{"text_format":"1","workbook":"xlsx","n_sheets":58,"sheets":["Guidance >","Introduction","Version log","Map","Contents","Control >","Scenario","Checks","Macro","Inputs >","I_Global","I_InputSets UKATS","I_Series UKATS","I_Series Oceanic","I_Series NERL","I_InputSets Oceanic","I_InputSets NERL","I_Actuals","I_Ratios","IC_PCFM_v3","IC_TRS_Cost Rec bridge","IC_LA_TRS","Calcs >","C_Time","C_Index","C_Capex_UKATS","C_Capex_Oceanic","C_Efficient Costs_TRS","C_CMA_Costs_TRS","C_CSM","C_Determined Costs_UKATS","C_RAB_UKATS","C_RevCost_UKATS","C_RevCost_LA","C_Determined Costs_Oceanic","C_RAB_Oceanic","C_RevCost_Oceanic","C_Financing","C_Existing Debt","C_Fin_Synth","C_Reg_Tax_UKATS","C_Reg_Tax_Oceanic","C_Ratios","C_OtherFin","C_PriceSmoothing","C_NERL_Adjustment","C_Output_Staging","Outputs >","O_FinStats","O_FinStats - Vals","O_FinStats - Var","O_RAB","O_RAB -Vals","O_RAB -Var","O_Dashboard","O_Dashboard-Vals","O_Dashboard-Var","O_License"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":451,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":3,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Guidance >","index":0,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(_xlfn.SINGLE(CELL( \"filename\", $A$1 )), SEARCH( \"[\",_xlfn.SINGLE(CELL( \"filename\", $A$1 ) )) + 1, SEARCH( \"]\",_xlfn.SINGLE(CELL( \"filename\", $A$1 ) )) - SEARCH( \"[\",_xlfn.SINGLE(CELL( \"filename\", $A$1 ) )) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"Guidance >"}]

{"sheet":"Introduction","index":1,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"Introduction"}]
[]
[null,"Development of Financial Model"]
[null,"The Civil Aviation Authority (CAA) provides this Price Control Model (PCM). It is prepared to inform the price controls for NATS En-Route PLC (NERL) for the NR23 period which will cover the UK En route (UKATS) price control and Oceanic (North Atlantic) region.\n\nThe purposes of the PCM is to calculate the charges and assess the financability of a notional modelled company under various pricing scenarios.\n\nThe inputs, calculations and outputs in the PCM are solely for the purposes stated above.  There may be discrepancies with other related data sources due to different assumptions used, different time periods, etc.\n\nThis model is published alongside the CAA’s final decision (CAP2597 published in October 2023) and the inputs in the model reflects CAA’s assumptions in the initial proposals.\n\nAll questions and comments related to the PCM should be directed to the CAA (omo.ugowe@caa.co.uk and dan.rock@caa.co.uk)."]
[]
["End of spreadsheet"]

{"sheet":"Version log","index":2,"n_rows":30,"n_cols":23,"rows_kept":30,"cut":false,"hidden":false,"merged":[[11,13,16,13],[11,7,16,7],[11,6,16,6],[11,5,16,5],[11,4,16,4],[11,11,16,11],[11,21,16,21],[11,22,16,22],[11,14,16,14],[11,15,16,15],[11,16,16,16],[11,18,16,18],[11,19,16,19]]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"Version log"}]
[]
[]
[null,null,null,null,"Version Log",null,null,null,null,null,null,null,null,null,null,null,null,null,"Live",null,null,"Version Movement"]
[]
[null,null,null,null,"Version number","Date","File name","Change Info","Change suggested by","Type of change","Additional notes","Modeller",null,"Checks & Alerts","Live Scenario","Model Mode","Last Model Solve",null,"NR23 End Combined RAB \n(£000, Nominal Y/E)","CAA - Determined Unit Costs NR23\n(£/CSUs, CPI 2020)",null,"NR23 End Combined RAB \n(£000, Nominal Y/E)","CAA - Determined Unit Costs NR23\n(£/CSUs, CPI 2020)"]
[null,null,null,null,{"$f":"_xlfn.TEXTBEFORE(_xlfn.TEXTAFTER(A1, \"_\"), \".xlsb\")","v":{"$error":"#N/A"}},{"$f":" TODAY( )","v":"2023-10-25"},{"$f":" MID( CELL( \"filename\", A1 ), FIND( \"[\", CELL( \"filename\", A1 ) ) + 1, FIND( \"]\", CELL( \"filename\", A1 ) ) - FIND( \"[\", CELL( \"filename\", A1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"},null,null,null,null,null,null,-1,{"$f":"Live_scenario","v":"Base - Flat"},{"$f":"Model_Mode","v":"Price Determination"},{"$f":"rTimestamp","v":"2023-10-12T11:20:55"},null,{"$f":"SUMPRODUCT(O_RAB!AA74:BJ74 * (C_Time!AA176:BJ176 = 1))","v":1499519.2355907175},{"$f":"AVERAGEIFS(O_Dashboard!$AA$138:$BJ$138, O_Dashboard!$AA$12:$BJ$12, \"NR23\")","v":46.971315231938163},null,{"$f":"IF(ABS(N(S7) <> 0), ROUND(S8 - S7, CheckTOL), 0)","v":0},{"$f":"IF(ABS(N(T7) <> 0), T8 - T7, 0)","v":0}]
[]
[null,null,null,null,"Version number","Date","File name","Change Info","Change suggested by","Type of change","Additional notes","Modeller",null,"Checks & Alerts","Live Scenario","Model Mode","Last Model Solve",null,"NR23 End Combined RAB \n(£000, Nominal Y/E)","CAA - Determined Unit Costs NR23\n(£/CSUs, CPI 2020)",null,"NR23 End Combined RAB \n(£000, Nominal Y/E)","CAA - Determined Unit Costs NR23\n(£/CSUs, CPI 2020)"]
[null,null,null,null,"10g - v1.00 - Unlocked","2023-07-05","CAA NERL PCM Provisional Decisions_10g - v1.00 - Unlocked.xlsb","PCM for Provisional Decisions",null,null,"Model unlocked.","CAA",null,-1,"Base - Flat","Price Determination","2023-07-03T17:58:58",null,1423689.5387201207,46.946649628304286,null,{"$f":"IF(ABS(N(S10) <> 0), ROUND(S11 - S10, CheckTOL), 0)","v":0},{"$f":"IF(ABS(N(T10) <> 0), T11 - T10, 0)","v":0}]
[null,null,null,null,"10h - v1.00 - FD","2023-09-18","CAA NERL PCM Decisions_10h - v1.00 - FD.xlsm","PCM for Final Decisions",null,null,"Use of actual 2021 & 2022 RAB figures (with previous year adjustments)","CAA",null,-1,"Base - Flat","Price Determination","2023-10-12T11:20:55",null,1499519.2355907175,46.971315231938163,null,{"$f":"IF(ABS(N(S10) <> 0), ROUND(S12 - S11, CheckTOL), 0)","v":0},{"$f":"IF(ABS(N(T10) <> 0), T12 - T11, 0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Correction of an error relating to appx. £60m of RAB relating to the RP3 TRS"]
[null,null,null,null,null,null,null,null,null,null,"Correction of the return on RAB calculation so that it all operates on a common price base"]
[null,null,null,null,null,null,null,null,null,null,"Inclusion of values and variances tabs in respect of the dashboard and RAB outputs"]
[null,null,null,null,null,null,null,null,null,null,"Update of RPI-CPI wedge in line with RAB Rules"]
[null,null,null,null,null,null,null,null,null,null,"Reset of Capitalised Financing variances at the beginning of 2023 (NR-23 period) "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Live Model:",{"$f":"F8","v":"2023-10-25"},{"$f":"G8","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"},null,null,null,null,null,null,{"$f":"N8","v":-1},{"$f":"O8","v":"Base - Flat"},{"$f":"P8","v":"Price Determination"},{"$f":"Q8","v":"2023-10-12T11:20:55"},null,{"$f":"S8","v":1499519.2355907175},{"$f":"T8","v":46.971315231938163}]
[null,null,null,null,"Check >",{"$f":"--(F27 <> _xlfn.XLOOKUP(FALSE, ISBLANK(F$11:F$25), F$11:F$25, 1, 0, -1))","v":1},{"$f":"--(G27 <> _xlfn.XLOOKUP(FALSE, ISBLANK(G$11:G$25), G$11:G$25, 1, 0, -1))","v":1},null,null,null,null,null,null,{"$f":"--(N27 <> _xlfn.XLOOKUP(FALSE, ISBLANK(N$11:N$25), N$11:N$25, 1, 0, -1))","v":0},{"$f":"--(O27 <> _xlfn.XLOOKUP(FALSE, ISBLANK(O$11:O$25), O$11:O$25, 1, 0, -1))","v":0},{"$f":"--(P27 <> _xlfn.XLOOKUP(FALSE, ISBLANK(P$11:P$25), P$11:P$25, 1, 0, -1))","v":0},null,null,{"$f":"--(S27 <> _xlfn.XLOOKUP(FALSE, ISBLANK(S$11:S$25), S$11:S$25, 1, 0, -1))","v":0},{"$f":"--(T27 <> _xlfn.XLOOKUP(FALSE, ISBLANK(T$11:T$25), T$11:T$25, 1, 0, -1))","v":0}]
[]
["End of spreadsheet"]

{"sheet":"Map","index":3,"n_rows":51,"n_cols":2,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",$A$1),SEARCH(\"[\",CELL(\"filename\",$A$1))+1,SEARCH(\"]\",CELL(\"filename\",$A$1))-SEARCH(\"[\",CELL(\"filename\",$A$1))-1)","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL(\"filename\", B2), LEN(CELL(\"filename\", B2)) - SEARCH(\"]\", CELL(\"filename\", B2)))","v":"Map"}]
[]
[]
[null,"Hyperlinked Model Map"]
[null,"Click individual shapes to navigate to each worksheet."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["End of spreadsheet"]

{"sheet":"Contents","index":4,"n_rows":143,"n_cols":6,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",$A$1),SEARCH(\"[\",CELL(\"filename\",$A$1))+1,SEARCH(\"]\",CELL(\"filename\",$A$1))-SEARCH(\"[\",CELL(\"filename\",$A$1))-1)","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL(\"filename\", B2), LEN(CELL(\"filename\", B2)) - SEARCH(\"]\", CELL(\"filename\", B2)))","v":"Contents"}]
[]
[]
[null,"Model Contents"]
[]
[null,null,"Tab",null,"Sheet Name","Description"]
[null,null,null,null,"Guidance >"]
[null,null,null,null,"Introduction","This sheet includes project title and description of intended use of the model."]
[null,null,null,null,"Version log","This sheet includes details of material changes to the model and version history."]
[null,null,null,null,"Map","This sheet includes map of logic flow between sheets."]
[null,null,null,null,"Contents","This sheet lists the worksheets included in the model, alongside a glossary of terms found throughout the model, and formatting key."]
[null,null,null,null,"Control >"]
[null,null,null,null,"Scenario","This sheet allows the Model mode to be set (Price Determination or Outturn), and the input set combination used in each scenario to be selected."]
[null,null,null,null,"Checks","This sheet is a master check sheet containing a collation of model logic and integrity checks appearing in various sheets throughout the model."]
[null,null,null,null,"Macro","This sheet contains the \"Full Solve\" and \"Optimise for current scenario\" macro buttons to trigger their operation, and stored values that are created through the macro running process."]
[null,null,null,null,"Inputs >"]
[null,null,null,null,"I_Global","This sheet contains static inputs which are not subject to changing scenarios. These include the Model start date, the dates for price control periods, Model labels and FHCIP/HCIP base years."]
[null,null,null,null,"I_Series UKATS","This sheet contains series inputs for UKATS (including LA). These include traffic forecasts, operating expenditure, profiled revenues, capex, RAB adjustments, and risk sharing parameters."]
[null,null,null,null,"I_Series Oceanic","This sheet contains series inputs for Oceanic. These include traffic forecasts, operating expenditure, profiled revenues, capex, RAB adjustments, and risk sharing parameters. "]
[null,null,null,null,"I_Series NERL","This sheet contains series inputs not directly applicable to the UKATS, LA and Oceanic airspaces. This includes general indexation, financing assumptions, taxation inputs and working capital assumptions. "]
[null,null,null,null,"I_InputSets UKATS","These sheets allow profiles entered in the I_Series input sheets to be allocated to input sets. It also allows non-profiled inputs (such as Capex project allocation) to be assigned to input sets. It is important to note that if input sets in columns AB to AJ are empty, then the values entered in column AA will be used as a default. "]
[null,null,null,null,"I_InputSets Oceanic","These sheets allow profiles entered in the I_Series input sheets to be allocated to input sets. It also allows non-profiled inputs (such as Capex project allocation) to be assigned to input sets. It is important to note that if input sets in columns AB to AJ are empty, then the values entered in column AA will be used as a default. "]
[null,null,null,null,"I_InputSets NERL","These sheets allow profiles entered in the I_Series input sheets to be allocated to input sets. It also allows non-profiled inputs (such as the RCF commitment fee) to be assigned to input sets. It is important to note that if input sets in columns AB to AJ are empty, then the values entered in column AA will be used as a default."]
[null,null,null,null,"I_Actuals","This sheet allows historical “actual” inputs (for time periods with have occurred) to be entered. This allows the user to populate historical Profit and Loss, Balance Sheets and Cashflows, as well as to enter additional historical data required by the Model."]
[null,null,null,null,"I_Ratios","This sheet allows users to enter values required for Ratio calculations. "]
[null,null,null,null,"IC_PCFM_v3","This input sheet contains values used to calculate Cost Reconciliation entries which are used in part of the TRS Cost Reconciliation Adjustment. These values are presented in 'C_TRS_Cost Rec bridge'!AK63:AM63 but used in the model in 'C_RevCost_UKATS'!AF411:AH411."]
[null,null,null,null,"IC_TRS_Cost Rec bridge","This worksheet contains two components. The “left-hand” section from B1 to U74 contains information prepared and supplied by NERL. This information shows how the variance between the Competition and Markets Authority (CMA) costs and the NERL costs produces an adjustment that is recorded in the TRS Debtor. The “right-hand” side of this worksheet contains parallel calculations which outline the CAA view of these calculations and their values. It is important to note that none of the calculations included on this worksheet are used in the model, and the sheet serves to present values calculated by the model in a manner that is easily comparable to NERL’s. As such, this sheet should be considered an aid to understanding the TRS mechanisms, rather than a pure calculation sheet. "]
[null,null,null,null,"IC_LA_TRS","This sheet contains inputs and calculations used for a TRS adjustment for London Approach"]
[null,null,null,null,"Calcs >"]
[null,null,null,null,"C_Time","This sheet contains calculations for:\n1.\tKey Model timing flags, such as Model start date and end date\n2.\tFlags for different price control periods. "]
[null,null,null,null,"C_Index","This sheet contains calculations for indexation including:\n1.\tSeparate input sets for indexation, to choose from.\n2.\tRebasing calculations to adjust between Model start date and price base.\n3.\tHICP (harmonised index of consumer prices) which is input based and forecast HICP which is a forward looking input.\n4.\tIndexation assignment to key calculations including RAB, determined costs, revenue etc. "]
[null,null,null,null,"C_Capex_UKATS","These sheets contain calculations that allocate cash flows to asset categories and calculates accounting depreciation on these categories Deferred Income from Grants and other contributions is also calculated at the bottom of these sheets."]
[null,null,null,null,"C_Capex_Oceanic","These sheets contain calculations that allocate cash flows to asset categories and calculates accounting depreciation on these categories Deferred Income from Grants and other contributions is also calculated at the bottom of these sheets."]
[null,null,null,null,"C_Efficient Costs_TRS","This sheet contains calculations used to drive the CMA TRS adjustment for the years 2020 to 2022. It consolidates the selected CAA Efficient Cost inputs and applies a selected indexation. It should be noted that this worksheet is distinct from C_DeterminedCost worksheets in two respects: 1. Calculations are done for the year 2020, which is elsewhere treated as a historic period. 2. The Regulatory Return and Regulatory Depreciation are assumed inputs and not calculated elsewhere in the model. "]
[null,null,null,null,"C_CMA_Costs_TRS","This sheet contains calculations used to drive the CMA TRS adjustment for the years 2020 to 2022. It consolidates the selected CMA Efficient Cost inputs and applies a selected indexation. It is important to note that the price base for most of the inputs used on this sheet are in 2017 prices. This is different to the convention used elsewhere in the model which has been to use a 2020 price base."]
[null,null,null,null,"C_CSM","This sheet contains inputs and calculations for the Cost Sharing Mechanism."]
[null,null,null,null,"C_Determined Costs_UKATS","These sheets start by showing a high level view of the Determined Costs and the prices charge by TSU/CSU for UKATS."]
[null,null,null,null,"C_RAB_UKATS","These sheets apply the RAB rules to calculate the movement in RAB for UKATS."]
[null,null,null,null,"C_RevCost_UKATS","These sheets calculate the Revenue and associated Working Capital movements. Example calculations included on these sheets are, Traffic Risk Share, Debtors, Price Control Creditor and TVARt."]
[null,null,null,null,"C_RevCost_LA","These sheets calculate the Revenue and associated Working Capital movements. Example calculations included on these sheets are, Traffic Risk Share, Debtors, Price Control Creditor and TVARt."]
[null,null,null,null,"C_Determined Costs_Oceanic","These sheets start by showing a high level view of the Determined Costs and the prices charge by flights for Oceanics."]
[null,null,null,null,"C_RAB_Oceanic","These sheets apply the RAB rules to calculate the movement in RAB for  Oceanic."]
[null,null,null,null,"C_RevCost_Oceanic","These sheets calculate the Revenue and associated Working Capital movements. Example calculations included on these sheets are, Traffic Risk Share, Debtors, Price Control Creditor and TVARt."]
[null,null,null,null,"C_Financing","This sheet contains calculations relating to financing, including calculations for new debt, the RCF facility and finance lease entries."]
[null,null,null,null,"C_Existing Debt","This sheet contains calculations relating to the profiling existing debt and existing swaps."]
[null,null,null,null,"C_Fin_Synth","This sheet contains calculations for forecast synthetic index linked debt, such as drawdowns, repayments, and interest expense/payment"]
[null,null,null,null,"C_Reg_Tax_UKATS","This sheet contains calculations used to calculate the Regulatory Tax associated with UKATS. "]
[null,null,null,null,"C_Reg_Tax_Oceanic","This sheet contains calculations used to calculate the Regulatory Tax associated with Oceanic."]
[null,null,null,null,"C_Ratios","This sheet contains the calculations for financeability ratios. These include ratios by credit rating agency Moody’s which include:\n1.\tMoodys Adjusted Net Debt to RAB\n2.\tAdjusted Interest Cover Ratio\n3.\tAdjusted FFO to Net Debt\n4.\tAdjusted FFO to Net Interest\n5.\tRCF / Net Debt\nOther ratios includes:\n1.\tEBITDA Margin\n2.\tFFO Interest Cover\n3.\tNet Debt to EBITDA\n4.\tEquity IRR"]
[null,null,null,null,"C_OtherFin","This sheet contains miscellaneous calculations such as the profiling of Non-Current Assets, Other Liabilities, and the movement in Pension Asset Values. "]
[null,null,null,null,"C_PriceSmoothing","This sheet contains calculations associated with the Price Smoothing logic."]
[null,null,null,null,"C_NERL_Adjustment","This sheet calculates the value of the RP3 TRS balance which NERL have included in their RAB. A policy decision was taken by the CAA to transfer this balance to the TRS Debtor, and this is which the final value is exported to."]
[null,null,null,null,"C_Output_Staging","This sheet summaries Model calculations and prepares them for display in the output sheets. The calculations are divided into:\n1.\tUKATS\n2.\tOceanic\n3.\tNERL\n4.\tUKATS_T1 ANSP\n5.\tLA_T1 and T2 ANSP\n6.\tPERFORMANCE PLAN – UKATS\n7.\tPERFORMANCE PLAN – Oceanics\n8.\tPERFORMANCE PLAN - London"]
[null,null,null,null,"Outputs >"]
[null,null,null,null,"O_FinStats","This sheet contains live outputs for the 3 primary financial statements (Income Statement, Balance Sheet and Cash Flow Statement)."]
[null,null,null,null,"O_FinStats - Vals","This sheet contains stored values for the 3 primary financial statements."]
[null,null,null,null,"O_FinStats - Var","This sheet can be used to compare values from different scenarios, using the stored values in O_FinStats_Vals with the live values in O_FinStats."]
[null,null,null,null,"O_RAB","This sheet contains a summary of the RAB for UKATS, Oceanic, and combined."]
[null,null,null,null,"O_RAB - Vals","This sheet contains stored values for the RAB for UKATS, Oceanic, and combined."]
[null,null,null,null,"O_RAB - Var","This sheet can be used to compare values from different scenarios using the stored values in O_RAB_Vals with the live values in O_RAB."]
[null,null,null,null,"O_Dashboard","This sheet contains summary information and key metrics."]
[null,null,null,null,"O_Dashboard - Vals","This sheet contains stored values of the summary information and key metrics"]
[null,null,null,null,"O_Dashboard - Var","This sheet can be used to compare values from different scenarios using the stored values in O_Dashboard_Vals with the live values in O_Dashboard."]
[null,null,null,null,"O_License","This sheet contains terms from the License."]
[]
[null,"Cell Colour Key"]
[]
[null,null,null,null,"Title","Workbook Title"]
[]
[null,null,null,null,"Heading 1","Sheet Heading"]
[]
[null,null,null,null,"Heading 2","Sub Heading level 2"]
[]
[null,null,null,null,"Heading 3","Sub Heading level 3"]
[]
[null,null,null,null,"Heading 4","Sub Heading level 4"]
[]
[null,null,null,null,"Time Line","Timeline cells"]
[]
[null,null,null,null,"Section Split","Section split in calculation worksheets"]
[]
[null,null,null,null,"Calculation","Cells containing calculations"]
[]
[null,null,null,null,"Sub Total","Cells containing sub totals"]
[]
[null,null,null,null,"Total","Cells containing totals"]
[]
[null,null,null,null,"Linked Cell","Cells containing links to other cells without applying calculations"]
[]
[null,null,null,null,"Input","Input cells for user inputs"]
[]
[null,null,null,null,"Data Validated Input","Input cells for user inputs"]
[]
[null,null,null,null,"Output","Output to different sheet"]
[]
[null,null,null,null,"Macro","Macro"]
[]
[null,null,null,null,"Inactive","Deliberately blank cells"]
[]
[null,null,null,null,"Named Range","Named Range"]
[]
[null,null,null,null,"Explanatory Text","Instructions & Explanations"]
[]
[null,null,null,null,"Warning Text","warning text"]
[]
[null,null,null,null,"Check Cell","Check cell indicating no error"]
[]
[null,null,null,null,"Note","Modeller notes"]
[]
[null,null,null,null,"Percent","Excel defined number format"]
[]
[null,null,null,null,"Currency","Excel defined number format"]
[]
[null,null,null,null,"Comma","Excel defined number format"]
[]
[null,null,null,null,"Normal","Normal"]
[]
[]
[null,"Glossary"]
[]
[null,null,null,null,"Term","Description"]
[null,null,null,null,"ADS-B","Automatic Dependent Surveillance–Broadcast (ADS-B). Broadcasts the precise location of the aircraft (assists with safety). ADS-B costs are charged back to airlines (alongside the base charge)."]
[null,null,null,null,"AINF","Atlantic Inflation adjustment. Applied to the combined Base Charge per flight + ADS-B Charge per flight. Inflation variance is based upon indexed values of forecasted vs actual inflation (FHICP and HICP). See paragraph 3 of Economic regulation of NATS (En Route) plc (CAP1967)."]
[null,null,null,null,"ATVAR","[Atlantic] over-or under-recoveries resulting from traffic variations."]
[null,null,null,null,"CCCV","Closing Cumulative Capitalised Variances (CCCV). Calculates the cumulative value running total of variances between assumptions and actual costs for capital expenditure, and states the closing position as at 31 December YYYYt and 31 December YYYYt+1. \nThe running total of variances ensures that appropriate adjustments can be made either to: 1) reflect additional returns due to NERL, or 2) amounts that need to be returned to customers in future periods."]
[null,null,null,null,"CFC","Capitalised Financing Costs (CFC). The price control set by the CAA does not include a return on all the assets in the RAB, e.g. if actual capex is higher than assumed at the time of the price review or if there is a Pension Contribution variance. \nFor the assets on which a return has not been included, the financing costs are capitalised and added to the RAB, to enable NERL to recover them in future years."]
[null,null,null,null,"CSM","Cost-Sharing Mechanism (CSM). Carry-overs from the previous reference period  resulting from the implementation of the cost sharing  mechanism referred to in Article 14 of Commission Implementing Regulation (EU) No 391/2013."]
[null,null,null,null,"CSU","Chargable Service Units (CSU). Not all service units are liable to charges under the price control (IE; military aircraft under a priced contract). Therefore, using forecast estimates of these types of use, CAA arrives at an estimated forecast of ‘chargeable service units’ (from Total Service Units). This is used to arrive at the Determined Unit Cost (DUC)."]
[null,null,null,null,"DC","Determined Costs (DC). Typically expressed in nominal terms for relevant year t."]
[null,null,null,null,"FHICP","[Forecast] Harmonised Index of Consumer Prices (HICP). European Central Bank indicator of inflation and price stability. This methodology is harmonised across EU countries."]
[null,null,null,null,"HICP","[Actual] Harmonised Index of Consumer Prices (HICP). European Central Bank indicator of inflation and price stability. This methodology is harmonised across EU countries."]
[null,null,null,null,"DISCOUNT","Means an adjustment to the maximum charge per Total Service Unit in relevant year t where the Licensee (NERL) at its own discretion decides to recover less than it would otherwise be allowed to recover and has declared to the CAA that it will not pursue this as under-recovery in subsequent years."]
[null,null,null,null,"OO Pension Costs","Opt out (OO) pension costs."]
[null,null,null,null,"RDEC","Research and Development Expenditure Credit (RDEC)? UK legislation which allows companies to reduce their tax bill or claim payable cash credits as a proportion of their R&D expenditure."]
[null,null,null,null,"ReS","Restructuring costs in relevant year t authorised in accordance with Article 2(18) of Commission Implementing Regulation (EU) No 2019/317. For all years t = 2020, 2021, and 2022 ReSt = 0."]
[null,null,null,null,"TDTRS","Adjustment to account for the difference between forecast and actual Tango data charge. 𝑇𝐷𝑇𝑅𝑆𝑡 = 𝐴𝐷𝑇 𝑡−2 × (1 −  𝐴𝑐𝑡𝑢𝑎𝑙 𝑇𝑎𝑛𝑔𝑜 𝐹𝑙𝑖𝑔ℎ𝑡𝑠 𝑡−2 / 𝐹𝑜𝑟𝑒𝑐𝑎𝑠𝑡 𝑇𝑎𝑛𝑔𝑜 𝐹𝑙𝑖𝑔ℎ𝑡𝑠 𝑡−2)."]
[null,null,null,null,"TINF","Tango Inflation adjustment. Applied to the combined Base Charge per flight + ADS-B Charge per flight. Inflation variance is based upon indexed values of forecasted vs actual inflation (FHICP and HICP). See paragraph 3 of Economic regulation of NATS (En Route) plc (CAP1967)."]
[null,null,null,null,"TSU","En route total service units (TSU)."]
[null,null,null,null,"TTVAR","[Tango] over-or under-recoveries resulting from traffic variations."]
[null,null,null,null,"VFR","Expected cost of services to traffic operating under Visual Flight Rules (VFR) in relevant year t. For all years t = 2020, 2021 and 2022, VFR t = 0."]
[]
["End of spreadsheet"]

{"sheet":"Control >","index":5,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"Control >"}]

{"sheet":"Scenario","index":6,"n_rows":54,"n_cols":14,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"Scenario"}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,{"$f":"Checks!E3","v":"Checks & Alerts"},{"$f":"Checks!F3","v":-1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" $F$29","v":"Price Determination"}]
[]
["Model Controls"]
[null,"Solve Model",null,null,null,null,null,null,null,"Store Values"]
[]
[null,null,"Macro Button",null,null,"Source Location"]
[null,null,"Press to activate",null,null,"Description"]
[]
[null,null,null,null,null,"Scenario",null,null,null,null,null,"Scenario"]
[null,null,null,null,null,"Cycles through all scenarios and recalculates tax, working capital, prices and gearing.",null,null,null,null,null,"Pastes the active scenario (O_FinStats) into O_FinStats-Vals"]
[null,null,null,null,null,null,null,null,null,null,null," for comparison in O_FinStats-Var."]
[null,null,null,null,null,"Scenario"]
[null,null,null,null,null,"Run the currently selected scenario, recalculated tax, working capital,",null,null,null,null,null,"Scenario"]
[null,null,null,null,null,"prices and gearing.",null,null,null,null,null,"Pastes the active scenario (O_Dashboard) into O_Dashboard-Vals"]
[null,null,null,null,null,null,null,null,null,null,null," for comparison in O_Dashboard-Var."]
[null,null,null,null,null,"Scenario"]
[null,null,null,null,null,"Calculates the required price smoothening adjustment to TRS income,",null,null,null,null,null,"Scenario"]
[null,null,null,null,null,"for the active scenario.",null,null,null,null,null,"Pastes the active scenario (O_RAB) into O_RAB-Vals"]
[null,null,null,null,null,null,null,null,null,null,null," for comparison in O_FinStats-Var."]
[]
["Scenario Selector"]
["1. Live Scenario"]
[]
[null,null,null,null,"Model Mode","Price Determination","selection",{"$f":" IF( F29 = I_Global!F205, \"Model run based on Scenario for prices\", \"Model run based on Scenario for financial statements and ratios\" )","v":"Model run based on Scenario for prices"}]
[null,null,null,null,"Live combination","Base - Flat",{"$f":"INDEX(rSiteNames,MATCH(Live_scenario,rScenNames,0))","v":1}]
[]
[null,null,null,null,"Live Input set being run in model",{"$f":"CHOOSE(MATCH(Model_Mode,I_Global!F205:F206,0),H37,J37)","v":1}]
[null,null,null,null,"Tax Mode",{"$f":"INDEX($M$42:$M$51, MATCH(Live_scenario, rScenNames, 0), 0)","v":"REG Tax Calculated"}]
[]
[null,null,null,null,null,"Live Scenario",null,{"$f":"I_Global!F205","v":"Price Determination"},null,{"$f":"I_Global!F206","v":"Outturn"},null,"Nature of Scenario"]
[null,null,null,null,"Live",{"$f":" $F$30","v":"Base - Flat"},{"$f":" INDEX( E$42:E$51, MATCH( $F$30, $F$42:$F$51, 0 ) )","v":1},{"$f":" INDEX( H$42:H$51, MATCH( $F$30, $F$42:$F$51, 0 ) )","v":"Base Case"},{"$f":" INDEX( I$42:I$51, MATCH( $F$30, $F$42:$F$51, 0 ) )","v":"Base Case"},{"$f":" INDEX( J$42:J$51, MATCH( $F$30, $F$42:$F$51, 0 ) )","v":"Base Case"},{"$f":" INDEX( K$42:K$51, MATCH( $F$30, $F$42:$F$51, 0 ) )","v":"Base Case"},{"$f":" INDEX( L$42:L$51, MATCH( $F$30, $F$42:$F$51, 0 ) )","v":"Base"}]
[null,null,null,null,null,null,null,{"$f":" MATCH( H$36, 'I_InputSets UKATS'!$AA$4:$AJ$4, 0 )","v":1},null,{"$f":" MATCH( J$36, 'I_InputSets UKATS'!$AA$4:$AJ$4, 0 )","v":1}]
[]
["2. Scenario names"]
[]
[null,null,null,null,"ID","Scenario Description","Scenario On/Off","Input set used to determine prices",null,"Input set used to determine outturn financial statements & ratios",null,"Nature of Scenario","Tax Mode","Price Profiling"]
[null,null,null,null,1,"Base - Flat","Off","Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($H42,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($J42,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},{"$f":" IF( $H42 <> $J42,\"Stress\",\"Base\" )","v":"Base"},"REG Tax Calculated","Flat Prices"]
[null,null,null,null,2,"Flights (Low)","Off","Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($H43,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Flights - Low",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($J43,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Flights - Low"},{"$f":" IF( $H43 <> $J43,\"Stress\",\"Base\" )","v":"Stress"},"No REG Tax in DC","Flat Prices"]
[null,null,null,null,3,"Spare 3","Off","Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($H44,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($J44,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base","No REG Tax in DC","Flat Prices"]
[null,null,null,null,4,"Spare 4","Off","Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($H45,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($J45,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base","No REG Tax in DC","Flat Prices"]
[null,null,null,null,5,"Spare 5","Off","Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($H46,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Flights - Low",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($J46,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Flights - Low"},"Stress","No REG Tax in DC","Flat Prices"]
[null,null,null,null,6,"Spare 6","Off","Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($H47,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Flights - Low",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($J47,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Flights - Low"},"Stress","No REG Tax in DC","Flat Prices"]
[null,null,null,null,7,"Spare 7","Off","Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($H48,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($J48,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base","No REG Tax in DC","Flat Prices"]
[null,null,null,null,8,"Spare 8","Off","Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($H49,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($J49,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base","No REG Tax in DC","Flat Prices"]
[null,null,null,null,9,"Spare 9","Off","Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($H50,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($J50,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base","No REG Tax in DC","Flat Prices"]
[null,null,null,null,10,"Spare 10","Off","Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($H51,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base Case",{"$f":"INDEX('I_InputSets UKATS'!$AA$5:$AJ$5,MATCH($J51,'I_InputSets UKATS'!$AA$4:$AJ$4,0))","v":"Base Case"},"Base","No REG Tax in DC","Flat Prices"]
[null,null,null,null,null,null,"rScenOnOff",null,null,null,null,null,"rTaxModeAll"]
[]
["End of spreadsheet"]

{"sheet":"Checks","index":7,"n_rows":91,"n_cols":8,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(_xlfn.SINGLE(CELL( \"filename\", $A$1 )), SEARCH( \"[\",_xlfn.SINGLE(CELL( \"filename\", $A$1 ) )) + 1, SEARCH( \"]\",_xlfn.SINGLE(CELL( \"filename\", $A$1 ) )) - SEARCH( \"[\",_xlfn.SINGLE(CELL( \"filename\", $A$1 ) )) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"Checks"}]
[null,null,null,null,{"$f":" E$76","v":"Checks & Alerts"},{"$f":" $F$76","v":-1}]
[]
["Integrity checks:"]
["As these checks test the logical integrity of the model they should all be in 'ok' status at all times. Any exceptions to this (Error) should be investigated."]
[]
[null,null,null,"Model Integrity Checks"]
[null,null,null,null,{"$f":"I_Actuals!E78","v":"FinStat (Actuals) - balances sheet checks"},{"$f":"I_Actuals!F78","v":0},"check"]
[null,null,null,null,{"$f":"I_Actuals!E228","v":"FinStat (Actuals) - cash balance checks"},{"$f":"I_Actuals!F228","v":0},"check"]
[null,null,null,null,{"$f":"O_FinStats!E322","v":"FinStat - balance sheet check"},{"$f":"O_FinStats!F322","v":0},"check"]
[null,null,null,null,{"$f":"O_FinStats!E324","v":"FinStat - cash flow check"},{"$f":"O_FinStats!F324","v":0},"check"]
[null,null,null,null,"Unit Price CSU = TSU",{"$f":"O_Dashboard!F965","v":0},"check"]
[null,null,null,null,{"$f":"'IC_TRS_Cost Rec bridge'!E178","v":"Check - all CMA costs included?"},{"$f":"'IC_TRS_Cost Rec bridge'!Y178","v":0},"check"]
[null,null,null,null,{"$f":"'IC_TRS_Cost Rec bridge'!E204","v":"Check - all efficient costs included?"},{"$f":"'IC_TRS_Cost Rec bridge'!Y204","v":0},"check"]
[]
[null,null,null,"Input Consistency checks"]
[]
[null,null,null,null,{"$f":"'C_Existing Debt'!E43","v":"Check that Pre 2020 Debt does not result in a negative debt value "},{"$f":"'C_Existing Debt'!F43","v":0},"check"]
[null,null,null,null,{"$f":"C_Financing!E35","v":"Check: Average Drawn Balance does not exceed facility size"},{"$f":"C_Financing!F35","v":0},"check"]
[null,null,null,null,{"$f":"'I_Series NERL'!E199","v":"Check that Finance Lease liability  c/f does not go positive"},{"$f":"'I_Series NERL'!F199","v":0},"check"]
[null,null,null,null,{"$f":"'I_Series NERL'!E191","v":"Check that Right of Use Asset c/f does not go negative"},{"$f":"'I_Series NERL'!F191","v":0},"check"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$641","v":"Check UKATS - TTRS Banding inputs"},{"$f":"'I_Series UKATS'!F$641","v":0},"check"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$392","v":"Check Oceanic - TTRS Banding inputs"},{"$f":"'I_Series Oceanic'!F$392","v":0},"check"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$796","v":"UKATS calcs - check TTRS Allocation"},{"$f":"C_RevCost_UKATS!F$796","v":0},"check"]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E567","v":"Oceanic calcs - check TTRS Allocation"},{"$f":"C_RevCost_Oceanic!F567","v":0},"check"]
[null,null,null,null,{"$f":"C_RevCost_LA!E$567","v":"LA calcs - check TTRS Allocation"},{"$f":"C_RevCost_LA!F$567","v":0},"check"]
[null,null,null,null,{"$f":"C_Reg_Tax_UKATS!E$374","v":"Existing Asset Capital Allowance does not go negative check"},{"$f":"C_Reg_Tax_UKATS!F$374","v":0},"check"]
[null,null,null,null,{"$f":"O_Dashboard!E$105","v":"Check that DUC (CSU-based) = DUC (TSU-based)"},{"$f":"O_Dashboard!F$105","v":0},"check"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E$458","v":"Check UKATS Project Allocations total 100%"},{"$f":"'I_InputSets UKATS'!F$458","v":0},"check"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E373","v":"Check Oceanic Project Allocations total 100%"},{"$f":"'I_InputSets Oceanic'!F373","v":0},"check"]
[null,null,null,null,{"$f":"C_Output_Staging!E160","v":"UKATS DC Import into Staging Correct"},{"$f":"C_Output_Staging!F160","v":0},"check"]
[null,null,null,null,{"$f":"C_Output_Staging!E293","v":"Oceanic DC Import into Staging Correct"},{"$f":"C_Output_Staging!F293","v":0},"check"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E175","v":"Input Check - Oceanic Revenue"},{"$f":"'I_Series Oceanic'!F175","v":0},"check"]
[null,null,null,null,{"$f":"C_Financing!E170","v":"Post 2020 Debt - Corkscrew Check"},{"$f":"C_Financing!G170","v":0},"check"]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E886","v":"Oceanic - Opening Rev. Debtor Check"},{"$f":"C_RevCost_Oceanic!F886","v":0},"check"]
[null,null,null,null,{"$f":"O_FinStats!E369","v":"Check - Input Dividends Paid Out?"},{"$f":"O_FinStats!F369","v":0},"check"]
[null,null,null,null,{"$f":"'I_Series NERL'!E$434","v":"Total capital allowance checks"},{"$f":"'I_Series NERL'!F$434","v":0},"check"]
[null,null,null,null,"Check - Working Capital Movements (Live = Stored)",{"$f":"_wcLiveEqualStored","v":0},"check"]
[null,null,null,null,"Check - RP3 Working Capital Movements (Live = Stored)",{"$f":"_wcRP3LiveEqualStored","v":0},"check"]
[null,null,null,null,"Check - Determined Cost Revenue (t) - Forecast Traffic (TSU) = Determined Costs",{"$f":"ROUND(SUM(O_Dashboard!AI141:AM141) - SUM(O_Dashboard!AI99:AM99), CheckTOL)","v":0},"check"]
[]
["Alerts: "]
["Model alerts do not necessitate an error, but does notify the user of changes in the model’s status which may be of interest. "]
[]
[null,null,null,"Debt Inputs"]
[null,null,null,null,{"$f":"'I_Series NERL'!E94","v":"Repayment Pre 2020 Debt POS"},{"$f":"'I_Series NERL'!F94","v":0},"alert"]
[]
[null,null,null,"Finanical Statements"]
[null,null,null,null,{"$f":"O_FinStats!E328","v":"FinStat - negative shareholder funds"},{"$f":"O_FinStats!F328","v":0},"alert"]
[null,null,null,null,{"$f":"O_FinStats!E326","v":"FinStat - negative cash balance check"},{"$f":"O_FinStats!F326","v":2},"alert"]
[null,null,null,null,{"$f":"O_FinStats!E328","v":"FinStat - negative shareholder funds"},{"$f":"O_FinStats!F328","v":0},"alert"]
[]
[null,null,null,"Macro"]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E902","v":"Oceanic Price Determination Macro needs running"},{"$f":"C_RevCost_Oceanic!F902","v":0},"alert"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1386","v":"UKATS Price Determination Macro needs running"},{"$f":"C_RevCost_UKATS!F1386","v":0},"alert"]
[]
[null,null,null,"Ratios"]
[null,null,null,null,{"$f":"C_Ratios!E144","v":"Adjusted Interest Cover Ratio alert"},{"$f":"C_Ratios!F144","v":-1},"alert"]
[null,null,null,null,{"$f":"C_Ratios!E158","v":"Adjusted FFO to Net Debt alert"},{"$f":"C_Ratios!F158","v":0},"alert"]
[null,null,null,null,{"$f":"C_Ratios!E175","v":"Adjusted FFO to Net Interest alert"},{"$f":"C_Ratios!F175","v":-1},"alert"]
[]
[null,null,null,"Bridges"]
[null,null,null,null,{"$f":"O_Dashboard!E655","v":"Check - 2022 Unit Rate Buildup"},{"$f":"O_Dashboard!F655","v":0},"alert","NB: If triggered, 1) checked if smoothed prices are used. Smoothed prices will break this price bridge. "]
[null,null,null,null,{"$f":"O_Dashboard!E824","v":"Unit price bridge check"},{"$f":"O_Dashboard!F824","v":0},"alert","NB: If triggered, checked if smoothed prices are used. Smoothed prices will break this price bridge."]
[]
[null,null,null,"Price Smoothing"]
[null,null,null,null,{"$f":"C_PriceSmoothing!E158","v":"Price smoothing is active (and solved)"},{"$f":"C_PriceSmoothing!F158","v":0},"alert"]
[]
[null,null,null,"Tax"]
[null,null,null,null,{"$f":"C_Reg_Tax_UKATS!E497","v":"UKATS Reg Tax - Modelling Simplification within Tolerance:"},{"$f":"C_Reg_Tax_UKATS!F497","v":0},"alert","NB: Checks NR23 period for modelling simplification introduced to avoid circularity"]
[null,null,null,null,{"$f":"C_Reg_Tax_Oceanic!E139","v":"Oceanic Reg Tax - Modelling Simplification within Tolerance:"},{"$f":"C_Reg_Tax_Oceanic!F139","v":0},"alert","NB: Checks NR23 period for modelling simplification introduced to avoid circularity"]
[]
["Checks and Alerts Summary:"]
[]
[null,null,null,null,"Checks & Alerts",{"$f":"IF(MAX(F9:F41) <> 0, 1, IF(MIN(F47:F72) <> 0, -1, 0))","v":-1},{"$f":"I_Global!$F$70","v":"check"}]
[]
["Overrides:"]
[]
[null,null,null,"Input Sets"]
[null,null,null,null,"UKATS",{"$f":"'I_InputSets UKATS'!Y6","v":0},"# overrides"]
[null,null,null,null,"Oceanic",{"$f":"'I_InputSets Oceanic'!Y6","v":0},"# overrides"]
[null,null,null,null,"NERL",{"$f":"'I_InputSets NERL'!Y6","v":0},"# overrides"]
[]
[null,null,null,"Other"]
[null,null,null,null,{"$f":"C_Financing!E$80","v":"Equity Transfer (to)/from Shareholders - Override Active?"},{"$f":"C_Financing!F$80","v":0},"1 = Yes"]
[]
[null,null,null,null,"Total Overrides Active",{"$f":"SUM(F81:F87)","v":0}]
[]
[]
["End of spreadsheet"]

{"sheet":"Macro","index":8,"n_rows":984,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"Macro"}]
[null,null,null,null,"Solve Iterations:",4,"rLiveIteration"]
[null,null,null,null,"Max Iterations:",10,"rMaxIteration",null,"User defined."]
[null,null,null,null,"Last Macro Run:","2023-10-12T11:20:55","rTimestamp"]
[]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["UKATS Stored Determined Cost"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UKATS_DC_Export"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E54","v":"Calculated DC / TSU - Allowed + Calculated"},{"$f":"'C_Determined Costs_UKATS'!F54","v":0},{"$f":"'C_Determined Costs_UKATS'!G54","v":"£ per TSU"},{"$f":"'C_Determined Costs_UKATS'!H54","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I54","v":"Exported to Macro"},{"$f":"'C_Determined Costs_UKATS'!J54","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y54","v":721.4595897200627},null,{"$f":"'C_Determined Costs_UKATS'!AA54","v":58.480098266688493},{"$f":"'C_Determined Costs_UKATS'!AB54","v":57.28737712321761},{"$f":"'C_Determined Costs_UKATS'!AC54","v":56.588686297353469},{"$f":"'C_Determined Costs_UKATS'!AD54","v":54.826450999240386},{"$f":"'C_Determined Costs_UKATS'!AE54","v":52.944052214158056},{"$f":"'C_Determined Costs_UKATS'!AF54","v":54.550788922627355},{"$f":"'C_Determined Costs_UKATS'!AG54","v":52.305548987665816},{"$f":"'C_Determined Costs_UKATS'!AH54","v":52.244513616020633},{"$f":"'C_Determined Costs_UKATS'!AI54","v":63.475374445366811},{"$f":"'C_Determined Costs_UKATS'!AJ54","v":59.55288474236616},{"$f":"'C_Determined Costs_UKATS'!AK54","v":52.595901474394715},{"$f":"'C_Determined Costs_UKATS'!AL54","v":53.387320592478211},{"$f":"'C_Determined Costs_UKATS'!AM54","v":53.220592038484924},{"$f":"'C_Determined Costs_UKATS'!AN54","v":0},{"$f":"'C_Determined Costs_UKATS'!AO54","v":0},{"$f":"'C_Determined Costs_UKATS'!AP54","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ54","v":0},{"$f":"'C_Determined Costs_UKATS'!AR54","v":0},{"$f":"'C_Determined Costs_UKATS'!AS54","v":0},{"$f":"'C_Determined Costs_UKATS'!AT54","v":0},{"$f":"'C_Determined Costs_UKATS'!AU54","v":0},{"$f":"'C_Determined Costs_UKATS'!AV54","v":0},{"$f":"'C_Determined Costs_UKATS'!AW54","v":0},{"$f":"'C_Determined Costs_UKATS'!AX54","v":0},{"$f":"'C_Determined Costs_UKATS'!AY54","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ54","v":0},{"$f":"'C_Determined Costs_UKATS'!BA54","v":0},{"$f":"'C_Determined Costs_UKATS'!BB54","v":0},{"$f":"'C_Determined Costs_UKATS'!BC54","v":0},{"$f":"'C_Determined Costs_UKATS'!BD54","v":0},{"$f":"'C_Determined Costs_UKATS'!BE54","v":0},{"$f":"'C_Determined Costs_UKATS'!BF54","v":0},{"$f":"'C_Determined Costs_UKATS'!BG54","v":0},{"$f":"'C_Determined Costs_UKATS'!BH54","v":0},{"$f":"'C_Determined Costs_UKATS'!BI54","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ54","v":0}]
[]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$42","v":"Base - Flat"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$18","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.480098266688493,57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,52.305548987665816,52.244513616020633,63.475373852889604,59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$43","v":"Flights (Low)"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$18","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 3"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$44","v":"Spare 3"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$18","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 4"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$45","v":"Spare 4"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$18","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$46","v":"Spare 5"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$18","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 6"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$47","v":"Spare 6"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$18","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 7"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$48","v":"Spare 7"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$18","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$49","v":"Spare 8"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$18","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 9"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$50","v":"Spare 9"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$18","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 10"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$51","v":"Spare 10"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$18","v":"Nominal"}]
[]
["UKATS Stored Outturn Prices"]
[]
[]
[null,null,null,null,{"$f":"C_Time!E$146","v":"Subsequent Future Price Control Periods flag"},{"$f":"C_Time!F$146","v":0},{"$f":"C_Time!G$146","v":"flag"},{"$f":"C_Time!H$146","v":0},{"$f":"C_Time!I$146","v":0},{"$f":"C_Time!J$146","v":0},null,{"$f":"C_Time!L$146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$146","v":23},null,{"$f":"C_Time!AA$146","v":0},{"$f":"C_Time!AB$146","v":0},{"$f":"C_Time!AC$146","v":0},{"$f":"C_Time!AD$146","v":0},{"$f":"C_Time!AE$146","v":0},{"$f":"C_Time!AF$146","v":0},{"$f":"C_Time!AG$146","v":0},{"$f":"C_Time!AH$146","v":0},{"$f":"C_Time!AI$146","v":0},{"$f":"C_Time!AJ$146","v":0},{"$f":"C_Time!AK$146","v":0},{"$f":"C_Time!AL$146","v":0},{"$f":"C_Time!AM$146","v":0},{"$f":"C_Time!AN$146","v":1},{"$f":"C_Time!AO$146","v":1},{"$f":"C_Time!AP$146","v":1},{"$f":"C_Time!AQ$146","v":1},{"$f":"C_Time!AR$146","v":1},{"$f":"C_Time!AS$146","v":1},{"$f":"C_Time!AT$146","v":1},{"$f":"C_Time!AU$146","v":1},{"$f":"C_Time!AV$146","v":1},{"$f":"C_Time!AW$146","v":1},{"$f":"C_Time!AX$146","v":1},{"$f":"C_Time!AY$146","v":1},{"$f":"C_Time!AZ$146","v":1},{"$f":"C_Time!BA$146","v":1},{"$f":"C_Time!BB$146","v":1},{"$f":"C_Time!BC$146","v":1},{"$f":"C_Time!BD$146","v":1},{"$f":"C_Time!BE$146","v":1},{"$f":"C_Time!BF$146","v":1},{"$f":"C_Time!BG$146","v":1},{"$f":"C_Time!BH$146","v":1},{"$f":"C_Time!BI$146","v":1},{"$f":"C_Time!BJ$146","v":1}]
[null,"Stored ",null,null,{"$f":"C_RevCost_UKATS!E$138","v":"Determined Cost per TSU"},{"$f":"C_RevCost_UKATS!F$138","v":0},{"$f":"C_RevCost_UKATS!G$138","v":"£ per TSU"},{"$f":"C_RevCost_UKATS!H$138","v":"Nominal"},{"$f":"C_RevCost_UKATS!I$138","v":0},{"$f":"C_RevCost_UKATS!J$138","v":0},null,{"$f":"C_RevCost_UKATS!L$138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$138","v":721.45954243164113},null,{"$f":"C_RevCost_UKATS!AA$138","v":58.480098266688493},{"$f":"C_RevCost_UKATS!AB$138","v":57.28737712321761},{"$f":"C_RevCost_UKATS!AC$138","v":56.588686297353469},{"$f":"C_RevCost_UKATS!AD$138","v":54.826450999240386},{"$f":"C_RevCost_UKATS!AE$138","v":52.944052214158056},{"$f":"C_RevCost_UKATS!AF$138","v":54.550788922627355},{"$f":"C_RevCost_UKATS!AG$138","v":52.305548987665816},{"$f":"C_RevCost_UKATS!AH$138","v":52.244513616020633},{"$f":"C_RevCost_UKATS!AI$138","v":63.475373852889604},{"$f":"C_RevCost_UKATS!AJ$138","v":59.552868166064791},{"$f":"C_RevCost_UKATS!AK$138","v":52.595864844249292},{"$f":"C_RevCost_UKATS!AL$138","v":53.387321081721808},{"$f":"C_RevCost_UKATS!AM$138","v":53.220598059743935},{"$f":"C_RevCost_UKATS!AN$138","v":0},{"$f":"C_RevCost_UKATS!AO$138","v":0},{"$f":"C_RevCost_UKATS!AP$138","v":0},{"$f":"C_RevCost_UKATS!AQ$138","v":0},{"$f":"C_RevCost_UKATS!AR$138","v":0},{"$f":"C_RevCost_UKATS!AS$138","v":0},{"$f":"C_RevCost_UKATS!AT$138","v":0},{"$f":"C_RevCost_UKATS!AU$138","v":0},{"$f":"C_RevCost_UKATS!AV$138","v":0},{"$f":"C_RevCost_UKATS!AW$138","v":0},{"$f":"C_RevCost_UKATS!AX$138","v":0},{"$f":"C_RevCost_UKATS!AY$138","v":0},{"$f":"C_RevCost_UKATS!AZ$138","v":0},{"$f":"C_RevCost_UKATS!BA$138","v":0},{"$f":"C_RevCost_UKATS!BB$138","v":0},{"$f":"C_RevCost_UKATS!BC$138","v":0},{"$f":"C_RevCost_UKATS!BD$138","v":0},{"$f":"C_RevCost_UKATS!BE$138","v":0},{"$f":"C_RevCost_UKATS!BF$138","v":0},{"$f":"C_RevCost_UKATS!BG$138","v":0},{"$f":"C_RevCost_UKATS!BH$138","v":0},{"$f":"C_RevCost_UKATS!BI$138","v":0},{"$f":"C_RevCost_UKATS!BJ$138","v":0}]
[null,"Live Calc",null,null,{"$f":"'C_Determined Costs_UKATS'!E$54","v":"Calculated DC / TSU - Allowed + Calculated"},{"$f":"'C_Determined Costs_UKATS'!F$54","v":0},{"$f":"'C_Determined Costs_UKATS'!G$54","v":"£ per TSU"},{"$f":"'C_Determined Costs_UKATS'!H$54","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I$54","v":"Exported to Macro"},{"$f":"'C_Determined Costs_UKATS'!J$54","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L$54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y$54","v":721.4595897200627},null,{"$f":"'C_Determined Costs_UKATS'!AA$54","v":58.480098266688493},{"$f":"'C_Determined Costs_UKATS'!AB$54","v":57.28737712321761},{"$f":"'C_Determined Costs_UKATS'!AC$54","v":56.588686297353469},{"$f":"'C_Determined Costs_UKATS'!AD$54","v":54.826450999240386},{"$f":"'C_Determined Costs_UKATS'!AE$54","v":52.944052214158056},{"$f":"'C_Determined Costs_UKATS'!AF$54","v":54.550788922627355},{"$f":"'C_Determined Costs_UKATS'!AG$54","v":52.305548987665816},{"$f":"'C_Determined Costs_UKATS'!AH$54","v":52.244513616020633},{"$f":"'C_Determined Costs_UKATS'!AI$54","v":63.475374445366811},{"$f":"'C_Determined Costs_UKATS'!AJ$54","v":59.55288474236616},{"$f":"'C_Determined Costs_UKATS'!AK$54","v":52.595901474394715},{"$f":"'C_Determined Costs_UKATS'!AL$54","v":53.387320592478211},{"$f":"'C_Determined Costs_UKATS'!AM$54","v":53.220592038484924},{"$f":"'C_Determined Costs_UKATS'!AN$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AO$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AP$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AR$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AS$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AT$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AU$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AV$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AW$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AX$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AY$54","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ$54","v":0},{"$f":"'C_Determined Costs_UKATS'!BA$54","v":0},{"$f":"'C_Determined Costs_UKATS'!BB$54","v":0},{"$f":"'C_Determined Costs_UKATS'!BC$54","v":0},{"$f":"'C_Determined Costs_UKATS'!BD$54","v":0},{"$f":"'C_Determined Costs_UKATS'!BE$54","v":0},{"$f":"'C_Determined Costs_UKATS'!BF$54","v":0},{"$f":"'C_Determined Costs_UKATS'!BG$54","v":0},{"$f":"'C_Determined Costs_UKATS'!BH$54","v":0},{"$f":"'C_Determined Costs_UKATS'!BI$54","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ$54","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UKATS_DCOut_Export"]
[null,null,null,null,"Determined Cost per TSU (UKATS) -Outturn",{"$f":"IF(F53=1,F54,F55)","v":0},{"$f":"IF(G53=1,G54,G55)","v":"£ per TSU"},{"$f":"IF(H53=1,H54,H55)","v":"Nominal"},{"$f":"IF(I53=1,I54,I55)","v":"Exported to Macro"},{"$f":"IF(J53=1,J54,J55)","v":0},null,{"$f":"IF(L53=1,L54,L55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y53=1,Y54,Y55)","v":721.4595897200627},null,{"$f":"IF(AA53=1, AA55, AA54)","v":58.480098266688493},{"$f":"IF(AB53=1, AB55, AB54)","v":57.28737712321761},56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,{"$f":"IF(AG53=1, AG55, AG54)","v":52.305548987665816},52.244513616020633,63.475373852889604,59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$42","v":"Base - Flat"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$57","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.480098266688493,57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,52.305548987665816,52.244513616020633,63.475373852889604,59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$43","v":"Flights (Low)"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$57","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 3"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$44","v":"Spare 3"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$57","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 4"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$45","v":"Spare 4"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$57","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$46","v":"Spare 5"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$57","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 6"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$47","v":"Spare 6"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$57","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 7"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$48","v":"Spare 7"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$57","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$49","v":"Spare 8"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$57","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 9"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$50","v":"Spare 9"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$57","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 10"]
[null,null,null,null,"Determined Cost per TSU (UKATS)",{"$f":"Scenario!F$51","v":"Spare 10"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$57","v":"Nominal"}]
[]
["UKATS Stored CSM - Price Determination"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UKATS_CSM_Export"]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$521","v":"Cost Sharing Mechanism CSM t (TSU) "},{"$f":"C_RAB_UKATS!F$521","v":0},{"$f":"C_RAB_UKATS!G$521","v":"£'000 "},{"$f":"C_RAB_UKATS!H$521","v":"Nominal"},{"$f":"C_RAB_UKATS!I$521","v":0},{"$f":"C_RAB_UKATS!J$521","v":0},null,{"$f":"C_RAB_UKATS!L$521","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$521","v":77269.285002725286},null,{"$f":"C_RAB_UKATS!AA$521","v":0},{"$f":"C_RAB_UKATS!AB$521","v":2163.260471785361},{"$f":"C_RAB_UKATS!AC$521","v":2176.0045223072834},{"$f":"C_RAB_UKATS!AD$521","v":2186.7271323430778},{"$f":"C_RAB_UKATS!AE$521","v":2192.8819639653325},{"$f":"C_RAB_UKATS!AF$521","v":1629.1370823362636},{"$f":"C_RAB_UKATS!AG$521","v":7993.7661107007698},{"$f":"C_RAB_UKATS!AH$521","v":8763.4698905319347},{"$f":"C_RAB_UKATS!AI$521","v":9151.5062925344555},{"$f":"C_RAB_UKATS!AJ$521","v":7789.8393842788555},{"$f":"C_RAB_UKATS!AK$521","v":4736.3740133098581},{"$f":"C_RAB_UKATS!AL$521","v":4687.164318203284},{"$f":"C_RAB_UKATS!AM$521","v":4683.4637664572128},{"$f":"C_RAB_UKATS!AN$521","v":5269.1656300143377},{"$f":"C_RAB_UKATS!AO$521","v":5325.7590458160439},{"$f":"C_RAB_UKATS!AP$521","v":3420.1711483804111},{"$f":"C_RAB_UKATS!AQ$521","v":3216.4449439960572},{"$f":"C_RAB_UKATS!AR$521","v":2676.369368848575},{"$f":"C_RAB_UKATS!AS$521","v":1212.7749279271031},{"$f":"C_RAB_UKATS!AT$521","v":-807.67018059957979},{"$f":"C_RAB_UKATS!AU$521","v":-787.95621018629402},{"$f":"C_RAB_UKATS!AV$521","v":-409.36862022506125},{"$f":"C_RAB_UKATS!AW$521","v":-3.5366329646733235E-13},{"$f":"C_RAB_UKATS!AX$521","v":-3.635730069254212E-13},{"$f":"C_RAB_UKATS!AY$521","v":-3.7376038928880568E-13},{"$f":"C_RAB_UKATS!AZ$521","v":-3.8423322397521997E-13},{"$f":"C_RAB_UKATS!BA$521","v":-3.9499950941113084E-13},{"$f":"C_RAB_UKATS!BB$521","v":-4.0606746814038239E-13},{"$f":"C_RAB_UKATS!BC$521","v":-4.1744555310400591E-13},{"$f":"C_RAB_UKATS!BD$521","v":-4.2914245409599122E-13},{"$f":"C_RAB_UKATS!BE$521","v":-4.4116710439994995E-13},{"$f":"C_RAB_UKATS!BF$521","v":-4.535286876117404E-13},{"$f":"C_RAB_UKATS!BG$521","v":-4.6623664465326106E-13},{"$f":"C_RAB_UKATS!BH$521","v":-4.7930068098277449E-13},{"$f":"C_RAB_UKATS!BI$521","v":-4.9273077400726483E-13},{"$f":"C_RAB_UKATS!BJ$521","v":-5.0653718070249021E-13}]
[]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,{"$f":"E$92 & \" - Price Determination\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Scenario!F$42","v":"Base - Flat"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2163.260471785361,2176.0045223072834,2186.7271323430778,2192.8819639653325,1629.1370823362636,7993.7661107007698,8763.4698905319347,9151.5062925344555,7789.8393842788555,4736.3740133098581,4687.164318203284,4683.4637664572128,5269.1656300143377,5325.7590458160439,3420.1711483804111,3216.4449439960572,2676.369368848575,1212.7749279271031,-807.67018059957979,-787.95621018629402,-409.36862022506125,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,{"$f":"E$92 & \" - Price Determination\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Scenario!F$43","v":"Flights (Low)"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 3"]
[null,null,null,null,{"$f":"E$92 & \" - Price Determination\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Scenario!F$44","v":"Spare 3"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 4"]
[null,null,null,null,{"$f":"E$92 & \" - Price Determination\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Scenario!F$45","v":"Spare 4"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,{"$f":"E$92 & \" - Price Determination\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Scenario!F$46","v":"Spare 5"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 6"]
[null,null,null,null,{"$f":"E$92 & \" - Price Determination\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Scenario!F$47","v":"Spare 6"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 7"]
[null,null,null,null,{"$f":"E$92 & \" - Price Determination\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Scenario!F$48","v":"Spare 7"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,{"$f":"E$92 & \" - Price Determination\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Scenario!F$49","v":"Spare 8"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 9"]
[null,null,null,null,{"$f":"E$92 & \" - Price Determination\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Scenario!F$50","v":"Spare 9"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 10"]
[null,null,null,null,{"$f":"E$92 & \" - Price Determination\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Scenario!F$51","v":"Spare 10"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
["UKATS Stored Outturn CSM"]
[]
[]
[null,null,null,null,{"$f":"C_Time!E$146","v":"Subsequent Future Price Control Periods flag"},{"$f":"C_Time!F$146","v":0},{"$f":"C_Time!G$146","v":"flag"},{"$f":"C_Time!H$146","v":0},{"$f":"C_Time!I$146","v":0},{"$f":"C_Time!J$146","v":0},null,{"$f":"C_Time!L$146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$146","v":23},null,{"$f":"C_Time!AA$146","v":0},{"$f":"C_Time!AB$146","v":0},{"$f":"C_Time!AC$146","v":0},{"$f":"C_Time!AD$146","v":0},{"$f":"C_Time!AE$146","v":0},{"$f":"C_Time!AF$146","v":0},{"$f":"C_Time!AG$146","v":0},{"$f":"C_Time!AH$146","v":0},{"$f":"C_Time!AI$146","v":0},{"$f":"C_Time!AJ$146","v":0},{"$f":"C_Time!AK$146","v":0},{"$f":"C_Time!AL$146","v":0},{"$f":"C_Time!AM$146","v":0},{"$f":"C_Time!AN$146","v":1},{"$f":"C_Time!AO$146","v":1},{"$f":"C_Time!AP$146","v":1},{"$f":"C_Time!AQ$146","v":1},{"$f":"C_Time!AR$146","v":1},{"$f":"C_Time!AS$146","v":1},{"$f":"C_Time!AT$146","v":1},{"$f":"C_Time!AU$146","v":1},{"$f":"C_Time!AV$146","v":1},{"$f":"C_Time!AW$146","v":1},{"$f":"C_Time!AX$146","v":1},{"$f":"C_Time!AY$146","v":1},{"$f":"C_Time!AZ$146","v":1},{"$f":"C_Time!BA$146","v":1},{"$f":"C_Time!BB$146","v":1},{"$f":"C_Time!BC$146","v":1},{"$f":"C_Time!BD$146","v":1},{"$f":"C_Time!BE$146","v":1},{"$f":"C_Time!BF$146","v":1},{"$f":"C_Time!BG$146","v":1},{"$f":"C_Time!BH$146","v":1},{"$f":"C_Time!BI$146","v":1},{"$f":"C_Time!BJ$146","v":1}]
[null,"Stored ",null,null,{"$f":"C_RevCost_UKATS!E196","v":"CSM adjustment (TSU) - Price Determination - Active"},{"$f":"C_RevCost_UKATS!F196","v":0},{"$f":"C_RevCost_UKATS!G196","v":"£'000 "},{"$f":"C_RevCost_UKATS!H196","v":"Nominal"},{"$f":"C_RevCost_UKATS!I196","v":0},{"$f":"C_RevCost_UKATS!J196","v":0},null,{"$f":"C_RevCost_UKATS!L196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y196","v":77269.285002725286},null,{"$f":"C_RevCost_UKATS!AA196","v":0},{"$f":"C_RevCost_UKATS!AB196","v":2163.260471785361},{"$f":"C_RevCost_UKATS!AC196","v":2176.0045223072834},{"$f":"C_RevCost_UKATS!AD196","v":2186.7271323430778},{"$f":"C_RevCost_UKATS!AE196","v":2192.8819639653325},{"$f":"C_RevCost_UKATS!AF196","v":1629.1370823362636},{"$f":"C_RevCost_UKATS!AG196","v":7993.7661107007698},{"$f":"C_RevCost_UKATS!AH196","v":8763.4698905319347},{"$f":"C_RevCost_UKATS!AI196","v":9151.5062925344555},{"$f":"C_RevCost_UKATS!AJ196","v":7789.8393842788555},{"$f":"C_RevCost_UKATS!AK196","v":4736.3740133098581},{"$f":"C_RevCost_UKATS!AL196","v":4687.164318203284},{"$f":"C_RevCost_UKATS!AM196","v":4683.4637664572128},{"$f":"C_RevCost_UKATS!AN196","v":5269.1656300143377},{"$f":"C_RevCost_UKATS!AO196","v":5325.7590458160439},{"$f":"C_RevCost_UKATS!AP196","v":3420.1711483804111},{"$f":"C_RevCost_UKATS!AQ196","v":3216.4449439960572},{"$f":"C_RevCost_UKATS!AR196","v":2676.369368848575},{"$f":"C_RevCost_UKATS!AS196","v":1212.7749279271031},{"$f":"C_RevCost_UKATS!AT196","v":-807.67018059957979},{"$f":"C_RevCost_UKATS!AU196","v":-787.95621018629402},{"$f":"C_RevCost_UKATS!AV196","v":-409.36862022506125},{"$f":"C_RevCost_UKATS!AW196","v":-3.5366329646733235E-13},{"$f":"C_RevCost_UKATS!AX196","v":-3.635730069254212E-13},{"$f":"C_RevCost_UKATS!AY196","v":-3.7376038928880568E-13},{"$f":"C_RevCost_UKATS!AZ196","v":-3.8423322397521997E-13},{"$f":"C_RevCost_UKATS!BA196","v":-3.9499950941113084E-13},{"$f":"C_RevCost_UKATS!BB196","v":-4.0606746814038239E-13},{"$f":"C_RevCost_UKATS!BC196","v":-4.1744555310400591E-13},{"$f":"C_RevCost_UKATS!BD196","v":-4.2914245409599122E-13},{"$f":"C_RevCost_UKATS!BE196","v":-4.4116710439994995E-13},{"$f":"C_RevCost_UKATS!BF196","v":-4.535286876117404E-13},{"$f":"C_RevCost_UKATS!BG196","v":-4.6623664465326106E-13},{"$f":"C_RevCost_UKATS!BH196","v":-4.7930068098277449E-13},{"$f":"C_RevCost_UKATS!BI196","v":-4.9273077400726483E-13},{"$f":"C_RevCost_UKATS!BJ196","v":-5.0653718070249021E-13}]
[null,"Live Calc",null,null,{"$f":"C_RAB_UKATS!E$521","v":"Cost Sharing Mechanism CSM t (TSU) "},{"$f":"C_RAB_UKATS!F$521","v":0},{"$f":"C_RAB_UKATS!G$521","v":"£'000 "},{"$f":"C_RAB_UKATS!H$521","v":"Nominal"},{"$f":"C_RAB_UKATS!I$521","v":0},{"$f":"C_RAB_UKATS!J$521","v":0},null,{"$f":"C_RAB_UKATS!L$521","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$521","v":77269.285002725286},null,{"$f":"C_RAB_UKATS!AA$521","v":0},{"$f":"C_RAB_UKATS!AB$521","v":2163.260471785361},{"$f":"C_RAB_UKATS!AC$521","v":2176.0045223072834},{"$f":"C_RAB_UKATS!AD$521","v":2186.7271323430778},{"$f":"C_RAB_UKATS!AE$521","v":2192.8819639653325},{"$f":"C_RAB_UKATS!AF$521","v":1629.1370823362636},{"$f":"C_RAB_UKATS!AG$521","v":7993.7661107007698},{"$f":"C_RAB_UKATS!AH$521","v":8763.4698905319347},{"$f":"C_RAB_UKATS!AI$521","v":9151.5062925344555},{"$f":"C_RAB_UKATS!AJ$521","v":7789.8393842788555},{"$f":"C_RAB_UKATS!AK$521","v":4736.3740133098581},{"$f":"C_RAB_UKATS!AL$521","v":4687.164318203284},{"$f":"C_RAB_UKATS!AM$521","v":4683.4637664572128},{"$f":"C_RAB_UKATS!AN$521","v":5269.1656300143377},{"$f":"C_RAB_UKATS!AO$521","v":5325.7590458160439},{"$f":"C_RAB_UKATS!AP$521","v":3420.1711483804111},{"$f":"C_RAB_UKATS!AQ$521","v":3216.4449439960572},{"$f":"C_RAB_UKATS!AR$521","v":2676.369368848575},{"$f":"C_RAB_UKATS!AS$521","v":1212.7749279271031},{"$f":"C_RAB_UKATS!AT$521","v":-807.67018059957979},{"$f":"C_RAB_UKATS!AU$521","v":-787.95621018629402},{"$f":"C_RAB_UKATS!AV$521","v":-409.36862022506125},{"$f":"C_RAB_UKATS!AW$521","v":-3.5366329646733235E-13},{"$f":"C_RAB_UKATS!AX$521","v":-3.635730069254212E-13},{"$f":"C_RAB_UKATS!AY$521","v":-3.7376038928880568E-13},{"$f":"C_RAB_UKATS!AZ$521","v":-3.8423322397521997E-13},{"$f":"C_RAB_UKATS!BA$521","v":-3.9499950941113084E-13},{"$f":"C_RAB_UKATS!BB$521","v":-4.0606746814038239E-13},{"$f":"C_RAB_UKATS!BC$521","v":-4.1744555310400591E-13},{"$f":"C_RAB_UKATS!BD$521","v":-4.2914245409599122E-13},{"$f":"C_RAB_UKATS!BE$521","v":-4.4116710439994995E-13},{"$f":"C_RAB_UKATS!BF$521","v":-4.535286876117404E-13},{"$f":"C_RAB_UKATS!BG$521","v":-4.6623664465326106E-13},{"$f":"C_RAB_UKATS!BH$521","v":-4.7930068098277449E-13},{"$f":"C_RAB_UKATS!BI$521","v":-4.9273077400726483E-13},{"$f":"C_RAB_UKATS!BJ$521","v":-5.0653718070249021E-13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UKATS_CSMOut_Export"]
[null,null,null,null,"Cost Sharing Mechanism CSM t (TSU)  - Outturn",{"$f":"IF(F127=1,F128,F129)","v":0},{"$f":"IF(G127=1,G128,G129)","v":"£'000 "},{"$f":"IF(H127=1,H128,H129)","v":"Nominal"},{"$f":"IF(I127=1,I128,I129)","v":0},{"$f":"IF(J127=1,J128,J129)","v":0},null,{"$f":"IF(L127=1,L128,L129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y127=1,Y128,Y129)","v":77269.285002725286},null,{"$f":"IF(AA127=1, AA129, AA128)","v":0},{"$f":"IF(AB127=1, AB129, AB128)","v":2163.260471785361},2176.0045223072834,2186.7271323430778,2192.8819639653325,1629.1370823362636,7993.7661107007698,8763.4698905319347,9151.5062925344555,7789.8393842788555,4736.3740133098581,4687.164318203284,4683.4637664572128,5269.1656300143377,5325.7590458160439,3420.1711483804111,3216.4449439960572,2676.369368848575,1212.7749279271031,-807.67018059957979,-787.95621018629402,-409.36862022506125,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,{"$f":"E$92 & \" - Outturn\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Scenario!F$42","v":"Base - Flat"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2163.260471785361,2176.0045223072834,2186.7271323430778,2192.8819639653325,1629.1370823362636,7993.7661107007698,8763.4698905319347,9151.5062925344555,7789.8393842788555,4736.3740133098581,4687.164318203284,4683.4637664572128,5269.1656300143377,5325.7590458160439,3420.1711483804111,3216.4449439960572,2676.369368848575,1212.7749279271031,-807.67018059957979,-787.95621018629402,-409.36862022506125,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,{"$f":"E$92 & \" - Outturn\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Scenario!F$43","v":"Flights (Low)"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 3"]
[null,null,null,null,{"$f":"E$92 & \" - Outturn\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Scenario!F$44","v":"Spare 3"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 4"]
[null,null,null,null,{"$f":"E$92 & \" - Outturn\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Scenario!F$45","v":"Spare 4"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,{"$f":"E$92 & \" - Outturn\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Scenario!F$46","v":"Spare 5"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 6"]
[null,null,null,null,{"$f":"E$92 & \" - Outturn\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Scenario!F$47","v":"Spare 6"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 7"]
[null,null,null,null,{"$f":"E$92 & \" - Outturn\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Scenario!F$48","v":"Spare 7"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,{"$f":"E$92 & \" - Outturn\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Scenario!F$49","v":"Spare 8"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 9"]
[null,null,null,null,{"$f":"E$92 & \" - Outturn\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Scenario!F$50","v":"Spare 9"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 10"]
[null,null,null,null,{"$f":"E$92 & \" - Outturn\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Scenario!F$51","v":"Spare 10"},{"$f":"G$92","v":"£'000 "},{"$f":"H$92","v":"Nominal"}]
[]
["Oceanic Stored Base Charge (Base)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oceanic_DC_Export"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E48","v":"Calculated base charge - Oceanic - Excluding Adjustments for Previous Price Determination, 2023 TUR - Allowed + Calculated"},{"$f":"'C_Determined Costs_Oceanic'!F48","v":0},{"$f":"'C_Determined Costs_Oceanic'!G48","v":"£ per flight"},{"$f":"'C_Determined Costs_Oceanic'!H48","v":"Nominal"},{"$f":"'C_Determined Costs_Oceanic'!I48","v":0},{"$f":"'C_Determined Costs_Oceanic'!J48","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y48","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA48","v":64.930687492374773},{"$f":"'C_Determined Costs_Oceanic'!AB48","v":62.918184723388975},{"$f":"'C_Determined Costs_Oceanic'!AC48","v":61.030620323016251},{"$f":"'C_Determined Costs_Oceanic'!AD48","v":59.199513403949673},{"$f":"'C_Determined Costs_Oceanic'!AE48","v":57.423587694663432},{"$f":"'C_Determined Costs_Oceanic'!AF48","v":56.56},{"$f":"'C_Determined Costs_Oceanic'!AG48","v":55.21},{"$f":"'C_Determined Costs_Oceanic'!AH48","v":55.26},{"$f":"'C_Determined Costs_Oceanic'!AI48","v":78.106430854120461},{"$f":"'C_Determined Costs_Oceanic'!AJ48","v":71.441728169894049},{"$f":"'C_Determined Costs_Oceanic'!AK48","v":53.626286122008786},{"$f":"'C_Determined Costs_Oceanic'!AL48","v":54.937648398797599},{"$f":"'C_Determined Costs_Oceanic'!AM48","v":52.828880627942908},{"$f":"'C_Determined Costs_Oceanic'!AN48","v":6.3671754950938366},{"$f":"'C_Determined Costs_Oceanic'!AO48","v":6.104579623178858},{"$f":"'C_Determined Costs_Oceanic'!AP48","v":6.1067681858937206},{"$f":"'C_Determined Costs_Oceanic'!AQ48","v":5.2844372034233107},{"$f":"'C_Determined Costs_Oceanic'!AR48","v":5.2997427092102072},{"$f":"'C_Determined Costs_Oceanic'!AS48","v":5.3126120511778776},{"$f":"'C_Determined Costs_Oceanic'!AT48","v":5.3221028711803626},{"$f":"'C_Determined Costs_Oceanic'!AU48","v":7.9393669938967779},{"$f":"'C_Determined Costs_Oceanic'!AV48","v":6.8423059209119037},{"$f":"'C_Determined Costs_Oceanic'!AW48","v":5.9259071383299977},{"$f":"'C_Determined Costs_Oceanic'!AX48","v":4.8957779230216731},{"$f":"'C_Determined Costs_Oceanic'!AY48","v":3.9100043710020738},{"$f":"'C_Determined Costs_Oceanic'!AZ48","v":2.6987575374127397},{"$f":"'C_Determined Costs_Oceanic'!BA48","v":1.5095104772603605},{"$f":"'C_Determined Costs_Oceanic'!BB48","v":0.37116626070440634},{"$f":"'C_Determined Costs_Oceanic'!BC48","v":0.3682989286288178},{"$f":"'C_Determined Costs_Oceanic'!BD48","v":0.36289786089555387},{"$f":"'C_Determined Costs_Oceanic'!BE48","v":0.36828667268176868},{"$f":"'C_Determined Costs_Oceanic'!BF48","v":0.37442528020169324},{"$f":"'C_Determined Costs_Oceanic'!BG48","v":0.38143045686218907},{"$f":"'C_Determined Costs_Oceanic'!BH48","v":0.38889635687007501},{"$f":"'C_Determined Costs_Oceanic'!BI48","v":0.39680381674496867},{"$f":"'C_Determined Costs_Oceanic'!BJ48","v":0.40514041753279728}]
[]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,"Base Charge per Oceanic Flight",{"$f":"Scenario!$F$42","v":"Base - Flat"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$166","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.930687492374773,62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,78.106387220590918,71.441600989449682,53.62613808392878,54.93751592689177,52.828760162753262,6.3670828737727474,6.104539103898202,6.1067506139319878,5.284418731865931,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.895740203078466,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037997,0.3682869214335,0.36288658902386306,0.3682777378899863,0.37441878874773027,0.38142369158606432,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,"Base Charge per Oceanic Flight",{"$f":"Scenario!$F$43","v":"Flights (Low)"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$166","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 3"]
[null,null,null,null,"Base Charge per Oceanic Flight",{"$f":"Scenario!$F$44","v":"Spare 3"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$166","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 4"]
[null,null,null,null,"Base Charge per Oceanic Flight",{"$f":"Scenario!$F$45","v":"Spare 4"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$166","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,"Base Charge per Oceanic Flight",{"$f":"Scenario!$F$46","v":"Spare 5"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$166","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 6"]
[null,null,null,null,"Base Charge per Oceanic Flight",{"$f":"Scenario!$F$47","v":"Spare 6"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$166","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 7"]
[null,null,null,null,"Base Charge per Oceanic Flight",{"$f":"Scenario!$F$48","v":"Spare 7"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$166","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,"Base Charge per Oceanic Flight",{"$f":"Scenario!$F$49","v":"Spare 8"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$166","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 9"]
[null,null,null,null,"Base Charge per Oceanic Flight",{"$f":"Scenario!$F$50","v":"Spare 9"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$166","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 10"]
[null,null,null,null,"Base Charge per Oceanic Flight",{"$f":"Scenario!$F$51","v":"Spare 10"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$166","v":"Nominal"}]
[]
[{"$f":"A163 & \" - Outturn\"","v":"Oceanic Stored Base Charge (Base) - Outturn"}]
[]
[null,null,null,null,{"$f":"C_Time!E$146","v":"Subsequent Future Price Control Periods flag"},{"$f":"C_Time!F$146","v":0},{"$f":"C_Time!G$146","v":"flag"},{"$f":"C_Time!H$146","v":0},{"$f":"C_Time!I$146","v":0},{"$f":"C_Time!J$146","v":0},null,{"$f":"C_Time!L$146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$146","v":23},null,{"$f":"C_Time!AA$146","v":0},{"$f":"C_Time!AB$146","v":0},{"$f":"C_Time!AC$146","v":0},{"$f":"C_Time!AD$146","v":0},{"$f":"C_Time!AE$146","v":0},{"$f":"C_Time!AF$146","v":0},{"$f":"C_Time!AG$146","v":0},{"$f":"C_Time!AH$146","v":0},{"$f":"C_Time!AI$146","v":0},{"$f":"C_Time!AJ$146","v":0},{"$f":"C_Time!AK$146","v":0},{"$f":"C_Time!AL$146","v":0},{"$f":"C_Time!AM$146","v":0},{"$f":"C_Time!AN$146","v":1},{"$f":"C_Time!AO$146","v":1},{"$f":"C_Time!AP$146","v":1},{"$f":"C_Time!AQ$146","v":1},{"$f":"C_Time!AR$146","v":1},{"$f":"C_Time!AS$146","v":1},{"$f":"C_Time!AT$146","v":1},{"$f":"C_Time!AU$146","v":1},{"$f":"C_Time!AV$146","v":1},{"$f":"C_Time!AW$146","v":1},{"$f":"C_Time!AX$146","v":1},{"$f":"C_Time!AY$146","v":1},{"$f":"C_Time!AZ$146","v":1},{"$f":"C_Time!BA$146","v":1},{"$f":"C_Time!BB$146","v":1},{"$f":"C_Time!BC$146","v":1},{"$f":"C_Time!BD$146","v":1},{"$f":"C_Time!BE$146","v":1},{"$f":"C_Time!BF$146","v":1},{"$f":"C_Time!BG$146","v":1},{"$f":"C_Time!BH$146","v":1},{"$f":"C_Time!BI$146","v":1},{"$f":"C_Time!BJ$146","v":1}]
[null,"Stored ",null,null,{"$f":"C_RevCost_Oceanic!E$90","v":"Base Charge per Oceanic Flight (Oceanic)"},{"$f":"C_RevCost_Oceanic!F$90","v":0},{"$f":"C_RevCost_Oceanic!G$90","v":"£ per flight"},{"$f":"C_RevCost_Oceanic!H$90","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I$90","v":0},{"$f":"C_RevCost_Oceanic!J$90","v":0},null,{"$f":"C_RevCost_Oceanic!L$90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$90","v":0},null,{"$f":"C_RevCost_Oceanic!AA$90","v":64.930687492374773},{"$f":"C_RevCost_Oceanic!AB$90","v":62.918184723388975},{"$f":"C_RevCost_Oceanic!AC$90","v":61.030620323016251},{"$f":"C_RevCost_Oceanic!AD$90","v":59.199513403949673},{"$f":"C_RevCost_Oceanic!AE$90","v":57.423587694663432},{"$f":"C_RevCost_Oceanic!AF$90","v":56.56},{"$f":"C_RevCost_Oceanic!AG$90","v":55.21},{"$f":"C_RevCost_Oceanic!AH$90","v":55.26},{"$f":"C_RevCost_Oceanic!AI$90","v":78.106387220590918},{"$f":"C_RevCost_Oceanic!AJ$90","v":71.441600989449682},{"$f":"C_RevCost_Oceanic!AK$90","v":53.62613808392878},{"$f":"C_RevCost_Oceanic!AL$90","v":54.93751592689177},{"$f":"C_RevCost_Oceanic!AM$90","v":52.828760162753262},{"$f":"C_RevCost_Oceanic!AN$90","v":6.3670828737727474},{"$f":"C_RevCost_Oceanic!AO$90","v":6.104539103898202},{"$f":"C_RevCost_Oceanic!AP$90","v":6.1067506139319878},{"$f":"C_RevCost_Oceanic!AQ$90","v":5.284418731865931},{"$f":"C_RevCost_Oceanic!AR$90","v":5.2997248864707212},{"$f":"C_RevCost_Oceanic!AS$90","v":5.3125948782312564},{"$f":"C_RevCost_Oceanic!AT$90","v":5.3220856590502486},{"$f":"C_RevCost_Oceanic!AU$90","v":7.9392981450216737},{"$f":"C_RevCost_Oceanic!AV$90","v":6.8422407435709127},{"$f":"C_RevCost_Oceanic!AW$90","v":5.9258582537809597},{"$f":"C_RevCost_Oceanic!AX$90","v":4.895740203078466},{"$f":"C_RevCost_Oceanic!AY$90","v":3.9099747414512982},{"$f":"C_RevCost_Oceanic!AZ$90","v":2.6987342415379425},{"$f":"C_RevCost_Oceanic!BA$90","v":1.5094923122823327},{"$f":"C_RevCost_Oceanic!BB$90","v":0.37115132988037997},{"$f":"C_RevCost_Oceanic!BC$90","v":0.3682869214335},{"$f":"C_RevCost_Oceanic!BD$90","v":0.36288658902386306},{"$f":"C_RevCost_Oceanic!BE$90","v":0.3682777378899863},{"$f":"C_RevCost_Oceanic!BF$90","v":0.37441878874773027},{"$f":"C_RevCost_Oceanic!BG$90","v":0.38142369158606432},{"$f":"C_RevCost_Oceanic!BH$90","v":0.38888930232553187},{"$f":"C_RevCost_Oceanic!BI$90","v":0.39679645666541791},{"$f":"C_RevCost_Oceanic!BJ$90","v":0.40513273477895728}]
[null,"Live Calc",null,null,{"$f":"'C_Determined Costs_Oceanic'!E$48","v":"Calculated base charge - Oceanic - Excluding Adjustments for Previous Price Determination, 2023 TUR - Allowed + Calculated"},{"$f":"'C_Determined Costs_Oceanic'!F$48","v":0},{"$f":"'C_Determined Costs_Oceanic'!G$48","v":"£ per flight"},{"$f":"'C_Determined Costs_Oceanic'!H$48","v":"Nominal"},{"$f":"'C_Determined Costs_Oceanic'!I$48","v":0},{"$f":"'C_Determined Costs_Oceanic'!J$48","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y$48","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA$48","v":64.930687492374773},{"$f":"'C_Determined Costs_Oceanic'!AB$48","v":62.918184723388975},{"$f":"'C_Determined Costs_Oceanic'!AC$48","v":61.030620323016251},{"$f":"'C_Determined Costs_Oceanic'!AD$48","v":59.199513403949673},{"$f":"'C_Determined Costs_Oceanic'!AE$48","v":57.423587694663432},{"$f":"'C_Determined Costs_Oceanic'!AF$48","v":56.56},{"$f":"'C_Determined Costs_Oceanic'!AG$48","v":55.21},{"$f":"'C_Determined Costs_Oceanic'!AH$48","v":55.26},{"$f":"'C_Determined Costs_Oceanic'!AI$48","v":78.106430854120461},{"$f":"'C_Determined Costs_Oceanic'!AJ$48","v":71.441728169894049},{"$f":"'C_Determined Costs_Oceanic'!AK$48","v":53.626286122008786},{"$f":"'C_Determined Costs_Oceanic'!AL$48","v":54.937648398797599},{"$f":"'C_Determined Costs_Oceanic'!AM$48","v":52.828880627942908},{"$f":"'C_Determined Costs_Oceanic'!AN$48","v":6.3671754950938366},{"$f":"'C_Determined Costs_Oceanic'!AO$48","v":6.104579623178858},{"$f":"'C_Determined Costs_Oceanic'!AP$48","v":6.1067681858937206},{"$f":"'C_Determined Costs_Oceanic'!AQ$48","v":5.2844372034233107},{"$f":"'C_Determined Costs_Oceanic'!AR$48","v":5.2997427092102072},{"$f":"'C_Determined Costs_Oceanic'!AS$48","v":5.3126120511778776},{"$f":"'C_Determined Costs_Oceanic'!AT$48","v":5.3221028711803626},{"$f":"'C_Determined Costs_Oceanic'!AU$48","v":7.9393669938967779},{"$f":"'C_Determined Costs_Oceanic'!AV$48","v":6.8423059209119037},{"$f":"'C_Determined Costs_Oceanic'!AW$48","v":5.9259071383299977},{"$f":"'C_Determined Costs_Oceanic'!AX$48","v":4.8957779230216731},{"$f":"'C_Determined Costs_Oceanic'!AY$48","v":3.9100043710020738},{"$f":"'C_Determined Costs_Oceanic'!AZ$48","v":2.6987575374127397},{"$f":"'C_Determined Costs_Oceanic'!BA$48","v":1.5095104772603605},{"$f":"'C_Determined Costs_Oceanic'!BB$48","v":0.37116626070440634},{"$f":"'C_Determined Costs_Oceanic'!BC$48","v":0.3682989286288178},{"$f":"'C_Determined Costs_Oceanic'!BD$48","v":0.36289786089555387},{"$f":"'C_Determined Costs_Oceanic'!BE$48","v":0.36828667268176868},{"$f":"'C_Determined Costs_Oceanic'!BF$48","v":0.37442528020169324},{"$f":"'C_Determined Costs_Oceanic'!BG$48","v":0.38143045686218907},{"$f":"'C_Determined Costs_Oceanic'!BH$48","v":0.38889635687007501},{"$f":"'C_Determined Costs_Oceanic'!BI$48","v":0.39680381674496867},{"$f":"'C_Determined Costs_Oceanic'!BJ$48","v":0.40514041753279728}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oceanics_Out_SBC_Export"]
[null,null,null,null,"Calculated base charge - Oceanic - Allowed + Calculated",{"$f":"IF(F200=1,F201,F202)","v":0},{"$f":"IF(G200=1,G201,G202)","v":"£ per flight"},{"$f":"IF(H200=1,H201,H202)","v":"Nominal"},{"$f":"IF(I200=1,I201,I202)","v":0},{"$f":"IF(J200=1,J201,J202)","v":0},null,{"$f":"IF(L200=1,L201,L202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y200=1,Y201,Y202)","v":0},null,{"$f":"IF(AA200=1, AA202, AA201)","v":64.930687492374773},{"$f":"IF(AB200=1, AB202, AB201)","v":62.918184723388975},61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,78.106387220590918,71.441600989449682,53.62613808392878,54.93751592689177,52.828760162753262,6.3671754950938366,6.104579623178858,6.1067681858937206,5.2844372034233107,5.2997427092102072,5.3126120511778776,5.3221028711803626,7.9393669938967779,6.8423059209119037,5.9259071383299977,4.8957779230216731,3.9100043710020738,2.6987575374127397,1.5095104772603605,0.37116626070440634,0.3682989286288178,0.36289786089555387,0.36828667268176868,0.37442528020169324,0.38143045686218907,0.38889635687007501,0.39680381674496867,0.40514041753279728]
[]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",{"$f":"Scenario!F$42","v":"Base - Flat"},"£ per flight",{"$f":"$H$204","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.930687492374773,62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,78.106387220590918,71.441600989449682,53.62613808392878,54.93751592689177,52.828760162753262,6.3671473535309238,6.10453915112745,6.1067506139645351,5.2844187318659506,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.8957402030784651,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037985,0.36828692143349995,0.36288658902386295,0.36827773788998625,0.37441878874773027,0.38142369158606421,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",{"$f":"Scenario!$F$43","v":"Flights (Low)"},"£ per flight",{"$f":"$H$204","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 3"]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",{"$f":"Scenario!$F$44","v":"Spare 3"},"£ per flight",{"$f":"$H$204","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 4"]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",{"$f":"Scenario!$F$45","v":"Spare 4"},"£ per flight",{"$f":"$H$204","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",{"$f":"Scenario!$F$46","v":"Spare 5"},"£ per flight",{"$f":"$H$204","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 6"]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",{"$f":"Scenario!$F$47","v":"Spare 6"},"£ per flight",{"$f":"$H$204","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 7"]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",{"$f":"Scenario!$F$48","v":"Spare 7"},"£ per flight",{"$f":"$H$204","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",{"$f":"Scenario!$F$49","v":"Spare 8"},"£ per flight",{"$f":"$H$204","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 9"]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",{"$f":"Scenario!$F$50","v":"Spare 9"},"£ per flight",{"$f":"$H$204","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 10"]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",{"$f":"Scenario!$F$51","v":"Spare 10"},"£ per flight",{"$f":"$H$204","v":"Nominal"}]
[]
[]
["Oceanic Stored ADS-B Atlantic Charge"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oceanic_ADSB_Atlantic_Export"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E229","v":"ADS-B Price per Flight (Atlantic)"},{"$f":"'C_Determined Costs_Oceanic'!F229","v":0},{"$f":"'C_Determined Costs_Oceanic'!G229","v":"£ per flight"},{"$f":"'C_Determined Costs_Oceanic'!H229","v":"Nominal"},{"$f":"'C_Determined Costs_Oceanic'!I229","v":"Exported via Macro"},{"$f":"'C_Determined Costs_Oceanic'!J229","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y229","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF229","v":33.299999999999997},{"$f":"'C_Determined Costs_Oceanic'!AG229","v":33.97},{"$f":"'C_Determined Costs_Oceanic'!AH229","v":34.65},{"$f":"'C_Determined Costs_Oceanic'!AI229","v":36.676999802176312},{"$f":"'C_Determined Costs_Oceanic'!AJ229","v":36.483269770181835},{"$f":"'C_Determined Costs_Oceanic'!AK229","v":38.314029092575772},{"$f":"'C_Determined Costs_Oceanic'!AL229","v":38.482021869186632},{"$f":"'C_Determined Costs_Oceanic'!AM229","v":40.229349012857718},{"$f":"'C_Determined Costs_Oceanic'!AN229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY229","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ229","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA229","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB229","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC229","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD229","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE229","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF229","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG229","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH229","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI229","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ229","v":0}]
[]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,"ADS-B Atlantic Charge",{"$f":"Scenario!$F$42","v":"Base - Flat"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$240","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,33.299999999999997,33.97,34.65,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,"ADS-B Atlantic Charge",{"$f":"Scenario!$F$43","v":"Flights (Low)"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$240","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 3"]
[null,null,null,null,"ADS-B Atlantic Charge",{"$f":"Scenario!$F$44","v":"Spare 3"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$240","v":"Nominal"}]
[]
[null,null,null,null,"ADS-B Atlantic Charge",{"$f":"Scenario!$F$45","v":"Spare 4"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$240","v":"Nominal"}]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,"SCEN 6"]
[]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,"SCEN 9"]
[]
[null,null,null,null,"SCEN 10"]
[]
[null,"Stored ",null,null,{"$f":"C_RevCost_Oceanic!E$125","v":"ADS-B Charge per Flight (Atlantic)"},{"$f":"C_RevCost_Oceanic!F$125","v":0},{"$f":"C_RevCost_Oceanic!G$125","v":"£ per flight"},{"$f":"C_RevCost_Oceanic!H$125","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I$125","v":0},{"$f":"C_RevCost_Oceanic!J$125","v":0},null,{"$f":"C_RevCost_Oceanic!L$125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$125","v":0},null,{"$f":"C_RevCost_Oceanic!AA$125","v":0},{"$f":"C_RevCost_Oceanic!AB$125","v":0},{"$f":"C_RevCost_Oceanic!AC$125","v":0},{"$f":"C_RevCost_Oceanic!AD$125","v":0},{"$f":"C_RevCost_Oceanic!AE$125","v":0},{"$f":"C_RevCost_Oceanic!AF$125","v":33.299999999999997},{"$f":"C_RevCost_Oceanic!AG$125","v":33.97},{"$f":"C_RevCost_Oceanic!AH$125","v":34.65},{"$f":"C_RevCost_Oceanic!AI$125","v":36.676999802176312},{"$f":"C_RevCost_Oceanic!AJ$125","v":36.483269770181835},{"$f":"C_RevCost_Oceanic!AK$125","v":38.314029092575772},{"$f":"C_RevCost_Oceanic!AL$125","v":38.482021869186632},{"$f":"C_RevCost_Oceanic!AM$125","v":40.229349012857718},{"$f":"C_RevCost_Oceanic!AN$125","v":0},{"$f":"C_RevCost_Oceanic!AO$125","v":0},{"$f":"C_RevCost_Oceanic!AP$125","v":0},{"$f":"C_RevCost_Oceanic!AQ$125","v":0},{"$f":"C_RevCost_Oceanic!AR$125","v":0},{"$f":"C_RevCost_Oceanic!AS$125","v":0},{"$f":"C_RevCost_Oceanic!AT$125","v":0},{"$f":"C_RevCost_Oceanic!AU$125","v":0},{"$f":"C_RevCost_Oceanic!AV$125","v":0},{"$f":"C_RevCost_Oceanic!AW$125","v":0},{"$f":"C_RevCost_Oceanic!AX$125","v":0},{"$f":"C_RevCost_Oceanic!AY$125","v":0},{"$f":"C_RevCost_Oceanic!AZ$125","v":0},{"$f":"C_RevCost_Oceanic!BA$125","v":0},{"$f":"C_RevCost_Oceanic!BB$125","v":0},{"$f":"C_RevCost_Oceanic!BC$125","v":0},{"$f":"C_RevCost_Oceanic!BD$125","v":0},{"$f":"C_RevCost_Oceanic!BE$125","v":0},{"$f":"C_RevCost_Oceanic!BF$125","v":0},{"$f":"C_RevCost_Oceanic!BG$125","v":0},{"$f":"C_RevCost_Oceanic!BH$125","v":0},{"$f":"C_RevCost_Oceanic!BI$125","v":0},{"$f":"C_RevCost_Oceanic!BJ$125","v":0}]
[null,null,null,null,"ADS-B Charge per Flight (Atlantic) -Outturn",{"$f":"IF(F274=1,F275,F276)","v":0},{"$f":"IF(G274=1,G275,G276)","v":"£ per flight"},{"$f":"IF(H274=1,H275,H276)","v":"Nominal"},{"$f":"IF(I274=1,I275,I276)","v":"Exported via Macro"},{"$f":"IF(J274=1,J275,J276)","v":0},null,{"$f":"IF(L274=1,L275,L276)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y274=1,Y275,Y276)","v":0},null,{"$f":"IF(AA274=1, AA276, AA275)","v":0},{"$f":"IF(AB274=1, AB276, AB275)","v":0},0,0,0,33.299999999999997,33.97,34.65,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"ADS-B Charge per Flight (Atlantic)",{"$f":"Scenario!$F$43","v":"Flights (Low)"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$278","v":"Nominal"}]
[null,null,null,null,"ADS-B Charge per Flight (Atlantic)",{"$f":"Scenario!$F$44","v":"Spare 3"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$278","v":"Nominal"}]
[]
[]
[null,null,null,null,"SCEN 6"]
[]
[]
[null,null,null,null,"ADS-B Charge per Flight (Atlantic)",{"$f":"Scenario!$F$49","v":"Spare 8"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$278","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 10"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oceanic_ADSB_Tango_Export"]
[null,null,null,null,"ADS-B Price per Flight (Tango)",{"$f":"Scenario!$F$42","v":"Base - Flat"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$313","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.15,5.08,5.0199999999999996,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,"SCEN 3"]
[null,null,null,null,"ADS-B Price per Flight (Tango)",{"$f":"Scenario!$F$45","v":"Spare 4"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$313","v":"Nominal"}]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,"ADS-B Price per Flight (Tango)",{"$f":"Scenario!$F$46","v":"Spare 5"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$313","v":"Nominal"}]
[null,null,null,null,"ADS-B Price per Flight (Tango)",{"$f":"Scenario!$F$47","v":"Spare 6"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$313","v":"Nominal"}]
[null,null,null,null,"ADS-B Price per Flight (Tango)",{"$f":"Scenario!$F$48","v":"Spare 7"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$313","v":"Nominal"}]
[]
[null,null,null,null,"ADS-B Price per Flight (Tango)",{"$f":"Scenario!$F$50","v":"Spare 9"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$313","v":"Nominal"}]
[null,null,null,null,"ADS-B Price per Flight (Tango)",{"$f":"Scenario!$F$51","v":"Spare 10"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$313","v":"Nominal"}]
[{"$f":"A310 & \" Outturn\"","v":"Oceanic Stored Determined Cost (ADS-B, Tango) Outturn"}]
[null,"Live Calc",null,null,{"$f":"'C_Determined Costs_Oceanic'!E$246","v":"ADS-B Price per Flight (Tango)"},{"$f":"'C_Determined Costs_Oceanic'!F$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!G$246","v":"£ per flight"},{"$f":"'C_Determined Costs_Oceanic'!H$246","v":"Nominal"},{"$f":"'C_Determined Costs_Oceanic'!I$246","v":"Exported via Macro"},{"$f":"'C_Determined Costs_Oceanic'!J$246","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L$246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y$246","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF$246","v":5.15},{"$f":"'C_Determined Costs_Oceanic'!AG$246","v":5.08},{"$f":"'C_Determined Costs_Oceanic'!AH$246","v":5.0199999999999996},{"$f":"'C_Determined Costs_Oceanic'!AI$246","v":1.7434060113879573},{"$f":"'C_Determined Costs_Oceanic'!AJ$246","v":6.2699723016763889},{"$f":"'C_Determined Costs_Oceanic'!AK$246","v":6.4980844297885474},{"$f":"'C_Determined Costs_Oceanic'!AL$246","v":6.3689444180839923},{"$f":"'C_Determined Costs_Oceanic'!AM$246","v":6.6920176836008025},{"$f":"'C_Determined Costs_Oceanic'!AN$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI$246","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ$246","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oceanics_Tango_Out_Export"]
[null,null,null,null,"Determined Cost ADS-B - Tango -Outturn",{"$f":"Scenario!$F$42","v":"Base - Flat"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$351","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.15,5.08,5.0199999999999996,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"SCEN 3"]
[]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,"SCEN 6"]
[]
[null,null,null,null,"SCEN 7"]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,"SCEN 9"]
[null,null,null,null,"Determined Cost ADS-B - Tango -Outturn",{"$f":"Scenario!$F$51","v":"Spare 10"},{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"$H$351","v":"Nominal"}]
["London Approach Stored Determined Cost"]
[]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,"Determined Cost per TSU (LA)",{"$f":"Scenario!$F$43","v":"Flights (Low)"},"£ per TSU",{"$f":"$H$386","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 4"]
[]
[]
[null,null,null,null,"Determined Cost per TSU (LA)",{"$f":"Scenario!$F$47","v":"Spare 6"},"£ per TSU",{"$f":"$H$386","v":"Nominal"}]
[]
[]
[null,null,null,null,"Determined Cost per TSU (LA)",{"$f":"Scenario!$F$50","v":"Spare 9"},"£ per TSU",{"$f":"$H$386","v":"Nominal"}]
[]
[]
[null,"Stored ",null,null,{"$f":"C_RevCost_LA!E131","v":"Determined Cost per TSU"},{"$f":"C_RevCost_LA!F131","v":0},{"$f":"C_RevCost_LA!G131","v":"£ per TSU"},{"$f":"C_RevCost_LA!H131","v":"Nominal"},{"$f":"C_RevCost_LA!I131","v":0},{"$f":"C_RevCost_LA!J131","v":0},null,{"$f":"C_RevCost_LA!L131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y131","v":0},null,{"$f":"C_RevCost_LA!AA131","v":13.577471730192665},{"$f":"C_RevCost_LA!AB131","v":13.662088075468255},{"$f":"C_RevCost_LA!AC131","v":13.829084964337973},{"$f":"C_RevCost_LA!AD131","v":13.926374669243787},{"$f":"C_RevCost_LA!AE131","v":13.974171439025195},{"$f":"C_RevCost_LA!AF131","v":13.475196578993247},{"$f":"C_RevCost_LA!AG131","v":13.297817053958251},{"$f":"C_RevCost_LA!AH131","v":13.86838068727203},{"$f":"C_RevCost_LA!AI131","v":16.21657404175755},{"$f":"C_RevCost_LA!AJ131","v":15.255771536790649},{"$f":"C_RevCost_LA!AK131","v":15.728317169296647},{"$f":"C_RevCost_LA!AL131","v":15.987098608297003},{"$f":"C_RevCost_LA!AM131","v":16.11307719805254},{"$f":"C_RevCost_LA!AN131","v":0},{"$f":"C_RevCost_LA!AO131","v":0},{"$f":"C_RevCost_LA!AP131","v":0},{"$f":"C_RevCost_LA!AQ131","v":0},{"$f":"C_RevCost_LA!AR131","v":0},{"$f":"C_RevCost_LA!AS131","v":0},{"$f":"C_RevCost_LA!AT131","v":0},{"$f":"C_RevCost_LA!AU131","v":0},{"$f":"C_RevCost_LA!AV131","v":0},{"$f":"C_RevCost_LA!AW131","v":0},{"$f":"C_RevCost_LA!AX131","v":0},{"$f":"C_RevCost_LA!AY131","v":0},{"$f":"C_RevCost_LA!AZ131","v":0},{"$f":"C_RevCost_LA!BA131","v":0},{"$f":"C_RevCost_LA!BB131","v":0},{"$f":"C_RevCost_LA!BC131","v":0},{"$f":"C_RevCost_LA!BD131","v":0},{"$f":"C_RevCost_LA!BE131","v":0},{"$f":"C_RevCost_LA!BF131","v":0},{"$f":"C_RevCost_LA!BG131","v":0},{"$f":"C_RevCost_LA!BH131","v":0},{"$f":"C_RevCost_LA!BI131","v":0},{"$f":"C_RevCost_LA!BJ131","v":0}]
[null,null,null,null,"Determined Cost per TSU (LA) -Outturn",{"$f":"IF(F420=1,F421,F422)","v":0},{"$f":"IF(G420=1,G421,G422)","v":"£ per TSU"},{"$f":"IF(H420=1,H421,H422)","v":"Nominal"},{"$f":"IF(I420=1,I421,I422)","v":"Exported via Macro"},{"$f":"IF(J420=1,J421,J422)","v":0},null,{"$f":"IF(L420=1,L421,L422)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y420=1,Y421,Y422)","v":0},null,{"$f":"IF(AA420=1, AA422, AA421)","v":13.577471730192665},{"$f":"IF(AB420=1, AB422, AB421)","v":13.662088075468255},13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,"Determined Cost per TSU (LA) - Outturn",{"$f":"Scenario!$F$43","v":"Flights (Low)"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$424","v":"Nominal"}]
[]
[null,null,null,null,"SCEN 4"]
[null,null,null,null,"Determined Cost per TSU (LA) - Outturn",{"$f":"Scenario!$F$45","v":"Spare 4"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$424","v":"Nominal"}]
[]
[null,null,null,null,"Determined Cost per TSU (LA) - Outturn",{"$f":"Scenario!$F$47","v":"Spare 6"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$424","v":"Nominal"}]
[null,null,null,null,"Determined Cost per TSU (LA) - Outturn",{"$f":"Scenario!$F$48","v":"Spare 7"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$424","v":"Nominal"}]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,"Determined Cost per TSU (LA) - Outturn",{"$f":"Scenario!$F$50","v":"Spare 9"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$424","v":"Nominal"}]
[null,null,null,null,"Determined Cost per TSU (LA) - Outturn",{"$f":"Scenario!$F$51","v":"Spare 10"},{"$f":"I_Global!$F$64","v":"£ per TSU"},{"$f":"$H$424","v":"Nominal"}]
["Oceanic RAB Depreciation - Price Determination"]
[]
[]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,"SCEN 3"]
[]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,"Forecast Allowed Depreciation",{"$f":"Scenario!$F$46","v":"Spare 5"},"£'000",{"$f":"$H$459","v":"RPI 2020"}]
[null,null,null,null,"SCEN 6"]
[null,null,null,null,"SCEN 7"]
[null,null,null,null,"Forecast Allowed Depreciation",{"$f":"Scenario!$F$49","v":"Spare 8"},"£'000",{"$f":"$H$459","v":"RPI 2020"}]
[null,null,null,null,"SCEN 9"]
[null,null,null,null,"SCEN 10"]
[]
[null,null,null,null,{"$f":"C_RAB_UKATS!E382","v":"Allowed Depreciation for year - RAB 1 (UKATS) for next Control Period"},{"$f":"C_RAB_UKATS!F382","v":0},{"$f":"C_RAB_UKATS!G382","v":"£'000"},{"$f":"C_RAB_UKATS!H382","v":"RPI 2020"},{"$f":"C_RAB_UKATS!I382","v":"Exported via Macro"},{"$f":"C_RAB_UKATS!J382","v":0},null,{"$f":"C_RAB_UKATS!L382","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y382","v":0},null,{"$f":"C_RAB_UKATS!AA382","v":-206896.80624709031},{"$f":"C_RAB_UKATS!AB382","v":-201224.11373509114},{"$f":"C_RAB_UKATS!AC382","v":-190393.1351207814},{"$f":"C_RAB_UKATS!AD382","v":-181244.98109534109},{"$f":"C_RAB_UKATS!AE382","v":-173400.99921831978},{"$f":"C_RAB_UKATS!AF382","v":-189290.12993687193},{"$f":"C_RAB_UKATS!AG382","v":-151205.91432590206},{"$f":"C_RAB_UKATS!AH382","v":-130689.44027094105},{"$f":"C_RAB_UKATS!AI382","v":-123762.84570058875},{"$f":"C_RAB_UKATS!AJ382","v":-130597.8547182067},{"$f":"C_RAB_UKATS!AK382","v":-128142.55324346629},{"$f":"C_RAB_UKATS!AL382","v":-127253.89103715145},{"$f":"C_RAB_UKATS!AM382","v":-124704.64150747341},{"$f":"C_RAB_UKATS!AN382","v":0},{"$f":"C_RAB_UKATS!AO382","v":0},{"$f":"C_RAB_UKATS!AP382","v":0},{"$f":"C_RAB_UKATS!AQ382","v":0},{"$f":"C_RAB_UKATS!AR382","v":0},{"$f":"C_RAB_UKATS!AS382","v":0},{"$f":"C_RAB_UKATS!AT382","v":0},{"$f":"C_RAB_UKATS!AU382","v":0},{"$f":"C_RAB_UKATS!AV382","v":0},{"$f":"C_RAB_UKATS!AW382","v":0},{"$f":"C_RAB_UKATS!AX382","v":0},{"$f":"C_RAB_UKATS!AY382","v":0},{"$f":"C_RAB_UKATS!AZ382","v":0},{"$f":"C_RAB_UKATS!BA382","v":0},{"$f":"C_RAB_UKATS!BB382","v":0},{"$f":"C_RAB_UKATS!BC382","v":0},{"$f":"C_RAB_UKATS!BD382","v":0},{"$f":"C_RAB_UKATS!BE382","v":0},{"$f":"C_RAB_UKATS!BF382","v":0},{"$f":"C_RAB_UKATS!BG382","v":0},{"$f":"C_RAB_UKATS!BH382","v":0},{"$f":"C_RAB_UKATS!BI382","v":0},{"$f":"C_RAB_UKATS!BJ382","v":0}]
[null,null,null,null,"Forecast Allowed Depreciation",{"$f":"Scenario!$F$42","v":"Base - Flat"},"£'000",{"$f":"$H$494","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-206896.80624709031,-201224.11373509114,-190393.1351207814,-181244.98109534109,-173400.99921831978,-189290.12993687193,-151205.91432590206,-130689.44027094105,-123762.84570058875,-130597.8547182067,-128142.55324346629,-127253.89103715145,-124704.64150747341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,"Forecast Allowed Depreciation",{"$f":"Scenario!$F$43","v":"Flights (Low)"},"£'000",{"$f":"$H$494","v":"RPI 2020"}]
[null,null,null,null,"Forecast Allowed Depreciation",{"$f":"Scenario!$F$44","v":"Spare 3"},"£'000",{"$f":"$H$494","v":"RPI 2020"}]
[]
[]
[]
[]
[null,null,null,null,"SCEN 8"]
[]
[]
["Oceanic Depreciation Backlog"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oceanic_DepBL_Export"]
[null,null,null,null,"SCEN 1"]
[]
[null,null,null,null,"SCEN 3"]
[null,null,null,null,"SCEN 4"]
[]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,"Backlog Adjustment for Next Control Period",{"$f":"Scenario!$F$47","v":"Spare 6"},"£'000",{"$f":"$H$529","v":"RPI 2020"}]
[null,null,null,null,"Backlog Adjustment for Next Control Period",{"$f":"Scenario!$F$48","v":"Spare 7"},"£'000",{"$f":"$H$529","v":"RPI 2020"}]
[null,null,null,null,"Backlog Adjustment for Next Control Period",{"$f":"Scenario!$F$49","v":"Spare 8"},"£'000",{"$f":"$H$529","v":"RPI 2020"}]
[null,null,null,null,"Backlog Adjustment for Next Control Period",{"$f":"Scenario!$F$50","v":"Spare 9"},"£'000",{"$f":"$H$529","v":"RPI 2020"}]
[null,null,null,null,"Backlog Adjustment for Next Control Period",{"$f":"Scenario!$F$51","v":"Spare 10"},"£'000",{"$f":"$H$529","v":"RPI 2020"}]
[]
[]
[]
[null,null,null,null,"SCEN 2"]
[]
[]
[null,null,null,null,"Backlog Adjustment for Next Control Period",{"$f":"Scenario!$F$45","v":"Spare 4"},"£'000",{"$f":"H$564","v":"RPI 2020"}]
[]
[]
[null,null,null,null,"SCEN 7"]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,"SCEN 9"]
[null,null,null,null,"SCEN 10"]
["UKATS Regulatory Return - Price Determination"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E$230","v":"Regulatory Return - RAB 1 (Time Adjusted) before adjustment for Pension Passthrough for Next Price Control Period"},{"$f":"'C_Determined Costs_UKATS'!F$230","v":0},{"$f":"'C_Determined Costs_UKATS'!G$230","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H$230","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I$230","v":0},{"$f":"'C_Determined Costs_UKATS'!J$230","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L$230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y$230","v":609063.30881359498},null,{"$f":"'C_Determined Costs_UKATS'!AA$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AB$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AC$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AD$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AE$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AF$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AG$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AH$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AI$230","v":57804.142527885037},{"$f":"'C_Determined Costs_UKATS'!AJ$230","v":54545.132151302802},{"$f":"'C_Determined Costs_UKATS'!AK$230","v":51447.516596086207},{"$f":"'C_Determined Costs_UKATS'!AL$230","v":48968.444138593295},{"$f":"'C_Determined Costs_UKATS'!AM$230","v":46496.530218301566},{"$f":"'C_Determined Costs_UKATS'!AN$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AO$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AP$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AR$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AS$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AT$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AU$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AV$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AW$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AX$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AY$230","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ$230","v":0},{"$f":"'C_Determined Costs_UKATS'!BA$230","v":0},{"$f":"'C_Determined Costs_UKATS'!BB$230","v":0},{"$f":"'C_Determined Costs_UKATS'!BC$230","v":0},{"$f":"'C_Determined Costs_UKATS'!BD$230","v":0},{"$f":"'C_Determined Costs_UKATS'!BE$230","v":0},{"$f":"'C_Determined Costs_UKATS'!BF$230","v":0},{"$f":"'C_Determined Costs_UKATS'!BG$230","v":0},{"$f":"'C_Determined Costs_UKATS'!BH$230","v":0},{"$f":"'C_Determined Costs_UKATS'!BI$230","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ$230","v":0}]
[null,null,null,null,"Regulatory Return for Next Price Control Period",{"$f":"Scenario!$F$42","v":"Base - Flat"},"£'000",{"$f":"H$599","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,57804.142527885037,54545.132151302802,51447.516596086207,48968.444138593295,46496.530218301566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Regulatory Return for Next Price Control Period",{"$f":"Scenario!$F$43","v":"Flights (Low)"},"£'000",{"$f":"H$599","v":"Nominal"}]
[null,null,null,null,"Regulatory Return for Next Price Control Period",{"$f":"Scenario!$F$44","v":"Spare 3"},"£'000",{"$f":"H$599","v":"Nominal"}]
[]
[null,null,null,null,"Regulatory Return for Next Price Control Period",{"$f":"Scenario!$F$46","v":"Spare 5"},"£'000",{"$f":"H$599","v":"Nominal"}]
[null,null,null,null,"Regulatory Return for Next Price Control Period",{"$f":"Scenario!$F$47","v":"Spare 6"},"£'000",{"$f":"H$599","v":"Nominal"}]
[null,null,null,null,"SCEN 7"]
[null,null,null,null,"Regulatory Return for Next Price Control Period",{"$f":"Scenario!$F$49","v":"Spare 8"},"£'000",{"$f":"H$599","v":"Nominal"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oceanic_RegRtn_Export"]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,"SCEN 2"]
[null,null,null,null,"SCEN 3"]
[null,null,null,null,"SCEN 4"]
[null,null,null,null,"Regulatory Return for Next Price Control Period",{"$f":"Scenario!$F$45","v":"Spare 4"},"£'000",{"$f":"H$634","v":"Nominal Y/E"}]
[null,null,null,null,"SCEN 5"]
[null,null,null,null,"SCEN 6"]
[null,null,null,null,"Regulatory Return for Next Price Control Period",{"$f":"Scenario!$F$48","v":"Spare 7"},"£'000",{"$f":"H$634","v":"Nominal Y/E"}]
[null,null,null,null,"SCEN 8"]
[null,null,null,null,"Regulatory Return for Next Price Control Period",{"$f":"Scenario!$F$50","v":"Spare 9"},"£'000",{"$f":"H$634","v":"Nominal Y/E"}]
[]
[]
["Gearing Profile Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rGSGearingExport"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"SCEN 7"]
[]
[null,null,null,null,"SCEN 9"]
[null,null,null,null,"SCEN 10"]
[]
[]
[null,null,null,null,"SCEN 1"]
[null,null,null,null,{"$f":"$E$703 & \" - \" & E708","v":"UKATS Real movements in Working Capital - SCEN 2"},{"$f":"Scenario!$F$43","v":"Flights (Low)"},"£'000","Nominal Y/E"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"SCEN 10"]
[]
[]
[]
[null,null,null,null,{"$f":"$E$737 & \" - \" & E742","v":"Real movements in Working Capital calculated - SCEN 2"},{"$f":"Scenario!$F$43","v":"Flights (Low)"},"£'000","Nominal Y/E"]
[]
[null,null,null,null,"SCEN 4"]
[]
[]
[]
[]
[]
[]
[]
[null,"Live Calc",null,null,{"$f":"C_Reg_Tax_UKATS!E604","v":"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital [REG]"},{"$f":"C_Reg_Tax_UKATS!F604","v":0},{"$f":"C_Reg_Tax_UKATS!G604","v":"£'000 "},{"$f":"C_Reg_Tax_UKATS!H604","v":"Nominal"},{"$f":"C_Reg_Tax_UKATS!I604","v":0},{"$f":"C_Reg_Tax_UKATS!J604","v":0},null,{"$f":"C_Reg_Tax_UKATS!L604","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Y604","v":0},null,{"$f":"C_Reg_Tax_UKATS!AA604","v":0},{"$f":"C_Reg_Tax_UKATS!AB604","v":0},{"$f":"C_Reg_Tax_UKATS!AC604","v":0},{"$f":"C_Reg_Tax_UKATS!AD604","v":0},{"$f":"C_Reg_Tax_UKATS!AE604","v":0},{"$f":"C_Reg_Tax_UKATS!AF604","v":0},{"$f":"C_Reg_Tax_UKATS!AG604","v":0},{"$f":"C_Reg_Tax_UKATS!AH604","v":0},{"$f":"C_Reg_Tax_UKATS!AI604","v":17001.564550281852},{"$f":"C_Reg_Tax_UKATS!AJ604","v":10005.249617244999},{"$f":"C_Reg_Tax_UKATS!AK604","v":4529.1029665291326},{"$f":"C_Reg_Tax_UKATS!AL604","v":32199.598002568844},{"$f":"C_Reg_Tax_UKATS!AM604","v":36717.095853336694},{"$f":"C_Reg_Tax_UKATS!AN604","v":52505.771372927869},{"$f":"C_Reg_Tax_UKATS!AO604","v":47263.310934550769},{"$f":"C_Reg_Tax_UKATS!AP604","v":42711.317457722784},{"$f":"C_Reg_Tax_UKATS!AQ604","v":27225.709288125665},{"$f":"C_Reg_Tax_UKATS!AR604","v":29494.014595951256},{"$f":"C_Reg_Tax_UKATS!AS604","v":23998.912026864269},{"$f":"C_Reg_Tax_UKATS!AT604","v":203041.01076956783},{"$f":"C_Reg_Tax_UKATS!AU604","v":11818.574426383639},{"$f":"C_Reg_Tax_UKATS!AV604","v":9729.8000686513042},{"$f":"C_Reg_Tax_UKATS!AW604","v":7314.9106285558109},{"$f":"C_Reg_Tax_UKATS!AX604","v":3675.085110225014},{"$f":"C_Reg_Tax_UKATS!AY604","v":0},{"$f":"C_Reg_Tax_UKATS!AZ604","v":0},{"$f":"C_Reg_Tax_UKATS!BA604","v":0},{"$f":"C_Reg_Tax_UKATS!BB604","v":0},{"$f":"C_Reg_Tax_UKATS!BC604","v":0},{"$f":"C_Reg_Tax_UKATS!BD604","v":0},{"$f":"C_Reg_Tax_UKATS!BE604","v":0},{"$f":"C_Reg_Tax_UKATS!BF604","v":0},{"$f":"C_Reg_Tax_UKATS!BG604","v":0},{"$f":"C_Reg_Tax_UKATS!BH604","v":0},{"$f":"C_Reg_Tax_UKATS!BI604","v":0},{"$f":"C_Reg_Tax_UKATS!BJ604","v":0}]
[]
[]
[null,null,null,null,{"$f":"$E$771& \" - \" & E776","v":"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital [REG] - SCEN 2"},{"$f":"Scenario!$F$43","v":"Flights (Low)"},"£'000","Nominal"]
[]
[]
[]
[]
[null,null,null,null,"SCEN 7"]
[]
[]
[]
[]
[null,"Live Calc",null,null,{"$f":"C_RAB_Oceanic!E123","v":"Real movements in Working Capital calculated"},{"$f":"C_RAB_Oceanic!F123","v":0},{"$f":"C_RAB_Oceanic!G123","v":"£'000"},{"$f":"C_RAB_Oceanic!H123","v":"Nominal Y/E"},{"$f":"C_RAB_Oceanic!I123","v":0},{"$f":"C_RAB_Oceanic!J123","v":0},null,{"$f":"C_RAB_Oceanic!L123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y123","v":0},null,{"$f":"C_RAB_Oceanic!AA123","v":763.27628412975673},{"$f":"C_RAB_Oceanic!AB123","v":-95.299885513232994},{"$f":"C_RAB_Oceanic!AC123","v":-232.92871695573695},{"$f":"C_RAB_Oceanic!AD123","v":-2014.8738593089333},{"$f":"C_RAB_Oceanic!AE123","v":2285.6589810951032},{"$f":"C_RAB_Oceanic!AF123","v":-906.96702053145191},{"$f":"C_RAB_Oceanic!AG123","v":1600},{"$f":"C_RAB_Oceanic!AH123","v":-1100},{"$f":"C_RAB_Oceanic!AI123","v":1697.7921983246624},{"$f":"C_RAB_Oceanic!AJ123","v":-2882.5439453457548},{"$f":"C_RAB_Oceanic!AK123","v":-776.92447397186243},{"$f":"C_RAB_Oceanic!AL123","v":-35.245036118956705},{"$f":"C_RAB_Oceanic!AM123","v":-160.29808731530647},{"$f":"C_RAB_Oceanic!AN123","v":-4704.603007181564},{"$f":"C_RAB_Oceanic!AO123","v":-53.753884093698389},{"$f":"C_RAB_Oceanic!AP123","v":-45.152127606611202},{"$f":"C_RAB_Oceanic!AQ123","v":-71.218819233307613},{"$f":"C_RAB_Oceanic!AR123","v":-44.011770433286301},{"$f":"C_RAB_Oceanic!AS123","v":-44.102337660818193},{"$f":"C_RAB_Oceanic!AT123","v":-44.220557857407812},{"$f":"C_RAB_Oceanic!AU123","v":38.204016260135859},{"$f":"C_RAB_Oceanic!AV123","v":-81.526375539255241},{"$f":"C_RAB_Oceanic!AW123","v":-74.84332318910424},{"$f":"C_RAB_Oceanic!AX123","v":-77.626945646179365},{"$f":"C_RAB_Oceanic!AY123","v":-75.312484854120385},{"$f":"C_RAB_Oceanic!AZ123","v":-81.566860438771982},{"$f":"C_RAB_Oceanic!BA123","v":-79.798605954258846},{"$f":"C_RAB_Oceanic!BB123","v":250.32823998138815},{"$f":"C_RAB_Oceanic!BC123","v":-376.87429392319268},{"$f":"C_RAB_Oceanic!BD123","v":-40.311866004134572},{"$f":"C_RAB_Oceanic!BE123","v":-51.60762044290982},{"$f":"C_RAB_Oceanic!BF123","v":-39.814945674785577},{"$f":"C_RAB_Oceanic!BG123","v":-39.814945674785577},{"$f":"C_RAB_Oceanic!BH123","v":-39.814945674785577},{"$f":"C_RAB_Oceanic!BI123","v":-39.814945674785577},{"$f":"C_RAB_Oceanic!BJ123","v":-39.814945674785577}]
[]
[null,null,null,null,{"$f":"$E$805 & \" - \" & E810","v":"Real movements in Working Capital calculated - SCEN 2"},{"$f":"Scenario!$F$43","v":"Flights (Low)"},"£'000","Nominal Y/E"]
[null,null,null,null,{"$f":"$E$805 & \" - \" & E813","v":"Real movements in Working Capital calculated - SCEN 3"},{"$f":"Scenario!$F$44","v":"Spare 3"},"£'000","Nominal Y/E"]
[]
[]
[null,null,null,null,{"$f":"$E$805 & \" - \" & E819","v":"Real movements in Working Capital calculated - SCEN 5"},{"$f":"Scenario!$F$46","v":"Spare 5"},"£'000","Nominal Y/E"]
[]
[]
[]
[]
[null,null,null,null,"SCEN 10"]
[]
[null,"Live Calc",null,null,{"$f":"C_Reg_Tax_Oceanic!E237","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital [REG]"},{"$f":"C_Reg_Tax_Oceanic!F237","v":0},{"$f":"C_Reg_Tax_Oceanic!G237","v":"£'000"},{"$f":"C_Reg_Tax_Oceanic!H237","v":"Nominal"},{"$f":"C_Reg_Tax_Oceanic!I237","v":0},{"$f":"C_Reg_Tax_Oceanic!J237","v":0},null,{"$f":"C_Reg_Tax_Oceanic!L237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_Oceanic!Y237","v":0},null,{"$f":"C_Reg_Tax_Oceanic!AA237","v":0},{"$f":"C_Reg_Tax_Oceanic!AB237","v":0},{"$f":"C_Reg_Tax_Oceanic!AC237","v":0},{"$f":"C_Reg_Tax_Oceanic!AD237","v":0},{"$f":"C_Reg_Tax_Oceanic!AE237","v":0},{"$f":"C_Reg_Tax_Oceanic!AF237","v":0},{"$f":"C_Reg_Tax_Oceanic!AG237","v":0},{"$f":"C_Reg_Tax_Oceanic!AH237","v":0},{"$f":"C_Reg_Tax_Oceanic!AI237","v":1444.2200109179619},{"$f":"C_Reg_Tax_Oceanic!AJ237","v":1789.3711368300171},{"$f":"C_Reg_Tax_Oceanic!AK237","v":752.8143161635362},{"$f":"C_Reg_Tax_Oceanic!AL237","v":1285.969583518478},{"$f":"C_Reg_Tax_Oceanic!AM237","v":1432.130044047648},{"$f":"C_Reg_Tax_Oceanic!AN237","v":578.32457090767844},{"$f":"C_Reg_Tax_Oceanic!AO237","v":489.40634535304912},{"$f":"C_Reg_Tax_Oceanic!AP237","v":478.35060893242945},{"$f":"C_Reg_Tax_Oceanic!AQ237","v":0},{"$f":"C_Reg_Tax_Oceanic!AR237","v":0},{"$f":"C_Reg_Tax_Oceanic!AS237","v":0},{"$f":"C_Reg_Tax_Oceanic!AT237","v":0},{"$f":"C_Reg_Tax_Oceanic!AU237","v":1484.6417838329107},{"$f":"C_Reg_Tax_Oceanic!AV237","v":900.54642706440416},{"$f":"C_Reg_Tax_Oceanic!AW237","v":667.50874513453812},{"$f":"C_Reg_Tax_Oceanic!AX237","v":511.58897177314992},{"$f":"C_Reg_Tax_Oceanic!AY237","v":393.04655778289094},{"$f":"C_Reg_Tax_Oceanic!AZ237","v":274.23096591499086},{"$f":"C_Reg_Tax_Oceanic!BA237","v":168.40413697402064},{"$f":"C_Reg_Tax_Oceanic!BB237","v":78.75413636265074},{"$f":"C_Reg_Tax_Oceanic!BC237","v":74.943925296214772},{"$f":"C_Reg_Tax_Oceanic!BD237","v":74.754853132375857},{"$f":"C_Reg_Tax_Oceanic!BE237","v":75.5394138607804},{"$f":"C_Reg_Tax_Oceanic!BF237","v":76.694424228529016},{"$f":"C_Reg_Tax_Oceanic!BG237","v":78.087327632048599},{"$f":"C_Reg_Tax_Oceanic!BH237","v":79.669725104356175},{"$f":"C_Reg_Tax_Oceanic!BI237","v":81.428676748187868},{"$f":"C_Reg_Tax_Oceanic!BJ237","v":83.355023256104957}]
[]
[null,null,null,null,{"$f":"$E$839& \" - \" & E844","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital [REG] - SCEN 2"},{"$f":"Scenario!$F$43","v":"Flights (Low)"},"£'000","Nominal"]
[null,null,null,null,{"$f":"$E$839& \" - \" & E847","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital [REG] - SCEN 3"},{"$f":"Scenario!$F$44","v":"Spare 3"},"£'000","Nominal"]
[]
[null,null,null,null,{"$f":"$E$839& \" - \" & E853","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital [REG] - SCEN 5"},{"$f":"Scenario!$F$46","v":"Spare 5"},"£'000","Nominal"]
[null,null,null,null,{"$f":"$E$839& \" - \" & E856","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital [REG] - SCEN 6"},{"$f":"Scenario!$F$47","v":"Spare 6"},"£'000","Nominal"]
[]
[]
[]
[]
[]
[]
["UKATS Stored Determined Cost"]
[]
[null,null,null,null,{"$f":"E878&\" - Live scenario\"","v":"Calculated DC / TSU - Allowed + Calculated - Live scenario"},{"$f":"INDEX(F$21:F$48,MATCH(Live_scenario,$F$21:$F$48,0))","v":"Base - Flat"},"£ per TSU","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,58.480098266688493,57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,52.305548987665816,52.244513616020633,63.475373852889604,59.552868166064791,52.595864844249292,{"$f":"INDEX(AL$21:AL$48,MATCH(Live_scenario,$F$21:$F$48,0))","v":53.387321081721808},53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UKATS Stored Outturn Prices"]
[null,null,null,null,{"$f":"E884& \" - Check\"","v":"Determined Cost per TSU (UKATS) -Outturn - Check"},{"$f":"IF(Y886<>0,-1,0)*(Model_Mode=I_Global!$F$206)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z886:BJ886)","v":0},null,{"$f":"IF(ABS(AA884-AA885)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UKATS Stored CSM - Price Determination"]
[null,null,null,null,{"$f":"E890&\" - Live scenario\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Live scenario"},{"$f":"INDEX(F$95:F$122,MATCH(Live_scenario,$F$95:$F$122,0))","v":"Base - Flat"},"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,2163.260471785361,2176.0045223072834,2186.7271323430778,2192.8819639653325,1629.1370823362636,7993.7661107007698,8763.4698905319347,9151.5062925344555,7789.8393842788555,4736.3740133098581,{"$f":"INDEX(AL$95:AL$122,MATCH(Live_scenario,$F$95:$F$122,0))","v":4687.164318203284},4683.4637664572128,5269.1656300143377,5325.7590458160439,3420.1711483804111,3216.4449439960572,2676.369368848575,1212.7749279271031,-807.67018059957979,-787.95621018629402,-409.36862022506125,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[]
[null,null,null,null,{"$f":"E896&\" - Live scenario\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn - Live scenario"},{"$f":"INDEX(F$134:F$161,MATCH(Live_scenario,$F$134:$F$161,0))","v":"Base - Flat"},"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,2163.260471785361,2176.0045223072834,2186.7271323430778,2192.8819639653325,1629.1370823362636,7993.7661107007698,8763.4698905319347,9151.5062925344555,7789.8393842788555,4736.3740133098581,{"$f":"INDEX(AL$134:AL$161,MATCH(Live_scenario,$F$134:$F$161,0))","v":4687.164318203284},4683.4637664572128,5269.1656300143377,5325.7590458160439,3420.1711483804111,3216.4449439960572,2676.369368848575,1212.7749279271031,-807.67018059957979,-787.95621018629402,-409.36862022506125,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[null,null,null,null,{"$f":"E896& \" - Check\"","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn - Check"},{"$f":"IF(Y898<>0,-1,0)*(Model_Mode=I_Global!$F$206)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z898:BJ898)","v":0},null,{"$f":"IF(ABS(AA896-AA897)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E902& \" - Check\"","v":"Calculated base charge - Oceanic - Excluding Adjustments for Previous Price Determination, 2023 TUR - Allowed + Calculated - Check"},{"$f":"IF(Y904<>0,-1,0)*(Model_Mode=I_Global!$F$205)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z904:BJ904)","v":0},null,{"$f":"IF(ABS(AA902-AA903)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E908& \" - Check\"","v":"Calculated base charge - Oceanic - Allowed + Calculated - Check"},{"$f":"IF(Y910<>0,-1,0)*(Model_Mode=I_Global!$F$206)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z910:BJ910)","v":0},null,{"$f":"IF(ABS(AA908-AA909)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E914& \" - Check\"","v":"ADS-B Price per Flight (Atlantic) - Check"},{"$f":"IF(Y916<>0,-1,0)*(Model_Mode=I_Global!$F$205)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z916:BJ916)","v":0},null,{"$f":"IF(ABS(AA914-AA915)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$278","v":"ADS-B Charge per Flight (Atlantic) -Outturn"},{"$f":"F$278","v":0},"£ per flight","Nominal","Exported via Macro",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,33.299999999999997,33.97,34.65,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Oceanic Stored Determined Cost (ADS-B, Tango)"]
[]
[null,null,null,null,{"$f":"E$313","v":"ADS-B Price per Flight (Tango)"},{"$f":"F$313","v":0},"£ per flight","Nominal","Exported via Macro",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,5.15,5.08,5.0199999999999996,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E926&\" - Live scenario\"","v":"ADS-B Price per Flight (Tango) - Live scenario"},{"$f":"INDEX(F$316:F$343,MATCH(Live_scenario,$F$316:$F$343,0))","v":"Base - Flat"},"£ per flight","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,5.15,5.08,5.0199999999999996,1.7434060113879573,6.2699723016763889,6.4980844297885474,{"$f":"INDEX(AL$316:AL$343,MATCH(Live_scenario,$F$316:$F$343,0))","v":6.3689444180839923},6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E926& \" - Check\"","v":"ADS-B Price per Flight (Tango) - Check"},{"$f":"IF(Y928<>0,-1,0)*(Model_Mode=I_Global!$F$205)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z928:BJ928)","v":0},null,{"$f":"IF(ABS(AA926-AA927)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Oceanic Stored Determined Cost (ADS-B, Tango) Outturn"]
[]
[null,null,null,null,{"$f":"E$351","v":"Determined Cost ADS-B - Tango -Outturn"},{"$f":"F$351","v":0},"£ per flight","Nominal","Exported via Macro",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,5.15,5.08,5.0199999999999996,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E932&\" - Live scenario\"","v":"Determined Cost ADS-B - Tango -Outturn - Live scenario"},{"$f":"INDEX(F$354:F$381,MATCH(Live_scenario,$F$354:$F$381,0))","v":"Base - Flat"},"£ per flight","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,5.15,5.08,5.0199999999999996,1.7434060113879573,6.2699723016763889,6.4980844297885474,{"$f":"INDEX(AL$354:AL$381,MATCH(Live_scenario,$F$354:$F$381,0))","v":6.3689444180839923},6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E932& \" - Check\"","v":"Determined Cost ADS-B - Tango -Outturn - Check"},{"$f":"IF(Y934<>0,-1,0)*(Model_Mode=I_Global!$F$206)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z934:BJ934)","v":0},null,{"$f":"IF(ABS(AA932-AA933)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["London Approach Stored Determined Cost"]
[]
[null,null,null,null,{"$f":"E$386","v":"Calculated LDCt - Agreed / Calculated - Allowed + Calculated"},{"$f":"F$386","v":0},"£ per TSU","Nominal","Exported via Macro",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,13.577471730192665,13.662088075468255,13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E938&\" - Live scenario\"","v":"Calculated LDCt - Agreed / Calculated - Allowed + Calculated - Live scenario"},{"$f":"INDEX(F$389:F$416,MATCH(Live_scenario,$F$389:$F$416,0))","v":"Base - Flat"},"£ per TSU","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,13.577471730192665,13.662088075468255,13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,15.728317169296647,{"$f":"INDEX(AL$389:AL$416,MATCH(Live_scenario,$F$389:$F$416,0))","v":15.987098608297003},16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E938& \" - Check\"","v":"Calculated LDCt - Agreed / Calculated - Allowed + Calculated - Check"},{"$f":"IF(Y940<>0,-1,0)*(Model_Mode=I_Global!$F$205)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z940:BJ940)","v":0},null,{"$f":"IF(ABS(AA938-AA939)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["London Approach Stored Determined Cost - Outturn"]
[]
[null,null,null,null,{"$f":"E$424","v":"Determined Cost per TSU (LA) -Outturn"},{"$f":"F$424","v":0},"£ per TSU","Nominal","Exported via Macro",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,13.577471730192665,13.662088075468255,13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E944&\" - Live scenario\"","v":"Determined Cost per TSU (LA) -Outturn - Live scenario"},{"$f":"INDEX(F$427:F$454,MATCH(Live_scenario,$F$427:$F$454,0))","v":"Base - Flat"},"£ per TSU","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,13.577471730192665,13.662088075468255,13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,15.728317169296647,{"$f":"INDEX(AL$427:AL$454,MATCH(Live_scenario,$F$427:$F$454,0))","v":15.987098608297003},16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E944& \" - Check\"","v":"Determined Cost per TSU (LA) -Outturn - Check"},{"$f":"IF(Y946<>0,-1,0)*(Model_Mode=I_Global!$F$206)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z946:BJ946)","v":0},null,{"$f":"IF(ABS(AA944-AA945)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Oceanic RAB Depreciation - Price Determination"]
[]
[null,null,null,null,{"$f":"E$459","v":"Forecast Allowed Depreciation for year - Price Determination for next Control Period"},{"$f":"F$459","v":0},"£'000 ","RPI 2020","Exported via Macro",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-5995.5450784152163,-5443.9315064373268,-4720.9703049061009,-4385.1396754557618,-4260.9036465822091,-5839.336596659592,-4675.6377321571626,-4215.9183629766612,-5088.6572532615301,-5324.5600114010995,-4342.1318247096606,-4504.7040517449159,-4594.6985035864227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E950&\" - Live scenario\"","v":"Forecast Allowed Depreciation for year - Price Determination for next Control Period - Live scenario"},{"$f":"INDEX(F$462:F$489,MATCH(Live_scenario,$F$462:$F$489,0))","v":"Base - Flat"},"£'000","RPI 2020",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-5995.5450784152163,-5443.9315064373268,-4720.9703049061009,-4385.1396754557618,-4260.9036465822091,-5839.336596659592,-4675.6377321571626,-4215.9183629766612,-5088.6572532615301,-5324.5600114010995,-4342.1318247096606,{"$f":"INDEX(AL$462:AL$489,MATCH(Live_scenario,$F$462:$F$489,0))","v":-4504.7040517449159},-4594.6985035864227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E950& \" - Check\"","v":"Forecast Allowed Depreciation for year - Price Determination for next Control Period - Check"},{"$f":"IF(Y952<>0,-1,0)*(Model_Mode=I_Global!$F$205)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z952:BJ952)","v":0},null,{"$f":"IF(ABS(AA950-AA951)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["UKATS RAB Depreciation"]
[]
[null,null,null,null,{"$f":"E$494","v":"Allowed Depreciation for year - RAB 1 (UKATS) for next Control Period"},{"$f":"F$494","v":0},"£'000","RPI 2020","Exported via Macro",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-206896.80624709031,-201224.11373509114,-190393.1351207814,-181244.98109534109,-173400.99921831978,-189290.12993687193,-151205.91432590206,-130689.44027094105,-123762.84570058875,-130597.8547182067,-128142.55324346629,-127253.89103715145,-124704.64150747341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E956&\" - Live scenario\"","v":"Allowed Depreciation for year - RAB 1 (UKATS) for next Control Period - Live scenario"},{"$f":"INDEX(F$497:F$524,MATCH(Live_scenario,$F$497:$F$524,0))","v":"Base - Flat"},"£'000","RPI 2020",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-206896.80624709031,-201224.11373509114,-190393.1351207814,-181244.98109534109,-173400.99921831978,-189290.12993687193,-151205.91432590206,-130689.44027094105,-123762.84570058875,-130597.8547182067,-128142.55324346629,{"$f":"INDEX(AL$497:AL$524,MATCH(Live_scenario,$F$497:$F$524,0))","v":-127253.89103715145},-124704.64150747341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E956& \" - Check\"","v":"Allowed Depreciation for year - RAB 1 (UKATS) for next Control Period - Check"},{"$f":"IF(Y958<>0,-1,0)*(Model_Mode=I_Global!$F$205)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z958:BJ958)","v":0},null,{"$f":"IF(ABS(AA956-AA957)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Oceanic Depreciation Backlog"]
[]
[null,null,null,null,{"$f":"E$529","v":"Backlog adjustment to Depreciation for year (Oceanic) for next Control Period"},{"$f":"F$529","v":0},"£'000 ","RPI 2020","Exported via macro",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-1131.6360149007066,-1131.6360149007064,147.16324578403749,147.16324578403749,147.16324578403751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E962&\" - Live scenario\"","v":"Backlog adjustment to Depreciation for year (Oceanic) for next Control Period - Live scenario"},{"$f":"INDEX(F$532:F$559,MATCH(Live_scenario,$F$532:$F$559,0))","v":"Base - Flat"},"£'000","RPI 2020",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-1131.6360149007066,-1131.6360149007064,147.16324578403749,{"$f":"INDEX(AL$532:AL$559,MATCH(Live_scenario,$F$532:$F$559,0))","v":147.16324578403749},147.16324578403751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E962& \" - Check\"","v":"Backlog adjustment to Depreciation for year (Oceanic) for next Control Period - Check"},{"$f":"IF(Y964<>0,-1,0)*(Model_Mode=I_Global!$F$205)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z964:BJ964)","v":0},null,{"$f":"IF(ABS(AA962-AA963)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["UKATS Depreciation Backlog"]
[]
[null,null,null,null,{"$f":"E$564","v":"Backlog adjustment to Depreciation for year (UKATS) for next Control Period"},{"$f":"F$564","v":0},"£'000 ","RPI 2020","Exported via Macro",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,22244.322064863987,null,0,0,0,0,0,0,0,0,-1300.1086604639402,-1300.1086604639404,8281.5131285972893,8281.5131285972893,8281.5131285972893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E968&\" - Live scenario\"","v":"Backlog adjustment to Depreciation for year (UKATS) for next Control Period - Live scenario"},{"$f":"INDEX(F$567:F$594,MATCH(Live_scenario,$F$567:$F$594,0))","v":"Base - Flat"},"£'000","RPI 2020",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-1300.1086604639402,-1300.1086604639404,8281.5131285972893,{"$f":"INDEX(AL$567:AL$594,MATCH(Live_scenario,$F$567:$F$594,0))","v":8281.5131285972893},8281.5131285972893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E968& \" - Check\"","v":"Backlog adjustment to Depreciation for year (UKATS) for next Control Period - Check"},{"$f":"IF(Y970<>0,-1,0)*(Model_Mode=I_Global!$F$205)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z970:BJ970)","v":0},null,{"$f":"IF(ABS(AA968-AA969)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["UKATS Regulatory Return - Price Determination"]
[]
[null,null,null,null,{"$f":"E$599","v":"Regulatory Return - RAB 1 (Time Adjusted) before adjustment for Pension Passthrough for Next Price Control Period"},{"$f":"F$599","v":0},"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,609063.30881359498,null,0,0,0,0,0,0,0,0,57804.142527885037,54545.132151302802,51447.516596086207,48968.444138593295,46496.530218301566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E974&\" - Live scenario\"","v":"Regulatory Return - RAB 1 (Time Adjusted) before adjustment for Pension Passthrough for Next Price Control Period - Live scenario"},{"$f":"INDEX(F$602:F$629,MATCH(Live_scenario,$F$602:$F$629,0))","v":"Base - Flat"},"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,57804.142527885037,54545.132151302802,51447.516596086207,{"$f":"INDEX(AL$602:AL$629,MATCH(Live_scenario,$F$602:$F$629,0))","v":48968.444138593295},46496.530218301566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E974& \" - Check\"","v":"Regulatory Return - RAB 1 (Time Adjusted) before adjustment for Pension Passthrough for Next Price Control Period - Check"},{"$f":"IF(Y976<>0,-1,0)*(Model_Mode=I_Global!$F$205)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z976:BJ976)","v":0},null,{"$f":"IF(ABS(AA974-AA975)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Oceanic Regulatory Return - Price Determination"]
[]
[null,null,null,null,{"$f":"E$634","v":"Regulatory Return  for Next Price Control Period"},{"$f":"F$634","v":0},"£'000","Nominal Y/E",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,26582.704014574279,null,0,0,0,0,0,0,0,0,1203.0616568960638,1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E980&\" - Live scenario\"","v":"Regulatory Return  for Next Price Control Period - Live scenario"},{"$f":"INDEX(F$637:F$664,MATCH(Live_scenario,$F$637:$F$664,0))","v":"Base - Flat"},"£'000","Nominal Y/E",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,1203.0616568960638,1077.7581405186888,974.63186647956672,{"$f":"INDEX(AL$637:AL$664,MATCH(Live_scenario,$F$637:$F$664,0))","v":983.51230947478268},1003.0253217139041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E980& \" - Check\"","v":"Regulatory Return  for Next Price Control Period - Check"},{"$f":"IF(Y982<>0,-1,0)*(Model_Mode=I_Global!$F$205)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z982:BJ982)","v":0},null,{"$f":"IF(ABS(AA980-AA981)>CheckTOL,-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"Inputs >","index":9,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"Inputs >"}]

{"sheet":"I_Global","index":10,"n_rows":418,"n_cols":12,"rows_kept":418,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"I_Global"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E4","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E5","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E6","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, $F$205:$F$206, 0)","v":1}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status"]
["1.a Model technical inputs"]
[]
[null,null,null,null,"Model check tolerance level",5.0000000000000001E-3,"tolerance",null,"CheckTOL"]
[null,null,null,null,"Alert user when value exceeds",70,"£'000 ",null,"AlertValueTOL"]
[null,null,null,null,"Sign switch",-1,"sign switch",null,"SignSwitch"]
[null,null,null,null,"Tolerance for Price Determination macro",1,"Decimal Places"]
[null,null,null,null,"Index Base Year Value",100,"#",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"£m to £'000 conversion factor",1000,"#",null,"_OneK","CAA",null,"Being published with this model"]
[null,null,null,null,"Number Two",2,"#",null,null,"CAA",null,"Being published with this model"]
[]
["1.b Time"]
[]
[null,"Timings"]
[]
[null,null,null,null,"Model Start Date","2015-01-01","date",null,"fixed for all scenarios","CAA",null,"Being published with this model"]
[null,null,null,null,"Number of months in model period",12,"# months",null,"fixed for all scenarios","CAA",null,"Being published with this model"]
[null,null,null,null,"Forecast period start date","2021-01-01","date",null,"fixed for all scenarios","CAA",null,"Being published with this model"]
[null,null,null,null,"Forecast period end date","2050-12-31","date",null,"fixed for all scenarios","CAA",null,"Being published with this model"]
[]
[null,null,null,null,"Price base for real inputs",2020,"year",null,"fixed for all scenarios","CAA",null,"Being published with this model"]
[]
[null,"Price Control Periods"]
[]
[null,null,null,null,"RP2 Period start","2015-01-01","date",null,"fixed for all scenarios","CAA",null,"Already published"]
[null,null,null,null,"RP3 Period start","2020-01-01","date",null,"fixed for all scenarios","CAA",null,"Already published"]
[null,null,null,null,"NR23 Period start","2023-01-01","date",null,"fixed for all scenarios","CAA",null,"Being published with this model"]
[null,null,null,null,"NR28 Period start","2028-01-01","date",null,"fixed for all scenarios","CAA",null,"Being published with this model"]
[null,null,null,null,"NR33 Period start","2033-01-01","date",null,"fixed for all scenarios","CAA",null,"Being published with this model"]
[null,null,null,null,"NR38 Period start","2038-01-01","date",null,"fixed for all scenarios","CAA",null,"Being published with this model"]
[null,null,null,null,"NR43 Period start","2043-01-01","date",null,"fixed for all scenarios","CAA",null,"Being published with this model"]
[]
[null,null,null,null,"Next Price Control Period Starts from","NR23","Price Control Period",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Standard Price Control Period Length",5,"# years",null,null,"CAA",null,"Already published"]
[]
[null,null,null,null,"Lag Factor used for adjustments",2,"# years",null,null,"CAA",null,"Already published"]
[]
["1.c Validation lists"]
[]
[null,"RAB depreciation methods"]
[]
[null,null,null,null,"RAB depreciation method 1","straight line",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"RAB depreciation method 2","profiled input",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"r_RABDepn"]
[]
[null,"RAB categories"]
[]
[null,null,null,null,"RAB 1","RAB 1",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"RAB 2","RAB 2",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"r_RABCategories"]
[]
["1.d Labels"]
[]
[null,null,null,null,"Number","#","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Number of Months","# months","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Percentage","%","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Pounds per TSU","£ per TSU","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Pounds per flight","£ per flight","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"# CSUs (thousands)","# CSUs ('000)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"# TSUs (thousands)","# TSUs ('000)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"# Flights (thousands)","# Flights ('000)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Value","£'000 ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check report flag, linked to 'Checks' Sheet","check","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Date","date","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Factor","factor","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Binary Flag for calculations","flag","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Number of periods","periods","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Ratio indicator","ratio","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Selected Scenario","Input set selection","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Selection (drop-down box)","selection","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Turn +ve negative, or vice versa","sign switch","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Limit for decimal places","tolerance","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Number of years","years","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Actual ","Actual","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Forecast","Forecast","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Post Forecast","Post Forecast","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Existing Debt",{"$f":"\"Pre \"&YEAR(INDEX(C_Time!$AA$10:$BJ$10,MATCH(\"Forecast\",C_Time!$AA$13:$BJ$13,0)-1))&\" Debt\"","v":"Pre 2020 Debt"},"label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"New Debt",{"$f":"\"Post \"&YEAR(INDEX(C_Time!$AA$10:$BJ$10,MATCH(\"Forecast\",C_Time!$AA$13:$BJ$13,0)-1))&\" Debt\"","v":"Post 2020 Debt"},"label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Determined Cost","Determined Cost","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"For RP3 use Efficient Costs","For RP3 use Efficient Costs","label",null,null,"CAA",null,"Being published with this model"]
[]
[null,null,null,null,"On","On","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Off","Off","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,null,"rOnOffLabel"]
[]
[null,null,null,null,"Base","Base","label"]
[null,null,null,null,"High-cost","High-cost","label"]
[null,null,null,null,"Low-cost","Low-cost","label"]
[null,null,null,null,null,"rCapexLabels"]
[]
[null,null,null,null,"Manual","Manual","label"]
[null,null,null,null,"Calculated","Calculated","label"]
[]
["1.e Asset categories"]
[]
[null,null,null,null,"Category 1","Category 1 ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 2","Category 2 ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 3","Category 3 ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 4","Category 4 ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 5","Category 5 ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 6","Category 6 ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 7","Category 7 ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 8","Category 8 ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 9","Category 9 ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 10","Category 10 ","label",null,null,"CAA",null,"Being published with this model"]
[]
["1.f Capital Allowance "]
[]
[null,null,null,null,"Category 1","Main Pool","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 2","Special Pool","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 3","Super Deduction","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 4","Structures & building allowances","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 5","Expensed ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 6","Non - qualifying expenditure","label",null,null,"CAA",null,"Being published with this model"]
[]
["1.g RAB Allocation"]
[]
[null,null,null,null,"Category 1","RAB 1","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 2","RAB 2","label",null,null,"CAA",null,"Being published with this model"]
[]
["1.h UKATS Cost Categories"]
[]
[null,null,null,1,"Category 1","Opex - Wages & Salaries","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D130 + 1","v":2},"Category 2","Pensions - Defined benefit - Ongoing Contributions","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,3,"Category 3","Pensions - Defined benefit - Deficit Repair","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4","Pensions - Defined contribution","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5","Pensions - Opt outs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6","Pensions - Other pension costs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7","Opex - Redundancy","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8","Opex - Non-staff costs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9","Opex - Exceptional (excl. redundancy)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10","Opex - Spare 2","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D139 + 1","v":11},"Category 11","Opex - Spare 3","label",null,null,"CAA",null,"Being published with this model"]
[]
["1.i Oceanic Cost Categories"]
[]
[null,null,"Base"]
[null,null,null,null,"Category 1","Opex - Wages & Salaries","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 2","Pensions - Defined benefit - Ongoing Contributions","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 3","Pensions - Defined benefit - Deficit Repair","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 4","Pensions - Defined contribution","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 5","Pensions - Opt outs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 6","Pensions - Other pension costs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 7","Opex - Redundancy","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 8","Opex - Non-staff costs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Category 9","Opex - Spare Cash provisions","label",null,null,"CAA",null,"Being published with this model"]
[]
[null,null,"ADS-B"]
[null,null,null,null,"ADS-B Tango","ADS - B Tango","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"ADS-B Atlantic","ADS - B North Atlantic","label",null,null,"CAA",null,"Being published with this model"]
[]
["1.j UKATS Revenue"]
[]
[null,null,"Regulated Income (Licence Components)"]
[null,null,null,null,"Label 1","Restructuring Costs ReS t","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 2","Cost Sharing Mechanism CSM t","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 3","Financial Incentives FI t ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 4","Modulation MOD t","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 5","Pre2011 t","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 6","VFR t","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 7","Customer Discount CD t","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 8","FAS Funding not spent (Cash Condition 21) (TSU)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 9","INEA Funding (Cash Condition 21) (TSU)","label",null,null,"CAA",null,"Being published with this model"]
[]
[null,null,"DfT, CAA and Met charges"]
[null,null,null,null,"Label 1","DfT Charges ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 2","CAA Charges ","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 3","MET Charges","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 4","AMS Charges","label",null,null,"CAA",null,"Being published with this model"]
[]
[null,null,"Revenue (I&E lines)"]
[null,null,null,null,"Label 1","Eurocontrol Revenue (Other)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 2","MoD Income","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 3","London Approach (Other)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 4","North Sea Helicopters","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 5","Intercompany income","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 6","Other UKATS Revenue Spare","label",null,null,"CAA",null,"Being published with this model"]
[]
[null,null,"Revenue (London Approach lines)"]
[null,null,null,null,"Label 1","Restructuring Costs ReS t (high)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 2","Pre2011 t (high)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 3","Cost Sharing Mechanism CSM t (high)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 4","Financial Incentives FI t  (high)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 5","Modulation MOD t (high)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 6","VFR t (high)","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 7","Customer Discount CD t (high)","label",null,null,"CAA",null,"Being published with this model"]
[]
["1.k Oceanic Revenue Labels"]
[]
[null,null,null,null,"Label 1","Oceanic Revenue","label",null,null,"CAA",null,"Being published with this model"]
[]
["1.l Divisions"]
[]
[null,null,null,null,"Label 2","Oceanic","label",null,null,"CAA",null,"Being published with this model"]
[" "," "," "," "," "," "," ",null," "," "," "," "]
["1.m Input Sets"]
[]
[null,null,null,null,"Label 1","Price Determination","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 2","Outturn","label",null,null,"CAA",null,"Being published with this model"]
[" "," "," "," "," "," "," ",null," "," "," "," "]
["1.n Inflation price base labels"]
[]
[null,null,null,null,"Label 1",{"$f":" \"CPI \" & Price_Base","v":"CPI 2020"},"label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 2",{"$f":" \"RPI \" & Price_Base","v":"RPI 2020"},"label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 3","Unindexed","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"r_PriceBaseLabels"]
[]
[null,null,null,"Indexation Set Lists"]
[]
[null,null,null,null,"Label 1","Indexation Set 1","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 2","Indexation Set 2","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 3","Indexation Set 3","label",null,null,"CAA",null,"Being published with this model"]
[]
["1.o Reporting tables"]
[]
[null,null,null,"1.     Detail by nature (in nominal terms)"]
[null,null,null,null,"Label 1","1.1   Staff","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 2","         of which, pension costs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 3","1.2   Other operating costs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 4","1.3   Depreciation","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 5","1.4   Cost of capital","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 6","1.5   Exceptional items","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"r_ReportingTableMapping"]
[]
[null,null,null,"2. Analysis of charges"]
[null,null,null,null,"Label 1","13.1     Determined costs in nominal terms - VFR excl. (Art. 25(2)(a))",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 2","13.2     Inflation adjustment : amount carried over to year n (Art. 25(2)(b))",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 3","13.3     Traffic risk sharing adjustment : amounts carried over to year n (Art. 25(2)(c))",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 4","13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 5","13.5     Financial incentives : amounts carried over to year n (Art. 25(2)(e))",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 6","13.6     Modulation of charges : amounts carried over to year n (Art. 25(2)(f))",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 7","13.7     Traffic adjustments : amounts carried over to year n (Art. 25(2)(g) and (h))",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 8","13.8     Other revenues (Art. 25(2)(i))",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 9","13.14  Reduction as per Art. 29(6), where applicable (in national currency)",null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"r_T2Mapping"]
[]
["1.p Performance Plan mapping"]
[]
[null,null,null,"1.     Detail by nature (in nominal terms)","Performance Plan Summary"]
[null,null,null,null,"Label 1","Opex - Wages & Salaries","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 2","Opex - Non-staff costs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 3","Opex - Exceptionals","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 4","Pensions - Defined benefit","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 5","Pensions - Deficit Repair","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 6","Pensions - Defined contribution","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 7","Pensions - Opt outs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 8","Pensions - Other pension costs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 9","Regulatory depreciation","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 10","Regulatory return, including tax","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 11","Other income","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 12","MOD uplift to Determined costs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"r_PerformancePlanMapping"]
[]
["1.q  Inflation Indices used in Model"]
[]
[null,null,null,"Inflation Indices used in Model"]
[null,null,null,null,"Label 1",{"$f":"\"RPI Growth from \"&Price_Base& \" for calendar year t\"","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"$F$211","v":"RPI 2020"}]
[null,null,null,null,"Label 2","Annual RPI Growth for calendar year t",null,{"$f":"$F$211","v":"RPI 2020"}]
[null,null,null,null,"Label 3","RPI Growth (Dec - Dec)",null,{"$f":"$F$211","v":"RPI 2020"}]
[null,null,null,null,"Label 4",{"$f":"\"CPI Growth from \"&Price_Base& \" for calendar year t\"","v":"CPI Growth from 2020 for calendar year t"},null,{"$f":"$F$210","v":"CPI 2020"}]
[null,null,null,null,"Label 5","Annual CPI Growth for calendar year t",null,{"$f":"$F$210","v":"CPI 2020"}]
[null,null,null,null,"Label 6","CPI Growth (Dec - Dec)",null,{"$f":"$F$210","v":"CPI 2020"}]
[null,null,null,null,"Label 7","No Indexation Growth for calendar year t",null,{"$f":"$F$212","v":"Unindexed"}]
[]
[null,null,null,"Inflation growth rates used in Model"]
[null,null,null,null,"Label 1","RPI - within year growth",null,{"$f":"$F$211","v":"RPI 2020"}]
[null,null,null,null,"Label 2","RPI - Annual Average",null,{"$f":"$F$211","v":"RPI 2020"}]
[null,null,null,null,"Label 3","RPI - Dec to Dec",null,{"$f":"$F$211","v":"RPI 2020"}]
[null,null,null,null,"Label 4","CPI - within year growth",null,{"$f":"$F$210","v":"CPI 2020"}]
[null,null,null,null,"Label 5","CPI - Annual Average",null,{"$f":"$F$210","v":"CPI 2020"}]
[null,null,null,null,"Label 6","CPI - Dec to Dec",null,{"$f":"$F$210","v":"CPI 2020"}]
[null,null,null,null,"Label 7","Unindexed",null,{"$f":"$F$212","v":"Unindexed"}]
[]
["1.q  ","FHICP/HICP"]
[]
[null,null,null,"FHICP Index Base Year in RP"]
[null,null,null,null,{"$f":"C_Time!E115&\" Price Base\"","v":"RP2 Price Base"},2012,null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,{"$f":"C_Time!E116&\" Price Base\"","v":"RP3 Price Base"},2017,null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,{"$f":"C_Time!E117&\" Price Base\"","v":"NR23 Price Base"},2020,null,null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Subsequent Future Price Control Periods Price Base",2025,null,null,null,"CAA",null,"Being published with this model"]
[]
["1.r ","# Periods in a Price Control Period"]
[]
[null,null,null,{"$f":"B289","v":"# Periods in a Price Control Period"}]
[null,null,null,null,{"$f":"B289","v":"# Periods in a Price Control Period"},5,"#",null,null,"CAA",null,"Being published with this model"]
[]
["1.s","Finance Solving Macro Labels"]
[]
[null,null,null,null,"Label 1","Goal-Seek Gearing","label"]
[null,null,null,null,"Label 2","Use Profiled Gearing","label"]
[null,null,null,null,null,"rFinanceModes"]
[]
[null,null,null,null,"Label 3","Live","label"]
[]
[null,null,null,null,"Label 4","Decrease Gearing","label"]
[null,null,null,null,"Label 5","Increase Gearing","label"]
[]
[null,null,null,null,"Yes","Yes","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"No","No","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,null,"rYesNo"]
[]
[null,null,null,null,{"$f":"\"Solve for \" & C_Time!E115 & \"?\"","v":"Solve for RP2?"},"No","selection",null,"NB: Actual periods will not be solved"]
[null,null,null,null,{"$f":"\"Solve for \" & C_Time!E116 & \"?\"","v":"Solve for RP3?"},"No","selection"]
[null,null,null,null,{"$f":"\"Solve for \" & C_Time!E117 & \"?\"","v":"Solve for NR23?"},"Yes","selection"]
[null,null,null,null,{"$f":"\"Solve for \" & C_Time!E118 & \"?\"","v":"Solve for NR28?"},"No","selection"]
[null,null,null,null,{"$f":"\"Solve for \" & C_Time!E119 & \"?\"","v":"Solve for NR33?"},"No","selection"]
[null,null,null,null,{"$f":"\"Solve for \" & C_Time!E120 & \"?\"","v":"Solve for NR38?"},"No","selection"]
[null,null,null,null,{"$f":"\"Solve for \" & C_Time!E121 & \"?\"","v":"Solve for NR43?"},"No","selection"]
[null,null,null,null,null,"rSolveforPCPeriod"]
[]
[null,null,null,null,null,"rGearingLimit"]
[null,null,null,null,"Gearing Limit",1,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"GoalSeek Tolerance",9.9999999999999995E-7,"£'000"]
[null,null,null,null,{"$f":"\"Incremental Change (\" & G321 & \")\"","v":"Incremental Change (%)"},0.01,"%","[ss]",null,"CAA",null,"Being published with this model"]
[null,null,null,null,null,"rGearingIncriChange"]
[]
[null,null,null,null,{"$f":"\"Incremental Change (\" & G324 & \")\"","v":"Incremental Change (£'000)"},10000,"£'000",null,null,"CAA",null,"Being published with this model"]
[]
[null,null,null,null,"Label 6","Target Profiled Gearing","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 7","Target Profiled Dividends","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 8","Do not solve","label",null,"NB: skip to save time","CAA",null,"Being published with this model"]
[null,null,null,null,null,"rGearingMethodSelection"]
[]
["1.t","Finance Solving Macro Labels"]
[]
[null,null,null,null,"Label 1","No REG Tax in DC","label"]
[null,null,null,null,"Label 2","REG Tax Calculated","label"]
[null,null,null,null,null,"rDefaultTaxLabel"]
[]
["1.u","Risk Sharing Band labels"]
[]
[null,null,null,null,"Label 1","Bands - A","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 2","Bands - B","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Label 3","Bands - C","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,null,"rRSB_UKATS"]
[]
["1.v","TRS Override"]
[]
[null,null,null,null,"Start Year",2020,"year",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"End Year",2022,"year",null,null,"CAA",null,"Being published with this model"]
[]
["1.w","Regulatory Tax Controls"]
[]
[null,null,"UKATS"]
[null,null,null,1,"Include INEA/Grant release?","No","selection"]
[null,null,null,"2a","Include Revenue Adjustments? (ex. TRS)","No","selection"]
[null,null,null,"2b i","Include TRS (Base Adjustment)","No","selection"]
[null,null,null,"2b ii","Include TRS (indexation)","Yes","selection"]
[null,null,null,"2b ii_Index","Tax indexation on TRS released? (No = on RP3 TRS Balance)","No","selection"]
[null,null,null,"2b iii","Include TRS (return)","No","selection"]
[null,null,null,3,"Include variance between Determined Cost/P&L Pensions","No","selection"]
[null,null,null,4,"Include Movement in Pension Asset","No","selection"]
[null,null,null,5,"Include Provisions","No","selection"]
[null,null,null,6,"Interest Expense = allowed cost of debt times the net debt","Yes","selection"]
[]
[null,null,"Oceanic"]
[null,null,null,1,"Include Revenue Adjustments?","No","selection"]
[null,null,null,2,"Include variance between Determined Cost/P&L Pensions","No","selection"]
[null,null,null,3,"Include Grant?","No","selection"]
[null,null,null,4,"Include Provisions","No","selection"]
[null,null,null,5,"Include Other Oceanic Revenue","No","selection"]
[]
["1.x","RP3 Opening RAB Adjustment"]
[]
[null,null,null,null,"Label 1","Add to RAB"]
[null,null,null,null,"Label 2","Add to TRS"]
[null,null,null,null,null,"rORA"]
[]
[null,null,null,null,{"$f":"B370","v":"RP3 Opening RAB Adjustment"},"Add to TRS","selection"]
[]
["1.t","Smoothing Mode"]
[]
[null,null,null,null,"Smoothing Period","NR23 Period start","selection"]
[]
[null,null,null,null,"Unprofiled Prices","Unprofiled Prices","label"]
[null,null,null,null,"Flat Prices","Flat Prices","label","rPriceProfiles"]
[]
[null,null,null,null,"String","Live","string"]
[]
["1.u","UKATS DC Output Table Categories"]
[]
[null,null,null,1,{"$f":"\"Label - \" & D389","v":"Label - 1"},"Opex","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D389 + 1","v":2},{"$f":"\"Label - \" & D390","v":"Label - 2"},"Pension Costs","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D390 + 1","v":3},{"$f":"\"Label - \" & D391","v":"Label - 3"},"Depreciation","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D391 + 1","v":4},{"$f":"\"Label - \" & D392","v":"Label - 4"},"Return","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D392 + 1","v":5},{"$f":"\"Label - \" & D393","v":"Label - 5"},"Non-regulatory","label",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,null,"rDC_Cat"]
[]
["1.v","Overlay Determined Unit Price in Output Table?"]
[]
[null,null,null,null,{"$f":"B396","v":"Overlay Determined Unit Price in Output Table?"},1,"selection",null,"1 = Yes, 0 = No.","CAA",null,"Being published with this model"]
[]
[null,null,null,null,"RP3 Overlay Values - 2021",45.562863572550484,"£ / TSU","CPI 2020",null,"CAA",null,"Being published with this model"]
[null,null,null,null,"RP3 Overlay Values - 2022",44.456471551482416,"£ / TSU","CPI 2020",null,"CAA",null,"Being published with this model"]
[]
["1.w","Non-MM gearing adjust CoE Assumptions"]
[]
[null,null,null,null,"Asset beta",0.59,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Debt beta",0.05,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Gearing",0.43,"%",null,null,"CAA",null,"Being published with this model"]
[]
[null,null,null,null,"RfR",-2.5987470577190801E-2,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"TMR",5.8499999999999996E-2,"%",null,null,"CAA",null,"Being published with this model"]
[]
["Years"]
[]
[null,null,null,null,"Year 2022",2022,"year",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Year 2020",2020,"year",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Year 2018",2018,"year",null,null,"CAA",null,"Being published with this model"]
[]
["End of spreadsheet"]

{"sheet":"I_InputSets UKATS","index":11,"n_rows":759,"n_cols":36,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"I_InputSets UKATS"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1},null,null,null,"Input Set Label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case","Flights - Low","Input Set 3","Input Set 4","Input Set 5","Input Set 6","Input Set 7","Input Set 8","Input Set 9","Input Set 10"]
[null,null,null,null,{"$f":"E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1},null,null,null,"Input Set Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case","Flights - Low","Input Set 3 Description","Input Set 4 Description","Input Set 5 Description","Input Set 6 Description","Input Set 7 Description","Input Set 8 Description","Input Set 9 Description","Input Set 10 Description"]
[null,null,null,null,{"$f":"E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1},null,null,"Active Overrides >>",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($Y9:$Y759, \"<>\" & \"\")","v":0}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Override"]
["Scenario Selector"]
["Scenario names"]
[]
[null,null,null,null,"Live Input Set",{"$f":"Scenario!F32","v":1},{"$f":" I_Global!$F$61","v":"#"}]
[null,null,null,null,"Input Set for Price Determination",{"$f":"Scenario!H37","v":1},{"$f":" I_Global!$F$61","v":"#"}]
[null,null,null,null,"Model mode",{"$f":"Scenario!$F$29","v":"Price Determination"}]
[]
["UKATS"]
[]
[null,"1.a  Traffic Assumptions "]
[]
[null,null,null,null,"UKATS TSU",null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UKATS TSUs - CAA Run (BASE CASE)","UKATS TSUs - CAA Run (LOW CASE)"]
[null,null,null,null,"London Approach TSU",null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Approach TSUs - CAA  Run (BASE CASE)","London Approach TSUs - CAA Run (LOW CASE)"]
[null,null,null,null,"UKATS CSU",null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UKATS CSUs - CAA Run (BASE CASE)","UKATS CSUs - CAA  Run  (LOW CASE)"]
[]
[null,null,null,null,"UKATS TSU - Outturn",{"$f":"IF(INDEX(AA20:AJ20, $F$12) = \"\", AA20, INDEX(AA20:AJ20, $F$12))","v":"UKATS TSUs - CAA Run (BASE CASE)"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,"London Approach TSU - Outturn",{"$f":"IF(INDEX(AA21:AJ21, $F$12) = \"\", AA21, INDEX(AA21:AJ21, $F$12))","v":"London Approach TSUs - CAA  Run (BASE CASE)"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,"UKATS CSU - Outturn",{"$f":"IF(INDEX(AA22:AJ22, $F$12) = \"\", AA22, INDEX(AA22:AJ22, $F$12))","v":"UKATS CSUs - CAA Run (BASE CASE)"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,null,null,"UKATS TSU - Price Determination",{"$f":"IF(INDEX(AA20:AJ20, $F$13) = \"\", AA20, INDEX(AA20:AJ20, $F$13))","v":"UKATS TSUs - CAA Run (BASE CASE)"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,"London Approach TSU - Price Determination",{"$f":"IF(INDEX(AA21:AJ21, $F$13) = \"\", AA21, INDEX(AA21:AJ21, $F$13))","v":"London Approach TSUs - CAA  Run (BASE CASE)"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,"UKATS CSU - Price Determination",{"$f":"IF(INDEX(AA22:AJ22, $F$13) = \"\", AA22, INDEX(AA22:AJ22, $F$13))","v":"UKATS CSUs - CAA Run (BASE CASE)"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,"1.b Operating Expenditure"]
[]
[null,null,"1.b.i Operating expenditure"]
[]
[null,null,null,"Input"]
[null,null,null,null,{"$f":"I_Global!F130","v":"Opex - Wages & Salaries"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Wages & Salaries - CAA Run","Opex - Wages & Salaries - CAA  Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F131","v":"Pensions - Defined benefit - Ongoing Contributions"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - CAA Run","Pensions - Defined benefit -  CAA Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F132","v":"Pensions - Defined benefit - Deficit Repair"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined benefit - Deficit Repair - CAA Run"]
[null,null,null,null,{"$f":"I_Global!F133","v":"Pensions - Defined contribution"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined contribution - CAA Run","Pensions - Defined contribution -  CAA Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F134","v":"Pensions - Opt outs"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Opt outs - CAA Forecasts - CAA Run","Pensions - Opt outs - CAA Forecasts -  CAA Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F135","v":"Pensions - Other pension costs"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Other pension costs - CAA Run"]
[null,null,null,null,{"$f":"I_Global!F136","v":"Opex - Redundancy"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Redundancy - CAA Forecasts - CAA Run"]
[null,null,null,null,{"$f":"I_Global!F137","v":"Opex - Non-staff costs"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Non-staff costs - CAA Forecasts - CAA Run","Opex - Non-staff costs - CAA Forecasts - CAA Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F138","v":"Opex - Exceptional (excl. redundancy)"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Exceptional (excl. redundancy) - CAA Run"]
[null,null,null,null,{"$f":"I_Global!F139","v":"Opex - Spare 2"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Spare 2 - CAA Run"]
[null,null,null,null,{"$f":"I_Global!F140","v":"Opex - Spare 3"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Spare 3 - CAA Run"]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"I_Global!F130&\" - \"&$D$49","v":"Opex - Wages & Salaries - Outturn"},{"$f":"IF(INDEX(AA37:AJ37, $F$12) = \"\", AA37, INDEX(AA37:AJ37, $F$12))","v":"Opex - Wages & Salaries - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F131&\" - \"&$D$49","v":"Pensions - Defined benefit - Ongoing Contributions - Outturn"},{"$f":"IF(INDEX(AA38:AJ38, $F$12) = \"\", AA38, INDEX(AA38:AJ38, $F$12))","v":"Pensions - Defined benefit - Ongoing Contributions - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F132&\" - \"&$D$49","v":"Pensions - Defined benefit - Deficit Repair - Outturn"},{"$f":"IF(INDEX(AA39:AJ39, $F$12) = \"\", AA39, INDEX(AA39:AJ39, $F$12))","v":"Pensions - Defined benefit - Deficit Repair - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F133&\" - \"&$D$49","v":"Pensions - Defined contribution - Outturn"},{"$f":"IF(INDEX(AA40:AJ40, $F$12) = \"\", AA40, INDEX(AA40:AJ40, $F$12))","v":"Pensions - Defined contribution - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F134&\" - \"&$D$49","v":"Pensions - Opt outs - Outturn"},{"$f":"IF(INDEX(AA41:AJ41, $F$12) = \"\", AA41, INDEX(AA41:AJ41, $F$12))","v":"Pensions - Opt outs - CAA Forecasts - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F135&\" - \"&$D$49","v":"Pensions - Other pension costs - Outturn"},{"$f":"IF(INDEX(AA42:AJ42, $F$12) = \"\", AA42, INDEX(AA42:AJ42, $F$12))","v":"Pensions - Other pension costs - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F136&\" - \"&$D$49","v":"Opex - Redundancy - Outturn"},{"$f":"IF(INDEX(AA43:AJ43, $F$12) = \"\", AA43, INDEX(AA43:AJ43, $F$12))","v":"Opex - Redundancy - CAA Forecasts - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F137&\" - \"&$D$49","v":"Opex - Non-staff costs - Outturn"},{"$f":"IF(INDEX(AA44:AJ44, $F$12) = \"\", AA44, INDEX(AA44:AJ44, $F$12))","v":"Opex - Non-staff costs - CAA Forecasts - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F138&\" - \"&$D$49","v":"Opex - Exceptional (excl. redundancy) - Outturn"},{"$f":"IF(INDEX(AA45:AJ45, $F$12) = \"\", AA45, INDEX(AA45:AJ45, $F$12))","v":"Opex - Exceptional (excl. redundancy) - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F139&\" - \"&$D$49","v":"Opex - Spare 2 - Outturn"},{"$f":"IF(INDEX(AA46:AJ46, $F$12) = \"\", AA46, INDEX(AA46:AJ46, $F$12))","v":"Opex - Spare 2 - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F140&\" - \"&$D$49","v":"Opex - Spare 3 - Outturn"},{"$f":"IF(INDEX(AA47:AJ47, $F$12) = \"\", AA47, INDEX(AA47:AJ47, $F$12))","v":"Opex - Spare 3 - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,null,"Price determination"]
[null,null,null,null,{"$f":"I_Global!F130&\" - \"&$D$62","v":"Opex - Wages & Salaries - Price determination"},{"$f":"IF(INDEX(AA37:AJ37, $F$13) = \"\", AA37, INDEX(AA37:AJ37, $F$13))","v":"Opex - Wages & Salaries - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F131&\" - \"&$D$62","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination"},{"$f":"IF(INDEX(AA38:AJ38, $F$13) = \"\", AA38, INDEX(AA38:AJ38, $F$13))","v":"Pensions - Defined benefit - Ongoing Contributions - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F132&\" - \"&$D$62","v":"Pensions - Defined benefit - Deficit Repair - Price determination"},{"$f":"IF(INDEX(AA39:AJ39, $F$13) = \"\", AA39, INDEX(AA39:AJ39, $F$13))","v":"Pensions - Defined benefit - Deficit Repair - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F133&\" - \"&$D$62","v":"Pensions - Defined contribution - Price determination"},{"$f":"IF(INDEX(AA40:AJ40, $F$13) = \"\", AA40, INDEX(AA40:AJ40, $F$13))","v":"Pensions - Defined contribution - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F134&\" - \"&$D$62","v":"Pensions - Opt outs - Price determination"},{"$f":"IF(INDEX(AA41:AJ41, $F$13) = \"\", AA41, INDEX(AA41:AJ41, $F$13))","v":"Pensions - Opt outs - CAA Forecasts - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F135&\" - \"&$D$62","v":"Pensions - Other pension costs - Price determination"},{"$f":"IF(INDEX(AA42:AJ42, $F$13) = \"\", AA42, INDEX(AA42:AJ42, $F$13))","v":"Pensions - Other pension costs - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F136&\" - \"&$D$62","v":"Opex - Redundancy - Price determination"},{"$f":"IF(INDEX(AA43:AJ43, $F$13) = \"\", AA43, INDEX(AA43:AJ43, $F$13))","v":"Opex - Redundancy - CAA Forecasts - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F137&\" - \"&$D$62","v":"Opex - Non-staff costs - Price determination"},{"$f":"IF(INDEX(AA44:AJ44, $F$13) = \"\", AA44, INDEX(AA44:AJ44, $F$13))","v":"Opex - Non-staff costs - CAA Forecasts - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F138&\" - \"&$D$62","v":"Opex - Exceptional (excl. redundancy) - Price determination"},{"$f":"IF(INDEX(AA45:AJ45, $F$13) = \"\", AA45, INDEX(AA45:AJ45, $F$13))","v":"Opex - Exceptional (excl. redundancy) - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F139&\" - \"&$D$62","v":"Opex - Spare 2 - Price determination"},{"$f":"IF(INDEX(AA46:AJ46, $F$13) = \"\", AA46, INDEX(AA46:AJ46, $F$13))","v":"Opex - Spare 2 - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F140&\" - \"&$D$62","v":"Opex - Spare 3 - Price determination"},{"$f":"IF(INDEX(AA47:AJ47, $F$13) = \"\", AA47, INDEX(AA47:AJ47, $F$13))","v":"Opex - Spare 3 - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,"1.b.i Pensions - Defined benefit (P&L)"]
[]
[null,null,null,null,{"$f":"I_Global!F131","v":"Pensions - Defined benefit - Ongoing Contributions"},{"$f":" IF(OR(Y77 = \"n/a\", Y77 = \"\"), IF(INDEX(AA77:AJ77, $F$12) = \"\", AA77, INDEX(AA77:AJ77, $F$12)), Y77)","v":"Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA Run","Pensions - Defined benefit (P&L) - Ongoing Contributions -  CAA Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F132","v":"Pensions - Defined benefit - Deficit Repair"},{"$f":" IF(OR(Y78 = \"n/a\", Y78 = \"\"), IF(INDEX(AA78:AJ78, $F$12) = \"\", AA78, INDEX(AA78:AJ78, $F$12)), Y78)","v":"Pensions - Defined benefit (P&L) - Deficit Repair - 1"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined benefit (P&L) - Deficit Repair - 1"]
[]
[null,null,"1.b.ii Pension Contribution Variance - active profile"]
[" "," "," "," "," "," "," "," "," ",null,null,null," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "]
[null,null,null,null,"Pension Contribution Variance",{"$f":" IF(OR(Y82 = \"n/a\", Y82 = \"\"), IF(INDEX(AA82:AJ82, $F$12) = \"\", AA82, INDEX(AA82:AJ82, $F$12)), Y82)","v":"Pension Contribution Variance - Base"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pension Contribution Variance - Base"]
[]
[null,"1.c INEA Funding"]
[]
[null,null,null,null,"INEA Deferred Income Release",{"$f":" IF(OR(Y86 = \"n/a\", Y86 = \"\"), IF(INDEX(AA86:AJ86, $F$12) = \"\", AA86, INDEX(AA86:AJ86, $F$12)), Y86)","v":"INEA NERL Base Case"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INEA NERL Base Case"]
[]
[null,"1.d Revenues"]
[]
[null,null,"1.d.i Regulated Revenue - Components (other than Determined Cost)"]
[]
[null,null,null,null,{"$f":"I_Global!F162&\" (TSU)\"","v":"Restructuring Costs ReS t (TSU)"},{"$f":" IF(OR(Y92 = \"n/a\", Y92 = \"\"), IF(INDEX(AA92:AJ92, $F$12) = \"\", AA92, INDEX(AA92:AJ92, $F$12)), Y92)","v":"Restructuring Costs ReS t (high)"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restructuring Costs ReS t (high)"]
[null,null,null,null,{"$f":"I_Global!F164&\" (TSU)\"","v":"Financial Incentives FI t  (TSU)"},"Financial Incentives FI t  (high)",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Incentives FI t  (high)"]
[null,null,null,null,{"$f":"I_Global!F165&\" (TSU)\"","v":"Modulation MOD t (TSU)"},"Modulation MOD t (high)",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modulation MOD t (high)"]
[null,null,null,null,{"$f":"I_Global!F166&\" (TSU)\"","v":"Pre2011 t (TSU)"},"Pre2011 t (high)",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre2011 t (high)"]
[null,null,null,null,{"$f":"I_Global!F167&\" (TSU)\"","v":"VFR t (TSU)"},"VFR t (high)",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VFR t (high)"]
[null,null,null,null,{"$f":"I_Global!F168&\" (TSU)\"","v":"Customer Discount CD t (TSU)"},"Customer Discount CD t (high)",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Discount CD t (high)"]
[null,null,null,null,{"$f":"I_Global!F169","v":"FAS Funding not spent (Cash Condition 21) (TSU)"},"FAS Funding not spent (Cash Condition 21) (TSU) (high)",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU) (high)"]
[null,null,null,null,{"$f":"I_Global!F170","v":"INEA Funding (Cash Condition 21) (TSU)"},"INEA Funding (Cash Condition 21) (TSU) (high)",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INEA Funding (Cash Condition 21) (TSU) (high)"]
[null,null,null,null,{"$f":"E94&\" - Rev Recognition\"","v":"Modulation MOD t (TSU) - Rev Recognition"},"Modulation MOD t - Rev Recognition (high)","Input set selection",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modulation MOD t - Rev Recognition (high)"]
[null,null,null,null,{"$f":"E98&\" - Rev Recognition\"","v":"FAS Funding not spent (Cash Condition 21) (TSU) - Rev Recognition"},"FAS Funding not spent - Rev Recognition (Cash Condition 21) (TSU) (high)","Input set selection",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAS Funding not spent - Rev Recognition (Cash Condition 21) (TSU) (high)"]
[]
[null,null,"1.d.ii. Non-Regulated Revenue - UKATS"]
[]
[null,null,null,"Input"]
[null,null,null,null,{"$f":"I_Global!F179","v":"Eurocontrol Revenue (Other)"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other UKATS Revenue - CAA Run"]
[null,null,null,null,{"$f":"I_Global!F180","v":"MoD Income"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FMARS MoD Income - CAA Run"]
[null,null,null,null,{"$f":"I_Global!F182","v":"North Sea Helicopters"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Sea Helicopters - CAA Run"]
[null,null,null,null,{"$f":"I_Global!F183","v":"Intercompany income"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercompany Income - CAA Run"]
[null,null,null,null,{"$f":"I_Global!F184","v":"Other UKATS Revenue Spare"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other UKATS Revenue Spare (base)"]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"I_Global!F179&\" - \"&$D$112","v":"Eurocontrol Revenue (Other) - Outturn"},{"$f":"IF(INDEX(AA106:AJ106, $F$12) = \"\", AA106, INDEX(AA106:AJ106, $F$12))","v":"Other UKATS Revenue - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F180&\" - \"&$D$112","v":"MoD Income - Outturn"},{"$f":"IF(INDEX(AA107:AJ107, $F$12) = \"\", AA107, INDEX(AA107:AJ107, $F$12))","v":"FMARS MoD Income - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F182&\" - \"&$D$112","v":"North Sea Helicopters - Outturn"},{"$f":"IF(INDEX(AA108:AJ108, $F$12) = \"\", AA108, INDEX(AA108:AJ108, $F$12))","v":"North Sea Helicopters - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F183&\" - \"&$D$112","v":"Intercompany income - Outturn"},{"$f":"IF(INDEX(AA109:AJ109, $F$12) = \"\", AA109, INDEX(AA109:AJ109, $F$12))","v":"Intercompany Income - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F184&\" - \"&$D$112","v":"Other UKATS Revenue Spare - Outturn"},{"$f":"IF(INDEX(AA110:AJ110, $F$12) = \"\", AA110, INDEX(AA110:AJ110, $F$12))","v":"Other UKATS Revenue Spare (base)"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"I_Global!F179&\" - \"&$D$119","v":"Eurocontrol Revenue (Other) - Price Determination"},{"$f":"IF(INDEX(AA106:AJ106, $F$13) = \"\", AA106, INDEX(AA106:AJ106, $F$13))","v":"Other UKATS Revenue - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F180&\" - \"&$D$119","v":"MoD Income - Price Determination"},{"$f":"IF(INDEX(AA107:AJ107, $F$13) = \"\", AA107, INDEX(AA107:AJ107, $F$13))","v":"FMARS MoD Income - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F182&\" - \"&$D$119","v":"North Sea Helicopters - Price Determination"},{"$f":"IF(INDEX(AA108:AJ108, $F$13) = \"\", AA108, INDEX(AA108:AJ108, $F$13))","v":"North Sea Helicopters - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F183&\" - \"&$D$119","v":"Intercompany income - Price Determination"},{"$f":"IF(INDEX(AA109:AJ109, $F$13) = \"\", AA109, INDEX(AA109:AJ109, $F$13))","v":"Intercompany Income - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F184&\" - \"&$D$119","v":"Other UKATS Revenue Spare - Price Determination"},{"$f":"IF(INDEX(AA110:AJ110, $F$13) = \"\", AA110, INDEX(AA110:AJ110, $F$13))","v":"Other UKATS Revenue Spare (base)"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,"1.d.iii. DfT, CAA, MET Charges (used for working capital adjustment)"]
[]
[null,null,null,null,{"$f":"I_Global!F173","v":"DfT Charges "},{"$f":" IF(OR(Y128 = \"n/a\", Y128 = \"\"), IF(INDEX(AA128:AJ128, $F$12) = \"\", AA128, INDEX(AA128:AJ128, $F$12)), Y128)","v":"DfT Charges (medium)"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DfT Charges (medium)"]
[null,null,null,null,{"$f":"I_Global!F174","v":"CAA Charges "},{"$f":" IF(OR(Y129 = \"n/a\", Y129 = \"\"), IF(INDEX(AA129:AJ129, $F$12) = \"\", AA129, INDEX(AA129:AJ129, $F$12)), Y129)","v":"CAA Charges (medium)"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAA Charges (medium)"]
[null,null,null,null,{"$f":"I_Global!F175","v":"MET Charges"},{"$f":" IF(OR(Y130 = \"n/a\", Y130 = \"\"), IF(INDEX(AA130:AJ130, $F$12) = \"\", AA130, INDEX(AA130:AJ130, $F$12)), Y130)","v":"MET Charges (medium)"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MET Charges (medium)"]
[null,null,null,null,{"$f":"I_Global!F176","v":"AMS Charges"},{"$f":" IF(OR(Y131 = \"n/a\", Y131 = \"\"), IF(INDEX(AA131:AJ131, $F$12) = \"\", AA131, INDEX(AA131:AJ131, $F$12)), Y131)","v":"AMS Charges (medium)"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AMS Charges (medium)"]
[]
[null,null,"1.d.iv. Regulatory Revenue - London Approach"]
[]
[null,null,null,"Input"]
[null,null,null,null,{"$f":"I_Global!F181","v":"London Approach (Other)"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LDC - base"]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"I_Global!F181&\" - \"&$D$138","v":"London Approach (Other) - Outturn"},{"$f":"IF(INDEX(AA136:AJ136, $F$12) = \"\", AA136, INDEX(AA136:AJ136, $F$12))","v":"LDC - base"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"I_Global!F181&\" - \"&$D$141","v":"London Approach (Other) - Price Determination"},{"$f":"IF(INDEX(AA136:AJ136, $F$13) = \"\", AA136, INDEX(AA136:AJ136, $F$13))","v":"LDC - base"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,null,null,{"$f":"\"LA \"&I_Global!F162&\" (TSU)\"","v":"LA Restructuring Costs ReS t (TSU)"},{"$f":" IF(OR(Y144 = \"n/a\", Y144 = \"\"), IF(INDEX(AA144:AJ144, $F$12) = \"\", AA144, INDEX(AA144:AJ144, $F$12)), Y144)","v":"LReS - 1"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LReS - 1"]
[null,null,null,null,"LA Other Revenue LOR t (TSU)","LOR - 1",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOR - 1"]
[null,null,null,null,{"$f":"\"LA \"&I_Global!F163&\" (TSU)\"","v":"LA Cost Sharing Mechanism CSM t (TSU)"},"LCSM - 1",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCSM - 1"]
[null,null,null,null,{"$f":"\"LA \"&I_Global!F164&\" (TSU)\"","v":"LA Financial Incentives FI t  (TSU)"},"LFI - 1",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LFI - 1"]
[null,null,null,null,{"$f":"\"LA \"&I_Global!F165&\" (TSU)\"","v":"LA Modulation MOD t (TSU)"},"LMOD - 1",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LMOD - 1"]
[null,null,null,null,{"$f":"\"LA \"&I_Global!F167&\" (TSU)\"","v":"LA VFR t (TSU)"},"LVFR - 1",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LVFR - 1"]
[null,null,null,null,"LDISCOUNT t (TSU)","LDiscount - 1",{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LDiscount - 1"]
[]
[null,"1.f Risk sharing -Traffic"]
[]
[null,null,null,null,{"$f":"I_Global!F86 & \"/\" & I_Global!F86 & \" - UKATS\"","v":"Determined Cost/Determined Cost - UKATS"},{"$f":" IF(OR(Y154 = \"n/a\", Y154 = \"\"), IF(INDEX(AA154:AJ154, $F$12) = \"\", AA154, INDEX(AA154:AJ154, $F$12)), Y154)","v":"For RP3 use Efficient Costs"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For RP3 use Efficient Costs"]
[null,null,null,null,"Determined Cost/Reconciled Determined Cost - LA",{"$f":" IF(OR(Y155 = \"n/a\", Y155 = \"\"), IF(INDEX(AA155:AJ155, $F$12) = \"\", AA155, INDEX(AA155:AJ155, $F$12)), Y155)","v":"Determined Cost"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Determined Cost"]
[]
[null,null,null,null,"Return on TRS RP3 Debtor - UKATS",{"$f":" IF(OR(Y157 = \"n/a\", Y157 = \"\"), IF(INDEX(AA157:AJ157, $F$12) = \"\", AA157, INDEX(AA157:AJ157, $F$12)), Y157)","v":0},{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Return on TRS RP3 Debtor - London Approach",{"$f":" IF(OR(Y158 = \"n/a\", Y158 = \"\"), IF(INDEX(AA158:AJ158, $F$12) = \"\", AA158, INDEX(AA158:AJ158, $F$12)), Y158)","v":0},{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,"Bands",{"$f":" IF(OR(Y160 = \"n/a\", Y160 = \"\"), IF(INDEX(AA160:AJ160, $F$12) = \"\", AA160, INDEX(AA160:AJ160, $F$12)), Y160)","v":"Bands - A"},"# Years",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bands - A"]
[]
[null,null,null,null,"Band 1 Release Profile",{"$f":" IF(OR(Y162 = \"n/a\", Y162 = \"\"), IF(INDEX(AA162:AJ162, $F$12) = \"\", AA162, INDEX(AA162:AJ162, $F$12)), Y162)","v":"Band 1 Revenue Release (1)"},"# Years",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Band 1 Revenue Release (1)"]
[null,null,null,null,"Band 2 Release Profile",{"$f":" IF(OR(Y163 = \"n/a\", Y163 = \"\"), IF(INDEX(AA163:AJ163, $F$12) = \"\", AA163, INDEX(AA163:AJ163, $F$12)), Y163)","v":"Band 2 Revenue Release (1)"},"# Years",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Band 2 Revenue Release (1)"]
[null,null,null,null,"Band 3 Release Profile",{"$f":" IF(OR(Y164 = \"n/a\", Y164 = \"\"), IF(INDEX(AA164:AJ164, $F$12) = \"\", AA164, INDEX(AA164:AJ164, $F$12)), Y164)","v":"Band 3 Revenue Release (1)"},"# Years",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Band 3 Revenue Release (1)"]
[null,null,null,null,"Band 4 Release Profile",{"$f":" IF(OR(Y165 = \"n/a\", Y165 = \"\"), IF(INDEX(AA165:AJ165, $F$12) = \"\", AA165, INDEX(AA165:AJ165, $F$12)), Y165)","v":"Band 4 Revenue Release (1)"},"# Years",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Band 4 Revenue Release (1)"]
[]
[null,null,null,null,"RP3 traffic share release start profile - UKATS",{"$f":" IF(OR(Y167 = \"n/a\", Y167 = \"\"), IF(INDEX(AA167:AJ167, $F$12) = \"\", AA167, INDEX(AA167:AJ167, $F$12)), Y167)","v":"RP3 traffic share release start flag (1)"},"flag",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP3 traffic share release start flag (1)"]
[null,null,null,null,"RP3 traffic share release start profile - London Approach",{"$f":" IF(OR(Y168 = \"n/a\", Y168 = \"\"), IF(INDEX(AA168:AJ168, $F$12) = \"\", AA168, INDEX(AA168:AJ168, $F$12)), Y168)","v":"RP3 traffic share release start flag (1)"},"flag",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP3 traffic share release start flag (1)"]
[null,null,null,null,"RP3 traffic share release % profile",{"$f":" IF(OR(Y169 = \"n/a\", Y169 = \"\"), IF(INDEX(AA169:AJ169, $F$12) = \"\", AA169, INDEX(AA169:AJ169, $F$12)), Y169)","v":"RP3 traffic share release profile % (2) [50% NR23, 50% NR28]"},"flag",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP3 traffic share release profile % (2) [50% NR23, 50% NR28]"]
[null,null,null,null,"RP3 Indexation adjustment - UKATS",{"$f":" IF(OR(Y170 = \"n/a\", Y170 = \"\"), IF(INDEX(AA170:AJ170, $F$12) = \"\", AA170, INDEX(AA170:AJ170, $F$12)), Y170)","v":1},"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"RP3 Indexation adjustment - LA",{"$f":" IF(OR(Y171 = \"n/a\", Y171 = \"\"), IF(INDEX(AA171:AJ171, $F$12) = \"\", AA171, INDEX(AA171:AJ171, $F$12)), Y171)","v":1},"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,"1.g Capex Projects"]
[]
[null,null,null,null,"UKATS Project 1 Active",{"$f":" IF(OR(Y175 = \"n/a\", Y175 = \"\"), IF(INDEX(AA175:AJ175, $F$12) = \"\", AA175, INDEX(AA175:AJ175, $F$12)), Y175)","v":1},"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 2 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 3 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 4 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 5 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 6 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 7 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 8 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 9 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 10 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 11 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 12 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 13 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 14 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 15 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 16 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 17 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 18 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 19 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"UKATS Project 20 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,null,null,null,"Project Cost Allocation"]
[]
[null,null,null,"Project 1 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D199","v":"Category 1"},1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D199+1","v":2},"Category 2",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F199:F208)=1,0,1)","v":0}]
[]
[null,null,null,"Project 2 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D212","v":"Category 1"},1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D212+1","v":2},"Category 2",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F212:F221)=1,0,1)","v":0}]
[]
[null,null,null,"Project 3 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D225","v":"Category 1"},1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D225+1","v":2},"Category 2",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F225:F234)=1,0,1)","v":0}]
[]
[null,null,null,"Project 4 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D238","v":"Category 1"},1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D238+1","v":2},"Category 2",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F238:F247)=1,0,1)","v":0}]
[]
[null,null,null,"Project 5 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D251","v":"Category 1"},1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D251+1","v":2},"Category 2",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[]
[null,null,null,"Project 6 Allocation"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F264:F273)=1,0,1)","v":0}]
[null,null,null,"Project 7 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D277","v":"Category 1"},1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F277:F286)=1,0,1)","v":0}]
[]
[null,null,null,{"$f":"D290+1","v":2},"Category 2",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[]
[null,null,null,"Project 9 Allocation"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F303:F312)=1,0,1)","v":0}]
[null,null,null,1,{"$f":"\"Category \"&D316","v":"Category 1"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D316+1","v":2},"Category 2",1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F316:F325)=1,0,1)","v":0}]
[]
[null,null,null,{"$f":"D329+1","v":2},"Category 2",1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,"Project 12 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D342","v":"Category 1"},1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F342:F351)=1,0,1)","v":0}]
[null,null,null,1,{"$f":"\"Category \"&D355","v":"Category 1"},1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D355+1","v":2},"Category 2",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[]
[null,null,null,"Project 14 Allocation"]
[null,null,null,{"$f":"D368+1","v":2},"Category 2",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,"Project 15 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D381","v":"Category 1"},1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F381:F390)=1,0,1)","v":0}]
[]
[null,null,null,1,{"$f":"\"Category \"&D394","v":"Category 1"},1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D394+1","v":2},"Category 2",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[]
[null,null,null,"Project 17 Allocation"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F407:F416)=1,0,1)","v":0}]
[null,null,null,"Project 18 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D420","v":"Category 1"},1,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F420:F429)=1,0,1)","v":0}]
[]
[null,null,null,{"$f":"D433+1","v":2},"Category 2",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[]
[null,null,null,"Project 20 Allocation"]
[null,null,null,3,"Category 3",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F446:F455)=1,0,1)","v":0}]
[]
[null,"1.h RAB - UKATS"]
[null,null,null,"Cost of Capital and Regulatory Depreciation"]
[null,null,null,null,"RAB 1 - cost of capital (UKATS, pre-tax real cost of capital)",{"$f":" IF(OR(Y463 = \"n/a\", Y463 = \"\"), IF(INDEX(AA463:AJ463, $F$12) = \"\", AA463, INDEX(AA463:AJ463, $F$12)), Y463)","v":"Profiled Cost of Capital - CAA Run"},{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profiled Cost of Capital - CAA Run"]
[null,null,null,null,"RAB 1 (existing) - depreciation profile",{"$f":" IF(OR(Y466 = \"n/a\", Y466 = \"\"), IF(INDEX(AA466:AJ466, $F$12) = \"\", AA466, INDEX(AA466:AJ466, $F$12)), Y466)","v":"Depreciation profile for existing asset - 1"},{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation profile for existing asset - 1"]
[]
[null,null,null,null,"UKATS RAB 1 depreciation method",{"$f":" IF(OR(Y469 = \"n/a\", Y469 = \"\"), IF(INDEX(AA469:AJ469, $F$12) = \"\", AA469, INDEX(AA469:AJ469, $F$12)), Y469)","v":"straight line"},{"$f":"I_Global!$F$77","v":"selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"straight line"]
[null,null,null,null,"UKATS RAB 1 depreciation years (straight line)",{"$f":" IF(OR(Y470 = \"n/a\", Y470 = \"\"), IF(INDEX(AA470:AJ470, $F$12) = \"\", AA470, INDEX(AA470:AJ470, $F$12)), Y470)","v":15},{"$f":"I_Global!$F$80","v":"years"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,"UKATS RAB 2 Depreciation profiled input selection",{"$f":" IF(OR(Y473 = \"n/a\", Y473 = \"\"), IF(INDEX(AA473:AJ473, $F$12) = \"\", AA473, INDEX(AA473:AJ473, $F$12)), Y473)","v":"Profile 3"},{"$f":" I_Global!F$77","v":"selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profile 3"]
[]
[null,null,null,null,"RAB1 Indexation of prior year closing balance (UKATS)",{"$f":" IF(OR(Y477 = \"n/a\", Y477 = \"\"), IF(INDEX(AA477:AJ477, $F$12) = \"\", AA477, INDEX(AA477:AJ477, $F$12)), Y477)","v":"RPI - Dec to Dec"},{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI - Dec to Dec"]
[null,null,null,null,{"$f":"\"RAB RPI Growth from \"&Price_Base&\" for calendar year t (UKATS)\"","v":"RAB RPI Growth from 2020 for calendar year t (UKATS)"},{"$f":" IF(OR(Y478 = \"n/a\", Y478 = \"\"), IF(INDEX(AA478:AJ478, $F$12) = \"\", AA478, INDEX(AA478:AJ478, $F$12)), Y478)","v":"RPI Growth from 2020 for calendar year t"},"Index",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI Growth from 2020 for calendar year t"]
[null,null,null,null,"RAB Within Year RPI Growth (UKATS)",{"$f":" IF(OR(Y480 = \"n/a\", Y480 = \"\"), IF(INDEX(AA480:AJ480, $F$12) = \"\", AA480, INDEX(AA480:AJ480, $F$12)), Y480)","v":"RPI - within year growth"},{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI - within year growth"]
[null,null,null,null,"RAB Annual RPI Growth for calendar year t (UKATS)",{"$f":" IF(OR(Y481 = \"n/a\", Y481 = \"\"), IF(INDEX(AA481:AJ481, $F$12) = \"\", AA481, INDEX(AA481:AJ481, $F$12)), Y481)","v":"RPI - Dec to Dec"},{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI - Dec to Dec"]
[]
[null,null,null,"Revenue (Licence Component ) Indexation"]
[null,null,null,null,{"$f":"I_Global!F164 &\" Indexation\"","v":"Financial Incentives FI t  Indexation"},"Annual CPI Growth for calendar year t",{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F165 &\" Indexation\"","v":"Modulation MOD t Indexation"},"Annual CPI Growth for calendar year t",{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F168 &\" Indexation\"","v":"Customer Discount CD t Indexation"},"Annual CPI Growth for calendar year t",{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F169 &\" Indexation\"","v":"FAS Funding not spent (Cash Condition 21) (TSU) Indexation"},"Annual CPI Growth for calendar year t",{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,"Indexation"]
[null,null,null,"Input"]
[null,null,null,null,"Eurocontrol Revenue (Other) - Indexation",null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,"Intercompany Income - Indexation",null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,"Other UKATS Revenue - Indexation",null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,"Outturn"]
[null,null,null,null,"Eurocontrol Revenue (Other) - Indexation - Outturn",{"$f":"IF(INDEX(AA499:AJ499, $F$12) = \"\", AA499, INDEX(AA499:AJ499, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,"Intercompany Income - Indexation - Outturn",{"$f":"IF(INDEX(AA502:AJ502, $F$12) = \"\", AA502, INDEX(AA502:AJ502, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,"Other UKATS Revenue - Indexation - Outturn",{"$f":"IF(INDEX(AA503:AJ503, $F$12) = \"\", AA503, INDEX(AA503:AJ503, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,"Price Determination"]
[null,null,null,null,"Eurocontrol Revenue (Other) - Indexation - Price Determination",{"$f":"IF(INDEX(AA499:AJ499, $F$13) = \"\", AA499, INDEX(AA499:AJ499, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,"Intercompany Income - Indexation - Price Determination",{"$f":"IF(INDEX(AA502:AJ502, $F$13) = \"\", AA502, INDEX(AA502:AJ502, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,"Other UKATS Revenue - Indexation - Price Determination",{"$f":"IF(INDEX(AA503:AJ503, $F$13) = \"\", AA503, INDEX(AA503:AJ503, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,"HICP Indexation Outturn",{"$f":" IF(OR(Y519 = \"n/a\", Y519 = \"\"), IF(INDEX(AA519:AJ519, $F$12) = \"\", AA519, INDEX(AA519:AJ519, $F$12)), Y519)","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,null,null,null,{"$f":"I_Global!F175 & \" - \" & $D$512","v":"MET Charges - Price Determination"},{"$f":" IF(OR(Y523 = \"n/a\", Y523 = \"\"), IF(INDEX(AA523:AJ523, $F$13) = \"\", AA523, INDEX(AA523:AJ523, $F$13)), Y523)","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F176 & \" - \" & $D$512","v":"AMS Charges - Price Determination"},{"$f":" IF(OR(Y524 = \"n/a\", Y524 = \"\"), IF(INDEX(AA524:AJ524, $F$13) = \"\", AA524, INDEX(AA524:AJ524, $F$13)), Y524)","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,"RP3 Indexation adjustment - UKATS",{"$f":" IF(OR(Y527 = \"n/a\", Y527 = \"\"), IF(INDEX(AA527:AJ527, $F$13) = \"\", AA527, INDEX(AA527:AJ527, $F$13)), Y527)","v":"RPI - Dec to Dec"},"factor",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI - Dec to Dec"]
[null,null,null,null,"RP3 Indexation adjustment - LA",{"$f":" IF(OR(Y528 = \"n/a\", Y528 = \"\"), IF(INDEX(AA528:AJ528, $F$13) = \"\", AA528, INDEX(AA528:AJ528, $F$13)), Y528)","v":"RPI - Dec to Dec"},"factor",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI - Dec to Dec"]
[null,null,null,"London Approach Revenue"]
[null,null,null,"Input"]
[null,null,null,"Outturn"]
[null,null,null,null,"London Approach Revenue - Outturn",{"$f":"IF(INDEX(AA532:AJ532, $F$12) = \"\", AA532, INDEX(AA532:AJ532, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor"]
[null,null,null,"Price Determination"]
[null,null,null,null,"London Approach Revenue - Price Determination",{"$f":"IF(INDEX(AA532:AJ532, $F$13) = \"\", AA532, INDEX(AA532:AJ532, $F$13))","v":"Annual CPI Growth for calendar year t"},"factor"]
[null,null,null,null,{"$f":"I_Global!F187","v":"Restructuring Costs ReS t (high)"},{"$f":" IF(OR(Y541 = \"n/a\", Y541 = \"\"), IF(INDEX(AA541:AJ541, $F$12) = \"\", AA541, INDEX(AA541:AJ541, $F$12)), Y541)","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F188","v":"Pre2011 t (high)"},"Annual CPI Growth for calendar year t","factor",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F191","v":"Modulation MOD t (high)"},"Annual CPI Growth for calendar year t","factor",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F192","v":"VFR t (high)"},"Annual CPI Growth for calendar year t","factor",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,null,null,"Opex - UKATS"]
[null,null,null,null,{"$f":"I_Global!F131 & \" - indexation\"","v":"Pensions - Defined benefit - Ongoing Contributions - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F132 & \" - indexation\"","v":"Pensions - Defined benefit - Deficit Repair - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F134 & \" - indexation\"","v":"Pensions - Opt outs - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F135 & \" - indexation\"","v":"Pensions - Other pension costs - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F138 & \" - indexation\"","v":"Opex - Exceptional (excl. redundancy) - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F139 & \" - indexation\"","v":"Opex - Spare 2 - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"I_Global!F132 & \" - indexation - \"&$D$563","v":"Pensions - Defined benefit - Deficit Repair - indexation - Outturn"},{"$f":"IF(INDEX(AA553:AJ553, $F$12) = \"\", AA553, INDEX(AA553:AJ553, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F133 & \" - indexation - \"&$D$563","v":"Pensions - Defined contribution - indexation - Outturn"},{"$f":"IF(INDEX(AA554:AJ554, $F$12) = \"\", AA554, INDEX(AA554:AJ554, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F136 & \" - indexation - \"&$D$563","v":"Opex - Redundancy - indexation - Outturn"},{"$f":"IF(INDEX(AA557:AJ557, $F$12) = \"\", AA557, INDEX(AA557:AJ557, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F137 & \" - indexation - \"&$D$563","v":"Opex - Non-staff costs - indexation - Outturn"},{"$f":"IF(INDEX(AA558:AJ558, $F$12) = \"\", AA558, INDEX(AA558:AJ558, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F139 & \" - indexation - \"&$D$563","v":"Opex - Spare 2 - indexation - Outturn"},{"$f":"IF(INDEX(AA560:AJ560, $F$12) = \"\", AA560, INDEX(AA560:AJ560, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F140 & \" - indexation - \"&$D$563","v":"Opex - Spare 3 - indexation - Outturn"},{"$f":"IF(INDEX(AA561:AJ561, $F$12) = \"\", AA561, INDEX(AA561:AJ561, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F130 & \" - indexation - \"&$D$576","v":"Opex - Wages & Salaries - indexation - Price Determination"},{"$f":"IF(INDEX(AA551:AJ551, $F$13) = \"\", AA551, INDEX(AA551:AJ551, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F131 & \" - indexation - \"&$D$576","v":"Pensions - Defined benefit - Ongoing Contributions - indexation - Price Determination"},{"$f":"IF(INDEX(AA552:AJ552, $F$13) = \"\", AA552, INDEX(AA552:AJ552, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F133 & \" - indexation - \"&$D$576","v":"Pensions - Defined contribution - indexation - Price Determination"},{"$f":"IF(INDEX(AA554:AJ554, $F$13) = \"\", AA554, INDEX(AA554:AJ554, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F134 & \" - indexation - \"&$D$576","v":"Pensions - Opt outs - indexation - Price Determination"},{"$f":"IF(INDEX(AA555:AJ555, $F$13) = \"\", AA555, INDEX(AA555:AJ555, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F137 & \" - indexation - \"&$D$576","v":"Opex - Non-staff costs - indexation - Price Determination"},{"$f":"IF(INDEX(AA558:AJ558, $F$13) = \"\", AA558, INDEX(AA558:AJ558, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F138 & \" - indexation - \"&$D$576","v":"Opex - Exceptional (excl. redundancy) - indexation - Price Determination"},{"$f":"IF(INDEX(AA559:AJ559, $F$13) = \"\", AA559, INDEX(AA559:AJ559, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!F140 & \" - indexation - \"&$D$576","v":"Opex - Spare 3 - indexation - Price Determination"},{"$f":"IF(INDEX(AA561:AJ561, $F$13) = \"\", AA561, INDEX(AA561:AJ561, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[]
[null,null,null,null,{"$f":"I_Global!F132 & \" (P&L) - indexation\"","v":"Pensions - Defined benefit - Deficit Repair (P&L) - indexation"},{"$f":" IF(OR(Y591 = \"n/a\", Y591 = \"\"), IF(INDEX(AA591:AJ591, $F$12) = \"\", AA591, INDEX(AA591:AJ591, $F$12)), Y591)","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E20 & \" mapping\"","v":"Opex - Wages & Salaries - Price determination - UKATS POS mapping"},"1.1   Staff",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E21 & \" mapping\"","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS mapping"},"         of which, pension costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E23 & \" mapping\"","v":"Pensions - Defined contribution - Price determination - UKATS POS mapping"},"         of which, pension costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E24 & \" mapping\"","v":"Pensions - Opt outs - Price determination - UKATS POS mapping"},"         of which, pension costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E27 & \" mapping\"","v":"Opex - Non-staff costs - Price determination - UKATS POS mapping"},"1.2   Other operating costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E28 & \" mapping\"","v":"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS mapping"},"1.2   Other operating costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E30 & \" mapping\"","v":"Opex - Spare 3 - Price determination - UKATS POS mapping"},"1.2   Other operating costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E31 & \" mapping\"","v":"Regulatory Depreciation mapping"},"1.3   Depreciation",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E34 & \" mapping\"","v":"Adjustments mapping"},"1.5   Exceptional items",null,null,null,null,null,"Being published with this model"]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E54","v":"Determined Cost Revenue (t) - Forecast Traffic (CSU)"},"13.1     Determined costs in nominal terms - VFR excl. (Art. 25(2)(a))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E55","v":"INF - year (t) (CSU)"},"13.2     Inflation adjustment : amount carried over to year n (Art. 25(2)(b))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E58","v":"Non-RP3 Traffic Risk Share (t) (CSU)"},"13.3     Traffic risk sharing adjustment : amounts carried over to year n (Art. 25(2)(c))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E59","v":"CSM adjustment (CSU) "},"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E62","v":"Pre2011 t (CSU)"},"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E63","v":"VFR t (CSU)"},"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E65","v":"FAS Funding not spent (Cash Condition 21) (CSU)"},"13.8     Other revenues (Art. 25(2)(i))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E66","v":"INEA Funding (Cash Condition 21) (CSU)"},"13.8     Other revenues (Art. 25(2)(i))",null,null,null,null,null,"Being published with this model"]
[null,null,null,"LA"]
[null,null,null,null,{"$f":"C_RevCost_LA!E62","v":"London Approach Determined Cost Revenue (t) (TSU) - Exlcuding 2023 TUR"},"13.1     Determined costs in nominal terms - VFR excl. (Art. 25(2)(a))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_LA!E64","v":"INF - year (t) (TSU) (Forecast)"},"13.2     Inflation adjustment : amount carried over to year n (Art. 25(2)(b))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_LA!E65","v":"LA Restructuring Costs ReS t (TSU)"},"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_LA!E68","v":"LA Other Revenue LOR t (TSU)"},"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_LA!E69","v":"LA Financial Incentives FI t  (TSU)"},"13.5     Financial incentives : amounts carried over to year n (Art. 25(2)(e))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_LA!E71","v":"LA VFR t (TSU)"},"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"C_RevCost_LA!E72","v":"LDISCOUNT t (TSU)"},"13.14  Reduction as per Art. 29(6), where applicable (in national currency)",null,null,null,null,null,"Being published with this model"]
[]
[null,"Mapping to Performance Plan"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E21 & \" mapping\"","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS mapping"},"Pensions - Defined benefit",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E22 & \" mapping\"","v":"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS mapping"},"Pensions - Deficit Repair",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E24 & \" mapping\"","v":"Pensions - Opt outs - Price determination - UKATS POS mapping"},"Pensions - Opt outs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E25 & \" mapping\"","v":"Pensions - Other pension costs - Price determination - UKATS POS mapping"},"Pensions - Other pension costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E28 & \" mapping\"","v":"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS mapping"},"Opex - Non-staff costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E29 & \" mapping\"","v":"Opex - Spare 2 - Price determination - UKATS POS mapping"},"Opex - Non-staff costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E31 & \" mapping\"","v":"Regulatory Depreciation mapping"},"Regulatory depreciation",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E32 & \" mapping\"","v":"Regulatory Return - UKATS mapping"},"Regulatory return, including tax",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,"London Approach Revenue - Price Determination NEG mapping","Other income",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,"MoD Income - Price Determination NEG mapping","Other income",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,"Other UKATS Revenue Spare - Price Determination NEG mapping","Other income",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital  mapping","Regulatory return, including tax",null,null,null,null,null,"Being published with this model"]
[" ",null," "," "," "," "," "," ",null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "]
[]
[null,null,null,"Series"]
[null,null,null,null,"Wages & Salaries (CMA only)",{"$f":"IF(INDEX(AA671:AJ671, $F$12) = \"\", AA671, INDEX(AA671:AJ671, $F$12))","v":"Opex - Wages & Salaries - Determination [CMA, CAA]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Wages & Salaries - Determination [CMA, CAA]"]
[null,null,null,null,"Pensions - DB - Deficit Repair (CMA only)",{"$f":"IF(INDEX(AA673:AJ673, $F$12) = \"\", AA673, INDEX(AA673:AJ673, $F$12))","v":"Pensions - Defined benefit - Deficit Repair - Determination [CMA, CAA]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Determination [CMA, CAA]"]
[null,null,null,null,"DC Pension Costs (CMA only)",{"$f":"IF(INDEX(AA674:AJ674, $F$12) = \"\", AA674, INDEX(AA674:AJ674, $F$12))","v":"Pensions - Defined contribution - Determination [CMA, CAA]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined contribution - Determination [CMA, CAA]"]
[null,null,null,null,"Opex - Redundancy (CAA Efficient)",{"$f":"IF(INDEX(AA677:AJ677, $F$12) = \"\", AA677, INDEX(AA677:AJ677, $F$12))","v":"Opex - Redundancy - Determination [CMA, CAA]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Redundancy - Determination [CMA, CAA]"]
[null,null,null,null,"Non-Staff Operating Costs  (CMA only)",{"$f":"IF(INDEX(AA678:AJ678, $F$12) = \"\", AA678, INDEX(AA678:AJ678, $F$12))","v":"Opex - Non-staff costs - Determination [CMA, CAA]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Non-staff costs - Determination [CMA, CAA]"]
[]
[null,null,null,null,"Other Income (CMA only)",{"$f":"IF(INDEX(AA681:AJ681, $F$12) = \"\", AA681, INDEX(AA681:AJ681, $F$12))","v":"Other UKATS Revenue (CAA Forecast, base)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other UKATS Revenue (CAA Forecast, base)"]
[null,null,null,null,"Intercompany income (CMA only)",{"$f":"IF(INDEX(AA684:AJ684, $F$12) = \"\", AA684, INDEX(AA684:AJ684, $F$12))","v":"Intercompany Income (CAA Forecasts, base)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercompany Income (CAA Forecasts, base)"]
[null,null,null,null,"Other UKATS Revenue Spare (CMA only)",{"$f":"IF(INDEX(AA685:AJ685, $F$12) = \"\", AA685, INDEX(AA685:AJ685, $F$12))","v":"Other UKATS Revenue Spare (base)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other UKATS Revenue Spare (base)"]
[]
[null,null,null,"Indexation"]
[null,null,null,null,"DB Pension Costs  (CMA only)",{"$f":"IF(INDEX(AA691:AJ691, $F$12) = \"\", AA691, INDEX(AA691:AJ691, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,"Pensions - DB - Deficit Repair (CMA only)",{"$f":"IF(INDEX(AA692:AJ692, $F$12) = \"\", AA692, INDEX(AA692:AJ692, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,"Spare Pension Costs  (CMA only)",{"$f":"IF(INDEX(AA695:AJ695, $F$12) = \"\", AA695, INDEX(AA695:AJ695, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,"Opex - Redundancy (CAA Efficient)",{"$f":"IF(INDEX(AA696:AJ696, $F$12) = \"\", AA696, INDEX(AA696:AJ696, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"E679","v":"Exceptionals  (CMA only)"},{"$f":"IF(INDEX(AA698:AJ698, $F$12) = \"\", AA698, INDEX(AA698:AJ698, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,null,null,null,{"$f":"E681","v":"Other Income (CMA only)"},{"$f":"IF(INDEX(AA700:AJ700, $F$12) = \"\", AA700, INDEX(AA700:AJ700, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"E682","v":"MoD Income (CMA only)"},{"$f":"IF(INDEX(AA701:AJ701, $F$12) = \"\", AA701, INDEX(AA701:AJ701, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"E683","v":"North Sea Helicopters (CMA only)"},{"$f":"IF(INDEX(AA702:AJ702, $F$12) = \"\", AA702, INDEX(AA702:AJ702, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"E684","v":"Intercompany income (CMA only)"},{"$f":"IF(INDEX(AA703:AJ703, $F$12) = \"\", AA703, INDEX(AA703:AJ703, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"E685","v":"Other UKATS Revenue Spare (CMA only)"},{"$f":"IF(INDEX(AA704:AJ704, $F$12) = \"\", AA704, INDEX(AA704:AJ704, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,null,null,null,{"$f":"E687","v":"London Approach (CMA only)"},{"$f":"IF(INDEX(AA706:AJ706, $F$12) = \"\", AA706, INDEX(AA706:AJ706, $F$12))","v":"Annual CPI Growth for calendar year t"},"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[]
[null,"Capex"]
[]
[null,null,null,null,"Selected Capex",{"$f":"IF(INDEX(AA711:AJ711, $F$12) = \"\", AA711, INDEX(AA711:AJ711, $F$12))","v":"Base"},"selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base"]
[]
[]
[null,"CSM Inputs"]
[]
[null,null,null,null,"2015 Indexation yoy % change Input",{"$f":"IF(INDEX(AA716:AJ716, $F$12) = \"\", AA716, INDEX(AA716:AJ716, $F$12))","v":1.2038834951456181E-2},"growth rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2038834951456181E-2]
[]
[null,null,null,null,{"$f":"\"Asset lives - \" & F718","v":"Asset lives - 15"},{"$f":"IF(INDEX(AA718:AJ718, $F$12) = \"\", AA718, INDEX(AA718:AJ718, $F$12))","v":15},"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,{"$f":"\"Asset lives - \" & F719","v":"Asset lives - 5"},{"$f":"IF(INDEX(AA719:AJ719, $F$12) = \"\", AA719, INDEX(AA719:AJ719, $F$12))","v":5},"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":"\"Asset lives - \" & F720","v":"Asset lives - 4"},{"$f":"IF(INDEX(AA720:AJ720, $F$12) = \"\", AA720, INDEX(AA720:AJ720, $F$12))","v":4},"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[]
[null,null,null,null,"RP1 Opening Balance",{"$f":"IF(INDEX(AA722:AJ722, $F$12) = \"\", AA722, INDEX(AA722:AJ722, $F$12))","v":14176.630063714201},"£'000",2020,null,"NERL: Regulatory AD3267",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14176.630063714201]
[]
[null,null,null,null,"RP1 Start Flag",{"$f":"IF(INDEX(AA724:AJ724, $F$12) = \"\", AA724, INDEX(AA724:AJ724, $F$12))","v":"2029-12-31"},"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-12-31"]
[null,null,null,null,"RP1 Ending Flag",{"$f":"IF(INDEX(AA725:AJ725, $F$12) = \"\", AA725, INDEX(AA725:AJ725, $F$12))","v":"2033-12-31"},"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-12-31"]
[]
[null,null,null,null,"RP2 year 1 PPT depreciation - start year",{"$f":"IF(INDEX(AA727:AJ727, $F$12) = \"\", AA727, INDEX(AA727:AJ727, $F$12))","v":"2015-12-31"},"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31"]
[null,null,null,null,"RP2 year 2 PPT depreciation - start year",{"$f":"IF(INDEX(AA728:AJ728, $F$12) = \"\", AA728, INDEX(AA728:AJ728, $F$12))","v":"2016-12-31"},"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-12-31"]
[null,null,null,null,"RP2 year 3 PPT depreciation - start year",{"$f":"IF(INDEX(AA729:AJ729, $F$12) = \"\", AA729, INDEX(AA729:AJ729, $F$12))","v":"2017-12-31"},"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-12-31"]
[null,null,null,null,"RP2 year 4 PPT depreciation - start year",{"$f":"IF(INDEX(AA730:AJ730, $F$12) = \"\", AA730, INDEX(AA730:AJ730, $F$12))","v":"2018-12-31"},"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-12-31"]
[null,null,null,null,"RP2 year 5 PPT depreciation - start year",{"$f":"IF(INDEX(AA731:AJ731, $F$12) = \"\", AA731, INDEX(AA731:AJ731, $F$12))","v":"2019-12-31"},"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-12-31"]
[]
[null,null,null,null,"RP2 PPT end flag",{"$f":"IF(INDEX(AA733:AJ733, $F$12) = \"\", AA733, INDEX(AA733:AJ733, $F$12))","v":"2019-12-31"},"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-12-31"]
[]
[null,null,null,null,"RP3 year 1 PPT depreciation - start year",{"$f":"IF(INDEX(AA735:AJ735, $F$12) = \"\", AA735, INDEX(AA735:AJ735, $F$12))","v":"2020-12-31"},"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-12-31"]
[null,null,null,null,"RP3 year 2 PPT depreciation - start year",{"$f":"IF(INDEX(AA736:AJ736, $F$12) = \"\", AA736, INDEX(AA736:AJ736, $F$12))","v":"2021-12-31"},"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-12-31"]
[null,null,null,null,"RP3 year 3 PPT depreciation - start year",{"$f":"IF(INDEX(AA737:AJ737, $F$12) = \"\", AA737, INDEX(AA737:AJ737, $F$12))","v":"2022-12-31"},"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-12-31"]
[null,null,null,null,"RP3 year 4 PPT depreciation - start year",{"$f":"IF(INDEX(AA738:AJ738, $F$12) = \"\", AA738, INDEX(AA738:AJ738, $F$12))","v":"2023-12-31"},"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-31"]
[null,null,null,null,"RP3 year 5 PPT depreciation - start year",{"$f":"IF(INDEX(AA739:AJ739, $F$12) = \"\", AA739, INDEX(AA739:AJ739, $F$12))","v":"2024-12-31"},"year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-12-31"]
[]
[null,null,null,null,"RP3 PPT end flag",{"$f":"IF(INDEX(AA741:AJ741, $F$12) = \"\", AA741, INDEX(AA741:AJ741, $F$12))","v":"2022-12-31"},"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-12-31"]
[]
[null,null,null,null,"RP1 Return allowed flag",{"$f":"IF(INDEX(AA743:AJ743, $F$12) = \"\", AA743, INDEX(AA743:AJ743, $F$12))","v":"2016-12-31"},"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-12-31"]
[]
[null,null,null,null,"Reallocation #Years",{"$f":"IF(INDEX(AA745:AJ745, $F$12) = \"\", AA745, INDEX(AA745:AJ745, $F$12))","v":4},{"$f":"I_Global!$F$61","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[]
[]
[null,"Revenue Profiling Adjustments"]
[]
[null,null,null,null,"RP2 period per passenger opening price adjustment factor",{"$f":"IF(INDEX(AA750:AJ750, $F$12) = \"\", AA750, INDEX(AA750:AJ750, $F$12))","v":4},"£ / TSU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,"RP3 period per passenger opening price adjustment factor",{"$f":"IF(INDEX(AA751:AJ751, $F$12) = \"\", AA751, INDEX(AA751:AJ751, $F$12))","v":4},"£ / TSU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,"NR23 period per passenger opening price adjustment factor",{"$f":"IF(INDEX(AA752:AJ752, $F$12) = \"\", AA752, INDEX(AA752:AJ752, $F$12))","v":4},"£ / TSU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,"NR28 period per passenger opening price adjustment factor",{"$f":"IF(INDEX(AA753:AJ753, $F$12) = \"\", AA753, INDEX(AA753:AJ753, $F$12))","v":4},"£ / TSU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,"NR33 period per passenger opening price adjustment factor",{"$f":"IF(INDEX(AA754:AJ754, $F$12) = \"\", AA754, INDEX(AA754:AJ754, $F$12))","v":4},"£ / TSU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,"NR38 period per passenger opening price adjustment factor",{"$f":"IF(INDEX(AA755:AJ755, $F$12) = \"\", AA755, INDEX(AA755:AJ755, $F$12))","v":4},"£ / TSU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,"NR43 period per passenger opening price adjustment factor",{"$f":"IF(INDEX(AA756:AJ756, $F$12) = \"\", AA756, INDEX(AA756:AJ756, $F$12))","v":4},"£ / TSU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[]
[]
["End of spreadsheet"]

{"sheet":"I_Series UKATS","index":12,"n_rows":804,"n_cols":63,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"I_Series UKATS"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["UKATS"]
[null,"1.a Traffic Forecasts"]
[]
[null,null,"1.a.i UKATS"]
[]
[null,null,null,{"$f":"N(D19) + 1","v":1},"UKATS TSUs - CAA Run (BASE CASE)",null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,"NR23 Dry Run (11Apr23) - Inputs for Traffic and Forecasts.xlsx, UKATS, row 10",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA20:BJ20)","v":459420},null,10154,10875,11768,12194,12594,5099,5531,10782,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,{"$f":"N(D20) + 1","v":2},"UKATS TSUs - CAA Run (LOW CASE)",null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,"NR23 Dry Run (11Apr23) - Inputs for Traffic and Forecasts.xlsx, UKATS, row 17",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA21:BJ21)","v":421377},null,10154,10875,11768,12194,12594,5099,5531,10782,10760,11637,11922,12141,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330,12330]
[null,null,null,{"$f":"N(D21) + 1","v":3},null,null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA22:BJ22)","v":0}]
[null,null,null,{"$f":"N(D22) + 1","v":4},null,null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA23:BJ23)","v":0}]
[null,null,null,{"$f":"N(D23) + 1","v":5},null,null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA24:BJ24)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F26, E20:E25, 0)","v":1},{"$f":"'I_InputSets UKATS'!E24","v":"UKATS TSU - Outturn"},{"$f":"'I_InputSets UKATS'!F24","v":"UKATS TSUs - CAA Run (BASE CASE)"},{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$20:AA$24,MATCH($F26,$E$20:$E$24,0))","v":10154},10875,11768,12194,12594,5099,5531,10782,11956,12930,{"$f":"INDEX(AK$20:AK$24,MATCH($F26,$E$20:$E$24,0))","v":13247},13490,13700,13700,13700,13700,13700,13700,13700,13700,{"$f":"INDEX(AU$20:AU$24,MATCH($F26,$E$20:$E$24,0))","v":13700},13700,13700,13700,13700,13700,13700,13700,13700,13700,{"$f":"INDEX(BE$20:BE$24,MATCH($F26,$E$20:$E$24,0))","v":13700},13700,13700,13700,13700,13700]
[null,null,null,{"$f":"MATCH(F27, E20:E25, 0)","v":1},{"$f":"'I_InputSets UKATS'!E28","v":"UKATS TSU - Price Determination"},{"$f":"'I_InputSets UKATS'!F28","v":"UKATS TSUs - CAA Run (BASE CASE)"},{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10154,10875,11768,12194,12594,5099,5531,10782,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[]
[null,null,null,{"$f":"N(D28) + 1","v":1},"UKATS CSUs - CAA Run (BASE CASE)",null,{"$f":"I_Global!$F$66","v":"# CSUs ('000)"},null,null,"NR23 Dry Run (11Apr23) - Inputs for Traffic and Forecasts.xlsx, UKATS, row 11",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA29:BJ29)","v":409677},null,null,null,null,null,12457,4970,5395,10632,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,{"$f":"N(D29) + 1","v":2},"UKATS CSUs - CAA  Run  (LOW CASE)",null,{"$f":"I_Global!$F$66","v":"# CSUs ('000)"},null,null,"NR23 Dry Run (11Apr23) - Inputs for Traffic and Forecasts.xlsx, UKATS, row 18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA30:BJ30)","v":371634},null,null,null,null,null,12457,4970,5395,10632,10610,11487,11772,11991,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180,12180]
[null,null,null,{"$f":"N(D30) + 1","v":3},null,null,{"$f":"I_Global!$F$66","v":"# CSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA31:BJ31)","v":0}]
[null,null,null,{"$f":"N(D31) + 1","v":4},null,null,{"$f":"I_Global!$F$66","v":"# CSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA32:BJ32)","v":0}]
[null,null,null,{"$f":"N(D32) + 1","v":5},null,null,{"$f":"I_Global!$F$66","v":"# CSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA33:BJ33)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F35, E29:E34, 0)","v":1},{"$f":"'I_InputSets UKATS'!E26","v":"UKATS CSU - Outturn"},{"$f":"'I_InputSets UKATS'!F26","v":"UKATS CSUs - CAA Run (BASE CASE)"},{"$f":"I_Global!$F$66","v":"# CSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$29:AA$33,MATCH($F35,$E$29:$E$33,0))","v":0},0,0,0,12457,4970,5395,10632,11806,12780,{"$f":"INDEX(AK$29:AK$33,MATCH($F35,$E$29:$E$33,0))","v":13097},13340,13550,13550,13550,13550,13550,13550,13550,13550,{"$f":"INDEX(AU$29:AU$33,MATCH($F35,$E$29:$E$33,0))","v":13550},13550,13550,13550,13550,13550,13550,13550,13550,13550,{"$f":"INDEX(BE$29:BE$33,MATCH($F35,$E$29:$E$33,0))","v":13550},13550,13550,13550,13550,13550]
[null,null,null,{"$f":"MATCH(F36, E29:E34, 0)","v":1},{"$f":"'I_InputSets UKATS'!E30","v":"UKATS CSU - Price Determination"},{"$f":"'I_InputSets UKATS'!F30","v":"UKATS CSUs - CAA Run (BASE CASE)"},{"$f":"I_Global!$F$66","v":"# CSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,12457,4970,5395,10632,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[]
[null,null,"1.a.ii London Approach"]
[]
[]
[null,null,null,{"$f":"N(D40) + 1","v":1},"London Approach TSUs - CAA  Run (BASE CASE)",null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,"NR23 Dry Run (11Apr23) - Inputs for Traffic and Forecasts.xlsx, London Approach, row 9",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA41:BJ41)","v":31850.964000000011},null,null,null,null,null,988.87699999999995,398.60300000000001,374.01499999999999,775.87800000000004,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,{"$f":"N(D41) + 1","v":2},"London Approach TSUs - CAA Run (LOW CASE)",null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,"NR23 Dry Run (11Apr23) - Inputs for Traffic and Forecasts.xlsx, London Approach, row 14",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA42:BJ42)","v":28919.614000000009},null,null,null,null,null,988.87699999999995,398.60300000000001,374.01499999999999,775.87800000000004,859.38699999999994,902.822,920.07799999999997,934.97,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005,948.54100000000005]
[null,null,null,{"$f":"N(D42) + 1","v":3},null,null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA43:BJ43)","v":0}]
[null,null,null,{"$f":"N(D43) + 1","v":4},null,null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA44:BJ44)","v":0}]
[null,null,null,{"$f":"N(D44) + 1","v":5},null,null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA45:BJ45)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F47, E41:E46, 0)","v":1},"LA TSUs - Outturn",{"$f":"'I_InputSets UKATS'!F25","v":"London Approach TSUs - CAA  Run (BASE CASE)"},{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA41:AA45,MATCH($F47,$E41:$E45,0))","v":0},0,0,0,988.87699999999995,398.60300000000001,374.01499999999999,775.87800000000004,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,{"$f":"MATCH(F48, E41:E46, 0)","v":1},"LA TSUs - Price Determination",{"$f":"'I_InputSets UKATS'!F29","v":"London Approach TSUs - CAA  Run (BASE CASE)"},{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA41:AA45,MATCH($F48,$E41:$E45,0))","v":0},0,0,0,988.87699999999995,398.60300000000001,374.01499999999999,775.87800000000004,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[]
[null,"1.b Operating Expenditure"]
[]
[null,null,"1.b.i Forecast base operating costs - UKATS"]
[]
[null,null,null,{"$f":"N(D53) + 1","v":1},"Opex - Wages & Salaries - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA54:BJ54)","v":2320293.5953039583},null,null,null,null,null,271842.58806763805,262332.85511668294,231457.20373980407,246029.15475056553,261890.25632520195,266445.12550564168,260221.28523116731,258934.71279416821,261140.41377308883]
[null,null,null,{"$f":"N(D54) + 1","v":2},"Opex - Wages & Salaries - CAA  Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA55:BJ55)","v":2287577.8004632271},null,null,null,null,null,271842.58806763805,262332.85511668294,231457.20373980407,246029.15475056553,255342.99991707189,259783.99736800062,253715.75310038813,252461.34497431401,254611.90342876161]
[null,null,null,{"$f":"N(D55) + 1","v":3},"Opex - Wages & Salaries - Determination [CMA, CAA]",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","5. Cost assessment PCM inputs_LOW or BASE case_150822.xlsx, I_Series UKATS_CI, rows 13, 22, 31, 40, 49, 58, 67, 76, 85, 114",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA56:BJ56)","v":8097460.8253801987},null,null,null,null,null,null,269439.0571122329,266208.5802885294,282236.67738676234,250266.48656241485,256490.71617039846,256955.54706312317,258115.3915532094,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678]
[null,null,null,{"$f":"N(D56) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA57:BJ57)","v":0}]
[null,null,null,{"$f":"N(D57) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA58:BJ58)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F60, E54:E59, 0)","v":1},{"$f":"C_Index!E687","v":"Opex - Wages & Salaries - Outturn"},{"$f":"C_Index!F687","v":"Opex - Wages & Salaries - CAA Run"},{"$f":"C_Index!G687","v":"£'000"},{"$f":"C_Index!H687","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA60:BJ60)","v":2320293.5953039583},null,{"$f":"INDEX(AA54:AA58,MATCH($F60,$E54:$E58,0))","v":0},0,0,0,271842.58806763805,262332.85511668294,231457.20373980407,246029.15475056553,261890.25632520195,266445.12550564168,260221.28523116731,258934.71279416821,261140.41377308883,{"$f":"INDEX(AN54:AN58,MATCH($F60,$E54:$E58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F61, E54:E59, 0)","v":1},{"$f":"C_Index!E$729","v":"Opex - Wages & Salaries - Price determination"},{"$f":"C_Index!F$729","v":"Opex - Wages & Salaries - CAA Run"},{"$f":"C_Index!G$729","v":"£'000"},{"$f":"C_Index!H$729","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA61:BJ61)","v":2320293.5953039583},null,{"$f":"INDEX(AA54:AA58,MATCH($F61,$E54:$E58,0))","v":0},0,0,0,271842.58806763805,262332.85511668294,{"$f":"INDEX(AG54:AG58,MATCH($F61,$E54:$E58,0))","v":231457.20373980407},246029.15475056553,261890.25632520195,266445.12550564168,260221.28523116731,258934.71279416821,261140.41377308883,{"$f":"INDEX(AN54:AN58,MATCH($F61,$E54:$E58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F62, E54:E59, 0)","v":3},{"$f":"'I_InputSets UKATS'!E671","v":"Wages & Salaries (CMA only)"},{"$f":"'I_InputSets UKATS'!F671","v":"Opex - Wages & Salaries - Determination [CMA, CAA]"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA54:AA58,MATCH($F62,$E54:$E58,0))","v":0},{"$f":"INDEX(AB54:AB58,MATCH($F62,$E54:$E58,0))","v":0},0,0,0,269439.0571122329,266208.5802885294,282236.67738676234,250266.48656241485,256490.71617039846,256955.54706312317,258115.3915532094,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678,260739.51538514678]
[]
[null,null,null,{"$f":"N(D63) + 1","v":1},"Pensions - Defined benefit - Ongoing Contributions - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA64:BJ64)","v":411953.56736991787},null,null,null,null,null,null,47310.723930538232,46073.569370391306,44815.248159821596,71746.15588257731,65482.604499531888,47109.46197702155,44592.117263512882,44823.686286523109]
[null,null,null,{"$f":"N(D64) + 1","v":2},"Pensions - Defined benefit -  CAA Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA65:BJ65)","v":405109.71672218875},null,null,null,null,null,null,47310.723930538232,46073.569370391306,44815.248159821596,69952.501985512878,63845.539387043587,45931.725427596008,43477.314331925059,43703.094129360034]
[null,null,null,{"$f":"N(D65) + 1","v":3},"Pensions - Defined benefit - Ongoing Contributions - Determination [CMA, CAA]",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","5. Cost assessment PCM inputs_LOW or BASE case_150822.xlsx, I_Series UKATS_CI, rows 13, 22, 31, 40, 49, 58, 67, 76, 85, 114",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA66:BJ66)","v":1515579.7226447482},null,null,null,null,null,null,66761.919582625909,65570.364855334148,64268.869280671599,64017.684731998685,62615.039473373377,47957.794202760488,46161.445416998351,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719]
[null,null,null,{"$f":"N(D66) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA67:BJ67)","v":0}]
[null,null,null,{"$f":"N(D67) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA68:BJ68)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F70, E64:E69, 0)","v":1},{"$f":"C_Index!E688","v":"Pensions - Defined benefit - Ongoing Contributions - Outturn"},{"$f":"C_Index!F688","v":"Pensions - Defined benefit - Ongoing Contributions - CAA Run"},{"$f":"C_Index!G688","v":"£'000"},{"$f":"C_Index!H688","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA70:BJ70)","v":411953.56736991787},null,{"$f":"INDEX(AA64:AA68,MATCH($F70,$E64:$E68,0))","v":0},0,0,0,0,47310.723930538232,46073.569370391306,44815.248159821596,71746.15588257731,65482.604499531888,47109.46197702155,44592.117263512882,44823.686286523109,{"$f":"INDEX(AN64:AN68,MATCH($F70,$E64:$E68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F71, E64:E69, 0)","v":1},{"$f":"C_Index!E$730","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination"},{"$f":"C_Index!F$730","v":"Pensions - Defined benefit - Ongoing Contributions - CAA Run"},{"$f":"C_Index!G$730","v":"£'000"},{"$f":"C_Index!H$730","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA71:BJ71)","v":411953.56736991787},null,{"$f":"INDEX(AA64:AA68,MATCH($F71,$E64:$E68,0))","v":0},0,0,0,0,47310.723930538232,{"$f":"INDEX(AG64:AG68,MATCH($F71,$E64:$E68,0))","v":46073.569370391306},44815.248159821596,71746.15588257731,65482.604499531888,47109.46197702155,44592.117263512882,44823.686286523109,{"$f":"INDEX(AN64:AN68,MATCH($F71,$E64:$E68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F72, E64:E69, 0)","v":3},{"$f":"C_Index!E768","v":"DB Pension Costs  (CMA only)"},{"$f":"C_Index!F768","v":"Pensions - Defined benefit - Ongoing Contributions - Determination [CMA, CAA]"},{"$f":"C_Index!G768","v":"£'000"},{"$f":"C_Index!H768","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA64:AA68,MATCH($F72,$E64:$E68,0))","v":0},{"$f":"INDEX(AB64:AB68,MATCH($F72,$E64:$E68,0))","v":0},0,0,0,66761.919582625909,65570.364855334148,64268.869280671599,64017.684731998685,62615.039473373377,47957.794202760488,46161.445416998351,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719,45759.441879207719]
[]
[null,null,null,{"$f":"N(D73) + 1","v":1},"Pensions - Defined benefit - Deficit Repair - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA74:BJ74)","v":94406.694740887484},null,null,null,null,null,null,18682.095895443352,18728.113443730756,18700.196525241074,19070.502396489384,19225.786479982915,0,0,0]
[null,null,null,{"$f":"N(D74) + 1","v":2},"Pensions - Defined benefit - Deficit Repair - Determination [CMA, CAA]",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","5. Cost assessment PCM inputs_LOW or BASE case_150822.xlsx, I_Series UKATS_CI, rows 13, 22, 31, 40, 49, 58, 67, 76, 85, 114",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA75:BJ75)","v":0}]
[null,null,null,{"$f":"N(D75) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA76:BJ76)","v":0}]
[null,null,null,{"$f":"N(D76) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive"]
[null,null,null,{"$f":"N(D77) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA78:BJ78)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F80, E74:E79, 0)","v":1},{"$f":"C_Index!E689","v":"Pensions - Defined benefit - Deficit Repair - Outturn"},{"$f":"C_Index!F689","v":"Pensions - Defined benefit - Deficit Repair - CAA Run"},{"$f":"C_Index!G689","v":"£'000"},{"$f":"C_Index!H689","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA80:BJ80)","v":94406.694740887484},null,{"$f":"INDEX(AA74:AA78,MATCH($F80,$E74:$E78,0))","v":0},0,0,0,0,18682.095895443352,18728.113443730756,18700.196525241074,19070.502396489384,19225.786479982915,0,0,0,{"$f":"INDEX(AN74:AN78,MATCH($F80,$E74:$E78,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F81, E74:E79, 0)","v":1},{"$f":"C_Index!E$731","v":"Pensions - Defined benefit - Deficit Repair - Price determination"},{"$f":"C_Index!F$731","v":"Pensions - Defined benefit - Deficit Repair - CAA Run"},{"$f":"C_Index!G$731","v":"£'000"},{"$f":"C_Index!H$731","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA81:BJ81)","v":94406.694740887484},null,{"$f":"INDEX(AA74:AA78,MATCH($F81,$E74:$E78,0))","v":0},0,0,0,0,18682.095895443352,{"$f":"INDEX(AG74:AG78,MATCH($F81,$E74:$E78,0))","v":18728.113443730756},18700.196525241074,19070.502396489384,19225.786479982915,0,0,0,{"$f":"INDEX(AN74:AN78,MATCH($F81,$E74:$E78,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F82, E74:E79, 0)","v":2},{"$f":"C_Index!E769","v":"Pensions - DB - Deficit Repair (CMA only)"},{"$f":"C_Index!F769","v":"Pensions - Defined benefit - Deficit Repair - Determination [CMA, CAA]"},{"$f":"C_Index!G769","v":"£'000"},{"$f":"C_Index!H769","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA74:AA78,MATCH($F82,$E74:$E78,0))","v":0},{"$f":"INDEX(AB74:AB78,MATCH($F82,$E74:$E78,0))","v":0},0,{"$f":"INDEX(AD74:AD78,MATCH($F82,$E74:$E78,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D83) + 1","v":1},"Pensions - Defined contribution - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA84:BJ84)","v":121947.67182741768},null,null,null,null,null,null,11784.545145078317,11352.660793304885,11530.881884004275,15463.028056131978,16639.467157396321,17413.477354397364,18380.79154955261,19382.819887551952]
[null,null,null,{"$f":"N(D84) + 1","v":2},"Pensions - Defined contribution -  CAA Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA85:BJ85)","v":119765.68222729194},null,null,null,null,null,null,11784.545145078317,11352.660793304885,11530.881884004275,15076.452354728677,16223.480478461412,16978.140420537431,17921.271760813794,18898.249390363151]
[null,null,null,{"$f":"N(D85) + 1","v":3},"Pensions - Defined contribution - Determination [CMA, CAA]",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","5. Cost assessment PCM inputs_LOW or BASE case_150822.xlsx, I_Series UKATS_CI, rows 13, 22, 31, 40, 49, 58, 67, 76, 85, 114",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA86:BJ86)","v":556278.51764184865},null,null,null,null,null,null,11743.754902767989,13026.901650334255,14061.700577617363,14678.517895945908,15828.521605302351,16976.784026882309,17918.398294596936,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733]
[null,null,null,{"$f":"N(D86) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA87:BJ87)","v":0}]
[null,null,null,{"$f":"N(D87) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA88:BJ88)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F90, E84:E89, 0)","v":1},{"$f":"C_Index!E690","v":"Pensions - Defined contribution - Outturn"},{"$f":"C_Index!F690","v":"Pensions - Defined contribution - CAA Run"},{"$f":"C_Index!G690","v":"£'000"},{"$f":"C_Index!H690","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA90:BJ90)","v":121947.67182741768},null,{"$f":"INDEX(AA84:AA88,MATCH($F90,$E84:$E88,0))","v":0},0,0,0,0,11784.545145078317,11352.660793304885,11530.881884004275,15463.028056131978,16639.467157396321,17413.477354397364,18380.79154955261,19382.819887551952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F91, E84:E89, 0)","v":1},{"$f":"C_Index!E$732","v":"Pensions - Defined contribution - Price determination"},{"$f":"C_Index!F$732","v":"Pensions - Defined contribution - CAA Run"},{"$f":"C_Index!G$732","v":"£'000"},{"$f":"C_Index!H$732","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA91:BJ91)","v":121947.67182741768},null,{"$f":"INDEX(AA84:AA88,MATCH($F91,$E84:$E88,0))","v":0},0,0,0,0,11784.545145078317,11352.660793304885,11530.881884004275,15463.028056131978,16639.467157396321,17413.477354397364,18380.79154955261,19382.819887551952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F92, E84:E89, 0)","v":3},{"$f":"C_Index!E770","v":"DC Pension Costs (CMA only)"},{"$f":"C_Index!F770","v":"Pensions - Defined contribution - Determination [CMA, CAA]"},{"$f":"C_Index!G770","v":"£'000"},{"$f":"C_Index!H770","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA84:AA88,MATCH($F92,$E84:$E88,0))","v":0},0,0,0,0,11743.754902767989,13026.901650334255,14061.700577617363,14678.517895945908,15828.521605302351,16976.784026882309,17918.398294596936,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733,18835.164112016733]
[]
[null,null,null,{"$f":"N(D93) + 1","v":1},"Pensions - Opt outs - CAA Forecasts - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA94:BJ94)","v":87120.839152380795},null,null,null,null,null,null,15663.614254472968,12574.591946360535,11563.009230439426,10672.814040281115,10144.034517742231,9523.6955558191294,8850.7030087994808,8128.376598465913]
[null,null,null,{"$f":"N(D94) + 1","v":2},"Pensions - Opt outs - CAA Forecasts -  CAA Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA95:BJ95)","v":85937.848559353108},null,null,null,null,null,null,15663.614254472968,12574.591946360535,11563.009230439426,10405.993689274086,9890.433654798675,9285.6031669236509,8629.4354335794942,7925.1671835042653]
[null,null,null,{"$f":"N(D95) + 1","v":3},"Pensions - Opt outs - Determination [CMA, CAA]",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","5. Cost assessment PCM inputs_LOW or BASE case_150822.xlsx, I_Series UKATS_CI, rows 13, 22, 31, 40, 49, 58, 67, 76, 85, 114",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA96:BJ96)","v":274518.20131831273},null,null,null,null,null,null,17114.326904130277,16209.182931503248,15203.80270730279,11584.717822530272,10209.712879026976,9146.5061132595583,8377.03873700234,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495]
[null,null,null,{"$f":"N(D96) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA97:BJ97)","v":0}]
[null,null,null,{"$f":"N(D97) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA98:BJ98)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F100, E94:E99, 0)","v":1},{"$f":"C_Index!E691","v":"Pensions - Opt outs - Outturn"},{"$f":"C_Index!F691","v":"Pensions - Opt outs - CAA Forecasts - CAA Run"},{"$f":"C_Index!G691","v":"£'000"},{"$f":"C_Index!H691","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA100:BJ100)","v":87120.839152380795},null,{"$f":"INDEX(AA94:AA98,MATCH($F100,$E94:$E98,0))","v":0},0,0,0,0,15663.614254472968,12574.591946360535,11563.009230439426,10672.814040281115,10144.034517742231,9523.6955558191294,8850.7030087994808,8128.376598465913,{"$f":"INDEX(AN94:AN98,MATCH($F100,$E94:$E98,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F101, E94:E99, 0)","v":1},{"$f":"C_Index!E$733","v":"Pensions - Opt outs - Price determination"},{"$f":"C_Index!F$733","v":"Pensions - Opt outs - CAA Forecasts - CAA Run"},{"$f":"C_Index!G$733","v":"£'000"},{"$f":"C_Index!H$733","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA101:BJ101)","v":87120.839152380795},null,{"$f":"INDEX(AA94:AA98,MATCH($F101,$E94:$E98,0))","v":0},0,0,0,0,15663.614254472968,{"$f":"INDEX(AG94:AG98,MATCH($F101,$E94:$E98,0))","v":12574.591946360535},11563.009230439426,10672.814040281115,10144.034517742231,9523.6955558191294,8850.7030087994808,8128.376598465913,{"$f":"INDEX(AN94:AN98,MATCH($F101,$E94:$E98,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F102, E94:E99, 0)","v":3},{"$f":"C_Index!E771","v":"OO Pension Costs (CMA only)"},{"$f":"C_Index!F771","v":"Pensions - Opt outs - Determination [CMA, CAA]"},{"$f":"C_Index!G771","v":"£'000"},{"$f":"C_Index!H771","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA94:AA98,MATCH($F102,$E94:$E98,0))","v":0},{"$f":"INDEX(AB94:AB98,MATCH($F102,$E94:$E98,0))","v":0},0,0,0,17114.326904130277,16209.182931503248,15203.80270730279,11584.717822530272,10209.712879026976,9146.5061132595583,8377.03873700234,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495,7778.0380509815495]
[]
[null,null,null,{"$f":"N(D103) + 1","v":1},"Pensions - Other pension costs - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA104:BJ104)","v":0}]
[null,null,null,{"$f":"N(D104) + 1","v":2},"Pensions - Other pension costs - Determination [CMA, CAA]",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","5. Cost assessment PCM inputs_LOW or BASE case_150822.xlsx, I_Series UKATS_CI, rows 13, 22, 31, 40, 49, 58, 67, 76, 85, 114",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA105:BJ105)","v":0}]
[null,null,null,{"$f":"N(D105) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA106:BJ106)","v":0}]
[null,null,null,{"$f":"N(D106) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA107:BJ107)","v":0}]
[null,null,null,{"$f":"N(D107) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA108:BJ108)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F110, E104:E109, 0)","v":1},{"$f":"C_Index!E692","v":"Pensions - Other pension costs - Outturn"},{"$f":"C_Index!F692","v":"Pensions - Other pension costs - CAA Run"},{"$f":"C_Index!G692","v":"£'000"},{"$f":"C_Index!H692","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA110:BJ110)","v":0},null,{"$f":"INDEX(AA104:AA108,MATCH($F110,$E104:$E108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AN104:AN108,MATCH($F110,$E104:$E108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F111, E104:E109, 0)","v":1},{"$f":"C_Index!E$734","v":"Pensions - Other pension costs - Price determination"},{"$f":"C_Index!F$734","v":"Pensions - Other pension costs - CAA Run"},{"$f":"C_Index!G$734","v":"£'000"},{"$f":"C_Index!H$734","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA111:BJ111)","v":0},null,{"$f":"INDEX(AA104:AA108,MATCH($F111,$E104:$E108,0))","v":0},0,0,0,0,0,{"$f":"INDEX(AG104:AG108,MATCH($F111,$E104:$E108,0))","v":0},0,0,0,0,0,0,{"$f":"INDEX(AN104:AN108,MATCH($F111,$E104:$E108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F112, E104:E109, 0)","v":2},{"$f":"C_Index!E772","v":"Spare Pension Costs  (CMA only)"},{"$f":"C_Index!F772","v":"Pensions - Other pension costs - Determination [CMA, CAA]"},{"$f":"C_Index!G772","v":"£'000"},{"$f":"C_Index!H772","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA104:AA108,MATCH($F112,$E104:$E108,0))","v":0},{"$f":"INDEX(AB104:AB108,MATCH($F112,$E104:$E108,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D113) + 1","v":1},"Opex - Redundancy - CAA Forecasts - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs _3 May 2023.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA114:BJ114)","v":59439.503132572689},null,null,null,null,null,1148.0333488951278,50917.122635584776,1382.0785346782222,257.48492201524863,1151.2083931067452,1148.6263647110134,1147.125542286059,1144.7471776577447,1143.0762136377566]
[null,null,null,{"$f":"N(D114) + 1","v":2},"Opex - Redundancy - Determination [CMA, CAA]",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs _3 May 2023.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA115:BJ115)","v":0}]
[null,null,null,{"$f":"N(D115) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA116:BJ116)","v":0}]
[null,null,null,{"$f":"N(D116) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA117:BJ117)","v":0}]
[null,null,null,{"$f":"N(D117) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA118:BJ118)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F120, E114:E119, 0)","v":1},{"$f":"C_Index!E693","v":"Opex - Redundancy - Outturn"},{"$f":"C_Index!F693","v":"Opex - Redundancy - CAA Forecasts - CAA Run"},{"$f":"C_Index!G693","v":"£'000"},{"$f":"C_Index!H693","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA120:BJ120)","v":59439.503132572689},null,{"$f":"INDEX(AA114:AA118,MATCH($F120,$E114:$E118,0))","v":0},0,0,0,1148.0333488951278,50917.122635584776,1382.0785346782222,257.48492201524863,1151.2083931067452,1148.6263647110134,1147.125542286059,1144.7471776577447,1143.0762136377566,{"$f":"INDEX(AN114:AN118,MATCH($F120,$E114:$E118,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F121, E114:E119, 0)","v":1},{"$f":"C_Index!E$735","v":"Opex - Redundancy - Price determination"},{"$f":"C_Index!F$735","v":"Opex - Redundancy - CAA Forecasts - CAA Run"},{"$f":"C_Index!G$735","v":"£'000"},{"$f":"C_Index!H$735","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA121:BJ121)","v":59439.503132572689},null,{"$f":"INDEX(AA114:AA118,MATCH($F121,$E114:$E118,0))","v":0},0,0,0,1148.0333488951278,50917.122635584776,{"$f":"INDEX(AG114:AG118,MATCH($F121,$E114:$E118,0))","v":1382.0785346782222},257.48492201524863,1151.2083931067452,1148.6263647110134,1147.125542286059,1144.7471776577447,1143.0762136377566,{"$f":"INDEX(AN114:AN118,MATCH($F121,$E114:$E118,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F122, E114:E119, 0)","v":2},{"$f":"C_Index!E773","v":"Opex - Redundancy (CAA Efficient)"},{"$f":"C_Index!F773","v":"Opex - Redundancy - Determination [CMA, CAA]"},{"$f":"C_Index!G773","v":"£'000"},{"$f":"C_Index!H773","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA114:AA118,MATCH($F122,$E114:$E118,0))","v":0},{"$f":"INDEX(AB114:AB118,MATCH($F122,$E114:$E118,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D123) + 1","v":1},"Opex - Non-staff costs - CAA Forecasts - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA124:BJ124)","v":1271913.6299060374},null,null,null,null,null,145234.8413784549,123310.76260766579,117593.62583500065,144527.10000636673,145769.49147697407,150078.78309281694,150257.73411771251,149511.13543393902,145630.1559571067]
[null,null,null,{"$f":"N(D124) + 1","v":2},"Opex - Non-staff costs - CAA Forecasts - CAA Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA125:BJ125)","v":1253382.4474040736},null,null,null,null,null,145234.8413784549,123310.76260766579,117593.62583500065,144527.10000636673,142125.25419004972,146326.81351549653,146501.29076476968,145773.35704809055,141989.40205817902]
[null,null,null,{"$f":"N(D125) + 1","v":3},"Opex - Non-staff costs - Determination [CMA, CAA]",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","5. Cost assessment PCM inputs_LOW or BASE case_150822.xlsx, I_Series UKATS_CI, rows 13, 22, 31, 40, 49, 58, 67, 76, 85, 114",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA126:BJ126)","v":4622877.5649551991},null,null,null,null,null,null,186824.39478582397,187669.02333582789,189987.47537863729,145299.99078112032,149261.01768964806,149388.87759178528,148197.46745789648,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592]
[null,null,null,{"$f":"N(D126) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA127:BJ127)","v":0}]
[null,null,null,{"$f":"N(D127) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA128:BJ128)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F130, E124:E129, 0)","v":1},{"$f":"C_Index!E694","v":"Opex - Non-staff costs - Outturn"},{"$f":"C_Index!F694","v":"Opex - Non-staff costs - CAA Forecasts - CAA Run"},{"$f":"C_Index!G694","v":"£'000"},{"$f":"C_Index!H694","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA130:BJ130)","v":1271913.6299060374},null,{"$f":"INDEX(AA124:AA128,MATCH($F130,$E124:$E128,0))","v":0},0,0,0,145234.8413784549,123310.76260766579,117593.62583500065,144527.10000636673,145769.49147697407,150078.78309281694,150257.73411771251,149511.13543393902,145630.1559571067,{"$f":"INDEX(AN124:AN128,MATCH($F130,$E124:$E128,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F131, E124:E129, 0)","v":1},{"$f":"C_Index!E$736","v":"Opex - Non-staff costs - Price determination"},{"$f":"C_Index!F$736","v":"Opex - Non-staff costs - CAA Forecasts - CAA Run"},{"$f":"C_Index!G$736","v":"£'000"},{"$f":"C_Index!H$736","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA131:BJ131)","v":1271913.6299060374},null,{"$f":"INDEX(AA124:AA128,MATCH($F131,$E124:$E128,0))","v":0},0,0,0,145234.8413784549,123310.76260766579,{"$f":"INDEX(AG124:AG128,MATCH($F131,$E124:$E128,0))","v":117593.62583500065},144527.10000636673,145769.49147697407,150078.78309281694,150257.73411771251,149511.13543393902,145630.1559571067,{"$f":"INDEX(AN124:AN128,MATCH($F131,$E124:$E128,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F132, E124:E129, 0)","v":3},{"$f":"C_Index!E774","v":"Non-Staff Operating Costs  (CMA only)"},{"$f":"C_Index!F774","v":"Opex - Non-staff costs - Determination [CMA, CAA]"},{"$f":"C_Index!G774","v":"£'000"},{"$f":"C_Index!H774","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA124:AA128,MATCH($F132,$E124:$E128,0))","v":0},{"$f":"INDEX(AB124:AB128,MATCH($F132,$E124:$E128,0))","v":0},0,0,0,186824.39478582397,187669.02333582789,189987.47537863729,145299.99078112032,149261.01768964806,149388.87759178528,148197.46745789648,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592,144427.05491393592]
[]
[null,null,null,{"$f":"N(D133) + 1","v":1},"Opex - Exceptional (excl. redundancy) - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA134:BJ134)","v":-15530.00633550804},null,null,null,null,null,2216.0979676809752,-5682.0917000000045,-20705.809721285943,781.80237235780999,1410.0014672752345,1553.5076894367635,1936.7008807594593,1586.908799368239,1372.8759088994209]
[null,null,null,{"$f":"N(D134) + 1","v":2},"Opex - Exceptional (excl. redundancy) - Determination [CMA, CAA]",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","5. Cost assessment PCM inputs_LOW or BASE case_150822.xlsx, I_Series UKATS_CI, rows 13, 22, 31, 40, 49, 58, 67, 76, 85, 114",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA135:BJ135)","v":44297.661930039787},null,null,null,null,null,null,1623.7254371548495,1623.314346885533,1614.4414784302201,1409.9963585065063,1553.5063083722241,1936.703460544484,1586.9133360189385,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599]
[null,null,null,{"$f":"N(D135) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA136:BJ136)","v":0}]
[null,null,null,{"$f":"N(D136) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA137:BJ137)","v":0}]
[null,null,null,{"$f":"N(D137) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA138:BJ138)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F140, E134:E139, 0)","v":1},{"$f":"C_Index!E695","v":"Opex - Exceptional (excl. redundancy) - Outturn"},{"$f":"C_Index!F695","v":"Opex - Exceptional (excl. redundancy) - CAA Run"},{"$f":"C_Index!G695","v":"£'000"},{"$f":"C_Index!H695","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA140:BJ140)","v":-15530.00633550804},null,{"$f":"INDEX(AA134:AA138,MATCH($F140,$E134:$E138,0))","v":0},0,0,0,2216.0979676809752,-5682.0917000000045,-20705.809721285943,781.80237235780999,1410.0014672752345,1553.5076894367635,1936.7008807594593,1586.908799368239,1372.8759088994209,{"$f":"INDEX(AN134:AN138,MATCH($F140,$E134:$E138,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BK134:BK138,MATCH($F140,$E134:$E138,0))","v":0}]
[null,null,null,{"$f":"MATCH(F141, E134:E139, 0)","v":1},{"$f":"C_Index!E$737","v":"Opex - Exceptional (excl. redundancy) - Price determination"},{"$f":"C_Index!F$737","v":"Opex - Exceptional (excl. redundancy) - CAA Run"},{"$f":"C_Index!G$737","v":"£'000"},{"$f":"C_Index!H$737","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA141:BJ141)","v":-15530.00633550804},null,{"$f":"INDEX(AA134:AA138,MATCH($F141,$E134:$E138,0))","v":0},0,0,0,{"$f":"INDEX(AE134:AE138,MATCH($F141,$E134:$E138,0))","v":2216.0979676809752},-5682.0917000000045,{"$f":"INDEX(AG134:AG138,MATCH($F141,$E134:$E138,0))","v":-20705.809721285943},781.80237235780999,1410.0014672752345,1553.5076894367635,1936.7008807594593,1586.908799368239,1372.8759088994209,{"$f":"INDEX(AN134:AN138,MATCH($F141,$E134:$E138,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F142, E134:E139, 0)","v":2},{"$f":"C_Index!E775","v":"Exceptionals  (CMA only)"},{"$f":"C_Index!F775","v":"Opex - Exceptional (excl. redundancy) - Determination [CMA, CAA]"},{"$f":"C_Index!G775","v":"£'000"},{"$f":"C_Index!H775","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA134:AA138,MATCH($F142,$E134:$E138,0))","v":0},{"$f":"INDEX(AB134:AB138,MATCH($F142,$E134:$E138,0))","v":0},0,0,0,1623.7254371548495,1623.314346885533,1614.4414784302201,1409.9963585065063,1553.5063083722241,1936.703460544484,1586.9133360189385,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599,1372.8775501719599]
[]
[null,null,null,{"$f":"N(D143) + 1","v":1},"Opex - Spare 2 - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA144:BJ144)","v":0}]
[null,null,null,{"$f":"N(D144) + 1","v":2},"Opex - Spare 2 - Determination [CMA, CAA]",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","5. Cost assessment PCM inputs_LOW or BASE case_150822.xlsx, I_Series UKATS_CI, rows 13, 22, 31, 40, 49, 58, 67, 76, 85, 114",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA145:BJ145)","v":0}]
[null,null,null,{"$f":"N(D145) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA146:BJ146)","v":0}]
[null,null,null,{"$f":"N(D146) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA147:BJ147)","v":0}]
[null,null,null,{"$f":"N(D147) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA148:BJ148)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F150, E144:E149, 0)","v":1},{"$f":"C_Index!E696","v":"Opex - Spare 2 - Outturn"},{"$f":"C_Index!F696","v":"Opex - Spare 2 - CAA Run"},{"$f":"C_Index!G696","v":"£'000"},{"$f":"C_Index!H696","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA150:BJ150)","v":0},null,{"$f":"INDEX(AA144:AA148,MATCH($F150,$E144:$E148,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AN144:AN148,MATCH($F150,$E144:$E148,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F151, E144:E149, 0)","v":1},{"$f":"C_Index!E$738","v":"Opex - Spare 2 - Price determination"},{"$f":"C_Index!F$738","v":"Opex - Spare 2 - CAA Run"},{"$f":"C_Index!G$738","v":"£'000"},{"$f":"C_Index!H$738","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA151:BJ151)","v":0},null,{"$f":"INDEX(AA144:AA148,MATCH($F151,$E144:$E148,0))","v":0},0,0,0,0,0,{"$f":"INDEX(AG144:AG148,MATCH($F151,$E144:$E148,0))","v":0},0,0,0,0,0,0,{"$f":"INDEX(AN144:AN148,MATCH($F151,$E144:$E148,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D152) + 1","v":1},"Opex - Spare 3 - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA153:BJ153)","v":0}]
[null,null,null,{"$f":"N(D153) + 1","v":2},"Opex - Spare 3 - Determination [CMA, CAA]",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","5. Cost assessment PCM inputs_LOW or BASE case_150822.xlsx, I_Series UKATS_CI, rows 13, 22, 31, 40, 49, 58, 67, 76, 85, 114",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA154:BJ154)","v":0}]
[null,null,null,{"$f":"N(D154) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA155:BJ155)","v":0}]
[null,null,null,{"$f":"N(D155) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA156:BJ156)","v":0}]
[null,null,null,{"$f":"N(D156) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA157:BJ157)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F159, E153:E158, 0)","v":1},{"$f":"C_Index!E697","v":"Opex - Spare 3 - Outturn"},{"$f":"C_Index!F697","v":"Opex - Spare 3 - CAA Run"},{"$f":"C_Index!G697","v":"£'000"},{"$f":"C_Index!H697","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA159:BJ159)","v":0},null,{"$f":"INDEX(AA153:AA157,MATCH($F159,$E153:$E157,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AN153:AN157,MATCH($F159,$E153:$E157,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F160, E153:E158, 0)","v":1},{"$f":"C_Index!E$739","v":"Opex - Spare 3 - Price determination"},{"$f":"C_Index!F$739","v":"Opex - Spare 3 - CAA Run"},{"$f":"C_Index!G$739","v":"£'000"},{"$f":"C_Index!H$739","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA160:BJ160)","v":0},null,{"$f":"INDEX(AA153:AA157,MATCH($F160,$E153:$E157,0))","v":0},0,0,0,0,0,{"$f":"INDEX(AG153:AG157,MATCH($F160,$E153:$E157,0))","v":0},0,0,0,0,0,0,{"$f":"INDEX(AN153:AN157,MATCH($F160,$E153:$E157,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"1.b.ii Pensions - Defined benefit (P&L) - UKATS"]
[]
[null,null,null,1,"Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA Run",null,"£'000 ","CPI 2020","Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,328188.61984514497,null,null,null,null,null,null,47310.723930538232,46073.569370391306,44815.248159821596,71746.15588257731,65482.604499531888,47109.46197702155,44592.117263512882,44823.686286523109]
[null,null,null,2,"Pensions - Defined benefit (P&L) - Ongoing Contributions -  CAA Run (Low Case)",null,"£'000 ","CPI 2020","Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,323314.57027964987,null,null,null,null,null,null,47310.723930538232,46073.569370391306,44815.248159821596,69952.501985512878,63845.539387043587,45931.725427596008,43477.314331925059,43703.094129360034]
[]
[null,null,null,{"$f":"N(D166) + 1","v":1},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA167:BJ167)","v":0}]
[null,null,null,{"$f":"N(D167) + 1","v":2},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA168:BJ168)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F170, E164:E169, 0)","v":1},{"$f":"C_Index!E789","v":"Pensions - Defined benefit - Ongoing Contributions"},{"$f":"C_Index!F789","v":"Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA Run"},{"$f":"C_Index!G789","v":"£'000"},{"$f":"C_Index!H789","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA170:BJ170)","v":411953.56736991787},null,{"$f":"INDEX(AA164:AA168,MATCH($F170,$E164:$E168,0))","v":0},0,0,0,0,47310.723930538232,46073.569370391306,44815.248159821596,71746.15588257731,65482.604499531888,47109.46197702155,44592.117263512882,44823.686286523109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D171) + 1","v":1},"Pensions - Defined benefit (P&L) - Deficit Repair - 1",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA172:BJ172)","v":0}]
[null,null,null,{"$f":"N(D172) + 1","v":2},"Pensions - Defined benefit (P&L) - Deficit Repair - 2",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA173:BJ173)","v":0}]
[null,null,null,{"$f":"N(D173) + 1","v":3},"Pensions - Defined benefit (P&L) - Deficit Repair - 3",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA174:BJ174)","v":0}]
[null,null,null,{"$f":"N(D174) + 1","v":4},"Pensions - Defined benefit (P&L) - Deficit Repair - 4",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA175:BJ175)","v":0}]
[null,null,null,{"$f":"N(D175) + 1","v":5},"Pensions - Defined benefit (P&L) - Deficit Repair - 5",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA176:BJ176)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F178, E172:E177, 0)","v":1},{"$f":"C_Index!E790","v":"Pensions - Defined benefit - Deficit Repair"},{"$f":"C_Index!F790","v":"Pensions - Defined benefit (P&L) - Deficit Repair - 1"},{"$f":"C_Index!G790","v":"£'000"},{"$f":"C_Index!H790","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA178:BJ178)","v":0},null,{"$f":"INDEX(AA172:AA176,MATCH($F178,$E172:$E176,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"1.c. Provision Movement and INEA Funding"]
[]
[null,null,"1.c.i Provisions"]
[]
[null,null,null,null,"Movement in UKATS Provision",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","(Increase) / Decrease","I_Series UKATS, rows 175, 179",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3265.3959699999987,-3504.2877638269101,1929.5877638269103,624.94783462151918,1791.437165378481,8462.3402651550641]
[]
[null,null,"1.c.ii INEA Funding recognition"]
[]
[null,null,null,{"$f":"N(D187) + 1","v":1},"INEA NERL Base Case",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive"," I_Series UKATS, rows 175, 179",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA188:BJ188)","v":95416.019358736245},null,0,0,0,0,40169.458431443571,364.78532116491726,10060.046996722403,29382.860002963338,5398.8850611591452,3006.8770125660872,7033.1065327167853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N(D188) + 1","v":2},"Spare 2 (middle)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA189:BJ189)","v":0}]
[null,null,null,{"$f":"N(D189) + 1","v":3},"Spare 3 (low)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA190:BJ190)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F192, E188:E191, 0)","v":1},{"$f":"'I_InputSets UKATS'!E86","v":"INEA Deferred Income Release"},{"$f":"'I_InputSets UKATS'!F86","v":"INEA NERL Base Case"},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA192:BJ192)","v":95416.019358736245},null,{"$f":"INDEX(AA188:AA190,MATCH($F192,$E188:$E190,0))","v":0},0,0,0,40169.458431443571,364.78532116491726,10060.046996722403,29382.860002963338,5398.8850611591452,3006.8770125660872,7033.1065327167853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"INEA Grant Funding received",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter +ve values","I_Series UKATS, rows 175, 179",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA194:BJ194)","v":103613},null," - ",15034,28254," - ",36718,8330,3089,2386,3009,793,6000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"1.d Revenues"]
[]
[null,null,"1.d.i Regulated Revenue - Components (other than Determined Cost)"]
[]
[null,null,null,{"$f":"N(D199) + 1","v":1},"Restructuring Costs ReS t (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA200:BJ200)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N(D200) + 1","v":2},"Restructuring Costs ReS t (middle)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA201:BJ201)","v":0}]
[null,null,null,{"$f":"N(D201) + 1","v":3},"Restructuring Costs ReS t (low)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA202:BJ202)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F204, E200:E203, 0)","v":1},{"$f":"C_Index!E915","v":"Restructuring Costs ReS t (TSU)"},{"$f":"C_Index!F915","v":"Restructuring Costs ReS t (high)"},{"$f":"C_Index!G915","v":"£'000"},{"$f":"C_Index!H915","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA204:BJ204)","v":0},null,{"$f":"INDEX(AA200:AA202,MATCH($F204,$E200:$E202,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D205) + 1","v":1},"Financial Incentives FI t  (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)","Revenue Adjustments Inputs.xlsx, Sheet 1, rows 10-38",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA206:BJ206)","v":12075.799839928821},null,-1072.6017350505244,6218.5862394101232,4882.1193542191422,-429.39850854491169,2579.798798028738,-264.11,161.40569186625288]
[null,null,null,{"$f":"N(D206) + 1","v":2},"Financial Incentives FI t  (middle)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA207:BJ207)","v":0}]
[null,null,null,{"$f":"N(D207) + 1","v":3},"Financial Incentives FI t  (low)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA208:BJ208)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F210, E206:E209, 0)","v":1},{"$f":"C_Index!E916","v":"Financial Incentives FI t  (TSU)"},{"$f":"C_Index!F916","v":"Financial Incentives FI t  (high)"},{"$f":"C_Index!G916","v":"£'000"},{"$f":"C_Index!H916","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA210:BJ210)","v":12075.799839928821},null,{"$f":"INDEX(AA206:AA208,MATCH($F210,$E206:$E208,0))","v":-1072.6017350505244},6218.5862394101232,4882.1193542191422,-429.39850854491169,2579.798798028738,-264.11,161.40569186625288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D211) + 1","v":1},"Modulation MOD t (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)","Revenue Adjustments Inputs.xlsx, Sheet 1, rows 10-38",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA212:BJ212)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N(D212) + 1","v":2},"Modulation MOD t (middle)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA213:BJ213)","v":0}]
[null,null,null,{"$f":"N(D213) + 1","v":3},"Modulation MOD t (low)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA214:BJ214)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F216, E212:E215, 0)","v":1},{"$f":"C_Index!E917","v":"Modulation MOD t (TSU)"},{"$f":"C_Index!F917","v":"Modulation MOD t (high)"},{"$f":"C_Index!G917","v":"£'000"},{"$f":"C_Index!H917","v":"CPI 2020"},"NERL Price Profiling inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA216:BJ216)","v":0},null,{"$f":"INDEX(AA212:AA214,MATCH($F216,$E212:$E214,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D217) + 1","v":1},"Pre2011 t (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)","Revenue Adjustments Inputs.xlsx, Sheet 1, rows 10-38",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA218:BJ218)","v":4467.2034547369822},null,733.67753065727948,3733.5259240797031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N(D218) + 1","v":2},"Pre2011 t (middle)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA219:BJ219)","v":0}]
[null,null,null,{"$f":"N(D219) + 1","v":3},"Pre2011 t (low)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA220:BJ220)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F222, E218:E221, 0)","v":1},{"$f":"C_Index!E918","v":"Pre2011 t (TSU)"},{"$f":"C_Index!F918","v":"Pre2011 t (high)"},{"$f":"C_Index!G918","v":"£'000"},{"$f":"C_Index!H918","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222:BJ222)","v":4467.2034547369822},null,{"$f":"INDEX(AA218:AA220,MATCH($F222,$E218:$E220,0))","v":733.67753065727948},3733.5259240797031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D223) + 1","v":1},"VFR t (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA224:BJ224)","v":0}]
[null,null,null,{"$f":"N(D224) + 1","v":2},"VFR t (middle)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA225:BJ225)","v":0}]
[null,null,null,{"$f":"N(D225) + 1","v":3},"VFR t (low)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA226:BJ226)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F228, E224:E227, 0)","v":1},{"$f":"C_Index!E919","v":"VFR t (TSU)"},{"$f":"C_Index!F919","v":"VFR t (high)"},{"$f":"C_Index!G919","v":"£'000"},{"$f":"C_Index!H919","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA228:BJ228)","v":0},null,{"$f":"INDEX(AA224:AA226,MATCH($F228,$E224:$E226,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D229) + 1","v":1},"Customer Discount CD t (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)","Revenue Adjustments Inputs.xlsx, Sheet 1, rows 10-38",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA230:BJ230)","v":-740},null,-740,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N(D230) + 1","v":2},"Customer Discount CD t (middle)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA231:BJ231)","v":0}]
[null,null,null,{"$f":"N(D231) + 1","v":3},"Customer Discount CD t (low)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA232:BJ232)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F234, E230:E233, 0)","v":1},{"$f":"C_Index!E920","v":"Customer Discount CD t (TSU)"},{"$f":"C_Index!F920","v":"Customer Discount CD t (high)"},{"$f":"C_Index!G920","v":"£'000"},{"$f":"C_Index!H920","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA234:BJ234)","v":-740},null,{"$f":"INDEX(AA230:AA232,MATCH($F234,$E230:$E232,0))","v":-740},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D235) + 1","v":1},"FAS Funding not spent (Cash Condition 21) (TSU) (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)","Revenue Adjustments Inputs.xlsx, Sheet 1, rows 10-38",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA236:BJ236)","v":-5472.4343836258313},null,0,0,0,0,0,-7306.3912952168575,-2580.0161825847631,4413.9730941757889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N(D236) + 1","v":2},"FAS Funding not spent (Cash Condition 21) (TSU) (middle)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA237:BJ237)","v":0}]
[null,null,null,{"$f":"N(D237) + 1","v":3},"FAS Funding not spent (Cash Condition 21) (TSU) (low)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA238:BJ238)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F240, E236:E239, 0)","v":1},{"$f":"C_Index!E921","v":"FAS Funding not spent (Cash Condition 21) (TSU)"},{"$f":"C_Index!F921","v":"FAS Funding not spent (Cash Condition 21) (TSU) (high)"},{"$f":"C_Index!G921","v":"£'000"},{"$f":"C_Index!H921","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA240:BJ240)","v":-5472.4343836258313},null,{"$f":"INDEX(AA236:AA238,MATCH($F240,$E236:$E238,0))","v":0},0,0,0,0,-7306.3912952168575,-2580.0161825847631,4413.9730941757889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D241) + 1","v":1},"INEA Funding (Cash Condition 21) (TSU) (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$212","v":"Unindexed"},"Increase / (Decrease)","Revenue Adjustments Inputs.xlsx, Sheet 1, rows 10-38",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA242:BJ242)","v":-96529.557281940783},null,0,0,0,0,-40666.735569108947,-368.98927321165689,-10173.449669145637,-29705.7816564276,-5462.5367855259528,-3040.8225124284572,-7111.2418160925463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N(D242) + 1","v":2},"INEA Funding (Cash Condition 21) (TSU) (middle)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$212","v":"Unindexed"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA243:BJ243)","v":0}]
[null,null,null,{"$f":"N(D243) + 1","v":3},"INEA Funding (Cash Condition 21) (TSU) (low)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$212","v":"Unindexed"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA244:BJ244)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F246, E242:E245, 0)","v":1},{"$f":"C_Index!E922","v":"INEA Funding (Cash Condition 21) (TSU)"},{"$f":"C_Index!F922","v":"INEA Funding (Cash Condition 21) (TSU) (high)"},{"$f":"C_Index!G922","v":"£'000"},{"$f":"C_Index!H922","v":"Unindexed"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA246:BJ246)","v":-96529.557281940783},null,{"$f":"INDEX(AA242:AA244,MATCH($F246,$E242:$E244,0))","v":0},0,0,0,-40666.735569108947,-368.98927321165689,-10173.449669145637,-29705.7816564276,-5462.5367855259528,-3040.8225124284572,-7111.2418160925463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Separate inputs for revenue recognition for Modulation and FAS Funding Not Spent"]
[]
[null,null,null,{"$f":"N(D249) + 1","v":1},"Modulation MOD t - Rev Recognition (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA250:BJ250)","v":0}]
[null,null,null,{"$f":"N(D250) + 1","v":2},"Modulation MOD t - Rev Recognition (middle)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA251:BJ251)","v":0}]
[null,null,null,{"$f":"N(D251) + 1","v":3},"Modulation MOD t - Rev Recognition (low)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA252:BJ252)","v":0}]
[]
[null,null,null,{"$f":"N(D255) + 1","v":1},"FAS Funding not spent - Rev Recognition (Cash Condition 21) (TSU) (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)","CAA NERL PCM_06_Draft - 170122 - Copy, I_Series UKATS, rows 241, 247",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA256:BJ256)","v":-14015.000000000002},null,-4146.9317617626803,-2941.1364709514,-2195.92998267249,-1298.1957181694099,967.19393355598004,-4400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"MATCH(F260, E256:E259, 0)","v":1},{"$f":"C_Index!E924","v":"FAS Funding not spent (Cash Condition 21) (TSU) - Rev Recognition"},{"$f":"C_Index!F924","v":"FAS Funding not spent - Rev Recognition (Cash Condition 21) (TSU) (high)"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA260:BJ260)","v":-14015.000000000002},null,{"$f":"INDEX(AA256:AA258,MATCH($F260,$E256:$E258,0))","v":-4146.9317617626803},-2941.1364709514,-2195.92998267249,-1298.1957181694099,967.19393355598004,-4400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D263) + 1","v":1},"Other UKATS Revenue - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA264:BJ264)","v":59634.166007677064},null,0,0,0,0,12037,8239,7200,8855.1660076770677,5127,4435,4591,4581,4569]
[]
[null,null,null,{"$f":"MATCH(F268, E264:E267, 0)","v":1},{"$f":"C_Index!E811","v":"Eurocontrol Revenue (Other) - Outturn"},{"$f":"C_Index!F811","v":"Other UKATS Revenue - CAA Run"},{"$f":"C_Index!G811","v":"£'000"},{"$f":"C_Index!H811","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA268:BJ268)","v":59634.166007677064},null,{"$f":"INDEX(AA264:AA266,MATCH($F268,$E264:$E266,0))","v":0},0,0,0,12037,8239,7200,8855.1660076770677,5127,4435,4591,4581,4569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BE264:BE266,MATCH($F268,$E264:$E266,0))","v":0},0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D271) + 1","v":1},"FMARS MoD Income - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA272:BJ272)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F276, E272:E275, 0)","v":1},{"$f":"C_Index!E812","v":"MoD Income - Outturn"},{"$f":"C_Index!F812","v":"FMARS MoD Income - CAA Run"},{"$f":"C_Index!G812","v":"£'000"},{"$f":"C_Index!H812","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA276:BJ276)","v":0},null,{"$f":"INDEX(AA272:AA274,MATCH($F276,$E272:$E274,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AN272:AN274,MATCH($F276,$E272:$E274,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BE272:BE274,MATCH($F276,$E272:$E274,0))","v":0},0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D279) + 1","v":1},"North Sea Helicopters - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA280:BJ280)","v":73753.227884435531},null,null,null,null,null,8860,8199,7932,8512.2278844355278,8027,8041,8053,8063,8066]
[]
[null,null,null,{"$f":"MATCH(F284, E280:E283, 0)","v":1},{"$f":"C_Index!E813","v":"North Sea Helicopters - Outturn"},{"$f":"C_Index!F813","v":"North Sea Helicopters - CAA Run"},{"$f":"C_Index!G813","v":"£'000"},{"$f":"C_Index!H813","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA284:BJ284)","v":73753.227884435531},null,{"$f":"INDEX(AA280:AA282,MATCH($F284,$E280:$E282,0))","v":0},0,0,0,8860,8199,7932,8512.2278844355278,8027,8041,8053,8063,8066,{"$f":"INDEX(AN280:AN282,MATCH($F284,$E280:$E282,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BE280:BE282,MATCH($F284,$E280:$E282,0))","v":0},0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D287) + 1","v":1},"Intercompany Income - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA288:BJ288)","v":194472.66652822297},null,null,null,null,null,27476,27047,21238,19001.666528222984,19967,19978,19930,19922,19913]
[]
[null,null,null,{"$f":"MATCH(F292, E288:E291, 0)","v":1},{"$f":"C_Index!E814","v":"Intercompany income - Outturn"},{"$f":"C_Index!F814","v":"Intercompany Income - CAA Run"},{"$f":"C_Index!G814","v":"£'000"},{"$f":"C_Index!H814","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA292:BJ292)","v":194472.66652822297},null,{"$f":"INDEX(AA288:AA290,MATCH($F292,$E288:$E290,0))","v":0},0,0,0,27476,27047,21238,19001.666528222984,19967,19978,19930,19922,19913,{"$f":"INDEX(AN288:AN290,MATCH($F292,$E288:$E290,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BE288:BE290,MATCH($F292,$E288:$E290,0))","v":0},0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D295) + 1","v":1},"Other UKATS Revenue Spare (base)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA296:BJ296)","v":371592.88757378736},null,null,null,null,null,46863,47929,41574,35395.557559551336,39995.150536445704,40028.261884289008,40169.685593515453,39954.696466801252,39683.535533184651,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"MATCH(F300, E296:E299, 0)","v":1},{"$f":"C_Index!E815","v":"Other UKATS Revenue Spare - Outturn"},{"$f":"C_Index!F815","v":"Other UKATS Revenue Spare (base)"},{"$f":"C_Index!G815","v":"£'000"},{"$f":"C_Index!H815","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA300:BJ300)","v":371592.88757378736},null,{"$f":"INDEX(AA296:AA298,MATCH($F300,$E296:$E298,0))","v":0},0,0,0,46863,47929,41574,35395.557559551336,39995.150536445704,40028.261884289008,40169.685593515453,39954.696466801252,39683.535533184651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"1.d.iii. DfT, CAA, MET Charges (used for working capital adjustment)"]
[null,null,null,{"$f":"N(D306) + 1","v":2},"DfT Charges (medium)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","1.20230320 DCM_Interface_0Vb_v1 - FPs.xlsm, I_Series UKATS_DCM, rows 14, 20, 26, 32",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA307:BJ307)","v":1376392},null,null,null,null,null,null,null,42110,47142,43870,43570,45020,46168,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188,46188]
[null,null,null,{"$f":"N(D307) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA308:BJ308)","v":0}]
[]
[null,null,null,{"$f":"N(D311) + 1","v":1},"CAA Charges (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA312:BJ312)","v":0}]
[null,null,null,{"$f":"N(D313) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA314:BJ314)","v":0}]
[]
[null,null,null,{"$f":"N(D317) + 1","v":1},"MET Charges (high)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA318:BJ318)","v":0}]
[null,null,null,{"$f":"N(D318) + 1","v":2},"MET Charges (medium)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","1.20230320 DCM_Interface_0Vb_v1 - FPs.xlsm, I_Series UKATS_DCM, rows 14, 20, 26, 32",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA319:BJ319)","v":218889},null,null,null,null,null,null,null,28532,30404,29462,32697,32808,32517,32469]
[null,null,null,{"$f":"MATCH(F322, E318:E321, 0)","v":2},{"$f":"C_Index!E885","v":"MET Charges"},{"$f":"C_Index!F885","v":"MET Charges (medium)"},{"$f":"C_Index!G885","v":"£'000"},{"$f":"C_Index!H885","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA322:BJ322)","v":218889},null,{"$f":"INDEX(AA318:AA320,MATCH($F322,$E318:$E320,0))","v":0},0,0,0,0,0,28532,30404,29462,32697,32808,32517,32469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BE318:BE320,MATCH($F322,$E318:$E320,0))","v":0},0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D325) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA326:BJ326)","v":0}]
[]
[null,null,"1.d.iv. Regulatory Revenue - London Approach"]
[]
[null,null,null,{"$f":"N(D333) + 1","v":3},"LDC - 3",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA334:BJ334)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F338, E332:E335, 0)","v":3},{"$f":"C_Index!E967","v":"London Approach (CMA only)"},{"$f":"C_Index!F967","v":"LDC - 3"},{"$f":"C_Index!G967","v":"£'000"},{"$f":"C_Index!H967","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA338:BJ338)","v":0},null,{"$f":"INDEX(AA332:AA334,MATCH($F338,$E332:$E334,0))","v":0},{"$f":"INDEX(AB332:AB334,MATCH($F338,$E332:$E334,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D341) + 1","v":3},"LReS - 3",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA342:BJ342)","v":0}]
[]
[null,null,null,{"$f":"N(D345) + 1","v":1},"LOR - 1",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)","London Approach Unit Rate Calculation - 2023 (Nov22).xlsx ('Rate Calculation'!I35:K35)",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA346:BJ346)","v":-283.47450597765283},null,0,0,0,0,0,0,-24.475000000000001,-83.87299999999999,-54.385997409182906,-31.030445838043629,-30.468355068630657,-29.907259315553468,-29.334448346242187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N(D346) + 1","v":2},"LOR - 2",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA347:BJ347)","v":0}]
[null,null,null,{"$f":"MATCH(F350, E346:E349, 0)","v":1},{"$f":"C_Index!E952","v":"LA Other Revenue LOR t (TSU)"},{"$f":"C_Index!F952","v":"LOR - 1"},{"$f":"C_Index!G952","v":"£'000"},{"$f":"C_Index!H952","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA350:BJ350)","v":-283.47450597765283},null,{"$f":"INDEX(AA346:AA348,MATCH($F350,$E346:$E348,0))","v":0},0,0,0,0,0,-24.475000000000001,-83.87299999999999,-54.385997409182906,-31.030445838043629,-30.468355068630657,-29.907259315553468,-29.334448346242187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D353) + 1","v":3},"LCSM - 3",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA354:BJ354)","v":0}]
[]
[null,null,null,{"$f":"N(D357) + 1","v":1},"LFI - 1",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)","LA_Inputs_14_09_2022.xlsx, LA Input tab, row 20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA358:BJ358)","v":0}]
[null,null,null,{"$f":"N(D358) + 1","v":2},"LFI - 2",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA359:BJ359)","v":0}]
[null,null,null,{"$f":"MATCH(F362, E358:E361, 0)","v":1},{"$f":"C_Index!E954","v":"LA Financial Incentives FI t  (TSU)"},{"$f":"C_Index!F954","v":"LFI - 1"},{"$f":"C_Index!G954","v":"£'000"},{"$f":"C_Index!H954","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA362:BJ362)","v":0},null,{"$f":"INDEX(AA358:AA360,MATCH($F362,$E358:$E360,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D365) + 1","v":3},"LMOD - 3",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA366:BJ366)","v":0}]
[]
[null,null,null,{"$f":"N(D369) + 1","v":1},"LVFR - 1",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA370:BJ370)","v":0}]
[null,null,null,{"$f":"N(D370) + 1","v":2},"LVFR - 2",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA371:BJ371)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F374, E370:E373, 0)","v":1},{"$f":"C_Index!E956","v":"LA VFR t (TSU)"},{"$f":"C_Index!F956","v":"LVFR - 1"},{"$f":"C_Index!G956","v":"£'000"},{"$f":"C_Index!H956","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA374:BJ374)","v":0},null,{"$f":"INDEX(AA370:AA372,MATCH($F374,$E370:$E372,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N(D376) + 1","v":2},"LDiscount - 2",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA377:BJ377)","v":0}]
[null,null,null,{"$f":"N(D377) + 1","v":3},"LDiscount - 3",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA378:BJ378)","v":0}]
[]
[null,"1.e Capex and Cost of Capital"]
[]
[null,null,null,null,{"$f":"I_Global!E93","v":"Base"},{"$f":"I_Global!F93","v":"Base"},{"$f":"I_Global!$F$69","v":"£'000 "}]
[]
[null,null,null,null,{"$f":"\"Project cash flows - \" & F386","v":"Project cash flows - Base"}]
[null,null,null,3,"Allowed cashflows relating to capex on Project 3","Allowed cashflows relating to capex on Project 3 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,243729.72258088744,null,null,null,null,null,null,10000,15775.938279719834,30839.895704131974,20818.142738708877,22798.523814715514,40548.587271563578,47559.42128174509,55389.213490302551]
[null,null,null,4,"Allowed cashflows relating to capex on Project 4","Allowed cashflows relating to capex on Project 4 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,93515.998709857857,null,null,null,null,null,null,6000,11831.953709789876,12528.707629803614,13801.420865721671,13169.72338856727,12200.411003540545,11991.704579116655,11992.077533318223]
[null,null,null,7,"Allowed cashflows relating to capex on Project 7","Allowed cashflows relating to capex on Project 7 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,6233.0169476237224,null,null,null,null,null,null,0,0,0,0,2355.9034229157091,1642.0175340317794,1236.0227214951756,999.07326918105787]
[null,null,null,8,"Allowed cashflows relating to capex on Project 8","Allowed cashflows relating to capex on Project 8 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,7748.6150976236531,null,null,null,null,null,null,0,0,0,0,0,1878.1016917556058,2583.8964793166874,3286.6169265513599]
[null,null,null,11,"Allowed cashflows relating to capex on Project 11","Allowed cashflows relating to capex on Project 11 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,12,"Allowed cashflows relating to capex on Project 12","Allowed cashflows relating to capex on Project 12 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,15,"Allowed cashflows relating to capex on Project 15","Allowed cashflows relating to capex on Project 15 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,16,"Allowed cashflows relating to capex on Project 16","Allowed cashflows relating to capex on Project 16 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,19,"Allowed cashflows relating to capex on Project 19","Allowed cashflows relating to capex on Project 19 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,20,"Allowed cashflows relating to capex on Project 20","Allowed cashflows relating to capex on Project 20 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,1,{"$f":"\"Allowed cashflows relating to capex on Project \" & D413","v":"Allowed cashflows relating to capex on Project 1"},{"$f":"E413 & \" - \" & $F$387","v":"Allowed cashflows relating to capex on Project 1 - High-cost"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA413:BJ413)","v":0}]
[null,null,null,{"$f":"D413+1","v":2},"Allowed cashflows relating to capex on Project 2",{"$f":"E414 & \" - \" & $F$387","v":"Allowed cashflows relating to capex on Project 2 - High-cost"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,5,"Allowed cashflows relating to capex on Project 5","Allowed cashflows relating to capex on Project 5 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,6,"Allowed cashflows relating to capex on Project 6","Allowed cashflows relating to capex on Project 6 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,9,"Allowed cashflows relating to capex on Project 9","Allowed cashflows relating to capex on Project 9 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,10,"Allowed cashflows relating to capex on Project 10","Allowed cashflows relating to capex on Project 10 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,13,"Allowed cashflows relating to capex on Project 13","Allowed cashflows relating to capex on Project 13 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,14,"Allowed cashflows relating to capex on Project 14","Allowed cashflows relating to capex on Project 14 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,17,"Allowed cashflows relating to capex on Project 17","Allowed cashflows relating to capex on Project 17 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,18,"Allowed cashflows relating to capex on Project 18","Allowed cashflows relating to capex on Project 18 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,{"$f":"\"Project cash flows - \" & F388","v":"Project cash flows - Low-cost"}]
[null,null,null,{"$f":"D435+1","v":2},"Allowed cashflows relating to capex on Project 2",{"$f":"E436 & \" - \" & $F$388","v":"Allowed cashflows relating to capex on Project 2 - Low-cost"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,3,"Allowed cashflows relating to capex on Project 3","Allowed cashflows relating to capex on Project 3 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,6,"Allowed cashflows relating to capex on Project 6","Allowed cashflows relating to capex on Project 6 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,7,"Allowed cashflows relating to capex on Project 7","Allowed cashflows relating to capex on Project 7 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,10,"Allowed cashflows relating to capex on Project 10","Allowed cashflows relating to capex on Project 10 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,11,"Allowed cashflows relating to capex on Project 11","Allowed cashflows relating to capex on Project 11 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,14,"Allowed cashflows relating to capex on Project 14","Allowed cashflows relating to capex on Project 14 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,15,"Allowed cashflows relating to capex on Project 15","Allowed cashflows relating to capex on Project 15 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,18,"Allowed cashflows relating to capex on Project 18","Allowed cashflows relating to capex on Project 18 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,19,"Allowed cashflows relating to capex on Project 19","Allowed cashflows relating to capex on Project 19 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E711","v":"Selected Capex"},{"$f":"'I_InputSets UKATS'!F711","v":"Base"},{"$f":"'I_InputSets UKATS'!G711","v":"selection"}]
[]
[null,null,null,{"$f":"D459+1","v":2},"Allowed cashflows relating to capex on Project 2",{"$f":"E460 & \" - \" & $F$456","v":"Allowed cashflows relating to capex on Project 2 - Base"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$391:J$454, MATCH($F460, $F$391:$F$454,0), 0)","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"INDEX(L$391:L$454, MATCH($F460, $F$391:$F$454,0), 0)","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,39936.785461300657,null,{"$f":"INDEX(AA$391:AA$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AB$391:AB$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AC$391:AC$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AD$391:AD$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AE$391:AE$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AF$391:AF$454, MATCH($F460, $F$391:$F$454,0), 0)","v":2000},{"$f":"INDEX(AG$391:AG$454, MATCH($F460, $F$391:$F$454,0), 0)","v":5915.9768548949378},{"$f":"INDEX(AH$391:AH$454, MATCH($F460, $F$391:$F$454,0), 0)","v":3854.9869630164967},{"$f":"INDEX(AI$391:AI$454, MATCH($F460, $F$391:$F$454,0), 0)","v":3425.5519442459818},{"$f":"INDEX(AJ$391:AJ$454, MATCH($F460, $F$391:$F$454,0), 0)","v":3337.764566962675},{"$f":"INDEX(AK$391:AK$454, MATCH($F460, $F$391:$F$454,0), 0)","v":7394.1904361856314},{"$f":"INDEX(AL$391:AL$454, MATCH($F460, $F$391:$F$454,0), 0)","v":7283.3098766393869},{"$f":"INDEX(AM$391:AM$454, MATCH($F460, $F$391:$F$454,0), 0)","v":6725.0048193555485},{"$f":"INDEX(AN$391:AN$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AO$391:AO$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AP$391:AP$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AQ$391:AQ$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AR$391:AR$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AS$391:AS$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AT$391:AT$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AU$391:AU$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AV$391:AV$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AW$391:AW$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AX$391:AX$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AY$391:AY$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AZ$391:AZ$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BA$391:BA$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BB$391:BB$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BC$391:BC$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BD$391:BD$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BE$391:BE$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BF$391:BF$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BG$391:BG$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BH$391:BH$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BI$391:BI$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BJ$391:BJ$454, MATCH($F460, $F$391:$F$454,0), 0)","v":0}]
[null,null,null,3,"Allowed cashflows relating to capex on Project 3","Allowed cashflows relating to capex on Project 3 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$391:J$454, MATCH($F461, $F$391:$F$454,0), 0)","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"INDEX(L$391:L$454, MATCH($F461, $F$391:$F$454,0), 0)","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,243729.72258088744,null,{"$f":"INDEX(AA$391:AA$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AB$391:AB$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AC$391:AC$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AD$391:AD$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AE$391:AE$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AF$391:AF$454, MATCH($F461, $F$391:$F$454,0), 0)","v":10000},{"$f":"INDEX(AG$391:AG$454, MATCH($F461, $F$391:$F$454,0), 0)","v":15775.938279719834},{"$f":"INDEX(AH$391:AH$454, MATCH($F461, $F$391:$F$454,0), 0)","v":30839.895704131974},{"$f":"INDEX(AI$391:AI$454, MATCH($F461, $F$391:$F$454,0), 0)","v":20818.142738708877},{"$f":"INDEX(AJ$391:AJ$454, MATCH($F461, $F$391:$F$454,0), 0)","v":22798.523814715514},{"$f":"INDEX(AK$391:AK$454, MATCH($F461, $F$391:$F$454,0), 0)","v":40548.587271563578},{"$f":"INDEX(AL$391:AL$454, MATCH($F461, $F$391:$F$454,0), 0)","v":47559.42128174509},{"$f":"INDEX(AM$391:AM$454, MATCH($F461, $F$391:$F$454,0), 0)","v":55389.213490302551},{"$f":"INDEX(AN$391:AN$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AO$391:AO$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AP$391:AP$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AQ$391:AQ$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AR$391:AR$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AS$391:AS$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AT$391:AT$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AU$391:AU$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AV$391:AV$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AW$391:AW$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AX$391:AX$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AY$391:AY$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AZ$391:AZ$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BA$391:BA$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BB$391:BB$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BC$391:BC$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BD$391:BD$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BE$391:BE$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BF$391:BF$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BG$391:BG$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BH$391:BH$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BI$391:BI$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BJ$391:BJ$454, MATCH($F461, $F$391:$F$454,0), 0)","v":0}]
[null,null,null,6,"Allowed cashflows relating to capex on Project 6","Allowed cashflows relating to capex on Project 6 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$391:J$454, MATCH($F464, $F$391:$F$454,0), 0)","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"INDEX(L$391:L$454, MATCH($F464, $F$391:$F$454,0), 0)","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,19399.890210894184,null,{"$f":"INDEX(AA$391:AA$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AB$391:AB$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AC$391:AC$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AD$391:AD$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AE$391:AE$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AF$391:AF$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AG$391:AG$454, MATCH($F464, $F$391:$F$454,0), 0)","v":985.99614248248963},{"$f":"INDEX(AH$391:AH$454, MATCH($F464, $F$391:$F$454,0), 0)","v":1927.4934815082484},{"$f":"INDEX(AI$391:AI$454, MATCH($F464, $F$391:$F$454,0), 0)","v":3449.7292669603389},{"$f":"INDEX(AJ$391:AJ$454, MATCH($F464, $F$391:$F$454,0), 0)","v":4641.7755937749271},{"$f":"INDEX(AK$391:AK$454, MATCH($F464, $F$391:$F$454,0), 0)","v":2731.2500330584708},{"$f":"INDEX(AL$391:AL$454, MATCH($F464, $F$391:$F$454,0), 0)","v":2724.4866838208013},{"$f":"INDEX(AM$391:AM$454, MATCH($F464, $F$391:$F$454,0), 0)","v":2939.1590092889073},{"$f":"INDEX(AN$391:AN$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AO$391:AO$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AP$391:AP$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AQ$391:AQ$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AR$391:AR$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AS$391:AS$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AT$391:AT$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AU$391:AU$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AV$391:AV$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AW$391:AW$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AX$391:AX$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AY$391:AY$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AZ$391:AZ$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BA$391:BA$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BB$391:BB$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BC$391:BC$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BD$391:BD$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BE$391:BE$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BF$391:BF$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BG$391:BG$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BH$391:BH$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BI$391:BI$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BJ$391:BJ$454, MATCH($F464, $F$391:$F$454,0), 0)","v":0}]
[null,null,null,7,"Allowed cashflows relating to capex on Project 7","Allowed cashflows relating to capex on Project 7 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$391:J$454, MATCH($F465, $F$391:$F$454,0), 0)","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"INDEX(L$391:L$454, MATCH($F465, $F$391:$F$454,0), 0)","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,6233.0169476237224,null,{"$f":"INDEX(AA$391:AA$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AB$391:AB$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AC$391:AC$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AD$391:AD$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AE$391:AE$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AF$391:AF$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AG$391:AG$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AH$391:AH$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AI$391:AI$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AJ$391:AJ$454, MATCH($F465, $F$391:$F$454,0), 0)","v":2355.9034229157091},{"$f":"INDEX(AK$391:AK$454, MATCH($F465, $F$391:$F$454,0), 0)","v":1642.0175340317794},{"$f":"INDEX(AL$391:AL$454, MATCH($F465, $F$391:$F$454,0), 0)","v":1236.0227214951756},{"$f":"INDEX(AM$391:AM$454, MATCH($F465, $F$391:$F$454,0), 0)","v":999.07326918105787},{"$f":"INDEX(AN$391:AN$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AO$391:AO$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AP$391:AP$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AQ$391:AQ$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AR$391:AR$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AS$391:AS$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AT$391:AT$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AU$391:AU$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AV$391:AV$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AW$391:AW$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AX$391:AX$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AY$391:AY$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AZ$391:AZ$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BA$391:BA$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BB$391:BB$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BC$391:BC$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BD$391:BD$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BE$391:BE$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BF$391:BF$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BG$391:BG$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BH$391:BH$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BI$391:BI$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BJ$391:BJ$454, MATCH($F465, $F$391:$F$454,0), 0)","v":0}]
[null,null,null,10,"Allowed cashflows relating to capex on Project 10","Allowed cashflows relating to capex on Project 10 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$391:J$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},null,{"$f":"INDEX(L$391:L$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$391:AA$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AB$391:AB$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AC$391:AC$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AD$391:AD$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AE$391:AE$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AF$391:AF$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AG$391:AG$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AH$391:AH$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AI$391:AI$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AJ$391:AJ$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AK$391:AK$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AL$391:AL$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AM$391:AM$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AN$391:AN$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AO$391:AO$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AP$391:AP$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AQ$391:AQ$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AR$391:AR$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AS$391:AS$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AT$391:AT$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AU$391:AU$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AV$391:AV$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AW$391:AW$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AX$391:AX$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AY$391:AY$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AZ$391:AZ$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BA$391:BA$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BB$391:BB$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BC$391:BC$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BD$391:BD$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BE$391:BE$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BF$391:BF$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BG$391:BG$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BH$391:BH$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BI$391:BI$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BJ$391:BJ$454, MATCH($F468, $F$391:$F$454,0), 0)","v":0}]
[null,null,null,11,"Allowed cashflows relating to capex on Project 11","Allowed cashflows relating to capex on Project 11 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$391:J$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},null,{"$f":"INDEX(L$391:L$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$391:AA$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AB$391:AB$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AC$391:AC$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AD$391:AD$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AE$391:AE$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AF$391:AF$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AG$391:AG$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AH$391:AH$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AI$391:AI$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AJ$391:AJ$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AK$391:AK$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AL$391:AL$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AM$391:AM$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AN$391:AN$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AO$391:AO$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AP$391:AP$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AQ$391:AQ$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AR$391:AR$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AS$391:AS$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AT$391:AT$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AU$391:AU$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AV$391:AV$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AW$391:AW$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AX$391:AX$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AY$391:AY$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AZ$391:AZ$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BA$391:BA$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BB$391:BB$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BC$391:BC$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BD$391:BD$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BE$391:BE$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BF$391:BF$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BG$391:BG$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BH$391:BH$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BI$391:BI$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BJ$391:BJ$454, MATCH($F469, $F$391:$F$454,0), 0)","v":0}]
[null,null,null,14,"Allowed cashflows relating to capex on Project 14","Allowed cashflows relating to capex on Project 14 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$391:J$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},null,{"$f":"INDEX(L$391:L$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$391:AA$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AB$391:AB$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AC$391:AC$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AD$391:AD$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AE$391:AE$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AF$391:AF$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AG$391:AG$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AH$391:AH$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AI$391:AI$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AJ$391:AJ$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AK$391:AK$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AL$391:AL$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AM$391:AM$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AN$391:AN$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AO$391:AO$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AP$391:AP$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AQ$391:AQ$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AR$391:AR$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AS$391:AS$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AT$391:AT$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AU$391:AU$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AV$391:AV$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AW$391:AW$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AX$391:AX$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AY$391:AY$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AZ$391:AZ$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BA$391:BA$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BB$391:BB$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BC$391:BC$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BD$391:BD$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BE$391:BE$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BF$391:BF$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BG$391:BG$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BH$391:BH$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BI$391:BI$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BJ$391:BJ$454, MATCH($F472, $F$391:$F$454,0), 0)","v":0}]
[null,null,null,15,"Allowed cashflows relating to capex on Project 15","Allowed cashflows relating to capex on Project 15 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$391:J$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},null,{"$f":"INDEX(L$391:L$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$391:AA$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AB$391:AB$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AC$391:AC$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AD$391:AD$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AE$391:AE$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AF$391:AF$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AG$391:AG$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AH$391:AH$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AI$391:AI$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AJ$391:AJ$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AK$391:AK$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AL$391:AL$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AM$391:AM$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AN$391:AN$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AO$391:AO$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AP$391:AP$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AQ$391:AQ$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AR$391:AR$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AS$391:AS$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AT$391:AT$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AU$391:AU$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AV$391:AV$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AW$391:AW$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AX$391:AX$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AY$391:AY$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AZ$391:AZ$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BA$391:BA$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BB$391:BB$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BC$391:BC$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BD$391:BD$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BE$391:BE$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BF$391:BF$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BG$391:BG$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BH$391:BH$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BI$391:BI$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BJ$391:BJ$454, MATCH($F473, $F$391:$F$454,0), 0)","v":0}]
[null,null,null,18,"Allowed cashflows relating to capex on Project 18","Allowed cashflows relating to capex on Project 18 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$391:J$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},null,{"$f":"INDEX(L$391:L$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$391:AA$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AB$391:AB$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AC$391:AC$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AD$391:AD$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AE$391:AE$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AF$391:AF$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AG$391:AG$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AH$391:AH$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AI$391:AI$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AJ$391:AJ$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AK$391:AK$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AL$391:AL$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AM$391:AM$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AN$391:AN$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AO$391:AO$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AP$391:AP$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AQ$391:AQ$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AR$391:AR$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AS$391:AS$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AT$391:AT$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AU$391:AU$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AV$391:AV$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AW$391:AW$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AX$391:AX$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AY$391:AY$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AZ$391:AZ$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BA$391:BA$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BB$391:BB$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BC$391:BC$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BD$391:BD$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BE$391:BE$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BF$391:BF$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BG$391:BG$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BH$391:BH$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BI$391:BI$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BJ$391:BJ$454, MATCH($F476, $F$391:$F$454,0), 0)","v":0}]
[null,null,null,19,"Allowed cashflows relating to capex on Project 19","Allowed cashflows relating to capex on Project 19 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$391:J$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},null,{"$f":"INDEX(L$391:L$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$391:AA$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AB$391:AB$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AC$391:AC$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AD$391:AD$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AE$391:AE$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AF$391:AF$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AG$391:AG$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AH$391:AH$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AI$391:AI$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AJ$391:AJ$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AK$391:AK$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AL$391:AL$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AM$391:AM$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AN$391:AN$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AO$391:AO$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AP$391:AP$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AQ$391:AQ$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AR$391:AR$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AS$391:AS$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AT$391:AT$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AU$391:AU$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AV$391:AV$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AW$391:AW$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AX$391:AX$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AY$391:AY$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(AZ$391:AZ$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BA$391:BA$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BB$391:BB$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BC$391:BC$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BD$391:BD$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BE$391:BE$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BF$391:BF$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BG$391:BG$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BH$391:BH$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BI$391:BI$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0},{"$f":"INDEX(BJ$391:BJ$454, MATCH($F477, $F$391:$F$454,0), 0)","v":0}]
[]
[null,null,"1.e.ii Cost of capital "]
[null,null,null,{"$f":"N(D483) + 1","v":1},"Profiled Cost of Capital - CAA Run",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[null,null,null,{"$f":"N(D484) + 1","v":2},null,null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,{"$f":"N(D487) + 1","v":5},null,null,{"$f":"I_Global!$F$63","v":"%"}]
[]
[]
[null,null,"1.e.iii RAB depreciation profiles"]
[null,null,null,{"$f":"N(D495) + 1","v":1},"Profile 1",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA496:BJ496)","v":0}]
[null,null,null,{"$f":"N(D496) + 1","v":2},"Profile 2",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA497:BJ497)","v":0}]
[null,null,null,{"$f":"N(D498) + 1","v":4},"Profile 4",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA499:BJ499)","v":0}]
[null,null,null,{"$f":"N(D499) + 1","v":5},"Profile 5",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA500:BJ500)","v":0}]
[null,null,null,{"$f":"MATCH(F503, E496:E501, 0)","v":3},"Manual Depreciation Profile for RAB 2",{"$f":"'I_InputSets UKATS'!F473","v":"Profile 3"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA503:BJ503)","v":0},null,{"$f":"INDEX(AA496:AA500,MATCH($F503,$E496:$E500,0))","v":0},{"$f":"INDEX(AB496:AB500,MATCH($F503,$E496:$E500,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D506) + 1","v":2},"Depreciation profile for existing asset - 2",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA507:BJ507)","v":0}]
[null,null,null,{"$f":"N(D507) + 1","v":3},{"$f":"$D$505 & \" - \" & D508","v":"Depreciation profile for existing asset - 3"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA508:BJ508)","v":0}]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!F466","v":"Depreciation profile for existing asset - 1"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA512:BJ512)","v":2228906.1511637676},null,{"$f":"INDEX(AA506:AA510,MATCH($E512,$E506:$E510,0))","v":212107.59910220656},214979.1013126472,209562.11788791395,193738.71167391431,187550.97641132941,188499.61868003005,140034.60677027193,112131.76227173905,107767.07623933781,107712.44170166511,98234.301531899735,90646.194708166848,81599.022572115486,73061.450344052471,65946.014753677184,52991.160643786461,41976.872762930449,28696.27769091924,16848.646109021094,4822.1979961428906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RAB adjustments"]
[]
[null,null,null,"Adjustments"]
[]
[null,null,null,"5a Estimated Spectrum Cost variance"]
[null,null,null,"5b Spectrum cost variance adjustment"]
[null,null,null,null,"Prior Period Spectrum Cost variance adjustment",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Increase / (Decrease)","PCM inputs review_sc 170423.xlsx, Spectrum cost, row 24",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA528:BJ528)","v":-578.79999999999995},null,-49.2,0,0,0,267.3,-511.3,0,0,-285.60000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Temporary Unit Rate pricing adjustments",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Increase / (Decrease)","I_Series UKATS, rows 437, 443, 453",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA531:BJ531)","v":770.04502485666217},null,770.04502485666217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"UKATS fixed assets - Grants or other contributions",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA535:BJ535)","v":0}]
[]
[]
[null,null,null,"5e Allowed underlying Depreciation  Real Movements in Working Capital"]
[null,null,null,"5f Backlog adjustments to Allowed Depreciaiton"]
[null,null,null,null,"Allowed Backlog Depreciation Adjustment",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Increase / (Decrease)","I_Series UKATS, rows 456",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA544:BD544)","v":12823.365416777371},null,4386.5394125725279,4034.8768988567303,4031.3709136539978,4030.4929077144911,4035.2053962646346,-9404.8378844533108,-10267.302146347844,-10267.302146347844,-1300.1086604639402,-1300.1086604639404,8281.5131285972893,8281.5131285972893,8281.5131285972893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D547) + 1","v":1},"Pension Contribution Variance - Base",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},null,"PCM inputs review_sc 170423.xlsx, Pension cont variance, row 22",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA548:BJ548)","v":31344},null,1248,1813,4807,12865,16783,-153,-3125,-2894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"MATCH(F552, E548:E551, 0)","v":1},{"$f":"'I_InputSets UKATS'!E82","v":"Pension Contribution Variance"},{"$f":"'I_InputSets UKATS'!F82","v":"Pension Contribution Variance - Base"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA552:BJ552)","v":31344},null,1248,1813,4807,12865,16783,-153,-3125,-2894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP2 Pension Passthrough Adjustment depreciation profile - UKATS",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA555:BJ555)","v":0}]
[null,null,null,null,"RP3 Pension Passthrough Adjustment depreciation profile - UKATS",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA556:BJ556)","v":0}]
[null,null,null,null,"NR28 Pension Passthrough Adjustment depreciation profile - UKATS",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA558:BJ558)","v":0}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,"RP1 Pension Passthrough Adjustment depreciation profile - UKATS - Override",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA562:BJ562)","v":0}]
[null,null,null,null,"RP2 Pension Passthrough Adjustment depreciation profile - UKATS  - Override",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA563:BJ563)","v":0}]
[null,null,null,null,"NR28 Pension Passthrough Adjustment depreciation profile - UKATS  - Override",null,{"$f":"I_Global!$F$63","v":"%"},null,"Not in use.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA566:BJ566)","v":0}]
[]
[]
[null,null,null,null,"Adjustments - RP2",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA571:BJ571)","v":0}]
[null,null,null,"5h RPI-CPI Wedge Variance",null,null,null,null,"RP3 Only"]
[null,null,null,null,"CAA Assumed CPI for calender year t",null,{"$f":"I_Global!$F$63","v":"%"},null,null," 'I_Series UKATS'! Rows 482:487",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA575:BJ575)","v":0.1031050264377491},null,0,0,0,2.4754524471838568E-2,1.8350501965910482E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2]
[null,null,null,null,"CAA Assumed Regulatory Depreciation for calendar year t",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Enter as positive"," 'I_Series UKATS'! Rows 482:487",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA578:BJ578)","v":518655.08125239937},null,0,0,0,0,0,195808.93661732765,169819.96283219449,153026.1818028772]
[null,null,null,null,"Opening RAB for RPI CPI Wedge Calculations",934514.24134089728,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2017","Enter as positive"," 'I_Series UKATS'! Rows 482:487",null,"Being published with this model"]
[null,null,null,null,"Regulatory Depreciation",null,"£'000 ","RPI","Enter as positive","NERL RAGs page 90, 'I_Series UKATS'! Rows 914",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA582:BJ582)","v":465795},null,0,0,0,0,0,184687,150089,131019]
[null,null,null,null,"Actuals",null,"£'000 ",null,"Enter as positive","RAB rules page 89, 'I_Series UKATS'! Rows 943_OU",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA583:BJ583)","v":3486404},null,0,0,0,0,0,1053823,1174022,1258559]
[null,null,null,null,"CAA Cost of Capital",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"NR23 WACC Calculator - Phase 1 Update, Summary tab, Cell E29",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA586:BJ586)","v":1.2898721695095361},null,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[null,null,null,null,"CAA assumed net capex",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive"," I_Series UKATS, rows 490:491",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA587:BJ587)","v":1585692.9775879832},null,150364.61663058455,143871.23191408164,121208.26706867355,108163.61907756662,96757.591590362063,188047.63230044127,168652.55402728097,110795.39074704699,{"$f":"SUM(AI459:AI478)","v":91144.930726723571},{"$f":"SUM(AJ459:AJ478)","v":103354.04510689399},105352.27150718862,100501.66918582017,97479.157705319041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Prior Reporting Period Tax clawback ",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Increase / (Decrease)",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA590:BJ590)","v":0}]
[]
[null,null,null,null,"RAB 2 In-period non capex RAB adjustments",null,"£'000",{"$f":"I_Global!$F$211","v":"RPI 2020"},"Increase / (Decrease)",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA594:BJ594)","v":0}]
[null,null,null,null,"RAB 2  non capex RAB adjustments effected at start of price control period",null,"£'000",{"$f":"I_Global!$F$211","v":"RPI 2020"},"Increase / (Decrease)",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA595:BJ595)","v":0}]
[null,null,null,null,"CAA Assumed Net Capital Expenditure",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA598:BJ598)","v":0}]
[]
[null,null,null,null,"Proportion of TRS accrued in year allocated to RAB2 working capital adjustment",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA602:BJ602)","v":0}]
[]
[null,null,"Risk Sharing Adjustment Parameters"]
[]
[null,null,null,null,"UKATS TRS DC Manual Override",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Increase / (Decrease)","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA610:BJ610)","v":-22920.126540807505},null,0,0,0,0,0,{"$f":"IC_PCFM_v3!AF34","v":-1447.5165708615523},{"$f":"IC_PCFM_v3!AG34","v":20254.340118259861},{"$f":"IC_PCFM_v3!AH34","v":-41726.950088205813},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Band One -\" & D612","v":"Band One -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,{"$f":"\"Band Two -\" & D612","v":"Band Two -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"I_Global!$F$340","v":"Bands - B"}]
[null,null,null,null,{"$f":"\"Nil band -\" & D618","v":"Nil band -Bands - B"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,{"$f":"\"Band Two -\" & D618","v":"Band Two -Bands - B"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Band Three -\" & D618","v":"Band Three -Bands - B"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Nil band -\" & D624","v":"Nil band -Bands - C"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,{"$f":"\"Band One -\" & D624","v":"Band One -Bands - C"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,"Selected Bands"]
[null,null,null,null,{"$f":"\"Band One -\" & $F$631","v":"Band One -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$613:AA$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AB$613:AB$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AC$613:AC$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AD$613:AD$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AE$613:AE$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AF$613:AF$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AG$613:AG$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AH$613:AH$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AI$613:AI$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AJ$613:AJ$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AK$613:AK$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AL$613:AL$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AM$613:AM$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AN$613:AN$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AO$613:AO$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AP$613:AP$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AQ$613:AQ$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AR$613:AR$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AS$613:AS$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AT$613:AT$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AU$613:AU$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AV$613:AV$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AW$613:AW$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AX$613:AX$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AY$613:AY$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(AZ$613:AZ$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(BA$613:BA$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(BB$613:BB$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(BC$613:BC$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(BD$613:BD$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(BE$613:BE$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(BF$613:BF$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(BG$613:BG$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(BH$613:BH$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(BI$613:BI$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1},{"$f":"INDEX(BJ$613:BJ$629, MATCH($E633, $E$613:$E$628, 0), 0)","v":0.1}]
[null,null,null,null,{"$f":"\"Band Two -\" & $F$631","v":"Band Two -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$613:AA$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AB$613:AB$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AC$613:AC$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AD$613:AD$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AE$613:AE$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AF$613:AF$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AG$613:AG$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AH$613:AH$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AI$613:AI$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AJ$613:AJ$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AK$613:AK$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AL$613:AL$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AM$613:AM$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AN$613:AN$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AO$613:AO$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AP$613:AP$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AQ$613:AQ$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AR$613:AR$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AS$613:AS$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AT$613:AT$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AU$613:AU$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AV$613:AV$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AW$613:AW$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AX$613:AX$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AY$613:AY$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(AZ$613:AZ$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(BA$613:BA$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(BB$613:BB$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(BC$613:BC$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(BD$613:BD$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(BE$613:BE$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(BF$613:BF$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(BG$613:BG$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(BH$613:BH$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(BI$613:BI$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1},{"$f":"INDEX(BJ$613:BJ$629, MATCH($E634, $E$613:$E$628, 0), 0)","v":1}]
[null,null,null,null,{"$f":"E632& \" - Check\"","v":"Nil band -Bands - A - Check"},null,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA637:BJ637)","v":0},null,{"$f":"--(AA632<0)","v":0},{"$f":"--(AB632<0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E633& \" - Check\"","v":"Band One -Bands - A - Check"},null,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA638:BJ638)","v":0},null,{"$f":"--(AA633<AA632)","v":0},{"$f":"--(AB633<AB632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Check UKATS - TTRS Banding inputs",{"$f":"Y641","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA641:BJ641)","v":0},null,{"$f":"SUM(AA637:AA640)","v":0},{"$f":"SUM(AB637:AB640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Band Two  % of revenue risk shared with users",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Band Three % of revenue risk shared with users",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"N(D648) + 1","v":1},"Band 1 Revenue Release (1)",null,"# years",null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"N(D649) + 1","v":2},"Band 1 Revenue Release (2)",null,"# years"]
[null,null,null,{"$f":"MATCH(F653, E649:E652, 0)","v":1},"Number of Years Band 1 adjustment spread over",{"$f":"'I_InputSets UKATS'!F162","v":"Band 1 Revenue Release (1)"},"# years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA649:AA651,MATCH($F653,$E649:$E651,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,{"$f":"N(D656) + 1","v":2},"Band 2 Revenue Release (2)",null,"# years"]
[null,null,null,{"$f":"N(D657) + 1","v":3},"Band 2 Revenue Release (3)",null,"# years"]
[]
[null,null,null,"Band 2 Negative Movement Release"]
[null,null,null,{"$f":"N(D664) + 1","v":3},"Band 2 Revenue Release (3)",null,"# years"]
[]
[null,null,null,"Band 3 Postitive Movement Release - NOT USED"]
[null,null,null,{"$f":"N(D669) + 1","v":1},"Band 3 Revenue Release (1)",null,"# years"]
[]
[null,null,null,{"$f":"MATCH(F674, E670:E673, 0)","v":1},"Number of Years Band 3 adjustment spread over",{"$f":"'I_InputSets UKATS'!F164","v":"Band 3 Revenue Release (1)"},"# years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA670:AA672,MATCH($F674,$E670:$E672,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D676","v":"Band 3 Negative Movement Release - NOT USED"},null,"# years"]
[]
[null,null,null,{"$f":"N(D679) + 1","v":1},"Band 4 Revenue Release (1)",null,"# years"]
[null,null,null,{"$f":"N(D680) + 1","v":2},"Band 4 Revenue Release (2)",null,"# years"]
[null,null,null,{"$f":"MATCH(F684, E680:E683, 0)","v":1},"Number of Years Above Band 3 adjustment spread over",{"$f":"'I_InputSets UKATS'!F165","v":"Band 4 Revenue Release (1)"},"# years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA680:AA682,MATCH($F684,$E680:$E682,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"\"Lag Factor used for adjustments (\"&E633&\")\"","v":"Lag Factor used for adjustments (Band One -Bands - A)"},null,"# years",null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,{"$f":"\"Lag Factor used for adjustments [Positive] (\"&E635&\")\"","v":"Lag Factor used for adjustments [Positive] (Band Three -Bands - A)"},"NOT USED","# years"]
[null,null,null,null,{"$f":"\"Lag Factor used for adjustments [Negative] (\"&E635&\")\"","v":"Lag Factor used for adjustments [Negative] (Band Three -Bands - A)"},"NOT USED"]
[null,null,"RP3 adjustments"]
[]
[null,null,null,{"$f":"N(D699) + 1","v":3},"RP3 traffic share release start flag (3)",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA700:BJ700)","v":0}]
[]
[]
[null,null,null,{"$f":"N(D704) + 1","v":1},"RP3 traffic share release profile % (1) [75% NR23, 25% NR28]",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"TRS Core Inputs.xlsx, I_Series UKATS, rows 87:88",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA705:BJ705)","v":1.0000000000000002},null,0,0,0,0,0,0,0,0,0.15,0.15,0.15,0.15,0.15,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"MATCH(F709, E705:E708, 0)","v":2},"RP3 traffic share release profile % - UKATS",{"$f":"'I_InputSets UKATS'!$F$169","v":"RP3 traffic share release profile % (2) [50% NR23, 50% NR28]"},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA709:BJ709)","v":0.99999999999999989},null,{"$f":"INDEX(AA705:AA707,MATCH($F709,$E705:$E707,0))","v":0},0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N(D711) + 1","v":2},"RP3 traffic share release profile % (2) [50% NR23, 50% NR28]",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"TRS Core Inputs.xlsx, I_Series UKATS, rows 87:88",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA712:BJ712)","v":0.99999999999999989},null,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"N(D712) + 1","v":3},"RP3 traffic share release profile % [NERL]",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"NERL Business Plan",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA713:BJ713)","v":1.0000000000000002},null,0,0,0,0,0,0,0,0,0.15,0.15,0.15,0.15,0.15,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"1.h Determined Costs - Adjustments"]
[]
[null,"1.i Working Capital Adjustments"]
[]
[null,"1.j Reporting Table Inputs"]
[null,null,null,null,"2.2   Communication",null,{"$f":"I_Global!$F$63","v":"%"},null,"Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"2.3   Navigation",null,{"$f":"I_Global!$F$63","v":"%"},null,"Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"2.6   Aeronautical Information",null,{"$f":"I_Global!$F$63","v":"%"},null,"Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"2.7   Meteorological services",null,{"$f":"I_Global!$F$63","v":"%"},null,"Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,"Service Line Split - UKATS",null,{"$f":"I_Global!$F$63","v":"%"},null,"Enter as Positive","Calculated in  C_Output_Staging",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA737:BJ737)","v":4.4272565242003656},null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AI396/C_Output_Staging!AI379","v":0.89106677487399533},{"$f":"C_Output_Staging!AJ396/C_Output_Staging!AJ379","v":0.89206394865666905},{"$f":"C_Output_Staging!AK396/C_Output_Staging!AK379","v":0.87956423677877305},{"$f":"C_Output_Staging!AL396/C_Output_Staging!AL379","v":0.88240325554831645},{"$f":"C_Output_Staging!AM396/C_Output_Staging!AM379","v":0.88215830834261166}]
[null,null,null,null,"3.6  Return on equity",null,{"$f":"I_Global!$F$63","v":"%"},null,"Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA740:BJ740)","v":0}]
[null,null,null,null,"3.7  Average interest on debts",null,{"$f":"I_Global!$F$63","v":"%"},null,"Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA741:BJ741)","v":0}]
[]
[null,null,null,null,"3.9  Common projects - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA744:BJ744)","v":0}]
[null,null,null,null,"3.9  Common projects - LA",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA745:BJ745)","v":0}]
[]
[null,null,null,null,"3.12  Cost of leasing ",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA747:BJ747)","v":0}]
[]
[null,null,null,null,"4.1  Costs for exempted VFR flights",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA749:BJ749)","v":0}]
[]
[null,"Pension Revaluation (UKATS)"]
[]
[null,null,null,null,"Increase (decrease) in Pension Asset due to Revaluation (UKATS)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"I_Series UKATS, row 612",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA753:BJ753)","v":336109.8652747171},null,237186.38706734931,-234357.38322954162,348510.25505989377,-124661.59408525389,166076.06310585231,-211779.75458226923,31958.786186358302,27659.998434112505,26783.05200753082,26313.569765829357,25489.499069213325,24285.010305698233,23514.389334687163,22549.851852230131,21857.748201240775,21908.630168046286,-8593.4258987348167,-7021.2406672277712,-7012.206653260444,-7002.920037593809,-6993.3852224509019,-6983.6065648774975,-6973.5883684128748,-6963.3348836688128,-6952.8503089116812,-6942.1387906322452,-6931.2044241112826,-3707.4440370343491,-8258.6060502943947,-6848.6914790495248]
[]
[null,"MOD Deferred Income Closing Balance"]
[]
[null,null,null,null,"MOD Deferred Income closing balance - forecast",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative"," I_Series UKATS, row 616",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA757:BJ757)","v":-134507.25817616392},null,null,null,null,null,null,-2395.5551167039116,-22622.395390514132,-20839.097733334111,-19450.894612560569,-18118.999497148696,-15504.895760721163,-12123.179328656355,-8931.8489348743369,-5925.8970753119302,-3098.8176360740636,-446.94570599651348,-433.92786989952759,-421.28919407721122,-409.01863502641862,-397.1054708994356,-385.53929213537435,-374.30999236444109,-363.40775957712725,-352.82306755060898,-342.54666752486304,-332.56958012122635,-322.88308749633615,-313.47872572459823,-304.34827740252257,-295.48376446846851]
[]
[null,"Other CMA DC Inputs"]
[]
[null,null,null,null,"CMA Regulatory Depreciation",null,{"$f":"I_Global!$F$69","v":"£'000 "},2017,null,"CMA Inputs_v2, CMA tab, rows 14:15",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA761:BJ761)","v":466493.35186120757},null,null,null,null,null,null,184111.93139060237,150337.21873028993,132044.20174031524]
[null,null,null,null,"CMA Regulatory Return",null,{"$f":"I_Global!$F$69","v":"£'000 "},2017,null,"CMA Inputs_v2, CMA tab, rows 14:15",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA762:BJ762)","v":106964.69846752743},null,null,null,null,null,null,32744.751446908442,36074.764705944181,38145.182314674807]
[null,null,null,null,"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital ",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA763:BJ763)","v":0}]
[null,null,null,null,"Other Adjustemnts",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA764:BJ764)","v":0}]
[]
[null,null,null,null,"CMA Adjustments",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"Adjust to NPP DC (as this is what was used to charge customers) / Q17",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA766:BJ766)","v":-11367.24300044375},null,null,null,null,null,null,-11367.24300044375]
[]
[null,null,null,null,"CMA Indexation",null,"Index",null,null,"CMA Inputs_v2, CMA tab, row 4",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA768:BJ768)","v":3.2575830106190273},null,null,null,null,null,null,{"$f":"'IC_TRS_Cost Rec bridge'!AF$19","v":1.0644304700754894},{"$f":"'IC_TRS_Cost Rec bridge'!AG$19","v":1.0857190794769989},{"$f":"'IC_TRS_Cost Rec bridge'!AH$19","v":1.1074334610665391}]
[]
[null,"Other Efficient Cost Inputs"]
[]
[null,null,null,null,"Efficient Costs - Regulatory Depreciation",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v3, Summary of Inputs tab, rows 35:36",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA772:BJ772)","v":507172.77375477878},null,null,null,null,null,null,195974.34967660514,163587.0537057305,147611.37037244314]
[null,null,null,null,"Efficient Costs - Regulatory Return",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v3, Summary of Inputs tab, rows 35:36",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA773:BJ773)","v":116750.94853610243},null,null,null,null,null,null,34854.511175137814,39254.181507508998,42642.255853455616]
[]
[null,"CSM Inputs"]
[]
[null,null,null,null,"Regulatory depreciation RP1 UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},null,"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA777:BJ777)","v":16197.987653255843},null,0,1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1166.1908727166874,1213.8995036519466]
[null,null,null,null,"RP2 pension pass-through UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},null,"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA778:BJ778)","v":37805.033863899058},null,1257.4634675658763,1826.5700872498869,4844.3381533451302,12964.139457973199,16912.522697764965,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 pension pass-through UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},null,"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA779:BJ779)","v":-6672.6669901714886},null,0,0,0,0,0,-154.48939094968227,-3227.3281884516127,-3290.849410770194,0,0,0,0,0,0,0]
[]
[null,"Other Tax"]
[]
[null,null,null,null,"R&D Capital Allowances",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"FW CAANERL - NR23 tax finance modelling.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA783:BJ783)","v":123601},null,0,0,0,0,0,0,0,28522,8401,2951,27361,27906,28460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Long Life Assets Allowances",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"FW CAANERL - NR23 tax finance modelling.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA784:BJ784)","v":1353},null,0,0,0,0,0,0,0,275,253,233,214,197,181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other Efficient Cost Inputs"]
[]
[null,null,null,null,"LA TRS Efficient Cost Adjustment",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CAA / LA TRS Adjustment File",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA788:BJ788)","v":16442.514551588949},null,null,null,null,null,null,{"$f":"IC_LA_TRS!AF21","v":7555.2974112578877},{"$f":"IC_LA_TRS!AG21","v":6033.0043207808967},{"$f":"IC_LA_TRS!AH21","v":2854.2128195501646}]
[]
[null,"CMA Cost Inputs"]
[]
[null,null,null,null,"Wages & Salaries (CMA only)","Opex - Wages & Salaries - Determination [CMA, CAA]",{"$f":"I_Global!$F$69","v":"£'000 "},"CPI 2017",null,"CMA Inputs_v2, CMA tab, rows 7:16",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA792:BJ792)","v":768377.39784874849},null,null,null,null,null,null,253129.7860095308,250094.8514463795,265152.76039283816]
[null,null,null,null,"DB Pension Costs  (CMA only)","Pensions - Defined benefit - Ongoing Contributions - Determination [CMA, CAA]",{"$f":"I_Global!$F$69","v":"£'000 "},"CPI 2017",null,"CMA Inputs_v2, CMA tab, rows 7:16",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA793:BJ793)","v":184700.79469323036},null,null,null,null,null,null,62720.789623667159,61601.360256705069,60378.64481285814]
[null,null,null,null,"Pensions - DB - Deficit Repair (CMA only)","Pensions - Defined benefit - Deficit Repair - Determination [CMA, CAA]",{"$f":"I_Global!$F$69","v":"£'000 "},"CPI 2017",null,"CMA Inputs_v2, CMA tab, rows 7:16",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"DC Pension Costs (CMA only)","Pensions - Defined contribution - Determination [CMA, CAA]",{"$f":"I_Global!$F$69","v":"£'000 "},"CPI 2017",null,"CMA Inputs_v2, CMA tab, rows 7:16",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,36481.816541728287,null,null,null,null,null,null,11032.899971319988,12238.377251085632,13210.539319322668]
[null,null,null,null,"OO Pension Costs (CMA only)","Pensions - Opt outs - Determination [CMA, CAA]",{"$f":"I_Global!$F$69","v":"£'000 "},"CPI 2017",null,"CMA Inputs_v2, CMA tab, rows 7:16",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,45589.931805968277,null,null,null,null,null,null,16078.388758371912,15228.033570246907,14283.509477349457]
[null,null,null,null,"Spare Pension Costs  (CMA only)","Pensions - Other pension costs - Determination [CMA, CAA]",{"$f":"I_Global!$F$69","v":"£'000 "},"CPI 2017",null,"CMA Inputs_v2, CMA tab, rows 7:16",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Opex - Redundancy (CAA Efficient)","Opex - Redundancy - Determination [CMA, CAA]",{"$f":"I_Global!$F$69","v":"£'000 "},"CPI 2017",null,"CMA Inputs_v2, CMA tab, rows 7:16",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Non-Staff Operating Costs  (CMA only)","Opex - Non-staff costs - Determination [CMA, CAA]",{"$f":"I_Global!$F$69","v":"£'000 "},"CPI 2017",null,"CMA Inputs_v2, CMA tab, rows 7:16",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,530312.60318981297,null,null,null,null,null,null,175515.82751344424,176309.33030554678,178487.44537082198]
[null,null,null,null,"Exceptionals  (CMA only)","Opex - Exceptional (excl. redundancy) - Determination [CMA, CAA]",{"$f":"I_Global!$F$69","v":"£'000 "},"CPI 2017",null,"CMA Inputs_v2, CMA tab, rows 7:16",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,4567.2135467202725,null,null,null,null,null,null,1525.4405833005653,1525.0543765159293,1516.7185869037776]
[]
[null,null,null,null,"Other Income",null,{"$f":"I_Global!$F$69","v":"£'000 "},"CPI 2017",null,"CMA Inputs_v2, CMA tab, rows 7:16",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,273403.91373783979,null,null,null,null,null,null,96052.709267297701,89295.451366581707,88055.753103960393]
[]
["End of spreadsheet"]

{"sheet":"I_Series Oceanic","index":13,"n_rows":441,"n_cols":62,"rows_kept":441,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"I_Series Oceanic"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E4","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E5","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E6","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status","Checks",null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Oceanic"]
[null,"2.a Flight Assumptions"]
[]
[null,null,null,"Atlantic Flights"]
[null,null,null,{"$f":"N(D18) + 1","v":1},"Atlantic Flights - CAA PCM Run  (BASE CASE)",null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,"NR23 Model Run (25Apr23) - Inputs for Traffic and Forecasts.xlsx, Oceanic, row 12",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA19:BJ19)","v":16414},null,null,null,null,null,477,201,224,439,483,519,528,535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[null,null,null,{"$f":"N(D19) + 1","v":2},"Atlantic Flights - CAA PCM Run (LOW CASE)",null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,"NR23 Model Run (25Apr23) - Inputs for Traffic and Forecasts.xlsx, Oceanic, row 20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA20:BJ20)","v":14934},null,null,null,null,null,477,201,224,439,434,467,475,482,488,489,489,489,489,489,489,489,489,489,489,489,489,489,489,489,489,489,489,489,489,489,489,489]
[null,null,null,{"$f":"N(D20) + 1","v":3},null,null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA21:BJ21)","v":0}]
[null,null,null,{"$f":"N(D21) + 1","v":4},null,null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA22:BJ22)","v":0}]
[null,null,null,{"$f":"N(D22) + 1","v":5},null,null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA23:BJ23)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F25, E19:E24, 0)","v":1},"Atlantic Flights - Outturn",{"$f":"'I_InputSets Oceanic'!F20","v":"Atlantic Flights - CAA PCM Run  (BASE CASE)"},{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA25:BJ25)","v":16414},null,{"$f":"INDEX(AA19:AA23,MATCH($F25,$E19:$E23,0))","v":0},0,0,0,477,201,224,439,483,519,528,535,542,{"$f":"INDEX(AN19:AN23,MATCH($F25,$E19:$E23,0))","v":542},542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[null,null,null,{"$f":"MATCH(F26, E19:E24, 0)","v":1},"Atlantic Flights - Price Determination",{"$f":"'I_InputSets Oceanic'!F21","v":"Atlantic Flights - CAA PCM Run  (BASE CASE)"},{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA26:BJ26)","v":16414},null,{"$f":"INDEX(AA19:AA23,MATCH($F26,$E19:$E23,0))","v":0},0,0,0,477,201,224,439,483,519,528,535,542,{"$f":"INDEX(AN19:AN23,MATCH($F26,$E19:$E23,0))","v":542},542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[]
[null,null,null,"Tango Flights"]
[null,null,null,{"$f":"N(D28) + 1","v":1},"Tango Flights - CAA PCM Run  (BASE CASE)",null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,"NR23 Model Run (25Apr23) - Inputs for Traffic and Forecasts.xlsx, Oceanic, row 11",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA29:BJ29)","v":812},null,null,null,null,null,20,8,10,22,24,26,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[null,null,null,{"$f":"N(D29) + 1","v":2},"Tango Flights - CAA PCM Run  (LOW CASE)",null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,"NR23 Model Run (25Apr23) - Inputs for Traffic and Forecasts.xlsx, Oceanic, row 11",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA30:BJ30)","v":892},null,null,null,null,null,20,8,10,22,22,24,24,24,25,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31,31]
[null,null,null,{"$f":"N(D30) + 1","v":3},null,null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA31:BJ31)","v":0}]
[null,null,null,{"$f":"N(D31) + 1","v":4},null,null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA32:BJ32)","v":0}]
[null,null,null,{"$f":"N(D32) + 1","v":5},null,null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA33:BJ33)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F35, E29:E34, 0)","v":1},"Tango Flights - Outturn",{"$f":"'I_InputSets Oceanic'!F23","v":"Tango Flights - CAA PCM Run  (BASE CASE)"},{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA35:BJ35)","v":812},null,{"$f":"INDEX(AA29:AA33,MATCH($F35,$E29:$E33,0))","v":0},0,0,0,20,8,10,22,24,26,27,27,27,{"$f":"INDEX(AN29:AN33,MATCH($F35,$E29:$E33,0))","v":27},27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[null,null,null,{"$f":"MATCH(F36, E29:E34, 0)","v":1},"Tango Flights - Price Determination",{"$f":"'I_InputSets Oceanic'!F24","v":"Tango Flights - CAA PCM Run  (BASE CASE)"},{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA36:BJ36)","v":812},null,{"$f":"INDEX(AA29:AA33,MATCH($F36,$E29:$E33,0))","v":0},0,0,0,20,8,10,22,24,26,27,27,27,{"$f":"INDEX(AN29:AN33,MATCH($F36,$E29:$E33,0))","v":27},27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[]
[null,null,null,"Flights (from the RAB Rulebook)"]
[null,null,null,null,"Forecast Atlantic Flights set in Licence",null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,"CAP2111, p.92",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA39:BJ39)","v":1523},null,null,null,null,null,null,497,507,519]
[null,null,null,null,"Forecast Tango Flights set in Licence",null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,null,"CAP2111, p.92",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA40:BJ40)","v":96},null,null,null,null,null,null,31,32,33]
[]
[null,"2.b Operating Expenditure"]
[]
[null,null,"2.b.i. Base Expenditure"]
[]
[null,null,null,{"$f":"N(D45) + 1","v":1},"Opex - Wages & Salaries - CAA  Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA46:BJ46)","v":106493.76550724081},null,null,null,null,null,13712.550712141361,12629.421423373877,11153.49888739583,10776.419505243792,11761.733214765138,11846.463490785953,11383.245020732709,11692.962098862459,11537.471153939692]
[null,null,null,{"$f":"N(D46) + 1","v":2},"Opex - Wages & Salaries - CAA Forecasts - CAA  Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA47:BJ47)","v":105038.21863276366},null,null,null,null,null,13712.550712141361,12629.421423373877,11153.49888739583,10776.419505243792,11467.68988439601,11550.301903516303,11098.663895214391,11400.638046390897,11249.0343750912]
[null,null,null,{"$f":"N(D47) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA48:BJ48)","v":0}]
[null,null,null,{"$f":"N(D48) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA49:BJ49)","v":0}]
[null,null,null,{"$f":"N(D49) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA50:BJ50)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F52, E46:E51, 0)","v":1},{"$f":"C_Index!E$549","v":"Opex - Wages & Salaries - Oceanic - Outturn"},{"$f":"C_Index!F$549","v":"Opex - Wages & Salaries - CAA  Run"},{"$f":"C_Index!G$549","v":"£'000"},{"$f":"C_Index!H$549","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA52:BJ52)","v":106493.76550724081},null,{"$f":"INDEX(AA46:AA50,MATCH($F52,$E46:$E50,0))","v":0},0,0,0,13712.550712141361,12629.421423373877,11153.49888739583,10776.419505243792,11761.733214765138,11846.463490785953,11383.245020732709,11692.962098862459,11537.471153939692,{"$f":"INDEX(AN46:AN50,MATCH($F52,$E46:$E50,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F53, E46:E51, 0)","v":1},{"$f":"C_Index!E$606","v":"Opex - Wages & Salaries - Oceanic - Price Determination"},{"$f":"C_Index!F$606","v":"Opex - Wages & Salaries - CAA  Run"},{"$f":"C_Index!G$606","v":"£'000"},{"$f":"C_Index!H$606","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA53:BJ53)","v":106493.76550724081},null,{"$f":"INDEX(AA46:AA50,MATCH($F53,$E46:$E50,0))","v":0},{"$f":"INDEX(AB46:AB50,MATCH($F53,$E46:$E50,0))","v":0},0,0,13712.550712141361,12629.421423373877,11153.49888739583,10776.419505243792,{"$f":"INDEX(AI46:AI50,MATCH($F53,$E46:$E50,0))","v":11761.733214765138},11846.463490785953,11383.245020732709,11692.962098862459,11537.471153939692,{"$f":"INDEX(AN46:AN50,MATCH($F53,$E46:$E50,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D54) + 1","v":1},"Pensions - Defined benefit - Ongoing Contributions - CAA  Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA55:BJ55)","v":16694.164408348464},null,null,null,null,null,null,2037.3450688464648,1639.4212373269368,1866.2679974080204,3081.6769880553547,2868.7588144156534,1909.8294231065206,1721.812404533692,1569.052474655821]
[null,null,null,{"$f":"N(D55) + 1","v":2},"Pensions - Defined benefit - Ongoing Contributions - CAA Forecasts - CAA  Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA56:BJ56)","v":16415.386155729288},null,null,null,null,null,null,2037.3450688464648,1639.4212373269368,1866.2679974080204,3004.635063353971,2797.0398440552622,1862.0836875288576,1678.7670944203496,1529.8261627894256]
[null,null,null,{"$f":"N(D56) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA57:BJ57)","v":0}]
[null,null,null,{"$f":"N(D57) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA58:BJ58)","v":0}]
[null,null,null,{"$f":"N(D58) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA59:BJ59)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F61, E55:E60, 0)","v":1},{"$f":"C_Index!E$550","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Outturn"},{"$f":"C_Index!F$550","v":"Pensions - Defined benefit - Ongoing Contributions - CAA  Run"},{"$f":"C_Index!G$550","v":"£'000"},{"$f":"C_Index!H$550","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA61:BJ61)","v":16694.164408348464},null,{"$f":"INDEX(AA55:AA59,MATCH($F61,$E55:$E59,0))","v":0},0,0,0,0,2037.3450688464648,1639.4212373269368,1866.2679974080204,3081.6769880553547,2868.7588144156534,1909.8294231065206,1721.812404533692,1569.052474655821,{"$f":"INDEX(AN55:AN59,MATCH($F61,$E55:$E59,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F62, E55:E60, 0)","v":1},{"$f":"C_Index!E$607","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination"},{"$f":"C_Index!F$607","v":"Pensions - Defined benefit - Ongoing Contributions - CAA  Run"},{"$f":"C_Index!G$607","v":"£'000"},{"$f":"C_Index!H$607","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA62:BJ62)","v":16694.164408348464},null,{"$f":"INDEX(AA55:AA59,MATCH($F62,$E55:$E59,0))","v":0},{"$f":"INDEX(AB55:AB59,MATCH($F62,$E55:$E59,0))","v":0},0,0,0,2037.3450688464648,1639.4212373269368,1866.2679974080204,3081.6769880553547,2868.7588144156534,1909.8294231065206,1721.812404533692,1569.052474655821,{"$f":"INDEX(AN55:AN59,MATCH($F62,$E55:$E59,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D63) + 1","v":1},"Pensions - Defined benefit - Deficit Repair - CAA  Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA64:BJ64)","v":4357.1829121244809},null,null,null,null,null,null,881.74189308644918,882.93344451605549,825.18773585924077,901.82284558249626,865.49699308023935,0,0,0]
[null,null,null,{"$f":"N(D64) + 1","v":2},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA65:BJ65)","v":0}]
[null,null,null,{"$f":"N(D65) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA66:BJ66)","v":0}]
[null,null,null,{"$f":"N(D66) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA67:BJ67)","v":0}]
[null,null,null,{"$f":"N(D67) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA68:BJ68)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F70, E64:E69, 0)","v":1},{"$f":"C_Index!E$551","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Outturn"},{"$f":"C_Index!F$551","v":"Pensions - Defined benefit - Deficit Repair - CAA  Run"},{"$f":"C_Index!G$551","v":"£'000"},{"$f":"C_Index!H$551","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA70:BJ70)","v":4357.1829121244809},null,{"$f":"INDEX(AA64:AA68,MATCH($F70,$E64:$E68,0))","v":0},0,0,0,0,881.74189308644918,882.93344451605549,825.18773585924077,901.82284558249626,865.49699308023935,0,0,0,{"$f":"INDEX(AN64:AN68,MATCH($F70,$E64:$E68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F71, E64:E69, 0)","v":1},{"$f":"C_Index!E$608","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination"},{"$f":"C_Index!F$608","v":"Pensions - Defined benefit - Deficit Repair - CAA  Run"},{"$f":"C_Index!G$608","v":"£'000"},{"$f":"C_Index!H$608","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA71:BJ71)","v":4357.1829121244809},null,{"$f":"INDEX(AA64:AA68,MATCH($F71,$E64:$E68,0))","v":0},{"$f":"INDEX(AB64:AB68,MATCH($F71,$E64:$E68,0))","v":0},0,0,0,881.74189308644918,882.93344451605549,825.18773585924077,901.82284558249626,865.49699308023935,0,{"$f":"INDEX(AL64:AL68,MATCH($F71,$E64:$E68,0))","v":0},0,{"$f":"INDEX(AN64:AN68,MATCH($F71,$E64:$E68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D72) + 1","v":1},"Pensions - Defined contribution - CAA  Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA73:BJ73)","v":7391.3722751518771},null,null,null,null,null,null,545.75339492168462,529.92997679087705,820.89008864476341,1127.9065556364569,1182.7520288373169,1079.1452334735666,1062.6205962536112,1042.3744005935998]
[null,null,null,{"$f":"N(D73) + 1","v":2},"Pensions - Defined contribution - CAA Forecasts - CAA  Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA74:BJ74)","v":7254.0023047820123},null,null,null,null,null,null,545.75339492168462,529.92997679087705,820.89008864476341,1099.7088917455455,1153.1832281163838,1052.1666026367275,1036.055081347271,1016.3150405787599]
[null,null,null,{"$f":"N(D74) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA75:BJ75)","v":0}]
[null,null,null,{"$f":"N(D75) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA76:BJ76)","v":0}]
[null,null,null,{"$f":"N(D76) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA77:BJ77)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F79, E73:E78, 0)","v":1},{"$f":"C_Index!E$552","v":"Pensions - Defined contribution - Oceanic - Outturn"},{"$f":"C_Index!F$552","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"C_Index!G$552","v":"£'000"},{"$f":"C_Index!H$552","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA79:BJ79)","v":7391.3722751518771},null,{"$f":"INDEX(AA73:AA77,MATCH($F79,$E73:$E77,0))","v":0},0,0,0,0,545.75339492168462,529.92997679087705,820.89008864476341,1127.9065556364569,1182.7520288373169,1079.1452334735666,1062.6205962536112,1042.3744005935998,{"$f":"INDEX(AN73:AN77,MATCH($F79,$E73:$E77,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F80, E73:E78, 0)","v":1},{"$f":"C_Index!E$609","v":"Pensions - Defined contribution - Oceanic - Price Determination"},{"$f":"C_Index!F$609","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"C_Index!G$609","v":"£'000"},{"$f":"C_Index!H$609","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA80:BJ80)","v":7391.3722751518771},null,{"$f":"INDEX(AA73:AA77,MATCH($F80,$E73:$E77,0))","v":0},{"$f":"INDEX(AB73:AB77,MATCH($F80,$E73:$E77,0))","v":0},0,0,0,545.75339492168462,529.92997679087705,820.89008864476341,1127.9065556364569,1182.7520288373169,1079.1452334735666,1062.6205962536112,1042.3744005935998,{"$f":"INDEX(AN73:AN77,MATCH($F80,$E73:$E77,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D81) + 1","v":1},"Pensions - Defined contribution - CAA  Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA82:BJ82)","v":4416.3829374149636},null,null,null,null,null,null,682.3184060070347,557.59238660292328,553.71005945066736,619.14130658774445,589.69876384225302,532.53835787588912,463.75854979386185,417.62510725458992]
[null,null,null,{"$f":"N(D82) + 1","v":2},"Pensions - opt outs - CAA Forecasts - CAA  Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA83:BJ83)","v":4350.8138852811053},null,null,null,null,null,null,682.3184060070347,557.59238660292328,553.71005945066736,603.66277392305085,574.9562947461967,519.22489892899193,452.16458604901527,407.18447957322519]
[null,null,null,{"$f":"N(D83) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA84:BJ84)","v":0}]
[null,null,null,{"$f":"N(D84) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA85:BJ85)","v":0}]
[null,null,null,{"$f":"N(D85) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA86:BJ86)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F88, E82:E87, 0)","v":1},{"$f":"C_Index!E$553","v":"Pensions - Opt outs - Oceanic - Outturn"},{"$f":"C_Index!F$553","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"C_Index!G$553","v":"£'000"},{"$f":"C_Index!H$553","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA88:BJ88)","v":4416.3829374149636},null,{"$f":"INDEX(AA82:AA86,MATCH($F88,$E82:$E86,0))","v":0},0,0,0,0,682.3184060070347,557.59238660292328,553.71005945066736,619.14130658774445,589.69876384225302,532.53835787588912,463.75854979386185,417.62510725458992,{"$f":"INDEX(AN82:AN86,MATCH($F88,$E82:$E86,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F89, E82:E87, 0)","v":1},{"$f":"C_Index!E$610","v":"Pensions - Opt outs - Oceanic - Price Determination"},{"$f":"C_Index!F$610","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"C_Index!G$610","v":"£'000"},{"$f":"C_Index!H$610","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA89:BJ89)","v":4416.3829374149636},null,{"$f":"INDEX(AA82:AA86,MATCH($F89,$E82:$E86,0))","v":0},{"$f":"INDEX(AB82:AB86,MATCH($F89,$E82:$E86,0))","v":0},0,0,0,682.3184060070347,557.59238660292328,553.71005945066736,619.14130658774445,589.69876384225302,532.53835787588912,463.75854979386185,417.62510725458992,{"$f":"INDEX(AN82:AN86,MATCH($F89,$E82:$E86,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D90) + 1","v":1},"Pensions - Other pension costs - 1",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA91:BJ91)","v":0}]
[null,null,null,{"$f":"N(D91) + 1","v":2},"Pensions - Other pension costs - 2",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA92:BJ92)","v":0}]
[null,null,null,{"$f":"N(D92) + 1","v":3},"Pensions - Other pension costs - 3",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA93:BJ93)","v":0}]
[null,null,null,{"$f":"N(D93) + 1","v":4},"Pensions - Other pension costs - 4",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA94:BJ94)","v":0}]
[null,null,null,{"$f":"N(D94) + 1","v":5},"Pensions - Other pension costs - 5",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA95:BJ95)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F97, E91:E96, 0)","v":1},{"$f":"C_Index!E$554","v":"Pensions - Other pension costs - Oceanic - Outturn"},{"$f":"C_Index!F$554","v":"Pensions - Other pension costs - 1"},{"$f":"C_Index!G$554","v":"£'000"},{"$f":"C_Index!H$554","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA97:BJ97)","v":0},null,{"$f":"INDEX(AA91:AA95,MATCH($F97,$E91:$E95,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AN91:AN95,MATCH($F97,$E91:$E95,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F98, E91:E96, 0)","v":1},{"$f":"C_Index!E$611","v":"Pensions - Other pension costs - Oceanic - Price Determination"},{"$f":"C_Index!F$611","v":"Pensions - Other pension costs - 1"},{"$f":"C_Index!G$611","v":"£'000"},{"$f":"C_Index!H$611","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA98:BJ98)","v":0},null,{"$f":"INDEX(AA91:AA95,MATCH($F98,$E91:$E95,0))","v":0},{"$f":"INDEX(AB91:AB95,MATCH($F98,$E91:$E95,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AN91:AN95,MATCH($F98,$E91:$E95,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D99) + 1","v":1},"Opex - Redundancy  - CAA Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA100:BJ100)","v":2997.1754007323302},null,null,null,null,null,51.124622242347336,2629.4519800000044,61.378994562862211,8.2368710544878567,45.083194198851238,48.51549290813017,49.48366591613879,51.381076468783895,52.519503380724458]
[null,null,null,{"$f":"N(D100) + 1","v":2},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA101:BJ101)","v":0}]
[null,null,null,{"$f":"N(D101) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA102:BJ102)","v":0}]
[null,null,null,{"$f":"N(D102) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA103:BJ103)","v":0}]
[null,null,null,{"$f":"N(D103) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA104:BJ104)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F106, E100:E105, 0)","v":1},{"$f":"C_Index!E$555","v":"Opex - Redundancy - Oceanic - Outturn"},{"$f":"C_Index!F$555","v":"Opex - Redundancy  - CAA Run"},{"$f":"C_Index!G$555","v":"£'000"},{"$f":"C_Index!H$555","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA106:BJ106)","v":2997.1754007323302},null,{"$f":"INDEX(AA100:AA104,MATCH($F106,$E100:$E104,0))","v":0},0,0,0,51.124622242347336,2629.4519800000044,61.378994562862211,8.2368710544878567,45.083194198851238,48.51549290813017,49.48366591613879,51.381076468783895,52.519503380724458,{"$f":"INDEX(AN100:AN104,MATCH($F106,$E100:$E104,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F107, E100:E105, 0)","v":1},{"$f":"C_Index!E$612","v":"Opex - Redundancy - Oceanic - Price Determination"},{"$f":"C_Index!F$612","v":"Opex - Redundancy  - CAA Run"},{"$f":"C_Index!G$612","v":"£'000"},{"$f":"C_Index!H$612","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA107:BJ107)","v":2997.1754007323302},null,{"$f":"INDEX(AA100:AA104,MATCH($F107,$E100:$E104,0))","v":0},{"$f":"INDEX(AB100:AB104,MATCH($F107,$E100:$E104,0))","v":0},0,0,51.124622242347336,2629.4519800000044,61.378994562862211,8.2368710544878567,45.083194198851238,48.51549290813017,49.48366591613879,51.381076468783895,52.519503380724458,{"$f":"INDEX(AN100:AN104,MATCH($F107,$E100:$E104,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D108) + 1","v":1},"Opex - Non-staff costs - CAA  Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5190.0538309726662,3878.7829423342264,3264.2646117389936,3442.6253318238319,7410.644177772615,6220.8887037989389,4293.2086512494407,4393.0825196396345,3447.8642000751288]
[null,null,null,{"$f":"N(D109) + 1","v":2},"Opex - Non-staff costs - CAA Forecasts - CAA  Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA110:BJ110)","v":40897.272763092085},null,null,null,null,null,5190.0538309726662,3878.7829423342264,3264.2646117389936,3442.6253318238319,7225.3780733282993,6065.366486203965,4185.8784349682046,4283.2554566486433,3361.6675950732506]
[null,null,null,{"$f":"N(D110) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA111:BJ111)","v":0}]
[null,null,null,{"$f":"N(D111) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA112:BJ112)","v":0}]
[null,null,null,{"$f":"N(D112) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA113:BJ113)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F115, E109:E114, 0)","v":1},{"$f":"C_Index!E$556","v":"Opex - Non-staff costs - Oceanic - Outturn"},{"$f":"C_Index!F$556","v":"Opex - Non-staff costs - CAA  Run"},{"$f":"C_Index!G$556","v":"£'000"},{"$f":"C_Index!H$556","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA115:BJ115)","v":41541.414969405472},null,{"$f":"INDEX(AA109:AA113,MATCH($F115,$E109:$E113,0))","v":0},0,0,0,5190.0538309726662,3878.7829423342264,3264.2646117389936,3442.6253318238319,7410.644177772615,6220.8887037989389,4293.2086512494407,4393.0825196396345,3447.8642000751288,{"$f":"INDEX(AN109:AN113,MATCH($F115,$E109:$E113,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F116, E109:E114, 0)","v":1},{"$f":"C_Index!E$613","v":"Opex - Non-staff costs - Oceanic - Price Determination"},{"$f":"C_Index!F$613","v":"Opex - Non-staff costs - CAA  Run"},{"$f":"C_Index!G$613","v":"£'000"},{"$f":"C_Index!H$613","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA116:BJ116)","v":41541.414969405472},null,{"$f":"INDEX(AA109:AA113,MATCH($F116,$E109:$E113,0))","v":0},{"$f":"INDEX(AB109:AB113,MATCH($F116,$E109:$E113,0))","v":0},0,0,5190.0538309726662,3878.7829423342264,3264.2646117389936,3442.6253318238319,7410.644177772615,6220.8887037989389,4293.2086512494407,4393.0825196396345,3447.8642000751288,{"$f":"INDEX(AN109:AN113,MATCH($F116,$E109:$E113,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D117) + 1","v":1},"Opex - Exceptionals (excl. redundancy) - CAA  Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98.346378370464166,-271.93034999999765,-807.08108736897645,23.930272541182529,55.29497099749063,65.627882524672856,83.635063974217232,71.005602217678899,63.066143875041561]
[null,null,null,{"$f":"N(D118) + 1","v":2},"Opex - Spare Cash Pensions - CAA Forecasts - CAA  Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA119:BJ119)","v":-626.57086445795392},null,null,null,null,null,98.346378370464166,-271.93034999999765,-807.08108736897645,23.930272541182529,53.91259672255336,63.987185461556031,81.544187374861792,69.230462162236918,61.489490278165519]
[null,null,null,{"$f":"N(D119) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA120:BJ120)","v":0}]
[null,null,null,{"$f":"N(D120) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA121:BJ121)","v":0}]
[null,null,null,{"$f":"N(D121) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA122:BJ122)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F124, E118:E123, 0)","v":1},{"$f":"C_Index!E$559","v":"Opex - Spare Cash provisions - Oceanic - Outturn"},{"$f":"C_Index!F$559","v":"Opex - Exceptionals (excl. redundancy) - CAA  Run"},{"$f":"C_Index!G$559","v":"£'000"},{"$f":"C_Index!H$559","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA124:BJ124)","v":-618.10512286822632},null,{"$f":"INDEX(AA118:AA122,MATCH($F124,$E118:$E122,0))","v":0},0,0,0,98.346378370464166,-271.93034999999765,-807.08108736897645,23.930272541182529,55.29497099749063,65.627882524672856,83.635063974217232,71.005602217678899,63.066143875041561,{"$f":"INDEX(AN118:AN122,MATCH($F124,$E118:$E122,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F125, E118:E123, 0)","v":1},{"$f":"C_Index!E$616","v":"Opex - Spare Cash provisions - Oceanic - Price Determination"},{"$f":"C_Index!F$616","v":"Opex - Exceptionals (excl. redundancy) - CAA  Run"},{"$f":"C_Index!G$616","v":"£'000"},{"$f":"C_Index!H$616","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA125:BJ125)","v":-618.10512286822632},null,{"$f":"INDEX(AA118:AA122,MATCH($F125,$E118:$E122,0))","v":0},{"$f":"INDEX(AB118:AB122,MATCH($F125,$E118:$E122,0))","v":0},0,0,98.346378370464166,-271.93034999999765,-807.08108736897645,23.930272541182529,55.29497099749063,65.627882524672856,83.635063974217232,71.005602217678899,63.066143875041561,{"$f":"INDEX(AN118:AN122,MATCH($F125,$E118:$E122,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"2.b.ii Pensions - Defined benefit (P&L) - Oceanic"]
[]
[null,null,null,{"$f":"N(D128) + 1","v":1},"Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA  Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA129:BJ129)","v":12430.752619299767},null,null,null,null,null,null,2047.9790817239509,2078.1212292109244,1399.5749698889704,1836.7130430840321,1823.1256014908126,1208.8487911913007,1090.9276026982934,945.46230001148433]
[null,null,null,{"$f":"N(D129) + 1","v":2},"Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA  Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA130:BJ130)","v":12258.125685837871},null,null,null,null,null,null,2047.9790817239509,2078.1212292109244,1399.5749698889704,1790.7952170069311,1777.5474614535424,1178.6275714115181,1063.6544126308361,921.82574251119718]
[null,null,null,{"$f":"N(D130) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA131:BJ131)","v":0}]
[null,null,null,{"$f":"N(D131) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA132:BJ132)","v":0}]
[null,null,null,{"$f":"N(D132) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA133:BJ133)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F135, E129:E134, 0)","v":1},{"$f":"C_Index!E573","v":"Pensions - Defined benefit - Ongoing Contributions"},{"$f":"C_Index!F573","v":"Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA  Run"},{"$f":"C_Index!G573","v":"£'000"},{"$f":"C_Index!H573","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA135:BJ135)","v":12430.752619299767},null,{"$f":"INDEX(AA129:AA133,MATCH($F135,$E129:$E133,0))","v":0},0,0,0,0,2047.9790817239509,2078.1212292109244,1399.5749698889704,1836.7130430840321,1823.1256014908126,1208.8487911913007,1090.9276026982934,945.46230001148433,{"$f":"INDEX(AN129:AN133,MATCH($F135,$E129:$E133,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D136) + 1","v":1},"Pensions - Defined benefit (P&L) - Deficit Repair - base",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA137:BJ137)","v":0}]
[null,null,null,{"$f":"N(D137) + 1","v":2},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA138:BJ138)","v":0}]
[null,null,null,{"$f":"N(D138) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA139:BJ139)","v":0}]
[null,null,null,{"$f":"N(D139) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA140:BJ140)","v":0}]
[null,null,null,{"$f":"N(D140) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA141:BJ141)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F143, E137:E142, 0)","v":1},{"$f":"C_Index!E574","v":"Pensions - Defined benefit - Deficit Repair"},{"$f":"C_Index!F574","v":"Pensions - Defined benefit (P&L) - Deficit Repair - base"},{"$f":"C_Index!G574","v":"£'000"},{"$f":"C_Index!H574","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA143:BJ143)","v":0},null,{"$f":"INDEX(AA137:AA141,MATCH($F143,$E137:$E141,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AN137:AN141,MATCH($F143,$E137:$E141,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"2.b.iii. ADS-B Expenditure"]
[]
[null,null,null,{"$f":"N(D146) + 1","v":1},"ADS - B Tango - CAA  Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,61.261985771054846,73.250130572042153,118.5965831339599,35.239902412577933,136.13159387407828,146.34146341463415,142.72,147.63779527559055]
[null,null,null,{"$f":"N(D147) + 1","v":2},"ADS - B Tango - CAA Forecasts - CAA  Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA148:BJ148)","v":845.97768557951576},null,null,null,null,null,0,61.261985771054846,73.250130572042153,118.5965831339599,34.358904852263485,132.72830402722633,142.6829268292683,139.15199999999999,143.94685039370077]
[null,null,null,{"$f":"N(D148) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA149:BJ149)","v":0}]
[null,null,null,{"$f":"N(D149) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA150:BJ150)","v":0}]
[null,null,null,{"$f":"N(D150) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA151:BJ151)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F153, E147:E152, 0)","v":1},{"$f":"C_Index!E$557","v":"ADS - B Tango - Oceanic - Outturn"},{"$f":"C_Index!F$557","v":"ADS - B Tango - CAA  Run"},{"$f":"C_Index!G$557","v":"£'000"},{"$f":"C_Index!H$557","v":"CPI 2020"},"Price determination values are stored on the Macro sheet for ADSB charges.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA153:BJ153)","v":861.17945445393786},null,{"$f":"INDEX(AA147:AA151,MATCH($F153,$E147:$E151,0))","v":0},0,0,0,0,61.261985771054846,73.250130572042153,118.5965831339599,35.239902412577933,136.13159387407828,146.34146341463415,142.72,147.63779527559055,{"$f":"INDEX(AN147:AN151,MATCH($F153,$E147:$E151,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D154) + 1","v":1},"ADS - B North Atlantic - CAA  Run",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA155:BJ155)","v":109639.88917667494},null,null,null,null,null,138.88196909074441,6350.5941642289454,7755.8286033917702,12885.867394521583,14919.897856905598,15811.791230197452,16873.688476537885,17086.978703881232,17816.360777919741]
[null,null,null,{"$f":"N(D155) + 1","v":2},"ADS - B North Atlantic - CAA Forecasts - CAA  Run (Low Case)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA156:BJ156)","v":107577.1712505389},null,null,null,null,null,138.88196909074441,6350.5941642289454,7755.8286033917702,12885.867394521583,14546.900410482958,15416.496449442515,16451.846264624437,16659.804236284202,17370.951758471747]
[null,null,null,{"$f":"N(D156) + 1","v":3},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA157:BJ157)","v":0}]
[null,null,null,{"$f":"N(D157) + 1","v":4},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA158:BJ158)","v":0}]
[null,null,null,{"$f":"N(D158) + 1","v":5},null,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA159:BJ159)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F161, E155:E160, 0)","v":1},{"$f":"C_Index!E$558","v":"ADS - B North Atlantic - Oceanic - Outturn"},{"$f":"C_Index!F$558","v":"ADS - B North Atlantic - CAA  Run"},{"$f":"C_Index!G$558","v":"£'000"},{"$f":"C_Index!H$558","v":"CPI 2020"},"Price determination values are stored on the Macro sheet for ADSB charges.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA161:BJ161)","v":109639.88917667494},null,{"$f":"INDEX(AA155:AA159,MATCH($F161,$E155:$E159,0))","v":0},0,0,0,138.88196909074441,6350.5941642289454,7755.8286033917702,12885.867394521583,14919.897856905598,15811.791230197452,16873.688476537885,17086.978703881232,17816.360777919741,{"$f":"INDEX(AN155:AN159,MATCH($F161,$E155:$E159,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"2.biv.  Movement in Provisions"]
[]
[null,null,null,null,"Movement in Oceanic Provision",null,"£'000","Nominal","(Increase)/Decrease","CAA NERL PCM_06_Draft - 170122 - Copy, I_Series Oceanic, row 165",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA165:BJ165)","v":906.09355689524614},null,0,747.04365899999993,-273.02910599999996,-171.87542896613917,133.28516731075945,470.66926555062588,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327.46444044072655,-327.46444044072655,0,0,0,0,0,0,0]
[]
[null,"2.c Revenues - Oceanic"]
[]
[null,null,"2.c.i. Non Aero Revenue - Oceanic"]
[]
[null,null,null,{"$f":"N(D170) + 1","v":1},"Other Oceanic Revenue - CAA  Run",{"$f":"IF(SUM(AA171:BJ171)>=0,0,1)","v":0},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA171:BJ171)","v":4090.8259151696757},null,null,null,null,null,415,351,497,369.82591516967591,499,491,488,490,490]
[null,null,null,{"$f":"N(D171) + 1","v":2},"Other Oceanic Revenue- Spare 2",{"$f":"IF(SUM(AA172:BJ172)>=0,0,1)","v":0},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA172:BJ172)","v":0}]
[null,null,null,{"$f":"N(D172) + 1","v":3},"Other Oceanic Revenue - Spare 3",{"$f":"IF(SUM(AA173:BJ173)>=0,0,1)","v":0},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$210","v":"CPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA173:BJ173)","v":0}]
[]
[null,null,null,null,"Input Check - Oceanic Revenue",{"$f":"SUM(F171:F173)","v":0},"check"]
[]
[null,null,null,{"$f":"MATCH(F177, E171:E174, 0)","v":1},{"$f":"C_Index!E$629","v":"Oceanic Revenue - Outturn"},{"$f":"C_Index!F$629","v":"Other Oceanic Revenue - CAA  Run"},{"$f":"C_Index!G$629","v":"£'000"},{"$f":"C_Index!H$629","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA177:BJ177)","v":4090.8259151696757},null,{"$f":"INDEX(AA171:AA173,MATCH($F177,$E171:$E173,0))","v":0},0,0,0,415,351,497,369.82591516967591,499,491,488,490,490,{"$f":"INDEX(AN171:AN173,MATCH($F177,$E171:$E173,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F178, E171:E174, 0)","v":1},{"$f":"C_Index!E$641","v":"Oceanic Revenue - Price Determination"},{"$f":"C_Index!F$641","v":"Other Oceanic Revenue - CAA  Run"},{"$f":"C_Index!G$641","v":"£'000"},{"$f":"C_Index!H$641","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA178:BJ178)","v":4090.8259151696757},null,{"$f":"INDEX(AA171:AA173,MATCH($F178,$E171:$E173,0))","v":0},0,0,0,415,351,497,369.82591516967591,499,491,488,490,490,{"$f":"INDEX(AN171:AN173,MATCH($F178,$E171:$E173,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2.d Capital Expenditure"]
[]
[null,null,"2.d.i Capex "]
[]
[null,null,null,null,"Project cash flows [Base Case]"]
[null,null,null,1,"Allowed cashflows relating to capex on Project 1","Allowed cashflows relating to capex on Project 1 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive","Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA185:BJ185)","v":25905.05904267446},null,null,null,null,null,null,2000,985.99614248248963,2891.2402222623723,3539.8925993642961,3538.5413720935589,4445.5661098995679,4334.7857270797858,4169.0368694923891]
[null,null,null,{"$f":"D185+1","v":2},{"$f":"\"Allowed cashflows relating to capex on Project \" & D186","v":"Allowed cashflows relating to capex on Project 2"},{"$f":"E186 & \" - Base\"","v":"Allowed cashflows relating to capex on Project 2 - Base"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA186:BJ186)","v":0}]
[null,null,null,3,"Allowed cashflows relating to capex on Project 3","Allowed cashflows relating to capex on Project 3 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,4,"Allowed cashflows relating to capex on Project 4","Allowed cashflows relating to capex on Project 4 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,5,"Allowed cashflows relating to capex on Project 5","Allowed cashflows relating to capex on Project 5 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,6,"Allowed cashflows relating to capex on Project 6","Allowed cashflows relating to capex on Project 6 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,7,"Allowed cashflows relating to capex on Project 7","Allowed cashflows relating to capex on Project 7 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,8,"Allowed cashflows relating to capex on Project 8","Allowed cashflows relating to capex on Project 8 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,9,"Allowed cashflows relating to capex on Project 9","Allowed cashflows relating to capex on Project 9 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA193:BJ193)","v":0}]
[null,null,null,10,"Allowed cashflows relating to capex on Project 10","Allowed cashflows relating to capex on Project 10 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,11,"Allowed cashflows relating to capex on Project 11","Allowed cashflows relating to capex on Project 11 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,12,"Allowed cashflows relating to capex on Project 12","Allowed cashflows relating to capex on Project 12 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,13,"Allowed cashflows relating to capex on Project 13","Allowed cashflows relating to capex on Project 13 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,14,"Allowed cashflows relating to capex on Project 14","Allowed cashflows relating to capex on Project 14 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,15,"Allowed cashflows relating to capex on Project 15","Allowed cashflows relating to capex on Project 15 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,16,"Allowed cashflows relating to capex on Project 16","Allowed cashflows relating to capex on Project 16 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,17,"Allowed cashflows relating to capex on Project 17","Allowed cashflows relating to capex on Project 17 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,18,"Allowed cashflows relating to capex on Project 18","Allowed cashflows relating to capex on Project 18 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,19,"Allowed cashflows relating to capex on Project 19","Allowed cashflows relating to capex on Project 19 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,20,"Allowed cashflows relating to capex on Project 20","Allowed cashflows relating to capex on Project 20 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,"Project cash flows [Low Case]"]
[null,null,null,1,{"$f":"\"Allowed cashflows relating to capex on Project \" & D207","v":"Allowed cashflows relating to capex on Project 1"},{"$f":"E207 & \" - Low-cost\"","v":"Allowed cashflows relating to capex on Project 1 - Low-cost"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA207:BJ207)","v":0}]
[null,null,null,{"$f":"D207+1","v":2},"Allowed cashflows relating to capex on Project 2",{"$f":"E208 & \" - Low-cost\"","v":"Allowed cashflows relating to capex on Project 2 - Low-cost"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA208:BJ208)","v":0}]
[null,null,null,3,"Allowed cashflows relating to capex on Project 3","Allowed cashflows relating to capex on Project 3 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,4,"Allowed cashflows relating to capex on Project 4","Allowed cashflows relating to capex on Project 4 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,5,"Allowed cashflows relating to capex on Project 5","Allowed cashflows relating to capex on Project 5 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,6,"Allowed cashflows relating to capex on Project 6","Allowed cashflows relating to capex on Project 6 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,7,"Allowed cashflows relating to capex on Project 7","Allowed cashflows relating to capex on Project 7 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,8,"Allowed cashflows relating to capex on Project 8","Allowed cashflows relating to capex on Project 8 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,9,"Allowed cashflows relating to capex on Project 9","Allowed cashflows relating to capex on Project 9 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,10,"Allowed cashflows relating to capex on Project 10","Allowed cashflows relating to capex on Project 10 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,11,"Allowed cashflows relating to capex on Project 11","Allowed cashflows relating to capex on Project 11 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,12,"Allowed cashflows relating to capex on Project 12","Allowed cashflows relating to capex on Project 12 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,13,"Allowed cashflows relating to capex on Project 13","Allowed cashflows relating to capex on Project 13 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,14,"Allowed cashflows relating to capex on Project 14","Allowed cashflows relating to capex on Project 14 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,15,"Allowed cashflows relating to capex on Project 15","Allowed cashflows relating to capex on Project 15 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,16,"Allowed cashflows relating to capex on Project 16","Allowed cashflows relating to capex on Project 16 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,17,"Allowed cashflows relating to capex on Project 17","Allowed cashflows relating to capex on Project 17 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,18,"Allowed cashflows relating to capex on Project 18","Allowed cashflows relating to capex on Project 18 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,19,"Allowed cashflows relating to capex on Project 19","Allowed cashflows relating to capex on Project 19 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,20,"Allowed cashflows relating to capex on Project 20","Allowed cashflows relating to capex on Project 20 - Low-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,"Project cash flows [High Case]"]
[null,null,null,1,{"$f":"\"Allowed cashflows relating to capex on Project \" & D229","v":"Allowed cashflows relating to capex on Project 1"},{"$f":"E229 & \" - High-cost\"","v":"Allowed cashflows relating to capex on Project 1 - High-cost"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA229:BJ229)","v":0}]
[null,null,null,{"$f":"D229+1","v":2},"Allowed cashflows relating to capex on Project 2",{"$f":"E230 & \" - High-cost\"","v":"Allowed cashflows relating to capex on Project 2 - High-cost"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,3,"Allowed cashflows relating to capex on Project 3","Allowed cashflows relating to capex on Project 3 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,4,"Allowed cashflows relating to capex on Project 4","Allowed cashflows relating to capex on Project 4 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,5,"Allowed cashflows relating to capex on Project 5","Allowed cashflows relating to capex on Project 5 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,6,"Allowed cashflows relating to capex on Project 6","Allowed cashflows relating to capex on Project 6 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,7,"Allowed cashflows relating to capex on Project 7","Allowed cashflows relating to capex on Project 7 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,8,"Allowed cashflows relating to capex on Project 8","Allowed cashflows relating to capex on Project 8 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,9,"Allowed cashflows relating to capex on Project 9","Allowed cashflows relating to capex on Project 9 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA237:BJ237)","v":0}]
[null,null,null,10,"Allowed cashflows relating to capex on Project 10","Allowed cashflows relating to capex on Project 10 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,11,"Allowed cashflows relating to capex on Project 11","Allowed cashflows relating to capex on Project 11 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,12,"Allowed cashflows relating to capex on Project 12","Allowed cashflows relating to capex on Project 12 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,13,"Allowed cashflows relating to capex on Project 13","Allowed cashflows relating to capex on Project 13 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,14,"Allowed cashflows relating to capex on Project 14","Allowed cashflows relating to capex on Project 14 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,15,"Allowed cashflows relating to capex on Project 15","Allowed cashflows relating to capex on Project 15 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,16,"Allowed cashflows relating to capex on Project 16","Allowed cashflows relating to capex on Project 16 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,17,"Allowed cashflows relating to capex on Project 17","Allowed cashflows relating to capex on Project 17 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,18,"Allowed cashflows relating to capex on Project 18","Allowed cashflows relating to capex on Project 18 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,19,"Allowed cashflows relating to capex on Project 19","Allowed cashflows relating to capex on Project 19 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,20,"Allowed cashflows relating to capex on Project 20","Allowed cashflows relating to capex on Project 20 - High-cost",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E485","v":"Selected Oceanic Capex"},{"$f":"'I_InputSets Oceanic'!F485","v":"Base"},{"$f":"'I_InputSets Oceanic'!G485","v":"selection"}]
[]
[null,null,null,null,"Project cash flows"]
[null,null,null,1,{"$f":"\"Allowed cashflows relating to capex on Project \" & D253","v":"Allowed cashflows relating to capex on Project 1"},{"$f":"E253 & \" - \" & $F$250","v":"Allowed cashflows relating to capex on Project 1 - Base"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F253, $F$185:$F$248,0), 0)","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI"},null,{"$f":"INDEX(L$185:L$248, MATCH($F253, $F$185:$F$248,0), 0)","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA253:BJ253)","v":25905.05904267446},null,{"$f":"INDEX(AA$185:AA$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F253, $F$185:$F$248,0), 0)","v":2000},{"$f":"INDEX(AG$185:AG$248, MATCH($F253, $F$185:$F$248,0), 0)","v":985.99614248248963},{"$f":"INDEX(AH$185:AH$248, MATCH($F253, $F$185:$F$248,0), 0)","v":2891.2402222623723},{"$f":"INDEX(AI$185:AI$248, MATCH($F253, $F$185:$F$248,0), 0)","v":3539.8925993642961},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F253, $F$185:$F$248,0), 0)","v":3538.5413720935589},{"$f":"INDEX(AK$185:AK$248, MATCH($F253, $F$185:$F$248,0), 0)","v":4445.5661098995679},{"$f":"INDEX(AL$185:AL$248, MATCH($F253, $F$185:$F$248,0), 0)","v":4334.7857270797858},{"$f":"INDEX(AM$185:AM$248, MATCH($F253, $F$185:$F$248,0), 0)","v":4169.0368694923891},{"$f":"INDEX(AN$185:AN$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F253, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,{"$f":"D253+1","v":2},{"$f":"\"Allowed cashflows relating to capex on Project \" & D254","v":"Allowed cashflows relating to capex on Project 2"},{"$f":"E254 & \" - \" & $F$250","v":"Allowed cashflows relating to capex on Project 2 - Base"},{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F254, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,{"$f":"D254+1","v":3},"Allowed cashflows relating to capex on Project 3","Allowed cashflows relating to capex on Project 3 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F255, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,4,"Allowed cashflows relating to capex on Project 4","Allowed cashflows relating to capex on Project 4 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F256, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,5,"Allowed cashflows relating to capex on Project 5","Allowed cashflows relating to capex on Project 5 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F257, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,6,"Allowed cashflows relating to capex on Project 6","Allowed cashflows relating to capex on Project 6 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F258, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,7,"Allowed cashflows relating to capex on Project 7","Allowed cashflows relating to capex on Project 7 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F259, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,8,"Allowed cashflows relating to capex on Project 8","Allowed cashflows relating to capex on Project 8 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F260, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,9,"Allowed cashflows relating to capex on Project 9","Allowed cashflows relating to capex on Project 9 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F261, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,10,"Allowed cashflows relating to capex on Project 10","Allowed cashflows relating to capex on Project 10 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F262, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,11,{"$f":"\"Allowed cashflows relating to capex on Project \" & D263","v":"Allowed cashflows relating to capex on Project 11"},"Allowed cashflows relating to capex on Project 11 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA263:BJ263)","v":0},null,{"$f":"INDEX(AA$185:AA$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F263, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,12,"Allowed cashflows relating to capex on Project 12","Allowed cashflows relating to capex on Project 12 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F264, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,13,"Allowed cashflows relating to capex on Project 13","Allowed cashflows relating to capex on Project 13 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F265, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,14,"Allowed cashflows relating to capex on Project 14","Allowed cashflows relating to capex on Project 14 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F266, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,15,"Allowed cashflows relating to capex on Project 15","Allowed cashflows relating to capex on Project 15 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F267, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,16,"Allowed cashflows relating to capex on Project 16","Allowed cashflows relating to capex on Project 16 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F268, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,17,"Allowed cashflows relating to capex on Project 17","Allowed cashflows relating to capex on Project 17 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F269, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,18,"Allowed cashflows relating to capex on Project 18","Allowed cashflows relating to capex on Project 18 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F270, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,19,"Allowed cashflows relating to capex on Project 19","Allowed cashflows relating to capex on Project 19 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F271, $F$185:$F$248,0), 0)","v":0}]
[null,null,null,20,"Allowed cashflows relating to capex on Project 20","Allowed cashflows relating to capex on Project 20 - Base",{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",{"$f":"INDEX(J$185:J$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},null,{"$f":"INDEX(L$185:L$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"INDEX(AA$185:AA$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$185:AB$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AC$185:AC$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AD$185:AD$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AE$185:AE$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AF$185:AF$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AG$185:AG$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AH$185:AH$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AI$185:AI$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AJ$185:AJ$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AK$185:AK$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AL$185:AL$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AM$185:AM$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AN$185:AN$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AO$185:AO$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AP$185:AP$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AQ$185:AQ$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AR$185:AR$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AS$185:AS$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AT$185:AT$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AU$185:AU$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AV$185:AV$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AW$185:AW$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AX$185:AX$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AY$185:AY$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(AZ$185:AZ$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BA$185:BA$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BB$185:BB$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BC$185:BC$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BD$185:BD$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BE$185:BE$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BF$185:BF$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BG$185:BG$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BH$185:BH$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BI$185:BI$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0},{"$f":"INDEX(BJ$185:BJ$248, MATCH($F272, $F$185:$F$248,0), 0)","v":0}]
[]
[null,null,"2.d.ii Allowed cost of capital "]
[]
[]
[null,null,null,"Profiled Cost of Capital"]
[null,null,null,{"$f":"N(D277) + 1","v":1},"Profiled Cost of Capital - CAA  Run ",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[null,null,null,{"$f":"N(D278) + 1","v":2},null,null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,{"$f":"N(D279) + 1","v":3},null,null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,{"$f":"N(D280) + 1","v":4},null,null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,{"$f":"N(D281) + 1","v":5},null,null,{"$f":"I_Global!$F$63","v":"%"}]
[]
[null,null,null,{"$f":"MATCH(F284, E278:E283, 0)","v":1},{"$f":"'I_InputSets Oceanic'!E378","v":"RAB 1 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_InputSets Oceanic'!F378","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"I_Global!$F$63","v":"%"},null,null,{"$f":"INDEX(J278:J282,MATCH($F284,$E278:$E282,0))","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"INDEX(L278:L282,MATCH($F284,$E278:$E282,0))","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA278:AA282,MATCH($F284,$E278:$E282,0))","v":5.8629392350999808E-2},5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,{"$f":"INDEX(AN278:AN282,MATCH($F284,$E278:$E282,0))","v":3.1868757419804931E-2},3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[null,null,null,{"$f":"MATCH(F285, E278:E283, 0)","v":1},{"$f":"'I_InputSets Oceanic'!E379","v":"RAB 2 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_InputSets Oceanic'!F379","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"I_Global!$F$63","v":"%"},null,null,{"$f":"INDEX(J278:J282,MATCH($F285,$E278:$E282,0))","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"INDEX(L278:L282,MATCH($F285,$E278:$E282,0))","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA278:AA282,MATCH($F285,$E278:$E282,0))","v":5.8629392350999808E-2},5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,{"$f":"INDEX(AN278:AN282,MATCH($F285,$E278:$E282,0))","v":3.1868757419804931E-2},3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[]
[null,null,"2.d.iii RAB depreciation profiles"]
[]
[null,null,null,"Depreciations Profile for RAB Additions"]
[null,null,null,{"$f":"N(D289) + 1","v":1},"Profile 1",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive","CAA NERL PCM_06_Draft - 170122 - Copy, I_Series Oceanic, row 220",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA290:BJ290)","v":8600},null,0,0,0,0,0,0,121,378,831,1364,1789,2006,2111]
[null,null,null,{"$f":"N(D290) + 1","v":2},"Profile 2",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA291:BJ291)","v":0}]
[null,null,null,{"$f":"N(D291) + 1","v":3},"Profile 3",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA292:BJ292)","v":0}]
[null,null,null,{"$f":"N(D292) + 1","v":4},"Profile 4",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA293:BJ293)","v":0}]
[null,null,null,{"$f":"N(D293) + 1","v":5},"Profile 5",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA294:BJ294)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F296, E290:E295, 0)","v":1},"Manual Depreciation Profile for RAB 1",{"$f":"'I_InputSets Oceanic'!F386","v":"Profile 1"},{"$f":"C_Index!$G$978","v":"£'000"},{"$f":"C_Index!$H$978","v":"RPI 2020"},"RAB 1 Depreciation profile for additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA296:BJ296)","v":8600},null,{"$f":"INDEX(AA290:AA294,MATCH($F296,$E290:$E294,0))","v":0},{"$f":"INDEX(AB290:AB294,MATCH($F296,$E290:$E294,0))","v":0},0,0,0,0,121,378,831,1364,1789,2006,2111,{"$f":"INDEX(AN290:AN294,MATCH($F296,$E290:$E294,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"MATCH(F297, E290:E295, 0)","v":2},"Manual Depreciation Profile for RAB 2",{"$f":"'I_InputSets Oceanic'!F388","v":"Profile 2"},{"$f":"C_Index!$G$978","v":"£'000"},{"$f":"C_Index!$H$978","v":"RPI 2020"},"RAB 2 Depreciation profile for additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA297:BJ297)","v":0},null,{"$f":"INDEX(AA290:AA294,MATCH($F297,$E290:$E294,0))","v":0},{"$f":"INDEX(AB290:AB294,MATCH($F297,$E290:$E294,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AN290:AN294,MATCH($F297,$E290:$E294,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Regulatory Depreciation profile for existing asset"]
[null,null,null,{"$f":"N(D299) + 1","v":1},"Regulatory Depreciation profile for existing asset - 1",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive","CAA NERL PCM_06_Draft - 170122.xlsm, 'I_Series Oceanic'!E229",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA300:BJ300)","v":68203.905789792625},null,6917.5563268145388,6549.0185897740421,6235.1050321260427,5987.7362529123711,6043.4553400016011,6990.8280794351867,5626.6441943643777,4803.8112738178006,4665.383359653134,4665.383359653134,3386.5840989683898,3260.1706108649933,3072.2292714070077]
[null,null,null,{"$f":"N(D300) + 1","v":2},{"$f":"$D$299 & \" - \" & D301","v":"Regulatory Depreciation profile for existing asset - 2"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA301:BJ301)","v":0}]
[null,null,null,{"$f":"N(D301) + 1","v":3},{"$f":"$D$299 & \" - \" & D302","v":"Regulatory Depreciation profile for existing asset - 3"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA302:BJ302)","v":0}]
[null,null,null,{"$f":"N(D302) + 1","v":4},{"$f":"$D$299 & \" - \" & D303","v":"Regulatory Depreciation profile for existing asset - 4"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA303:BJ303)","v":0}]
[null,null,null,{"$f":"N(D303) + 1","v":5},{"$f":"$D$299 & \" - \" & D304","v":"Regulatory Depreciation profile for existing asset - 5"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"I_Global!$F$211","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA304:BJ304)","v":0}]
[]
[null,null,null,{"$f":"MATCH(F306, E300:E305, 0)","v":1},{"$f":"D299","v":"Regulatory Depreciation profile for existing asset"},{"$f":"'I_InputSets Oceanic'!F381","v":"Regulatory Depreciation profile for existing asset - 1"},{"$f":"C_Index!$G$978","v":"£'000"},{"$f":"C_Index!$H$978","v":"RPI 2020"},null,"CAA NERL PCM_06_Draft - 170122.xlsm, 'I_Series Oceanic'!E229",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA306:BJ306)","v":68203.905789792625},null,{"$f":"INDEX(AA300:AA304,MATCH($F306,$E300:$E304,0))","v":6917.5563268145388},6549.0185897740421,6235.1050321260427,5987.7362529123711,6043.4553400016011,6990.8280794351867,5626.6441943643777,4803.8112738178006,4665.383359653134,4665.383359653134,3386.5840989683898,3260.1706108649933,3072.2292714070077,{"$f":"INDEX(AN300:AN304,MATCH($F306,$E300:$E304,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"  "]
[null,"2.e RAB calculations (Oceanic)"]
[]
[null,null,{"$f":"I_Global!F125","v":"RAB 1"}]
[null,null,null,"Adjustments "]
[null,null,null,null,{"$f":" C310&\" \"&\" non capex RAB adjustments effected at start of price control period\"","v":"RAB 1  non capex RAB adjustments effected at start of price control period"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA312:BJ312)","v":0}]
[null,null,null,null,{"$f":" C310&\" In-period \"&\"non capex RAB adjustments\"","v":"RAB 1 In-period non capex RAB adjustments"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA313:BJ313)","v":0}]
[]
[null,null,null,"6a Total Actual Net Capex "]
[null,null,null,null,"Oceanic fixed assets - disposals",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA316:BJ316)","v":0}]
[null,null,null,null,"Oceanic fixed assets - Grants or other contributions",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA317:BJ317)","v":0}]
[]
[null,null,null,"6b Real Movements in Working Capital"]
[null,null,null,null,"Closing Working Capital balance for RAB calculation",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Net Asset / (Net Liability)","CAA NERL PCM_06_Draft - 170122 - Copy, I_Series Oceanic, row 250",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA320:BJ320)","v":-164.26151287824598},null,858.58818901357279,-104.59141622048534,-245.52719274697222,-2068.0794161096619,2295.3815798213559,-900.03325663605517]
[]
[null,null,null,"6c Allowed Underlying Depreciation"]
[null,null,null,null,"Allowed Depreciation from RAB Rules",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Enter as negative","CAA NERL PCM_06_Draft - 170122 - Copy, I_Series Oceanic, row 253",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA323:BJ323)","v":-39537.382903590034},null,-5995.5450784152163,-5443.9315064373268,-4720.9703049061009,-4385.1396754557618,-4260.9036465822091,-5839.336596659592,-4675.6377321571626,-4215.9183629766612]
[]
[null,null,null,"6d Backlog Adjustments to Allowed Depreciation"]
[null,null,null,null,"Allowed Backlog Depreciation Adjustment",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Increase / (Decrease)","BackLog_Dep_Inputcalc_v2.xlsx, Summary tab, row 18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA326:BJ326)","v":-4421.753199487991},null,null,null,null,null,null,null,-1299.9854535193458,-1299.9854535193458,-1131.6360149007066,-1131.6360149007064,147.16324578403749,147.16324578403749,147.16324578403751]
[]
[null,null,null,"6e Pension Contribuion Variance "]
[null,null,null,null,"Pension Contribution Variance",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Enter as positive. Using NERL's forecast as am assumption","PCM inputs review_sc 170423.xlsx, Pension cont variance, row 69",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(AA329:BJ329)","v":1388},null,832,449,646,-82,209,0,-197,-469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"6f RPI-CPI Wedge Variance",null,null,null,null,"RP3 Only"]
[null,null,null,null,"CAA Assumed CPI for calender year t",null,{"$f":"I_Global!$F$63","v":"%"},"CPI",null,"CAA NERL PCM_06_Draft - 170122 - Copy.xlsm, 'I_Series Oceanic Rows 262:266",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA332:BJ332)","v":0.1031050264377491},null,0,0,0,2.4754524471838568E-2,1.8350501965910482E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2]
[null,null,null,null,"Base Year for differential RPI growth calculation",2017,"year"]
[null,null,null,null,"CAA Assumed Regulatory Depreciation for calendar year t",null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2017","Enter as positive","CAA NERL PCM_06_Draft - 170122 - Copy.xlsm, 'I_Series Oceanic Rows 262:266",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA334:BJ334)","v":17341.350120495772},null,0,0,0,0,0,6659.9680217496407,5554.345699610838,5127.0363991352951]
[null,null,null,null,"CAA Assumed Regulatory Depreciation for calendar year t",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Enter as positive","CAA NERL PCM_06_Draft - 170122 - Copy.xlsm, 'I_Series Oceanic Rows 262:266",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA335:BJ335)","v":19412.233556728101},null,0,0,0,0,0,7252.8047051056164,6230.228437604057,5929.2004140184272]
[null,null,null,null,"Opening RAB for RPI CPI Wedge Calculations",44820.291820291757,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2017","Enter as positive","CAA NERL PCM_06_Draft - 170122 - Copy.xlsm, 'I_Series Oceanic Rows 262:266",null,"Being published with this model"]
[null,null,null,null,"CAA Assumed RAB Movements for RPI CPI Wedge Calculations",null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2017","Increase / (Decrease)","Page 91 NERL RAGs 2022",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA337:BJ337)","v":-1302},null,0,0,0,0,0,-650,-307,-345]
[null,null,null,null,"CAA Assumed Net Capex for RPI CPI Wedge Calculations",null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2017","Enter as positive","(RAB rules_checks 041122) [From RP3 draft RAB rules p47 and NERL RAGs 2021 v0.1 p76]",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA338:BJ338)","v":11806},null,0,0,0,0,0,4307,2436,5063]
[null,null,null,null,"Actuals",null,"£'000 ",null,"Enter as positive","RAB rules page 89, 'I_Series Oceanic'! Rows 450_OU",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,3486404,null,0,0,0,0,0,47175,44985,44161]
[null,null,null,"6g Capitalised Financing Costs"]
[null,null,null,null,"CAA Assumed Net Capital Expenditure",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Enter as positive","CAA NERL PCM_06_Draft - 170122 - Copy, I_Series Oceanic, row 270",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA341:BJ341)","v":39478.209684724367},null,2252.8613114582754,1392.835026552503,863.75818992474944,879.89521780890561,1359.7379933237471,4633.5155872666101,2620.7655748233783,5447.0181056366027,{"$f":"SUM(AI253:AI272)","v":3539.8925993642961},{"$f":"SUM(AJ253:AJ272)","v":3538.5413720935589},4445.5661098995679,4334.7857270797858,4169.0368694923891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"6h Prior Reporting Period Tax clawback adjustment"]
[null,null,null,null,"Prior Reporting Period Tax clawback  - Oceanic",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA344:BJ344)","v":0}]
[]
[null,null,{"$f":"I_Global!F126","v":"RAB 2"}]
[null,null,null,"Adjustments "]
[null,null,null,null,{"$f":" C346&\" In-period \"&\"non capex RAB adjustments\"","v":"RAB 2 In-period non capex RAB adjustments"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA348:BJ348)","v":0}]
[null,null,null,null,{"$f":" C346&\" \"&\" non capex RAB adjustments effected at start of price control period\"","v":"RAB 2  non capex RAB adjustments effected at start of price control period"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA349:BJ349)","v":0}]
[]
[null,null,null,"Capitalised Financing Costs"]
[null,null,null,null,"CAA Assumed Net Capital Expenditure",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"C_Index!$H$978","v":"RPI 2020"},"Enter as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA352:BJ352)","v":0}]
[]
[null,null,null,"Proportion of TRS allocated to RAB 2"]
[null,null,null,null,"Closing Working Capital balance for RAB2 calculation",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Net Asset / (Net Liability)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA355:BJ355)","v":0}]
[null,null,null,null,"Proportion of TRS accrued in year allocated to RAB2 working capital adjustment",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA356:BJ356)","v":0}]
[]
[null,"2.f Risk Sharing Adjustment Parameters"]
[]
[null,null,null,null,"Reconciled Determined Cost",null,"£ per TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA360:BJ360)","v":0}]
[]
[null,null,null,{"$f":"I_Global!$F$339","v":"Bands - A"}]
[null,null,null,null,{"$f":"\"Nil band -\" & D362","v":"Nil band -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,{"$f":"\"Band One -\" & D362","v":"Band One -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,{"$f":"\"Band Two -\" & D362","v":"Band Two -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Band Three -\" & D362","v":"Band Three -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,{"$f":"I_Global!$F$340","v":"Bands - B"}]
[null,null,null,null,{"$f":"\"Nil band -\" & D368","v":"Nil band -Bands - B"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Band One -\" & D368","v":"Band One -Bands - B"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Band Two -\" & D368","v":"Band Two -Bands - B"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Band Three -\" & D368","v":"Band Three -Bands - B"},null,{"$f":"I_Global!$F$63","v":"%"}]
[]
[null,null,null,{"$f":"I_Global!$F$341","v":"Bands - C"}]
[null,null,null,null,{"$f":"\"Nil band -\" & D374","v":"Nil band -Bands - C"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Band One -\" & D374","v":"Band One -Bands - C"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Band Two -\" & D374","v":"Band Two -Bands - C"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Band Three -\" & D374","v":"Band Three -Bands - C"},null,{"$f":"I_Global!$F$63","v":"%"}]
[]
[]
[null,null,null,"Selected Bands"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E457","v":"Bands"},{"$f":"'I_InputSets Oceanic'!F457","v":"Bands - A"},{"$f":"'I_InputSets Oceanic'!G457","v":"# Years"}]
[null,null,null,null,{"$f":"\"Nil band -\" & F382","v":"Nil band -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$363:AA$378, MATCH($E383, $E$363:$E$378, 0), 1)","v":0.02},{"$f":"INDEX(AB$363:AB$378, MATCH($E383, $E$363:$E$378, 0), 1)","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,{"$f":"\"Band One -\" & F382","v":"Band One -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$363:AA$378, MATCH($E384, $E$363:$E$378, 0), 1)","v":0.1},{"$f":"INDEX(AB$363:AB$378, MATCH($E384, $E$363:$E$378, 0), 1)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,{"$f":"\"Band Two -\" & F382","v":"Band Two -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$363:AA$378, MATCH($E385, $E$363:$E$378, 0), 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Band Three -\" & F382","v":"Band Three -Bands - A"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$363:AA$378, MATCH($E386, $E$363:$E$378, 0), 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":"E383& \" - Check\"","v":"Nil band -Bands - A - Check"},null,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA388:BJ388)","v":0},null,{"$f":"--(AA383<0)","v":0},{"$f":"--(AB383<0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"--(AN383<0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E384& \" - Check\"","v":"Band One -Bands - A - Check"},null,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA389:BJ389)","v":0},null,{"$f":"--(AA384<AA383)","v":0},{"$f":"--(AB384<AB383)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"--(AN384<AN383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E385& \" - Check\"","v":"Band Two -Bands - A - Check"},null,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA390:BJ390)","v":0},null,{"$f":"--(AA385<AA384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"--(AN385<AN384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E386& \" - Check\"","v":"Band Three -Bands - A - Check"},null,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA391:BJ391)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"--(AN386<AN385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Check Oceanic - TTRS Banding inputs",{"$f":"Y392","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA392:BJ392)","v":0},null,{"$f":"SUM(AA388:AA391)","v":0},{"$f":"SUM(AB388:AB391)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN388:AN391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Nil Band % of revenue risk shared with users",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Band One % of revenue risk shared with users",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Band Two  % of revenue risk shared with users",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Band Three % of revenue risk shared with users",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Above Band Three - % of revenue risk shared with users",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"10. Traffic & TRS input comments.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"N(D399) + 1","v":1},"Band 1 Revenue Release (1)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,{"$f":"N(D400) + 1","v":2},"Band 1 Revenue Release (2)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"N(D401) + 1","v":3},"Band 1 Revenue Release (3)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model"]
[]
[null,null,null,{"$f":"MATCH(F404, E400:E403, 0)","v":1},"Number of Years Band 1 adjustment spread over",{"$f":"'I_InputSets Oceanic'!F460","v":"Band 1 Revenue Release (1)"},"# years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA400:AA402,MATCH($F404,$E400:$E402,0))","v":4},4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"INDEX(AN400:AN402,MATCH($F404,$E400:$E402,0))","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[]
[null,null,null,{"$f":"N(D405) + 1","v":1},"Band 2 Revenue Release (1)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"N(D406) + 1","v":2},"Band 2 Revenue Release (2)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"N(D407) + 1","v":3},"Band 2 Revenue Release (3)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model"]
[]
[null,null,null,{"$f":"MATCH(F410, E406:E409, 0)","v":1},"Number of Years Band 2 adjustment spread over",{"$f":"'I_InputSets Oceanic'!F461","v":"Band 2 Revenue Release (1)"},"# years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA406:AA408,MATCH($F410,$E406:$E408,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX(AN406:AN408,MATCH($F410,$E406:$E408,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,{"$f":"N(D411) + 1","v":1},"Band 3 Revenue Release (1)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,1,3,1,2,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,{"$f":"N(D412) + 1","v":2},"Band 3 Revenue Release (2)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"N(D413) + 1","v":3},"Band 3 Revenue Release (3)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model"]
[]
[null,null,null,{"$f":"MATCH(F416, E412:E415, 0)","v":1},"Number of Years Band 3 adjustment spread over",{"$f":"'I_InputSets Oceanic'!F462","v":"Band 3 Revenue Release (1)"},"# years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA412:AA414,MATCH($F416,$E412:$E414,0))","v":1},2,1,3,1,2,1,2,2,2,2,2,2,{"$f":"INDEX(AN412:AN414,MATCH($F416,$E412:$E414,0))","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,null,{"$f":"N(D417) + 1","v":1},"Above Band 3 Revenue Release (1)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"N(D418) + 1","v":2},"Above Band 3 Revenue Release (2)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"N(D419) + 1","v":3},"Above Band 3 Revenue Release (3)",null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model"]
[]
[null,null,null,{"$f":"MATCH(F422, E418:E421, 0)","v":1},"Number of Years Band 4 adjustment spread over",{"$f":"'I_InputSets Oceanic'!F463","v":"Above Band 3 Revenue Release (1)"},"# years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA418:AA420,MATCH($F422,$E418:$E420,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX(AN418:AN420,MATCH($F422,$E418:$E420,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":"\"Lag Factor used for adjustments (\"&E384&\")\"","v":"Lag Factor used for adjustments (Band One -Bands - A)"},null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,{"$f":"\"Lag Factor used for adjustments (\"&E385&\")\"","v":"Lag Factor used for adjustments (Band Two -Bands - A)"},null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,{"$f":"\"Lag Factor used for adjustments (\"&E386&\")\"","v":"Lag Factor used for adjustments (Band Three -Bands - A)"},null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,{"$f":"\"Lag Factor used for adjustments (Above \"&E386&\")\"","v":"Lag Factor used for adjustments (Above Band Three -Bands - A)"},null,"# years",null,null,"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,"2.g Determined Costs - Adjustments"]
[]
[null,null,null,null,"Adjustments",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA431:BJ431)","v":0}]
[]
[null,"Pension Revaluation (Oceanic)"]
[]
[null,null,null,null,"Increase (decrease) in Pension Asset due to Revaluation (Oceanic)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CAA NERL PCM_06_Draft - 170122 - Copy, I_Series Oceanic, row 345",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA435:BJ435)","v":14805.072034180457},null,11128.856660379879,-10324.779572519459,15067.618172263916,-5975.4041136208116,6763.6914206010288,-8116.2916545517182,1291.9395227199061,1169.5610516942713,1144.9062587669428,1206.1843818239918,1143.342438687376,1010.5245152712333,922.36263881561206,869.85413399970389,1021.8286906339047,1024.2129444235786,-401.7372274777818,-328.2390942780051,-327.81730239295956,-327.383690905403,-326.93847489929874,-326.48185800713634,-326.01404136129253,-325.53522362108754,-325.04560099996957,-324.54536729214141,-324.03471389897703,-173.32014183517771,-386.06463710425425,-320.17808113541383]
[]
[null,"1.i Working Capital Adjustments [RAB only]"]
[]
[null,null,null,null,"Adjustment to Oceanic Working Capital [RAB only]",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Increase / (Decrease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA439:BJ439)","v":0}]
[]
["End of spreadsheet"]

{"sheet":"I_Series NERL","index":14,"n_rows":468,"n_cols":62,"rows_kept":468,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"I_Series NERL"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["NERL"]
[null,"3.a Indexation"]
[]
[null,null,null,"Active Indexation (Base Year = 1)"]
[]
[null,null,null,null,{"$f":"C_Index!E114","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"C_Index!G114","v":"Index"},{"$f":"C_Index!H114","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA114","v":0.88898996503397099},{"$f":"C_Index!AB114","v":0.91116354436137248},{"$f":"C_Index!AC114","v":0.94868806322312871},{"$f":"C_Index!AD114","v":0.97427296244705353},{"$f":"C_Index!AE114","v":0.99576427779514998},{"$f":"C_Index!AF114","v":1.0077038974329815},{"$f":"C_Index!AG114","v":1.0837763311254511},{"$f":"C_Index!AH114","v":1.229439690706996},{"$f":"C_Index!AI114","v":1.2878814151292033},{"$f":"C_Index!AJ114","v":1.3024650881612985},{"$f":"C_Index!AK114","v":1.3160209773542551},{"$f":"C_Index!AL114","v":1.3479927249345995},{"$f":"C_Index!AM114","v":1.3880461237545563},{"$f":"C_Index!AN114","v":1.4269394308245222},{"$f":"C_Index!AO114","v":1.4669225354948352},{"$f":"C_Index!AP114","v":1.5080259740942163},{"$f":"C_Index!AQ114","v":1.5502811385849189},{"$f":"C_Index!AR114","v":1.5937203005377401},{"$f":"C_Index!AS114","v":1.6383766357788112},{"$f":"C_Index!AT114","v":1.6842842497269996},{"$f":"C_Index!AU114","v":1.7314782034412661},{"$f":"C_Index!AV114","v":1.7799945403978774},{"$f":"C_Index!AW114","v":1.8298703140179184},{"$f":"C_Index!AX114","v":1.8811436159661317},{"$f":"C_Index!AY114","v":1.9338536052426945},{"$f":"C_Index!AZ114","v":1.9880405380901545},{"$f":"C_Index!BA114","v":2.0437457987383612},{"$f":"C_Index!BB114","v":2.1010119310108792},{"$f":"C_Index!BC114","v":2.1598826708170136},{"$f":"C_Index!BD114","v":2.220402979554275},{"$f":"C_Index!BE114","v":2.2826190784467801},{"$f":"C_Index!BF114","v":2.3465784838458275},{"$f":"C_Index!BG114","v":2.4123300435195962},{"$f":"C_Index!BH114","v":2.4799239739596932},{"$f":"C_Index!BI114","v":2.5494118987330348},{"$f":"C_Index!BJ114","v":2.6208468879083533}]
[null,null,null,null,{"$f":"C_Index!E115","v":"Annual RPI Growth for calendar year t"},null,{"$f":"C_Index!G115","v":"Index"},{"$f":"C_Index!H115","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA115","v":0.88196833158029397},{"$f":"C_Index!AB115","v":0.89734769878045306},{"$f":"C_Index!AC115","v":0.92949938880518512},{"$f":"C_Index!AD115","v":0.96057082752935141},{"$f":"C_Index!AE115","v":0.98518918611592798},{"$f":"C_Index!AF115","v":1},{"$f":"C_Index!AG115","v":1.0404525684396053},{"$f":"C_Index!AH115","v":1.1609858714500951},{"$f":"C_Index!AI115","v":1.2641351098729281},{"$f":"C_Index!AJ115","v":1.2846418790687095},{"$f":"C_Index!AK115","v":1.2971353512238111},{"$f":"C_Index!AL115","v":1.3195576771754272},{"$f":"C_Index!AM115","v":1.3565319254058053},{"$f":"C_Index!AN115","v":1.3945421988557309},{"$f":"C_Index!AO115","v":1.4336175271419489},{"$f":"C_Index!AP115","v":1.4737877532963912},{"$f":"C_Index!AQ115","v":1.5150835565582197},{"$f":"C_Index!AR115","v":1.5575364758045076},{"$f":"C_Index!AS115","v":1.60117893363745},{"$f":"C_Index!AT115","v":1.6460442611465049},{"$f":"C_Index!AU115","v":1.692166723364372},{"$f":"C_Index!AV115","v":1.7395815454362549},{"$f":"C_Index!AW115","v":1.7883249395223884},{"$f":"C_Index!AX115","v":1.8384341324543818},{"$f":"C_Index!AY115","v":1.8899473941664968},{"$f":"C_Index!AZ115","v":1.9429040669235742},{"$f":"C_Index!BA115","v":1.9973445953679347},{"$f":"C_Index!BB115","v":2.053310557408198},{"$f":"C_Index!BC115","v":2.1108446959736118},{"$f":"C_Index!BD115","v":2.1699909516581442},{"$f":"C_Index!BE115","v":2.2307944962792678},{"$f":"C_Index!BF115","v":2.2933017673770704},{"$f":"C_Index!BG115","v":2.3575605036800322},{"$f":"C_Index!BH115","v":2.423619781564565},{"$f":"C_Index!BI115","v":2.4915300525361532},{"$f":"C_Index!BJ115","v":2.5613431817607211}]
[null,null,null,null,{"$f":"C_Index!E116","v":"RPI Growth (Dec - Dec)"},null,{"$f":"C_Index!G116","v":"Index"},{"$f":"C_Index!H116","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA116","v":0.88219363574813803},{"$f":"C_Index!AB116","v":0.90419769803656069},{"$f":"C_Index!AC116","v":0.94143534190927569},{"$f":"C_Index!AD116","v":0.96682464454976313},{"$f":"C_Index!AE116","v":0.98815165876777256},{"$f":"C_Index!AF116","v":1},{"$f":"C_Index!AG116","v":1.0754908598510495},{"$f":"C_Index!AH116","v":1.2200406228842249},{"$f":"C_Index!AI116","v":1.2780355602572782},{"$f":"C_Index!AJ116","v":1.2925077410925863},{"$f":"C_Index!AK116","v":1.305959995497366},{"$f":"C_Index!AL116","v":1.3376873190313816},{"$f":"C_Index!AM116","v":1.3774345095721632},{"$f":"C_Index!AN116","v":1.4160304772656915},{"$f":"C_Index!AO116","v":1.4557079110556828},{"$f":"C_Index!AP116","v":1.4964971138205894},{"$f":"C_Index!AQ116","v":1.5384292375310793},{"$f":"C_Index!AR116","v":1.5815363070417539},{"$f":"C_Index!AS116","v":1.6258512445495164},{"$f":"C_Index!AT116","v":1.6714078947372679},{"$f":"C_Index!AU116","v":1.7182410506221346},{"$f":"C_Index!AV116","v":1.7663864801279661},{"$f":"C_Index!AW116","v":1.8158809534024014},{"$f":"C_Index!AX116","v":1.8667622708993628},{"$f":"C_Index!AY116","v":1.9190692922484276},{"$f":"C_Index!AZ116","v":1.9728419659331236},{"$f":"C_Index!BA116","v":2.0281213598008163},{"$f":"C_Index!BB116","v":2.0849496924274908},{"$f":"C_Index!BC116","v":2.1433703653613776},{"$f":"C_Index!BD116","v":2.2034279962700505},{"$f":"C_Index!BE116","v":2.265168453016317},{"$f":"C_Index!BF116","v":2.3286388886889156},{"$f":"C_Index!BG116","v":2.3938877776147836},{"$f":"C_Index!BH116","v":2.4609649523803925},{"$f":"C_Index!BI116","v":2.5299216418904309},{"$f":"C_Index!BJ116","v":2.6008105104928956}]
[null,null,null,null,{"$f":"C_Index!E117","v":"CPI Growth from 2020 for calendar year t"},null,{"$f":"C_Index!G117","v":"Index"},{"$f":"C_Index!H117","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA117","v":0.92229885057471239},{"$f":"C_Index!AB117","v":0.93701149425287344},{"$f":"C_Index!AC117","v":0.96459770114942511},{"$f":"C_Index!AD117","v":0.98482758620689614},{"$f":"C_Index!AE117","v":0.99770114942528709},{"$f":"C_Index!AF117","v":1.0041379310344827},{"$f":"C_Index!AG117","v":1.0583908045977011},{"$f":"C_Index!AH117","v":1.1696551724137931},{"$f":"C_Index!AI117","v":1.2010648083858755},{"$f":"C_Index!AJ117","v":1.2088079058815049},{"$f":"C_Index!AK117","v":1.2065230277655814},{"$f":"C_Index!AL117","v":1.2210086067452277},{"$f":"C_Index!AM117","v":1.2438254181514958},{"$f":"C_Index!AN117","v":1.2633867987838885},{"$f":"C_Index!AO117","v":1.2832558171334894},{"$f":"C_Index!AP117","v":1.303437311353945},{"$f":"C_Index!AQ117","v":1.3239361956875273},{"$f":"C_Index!AR117","v":1.3447574616617619},{"$f":"C_Index!AS117","v":1.3659061793048772},{"$f":"C_Index!AT117","v":1.3873874983803698},{"$f":"C_Index!AU117","v":1.4092066496409816},{"$f":"C_Index!AV117","v":1.4313689461024042},{"$f":"C_Index!AW117","v":1.4538797843370075},{"$f":"C_Index!AX117","v":1.4767446457879199},{"$f":"C_Index!AY117","v":1.4999690981037728},{"$f":"C_Index!AZ117","v":1.5235587964944364},{"$f":"C_Index!BA117","v":1.5475194851080756},{"$f":"C_Index!BB117","v":1.571856998429866},{"$f":"C_Index!BC117","v":1.5965772627027033},{"$f":"C_Index!BD117","v":1.6216862973702575},{"$f":"C_Index!BE117","v":1.6471902165427241},{"$f":"C_Index!BF117","v":1.6730952304856226},{"$f":"C_Index!BG117","v":1.6994076471320108},{"$f":"C_Index!BH117","v":1.726133873618483},{"$f":"C_Index!BI117","v":1.7532804178453234},{"$f":"C_Index!BJ117","v":1.7808538900611932}]
[null,null,null,null,{"$f":"C_Index!E118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G118","v":"Index"},{"$f":"C_Index!H118","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA118","v":0.91961685823754757},{"$f":"C_Index!AB118","v":0.92551724137931035},{"$f":"C_Index!AC118","v":0.95042145593869709},{"$f":"C_Index!AD118","v":0.97394636015325609},{"$f":"C_Index!AE118","v":0.99126436781609162},{"$f":"C_Index!AF118","v":1},{"$f":"C_Index!AG118","v":1.0258237547892719},{"$f":"C_Index!AH118","v":1.1186973180076629},{"$f":"C_Index!AI118","v":1.1873399586480322},{"$f":"C_Index!AJ118","v":1.1975124598510096},{"$f":"C_Index!AK118","v":1.198896577295987},{"$f":"C_Index!AL118","v":1.2048871867171229},{"$f":"C_Index!AM118","v":1.2238361939769149},{"$f":"C_Index!AN118","v":1.2430832082867362},{"$f":"C_Index!AO118","v":1.2626329163407577},{"$f":"C_Index!AP118","v":1.282490078539803},{"$f":"C_Index!AQ118","v":1.3026595301505184},{"$f":"C_Index!AR118","v":1.3231461824827708},{"$f":"C_Index!AS118","v":1.3439550240855642},{"$f":"C_Index!AT118","v":1.3650911219617634},{"$f":"C_Index!AU118","v":1.3865596228019204},{"$f":"C_Index!AV118","v":1.4083657542375072},{"$f":"C_Index!AW118","v":1.4305148261138558},{"$f":"C_Index!AX118","v":1.4530122317831182},{"$f":"C_Index!AY118","v":1.4758634494175611},{"$f":"C_Index!AZ118","v":1.4990740433435141},{"$f":"C_Index!BA118","v":1.5226496653962955},{"$f":"C_Index!BB118","v":1.5465960562964489},{"$f":"C_Index!BC118","v":1.5709190470476218},{"$f":"C_Index!BD118","v":1.5956245603564285},{"$f":"C_Index!BE118","v":1.6207186120746455},{"$f":"C_Index!BF118","v":1.6462073126640833},{"$f":"C_Index!BG118","v":1.6720968686844992},{"$f":"C_Index!BH118","v":1.6983935843049107},{"$f":"C_Index!BI118","v":1.725103862838675},{"$f":"C_Index!BJ118","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E119","v":"CPI Growth (Dec - Dec)"},null,{"$f":"C_Index!G119","v":"Index"},{"$f":"C_Index!H119","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA119","v":0.91849816849816868},{"$f":"C_Index!AB119","v":0.93315018315018361},{"$f":"C_Index!AC119","v":0.96062271062271087},{"$f":"C_Index!AD119","v":0.98076923076923084},{"$f":"C_Index!AE119","v":0.9935897435897435},{"$f":"C_Index!AF119","v":1},{"$f":"C_Index!AG119","v":1.0540293040293041},{"$f":"C_Index!AH119","v":1.1648351648351647},{"$f":"C_Index!AI119","v":1.1961153654941754},{"$f":"C_Index!AJ119","v":1.2038265546210045},{"$f":"C_Index!AK119","v":1.2015510922116026},{"$f":"C_Index!AL119","v":1.2159769778712777},{"$f":"C_Index!AM119","v":1.2386997639558166},{"$f":"C_Index!AN119","v":1.2581805345031858},{"$f":"C_Index!AO119","v":1.2779676750299174},{"$f":"C_Index!AP119","v":1.298066003752212},{"$f":"C_Index!AQ119","v":1.3184804146613427},{"$f":"C_Index!AR119","v":1.3392158787153536},{"$f":"C_Index!AS119","v":1.3602774450495003},{"$f":"C_Index!AT119","v":1.3816702422057257},{"$f":"C_Index!AU119","v":1.4033994793814726},{"$f":"C_Index!AV119","v":1.4254704476981364},{"$f":"C_Index!AW119","v":1.4478885214894652},{"$f":"C_Index!AX119","v":1.4706591596102228},{"$f":"C_Index!AY119","v":1.4937879067654336},{"$f":"C_Index!AZ119","v":1.5172803948605311},{"$f":"C_Index!BA119","v":1.5411423443727408},{"$f":"C_Index!BB119","v":1.5653795657440293},{"$f":"C_Index!BC119","v":1.5899979607959618},{"$f":"C_Index!BD119","v":1.6150035241668093},{"$f":"C_Index!BE119","v":1.6404023447712575},{"$f":"C_Index!BF119","v":1.6662006072830722},{"$f":"C_Index!BG119","v":1.6924045936410825},{"$f":"C_Index!BH119","v":1.7190206845788469},{"$f":"C_Index!BI119","v":1.7460553611783789},{"$f":"C_Index!BJ119","v":1.7735152064483042}]
[]
[null,null,null,null,{"$f":"C_Index!E61","v":"RPI - within year growth"},null,{"$f":"C_Index!G61","v":"%"},{"$f":"C_Index!H61","v":"Nominal Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA61","v":7.9613215149072492E-3},{"$f":"C_Index!AB61","v":1.5396312488120234E-2},{"$f":"C_Index!AC61","v":2.0644095788604488E-2},{"$f":"C_Index!AD61","v":1.4264575318141626E-2},{"$f":"C_Index!AE61","v":1.0734072022160479E-2},{"$f":"C_Index!AF61","v":7.7038974329814991E-3},{"$f":"C_Index!AG61","v":4.1639344262295097E-2},{"$f":"C_Index!AH61","v":5.896180215475022E-2},{"$f":"C_Index!AI61","v":1.8784626003040206E-2},{"$f":"C_Index!AJ61","v":1.3874068238776127E-2},{"$f":"C_Index!AK61","v":1.455948765302395E-2},{"$f":"C_Index!AL61","v":2.1548923742415571E-2},{"$f":"C_Index!AM61","v":2.3231446130044908E-2},{"$f":"C_Index!AN61","v":2.3231446130044908E-2},{"$f":"C_Index!AO61","v":2.3231446130044908E-2},{"$f":"C_Index!AP61","v":2.3231446130044908E-2},{"$f":"C_Index!AQ61","v":2.3231446130044908E-2},{"$f":"C_Index!AR61","v":2.3231446130044908E-2},{"$f":"C_Index!AS61","v":2.3231446130044908E-2},{"$f":"C_Index!AT61","v":2.3231446130044908E-2},{"$f":"C_Index!AU61","v":2.3231446130044908E-2},{"$f":"C_Index!AV61","v":2.3231446130044908E-2},{"$f":"C_Index!AW61","v":2.3231446130044908E-2},{"$f":"C_Index!AX61","v":2.3231446130044908E-2},{"$f":"C_Index!AY61","v":2.3231446130044908E-2},{"$f":"C_Index!AZ61","v":2.3231446130044908E-2},{"$f":"C_Index!BA61","v":2.3231446130044908E-2},{"$f":"C_Index!BB61","v":2.3231446130044908E-2},{"$f":"C_Index!BC61","v":2.3231446130044908E-2},{"$f":"C_Index!BD61","v":2.3231446130044908E-2},{"$f":"C_Index!BE61","v":2.3231446130044908E-2},{"$f":"C_Index!BF61","v":2.3231446130044908E-2},{"$f":"C_Index!BG61","v":2.3231446130044908E-2},{"$f":"C_Index!BH61","v":2.3231446130044908E-2},{"$f":"C_Index!BI61","v":2.3231446130044908E-2},{"$f":"C_Index!BJ61","v":2.3231446130044908E-2}]
[null,null,null,null,{"$f":"C_Index!E62","v":"RPI - Annual Average"},null,{"$f":"C_Index!G62","v":"%"},{"$f":"C_Index!H62","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA62","v":9.7969014451244618E-3},{"$f":"C_Index!AB62","v":1.7437550362610743E-2},{"$f":"C_Index!AC62","v":3.5829690172970885E-2},{"$f":"C_Index!AD62","v":3.3428143254732756E-2},{"$f":"C_Index!AE62","v":2.5628884285291642E-2},{"$f":"C_Index!AF62","v":1.5033471837488488E-2},{"$f":"C_Index!AG62","v":4.0452568439605319E-2},{"$f":"C_Index!AH62","v":0.11584699453551917},{"$f":"C_Index!AI62","v":8.8846247796278144E-2},{"$f":"C_Index!AJ62","v":1.6221975828076385E-2},{"$f":"C_Index!AK62","v":9.7252567884198449E-3},{"$f":"C_Index!AL62","v":1.7286034129330607E-2},{"$f":"C_Index!AM62","v":2.802018348263724E-2},{"$f":"C_Index!AN62","v":2.802018348263724E-2},{"$f":"C_Index!AO62","v":2.802018348263724E-2},{"$f":"C_Index!AP62","v":2.802018348263724E-2},{"$f":"C_Index!AQ62","v":2.802018348263724E-2},{"$f":"C_Index!AR62","v":2.802018348263724E-2},{"$f":"C_Index!AS62","v":2.802018348263724E-2},{"$f":"C_Index!AT62","v":2.802018348263724E-2},{"$f":"C_Index!AU62","v":2.802018348263724E-2},{"$f":"C_Index!AV62","v":2.802018348263724E-2},{"$f":"C_Index!AW62","v":2.802018348263724E-2},{"$f":"C_Index!AX62","v":2.802018348263724E-2},{"$f":"C_Index!AY62","v":2.802018348263724E-2},{"$f":"C_Index!AZ62","v":2.802018348263724E-2},{"$f":"C_Index!BA62","v":2.802018348263724E-2},{"$f":"C_Index!BB62","v":2.802018348263724E-2},{"$f":"C_Index!BC62","v":2.802018348263724E-2},{"$f":"C_Index!BD62","v":2.802018348263724E-2},{"$f":"C_Index!BE62","v":2.802018348263724E-2},{"$f":"C_Index!BF62","v":2.802018348263724E-2},{"$f":"C_Index!BG62","v":2.802018348263724E-2},{"$f":"C_Index!BH62","v":2.802018348263724E-2},{"$f":"C_Index!BI62","v":2.802018348263724E-2},{"$f":"C_Index!BJ62","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"C_Index!E63","v":"RPI - Dec to Dec"},null,{"$f":"C_Index!G63","v":"%"},{"$f":"C_Index!H63","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA63","v":0},{"$f":"C_Index!AB63","v":2.4942440521872777E-2},{"$f":"C_Index!AC63","v":4.1183077499064025E-2},{"$f":"C_Index!AD63","v":2.6968716289104577E-2},{"$f":"C_Index!AE63","v":2.2058823529411686E-2},{"$f":"C_Index!AF63","v":1.1990407673860837E-2},{"$f":"C_Index!AG63","v":7.549085985104953E-2},{"$f":"C_Index!AH63","v":0.13440352533836952},{"$f":"C_Index!AI63","v":4.7535251109877663E-2},{"$f":"C_Index!AJ63","v":1.1323770077567241E-2},{"$f":"C_Index!AK63","v":1.0407871440219152E-2},{"$f":"C_Index!AL63","v":2.429425376229255E-2},{"$f":"C_Index!AM63","v":2.9713364233401318E-2},{"$f":"C_Index!AN63","v":2.802018348263724E-2},{"$f":"C_Index!AO63","v":2.802018348263724E-2},{"$f":"C_Index!AP63","v":2.802018348263724E-2},{"$f":"C_Index!AQ63","v":2.802018348263724E-2},{"$f":"C_Index!AR63","v":2.802018348263724E-2},{"$f":"C_Index!AS63","v":2.802018348263724E-2},{"$f":"C_Index!AT63","v":2.802018348263724E-2},{"$f":"C_Index!AU63","v":2.802018348263724E-2},{"$f":"C_Index!AV63","v":2.802018348263724E-2},{"$f":"C_Index!AW63","v":2.802018348263724E-2},{"$f":"C_Index!AX63","v":2.802018348263724E-2},{"$f":"C_Index!AY63","v":2.802018348263724E-2},{"$f":"C_Index!AZ63","v":2.802018348263724E-2},{"$f":"C_Index!BA63","v":2.802018348263724E-2},{"$f":"C_Index!BB63","v":2.802018348263724E-2},{"$f":"C_Index!BC63","v":2.802018348263724E-2},{"$f":"C_Index!BD63","v":2.802018348263724E-2},{"$f":"C_Index!BE63","v":2.802018348263724E-2},{"$f":"C_Index!BF63","v":2.802018348263724E-2},{"$f":"C_Index!BG63","v":2.802018348263724E-2},{"$f":"C_Index!BH63","v":2.802018348263724E-2},{"$f":"C_Index!BI63","v":2.802018348263724E-2},{"$f":"C_Index!BJ63","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"C_Index!E65","v":"CPI - within year growth"},null,{"$f":"C_Index!G65","v":"%"},{"$f":"C_Index!H65","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA65","v":2.916423631364129E-3},{"$f":"C_Index!AB65","v":1.2419274714356554E-2},{"$f":"C_Index!AC65","v":1.4915746190437895E-2},{"$f":"C_Index!AD65","v":1.1172305271440086E-2},{"$f":"C_Index!AE65","v":6.4935064935065512E-3},{"$f":"C_Index!AF65","v":4.1379310344826781E-3},{"$f":"C_Index!AG65","v":3.1747217449764831E-2},{"$f":"C_Index!AH65","v":4.5551065141447911E-2},{"$f":"C_Index!AI65","v":1.1559326069907616E-2},{"$f":"C_Index!AJ65","v":9.4324246379036136E-3},{"$f":"C_Index!AK65","v":6.361224657756015E-3},{"$f":"C_Index!AL65","v":1.3380024458579998E-2},{"$f":"C_Index!AM65","v":1.6333251355824752E-2},{"$f":"C_Index!AN65","v":1.6333251355824752E-2},{"$f":"C_Index!AO65","v":1.6333251355824752E-2},{"$f":"C_Index!AP65","v":1.6333251355824752E-2},{"$f":"C_Index!AQ65","v":1.6333251355824752E-2},{"$f":"C_Index!AR65","v":1.6333251355824752E-2},{"$f":"C_Index!AS65","v":1.6333251355824752E-2},{"$f":"C_Index!AT65","v":1.6333251355824752E-2},{"$f":"C_Index!AU65","v":1.6333251355824752E-2},{"$f":"C_Index!AV65","v":1.6333251355824752E-2},{"$f":"C_Index!AW65","v":1.6333251355824752E-2},{"$f":"C_Index!AX65","v":1.6333251355824752E-2},{"$f":"C_Index!AY65","v":1.6333251355824752E-2},{"$f":"C_Index!AZ65","v":1.6333251355824752E-2},{"$f":"C_Index!BA65","v":1.6333251355824752E-2},{"$f":"C_Index!BB65","v":1.6333251355824752E-2},{"$f":"C_Index!BC65","v":1.6333251355824752E-2},{"$f":"C_Index!BD65","v":1.6333251355824752E-2},{"$f":"C_Index!BE65","v":1.6333251355824752E-2},{"$f":"C_Index!BF65","v":1.6333251355824752E-2},{"$f":"C_Index!BG65","v":1.6333251355824752E-2},{"$f":"C_Index!BH65","v":1.6333251355824752E-2},{"$f":"C_Index!BI65","v":1.6333251355824752E-2},{"$f":"C_Index!BJ65","v":1.6333251355824752E-2}]
[null,null,null,null,{"$f":"C_Index!E66","v":"CPI - Annual Average"},null,{"$f":"C_Index!G66","v":"%"},{"$f":"C_Index!H66","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA66","v":5.0020842017528544E-4},{"$f":"C_Index!AB66","v":6.4161319890012614E-3},{"$f":"C_Index!AC66","v":2.6908428547772534E-2},{"$f":"C_Index!AD66","v":2.4752076110618138E-2},{"$f":"C_Index!AE66","v":1.7781274586939677E-2},{"$f":"C_Index!AF66","v":8.8126159554733352E-3},{"$f":"C_Index!AG66","v":2.5823754789271902E-2},{"$f":"C_Index!AH66","v":9.0535594233211558E-2},{"$f":"C_Index!AI66","v":6.1359439712091124E-2},{"$f":"C_Index!AJ66","v":8.5674714548986675E-3},{"$f":"C_Index!AK66","v":1.1558271762361905E-3},{"$f":"C_Index!AL66","v":4.9967691413776993E-3},{"$f":"C_Index!AM66","v":1.5726789585522205E-2},{"$f":"C_Index!AN66","v":1.5726789585522205E-2},{"$f":"C_Index!AO66","v":1.5726789585522205E-2},{"$f":"C_Index!AP66","v":1.5726789585522205E-2},{"$f":"C_Index!AQ66","v":1.5726789585522205E-2},{"$f":"C_Index!AR66","v":1.5726789585522205E-2},{"$f":"C_Index!AS66","v":1.5726789585522205E-2},{"$f":"C_Index!AT66","v":1.5726789585522205E-2},{"$f":"C_Index!AU66","v":1.5726789585522205E-2},{"$f":"C_Index!AV66","v":1.5726789585522205E-2},{"$f":"C_Index!AW66","v":1.5726789585522205E-2},{"$f":"C_Index!AX66","v":1.5726789585522205E-2},{"$f":"C_Index!AY66","v":1.5726789585522205E-2},{"$f":"C_Index!AZ66","v":1.5726789585522205E-2},{"$f":"C_Index!BA66","v":1.5726789585522205E-2},{"$f":"C_Index!BB66","v":1.5726789585522205E-2},{"$f":"C_Index!BC66","v":1.5726789585522205E-2},{"$f":"C_Index!BD66","v":1.5726789585522205E-2},{"$f":"C_Index!BE66","v":1.5726789585522205E-2},{"$f":"C_Index!BF66","v":1.5726789585522205E-2},{"$f":"C_Index!BG66","v":1.5726789585522205E-2},{"$f":"C_Index!BH66","v":1.5726789585522205E-2},{"$f":"C_Index!BI66","v":1.5726789585522205E-2},{"$f":"C_Index!BJ66","v":1.5726789585522205E-2}]
[null,null,null,null,{"$f":"C_Index!E67","v":"CPI - Dec to Dec"},null,{"$f":"C_Index!G67","v":"%"},{"$f":"C_Index!H67","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA67","v":0},{"$f":"C_Index!AB67","v":1.5952143569292421E-2},{"$f":"C_Index!AC67","v":2.9440628066731866E-2},{"$f":"C_Index!AD67","v":2.0972354623450817E-2},{"$f":"C_Index!AE67","v":1.3071895424836555E-2},{"$f":"C_Index!AF67","v":6.4516129032259339E-3},{"$f":"C_Index!AG67","v":5.4029304029304059E-2},{"$f":"C_Index!AH67","v":0.10512597741094698},{"$f":"C_Index!AI67","v":2.6853757169527981E-2},{"$f":"C_Index!AJ67","v":6.4468606869230172E-3},{"$f":"C_Index!AK67","v":-1.8901912411445343E-3},{"$f":"C_Index!AL67","v":1.2006052637447473E-2},{"$f":"C_Index!AM67","v":1.8686855506358402E-2},{"$f":"C_Index!AN67","v":1.5726789585522205E-2},{"$f":"C_Index!AO67","v":1.5726789585522205E-2},{"$f":"C_Index!AP67","v":1.5726789585522205E-2},{"$f":"C_Index!AQ67","v":1.5726789585522205E-2},{"$f":"C_Index!AR67","v":1.5726789585522205E-2},{"$f":"C_Index!AS67","v":1.5726789585522205E-2},{"$f":"C_Index!AT67","v":1.5726789585522205E-2},{"$f":"C_Index!AU67","v":1.5726789585522205E-2},{"$f":"C_Index!AV67","v":1.5726789585522205E-2},{"$f":"C_Index!AW67","v":1.5726789585522205E-2},{"$f":"C_Index!AX67","v":1.5726789585522205E-2},{"$f":"C_Index!AY67","v":1.5726789585522205E-2},{"$f":"C_Index!AZ67","v":1.5726789585522205E-2},{"$f":"C_Index!BA67","v":1.5726789585522205E-2},{"$f":"C_Index!BB67","v":1.5726789585522205E-2},{"$f":"C_Index!BC67","v":1.5726789585522205E-2},{"$f":"C_Index!BD67","v":1.5726789585522205E-2},{"$f":"C_Index!BE67","v":1.5726789585522205E-2},{"$f":"C_Index!BF67","v":1.5726789585522205E-2},{"$f":"C_Index!BG67","v":1.5726789585522205E-2},{"$f":"C_Index!BH67","v":1.5726789585522205E-2},{"$f":"C_Index!BI67","v":1.5726789585522205E-2},{"$f":"C_Index!BJ67","v":1.5726789585522205E-2}]
[]
[null,null,null,{"$f":"I_Global!F217","v":"Indexation Set 1"}]
[null,null,null,"Percentage Growth"]
[null,null,null,null,"RPI - within year growth",null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$273","v":"RPI 2020"},null,"Interpolated Monthly Inflation.xlsx, Results!C6:K9",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0734072022160479E-2,7.7038974329814991E-3,4.1639344262295097E-2,5.896180215475022E-2,1.8784626003040206E-2,1.3874068238776127E-2,1.455948765302395E-2,2.1548923742415571E-2,2.3231446130044908E-2,{"$f":"AM36","v":2.3231446130044908E-2},{"$f":"AN36","v":2.3231446130044908E-2},2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2]
[null,null,null,null,"RPI - Annual Average",null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$274","v":"RPI 2020"},null,"Interpolated Monthly Inflation.xlsx, Results!C6:K9",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5033471837488488E-2,4.0452568439605319E-2,0.11584699453551917,8.8846247796278144E-2,1.6221975828076385E-2,9.7252567884198449E-3,1.7286034129330607E-2,2.802018348263724E-2,{"$f":"AM37","v":2.802018348263724E-2},{"$f":"AN37","v":2.802018348263724E-2},2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[null,null,null,null,"CPI - within year growth",null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$276","v":"CPI 2020"},null,"Interpolated Monthly Inflation.xlsx, Results!C6:K9",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4935064935065512E-3,4.1379310344826781E-3,3.1747217449764831E-2,4.5551065141447911E-2,1.1559326069907616E-2,9.4324246379036136E-3,6.361224657756015E-3,1.3380024458579998E-2,1.6333251355824752E-2,{"$f":"AM38","v":1.6333251355824752E-2},1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2]
[null,null,null,null,"CPI - Annual Average",null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$277","v":"CPI 2020"},null,"Interpolated Monthly Inflation.xlsx, Results!C6:K9",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,{"$f":"AM39","v":1.5726789585522205E-2},1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[]
[null,null,null,{"$f":"I_Global!F218","v":"Indexation Set 2"}]
[null,null,null,"Percentage Growth"]
[null,null,null,null,{"$f":"I_Global!$F$273","v":"RPI - within year growth"},null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$273","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!$F$274","v":"RPI - Annual Average"},null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$274","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!$F$276","v":"CPI - within year growth"},null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$276","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!$F$277","v":"CPI - Annual Average"},null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$277","v":"CPI 2020"}]
[]
[null,null,null,{"$f":"I_Global!F219","v":"Indexation Set 3"}]
[null,null,null,"Percentage Growth"]
[null,null,null,null,{"$f":"I_Global!$F$273","v":"RPI - within year growth"},null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$273","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!$F$274","v":"RPI - Annual Average"},null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$274","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!$F$276","v":"CPI - within year growth"},null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$276","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!$F$277","v":"CPI - Annual Average"},null,{"$f":"I_Global!$F$63","v":"%"},{"$f":"I_Global!$H$277","v":"CPI 2020"}]
[]
[null,"3.b Working Capital"]
[]
[null,null,"3.b.i Working Capital Adjustments - UKATS"]
[]
[null,null,null,null,"UKATS Revenue Debtor",null,{"$f":"I_Global!$F$62","v":"# months"},null,null,"I_Series NERL, row 59:60",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1729166666666666,-2.7488401764029038,1.2458333333333333,1.4583333333333333,1.625,1.7916666666666667,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333,1.8333333333333333]
[null,null,null,null,"UKATS Prepayments",null,{"$f":"I_Global!$F$62","v":"# months"},null,null,"I_Series NERL, row 59:60",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98333333333333328,1,1,1.0249999999999999,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334,1.0333333333333334]
[]
[null,null,null,null,"Creditor day adjustments - UKATS",null,{"$f":"I_Global!$F$62","v":"# months"},null,null,"CAA NERL PCM_07zc - InputsSummarised.xlsm, I_Series NERL tab, rows 62:64",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Accruals adjustments - UKATS",null,{"$f":"I_Global!$F$62","v":"# months"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MOD Gain Share Creditor forecast balance",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter +ve values","CAA NERL PCM_07zc - InputsSummarised.xlsm, I_Series NERL tab, rows 62:64",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA64:BJ64)","v":359722.00179095782},null,null,null,null,null,null,null,46736.986815203483,46693.077590893314,45397.456779158791,44203.307933866643,41763.801619360347,38777.910076057902,35608.94889062702,33266.109124516748,27274.402961273641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"3.b.ii Working Capital Adjustments - Oceanic",null,"Working Capital Adjustments - Oceanic"]
[]
[null,null,null,null,"Oceanic Revenue Debtor",null,{"$f":"I_Global!$F$62","v":"# months"},null,null,"I_Series NERL, row 68:69",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,-0.58132093274173968,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663]
[null,null,null,null,"Oceanic Prepayments",null,{"$f":"I_Global!$F$62","v":"# months"},null,null," I_Series NERL, row 68:69",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[]
[null,null,null,null,"Creditor day adjustments - Oceanic",null,{"$f":"I_Global!$F$62","v":"# months"},null,null,"NATS Financial Model V15.33_Board_NR23_CAA_Final - withMOD, NERL tab, row 476",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Accruals adjustments - Oceanic",null,{"$f":"I_Global!$F$62","v":"# months"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"3.c Financing"]
[]
[null,null,"3.c.i Gearing target scenarios (Net Debt / RAB)"]
[]
[null,null,null,null,"Gearing target A",null,{"$f":"I_Global!$F$63","v":"%"},null,null," 'I_Series NERL'!J78:J79",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.35,0.52886999999999973,0.51909000000000016,0.51644700000000032,0.49437700000000023,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,null,"Gearing target B",null,{"$f":"I_Global!$F$63","v":"%"},null,null," 'I_Series NERL'!J78:J79",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.3,0.57756232755827153,0.57071467426672806,0.47809295160932819,0.43502732296288443,0.38395218366528555,0.32488088351786748,0.24802113564022976,0.5,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,null,"Gearing target C",null,{"$f":"I_Global!$F$63","v":"%"}]
[]
[null,null,"3.c.ii Interest Rate for Nominal Company"]
[]
[null,null,null,null,"Interest Rate for Nominal Company Interest Rate (high)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA / IP_File 24 / _Interface - Sensitivity.xlsx",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.02E-2,4.02E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9000000000000002E-2]
[null,null,null,null,"Interest Rate for Nominal Company Interest Rate (medium)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"RE_ _External_ NR23 _ Cost of Capital.msg",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.02E-2,4.02E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2,2.2385405565205779E-2]
[null,null,null,null,"Interest Rate for Nominal Company Interest Rate (medium) - CAA Run ",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"NR23 WACC Calculator - Phase 2 Update, NR23 Cost of Debt, tab, row 60",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5280000000000002E-2,1.5639664804469273E-2,1.555555306038613E-2,1.523333088984956E-2,1.4544442111461033E-2,1.3855553333072503E-2,1.3166664554683974E-2,1.2477775776295446E-2,1.1466664827370347E-2,1.008888727059329E-2,5.4133281234237517E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2]
[]
[null,null,"3.c.iii Pre 2020 Debt"]
[]
[null,null,null,"Accounting Recognition"]
[null,null,null,null,{"$f":"\"Interest & Fees on \"& I_Global!$F$84 &\" POS\"","v":"Interest & Fees on Pre 2020 Debt POS"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter +ve values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA91:BJ91)","v":0}]
[]
[null,null,null,"Face value"]
[null,null,null,null,{"$f":"\"Repayment \"& I_Global!$F$84 &\" POS\"","v":"Repayment Pre 2020 Debt POS"},{"$f":"ROUND(Y94+I_Actuals!AF61 + Y91 + Y95,0)","v":0},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter +ve values","Set to repay all existing debt in first forecast period",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA94:BJ94)","v":0}]
[null,null,null,null,{"$f":"\"Cash Interest & Fees on \"& I_Global!$F$84 &\" POS\"","v":"Cash Interest & Fees on Pre 2020 Debt POS"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter +ve values","Set to repay all existing debt in first forecast period",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA95:BJ95)","v":707538},null,null,null,null,null,null,null,707538]
[]
[]
[null,null,"3.c.iv Revolving Capital Facility"]
[]
[null,null,null,null,"Base Case: Average Balance Drawn",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter +ve values","CAA Assumed, I_Series NERL, row 100",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,null,null,null,"Revolving Capital Facility Max. Amount",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter +ve values","FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, row 61",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809,261295.87540428809]
[]
[null,null,null,null,"Interest rate (high)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA assumed",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Interest rate (medium)",null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Interest rate (low)",null,{"$f":"I_Global!$F$63","v":"%"}]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!F21","v":"Interest rate (high)"},null,{"$f":"'I_InputSets NERL'!G21","v":"Input set selection"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA103:AA105, MATCH($E$107, $E103:$E105, 0 ) )","v":0},{"$f":"INDEX(AB103:AB105, MATCH($E$107, $E103:$E105, 0 ) )","v":0},0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"3.c.v Cash Balances"]
[]
[null,null,null,null,"Minimum cash balance",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"Minimum cash balance calculations, Sheet1, F19",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,50254.490531069627,49775.493132968899,208246,208246,208246,208246,208246,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
[null,null,null,null,"Interest rate on positive cash balances",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA Assumed,  I_Series NERL, rows 111:113",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,null,"Interest rate on negative cash balances (overdraft)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA Assumed, I_Series NERL, rows 111:113",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
[null,null,"3.c.vi Synthetic Debt"]
[]
[null,null,null,null,"Synthetic Fixed Debt Interest Rate (high)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA117:BJ117)","v":0}]
[null,null,null,null,"Synthetic Fixed Debt Interest Rate (medium)",null,{"$f":"I_Global!$F$63","v":"%"},null,null," I_Series NERL, rows 117:128",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA118:BJ118)","v":1.8000000000000009},null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Synthetic Fixed Debt Interest Rate (low)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA119:BJ119)","v":0}]
[]
[null,null,null,null,"Synthetic Fixed Debt Interest Rate ",{"$f":"'I_InputSets NERL'!F67","v":"Synthetic Fixed Debt Interest Rate (medium)"},{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA117:AA119,MATCH($F121,$E117:$E119,0))","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[]
[null,null,null,null,"Synthetic Floating Debt Interest Rate (high)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA124:BJ124)","v":0}]
[null,null,null,null,"Synthetic Floating Debt Interest Rate (medium)",null,{"$f":"I_Global!$F$63","v":"%"},null,null," I_Series NERL, rows 117:128",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA125:BJ125)","v":0.72000000000000031},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,"Synthetic Floating Debt Interest Rate (low)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA126:BJ126)","v":0}]
[]
[null,null,null,null,"Synthetic Floating Debt Interest Rate ",{"$f":"'I_InputSets NERL'!F71","v":"Synthetic Floating Debt Interest Rate (medium)"},{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA124:AA126,MATCH($F128,$E124:$E126,0))","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,"3.c.vii Swaps"]
[]
[null,null,null,null,"Existing Swap Amortisation Profile",null,{"$f":"I_Global!$F$63","v":"%"},null,"Set to ensure no swapped balance at start of NR23","CAA Assumed",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA132:BJ132)","v":1},null,null,null,null,null,null,null,0.5,0.5]
[]
[null,null,null,null,"Annual Interest Rate Payer Leg (1)",null,{"$f":"I_Global!$F$63","v":"%"},null,null," I_Series NERL, rows 132:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA134:BJ134)","v":1.2351599999999998},null,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2]
[null,null,null,null,"Annual Interest Rate Payer Leg (2)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA135:BJ135)","v":0}]
[null,null,null,null,"Annual Interest Rate Payer Leg (3)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA136:BJ136)","v":0}]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!F33","v":"Annual Interest Rate Payer Leg (1)"},null,{"$f":"'I_InputSets NERL'!G33","v":"Input set selection"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA134:AA136, MATCH($E$138, $E134:$E136,0), 1)","v":3.431E-2},3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2,3.431E-2]
[]
[null,null,null,null,"Annual Interest Rate Receiver Leg (1)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"I_Series NERL, rows 132:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA140:BJ140)","v":1.89},null,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2]
[null,null,null,null,"Annual Interest Rate Receiver Leg (2)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA141:BJ141)","v":0}]
[null,null,null,null,"Annual Interest Rate Receiver Leg (3)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA142:BJ142)","v":0}]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!F34","v":"Annual Interest Rate Receiver Leg (1)"},null,{"$f":"'I_InputSets NERL'!G34","v":"Input set selection"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA140:AA142, MATCH($E$144, $E140:$E142,0), 1)","v":5.2499999999999998E-2},5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2]
[]
[null,null,null,null,"Monoline Fee profile used (1)",null,{"$f":"I_Global!$F$63","v":"%"},null,null," I_Series NERL, rows 132:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA146:BJ146)","v":2.250000000000001E-2},null,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4]
[null,null,null,null,"Monoline Fee profile used (2)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA147:BJ147)","v":0}]
[null,null,null,null,"Monoline Fee profile used (3)",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA148:BJ148)","v":0}]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!F36","v":"Monoline Fee profile used (1)"},null,{"$f":"'I_InputSets NERL'!G36","v":"Input set selection"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA146:AA148, MATCH($E$150, $E146:$E148,0), 1)","v":6.2500000000000001E-4},6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4,6.2500000000000001E-4]
[]
[null,null,null,null,"Proportion of new loan drawdown raised via Synthetic Index Linked Debt",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA152:BJ152)","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"3.d Taxation"]
[]
[null,null,"3.d.i Capital allowances"]
[]
[null,null,null,null,"Super Deduction",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"gov.uk/government/publications/capital-allowances-full-expensing/capital-allowances-full-expensing-for-companies-investing-in-plant-and-machinery-from-1-april-2023-until-31-march-2026",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.3,1.075,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Main pool capital WDA rate",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[null,null,null,null,"Special pool WDA rate",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,null,"Structures and buildings rate",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,null,"Utilisation of Existing Capital Allowances Pool",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter positive"]
[]
[null,null,"3.d.ii Corporation tax"]
[]
[null,null,null,null,"Corporation tax rate",null,{"$f":"I_Global!$F$63","v":"%"},null,"Applies from 1 April to 31 March. Tax rates available here","FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19,0.19,0.23499999999999999,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[]
[null,null,null,null,"Recurring Disallowable Expendiutre",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Increase/(Decrease) to taxable profits"]
[null,null,null,null,"Exceptional Disallowable Expenditure",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Increase/(Decrease) to taxable profits"]
[null,null,null,null,"Other Tax adjustments input profile",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Increase/(Decrease) to taxable profits"]
[]
[null,null,null,null,"Tax losses immediately available for offset",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA173:BJ173)","v":150000},null,null,null,null,null,null,null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,null,null,null,"Percentage of tax loss roll forward available for residual taxable profits",null,{"$f":"I_Global!$F$63","v":"%"},null,null,"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[null,null,"3.d.ii Patent Box and RDEC Tax Allowances"]
[]
[null,null,null,null,"Patent Box tax allowances",null,{"$f":"I_Global!$F$63","v":"%"},null,"Applies from 1 April to 31 March. ","https://www.gov.uk/government/publications/spring-budget-2023-overview-of-tax-legislation-and-rates-ootlar/annex-a-rates-and-allowances#capital-assets-and-property",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,"R&D Expenditure Credit tax allowances",null,{"$f":"I_Global!$F$63","v":"%"},null,"Applies from 1 April to 31 March. ","https://www.gov.uk/government/publications/spring-budget-2023-overview-of-tax-legislation-and-rates-ootlar/annex-a-rates-and-allowances#capital-assets-and-property",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13,0.13,0.18250000000000002,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[null,"3.e Accounting Adjustments"]
[]
[null,null,"3.e.i  Finance Leases"]
[]
[null,null,null,null,"Right of Use Asset b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Right of Use Asset additions",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA186:BJ186)","v":0},null,{"$f":"-AA194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Right of Use Asset amortisation",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA187:BJ187)","v":0}]
[null,null,null,null,"Right of Use Asset other adjustments",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA188:BJ188)","v":0}]
[null,null,null,null,"Right of Use Asset c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I_Actuals!AA$12=I_Global!$F$81,I_Actuals!AA21,SUM(AA185:AA188))","v":0},{"$f":"IF(I_Actuals!AB$12=I_Global!$F$81,I_Actuals!AB21,SUM(AB185:AB188))","v":0},{"$f":"IF(I_Actuals!AC$12=I_Global!$F$81,I_Actuals!AC21,SUM(AC185:AC188))","v":0},{"$f":"IF(I_Actuals!AD$12=I_Global!$F$81,I_Actuals!AD21,SUM(AD185:AD188))","v":0},{"$f":"IF(I_Actuals!AE$12=I_Global!$F$81,I_Actuals!AE21,SUM(AE185:AE188))","v":0},{"$f":"IF(I_Actuals!AF$12=I_Global!$F$81,I_Actuals!AF21,SUM(AF185:AF188))","v":0},{"$f":"IF(I_Actuals!AG$12=I_Global!$F$81,I_Actuals!AG21,SUM(AG185:AG188))","v":0},{"$f":"IF(I_Actuals!AH$12=I_Global!$F$81,I_Actuals!AH21,SUM(AH185:AH188))","v":0},{"$f":"IF(I_Actuals!AI$12=I_Global!$F$81,I_Actuals!AI21,SUM(AI185:AI188))","v":0},{"$f":"IF(I_Actuals!AJ$12=I_Global!$F$81,I_Actuals!AJ21,SUM(AJ185:AJ188))","v":0},{"$f":"IF(I_Actuals!AK$12=I_Global!$F$81,I_Actuals!AK21,SUM(AK185:AK188))","v":0},{"$f":"IF(I_Actuals!AL$12=I_Global!$F$81,I_Actuals!AL21,SUM(AL185:AL188))","v":0},{"$f":"IF(I_Actuals!AM$12=I_Global!$F$81,I_Actuals!AM21,SUM(AM185:AM188))","v":0},{"$f":"IF(I_Actuals!AN$12=I_Global!$F$81,I_Actuals!AN21,SUM(AN185:AN188))","v":0},{"$f":"IF(I_Actuals!AO$12=I_Global!$F$81,I_Actuals!AO21,SUM(AO185:AO188))","v":0},{"$f":"IF(I_Actuals!AP$12=I_Global!$F$81,I_Actuals!AP21,SUM(AP185:AP188))","v":0},{"$f":"IF(I_Actuals!AQ$12=I_Global!$F$81,I_Actuals!AQ21,SUM(AQ185:AQ188))","v":0},{"$f":"IF(I_Actuals!AR$12=I_Global!$F$81,I_Actuals!AR21,SUM(AR185:AR188))","v":0},{"$f":"IF(I_Actuals!AS$12=I_Global!$F$81,I_Actuals!AS21,SUM(AS185:AS188))","v":0},{"$f":"IF(I_Actuals!AT$12=I_Global!$F$81,I_Actuals!AT21,SUM(AT185:AT188))","v":0},{"$f":"IF(I_Actuals!AU$12=I_Global!$F$81,I_Actuals!AU21,SUM(AU185:AU188))","v":0},{"$f":"IF(I_Actuals!AV$12=I_Global!$F$81,I_Actuals!AV21,SUM(AV185:AV188))","v":0},{"$f":"IF(I_Actuals!AW$12=I_Global!$F$81,I_Actuals!AW21,SUM(AW185:AW188))","v":0},{"$f":"IF(I_Actuals!AX$12=I_Global!$F$81,I_Actuals!AX21,SUM(AX185:AX188))","v":0},{"$f":"IF(I_Actuals!AY$12=I_Global!$F$81,I_Actuals!AY21,SUM(AY185:AY188))","v":0},{"$f":"IF(I_Actuals!AZ$12=I_Global!$F$81,I_Actuals!AZ21,SUM(AZ185:AZ188))","v":0},{"$f":"IF(I_Actuals!BA$12=I_Global!$F$81,I_Actuals!BA21,SUM(BA185:BA188))","v":0},{"$f":"IF(I_Actuals!BB$12=I_Global!$F$81,I_Actuals!BB21,SUM(BB185:BB188))","v":0},{"$f":"IF(I_Actuals!BC$12=I_Global!$F$81,I_Actuals!BC21,SUM(BC185:BC188))","v":0},{"$f":"IF(I_Actuals!BD$12=I_Global!$F$81,I_Actuals!BD21,SUM(BD185:BD188))","v":0},{"$f":"IF(I_Actuals!BE$12=I_Global!$F$81,I_Actuals!BE21,SUM(BE185:BE188))","v":0},{"$f":"IF(I_Actuals!BF$12=I_Global!$F$81,I_Actuals!BF21,SUM(BF185:BF188))","v":0},{"$f":"IF(I_Actuals!BG$12=I_Global!$F$81,I_Actuals!BG21,SUM(BG185:BG188))","v":0},{"$f":"IF(I_Actuals!BH$12=I_Global!$F$81,I_Actuals!BH21,SUM(BH185:BH188))","v":0},{"$f":"IF(I_Actuals!BI$12=I_Global!$F$81,I_Actuals!BI21,SUM(BI185:BI188))","v":0},{"$f":"IF(I_Actuals!BJ$12=I_Global!$F$81,I_Actuals!BJ21,SUM(BJ185:BJ188))","v":0}]
[]
[null,null,null,null,"Check that Right of Use Asset c/f does not go negative",{"$f":"IF(SUM(AA191:BJ191)=0,0,1)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA189<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Finance Lease Liability b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z197","v":0},-1490.46795,-1857.32264999993,-1647.5749999999007,-1453.5812150479471,-49298.202071682659,-61454.649999999994,-54666.238197847873,-48747.173643380025,-43640.335965540369,-37983.622922457267,-31935.00492846511,-25775.455950962496,-19543.632561779443,-13326.544530410789,-7007.4350779107899,-3588.9126404107928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Finance Lease Liability additions",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null," 'I_Series NERL'!J189:J191",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA194:BJ194)","v":0}]
[null,null,null,null,"Finance Lease Liability interest charge",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null," 'I_Series NERL'!J189:J191",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA195:BJ195)","v":-17383.450320958247},null,null,null,null,null,null,null,-3072.7325000000001,-2733.3119098923939,-2437.3586821690014,-2182.0167982770186,-1899.1811461228635,-1596.7502464232557,-1288.7727975481248,-977.18162808897216,-666.32722652053951,-350.37175389553954,-179.44563202053965]
[null,null,null,null,"Finance Lease Liability payments",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null," 'I_Series NERL'!J189:J191",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA196:BJ196)","v":78838.100320958241},null,null,null,null,null,null,null,9861.1443021521191,8652.3764643602408,7544.1963600086601,7838.7298413601238,7947.7991401150211,7756.2992239258674,7520.596186731178,7194.2696594576264,6985.4366790205386,3768.8941913955368,3768.3582724313324]
[null,null,null,null,"Finance Lease Liability c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I_Actuals!AA$12=I_Global!$F$81,I_Actuals!AA65,SUM(AA193:AA196))","v":-1490.46795},{"$f":"IF(I_Actuals!AB$12=I_Global!$F$81,I_Actuals!AB65,SUM(AB193:AB196))","v":-1857.32264999993},{"$f":"IF(I_Actuals!AC$12=I_Global!$F$81,I_Actuals!AC65,SUM(AC193:AC196))","v":-1647.5749999999007},{"$f":"IF(I_Actuals!AD$12=I_Global!$F$81,I_Actuals!AD65,SUM(AD193:AD196))","v":-1453.5812150479471},{"$f":"IF(I_Actuals!AE$12=I_Global!$F$81,I_Actuals!AE65,SUM(AE193:AE196))","v":-49298.202071682659},{"$f":"IF(I_Actuals!AF$12=I_Global!$F$81,I_Actuals!AF65,SUM(AF193:AF196))","v":-61454.649999999994},{"$f":"IF(I_Actuals!AG$12=I_Global!$F$81,I_Actuals!AG65,SUM(AG193:AG196))","v":-54666.238197847873},{"$f":"IF(I_Actuals!AH$12=I_Global!$F$81,I_Actuals!AH65,SUM(AH193:AH196))","v":-48747.173643380025},{"$f":"IF(I_Actuals!AI$12=I_Global!$F$81,I_Actuals!AI65,SUM(AI193:AI196))","v":-43640.335965540369},{"$f":"IF(I_Actuals!AJ$12=I_Global!$F$81,I_Actuals!AJ65,SUM(AJ193:AJ196))","v":-37983.622922457267},{"$f":"IF(I_Actuals!AK$12=I_Global!$F$81,I_Actuals!AK65,SUM(AK193:AK196))","v":-31935.00492846511},{"$f":"IF(I_Actuals!AL$12=I_Global!$F$81,I_Actuals!AL65,SUM(AL193:AL196))","v":-25775.455950962496},{"$f":"IF(I_Actuals!AM$12=I_Global!$F$81,I_Actuals!AM65,SUM(AM193:AM196))","v":-19543.632561779443},{"$f":"IF(I_Actuals!AN$12=I_Global!$F$81,I_Actuals!AN65,SUM(AN193:AN196))","v":-13326.544530410789},{"$f":"IF(I_Actuals!AO$12=I_Global!$F$81,I_Actuals!AO65,SUM(AO193:AO196))","v":-7007.4350779107899},{"$f":"IF(I_Actuals!AP$12=I_Global!$F$81,I_Actuals!AP65,SUM(AP193:AP196))","v":-3588.9126404107928},{"$f":"IF(I_Actuals!AQ$12=I_Global!$F$81,I_Actuals!AQ65,SUM(AQ193:AQ196))","v":0},{"$f":"IF(I_Actuals!AR$12=I_Global!$F$81,I_Actuals!AR65,SUM(AR193:AR196))","v":0},{"$f":"IF(I_Actuals!AS$12=I_Global!$F$81,I_Actuals!AS65,SUM(AS193:AS196))","v":0},{"$f":"IF(I_Actuals!AT$12=I_Global!$F$81,I_Actuals!AT65,SUM(AT193:AT196))","v":0},{"$f":"IF(I_Actuals!AU$12=I_Global!$F$81,I_Actuals!AU65,SUM(AU193:AU196))","v":0},{"$f":"IF(I_Actuals!AV$12=I_Global!$F$81,I_Actuals!AV65,SUM(AV193:AV196))","v":0},{"$f":"IF(I_Actuals!AW$12=I_Global!$F$81,I_Actuals!AW65,SUM(AW193:AW196))","v":0},{"$f":"IF(I_Actuals!AX$12=I_Global!$F$81,I_Actuals!AX65,SUM(AX193:AX196))","v":0},{"$f":"IF(I_Actuals!AY$12=I_Global!$F$81,I_Actuals!AY65,SUM(AY193:AY196))","v":0},{"$f":"IF(I_Actuals!AZ$12=I_Global!$F$81,I_Actuals!AZ65,SUM(AZ193:AZ196))","v":0},{"$f":"IF(I_Actuals!BA$12=I_Global!$F$81,I_Actuals!BA65,SUM(BA193:BA196))","v":0},{"$f":"IF(I_Actuals!BB$12=I_Global!$F$81,I_Actuals!BB65,SUM(BB193:BB196))","v":0},{"$f":"IF(I_Actuals!BC$12=I_Global!$F$81,I_Actuals!BC65,SUM(BC193:BC196))","v":0},{"$f":"IF(I_Actuals!BD$12=I_Global!$F$81,I_Actuals!BD65,SUM(BD193:BD196))","v":0},{"$f":"IF(I_Actuals!BE$12=I_Global!$F$81,I_Actuals!BE65,SUM(BE193:BE196))","v":0},{"$f":"IF(I_Actuals!BF$12=I_Global!$F$81,I_Actuals!BF65,SUM(BF193:BF196))","v":0},{"$f":"IF(I_Actuals!BG$12=I_Global!$F$81,I_Actuals!BG65,SUM(BG193:BG196))","v":0},{"$f":"IF(I_Actuals!BH$12=I_Global!$F$81,I_Actuals!BH65,SUM(BH193:BH196))","v":0},{"$f":"IF(I_Actuals!BI$12=I_Global!$F$81,I_Actuals!BI65,SUM(BI193:BI196))","v":0},{"$f":"IF(I_Actuals!BJ$12=I_Global!$F$81,I_Actuals!BJ65,SUM(BJ193:BJ196))","v":0}]
[]
[null,null,null,null,"Check that Finance Lease liability  c/f does not go positive",{"$f":"IF(SUM(AA199:BJ199)=0,0,1)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA197>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"3.f Equity Assumptions"]
[]
[null,null,null,null,"Share Capital Injection/(Redemption)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","CF","I_Series NERL, rows 198:202",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA203:BJ203)","v":0}]
[]
[null,null,null,"Allow Payment of Dividends in Period?"]
[null,null,null,null,{"$f":"D205","v":"Allow Payment of Dividends in Period?"},null,"1 / 0","switch","NB: 1 = Yes, 0 = No","I_Series NERL, rows 198:202",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Allowing raising of cash from Shareholders?"]
[null,null,null,null,{"$f":"D208","v":"Allowing raising of cash from Shareholders?"},null,"1 / 0","switch","NB: 1 = Yes, 0 = No"," I_Series NERL, rows 198:202",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Equity Transfer (to)/from Shareholders - Override - 1",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","CF","NR23 WACC Calculator - Phase 2 Update",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA211:BJ211)","v":200000},null,null,null,null,null,null,null,20000,180000]
[null,null,null,null,"Equity Transfer (to)/from Shareholders - Override - 2",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","CF","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA212:BJ212)","v":0}]
[null,null,null,null,"Equity Transfer (to)/from Shareholders - Override - 3",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","CF","CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA213:BJ213)","v":0}]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$80","v":"Equity Transfer (to)/from Shareholders - Override"},{"$f":"'I_InputSets NERL'!F$80","v":"Equity Transfer (to)/from Shareholders - Override - 1"},{"$f":" I_Global!$F$69","v":"£'000 "},{"$f":"INDEX(H211:H213,MATCH($F215,$E$211:$E$213,0))","v":"Nominal"},{"$f":"INDEX(I211:I213,MATCH($F215,$E$211:$E$213,0))","v":"CF"}," I_Series NERL, rows 198:202",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA211:AA213,MATCH($F215,$E$211:$E$213,0))","v":0},0,0,0,0,0,{"$f":"INDEX(AG211:AG213,MATCH($F215,$E$211:$E$213,0))","v":20000},180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"3.g Other Assumptions"]
[]
[null,null,null,null,"NCA existing depreciation",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null," I_Series NERL, row 208",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA220:BJ220)","v":1158432},null,null,null,null,null,null,96536,96536,96536,96536,96536,96536,96536,96536,96536,96536,96536,96536]
[]
[null,"3.h Capital Allowance Allocations"]
[]
[null,null,null,{"$f":" I_Global!F$103","v":"Category 1 "}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$116","v":"Capital Allowance - Main Pool"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA ",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0.25,0,0,0,0,0.75,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$117","v":"Capital Allowance - Special Pool"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$118","v":"Capital Allowance - Super Deduction"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA ",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,1,1,1,1,0.25,0]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$119","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$120","v":"Capital Allowance - Expensed "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$121","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA231:BJ231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA225:AA230)<>1,1,0)","v":0},{"$f":"IF(SUM(AB225:AB230)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 1\" & \" - \" & $D$224","v":"Project cash flows - RAB Allocation - RAB 1 - Category 1 "},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 2\" & \" - \" & $D$224","v":"Project cash flows - RAB Allocation - RAB 2 - Category 1 "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Project cash flows - RAB Allocation - Non - qualifying",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA236:BJ236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA233:AA235)<>1,1,0)","v":0},{"$f":"IF(SUM(AB233:AB235)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA243:BJ243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA238:AA242)<>1,1,0)","v":0},{"$f":"IF(SUM(AB238:AB242)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_Global!F$104","v":"Category 2 "}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$116","v":"Capital Allowance - Main Pool"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA ",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,0.25,0,0,0,0,0.75,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$117","v":"Capital Allowance - Special Pool"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$118","v":"Capital Allowance - Super Deduction"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA ",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,1,1,1,1,0.25,0]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$119","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$120","v":"Capital Allowance - Expensed "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$121","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA252:BJ252)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA246:AA251)<>1,1,0)","v":0},{"$f":"IF(SUM(AB246:AB251)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 1\" & \" - \" & $D$245","v":"Project cash flows - RAB Allocation - RAB 1 - Category 2 "},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 2\" & \" - \" & $D$245","v":"Project cash flows - RAB Allocation - RAB 2 - Category 2 "},null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project cash flows - RAB Allocation - Non - qualifying",null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA257:BJ257)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA254:AA256)<>1,1,0)","v":0},{"$f":"IF(SUM(AB254:AB256)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA264:BJ264)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA259:AA263)<>1,1,0)","v":0},{"$f":"IF(SUM(AB259:AB263)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_Global!F$105","v":"Category 3 "}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$116","v":"Capital Allowance - Main Pool"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$117","v":"Capital Allowance - Special Pool"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$118","v":"Capital Allowance - Super Deduction"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$119","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$120","v":"Capital Allowance - Expensed "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$121","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA273:BJ273)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA267:AA272)<>1,1,0)","v":0},{"$f":"IF(SUM(AB267:AB272)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 1\" & \" - \" & $D$266","v":"Project cash flows - RAB Allocation - RAB 1 - Category 3 "},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 2\" & \" - \" & $D$266","v":"Project cash flows - RAB Allocation - RAB 2 - Category 3 "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Project cash flows - RAB Allocation - Non - qualifying",null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA278:BJ278)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA275:AA277)<>1,1,0)","v":0},{"$f":"IF(SUM(AB275:AB277)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA285:BJ285)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA280:AA284)<>1,1,0)","v":0},{"$f":"IF(SUM(AB280:AB284)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_Global!F$106","v":"Category 4 "}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$116","v":"Capital Allowance - Main Pool"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$117","v":"Capital Allowance - Special Pool"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$118","v":"Capital Allowance - Super Deduction"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$119","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$120","v":"Capital Allowance - Expensed "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$121","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA294:BJ294)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA288:AA293)<>1,1,0)","v":0},{"$f":"IF(SUM(AB288:AB293)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 1\" & \" - \" & $D$287","v":"Project cash flows - RAB Allocation - RAB 1 - Category 4 "},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 2\" & \" - \" & $D$287","v":"Project cash flows - RAB Allocation - RAB 2 - Category 4 "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Project cash flows - RAB Allocation - Non - qualifying",null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA299:BJ299)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA296:AA298)<>1,1,0)","v":0},{"$f":"IF(SUM(AB296:AB298)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA306:BJ306)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA301:AA305)<>1,1,0)","v":0},{"$f":"IF(SUM(AB301:AB305)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_Global!F$107","v":"Category 5 "}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$116","v":"Capital Allowance - Main Pool"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$117","v":"Capital Allowance - Special Pool"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$118","v":"Capital Allowance - Super Deduction"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$119","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$120","v":"Capital Allowance - Expensed "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$121","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA315:BJ315)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA309:AA314)<>1,1,0)","v":0},{"$f":"IF(SUM(AB309:AB314)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 1\" & \" - \" & $D$308","v":"Project cash flows - RAB Allocation - RAB 1 - Category 5 "},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 2\" & \" - \" & $D$308","v":"Project cash flows - RAB Allocation - RAB 2 - Category 5 "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Project cash flows - RAB Allocation - Non - qualifying",null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA320:BJ320)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA317:AA319)<>1,1,0)","v":0},{"$f":"IF(SUM(AB317:AB319)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA327:BJ327)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA322:AA326)<>1,1,0)","v":0},{"$f":"IF(SUM(AB322:AB326)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_Global!F$108","v":"Category 6 "}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$116","v":"Capital Allowance - Main Pool"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$117","v":"Capital Allowance - Special Pool"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$118","v":"Capital Allowance - Super Deduction"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$119","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$120","v":"Capital Allowance - Expensed "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$121","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA336:BJ336)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA330:AA335)<>1,1,0)","v":0},{"$f":"IF(SUM(AB330:AB335)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 1\" & \" - \" & $D$329","v":"Project cash flows - RAB Allocation - RAB 1 - Category 6 "},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 2\" & \" - \" & $D$329","v":"Project cash flows - RAB Allocation - RAB 2 - Category 6 "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Project cash flows - RAB Allocation - Non - qualifying",null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA341:BJ341)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA338:AA340)<>1,1,0)","v":0},{"$f":"IF(SUM(AB338:AB340)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA348:BJ348)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA343:AA347)<>1,1,0)","v":0},{"$f":"IF(SUM(AB343:AB347)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_Global!F$109","v":"Category 7 "}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$116","v":"Capital Allowance - Main Pool"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$117","v":"Capital Allowance - Special Pool"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$118","v":"Capital Allowance - Super Deduction"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$119","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$120","v":"Capital Allowance - Expensed "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$121","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA357:BJ357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA351:AA356)<>1,1,0)","v":0},{"$f":"IF(SUM(AB351:AB356)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 1\" & \" - \" & $D$350","v":"Project cash flows - RAB Allocation - RAB 1 - Category 7 "},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 2\" & \" - \" & $D$350","v":"Project cash flows - RAB Allocation - RAB 2 - Category 7 "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Project cash flows - RAB Allocation - Non - qualifying",null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA362:BJ362)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA359:AA361)<>1,1,0)","v":0},{"$f":"IF(SUM(AB359:AB361)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA369:BJ369)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA364:AA368)<>1,1,0)","v":0},{"$f":"IF(SUM(AB364:AB368)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_Global!F$110","v":"Category 8 "}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$116","v":"Capital Allowance - Main Pool"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$117","v":"Capital Allowance - Special Pool"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$118","v":"Capital Allowance - Super Deduction"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$119","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$120","v":"Capital Allowance - Expensed "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$121","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA378:BJ378)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA372:AA377)<>1,1,0)","v":0},{"$f":"IF(SUM(AB372:AB377)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 1\" & \" - \" & $D$371","v":"Project cash flows - RAB Allocation - RAB 1 - Category 8 "},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 2\" & \" - \" & $D$371","v":"Project cash flows - RAB Allocation - RAB 2 - Category 8 "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Project cash flows - RAB Allocation - Non - qualifying",null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA383:BJ383)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA380:AA382)<>1,1,0)","v":0},{"$f":"IF(SUM(AB380:AB382)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA390:BJ390)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA385:AA389)<>1,1,0)","v":0},{"$f":"IF(SUM(AB385:AB389)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_Global!F$111","v":"Category 9 "}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$116","v":"Capital Allowance - Main Pool"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$117","v":"Capital Allowance - Special Pool"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$118","v":"Capital Allowance - Super Deduction"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$119","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$120","v":"Capital Allowance - Expensed "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$121","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA399:BJ399)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA393:AA398)<>1,1,0)","v":0},{"$f":"IF(SUM(AB393:AB398)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 1\" & \" - \" & $D$392","v":"Project cash flows - RAB Allocation - RAB 1 - Category 9 "},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 2\" & \" - \" & $D$392","v":"Project cash flows - RAB Allocation - RAB 2 - Category 9 "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Project cash flows - RAB Allocation - Non - qualifying",null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA404:BJ404)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA401:AA403)<>1,1,0)","v":0},{"$f":"IF(SUM(AB401:AB403)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA411:BJ411)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA406:AA410)<>1,1,0)","v":0},{"$f":"IF(SUM(AB406:AB410)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":" I_Global!F$112","v":"Category 10 "}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$116","v":"Capital Allowance - Main Pool"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$117","v":"Capital Allowance - Special Pool"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$118","v":"Capital Allowance - Super Deduction"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$119","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$120","v":"Capital Allowance - Expensed "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"\"Capital Allowance - \" & I_Global!F$121","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA420:BJ420)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA414:AA419)<>1,1,0)","v":0},{"$f":"IF(SUM(AB414:AB419)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 1\" & \" - \" & $D$413","v":"Project cash flows - RAB Allocation - RAB 1 - Category 10 "},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"\"Project cash flows - RAB Allocation - RAB 2\" & \" - \" & $D$413","v":"Project cash flows - RAB Allocation - RAB 2 - Category 10 "},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Project cash flows - RAB Allocation - Non - qualifying",null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA425:BJ425)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA422:AA424)<>1,1,0)","v":0},{"$f":"IF(SUM(AB422:AB424)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},null,{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},null,{"$f":"I_Global!$F$63","v":"%"}]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"SUM(AA432:BJ432)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA427:AA431)<>1,1,0)","v":0},{"$f":"IF(SUM(AB427:AB431)<>1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total capital allowance checks",{"$f":"SUM($F$224:$F$433)","v":0},"check"]
[]
[null,null,null,null,"First Year Allowance Rate",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,"https://www.gov.uk/capital-allowances/first-year-allowances",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"3.i Target Dividends"]
[]
[null,null,null,null,"Use Gearing Profit or Target Dividends?",null,"Selection",null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Target Profiled Gearing","Target Profiled Gearing","Target Profiled Gearing","Target Profiled Dividends","Target Profiled Dividends","Target Profiled Dividends","Target Profiled Dividends","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve","Do not solve"]
[]
[null,null,null,"Target Dividends in £'000"]
[null,null,null,null,"Target Dividend Profile",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,"Dividends - 19 Aug 2022.xlsx, Dividend Profiles tab, row 33",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,35591,35591,53387]
[]
[null,"Patent Box & RDEC"]
[]
[null,null,null,null,"Patent Box Deduction",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a positive","CAA / IP_File 23",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800,800,800,800,800]
[null,null,null,null,"RDEC Qualifying Spend",0.15,{"$f":" I_Global!$F$69","v":"£'000 "},"RPI 2020","Enter as a positive","CAA / IP_File 22",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F448 * SUM('I_Series UKATS'!AI459:AI478, 'I_Series Oceanic'!AI253:AI272)","v":14202.723498913179},{"$f":"$F448 * SUM('I_Series UKATS'!AJ459:AJ478, 'I_Series Oceanic'!AJ253:AJ272)","v":16033.887971848131},{"$f":"$F448 * SUM('I_Series UKATS'!AK459:AK478, 'I_Series Oceanic'!AK253:AK272)","v":16469.675642563227},{"$f":"$F448 * SUM('I_Series UKATS'!AL459:AL478, 'I_Series Oceanic'!AL253:AL272)","v":15725.468236934992},{"$f":"$F448 * SUM('I_Series UKATS'!AM459:AM478, 'I_Series Oceanic'!AM253:AM272)","v":15247.229186221715}]
[]
[null,"NATs PV of Leases"]
[]
[null,null,null,null,"NERL PV of Leases",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,"NATS Financial Model V15.33_Board_NR23_CAA_Final - withMOD, Ratios tab, row 723",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1815,-1637,-1454,-1265,-1070,-869,-662,-448,-227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"NERL TRS Adjustment Inputs"]
[]
[null,null,null,null,"NERL DC / TSU [Efficient Costs]",null,{"$f":" I_Global!$F$64","v":"£ per TSU"},"Nominal",null,"NERL: Q17",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'IC_TRS_Cost Rec bridge'!AF146","v":52.694124984331005},{"$f":"'IC_TRS_Cost Rec bridge'!AG146","v":44.345739561445441},{"$f":"'IC_TRS_Cost Rec bridge'!AH146","v":46.524797369647438}]
[null,null,null,null,"NERL CMA Adjustments",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal"]
[]
[null,"NERL Price Profiling Inputs - NR23"]
[]
[null,null,null,null,"2023 Unit Rate - UKATS",null,{"$f":" I_Global!$F$64","v":"£ per TSU"},"Nominal",null,"CRCO reporting tables published with IPs, T2 ANSP (row 96) ",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62.37]
[null,null,null,null,"2023 Unit Rate - London Approach",null,{"$f":" I_Global!$F$64","v":"£ per TSU"},"Nominal",null,"2023 charges specification",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.96]
[null,null,null,null,"2023 Unit Rate - Oceanic Core Charge",null,{"$f":" I_Global!$F$64","v":"£ per TSU"},"Nominal",null,"2023 charges specification",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.75]
[null,null,null,null,"2023 Unit Rate - ADS-B Atlantic",null,{"$f":" I_Global!$F$64","v":"£ per TSU"},"Nominal",null,"2023 charges specification",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.03]
[null,null,null,null,"2023 Unit Rate - ADS-B Tango",null,{"$f":" I_Global!$F$64","v":"£ per TSU"},"Nominal",null,"2023 charges specification",null,"Already published",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.16]
[]
["End of spreadsheet"]

{"sheet":"I_InputSets Oceanic","index":15,"n_rows":500,"n_cols":38,"rows_kept":500,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"I_InputSets Oceanic"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E4","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1},null,null,null,{"$f":"'I_InputSets UKATS'!L4","v":"Input Set Label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!AA4","v":"Base Case"},{"$f":"'I_InputSets UKATS'!AB4","v":"Flights - Low"},{"$f":"'I_InputSets UKATS'!AC4","v":"Input Set 3"},{"$f":"'I_InputSets UKATS'!AD4","v":"Input Set 4"},{"$f":"'I_InputSets UKATS'!AE4","v":"Input Set 5"},{"$f":"'I_InputSets UKATS'!AF4","v":"Input Set 6"},{"$f":"'I_InputSets UKATS'!AG4","v":"Input Set 7"},{"$f":"'I_InputSets UKATS'!AH4","v":"Input Set 8"},{"$f":"'I_InputSets UKATS'!AI4","v":"Input Set 9"},{"$f":"'I_InputSets UKATS'!AJ4","v":"Input Set 10"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E5","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1},null,null,null,{"$f":"'I_InputSets UKATS'!L5","v":"Input Set Description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!AA5","v":"Base Case"},{"$f":"'I_InputSets UKATS'!AB5","v":"Flights - Low"},{"$f":"'I_InputSets UKATS'!AC5","v":"Input Set 3 Description"},{"$f":"'I_InputSets UKATS'!AD5","v":"Input Set 4 Description"},{"$f":"'I_InputSets UKATS'!AE5","v":"Input Set 5 Description"},{"$f":"'I_InputSets UKATS'!AF5","v":"Input Set 6 Description"},{"$f":"'I_InputSets UKATS'!AG5","v":"Input Set 7 Description"},{"$f":"'I_InputSets UKATS'!AH5","v":"Input Set 8 Description"},{"$f":"'I_InputSets UKATS'!AI5","v":"Input Set 9 Description"},{"$f":"'I_InputSets UKATS'!AJ5","v":"Input Set 10 Description"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E6","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1},null,null,"Active Overrides >>",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($Y9:$Y500, \"<>\" & \"\")","v":0}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Override"]
["Scenario Selector"]
["Scenario names"]
[]
[null,null,null,null,"Live Input Set",{"$f":"Scenario!F32","v":1},{"$f":" I_Global!$F$61","v":"#"}]
[null,null,null,null,"Input Set for Price Determination",{"$f":"Scenario!H37","v":1},{"$f":" I_Global!$F$61","v":"#"}]
[null,null,null,null,"Model mode",{"$f":" Scenario!$F$29","v":"Price Determination"}]
[]
["Oceanic"]
[]
[null,"2 a Flights"]
[]
[null,null,null,null,"Atlantic Flights active scenario",{"$f":" IF(OR(Y20 = \"n/a\", Y20 = \"\"), IF(INDEX(AA20:AJ20, $H$4) = \"\", AA20, INDEX(AA20:AJ20, $H$4)), Y20)","v":"Atlantic Flights - CAA PCM Run  (BASE CASE)"},"selection",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atlantic Flights - CAA PCM Run  (BASE CASE)","Atlantic Flights - CAA PCM Run (LOW CASE)"]
[null,null,null,null,"Atlantic Flights Price Determination",{"$f":" IF(OR(Y20 = \"n/a\", Y20 = \"\"), IF(INDEX(AA20:AJ20, $H$5) = \"\", AA20, INDEX(AA20:AJ20, $H$5)), Y20)","v":"Atlantic Flights - CAA PCM Run  (BASE CASE)"},"selection"]
[]
[null,null,null,null,"Tango Flights active scenario",{"$f":" IF(OR(Y23 = \"n/a\", Y23 = \"\"), IF(INDEX(AA23:AJ23, $H$4) = \"\", AA23, INDEX(AA23:AJ23, $H$4)), Y23)","v":"Tango Flights - CAA PCM Run  (BASE CASE)"},"selection",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tango Flights - CAA PCM Run  (BASE CASE)","Tango Flights - CAA PCM Run  (LOW CASE)"]
[null,null,null,null,"Tango Flights Price Determination",{"$f":" IF(OR(Y23 = \"n/a\", Y23 = \"\"), IF(INDEX(AA23:AJ23, $H$5) = \"\", AA23, INDEX(AA23:AJ23, $H$5)), Y23)","v":"Tango Flights - CAA PCM Run  (BASE CASE)"},"selection"]
[]
[null,"2.b Operating costs scenarios"]
[]
[null,null,"2.b.i Price Control Input set - Oceanics"]
[]
[null,null,null,"Input"]
[null,null,null,null,{"$f":"I_Global!F145 & \" - \" & I_Global!$F$201","v":"Opex - Wages & Salaries - Oceanic"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Wages & Salaries - CAA  Run","Opex - Wages & Salaries - CAA Forecasts - CAA  Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F146 & \" - \" & I_Global!$F$201","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - CAA  Run","Pensions - Defined benefit - Ongoing Contributions - CAA Forecasts - CAA  Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F147 & \" - \" & I_Global!$F$201","v":"Pensions - Defined benefit - Deficit Repair - Oceanic"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined benefit - Deficit Repair - CAA  Run"]
[null,null,null,null,{"$f":"I_Global!F148 & \" - \" & I_Global!$F$201","v":"Pensions - Defined contribution - Oceanic"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined contribution - CAA  Run","Pensions - Defined contribution - CAA Forecasts - CAA  Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F149 & \" - \" & I_Global!$F$201","v":"Pensions - Opt outs - Oceanic"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined contribution - CAA  Run","Pensions - opt outs - CAA Forecasts - CAA  Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F150 & \" - \" & I_Global!$F$201","v":"Pensions - Other pension costs - Oceanic"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Other pension costs - 1"]
[null,null,null,null,{"$f":"I_Global!F151 & \" - \" & I_Global!$F$201","v":"Opex - Redundancy - Oceanic"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Redundancy  - CAA Run"]
[null,null,null,null,{"$f":"I_Global!F152 & \" - \" & I_Global!$F$201","v":"Opex - Non-staff costs - Oceanic"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Non-staff costs - CAA  Run","Opex - Non-staff costs - CAA Forecasts - CAA  Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F153 & \" - \" & I_Global!$F$201","v":"Opex - Spare Cash provisions - Oceanic"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex - Exceptionals (excl. redundancy) - CAA  Run","Opex - Spare Cash Pensions - CAA Forecasts - CAA  Run (Low Case)"]
[]
[null,null,null,null,{"$f":"I_Global!F156 & \" - \" & I_Global!$F$201","v":"ADS - B Tango - Oceanic"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADS - B Tango - CAA  Run","ADS - B Tango - CAA Forecasts - CAA  Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F157 & \" - \" & I_Global!$F$201","v":"ADS - B North Atlantic - Oceanic"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADS - B North Atlantic - CAA  Run","ADS - B North Atlantic - CAA Forecasts - CAA  Run (Low Case)"]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"I_Global!F145 & \" - \" & I_Global!$F$201&\" - \"&$D$44","v":"Opex - Wages & Salaries - Oceanic - Outturn"},{"$f":"IF(INDEX(AA31:AJ31, $F$12) = \"\", AA31, INDEX(AA31:AJ31, $F$12))","v":"Opex - Wages & Salaries - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F146 & \" - \" & I_Global!$F$201&\" - \"&$D$44","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Outturn"},{"$f":"IF(INDEX(AA32:AJ32, $F$12) = \"\", AA32, INDEX(AA32:AJ32, $F$12))","v":"Pensions - Defined benefit - Ongoing Contributions - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F147 & \" - \" & I_Global!$F$201&\" - \"&$D$44","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Outturn"},{"$f":"IF(INDEX(AA33:AJ33, $F$12) = \"\", AA33, INDEX(AA33:AJ33, $F$12))","v":"Pensions - Defined benefit - Deficit Repair - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F148 & \" - \" & I_Global!$F$201&\" - \"&$D$44","v":"Pensions - Defined contribution - Oceanic - Outturn"},{"$f":"IF(INDEX(AA34:AJ34, $F$12) = \"\", AA34, INDEX(AA34:AJ34, $F$12))","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F149 & \" - \" & I_Global!$F$201&\" - \"&$D$44","v":"Pensions - Opt outs - Oceanic - Outturn"},{"$f":"IF(INDEX(AA35:AJ35, $F$12) = \"\", AA35, INDEX(AA35:AJ35, $F$12))","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F150 & \" - \" & I_Global!$F$201&\" - \"&$D$44","v":"Pensions - Other pension costs - Oceanic - Outturn"},{"$f":"IF(INDEX(AA36:AJ36, $F$12) = \"\", AA36, INDEX(AA36:AJ36, $F$12))","v":"Pensions - Other pension costs - 1"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F151 & \" - \" & I_Global!$F$201&\" - \"&$D$44","v":"Opex - Redundancy - Oceanic - Outturn"},{"$f":"IF(INDEX(AA37:AJ37, $F$12) = \"\", AA37, INDEX(AA37:AJ37, $F$12))","v":"Opex - Redundancy  - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F152 & \" - \" & I_Global!$F$201&\" - \"&$D$44","v":"Opex - Non-staff costs - Oceanic - Outturn"},{"$f":"IF(INDEX(AA38:AJ38, $F$12) = \"\", AA38, INDEX(AA38:AJ38, $F$12))","v":"Opex - Non-staff costs - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F153 & \" - \" & I_Global!$F$201&\" - \"&$D$44","v":"Opex - Spare Cash provisions - Oceanic - Outturn"},{"$f":"IF(INDEX(AA39:AJ39, $F$12) = \"\", AA39, INDEX(AA39:AJ39, $F$12))","v":"Opex - Exceptionals (excl. redundancy) - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,null,null,{"$f":"I_Global!F156 & \" - \" & I_Global!$F$201&\" - \"&$D$44","v":"ADS - B Tango - Oceanic - Outturn"},{"$f":"IF(INDEX(AA41:AJ41, $F$12) = \"\", AA41, INDEX(AA41:AJ41, $F$12))","v":"ADS - B Tango - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F157 & \" - \" & I_Global!$F$201&\" - \"&$D$44","v":"ADS - B North Atlantic - Oceanic - Outturn"},{"$f":"IF(INDEX(AA42:AJ42, $F$12) = \"\", AA42, INDEX(AA42:AJ42, $F$12))","v":"ADS - B North Atlantic - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"I_Global!F145 & \" - \" & I_Global!$F$201&\" - \"&$D$58","v":"Opex - Wages & Salaries - Oceanic - Price Determination"},{"$f":"IF(INDEX(AA31:AJ31, $F$13) = \"\", AA31, INDEX(AA31:AJ31, $F$13))","v":"Opex - Wages & Salaries - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F146 & \" - \" & I_Global!$F$201&\" - \"&$D$58","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination"},{"$f":"IF(INDEX(AA32:AJ32, $F$13) = \"\", AA32, INDEX(AA32:AJ32, $F$13))","v":"Pensions - Defined benefit - Ongoing Contributions - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F147 & \" - \" & I_Global!$F$201&\" - \"&$D$58","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination"},{"$f":"IF(INDEX(AA33:AJ33, $F$13) = \"\", AA33, INDEX(AA33:AJ33, $F$13))","v":"Pensions - Defined benefit - Deficit Repair - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F148 & \" - \" & I_Global!$F$201&\" - \"&$D$58","v":"Pensions - Defined contribution - Oceanic - Price Determination"},{"$f":"IF(INDEX(AA34:AJ34, $F$13) = \"\", AA34, INDEX(AA34:AJ34, $F$13))","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F149 & \" - \" & I_Global!$F$201&\" - \"&$D$58","v":"Pensions - Opt outs - Oceanic - Price Determination"},{"$f":"IF(INDEX(AA35:AJ35, $F$13) = \"\", AA35, INDEX(AA35:AJ35, $F$13))","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F150 & \" - \" & I_Global!$F$201&\" - \"&$D$58","v":"Pensions - Other pension costs - Oceanic - Price Determination"},{"$f":"IF(INDEX(AA36:AJ36, $F$13) = \"\", AA36, INDEX(AA36:AJ36, $F$13))","v":"Pensions - Other pension costs - 1"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F151 & \" - \" & I_Global!$F$201&\" - \"&$D$58","v":"Opex - Redundancy - Oceanic - Price Determination"},{"$f":"IF(INDEX(AA37:AJ37, $F$13) = \"\", AA37, INDEX(AA37:AJ37, $F$13))","v":"Opex - Redundancy  - CAA Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F152 & \" - \" & I_Global!$F$201&\" - \"&$D$58","v":"Opex - Non-staff costs - Oceanic - Price Determination"},{"$f":"IF(INDEX(AA38:AJ38, $F$13) = \"\", AA38, INDEX(AA38:AJ38, $F$13))","v":"Opex - Non-staff costs - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F153 & \" - \" & I_Global!$F$201&\" - \"&$D$58","v":"Opex - Spare Cash provisions - Oceanic - Price Determination"},{"$f":"IF(INDEX(AA39:AJ39, $F$13) = \"\", AA39, INDEX(AA39:AJ39, $F$13))","v":"Opex - Exceptionals (excl. redundancy) - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,null,null,{"$f":"I_Global!F156 & \" - \" & I_Global!$F$201&\" - \"&$D$58","v":"ADS - B Tango - Oceanic - Price Determination"},{"$f":"IF(INDEX(AA41:AJ41, $F$13) = \"\", AA41, INDEX(AA41:AJ41, $F$13))","v":"ADS - B Tango - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[null,null,null,null,{"$f":"I_Global!F157 & \" - \" & I_Global!$F$201&\" - \"&$D$58","v":"ADS - B North Atlantic - Oceanic - Price Determination"},{"$f":"IF(INDEX(AA42:AJ42, $F$13) = \"\", AA42, INDEX(AA42:AJ42, $F$13))","v":"ADS - B North Atlantic - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,"2.b.ii Pensions - Defined benefit (P&L)"]
[]
[null,null,null,null,{"$f":"I_Global!F131","v":"Pensions - Defined benefit - Ongoing Contributions"},{"$f":" IF(OR(Y74 = \"n/a\", Y74 = \"\"), IF(INDEX(AA74:AJ74, $F$12) = \"\", AA74, INDEX(AA74:AJ74, $F$12)), Y74)","v":"Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA  Run","Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA  Run (Low Case)"]
[null,null,null,null,{"$f":"I_Global!F132","v":"Pensions - Defined benefit - Deficit Repair"},{"$f":" IF(OR(Y75 = \"n/a\", Y75 = \"\"), IF(INDEX(AA75:AJ75, $F$12) = \"\", AA75, INDEX(AA75:AJ75, $F$12)), Y75)","v":"Pensions - Defined benefit (P&L) - Deficit Repair - base"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensions - Defined benefit (P&L) - Deficit Repair - base"]
[]
[null,"2.c Revenue scenarios"]
[]
[null,null,null,"Input"]
[null,null,null,null,{"$f":"I_Global!F197","v":"Oceanic Revenue"},null,{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Oceanic Revenue - CAA  Run"]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"I_Global!F197&\" - \"&$D$82","v":"Oceanic Revenue - Outturn"},{"$f":"IF(INDEX(AA80:AJ80, $F$12) = \"\", AA80, INDEX(AA80:AJ80, $F$12))","v":"Other Oceanic Revenue - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"I_Global!F197&\" - \"&$D$85","v":"Oceanic Revenue - Price Determination"},{"$f":"IF(INDEX(AA80:AJ80, $F$13) = \"\", AA80, INDEX(AA80:AJ80, $F$13))","v":"Other Oceanic Revenue - CAA  Run"},{"$f":"I_Global!$F$76","v":"Input set selection"}]
[]
[null,"2.d Capex Projects"]
[]
[null,null,null,null,"Oceanic Project 1 Active",{"$f":" IF(OR(Y90 = \"n/a\", Y90 = \"\"), IF(INDEX(AA90:AJ90, $H$4) = \"\", AA90, INDEX(AA90:AJ90, $H$4)), Y90)","v":1},"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 2 Active",{"$f":" IF(OR(Y91 = \"n/a\", Y91 = \"\"), IF(INDEX(AA91:AJ91, $H$4) = \"\", AA91, INDEX(AA91:AJ91, $H$4)), Y91)","v":1},"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 3 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 4 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 5 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 6 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 7 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 8 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 9 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 10 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 11 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 12 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 13 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 14 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 15 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 16 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 17 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 18 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 19 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic Project 20 Active",1,"flag",null,"1 is active",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,null,null,null,"Project Cost Allocation"]
[]
[null,null,null,"Project 1 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D114","v":"Category 1"},1,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D114+1","v":2},{"$f":"\"Category \"&D115","v":"Category 2"},0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D115+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F114:F123)=1,0,1)","v":0}]
[]
[null,null,null,"Project 2 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D127","v":"Category 1"},0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D127+1","v":2},{"$f":"\"Category \"&D128","v":"Category 2"},1,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D128+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F127:F136)=1,0,1)","v":0}]
[]
[null,null,null,"Project 3 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D140","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D140+1","v":2},{"$f":"\"Category \"&D141","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D141+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F140:F149)=1,0,1)","v":0}]
[]
[null,null,null,"Project 4 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D153","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D153+1","v":2},{"$f":"\"Category \"&D154","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D154+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F153:F162)=1,0,1)","v":0}]
[]
[null,null,null,"Project 5 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D166","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D166+1","v":2},{"$f":"\"Category \"&D167","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D167+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F166:F175)=1,0,1)","v":0}]
[]
[null,null,null,"Project 6 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D179","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D179+1","v":2},{"$f":"\"Category \"&D180","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D180+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F179:F188)=1,0,1)","v":0}]
[]
[null,null,null,"Project 7 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D192","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D192+1","v":2},{"$f":"\"Category \"&D193","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D193+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F192:F201)=1,0,1)","v":0}]
[]
[null,null,null,"Project 8 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D205","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D205+1","v":2},{"$f":"\"Category \"&D206","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D206+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F205:F214)=1,0,1)","v":0}]
[]
[null,null,null,"Project 9 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D218","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D218+1","v":2},{"$f":"\"Category \"&D219","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D219+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F218:F227)=1,0,1)","v":0}]
[]
[null,null,null,"Project 10 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D231","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D231+1","v":2},{"$f":"\"Category \"&D232","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D232+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F231:F240)=1,0,1)","v":0}]
[]
[null,null,null,"Project 11 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D244","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D244+1","v":2},{"$f":"\"Category \"&D245","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D245+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F244:F253)=1,0,1)","v":0}]
[]
[null,null,null,"Project 12 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D257","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D257+1","v":2},{"$f":"\"Category \"&D258","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D258+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F257:F266)=1,0,1)","v":0}]
[]
[null,null,null,"Project 13 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D270","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D270+1","v":2},{"$f":"\"Category \"&D271","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D271+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F270:F279)=1,0,1)","v":0}]
[]
[null,null,null,"Project 14 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D283","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D283+1","v":2},{"$f":"\"Category \"&D284","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D284+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F283:F292)=1,0,1)","v":0}]
[]
[null,null,null,"Project 15 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D296","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D296+1","v":2},{"$f":"\"Category \"&D297","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D297+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F296:F305)=1,0,1)","v":0}]
[]
[null,null,null,"Project 16 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D309","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D309+1","v":2},{"$f":"\"Category \"&D310","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D310+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F309:F318)=1,0,1)","v":0}]
[]
[null,null,null,"Project 17 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D322","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D322+1","v":2},{"$f":"\"Category \"&D323","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D323+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F322:F331)=1,0,1)","v":0}]
[]
[null,null,null,"Project 18 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D335","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D335+1","v":2},{"$f":"\"Category \"&D336","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D336+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F335:F344)=1,0,1)","v":0}]
[]
[null,null,null,"Project 19 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D348","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D348+1","v":2},{"$f":"\"Category \"&D349","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D349+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F348:F357)=1,0,1)","v":0}]
[]
[null,null,null,"Project 20 Allocation"]
[null,null,null,1,{"$f":"\"Category \"&D361","v":"Category 1"},0.4,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D361+1","v":2},{"$f":"\"Category \"&D362","v":"Category 2"},0.6,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,{"$f":"D362+1","v":3},"Category 3",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,4,"Category 4",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,5,"Category 5",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,6,"Category 6",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,7,"Category 7",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,8,"Category 8",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,9,"Category 9",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,10,"Category 10",0,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Check for total percentage to be 100%",{"$f":"IF(SUM(F361:F370)=1,0,1)","v":0}]
[]
[null,null,null,null,"Check Oceanic Project Allocations total 100%",{"$f":"F124 + F137 + F150 + F163 + F176 + F189 + F202 + F215 + F228 + F241 + F254 + F267 + F280 + F293 + F306 + F319 + F332 + F345 + F358 + F371","v":0},"check"]
[]
[null,"2.e RAB - Oceanics"]
[]
[null,null,null,"Cost of Capital and Regulatory Depreciation"]
[null,null,null,null,"RAB 1 - cost of capital (Oceanic, pre-tax real cost of capital)",{"$f":" IF(OR(Y378 = \"n/a\", Y378 = \"\"), IF(INDEX(AA378:AJ378, $H$4) = \"\", AA378, INDEX(AA378:AJ378, $H$4)), Y378)","v":"Profiled Cost of Capital - CAA  Run "},"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profiled Cost of Capital - CAA  Run "]
[null,null,null,null,"RAB 2 - cost of capital (Oceanic, pre-tax real cost of capital)",{"$f":" IF(OR(Y379 = \"n/a\", Y379 = \"\"), IF(INDEX(AA379:AJ379, $H$4) = \"\", AA379, INDEX(AA379:AJ379, $H$4)), Y379)","v":"Profiled Cost of Capital - CAA  Run "},"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profiled Cost of Capital - CAA  Run "]
[]
[null,null,null,null,"Oceanic RAB 1 (existing) - depreciation profile",{"$f":" IF(OR(Y381 = \"n/a\", Y381 = \"\"), IF(INDEX(AA381:AJ381, $H$4) = \"\", AA381, INDEX(AA381:AJ381, $H$4)), Y381)","v":"Regulatory Depreciation profile for existing asset - 1"},"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory Depreciation profile for existing asset - 1"]
[" "," "," "," "," "," "," "," "," ",null,null,null," "," "," "," "," "," "," "," "," "," "," "," ",null," "," ",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,"Proportion of Oceanic RAB additions in first year depreciation",{"$f":"IF(OR(Y383=\"n/a\",Y383=\"\"),IF(INDEX(AA383:AJ383,$H$4)=\"\",AA383,INDEX(AA383:AJ383,$H$4)),Y383)","v":1},{"$f":"I_Global!$F$63","v":"%"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Oceanic RAB 1 depreciation method",{"$f":"IF(OR(Y384=\"n/a\",Y384=\"\"),IF(INDEX(AA384:AJ384,$H$4)=\"\",AA384,INDEX(AA384:AJ384,$H$4)),Y384)","v":"straight line"},{"$f":"I_Global!$F$77","v":"selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"straight line"]
[null,null,null,null,"Oceanic RAB 1 depreciation years (straight line)",{"$f":"IF(OR(Y385=\"n/a\",Y385=\"\"),IF(INDEX(AA385:AJ385,$H$4)=\"\",AA385,INDEX(AA385:AJ385,$H$4)),Y385)","v":15},{"$f":"I_Global!$F$80","v":"years"},null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,"Oceanic RAB 1 Depreciation profiled input selection",{"$f":"IF(OR(Y386=\"n/a\",Y386=\"\"),IF(INDEX(AA386:AJ386,$H$4)=\"\",AA386,INDEX(AA386:AJ386,$H$4)),Y386)","v":"Profile 1"},{"$f":" I_Global!F$77","v":"selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profile 1"]
[]
[null,null,null,null,"Oceanic RAB 2 Depreciation profiled input selection",{"$f":"IF(OR(Y388=\"n/a\",Y388=\"\"),IF(INDEX(AA388:AJ388,$H$4)=\"\",AA388,INDEX(AA388:AJ388,$H$4)),Y388)","v":"Profile 2"},{"$f":" I_Global!F$77","v":"selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profile 2"]
[]
[null,null,null,"RAB Oceanic Indexation"]
[]
[null,null,null,null,"RAB Indexation of prior year closing balance (Oceanic)",{"$f":" IF(OR(Y392 = \"n/a\", Y392 = \"\"), IF(INDEX(AA392:AJ392, $H$4) = \"\", AA392, INDEX(AA392:AJ392, $H$4)), Y392)","v":"RPI - Dec to Dec"},"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI - Dec to Dec"]
[null,null,null,null,"RAB RPI Growth from 2020 for calendar year t (Oceanic)","RPI Growth from 2020 for calendar year t","Index",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI Growth from 2020 for calendar year t"]
[null,null,null,null,"RPI Annual Growth for calendar year t (Oceanic)","Annual RPI Growth for calendar year t","Index",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual RPI Growth for calendar year t"]
[null,null,null,null,"RAB Within Year RPI Growth (Oceanic)","RPI - within year growth","%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI - within year growth"]
[null,null,null,null,"RAB Annual RPI Growth for calendar year t (Oceanic)","RPI - Dec to Dec","%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI - Dec to Dec"]
[null,null,null,null,"Average RPI Growth for calendar year t (Oceanic)","RPI - Annual Average","%","Used for RPI-CPI Wedge Calc",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI - Annual Average"]
[null,null,null,null,"Average CPI Growth for calendar year t (Oceanic)","CPI - Annual Average","%","Used for CPI Wedge Calc",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI - Annual Average"]
[]
[null,null,null,"Revenue and Opex Indexation"]
[null,null,null,"Input"]
[null,null,null,null,{"$f":"I_Global!F145 & \" - indexation\"","v":"Opex - Wages & Salaries - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F146 & \" - indexation\"","v":"Pensions - Defined benefit - Ongoing Contributions - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F147 & \" - indexation\"","v":"Pensions - Defined benefit - Deficit Repair - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F148 & \" - indexation\"","v":"Pensions - Defined contribution - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F149 & \" - indexation\"","v":"Pensions - Opt outs - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F150 & \" - indexation\"","v":"Pensions - Other pension costs - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F151 & \" - indexation\"","v":"Opex - Redundancy - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F152 & \" - indexation\"","v":"Opex - Non-staff costs - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F153 & \" - indexation\"","v":"Opex - Spare Cash provisions - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[" "," "," "," "," ",null," "," "," ",null,null,null," "," "," "," "," "," "," "," "," "," "," "," ",null," "," ",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,{"$f":"I_Global!F156 & \" - indexation\"","v":"ADS - B Tango - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F157 & \" - indexation\"","v":"ADS - B North Atlantic - indexation"},null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,null,null,null,"Oceanic Revenue - indexation",null,{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"I_Global!F145 & \" - indexation\"","v":"Opex - Wages & Salaries - indexation"},{"$f":"IF(INDEX(AA402:AJ402, $F$12) = \"\", AA402, INDEX(AA402:AJ402, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F146 & \" - indexation\"","v":"Pensions - Defined benefit - Ongoing Contributions - indexation"},{"$f":"IF(INDEX(AA403:AJ403, $F$12) = \"\", AA403, INDEX(AA403:AJ403, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F147 & \" - indexation\"","v":"Pensions - Defined benefit - Deficit Repair - indexation"},{"$f":"IF(INDEX(AA404:AJ404, $F$12) = \"\", AA404, INDEX(AA404:AJ404, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F148 & \" - indexation\"","v":"Pensions - Defined contribution - indexation"},{"$f":"IF(INDEX(AA405:AJ405, $F$12) = \"\", AA405, INDEX(AA405:AJ405, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F149 & \" - indexation\"","v":"Pensions - Opt outs - indexation"},{"$f":"IF(INDEX(AA406:AJ406, $F$12) = \"\", AA406, INDEX(AA406:AJ406, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F150 & \" - indexation\"","v":"Pensions - Other pension costs - indexation"},{"$f":"IF(INDEX(AA407:AJ407, $F$12) = \"\", AA407, INDEX(AA407:AJ407, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F151 & \" - indexation\"","v":"Opex - Redundancy - indexation"},{"$f":"IF(INDEX(AA408:AJ408, $F$12) = \"\", AA408, INDEX(AA408:AJ408, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F152 & \" - indexation\"","v":"Opex - Non-staff costs - indexation"},{"$f":"IF(INDEX(AA409:AJ409, $F$12) = \"\", AA409, INDEX(AA409:AJ409, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F153 & \" - indexation\"","v":"Opex - Spare Cash provisions - indexation"},{"$f":"IF(INDEX(AA410:AJ410, $F$12) = \"\", AA410, INDEX(AA410:AJ410, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[" "," "," "," "," ",null," "," "," ",null,null,null," "," "," "," "," "," "," "," "," "," "," "," ",null," "," ",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,{"$f":"I_Global!F156 & \" - indexation\"","v":"ADS - B Tango - indexation"},{"$f":"IF(INDEX(AA412:AJ412, $F$12) = \"\", AA412, INDEX(AA412:AJ412, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F157 & \" - indexation\"","v":"ADS - B North Atlantic - indexation"},{"$f":"IF(INDEX(AA413:AJ413, $F$12) = \"\", AA413, INDEX(AA413:AJ413, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,null,null,null,"Oceanic Revenue - indexation",{"$f":"IF(INDEX(AA415:AJ415, $F$12) = \"\", AA415, INDEX(AA415:AJ415, $F$12))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"I_Global!F145 & \" - indexation\"","v":"Opex - Wages & Salaries - indexation"},{"$f":"IF(INDEX(AA402:AJ402, $F$13) = \"\", AA402, INDEX(AA402:AJ402, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F146 & \" - indexation\"","v":"Pensions - Defined benefit - Ongoing Contributions - indexation"},{"$f":"IF(INDEX(AA403:AJ403, $F$13) = \"\", AA403, INDEX(AA403:AJ403, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F147 & \" - indexation\"","v":"Pensions - Defined benefit - Deficit Repair - indexation"},{"$f":"IF(INDEX(AA404:AJ404, $F$13) = \"\", AA404, INDEX(AA404:AJ404, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F148 & \" - indexation\"","v":"Pensions - Defined contribution - indexation"},{"$f":"IF(INDEX(AA405:AJ405, $F$13) = \"\", AA405, INDEX(AA405:AJ405, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F149 & \" - indexation\"","v":"Pensions - Opt outs - indexation"},{"$f":"IF(INDEX(AA406:AJ406, $F$13) = \"\", AA406, INDEX(AA406:AJ406, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F150 & \" - indexation\"","v":"Pensions - Other pension costs - indexation"},{"$f":"IF(INDEX(AA407:AJ407, $F$13) = \"\", AA407, INDEX(AA407:AJ407, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F151 & \" - indexation\"","v":"Opex - Redundancy - indexation"},{"$f":"IF(INDEX(AA408:AJ408, $F$13) = \"\", AA408, INDEX(AA408:AJ408, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F152 & \" - indexation\"","v":"Opex - Non-staff costs - indexation"},{"$f":"IF(INDEX(AA409:AJ409, $F$13) = \"\", AA409, INDEX(AA409:AJ409, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F153 & \" - indexation\"","v":"Opex - Spare Cash provisions - indexation"},{"$f":"IF(INDEX(AA410:AJ410, $F$13) = \"\", AA410, INDEX(AA410:AJ410, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[" "," "," "," "," ",null," "," "," ",null,null,null," "," "," "," "," "," "," "," "," "," "," "," ",null," ",null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,{"$f":"I_Global!F156 & \" - indexation\"","v":"ADS - B Tango - indexation"},{"$f":"IF(INDEX(AA412:AJ412, $F$13) = \"\", AA412, INDEX(AA412:AJ412, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F157 & \" - indexation\"","v":"ADS - B North Atlantic - indexation"},{"$f":"IF(INDEX(AA413:AJ413, $F$13) = \"\", AA413, INDEX(AA413:AJ413, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,null,null,null,"Oceanic Revenue - indexation",{"$f":"IF(INDEX(AA415:AJ415, $F$13) = \"\", AA415, INDEX(AA415:AJ415, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"}]
[]
[null,null,null,"Pensions - Defined benefit (P&L)"]
[null,null,null,null,{"$f":"I_Global!F146 & \" (P&L) - indexation\"","v":"Pensions - Defined benefit - Ongoing Contributions (P&L) - indexation"},{"$f":"IF(INDEX(AA450:AJ450, $F$13) = \"\", AA450, INDEX(AA450:AJ450, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[null,null,null,null,{"$f":"I_Global!F147 & \" (P&L) - indexation\"","v":"Pensions - Defined benefit - Deficit Repair (P&L) - indexation"},{"$f":"IF(INDEX(AA451:AJ451, $F$13) = \"\", AA451, INDEX(AA451:AJ451, $F$13))","v":"Annual CPI Growth for calendar year t"},{"$f":"I_Global!$F$72","v":"factor"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual CPI Growth for calendar year t"]
[]
[null,"2.f RAB - Risk Sharing"]
[]
[null,null,null,null,"Determined Cost/Reconciled Determined Cost",{"$f":" IF(OR(Y455 = \"n/a\", Y455 = \"\"), IF(INDEX(AA455:AJ455, $F$12) = \"\", AA455, INDEX(AA455:AJ455, $F$12)), Y455)","v":"Determined Cost"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Determined Cost"]
[]
[null,null,null,null,"Bands",{"$f":" IF(OR(Y457 = \"n/a\", Y457 = \"\"), IF(INDEX(AA457:AJ457, $F$12) = \"\", AA457, INDEX(AA457:AJ457, $F$12)), Y457)","v":"Bands - A"},"# Years",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bands - A"]
[]
[null,null,null,"Risk sharing Adjustment Parameters"]
[null,null,null,null,"Number of Years Band 1 adjustment spread over",{"$f":" IF(OR(Y460 = \"n/a\", Y460 = \"\"), IF(INDEX(AA460:AJ460, $H$4) = \"\", AA460, INDEX(AA460:AJ460, $H$4)), Y460)","v":"Band 1 Revenue Release (1)"},"# Years",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Band 1 Revenue Release (1)"]
[null,null,null,null,"Number of Years Band 2 adjustment spread over",{"$f":" IF(OR(Y461 = \"n/a\", Y461 = \"\"), IF(INDEX(AA461:AJ461, $H$4) = \"\", AA461, INDEX(AA461:AJ461, $H$4)), Y461)","v":"Band 2 Revenue Release (1)"},"# Years",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Band 2 Revenue Release (1)"]
[null,null,null,null,"Number of Years Band 3 adjustment spread over",{"$f":" IF(OR(Y462 = \"n/a\", Y462 = \"\"), IF(INDEX(AA462:AJ462, $H$4) = \"\", AA462, INDEX(AA462:AJ462, $H$4)), Y462)","v":"Band 3 Revenue Release (1)"},"# Years",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Band 3 Revenue Release (1)"]
[null,null,null,null,"Number of Years Band 4 adjustment spread over",{"$f":" IF(OR(Y463 = \"n/a\", Y463 = \"\"), IF(INDEX(AA463:AJ463, $H$4) = \"\", AA463, INDEX(AA463:AJ463, $H$4)), Y463)","v":"Above Band 3 Revenue Release (1)"},"# Years",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Above Band 3 Revenue Release (1)"]
[]
[]
[null,"Mapping to Performance Plan"]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E19 & \" mapping\"","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS mapping"},"Opex - Wages & Salaries",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E20 & \" mapping\"","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS mapping"},"Pensions - Defined benefit",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E21 & \" mapping\"","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS mapping"},"Pensions - Deficit Repair",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E22 & \" mapping\"","v":"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS mapping"},"Pensions - Defined contribution",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E23 & \" mapping\"","v":"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS mapping"},"Pensions - Opt outs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E24 & \" mapping\"","v":"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS mapping"},"Pensions - Other pension costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E25 & \" mapping\"","v":"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS mapping"},"Opex - Exceptionals",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E26 & \" mapping\"","v":"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS mapping"},"Opex - Non-staff costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E27 & \" mapping\"","v":"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS mapping"},"Opex - Non-staff costs",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E28 & \" mapping\"","v":"Regulatory Depreciation mapping"},"Regulatory depreciation",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E29 & \" mapping\"","v":"Regulatory Return - Oceanic mapping"},"Regulatory return, including tax",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E30 & \" mapping\"","v":"Revenue - Other Oceanic Revenue - Price Determination -NEG mapping"},"Other income",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E31 & \" mapping\"","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital  mapping"},"Regulatory return, including tax",null,null,null,null,null,"Being published with this model"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E32 & \" mapping\"","v":"Adjustments - Previous Price Determination, TUR mapping"},"Regulatory return, including tax",null,null,null,null,null,"Being published with this model"]
[]
[null,"Capex"]
[]
[null,null,null,null,"Selected Oceanic Capex",{"$f":"IF(INDEX(AA485:AJ485, $F$12) = \"\", AA485, INDEX(AA485:AJ485, $F$12))","v":"Base"},"selection",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base","Base"]
[]
[null,null,null,null,"NR23 Period X Factor [Manual Input, first period only]",{"$f":" IF(OR(Y487 = \"n/a\", Y487 = \"\"), IF(INDEX(AA487:AJ487, $H$4) = \"\", AA487, INDEX(AA487:AJ487, $H$4)), Y487)","v":0},"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NR28 Period X Factor [Manual Input, first period only]",0,"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NR33 Period X Factor [Manual Input, first period only]",0,"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NR38 Period X Factor [Manual Input, first period only]",0,"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NR43 Period X Factor [Manual Input, first period only]",0,"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,"NR23 Opening Price [Manual Input]",1,"£ per TSU",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,"NR28 Opening Price [Manual Input]",2,"£ per TSU",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2]
[null,null,null,null,"NR33 Opening Price [Manual Input]",3,"£ per TSU",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3]
[null,null,null,null,"NR38 Opening Price [Manual Input]",4,"£ per TSU",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4]
[null,null,null,null,"NR43 Opening Price [Manual Input]",5,"£ per TSU",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5]
[]
[]
["End of spreadsheet"]

{"sheet":"I_InputSets NERL","index":16,"n_rows":96,"n_cols":36,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"I_InputSets NERL"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E4","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1},null,null,null,{"$f":"'I_InputSets UKATS'!L4","v":"Input Set Label"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!AA4","v":"Base Case"},{"$f":"'I_InputSets UKATS'!AB4","v":"Flights - Low"},{"$f":"'I_InputSets UKATS'!AC4","v":"Input Set 3"},{"$f":"'I_InputSets UKATS'!AD4","v":"Input Set 4"},{"$f":"'I_InputSets UKATS'!AE4","v":"Input Set 5"},{"$f":"'I_InputSets UKATS'!AF4","v":"Input Set 6"},{"$f":"'I_InputSets UKATS'!AG4","v":"Input Set 7"},{"$f":"'I_InputSets UKATS'!AH4","v":"Input Set 8"},{"$f":"'I_InputSets UKATS'!AI4","v":"Input Set 9"},{"$f":"'I_InputSets UKATS'!AJ4","v":"Input Set 10"}]
[null,null,null,null,{"$f":"'I_Series NERL'!E5","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1},null,null,null,{"$f":"'I_InputSets UKATS'!L5","v":"Input Set Description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!AA5","v":"Base Case"},{"$f":"'I_InputSets UKATS'!AB5","v":"Flights - Low"},{"$f":"'I_InputSets UKATS'!AC5","v":"Input Set 3 Description"},{"$f":"'I_InputSets UKATS'!AD5","v":"Input Set 4 Description"},{"$f":"'I_InputSets UKATS'!AE5","v":"Input Set 5 Description"},{"$f":"'I_InputSets UKATS'!AF5","v":"Input Set 6 Description"},{"$f":"'I_InputSets UKATS'!AG5","v":"Input Set 7 Description"},{"$f":"'I_InputSets UKATS'!AH5","v":"Input Set 8 Description"},{"$f":"'I_InputSets UKATS'!AI5","v":"Input Set 9 Description"},{"$f":"'I_InputSets UKATS'!AJ5","v":"Input Set 10 Description"}]
[null,null,null,null,{"$f":"'I_Series NERL'!E6","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1},null,null,"Active Overrides >>",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS($Y9:$Y96, \"<>\" & \"\")","v":0}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Override"]
["Scenario Selector"]
["NERL"]
[]
[null,"3.a Financing"]
[]
[null,null,"3.a.i Revolving Credit Facility"]
[]
[null,null,null,null,"RCF Commitment Fee",{"$f":" IF(OR(Y16 = \"n/a\", Y16 = \"\"), IF(INDEX(AA16:AJ16, Scenario!$F$32) = \"\", AA16, INDEX(AA16:AJ16, Scenario!$F$32)), Y16)","v":1.6000000000000001E-3},"%",null,null,"File 3",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6000000000000001E-3]
[]
[null,null,"3.a.i Cost of funding"]
[]
[null,null,null,null,{"$f":"\"Cost for \"&I_Global!$F$85","v":"Cost for Post 2020 Debt"},{"$f":" IF(OR(Y20 = \"n/a\", Y20 = \"\"), IF(INDEX(AA20:AJ20, Scenario!$F$32) = \"\", AA20, INDEX(AA20:AJ20, Scenario!$F$32)), Y20)","v":"Interest Rate for Nominal Company Interest Rate (medium) - CAA Run "},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate for Nominal Company Interest Rate (medium) - CAA Run "]
[null,null,null,null,"Cost for RCF",{"$f":" IF(OR(Y21 = \"n/a\", Y21 = \"\"), IF(INDEX(AA21:AJ21, Scenario!$F$32) = \"\", AA21, INDEX(AA21:AJ21, Scenario!$F$32)), Y21)","v":"Interest rate (high)"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate (high)"]
[null,null,null,null,"Arrangement Fee",{"$f":" IF(OR(Y22 = \"n/a\", Y22 = \"\"), IF(INDEX(AA22:AJ22, Scenario!$F$32) = \"\", AA22, INDEX(AA22:AJ22, Scenario!$F$32)), Y22)","v":3.0000000000000001E-3},"%",null,null,"File 3",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000001E-3]
[]
[null,null,null,null,"Share Capital Addition Fee",{"$f":" IF(OR(Y24 = \"n/a\", Y24 = \"\"), IF(INDEX(AA24:AJ24, Scenario!$F$32) = \"\", AA24, INDEX(AA24:AJ24, Scenario!$F$32)), Y24)","v":0.05},"%",null,null,"File 3",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[]
[null,null,"3.a.ii Funding - other information"]
[]
[null,null,null,null,"Gearing scenario selected",{"$f":" IF( OR( Y28 = \"n/a\", Y28 = \"\" ), IF(INDEX( AA28:AJ28, Scenario!$F$32 ) = \"\", AA28, INDEX( AA28:AJ28, Scenario!$F$32 ) ), Y28 )","v":"Gearing target A"},{"$f":"I_Global!$F$77","v":"selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing target A"]
[null,null,null,null,{"$f":"I_Global!$F$85& \" Term\"","v":"Post 2020 Debt Term"},{"$f":" IF(OR(Y29 = \"n/a\", Y29 = \"\"), IF(INDEX(AA29:AJ29, Scenario!$F$32) = \"\", AA29, INDEX(AA29:AJ29, Scenario!$F$32)), Y29)","v":10},{"$f":" I_Global!$F$80","v":"years"},null,null,"File 3",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[]
[null,null,"3.a.iii Swaps"]
[]
[null,null,null,null,"Annual Interest Rate Payer Leg",{"$f":" IF(OR(Y33 = \"n/a\", Y33 = \"\"), IF(INDEX(AA33:AJ33, Scenario!$F$32) = \"\", AA33, INDEX(AA33:AJ33, Scenario!$F$32)), Y33)","v":"Annual Interest Rate Payer Leg (1)"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Interest Rate Payer Leg (1)"]
[null,null,null,null,"Annual Interest Rate Receiver Leg",{"$f":" IF(OR(Y34 = \"n/a\", Y34 = \"\"), IF(INDEX(AA34:AJ34, Scenario!$F$32) = \"\", AA34, INDEX(AA34:AJ34, Scenario!$F$32)), Y34)","v":"Annual Interest Rate Receiver Leg (1)"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Interest Rate Receiver Leg (1)"]
[null,null,null,null,"Indexation Factor (swapped against)",{"$f":" IF(OR(Y35 = \"n/a\", Y35 = \"\"), IF(INDEX(AA35:AJ35, Scenario!$F$32) = \"\", AA35, INDEX(AA35:AJ35, Scenario!$F$32)), Y35)","v":"RPI - Annual Average"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPI - Annual Average"]
[null,null,null,null,"Monoline Fee profile used ",{"$f":" IF(OR(Y36 = \"n/a\", Y36 = \"\"), IF(INDEX(AA36:AJ36, Scenario!$F$32) = \"\", AA36, INDEX(AA36:AJ36, Scenario!$F$32)), Y36)","v":"Monoline Fee profile used (1)"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monoline Fee profile used (1)"]
[]
[null,null,"3.a.iv Equity return"]
[]
[null,null,null,null,"Equity RAB entry multiple - manual or calculated?",{"$f":" IF( OR( Y40 = \"n/a\", Y40 = \"\" ), IF(INDEX( AA40:AJ40, Scenario!$F$32 ) = \"\", AA40, INDEX( AA40:AJ40, Scenario!$F$32 ) ), Y40 )","v":"Calculated"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated"]
[null,null,null,null,"Equity RAB entry multiple - manual input",{"$f":" IF( OR( Y41 = \"n/a\", Y41 = \"\" ), IF(INDEX( AA41:AJ41, Scenario!$F$32 ) = \"\", AA41, INDEX( AA41:AJ41, Scenario!$F$32 ) ), Y41 )","v":0.75},"ratio",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75]
[null,null,null,null,"Equity RAB exit multiple - manual input",{"$f":" IF(OR(Y42 = \"n/a\", Y42 = \"\"), IF(INDEX(AA42:AJ42, Scenario!$F$32) = \"\", AA42, INDEX(AA42:AJ42, Scenario!$F$32)), Y42)","v":0.75},"ratio",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75]
[null,null,null,null,"Equity IRR guess",{"$f":" IF(OR(Y43 = \"n/a\", Y43 = \"\"), IF(INDEX(AA43:AJ43, Scenario!$F$32) = \"\", AA43, INDEX(AA43:AJ43, Scenario!$F$32)), Y43)","v":0.1},"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[]
[null,"3.b Taxation"]
[]
[null,null,null,null,"Last Period for Super Deduction",{"$f":" IF(OR(Y47 = \"n/a\", Y47 = \"\"), IF(INDEX(AA47:AJ47, Scenario!$F$32) = \"\", AA47, INDEX(AA47:AJ47, Scenario!$F$32)), Y47)","v":"2028-03-31"},"date",null,"After this date redirected to main pool / File 3",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-03-31"]
[]
[null,"3.c Depreciation"]
[]
[null,null,"Accounting depreciation"]
[]
[null,null,null,null,{"$f":"\"Accounting Depreciation - \" & F53 &\" years\"","v":"Accounting Depreciation - 7 years"},{"$f":" IF(OR(Y53 = \"n/a\", Y53 = \"\"), IF(INDEX(AA53:AJ53, Scenario!$F$32) = \"\", AA53, INDEX(AA53:AJ53, Scenario!$F$32)), Y53)","v":7},{"$f":"I_Global!$F$80","v":"years"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,{"$f":"\"Accounting Depreciation - \" & F54 &\" years\"","v":"Accounting Depreciation - 8 years"},{"$f":" IF(OR(Y54 = \"n/a\", Y54 = \"\"), IF(INDEX(AA54:AJ54, Scenario!$F$32) = \"\", AA54, INDEX(AA54:AJ54, Scenario!$F$32)), Y54)","v":8},{"$f":"I_Global!$F$80","v":"years"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,{"$f":"\"Accounting Depreciation - \" & F55 &\" years\"","v":"Accounting Depreciation - 9 years"},{"$f":" IF(OR(Y55 = \"n/a\", Y55 = \"\"), IF(INDEX(AA55:AJ55, Scenario!$F$32) = \"\", AA55, INDEX(AA55:AJ55, Scenario!$F$32)), Y55)","v":9},{"$f":"I_Global!$F$80","v":"years"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,{"$f":"\"Accounting Depreciation - \" & F56 &\" years\"","v":"Accounting Depreciation - 10 years"},{"$f":" IF(OR(Y56 = \"n/a\", Y56 = \"\"), IF(INDEX(AA56:AJ56, Scenario!$F$32) = \"\", AA56, INDEX(AA56:AJ56, Scenario!$F$32)), Y56)","v":10},{"$f":"I_Global!$F$80","v":"years"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,{"$f":"\"Accounting Depreciation - \" & F57 &\" years\"","v":"Accounting Depreciation - 15 years"},{"$f":" IF(OR(Y57 = \"n/a\", Y57 = \"\"), IF(INDEX(AA57:AJ57, Scenario!$F$32) = \"\", AA57, INDEX(AA57:AJ57, Scenario!$F$32)), Y57)","v":15},{"$f":"I_Global!$F$80","v":"years"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[]
[null,"3.d Indexation"]
[]
[null,null,null,"Indexation set"]
[null,null,null,null,"Price Determination",{"$f":" IF(OR(Y62 = \"n/a\", Y62 = \"\"), IF(INDEX(AA62:AJ62, Scenario!$F$32) = \"\", AA62, INDEX(AA62:AJ62, Scenario!$F$32)), Y62)","v":"Indexation Set 1"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexation Set 1"]
[null,null,null,null,"Outturn",{"$f":" IF(OR(Y63 = \"n/a\", Y63 = \"\"), IF(INDEX(AA63:AJ63, Scenario!$H$37) = \"\", AA63, INDEX(AA63:AJ63, Scenario!$H$37)), Y63)","v":"Indexation Set 1"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexation Set 1"]
[]
[null,"Synthetic Debt"]
[]
[null,null,null,null,"Synthetic Fixed Debt Interest Rate",{"$f":" IF(OR(Y67 = \"n/a\", Y67 = \"\"), IF(INDEX(AA67:AJ67, Scenario!$F$32) = \"\", AA67, INDEX(AA67:AJ67, Scenario!$F$32)), Y67)","v":"Synthetic Fixed Debt Interest Rate (medium)"},"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Synthetic Fixed Debt Interest Rate (medium)"]
[null,null,null,null,"Post 2020 Debt term",{"$f":" IF(OR(Y68 = \"n/a\", Y68 = \"\"), IF(INDEX(AA68:AJ68, Scenario!$F$32) = \"\", AA68, INDEX(AA68:AJ68, Scenario!$F$32)), Y68)","v":10},"years",null,null,"File 3",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,"Inflation",{"$f":" IF(OR(Y69 = \"n/a\", Y69 = \"\"), IF(INDEX(AA69:AJ69, Scenario!$F$32) = \"\", AA69, INDEX(AA69:AJ69, Scenario!$F$32)), Y69)","v":"Annual RPI Growth for calendar year t"},"years",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual RPI Growth for calendar year t"]
[null,null,null,null,"Repayment term for accretion on synthetic index-linked debt",{"$f":" IF(OR(Y70 = \"n/a\", Y70 = \"\"), IF(INDEX(AA70:AJ70, Scenario!$F$32) = \"\", AA70, INDEX(AA70:AJ70, Scenario!$F$32)), Y70)","v":10},"years",null,null,"File 3",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,"Synthetic Fixed Floating Debt Interest Rate",{"$f":" IF(OR(Y71 = \"n/a\", Y71 = \"\"), IF(INDEX(AA71:AJ71, Scenario!$F$32) = \"\", AA71, INDEX(AA71:AJ71, Scenario!$F$32)), Y71)","v":"Synthetic Floating Debt Interest Rate (medium)"},"%",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Synthetic Floating Debt Interest Rate (medium)"]
[]
[null,"Grant"]
[]
[null,null,null,null,"Grant Recognition Period",{"$f":" IF(OR(Y75 = \"n/a\", Y75 = \"\"), IF(INDEX(AA75:AJ75, Scenario!$F$32) = \"\", AA75, INDEX(AA75:AJ75, Scenario!$F$32)), Y75)","v":10},"years",null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[]
[null,"Equity"]
[]
[null,null,null,null,"Equity Transfer (to)/from Shareholders - Active",{"$f":" IF(OR(Y79 = \"n/a\", Y79 = \"\"), IF(INDEX(AA79:AJ79, Scenario!$F$32) = \"\", AA79, INDEX(AA79:AJ79, Scenario!$F$32)), Y79)","v":0},"flag",null,"1 = On, 0 = Off.",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Equity Transfer (to)/from Shareholders - Override",{"$f":" IF(OR(Y80 = \"n/a\", Y80 = \"\"), IF(INDEX(AA80:AJ80, Scenario!$F$32) = \"\", AA80, INDEX(AA80:AJ80, Scenario!$F$32)), Y80)","v":"Equity Transfer (to)/from Shareholders - Override - 1"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity Transfer (to)/from Shareholders - Override - 1"]
[]
[null,"Smoothing"]
[]
[null,null,null,null,"Smoothing indexation",{"$f":" IF(OR(Y84 = \"n/a\", Y84 = \"\"), IF(INDEX(AA84:AJ84, Scenario!$F$32) = \"\", AA84, INDEX(AA84:AJ84, Scenario!$F$32)), Y84)","v":"CPI - Annual Average"},{"$f":"I_Global!$F$76","v":"Input set selection"},null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPI - Annual Average"]
[]
[null,"Regulatory Tax Calculation Inputs"]
[]
[null,null,null,null,"Cap",{"$f":" IF(OR(Y88 = \"n/a\", Y88 = \"\"), IF(INDEX(AA88:AJ88, Scenario!$F$32) = \"\", AA88, INDEX(AA88:AJ88, Scenario!$F$32)), Y88)","v":5000},"£'000","Nominal",null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000]
[null,null,null,null,"Excess",{"$f":" IF(OR(Y89 = \"n/a\", Y89 = \"\"), IF(INDEX(AA89:AJ89, Scenario!$F$32) = \"\", AA89, INDEX(AA89:AJ89, Scenario!$F$32)), Y89)","v":0.5},"%",null,null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[]
[null,"NERL TRS Adjustment - Overides"]
[]
[null,null,null,null,"NERL TRS Adjustment - Overides - On or Off",{"$f":" IF(OR(Y93 = \"n/a\", Y93 = \"\"), IF(INDEX(AA93:AJ93, Scenario!$F$32) = \"\", AA93, INDEX(AA93:AJ93, Scenario!$F$32)), Y93)","v":0},"flag",null,"1 = On, 0 = Off.",null,null,"Being published with this model"]
[]
[]
["End of spreadsheet"]

{"sheet":"I_Actuals","index":17,"n_rows":444,"n_cols":62,"rows_kept":444,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"I_Actuals"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["4.a Balances"]
[]
[null,"4.a.i Balance Sheet"]
[]
[null,null,"Non Current Assets"]
[null,null,null,null,"NCA existing - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter Assets as Positive"," I_Actuals, row 20:23",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA20:BJ20)","v":7291086.7413481632},null,1208343.8216299999,1183907.279615497,1216976.5920801659,1237888.6199275008,1268835.153095,1175135.2749999997]
[null,null,null,null,"Right of use Asset - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter Assets as Positive"," I_Actuals, row 20:23",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA21:BJ21)","v":0}]
[null,null,null,null,"Retirement Benefit Asset (UKATS)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter Assets as Positive"," I_Actuals, row 20:23",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA22:BJ22)","v":-166718.01173728902},null,-110981.25,-212456.63380296677,-3253.8779343222559,8506.75,125826.75,25640.25]
[null,null,null,null,"Retirement Benefit Asset (Oceanic)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter Assets as Positive"," I_Actuals, row 20:23",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA23:BJ23)","v":6183.8645479694842},null,0,0,0,1008.2342798148027,1214.9729993867104,3960.6572687679704]
[]
[null,null,"Current Assets"]
[null,null,null,"UKATS Current Assets"]
[null,null,null,null,"UKATS Trade debtors - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter Assets as Positive","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 16:21",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA27:BJ27)","v":512468.20390891744},null,104878.47941,105483.58437469456,98220.028311331975,93180.014558259223,64541.346902692589,46164.750351939096]
[null,null,null,null,"UKATS Prepayments - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter Assets as Positive","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 16:21",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA28:BJ28)","v":76307.53237500001},null,9452.707375,9134.0750000000007,12056.5,17957.550000000003,14960.2,12746.5]
[]
[null,null,null,"Oceanic Current Assets"]
[null,null,null,null,"Oceanic Trade debtors - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter Assets as Positive","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 16:21",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA31:BJ31)","v":12027.018668068857},null,1890.08923,2019.446769515926,2134.9570700715185,2202.5092364323664,2408.2762677561195,1371.7400942929264]
[null,null,null,null,"Oceanic Prepayments - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter Assets as Positive","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 16:21",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA32:BJ32)","v":0},null,0,0,0,0,0,0]
[]
[null,null,null,"Group Current Assets"]
[null,null,null,null,"Other assets - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter Assets as Positive","I_Actuals, row 35:36",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA35:BJ35)","v":600802.75495198637},null,116221.276015,116637.10614421048,112411.48538140349,113340.07379469161,81909.823170448726,60282.990446232012]
[null,null,null,null,"Retained cash balance (Actuals) - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter Assets as Positive"," I_Actuals, row 35:36",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA36:BJ36)","v":1318844.2609843852},null,102768.37073828882,136202.77774609628,182887.23749999999,173204.35,407781.52500000002,316000]
[]
[null,null,null,null,"Total assets",null,{"$f":"I_Global!$F$69","v":"£'000 "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA38:BJ38)","v":9651002.3650472015},null,{"$f":"SUM(AA20:AA23,AA27:AA28,AA31:AA32,AA35:AA36)","v":1432573.4943982887},1340927.6358470474,1621432.9224086506,1647288.101796699,1967478.0474352841,1641302.1631612317]
[]
[null,null,"Liabilities"]
[null,null,null,"UKATS Current Liabilities"]
[null,null,null,null,"UKATS Opex Creditor - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA42:BJ42)","v":-452576.55964579456},null,-70131.837625698157,-86282.733508483565,-90486.977380078257,-70565.262251596141,-68269.034446381542,-66840.714433556888]
[null,null,null,null,"UKATS Accruals - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-307482.33827182261,null,-38296.591889687494,-37560.740141028931,-50078.379900915366,-60769.926340190796,-62842.95,-57933.75]
[null,null,null,null,"UKATS Price Control Creditor - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-83610.456434378895,null,57588.298985000001,-32058.500538271321,-89699.3251794237,-125898.47499999995,-113909.95968489427,220367.50498321033]
[null,null,null,null,"Price Control Creditor - CAA, DfT, MET - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"LA Price Control Creditor - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"INEA Deferred Income - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"MOD Gain Share Creditor - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-170876.39370971647,null,-30282.489841892799,-15633.33840951751,-17050.78894362647,-27476.170000000002,-36778.418125384786,-43655.188389294926]
[null,null,null,null,"MOD Deferred Income - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Oceanic Current Liabilities"]
[null,null,null,null,"Oceanic Opex Creditor - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA52:BJ52)","v":-14812.921217346608},null,-1902.8974800000001,-1978.1154372022443,-2242.4192646992456,-2491.5393624314393,-3006.8913037214024,-3191.0583692922764]
[null,null,null,null,"Oceanic Accruals - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA53:BJ53)","v":0}]
[null,null,null,null,"Oceanic Price Control Creditor - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative"," I_Actuals, row 54",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA54:BJ54)","v":616},null,null,null,null,null,null,616]
[]
[null,null,null,"Provisions"]
[null,null,null,null,"UKATS Provision - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative"," I_Actuals, row 57",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA57:BJ57)","v":-50389.828196434639},null,-8302.6489925000005,-5605.1278361298173,-5903.2176120432732,-6682.4500000000007,-8315.5500000000011,-15580.833755761543]
[null,null,null,null,"Oceanic Provision - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA58:BJ58)","v":0}]
[]
[null,null,null,"Group Liabilities"]
[null,null,null,null,"Pre 2020 Debt - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Pre2020 Debt Input Generation.xlsx,  Sheet3 tab, row 8",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA61:BJ61)","v":-3094443.7322688112},null,-584291.46290541405,-461841.67499999999,-393064.2,-347513.1,-600195.15,-707538.14436339703]
[null,null,null,null,"Post 2020 Debt - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA62:BJ62)","v":0}]
[null,null,null,null,"Other liabilities (actual for historic balances) - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative","Balancing Numbers",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA63:BJ63)","v":-896400.65770409652},null,-100825.40420746268,-93039.451348169008,-154046.91678272304,-168696.73600000003,-191478.92174010596,-188313.2276256358]
[null,null,null,null,"Swap Asset / (Liability)  - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative"," I_Actuals, row 63:65",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA64:BJ64)","v":-726046.6063348325},null,-125529.75557354683,-135155.62564489478,-131560.92499829797,-124242.05444316794,-111901.99714572338,-97656.248529201563]
[null,null,null,null,"Finance Lease Liability - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter liabilities as Negative"," I_Actuals, row 63:65",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA65:BJ65)","v":-117201.79888673042},null,-1490.46795,-1857.32264999993,-1647.5749999999007,-1453.5812150479471,-49298.202071682659,-61454.649999999994]
[]
[null,null,null,null,"Total Liabilities",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA67:BJ67)","v":-5913225.292669964},null,{"$f":"SUM(AA42:AA49,AA52:AA54,AA57:AA58,AA61:AA65)","v":-903465.25748120202},-871012.63051369716,-935780.72506180732,-935789.29461243434,-1245997.0745178938,-1021180.3104829298]
[]
[null,null,null,null,"Net Assets",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA69:BJ69)","v":3737777.0723772366},null,{"$f":" AA38 + AA67","v":529108.23691708664},469915.00533335027,685652.19734684331,711498.80718426465,721480.97291739029,620121.85267830186]
[]
[null,null,"Equity"]
[null,null,null,null,"Share capital balance - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as Positive"," I_Actuals, row 72",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA72:BJ72)","v":60000},null,10000,10000,10000,10000,10000,10000]
[]
[null,null,null,null,"Retained earnings balance - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Calculated as balancing figure",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA74:BJ74)","v":3677777.0723772366},null,{"$f":"AA69-SUM(AA72:AA73)","v":519108.23691708664},459915.00533335027,675652.19734684331,701498.80718426465,711480.97291739029,610121.85267830186]
[]
[null,null,null,null,"Total Shareholder Funds",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA76:BJ76)","v":3737777.0723772366},null,{"$f":"SUM(AA72:AA74)","v":529108.23691708664},469915.00533335027,685652.19734684331,711498.80718426465,721480.97291739029,620121.85267830186]
[]
[null,null,null,null,"FinStat (Actuals) - balances sheet checks",{"$f":"SUM(AA78:BJ78)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA78:BJ78)","v":0},null,{"$f":"IF(ABS(AA38 + AA67 -AA76) < CheckTOL, 0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"4.a.ii Capital Allowances"]
[]
[null,null,null,null,"Existing main pool assets balance - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as Positive"," I_Actuals, row 72",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA82:BJ82)","v":2221256.7369824126},null,437920.20845777169,394775.34959425719,377619.59487682668,357930.40255884512,343673.06535144907,309338.11614326295]
[null,null,null,null,"Existing special pool assets balance - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA83:BJ83)","v":0}]
[null,null,null,null,"Existing structures and buildings allowance assets balance - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as Positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA84:BJ84)","v":0}]
[]
["4.b Income statement items"]
[]
[null,null,null,"UKATS Revenue (including London Approach)"]
[null,null,null,null,"Eurocontrol Revenue (Regulated) - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter income as positive","I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA89:BJ89)","v":3574792.1989050005},null,590908,590246,601590,597385,594358.95707250002,600304.24183250009]
[null,null,null,null,"Eurocontrol Revenue (Other) - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter income as positive","I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,79625.786504166696,null,10664.740610000024,18888.653046666677,17671.413614999998,12812.379219999999,10948.4775125,8640.1225000000013]
[null,null,null,null,"MoD Income - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter income as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,298261.39077166666,null,48247.888130000028,49476.466156666669,48400.73027499998,49311.081134999979,50899.495579999988,51925.729494999992]
[null,null,null,null,"London Approach (Other) - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter income as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,74879.299155833301,null,11955.864352499975,12279.029750833324,12640.735855000001,13076.012965000002,13091.690187499999,11835.966044999999]
[null,null,null,null,"North Sea Helicopters - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter income as positive","I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,51856.491522500008,null,8697.76397,8762.595870000001,8759.2703000000001,8644.4609999999993,8568.7102500000001,8423.6901324999999]
[null,null,null,null,"NSL Income - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter income as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,156918.69349749997,null,24735.628660000002,25822.5595225,26266.072314999998,26700.712102499998,27564.865445000003,25828.855452500004]
[null,null,null,null,"INEA Funding - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter income as positive","I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0]
[null,null,null,null,"Other UKATS Revenue - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter income as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-25256.275000000009,null,-73.524999999999977,0,0,0,0,-25182.750000000007]
[]
[null,null,null,"Oceanic Revenue"]
[null,null,null,null,"Oceanic Civil and Military Revenue - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter income as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA99:BJ99)","v":166079.5191},null,28627.885622500002,29585.881002500002,29544.866827500005,29211.807709999997,30617.7653875,18491.312550000002]
[null,null,null,null,"Other Oceanic Revenue - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter income as positive",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA100:BJ100)","v":0}]
[]
[null,null,null,null,"Total Revenue",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA102:BJ102)","v":4377157.1044566669},null,{"$f":"SUM(AA89:AA100)","v":723764.24634499988},735061.18534916651,744873.08918749995,737141.45413249999,736049.96143500006,700267.16800750024]
[]
[null,null,null,"UKATS Operating Costs (including London Approach)"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E50&\" - Actual\"","v":"Opex - Wages & Salaries - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA105:BJ105)","v":1349817.4290345125},null,224420.44170587824,212703.19509708151,217201.93458179312,230046.60717893194,237343.48239617905,228101.76807464872]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E51&\" - Actual\"","v":"Pensions - Defined benefit - Ongoing Contributions - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E52&\" - Actual\"","v":"Pensions - Defined benefit - Deficit Repair - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive","I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,326623.56126087037,null,62102.47582314285,67177.619586898159,59647.540644363631,46199.461200981663,46453.615111309766,45042.848894174283]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E53&\" - Actual\"","v":"Pensions - Defined contribution - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,48278.427559951531,null,8012.3226868571246,6095.1709069096341,5420.5291200720421,7278.0229155570851,9944.6931627566573,11527.688767798989]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E54&\" - Actual\"","v":"Pensions - Opt outs - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,51714.224731841583,null,0,0,9596.7418724999989,14420.262664559177,14555.895401042024,13141.324793740388]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E55&\" - Actual\"","v":"Pensions - Other pension costs - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-27.901584164229604,null,0,0,0,0,-11.798311195467258,-16.103272968762347]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E56&\" - Actual\"","v":"Opex - Redundancy - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,39548.257757392217,null,1093.8978075,1160.2768900000001,595.9138825,81.249717190835611,808.27489739694522,35808.644562804438]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E57&\" - Actual\"","v":"Opex - Non-staff costs - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,867476.42012012505,null,129767.67511994453,135513.69676737065,138030.87552002945,158399.13051250883,172127.74147047492,133637.30072979661]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E58&\" - Actual\"","v":"Opex - Exceptional (excl. redundancy) - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E59&\" - Actual\"","v":"Opex - Spare 2 - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E60&\" - Actual\"","v":"Opex - Spare 3 - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"Oceanic Operating Costs"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E45&\" - Actual\"","v":"Opex - Wages & Salaries - Oceanic - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive","`",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA118:BJ118)","v":74894.057439992117},null,13618.10613,11983.147384044594,11415.637358206892,11945.289471068161,12600.651166321159,13331.225930351313]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E46&\" - Actual\"","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E47&\" - Actual\"","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,10929.909654153442,null,0,2175.1304524827924,3209.431523136373,2072.870546518332,1758.4970136902293,1713.9801183257152]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E48&\" - Actual\"","v":"Pensions - Defined contribution - Oceanic - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1925.9860808579642,null,0,172.99285704274084,277.69632242795859,355.41683944291492,473.88943224334264,645.99062970100726]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E49&\" - Actual\"","v":"Pensions - Opt outs - Oceanic - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,2671.17635815841,null,0,0,0,810.82483794082282,984.06514645797552,876.28637375961148]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E50&\" - Actual\"","v":"Pensions - Other pension costs - Oceanic - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,27.901584164229604,null,0,0,0,0,11.798311195467258,16.103272968762347]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E51&\" - Actual\"","v":"Opex - Redundancy - Oceanic - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,981.57971760777798,null,0,44.890664999999998,152.34898250000003,363.54173280916439,296.06813010305484,124.73020719555873]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E52&\" - Actual\"","v":"Opex - Non-staff costs - Oceanic - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,24640.465820133672,null,3745.8334699999996,3674.1420296503525,3641.1501640011938,4494.0722011061816,5054.7964451725584,4030.4715102033865]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E53&\" - Actual\"","v":"Opex - Spare Cash provisions - Oceanic - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E55&\" - Actual\"","v":"ADS - B Tango - Oceanic - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,6677.7542224999997,null,0,0,0,4.9389600000000007,2138.6161824999999,4534.1990800000003]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E56&\" - Actual\"","v":"ADS - B North Atlantic - Oceanic - Outturn - Actual"},null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,"Total Operating Costs",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA130:BJ130)","v":2806179.2497580964},null,{"$f":"SUM(AA105:AA128)","v":442760.75274332269},440700.26263648039,449189.79997153074,476471.68877861515,504540.28595564776,492516.45967250009]
[]
[null,null,null,null,"Operating Profit",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA132:BJ132)","v":1570977.8546985695},null,{"$f":"AA102-AA130","v":281003.49360167718},294360.92271268612,295683.28921596921,260669.76535388484,231509.6754793523,207750.70833500015]
[]
[null,null,null,null,"Accounting Depreciation - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA134:BJ134)","v":754021.74575736455},null,119951.21501000001,140922.43902374999,137314.03870319709,136217.83811234054,124979.68681561995,94636.528092456967]
[null,null,null,null,"(Increase)/decrease in Oceanic Provision - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA135:BJ135)","v":0}]
[null,null,null,null,"(Increase)/decrease in UKATS Provision - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA136:BJ136)","v":0}]
[null,null,null,null,"Movement in Pension Asset - I&E Charge - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA137:BJ137)","v":0}]
[null,null,null,null,"Right of Use Asset Amortisation and other adjustments - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA138:BJ138)","v":254163.72393513547},null,73736.710525000002,31559.89895875,2670.2247043029597,117.13654765947018,40276.145956880042,105803.607242543]
[]
[null,null,null,null,"EBIT",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA140:BJ140)","v":562792.38500606979},null,{"$f":"AA132-SUM(AA134:AA138)","v":87315.568066677166},121878.58473018612,155699.02580846916,124334.79069388483,66253.842706852301,7310.5730000001786]
[]
[null,null,null,null,"Financing Fees - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA142:BJ142)","v":4265.7109328973456},null,11.551126612500001,47.5612794518062,54.197776048693143,-907.60019788262014,95.92781719743175,4964.0731314695349]
[null,null,null,null,"Interest on Revolving Capital Facility - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-1991.5720595098337,null,-882.38168904109591,-868.69764682414802,10.666840765779595,121.10637085872801,4.4986256498481065,-376.76456091894539]
[null,null,null,null,"Fees on Revolving Capital Facility - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1182.2773613977372,null,-1135.5910265143609,57.694958036130402,912.5881798381821,1269.5537682171605,606.57855623858802,-528.54707441796313]
[null,null,null,null,"Interest income on cash balances - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter income as negative / cost as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,11598.418295823025,null,3887.3681087463301,888.2987300195,-20.862284988769602,1148.0447093209368,3427.8239072939564,2267.7451254310708]
[null,null,null,null,"Interest & Fees on Pre 2020 Debt - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,142318.26378704593,null,28354.017300765347,26897.569246768449,25038.034599024642,22301.597260814255,19671.464682206199,20055.580697467045]
[null,null,null,null,"Financing costs associated with Swaps (expensed) - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,14018.691866895007,null,-2681.4867206431445,12374.56839762068,3441.2941511489635,2310.8255610328515,-734.53159381417902,-691.97792845016534]
[]
[null,null,null,null,"PBT",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA149:BJ149)","v":391400.59482152056},null,{"$f":"AA140- SUM(AA142:AA148)","v":59762.090966751595},82481.589765113706,126263.10654663166,98091.263221523521,43182.08071208046,-18379.536390580401]
[]
[null,null,null,null,"Taxation - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA151:BJ151)","v":112031.92300175002},null,19289.143222499999,17301.423869999999,19490.128392500003,17149.395242499999,23113.900815000001,15687.93145925002]
[null,null,null,null,"Net cashflows to/from equity  - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter distributions as positive"," I_Actuals, row 89:152",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA152:BJ152)","v":152639.95972793261},null,-3296.207942896006,126311.67182483614,-116544.43039056618,54148.798591168976,-24438.883232110333,116459.01087750001]
[]
[null,null,null,null,"Profit After Tax",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA154:BJ154)","v":126728.71209183789},null,{"$f":"AA149-SUM(AA151:AA153)","v":43769.155687147606},-61131.505929722436,223317.40854469786,26793.069387854543,44507.063129190792,-150526.47872733045]
[]
[null,null,null,null,"Retained earnings balance BEG",null,{"$f":"G157","v":"£'000 "},"Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA156:BJ156)","v":3594399.6696354756},null,{"$f":"AA158-AA157","v":475339.08122993901},{"$f":"AA158","v":519108.23691708664},{"$f":"AB158","v":457976.73098736419},{"$f":"AC158","v":681294.13953206199},{"$f":"AD158","v":708087.20891991653},{"$f":"AE158","v":752594.27204910736}]
[null,null,null,null,"Profit After Tax",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA157:BJ157)","v":126728.71209183789},null,{"$f":"AA154","v":43769.155687147606},-61131.505929722436,223317.40854469786,26793.069387854543,44507.063129190792,-150526.47872733045]
[null,null,null,null,"Retained earnings balance",null,{"$f":"G157","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA158:BJ158)","v":3721128.3817273136},null,{"$f":"AA74","v":519108.23691708664},{"$f":"SUM(AB156:AB157)","v":457976.73098736419},{"$f":"SUM(AC156:AC157)","v":681294.13953206199},{"$f":"SUM(AD156:AD157)","v":708087.20891991653},{"$f":"SUM(AE156:AE157)","v":752594.27204910736},{"$f":"SUM(AF156:AF157)","v":602067.7933217769}]
[]
["4.c Cashflows"]
[]
[null,null,null,"UKATS Revenue (including London Approach)"]
[null,null,null,null,"UKATS Revenues Received - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA163:BJ163)","v":4377795.6461425005},null,723837.98158749996,735286.5152149999,744947.3470825,737141.24074500042,736608.56143500004,699974.00007750001]
[null,null,null,null,"INEA Grant Funding received - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA164:BJ164)","v":0}]
[]
[null,null,null,"Oceanic Revenue"]
[null,null,null,null,"Oceanic Revenues Received - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA167:BJ167)","v":0}]
[]
[null,null,null,"Disposals"]
[null,null,null,null,"Oceanic Fixed Asset - disposal proceeds - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA170:BJ170)","v":0}]
[null,null,null,null,"UKATS Fixed Asset - disposal proceeds - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA171:BJ171)","v":0}]
[]
[null,null,null,"Grants"]
[null,null,null,null,"Oceanic - Grant and other contributions received - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA174:BJ174)","v":0}]
[null,null,null,null,"UKATS - Grant and other contributions received - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA175:BJ175)","v":0}]
[]
[null,null,null,"UKATS Operating Costs (including London Approach)"]
[null,null,null,null,"UKATS - Opex Cashflows - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA178:BJ178)","v":-2786070.6959064547},null,-442162.33357009653,-438228.76187721844,-448343.14559740614,-471735.60684934154,-506871.671060614,-478729.176951778]
[null,null,null,null,"UKATS - movement in prepayments - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA179:BJ179)","v":37174.400193151429},null,6196.0181924999961,1059.1698707895011,-2182.4542371929997,-2275.0646185965006,28861.774999999998,5514.9559856514352]
[null,null,null,null,"UKATS - movement in accruals - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA180:BJ180)","v":-23975.669810004758},null,-4589.8386665624994,-3433.3729050287538,-28250.694007613754,13619.434104999971,-11870.922605967729,10549.724270168008]
[null,null,null,null,"UKATS - movement in MOD Gain Share Creditor - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA181:BJ181)","v":-115.51009903377698},null,4.9824209999999765,4.2958794999999919,0,0,0,-124.78839953377695]
[null,null,null,null,"UKATS - movement in DfT, CAA and Met Price Control Creditor - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA182:BJ182)","v":-90623.879589879885},null,45278.211629452126,82468.935179330001,101007.25288552292,18755.688947006325,-9691.2901068940191,-328442.67812429724]
[]
[null,null,null,"Oceanic Operating Costs"]
[null,null,null,null,"Oceanic - Opex Cashflows - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA185:BJ185)","v":17778.669659382027},null,-109.46407000000001,0,0,10615.399683235935,8784.5574323007986,-1511.8233861547101]
[null,null,null,null,"Oceanic - movement in prepayments - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as negative.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA186:BJ186)","v":0}]
[null,null,null,null,"Oceanic - movement in accruals - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as negative.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA187:BJ187)","v":0}]
[]
[null,null,null,"Pensions"]
[null,null,null,null,"Movement (in Retirement Benefit Asset) - UKATS",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA190:BJ190)","v":-83375.895176314109},null,1045.317461794486,-7558.5444110685057,-10496.518697500074,-22483.986150000033,-21626.175780000005,-22255.987599539982]
[null,null,null,null,"Movement (in Retirement Benefit Asset) - Oceanics",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA191:BJ191)","v":0}]
[]
[null,null,null,null,"Operating cash flow",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA193:BJ193)","v":1448587.0654133465},null,{"$f":"SUM(AA163:AA191)","v":329500.87498558755},369598.23695130373,356681.78742830997,283637.10586230457,224194.83431382506,-115025.77412798423]
[]
[null,null,null,null,"Capital expenditure - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA195:BJ195)","v":-872139.27059123246},null,-144753.21430707362,-146022.52356975022,-169171.23466683121,-166979.16166541851,-151958.03932644302,-93255.097055715858]
[null,null,null,null,"Capital expenditure - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA196:BJ196)","v":0}]
[]
[null,null,null,null,"Pre tax pre financing cash flow",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA198:BJ198)","v":576447.79482211405},null,{"$f":"AA193+SUM(AA195:AA196)","v":184747.66067851393},223575.71338155351,187510.55276147876,116657.94419688606,72236.794987382047,-208280.8711837001]
[]
[null,null,null,null,"Tax paid - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA200:BJ200)","v":-66644.943949999986},null,-25798.168949999996,-16947.5,-7611.25,-5824.35,-1490.45,-8973.2249999999985]
[]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA202:BJ202)","v":509802.85087211418},null,{"$f":"AA198 + AA200","v":158949.49172851394},206628.21338155351,179899.30276147876,110833.59419688606,70746.34498738205,-217254.09618370011]
[]
[null,null,null,null,"Interest received / (paid) on cash balances - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA204:BJ204)","v":-186282.49042157928},null,-30662.085523578658,-29587.60272364346,-30304.991329756238,-30316.014523003796,-31102.916954249231,-34308.879367347887]
[null,null,null,null,"Pre 2020 Debt Interest & Fees - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Pre 2020 Debt Repayment Profiled - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-225391.25429894033,null,-73184.5,-106725,-28475,-14475,-5609.3875000000044,3077.6332010596707]
[null,null,null,null,"Existing Swap - net payments / receipts) - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-12555.431447108156,null,-43.478247716031788,-188.40574010280443,-231.8839878188362,-231.8839878188362,-4778.8076721999078,-7080.9718114517409]
[null,null,null,null,"New Swap - net payments / receipts) - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,84572.960832062789,null,7834.3562700000002,14555.202090000141,14018.307310000047,29358.342956025826,9788.5552851493048,9018.196920887478]
[null,null,null,null,"Swap - interest and fees payable - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-193697.69999999998,null,-30547.5,-37098,-45196.5,-45702,-43701,8547.3000000000175]
[null,null,null,null,"Post 2020 Debt Drawdowns - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,447725.00000000012,null,36975,13600,2150,0,296250.00000000012,98750.000000000029]
[null,null,null,null,"Post 2020 Debt Repayments - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Arrangement Fees for Post 2020 Debt - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative.","CAA NERL PCM_07zc - InputsSummarised, I_Actuals, row 211",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,5915.5059698243276,null,null,6813.9973112120642,3498.4800206039508,-1009.2660030133266,595.46403580607148,-3983.1693947844324]
[null,null,null,null,"Post 2020 Debt Interest - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Interest on Revolving Capital Facility - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y143","v":-1991.5720595098337},null,{"$f":"AA143 * SignSwitch","v":882.38168904109591},868.69764682414802,-10.666840765779595,-121.10637085872801,-4.4986256498481065,376.76456091894539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fees on Revolving Capital Facility - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter costs as positive"," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y144","v":1182.2773613977372},null,{"$f":"AA144 * SignSwitch","v":1135.5910265143609},-57.694958036130402,-912.5881798381821,-1269.5537682171605,-606.57855623858802,528.54707441796313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Cash flow available to shareholders",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA217:BJ217)","v":430898.73620448587},null,{"$f":"AA202+SUM(AA204:AA215)","v":71339.256942774708},68809.407007807458,94434.459753903706,47067.112500000032,291577.17499999999,-142328.67500000005,0]
[]
[null,null,null,null,"Share Capital Injection/(Redemption) - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a positive.","CAA Assumed",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA219:BJ219)","v":64797.15},null,null,null,null,null,null,64797.15]
[null,null,null,null,"Equity (to)/from Shareholders - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative."," I_Actuals, row 162:217",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA220:BJ220)","v":-282875},null,-71750,-35375,-47750,-56750,-57000,-14250]
[]
[null,null,null,null,"Net cash flow",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222:BJ222)","v":212820.88620448587},null,{"$f":"AA217 + AA219 +AA220","v":-410.74305722529243},33434.407007807458,46684.459753903706,-9682.887499999968,234577.17499999999,-91781.525000000052,0]
[]
[null,null,null,null,"Retained cash balance BEG",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA224:BJ224)","v":1106023.3747798991},null,{"$f":"AA226-AA225","v":103179.11379551412},{"$f":"AA226","v":102768.37073828882},{"$f":"AB226","v":136202.77774609628},{"$f":"AC226","v":182887.23749999999},{"$f":"AD226","v":173204.35000000003},{"$f":"AE226","v":407781.52500000002}]
[null,null,null,null,"Net cash flow",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA225:BJ225)","v":212820.88620448587},null,{"$f":"AA222","v":-410.74305722529243},33434.407007807458,46684.459753903706,-9682.887499999968,234577.17499999999,-91781.525000000052]
[null,null,null,null,"Retained cash balance",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA226:BJ226)","v":1318844.2609843852},null,{"$f":"AA36","v":102768.37073828882},{"$f":"SUM(AB224:AB225)","v":136202.77774609628},{"$f":"SUM(AC224:AC225)","v":182887.23749999999},{"$f":"SUM(AD224:AD225)","v":173204.35000000003},{"$f":"SUM(AE224:AE225)","v":407781.52500000002},{"$f":"SUM(AF224:AF225)","v":316000}]
[]
[null,null,null,null,"FinStat (Actuals) - cash balance checks",{"$f":"SUM(AA228:BJ228) * 0","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA226 - AA36) < CheckTOL, 0,1)","v":0},0,0,0,0,0,{"$f":"IF(ABS(AG226 - AG36) < CheckTOL, 0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["4.d Other financial"]
[]
[null,null,null,null,"DfT Charges   - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA232:BJ232)","v":0}]
[null,null,null,null,"CAA Charges - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA233:BJ233)","v":0}]
[null,null,null,null,"MET Charges - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA234:BJ234)","v":0}]
[null,null,null,null,"AMS Charges - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA235:BJ235)","v":0}]
[]
[null,null,null,null,"Outstanding Notional Balance - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a positive.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA237:BJ237)","v":0}]
[null,null,null,null,"Outstanding Notional Balance (Indexed) - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a positive.","CAA NERL PCM_07zc - InputsSummarised.xlsm, I_Actuals tab, rows 237:238",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA238:BJ238)","v":97656.25},null,null,null,null,null,null,97656.25]
[null,null,null,null,"Swap Liability (Balance Sheet) including MTM - Actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as a negative.","CAA NERL PCM_07zc - InputsSummarised.xlsm, I_Actuals tab, rows 237:238",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA239:BJ239)","v":-97656.25},null,null,null,null,null,null,-97656.25]
[]
["4.e Oceanic RAB"]
[]
[null,null,null,"RAB 1 "]
[null,null,null,null,"RAB b/f - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Year BEG",null," I_Actuals, row 239:249",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA244:BJ244)","v":303656.84762886318},null,33216.758535526431,34124.027874688145,35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39200,37700]
[null,null,null,null,"RAB Inflation - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Increase / (Decrease)"," I_Actuals, row 239:249",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,13292.60748062018,null,399.89109087824858,851.1365713633179,1470.2724648677572,1050.8669263192935,885.70137415998227,534.73905303157937,3000,5100]
[null,null,null,null,"RAB 1 Adjustments - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Increase / (Decrease)"," I_Actuals, row 239:249",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,14.293789545307254,null,14.293789545307254,0,0,0,0,0]
[null,null,null,null,"Net Capex for year - nominal - Oceanic  -Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Increase / (Decrease)"," I_Actuals, row 239:249",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,27235.891454024746,null,3324.1806756785654,5068.3530957657467,5317.1601092291594,4447.9417412556868,3084.8772892764782,1993.3785428191086,500,3500]
[null,null,null,null,"Real movements in Working Capital - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Increase / (Decrease)"," I_Actuals, row 239:249",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,298.86578291550472,null,763.27628412975673,-95.299885513232994,-232.92871695573695,-2014.8738593089333,2285.6589810951032,-906.96702053145191,1600,-1100]
[null,null,null,null,"Allowed Depreciation for year  - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Increase / (Decrease)","NATS Financial Model V15.33_Board_NR23_CAA_Final_2020.xlsb, Regulatory, Row 761",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-50846.414899934127,null,-5329.9794096199412,-4960.3119266659814,-4478.7281750952734,-4272.323022350397,-4242.8556423936552,-5884.3222468769145,-5100,-5200,-5367.2436910382539,-6010.6507858937111]
[null,null,null,null,"Backlog adjustment to Depreciation for year - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Increase / (Decrease)"," I_Actuals, row 239:249",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-4830.3617028682693,null,-199.94024348542592,-70.080393449376885,-72.903503965392943,-74.853144917087249,-76.594511896178801,-1335.9899051548077,-1400,-1600]
[null,null,null,null,"Pension Contribution Variance for Calendar Year - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Increase / (Decrease)"," I_Actuals, row 239:249",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,3602.5788741047249,null,689.10777737006902,371.45783436390502,534.52559337882576,973.18376204597416,1125.1959764090866,209.10793053686439,0,-300]
[null,null,null,null,"RPI-CPI wedge variance adjustment - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Increase / (Decrease)"," I_Actuals, row 239:249",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,100,null,0,0,0,0,0,0,0,100]
[null,null,null,null,"Capitalised financing costs - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Increase / (Decrease)"," I_Actuals, row 239:249",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,3355.471711988986,null,196.45843406556057,411.60406651413092,727.85918680761449,1075.7075976219796,1383.4579275971807,-39.615500617480926,-100,-300]
[null,null,null,null,"Prior Reporting Period Tax clawback - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E","Increase / (Decrease)"," I_Actuals, row 239:249",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1049.9809405995666,null,1049.9809405995666,0,0,0,0,0]
[null,null,null,null,"RAB 1 c/f - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,308307.65553679178,null,{"$f":"SUM(AA244:AA254)","v":34124.027874688145},35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39167.566443455034,37700,37900]
[]
[null,null,null,"RAB 2"]
[null,null,null,null,"RAB 2 b/f - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA258:BJ258)","v":0}]
[null,null,null,null,"RAB 2 Inflation - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"RAB 2 Adjustments - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Net Capex for year - nominal - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Real movements in Working Capital - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Allowed Depreciation for year RAB2  - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Capitalised financing costs - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"RAB 2 c/f - Oceanic - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUM(AA258:AA264)","v":0},0,0,0,0,0]
[]
["4.f UKATS RAB"]
[]
[null,null,null,"RAB 1 "]
[null,null,null,null,"RAB 1 b/f - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Year BEG",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA270:BJ270)","v":8920995.59654928},null,1158830.7827350528,1120139.3716523419,1021884.2271144445,983680.57668652933,976056.06392822182,970604.57443269016,1208500,1481300]
[null,null,null,null,"RAB Inflation - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,433971.50377420918,null,13950.972545556271,27939.009685846504,42084.337373491959,26528.602426577945,21530.641171722611,11637.94057101388,91200,199100]
[null,null,null,null,"RAB Adjustments  - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,2480.055228576121,null,33521.485211427222,-10989.485544362353,-11433.147930760782,-3770.537216105844,-1236.9375189824307,-3611.3217726396911]
[null,null,null,null,"Pension Contribution Variance for Calendar Year - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,23030.735372327683,null,1109.3262682724016,1651.580468193788,4560.6311457186221,12534.0495233485,16712.137357744054,-154.48939094968227,-300,-13082.5]
[null,null,null,null,"Real movements in Working Capital - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-598502.97742962581,null,-39341.629375822376,-86070.288495823217,-81042.788985895371,-30869.700362839802,-36995.54183761726,-25083.028371627792,266500,-565600]
[null,null,null,null,"UKATS RP3 TRS real working capital movements",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1272762.2976226679,null,null,null,null,null,null,382962.2976226678,null,889800]
[null,null,null,null,"Allowed RAB Depreciation for year  - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-1412497.9629407835,null,-183929.18455124114,-183348.07668184163,-180623.69460871359,-176582.08466041822,-172666.52075558758,-190748.40168298138,-163900,-160700]
[null,null,null,null,"RPI-CPI wedge variance adjustment - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,3569.5735921291753,null,0,0,0,0,0,-130.42640787082465,400,3300]
[null,null,null,null,"Prior Reporting Period Tax clawback - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Net Capex for year - nominal - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1035835.0168979306,null,131047.10769002874,147040.39049607379,179946.85241503164,152048.56582410153,149971.62153382943,75980.478938865548,96900,102900]
[null,null,null,null,"Backlog adjustment to Depreciation for year - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-13831.842418966002,null,3899.5895190029878,3676.4327362241224,3824.5134642084668,3926.8002653208368,4018.1133871665461,-9477.2917908889594,-11100,-12600]
[null,null,null,null,"Estimated spectrum cost variance - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-718.32589394094225,null,-718.32589394094225,0,0,0,0,0]
[null,null,null,null,"Prior Period spectrum cost variance - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-292.79686114797903,null,-43.725125983447434,0,0,0,266.14476435155291,-515.21649951608447,0]
[null,null,null,null,"Temporary Unit Rate Pricing Adjustments- UKATS - Actuals",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,684.56229972190761,null,684.56229972190761,0,0,0,0,0]
[null,null,null,null,"Capitalised financing costs - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null," I_Actuals, row 265:278",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,8626.2198462968227,null,1128.410330267368,1845.2927977915822,4479.6466990038489,8559.7914417076045,12948.852401841716,-2935.773824315298,-6900,-10500]
[null,null,null,null,"RAB 1 c/f - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,9676111.6556386761,null,{"$f":"SUM(AA270:AA284)","v":1120139.3716523421},1021884.2271144445,983680.57668652909,976056.06392822182,970604.57443269028,1208529.3418244477,1481300,1913917.5]
[]
[null,null,null,"RAB1 Pension Passthrough"]
[null,null,null,null,"Pension Passthrough Adjustment RP1 balance c/f -UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA288:BJ288)","v":0}]
[null,null,null,null,"Pension Passthrough Adjustment RP2 balance c/f -UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA289:BJ289)","v":0}]
[null,null,null,null,"Pension Passthrough Adjustment RP3 balance c/f -UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA290:BJ290)","v":0}]
[null,null,null,null,"Pension Passthrough Adjustment NR23 balance c/f -UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA291:BJ291)","v":0}]
[null,null,null,null,"Pension Passthrough Adjustment NR28 balance c/f -UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA292:BJ292)","v":0}]
[]
[null,null,null,"RAB 2"]
[null,null,null,null,"RAB 2 b/f - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA295:BJ295)","v":0}]
[null,null,null,null,"RAB 2 Inflation - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"RAB 2 Adjustments - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Net Capex for year - nominal - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Real movements in Working Capital - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Allowed Depreciation for year RAB2  - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Capitalised financing costs - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"RAB 2 c/f - UKATS - Actual",null,{"$f":" I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUM(AA295:AA301)","v":0},0,0,0,0,0,0]
[]
["4.g UKATS - actual # of TSU / CSU"]
[]
[null,null,null,null,"UKATS TSU - Actual",null,"# TSUs ('000)",null,"Enter as a positive.","NR23 Dry Run (11Apr23) - Inputs for Traffic and Forecasts.xlsx, UKATS, row 10 & 11",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA306:BJ306)","v":380893},null,10154,10875,11768,12194,12594,5099,5531,10782,{"$f":"AH306","v":10782},10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782]
[null,null,null,null,"LA TSU - Actual",null,"# TSUs ('000)",null,"Enter as a positive.","NR23 Dry Run (11Apr23) - Inputs for Traffic and Forecasts.xlsx, London Approach, row 9",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA307:BJ307)","v":28063.631598726086},null,907.6265229008261,946.77110906995881,964.87629888544677,982.40066786984096,988.87699999999995,398.60300000000001,374.01499999999999,775.87800000000004,{"$f":"AH307","v":775.87800000000004},775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004,775.87800000000004]
[null,null,null,null,"UKATS CSU - Actual",null,"# CSUs ('000)",null,"Enter as a positive.","NR23 Dry Run (11Apr23) - Inputs for Traffic and Forecasts.xlsx, UKATS, row 10 & 11",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA308:BJ308)","v":375495.5153342},null,9975.4123342000021,10710.8,11606,12053.303,12457,4970,5395,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632]
[]
["4.h Oceanic- actual # of Flights"]
[]
[null,null,null,null,"Atlantic Flights - Actual",null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,"Enter as a positive.","NR23 Dry Run (25Mar23) - Inputs for Traffic and Forecasts.xlsx, Oceanic, rows 11 & 12",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA312:BJ312)","v":1386.981},null,null,null,null,null,488.38799999999998,204.86099999999999,255.43599999999998,438.29599999999999]
[null,null,null,null,"Tango Flight - Actual",null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,"Enter as a positive.","NR23 Dry Run (25Mar23) - Inputs for Traffic and Forecasts.xlsx, Oceanic, rows 11 & 12",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA313:BJ313)","v":60},null,null,null,null,null,20,8,10,22]
[]
[{"$f":"\"4.i Assumptions from price determinations prior to \" &I_Global!$F$40& \" -  Oceanic \"","v":"4.i Assumptions from price determinations prior to NR23 -  Oceanic "}]
[]
[null,null,null,"Forecast Flights"]
[null,null,null,null,"Forecast Flights used for previous Price Determination - Atlantic ",null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,"Enter as a positive.","CAP2111, p.92 for 2020&2021",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA318:BJ318)","v":2555.9850000000001},null,412.35,420.18700000000001,426.06900000000002,432.88499999999999,439.37700000000001,201.11699999999999,224]
[null,null,null,null,"Forecast Flights used for previous Price Determination - Tango",null,{"$f":"I_Global!$F$68","v":"# Flights ('000)"},null,"Enter as a positive.","CAP2111, p.92 for 2020&2021",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA319:BJ319)","v":63},null,0,0,0,0,0,31,32]
[]
[null,null,null,"Allowed Charges"]
[null,null,null,null,"Allowed Base Charge - Oceanic (Ut) -  set by previous Price Determination",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal","Enter as a positive.","2015-2019 from 20211210_CAA Building block template NERL Dec 2021.xlsx,  Costs and prices detail tab, row 135, 2020-2022 from CAP 2279, p.38",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA322:BJ322)","v":472.53259363739306},null,64.930687492374773,62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26]
[null,null,null,null,"Allowed ADS-B Charge - Atlantic (ADAt) - set by previous Price Determination",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal","Enter as a positive.","CAP 2279, p.39",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA323:BJ323)","v":101.91999999999999},null,null,null,null,null,null,33.299999999999997,33.97,34.65]
[null,null,null,null,"Allowed ADS-B Charge - Tango (ADTt) - set by previous Price Determination",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal","Enter as a positive.","2020-2022 from CAP 2279, p.38",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA324:BJ324)","v":15.25},null,null,null,null,null,null,5.15,5.08,5.0199999999999996]
[]
[null,null,null,"Determined Costs"]
[null,null,null,null,"Opex - Wages & Salaries - Oceanic - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA327:BJ327)","v":81259.4561181389},null,10176.99183910411,10814.819756662544,11164.822456319667,11331.597995181808,13232.351592323477,12964.915246818146,11573.957231729142]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Oceanic - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Source does not split ongoing contributions and deficit repair, row shows total DB costs"," I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,21800.755016207542,null,3319.7218162724826,3379.4231663600904,3407.2034681411888,3146.0247230206251,2694.9193606723425,3070.7572352992065,2782.7052464416051]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Oceanic - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Oceanic - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null," I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,2690.0847773338946,null,200.1158758632649,233.15662897831649,269.50675371766152,309.25651121945458,513.47816199925478,574.1078983931136,590.46294716282853]
[null,null,null,null,"Pensions - Opt outs - Oceanic - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1415.0955954844628,null,0,0,0,0,0,761.07881869529569,654.01677678916712]
[null,null,null,null,"Pensions - Other pension costs - Oceanic - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null," I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Oceanic - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,595.19281147539959,null,191.60174089754369,120.07107132677679,138.3358604377334,145.18413881334573,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Oceanic - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null," I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,22086.396954916792,null,5788.7325079478142,5462.281271167165,5413.141924984262,5422.2412508175503,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Oceanic - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed Depreciation for year - RAB 1 POS - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null," I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,38582.231888418071,null,5630.0329631897284,5154.1911772518542,4645.9211553893774,4483.3687907305484,4456.338085000174,7537.374797180586,6675.0049196758036]
[null,null,null,null,"Regulatory Return - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,12070.879354206547,null,1991.0032047702618,1766.1750384290142,1462.2310633872912,1264.6162623343134,2589.9120457638342,1531.2253304431615,1465.7164090786694]
[null,null,null,null,"Revenue - Other Oceanic Revenue - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null," I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,643.04922584853455,null,524.03096056446736,492.71482580911663,497.90731196996904,475.70831224888968,-429.20177023081743,-369.35654884206252,-548.75386567102817]
[null,null,null,null,"Adjustments - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null," I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,null,0]
[]
[]
[{"$f":"\"4.j Assumptions from price determinations prior to \" &I_Global!$F$40& \" -  UKATS \"","v":"4.j Assumptions from price determinations prior to NR23 -  UKATS "}]
[]
[null,null,null,"Indices Fixed in Licences for RP3"]
[null,null,null,null,"FHICP - RP2 (Base Year = 100)",null,"Index",{"$f":"\"CPI \"&I_Global!F284","v":"CPI 2012"},"2015-2019 values rebased to 2012=100 (in EC table shown as 2009=100)","CAP 1252, pp.17-18",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA345:BJ345)","v":553.73400000000004},null,106.489,108.512,110.68300000000001,112.896,115.154]
[null,null,null,null,"FHICP - RP3 (Base Year = 100)",null,"Index",{"$f":"\"CPI \"&I_Global!F285","v":"CPI 2017"},null,"CAP 2279, p.40",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA346:BJ346)","v":325.7583010619029},null,null,null,null,null,null,106.443047007549,108.5719079477,110.74334610665392]
[]
[null,null,null,"Forecast TSU/CSU"]
[null,null,null,null,"Forecast TSU used for previous Price Determination - UKATS",null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null," I_Actuals, row 359:362",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA349:BJ349)","v":91681.945000000007},null,10244,10435,10583,10758,10940,12647.945,12891,13183]
[null,null,null,null,"Forecast CSU used for previous Price Determination - UKATS",null,{"$f":"I_Global!$F$66","v":"# CSUs ('000)"},null,null,"I_Actuals, row 359:362",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA350:BJ350)","v":90581.967619727569},null,10110.224523357898,10301.2245258732,10449.224523064771,10624.224522889126,10806.224524542566,12503.844999999999,12747,13040]
[]
[null,null,null,null,"Forecast TSU used for previous Price Determination - LA",null,{"$f":"I_Global!$F$67","v":"# TSUs ('000)"},null,null," I_Actuals, row 359:362",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA352:BJ352)","v":7674.9599999999991},null,884.69099999999992,905.51300000000015,921.93299999999988,940.09299999999996,958.82999999999993,1005.9,1016,1042]
[]
[null,null,null,"Allowed Charges"]
[null,null,null,null,"Allowed Determined Cost per TSU - UKATS - set by previous Price Determination",null,{"$f":"I_Global!$F$64","v":"£ per TSU"},"Nominal",null," I_Actuals tab, row 365",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA355:BJ355)","v":439.22751642697182},null,58.480098266688493,57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,52.305548987665816,52.244513616020633]
[null,null,null,null,"Allowed Determined Cost per TSU - LA - set by previous Price Determination",null,{"$f":"I_Global!$F$64","v":"£ per TSU"},"Nominal",null,"2020-2022 from Copy of UK cost reporting_June 2022, T2 ANSP tab, row C134:E134",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA356:BJ356)","v":109.61058519849141},null,13.577471730192665,13.662088075468255,13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203]
[]
[null,null,null,"Determined Costs"]
[null,null,null,null,"Opex - Wages & Salaries - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA359:BJ359)","v":1663880.0802429353},null,216212.64881972535,233808.63331170403,229016.24644059184,243900.62891345544,251524.08826185364,261129.14878733555,228288.68570826951]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Source does not split ongoing contributions and deficit repair, row shows total DB costs","CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,488296.18200932082,null,73570.637552309199,72953.076027119896,74198.635907297095,69243.331663503093,65858.576392172996,65992.819825981598,66479.104640936945]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution -previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,53611.856407251689,null,4537.5987194322952,5211.1051207713372,6036.7447530622194,6802.9956626988569,7592.3741543342694,11784.545145078317,11646.492851874402]
[null,null,null,null,"Pensions - Opt outs - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,28522.492910967434,null,0,0,0,0,0,15622.442615719234,12900.050295248202]
[null,null,null,null,"Pensions - Other pension costs - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,936496.92481523484,null,119889.36919132907,116086.12939291725,119393.62275508414,144362.38294549991,163876.83366140022,156204.39166999978,116684.19519900445]
[null,null,null,null,"Opex - Spare 1 - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,30559.688815048543,null,875.56837036847651,905.44334200636797,1411.2642708805527,7334.2746158948366,1544.4909105797501,24822.112049999996,-6333.4647446814379]
[null,null,null,null,"Opex - Spare 2 - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0]
[null,null,null,null,"Allowed Depreciation for year - RAB 1 POS - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Input in RAB actuals inputs","CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1409454.5924277676,null,186434.65072376988,187650.82188655561,185806.63551788454,176675.85234265152,172369.18565583861,193716.46208213558,161384.76289127546,145416.22132765668]
[null,null,null,null,"Regulatory Return - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,420748.67593476147,null,66500.131075216632,62448.747470529677,58943.520966560995,57604.667604041555,57042.013208439297,37475.756559765898,38725.722064022426,42008.116986184941]
[null,null,null,null,"Adjustments - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0]
[null,null,null,null,"Revenue - Eurocontrol Revenue (Other) - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Enter as positive ","CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,736191.68778933457,null,102401.94902575015,111905.08647580919,114928.9493170865,106583.28612817312,107767.93842199724,103006.74971,89597.728710518495]
[null,null,null,null,"London Approach Revenue - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Source does not split for non-regulated revenue, row shows total non-regulated revenue","CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0]
[null,null,null,null,"Revenue - MoD Income - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0]
[null,null,null,null,"Revenue - North Sea Helicopters - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0]
[null,null,null,null,"Revenue - Intercompany income - previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0]
[null,null,null,null,"Revenue - Other UKATS Revenue Spare -previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0]
[null,null,null,null,"Mod Uplift -  UKATS previous Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7823.2030197032,7663.6460361392556,7570.1784985664608,7334.4346407193798,7082.6157575922098,8367.2417025351388,8068.3631790618383,8245.2655061955429]
[]
[null,null,null,"Pension Passthrough Adjustment calculation information"]
[null,null,null,null,"RP1 Depreciation element of determined CSM adjustment - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA382:BJ382)","v":0}]
[null,null,null,null,"RP2 Depreciation element of determined CSM adjustment - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA383:BJ383)","v":0}]
[null,null,null,null,"RP3 Depreciation element of determined CSM adjustment - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA384:BJ384)","v":0}]
[null,null,null,null,"NR23 Depreciation element of determined CSM adjustment - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA385:BJ385)","v":0}]
[null,null,null,null,"NR28 Depreciation element of determined CSM adjustment - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA386:BJ386)","v":0}]
[]
[null,null,null,null,"RP1 Regulatory Return element of determined CSM adjustment - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA388:BJ388)","v":0}]
[null,null,null,null,"RP2 Regulatory Return element of determined CSM adjustment - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA389:BJ389)","v":0}]
[null,null,null,null,"RP3 Regulatory Return element of determined CSM adjustment - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA390:BJ390)","v":0}]
[null,null,null,null,"NR23 Regulatory Return element of determined CSM adjustment - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA391:BJ391)","v":0}]
[null,null,null,null,"NR28 Regulatory Return element of determined CSM adjustment - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA392:BJ392)","v":0}]
[]
[null,null,null,null,"Cost Sharing Mechanism CSMt (TSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null," I_Actuals, row 349",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA394:BJ394)","v":18120.26578094859},null,0,2163.260471785361,2176.0045223072834,2186.7271323430778,2192.8819639653325,1629.1370823362636,7772.2546082112749]
[]
["4.k Indexation"]
[]
[null,null,null,"Historic Indexation Rates"]
[null,null,null,null,{"$f":"I_Global!F273 & \" - actuals\"","v":"RPI - within year growth - actuals"},null,"%",null,null,"ONS, monthly CPI, RPI indices (mm23).xlsx, RPI_rates tab, column I and K",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9613215149072492E-3,1.5396312488120234E-2,2.0644095788604488E-2,1.4264575318141626E-2,1.0734072022160479E-2,7.7038974329814991E-3,4.1639344262295097E-2]
[null,null,null,null,{"$f":"I_Global!F274 & \" - actuals\"","v":"RPI - Annual Average - actuals"},null,"%",null,null,"ONS, monthly CPI, RPI indices (mm23).xlsx, RPI_rates tab, column I and K",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7969014451244618E-3,1.7437550362610743E-2,3.5829690172970885E-2,3.3428143254732756E-2,2.5628884285291642E-2,1.5033471837488488E-2,4.0452568439605319E-2]
[null,null,null,null,{"$f":"I_Global!F276 & \" - actuals\"","v":"CPI - within year growth - actuals"},null,"%",null,null,"ONS, monthly CPI, RPI indices (mm23).xlsx, CPI_rates tab, column J and L",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.916423631364129E-3,1.2419274714356554E-2,1.4915746190437895E-2,1.1172305271440086E-2,6.4935064935065512E-3,4.1379310344826781E-3,3.1747217449764831E-2]
[null,null,null,null,{"$f":"I_Global!F277 & \" - actuals\"","v":"CPI - Annual Average - actuals"},null,"%",null,null,"ONS, monthly CPI, RPI indices (mm23).xlsx, CPI_rates tab, column J and L",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0020842017528544E-4,6.4161319890012614E-3,2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5999999999999999E-2]
[]
[null,null,null,null,"HICP Index values (2012 Base) for RP2",null,"Index (2012 = 100)",null,null,"INFT.xlsx, Sheet 1 tab, rows 61:67, column D",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.139,104.86797299999998,107.69940827099997,110.39189347777496,112.37894756037491,113.39035808841827,116.33850739871714]
[]
["4.l Historic UKATS Revenue information for reporting purposes"]
[]
[null,null,null,null,"Determined Cost Revenue (t) - Forecast Traffic (CSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA408:BJ408)","v":4265132.1984527418},null,590964.43464838655,589693.17256535206,590957.03461783903,581887.81368703966,571790.79632688558,670727.36609861767,669111.58050862176]
[null,null,null,null,"INF - year (t) (CSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-29414.508021816469,null,24198.538442667774,21946.194848638897,-13044.704643852627,-19803.651134685013,-15936.004539016265,-12928.385729968595,-13846.495265600644]
[null,null,null,null,"Restructuring Costs ReS t (CSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,null,null,null,"Traffic Risk Share (t) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-102136.32430551611,null,28684.332044731498,32125.108453515641,0,-9142.0422196480031,-40162.648210605948,-52058.524075438872,-61582.550298070433]
[null,null,null,null,"Cost Sharing Mechanism CSM t (CSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,18062.142577482104,null,0,2134.9429962897648,2148.0696860882208,2158.1787500919354,2165.5533816117377,1572.5413182204697,7882.8564451799757]
[null,null,null,null,"Financial Incentives FI t  (CSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,11305.314963031669,null,-973.46099979079429,5681.5003895661439,4581.4292404098287,-412.78234622380126,2525.99214715466,-261.1009537873544,163.73748570298594]
[null,null,null,null,"Modulation MOD t (CSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (CSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,null,null,null,"VFR t (CSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-671.48450616394348,null,-671.48450616394348,0,0,0,0,0,0]
[null,null,null,null,"Customer Discount CD t (CSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-9840.4375752387641,null,0,0,0,0,0,-7223.1484454384345,-2617.2891298003287]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (CSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-50503.761480003719,null,0,0,0,0,-39818.552817559685,-364.78532116491726,-10320.423341279115]
[null,null,null,null,"INEA Funding (Cash Condition 21) (CSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,16224.470473237618,null,0,0,601.766830227431,-2782.332185340767,639.78386446879631,4003.8498019607505,13761.402161921407]
[null,null,null,null,"TVAR t (CSU)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,4076.932970525806,null,665.86360918391961,3411.0693613418862,0,0,0,0,0]
[]
["4.l Historic LA Revenue information for reporting purposes"]
[]
[null,null,null,null,"Determined Cost Revenue (t) - Forecast Traffic (TSU) - actual",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA424:BJ424)","v":0}]
[null,null,null,null,"INF - year (t) (TSU) (Actuals)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA425:BJ425)","v":0}]
[null,null,null,null,"LA Restructuring Costs ReS t (TSU)  (Actuals)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA426:BJ426)","v":0}]
[null,null,null,null,"Traffic Risk Share (t) (Actuals)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"LA Cost Sharing Mechanism CSM t (TSU)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"LA Financial Incentives FI t  (TSU)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"LA Modulation MOD t (TSU)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"LA VFR t (TSU)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"LDISCOUNT t (TSU)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"LTVar t (TSU) (Actuals)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["4.l Historic LA Revenue information for reporting purposes"]
[]
[null,null,null,null,"DfT, CAA and METS charges (surplus) / shortfall (Actual)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA437:BJ437)","v":0}]
[]
["4.l b/f Capitalised Finance Costs"]
[]
[null,null,null,null,"UKATS c/f Capitalised Finance Costs","final actuals periods","£'000","Nominal Y/E",null,"NATS Financial Model V15.33_Board_NR23_CAA_Final - withMOD, Regulatory tab, cell AJ544:AK544",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA441:BJ441)","v":-377832.04800643341},null,null,null,null,null,null,-143985.20000000001,-233846.84800643337]
[null,null,null,null,"Oceanic c/f Capitalised Finance Costs","final actuals periods","£'000","Nominal Y/E",null,"NATS Financial Model V15.33_Board_NR23_CAA_Final - withMOD, Regulatory tab, cell AJ842:AK842",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA442:BJ442)","v":-6000.4218298686374},null,null,null,null,null,null,-2514.8749900859316,-3485.5468397827062]
[]
["End of spreadsheet"]

{"sheet":"I_Ratios","index":18,"n_rows":72,"n_cols":62,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"I_Ratios"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Inputs for Ratio calculations"]
[]
[null,null,null,null,"Adjustments for Moody's NERL Statutory Debt",null,"£'000 ","Nominal",null,"CAA assumed",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10619.150000000838,27494.347503030906,9562.8160251645022,-2416.2842891811742,-20695.091885561589]
[]
[null,null,null,null,"Assumed Depreciation on Leases if capitalised",0.5,"%",null,null,"CAA assumed",null,"Being published with this model"]
[null,null,null,null,"Assumed Interest on Leases if capitalised",0.33333333333333331,"%",null,null,"CAA assumed",null,"Being published with this model"]
[null,null,null,null,"NERL Lease Costs based upon input assumptions",null,"£'000 ","Nominal",null,"CAA assumed",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884]
[]
[null,null,null,null,"Pension Deficit",null,"£'000 ","Nominal",null,"CAA assumed",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506,16506]
[null,null,null,null,"Pension Deficit - % used to calculate the Adjusted RAB",null,"%",null,null,"CAA assumed",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Interest Rate on Pension Deficit",null,"%",null,null,"CAA assumed",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2,3.39E-2]
[]
[null,null,null,null,"FFO Adjustments",null,"£'000","Nominal"]
[]
[null,null,null,null,"Multiple of Lease Cost",6,"x",null,null,"CAA assumed",null,"Being published with this model"]
[]
[]
["Financial Ratio Thresholds"]
[]
[null,null,null,null,"Credit rating selection",1,"selection",null,"select 1 for A- threshold, 2 for BBB+ threshold or 3 for BBB threshold"]
[]
[null,"Moody's "]
[]
[null,null,null,null,"Adjusted Net Debt to RAB"]
[null,null,null,null,"A- Adjusted Net Debt to RAB threshold",null,"ratio (%)"]
[null,null,null,null,"BBB+ Adjusted Net Debt to RAB threshold",null,"ratio (%)"]
[null,null,null,null,"BBB Adjusted Net Debt to RAB threshold",null,"ratio (%)"]
[]
[null,null,null,null,"Adjusted Interest Cover Ratio"]
[null,null,null,null,"A- Adjusted Interest Cover Ratio threshold",null,"ratio (%)"]
[null,null,null,null,"BBB+ Adjusted Interest Cover Ratio threshold",null,"ratio (%)",null,null,"Moody's Transparency Presentation for CAA on NERL's rating_28 Feb 2022_FINAL.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6]
[null,null,null,null,"BBB Adjusted Interest Cover Ratio threshold",null,"ratio (%)",null,null,"Moody's Transparency Presentation for CAA on NERL's rating_28 Feb 2022_FINAL.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[]
[null,null,null,null,"Adjusted FFO to Net Debt"]
[null,null,null,null,"A- Adjusted FFO to Net Debt threshold",null,"ratio (%)"]
[null,null,null,null,"BBB+ Adjusted FFO to Net Debt threshold",null,"ratio (%)",null,null,"Moody's Transparency Presentation for CAA on NERL's rating_28 Feb 2022_FINAL.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[null,null,null,null,"BBB Adjusted FFO to Net Debt threshold",null,"ratio (%)",null,null,"Moody's Transparency Presentation for CAA on NERL's rating_28 Feb 2022_FINAL.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[]
[null,null,null,null,"Adjusted FFO to Net Interest Ratio"]
[null,null,null,null,"A- Adjusted FFO to Net Interest Ratio threshold",null,"ratio (%)"]
[null,null,null,null,"BBB+ Adjusted FFO to Net Interest Ratio threshold",null,"ratio (%)"]
[null,null,null,null,"BBB Adjusted FFO to Net Interest Ratio threshold",null,"ratio (%)"]
[]
[null,null,null,null,"Net debt / EBITDA - S&P"]
[null,null,null,null,"A- Net debt / EBITDA",null,"ratio"]
[null,null,null,null,"BBB+ Net debt / EBITDA",null,"ratio",null,null,"CAA / S&P Global analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5]
[null,null,null,null,"BBB Net debt / EBITDA",null,"ratio",null,null,"CAA / S&P Global analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,5,5,5,5,5,5]
[]
[null,null,null,null,"Gearing - Moody's"]
[null,null,null,null,"Gearing Cap",null,"ratio (%)",null,null,"Moody's Transparency Presentation for CAA on NERL's rating_28 Feb 2022_FINAL.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,null,null,null,"Moody's BBB downgrade",null,"ratio (%)",null,null,"Moody's Transparency Presentation for CAA on NERL's rating_28 Feb 2022_FINAL.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[]
[]
["Gearing Metric Used by Model"]
[]
[null,null,null,null,"Gearing Metric Used by Model","Net Debt (PCM Original, with PV of Leases)/RAB","selection"]
[]
["End of spreadsheet"]

{"sheet":"IC_PCFM_v3","index":19,"n_rows":143,"n_cols":62,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"IC_PCFM_v3"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Cost Reconciliation Review - FTI (I_PCFM_v3)"]
[null,"Internal References"]
[]
[null,null,null,null,"MASTER EG-RP3-20210602-091558-970.CER.117.v0",null,null,null,null,"MASTER EG-RP3-20210602-091558-970.CER.117.v0",null,"Being published with this model"]
[null,null,null,null,"200422_CostofCapRP3_v10_rBP_Final_10.21_2_RBP_NPP_CMA_Jun2020NATScheck",null,null,null,null,"200422_CostofCapRP3_v10_rBP_Final_10.21_2_RBP_NPP_CMA_Jun2020NATScheck",null,"Being published with this model"]
[null,null,null,null,"NATS NR23 PCFM",null,null,null,null,"NATS Financial Model V15.33_Board_NR23_CAA_Final_2020",null,"Being published with this model"]
[null,null,null,null,"NATS RP3 PCFM",null,null,null,null,"NATS Financial Model V10.21_CAA_v4_3.2",null,"Being published with this model"]
[null,null,null,null,"CAA NR23 PCFM",null,null,null,null,"CAA NERL PCM_07z_run_0ct",null,"Being published with this model"]
[]
[null,"Summary"]
[]
[null,null,null,"Total Cost Reconciliation Adjustments"]
[]
[null,null,null,{"$f":"N(D27) + 1","v":1},"Adjust Regulatory return to NERL proposed return on TRS + the impact of inflation",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA28:BJ28)","v":0},null,null,null,null,null,null,{"$f":"AF65","v":0},{"$f":"AG65","v":0},{"$f":"AH65","v":0}]
[null,null,null,2,"Add back Condition 21 Inflation adjustment (as per P&L)",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA29:BJ29)","v":-32372.923453624728},null,null,null,null,null,null,{"$f":"AF78","v":7551.8771132636939},{"$f":"AG78","v":3494.0507108954985},{"$f":"AH78","v":-43418.851277783921}]
[null,null,null,3,"WACC uplift for CMA 2020 diff ",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"AF87","v":0},{"$f":"AG87","v":0},{"$f":"AH87","v":0}]
[null,null,null,4,"Remove recovery for 2020 in the 2022 charge",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-4635.6626138413703,null,null,null,null,null,null,{"$f":"AF93","v":-4635.6626138413703},{"$f":"AG93","v":0},{"$f":"AH93","v":0}]
[null,null,null,5,"Refinancing costs ",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,18770,null,null,null,null,null,null,{"$f":"AF109","v":0},{"$f":"AG109","v":18770},{"$f":"AH109","v":0}]
[null,null,null,6,"Actual /Forecast tax v CMA allowance",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-4681.5404733414052,null,null,null,null,null,null,{"$f":"AF140","v":-4363.7310702838759},{"$f":"AG140","v":-2009.7105926356385},{"$f":"AH140","v":1691.9011895781096}]
[null,null,null,null,"Total Adjustment",null,"£'000","Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-22920.126540807505,null,null,null,null,null,null,{"$f":"SUM(AF28:AF33)","v":-1447.5165708615523},{"$f":"SUM(AG28:AG33)","v":20254.340118259861},{"$f":"SUM(AH28:AH33)","v":-41726.950088205813}]
[]
[null,"Adjustment Calculations"]
[]
[null,null,null,"Inflation Inputs"]
[]
[null,null,null,"RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,null,null,"RPI",null,"#",null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,242.72500000000002,250.10833333333335,256.03333333333336,258.54166666666669,263.04999999999995,272.47499974999999,281.58333325000001,288.8,293.14166650000004,305,334.96668549999998,353.41115450000001,361.69034175000002,370.79273424999997,380.85484474999998,380.85484474999998]
[null,null,null,null,"RPI (2012 Base)",null,"Index",null,null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA41 / $AA41","v":1},{"$f":"AB41 / $AA41","v":1.0304185120335083},1.0548288529543035,1.0651629072681703,1.0837367391080437,1.1225666896693789,1.1600920105057162,1.1898238747553815,1.2077110577814401,1.2565660727160366,1.3800254835719434,1.456014644144608,1.490123974662684,1.5276248192398802,1.5690795952209289,1.5690795952209289]
[]
[null,null,null,"HICP"]
[null,null,null,null,"HICP Index 2019 b/f",null,"Index",null,null,"MASTER EG-RP3-20210602-091558-970.CER.117.v0, tab \"T1\", cell J65",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.34499999999998,105.28410499999997,108.02149172999997]
[null,null,null,null,"CPI Growth",null,"%",null,null,"Interpolated Monthly Inflation.xlsx, Results!C6:K9",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AF31","v":8.8126159554733352E-3},{"$f":"'I_Series NERL'!AG31","v":2.5823754789271902E-2},{"$f":"'I_Series NERL'!AH31","v":9.0535594233211558E-2}]
[null,null,null,null,"HICP Index c/f",null,"Index",null,null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF45 * (1 + AF46)","v":105.26455241187385},{"$f":"AG45 * (1 + AG46)","v":108.00293591072793},{"$f":"AH45 * (1 + AH46)","v":117.80128167373346}]
[]
[null,null,1,"Adjust Regulatory return to NERL proposed return on TRS + the impact of inflation"]
[]
[null,null,null,"Difference in Regulatory Return"]
[null,null,null,null,"2012 prices CAA UKATS Regulatory return",null,"£'000","RPI 2012",null,"NATS NR23 PCFM, Regulatory, row 137",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA52:BJ52)","v":111935.33976658712},null,null,null,null,null,null,31030.398851464797,38607.672598648343,42297.268316473972]
[null,null,null,null,"Inflation - RPI 2012 base",null,"Index",null,null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$42:$AP$42, MATCH(YEAR(AF$8), $AA$40:$AP$40, 0))","v":1.2077110577814401},{"$f":"INDEX($AA$42:$AP$42, MATCH(YEAR(AG$8), $AA$40:$AP$40, 0))","v":1.2565660727160366},{"$f":"INDEX($AA$42:$AP$42, MATCH(YEAR(AH$8), $AA$40:$AP$40, 0))","v":1.3800254835719434}]
[null,null,null,null,"Regulatory return NPP (2020) / CMA Outturn Prices (2021 to 2022)",null,"£'000","RPI 2020",null,"NERL Response 27 June 2022, NATS RP3 Financial Model, tab regulatory, cell AJ2434, NATS NR23 PCFM, tab ScnDeltaCMA, row 372",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA54:BJ54)","v":110519.01031161734},null,null,null,null,null,null,29129.618138391306,39142.516647888973,42246.875525337069]
[null,null,null,null,"Regulatory Return CAA Outturn Prices",null,"£'000","Nominal",null,"NATS NR23 PCFM, ScnDeltaCMA, AK372:AL7372",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA55:BJ55)","v":144360.15551648685},null,null,null,null,null,null,{"$f":"AF52 * AF53","v":37475.755820282531},{"$f":"AG52 * AG53","v":48513.091533990089},{"$f":"AH52 * AH53","v":58371.308162214234}]
[null,null,null,null,"Difference",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA56:BJ56)","v":-33841.145204869506},null,null,null,null,null,null,{"$f":"AF54 - AF55","v":-8346.1376818912249},{"$f":"AG54 - AG55","v":-9370.5748861011161},{"$f":"AH54 - AH55","v":-16124.432636877165}]
[]
[null,null,null,"Impact of Inflation"]
[null,null,null,null,"2012 CMA prices regulatory return",null,"£'000","RPI 2012",null,"NATS NR23 PCFM, ScnDelta CMA, row 317",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA59:BJ59)","v":92119.467063932418},null,null,null,null,null,null,28490.867063800069,31086.008072613218,32542.591927519119]
[null,null,null,null,"Regulatory return CMA Outturn Prices",null,"£'000","Nominal",null,"NATS RP3 Financial Model, tab regulatory, cell AJ2434, NATS Nr23 PCFM, tab ScnDeltaCMA, row 372",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,116219.29246094095,null,null,null,null,null,null,34829.900287714903,39142.516647888973,42246.875525337069]
[null,null,null,null,"Derived RPI",null,"Index",null,null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF60/AF59","v":1.2224935172987095},{"$f":"AG60/AG59","v":1.2591683228176711},{"$f":"AH60/AH59","v":1.2982025408250188}]
[null,null,null,null,"Inflation in live model RPI",null,"Index",null,null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF53","v":1.2077110577814401},{"$f":"AG53","v":1.2565660727160366},{"$f":"AH53","v":1.3800254835719434}]
[null,null,null,null,"Difference",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-2160.6719794730288,null,null,null,null,null,null,{"$f":"AF59*(AF61-AF62)","v":421.1650889825292},{"$f":"AG59*(AG61-AG62)","v":80.893567666368838},{"$f":"AH59*(AH61-AH62)","v":-2662.7306361219271}]
[]
[null,null,null,{"$f":"C49","v":1},{"$f":"\"Total Adjustment \" & D65","v":"Total Adjustment 1"},null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,2,"Add back Condition 21 Inflation adjustment (as per P&L)"]
[]
[null,null,null,null,"HICP t-2 2017 basis",null,"Index",null,null,"CAA NR23 PCFM, C_RevCosts_UKATS, row 852",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$47","v":105.26455241187385},{"$f":"AG$47","v":108.00293591072793},{"$f":"AH$47","v":117.80128167373346}]
[null,null,null,null,"FHICP t-2  Base index (2017 = 100)",null,"Index",null,null,"June CRCO tables, \"T2 ANSP\", C16 to E16",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106.44304700754894,108.5719079477,110.743346106654]
[null,null,null,null,"Eurocontrol Determined Costs t-2",null,"£'000","Nominal",null,"June CRCO tables, \"T2 ANSP\", C15 to E15",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA71:BJ71)","v":2052965.6328197368},null,null,null,null,null,null,689955.37778031104,674270.83242374496,688739.42261568096]
[null,null,null,null,"INF t",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,32722.562988665773,null,null,null,null,null,null,{"$f":"(AF69/AF70-1)*AF71","v":-7638.908381807194},{"$f":"(AG69/AG70-1)*AG71","v":-3533.522218102602},{"$f":"(AH69/AH70-1)*AH71","v":43894.993588575569}]
[null,null,null,null,"Interest on INF t",null,"£'000","Nominal",null,"Not in use",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Forecast TSU",null,"£'000","Nominal",null,"CAA NR23 PCFM, C_RevCosts_UKATS, AF839: AH839",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,38721.945,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!AF308","v":12647.945},{"$f":"C_RevCost_UKATS!AG308","v":12891},{"$f":"C_RevCost_UKATS!AH308","v":13183}]
[null,null,null,null,"Forecast CSU",null,"£'000","Nominal",null,"CAA NR23 PCFM, C_RevCosts_UKATS, AF838: AH838",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,38290.845000000001,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!AF166","v":12503.844999999999},{"$f":"C_RevCost_UKATS!AG166","v":12747},{"$f":"C_RevCost_UKATS!AH166","v":13040}]
[null,null,null,null,"Accounting Revenue Recognition",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,32722.562988665773,null,null,null,null,null,null,{"$f":"AF72","v":-7638.908381807194},{"$f":"AG72","v":-3533.522218102602},{"$f":"AH72","v":43894.993588575569}]
[]
[null,null,null,{"$f":"C67","v":2},{"$f":"\"Total Adjustment \" & D78","v":"Total Adjustment 2"},null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA78:BJ78)","v":-32372.923453624728},null,null,null,null,null,null,{"$f":"(AF76/AF74*AF75) * SignSwitch","v":7551.8771132636939},{"$f":"(AG76/AG74*AG75) * SignSwitch","v":3494.0507108954985},{"$f":"(AH76/AH74*AH75) * SignSwitch","v":-43418.851277783921}]
[]
[null,null,3,"WACC uplift for CMA 2020 diff "]
[]
[null,null,null,null,"Outturn regulatory return",null,"£'000","Nominal",null,"NATS NR23 PCFM, ScnDelta CMA, row 372",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA82:BJ82)","v":29129.618138391306},null,null,null,null,null,null,29129.618138391306]
[null,null,null,null,"CAA NPP Regulatory Return",null,"£'000","Nominal",null,"NATS NR23 PCFM, ScnDeltaCMA, cell BQ372",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA83:BJ83)","v":34829.900287714903},null,null,null,null,null,null,34829.900287714903]
[null,null,null,null,"Total",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA84:BJ84)","v":63959.51842610621},null,null,null,null,null,null,{"$f":"SUM(AF82:AF83)","v":63959.51842610621}]
[null,null,null,null,"Allowed WACC uplift",null,"£'000","Nominal",null,"Manual",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA85:BJ85)","v":0},null,null,null,null,null,null,0,0,0]
[]
[null,null,null,{"$f":"C80","v":3},{"$f":"\"Total Adjustment \" & D87","v":"Total Adjustment 3"},null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA87:BJ87)","v":0},null,null,null,null,null,null,{"$f":"IF(AF85 <> \"\", AF85, AF84)","v":0},{"$f":"IF(AG85 <> \"\", AG85, AG84)","v":0},{"$f":"IF(AH85 <> \"\", AH85, AH84)","v":0}]
[]
[null,null,4,"Remove recovery for 2020 in the 2022 charge"]
[]
[null,null,null,null,"Difference in revenue from temporary application of unit rate (Art. 25(2)(k))",null,"£'000","Nominal",null,"MASTER EG-RP3-20210602-091558-970.CER.117.v0, E90, T2 ANSP",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA91:BJ91)","v":4635.6626138413703},null,null,null,null,null,null,4635.6626138413703,0,0]
[]
[null,null,null,{"$f":"C89","v":4},{"$f":"\"Total Adjustment \" & D93","v":"Total Adjustment 4"},null,"£'000","Nominal",null,{"$f":"J91","v":"MASTER EG-RP3-20210602-091558-970.CER.117.v0, E90, T2 ANSP"},null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA93:BJ93)","v":-4635.6626138413703},null,null,null,null,null,null,{"$f":"AF91 * SignSwitch","v":-4635.6626138413703},{"$f":"AG91 * SignSwitch","v":0},{"$f":"AH91 * SignSwitch","v":0}]
[]
[null,null,5,"Refinancing Cost"]
[]
[null,null,null,null,"Bond redemption costs",null,"£'000","Nominal",null,"Not used",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA97:BJ97)","v":40600},null,null,null,null,null,null,null,40600]
[null,null,null,null,"Other bond costs",null,"£'000","Nominal",null,"Not used",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,23100,null,null,null,null,null,null,null,23100]
[null,null,null,null,"Total costs relating to pre-existing (2026) bonds",null,"£'000","Nominal",null,"Not used - used at IPs",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,63700,null,null,null,null,null,null,null,63700]
[null,null,null,null,"Planned RP3 bond interest costs, factored into the regulatory return",null,"£'000","Nominal",null,"Not used - used at IPs",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-41338.394999999997,null,null,null,null,null,null,null,-41338.394999999997]
[null,null,null,null,"Interest cost difference",null,"£'000","Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Assured Guaranty fee on new bonds",null,"£'000","Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Consents for existing bondholders",null,"£'000","Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Consents for existing banks and Assured Guaranty",null,"£'000","Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Other debt interest savings over 2020-22, relative to CMA determination modelling assumptions",null,"£'000","Nominal",null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Interest costs assumed to be capitalised in the RAB as part of a TRS debtor financing cost adjustment",null,"£'000","Nominal",null,"Restructuring cost estimate_post board.xlsx",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,18770,null,null,null,null,null,null,null,18770]
[null,null,null,null,"Net incremental financing costs not reflected in the regulatory return for 2020-22",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,18770,null,null,null,null,null,null,{"$f":"SUM(AF101:AF106)","v":0},{"$f":"SUM(AG101:AG106)","v":18770},{"$f":"SUM(AH101:AH106)","v":0}]
[]
[null,null,null,{"$f":"C95","v":5},{"$f":"\"Total Adjustment \" & D109","v":"Total Adjustment 5"},null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA109:BJ109)","v":18770},null,null,null,null,null,null,{"$f":"AF107","v":0},{"$f":"AG107","v":18770},{"$f":"AH107","v":0}]
[]
[null,null,6,"Actual /Forecast tax v CMA allowance"]
[]
[null,null,null,"Tax uplift"]
[null,null,null,null,"Gearing",0.3,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Cost of equity",3.8749995299999999E-2,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Cost of debt",1.1173000000000002E-2,"%",null,null,"CAA",null,"Being published with this model"]
[null,null,null,null,"Tax uplift",0.1384,"%",null,null,"CAA",null,"Being published with this model"]
[]
[null,null,null,"CMA Allowance"]
[null,null,null,null,"Average RAB outturn",null,"£'000","Nominal",null,"200422_CostofCapRP3_v10_rBP_Final_10.21_2_RBP_NPP_CMA_Jun2020NATScheck, tab NATS Meth Tax in RP3, Q24:S24",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA120:BJ120)","v":3622724.4453847753},null,null,null,null,null,null,1100997.5606617867,1219006.4156501931,1302720.4690727957]
[null,null,null,null,"WACC Tax Uplift",{"$f":"(F115/(1-F117)-F115)*(1-F114)","v":4.3571257482172701E-3},"%",null,null,"200422_CostofCapRP3_v10_rBP_Final_10.21_2_RBP_NPP_CMA_Jun2020NATScheck, tab Current estimates, J45",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA121:BJ121)","v":1.3071377244651811E-2},null,null,null,null,null,null,{"$f":"$F121","v":4.3571257482172701E-3},{"$f":"$F121","v":4.3571257482172701E-3},{"$f":"$F121","v":4.3571257482172701E-3}]
[null,null,null,null,"Tax allowance",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA122:BJ122)","v":15784.665959682134},null,null,null,null,null,null,{"$f":"AF120 * AF121","v":4797.1848202838764},{"$f":"AG120 * AG121","v":5311.3642408715004},{"$f":"AH120 * AH121","v":5676.1168985267577}]
[]
[null,null,null,"Actuals - Financial Year"]
[null,null,null,null,"Current tax - FY outturn",null,"£'000","Nominal",null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA125:BJ125)","v":23630.108190330229},null,null,null,null,null,null,3707.7840000000001,2149.924,6197.6694416804439,11574.730748649785]
[null,null,null,null,"Prior year",null,"£'000","Nominal",null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA126:BJ126)","v":-1886.5509999999999},null,null,null,null,null,null,-1886.5509999999999]
[null,null,null,null,"R&D tax credit",null,"£'000","Nominal",null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA127:BJ127)","v":-13290.28872080461},null,null,null,null,null,null,-3396.4929999999999,-2149.924,-2163.1395773659606,-5580.7321434386504]
[null,null,null,null,"Group relief - FY outturn",null,"£'000","Nominal",null,"CAA",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA128:BJ128)","v":3588.2072241571955},null,null,null,null,null,null,null,1103.0250000000001,0,2485.1822241571954]
[]
[null,null,null,"Actuals - Calendar Year"]
[null,null,null,null,"Prior Year ",0.25,"%"]
[null,null,null,null,"Current Year",0.75,"%"]
[null,null,null,null,"Current tax - FY outturn",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA133:BJ133)","v":17483.949753167781},null,null,null,null,null,null,{"$f":"$F$131 * SUM(AF125:AF126) + $F$132 * SUM(AG125:AG126)","v":2067.7512500000003},{"$f":"$F$131 * SUM(AG125:AG126) + $F$132 * SUM(AH125:AH126)","v":5185.7330812603323},{"$f":"$F$131 * SUM(AH125:AH126) + $F$132 * SUM(AI125:AI126)","v":10230.465421907449}]
[null,null,null,null,"R&D tax credit",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-9347.7359349449471,null,null,null,null,null,null,{"$f":"$F$131 * SUM(AF127) + $F$132 * SUM(AG127)","v":-2461.5662499999999},-2159.8356830244702,-4726.3340019204779]
[null,null,null,null,"Group relief - FY outturn",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,2966.9116681178966,null,null,null,null,null,null,827.26875000000007,275.75625000000002,1863.8866681178965]
[null,null,null,null,"Total Tax Spend",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,11103.12548634073,null,null,null,null,null,null,{"$f":"SUM(AF133:AF135)","v":433.45375000000047},{"$f":"SUM(AG133:AG135)","v":3301.653648235862},{"$f":"SUM(AH133:AH135)","v":7368.0180881048673}]
[]
[null,null,null,null,"Tax Allowance vs Spend",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,4681.5404733414052,null,null,null,null,null,null,{"$f":"AF122 - AF136","v":4363.7310702838759},{"$f":"AG122 - AG136","v":2009.7105926356385},{"$f":"AH122 - AH136","v":-1691.9011895781096}]
[]
[null,null,null,{"$f":"C111","v":6},{"$f":"\"Total Adjustment \" & D140","v":"Total Adjustment 6"},null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA140:BJ140)","v":-4681.5404733414052},null,null,null,null,null,null,{"$f":"AF138 * SignSwitch","v":-4363.7310702838759},{"$f":"AG138 * SignSwitch","v":-2009.7105926356385},{"$f":"AH138 * SignSwitch","v":1691.9011895781096}]
[]
[]
["End of spreadsheet"]

{"sheet":"IC_TRS_Cost Rec bridge","index":20,"n_rows":245,"n_cols":62,"rows_kept":245,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"IC_TRS_Cost Rec bridge"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["TRS - Cost Reconciliation Bridge"]
[]
[null,"Price Conversions"]
[]
[null,null,null,null,"Get to outturn (2017 --> 2020, CMA inflator)",null,"Index",null,null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0644304700754894,1.0857190794769989,1.1074334610665391]
[null,null,null,null,"Deflate down using Aug 20 inflation",null,"Index",null,null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.022268835124418,1.050226998448365]
[null,null,null,null,"Deflate down using Aug 20 inflation (Actual/ Forecast)",null,"Index",null,null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.022268835124418,1.050226998448365]
[]
[null,"CMA Final Determination"]
[]
[null,null,null,"UKATS - 2017 Prices"]
[]
[null,null,null,null,"Wages and salaries",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA27:BJ27)","v":768.37739784874839},null,null,null,null,null,null,253.12978600953079,250.09485144637949,265.15276039283816]
[null,null,null,null,"DB pension costs (future service)",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,184.70079469323036,null,null,null,null,null,null,62.720789623667159,61.601360256705071,60.378644812858141]
[null,null,null,null,"DB pension costs (deficit repair)",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"DC pension costs",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,36.481816541728293,null,null,null,null,null,null,11.032899971319988,12.238377251085632,13.210539319322669]
[null,null,null,null,"OO pension costs",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,45.589931805968277,null,null,null,null,null,null,16.078388758371911,15.228033570246907,14.283509477349456]
[null,null,null,null,"Other pensions",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Non-staff opex",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,530.31260318981299,null,null,null,null,null,null,175.51582751344424,176.30933030554678,178.48744537082197]
[null,null,null,null,"Exceptionals",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,4.5672135467202715,null,null,null,null,null,null,1.5254405833005653,1.5250543765159292,1.5167185869037776]
[null,null,null,null,"Regulatory depreciation",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,466.49335186120754,null,null,null,null,null,null,184.11193139060236,150.33721873028992,132.04420174031523]
[null,null,null,null,"Regulatory return",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,106.96469846749621,null,null,null,null,null,null,32.744751446905489,36.074764705934747,38.145182314655969]
[null,null,null,null,"Single till income",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-273.40391373783984,null,null,null,null,null,null,-96.052709267297743,-89.295451366581702,-88.055753103960413]
[null,null,null,null,"Total",null,"£'000","2017 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1870.0838942170724,null,null,null,null,null,null,640.80710602984482,614.11353927612276,615.1632489111048]
[]
[null,null,null,"UKATS - 2020 Prices"]
[]
[null,null,null,null,"Wages and salaries",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA42:BJ42)","v":814.65259327104718},null,null,null,null,null,null,269.43905711223289,265.6177539260035,279.59578223281073]
[null,null,null,null,"DB pension costs (future service)",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,195.85426079773873,null,null,null,null,null,null,66.761919582625907,65.424837238925306,63.66750397618749]
[null,null,null,null,"DB pension costs (deficit repair)",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"DC pension costs",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,38.671869417141295,null,null,null,null,null,null,11.743754902767989,12.997989596076998,13.930124918296304]
[null,null,null,null,"OO pension costs",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,48.349075361760924,null,null,null,null,null,null,17.114326904130277,16.173208085836901,15.06154037179375]
[null,null,null,null,"Other pensions",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Non-staff opex",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,562.28666150175729,null,null,null,null,null,null,186.82439478582396,187.25250856272734,188.20975815320597]
[null,null,null,null,"Exceptionals",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,4.8427720936161283,null,null,null,null,null,null,1.6237254371548495,1.6197115444898813,1.5993351119713977]
[null,null,null,null,"Regulatory depreciation",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,494.87943265692627,null,null,null,null,null,null,195.97434967660513,159.66835838355277,139.23672459676831]
[null,null,null,null,"Regulatory return",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,113.39133869081843,null,null,null,null,null,null,34.854511175134675,38.31385539999355,40.222972115690197]
[null,null,null,null,"Single till income",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-289.93147747642661,null,null,null,null,null,null,-102.24143047741406,-94.837846883406826,-92.852200115605726]
[null,null,null,null,"Total",null,"£'000","2020 Prices","CMA","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1982.9965263143797,null,null,null,null,null,null,682.09460909906159,652.23037585419956,648.67154136111844]
[]
[null,"NR23 Business Plan"]
[]
[null,null,null,"UKATS - 2020 Prices"]
[]
[null,null,null,null,"Wages and salaries",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA59:BJ59)","v":741.37794953280627},null,null,null,null,null,null,264.71672518148608,231.45720373980427,245.20402061151594]
[null,null,null,null,"DB pension costs (future service)",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,138.19954146075111,null,null,null,null,null,null,47.310723930538231,46.073569370391304,44.815248159821593]
[null,null,null,null,"DB pension costs (deficit repair)",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,56.110405864415171,null,null,null,null,null,null,18.68209589544335,18.728113443730756,18.700196525241072]
[null,null,null,null,"DC pension costs",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,36.293857789421935,null,null,null,null,null,null,11.784545145078317,11.352660793304885,13.156651851038728]
[null,null,null,null,"OO pension costs",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,40.544668893433609,null,null,null,null,null,null,15.663614254472968,12.574591946360535,12.306462692600103]
[null,null,null,null,"Other pensions",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Non-staff opex",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,385.9881371106577,null,null,null,null,null,null,123.40820252000002,117.71818334106692,144.86175124959075]
[null,null,null,null,"Exceptionals",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,36.450281276618092,null,null,null,null,null,null,53.85435489999999,-19.32373118660772,1.9196575632258197]
[null,null,null,null,"Regulatory depreciation",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,491.44419114278116,null,null,null,null,null,null,193.71646208213559,158.51555062813975,139.21217843250582]
[null,null,null,null,"Regulatory return",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,136.96212897565206,null,null,null,null,null,null,37.475756559765898,47.211237293502641,52.275135122383524]
[null,null,null,null,"Single till income",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-276.1694360881516,null,null,null,null,null,null,-103.00674971000002,-87.337246915269077,-85.8254394628825]
[null,null,null,null,"Total",null,"£'000","2020 Prices","NATS","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1787.2017259583856,null,null,null,null,null,null,663.60573075892046,536.9701324544244,586.62586274504088]
[]
[null,null,null,"UKATS - Nominal"]
[]
[null,null,null,null,"Wages and salaries",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA74:BJ74)","v":758.84809380403431},null,null,null,null,null,null,{"$f":"AF59 * AF$21","v":264.71672518148608},236.61148604824481,257.51988257430338]
[null,null,null,null,"DB pension costs (future service)",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,141.47648158044026,null,null,null,null,null,null,47.310723930538231,47.099574090293984,47.066183559608042]
[null,null,null,null,"DB pension costs (deficit repair)",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,57.466713876742418,null,null,null,null,null,null,18.68209589544335,19.145166714200592,19.639451267098476]
[null,null,null,null,"DC pension costs",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,37.207487452959285,null,null,null,null,null,null,11.784545145078317,11.605471324734436,13.817470983146528]
[null,null,null,null,"OO pension costs",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,41.442807090810028,null,null,null,null,null,null,15.663614254472968,12.854613461170873,12.924579375166191]
[null,null,null,null,"Other pensions",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Non-staff opex",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,395.88555488186654,null,null,null,null,null,null,123.40820252000002,120.33963015703515,152.13772220483139]
[null,null,null,null,"Exceptionals",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,36.116382930284487,null,null,null,null,null,null,53.85435489999999,-19.754048170390863,2.016076200675355]
[null,null,null,null,"Regulatory depreciation",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,501.96635767449857,null,null,null,null,null,null,193.71646208213559,162.04550728973413,146.20438830262881]
[null,null,null,null,"Regulatory return",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,140.63909136564087,null,null,null,null,null,null,37.475756559765898,48.262576552811424,54.90075825306355]
[null,null,null,null,"Single till income",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-282.42508905466076,null,null,null,null,null,null,-103.00674971000002,-89.282145667045796,-90.136193677614941]
[null,null,null,null,"Total",null,"£'000","Nominal","NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1828.6238816026162,null,null,null,null,null,null,663.60573075892046,548.92783180078891,616.0903190429068]
[]
[null,"CMA Price Determination vs NERL-BP"]
[]
[null,null,null,"UKATS - 2020 Prices"]
[]
[null,null,null,null,"Wages and salaries",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA91:BJ91)","v":73.274643738240826},null,null,null,null,null,null,{"$f":"AF42 - AF59","v":4.7223319307468046},34.160550186199231,34.391761621294791]
[null,null,null,null,"DB pension costs (future service)",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,57.654719336987576,null,null,null,null,null,null,19.451195652087677,19.351267868534002,18.852255816365897]
[null,null,null,null,"DB pension costs (deficit repair)",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-56.110405864415171,null,null,null,null,null,null,-18.68209589544335,-18.728113443730756,-18.700196525241072]
[null,null,null,null,"DC pension costs",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,2.3780116277193617,null,null,null,null,null,null,-4.0790242310327685E-2,1.6453288027721129,0.77347306725757647]
[null,null,null,null,"OO pension costs",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,7.804406468327322,null,null,null,null,null,null,1.4507126496573086,3.5986161394763663,2.7550776791936471]
[null,null,null,null,"Other pensions",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Non-staff opex",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,176.29852439109959,null,null,null,null,null,null,63.416192265823938,69.534325221660424,43.348006903615214]
[null,null,null,null,"Exceptionals",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-31.607509183001966,null,null,null,null,null,null,-52.230629462845144,20.943442731097601,-0.32032245125442205]
[null,null,null,null,"Regulatory depreciation",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,3.4352415141450479,null,null,null,null,null,null,2.2578875944695369,1.1528077554130221,2.4546164262488901E-2]
[null,null,null,null,"Regulatory return",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-23.570790284833642,null,null,null,null,null,null,-2.6212453846312229,-8.8973818935090918,-12.052163006693327]
[null,null,null,null,"Single till income",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-13.762041388275009,null,null,null,null,null,null,0.76531923258596635,-7.5005999681377489,{"$f":"AH52 - AH69","v":-7.026760652723226}]
[null,null,null,null,"Total",null,"£'000","2020 Prices","CMA minus NATS","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,195.79480035599386,null,null,null,null,null,null,18.488878340141127,115.26024339977516,62.045678616077566]
[]
["Cost reconciliation adjustments (see cost rec file)"]
[null,"Analysis below is in outturn prices assuming either CMA or Actuals/forecast inflation"]
[]
[null,"Convert to Outturn Prices"]
[]
[null,null,null,null,"Determined costs in Outturn CMA Inflation)Prices",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA109:BJ109)","v":2030.1017615188575},null,null,null,null,null,null,{"$f":"AF53 * AF$20","v":682.09460909906159},{"$f":"AG53 * AG$20","v":666.75478655723396},{"$f":"AH53 * AH$20","v":681.25236586256187}]
[null,null,null,null,"Determined costs in Outturn  Actuals/forecast Prices",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA110:BJ110)","v":1828.6238816026162},null,null,null,null,null,null,{"$f":"AF70 * AF$21","v":663.60573075892046},{"$f":"AG70 * AG$21","v":548.92783180078891},{"$f":"AH70 * AH$21","v":616.0903190429068}]
[null,null,null,null,"Variance",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA111:BJ111)","v":201.47787991624125},null,null,null,null,null,null,{"$f":"AF109 - AF110","v":18.488878340141127},{"$f":"AG109 - AG110","v":117.82695475644505},{"$f":"AH109 - AH110","v":65.162046819655075}]
[]
[null,null,null,"CMA"]
[null,null,null,null,"Adjust to NPP DC (as this is what was used to charge customers)",null,"£'000","Outturn",null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA114:BJ114)","v":-11.36724300044375},null,null,null,null,null,null,-11.36724300044375]
[null,null,null,null,"Add: MoD Flights uplift (in relevant prices)",null,"£'000","Outturn",null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA115:BJ115)","v":22.732632340658164},null,null,null,null,null,null,7.7297673999326655,7.5157688618711163,7.4870960788543828]
[null,null,null,null,"Determined costs in Outturn: Before cost rec adj's in relevant price levels",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA116:BJ116)","v":2041.4671508590718},null,null,null,null,null,null,{"$f":"AF109 + SUM(AF114:AF115)","v":678.45713349855055},{"$f":"AG109 + SUM(AG114:AG115)","v":674.27055541910511},{"$f":"AH109 + SUM(AH114:AH115)","v":688.73946194141627}]
[]
[null,null,null,"NR23 BP"]
[null,null,null,null,"Adjust to NPP DC (as this is what was used to charge customers)",null,"£'000","Outturn",null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA119:BJ119)","v":0}]
[null,null,null,null,"Add: MoD Flights uplift (in relevant prices)",null,"£'000","Outturn",null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA120:BJ120)","v":20.613166127165584},null,null,null,null,null,null,7.6492525197368595,6.1906453800432981,6.7732682273854259]
[null,null,null,null,"Determined costs in Outturn: Before cost rec adj's in relevant price levels",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA121:BJ121)","v":1849.2370477297818},null,null,null,null,null,null,{"$f":"AF110 + AF120","v":671.25498327865728},{"$f":"AG110 + AG120","v":555.1184771808322},{"$f":"AH110 + AH120","v":622.86358727029221}]
[]
[null,null,null,"Cost reconciliation adjustments (see cost rec file)"]
[null,null,null,null,"Adjust Regulatory return to NERL proposed return on TRS + the impact of inflation",null,"£'000","Outturn",null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA124:BJ124)","v":-30.831251570843911},null,null,null,null,null,null,-8.7673028313931685,-9.4026618706310092,-12.661286868819733]
[null,null,null,null,"Add back Condition 21 Inflation adjustment (as per P&L)",null,"£'000","Outturn",null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA125:BJ125)","v":14.68085181461799},null,null,null,null,null,null,7.2838257124819874,5.9548239690275695,1.4422021331084325]
[null,null,null,null,"WACC uplift for CMA 2020 diff ",null,"£'000","Outturn",null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,5.7002821493235967,null,null,null,null,null,null,5.7002821493235967,0,0]
[null,null,null,null,"Remove recovery for 2020 in the 2022 charge",null,"£'000","Outturn",null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-4.6356626138413688,null,null,null,null,null,null,-4.6356626138413688,0,0]
[null,null,null,null,"Refinancing costs ",null,"£'000","Outturn",null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,0,22,0]
[null,null,null,null,"Actual /Forecast tax v CMA allowance",null,"£'000","Outturn",null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-4.6815404734382513,null,null,null,null,null,null,-4.3637310702838761,-2.0097105926356384,1.691901189481263]
[null,null,null,null,"TOTAL input for PCM",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,2.2326793058180563,null,null,null,null,null,null,{"$f":"SUM(AF124:AF129)","v":-4.7825886537128293},{"$f":"SUM(AG124:AG129)","v":16.542451505760923},{"$f":"SUM(AH124:AH129)","v":-9.527183546230038}]
[null,null,null,null,"Determined Cost allowed to recover after cost reconciliation",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1851.4697270355996,null,null,null,null,null,null,{"$f":"AF121 + AF130","v":666.4723946249444},{"$f":"AG121 + AG130","v":571.66092868659314},{"$f":"AH121 + AH130","v":613.33640372406217}]
[]
[null,"TRS to Recover"]
[null,null,null,null,"Cost reconciliation adjustments (see cost rec file)"]
[null,null,null,null,"Actual/Forecast Adjusted Determined Cost allowed to recover",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA135:BJ135)","v":1851.4697270355996},null,null,null,null,null,null,{"$f":"AF131","v":666.4723946249444},{"$f":"AG131","v":571.66092868659314},{"$f":"AH131","v":613.33640372406217}]
[]
[null,null,null,"Calculation of Determined costs already recovered or forecast to be recovered under current rules"]
[null,null,null,null,"Determined costs assumed in Charges",null,"£'000","Outturn","A","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA138:BJ138)","v":2041.4671508590718},null,null,null,null,null,null,{"$f":"AF116","v":678.45713349855055},{"$f":"AG116","v":674.27055541910511},{"$f":"AH116","v":688.73946194141627}]
[null,null,null,null,"TSU's (Forc)",null,"£'000","Outturn","B","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA139:BJ139)","v":38721.945},null,null,null,null,null,null,12647.945,12891,13183]
[null,null,null,null,"TSU's (Act)",null,"£'000","Outturn","C","CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA140:BJ140)","v":21135.16386501761},null,null,null,null,null,null,5105.7673944877452,5399.2674528536845,10630.129017676178]
[]
[null,null,null,null,"Determined costs already recovered or forecast to be recovered under current rules",null,"£'000","Outturn","A/B * C","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA142:BJ142)","v":1111.6594712281749},null,null,null,null,null,null,{"$f":"AF138 / AF139 * AF140","v":273.88198721409043},{"$f":"AG138 / AG139 * AG140","v":282.41153240958425},{"$f":"AH138 / AH139 * AH140","v":555.3659516045002}]
[]
[null,null,null,null,"TRS to recover",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA144:BJ144)","v":739.81025580742482},null,null,null,null,null,null,{"$f":"AF135 - AF142","v":392.59040741085397},{"$f":"AG135 - AG142","v":289.24939627700888},{"$f":"AH135 - AH142","v":57.970452119561969}]
[]
[null,null,null,null,"NERL DC / TSU [Efficient Costs]",null,"£ per TSU","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA146:BJ146)","v":143.5646619154239},null,null,null,null,null,null,{"$f":"(AF135 / AF139) * 1000","v":52.694124984331005},{"$f":"(AG135 / AG139) * 1000","v":44.345739561445441},{"$f":"(AH135 / AH139) * 1000","v":46.524797369647438}]
[]
[null,"Reconciliation to 2020-2022 Share of Price control Debtor (outturn prices)"]
[null,null,null,null,"This assumes the Cost reconciliaiton outcome noted above"]
[]
[null,null,null,null,"Opening Balance",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA151:BJ151)","v":1093.8404813861173},null,null,null,null,null,null,{"$f":"AE154","v":0},{"$f":"AF154","v":392.59040741085397},{"$f":"AG154","v":701.25007397526326}]
[null,null,null,null,"TRS to recover",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA152:BJ152)","v":739.81025580742482},null,null,null,null,null,null,{"$f":"AF144","v":392.59040741085397},{"$f":"AG144","v":289.24939627700888},{"$f":"AH144","v":57.970452119561969}]
[null,null,null,null,"Inflation",null,"£'000","Outturn",null,"CAA RFI Q17 - calculation of TRS debtor - CAA copy, UKATS Cost rec Bridge",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA153:BJ153)","v":40.685629052814122},null,null,null,null,null,null,0,19.410270287400394,21.275358765413724]
[null,null,null,null,"Closing balance",null,"£'000","Outturn",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA154:BJ154)","v":1874.3363662463562},null,null,null,null,null,null,{"$f":"SUM(AF151:AF153)","v":392.59040741085397},{"$f":"SUM(AG151:AG153)","v":701.25007397526326},{"$f":"SUM(AH151:AH153)","v":780.4958848602389}]
[]
[null,null,null,null,"Reconciliation to model",null,"£'000","Outturn",null,"Regulatory Row 3820",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA156:BJ156)","v":1875.5147461817646},null,null,null,null,null,null,392.72560567794955,701.6341720508791,781.15496845293603]
[null,null,null,null,"Check",null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AF156-AF154,1)","v":0.1},{"$f":"ROUND(AG156-AG154,1)","v":0.4},{"$f":"ROUND(AH156-AH154,1)","v":0.7}]
[]
["Live PCM Modelling"]
[null,"Nominal"]
[]
[null,null,null,"CMA Price Determination"]
[]
[null,null,null,null,"Wages and salaries",null,"£'000","Nominal","CMA",{"$f":"_xlfn.FORMULATEXT(AF164)","v":"=C_CMA_Costs_TRS!AF19"},null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA164:BJ164)","v":834610.84815972042},null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF19","v":269439.0571122329},{"$f":"C_CMA_Costs_TRS!AG19","v":271532.75189429993},{"$f":"C_CMA_Costs_TRS!AH19","v":293639.03915318748}]
[null,null,null,null,"DB pension costs (future service)",null,"£'000","Nominal","CMA","=C_CMA_Costs_TRS!AF20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,200509.02333467745,null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF20","v":66761.919582625909},{"$f":"C_CMA_Costs_TRS!AG20","v":66881.772152440812},{"$f":"C_CMA_Costs_TRS!AH20","v":66865.331599610727}]
[null,null,null,null,"DB pension costs (deficit repair)",null,"£'000","Nominal","CMA","=C_CMA_Costs_TRS!AF21",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF21","v":0},{"$f":"C_CMA_Costs_TRS!AG21","v":0},{"$f":"C_CMA_Costs_TRS!AH21","v":0}]
[null,null,null,null,"DC pension costs",null,"£'000","Nominal","CMA","=C_CMA_Costs_TRS!AF22",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,39660.987867062031,null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF22","v":11743.754902767989},{"$f":"C_CMA_Costs_TRS!AG22","v":13287.439683340937},{"$f":"C_CMA_Costs_TRS!AH22","v":14629.793280953103}]
[null,null,null,null,"OO pension costs",null,"£'000","Nominal","CMA","=C_CMA_Costs_TRS!AF23",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,49465.729830941404,null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF23","v":17114.326904130277},{"$f":"C_CMA_Costs_TRS!AG23","v":16533.366590133308},{"$f":"C_CMA_Costs_TRS!AH23","v":15818.036336677822}]
[null,null,null,null,"Other pensions",null,"£'000","Nominal","CMA","=C_CMA_Costs_TRS!AF24",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF24","v":0},{"$f":"C_CMA_Costs_TRS!AG24","v":0},{"$f":"C_CMA_Costs_TRS!AH24","v":0}]
[null,null,null,null,"Non-staff opex",null,"£'000","Nominal","CMA","=C_CMA_Costs_TRS!AF26",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,575909.76797230251,null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF26","v":186824.39478582397},{"$f":"C_CMA_Costs_TRS!AG26","v":191422.4038025444},{"$f":"C_CMA_Costs_TRS!AH26","v":197662.96938393419}]
[null,null,null,null,"Exceptionals",null,"£'000","Nominal","CMA","=C_CMA_Costs_TRS!AF27 + C_CMA_Costs_TRS!AF25",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,4959.1709851368933,null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF27 + C_CMA_Costs_TRS!AF25","v":1623.7254371548495},{"$f":"C_CMA_Costs_TRS!AG27 + C_CMA_Costs_TRS!AG25","v":1655.7806338232433},{"$f":"C_CMA_Costs_TRS!AH27 + C_CMA_Costs_TRS!AH25","v":1679.6649141588007}]
[null,null,null,null,"Regulatory depreciation",null,"£'000","Nominal","CMA","=C_CMA_Costs_TRS!AF28",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,505428.50375463336,null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF28","v":195974.34967660514},{"$f":"C_CMA_Costs_TRS!AG28","v":163223.98673098261},{"$f":"C_CMA_Costs_TRS!AH28","v":146230.16734704562}]
[null,null,null,null,"Regulatory return",null,"£'000","Nominal","CMA","=C_CMA_Costs_TRS!AF29",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,116264.82277777931,null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF29","v":34854.511175137814},{"$f":"C_CMA_Costs_TRS!AG29","v":39167.060328887041},{"$f":"C_CMA_Costs_TRS!AH29","v":42243.25127375446}]
[null,null,null,null,"Corporation Tax Grossed Up Adjustment for Cost of Capital ",null,"£'000","Nominal","CMA",{"$f":"_xlfn.FORMULATEXT(AF174)","v":"=C_CMA_Costs_TRS!AF30"},null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA174:BJ174)","v":0},null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF30","v":0},{"$f":"C_CMA_Costs_TRS!AG30","v":0},{"$f":"C_CMA_Costs_TRS!AH30","v":0}]
[null,null,null,null,"Single till income",null,"£'000","Nominal","CMA","=SUM(C_CMA_Costs_TRS!AF32:AF33)",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-296707.09316336171,null,null,null,null,null,null,{"$f":"SUM(C_CMA_Costs_TRS!AF32:AF33)","v":-102241.430477414},{"$f":"SUM(C_CMA_Costs_TRS!AG32:AG33)","v":-96949.775259208211},{"$f":"SUM(C_CMA_Costs_TRS!AH32:AH33)","v":-97515.8874267395}]
[null,null,null,null,"Total",null,"£'000","Nominal","CMA",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,2030101.7615188917,null,null,null,null,null,null,{"$f":"SUM(AF164:AF175)","v":682094.60909906484},{"$f":"SUM(AG164:AG175)","v":666754.78655724414},{"$f":"SUM(AH164:AH175)","v":681252.36586258258}]
[]
[null,null,null,null,"Check - all CMA costs included?",null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA178:BJ178)","v":0},null,null,null,null,null,null,{"$f":"AF176 - C_CMA_Costs_TRS!AF34","v":0},{"$f":"AG176 - C_CMA_Costs_TRS!AG34","v":0},{"$f":"AH176 - C_CMA_Costs_TRS!AH34","v":0}]
[]
[null,null,null,null,"Adjust to NPP DC (as this is what was used to charge customers)",null,null,null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA180:BJ180)","v":-11367.24300044375},null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!AF346","v":-11367.24300044375},{"$f":"C_RevCost_UKATS!AG346","v":0},{"$f":"C_RevCost_UKATS!AH346","v":0}]
[null,null,null,null,"MOD Uplift",null,null,null,null,null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA181:BJ181)","v":22863.736941310621},null,null,null,null,null,null,{"$f":"C_CMA_Costs_TRS!AF36","v":7860.7686812476877},{"$f":"C_CMA_Costs_TRS!AG36","v":7532.1792785944272},{"$f":"C_CMA_Costs_TRS!AH36","v":7470.7889814685059}]
[null,null,null,null,"Total",null,"£'000","Nominal","CMA",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA182:BJ182)","v":2041598.2554597585},null,null,null,null,null,null,{"$f":"AF176+SUM(AF180:AF181)","v":678588.13477986876},{"$f":"AG176+SUM(AG180:AG181)","v":674286.96583583858},{"$f":"AH176+SUM(AH180:AH181)","v":688723.15484405111}]
[]
[null,null,null,null,"Variance vs CMA Price Determination",null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA184:BJ184)","v":-0.13110460068651264},null,null,null,null,null,null,{"$f":"AF116 - (AF182 / 1000)","v":-0.13100128131816291},{"$f":"AG116 - (AG182 / 1000)","v":-1.6410416733492639E-2},{"$f":"AH116 - (AH182 / 1000)","v":1.6307097365142909E-2}]
[]
[null,null,null,null,"Staff Costs",null,"£'000","Nominal","For O_Dashboard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA186:BJ186)","v":1129205.7601775383},null,null,null,null,null,null,{"$f":"SUM(AF164:AF169, AF171)","v":366682.78393891198},{"$f":"SUM(AG164:AG169, AG171)","v":369891.11095403822},{"$f":"SUM(AH164:AH169, AH171)","v":392631.86528458796}]
[]
[null,null,null,"CAA [Efficient Costs]"]
[]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,"£'000","Nominal","CAA",{"$f":"_xlfn.FORMULATEXT(AF190)","v":"='C_Efficient Costs_TRS'!AF25"},null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA190:BJ190)","v":52622.939319127916},null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF25","v":50917.122635584776},{"$f":"'C_Efficient Costs_TRS'!AG25","v":1417.7689918572689},{"$f":"'C_Efficient Costs_TRS'!AH25","v":288.04769168587086}]
[null,null,null,null,"Opex - Wages & Salaries - Price determination - UKATS POS",null,"£'000","Nominal","CAA","='C_Efficient Costs_TRS'!AF19",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,774999.30850122415,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF19","v":262332.85511668294},{"$f":"'C_Efficient Costs_TRS'!AG19","v":237434.29781339131},{"$f":"'C_Efficient Costs_TRS'!AH19","v":275232.15557114989}]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,"£'000","Nominal","CAA","='C_Efficient Costs_TRS'!AF20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,144708.78378085731,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF20","v":47310.723930538232},{"$f":"'C_Efficient Costs_TRS'!AG20","v":47263.361928078797},{"$f":"'C_Efficient Costs_TRS'!AH20","v":50134.697922240273}]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",null,"£'000","Nominal","CAA","='C_Efficient Costs_TRS'!AF21",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,58813.699247414079,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF21","v":18682.095895443352},{"$f":"'C_Efficient Costs_TRS'!AG21","v":19211.743652967325},{"$f":"'C_Efficient Costs_TRS'!AH21","v":20919.859699003406}]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,"£'000","Nominal","CAA","='C_Efficient Costs_TRS'!AF22",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,36329.940904814022,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF22","v":11784.545145078317},{"$f":"'C_Efficient Costs_TRS'!AG22","v":11645.829121836972},{"$f":"'C_Efficient Costs_TRS'!AH22","v":12899.56663789873}]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,"£'000","Nominal","CAA","='C_Efficient Costs_TRS'!AF23",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,41498.436794021902,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF23","v":15663.614254472968},{"$f":"'C_Efficient Costs_TRS'!AG23","v":12899.315125358502},{"$f":"'C_Efficient Costs_TRS'!AH23","v":12935.507414190435}]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,"£'000","Nominal","CAA","='C_Efficient Costs_TRS'!AF24",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF24","v":0},{"$f":"'C_Efficient Costs_TRS'!AG24","v":0},{"$f":"'C_Efficient Costs_TRS'!AH24","v":0}]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,"£'000","Nominal","CAA","='C_Efficient Costs_TRS'!AF26",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,405623.17655755865,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF26","v":123310.76260766579},{"$f":"'C_Efficient Costs_TRS'!AG26","v":120630.3347933451},{"$f":"'C_Efficient Costs_TRS'!AH26","v":161682.07915654776}]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,"£'000","Nominal","CAA","='C_Efficient Costs_TRS'!AF27",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-26048.002957073048,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF27","v":-5682.0917000000045},{"$f":"'C_Efficient Costs_TRS'!AG27","v":-21240.511474241754},{"$f":"'C_Efficient Costs_TRS'!AH27","v":874.60021716871029}]
[null,null,null,null,"CMA Regulatory Depreciation",null,"£'000","Nominal","CAA","='C_Efficient Costs_TRS'!AF30",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,511403.55986427609,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF30","v":193716.09325545124},{"$f":"'C_Efficient Costs_TRS'!AG30","v":162264.31888594627},{"$f":"'C_Efficient Costs_TRS'!AH30","v":155423.14772287858}]
[null,null,null,null,"CMA Regulatory Return",null,"£'000","Nominal","CAA","='C_Efficient Costs_TRS'!AF31",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,118288.59131763023,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF31","v":34452.874819169177},{"$f":"'C_Efficient Costs_TRS'!AG31","v":38936.779417759804},{"$f":"'C_Efficient Costs_TRS'!AH31","v":44898.937080701253}]
[null,null,null,null,"Eurocontrol Other / London Approach / MoD / North Sea Helicopter",null,"£'000","Nominal","CAA","=SUM('C_Efficient Costs_TRS'!AF33:AF38)",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-286421.80629072001,null,null,null,null,null,null,{"$f":"SUM('C_Efficient Costs_TRS'!AF33:AF38)","v":-102874.21396277289},{"$f":"SUM('C_Efficient Costs_TRS'!AG33:AG38)","v":-89010.953197373499},{"$f":"SUM('C_Efficient Costs_TRS'!AH33:AH38)","v":-94536.639130573632}]
[null,null,null,null,"Total",null,"£'000","Nominal","CAA",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1831818.6270391312,null,null,null,null,null,null,{"$f":"SUM(AF190:AF201)","v":649614.38199731393},{"$f":"SUM(AG190:AG201)","v":541452.28505892621},{"$f":"SUM(AH190:AH201)","v":640751.95998289122}]
[]
[null,null,null,null,"Check - all efficient costs included?",null,"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA204:BJ204)","v":0},null,null,null,null,null,null,{"$f":"AF202 - 'C_Efficient Costs_TRS'!AF39","v":0},{"$f":"AG202 - 'C_Efficient Costs_TRS'!AG39","v":0},{"$f":"AH202 - 'C_Efficient Costs_TRS'!AH39","v":0}]
[]
[null,null,null,null,"Staff Costs",null,"£'000","Nominal","For O_Dashboard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA206:BJ206)","v":1082925.1055903863},null,null,null,null,null,null,{"$f":"SUM(AF190:AF196, AF198)","v":401008.86527780059},{"$f":"SUM(AG190:AG196, AG198)","v":308631.80515924847},{"$f":"SUM(AH190:AH196, AH198)","v":373284.43515333725}]
[]
[null,"2020 Prices"]
[]
[null,null,null,"CMA Price Determination"]
[]
[null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!E109","v":"Eurocontrol Revenue (Other) - Indexation - Price Determination - growth rate"},null,{"$f":"'C_Efficient Costs_TRS'!G109","v":"index"},{"$f":"'C_Efficient Costs_TRS'!H109","v":"CPI 2020"},null,{"$f":"_xlfn.FORMULATEXT(AF212)","v":"='C_Efficient Costs_TRS'!AF109"},null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF109","v":1},{"$f":"'C_Efficient Costs_TRS'!AG109","v":1.0258237547892719},{"$f":"'C_Efficient Costs_TRS'!AH109","v":1.1186973180076629}]
[]
[null,null,null,null,"Wages and salaries",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA214:BJ214)","v":796619.34135957318},null,null,null,null,null,null,{"$f":"AF164 / AF$212","v":269439.0571122329},264697.27438713785,262483.0098602025]
[null,null,null,null,"DB pension costs (future service)",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,191730.74044850859,null,null,null,null,null,null,66761.919582625909,65198.112093027019,59770.708772855673]
[null,null,null,null,"DB pension costs (deficit repair)",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"DC pension costs",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,37774.226901864888,null,null,null,null,null,null,11743.754902767989,12952.945982490421,13077.526016606478]
[null,null,null,null,"OO pension costs",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,47371.180613233853,null,null,null,null,null,null,17114.326904130277,16117.160977159909,14139.692731943665]
[null,null,null,null,"Other pensions",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Non-staff opex",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,550118.29718660528,null,null,null,null,null,null,186824.39478582397,186603.59823882906,176690.30416195226]
[null,null,null,null,"Exceptionals",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,4739.271148654625,null,null,null,null,null,null,1623.7254371548495,1614.0985486959983,1501.4471628037775]
[null,null,null,null,"Regulatory depreciation",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,485804.0734907912,null,null,null,null,null,null,195974.34967660514,159115.03898105051,130714.6848331355]
[null,null,null,null,"Regulatory return",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,110796.70153918353,null,null,null,null,null,null,34854.511175137814,38181.08144408575,37761.108919959974]
[null,null,null,null,"Single till income",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-283919.76735032338,null,null,null,null,null,null,{"$f":"AF175 / AF$212","v":-102241.430477414},-94509.193032992247,-87169.143839917146]
[null,null,null,null,"Total",null,"£'000","2020 Prices","CMA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1941034.0653380917,null,null,null,null,null,null,682094.60909906484,649970.11761948431,608969.33861954254]
[]
[null,null,null,"CAA [Efficient Costs]"]
[]
[null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!E75","v":"Opex - Wages & Salaries - indexation - Price Determination"},null,{"$f":"'C_Efficient Costs_TRS'!G75","v":"index"},{"$f":"'C_Efficient Costs_TRS'!H75","v":"CPI 2020"},null,{"$f":"_xlfn.FORMULATEXT(AF229)","v":"='C_Efficient Costs_TRS'!AF75"},null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AF75","v":1},{"$f":"'C_Efficient Costs_TRS'!AG75","v":1.0258237547892719},{"$f":"'C_Efficient Costs_TRS'!AH75","v":1.1186973180076629}]
[]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA231:BJ231)","v":52556.686092278243},null,null,null,null,null,null,{"$f":"AF190 / AF$229","v":50917.122635584776},1382.0785346782222,257.48492201524863]
[null,null,null,null,"Opex - Wages & Salaries - Price determination - UKATS POS",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,739819.21360705257,null,null,null,null,null,null,262332.85511668294,231457.20373980407,246029.1547505655]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,138199.54146075115,null,null,null,null,null,null,47310.723930538232,46073.569370391306,44815.248159821596]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,56110.405864415181,null,null,null,null,null,null,18682.095895443352,18728.113443730756,18700.196525241074]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,34668.087822387475,null,null,null,null,null,null,11784.545145078317,11352.660793304885,11530.881884004275]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,39801.215431272933,null,null,null,null,null,null,15663.614254472968,12574.591946360535,11563.009230439426]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,385431.48844903318,null,null,null,null,null,null,123310.76260766579,117593.62583500065,144527.10000636673]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-25606.099048928136,null,null,null,null,null,null,-5682.0917000000045,-20705.809721285943,781.80237235780999]
[null,null,null,null,"CMA Regulatory Depreciation",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,490827.88372077397,null,null,null,null,null,null,193716.09325545124,158179.52950336886,138932.26096195393]
[null,null,null,null,"CMA Regulatory Return",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,112544.49044595931,null,null,null,null,null,null,34452.874819169177,37956.59754999369,40135.018076796448]
[null,null,null,null,"Eurocontrol Other / London Approach / MoD / North Sea Helicopter",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-274150.43746367114,null,null,null,null,null,null,-102874.21396277289,-86770.220305200884,{"$f":"AH201 / AH$229","v":-84506.003195697369}]
[null,null,null,null,"Total",null,"£'000","2020 Prices","CAA","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,1750202.4763813247,null,null,null,null,null,null,649614.38199731393,527821.94069014629,572766.15369386459]
[]
["End of spreadsheet"]

{"sheet":"IC_LA_TRS","index":21,"n_rows":55,"n_cols":62,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"IC_LA_TRS"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["London Approach - TRS"]
[null,"Summary"]
[]
[null,null,null,"Total Cost Reconciliation Adjustments"]
[]
[null,null,null,{"$f":"N(D19) + 1","v":1},"NERL Method",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA20:BJ20)","v":17972.807080311308},null,null,null,null,null,null,7577.1623272328507,7965.1478720215127,2430.4968810569458]
[null,null,null,{"$f":"N(D20) + 1","v":2},"Efficient baseline method",null,"£'000","Nominal",null,"Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA21:BJ21)","v":16442.514551588949},null,null,null,null,null,null,{"$f":"AF$43","v":7555.2974112578877},{"$f":"AG$43","v":6033.0043207808967},{"$f":"AH$43","v":2854.2128195501646}]
[]
[null,"Adjustment Calculations"]
[]
[null,null,null,"Determined Cost Ratios"]
[]
[null,null,null,null,"London Approach ",null,"£'000","Nominal","A","License",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13400,13554.7,13505.263000000001,14448.079]
[null,null,null,null,"Total UKATS",null,"£'000","Nominal","B","License",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,579007,689955.37800000003,674270.83200000005,688739.42299999995]
[null,null,null,null,"LA Ratio",null,"%",null,"C=A/B","Calculated",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE27/AE28","v":2.3143070809161202E-2},{"$f":"AF27/AF28","v":1.9645763236590064E-2},{"$f":"AG27/AG28","v":2.0029433810656073E-2},{"$f":"AH27/AH28","v":2.0977569335391449E-2}]
[]
[null,null,null,"Efficient Baseline Method"]
[]
[null,null,null,null,"RP3 determined costs UKATS",null,"£'000","Nominal","A","Licence",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,579007,{"$f":"AF28","v":689955.37800000003},{"$f":"AG28","v":674270.83200000005},{"$f":"AH28","v":688739.42299999995}]
[null,null,null,null,"Efficient baseline UKATS",null,"£'000","Nominal","B","C_Efficient_Cost_TRS",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!AE45","v":329447.30035727686},{"$f":"'C_Efficient Costs_TRS'!AF45","v":657981.62369984912},{"$f":"'C_Efficient Costs_TRS'!AG45","v":549520.648237988},{"$f":"'C_Efficient Costs_TRS'!AH45","v":648997.2254890867}]
[null,null,null,null,"Haircut",null,"£'000","Nominal","C=A-B",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE33-AE34","v":249559.69964272314},{"$f":"AF33-AF34","v":31973.754300150904},{"$f":"AG33-AG34","v":124750.18376201205},{"$f":"AH33-AH34","v":39742.197510913247}]
[null,null,null,null,"LA Ratio",null,"%",null,"D",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE29","v":2.3143070809161202E-2},{"$f":"AF29","v":1.9645763236590064E-2},{"$f":"AG29","v":2.0029433810656073E-2},{"$f":"AH29","v":2.0977569335391449E-2}]
[null,null,null,null,"LA proportion",null,"£'000","Nominal","E=C*D",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE36*AE35","v":5775.5777999445427},{"$f":"AF36*AF35","v":628.14880676566804},{"$f":"AG36*AG35","v":2498.6755485284025},{"$f":"AH36*AH35","v":833.69470382600412}]
[null,null,null,null,"LA RP3 allowance",null,"£'000","Nominal","F",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE27","v":13400},{"$f":"AF27","v":13554.7},{"$f":"AG27","v":13505.263000000001},{"$f":"AH27","v":14448.079}]
[null,null,null,null,"LA implied efficient baseline",null,"£'000","Nominal","G=F-E",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE38-AE37","v":7624.4222000554573},{"$f":"AF38-AF37","v":12926.551193234332},{"$f":"AG38-AG37","v":11006.587451471598},{"$f":"AH38-AH37","v":13614.384296173996}]
[null,null,null,null,"Unit rate RP3",null,"£","Nominal","H","CAA London TRS workings",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.974171439025193,13.475196578993247,13.297817281902335,13.868380694676006]
[null,null,null,null,"Total service units",null,"£'000","Nominal","I","CAA London TRS workings",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,988.87672052599999,{"$f":"'I_Series UKATS'!AF48","v":398.60300000000001},{"$f":"'I_Series UKATS'!AG48","v":374.01499999999999},{"$f":"'I_Series UKATS'!AH48","v":775.87800000000004}]
[null,null,null,null,"LA Revenue",null,"£'000","Nominal","J=H*I",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE40*AE41","v":13818.732824691328},{"$f":"AF40*AF41","v":5371.2537819764448},{"$f":"AG40*AG41","v":4973.5831306907012},{"$f":"AH40*AH41","v":10760.171476623831}]
[null,null,null,null,"Hypothetical LA TRS",null,"£'000","Nominal","K=G-J",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AE39-AE42,0)","v":0},{"$f":"MAX(AF39-AF42,0)","v":7555.2974112578877},{"$f":"MAX(AG39-AG42,0)","v":6033.0043207808967},{"$f":"MAX(AH39-AH42,0)","v":2854.2128195501646}]
[]
[null,"TRS Method"]
[]
[null,null,null,null,"UKATS TRS",null,"£'000","Nominal","A","C_RevCosts_UKATS, row 25",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!AF25","v":382962.32141656143},{"$f":"C_RevCost_UKATS!AG25","v":309376.229471748},{"$f":"C_RevCost_UKATS!AH25","v":198513.59292645936}]
[null,null,null,null,"Financing cost adjustment",null,"£'000","Nominal","B","C_RevCosts_UKATS, row AI465",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!AF414","v":0},{"$f":"C_RevCost_UKATS!AG414","v":0},{"$f":"C_RevCost_UKATS!AH414","v":61477.616105338755}]
[null,null,null,null,"Total TRS",null,"£'000","Nominal","C=A+B",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF47:AF48)","v":382962.32141656143},{"$f":"SUM(AG47:AG48)","v":309376.229471748},{"$f":"SUM(AH47:AH48)","v":259991.20903179812}]
[null,null,null,null,"LA Ratio",null,"%",null,"D",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF36","v":1.9645763236590064E-2},{"$f":"AG36","v":2.0029433810656073E-2},{"$f":"AH36","v":2.0977569335391449E-2}]
[null,null,null,null,"LA TRS",null,"£'000","Nominal","E=D*C",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF50*AF49","v":7523.5870950846702},{"$f":"AG50*AG49","v":6196.6307107947214},{"$f":"AH50*AH49","v":5453.9836140567968}]
[null,null,null,null,"LA financing cost adjustment",null,"£'000","Nominal","F",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AF47:AH47) <> 0, MAX(AF51:AH51)/MAX(AF47:AH47),0)","v":1.9645763236590064E-2}]
[null,null,null,null,"Total LA TRS",null,"£'000","Nominal","G=E+F",null,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF51:AF52)","v":7523.5870950846702},{"$f":"SUM(AG51:AG52)","v":6196.6307107947214},{"$f":"SUM(AH51:AH52)","v":5454.0032598200332}]
[]
["End of spreadsheet"]

{"sheet":"Calcs >","index":22,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"Calcs >"}]

{"sheet":"C_Time","index":23,"n_rows":179,"n_cols":62,"rows_kept":179,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Time"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":"E31","v":"Calendar Year"},null,{"$f":"G31","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,{"$f":"E27","v":"Period Beginning"},null,{"$f":"G27","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA27","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E28","v":"Period Ending"},null,{"$f":"G28","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA28","v":"2015-12-31"},"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,{"$f":"E18","v":"Model period number"},null,{"$f":"G18","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA18","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,{"$f":"E124","v":"Pricing Period"},null,{"$f":"G124","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA124","v":"RP2"},"RP2","RP2","RP2","RP2","RP3","RP3","RP3","NR23","NR23","NR23","NR23","NR23","NR28","NR28","NR28","NR28","NR28","NR33","NR33","NR33","NR33","NR33","NR38","NR38","NR38","NR38","NR38","NR43","NR43","NR43","NR43","NR43","NR43","NR43","NR43"]
[null,null,null,null,{"$f":"E44","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":"G44","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA44","v":"Actual"},"Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Model Timeline"]
[]
[null,null,null,null,"Model period number",null,{"$f":"I_Global!$F$61","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z18 + 1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Model period total",{"$f":" MAX( AA18:BJ18)","v":36},{"$f":"I_Global!$F$74","v":"periods"}]
[]
[null,null,null,null,{"$f":"I_Global!E$23","v":"Model Start Date"},{"$f":"I_Global!F$23","v":"2015-01-01"},{"$f":"I_Global!$F$71","v":"date"}]
[null,null,null,null,{"$f":"I_Global!E$24","v":"Number of months in model period"},{"$f":"I_Global!F$24","v":12},{"$f":"I_Global!$F$62","v":"# months"}]
[null,null,null,null,{"$f":" E$18","v":"Model period number"},null,{"$f":"I_Global!$F$61","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA$18","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Period Beginning",null,{"$f":"I_Global!$F$71","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AA23 = 1, $F21, DATE( YEAR(Z24), MONTH(Z24 ) + $F22, DAY(Z24 ) ) )","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[]
[null,null,null,null,{"$f":"I_Global!E$24","v":"Number of months in model period"},{"$f":"I_Global!F$24","v":12},{"$f":"I_Global!$F$62","v":"# months"}]
[null,null,null,null,{"$f":"E$24","v":"Period Beginning"},null,{"$f":"G$24","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA$24","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,{"$f":"I_Global!$F$71","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" DATE( YEAR( AA27 ), MONTH( AA27 ) + $F26, DAY( AA27 ) - 1 )","v":"2015-12-31"},"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[]
[null,null,null,null,{"$f":"E$28","v":"Period Ending"},null,{"$f":"G$28","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$28","v":"2015-12-31"},"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Calendar Year",null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(AA30)","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,null,null,null,{"$f":" I_Global!E$26","v":"Forecast period end date"},{"$f":" I_Global!F$26","v":"2050-12-31"},{"$f":"I_Global!$F$71","v":"date"}]
[null,null,null,null,{"$f":"E$28","v":"Period Ending"},null,{"$f":"G$28","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA$28","v":"2015-12-31"},"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,{"$f":"E33&\" flag\"","v":"Forecast period end date flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F33 <= AA34, $F33 > Z34 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[]
[null,null,null,null,{"$f":" I_Global!E$25","v":"Forecast period start date"},{"$f":" I_Global!F$25","v":"2021-01-01"},{"$f":" I_Global!G$25","v":"date"}]
[null,null,null,null,{"$f":" I_Global!E$26","v":"Forecast period end date"},{"$f":" I_Global!F$26","v":"2050-12-31"},{"$f":" I_Global!G$26","v":"date"}]
[null,null,null,null,{"$f":" I_Global!E$81","v":"Actual "},{"$f":" I_Global!F$81","v":"Actual"}]
[null,null,null,null,{"$f":" I_Global!E$82","v":"Forecast"},{"$f":" I_Global!F$82","v":"Forecast"}]
[null,null,null,null,{"$f":" I_Global!E$83","v":"Post Forecast"},{"$f":" I_Global!F$83","v":"Post Forecast"}]
[null,null,null,null,"Forecast period flags",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA42:BJ42 )","v":30},null,{"$f":" IF( AND( AA$9 >= $F37, AA$10 <= $F38 ), 1, 0 )","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Post Forecast period flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA43:BJ43 )","v":0},null,{"$f":"IF(AA10 > $F38,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast/ Post forecast vs Actuals",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA42 = 1, $F$40, IF(AA43 = 1, $F$41, $F$39))","v":"Actual"},"Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,null,null,null,"Historic actuals period flags",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA45:BJ45 )","v":6},null,{"$f":" 1 - SUM(AA42:AA43)","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Final historic actuals period flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AB45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AC45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AD45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AE45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AF45:$BJ$45 ) = 1, 1, 0)","v":1},{"$f":"IF(SUM(AG45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AH45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AI45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AJ45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AK45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AL45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AM45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AN45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AO45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AP45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AQ45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AR45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AS45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AT45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AU45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AV45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AW45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AX45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AY45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(AZ45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(BA45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(BB45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(BC45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(BD45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(BE45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(BF45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(BG45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(BH45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(BI45:$BJ$45 ) = 1, 1, 0)","v":0},{"$f":"IF(SUM(BJ45:$BJ$45 ) = 1, 1, 0)","v":0}]
[null,null,null,null,"RAB Flag (Oceanic & UKATS) for 2021 & 2022",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA47:BJ47 )","v":8},null,{"$f":"IF(AA8<=2022,1,0)","v":1},{"$f":"IF(AB8<=2022,1,0)","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E45","v":"Historic actuals period flags"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y45","v":6},0,1,1,1,1,1,1,0,0,0,0,{"$f":" AK45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag for 2021 &2022",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA49:BJ49 )","v":2},null,{"$f":"IF(AA48=1,0,IF(AND(AA8<>2021,AA8<>2022),0,1))","v":0},{"$f":"IF(AB48=1,0,IF(AND(AB8<>2021,AB8<>2022),0,1))","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Actuals + 1st Forecast b/f",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA48 + AA49","v":1},{"$f":"AB48 + AB49","v":1},1,1,1,1,1,{"$f":"AH48 + AH49","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E42","v":"Forecast period flags"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y42","v":30},null,{"$f":"AA42","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E52 & \" (.cum)\"","v":"Forecast period flags (.cum)"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z53 + AA52","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,null,null,{"$f":"I_Global!E41","v":"Standard Price Control Period Length"},{"$f":"I_Global!F41","v":5},{"$f":"I_Global!G41","v":"# years"}]
[null,null,null,null,{"$f":"E84","v":"RP3 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y84","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Period after original RP3 end",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11>$F55,INDEX($AA56:AA56,AA11 -$F55),0)","v":0},{"$f":"IF(AB$11>$F55,INDEX($AA56:AB56,AB11 -$F55),0)","v":0},{"$f":"IF(AC$11>$F55,INDEX($AA56:AC56,AC11 -$F55),0)","v":0},{"$f":"IF(AD$11>$F55,INDEX($AA56:AD56,AD11 -$F55),0)","v":0},{"$f":"IF(AE$11>$F55,INDEX($AA56:AE56,AE11 -$F55),0)","v":0},{"$f":"IF(AF$11>$F55,INDEX($AA56:AF56,AF11 -$F55),0)","v":0},{"$f":"IF(AG$11>$F55,INDEX($AA56:AG56,AG11 -$F55),0)","v":0},{"$f":"IF(AH$11>$F55,INDEX($AA56:AH56,AH11 -$F55),0)","v":0},{"$f":"IF(AI$11>$F55,INDEX($AA56:AI56,AI11 -$F55),0)","v":0},{"$f":"IF(AJ$11>$F55,INDEX($AA56:AJ56,AJ11 -$F55),0)","v":0},{"$f":"IF(AK$11>$F55,INDEX($AA56:AK56,AK11 -$F55),0)","v":1},{"$f":"IF(AL$11>$F55,INDEX($AA56:AL56,AL11 -$F55),0)","v":0},{"$f":"IF(AM$11>$F55,INDEX($AA56:AM56,AM11 -$F55),0)","v":0},{"$f":"IF(AN$11>$F55,INDEX($AA56:AN56,AN11 -$F55),0)","v":0},{"$f":"IF(AO$11>$F55,INDEX($AA56:AO56,AO11 -$F55),0)","v":0},{"$f":"IF(AP$11>$F55,INDEX($AA56:AP56,AP11 -$F55),0)","v":0},{"$f":"IF(AQ$11>$F55,INDEX($AA56:AQ56,AQ11 -$F55),0)","v":0},{"$f":"IF(AR$11>$F55,INDEX($AA56:AR56,AR11 -$F55),0)","v":0},{"$f":"IF(AS$11>$F55,INDEX($AA56:AS56,AS11 -$F55),0)","v":0},{"$f":"IF(AT$11>$F55,INDEX($AA56:AT56,AT11 -$F55),0)","v":0},{"$f":"IF(AU$11>$F55,INDEX($AA56:AU56,AU11 -$F55),0)","v":0},{"$f":"IF(AV$11>$F55,INDEX($AA56:AV56,AV11 -$F55),0)","v":0},{"$f":"IF(AW$11>$F55,INDEX($AA56:AW56,AW11 -$F55),0)","v":0},{"$f":"IF(AX$11>$F55,INDEX($AA56:AX56,AX11 -$F55),0)","v":0},{"$f":"IF(AY$11>$F55,INDEX($AA56:AY56,AY11 -$F55),0)","v":0},{"$f":"IF(AZ$11>$F55,INDEX($AA56:AZ56,AZ11 -$F55),0)","v":0},{"$f":"IF(BA$11>$F55,INDEX($AA56:BA56,BA11 -$F55),0)","v":0},{"$f":"IF(BB$11>$F55,INDEX($AA56:BB56,BB11 -$F55),0)","v":0},{"$f":"IF(BC$11>$F55,INDEX($AA56:BC56,BC11 -$F55),0)","v":0},{"$f":"IF(BD$11>$F55,INDEX($AA56:BD56,BD11 -$F55),0)","v":0},{"$f":"IF(BE$11>$F55,INDEX($AA56:BE56,BE11 -$F55),0)","v":0},{"$f":"IF(BF$11>$F55,INDEX($AA56:BF56,BF11 -$F55),0)","v":0},{"$f":"IF(BG$11>$F55,INDEX($AA56:BG56,BG11 -$F55),0)","v":0},{"$f":"IF(BH$11>$F55,INDEX($AA56:BH56,BH11 -$F55),0)","v":0},{"$f":"IF(BI$11>$F55,INDEX($AA56:BI56,BI11 -$F55),0)","v":0},{"$f":"IF(BJ$11>$F55,INDEX($AA56:BJ56,BJ11 -$F55),0)","v":0}]
[]
[null,null,null,null,{"$f":"E80","v":"RP2 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y80","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E57","v":"Period after original RP3 end"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y57","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP2 / RP3 (5 periods) Flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA61:BJ61)","v":10},null,{"$f":"Z61 + AA59 - AA60","v":1},{"$f":"AA61 + AB59 - AB60","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"2022 Onwards"]
[null,null,null,null,{"$f":"I_Global!E$414","v":"Year 2022"},{"$f":"I_Global!F$414","v":2022},{"$f":"I_Global!G$414","v":"year"}]
[null,null,null,null,"2022 Onwards Flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$8 = $F$64, 1, Z65)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"2022 only flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$8 = $F$64, 1, 0)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"2020 Onwards"]
[null,null,null,null,{"$f":"I_Global!E$415","v":"Year 2020"},{"$f":"I_Global!F$415","v":2020},{"$f":"I_Global!G$415","v":"year"}]
[null,null,null,null,"2020 Onwards flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$8 = $F$69, 1, Z70)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"2018 Onwards"]
[null,null,null,null,{"$f":"I_Global!E416","v":"Year 2018"},{"$f":"I_Global!F416","v":2018},{"$f":"I_Global!G$416","v":"year"}]
[null,null,null,null,"2018 Onwards flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$8 = $F$73, 1, Z74)","v":0},{"$f":"IF(AB$8 = $F$73, 1, AA74)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["Pricing Control Periods"]
[]
[null,null,null,null,{"$f":"I_Global!E$32","v":"RP2 Period start"},{"$f":"I_Global!F$32","v":"2015-01-01"},{"$f":"I_Global!G$32","v":"date"}]
[null,null,null,null,{"$f":"E$24","v":"Period Beginning"},null,{"$f":"G$24","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$24","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E78&\" flag\"","v":"RP2 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F78 <= AA79, $F78 > Z79 ), 1, 0 )","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$33","v":"RP3 Period start"},{"$f":"I_Global!F$33","v":"2020-01-01"},{"$f":"I_Global!G$33","v":"date"}]
[null,null,null,null,{"$f":"E$24","v":"Period Beginning"},null,{"$f":"G$24","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$24","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E82&\" flag\"","v":"RP3 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F82 <= AA83, $F82 > Z83 ), 1, 0 )","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$34","v":"NR23 Period start"},{"$f":"I_Global!F$34","v":"2023-01-01"},{"$f":"I_Global!G$34","v":"date"}]
[null,null,null,null,{"$f":"E$24","v":"Period Beginning"},null,{"$f":"G$24","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$24","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E86&\" flag\"","v":"NR23 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F86 <= AA87, $F86 > Z87 ), 1, 0 )","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$35","v":"NR28 Period start"},{"$f":"I_Global!F$35","v":"2028-01-01"},{"$f":"I_Global!G$35","v":"date"}]
[null,null,null,null,{"$f":"E$24","v":"Period Beginning"},null,{"$f":"G$24","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$24","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E90&\" flag\"","v":"NR28 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F90 <= AA91, $F90 > Z91 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$36","v":"NR33 Period start"},{"$f":"I_Global!F$36","v":"2033-01-01"},{"$f":"I_Global!G$36","v":"date"}]
[null,null,null,null,{"$f":"E$24","v":"Period Beginning"},null,{"$f":"G$24","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$24","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E94&\" flag\"","v":"NR33 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F94 <= AA95, $F94 > Z95 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$37","v":"NR38 Period start"},{"$f":"I_Global!F$37","v":"2038-01-01"},{"$f":"I_Global!G$37","v":"date"}]
[null,null,null,null,{"$f":"E$24","v":"Period Beginning"},null,{"$f":"G$24","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$24","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E98&\" flag\"","v":"NR38 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F98 <= AA99, $F98 > Z99 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$38","v":"NR43 Period start"},{"$f":"I_Global!F$38","v":"2043-01-01"},{"$f":"I_Global!G$38","v":"date"}]
[null,null,null,null,{"$f":"E$24","v":"Period Beginning"},null,{"$f":"G$24","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$24","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,{"$f":"E102&\" flag\"","v":"NR43 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( AND( $F102 <= AA103, $F102 > Z103 ), 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[]
[null,null,null,1,{"$f":" E80","v":"RP2 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA80","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":" D106+1","v":2},{"$f":" E84","v":"RP3 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA84","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,{"$f":" E88","v":"NR23 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA88","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":" E92","v":"NR28 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,{"$f":" E96","v":"NR33 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":" E100","v":"NR38 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":" E104","v":"NR43 Period start flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,"New pricing period flag (for true-ups)",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA106:AA112)","v":1},0,0,0,0,1,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"LEFT(E106, LEN(E106)-18)","v":"RP2"}]
[null,null,null,null,"RP3"]
[null,null,null,null,"NR23"]
[null,null,null,null,"NR28"]
[null,null,null,null,"NR33"]
[null,null,null,null,"NR38"]
[null,null,null,null,"NR43"]
[null,null,null,null,{"$f":" E113","v":"New pricing period flag (for true-ups)"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA113","v":1},0,0,0,0,1,0,0,1,0,{"$f":" AK113","v":0},0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,"Pricing Period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM($Z122:AA122)","v":1},{"$f":" SUM($Z122:AB122)","v":1},{"$f":" SUM($Z122:AC122)","v":1},{"$f":" SUM($Z122:AD122)","v":1},{"$f":" SUM($Z122:AE122)","v":1},{"$f":" SUM($Z122:AF122)","v":2},{"$f":" SUM($Z122:AG122)","v":2},{"$f":" SUM($Z122:AH122)","v":2},{"$f":" SUM($Z122:AI122)","v":3},{"$f":" SUM($Z122:AJ122)","v":3},{"$f":" SUM($Z122:AK122)","v":3},{"$f":" SUM($Z122:AL122)","v":3},{"$f":" SUM($Z122:AM122)","v":3},{"$f":" SUM($Z122:AN122)","v":4},{"$f":" SUM($Z122:AO122)","v":4},{"$f":" SUM($Z122:AP122)","v":4},{"$f":" SUM($Z122:AQ122)","v":4},{"$f":" SUM($Z122:AR122)","v":4},{"$f":" SUM($Z122:AS122)","v":5},{"$f":" SUM($Z122:AT122)","v":5},{"$f":" SUM($Z122:AU122)","v":5},{"$f":" SUM($Z122:AV122)","v":5},{"$f":" SUM($Z122:AW122)","v":5},{"$f":" SUM($Z122:AX122)","v":6},{"$f":" SUM($Z122:AY122)","v":6},{"$f":" SUM($Z122:AZ122)","v":6},{"$f":" SUM($Z122:BA122)","v":6},{"$f":" SUM($Z122:BB122)","v":6},{"$f":" SUM($Z122:BC122)","v":7},{"$f":" SUM($Z122:BD122)","v":7},{"$f":" SUM($Z122:BE122)","v":7},{"$f":" SUM($Z122:BF122)","v":7},{"$f":" SUM($Z122:BG122)","v":7},{"$f":" SUM($Z122:BH122)","v":7},{"$f":" SUM($Z122:BI122)","v":7},{"$f":" SUM($Z122:BJ122)","v":7}]
[null,null,null,null,"Pricing Period",null,{"$f":"I_Global!$F$74","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX($E$115:$E$121, AA123)","v":"RP2"},"RP2","RP2","RP2","RP2","RP3","RP3","RP3","NR23","NR23","NR23","NR23","NR23","NR28","NR28","NR28","NR28","NR28","NR33","NR33","NR33","NR33","NR33","NR38","NR38","NR38","NR38","NR38","NR43","NR43","NR43","NR43","NR43","NR43","NR43","NR43"]
[]
[null,null,null,null,{"$f":"E115 & \" flag\"","v":"RP2 flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA126:BJ126)","v":5},null,{"$f":"IF(AA$124=$E115,1, 0)","v":1},{"$f":"IF(AB$124=$E115,1, 0)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E116 & \" flag\"","v":"RP3 flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"IF(AA$124=$E116,1, 0)","v":0},0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NR23 flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(AA$124=$E117,1, 0)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NR28 flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(AA$124=$E118,1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NR33 flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(AA$124=$E119,1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NR38 flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IF(AA$124=$E120,1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0]
[null,null,null,null,"NR43 flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,{"$f":"IF(AA$124=$E121,1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Up to NR28 Flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,{"$f":"SUM(AA126:AA128)","v":1},{"$f":"SUM(AB126:AB128)","v":1},1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"I_Global!E40","v":"Next Price Control Period Starts from"}]
[null,null,null,null,{"$f":"I_Global!E40","v":"Next Price Control Period Starts from"},{"$f":"I_Global!F40","v":"NR23"},{"$f":"I_Global!G40","v":"Price Control Period"}]
[null,null,null,null,{"$f":"E137 & \" - value in sequence\"","v":"Next Price Control Period Starts from - value in sequence"},{"$f":"MATCH($F$137, $E$115:$E$121, 0)","v":3},{"$f":"I_Global!$F$61","v":"#"}]
[]
[null,null,null,null,{"$f":"E138","v":"Next Price Control Period Starts from - value in sequence"},{"$f":"F138","v":3},{"$f":"I_Global!$F$61","v":"#"}]
[null,null,null,null,{"$f":"E123","v":"Pricing Period number"},null,{"$f":"G123","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA123","v":1},1,1,1,1,2,2,2,3,3,{"$f":"AK123","v":3},3,3,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,7,7,7,7,7,7,7,7]
[null,null,null,null,"Next Price Control Period flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA142:BJ142)","v":5},null,{"$f":"IF(AA141 =$F$140, 1, 0)","v":0},{"$f":"IF(AB141 =$F$140, 1, 0)","v":0},0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$138","v":"Next Price Control Period Starts from - value in sequence"},{"$f":"F$138","v":3},{"$f":"G$138","v":"#"}]
[null,null,null,null,{"$f":"E141","v":"Pricing Period number"},null,{"$f":"G141","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA141","v":1},1,1,1,1,2,2,2,3,3,{"$f":"AK141","v":3},3,3,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,7,7,7,7,7,7,7,7]
[null,null,null,null,"Subsequent Future Price Control Periods flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA146:BJ146)","v":23},null,{"$f":"IF(AA145 >$F$144, 1, 0)","v":0},{"$f":"IF(AB145 >$F$144, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":"E$142","v":"Next Price Control Period flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$142","v":5},null,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E146","v":"Subsequent Future Price Control Periods flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y146","v":23},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Future Price Control Flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA150:BJ150)","v":28},null,{"$f":"SUM(AA148:AA149)","v":0},{"$f":"SUM(AB148:AB149)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"RP2,RP3 & NR23 start year flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA152:BJ152)","v":3},null,{"$f":"SUM(AA106:AA108)","v":1},{"$f":"SUM(AB106:AB108)","v":0},0,0,0,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Solve for Price Control Period"]
[null,null,null,null,{"$f":"I_Global!E309","v":"Solve for RP2?"},{"$f":"I_Global!F309","v":"No"},{"$f":"I_Global!G309","v":"selection"}]
[null,null,null,null,{"$f":"I_Global!E310","v":"Solve for RP3?"},{"$f":"I_Global!F310","v":"No"},{"$f":"I_Global!G310","v":"selection"}]
[null,null,null,null,{"$f":"I_Global!E311","v":"Solve for NR23?"},{"$f":"I_Global!F311","v":"Yes"},{"$f":"I_Global!G311","v":"selection"}]
[null,null,null,null,{"$f":"I_Global!E312","v":"Solve for NR28?"},{"$f":"I_Global!F312","v":"No"},{"$f":"I_Global!G312","v":"selection"}]
[null,null,null,null,{"$f":"I_Global!E313","v":"Solve for NR33?"},{"$f":"I_Global!F313","v":"No"},{"$f":"I_Global!G313","v":"selection"}]
[null,null,null,null,{"$f":"I_Global!E314","v":"Solve for NR38?"},{"$f":"I_Global!F314","v":"No"},{"$f":"I_Global!G314","v":"selection"}]
[null,null,null,null,{"$f":"I_Global!E315","v":"Solve for NR43?"},{"$f":"I_Global!F315","v":"No"},{"$f":"I_Global!G315","v":"selection"}]
[null,null,null,null,null,{"$f":"I_Global!F316","v":"rSolveforPCPeriod"}]
[]
[null,null,null,null,{"$f":"I_Global!E305","v":"Yes"},{"$f":"I_Global!F305","v":"Yes"},{"$f":"I_Global!G305","v":"label"}]
[null,null,null,null,{"$f":"E42","v":"Forecast period flags"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y42","v":30},null,{"$f":"AA42","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E123","v":"Pricing Period number"},null,{"$f":"I_Global!$F$61","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y123","v":0},null,{"$f":"AA123","v":1},1,1,1,1,2,2,2,3,3,3,3,3,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,7,7,7,7,7,7,7,7]
[null,null,null,null,"Input: Solve Gearing via Macro",null,{"$f":"I_Global!$F$61","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX($F$155:$F$161, AA$166) = $F$164, 1, 0) * AA$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AB$166) = $F$164, 1, 0) * AB$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AC$166) = $F$164, 1, 0) * AC$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AD$166) = $F$164, 1, 0) * AD$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AE$166) = $F$164, 1, 0) * AE$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AF$166) = $F$164, 1, 0) * AF$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AG$166) = $F$164, 1, 0) * AG$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AH$166) = $F$164, 1, 0) * AH$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AI$166) = $F$164, 1, 0) * AI$165","v":1},{"$f":"IF(INDEX($F$155:$F$161, AJ$166) = $F$164, 1, 0) * AJ$165","v":1},{"$f":"IF(INDEX($F$155:$F$161, AK$166) = $F$164, 1, 0) * AK$165","v":1},{"$f":"IF(INDEX($F$155:$F$161, AL$166) = $F$164, 1, 0) * AL$165","v":1},{"$f":"IF(INDEX($F$155:$F$161, AM$166) = $F$164, 1, 0) * AM$165","v":1},{"$f":"IF(INDEX($F$155:$F$161, AN$166) = $F$164, 1, 0) * AN$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AO$166) = $F$164, 1, 0) * AO$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AP$166) = $F$164, 1, 0) * AP$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AQ$166) = $F$164, 1, 0) * AQ$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AR$166) = $F$164, 1, 0) * AR$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AS$166) = $F$164, 1, 0) * AS$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AT$166) = $F$164, 1, 0) * AT$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AU$166) = $F$164, 1, 0) * AU$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AV$166) = $F$164, 1, 0) * AV$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AW$166) = $F$164, 1, 0) * AW$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AX$166) = $F$164, 1, 0) * AX$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AY$166) = $F$164, 1, 0) * AY$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, AZ$166) = $F$164, 1, 0) * AZ$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, BA$166) = $F$164, 1, 0) * BA$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, BB$166) = $F$164, 1, 0) * BB$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, BC$166) = $F$164, 1, 0) * BC$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, BD$166) = $F$164, 1, 0) * BD$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, BE$166) = $F$164, 1, 0) * BE$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, BF$166) = $F$164, 1, 0) * BF$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, BG$166) = $F$164, 1, 0) * BG$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, BH$166) = $F$164, 1, 0) * BH$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, BI$166) = $F$164, 1, 0) * BI$165","v":0},{"$f":"IF(INDEX($F$155:$F$161, BJ$166) = $F$164, 1, 0) * BJ$165","v":0}]
[]
[null,null,null,null,{"$f":"I_Global!E346","v":"Start Year"},{"$f":"I_Global!F346","v":2020},{"$f":"I_Global!G346","v":"year"}]
[null,null,null,null,{"$f":"I_Global!E347","v":"End Year"},{"$f":"I_Global!F347","v":2022},{"$f":"I_Global!G347","v":"year"}]
[null,null,null,null,{"$f":"E8","v":"Calendar Year"},null,{"$f":"G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y8","v":0},null,{"$f":"AA8","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"TRS Adjustment Flag",null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$171 >= $F$169,  AA$171 <= $F$170), 1, 0)","v":0},{"$f":"IF(AND(AB$171 >= $F$169,  AB$171 <= $F$170), 1, 0)","v":0},0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"NR23 Reverse-Cumulative Flags"]
[null,null,null,null,{"$f":"C_Time!E128","v":"NR23 flag"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y128","v":5},null,{"$f":"C_Time!AA128","v":0},{"$f":"C_Time!AB128","v":0},{"$f":"C_Time!AC128","v":0},{"$f":"C_Time!AD128","v":0},{"$f":"C_Time!AE128","v":0},{"$f":"C_Time!AF128","v":0},{"$f":"C_Time!AG128","v":0},{"$f":"C_Time!AH128","v":0},{"$f":"C_Time!AI128","v":1},{"$f":"C_Time!AJ128","v":1},{"$f":"C_Time!AK128","v":1},{"$f":"C_Time!AL128","v":1},{"$f":"C_Time!AM128","v":1},{"$f":"C_Time!AN128","v":0},{"$f":"C_Time!AO128","v":0},{"$f":"C_Time!AP128","v":0},{"$f":"C_Time!AQ128","v":0},{"$f":"C_Time!AR128","v":0},{"$f":"C_Time!AS128","v":0},{"$f":"C_Time!AT128","v":0},{"$f":"C_Time!AU128","v":0},{"$f":"C_Time!AV128","v":0},{"$f":"C_Time!AW128","v":0},{"$f":"C_Time!AX128","v":0},{"$f":"C_Time!AY128","v":0},{"$f":"C_Time!AZ128","v":0},{"$f":"C_Time!BA128","v":0},{"$f":"C_Time!BB128","v":0},{"$f":"C_Time!BC128","v":0},{"$f":"C_Time!BD128","v":0},{"$f":"C_Time!BE128","v":0},{"$f":"C_Time!BF128","v":0},{"$f":"C_Time!BG128","v":0},{"$f":"C_Time!BH128","v":0},{"$f":"C_Time!BI128","v":0},{"$f":"C_Time!BJ128","v":0}]
[null,null,null,null,{"$f":"D174","v":"NR23 Reverse-Cumulative Flags"},null,{"$f":"I_Global!$F$73","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA176:BJ176)","v":15},null,{"$f":"SUM(AA175:$BJ$175) * AA175","v":0},{"$f":"SUM(AB175:$BJ$175) * AB175","v":0},{"$f":"SUM(AC175:$BJ$175) * AC175","v":0},{"$f":"SUM(AD175:$BJ$175) * AD175","v":0},{"$f":"SUM(AE175:$BJ$175) * AE175","v":0},{"$f":"SUM(AF175:$BJ$175) * AF175","v":0},{"$f":"SUM(AG175:$BJ$175) * AG175","v":0},{"$f":"SUM(AH175:$BJ$175) * AH175","v":0},{"$f":"SUM(AI175:$BJ$175) * AI175","v":5},{"$f":"SUM(AJ175:$BJ$175) * AJ175","v":4},{"$f":"SUM(AK175:$BJ$175) * AK175","v":3},{"$f":"SUM(AL175:$BJ$175) * AL175","v":2},{"$f":"SUM(AM175:$BJ$175) * AM175","v":1},{"$f":"SUM(AN175:$BJ$175) * AN175","v":0},{"$f":"SUM(AO175:$BJ$175) * AO175","v":0},{"$f":"SUM(AP175:$BJ$175) * AP175","v":0},{"$f":"SUM(AQ175:$BJ$175) * AQ175","v":0},{"$f":"SUM(AR175:$BJ$175) * AR175","v":0},{"$f":"SUM(AS175:$BJ$175) * AS175","v":0},{"$f":"SUM(AT175:$BJ$175) * AT175","v":0},{"$f":"SUM(AU175:$BJ$175) * AU175","v":0},{"$f":"SUM(AV175:$BJ$175) * AV175","v":0},{"$f":"SUM(AW175:$BJ$175) * AW175","v":0},{"$f":"SUM(AX175:$BJ$175) * AX175","v":0},{"$f":"SUM(AY175:$BJ$175) * AY175","v":0},{"$f":"SUM(AZ175:$BJ$175) * AZ175","v":0},{"$f":"SUM(BA175:$BJ$175) * BA175","v":0},{"$f":"SUM(BB175:$BJ$175) * BB175","v":0},{"$f":"SUM(BC175:$BJ$175) * BC175","v":0},{"$f":"SUM(BD175:$BJ$175) * BD175","v":0},{"$f":"SUM(BE175:$BJ$175) * BE175","v":0},{"$f":"SUM(BF175:$BJ$175) * BF175","v":0},{"$f":"SUM(BG175:$BJ$175) * BG175","v":0},{"$f":"SUM(BH175:$BJ$175) * BH175","v":0},{"$f":"SUM(BI175:$BJ$175) * BI175","v":0},{"$f":"SUM(BJ175:$BJ$175) * BJ175","v":0}]
[]
[]
["End of spreadsheet"]

{"sheet":"C_Index","index":24,"n_rows":980,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Index"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Indexation",null,null,null,null,{"$f":"INDEX('I_InputSets NERL'!$F$62:$F$63, $I$6)","v":"Indexation Set 1"}]
[]
[null,"Inputs"]
[]
[null,null,null,{"$f":"'I_Series NERL'!D34","v":"Indexation Set 1"}]
[null,null,null,{"$f":"'I_Series NERL'!D35","v":"Percentage Growth"}]
[null,null,null,null,{"$f":"'I_Series NERL'!E36","v":"RPI - within year growth"},null,{"$f":"'I_Series NERL'!G36","v":"%"},{"$f":"'I_Series NERL'!H36","v":"RPI 2020"},null,{"$f":"'I_Series NERL'!J36","v":"Interpolated Monthly Inflation.xlsx, Results!C6:K9"},{"$f":"'I_Series NERL'!K36","v":0},{"$f":"'I_Series NERL'!L36","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y36","v":0},null,{"$f":"'I_Series NERL'!AA36","v":0},{"$f":"'I_Series NERL'!AB36","v":0},{"$f":"'I_Series NERL'!AC36","v":0},{"$f":"'I_Series NERL'!AD36","v":0},{"$f":"'I_Series NERL'!AE36","v":1.0734072022160479E-2},{"$f":"'I_Series NERL'!AF36","v":7.7038974329814991E-3},{"$f":"'I_Series NERL'!AG36","v":4.1639344262295097E-2},{"$f":"'I_Series NERL'!AH36","v":5.896180215475022E-2},{"$f":"'I_Series NERL'!AI36","v":1.8784626003040206E-2},{"$f":"'I_Series NERL'!AJ36","v":1.3874068238776127E-2},{"$f":"'I_Series NERL'!AK36","v":1.455948765302395E-2},{"$f":"'I_Series NERL'!AL36","v":2.1548923742415571E-2},{"$f":"'I_Series NERL'!AM36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AN36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AO36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AP36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AQ36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AR36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AS36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AT36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AU36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AV36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AW36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AX36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AY36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!AZ36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!BA36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!BB36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!BC36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!BD36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!BE36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!BF36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!BG36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!BH36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!BI36","v":2.3231446130044908E-2},{"$f":"'I_Series NERL'!BJ36","v":2.3231446130044908E-2}]
[null,null,null,null,{"$f":"'I_Series NERL'!E37","v":"RPI - Annual Average"},null,{"$f":"'I_Series NERL'!G37","v":"%"},{"$f":"'I_Series NERL'!H37","v":"RPI 2020"},null,{"$f":"'I_Series NERL'!J37","v":"Interpolated Monthly Inflation.xlsx, Results!C6:K9"},{"$f":"'I_Series NERL'!K37","v":0},{"$f":"'I_Series NERL'!L37","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y37","v":0},null,{"$f":"'I_Series NERL'!AA37","v":0},{"$f":"'I_Series NERL'!AB37","v":0},{"$f":"'I_Series NERL'!AC37","v":0},{"$f":"'I_Series NERL'!AD37","v":0},{"$f":"'I_Series NERL'!AE37","v":0},{"$f":"'I_Series NERL'!AF37","v":1.5033471837488488E-2},{"$f":"'I_Series NERL'!AG37","v":4.0452568439605319E-2},{"$f":"'I_Series NERL'!AH37","v":0.11584699453551917},{"$f":"'I_Series NERL'!AI37","v":8.8846247796278144E-2},{"$f":"'I_Series NERL'!AJ37","v":1.6221975828076385E-2},{"$f":"'I_Series NERL'!AK37","v":9.7252567884198449E-3},{"$f":"'I_Series NERL'!AL37","v":1.7286034129330607E-2},{"$f":"'I_Series NERL'!AM37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AN37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AO37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AP37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AQ37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AR37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AS37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AT37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AU37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AV37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AW37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AX37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AY37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!AZ37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!BA37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!BB37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!BC37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!BD37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!BE37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!BF37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!BG37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!BH37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!BI37","v":2.802018348263724E-2},{"$f":"'I_Series NERL'!BJ37","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"'I_Series NERL'!E38","v":"CPI - within year growth"},null,{"$f":"'I_Series NERL'!G38","v":"%"},{"$f":"'I_Series NERL'!H38","v":"CPI 2020"},null,{"$f":"'I_Series NERL'!J38","v":"Interpolated Monthly Inflation.xlsx, Results!C6:K9"},{"$f":"'I_Series NERL'!K38","v":0},{"$f":"'I_Series NERL'!L38","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y38","v":0},null,{"$f":"'I_Series NERL'!AA38","v":0},{"$f":"'I_Series NERL'!AB38","v":0},{"$f":"'I_Series NERL'!AC38","v":0},{"$f":"'I_Series NERL'!AD38","v":0},{"$f":"'I_Series NERL'!AE38","v":6.4935064935065512E-3},{"$f":"'I_Series NERL'!AF38","v":4.1379310344826781E-3},{"$f":"'I_Series NERL'!AG38","v":3.1747217449764831E-2},{"$f":"'I_Series NERL'!AH38","v":4.5551065141447911E-2},{"$f":"'I_Series NERL'!AI38","v":1.1559326069907616E-2},{"$f":"'I_Series NERL'!AJ38","v":9.4324246379036136E-3},{"$f":"'I_Series NERL'!AK38","v":6.361224657756015E-3},{"$f":"'I_Series NERL'!AL38","v":1.3380024458579998E-2},{"$f":"'I_Series NERL'!AM38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AN38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AO38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AP38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AQ38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AR38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AS38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AT38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AU38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AV38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AW38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AX38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AY38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!AZ38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!BA38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!BB38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!BC38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!BD38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!BE38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!BF38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!BG38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!BH38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!BI38","v":1.6333251355824752E-2},{"$f":"'I_Series NERL'!BJ38","v":1.6333251355824752E-2}]
[null,null,null,null,{"$f":"'I_Series NERL'!E39","v":"CPI - Annual Average"},null,{"$f":"'I_Series NERL'!G39","v":"%"},{"$f":"'I_Series NERL'!H39","v":"CPI 2020"},null,{"$f":"'I_Series NERL'!J39","v":"Interpolated Monthly Inflation.xlsx, Results!C6:K9"},{"$f":"'I_Series NERL'!K39","v":0},{"$f":"'I_Series NERL'!L39","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y39","v":0},null,{"$f":"'I_Series NERL'!AA39","v":0},{"$f":"'I_Series NERL'!AB39","v":0},{"$f":"'I_Series NERL'!AC39","v":0},{"$f":"'I_Series NERL'!AD39","v":0},{"$f":"'I_Series NERL'!AE39","v":0},{"$f":"'I_Series NERL'!AF39","v":8.8126159554733352E-3},{"$f":"'I_Series NERL'!AG39","v":2.5823754789271902E-2},{"$f":"'I_Series NERL'!AH39","v":9.0535594233211558E-2},{"$f":"'I_Series NERL'!AI39","v":6.1359439712091124E-2},{"$f":"'I_Series NERL'!AJ39","v":8.5674714548986675E-3},{"$f":"'I_Series NERL'!AK39","v":1.1558271762361905E-3},{"$f":"'I_Series NERL'!AL39","v":4.9967691413776993E-3},{"$f":"'I_Series NERL'!AM39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AN39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AO39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AP39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AQ39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AR39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AS39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AT39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AU39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AV39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AW39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AX39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AY39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!AZ39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!BA39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!BB39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!BC39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!BD39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!BE39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!BF39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!BG39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!BH39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!BI39","v":1.5726789585522205E-2},{"$f":"'I_Series NERL'!BJ39","v":1.5726789585522205E-2}]
[]
[null,null,null,{"$f":"'I_Series NERL'!D41","v":"Indexation Set 2"}]
[null,null,null,{"$f":"'I_Series NERL'!D42","v":"Percentage Growth"}]
[null,null,null,null,{"$f":"'I_Series NERL'!E43","v":"RPI - within year growth"},null,{"$f":"'I_Series NERL'!G43","v":"%"},{"$f":"'I_Series NERL'!H43","v":"RPI 2020"},null,{"$f":"'I_Series NERL'!J43","v":0},{"$f":"'I_Series NERL'!K43","v":0},{"$f":"'I_Series NERL'!L43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y43","v":0},null,{"$f":"'I_Series NERL'!AA43","v":0},{"$f":"'I_Series NERL'!AB43","v":0},{"$f":"'I_Series NERL'!AC43","v":0},{"$f":"'I_Series NERL'!AD43","v":0},{"$f":"'I_Series NERL'!AE43","v":0},{"$f":"'I_Series NERL'!AF43","v":0},{"$f":"'I_Series NERL'!AG43","v":0},{"$f":"'I_Series NERL'!AH43","v":0},{"$f":"'I_Series NERL'!AI43","v":0},{"$f":"'I_Series NERL'!AJ43","v":0},{"$f":"'I_Series NERL'!AK43","v":0},{"$f":"'I_Series NERL'!AL43","v":0},{"$f":"'I_Series NERL'!AM43","v":0},{"$f":"'I_Series NERL'!AN43","v":0},{"$f":"'I_Series NERL'!AO43","v":0},{"$f":"'I_Series NERL'!AP43","v":0},{"$f":"'I_Series NERL'!AQ43","v":0},{"$f":"'I_Series NERL'!AR43","v":0},{"$f":"'I_Series NERL'!AS43","v":0},{"$f":"'I_Series NERL'!AT43","v":0},{"$f":"'I_Series NERL'!AU43","v":0},{"$f":"'I_Series NERL'!AV43","v":0},{"$f":"'I_Series NERL'!AW43","v":0},{"$f":"'I_Series NERL'!AX43","v":0},{"$f":"'I_Series NERL'!AY43","v":0},{"$f":"'I_Series NERL'!AZ43","v":0},{"$f":"'I_Series NERL'!BA43","v":0},{"$f":"'I_Series NERL'!BB43","v":0},{"$f":"'I_Series NERL'!BC43","v":0},{"$f":"'I_Series NERL'!BD43","v":0},{"$f":"'I_Series NERL'!BE43","v":0},{"$f":"'I_Series NERL'!BF43","v":0},{"$f":"'I_Series NERL'!BG43","v":0},{"$f":"'I_Series NERL'!BH43","v":0},{"$f":"'I_Series NERL'!BI43","v":0},{"$f":"'I_Series NERL'!BJ43","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E44","v":"RPI - Annual Average"},null,{"$f":"'I_Series NERL'!G44","v":"%"},{"$f":"'I_Series NERL'!H44","v":"RPI 2020"},null,{"$f":"'I_Series NERL'!J44","v":0},{"$f":"'I_Series NERL'!K44","v":0},{"$f":"'I_Series NERL'!L44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y44","v":0},null,{"$f":"'I_Series NERL'!AA44","v":0},{"$f":"'I_Series NERL'!AB44","v":0},{"$f":"'I_Series NERL'!AC44","v":0},{"$f":"'I_Series NERL'!AD44","v":0},{"$f":"'I_Series NERL'!AE44","v":0},{"$f":"'I_Series NERL'!AF44","v":0},{"$f":"'I_Series NERL'!AG44","v":0},{"$f":"'I_Series NERL'!AH44","v":0},{"$f":"'I_Series NERL'!AI44","v":0},{"$f":"'I_Series NERL'!AJ44","v":0},{"$f":"'I_Series NERL'!AK44","v":0},{"$f":"'I_Series NERL'!AL44","v":0},{"$f":"'I_Series NERL'!AM44","v":0},{"$f":"'I_Series NERL'!AN44","v":0},{"$f":"'I_Series NERL'!AO44","v":0},{"$f":"'I_Series NERL'!AP44","v":0},{"$f":"'I_Series NERL'!AQ44","v":0},{"$f":"'I_Series NERL'!AR44","v":0},{"$f":"'I_Series NERL'!AS44","v":0},{"$f":"'I_Series NERL'!AT44","v":0},{"$f":"'I_Series NERL'!AU44","v":0},{"$f":"'I_Series NERL'!AV44","v":0},{"$f":"'I_Series NERL'!AW44","v":0},{"$f":"'I_Series NERL'!AX44","v":0},{"$f":"'I_Series NERL'!AY44","v":0},{"$f":"'I_Series NERL'!AZ44","v":0},{"$f":"'I_Series NERL'!BA44","v":0},{"$f":"'I_Series NERL'!BB44","v":0},{"$f":"'I_Series NERL'!BC44","v":0},{"$f":"'I_Series NERL'!BD44","v":0},{"$f":"'I_Series NERL'!BE44","v":0},{"$f":"'I_Series NERL'!BF44","v":0},{"$f":"'I_Series NERL'!BG44","v":0},{"$f":"'I_Series NERL'!BH44","v":0},{"$f":"'I_Series NERL'!BI44","v":0},{"$f":"'I_Series NERL'!BJ44","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E45","v":"CPI - within year growth"},null,{"$f":"'I_Series NERL'!G45","v":"%"},{"$f":"'I_Series NERL'!H45","v":"CPI 2020"},null,{"$f":"'I_Series NERL'!J45","v":0},{"$f":"'I_Series NERL'!K45","v":0},{"$f":"'I_Series NERL'!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y45","v":0},null,{"$f":"'I_Series NERL'!AA45","v":0},{"$f":"'I_Series NERL'!AB45","v":0},{"$f":"'I_Series NERL'!AC45","v":0},{"$f":"'I_Series NERL'!AD45","v":0},{"$f":"'I_Series NERL'!AE45","v":0},{"$f":"'I_Series NERL'!AF45","v":0},{"$f":"'I_Series NERL'!AG45","v":0},{"$f":"'I_Series NERL'!AH45","v":0},{"$f":"'I_Series NERL'!AI45","v":0},{"$f":"'I_Series NERL'!AJ45","v":0},{"$f":"'I_Series NERL'!AK45","v":0},{"$f":"'I_Series NERL'!AL45","v":0},{"$f":"'I_Series NERL'!AM45","v":0},{"$f":"'I_Series NERL'!AN45","v":0},{"$f":"'I_Series NERL'!AO45","v":0},{"$f":"'I_Series NERL'!AP45","v":0},{"$f":"'I_Series NERL'!AQ45","v":0},{"$f":"'I_Series NERL'!AR45","v":0},{"$f":"'I_Series NERL'!AS45","v":0},{"$f":"'I_Series NERL'!AT45","v":0},{"$f":"'I_Series NERL'!AU45","v":0},{"$f":"'I_Series NERL'!AV45","v":0},{"$f":"'I_Series NERL'!AW45","v":0},{"$f":"'I_Series NERL'!AX45","v":0},{"$f":"'I_Series NERL'!AY45","v":0},{"$f":"'I_Series NERL'!AZ45","v":0},{"$f":"'I_Series NERL'!BA45","v":0},{"$f":"'I_Series NERL'!BB45","v":0},{"$f":"'I_Series NERL'!BC45","v":0},{"$f":"'I_Series NERL'!BD45","v":0},{"$f":"'I_Series NERL'!BE45","v":0},{"$f":"'I_Series NERL'!BF45","v":0},{"$f":"'I_Series NERL'!BG45","v":0},{"$f":"'I_Series NERL'!BH45","v":0},{"$f":"'I_Series NERL'!BI45","v":0},{"$f":"'I_Series NERL'!BJ45","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E46","v":"CPI - Annual Average"},null,{"$f":"'I_Series NERL'!G46","v":"%"},{"$f":"'I_Series NERL'!H46","v":"CPI 2020"},null,{"$f":"'I_Series NERL'!J46","v":0},{"$f":"'I_Series NERL'!K46","v":0},{"$f":"'I_Series NERL'!L46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y46","v":0},null,{"$f":"'I_Series NERL'!AA46","v":0},{"$f":"'I_Series NERL'!AB46","v":0},{"$f":"'I_Series NERL'!AC46","v":0},{"$f":"'I_Series NERL'!AD46","v":0},{"$f":"'I_Series NERL'!AE46","v":0},{"$f":"'I_Series NERL'!AF46","v":0},{"$f":"'I_Series NERL'!AG46","v":0},{"$f":"'I_Series NERL'!AH46","v":0},{"$f":"'I_Series NERL'!AI46","v":0},{"$f":"'I_Series NERL'!AJ46","v":0},{"$f":"'I_Series NERL'!AK46","v":0},{"$f":"'I_Series NERL'!AL46","v":0},{"$f":"'I_Series NERL'!AM46","v":0},{"$f":"'I_Series NERL'!AN46","v":0},{"$f":"'I_Series NERL'!AO46","v":0},{"$f":"'I_Series NERL'!AP46","v":0},{"$f":"'I_Series NERL'!AQ46","v":0},{"$f":"'I_Series NERL'!AR46","v":0},{"$f":"'I_Series NERL'!AS46","v":0},{"$f":"'I_Series NERL'!AT46","v":0},{"$f":"'I_Series NERL'!AU46","v":0},{"$f":"'I_Series NERL'!AV46","v":0},{"$f":"'I_Series NERL'!AW46","v":0},{"$f":"'I_Series NERL'!AX46","v":0},{"$f":"'I_Series NERL'!AY46","v":0},{"$f":"'I_Series NERL'!AZ46","v":0},{"$f":"'I_Series NERL'!BA46","v":0},{"$f":"'I_Series NERL'!BB46","v":0},{"$f":"'I_Series NERL'!BC46","v":0},{"$f":"'I_Series NERL'!BD46","v":0},{"$f":"'I_Series NERL'!BE46","v":0},{"$f":"'I_Series NERL'!BF46","v":0},{"$f":"'I_Series NERL'!BG46","v":0},{"$f":"'I_Series NERL'!BH46","v":0},{"$f":"'I_Series NERL'!BI46","v":0},{"$f":"'I_Series NERL'!BJ46","v":0}]
[]
[null,null,null,{"$f":"'I_Series NERL'!D48","v":"Indexation Set 3"}]
[null,null,null,{"$f":"'I_Series NERL'!D49","v":"Percentage Growth"}]
[null,null,null,null,{"$f":"'I_Series NERL'!E50","v":"RPI - within year growth"},null,{"$f":"'I_Series NERL'!G50","v":"%"},{"$f":"'I_Series NERL'!H50","v":"RPI 2020"},null,{"$f":"'I_Series NERL'!J50","v":0},{"$f":"'I_Series NERL'!K50","v":0},{"$f":"'I_Series NERL'!L50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y50","v":0},null,{"$f":"'I_Series NERL'!AA50","v":0},{"$f":"'I_Series NERL'!AB50","v":0},{"$f":"'I_Series NERL'!AC50","v":0},{"$f":"'I_Series NERL'!AD50","v":0},{"$f":"'I_Series NERL'!AE50","v":0},{"$f":"'I_Series NERL'!AF50","v":0},{"$f":"'I_Series NERL'!AG50","v":0},{"$f":"'I_Series NERL'!AH50","v":0},{"$f":"'I_Series NERL'!AI50","v":0},{"$f":"'I_Series NERL'!AJ50","v":0},{"$f":"'I_Series NERL'!AK50","v":0},{"$f":"'I_Series NERL'!AL50","v":0},{"$f":"'I_Series NERL'!AM50","v":0},{"$f":"'I_Series NERL'!AN50","v":0},{"$f":"'I_Series NERL'!AO50","v":0},{"$f":"'I_Series NERL'!AP50","v":0},{"$f":"'I_Series NERL'!AQ50","v":0},{"$f":"'I_Series NERL'!AR50","v":0},{"$f":"'I_Series NERL'!AS50","v":0},{"$f":"'I_Series NERL'!AT50","v":0},{"$f":"'I_Series NERL'!AU50","v":0},{"$f":"'I_Series NERL'!AV50","v":0},{"$f":"'I_Series NERL'!AW50","v":0},{"$f":"'I_Series NERL'!AX50","v":0},{"$f":"'I_Series NERL'!AY50","v":0},{"$f":"'I_Series NERL'!AZ50","v":0},{"$f":"'I_Series NERL'!BA50","v":0},{"$f":"'I_Series NERL'!BB50","v":0},{"$f":"'I_Series NERL'!BC50","v":0},{"$f":"'I_Series NERL'!BD50","v":0},{"$f":"'I_Series NERL'!BE50","v":0},{"$f":"'I_Series NERL'!BF50","v":0},{"$f":"'I_Series NERL'!BG50","v":0},{"$f":"'I_Series NERL'!BH50","v":0},{"$f":"'I_Series NERL'!BI50","v":0},{"$f":"'I_Series NERL'!BJ50","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E51","v":"RPI - Annual Average"},null,{"$f":"'I_Series NERL'!G51","v":"%"},{"$f":"'I_Series NERL'!H51","v":"RPI 2020"},null,{"$f":"'I_Series NERL'!J51","v":0},{"$f":"'I_Series NERL'!K51","v":0},{"$f":"'I_Series NERL'!L51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y51","v":0},null,{"$f":"'I_Series NERL'!AA51","v":0},{"$f":"'I_Series NERL'!AB51","v":0},{"$f":"'I_Series NERL'!AC51","v":0},{"$f":"'I_Series NERL'!AD51","v":0},{"$f":"'I_Series NERL'!AE51","v":0},{"$f":"'I_Series NERL'!AF51","v":0},{"$f":"'I_Series NERL'!AG51","v":0},{"$f":"'I_Series NERL'!AH51","v":0},{"$f":"'I_Series NERL'!AI51","v":0},{"$f":"'I_Series NERL'!AJ51","v":0},{"$f":"'I_Series NERL'!AK51","v":0},{"$f":"'I_Series NERL'!AL51","v":0},{"$f":"'I_Series NERL'!AM51","v":0},{"$f":"'I_Series NERL'!AN51","v":0},{"$f":"'I_Series NERL'!AO51","v":0},{"$f":"'I_Series NERL'!AP51","v":0},{"$f":"'I_Series NERL'!AQ51","v":0},{"$f":"'I_Series NERL'!AR51","v":0},{"$f":"'I_Series NERL'!AS51","v":0},{"$f":"'I_Series NERL'!AT51","v":0},{"$f":"'I_Series NERL'!AU51","v":0},{"$f":"'I_Series NERL'!AV51","v":0},{"$f":"'I_Series NERL'!AW51","v":0},{"$f":"'I_Series NERL'!AX51","v":0},{"$f":"'I_Series NERL'!AY51","v":0},{"$f":"'I_Series NERL'!AZ51","v":0},{"$f":"'I_Series NERL'!BA51","v":0},{"$f":"'I_Series NERL'!BB51","v":0},{"$f":"'I_Series NERL'!BC51","v":0},{"$f":"'I_Series NERL'!BD51","v":0},{"$f":"'I_Series NERL'!BE51","v":0},{"$f":"'I_Series NERL'!BF51","v":0},{"$f":"'I_Series NERL'!BG51","v":0},{"$f":"'I_Series NERL'!BH51","v":0},{"$f":"'I_Series NERL'!BI51","v":0},{"$f":"'I_Series NERL'!BJ51","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E52","v":"CPI - within year growth"},null,{"$f":"'I_Series NERL'!G52","v":"%"},{"$f":"'I_Series NERL'!H52","v":"CPI 2020"},null,{"$f":"'I_Series NERL'!J52","v":0},{"$f":"'I_Series NERL'!K52","v":0},{"$f":"'I_Series NERL'!L52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y52","v":0},null,{"$f":"'I_Series NERL'!AA52","v":0},{"$f":"'I_Series NERL'!AB52","v":0},{"$f":"'I_Series NERL'!AC52","v":0},{"$f":"'I_Series NERL'!AD52","v":0},{"$f":"'I_Series NERL'!AE52","v":0},{"$f":"'I_Series NERL'!AF52","v":0},{"$f":"'I_Series NERL'!AG52","v":0},{"$f":"'I_Series NERL'!AH52","v":0},{"$f":"'I_Series NERL'!AI52","v":0},{"$f":"'I_Series NERL'!AJ52","v":0},{"$f":"'I_Series NERL'!AK52","v":0},{"$f":"'I_Series NERL'!AL52","v":0},{"$f":"'I_Series NERL'!AM52","v":0},{"$f":"'I_Series NERL'!AN52","v":0},{"$f":"'I_Series NERL'!AO52","v":0},{"$f":"'I_Series NERL'!AP52","v":0},{"$f":"'I_Series NERL'!AQ52","v":0},{"$f":"'I_Series NERL'!AR52","v":0},{"$f":"'I_Series NERL'!AS52","v":0},{"$f":"'I_Series NERL'!AT52","v":0},{"$f":"'I_Series NERL'!AU52","v":0},{"$f":"'I_Series NERL'!AV52","v":0},{"$f":"'I_Series NERL'!AW52","v":0},{"$f":"'I_Series NERL'!AX52","v":0},{"$f":"'I_Series NERL'!AY52","v":0},{"$f":"'I_Series NERL'!AZ52","v":0},{"$f":"'I_Series NERL'!BA52","v":0},{"$f":"'I_Series NERL'!BB52","v":0},{"$f":"'I_Series NERL'!BC52","v":0},{"$f":"'I_Series NERL'!BD52","v":0},{"$f":"'I_Series NERL'!BE52","v":0},{"$f":"'I_Series NERL'!BF52","v":0},{"$f":"'I_Series NERL'!BG52","v":0},{"$f":"'I_Series NERL'!BH52","v":0},{"$f":"'I_Series NERL'!BI52","v":0},{"$f":"'I_Series NERL'!BJ52","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E53","v":"CPI - Annual Average"},null,{"$f":"'I_Series NERL'!G53","v":"%"},{"$f":"'I_Series NERL'!H53","v":"CPI 2020"},null,{"$f":"'I_Series NERL'!J53","v":0},{"$f":"'I_Series NERL'!K53","v":0},{"$f":"'I_Series NERL'!L53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y53","v":0},null,{"$f":"'I_Series NERL'!AA53","v":0},{"$f":"'I_Series NERL'!AB53","v":0},{"$f":"'I_Series NERL'!AC53","v":0},{"$f":"'I_Series NERL'!AD53","v":0},{"$f":"'I_Series NERL'!AE53","v":0},{"$f":"'I_Series NERL'!AF53","v":0},{"$f":"'I_Series NERL'!AG53","v":0},{"$f":"'I_Series NERL'!AH53","v":0},{"$f":"'I_Series NERL'!AI53","v":0},{"$f":"'I_Series NERL'!AJ53","v":0},{"$f":"'I_Series NERL'!AK53","v":0},{"$f":"'I_Series NERL'!AL53","v":0},{"$f":"'I_Series NERL'!AM53","v":0},{"$f":"'I_Series NERL'!AN53","v":0},{"$f":"'I_Series NERL'!AO53","v":0},{"$f":"'I_Series NERL'!AP53","v":0},{"$f":"'I_Series NERL'!AQ53","v":0},{"$f":"'I_Series NERL'!AR53","v":0},{"$f":"'I_Series NERL'!AS53","v":0},{"$f":"'I_Series NERL'!AT53","v":0},{"$f":"'I_Series NERL'!AU53","v":0},{"$f":"'I_Series NERL'!AV53","v":0},{"$f":"'I_Series NERL'!AW53","v":0},{"$f":"'I_Series NERL'!AX53","v":0},{"$f":"'I_Series NERL'!AY53","v":0},{"$f":"'I_Series NERL'!AZ53","v":0},{"$f":"'I_Series NERL'!BA53","v":0},{"$f":"'I_Series NERL'!BB53","v":0},{"$f":"'I_Series NERL'!BC53","v":0},{"$f":"'I_Series NERL'!BD53","v":0},{"$f":"'I_Series NERL'!BE53","v":0},{"$f":"'I_Series NERL'!BF53","v":0},{"$f":"'I_Series NERL'!BG53","v":0},{"$f":"'I_Series NERL'!BH53","v":0},{"$f":"'I_Series NERL'!BI53","v":0},{"$f":"'I_Series NERL'!BJ53","v":0}]
[]
[null,"Active Indexation"]
[]
[null,null,null,"Active Indexation Forecasts",null,{"$f":"MATCH(F16,I_Global!F217:F219,0)","v":1},"Selection"]
[null,null,null,null,{"$f":"E36 & \" outturn forecast\"","v":"RPI - within year growth outturn forecast"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$43,AA22,AA29,AA36)","v":0},0,0,0,1.0734072022160479E-2,7.7038974329814991E-3,4.1639344262295097E-2,5.896180215475022E-2,1.8784626003040206E-2,1.3874068238776127E-2,1.455948765302395E-2,2.1548923742415571E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2]
[null,null,null,null,{"$f":"E37 & \" outturn forecast\"","v":"RPI - Annual Average outturn forecast"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$43,AA23,AA30,AA37)","v":0},{"$f":"CHOOSE($F$43,AB23,AB30,AB37)","v":0},0,0,0,1.5033471837488488E-2,4.0452568439605319E-2,0.11584699453551917,8.8846247796278144E-2,1.6221975828076385E-2,9.7252567884198449E-3,1.7286034129330607E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,{"$f":"CHOOSE($F$43,AQ23,AQ30,AQ37)","v":2.802018348263724E-2},2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[null,null,null,null,{"$f":"E38 & \" outturn forecast\"","v":"CPI - within year growth outturn forecast"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$43,AA24,AA31,AA38)","v":0},{"$f":"CHOOSE($F$43,AB24,AB31,AB38)","v":0},0,0,6.4935064935065512E-3,4.1379310344826781E-3,3.1747217449764831E-2,4.5551065141447911E-2,1.1559326069907616E-2,9.4324246379036136E-3,6.361224657756015E-3,1.3380024458579998E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,{"$f":"CHOOSE($F$43,AQ24,AQ31,AQ38)","v":1.6333251355824752E-2},1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2]
[null,null,null,null,{"$f":"E39 & \" outturn forecast\"","v":"CPI - Annual Average outturn forecast"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$43,AA25,AA32,AA39)","v":0},{"$f":"CHOOSE($F$43,AB25,AB32,AB39)","v":0},0,0,0,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,{"$f":"CHOOSE($F$43,AQ25,AQ32,AQ39)","v":1.5726789585522205E-2},1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[]
[null,null,null,"% Growth in index"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E399","v":"RPI - within year growth - actuals"},null,{"$f":"I_Actuals!G399","v":"%"},null,null,{"$f":"I_Actuals!J399","v":"ONS, monthly CPI, RPI indices (mm23).xlsx, RPI_rates tab, column I and K"},{"$f":"I_Actuals!K399","v":0},{"$f":"I_Actuals!L399","v":"Being published with this model"},{"$f":"I_Actuals!M399","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y399","v":0},null,{"$f":"I_Actuals!AA399","v":7.9613215149072492E-3},{"$f":"I_Actuals!AB399","v":1.5396312488120234E-2},{"$f":"I_Actuals!AC399","v":2.0644095788604488E-2},{"$f":"I_Actuals!AD399","v":1.4264575318141626E-2},{"$f":"I_Actuals!AE399","v":1.0734072022160479E-2},{"$f":"I_Actuals!AF399","v":7.7038974329814991E-3},{"$f":"I_Actuals!AG399","v":4.1639344262295097E-2},{"$f":"I_Actuals!AH399","v":0},{"$f":"I_Actuals!AI399","v":0},{"$f":"I_Actuals!AJ399","v":0},{"$f":"I_Actuals!AK399","v":0},{"$f":"I_Actuals!AL399","v":0},{"$f":"I_Actuals!AM399","v":0},{"$f":"I_Actuals!AN399","v":0},{"$f":"I_Actuals!AO399","v":0},{"$f":"I_Actuals!AP399","v":0},{"$f":"I_Actuals!AQ399","v":0},{"$f":"I_Actuals!AR399","v":0},{"$f":"I_Actuals!AS399","v":0},{"$f":"I_Actuals!AT399","v":0},{"$f":"I_Actuals!AU399","v":0},{"$f":"I_Actuals!AV399","v":0},{"$f":"I_Actuals!AW399","v":0},{"$f":"I_Actuals!AX399","v":0},{"$f":"I_Actuals!AY399","v":0},{"$f":"I_Actuals!AZ399","v":0},{"$f":"I_Actuals!BA399","v":0},{"$f":"I_Actuals!BB399","v":0},{"$f":"I_Actuals!BC399","v":0},{"$f":"I_Actuals!BD399","v":0},{"$f":"I_Actuals!BE399","v":0},{"$f":"I_Actuals!BF399","v":0},{"$f":"I_Actuals!BG399","v":0},{"$f":"I_Actuals!BH399","v":0},{"$f":"I_Actuals!BI399","v":0},{"$f":"I_Actuals!BJ399","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E400","v":"RPI - Annual Average - actuals"},null,{"$f":"I_Actuals!G400","v":"%"},null,null,{"$f":"I_Actuals!J400","v":"ONS, monthly CPI, RPI indices (mm23).xlsx, RPI_rates tab, column I and K"},{"$f":"I_Actuals!K400","v":0},{"$f":"I_Actuals!L400","v":"Being published with this model"},{"$f":"I_Actuals!M400","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y400","v":0},null,{"$f":"I_Actuals!AA400","v":9.7969014451244618E-3},{"$f":"I_Actuals!AB400","v":1.7437550362610743E-2},{"$f":"I_Actuals!AC400","v":3.5829690172970885E-2},{"$f":"I_Actuals!AD400","v":3.3428143254732756E-2},{"$f":"I_Actuals!AE400","v":2.5628884285291642E-2},{"$f":"I_Actuals!AF400","v":1.5033471837488488E-2},{"$f":"I_Actuals!AG400","v":4.0452568439605319E-2},{"$f":"I_Actuals!AH400","v":0},{"$f":"I_Actuals!AI400","v":0},{"$f":"I_Actuals!AJ400","v":0},{"$f":"I_Actuals!AK400","v":0},{"$f":"I_Actuals!AL400","v":0},{"$f":"I_Actuals!AM400","v":0},{"$f":"I_Actuals!AN400","v":0},{"$f":"I_Actuals!AO400","v":0},{"$f":"I_Actuals!AP400","v":0},{"$f":"I_Actuals!AQ400","v":0},{"$f":"I_Actuals!AR400","v":0},{"$f":"I_Actuals!AS400","v":0},{"$f":"I_Actuals!AT400","v":0},{"$f":"I_Actuals!AU400","v":0},{"$f":"I_Actuals!AV400","v":0},{"$f":"I_Actuals!AW400","v":0},{"$f":"I_Actuals!AX400","v":0},{"$f":"I_Actuals!AY400","v":0},{"$f":"I_Actuals!AZ400","v":0},{"$f":"I_Actuals!BA400","v":0},{"$f":"I_Actuals!BB400","v":0},{"$f":"I_Actuals!BC400","v":0},{"$f":"I_Actuals!BD400","v":0},{"$f":"I_Actuals!BE400","v":0},{"$f":"I_Actuals!BF400","v":0},{"$f":"I_Actuals!BG400","v":0},{"$f":"I_Actuals!BH400","v":0},{"$f":"I_Actuals!BI400","v":0},{"$f":"I_Actuals!BJ400","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E401","v":"CPI - within year growth - actuals"},null,{"$f":"I_Actuals!G401","v":"%"},null,null,{"$f":"I_Actuals!J401","v":"ONS, monthly CPI, RPI indices (mm23).xlsx, CPI_rates tab, column J and L"},{"$f":"I_Actuals!K401","v":0},{"$f":"I_Actuals!L401","v":"Being published with this model"},{"$f":"I_Actuals!M401","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y401","v":0},null,{"$f":"I_Actuals!AA401","v":2.916423631364129E-3},{"$f":"I_Actuals!AB401","v":1.2419274714356554E-2},{"$f":"I_Actuals!AC401","v":1.4915746190437895E-2},{"$f":"I_Actuals!AD401","v":1.1172305271440086E-2},{"$f":"I_Actuals!AE401","v":6.4935064935065512E-3},{"$f":"I_Actuals!AF401","v":4.1379310344826781E-3},{"$f":"I_Actuals!AG401","v":3.1747217449764831E-2},{"$f":"I_Actuals!AH401","v":0},{"$f":"I_Actuals!AI401","v":0},{"$f":"I_Actuals!AJ401","v":0},{"$f":"I_Actuals!AK401","v":0},{"$f":"I_Actuals!AL401","v":0},{"$f":"I_Actuals!AM401","v":0},{"$f":"I_Actuals!AN401","v":0},{"$f":"I_Actuals!AO401","v":0},{"$f":"I_Actuals!AP401","v":0},{"$f":"I_Actuals!AQ401","v":0},{"$f":"I_Actuals!AR401","v":0},{"$f":"I_Actuals!AS401","v":0},{"$f":"I_Actuals!AT401","v":0},{"$f":"I_Actuals!AU401","v":0},{"$f":"I_Actuals!AV401","v":0},{"$f":"I_Actuals!AW401","v":0},{"$f":"I_Actuals!AX401","v":0},{"$f":"I_Actuals!AY401","v":0},{"$f":"I_Actuals!AZ401","v":0},{"$f":"I_Actuals!BA401","v":0},{"$f":"I_Actuals!BB401","v":0},{"$f":"I_Actuals!BC401","v":0},{"$f":"I_Actuals!BD401","v":0},{"$f":"I_Actuals!BE401","v":0},{"$f":"I_Actuals!BF401","v":0},{"$f":"I_Actuals!BG401","v":0},{"$f":"I_Actuals!BH401","v":0},{"$f":"I_Actuals!BI401","v":0},{"$f":"I_Actuals!BJ401","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E402","v":"CPI - Annual Average - actuals"},null,{"$f":"I_Actuals!G402","v":"%"},null,null,{"$f":"I_Actuals!J402","v":"ONS, monthly CPI, RPI indices (mm23).xlsx, CPI_rates tab, column J and L"},{"$f":"I_Actuals!K402","v":0},{"$f":"I_Actuals!L402","v":"Being published with this model"},{"$f":"I_Actuals!M402","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y402","v":0},null,{"$f":"I_Actuals!AA402","v":5.0020842017528544E-4},{"$f":"I_Actuals!AB402","v":6.4161319890012614E-3},{"$f":"I_Actuals!AC402","v":2.6908428547772534E-2},{"$f":"I_Actuals!AD402","v":2.4752076110618138E-2},{"$f":"I_Actuals!AE402","v":1.7781274586939677E-2},{"$f":"I_Actuals!AF402","v":8.8126159554733352E-3},{"$f":"I_Actuals!AG402","v":2.5999999999999999E-2},{"$f":"I_Actuals!AH402","v":0},{"$f":"I_Actuals!AI402","v":0},{"$f":"I_Actuals!AJ402","v":0},{"$f":"I_Actuals!AK402","v":0},{"$f":"I_Actuals!AL402","v":0},{"$f":"I_Actuals!AM402","v":0},{"$f":"I_Actuals!AN402","v":0},{"$f":"I_Actuals!AO402","v":0},{"$f":"I_Actuals!AP402","v":0},{"$f":"I_Actuals!AQ402","v":0},{"$f":"I_Actuals!AR402","v":0},{"$f":"I_Actuals!AS402","v":0},{"$f":"I_Actuals!AT402","v":0},{"$f":"I_Actuals!AU402","v":0},{"$f":"I_Actuals!AV402","v":0},{"$f":"I_Actuals!AW402","v":0},{"$f":"I_Actuals!AX402","v":0},{"$f":"I_Actuals!AY402","v":0},{"$f":"I_Actuals!AZ402","v":0},{"$f":"I_Actuals!BA402","v":0},{"$f":"I_Actuals!BB402","v":0},{"$f":"I_Actuals!BC402","v":0},{"$f":"I_Actuals!BD402","v":0},{"$f":"I_Actuals!BE402","v":0},{"$f":"I_Actuals!BF402","v":0},{"$f":"I_Actuals!BG402","v":0},{"$f":"I_Actuals!BH402","v":0},{"$f":"I_Actuals!BI402","v":0},{"$f":"I_Actuals!BJ402","v":0}]
[null,null,null,null,{"$f":"I_Global!$F$273","v":"RPI - within year growth"},null,"%",{"$f":"I_Global!$H$273","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$50 = 1, AA51, AA44)","v":7.9613215149072492E-3},1.5396312488120234E-2,2.0644095788604488E-2,1.4264575318141626E-2,1.0734072022160479E-2,7.7038974329814991E-3,4.1639344262295097E-2,5.896180215475022E-2,1.8784626003040206E-2,1.3874068238776127E-2,1.455948765302395E-2,2.1548923742415571E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2]
[null,null,null,null,{"$f":"I_Global!$F$274","v":"RPI - Annual Average"},null,"%",{"$f":"I_Global!$H$274","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$50 = 1, AA52, AA45)","v":9.7969014451244618E-3},1.7437550362610743E-2,3.5829690172970885E-2,3.3428143254732756E-2,2.5628884285291642E-2,1.5033471837488488E-2,4.0452568439605319E-2,0.11584699453551917,8.8846247796278144E-2,1.6221975828076385E-2,9.7252567884198449E-3,1.7286034129330607E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[null,null,null,null,{"$f":"I_Global!$F$276","v":"CPI - within year growth"},null,"%",{"$f":"I_Global!$H$276","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$50 = 1, AA53, AA46)","v":2.916423631364129E-3},1.2419274714356554E-2,1.4915746190437895E-2,1.1172305271440086E-2,6.4935064935065512E-3,4.1379310344826781E-3,3.1747217449764831E-2,4.5551065141447911E-2,1.1559326069907616E-2,9.4324246379036136E-3,6.361224657756015E-3,1.3380024458579998E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2]
[null,null,null,null,{"$f":"I_Global!$F$277","v":"CPI - Annual Average"},null,"%",{"$f":"I_Global!$H$277","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$50 = 1, AA54, AA47)","v":5.0020842017528544E-4},6.4161319890012614E-3,2.6908428547772534E-2,{"$f":"IF(AD$50 = 1, AD54, AD47)","v":2.4752076110618138E-2},1.7781274586939677E-2,{"$f":"IF(AF$50 = 1, AF54, AF47)","v":8.8126159554733352E-3},{"$f":"IF(AG$50 = 1, AG54, AG47)","v":2.5823754789271902E-2},9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[]
[null,null,null,"Summary"]
[null,null,null,null,{"$f":"E55","v":"RPI - within year growth"},null,{"$f":"G55","v":"%"},"Nominal Year",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,7.9613215149072492E-3,1.5396312488120234E-2,2.0644095788604488E-2,1.4264575318141626E-2,1.0734072022160479E-2,7.7038974329814991E-3,4.1639344262295097E-2,5.896180215475022E-2,1.8784626003040206E-2,1.3874068238776127E-2,1.455948765302395E-2,2.1548923742415571E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2]
[null,null,null,null,{"$f":"E56","v":"RPI - Annual Average"},null,"%","RPI 2020",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,9.7969014451244618E-3,1.7437550362610743E-2,3.5829690172970885E-2,3.3428143254732756E-2,2.5628884285291642E-2,1.5033471837488488E-2,4.0452568439605319E-2,0.11584699453551917,8.8846247796278144E-2,1.6221975828076385E-2,9.7252567884198449E-3,1.7286034129330607E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[null,null,null,null,{"$f":"I_Global!$F$275","v":"RPI - Dec to Dec"},null,"%",{"$f":"I_Global!$H$275","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 + AB61) * ( 1 + AB62) / (1 + AA61) - 1","v":2.4942440521872777E-2},{"$f":"(1 + AC61) * ( 1 + AC62) / (1 + AB61) - 1","v":4.1183077499064025E-2},2.6968716289104577E-2,2.2058823529411686E-2,1.1990407673860837E-2,7.549085985104953E-2,{"$f":"(1 + AH61) * ( 1 + AH62) / (1 + AG61) - 1","v":0.13440352533836952},{"$f":"(1 + AI61) * ( 1 + AI62) / (1 + AH61) - 1","v":4.7535251109877663E-2},1.1323770077567241E-2,1.0407871440219152E-2,2.429425376229255E-2,2.9713364233401318E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[null,null,null,null,"RPI -Inflator",null,"%","Nominal Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((1+AB63)/(1+AB61))-1","v":9.4013814274751528E-3},2.0123549232497151E-2,1.2525470454272769E-2,1.1204481792717269E-2,4.2537398652509051E-3,3.2498307379823954E-2,7.124121288427232E-2,{"$f":"((1+AI63)/(1+AI61))-1","v":2.8220513318534923E-2},{"$f":"((1+AJ63)/(1+AJ61))-1","v":-2.5153993391300311E-3},-4.0920382326803395E-3,2.6874190320904656E-3,6.3347526386836606E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3,4.6800138626541532E-3]
[null,null,null,null,{"$f":"E57","v":"CPI - within year growth"},null,{"$f":"G57","v":"%"},"CPI 2020",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,2.916423631364129E-3,1.2419274714356554E-2,1.4915746190437895E-2,1.1172305271440086E-2,6.4935064935065512E-3,4.1379310344826781E-3,3.1747217449764831E-2,4.5551065141447911E-2,1.1559326069907616E-2,9.4324246379036136E-3,6.361224657756015E-3,1.3380024458579998E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2]
[null,null,null,null,{"$f":"E58","v":"CPI - Annual Average"},null,"%","CPI 2020",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA58","v":5.0020842017528544E-4},6.4161319890012614E-3,2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[null,null,null,null,{"$f":"I_Global!$F$278","v":"CPI - Dec to Dec"},null,"%",{"$f":"I_Global!$H$277","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 + AB65) * ( 1 + AB66) / (1 + AA65) - 1","v":1.5952143569292421E-2},{"$f":"(1 + AC65) * ( 1 + AC66) / (1 + AB65) - 1","v":2.9440628066731866E-2},2.0972354623450817E-2,1.3071895424836555E-2,6.4516129032259339E-3,5.4029304029304059E-2,0.10512597741094698,2.6853757169527981E-2,6.4468606869230172E-3,-1.8901912411445343E-3,1.2006052637447473E-2,1.8686855506358402E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[]
[null,null,null,"Index Value at Price Base"]
[null,null,null,null,{"$f":"I_Global!E$28","v":"Price base for real inputs"},{"$f":"I_Global!F$28","v":2020},{"$f":"I_Global!G$28","v":"year"}]
[null,null,null,null,{"$f":"I_Global!E$23","v":"Model Start Date"},{"$f":"I_Global!F$23","v":"2015-01-01"},{"$f":"I_Global!G$23","v":"date"}]
[null,null,null,null,"Price Base Year in model",{"$f":"F70 - YEAR(F71) + 1","v":6},"year"]
[]
[null,null,"Index calculations"]
[]
[null,null,null,null,{"$f":"E62","v":"RPI - Annual Average"},null,{"$f":"G62","v":"%"},{"$f":"H62","v":"RPI 2020"},null,{"$f":"J62","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y62","v":0},null,{"$f":"AA62","v":9.7969014451244618E-3},1.7437550362610743E-2,3.5829690172970885E-2,3.3428143254732756E-2,2.5628884285291642E-2,1.5033471837488488E-2,4.0452568439605319E-2,0.11584699453551917,8.8846247796278144E-2,1.6221975828076385E-2,9.7252567884198449E-3,1.7286034129330607E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[null,null,null,null,{"$f":"E63","v":"RPI - Dec to Dec"},null,{"$f":"G63","v":"%"},{"$f":"H63","v":"RPI 2020"},null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y63","v":0},null,{"$f":"AA63","v":0},2.4942440521872777E-2,4.1183077499064025E-2,2.6968716289104577E-2,2.2058823529411686E-2,1.1990407673860837E-2,7.549085985104953E-2,0.13440352533836952,4.7535251109877663E-2,1.1323770077567241E-2,1.0407871440219152E-2,2.429425376229255E-2,2.9713364233401318E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[null,null,null,null,{"$f":"I_Global!$F$265 & \" - prior to rebasing\"","v":"Annual RPI Growth for calendar year t - prior to rebasing"},null,"Index",{"$f":"LEFT(E76, 3) & \" \" & INDEX($AA$8:$BJ$8,, 1)","v":"RPI 2015"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11 = 1, 1, Z78 * ( 1 + AA76 ) )","v":1},1.0174375503626107,1.0538920225624495,1.0891216760676872,1.1170346494762289,1.1338275584206285,1.1796937953263495,1.316357775987107,1.4333112251410152,1.4565623651893633,1.4707278082191781,1.4961508593070105,1.5380732809024984,1.5811703764431282,1.6254750605083752,1.6710211699502708,1.7178434897356485,1.7659777795124951,1.8154608009206956,1.8663303456680291,1.9186252643928612,1.9723854963355725,2.0276520998413878,2.0844672837178981,2.1428744394712282,2.2029181744454656,2.2646443458906638,2.328100095985437,2.3933338878408943,2.4603955425134099,2.5293362770544983,2.6002087436268559,2.673067069716438,2.747966899471288,2.8249654361986871,2.9041214860530826]
[null,null,null,null,{"$f":"I_Global!$F$266 & \" - prior to rebasing\"","v":"RPI Growth (Dec - Dec) - prior to rebasing"},null,"Index",{"$f":"LEFT(E77, 3) & \" \" & INDEX($AA$8:$BJ$8,, 1)","v":"RPI 2015"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0249424405218728,1.067152724481965,1.095932463545664,1.1201074443591712,1.1335379892555641,1.2191097467382965,1.3829623944742904,1.4487018591711434,1.4651066259353416,1.4803552673442899,1.5163193938674986,1.5613743443116539,1.6051243399243489,1.6501002184414761,1.696336329326946,1.7438679845229503,1.7927314854187801,1.8429641505753152,1.8946043442263583,1.9476915055785824,2.0022661789324681,2.0583700446472348,2.1160459509734144,2.1753379467773812,2.236291315182827,2.2989526081548779,2.363369682053265,2.4295917341816997,2.4976693403613699,2.5676544935572529,2.639600643586745,2.7135627379409328,2.7895972637496853,2.8677622909226144,2.9481175164988542]
[]
[null,null,null,null,{"$f":"E$72","v":"Price Base Year in model"},{"$f":"F$72","v":6},{"$f":"G$72","v":"year"}]
[null,null,null,null,{"$f":"E78","v":"Annual RPI Growth for calendar year t - prior to rebasing"},null,"Index","RPI 2015",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA78","v":1},1.0174375503626107,1.0538920225624495,1.0891216760676872,1.1170346494762289,1.1338275584206285,1.1796937953263495,1.316357775987107,1.4333112251410152,1.4565623651893633,1.4707278082191781,1.4961508593070105,1.5380732809024984,1.5811703764431282,1.6254750605083752,1.6710211699502708,1.7178434897356485,1.7659777795124951,1.8154608009206956,1.8663303456680291,1.9186252643928612,1.9723854963355725,2.0276520998413878,2.0844672837178981,2.1428744394712282,2.2029181744454656,2.2646443458906638,2.328100095985437,2.3933338878408943,2.4603955425134099,2.5293362770544983,2.6002087436268559,2.673067069716438,2.747966899471288,2.8249654361986871,2.9041214860530826]
[null,null,null,null,{"$f":"E79","v":"RPI Growth (Dec - Dec) - prior to rebasing"},null,"Index","RPI 2015",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA79","v":1},1.0249424405218728,1.067152724481965,1.095932463545664,1.1201074443591712,1.1335379892555641,1.2191097467382965,1.3829623944742904,1.4487018591711434,1.4651066259353416,1.4803552673442899,1.5163193938674986,1.5613743443116539,1.6051243399243489,1.6501002184414761,1.696336329326946,1.7438679845229503,1.7927314854187801,1.8429641505753152,1.8946043442263583,1.9476915055785824,2.0022661789324681,2.0583700446472348,2.1160459509734144,2.1753379467773812,2.236291315182827,2.2989526081548779,2.363369682053265,2.4295917341816997,2.4976693403613699,2.5676544935572529,2.639600643586745,2.7135627379409328,2.7895972637496853,2.8677622909226144,2.9481175164988542]
[]
[null,null,null,null,{"$f":"I_Global!F265","v":"Annual RPI Growth for calendar year t"},null,"Index",{"$f":"I_Global!$H265","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA82 / INDEX($AA82:$BJ82,$F$81)","v":0.88196833158029397},{"$f":"AB82 / INDEX($AA82:$BJ82,$F$81)","v":0.89734769878045306},{"$f":"AC82 / INDEX($AA82:$BJ82,$F$81)","v":0.92949938880518512},{"$f":"AD82 / INDEX($AA82:$BJ82,$F$81)","v":0.96057082752935141},{"$f":"AE82 / INDEX($AA82:$BJ82,$F$81)","v":0.98518918611592798},{"$f":"AF82 / INDEX($AA82:$BJ82,$F$81)","v":1},{"$f":"AG82 / INDEX($AA82:$BJ82,$F$81)","v":1.0404525684396053},{"$f":"AH82 / INDEX($AA82:$BJ82,$F$81)","v":1.1609858714500951},{"$f":"AI82 / INDEX($AA82:$BJ82,$F$81)","v":1.2641351098729281},{"$f":"AJ82 / INDEX($AA82:$BJ82,$F$81)","v":1.2846418790687095},{"$f":"AK82 / INDEX($AA82:$BJ82,$F$81)","v":1.2971353512238111},{"$f":"AL82 / INDEX($AA82:$BJ82,$F$81)","v":1.3195576771754272},{"$f":"AM82 / INDEX($AA82:$BJ82,$F$81)","v":1.3565319254058053},{"$f":"AN82 / INDEX($AA82:$BJ82,$F$81)","v":1.3945421988557309},{"$f":"AO82 / INDEX($AA82:$BJ82,$F$81)","v":1.4336175271419489},{"$f":"AP82 / INDEX($AA82:$BJ82,$F$81)","v":1.4737877532963912},{"$f":"AQ82 / INDEX($AA82:$BJ82,$F$81)","v":1.5150835565582197},{"$f":"AR82 / INDEX($AA82:$BJ82,$F$81)","v":1.5575364758045076},{"$f":"AS82 / INDEX($AA82:$BJ82,$F$81)","v":1.60117893363745},{"$f":"AT82 / INDEX($AA82:$BJ82,$F$81)","v":1.6460442611465049},{"$f":"AU82 / INDEX($AA82:$BJ82,$F$81)","v":1.692166723364372},{"$f":"AV82 / INDEX($AA82:$BJ82,$F$81)","v":1.7395815454362549},{"$f":"AW82 / INDEX($AA82:$BJ82,$F$81)","v":1.7883249395223884},{"$f":"AX82 / INDEX($AA82:$BJ82,$F$81)","v":1.8384341324543818},{"$f":"AY82 / INDEX($AA82:$BJ82,$F$81)","v":1.8899473941664968},{"$f":"AZ82 / INDEX($AA82:$BJ82,$F$81)","v":1.9429040669235742},{"$f":"BA82 / INDEX($AA82:$BJ82,$F$81)","v":1.9973445953679347},{"$f":"BB82 / INDEX($AA82:$BJ82,$F$81)","v":2.053310557408198},{"$f":"BC82 / INDEX($AA82:$BJ82,$F$81)","v":2.1108446959736118},{"$f":"BD82 / INDEX($AA82:$BJ82,$F$81)","v":2.1699909516581442},{"$f":"BE82 / INDEX($AA82:$BJ82,$F$81)","v":2.2307944962792678},{"$f":"BF82 / INDEX($AA82:$BJ82,$F$81)","v":2.2933017673770704},{"$f":"BG82 / INDEX($AA82:$BJ82,$F$81)","v":2.3575605036800322},{"$f":"BH82 / INDEX($AA82:$BJ82,$F$81)","v":2.423619781564565},{"$f":"BI82 / INDEX($AA82:$BJ82,$F$81)","v":2.4915300525361532},{"$f":"BJ82 / INDEX($AA82:$BJ82,$F$81)","v":2.5613431817607211}]
[null,null,null,null,{"$f":"I_Global!F266","v":"RPI Growth (Dec - Dec)"},null,"Index",{"$f":"I_Global!$H266","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA83 / INDEX($AA83:$BJ83,$F$81)","v":0.88219363574813803},{"$f":"AB83 / INDEX($AA83:$BJ83,$F$81)","v":0.90419769803656069},{"$f":"AC83 / INDEX($AA83:$BJ83,$F$81)","v":0.94143534190927569},{"$f":"AD83 / INDEX($AA83:$BJ83,$F$81)","v":0.96682464454976313},{"$f":"AE83 / INDEX($AA83:$BJ83,$F$81)","v":0.98815165876777256},{"$f":"AF83 / INDEX($AA83:$BJ83,$F$81)","v":1},{"$f":"AG83 / INDEX($AA83:$BJ83,$F$81)","v":1.0754908598510495},{"$f":"AH83 / INDEX($AA83:$BJ83,$F$81)","v":1.2200406228842249},{"$f":"AI83 / INDEX($AA83:$BJ83,$F$81)","v":1.2780355602572782},{"$f":"AJ83 / INDEX($AA83:$BJ83,$F$81)","v":1.2925077410925863},{"$f":"AK83 / INDEX($AA83:$BJ83,$F$81)","v":1.305959995497366},{"$f":"AL83 / INDEX($AA83:$BJ83,$F$81)","v":1.3376873190313816},{"$f":"AM83 / INDEX($AA83:$BJ83,$F$81)","v":1.3774345095721632},{"$f":"AN83 / INDEX($AA83:$BJ83,$F$81)","v":1.4160304772656915},{"$f":"AO83 / INDEX($AA83:$BJ83,$F$81)","v":1.4557079110556828},{"$f":"AP83 / INDEX($AA83:$BJ83,$F$81)","v":1.4964971138205894},{"$f":"AQ83 / INDEX($AA83:$BJ83,$F$81)","v":1.5384292375310793},{"$f":"AR83 / INDEX($AA83:$BJ83,$F$81)","v":1.5815363070417539},{"$f":"AS83 / INDEX($AA83:$BJ83,$F$81)","v":1.6258512445495164},{"$f":"AT83 / INDEX($AA83:$BJ83,$F$81)","v":1.6714078947372679},{"$f":"AU83 / INDEX($AA83:$BJ83,$F$81)","v":1.7182410506221346},{"$f":"AV83 / INDEX($AA83:$BJ83,$F$81)","v":1.7663864801279661},{"$f":"AW83 / INDEX($AA83:$BJ83,$F$81)","v":1.8158809534024014},{"$f":"AX83 / INDEX($AA83:$BJ83,$F$81)","v":1.8667622708993628},{"$f":"AY83 / INDEX($AA83:$BJ83,$F$81)","v":1.9190692922484276},{"$f":"AZ83 / INDEX($AA83:$BJ83,$F$81)","v":1.9728419659331236},{"$f":"BA83 / INDEX($AA83:$BJ83,$F$81)","v":2.0281213598008163},{"$f":"BB83 / INDEX($AA83:$BJ83,$F$81)","v":2.0849496924274908},{"$f":"BC83 / INDEX($AA83:$BJ83,$F$81)","v":2.1433703653613776},{"$f":"BD83 / INDEX($AA83:$BJ83,$F$81)","v":2.2034279962700505},{"$f":"BE83 / INDEX($AA83:$BJ83,$F$81)","v":2.265168453016317},{"$f":"BF83 / INDEX($AA83:$BJ83,$F$81)","v":2.3286388886889156},{"$f":"BG83 / INDEX($AA83:$BJ83,$F$81)","v":2.3938877776147836},{"$f":"BH83 / INDEX($AA83:$BJ83,$F$81)","v":2.4609649523803925},{"$f":"BI83 / INDEX($AA83:$BJ83,$F$81)","v":2.5299216418904309},{"$f":"BJ83 / INDEX($AA83:$BJ83,$F$81)","v":2.6008105104928956}]
[]
[null,null,null,null,{"$f":"E85","v":"Annual RPI Growth for calendar year t"},null,"Index","RPI 2020",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0.88196833158029397,0.89734769878045306,0.92949938880518512,0.96057082752935141,0.98518918611592798,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238111,1.3195576771754272,1.3565319254058053,1.3945421988557309,1.4336175271419489,1.4737877532963912,1.5150835565582197,1.5575364758045076,1.60117893363745,1.6460442611465049,1.692166723364372,1.7395815454362549,1.7883249395223884,1.8384341324543818,1.8899473941664968,1.9429040669235742,1.9973445953679347,2.053310557408198,2.1108446959736118,2.1699909516581442,2.2307944962792678,2.2933017673770704,2.3575605036800322,2.423619781564565,2.4915300525361532,2.5613431817607211]
[null,null,null,null,{"$f":"E$61","v":"RPI - within year growth"},null,"%","Nominal Year",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,7.9613215149072492E-3,1.5396312488120234E-2,2.0644095788604488E-2,1.4264575318141626E-2,1.0734072022160479E-2,7.7038974329814991E-3,4.1639344262295097E-2,5.896180215475022E-2,1.8784626003040206E-2,1.3874068238776127E-2,1.455948765302395E-2,2.1548923742415571E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2]
[]
[null,null,null,null,{"$f":"I_Global!F264","v":"RPI Growth from 2020 for calendar year t"},null,"Index",{"$f":"H88","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA88 * ( 1 + AA89)","v":0.88898996503397099},0.91116354436137248,0.94868806322312871,0.97427296244705353,0.99576427779514998,1.0077038974329815,1.0837763311254511,1.229439690706996,1.2878814151292033,1.3024650881612985,1.3160209773542551,1.3479927249345995,1.3880461237545563,1.4269394308245222,1.4669225354948352,1.5080259740942163,1.5502811385849189,1.5937203005377401,1.6383766357788112,1.6842842497269996,1.7314782034412661,1.7799945403978774,1.8298703140179184,1.8811436159661317,1.9338536052426945,1.9880405380901545,2.0437457987383612,2.1010119310108792,2.1598826708170136,2.220402979554275,2.2826190784467801,2.3465784838458275,2.4123300435195962,2.4799239739596932,2.5494118987330348,2.6208468879083533]
[]
[null,null,null,null,{"$f":"E66","v":"CPI - Annual Average"},null,{"$f":"G66","v":"%"},{"$f":"H66","v":"CPI 2020"},null,{"$f":"J66","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y66","v":0},null,{"$f":"AA66","v":5.0020842017528544E-4},6.4161319890012614E-3,2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[null,null,null,null,{"$f":"E67","v":"CPI - Dec to Dec"},null,{"$f":"G67","v":"%"},{"$f":"H67","v":"CPI 2020"},null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y67","v":0},null,{"$f":"AA67","v":0},1.5952143569292421E-2,2.9440628066731866E-2,2.0972354623450817E-2,1.3071895424836555E-2,6.4516129032259339E-3,5.4029304029304059E-2,0.10512597741094698,2.6853757169527981E-2,6.4468606869230172E-3,-1.8901912411445343E-3,1.2006052637447473E-2,1.8686855506358402E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[null,null,null,null,{"$f":"I_Global!$F$268 & \" - prior to rebasing\"","v":"Annual CPI Growth for calendar year t - prior to rebasing"},null,"Index",{"$f":"LEFT(E93, 3) & \" \" & INDEX($AA$8:$BJ$8,, 1)","v":"CPI 2015"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11 = 1, 1, Z95 * ( 1 + AA93 ) )","v":1},1.0064161319890013,1.0334972085659528,1.0590784101324886,{"$f":"IF(AE$11 = 1, 1, AD95 * ( 1 + AE93 ) )","v":1.077910174152154},{"$f":"IF(AF$11 = 1, 1, AE95 * ( 1 + AF93 ) )","v":1.0874093825514544},1.1154903758020167,1.2164819598366807,1.291124611312126,1.3021862845642598,1.3036913868604811,1.3102056317522255,1.330810960036559,1.3517403439831608,1.3729988799472455,1.3945917444333333,1.4165241953557428,1.4388015733189037,1.4614293029178085,1.4844128940589132,1.5077579433018138,1.531470135222021,1.555555243795169,1.5800191338029912,1.6048677622614098,1.6301071798710829,1.6557435324907643,1.6817830626338359,1.7082321109883734,1.7350971179611199,1.7623846252457405,1.7901012774157397,1.8182538235424315,1.8468491188383545,1.8758941263265323,1.9053959185359868]
[null,null,null,null,{"$f":"I_Global!$F$269 & \" - prior to rebasing\"","v":"CPI Growth (Dec - Dec) - prior to rebasing"},null,"Index",{"$f":"LEFT(E94, 3) & \" \" & INDEX($AA$8:$BJ$8,, 1)","v":"CPI 2015"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0159521435692924,1.0458624127617149,1.0677966101694913,1.0817547357926218,1.0887337986041872,1.1475573280159519,1.2681954137587235,1.3022512254433094,1.3106466576731173,1.3081692848405482,1.3238752341330358,1.3486142993417263,1.3698236726595001,1.3913666013286834,1.4132483311041029,1.4354741902394674,1.4580495907848114,1.480980029904341,1.504271091215007,1.5279284461461293,1.5519578553204034,1.5763651699566257,1.6011563332944794,1.626337382041728,1.6519144478441672,1.6778937587786964,1.70428164086987,1.7310845196302989,1.7583089216252794,1.7859614760620266,1.8140489164039026,1.8425780820100315,1.8715559198006984,1.9009894859489425,1.9308859475987514]
[]
[null,null,null,null,{"$f":"E$72","v":"Price Base Year in model"},{"$f":"F$72","v":6},{"$f":"G$72","v":"year"}]
[]
[null,null,null,null,{"$f":"E95","v":"Annual CPI Growth for calendar year t - prior to rebasing"},null,{"$f":"G95","v":"Index"},"CPI 2015",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,1,1.0064161319890013,1.0334972085659528,1.0590784101324886,1.077910174152154,1.0874093825514544,1.1154903758020167,1.2164819598366807,1.291124611312126,1.3021862845642598,1.3036913868604811,1.3102056317522255,1.330810960036559,1.3517403439831608,1.3729988799472455,1.3945917444333333,1.4165241953557428,1.4388015733189037,1.4614293029178085,1.4844128940589132,1.5077579433018138,1.531470135222021,1.555555243795169,1.5800191338029912,1.6048677622614098,1.6301071798710829,1.6557435324907643,1.6817830626338359,1.7082321109883734,1.7350971179611199,1.7623846252457405,1.7901012774157397,1.8182538235424315,1.8468491188383545,1.8758941263265323,1.9053959185359868]
[null,null,null,null,{"$f":"E96","v":"CPI Growth (Dec - Dec) - prior to rebasing"},null,"Index","CPI 2015",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,1,1.0159521435692924,1.0458624127617149,1.0677966101694913,1.0817547357926218,1.0887337986041872,1.1475573280159519,1.2681954137587235,1.3022512254433094,1.3106466576731173,1.3081692848405482,1.3238752341330358,1.3486142993417263,1.3698236726595001,1.3913666013286834,1.4132483311041029,1.4354741902394674,1.4580495907848114,1.480980029904341,1.504271091215007,1.5279284461461293,1.5519578553204034,1.5763651699566257,1.6011563332944794,1.626337382041728,1.6519144478441672,1.6778937587786964,1.70428164086987,1.7310845196302989,1.7583089216252794,1.7859614760620266,1.8140489164039026,1.8425780820100315,1.8715559198006984,1.9009894859489425,1.9308859475987514]
[]
[null,null,null,null,{"$f":"I_Global!F268","v":"Annual CPI Growth for calendar year t"},null,"Index",{"$f":"I_Global!$H268","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA100 / INDEX($AA100:$BJ100,$F$98)","v":0.91961685823754757},{"$f":"AB100 / INDEX($AA100:$BJ100,$F$98)","v":0.92551724137931035},{"$f":"AC100 / INDEX($AA100:$BJ100,$F$98)","v":0.95042145593869709},{"$f":"AD100 / INDEX($AA100:$BJ100,$F$98)","v":0.97394636015325609},{"$f":"AE100 / INDEX($AA100:$BJ100,$F$98)","v":0.99126436781609162},{"$f":"AF100 / INDEX($AA100:$BJ100,$F$98)","v":1},{"$f":"AG100 / INDEX($AA100:$BJ100,$F$98)","v":1.0258237547892719},{"$f":"AH100 / INDEX($AA100:$BJ100,$F$98)","v":1.1186973180076629},{"$f":"AI100 / INDEX($AA100:$BJ100,$F$98)","v":1.1873399586480322},{"$f":"AJ100 / INDEX($AA100:$BJ100,$F$98)","v":1.1975124598510096},{"$f":"AK100 / INDEX($AA100:$BJ100,$F$98)","v":1.198896577295987},{"$f":"AL100 / INDEX($AA100:$BJ100,$F$98)","v":1.2048871867171229},{"$f":"AM100 / INDEX($AA100:$BJ100,$F$98)","v":1.2238361939769149},{"$f":"AN100 / INDEX($AA100:$BJ100,$F$98)","v":1.2430832082867362},{"$f":"AO100 / INDEX($AA100:$BJ100,$F$98)","v":1.2626329163407577},{"$f":"AP100 / INDEX($AA100:$BJ100,$F$98)","v":1.282490078539803},{"$f":"AQ100 / INDEX($AA100:$BJ100,$F$98)","v":1.3026595301505184},{"$f":"AR100 / INDEX($AA100:$BJ100,$F$98)","v":1.3231461824827708},{"$f":"AS100 / INDEX($AA100:$BJ100,$F$98)","v":1.3439550240855642},{"$f":"AT100 / INDEX($AA100:$BJ100,$F$98)","v":1.3650911219617634},{"$f":"AU100 / INDEX($AA100:$BJ100,$F$98)","v":1.3865596228019204},{"$f":"AV100 / INDEX($AA100:$BJ100,$F$98)","v":1.4083657542375072},{"$f":"AW100 / INDEX($AA100:$BJ100,$F$98)","v":1.4305148261138558},{"$f":"AX100 / INDEX($AA100:$BJ100,$F$98)","v":1.4530122317831182},{"$f":"AY100 / INDEX($AA100:$BJ100,$F$98)","v":1.4758634494175611},{"$f":"AZ100 / INDEX($AA100:$BJ100,$F$98)","v":1.4990740433435141},{"$f":"BA100 / INDEX($AA100:$BJ100,$F$98)","v":1.5226496653962955},{"$f":"BB100 / INDEX($AA100:$BJ100,$F$98)","v":1.5465960562964489},{"$f":"BC100 / INDEX($AA100:$BJ100,$F$98)","v":1.5709190470476218},{"$f":"BD100 / INDEX($AA100:$BJ100,$F$98)","v":1.5956245603564285},{"$f":"BE100 / INDEX($AA100:$BJ100,$F$98)","v":1.6207186120746455},{"$f":"BF100 / INDEX($AA100:$BJ100,$F$98)","v":1.6462073126640833},{"$f":"BG100 / INDEX($AA100:$BJ100,$F$98)","v":1.6720968686844992},{"$f":"BH100 / INDEX($AA100:$BJ100,$F$98)","v":1.6983935843049107},{"$f":"BI100 / INDEX($AA100:$BJ100,$F$98)","v":1.725103862838675},{"$f":"BJ100 / INDEX($AA100:$BJ100,$F$98)","v":1.7522342083027105}]
[null,null,null,null,{"$f":"I_Global!F269","v":"CPI Growth (Dec - Dec)"},null,"Index",{"$f":"I_Global!$H269","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA101 / INDEX($AA101:$BJ101,$F$98)","v":0.91849816849816868},{"$f":"AB101 / INDEX($AA101:$BJ101,$F$98)","v":0.93315018315018361},{"$f":"AC101 / INDEX($AA101:$BJ101,$F$98)","v":0.96062271062271087},{"$f":"AD101 / INDEX($AA101:$BJ101,$F$98)","v":0.98076923076923084},{"$f":"AE101 / INDEX($AA101:$BJ101,$F$98)","v":0.9935897435897435},{"$f":"AF101 / INDEX($AA101:$BJ101,$F$98)","v":1},{"$f":"AG101 / INDEX($AA101:$BJ101,$F$98)","v":1.0540293040293041},{"$f":"AH101 / INDEX($AA101:$BJ101,$F$98)","v":1.1648351648351647},{"$f":"AI101 / INDEX($AA101:$BJ101,$F$98)","v":1.1961153654941754},{"$f":"AJ101 / INDEX($AA101:$BJ101,$F$98)","v":1.2038265546210045},{"$f":"AK101 / INDEX($AA101:$BJ101,$F$98)","v":1.2015510922116026},{"$f":"AL101 / INDEX($AA101:$BJ101,$F$98)","v":1.2159769778712777},{"$f":"AM101 / INDEX($AA101:$BJ101,$F$98)","v":1.2386997639558166},{"$f":"AN101 / INDEX($AA101:$BJ101,$F$98)","v":1.2581805345031858},{"$f":"AO101 / INDEX($AA101:$BJ101,$F$98)","v":1.2779676750299174},{"$f":"AP101 / INDEX($AA101:$BJ101,$F$98)","v":1.298066003752212},{"$f":"AQ101 / INDEX($AA101:$BJ101,$F$98)","v":1.3184804146613427},{"$f":"AR101 / INDEX($AA101:$BJ101,$F$98)","v":1.3392158787153536},{"$f":"AS101 / INDEX($AA101:$BJ101,$F$98)","v":1.3602774450495003},{"$f":"AT101 / INDEX($AA101:$BJ101,$F$98)","v":1.3816702422057257},{"$f":"AU101 / INDEX($AA101:$BJ101,$F$98)","v":1.4033994793814726},{"$f":"AV101 / INDEX($AA101:$BJ101,$F$98)","v":1.4254704476981364},{"$f":"AW101 / INDEX($AA101:$BJ101,$F$98)","v":1.4478885214894652},{"$f":"AX101 / INDEX($AA101:$BJ101,$F$98)","v":1.4706591596102228},{"$f":"AY101 / INDEX($AA101:$BJ101,$F$98)","v":1.4937879067654336},{"$f":"AZ101 / INDEX($AA101:$BJ101,$F$98)","v":1.5172803948605311},{"$f":"BA101 / INDEX($AA101:$BJ101,$F$98)","v":1.5411423443727408},{"$f":"BB101 / INDEX($AA101:$BJ101,$F$98)","v":1.5653795657440293},{"$f":"BC101 / INDEX($AA101:$BJ101,$F$98)","v":1.5899979607959618},{"$f":"BD101 / INDEX($AA101:$BJ101,$F$98)","v":1.6150035241668093},{"$f":"BE101 / INDEX($AA101:$BJ101,$F$98)","v":1.6404023447712575},{"$f":"BF101 / INDEX($AA101:$BJ101,$F$98)","v":1.6662006072830722},{"$f":"BG101 / INDEX($AA101:$BJ101,$F$98)","v":1.6924045936410825},{"$f":"BH101 / INDEX($AA101:$BJ101,$F$98)","v":1.7190206845788469},{"$f":"BI101 / INDEX($AA101:$BJ101,$F$98)","v":1.7460553611783789},{"$f":"BJ101 / INDEX($AA101:$BJ101,$F$98)","v":1.7735152064483042}]
[]
[null,null,null,null,{"$f":"E103","v":"Annual CPI Growth for calendar year t"},null,"Index",{"$f":"H103","v":"CPI 2020"},null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"E$65","v":"CPI - within year growth"},null,"%",{"$f":"H104","v":"CPI 2020"},null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,2.916423631364129E-3,1.2419274714356554E-2,1.4915746190437895E-2,1.1172305271440086E-2,6.4935064935065512E-3,4.1379310344826781E-3,3.1747217449764831E-2,4.5551065141447911E-2,1.1559326069907616E-2,9.4324246379036136E-3,6.361224657756015E-3,1.3380024458579998E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2,1.6333251355824752E-2]
[]
[null,null,null,null,{"$f":"I_Global!F267","v":"CPI Growth from 2020 for calendar year t"},null,"Index",{"$f":"H106","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA106 * ( 1 + AA107)","v":0.92229885057471239},0.93701149425287344,0.96459770114942511,0.98482758620689614,0.99770114942528709,1.0041379310344827,1.0583908045977011,1.1696551724137931,1.2010648083858755,1.2088079058815049,1.2065230277655814,1.2210086067452277,1.2438254181514958,1.2633867987838885,1.2832558171334894,1.303437311353945,1.3239361956875273,1.3447574616617619,1.3659061793048772,1.3873874983803698,1.4092066496409816,1.4313689461024042,1.4538797843370075,1.4767446457879199,1.4999690981037728,1.5235587964944364,1.5475194851080756,1.571856998429866,1.5965772627027033,1.6216862973702575,1.6471902165427241,1.6730952304856226,1.6994076471320108,1.726133873618483,1.7532804178453234,1.7808538900611932]
[]
[null,null,null,null,"No Indexation Growth for calendar year t",null,"Index","Unindexed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Rebased Index (Base Year = 1)"]
[null,null,null,null,{"$f":"E91","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"G91","v":"Index"},{"$f":"H91","v":"RPI 2020"},null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0},{"$f":"M91","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y91","v":0},null,{"$f":"AA91","v":0.88898996503397099},0.91116354436137248,0.94868806322312871,0.97427296244705353,0.99576427779514998,1.0077038974329815,1.0837763311254511,1.229439690706996,1.2878814151292033,1.3024650881612985,1.3160209773542551,1.3479927249345995,1.3880461237545563,1.4269394308245222,1.4669225354948352,1.5080259740942163,1.5502811385849189,1.5937203005377401,1.6383766357788112,1.6842842497269996,1.7314782034412661,1.7799945403978774,1.8298703140179184,1.8811436159661317,1.9338536052426945,1.9880405380901545,2.0437457987383612,2.1010119310108792,2.1598826708170136,2.220402979554275,2.2826190784467801,2.3465784838458275,2.4123300435195962,2.4799239739596932,2.5494118987330348,2.6208468879083533]
[null,null,null,null,{"$f":"E85","v":"Annual RPI Growth for calendar year t"},null,{"$f":"G85","v":"Index"},{"$f":"H85","v":"RPI 2020"},null,{"$f":"J85","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y85","v":0},null,{"$f":"AA85","v":0.88196833158029397},0.89734769878045306,0.92949938880518512,0.96057082752935141,0.98518918611592798,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238111,1.3195576771754272,1.3565319254058053,1.3945421988557309,1.4336175271419489,1.4737877532963912,1.5150835565582197,1.5575364758045076,1.60117893363745,1.6460442611465049,1.692166723364372,1.7395815454362549,1.7883249395223884,1.8384341324543818,1.8899473941664968,1.9429040669235742,1.9973445953679347,2.053310557408198,2.1108446959736118,2.1699909516581442,2.2307944962792678,2.2933017673770704,2.3575605036800322,2.423619781564565,2.4915300525361532,2.5613431817607211]
[null,null,null,null,{"$f":"E86","v":"RPI Growth (Dec - Dec)"},null,{"$f":"G86","v":"Index"},{"$f":"H86","v":"RPI 2020"},null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y86","v":0},null,{"$f":"AA86","v":0.88219363574813803},0.90419769803656069,0.94143534190927569,0.96682464454976313,0.98815165876777256,1,1.0754908598510495,1.2200406228842249,1.2780355602572782,1.2925077410925863,1.305959995497366,1.3376873190313816,1.3774345095721632,1.4160304772656915,1.4557079110556828,1.4964971138205894,1.5384292375310793,1.5815363070417539,1.6258512445495164,1.6714078947372679,1.7182410506221346,1.7663864801279661,1.8158809534024014,1.8667622708993628,1.9190692922484276,1.9728419659331236,2.0281213598008163,2.0849496924274908,2.1433703653613776,2.2034279962700505,2.265168453016317,2.3286388886889156,2.3938877776147836,2.4609649523803925,2.5299216418904309,2.6008105104928956]
[null,null,null,null,{"$f":"E109","v":"CPI Growth from 2020 for calendar year t"},null,{"$f":"G109","v":"Index"},{"$f":"H109","v":"CPI 2020"},null,{"$f":"J109","v":0},{"$f":"K109","v":0},{"$f":"L109","v":0},{"$f":"M109","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y109","v":0},null,{"$f":"AA109","v":0.92229885057471239},0.93701149425287344,0.96459770114942511,0.98482758620689614,0.99770114942528709,1.0041379310344827,1.0583908045977011,1.1696551724137931,1.2010648083858755,1.2088079058815049,1.2065230277655814,1.2210086067452277,1.2438254181514958,1.2633867987838885,1.2832558171334894,1.303437311353945,1.3239361956875273,1.3447574616617619,1.3659061793048772,1.3873874983803698,1.4092066496409816,1.4313689461024042,1.4538797843370075,1.4767446457879199,1.4999690981037728,1.5235587964944364,1.5475194851080756,1.571856998429866,1.5965772627027033,1.6216862973702575,1.6471902165427241,1.6730952304856226,1.6994076471320108,1.726133873618483,1.7532804178453234,1.7808538900611932]
[null,null,null,null,{"$f":"E103","v":"Annual CPI Growth for calendar year t"},null,{"$f":"G103","v":"Index"},{"$f":"H103","v":"CPI 2020"},null,{"$f":"J103","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y103","v":0},null,{"$f":"AA103","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"E104","v":"CPI Growth (Dec - Dec)"},null,{"$f":"G104","v":"Index"},{"$f":"H104","v":"CPI 2020"},null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y104","v":0},null,{"$f":"AA104","v":0.91849816849816868},0.93315018315018361,0.96062271062271087,0.98076923076923084,0.9935897435897435,1,1.0540293040293041,1.1648351648351647,1.1961153654941754,1.2038265546210045,1.2015510922116026,1.2159769778712777,1.2386997639558166,1.2581805345031858,1.2779676750299174,1.298066003752212,1.3184804146613427,1.3392158787153536,1.3602774450495003,1.3816702422057257,1.4033994793814726,1.4254704476981364,1.4478885214894652,1.4706591596102228,1.4937879067654336,1.5172803948605311,1.5411423443727408,1.5653795657440293,1.5899979607959618,1.6150035241668093,1.6404023447712575,1.6662006072830722,1.6924045936410825,1.7190206845788469,1.7460553611783789,1.7735152064483042]
[null,null,null,null,{"$f":"E111","v":"No Indexation Growth for calendar year t"},null,{"$f":"G111","v":"Index"},{"$f":"H111","v":"Unindexed"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y111","v":0},null,{"$f":"AA111","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Price Determination calculations - FHICP"]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E63","v":"Outturn"},{"$f":"'I_InputSets NERL'!F63","v":"Indexation Set 1"},{"$f":"'I_InputSets NERL'!G63","v":"Input set selection"}]
[null,null,null,null,"Indexation set selection",{"$f":"MATCH(F123,I_Global!F217:F219,0)","v":1}]
[null,null,null,null,{"$f":"E39 & \" used for Price Determination\"","v":"CPI - Annual Average used for Price Determination"},null,"%",{"$f":"I_Global!$H$277","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($F$124,AA25,AA32,AA39)","v":0},0,0,0,0,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},{"$f":"C_Time!K$45","v":0},{"$f":"C_Time!L$45","v":0},{"$f":"C_Time!M$45","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E402","v":"CPI - Annual Average - actuals"},null,{"$f":"I_Actuals!G402","v":"%"},null,null,{"$f":"I_Actuals!J402","v":"ONS, monthly CPI, RPI indices (mm23).xlsx, CPI_rates tab, column J and L"},{"$f":"I_Actuals!K402","v":0},{"$f":"I_Actuals!L402","v":"Being published with this model"},{"$f":"I_Actuals!M402","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y402","v":0},null,{"$f":"I_Actuals!AA402","v":5.0020842017528544E-4},{"$f":"I_Actuals!AB402","v":6.4161319890012614E-3},{"$f":"I_Actuals!AC402","v":2.6908428547772534E-2},{"$f":"I_Actuals!AD402","v":2.4752076110618138E-2},{"$f":"I_Actuals!AE402","v":1.7781274586939677E-2},{"$f":"I_Actuals!AF402","v":8.8126159554733352E-3},{"$f":"I_Actuals!AG402","v":2.5999999999999999E-2},{"$f":"I_Actuals!AH402","v":0},{"$f":"I_Actuals!AI402","v":0},{"$f":"I_Actuals!AJ402","v":0},{"$f":"I_Actuals!AK402","v":0},{"$f":"I_Actuals!AL402","v":0},{"$f":"I_Actuals!AM402","v":0},{"$f":"I_Actuals!AN402","v":0},{"$f":"I_Actuals!AO402","v":0},{"$f":"I_Actuals!AP402","v":0},{"$f":"I_Actuals!AQ402","v":0},{"$f":"I_Actuals!AR402","v":0},{"$f":"I_Actuals!AS402","v":0},{"$f":"I_Actuals!AT402","v":0},{"$f":"I_Actuals!AU402","v":0},{"$f":"I_Actuals!AV402","v":0},{"$f":"I_Actuals!AW402","v":0},{"$f":"I_Actuals!AX402","v":0},{"$f":"I_Actuals!AY402","v":0},{"$f":"I_Actuals!AZ402","v":0},{"$f":"I_Actuals!BA402","v":0},{"$f":"I_Actuals!BB402","v":0},{"$f":"I_Actuals!BC402","v":0},{"$f":"I_Actuals!BD402","v":0},{"$f":"I_Actuals!BE402","v":0},{"$f":"I_Actuals!BF402","v":0},{"$f":"I_Actuals!BG402","v":0},{"$f":"I_Actuals!BH402","v":0},{"$f":"I_Actuals!BI402","v":0},{"$f":"I_Actuals!BJ402","v":0}]
[null,null,null,null,{"$f":"E125","v":"CPI - Annual Average used for Price Determination"},null,{"$f":"G125","v":"%"},"CPI 2020",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[null,null,null,null,"CPI - Annual Average used for Price Determination",null,"%",{"$f":"H129","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$127 = 1, AA128, AA129)","v":5.0020842017528544E-4},{"$f":"IF(AB$127 = 1, AB128, AB129)","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[]
[null,null,null,null,{"$f":"E$130","v":"CPI - Annual Average used for Price Determination"},null,{"$f":"G$130","v":"%"},"CPI 2020",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,5.0020842017528544E-4,6.4161319890012614E-3,2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[null,null,null,null,"CPI Growth Index used for Price Determination - prior to rebasing",null,"Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11 = 1, 1, Z133 * ( 1 + AA132 ) )","v":1},1.0064161319890013,1.0334972085659528,1.0590784101324886,1.077910174152154,1.0874093825514544,1.1154903758020167,1.2164819598366807,1.291124611312126,1.3021862845642598,1.3036913868604811,1.3102056317522255,1.330810960036559,1.3517403439831608,1.3729988799472455,1.3945917444333333,1.4165241953557428,1.4388015733189037,1.4614293029178085,1.4844128940589132,1.5077579433018138,1.531470135222021,1.555555243795169,1.5800191338029912,1.6048677622614098,1.6301071798710829,1.6557435324907643,1.6817830626338359,1.7082321109883734,1.7350971179611199,1.7623846252457405,1.7901012774157397,1.8182538235424315,1.8468491188383545,1.8758941263265323,1.9053959185359868]
[]
[null,null,null,null,{"$f":"E$72","v":"Price Base Year in model"},{"$f":"F$72","v":6},{"$f":"G$72","v":"year"}]
[null,null,null,null,{"$f":"E133","v":"CPI Growth Index used for Price Determination - prior to rebasing"},null,{"$f":"G133","v":"Index"},null,null,{"$f":"J133","v":0},{"$f":"K133","v":0},{"$f":"L133","v":0},{"$f":"M133","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y133","v":0},null,{"$f":"AA133","v":1},1.0064161319890013,1.0334972085659528,1.0590784101324886,1.077910174152154,1.0874093825514544,1.1154903758020167,1.2164819598366807,1.291124611312126,1.3021862845642598,1.3036913868604811,1.3102056317522255,1.330810960036559,1.3517403439831608,1.3729988799472455,1.3945917444333333,1.4165241953557428,1.4388015733189037,1.4614293029178085,1.4844128940589132,1.5077579433018138,1.531470135222021,1.555555243795169,1.5800191338029912,1.6048677622614098,1.6301071798710829,1.6557435324907643,1.6817830626338359,1.7082321109883734,1.7350971179611199,1.7623846252457405,1.7901012774157397,1.8182538235424315,1.8468491188383545,1.8758941263265323,1.9053959185359868]
[]
[null,null,null,null,"CPI Growth Index used for Price Determination ",null,"Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA136 / INDEX($AA136:$BJ136,$F$98)","v":0.91961685823754757},{"$f":"AB136 / INDEX($AA136:$BJ136,$F$98)","v":0.92551724137931035},{"$f":"AC136 / INDEX($AA136:$BJ136,$F$98)","v":0.95042145593869709},{"$f":"AD136 / INDEX($AA136:$BJ136,$F$98)","v":0.97394636015325609},{"$f":"AE136 / INDEX($AA136:$BJ136,$F$98)","v":0.99126436781609162},{"$f":"AF136 / INDEX($AA136:$BJ136,$F$98)","v":1},{"$f":"AG136 / INDEX($AA136:$BJ136,$F$98)","v":1.0258237547892719},{"$f":"AH136 / INDEX($AA136:$BJ136,$F$98)","v":1.1186973180076629},{"$f":"AI136 / INDEX($AA136:$BJ136,$F$98)","v":1.1873399586480322},{"$f":"AJ136 / INDEX($AA136:$BJ136,$F$98)","v":1.1975124598510096},{"$f":"AK136 / INDEX($AA136:$BJ136,$F$98)","v":1.198896577295987},{"$f":"AL136 / INDEX($AA136:$BJ136,$F$98)","v":1.2048871867171229},{"$f":"AM136 / INDEX($AA136:$BJ136,$F$98)","v":1.2238361939769149},{"$f":"AN136 / INDEX($AA136:$BJ136,$F$98)","v":1.2430832082867362},{"$f":"AO136 / INDEX($AA136:$BJ136,$F$98)","v":1.2626329163407577},{"$f":"AP136 / INDEX($AA136:$BJ136,$F$98)","v":1.282490078539803},{"$f":"AQ136 / INDEX($AA136:$BJ136,$F$98)","v":1.3026595301505184},{"$f":"AR136 / INDEX($AA136:$BJ136,$F$98)","v":1.3231461824827708},{"$f":"AS136 / INDEX($AA136:$BJ136,$F$98)","v":1.3439550240855642},{"$f":"AT136 / INDEX($AA136:$BJ136,$F$98)","v":1.3650911219617634},{"$f":"AU136 / INDEX($AA136:$BJ136,$F$98)","v":1.3865596228019204},{"$f":"AV136 / INDEX($AA136:$BJ136,$F$98)","v":1.4083657542375072},{"$f":"AW136 / INDEX($AA136:$BJ136,$F$98)","v":1.4305148261138558},{"$f":"AX136 / INDEX($AA136:$BJ136,$F$98)","v":1.4530122317831182},{"$f":"AY136 / INDEX($AA136:$BJ136,$F$98)","v":1.4758634494175611},{"$f":"AZ136 / INDEX($AA136:$BJ136,$F$98)","v":1.4990740433435141},{"$f":"BA136 / INDEX($AA136:$BJ136,$F$98)","v":1.5226496653962955},{"$f":"BB136 / INDEX($AA136:$BJ136,$F$98)","v":1.5465960562964489},{"$f":"BC136 / INDEX($AA136:$BJ136,$F$98)","v":1.5709190470476218},{"$f":"BD136 / INDEX($AA136:$BJ136,$F$98)","v":1.5956245603564285},{"$f":"BE136 / INDEX($AA136:$BJ136,$F$98)","v":1.6207186120746455},{"$f":"BF136 / INDEX($AA136:$BJ136,$F$98)","v":1.6462073126640833},{"$f":"BG136 / INDEX($AA136:$BJ136,$F$98)","v":1.6720968686844992},{"$f":"BH136 / INDEX($AA136:$BJ136,$F$98)","v":1.6983935843049107},{"$f":"BI136 / INDEX($AA136:$BJ136,$F$98)","v":1.725103862838675},{"$f":"BJ136 / INDEX($AA136:$BJ136,$F$98)","v":1.7522342083027105}]
[null,null,null,null,"FHICP Indexation Growth Rate",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z138 = 0, 0, AA138/Z138-1 )","v":0},{"$f":"IF(AA138 = 0, 0, AB138/AA138-1 )","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110617915E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548984454E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585521983E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585521983E-2,1.5726789585522205E-2,1.5726789585522427E-2,1.5726789585522205E-2,1.5726789585521983E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[]
[null,null,"(F)HICP "]
[]
[null,null,null,"FHICP "]
[null,null,null,null,{"$f":"C_Time!E126","v":"RP2 flag"},null,{"$f":"C_Time!G126","v":"flag"},null,null,{"$f":"C_Time!J126","v":0},{"$f":"C_Time!K126","v":0},{"$f":"C_Time!L126","v":0},{"$f":"C_Time!M126","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y126","v":5},null,{"$f":"C_Time!AA126","v":1},{"$f":"C_Time!AB126","v":1},{"$f":"C_Time!AC126","v":1},{"$f":"C_Time!AD126","v":1},{"$f":"C_Time!AE126","v":1},{"$f":"C_Time!AF126","v":0},{"$f":"C_Time!AG126","v":0},{"$f":"C_Time!AH126","v":0},{"$f":"C_Time!AI126","v":0},{"$f":"C_Time!AJ126","v":0},{"$f":"C_Time!AK126","v":0},{"$f":"C_Time!AL126","v":0},{"$f":"C_Time!AM126","v":0},{"$f":"C_Time!AN126","v":0},{"$f":"C_Time!AO126","v":0},{"$f":"C_Time!AP126","v":0},{"$f":"C_Time!AQ126","v":0},{"$f":"C_Time!AR126","v":0},{"$f":"C_Time!AS126","v":0},{"$f":"C_Time!AT126","v":0},{"$f":"C_Time!AU126","v":0},{"$f":"C_Time!AV126","v":0},{"$f":"C_Time!AW126","v":0},{"$f":"C_Time!AX126","v":0},{"$f":"C_Time!AY126","v":0},{"$f":"C_Time!AZ126","v":0},{"$f":"C_Time!BA126","v":0},{"$f":"C_Time!BB126","v":0},{"$f":"C_Time!BC126","v":0},{"$f":"C_Time!BD126","v":0},{"$f":"C_Time!BE126","v":0},{"$f":"C_Time!BF126","v":0},{"$f":"C_Time!BG126","v":0},{"$f":"C_Time!BH126","v":0},{"$f":"C_Time!BI126","v":0},{"$f":"C_Time!BJ126","v":0}]
[null,null,null,null,{"$f":"C_Time!E$127","v":"RP3 flag"},null,{"$f":"C_Time!G$127","v":"flag"},null,null,{"$f":"C_Time!J$127","v":0},{"$f":"C_Time!K$127","v":0},{"$f":"C_Time!L$127","v":0},{"$f":"C_Time!M$127","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$127","v":3},null,{"$f":"C_Time!AA$127","v":0},{"$f":"C_Time!AB$127","v":0},{"$f":"C_Time!AC$127","v":0},{"$f":"C_Time!AD$127","v":0},{"$f":"C_Time!AE$127","v":0},{"$f":"C_Time!AF$127","v":1},{"$f":"C_Time!AG$127","v":1},{"$f":"C_Time!AH$127","v":1},{"$f":"C_Time!AI$127","v":0},{"$f":"C_Time!AJ$127","v":0},{"$f":"C_Time!AK$127","v":0},{"$f":"C_Time!AL$127","v":0},{"$f":"C_Time!AM$127","v":0},{"$f":"C_Time!AN$127","v":0},{"$f":"C_Time!AO$127","v":0},{"$f":"C_Time!AP$127","v":0},{"$f":"C_Time!AQ$127","v":0},{"$f":"C_Time!AR$127","v":0},{"$f":"C_Time!AS$127","v":0},{"$f":"C_Time!AT$127","v":0},{"$f":"C_Time!AU$127","v":0},{"$f":"C_Time!AV$127","v":0},{"$f":"C_Time!AW$127","v":0},{"$f":"C_Time!AX$127","v":0},{"$f":"C_Time!AY$127","v":0},{"$f":"C_Time!AZ$127","v":0},{"$f":"C_Time!BA$127","v":0},{"$f":"C_Time!BB$127","v":0},{"$f":"C_Time!BC$127","v":0},{"$f":"C_Time!BD$127","v":0},{"$f":"C_Time!BE$127","v":0},{"$f":"C_Time!BF$127","v":0},{"$f":"C_Time!BG$127","v":0},{"$f":"C_Time!BH$127","v":0},{"$f":"C_Time!BI$127","v":0},{"$f":"C_Time!BJ$127","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$345","v":"FHICP - RP2 (Base Year = 100)"},null,{"$f":"I_Actuals!G$345","v":"Index"},{"$f":"I_Actuals!H$345","v":"CPI 2012"},{"$f":"I_Actuals!I$345","v":"2015-2019 values rebased to 2012=100 (in EC table shown as 2009=100)"},{"$f":"I_Actuals!J$345","v":"CAP 1252, pp.17-18"},{"$f":"I_Actuals!K$345","v":0},{"$f":"I_Actuals!L$345","v":"Being published with this model"},{"$f":"I_Actuals!M$345","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$345","v":553.73400000000004},null,{"$f":"I_Actuals!AA$345","v":106.489},{"$f":"I_Actuals!AB$345","v":108.512},{"$f":"I_Actuals!AC$345","v":110.68300000000001},{"$f":"I_Actuals!AD$345","v":112.896},{"$f":"I_Actuals!AE$345","v":115.154},{"$f":"I_Actuals!AF$345","v":0},{"$f":"I_Actuals!AG$345","v":0},{"$f":"I_Actuals!AH$345","v":0},{"$f":"I_Actuals!AI$345","v":0},{"$f":"I_Actuals!AJ$345","v":0},{"$f":"I_Actuals!AK$345","v":0},{"$f":"I_Actuals!AL$345","v":0},{"$f":"I_Actuals!AM$345","v":0},{"$f":"I_Actuals!AN$345","v":0},{"$f":"I_Actuals!AO$345","v":0},{"$f":"I_Actuals!AP$345","v":0},{"$f":"I_Actuals!AQ$345","v":0},{"$f":"I_Actuals!AR$345","v":0},{"$f":"I_Actuals!AS$345","v":0},{"$f":"I_Actuals!AT$345","v":0},{"$f":"I_Actuals!AU$345","v":0},{"$f":"I_Actuals!AV$345","v":0},{"$f":"I_Actuals!AW$345","v":0},{"$f":"I_Actuals!AX$345","v":0},{"$f":"I_Actuals!AY$345","v":0},{"$f":"I_Actuals!AZ$345","v":0},{"$f":"I_Actuals!BA$345","v":0},{"$f":"I_Actuals!BB$345","v":0},{"$f":"I_Actuals!BC$345","v":0},{"$f":"I_Actuals!BD$345","v":0},{"$f":"I_Actuals!BE$345","v":0},{"$f":"I_Actuals!BF$345","v":0},{"$f":"I_Actuals!BG$345","v":0},{"$f":"I_Actuals!BH$345","v":0},{"$f":"I_Actuals!BI$345","v":0},{"$f":"I_Actuals!BJ$345","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$346","v":"FHICP - RP3 (Base Year = 100)"},null,{"$f":"I_Actuals!G$346","v":"Index"},{"$f":"I_Actuals!H$346","v":"CPI 2017"},null,{"$f":"I_Actuals!J$346","v":"CAP 2279, p.40"},{"$f":"I_Actuals!K$346","v":0},{"$f":"I_Actuals!L$346","v":"Being published with this model"},{"$f":"I_Actuals!M$346","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$346","v":325.7583010619029},null,{"$f":"I_Actuals!AA$346","v":0},{"$f":"I_Actuals!AB$346","v":0},{"$f":"I_Actuals!AC$346","v":0},{"$f":"I_Actuals!AD$346","v":0},{"$f":"I_Actuals!AE$346","v":0},{"$f":"I_Actuals!AF$346","v":106.443047007549},{"$f":"I_Actuals!AG$346","v":108.5719079477},{"$f":"I_Actuals!AH$346","v":110.74334610665392},{"$f":"I_Actuals!AI$346","v":0},{"$f":"I_Actuals!AJ$346","v":0},{"$f":"I_Actuals!AK$346","v":0},{"$f":"I_Actuals!AL$346","v":0},{"$f":"I_Actuals!AM$346","v":0},{"$f":"I_Actuals!AN$346","v":0},{"$f":"I_Actuals!AO$346","v":0},{"$f":"I_Actuals!AP$346","v":0},{"$f":"I_Actuals!AQ$346","v":0},{"$f":"I_Actuals!AR$346","v":0},{"$f":"I_Actuals!AS$346","v":0},{"$f":"I_Actuals!AT$346","v":0},{"$f":"I_Actuals!AU$346","v":0},{"$f":"I_Actuals!AV$346","v":0},{"$f":"I_Actuals!AW$346","v":0},{"$f":"I_Actuals!AX$346","v":0},{"$f":"I_Actuals!AY$346","v":0},{"$f":"I_Actuals!AZ$346","v":0},{"$f":"I_Actuals!BA$346","v":0},{"$f":"I_Actuals!BB$346","v":0},{"$f":"I_Actuals!BC$346","v":0},{"$f":"I_Actuals!BD$346","v":0},{"$f":"I_Actuals!BE$346","v":0},{"$f":"I_Actuals!BF$346","v":0},{"$f":"I_Actuals!BG$346","v":0},{"$f":"I_Actuals!BH$346","v":0},{"$f":"I_Actuals!BI$346","v":0},{"$f":"I_Actuals!BJ$346","v":0}]
[]
[null,null,null,null,{"$f":"I_Global!E$286","v":"NR23 Price Base"},{"$f":"I_Global!F$286","v":2020}]
[null,null,null,null,{"$f":"E$138","v":"CPI Growth Index used for Price Determination "},null,{"$f":"G$138","v":"Index"},null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"E149 & \" Base Year value\"","v":"NR23 Price Base Base Year value"},{"$f":"INDEX($AA150:$BJ150,,MATCH(F149,$AA$8:$BJ$8,0))","v":1}]
[]
[null,null,null,null,{"$f":"I_Global!E$15","v":"Index Base Year Value"},{"$f":"I_Global!F$15","v":100},{"$f":"I_Global!G$15","v":"#"}]
[null,null,null,null,{"$f":"E151","v":"NR23 Price Base Base Year value"},{"$f":"F151","v":1}]
[null,null,null,null,{"$f":"C_Time!E$128","v":"NR23 flag"},null,{"$f":"C_Time!G$128","v":"flag"},null,null,{"$f":"C_Time!J$128","v":0},{"$f":"C_Time!K$128","v":0},{"$f":"C_Time!L$128","v":0},{"$f":"C_Time!M$128","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$128","v":5},null,{"$f":"C_Time!AA$128","v":0},{"$f":"C_Time!AB$128","v":0},{"$f":"C_Time!AC$128","v":0},{"$f":"C_Time!AD$128","v":0},{"$f":"C_Time!AE$128","v":0},{"$f":"C_Time!AF$128","v":0},{"$f":"C_Time!AG$128","v":0},{"$f":"C_Time!AH$128","v":0},{"$f":"C_Time!AI$128","v":1},{"$f":"C_Time!AJ$128","v":1},{"$f":"C_Time!AK$128","v":1},{"$f":"C_Time!AL$128","v":1},{"$f":"C_Time!AM$128","v":1},{"$f":"C_Time!AN$128","v":0},{"$f":"C_Time!AO$128","v":0},{"$f":"C_Time!AP$128","v":0},{"$f":"C_Time!AQ$128","v":0},{"$f":"C_Time!AR$128","v":0},{"$f":"C_Time!AS$128","v":0},{"$f":"C_Time!AT$128","v":0},{"$f":"C_Time!AU$128","v":0},{"$f":"C_Time!AV$128","v":0},{"$f":"C_Time!AW$128","v":0},{"$f":"C_Time!AX$128","v":0},{"$f":"C_Time!AY$128","v":0},{"$f":"C_Time!AZ$128","v":0},{"$f":"C_Time!BA$128","v":0},{"$f":"C_Time!BB$128","v":0},{"$f":"C_Time!BC$128","v":0},{"$f":"C_Time!BD$128","v":0},{"$f":"C_Time!BE$128","v":0},{"$f":"C_Time!BF$128","v":0},{"$f":"C_Time!BG$128","v":0},{"$f":"C_Time!BH$128","v":0},{"$f":"C_Time!BI$128","v":0},{"$f":"C_Time!BJ$128","v":0}]
[null,null,null,null,{"$f":"E138","v":"CPI Growth Index used for Price Determination "},null,{"$f":"G138","v":"Index"},null,null,{"$f":"J138","v":0},{"$f":"K138","v":0},{"$f":"L138","v":0},{"$f":"M138","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y138","v":0},null,{"$f":"AA138","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"FHICP Index Value for NR23  - calculated",null,"Index (Base = 100)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA155=0,0,AA156*$F153/$F154)","v":0},{"$f":"IF(AB155=0,0,AB156*$F153/$F154)","v":0},0,0,0,0,0,0,118.73399586480322,119.75124598510097,119.8896577295987,120.48871867171229,122.38361939769149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$287","v":"Subsequent Future Price Control Periods Price Base"},{"$f":"I_Global!F$287","v":2025}]
[null,null,null,null,{"$f":"E$138","v":"CPI Growth Index used for Price Determination "},null,{"$f":"G$138","v":"Index"},null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"E159 & \" Base Year value\"","v":"Subsequent Future Price Control Periods Price Base Base Year value"},{"$f":"INDEX($AA160:$BJ160,,MATCH(F159,$AA$8:$BJ$8,0))","v":1.198896577295987}]
[]
[null,null,null,null,{"$f":"I_Global!E$15","v":"Index Base Year Value"},{"$f":"I_Global!F$15","v":100},{"$f":"I_Global!G$15","v":"#"}]
[null,null,null,null,{"$f":"E$161","v":"Subsequent Future Price Control Periods Price Base Base Year value"},{"$f":"F$161","v":1.198896577295987}]
[null,null,null,null,{"$f":"C_Time!E$146","v":"Subsequent Future Price Control Periods flag"},null,{"$f":"C_Time!G$146","v":"flag"},null,null,{"$f":"C_Time!J$146","v":0},{"$f":"C_Time!K$146","v":0},{"$f":"C_Time!L$146","v":0},{"$f":"C_Time!M$146","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$146","v":23},null,{"$f":"C_Time!AA$146","v":0},{"$f":"C_Time!AB$146","v":0},{"$f":"C_Time!AC$146","v":0},{"$f":"C_Time!AD$146","v":0},{"$f":"C_Time!AE$146","v":0},{"$f":"C_Time!AF$146","v":0},{"$f":"C_Time!AG$146","v":0},{"$f":"C_Time!AH$146","v":0},{"$f":"C_Time!AI$146","v":0},{"$f":"C_Time!AJ$146","v":0},{"$f":"C_Time!AK$146","v":0},{"$f":"C_Time!AL$146","v":0},{"$f":"C_Time!AM$146","v":0},{"$f":"C_Time!AN$146","v":1},{"$f":"C_Time!AO$146","v":1},{"$f":"C_Time!AP$146","v":1},{"$f":"C_Time!AQ$146","v":1},{"$f":"C_Time!AR$146","v":1},{"$f":"C_Time!AS$146","v":1},{"$f":"C_Time!AT$146","v":1},{"$f":"C_Time!AU$146","v":1},{"$f":"C_Time!AV$146","v":1},{"$f":"C_Time!AW$146","v":1},{"$f":"C_Time!AX$146","v":1},{"$f":"C_Time!AY$146","v":1},{"$f":"C_Time!AZ$146","v":1},{"$f":"C_Time!BA$146","v":1},{"$f":"C_Time!BB$146","v":1},{"$f":"C_Time!BC$146","v":1},{"$f":"C_Time!BD$146","v":1},{"$f":"C_Time!BE$146","v":1},{"$f":"C_Time!BF$146","v":1},{"$f":"C_Time!BG$146","v":1},{"$f":"C_Time!BH$146","v":1},{"$f":"C_Time!BI$146","v":1},{"$f":"C_Time!BJ$146","v":1}]
[null,null,null,null,{"$f":"E138","v":"CPI Growth Index used for Price Determination "},null,{"$f":"G138","v":"Index"},null,null,{"$f":"J138","v":0},{"$f":"K138","v":0},{"$f":"L138","v":0},{"$f":"M138","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y138","v":0},null,{"$f":"AA138","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"FHICP Index Value for Subsequent Future Price Control Periods - calculated",null,"Index (Base = 100)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA165=0,0,AA166*$F163/$F164)","v":0},{"$f":"IF(AB165=0,0,AB166*$F163/$F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,103.68560823573361,105.31624997950389,106.97253648286778,108.65487105556348,110.36366335009635,112.09932946149071,113.86229202860973,115.65298033706894,117.47183042376857,119.31928518306933,121.19579447463836,123.10181523299116,125.03781157875626,127.00425493168952,129.00162412546624,131.03040552427808,133.09109314126403,135.18418875880386,137.31020205070305,139.46965070630003,141.66306055652427,143.8909657019378,146.15390864278979]
[]
[null,null,null,null,{"$f":"C_Time!E126","v":"RP2 flag"},null,{"$f":"C_Time!G126","v":"flag"},null,null,{"$f":"C_Time!J126","v":0},{"$f":"C_Time!K126","v":0},{"$f":"C_Time!L126","v":0},{"$f":"C_Time!M126","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y126","v":5},null,{"$f":"C_Time!AA126","v":1},{"$f":"C_Time!AB126","v":1},{"$f":"C_Time!AC126","v":1},{"$f":"C_Time!AD126","v":1},{"$f":"C_Time!AE126","v":1},{"$f":"C_Time!AF126","v":0},{"$f":"C_Time!AG126","v":0},{"$f":"C_Time!AH126","v":0},{"$f":"C_Time!AI126","v":0},{"$f":"C_Time!AJ126","v":0},{"$f":"C_Time!AK126","v":0},{"$f":"C_Time!AL126","v":0},{"$f":"C_Time!AM126","v":0},{"$f":"C_Time!AN126","v":0},{"$f":"C_Time!AO126","v":0},{"$f":"C_Time!AP126","v":0},{"$f":"C_Time!AQ126","v":0},{"$f":"C_Time!AR126","v":0},{"$f":"C_Time!AS126","v":0},{"$f":"C_Time!AT126","v":0},{"$f":"C_Time!AU126","v":0},{"$f":"C_Time!AV126","v":0},{"$f":"C_Time!AW126","v":0},{"$f":"C_Time!AX126","v":0},{"$f":"C_Time!AY126","v":0},{"$f":"C_Time!AZ126","v":0},{"$f":"C_Time!BA126","v":0},{"$f":"C_Time!BB126","v":0},{"$f":"C_Time!BC126","v":0},{"$f":"C_Time!BD126","v":0},{"$f":"C_Time!BE126","v":0},{"$f":"C_Time!BF126","v":0},{"$f":"C_Time!BG126","v":0},{"$f":"C_Time!BH126","v":0},{"$f":"C_Time!BI126","v":0},{"$f":"C_Time!BJ126","v":0}]
[null,null,null,null,{"$f":"C_Time!E127","v":"RP3 flag"},null,{"$f":"C_Time!G127","v":"flag"},null,null,{"$f":"C_Time!J127","v":0},{"$f":"C_Time!K127","v":0},{"$f":"C_Time!L127","v":0},{"$f":"C_Time!M127","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y127","v":3},null,{"$f":"C_Time!AA127","v":0},{"$f":"C_Time!AB127","v":0},{"$f":"C_Time!AC127","v":0},{"$f":"C_Time!AD127","v":0},{"$f":"C_Time!AE127","v":0},{"$f":"C_Time!AF127","v":1},{"$f":"C_Time!AG127","v":1},{"$f":"C_Time!AH127","v":1},{"$f":"C_Time!AI127","v":0},{"$f":"C_Time!AJ127","v":0},{"$f":"C_Time!AK127","v":0},{"$f":"C_Time!AL127","v":0},{"$f":"C_Time!AM127","v":0},{"$f":"C_Time!AN127","v":0},{"$f":"C_Time!AO127","v":0},{"$f":"C_Time!AP127","v":0},{"$f":"C_Time!AQ127","v":0},{"$f":"C_Time!AR127","v":0},{"$f":"C_Time!AS127","v":0},{"$f":"C_Time!AT127","v":0},{"$f":"C_Time!AU127","v":0},{"$f":"C_Time!AV127","v":0},{"$f":"C_Time!AW127","v":0},{"$f":"C_Time!AX127","v":0},{"$f":"C_Time!AY127","v":0},{"$f":"C_Time!AZ127","v":0},{"$f":"C_Time!BA127","v":0},{"$f":"C_Time!BB127","v":0},{"$f":"C_Time!BC127","v":0},{"$f":"C_Time!BD127","v":0},{"$f":"C_Time!BE127","v":0},{"$f":"C_Time!BF127","v":0},{"$f":"C_Time!BG127","v":0},{"$f":"C_Time!BH127","v":0},{"$f":"C_Time!BI127","v":0},{"$f":"C_Time!BJ127","v":0}]
[null,null,null,null,{"$f":"C_Time!E128","v":"NR23 flag"},null,{"$f":"C_Time!G128","v":"flag"},null,null,{"$f":"C_Time!J128","v":0},{"$f":"C_Time!K128","v":0},{"$f":"C_Time!L128","v":0},{"$f":"C_Time!M128","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y128","v":5},null,{"$f":"C_Time!AA128","v":0},{"$f":"C_Time!AB128","v":0},{"$f":"C_Time!AC128","v":0},{"$f":"C_Time!AD128","v":0},{"$f":"C_Time!AE128","v":0},{"$f":"C_Time!AF128","v":0},{"$f":"C_Time!AG128","v":0},{"$f":"C_Time!AH128","v":0},{"$f":"C_Time!AI128","v":1},{"$f":"C_Time!AJ128","v":1},{"$f":"C_Time!AK128","v":1},{"$f":"C_Time!AL128","v":1},{"$f":"C_Time!AM128","v":1},{"$f":"C_Time!AN128","v":0},{"$f":"C_Time!AO128","v":0},{"$f":"C_Time!AP128","v":0},{"$f":"C_Time!AQ128","v":0},{"$f":"C_Time!AR128","v":0},{"$f":"C_Time!AS128","v":0},{"$f":"C_Time!AT128","v":0},{"$f":"C_Time!AU128","v":0},{"$f":"C_Time!AV128","v":0},{"$f":"C_Time!AW128","v":0},{"$f":"C_Time!AX128","v":0},{"$f":"C_Time!AY128","v":0},{"$f":"C_Time!AZ128","v":0},{"$f":"C_Time!BA128","v":0},{"$f":"C_Time!BB128","v":0},{"$f":"C_Time!BC128","v":0},{"$f":"C_Time!BD128","v":0},{"$f":"C_Time!BE128","v":0},{"$f":"C_Time!BF128","v":0},{"$f":"C_Time!BG128","v":0},{"$f":"C_Time!BH128","v":0},{"$f":"C_Time!BI128","v":0},{"$f":"C_Time!BJ128","v":0}]
[null,null,null,null,{"$f":"C_Time!E$146","v":"Subsequent Future Price Control Periods flag"},null,{"$f":"C_Time!G$146","v":"flag"},null,null,{"$f":"C_Time!J$146","v":0},{"$f":"C_Time!K$146","v":0},{"$f":"C_Time!L$146","v":0},{"$f":"C_Time!M$146","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$146","v":23},null,{"$f":"C_Time!AA$146","v":0},{"$f":"C_Time!AB$146","v":0},{"$f":"C_Time!AC$146","v":0},{"$f":"C_Time!AD$146","v":0},{"$f":"C_Time!AE$146","v":0},{"$f":"C_Time!AF$146","v":0},{"$f":"C_Time!AG$146","v":0},{"$f":"C_Time!AH$146","v":0},{"$f":"C_Time!AI$146","v":0},{"$f":"C_Time!AJ$146","v":0},{"$f":"C_Time!AK$146","v":0},{"$f":"C_Time!AL$146","v":0},{"$f":"C_Time!AM$146","v":0},{"$f":"C_Time!AN$146","v":1},{"$f":"C_Time!AO$146","v":1},{"$f":"C_Time!AP$146","v":1},{"$f":"C_Time!AQ$146","v":1},{"$f":"C_Time!AR$146","v":1},{"$f":"C_Time!AS$146","v":1},{"$f":"C_Time!AT$146","v":1},{"$f":"C_Time!AU$146","v":1},{"$f":"C_Time!AV$146","v":1},{"$f":"C_Time!AW$146","v":1},{"$f":"C_Time!AX$146","v":1},{"$f":"C_Time!AY$146","v":1},{"$f":"C_Time!AZ$146","v":1},{"$f":"C_Time!BA$146","v":1},{"$f":"C_Time!BB$146","v":1},{"$f":"C_Time!BC$146","v":1},{"$f":"C_Time!BD$146","v":1},{"$f":"C_Time!BE$146","v":1},{"$f":"C_Time!BF$146","v":1},{"$f":"C_Time!BG$146","v":1},{"$f":"C_Time!BH$146","v":1},{"$f":"C_Time!BI$146","v":1},{"$f":"C_Time!BJ$146","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E$345","v":"FHICP - RP2 (Base Year = 100)"},null,{"$f":"I_Actuals!G$345","v":"Index"},{"$f":"I_Actuals!H$345","v":"CPI 2012"},{"$f":"I_Actuals!I$345","v":"2015-2019 values rebased to 2012=100 (in EC table shown as 2009=100)"},{"$f":"I_Actuals!J$345","v":"CAP 1252, pp.17-18"},{"$f":"I_Actuals!K$345","v":0},{"$f":"I_Actuals!L$345","v":"Being published with this model"},{"$f":"I_Actuals!M$345","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$345","v":553.73400000000004},null,{"$f":"I_Actuals!AA$345","v":106.489},{"$f":"I_Actuals!AB$345","v":108.512},{"$f":"I_Actuals!AC$345","v":110.68300000000001},{"$f":"I_Actuals!AD$345","v":112.896},{"$f":"I_Actuals!AE$345","v":115.154},{"$f":"I_Actuals!AF$345","v":0},{"$f":"I_Actuals!AG$345","v":0},{"$f":"I_Actuals!AH$345","v":0},{"$f":"I_Actuals!AI$345","v":0},{"$f":"I_Actuals!AJ$345","v":0},{"$f":"I_Actuals!AK$345","v":0},{"$f":"I_Actuals!AL$345","v":0},{"$f":"I_Actuals!AM$345","v":0},{"$f":"I_Actuals!AN$345","v":0},{"$f":"I_Actuals!AO$345","v":0},{"$f":"I_Actuals!AP$345","v":0},{"$f":"I_Actuals!AQ$345","v":0},{"$f":"I_Actuals!AR$345","v":0},{"$f":"I_Actuals!AS$345","v":0},{"$f":"I_Actuals!AT$345","v":0},{"$f":"I_Actuals!AU$345","v":0},{"$f":"I_Actuals!AV$345","v":0},{"$f":"I_Actuals!AW$345","v":0},{"$f":"I_Actuals!AX$345","v":0},{"$f":"I_Actuals!AY$345","v":0},{"$f":"I_Actuals!AZ$345","v":0},{"$f":"I_Actuals!BA$345","v":0},{"$f":"I_Actuals!BB$345","v":0},{"$f":"I_Actuals!BC$345","v":0},{"$f":"I_Actuals!BD$345","v":0},{"$f":"I_Actuals!BE$345","v":0},{"$f":"I_Actuals!BF$345","v":0},{"$f":"I_Actuals!BG$345","v":0},{"$f":"I_Actuals!BH$345","v":0},{"$f":"I_Actuals!BI$345","v":0},{"$f":"I_Actuals!BJ$345","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$346","v":"FHICP - RP3 (Base Year = 100)"},null,{"$f":"I_Actuals!G$346","v":"Index"},{"$f":"I_Actuals!H$346","v":"CPI 2017"},{"$f":"I_Actuals!I$346","v":0},{"$f":"I_Actuals!J$346","v":"CAP 2279, p.40"},{"$f":"I_Actuals!K$346","v":0},{"$f":"I_Actuals!L$346","v":"Being published with this model"},{"$f":"I_Actuals!M$346","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$346","v":325.7583010619029},null,{"$f":"I_Actuals!AA$346","v":0},{"$f":"I_Actuals!AB$346","v":0},{"$f":"I_Actuals!AC$346","v":0},{"$f":"I_Actuals!AD$346","v":0},{"$f":"I_Actuals!AE$346","v":0},{"$f":"I_Actuals!AF$346","v":106.443047007549},{"$f":"I_Actuals!AG$346","v":108.5719079477},{"$f":"I_Actuals!AH$346","v":110.74334610665392},{"$f":"I_Actuals!AI$346","v":0},{"$f":"I_Actuals!AJ$346","v":0},{"$f":"I_Actuals!AK$346","v":0},{"$f":"I_Actuals!AL$346","v":0},{"$f":"I_Actuals!AM$346","v":0},{"$f":"I_Actuals!AN$346","v":0},{"$f":"I_Actuals!AO$346","v":0},{"$f":"I_Actuals!AP$346","v":0},{"$f":"I_Actuals!AQ$346","v":0},{"$f":"I_Actuals!AR$346","v":0},{"$f":"I_Actuals!AS$346","v":0},{"$f":"I_Actuals!AT$346","v":0},{"$f":"I_Actuals!AU$346","v":0},{"$f":"I_Actuals!AV$346","v":0},{"$f":"I_Actuals!AW$346","v":0},{"$f":"I_Actuals!AX$346","v":0},{"$f":"I_Actuals!AY$346","v":0},{"$f":"I_Actuals!AZ$346","v":0},{"$f":"I_Actuals!BA$346","v":0},{"$f":"I_Actuals!BB$346","v":0},{"$f":"I_Actuals!BC$346","v":0},{"$f":"I_Actuals!BD$346","v":0},{"$f":"I_Actuals!BE$346","v":0},{"$f":"I_Actuals!BF$346","v":0},{"$f":"I_Actuals!BG$346","v":0},{"$f":"I_Actuals!BH$346","v":0},{"$f":"I_Actuals!BI$346","v":0},{"$f":"I_Actuals!BJ$346","v":0}]
[null,null,null,null,{"$f":"E157","v":"FHICP Index Value for NR23  - calculated"},null,{"$f":"G157","v":"Index (Base = 100)"},null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,118.73399586480322,119.75124598510097,119.8896577295987,120.48871867171229,122.38361939769149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E167","v":"FHICP Index Value for Subsequent Future Price Control Periods - calculated"},null,{"$f":"G167","v":"Index (Base = 100)"},null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,103.68560823573361,105.31624997950389,106.97253648286778,108.65487105556348,110.36366335009635,112.09932946149071,113.86229202860973,115.65298033706894,117.47183042376857,119.31928518306933,121.19579447463836,123.10181523299116,125.03781157875626,127.00425493168952,129.00162412546624,131.03040552427808,133.09109314126403,135.18418875880386,137.31020205070305,139.46965070630003,141.66306055652427,143.8909657019378,146.15390864278979]
[null,null,null,null,"FHICP Index Value (Base = 100)",null,"Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AA169:AA172,AA173:AA176)","v":106.489},{"$f":"SUMPRODUCT(AB169:AB172,AB173:AB176)","v":108.512},110.68300000000001,112.896,115.154,106.443047007549,108.5719079477,110.74334610665392,118.73399586480322,119.75124598510097,119.8896577295987,120.48871867171229,122.38361939769149,103.68560823573361,105.31624997950389,106.97253648286778,108.65487105556348,110.36366335009635,112.09932946149071,113.86229202860973,115.65298033706894,117.47183042376857,119.31928518306933,121.19579447463836,123.10181523299116,125.03781157875626,127.00425493168952,129.00162412546624,131.03040552427808,133.09109314126403,135.18418875880386,137.31020205070305,139.46965070630003,141.66306055652427,143.8909657019378,146.15390864278979]
[]
[null,null,null,null,{"$f":"I_Global!E284","v":"RP2 Price Base"},{"$f":"I_Global!F284","v":2012}]
[null,null,null,null,{"$f":"I_Global!E285","v":"RP3 Price Base"},{"$f":"I_Global!F285","v":2017}]
[null,null,null,null,{"$f":"I_Global!E286","v":"NR23 Price Base"},{"$f":"I_Global!F286","v":2020}]
[null,null,null,null,{"$f":"I_Global!E287","v":"Subsequent Future Price Control Periods Price Base"},{"$f":"I_Global!F287","v":2025}]
[null,null,null,null,{"$f":"C_Time!E126","v":"RP2 flag"},null,{"$f":"C_Time!G126","v":"flag"},null,null,{"$f":"C_Time!J126","v":0},{"$f":"C_Time!K126","v":0},{"$f":"C_Time!L126","v":0},{"$f":"C_Time!M126","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y126","v":5},null,{"$f":"C_Time!AA126","v":1},{"$f":"C_Time!AB126","v":1},{"$f":"C_Time!AC126","v":1},{"$f":"C_Time!AD126","v":1},{"$f":"C_Time!AE126","v":1},{"$f":"C_Time!AF126","v":0},{"$f":"C_Time!AG126","v":0},{"$f":"C_Time!AH126","v":0},{"$f":"C_Time!AI126","v":0},{"$f":"C_Time!AJ126","v":0},{"$f":"C_Time!AK126","v":0},{"$f":"C_Time!AL126","v":0},{"$f":"C_Time!AM126","v":0},{"$f":"C_Time!AN126","v":0},{"$f":"C_Time!AO126","v":0},{"$f":"C_Time!AP126","v":0},{"$f":"C_Time!AQ126","v":0},{"$f":"C_Time!AR126","v":0},{"$f":"C_Time!AS126","v":0},{"$f":"C_Time!AT126","v":0},{"$f":"C_Time!AU126","v":0},{"$f":"C_Time!AV126","v":0},{"$f":"C_Time!AW126","v":0},{"$f":"C_Time!AX126","v":0},{"$f":"C_Time!AY126","v":0},{"$f":"C_Time!AZ126","v":0},{"$f":"C_Time!BA126","v":0},{"$f":"C_Time!BB126","v":0},{"$f":"C_Time!BC126","v":0},{"$f":"C_Time!BD126","v":0},{"$f":"C_Time!BE126","v":0},{"$f":"C_Time!BF126","v":0},{"$f":"C_Time!BG126","v":0},{"$f":"C_Time!BH126","v":0},{"$f":"C_Time!BI126","v":0},{"$f":"C_Time!BJ126","v":0}]
[null,null,null,null,{"$f":"C_Time!E127","v":"RP3 flag"},null,{"$f":"C_Time!G127","v":"flag"},null,null,{"$f":"C_Time!J127","v":0},{"$f":"C_Time!K127","v":0},{"$f":"C_Time!L127","v":0},{"$f":"C_Time!M127","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y127","v":3},null,{"$f":"C_Time!AA127","v":0},{"$f":"C_Time!AB127","v":0},{"$f":"C_Time!AC127","v":0},{"$f":"C_Time!AD127","v":0},{"$f":"C_Time!AE127","v":0},{"$f":"C_Time!AF127","v":1},{"$f":"C_Time!AG127","v":1},{"$f":"C_Time!AH127","v":1},{"$f":"C_Time!AI127","v":0},{"$f":"C_Time!AJ127","v":0},{"$f":"C_Time!AK127","v":0},{"$f":"C_Time!AL127","v":0},{"$f":"C_Time!AM127","v":0},{"$f":"C_Time!AN127","v":0},{"$f":"C_Time!AO127","v":0},{"$f":"C_Time!AP127","v":0},{"$f":"C_Time!AQ127","v":0},{"$f":"C_Time!AR127","v":0},{"$f":"C_Time!AS127","v":0},{"$f":"C_Time!AT127","v":0},{"$f":"C_Time!AU127","v":0},{"$f":"C_Time!AV127","v":0},{"$f":"C_Time!AW127","v":0},{"$f":"C_Time!AX127","v":0},{"$f":"C_Time!AY127","v":0},{"$f":"C_Time!AZ127","v":0},{"$f":"C_Time!BA127","v":0},{"$f":"C_Time!BB127","v":0},{"$f":"C_Time!BC127","v":0},{"$f":"C_Time!BD127","v":0},{"$f":"C_Time!BE127","v":0},{"$f":"C_Time!BF127","v":0},{"$f":"C_Time!BG127","v":0},{"$f":"C_Time!BH127","v":0},{"$f":"C_Time!BI127","v":0},{"$f":"C_Time!BJ127","v":0}]
[null,null,null,null,{"$f":"C_Time!E128","v":"NR23 flag"},null,{"$f":"C_Time!G128","v":"flag"},null,null,{"$f":"C_Time!J128","v":0},{"$f":"C_Time!K128","v":0},{"$f":"C_Time!L128","v":0},{"$f":"C_Time!M128","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y128","v":5},null,{"$f":"C_Time!AA128","v":0},{"$f":"C_Time!AB128","v":0},{"$f":"C_Time!AC128","v":0},{"$f":"C_Time!AD128","v":0},{"$f":"C_Time!AE128","v":0},{"$f":"C_Time!AF128","v":0},{"$f":"C_Time!AG128","v":0},{"$f":"C_Time!AH128","v":0},{"$f":"C_Time!AI128","v":1},{"$f":"C_Time!AJ128","v":1},{"$f":"C_Time!AK128","v":1},{"$f":"C_Time!AL128","v":1},{"$f":"C_Time!AM128","v":1},{"$f":"C_Time!AN128","v":0},{"$f":"C_Time!AO128","v":0},{"$f":"C_Time!AP128","v":0},{"$f":"C_Time!AQ128","v":0},{"$f":"C_Time!AR128","v":0},{"$f":"C_Time!AS128","v":0},{"$f":"C_Time!AT128","v":0},{"$f":"C_Time!AU128","v":0},{"$f":"C_Time!AV128","v":0},{"$f":"C_Time!AW128","v":0},{"$f":"C_Time!AX128","v":0},{"$f":"C_Time!AY128","v":0},{"$f":"C_Time!AZ128","v":0},{"$f":"C_Time!BA128","v":0},{"$f":"C_Time!BB128","v":0},{"$f":"C_Time!BC128","v":0},{"$f":"C_Time!BD128","v":0},{"$f":"C_Time!BE128","v":0},{"$f":"C_Time!BF128","v":0},{"$f":"C_Time!BG128","v":0},{"$f":"C_Time!BH128","v":0},{"$f":"C_Time!BI128","v":0},{"$f":"C_Time!BJ128","v":0}]
[null,null,null,null,{"$f":"C_Time!E$146","v":"Subsequent Future Price Control Periods flag"},null,{"$f":"C_Time!G$146","v":"flag"},null,null,{"$f":"C_Time!J$146","v":0},{"$f":"C_Time!K$146","v":0},{"$f":"C_Time!L$146","v":0},{"$f":"C_Time!M$146","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$146","v":23},null,{"$f":"C_Time!AA$146","v":0},{"$f":"C_Time!AB$146","v":0},{"$f":"C_Time!AC$146","v":0},{"$f":"C_Time!AD$146","v":0},{"$f":"C_Time!AE$146","v":0},{"$f":"C_Time!AF$146","v":0},{"$f":"C_Time!AG$146","v":0},{"$f":"C_Time!AH$146","v":0},{"$f":"C_Time!AI$146","v":0},{"$f":"C_Time!AJ$146","v":0},{"$f":"C_Time!AK$146","v":0},{"$f":"C_Time!AL$146","v":0},{"$f":"C_Time!AM$146","v":0},{"$f":"C_Time!AN$146","v":1},{"$f":"C_Time!AO$146","v":1},{"$f":"C_Time!AP$146","v":1},{"$f":"C_Time!AQ$146","v":1},{"$f":"C_Time!AR$146","v":1},{"$f":"C_Time!AS$146","v":1},{"$f":"C_Time!AT$146","v":1},{"$f":"C_Time!AU$146","v":1},{"$f":"C_Time!AV$146","v":1},{"$f":"C_Time!AW$146","v":1},{"$f":"C_Time!AX$146","v":1},{"$f":"C_Time!AY$146","v":1},{"$f":"C_Time!AZ$146","v":1},{"$f":"C_Time!BA$146","v":1},{"$f":"C_Time!BB$146","v":1},{"$f":"C_Time!BC$146","v":1},{"$f":"C_Time!BD$146","v":1},{"$f":"C_Time!BE$146","v":1},{"$f":"C_Time!BF$146","v":1},{"$f":"C_Time!BG$146","v":1},{"$f":"C_Time!BH$146","v":1},{"$f":"C_Time!BI$146","v":1},{"$f":"C_Time!BJ$146","v":1}]
[null,null,null,null,"FHICP Index - Price Base Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($F179:$F182,AA183:AA186)","v":2012},2012,2012,2012,2012,2017,2017,2017,2020,2020,2020,2020,2020,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025]
[]
[null,null,null,"HICP"]
[null,null,null,null,{"$f":"I_Global!E$285","v":"RP3 Price Base"},{"$f":"I_Global!F$285","v":2017}]
[null,null,null,null,{"$f":"E$349","v":"HICP Indexation Outturn - index"},null,"index","CPI 2020",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"E191 & \" Base Year value\"","v":"HICP Indexation Outturn - index Base Year value"},{"$f":"INDEX($AA191:$BJ191,,MATCH(F190,$AA$8:$BJ$8,0))","v":0.95042145593869709}]
[]
[null,null,null,null,{"$f":"I_Global!E$15","v":"Index Base Year Value"},{"$f":"I_Global!F$15","v":100},{"$f":"I_Global!G$15","v":"#"}]
[null,null,null,null,{"$f":"E$192","v":"HICP Indexation Outturn - index Base Year value"},{"$f":"F$192","v":0.95042145593869709}]
[null,null,null,null,{"$f":"E$349","v":"HICP Indexation Outturn - index"},null,"index","CPI 2020",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"HICP Index Value (RP3 Price Base)",null,"Index (Base = 100)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA196 * $F194 / $F195","v":96.758848665645402},{"$f":"AB196 * $F194 / $F195","v":97.37966620978797},100,102.47520761106179,104.29734741594774,{"$f":"AF196 * $F194 / $F195","v":105.21647988389908},107.93356446021126,117.70539385632512,124.92773087444024,125.99804564263226,126.14367760793867,126.77398844358991,128.76773628475968,130.79283937871412,132.84979084291618,134.93909154998332,137.06125024965147,139.21678369265632,141.40621675656385,143.6300825735791,145.88892266036495,148.18328704990304,150.51373442542791,152.88083225646778,155.28515693702471,157.72729392592811,160.20783788939499,162.72739284583295,165.28657231292001,167.88599945699747,170.52630724481278,173.20813859764806,175.93214654787326,178.69899439796089,181.50935588200204,184.36391532976197]
[]
[null,null,null,null,{"$f":"I_Global!E$286","v":"NR23 Price Base"},{"$f":"I_Global!F$286","v":2020}]
[null,null,null,null,{"$f":"E$349","v":"HICP Indexation Outturn - index"},null,"index","CPI 2020",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"E200 & \" Base Year value\"","v":"HICP Indexation Outturn - index Base Year value"},{"$f":"INDEX($AA200:$BJ200,,MATCH(F199,$AA$8:$BJ$8,0))","v":1}]
[]
[null,null,null,null,{"$f":"I_Global!E$15","v":"Index Base Year Value"},{"$f":"I_Global!F$15","v":100},{"$f":"I_Global!G$15","v":"#"}]
[null,null,null,null,{"$f":"E201","v":"HICP Indexation Outturn - index Base Year value"},{"$f":"F201","v":1}]
[null,null,null,null,{"$f":"E$349","v":"HICP Indexation Outturn - index"},null,"index","CPI 2020",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"HICP Index Value (NR23 Control Price Base)",null,"Index (Base = 100)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA205*$F203/$F204","v":91.961685823754763},{"$f":"AB205*$F203/$F204","v":92.551724137931032},95.042145593869705,97.394636015325602,99.126436781609158,100,102.58237547892719,111.86973180076629,118.73399586480322,119.75124598510097,119.8896577295987,120.48871867171229,122.38361939769149,124.30832082867363,126.26329163407577,128.24900785398029,130.26595301505185,132.31461824827707,134.39550240855641,136.50911219617635,138.65596228019203,140.83657542375073,143.05148261138558,145.30122317831183,147.5863449417561,149.90740433435141,152.26496653962954,154.65960562964489,157.09190470476219,159.56245603564284,162.07186120746456,164.62073126640831,167.20968686844992,169.83935843049107,172.51038628386749,175.22342083027104]
[]
[null,null,null,null,{"$f":"I_Global!E$287","v":"Subsequent Future Price Control Periods Price Base"},{"$f":"I_Global!F$287","v":2025}]
[null,null,null,null,{"$f":"E$349","v":"HICP Indexation Outturn - index"},null,"index","CPI 2020",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"E209 & \" Base Year value\"","v":"HICP Indexation Outturn - index Base Year value"},{"$f":"INDEX($AA209:$BJ209,,MATCH(F208,$AA$8:$BJ$8,0))","v":1.198896577295987}]
[]
[null,null,null,null,{"$f":"I_Global!E$15","v":"Index Base Year Value"},{"$f":"I_Global!F$15","v":100},{"$f":"I_Global!G$15","v":"#"}]
[null,null,null,null,{"$f":"E210","v":"HICP Indexation Outturn - index Base Year value"},{"$f":"F210","v":1.198896577295987}]
[null,null,null,null,{"$f":"E$349","v":"HICP Indexation Outturn - index"},null,"index","CPI 2020",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"HICP Index Value (Future Price Control Price Base)",null,"Index (Base = 100)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA214*$F212/$F213","v":76.705270133614704},{"$f":"AB214*$F212/$F213","v":77.197421271043964},79.274682565388147,81.236895541891712,82.681391088112633,83.410030434436479,85.563990607341069,93.310577341941624,99.036062086854912,99.884550721789608,100,100.49967691413777,102.08021418637938,103.68560823573361,105.31624997950389,106.97253648286778,108.65487105556348,110.36366335009635,112.09932946149071,113.86229202860973,115.65298033706894,117.47183042376857,119.31928518306933,121.19579447463836,123.10181523299116,125.03781157875626,127.00425493168952,129.00162412546624,131.03040552427808,133.09109314126403,135.18418875880386,137.31020205070305,139.46965070630003,141.66306055652427,143.8909657019378,146.15390864278979]
[]
[null,null,null,null,{"$f":"C_Time!E$126","v":"RP2 flag"},null,{"$f":"C_Time!G$126","v":"flag"},null,null,{"$f":"C_Time!J$126","v":0},{"$f":"C_Time!K$126","v":0},{"$f":"C_Time!L$126","v":0},{"$f":"C_Time!M$126","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$126","v":5},null,{"$f":"C_Time!AA$126","v":1},{"$f":"C_Time!AB$126","v":1},{"$f":"C_Time!AC$126","v":1},{"$f":"C_Time!AD$126","v":1},{"$f":"C_Time!AE$126","v":1},{"$f":"C_Time!AF$126","v":0},{"$f":"C_Time!AG$126","v":0},{"$f":"C_Time!AH$126","v":0},{"$f":"C_Time!AI$126","v":0},{"$f":"C_Time!AJ$126","v":0},{"$f":"C_Time!AK$126","v":0},{"$f":"C_Time!AL$126","v":0},{"$f":"C_Time!AM$126","v":0},{"$f":"C_Time!AN$126","v":0},{"$f":"C_Time!AO$126","v":0},{"$f":"C_Time!AP$126","v":0},{"$f":"C_Time!AQ$126","v":0},{"$f":"C_Time!AR$126","v":0},{"$f":"C_Time!AS$126","v":0},{"$f":"C_Time!AT$126","v":0},{"$f":"C_Time!AU$126","v":0},{"$f":"C_Time!AV$126","v":0},{"$f":"C_Time!AW$126","v":0},{"$f":"C_Time!AX$126","v":0},{"$f":"C_Time!AY$126","v":0},{"$f":"C_Time!AZ$126","v":0},{"$f":"C_Time!BA$126","v":0},{"$f":"C_Time!BB$126","v":0},{"$f":"C_Time!BC$126","v":0},{"$f":"C_Time!BD$126","v":0},{"$f":"C_Time!BE$126","v":0},{"$f":"C_Time!BF$126","v":0},{"$f":"C_Time!BG$126","v":0},{"$f":"C_Time!BH$126","v":0},{"$f":"C_Time!BI$126","v":0},{"$f":"C_Time!BJ$126","v":0}]
[null,null,null,null,{"$f":"C_Time!E$127","v":"RP3 flag"},null,{"$f":"C_Time!G$127","v":"flag"},null,null,{"$f":"C_Time!J$127","v":0},{"$f":"C_Time!K$127","v":0},{"$f":"C_Time!L$127","v":0},{"$f":"C_Time!M$127","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$127","v":3},null,{"$f":"C_Time!AA$127","v":0},{"$f":"C_Time!AB$127","v":0},{"$f":"C_Time!AC$127","v":0},{"$f":"C_Time!AD$127","v":0},{"$f":"C_Time!AE$127","v":0},{"$f":"C_Time!AF$127","v":1},{"$f":"C_Time!AG$127","v":1},{"$f":"C_Time!AH$127","v":1},{"$f":"C_Time!AI$127","v":0},{"$f":"C_Time!AJ$127","v":0},{"$f":"C_Time!AK$127","v":0},{"$f":"C_Time!AL$127","v":0},{"$f":"C_Time!AM$127","v":0},{"$f":"C_Time!AN$127","v":0},{"$f":"C_Time!AO$127","v":0},{"$f":"C_Time!AP$127","v":0},{"$f":"C_Time!AQ$127","v":0},{"$f":"C_Time!AR$127","v":0},{"$f":"C_Time!AS$127","v":0},{"$f":"C_Time!AT$127","v":0},{"$f":"C_Time!AU$127","v":0},{"$f":"C_Time!AV$127","v":0},{"$f":"C_Time!AW$127","v":0},{"$f":"C_Time!AX$127","v":0},{"$f":"C_Time!AY$127","v":0},{"$f":"C_Time!AZ$127","v":0},{"$f":"C_Time!BA$127","v":0},{"$f":"C_Time!BB$127","v":0},{"$f":"C_Time!BC$127","v":0},{"$f":"C_Time!BD$127","v":0},{"$f":"C_Time!BE$127","v":0},{"$f":"C_Time!BF$127","v":0},{"$f":"C_Time!BG$127","v":0},{"$f":"C_Time!BH$127","v":0},{"$f":"C_Time!BI$127","v":0},{"$f":"C_Time!BJ$127","v":0}]
[null,null,null,null,{"$f":"C_Time!E$128","v":"NR23 flag"},null,{"$f":"C_Time!G$128","v":"flag"},null,null,{"$f":"C_Time!J$128","v":0},{"$f":"C_Time!K$128","v":0},{"$f":"C_Time!L$128","v":0},{"$f":"C_Time!M$128","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$128","v":5},null,{"$f":"C_Time!AA$128","v":0},{"$f":"C_Time!AB$128","v":0},{"$f":"C_Time!AC$128","v":0},{"$f":"C_Time!AD$128","v":0},{"$f":"C_Time!AE$128","v":0},{"$f":"C_Time!AF$128","v":0},{"$f":"C_Time!AG$128","v":0},{"$f":"C_Time!AH$128","v":0},{"$f":"C_Time!AI$128","v":1},{"$f":"C_Time!AJ$128","v":1},{"$f":"C_Time!AK$128","v":1},{"$f":"C_Time!AL$128","v":1},{"$f":"C_Time!AM$128","v":1},{"$f":"C_Time!AN$128","v":0},{"$f":"C_Time!AO$128","v":0},{"$f":"C_Time!AP$128","v":0},{"$f":"C_Time!AQ$128","v":0},{"$f":"C_Time!AR$128","v":0},{"$f":"C_Time!AS$128","v":0},{"$f":"C_Time!AT$128","v":0},{"$f":"C_Time!AU$128","v":0},{"$f":"C_Time!AV$128","v":0},{"$f":"C_Time!AW$128","v":0},{"$f":"C_Time!AX$128","v":0},{"$f":"C_Time!AY$128","v":0},{"$f":"C_Time!AZ$128","v":0},{"$f":"C_Time!BA$128","v":0},{"$f":"C_Time!BB$128","v":0},{"$f":"C_Time!BC$128","v":0},{"$f":"C_Time!BD$128","v":0},{"$f":"C_Time!BE$128","v":0},{"$f":"C_Time!BF$128","v":0},{"$f":"C_Time!BG$128","v":0},{"$f":"C_Time!BH$128","v":0},{"$f":"C_Time!BI$128","v":0},{"$f":"C_Time!BJ$128","v":0}]
[null,null,null,null,{"$f":"C_Time!E$146","v":"Subsequent Future Price Control Periods flag"},null,{"$f":"C_Time!G$146","v":"flag"},null,null,{"$f":"C_Time!J$146","v":0},{"$f":"C_Time!K$146","v":0},{"$f":"C_Time!L$146","v":0},{"$f":"C_Time!M$146","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$146","v":23},null,{"$f":"C_Time!AA$146","v":0},{"$f":"C_Time!AB$146","v":0},{"$f":"C_Time!AC$146","v":0},{"$f":"C_Time!AD$146","v":0},{"$f":"C_Time!AE$146","v":0},{"$f":"C_Time!AF$146","v":0},{"$f":"C_Time!AG$146","v":0},{"$f":"C_Time!AH$146","v":0},{"$f":"C_Time!AI$146","v":0},{"$f":"C_Time!AJ$146","v":0},{"$f":"C_Time!AK$146","v":0},{"$f":"C_Time!AL$146","v":0},{"$f":"C_Time!AM$146","v":0},{"$f":"C_Time!AN$146","v":1},{"$f":"C_Time!AO$146","v":1},{"$f":"C_Time!AP$146","v":1},{"$f":"C_Time!AQ$146","v":1},{"$f":"C_Time!AR$146","v":1},{"$f":"C_Time!AS$146","v":1},{"$f":"C_Time!AT$146","v":1},{"$f":"C_Time!AU$146","v":1},{"$f":"C_Time!AV$146","v":1},{"$f":"C_Time!AW$146","v":1},{"$f":"C_Time!AX$146","v":1},{"$f":"C_Time!AY$146","v":1},{"$f":"C_Time!AZ$146","v":1},{"$f":"C_Time!BA$146","v":1},{"$f":"C_Time!BB$146","v":1},{"$f":"C_Time!BC$146","v":1},{"$f":"C_Time!BD$146","v":1},{"$f":"C_Time!BE$146","v":1},{"$f":"C_Time!BF$146","v":1},{"$f":"C_Time!BG$146","v":1},{"$f":"C_Time!BH$146","v":1},{"$f":"C_Time!BI$146","v":1},{"$f":"C_Time!BJ$146","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E404","v":"HICP Index values (2012 Base) for RP2"},null,{"$f":"I_Actuals!G404","v":"Index (2012 = 100)"},null,null,{"$f":"I_Actuals!J404","v":"INFT.xlsx, Sheet 1 tab, rows 61:67, column D"},{"$f":"I_Actuals!K404","v":0},{"$f":"I_Actuals!L404","v":"Being published with this model"},{"$f":"I_Actuals!M404","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y404","v":0},null,{"$f":"I_Actuals!AA404","v":104.139},{"$f":"I_Actuals!AB404","v":104.86797299999998},{"$f":"I_Actuals!AC404","v":107.69940827099997},{"$f":"I_Actuals!AD404","v":110.39189347777496},{"$f":"I_Actuals!AE404","v":112.37894756037491},{"$f":"I_Actuals!AF404","v":113.39035808841827},{"$f":"I_Actuals!AG404","v":116.33850739871714},{"$f":"I_Actuals!AH404","v":0},{"$f":"I_Actuals!AI404","v":0},{"$f":"I_Actuals!AJ404","v":0},{"$f":"I_Actuals!AK404","v":0},{"$f":"I_Actuals!AL404","v":0},{"$f":"I_Actuals!AM404","v":0},{"$f":"I_Actuals!AN404","v":0},{"$f":"I_Actuals!AO404","v":0},{"$f":"I_Actuals!AP404","v":0},{"$f":"I_Actuals!AQ404","v":0},{"$f":"I_Actuals!AR404","v":0},{"$f":"I_Actuals!AS404","v":0},{"$f":"I_Actuals!AT404","v":0},{"$f":"I_Actuals!AU404","v":0},{"$f":"I_Actuals!AV404","v":0},{"$f":"I_Actuals!AW404","v":0},{"$f":"I_Actuals!AX404","v":0},{"$f":"I_Actuals!AY404","v":0},{"$f":"I_Actuals!AZ404","v":0},{"$f":"I_Actuals!BA404","v":0},{"$f":"I_Actuals!BB404","v":0},{"$f":"I_Actuals!BC404","v":0},{"$f":"I_Actuals!BD404","v":0},{"$f":"I_Actuals!BE404","v":0},{"$f":"I_Actuals!BF404","v":0},{"$f":"I_Actuals!BG404","v":0},{"$f":"I_Actuals!BH404","v":0},{"$f":"I_Actuals!BI404","v":0},{"$f":"I_Actuals!BJ404","v":0}]
[null,null,null,null,{"$f":"E197","v":"HICP Index Value (RP3 Price Base)"},null,"Index (Base = 100)",null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,96.758848665645402,97.37966620978797,100,102.47520761106179,104.29734741594774,105.21647988389908,107.93356446021126,117.70539385632512,124.92773087444024,125.99804564263226,126.14367760793867,126.77398844358991,128.76773628475968,130.79283937871412,132.84979084291618,134.93909154998332,137.06125024965147,139.21678369265632,141.40621675656385,143.6300825735791,145.88892266036495,148.18328704990304,150.51373442542791,152.88083225646778,155.28515693702471,157.72729392592811,160.20783788939499,162.72739284583295,165.28657231292001,167.88599945699747,170.52630724481278,173.20813859764806,175.93214654787326,178.69899439796089,181.50935588200204,184.36391532976197]
[null,null,null,null,{"$f":"E206","v":"HICP Index Value (NR23 Control Price Base)"},null,{"$f":"G206","v":"Index (Base = 100)"},null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,91.961685823754763,92.551724137931032,95.042145593869705,97.394636015325602,99.126436781609158,100,102.58237547892719,111.86973180076629,118.73399586480322,119.75124598510097,119.8896577295987,120.48871867171229,122.38361939769149,124.30832082867363,126.26329163407577,128.24900785398029,130.26595301505185,132.31461824827707,134.39550240855641,136.50911219617635,138.65596228019203,140.83657542375073,143.05148261138558,145.30122317831183,147.5863449417561,149.90740433435141,152.26496653962954,154.65960562964489,157.09190470476219,159.56245603564284,162.07186120746456,164.62073126640831,167.20968686844992,169.83935843049107,172.51038628386749,175.22342083027104]
[null,null,null,null,{"$f":"E215","v":"HICP Index Value (Future Price Control Price Base)"},null,"Index (Base = 100)",null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,null,76.705270133614704,77.197421271043964,79.274682565388147,81.236895541891712,82.681391088112633,83.410030434436479,85.563990607341069,93.310577341941624,99.036062086854912,99.884550721789608,100,100.49967691413777,102.08021418637938,103.68560823573361,105.31624997950389,106.97253648286778,108.65487105556348,110.36366335009635,112.09932946149071,113.86229202860973,115.65298033706894,117.47183042376857,119.31928518306933,121.19579447463836,123.10181523299116,125.03781157875626,127.00425493168952,129.00162412546624,131.03040552427808,133.09109314126403,135.18418875880386,137.31020205070305,139.46965070630003,141.66306055652427,143.8909657019378,146.15390864278979]
[null,null,null,null,"HICP (Index Value (Base = 100))",null,{"$f":"G224","v":"Index (Base = 100)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AA217:AA220,AA221:AA224)","v":104.139},104.86797299999998,107.69940827099997,110.39189347777496,112.37894756037491,105.21647988389908,107.93356446021126,117.70539385632512,{"$f":"SUMPRODUCT(AI217:AI220,AI221:AI224)","v":118.73399586480322},119.75124598510097,119.8896577295987,120.48871867171229,122.38361939769149,103.68560823573361,105.31624997950389,106.97253648286778,108.65487105556348,110.36366335009635,112.09932946149071,113.86229202860973,115.65298033706894,117.47183042376857,119.31928518306933,121.19579447463836,123.10181523299116,125.03781157875626,127.00425493168952,129.00162412546624,131.03040552427808,133.09109314126403,135.18418875880386,137.31020205070305,139.46965070630003,141.66306055652427,143.8909657019378,146.15390864278979]
[]
["Indexation assignment"]
[]
[null,null,null,"RAB (Oceanic)"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E392","v":"RAB Indexation of prior year closing balance (Oceanic)"},{"$f":"'I_InputSets Oceanic'!F392","v":"RPI - Dec to Dec"},{"$f":"'I_InputSets Oceanic'!G392","v":"%"}]
[null,null,null,null,{"$f":"E230 & \" - growth rate\"","v":"RAB Indexation of prior year closing balance (Oceanic) - growth rate"},null,"%",{"$f":"INDEX(H$61:H$122, MATCH($F230, $E$61:$E$122,0 ) )","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$61:AA$67, MATCH($F230, $E$61:$E$67,0 ) )","v":0},{"$f":"INDEX(AB$61:AB$67, MATCH($F230, $E$61:$E$67,0 ) )","v":2.4942440521872777E-2},4.1183077499064025E-2,2.6968716289104577E-2,2.2058823529411686E-2,1.1990407673860837E-2,7.549085985104953E-2,0.13440352533836952,4.7535251109877663E-2,1.1323770077567241E-2,1.0407871440219152E-2,2.429425376229255E-2,2.9713364233401318E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E$393","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic)"},{"$f":"'I_InputSets Oceanic'!F$393","v":"RPI Growth from 2020 for calendar year t"},{"$f":"'I_InputSets Oceanic'!G$393","v":"Index"}]
[null,null,null,null,{"$f":"E233 & \" - index\"","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,"Index",{"$f":"INDEX(H$114:H$120, MATCH($F233, $E$114:$E$120,0 ) )","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F233, $E$114:$E$120,0 ) )","v":0.88898996503397099},0.91116354436137248,0.94868806322312871,0.97427296244705353,0.99576427779514998,1.0077038974329815,1.0837763311254511,1.229439690706996,1.2878814151292033,1.3024650881612985,1.3160209773542551,1.3479927249345995,1.3880461237545563,1.4269394308245222,1.4669225354948352,1.5080259740942163,1.5502811385849189,1.5937203005377401,1.6383766357788112,1.6842842497269996,1.7314782034412661,1.7799945403978774,1.8298703140179184,1.8811436159661317,1.9338536052426945,1.9880405380901545,2.0437457987383612,2.1010119310108792,2.1598826708170136,2.220402979554275,2.2826190784467801,2.3465784838458275,2.4123300435195962,2.4799239739596932,2.5494118987330348,2.6208468879083533]
[]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E$394","v":"RPI Annual Growth for calendar year t (Oceanic)"},{"$f":"'I_InputSets Oceanic'!F$394","v":"Annual RPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G$394","v":"Index"}]
[null,null,null,null,{"$f":"E236 & \" - index\"","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,"Index",{"$f":"INDEX(H$114:H$120, MATCH($F236, $E$114:$E$120,0 ) )","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F236, $E$114:$E$120,0 ) )","v":0.88196833158029397},0.89734769878045306,0.92949938880518512,0.96057082752935141,0.98518918611592798,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238111,1.3195576771754272,1.3565319254058053,1.3945421988557309,1.4336175271419489,1.4737877532963912,1.5150835565582197,1.5575364758045076,1.60117893363745,1.6460442611465049,1.692166723364372,1.7395815454362549,1.7883249395223884,1.8384341324543818,1.8899473941664968,1.9429040669235742,1.9973445953679347,2.053310557408198,2.1108446959736118,2.1699909516581442,2.2307944962792678,2.2933017673770704,2.3575605036800322,2.423619781564565,2.4915300525361532,2.5613431817607211]
[]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E$395","v":"RAB Within Year RPI Growth (Oceanic)"},{"$f":"'I_InputSets Oceanic'!F$395","v":"RPI - within year growth"},{"$f":"'I_InputSets Oceanic'!G$395","v":"%"}]
[null,null,null,null,{"$f":"E239 & \" - growth rate\"","v":"RAB Within Year RPI Growth (Oceanic) - growth rate"},null,"%",{"$f":"INDEX(H$61:H$122, MATCH($F239, $E$61:$E$122,0 ) )","v":"Nominal Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$61:AA$67, MATCH($F239, $E$61:$E$67,0 ) )","v":7.9613215149072492E-3},{"$f":"INDEX(AB$61:AB$67, MATCH($F239, $E$61:$E$67,0 ) )","v":1.5396312488120234E-2},2.0644095788604488E-2,1.4264575318141626E-2,1.0734072022160479E-2,7.7038974329814991E-3,4.1639344262295097E-2,5.896180215475022E-2,1.8784626003040206E-2,1.3874068238776127E-2,1.455948765302395E-2,2.1548923742415571E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2,2.3231446130044908E-2]
[]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E$396","v":"RAB Annual RPI Growth for calendar year t (Oceanic)"},{"$f":"'I_InputSets Oceanic'!F$396","v":"RPI - Dec to Dec"},{"$f":"'I_InputSets Oceanic'!G$396","v":"%"}]
[null,null,null,null,{"$f":"E242 & \" - growth rate\"","v":"RAB Annual RPI Growth for calendar year t (Oceanic) - growth rate"},null,"%",{"$f":"INDEX(H$61:H$122, MATCH($F242, $E$61:$E$122,0 ) )","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$61:AA$67, MATCH($F242, $E$61:$E$67,0 ) )","v":0},{"$f":"INDEX(AB$61:AB$67, MATCH($F242, $E$61:$E$67,0 ) )","v":2.4942440521872777E-2},4.1183077499064025E-2,2.6968716289104577E-2,2.2058823529411686E-2,1.1990407673860837E-2,7.549085985104953E-2,0.13440352533836952,4.7535251109877663E-2,1.1323770077567241E-2,1.0407871440219152E-2,2.429425376229255E-2,2.9713364233401318E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E$397","v":"Average RPI Growth for calendar year t (Oceanic)"},{"$f":"'I_InputSets Oceanic'!F$397","v":"RPI - Annual Average"},{"$f":"'I_InputSets Oceanic'!G$397","v":"%"}]
[null,null,null,null,{"$f":"E245 & \" - growth rate\"","v":"Average RPI Growth for calendar year t (Oceanic) - growth rate"},null,"%",{"$f":"INDEX(H$61:H$122, MATCH($F245, $E$61:$E$122,0 ) )","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$61:AA$67, MATCH($F245, $E$61:$E$67,0 ) )","v":9.7969014451244618E-3},{"$f":"INDEX(AB$61:AB$67, MATCH($F245, $E$61:$E$67,0 ) )","v":1.7437550362610743E-2},3.5829690172970885E-2,3.3428143254732756E-2,2.5628884285291642E-2,1.5033471837488488E-2,4.0452568439605319E-2,0.11584699453551917,8.8846247796278144E-2,1.6221975828076385E-2,9.7252567884198449E-3,1.7286034129330607E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E$398","v":"Average CPI Growth for calendar year t (Oceanic)"},{"$f":"'I_InputSets Oceanic'!F$398","v":"CPI - Annual Average"},{"$f":"'I_InputSets Oceanic'!G$398","v":"%"}]
[null,null,null,null,{"$f":"E248 & \" - growth rate\"","v":"Average CPI Growth for calendar year t (Oceanic) - growth rate"},null,"%",{"$f":"INDEX(H$61:H$122, MATCH($F248, $E$61:$E$122,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$61:AA$67, MATCH($F248, $E$61:$E$67,0 ) )","v":5.0020842017528544E-4},{"$f":"INDEX(AB$61:AB$67, MATCH($F248, $E$61:$E$67,0 ) )","v":6.4161319890012614E-3},2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E477","v":"RAB1 Indexation of prior year closing balance (UKATS)"},{"$f":"'I_InputSets UKATS'!F477","v":"RPI - Dec to Dec"},{"$f":"'I_InputSets UKATS'!G477","v":"%"}]
[]
[]
[null,null,null,null,{"$f":"E258 & \" - index\"","v":"RPI Annual Growth for calendar year t (UKATS) - index"},null,"Index",{"$f":"INDEX(H$114:H$120, MATCH($F258, $E$114:$E$120,0 ) )","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F258, $E$114:$E$120,0 ) )","v":0.88196833158029397},0.89734769878045306,0.92949938880518512,0.96057082752935141,0.98518918611592798,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238111,1.3195576771754272,1.3565319254058053,1.3945421988557309,1.4336175271419489,1.4737877532963912,1.5150835565582197,1.5575364758045076,1.60117893363745,1.6460442611465049,1.692166723364372,1.7395815454362549,1.7883249395223884,1.8384341324543818,1.8899473941664968,1.9429040669235742,1.9973445953679347,2.053310557408198,2.1108446959736118,2.1699909516581442,2.2307944962792678,2.2933017673770704,2.3575605036800322,2.423619781564565,2.4915300525361532,2.5613431817607211]
[]
[]
[null,null,null,null,{"$f":"E267 & \" - growth rate\"","v":"Average RPI Growth for calendar year t - growth rate"},null,"%",{"$f":"INDEX(H$61:H$122, MATCH($F267, $E$61:$E$122,0 ) )","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$61:AA$67, MATCH($F267, $E$61:$E$67,0 ) )","v":9.7969014451244618E-3},{"$f":"INDEX(AB$61:AB$67, MATCH($F267, $E$61:$E$67,0 ) )","v":1.7437550362610743E-2},3.5829690172970885E-2,3.3428143254732756E-2,2.5628884285291642E-2,1.5033471837488488E-2,4.0452568439605319E-2,0.11584699453551917,8.8846247796278144E-2,1.6221975828076385E-2,9.7252567884198449E-3,1.7286034129330607E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[]
[null,null,null,"UKATS TRS"]
[null,null,null,null,{"$f":"E274 & \" - growth rate\"","v":"RP3 Indexation adjustment - UKATS - growth rate"},null,"%",{"$f":"INDEX(H$61:H$122, MATCH($F274, $E$61:$E$122,0 ) )","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$61:AA$67, MATCH($F274, $E$61:$E$67,0 ) )","v":0},{"$f":"INDEX(AB$61:AB$67, MATCH($F274, $E$61:$E$67,0 ) )","v":2.4942440521872777E-2},4.1183077499064025E-2,2.6968716289104577E-2,2.2058823529411686E-2,1.1990407673860837E-2,7.549085985104953E-2,0.13440352533836952,4.7535251109877663E-2,1.1323770077567241E-2,1.0407871440219152E-2,2.429425376229255E-2,2.9713364233401318E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2,2.802018348263724E-2]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E528","v":"RP3 Indexation adjustment - LA"},{"$f":"'I_InputSets UKATS'!F528","v":"RPI - Dec to Dec"},{"$f":"'I_InputSets UKATS'!G528","v":"factor"}]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E507","v":"MoD Income - Indexation - Outturn"},{"$f":"'I_InputSets UKATS'!F507","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G507","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E510","v":"Other UKATS Revenue - Indexation - Outturn"},{"$f":"'I_InputSets UKATS'!F510","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G510","v":"factor"}]
[]
[null,null,null,null,{"$f":"E285 & \" - growth rate\"","v":"North Sea Helicopters - Indexation - Outturn - growth rate"},null,"index",{"$f":"INDEX(H$114:H$120, MATCH($F285, $E$114:$E$120,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F285, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E514","v":"MoD Income - Indexation - Price Determination"},{"$f":"'I_InputSets UKATS'!F514","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G514","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E517","v":"Other UKATS Revenue - Indexation - Price Determination"},{"$f":"'I_InputSets UKATS'!F517","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G517","v":"factor"}]
[null,null,null,null,{"$f":"E297 & \" - growth rate\"","v":"MoD Income - Indexation - Price Determination - growth rate"},null,"index",{"$f":"INDEX(H$114:H$120, MATCH($F297, $E$114:$E$120,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F297, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"E300 & \" - growth rate\"","v":"Other UKATS Revenue - Indexation - Price Determination - growth rate"},null,"index",{"$f":"INDEX(H$114:H$120, MATCH($F300, $E$114:$E$120,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F300, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E431","v":"Oceanic Revenue - indexation"},{"$f":"'I_InputSets Oceanic'!F431","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G431","v":"factor"}]
[null,null,null,"Price Determination"]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"E317 & \" - growth rate\"","v":"London Approach Revenue - Outturn - growth rate"},null,"index",{"$f":"INDEX(H$114:H$120, MATCH($F317, $E$114:$E$120,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F317, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E538","v":"London Approach Revenue - Price Determination"},{"$f":"'I_InputSets UKATS'!F538","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G538","v":"factor"}]
[]
[]
[null,null,null,"Regulated Revenue - UKATS"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E489","v":"Pre2011 t Indexation"},{"$f":"'I_InputSets UKATS'!F489","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G489","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E490","v":"VFR t Indexation"},{"$f":"'I_InputSets UKATS'!F490","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G490","v":"factor"}]
[null,null,null,null,{"$f":"E329 & \" - growth rate\"","v":"Restructuring Costs ReS t Indexation - growth rate"},null,"index",{"$f":"INDEX(H$114:H$120, MATCH($F329, $E$114:$E$120,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F329, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Modulation MOD t Indexation - growth rate",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F331, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Customer Discount CD t Indexation - growth rate",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F334, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E63","v":"Outturn"},{"$f":"'I_InputSets NERL'!F63","v":"Indexation Set 1"},{"$f":"'I_InputSets NERL'!G63","v":"Input set selection"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E519","v":"HICP Indexation Outturn"},{"$f":"'I_InputSets UKATS'!F519","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G519","v":"factor"}]
[null,null,null,null,{"$f":"E348 & \" - index\"","v":"HICP Indexation Outturn - index"},null,"index",{"$f":"INDEX(H$114:H$120, MATCH($F348, $E$114:$E$120,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F348, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E522","v":"CAA Charges  - Price Determination"},{"$f":"'I_InputSets UKATS'!F522","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G522","v":"factor"}]
[null,null,null,null,{"$f":"E351 & \" - growth rate\"","v":"DfT Charges  - Price Determination - growth rate"},null,"index",{"$f":"INDEX(H$114:H$120, MATCH($F351, $E$114:$E$120,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F351, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"E354 & \" - growth rate\"","v":"AMS Charges - Price Determination - growth rate"},null,"index",{"$f":"INDEX(H$114:H$120, MATCH($F354, $E$114:$E$120,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F354, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E541","v":"Restructuring Costs ReS t (high)"},{"$f":"'I_InputSets UKATS'!F541","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G541","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E544","v":"Financial Incentives FI t  (high)"},{"$f":"'I_InputSets UKATS'!F544","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G544","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E547","v":"Customer Discount CD t (high)"},{"$f":"'I_InputSets UKATS'!F547","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G547","v":"factor"}]
[null,null,null,null,"Cost Sharing Mechanism CSM t (high) - growth rate",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F363, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Financial Incentives FI t  (high) - growth rate",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F364, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"VFR t (high) - growth rate",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F366, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,"Opex UKATS"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E566","v":"Pensions - Defined benefit - Deficit Repair - indexation - Outturn"},{"$f":"'I_InputSets UKATS'!F566","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G566","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E568","v":"Pensions - Opt outs - indexation - Outturn"},{"$f":"'I_InputSets UKATS'!F568","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G568","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E572","v":"Opex - Exceptional (excl. redundancy) - indexation - Outturn"},{"$f":"'I_InputSets UKATS'!F572","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G572","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E573","v":"Opex - Spare 2 - indexation - Outturn"},{"$f":"'I_InputSets UKATS'!F573","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G573","v":"factor"}]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - indexation - Outturn",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F380, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Pensions - Defined contribution - indexation - Outturn",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F381, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Opex - Non-staff costs - indexation - Outturn",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F385, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Opex - Spare 2 - indexation - Outturn",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F387, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E578","v":"Pensions - Defined benefit - Ongoing Contributions - indexation - Price Determination"},{"$f":"'I_InputSets UKATS'!F578","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G578","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E582","v":"Pensions - Other pension costs - indexation - Price Determination"},{"$f":"'I_InputSets UKATS'!F582","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G582","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E585","v":"Opex - Exceptional (excl. redundancy) - indexation - Price Determination"},{"$f":"'I_InputSets UKATS'!F585","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G585","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E587","v":"Opex - Spare 3 - indexation - Price Determination"},{"$f":"'I_InputSets UKATS'!F587","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G587","v":"factor"}]
[null,null,null,null,{"$f":"E402","v":"Opex - Wages & Salaries - indexation - Price Determination"},null,"index",{"$f":"INDEX(H$114:H$120, MATCH($F402, $E$114:$E$120,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F402, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,{"$f":"INDEX(AC$114:AC$120, MATCH($F402, $E$114:$E$120,0 ) )","v":0.95042145593869709},0.97394636015325609,0.99126436781609162,{"$f":"INDEX(AF$114:AF$120, MATCH($F402, $E$114:$E$120,0 ) )","v":1},{"$f":"INDEX(AG$114:AG$120, MATCH($F402, $E$114:$E$120,0 ) )","v":1.0258237547892719},1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Pensions - Defined contribution - indexation - Price Determination",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F405, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Opex - Non-staff costs - indexation - Price Determination",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F409, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Opex - Spare 3 - indexation - Price Determination",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F412, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,"Pensions - Defined benefit (P&L)"]
[null,null,null,null,{"$f":"E427","v":"Pensions - Defined benefit - Deficit Repair (P&L) - indexation"},null,"index",{"$f":"INDEX(H$114:H$120, MATCH($F427, $E$114:$E$120,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F427, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E419","v":"Pensions - Defined benefit - Ongoing Contributions - indexation"},{"$f":"'I_InputSets Oceanic'!F419","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G419","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E420","v":"Pensions - Defined benefit - Deficit Repair - indexation"},{"$f":"'I_InputSets Oceanic'!F420","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G420","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E424","v":"Opex - Redundancy - indexation"},{"$f":"'I_InputSets Oceanic'!F424","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G424","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E428","v":"ADS - B Tango - indexation"},{"$f":"'I_InputSets Oceanic'!F428","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G428","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E418","v":"Opex - Wages & Salaries - indexation"},{"$f":"INDEX($H$114:$H$122,MATCH(F433,$E$114:$E$122,0))","v":"CPI 2020"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E420","v":"Pensions - Defined benefit - Deficit Repair - indexation"},"CPI 2020"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E424","v":"Opex - Redundancy - indexation"},"CPI 2020"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E429","v":"ADS - B North Atlantic - indexation"},"CPI 2020"]
[]
[null,null,null,null,{"$f":"E433","v":"Opex - Wages & Salaries - indexation"},null,"index",{"$f":"F444","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F433, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Pensions - Defined contribution - indexation",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F436, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Opex - Redundancy - indexation",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F439, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"ADS - B North Atlantic - indexation",null,"index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F442, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E436","v":"Pensions - Defined benefit - Deficit Repair - indexation"},{"$f":"'I_InputSets Oceanic'!F436","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G436","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E439","v":"Pensions - Other pension costs - indexation"},{"$f":"'I_InputSets Oceanic'!F439","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G439","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E440","v":"Opex - Redundancy - indexation"},{"$f":"'I_InputSets Oceanic'!F440","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G440","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E434","v":"Opex - Wages & Salaries - indexation"},{"$f":"'I_InputSets Oceanic'!F434","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E436","v":"Pensions - Defined benefit - Deficit Repair - indexation"},{"$f":"'I_InputSets Oceanic'!F436","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E440","v":"Opex - Redundancy - indexation"},{"$f":"'I_InputSets Oceanic'!F440","v":"Annual CPI Growth for calendar year t"}]
[]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - indexation",null,"index",{"$f":"F479","v":"Annual CPI Growth for calendar year t"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F470, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Pensions - Other pension costs - indexation",null,"index","Annual CPI Growth for calendar year t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F474, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Opex - Redundancy - indexation",null,"index","Annual CPI Growth for calendar year t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F475, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"Opex - Spare Cash provisions - indexation",null,"index","Annual CPI Growth for calendar year t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F477, $E$114:$E$120,0 ) )","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E450","v":"Pensions - Defined benefit - Ongoing Contributions (P&L) - indexation"},{"$f":"'I_InputSets Oceanic'!F450","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G450","v":"factor"}]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E35","v":"Indexation Factor (swapped against)"},{"$f":"'I_InputSets NERL'!F35","v":"RPI - Annual Average"},{"$f":"'I_InputSets NERL'!G35","v":"Input set selection"}]
[null,null,null,"Synth Debt"]
[null,null,null,null,{"$f":"E509 & \" - index\"","v":"Inflation - index"},null,"factor",{"$f":"INDEX(H$114:H$120, MATCH($F509, $E$114:$E$120,0 ) )","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$114:AA$120, MATCH($F509, $E$114:$E$120,0 ) )","v":0.88196833158029397},0.89734769878045306,0.92949938880518512,0.96057082752935141,0.98518918611592798,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238111,1.3195576771754272,1.3565319254058053,1.3945421988557309,1.4336175271419489,1.4737877532963912,1.5150835565582197,1.5575364758045076,1.60117893363745,1.6460442611465049,1.692166723364372,1.7395815454362549,1.7883249395223884,1.8384341324543818,1.8899473941664968,1.9429040669235742,1.9973445953679347,2.053310557408198,2.1108446959736118,2.1699909516581442,2.2307944962792678,2.2933017673770704,2.3575605036800322,2.423619781564565,2.4915300525361532,2.5613431817607211]
[null,null,null,null,{"$f":"E513","v":"Smoothing indexation"},null,"%",{"$f":"INDEX(H$61:H$122, MATCH($F513, $E$61:$E$122,0 ) )","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$61:AA$122, MATCH($F513, $E$61:$E$122,0 ) )","v":5.0020842017528544E-4},6.4161319890012614E-3,2.6908428547772534E-2,2.4752076110618138E-2,1.7781274586939677E-2,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E45","v":"Opex - Wages & Salaries - Oceanic - Outturn"},{"$f":"'I_InputSets Oceanic'!F45","v":"Opex - Wages & Salaries - CAA  Run"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E48","v":"Pensions - Defined contribution - Oceanic - Outturn"},{"$f":"'I_InputSets Oceanic'!F48","v":"Pensions - Defined contribution - CAA  Run"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E51","v":"Opex - Redundancy - Oceanic - Outturn"},{"$f":"'I_InputSets Oceanic'!F51","v":"Opex - Redundancy  - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E56","v":"ADS - B North Atlantic - Oceanic - Outturn"},{"$f":"'I_InputSets Oceanic'!F56","v":"ADS - B North Atlantic - CAA  Run"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E420","v":"Pensions - Defined benefit - Deficit Repair - indexation"},{"$f":"'I_InputSets Oceanic'!F420","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G420","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E422","v":"Pensions - Opt outs - indexation"},{"$f":"'I_InputSets Oceanic'!F422","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G422","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E425","v":"Opex - Non-staff costs - indexation"},{"$f":"'I_InputSets Oceanic'!F425","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G425","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E428","v":"ADS - B Tango - indexation"},{"$f":"'I_InputSets Oceanic'!F428","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G428","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!E$264","v":"Label 1"},{"$f":"I_Global!F$264","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$264","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$267","v":"Label 4"},{"$f":"I_Global!F$267","v":"CPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$267","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$270","v":"Label 7"},{"$f":"I_Global!F$270","v":"No Indexation Growth for calendar year t"},null,{"$f":"I_Global!H$270","v":"Unindexed"}]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Oceanic - Outturn","Pensions - Defined benefit - Deficit Repair - CAA  Run","£'000","CPI 2020"]
[null,null,null,null,"Pensions - Other pension costs - Oceanic - Outturn","Pensions - Other pension costs - 1","£'000","CPI 2020"]
[null,null,null,null,"ADS - B Tango - Oceanic - Outturn","ADS - B Tango - CAA  Run","£'000","CPI 2020"]
[null,null,null,null,"ADS - B North Atlantic - Oceanic - Outturn","ADS - B North Atlantic - CAA  Run","£'000","CPI 2020"]
[]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E75","v":"Pensions - Defined benefit - Deficit Repair"},{"$f":"'I_InputSets Oceanic'!F75","v":"Pensions - Defined benefit (P&L) - Deficit Repair - base"}]
[null,null,null,null,{"$f":"I_Global!E$265","v":"Label 2"},{"$f":"I_Global!F$265","v":"Annual RPI Growth for calendar year t"},null,{"$f":"I_Global!H$265","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$267","v":"Label 4"},{"$f":"I_Global!F$267","v":"CPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$267","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$270","v":"Label 7"},{"$f":"I_Global!F$270","v":"No Indexation Growth for calendar year t"},null,{"$f":"I_Global!H$270","v":"Unindexed"}]
[null,null,null,null,{"$f":"E563","v":"Pensions - Defined benefit - Deficit Repair"},{"$f":"F563","v":"Pensions - Defined benefit (P&L) - Deficit Repair - base"},"£'000",{"$f":"INDEX($H$566:$H$572,MATCH(F565,$F$566:$F$572,0))","v":"CPI 2020"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E60","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination"},{"$f":"'I_InputSets Oceanic'!F60","v":"Pensions - Defined benefit - Ongoing Contributions - CAA  Run"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E63","v":"Pensions - Opt outs - Oceanic - Price Determination"},{"$f":"'I_InputSets Oceanic'!F63","v":"Pensions - Defined contribution - CAA  Run"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E64","v":"Pensions - Other pension costs - Oceanic - Price Determination"},{"$f":"'I_InputSets Oceanic'!F64","v":"Pensions - Other pension costs - 1"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E69","v":"ADS - B Tango - Oceanic - Price Determination"},{"$f":"'I_InputSets Oceanic'!F69","v":"ADS - B Tango - CAA  Run"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E434","v":"Opex - Wages & Salaries - indexation"},{"$f":"'I_InputSets Oceanic'!F434","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G434","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E437","v":"Pensions - Defined contribution - indexation"},{"$f":"'I_InputSets Oceanic'!F437","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G437","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E440","v":"Opex - Redundancy - indexation"},{"$f":"'I_InputSets Oceanic'!F440","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G440","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E445","v":"ADS - B North Atlantic - indexation"},{"$f":"'I_InputSets Oceanic'!F445","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G445","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!E$265","v":"Label 2"},{"$f":"I_Global!F$265","v":"Annual RPI Growth for calendar year t"},null,{"$f":"I_Global!H$265","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$266","v":"Label 3"},{"$f":"I_Global!F$266","v":"RPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$266","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$268","v":"Label 5"},{"$f":"I_Global!F$268","v":"Annual CPI Growth for calendar year t"},null,{"$f":"I_Global!H$268","v":"CPI 2020"}]
[null,null,null,null,{"$f":"E577","v":"Opex - Wages & Salaries - Oceanic - Price Determination"},"Opex - Wages & Salaries - CAA  Run","£'000",{"$f":"INDEX($H$599:$H$605,MATCH(F588,$F$599:$F$605,0))","v":"CPI 2020"}]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Price Determination","Pensions - Defined contribution - CAA  Run","£'000","CPI 2020"]
[null,null,null,null,"Opex - Redundancy - Oceanic - Price Determination","Opex - Redundancy  - CAA Run","£'000","CPI 2020"]
[null,null,null,null,"ADS - B North Atlantic - Oceanic - Price Determination","ADS - B North Atlantic - CAA  Run","£'000","CPI 2020"]
[]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E431","v":"Oceanic Revenue - indexation"},{"$f":"'I_InputSets Oceanic'!F431","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"I_Global!E$264","v":"Label 1"},{"$f":"I_Global!F$264","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$264","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$268","v":"Label 5"},{"$f":"I_Global!F$268","v":"Annual CPI Growth for calendar year t"},null,{"$f":"I_Global!H$268","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$269","v":"Label 6"},{"$f":"I_Global!F$269","v":"CPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$269","v":"CPI 2020"}]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E447","v":"Oceanic Revenue - indexation"},{"$f":"'I_InputSets Oceanic'!F447","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets Oceanic'!G447","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!E$267","v":"Label 4"},{"$f":"I_Global!F$267","v":"CPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$267","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$270","v":"Label 7"},{"$f":"I_Global!F$270","v":"No Indexation Growth for calendar year t"},null,{"$f":"I_Global!H$270","v":"Unindexed"}]
[]
[null,null,null,"RAB"]
[null,null,null,null,{"$f":"I_Global!E$265","v":"Label 2"},{"$f":"I_Global!F$265","v":"Annual RPI Growth for calendar year t"},null,{"$f":"I_Global!H$265","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$268","v":"Label 5"},{"$f":"I_Global!F$268","v":"Annual CPI Growth for calendar year t"},null,{"$f":"I_Global!H$268","v":"CPI 2020"}]
[null,null,null,null,{"$f":"$D$643","v":"RAB"},{"$f":"F644","v":"Annual RPI Growth for calendar year t"},"£'000",{"$f":"INDEX($H$645:$H$651,MATCH($F$644,$F$645:$F$651,0))","v":"RPI 2020"}]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E50","v":"Opex - Wages & Salaries - Outturn"},{"$f":"'I_InputSets UKATS'!F50","v":"Opex - Wages & Salaries - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E53","v":"Pensions - Defined contribution - Outturn"},{"$f":"'I_InputSets UKATS'!F53","v":"Pensions - Defined contribution - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E56","v":"Opex - Redundancy - Outturn"},{"$f":"'I_InputSets UKATS'!F56","v":"Opex - Redundancy - CAA Forecasts - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E57","v":"Opex - Non-staff costs - Outturn"},{"$f":"'I_InputSets UKATS'!F57","v":"Opex - Non-staff costs - CAA Forecasts - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E59","v":"Opex - Spare 2 - Outturn"},{"$f":"'I_InputSets UKATS'!F59","v":"Opex - Spare 2 - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E565","v":"Pensions - Defined benefit - Ongoing Contributions - indexation - Outturn"},{"$f":"'I_InputSets UKATS'!F565","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E569","v":"Pensions - Other pension costs - indexation - Outturn"},{"$f":"'I_InputSets UKATS'!F569","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E571","v":"Opex - Non-staff costs - indexation - Outturn"},{"$f":"'I_InputSets UKATS'!F571","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"I_Global!E$264","v":"Label 1"},{"$f":"I_Global!F$264","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$264","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$265","v":"Label 2"},{"$f":"I_Global!F$265","v":"Annual RPI Growth for calendar year t"},null,{"$f":"I_Global!H$265","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$269","v":"Label 6"},{"$f":"I_Global!F$269","v":"CPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$269","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$270","v":"Label 7"},{"$f":"I_Global!F$270","v":"No Indexation Growth for calendar year t"},null,{"$f":"I_Global!H$270","v":"Unindexed"}]
[null,null,null,null,"Pensions - Defined contribution - Outturn","Pensions - Defined contribution - CAA Run","£'000","CPI 2020"]
[null,null,null,null,"Pensions - Other pension costs - Outturn","Pensions - Other pension costs - CAA Run","£'000","CPI 2020"]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Outturn","Opex - Exceptional (excl. redundancy) - CAA Run","£'000","CPI 2020"]
[null,null,null,null,"Opex - Spare 3 - Outturn","Opex - Spare 3 - CAA Run","£'000","CPI 2020"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E64","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination"},{"$f":"'I_InputSets UKATS'!F64","v":"Pensions - Defined benefit - Ongoing Contributions - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E67","v":"Pensions - Opt outs - Price determination"},{"$f":"'I_InputSets UKATS'!F67","v":"Pensions - Opt outs - CAA Forecasts - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E69","v":"Opex - Redundancy - Price determination"},{"$f":"'I_InputSets UKATS'!F69","v":"Opex - Redundancy - CAA Forecasts - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E70","v":"Opex - Non-staff costs - Price determination"},{"$f":"'I_InputSets UKATS'!F70","v":"Opex - Non-staff costs - CAA Forecasts - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E73","v":"Opex - Spare 3 - Price determination"},{"$f":"'I_InputSets UKATS'!F73","v":"Opex - Spare 3 - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E579","v":"Pensions - Defined benefit - Deficit Repair - indexation - Price Determination"},{"$f":"'I_InputSets UKATS'!F579","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E582","v":"Pensions - Other pension costs - indexation - Price Determination"},{"$f":"'I_InputSets UKATS'!F582","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E585","v":"Opex - Exceptional (excl. redundancy) - indexation - Price Determination"},{"$f":"'I_InputSets UKATS'!F585","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"I_Global!E$264","v":"Label 1"},{"$f":"I_Global!F$264","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$264","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$267","v":"Label 4"},{"$f":"I_Global!F$267","v":"CPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$267","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$270","v":"Label 7"},{"$f":"I_Global!F$270","v":"No Indexation Growth for calendar year t"},null,{"$f":"I_Global!H$270","v":"Unindexed"}]
[null,null,null,null,{"$f":"E700","v":"Opex - Wages & Salaries - Price determination"},"Opex - Wages & Salaries - CAA Run","£'000",{"$f":"INDEX($H$722:$H$728,MATCH(F711,$F$722:$F$728,0))","v":"CPI 2020"}]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination","Pensions - Defined benefit - Deficit Repair - CAA Run","£'000","CPI 2020"]
[null,null,null,null,"Opex - Redundancy - Price determination","Opex - Redundancy - CAA Forecasts - CAA Run","£'000","CPI 2020"]
[null,null,null,null,"Opex - Spare 2 - Price determination","Opex - Spare 2 - CAA Run","£'000","CPI 2020"]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E673","v":"Pensions - DB - Deficit Repair (CMA only)"},{"$f":"'I_InputSets UKATS'!F673","v":"Pensions - Defined benefit - Deficit Repair - Determination [CMA, CAA]"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E674","v":"DC Pension Costs (CMA only)"},{"$f":"'I_InputSets UKATS'!F674","v":"Pensions - Defined contribution - Determination [CMA, CAA]"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E676","v":"Spare Pension Costs  (CMA only)"},{"$f":"'I_InputSets UKATS'!F676","v":"Pensions - Other pension costs - Determination [CMA, CAA]"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E679","v":"Exceptionals  (CMA only)"},{"$f":"'I_InputSets UKATS'!F679","v":"Opex - Exceptional (excl. redundancy) - Determination [CMA, CAA]"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E692","v":"Pensions - DB - Deficit Repair (CMA only)"},{"$f":"'I_InputSets UKATS'!F692","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E695","v":"Spare Pension Costs  (CMA only)"},{"$f":"'I_InputSets UKATS'!F695","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E698","v":"Exceptionals  (CMA only)"},{"$f":"'I_InputSets UKATS'!F698","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"I_Global!E$266","v":"Label 3"},{"$f":"I_Global!F$266","v":"RPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$266","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$269","v":"Label 6"},{"$f":"I_Global!F$269","v":"CPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$269","v":"CPI 2020"}]
[null,null,null,null,"DB Pension Costs  (CMA only)","Pensions - Defined benefit - Ongoing Contributions - Determination [CMA, CAA]","£'000","CPI 2020"]
[null,null,null,null,"Pensions - DB - Deficit Repair (CMA only)","Pensions - Defined benefit - Deficit Repair - Determination [CMA, CAA]","£'000","CPI 2020"]
[null,null,null,null,"Spare Pension Costs  (CMA only)","Pensions - Other pension costs - Determination [CMA, CAA]","£'000","CPI 2020"]
[null,null,null,null,"Non-Staff Operating Costs  (CMA only)","Opex - Non-staff costs - Determination [CMA, CAA]","£'000","CPI 2020"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E77","v":"Pensions - Defined benefit - Ongoing Contributions"},{"$f":"'I_InputSets UKATS'!F77","v":"Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E591","v":"Pensions - Defined benefit - Deficit Repair (P&L) - indexation"},{"$f":"'I_InputSets UKATS'!F591","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"I_Global!E$266","v":"Label 3"},{"$f":"I_Global!F$266","v":"RPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$266","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$269","v":"Label 6"},{"$f":"I_Global!F$269","v":"CPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$269","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$270","v":"Label 7"},{"$f":"I_Global!F$270","v":"No Indexation Growth for calendar year t"},null,{"$f":"I_Global!H$270","v":"Unindexed"}]
[null,null,null,null,{"$f":"E779","v":"Pensions - Defined benefit - Deficit Repair"},{"$f":"F779","v":"Pensions - Defined benefit (P&L) - Deficit Repair - 1"},"£'000",{"$f":"INDEX($H$782:$H$788,MATCH(F781,$F$782:$F$788,0))","v":"CPI 2020"}]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E116","v":"Intercompany income - Outturn"},{"$f":"'I_InputSets UKATS'!F116","v":"Intercompany Income - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E506","v":"Eurocontrol Revenue (Other) - Indexation - Outturn"},{"$f":"'I_InputSets UKATS'!F506","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E509","v":"Intercompany Income - Indexation - Outturn"},{"$f":"'I_InputSets UKATS'!F509","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"I_Global!E$264","v":"Label 1"},{"$f":"I_Global!F$264","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$264","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$268","v":"Label 5"},{"$f":"I_Global!F$268","v":"Annual CPI Growth for calendar year t"},null,{"$f":"I_Global!H$268","v":"CPI 2020"}]
[null,null,null,null,{"$f":"E794","v":"Eurocontrol Revenue (Other) - Outturn"},"Other UKATS Revenue - CAA Run","£'000",{"$f":"INDEX($H$804:$H$810,MATCH(F799,$F$804:$F$810,0))","v":"CPI 2020"}]
[null,null,null,null,"North Sea Helicopters - Outturn","North Sea Helicopters - CAA Run","£'000",{"$f":"INDEX($H$804:$H$810,MATCH(F801,$F$804:$F$810,0))","v":"CPI 2020"}]
[null,null,null,null,"Intercompany income - Outturn","Intercompany Income - CAA Run","£'000",{"$f":"INDEX($H$804:$H$810,MATCH(F802,$F$804:$F$810,0))","v":"CPI 2020"}]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E122","v":"North Sea Helicopters - Price Determination"},{"$f":"'I_InputSets UKATS'!F122","v":"North Sea Helicopters - CAA Run"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E513","v":"Eurocontrol Revenue (Other) - Indexation - Price Determination"},{"$f":"'I_InputSets UKATS'!F513","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E517","v":"Other UKATS Revenue - Indexation - Price Determination"},{"$f":"'I_InputSets UKATS'!F517","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"I_Global!E$265","v":"Label 2"},{"$f":"I_Global!F$265","v":"Annual RPI Growth for calendar year t"},null,{"$f":"I_Global!H$265","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$268","v":"Label 5"},{"$f":"I_Global!F$268","v":"Annual CPI Growth for calendar year t"},null,{"$f":"I_Global!H$268","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$269","v":"Label 6"},{"$f":"I_Global!F$269","v":"CPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$269","v":"CPI 2020"}]
[null,null,null,null,"MoD Income - Price Determination","FMARS MoD Income - CAA Run","£'000",{"$f":"INDEX($H$828:$H$834,MATCH(F824,$F$828:$F$834,0))","v":"CPI 2020"}]
[null,null,null,null,"Other UKATS Revenue Spare - Price Determination","Other UKATS Revenue Spare (base)","£'000",{"$f":"INDEX($H$828:$H$834,MATCH(F827,$F$828:$F$834,0))","v":"CPI 2020"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E681","v":"Other Income (CMA only)"},{"$f":"'I_InputSets UKATS'!F681","v":"Other UKATS Revenue (CAA Forecast, base)"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E684","v":"Intercompany income (CMA only)"},{"$f":"'I_InputSets UKATS'!F684","v":"Intercompany Income (CAA Forecasts, base)"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E701","v":"MoD Income (CMA only)"},{"$f":"'I_InputSets UKATS'!F701","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G701","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E704","v":"Other UKATS Revenue Spare (CMA only)"},{"$f":"'I_InputSets UKATS'!F704","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G704","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!E$264","v":"Label 1"},{"$f":"I_Global!F$264","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$264","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$266","v":"Label 3"},{"$f":"I_Global!F$266","v":"RPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$266","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$269","v":"Label 6"},{"$f":"I_Global!F$269","v":"CPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$269","v":"CPI 2020"}]
[null,null,null,null,"North Sea Helicopters (CMA only)","North Sea Helicopters (CAA Forecasts, base)","£'000",{"$f":"INDEX($H$852:$H$858,MATCH(F849,$F$852:$F$858,0))","v":"CPI 2020"}]
[null,null,null,null,"Other UKATS Revenue Spare (CMA only)","Other UKATS Revenue Spare (base)","£'000",{"$f":"INDEX($H$852:$H$858,MATCH(F851,$F$852:$F$858,0))","v":"CPI 2020"}]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E128","v":"DfT Charges "},{"$f":"'I_InputSets UKATS'!F128","v":"DfT Charges (medium)"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E521","v":"DfT Charges  - Price Determination"},{"$f":"'I_InputSets UKATS'!F521","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E524","v":"AMS Charges - Price Determination"},{"$f":"'I_InputSets UKATS'!F524","v":"Annual CPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"I_Global!E$265","v":"Label 2"},{"$f":"I_Global!F$265","v":"Annual RPI Growth for calendar year t"},null,{"$f":"I_Global!H$265","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$266","v":"Label 3"},{"$f":"I_Global!F$266","v":"RPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$266","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$270","v":"Label 7"},{"$f":"I_Global!F$270","v":"No Indexation Growth for calendar year t"},null,{"$f":"I_Global!H$270","v":"Unindexed"}]
[null,null,null,null,"CAA Charges ","CAA Charges (medium)","£'000",{"$f":"INDEX($H$876:$H$882,MATCH(F873,$F$876:$F$882,0))","v":"CPI 2020"}]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E95","v":"Pre2011 t (TSU)"},{"$f":"'I_InputSets UKATS'!F95","v":"Pre2011 t (high)"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E97","v":"Customer Discount CD t (TSU)"},{"$f":"'I_InputSets UKATS'!F97","v":"Customer Discount CD t (high)"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E98","v":"FAS Funding not spent (Cash Condition 21) (TSU)"},{"$f":"'I_InputSets UKATS'!F98","v":"FAS Funding not spent (Cash Condition 21) (TSU) (high)"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E101","v":"FAS Funding not spent (Cash Condition 21) (TSU) - Rev Recognition"},{"$f":"'I_InputSets UKATS'!F101","v":"FAS Funding not spent - Rev Recognition (Cash Condition 21) (TSU) (high)"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E488","v":"Modulation MOD t Indexation"},{"$f":"'I_InputSets UKATS'!F488","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G488","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E491","v":"Customer Discount CD t Indexation"},{"$f":"'I_InputSets UKATS'!F491","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G491","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E488","v":"Modulation MOD t Indexation"},{"$f":"'I_InputSets UKATS'!F488","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G488","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!E$265","v":"Label 2"},{"$f":"I_Global!F$265","v":"Annual RPI Growth for calendar year t"},null,{"$f":"I_Global!H$265","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$268","v":"Label 5"},{"$f":"I_Global!F$268","v":"Annual CPI Growth for calendar year t"},null,{"$f":"I_Global!H$268","v":"CPI 2020"}]
[null,null,null,null,{"$f":"E888","v":"Restructuring Costs ReS t (TSU)"},"Restructuring Costs ReS t (high)","£'000",{"$f":"INDEX($H$908:$H$914,MATCH(F898,$F$908:$F$914,0))","v":"CPI 2020"}]
[null,null,null,null,"Financial Incentives FI t  (TSU)","Financial Incentives FI t  (high)","£'000","CPI 2020"]
[null,null,null,null,"VFR t (TSU)","VFR t (high)","£'000","CPI 2020"]
[null,null,null,null,"Customer Discount CD t (TSU)","Customer Discount CD t (high)","£'000","CPI 2020"]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU)","FAS Funding not spent (Cash Condition 21) (TSU) (high)","£'000","CPI 2020"]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU)","INEA Funding (Cash Condition 21) (TSU) (high)","£'000","Unindexed"]
[null,null,null,null,"Modulation MOD t (TSU) - Rev Recognition","Modulation MOD t - Rev Recognition (high)","£'000","CPI 2020"]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU) - Rev Recognition","FAS Funding not spent - Rev Recognition (Cash Condition 21) (TSU) (high)","£'000","CPI 2020"]
[]
[null,null,null,"Revenue UKATS (London Approach)"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E139","v":"London Approach (Other) - Outturn"},{"$f":"'I_InputSets UKATS'!F139","v":"LDC - base"},{"$f":"'I_InputSets UKATS'!G139","v":"Input set selection"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E144","v":"LA Restructuring Costs ReS t (TSU)"},{"$f":"'I_InputSets UKATS'!F144","v":"LReS - 1"},{"$f":"'I_InputSets UKATS'!G144","v":"Input set selection"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E145","v":"LA Other Revenue LOR t (TSU)"},{"$f":"'I_InputSets UKATS'!F145","v":"LOR - 1"},{"$f":"'I_InputSets UKATS'!G145","v":"Input set selection"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E146","v":"LA Cost Sharing Mechanism CSM t (TSU)"},{"$f":"'I_InputSets UKATS'!F146","v":"LCSM - 1"},{"$f":"'I_InputSets UKATS'!G146","v":"Input set selection"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E147","v":"LA Financial Incentives FI t  (TSU)"},{"$f":"'I_InputSets UKATS'!F147","v":"LFI - 1"},{"$f":"'I_InputSets UKATS'!G147","v":"Input set selection"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E148","v":"LA Modulation MOD t (TSU)"},{"$f":"'I_InputSets UKATS'!F148","v":"LMOD - 1"},{"$f":"'I_InputSets UKATS'!G148","v":"Input set selection"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E149","v":"LA VFR t (TSU)"},{"$f":"'I_InputSets UKATS'!F149","v":"LVFR - 1"},{"$f":"'I_InputSets UKATS'!G149","v":"Input set selection"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E150","v":"LDISCOUNT t (TSU)"},{"$f":"'I_InputSets UKATS'!F150","v":"LDiscount - 1"},{"$f":"'I_InputSets UKATS'!G150","v":"Input set selection"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E535","v":"London Approach Revenue - Outturn"},{"$f":"'I_InputSets UKATS'!F535","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G535","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E541","v":"Restructuring Costs ReS t (high)"},{"$f":"'I_InputSets UKATS'!F541","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G541","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E542","v":"Pre2011 t (high)"},{"$f":"'I_InputSets UKATS'!F542","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G542","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E543","v":"Cost Sharing Mechanism CSM t (high)"},{"$f":"'I_InputSets UKATS'!F543","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G543","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E544","v":"Financial Incentives FI t  (high)"},{"$f":"'I_InputSets UKATS'!F544","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G544","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E545","v":"Modulation MOD t (high)"},{"$f":"'I_InputSets UKATS'!F545","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G545","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E546","v":"VFR t (high)"},{"$f":"'I_InputSets UKATS'!F546","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G546","v":"factor"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E547","v":"Customer Discount CD t (high)"},{"$f":"'I_InputSets UKATS'!F547","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G547","v":"factor"}]
[null,null,null,null,{"$f":"I_Global!E$264","v":"Label 1"},{"$f":"I_Global!F$264","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$264","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$265","v":"Label 2"},{"$f":"I_Global!F$265","v":"Annual RPI Growth for calendar year t"},null,{"$f":"I_Global!H$265","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$266","v":"Label 3"},{"$f":"I_Global!F$266","v":"RPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$266","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$267","v":"Label 4"},{"$f":"I_Global!F$267","v":"CPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$267","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$268","v":"Label 5"},{"$f":"I_Global!F$268","v":"Annual CPI Growth for calendar year t"},null,{"$f":"I_Global!H$268","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$269","v":"Label 6"},{"$f":"I_Global!F$269","v":"CPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$269","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$270","v":"Label 7"},{"$f":"I_Global!F$270","v":"No Indexation Growth for calendar year t"},null,{"$f":"I_Global!H$270","v":"Unindexed"}]
[null,null,null,null,{"$f":"E927","v":"London Approach (Other) - Outturn"},"LDC - base","£'000",{"$f":"INDEX($H$943:$H$949,MATCH(F935,$F$943:$F$949,0))","v":"CPI 2020"}]
[null,null,null,null,"LA Restructuring Costs ReS t (TSU)","LReS - 1","£'000","CPI 2020"]
[null,null,null,null,"LA Other Revenue LOR t (TSU)","LOR - 1","£'000","CPI 2020"]
[null,null,null,null,"LA Cost Sharing Mechanism CSM t (TSU)","LCSM - 1","£'000","CPI 2020"]
[null,null,null,null,"LA Financial Incentives FI t  (TSU)","LFI - 1","£'000","CPI 2020"]
[null,null,null,null,"LA Modulation MOD t (TSU)","LMOD - 1","£'000","CPI 2020"]
[null,null,null,null,"LA VFR t (TSU)","LVFR - 1","£'000","CPI 2020"]
[null,null,null,null,"LDISCOUNT t (TSU)","LDiscount - 1","£'000","CPI 2020"]
[]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E142","v":"London Approach (Other) - Price Determination"},{"$f":"'I_InputSets UKATS'!F142","v":"LDC - base"},{"$f":"'I_InputSets UKATS'!G142","v":"Input set selection"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E538","v":"London Approach Revenue - Price Determination"},{"$f":"'I_InputSets UKATS'!F538","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G538","v":"factor"}]
[null,null,null,null,{"$f":"E960","v":"London Approach (Other) - Price Determination"},{"$f":"F960","v":"LDC - base"},"£'000",{"$f":"INDEX($H$943:$H$949,MATCH(F961,$F$943:$F$949,0))","v":"CPI 2020"}]
[]
[null,null,null,"Efficient CAA (TRS Only)"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E687","v":"London Approach (CMA only)"},{"$f":"'I_InputSets UKATS'!F687","v":"LDC - 3"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E706","v":"London Approach (CMA only)"},{"$f":"'I_InputSets UKATS'!F706","v":"Annual CPI Growth for calendar year t"},{"$f":"'I_InputSets UKATS'!G706","v":"factor"}]
[null,null,null,null,{"$f":"E965","v":"London Approach (CMA only)"},{"$f":"F965","v":"LDC - 3"},"£'000",{"$f":"INDEX($H$943:$H$949,MATCH(F966,$F$943:$F$949,0))","v":"CPI 2020"}]
[]
[null,null,null,"RAB"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E394","v":"RPI Annual Growth for calendar year t (Oceanic)"},{"$f":"'I_InputSets Oceanic'!F394","v":"Annual RPI Growth for calendar year t"}]
[null,null,null,null,{"$f":"I_Global!E$264","v":"Label 1"},{"$f":"I_Global!F$264","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$264","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$265","v":"Label 2"},{"$f":"I_Global!F$265","v":"Annual RPI Growth for calendar year t"},null,{"$f":"I_Global!H$265","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$266","v":"Label 3"},{"$f":"I_Global!F$266","v":"RPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$266","v":"RPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$267","v":"Label 4"},{"$f":"I_Global!F$267","v":"CPI Growth from 2020 for calendar year t"},null,{"$f":"I_Global!H$267","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$268","v":"Label 5"},{"$f":"I_Global!F$268","v":"Annual CPI Growth for calendar year t"},null,{"$f":"I_Global!H$268","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$269","v":"Label 6"},{"$f":"I_Global!F$269","v":"CPI Growth (Dec - Dec)"},null,{"$f":"I_Global!H$269","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E$270","v":"Label 7"},{"$f":"I_Global!F$270","v":"No Indexation Growth for calendar year t"},null,{"$f":"I_Global!H$270","v":"Unindexed"}]
[null,null,null,null,{"$f":"$D$643","v":"RAB"},{"$f":"F970","v":"Annual RPI Growth for calendar year t"},"£'000",{"$f":"INDEX($H$971:$H$977,MATCH($F$970,$F$971:$F$977,0))","v":"RPI 2020"}]
[]
["End of spreadsheet"]

{"sheet":"C_Capex_UKATS","index":25,"n_rows":453,"n_cols":62,"rows_kept":453,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Capex_UKATS"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Capital Expenditure"]
[]
[null,null,null,"Project 1"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E175","v":"UKATS Project 1 Active"},{"$f":"'I_InputSets UKATS'!F175","v":1},{"$f":"'I_InputSets UKATS'!G175","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I175","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E176","v":"UKATS Project 2 Active"},{"$f":"'I_InputSets UKATS'!F176","v":1},{"$f":"'I_InputSets UKATS'!G176","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I176","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E177","v":"UKATS Project 3 Active"},{"$f":"'I_InputSets UKATS'!F177","v":1},{"$f":"'I_InputSets UKATS'!G177","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I177","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E178","v":"UKATS Project 4 Active"},{"$f":"'I_InputSets UKATS'!F178","v":1},{"$f":"'I_InputSets UKATS'!G178","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I178","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E179","v":"UKATS Project 5 Active"},{"$f":"'I_InputSets UKATS'!F179","v":1},{"$f":"'I_InputSets UKATS'!G179","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I179","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E180","v":"UKATS Project 6 Active"},{"$f":"'I_InputSets UKATS'!F180","v":1},{"$f":"'I_InputSets UKATS'!G180","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I180","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E181","v":"UKATS Project 7 Active"},{"$f":"'I_InputSets UKATS'!F181","v":1},{"$f":"'I_InputSets UKATS'!G181","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I181","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E182","v":"UKATS Project 8 Active"},{"$f":"'I_InputSets UKATS'!F182","v":1},{"$f":"'I_InputSets UKATS'!G182","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I182","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E183","v":"UKATS Project 9 Active"},{"$f":"'I_InputSets UKATS'!F183","v":1},{"$f":"'I_InputSets UKATS'!G183","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I183","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E184","v":"UKATS Project 10 Active"},{"$f":"'I_InputSets UKATS'!F184","v":1},{"$f":"'I_InputSets UKATS'!G184","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I184","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E185","v":"UKATS Project 11 Active"},{"$f":"'I_InputSets UKATS'!F185","v":1},{"$f":"'I_InputSets UKATS'!G185","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I185","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E186","v":"UKATS Project 12 Active"},{"$f":"'I_InputSets UKATS'!F186","v":1},{"$f":"'I_InputSets UKATS'!G186","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I186","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E187","v":"UKATS Project 13 Active"},{"$f":"'I_InputSets UKATS'!F187","v":1},{"$f":"'I_InputSets UKATS'!G187","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I187","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E188","v":"UKATS Project 14 Active"},{"$f":"'I_InputSets UKATS'!F188","v":1},{"$f":"'I_InputSets UKATS'!G188","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I188","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E189","v":"UKATS Project 15 Active"},{"$f":"'I_InputSets UKATS'!F189","v":1},{"$f":"'I_InputSets UKATS'!G189","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I189","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E190","v":"UKATS Project 16 Active"},{"$f":"'I_InputSets UKATS'!F190","v":1},{"$f":"'I_InputSets UKATS'!G190","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I190","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E191","v":"UKATS Project 17 Active"},{"$f":"'I_InputSets UKATS'!F191","v":1},{"$f":"'I_InputSets UKATS'!G191","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I191","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E192","v":"UKATS Project 18 Active"},{"$f":"'I_InputSets UKATS'!F192","v":1},{"$f":"'I_InputSets UKATS'!G192","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I192","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E193","v":"UKATS Project 19 Active"},{"$f":"'I_InputSets UKATS'!F193","v":1},{"$f":"'I_InputSets UKATS'!G193","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I193","v":"1 is active"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E194","v":"UKATS Project 20 Active"},{"$f":"'I_InputSets UKATS'!F194","v":1},{"$f":"'I_InputSets UKATS'!G194","v":"flag"},null,{"$f":"'I_InputSets UKATS'!I194","v":"1 is active"}]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E459","v":"Allowed cashflows relating to capex on Project 1"},{"$f":"'I_Series UKATS'!F459","v":"Allowed cashflows relating to capex on Project 1 - Base"},{"$f":"'I_Series UKATS'!G459","v":"£'000 "},{"$f":"'I_Series UKATS'!H459","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I459","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J459","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"'I_Series UKATS'!L459","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y459","v":307248.93646617903},null,{"$f":"'I_Series UKATS'!AA459","v":0},{"$f":"'I_Series UKATS'!AB459","v":0},{"$f":"'I_Series UKATS'!AC459","v":0},{"$f":"'I_Series UKATS'!AD459","v":0},{"$f":"'I_Series UKATS'!AE459","v":0},{"$f":"'I_Series UKATS'!AF459","v":54000},{"$f":"'I_Series UKATS'!AG459","v":55215.783979019419},{"$f":"'I_Series UKATS'!AH459","v":55897.310963739204},{"$f":"'I_Series UKATS'!AI459","v":41208.875778348862},{"$f":"'I_Series UKATS'!AJ459","v":39881.214640451894},{"$f":"'I_Series UKATS'!AK459","v":31263.004244039559},{"$f":"'I_Series UKATS'!AL459","v":20304.826408133998},{"$f":"'I_Series UKATS'!AM459","v":9477.9204524461184},{"$f":"'I_Series UKATS'!AN459","v":0},{"$f":"'I_Series UKATS'!AO459","v":0},{"$f":"'I_Series UKATS'!AP459","v":0},{"$f":"'I_Series UKATS'!AQ459","v":0},{"$f":"'I_Series UKATS'!AR459","v":0},{"$f":"'I_Series UKATS'!AS459","v":0},{"$f":"'I_Series UKATS'!AT459","v":0},{"$f":"'I_Series UKATS'!AU459","v":0},{"$f":"'I_Series UKATS'!AV459","v":0},{"$f":"'I_Series UKATS'!AW459","v":0},{"$f":"'I_Series UKATS'!AX459","v":0},{"$f":"'I_Series UKATS'!AY459","v":0},{"$f":"'I_Series UKATS'!AZ459","v":0},{"$f":"'I_Series UKATS'!BA459","v":0},{"$f":"'I_Series UKATS'!BB459","v":0},{"$f":"'I_Series UKATS'!BC459","v":0},{"$f":"'I_Series UKATS'!BD459","v":0},{"$f":"'I_Series UKATS'!BE459","v":0},{"$f":"'I_Series UKATS'!BF459","v":0},{"$f":"'I_Series UKATS'!BG459","v":0},{"$f":"'I_Series UKATS'!BH459","v":0},{"$f":"'I_Series UKATS'!BI459","v":0},{"$f":"'I_Series UKATS'!BJ459","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E460","v":"Allowed cashflows relating to capex on Project 2"},{"$f":"'I_Series UKATS'!F460","v":"Allowed cashflows relating to capex on Project 2 - Base"},{"$f":"'I_Series UKATS'!G460","v":"£'000 "},{"$f":"'I_Series UKATS'!H460","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I460","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J460","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"'I_Series UKATS'!L460","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y460","v":39936.785461300657},null,{"$f":"'I_Series UKATS'!AA460","v":0},{"$f":"'I_Series UKATS'!AB460","v":0},{"$f":"'I_Series UKATS'!AC460","v":0},{"$f":"'I_Series UKATS'!AD460","v":0},{"$f":"'I_Series UKATS'!AE460","v":0},{"$f":"'I_Series UKATS'!AF460","v":2000},{"$f":"'I_Series UKATS'!AG460","v":5915.9768548949378},{"$f":"'I_Series UKATS'!AH460","v":3854.9869630164967},{"$f":"'I_Series UKATS'!AI460","v":3425.5519442459818},{"$f":"'I_Series UKATS'!AJ460","v":3337.764566962675},{"$f":"'I_Series UKATS'!AK460","v":7394.1904361856314},{"$f":"'I_Series UKATS'!AL460","v":7283.3098766393869},{"$f":"'I_Series UKATS'!AM460","v":6725.0048193555485},{"$f":"'I_Series UKATS'!AN460","v":0},{"$f":"'I_Series UKATS'!AO460","v":0},{"$f":"'I_Series UKATS'!AP460","v":0},{"$f":"'I_Series UKATS'!AQ460","v":0},{"$f":"'I_Series UKATS'!AR460","v":0},{"$f":"'I_Series UKATS'!AS460","v":0},{"$f":"'I_Series UKATS'!AT460","v":0},{"$f":"'I_Series UKATS'!AU460","v":0},{"$f":"'I_Series UKATS'!AV460","v":0},{"$f":"'I_Series UKATS'!AW460","v":0},{"$f":"'I_Series UKATS'!AX460","v":0},{"$f":"'I_Series UKATS'!AY460","v":0},{"$f":"'I_Series UKATS'!AZ460","v":0},{"$f":"'I_Series UKATS'!BA460","v":0},{"$f":"'I_Series UKATS'!BB460","v":0},{"$f":"'I_Series UKATS'!BC460","v":0},{"$f":"'I_Series UKATS'!BD460","v":0},{"$f":"'I_Series UKATS'!BE460","v":0},{"$f":"'I_Series UKATS'!BF460","v":0},{"$f":"'I_Series UKATS'!BG460","v":0},{"$f":"'I_Series UKATS'!BH460","v":0},{"$f":"'I_Series UKATS'!BI460","v":0},{"$f":"'I_Series UKATS'!BJ460","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E461","v":"Allowed cashflows relating to capex on Project 3"},{"$f":"'I_Series UKATS'!F461","v":"Allowed cashflows relating to capex on Project 3 - Base"},{"$f":"'I_Series UKATS'!G461","v":"£'000 "},{"$f":"'I_Series UKATS'!H461","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I461","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J461","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"'I_Series UKATS'!L461","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y461","v":243729.72258088744},null,{"$f":"'I_Series UKATS'!AA461","v":0},{"$f":"'I_Series UKATS'!AB461","v":0},{"$f":"'I_Series UKATS'!AC461","v":0},{"$f":"'I_Series UKATS'!AD461","v":0},{"$f":"'I_Series UKATS'!AE461","v":0},{"$f":"'I_Series UKATS'!AF461","v":10000},{"$f":"'I_Series UKATS'!AG461","v":15775.938279719834},{"$f":"'I_Series UKATS'!AH461","v":30839.895704131974},{"$f":"'I_Series UKATS'!AI461","v":20818.142738708877},{"$f":"'I_Series UKATS'!AJ461","v":22798.523814715514},{"$f":"'I_Series UKATS'!AK461","v":40548.587271563578},{"$f":"'I_Series UKATS'!AL461","v":47559.42128174509},{"$f":"'I_Series UKATS'!AM461","v":55389.213490302551},{"$f":"'I_Series UKATS'!AN461","v":0},{"$f":"'I_Series UKATS'!AO461","v":0},{"$f":"'I_Series UKATS'!AP461","v":0},{"$f":"'I_Series UKATS'!AQ461","v":0},{"$f":"'I_Series UKATS'!AR461","v":0},{"$f":"'I_Series UKATS'!AS461","v":0},{"$f":"'I_Series UKATS'!AT461","v":0},{"$f":"'I_Series UKATS'!AU461","v":0},{"$f":"'I_Series UKATS'!AV461","v":0},{"$f":"'I_Series UKATS'!AW461","v":0},{"$f":"'I_Series UKATS'!AX461","v":0},{"$f":"'I_Series UKATS'!AY461","v":0},{"$f":"'I_Series UKATS'!AZ461","v":0},{"$f":"'I_Series UKATS'!BA461","v":0},{"$f":"'I_Series UKATS'!BB461","v":0},{"$f":"'I_Series UKATS'!BC461","v":0},{"$f":"'I_Series UKATS'!BD461","v":0},{"$f":"'I_Series UKATS'!BE461","v":0},{"$f":"'I_Series UKATS'!BF461","v":0},{"$f":"'I_Series UKATS'!BG461","v":0},{"$f":"'I_Series UKATS'!BH461","v":0},{"$f":"'I_Series UKATS'!BI461","v":0},{"$f":"'I_Series UKATS'!BJ461","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E462","v":"Allowed cashflows relating to capex on Project 4"},{"$f":"'I_Series UKATS'!F462","v":"Allowed cashflows relating to capex on Project 4 - Base"},{"$f":"'I_Series UKATS'!G462","v":"£'000 "},{"$f":"'I_Series UKATS'!H462","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I462","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J462","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"'I_Series UKATS'!L462","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y462","v":93515.998709857857},null,{"$f":"'I_Series UKATS'!AA462","v":0},{"$f":"'I_Series UKATS'!AB462","v":0},{"$f":"'I_Series UKATS'!AC462","v":0},{"$f":"'I_Series UKATS'!AD462","v":0},{"$f":"'I_Series UKATS'!AE462","v":0},{"$f":"'I_Series UKATS'!AF462","v":6000},{"$f":"'I_Series UKATS'!AG462","v":11831.953709789876},{"$f":"'I_Series UKATS'!AH462","v":12528.707629803614},{"$f":"'I_Series UKATS'!AI462","v":13801.420865721671},{"$f":"'I_Series UKATS'!AJ462","v":13169.72338856727},{"$f":"'I_Series UKATS'!AK462","v":12200.411003540545},{"$f":"'I_Series UKATS'!AL462","v":11991.704579116655},{"$f":"'I_Series UKATS'!AM462","v":11992.077533318223},{"$f":"'I_Series UKATS'!AN462","v":0},{"$f":"'I_Series UKATS'!AO462","v":0},{"$f":"'I_Series UKATS'!AP462","v":0},{"$f":"'I_Series UKATS'!AQ462","v":0},{"$f":"'I_Series UKATS'!AR462","v":0},{"$f":"'I_Series UKATS'!AS462","v":0},{"$f":"'I_Series UKATS'!AT462","v":0},{"$f":"'I_Series UKATS'!AU462","v":0},{"$f":"'I_Series UKATS'!AV462","v":0},{"$f":"'I_Series UKATS'!AW462","v":0},{"$f":"'I_Series UKATS'!AX462","v":0},{"$f":"'I_Series UKATS'!AY462","v":0},{"$f":"'I_Series UKATS'!AZ462","v":0},{"$f":"'I_Series UKATS'!BA462","v":0},{"$f":"'I_Series UKATS'!BB462","v":0},{"$f":"'I_Series UKATS'!BC462","v":0},{"$f":"'I_Series UKATS'!BD462","v":0},{"$f":"'I_Series UKATS'!BE462","v":0},{"$f":"'I_Series UKATS'!BF462","v":0},{"$f":"'I_Series UKATS'!BG462","v":0},{"$f":"'I_Series UKATS'!BH462","v":0},{"$f":"'I_Series UKATS'!BI462","v":0},{"$f":"'I_Series UKATS'!BJ462","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E463","v":"Allowed cashflows relating to capex on Project 5"},{"$f":"'I_Series UKATS'!F463","v":"Allowed cashflows relating to capex on Project 5 - Base"},{"$f":"'I_Series UKATS'!G463","v":"£'000 "},{"$f":"'I_Series UKATS'!H463","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I463","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J463","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"'I_Series UKATS'!L463","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y463","v":59497.368078411244},null,{"$f":"'I_Series UKATS'!AA463","v":0},{"$f":"'I_Series UKATS'!AB463","v":0},{"$f":"'I_Series UKATS'!AC463","v":0},{"$f":"'I_Series UKATS'!AD463","v":0},{"$f":"'I_Series UKATS'!AE463","v":0},{"$f":"'I_Series UKATS'!AF463","v":3000},{"$f":"'I_Series UKATS'!AG463","v":2957.9884274474689},{"$f":"'I_Series UKATS'!AH463","v":6746.227185278869},{"$f":"'I_Series UKATS'!AI463","v":8441.2101327378532},{"$f":"'I_Series UKATS'!AJ463","v":17169.139679505977},{"$f":"'I_Series UKATS'!AK463","v":7694.7092930134313},{"$f":"'I_Series UKATS'!AL463","v":6818.0011555523743},{"$f":"'I_Series UKATS'!AM463","v":6670.0922048752718},{"$f":"'I_Series UKATS'!AN463","v":0},{"$f":"'I_Series UKATS'!AO463","v":0},{"$f":"'I_Series UKATS'!AP463","v":0},{"$f":"'I_Series UKATS'!AQ463","v":0},{"$f":"'I_Series UKATS'!AR463","v":0},{"$f":"'I_Series UKATS'!AS463","v":0},{"$f":"'I_Series UKATS'!AT463","v":0},{"$f":"'I_Series UKATS'!AU463","v":0},{"$f":"'I_Series UKATS'!AV463","v":0},{"$f":"'I_Series UKATS'!AW463","v":0},{"$f":"'I_Series UKATS'!AX463","v":0},{"$f":"'I_Series UKATS'!AY463","v":0},{"$f":"'I_Series UKATS'!AZ463","v":0},{"$f":"'I_Series UKATS'!BA463","v":0},{"$f":"'I_Series UKATS'!BB463","v":0},{"$f":"'I_Series UKATS'!BC463","v":0},{"$f":"'I_Series UKATS'!BD463","v":0},{"$f":"'I_Series UKATS'!BE463","v":0},{"$f":"'I_Series UKATS'!BF463","v":0},{"$f":"'I_Series UKATS'!BG463","v":0},{"$f":"'I_Series UKATS'!BH463","v":0},{"$f":"'I_Series UKATS'!BI463","v":0},{"$f":"'I_Series UKATS'!BJ463","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E464","v":"Allowed cashflows relating to capex on Project 6"},{"$f":"'I_Series UKATS'!F464","v":"Allowed cashflows relating to capex on Project 6 - Base"},{"$f":"'I_Series UKATS'!G464","v":"£'000 "},{"$f":"'I_Series UKATS'!H464","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I464","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J464","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"'I_Series UKATS'!L464","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y464","v":19399.890210894184},null,{"$f":"'I_Series UKATS'!AA464","v":0},{"$f":"'I_Series UKATS'!AB464","v":0},{"$f":"'I_Series UKATS'!AC464","v":0},{"$f":"'I_Series UKATS'!AD464","v":0},{"$f":"'I_Series UKATS'!AE464","v":0},{"$f":"'I_Series UKATS'!AF464","v":0},{"$f":"'I_Series UKATS'!AG464","v":985.99614248248963},{"$f":"'I_Series UKATS'!AH464","v":1927.4934815082484},{"$f":"'I_Series UKATS'!AI464","v":3449.7292669603389},{"$f":"'I_Series UKATS'!AJ464","v":4641.7755937749271},{"$f":"'I_Series UKATS'!AK464","v":2731.2500330584708},{"$f":"'I_Series UKATS'!AL464","v":2724.4866838208013},{"$f":"'I_Series UKATS'!AM464","v":2939.1590092889073},{"$f":"'I_Series UKATS'!AN464","v":0},{"$f":"'I_Series UKATS'!AO464","v":0},{"$f":"'I_Series UKATS'!AP464","v":0},{"$f":"'I_Series UKATS'!AQ464","v":0},{"$f":"'I_Series UKATS'!AR464","v":0},{"$f":"'I_Series UKATS'!AS464","v":0},{"$f":"'I_Series UKATS'!AT464","v":0},{"$f":"'I_Series UKATS'!AU464","v":0},{"$f":"'I_Series UKATS'!AV464","v":0},{"$f":"'I_Series UKATS'!AW464","v":0},{"$f":"'I_Series UKATS'!AX464","v":0},{"$f":"'I_Series UKATS'!AY464","v":0},{"$f":"'I_Series UKATS'!AZ464","v":0},{"$f":"'I_Series UKATS'!BA464","v":0},{"$f":"'I_Series UKATS'!BB464","v":0},{"$f":"'I_Series UKATS'!BC464","v":0},{"$f":"'I_Series UKATS'!BD464","v":0},{"$f":"'I_Series UKATS'!BE464","v":0},{"$f":"'I_Series UKATS'!BF464","v":0},{"$f":"'I_Series UKATS'!BG464","v":0},{"$f":"'I_Series UKATS'!BH464","v":0},{"$f":"'I_Series UKATS'!BI464","v":0},{"$f":"'I_Series UKATS'!BJ464","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E465","v":"Allowed cashflows relating to capex on Project 7"},{"$f":"'I_Series UKATS'!F465","v":"Allowed cashflows relating to capex on Project 7 - Base"},{"$f":"'I_Series UKATS'!G465","v":"£'000 "},{"$f":"'I_Series UKATS'!H465","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I465","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J465","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"'I_Series UKATS'!L465","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y465","v":6233.0169476237224},null,{"$f":"'I_Series UKATS'!AA465","v":0},{"$f":"'I_Series UKATS'!AB465","v":0},{"$f":"'I_Series UKATS'!AC465","v":0},{"$f":"'I_Series UKATS'!AD465","v":0},{"$f":"'I_Series UKATS'!AE465","v":0},{"$f":"'I_Series UKATS'!AF465","v":0},{"$f":"'I_Series UKATS'!AG465","v":0},{"$f":"'I_Series UKATS'!AH465","v":0},{"$f":"'I_Series UKATS'!AI465","v":0},{"$f":"'I_Series UKATS'!AJ465","v":2355.9034229157091},{"$f":"'I_Series UKATS'!AK465","v":1642.0175340317794},{"$f":"'I_Series UKATS'!AL465","v":1236.0227214951756},{"$f":"'I_Series UKATS'!AM465","v":999.07326918105787},{"$f":"'I_Series UKATS'!AN465","v":0},{"$f":"'I_Series UKATS'!AO465","v":0},{"$f":"'I_Series UKATS'!AP465","v":0},{"$f":"'I_Series UKATS'!AQ465","v":0},{"$f":"'I_Series UKATS'!AR465","v":0},{"$f":"'I_Series UKATS'!AS465","v":0},{"$f":"'I_Series UKATS'!AT465","v":0},{"$f":"'I_Series UKATS'!AU465","v":0},{"$f":"'I_Series UKATS'!AV465","v":0},{"$f":"'I_Series UKATS'!AW465","v":0},{"$f":"'I_Series UKATS'!AX465","v":0},{"$f":"'I_Series UKATS'!AY465","v":0},{"$f":"'I_Series UKATS'!AZ465","v":0},{"$f":"'I_Series UKATS'!BA465","v":0},{"$f":"'I_Series UKATS'!BB465","v":0},{"$f":"'I_Series UKATS'!BC465","v":0},{"$f":"'I_Series UKATS'!BD465","v":0},{"$f":"'I_Series UKATS'!BE465","v":0},{"$f":"'I_Series UKATS'!BF465","v":0},{"$f":"'I_Series UKATS'!BG465","v":0},{"$f":"'I_Series UKATS'!BH465","v":0},{"$f":"'I_Series UKATS'!BI465","v":0},{"$f":"'I_Series UKATS'!BJ465","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E466","v":"Allowed cashflows relating to capex on Project 8"},{"$f":"'I_Series UKATS'!F466","v":"Allowed cashflows relating to capex on Project 8 - Base"},{"$f":"'I_Series UKATS'!G466","v":"£'000 "},{"$f":"'I_Series UKATS'!H466","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I466","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J466","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series UKATS_CI"},null,{"$f":"'I_Series UKATS'!L466","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y466","v":7748.6150976236531},null,{"$f":"'I_Series UKATS'!AA466","v":0},{"$f":"'I_Series UKATS'!AB466","v":0},{"$f":"'I_Series UKATS'!AC466","v":0},{"$f":"'I_Series UKATS'!AD466","v":0},{"$f":"'I_Series UKATS'!AE466","v":0},{"$f":"'I_Series UKATS'!AF466","v":0},{"$f":"'I_Series UKATS'!AG466","v":0},{"$f":"'I_Series UKATS'!AH466","v":0},{"$f":"'I_Series UKATS'!AI466","v":0},{"$f":"'I_Series UKATS'!AJ466","v":0},{"$f":"'I_Series UKATS'!AK466","v":1878.1016917556058},{"$f":"'I_Series UKATS'!AL466","v":2583.8964793166874},{"$f":"'I_Series UKATS'!AM466","v":3286.6169265513599},{"$f":"'I_Series UKATS'!AN466","v":0},{"$f":"'I_Series UKATS'!AO466","v":0},{"$f":"'I_Series UKATS'!AP466","v":0},{"$f":"'I_Series UKATS'!AQ466","v":0},{"$f":"'I_Series UKATS'!AR466","v":0},{"$f":"'I_Series UKATS'!AS466","v":0},{"$f":"'I_Series UKATS'!AT466","v":0},{"$f":"'I_Series UKATS'!AU466","v":0},{"$f":"'I_Series UKATS'!AV466","v":0},{"$f":"'I_Series UKATS'!AW466","v":0},{"$f":"'I_Series UKATS'!AX466","v":0},{"$f":"'I_Series UKATS'!AY466","v":0},{"$f":"'I_Series UKATS'!AZ466","v":0},{"$f":"'I_Series UKATS'!BA466","v":0},{"$f":"'I_Series UKATS'!BB466","v":0},{"$f":"'I_Series UKATS'!BC466","v":0},{"$f":"'I_Series UKATS'!BD466","v":0},{"$f":"'I_Series UKATS'!BE466","v":0},{"$f":"'I_Series UKATS'!BF466","v":0},{"$f":"'I_Series UKATS'!BG466","v":0},{"$f":"'I_Series UKATS'!BH466","v":0},{"$f":"'I_Series UKATS'!BI466","v":0},{"$f":"'I_Series UKATS'!BJ466","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E467","v":"Allowed cashflows relating to capex on Project 9"},{"$f":"'I_Series UKATS'!F467","v":"Allowed cashflows relating to capex on Project 9 - Base"},{"$f":"'I_Series UKATS'!G467","v":"£'000 "},{"$f":"'I_Series UKATS'!H467","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I467","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J467","v":0},null,{"$f":"'I_Series UKATS'!L467","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y467","v":0},null,{"$f":"'I_Series UKATS'!AA467","v":0},{"$f":"'I_Series UKATS'!AB467","v":0},{"$f":"'I_Series UKATS'!AC467","v":0},{"$f":"'I_Series UKATS'!AD467","v":0},{"$f":"'I_Series UKATS'!AE467","v":0},{"$f":"'I_Series UKATS'!AF467","v":0},{"$f":"'I_Series UKATS'!AG467","v":0},{"$f":"'I_Series UKATS'!AH467","v":0},{"$f":"'I_Series UKATS'!AI467","v":0},{"$f":"'I_Series UKATS'!AJ467","v":0},{"$f":"'I_Series UKATS'!AK467","v":0},{"$f":"'I_Series UKATS'!AL467","v":0},{"$f":"'I_Series UKATS'!AM467","v":0},{"$f":"'I_Series UKATS'!AN467","v":0},{"$f":"'I_Series UKATS'!AO467","v":0},{"$f":"'I_Series UKATS'!AP467","v":0},{"$f":"'I_Series UKATS'!AQ467","v":0},{"$f":"'I_Series UKATS'!AR467","v":0},{"$f":"'I_Series UKATS'!AS467","v":0},{"$f":"'I_Series UKATS'!AT467","v":0},{"$f":"'I_Series UKATS'!AU467","v":0},{"$f":"'I_Series UKATS'!AV467","v":0},{"$f":"'I_Series UKATS'!AW467","v":0},{"$f":"'I_Series UKATS'!AX467","v":0},{"$f":"'I_Series UKATS'!AY467","v":0},{"$f":"'I_Series UKATS'!AZ467","v":0},{"$f":"'I_Series UKATS'!BA467","v":0},{"$f":"'I_Series UKATS'!BB467","v":0},{"$f":"'I_Series UKATS'!BC467","v":0},{"$f":"'I_Series UKATS'!BD467","v":0},{"$f":"'I_Series UKATS'!BE467","v":0},{"$f":"'I_Series UKATS'!BF467","v":0},{"$f":"'I_Series UKATS'!BG467","v":0},{"$f":"'I_Series UKATS'!BH467","v":0},{"$f":"'I_Series UKATS'!BI467","v":0},{"$f":"'I_Series UKATS'!BJ467","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E468","v":"Allowed cashflows relating to capex on Project 10"},{"$f":"'I_Series UKATS'!F468","v":"Allowed cashflows relating to capex on Project 10 - Base"},{"$f":"'I_Series UKATS'!G468","v":"£'000 "},{"$f":"'I_Series UKATS'!H468","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I468","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J468","v":0},null,{"$f":"'I_Series UKATS'!L468","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y468","v":0},null,{"$f":"'I_Series UKATS'!AA468","v":0},{"$f":"'I_Series UKATS'!AB468","v":0},{"$f":"'I_Series UKATS'!AC468","v":0},{"$f":"'I_Series UKATS'!AD468","v":0},{"$f":"'I_Series UKATS'!AE468","v":0},{"$f":"'I_Series UKATS'!AF468","v":0},{"$f":"'I_Series UKATS'!AG468","v":0},{"$f":"'I_Series UKATS'!AH468","v":0},{"$f":"'I_Series UKATS'!AI468","v":0},{"$f":"'I_Series UKATS'!AJ468","v":0},{"$f":"'I_Series UKATS'!AK468","v":0},{"$f":"'I_Series UKATS'!AL468","v":0},{"$f":"'I_Series UKATS'!AM468","v":0},{"$f":"'I_Series UKATS'!AN468","v":0},{"$f":"'I_Series UKATS'!AO468","v":0},{"$f":"'I_Series UKATS'!AP468","v":0},{"$f":"'I_Series UKATS'!AQ468","v":0},{"$f":"'I_Series UKATS'!AR468","v":0},{"$f":"'I_Series UKATS'!AS468","v":0},{"$f":"'I_Series UKATS'!AT468","v":0},{"$f":"'I_Series UKATS'!AU468","v":0},{"$f":"'I_Series UKATS'!AV468","v":0},{"$f":"'I_Series UKATS'!AW468","v":0},{"$f":"'I_Series UKATS'!AX468","v":0},{"$f":"'I_Series UKATS'!AY468","v":0},{"$f":"'I_Series UKATS'!AZ468","v":0},{"$f":"'I_Series UKATS'!BA468","v":0},{"$f":"'I_Series UKATS'!BB468","v":0},{"$f":"'I_Series UKATS'!BC468","v":0},{"$f":"'I_Series UKATS'!BD468","v":0},{"$f":"'I_Series UKATS'!BE468","v":0},{"$f":"'I_Series UKATS'!BF468","v":0},{"$f":"'I_Series UKATS'!BG468","v":0},{"$f":"'I_Series UKATS'!BH468","v":0},{"$f":"'I_Series UKATS'!BI468","v":0},{"$f":"'I_Series UKATS'!BJ468","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E469","v":"Allowed cashflows relating to capex on Project 11"},{"$f":"'I_Series UKATS'!F469","v":"Allowed cashflows relating to capex on Project 11 - Base"},{"$f":"'I_Series UKATS'!G469","v":"£'000 "},{"$f":"'I_Series UKATS'!H469","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I469","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J469","v":0},null,{"$f":"'I_Series UKATS'!L469","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y469","v":0},null,{"$f":"'I_Series UKATS'!AA469","v":0},{"$f":"'I_Series UKATS'!AB469","v":0},{"$f":"'I_Series UKATS'!AC469","v":0},{"$f":"'I_Series UKATS'!AD469","v":0},{"$f":"'I_Series UKATS'!AE469","v":0},{"$f":"'I_Series UKATS'!AF469","v":0},{"$f":"'I_Series UKATS'!AG469","v":0},{"$f":"'I_Series UKATS'!AH469","v":0},{"$f":"'I_Series UKATS'!AI469","v":0},{"$f":"'I_Series UKATS'!AJ469","v":0},{"$f":"'I_Series UKATS'!AK469","v":0},{"$f":"'I_Series UKATS'!AL469","v":0},{"$f":"'I_Series UKATS'!AM469","v":0},{"$f":"'I_Series UKATS'!AN469","v":0},{"$f":"'I_Series UKATS'!AO469","v":0},{"$f":"'I_Series UKATS'!AP469","v":0},{"$f":"'I_Series UKATS'!AQ469","v":0},{"$f":"'I_Series UKATS'!AR469","v":0},{"$f":"'I_Series UKATS'!AS469","v":0},{"$f":"'I_Series UKATS'!AT469","v":0},{"$f":"'I_Series UKATS'!AU469","v":0},{"$f":"'I_Series UKATS'!AV469","v":0},{"$f":"'I_Series UKATS'!AW469","v":0},{"$f":"'I_Series UKATS'!AX469","v":0},{"$f":"'I_Series UKATS'!AY469","v":0},{"$f":"'I_Series UKATS'!AZ469","v":0},{"$f":"'I_Series UKATS'!BA469","v":0},{"$f":"'I_Series UKATS'!BB469","v":0},{"$f":"'I_Series UKATS'!BC469","v":0},{"$f":"'I_Series UKATS'!BD469","v":0},{"$f":"'I_Series UKATS'!BE469","v":0},{"$f":"'I_Series UKATS'!BF469","v":0},{"$f":"'I_Series UKATS'!BG469","v":0},{"$f":"'I_Series UKATS'!BH469","v":0},{"$f":"'I_Series UKATS'!BI469","v":0},{"$f":"'I_Series UKATS'!BJ469","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E470","v":"Allowed cashflows relating to capex on Project 12"},{"$f":"'I_Series UKATS'!F470","v":"Allowed cashflows relating to capex on Project 12 - Base"},{"$f":"'I_Series UKATS'!G470","v":"£'000 "},{"$f":"'I_Series UKATS'!H470","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I470","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J470","v":0},null,{"$f":"'I_Series UKATS'!L470","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y470","v":0},null,{"$f":"'I_Series UKATS'!AA470","v":0},{"$f":"'I_Series UKATS'!AB470","v":0},{"$f":"'I_Series UKATS'!AC470","v":0},{"$f":"'I_Series UKATS'!AD470","v":0},{"$f":"'I_Series UKATS'!AE470","v":0},{"$f":"'I_Series UKATS'!AF470","v":0},{"$f":"'I_Series UKATS'!AG470","v":0},{"$f":"'I_Series UKATS'!AH470","v":0},{"$f":"'I_Series UKATS'!AI470","v":0},{"$f":"'I_Series UKATS'!AJ470","v":0},{"$f":"'I_Series UKATS'!AK470","v":0},{"$f":"'I_Series UKATS'!AL470","v":0},{"$f":"'I_Series UKATS'!AM470","v":0},{"$f":"'I_Series UKATS'!AN470","v":0},{"$f":"'I_Series UKATS'!AO470","v":0},{"$f":"'I_Series UKATS'!AP470","v":0},{"$f":"'I_Series UKATS'!AQ470","v":0},{"$f":"'I_Series UKATS'!AR470","v":0},{"$f":"'I_Series UKATS'!AS470","v":0},{"$f":"'I_Series UKATS'!AT470","v":0},{"$f":"'I_Series UKATS'!AU470","v":0},{"$f":"'I_Series UKATS'!AV470","v":0},{"$f":"'I_Series UKATS'!AW470","v":0},{"$f":"'I_Series UKATS'!AX470","v":0},{"$f":"'I_Series UKATS'!AY470","v":0},{"$f":"'I_Series UKATS'!AZ470","v":0},{"$f":"'I_Series UKATS'!BA470","v":0},{"$f":"'I_Series UKATS'!BB470","v":0},{"$f":"'I_Series UKATS'!BC470","v":0},{"$f":"'I_Series UKATS'!BD470","v":0},{"$f":"'I_Series UKATS'!BE470","v":0},{"$f":"'I_Series UKATS'!BF470","v":0},{"$f":"'I_Series UKATS'!BG470","v":0},{"$f":"'I_Series UKATS'!BH470","v":0},{"$f":"'I_Series UKATS'!BI470","v":0},{"$f":"'I_Series UKATS'!BJ470","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E471","v":"Allowed cashflows relating to capex on Project 13"},{"$f":"'I_Series UKATS'!F471","v":"Allowed cashflows relating to capex on Project 13 - Base"},{"$f":"'I_Series UKATS'!G471","v":"£'000 "},{"$f":"'I_Series UKATS'!H471","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I471","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J471","v":0},null,{"$f":"'I_Series UKATS'!L471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y471","v":0},null,{"$f":"'I_Series UKATS'!AA471","v":0},{"$f":"'I_Series UKATS'!AB471","v":0},{"$f":"'I_Series UKATS'!AC471","v":0},{"$f":"'I_Series UKATS'!AD471","v":0},{"$f":"'I_Series UKATS'!AE471","v":0},{"$f":"'I_Series UKATS'!AF471","v":0},{"$f":"'I_Series UKATS'!AG471","v":0},{"$f":"'I_Series UKATS'!AH471","v":0},{"$f":"'I_Series UKATS'!AI471","v":0},{"$f":"'I_Series UKATS'!AJ471","v":0},{"$f":"'I_Series UKATS'!AK471","v":0},{"$f":"'I_Series UKATS'!AL471","v":0},{"$f":"'I_Series UKATS'!AM471","v":0},{"$f":"'I_Series UKATS'!AN471","v":0},{"$f":"'I_Series UKATS'!AO471","v":0},{"$f":"'I_Series UKATS'!AP471","v":0},{"$f":"'I_Series UKATS'!AQ471","v":0},{"$f":"'I_Series UKATS'!AR471","v":0},{"$f":"'I_Series UKATS'!AS471","v":0},{"$f":"'I_Series UKATS'!AT471","v":0},{"$f":"'I_Series UKATS'!AU471","v":0},{"$f":"'I_Series UKATS'!AV471","v":0},{"$f":"'I_Series UKATS'!AW471","v":0},{"$f":"'I_Series UKATS'!AX471","v":0},{"$f":"'I_Series UKATS'!AY471","v":0},{"$f":"'I_Series UKATS'!AZ471","v":0},{"$f":"'I_Series UKATS'!BA471","v":0},{"$f":"'I_Series UKATS'!BB471","v":0},{"$f":"'I_Series UKATS'!BC471","v":0},{"$f":"'I_Series UKATS'!BD471","v":0},{"$f":"'I_Series UKATS'!BE471","v":0},{"$f":"'I_Series UKATS'!BF471","v":0},{"$f":"'I_Series UKATS'!BG471","v":0},{"$f":"'I_Series UKATS'!BH471","v":0},{"$f":"'I_Series UKATS'!BI471","v":0},{"$f":"'I_Series UKATS'!BJ471","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E472","v":"Allowed cashflows relating to capex on Project 14"},{"$f":"'I_Series UKATS'!F472","v":"Allowed cashflows relating to capex on Project 14 - Base"},{"$f":"'I_Series UKATS'!G472","v":"£'000 "},{"$f":"'I_Series UKATS'!H472","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I472","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J472","v":0},null,{"$f":"'I_Series UKATS'!L472","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y472","v":0},null,{"$f":"'I_Series UKATS'!AA472","v":0},{"$f":"'I_Series UKATS'!AB472","v":0},{"$f":"'I_Series UKATS'!AC472","v":0},{"$f":"'I_Series UKATS'!AD472","v":0},{"$f":"'I_Series UKATS'!AE472","v":0},{"$f":"'I_Series UKATS'!AF472","v":0},{"$f":"'I_Series UKATS'!AG472","v":0},{"$f":"'I_Series UKATS'!AH472","v":0},{"$f":"'I_Series UKATS'!AI472","v":0},{"$f":"'I_Series UKATS'!AJ472","v":0},{"$f":"'I_Series UKATS'!AK472","v":0},{"$f":"'I_Series UKATS'!AL472","v":0},{"$f":"'I_Series UKATS'!AM472","v":0},{"$f":"'I_Series UKATS'!AN472","v":0},{"$f":"'I_Series UKATS'!AO472","v":0},{"$f":"'I_Series UKATS'!AP472","v":0},{"$f":"'I_Series UKATS'!AQ472","v":0},{"$f":"'I_Series UKATS'!AR472","v":0},{"$f":"'I_Series UKATS'!AS472","v":0},{"$f":"'I_Series UKATS'!AT472","v":0},{"$f":"'I_Series UKATS'!AU472","v":0},{"$f":"'I_Series UKATS'!AV472","v":0},{"$f":"'I_Series UKATS'!AW472","v":0},{"$f":"'I_Series UKATS'!AX472","v":0},{"$f":"'I_Series UKATS'!AY472","v":0},{"$f":"'I_Series UKATS'!AZ472","v":0},{"$f":"'I_Series UKATS'!BA472","v":0},{"$f":"'I_Series UKATS'!BB472","v":0},{"$f":"'I_Series UKATS'!BC472","v":0},{"$f":"'I_Series UKATS'!BD472","v":0},{"$f":"'I_Series UKATS'!BE472","v":0},{"$f":"'I_Series UKATS'!BF472","v":0},{"$f":"'I_Series UKATS'!BG472","v":0},{"$f":"'I_Series UKATS'!BH472","v":0},{"$f":"'I_Series UKATS'!BI472","v":0},{"$f":"'I_Series UKATS'!BJ472","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E473","v":"Allowed cashflows relating to capex on Project 15"},{"$f":"'I_Series UKATS'!F473","v":"Allowed cashflows relating to capex on Project 15 - Base"},{"$f":"'I_Series UKATS'!G473","v":"£'000 "},{"$f":"'I_Series UKATS'!H473","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I473","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J473","v":0},null,{"$f":"'I_Series UKATS'!L473","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y473","v":0},null,{"$f":"'I_Series UKATS'!AA473","v":0},{"$f":"'I_Series UKATS'!AB473","v":0},{"$f":"'I_Series UKATS'!AC473","v":0},{"$f":"'I_Series UKATS'!AD473","v":0},{"$f":"'I_Series UKATS'!AE473","v":0},{"$f":"'I_Series UKATS'!AF473","v":0},{"$f":"'I_Series UKATS'!AG473","v":0},{"$f":"'I_Series UKATS'!AH473","v":0},{"$f":"'I_Series UKATS'!AI473","v":0},{"$f":"'I_Series UKATS'!AJ473","v":0},{"$f":"'I_Series UKATS'!AK473","v":0},{"$f":"'I_Series UKATS'!AL473","v":0},{"$f":"'I_Series UKATS'!AM473","v":0},{"$f":"'I_Series UKATS'!AN473","v":0},{"$f":"'I_Series UKATS'!AO473","v":0},{"$f":"'I_Series UKATS'!AP473","v":0},{"$f":"'I_Series UKATS'!AQ473","v":0},{"$f":"'I_Series UKATS'!AR473","v":0},{"$f":"'I_Series UKATS'!AS473","v":0},{"$f":"'I_Series UKATS'!AT473","v":0},{"$f":"'I_Series UKATS'!AU473","v":0},{"$f":"'I_Series UKATS'!AV473","v":0},{"$f":"'I_Series UKATS'!AW473","v":0},{"$f":"'I_Series UKATS'!AX473","v":0},{"$f":"'I_Series UKATS'!AY473","v":0},{"$f":"'I_Series UKATS'!AZ473","v":0},{"$f":"'I_Series UKATS'!BA473","v":0},{"$f":"'I_Series UKATS'!BB473","v":0},{"$f":"'I_Series UKATS'!BC473","v":0},{"$f":"'I_Series UKATS'!BD473","v":0},{"$f":"'I_Series UKATS'!BE473","v":0},{"$f":"'I_Series UKATS'!BF473","v":0},{"$f":"'I_Series UKATS'!BG473","v":0},{"$f":"'I_Series UKATS'!BH473","v":0},{"$f":"'I_Series UKATS'!BI473","v":0},{"$f":"'I_Series UKATS'!BJ473","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E474","v":"Allowed cashflows relating to capex on Project 16"},{"$f":"'I_Series UKATS'!F474","v":"Allowed cashflows relating to capex on Project 16 - Base"},{"$f":"'I_Series UKATS'!G474","v":"£'000 "},{"$f":"'I_Series UKATS'!H474","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I474","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J474","v":0},null,{"$f":"'I_Series UKATS'!L474","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y474","v":0},null,{"$f":"'I_Series UKATS'!AA474","v":0},{"$f":"'I_Series UKATS'!AB474","v":0},{"$f":"'I_Series UKATS'!AC474","v":0},{"$f":"'I_Series UKATS'!AD474","v":0},{"$f":"'I_Series UKATS'!AE474","v":0},{"$f":"'I_Series UKATS'!AF474","v":0},{"$f":"'I_Series UKATS'!AG474","v":0},{"$f":"'I_Series UKATS'!AH474","v":0},{"$f":"'I_Series UKATS'!AI474","v":0},{"$f":"'I_Series UKATS'!AJ474","v":0},{"$f":"'I_Series UKATS'!AK474","v":0},{"$f":"'I_Series UKATS'!AL474","v":0},{"$f":"'I_Series UKATS'!AM474","v":0},{"$f":"'I_Series UKATS'!AN474","v":0},{"$f":"'I_Series UKATS'!AO474","v":0},{"$f":"'I_Series UKATS'!AP474","v":0},{"$f":"'I_Series UKATS'!AQ474","v":0},{"$f":"'I_Series UKATS'!AR474","v":0},{"$f":"'I_Series UKATS'!AS474","v":0},{"$f":"'I_Series UKATS'!AT474","v":0},{"$f":"'I_Series UKATS'!AU474","v":0},{"$f":"'I_Series UKATS'!AV474","v":0},{"$f":"'I_Series UKATS'!AW474","v":0},{"$f":"'I_Series UKATS'!AX474","v":0},{"$f":"'I_Series UKATS'!AY474","v":0},{"$f":"'I_Series UKATS'!AZ474","v":0},{"$f":"'I_Series UKATS'!BA474","v":0},{"$f":"'I_Series UKATS'!BB474","v":0},{"$f":"'I_Series UKATS'!BC474","v":0},{"$f":"'I_Series UKATS'!BD474","v":0},{"$f":"'I_Series UKATS'!BE474","v":0},{"$f":"'I_Series UKATS'!BF474","v":0},{"$f":"'I_Series UKATS'!BG474","v":0},{"$f":"'I_Series UKATS'!BH474","v":0},{"$f":"'I_Series UKATS'!BI474","v":0},{"$f":"'I_Series UKATS'!BJ474","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E475","v":"Allowed cashflows relating to capex on Project 17"},{"$f":"'I_Series UKATS'!F475","v":"Allowed cashflows relating to capex on Project 17 - Base"},{"$f":"'I_Series UKATS'!G475","v":"£'000 "},{"$f":"'I_Series UKATS'!H475","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I475","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J475","v":0},null,{"$f":"'I_Series UKATS'!L475","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y475","v":0},null,{"$f":"'I_Series UKATS'!AA475","v":0},{"$f":"'I_Series UKATS'!AB475","v":0},{"$f":"'I_Series UKATS'!AC475","v":0},{"$f":"'I_Series UKATS'!AD475","v":0},{"$f":"'I_Series UKATS'!AE475","v":0},{"$f":"'I_Series UKATS'!AF475","v":0},{"$f":"'I_Series UKATS'!AG475","v":0},{"$f":"'I_Series UKATS'!AH475","v":0},{"$f":"'I_Series UKATS'!AI475","v":0},{"$f":"'I_Series UKATS'!AJ475","v":0},{"$f":"'I_Series UKATS'!AK475","v":0},{"$f":"'I_Series UKATS'!AL475","v":0},{"$f":"'I_Series UKATS'!AM475","v":0},{"$f":"'I_Series UKATS'!AN475","v":0},{"$f":"'I_Series UKATS'!AO475","v":0},{"$f":"'I_Series UKATS'!AP475","v":0},{"$f":"'I_Series UKATS'!AQ475","v":0},{"$f":"'I_Series UKATS'!AR475","v":0},{"$f":"'I_Series UKATS'!AS475","v":0},{"$f":"'I_Series UKATS'!AT475","v":0},{"$f":"'I_Series UKATS'!AU475","v":0},{"$f":"'I_Series UKATS'!AV475","v":0},{"$f":"'I_Series UKATS'!AW475","v":0},{"$f":"'I_Series UKATS'!AX475","v":0},{"$f":"'I_Series UKATS'!AY475","v":0},{"$f":"'I_Series UKATS'!AZ475","v":0},{"$f":"'I_Series UKATS'!BA475","v":0},{"$f":"'I_Series UKATS'!BB475","v":0},{"$f":"'I_Series UKATS'!BC475","v":0},{"$f":"'I_Series UKATS'!BD475","v":0},{"$f":"'I_Series UKATS'!BE475","v":0},{"$f":"'I_Series UKATS'!BF475","v":0},{"$f":"'I_Series UKATS'!BG475","v":0},{"$f":"'I_Series UKATS'!BH475","v":0},{"$f":"'I_Series UKATS'!BI475","v":0},{"$f":"'I_Series UKATS'!BJ475","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E476","v":"Allowed cashflows relating to capex on Project 18"},{"$f":"'I_Series UKATS'!F476","v":"Allowed cashflows relating to capex on Project 18 - Base"},{"$f":"'I_Series UKATS'!G476","v":"£'000 "},{"$f":"'I_Series UKATS'!H476","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I476","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J476","v":0},null,{"$f":"'I_Series UKATS'!L476","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y476","v":0},null,{"$f":"'I_Series UKATS'!AA476","v":0},{"$f":"'I_Series UKATS'!AB476","v":0},{"$f":"'I_Series UKATS'!AC476","v":0},{"$f":"'I_Series UKATS'!AD476","v":0},{"$f":"'I_Series UKATS'!AE476","v":0},{"$f":"'I_Series UKATS'!AF476","v":0},{"$f":"'I_Series UKATS'!AG476","v":0},{"$f":"'I_Series UKATS'!AH476","v":0},{"$f":"'I_Series UKATS'!AI476","v":0},{"$f":"'I_Series UKATS'!AJ476","v":0},{"$f":"'I_Series UKATS'!AK476","v":0},{"$f":"'I_Series UKATS'!AL476","v":0},{"$f":"'I_Series UKATS'!AM476","v":0},{"$f":"'I_Series UKATS'!AN476","v":0},{"$f":"'I_Series UKATS'!AO476","v":0},{"$f":"'I_Series UKATS'!AP476","v":0},{"$f":"'I_Series UKATS'!AQ476","v":0},{"$f":"'I_Series UKATS'!AR476","v":0},{"$f":"'I_Series UKATS'!AS476","v":0},{"$f":"'I_Series UKATS'!AT476","v":0},{"$f":"'I_Series UKATS'!AU476","v":0},{"$f":"'I_Series UKATS'!AV476","v":0},{"$f":"'I_Series UKATS'!AW476","v":0},{"$f":"'I_Series UKATS'!AX476","v":0},{"$f":"'I_Series UKATS'!AY476","v":0},{"$f":"'I_Series UKATS'!AZ476","v":0},{"$f":"'I_Series UKATS'!BA476","v":0},{"$f":"'I_Series UKATS'!BB476","v":0},{"$f":"'I_Series UKATS'!BC476","v":0},{"$f":"'I_Series UKATS'!BD476","v":0},{"$f":"'I_Series UKATS'!BE476","v":0},{"$f":"'I_Series UKATS'!BF476","v":0},{"$f":"'I_Series UKATS'!BG476","v":0},{"$f":"'I_Series UKATS'!BH476","v":0},{"$f":"'I_Series UKATS'!BI476","v":0},{"$f":"'I_Series UKATS'!BJ476","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E477","v":"Allowed cashflows relating to capex on Project 19"},{"$f":"'I_Series UKATS'!F477","v":"Allowed cashflows relating to capex on Project 19 - Base"},{"$f":"'I_Series UKATS'!G477","v":"£'000 "},{"$f":"'I_Series UKATS'!H477","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I477","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J477","v":0},null,{"$f":"'I_Series UKATS'!L477","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y477","v":0},null,{"$f":"'I_Series UKATS'!AA477","v":0},{"$f":"'I_Series UKATS'!AB477","v":0},{"$f":"'I_Series UKATS'!AC477","v":0},{"$f":"'I_Series UKATS'!AD477","v":0},{"$f":"'I_Series UKATS'!AE477","v":0},{"$f":"'I_Series UKATS'!AF477","v":0},{"$f":"'I_Series UKATS'!AG477","v":0},{"$f":"'I_Series UKATS'!AH477","v":0},{"$f":"'I_Series UKATS'!AI477","v":0},{"$f":"'I_Series UKATS'!AJ477","v":0},{"$f":"'I_Series UKATS'!AK477","v":0},{"$f":"'I_Series UKATS'!AL477","v":0},{"$f":"'I_Series UKATS'!AM477","v":0},{"$f":"'I_Series UKATS'!AN477","v":0},{"$f":"'I_Series UKATS'!AO477","v":0},{"$f":"'I_Series UKATS'!AP477","v":0},{"$f":"'I_Series UKATS'!AQ477","v":0},{"$f":"'I_Series UKATS'!AR477","v":0},{"$f":"'I_Series UKATS'!AS477","v":0},{"$f":"'I_Series UKATS'!AT477","v":0},{"$f":"'I_Series UKATS'!AU477","v":0},{"$f":"'I_Series UKATS'!AV477","v":0},{"$f":"'I_Series UKATS'!AW477","v":0},{"$f":"'I_Series UKATS'!AX477","v":0},{"$f":"'I_Series UKATS'!AY477","v":0},{"$f":"'I_Series UKATS'!AZ477","v":0},{"$f":"'I_Series UKATS'!BA477","v":0},{"$f":"'I_Series UKATS'!BB477","v":0},{"$f":"'I_Series UKATS'!BC477","v":0},{"$f":"'I_Series UKATS'!BD477","v":0},{"$f":"'I_Series UKATS'!BE477","v":0},{"$f":"'I_Series UKATS'!BF477","v":0},{"$f":"'I_Series UKATS'!BG477","v":0},{"$f":"'I_Series UKATS'!BH477","v":0},{"$f":"'I_Series UKATS'!BI477","v":0},{"$f":"'I_Series UKATS'!BJ477","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E478","v":"Allowed cashflows relating to capex on Project 20"},{"$f":"'I_Series UKATS'!F478","v":"Allowed cashflows relating to capex on Project 20 - Base"},{"$f":"'I_Series UKATS'!G478","v":"£'000 "},{"$f":"'I_Series UKATS'!H478","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I478","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J478","v":0},null,{"$f":"'I_Series UKATS'!L478","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y478","v":0},null,{"$f":"'I_Series UKATS'!AA478","v":0},{"$f":"'I_Series UKATS'!AB478","v":0},{"$f":"'I_Series UKATS'!AC478","v":0},{"$f":"'I_Series UKATS'!AD478","v":0},{"$f":"'I_Series UKATS'!AE478","v":0},{"$f":"'I_Series UKATS'!AF478","v":0},{"$f":"'I_Series UKATS'!AG478","v":0},{"$f":"'I_Series UKATS'!AH478","v":0},{"$f":"'I_Series UKATS'!AI478","v":0},{"$f":"'I_Series UKATS'!AJ478","v":0},{"$f":"'I_Series UKATS'!AK478","v":0},{"$f":"'I_Series UKATS'!AL478","v":0},{"$f":"'I_Series UKATS'!AM478","v":0},{"$f":"'I_Series UKATS'!AN478","v":0},{"$f":"'I_Series UKATS'!AO478","v":0},{"$f":"'I_Series UKATS'!AP478","v":0},{"$f":"'I_Series UKATS'!AQ478","v":0},{"$f":"'I_Series UKATS'!AR478","v":0},{"$f":"'I_Series UKATS'!AS478","v":0},{"$f":"'I_Series UKATS'!AT478","v":0},{"$f":"'I_Series UKATS'!AU478","v":0},{"$f":"'I_Series UKATS'!AV478","v":0},{"$f":"'I_Series UKATS'!AW478","v":0},{"$f":"'I_Series UKATS'!AX478","v":0},{"$f":"'I_Series UKATS'!AY478","v":0},{"$f":"'I_Series UKATS'!AZ478","v":0},{"$f":"'I_Series UKATS'!BA478","v":0},{"$f":"'I_Series UKATS'!BB478","v":0},{"$f":"'I_Series UKATS'!BC478","v":0},{"$f":"'I_Series UKATS'!BD478","v":0},{"$f":"'I_Series UKATS'!BE478","v":0},{"$f":"'I_Series UKATS'!BF478","v":0},{"$f":"'I_Series UKATS'!BG478","v":0},{"$f":"'I_Series UKATS'!BH478","v":0},{"$f":"'I_Series UKATS'!BI478","v":0},{"$f":"'I_Series UKATS'!BJ478","v":0}]
[]
[null,null,null,null,"Project #",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AA61 + 1","v":2},{"$f":"AB61 + 1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,1,{"$f":"\"Category \" & D62","v":"Category 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!F199","v":1},{"$f":"'I_InputSets UKATS'!F212","v":1},{"$f":"'I_InputSets UKATS'!F225","v":1},{"$f":"'I_InputSets UKATS'!F238","v":1},{"$f":"'I_InputSets UKATS'!F251","v":1},{"$f":"'I_InputSets UKATS'!F264","v":1},{"$f":"'I_InputSets UKATS'!F277","v":1},{"$f":"'I_InputSets UKATS'!F290","v":1},{"$f":"'I_InputSets UKATS'!F303","v":1},{"$f":"'I_InputSets UKATS'!F316","v":0},{"$f":"'I_InputSets UKATS'!F329","v":0},{"$f":"'I_InputSets UKATS'!F342","v":1},{"$f":"'I_InputSets UKATS'!F355","v":1},{"$f":"'I_InputSets UKATS'!F368","v":1},{"$f":"'I_InputSets UKATS'!F381","v":1},{"$f":"'I_InputSets UKATS'!F394","v":1},{"$f":"'I_InputSets UKATS'!F407","v":1},{"$f":"'I_InputSets UKATS'!F420","v":1},{"$f":"'I_InputSets UKATS'!F433","v":1},{"$f":"'I_InputSets UKATS'!F446","v":1}]
[null,null,null,{"$f":"D62 + 1","v":2},{"$f":"\"Category \" & D63","v":"Category 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!F200","v":0},{"$f":"'I_InputSets UKATS'!F213","v":0},{"$f":"'I_InputSets UKATS'!F226","v":0},{"$f":"'I_InputSets UKATS'!F239","v":0},{"$f":"'I_InputSets UKATS'!F252","v":0},{"$f":"'I_InputSets UKATS'!F265","v":0},{"$f":"'I_InputSets UKATS'!F278","v":0},{"$f":"'I_InputSets UKATS'!F291","v":0},{"$f":"'I_InputSets UKATS'!F304","v":0},{"$f":"'I_InputSets UKATS'!F317","v":1},{"$f":"'I_InputSets UKATS'!F330","v":1},{"$f":"'I_InputSets UKATS'!F343","v":0},{"$f":"'I_InputSets UKATS'!F356","v":0},{"$f":"'I_InputSets UKATS'!F369","v":0},{"$f":"'I_InputSets UKATS'!F382","v":0},{"$f":"'I_InputSets UKATS'!F395","v":0},{"$f":"'I_InputSets UKATS'!F408","v":0},{"$f":"'I_InputSets UKATS'!F421","v":0},{"$f":"'I_InputSets UKATS'!F434","v":0},{"$f":"'I_InputSets UKATS'!F447","v":0}]
[null,null,null,{"$f":"D63 + 1","v":3},"Category 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!F201","v":0},{"$f":"'I_InputSets UKATS'!F214","v":0},{"$f":"'I_InputSets UKATS'!F227","v":0},{"$f":"'I_InputSets UKATS'!F240","v":0},{"$f":"'I_InputSets UKATS'!F253","v":0},{"$f":"'I_InputSets UKATS'!F266","v":0},{"$f":"'I_InputSets UKATS'!F279","v":0},{"$f":"'I_InputSets UKATS'!F292","v":0},{"$f":"'I_InputSets UKATS'!F305","v":0},{"$f":"'I_InputSets UKATS'!F318","v":0},{"$f":"'I_InputSets UKATS'!F331","v":0},{"$f":"'I_InputSets UKATS'!F344","v":0},{"$f":"'I_InputSets UKATS'!F357","v":0},{"$f":"'I_InputSets UKATS'!F370","v":0},{"$f":"'I_InputSets UKATS'!F383","v":0},{"$f":"'I_InputSets UKATS'!F396","v":0},{"$f":"'I_InputSets UKATS'!F409","v":0},{"$f":"'I_InputSets UKATS'!F422","v":0},{"$f":"'I_InputSets UKATS'!F435","v":0},{"$f":"'I_InputSets UKATS'!F448","v":0}]
[null,null,null,4,"Category 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!F202","v":0},{"$f":"'I_InputSets UKATS'!F215","v":0},{"$f":"'I_InputSets UKATS'!F228","v":0},{"$f":"'I_InputSets UKATS'!F241","v":0},{"$f":"'I_InputSets UKATS'!F254","v":0},{"$f":"'I_InputSets UKATS'!F267","v":0},{"$f":"'I_InputSets UKATS'!F280","v":0},{"$f":"'I_InputSets UKATS'!F293","v":0},{"$f":"'I_InputSets UKATS'!F306","v":0},{"$f":"'I_InputSets UKATS'!F319","v":0},{"$f":"'I_InputSets UKATS'!F332","v":0},{"$f":"'I_InputSets UKATS'!F345","v":0},{"$f":"'I_InputSets UKATS'!F358","v":0},{"$f":"'I_InputSets UKATS'!F371","v":0},{"$f":"'I_InputSets UKATS'!F384","v":0},{"$f":"'I_InputSets UKATS'!F397","v":0},{"$f":"'I_InputSets UKATS'!F410","v":0},{"$f":"'I_InputSets UKATS'!F423","v":0},{"$f":"'I_InputSets UKATS'!F436","v":0},{"$f":"'I_InputSets UKATS'!F449","v":0}]
[null,null,null,5,"Category 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!F203","v":0},{"$f":"'I_InputSets UKATS'!F216","v":0},{"$f":"'I_InputSets UKATS'!F229","v":0},{"$f":"'I_InputSets UKATS'!F242","v":0},{"$f":"'I_InputSets UKATS'!F255","v":0},{"$f":"'I_InputSets UKATS'!F268","v":0},{"$f":"'I_InputSets UKATS'!F281","v":0},{"$f":"'I_InputSets UKATS'!F294","v":0},{"$f":"'I_InputSets UKATS'!F307","v":0},{"$f":"'I_InputSets UKATS'!F320","v":0},{"$f":"'I_InputSets UKATS'!F333","v":0},{"$f":"'I_InputSets UKATS'!F346","v":0},{"$f":"'I_InputSets UKATS'!F359","v":0},{"$f":"'I_InputSets UKATS'!F372","v":0},{"$f":"'I_InputSets UKATS'!F385","v":0},{"$f":"'I_InputSets UKATS'!F398","v":0},{"$f":"'I_InputSets UKATS'!F411","v":0},{"$f":"'I_InputSets UKATS'!F424","v":0},{"$f":"'I_InputSets UKATS'!F437","v":0},{"$f":"'I_InputSets UKATS'!F450","v":0}]
[null,null,null,6,"Category 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!F204","v":0},{"$f":"'I_InputSets UKATS'!F217","v":0},{"$f":"'I_InputSets UKATS'!F230","v":0},{"$f":"'I_InputSets UKATS'!F243","v":0},{"$f":"'I_InputSets UKATS'!F256","v":0},{"$f":"'I_InputSets UKATS'!F269","v":0},{"$f":"'I_InputSets UKATS'!F282","v":0},{"$f":"'I_InputSets UKATS'!F295","v":0},{"$f":"'I_InputSets UKATS'!F308","v":0},{"$f":"'I_InputSets UKATS'!F321","v":0},{"$f":"'I_InputSets UKATS'!F334","v":0},{"$f":"'I_InputSets UKATS'!F347","v":0},{"$f":"'I_InputSets UKATS'!F360","v":0},{"$f":"'I_InputSets UKATS'!F373","v":0},{"$f":"'I_InputSets UKATS'!F386","v":0},{"$f":"'I_InputSets UKATS'!F399","v":0},{"$f":"'I_InputSets UKATS'!F412","v":0},{"$f":"'I_InputSets UKATS'!F425","v":0},{"$f":"'I_InputSets UKATS'!F438","v":0},{"$f":"'I_InputSets UKATS'!F451","v":0}]
[null,null,null,7,"Category 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!F205","v":0},{"$f":"'I_InputSets UKATS'!F218","v":0},{"$f":"'I_InputSets UKATS'!F231","v":0},{"$f":"'I_InputSets UKATS'!F244","v":0},{"$f":"'I_InputSets UKATS'!F257","v":0},{"$f":"'I_InputSets UKATS'!F270","v":0},{"$f":"'I_InputSets UKATS'!F283","v":0},{"$f":"'I_InputSets UKATS'!F296","v":0},{"$f":"'I_InputSets UKATS'!F309","v":0},{"$f":"'I_InputSets UKATS'!F322","v":0},{"$f":"'I_InputSets UKATS'!F335","v":0},{"$f":"'I_InputSets UKATS'!F348","v":0},{"$f":"'I_InputSets UKATS'!F361","v":0},{"$f":"'I_InputSets UKATS'!F374","v":0},{"$f":"'I_InputSets UKATS'!F387","v":0},{"$f":"'I_InputSets UKATS'!F400","v":0},{"$f":"'I_InputSets UKATS'!F413","v":0},{"$f":"'I_InputSets UKATS'!F426","v":0},{"$f":"'I_InputSets UKATS'!F439","v":0},{"$f":"'I_InputSets UKATS'!F452","v":0}]
[null,null,null,8,"Category 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!F206","v":0},{"$f":"'I_InputSets UKATS'!F219","v":0},{"$f":"'I_InputSets UKATS'!F232","v":0},{"$f":"'I_InputSets UKATS'!F245","v":0},{"$f":"'I_InputSets UKATS'!F258","v":0},{"$f":"'I_InputSets UKATS'!F271","v":0},{"$f":"'I_InputSets UKATS'!F284","v":0},{"$f":"'I_InputSets UKATS'!F297","v":0},{"$f":"'I_InputSets UKATS'!F310","v":0},{"$f":"'I_InputSets UKATS'!F323","v":0},{"$f":"'I_InputSets UKATS'!F336","v":0},{"$f":"'I_InputSets UKATS'!F349","v":0},{"$f":"'I_InputSets UKATS'!F362","v":0},{"$f":"'I_InputSets UKATS'!F375","v":0},{"$f":"'I_InputSets UKATS'!F388","v":0},{"$f":"'I_InputSets UKATS'!F401","v":0},{"$f":"'I_InputSets UKATS'!F414","v":0},{"$f":"'I_InputSets UKATS'!F427","v":0},{"$f":"'I_InputSets UKATS'!F440","v":0},{"$f":"'I_InputSets UKATS'!F453","v":0}]
[null,null,null,{"$f":"D69 + 1","v":9},"Category 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!F207","v":0},{"$f":"'I_InputSets UKATS'!F220","v":0},{"$f":"'I_InputSets UKATS'!F233","v":0},{"$f":"'I_InputSets UKATS'!F246","v":0},{"$f":"'I_InputSets UKATS'!F259","v":0},{"$f":"'I_InputSets UKATS'!F272","v":0},{"$f":"'I_InputSets UKATS'!F285","v":0},{"$f":"'I_InputSets UKATS'!F298","v":0},{"$f":"'I_InputSets UKATS'!F311","v":0},{"$f":"'I_InputSets UKATS'!F324","v":0},{"$f":"'I_InputSets UKATS'!F337","v":0},{"$f":"'I_InputSets UKATS'!F350","v":0},{"$f":"'I_InputSets UKATS'!F363","v":0},{"$f":"'I_InputSets UKATS'!F376","v":0},{"$f":"'I_InputSets UKATS'!F389","v":0},{"$f":"'I_InputSets UKATS'!F402","v":0},{"$f":"'I_InputSets UKATS'!F415","v":0},{"$f":"'I_InputSets UKATS'!F428","v":0},{"$f":"'I_InputSets UKATS'!F441","v":0},{"$f":"'I_InputSets UKATS'!F454","v":0}]
[null,null,null,{"$f":"D70 + 1","v":10},"Category 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets UKATS'!F208","v":0},{"$f":"'I_InputSets UKATS'!F221","v":0},{"$f":"'I_InputSets UKATS'!F234","v":0},{"$f":"'I_InputSets UKATS'!F247","v":0},{"$f":"'I_InputSets UKATS'!F260","v":0},{"$f":"'I_InputSets UKATS'!F273","v":0},{"$f":"'I_InputSets UKATS'!F286","v":0},{"$f":"'I_InputSets UKATS'!F299","v":0},{"$f":"'I_InputSets UKATS'!F312","v":0},{"$f":"'I_InputSets UKATS'!F325","v":0},{"$f":"'I_InputSets UKATS'!F338","v":0},{"$f":"'I_InputSets UKATS'!F351","v":0},{"$f":"'I_InputSets UKATS'!F364","v":0},{"$f":"'I_InputSets UKATS'!F377","v":0},{"$f":"'I_InputSets UKATS'!F390","v":0},{"$f":"'I_InputSets UKATS'!F403","v":0},{"$f":"'I_InputSets UKATS'!F416","v":0},{"$f":"'I_InputSets UKATS'!F429","v":0},{"$f":"'I_InputSets UKATS'!F442","v":0},{"$f":"'I_InputSets UKATS'!F455","v":0}]
[]
[null,null,null,null,"Category 1",null,"£'000",{"$f":"$H$83","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA73:BJ73)","v":777310.33355277777},null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":75000},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":92683.637393354016},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":111794.62192747841},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":91144.930726723571},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":103354.04510689399},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":105352.27150718862},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":100501.66918582017},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":97479.157705319041},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0}]
[null,null,null,null,"Category 2",null,"£'000",{"$f":"$H$83","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA74:BJ74)","v":0},null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0}]
[null,null,null,null,"Category 3",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0}]
[null,null,null,null,"Category 4",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0}]
[null,null,null,null,"Category 5",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0}]
[null,null,null,null,"Category 6",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0}]
[null,null,null,null,"Category 7",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0}]
[null,null,null,null,"Category 8",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0}]
[null,null,null,null,"Category 9",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0}]
[null,null,null,null,"Category 10",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0}]
[null,null,null,null,{"$f":"C_Index!E$259","v":"RPI Annual Growth for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$259","v":"Index"},{"$f":"C_Index!H$259","v":"RPI 2020"},null,{"$f":"C_Index!J$259","v":0},null,{"$f":"C_Index!L$259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$259","v":0},null,{"$f":"C_Index!AA$259","v":0.88196833158029397},{"$f":"C_Index!AB$259","v":0.89734769878045306},{"$f":"C_Index!AC$259","v":0.92949938880518512},{"$f":"C_Index!AD$259","v":0.96057082752935141},{"$f":"C_Index!AE$259","v":0.98518918611592798},{"$f":"C_Index!AF$259","v":1},{"$f":"C_Index!AG$259","v":1.0404525684396053},{"$f":"C_Index!AH$259","v":1.1609858714500951},{"$f":"C_Index!AI$259","v":1.2641351098729281},{"$f":"C_Index!AJ$259","v":1.2846418790687095},{"$f":"C_Index!AK$259","v":1.2971353512238111},{"$f":"C_Index!AL$259","v":1.3195576771754272},{"$f":"C_Index!AM$259","v":1.3565319254058053},{"$f":"C_Index!AN$259","v":1.3945421988557309},{"$f":"C_Index!AO$259","v":1.4336175271419489},{"$f":"C_Index!AP$259","v":1.4737877532963912},{"$f":"C_Index!AQ$259","v":1.5150835565582197},{"$f":"C_Index!AR$259","v":1.5575364758045076},{"$f":"C_Index!AS$259","v":1.60117893363745},{"$f":"C_Index!AT$259","v":1.6460442611465049},{"$f":"C_Index!AU$259","v":1.692166723364372},{"$f":"C_Index!AV$259","v":1.7395815454362549},{"$f":"C_Index!AW$259","v":1.7883249395223884},{"$f":"C_Index!AX$259","v":1.8384341324543818},{"$f":"C_Index!AY$259","v":1.8899473941664968},{"$f":"C_Index!AZ$259","v":1.9429040669235742},{"$f":"C_Index!BA$259","v":1.9973445953679347},{"$f":"C_Index!BB$259","v":2.053310557408198},{"$f":"C_Index!BC$259","v":2.1108446959736118},{"$f":"C_Index!BD$259","v":2.1699909516581442},{"$f":"C_Index!BE$259","v":2.2307944962792678},{"$f":"C_Index!BF$259","v":2.2933017673770704},{"$f":"C_Index!BG$259","v":2.3575605036800322},{"$f":"C_Index!BH$259","v":2.423619781564565},{"$f":"C_Index!BI$259","v":2.4915300525361532},{"$f":"C_Index!BJ$259","v":2.5613431817607211}]
[null,null,null,null,{"$f":"E73","v":"Category 1"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA73 * AA$83","v":0},{"$f":"AB73 * AB$83","v":0},0,0,0,75000,96432.928578240229,129791.97656190743,115219.50701858712,132772.93471547245,136656.15570370341,132617.74914309406,{"$f":"AM73 * AM$83","v":132233.58948893257},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E74","v":"Category 2"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA74 * AA$83","v":0},{"$f":"AB74 * AB$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA80 * BA$83","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"UKATS Total"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Category 1 additions (UKATS)","UKATS",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA84)","v":0},0,0,0,0,0,{"$f":"IF(AG$96 = 1, 0, AG84)","v":96432.928578240229},129791.97656190743,115219.50701858712,132772.93471547245,136656.15570370341,132617.74914309406,{"$f":"IF(AM$96 = 1, 0, AM84)","v":132233.58948893257},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 2 additions (UKATS)","UKATS",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 additions (UKATS)","UKATS",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 additions (UKATS)","UKATS",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 additions (UKATS)","UKATS",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 additions (UKATS)","UKATS",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 additions (UKATS)","UKATS",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 additions (UKATS)","UKATS",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 additions (UKATS)","UKATS",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 additions (UKATS)","UKATS",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Forecast Capital Expenditure",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA97:AA106)","v":0},{"$f":"SUM(AB97:AB106)","v":0},0,0,0,0,96432.928578240229,129791.97656190743,115219.50701858712,132772.93471547245,136656.15570370341,132617.74914309406,132233.58948893257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Total Capital Expenditure - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA110:BJ110)","v":-875724.84120993735},null,{"$f":"IF(AA109 = 1, 0,AA108 * SignSwitch)","v":0},0,0,0,0,0,-96432.928578240229,-129791.97656190743,-115219.50701858712,-132772.93471547245,-136656.15570370341,-132617.74914309406,-132233.58948893257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation - Additions"]
[]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F103 & \" b /f\"","v":"UKATS Category 1  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z145","v":0},{"$f":"AA145","v":0},0,0,0,0,0,90004.066673024208,204714.38289225515,297170.92910025996,398329.37402411859,494260.62955596123,577312.29525098833,651164.22865925846,592782.57257859595,534400.91649793345,476019.26041727094,417637.60433660843,359255.94825594593,300874.29217528342,242492.63609462092,184110.98001395841,132158.18583851194,88858.190100525972,53239.494830445808,26472.328541397139,8815.5726325953619,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F104 & \" b /f\"","v":"UKATS Category 2  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F105 & \" b /f\"","v":"UKATS Category 3  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F106 & \" b /f\"","v":"UKATS Category 4  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F107 & \" b /f\"","v":"UKATS Category 5  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F108 & \" b /f\"","v":"UKATS Category 6  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F109 & \" b /f\"","v":"UKATS Category 7  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F110 & \" b /f\"","v":"UKATS Category 8  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ152","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F111 & \" b /f\"","v":"UKATS Category 9  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F112 & \" b /f\"","v":"UKATS Category 10  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E97","v":"Category 1 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,96432.928578240229,129791.97656190743,115219.50701858712,132772.93471547245,{"$f":"AK97","v":136656.15570370341},132617.74914309406,132233.58948893257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E98","v":"Category 2 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E99","v":"Category 3 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E100","v":"Category 4 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E101","v":"Category 5 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E102","v":"Category 6 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E103","v":"Category 7 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E104","v":"Category 8 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E105","v":"Category 9 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E106","v":"Category 10 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E414","v":"Total Category 1 Depreciation"},{"$f":"F414","v":0},"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-6428.8619052160157,-15081.66034267651,-22762.960810582317,-31614.489791613814,-40724.900171860711,-49566.08344806698,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-51952.79417544647,-43299.99573798597,-35618.695270080163,-26767.16628904867,-17656.755908801777,-8815.5726325955056,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 2 Depreciation",{"$f":"F415","v":0},{"$f":"G415","v":"£'000"},{"$f":"H415","v":"Nominal"},null,{"$f":"J415","v":0},null,{"$f":"L415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 3 Depreciation",0,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 4 Depreciation",0,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 5 Depreciation",0,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 6 Depreciation",{"$f":"F419","v":0},"£'000","Nominal",null,{"$f":"J419","v":0},null,{"$f":"L419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y419","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 7 Depreciation",0,"£'000","Nominal",null,{"$f":"J420","v":0},null,{"$f":"L420","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 8 Depreciation",0,"£'000","Nominal",null,{"$f":"J421","v":0},null,{"$f":"L421","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 9 Depreciation",0,"£'000","Nominal",null,{"$f":"J422","v":0},null,{"$f":"L422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 10 Depreciation",0,"£'000","Nominal",null,{"$f":"J423","v":0},null,{"$f":"L423","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 1  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA114 + AA125 + AA135)","v":0},0,0,0,0,0,90004.066673024208,204714.38289225515,297170.92910025996,398329.37402411859,494260.62955596123,577312.29525098833,651164.22865925846,592782.57257859595,534400.91649793345,476019.26041727094,417637.60433660843,359255.94825594593,300874.29217528342,242492.63609462092,184110.98001395841,132158.18583851194,88858.190100525972,53239.494830445808,26472.328541397139,8815.5726325953619,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10]
[null,null,null,null,"UKATS Category 2  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA115 + AA126 + AA136)","v":0},{"$f":"(AB115 + AB126 + AB136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 3  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"(AB116 + AB127 + AB137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 4  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 5  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 6  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 7  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 8  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 9  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA122 + BA133 + BA143)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 10  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F103 & \" c /f\"","v":"UKATS Category 1  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA156 = 1, 0, AA145)","v":0},{"$f":"IF(AB156 = 1, 0, AB145)","v":0},0,0,0,0,90004.066673024208,204714.38289225515,297170.92910025996,398329.37402411859,494260.62955596123,577312.29525098833,651164.22865925846,592782.57257859595,534400.91649793345,476019.26041727094,417637.60433660843,359255.94825594593,300874.29217528342,242492.63609462092,184110.98001395841,132158.18583851194,88858.190100525972,53239.494830445808,26472.328541397139,8815.5726325953619,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F104 & \" c /f\"","v":"UKATS Category 2  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F105 & \" c /f\"","v":"UKATS Category 3  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F106 & \" c /f\"","v":"UKATS Category 4  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F107 & \" c /f\"","v":"UKATS Category 5  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F108 & \" c /f\"","v":"UKATS Category 6  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F109 & \" c /f\"","v":"UKATS Category 7  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F110 & \" c /f\"","v":"UKATS Category 8  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL163 = 1, 0, AL152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F111 & \" c /f\"","v":"UKATS Category 9  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AB164 = 1, 0, AB153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"UKATS \" & I_Global!F112 & \" c /f\"","v":"UKATS Category 10  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation - Import"]
[]
[null,null,"Categories 1- 10"]
[]
[null,null,null,"Category 1"]
[null,null,null,null,{"$f":"E97","v":"Category 1 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,96432.928578240229,129791.97656190743,115219.50701858712,132772.93471547245,{"$f":"AK97","v":136656.15570370341},132617.74914309406,132233.58948893257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E98","v":"Category 2 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E99","v":"Category 3 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E100","v":"Category 4 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E101","v":"Category 5 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E102","v":"Category 6 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E103","v":"Category 7 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E104","v":"Category 8 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E105","v":"Category 9 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E106","v":"Category 10 additions (UKATS)"},"UKATS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series NERL'!E238","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G238","v":"%"},null,null,{"$f":"'I_Series NERL'!J238","v":"CAA"},null,{"$f":"'I_Series NERL'!L238","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y238","v":0},null,{"$f":"'I_Series NERL'!AA238","v":0},{"$f":"'I_Series NERL'!AB238","v":0},{"$f":"'I_Series NERL'!AC238","v":0},{"$f":"'I_Series NERL'!AD238","v":0},{"$f":"'I_Series NERL'!AE238","v":0},{"$f":"'I_Series NERL'!AF238","v":0},{"$f":"'I_Series NERL'!AG238","v":0},{"$f":"'I_Series NERL'!AH238","v":0},{"$f":"'I_Series NERL'!AI238","v":0},{"$f":"'I_Series NERL'!AJ238","v":0},{"$f":"'I_Series NERL'!AK238","v":0},{"$f":"'I_Series NERL'!AL238","v":0},{"$f":"'I_Series NERL'!AM238","v":0},{"$f":"'I_Series NERL'!AN238","v":0},{"$f":"'I_Series NERL'!AO238","v":0},{"$f":"'I_Series NERL'!AP238","v":0},{"$f":"'I_Series NERL'!AQ238","v":0},{"$f":"'I_Series NERL'!AR238","v":0},{"$f":"'I_Series NERL'!AS238","v":0},{"$f":"'I_Series NERL'!AT238","v":0},{"$f":"'I_Series NERL'!AU238","v":0},{"$f":"'I_Series NERL'!AV238","v":0},{"$f":"'I_Series NERL'!AW238","v":0},{"$f":"'I_Series NERL'!AX238","v":0},{"$f":"'I_Series NERL'!AY238","v":0},{"$f":"'I_Series NERL'!AZ238","v":0},{"$f":"'I_Series NERL'!BA238","v":0},{"$f":"'I_Series NERL'!BB238","v":0},{"$f":"'I_Series NERL'!BC238","v":0},{"$f":"'I_Series NERL'!BD238","v":0},{"$f":"'I_Series NERL'!BE238","v":0},{"$f":"'I_Series NERL'!BF238","v":0},{"$f":"'I_Series NERL'!BG238","v":0},{"$f":"'I_Series NERL'!BH238","v":0},{"$f":"'I_Series NERL'!BI238","v":0},{"$f":"'I_Series NERL'!BJ238","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E239","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G239","v":"%"},null,null,{"$f":"'I_Series NERL'!J239","v":"CAA"},null,{"$f":"'I_Series NERL'!L239","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y239","v":0},null,{"$f":"'I_Series NERL'!AA239","v":0},{"$f":"'I_Series NERL'!AB239","v":0},{"$f":"'I_Series NERL'!AC239","v":0},{"$f":"'I_Series NERL'!AD239","v":0},{"$f":"'I_Series NERL'!AE239","v":0},{"$f":"'I_Series NERL'!AF239","v":0},{"$f":"'I_Series NERL'!AG239","v":0},{"$f":"'I_Series NERL'!AH239","v":0},{"$f":"'I_Series NERL'!AI239","v":0},{"$f":"'I_Series NERL'!AJ239","v":0},{"$f":"'I_Series NERL'!AK239","v":0},{"$f":"'I_Series NERL'!AL239","v":0},{"$f":"'I_Series NERL'!AM239","v":0},{"$f":"'I_Series NERL'!AN239","v":0},{"$f":"'I_Series NERL'!AO239","v":0},{"$f":"'I_Series NERL'!AP239","v":0},{"$f":"'I_Series NERL'!AQ239","v":0},{"$f":"'I_Series NERL'!AR239","v":0},{"$f":"'I_Series NERL'!AS239","v":0},{"$f":"'I_Series NERL'!AT239","v":0},{"$f":"'I_Series NERL'!AU239","v":0},{"$f":"'I_Series NERL'!AV239","v":0},{"$f":"'I_Series NERL'!AW239","v":0},{"$f":"'I_Series NERL'!AX239","v":0},{"$f":"'I_Series NERL'!AY239","v":0},{"$f":"'I_Series NERL'!AZ239","v":0},{"$f":"'I_Series NERL'!BA239","v":0},{"$f":"'I_Series NERL'!BB239","v":0},{"$f":"'I_Series NERL'!BC239","v":0},{"$f":"'I_Series NERL'!BD239","v":0},{"$f":"'I_Series NERL'!BE239","v":0},{"$f":"'I_Series NERL'!BF239","v":0},{"$f":"'I_Series NERL'!BG239","v":0},{"$f":"'I_Series NERL'!BH239","v":0},{"$f":"'I_Series NERL'!BI239","v":0},{"$f":"'I_Series NERL'!BJ239","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E240","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G240","v":"%"},null,null,{"$f":"'I_Series NERL'!J240","v":"CAA"},null,{"$f":"'I_Series NERL'!L240","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y240","v":0},null,{"$f":"'I_Series NERL'!AA240","v":0},{"$f":"'I_Series NERL'!AB240","v":0},{"$f":"'I_Series NERL'!AC240","v":0},{"$f":"'I_Series NERL'!AD240","v":0},{"$f":"'I_Series NERL'!AE240","v":0},{"$f":"'I_Series NERL'!AF240","v":0},{"$f":"'I_Series NERL'!AG240","v":0},{"$f":"'I_Series NERL'!AH240","v":0},{"$f":"'I_Series NERL'!AI240","v":0},{"$f":"'I_Series NERL'!AJ240","v":0},{"$f":"'I_Series NERL'!AK240","v":0},{"$f":"'I_Series NERL'!AL240","v":0},{"$f":"'I_Series NERL'!AM240","v":0},{"$f":"'I_Series NERL'!AN240","v":0},{"$f":"'I_Series NERL'!AO240","v":0},{"$f":"'I_Series NERL'!AP240","v":0},{"$f":"'I_Series NERL'!AQ240","v":0},{"$f":"'I_Series NERL'!AR240","v":0},{"$f":"'I_Series NERL'!AS240","v":0},{"$f":"'I_Series NERL'!AT240","v":0},{"$f":"'I_Series NERL'!AU240","v":0},{"$f":"'I_Series NERL'!AV240","v":0},{"$f":"'I_Series NERL'!AW240","v":0},{"$f":"'I_Series NERL'!AX240","v":0},{"$f":"'I_Series NERL'!AY240","v":0},{"$f":"'I_Series NERL'!AZ240","v":0},{"$f":"'I_Series NERL'!BA240","v":0},{"$f":"'I_Series NERL'!BB240","v":0},{"$f":"'I_Series NERL'!BC240","v":0},{"$f":"'I_Series NERL'!BD240","v":0},{"$f":"'I_Series NERL'!BE240","v":0},{"$f":"'I_Series NERL'!BF240","v":0},{"$f":"'I_Series NERL'!BG240","v":0},{"$f":"'I_Series NERL'!BH240","v":0},{"$f":"'I_Series NERL'!BI240","v":0},{"$f":"'I_Series NERL'!BJ240","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E241","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G241","v":"%"},null,null,{"$f":"'I_Series NERL'!J241","v":"CAA"},null,{"$f":"'I_Series NERL'!L241","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y241","v":0},null,{"$f":"'I_Series NERL'!AA241","v":0},{"$f":"'I_Series NERL'!AB241","v":0},{"$f":"'I_Series NERL'!AC241","v":0},{"$f":"'I_Series NERL'!AD241","v":0},{"$f":"'I_Series NERL'!AE241","v":0},{"$f":"'I_Series NERL'!AF241","v":0},{"$f":"'I_Series NERL'!AG241","v":0},{"$f":"'I_Series NERL'!AH241","v":0},{"$f":"'I_Series NERL'!AI241","v":0},{"$f":"'I_Series NERL'!AJ241","v":0},{"$f":"'I_Series NERL'!AK241","v":0},{"$f":"'I_Series NERL'!AL241","v":0},{"$f":"'I_Series NERL'!AM241","v":0},{"$f":"'I_Series NERL'!AN241","v":0},{"$f":"'I_Series NERL'!AO241","v":0},{"$f":"'I_Series NERL'!AP241","v":0},{"$f":"'I_Series NERL'!AQ241","v":0},{"$f":"'I_Series NERL'!AR241","v":0},{"$f":"'I_Series NERL'!AS241","v":0},{"$f":"'I_Series NERL'!AT241","v":0},{"$f":"'I_Series NERL'!AU241","v":0},{"$f":"'I_Series NERL'!AV241","v":0},{"$f":"'I_Series NERL'!AW241","v":0},{"$f":"'I_Series NERL'!AX241","v":0},{"$f":"'I_Series NERL'!AY241","v":0},{"$f":"'I_Series NERL'!AZ241","v":0},{"$f":"'I_Series NERL'!BA241","v":0},{"$f":"'I_Series NERL'!BB241","v":0},{"$f":"'I_Series NERL'!BC241","v":0},{"$f":"'I_Series NERL'!BD241","v":0},{"$f":"'I_Series NERL'!BE241","v":0},{"$f":"'I_Series NERL'!BF241","v":0},{"$f":"'I_Series NERL'!BG241","v":0},{"$f":"'I_Series NERL'!BH241","v":0},{"$f":"'I_Series NERL'!BI241","v":0},{"$f":"'I_Series NERL'!BJ241","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E242","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G242","v":"%"},null,null,{"$f":"'I_Series NERL'!J242","v":"CAA"},null,{"$f":"'I_Series NERL'!L242","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y242","v":0},null,{"$f":"'I_Series NERL'!AA242","v":1},{"$f":"'I_Series NERL'!AB242","v":1},{"$f":"'I_Series NERL'!AC242","v":1},{"$f":"'I_Series NERL'!AD242","v":1},{"$f":"'I_Series NERL'!AE242","v":1},{"$f":"'I_Series NERL'!AF242","v":1},{"$f":"'I_Series NERL'!AG242","v":1},{"$f":"'I_Series NERL'!AH242","v":1},{"$f":"'I_Series NERL'!AI242","v":1},{"$f":"'I_Series NERL'!AJ242","v":1},{"$f":"'I_Series NERL'!AK242","v":1},{"$f":"'I_Series NERL'!AL242","v":1},{"$f":"'I_Series NERL'!AM242","v":1},{"$f":"'I_Series NERL'!AN242","v":1},{"$f":"'I_Series NERL'!AO242","v":1},{"$f":"'I_Series NERL'!AP242","v":1},{"$f":"'I_Series NERL'!AQ242","v":1},{"$f":"'I_Series NERL'!AR242","v":1},{"$f":"'I_Series NERL'!AS242","v":1},{"$f":"'I_Series NERL'!AT242","v":1},{"$f":"'I_Series NERL'!AU242","v":1},{"$f":"'I_Series NERL'!AV242","v":1},{"$f":"'I_Series NERL'!AW242","v":1},{"$f":"'I_Series NERL'!AX242","v":1},{"$f":"'I_Series NERL'!AY242","v":1},{"$f":"'I_Series NERL'!AZ242","v":1},{"$f":"'I_Series NERL'!BA242","v":1},{"$f":"'I_Series NERL'!BB242","v":1},{"$f":"'I_Series NERL'!BC242","v":1},{"$f":"'I_Series NERL'!BD242","v":1},{"$f":"'I_Series NERL'!BE242","v":1},{"$f":"'I_Series NERL'!BF242","v":1},{"$f":"'I_Series NERL'!BG242","v":1},{"$f":"'I_Series NERL'!BH242","v":1},{"$f":"'I_Series NERL'!BI242","v":1},{"$f":"'I_Series NERL'!BJ242","v":1}]
[null,null,null,null,{"$f":"E183 & \" - \" & E$173","v":"Accounting Depreciation - 7 years - Category 1 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$173 * AA183","v":0},{"$f":"AB$173 * AB183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E184 & \" - \" & E$173","v":"Accounting Depreciation - 8 years - Category 1 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$173 * AA184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E185 & \" - \" & E$173","v":"Accounting Depreciation - 9 years - Category 1 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E186 & \" - \" & E$173","v":"Accounting Depreciation - 10 years - Category 1 additions (UKATS)"},null,"£'000",{"$f":"H115","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E187 & \" - \" & E$173","v":"Accounting Depreciation - 15 years - Category 1 additions (UKATS)"},null,"£'000",{"$f":"H116","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,96432.928578240229,129791.97656190743,115219.50701858712,132772.93471547245,136656.15570370341,132617.74914309406,132233.58948893257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E183 & \" - \" & E$173","v":"Accounting Depreciation - 7 years - Category 1 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H122","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA198:BJ198)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F193),$AA188:AA188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F193),$AA188:AB188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F193),$AA188:AC188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F193),$AA188:AD188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F193),$AA188:AE188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F193),$AA188:AF188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F193),$AA188:AG188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F193),$AA188:AH188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F193),$AA188:AI188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F193),$AA188:AJ188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F193),$AA188:AK188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F193),$AA188:AL188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F193),$AA188:AM188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F193),$AA188:AN188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F193),$AA188:AO188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F193),$AA188:AP188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F193),$AA188:AQ188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F193),$AA188:AR188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F193),$AA188:AS188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F193),$AA188:AT188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F193),$AA188:AU188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F193),$AA188:AV188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F193),$AA188:AW188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F193),$AA188:AX188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F193),$AA188:AY188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F193),$AA188:AZ188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F193),$AA188:BA188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F193),$AA188:BB188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F193),$AA188:BC188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F193),$AA188:BD188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F193),$AA188:BE188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F193),$AA188:BF188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F193),$AA188:BG188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F193),$AA188:BH188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F193),$AA188:BI188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F193),$AA188:BJ188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E184 & \" - \" & E$173","v":"Accounting Depreciation - 8 years - Category 1 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H123","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA199:BJ199)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F194),$AA189:AA189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F194),$AA189:AB189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F194),$AA189:AC189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F194),$AA189:AD189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F194),$AA189:AE189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F194),$AA189:AF189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F194),$AA189:AG189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F194),$AA189:AH189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F194),$AA189:AI189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F194),$AA189:AJ189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F194),$AA189:AK189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F194),$AA189:AL189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F194),$AA189:AM189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F194),$AA189:AN189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F194),$AA189:AO189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F194),$AA189:AP189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F194),$AA189:AQ189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F194),$AA189:AR189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F194),$AA189:AS189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F194),$AA189:AT189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F194),$AA189:AU189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F194),$AA189:AV189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F194),$AA189:AW189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F194),$AA189:AX189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F194),$AA189:AY189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F194),$AA189:AZ189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F194),$AA189:BA189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F194),$AA189:BB189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F194),$AA189:BC189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F194),$AA189:BD189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F194),$AA189:BE189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F194),$AA189:BF189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F194),$AA189:BG189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F194),$AA189:BH189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F194),$AA189:BI189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F194),$AA189:BJ189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E185 & \" - \" & E$173","v":"Accounting Depreciation - 9 years - Category 1 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA200:BJ200)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F195),$AA190:AA190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F195),$AA190:AB190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F195),$AA190:AC190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F195),$AA190:AD190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F195),$AA190:AE190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F195),$AA190:AF190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F195),$AA190:AG190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F195),$AA190:AH190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F195),$AA190:AI190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F195),$AA190:AJ190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F195),$AA190:AK190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F195),$AA190:AL190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F195),$AA190:AM190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F195),$AA190:AN190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F195),$AA190:AO190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F195),$AA190:AP190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F195),$AA190:AQ190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F195),$AA190:AR190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F195),$AA190:AS190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F195),$AA190:AT190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F195),$AA190:AU190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F195),$AA190:AV190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F195),$AA190:AW190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F195),$AA190:AX190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F195),$AA190:AY190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F195),$AA190:AZ190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F195),$AA190:BA190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F195),$AA190:BB190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F195),$AA190:BC190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F195),$AA190:BD190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F195),$AA190:BE190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F195),$AA190:BF190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F195),$AA190:BG190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F195),$AA190:BH190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F195),$AA190:BI190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F195),$AA190:BJ190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E186 & \" - \" & E$173","v":"Accounting Depreciation - 10 years - Category 1 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H125","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA201:BJ201)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F196),$AA191:AA191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F196),$AA191:AB191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F196),$AA191:AC191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F196),$AA191:AD191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F196),$AA191:AE191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F196),$AA191:AF191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F196),$AA191:AG191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F196),$AA191:AH191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F196),$AA191:AI191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F196),$AA191:AJ191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F196),$AA191:AK191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F196),$AA191:AL191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F196),$AA191:AM191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F196),$AA191:AN191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F196),$AA191:AO191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F196),$AA191:AP191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F196),$AA191:AQ191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F196),$AA191:AR191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F196),$AA191:AS191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F196),$AA191:AT191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F196),$AA191:AU191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F196),$AA191:AV191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F196),$AA191:AW191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F196),$AA191:AX191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F196),$AA191:AY191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F196),$AA191:AZ191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F196),$AA191:BA191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F196),$AA191:BB191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F196),$AA191:BC191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F196),$AA191:BD191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F196),$AA191:BE191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F196),$AA191:BF191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F196),$AA191:BG191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F196),$AA191:BH191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F196),$AA191:BI191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F196),$AA191:BJ191) / IF($F196 = 0, 1, $F196) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E187 & \" - \" & E$173","v":"Accounting Depreciation - 15 years - Category 1 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H126","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA202:BJ202)","v":-875724.84120993735},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F197),$AA192:AA192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F197),$AA192:AB192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F197),$AA192:AC192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F197),$AA192:AD192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F197),$AA192:AE192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F197),$AA192:AF192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F197),$AA192:AG192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-6428.8619052160157},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F197),$AA192:AH192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-15081.66034267651},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F197),$AA192:AI192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-22762.960810582317},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F197),$AA192:AJ192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-31614.489791613814},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F197),$AA192:AK192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-40724.900171860711},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F197),$AA192:AL192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-49566.08344806698},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F197),$AA192:AM192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-58381.656080662491},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F197),$AA192:AN192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-58381.656080662491},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F197),$AA192:AO192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-58381.656080662491},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F197),$AA192:AP192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-58381.656080662491},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F197),$AA192:AQ192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-58381.656080662491},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F197),$AA192:AR192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-58381.656080662491},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F197),$AA192:AS192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-58381.656080662491},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F197),$AA192:AT192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-58381.656080662491},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F197),$AA192:AU192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-58381.656080662491},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F197),$AA192:AV192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-51952.79417544647},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F197),$AA192:AW192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-43299.99573798597},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F197),$AA192:AX192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-35618.695270080163},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F197),$AA192:AY192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-26767.16628904867},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F197),$AA192:AZ192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-17656.755908801777},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F197),$AA192:BA192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":-8815.5726325955056},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F197),$AA192:BB192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F197),$AA192:BC192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F197),$AA192:BD192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F197),$AA192:BE192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F197),$AA192:BF192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F197),$AA192:BG192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F197),$AA192:BH192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F197),$AA192:BI192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F197),$AA192:BJ192) / IF($F197 = 0, 1, $F197) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 1 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA198:AA202)","v":0},{"$f":"SUM(AB198:AB202)","v":0},0,0,0,0,-6428.8619052160157,-15081.66034267651,-22762.960810582317,-31614.489791613814,-40724.900171860711,-49566.08344806698,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-51952.79417544647,-43299.99573798597,-35618.695270080163,-26767.16628904867,-17656.755908801777,-8815.5726325955056,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Category 2"]
[null,null,null,null,{"$f":"'I_Series NERL'!E259","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G259","v":"%"},null,null,{"$f":"'I_Series NERL'!J259","v":0},null,{"$f":"'I_Series NERL'!L259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y259","v":0},null,{"$f":"'I_Series NERL'!AA259","v":0},{"$f":"'I_Series NERL'!AB259","v":0},{"$f":"'I_Series NERL'!AC259","v":0},{"$f":"'I_Series NERL'!AD259","v":0},{"$f":"'I_Series NERL'!AE259","v":0},{"$f":"'I_Series NERL'!AF259","v":0},{"$f":"'I_Series NERL'!AG259","v":0},{"$f":"'I_Series NERL'!AH259","v":0},{"$f":"'I_Series NERL'!AI259","v":0},{"$f":"'I_Series NERL'!AJ259","v":0},{"$f":"'I_Series NERL'!AK259","v":0},{"$f":"'I_Series NERL'!AL259","v":0},{"$f":"'I_Series NERL'!AM259","v":0},{"$f":"'I_Series NERL'!AN259","v":0},{"$f":"'I_Series NERL'!AO259","v":0},{"$f":"'I_Series NERL'!AP259","v":0},{"$f":"'I_Series NERL'!AQ259","v":0},{"$f":"'I_Series NERL'!AR259","v":0},{"$f":"'I_Series NERL'!AS259","v":0},{"$f":"'I_Series NERL'!AT259","v":0},{"$f":"'I_Series NERL'!AU259","v":0},{"$f":"'I_Series NERL'!AV259","v":0},{"$f":"'I_Series NERL'!AW259","v":0},{"$f":"'I_Series NERL'!AX259","v":0},{"$f":"'I_Series NERL'!AY259","v":0},{"$f":"'I_Series NERL'!AZ259","v":0},{"$f":"'I_Series NERL'!BA259","v":0},{"$f":"'I_Series NERL'!BB259","v":0},{"$f":"'I_Series NERL'!BC259","v":0},{"$f":"'I_Series NERL'!BD259","v":0},{"$f":"'I_Series NERL'!BE259","v":0},{"$f":"'I_Series NERL'!BF259","v":0},{"$f":"'I_Series NERL'!BG259","v":0},{"$f":"'I_Series NERL'!BH259","v":0},{"$f":"'I_Series NERL'!BI259","v":0},{"$f":"'I_Series NERL'!BJ259","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E260","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G260","v":"%"},null,null,{"$f":"'I_Series NERL'!J260","v":0},null,{"$f":"'I_Series NERL'!L260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y260","v":0},null,{"$f":"'I_Series NERL'!AA260","v":0},{"$f":"'I_Series NERL'!AB260","v":0},{"$f":"'I_Series NERL'!AC260","v":0},{"$f":"'I_Series NERL'!AD260","v":0},{"$f":"'I_Series NERL'!AE260","v":0},{"$f":"'I_Series NERL'!AF260","v":0},{"$f":"'I_Series NERL'!AG260","v":0},{"$f":"'I_Series NERL'!AH260","v":0},{"$f":"'I_Series NERL'!AI260","v":0},{"$f":"'I_Series NERL'!AJ260","v":0},{"$f":"'I_Series NERL'!AK260","v":0},{"$f":"'I_Series NERL'!AL260","v":0},{"$f":"'I_Series NERL'!AM260","v":0},{"$f":"'I_Series NERL'!AN260","v":0},{"$f":"'I_Series NERL'!AO260","v":0},{"$f":"'I_Series NERL'!AP260","v":0},{"$f":"'I_Series NERL'!AQ260","v":0},{"$f":"'I_Series NERL'!AR260","v":0},{"$f":"'I_Series NERL'!AS260","v":0},{"$f":"'I_Series NERL'!AT260","v":0},{"$f":"'I_Series NERL'!AU260","v":0},{"$f":"'I_Series NERL'!AV260","v":0},{"$f":"'I_Series NERL'!AW260","v":0},{"$f":"'I_Series NERL'!AX260","v":0},{"$f":"'I_Series NERL'!AY260","v":0},{"$f":"'I_Series NERL'!AZ260","v":0},{"$f":"'I_Series NERL'!BA260","v":0},{"$f":"'I_Series NERL'!BB260","v":0},{"$f":"'I_Series NERL'!BC260","v":0},{"$f":"'I_Series NERL'!BD260","v":0},{"$f":"'I_Series NERL'!BE260","v":0},{"$f":"'I_Series NERL'!BF260","v":0},{"$f":"'I_Series NERL'!BG260","v":0},{"$f":"'I_Series NERL'!BH260","v":0},{"$f":"'I_Series NERL'!BI260","v":0},{"$f":"'I_Series NERL'!BJ260","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E261","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G261","v":"%"},null,null,{"$f":"'I_Series NERL'!J261","v":0},null,{"$f":"'I_Series NERL'!L261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y261","v":0},null,{"$f":"'I_Series NERL'!AA261","v":0},{"$f":"'I_Series NERL'!AB261","v":0},{"$f":"'I_Series NERL'!AC261","v":0},{"$f":"'I_Series NERL'!AD261","v":0},{"$f":"'I_Series NERL'!AE261","v":0},{"$f":"'I_Series NERL'!AF261","v":0},{"$f":"'I_Series NERL'!AG261","v":0},{"$f":"'I_Series NERL'!AH261","v":0},{"$f":"'I_Series NERL'!AI261","v":0},{"$f":"'I_Series NERL'!AJ261","v":0},{"$f":"'I_Series NERL'!AK261","v":0},{"$f":"'I_Series NERL'!AL261","v":0},{"$f":"'I_Series NERL'!AM261","v":0},{"$f":"'I_Series NERL'!AN261","v":0},{"$f":"'I_Series NERL'!AO261","v":0},{"$f":"'I_Series NERL'!AP261","v":0},{"$f":"'I_Series NERL'!AQ261","v":0},{"$f":"'I_Series NERL'!AR261","v":0},{"$f":"'I_Series NERL'!AS261","v":0},{"$f":"'I_Series NERL'!AT261","v":0},{"$f":"'I_Series NERL'!AU261","v":0},{"$f":"'I_Series NERL'!AV261","v":0},{"$f":"'I_Series NERL'!AW261","v":0},{"$f":"'I_Series NERL'!AX261","v":0},{"$f":"'I_Series NERL'!AY261","v":0},{"$f":"'I_Series NERL'!AZ261","v":0},{"$f":"'I_Series NERL'!BA261","v":0},{"$f":"'I_Series NERL'!BB261","v":0},{"$f":"'I_Series NERL'!BC261","v":0},{"$f":"'I_Series NERL'!BD261","v":0},{"$f":"'I_Series NERL'!BE261","v":0},{"$f":"'I_Series NERL'!BF261","v":0},{"$f":"'I_Series NERL'!BG261","v":0},{"$f":"'I_Series NERL'!BH261","v":0},{"$f":"'I_Series NERL'!BI261","v":0},{"$f":"'I_Series NERL'!BJ261","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E262","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G262","v":"%"},null,null,{"$f":"'I_Series NERL'!J262","v":"CAA"},null,{"$f":"'I_Series NERL'!L262","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y262","v":0},null,{"$f":"'I_Series NERL'!AA262","v":1},{"$f":"'I_Series NERL'!AB262","v":1},{"$f":"'I_Series NERL'!AC262","v":1},{"$f":"'I_Series NERL'!AD262","v":1},{"$f":"'I_Series NERL'!AE262","v":1},{"$f":"'I_Series NERL'!AF262","v":1},{"$f":"'I_Series NERL'!AG262","v":1},{"$f":"'I_Series NERL'!AH262","v":1},{"$f":"'I_Series NERL'!AI262","v":1},{"$f":"'I_Series NERL'!AJ262","v":1},{"$f":"'I_Series NERL'!AK262","v":1},{"$f":"'I_Series NERL'!AL262","v":1},{"$f":"'I_Series NERL'!AM262","v":1},{"$f":"'I_Series NERL'!AN262","v":1},{"$f":"'I_Series NERL'!AO262","v":1},{"$f":"'I_Series NERL'!AP262","v":1},{"$f":"'I_Series NERL'!AQ262","v":1},{"$f":"'I_Series NERL'!AR262","v":1},{"$f":"'I_Series NERL'!AS262","v":1},{"$f":"'I_Series NERL'!AT262","v":1},{"$f":"'I_Series NERL'!AU262","v":1},{"$f":"'I_Series NERL'!AV262","v":1},{"$f":"'I_Series NERL'!AW262","v":1},{"$f":"'I_Series NERL'!AX262","v":1},{"$f":"'I_Series NERL'!AY262","v":1},{"$f":"'I_Series NERL'!AZ262","v":1},{"$f":"'I_Series NERL'!BA262","v":1},{"$f":"'I_Series NERL'!BB262","v":1},{"$f":"'I_Series NERL'!BC262","v":1},{"$f":"'I_Series NERL'!BD262","v":1},{"$f":"'I_Series NERL'!BE262","v":1},{"$f":"'I_Series NERL'!BF262","v":1},{"$f":"'I_Series NERL'!BG262","v":1},{"$f":"'I_Series NERL'!BH262","v":1},{"$f":"'I_Series NERL'!BI262","v":1},{"$f":"'I_Series NERL'!BJ262","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E263","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G263","v":"%"},null,null,{"$f":"'I_Series NERL'!J263","v":0},null,{"$f":"'I_Series NERL'!L263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y263","v":0},null,{"$f":"'I_Series NERL'!AA263","v":0},{"$f":"'I_Series NERL'!AB263","v":0},{"$f":"'I_Series NERL'!AC263","v":0},{"$f":"'I_Series NERL'!AD263","v":0},{"$f":"'I_Series NERL'!AE263","v":0},{"$f":"'I_Series NERL'!AF263","v":0},{"$f":"'I_Series NERL'!AG263","v":0},{"$f":"'I_Series NERL'!AH263","v":0},{"$f":"'I_Series NERL'!AI263","v":0},{"$f":"'I_Series NERL'!AJ263","v":0},{"$f":"'I_Series NERL'!AK263","v":0},{"$f":"'I_Series NERL'!AL263","v":0},{"$f":"'I_Series NERL'!AM263","v":0},{"$f":"'I_Series NERL'!AN263","v":0},{"$f":"'I_Series NERL'!AO263","v":0},{"$f":"'I_Series NERL'!AP263","v":0},{"$f":"'I_Series NERL'!AQ263","v":0},{"$f":"'I_Series NERL'!AR263","v":0},{"$f":"'I_Series NERL'!AS263","v":0},{"$f":"'I_Series NERL'!AT263","v":0},{"$f":"'I_Series NERL'!AU263","v":0},{"$f":"'I_Series NERL'!AV263","v":0},{"$f":"'I_Series NERL'!AW263","v":0},{"$f":"'I_Series NERL'!AX263","v":0},{"$f":"'I_Series NERL'!AY263","v":0},{"$f":"'I_Series NERL'!AZ263","v":0},{"$f":"'I_Series NERL'!BA263","v":0},{"$f":"'I_Series NERL'!BB263","v":0},{"$f":"'I_Series NERL'!BC263","v":0},{"$f":"'I_Series NERL'!BD263","v":0},{"$f":"'I_Series NERL'!BE263","v":0},{"$f":"'I_Series NERL'!BF263","v":0},{"$f":"'I_Series NERL'!BG263","v":0},{"$f":"'I_Series NERL'!BH263","v":0},{"$f":"'I_Series NERL'!BI263","v":0},{"$f":"'I_Series NERL'!BJ263","v":0}]
[null,null,null,null,{"$f":"E206 & \" - \" & E$174","v":"Accounting Depreciation - 7 years - Category 2 additions (UKATS)"},null,"£'000",{"$f":"H134","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$174 * AA206","v":0},{"$f":"AB$174 * AB206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E207 & \" - \" & E$174","v":"Accounting Depreciation - 8 years - Category 2 additions (UKATS)"},null,"£'000",{"$f":"H135","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$174 * AA207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E208 & \" - \" & E$174","v":"Accounting Depreciation - 9 years - Category 2 additions (UKATS)"},null,"£'000",{"$f":"H136","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E209 & \" - \" & E$174","v":"Accounting Depreciation - 10 years - Category 2 additions (UKATS)"},null,"£'000",{"$f":"H137","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E210 & \" - \" & E$174","v":"Accounting Depreciation - 15 years - Category 2 additions (UKATS)"},null,"£'000",{"$f":"H138","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E216 & \" - \" & E$174","v":"Accounting Depreciation - 7 years - Category 2 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H144","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA221:BJ221)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F216),$AA211:AA211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F216),$AA211:AB211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F216),$AA211:AC211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F216),$AA211:AD211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F216),$AA211:AE211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F216),$AA211:AF211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F216),$AA211:AG211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F216),$AA211:AH211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F216),$AA211:AI211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F216),$AA211:AJ211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F216),$AA211:AK211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F216),$AA211:AL211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F216),$AA211:AM211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F216),$AA211:AN211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F216),$AA211:AO211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F216),$AA211:AP211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F216),$AA211:AQ211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F216),$AA211:AR211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F216),$AA211:AS211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F216),$AA211:AT211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F216),$AA211:AU211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F216),$AA211:AV211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F216),$AA211:AW211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F216),$AA211:AX211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F216),$AA211:AY211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F216),$AA211:AZ211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F216),$AA211:BA211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F216),$AA211:BB211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F216),$AA211:BC211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F216),$AA211:BD211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F216),$AA211:BE211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F216),$AA211:BF211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F216),$AA211:BG211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F216),$AA211:BH211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F216),$AA211:BI211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F216),$AA211:BJ211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E217 & \" - \" & E$174","v":"Accounting Depreciation - 8 years - Category 2 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222:BJ222)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F217),$AA212:AA212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F217),$AA212:AB212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F217),$AA212:AC212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F217),$AA212:AD212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F217),$AA212:AE212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F217),$AA212:AF212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F217),$AA212:AG212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F217),$AA212:AH212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F217),$AA212:AI212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F217),$AA212:AJ212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F217),$AA212:AK212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F217),$AA212:AL212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F217),$AA212:AM212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F217),$AA212:AN212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F217),$AA212:AO212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F217),$AA212:AP212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F217),$AA212:AQ212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F217),$AA212:AR212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F217),$AA212:AS212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F217),$AA212:AT212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F217),$AA212:AU212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F217),$AA212:AV212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F217),$AA212:AW212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F217),$AA212:AX212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F217),$AA212:AY212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F217),$AA212:AZ212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F217),$AA212:BA212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F217),$AA212:BB212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F217),$AA212:BC212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F217),$AA212:BD212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F217),$AA212:BE212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F217),$AA212:BF212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F217),$AA212:BG212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F217),$AA212:BH212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F217),$AA212:BI212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F217),$AA212:BJ212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E218 & \" - \" & E$174","v":"Accounting Depreciation - 9 years - Category 2 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA223:BJ223)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F218),$AA213:AA213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F218),$AA213:AB213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F218),$AA213:AC213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F218),$AA213:AD213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F218),$AA213:AE213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F218),$AA213:AF213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F218),$AA213:AG213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F218),$AA213:AH213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F218),$AA213:AI213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F218),$AA213:AJ213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F218),$AA213:AK213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F218),$AA213:AL213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F218),$AA213:AM213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F218),$AA213:AN213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F218),$AA213:AO213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F218),$AA213:AP213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F218),$AA213:AQ213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F218),$AA213:AR213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F218),$AA213:AS213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F218),$AA213:AT213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F218),$AA213:AU213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F218),$AA213:AV213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F218),$AA213:AW213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F218),$AA213:AX213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F218),$AA213:AY213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F218),$AA213:AZ213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F218),$AA213:BA213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F218),$AA213:BB213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F218),$AA213:BC213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F218),$AA213:BD213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F218),$AA213:BE213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F218),$AA213:BF213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F218),$AA213:BG213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F218),$AA213:BH213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F218),$AA213:BI213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F218),$AA213:BJ213) / IF($F218 = 0, 1, $F218) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E219 & \" - \" & E$174","v":"Accounting Depreciation - 10 years - Category 2 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA224:BJ224)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F219),$AA214:AA214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F219),$AA214:AB214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F219),$AA214:AC214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F219),$AA214:AD214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F219),$AA214:AE214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F219),$AA214:AF214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F219),$AA214:AG214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F219),$AA214:AH214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F219),$AA214:AI214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F219),$AA214:AJ214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F219),$AA214:AK214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F219),$AA214:AL214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F219),$AA214:AM214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F219),$AA214:AN214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F219),$AA214:AO214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F219),$AA214:AP214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F219),$AA214:AQ214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F219),$AA214:AR214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F219),$AA214:AS214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F219),$AA214:AT214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F219),$AA214:AU214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F219),$AA214:AV214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F219),$AA214:AW214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F219),$AA214:AX214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F219),$AA214:AY214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F219),$AA214:AZ214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F219),$AA214:BA214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F219),$AA214:BB214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F219),$AA214:BC214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F219),$AA214:BD214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F219),$AA214:BE214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F219),$AA214:BF214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F219),$AA214:BG214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F219),$AA214:BH214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F219),$AA214:BI214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F219),$AA214:BJ214) / IF($F219 = 0, 1, $F219) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E220 & \" - \" & E$174","v":"Accounting Depreciation - 15 years - Category 2 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA225:BJ225)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F220),$AA215:AA215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F220),$AA215:AB215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F220),$AA215:AC215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F220),$AA215:AD215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F220),$AA215:AE215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F220),$AA215:AF215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F220),$AA215:AG215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F220),$AA215:AH215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F220),$AA215:AI215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F220),$AA215:AJ215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F220),$AA215:AK215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F220),$AA215:AL215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F220),$AA215:AM215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F220),$AA215:AN215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F220),$AA215:AO215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F220),$AA215:AP215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F220),$AA215:AQ215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F220),$AA215:AR215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F220),$AA215:AS215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F220),$AA215:AT215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F220),$AA215:AU215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F220),$AA215:AV215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F220),$AA215:AW215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F220),$AA215:AX215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F220),$AA215:AY215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F220),$AA215:AZ215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F220),$AA215:BA215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F220),$AA215:BB215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F220),$AA215:BC215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F220),$AA215:BD215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F220),$AA215:BE215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F220),$AA215:BF215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F220),$AA215:BG215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F220),$AA215:BH215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F220),$AA215:BI215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F220),$AA215:BJ215) / IF($F220 = 0, 1, $F220) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 2 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA221:AA225)","v":0},{"$f":"SUM(AB221:AB225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Category 3"]
[null,null,null,null,{"$f":"'I_Series NERL'!E280","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G280","v":"%"},null,null,{"$f":"'I_Series NERL'!J280","v":0},null,{"$f":"'I_Series NERL'!L280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y280","v":0},null,{"$f":"'I_Series NERL'!AA280","v":0},{"$f":"'I_Series NERL'!AB280","v":0},{"$f":"'I_Series NERL'!AC280","v":0},{"$f":"'I_Series NERL'!AD280","v":0},{"$f":"'I_Series NERL'!AE280","v":0},{"$f":"'I_Series NERL'!AF280","v":0},{"$f":"'I_Series NERL'!AG280","v":0},{"$f":"'I_Series NERL'!AH280","v":0},{"$f":"'I_Series NERL'!AI280","v":0},{"$f":"'I_Series NERL'!AJ280","v":0},{"$f":"'I_Series NERL'!AK280","v":0},{"$f":"'I_Series NERL'!AL280","v":0},{"$f":"'I_Series NERL'!AM280","v":0},{"$f":"'I_Series NERL'!AN280","v":0},{"$f":"'I_Series NERL'!AO280","v":0},{"$f":"'I_Series NERL'!AP280","v":0},{"$f":"'I_Series NERL'!AQ280","v":0},{"$f":"'I_Series NERL'!AR280","v":0},{"$f":"'I_Series NERL'!AS280","v":0},{"$f":"'I_Series NERL'!AT280","v":0},{"$f":"'I_Series NERL'!AU280","v":0},{"$f":"'I_Series NERL'!AV280","v":0},{"$f":"'I_Series NERL'!AW280","v":0},{"$f":"'I_Series NERL'!AX280","v":0},{"$f":"'I_Series NERL'!AY280","v":0},{"$f":"'I_Series NERL'!AZ280","v":0},{"$f":"'I_Series NERL'!BA280","v":0},{"$f":"'I_Series NERL'!BB280","v":0},{"$f":"'I_Series NERL'!BC280","v":0},{"$f":"'I_Series NERL'!BD280","v":0},{"$f":"'I_Series NERL'!BE280","v":0},{"$f":"'I_Series NERL'!BF280","v":0},{"$f":"'I_Series NERL'!BG280","v":0},{"$f":"'I_Series NERL'!BH280","v":0},{"$f":"'I_Series NERL'!BI280","v":0},{"$f":"'I_Series NERL'!BJ280","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E281","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G281","v":"%"},null,null,{"$f":"'I_Series NERL'!J281","v":"CAA"},null,{"$f":"'I_Series NERL'!L281","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y281","v":0},null,{"$f":"'I_Series NERL'!AA281","v":1},{"$f":"'I_Series NERL'!AB281","v":1},{"$f":"'I_Series NERL'!AC281","v":1},{"$f":"'I_Series NERL'!AD281","v":1},{"$f":"'I_Series NERL'!AE281","v":1},{"$f":"'I_Series NERL'!AF281","v":1},{"$f":"'I_Series NERL'!AG281","v":1},{"$f":"'I_Series NERL'!AH281","v":1},{"$f":"'I_Series NERL'!AI281","v":1},{"$f":"'I_Series NERL'!AJ281","v":1},{"$f":"'I_Series NERL'!AK281","v":1},{"$f":"'I_Series NERL'!AL281","v":1},{"$f":"'I_Series NERL'!AM281","v":1},{"$f":"'I_Series NERL'!AN281","v":1},{"$f":"'I_Series NERL'!AO281","v":1},{"$f":"'I_Series NERL'!AP281","v":1},{"$f":"'I_Series NERL'!AQ281","v":1},{"$f":"'I_Series NERL'!AR281","v":1},{"$f":"'I_Series NERL'!AS281","v":1},{"$f":"'I_Series NERL'!AT281","v":1},{"$f":"'I_Series NERL'!AU281","v":1},{"$f":"'I_Series NERL'!AV281","v":1},{"$f":"'I_Series NERL'!AW281","v":1},{"$f":"'I_Series NERL'!AX281","v":1},{"$f":"'I_Series NERL'!AY281","v":1},{"$f":"'I_Series NERL'!AZ281","v":1},{"$f":"'I_Series NERL'!BA281","v":1},{"$f":"'I_Series NERL'!BB281","v":1},{"$f":"'I_Series NERL'!BC281","v":1},{"$f":"'I_Series NERL'!BD281","v":1},{"$f":"'I_Series NERL'!BE281","v":1},{"$f":"'I_Series NERL'!BF281","v":1},{"$f":"'I_Series NERL'!BG281","v":1},{"$f":"'I_Series NERL'!BH281","v":1},{"$f":"'I_Series NERL'!BI281","v":1},{"$f":"'I_Series NERL'!BJ281","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E282","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G282","v":"%"},null,null,{"$f":"'I_Series NERL'!J282","v":0},null,{"$f":"'I_Series NERL'!L282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y282","v":0},null,{"$f":"'I_Series NERL'!AA282","v":0},{"$f":"'I_Series NERL'!AB282","v":0},{"$f":"'I_Series NERL'!AC282","v":0},{"$f":"'I_Series NERL'!AD282","v":0},{"$f":"'I_Series NERL'!AE282","v":0},{"$f":"'I_Series NERL'!AF282","v":0},{"$f":"'I_Series NERL'!AG282","v":0},{"$f":"'I_Series NERL'!AH282","v":0},{"$f":"'I_Series NERL'!AI282","v":0},{"$f":"'I_Series NERL'!AJ282","v":0},{"$f":"'I_Series NERL'!AK282","v":0},{"$f":"'I_Series NERL'!AL282","v":0},{"$f":"'I_Series NERL'!AM282","v":0},{"$f":"'I_Series NERL'!AN282","v":0},{"$f":"'I_Series NERL'!AO282","v":0},{"$f":"'I_Series NERL'!AP282","v":0},{"$f":"'I_Series NERL'!AQ282","v":0},{"$f":"'I_Series NERL'!AR282","v":0},{"$f":"'I_Series NERL'!AS282","v":0},{"$f":"'I_Series NERL'!AT282","v":0},{"$f":"'I_Series NERL'!AU282","v":0},{"$f":"'I_Series NERL'!AV282","v":0},{"$f":"'I_Series NERL'!AW282","v":0},{"$f":"'I_Series NERL'!AX282","v":0},{"$f":"'I_Series NERL'!AY282","v":0},{"$f":"'I_Series NERL'!AZ282","v":0},{"$f":"'I_Series NERL'!BA282","v":0},{"$f":"'I_Series NERL'!BB282","v":0},{"$f":"'I_Series NERL'!BC282","v":0},{"$f":"'I_Series NERL'!BD282","v":0},{"$f":"'I_Series NERL'!BE282","v":0},{"$f":"'I_Series NERL'!BF282","v":0},{"$f":"'I_Series NERL'!BG282","v":0},{"$f":"'I_Series NERL'!BH282","v":0},{"$f":"'I_Series NERL'!BI282","v":0},{"$f":"'I_Series NERL'!BJ282","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E283","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G283","v":"%"},null,null,{"$f":"'I_Series NERL'!J283","v":0},null,{"$f":"'I_Series NERL'!L283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y283","v":0},null,{"$f":"'I_Series NERL'!AA283","v":0},{"$f":"'I_Series NERL'!AB283","v":0},{"$f":"'I_Series NERL'!AC283","v":0},{"$f":"'I_Series NERL'!AD283","v":0},{"$f":"'I_Series NERL'!AE283","v":0},{"$f":"'I_Series NERL'!AF283","v":0},{"$f":"'I_Series NERL'!AG283","v":0},{"$f":"'I_Series NERL'!AH283","v":0},{"$f":"'I_Series NERL'!AI283","v":0},{"$f":"'I_Series NERL'!AJ283","v":0},{"$f":"'I_Series NERL'!AK283","v":0},{"$f":"'I_Series NERL'!AL283","v":0},{"$f":"'I_Series NERL'!AM283","v":0},{"$f":"'I_Series NERL'!AN283","v":0},{"$f":"'I_Series NERL'!AO283","v":0},{"$f":"'I_Series NERL'!AP283","v":0},{"$f":"'I_Series NERL'!AQ283","v":0},{"$f":"'I_Series NERL'!AR283","v":0},{"$f":"'I_Series NERL'!AS283","v":0},{"$f":"'I_Series NERL'!AT283","v":0},{"$f":"'I_Series NERL'!AU283","v":0},{"$f":"'I_Series NERL'!AV283","v":0},{"$f":"'I_Series NERL'!AW283","v":0},{"$f":"'I_Series NERL'!AX283","v":0},{"$f":"'I_Series NERL'!AY283","v":0},{"$f":"'I_Series NERL'!AZ283","v":0},{"$f":"'I_Series NERL'!BA283","v":0},{"$f":"'I_Series NERL'!BB283","v":0},{"$f":"'I_Series NERL'!BC283","v":0},{"$f":"'I_Series NERL'!BD283","v":0},{"$f":"'I_Series NERL'!BE283","v":0},{"$f":"'I_Series NERL'!BF283","v":0},{"$f":"'I_Series NERL'!BG283","v":0},{"$f":"'I_Series NERL'!BH283","v":0},{"$f":"'I_Series NERL'!BI283","v":0},{"$f":"'I_Series NERL'!BJ283","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E284","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G284","v":"%"},null,null,{"$f":"'I_Series NERL'!J284","v":0},null,{"$f":"'I_Series NERL'!L284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y284","v":0},null,{"$f":"'I_Series NERL'!AA284","v":0},{"$f":"'I_Series NERL'!AB284","v":0},{"$f":"'I_Series NERL'!AC284","v":0},{"$f":"'I_Series NERL'!AD284","v":0},{"$f":"'I_Series NERL'!AE284","v":0},{"$f":"'I_Series NERL'!AF284","v":0},{"$f":"'I_Series NERL'!AG284","v":0},{"$f":"'I_Series NERL'!AH284","v":0},{"$f":"'I_Series NERL'!AI284","v":0},{"$f":"'I_Series NERL'!AJ284","v":0},{"$f":"'I_Series NERL'!AK284","v":0},{"$f":"'I_Series NERL'!AL284","v":0},{"$f":"'I_Series NERL'!AM284","v":0},{"$f":"'I_Series NERL'!AN284","v":0},{"$f":"'I_Series NERL'!AO284","v":0},{"$f":"'I_Series NERL'!AP284","v":0},{"$f":"'I_Series NERL'!AQ284","v":0},{"$f":"'I_Series NERL'!AR284","v":0},{"$f":"'I_Series NERL'!AS284","v":0},{"$f":"'I_Series NERL'!AT284","v":0},{"$f":"'I_Series NERL'!AU284","v":0},{"$f":"'I_Series NERL'!AV284","v":0},{"$f":"'I_Series NERL'!AW284","v":0},{"$f":"'I_Series NERL'!AX284","v":0},{"$f":"'I_Series NERL'!AY284","v":0},{"$f":"'I_Series NERL'!AZ284","v":0},{"$f":"'I_Series NERL'!BA284","v":0},{"$f":"'I_Series NERL'!BB284","v":0},{"$f":"'I_Series NERL'!BC284","v":0},{"$f":"'I_Series NERL'!BD284","v":0},{"$f":"'I_Series NERL'!BE284","v":0},{"$f":"'I_Series NERL'!BF284","v":0},{"$f":"'I_Series NERL'!BG284","v":0},{"$f":"'I_Series NERL'!BH284","v":0},{"$f":"'I_Series NERL'!BI284","v":0},{"$f":"'I_Series NERL'!BJ284","v":0}]
[null,null,null,null,{"$f":"E229 & \" - \" & E$175","v":"Accounting Depreciation - 7 years - Category 3 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$175 * AA229","v":0},{"$f":"AB$175 * AB229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E230 & \" - \" & E$175","v":"Accounting Depreciation - 8 years - Category 3 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$175 * AA230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E231 & \" - \" & E$175","v":"Accounting Depreciation - 9 years - Category 3 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E232 & \" - \" & E$175","v":"Accounting Depreciation - 10 years - Category 3 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E233 & \" - \" & E$175","v":"Accounting Depreciation - 15 years - Category 3 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E239 & \" - \" & E$175","v":"Accounting Depreciation - 7 years - Category 3 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA244:BJ244)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F239),$AA234:AA234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F239),$AA234:AB234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F239),$AA234:AC234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F239),$AA234:AD234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F239),$AA234:AE234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F239),$AA234:AF234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F239),$AA234:AG234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F239),$AA234:AH234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F239),$AA234:AI234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F239),$AA234:AJ234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F239),$AA234:AK234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F239),$AA234:AL234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F239),$AA234:AM234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F239),$AA234:AN234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F239),$AA234:AO234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F239),$AA234:AP234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F239),$AA234:AQ234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F239),$AA234:AR234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F239),$AA234:AS234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F239),$AA234:AT234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F239),$AA234:AU234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F239),$AA234:AV234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F239),$AA234:AW234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F239),$AA234:AX234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F239),$AA234:AY234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F239),$AA234:AZ234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F239),$AA234:BA234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F239),$AA234:BB234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F239),$AA234:BC234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F239),$AA234:BD234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F239),$AA234:BE234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F239),$AA234:BF234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F239),$AA234:BG234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F239),$AA234:BH234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F239),$AA234:BI234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F239),$AA234:BJ234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E240 & \" - \" & E$175","v":"Accounting Depreciation - 8 years - Category 3 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA245:BJ245)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F240),$AA235:AA235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F240),$AA235:AB235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F240),$AA235:AC235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F240),$AA235:AD235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F240),$AA235:AE235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F240),$AA235:AF235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F240),$AA235:AG235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F240),$AA235:AH235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F240),$AA235:AI235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F240),$AA235:AJ235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F240),$AA235:AK235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F240),$AA235:AL235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F240),$AA235:AM235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F240),$AA235:AN235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F240),$AA235:AO235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F240),$AA235:AP235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F240),$AA235:AQ235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F240),$AA235:AR235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F240),$AA235:AS235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F240),$AA235:AT235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F240),$AA235:AU235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F240),$AA235:AV235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F240),$AA235:AW235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F240),$AA235:AX235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F240),$AA235:AY235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F240),$AA235:AZ235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F240),$AA235:BA235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F240),$AA235:BB235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F240),$AA235:BC235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F240),$AA235:BD235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F240),$AA235:BE235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F240),$AA235:BF235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F240),$AA235:BG235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F240),$AA235:BH235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F240),$AA235:BI235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F240),$AA235:BJ235) / IF($F240 = 0, 1, $F240) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E241 & \" - \" & E$175","v":"Accounting Depreciation - 9 years - Category 3 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA246:BJ246)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F241),$AA236:AA236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F241),$AA236:AB236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F241),$AA236:AC236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F241),$AA236:AD236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F241),$AA236:AE236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F241),$AA236:AF236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F241),$AA236:AG236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F241),$AA236:AH236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F241),$AA236:AI236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F241),$AA236:AJ236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F241),$AA236:AK236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F241),$AA236:AL236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F241),$AA236:AM236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F241),$AA236:AN236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F241),$AA236:AO236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F241),$AA236:AP236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F241),$AA236:AQ236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F241),$AA236:AR236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F241),$AA236:AS236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F241),$AA236:AT236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F241),$AA236:AU236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F241),$AA236:AV236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F241),$AA236:AW236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F241),$AA236:AX236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F241),$AA236:AY236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F241),$AA236:AZ236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F241),$AA236:BA236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F241),$AA236:BB236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F241),$AA236:BC236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F241),$AA236:BD236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F241),$AA236:BE236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F241),$AA236:BF236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F241),$AA236:BG236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F241),$AA236:BH236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F241),$AA236:BI236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F241),$AA236:BJ236) / IF($F241 = 0, 1, $F241) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E242 & \" - \" & E$175","v":"Accounting Depreciation - 10 years - Category 3 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA247:BJ247)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F242),$AA237:AA237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F242),$AA237:AB237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F242),$AA237:AC237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F242),$AA237:AD237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F242),$AA237:AE237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F242),$AA237:AF237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F242),$AA237:AG237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F242),$AA237:AH237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F242),$AA237:AI237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F242),$AA237:AJ237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F242),$AA237:AK237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F242),$AA237:AL237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F242),$AA237:AM237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F242),$AA237:AN237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F242),$AA237:AO237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F242),$AA237:AP237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F242),$AA237:AQ237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F242),$AA237:AR237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F242),$AA237:AS237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F242),$AA237:AT237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F242),$AA237:AU237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F242),$AA237:AV237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F242),$AA237:AW237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F242),$AA237:AX237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F242),$AA237:AY237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F242),$AA237:AZ237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F242),$AA237:BA237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F242),$AA237:BB237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F242),$AA237:BC237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F242),$AA237:BD237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F242),$AA237:BE237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F242),$AA237:BF237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F242),$AA237:BG237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F242),$AA237:BH237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F242),$AA237:BI237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F242),$AA237:BJ237) / IF($F242 = 0, 1, $F242) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E243 & \" - \" & E$175","v":"Accounting Depreciation - 15 years - Category 3 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA248:BJ248)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F243),$AA238:AA238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F243),$AA238:AB238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F243),$AA238:AC238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F243),$AA238:AD238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F243),$AA238:AE238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F243),$AA238:AF238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F243),$AA238:AG238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F243),$AA238:AH238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F243),$AA238:AI238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F243),$AA238:AJ238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F243),$AA238:AK238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F243),$AA238:AL238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F243),$AA238:AM238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F243),$AA238:AN238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F243),$AA238:AO238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F243),$AA238:AP238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F243),$AA238:AQ238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F243),$AA238:AR238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F243),$AA238:AS238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F243),$AA238:AT238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F243),$AA238:AU238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F243),$AA238:AV238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F243),$AA238:AW238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F243),$AA238:AX238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F243),$AA238:AY238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F243),$AA238:AZ238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F243),$AA238:BA238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F243),$AA238:BB238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F243),$AA238:BC238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F243),$AA238:BD238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F243),$AA238:BE238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F243),$AA238:BF238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F243),$AA238:BG238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F243),$AA238:BH238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F243),$AA238:BI238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F243),$AA238:BJ238) / IF($F243 = 0, 1, $F243) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 3 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA244:AA248)","v":0},{"$f":"SUM(AB244:AB248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Category 4"]
[null,null,null,null,{"$f":"'I_Series NERL'!E301","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G301","v":"%"},null,null,{"$f":"'I_Series NERL'!J301","v":0},null,{"$f":"'I_Series NERL'!L301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y301","v":0},null,{"$f":"'I_Series NERL'!AA301","v":0},{"$f":"'I_Series NERL'!AB301","v":0},{"$f":"'I_Series NERL'!AC301","v":0},{"$f":"'I_Series NERL'!AD301","v":0},{"$f":"'I_Series NERL'!AE301","v":0},{"$f":"'I_Series NERL'!AF301","v":0},{"$f":"'I_Series NERL'!AG301","v":0},{"$f":"'I_Series NERL'!AH301","v":0},{"$f":"'I_Series NERL'!AI301","v":0},{"$f":"'I_Series NERL'!AJ301","v":0},{"$f":"'I_Series NERL'!AK301","v":0},{"$f":"'I_Series NERL'!AL301","v":0},{"$f":"'I_Series NERL'!AM301","v":0},{"$f":"'I_Series NERL'!AN301","v":0},{"$f":"'I_Series NERL'!AO301","v":0},{"$f":"'I_Series NERL'!AP301","v":0},{"$f":"'I_Series NERL'!AQ301","v":0},{"$f":"'I_Series NERL'!AR301","v":0},{"$f":"'I_Series NERL'!AS301","v":0},{"$f":"'I_Series NERL'!AT301","v":0},{"$f":"'I_Series NERL'!AU301","v":0},{"$f":"'I_Series NERL'!AV301","v":0},{"$f":"'I_Series NERL'!AW301","v":0},{"$f":"'I_Series NERL'!AX301","v":0},{"$f":"'I_Series NERL'!AY301","v":0},{"$f":"'I_Series NERL'!AZ301","v":0},{"$f":"'I_Series NERL'!BA301","v":0},{"$f":"'I_Series NERL'!BB301","v":0},{"$f":"'I_Series NERL'!BC301","v":0},{"$f":"'I_Series NERL'!BD301","v":0},{"$f":"'I_Series NERL'!BE301","v":0},{"$f":"'I_Series NERL'!BF301","v":0},{"$f":"'I_Series NERL'!BG301","v":0},{"$f":"'I_Series NERL'!BH301","v":0},{"$f":"'I_Series NERL'!BI301","v":0},{"$f":"'I_Series NERL'!BJ301","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E302","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G302","v":"%"},null,null,{"$f":"'I_Series NERL'!J302","v":"CAA"},null,{"$f":"'I_Series NERL'!L302","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y302","v":0},null,{"$f":"'I_Series NERL'!AA302","v":1},{"$f":"'I_Series NERL'!AB302","v":1},{"$f":"'I_Series NERL'!AC302","v":1},{"$f":"'I_Series NERL'!AD302","v":1},{"$f":"'I_Series NERL'!AE302","v":1},{"$f":"'I_Series NERL'!AF302","v":1},{"$f":"'I_Series NERL'!AG302","v":1},{"$f":"'I_Series NERL'!AH302","v":1},{"$f":"'I_Series NERL'!AI302","v":1},{"$f":"'I_Series NERL'!AJ302","v":1},{"$f":"'I_Series NERL'!AK302","v":1},{"$f":"'I_Series NERL'!AL302","v":1},{"$f":"'I_Series NERL'!AM302","v":1},{"$f":"'I_Series NERL'!AN302","v":1},{"$f":"'I_Series NERL'!AO302","v":1},{"$f":"'I_Series NERL'!AP302","v":1},{"$f":"'I_Series NERL'!AQ302","v":1},{"$f":"'I_Series NERL'!AR302","v":1},{"$f":"'I_Series NERL'!AS302","v":1},{"$f":"'I_Series NERL'!AT302","v":1},{"$f":"'I_Series NERL'!AU302","v":1},{"$f":"'I_Series NERL'!AV302","v":1},{"$f":"'I_Series NERL'!AW302","v":1},{"$f":"'I_Series NERL'!AX302","v":1},{"$f":"'I_Series NERL'!AY302","v":1},{"$f":"'I_Series NERL'!AZ302","v":1},{"$f":"'I_Series NERL'!BA302","v":1},{"$f":"'I_Series NERL'!BB302","v":1},{"$f":"'I_Series NERL'!BC302","v":1},{"$f":"'I_Series NERL'!BD302","v":1},{"$f":"'I_Series NERL'!BE302","v":1},{"$f":"'I_Series NERL'!BF302","v":1},{"$f":"'I_Series NERL'!BG302","v":1},{"$f":"'I_Series NERL'!BH302","v":1},{"$f":"'I_Series NERL'!BI302","v":1},{"$f":"'I_Series NERL'!BJ302","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E303","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G303","v":"%"},null,null,{"$f":"'I_Series NERL'!J303","v":0},null,{"$f":"'I_Series NERL'!L303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y303","v":0},null,{"$f":"'I_Series NERL'!AA303","v":0},{"$f":"'I_Series NERL'!AB303","v":0},{"$f":"'I_Series NERL'!AC303","v":0},{"$f":"'I_Series NERL'!AD303","v":0},{"$f":"'I_Series NERL'!AE303","v":0},{"$f":"'I_Series NERL'!AF303","v":0},{"$f":"'I_Series NERL'!AG303","v":0},{"$f":"'I_Series NERL'!AH303","v":0},{"$f":"'I_Series NERL'!AI303","v":0},{"$f":"'I_Series NERL'!AJ303","v":0},{"$f":"'I_Series NERL'!AK303","v":0},{"$f":"'I_Series NERL'!AL303","v":0},{"$f":"'I_Series NERL'!AM303","v":0},{"$f":"'I_Series NERL'!AN303","v":0},{"$f":"'I_Series NERL'!AO303","v":0},{"$f":"'I_Series NERL'!AP303","v":0},{"$f":"'I_Series NERL'!AQ303","v":0},{"$f":"'I_Series NERL'!AR303","v":0},{"$f":"'I_Series NERL'!AS303","v":0},{"$f":"'I_Series NERL'!AT303","v":0},{"$f":"'I_Series NERL'!AU303","v":0},{"$f":"'I_Series NERL'!AV303","v":0},{"$f":"'I_Series NERL'!AW303","v":0},{"$f":"'I_Series NERL'!AX303","v":0},{"$f":"'I_Series NERL'!AY303","v":0},{"$f":"'I_Series NERL'!AZ303","v":0},{"$f":"'I_Series NERL'!BA303","v":0},{"$f":"'I_Series NERL'!BB303","v":0},{"$f":"'I_Series NERL'!BC303","v":0},{"$f":"'I_Series NERL'!BD303","v":0},{"$f":"'I_Series NERL'!BE303","v":0},{"$f":"'I_Series NERL'!BF303","v":0},{"$f":"'I_Series NERL'!BG303","v":0},{"$f":"'I_Series NERL'!BH303","v":0},{"$f":"'I_Series NERL'!BI303","v":0},{"$f":"'I_Series NERL'!BJ303","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E304","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G304","v":"%"},null,null,{"$f":"'I_Series NERL'!J304","v":0},null,{"$f":"'I_Series NERL'!L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y304","v":0},null,{"$f":"'I_Series NERL'!AA304","v":0},{"$f":"'I_Series NERL'!AB304","v":0},{"$f":"'I_Series NERL'!AC304","v":0},{"$f":"'I_Series NERL'!AD304","v":0},{"$f":"'I_Series NERL'!AE304","v":0},{"$f":"'I_Series NERL'!AF304","v":0},{"$f":"'I_Series NERL'!AG304","v":0},{"$f":"'I_Series NERL'!AH304","v":0},{"$f":"'I_Series NERL'!AI304","v":0},{"$f":"'I_Series NERL'!AJ304","v":0},{"$f":"'I_Series NERL'!AK304","v":0},{"$f":"'I_Series NERL'!AL304","v":0},{"$f":"'I_Series NERL'!AM304","v":0},{"$f":"'I_Series NERL'!AN304","v":0},{"$f":"'I_Series NERL'!AO304","v":0},{"$f":"'I_Series NERL'!AP304","v":0},{"$f":"'I_Series NERL'!AQ304","v":0},{"$f":"'I_Series NERL'!AR304","v":0},{"$f":"'I_Series NERL'!AS304","v":0},{"$f":"'I_Series NERL'!AT304","v":0},{"$f":"'I_Series NERL'!AU304","v":0},{"$f":"'I_Series NERL'!AV304","v":0},{"$f":"'I_Series NERL'!AW304","v":0},{"$f":"'I_Series NERL'!AX304","v":0},{"$f":"'I_Series NERL'!AY304","v":0},{"$f":"'I_Series NERL'!AZ304","v":0},{"$f":"'I_Series NERL'!BA304","v":0},{"$f":"'I_Series NERL'!BB304","v":0},{"$f":"'I_Series NERL'!BC304","v":0},{"$f":"'I_Series NERL'!BD304","v":0},{"$f":"'I_Series NERL'!BE304","v":0},{"$f":"'I_Series NERL'!BF304","v":0},{"$f":"'I_Series NERL'!BG304","v":0},{"$f":"'I_Series NERL'!BH304","v":0},{"$f":"'I_Series NERL'!BI304","v":0},{"$f":"'I_Series NERL'!BJ304","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E305","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G305","v":"%"},null,null,{"$f":"'I_Series NERL'!J305","v":0},null,{"$f":"'I_Series NERL'!L305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y305","v":0},null,{"$f":"'I_Series NERL'!AA305","v":0},{"$f":"'I_Series NERL'!AB305","v":0},{"$f":"'I_Series NERL'!AC305","v":0},{"$f":"'I_Series NERL'!AD305","v":0},{"$f":"'I_Series NERL'!AE305","v":0},{"$f":"'I_Series NERL'!AF305","v":0},{"$f":"'I_Series NERL'!AG305","v":0},{"$f":"'I_Series NERL'!AH305","v":0},{"$f":"'I_Series NERL'!AI305","v":0},{"$f":"'I_Series NERL'!AJ305","v":0},{"$f":"'I_Series NERL'!AK305","v":0},{"$f":"'I_Series NERL'!AL305","v":0},{"$f":"'I_Series NERL'!AM305","v":0},{"$f":"'I_Series NERL'!AN305","v":0},{"$f":"'I_Series NERL'!AO305","v":0},{"$f":"'I_Series NERL'!AP305","v":0},{"$f":"'I_Series NERL'!AQ305","v":0},{"$f":"'I_Series NERL'!AR305","v":0},{"$f":"'I_Series NERL'!AS305","v":0},{"$f":"'I_Series NERL'!AT305","v":0},{"$f":"'I_Series NERL'!AU305","v":0},{"$f":"'I_Series NERL'!AV305","v":0},{"$f":"'I_Series NERL'!AW305","v":0},{"$f":"'I_Series NERL'!AX305","v":0},{"$f":"'I_Series NERL'!AY305","v":0},{"$f":"'I_Series NERL'!AZ305","v":0},{"$f":"'I_Series NERL'!BA305","v":0},{"$f":"'I_Series NERL'!BB305","v":0},{"$f":"'I_Series NERL'!BC305","v":0},{"$f":"'I_Series NERL'!BD305","v":0},{"$f":"'I_Series NERL'!BE305","v":0},{"$f":"'I_Series NERL'!BF305","v":0},{"$f":"'I_Series NERL'!BG305","v":0},{"$f":"'I_Series NERL'!BH305","v":0},{"$f":"'I_Series NERL'!BI305","v":0},{"$f":"'I_Series NERL'!BJ305","v":0}]
[null,null,null,null,{"$f":"E252 & \" - \" & E$176","v":"Accounting Depreciation - 7 years - Category 4 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$176 * AA252","v":0},{"$f":"AB$176 * AB252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E253 & \" - \" & E$176","v":"Accounting Depreciation - 8 years - Category 4 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$176 * AA253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E254 & \" - \" & E$176","v":"Accounting Depreciation - 9 years - Category 4 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E255 & \" - \" & E$176","v":"Accounting Depreciation - 10 years - Category 4 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E256 & \" - \" & E$176","v":"Accounting Depreciation - 15 years - Category 4 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E262 & \" - \" & E$176","v":"Accounting Depreciation - 7 years - Category 4 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA267:BJ267)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F262),$AA257:AA257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F262),$AA257:AB257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F262),$AA257:AC257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F262),$AA257:AD257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F262),$AA257:AE257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F262),$AA257:AF257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F262),$AA257:AG257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F262),$AA257:AH257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F262),$AA257:AI257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F262),$AA257:AJ257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F262),$AA257:AK257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F262),$AA257:AL257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F262),$AA257:AM257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F262),$AA257:AN257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F262),$AA257:AO257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F262),$AA257:AP257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F262),$AA257:AQ257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F262),$AA257:AR257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F262),$AA257:AS257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F262),$AA257:AT257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F262),$AA257:AU257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F262),$AA257:AV257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F262),$AA257:AW257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F262),$AA257:AX257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F262),$AA257:AY257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F262),$AA257:AZ257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F262),$AA257:BA257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F262),$AA257:BB257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F262),$AA257:BC257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F262),$AA257:BD257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F262),$AA257:BE257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F262),$AA257:BF257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F262),$AA257:BG257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F262),$AA257:BH257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F262),$AA257:BI257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F262),$AA257:BJ257) / IF($F262 = 0, 1, $F262) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E263 & \" - \" & E$176","v":"Accounting Depreciation - 8 years - Category 4 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA268:BJ268)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F263),$AA258:AA258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F263),$AA258:AB258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F263),$AA258:AC258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F263),$AA258:AD258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F263),$AA258:AE258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F263),$AA258:AF258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F263),$AA258:AG258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F263),$AA258:AH258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F263),$AA258:AI258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F263),$AA258:AJ258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F263),$AA258:AK258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F263),$AA258:AL258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F263),$AA258:AM258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F263),$AA258:AN258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F263),$AA258:AO258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F263),$AA258:AP258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F263),$AA258:AQ258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F263),$AA258:AR258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F263),$AA258:AS258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F263),$AA258:AT258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F263),$AA258:AU258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F263),$AA258:AV258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F263),$AA258:AW258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F263),$AA258:AX258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F263),$AA258:AY258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F263),$AA258:AZ258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F263),$AA258:BA258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F263),$AA258:BB258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F263),$AA258:BC258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F263),$AA258:BD258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F263),$AA258:BE258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F263),$AA258:BF258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F263),$AA258:BG258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F263),$AA258:BH258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F263),$AA258:BI258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F263),$AA258:BJ258) / IF($F263 = 0, 1, $F263) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E264 & \" - \" & E$176","v":"Accounting Depreciation - 9 years - Category 4 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA269:BJ269)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F264),$AA259:AA259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F264),$AA259:AB259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F264),$AA259:AC259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F264),$AA259:AD259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F264),$AA259:AE259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F264),$AA259:AF259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F264),$AA259:AG259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F264),$AA259:AH259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F264),$AA259:AI259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F264),$AA259:AJ259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F264),$AA259:AK259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F264),$AA259:AL259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F264),$AA259:AM259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F264),$AA259:AN259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F264),$AA259:AO259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F264),$AA259:AP259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F264),$AA259:AQ259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F264),$AA259:AR259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F264),$AA259:AS259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F264),$AA259:AT259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F264),$AA259:AU259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F264),$AA259:AV259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F264),$AA259:AW259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F264),$AA259:AX259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F264),$AA259:AY259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F264),$AA259:AZ259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F264),$AA259:BA259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F264),$AA259:BB259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F264),$AA259:BC259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F264),$AA259:BD259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F264),$AA259:BE259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F264),$AA259:BF259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F264),$AA259:BG259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F264),$AA259:BH259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F264),$AA259:BI259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F264),$AA259:BJ259) / IF($F264 = 0, 1, $F264) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E265 & \" - \" & E$176","v":"Accounting Depreciation - 10 years - Category 4 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA270:BJ270)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F265),$AA260:AA260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F265),$AA260:AB260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F265),$AA260:AC260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F265),$AA260:AD260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F265),$AA260:AE260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F265),$AA260:AF260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F265),$AA260:AG260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F265),$AA260:AH260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F265),$AA260:AI260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F265),$AA260:AJ260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F265),$AA260:AK260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F265),$AA260:AL260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F265),$AA260:AM260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F265),$AA260:AN260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F265),$AA260:AO260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F265),$AA260:AP260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F265),$AA260:AQ260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F265),$AA260:AR260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F265),$AA260:AS260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F265),$AA260:AT260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F265),$AA260:AU260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F265),$AA260:AV260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F265),$AA260:AW260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F265),$AA260:AX260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F265),$AA260:AY260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F265),$AA260:AZ260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F265),$AA260:BA260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F265),$AA260:BB260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F265),$AA260:BC260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F265),$AA260:BD260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F265),$AA260:BE260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F265),$AA260:BF260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F265),$AA260:BG260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F265),$AA260:BH260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F265),$AA260:BI260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F265),$AA260:BJ260) / IF($F265 = 0, 1, $F265) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E266 & \" - \" & E$176","v":"Accounting Depreciation - 15 years - Category 4 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA271:BJ271)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F266),$AA261:AA261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F266),$AA261:AB261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F266),$AA261:AC261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F266),$AA261:AD261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F266),$AA261:AE261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F266),$AA261:AF261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F266),$AA261:AG261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F266),$AA261:AH261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F266),$AA261:AI261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F266),$AA261:AJ261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F266),$AA261:AK261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F266),$AA261:AL261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F266),$AA261:AM261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F266),$AA261:AN261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F266),$AA261:AO261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F266),$AA261:AP261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F266),$AA261:AQ261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F266),$AA261:AR261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F266),$AA261:AS261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F266),$AA261:AT261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F266),$AA261:AU261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F266),$AA261:AV261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F266),$AA261:AW261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F266),$AA261:AX261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F266),$AA261:AY261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F266),$AA261:AZ261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F266),$AA261:BA261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F266),$AA261:BB261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F266),$AA261:BC261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F266),$AA261:BD261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F266),$AA261:BE261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F266),$AA261:BF261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F266),$AA261:BG261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F266),$AA261:BH261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F266),$AA261:BI261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F266),$AA261:BJ261) / IF($F266 = 0, 1, $F266) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 4 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA267:AA271)","v":0},{"$f":"SUM(AB267:AB271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Category 5"]
[null,null,null,null,{"$f":"'I_Series NERL'!E322","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G322","v":"%"},null,null,{"$f":"'I_Series NERL'!J322","v":0},null,{"$f":"'I_Series NERL'!L322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y322","v":0},null,{"$f":"'I_Series NERL'!AA322","v":0},{"$f":"'I_Series NERL'!AB322","v":0},{"$f":"'I_Series NERL'!AC322","v":0},{"$f":"'I_Series NERL'!AD322","v":0},{"$f":"'I_Series NERL'!AE322","v":0},{"$f":"'I_Series NERL'!AF322","v":0},{"$f":"'I_Series NERL'!AG322","v":0},{"$f":"'I_Series NERL'!AH322","v":0},{"$f":"'I_Series NERL'!AI322","v":0},{"$f":"'I_Series NERL'!AJ322","v":0},{"$f":"'I_Series NERL'!AK322","v":0},{"$f":"'I_Series NERL'!AL322","v":0},{"$f":"'I_Series NERL'!AM322","v":0},{"$f":"'I_Series NERL'!AN322","v":0},{"$f":"'I_Series NERL'!AO322","v":0},{"$f":"'I_Series NERL'!AP322","v":0},{"$f":"'I_Series NERL'!AQ322","v":0},{"$f":"'I_Series NERL'!AR322","v":0},{"$f":"'I_Series NERL'!AS322","v":0},{"$f":"'I_Series NERL'!AT322","v":0},{"$f":"'I_Series NERL'!AU322","v":0},{"$f":"'I_Series NERL'!AV322","v":0},{"$f":"'I_Series NERL'!AW322","v":0},{"$f":"'I_Series NERL'!AX322","v":0},{"$f":"'I_Series NERL'!AY322","v":0},{"$f":"'I_Series NERL'!AZ322","v":0},{"$f":"'I_Series NERL'!BA322","v":0},{"$f":"'I_Series NERL'!BB322","v":0},{"$f":"'I_Series NERL'!BC322","v":0},{"$f":"'I_Series NERL'!BD322","v":0},{"$f":"'I_Series NERL'!BE322","v":0},{"$f":"'I_Series NERL'!BF322","v":0},{"$f":"'I_Series NERL'!BG322","v":0},{"$f":"'I_Series NERL'!BH322","v":0},{"$f":"'I_Series NERL'!BI322","v":0},{"$f":"'I_Series NERL'!BJ322","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E323","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G323","v":"%"},null,null,{"$f":"'I_Series NERL'!J323","v":"CAA"},null,{"$f":"'I_Series NERL'!L323","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y323","v":0},null,{"$f":"'I_Series NERL'!AA323","v":1},{"$f":"'I_Series NERL'!AB323","v":1},{"$f":"'I_Series NERL'!AC323","v":1},{"$f":"'I_Series NERL'!AD323","v":1},{"$f":"'I_Series NERL'!AE323","v":1},{"$f":"'I_Series NERL'!AF323","v":1},{"$f":"'I_Series NERL'!AG323","v":1},{"$f":"'I_Series NERL'!AH323","v":1},{"$f":"'I_Series NERL'!AI323","v":1},{"$f":"'I_Series NERL'!AJ323","v":1},{"$f":"'I_Series NERL'!AK323","v":1},{"$f":"'I_Series NERL'!AL323","v":1},{"$f":"'I_Series NERL'!AM323","v":1},{"$f":"'I_Series NERL'!AN323","v":1},{"$f":"'I_Series NERL'!AO323","v":1},{"$f":"'I_Series NERL'!AP323","v":1},{"$f":"'I_Series NERL'!AQ323","v":1},{"$f":"'I_Series NERL'!AR323","v":1},{"$f":"'I_Series NERL'!AS323","v":1},{"$f":"'I_Series NERL'!AT323","v":1},{"$f":"'I_Series NERL'!AU323","v":1},{"$f":"'I_Series NERL'!AV323","v":1},{"$f":"'I_Series NERL'!AW323","v":1},{"$f":"'I_Series NERL'!AX323","v":1},{"$f":"'I_Series NERL'!AY323","v":1},{"$f":"'I_Series NERL'!AZ323","v":1},{"$f":"'I_Series NERL'!BA323","v":1},{"$f":"'I_Series NERL'!BB323","v":1},{"$f":"'I_Series NERL'!BC323","v":1},{"$f":"'I_Series NERL'!BD323","v":1},{"$f":"'I_Series NERL'!BE323","v":1},{"$f":"'I_Series NERL'!BF323","v":1},{"$f":"'I_Series NERL'!BG323","v":1},{"$f":"'I_Series NERL'!BH323","v":1},{"$f":"'I_Series NERL'!BI323","v":1},{"$f":"'I_Series NERL'!BJ323","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E324","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G324","v":"%"},null,null,{"$f":"'I_Series NERL'!J324","v":0},null,{"$f":"'I_Series NERL'!L324","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y324","v":0},null,{"$f":"'I_Series NERL'!AA324","v":0},{"$f":"'I_Series NERL'!AB324","v":0},{"$f":"'I_Series NERL'!AC324","v":0},{"$f":"'I_Series NERL'!AD324","v":0},{"$f":"'I_Series NERL'!AE324","v":0},{"$f":"'I_Series NERL'!AF324","v":0},{"$f":"'I_Series NERL'!AG324","v":0},{"$f":"'I_Series NERL'!AH324","v":0},{"$f":"'I_Series NERL'!AI324","v":0},{"$f":"'I_Series NERL'!AJ324","v":0},{"$f":"'I_Series NERL'!AK324","v":0},{"$f":"'I_Series NERL'!AL324","v":0},{"$f":"'I_Series NERL'!AM324","v":0},{"$f":"'I_Series NERL'!AN324","v":0},{"$f":"'I_Series NERL'!AO324","v":0},{"$f":"'I_Series NERL'!AP324","v":0},{"$f":"'I_Series NERL'!AQ324","v":0},{"$f":"'I_Series NERL'!AR324","v":0},{"$f":"'I_Series NERL'!AS324","v":0},{"$f":"'I_Series NERL'!AT324","v":0},{"$f":"'I_Series NERL'!AU324","v":0},{"$f":"'I_Series NERL'!AV324","v":0},{"$f":"'I_Series NERL'!AW324","v":0},{"$f":"'I_Series NERL'!AX324","v":0},{"$f":"'I_Series NERL'!AY324","v":0},{"$f":"'I_Series NERL'!AZ324","v":0},{"$f":"'I_Series NERL'!BA324","v":0},{"$f":"'I_Series NERL'!BB324","v":0},{"$f":"'I_Series NERL'!BC324","v":0},{"$f":"'I_Series NERL'!BD324","v":0},{"$f":"'I_Series NERL'!BE324","v":0},{"$f":"'I_Series NERL'!BF324","v":0},{"$f":"'I_Series NERL'!BG324","v":0},{"$f":"'I_Series NERL'!BH324","v":0},{"$f":"'I_Series NERL'!BI324","v":0},{"$f":"'I_Series NERL'!BJ324","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E325","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G325","v":"%"},null,null,{"$f":"'I_Series NERL'!J325","v":0},null,{"$f":"'I_Series NERL'!L325","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y325","v":0},null,{"$f":"'I_Series NERL'!AA325","v":0},{"$f":"'I_Series NERL'!AB325","v":0},{"$f":"'I_Series NERL'!AC325","v":0},{"$f":"'I_Series NERL'!AD325","v":0},{"$f":"'I_Series NERL'!AE325","v":0},{"$f":"'I_Series NERL'!AF325","v":0},{"$f":"'I_Series NERL'!AG325","v":0},{"$f":"'I_Series NERL'!AH325","v":0},{"$f":"'I_Series NERL'!AI325","v":0},{"$f":"'I_Series NERL'!AJ325","v":0},{"$f":"'I_Series NERL'!AK325","v":0},{"$f":"'I_Series NERL'!AL325","v":0},{"$f":"'I_Series NERL'!AM325","v":0},{"$f":"'I_Series NERL'!AN325","v":0},{"$f":"'I_Series NERL'!AO325","v":0},{"$f":"'I_Series NERL'!AP325","v":0},{"$f":"'I_Series NERL'!AQ325","v":0},{"$f":"'I_Series NERL'!AR325","v":0},{"$f":"'I_Series NERL'!AS325","v":0},{"$f":"'I_Series NERL'!AT325","v":0},{"$f":"'I_Series NERL'!AU325","v":0},{"$f":"'I_Series NERL'!AV325","v":0},{"$f":"'I_Series NERL'!AW325","v":0},{"$f":"'I_Series NERL'!AX325","v":0},{"$f":"'I_Series NERL'!AY325","v":0},{"$f":"'I_Series NERL'!AZ325","v":0},{"$f":"'I_Series NERL'!BA325","v":0},{"$f":"'I_Series NERL'!BB325","v":0},{"$f":"'I_Series NERL'!BC325","v":0},{"$f":"'I_Series NERL'!BD325","v":0},{"$f":"'I_Series NERL'!BE325","v":0},{"$f":"'I_Series NERL'!BF325","v":0},{"$f":"'I_Series NERL'!BG325","v":0},{"$f":"'I_Series NERL'!BH325","v":0},{"$f":"'I_Series NERL'!BI325","v":0},{"$f":"'I_Series NERL'!BJ325","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E326","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G326","v":"%"},null,null,{"$f":"'I_Series NERL'!J326","v":0},null,{"$f":"'I_Series NERL'!L326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y326","v":0},null,{"$f":"'I_Series NERL'!AA326","v":0},{"$f":"'I_Series NERL'!AB326","v":0},{"$f":"'I_Series NERL'!AC326","v":0},{"$f":"'I_Series NERL'!AD326","v":0},{"$f":"'I_Series NERL'!AE326","v":0},{"$f":"'I_Series NERL'!AF326","v":0},{"$f":"'I_Series NERL'!AG326","v":0},{"$f":"'I_Series NERL'!AH326","v":0},{"$f":"'I_Series NERL'!AI326","v":0},{"$f":"'I_Series NERL'!AJ326","v":0},{"$f":"'I_Series NERL'!AK326","v":0},{"$f":"'I_Series NERL'!AL326","v":0},{"$f":"'I_Series NERL'!AM326","v":0},{"$f":"'I_Series NERL'!AN326","v":0},{"$f":"'I_Series NERL'!AO326","v":0},{"$f":"'I_Series NERL'!AP326","v":0},{"$f":"'I_Series NERL'!AQ326","v":0},{"$f":"'I_Series NERL'!AR326","v":0},{"$f":"'I_Series NERL'!AS326","v":0},{"$f":"'I_Series NERL'!AT326","v":0},{"$f":"'I_Series NERL'!AU326","v":0},{"$f":"'I_Series NERL'!AV326","v":0},{"$f":"'I_Series NERL'!AW326","v":0},{"$f":"'I_Series NERL'!AX326","v":0},{"$f":"'I_Series NERL'!AY326","v":0},{"$f":"'I_Series NERL'!AZ326","v":0},{"$f":"'I_Series NERL'!BA326","v":0},{"$f":"'I_Series NERL'!BB326","v":0},{"$f":"'I_Series NERL'!BC326","v":0},{"$f":"'I_Series NERL'!BD326","v":0},{"$f":"'I_Series NERL'!BE326","v":0},{"$f":"'I_Series NERL'!BF326","v":0},{"$f":"'I_Series NERL'!BG326","v":0},{"$f":"'I_Series NERL'!BH326","v":0},{"$f":"'I_Series NERL'!BI326","v":0},{"$f":"'I_Series NERL'!BJ326","v":0}]
[null,null,null,null,{"$f":"E275 & \" - \" & E$177","v":"Accounting Depreciation - 7 years - Category 5 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$177 * AA275","v":0},{"$f":"AB$177 * AB275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E276 & \" - \" & E$177","v":"Accounting Depreciation - 8 years - Category 5 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$177 * AA276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E277 & \" - \" & E$177","v":"Accounting Depreciation - 9 years - Category 5 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E278 & \" - \" & E$177","v":"Accounting Depreciation - 10 years - Category 5 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E279 & \" - \" & E$177","v":"Accounting Depreciation - 15 years - Category 5 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E285 & \" - \" & E$177","v":"Accounting Depreciation - 7 years - Category 5 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA290:BJ290)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F285),$AA280:AA280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F285),$AA280:AB280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F285),$AA280:AC280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F285),$AA280:AD280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F285),$AA280:AE280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F285),$AA280:AF280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F285),$AA280:AG280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F285),$AA280:AH280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F285),$AA280:AI280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F285),$AA280:AJ280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F285),$AA280:AK280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F285),$AA280:AL280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F285),$AA280:AM280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F285),$AA280:AN280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F285),$AA280:AO280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F285),$AA280:AP280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F285),$AA280:AQ280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F285),$AA280:AR280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F285),$AA280:AS280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F285),$AA280:AT280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F285),$AA280:AU280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F285),$AA280:AV280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F285),$AA280:AW280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F285),$AA280:AX280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F285),$AA280:AY280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F285),$AA280:AZ280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F285),$AA280:BA280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F285),$AA280:BB280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F285),$AA280:BC280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F285),$AA280:BD280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F285),$AA280:BE280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F285),$AA280:BF280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F285),$AA280:BG280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F285),$AA280:BH280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F285),$AA280:BI280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F285),$AA280:BJ280) / IF($F285 = 0, 1, $F285) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E286 & \" - \" & E$177","v":"Accounting Depreciation - 8 years - Category 5 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA291:BJ291)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F286),$AA281:AA281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F286),$AA281:AB281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F286),$AA281:AC281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F286),$AA281:AD281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F286),$AA281:AE281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F286),$AA281:AF281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F286),$AA281:AG281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F286),$AA281:AH281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F286),$AA281:AI281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F286),$AA281:AJ281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F286),$AA281:AK281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F286),$AA281:AL281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F286),$AA281:AM281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F286),$AA281:AN281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F286),$AA281:AO281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F286),$AA281:AP281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F286),$AA281:AQ281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F286),$AA281:AR281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F286),$AA281:AS281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F286),$AA281:AT281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F286),$AA281:AU281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F286),$AA281:AV281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F286),$AA281:AW281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F286),$AA281:AX281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F286),$AA281:AY281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F286),$AA281:AZ281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F286),$AA281:BA281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F286),$AA281:BB281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F286),$AA281:BC281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F286),$AA281:BD281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F286),$AA281:BE281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F286),$AA281:BF281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F286),$AA281:BG281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F286),$AA281:BH281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F286),$AA281:BI281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F286),$AA281:BJ281) / IF($F286 = 0, 1, $F286) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E287 & \" - \" & E$177","v":"Accounting Depreciation - 9 years - Category 5 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA292:BJ292)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F287),$AA282:AA282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F287),$AA282:AB282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F287),$AA282:AC282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F287),$AA282:AD282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F287),$AA282:AE282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F287),$AA282:AF282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F287),$AA282:AG282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F287),$AA282:AH282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F287),$AA282:AI282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F287),$AA282:AJ282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F287),$AA282:AK282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F287),$AA282:AL282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F287),$AA282:AM282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F287),$AA282:AN282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F287),$AA282:AO282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F287),$AA282:AP282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F287),$AA282:AQ282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F287),$AA282:AR282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F287),$AA282:AS282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F287),$AA282:AT282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F287),$AA282:AU282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F287),$AA282:AV282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F287),$AA282:AW282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F287),$AA282:AX282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F287),$AA282:AY282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F287),$AA282:AZ282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F287),$AA282:BA282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F287),$AA282:BB282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F287),$AA282:BC282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F287),$AA282:BD282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F287),$AA282:BE282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F287),$AA282:BF282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F287),$AA282:BG282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F287),$AA282:BH282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F287),$AA282:BI282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F287),$AA282:BJ282) / IF($F287 = 0, 1, $F287) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E288 & \" - \" & E$177","v":"Accounting Depreciation - 10 years - Category 5 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA293:BJ293)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F288),$AA283:AA283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F288),$AA283:AB283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F288),$AA283:AC283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F288),$AA283:AD283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F288),$AA283:AE283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F288),$AA283:AF283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F288),$AA283:AG283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F288),$AA283:AH283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F288),$AA283:AI283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F288),$AA283:AJ283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F288),$AA283:AK283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F288),$AA283:AL283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F288),$AA283:AM283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F288),$AA283:AN283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F288),$AA283:AO283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F288),$AA283:AP283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F288),$AA283:AQ283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F288),$AA283:AR283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F288),$AA283:AS283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F288),$AA283:AT283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F288),$AA283:AU283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F288),$AA283:AV283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F288),$AA283:AW283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F288),$AA283:AX283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F288),$AA283:AY283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F288),$AA283:AZ283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F288),$AA283:BA283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F288),$AA283:BB283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F288),$AA283:BC283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F288),$AA283:BD283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F288),$AA283:BE283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F288),$AA283:BF283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F288),$AA283:BG283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F288),$AA283:BH283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F288),$AA283:BI283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F288),$AA283:BJ283) / IF($F288 = 0, 1, $F288) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E289 & \" - \" & E$177","v":"Accounting Depreciation - 15 years - Category 5 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA294:BJ294)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F289),$AA284:AA284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F289),$AA284:AB284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F289),$AA284:AC284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F289),$AA284:AD284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F289),$AA284:AE284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F289),$AA284:AF284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F289),$AA284:AG284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F289),$AA284:AH284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F289),$AA284:AI284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F289),$AA284:AJ284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F289),$AA284:AK284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F289),$AA284:AL284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F289),$AA284:AM284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F289),$AA284:AN284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F289),$AA284:AO284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F289),$AA284:AP284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F289),$AA284:AQ284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F289),$AA284:AR284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F289),$AA284:AS284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F289),$AA284:AT284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F289),$AA284:AU284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F289),$AA284:AV284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F289),$AA284:AW284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F289),$AA284:AX284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F289),$AA284:AY284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F289),$AA284:AZ284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F289),$AA284:BA284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F289),$AA284:BB284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F289),$AA284:BC284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F289),$AA284:BD284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F289),$AA284:BE284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F289),$AA284:BF284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F289),$AA284:BG284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F289),$AA284:BH284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F289),$AA284:BI284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F289),$AA284:BJ284) / IF($F289 = 0, 1, $F289) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 5 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA290:AA294)","v":0},{"$f":"SUM(AB290:AB294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Category 6"]
[null,null,null,null,{"$f":"'I_Series NERL'!E343","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G343","v":"%"},null,null,{"$f":"'I_Series NERL'!J343","v":0},null,{"$f":"'I_Series NERL'!L343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y343","v":0},null,{"$f":"'I_Series NERL'!AA343","v":0},{"$f":"'I_Series NERL'!AB343","v":0},{"$f":"'I_Series NERL'!AC343","v":0},{"$f":"'I_Series NERL'!AD343","v":0},{"$f":"'I_Series NERL'!AE343","v":0},{"$f":"'I_Series NERL'!AF343","v":0},{"$f":"'I_Series NERL'!AG343","v":0},{"$f":"'I_Series NERL'!AH343","v":0},{"$f":"'I_Series NERL'!AI343","v":0},{"$f":"'I_Series NERL'!AJ343","v":0},{"$f":"'I_Series NERL'!AK343","v":0},{"$f":"'I_Series NERL'!AL343","v":0},{"$f":"'I_Series NERL'!AM343","v":0},{"$f":"'I_Series NERL'!AN343","v":0},{"$f":"'I_Series NERL'!AO343","v":0},{"$f":"'I_Series NERL'!AP343","v":0},{"$f":"'I_Series NERL'!AQ343","v":0},{"$f":"'I_Series NERL'!AR343","v":0},{"$f":"'I_Series NERL'!AS343","v":0},{"$f":"'I_Series NERL'!AT343","v":0},{"$f":"'I_Series NERL'!AU343","v":0},{"$f":"'I_Series NERL'!AV343","v":0},{"$f":"'I_Series NERL'!AW343","v":0},{"$f":"'I_Series NERL'!AX343","v":0},{"$f":"'I_Series NERL'!AY343","v":0},{"$f":"'I_Series NERL'!AZ343","v":0},{"$f":"'I_Series NERL'!BA343","v":0},{"$f":"'I_Series NERL'!BB343","v":0},{"$f":"'I_Series NERL'!BC343","v":0},{"$f":"'I_Series NERL'!BD343","v":0},{"$f":"'I_Series NERL'!BE343","v":0},{"$f":"'I_Series NERL'!BF343","v":0},{"$f":"'I_Series NERL'!BG343","v":0},{"$f":"'I_Series NERL'!BH343","v":0},{"$f":"'I_Series NERL'!BI343","v":0},{"$f":"'I_Series NERL'!BJ343","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E344","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G344","v":"%"},null,null,{"$f":"'I_Series NERL'!J344","v":"CAA"},null,{"$f":"'I_Series NERL'!L344","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y344","v":0},null,{"$f":"'I_Series NERL'!AA344","v":1},{"$f":"'I_Series NERL'!AB344","v":1},{"$f":"'I_Series NERL'!AC344","v":1},{"$f":"'I_Series NERL'!AD344","v":1},{"$f":"'I_Series NERL'!AE344","v":1},{"$f":"'I_Series NERL'!AF344","v":1},{"$f":"'I_Series NERL'!AG344","v":1},{"$f":"'I_Series NERL'!AH344","v":1},{"$f":"'I_Series NERL'!AI344","v":1},{"$f":"'I_Series NERL'!AJ344","v":1},{"$f":"'I_Series NERL'!AK344","v":1},{"$f":"'I_Series NERL'!AL344","v":1},{"$f":"'I_Series NERL'!AM344","v":1},{"$f":"'I_Series NERL'!AN344","v":1},{"$f":"'I_Series NERL'!AO344","v":1},{"$f":"'I_Series NERL'!AP344","v":1},{"$f":"'I_Series NERL'!AQ344","v":1},{"$f":"'I_Series NERL'!AR344","v":1},{"$f":"'I_Series NERL'!AS344","v":1},{"$f":"'I_Series NERL'!AT344","v":1},{"$f":"'I_Series NERL'!AU344","v":1},{"$f":"'I_Series NERL'!AV344","v":1},{"$f":"'I_Series NERL'!AW344","v":1},{"$f":"'I_Series NERL'!AX344","v":1},{"$f":"'I_Series NERL'!AY344","v":1},{"$f":"'I_Series NERL'!AZ344","v":1},{"$f":"'I_Series NERL'!BA344","v":1},{"$f":"'I_Series NERL'!BB344","v":1},{"$f":"'I_Series NERL'!BC344","v":1},{"$f":"'I_Series NERL'!BD344","v":1},{"$f":"'I_Series NERL'!BE344","v":1},{"$f":"'I_Series NERL'!BF344","v":1},{"$f":"'I_Series NERL'!BG344","v":1},{"$f":"'I_Series NERL'!BH344","v":1},{"$f":"'I_Series NERL'!BI344","v":1},{"$f":"'I_Series NERL'!BJ344","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E345","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G345","v":"%"},null,null,{"$f":"'I_Series NERL'!J345","v":0},null,{"$f":"'I_Series NERL'!L345","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y345","v":0},null,{"$f":"'I_Series NERL'!AA345","v":0},{"$f":"'I_Series NERL'!AB345","v":0},{"$f":"'I_Series NERL'!AC345","v":0},{"$f":"'I_Series NERL'!AD345","v":0},{"$f":"'I_Series NERL'!AE345","v":0},{"$f":"'I_Series NERL'!AF345","v":0},{"$f":"'I_Series NERL'!AG345","v":0},{"$f":"'I_Series NERL'!AH345","v":0},{"$f":"'I_Series NERL'!AI345","v":0},{"$f":"'I_Series NERL'!AJ345","v":0},{"$f":"'I_Series NERL'!AK345","v":0},{"$f":"'I_Series NERL'!AL345","v":0},{"$f":"'I_Series NERL'!AM345","v":0},{"$f":"'I_Series NERL'!AN345","v":0},{"$f":"'I_Series NERL'!AO345","v":0},{"$f":"'I_Series NERL'!AP345","v":0},{"$f":"'I_Series NERL'!AQ345","v":0},{"$f":"'I_Series NERL'!AR345","v":0},{"$f":"'I_Series NERL'!AS345","v":0},{"$f":"'I_Series NERL'!AT345","v":0},{"$f":"'I_Series NERL'!AU345","v":0},{"$f":"'I_Series NERL'!AV345","v":0},{"$f":"'I_Series NERL'!AW345","v":0},{"$f":"'I_Series NERL'!AX345","v":0},{"$f":"'I_Series NERL'!AY345","v":0},{"$f":"'I_Series NERL'!AZ345","v":0},{"$f":"'I_Series NERL'!BA345","v":0},{"$f":"'I_Series NERL'!BB345","v":0},{"$f":"'I_Series NERL'!BC345","v":0},{"$f":"'I_Series NERL'!BD345","v":0},{"$f":"'I_Series NERL'!BE345","v":0},{"$f":"'I_Series NERL'!BF345","v":0},{"$f":"'I_Series NERL'!BG345","v":0},{"$f":"'I_Series NERL'!BH345","v":0},{"$f":"'I_Series NERL'!BI345","v":0},{"$f":"'I_Series NERL'!BJ345","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E346","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G346","v":"%"},null,null,{"$f":"'I_Series NERL'!J346","v":0},null,{"$f":"'I_Series NERL'!L346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y346","v":0},null,{"$f":"'I_Series NERL'!AA346","v":0},{"$f":"'I_Series NERL'!AB346","v":0},{"$f":"'I_Series NERL'!AC346","v":0},{"$f":"'I_Series NERL'!AD346","v":0},{"$f":"'I_Series NERL'!AE346","v":0},{"$f":"'I_Series NERL'!AF346","v":0},{"$f":"'I_Series NERL'!AG346","v":0},{"$f":"'I_Series NERL'!AH346","v":0},{"$f":"'I_Series NERL'!AI346","v":0},{"$f":"'I_Series NERL'!AJ346","v":0},{"$f":"'I_Series NERL'!AK346","v":0},{"$f":"'I_Series NERL'!AL346","v":0},{"$f":"'I_Series NERL'!AM346","v":0},{"$f":"'I_Series NERL'!AN346","v":0},{"$f":"'I_Series NERL'!AO346","v":0},{"$f":"'I_Series NERL'!AP346","v":0},{"$f":"'I_Series NERL'!AQ346","v":0},{"$f":"'I_Series NERL'!AR346","v":0},{"$f":"'I_Series NERL'!AS346","v":0},{"$f":"'I_Series NERL'!AT346","v":0},{"$f":"'I_Series NERL'!AU346","v":0},{"$f":"'I_Series NERL'!AV346","v":0},{"$f":"'I_Series NERL'!AW346","v":0},{"$f":"'I_Series NERL'!AX346","v":0},{"$f":"'I_Series NERL'!AY346","v":0},{"$f":"'I_Series NERL'!AZ346","v":0},{"$f":"'I_Series NERL'!BA346","v":0},{"$f":"'I_Series NERL'!BB346","v":0},{"$f":"'I_Series NERL'!BC346","v":0},{"$f":"'I_Series NERL'!BD346","v":0},{"$f":"'I_Series NERL'!BE346","v":0},{"$f":"'I_Series NERL'!BF346","v":0},{"$f":"'I_Series NERL'!BG346","v":0},{"$f":"'I_Series NERL'!BH346","v":0},{"$f":"'I_Series NERL'!BI346","v":0},{"$f":"'I_Series NERL'!BJ346","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E347","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G347","v":"%"},null,null,{"$f":"'I_Series NERL'!J347","v":0},null,{"$f":"'I_Series NERL'!L347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y347","v":0},null,{"$f":"'I_Series NERL'!AA347","v":0},{"$f":"'I_Series NERL'!AB347","v":0},{"$f":"'I_Series NERL'!AC347","v":0},{"$f":"'I_Series NERL'!AD347","v":0},{"$f":"'I_Series NERL'!AE347","v":0},{"$f":"'I_Series NERL'!AF347","v":0},{"$f":"'I_Series NERL'!AG347","v":0},{"$f":"'I_Series NERL'!AH347","v":0},{"$f":"'I_Series NERL'!AI347","v":0},{"$f":"'I_Series NERL'!AJ347","v":0},{"$f":"'I_Series NERL'!AK347","v":0},{"$f":"'I_Series NERL'!AL347","v":0},{"$f":"'I_Series NERL'!AM347","v":0},{"$f":"'I_Series NERL'!AN347","v":0},{"$f":"'I_Series NERL'!AO347","v":0},{"$f":"'I_Series NERL'!AP347","v":0},{"$f":"'I_Series NERL'!AQ347","v":0},{"$f":"'I_Series NERL'!AR347","v":0},{"$f":"'I_Series NERL'!AS347","v":0},{"$f":"'I_Series NERL'!AT347","v":0},{"$f":"'I_Series NERL'!AU347","v":0},{"$f":"'I_Series NERL'!AV347","v":0},{"$f":"'I_Series NERL'!AW347","v":0},{"$f":"'I_Series NERL'!AX347","v":0},{"$f":"'I_Series NERL'!AY347","v":0},{"$f":"'I_Series NERL'!AZ347","v":0},{"$f":"'I_Series NERL'!BA347","v":0},{"$f":"'I_Series NERL'!BB347","v":0},{"$f":"'I_Series NERL'!BC347","v":0},{"$f":"'I_Series NERL'!BD347","v":0},{"$f":"'I_Series NERL'!BE347","v":0},{"$f":"'I_Series NERL'!BF347","v":0},{"$f":"'I_Series NERL'!BG347","v":0},{"$f":"'I_Series NERL'!BH347","v":0},{"$f":"'I_Series NERL'!BI347","v":0},{"$f":"'I_Series NERL'!BJ347","v":0}]
[null,null,null,null,{"$f":"E298 & \" - \" & E$178","v":"Accounting Depreciation - 7 years - Category 6 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$178 * AA298","v":0},{"$f":"AB$178 * AB298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E299 & \" - \" & E$178","v":"Accounting Depreciation - 8 years - Category 6 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$178 * AA299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E300 & \" - \" & E$178","v":"Accounting Depreciation - 9 years - Category 6 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E301 & \" - \" & E$178","v":"Accounting Depreciation - 10 years - Category 6 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E302 & \" - \" & E$178","v":"Accounting Depreciation - 15 years - Category 6 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E308 & \" - \" & E$177","v":"Accounting Depreciation - 7 years - Category 5 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA313:BJ313)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F308),$AA303:AA303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F308),$AA303:AB303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F308),$AA303:AC303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F308),$AA303:AD303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F308),$AA303:AE303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F308),$AA303:AF303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F308),$AA303:AG303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F308),$AA303:AH303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F308),$AA303:AI303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F308),$AA303:AJ303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F308),$AA303:AK303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F308),$AA303:AL303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F308),$AA303:AM303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F308),$AA303:AN303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F308),$AA303:AO303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F308),$AA303:AP303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F308),$AA303:AQ303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F308),$AA303:AR303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F308),$AA303:AS303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F308),$AA303:AT303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F308),$AA303:AU303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F308),$AA303:AV303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F308),$AA303:AW303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F308),$AA303:AX303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F308),$AA303:AY303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F308),$AA303:AZ303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F308),$AA303:BA303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F308),$AA303:BB303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F308),$AA303:BC303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F308),$AA303:BD303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F308),$AA303:BE303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F308),$AA303:BF303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F308),$AA303:BG303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F308),$AA303:BH303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F308),$AA303:BI303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F308),$AA303:BJ303) / IF($F308 = 0, 1, $F308) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E309 & \" - \" & E$177","v":"Accounting Depreciation - 8 years - Category 5 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA314:BJ314)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F309),$AA304:AA304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F309),$AA304:AB304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F309),$AA304:AC304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F309),$AA304:AD304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F309),$AA304:AE304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F309),$AA304:AF304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F309),$AA304:AG304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F309),$AA304:AH304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F309),$AA304:AI304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F309),$AA304:AJ304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F309),$AA304:AK304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F309),$AA304:AL304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F309),$AA304:AM304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F309),$AA304:AN304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F309),$AA304:AO304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F309),$AA304:AP304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F309),$AA304:AQ304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F309),$AA304:AR304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F309),$AA304:AS304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F309),$AA304:AT304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F309),$AA304:AU304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F309),$AA304:AV304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F309),$AA304:AW304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F309),$AA304:AX304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F309),$AA304:AY304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F309),$AA304:AZ304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F309),$AA304:BA304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F309),$AA304:BB304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F309),$AA304:BC304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F309),$AA304:BD304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F309),$AA304:BE304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F309),$AA304:BF304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F309),$AA304:BG304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F309),$AA304:BH304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F309),$AA304:BI304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F309),$AA304:BJ304) / IF($F309 = 0, 1, $F309) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E310 & \" - \" & E$177","v":"Accounting Depreciation - 9 years - Category 5 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA315:BJ315)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F310),$AA305:AA305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F310),$AA305:AB305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F310),$AA305:AC305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F310),$AA305:AD305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F310),$AA305:AE305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F310),$AA305:AF305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F310),$AA305:AG305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F310),$AA305:AH305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F310),$AA305:AI305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F310),$AA305:AJ305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F310),$AA305:AK305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F310),$AA305:AL305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F310),$AA305:AM305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F310),$AA305:AN305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F310),$AA305:AO305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F310),$AA305:AP305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F310),$AA305:AQ305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F310),$AA305:AR305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F310),$AA305:AS305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F310),$AA305:AT305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F310),$AA305:AU305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F310),$AA305:AV305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F310),$AA305:AW305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F310),$AA305:AX305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F310),$AA305:AY305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F310),$AA305:AZ305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F310),$AA305:BA305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F310),$AA305:BB305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F310),$AA305:BC305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F310),$AA305:BD305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F310),$AA305:BE305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F310),$AA305:BF305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F310),$AA305:BG305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F310),$AA305:BH305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F310),$AA305:BI305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F310),$AA305:BJ305) / IF($F310 = 0, 1, $F310) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E311 & \" - \" & E$177","v":"Accounting Depreciation - 10 years - Category 5 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA316:BJ316)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F311),$AA306:AA306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F311),$AA306:AB306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F311),$AA306:AC306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F311),$AA306:AD306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F311),$AA306:AE306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F311),$AA306:AF306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F311),$AA306:AG306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F311),$AA306:AH306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F311),$AA306:AI306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F311),$AA306:AJ306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F311),$AA306:AK306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F311),$AA306:AL306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F311),$AA306:AM306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F311),$AA306:AN306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F311),$AA306:AO306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F311),$AA306:AP306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F311),$AA306:AQ306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F311),$AA306:AR306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F311),$AA306:AS306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F311),$AA306:AT306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F311),$AA306:AU306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F311),$AA306:AV306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F311),$AA306:AW306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F311),$AA306:AX306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F311),$AA306:AY306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F311),$AA306:AZ306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F311),$AA306:BA306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F311),$AA306:BB306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F311),$AA306:BC306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F311),$AA306:BD306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F311),$AA306:BE306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F311),$AA306:BF306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F311),$AA306:BG306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F311),$AA306:BH306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F311),$AA306:BI306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F311),$AA306:BJ306) / IF($F311 = 0, 1, $F311) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E312 & \" - \" & E$177","v":"Accounting Depreciation - 15 years - Category 5 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA317:BJ317)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F312),$AA307:AA307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F312),$AA307:AB307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F312),$AA307:AC307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F312),$AA307:AD307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F312),$AA307:AE307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F312),$AA307:AF307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F312),$AA307:AG307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F312),$AA307:AH307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F312),$AA307:AI307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F312),$AA307:AJ307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F312),$AA307:AK307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F312),$AA307:AL307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F312),$AA307:AM307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F312),$AA307:AN307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F312),$AA307:AO307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F312),$AA307:AP307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F312),$AA307:AQ307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F312),$AA307:AR307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F312),$AA307:AS307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F312),$AA307:AT307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F312),$AA307:AU307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F312),$AA307:AV307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F312),$AA307:AW307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F312),$AA307:AX307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F312),$AA307:AY307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F312),$AA307:AZ307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F312),$AA307:BA307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F312),$AA307:BB307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F312),$AA307:BC307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F312),$AA307:BD307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F312),$AA307:BE307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F312),$AA307:BF307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F312),$AA307:BG307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F312),$AA307:BH307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F312),$AA307:BI307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F312),$AA307:BJ307) / IF($F312 = 0, 1, $F312) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 6 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA313:AA317)","v":0},{"$f":"SUM(AB313:AB317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Category 7"]
[null,null,null,null,{"$f":"'I_Series NERL'!E364","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G364","v":"%"},null,null,{"$f":"'I_Series NERL'!J364","v":0},null,{"$f":"'I_Series NERL'!L364","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y364","v":0},null,{"$f":"'I_Series NERL'!AA364","v":0},{"$f":"'I_Series NERL'!AB364","v":0},{"$f":"'I_Series NERL'!AC364","v":0},{"$f":"'I_Series NERL'!AD364","v":0},{"$f":"'I_Series NERL'!AE364","v":0},{"$f":"'I_Series NERL'!AF364","v":0},{"$f":"'I_Series NERL'!AG364","v":0},{"$f":"'I_Series NERL'!AH364","v":0},{"$f":"'I_Series NERL'!AI364","v":0},{"$f":"'I_Series NERL'!AJ364","v":0},{"$f":"'I_Series NERL'!AK364","v":0},{"$f":"'I_Series NERL'!AL364","v":0},{"$f":"'I_Series NERL'!AM364","v":0},{"$f":"'I_Series NERL'!AN364","v":0},{"$f":"'I_Series NERL'!AO364","v":0},{"$f":"'I_Series NERL'!AP364","v":0},{"$f":"'I_Series NERL'!AQ364","v":0},{"$f":"'I_Series NERL'!AR364","v":0},{"$f":"'I_Series NERL'!AS364","v":0},{"$f":"'I_Series NERL'!AT364","v":0},{"$f":"'I_Series NERL'!AU364","v":0},{"$f":"'I_Series NERL'!AV364","v":0},{"$f":"'I_Series NERL'!AW364","v":0},{"$f":"'I_Series NERL'!AX364","v":0},{"$f":"'I_Series NERL'!AY364","v":0},{"$f":"'I_Series NERL'!AZ364","v":0},{"$f":"'I_Series NERL'!BA364","v":0},{"$f":"'I_Series NERL'!BB364","v":0},{"$f":"'I_Series NERL'!BC364","v":0},{"$f":"'I_Series NERL'!BD364","v":0},{"$f":"'I_Series NERL'!BE364","v":0},{"$f":"'I_Series NERL'!BF364","v":0},{"$f":"'I_Series NERL'!BG364","v":0},{"$f":"'I_Series NERL'!BH364","v":0},{"$f":"'I_Series NERL'!BI364","v":0},{"$f":"'I_Series NERL'!BJ364","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E365","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G365","v":"%"},null,null,{"$f":"'I_Series NERL'!J365","v":"CAA"},null,{"$f":"'I_Series NERL'!L365","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y365","v":0},null,{"$f":"'I_Series NERL'!AA365","v":1},{"$f":"'I_Series NERL'!AB365","v":1},{"$f":"'I_Series NERL'!AC365","v":1},{"$f":"'I_Series NERL'!AD365","v":1},{"$f":"'I_Series NERL'!AE365","v":1},{"$f":"'I_Series NERL'!AF365","v":1},{"$f":"'I_Series NERL'!AG365","v":1},{"$f":"'I_Series NERL'!AH365","v":1},{"$f":"'I_Series NERL'!AI365","v":1},{"$f":"'I_Series NERL'!AJ365","v":1},{"$f":"'I_Series NERL'!AK365","v":1},{"$f":"'I_Series NERL'!AL365","v":1},{"$f":"'I_Series NERL'!AM365","v":1},{"$f":"'I_Series NERL'!AN365","v":1},{"$f":"'I_Series NERL'!AO365","v":1},{"$f":"'I_Series NERL'!AP365","v":1},{"$f":"'I_Series NERL'!AQ365","v":1},{"$f":"'I_Series NERL'!AR365","v":1},{"$f":"'I_Series NERL'!AS365","v":1},{"$f":"'I_Series NERL'!AT365","v":1},{"$f":"'I_Series NERL'!AU365","v":1},{"$f":"'I_Series NERL'!AV365","v":1},{"$f":"'I_Series NERL'!AW365","v":1},{"$f":"'I_Series NERL'!AX365","v":1},{"$f":"'I_Series NERL'!AY365","v":1},{"$f":"'I_Series NERL'!AZ365","v":1},{"$f":"'I_Series NERL'!BA365","v":1},{"$f":"'I_Series NERL'!BB365","v":1},{"$f":"'I_Series NERL'!BC365","v":1},{"$f":"'I_Series NERL'!BD365","v":1},{"$f":"'I_Series NERL'!BE365","v":1},{"$f":"'I_Series NERL'!BF365","v":1},{"$f":"'I_Series NERL'!BG365","v":1},{"$f":"'I_Series NERL'!BH365","v":1},{"$f":"'I_Series NERL'!BI365","v":1},{"$f":"'I_Series NERL'!BJ365","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E366","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G366","v":"%"},null,null,{"$f":"'I_Series NERL'!J366","v":0},null,{"$f":"'I_Series NERL'!L366","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y366","v":0},null,{"$f":"'I_Series NERL'!AA366","v":0},{"$f":"'I_Series NERL'!AB366","v":0},{"$f":"'I_Series NERL'!AC366","v":0},{"$f":"'I_Series NERL'!AD366","v":0},{"$f":"'I_Series NERL'!AE366","v":0},{"$f":"'I_Series NERL'!AF366","v":0},{"$f":"'I_Series NERL'!AG366","v":0},{"$f":"'I_Series NERL'!AH366","v":0},{"$f":"'I_Series NERL'!AI366","v":0},{"$f":"'I_Series NERL'!AJ366","v":0},{"$f":"'I_Series NERL'!AK366","v":0},{"$f":"'I_Series NERL'!AL366","v":0},{"$f":"'I_Series NERL'!AM366","v":0},{"$f":"'I_Series NERL'!AN366","v":0},{"$f":"'I_Series NERL'!AO366","v":0},{"$f":"'I_Series NERL'!AP366","v":0},{"$f":"'I_Series NERL'!AQ366","v":0},{"$f":"'I_Series NERL'!AR366","v":0},{"$f":"'I_Series NERL'!AS366","v":0},{"$f":"'I_Series NERL'!AT366","v":0},{"$f":"'I_Series NERL'!AU366","v":0},{"$f":"'I_Series NERL'!AV366","v":0},{"$f":"'I_Series NERL'!AW366","v":0},{"$f":"'I_Series NERL'!AX366","v":0},{"$f":"'I_Series NERL'!AY366","v":0},{"$f":"'I_Series NERL'!AZ366","v":0},{"$f":"'I_Series NERL'!BA366","v":0},{"$f":"'I_Series NERL'!BB366","v":0},{"$f":"'I_Series NERL'!BC366","v":0},{"$f":"'I_Series NERL'!BD366","v":0},{"$f":"'I_Series NERL'!BE366","v":0},{"$f":"'I_Series NERL'!BF366","v":0},{"$f":"'I_Series NERL'!BG366","v":0},{"$f":"'I_Series NERL'!BH366","v":0},{"$f":"'I_Series NERL'!BI366","v":0},{"$f":"'I_Series NERL'!BJ366","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E367","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G367","v":"%"},null,null,{"$f":"'I_Series NERL'!J367","v":0},null,{"$f":"'I_Series NERL'!L367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y367","v":0},null,{"$f":"'I_Series NERL'!AA367","v":0},{"$f":"'I_Series NERL'!AB367","v":0},{"$f":"'I_Series NERL'!AC367","v":0},{"$f":"'I_Series NERL'!AD367","v":0},{"$f":"'I_Series NERL'!AE367","v":0},{"$f":"'I_Series NERL'!AF367","v":0},{"$f":"'I_Series NERL'!AG367","v":0},{"$f":"'I_Series NERL'!AH367","v":0},{"$f":"'I_Series NERL'!AI367","v":0},{"$f":"'I_Series NERL'!AJ367","v":0},{"$f":"'I_Series NERL'!AK367","v":0},{"$f":"'I_Series NERL'!AL367","v":0},{"$f":"'I_Series NERL'!AM367","v":0},{"$f":"'I_Series NERL'!AN367","v":0},{"$f":"'I_Series NERL'!AO367","v":0},{"$f":"'I_Series NERL'!AP367","v":0},{"$f":"'I_Series NERL'!AQ367","v":0},{"$f":"'I_Series NERL'!AR367","v":0},{"$f":"'I_Series NERL'!AS367","v":0},{"$f":"'I_Series NERL'!AT367","v":0},{"$f":"'I_Series NERL'!AU367","v":0},{"$f":"'I_Series NERL'!AV367","v":0},{"$f":"'I_Series NERL'!AW367","v":0},{"$f":"'I_Series NERL'!AX367","v":0},{"$f":"'I_Series NERL'!AY367","v":0},{"$f":"'I_Series NERL'!AZ367","v":0},{"$f":"'I_Series NERL'!BA367","v":0},{"$f":"'I_Series NERL'!BB367","v":0},{"$f":"'I_Series NERL'!BC367","v":0},{"$f":"'I_Series NERL'!BD367","v":0},{"$f":"'I_Series NERL'!BE367","v":0},{"$f":"'I_Series NERL'!BF367","v":0},{"$f":"'I_Series NERL'!BG367","v":0},{"$f":"'I_Series NERL'!BH367","v":0},{"$f":"'I_Series NERL'!BI367","v":0},{"$f":"'I_Series NERL'!BJ367","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E368","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G368","v":"%"},null,null,{"$f":"'I_Series NERL'!J368","v":0},null,{"$f":"'I_Series NERL'!L368","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y368","v":0},null,{"$f":"'I_Series NERL'!AA368","v":0},{"$f":"'I_Series NERL'!AB368","v":0},{"$f":"'I_Series NERL'!AC368","v":0},{"$f":"'I_Series NERL'!AD368","v":0},{"$f":"'I_Series NERL'!AE368","v":0},{"$f":"'I_Series NERL'!AF368","v":0},{"$f":"'I_Series NERL'!AG368","v":0},{"$f":"'I_Series NERL'!AH368","v":0},{"$f":"'I_Series NERL'!AI368","v":0},{"$f":"'I_Series NERL'!AJ368","v":0},{"$f":"'I_Series NERL'!AK368","v":0},{"$f":"'I_Series NERL'!AL368","v":0},{"$f":"'I_Series NERL'!AM368","v":0},{"$f":"'I_Series NERL'!AN368","v":0},{"$f":"'I_Series NERL'!AO368","v":0},{"$f":"'I_Series NERL'!AP368","v":0},{"$f":"'I_Series NERL'!AQ368","v":0},{"$f":"'I_Series NERL'!AR368","v":0},{"$f":"'I_Series NERL'!AS368","v":0},{"$f":"'I_Series NERL'!AT368","v":0},{"$f":"'I_Series NERL'!AU368","v":0},{"$f":"'I_Series NERL'!AV368","v":0},{"$f":"'I_Series NERL'!AW368","v":0},{"$f":"'I_Series NERL'!AX368","v":0},{"$f":"'I_Series NERL'!AY368","v":0},{"$f":"'I_Series NERL'!AZ368","v":0},{"$f":"'I_Series NERL'!BA368","v":0},{"$f":"'I_Series NERL'!BB368","v":0},{"$f":"'I_Series NERL'!BC368","v":0},{"$f":"'I_Series NERL'!BD368","v":0},{"$f":"'I_Series NERL'!BE368","v":0},{"$f":"'I_Series NERL'!BF368","v":0},{"$f":"'I_Series NERL'!BG368","v":0},{"$f":"'I_Series NERL'!BH368","v":0},{"$f":"'I_Series NERL'!BI368","v":0},{"$f":"'I_Series NERL'!BJ368","v":0}]
[null,null,null,null,{"$f":"E321 & \" - \" & E$179","v":"Accounting Depreciation - 7 years - Category 7 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$179 * AA321","v":0},{"$f":"AB$179 * AB321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E322 & \" - \" & E$179","v":"Accounting Depreciation - 8 years - Category 7 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$179 * AA322","v":0},{"$f":"AB$179 * AB322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E323 & \" - \" & E$179","v":"Accounting Depreciation - 9 years - Category 7 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$179 * AA323","v":0},{"$f":"AB$179 * AB323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E324 & \" - \" & E$179","v":"Accounting Depreciation - 10 years - Category 7 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$179 * AA324","v":0},{"$f":"AB$179 * AB324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E325 & \" - \" & E$179","v":"Accounting Depreciation - 15 years - Category 7 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$179 * AA325","v":0},{"$f":"AB$179 * AB325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E331 & \" - \" & E$179","v":"Accounting Depreciation - 7 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA336:BJ336)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F331),$AA326:AA326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F331),$AA326:AB326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F331),$AA326:AC326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F331),$AA326:AD326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F331),$AA326:AE326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F331),$AA326:AF326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F331),$AA326:AG326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F331),$AA326:AH326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F331),$AA326:AI326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F331),$AA326:AJ326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F331),$AA326:AK326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F331),$AA326:AL326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F331),$AA326:AM326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F331),$AA326:AN326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F331),$AA326:AO326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F331),$AA326:AP326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F331),$AA326:AQ326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F331),$AA326:AR326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F331),$AA326:AS326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F331),$AA326:AT326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F331),$AA326:AU326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F331),$AA326:AV326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F331),$AA326:AW326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F331),$AA326:AX326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F331),$AA326:AY326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F331),$AA326:AZ326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F331),$AA326:BA326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F331),$AA326:BB326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F331),$AA326:BC326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F331),$AA326:BD326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F331),$AA326:BE326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F331),$AA326:BF326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F331),$AA326:BG326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F331),$AA326:BH326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F331),$AA326:BI326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F331),$AA326:BJ326) / IF($F331 = 0, 1, $F331) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E332 & \" - \" & E$179","v":"Accounting Depreciation - 8 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA337:BJ337)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F332),$AA327:AA327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F332),$AA327:AB327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F332),$AA327:AC327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F332),$AA327:AD327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F332),$AA327:AE327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F332),$AA327:AF327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F332),$AA327:AG327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F332),$AA327:AH327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F332),$AA327:AI327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F332),$AA327:AJ327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F332),$AA327:AK327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F332),$AA327:AL327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F332),$AA327:AM327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F332),$AA327:AN327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F332),$AA327:AO327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F332),$AA327:AP327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F332),$AA327:AQ327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F332),$AA327:AR327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F332),$AA327:AS327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F332),$AA327:AT327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F332),$AA327:AU327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F332),$AA327:AV327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F332),$AA327:AW327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F332),$AA327:AX327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F332),$AA327:AY327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F332),$AA327:AZ327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F332),$AA327:BA327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F332),$AA327:BB327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F332),$AA327:BC327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F332),$AA327:BD327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F332),$AA327:BE327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F332),$AA327:BF327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F332),$AA327:BG327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F332),$AA327:BH327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F332),$AA327:BI327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F332),$AA327:BJ327) / IF($F332 = 0, 1, $F332) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E333 & \" - \" & E$179","v":"Accounting Depreciation - 9 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA338:BJ338)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F333),$AA328:AA328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F333),$AA328:AB328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F333),$AA328:AC328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F333),$AA328:AD328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F333),$AA328:AE328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F333),$AA328:AF328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F333),$AA328:AG328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F333),$AA328:AH328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F333),$AA328:AI328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F333),$AA328:AJ328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F333),$AA328:AK328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F333),$AA328:AL328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F333),$AA328:AM328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F333),$AA328:AN328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F333),$AA328:AO328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F333),$AA328:AP328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F333),$AA328:AQ328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F333),$AA328:AR328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F333),$AA328:AS328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F333),$AA328:AT328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F333),$AA328:AU328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F333),$AA328:AV328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F333),$AA328:AW328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F333),$AA328:AX328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F333),$AA328:AY328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F333),$AA328:AZ328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F333),$AA328:BA328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F333),$AA328:BB328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F333),$AA328:BC328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F333),$AA328:BD328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F333),$AA328:BE328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F333),$AA328:BF328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F333),$AA328:BG328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F333),$AA328:BH328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F333),$AA328:BI328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F333),$AA328:BJ328) / IF($F333 = 0, 1, $F333) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E334 & \" - \" & E$179","v":"Accounting Depreciation - 10 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA339:BJ339)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F334),$AA329:AA329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F334),$AA329:AB329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F334),$AA329:AC329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F334),$AA329:AD329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F334),$AA329:AE329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F334),$AA329:AF329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F334),$AA329:AG329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F334),$AA329:AH329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F334),$AA329:AI329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F334),$AA329:AJ329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F334),$AA329:AK329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F334),$AA329:AL329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F334),$AA329:AM329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F334),$AA329:AN329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F334),$AA329:AO329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F334),$AA329:AP329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F334),$AA329:AQ329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F334),$AA329:AR329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F334),$AA329:AS329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F334),$AA329:AT329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F334),$AA329:AU329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F334),$AA329:AV329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F334),$AA329:AW329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F334),$AA329:AX329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F334),$AA329:AY329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F334),$AA329:AZ329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F334),$AA329:BA329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F334),$AA329:BB329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F334),$AA329:BC329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F334),$AA329:BD329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F334),$AA329:BE329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F334),$AA329:BF329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F334),$AA329:BG329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F334),$AA329:BH329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F334),$AA329:BI329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F334),$AA329:BJ329) / IF($F334 = 0, 1, $F334) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E335 & \" - \" & E$179","v":"Accounting Depreciation - 15 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA340:BJ340)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F335),$AA330:AA330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F335),$AA330:AB330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F335),$AA330:AC330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F335),$AA330:AD330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F335),$AA330:AE330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F335),$AA330:AF330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F335),$AA330:AG330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F335),$AA330:AH330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F335),$AA330:AI330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F335),$AA330:AJ330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F335),$AA330:AK330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F335),$AA330:AL330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F335),$AA330:AM330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F335),$AA330:AN330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F335),$AA330:AO330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F335),$AA330:AP330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F335),$AA330:AQ330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F335),$AA330:AR330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F335),$AA330:AS330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F335),$AA330:AT330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F335),$AA330:AU330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F335),$AA330:AV330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F335),$AA330:AW330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F335),$AA330:AX330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F335),$AA330:AY330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F335),$AA330:AZ330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F335),$AA330:BA330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F335),$AA330:BB330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F335),$AA330:BC330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F335),$AA330:BD330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F335),$AA330:BE330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F335),$AA330:BF330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F335),$AA330:BG330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F335),$AA330:BH330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F335),$AA330:BI330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F335),$AA330:BJ330) / IF($F335 = 0, 1, $F335) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 7 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA336:AA340)","v":0},{"$f":"SUM(AB336:AB340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Category 8"]
[null,null,null,null,{"$f":"'I_Series NERL'!E385","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G385","v":"%"},null,null,{"$f":"'I_Series NERL'!J385","v":0},null,{"$f":"'I_Series NERL'!L385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y385","v":0},null,{"$f":"'I_Series NERL'!AA385","v":0},{"$f":"'I_Series NERL'!AB385","v":0},{"$f":"'I_Series NERL'!AC385","v":0},{"$f":"'I_Series NERL'!AD385","v":0},{"$f":"'I_Series NERL'!AE385","v":0},{"$f":"'I_Series NERL'!AF385","v":0},{"$f":"'I_Series NERL'!AG385","v":0},{"$f":"'I_Series NERL'!AH385","v":0},{"$f":"'I_Series NERL'!AI385","v":0},{"$f":"'I_Series NERL'!AJ385","v":0},{"$f":"'I_Series NERL'!AK385","v":0},{"$f":"'I_Series NERL'!AL385","v":0},{"$f":"'I_Series NERL'!AM385","v":0},{"$f":"'I_Series NERL'!AN385","v":0},{"$f":"'I_Series NERL'!AO385","v":0},{"$f":"'I_Series NERL'!AP385","v":0},{"$f":"'I_Series NERL'!AQ385","v":0},{"$f":"'I_Series NERL'!AR385","v":0},{"$f":"'I_Series NERL'!AS385","v":0},{"$f":"'I_Series NERL'!AT385","v":0},{"$f":"'I_Series NERL'!AU385","v":0},{"$f":"'I_Series NERL'!AV385","v":0},{"$f":"'I_Series NERL'!AW385","v":0},{"$f":"'I_Series NERL'!AX385","v":0},{"$f":"'I_Series NERL'!AY385","v":0},{"$f":"'I_Series NERL'!AZ385","v":0},{"$f":"'I_Series NERL'!BA385","v":0},{"$f":"'I_Series NERL'!BB385","v":0},{"$f":"'I_Series NERL'!BC385","v":0},{"$f":"'I_Series NERL'!BD385","v":0},{"$f":"'I_Series NERL'!BE385","v":0},{"$f":"'I_Series NERL'!BF385","v":0},{"$f":"'I_Series NERL'!BG385","v":0},{"$f":"'I_Series NERL'!BH385","v":0},{"$f":"'I_Series NERL'!BI385","v":0},{"$f":"'I_Series NERL'!BJ385","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E386","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G386","v":"%"},null,null,{"$f":"'I_Series NERL'!J386","v":"CAA"},null,{"$f":"'I_Series NERL'!L386","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y386","v":0},null,{"$f":"'I_Series NERL'!AA386","v":1},{"$f":"'I_Series NERL'!AB386","v":1},{"$f":"'I_Series NERL'!AC386","v":1},{"$f":"'I_Series NERL'!AD386","v":1},{"$f":"'I_Series NERL'!AE386","v":1},{"$f":"'I_Series NERL'!AF386","v":1},{"$f":"'I_Series NERL'!AG386","v":1},{"$f":"'I_Series NERL'!AH386","v":1},{"$f":"'I_Series NERL'!AI386","v":1},{"$f":"'I_Series NERL'!AJ386","v":1},{"$f":"'I_Series NERL'!AK386","v":1},{"$f":"'I_Series NERL'!AL386","v":1},{"$f":"'I_Series NERL'!AM386","v":1},{"$f":"'I_Series NERL'!AN386","v":1},{"$f":"'I_Series NERL'!AO386","v":1},{"$f":"'I_Series NERL'!AP386","v":1},{"$f":"'I_Series NERL'!AQ386","v":1},{"$f":"'I_Series NERL'!AR386","v":1},{"$f":"'I_Series NERL'!AS386","v":1},{"$f":"'I_Series NERL'!AT386","v":1},{"$f":"'I_Series NERL'!AU386","v":1},{"$f":"'I_Series NERL'!AV386","v":1},{"$f":"'I_Series NERL'!AW386","v":1},{"$f":"'I_Series NERL'!AX386","v":1},{"$f":"'I_Series NERL'!AY386","v":1},{"$f":"'I_Series NERL'!AZ386","v":1},{"$f":"'I_Series NERL'!BA386","v":1},{"$f":"'I_Series NERL'!BB386","v":1},{"$f":"'I_Series NERL'!BC386","v":1},{"$f":"'I_Series NERL'!BD386","v":1},{"$f":"'I_Series NERL'!BE386","v":1},{"$f":"'I_Series NERL'!BF386","v":1},{"$f":"'I_Series NERL'!BG386","v":1},{"$f":"'I_Series NERL'!BH386","v":1},{"$f":"'I_Series NERL'!BI386","v":1},{"$f":"'I_Series NERL'!BJ386","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E387","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G387","v":"%"},null,null,{"$f":"'I_Series NERL'!J387","v":0},null,{"$f":"'I_Series NERL'!L387","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y387","v":0},null,{"$f":"'I_Series NERL'!AA387","v":0},{"$f":"'I_Series NERL'!AB387","v":0},{"$f":"'I_Series NERL'!AC387","v":0},{"$f":"'I_Series NERL'!AD387","v":0},{"$f":"'I_Series NERL'!AE387","v":0},{"$f":"'I_Series NERL'!AF387","v":0},{"$f":"'I_Series NERL'!AG387","v":0},{"$f":"'I_Series NERL'!AH387","v":0},{"$f":"'I_Series NERL'!AI387","v":0},{"$f":"'I_Series NERL'!AJ387","v":0},{"$f":"'I_Series NERL'!AK387","v":0},{"$f":"'I_Series NERL'!AL387","v":0},{"$f":"'I_Series NERL'!AM387","v":0},{"$f":"'I_Series NERL'!AN387","v":0},{"$f":"'I_Series NERL'!AO387","v":0},{"$f":"'I_Series NERL'!AP387","v":0},{"$f":"'I_Series NERL'!AQ387","v":0},{"$f":"'I_Series NERL'!AR387","v":0},{"$f":"'I_Series NERL'!AS387","v":0},{"$f":"'I_Series NERL'!AT387","v":0},{"$f":"'I_Series NERL'!AU387","v":0},{"$f":"'I_Series NERL'!AV387","v":0},{"$f":"'I_Series NERL'!AW387","v":0},{"$f":"'I_Series NERL'!AX387","v":0},{"$f":"'I_Series NERL'!AY387","v":0},{"$f":"'I_Series NERL'!AZ387","v":0},{"$f":"'I_Series NERL'!BA387","v":0},{"$f":"'I_Series NERL'!BB387","v":0},{"$f":"'I_Series NERL'!BC387","v":0},{"$f":"'I_Series NERL'!BD387","v":0},{"$f":"'I_Series NERL'!BE387","v":0},{"$f":"'I_Series NERL'!BF387","v":0},{"$f":"'I_Series NERL'!BG387","v":0},{"$f":"'I_Series NERL'!BH387","v":0},{"$f":"'I_Series NERL'!BI387","v":0},{"$f":"'I_Series NERL'!BJ387","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E388","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G388","v":"%"},null,null,{"$f":"'I_Series NERL'!J388","v":0},null,{"$f":"'I_Series NERL'!L388","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y388","v":0},null,{"$f":"'I_Series NERL'!AA388","v":0},{"$f":"'I_Series NERL'!AB388","v":0},{"$f":"'I_Series NERL'!AC388","v":0},{"$f":"'I_Series NERL'!AD388","v":0},{"$f":"'I_Series NERL'!AE388","v":0},{"$f":"'I_Series NERL'!AF388","v":0},{"$f":"'I_Series NERL'!AG388","v":0},{"$f":"'I_Series NERL'!AH388","v":0},{"$f":"'I_Series NERL'!AI388","v":0},{"$f":"'I_Series NERL'!AJ388","v":0},{"$f":"'I_Series NERL'!AK388","v":0},{"$f":"'I_Series NERL'!AL388","v":0},{"$f":"'I_Series NERL'!AM388","v":0},{"$f":"'I_Series NERL'!AN388","v":0},{"$f":"'I_Series NERL'!AO388","v":0},{"$f":"'I_Series NERL'!AP388","v":0},{"$f":"'I_Series NERL'!AQ388","v":0},{"$f":"'I_Series NERL'!AR388","v":0},{"$f":"'I_Series NERL'!AS388","v":0},{"$f":"'I_Series NERL'!AT388","v":0},{"$f":"'I_Series NERL'!AU388","v":0},{"$f":"'I_Series NERL'!AV388","v":0},{"$f":"'I_Series NERL'!AW388","v":0},{"$f":"'I_Series NERL'!AX388","v":0},{"$f":"'I_Series NERL'!AY388","v":0},{"$f":"'I_Series NERL'!AZ388","v":0},{"$f":"'I_Series NERL'!BA388","v":0},{"$f":"'I_Series NERL'!BB388","v":0},{"$f":"'I_Series NERL'!BC388","v":0},{"$f":"'I_Series NERL'!BD388","v":0},{"$f":"'I_Series NERL'!BE388","v":0},{"$f":"'I_Series NERL'!BF388","v":0},{"$f":"'I_Series NERL'!BG388","v":0},{"$f":"'I_Series NERL'!BH388","v":0},{"$f":"'I_Series NERL'!BI388","v":0},{"$f":"'I_Series NERL'!BJ388","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E389","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G389","v":"%"},null,null,{"$f":"'I_Series NERL'!J389","v":0},null,{"$f":"'I_Series NERL'!L389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y389","v":0},null,{"$f":"'I_Series NERL'!AA389","v":0},{"$f":"'I_Series NERL'!AB389","v":0},{"$f":"'I_Series NERL'!AC389","v":0},{"$f":"'I_Series NERL'!AD389","v":0},{"$f":"'I_Series NERL'!AE389","v":0},{"$f":"'I_Series NERL'!AF389","v":0},{"$f":"'I_Series NERL'!AG389","v":0},{"$f":"'I_Series NERL'!AH389","v":0},{"$f":"'I_Series NERL'!AI389","v":0},{"$f":"'I_Series NERL'!AJ389","v":0},{"$f":"'I_Series NERL'!AK389","v":0},{"$f":"'I_Series NERL'!AL389","v":0},{"$f":"'I_Series NERL'!AM389","v":0},{"$f":"'I_Series NERL'!AN389","v":0},{"$f":"'I_Series NERL'!AO389","v":0},{"$f":"'I_Series NERL'!AP389","v":0},{"$f":"'I_Series NERL'!AQ389","v":0},{"$f":"'I_Series NERL'!AR389","v":0},{"$f":"'I_Series NERL'!AS389","v":0},{"$f":"'I_Series NERL'!AT389","v":0},{"$f":"'I_Series NERL'!AU389","v":0},{"$f":"'I_Series NERL'!AV389","v":0},{"$f":"'I_Series NERL'!AW389","v":0},{"$f":"'I_Series NERL'!AX389","v":0},{"$f":"'I_Series NERL'!AY389","v":0},{"$f":"'I_Series NERL'!AZ389","v":0},{"$f":"'I_Series NERL'!BA389","v":0},{"$f":"'I_Series NERL'!BB389","v":0},{"$f":"'I_Series NERL'!BC389","v":0},{"$f":"'I_Series NERL'!BD389","v":0},{"$f":"'I_Series NERL'!BE389","v":0},{"$f":"'I_Series NERL'!BF389","v":0},{"$f":"'I_Series NERL'!BG389","v":0},{"$f":"'I_Series NERL'!BH389","v":0},{"$f":"'I_Series NERL'!BI389","v":0},{"$f":"'I_Series NERL'!BJ389","v":0}]
[null,null,null,null,{"$f":"E344 & \" - \" & E$180","v":"Accounting Depreciation - 7 years - Category 8 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$180 * AA344","v":0},{"$f":"AB$180 * AB344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E345 & \" - \" & E$180","v":"Accounting Depreciation - 8 years - Category 8 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$180 * AA345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E346 & \" - \" & E$180","v":"Accounting Depreciation - 9 years - Category 8 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E347 & \" - \" & E$180","v":"Accounting Depreciation - 10 years - Category 8 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E348 & \" - \" & E$180","v":"Accounting Depreciation - 15 years - Category 8 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E354 & \" - \" & E$179","v":"Accounting Depreciation - 7 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA359:BJ359)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F354),$AA349:AA349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F354),$AA349:AB349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F354),$AA349:AC349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F354),$AA349:AD349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F354),$AA349:AE349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F354),$AA349:AF349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F354),$AA349:AG349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F354),$AA349:AH349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F354),$AA349:AI349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F354),$AA349:AJ349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F354),$AA349:AK349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F354),$AA349:AL349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F354),$AA349:AM349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F354),$AA349:AN349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F354),$AA349:AO349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F354),$AA349:AP349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F354),$AA349:AQ349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F354),$AA349:AR349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F354),$AA349:AS349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F354),$AA349:AT349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F354),$AA349:AU349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F354),$AA349:AV349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F354),$AA349:AW349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F354),$AA349:AX349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F354),$AA349:AY349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F354),$AA349:AZ349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F354),$AA349:BA349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F354),$AA349:BB349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F354),$AA349:BC349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F354),$AA349:BD349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F354),$AA349:BE349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F354),$AA349:BF349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F354),$AA349:BG349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F354),$AA349:BH349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F354),$AA349:BI349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F354),$AA349:BJ349) / IF($F354 = 0, 1, $F354) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E355 & \" - \" & E$179","v":"Accounting Depreciation - 8 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA360:BJ360)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F355),$AA350:AA350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F355),$AA350:AB350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F355),$AA350:AC350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F355),$AA350:AD350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F355),$AA350:AE350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F355),$AA350:AF350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F355),$AA350:AG350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F355),$AA350:AH350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F355),$AA350:AI350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F355),$AA350:AJ350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F355),$AA350:AK350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F355),$AA350:AL350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F355),$AA350:AM350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F355),$AA350:AN350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F355),$AA350:AO350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F355),$AA350:AP350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F355),$AA350:AQ350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F355),$AA350:AR350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F355),$AA350:AS350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F355),$AA350:AT350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F355),$AA350:AU350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F355),$AA350:AV350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F355),$AA350:AW350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F355),$AA350:AX350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F355),$AA350:AY350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F355),$AA350:AZ350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F355),$AA350:BA350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F355),$AA350:BB350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F355),$AA350:BC350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F355),$AA350:BD350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F355),$AA350:BE350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F355),$AA350:BF350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F355),$AA350:BG350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F355),$AA350:BH350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F355),$AA350:BI350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F355),$AA350:BJ350) / IF($F355 = 0, 1, $F355) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E356 & \" - \" & E$179","v":"Accounting Depreciation - 9 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA361:BJ361)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F356),$AA351:AA351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F356),$AA351:AB351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F356),$AA351:AC351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F356),$AA351:AD351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F356),$AA351:AE351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F356),$AA351:AF351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F356),$AA351:AG351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F356),$AA351:AH351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F356),$AA351:AI351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F356),$AA351:AJ351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F356),$AA351:AK351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F356),$AA351:AL351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F356),$AA351:AM351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F356),$AA351:AN351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F356),$AA351:AO351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F356),$AA351:AP351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F356),$AA351:AQ351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F356),$AA351:AR351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F356),$AA351:AS351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F356),$AA351:AT351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F356),$AA351:AU351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F356),$AA351:AV351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F356),$AA351:AW351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F356),$AA351:AX351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F356),$AA351:AY351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F356),$AA351:AZ351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F356),$AA351:BA351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F356),$AA351:BB351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F356),$AA351:BC351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F356),$AA351:BD351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F356),$AA351:BE351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F356),$AA351:BF351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F356),$AA351:BG351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F356),$AA351:BH351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F356),$AA351:BI351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F356),$AA351:BJ351) / IF($F356 = 0, 1, $F356) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E357 & \" - \" & E$179","v":"Accounting Depreciation - 10 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA362:BJ362)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F357),$AA352:AA352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F357),$AA352:AB352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F357),$AA352:AC352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F357),$AA352:AD352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F357),$AA352:AE352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F357),$AA352:AF352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F357),$AA352:AG352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F357),$AA352:AH352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F357),$AA352:AI352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F357),$AA352:AJ352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F357),$AA352:AK352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F357),$AA352:AL352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F357),$AA352:AM352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F357),$AA352:AN352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F357),$AA352:AO352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F357),$AA352:AP352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F357),$AA352:AQ352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F357),$AA352:AR352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F357),$AA352:AS352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F357),$AA352:AT352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F357),$AA352:AU352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F357),$AA352:AV352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F357),$AA352:AW352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F357),$AA352:AX352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F357),$AA352:AY352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F357),$AA352:AZ352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F357),$AA352:BA352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F357),$AA352:BB352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F357),$AA352:BC352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F357),$AA352:BD352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F357),$AA352:BE352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F357),$AA352:BF352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F357),$AA352:BG352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F357),$AA352:BH352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F357),$AA352:BI352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F357),$AA352:BJ352) / IF($F357 = 0, 1, $F357) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E358 & \" - \" & E$179","v":"Accounting Depreciation - 15 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA363:BJ363)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F358),$AA353:AA353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F358),$AA353:AB353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F358),$AA353:AC353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F358),$AA353:AD353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F358),$AA353:AE353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F358),$AA353:AF353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F358),$AA353:AG353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F358),$AA353:AH353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F358),$AA353:AI353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F358),$AA353:AJ353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F358),$AA353:AK353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F358),$AA353:AL353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F358),$AA353:AM353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F358),$AA353:AN353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F358),$AA353:AO353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F358),$AA353:AP353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F358),$AA353:AQ353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F358),$AA353:AR353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F358),$AA353:AS353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F358),$AA353:AT353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F358),$AA353:AU353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F358),$AA353:AV353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F358),$AA353:AW353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F358),$AA353:AX353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F358),$AA353:AY353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F358),$AA353:AZ353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F358),$AA353:BA353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F358),$AA353:BB353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F358),$AA353:BC353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F358),$AA353:BD353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F358),$AA353:BE353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F358),$AA353:BF353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F358),$AA353:BG353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F358),$AA353:BH353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F358),$AA353:BI353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F358),$AA353:BJ353) / IF($F358 = 0, 1, $F358) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 8 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA359:AA363)","v":0},{"$f":"SUM(AB359:AB363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Category 9"]
[null,null,null,null,{"$f":"'I_Series NERL'!E406","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G406","v":"%"},null,null,{"$f":"'I_Series NERL'!J406","v":0},null,{"$f":"'I_Series NERL'!L406","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y406","v":0},null,{"$f":"'I_Series NERL'!AA406","v":0},{"$f":"'I_Series NERL'!AB406","v":0},{"$f":"'I_Series NERL'!AC406","v":0},{"$f":"'I_Series NERL'!AD406","v":0},{"$f":"'I_Series NERL'!AE406","v":0},{"$f":"'I_Series NERL'!AF406","v":0},{"$f":"'I_Series NERL'!AG406","v":0},{"$f":"'I_Series NERL'!AH406","v":0},{"$f":"'I_Series NERL'!AI406","v":0},{"$f":"'I_Series NERL'!AJ406","v":0},{"$f":"'I_Series NERL'!AK406","v":0},{"$f":"'I_Series NERL'!AL406","v":0},{"$f":"'I_Series NERL'!AM406","v":0},{"$f":"'I_Series NERL'!AN406","v":0},{"$f":"'I_Series NERL'!AO406","v":0},{"$f":"'I_Series NERL'!AP406","v":0},{"$f":"'I_Series NERL'!AQ406","v":0},{"$f":"'I_Series NERL'!AR406","v":0},{"$f":"'I_Series NERL'!AS406","v":0},{"$f":"'I_Series NERL'!AT406","v":0},{"$f":"'I_Series NERL'!AU406","v":0},{"$f":"'I_Series NERL'!AV406","v":0},{"$f":"'I_Series NERL'!AW406","v":0},{"$f":"'I_Series NERL'!AX406","v":0},{"$f":"'I_Series NERL'!AY406","v":0},{"$f":"'I_Series NERL'!AZ406","v":0},{"$f":"'I_Series NERL'!BA406","v":0},{"$f":"'I_Series NERL'!BB406","v":0},{"$f":"'I_Series NERL'!BC406","v":0},{"$f":"'I_Series NERL'!BD406","v":0},{"$f":"'I_Series NERL'!BE406","v":0},{"$f":"'I_Series NERL'!BF406","v":0},{"$f":"'I_Series NERL'!BG406","v":0},{"$f":"'I_Series NERL'!BH406","v":0},{"$f":"'I_Series NERL'!BI406","v":0},{"$f":"'I_Series NERL'!BJ406","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E407","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G407","v":"%"},null,null,{"$f":"'I_Series NERL'!J407","v":"CAA"},null,{"$f":"'I_Series NERL'!L407","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y407","v":0},null,{"$f":"'I_Series NERL'!AA407","v":1},{"$f":"'I_Series NERL'!AB407","v":1},{"$f":"'I_Series NERL'!AC407","v":1},{"$f":"'I_Series NERL'!AD407","v":1},{"$f":"'I_Series NERL'!AE407","v":1},{"$f":"'I_Series NERL'!AF407","v":1},{"$f":"'I_Series NERL'!AG407","v":1},{"$f":"'I_Series NERL'!AH407","v":1},{"$f":"'I_Series NERL'!AI407","v":1},{"$f":"'I_Series NERL'!AJ407","v":1},{"$f":"'I_Series NERL'!AK407","v":1},{"$f":"'I_Series NERL'!AL407","v":1},{"$f":"'I_Series NERL'!AM407","v":1},{"$f":"'I_Series NERL'!AN407","v":1},{"$f":"'I_Series NERL'!AO407","v":1},{"$f":"'I_Series NERL'!AP407","v":1},{"$f":"'I_Series NERL'!AQ407","v":1},{"$f":"'I_Series NERL'!AR407","v":1},{"$f":"'I_Series NERL'!AS407","v":1},{"$f":"'I_Series NERL'!AT407","v":1},{"$f":"'I_Series NERL'!AU407","v":1},{"$f":"'I_Series NERL'!AV407","v":1},{"$f":"'I_Series NERL'!AW407","v":1},{"$f":"'I_Series NERL'!AX407","v":1},{"$f":"'I_Series NERL'!AY407","v":1},{"$f":"'I_Series NERL'!AZ407","v":1},{"$f":"'I_Series NERL'!BA407","v":1},{"$f":"'I_Series NERL'!BB407","v":1},{"$f":"'I_Series NERL'!BC407","v":1},{"$f":"'I_Series NERL'!BD407","v":1},{"$f":"'I_Series NERL'!BE407","v":1},{"$f":"'I_Series NERL'!BF407","v":1},{"$f":"'I_Series NERL'!BG407","v":1},{"$f":"'I_Series NERL'!BH407","v":1},{"$f":"'I_Series NERL'!BI407","v":1},{"$f":"'I_Series NERL'!BJ407","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E408","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G408","v":"%"},null,null,{"$f":"'I_Series NERL'!J408","v":0},null,{"$f":"'I_Series NERL'!L408","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y408","v":0},null,{"$f":"'I_Series NERL'!AA408","v":0},{"$f":"'I_Series NERL'!AB408","v":0},{"$f":"'I_Series NERL'!AC408","v":0},{"$f":"'I_Series NERL'!AD408","v":0},{"$f":"'I_Series NERL'!AE408","v":0},{"$f":"'I_Series NERL'!AF408","v":0},{"$f":"'I_Series NERL'!AG408","v":0},{"$f":"'I_Series NERL'!AH408","v":0},{"$f":"'I_Series NERL'!AI408","v":0},{"$f":"'I_Series NERL'!AJ408","v":0},{"$f":"'I_Series NERL'!AK408","v":0},{"$f":"'I_Series NERL'!AL408","v":0},{"$f":"'I_Series NERL'!AM408","v":0},{"$f":"'I_Series NERL'!AN408","v":0},{"$f":"'I_Series NERL'!AO408","v":0},{"$f":"'I_Series NERL'!AP408","v":0},{"$f":"'I_Series NERL'!AQ408","v":0},{"$f":"'I_Series NERL'!AR408","v":0},{"$f":"'I_Series NERL'!AS408","v":0},{"$f":"'I_Series NERL'!AT408","v":0},{"$f":"'I_Series NERL'!AU408","v":0},{"$f":"'I_Series NERL'!AV408","v":0},{"$f":"'I_Series NERL'!AW408","v":0},{"$f":"'I_Series NERL'!AX408","v":0},{"$f":"'I_Series NERL'!AY408","v":0},{"$f":"'I_Series NERL'!AZ408","v":0},{"$f":"'I_Series NERL'!BA408","v":0},{"$f":"'I_Series NERL'!BB408","v":0},{"$f":"'I_Series NERL'!BC408","v":0},{"$f":"'I_Series NERL'!BD408","v":0},{"$f":"'I_Series NERL'!BE408","v":0},{"$f":"'I_Series NERL'!BF408","v":0},{"$f":"'I_Series NERL'!BG408","v":0},{"$f":"'I_Series NERL'!BH408","v":0},{"$f":"'I_Series NERL'!BI408","v":0},{"$f":"'I_Series NERL'!BJ408","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E409","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G409","v":"%"},null,null,{"$f":"'I_Series NERL'!J409","v":0},null,{"$f":"'I_Series NERL'!L409","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y409","v":0},null,{"$f":"'I_Series NERL'!AA409","v":0},{"$f":"'I_Series NERL'!AB409","v":0},{"$f":"'I_Series NERL'!AC409","v":0},{"$f":"'I_Series NERL'!AD409","v":0},{"$f":"'I_Series NERL'!AE409","v":0},{"$f":"'I_Series NERL'!AF409","v":0},{"$f":"'I_Series NERL'!AG409","v":0},{"$f":"'I_Series NERL'!AH409","v":0},{"$f":"'I_Series NERL'!AI409","v":0},{"$f":"'I_Series NERL'!AJ409","v":0},{"$f":"'I_Series NERL'!AK409","v":0},{"$f":"'I_Series NERL'!AL409","v":0},{"$f":"'I_Series NERL'!AM409","v":0},{"$f":"'I_Series NERL'!AN409","v":0},{"$f":"'I_Series NERL'!AO409","v":0},{"$f":"'I_Series NERL'!AP409","v":0},{"$f":"'I_Series NERL'!AQ409","v":0},{"$f":"'I_Series NERL'!AR409","v":0},{"$f":"'I_Series NERL'!AS409","v":0},{"$f":"'I_Series NERL'!AT409","v":0},{"$f":"'I_Series NERL'!AU409","v":0},{"$f":"'I_Series NERL'!AV409","v":0},{"$f":"'I_Series NERL'!AW409","v":0},{"$f":"'I_Series NERL'!AX409","v":0},{"$f":"'I_Series NERL'!AY409","v":0},{"$f":"'I_Series NERL'!AZ409","v":0},{"$f":"'I_Series NERL'!BA409","v":0},{"$f":"'I_Series NERL'!BB409","v":0},{"$f":"'I_Series NERL'!BC409","v":0},{"$f":"'I_Series NERL'!BD409","v":0},{"$f":"'I_Series NERL'!BE409","v":0},{"$f":"'I_Series NERL'!BF409","v":0},{"$f":"'I_Series NERL'!BG409","v":0},{"$f":"'I_Series NERL'!BH409","v":0},{"$f":"'I_Series NERL'!BI409","v":0},{"$f":"'I_Series NERL'!BJ409","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E410","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G410","v":"%"},null,null,{"$f":"'I_Series NERL'!J410","v":0},null,{"$f":"'I_Series NERL'!L410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y410","v":0},null,{"$f":"'I_Series NERL'!AA410","v":0},{"$f":"'I_Series NERL'!AB410","v":0},{"$f":"'I_Series NERL'!AC410","v":0},{"$f":"'I_Series NERL'!AD410","v":0},{"$f":"'I_Series NERL'!AE410","v":0},{"$f":"'I_Series NERL'!AF410","v":0},{"$f":"'I_Series NERL'!AG410","v":0},{"$f":"'I_Series NERL'!AH410","v":0},{"$f":"'I_Series NERL'!AI410","v":0},{"$f":"'I_Series NERL'!AJ410","v":0},{"$f":"'I_Series NERL'!AK410","v":0},{"$f":"'I_Series NERL'!AL410","v":0},{"$f":"'I_Series NERL'!AM410","v":0},{"$f":"'I_Series NERL'!AN410","v":0},{"$f":"'I_Series NERL'!AO410","v":0},{"$f":"'I_Series NERL'!AP410","v":0},{"$f":"'I_Series NERL'!AQ410","v":0},{"$f":"'I_Series NERL'!AR410","v":0},{"$f":"'I_Series NERL'!AS410","v":0},{"$f":"'I_Series NERL'!AT410","v":0},{"$f":"'I_Series NERL'!AU410","v":0},{"$f":"'I_Series NERL'!AV410","v":0},{"$f":"'I_Series NERL'!AW410","v":0},{"$f":"'I_Series NERL'!AX410","v":0},{"$f":"'I_Series NERL'!AY410","v":0},{"$f":"'I_Series NERL'!AZ410","v":0},{"$f":"'I_Series NERL'!BA410","v":0},{"$f":"'I_Series NERL'!BB410","v":0},{"$f":"'I_Series NERL'!BC410","v":0},{"$f":"'I_Series NERL'!BD410","v":0},{"$f":"'I_Series NERL'!BE410","v":0},{"$f":"'I_Series NERL'!BF410","v":0},{"$f":"'I_Series NERL'!BG410","v":0},{"$f":"'I_Series NERL'!BH410","v":0},{"$f":"'I_Series NERL'!BI410","v":0},{"$f":"'I_Series NERL'!BJ410","v":0}]
[null,null,null,null,{"$f":"E367 & \" - \" & E$181","v":"Accounting Depreciation - 7 years - Category 9 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$181 * AA367","v":0},{"$f":"AB$181 * AB367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E368 & \" - \" & E$181","v":"Accounting Depreciation - 8 years - Category 9 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$181 * AA368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E369 & \" - \" & E$181","v":"Accounting Depreciation - 9 years - Category 9 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E370 & \" - \" & E$181","v":"Accounting Depreciation - 10 years - Category 9 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E371 & \" - \" & E$181","v":"Accounting Depreciation - 15 years - Category 9 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E377 & \" - \" & E$179","v":"Accounting Depreciation - 7 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA382:BJ382)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F377),$AA372:AA372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F377),$AA372:AB372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F377),$AA372:AC372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F377),$AA372:AD372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F377),$AA372:AE372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F377),$AA372:AF372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F377),$AA372:AG372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F377),$AA372:AH372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F377),$AA372:AI372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F377),$AA372:AJ372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F377),$AA372:AK372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F377),$AA372:AL372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F377),$AA372:AM372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F377),$AA372:AN372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F377),$AA372:AO372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F377),$AA372:AP372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F377),$AA372:AQ372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F377),$AA372:AR372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F377),$AA372:AS372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F377),$AA372:AT372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F377),$AA372:AU372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F377),$AA372:AV372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F377),$AA372:AW372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F377),$AA372:AX372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F377),$AA372:AY372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F377),$AA372:AZ372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F377),$AA372:BA372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F377),$AA372:BB372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F377),$AA372:BC372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F377),$AA372:BD372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F377),$AA372:BE372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F377),$AA372:BF372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F377),$AA372:BG372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F377),$AA372:BH372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F377),$AA372:BI372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F377),$AA372:BJ372) / IF($F377 = 0, 1, $F377) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E378 & \" - \" & E$179","v":"Accounting Depreciation - 8 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA383:BJ383)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F378),$AA373:AA373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F378),$AA373:AB373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F378),$AA373:AC373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F378),$AA373:AD373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F378),$AA373:AE373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F378),$AA373:AF373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F378),$AA373:AG373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F378),$AA373:AH373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F378),$AA373:AI373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F378),$AA373:AJ373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F378),$AA373:AK373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F378),$AA373:AL373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F378),$AA373:AM373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F378),$AA373:AN373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F378),$AA373:AO373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F378),$AA373:AP373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F378),$AA373:AQ373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F378),$AA373:AR373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F378),$AA373:AS373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F378),$AA373:AT373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F378),$AA373:AU373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F378),$AA373:AV373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F378),$AA373:AW373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F378),$AA373:AX373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F378),$AA373:AY373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F378),$AA373:AZ373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F378),$AA373:BA373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F378),$AA373:BB373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F378),$AA373:BC373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F378),$AA373:BD373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F378),$AA373:BE373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F378),$AA373:BF373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F378),$AA373:BG373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F378),$AA373:BH373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F378),$AA373:BI373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F378),$AA373:BJ373) / IF($F378 = 0, 1, $F378) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E379 & \" - \" & E$179","v":"Accounting Depreciation - 9 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA384:BJ384)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F379),$AA374:AA374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F379),$AA374:AB374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F379),$AA374:AC374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F379),$AA374:AD374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F379),$AA374:AE374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F379),$AA374:AF374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F379),$AA374:AG374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F379),$AA374:AH374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F379),$AA374:AI374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F379),$AA374:AJ374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F379),$AA374:AK374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F379),$AA374:AL374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F379),$AA374:AM374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F379),$AA374:AN374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F379),$AA374:AO374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F379),$AA374:AP374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F379),$AA374:AQ374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F379),$AA374:AR374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F379),$AA374:AS374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F379),$AA374:AT374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F379),$AA374:AU374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F379),$AA374:AV374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F379),$AA374:AW374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F379),$AA374:AX374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F379),$AA374:AY374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F379),$AA374:AZ374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F379),$AA374:BA374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F379),$AA374:BB374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F379),$AA374:BC374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F379),$AA374:BD374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F379),$AA374:BE374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F379),$AA374:BF374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F379),$AA374:BG374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F379),$AA374:BH374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F379),$AA374:BI374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F379),$AA374:BJ374) / IF($F379 = 0, 1, $F379) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E380 & \" - \" & E$179","v":"Accounting Depreciation - 10 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA385:BJ385)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F380),$AA375:AA375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F380),$AA375:AB375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F380),$AA375:AC375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F380),$AA375:AD375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F380),$AA375:AE375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F380),$AA375:AF375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F380),$AA375:AG375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F380),$AA375:AH375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F380),$AA375:AI375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F380),$AA375:AJ375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F380),$AA375:AK375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F380),$AA375:AL375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F380),$AA375:AM375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F380),$AA375:AN375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F380),$AA375:AO375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F380),$AA375:AP375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F380),$AA375:AQ375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F380),$AA375:AR375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F380),$AA375:AS375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F380),$AA375:AT375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F380),$AA375:AU375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F380),$AA375:AV375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F380),$AA375:AW375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F380),$AA375:AX375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F380),$AA375:AY375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F380),$AA375:AZ375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F380),$AA375:BA375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F380),$AA375:BB375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F380),$AA375:BC375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F380),$AA375:BD375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F380),$AA375:BE375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F380),$AA375:BF375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F380),$AA375:BG375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F380),$AA375:BH375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F380),$AA375:BI375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F380),$AA375:BJ375) / IF($F380 = 0, 1, $F380) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E381 & \" - \" & E$179","v":"Accounting Depreciation - 15 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA386:BJ386)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F381),$AA376:AA376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F381),$AA376:AB376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F381),$AA376:AC376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F381),$AA376:AD376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F381),$AA376:AE376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F381),$AA376:AF376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F381),$AA376:AG376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F381),$AA376:AH376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F381),$AA376:AI376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F381),$AA376:AJ376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F381),$AA376:AK376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F381),$AA376:AL376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F381),$AA376:AM376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F381),$AA376:AN376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F381),$AA376:AO376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F381),$AA376:AP376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F381),$AA376:AQ376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F381),$AA376:AR376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F381),$AA376:AS376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F381),$AA376:AT376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F381),$AA376:AU376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F381),$AA376:AV376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F381),$AA376:AW376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F381),$AA376:AX376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F381),$AA376:AY376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F381),$AA376:AZ376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F381),$AA376:BA376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F381),$AA376:BB376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F381),$AA376:BC376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F381),$AA376:BD376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F381),$AA376:BE376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F381),$AA376:BF376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F381),$AA376:BG376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F381),$AA376:BH376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F381),$AA376:BI376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F381),$AA376:BJ376) / IF($F381 = 0, 1, $F381) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 9 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA382:AA386)","v":0},{"$f":"SUM(AB382:AB386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Category 10"]
[null,null,null,null,{"$f":"'I_Series NERL'!E427","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G427","v":"%"},null,null,{"$f":"'I_Series NERL'!J427","v":0},null,{"$f":"'I_Series NERL'!L427","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y427","v":0},null,{"$f":"'I_Series NERL'!AA427","v":0},{"$f":"'I_Series NERL'!AB427","v":0},{"$f":"'I_Series NERL'!AC427","v":0},{"$f":"'I_Series NERL'!AD427","v":0},{"$f":"'I_Series NERL'!AE427","v":0},{"$f":"'I_Series NERL'!AF427","v":0},{"$f":"'I_Series NERL'!AG427","v":0},{"$f":"'I_Series NERL'!AH427","v":0},{"$f":"'I_Series NERL'!AI427","v":0},{"$f":"'I_Series NERL'!AJ427","v":0},{"$f":"'I_Series NERL'!AK427","v":0},{"$f":"'I_Series NERL'!AL427","v":0},{"$f":"'I_Series NERL'!AM427","v":0},{"$f":"'I_Series NERL'!AN427","v":0},{"$f":"'I_Series NERL'!AO427","v":0},{"$f":"'I_Series NERL'!AP427","v":0},{"$f":"'I_Series NERL'!AQ427","v":0},{"$f":"'I_Series NERL'!AR427","v":0},{"$f":"'I_Series NERL'!AS427","v":0},{"$f":"'I_Series NERL'!AT427","v":0},{"$f":"'I_Series NERL'!AU427","v":0},{"$f":"'I_Series NERL'!AV427","v":0},{"$f":"'I_Series NERL'!AW427","v":0},{"$f":"'I_Series NERL'!AX427","v":0},{"$f":"'I_Series NERL'!AY427","v":0},{"$f":"'I_Series NERL'!AZ427","v":0},{"$f":"'I_Series NERL'!BA427","v":0},{"$f":"'I_Series NERL'!BB427","v":0},{"$f":"'I_Series NERL'!BC427","v":0},{"$f":"'I_Series NERL'!BD427","v":0},{"$f":"'I_Series NERL'!BE427","v":0},{"$f":"'I_Series NERL'!BF427","v":0},{"$f":"'I_Series NERL'!BG427","v":0},{"$f":"'I_Series NERL'!BH427","v":0},{"$f":"'I_Series NERL'!BI427","v":0},{"$f":"'I_Series NERL'!BJ427","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E428","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G428","v":"%"},null,null,{"$f":"'I_Series NERL'!J428","v":"CAA"},null,{"$f":"'I_Series NERL'!L428","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y428","v":0},null,{"$f":"'I_Series NERL'!AA428","v":1},{"$f":"'I_Series NERL'!AB428","v":1},{"$f":"'I_Series NERL'!AC428","v":1},{"$f":"'I_Series NERL'!AD428","v":1},{"$f":"'I_Series NERL'!AE428","v":1},{"$f":"'I_Series NERL'!AF428","v":1},{"$f":"'I_Series NERL'!AG428","v":1},{"$f":"'I_Series NERL'!AH428","v":1},{"$f":"'I_Series NERL'!AI428","v":1},{"$f":"'I_Series NERL'!AJ428","v":1},{"$f":"'I_Series NERL'!AK428","v":1},{"$f":"'I_Series NERL'!AL428","v":1},{"$f":"'I_Series NERL'!AM428","v":1},{"$f":"'I_Series NERL'!AN428","v":1},{"$f":"'I_Series NERL'!AO428","v":1},{"$f":"'I_Series NERL'!AP428","v":1},{"$f":"'I_Series NERL'!AQ428","v":1},{"$f":"'I_Series NERL'!AR428","v":1},{"$f":"'I_Series NERL'!AS428","v":1},{"$f":"'I_Series NERL'!AT428","v":1},{"$f":"'I_Series NERL'!AU428","v":1},{"$f":"'I_Series NERL'!AV428","v":1},{"$f":"'I_Series NERL'!AW428","v":1},{"$f":"'I_Series NERL'!AX428","v":1},{"$f":"'I_Series NERL'!AY428","v":1},{"$f":"'I_Series NERL'!AZ428","v":1},{"$f":"'I_Series NERL'!BA428","v":1},{"$f":"'I_Series NERL'!BB428","v":1},{"$f":"'I_Series NERL'!BC428","v":1},{"$f":"'I_Series NERL'!BD428","v":1},{"$f":"'I_Series NERL'!BE428","v":1},{"$f":"'I_Series NERL'!BF428","v":1},{"$f":"'I_Series NERL'!BG428","v":1},{"$f":"'I_Series NERL'!BH428","v":1},{"$f":"'I_Series NERL'!BI428","v":1},{"$f":"'I_Series NERL'!BJ428","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E429","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G429","v":"%"},null,null,{"$f":"'I_Series NERL'!J429","v":0},null,{"$f":"'I_Series NERL'!L429","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y429","v":0},null,{"$f":"'I_Series NERL'!AA429","v":0},{"$f":"'I_Series NERL'!AB429","v":0},{"$f":"'I_Series NERL'!AC429","v":0},{"$f":"'I_Series NERL'!AD429","v":0},{"$f":"'I_Series NERL'!AE429","v":0},{"$f":"'I_Series NERL'!AF429","v":0},{"$f":"'I_Series NERL'!AG429","v":0},{"$f":"'I_Series NERL'!AH429","v":0},{"$f":"'I_Series NERL'!AI429","v":0},{"$f":"'I_Series NERL'!AJ429","v":0},{"$f":"'I_Series NERL'!AK429","v":0},{"$f":"'I_Series NERL'!AL429","v":0},{"$f":"'I_Series NERL'!AM429","v":0},{"$f":"'I_Series NERL'!AN429","v":0},{"$f":"'I_Series NERL'!AO429","v":0},{"$f":"'I_Series NERL'!AP429","v":0},{"$f":"'I_Series NERL'!AQ429","v":0},{"$f":"'I_Series NERL'!AR429","v":0},{"$f":"'I_Series NERL'!AS429","v":0},{"$f":"'I_Series NERL'!AT429","v":0},{"$f":"'I_Series NERL'!AU429","v":0},{"$f":"'I_Series NERL'!AV429","v":0},{"$f":"'I_Series NERL'!AW429","v":0},{"$f":"'I_Series NERL'!AX429","v":0},{"$f":"'I_Series NERL'!AY429","v":0},{"$f":"'I_Series NERL'!AZ429","v":0},{"$f":"'I_Series NERL'!BA429","v":0},{"$f":"'I_Series NERL'!BB429","v":0},{"$f":"'I_Series NERL'!BC429","v":0},{"$f":"'I_Series NERL'!BD429","v":0},{"$f":"'I_Series NERL'!BE429","v":0},{"$f":"'I_Series NERL'!BF429","v":0},{"$f":"'I_Series NERL'!BG429","v":0},{"$f":"'I_Series NERL'!BH429","v":0},{"$f":"'I_Series NERL'!BI429","v":0},{"$f":"'I_Series NERL'!BJ429","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E430","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G430","v":"%"},null,null,{"$f":"'I_Series NERL'!J430","v":0},null,{"$f":"'I_Series NERL'!L430","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y430","v":0},null,{"$f":"'I_Series NERL'!AA430","v":0},{"$f":"'I_Series NERL'!AB430","v":0},{"$f":"'I_Series NERL'!AC430","v":0},{"$f":"'I_Series NERL'!AD430","v":0},{"$f":"'I_Series NERL'!AE430","v":0},{"$f":"'I_Series NERL'!AF430","v":0},{"$f":"'I_Series NERL'!AG430","v":0},{"$f":"'I_Series NERL'!AH430","v":0},{"$f":"'I_Series NERL'!AI430","v":0},{"$f":"'I_Series NERL'!AJ430","v":0},{"$f":"'I_Series NERL'!AK430","v":0},{"$f":"'I_Series NERL'!AL430","v":0},{"$f":"'I_Series NERL'!AM430","v":0},{"$f":"'I_Series NERL'!AN430","v":0},{"$f":"'I_Series NERL'!AO430","v":0},{"$f":"'I_Series NERL'!AP430","v":0},{"$f":"'I_Series NERL'!AQ430","v":0},{"$f":"'I_Series NERL'!AR430","v":0},{"$f":"'I_Series NERL'!AS430","v":0},{"$f":"'I_Series NERL'!AT430","v":0},{"$f":"'I_Series NERL'!AU430","v":0},{"$f":"'I_Series NERL'!AV430","v":0},{"$f":"'I_Series NERL'!AW430","v":0},{"$f":"'I_Series NERL'!AX430","v":0},{"$f":"'I_Series NERL'!AY430","v":0},{"$f":"'I_Series NERL'!AZ430","v":0},{"$f":"'I_Series NERL'!BA430","v":0},{"$f":"'I_Series NERL'!BB430","v":0},{"$f":"'I_Series NERL'!BC430","v":0},{"$f":"'I_Series NERL'!BD430","v":0},{"$f":"'I_Series NERL'!BE430","v":0},{"$f":"'I_Series NERL'!BF430","v":0},{"$f":"'I_Series NERL'!BG430","v":0},{"$f":"'I_Series NERL'!BH430","v":0},{"$f":"'I_Series NERL'!BI430","v":0},{"$f":"'I_Series NERL'!BJ430","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E431","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G431","v":"%"},null,null,{"$f":"'I_Series NERL'!J431","v":0},null,{"$f":"'I_Series NERL'!L431","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y431","v":0},null,{"$f":"'I_Series NERL'!AA431","v":0},{"$f":"'I_Series NERL'!AB431","v":0},{"$f":"'I_Series NERL'!AC431","v":0},{"$f":"'I_Series NERL'!AD431","v":0},{"$f":"'I_Series NERL'!AE431","v":0},{"$f":"'I_Series NERL'!AF431","v":0},{"$f":"'I_Series NERL'!AG431","v":0},{"$f":"'I_Series NERL'!AH431","v":0},{"$f":"'I_Series NERL'!AI431","v":0},{"$f":"'I_Series NERL'!AJ431","v":0},{"$f":"'I_Series NERL'!AK431","v":0},{"$f":"'I_Series NERL'!AL431","v":0},{"$f":"'I_Series NERL'!AM431","v":0},{"$f":"'I_Series NERL'!AN431","v":0},{"$f":"'I_Series NERL'!AO431","v":0},{"$f":"'I_Series NERL'!AP431","v":0},{"$f":"'I_Series NERL'!AQ431","v":0},{"$f":"'I_Series NERL'!AR431","v":0},{"$f":"'I_Series NERL'!AS431","v":0},{"$f":"'I_Series NERL'!AT431","v":0},{"$f":"'I_Series NERL'!AU431","v":0},{"$f":"'I_Series NERL'!AV431","v":0},{"$f":"'I_Series NERL'!AW431","v":0},{"$f":"'I_Series NERL'!AX431","v":0},{"$f":"'I_Series NERL'!AY431","v":0},{"$f":"'I_Series NERL'!AZ431","v":0},{"$f":"'I_Series NERL'!BA431","v":0},{"$f":"'I_Series NERL'!BB431","v":0},{"$f":"'I_Series NERL'!BC431","v":0},{"$f":"'I_Series NERL'!BD431","v":0},{"$f":"'I_Series NERL'!BE431","v":0},{"$f":"'I_Series NERL'!BF431","v":0},{"$f":"'I_Series NERL'!BG431","v":0},{"$f":"'I_Series NERL'!BH431","v":0},{"$f":"'I_Series NERL'!BI431","v":0},{"$f":"'I_Series NERL'!BJ431","v":0}]
[null,null,null,null,{"$f":"E390 & \" - \" & E$182","v":"Accounting Depreciation - 7 years - Category 10 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$182 * AA390","v":0},{"$f":"AB$182 * AB390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E391 & \" - \" & E$182","v":"Accounting Depreciation - 8 years - Category 10 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$182 * AA391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E392 & \" - \" & E$182","v":"Accounting Depreciation - 9 years - Category 10 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E393 & \" - \" & E$182","v":"Accounting Depreciation - 10 years - Category 10 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E394 & \" - \" & E$182","v":"Accounting Depreciation - 15 years - Category 10 additions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E400 & \" - \" & E$179","v":"Accounting Depreciation - 7 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA405:BJ405)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F400),$AA395:AA395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F400),$AA395:AB395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F400),$AA395:AC395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F400),$AA395:AD395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F400),$AA395:AE395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F400),$AA395:AF395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F400),$AA395:AG395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F400),$AA395:AH395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F400),$AA395:AI395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F400),$AA395:AJ395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F400),$AA395:AK395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F400),$AA395:AL395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F400),$AA395:AM395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F400),$AA395:AN395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F400),$AA395:AO395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F400),$AA395:AP395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F400),$AA395:AQ395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F400),$AA395:AR395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F400),$AA395:AS395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F400),$AA395:AT395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F400),$AA395:AU395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F400),$AA395:AV395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F400),$AA395:AW395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F400),$AA395:AX395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F400),$AA395:AY395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F400),$AA395:AZ395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F400),$AA395:BA395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F400),$AA395:BB395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F400),$AA395:BC395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F400),$AA395:BD395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F400),$AA395:BE395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F400),$AA395:BF395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F400),$AA395:BG395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F400),$AA395:BH395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F400),$AA395:BI395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F400),$AA395:BJ395) / IF($F400 = 0, 1, $F400) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E401 & \" - \" & E$179","v":"Accounting Depreciation - 8 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA406:BJ406)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F401),$AA396:AA396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F401),$AA396:AB396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F401),$AA396:AC396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F401),$AA396:AD396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F401),$AA396:AE396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F401),$AA396:AF396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F401),$AA396:AG396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F401),$AA396:AH396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F401),$AA396:AI396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F401),$AA396:AJ396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F401),$AA396:AK396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F401),$AA396:AL396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F401),$AA396:AM396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F401),$AA396:AN396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F401),$AA396:AO396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F401),$AA396:AP396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F401),$AA396:AQ396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F401),$AA396:AR396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F401),$AA396:AS396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F401),$AA396:AT396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F401),$AA396:AU396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F401),$AA396:AV396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F401),$AA396:AW396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F401),$AA396:AX396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F401),$AA396:AY396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F401),$AA396:AZ396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F401),$AA396:BA396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F401),$AA396:BB396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F401),$AA396:BC396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F401),$AA396:BD396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F401),$AA396:BE396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F401),$AA396:BF396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F401),$AA396:BG396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F401),$AA396:BH396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F401),$AA396:BI396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F401),$AA396:BJ396) / IF($F401 = 0, 1, $F401) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E402 & \" - \" & E$179","v":"Accounting Depreciation - 9 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA407:BJ407)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F402),$AA397:AA397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F402),$AA397:AB397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F402),$AA397:AC397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F402),$AA397:AD397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F402),$AA397:AE397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F402),$AA397:AF397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F402),$AA397:AG397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F402),$AA397:AH397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F402),$AA397:AI397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F402),$AA397:AJ397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F402),$AA397:AK397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F402),$AA397:AL397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F402),$AA397:AM397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F402),$AA397:AN397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F402),$AA397:AO397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F402),$AA397:AP397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F402),$AA397:AQ397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F402),$AA397:AR397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F402),$AA397:AS397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F402),$AA397:AT397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F402),$AA397:AU397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F402),$AA397:AV397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F402),$AA397:AW397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F402),$AA397:AX397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F402),$AA397:AY397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F402),$AA397:AZ397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F402),$AA397:BA397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F402),$AA397:BB397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F402),$AA397:BC397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F402),$AA397:BD397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F402),$AA397:BE397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F402),$AA397:BF397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F402),$AA397:BG397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F402),$AA397:BH397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F402),$AA397:BI397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F402),$AA397:BJ397) / IF($F402 = 0, 1, $F402) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E403 & \" - \" & E$179","v":"Accounting Depreciation - 10 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA408:BJ408)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F403),$AA398:AA398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F403),$AA398:AB398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F403),$AA398:AC398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F403),$AA398:AD398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F403),$AA398:AE398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F403),$AA398:AF398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F403),$AA398:AG398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F403),$AA398:AH398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F403),$AA398:AI398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F403),$AA398:AJ398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F403),$AA398:AK398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F403),$AA398:AL398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F403),$AA398:AM398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F403),$AA398:AN398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F403),$AA398:AO398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F403),$AA398:AP398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F403),$AA398:AQ398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F403),$AA398:AR398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F403),$AA398:AS398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F403),$AA398:AT398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F403),$AA398:AU398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F403),$AA398:AV398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F403),$AA398:AW398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F403),$AA398:AX398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F403),$AA398:AY398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F403),$AA398:AZ398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F403),$AA398:BA398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F403),$AA398:BB398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F403),$AA398:BC398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F403),$AA398:BD398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F403),$AA398:BE398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F403),$AA398:BF398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F403),$AA398:BG398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F403),$AA398:BH398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F403),$AA398:BI398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F403),$AA398:BJ398) / IF($F403 = 0, 1, $F403) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E404 & \" - \" & E$179","v":"Accounting Depreciation - 15 years - Category 7 additions (UKATS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA409:BJ409)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F404),$AA399:AA399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F404),$AA399:AB399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F404),$AA399:AC399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F404),$AA399:AD399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F404),$AA399:AE399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F404),$AA399:AF399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F404),$AA399:AG399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F404),$AA399:AH399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F404),$AA399:AI399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F404),$AA399:AJ399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F404),$AA399:AK399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F404),$AA399:AL399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F404),$AA399:AM399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F404),$AA399:AN399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F404),$AA399:AO399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F404),$AA399:AP399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F404),$AA399:AQ399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F404),$AA399:AR399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F404),$AA399:AS399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F404),$AA399:AT399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F404),$AA399:AU399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F404),$AA399:AV399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F404),$AA399:AW399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F404),$AA399:AX399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F404),$AA399:AY399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F404),$AA399:AZ399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F404),$AA399:BA399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F404),$AA399:BB399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F404),$AA399:BC399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F404),$AA399:BD399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F404),$AA399:BE399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F404),$AA399:BF399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F404),$AA399:BG399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F404),$AA399:BH399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F404),$AA399:BI399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F404),$AA399:BJ399) / IF($F404 = 0, 1, $F404) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 10 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA405:AA409)","v":0},{"$f":"SUM(AB405:AB409)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary"]
[]
[null,null,null,null,{"$f":"E203","v":"Total Category 1 Depreciation"},null,{"$f":"G203","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-6428.8619052160157,-15081.66034267651,-22762.960810582317,-31614.489791613814,-40724.900171860711,-49566.08344806698,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-51952.79417544647,-43299.99573798597,-35618.695270080163,-26767.16628904867,-17656.755908801777,-8815.5726325955056,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E226","v":"Total Category 2 Depreciation"},null,{"$f":"G226","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E249","v":"Total Category 3 Depreciation"},null,{"$f":"G249","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E272","v":"Total Category 4 Depreciation"},null,{"$f":"G272","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E295","v":"Total Category 5 Depreciation"},null,{"$f":"G295","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E318","v":"Total Category 6 Depreciation"},null,{"$f":"G318","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E341","v":"Total Category 7 Depreciation"},null,{"$f":"G341","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E364","v":"Total Category 8 Depreciation"},null,{"$f":"G364","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E387","v":"Total Category 9 Depreciation"},null,{"$f":"G387","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E410","v":"Total Category 10 Depreciation"},null,{"$f":"G410","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation (Accounting) Charge - Additions UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA424:AT424)","v":-633232.20511531632},null,{"$f":"SUM(AA414:AA423)","v":0},{"$f":"SUM(AB414:AB423)","v":0},0,0,0,0,-6428.8619052160157,-15081.66034267651,-22762.960810582317,-31614.489791613814,-40724.900171860711,-49566.08344806698,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-51952.79417544647,-43299.99573798597,-35618.695270080163,-26767.16628904867,-17656.755908801777,-8815.5726325955056,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E424 & \" POS\"","v":"Depreciation (Accounting) Charge - Additions UKATS POS"},null,{"$f":"G424","v":"£'000 "},{"$f":"H424","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA425:AT425)","v":633232.20511531632},null,{"$f":"AA424 * SignSwitch","v":0},0,0,0,0,0,6428.8619052160157,15081.66034267651,22762.960810582317,31614.489791613814,40724.900171860711,49566.08344806698,58381.656080662491,58381.656080662491,58381.656080662491,58381.656080662491,58381.656080662491,58381.656080662491,58381.656080662491,58381.656080662491,58381.656080662491,51952.79417544647,43299.99573798597,35618.695270080163,26767.16628904867,17656.755908801777,8815.5726325955056,0,0,0,0,0,0,0,0,0]
[]
["Disposal Proceeds"]
[]
[null,null,null,null,{"$f":"C_Time!E45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,{"$f":"C_Time!J45","v":0},null,{"$f":"C_Time!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$171","v":"UKATS Fixed Asset - disposal proceeds - Actual"},null,{"$f":"I_Actuals!G$171","v":"£'000 "},{"$f":"I_Actuals!H$171","v":"Nominal"},{"$f":"I_Actuals!I$171","v":"Enter as positive."},{"$f":"I_Actuals!J$171","v":0},null,{"$f":"I_Actuals!L$171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$171","v":0},null,{"$f":"I_Actuals!AA$171","v":0},{"$f":"I_Actuals!AB$171","v":0},{"$f":"I_Actuals!AC$171","v":0},{"$f":"I_Actuals!AD$171","v":0},{"$f":"I_Actuals!AE$171","v":0},{"$f":"I_Actuals!AF$171","v":0},{"$f":"I_Actuals!AG$171","v":0},{"$f":"I_Actuals!AH$171","v":0},{"$f":"I_Actuals!AI$171","v":0},{"$f":"I_Actuals!AJ$171","v":0},{"$f":"I_Actuals!AK$171","v":0},{"$f":"I_Actuals!AL$171","v":0},{"$f":"I_Actuals!AM$171","v":0},{"$f":"I_Actuals!AN$171","v":0},{"$f":"I_Actuals!AO$171","v":0},{"$f":"I_Actuals!AP$171","v":0},{"$f":"I_Actuals!AQ$171","v":0},{"$f":"I_Actuals!AR$171","v":0},{"$f":"I_Actuals!AS$171","v":0},{"$f":"I_Actuals!AT$171","v":0},{"$f":"I_Actuals!AU$171","v":0},{"$f":"I_Actuals!AV$171","v":0},{"$f":"I_Actuals!AW$171","v":0},{"$f":"I_Actuals!AX$171","v":0},{"$f":"I_Actuals!AY$171","v":0},{"$f":"I_Actuals!AZ$171","v":0},{"$f":"I_Actuals!BA$171","v":0},{"$f":"I_Actuals!BB$171","v":0},{"$f":"I_Actuals!BC$171","v":0},{"$f":"I_Actuals!BD$171","v":0},{"$f":"I_Actuals!BE$171","v":0},{"$f":"I_Actuals!BF$171","v":0},{"$f":"I_Actuals!BG$171","v":0},{"$f":"I_Actuals!BH$171","v":0},{"$f":"I_Actuals!BI$171","v":0},{"$f":"I_Actuals!BJ$171","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E534","v":"UKATS fixed assets - disposals"},null,{"$f":"'I_Series UKATS'!G534","v":"£'000 "},{"$f":"'I_Series UKATS'!H534","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I534","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J534","v":0},null,{"$f":"'I_Series UKATS'!L534","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y534","v":0},null,{"$f":"'I_Series UKATS'!AA534","v":0},{"$f":"'I_Series UKATS'!AB534","v":0},{"$f":"'I_Series UKATS'!AC534","v":0},{"$f":"'I_Series UKATS'!AD534","v":0},{"$f":"'I_Series UKATS'!AE534","v":0},{"$f":"'I_Series UKATS'!AF534","v":0},{"$f":"'I_Series UKATS'!AG534","v":0},{"$f":"'I_Series UKATS'!AH534","v":0},{"$f":"'I_Series UKATS'!AI534","v":0},{"$f":"'I_Series UKATS'!AJ534","v":0},{"$f":"'I_Series UKATS'!AK534","v":0},{"$f":"'I_Series UKATS'!AL534","v":0},{"$f":"'I_Series UKATS'!AM534","v":0},{"$f":"'I_Series UKATS'!AN534","v":0},{"$f":"'I_Series UKATS'!AO534","v":0},{"$f":"'I_Series UKATS'!AP534","v":0},{"$f":"'I_Series UKATS'!AQ534","v":0},{"$f":"'I_Series UKATS'!AR534","v":0},{"$f":"'I_Series UKATS'!AS534","v":0},{"$f":"'I_Series UKATS'!AT534","v":0},{"$f":"'I_Series UKATS'!AU534","v":0},{"$f":"'I_Series UKATS'!AV534","v":0},{"$f":"'I_Series UKATS'!AW534","v":0},{"$f":"'I_Series UKATS'!AX534","v":0},{"$f":"'I_Series UKATS'!AY534","v":0},{"$f":"'I_Series UKATS'!AZ534","v":0},{"$f":"'I_Series UKATS'!BA534","v":0},{"$f":"'I_Series UKATS'!BB534","v":0},{"$f":"'I_Series UKATS'!BC534","v":0},{"$f":"'I_Series UKATS'!BD534","v":0},{"$f":"'I_Series UKATS'!BE534","v":0},{"$f":"'I_Series UKATS'!BF534","v":0},{"$f":"'I_Series UKATS'!BG534","v":0},{"$f":"'I_Series UKATS'!BH534","v":0},{"$f":"'I_Series UKATS'!BI534","v":0},{"$f":"'I_Series UKATS'!BJ534","v":0}]
[null,null,null,null,{"$f":"C_Index!E$259","v":"RPI Annual Growth for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$259","v":"Index"},{"$f":"C_Index!H$259","v":"RPI 2020"},null,{"$f":"C_Index!J$259","v":0},null,{"$f":"C_Index!L$259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$259","v":0},null,{"$f":"C_Index!AA$259","v":0.88196833158029397},{"$f":"C_Index!AB$259","v":0.89734769878045306},{"$f":"C_Index!AC$259","v":0.92949938880518512},{"$f":"C_Index!AD$259","v":0.96057082752935141},{"$f":"C_Index!AE$259","v":0.98518918611592798},{"$f":"C_Index!AF$259","v":1},{"$f":"C_Index!AG$259","v":1.0404525684396053},{"$f":"C_Index!AH$259","v":1.1609858714500951},{"$f":"C_Index!AI$259","v":1.2641351098729281},{"$f":"C_Index!AJ$259","v":1.2846418790687095},{"$f":"C_Index!AK$259","v":1.2971353512238111},{"$f":"C_Index!AL$259","v":1.3195576771754272},{"$f":"C_Index!AM$259","v":1.3565319254058053},{"$f":"C_Index!AN$259","v":1.3945421988557309},{"$f":"C_Index!AO$259","v":1.4336175271419489},{"$f":"C_Index!AP$259","v":1.4737877532963912},{"$f":"C_Index!AQ$259","v":1.5150835565582197},{"$f":"C_Index!AR$259","v":1.5575364758045076},{"$f":"C_Index!AS$259","v":1.60117893363745},{"$f":"C_Index!AT$259","v":1.6460442611465049},{"$f":"C_Index!AU$259","v":1.692166723364372},{"$f":"C_Index!AV$259","v":1.7395815454362549},{"$f":"C_Index!AW$259","v":1.7883249395223884},{"$f":"C_Index!AX$259","v":1.8384341324543818},{"$f":"C_Index!AY$259","v":1.8899473941664968},{"$f":"C_Index!AZ$259","v":1.9429040669235742},{"$f":"C_Index!BA$259","v":1.9973445953679347},{"$f":"C_Index!BB$259","v":2.053310557408198},{"$f":"C_Index!BC$259","v":2.1108446959736118},{"$f":"C_Index!BD$259","v":2.1699909516581442},{"$f":"C_Index!BE$259","v":2.2307944962792678},{"$f":"C_Index!BF$259","v":2.2933017673770704},{"$f":"C_Index!BG$259","v":2.3575605036800322},{"$f":"C_Index!BH$259","v":2.423619781564565},{"$f":"C_Index!BI$259","v":2.4915300525361532},{"$f":"C_Index!BJ$259","v":2.5613431817607211}]
[null,null,null,null,"UKATS Fixed Asset - disposal proceeds",null,"£'000","Nominal","IE and CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA429,AA430,AA431 * AA432)","v":0},{"$f":"IF(AB429,AB430,AB431 * AB432)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Deferred Income from Grants and other contributions"]
[]
[null,null,null,null,{"$f":"C_Time!E45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,{"$f":"C_Time!J45","v":0},null,{"$f":"C_Time!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$175","v":"UKATS - Grant and other contributions received - Actual"},null,{"$f":"I_Actuals!G$175","v":"£'000 "},{"$f":"I_Actuals!H$175","v":"Nominal"},{"$f":"I_Actuals!I$175","v":"Enter as positive."},{"$f":"I_Actuals!J$175","v":0},null,{"$f":"I_Actuals!L$175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$175","v":0},null,{"$f":"I_Actuals!AA$175","v":0},{"$f":"I_Actuals!AB$175","v":0},{"$f":"I_Actuals!AC$175","v":0},{"$f":"I_Actuals!AD$175","v":0},{"$f":"I_Actuals!AE$175","v":0},{"$f":"I_Actuals!AF$175","v":0},{"$f":"I_Actuals!AG$175","v":0},{"$f":"I_Actuals!AH$175","v":0},{"$f":"I_Actuals!AI$175","v":0},{"$f":"I_Actuals!AJ$175","v":0},{"$f":"I_Actuals!AK$175","v":0},{"$f":"I_Actuals!AL$175","v":0},{"$f":"I_Actuals!AM$175","v":0},{"$f":"I_Actuals!AN$175","v":0},{"$f":"I_Actuals!AO$175","v":0},{"$f":"I_Actuals!AP$175","v":0},{"$f":"I_Actuals!AQ$175","v":0},{"$f":"I_Actuals!AR$175","v":0},{"$f":"I_Actuals!AS$175","v":0},{"$f":"I_Actuals!AT$175","v":0},{"$f":"I_Actuals!AU$175","v":0},{"$f":"I_Actuals!AV$175","v":0},{"$f":"I_Actuals!AW$175","v":0},{"$f":"I_Actuals!AX$175","v":0},{"$f":"I_Actuals!AY$175","v":0},{"$f":"I_Actuals!AZ$175","v":0},{"$f":"I_Actuals!BA$175","v":0},{"$f":"I_Actuals!BB$175","v":0},{"$f":"I_Actuals!BC$175","v":0},{"$f":"I_Actuals!BD$175","v":0},{"$f":"I_Actuals!BE$175","v":0},{"$f":"I_Actuals!BF$175","v":0},{"$f":"I_Actuals!BG$175","v":0},{"$f":"I_Actuals!BH$175","v":0},{"$f":"I_Actuals!BI$175","v":0},{"$f":"I_Actuals!BJ$175","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E535","v":"UKATS fixed assets - Grants or other contributions"},null,{"$f":"'I_Series UKATS'!G535","v":"£'000 "},{"$f":"'I_Series UKATS'!H535","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I535","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J535","v":0},null,{"$f":"'I_Series UKATS'!L535","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y535","v":0},null,{"$f":"'I_Series UKATS'!AA535","v":0},{"$f":"'I_Series UKATS'!AB535","v":0},{"$f":"'I_Series UKATS'!AC535","v":0},{"$f":"'I_Series UKATS'!AD535","v":0},{"$f":"'I_Series UKATS'!AE535","v":0},{"$f":"'I_Series UKATS'!AF535","v":0},{"$f":"'I_Series UKATS'!AG535","v":0},{"$f":"'I_Series UKATS'!AH535","v":0},{"$f":"'I_Series UKATS'!AI535","v":0},{"$f":"'I_Series UKATS'!AJ535","v":0},{"$f":"'I_Series UKATS'!AK535","v":0},{"$f":"'I_Series UKATS'!AL535","v":0},{"$f":"'I_Series UKATS'!AM535","v":0},{"$f":"'I_Series UKATS'!AN535","v":0},{"$f":"'I_Series UKATS'!AO535","v":0},{"$f":"'I_Series UKATS'!AP535","v":0},{"$f":"'I_Series UKATS'!AQ535","v":0},{"$f":"'I_Series UKATS'!AR535","v":0},{"$f":"'I_Series UKATS'!AS535","v":0},{"$f":"'I_Series UKATS'!AT535","v":0},{"$f":"'I_Series UKATS'!AU535","v":0},{"$f":"'I_Series UKATS'!AV535","v":0},{"$f":"'I_Series UKATS'!AW535","v":0},{"$f":"'I_Series UKATS'!AX535","v":0},{"$f":"'I_Series UKATS'!AY535","v":0},{"$f":"'I_Series UKATS'!AZ535","v":0},{"$f":"'I_Series UKATS'!BA535","v":0},{"$f":"'I_Series UKATS'!BB535","v":0},{"$f":"'I_Series UKATS'!BC535","v":0},{"$f":"'I_Series UKATS'!BD535","v":0},{"$f":"'I_Series UKATS'!BE535","v":0},{"$f":"'I_Series UKATS'!BF535","v":0},{"$f":"'I_Series UKATS'!BG535","v":0},{"$f":"'I_Series UKATS'!BH535","v":0},{"$f":"'I_Series UKATS'!BI535","v":0},{"$f":"'I_Series UKATS'!BJ535","v":0}]
[null,null,null,null,{"$f":"C_Index!E$259","v":"RPI Annual Growth for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$259","v":"Index"},{"$f":"C_Index!H$259","v":"RPI 2020"},null,{"$f":"C_Index!J$259","v":0},null,{"$f":"C_Index!L$259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$259","v":0},null,{"$f":"C_Index!AA$259","v":0.88196833158029397},{"$f":"C_Index!AB$259","v":0.89734769878045306},{"$f":"C_Index!AC$259","v":0.92949938880518512},{"$f":"C_Index!AD$259","v":0.96057082752935141},{"$f":"C_Index!AE$259","v":0.98518918611592798},{"$f":"C_Index!AF$259","v":1},{"$f":"C_Index!AG$259","v":1.0404525684396053},{"$f":"C_Index!AH$259","v":1.1609858714500951},{"$f":"C_Index!AI$259","v":1.2641351098729281},{"$f":"C_Index!AJ$259","v":1.2846418790687095},{"$f":"C_Index!AK$259","v":1.2971353512238111},{"$f":"C_Index!AL$259","v":1.3195576771754272},{"$f":"C_Index!AM$259","v":1.3565319254058053},{"$f":"C_Index!AN$259","v":1.3945421988557309},{"$f":"C_Index!AO$259","v":1.4336175271419489},{"$f":"C_Index!AP$259","v":1.4737877532963912},{"$f":"C_Index!AQ$259","v":1.5150835565582197},{"$f":"C_Index!AR$259","v":1.5575364758045076},{"$f":"C_Index!AS$259","v":1.60117893363745},{"$f":"C_Index!AT$259","v":1.6460442611465049},{"$f":"C_Index!AU$259","v":1.692166723364372},{"$f":"C_Index!AV$259","v":1.7395815454362549},{"$f":"C_Index!AW$259","v":1.7883249395223884},{"$f":"C_Index!AX$259","v":1.8384341324543818},{"$f":"C_Index!AY$259","v":1.8899473941664968},{"$f":"C_Index!AZ$259","v":1.9429040669235742},{"$f":"C_Index!BA$259","v":1.9973445953679347},{"$f":"C_Index!BB$259","v":2.053310557408198},{"$f":"C_Index!BC$259","v":2.1108446959736118},{"$f":"C_Index!BD$259","v":2.1699909516581442},{"$f":"C_Index!BE$259","v":2.2307944962792678},{"$f":"C_Index!BF$259","v":2.2933017673770704},{"$f":"C_Index!BG$259","v":2.3575605036800322},{"$f":"C_Index!BH$259","v":2.423619781564565},{"$f":"C_Index!BI$259","v":2.4915300525361532},{"$f":"C_Index!BJ$259","v":2.5613431817607211}]
[null,null,null,null,"UKATS - Grant and other contributions received",null,{"$f":"G439","v":"£'000 "},"Nominal","CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA441:BJ441)","v":0},null,{"$f":"IF(AA$437  = 1, AA438, AA439 * AA440)","v":0},{"$f":"IF(AB$437  = 1, AB438, AB439 * AB440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$75","v":"Grant Recognition Period"},{"$f":"'I_InputSets NERL'!F$75","v":10},{"$f":"'I_InputSets NERL'!G$75","v":"years"}]
[null,null,null,null,{"$f":"E$441","v":"UKATS - Grant and other contributions received"},null,{"$f":"G$441","v":"£'000 "},"Nominal","CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue recognition of grants or other contributions (UKATS)",null,{"$f":"G444","v":"£'000 "},{"$f":"H444","v":"Nominal"},"IE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA445:BJ445)","v":0},null,{"$f":"SUMIF($AA11:AA11,\">\"&(AA11-$F$443),$AA444:AA444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AB11,\">\"&(AB11-$F$443),$AA444:AB444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AC11,\">\"&(AC11-$F$443),$AA444:AC444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AD11,\">\"&(AD11-$F$443),$AA444:AD444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AE11,\">\"&(AE11-$F$443),$AA444:AE444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AF11,\">\"&(AF11-$F$443),$AA444:AF444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AG11,\">\"&(AG11-$F$443),$AA444:AG444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AH11,\">\"&(AH11-$F$443),$AA444:AH444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AI11,\">\"&(AI11-$F$443),$AA444:AI444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AJ11,\">\"&(AJ11-$F$443),$AA444:AJ444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AK11,\">\"&(AK11-$F$443),$AA444:AK444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AL11,\">\"&(AL11-$F$443),$AA444:AL444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AM11,\">\"&(AM11-$F$443),$AA444:AM444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AN11,\">\"&(AN11-$F$443),$AA444:AN444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AO11,\">\"&(AO11-$F$443),$AA444:AO444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AP11,\">\"&(AP11-$F$443),$AA444:AP444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AQ11,\">\"&(AQ11-$F$443),$AA444:AQ444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AR11,\">\"&(AR11-$F$443),$AA444:AR444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AS11,\">\"&(AS11-$F$443),$AA444:AS444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AT11,\">\"&(AT11-$F$443),$AA444:AT444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AU11,\">\"&(AU11-$F$443),$AA444:AU444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AV11,\">\"&(AV11-$F$443),$AA444:AV444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AW11,\">\"&(AW11-$F$443),$AA444:AW444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AX11,\">\"&(AX11-$F$443),$AA444:AX444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AY11,\">\"&(AY11-$F$443),$AA444:AY444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:AZ11,\">\"&(AZ11-$F$443),$AA444:AZ444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:BA11,\">\"&(BA11-$F$443),$AA444:BA444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:BB11,\">\"&(BB11-$F$443),$AA444:BB444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:BC11,\">\"&(BC11-$F$443),$AA444:BC444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:BD11,\">\"&(BD11-$F$443),$AA444:BD444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:BE11,\">\"&(BE11-$F$443),$AA444:BE444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:BF11,\">\"&(BF11-$F$443),$AA444:BF444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:BG11,\">\"&(BG11-$F$443),$AA444:BG444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:BH11,\">\"&(BH11-$F$443),$AA444:BH444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:BI11,\">\"&(BI11-$F$443),$AA444:BI444) / IF($F$443=0,1,$F$443)","v":0},{"$f":"SUMIF($AA11:BJ11,\">\"&(BJ11-$F$443),$AA444:BJ444) / IF($F$443=0,1,$F$443)","v":0}]
[]
[null,null,null,null,"Deferred Income b/f",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z450","v":0},{"$f":"AA450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"add:",{"$f":"E441","v":"UKATS - Grant and other contributions received"},null,{"$f":"G441","v":"£'000 "},"Nominal","CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less:",{"$f":"E445","v":"Revenue recognition of grants or other contributions (UKATS)"},null,{"$f":"G445","v":"£'000 "},"Nominal","IE",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Deferred Income c/f POS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA447 + AA448 - AA449","v":0},{"$f":"AB447 + AB448 - AB449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"LEFT(E450,LEN(E450)-3) & \"(UKATS)\"","v":"Deferred Income c/f (UKATS)"},null,"£'000","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA450 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_Capex_Oceanic","index":26,"n_rows":442,"n_cols":62,"rows_kept":442,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Capex_Oceanic"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Capital Expenditure"]
[]
[null,null,null,"Project 1"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E90","v":"Oceanic Project 1 Active"},{"$f":"'I_InputSets Oceanic'!F90","v":1},{"$f":"'I_InputSets Oceanic'!G90","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E91","v":"Oceanic Project 2 Active"},{"$f":"'I_InputSets Oceanic'!F91","v":1},{"$f":"'I_InputSets Oceanic'!G91","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E92","v":"Oceanic Project 3 Active"},{"$f":"'I_InputSets Oceanic'!F92","v":1},{"$f":"'I_InputSets Oceanic'!G92","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E93","v":"Oceanic Project 4 Active"},{"$f":"'I_InputSets Oceanic'!F93","v":1},{"$f":"'I_InputSets Oceanic'!G93","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E94","v":"Oceanic Project 5 Active"},{"$f":"'I_InputSets Oceanic'!F94","v":1},{"$f":"'I_InputSets Oceanic'!G94","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E95","v":"Oceanic Project 6 Active"},{"$f":"'I_InputSets Oceanic'!F95","v":1},{"$f":"'I_InputSets Oceanic'!G95","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E96","v":"Oceanic Project 7 Active"},{"$f":"'I_InputSets Oceanic'!F96","v":1},{"$f":"'I_InputSets Oceanic'!G96","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E97","v":"Oceanic Project 8 Active"},{"$f":"'I_InputSets Oceanic'!F97","v":1},{"$f":"'I_InputSets Oceanic'!G97","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E98","v":"Oceanic Project 9 Active"},{"$f":"'I_InputSets Oceanic'!F98","v":1},{"$f":"'I_InputSets Oceanic'!G98","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E99","v":"Oceanic Project 10 Active"},{"$f":"'I_InputSets Oceanic'!F99","v":1},{"$f":"'I_InputSets Oceanic'!G99","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E100","v":"Oceanic Project 11 Active"},{"$f":"'I_InputSets Oceanic'!F100","v":1},{"$f":"'I_InputSets Oceanic'!G100","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E101","v":"Oceanic Project 12 Active"},{"$f":"'I_InputSets Oceanic'!F101","v":1},{"$f":"'I_InputSets Oceanic'!G101","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E102","v":"Oceanic Project 13 Active"},{"$f":"'I_InputSets Oceanic'!F102","v":1},{"$f":"'I_InputSets Oceanic'!G102","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E103","v":"Oceanic Project 14 Active"},{"$f":"'I_InputSets Oceanic'!F103","v":1},{"$f":"'I_InputSets Oceanic'!G103","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E104","v":"Oceanic Project 15 Active"},{"$f":"'I_InputSets Oceanic'!F104","v":1},{"$f":"'I_InputSets Oceanic'!G104","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E105","v":"Oceanic Project 16 Active"},{"$f":"'I_InputSets Oceanic'!F105","v":1},{"$f":"'I_InputSets Oceanic'!G105","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E106","v":"Oceanic Project 17 Active"},{"$f":"'I_InputSets Oceanic'!F106","v":1},{"$f":"'I_InputSets Oceanic'!G106","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E107","v":"Oceanic Project 18 Active"},{"$f":"'I_InputSets Oceanic'!F107","v":1},{"$f":"'I_InputSets Oceanic'!G107","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E108","v":"Oceanic Project 19 Active"},{"$f":"'I_InputSets Oceanic'!F108","v":1},{"$f":"'I_InputSets Oceanic'!G108","v":"flag"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E109","v":"Oceanic Project 20 Active"},{"$f":"'I_InputSets Oceanic'!F109","v":1},{"$f":"'I_InputSets Oceanic'!G109","v":"flag"}]
[]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E253","v":"Allowed cashflows relating to capex on Project 1"},{"$f":"'I_Series Oceanic'!F253","v":"Allowed cashflows relating to capex on Project 1 - Base"},{"$f":"'I_Series Oceanic'!G253","v":"£'000 "},{"$f":"'I_Series Oceanic'!H253","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I253","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J253","v":"Cost assessment_PCM inputs_070623.xlsx, 'I_Series Oceanic_CI"},null,{"$f":"'I_Series Oceanic'!L253","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y253","v":25905.05904267446},null,{"$f":"'I_Series Oceanic'!AA253","v":0},{"$f":"'I_Series Oceanic'!AB253","v":0},{"$f":"'I_Series Oceanic'!AC253","v":0},{"$f":"'I_Series Oceanic'!AD253","v":0},{"$f":"'I_Series Oceanic'!AE253","v":0},{"$f":"'I_Series Oceanic'!AF253","v":2000},{"$f":"'I_Series Oceanic'!AG253","v":985.99614248248963},{"$f":"'I_Series Oceanic'!AH253","v":2891.2402222623723},{"$f":"'I_Series Oceanic'!AI253","v":3539.8925993642961},{"$f":"'I_Series Oceanic'!AJ253","v":3538.5413720935589},{"$f":"'I_Series Oceanic'!AK253","v":4445.5661098995679},{"$f":"'I_Series Oceanic'!AL253","v":4334.7857270797858},{"$f":"'I_Series Oceanic'!AM253","v":4169.0368694923891},{"$f":"'I_Series Oceanic'!AN253","v":0},{"$f":"'I_Series Oceanic'!AO253","v":0},{"$f":"'I_Series Oceanic'!AP253","v":0},{"$f":"'I_Series Oceanic'!AQ253","v":0},{"$f":"'I_Series Oceanic'!AR253","v":0},{"$f":"'I_Series Oceanic'!AS253","v":0},{"$f":"'I_Series Oceanic'!AT253","v":0},{"$f":"'I_Series Oceanic'!AU253","v":0},{"$f":"'I_Series Oceanic'!AV253","v":0},{"$f":"'I_Series Oceanic'!AW253","v":0},{"$f":"'I_Series Oceanic'!AX253","v":0},{"$f":"'I_Series Oceanic'!AY253","v":0},{"$f":"'I_Series Oceanic'!AZ253","v":0},{"$f":"'I_Series Oceanic'!BA253","v":0},{"$f":"'I_Series Oceanic'!BB253","v":0},{"$f":"'I_Series Oceanic'!BC253","v":0},{"$f":"'I_Series Oceanic'!BD253","v":0},{"$f":"'I_Series Oceanic'!BE253","v":0},{"$f":"'I_Series Oceanic'!BF253","v":0},{"$f":"'I_Series Oceanic'!BG253","v":0},{"$f":"'I_Series Oceanic'!BH253","v":0},{"$f":"'I_Series Oceanic'!BI253","v":0},{"$f":"'I_Series Oceanic'!BJ253","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E254","v":"Allowed cashflows relating to capex on Project 2"},{"$f":"'I_Series Oceanic'!F254","v":"Allowed cashflows relating to capex on Project 2 - Base"},{"$f":"'I_Series Oceanic'!G254","v":"£'000 "},{"$f":"'I_Series Oceanic'!H254","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I254","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J254","v":0},null,{"$f":"'I_Series Oceanic'!L254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y254","v":0},null,{"$f":"'I_Series Oceanic'!AA254","v":0},{"$f":"'I_Series Oceanic'!AB254","v":0},{"$f":"'I_Series Oceanic'!AC254","v":0},{"$f":"'I_Series Oceanic'!AD254","v":0},{"$f":"'I_Series Oceanic'!AE254","v":0},{"$f":"'I_Series Oceanic'!AF254","v":0},{"$f":"'I_Series Oceanic'!AG254","v":0},{"$f":"'I_Series Oceanic'!AH254","v":0},{"$f":"'I_Series Oceanic'!AI254","v":0},{"$f":"'I_Series Oceanic'!AJ254","v":0},{"$f":"'I_Series Oceanic'!AK254","v":0},{"$f":"'I_Series Oceanic'!AL254","v":0},{"$f":"'I_Series Oceanic'!AM254","v":0},{"$f":"'I_Series Oceanic'!AN254","v":0},{"$f":"'I_Series Oceanic'!AO254","v":0},{"$f":"'I_Series Oceanic'!AP254","v":0},{"$f":"'I_Series Oceanic'!AQ254","v":0},{"$f":"'I_Series Oceanic'!AR254","v":0},{"$f":"'I_Series Oceanic'!AS254","v":0},{"$f":"'I_Series Oceanic'!AT254","v":0},{"$f":"'I_Series Oceanic'!AU254","v":0},{"$f":"'I_Series Oceanic'!AV254","v":0},{"$f":"'I_Series Oceanic'!AW254","v":0},{"$f":"'I_Series Oceanic'!AX254","v":0},{"$f":"'I_Series Oceanic'!AY254","v":0},{"$f":"'I_Series Oceanic'!AZ254","v":0},{"$f":"'I_Series Oceanic'!BA254","v":0},{"$f":"'I_Series Oceanic'!BB254","v":0},{"$f":"'I_Series Oceanic'!BC254","v":0},{"$f":"'I_Series Oceanic'!BD254","v":0},{"$f":"'I_Series Oceanic'!BE254","v":0},{"$f":"'I_Series Oceanic'!BF254","v":0},{"$f":"'I_Series Oceanic'!BG254","v":0},{"$f":"'I_Series Oceanic'!BH254","v":0},{"$f":"'I_Series Oceanic'!BI254","v":0},{"$f":"'I_Series Oceanic'!BJ254","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E255","v":"Allowed cashflows relating to capex on Project 3"},{"$f":"'I_Series Oceanic'!F255","v":"Allowed cashflows relating to capex on Project 3 - Base"},{"$f":"'I_Series Oceanic'!G255","v":"£'000 "},{"$f":"'I_Series Oceanic'!H255","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I255","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J255","v":0},null,{"$f":"'I_Series Oceanic'!L255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y255","v":0},null,{"$f":"'I_Series Oceanic'!AA255","v":0},{"$f":"'I_Series Oceanic'!AB255","v":0},{"$f":"'I_Series Oceanic'!AC255","v":0},{"$f":"'I_Series Oceanic'!AD255","v":0},{"$f":"'I_Series Oceanic'!AE255","v":0},{"$f":"'I_Series Oceanic'!AF255","v":0},{"$f":"'I_Series Oceanic'!AG255","v":0},{"$f":"'I_Series Oceanic'!AH255","v":0},{"$f":"'I_Series Oceanic'!AI255","v":0},{"$f":"'I_Series Oceanic'!AJ255","v":0},{"$f":"'I_Series Oceanic'!AK255","v":0},{"$f":"'I_Series Oceanic'!AL255","v":0},{"$f":"'I_Series Oceanic'!AM255","v":0},{"$f":"'I_Series Oceanic'!AN255","v":0},{"$f":"'I_Series Oceanic'!AO255","v":0},{"$f":"'I_Series Oceanic'!AP255","v":0},{"$f":"'I_Series Oceanic'!AQ255","v":0},{"$f":"'I_Series Oceanic'!AR255","v":0},{"$f":"'I_Series Oceanic'!AS255","v":0},{"$f":"'I_Series Oceanic'!AT255","v":0},{"$f":"'I_Series Oceanic'!AU255","v":0},{"$f":"'I_Series Oceanic'!AV255","v":0},{"$f":"'I_Series Oceanic'!AW255","v":0},{"$f":"'I_Series Oceanic'!AX255","v":0},{"$f":"'I_Series Oceanic'!AY255","v":0},{"$f":"'I_Series Oceanic'!AZ255","v":0},{"$f":"'I_Series Oceanic'!BA255","v":0},{"$f":"'I_Series Oceanic'!BB255","v":0},{"$f":"'I_Series Oceanic'!BC255","v":0},{"$f":"'I_Series Oceanic'!BD255","v":0},{"$f":"'I_Series Oceanic'!BE255","v":0},{"$f":"'I_Series Oceanic'!BF255","v":0},{"$f":"'I_Series Oceanic'!BG255","v":0},{"$f":"'I_Series Oceanic'!BH255","v":0},{"$f":"'I_Series Oceanic'!BI255","v":0},{"$f":"'I_Series Oceanic'!BJ255","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E256","v":"Allowed cashflows relating to capex on Project 4"},{"$f":"'I_Series Oceanic'!F256","v":"Allowed cashflows relating to capex on Project 4 - Base"},{"$f":"'I_Series Oceanic'!G256","v":"£'000 "},{"$f":"'I_Series Oceanic'!H256","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I256","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J256","v":0},null,{"$f":"'I_Series Oceanic'!L256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y256","v":0},null,{"$f":"'I_Series Oceanic'!AA256","v":0},{"$f":"'I_Series Oceanic'!AB256","v":0},{"$f":"'I_Series Oceanic'!AC256","v":0},{"$f":"'I_Series Oceanic'!AD256","v":0},{"$f":"'I_Series Oceanic'!AE256","v":0},{"$f":"'I_Series Oceanic'!AF256","v":0},{"$f":"'I_Series Oceanic'!AG256","v":0},{"$f":"'I_Series Oceanic'!AH256","v":0},{"$f":"'I_Series Oceanic'!AI256","v":0},{"$f":"'I_Series Oceanic'!AJ256","v":0},{"$f":"'I_Series Oceanic'!AK256","v":0},{"$f":"'I_Series Oceanic'!AL256","v":0},{"$f":"'I_Series Oceanic'!AM256","v":0},{"$f":"'I_Series Oceanic'!AN256","v":0},{"$f":"'I_Series Oceanic'!AO256","v":0},{"$f":"'I_Series Oceanic'!AP256","v":0},{"$f":"'I_Series Oceanic'!AQ256","v":0},{"$f":"'I_Series Oceanic'!AR256","v":0},{"$f":"'I_Series Oceanic'!AS256","v":0},{"$f":"'I_Series Oceanic'!AT256","v":0},{"$f":"'I_Series Oceanic'!AU256","v":0},{"$f":"'I_Series Oceanic'!AV256","v":0},{"$f":"'I_Series Oceanic'!AW256","v":0},{"$f":"'I_Series Oceanic'!AX256","v":0},{"$f":"'I_Series Oceanic'!AY256","v":0},{"$f":"'I_Series Oceanic'!AZ256","v":0},{"$f":"'I_Series Oceanic'!BA256","v":0},{"$f":"'I_Series Oceanic'!BB256","v":0},{"$f":"'I_Series Oceanic'!BC256","v":0},{"$f":"'I_Series Oceanic'!BD256","v":0},{"$f":"'I_Series Oceanic'!BE256","v":0},{"$f":"'I_Series Oceanic'!BF256","v":0},{"$f":"'I_Series Oceanic'!BG256","v":0},{"$f":"'I_Series Oceanic'!BH256","v":0},{"$f":"'I_Series Oceanic'!BI256","v":0},{"$f":"'I_Series Oceanic'!BJ256","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E257","v":"Allowed cashflows relating to capex on Project 5"},{"$f":"'I_Series Oceanic'!F257","v":"Allowed cashflows relating to capex on Project 5 - Base"},{"$f":"'I_Series Oceanic'!G257","v":"£'000 "},{"$f":"'I_Series Oceanic'!H257","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I257","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J257","v":0},null,{"$f":"'I_Series Oceanic'!L257","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y257","v":0},null,{"$f":"'I_Series Oceanic'!AA257","v":0},{"$f":"'I_Series Oceanic'!AB257","v":0},{"$f":"'I_Series Oceanic'!AC257","v":0},{"$f":"'I_Series Oceanic'!AD257","v":0},{"$f":"'I_Series Oceanic'!AE257","v":0},{"$f":"'I_Series Oceanic'!AF257","v":0},{"$f":"'I_Series Oceanic'!AG257","v":0},{"$f":"'I_Series Oceanic'!AH257","v":0},{"$f":"'I_Series Oceanic'!AI257","v":0},{"$f":"'I_Series Oceanic'!AJ257","v":0},{"$f":"'I_Series Oceanic'!AK257","v":0},{"$f":"'I_Series Oceanic'!AL257","v":0},{"$f":"'I_Series Oceanic'!AM257","v":0},{"$f":"'I_Series Oceanic'!AN257","v":0},{"$f":"'I_Series Oceanic'!AO257","v":0},{"$f":"'I_Series Oceanic'!AP257","v":0},{"$f":"'I_Series Oceanic'!AQ257","v":0},{"$f":"'I_Series Oceanic'!AR257","v":0},{"$f":"'I_Series Oceanic'!AS257","v":0},{"$f":"'I_Series Oceanic'!AT257","v":0},{"$f":"'I_Series Oceanic'!AU257","v":0},{"$f":"'I_Series Oceanic'!AV257","v":0},{"$f":"'I_Series Oceanic'!AW257","v":0},{"$f":"'I_Series Oceanic'!AX257","v":0},{"$f":"'I_Series Oceanic'!AY257","v":0},{"$f":"'I_Series Oceanic'!AZ257","v":0},{"$f":"'I_Series Oceanic'!BA257","v":0},{"$f":"'I_Series Oceanic'!BB257","v":0},{"$f":"'I_Series Oceanic'!BC257","v":0},{"$f":"'I_Series Oceanic'!BD257","v":0},{"$f":"'I_Series Oceanic'!BE257","v":0},{"$f":"'I_Series Oceanic'!BF257","v":0},{"$f":"'I_Series Oceanic'!BG257","v":0},{"$f":"'I_Series Oceanic'!BH257","v":0},{"$f":"'I_Series Oceanic'!BI257","v":0},{"$f":"'I_Series Oceanic'!BJ257","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E258","v":"Allowed cashflows relating to capex on Project 6"},{"$f":"'I_Series Oceanic'!F258","v":"Allowed cashflows relating to capex on Project 6 - Base"},{"$f":"'I_Series Oceanic'!G258","v":"£'000 "},{"$f":"'I_Series Oceanic'!H258","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I258","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J258","v":0},null,{"$f":"'I_Series Oceanic'!L258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y258","v":0},null,{"$f":"'I_Series Oceanic'!AA258","v":0},{"$f":"'I_Series Oceanic'!AB258","v":0},{"$f":"'I_Series Oceanic'!AC258","v":0},{"$f":"'I_Series Oceanic'!AD258","v":0},{"$f":"'I_Series Oceanic'!AE258","v":0},{"$f":"'I_Series Oceanic'!AF258","v":0},{"$f":"'I_Series Oceanic'!AG258","v":0},{"$f":"'I_Series Oceanic'!AH258","v":0},{"$f":"'I_Series Oceanic'!AI258","v":0},{"$f":"'I_Series Oceanic'!AJ258","v":0},{"$f":"'I_Series Oceanic'!AK258","v":0},{"$f":"'I_Series Oceanic'!AL258","v":0},{"$f":"'I_Series Oceanic'!AM258","v":0},{"$f":"'I_Series Oceanic'!AN258","v":0},{"$f":"'I_Series Oceanic'!AO258","v":0},{"$f":"'I_Series Oceanic'!AP258","v":0},{"$f":"'I_Series Oceanic'!AQ258","v":0},{"$f":"'I_Series Oceanic'!AR258","v":0},{"$f":"'I_Series Oceanic'!AS258","v":0},{"$f":"'I_Series Oceanic'!AT258","v":0},{"$f":"'I_Series Oceanic'!AU258","v":0},{"$f":"'I_Series Oceanic'!AV258","v":0},{"$f":"'I_Series Oceanic'!AW258","v":0},{"$f":"'I_Series Oceanic'!AX258","v":0},{"$f":"'I_Series Oceanic'!AY258","v":0},{"$f":"'I_Series Oceanic'!AZ258","v":0},{"$f":"'I_Series Oceanic'!BA258","v":0},{"$f":"'I_Series Oceanic'!BB258","v":0},{"$f":"'I_Series Oceanic'!BC258","v":0},{"$f":"'I_Series Oceanic'!BD258","v":0},{"$f":"'I_Series Oceanic'!BE258","v":0},{"$f":"'I_Series Oceanic'!BF258","v":0},{"$f":"'I_Series Oceanic'!BG258","v":0},{"$f":"'I_Series Oceanic'!BH258","v":0},{"$f":"'I_Series Oceanic'!BI258","v":0},{"$f":"'I_Series Oceanic'!BJ258","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E259","v":"Allowed cashflows relating to capex on Project 7"},{"$f":"'I_Series Oceanic'!F259","v":"Allowed cashflows relating to capex on Project 7 - Base"},{"$f":"'I_Series Oceanic'!G259","v":"£'000 "},{"$f":"'I_Series Oceanic'!H259","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I259","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J259","v":0},null,{"$f":"'I_Series Oceanic'!L259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y259","v":0},null,{"$f":"'I_Series Oceanic'!AA259","v":0},{"$f":"'I_Series Oceanic'!AB259","v":0},{"$f":"'I_Series Oceanic'!AC259","v":0},{"$f":"'I_Series Oceanic'!AD259","v":0},{"$f":"'I_Series Oceanic'!AE259","v":0},{"$f":"'I_Series Oceanic'!AF259","v":0},{"$f":"'I_Series Oceanic'!AG259","v":0},{"$f":"'I_Series Oceanic'!AH259","v":0},{"$f":"'I_Series Oceanic'!AI259","v":0},{"$f":"'I_Series Oceanic'!AJ259","v":0},{"$f":"'I_Series Oceanic'!AK259","v":0},{"$f":"'I_Series Oceanic'!AL259","v":0},{"$f":"'I_Series Oceanic'!AM259","v":0},{"$f":"'I_Series Oceanic'!AN259","v":0},{"$f":"'I_Series Oceanic'!AO259","v":0},{"$f":"'I_Series Oceanic'!AP259","v":0},{"$f":"'I_Series Oceanic'!AQ259","v":0},{"$f":"'I_Series Oceanic'!AR259","v":0},{"$f":"'I_Series Oceanic'!AS259","v":0},{"$f":"'I_Series Oceanic'!AT259","v":0},{"$f":"'I_Series Oceanic'!AU259","v":0},{"$f":"'I_Series Oceanic'!AV259","v":0},{"$f":"'I_Series Oceanic'!AW259","v":0},{"$f":"'I_Series Oceanic'!AX259","v":0},{"$f":"'I_Series Oceanic'!AY259","v":0},{"$f":"'I_Series Oceanic'!AZ259","v":0},{"$f":"'I_Series Oceanic'!BA259","v":0},{"$f":"'I_Series Oceanic'!BB259","v":0},{"$f":"'I_Series Oceanic'!BC259","v":0},{"$f":"'I_Series Oceanic'!BD259","v":0},{"$f":"'I_Series Oceanic'!BE259","v":0},{"$f":"'I_Series Oceanic'!BF259","v":0},{"$f":"'I_Series Oceanic'!BG259","v":0},{"$f":"'I_Series Oceanic'!BH259","v":0},{"$f":"'I_Series Oceanic'!BI259","v":0},{"$f":"'I_Series Oceanic'!BJ259","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E260","v":"Allowed cashflows relating to capex on Project 8"},{"$f":"'I_Series Oceanic'!F260","v":"Allowed cashflows relating to capex on Project 8 - Base"},{"$f":"'I_Series Oceanic'!G260","v":"£'000 "},{"$f":"'I_Series Oceanic'!H260","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I260","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J260","v":0},null,{"$f":"'I_Series Oceanic'!L260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y260","v":0},null,{"$f":"'I_Series Oceanic'!AA260","v":0},{"$f":"'I_Series Oceanic'!AB260","v":0},{"$f":"'I_Series Oceanic'!AC260","v":0},{"$f":"'I_Series Oceanic'!AD260","v":0},{"$f":"'I_Series Oceanic'!AE260","v":0},{"$f":"'I_Series Oceanic'!AF260","v":0},{"$f":"'I_Series Oceanic'!AG260","v":0},{"$f":"'I_Series Oceanic'!AH260","v":0},{"$f":"'I_Series Oceanic'!AI260","v":0},{"$f":"'I_Series Oceanic'!AJ260","v":0},{"$f":"'I_Series Oceanic'!AK260","v":0},{"$f":"'I_Series Oceanic'!AL260","v":0},{"$f":"'I_Series Oceanic'!AM260","v":0},{"$f":"'I_Series Oceanic'!AN260","v":0},{"$f":"'I_Series Oceanic'!AO260","v":0},{"$f":"'I_Series Oceanic'!AP260","v":0},{"$f":"'I_Series Oceanic'!AQ260","v":0},{"$f":"'I_Series Oceanic'!AR260","v":0},{"$f":"'I_Series Oceanic'!AS260","v":0},{"$f":"'I_Series Oceanic'!AT260","v":0},{"$f":"'I_Series Oceanic'!AU260","v":0},{"$f":"'I_Series Oceanic'!AV260","v":0},{"$f":"'I_Series Oceanic'!AW260","v":0},{"$f":"'I_Series Oceanic'!AX260","v":0},{"$f":"'I_Series Oceanic'!AY260","v":0},{"$f":"'I_Series Oceanic'!AZ260","v":0},{"$f":"'I_Series Oceanic'!BA260","v":0},{"$f":"'I_Series Oceanic'!BB260","v":0},{"$f":"'I_Series Oceanic'!BC260","v":0},{"$f":"'I_Series Oceanic'!BD260","v":0},{"$f":"'I_Series Oceanic'!BE260","v":0},{"$f":"'I_Series Oceanic'!BF260","v":0},{"$f":"'I_Series Oceanic'!BG260","v":0},{"$f":"'I_Series Oceanic'!BH260","v":0},{"$f":"'I_Series Oceanic'!BI260","v":0},{"$f":"'I_Series Oceanic'!BJ260","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E261","v":"Allowed cashflows relating to capex on Project 9"},{"$f":"'I_Series Oceanic'!F261","v":"Allowed cashflows relating to capex on Project 9 - Base"},{"$f":"'I_Series Oceanic'!G261","v":"£'000 "},{"$f":"'I_Series Oceanic'!H261","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I261","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J261","v":0},null,{"$f":"'I_Series Oceanic'!L261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y261","v":0},null,{"$f":"'I_Series Oceanic'!AA261","v":0},{"$f":"'I_Series Oceanic'!AB261","v":0},{"$f":"'I_Series Oceanic'!AC261","v":0},{"$f":"'I_Series Oceanic'!AD261","v":0},{"$f":"'I_Series Oceanic'!AE261","v":0},{"$f":"'I_Series Oceanic'!AF261","v":0},{"$f":"'I_Series Oceanic'!AG261","v":0},{"$f":"'I_Series Oceanic'!AH261","v":0},{"$f":"'I_Series Oceanic'!AI261","v":0},{"$f":"'I_Series Oceanic'!AJ261","v":0},{"$f":"'I_Series Oceanic'!AK261","v":0},{"$f":"'I_Series Oceanic'!AL261","v":0},{"$f":"'I_Series Oceanic'!AM261","v":0},{"$f":"'I_Series Oceanic'!AN261","v":0},{"$f":"'I_Series Oceanic'!AO261","v":0},{"$f":"'I_Series Oceanic'!AP261","v":0},{"$f":"'I_Series Oceanic'!AQ261","v":0},{"$f":"'I_Series Oceanic'!AR261","v":0},{"$f":"'I_Series Oceanic'!AS261","v":0},{"$f":"'I_Series Oceanic'!AT261","v":0},{"$f":"'I_Series Oceanic'!AU261","v":0},{"$f":"'I_Series Oceanic'!AV261","v":0},{"$f":"'I_Series Oceanic'!AW261","v":0},{"$f":"'I_Series Oceanic'!AX261","v":0},{"$f":"'I_Series Oceanic'!AY261","v":0},{"$f":"'I_Series Oceanic'!AZ261","v":0},{"$f":"'I_Series Oceanic'!BA261","v":0},{"$f":"'I_Series Oceanic'!BB261","v":0},{"$f":"'I_Series Oceanic'!BC261","v":0},{"$f":"'I_Series Oceanic'!BD261","v":0},{"$f":"'I_Series Oceanic'!BE261","v":0},{"$f":"'I_Series Oceanic'!BF261","v":0},{"$f":"'I_Series Oceanic'!BG261","v":0},{"$f":"'I_Series Oceanic'!BH261","v":0},{"$f":"'I_Series Oceanic'!BI261","v":0},{"$f":"'I_Series Oceanic'!BJ261","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E262","v":"Allowed cashflows relating to capex on Project 10"},{"$f":"'I_Series Oceanic'!F262","v":"Allowed cashflows relating to capex on Project 10 - Base"},{"$f":"'I_Series Oceanic'!G262","v":"£'000 "},{"$f":"'I_Series Oceanic'!H262","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I262","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J262","v":0},null,{"$f":"'I_Series Oceanic'!L262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y262","v":0},null,{"$f":"'I_Series Oceanic'!AA262","v":0},{"$f":"'I_Series Oceanic'!AB262","v":0},{"$f":"'I_Series Oceanic'!AC262","v":0},{"$f":"'I_Series Oceanic'!AD262","v":0},{"$f":"'I_Series Oceanic'!AE262","v":0},{"$f":"'I_Series Oceanic'!AF262","v":0},{"$f":"'I_Series Oceanic'!AG262","v":0},{"$f":"'I_Series Oceanic'!AH262","v":0},{"$f":"'I_Series Oceanic'!AI262","v":0},{"$f":"'I_Series Oceanic'!AJ262","v":0},{"$f":"'I_Series Oceanic'!AK262","v":0},{"$f":"'I_Series Oceanic'!AL262","v":0},{"$f":"'I_Series Oceanic'!AM262","v":0},{"$f":"'I_Series Oceanic'!AN262","v":0},{"$f":"'I_Series Oceanic'!AO262","v":0},{"$f":"'I_Series Oceanic'!AP262","v":0},{"$f":"'I_Series Oceanic'!AQ262","v":0},{"$f":"'I_Series Oceanic'!AR262","v":0},{"$f":"'I_Series Oceanic'!AS262","v":0},{"$f":"'I_Series Oceanic'!AT262","v":0},{"$f":"'I_Series Oceanic'!AU262","v":0},{"$f":"'I_Series Oceanic'!AV262","v":0},{"$f":"'I_Series Oceanic'!AW262","v":0},{"$f":"'I_Series Oceanic'!AX262","v":0},{"$f":"'I_Series Oceanic'!AY262","v":0},{"$f":"'I_Series Oceanic'!AZ262","v":0},{"$f":"'I_Series Oceanic'!BA262","v":0},{"$f":"'I_Series Oceanic'!BB262","v":0},{"$f":"'I_Series Oceanic'!BC262","v":0},{"$f":"'I_Series Oceanic'!BD262","v":0},{"$f":"'I_Series Oceanic'!BE262","v":0},{"$f":"'I_Series Oceanic'!BF262","v":0},{"$f":"'I_Series Oceanic'!BG262","v":0},{"$f":"'I_Series Oceanic'!BH262","v":0},{"$f":"'I_Series Oceanic'!BI262","v":0},{"$f":"'I_Series Oceanic'!BJ262","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E263","v":"Allowed cashflows relating to capex on Project 11"},{"$f":"'I_Series Oceanic'!F263","v":"Allowed cashflows relating to capex on Project 11 - Base"},{"$f":"'I_Series Oceanic'!G263","v":"£'000 "},{"$f":"'I_Series Oceanic'!H263","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I263","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J263","v":0},null,{"$f":"'I_Series Oceanic'!L263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y263","v":0},null,{"$f":"'I_Series Oceanic'!AA263","v":0},{"$f":"'I_Series Oceanic'!AB263","v":0},{"$f":"'I_Series Oceanic'!AC263","v":0},{"$f":"'I_Series Oceanic'!AD263","v":0},{"$f":"'I_Series Oceanic'!AE263","v":0},{"$f":"'I_Series Oceanic'!AF263","v":0},{"$f":"'I_Series Oceanic'!AG263","v":0},{"$f":"'I_Series Oceanic'!AH263","v":0},{"$f":"'I_Series Oceanic'!AI263","v":0},{"$f":"'I_Series Oceanic'!AJ263","v":0},{"$f":"'I_Series Oceanic'!AK263","v":0},{"$f":"'I_Series Oceanic'!AL263","v":0},{"$f":"'I_Series Oceanic'!AM263","v":0},{"$f":"'I_Series Oceanic'!AN263","v":0},{"$f":"'I_Series Oceanic'!AO263","v":0},{"$f":"'I_Series Oceanic'!AP263","v":0},{"$f":"'I_Series Oceanic'!AQ263","v":0},{"$f":"'I_Series Oceanic'!AR263","v":0},{"$f":"'I_Series Oceanic'!AS263","v":0},{"$f":"'I_Series Oceanic'!AT263","v":0},{"$f":"'I_Series Oceanic'!AU263","v":0},{"$f":"'I_Series Oceanic'!AV263","v":0},{"$f":"'I_Series Oceanic'!AW263","v":0},{"$f":"'I_Series Oceanic'!AX263","v":0},{"$f":"'I_Series Oceanic'!AY263","v":0},{"$f":"'I_Series Oceanic'!AZ263","v":0},{"$f":"'I_Series Oceanic'!BA263","v":0},{"$f":"'I_Series Oceanic'!BB263","v":0},{"$f":"'I_Series Oceanic'!BC263","v":0},{"$f":"'I_Series Oceanic'!BD263","v":0},{"$f":"'I_Series Oceanic'!BE263","v":0},{"$f":"'I_Series Oceanic'!BF263","v":0},{"$f":"'I_Series Oceanic'!BG263","v":0},{"$f":"'I_Series Oceanic'!BH263","v":0},{"$f":"'I_Series Oceanic'!BI263","v":0},{"$f":"'I_Series Oceanic'!BJ263","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E264","v":"Allowed cashflows relating to capex on Project 12"},{"$f":"'I_Series Oceanic'!F264","v":"Allowed cashflows relating to capex on Project 12 - Base"},{"$f":"'I_Series Oceanic'!G264","v":"£'000 "},{"$f":"'I_Series Oceanic'!H264","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I264","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J264","v":0},null,{"$f":"'I_Series Oceanic'!L264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y264","v":0},null,{"$f":"'I_Series Oceanic'!AA264","v":0},{"$f":"'I_Series Oceanic'!AB264","v":0},{"$f":"'I_Series Oceanic'!AC264","v":0},{"$f":"'I_Series Oceanic'!AD264","v":0},{"$f":"'I_Series Oceanic'!AE264","v":0},{"$f":"'I_Series Oceanic'!AF264","v":0},{"$f":"'I_Series Oceanic'!AG264","v":0},{"$f":"'I_Series Oceanic'!AH264","v":0},{"$f":"'I_Series Oceanic'!AI264","v":0},{"$f":"'I_Series Oceanic'!AJ264","v":0},{"$f":"'I_Series Oceanic'!AK264","v":0},{"$f":"'I_Series Oceanic'!AL264","v":0},{"$f":"'I_Series Oceanic'!AM264","v":0},{"$f":"'I_Series Oceanic'!AN264","v":0},{"$f":"'I_Series Oceanic'!AO264","v":0},{"$f":"'I_Series Oceanic'!AP264","v":0},{"$f":"'I_Series Oceanic'!AQ264","v":0},{"$f":"'I_Series Oceanic'!AR264","v":0},{"$f":"'I_Series Oceanic'!AS264","v":0},{"$f":"'I_Series Oceanic'!AT264","v":0},{"$f":"'I_Series Oceanic'!AU264","v":0},{"$f":"'I_Series Oceanic'!AV264","v":0},{"$f":"'I_Series Oceanic'!AW264","v":0},{"$f":"'I_Series Oceanic'!AX264","v":0},{"$f":"'I_Series Oceanic'!AY264","v":0},{"$f":"'I_Series Oceanic'!AZ264","v":0},{"$f":"'I_Series Oceanic'!BA264","v":0},{"$f":"'I_Series Oceanic'!BB264","v":0},{"$f":"'I_Series Oceanic'!BC264","v":0},{"$f":"'I_Series Oceanic'!BD264","v":0},{"$f":"'I_Series Oceanic'!BE264","v":0},{"$f":"'I_Series Oceanic'!BF264","v":0},{"$f":"'I_Series Oceanic'!BG264","v":0},{"$f":"'I_Series Oceanic'!BH264","v":0},{"$f":"'I_Series Oceanic'!BI264","v":0},{"$f":"'I_Series Oceanic'!BJ264","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E265","v":"Allowed cashflows relating to capex on Project 13"},{"$f":"'I_Series Oceanic'!F265","v":"Allowed cashflows relating to capex on Project 13 - Base"},{"$f":"'I_Series Oceanic'!G265","v":"£'000 "},{"$f":"'I_Series Oceanic'!H265","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I265","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J265","v":0},null,{"$f":"'I_Series Oceanic'!L265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y265","v":0},null,{"$f":"'I_Series Oceanic'!AA265","v":0},{"$f":"'I_Series Oceanic'!AB265","v":0},{"$f":"'I_Series Oceanic'!AC265","v":0},{"$f":"'I_Series Oceanic'!AD265","v":0},{"$f":"'I_Series Oceanic'!AE265","v":0},{"$f":"'I_Series Oceanic'!AF265","v":0},{"$f":"'I_Series Oceanic'!AG265","v":0},{"$f":"'I_Series Oceanic'!AH265","v":0},{"$f":"'I_Series Oceanic'!AI265","v":0},{"$f":"'I_Series Oceanic'!AJ265","v":0},{"$f":"'I_Series Oceanic'!AK265","v":0},{"$f":"'I_Series Oceanic'!AL265","v":0},{"$f":"'I_Series Oceanic'!AM265","v":0},{"$f":"'I_Series Oceanic'!AN265","v":0},{"$f":"'I_Series Oceanic'!AO265","v":0},{"$f":"'I_Series Oceanic'!AP265","v":0},{"$f":"'I_Series Oceanic'!AQ265","v":0},{"$f":"'I_Series Oceanic'!AR265","v":0},{"$f":"'I_Series Oceanic'!AS265","v":0},{"$f":"'I_Series Oceanic'!AT265","v":0},{"$f":"'I_Series Oceanic'!AU265","v":0},{"$f":"'I_Series Oceanic'!AV265","v":0},{"$f":"'I_Series Oceanic'!AW265","v":0},{"$f":"'I_Series Oceanic'!AX265","v":0},{"$f":"'I_Series Oceanic'!AY265","v":0},{"$f":"'I_Series Oceanic'!AZ265","v":0},{"$f":"'I_Series Oceanic'!BA265","v":0},{"$f":"'I_Series Oceanic'!BB265","v":0},{"$f":"'I_Series Oceanic'!BC265","v":0},{"$f":"'I_Series Oceanic'!BD265","v":0},{"$f":"'I_Series Oceanic'!BE265","v":0},{"$f":"'I_Series Oceanic'!BF265","v":0},{"$f":"'I_Series Oceanic'!BG265","v":0},{"$f":"'I_Series Oceanic'!BH265","v":0},{"$f":"'I_Series Oceanic'!BI265","v":0},{"$f":"'I_Series Oceanic'!BJ265","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E266","v":"Allowed cashflows relating to capex on Project 14"},{"$f":"'I_Series Oceanic'!F266","v":"Allowed cashflows relating to capex on Project 14 - Base"},{"$f":"'I_Series Oceanic'!G266","v":"£'000 "},{"$f":"'I_Series Oceanic'!H266","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I266","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J266","v":0},null,{"$f":"'I_Series Oceanic'!L266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y266","v":0},null,{"$f":"'I_Series Oceanic'!AA266","v":0},{"$f":"'I_Series Oceanic'!AB266","v":0},{"$f":"'I_Series Oceanic'!AC266","v":0},{"$f":"'I_Series Oceanic'!AD266","v":0},{"$f":"'I_Series Oceanic'!AE266","v":0},{"$f":"'I_Series Oceanic'!AF266","v":0},{"$f":"'I_Series Oceanic'!AG266","v":0},{"$f":"'I_Series Oceanic'!AH266","v":0},{"$f":"'I_Series Oceanic'!AI266","v":0},{"$f":"'I_Series Oceanic'!AJ266","v":0},{"$f":"'I_Series Oceanic'!AK266","v":0},{"$f":"'I_Series Oceanic'!AL266","v":0},{"$f":"'I_Series Oceanic'!AM266","v":0},{"$f":"'I_Series Oceanic'!AN266","v":0},{"$f":"'I_Series Oceanic'!AO266","v":0},{"$f":"'I_Series Oceanic'!AP266","v":0},{"$f":"'I_Series Oceanic'!AQ266","v":0},{"$f":"'I_Series Oceanic'!AR266","v":0},{"$f":"'I_Series Oceanic'!AS266","v":0},{"$f":"'I_Series Oceanic'!AT266","v":0},{"$f":"'I_Series Oceanic'!AU266","v":0},{"$f":"'I_Series Oceanic'!AV266","v":0},{"$f":"'I_Series Oceanic'!AW266","v":0},{"$f":"'I_Series Oceanic'!AX266","v":0},{"$f":"'I_Series Oceanic'!AY266","v":0},{"$f":"'I_Series Oceanic'!AZ266","v":0},{"$f":"'I_Series Oceanic'!BA266","v":0},{"$f":"'I_Series Oceanic'!BB266","v":0},{"$f":"'I_Series Oceanic'!BC266","v":0},{"$f":"'I_Series Oceanic'!BD266","v":0},{"$f":"'I_Series Oceanic'!BE266","v":0},{"$f":"'I_Series Oceanic'!BF266","v":0},{"$f":"'I_Series Oceanic'!BG266","v":0},{"$f":"'I_Series Oceanic'!BH266","v":0},{"$f":"'I_Series Oceanic'!BI266","v":0},{"$f":"'I_Series Oceanic'!BJ266","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E267","v":"Allowed cashflows relating to capex on Project 15"},{"$f":"'I_Series Oceanic'!F267","v":"Allowed cashflows relating to capex on Project 15 - Base"},{"$f":"'I_Series Oceanic'!G267","v":"£'000 "},{"$f":"'I_Series Oceanic'!H267","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I267","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J267","v":0},null,{"$f":"'I_Series Oceanic'!L267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y267","v":0},null,{"$f":"'I_Series Oceanic'!AA267","v":0},{"$f":"'I_Series Oceanic'!AB267","v":0},{"$f":"'I_Series Oceanic'!AC267","v":0},{"$f":"'I_Series Oceanic'!AD267","v":0},{"$f":"'I_Series Oceanic'!AE267","v":0},{"$f":"'I_Series Oceanic'!AF267","v":0},{"$f":"'I_Series Oceanic'!AG267","v":0},{"$f":"'I_Series Oceanic'!AH267","v":0},{"$f":"'I_Series Oceanic'!AI267","v":0},{"$f":"'I_Series Oceanic'!AJ267","v":0},{"$f":"'I_Series Oceanic'!AK267","v":0},{"$f":"'I_Series Oceanic'!AL267","v":0},{"$f":"'I_Series Oceanic'!AM267","v":0},{"$f":"'I_Series Oceanic'!AN267","v":0},{"$f":"'I_Series Oceanic'!AO267","v":0},{"$f":"'I_Series Oceanic'!AP267","v":0},{"$f":"'I_Series Oceanic'!AQ267","v":0},{"$f":"'I_Series Oceanic'!AR267","v":0},{"$f":"'I_Series Oceanic'!AS267","v":0},{"$f":"'I_Series Oceanic'!AT267","v":0},{"$f":"'I_Series Oceanic'!AU267","v":0},{"$f":"'I_Series Oceanic'!AV267","v":0},{"$f":"'I_Series Oceanic'!AW267","v":0},{"$f":"'I_Series Oceanic'!AX267","v":0},{"$f":"'I_Series Oceanic'!AY267","v":0},{"$f":"'I_Series Oceanic'!AZ267","v":0},{"$f":"'I_Series Oceanic'!BA267","v":0},{"$f":"'I_Series Oceanic'!BB267","v":0},{"$f":"'I_Series Oceanic'!BC267","v":0},{"$f":"'I_Series Oceanic'!BD267","v":0},{"$f":"'I_Series Oceanic'!BE267","v":0},{"$f":"'I_Series Oceanic'!BF267","v":0},{"$f":"'I_Series Oceanic'!BG267","v":0},{"$f":"'I_Series Oceanic'!BH267","v":0},{"$f":"'I_Series Oceanic'!BI267","v":0},{"$f":"'I_Series Oceanic'!BJ267","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E268","v":"Allowed cashflows relating to capex on Project 16"},{"$f":"'I_Series Oceanic'!F268","v":"Allowed cashflows relating to capex on Project 16 - Base"},{"$f":"'I_Series Oceanic'!G268","v":"£'000 "},{"$f":"'I_Series Oceanic'!H268","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I268","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J268","v":0},null,{"$f":"'I_Series Oceanic'!L268","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y268","v":0},null,{"$f":"'I_Series Oceanic'!AA268","v":0},{"$f":"'I_Series Oceanic'!AB268","v":0},{"$f":"'I_Series Oceanic'!AC268","v":0},{"$f":"'I_Series Oceanic'!AD268","v":0},{"$f":"'I_Series Oceanic'!AE268","v":0},{"$f":"'I_Series Oceanic'!AF268","v":0},{"$f":"'I_Series Oceanic'!AG268","v":0},{"$f":"'I_Series Oceanic'!AH268","v":0},{"$f":"'I_Series Oceanic'!AI268","v":0},{"$f":"'I_Series Oceanic'!AJ268","v":0},{"$f":"'I_Series Oceanic'!AK268","v":0},{"$f":"'I_Series Oceanic'!AL268","v":0},{"$f":"'I_Series Oceanic'!AM268","v":0},{"$f":"'I_Series Oceanic'!AN268","v":0},{"$f":"'I_Series Oceanic'!AO268","v":0},{"$f":"'I_Series Oceanic'!AP268","v":0},{"$f":"'I_Series Oceanic'!AQ268","v":0},{"$f":"'I_Series Oceanic'!AR268","v":0},{"$f":"'I_Series Oceanic'!AS268","v":0},{"$f":"'I_Series Oceanic'!AT268","v":0},{"$f":"'I_Series Oceanic'!AU268","v":0},{"$f":"'I_Series Oceanic'!AV268","v":0},{"$f":"'I_Series Oceanic'!AW268","v":0},{"$f":"'I_Series Oceanic'!AX268","v":0},{"$f":"'I_Series Oceanic'!AY268","v":0},{"$f":"'I_Series Oceanic'!AZ268","v":0},{"$f":"'I_Series Oceanic'!BA268","v":0},{"$f":"'I_Series Oceanic'!BB268","v":0},{"$f":"'I_Series Oceanic'!BC268","v":0},{"$f":"'I_Series Oceanic'!BD268","v":0},{"$f":"'I_Series Oceanic'!BE268","v":0},{"$f":"'I_Series Oceanic'!BF268","v":0},{"$f":"'I_Series Oceanic'!BG268","v":0},{"$f":"'I_Series Oceanic'!BH268","v":0},{"$f":"'I_Series Oceanic'!BI268","v":0},{"$f":"'I_Series Oceanic'!BJ268","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E269","v":"Allowed cashflows relating to capex on Project 17"},{"$f":"'I_Series Oceanic'!F269","v":"Allowed cashflows relating to capex on Project 17 - Base"},{"$f":"'I_Series Oceanic'!G269","v":"£'000 "},{"$f":"'I_Series Oceanic'!H269","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I269","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J269","v":0},null,{"$f":"'I_Series Oceanic'!L269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y269","v":0},null,{"$f":"'I_Series Oceanic'!AA269","v":0},{"$f":"'I_Series Oceanic'!AB269","v":0},{"$f":"'I_Series Oceanic'!AC269","v":0},{"$f":"'I_Series Oceanic'!AD269","v":0},{"$f":"'I_Series Oceanic'!AE269","v":0},{"$f":"'I_Series Oceanic'!AF269","v":0},{"$f":"'I_Series Oceanic'!AG269","v":0},{"$f":"'I_Series Oceanic'!AH269","v":0},{"$f":"'I_Series Oceanic'!AI269","v":0},{"$f":"'I_Series Oceanic'!AJ269","v":0},{"$f":"'I_Series Oceanic'!AK269","v":0},{"$f":"'I_Series Oceanic'!AL269","v":0},{"$f":"'I_Series Oceanic'!AM269","v":0},{"$f":"'I_Series Oceanic'!AN269","v":0},{"$f":"'I_Series Oceanic'!AO269","v":0},{"$f":"'I_Series Oceanic'!AP269","v":0},{"$f":"'I_Series Oceanic'!AQ269","v":0},{"$f":"'I_Series Oceanic'!AR269","v":0},{"$f":"'I_Series Oceanic'!AS269","v":0},{"$f":"'I_Series Oceanic'!AT269","v":0},{"$f":"'I_Series Oceanic'!AU269","v":0},{"$f":"'I_Series Oceanic'!AV269","v":0},{"$f":"'I_Series Oceanic'!AW269","v":0},{"$f":"'I_Series Oceanic'!AX269","v":0},{"$f":"'I_Series Oceanic'!AY269","v":0},{"$f":"'I_Series Oceanic'!AZ269","v":0},{"$f":"'I_Series Oceanic'!BA269","v":0},{"$f":"'I_Series Oceanic'!BB269","v":0},{"$f":"'I_Series Oceanic'!BC269","v":0},{"$f":"'I_Series Oceanic'!BD269","v":0},{"$f":"'I_Series Oceanic'!BE269","v":0},{"$f":"'I_Series Oceanic'!BF269","v":0},{"$f":"'I_Series Oceanic'!BG269","v":0},{"$f":"'I_Series Oceanic'!BH269","v":0},{"$f":"'I_Series Oceanic'!BI269","v":0},{"$f":"'I_Series Oceanic'!BJ269","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E270","v":"Allowed cashflows relating to capex on Project 18"},{"$f":"'I_Series Oceanic'!F270","v":"Allowed cashflows relating to capex on Project 18 - Base"},{"$f":"'I_Series Oceanic'!G270","v":"£'000 "},{"$f":"'I_Series Oceanic'!H270","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I270","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J270","v":0},null,{"$f":"'I_Series Oceanic'!L270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y270","v":0},null,{"$f":"'I_Series Oceanic'!AA270","v":0},{"$f":"'I_Series Oceanic'!AB270","v":0},{"$f":"'I_Series Oceanic'!AC270","v":0},{"$f":"'I_Series Oceanic'!AD270","v":0},{"$f":"'I_Series Oceanic'!AE270","v":0},{"$f":"'I_Series Oceanic'!AF270","v":0},{"$f":"'I_Series Oceanic'!AG270","v":0},{"$f":"'I_Series Oceanic'!AH270","v":0},{"$f":"'I_Series Oceanic'!AI270","v":0},{"$f":"'I_Series Oceanic'!AJ270","v":0},{"$f":"'I_Series Oceanic'!AK270","v":0},{"$f":"'I_Series Oceanic'!AL270","v":0},{"$f":"'I_Series Oceanic'!AM270","v":0},{"$f":"'I_Series Oceanic'!AN270","v":0},{"$f":"'I_Series Oceanic'!AO270","v":0},{"$f":"'I_Series Oceanic'!AP270","v":0},{"$f":"'I_Series Oceanic'!AQ270","v":0},{"$f":"'I_Series Oceanic'!AR270","v":0},{"$f":"'I_Series Oceanic'!AS270","v":0},{"$f":"'I_Series Oceanic'!AT270","v":0},{"$f":"'I_Series Oceanic'!AU270","v":0},{"$f":"'I_Series Oceanic'!AV270","v":0},{"$f":"'I_Series Oceanic'!AW270","v":0},{"$f":"'I_Series Oceanic'!AX270","v":0},{"$f":"'I_Series Oceanic'!AY270","v":0},{"$f":"'I_Series Oceanic'!AZ270","v":0},{"$f":"'I_Series Oceanic'!BA270","v":0},{"$f":"'I_Series Oceanic'!BB270","v":0},{"$f":"'I_Series Oceanic'!BC270","v":0},{"$f":"'I_Series Oceanic'!BD270","v":0},{"$f":"'I_Series Oceanic'!BE270","v":0},{"$f":"'I_Series Oceanic'!BF270","v":0},{"$f":"'I_Series Oceanic'!BG270","v":0},{"$f":"'I_Series Oceanic'!BH270","v":0},{"$f":"'I_Series Oceanic'!BI270","v":0},{"$f":"'I_Series Oceanic'!BJ270","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E271","v":"Allowed cashflows relating to capex on Project 19"},{"$f":"'I_Series Oceanic'!F271","v":"Allowed cashflows relating to capex on Project 19 - Base"},{"$f":"'I_Series Oceanic'!G271","v":"£'000 "},{"$f":"'I_Series Oceanic'!H271","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I271","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J271","v":0},null,{"$f":"'I_Series Oceanic'!L271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y271","v":0},null,{"$f":"'I_Series Oceanic'!AA271","v":0},{"$f":"'I_Series Oceanic'!AB271","v":0},{"$f":"'I_Series Oceanic'!AC271","v":0},{"$f":"'I_Series Oceanic'!AD271","v":0},{"$f":"'I_Series Oceanic'!AE271","v":0},{"$f":"'I_Series Oceanic'!AF271","v":0},{"$f":"'I_Series Oceanic'!AG271","v":0},{"$f":"'I_Series Oceanic'!AH271","v":0},{"$f":"'I_Series Oceanic'!AI271","v":0},{"$f":"'I_Series Oceanic'!AJ271","v":0},{"$f":"'I_Series Oceanic'!AK271","v":0},{"$f":"'I_Series Oceanic'!AL271","v":0},{"$f":"'I_Series Oceanic'!AM271","v":0},{"$f":"'I_Series Oceanic'!AN271","v":0},{"$f":"'I_Series Oceanic'!AO271","v":0},{"$f":"'I_Series Oceanic'!AP271","v":0},{"$f":"'I_Series Oceanic'!AQ271","v":0},{"$f":"'I_Series Oceanic'!AR271","v":0},{"$f":"'I_Series Oceanic'!AS271","v":0},{"$f":"'I_Series Oceanic'!AT271","v":0},{"$f":"'I_Series Oceanic'!AU271","v":0},{"$f":"'I_Series Oceanic'!AV271","v":0},{"$f":"'I_Series Oceanic'!AW271","v":0},{"$f":"'I_Series Oceanic'!AX271","v":0},{"$f":"'I_Series Oceanic'!AY271","v":0},{"$f":"'I_Series Oceanic'!AZ271","v":0},{"$f":"'I_Series Oceanic'!BA271","v":0},{"$f":"'I_Series Oceanic'!BB271","v":0},{"$f":"'I_Series Oceanic'!BC271","v":0},{"$f":"'I_Series Oceanic'!BD271","v":0},{"$f":"'I_Series Oceanic'!BE271","v":0},{"$f":"'I_Series Oceanic'!BF271","v":0},{"$f":"'I_Series Oceanic'!BG271","v":0},{"$f":"'I_Series Oceanic'!BH271","v":0},{"$f":"'I_Series Oceanic'!BI271","v":0},{"$f":"'I_Series Oceanic'!BJ271","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E272","v":"Allowed cashflows relating to capex on Project 20"},{"$f":"'I_Series Oceanic'!F272","v":"Allowed cashflows relating to capex on Project 20 - Base"},{"$f":"'I_Series Oceanic'!G272","v":"£'000 "},{"$f":"'I_Series Oceanic'!H272","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I272","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J272","v":0},null,{"$f":"'I_Series Oceanic'!L272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y272","v":0},null,{"$f":"'I_Series Oceanic'!AA272","v":0},{"$f":"'I_Series Oceanic'!AB272","v":0},{"$f":"'I_Series Oceanic'!AC272","v":0},{"$f":"'I_Series Oceanic'!AD272","v":0},{"$f":"'I_Series Oceanic'!AE272","v":0},{"$f":"'I_Series Oceanic'!AF272","v":0},{"$f":"'I_Series Oceanic'!AG272","v":0},{"$f":"'I_Series Oceanic'!AH272","v":0},{"$f":"'I_Series Oceanic'!AI272","v":0},{"$f":"'I_Series Oceanic'!AJ272","v":0},{"$f":"'I_Series Oceanic'!AK272","v":0},{"$f":"'I_Series Oceanic'!AL272","v":0},{"$f":"'I_Series Oceanic'!AM272","v":0},{"$f":"'I_Series Oceanic'!AN272","v":0},{"$f":"'I_Series Oceanic'!AO272","v":0},{"$f":"'I_Series Oceanic'!AP272","v":0},{"$f":"'I_Series Oceanic'!AQ272","v":0},{"$f":"'I_Series Oceanic'!AR272","v":0},{"$f":"'I_Series Oceanic'!AS272","v":0},{"$f":"'I_Series Oceanic'!AT272","v":0},{"$f":"'I_Series Oceanic'!AU272","v":0},{"$f":"'I_Series Oceanic'!AV272","v":0},{"$f":"'I_Series Oceanic'!AW272","v":0},{"$f":"'I_Series Oceanic'!AX272","v":0},{"$f":"'I_Series Oceanic'!AY272","v":0},{"$f":"'I_Series Oceanic'!AZ272","v":0},{"$f":"'I_Series Oceanic'!BA272","v":0},{"$f":"'I_Series Oceanic'!BB272","v":0},{"$f":"'I_Series Oceanic'!BC272","v":0},{"$f":"'I_Series Oceanic'!BD272","v":0},{"$f":"'I_Series Oceanic'!BE272","v":0},{"$f":"'I_Series Oceanic'!BF272","v":0},{"$f":"'I_Series Oceanic'!BG272","v":0},{"$f":"'I_Series Oceanic'!BH272","v":0},{"$f":"'I_Series Oceanic'!BI272","v":0},{"$f":"'I_Series Oceanic'!BJ272","v":0}]
[]
[null,null,null,null,"Project #",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AA61 + 1","v":2},{"$f":"AB61 + 1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,1,{"$f":"\"Category \" & D62","v":"Category 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets Oceanic'!F114","v":1},{"$f":"'I_InputSets Oceanic'!F127","v":0},{"$f":"'I_InputSets Oceanic'!F140","v":0.4},{"$f":"'I_InputSets Oceanic'!F153","v":0.4},{"$f":"'I_InputSets Oceanic'!F166","v":0.4},{"$f":"'I_InputSets Oceanic'!F179","v":0.4},{"$f":"'I_InputSets Oceanic'!F192","v":0.4},{"$f":"'I_InputSets Oceanic'!F205","v":0.4},{"$f":"'I_InputSets Oceanic'!F218","v":0.4},{"$f":"'I_InputSets Oceanic'!F231","v":0.4},{"$f":"'I_InputSets Oceanic'!F244","v":0.4},{"$f":"'I_InputSets Oceanic'!F257","v":0.4},{"$f":"'I_InputSets Oceanic'!F270","v":0.4},{"$f":"'I_InputSets Oceanic'!F283","v":0.4},{"$f":"'I_InputSets Oceanic'!F296","v":0.4},{"$f":"'I_InputSets Oceanic'!F309","v":0.4},{"$f":"'I_InputSets Oceanic'!F322","v":0.4},{"$f":"'I_InputSets Oceanic'!F335","v":0.4},{"$f":"'I_InputSets Oceanic'!F348","v":0.4},{"$f":"'I_InputSets Oceanic'!F361","v":0.4}]
[null,null,null,{"$f":"D62 + 1","v":2},{"$f":"\"Category \" & D63","v":"Category 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets Oceanic'!F115","v":0},{"$f":"'I_InputSets Oceanic'!F128","v":1},{"$f":"'I_InputSets Oceanic'!F141","v":0.6},{"$f":"'I_InputSets Oceanic'!F154","v":0.6},{"$f":"'I_InputSets Oceanic'!F167","v":0.6},{"$f":"'I_InputSets Oceanic'!F180","v":0.6},{"$f":"'I_InputSets Oceanic'!F193","v":0.6},{"$f":"'I_InputSets Oceanic'!F206","v":0.6},{"$f":"'I_InputSets Oceanic'!F219","v":0.6},{"$f":"'I_InputSets Oceanic'!F232","v":0.6},{"$f":"'I_InputSets Oceanic'!F245","v":0.6},{"$f":"'I_InputSets Oceanic'!F258","v":0.6},{"$f":"'I_InputSets Oceanic'!F271","v":0.6},{"$f":"'I_InputSets Oceanic'!F284","v":0.6},{"$f":"'I_InputSets Oceanic'!F297","v":0.6},{"$f":"'I_InputSets Oceanic'!F310","v":0.6},{"$f":"'I_InputSets Oceanic'!F323","v":0.6},{"$f":"'I_InputSets Oceanic'!F336","v":0.6},{"$f":"'I_InputSets Oceanic'!F349","v":0.6},{"$f":"'I_InputSets Oceanic'!F362","v":0.6}]
[null,null,null,{"$f":"D63 + 1","v":3},"Category 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets Oceanic'!F116","v":0},{"$f":"'I_InputSets Oceanic'!F129","v":0},{"$f":"'I_InputSets Oceanic'!F142","v":0},{"$f":"'I_InputSets Oceanic'!F155","v":0},{"$f":"'I_InputSets Oceanic'!F168","v":0},{"$f":"'I_InputSets Oceanic'!F181","v":0},{"$f":"'I_InputSets Oceanic'!F194","v":0},{"$f":"'I_InputSets Oceanic'!F207","v":0},{"$f":"'I_InputSets Oceanic'!F220","v":0},{"$f":"'I_InputSets Oceanic'!F233","v":0},{"$f":"'I_InputSets Oceanic'!F246","v":0},{"$f":"'I_InputSets Oceanic'!F259","v":0},{"$f":"'I_InputSets Oceanic'!F272","v":0},{"$f":"'I_InputSets Oceanic'!F285","v":0},{"$f":"'I_InputSets Oceanic'!F298","v":0},{"$f":"'I_InputSets Oceanic'!F311","v":0},{"$f":"'I_InputSets Oceanic'!F324","v":0},{"$f":"'I_InputSets Oceanic'!F337","v":0},{"$f":"'I_InputSets Oceanic'!F350","v":0},{"$f":"'I_InputSets Oceanic'!F363","v":0}]
[null,null,null,4,"Category 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets Oceanic'!F117","v":0},{"$f":"'I_InputSets Oceanic'!F130","v":0},{"$f":"'I_InputSets Oceanic'!F143","v":0},{"$f":"'I_InputSets Oceanic'!F156","v":0},{"$f":"'I_InputSets Oceanic'!F169","v":0},{"$f":"'I_InputSets Oceanic'!F182","v":0},{"$f":"'I_InputSets Oceanic'!F195","v":0},{"$f":"'I_InputSets Oceanic'!F208","v":0},{"$f":"'I_InputSets Oceanic'!F221","v":0},{"$f":"'I_InputSets Oceanic'!F234","v":0},{"$f":"'I_InputSets Oceanic'!F247","v":0},{"$f":"'I_InputSets Oceanic'!F260","v":0},{"$f":"'I_InputSets Oceanic'!F273","v":0},{"$f":"'I_InputSets Oceanic'!F286","v":0},{"$f":"'I_InputSets Oceanic'!F299","v":0},{"$f":"'I_InputSets Oceanic'!F312","v":0},{"$f":"'I_InputSets Oceanic'!F325","v":0},{"$f":"'I_InputSets Oceanic'!F338","v":0},{"$f":"'I_InputSets Oceanic'!F351","v":0},{"$f":"'I_InputSets Oceanic'!F364","v":0}]
[null,null,null,5,"Category 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets Oceanic'!F118","v":0},{"$f":"'I_InputSets Oceanic'!F131","v":0},{"$f":"'I_InputSets Oceanic'!F144","v":0},{"$f":"'I_InputSets Oceanic'!F157","v":0},{"$f":"'I_InputSets Oceanic'!F170","v":0},{"$f":"'I_InputSets Oceanic'!F183","v":0},{"$f":"'I_InputSets Oceanic'!F196","v":0},{"$f":"'I_InputSets Oceanic'!F209","v":0},{"$f":"'I_InputSets Oceanic'!F222","v":0},{"$f":"'I_InputSets Oceanic'!F235","v":0},{"$f":"'I_InputSets Oceanic'!F248","v":0},{"$f":"'I_InputSets Oceanic'!F261","v":0},{"$f":"'I_InputSets Oceanic'!F274","v":0},{"$f":"'I_InputSets Oceanic'!F287","v":0},{"$f":"'I_InputSets Oceanic'!F300","v":0},{"$f":"'I_InputSets Oceanic'!F313","v":0},{"$f":"'I_InputSets Oceanic'!F326","v":0},{"$f":"'I_InputSets Oceanic'!F339","v":0},{"$f":"'I_InputSets Oceanic'!F352","v":0},{"$f":"'I_InputSets Oceanic'!F365","v":0}]
[null,null,null,6,"Category 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets Oceanic'!F119","v":0},{"$f":"'I_InputSets Oceanic'!F132","v":0},{"$f":"'I_InputSets Oceanic'!F145","v":0},{"$f":"'I_InputSets Oceanic'!F158","v":0},{"$f":"'I_InputSets Oceanic'!F171","v":0},{"$f":"'I_InputSets Oceanic'!F184","v":0},{"$f":"'I_InputSets Oceanic'!F197","v":0},{"$f":"'I_InputSets Oceanic'!F210","v":0},{"$f":"'I_InputSets Oceanic'!F223","v":0},{"$f":"'I_InputSets Oceanic'!F236","v":0},{"$f":"'I_InputSets Oceanic'!F249","v":0},{"$f":"'I_InputSets Oceanic'!F262","v":0},{"$f":"'I_InputSets Oceanic'!F275","v":0},{"$f":"'I_InputSets Oceanic'!F288","v":0},{"$f":"'I_InputSets Oceanic'!F301","v":0},{"$f":"'I_InputSets Oceanic'!F314","v":0},{"$f":"'I_InputSets Oceanic'!F327","v":0},{"$f":"'I_InputSets Oceanic'!F340","v":0},{"$f":"'I_InputSets Oceanic'!F353","v":0},{"$f":"'I_InputSets Oceanic'!F366","v":0}]
[null,null,null,7,"Category 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets Oceanic'!F120","v":0},{"$f":"'I_InputSets Oceanic'!F133","v":0},{"$f":"'I_InputSets Oceanic'!F146","v":0},{"$f":"'I_InputSets Oceanic'!F159","v":0},{"$f":"'I_InputSets Oceanic'!F172","v":0},{"$f":"'I_InputSets Oceanic'!F185","v":0},{"$f":"'I_InputSets Oceanic'!F198","v":0},{"$f":"'I_InputSets Oceanic'!F211","v":0},{"$f":"'I_InputSets Oceanic'!F224","v":0},{"$f":"'I_InputSets Oceanic'!F237","v":0},{"$f":"'I_InputSets Oceanic'!F250","v":0},{"$f":"'I_InputSets Oceanic'!F263","v":0},{"$f":"'I_InputSets Oceanic'!F276","v":0},{"$f":"'I_InputSets Oceanic'!F289","v":0},{"$f":"'I_InputSets Oceanic'!F302","v":0},{"$f":"'I_InputSets Oceanic'!F315","v":0},{"$f":"'I_InputSets Oceanic'!F328","v":0},{"$f":"'I_InputSets Oceanic'!F341","v":0},{"$f":"'I_InputSets Oceanic'!F354","v":0},{"$f":"'I_InputSets Oceanic'!F367","v":0}]
[null,null,null,8,"Category 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets Oceanic'!F121","v":0},{"$f":"'I_InputSets Oceanic'!F134","v":0},{"$f":"'I_InputSets Oceanic'!F147","v":0},{"$f":"'I_InputSets Oceanic'!F160","v":0},{"$f":"'I_InputSets Oceanic'!F173","v":0},{"$f":"'I_InputSets Oceanic'!F186","v":0},{"$f":"'I_InputSets Oceanic'!F199","v":0},{"$f":"'I_InputSets Oceanic'!F212","v":0},{"$f":"'I_InputSets Oceanic'!F225","v":0},{"$f":"'I_InputSets Oceanic'!F238","v":0},{"$f":"'I_InputSets Oceanic'!F251","v":0},{"$f":"'I_InputSets Oceanic'!F264","v":0},{"$f":"'I_InputSets Oceanic'!F277","v":0},{"$f":"'I_InputSets Oceanic'!F290","v":0},{"$f":"'I_InputSets Oceanic'!F303","v":0},{"$f":"'I_InputSets Oceanic'!F316","v":0},{"$f":"'I_InputSets Oceanic'!F329","v":0},{"$f":"'I_InputSets Oceanic'!F342","v":0},{"$f":"'I_InputSets Oceanic'!F355","v":0},{"$f":"'I_InputSets Oceanic'!F368","v":0}]
[null,null,null,9,"Category 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets Oceanic'!F122","v":0},{"$f":"'I_InputSets Oceanic'!F135","v":0},{"$f":"'I_InputSets Oceanic'!F148","v":0},{"$f":"'I_InputSets Oceanic'!F161","v":0},{"$f":"'I_InputSets Oceanic'!F174","v":0},{"$f":"'I_InputSets Oceanic'!F187","v":0},{"$f":"'I_InputSets Oceanic'!F200","v":0},{"$f":"'I_InputSets Oceanic'!F213","v":0},{"$f":"'I_InputSets Oceanic'!F226","v":0},{"$f":"'I_InputSets Oceanic'!F239","v":0},{"$f":"'I_InputSets Oceanic'!F252","v":0},{"$f":"'I_InputSets Oceanic'!F265","v":0},{"$f":"'I_InputSets Oceanic'!F278","v":0},{"$f":"'I_InputSets Oceanic'!F291","v":0},{"$f":"'I_InputSets Oceanic'!F304","v":0},{"$f":"'I_InputSets Oceanic'!F317","v":0},{"$f":"'I_InputSets Oceanic'!F330","v":0},{"$f":"'I_InputSets Oceanic'!F343","v":0},{"$f":"'I_InputSets Oceanic'!F356","v":0},{"$f":"'I_InputSets Oceanic'!F369","v":0}]
[null,null,null,10,"Category 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_InputSets Oceanic'!F123","v":0},{"$f":"'I_InputSets Oceanic'!F136","v":0},{"$f":"'I_InputSets Oceanic'!F149","v":0},{"$f":"'I_InputSets Oceanic'!F162","v":0},{"$f":"'I_InputSets Oceanic'!F175","v":0},{"$f":"'I_InputSets Oceanic'!F188","v":0},{"$f":"'I_InputSets Oceanic'!F201","v":0},{"$f":"'I_InputSets Oceanic'!F214","v":0},{"$f":"'I_InputSets Oceanic'!F227","v":0},{"$f":"'I_InputSets Oceanic'!F240","v":0},{"$f":"'I_InputSets Oceanic'!F253","v":0},{"$f":"'I_InputSets Oceanic'!F266","v":0},{"$f":"'I_InputSets Oceanic'!F279","v":0},{"$f":"'I_InputSets Oceanic'!F292","v":0},{"$f":"'I_InputSets Oceanic'!F305","v":0},{"$f":"'I_InputSets Oceanic'!F318","v":0},{"$f":"'I_InputSets Oceanic'!F331","v":0},{"$f":"'I_InputSets Oceanic'!F344","v":0},{"$f":"'I_InputSets Oceanic'!F357","v":0},{"$f":"'I_InputSets Oceanic'!F370","v":0}]
[]
[null,null,null,null,"Category 1",null,"£'000",{"$f":"$H$83","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA73:BJ73)","v":25905.05904267446},null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":2000},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":985.99614248248963},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":2891.2402222623723},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":3539.8925993642961},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":3538.5413720935589},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":4445.5661098995679},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":4334.7857270797858},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":4169.0368694923891},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA62:$AT62))","v":0}]
[null,null,null,null,"Category 2",null,"£'000",{"$f":"$H$83","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA74:BJ74)","v":0},null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA63:$AT63))","v":0}]
[null,null,null,null,"Category 3",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA64:$AT64))","v":0}]
[null,null,null,null,"Category 4",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA65:$AT65))","v":0}]
[null,null,null,null,"Category 5",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA66:$AT66))","v":0}]
[null,null,null,null,"Category 6",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA67:$AT67))","v":0}]
[null,null,null,null,"Category 7",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA68:$AT68))","v":0}]
[null,null,null,null,"Category 8",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA69:$AT69))","v":0}]
[null,null,null,null,"Category 9",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA70:$AT70))","v":0}]
[null,null,null,null,"Category 10",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"SUMPRODUCT(AA$40:AA$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AB$40:AB$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AC$40:AC$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AD$40:AD$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AE$40:AE$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AF$40:AF$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AG$40:AG$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AH$40:AH$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AI$40:AI$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AJ$40:AJ$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AK$40:AK$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AL$40:AL$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AM$40:AM$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AN$40:AN$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AO$40:AO$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AP$40:AP$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AQ$40:AQ$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AR$40:AR$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AS$40:AS$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AT$40:AT$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AU$40:AU$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AV$40:AV$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AW$40:AW$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AX$40:AX$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AY$40:AY$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(AZ$40:AZ$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BA$40:BA$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BB$40:BB$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BC$40:BC$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BD$40:BD$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BE$40:BE$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BF$40:BF$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BG$40:BG$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BH$40:BH$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BI$40:BI$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0},{"$f":"SUMPRODUCT(BJ$40:BJ$59, $F$19:$F$38, TRANSPOSE($AA71:$AT71))","v":0}]
[null,null,null,null,{"$f":"C_Index!E$237","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$237","v":"Index"},{"$f":"C_Index!H$237","v":"RPI 2020"},null,{"$f":"C_Index!J$237","v":0},null,{"$f":"C_Index!L$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$237","v":0},null,{"$f":"C_Index!AA$237","v":0.88196833158029397},{"$f":"C_Index!AB$237","v":0.89734769878045306},{"$f":"C_Index!AC$237","v":0.92949938880518512},{"$f":"C_Index!AD$237","v":0.96057082752935141},{"$f":"C_Index!AE$237","v":0.98518918611592798},{"$f":"C_Index!AF$237","v":1},{"$f":"C_Index!AG$237","v":1.0404525684396053},{"$f":"C_Index!AH$237","v":1.1609858714500951},{"$f":"C_Index!AI$237","v":1.2641351098729281},{"$f":"C_Index!AJ$237","v":1.2846418790687095},{"$f":"C_Index!AK$237","v":1.2971353512238111},{"$f":"C_Index!AL$237","v":1.3195576771754272},{"$f":"C_Index!AM$237","v":1.3565319254058053},{"$f":"C_Index!AN$237","v":1.3945421988557309},{"$f":"C_Index!AO$237","v":1.4336175271419489},{"$f":"C_Index!AP$237","v":1.4737877532963912},{"$f":"C_Index!AQ$237","v":1.5150835565582197},{"$f":"C_Index!AR$237","v":1.5575364758045076},{"$f":"C_Index!AS$237","v":1.60117893363745},{"$f":"C_Index!AT$237","v":1.6460442611465049},{"$f":"C_Index!AU$237","v":1.692166723364372},{"$f":"C_Index!AV$237","v":1.7395815454362549},{"$f":"C_Index!AW$237","v":1.7883249395223884},{"$f":"C_Index!AX$237","v":1.8384341324543818},{"$f":"C_Index!AY$237","v":1.8899473941664968},{"$f":"C_Index!AZ$237","v":1.9429040669235742},{"$f":"C_Index!BA$237","v":1.9973445953679347},{"$f":"C_Index!BB$237","v":2.053310557408198},{"$f":"C_Index!BC$237","v":2.1108446959736118},{"$f":"C_Index!BD$237","v":2.1699909516581442},{"$f":"C_Index!BE$237","v":2.2307944962792678},{"$f":"C_Index!BF$237","v":2.2933017673770704},{"$f":"C_Index!BG$237","v":2.3575605036800322},{"$f":"C_Index!BH$237","v":2.423619781564565},{"$f":"C_Index!BI$237","v":2.4915300525361532},{"$f":"C_Index!BJ$237","v":2.5613431817607211}]
[null,null,null,null,{"$f":"E73","v":"Category 1"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA73 * AA$83","v":0},{"$f":"AB73 * AB$83","v":0},0,0,0,2000,{"$f":"AG73 * AG$83","v":1025.8822189174493},3356.6890490148471,4474.9025200357491,4545.7584374086391,5766.5009573532479,5719.9997850785976,5655.4316116603013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E74","v":"Category 2"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB74 * AB$83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA80 * BA$83","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Oceanic Total"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Category 1 additions (Oceanic)","Oceanic",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA84)","v":0},0,0,0,0,0,{"$f":"IF(AG$96 = 1, 0, AG84)","v":1025.8822189174493},3356.6890490148471,4474.9025200357491,4545.7584374086391,5766.5009573532479,5719.9997850785976,5655.4316116603013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 2 additions (Oceanic)","Oceanic",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 additions (Oceanic)","Oceanic",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 additions (Oceanic)","Oceanic",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 additions (Oceanic)","Oceanic",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 additions (Oceanic)","Oceanic",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 additions (Oceanic)","Oceanic",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 additions (Oceanic)","Oceanic",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 additions (Oceanic)","Oceanic",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 additions (Oceanic)","Oceanic",{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$96 = 1, 0, AA93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Forecast Capital Expenditure",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA97:AA106)","v":0},{"$f":"SUM(AB97:AB106)","v":0},0,0,0,0,1025.8822189174493,3356.6890490148471,4474.9025200357491,4545.7584374086391,5766.5009573532479,5719.9997850785976,5655.4316116603013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Total Capital Expenditure - Oceanic",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA110:BJ110)","v":-30545.164579468834},null,{"$f":"IF(AA109 = 1, 0,AA108 * SignSwitch)","v":0},0,0,0,0,0,-1025.8822189174493,-3356.6890490148471,-4474.9025200357491,-4545.7584374086391,-5766.5009573532479,-5719.9997850785976,-5655.4316116603013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation - Additions"]
[]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F103 & \" b /f\"","v":"Oceanic Category 1  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z145","v":0},0,0,0,0,0,0,957.49007098961943,4022.0077021423131,7906.4119696468597,11558.621592030386,16047.140337201636,20107.824591092998,23726.911897455375,21690.567592157451,19654.223286859527,17617.878981561604,15581.534676263682,13545.19037096576,11508.846065667838,9472.5017603699162,7436.1574550719943,5468.2052977019021,3724.0324102661334,2278.186357499414,1135.3908672266043,377.02877411067777,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F104 & \" b /f\"","v":"Oceanic Category 2  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F105 & \" b /f\"","v":"Oceanic Category 3  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F106 & \" b /f\"","v":"Oceanic Category 4  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F107 & \" b /f\"","v":"Oceanic Category 5  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F108 & \" b /f\"","v":"Oceanic Category 6  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F109 & \" b /f\"","v":"Oceanic Category 7  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F110 & \" b /f\"","v":"Oceanic Category 8  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ152","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F111 & \" b /f\"","v":"Oceanic Category 9  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F112 & \" b /f\"","v":"Oceanic Category 10  b /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E97","v":"Category 1 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,1025.8822189174493,3356.6890490148471,4474.9025200357491,4545.7584374086391,{"$f":"AK97","v":5766.5009573532479},5719.9997850785976,5655.4316116603013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E98","v":"Category 2 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E99","v":"Category 3 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E100","v":"Category 4 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E101","v":"Category 5 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E102","v":"Category 6 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E103","v":"Category 7 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E104","v":"Category 8 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E105","v":"Category 9 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E106","v":"Category 10 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E402","v":"Total Category 1 Depreciation"},{"$f":"F402","v":0},"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-68.392147927829953,-292.17141786215313,-590.49825253120309,-893.5488150251125,-1277.9822121819957,-1659.3155311872356,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-1967.952157370092,-1744.1728874357689,-1445.8460527667191,-1142.7954902728097,-758.36209311592654,-377.02877411068675,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 2 Depreciation",{"$f":"F403","v":0},{"$f":"G403","v":"£'000"},{"$f":"H403","v":"Nominal"},null,{"$f":"J403","v":0},null,{"$f":"L403","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 3 Depreciation",0,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 4 Depreciation",0,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 5 Depreciation",0,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 6 Depreciation",0,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 7 Depreciation",0,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 8 Depreciation",0,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 9 Depreciation",0,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Category 10 Depreciation",0,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y411","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 1  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA114 + AA125 + AA135)","v":0},0,0,0,0,0,957.49007098961943,4022.0077021423131,7906.4119696468597,11558.621592030386,16047.140337201636,20107.824591092998,23726.911897455375,21690.567592157451,19654.223286859527,17617.878981561604,15581.534676263682,13545.19037096576,11508.846065667838,9472.5017603699162,7436.1574550719943,5468.2052977019021,3724.0324102661334,2278.186357499414,1135.3908672266043,377.02877411067777,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12]
[null,null,null,null,"Oceanic Category 2  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA115 + AA126 + AA136)","v":0},{"$f":"(AB115 + AB126 + AB136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 3  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"(AB116 + AB127 + AB137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 4  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 5  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 6  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 7  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 8  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 9  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BA122 + BA133 + BA143)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 10  c /f",null,"£'000 ","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F103 & \" c /f\"","v":"Oceanic Category 1  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA156 = 1, 0, AA145)","v":0},{"$f":"IF(AB156 = 1, 0, AB145)","v":0},0,0,0,0,957.49007098961943,4022.0077021423131,7906.4119696468597,11558.621592030386,16047.140337201636,20107.824591092998,23726.911897455375,21690.567592157451,19654.223286859527,17617.878981561604,15581.534676263682,13545.19037096576,11508.846065667838,9472.5017603699162,7436.1574550719943,5468.2052977019021,3724.0324102661334,2278.186357499414,1135.3908672266043,377.02877411067777,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F104 & \" c /f\"","v":"Oceanic Category 2  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA157 = 1, 0, AA146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F105 & \" c /f\"","v":"Oceanic Category 3  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F106 & \" c /f\"","v":"Oceanic Category 4  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F107 & \" c /f\"","v":"Oceanic Category 5  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F108 & \" c /f\"","v":"Oceanic Category 6  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F109 & \" c /f\"","v":"Oceanic Category 7  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F110 & \" c /f\"","v":"Oceanic Category 8  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL163 = 1, 0, AL152)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AV163 = 1, 0, AV152)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BF163 = 1, 0, BF152)","v":0},0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F111 & \" c /f\"","v":"Oceanic Category 9  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AB164 = 1, 0, AB153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Oceanic \" & I_Global!F112 & \" c /f\"","v":"Oceanic Category 10  c /f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation - Import"]
[]
[null,null,null,"Category 1"]
[null,null,null,null,{"$f":"E97","v":"Category 1 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,1025.8822189174493,3356.6890490148471,4474.9025200357491,4545.7584374086391,{"$f":"AK97","v":5766.5009573532479},5719.9997850785976,5655.4316116603013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E98","v":"Category 2 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E99","v":"Category 3 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E100","v":"Category 4 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E101","v":"Category 5 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E102","v":"Category 6 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E103","v":"Category 7 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E104","v":"Category 8 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E105","v":"Category 9 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E106","v":"Category 10 additions (Oceanic)"},"Oceanic","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series NERL'!E238","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G238","v":"%"},null,null,{"$f":"'I_Series NERL'!J238","v":"CAA"},null,{"$f":"'I_Series NERL'!L238","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y238","v":0},null,{"$f":"'I_Series NERL'!AA238","v":0},{"$f":"'I_Series NERL'!AB238","v":0},{"$f":"'I_Series NERL'!AC238","v":0},{"$f":"'I_Series NERL'!AD238","v":0},{"$f":"'I_Series NERL'!AE238","v":0},{"$f":"'I_Series NERL'!AF238","v":0},{"$f":"'I_Series NERL'!AG238","v":0},{"$f":"'I_Series NERL'!AH238","v":0},{"$f":"'I_Series NERL'!AI238","v":0},{"$f":"'I_Series NERL'!AJ238","v":0},{"$f":"'I_Series NERL'!AK238","v":0},{"$f":"'I_Series NERL'!AL238","v":0},{"$f":"'I_Series NERL'!AM238","v":0},{"$f":"'I_Series NERL'!AN238","v":0},{"$f":"'I_Series NERL'!AO238","v":0},{"$f":"'I_Series NERL'!AP238","v":0},{"$f":"'I_Series NERL'!AQ238","v":0},{"$f":"'I_Series NERL'!AR238","v":0},{"$f":"'I_Series NERL'!AS238","v":0},{"$f":"'I_Series NERL'!AT238","v":0},{"$f":"'I_Series NERL'!AU238","v":0},{"$f":"'I_Series NERL'!AV238","v":0},{"$f":"'I_Series NERL'!AW238","v":0},{"$f":"'I_Series NERL'!AX238","v":0},{"$f":"'I_Series NERL'!AY238","v":0},{"$f":"'I_Series NERL'!AZ238","v":0},{"$f":"'I_Series NERL'!BA238","v":0},{"$f":"'I_Series NERL'!BB238","v":0},{"$f":"'I_Series NERL'!BC238","v":0},{"$f":"'I_Series NERL'!BD238","v":0},{"$f":"'I_Series NERL'!BE238","v":0},{"$f":"'I_Series NERL'!BF238","v":0},{"$f":"'I_Series NERL'!BG238","v":0},{"$f":"'I_Series NERL'!BH238","v":0},{"$f":"'I_Series NERL'!BI238","v":0},{"$f":"'I_Series NERL'!BJ238","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E239","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G239","v":"%"},null,null,{"$f":"'I_Series NERL'!J239","v":"CAA"},null,{"$f":"'I_Series NERL'!L239","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y239","v":0},null,{"$f":"'I_Series NERL'!AA239","v":0},{"$f":"'I_Series NERL'!AB239","v":0},{"$f":"'I_Series NERL'!AC239","v":0},{"$f":"'I_Series NERL'!AD239","v":0},{"$f":"'I_Series NERL'!AE239","v":0},{"$f":"'I_Series NERL'!AF239","v":0},{"$f":"'I_Series NERL'!AG239","v":0},{"$f":"'I_Series NERL'!AH239","v":0},{"$f":"'I_Series NERL'!AI239","v":0},{"$f":"'I_Series NERL'!AJ239","v":0},{"$f":"'I_Series NERL'!AK239","v":0},{"$f":"'I_Series NERL'!AL239","v":0},{"$f":"'I_Series NERL'!AM239","v":0},{"$f":"'I_Series NERL'!AN239","v":0},{"$f":"'I_Series NERL'!AO239","v":0},{"$f":"'I_Series NERL'!AP239","v":0},{"$f":"'I_Series NERL'!AQ239","v":0},{"$f":"'I_Series NERL'!AR239","v":0},{"$f":"'I_Series NERL'!AS239","v":0},{"$f":"'I_Series NERL'!AT239","v":0},{"$f":"'I_Series NERL'!AU239","v":0},{"$f":"'I_Series NERL'!AV239","v":0},{"$f":"'I_Series NERL'!AW239","v":0},{"$f":"'I_Series NERL'!AX239","v":0},{"$f":"'I_Series NERL'!AY239","v":0},{"$f":"'I_Series NERL'!AZ239","v":0},{"$f":"'I_Series NERL'!BA239","v":0},{"$f":"'I_Series NERL'!BB239","v":0},{"$f":"'I_Series NERL'!BC239","v":0},{"$f":"'I_Series NERL'!BD239","v":0},{"$f":"'I_Series NERL'!BE239","v":0},{"$f":"'I_Series NERL'!BF239","v":0},{"$f":"'I_Series NERL'!BG239","v":0},{"$f":"'I_Series NERL'!BH239","v":0},{"$f":"'I_Series NERL'!BI239","v":0},{"$f":"'I_Series NERL'!BJ239","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E240","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G240","v":"%"},null,null,{"$f":"'I_Series NERL'!J240","v":"CAA"},null,{"$f":"'I_Series NERL'!L240","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y240","v":0},null,{"$f":"'I_Series NERL'!AA240","v":0},{"$f":"'I_Series NERL'!AB240","v":0},{"$f":"'I_Series NERL'!AC240","v":0},{"$f":"'I_Series NERL'!AD240","v":0},{"$f":"'I_Series NERL'!AE240","v":0},{"$f":"'I_Series NERL'!AF240","v":0},{"$f":"'I_Series NERL'!AG240","v":0},{"$f":"'I_Series NERL'!AH240","v":0},{"$f":"'I_Series NERL'!AI240","v":0},{"$f":"'I_Series NERL'!AJ240","v":0},{"$f":"'I_Series NERL'!AK240","v":0},{"$f":"'I_Series NERL'!AL240","v":0},{"$f":"'I_Series NERL'!AM240","v":0},{"$f":"'I_Series NERL'!AN240","v":0},{"$f":"'I_Series NERL'!AO240","v":0},{"$f":"'I_Series NERL'!AP240","v":0},{"$f":"'I_Series NERL'!AQ240","v":0},{"$f":"'I_Series NERL'!AR240","v":0},{"$f":"'I_Series NERL'!AS240","v":0},{"$f":"'I_Series NERL'!AT240","v":0},{"$f":"'I_Series NERL'!AU240","v":0},{"$f":"'I_Series NERL'!AV240","v":0},{"$f":"'I_Series NERL'!AW240","v":0},{"$f":"'I_Series NERL'!AX240","v":0},{"$f":"'I_Series NERL'!AY240","v":0},{"$f":"'I_Series NERL'!AZ240","v":0},{"$f":"'I_Series NERL'!BA240","v":0},{"$f":"'I_Series NERL'!BB240","v":0},{"$f":"'I_Series NERL'!BC240","v":0},{"$f":"'I_Series NERL'!BD240","v":0},{"$f":"'I_Series NERL'!BE240","v":0},{"$f":"'I_Series NERL'!BF240","v":0},{"$f":"'I_Series NERL'!BG240","v":0},{"$f":"'I_Series NERL'!BH240","v":0},{"$f":"'I_Series NERL'!BI240","v":0},{"$f":"'I_Series NERL'!BJ240","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E241","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G241","v":"%"},null,null,{"$f":"'I_Series NERL'!J241","v":"CAA"},null,{"$f":"'I_Series NERL'!L241","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y241","v":0},null,{"$f":"'I_Series NERL'!AA241","v":0},{"$f":"'I_Series NERL'!AB241","v":0},{"$f":"'I_Series NERL'!AC241","v":0},{"$f":"'I_Series NERL'!AD241","v":0},{"$f":"'I_Series NERL'!AE241","v":0},{"$f":"'I_Series NERL'!AF241","v":0},{"$f":"'I_Series NERL'!AG241","v":0},{"$f":"'I_Series NERL'!AH241","v":0},{"$f":"'I_Series NERL'!AI241","v":0},{"$f":"'I_Series NERL'!AJ241","v":0},{"$f":"'I_Series NERL'!AK241","v":0},{"$f":"'I_Series NERL'!AL241","v":0},{"$f":"'I_Series NERL'!AM241","v":0},{"$f":"'I_Series NERL'!AN241","v":0},{"$f":"'I_Series NERL'!AO241","v":0},{"$f":"'I_Series NERL'!AP241","v":0},{"$f":"'I_Series NERL'!AQ241","v":0},{"$f":"'I_Series NERL'!AR241","v":0},{"$f":"'I_Series NERL'!AS241","v":0},{"$f":"'I_Series NERL'!AT241","v":0},{"$f":"'I_Series NERL'!AU241","v":0},{"$f":"'I_Series NERL'!AV241","v":0},{"$f":"'I_Series NERL'!AW241","v":0},{"$f":"'I_Series NERL'!AX241","v":0},{"$f":"'I_Series NERL'!AY241","v":0},{"$f":"'I_Series NERL'!AZ241","v":0},{"$f":"'I_Series NERL'!BA241","v":0},{"$f":"'I_Series NERL'!BB241","v":0},{"$f":"'I_Series NERL'!BC241","v":0},{"$f":"'I_Series NERL'!BD241","v":0},{"$f":"'I_Series NERL'!BE241","v":0},{"$f":"'I_Series NERL'!BF241","v":0},{"$f":"'I_Series NERL'!BG241","v":0},{"$f":"'I_Series NERL'!BH241","v":0},{"$f":"'I_Series NERL'!BI241","v":0},{"$f":"'I_Series NERL'!BJ241","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E242","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G242","v":"%"},null,null,{"$f":"'I_Series NERL'!J242","v":"CAA"},null,{"$f":"'I_Series NERL'!L242","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y242","v":0},null,{"$f":"'I_Series NERL'!AA242","v":1},{"$f":"'I_Series NERL'!AB242","v":1},{"$f":"'I_Series NERL'!AC242","v":1},{"$f":"'I_Series NERL'!AD242","v":1},{"$f":"'I_Series NERL'!AE242","v":1},{"$f":"'I_Series NERL'!AF242","v":1},{"$f":"'I_Series NERL'!AG242","v":1},{"$f":"'I_Series NERL'!AH242","v":1},{"$f":"'I_Series NERL'!AI242","v":1},{"$f":"'I_Series NERL'!AJ242","v":1},{"$f":"'I_Series NERL'!AK242","v":1},{"$f":"'I_Series NERL'!AL242","v":1},{"$f":"'I_Series NERL'!AM242","v":1},{"$f":"'I_Series NERL'!AN242","v":1},{"$f":"'I_Series NERL'!AO242","v":1},{"$f":"'I_Series NERL'!AP242","v":1},{"$f":"'I_Series NERL'!AQ242","v":1},{"$f":"'I_Series NERL'!AR242","v":1},{"$f":"'I_Series NERL'!AS242","v":1},{"$f":"'I_Series NERL'!AT242","v":1},{"$f":"'I_Series NERL'!AU242","v":1},{"$f":"'I_Series NERL'!AV242","v":1},{"$f":"'I_Series NERL'!AW242","v":1},{"$f":"'I_Series NERL'!AX242","v":1},{"$f":"'I_Series NERL'!AY242","v":1},{"$f":"'I_Series NERL'!AZ242","v":1},{"$f":"'I_Series NERL'!BA242","v":1},{"$f":"'I_Series NERL'!BB242","v":1},{"$f":"'I_Series NERL'!BC242","v":1},{"$f":"'I_Series NERL'!BD242","v":1},{"$f":"'I_Series NERL'!BE242","v":1},{"$f":"'I_Series NERL'!BF242","v":1},{"$f":"'I_Series NERL'!BG242","v":1},{"$f":"'I_Series NERL'!BH242","v":1},{"$f":"'I_Series NERL'!BI242","v":1},{"$f":"'I_Series NERL'!BJ242","v":1}]
[null,null,null,null,{"$f":"E181 & \" - \" & E$171","v":"Accounting Depreciation - 7 years - Category 1 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$171 * AA181","v":0},{"$f":"AB$171 * AB181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E182 & \" - \" & E$171","v":"Accounting Depreciation - 8 years - Category 1 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$171 * AA182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E183 & \" - \" & E$171","v":"Accounting Depreciation - 9 years - Category 1 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$171 * AA183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E184 & \" - \" & E$171","v":"Accounting Depreciation - 10 years - Category 1 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$171 * AA184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E185 & \" - \" & E$171","v":"Accounting Depreciation - 15 years - Category 1 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$171 * AA185","v":0},0,0,0,0,0,1025.8822189174493,3356.6890490148471,4474.9025200357491,4545.7584374086391,5766.5009573532479,5719.9997850785976,5655.4316116603013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E181 & \" - \" & E$171","v":"Accounting Depreciation - 7 years - Category 1 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA196:BJ196)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F191),$AA186:AA186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F191),$AA186:AB186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F191),$AA186:AC186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F191),$AA186:AD186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F191),$AA186:AE186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F191),$AA186:AF186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F191),$AA186:AG186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F191),$AA186:AH186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F191),$AA186:AI186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F191),$AA186:AJ186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F191),$AA186:AK186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F191),$AA186:AL186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F191),$AA186:AM186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F191),$AA186:AN186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F191),$AA186:AO186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F191),$AA186:AP186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F191),$AA186:AQ186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F191),$AA186:AR186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F191),$AA186:AS186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F191),$AA186:AT186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F191),$AA186:AU186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F191),$AA186:AV186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F191),$AA186:AW186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F191),$AA186:AX186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F191),$AA186:AY186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F191),$AA186:AZ186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F191),$AA186:BA186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F191),$AA186:BB186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F191),$AA186:BC186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F191),$AA186:BD186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F191),$AA186:BE186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F191),$AA186:BF186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F191),$AA186:BG186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F191),$AA186:BH186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F191),$AA186:BI186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F191),$AA186:BJ186) / IF($F191 = 0, 1, $F191) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E182 & \" - \" & E$171","v":"Accounting Depreciation - 8 years - Category 1 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA197:BJ197)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F192),$AA187:AA187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F192),$AA187:AB187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F192),$AA187:AC187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F192),$AA187:AD187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F192),$AA187:AE187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F192),$AA187:AF187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F192),$AA187:AG187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F192),$AA187:AH187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F192),$AA187:AI187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F192),$AA187:AJ187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F192),$AA187:AK187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F192),$AA187:AL187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F192),$AA187:AM187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F192),$AA187:AN187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F192),$AA187:AO187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F192),$AA187:AP187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F192),$AA187:AQ187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F192),$AA187:AR187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F192),$AA187:AS187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F192),$AA187:AT187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F192),$AA187:AU187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F192),$AA187:AV187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F192),$AA187:AW187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F192),$AA187:AX187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F192),$AA187:AY187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F192),$AA187:AZ187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F192),$AA187:BA187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F192),$AA187:BB187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F192),$AA187:BC187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F192),$AA187:BD187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F192),$AA187:BE187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F192),$AA187:BF187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F192),$AA187:BG187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F192),$AA187:BH187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F192),$AA187:BI187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F192),$AA187:BJ187) / IF($F192 = 0, 1, $F192) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E183 & \" - \" & E$171","v":"Accounting Depreciation - 9 years - Category 1 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA198:BJ198)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F193),$AA188:AA188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F193),$AA188:AB188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F193),$AA188:AC188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F193),$AA188:AD188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F193),$AA188:AE188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F193),$AA188:AF188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F193),$AA188:AG188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F193),$AA188:AH188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F193),$AA188:AI188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F193),$AA188:AJ188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F193),$AA188:AK188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F193),$AA188:AL188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F193),$AA188:AM188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F193),$AA188:AN188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F193),$AA188:AO188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F193),$AA188:AP188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F193),$AA188:AQ188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F193),$AA188:AR188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F193),$AA188:AS188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F193),$AA188:AT188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F193),$AA188:AU188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F193),$AA188:AV188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F193),$AA188:AW188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F193),$AA188:AX188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F193),$AA188:AY188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F193),$AA188:AZ188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F193),$AA188:BA188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F193),$AA188:BB188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F193),$AA188:BC188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F193),$AA188:BD188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F193),$AA188:BE188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F193),$AA188:BF188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F193),$AA188:BG188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F193),$AA188:BH188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F193),$AA188:BI188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F193),$AA188:BJ188) / IF($F193 = 0, 1, $F193) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E184 & \" - \" & E$171","v":"Accounting Depreciation - 10 years - Category 1 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA199:BJ199)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F194),$AA189:AA189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F194),$AA189:AB189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F194),$AA189:AC189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F194),$AA189:AD189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F194),$AA189:AE189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F194),$AA189:AF189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F194),$AA189:AG189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F194),$AA189:AH189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F194),$AA189:AI189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F194),$AA189:AJ189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F194),$AA189:AK189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F194),$AA189:AL189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F194),$AA189:AM189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F194),$AA189:AN189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F194),$AA189:AO189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F194),$AA189:AP189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F194),$AA189:AQ189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F194),$AA189:AR189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F194),$AA189:AS189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F194),$AA189:AT189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F194),$AA189:AU189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F194),$AA189:AV189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F194),$AA189:AW189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F194),$AA189:AX189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F194),$AA189:AY189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F194),$AA189:AZ189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F194),$AA189:BA189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F194),$AA189:BB189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F194),$AA189:BC189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F194),$AA189:BD189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F194),$AA189:BE189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F194),$AA189:BF189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F194),$AA189:BG189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F194),$AA189:BH189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F194),$AA189:BI189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F194),$AA189:BJ189) / IF($F194 = 0, 1, $F194) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E185 & \" - \" & E$171","v":"Accounting Depreciation - 15 years - Category 1 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA200:BJ200)","v":-30545.164579468837},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F195),$AA190:AA190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F195),$AA190:AB190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F195),$AA190:AC190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F195),$AA190:AD190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F195),$AA190:AE190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F195),$AA190:AF190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F195),$AA190:AG190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-68.392147927829953},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F195),$AA190:AH190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-292.17141786215313},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F195),$AA190:AI190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-590.49825253120309},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F195),$AA190:AJ190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-893.5488150251125},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F195),$AA190:AK190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-1277.9822121819957},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F195),$AA190:AL190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-1659.3155311872356},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F195),$AA190:AM190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-2036.3443052979223},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F195),$AA190:AN190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-2036.3443052979223},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F195),$AA190:AO190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-2036.3443052979223},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F195),$AA190:AP190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-2036.3443052979223},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F195),$AA190:AQ190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-2036.3443052979223},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F195),$AA190:AR190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-2036.3443052979223},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F195),$AA190:AS190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-2036.3443052979223},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F195),$AA190:AT190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-2036.3443052979223},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F195),$AA190:AU190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-2036.3443052979223},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F195),$AA190:AV190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-1967.952157370092},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F195),$AA190:AW190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-1744.1728874357689},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F195),$AA190:AX190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-1445.8460527667191},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F195),$AA190:AY190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-1142.7954902728097},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F195),$AA190:AZ190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-758.36209311592654},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F195),$AA190:BA190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":-377.02877411068675},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F195),$AA190:BB190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F195),$AA190:BC190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F195),$AA190:BD190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F195),$AA190:BE190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F195),$AA190:BF190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F195),$AA190:BG190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F195),$AA190:BH190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F195),$AA190:BI190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F195),$AA190:BJ190) / IF($F195 = 0, 1, $F195) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 1 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA196:AA200)","v":0},{"$f":"SUM(AB196:AB200)","v":0},0,0,0,0,-68.392147927829953,-292.17141786215313,-590.49825253120309,-893.5488150251125,-1277.9822121819957,-1659.3155311872356,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-1967.952157370092,-1744.1728874357689,-1445.8460527667191,-1142.7954902728097,-758.36209311592654,-377.02877411068675,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E259","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G259","v":"%"},null,null,{"$f":"'I_Series NERL'!J259","v":0},null,{"$f":"'I_Series NERL'!L259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y259","v":0},null,{"$f":"'I_Series NERL'!AA259","v":0},{"$f":"'I_Series NERL'!AB259","v":0},{"$f":"'I_Series NERL'!AC259","v":0},{"$f":"'I_Series NERL'!AD259","v":0},{"$f":"'I_Series NERL'!AE259","v":0},{"$f":"'I_Series NERL'!AF259","v":0},{"$f":"'I_Series NERL'!AG259","v":0},{"$f":"'I_Series NERL'!AH259","v":0},{"$f":"'I_Series NERL'!AI259","v":0},{"$f":"'I_Series NERL'!AJ259","v":0},{"$f":"'I_Series NERL'!AK259","v":0},{"$f":"'I_Series NERL'!AL259","v":0},{"$f":"'I_Series NERL'!AM259","v":0},{"$f":"'I_Series NERL'!AN259","v":0},{"$f":"'I_Series NERL'!AO259","v":0},{"$f":"'I_Series NERL'!AP259","v":0},{"$f":"'I_Series NERL'!AQ259","v":0},{"$f":"'I_Series NERL'!AR259","v":0},{"$f":"'I_Series NERL'!AS259","v":0},{"$f":"'I_Series NERL'!AT259","v":0},{"$f":"'I_Series NERL'!AU259","v":0},{"$f":"'I_Series NERL'!AV259","v":0},{"$f":"'I_Series NERL'!AW259","v":0},{"$f":"'I_Series NERL'!AX259","v":0},{"$f":"'I_Series NERL'!AY259","v":0},{"$f":"'I_Series NERL'!AZ259","v":0},{"$f":"'I_Series NERL'!BA259","v":0},{"$f":"'I_Series NERL'!BB259","v":0},{"$f":"'I_Series NERL'!BC259","v":0},{"$f":"'I_Series NERL'!BD259","v":0},{"$f":"'I_Series NERL'!BE259","v":0},{"$f":"'I_Series NERL'!BF259","v":0},{"$f":"'I_Series NERL'!BG259","v":0},{"$f":"'I_Series NERL'!BH259","v":0},{"$f":"'I_Series NERL'!BI259","v":0},{"$f":"'I_Series NERL'!BJ259","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E260","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G260","v":"%"},null,null,{"$f":"'I_Series NERL'!J260","v":0},null,{"$f":"'I_Series NERL'!L260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y260","v":0},null,{"$f":"'I_Series NERL'!AA260","v":0},{"$f":"'I_Series NERL'!AB260","v":0},{"$f":"'I_Series NERL'!AC260","v":0},{"$f":"'I_Series NERL'!AD260","v":0},{"$f":"'I_Series NERL'!AE260","v":0},{"$f":"'I_Series NERL'!AF260","v":0},{"$f":"'I_Series NERL'!AG260","v":0},{"$f":"'I_Series NERL'!AH260","v":0},{"$f":"'I_Series NERL'!AI260","v":0},{"$f":"'I_Series NERL'!AJ260","v":0},{"$f":"'I_Series NERL'!AK260","v":0},{"$f":"'I_Series NERL'!AL260","v":0},{"$f":"'I_Series NERL'!AM260","v":0},{"$f":"'I_Series NERL'!AN260","v":0},{"$f":"'I_Series NERL'!AO260","v":0},{"$f":"'I_Series NERL'!AP260","v":0},{"$f":"'I_Series NERL'!AQ260","v":0},{"$f":"'I_Series NERL'!AR260","v":0},{"$f":"'I_Series NERL'!AS260","v":0},{"$f":"'I_Series NERL'!AT260","v":0},{"$f":"'I_Series NERL'!AU260","v":0},{"$f":"'I_Series NERL'!AV260","v":0},{"$f":"'I_Series NERL'!AW260","v":0},{"$f":"'I_Series NERL'!AX260","v":0},{"$f":"'I_Series NERL'!AY260","v":0},{"$f":"'I_Series NERL'!AZ260","v":0},{"$f":"'I_Series NERL'!BA260","v":0},{"$f":"'I_Series NERL'!BB260","v":0},{"$f":"'I_Series NERL'!BC260","v":0},{"$f":"'I_Series NERL'!BD260","v":0},{"$f":"'I_Series NERL'!BE260","v":0},{"$f":"'I_Series NERL'!BF260","v":0},{"$f":"'I_Series NERL'!BG260","v":0},{"$f":"'I_Series NERL'!BH260","v":0},{"$f":"'I_Series NERL'!BI260","v":0},{"$f":"'I_Series NERL'!BJ260","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E261","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G261","v":"%"},null,null,{"$f":"'I_Series NERL'!J261","v":0},null,{"$f":"'I_Series NERL'!L261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y261","v":0},null,{"$f":"'I_Series NERL'!AA261","v":0},{"$f":"'I_Series NERL'!AB261","v":0},{"$f":"'I_Series NERL'!AC261","v":0},{"$f":"'I_Series NERL'!AD261","v":0},{"$f":"'I_Series NERL'!AE261","v":0},{"$f":"'I_Series NERL'!AF261","v":0},{"$f":"'I_Series NERL'!AG261","v":0},{"$f":"'I_Series NERL'!AH261","v":0},{"$f":"'I_Series NERL'!AI261","v":0},{"$f":"'I_Series NERL'!AJ261","v":0},{"$f":"'I_Series NERL'!AK261","v":0},{"$f":"'I_Series NERL'!AL261","v":0},{"$f":"'I_Series NERL'!AM261","v":0},{"$f":"'I_Series NERL'!AN261","v":0},{"$f":"'I_Series NERL'!AO261","v":0},{"$f":"'I_Series NERL'!AP261","v":0},{"$f":"'I_Series NERL'!AQ261","v":0},{"$f":"'I_Series NERL'!AR261","v":0},{"$f":"'I_Series NERL'!AS261","v":0},{"$f":"'I_Series NERL'!AT261","v":0},{"$f":"'I_Series NERL'!AU261","v":0},{"$f":"'I_Series NERL'!AV261","v":0},{"$f":"'I_Series NERL'!AW261","v":0},{"$f":"'I_Series NERL'!AX261","v":0},{"$f":"'I_Series NERL'!AY261","v":0},{"$f":"'I_Series NERL'!AZ261","v":0},{"$f":"'I_Series NERL'!BA261","v":0},{"$f":"'I_Series NERL'!BB261","v":0},{"$f":"'I_Series NERL'!BC261","v":0},{"$f":"'I_Series NERL'!BD261","v":0},{"$f":"'I_Series NERL'!BE261","v":0},{"$f":"'I_Series NERL'!BF261","v":0},{"$f":"'I_Series NERL'!BG261","v":0},{"$f":"'I_Series NERL'!BH261","v":0},{"$f":"'I_Series NERL'!BI261","v":0},{"$f":"'I_Series NERL'!BJ261","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E262","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G262","v":"%"},null,null,{"$f":"'I_Series NERL'!J262","v":"CAA"},null,{"$f":"'I_Series NERL'!L262","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y262","v":0},null,{"$f":"'I_Series NERL'!AA262","v":1},{"$f":"'I_Series NERL'!AB262","v":1},{"$f":"'I_Series NERL'!AC262","v":1},{"$f":"'I_Series NERL'!AD262","v":1},{"$f":"'I_Series NERL'!AE262","v":1},{"$f":"'I_Series NERL'!AF262","v":1},{"$f":"'I_Series NERL'!AG262","v":1},{"$f":"'I_Series NERL'!AH262","v":1},{"$f":"'I_Series NERL'!AI262","v":1},{"$f":"'I_Series NERL'!AJ262","v":1},{"$f":"'I_Series NERL'!AK262","v":1},{"$f":"'I_Series NERL'!AL262","v":1},{"$f":"'I_Series NERL'!AM262","v":1},{"$f":"'I_Series NERL'!AN262","v":1},{"$f":"'I_Series NERL'!AO262","v":1},{"$f":"'I_Series NERL'!AP262","v":1},{"$f":"'I_Series NERL'!AQ262","v":1},{"$f":"'I_Series NERL'!AR262","v":1},{"$f":"'I_Series NERL'!AS262","v":1},{"$f":"'I_Series NERL'!AT262","v":1},{"$f":"'I_Series NERL'!AU262","v":1},{"$f":"'I_Series NERL'!AV262","v":1},{"$f":"'I_Series NERL'!AW262","v":1},{"$f":"'I_Series NERL'!AX262","v":1},{"$f":"'I_Series NERL'!AY262","v":1},{"$f":"'I_Series NERL'!AZ262","v":1},{"$f":"'I_Series NERL'!BA262","v":1},{"$f":"'I_Series NERL'!BB262","v":1},{"$f":"'I_Series NERL'!BC262","v":1},{"$f":"'I_Series NERL'!BD262","v":1},{"$f":"'I_Series NERL'!BE262","v":1},{"$f":"'I_Series NERL'!BF262","v":1},{"$f":"'I_Series NERL'!BG262","v":1},{"$f":"'I_Series NERL'!BH262","v":1},{"$f":"'I_Series NERL'!BI262","v":1},{"$f":"'I_Series NERL'!BJ262","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E263","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G263","v":"%"},null,null,{"$f":"'I_Series NERL'!J263","v":0},null,{"$f":"'I_Series NERL'!L263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y263","v":0},null,{"$f":"'I_Series NERL'!AA263","v":0},{"$f":"'I_Series NERL'!AB263","v":0},{"$f":"'I_Series NERL'!AC263","v":0},{"$f":"'I_Series NERL'!AD263","v":0},{"$f":"'I_Series NERL'!AE263","v":0},{"$f":"'I_Series NERL'!AF263","v":0},{"$f":"'I_Series NERL'!AG263","v":0},{"$f":"'I_Series NERL'!AH263","v":0},{"$f":"'I_Series NERL'!AI263","v":0},{"$f":"'I_Series NERL'!AJ263","v":0},{"$f":"'I_Series NERL'!AK263","v":0},{"$f":"'I_Series NERL'!AL263","v":0},{"$f":"'I_Series NERL'!AM263","v":0},{"$f":"'I_Series NERL'!AN263","v":0},{"$f":"'I_Series NERL'!AO263","v":0},{"$f":"'I_Series NERL'!AP263","v":0},{"$f":"'I_Series NERL'!AQ263","v":0},{"$f":"'I_Series NERL'!AR263","v":0},{"$f":"'I_Series NERL'!AS263","v":0},{"$f":"'I_Series NERL'!AT263","v":0},{"$f":"'I_Series NERL'!AU263","v":0},{"$f":"'I_Series NERL'!AV263","v":0},{"$f":"'I_Series NERL'!AW263","v":0},{"$f":"'I_Series NERL'!AX263","v":0},{"$f":"'I_Series NERL'!AY263","v":0},{"$f":"'I_Series NERL'!AZ263","v":0},{"$f":"'I_Series NERL'!BA263","v":0},{"$f":"'I_Series NERL'!BB263","v":0},{"$f":"'I_Series NERL'!BC263","v":0},{"$f":"'I_Series NERL'!BD263","v":0},{"$f":"'I_Series NERL'!BE263","v":0},{"$f":"'I_Series NERL'!BF263","v":0},{"$f":"'I_Series NERL'!BG263","v":0},{"$f":"'I_Series NERL'!BH263","v":0},{"$f":"'I_Series NERL'!BI263","v":0},{"$f":"'I_Series NERL'!BJ263","v":0}]
[null,null,null,null,{"$f":"E203 & \" - \" & E$172","v":"Accounting Depreciation - 7 years - Category 2 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$172 * AA203","v":0},{"$f":"AB$172 * AB203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E204 & \" - \" & E$172","v":"Accounting Depreciation - 8 years - Category 2 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$172 * AA204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E205 & \" - \" & E$172","v":"Accounting Depreciation - 9 years - Category 2 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$172 * AA205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E206 & \" - \" & E$172","v":"Accounting Depreciation - 10 years - Category 2 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$172 * AA206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E207 & \" - \" & E$172","v":"Accounting Depreciation - 15 years - Category 2 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$172 * AA207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E213 & \" - \" & E$172","v":"Accounting Depreciation - 7 years - Category 2 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA218:BJ218)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F213),$AA208:AA208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F213),$AA208:AB208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F213),$AA208:AC208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F213),$AA208:AD208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F213),$AA208:AE208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F213),$AA208:AF208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F213),$AA208:AG208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F213),$AA208:AH208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F213),$AA208:AI208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F213),$AA208:AJ208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F213),$AA208:AK208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F213),$AA208:AL208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F213),$AA208:AM208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F213),$AA208:AN208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F213),$AA208:AO208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F213),$AA208:AP208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F213),$AA208:AQ208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F213),$AA208:AR208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F213),$AA208:AS208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F213),$AA208:AT208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F213),$AA208:AU208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F213),$AA208:AV208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F213),$AA208:AW208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F213),$AA208:AX208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F213),$AA208:AY208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F213),$AA208:AZ208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F213),$AA208:BA208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F213),$AA208:BB208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F213),$AA208:BC208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F213),$AA208:BD208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F213),$AA208:BE208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F213),$AA208:BF208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F213),$AA208:BG208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F213),$AA208:BH208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F213),$AA208:BI208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F213),$AA208:BJ208) / IF($F213 = 0, 1, $F213) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E214 & \" - \" & E$172","v":"Accounting Depreciation - 8 years - Category 2 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA219:BJ219)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F214),$AA209:AA209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F214),$AA209:AB209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F214),$AA209:AC209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F214),$AA209:AD209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F214),$AA209:AE209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F214),$AA209:AF209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F214),$AA209:AG209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F214),$AA209:AH209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F214),$AA209:AI209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F214),$AA209:AJ209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F214),$AA209:AK209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F214),$AA209:AL209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F214),$AA209:AM209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F214),$AA209:AN209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F214),$AA209:AO209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F214),$AA209:AP209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F214),$AA209:AQ209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F214),$AA209:AR209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F214),$AA209:AS209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F214),$AA209:AT209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F214),$AA209:AU209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F214),$AA209:AV209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F214),$AA209:AW209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F214),$AA209:AX209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F214),$AA209:AY209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F214),$AA209:AZ209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F214),$AA209:BA209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F214),$AA209:BB209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F214),$AA209:BC209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F214),$AA209:BD209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F214),$AA209:BE209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F214),$AA209:BF209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F214),$AA209:BG209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F214),$AA209:BH209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F214),$AA209:BI209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F214),$AA209:BJ209) / IF($F214 = 0, 1, $F214) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E215 & \" - \" & E$172","v":"Accounting Depreciation - 9 years - Category 2 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA220:BJ220)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F215),$AA210:AA210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F215),$AA210:AB210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F215),$AA210:AC210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F215),$AA210:AD210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F215),$AA210:AE210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F215),$AA210:AF210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F215),$AA210:AG210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F215),$AA210:AH210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F215),$AA210:AI210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F215),$AA210:AJ210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F215),$AA210:AK210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F215),$AA210:AL210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F215),$AA210:AM210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F215),$AA210:AN210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F215),$AA210:AO210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F215),$AA210:AP210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F215),$AA210:AQ210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F215),$AA210:AR210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F215),$AA210:AS210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F215),$AA210:AT210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F215),$AA210:AU210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F215),$AA210:AV210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F215),$AA210:AW210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F215),$AA210:AX210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F215),$AA210:AY210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F215),$AA210:AZ210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F215),$AA210:BA210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F215),$AA210:BB210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F215),$AA210:BC210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F215),$AA210:BD210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F215),$AA210:BE210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F215),$AA210:BF210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F215),$AA210:BG210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F215),$AA210:BH210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F215),$AA210:BI210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F215),$AA210:BJ210) / IF($F215 = 0, 1, $F215) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E216 & \" - \" & E$172","v":"Accounting Depreciation - 10 years - Category 2 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA221:BJ221)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F216),$AA211:AA211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F216),$AA211:AB211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F216),$AA211:AC211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F216),$AA211:AD211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F216),$AA211:AE211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F216),$AA211:AF211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F216),$AA211:AG211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F216),$AA211:AH211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F216),$AA211:AI211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F216),$AA211:AJ211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F216),$AA211:AK211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F216),$AA211:AL211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F216),$AA211:AM211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F216),$AA211:AN211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F216),$AA211:AO211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F216),$AA211:AP211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F216),$AA211:AQ211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F216),$AA211:AR211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F216),$AA211:AS211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F216),$AA211:AT211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F216),$AA211:AU211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F216),$AA211:AV211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F216),$AA211:AW211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F216),$AA211:AX211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F216),$AA211:AY211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F216),$AA211:AZ211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F216),$AA211:BA211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F216),$AA211:BB211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F216),$AA211:BC211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F216),$AA211:BD211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F216),$AA211:BE211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F216),$AA211:BF211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F216),$AA211:BG211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F216),$AA211:BH211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F216),$AA211:BI211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F216),$AA211:BJ211) / IF($F216 = 0, 1, $F216) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E217 & \" - \" & E$172","v":"Accounting Depreciation - 15 years - Category 2 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222:BJ222)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F217),$AA212:AA212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F217),$AA212:AB212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F217),$AA212:AC212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F217),$AA212:AD212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F217),$AA212:AE212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F217),$AA212:AF212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F217),$AA212:AG212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F217),$AA212:AH212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F217),$AA212:AI212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F217),$AA212:AJ212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F217),$AA212:AK212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F217),$AA212:AL212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F217),$AA212:AM212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F217),$AA212:AN212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F217),$AA212:AO212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F217),$AA212:AP212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F217),$AA212:AQ212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F217),$AA212:AR212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F217),$AA212:AS212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F217),$AA212:AT212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F217),$AA212:AU212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F217),$AA212:AV212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F217),$AA212:AW212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F217),$AA212:AX212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F217),$AA212:AY212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F217),$AA212:AZ212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F217),$AA212:BA212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F217),$AA212:BB212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F217),$AA212:BC212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F217),$AA212:BD212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F217),$AA212:BE212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F217),$AA212:BF212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F217),$AA212:BG212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F217),$AA212:BH212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F217),$AA212:BI212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F217),$AA212:BJ212) / IF($F217 = 0, 1, $F217) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 2 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA218:AA222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E280","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G280","v":"%"},null,null,{"$f":"'I_Series NERL'!J280","v":0},null,{"$f":"'I_Series NERL'!L280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y280","v":0},null,{"$f":"'I_Series NERL'!AA280","v":0},{"$f":"'I_Series NERL'!AB280","v":0},{"$f":"'I_Series NERL'!AC280","v":0},{"$f":"'I_Series NERL'!AD280","v":0},{"$f":"'I_Series NERL'!AE280","v":0},{"$f":"'I_Series NERL'!AF280","v":0},{"$f":"'I_Series NERL'!AG280","v":0},{"$f":"'I_Series NERL'!AH280","v":0},{"$f":"'I_Series NERL'!AI280","v":0},{"$f":"'I_Series NERL'!AJ280","v":0},{"$f":"'I_Series NERL'!AK280","v":0},{"$f":"'I_Series NERL'!AL280","v":0},{"$f":"'I_Series NERL'!AM280","v":0},{"$f":"'I_Series NERL'!AN280","v":0},{"$f":"'I_Series NERL'!AO280","v":0},{"$f":"'I_Series NERL'!AP280","v":0},{"$f":"'I_Series NERL'!AQ280","v":0},{"$f":"'I_Series NERL'!AR280","v":0},{"$f":"'I_Series NERL'!AS280","v":0},{"$f":"'I_Series NERL'!AT280","v":0},{"$f":"'I_Series NERL'!AU280","v":0},{"$f":"'I_Series NERL'!AV280","v":0},{"$f":"'I_Series NERL'!AW280","v":0},{"$f":"'I_Series NERL'!AX280","v":0},{"$f":"'I_Series NERL'!AY280","v":0},{"$f":"'I_Series NERL'!AZ280","v":0},{"$f":"'I_Series NERL'!BA280","v":0},{"$f":"'I_Series NERL'!BB280","v":0},{"$f":"'I_Series NERL'!BC280","v":0},{"$f":"'I_Series NERL'!BD280","v":0},{"$f":"'I_Series NERL'!BE280","v":0},{"$f":"'I_Series NERL'!BF280","v":0},{"$f":"'I_Series NERL'!BG280","v":0},{"$f":"'I_Series NERL'!BH280","v":0},{"$f":"'I_Series NERL'!BI280","v":0},{"$f":"'I_Series NERL'!BJ280","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E281","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G281","v":"%"},null,null,{"$f":"'I_Series NERL'!J281","v":"CAA"},null,{"$f":"'I_Series NERL'!L281","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y281","v":0},null,{"$f":"'I_Series NERL'!AA281","v":1},{"$f":"'I_Series NERL'!AB281","v":1},{"$f":"'I_Series NERL'!AC281","v":1},{"$f":"'I_Series NERL'!AD281","v":1},{"$f":"'I_Series NERL'!AE281","v":1},{"$f":"'I_Series NERL'!AF281","v":1},{"$f":"'I_Series NERL'!AG281","v":1},{"$f":"'I_Series NERL'!AH281","v":1},{"$f":"'I_Series NERL'!AI281","v":1},{"$f":"'I_Series NERL'!AJ281","v":1},{"$f":"'I_Series NERL'!AK281","v":1},{"$f":"'I_Series NERL'!AL281","v":1},{"$f":"'I_Series NERL'!AM281","v":1},{"$f":"'I_Series NERL'!AN281","v":1},{"$f":"'I_Series NERL'!AO281","v":1},{"$f":"'I_Series NERL'!AP281","v":1},{"$f":"'I_Series NERL'!AQ281","v":1},{"$f":"'I_Series NERL'!AR281","v":1},{"$f":"'I_Series NERL'!AS281","v":1},{"$f":"'I_Series NERL'!AT281","v":1},{"$f":"'I_Series NERL'!AU281","v":1},{"$f":"'I_Series NERL'!AV281","v":1},{"$f":"'I_Series NERL'!AW281","v":1},{"$f":"'I_Series NERL'!AX281","v":1},{"$f":"'I_Series NERL'!AY281","v":1},{"$f":"'I_Series NERL'!AZ281","v":1},{"$f":"'I_Series NERL'!BA281","v":1},{"$f":"'I_Series NERL'!BB281","v":1},{"$f":"'I_Series NERL'!BC281","v":1},{"$f":"'I_Series NERL'!BD281","v":1},{"$f":"'I_Series NERL'!BE281","v":1},{"$f":"'I_Series NERL'!BF281","v":1},{"$f":"'I_Series NERL'!BG281","v":1},{"$f":"'I_Series NERL'!BH281","v":1},{"$f":"'I_Series NERL'!BI281","v":1},{"$f":"'I_Series NERL'!BJ281","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E282","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G282","v":"%"},null,null,{"$f":"'I_Series NERL'!J282","v":0},null,{"$f":"'I_Series NERL'!L282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y282","v":0},null,{"$f":"'I_Series NERL'!AA282","v":0},{"$f":"'I_Series NERL'!AB282","v":0},{"$f":"'I_Series NERL'!AC282","v":0},{"$f":"'I_Series NERL'!AD282","v":0},{"$f":"'I_Series NERL'!AE282","v":0},{"$f":"'I_Series NERL'!AF282","v":0},{"$f":"'I_Series NERL'!AG282","v":0},{"$f":"'I_Series NERL'!AH282","v":0},{"$f":"'I_Series NERL'!AI282","v":0},{"$f":"'I_Series NERL'!AJ282","v":0},{"$f":"'I_Series NERL'!AK282","v":0},{"$f":"'I_Series NERL'!AL282","v":0},{"$f":"'I_Series NERL'!AM282","v":0},{"$f":"'I_Series NERL'!AN282","v":0},{"$f":"'I_Series NERL'!AO282","v":0},{"$f":"'I_Series NERL'!AP282","v":0},{"$f":"'I_Series NERL'!AQ282","v":0},{"$f":"'I_Series NERL'!AR282","v":0},{"$f":"'I_Series NERL'!AS282","v":0},{"$f":"'I_Series NERL'!AT282","v":0},{"$f":"'I_Series NERL'!AU282","v":0},{"$f":"'I_Series NERL'!AV282","v":0},{"$f":"'I_Series NERL'!AW282","v":0},{"$f":"'I_Series NERL'!AX282","v":0},{"$f":"'I_Series NERL'!AY282","v":0},{"$f":"'I_Series NERL'!AZ282","v":0},{"$f":"'I_Series NERL'!BA282","v":0},{"$f":"'I_Series NERL'!BB282","v":0},{"$f":"'I_Series NERL'!BC282","v":0},{"$f":"'I_Series NERL'!BD282","v":0},{"$f":"'I_Series NERL'!BE282","v":0},{"$f":"'I_Series NERL'!BF282","v":0},{"$f":"'I_Series NERL'!BG282","v":0},{"$f":"'I_Series NERL'!BH282","v":0},{"$f":"'I_Series NERL'!BI282","v":0},{"$f":"'I_Series NERL'!BJ282","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E283","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G283","v":"%"},null,null,{"$f":"'I_Series NERL'!J283","v":0},null,{"$f":"'I_Series NERL'!L283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y283","v":0},null,{"$f":"'I_Series NERL'!AA283","v":0},{"$f":"'I_Series NERL'!AB283","v":0},{"$f":"'I_Series NERL'!AC283","v":0},{"$f":"'I_Series NERL'!AD283","v":0},{"$f":"'I_Series NERL'!AE283","v":0},{"$f":"'I_Series NERL'!AF283","v":0},{"$f":"'I_Series NERL'!AG283","v":0},{"$f":"'I_Series NERL'!AH283","v":0},{"$f":"'I_Series NERL'!AI283","v":0},{"$f":"'I_Series NERL'!AJ283","v":0},{"$f":"'I_Series NERL'!AK283","v":0},{"$f":"'I_Series NERL'!AL283","v":0},{"$f":"'I_Series NERL'!AM283","v":0},{"$f":"'I_Series NERL'!AN283","v":0},{"$f":"'I_Series NERL'!AO283","v":0},{"$f":"'I_Series NERL'!AP283","v":0},{"$f":"'I_Series NERL'!AQ283","v":0},{"$f":"'I_Series NERL'!AR283","v":0},{"$f":"'I_Series NERL'!AS283","v":0},{"$f":"'I_Series NERL'!AT283","v":0},{"$f":"'I_Series NERL'!AU283","v":0},{"$f":"'I_Series NERL'!AV283","v":0},{"$f":"'I_Series NERL'!AW283","v":0},{"$f":"'I_Series NERL'!AX283","v":0},{"$f":"'I_Series NERL'!AY283","v":0},{"$f":"'I_Series NERL'!AZ283","v":0},{"$f":"'I_Series NERL'!BA283","v":0},{"$f":"'I_Series NERL'!BB283","v":0},{"$f":"'I_Series NERL'!BC283","v":0},{"$f":"'I_Series NERL'!BD283","v":0},{"$f":"'I_Series NERL'!BE283","v":0},{"$f":"'I_Series NERL'!BF283","v":0},{"$f":"'I_Series NERL'!BG283","v":0},{"$f":"'I_Series NERL'!BH283","v":0},{"$f":"'I_Series NERL'!BI283","v":0},{"$f":"'I_Series NERL'!BJ283","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E284","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G284","v":"%"},null,null,{"$f":"'I_Series NERL'!J284","v":0},null,{"$f":"'I_Series NERL'!L284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y284","v":0},null,{"$f":"'I_Series NERL'!AA284","v":0},{"$f":"'I_Series NERL'!AB284","v":0},{"$f":"'I_Series NERL'!AC284","v":0},{"$f":"'I_Series NERL'!AD284","v":0},{"$f":"'I_Series NERL'!AE284","v":0},{"$f":"'I_Series NERL'!AF284","v":0},{"$f":"'I_Series NERL'!AG284","v":0},{"$f":"'I_Series NERL'!AH284","v":0},{"$f":"'I_Series NERL'!AI284","v":0},{"$f":"'I_Series NERL'!AJ284","v":0},{"$f":"'I_Series NERL'!AK284","v":0},{"$f":"'I_Series NERL'!AL284","v":0},{"$f":"'I_Series NERL'!AM284","v":0},{"$f":"'I_Series NERL'!AN284","v":0},{"$f":"'I_Series NERL'!AO284","v":0},{"$f":"'I_Series NERL'!AP284","v":0},{"$f":"'I_Series NERL'!AQ284","v":0},{"$f":"'I_Series NERL'!AR284","v":0},{"$f":"'I_Series NERL'!AS284","v":0},{"$f":"'I_Series NERL'!AT284","v":0},{"$f":"'I_Series NERL'!AU284","v":0},{"$f":"'I_Series NERL'!AV284","v":0},{"$f":"'I_Series NERL'!AW284","v":0},{"$f":"'I_Series NERL'!AX284","v":0},{"$f":"'I_Series NERL'!AY284","v":0},{"$f":"'I_Series NERL'!AZ284","v":0},{"$f":"'I_Series NERL'!BA284","v":0},{"$f":"'I_Series NERL'!BB284","v":0},{"$f":"'I_Series NERL'!BC284","v":0},{"$f":"'I_Series NERL'!BD284","v":0},{"$f":"'I_Series NERL'!BE284","v":0},{"$f":"'I_Series NERL'!BF284","v":0},{"$f":"'I_Series NERL'!BG284","v":0},{"$f":"'I_Series NERL'!BH284","v":0},{"$f":"'I_Series NERL'!BI284","v":0},{"$f":"'I_Series NERL'!BJ284","v":0}]
[null,null,null,null,{"$f":"E225 & \" - \" & E$173","v":"Accounting Depreciation - 7 years - Category 3 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$173 * AA225","v":0},{"$f":"AB$173 * AB225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E226 & \" - \" & E$173","v":"Accounting Depreciation - 8 years - Category 3 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$173 * AA226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E227 & \" - \" & E$173","v":"Accounting Depreciation - 9 years - Category 3 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$173 * AA227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E228 & \" - \" & E$173","v":"Accounting Depreciation - 10 years - Category 3 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$173 * AA228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E229 & \" - \" & E$173","v":"Accounting Depreciation - 15 years - Category 3 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$173 * AA229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E235 & \" - \" & E$173","v":"Accounting Depreciation - 7 years - Category 3 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA240:BJ240)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F235),$AA230:AA230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F235),$AA230:AB230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F235),$AA230:AC230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F235),$AA230:AD230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F235),$AA230:AE230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F235),$AA230:AF230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F235),$AA230:AG230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F235),$AA230:AH230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F235),$AA230:AI230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F235),$AA230:AJ230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F235),$AA230:AK230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F235),$AA230:AL230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F235),$AA230:AM230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F235),$AA230:AN230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F235),$AA230:AO230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F235),$AA230:AP230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F235),$AA230:AQ230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F235),$AA230:AR230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F235),$AA230:AS230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F235),$AA230:AT230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F235),$AA230:AU230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F235),$AA230:AV230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F235),$AA230:AW230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F235),$AA230:AX230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F235),$AA230:AY230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F235),$AA230:AZ230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F235),$AA230:BA230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F235),$AA230:BB230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F235),$AA230:BC230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F235),$AA230:BD230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F235),$AA230:BE230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F235),$AA230:BF230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F235),$AA230:BG230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F235),$AA230:BH230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F235),$AA230:BI230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F235),$AA230:BJ230) / IF($F235 = 0, 1, $F235) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E236 & \" - \" & E$173","v":"Accounting Depreciation - 8 years - Category 3 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA241:BJ241)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F236),$AA231:AA231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F236),$AA231:AB231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F236),$AA231:AC231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F236),$AA231:AD231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F236),$AA231:AE231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F236),$AA231:AF231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F236),$AA231:AG231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F236),$AA231:AH231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F236),$AA231:AI231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F236),$AA231:AJ231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F236),$AA231:AK231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F236),$AA231:AL231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F236),$AA231:AM231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F236),$AA231:AN231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F236),$AA231:AO231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F236),$AA231:AP231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F236),$AA231:AQ231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F236),$AA231:AR231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F236),$AA231:AS231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F236),$AA231:AT231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F236),$AA231:AU231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F236),$AA231:AV231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F236),$AA231:AW231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F236),$AA231:AX231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F236),$AA231:AY231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F236),$AA231:AZ231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F236),$AA231:BA231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F236),$AA231:BB231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F236),$AA231:BC231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F236),$AA231:BD231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F236),$AA231:BE231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F236),$AA231:BF231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F236),$AA231:BG231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F236),$AA231:BH231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F236),$AA231:BI231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F236),$AA231:BJ231) / IF($F236 = 0, 1, $F236) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E237 & \" - \" & E$173","v":"Accounting Depreciation - 9 years - Category 3 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA242:BJ242)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F237),$AA232:AA232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F237),$AA232:AB232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F237),$AA232:AC232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F237),$AA232:AD232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F237),$AA232:AE232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F237),$AA232:AF232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F237),$AA232:AG232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F237),$AA232:AH232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F237),$AA232:AI232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F237),$AA232:AJ232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F237),$AA232:AK232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F237),$AA232:AL232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F237),$AA232:AM232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F237),$AA232:AN232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F237),$AA232:AO232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F237),$AA232:AP232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F237),$AA232:AQ232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F237),$AA232:AR232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F237),$AA232:AS232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F237),$AA232:AT232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F237),$AA232:AU232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F237),$AA232:AV232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F237),$AA232:AW232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F237),$AA232:AX232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F237),$AA232:AY232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F237),$AA232:AZ232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F237),$AA232:BA232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F237),$AA232:BB232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F237),$AA232:BC232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F237),$AA232:BD232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F237),$AA232:BE232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F237),$AA232:BF232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F237),$AA232:BG232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F237),$AA232:BH232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F237),$AA232:BI232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F237),$AA232:BJ232) / IF($F237 = 0, 1, $F237) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E238 & \" - \" & E$173","v":"Accounting Depreciation - 10 years - Category 3 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA243:BJ243)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F238),$AA233:AA233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F238),$AA233:AB233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F238),$AA233:AC233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F238),$AA233:AD233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F238),$AA233:AE233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F238),$AA233:AF233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F238),$AA233:AG233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F238),$AA233:AH233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F238),$AA233:AI233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F238),$AA233:AJ233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F238),$AA233:AK233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F238),$AA233:AL233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F238),$AA233:AM233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F238),$AA233:AN233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F238),$AA233:AO233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F238),$AA233:AP233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F238),$AA233:AQ233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F238),$AA233:AR233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F238),$AA233:AS233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F238),$AA233:AT233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F238),$AA233:AU233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F238),$AA233:AV233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F238),$AA233:AW233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F238),$AA233:AX233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F238),$AA233:AY233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F238),$AA233:AZ233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F238),$AA233:BA233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F238),$AA233:BB233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F238),$AA233:BC233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F238),$AA233:BD233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F238),$AA233:BE233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F238),$AA233:BF233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F238),$AA233:BG233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F238),$AA233:BH233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F238),$AA233:BI233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F238),$AA233:BJ233) / IF($F238 = 0, 1, $F238) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E239 & \" - \" & E$173","v":"Accounting Depreciation - 15 years - Category 3 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA244:BJ244)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F239),$AA234:AA234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F239),$AA234:AB234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F239),$AA234:AC234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F239),$AA234:AD234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F239),$AA234:AE234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F239),$AA234:AF234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F239),$AA234:AG234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F239),$AA234:AH234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F239),$AA234:AI234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F239),$AA234:AJ234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F239),$AA234:AK234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F239),$AA234:AL234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F239),$AA234:AM234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F239),$AA234:AN234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F239),$AA234:AO234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F239),$AA234:AP234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F239),$AA234:AQ234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F239),$AA234:AR234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F239),$AA234:AS234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F239),$AA234:AT234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F239),$AA234:AU234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F239),$AA234:AV234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F239),$AA234:AW234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F239),$AA234:AX234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F239),$AA234:AY234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F239),$AA234:AZ234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F239),$AA234:BA234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F239),$AA234:BB234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F239),$AA234:BC234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F239),$AA234:BD234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F239),$AA234:BE234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F239),$AA234:BF234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F239),$AA234:BG234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F239),$AA234:BH234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F239),$AA234:BI234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F239),$AA234:BJ234) / IF($F239 = 0, 1, $F239) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 3 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA240:AA244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E301","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G301","v":"%"},null,null,{"$f":"'I_Series NERL'!J301","v":0},null,{"$f":"'I_Series NERL'!L301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y301","v":0},null,{"$f":"'I_Series NERL'!AA301","v":0},{"$f":"'I_Series NERL'!AB301","v":0},{"$f":"'I_Series NERL'!AC301","v":0},{"$f":"'I_Series NERL'!AD301","v":0},{"$f":"'I_Series NERL'!AE301","v":0},{"$f":"'I_Series NERL'!AF301","v":0},{"$f":"'I_Series NERL'!AG301","v":0},{"$f":"'I_Series NERL'!AH301","v":0},{"$f":"'I_Series NERL'!AI301","v":0},{"$f":"'I_Series NERL'!AJ301","v":0},{"$f":"'I_Series NERL'!AK301","v":0},{"$f":"'I_Series NERL'!AL301","v":0},{"$f":"'I_Series NERL'!AM301","v":0},{"$f":"'I_Series NERL'!AN301","v":0},{"$f":"'I_Series NERL'!AO301","v":0},{"$f":"'I_Series NERL'!AP301","v":0},{"$f":"'I_Series NERL'!AQ301","v":0},{"$f":"'I_Series NERL'!AR301","v":0},{"$f":"'I_Series NERL'!AS301","v":0},{"$f":"'I_Series NERL'!AT301","v":0},{"$f":"'I_Series NERL'!AU301","v":0},{"$f":"'I_Series NERL'!AV301","v":0},{"$f":"'I_Series NERL'!AW301","v":0},{"$f":"'I_Series NERL'!AX301","v":0},{"$f":"'I_Series NERL'!AY301","v":0},{"$f":"'I_Series NERL'!AZ301","v":0},{"$f":"'I_Series NERL'!BA301","v":0},{"$f":"'I_Series NERL'!BB301","v":0},{"$f":"'I_Series NERL'!BC301","v":0},{"$f":"'I_Series NERL'!BD301","v":0},{"$f":"'I_Series NERL'!BE301","v":0},{"$f":"'I_Series NERL'!BF301","v":0},{"$f":"'I_Series NERL'!BG301","v":0},{"$f":"'I_Series NERL'!BH301","v":0},{"$f":"'I_Series NERL'!BI301","v":0},{"$f":"'I_Series NERL'!BJ301","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E302","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G302","v":"%"},null,null,{"$f":"'I_Series NERL'!J302","v":"CAA"},null,{"$f":"'I_Series NERL'!L302","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y302","v":0},null,{"$f":"'I_Series NERL'!AA302","v":1},{"$f":"'I_Series NERL'!AB302","v":1},{"$f":"'I_Series NERL'!AC302","v":1},{"$f":"'I_Series NERL'!AD302","v":1},{"$f":"'I_Series NERL'!AE302","v":1},{"$f":"'I_Series NERL'!AF302","v":1},{"$f":"'I_Series NERL'!AG302","v":1},{"$f":"'I_Series NERL'!AH302","v":1},{"$f":"'I_Series NERL'!AI302","v":1},{"$f":"'I_Series NERL'!AJ302","v":1},{"$f":"'I_Series NERL'!AK302","v":1},{"$f":"'I_Series NERL'!AL302","v":1},{"$f":"'I_Series NERL'!AM302","v":1},{"$f":"'I_Series NERL'!AN302","v":1},{"$f":"'I_Series NERL'!AO302","v":1},{"$f":"'I_Series NERL'!AP302","v":1},{"$f":"'I_Series NERL'!AQ302","v":1},{"$f":"'I_Series NERL'!AR302","v":1},{"$f":"'I_Series NERL'!AS302","v":1},{"$f":"'I_Series NERL'!AT302","v":1},{"$f":"'I_Series NERL'!AU302","v":1},{"$f":"'I_Series NERL'!AV302","v":1},{"$f":"'I_Series NERL'!AW302","v":1},{"$f":"'I_Series NERL'!AX302","v":1},{"$f":"'I_Series NERL'!AY302","v":1},{"$f":"'I_Series NERL'!AZ302","v":1},{"$f":"'I_Series NERL'!BA302","v":1},{"$f":"'I_Series NERL'!BB302","v":1},{"$f":"'I_Series NERL'!BC302","v":1},{"$f":"'I_Series NERL'!BD302","v":1},{"$f":"'I_Series NERL'!BE302","v":1},{"$f":"'I_Series NERL'!BF302","v":1},{"$f":"'I_Series NERL'!BG302","v":1},{"$f":"'I_Series NERL'!BH302","v":1},{"$f":"'I_Series NERL'!BI302","v":1},{"$f":"'I_Series NERL'!BJ302","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E303","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G303","v":"%"},null,null,{"$f":"'I_Series NERL'!J303","v":0},null,{"$f":"'I_Series NERL'!L303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y303","v":0},null,{"$f":"'I_Series NERL'!AA303","v":0},{"$f":"'I_Series NERL'!AB303","v":0},{"$f":"'I_Series NERL'!AC303","v":0},{"$f":"'I_Series NERL'!AD303","v":0},{"$f":"'I_Series NERL'!AE303","v":0},{"$f":"'I_Series NERL'!AF303","v":0},{"$f":"'I_Series NERL'!AG303","v":0},{"$f":"'I_Series NERL'!AH303","v":0},{"$f":"'I_Series NERL'!AI303","v":0},{"$f":"'I_Series NERL'!AJ303","v":0},{"$f":"'I_Series NERL'!AK303","v":0},{"$f":"'I_Series NERL'!AL303","v":0},{"$f":"'I_Series NERL'!AM303","v":0},{"$f":"'I_Series NERL'!AN303","v":0},{"$f":"'I_Series NERL'!AO303","v":0},{"$f":"'I_Series NERL'!AP303","v":0},{"$f":"'I_Series NERL'!AQ303","v":0},{"$f":"'I_Series NERL'!AR303","v":0},{"$f":"'I_Series NERL'!AS303","v":0},{"$f":"'I_Series NERL'!AT303","v":0},{"$f":"'I_Series NERL'!AU303","v":0},{"$f":"'I_Series NERL'!AV303","v":0},{"$f":"'I_Series NERL'!AW303","v":0},{"$f":"'I_Series NERL'!AX303","v":0},{"$f":"'I_Series NERL'!AY303","v":0},{"$f":"'I_Series NERL'!AZ303","v":0},{"$f":"'I_Series NERL'!BA303","v":0},{"$f":"'I_Series NERL'!BB303","v":0},{"$f":"'I_Series NERL'!BC303","v":0},{"$f":"'I_Series NERL'!BD303","v":0},{"$f":"'I_Series NERL'!BE303","v":0},{"$f":"'I_Series NERL'!BF303","v":0},{"$f":"'I_Series NERL'!BG303","v":0},{"$f":"'I_Series NERL'!BH303","v":0},{"$f":"'I_Series NERL'!BI303","v":0},{"$f":"'I_Series NERL'!BJ303","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E304","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G304","v":"%"},null,null,{"$f":"'I_Series NERL'!J304","v":0},null,{"$f":"'I_Series NERL'!L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y304","v":0},null,{"$f":"'I_Series NERL'!AA304","v":0},{"$f":"'I_Series NERL'!AB304","v":0},{"$f":"'I_Series NERL'!AC304","v":0},{"$f":"'I_Series NERL'!AD304","v":0},{"$f":"'I_Series NERL'!AE304","v":0},{"$f":"'I_Series NERL'!AF304","v":0},{"$f":"'I_Series NERL'!AG304","v":0},{"$f":"'I_Series NERL'!AH304","v":0},{"$f":"'I_Series NERL'!AI304","v":0},{"$f":"'I_Series NERL'!AJ304","v":0},{"$f":"'I_Series NERL'!AK304","v":0},{"$f":"'I_Series NERL'!AL304","v":0},{"$f":"'I_Series NERL'!AM304","v":0},{"$f":"'I_Series NERL'!AN304","v":0},{"$f":"'I_Series NERL'!AO304","v":0},{"$f":"'I_Series NERL'!AP304","v":0},{"$f":"'I_Series NERL'!AQ304","v":0},{"$f":"'I_Series NERL'!AR304","v":0},{"$f":"'I_Series NERL'!AS304","v":0},{"$f":"'I_Series NERL'!AT304","v":0},{"$f":"'I_Series NERL'!AU304","v":0},{"$f":"'I_Series NERL'!AV304","v":0},{"$f":"'I_Series NERL'!AW304","v":0},{"$f":"'I_Series NERL'!AX304","v":0},{"$f":"'I_Series NERL'!AY304","v":0},{"$f":"'I_Series NERL'!AZ304","v":0},{"$f":"'I_Series NERL'!BA304","v":0},{"$f":"'I_Series NERL'!BB304","v":0},{"$f":"'I_Series NERL'!BC304","v":0},{"$f":"'I_Series NERL'!BD304","v":0},{"$f":"'I_Series NERL'!BE304","v":0},{"$f":"'I_Series NERL'!BF304","v":0},{"$f":"'I_Series NERL'!BG304","v":0},{"$f":"'I_Series NERL'!BH304","v":0},{"$f":"'I_Series NERL'!BI304","v":0},{"$f":"'I_Series NERL'!BJ304","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E305","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G305","v":"%"},null,null,{"$f":"'I_Series NERL'!J305","v":0},null,{"$f":"'I_Series NERL'!L305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y305","v":0},null,{"$f":"'I_Series NERL'!AA305","v":0},{"$f":"'I_Series NERL'!AB305","v":0},{"$f":"'I_Series NERL'!AC305","v":0},{"$f":"'I_Series NERL'!AD305","v":0},{"$f":"'I_Series NERL'!AE305","v":0},{"$f":"'I_Series NERL'!AF305","v":0},{"$f":"'I_Series NERL'!AG305","v":0},{"$f":"'I_Series NERL'!AH305","v":0},{"$f":"'I_Series NERL'!AI305","v":0},{"$f":"'I_Series NERL'!AJ305","v":0},{"$f":"'I_Series NERL'!AK305","v":0},{"$f":"'I_Series NERL'!AL305","v":0},{"$f":"'I_Series NERL'!AM305","v":0},{"$f":"'I_Series NERL'!AN305","v":0},{"$f":"'I_Series NERL'!AO305","v":0},{"$f":"'I_Series NERL'!AP305","v":0},{"$f":"'I_Series NERL'!AQ305","v":0},{"$f":"'I_Series NERL'!AR305","v":0},{"$f":"'I_Series NERL'!AS305","v":0},{"$f":"'I_Series NERL'!AT305","v":0},{"$f":"'I_Series NERL'!AU305","v":0},{"$f":"'I_Series NERL'!AV305","v":0},{"$f":"'I_Series NERL'!AW305","v":0},{"$f":"'I_Series NERL'!AX305","v":0},{"$f":"'I_Series NERL'!AY305","v":0},{"$f":"'I_Series NERL'!AZ305","v":0},{"$f":"'I_Series NERL'!BA305","v":0},{"$f":"'I_Series NERL'!BB305","v":0},{"$f":"'I_Series NERL'!BC305","v":0},{"$f":"'I_Series NERL'!BD305","v":0},{"$f":"'I_Series NERL'!BE305","v":0},{"$f":"'I_Series NERL'!BF305","v":0},{"$f":"'I_Series NERL'!BG305","v":0},{"$f":"'I_Series NERL'!BH305","v":0},{"$f":"'I_Series NERL'!BI305","v":0},{"$f":"'I_Series NERL'!BJ305","v":0}]
[null,null,null,null,{"$f":"E247 & \" - \" & E$174","v":"Accounting Depreciation - 7 years - Category 4 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$174 * AA247","v":0},{"$f":"AB$174 * AB247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E248 & \" - \" & E$174","v":"Accounting Depreciation - 8 years - Category 4 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$174 * AA248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E249 & \" - \" & E$174","v":"Accounting Depreciation - 9 years - Category 4 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$174 * AA249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E250 & \" - \" & E$174","v":"Accounting Depreciation - 10 years - Category 4 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$174 * AA250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E251 & \" - \" & E$174","v":"Accounting Depreciation - 15 years - Category 4 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$174 * AA251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E257 & \" - \" & E$174","v":"Accounting Depreciation - 7 years - Category 4 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA262:BJ262)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F257),$AA252:AA252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F257),$AA252:AB252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F257),$AA252:AC252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F257),$AA252:AD252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F257),$AA252:AE252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F257),$AA252:AF252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F257),$AA252:AG252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F257),$AA252:AH252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F257),$AA252:AI252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F257),$AA252:AJ252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F257),$AA252:AK252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F257),$AA252:AL252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F257),$AA252:AM252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F257),$AA252:AN252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F257),$AA252:AO252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F257),$AA252:AP252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F257),$AA252:AQ252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F257),$AA252:AR252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F257),$AA252:AS252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F257),$AA252:AT252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F257),$AA252:AU252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F257),$AA252:AV252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F257),$AA252:AW252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F257),$AA252:AX252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F257),$AA252:AY252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F257),$AA252:AZ252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F257),$AA252:BA252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F257),$AA252:BB252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F257),$AA252:BC252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F257),$AA252:BD252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F257),$AA252:BE252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F257),$AA252:BF252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F257),$AA252:BG252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F257),$AA252:BH252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F257),$AA252:BI252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F257),$AA252:BJ252) / IF($F257 = 0, 1, $F257) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E258 & \" - \" & E$174","v":"Accounting Depreciation - 8 years - Category 4 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA263:BJ263)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F258),$AA253:AA253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F258),$AA253:AB253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F258),$AA253:AC253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F258),$AA253:AD253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F258),$AA253:AE253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F258),$AA253:AF253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F258),$AA253:AG253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F258),$AA253:AH253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F258),$AA253:AI253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F258),$AA253:AJ253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F258),$AA253:AK253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F258),$AA253:AL253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F258),$AA253:AM253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F258),$AA253:AN253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F258),$AA253:AO253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F258),$AA253:AP253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F258),$AA253:AQ253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F258),$AA253:AR253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F258),$AA253:AS253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F258),$AA253:AT253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F258),$AA253:AU253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F258),$AA253:AV253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F258),$AA253:AW253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F258),$AA253:AX253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F258),$AA253:AY253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F258),$AA253:AZ253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F258),$AA253:BA253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F258),$AA253:BB253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F258),$AA253:BC253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F258),$AA253:BD253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F258),$AA253:BE253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F258),$AA253:BF253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F258),$AA253:BG253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F258),$AA253:BH253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F258),$AA253:BI253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F258),$AA253:BJ253) / IF($F258 = 0, 1, $F258) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E259 & \" - \" & E$174","v":"Accounting Depreciation - 9 years - Category 4 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA264:BJ264)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F259),$AA254:AA254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F259),$AA254:AB254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F259),$AA254:AC254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F259),$AA254:AD254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F259),$AA254:AE254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F259),$AA254:AF254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F259),$AA254:AG254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F259),$AA254:AH254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F259),$AA254:AI254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F259),$AA254:AJ254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F259),$AA254:AK254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F259),$AA254:AL254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F259),$AA254:AM254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F259),$AA254:AN254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F259),$AA254:AO254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F259),$AA254:AP254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F259),$AA254:AQ254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F259),$AA254:AR254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F259),$AA254:AS254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F259),$AA254:AT254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F259),$AA254:AU254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F259),$AA254:AV254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F259),$AA254:AW254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F259),$AA254:AX254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F259),$AA254:AY254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F259),$AA254:AZ254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F259),$AA254:BA254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F259),$AA254:BB254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F259),$AA254:BC254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F259),$AA254:BD254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F259),$AA254:BE254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F259),$AA254:BF254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F259),$AA254:BG254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F259),$AA254:BH254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F259),$AA254:BI254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F259),$AA254:BJ254) / IF($F259 = 0, 1, $F259) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E260 & \" - \" & E$174","v":"Accounting Depreciation - 10 years - Category 4 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA265:BJ265)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F260),$AA255:AA255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F260),$AA255:AB255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F260),$AA255:AC255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F260),$AA255:AD255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F260),$AA255:AE255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F260),$AA255:AF255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F260),$AA255:AG255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F260),$AA255:AH255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F260),$AA255:AI255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F260),$AA255:AJ255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F260),$AA255:AK255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F260),$AA255:AL255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F260),$AA255:AM255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F260),$AA255:AN255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F260),$AA255:AO255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F260),$AA255:AP255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F260),$AA255:AQ255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F260),$AA255:AR255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F260),$AA255:AS255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F260),$AA255:AT255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F260),$AA255:AU255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F260),$AA255:AV255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F260),$AA255:AW255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F260),$AA255:AX255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F260),$AA255:AY255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F260),$AA255:AZ255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F260),$AA255:BA255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F260),$AA255:BB255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F260),$AA255:BC255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F260),$AA255:BD255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F260),$AA255:BE255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F260),$AA255:BF255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F260),$AA255:BG255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F260),$AA255:BH255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F260),$AA255:BI255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F260),$AA255:BJ255) / IF($F260 = 0, 1, $F260) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E261 & \" - \" & E$174","v":"Accounting Depreciation - 15 years - Category 4 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA266:BJ266)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F261),$AA256:AA256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F261),$AA256:AB256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F261),$AA256:AC256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F261),$AA256:AD256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F261),$AA256:AE256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F261),$AA256:AF256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F261),$AA256:AG256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F261),$AA256:AH256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F261),$AA256:AI256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F261),$AA256:AJ256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F261),$AA256:AK256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F261),$AA256:AL256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F261),$AA256:AM256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F261),$AA256:AN256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F261),$AA256:AO256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F261),$AA256:AP256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F261),$AA256:AQ256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F261),$AA256:AR256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F261),$AA256:AS256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F261),$AA256:AT256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F261),$AA256:AU256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F261),$AA256:AV256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F261),$AA256:AW256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F261),$AA256:AX256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F261),$AA256:AY256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F261),$AA256:AZ256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F261),$AA256:BA256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F261),$AA256:BB256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F261),$AA256:BC256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F261),$AA256:BD256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F261),$AA256:BE256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F261),$AA256:BF256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F261),$AA256:BG256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F261),$AA256:BH256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F261),$AA256:BI256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F261),$AA256:BJ256) / IF($F261 = 0, 1, $F261) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 4 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA262:AA266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E322","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G322","v":"%"},null,null,{"$f":"'I_Series NERL'!J322","v":0},null,{"$f":"'I_Series NERL'!L322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y322","v":0},null,{"$f":"'I_Series NERL'!AA322","v":0},{"$f":"'I_Series NERL'!AB322","v":0},{"$f":"'I_Series NERL'!AC322","v":0},{"$f":"'I_Series NERL'!AD322","v":0},{"$f":"'I_Series NERL'!AE322","v":0},{"$f":"'I_Series NERL'!AF322","v":0},{"$f":"'I_Series NERL'!AG322","v":0},{"$f":"'I_Series NERL'!AH322","v":0},{"$f":"'I_Series NERL'!AI322","v":0},{"$f":"'I_Series NERL'!AJ322","v":0},{"$f":"'I_Series NERL'!AK322","v":0},{"$f":"'I_Series NERL'!AL322","v":0},{"$f":"'I_Series NERL'!AM322","v":0},{"$f":"'I_Series NERL'!AN322","v":0},{"$f":"'I_Series NERL'!AO322","v":0},{"$f":"'I_Series NERL'!AP322","v":0},{"$f":"'I_Series NERL'!AQ322","v":0},{"$f":"'I_Series NERL'!AR322","v":0},{"$f":"'I_Series NERL'!AS322","v":0},{"$f":"'I_Series NERL'!AT322","v":0},{"$f":"'I_Series NERL'!AU322","v":0},{"$f":"'I_Series NERL'!AV322","v":0},{"$f":"'I_Series NERL'!AW322","v":0},{"$f":"'I_Series NERL'!AX322","v":0},{"$f":"'I_Series NERL'!AY322","v":0},{"$f":"'I_Series NERL'!AZ322","v":0},{"$f":"'I_Series NERL'!BA322","v":0},{"$f":"'I_Series NERL'!BB322","v":0},{"$f":"'I_Series NERL'!BC322","v":0},{"$f":"'I_Series NERL'!BD322","v":0},{"$f":"'I_Series NERL'!BE322","v":0},{"$f":"'I_Series NERL'!BF322","v":0},{"$f":"'I_Series NERL'!BG322","v":0},{"$f":"'I_Series NERL'!BH322","v":0},{"$f":"'I_Series NERL'!BI322","v":0},{"$f":"'I_Series NERL'!BJ322","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E323","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G323","v":"%"},null,null,{"$f":"'I_Series NERL'!J323","v":"CAA"},null,{"$f":"'I_Series NERL'!L323","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y323","v":0},null,{"$f":"'I_Series NERL'!AA323","v":1},{"$f":"'I_Series NERL'!AB323","v":1},{"$f":"'I_Series NERL'!AC323","v":1},{"$f":"'I_Series NERL'!AD323","v":1},{"$f":"'I_Series NERL'!AE323","v":1},{"$f":"'I_Series NERL'!AF323","v":1},{"$f":"'I_Series NERL'!AG323","v":1},{"$f":"'I_Series NERL'!AH323","v":1},{"$f":"'I_Series NERL'!AI323","v":1},{"$f":"'I_Series NERL'!AJ323","v":1},{"$f":"'I_Series NERL'!AK323","v":1},{"$f":"'I_Series NERL'!AL323","v":1},{"$f":"'I_Series NERL'!AM323","v":1},{"$f":"'I_Series NERL'!AN323","v":1},{"$f":"'I_Series NERL'!AO323","v":1},{"$f":"'I_Series NERL'!AP323","v":1},{"$f":"'I_Series NERL'!AQ323","v":1},{"$f":"'I_Series NERL'!AR323","v":1},{"$f":"'I_Series NERL'!AS323","v":1},{"$f":"'I_Series NERL'!AT323","v":1},{"$f":"'I_Series NERL'!AU323","v":1},{"$f":"'I_Series NERL'!AV323","v":1},{"$f":"'I_Series NERL'!AW323","v":1},{"$f":"'I_Series NERL'!AX323","v":1},{"$f":"'I_Series NERL'!AY323","v":1},{"$f":"'I_Series NERL'!AZ323","v":1},{"$f":"'I_Series NERL'!BA323","v":1},{"$f":"'I_Series NERL'!BB323","v":1},{"$f":"'I_Series NERL'!BC323","v":1},{"$f":"'I_Series NERL'!BD323","v":1},{"$f":"'I_Series NERL'!BE323","v":1},{"$f":"'I_Series NERL'!BF323","v":1},{"$f":"'I_Series NERL'!BG323","v":1},{"$f":"'I_Series NERL'!BH323","v":1},{"$f":"'I_Series NERL'!BI323","v":1},{"$f":"'I_Series NERL'!BJ323","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E324","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G324","v":"%"},null,null,{"$f":"'I_Series NERL'!J324","v":0},null,{"$f":"'I_Series NERL'!L324","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y324","v":0},null,{"$f":"'I_Series NERL'!AA324","v":0},{"$f":"'I_Series NERL'!AB324","v":0},{"$f":"'I_Series NERL'!AC324","v":0},{"$f":"'I_Series NERL'!AD324","v":0},{"$f":"'I_Series NERL'!AE324","v":0},{"$f":"'I_Series NERL'!AF324","v":0},{"$f":"'I_Series NERL'!AG324","v":0},{"$f":"'I_Series NERL'!AH324","v":0},{"$f":"'I_Series NERL'!AI324","v":0},{"$f":"'I_Series NERL'!AJ324","v":0},{"$f":"'I_Series NERL'!AK324","v":0},{"$f":"'I_Series NERL'!AL324","v":0},{"$f":"'I_Series NERL'!AM324","v":0},{"$f":"'I_Series NERL'!AN324","v":0},{"$f":"'I_Series NERL'!AO324","v":0},{"$f":"'I_Series NERL'!AP324","v":0},{"$f":"'I_Series NERL'!AQ324","v":0},{"$f":"'I_Series NERL'!AR324","v":0},{"$f":"'I_Series NERL'!AS324","v":0},{"$f":"'I_Series NERL'!AT324","v":0},{"$f":"'I_Series NERL'!AU324","v":0},{"$f":"'I_Series NERL'!AV324","v":0},{"$f":"'I_Series NERL'!AW324","v":0},{"$f":"'I_Series NERL'!AX324","v":0},{"$f":"'I_Series NERL'!AY324","v":0},{"$f":"'I_Series NERL'!AZ324","v":0},{"$f":"'I_Series NERL'!BA324","v":0},{"$f":"'I_Series NERL'!BB324","v":0},{"$f":"'I_Series NERL'!BC324","v":0},{"$f":"'I_Series NERL'!BD324","v":0},{"$f":"'I_Series NERL'!BE324","v":0},{"$f":"'I_Series NERL'!BF324","v":0},{"$f":"'I_Series NERL'!BG324","v":0},{"$f":"'I_Series NERL'!BH324","v":0},{"$f":"'I_Series NERL'!BI324","v":0},{"$f":"'I_Series NERL'!BJ324","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E325","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G325","v":"%"},null,null,{"$f":"'I_Series NERL'!J325","v":0},null,{"$f":"'I_Series NERL'!L325","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y325","v":0},null,{"$f":"'I_Series NERL'!AA325","v":0},{"$f":"'I_Series NERL'!AB325","v":0},{"$f":"'I_Series NERL'!AC325","v":0},{"$f":"'I_Series NERL'!AD325","v":0},{"$f":"'I_Series NERL'!AE325","v":0},{"$f":"'I_Series NERL'!AF325","v":0},{"$f":"'I_Series NERL'!AG325","v":0},{"$f":"'I_Series NERL'!AH325","v":0},{"$f":"'I_Series NERL'!AI325","v":0},{"$f":"'I_Series NERL'!AJ325","v":0},{"$f":"'I_Series NERL'!AK325","v":0},{"$f":"'I_Series NERL'!AL325","v":0},{"$f":"'I_Series NERL'!AM325","v":0},{"$f":"'I_Series NERL'!AN325","v":0},{"$f":"'I_Series NERL'!AO325","v":0},{"$f":"'I_Series NERL'!AP325","v":0},{"$f":"'I_Series NERL'!AQ325","v":0},{"$f":"'I_Series NERL'!AR325","v":0},{"$f":"'I_Series NERL'!AS325","v":0},{"$f":"'I_Series NERL'!AT325","v":0},{"$f":"'I_Series NERL'!AU325","v":0},{"$f":"'I_Series NERL'!AV325","v":0},{"$f":"'I_Series NERL'!AW325","v":0},{"$f":"'I_Series NERL'!AX325","v":0},{"$f":"'I_Series NERL'!AY325","v":0},{"$f":"'I_Series NERL'!AZ325","v":0},{"$f":"'I_Series NERL'!BA325","v":0},{"$f":"'I_Series NERL'!BB325","v":0},{"$f":"'I_Series NERL'!BC325","v":0},{"$f":"'I_Series NERL'!BD325","v":0},{"$f":"'I_Series NERL'!BE325","v":0},{"$f":"'I_Series NERL'!BF325","v":0},{"$f":"'I_Series NERL'!BG325","v":0},{"$f":"'I_Series NERL'!BH325","v":0},{"$f":"'I_Series NERL'!BI325","v":0},{"$f":"'I_Series NERL'!BJ325","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E326","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G326","v":"%"},null,null,{"$f":"'I_Series NERL'!J326","v":0},null,{"$f":"'I_Series NERL'!L326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y326","v":0},null,{"$f":"'I_Series NERL'!AA326","v":0},{"$f":"'I_Series NERL'!AB326","v":0},{"$f":"'I_Series NERL'!AC326","v":0},{"$f":"'I_Series NERL'!AD326","v":0},{"$f":"'I_Series NERL'!AE326","v":0},{"$f":"'I_Series NERL'!AF326","v":0},{"$f":"'I_Series NERL'!AG326","v":0},{"$f":"'I_Series NERL'!AH326","v":0},{"$f":"'I_Series NERL'!AI326","v":0},{"$f":"'I_Series NERL'!AJ326","v":0},{"$f":"'I_Series NERL'!AK326","v":0},{"$f":"'I_Series NERL'!AL326","v":0},{"$f":"'I_Series NERL'!AM326","v":0},{"$f":"'I_Series NERL'!AN326","v":0},{"$f":"'I_Series NERL'!AO326","v":0},{"$f":"'I_Series NERL'!AP326","v":0},{"$f":"'I_Series NERL'!AQ326","v":0},{"$f":"'I_Series NERL'!AR326","v":0},{"$f":"'I_Series NERL'!AS326","v":0},{"$f":"'I_Series NERL'!AT326","v":0},{"$f":"'I_Series NERL'!AU326","v":0},{"$f":"'I_Series NERL'!AV326","v":0},{"$f":"'I_Series NERL'!AW326","v":0},{"$f":"'I_Series NERL'!AX326","v":0},{"$f":"'I_Series NERL'!AY326","v":0},{"$f":"'I_Series NERL'!AZ326","v":0},{"$f":"'I_Series NERL'!BA326","v":0},{"$f":"'I_Series NERL'!BB326","v":0},{"$f":"'I_Series NERL'!BC326","v":0},{"$f":"'I_Series NERL'!BD326","v":0},{"$f":"'I_Series NERL'!BE326","v":0},{"$f":"'I_Series NERL'!BF326","v":0},{"$f":"'I_Series NERL'!BG326","v":0},{"$f":"'I_Series NERL'!BH326","v":0},{"$f":"'I_Series NERL'!BI326","v":0},{"$f":"'I_Series NERL'!BJ326","v":0}]
[null,null,null,null,{"$f":"E269 & \" - \" & E$175","v":"Accounting Depreciation - 7 years - Category 5 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$175 * AA269","v":0},{"$f":"AB$175 * AB269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E270 & \" - \" & E$175","v":"Accounting Depreciation - 8 years - Category 5 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$175 * AA270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E271 & \" - \" & E$175","v":"Accounting Depreciation - 9 years - Category 5 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$175 * AA271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E272 & \" - \" & E$175","v":"Accounting Depreciation - 10 years - Category 5 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$175 * AA272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E273 & \" - \" & E$175","v":"Accounting Depreciation - 15 years - Category 5 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$175 * AA273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E279 & \" - \" & E$175","v":"Accounting Depreciation - 7 years - Category 5 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA284:BJ284)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F279),$AA274:AA274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F279),$AA274:AB274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F279),$AA274:AC274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F279),$AA274:AD274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F279),$AA274:AE274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F279),$AA274:AF274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F279),$AA274:AG274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F279),$AA274:AH274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F279),$AA274:AI274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F279),$AA274:AJ274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F279),$AA274:AK274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F279),$AA274:AL274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F279),$AA274:AM274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F279),$AA274:AN274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F279),$AA274:AO274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F279),$AA274:AP274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F279),$AA274:AQ274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F279),$AA274:AR274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F279),$AA274:AS274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F279),$AA274:AT274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F279),$AA274:AU274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F279),$AA274:AV274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F279),$AA274:AW274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F279),$AA274:AX274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F279),$AA274:AY274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F279),$AA274:AZ274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F279),$AA274:BA274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F279),$AA274:BB274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F279),$AA274:BC274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F279),$AA274:BD274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F279),$AA274:BE274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F279),$AA274:BF274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F279),$AA274:BG274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F279),$AA274:BH274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F279),$AA274:BI274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F279),$AA274:BJ274) / IF($F279 = 0, 1, $F279) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E280 & \" - \" & E$175","v":"Accounting Depreciation - 8 years - Category 5 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA285:BJ285)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F280),$AA275:AA275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F280),$AA275:AB275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F280),$AA275:AC275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F280),$AA275:AD275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F280),$AA275:AE275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F280),$AA275:AF275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F280),$AA275:AG275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F280),$AA275:AH275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F280),$AA275:AI275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F280),$AA275:AJ275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F280),$AA275:AK275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F280),$AA275:AL275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F280),$AA275:AM275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F280),$AA275:AN275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F280),$AA275:AO275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F280),$AA275:AP275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F280),$AA275:AQ275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F280),$AA275:AR275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F280),$AA275:AS275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F280),$AA275:AT275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F280),$AA275:AU275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F280),$AA275:AV275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F280),$AA275:AW275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F280),$AA275:AX275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F280),$AA275:AY275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F280),$AA275:AZ275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F280),$AA275:BA275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F280),$AA275:BB275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F280),$AA275:BC275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F280),$AA275:BD275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F280),$AA275:BE275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F280),$AA275:BF275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F280),$AA275:BG275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F280),$AA275:BH275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F280),$AA275:BI275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F280),$AA275:BJ275) / IF($F280 = 0, 1, $F280) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E281 & \" - \" & E$175","v":"Accounting Depreciation - 9 years - Category 5 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA286:BJ286)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F281),$AA276:AA276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F281),$AA276:AB276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F281),$AA276:AC276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F281),$AA276:AD276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F281),$AA276:AE276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F281),$AA276:AF276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F281),$AA276:AG276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F281),$AA276:AH276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F281),$AA276:AI276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F281),$AA276:AJ276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F281),$AA276:AK276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F281),$AA276:AL276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F281),$AA276:AM276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F281),$AA276:AN276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F281),$AA276:AO276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F281),$AA276:AP276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F281),$AA276:AQ276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F281),$AA276:AR276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F281),$AA276:AS276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F281),$AA276:AT276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F281),$AA276:AU276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F281),$AA276:AV276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F281),$AA276:AW276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F281),$AA276:AX276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F281),$AA276:AY276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F281),$AA276:AZ276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F281),$AA276:BA276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F281),$AA276:BB276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F281),$AA276:BC276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F281),$AA276:BD276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F281),$AA276:BE276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F281),$AA276:BF276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F281),$AA276:BG276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F281),$AA276:BH276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F281),$AA276:BI276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F281),$AA276:BJ276) / IF($F281 = 0, 1, $F281) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E282 & \" - \" & E$175","v":"Accounting Depreciation - 10 years - Category 5 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA287:BJ287)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F282),$AA277:AA277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F282),$AA277:AB277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F282),$AA277:AC277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F282),$AA277:AD277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F282),$AA277:AE277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F282),$AA277:AF277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F282),$AA277:AG277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F282),$AA277:AH277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F282),$AA277:AI277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F282),$AA277:AJ277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F282),$AA277:AK277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F282),$AA277:AL277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F282),$AA277:AM277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F282),$AA277:AN277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F282),$AA277:AO277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F282),$AA277:AP277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F282),$AA277:AQ277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F282),$AA277:AR277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F282),$AA277:AS277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F282),$AA277:AT277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F282),$AA277:AU277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F282),$AA277:AV277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F282),$AA277:AW277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F282),$AA277:AX277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F282),$AA277:AY277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F282),$AA277:AZ277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F282),$AA277:BA277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F282),$AA277:BB277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F282),$AA277:BC277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F282),$AA277:BD277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F282),$AA277:BE277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F282),$AA277:BF277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F282),$AA277:BG277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F282),$AA277:BH277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F282),$AA277:BI277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F282),$AA277:BJ277) / IF($F282 = 0, 1, $F282) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E283 & \" - \" & E$175","v":"Accounting Depreciation - 15 years - Category 5 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA288:BJ288)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F283),$AA278:AA278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F283),$AA278:AB278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F283),$AA278:AC278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F283),$AA278:AD278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F283),$AA278:AE278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F283),$AA278:AF278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F283),$AA278:AG278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F283),$AA278:AH278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F283),$AA278:AI278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F283),$AA278:AJ278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F283),$AA278:AK278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F283),$AA278:AL278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F283),$AA278:AM278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F283),$AA278:AN278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F283),$AA278:AO278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F283),$AA278:AP278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F283),$AA278:AQ278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F283),$AA278:AR278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F283),$AA278:AS278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F283),$AA278:AT278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F283),$AA278:AU278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F283),$AA278:AV278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F283),$AA278:AW278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F283),$AA278:AX278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F283),$AA278:AY278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F283),$AA278:AZ278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F283),$AA278:BA278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F283),$AA278:BB278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F283),$AA278:BC278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F283),$AA278:BD278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F283),$AA278:BE278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F283),$AA278:BF278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F283),$AA278:BG278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F283),$AA278:BH278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F283),$AA278:BI278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F283),$AA278:BJ278) / IF($F283 = 0, 1, $F283) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 5 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA284:AA288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E343","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G343","v":"%"},null,null,{"$f":"'I_Series NERL'!J343","v":0},null,{"$f":"'I_Series NERL'!L343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y343","v":0},null,{"$f":"'I_Series NERL'!AA343","v":0},{"$f":"'I_Series NERL'!AB343","v":0},{"$f":"'I_Series NERL'!AC343","v":0},{"$f":"'I_Series NERL'!AD343","v":0},{"$f":"'I_Series NERL'!AE343","v":0},{"$f":"'I_Series NERL'!AF343","v":0},{"$f":"'I_Series NERL'!AG343","v":0},{"$f":"'I_Series NERL'!AH343","v":0},{"$f":"'I_Series NERL'!AI343","v":0},{"$f":"'I_Series NERL'!AJ343","v":0},{"$f":"'I_Series NERL'!AK343","v":0},{"$f":"'I_Series NERL'!AL343","v":0},{"$f":"'I_Series NERL'!AM343","v":0},{"$f":"'I_Series NERL'!AN343","v":0},{"$f":"'I_Series NERL'!AO343","v":0},{"$f":"'I_Series NERL'!AP343","v":0},{"$f":"'I_Series NERL'!AQ343","v":0},{"$f":"'I_Series NERL'!AR343","v":0},{"$f":"'I_Series NERL'!AS343","v":0},{"$f":"'I_Series NERL'!AT343","v":0},{"$f":"'I_Series NERL'!AU343","v":0},{"$f":"'I_Series NERL'!AV343","v":0},{"$f":"'I_Series NERL'!AW343","v":0},{"$f":"'I_Series NERL'!AX343","v":0},{"$f":"'I_Series NERL'!AY343","v":0},{"$f":"'I_Series NERL'!AZ343","v":0},{"$f":"'I_Series NERL'!BA343","v":0},{"$f":"'I_Series NERL'!BB343","v":0},{"$f":"'I_Series NERL'!BC343","v":0},{"$f":"'I_Series NERL'!BD343","v":0},{"$f":"'I_Series NERL'!BE343","v":0},{"$f":"'I_Series NERL'!BF343","v":0},{"$f":"'I_Series NERL'!BG343","v":0},{"$f":"'I_Series NERL'!BH343","v":0},{"$f":"'I_Series NERL'!BI343","v":0},{"$f":"'I_Series NERL'!BJ343","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E344","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G344","v":"%"},null,null,{"$f":"'I_Series NERL'!J344","v":"CAA"},null,{"$f":"'I_Series NERL'!L344","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y344","v":0},null,{"$f":"'I_Series NERL'!AA344","v":1},{"$f":"'I_Series NERL'!AB344","v":1},{"$f":"'I_Series NERL'!AC344","v":1},{"$f":"'I_Series NERL'!AD344","v":1},{"$f":"'I_Series NERL'!AE344","v":1},{"$f":"'I_Series NERL'!AF344","v":1},{"$f":"'I_Series NERL'!AG344","v":1},{"$f":"'I_Series NERL'!AH344","v":1},{"$f":"'I_Series NERL'!AI344","v":1},{"$f":"'I_Series NERL'!AJ344","v":1},{"$f":"'I_Series NERL'!AK344","v":1},{"$f":"'I_Series NERL'!AL344","v":1},{"$f":"'I_Series NERL'!AM344","v":1},{"$f":"'I_Series NERL'!AN344","v":1},{"$f":"'I_Series NERL'!AO344","v":1},{"$f":"'I_Series NERL'!AP344","v":1},{"$f":"'I_Series NERL'!AQ344","v":1},{"$f":"'I_Series NERL'!AR344","v":1},{"$f":"'I_Series NERL'!AS344","v":1},{"$f":"'I_Series NERL'!AT344","v":1},{"$f":"'I_Series NERL'!AU344","v":1},{"$f":"'I_Series NERL'!AV344","v":1},{"$f":"'I_Series NERL'!AW344","v":1},{"$f":"'I_Series NERL'!AX344","v":1},{"$f":"'I_Series NERL'!AY344","v":1},{"$f":"'I_Series NERL'!AZ344","v":1},{"$f":"'I_Series NERL'!BA344","v":1},{"$f":"'I_Series NERL'!BB344","v":1},{"$f":"'I_Series NERL'!BC344","v":1},{"$f":"'I_Series NERL'!BD344","v":1},{"$f":"'I_Series NERL'!BE344","v":1},{"$f":"'I_Series NERL'!BF344","v":1},{"$f":"'I_Series NERL'!BG344","v":1},{"$f":"'I_Series NERL'!BH344","v":1},{"$f":"'I_Series NERL'!BI344","v":1},{"$f":"'I_Series NERL'!BJ344","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E345","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G345","v":"%"},null,null,{"$f":"'I_Series NERL'!J345","v":0},null,{"$f":"'I_Series NERL'!L345","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y345","v":0},null,{"$f":"'I_Series NERL'!AA345","v":0},{"$f":"'I_Series NERL'!AB345","v":0},{"$f":"'I_Series NERL'!AC345","v":0},{"$f":"'I_Series NERL'!AD345","v":0},{"$f":"'I_Series NERL'!AE345","v":0},{"$f":"'I_Series NERL'!AF345","v":0},{"$f":"'I_Series NERL'!AG345","v":0},{"$f":"'I_Series NERL'!AH345","v":0},{"$f":"'I_Series NERL'!AI345","v":0},{"$f":"'I_Series NERL'!AJ345","v":0},{"$f":"'I_Series NERL'!AK345","v":0},{"$f":"'I_Series NERL'!AL345","v":0},{"$f":"'I_Series NERL'!AM345","v":0},{"$f":"'I_Series NERL'!AN345","v":0},{"$f":"'I_Series NERL'!AO345","v":0},{"$f":"'I_Series NERL'!AP345","v":0},{"$f":"'I_Series NERL'!AQ345","v":0},{"$f":"'I_Series NERL'!AR345","v":0},{"$f":"'I_Series NERL'!AS345","v":0},{"$f":"'I_Series NERL'!AT345","v":0},{"$f":"'I_Series NERL'!AU345","v":0},{"$f":"'I_Series NERL'!AV345","v":0},{"$f":"'I_Series NERL'!AW345","v":0},{"$f":"'I_Series NERL'!AX345","v":0},{"$f":"'I_Series NERL'!AY345","v":0},{"$f":"'I_Series NERL'!AZ345","v":0},{"$f":"'I_Series NERL'!BA345","v":0},{"$f":"'I_Series NERL'!BB345","v":0},{"$f":"'I_Series NERL'!BC345","v":0},{"$f":"'I_Series NERL'!BD345","v":0},{"$f":"'I_Series NERL'!BE345","v":0},{"$f":"'I_Series NERL'!BF345","v":0},{"$f":"'I_Series NERL'!BG345","v":0},{"$f":"'I_Series NERL'!BH345","v":0},{"$f":"'I_Series NERL'!BI345","v":0},{"$f":"'I_Series NERL'!BJ345","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E346","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G346","v":"%"},null,null,{"$f":"'I_Series NERL'!J346","v":0},null,{"$f":"'I_Series NERL'!L346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y346","v":0},null,{"$f":"'I_Series NERL'!AA346","v":0},{"$f":"'I_Series NERL'!AB346","v":0},{"$f":"'I_Series NERL'!AC346","v":0},{"$f":"'I_Series NERL'!AD346","v":0},{"$f":"'I_Series NERL'!AE346","v":0},{"$f":"'I_Series NERL'!AF346","v":0},{"$f":"'I_Series NERL'!AG346","v":0},{"$f":"'I_Series NERL'!AH346","v":0},{"$f":"'I_Series NERL'!AI346","v":0},{"$f":"'I_Series NERL'!AJ346","v":0},{"$f":"'I_Series NERL'!AK346","v":0},{"$f":"'I_Series NERL'!AL346","v":0},{"$f":"'I_Series NERL'!AM346","v":0},{"$f":"'I_Series NERL'!AN346","v":0},{"$f":"'I_Series NERL'!AO346","v":0},{"$f":"'I_Series NERL'!AP346","v":0},{"$f":"'I_Series NERL'!AQ346","v":0},{"$f":"'I_Series NERL'!AR346","v":0},{"$f":"'I_Series NERL'!AS346","v":0},{"$f":"'I_Series NERL'!AT346","v":0},{"$f":"'I_Series NERL'!AU346","v":0},{"$f":"'I_Series NERL'!AV346","v":0},{"$f":"'I_Series NERL'!AW346","v":0},{"$f":"'I_Series NERL'!AX346","v":0},{"$f":"'I_Series NERL'!AY346","v":0},{"$f":"'I_Series NERL'!AZ346","v":0},{"$f":"'I_Series NERL'!BA346","v":0},{"$f":"'I_Series NERL'!BB346","v":0},{"$f":"'I_Series NERL'!BC346","v":0},{"$f":"'I_Series NERL'!BD346","v":0},{"$f":"'I_Series NERL'!BE346","v":0},{"$f":"'I_Series NERL'!BF346","v":0},{"$f":"'I_Series NERL'!BG346","v":0},{"$f":"'I_Series NERL'!BH346","v":0},{"$f":"'I_Series NERL'!BI346","v":0},{"$f":"'I_Series NERL'!BJ346","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E347","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G347","v":"%"},null,null,{"$f":"'I_Series NERL'!J347","v":0},null,{"$f":"'I_Series NERL'!L347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y347","v":0},null,{"$f":"'I_Series NERL'!AA347","v":0},{"$f":"'I_Series NERL'!AB347","v":0},{"$f":"'I_Series NERL'!AC347","v":0},{"$f":"'I_Series NERL'!AD347","v":0},{"$f":"'I_Series NERL'!AE347","v":0},{"$f":"'I_Series NERL'!AF347","v":0},{"$f":"'I_Series NERL'!AG347","v":0},{"$f":"'I_Series NERL'!AH347","v":0},{"$f":"'I_Series NERL'!AI347","v":0},{"$f":"'I_Series NERL'!AJ347","v":0},{"$f":"'I_Series NERL'!AK347","v":0},{"$f":"'I_Series NERL'!AL347","v":0},{"$f":"'I_Series NERL'!AM347","v":0},{"$f":"'I_Series NERL'!AN347","v":0},{"$f":"'I_Series NERL'!AO347","v":0},{"$f":"'I_Series NERL'!AP347","v":0},{"$f":"'I_Series NERL'!AQ347","v":0},{"$f":"'I_Series NERL'!AR347","v":0},{"$f":"'I_Series NERL'!AS347","v":0},{"$f":"'I_Series NERL'!AT347","v":0},{"$f":"'I_Series NERL'!AU347","v":0},{"$f":"'I_Series NERL'!AV347","v":0},{"$f":"'I_Series NERL'!AW347","v":0},{"$f":"'I_Series NERL'!AX347","v":0},{"$f":"'I_Series NERL'!AY347","v":0},{"$f":"'I_Series NERL'!AZ347","v":0},{"$f":"'I_Series NERL'!BA347","v":0},{"$f":"'I_Series NERL'!BB347","v":0},{"$f":"'I_Series NERL'!BC347","v":0},{"$f":"'I_Series NERL'!BD347","v":0},{"$f":"'I_Series NERL'!BE347","v":0},{"$f":"'I_Series NERL'!BF347","v":0},{"$f":"'I_Series NERL'!BG347","v":0},{"$f":"'I_Series NERL'!BH347","v":0},{"$f":"'I_Series NERL'!BI347","v":0},{"$f":"'I_Series NERL'!BJ347","v":0}]
[null,null,null,null,{"$f":"E291 & \" - \" & E$176","v":"Accounting Depreciation - 7 years - Category 6 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$176 * AA291","v":0},{"$f":"AB$176 * AB291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E292 & \" - \" & E$176","v":"Accounting Depreciation - 8 years - Category 6 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$176 * AA292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E293 & \" - \" & E$176","v":"Accounting Depreciation - 9 years - Category 6 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$176 * AA293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E294 & \" - \" & E$176","v":"Accounting Depreciation - 10 years - Category 6 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$176 * AA294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E295 & \" - \" & E$176","v":"Accounting Depreciation - 15 years - Category 6 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$176 * AA295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E301 & \" - \" & E$175","v":"Accounting Depreciation - 7 years - Category 5 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA306:BJ306)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F301),$AA296:AA296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F301),$AA296:AB296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F301),$AA296:AC296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F301),$AA296:AD296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F301),$AA296:AE296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F301),$AA296:AF296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F301),$AA296:AG296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F301),$AA296:AH296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F301),$AA296:AI296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F301),$AA296:AJ296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F301),$AA296:AK296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F301),$AA296:AL296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F301),$AA296:AM296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F301),$AA296:AN296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F301),$AA296:AO296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F301),$AA296:AP296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F301),$AA296:AQ296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F301),$AA296:AR296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F301),$AA296:AS296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F301),$AA296:AT296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F301),$AA296:AU296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F301),$AA296:AV296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F301),$AA296:AW296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F301),$AA296:AX296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F301),$AA296:AY296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F301),$AA296:AZ296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F301),$AA296:BA296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F301),$AA296:BB296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F301),$AA296:BC296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F301),$AA296:BD296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F301),$AA296:BE296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F301),$AA296:BF296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F301),$AA296:BG296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F301),$AA296:BH296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F301),$AA296:BI296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F301),$AA296:BJ296) / IF($F301 = 0, 1, $F301) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E302 & \" - \" & E$175","v":"Accounting Depreciation - 8 years - Category 5 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA307:BJ307)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F302),$AA297:AA297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F302),$AA297:AB297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F302),$AA297:AC297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F302),$AA297:AD297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F302),$AA297:AE297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F302),$AA297:AF297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F302),$AA297:AG297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F302),$AA297:AH297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F302),$AA297:AI297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F302),$AA297:AJ297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F302),$AA297:AK297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F302),$AA297:AL297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F302),$AA297:AM297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F302),$AA297:AN297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F302),$AA297:AO297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F302),$AA297:AP297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F302),$AA297:AQ297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F302),$AA297:AR297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F302),$AA297:AS297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F302),$AA297:AT297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F302),$AA297:AU297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F302),$AA297:AV297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F302),$AA297:AW297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F302),$AA297:AX297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F302),$AA297:AY297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F302),$AA297:AZ297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F302),$AA297:BA297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F302),$AA297:BB297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F302),$AA297:BC297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F302),$AA297:BD297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F302),$AA297:BE297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F302),$AA297:BF297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F302),$AA297:BG297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F302),$AA297:BH297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F302),$AA297:BI297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F302),$AA297:BJ297) / IF($F302 = 0, 1, $F302) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E303 & \" - \" & E$175","v":"Accounting Depreciation - 9 years - Category 5 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA308:BJ308)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F303),$AA298:AA298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F303),$AA298:AB298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F303),$AA298:AC298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F303),$AA298:AD298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F303),$AA298:AE298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F303),$AA298:AF298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F303),$AA298:AG298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F303),$AA298:AH298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F303),$AA298:AI298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F303),$AA298:AJ298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F303),$AA298:AK298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F303),$AA298:AL298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F303),$AA298:AM298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F303),$AA298:AN298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F303),$AA298:AO298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F303),$AA298:AP298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F303),$AA298:AQ298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F303),$AA298:AR298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F303),$AA298:AS298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F303),$AA298:AT298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F303),$AA298:AU298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F303),$AA298:AV298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F303),$AA298:AW298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F303),$AA298:AX298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F303),$AA298:AY298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F303),$AA298:AZ298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F303),$AA298:BA298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F303),$AA298:BB298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F303),$AA298:BC298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F303),$AA298:BD298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F303),$AA298:BE298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F303),$AA298:BF298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F303),$AA298:BG298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F303),$AA298:BH298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F303),$AA298:BI298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F303),$AA298:BJ298) / IF($F303 = 0, 1, $F303) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E304 & \" - \" & E$175","v":"Accounting Depreciation - 10 years - Category 5 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA309:BJ309)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F304),$AA299:AA299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F304),$AA299:AB299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F304),$AA299:AC299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F304),$AA299:AD299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F304),$AA299:AE299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F304),$AA299:AF299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F304),$AA299:AG299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F304),$AA299:AH299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F304),$AA299:AI299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F304),$AA299:AJ299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F304),$AA299:AK299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F304),$AA299:AL299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F304),$AA299:AM299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F304),$AA299:AN299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F304),$AA299:AO299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F304),$AA299:AP299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F304),$AA299:AQ299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F304),$AA299:AR299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F304),$AA299:AS299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F304),$AA299:AT299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F304),$AA299:AU299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F304),$AA299:AV299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F304),$AA299:AW299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F304),$AA299:AX299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F304),$AA299:AY299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F304),$AA299:AZ299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F304),$AA299:BA299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F304),$AA299:BB299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F304),$AA299:BC299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F304),$AA299:BD299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F304),$AA299:BE299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F304),$AA299:BF299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F304),$AA299:BG299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F304),$AA299:BH299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F304),$AA299:BI299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F304),$AA299:BJ299) / IF($F304 = 0, 1, $F304) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E305 & \" - \" & E$175","v":"Accounting Depreciation - 15 years - Category 5 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA310:BJ310)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F305),$AA300:AA300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F305),$AA300:AB300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F305),$AA300:AC300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F305),$AA300:AD300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F305),$AA300:AE300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F305),$AA300:AF300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F305),$AA300:AG300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F305),$AA300:AH300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F305),$AA300:AI300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F305),$AA300:AJ300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F305),$AA300:AK300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F305),$AA300:AL300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F305),$AA300:AM300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F305),$AA300:AN300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F305),$AA300:AO300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F305),$AA300:AP300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F305),$AA300:AQ300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F305),$AA300:AR300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F305),$AA300:AS300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F305),$AA300:AT300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F305),$AA300:AU300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F305),$AA300:AV300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F305),$AA300:AW300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F305),$AA300:AX300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F305),$AA300:AY300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F305),$AA300:AZ300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F305),$AA300:BA300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F305),$AA300:BB300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F305),$AA300:BC300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F305),$AA300:BD300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F305),$AA300:BE300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F305),$AA300:BF300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F305),$AA300:BG300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F305),$AA300:BH300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F305),$AA300:BI300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F305),$AA300:BJ300) / IF($F305 = 0, 1, $F305) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 6 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA306:AA310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E364","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G364","v":"%"},null,null,{"$f":"'I_Series NERL'!J364","v":0},null,{"$f":"'I_Series NERL'!L364","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y364","v":0},null,{"$f":"'I_Series NERL'!AA364","v":0},{"$f":"'I_Series NERL'!AB364","v":0},{"$f":"'I_Series NERL'!AC364","v":0},{"$f":"'I_Series NERL'!AD364","v":0},{"$f":"'I_Series NERL'!AE364","v":0},{"$f":"'I_Series NERL'!AF364","v":0},{"$f":"'I_Series NERL'!AG364","v":0},{"$f":"'I_Series NERL'!AH364","v":0},{"$f":"'I_Series NERL'!AI364","v":0},{"$f":"'I_Series NERL'!AJ364","v":0},{"$f":"'I_Series NERL'!AK364","v":0},{"$f":"'I_Series NERL'!AL364","v":0},{"$f":"'I_Series NERL'!AM364","v":0},{"$f":"'I_Series NERL'!AN364","v":0},{"$f":"'I_Series NERL'!AO364","v":0},{"$f":"'I_Series NERL'!AP364","v":0},{"$f":"'I_Series NERL'!AQ364","v":0},{"$f":"'I_Series NERL'!AR364","v":0},{"$f":"'I_Series NERL'!AS364","v":0},{"$f":"'I_Series NERL'!AT364","v":0},{"$f":"'I_Series NERL'!AU364","v":0},{"$f":"'I_Series NERL'!AV364","v":0},{"$f":"'I_Series NERL'!AW364","v":0},{"$f":"'I_Series NERL'!AX364","v":0},{"$f":"'I_Series NERL'!AY364","v":0},{"$f":"'I_Series NERL'!AZ364","v":0},{"$f":"'I_Series NERL'!BA364","v":0},{"$f":"'I_Series NERL'!BB364","v":0},{"$f":"'I_Series NERL'!BC364","v":0},{"$f":"'I_Series NERL'!BD364","v":0},{"$f":"'I_Series NERL'!BE364","v":0},{"$f":"'I_Series NERL'!BF364","v":0},{"$f":"'I_Series NERL'!BG364","v":0},{"$f":"'I_Series NERL'!BH364","v":0},{"$f":"'I_Series NERL'!BI364","v":0},{"$f":"'I_Series NERL'!BJ364","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E365","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G365","v":"%"},null,null,{"$f":"'I_Series NERL'!J365","v":"CAA"},null,{"$f":"'I_Series NERL'!L365","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y365","v":0},null,{"$f":"'I_Series NERL'!AA365","v":1},{"$f":"'I_Series NERL'!AB365","v":1},{"$f":"'I_Series NERL'!AC365","v":1},{"$f":"'I_Series NERL'!AD365","v":1},{"$f":"'I_Series NERL'!AE365","v":1},{"$f":"'I_Series NERL'!AF365","v":1},{"$f":"'I_Series NERL'!AG365","v":1},{"$f":"'I_Series NERL'!AH365","v":1},{"$f":"'I_Series NERL'!AI365","v":1},{"$f":"'I_Series NERL'!AJ365","v":1},{"$f":"'I_Series NERL'!AK365","v":1},{"$f":"'I_Series NERL'!AL365","v":1},{"$f":"'I_Series NERL'!AM365","v":1},{"$f":"'I_Series NERL'!AN365","v":1},{"$f":"'I_Series NERL'!AO365","v":1},{"$f":"'I_Series NERL'!AP365","v":1},{"$f":"'I_Series NERL'!AQ365","v":1},{"$f":"'I_Series NERL'!AR365","v":1},{"$f":"'I_Series NERL'!AS365","v":1},{"$f":"'I_Series NERL'!AT365","v":1},{"$f":"'I_Series NERL'!AU365","v":1},{"$f":"'I_Series NERL'!AV365","v":1},{"$f":"'I_Series NERL'!AW365","v":1},{"$f":"'I_Series NERL'!AX365","v":1},{"$f":"'I_Series NERL'!AY365","v":1},{"$f":"'I_Series NERL'!AZ365","v":1},{"$f":"'I_Series NERL'!BA365","v":1},{"$f":"'I_Series NERL'!BB365","v":1},{"$f":"'I_Series NERL'!BC365","v":1},{"$f":"'I_Series NERL'!BD365","v":1},{"$f":"'I_Series NERL'!BE365","v":1},{"$f":"'I_Series NERL'!BF365","v":1},{"$f":"'I_Series NERL'!BG365","v":1},{"$f":"'I_Series NERL'!BH365","v":1},{"$f":"'I_Series NERL'!BI365","v":1},{"$f":"'I_Series NERL'!BJ365","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E366","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G366","v":"%"},null,null,{"$f":"'I_Series NERL'!J366","v":0},null,{"$f":"'I_Series NERL'!L366","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y366","v":0},null,{"$f":"'I_Series NERL'!AA366","v":0},{"$f":"'I_Series NERL'!AB366","v":0},{"$f":"'I_Series NERL'!AC366","v":0},{"$f":"'I_Series NERL'!AD366","v":0},{"$f":"'I_Series NERL'!AE366","v":0},{"$f":"'I_Series NERL'!AF366","v":0},{"$f":"'I_Series NERL'!AG366","v":0},{"$f":"'I_Series NERL'!AH366","v":0},{"$f":"'I_Series NERL'!AI366","v":0},{"$f":"'I_Series NERL'!AJ366","v":0},{"$f":"'I_Series NERL'!AK366","v":0},{"$f":"'I_Series NERL'!AL366","v":0},{"$f":"'I_Series NERL'!AM366","v":0},{"$f":"'I_Series NERL'!AN366","v":0},{"$f":"'I_Series NERL'!AO366","v":0},{"$f":"'I_Series NERL'!AP366","v":0},{"$f":"'I_Series NERL'!AQ366","v":0},{"$f":"'I_Series NERL'!AR366","v":0},{"$f":"'I_Series NERL'!AS366","v":0},{"$f":"'I_Series NERL'!AT366","v":0},{"$f":"'I_Series NERL'!AU366","v":0},{"$f":"'I_Series NERL'!AV366","v":0},{"$f":"'I_Series NERL'!AW366","v":0},{"$f":"'I_Series NERL'!AX366","v":0},{"$f":"'I_Series NERL'!AY366","v":0},{"$f":"'I_Series NERL'!AZ366","v":0},{"$f":"'I_Series NERL'!BA366","v":0},{"$f":"'I_Series NERL'!BB366","v":0},{"$f":"'I_Series NERL'!BC366","v":0},{"$f":"'I_Series NERL'!BD366","v":0},{"$f":"'I_Series NERL'!BE366","v":0},{"$f":"'I_Series NERL'!BF366","v":0},{"$f":"'I_Series NERL'!BG366","v":0},{"$f":"'I_Series NERL'!BH366","v":0},{"$f":"'I_Series NERL'!BI366","v":0},{"$f":"'I_Series NERL'!BJ366","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E367","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G367","v":"%"},null,null,{"$f":"'I_Series NERL'!J367","v":0},null,{"$f":"'I_Series NERL'!L367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y367","v":0},null,{"$f":"'I_Series NERL'!AA367","v":0},{"$f":"'I_Series NERL'!AB367","v":0},{"$f":"'I_Series NERL'!AC367","v":0},{"$f":"'I_Series NERL'!AD367","v":0},{"$f":"'I_Series NERL'!AE367","v":0},{"$f":"'I_Series NERL'!AF367","v":0},{"$f":"'I_Series NERL'!AG367","v":0},{"$f":"'I_Series NERL'!AH367","v":0},{"$f":"'I_Series NERL'!AI367","v":0},{"$f":"'I_Series NERL'!AJ367","v":0},{"$f":"'I_Series NERL'!AK367","v":0},{"$f":"'I_Series NERL'!AL367","v":0},{"$f":"'I_Series NERL'!AM367","v":0},{"$f":"'I_Series NERL'!AN367","v":0},{"$f":"'I_Series NERL'!AO367","v":0},{"$f":"'I_Series NERL'!AP367","v":0},{"$f":"'I_Series NERL'!AQ367","v":0},{"$f":"'I_Series NERL'!AR367","v":0},{"$f":"'I_Series NERL'!AS367","v":0},{"$f":"'I_Series NERL'!AT367","v":0},{"$f":"'I_Series NERL'!AU367","v":0},{"$f":"'I_Series NERL'!AV367","v":0},{"$f":"'I_Series NERL'!AW367","v":0},{"$f":"'I_Series NERL'!AX367","v":0},{"$f":"'I_Series NERL'!AY367","v":0},{"$f":"'I_Series NERL'!AZ367","v":0},{"$f":"'I_Series NERL'!BA367","v":0},{"$f":"'I_Series NERL'!BB367","v":0},{"$f":"'I_Series NERL'!BC367","v":0},{"$f":"'I_Series NERL'!BD367","v":0},{"$f":"'I_Series NERL'!BE367","v":0},{"$f":"'I_Series NERL'!BF367","v":0},{"$f":"'I_Series NERL'!BG367","v":0},{"$f":"'I_Series NERL'!BH367","v":0},{"$f":"'I_Series NERL'!BI367","v":0},{"$f":"'I_Series NERL'!BJ367","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E368","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G368","v":"%"},null,null,{"$f":"'I_Series NERL'!J368","v":0},null,{"$f":"'I_Series NERL'!L368","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y368","v":0},null,{"$f":"'I_Series NERL'!AA368","v":0},{"$f":"'I_Series NERL'!AB368","v":0},{"$f":"'I_Series NERL'!AC368","v":0},{"$f":"'I_Series NERL'!AD368","v":0},{"$f":"'I_Series NERL'!AE368","v":0},{"$f":"'I_Series NERL'!AF368","v":0},{"$f":"'I_Series NERL'!AG368","v":0},{"$f":"'I_Series NERL'!AH368","v":0},{"$f":"'I_Series NERL'!AI368","v":0},{"$f":"'I_Series NERL'!AJ368","v":0},{"$f":"'I_Series NERL'!AK368","v":0},{"$f":"'I_Series NERL'!AL368","v":0},{"$f":"'I_Series NERL'!AM368","v":0},{"$f":"'I_Series NERL'!AN368","v":0},{"$f":"'I_Series NERL'!AO368","v":0},{"$f":"'I_Series NERL'!AP368","v":0},{"$f":"'I_Series NERL'!AQ368","v":0},{"$f":"'I_Series NERL'!AR368","v":0},{"$f":"'I_Series NERL'!AS368","v":0},{"$f":"'I_Series NERL'!AT368","v":0},{"$f":"'I_Series NERL'!AU368","v":0},{"$f":"'I_Series NERL'!AV368","v":0},{"$f":"'I_Series NERL'!AW368","v":0},{"$f":"'I_Series NERL'!AX368","v":0},{"$f":"'I_Series NERL'!AY368","v":0},{"$f":"'I_Series NERL'!AZ368","v":0},{"$f":"'I_Series NERL'!BA368","v":0},{"$f":"'I_Series NERL'!BB368","v":0},{"$f":"'I_Series NERL'!BC368","v":0},{"$f":"'I_Series NERL'!BD368","v":0},{"$f":"'I_Series NERL'!BE368","v":0},{"$f":"'I_Series NERL'!BF368","v":0},{"$f":"'I_Series NERL'!BG368","v":0},{"$f":"'I_Series NERL'!BH368","v":0},{"$f":"'I_Series NERL'!BI368","v":0},{"$f":"'I_Series NERL'!BJ368","v":0}]
[null,null,null,null,{"$f":"E313 & \" - \" & E$177","v":"Accounting Depreciation - 7 years - Category 7 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$177 * AA313","v":0},{"$f":"AB$177 * AB313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E314 & \" - \" & E$177","v":"Accounting Depreciation - 8 years - Category 7 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$177 * AA314","v":0},{"$f":"AB$177 * AB314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E315 & \" - \" & E$177","v":"Accounting Depreciation - 9 years - Category 7 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$177 * AA315","v":0},{"$f":"AB$177 * AB315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E316 & \" - \" & E$177","v":"Accounting Depreciation - 10 years - Category 7 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$177 * AA316","v":0},{"$f":"AB$177 * AB316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E317 & \" - \" & E$177","v":"Accounting Depreciation - 15 years - Category 7 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$177 * AA317","v":0},{"$f":"AB$177 * AB317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E323 & \" - \" & E$177","v":"Accounting Depreciation - 7 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA328:BJ328)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F323),$AA318:AA318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F323),$AA318:AB318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F323),$AA318:AC318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F323),$AA318:AD318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F323),$AA318:AE318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F323),$AA318:AF318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F323),$AA318:AG318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F323),$AA318:AH318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F323),$AA318:AI318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F323),$AA318:AJ318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F323),$AA318:AK318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F323),$AA318:AL318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F323),$AA318:AM318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F323),$AA318:AN318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F323),$AA318:AO318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F323),$AA318:AP318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F323),$AA318:AQ318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F323),$AA318:AR318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F323),$AA318:AS318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F323),$AA318:AT318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F323),$AA318:AU318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F323),$AA318:AV318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F323),$AA318:AW318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F323),$AA318:AX318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F323),$AA318:AY318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F323),$AA318:AZ318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F323),$AA318:BA318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F323),$AA318:BB318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F323),$AA318:BC318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F323),$AA318:BD318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F323),$AA318:BE318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F323),$AA318:BF318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F323),$AA318:BG318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F323),$AA318:BH318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F323),$AA318:BI318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F323),$AA318:BJ318) / IF($F323 = 0, 1, $F323) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E324 & \" - \" & E$177","v":"Accounting Depreciation - 8 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA329:BJ329)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F324),$AA319:AA319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F324),$AA319:AB319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F324),$AA319:AC319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F324),$AA319:AD319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F324),$AA319:AE319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F324),$AA319:AF319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F324),$AA319:AG319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F324),$AA319:AH319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F324),$AA319:AI319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F324),$AA319:AJ319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F324),$AA319:AK319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F324),$AA319:AL319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F324),$AA319:AM319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F324),$AA319:AN319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F324),$AA319:AO319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F324),$AA319:AP319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F324),$AA319:AQ319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F324),$AA319:AR319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F324),$AA319:AS319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F324),$AA319:AT319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F324),$AA319:AU319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F324),$AA319:AV319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F324),$AA319:AW319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F324),$AA319:AX319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F324),$AA319:AY319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F324),$AA319:AZ319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F324),$AA319:BA319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F324),$AA319:BB319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F324),$AA319:BC319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F324),$AA319:BD319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F324),$AA319:BE319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F324),$AA319:BF319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F324),$AA319:BG319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F324),$AA319:BH319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F324),$AA319:BI319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F324),$AA319:BJ319) / IF($F324 = 0, 1, $F324) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E325 & \" - \" & E$177","v":"Accounting Depreciation - 9 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA330:BJ330)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F325),$AA320:AA320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F325),$AA320:AB320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F325),$AA320:AC320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F325),$AA320:AD320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F325),$AA320:AE320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F325),$AA320:AF320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F325),$AA320:AG320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F325),$AA320:AH320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F325),$AA320:AI320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F325),$AA320:AJ320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F325),$AA320:AK320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F325),$AA320:AL320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F325),$AA320:AM320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F325),$AA320:AN320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F325),$AA320:AO320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F325),$AA320:AP320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F325),$AA320:AQ320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F325),$AA320:AR320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F325),$AA320:AS320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F325),$AA320:AT320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F325),$AA320:AU320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F325),$AA320:AV320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F325),$AA320:AW320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F325),$AA320:AX320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F325),$AA320:AY320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F325),$AA320:AZ320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F325),$AA320:BA320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F325),$AA320:BB320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F325),$AA320:BC320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F325),$AA320:BD320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F325),$AA320:BE320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F325),$AA320:BF320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F325),$AA320:BG320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F325),$AA320:BH320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F325),$AA320:BI320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F325),$AA320:BJ320) / IF($F325 = 0, 1, $F325) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E326 & \" - \" & E$177","v":"Accounting Depreciation - 10 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA331:BJ331)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F326),$AA321:AA321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F326),$AA321:AB321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F326),$AA321:AC321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F326),$AA321:AD321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F326),$AA321:AE321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F326),$AA321:AF321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F326),$AA321:AG321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F326),$AA321:AH321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F326),$AA321:AI321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F326),$AA321:AJ321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F326),$AA321:AK321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F326),$AA321:AL321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F326),$AA321:AM321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F326),$AA321:AN321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F326),$AA321:AO321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F326),$AA321:AP321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F326),$AA321:AQ321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F326),$AA321:AR321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F326),$AA321:AS321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F326),$AA321:AT321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F326),$AA321:AU321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F326),$AA321:AV321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F326),$AA321:AW321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F326),$AA321:AX321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F326),$AA321:AY321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F326),$AA321:AZ321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F326),$AA321:BA321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F326),$AA321:BB321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F326),$AA321:BC321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F326),$AA321:BD321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F326),$AA321:BE321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F326),$AA321:BF321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F326),$AA321:BG321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F326),$AA321:BH321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F326),$AA321:BI321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F326),$AA321:BJ321) / IF($F326 = 0, 1, $F326) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E327 & \" - \" & E$177","v":"Accounting Depreciation - 15 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA332:BJ332)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F327),$AA322:AA322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F327),$AA322:AB322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F327),$AA322:AC322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F327),$AA322:AD322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F327),$AA322:AE322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F327),$AA322:AF322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F327),$AA322:AG322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F327),$AA322:AH322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F327),$AA322:AI322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F327),$AA322:AJ322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F327),$AA322:AK322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F327),$AA322:AL322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F327),$AA322:AM322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F327),$AA322:AN322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F327),$AA322:AO322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F327),$AA322:AP322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F327),$AA322:AQ322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F327),$AA322:AR322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F327),$AA322:AS322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F327),$AA322:AT322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F327),$AA322:AU322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F327),$AA322:AV322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F327),$AA322:AW322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F327),$AA322:AX322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F327),$AA322:AY322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F327),$AA322:AZ322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F327),$AA322:BA322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F327),$AA322:BB322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F327),$AA322:BC322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F327),$AA322:BD322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F327),$AA322:BE322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F327),$AA322:BF322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F327),$AA322:BG322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F327),$AA322:BH322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F327),$AA322:BI322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F327),$AA322:BJ322) / IF($F327 = 0, 1, $F327) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 7 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA328:AA332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E385","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G385","v":"%"},null,null,{"$f":"'I_Series NERL'!J385","v":0},null,{"$f":"'I_Series NERL'!L385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y385","v":0},null,{"$f":"'I_Series NERL'!AA385","v":0},{"$f":"'I_Series NERL'!AB385","v":0},{"$f":"'I_Series NERL'!AC385","v":0},{"$f":"'I_Series NERL'!AD385","v":0},{"$f":"'I_Series NERL'!AE385","v":0},{"$f":"'I_Series NERL'!AF385","v":0},{"$f":"'I_Series NERL'!AG385","v":0},{"$f":"'I_Series NERL'!AH385","v":0},{"$f":"'I_Series NERL'!AI385","v":0},{"$f":"'I_Series NERL'!AJ385","v":0},{"$f":"'I_Series NERL'!AK385","v":0},{"$f":"'I_Series NERL'!AL385","v":0},{"$f":"'I_Series NERL'!AM385","v":0},{"$f":"'I_Series NERL'!AN385","v":0},{"$f":"'I_Series NERL'!AO385","v":0},{"$f":"'I_Series NERL'!AP385","v":0},{"$f":"'I_Series NERL'!AQ385","v":0},{"$f":"'I_Series NERL'!AR385","v":0},{"$f":"'I_Series NERL'!AS385","v":0},{"$f":"'I_Series NERL'!AT385","v":0},{"$f":"'I_Series NERL'!AU385","v":0},{"$f":"'I_Series NERL'!AV385","v":0},{"$f":"'I_Series NERL'!AW385","v":0},{"$f":"'I_Series NERL'!AX385","v":0},{"$f":"'I_Series NERL'!AY385","v":0},{"$f":"'I_Series NERL'!AZ385","v":0},{"$f":"'I_Series NERL'!BA385","v":0},{"$f":"'I_Series NERL'!BB385","v":0},{"$f":"'I_Series NERL'!BC385","v":0},{"$f":"'I_Series NERL'!BD385","v":0},{"$f":"'I_Series NERL'!BE385","v":0},{"$f":"'I_Series NERL'!BF385","v":0},{"$f":"'I_Series NERL'!BG385","v":0},{"$f":"'I_Series NERL'!BH385","v":0},{"$f":"'I_Series NERL'!BI385","v":0},{"$f":"'I_Series NERL'!BJ385","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E386","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G386","v":"%"},null,null,{"$f":"'I_Series NERL'!J386","v":"CAA"},null,{"$f":"'I_Series NERL'!L386","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y386","v":0},null,{"$f":"'I_Series NERL'!AA386","v":1},{"$f":"'I_Series NERL'!AB386","v":1},{"$f":"'I_Series NERL'!AC386","v":1},{"$f":"'I_Series NERL'!AD386","v":1},{"$f":"'I_Series NERL'!AE386","v":1},{"$f":"'I_Series NERL'!AF386","v":1},{"$f":"'I_Series NERL'!AG386","v":1},{"$f":"'I_Series NERL'!AH386","v":1},{"$f":"'I_Series NERL'!AI386","v":1},{"$f":"'I_Series NERL'!AJ386","v":1},{"$f":"'I_Series NERL'!AK386","v":1},{"$f":"'I_Series NERL'!AL386","v":1},{"$f":"'I_Series NERL'!AM386","v":1},{"$f":"'I_Series NERL'!AN386","v":1},{"$f":"'I_Series NERL'!AO386","v":1},{"$f":"'I_Series NERL'!AP386","v":1},{"$f":"'I_Series NERL'!AQ386","v":1},{"$f":"'I_Series NERL'!AR386","v":1},{"$f":"'I_Series NERL'!AS386","v":1},{"$f":"'I_Series NERL'!AT386","v":1},{"$f":"'I_Series NERL'!AU386","v":1},{"$f":"'I_Series NERL'!AV386","v":1},{"$f":"'I_Series NERL'!AW386","v":1},{"$f":"'I_Series NERL'!AX386","v":1},{"$f":"'I_Series NERL'!AY386","v":1},{"$f":"'I_Series NERL'!AZ386","v":1},{"$f":"'I_Series NERL'!BA386","v":1},{"$f":"'I_Series NERL'!BB386","v":1},{"$f":"'I_Series NERL'!BC386","v":1},{"$f":"'I_Series NERL'!BD386","v":1},{"$f":"'I_Series NERL'!BE386","v":1},{"$f":"'I_Series NERL'!BF386","v":1},{"$f":"'I_Series NERL'!BG386","v":1},{"$f":"'I_Series NERL'!BH386","v":1},{"$f":"'I_Series NERL'!BI386","v":1},{"$f":"'I_Series NERL'!BJ386","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E387","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G387","v":"%"},null,null,{"$f":"'I_Series NERL'!J387","v":0},null,{"$f":"'I_Series NERL'!L387","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y387","v":0},null,{"$f":"'I_Series NERL'!AA387","v":0},{"$f":"'I_Series NERL'!AB387","v":0},{"$f":"'I_Series NERL'!AC387","v":0},{"$f":"'I_Series NERL'!AD387","v":0},{"$f":"'I_Series NERL'!AE387","v":0},{"$f":"'I_Series NERL'!AF387","v":0},{"$f":"'I_Series NERL'!AG387","v":0},{"$f":"'I_Series NERL'!AH387","v":0},{"$f":"'I_Series NERL'!AI387","v":0},{"$f":"'I_Series NERL'!AJ387","v":0},{"$f":"'I_Series NERL'!AK387","v":0},{"$f":"'I_Series NERL'!AL387","v":0},{"$f":"'I_Series NERL'!AM387","v":0},{"$f":"'I_Series NERL'!AN387","v":0},{"$f":"'I_Series NERL'!AO387","v":0},{"$f":"'I_Series NERL'!AP387","v":0},{"$f":"'I_Series NERL'!AQ387","v":0},{"$f":"'I_Series NERL'!AR387","v":0},{"$f":"'I_Series NERL'!AS387","v":0},{"$f":"'I_Series NERL'!AT387","v":0},{"$f":"'I_Series NERL'!AU387","v":0},{"$f":"'I_Series NERL'!AV387","v":0},{"$f":"'I_Series NERL'!AW387","v":0},{"$f":"'I_Series NERL'!AX387","v":0},{"$f":"'I_Series NERL'!AY387","v":0},{"$f":"'I_Series NERL'!AZ387","v":0},{"$f":"'I_Series NERL'!BA387","v":0},{"$f":"'I_Series NERL'!BB387","v":0},{"$f":"'I_Series NERL'!BC387","v":0},{"$f":"'I_Series NERL'!BD387","v":0},{"$f":"'I_Series NERL'!BE387","v":0},{"$f":"'I_Series NERL'!BF387","v":0},{"$f":"'I_Series NERL'!BG387","v":0},{"$f":"'I_Series NERL'!BH387","v":0},{"$f":"'I_Series NERL'!BI387","v":0},{"$f":"'I_Series NERL'!BJ387","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E388","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G388","v":"%"},null,null,{"$f":"'I_Series NERL'!J388","v":0},null,{"$f":"'I_Series NERL'!L388","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y388","v":0},null,{"$f":"'I_Series NERL'!AA388","v":0},{"$f":"'I_Series NERL'!AB388","v":0},{"$f":"'I_Series NERL'!AC388","v":0},{"$f":"'I_Series NERL'!AD388","v":0},{"$f":"'I_Series NERL'!AE388","v":0},{"$f":"'I_Series NERL'!AF388","v":0},{"$f":"'I_Series NERL'!AG388","v":0},{"$f":"'I_Series NERL'!AH388","v":0},{"$f":"'I_Series NERL'!AI388","v":0},{"$f":"'I_Series NERL'!AJ388","v":0},{"$f":"'I_Series NERL'!AK388","v":0},{"$f":"'I_Series NERL'!AL388","v":0},{"$f":"'I_Series NERL'!AM388","v":0},{"$f":"'I_Series NERL'!AN388","v":0},{"$f":"'I_Series NERL'!AO388","v":0},{"$f":"'I_Series NERL'!AP388","v":0},{"$f":"'I_Series NERL'!AQ388","v":0},{"$f":"'I_Series NERL'!AR388","v":0},{"$f":"'I_Series NERL'!AS388","v":0},{"$f":"'I_Series NERL'!AT388","v":0},{"$f":"'I_Series NERL'!AU388","v":0},{"$f":"'I_Series NERL'!AV388","v":0},{"$f":"'I_Series NERL'!AW388","v":0},{"$f":"'I_Series NERL'!AX388","v":0},{"$f":"'I_Series NERL'!AY388","v":0},{"$f":"'I_Series NERL'!AZ388","v":0},{"$f":"'I_Series NERL'!BA388","v":0},{"$f":"'I_Series NERL'!BB388","v":0},{"$f":"'I_Series NERL'!BC388","v":0},{"$f":"'I_Series NERL'!BD388","v":0},{"$f":"'I_Series NERL'!BE388","v":0},{"$f":"'I_Series NERL'!BF388","v":0},{"$f":"'I_Series NERL'!BG388","v":0},{"$f":"'I_Series NERL'!BH388","v":0},{"$f":"'I_Series NERL'!BI388","v":0},{"$f":"'I_Series NERL'!BJ388","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E389","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G389","v":"%"},null,null,{"$f":"'I_Series NERL'!J389","v":0},null,{"$f":"'I_Series NERL'!L389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y389","v":0},null,{"$f":"'I_Series NERL'!AA389","v":0},{"$f":"'I_Series NERL'!AB389","v":0},{"$f":"'I_Series NERL'!AC389","v":0},{"$f":"'I_Series NERL'!AD389","v":0},{"$f":"'I_Series NERL'!AE389","v":0},{"$f":"'I_Series NERL'!AF389","v":0},{"$f":"'I_Series NERL'!AG389","v":0},{"$f":"'I_Series NERL'!AH389","v":0},{"$f":"'I_Series NERL'!AI389","v":0},{"$f":"'I_Series NERL'!AJ389","v":0},{"$f":"'I_Series NERL'!AK389","v":0},{"$f":"'I_Series NERL'!AL389","v":0},{"$f":"'I_Series NERL'!AM389","v":0},{"$f":"'I_Series NERL'!AN389","v":0},{"$f":"'I_Series NERL'!AO389","v":0},{"$f":"'I_Series NERL'!AP389","v":0},{"$f":"'I_Series NERL'!AQ389","v":0},{"$f":"'I_Series NERL'!AR389","v":0},{"$f":"'I_Series NERL'!AS389","v":0},{"$f":"'I_Series NERL'!AT389","v":0},{"$f":"'I_Series NERL'!AU389","v":0},{"$f":"'I_Series NERL'!AV389","v":0},{"$f":"'I_Series NERL'!AW389","v":0},{"$f":"'I_Series NERL'!AX389","v":0},{"$f":"'I_Series NERL'!AY389","v":0},{"$f":"'I_Series NERL'!AZ389","v":0},{"$f":"'I_Series NERL'!BA389","v":0},{"$f":"'I_Series NERL'!BB389","v":0},{"$f":"'I_Series NERL'!BC389","v":0},{"$f":"'I_Series NERL'!BD389","v":0},{"$f":"'I_Series NERL'!BE389","v":0},{"$f":"'I_Series NERL'!BF389","v":0},{"$f":"'I_Series NERL'!BG389","v":0},{"$f":"'I_Series NERL'!BH389","v":0},{"$f":"'I_Series NERL'!BI389","v":0},{"$f":"'I_Series NERL'!BJ389","v":0}]
[null,null,null,null,{"$f":"E335 & \" - \" & E$178","v":"Accounting Depreciation - 7 years - Category 8 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$178 * AA335","v":0},{"$f":"AB$178 * AB335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E336 & \" - \" & E$178","v":"Accounting Depreciation - 8 years - Category 8 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$178 * AA336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E337 & \" - \" & E$178","v":"Accounting Depreciation - 9 years - Category 8 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$178 * AA337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E338 & \" - \" & E$178","v":"Accounting Depreciation - 10 years - Category 8 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$178 * AA338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E339 & \" - \" & E$178","v":"Accounting Depreciation - 15 years - Category 8 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$178 * AA339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E345 & \" - \" & E$177","v":"Accounting Depreciation - 7 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA350:BJ350)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F345),$AA340:AA340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F345),$AA340:AB340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F345),$AA340:AC340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F345),$AA340:AD340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F345),$AA340:AE340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F345),$AA340:AF340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F345),$AA340:AG340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F345),$AA340:AH340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F345),$AA340:AI340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F345),$AA340:AJ340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F345),$AA340:AK340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F345),$AA340:AL340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F345),$AA340:AM340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F345),$AA340:AN340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F345),$AA340:AO340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F345),$AA340:AP340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F345),$AA340:AQ340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F345),$AA340:AR340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F345),$AA340:AS340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F345),$AA340:AT340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F345),$AA340:AU340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F345),$AA340:AV340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F345),$AA340:AW340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F345),$AA340:AX340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F345),$AA340:AY340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F345),$AA340:AZ340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F345),$AA340:BA340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F345),$AA340:BB340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F345),$AA340:BC340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F345),$AA340:BD340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F345),$AA340:BE340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F345),$AA340:BF340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F345),$AA340:BG340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F345),$AA340:BH340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F345),$AA340:BI340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F345),$AA340:BJ340) / IF($F345 = 0, 1, $F345) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E346 & \" - \" & E$177","v":"Accounting Depreciation - 8 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA351:BJ351)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F346),$AA341:AA341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F346),$AA341:AB341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F346),$AA341:AC341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F346),$AA341:AD341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F346),$AA341:AE341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F346),$AA341:AF341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F346),$AA341:AG341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F346),$AA341:AH341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F346),$AA341:AI341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F346),$AA341:AJ341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F346),$AA341:AK341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F346),$AA341:AL341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F346),$AA341:AM341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F346),$AA341:AN341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F346),$AA341:AO341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F346),$AA341:AP341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F346),$AA341:AQ341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F346),$AA341:AR341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F346),$AA341:AS341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F346),$AA341:AT341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F346),$AA341:AU341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F346),$AA341:AV341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F346),$AA341:AW341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F346),$AA341:AX341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F346),$AA341:AY341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F346),$AA341:AZ341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F346),$AA341:BA341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F346),$AA341:BB341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F346),$AA341:BC341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F346),$AA341:BD341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F346),$AA341:BE341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F346),$AA341:BF341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F346),$AA341:BG341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F346),$AA341:BH341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F346),$AA341:BI341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F346),$AA341:BJ341) / IF($F346 = 0, 1, $F346) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E347 & \" - \" & E$177","v":"Accounting Depreciation - 9 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA352:BJ352)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F347),$AA342:AA342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F347),$AA342:AB342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F347),$AA342:AC342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F347),$AA342:AD342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F347),$AA342:AE342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F347),$AA342:AF342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F347),$AA342:AG342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F347),$AA342:AH342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F347),$AA342:AI342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F347),$AA342:AJ342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F347),$AA342:AK342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F347),$AA342:AL342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F347),$AA342:AM342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F347),$AA342:AN342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F347),$AA342:AO342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F347),$AA342:AP342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F347),$AA342:AQ342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F347),$AA342:AR342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F347),$AA342:AS342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F347),$AA342:AT342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F347),$AA342:AU342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F347),$AA342:AV342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F347),$AA342:AW342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F347),$AA342:AX342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F347),$AA342:AY342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F347),$AA342:AZ342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F347),$AA342:BA342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F347),$AA342:BB342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F347),$AA342:BC342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F347),$AA342:BD342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F347),$AA342:BE342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F347),$AA342:BF342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F347),$AA342:BG342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F347),$AA342:BH342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F347),$AA342:BI342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F347),$AA342:BJ342) / IF($F347 = 0, 1, $F347) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E348 & \" - \" & E$177","v":"Accounting Depreciation - 10 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA353:BJ353)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F348),$AA343:AA343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F348),$AA343:AB343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F348),$AA343:AC343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F348),$AA343:AD343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F348),$AA343:AE343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F348),$AA343:AF343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F348),$AA343:AG343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F348),$AA343:AH343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F348),$AA343:AI343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F348),$AA343:AJ343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F348),$AA343:AK343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F348),$AA343:AL343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F348),$AA343:AM343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F348),$AA343:AN343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F348),$AA343:AO343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F348),$AA343:AP343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F348),$AA343:AQ343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F348),$AA343:AR343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F348),$AA343:AS343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F348),$AA343:AT343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F348),$AA343:AU343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F348),$AA343:AV343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F348),$AA343:AW343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F348),$AA343:AX343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F348),$AA343:AY343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F348),$AA343:AZ343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F348),$AA343:BA343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F348),$AA343:BB343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F348),$AA343:BC343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F348),$AA343:BD343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F348),$AA343:BE343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F348),$AA343:BF343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F348),$AA343:BG343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F348),$AA343:BH343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F348),$AA343:BI343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F348),$AA343:BJ343) / IF($F348 = 0, 1, $F348) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E349 & \" - \" & E$177","v":"Accounting Depreciation - 15 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA354:BJ354)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F349),$AA344:AA344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F349),$AA344:AB344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F349),$AA344:AC344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F349),$AA344:AD344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F349),$AA344:AE344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F349),$AA344:AF344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F349),$AA344:AG344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F349),$AA344:AH344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F349),$AA344:AI344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F349),$AA344:AJ344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F349),$AA344:AK344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F349),$AA344:AL344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F349),$AA344:AM344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F349),$AA344:AN344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F349),$AA344:AO344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F349),$AA344:AP344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F349),$AA344:AQ344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F349),$AA344:AR344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F349),$AA344:AS344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F349),$AA344:AT344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F349),$AA344:AU344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F349),$AA344:AV344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F349),$AA344:AW344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F349),$AA344:AX344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F349),$AA344:AY344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F349),$AA344:AZ344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F349),$AA344:BA344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F349),$AA344:BB344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F349),$AA344:BC344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F349),$AA344:BD344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F349),$AA344:BE344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F349),$AA344:BF344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F349),$AA344:BG344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F349),$AA344:BH344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F349),$AA344:BI344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F349),$AA344:BJ344) / IF($F349 = 0, 1, $F349) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 8 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA350:AA354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E406","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G406","v":"%"},null,null,{"$f":"'I_Series NERL'!J406","v":0},null,{"$f":"'I_Series NERL'!L406","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y406","v":0},null,{"$f":"'I_Series NERL'!AA406","v":0},{"$f":"'I_Series NERL'!AB406","v":0},{"$f":"'I_Series NERL'!AC406","v":0},{"$f":"'I_Series NERL'!AD406","v":0},{"$f":"'I_Series NERL'!AE406","v":0},{"$f":"'I_Series NERL'!AF406","v":0},{"$f":"'I_Series NERL'!AG406","v":0},{"$f":"'I_Series NERL'!AH406","v":0},{"$f":"'I_Series NERL'!AI406","v":0},{"$f":"'I_Series NERL'!AJ406","v":0},{"$f":"'I_Series NERL'!AK406","v":0},{"$f":"'I_Series NERL'!AL406","v":0},{"$f":"'I_Series NERL'!AM406","v":0},{"$f":"'I_Series NERL'!AN406","v":0},{"$f":"'I_Series NERL'!AO406","v":0},{"$f":"'I_Series NERL'!AP406","v":0},{"$f":"'I_Series NERL'!AQ406","v":0},{"$f":"'I_Series NERL'!AR406","v":0},{"$f":"'I_Series NERL'!AS406","v":0},{"$f":"'I_Series NERL'!AT406","v":0},{"$f":"'I_Series NERL'!AU406","v":0},{"$f":"'I_Series NERL'!AV406","v":0},{"$f":"'I_Series NERL'!AW406","v":0},{"$f":"'I_Series NERL'!AX406","v":0},{"$f":"'I_Series NERL'!AY406","v":0},{"$f":"'I_Series NERL'!AZ406","v":0},{"$f":"'I_Series NERL'!BA406","v":0},{"$f":"'I_Series NERL'!BB406","v":0},{"$f":"'I_Series NERL'!BC406","v":0},{"$f":"'I_Series NERL'!BD406","v":0},{"$f":"'I_Series NERL'!BE406","v":0},{"$f":"'I_Series NERL'!BF406","v":0},{"$f":"'I_Series NERL'!BG406","v":0},{"$f":"'I_Series NERL'!BH406","v":0},{"$f":"'I_Series NERL'!BI406","v":0},{"$f":"'I_Series NERL'!BJ406","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E407","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G407","v":"%"},null,null,{"$f":"'I_Series NERL'!J407","v":"CAA"},null,{"$f":"'I_Series NERL'!L407","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y407","v":0},null,{"$f":"'I_Series NERL'!AA407","v":1},{"$f":"'I_Series NERL'!AB407","v":1},{"$f":"'I_Series NERL'!AC407","v":1},{"$f":"'I_Series NERL'!AD407","v":1},{"$f":"'I_Series NERL'!AE407","v":1},{"$f":"'I_Series NERL'!AF407","v":1},{"$f":"'I_Series NERL'!AG407","v":1},{"$f":"'I_Series NERL'!AH407","v":1},{"$f":"'I_Series NERL'!AI407","v":1},{"$f":"'I_Series NERL'!AJ407","v":1},{"$f":"'I_Series NERL'!AK407","v":1},{"$f":"'I_Series NERL'!AL407","v":1},{"$f":"'I_Series NERL'!AM407","v":1},{"$f":"'I_Series NERL'!AN407","v":1},{"$f":"'I_Series NERL'!AO407","v":1},{"$f":"'I_Series NERL'!AP407","v":1},{"$f":"'I_Series NERL'!AQ407","v":1},{"$f":"'I_Series NERL'!AR407","v":1},{"$f":"'I_Series NERL'!AS407","v":1},{"$f":"'I_Series NERL'!AT407","v":1},{"$f":"'I_Series NERL'!AU407","v":1},{"$f":"'I_Series NERL'!AV407","v":1},{"$f":"'I_Series NERL'!AW407","v":1},{"$f":"'I_Series NERL'!AX407","v":1},{"$f":"'I_Series NERL'!AY407","v":1},{"$f":"'I_Series NERL'!AZ407","v":1},{"$f":"'I_Series NERL'!BA407","v":1},{"$f":"'I_Series NERL'!BB407","v":1},{"$f":"'I_Series NERL'!BC407","v":1},{"$f":"'I_Series NERL'!BD407","v":1},{"$f":"'I_Series NERL'!BE407","v":1},{"$f":"'I_Series NERL'!BF407","v":1},{"$f":"'I_Series NERL'!BG407","v":1},{"$f":"'I_Series NERL'!BH407","v":1},{"$f":"'I_Series NERL'!BI407","v":1},{"$f":"'I_Series NERL'!BJ407","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E408","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G408","v":"%"},null,null,{"$f":"'I_Series NERL'!J408","v":0},null,{"$f":"'I_Series NERL'!L408","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y408","v":0},null,{"$f":"'I_Series NERL'!AA408","v":0},{"$f":"'I_Series NERL'!AB408","v":0},{"$f":"'I_Series NERL'!AC408","v":0},{"$f":"'I_Series NERL'!AD408","v":0},{"$f":"'I_Series NERL'!AE408","v":0},{"$f":"'I_Series NERL'!AF408","v":0},{"$f":"'I_Series NERL'!AG408","v":0},{"$f":"'I_Series NERL'!AH408","v":0},{"$f":"'I_Series NERL'!AI408","v":0},{"$f":"'I_Series NERL'!AJ408","v":0},{"$f":"'I_Series NERL'!AK408","v":0},{"$f":"'I_Series NERL'!AL408","v":0},{"$f":"'I_Series NERL'!AM408","v":0},{"$f":"'I_Series NERL'!AN408","v":0},{"$f":"'I_Series NERL'!AO408","v":0},{"$f":"'I_Series NERL'!AP408","v":0},{"$f":"'I_Series NERL'!AQ408","v":0},{"$f":"'I_Series NERL'!AR408","v":0},{"$f":"'I_Series NERL'!AS408","v":0},{"$f":"'I_Series NERL'!AT408","v":0},{"$f":"'I_Series NERL'!AU408","v":0},{"$f":"'I_Series NERL'!AV408","v":0},{"$f":"'I_Series NERL'!AW408","v":0},{"$f":"'I_Series NERL'!AX408","v":0},{"$f":"'I_Series NERL'!AY408","v":0},{"$f":"'I_Series NERL'!AZ408","v":0},{"$f":"'I_Series NERL'!BA408","v":0},{"$f":"'I_Series NERL'!BB408","v":0},{"$f":"'I_Series NERL'!BC408","v":0},{"$f":"'I_Series NERL'!BD408","v":0},{"$f":"'I_Series NERL'!BE408","v":0},{"$f":"'I_Series NERL'!BF408","v":0},{"$f":"'I_Series NERL'!BG408","v":0},{"$f":"'I_Series NERL'!BH408","v":0},{"$f":"'I_Series NERL'!BI408","v":0},{"$f":"'I_Series NERL'!BJ408","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E409","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G409","v":"%"},null,null,{"$f":"'I_Series NERL'!J409","v":0},null,{"$f":"'I_Series NERL'!L409","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y409","v":0},null,{"$f":"'I_Series NERL'!AA409","v":0},{"$f":"'I_Series NERL'!AB409","v":0},{"$f":"'I_Series NERL'!AC409","v":0},{"$f":"'I_Series NERL'!AD409","v":0},{"$f":"'I_Series NERL'!AE409","v":0},{"$f":"'I_Series NERL'!AF409","v":0},{"$f":"'I_Series NERL'!AG409","v":0},{"$f":"'I_Series NERL'!AH409","v":0},{"$f":"'I_Series NERL'!AI409","v":0},{"$f":"'I_Series NERL'!AJ409","v":0},{"$f":"'I_Series NERL'!AK409","v":0},{"$f":"'I_Series NERL'!AL409","v":0},{"$f":"'I_Series NERL'!AM409","v":0},{"$f":"'I_Series NERL'!AN409","v":0},{"$f":"'I_Series NERL'!AO409","v":0},{"$f":"'I_Series NERL'!AP409","v":0},{"$f":"'I_Series NERL'!AQ409","v":0},{"$f":"'I_Series NERL'!AR409","v":0},{"$f":"'I_Series NERL'!AS409","v":0},{"$f":"'I_Series NERL'!AT409","v":0},{"$f":"'I_Series NERL'!AU409","v":0},{"$f":"'I_Series NERL'!AV409","v":0},{"$f":"'I_Series NERL'!AW409","v":0},{"$f":"'I_Series NERL'!AX409","v":0},{"$f":"'I_Series NERL'!AY409","v":0},{"$f":"'I_Series NERL'!AZ409","v":0},{"$f":"'I_Series NERL'!BA409","v":0},{"$f":"'I_Series NERL'!BB409","v":0},{"$f":"'I_Series NERL'!BC409","v":0},{"$f":"'I_Series NERL'!BD409","v":0},{"$f":"'I_Series NERL'!BE409","v":0},{"$f":"'I_Series NERL'!BF409","v":0},{"$f":"'I_Series NERL'!BG409","v":0},{"$f":"'I_Series NERL'!BH409","v":0},{"$f":"'I_Series NERL'!BI409","v":0},{"$f":"'I_Series NERL'!BJ409","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E410","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G410","v":"%"},null,null,{"$f":"'I_Series NERL'!J410","v":0},null,{"$f":"'I_Series NERL'!L410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y410","v":0},null,{"$f":"'I_Series NERL'!AA410","v":0},{"$f":"'I_Series NERL'!AB410","v":0},{"$f":"'I_Series NERL'!AC410","v":0},{"$f":"'I_Series NERL'!AD410","v":0},{"$f":"'I_Series NERL'!AE410","v":0},{"$f":"'I_Series NERL'!AF410","v":0},{"$f":"'I_Series NERL'!AG410","v":0},{"$f":"'I_Series NERL'!AH410","v":0},{"$f":"'I_Series NERL'!AI410","v":0},{"$f":"'I_Series NERL'!AJ410","v":0},{"$f":"'I_Series NERL'!AK410","v":0},{"$f":"'I_Series NERL'!AL410","v":0},{"$f":"'I_Series NERL'!AM410","v":0},{"$f":"'I_Series NERL'!AN410","v":0},{"$f":"'I_Series NERL'!AO410","v":0},{"$f":"'I_Series NERL'!AP410","v":0},{"$f":"'I_Series NERL'!AQ410","v":0},{"$f":"'I_Series NERL'!AR410","v":0},{"$f":"'I_Series NERL'!AS410","v":0},{"$f":"'I_Series NERL'!AT410","v":0},{"$f":"'I_Series NERL'!AU410","v":0},{"$f":"'I_Series NERL'!AV410","v":0},{"$f":"'I_Series NERL'!AW410","v":0},{"$f":"'I_Series NERL'!AX410","v":0},{"$f":"'I_Series NERL'!AY410","v":0},{"$f":"'I_Series NERL'!AZ410","v":0},{"$f":"'I_Series NERL'!BA410","v":0},{"$f":"'I_Series NERL'!BB410","v":0},{"$f":"'I_Series NERL'!BC410","v":0},{"$f":"'I_Series NERL'!BD410","v":0},{"$f":"'I_Series NERL'!BE410","v":0},{"$f":"'I_Series NERL'!BF410","v":0},{"$f":"'I_Series NERL'!BG410","v":0},{"$f":"'I_Series NERL'!BH410","v":0},{"$f":"'I_Series NERL'!BI410","v":0},{"$f":"'I_Series NERL'!BJ410","v":0}]
[null,null,null,null,{"$f":"E357 & \" - \" & E$179","v":"Accounting Depreciation - 7 years - Category 9 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$179 * AA357","v":0},{"$f":"AB$179 * AB357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E358 & \" - \" & E$179","v":"Accounting Depreciation - 8 years - Category 9 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$179 * AA358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E359 & \" - \" & E$179","v":"Accounting Depreciation - 9 years - Category 9 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$179 * AA359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E360 & \" - \" & E$179","v":"Accounting Depreciation - 10 years - Category 9 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$179 * AA360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E361 & \" - \" & E$179","v":"Accounting Depreciation - 15 years - Category 9 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$179 * AA361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E367 & \" - \" & E$177","v":"Accounting Depreciation - 7 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA372:BJ372)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F367),$AA362:AA362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F367),$AA362:AB362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F367),$AA362:AC362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F367),$AA362:AD362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F367),$AA362:AE362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F367),$AA362:AF362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F367),$AA362:AG362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F367),$AA362:AH362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F367),$AA362:AI362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F367),$AA362:AJ362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F367),$AA362:AK362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F367),$AA362:AL362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F367),$AA362:AM362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F367),$AA362:AN362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F367),$AA362:AO362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F367),$AA362:AP362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F367),$AA362:AQ362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F367),$AA362:AR362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F367),$AA362:AS362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F367),$AA362:AT362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F367),$AA362:AU362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F367),$AA362:AV362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F367),$AA362:AW362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F367),$AA362:AX362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F367),$AA362:AY362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F367),$AA362:AZ362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F367),$AA362:BA362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F367),$AA362:BB362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F367),$AA362:BC362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F367),$AA362:BD362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F367),$AA362:BE362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F367),$AA362:BF362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F367),$AA362:BG362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F367),$AA362:BH362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F367),$AA362:BI362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F367),$AA362:BJ362) / IF($F367 = 0, 1, $F367) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E368 & \" - \" & E$177","v":"Accounting Depreciation - 8 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA373:BJ373)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F368),$AA363:AA363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F368),$AA363:AB363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F368),$AA363:AC363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F368),$AA363:AD363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F368),$AA363:AE363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F368),$AA363:AF363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F368),$AA363:AG363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F368),$AA363:AH363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F368),$AA363:AI363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F368),$AA363:AJ363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F368),$AA363:AK363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F368),$AA363:AL363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F368),$AA363:AM363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F368),$AA363:AN363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F368),$AA363:AO363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F368),$AA363:AP363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F368),$AA363:AQ363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F368),$AA363:AR363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F368),$AA363:AS363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F368),$AA363:AT363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F368),$AA363:AU363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F368),$AA363:AV363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F368),$AA363:AW363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F368),$AA363:AX363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F368),$AA363:AY363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F368),$AA363:AZ363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F368),$AA363:BA363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F368),$AA363:BB363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F368),$AA363:BC363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F368),$AA363:BD363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F368),$AA363:BE363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F368),$AA363:BF363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F368),$AA363:BG363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F368),$AA363:BH363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F368),$AA363:BI363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F368),$AA363:BJ363) / IF($F368 = 0, 1, $F368) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E369 & \" - \" & E$177","v":"Accounting Depreciation - 9 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA374:BJ374)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F369),$AA364:AA364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F369),$AA364:AB364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F369),$AA364:AC364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F369),$AA364:AD364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F369),$AA364:AE364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F369),$AA364:AF364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F369),$AA364:AG364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F369),$AA364:AH364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F369),$AA364:AI364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F369),$AA364:AJ364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F369),$AA364:AK364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F369),$AA364:AL364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F369),$AA364:AM364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F369),$AA364:AN364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F369),$AA364:AO364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F369),$AA364:AP364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F369),$AA364:AQ364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F369),$AA364:AR364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F369),$AA364:AS364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F369),$AA364:AT364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F369),$AA364:AU364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F369),$AA364:AV364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F369),$AA364:AW364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F369),$AA364:AX364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F369),$AA364:AY364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F369),$AA364:AZ364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F369),$AA364:BA364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F369),$AA364:BB364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F369),$AA364:BC364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F369),$AA364:BD364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F369),$AA364:BE364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F369),$AA364:BF364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F369),$AA364:BG364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F369),$AA364:BH364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F369),$AA364:BI364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F369),$AA364:BJ364) / IF($F369 = 0, 1, $F369) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E370 & \" - \" & E$177","v":"Accounting Depreciation - 10 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA375:BJ375)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F370),$AA365:AA365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F370),$AA365:AB365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F370),$AA365:AC365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F370),$AA365:AD365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F370),$AA365:AE365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F370),$AA365:AF365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F370),$AA365:AG365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F370),$AA365:AH365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F370),$AA365:AI365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F370),$AA365:AJ365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F370),$AA365:AK365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F370),$AA365:AL365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F370),$AA365:AM365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F370),$AA365:AN365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F370),$AA365:AO365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F370),$AA365:AP365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F370),$AA365:AQ365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F370),$AA365:AR365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F370),$AA365:AS365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F370),$AA365:AT365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F370),$AA365:AU365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F370),$AA365:AV365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F370),$AA365:AW365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F370),$AA365:AX365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F370),$AA365:AY365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F370),$AA365:AZ365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F370),$AA365:BA365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F370),$AA365:BB365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F370),$AA365:BC365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F370),$AA365:BD365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F370),$AA365:BE365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F370),$AA365:BF365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F370),$AA365:BG365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F370),$AA365:BH365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F370),$AA365:BI365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F370),$AA365:BJ365) / IF($F370 = 0, 1, $F370) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E371 & \" - \" & E$177","v":"Accounting Depreciation - 15 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA376:BJ376)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F371),$AA366:AA366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F371),$AA366:AB366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F371),$AA366:AC366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F371),$AA366:AD366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F371),$AA366:AE366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F371),$AA366:AF366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F371),$AA366:AG366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F371),$AA366:AH366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F371),$AA366:AI366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F371),$AA366:AJ366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F371),$AA366:AK366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F371),$AA366:AL366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F371),$AA366:AM366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F371),$AA366:AN366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F371),$AA366:AO366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F371),$AA366:AP366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F371),$AA366:AQ366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F371),$AA366:AR366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F371),$AA366:AS366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F371),$AA366:AT366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F371),$AA366:AU366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F371),$AA366:AV366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F371),$AA366:AW366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F371),$AA366:AX366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F371),$AA366:AY366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F371),$AA366:AZ366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F371),$AA366:BA366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F371),$AA366:BB366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F371),$AA366:BC366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F371),$AA366:BD366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F371),$AA366:BE366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F371),$AA366:BF366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F371),$AA366:BG366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F371),$AA366:BH366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F371),$AA366:BI366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F371),$AA366:BJ366) / IF($F371 = 0, 1, $F371) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 9 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA372:AA376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E427","v":"Accounting Depreciation - 7 years"},null,{"$f":"'I_Series NERL'!G427","v":"%"},null,null,{"$f":"'I_Series NERL'!J427","v":0},null,{"$f":"'I_Series NERL'!L427","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y427","v":0},null,{"$f":"'I_Series NERL'!AA427","v":0},{"$f":"'I_Series NERL'!AB427","v":0},{"$f":"'I_Series NERL'!AC427","v":0},{"$f":"'I_Series NERL'!AD427","v":0},{"$f":"'I_Series NERL'!AE427","v":0},{"$f":"'I_Series NERL'!AF427","v":0},{"$f":"'I_Series NERL'!AG427","v":0},{"$f":"'I_Series NERL'!AH427","v":0},{"$f":"'I_Series NERL'!AI427","v":0},{"$f":"'I_Series NERL'!AJ427","v":0},{"$f":"'I_Series NERL'!AK427","v":0},{"$f":"'I_Series NERL'!AL427","v":0},{"$f":"'I_Series NERL'!AM427","v":0},{"$f":"'I_Series NERL'!AN427","v":0},{"$f":"'I_Series NERL'!AO427","v":0},{"$f":"'I_Series NERL'!AP427","v":0},{"$f":"'I_Series NERL'!AQ427","v":0},{"$f":"'I_Series NERL'!AR427","v":0},{"$f":"'I_Series NERL'!AS427","v":0},{"$f":"'I_Series NERL'!AT427","v":0},{"$f":"'I_Series NERL'!AU427","v":0},{"$f":"'I_Series NERL'!AV427","v":0},{"$f":"'I_Series NERL'!AW427","v":0},{"$f":"'I_Series NERL'!AX427","v":0},{"$f":"'I_Series NERL'!AY427","v":0},{"$f":"'I_Series NERL'!AZ427","v":0},{"$f":"'I_Series NERL'!BA427","v":0},{"$f":"'I_Series NERL'!BB427","v":0},{"$f":"'I_Series NERL'!BC427","v":0},{"$f":"'I_Series NERL'!BD427","v":0},{"$f":"'I_Series NERL'!BE427","v":0},{"$f":"'I_Series NERL'!BF427","v":0},{"$f":"'I_Series NERL'!BG427","v":0},{"$f":"'I_Series NERL'!BH427","v":0},{"$f":"'I_Series NERL'!BI427","v":0},{"$f":"'I_Series NERL'!BJ427","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E428","v":"Accounting Depreciation - 8 years"},null,{"$f":"'I_Series NERL'!G428","v":"%"},null,null,{"$f":"'I_Series NERL'!J428","v":"CAA"},null,{"$f":"'I_Series NERL'!L428","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y428","v":0},null,{"$f":"'I_Series NERL'!AA428","v":1},{"$f":"'I_Series NERL'!AB428","v":1},{"$f":"'I_Series NERL'!AC428","v":1},{"$f":"'I_Series NERL'!AD428","v":1},{"$f":"'I_Series NERL'!AE428","v":1},{"$f":"'I_Series NERL'!AF428","v":1},{"$f":"'I_Series NERL'!AG428","v":1},{"$f":"'I_Series NERL'!AH428","v":1},{"$f":"'I_Series NERL'!AI428","v":1},{"$f":"'I_Series NERL'!AJ428","v":1},{"$f":"'I_Series NERL'!AK428","v":1},{"$f":"'I_Series NERL'!AL428","v":1},{"$f":"'I_Series NERL'!AM428","v":1},{"$f":"'I_Series NERL'!AN428","v":1},{"$f":"'I_Series NERL'!AO428","v":1},{"$f":"'I_Series NERL'!AP428","v":1},{"$f":"'I_Series NERL'!AQ428","v":1},{"$f":"'I_Series NERL'!AR428","v":1},{"$f":"'I_Series NERL'!AS428","v":1},{"$f":"'I_Series NERL'!AT428","v":1},{"$f":"'I_Series NERL'!AU428","v":1},{"$f":"'I_Series NERL'!AV428","v":1},{"$f":"'I_Series NERL'!AW428","v":1},{"$f":"'I_Series NERL'!AX428","v":1},{"$f":"'I_Series NERL'!AY428","v":1},{"$f":"'I_Series NERL'!AZ428","v":1},{"$f":"'I_Series NERL'!BA428","v":1},{"$f":"'I_Series NERL'!BB428","v":1},{"$f":"'I_Series NERL'!BC428","v":1},{"$f":"'I_Series NERL'!BD428","v":1},{"$f":"'I_Series NERL'!BE428","v":1},{"$f":"'I_Series NERL'!BF428","v":1},{"$f":"'I_Series NERL'!BG428","v":1},{"$f":"'I_Series NERL'!BH428","v":1},{"$f":"'I_Series NERL'!BI428","v":1},{"$f":"'I_Series NERL'!BJ428","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E429","v":"Accounting Depreciation - 9 years"},null,{"$f":"'I_Series NERL'!G429","v":"%"},null,null,{"$f":"'I_Series NERL'!J429","v":0},null,{"$f":"'I_Series NERL'!L429","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y429","v":0},null,{"$f":"'I_Series NERL'!AA429","v":0},{"$f":"'I_Series NERL'!AB429","v":0},{"$f":"'I_Series NERL'!AC429","v":0},{"$f":"'I_Series NERL'!AD429","v":0},{"$f":"'I_Series NERL'!AE429","v":0},{"$f":"'I_Series NERL'!AF429","v":0},{"$f":"'I_Series NERL'!AG429","v":0},{"$f":"'I_Series NERL'!AH429","v":0},{"$f":"'I_Series NERL'!AI429","v":0},{"$f":"'I_Series NERL'!AJ429","v":0},{"$f":"'I_Series NERL'!AK429","v":0},{"$f":"'I_Series NERL'!AL429","v":0},{"$f":"'I_Series NERL'!AM429","v":0},{"$f":"'I_Series NERL'!AN429","v":0},{"$f":"'I_Series NERL'!AO429","v":0},{"$f":"'I_Series NERL'!AP429","v":0},{"$f":"'I_Series NERL'!AQ429","v":0},{"$f":"'I_Series NERL'!AR429","v":0},{"$f":"'I_Series NERL'!AS429","v":0},{"$f":"'I_Series NERL'!AT429","v":0},{"$f":"'I_Series NERL'!AU429","v":0},{"$f":"'I_Series NERL'!AV429","v":0},{"$f":"'I_Series NERL'!AW429","v":0},{"$f":"'I_Series NERL'!AX429","v":0},{"$f":"'I_Series NERL'!AY429","v":0},{"$f":"'I_Series NERL'!AZ429","v":0},{"$f":"'I_Series NERL'!BA429","v":0},{"$f":"'I_Series NERL'!BB429","v":0},{"$f":"'I_Series NERL'!BC429","v":0},{"$f":"'I_Series NERL'!BD429","v":0},{"$f":"'I_Series NERL'!BE429","v":0},{"$f":"'I_Series NERL'!BF429","v":0},{"$f":"'I_Series NERL'!BG429","v":0},{"$f":"'I_Series NERL'!BH429","v":0},{"$f":"'I_Series NERL'!BI429","v":0},{"$f":"'I_Series NERL'!BJ429","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E430","v":"Accounting Depreciation - 10 years"},null,{"$f":"'I_Series NERL'!G430","v":"%"},null,null,{"$f":"'I_Series NERL'!J430","v":0},null,{"$f":"'I_Series NERL'!L430","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y430","v":0},null,{"$f":"'I_Series NERL'!AA430","v":0},{"$f":"'I_Series NERL'!AB430","v":0},{"$f":"'I_Series NERL'!AC430","v":0},{"$f":"'I_Series NERL'!AD430","v":0},{"$f":"'I_Series NERL'!AE430","v":0},{"$f":"'I_Series NERL'!AF430","v":0},{"$f":"'I_Series NERL'!AG430","v":0},{"$f":"'I_Series NERL'!AH430","v":0},{"$f":"'I_Series NERL'!AI430","v":0},{"$f":"'I_Series NERL'!AJ430","v":0},{"$f":"'I_Series NERL'!AK430","v":0},{"$f":"'I_Series NERL'!AL430","v":0},{"$f":"'I_Series NERL'!AM430","v":0},{"$f":"'I_Series NERL'!AN430","v":0},{"$f":"'I_Series NERL'!AO430","v":0},{"$f":"'I_Series NERL'!AP430","v":0},{"$f":"'I_Series NERL'!AQ430","v":0},{"$f":"'I_Series NERL'!AR430","v":0},{"$f":"'I_Series NERL'!AS430","v":0},{"$f":"'I_Series NERL'!AT430","v":0},{"$f":"'I_Series NERL'!AU430","v":0},{"$f":"'I_Series NERL'!AV430","v":0},{"$f":"'I_Series NERL'!AW430","v":0},{"$f":"'I_Series NERL'!AX430","v":0},{"$f":"'I_Series NERL'!AY430","v":0},{"$f":"'I_Series NERL'!AZ430","v":0},{"$f":"'I_Series NERL'!BA430","v":0},{"$f":"'I_Series NERL'!BB430","v":0},{"$f":"'I_Series NERL'!BC430","v":0},{"$f":"'I_Series NERL'!BD430","v":0},{"$f":"'I_Series NERL'!BE430","v":0},{"$f":"'I_Series NERL'!BF430","v":0},{"$f":"'I_Series NERL'!BG430","v":0},{"$f":"'I_Series NERL'!BH430","v":0},{"$f":"'I_Series NERL'!BI430","v":0},{"$f":"'I_Series NERL'!BJ430","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E431","v":"Accounting Depreciation - 15 years"},null,{"$f":"'I_Series NERL'!G431","v":"%"},null,null,{"$f":"'I_Series NERL'!J431","v":0},null,{"$f":"'I_Series NERL'!L431","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y431","v":0},null,{"$f":"'I_Series NERL'!AA431","v":0},{"$f":"'I_Series NERL'!AB431","v":0},{"$f":"'I_Series NERL'!AC431","v":0},{"$f":"'I_Series NERL'!AD431","v":0},{"$f":"'I_Series NERL'!AE431","v":0},{"$f":"'I_Series NERL'!AF431","v":0},{"$f":"'I_Series NERL'!AG431","v":0},{"$f":"'I_Series NERL'!AH431","v":0},{"$f":"'I_Series NERL'!AI431","v":0},{"$f":"'I_Series NERL'!AJ431","v":0},{"$f":"'I_Series NERL'!AK431","v":0},{"$f":"'I_Series NERL'!AL431","v":0},{"$f":"'I_Series NERL'!AM431","v":0},{"$f":"'I_Series NERL'!AN431","v":0},{"$f":"'I_Series NERL'!AO431","v":0},{"$f":"'I_Series NERL'!AP431","v":0},{"$f":"'I_Series NERL'!AQ431","v":0},{"$f":"'I_Series NERL'!AR431","v":0},{"$f":"'I_Series NERL'!AS431","v":0},{"$f":"'I_Series NERL'!AT431","v":0},{"$f":"'I_Series NERL'!AU431","v":0},{"$f":"'I_Series NERL'!AV431","v":0},{"$f":"'I_Series NERL'!AW431","v":0},{"$f":"'I_Series NERL'!AX431","v":0},{"$f":"'I_Series NERL'!AY431","v":0},{"$f":"'I_Series NERL'!AZ431","v":0},{"$f":"'I_Series NERL'!BA431","v":0},{"$f":"'I_Series NERL'!BB431","v":0},{"$f":"'I_Series NERL'!BC431","v":0},{"$f":"'I_Series NERL'!BD431","v":0},{"$f":"'I_Series NERL'!BE431","v":0},{"$f":"'I_Series NERL'!BF431","v":0},{"$f":"'I_Series NERL'!BG431","v":0},{"$f":"'I_Series NERL'!BH431","v":0},{"$f":"'I_Series NERL'!BI431","v":0},{"$f":"'I_Series NERL'!BJ431","v":0}]
[null,null,null,null,{"$f":"E379 & \" - \" & E$180","v":"Accounting Depreciation - 7 years - Category 10 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$180 * AA379","v":0},{"$f":"AB$180 * AB379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E380 & \" - \" & E$180","v":"Accounting Depreciation - 8 years - Category 10 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$180 * AA380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E381 & \" - \" & E$180","v":"Accounting Depreciation - 9 years - Category 10 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$180 * AA381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E382 & \" - \" & E$180","v":"Accounting Depreciation - 10 years - Category 10 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$180 * AA382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E383 & \" - \" & E$180","v":"Accounting Depreciation - 15 years - Category 10 additions (Oceanic)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$180 * AA383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$53","v":"Accounting Depreciation - 7 years"},{"$f":"'I_InputSets NERL'!F$53","v":7},{"$f":"'I_InputSets NERL'!G$53","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$54","v":"Accounting Depreciation - 8 years"},{"$f":"'I_InputSets NERL'!F$54","v":8},{"$f":"'I_InputSets NERL'!G$54","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$55","v":"Accounting Depreciation - 9 years"},{"$f":"'I_InputSets NERL'!F$55","v":9},{"$f":"'I_InputSets NERL'!G$55","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$56","v":"Accounting Depreciation - 10 years"},{"$f":"'I_InputSets NERL'!F$56","v":10},{"$f":"'I_InputSets NERL'!G$56","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$57","v":"Accounting Depreciation - 15 years"},{"$f":"'I_InputSets NERL'!F$57","v":15},{"$f":"'I_InputSets NERL'!G$57","v":"years"}]
[null,null,null,null,{"$f":"E389 & \" - \" & E$177","v":"Accounting Depreciation - 7 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA394:BJ394)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F389),$AA384:AA384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F389),$AA384:AB384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F389),$AA384:AC384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F389),$AA384:AD384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F389),$AA384:AE384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F389),$AA384:AF384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F389),$AA384:AG384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F389),$AA384:AH384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F389),$AA384:AI384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F389),$AA384:AJ384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F389),$AA384:AK384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F389),$AA384:AL384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F389),$AA384:AM384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F389),$AA384:AN384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F389),$AA384:AO384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F389),$AA384:AP384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F389),$AA384:AQ384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F389),$AA384:AR384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F389),$AA384:AS384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F389),$AA384:AT384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F389),$AA384:AU384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F389),$AA384:AV384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F389),$AA384:AW384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F389),$AA384:AX384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F389),$AA384:AY384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F389),$AA384:AZ384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F389),$AA384:BA384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F389),$AA384:BB384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F389),$AA384:BC384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F389),$AA384:BD384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F389),$AA384:BE384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F389),$AA384:BF384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F389),$AA384:BG384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F389),$AA384:BH384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F389),$AA384:BI384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F389),$AA384:BJ384) / IF($F389 = 0, 1, $F389) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E390 & \" - \" & E$177","v":"Accounting Depreciation - 8 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA395:BJ395)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F390),$AA385:AA385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F390),$AA385:AB385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F390),$AA385:AC385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F390),$AA385:AD385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F390),$AA385:AE385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F390),$AA385:AF385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F390),$AA385:AG385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F390),$AA385:AH385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F390),$AA385:AI385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F390),$AA385:AJ385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F390),$AA385:AK385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F390),$AA385:AL385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F390),$AA385:AM385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F390),$AA385:AN385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F390),$AA385:AO385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F390),$AA385:AP385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F390),$AA385:AQ385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F390),$AA385:AR385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F390),$AA385:AS385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F390),$AA385:AT385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F390),$AA385:AU385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F390),$AA385:AV385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F390),$AA385:AW385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F390),$AA385:AX385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F390),$AA385:AY385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F390),$AA385:AZ385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F390),$AA385:BA385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F390),$AA385:BB385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F390),$AA385:BC385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F390),$AA385:BD385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F390),$AA385:BE385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F390),$AA385:BF385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F390),$AA385:BG385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F390),$AA385:BH385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F390),$AA385:BI385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F390),$AA385:BJ385) / IF($F390 = 0, 1, $F390) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E391 & \" - \" & E$177","v":"Accounting Depreciation - 9 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA396:BJ396)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F391),$AA386:AA386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F391),$AA386:AB386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F391),$AA386:AC386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F391),$AA386:AD386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F391),$AA386:AE386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F391),$AA386:AF386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F391),$AA386:AG386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F391),$AA386:AH386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F391),$AA386:AI386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F391),$AA386:AJ386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F391),$AA386:AK386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F391),$AA386:AL386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F391),$AA386:AM386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F391),$AA386:AN386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F391),$AA386:AO386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F391),$AA386:AP386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F391),$AA386:AQ386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F391),$AA386:AR386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F391),$AA386:AS386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F391),$AA386:AT386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F391),$AA386:AU386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F391),$AA386:AV386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F391),$AA386:AW386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F391),$AA386:AX386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F391),$AA386:AY386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F391),$AA386:AZ386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F391),$AA386:BA386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F391),$AA386:BB386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F391),$AA386:BC386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F391),$AA386:BD386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F391),$AA386:BE386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F391),$AA386:BF386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F391),$AA386:BG386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F391),$AA386:BH386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F391),$AA386:BI386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F391),$AA386:BJ386) / IF($F391 = 0, 1, $F391) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E392 & \" - \" & E$177","v":"Accounting Depreciation - 10 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA397:BJ397)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F392),$AA387:AA387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F392),$AA387:AB387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F392),$AA387:AC387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F392),$AA387:AD387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F392),$AA387:AE387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F392),$AA387:AF387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F392),$AA387:AG387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F392),$AA387:AH387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F392),$AA387:AI387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F392),$AA387:AJ387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F392),$AA387:AK387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F392),$AA387:AL387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F392),$AA387:AM387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F392),$AA387:AN387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F392),$AA387:AO387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F392),$AA387:AP387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F392),$AA387:AQ387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F392),$AA387:AR387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F392),$AA387:AS387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F392),$AA387:AT387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F392),$AA387:AU387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F392),$AA387:AV387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F392),$AA387:AW387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F392),$AA387:AX387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F392),$AA387:AY387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F392),$AA387:AZ387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F392),$AA387:BA387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F392),$AA387:BB387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F392),$AA387:BC387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F392),$AA387:BD387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F392),$AA387:BE387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F392),$AA387:BF387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F392),$AA387:BG387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F392),$AA387:BH387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F392),$AA387:BI387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F392),$AA387:BJ387) / IF($F392 = 0, 1, $F392) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E393 & \" - \" & E$177","v":"Accounting Depreciation - 15 years - Category 7 additions (Oceanic)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA398:BJ398)","v":0},null,{"$f":"SUMIF($AA$11:AA$11,\">\"&(AA$11-$F393),$AA388:AA388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AB$11,\">\"&(AB$11-$F393),$AA388:AB388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AC$11,\">\"&(AC$11-$F393),$AA388:AC388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AD$11,\">\"&(AD$11-$F393),$AA388:AD388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AE$11,\">\"&(AE$11-$F393),$AA388:AE388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AF$11,\">\"&(AF$11-$F393),$AA388:AF388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AG$11,\">\"&(AG$11-$F393),$AA388:AG388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AH$11,\">\"&(AH$11-$F393),$AA388:AH388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AI$11,\">\"&(AI$11-$F393),$AA388:AI388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AJ$11,\">\"&(AJ$11-$F393),$AA388:AJ388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AK$11,\">\"&(AK$11-$F393),$AA388:AK388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AL$11,\">\"&(AL$11-$F393),$AA388:AL388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AM$11,\">\"&(AM$11-$F393),$AA388:AM388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AN$11,\">\"&(AN$11-$F393),$AA388:AN388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AO$11,\">\"&(AO$11-$F393),$AA388:AO388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AP$11,\">\"&(AP$11-$F393),$AA388:AP388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AQ$11,\">\"&(AQ$11-$F393),$AA388:AQ388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AR$11,\">\"&(AR$11-$F393),$AA388:AR388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AS$11,\">\"&(AS$11-$F393),$AA388:AS388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AT$11,\">\"&(AT$11-$F393),$AA388:AT388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AU$11,\">\"&(AU$11-$F393),$AA388:AU388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AV$11,\">\"&(AV$11-$F393),$AA388:AV388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AW$11,\">\"&(AW$11-$F393),$AA388:AW388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AX$11,\">\"&(AX$11-$F393),$AA388:AX388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AY$11,\">\"&(AY$11-$F393),$AA388:AY388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:AZ$11,\">\"&(AZ$11-$F393),$AA388:AZ388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BA$11,\">\"&(BA$11-$F393),$AA388:BA388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BB$11,\">\"&(BB$11-$F393),$AA388:BB388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BC$11,\">\"&(BC$11-$F393),$AA388:BC388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BD$11,\">\"&(BD$11-$F393),$AA388:BD388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BE$11,\">\"&(BE$11-$F393),$AA388:BE388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BF$11,\">\"&(BF$11-$F393),$AA388:BF388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BG$11,\">\"&(BG$11-$F393),$AA388:BG388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BH$11,\">\"&(BH$11-$F393),$AA388:BH388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BI$11,\">\"&(BI$11-$F393),$AA388:BI388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0},{"$f":"SUMIF($AA$11:BJ$11,\">\"&(BJ$11-$F393),$AA388:BJ388) / IF($F393 = 0, 1, $F393) * SignSwitch","v":0}]
[null,null,null,null,"Total Category 10 Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA394:AA398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Summary"]
[null,null,null,null,{"$f":"E201","v":"Total Category 1 Depreciation"},null,{"$f":"G201","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-68.392147927829953,-292.17141786215313,-590.49825253120309,-893.5488150251125,-1277.9822121819957,-1659.3155311872356,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-1967.952157370092,-1744.1728874357689,-1445.8460527667191,-1142.7954902728097,-758.36209311592654,-377.02877411068675,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E223","v":"Total Category 2 Depreciation"},null,{"$f":"G223","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E245","v":"Total Category 3 Depreciation"},null,{"$f":"G245","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E267","v":"Total Category 4 Depreciation"},null,{"$f":"G267","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E289","v":"Total Category 5 Depreciation"},null,{"$f":"G289","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E311","v":"Total Category 6 Depreciation"},null,{"$f":"G311","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E333","v":"Total Category 7 Depreciation"},null,{"$f":"G333","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E355","v":"Total Category 8 Depreciation"},null,{"$f":"G355","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E377","v":"Total Category 9 Depreciation"},null,{"$f":"G377","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E399","v":"Total Category 10 Depreciation"},null,{"$f":"G399","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation (Accounting) Charge - Additions Oceanic",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA412:AT412)","v":-21072.66281909891},null,{"$f":"SUM(AA402:AA411)","v":0},{"$f":"SUM(AB402:AB411)","v":0},0,0,0,0,-68.392147927829953,-292.17141786215313,-590.49825253120309,-893.5488150251125,-1277.9822121819957,-1659.3155311872356,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-1967.952157370092,-1744.1728874357689,-1445.8460527667191,-1142.7954902728097,-758.36209311592654,-377.02877411068675,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E412 & \" POS\"","v":"Depreciation (Accounting) Charge - Additions Oceanic POS"},null,{"$f":"G412","v":"£'000 "},{"$f":"H412","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA413:AT413)","v":21072.66281909891},null,{"$f":"AA412 * SignSwitch","v":0},0,0,0,0,0,68.392147927829953,292.17141786215313,590.49825253120309,893.5488150251125,1277.9822121819957,1659.3155311872356,2036.3443052979223,2036.3443052979223,2036.3443052979223,2036.3443052979223,2036.3443052979223,2036.3443052979223,2036.3443052979223,2036.3443052979223,2036.3443052979223,1967.952157370092,1744.1728874357689,1445.8460527667191,1142.7954902728097,758.36209311592654,377.02877411068675,0,0,0,0,0,0,0,0,0]
[]
["Disposal Proceeds"]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$170","v":"Oceanic Fixed Asset - disposal proceeds - Actual"},null,{"$f":"I_Actuals!G$170","v":"£'000 "},{"$f":"I_Actuals!H$170","v":"Nominal"},{"$f":"I_Actuals!I$170","v":"Enter as positive."},{"$f":"I_Actuals!J$170","v":0},null,{"$f":"I_Actuals!L$170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$170","v":0},null,{"$f":"I_Actuals!AA$170","v":0},{"$f":"I_Actuals!AB$170","v":0},{"$f":"I_Actuals!AC$170","v":0},{"$f":"I_Actuals!AD$170","v":0},{"$f":"I_Actuals!AE$170","v":0},{"$f":"I_Actuals!AF$170","v":0},{"$f":"I_Actuals!AG$170","v":0},{"$f":"I_Actuals!AH$170","v":0},{"$f":"I_Actuals!AI$170","v":0},{"$f":"I_Actuals!AJ$170","v":0},{"$f":"I_Actuals!AK$170","v":0},{"$f":"I_Actuals!AL$170","v":0},{"$f":"I_Actuals!AM$170","v":0},{"$f":"I_Actuals!AN$170","v":0},{"$f":"I_Actuals!AO$170","v":0},{"$f":"I_Actuals!AP$170","v":0},{"$f":"I_Actuals!AQ$170","v":0},{"$f":"I_Actuals!AR$170","v":0},{"$f":"I_Actuals!AS$170","v":0},{"$f":"I_Actuals!AT$170","v":0},{"$f":"I_Actuals!AU$170","v":0},{"$f":"I_Actuals!AV$170","v":0},{"$f":"I_Actuals!AW$170","v":0},{"$f":"I_Actuals!AX$170","v":0},{"$f":"I_Actuals!AY$170","v":0},{"$f":"I_Actuals!AZ$170","v":0},{"$f":"I_Actuals!BA$170","v":0},{"$f":"I_Actuals!BB$170","v":0},{"$f":"I_Actuals!BC$170","v":0},{"$f":"I_Actuals!BD$170","v":0},{"$f":"I_Actuals!BE$170","v":0},{"$f":"I_Actuals!BF$170","v":0},{"$f":"I_Actuals!BG$170","v":0},{"$f":"I_Actuals!BH$170","v":0},{"$f":"I_Actuals!BI$170","v":0},{"$f":"I_Actuals!BJ$170","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$316","v":"Oceanic fixed assets - disposals"},null,{"$f":"'I_Series Oceanic'!G$316","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$316","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I$316","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J$316","v":0},null,{"$f":"'I_Series Oceanic'!L$316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$316","v":0},null,{"$f":"'I_Series Oceanic'!AA$316","v":0},{"$f":"'I_Series Oceanic'!AB$316","v":0},{"$f":"'I_Series Oceanic'!AC$316","v":0},{"$f":"'I_Series Oceanic'!AD$316","v":0},{"$f":"'I_Series Oceanic'!AE$316","v":0},{"$f":"'I_Series Oceanic'!AF$316","v":0},{"$f":"'I_Series Oceanic'!AG$316","v":0},{"$f":"'I_Series Oceanic'!AH$316","v":0},{"$f":"'I_Series Oceanic'!AI$316","v":0},{"$f":"'I_Series Oceanic'!AJ$316","v":0},{"$f":"'I_Series Oceanic'!AK$316","v":0},{"$f":"'I_Series Oceanic'!AL$316","v":0},{"$f":"'I_Series Oceanic'!AM$316","v":0},{"$f":"'I_Series Oceanic'!AN$316","v":0},{"$f":"'I_Series Oceanic'!AO$316","v":0},{"$f":"'I_Series Oceanic'!AP$316","v":0},{"$f":"'I_Series Oceanic'!AQ$316","v":0},{"$f":"'I_Series Oceanic'!AR$316","v":0},{"$f":"'I_Series Oceanic'!AS$316","v":0},{"$f":"'I_Series Oceanic'!AT$316","v":0},{"$f":"'I_Series Oceanic'!AU$316","v":0},{"$f":"'I_Series Oceanic'!AV$316","v":0},{"$f":"'I_Series Oceanic'!AW$316","v":0},{"$f":"'I_Series Oceanic'!AX$316","v":0},{"$f":"'I_Series Oceanic'!AY$316","v":0},{"$f":"'I_Series Oceanic'!AZ$316","v":0},{"$f":"'I_Series Oceanic'!BA$316","v":0},{"$f":"'I_Series Oceanic'!BB$316","v":0},{"$f":"'I_Series Oceanic'!BC$316","v":0},{"$f":"'I_Series Oceanic'!BD$316","v":0},{"$f":"'I_Series Oceanic'!BE$316","v":0},{"$f":"'I_Series Oceanic'!BF$316","v":0},{"$f":"'I_Series Oceanic'!BG$316","v":0},{"$f":"'I_Series Oceanic'!BH$316","v":0},{"$f":"'I_Series Oceanic'!BI$316","v":0},{"$f":"'I_Series Oceanic'!BJ$316","v":0}]
[null,null,null,null,{"$f":"C_Index!E$237","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$237","v":"Index"},{"$f":"C_Index!H$237","v":"RPI 2020"},null,{"$f":"C_Index!J$237","v":0},null,{"$f":"C_Index!L$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$237","v":0},null,{"$f":"C_Index!AA$237","v":0.88196833158029397},{"$f":"C_Index!AB$237","v":0.89734769878045306},{"$f":"C_Index!AC$237","v":0.92949938880518512},{"$f":"C_Index!AD$237","v":0.96057082752935141},{"$f":"C_Index!AE$237","v":0.98518918611592798},{"$f":"C_Index!AF$237","v":1},{"$f":"C_Index!AG$237","v":1.0404525684396053},{"$f":"C_Index!AH$237","v":1.1609858714500951},{"$f":"C_Index!AI$237","v":1.2641351098729281},{"$f":"C_Index!AJ$237","v":1.2846418790687095},{"$f":"C_Index!AK$237","v":1.2971353512238111},{"$f":"C_Index!AL$237","v":1.3195576771754272},{"$f":"C_Index!AM$237","v":1.3565319254058053},{"$f":"C_Index!AN$237","v":1.3945421988557309},{"$f":"C_Index!AO$237","v":1.4336175271419489},{"$f":"C_Index!AP$237","v":1.4737877532963912},{"$f":"C_Index!AQ$237","v":1.5150835565582197},{"$f":"C_Index!AR$237","v":1.5575364758045076},{"$f":"C_Index!AS$237","v":1.60117893363745},{"$f":"C_Index!AT$237","v":1.6460442611465049},{"$f":"C_Index!AU$237","v":1.692166723364372},{"$f":"C_Index!AV$237","v":1.7395815454362549},{"$f":"C_Index!AW$237","v":1.7883249395223884},{"$f":"C_Index!AX$237","v":1.8384341324543818},{"$f":"C_Index!AY$237","v":1.8899473941664968},{"$f":"C_Index!AZ$237","v":1.9429040669235742},{"$f":"C_Index!BA$237","v":1.9973445953679347},{"$f":"C_Index!BB$237","v":2.053310557408198},{"$f":"C_Index!BC$237","v":2.1108446959736118},{"$f":"C_Index!BD$237","v":2.1699909516581442},{"$f":"C_Index!BE$237","v":2.2307944962792678},{"$f":"C_Index!BF$237","v":2.2933017673770704},{"$f":"C_Index!BG$237","v":2.3575605036800322},{"$f":"C_Index!BH$237","v":2.423619781564565},{"$f":"C_Index!BI$237","v":2.4915300525361532},{"$f":"C_Index!BJ$237","v":2.5613431817607211}]
[null,null,null,null,"Oceanic Fixed Asset - disposal proceeds",null,"£'000","Nominal","IE and CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA417,AA418,AA419 * AA420)","v":0},{"$f":"IF(AB417,AB418,AB419 * AB420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Deferred Income from Grants and other contributions"]
[]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$174","v":"Oceanic - Grant and other contributions received - Actual"},null,{"$f":"I_Actuals!G$174","v":"£'000 "},{"$f":"I_Actuals!H$174","v":"Nominal"},{"$f":"I_Actuals!I$174","v":"Enter as positive."},{"$f":"I_Actuals!J$174","v":0},null,{"$f":"I_Actuals!L$174","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$174","v":0},null,{"$f":"I_Actuals!AA$174","v":0},{"$f":"I_Actuals!AB$174","v":0},{"$f":"I_Actuals!AC$174","v":0},{"$f":"I_Actuals!AD$174","v":0},{"$f":"I_Actuals!AE$174","v":0},{"$f":"I_Actuals!AF$174","v":0},{"$f":"I_Actuals!AG$174","v":0},{"$f":"I_Actuals!AH$174","v":0},{"$f":"I_Actuals!AI$174","v":0},{"$f":"I_Actuals!AJ$174","v":0},{"$f":"I_Actuals!AK$174","v":0},{"$f":"I_Actuals!AL$174","v":0},{"$f":"I_Actuals!AM$174","v":0},{"$f":"I_Actuals!AN$174","v":0},{"$f":"I_Actuals!AO$174","v":0},{"$f":"I_Actuals!AP$174","v":0},{"$f":"I_Actuals!AQ$174","v":0},{"$f":"I_Actuals!AR$174","v":0},{"$f":"I_Actuals!AS$174","v":0},{"$f":"I_Actuals!AT$174","v":0},{"$f":"I_Actuals!AU$174","v":0},{"$f":"I_Actuals!AV$174","v":0},{"$f":"I_Actuals!AW$174","v":0},{"$f":"I_Actuals!AX$174","v":0},{"$f":"I_Actuals!AY$174","v":0},{"$f":"I_Actuals!AZ$174","v":0},{"$f":"I_Actuals!BA$174","v":0},{"$f":"I_Actuals!BB$174","v":0},{"$f":"I_Actuals!BC$174","v":0},{"$f":"I_Actuals!BD$174","v":0},{"$f":"I_Actuals!BE$174","v":0},{"$f":"I_Actuals!BF$174","v":0},{"$f":"I_Actuals!BG$174","v":0},{"$f":"I_Actuals!BH$174","v":0},{"$f":"I_Actuals!BI$174","v":0},{"$f":"I_Actuals!BJ$174","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$317","v":"Oceanic fixed assets - Grants or other contributions"},null,{"$f":"'I_Series Oceanic'!G$317","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$317","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I$317","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J$317","v":0},null,{"$f":"'I_Series Oceanic'!L$317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$317","v":0},null,{"$f":"'I_Series Oceanic'!AA$317","v":0},{"$f":"'I_Series Oceanic'!AB$317","v":0},{"$f":"'I_Series Oceanic'!AC$317","v":0},{"$f":"'I_Series Oceanic'!AD$317","v":0},{"$f":"'I_Series Oceanic'!AE$317","v":0},{"$f":"'I_Series Oceanic'!AF$317","v":0},{"$f":"'I_Series Oceanic'!AG$317","v":0},{"$f":"'I_Series Oceanic'!AH$317","v":0},{"$f":"'I_Series Oceanic'!AI$317","v":0},{"$f":"'I_Series Oceanic'!AJ$317","v":0},{"$f":"'I_Series Oceanic'!AK$317","v":0},{"$f":"'I_Series Oceanic'!AL$317","v":0},{"$f":"'I_Series Oceanic'!AM$317","v":0},{"$f":"'I_Series Oceanic'!AN$317","v":0},{"$f":"'I_Series Oceanic'!AO$317","v":0},{"$f":"'I_Series Oceanic'!AP$317","v":0},{"$f":"'I_Series Oceanic'!AQ$317","v":0},{"$f":"'I_Series Oceanic'!AR$317","v":0},{"$f":"'I_Series Oceanic'!AS$317","v":0},{"$f":"'I_Series Oceanic'!AT$317","v":0},{"$f":"'I_Series Oceanic'!AU$317","v":0},{"$f":"'I_Series Oceanic'!AV$317","v":0},{"$f":"'I_Series Oceanic'!AW$317","v":0},{"$f":"'I_Series Oceanic'!AX$317","v":0},{"$f":"'I_Series Oceanic'!AY$317","v":0},{"$f":"'I_Series Oceanic'!AZ$317","v":0},{"$f":"'I_Series Oceanic'!BA$317","v":0},{"$f":"'I_Series Oceanic'!BB$317","v":0},{"$f":"'I_Series Oceanic'!BC$317","v":0},{"$f":"'I_Series Oceanic'!BD$317","v":0},{"$f":"'I_Series Oceanic'!BE$317","v":0},{"$f":"'I_Series Oceanic'!BF$317","v":0},{"$f":"'I_Series Oceanic'!BG$317","v":0},{"$f":"'I_Series Oceanic'!BH$317","v":0},{"$f":"'I_Series Oceanic'!BI$317","v":0},{"$f":"'I_Series Oceanic'!BJ$317","v":0}]
[null,null,null,null,{"$f":"C_Index!E$237","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$237","v":"Index"},{"$f":"C_Index!H$237","v":"RPI 2020"},null,{"$f":"C_Index!J$237","v":0},null,{"$f":"C_Index!L$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$237","v":0},null,{"$f":"C_Index!AA$237","v":0.88196833158029397},{"$f":"C_Index!AB$237","v":0.89734769878045306},{"$f":"C_Index!AC$237","v":0.92949938880518512},{"$f":"C_Index!AD$237","v":0.96057082752935141},{"$f":"C_Index!AE$237","v":0.98518918611592798},{"$f":"C_Index!AF$237","v":1},{"$f":"C_Index!AG$237","v":1.0404525684396053},{"$f":"C_Index!AH$237","v":1.1609858714500951},{"$f":"C_Index!AI$237","v":1.2641351098729281},{"$f":"C_Index!AJ$237","v":1.2846418790687095},{"$f":"C_Index!AK$237","v":1.2971353512238111},{"$f":"C_Index!AL$237","v":1.3195576771754272},{"$f":"C_Index!AM$237","v":1.3565319254058053},{"$f":"C_Index!AN$237","v":1.3945421988557309},{"$f":"C_Index!AO$237","v":1.4336175271419489},{"$f":"C_Index!AP$237","v":1.4737877532963912},{"$f":"C_Index!AQ$237","v":1.5150835565582197},{"$f":"C_Index!AR$237","v":1.5575364758045076},{"$f":"C_Index!AS$237","v":1.60117893363745},{"$f":"C_Index!AT$237","v":1.6460442611465049},{"$f":"C_Index!AU$237","v":1.692166723364372},{"$f":"C_Index!AV$237","v":1.7395815454362549},{"$f":"C_Index!AW$237","v":1.7883249395223884},{"$f":"C_Index!AX$237","v":1.8384341324543818},{"$f":"C_Index!AY$237","v":1.8899473941664968},{"$f":"C_Index!AZ$237","v":1.9429040669235742},{"$f":"C_Index!BA$237","v":1.9973445953679347},{"$f":"C_Index!BB$237","v":2.053310557408198},{"$f":"C_Index!BC$237","v":2.1108446959736118},{"$f":"C_Index!BD$237","v":2.1699909516581442},{"$f":"C_Index!BE$237","v":2.2307944962792678},{"$f":"C_Index!BF$237","v":2.2933017673770704},{"$f":"C_Index!BG$237","v":2.3575605036800322},{"$f":"C_Index!BH$237","v":2.423619781564565},{"$f":"C_Index!BI$237","v":2.4915300525361532},{"$f":"C_Index!BJ$237","v":2.5613431817607211}]
[null,null,null,null,"Oceanic - Grant and other contributions received",null,{"$f":"G428","v":"£'000 "},"Nominal","CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA430:BJ430)","v":0},null,{"$f":"IF(AA426,AA427,AA428 * AA429)","v":0},{"$f":"IF(AB426,AB427,AB428 * AB429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$75","v":"Grant Recognition Period"},{"$f":"'I_InputSets NERL'!F$75","v":10},{"$f":"'I_InputSets NERL'!G$75","v":"years"}]
[null,null,null,null,{"$f":"E$430","v":"Oceanic - Grant and other contributions received"},null,{"$f":"G$430","v":"£'000 "},"Nominal","CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue recognition of grants or other contributions (Oceanic)",null,{"$f":"G433","v":"£'000 "},{"$f":"H433","v":"Nominal"},"IE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA434:BJ434)","v":0},null,{"$f":"SUMIF($AA11:AA11,\">\"&(AA11-$F$432),$AA433:AA433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AB11,\">\"&(AB11-$F$432),$AA433:AB433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AC11,\">\"&(AC11-$F$432),$AA433:AC433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AD11,\">\"&(AD11-$F$432),$AA433:AD433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AE11,\">\"&(AE11-$F$432),$AA433:AE433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AF11,\">\"&(AF11-$F$432),$AA433:AF433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AG11,\">\"&(AG11-$F$432),$AA433:AG433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AH11,\">\"&(AH11-$F$432),$AA433:AH433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AI11,\">\"&(AI11-$F$432),$AA433:AI433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AJ11,\">\"&(AJ11-$F$432),$AA433:AJ433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AK11,\">\"&(AK11-$F$432),$AA433:AK433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AL11,\">\"&(AL11-$F$432),$AA433:AL433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AM11,\">\"&(AM11-$F$432),$AA433:AM433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AN11,\">\"&(AN11-$F$432),$AA433:AN433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AO11,\">\"&(AO11-$F$432),$AA433:AO433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AP11,\">\"&(AP11-$F$432),$AA433:AP433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AQ11,\">\"&(AQ11-$F$432),$AA433:AQ433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AR11,\">\"&(AR11-$F$432),$AA433:AR433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AS11,\">\"&(AS11-$F$432),$AA433:AS433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AT11,\">\"&(AT11-$F$432),$AA433:AT433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AU11,\">\"&(AU11-$F$432),$AA433:AU433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AV11,\">\"&(AV11-$F$432),$AA433:AV433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AW11,\">\"&(AW11-$F$432),$AA433:AW433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AX11,\">\"&(AX11-$F$432),$AA433:AX433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AY11,\">\"&(AY11-$F$432),$AA433:AY433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:AZ11,\">\"&(AZ11-$F$432),$AA433:AZ433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:BA11,\">\"&(BA11-$F$432),$AA433:BA433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:BB11,\">\"&(BB11-$F$432),$AA433:BB433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:BC11,\">\"&(BC11-$F$432),$AA433:BC433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:BD11,\">\"&(BD11-$F$432),$AA433:BD433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:BE11,\">\"&(BE11-$F$432),$AA433:BE433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:BF11,\">\"&(BF11-$F$432),$AA433:BF433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:BG11,\">\"&(BG11-$F$432),$AA433:BG433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:BH11,\">\"&(BH11-$F$432),$AA433:BH433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:BI11,\">\"&(BI11-$F$432),$AA433:BI433) / IF($F$432=0,1,$F$432)","v":0},{"$f":"SUMIF($AA11:BJ11,\">\"&(BJ11-$F$432),$AA433:BJ433) / IF($F$432=0,1,$F$432)","v":0}]
[]
[null,null,null,null,"Deferred Income b/f",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z439","v":0},{"$f":"AA439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"add:",{"$f":"E430","v":"Oceanic - Grant and other contributions received"},null,{"$f":"G430","v":"£'000 "},"Nominal","CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less:",{"$f":"E434","v":"Revenue recognition of grants or other contributions (Oceanic)"},null,{"$f":"G434","v":"£'000 "},"Nominal","IE",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Deferred Income c/f POS",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA436 + AA437 - AA438","v":0},{"$f":"AB436 + AB437 - AB438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"LEFT(E439,LEN(E439)-3) & \"(Oceanics)\"","v":"Deferred Income c/f (Oceanics)"},null,"£'000","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA439 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_Efficient Costs_TRS","index":27,"n_rows":141,"n_cols":62,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Efficient Costs_TRS"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Determined Costs"]
[]
[null,null,null,"Determined Costs"]
[null,null,null,null,{"$f":"E87","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,"£'000 ","Nominal",null,0,null,{"$f":"L87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y87","v":2618049.9194134362},null,{"$f":"AA87","v":0},0,0,0,269467.87120635743,262332.85511668294,237434.29781339131,275232.15557114989,310952.76611548784,319071.35765957198,311978.40820320923,311987.11764197156,319593.09008561377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,473376.78939813143,null,{"$f":"AA88","v":0},0,0,0,0,47310.723930538232,47263.361928078797,50134.697922240273,85187.077758774612,78416.234791685216,56479.372722506574,53728.470719394085,54856.849624913673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,104479.98763447361,null,{"$f":"AA89","v":0},0,0,0,0,18682.095895443352,19211.743652967325,20919.859699003406,22643.169526844904,23023.118860214625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,141360.91638232299,null,{"$f":"AA90","v":0},0,0,0,0,11784.545145078317,11645.829121836972,12899.56663789873,18359.871092741105,19925.969246263754,20876.958399008177,22146.780219774311,23721.396519721635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,98348.129236721754,null,{"$f":"AA91","v":0},0,0,0,0,15663.614254472968,{"$f":"AG91","v":12899.315125358502},12935.507414190435,12672.258581245516,12147.60772815505,11417.926005080557,10664.098648741181,9947.8014794775445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,{"$f":"AG92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,60656.828115763616,null,0,0,0,0,1138.0045518243194,50917.122635584776,1417.7689918572689,288.04769168587086,1366.8757258666305,1375.4943834548085,1375.2848863755592,1379.2912063904066,1398.9380427239748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1440903.4447734512,null,0,0,0,0,143966.12322388444,123310.76260766579,120630.3347933451,161682.07915654776,173077.94198241507,179721.21271292533,180143.48314597597,180144.05135588153,178227.45579481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-14402.642744511972,null,0,0,0,0,2196.7389509518075,-5682.0917000000045,-21240.511474241754,874.60021716871029,1674.1510838482418,1860.3448145748769,2321.9040571886394,1912.0460788474447,1680.175227150065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E138","v":"CMA Regulatory Depreciation"},null,"£'000","Nominal",null,0,null,{"$f":"L138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y138","v":0},null,{"$f":"AA138","v":0},0,0,0,0,193716.09325545124,162264.31888594627,155423.14772287858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CMA Regulatory Return",null,"£'000","Nominal",null,0,null,{"$f":"L139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y139","v":0},null,{"$f":"AA139","v":0},0,0,0,0,34452.874819169177,38936.779417759804,44898.937080701253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sub-total Determined Costs before revenue adjustment",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA32:BJ32)","v":5552465.5233916948},null,{"$f":"SUM(AA19:AA31)","v":0},0,0,0,416768.73793301795,752488.59596008679,630463.23825629975,735288.59911346482,625934.11186722387,635541.34019684559,584593.33741934481,581961.85587100056,589425.70677441068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$115","v":"Eurocontrol Revenue (Other) - Price Determination NEG"},null,"£'000 ","Nominal","P&L",0,null,{"$f":"L$115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$115","v":-65476.920379611234},null,{"$f":"AA$115","v":0},0,0,0,-11931.849195402296,-8239,-7385.9310344827572,-9906.2504633009594,-6087.4919679884615,-5310.9677594392278,-5504.1341863658763,-5519.5882023511404,-5591.7075702805241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$131","v":"London Approach Revenue - Price Determination NEG"},null,"£'000 ","Nominal",0,0,null,{"$f":"L$131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$131","v":-115226.12585586002},null,{"$f":"AA$131","v":0},{"$f":"AB$131","v":0},0,0,0,-11460.213962772885,-9054.1464540784946,-14253.753468629646,-15484.784921549199,-15303.613636330023,-16079.200197026485,-16608.293311820991,-16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$116","v":"MoD Income - Price Determination NEG"},null,"£'000 ","Nominal","P&L",0,null,{"$f":"L$116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$116","v":0},null,{"$f":"AA$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$117","v":"North Sea Helicopters - Price Determination NEG"},null,"£'000 ","Nominal","P&L",0,null,{"$f":"L$117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$117","v":-83042.2006282394},null,{"$f":"AA$117","v":0},0,0,0,-8782.602298850572,-8199,-8136.8340229885043,-9522.6065045880678,-9530.7778480677553,-9629.197689661969,-9654.7141369645833,-9715.0053865001628,-9871.4627406177951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$118","v":"Intercompany income - Price Determination NEG"},null,"£'000 ","Nominal","P&L",0,null,{"$f":"L$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$118","v":-217226.0803843071},null,{"$f":"AA$118","v":0},0,0,0,-27235.979770114933,-27047,-21786.444904214557,-21257.113382799031,-23707.616954325258,-23923.903922903472,-23894.008785509021,-24003.762533778521,-24370.250130662305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$119","v":"Other UKATS Revenue Spare - Price Determination NEG"},null,"£'000 ","Nominal","P&L",0,null,{"$f":"L$119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$119","v":-416915.66438013385},null,{"$f":"AA$119","v":0},0,0,0,-46453.622068965502,-47929,-42647.596781609187,-39596.915311255936,-47487.840384065268,-47934.342352615342,-48159.298569121594,-48140.901822020729,-48566.147090480365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Determined Cost  before MOD Uplift and working capital adjustment (and Reg. tax)",null,{"$f":"G36","v":"£'000 "},{"$f":"H36","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA39:JK39)","v":4654578.5317635424},null,{"$f":"AA32+ SUM(AA33:AA38)","v":0},0,0,0,322364.68459968467,649614.38199731393,541452.28505892621,640751.95998289122,523635.59979122796,533439.31483589555,481301.98154435726,477974.30461452901,484044.01933871739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E58","v":"MOD Uplift"},null,"£'000 ","Nominal",null,0,null,{"$f":"L58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y58","v":91314.273329526593},null,{"$f":"AA58","v":7823.2030197032},7663.6460361392556,7570.1784985664608,7334.4346407193798,7082.6157575922098,8367.2417025351388,8068.3631790618383,8245.2655061955429,6653.0018608067248,6261.0248220175536,5512.3537628200038,5374.5236650809111,5358.4208782883852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined Costs (TSU - based) before working capital adjustment",null,{"$f":"I_Global!F69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA42:BJ42)","v":4745892.8050930696},null,{"$f":"AA39 + AA41","v":7823.2030197032},{"$f":"AB39 + AB41","v":7663.6460361392556},7570.1784985664608,7334.4346407193798,329447.30035727686,657981.62369984912,549520.648237988,648997.2254890867,530288.60165203467,539700.33965791308,486814.33530717727,483348.82827960991,489402.44021700579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E127","v":"RP3 flag"},null,{"$f":"C_Time!G127","v":"flag"},null,null,{"$f":"C_Time!J127","v":0},null,{"$f":"C_Time!L127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y127","v":3},null,{"$f":"C_Time!AA127","v":0},{"$f":"C_Time!AB127","v":0},{"$f":"C_Time!AC127","v":0},{"$f":"C_Time!AD127","v":0},{"$f":"C_Time!AE127","v":0},{"$f":"C_Time!AF127","v":1},{"$f":"C_Time!AG127","v":1},{"$f":"C_Time!AH127","v":1},{"$f":"C_Time!AI127","v":0},{"$f":"C_Time!AJ127","v":0},{"$f":"C_Time!AK127","v":0},{"$f":"C_Time!AL127","v":0},{"$f":"C_Time!AM127","v":0},{"$f":"C_Time!AN127","v":0},{"$f":"C_Time!AO127","v":0},{"$f":"C_Time!AP127","v":0},{"$f":"C_Time!AQ127","v":0},{"$f":"C_Time!AR127","v":0},{"$f":"C_Time!AS127","v":0},{"$f":"C_Time!AT127","v":0},{"$f":"C_Time!AU127","v":0},{"$f":"C_Time!AV127","v":0},{"$f":"C_Time!AW127","v":0},{"$f":"C_Time!AX127","v":0},{"$f":"C_Time!AY127","v":0},{"$f":"C_Time!AZ127","v":0},{"$f":"C_Time!BA127","v":0},{"$f":"C_Time!BB127","v":0},{"$f":"C_Time!BC127","v":0},{"$f":"C_Time!BD127","v":0},{"$f":"C_Time!BE127","v":0},{"$f":"C_Time!BF127","v":0},{"$f":"C_Time!BG127","v":0},{"$f":"C_Time!BH127","v":0},{"$f":"C_Time!BI127","v":0},{"$f":"C_Time!BJ127","v":0}]
[null,null,null,null,"Total Determined Costs (TSU - based) ",null,{"$f":"G42","v":"£'000 "},{"$f":"H42","v":"Nominal"},null,{"$f":"J42","v":0},null,{"$f":"L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y42","v":4745892.8050930696},null,{"$f":"SUM(AA42:AA43)","v":7823.2030197032},{"$f":"SUM(AB42:AB43)","v":7663.6460361392556},7570.1784985664608,7334.4346407193798,329447.30035727686,657981.62369984912,549520.648237988,648997.2254890867,530288.60165203467,539700.33965791308,486814.33530717727,483348.82827960991,489402.44021700579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},null,{"$f":"C_RevCost_UKATS!L$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$308","v":0},null,{"$f":"C_RevCost_UKATS!AA$308","v":10244},{"$f":"C_RevCost_UKATS!AB$308","v":10435},{"$f":"C_RevCost_UKATS!AC$308","v":10583},{"$f":"C_RevCost_UKATS!AD$308","v":10758},{"$f":"C_RevCost_UKATS!AE$308","v":10940},{"$f":"C_RevCost_UKATS!AF$308","v":12647.945},{"$f":"C_RevCost_UKATS!AG$308","v":12891},{"$f":"C_RevCost_UKATS!AH$308","v":13183},{"$f":"C_RevCost_UKATS!AI$308","v":11956},{"$f":"C_RevCost_UKATS!AJ$308","v":12930},{"$f":"C_RevCost_UKATS!AK$308","v":13247},{"$f":"C_RevCost_UKATS!AL$308","v":13490},{"$f":"C_RevCost_UKATS!AM$308","v":13700},{"$f":"C_RevCost_UKATS!AN$308","v":13700},{"$f":"C_RevCost_UKATS!AO$308","v":13700},{"$f":"C_RevCost_UKATS!AP$308","v":13700},{"$f":"C_RevCost_UKATS!AQ$308","v":13700},{"$f":"C_RevCost_UKATS!AR$308","v":13700},{"$f":"C_RevCost_UKATS!AS$308","v":13700},{"$f":"C_RevCost_UKATS!AT$308","v":13700},{"$f":"C_RevCost_UKATS!AU$308","v":13700},{"$f":"C_RevCost_UKATS!AV$308","v":13700},{"$f":"C_RevCost_UKATS!AW$308","v":13700},{"$f":"C_RevCost_UKATS!AX$308","v":13700},{"$f":"C_RevCost_UKATS!AY$308","v":13700},{"$f":"C_RevCost_UKATS!AZ$308","v":13700},{"$f":"C_RevCost_UKATS!BA$308","v":13700},{"$f":"C_RevCost_UKATS!BB$308","v":13700},{"$f":"C_RevCost_UKATS!BC$308","v":13700},{"$f":"C_RevCost_UKATS!BD$308","v":13700},{"$f":"C_RevCost_UKATS!BE$308","v":13700},{"$f":"C_RevCost_UKATS!BF$308","v":13700},{"$f":"C_RevCost_UKATS!BG$308","v":13700},{"$f":"C_RevCost_UKATS!BH$308","v":13700},{"$f":"C_RevCost_UKATS!BI$308","v":13700},{"$f":"C_RevCost_UKATS!BJ$308","v":13700}]
[null,null,null,null,"Calculated DC / TSU [Efficient Costs]",null,{"$f":"I_Global!$F$64","v":"£ per TSU"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA47:BJ47)","v":143.8809078041937},null,{"$f":"IF(AA46 <> 0, AA45 /AA46, 0) * AA$44","v":0},{"$f":"IF(AB46 <> 0, AB45 /AB46, 0) * AB$44","v":0},0,0,0,52.022808740854671,42.628240496314326,49.229858567024706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"MOD Uplift"]
[null,null,null,null,{"$f":"E39","v":"Determined Cost  before MOD Uplift and working capital adjustment (and Reg. tax)"},null,"£'000 ","Nominal",null,0,null,{"$f":"L39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y39","v":4654578.5317635424},null,{"$f":"AA39","v":0},0,0,0,322364.68459968467,649614.38199731393,541452.28505892621,640751.95998289122,523635.59979122796,533439.31483589555,481301.98154435726,477974.30461452901,484044.01933871739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},null,{"$f":"C_RevCost_UKATS!L$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$308","v":0},null,{"$f":"C_RevCost_UKATS!AA$308","v":10244},{"$f":"C_RevCost_UKATS!AB$308","v":10435},{"$f":"C_RevCost_UKATS!AC$308","v":10583},{"$f":"C_RevCost_UKATS!AD$308","v":10758},{"$f":"C_RevCost_UKATS!AE$308","v":10940},{"$f":"C_RevCost_UKATS!AF$308","v":12647.945},{"$f":"C_RevCost_UKATS!AG$308","v":12891},{"$f":"C_RevCost_UKATS!AH$308","v":13183},{"$f":"C_RevCost_UKATS!AI$308","v":11956},{"$f":"C_RevCost_UKATS!AJ$308","v":12930},{"$f":"C_RevCost_UKATS!AK$308","v":13247},{"$f":"C_RevCost_UKATS!AL$308","v":13490},{"$f":"C_RevCost_UKATS!AM$308","v":13700},{"$f":"C_RevCost_UKATS!AN$308","v":13700},{"$f":"C_RevCost_UKATS!AO$308","v":13700},{"$f":"C_RevCost_UKATS!AP$308","v":13700},{"$f":"C_RevCost_UKATS!AQ$308","v":13700},{"$f":"C_RevCost_UKATS!AR$308","v":13700},{"$f":"C_RevCost_UKATS!AS$308","v":13700},{"$f":"C_RevCost_UKATS!AT$308","v":13700},{"$f":"C_RevCost_UKATS!AU$308","v":13700},{"$f":"C_RevCost_UKATS!AV$308","v":13700},{"$f":"C_RevCost_UKATS!AW$308","v":13700},{"$f":"C_RevCost_UKATS!AX$308","v":13700},{"$f":"C_RevCost_UKATS!AY$308","v":13700},{"$f":"C_RevCost_UKATS!AZ$308","v":13700},{"$f":"C_RevCost_UKATS!BA$308","v":13700},{"$f":"C_RevCost_UKATS!BB$308","v":13700},{"$f":"C_RevCost_UKATS!BC$308","v":13700},{"$f":"C_RevCost_UKATS!BD$308","v":13700},{"$f":"C_RevCost_UKATS!BE$308","v":13700},{"$f":"C_RevCost_UKATS!BF$308","v":13700},{"$f":"C_RevCost_UKATS!BG$308","v":13700},{"$f":"C_RevCost_UKATS!BH$308","v":13700},{"$f":"C_RevCost_UKATS!BI$308","v":13700},{"$f":"C_RevCost_UKATS!BJ$308","v":13700}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$166","v":"Forecast CSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$166","v":"# CSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$166","v":0},null,{"$f":"C_RevCost_UKATS!L$166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$166","v":0},null,{"$f":"C_RevCost_UKATS!AA$166","v":10110.224523357898},{"$f":"C_RevCost_UKATS!AB$166","v":10301.2245258732},{"$f":"C_RevCost_UKATS!AC$166","v":10449.224523064771},{"$f":"C_RevCost_UKATS!AD$166","v":10624.224522889126},{"$f":"C_RevCost_UKATS!AE$166","v":10806.224524542566},{"$f":"C_RevCost_UKATS!AF$166","v":12503.844999999999},{"$f":"C_RevCost_UKATS!AG$166","v":12747},{"$f":"C_RevCost_UKATS!AH$166","v":13040},{"$f":"C_RevCost_UKATS!AI$166","v":11806},{"$f":"C_RevCost_UKATS!AJ$166","v":12780},{"$f":"C_RevCost_UKATS!AK$166","v":13097},{"$f":"C_RevCost_UKATS!AL$166","v":13340},{"$f":"C_RevCost_UKATS!AM$166","v":13550},{"$f":"C_RevCost_UKATS!AN$166","v":13550},{"$f":"C_RevCost_UKATS!AO$166","v":13550},{"$f":"C_RevCost_UKATS!AP$166","v":13550},{"$f":"C_RevCost_UKATS!AQ$166","v":13550},{"$f":"C_RevCost_UKATS!AR$166","v":13550},{"$f":"C_RevCost_UKATS!AS$166","v":13550},{"$f":"C_RevCost_UKATS!AT$166","v":13550},{"$f":"C_RevCost_UKATS!AU$166","v":13550},{"$f":"C_RevCost_UKATS!AV$166","v":13550},{"$f":"C_RevCost_UKATS!AW$166","v":13550},{"$f":"C_RevCost_UKATS!AX$166","v":13550},{"$f":"C_RevCost_UKATS!AY$166","v":13550},{"$f":"C_RevCost_UKATS!AZ$166","v":13550},{"$f":"C_RevCost_UKATS!BA$166","v":13550},{"$f":"C_RevCost_UKATS!BB$166","v":13550},{"$f":"C_RevCost_UKATS!BC$166","v":13550},{"$f":"C_RevCost_UKATS!BD$166","v":13550},{"$f":"C_RevCost_UKATS!BE$166","v":13550},{"$f":"C_RevCost_UKATS!BF$166","v":13550},{"$f":"C_RevCost_UKATS!BG$166","v":13550},{"$f":"C_RevCost_UKATS!BH$166","v":13550},{"$f":"C_RevCost_UKATS!BI$166","v":13550},{"$f":"C_RevCost_UKATS!BJ$166","v":13550}]
[null,null,null,null,"MOD Uplift - Calculated",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA52<>0, (AA50 / AA52) * ( AA51 - AA52),0)","v":0},0,0,0,3990.7082122036672,7486.4517631027238,{"$f":"IF(AG52<>0, (AG50 / AG52) * ( AG51 - AG52),0)","v":6116.6650230238783},{"$f":"IF(AH52<>0, (AH50 / AH52) * ( AH51 - AH52),0)","v":7026.651094904405},6653.0018608067248,6261.0248220175536,5512.3537628200038,5374.5236650809111,5358.4208782883852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G150","v":"flag"},null,null,{"$f":"C_Time!J150","v":0},null,{"$f":"C_Time!L150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y150","v":28},null,{"$f":"C_Time!AA150","v":0},{"$f":"C_Time!AB150","v":0},{"$f":"C_Time!AC150","v":0},{"$f":"C_Time!AD150","v":0},{"$f":"C_Time!AE150","v":0},{"$f":"C_Time!AF150","v":0},{"$f":"C_Time!AG150","v":0},{"$f":"C_Time!AH150","v":0},{"$f":"C_Time!AI150","v":1},{"$f":"C_Time!AJ150","v":1},{"$f":"C_Time!AK150","v":1},{"$f":"C_Time!AL150","v":1},{"$f":"C_Time!AM150","v":1},{"$f":"C_Time!AN150","v":1},{"$f":"C_Time!AO150","v":1},{"$f":"C_Time!AP150","v":1},{"$f":"C_Time!AQ150","v":1},{"$f":"C_Time!AR150","v":1},{"$f":"C_Time!AS150","v":1},{"$f":"C_Time!AT150","v":1},{"$f":"C_Time!AU150","v":1},{"$f":"C_Time!AV150","v":1},{"$f":"C_Time!AW150","v":1},{"$f":"C_Time!AX150","v":1},{"$f":"C_Time!AY150","v":1},{"$f":"C_Time!AZ150","v":1},{"$f":"C_Time!BA150","v":1},{"$f":"C_Time!BB150","v":1},{"$f":"C_Time!BC150","v":1},{"$f":"C_Time!BD150","v":1},{"$f":"C_Time!BE150","v":1},{"$f":"C_Time!BF150","v":1},{"$f":"C_Time!BG150","v":1},{"$f":"C_Time!BH150","v":1},{"$f":"C_Time!BI150","v":1},{"$f":"C_Time!BJ150","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E379","v":"Mod Uplift -  UKATS previous Price Determination"},null,{"$f":"I_Actuals!G379","v":"£'000 "},{"$f":"I_Actuals!H379","v":"Nominal"},null,{"$f":"I_Actuals!J379","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L379","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y379","v":0},null,{"$f":"I_Actuals!AA379","v":7823.2030197032},{"$f":"I_Actuals!AB379","v":7663.6460361392556},{"$f":"I_Actuals!AC379","v":7570.1784985664608},{"$f":"I_Actuals!AD379","v":7334.4346407193798},{"$f":"I_Actuals!AE379","v":7082.6157575922098},{"$f":"I_Actuals!AF379","v":8367.2417025351388},{"$f":"I_Actuals!AG379","v":8068.3631790618383},{"$f":"I_Actuals!AH379","v":8245.2655061955429},{"$f":"I_Actuals!AI379","v":0},{"$f":"I_Actuals!AJ379","v":0},{"$f":"I_Actuals!AK379","v":0},{"$f":"I_Actuals!AL379","v":0},{"$f":"I_Actuals!AM379","v":0},{"$f":"I_Actuals!AN379","v":0},{"$f":"I_Actuals!AO379","v":0},{"$f":"I_Actuals!AP379","v":0},{"$f":"I_Actuals!AQ379","v":0},{"$f":"I_Actuals!AR379","v":0},{"$f":"I_Actuals!AS379","v":0},{"$f":"I_Actuals!AT379","v":0},{"$f":"I_Actuals!AU379","v":0},{"$f":"I_Actuals!AV379","v":0},{"$f":"I_Actuals!AW379","v":0},{"$f":"I_Actuals!AX379","v":0},{"$f":"I_Actuals!AY379","v":0},{"$f":"I_Actuals!AZ379","v":0},{"$f":"I_Actuals!BA379","v":0},{"$f":"I_Actuals!BB379","v":0},{"$f":"I_Actuals!BC379","v":0},{"$f":"I_Actuals!BD379","v":0},{"$f":"I_Actuals!BE379","v":0},{"$f":"I_Actuals!BF379","v":0},{"$f":"I_Actuals!BG379","v":0},{"$f":"I_Actuals!BH379","v":0},{"$f":"I_Actuals!BI379","v":0},{"$f":"I_Actuals!BJ379","v":0}]
[null,null,null,null,{"$f":"E53","v":"MOD Uplift - Calculated"},null,{"$f":"G53","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,3990.7082122036672,7486.4517631027238,6116.6650230238783,7026.651094904405,6653.0018608067248,6261.0248220175536,5512.3537628200038,5374.5236650809111,5358.4208782883852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D49","v":"MOD Uplift"},null,{"$f":"G50","v":"£'000 "},{"$f":"H50","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA58:BJ58)","v":91314.273329526593},null,{"$f":"IF(AA$55 = 0, AA56, AA57)","v":7823.2030197032},{"$f":"IF(AB$55 = 0, AB56, AB57)","v":7663.6460361392556},7570.1784985664608,7334.4346407193798,7082.6157575922098,8367.2417025351388,8068.3631790618383,8245.2655061955429,6653.0018608067248,6261.0248220175536,5512.3537628200038,5374.5236650809111,5358.4208782883852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UKATS Operating Costs"]
[]
[null,null,null,"UKATS Operating Costs (including London Approach)"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E61","v":"Opex - Wages & Salaries - Price determination"},{"$f":"'I_Series UKATS'!F61","v":"Opex - Wages & Salaries - CAA Run"},{"$f":"'I_Series UKATS'!G61","v":"£'000"},{"$f":"'I_Series UKATS'!H61","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J61","v":0},null,{"$f":"'I_Series UKATS'!L61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y61","v":2320293.5953039583},null,{"$f":"'I_Series UKATS'!AA61","v":0},{"$f":"'I_Series UKATS'!AB61","v":0},{"$f":"'I_Series UKATS'!AC61","v":0},{"$f":"'I_Series UKATS'!AD61","v":0},{"$f":"'I_Series UKATS'!AE61","v":271842.58806763805},{"$f":"'I_Series UKATS'!AF61","v":262332.85511668294},{"$f":"'I_Series UKATS'!AG61","v":231457.20373980407},{"$f":"'I_Series UKATS'!AH61","v":246029.15475056553},{"$f":"'I_Series UKATS'!AI61","v":261890.25632520195},{"$f":"'I_Series UKATS'!AJ61","v":266445.12550564168},{"$f":"'I_Series UKATS'!AK61","v":260221.28523116731},{"$f":"'I_Series UKATS'!AL61","v":258934.71279416821},{"$f":"'I_Series UKATS'!AM61","v":261140.41377308883},{"$f":"'I_Series UKATS'!AN61","v":0},{"$f":"'I_Series UKATS'!AO61","v":0},{"$f":"'I_Series UKATS'!AP61","v":0},{"$f":"'I_Series UKATS'!AQ61","v":0},{"$f":"'I_Series UKATS'!AR61","v":0},{"$f":"'I_Series UKATS'!AS61","v":0},{"$f":"'I_Series UKATS'!AT61","v":0},{"$f":"'I_Series UKATS'!AU61","v":0},{"$f":"'I_Series UKATS'!AV61","v":0},{"$f":"'I_Series UKATS'!AW61","v":0},{"$f":"'I_Series UKATS'!AX61","v":0},{"$f":"'I_Series UKATS'!AY61","v":0},{"$f":"'I_Series UKATS'!AZ61","v":0},{"$f":"'I_Series UKATS'!BA61","v":0},{"$f":"'I_Series UKATS'!BB61","v":0},{"$f":"'I_Series UKATS'!BC61","v":0},{"$f":"'I_Series UKATS'!BD61","v":0},{"$f":"'I_Series UKATS'!BE61","v":0},{"$f":"'I_Series UKATS'!BF61","v":0},{"$f":"'I_Series UKATS'!BG61","v":0},{"$f":"'I_Series UKATS'!BH61","v":0},{"$f":"'I_Series UKATS'!BI61","v":0},{"$f":"'I_Series UKATS'!BJ61","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E71","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination"},{"$f":"'I_Series UKATS'!F71","v":"Pensions - Defined benefit - Ongoing Contributions - CAA Run"},{"$f":"'I_Series UKATS'!G71","v":"£'000"},{"$f":"'I_Series UKATS'!H71","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J71","v":0},null,{"$f":"'I_Series UKATS'!L71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y71","v":411953.56736991787},null,{"$f":"'I_Series UKATS'!AA71","v":0},{"$f":"'I_Series UKATS'!AB71","v":0},{"$f":"'I_Series UKATS'!AC71","v":0},{"$f":"'I_Series UKATS'!AD71","v":0},{"$f":"'I_Series UKATS'!AE71","v":0},{"$f":"'I_Series UKATS'!AF71","v":47310.723930538232},{"$f":"'I_Series UKATS'!AG71","v":46073.569370391306},{"$f":"'I_Series UKATS'!AH71","v":44815.248159821596},{"$f":"'I_Series UKATS'!AI71","v":71746.15588257731},{"$f":"'I_Series UKATS'!AJ71","v":65482.604499531888},{"$f":"'I_Series UKATS'!AK71","v":47109.46197702155},{"$f":"'I_Series UKATS'!AL71","v":44592.117263512882},{"$f":"'I_Series UKATS'!AM71","v":44823.686286523109},{"$f":"'I_Series UKATS'!AN71","v":0},{"$f":"'I_Series UKATS'!AO71","v":0},{"$f":"'I_Series UKATS'!AP71","v":0},{"$f":"'I_Series UKATS'!AQ71","v":0},{"$f":"'I_Series UKATS'!AR71","v":0},{"$f":"'I_Series UKATS'!AS71","v":0},{"$f":"'I_Series UKATS'!AT71","v":0},{"$f":"'I_Series UKATS'!AU71","v":0},{"$f":"'I_Series UKATS'!AV71","v":0},{"$f":"'I_Series UKATS'!AW71","v":0},{"$f":"'I_Series UKATS'!AX71","v":0},{"$f":"'I_Series UKATS'!AY71","v":0},{"$f":"'I_Series UKATS'!AZ71","v":0},{"$f":"'I_Series UKATS'!BA71","v":0},{"$f":"'I_Series UKATS'!BB71","v":0},{"$f":"'I_Series UKATS'!BC71","v":0},{"$f":"'I_Series UKATS'!BD71","v":0},{"$f":"'I_Series UKATS'!BE71","v":0},{"$f":"'I_Series UKATS'!BF71","v":0},{"$f":"'I_Series UKATS'!BG71","v":0},{"$f":"'I_Series UKATS'!BH71","v":0},{"$f":"'I_Series UKATS'!BI71","v":0},{"$f":"'I_Series UKATS'!BJ71","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E81","v":"Pensions - Defined benefit - Deficit Repair - Price determination"},{"$f":"'I_Series UKATS'!F81","v":"Pensions - Defined benefit - Deficit Repair - CAA Run"},{"$f":"'I_Series UKATS'!G81","v":"£'000"},{"$f":"'I_Series UKATS'!H81","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J81","v":0},null,{"$f":"'I_Series UKATS'!L81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y81","v":94406.694740887484},null,{"$f":"'I_Series UKATS'!AA81","v":0},{"$f":"'I_Series UKATS'!AB81","v":0},{"$f":"'I_Series UKATS'!AC81","v":0},{"$f":"'I_Series UKATS'!AD81","v":0},{"$f":"'I_Series UKATS'!AE81","v":0},{"$f":"'I_Series UKATS'!AF81","v":18682.095895443352},{"$f":"'I_Series UKATS'!AG81","v":18728.113443730756},{"$f":"'I_Series UKATS'!AH81","v":18700.196525241074},{"$f":"'I_Series UKATS'!AI81","v":19070.502396489384},{"$f":"'I_Series UKATS'!AJ81","v":19225.786479982915},{"$f":"'I_Series UKATS'!AK81","v":0},{"$f":"'I_Series UKATS'!AL81","v":0},{"$f":"'I_Series UKATS'!AM81","v":0},{"$f":"'I_Series UKATS'!AN81","v":0},{"$f":"'I_Series UKATS'!AO81","v":0},{"$f":"'I_Series UKATS'!AP81","v":0},{"$f":"'I_Series UKATS'!AQ81","v":0},{"$f":"'I_Series UKATS'!AR81","v":0},{"$f":"'I_Series UKATS'!AS81","v":0},{"$f":"'I_Series UKATS'!AT81","v":0},{"$f":"'I_Series UKATS'!AU81","v":0},{"$f":"'I_Series UKATS'!AV81","v":0},{"$f":"'I_Series UKATS'!AW81","v":0},{"$f":"'I_Series UKATS'!AX81","v":0},{"$f":"'I_Series UKATS'!AY81","v":0},{"$f":"'I_Series UKATS'!AZ81","v":0},{"$f":"'I_Series UKATS'!BA81","v":0},{"$f":"'I_Series UKATS'!BB81","v":0},{"$f":"'I_Series UKATS'!BC81","v":0},{"$f":"'I_Series UKATS'!BD81","v":0},{"$f":"'I_Series UKATS'!BE81","v":0},{"$f":"'I_Series UKATS'!BF81","v":0},{"$f":"'I_Series UKATS'!BG81","v":0},{"$f":"'I_Series UKATS'!BH81","v":0},{"$f":"'I_Series UKATS'!BI81","v":0},{"$f":"'I_Series UKATS'!BJ81","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E91","v":"Pensions - Defined contribution - Price determination"},{"$f":"'I_Series UKATS'!F91","v":"Pensions - Defined contribution - CAA Run"},{"$f":"'I_Series UKATS'!G91","v":"£'000"},{"$f":"'I_Series UKATS'!H91","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J91","v":0},null,{"$f":"'I_Series UKATS'!L91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y91","v":121947.67182741768},null,{"$f":"'I_Series UKATS'!AA91","v":0},{"$f":"'I_Series UKATS'!AB91","v":0},{"$f":"'I_Series UKATS'!AC91","v":0},{"$f":"'I_Series UKATS'!AD91","v":0},{"$f":"'I_Series UKATS'!AE91","v":0},{"$f":"'I_Series UKATS'!AF91","v":11784.545145078317},{"$f":"'I_Series UKATS'!AG91","v":11352.660793304885},{"$f":"'I_Series UKATS'!AH91","v":11530.881884004275},{"$f":"'I_Series UKATS'!AI91","v":15463.028056131978},{"$f":"'I_Series UKATS'!AJ91","v":16639.467157396321},{"$f":"'I_Series UKATS'!AK91","v":17413.477354397364},{"$f":"'I_Series UKATS'!AL91","v":18380.79154955261},{"$f":"'I_Series UKATS'!AM91","v":19382.819887551952},{"$f":"'I_Series UKATS'!AN91","v":0},{"$f":"'I_Series UKATS'!AO91","v":0},{"$f":"'I_Series UKATS'!AP91","v":0},{"$f":"'I_Series UKATS'!AQ91","v":0},{"$f":"'I_Series UKATS'!AR91","v":0},{"$f":"'I_Series UKATS'!AS91","v":0},{"$f":"'I_Series UKATS'!AT91","v":0},{"$f":"'I_Series UKATS'!AU91","v":0},{"$f":"'I_Series UKATS'!AV91","v":0},{"$f":"'I_Series UKATS'!AW91","v":0},{"$f":"'I_Series UKATS'!AX91","v":0},{"$f":"'I_Series UKATS'!AY91","v":0},{"$f":"'I_Series UKATS'!AZ91","v":0},{"$f":"'I_Series UKATS'!BA91","v":0},{"$f":"'I_Series UKATS'!BB91","v":0},{"$f":"'I_Series UKATS'!BC91","v":0},{"$f":"'I_Series UKATS'!BD91","v":0},{"$f":"'I_Series UKATS'!BE91","v":0},{"$f":"'I_Series UKATS'!BF91","v":0},{"$f":"'I_Series UKATS'!BG91","v":0},{"$f":"'I_Series UKATS'!BH91","v":0},{"$f":"'I_Series UKATS'!BI91","v":0},{"$f":"'I_Series UKATS'!BJ91","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E101","v":"Pensions - Opt outs - Price determination"},{"$f":"'I_Series UKATS'!F101","v":"Pensions - Opt outs - CAA Forecasts - CAA Run"},{"$f":"'I_Series UKATS'!G101","v":"£'000"},{"$f":"'I_Series UKATS'!H101","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J101","v":0},null,{"$f":"'I_Series UKATS'!L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y101","v":87120.839152380795},null,{"$f":"'I_Series UKATS'!AA101","v":0},{"$f":"'I_Series UKATS'!AB101","v":0},{"$f":"'I_Series UKATS'!AC101","v":0},{"$f":"'I_Series UKATS'!AD101","v":0},{"$f":"'I_Series UKATS'!AE101","v":0},{"$f":"'I_Series UKATS'!AF101","v":15663.614254472968},{"$f":"'I_Series UKATS'!AG101","v":12574.591946360535},{"$f":"'I_Series UKATS'!AH101","v":11563.009230439426},{"$f":"'I_Series UKATS'!AI101","v":10672.814040281115},{"$f":"'I_Series UKATS'!AJ101","v":10144.034517742231},{"$f":"'I_Series UKATS'!AK101","v":9523.6955558191294},{"$f":"'I_Series UKATS'!AL101","v":8850.7030087994808},{"$f":"'I_Series UKATS'!AM101","v":8128.376598465913},{"$f":"'I_Series UKATS'!AN101","v":0},{"$f":"'I_Series UKATS'!AO101","v":0},{"$f":"'I_Series UKATS'!AP101","v":0},{"$f":"'I_Series UKATS'!AQ101","v":0},{"$f":"'I_Series UKATS'!AR101","v":0},{"$f":"'I_Series UKATS'!AS101","v":0},{"$f":"'I_Series UKATS'!AT101","v":0},{"$f":"'I_Series UKATS'!AU101","v":0},{"$f":"'I_Series UKATS'!AV101","v":0},{"$f":"'I_Series UKATS'!AW101","v":0},{"$f":"'I_Series UKATS'!AX101","v":0},{"$f":"'I_Series UKATS'!AY101","v":0},{"$f":"'I_Series UKATS'!AZ101","v":0},{"$f":"'I_Series UKATS'!BA101","v":0},{"$f":"'I_Series UKATS'!BB101","v":0},{"$f":"'I_Series UKATS'!BC101","v":0},{"$f":"'I_Series UKATS'!BD101","v":0},{"$f":"'I_Series UKATS'!BE101","v":0},{"$f":"'I_Series UKATS'!BF101","v":0},{"$f":"'I_Series UKATS'!BG101","v":0},{"$f":"'I_Series UKATS'!BH101","v":0},{"$f":"'I_Series UKATS'!BI101","v":0},{"$f":"'I_Series UKATS'!BJ101","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E111","v":"Pensions - Other pension costs - Price determination"},{"$f":"'I_Series UKATS'!F111","v":"Pensions - Other pension costs - CAA Run"},{"$f":"'I_Series UKATS'!G111","v":"£'000"},{"$f":"'I_Series UKATS'!H111","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J111","v":0},null,{"$f":"'I_Series UKATS'!L111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y111","v":0},null,{"$f":"'I_Series UKATS'!AA111","v":0},{"$f":"'I_Series UKATS'!AB111","v":0},{"$f":"'I_Series UKATS'!AC111","v":0},{"$f":"'I_Series UKATS'!AD111","v":0},{"$f":"'I_Series UKATS'!AE111","v":0},{"$f":"'I_Series UKATS'!AF111","v":0},{"$f":"'I_Series UKATS'!AG111","v":0},{"$f":"'I_Series UKATS'!AH111","v":0},{"$f":"'I_Series UKATS'!AI111","v":0},{"$f":"'I_Series UKATS'!AJ111","v":0},{"$f":"'I_Series UKATS'!AK111","v":0},{"$f":"'I_Series UKATS'!AL111","v":0},{"$f":"'I_Series UKATS'!AM111","v":0},{"$f":"'I_Series UKATS'!AN111","v":0},{"$f":"'I_Series UKATS'!AO111","v":0},{"$f":"'I_Series UKATS'!AP111","v":0},{"$f":"'I_Series UKATS'!AQ111","v":0},{"$f":"'I_Series UKATS'!AR111","v":0},{"$f":"'I_Series UKATS'!AS111","v":0},{"$f":"'I_Series UKATS'!AT111","v":0},{"$f":"'I_Series UKATS'!AU111","v":0},{"$f":"'I_Series UKATS'!AV111","v":0},{"$f":"'I_Series UKATS'!AW111","v":0},{"$f":"'I_Series UKATS'!AX111","v":0},{"$f":"'I_Series UKATS'!AY111","v":0},{"$f":"'I_Series UKATS'!AZ111","v":0},{"$f":"'I_Series UKATS'!BA111","v":0},{"$f":"'I_Series UKATS'!BB111","v":0},{"$f":"'I_Series UKATS'!BC111","v":0},{"$f":"'I_Series UKATS'!BD111","v":0},{"$f":"'I_Series UKATS'!BE111","v":0},{"$f":"'I_Series UKATS'!BF111","v":0},{"$f":"'I_Series UKATS'!BG111","v":0},{"$f":"'I_Series UKATS'!BH111","v":0},{"$f":"'I_Series UKATS'!BI111","v":0},{"$f":"'I_Series UKATS'!BJ111","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E121","v":"Opex - Redundancy - Price determination"},{"$f":"'I_Series UKATS'!F121","v":"Opex - Redundancy - CAA Forecasts - CAA Run"},{"$f":"'I_Series UKATS'!G121","v":"£'000"},{"$f":"'I_Series UKATS'!H121","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J121","v":0},null,{"$f":"'I_Series UKATS'!L121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y121","v":59439.503132572689},null,{"$f":"'I_Series UKATS'!AA121","v":0},{"$f":"'I_Series UKATS'!AB121","v":0},{"$f":"'I_Series UKATS'!AC121","v":0},{"$f":"'I_Series UKATS'!AD121","v":0},{"$f":"'I_Series UKATS'!AE121","v":1148.0333488951278},{"$f":"'I_Series UKATS'!AF121","v":50917.122635584776},{"$f":"'I_Series UKATS'!AG121","v":1382.0785346782222},{"$f":"'I_Series UKATS'!AH121","v":257.48492201524863},{"$f":"'I_Series UKATS'!AI121","v":1151.2083931067452},{"$f":"'I_Series UKATS'!AJ121","v":1148.6263647110134},{"$f":"'I_Series UKATS'!AK121","v":1147.125542286059},{"$f":"'I_Series UKATS'!AL121","v":1144.7471776577447},{"$f":"'I_Series UKATS'!AM121","v":1143.0762136377566},{"$f":"'I_Series UKATS'!AN121","v":0},{"$f":"'I_Series UKATS'!AO121","v":0},{"$f":"'I_Series UKATS'!AP121","v":0},{"$f":"'I_Series UKATS'!AQ121","v":0},{"$f":"'I_Series UKATS'!AR121","v":0},{"$f":"'I_Series UKATS'!AS121","v":0},{"$f":"'I_Series UKATS'!AT121","v":0},{"$f":"'I_Series UKATS'!AU121","v":0},{"$f":"'I_Series UKATS'!AV121","v":0},{"$f":"'I_Series UKATS'!AW121","v":0},{"$f":"'I_Series UKATS'!AX121","v":0},{"$f":"'I_Series UKATS'!AY121","v":0},{"$f":"'I_Series UKATS'!AZ121","v":0},{"$f":"'I_Series UKATS'!BA121","v":0},{"$f":"'I_Series UKATS'!BB121","v":0},{"$f":"'I_Series UKATS'!BC121","v":0},{"$f":"'I_Series UKATS'!BD121","v":0},{"$f":"'I_Series UKATS'!BE121","v":0},{"$f":"'I_Series UKATS'!BF121","v":0},{"$f":"'I_Series UKATS'!BG121","v":0},{"$f":"'I_Series UKATS'!BH121","v":0},{"$f":"'I_Series UKATS'!BI121","v":0},{"$f":"'I_Series UKATS'!BJ121","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E131","v":"Opex - Non-staff costs - Price determination"},{"$f":"'I_Series UKATS'!F131","v":"Opex - Non-staff costs - CAA Forecasts - CAA Run"},{"$f":"'I_Series UKATS'!G131","v":"£'000"},{"$f":"'I_Series UKATS'!H131","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J131","v":0},null,{"$f":"'I_Series UKATS'!L131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y131","v":1271913.6299060374},null,{"$f":"'I_Series UKATS'!AA131","v":0},{"$f":"'I_Series UKATS'!AB131","v":0},{"$f":"'I_Series UKATS'!AC131","v":0},{"$f":"'I_Series UKATS'!AD131","v":0},{"$f":"'I_Series UKATS'!AE131","v":145234.8413784549},{"$f":"'I_Series UKATS'!AF131","v":123310.76260766579},{"$f":"'I_Series UKATS'!AG131","v":117593.62583500065},{"$f":"'I_Series UKATS'!AH131","v":144527.10000636673},{"$f":"'I_Series UKATS'!AI131","v":145769.49147697407},{"$f":"'I_Series UKATS'!AJ131","v":150078.78309281694},{"$f":"'I_Series UKATS'!AK131","v":150257.73411771251},{"$f":"'I_Series UKATS'!AL131","v":149511.13543393902},{"$f":"'I_Series UKATS'!AM131","v":145630.1559571067},{"$f":"'I_Series UKATS'!AN131","v":0},{"$f":"'I_Series UKATS'!AO131","v":0},{"$f":"'I_Series UKATS'!AP131","v":0},{"$f":"'I_Series UKATS'!AQ131","v":0},{"$f":"'I_Series UKATS'!AR131","v":0},{"$f":"'I_Series UKATS'!AS131","v":0},{"$f":"'I_Series UKATS'!AT131","v":0},{"$f":"'I_Series UKATS'!AU131","v":0},{"$f":"'I_Series UKATS'!AV131","v":0},{"$f":"'I_Series UKATS'!AW131","v":0},{"$f":"'I_Series UKATS'!AX131","v":0},{"$f":"'I_Series UKATS'!AY131","v":0},{"$f":"'I_Series UKATS'!AZ131","v":0},{"$f":"'I_Series UKATS'!BA131","v":0},{"$f":"'I_Series UKATS'!BB131","v":0},{"$f":"'I_Series UKATS'!BC131","v":0},{"$f":"'I_Series UKATS'!BD131","v":0},{"$f":"'I_Series UKATS'!BE131","v":0},{"$f":"'I_Series UKATS'!BF131","v":0},{"$f":"'I_Series UKATS'!BG131","v":0},{"$f":"'I_Series UKATS'!BH131","v":0},{"$f":"'I_Series UKATS'!BI131","v":0},{"$f":"'I_Series UKATS'!BJ131","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E141","v":"Opex - Exceptional (excl. redundancy) - Price determination"},{"$f":"'I_Series UKATS'!F141","v":"Opex - Exceptional (excl. redundancy) - CAA Run"},{"$f":"'I_Series UKATS'!G141","v":"£'000"},{"$f":"'I_Series UKATS'!H141","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J141","v":0},null,{"$f":"'I_Series UKATS'!L141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y141","v":-15530.00633550804},null,{"$f":"'I_Series UKATS'!AA141","v":0},{"$f":"'I_Series UKATS'!AB141","v":0},{"$f":"'I_Series UKATS'!AC141","v":0},{"$f":"'I_Series UKATS'!AD141","v":0},{"$f":"'I_Series UKATS'!AE141","v":2216.0979676809752},{"$f":"'I_Series UKATS'!AF141","v":-5682.0917000000045},{"$f":"'I_Series UKATS'!AG141","v":-20705.809721285943},{"$f":"'I_Series UKATS'!AH141","v":781.80237235780999},{"$f":"'I_Series UKATS'!AI141","v":1410.0014672752345},{"$f":"'I_Series UKATS'!AJ141","v":1553.5076894367635},{"$f":"'I_Series UKATS'!AK141","v":1936.7008807594593},{"$f":"'I_Series UKATS'!AL141","v":1586.908799368239},{"$f":"'I_Series UKATS'!AM141","v":1372.8759088994209},{"$f":"'I_Series UKATS'!AN141","v":0},{"$f":"'I_Series UKATS'!AO141","v":0},{"$f":"'I_Series UKATS'!AP141","v":0},{"$f":"'I_Series UKATS'!AQ141","v":0},{"$f":"'I_Series UKATS'!AR141","v":0},{"$f":"'I_Series UKATS'!AS141","v":0},{"$f":"'I_Series UKATS'!AT141","v":0},{"$f":"'I_Series UKATS'!AU141","v":0},{"$f":"'I_Series UKATS'!AV141","v":0},{"$f":"'I_Series UKATS'!AW141","v":0},{"$f":"'I_Series UKATS'!AX141","v":0},{"$f":"'I_Series UKATS'!AY141","v":0},{"$f":"'I_Series UKATS'!AZ141","v":0},{"$f":"'I_Series UKATS'!BA141","v":0},{"$f":"'I_Series UKATS'!BB141","v":0},{"$f":"'I_Series UKATS'!BC141","v":0},{"$f":"'I_Series UKATS'!BD141","v":0},{"$f":"'I_Series UKATS'!BE141","v":0},{"$f":"'I_Series UKATS'!BF141","v":0},{"$f":"'I_Series UKATS'!BG141","v":0},{"$f":"'I_Series UKATS'!BH141","v":0},{"$f":"'I_Series UKATS'!BI141","v":0},{"$f":"'I_Series UKATS'!BJ141","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E151","v":"Opex - Spare 2 - Price determination"},{"$f":"'I_Series UKATS'!F151","v":"Opex - Spare 2 - CAA Run"},{"$f":"'I_Series UKATS'!G151","v":"£'000"},{"$f":"'I_Series UKATS'!H151","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J151","v":0},null,{"$f":"'I_Series UKATS'!L151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y151","v":0},null,{"$f":"'I_Series UKATS'!AA151","v":0},{"$f":"'I_Series UKATS'!AB151","v":0},{"$f":"'I_Series UKATS'!AC151","v":0},{"$f":"'I_Series UKATS'!AD151","v":0},{"$f":"'I_Series UKATS'!AE151","v":0},{"$f":"'I_Series UKATS'!AF151","v":0},{"$f":"'I_Series UKATS'!AG151","v":0},{"$f":"'I_Series UKATS'!AH151","v":0},{"$f":"'I_Series UKATS'!AI151","v":0},{"$f":"'I_Series UKATS'!AJ151","v":0},{"$f":"'I_Series UKATS'!AK151","v":0},{"$f":"'I_Series UKATS'!AL151","v":0},{"$f":"'I_Series UKATS'!AM151","v":0},{"$f":"'I_Series UKATS'!AN151","v":0},{"$f":"'I_Series UKATS'!AO151","v":0},{"$f":"'I_Series UKATS'!AP151","v":0},{"$f":"'I_Series UKATS'!AQ151","v":0},{"$f":"'I_Series UKATS'!AR151","v":0},{"$f":"'I_Series UKATS'!AS151","v":0},{"$f":"'I_Series UKATS'!AT151","v":0},{"$f":"'I_Series UKATS'!AU151","v":0},{"$f":"'I_Series UKATS'!AV151","v":0},{"$f":"'I_Series UKATS'!AW151","v":0},{"$f":"'I_Series UKATS'!AX151","v":0},{"$f":"'I_Series UKATS'!AY151","v":0},{"$f":"'I_Series UKATS'!AZ151","v":0},{"$f":"'I_Series UKATS'!BA151","v":0},{"$f":"'I_Series UKATS'!BB151","v":0},{"$f":"'I_Series UKATS'!BC151","v":0},{"$f":"'I_Series UKATS'!BD151","v":0},{"$f":"'I_Series UKATS'!BE151","v":0},{"$f":"'I_Series UKATS'!BF151","v":0},{"$f":"'I_Series UKATS'!BG151","v":0},{"$f":"'I_Series UKATS'!BH151","v":0},{"$f":"'I_Series UKATS'!BI151","v":0},{"$f":"'I_Series UKATS'!BJ151","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E160","v":"Opex - Spare 3 - Price determination"},{"$f":"'I_Series UKATS'!F160","v":"Opex - Spare 3 - CAA Run"},{"$f":"'I_Series UKATS'!G160","v":"£'000"},{"$f":"'I_Series UKATS'!H160","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J160","v":0},null,{"$f":"'I_Series UKATS'!L160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y160","v":0},null,{"$f":"'I_Series UKATS'!AA160","v":0},{"$f":"'I_Series UKATS'!AB160","v":0},{"$f":"'I_Series UKATS'!AC160","v":0},{"$f":"'I_Series UKATS'!AD160","v":0},{"$f":"'I_Series UKATS'!AE160","v":0},{"$f":"'I_Series UKATS'!AF160","v":0},{"$f":"'I_Series UKATS'!AG160","v":0},{"$f":"'I_Series UKATS'!AH160","v":0},{"$f":"'I_Series UKATS'!AI160","v":0},{"$f":"'I_Series UKATS'!AJ160","v":0},{"$f":"'I_Series UKATS'!AK160","v":0},{"$f":"'I_Series UKATS'!AL160","v":0},{"$f":"'I_Series UKATS'!AM160","v":0},{"$f":"'I_Series UKATS'!AN160","v":0},{"$f":"'I_Series UKATS'!AO160","v":0},{"$f":"'I_Series UKATS'!AP160","v":0},{"$f":"'I_Series UKATS'!AQ160","v":0},{"$f":"'I_Series UKATS'!AR160","v":0},{"$f":"'I_Series UKATS'!AS160","v":0},{"$f":"'I_Series UKATS'!AT160","v":0},{"$f":"'I_Series UKATS'!AU160","v":0},{"$f":"'I_Series UKATS'!AV160","v":0},{"$f":"'I_Series UKATS'!AW160","v":0},{"$f":"'I_Series UKATS'!AX160","v":0},{"$f":"'I_Series UKATS'!AY160","v":0},{"$f":"'I_Series UKATS'!AZ160","v":0},{"$f":"'I_Series UKATS'!BA160","v":0},{"$f":"'I_Series UKATS'!BB160","v":0},{"$f":"'I_Series UKATS'!BC160","v":0},{"$f":"'I_Series UKATS'!BD160","v":0},{"$f":"'I_Series UKATS'!BE160","v":0},{"$f":"'I_Series UKATS'!BF160","v":0},{"$f":"'I_Series UKATS'!BG160","v":0},{"$f":"'I_Series UKATS'!BH160","v":0},{"$f":"'I_Series UKATS'!BI160","v":0},{"$f":"'I_Series UKATS'!BJ160","v":0}]
[]
[null,null,null,null,{"$f":"C_Index!E413","v":"Opex - Wages & Salaries - indexation - Price Determination"},null,{"$f":"C_Index!G413","v":"index"},{"$f":"C_Index!H413","v":"CPI 2020"},null,{"$f":"C_Index!J413","v":0},null,{"$f":"C_Index!L413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y413","v":0},null,{"$f":"C_Index!AA413","v":0.91961685823754757},{"$f":"C_Index!AB413","v":0.92551724137931035},{"$f":"C_Index!AC413","v":0.95042145593869709},{"$f":"C_Index!AD413","v":0.97394636015325609},{"$f":"C_Index!AE413","v":0.99126436781609162},{"$f":"C_Index!AF413","v":1},{"$f":"C_Index!AG413","v":1.0258237547892719},{"$f":"C_Index!AH413","v":1.1186973180076629},{"$f":"C_Index!AI413","v":1.1873399586480322},{"$f":"C_Index!AJ413","v":1.1975124598510096},{"$f":"C_Index!AK413","v":1.198896577295987},{"$f":"C_Index!AL413","v":1.2048871867171229},{"$f":"C_Index!AM413","v":1.2238361939769149},{"$f":"C_Index!AN413","v":1.2430832082867362},{"$f":"C_Index!AO413","v":1.2626329163407577},{"$f":"C_Index!AP413","v":1.282490078539803},{"$f":"C_Index!AQ413","v":1.3026595301505184},{"$f":"C_Index!AR413","v":1.3231461824827708},{"$f":"C_Index!AS413","v":1.3439550240855642},{"$f":"C_Index!AT413","v":1.3650911219617634},{"$f":"C_Index!AU413","v":1.3865596228019204},{"$f":"C_Index!AV413","v":1.4083657542375072},{"$f":"C_Index!AW413","v":1.4305148261138558},{"$f":"C_Index!AX413","v":1.4530122317831182},{"$f":"C_Index!AY413","v":1.4758634494175611},{"$f":"C_Index!AZ413","v":1.4990740433435141},{"$f":"C_Index!BA413","v":1.5226496653962955},{"$f":"C_Index!BB413","v":1.5465960562964489},{"$f":"C_Index!BC413","v":1.5709190470476218},{"$f":"C_Index!BD413","v":1.5956245603564285},{"$f":"C_Index!BE413","v":1.6207186120746455},{"$f":"C_Index!BF413","v":1.6462073126640833},{"$f":"C_Index!BG413","v":1.6720968686844992},{"$f":"C_Index!BH413","v":1.6983935843049107},{"$f":"C_Index!BI413","v":1.725103862838675},{"$f":"C_Index!BJ413","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E414","v":"Pensions - Defined benefit - Ongoing Contributions - indexation - Price Determination"},null,{"$f":"C_Index!G414","v":"index"},{"$f":"C_Index!H414","v":"CPI 2020"},null,{"$f":"C_Index!J414","v":0},null,{"$f":"C_Index!L414","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y414","v":0},null,{"$f":"C_Index!AA414","v":0.91961685823754757},{"$f":"C_Index!AB414","v":0.92551724137931035},{"$f":"C_Index!AC414","v":0.95042145593869709},{"$f":"C_Index!AD414","v":0.97394636015325609},{"$f":"C_Index!AE414","v":0.99126436781609162},{"$f":"C_Index!AF414","v":1},{"$f":"C_Index!AG414","v":1.0258237547892719},{"$f":"C_Index!AH414","v":1.1186973180076629},{"$f":"C_Index!AI414","v":1.1873399586480322},{"$f":"C_Index!AJ414","v":1.1975124598510096},{"$f":"C_Index!AK414","v":1.198896577295987},{"$f":"C_Index!AL414","v":1.2048871867171229},{"$f":"C_Index!AM414","v":1.2238361939769149},{"$f":"C_Index!AN414","v":1.2430832082867362},{"$f":"C_Index!AO414","v":1.2626329163407577},{"$f":"C_Index!AP414","v":1.282490078539803},{"$f":"C_Index!AQ414","v":1.3026595301505184},{"$f":"C_Index!AR414","v":1.3231461824827708},{"$f":"C_Index!AS414","v":1.3439550240855642},{"$f":"C_Index!AT414","v":1.3650911219617634},{"$f":"C_Index!AU414","v":1.3865596228019204},{"$f":"C_Index!AV414","v":1.4083657542375072},{"$f":"C_Index!AW414","v":1.4305148261138558},{"$f":"C_Index!AX414","v":1.4530122317831182},{"$f":"C_Index!AY414","v":1.4758634494175611},{"$f":"C_Index!AZ414","v":1.4990740433435141},{"$f":"C_Index!BA414","v":1.5226496653962955},{"$f":"C_Index!BB414","v":1.5465960562964489},{"$f":"C_Index!BC414","v":1.5709190470476218},{"$f":"C_Index!BD414","v":1.5956245603564285},{"$f":"C_Index!BE414","v":1.6207186120746455},{"$f":"C_Index!BF414","v":1.6462073126640833},{"$f":"C_Index!BG414","v":1.6720968686844992},{"$f":"C_Index!BH414","v":1.6983935843049107},{"$f":"C_Index!BI414","v":1.725103862838675},{"$f":"C_Index!BJ414","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E415","v":"Pensions - Defined benefit - Deficit Repair - indexation - Price Determination"},null,{"$f":"C_Index!G415","v":"index"},{"$f":"C_Index!H415","v":"CPI 2020"},null,{"$f":"C_Index!J415","v":0},null,{"$f":"C_Index!L415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y415","v":0},null,{"$f":"C_Index!AA415","v":0.91961685823754757},{"$f":"C_Index!AB415","v":0.92551724137931035},{"$f":"C_Index!AC415","v":0.95042145593869709},{"$f":"C_Index!AD415","v":0.97394636015325609},{"$f":"C_Index!AE415","v":0.99126436781609162},{"$f":"C_Index!AF415","v":1},{"$f":"C_Index!AG415","v":1.0258237547892719},{"$f":"C_Index!AH415","v":1.1186973180076629},{"$f":"C_Index!AI415","v":1.1873399586480322},{"$f":"C_Index!AJ415","v":1.1975124598510096},{"$f":"C_Index!AK415","v":1.198896577295987},{"$f":"C_Index!AL415","v":1.2048871867171229},{"$f":"C_Index!AM415","v":1.2238361939769149},{"$f":"C_Index!AN415","v":1.2430832082867362},{"$f":"C_Index!AO415","v":1.2626329163407577},{"$f":"C_Index!AP415","v":1.282490078539803},{"$f":"C_Index!AQ415","v":1.3026595301505184},{"$f":"C_Index!AR415","v":1.3231461824827708},{"$f":"C_Index!AS415","v":1.3439550240855642},{"$f":"C_Index!AT415","v":1.3650911219617634},{"$f":"C_Index!AU415","v":1.3865596228019204},{"$f":"C_Index!AV415","v":1.4083657542375072},{"$f":"C_Index!AW415","v":1.4305148261138558},{"$f":"C_Index!AX415","v":1.4530122317831182},{"$f":"C_Index!AY415","v":1.4758634494175611},{"$f":"C_Index!AZ415","v":1.4990740433435141},{"$f":"C_Index!BA415","v":1.5226496653962955},{"$f":"C_Index!BB415","v":1.5465960562964489},{"$f":"C_Index!BC415","v":1.5709190470476218},{"$f":"C_Index!BD415","v":1.5956245603564285},{"$f":"C_Index!BE415","v":1.6207186120746455},{"$f":"C_Index!BF415","v":1.6462073126640833},{"$f":"C_Index!BG415","v":1.6720968686844992},{"$f":"C_Index!BH415","v":1.6983935843049107},{"$f":"C_Index!BI415","v":1.725103862838675},{"$f":"C_Index!BJ415","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E416","v":"Pensions - Defined contribution - indexation - Price Determination"},null,{"$f":"C_Index!G416","v":"index"},{"$f":"C_Index!H416","v":"CPI 2020"},null,{"$f":"C_Index!J416","v":0},null,{"$f":"C_Index!L416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y416","v":0},null,{"$f":"C_Index!AA416","v":0.91961685823754757},{"$f":"C_Index!AB416","v":0.92551724137931035},{"$f":"C_Index!AC416","v":0.95042145593869709},{"$f":"C_Index!AD416","v":0.97394636015325609},{"$f":"C_Index!AE416","v":0.99126436781609162},{"$f":"C_Index!AF416","v":1},{"$f":"C_Index!AG416","v":1.0258237547892719},{"$f":"C_Index!AH416","v":1.1186973180076629},{"$f":"C_Index!AI416","v":1.1873399586480322},{"$f":"C_Index!AJ416","v":1.1975124598510096},{"$f":"C_Index!AK416","v":1.198896577295987},{"$f":"C_Index!AL416","v":1.2048871867171229},{"$f":"C_Index!AM416","v":1.2238361939769149},{"$f":"C_Index!AN416","v":1.2430832082867362},{"$f":"C_Index!AO416","v":1.2626329163407577},{"$f":"C_Index!AP416","v":1.282490078539803},{"$f":"C_Index!AQ416","v":1.3026595301505184},{"$f":"C_Index!AR416","v":1.3231461824827708},{"$f":"C_Index!AS416","v":1.3439550240855642},{"$f":"C_Index!AT416","v":1.3650911219617634},{"$f":"C_Index!AU416","v":1.3865596228019204},{"$f":"C_Index!AV416","v":1.4083657542375072},{"$f":"C_Index!AW416","v":1.4305148261138558},{"$f":"C_Index!AX416","v":1.4530122317831182},{"$f":"C_Index!AY416","v":1.4758634494175611},{"$f":"C_Index!AZ416","v":1.4990740433435141},{"$f":"C_Index!BA416","v":1.5226496653962955},{"$f":"C_Index!BB416","v":1.5465960562964489},{"$f":"C_Index!BC416","v":1.5709190470476218},{"$f":"C_Index!BD416","v":1.5956245603564285},{"$f":"C_Index!BE416","v":1.6207186120746455},{"$f":"C_Index!BF416","v":1.6462073126640833},{"$f":"C_Index!BG416","v":1.6720968686844992},{"$f":"C_Index!BH416","v":1.6983935843049107},{"$f":"C_Index!BI416","v":1.725103862838675},{"$f":"C_Index!BJ416","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E417","v":"Pensions - Opt outs - indexation - Price Determination"},null,{"$f":"C_Index!G417","v":"index"},{"$f":"C_Index!H417","v":"CPI 2020"},null,{"$f":"C_Index!J417","v":0},null,{"$f":"C_Index!L417","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y417","v":0},null,{"$f":"C_Index!AA417","v":0.91961685823754757},{"$f":"C_Index!AB417","v":0.92551724137931035},{"$f":"C_Index!AC417","v":0.95042145593869709},{"$f":"C_Index!AD417","v":0.97394636015325609},{"$f":"C_Index!AE417","v":0.99126436781609162},{"$f":"C_Index!AF417","v":1},{"$f":"C_Index!AG417","v":1.0258237547892719},{"$f":"C_Index!AH417","v":1.1186973180076629},{"$f":"C_Index!AI417","v":1.1873399586480322},{"$f":"C_Index!AJ417","v":1.1975124598510096},{"$f":"C_Index!AK417","v":1.198896577295987},{"$f":"C_Index!AL417","v":1.2048871867171229},{"$f":"C_Index!AM417","v":1.2238361939769149},{"$f":"C_Index!AN417","v":1.2430832082867362},{"$f":"C_Index!AO417","v":1.2626329163407577},{"$f":"C_Index!AP417","v":1.282490078539803},{"$f":"C_Index!AQ417","v":1.3026595301505184},{"$f":"C_Index!AR417","v":1.3231461824827708},{"$f":"C_Index!AS417","v":1.3439550240855642},{"$f":"C_Index!AT417","v":1.3650911219617634},{"$f":"C_Index!AU417","v":1.3865596228019204},{"$f":"C_Index!AV417","v":1.4083657542375072},{"$f":"C_Index!AW417","v":1.4305148261138558},{"$f":"C_Index!AX417","v":1.4530122317831182},{"$f":"C_Index!AY417","v":1.4758634494175611},{"$f":"C_Index!AZ417","v":1.4990740433435141},{"$f":"C_Index!BA417","v":1.5226496653962955},{"$f":"C_Index!BB417","v":1.5465960562964489},{"$f":"C_Index!BC417","v":1.5709190470476218},{"$f":"C_Index!BD417","v":1.5956245603564285},{"$f":"C_Index!BE417","v":1.6207186120746455},{"$f":"C_Index!BF417","v":1.6462073126640833},{"$f":"C_Index!BG417","v":1.6720968686844992},{"$f":"C_Index!BH417","v":1.6983935843049107},{"$f":"C_Index!BI417","v":1.725103862838675},{"$f":"C_Index!BJ417","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E418","v":"Pensions - Other pension costs - indexation - Price Determination"},null,{"$f":"C_Index!G418","v":"index"},{"$f":"C_Index!H418","v":"CPI 2020"},null,{"$f":"C_Index!J418","v":0},null,{"$f":"C_Index!L418","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y418","v":0},null,{"$f":"C_Index!AA418","v":0.91961685823754757},{"$f":"C_Index!AB418","v":0.92551724137931035},{"$f":"C_Index!AC418","v":0.95042145593869709},{"$f":"C_Index!AD418","v":0.97394636015325609},{"$f":"C_Index!AE418","v":0.99126436781609162},{"$f":"C_Index!AF418","v":1},{"$f":"C_Index!AG418","v":1.0258237547892719},{"$f":"C_Index!AH418","v":1.1186973180076629},{"$f":"C_Index!AI418","v":1.1873399586480322},{"$f":"C_Index!AJ418","v":1.1975124598510096},{"$f":"C_Index!AK418","v":1.198896577295987},{"$f":"C_Index!AL418","v":1.2048871867171229},{"$f":"C_Index!AM418","v":1.2238361939769149},{"$f":"C_Index!AN418","v":1.2430832082867362},{"$f":"C_Index!AO418","v":1.2626329163407577},{"$f":"C_Index!AP418","v":1.282490078539803},{"$f":"C_Index!AQ418","v":1.3026595301505184},{"$f":"C_Index!AR418","v":1.3231461824827708},{"$f":"C_Index!AS418","v":1.3439550240855642},{"$f":"C_Index!AT418","v":1.3650911219617634},{"$f":"C_Index!AU418","v":1.3865596228019204},{"$f":"C_Index!AV418","v":1.4083657542375072},{"$f":"C_Index!AW418","v":1.4305148261138558},{"$f":"C_Index!AX418","v":1.4530122317831182},{"$f":"C_Index!AY418","v":1.4758634494175611},{"$f":"C_Index!AZ418","v":1.4990740433435141},{"$f":"C_Index!BA418","v":1.5226496653962955},{"$f":"C_Index!BB418","v":1.5465960562964489},{"$f":"C_Index!BC418","v":1.5709190470476218},{"$f":"C_Index!BD418","v":1.5956245603564285},{"$f":"C_Index!BE418","v":1.6207186120746455},{"$f":"C_Index!BF418","v":1.6462073126640833},{"$f":"C_Index!BG418","v":1.6720968686844992},{"$f":"C_Index!BH418","v":1.6983935843049107},{"$f":"C_Index!BI418","v":1.725103862838675},{"$f":"C_Index!BJ418","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E419","v":"Opex - Redundancy - indexation - Price Determination"},null,{"$f":"C_Index!G419","v":"index"},{"$f":"C_Index!H419","v":"CPI 2020"},null,{"$f":"C_Index!J419","v":0},null,{"$f":"C_Index!L419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y419","v":0},null,{"$f":"C_Index!AA419","v":0.91961685823754757},{"$f":"C_Index!AB419","v":0.92551724137931035},{"$f":"C_Index!AC419","v":0.95042145593869709},{"$f":"C_Index!AD419","v":0.97394636015325609},{"$f":"C_Index!AE419","v":0.99126436781609162},{"$f":"C_Index!AF419","v":1},{"$f":"C_Index!AG419","v":1.0258237547892719},{"$f":"C_Index!AH419","v":1.1186973180076629},{"$f":"C_Index!AI419","v":1.1873399586480322},{"$f":"C_Index!AJ419","v":1.1975124598510096},{"$f":"C_Index!AK419","v":1.198896577295987},{"$f":"C_Index!AL419","v":1.2048871867171229},{"$f":"C_Index!AM419","v":1.2238361939769149},{"$f":"C_Index!AN419","v":1.2430832082867362},{"$f":"C_Index!AO419","v":1.2626329163407577},{"$f":"C_Index!AP419","v":1.282490078539803},{"$f":"C_Index!AQ419","v":1.3026595301505184},{"$f":"C_Index!AR419","v":1.3231461824827708},{"$f":"C_Index!AS419","v":1.3439550240855642},{"$f":"C_Index!AT419","v":1.3650911219617634},{"$f":"C_Index!AU419","v":1.3865596228019204},{"$f":"C_Index!AV419","v":1.4083657542375072},{"$f":"C_Index!AW419","v":1.4305148261138558},{"$f":"C_Index!AX419","v":1.4530122317831182},{"$f":"C_Index!AY419","v":1.4758634494175611},{"$f":"C_Index!AZ419","v":1.4990740433435141},{"$f":"C_Index!BA419","v":1.5226496653962955},{"$f":"C_Index!BB419","v":1.5465960562964489},{"$f":"C_Index!BC419","v":1.5709190470476218},{"$f":"C_Index!BD419","v":1.5956245603564285},{"$f":"C_Index!BE419","v":1.6207186120746455},{"$f":"C_Index!BF419","v":1.6462073126640833},{"$f":"C_Index!BG419","v":1.6720968686844992},{"$f":"C_Index!BH419","v":1.6983935843049107},{"$f":"C_Index!BI419","v":1.725103862838675},{"$f":"C_Index!BJ419","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E420","v":"Opex - Non-staff costs - indexation - Price Determination"},null,{"$f":"C_Index!G420","v":"index"},{"$f":"C_Index!H420","v":"CPI 2020"},null,{"$f":"C_Index!J420","v":0},null,{"$f":"C_Index!L420","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y420","v":0},null,{"$f":"C_Index!AA420","v":0.91961685823754757},{"$f":"C_Index!AB420","v":0.92551724137931035},{"$f":"C_Index!AC420","v":0.95042145593869709},{"$f":"C_Index!AD420","v":0.97394636015325609},{"$f":"C_Index!AE420","v":0.99126436781609162},{"$f":"C_Index!AF420","v":1},{"$f":"C_Index!AG420","v":1.0258237547892719},{"$f":"C_Index!AH420","v":1.1186973180076629},{"$f":"C_Index!AI420","v":1.1873399586480322},{"$f":"C_Index!AJ420","v":1.1975124598510096},{"$f":"C_Index!AK420","v":1.198896577295987},{"$f":"C_Index!AL420","v":1.2048871867171229},{"$f":"C_Index!AM420","v":1.2238361939769149},{"$f":"C_Index!AN420","v":1.2430832082867362},{"$f":"C_Index!AO420","v":1.2626329163407577},{"$f":"C_Index!AP420","v":1.282490078539803},{"$f":"C_Index!AQ420","v":1.3026595301505184},{"$f":"C_Index!AR420","v":1.3231461824827708},{"$f":"C_Index!AS420","v":1.3439550240855642},{"$f":"C_Index!AT420","v":1.3650911219617634},{"$f":"C_Index!AU420","v":1.3865596228019204},{"$f":"C_Index!AV420","v":1.4083657542375072},{"$f":"C_Index!AW420","v":1.4305148261138558},{"$f":"C_Index!AX420","v":1.4530122317831182},{"$f":"C_Index!AY420","v":1.4758634494175611},{"$f":"C_Index!AZ420","v":1.4990740433435141},{"$f":"C_Index!BA420","v":1.5226496653962955},{"$f":"C_Index!BB420","v":1.5465960562964489},{"$f":"C_Index!BC420","v":1.5709190470476218},{"$f":"C_Index!BD420","v":1.5956245603564285},{"$f":"C_Index!BE420","v":1.6207186120746455},{"$f":"C_Index!BF420","v":1.6462073126640833},{"$f":"C_Index!BG420","v":1.6720968686844992},{"$f":"C_Index!BH420","v":1.6983935843049107},{"$f":"C_Index!BI420","v":1.725103862838675},{"$f":"C_Index!BJ420","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E421","v":"Opex - Exceptional (excl. redundancy) - indexation - Price Determination"},null,{"$f":"C_Index!G421","v":"index"},{"$f":"C_Index!H421","v":"CPI 2020"},null,{"$f":"C_Index!J421","v":0},null,{"$f":"C_Index!L421","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y421","v":0},null,{"$f":"C_Index!AA421","v":0.91961685823754757},{"$f":"C_Index!AB421","v":0.92551724137931035},{"$f":"C_Index!AC421","v":0.95042145593869709},{"$f":"C_Index!AD421","v":0.97394636015325609},{"$f":"C_Index!AE421","v":0.99126436781609162},{"$f":"C_Index!AF421","v":1},{"$f":"C_Index!AG421","v":1.0258237547892719},{"$f":"C_Index!AH421","v":1.1186973180076629},{"$f":"C_Index!AI421","v":1.1873399586480322},{"$f":"C_Index!AJ421","v":1.1975124598510096},{"$f":"C_Index!AK421","v":1.198896577295987},{"$f":"C_Index!AL421","v":1.2048871867171229},{"$f":"C_Index!AM421","v":1.2238361939769149},{"$f":"C_Index!AN421","v":1.2430832082867362},{"$f":"C_Index!AO421","v":1.2626329163407577},{"$f":"C_Index!AP421","v":1.282490078539803},{"$f":"C_Index!AQ421","v":1.3026595301505184},{"$f":"C_Index!AR421","v":1.3231461824827708},{"$f":"C_Index!AS421","v":1.3439550240855642},{"$f":"C_Index!AT421","v":1.3650911219617634},{"$f":"C_Index!AU421","v":1.3865596228019204},{"$f":"C_Index!AV421","v":1.4083657542375072},{"$f":"C_Index!AW421","v":1.4305148261138558},{"$f":"C_Index!AX421","v":1.4530122317831182},{"$f":"C_Index!AY421","v":1.4758634494175611},{"$f":"C_Index!AZ421","v":1.4990740433435141},{"$f":"C_Index!BA421","v":1.5226496653962955},{"$f":"C_Index!BB421","v":1.5465960562964489},{"$f":"C_Index!BC421","v":1.5709190470476218},{"$f":"C_Index!BD421","v":1.5956245603564285},{"$f":"C_Index!BE421","v":1.6207186120746455},{"$f":"C_Index!BF421","v":1.6462073126640833},{"$f":"C_Index!BG421","v":1.6720968686844992},{"$f":"C_Index!BH421","v":1.6983935843049107},{"$f":"C_Index!BI421","v":1.725103862838675},{"$f":"C_Index!BJ421","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E422","v":"Opex - Spare 2 - indexation - Price Determination"},null,{"$f":"C_Index!G422","v":"index"},{"$f":"C_Index!H422","v":"CPI 2020"},null,{"$f":"C_Index!J422","v":0},null,{"$f":"C_Index!L422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y422","v":0},null,{"$f":"C_Index!AA422","v":0.91961685823754757},{"$f":"C_Index!AB422","v":0.92551724137931035},{"$f":"C_Index!AC422","v":0.95042145593869709},{"$f":"C_Index!AD422","v":0.97394636015325609},{"$f":"C_Index!AE422","v":0.99126436781609162},{"$f":"C_Index!AF422","v":1},{"$f":"C_Index!AG422","v":1.0258237547892719},{"$f":"C_Index!AH422","v":1.1186973180076629},{"$f":"C_Index!AI422","v":1.1873399586480322},{"$f":"C_Index!AJ422","v":1.1975124598510096},{"$f":"C_Index!AK422","v":1.198896577295987},{"$f":"C_Index!AL422","v":1.2048871867171229},{"$f":"C_Index!AM422","v":1.2238361939769149},{"$f":"C_Index!AN422","v":1.2430832082867362},{"$f":"C_Index!AO422","v":1.2626329163407577},{"$f":"C_Index!AP422","v":1.282490078539803},{"$f":"C_Index!AQ422","v":1.3026595301505184},{"$f":"C_Index!AR422","v":1.3231461824827708},{"$f":"C_Index!AS422","v":1.3439550240855642},{"$f":"C_Index!AT422","v":1.3650911219617634},{"$f":"C_Index!AU422","v":1.3865596228019204},{"$f":"C_Index!AV422","v":1.4083657542375072},{"$f":"C_Index!AW422","v":1.4305148261138558},{"$f":"C_Index!AX422","v":1.4530122317831182},{"$f":"C_Index!AY422","v":1.4758634494175611},{"$f":"C_Index!AZ422","v":1.4990740433435141},{"$f":"C_Index!BA422","v":1.5226496653962955},{"$f":"C_Index!BB422","v":1.5465960562964489},{"$f":"C_Index!BC422","v":1.5709190470476218},{"$f":"C_Index!BD422","v":1.5956245603564285},{"$f":"C_Index!BE422","v":1.6207186120746455},{"$f":"C_Index!BF422","v":1.6462073126640833},{"$f":"C_Index!BG422","v":1.6720968686844992},{"$f":"C_Index!BH422","v":1.6983935843049107},{"$f":"C_Index!BI422","v":1.725103862838675},{"$f":"C_Index!BJ422","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E423","v":"Opex - Spare 3 - indexation - Price Determination"},null,{"$f":"C_Index!G423","v":"index"},{"$f":"C_Index!H423","v":"CPI 2020"},null,{"$f":"C_Index!J423","v":0},null,{"$f":"C_Index!L423","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y423","v":0},null,{"$f":"C_Index!AA423","v":0.91961685823754757},{"$f":"C_Index!AB423","v":0.92551724137931035},{"$f":"C_Index!AC423","v":0.95042145593869709},{"$f":"C_Index!AD423","v":0.97394636015325609},{"$f":"C_Index!AE423","v":0.99126436781609162},{"$f":"C_Index!AF423","v":1},{"$f":"C_Index!AG423","v":1.0258237547892719},{"$f":"C_Index!AH423","v":1.1186973180076629},{"$f":"C_Index!AI423","v":1.1873399586480322},{"$f":"C_Index!AJ423","v":1.1975124598510096},{"$f":"C_Index!AK423","v":1.198896577295987},{"$f":"C_Index!AL423","v":1.2048871867171229},{"$f":"C_Index!AM423","v":1.2238361939769149},{"$f":"C_Index!AN423","v":1.2430832082867362},{"$f":"C_Index!AO423","v":1.2626329163407577},{"$f":"C_Index!AP423","v":1.282490078539803},{"$f":"C_Index!AQ423","v":1.3026595301505184},{"$f":"C_Index!AR423","v":1.3231461824827708},{"$f":"C_Index!AS423","v":1.3439550240855642},{"$f":"C_Index!AT423","v":1.3650911219617634},{"$f":"C_Index!AU423","v":1.3865596228019204},{"$f":"C_Index!AV423","v":1.4083657542375072},{"$f":"C_Index!AW423","v":1.4305148261138558},{"$f":"C_Index!AX423","v":1.4530122317831182},{"$f":"C_Index!AY423","v":1.4758634494175611},{"$f":"C_Index!AZ423","v":1.4990740433435141},{"$f":"C_Index!BA423","v":1.5226496653962955},{"$f":"C_Index!BB423","v":1.5465960562964489},{"$f":"C_Index!BC423","v":1.5709190470476218},{"$f":"C_Index!BD423","v":1.5956245603564285},{"$f":"C_Index!BE423","v":1.6207186120746455},{"$f":"C_Index!BF423","v":1.6462073126640833},{"$f":"C_Index!BG423","v":1.6720968686844992},{"$f":"C_Index!BH423","v":1.6983935843049107},{"$f":"C_Index!BI423","v":1.725103862838675},{"$f":"C_Index!BJ423","v":1.7522342083027105}]
[]
[null,null,null,null,{"$f":"E63 & \" - UKATS POS\"","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA87:BJ87)","v":2618049.9194134362},null,{"$f":"AA63 * AA75","v":0},0,0,0,269467.87120635743,262332.85511668294,237434.29781339131,275232.15557114989,310952.76611548784,319071.35765957198,311978.40820320923,311987.11764197156,319593.09008561377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,473376.78939813143,null,{"$f":"AA64 * AA76","v":0},0,0,0,0,47310.723930538232,47263.361928078797,50134.697922240273,85187.077758774612,78416.234791685216,56479.372722506574,53728.470719394085,54856.849624913673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104479.98763447361,null,{"$f":"AA65 * AA77","v":0},0,0,0,0,18682.095895443352,19211.743652967325,20919.859699003406,22643.169526844904,23023.118860214625,{"$f":"AK65 * AK77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141360.91638232299,null,{"$f":"AA66 * AA78","v":0},0,0,0,0,11784.545145078317,11645.829121836972,12899.56663789873,18359.871092741105,19925.969246263754,20876.958399008177,22146.780219774311,23721.396519721635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98348.129236721754,null,{"$f":"AA67 * AA79","v":0},0,0,0,0,15663.614254472968,12899.315125358502,12935.507414190435,12672.258581245516,12147.60772815505,11417.926005080557,10664.098648741181,9947.8014794775445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA68 * AA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60656.828115763616,null,{"$f":"AA69 * AA81","v":0},0,0,0,1138.0045518243194,50917.122635584776,1417.7689918572689,288.04769168587086,1366.8757258666305,1375.4943834548085,1375.2848863755592,1379.2912063904066,1398.9380427239748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1440903.4447734512,null,{"$f":"AA70 * AA82","v":0},0,0,0,143966.12322388444,123310.76260766579,120630.3347933451,161682.07915654776,173077.94198241507,179721.21271292533,180143.48314597597,180144.05135588153,178227.45579481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14402.642744511972,null,{"$f":"AA71 * AA83","v":0},0,0,0,2196.7389509518075,-5682.0917000000045,-21240.511474241754,874.60021716871029,1674.1510838482418,1860.3448145748769,2321.9040571886394,1912.0460788474447,1680.175227150065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA72 * AA84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA73 * AA85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Opex - POS",null,{"$f":"G97","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA98:BJ98)","v":4922773.3722097883},null,{"$f":"SUM(AA87:AA97)","v":0},0,0,0,416768.73793301795,524319.62788546644,429262.1399525936,534966.51430988498,625934.11186722387,635541.34019684559,584593.33741934481,581961.85587100056,589425.70677441068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Eurocontrol Other / London Approach / MoD / North Sea Helicopter"]
[]
[null,null,null,"Eurocontrol Other / MoD / North Sea Helicopter"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E269","v":"Eurocontrol Revenue (Other) - Price Determination"},{"$f":"'I_Series UKATS'!F269","v":"Other UKATS Revenue - CAA Run"},{"$f":"'I_Series UKATS'!G269","v":"£'000"},{"$f":"'I_Series UKATS'!H269","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J269","v":0},null,{"$f":"'I_Series UKATS'!L269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y269","v":59634.166007677064},null,{"$f":"'I_Series UKATS'!AA269","v":0},{"$f":"'I_Series UKATS'!AB269","v":0},{"$f":"'I_Series UKATS'!AC269","v":0},{"$f":"'I_Series UKATS'!AD269","v":0},{"$f":"'I_Series UKATS'!AE269","v":12037},{"$f":"'I_Series UKATS'!AF269","v":8239},{"$f":"'I_Series UKATS'!AG269","v":7200},{"$f":"'I_Series UKATS'!AH269","v":8855.1660076770677},{"$f":"'I_Series UKATS'!AI269","v":5127},{"$f":"'I_Series UKATS'!AJ269","v":4435},{"$f":"'I_Series UKATS'!AK269","v":4591},{"$f":"'I_Series UKATS'!AL269","v":4581},{"$f":"'I_Series UKATS'!AM269","v":4569},{"$f":"'I_Series UKATS'!AN269","v":0},{"$f":"'I_Series UKATS'!AO269","v":0},{"$f":"'I_Series UKATS'!AP269","v":0},{"$f":"'I_Series UKATS'!AQ269","v":0},{"$f":"'I_Series UKATS'!AR269","v":0},{"$f":"'I_Series UKATS'!AS269","v":0},{"$f":"'I_Series UKATS'!AT269","v":0},{"$f":"'I_Series UKATS'!AU269","v":0},{"$f":"'I_Series UKATS'!AV269","v":0},{"$f":"'I_Series UKATS'!AW269","v":0},{"$f":"'I_Series UKATS'!AX269","v":0},{"$f":"'I_Series UKATS'!AY269","v":0},{"$f":"'I_Series UKATS'!AZ269","v":0},{"$f":"'I_Series UKATS'!BA269","v":0},{"$f":"'I_Series UKATS'!BB269","v":0},{"$f":"'I_Series UKATS'!BC269","v":0},{"$f":"'I_Series UKATS'!BD269","v":0},{"$f":"'I_Series UKATS'!BE269","v":0},{"$f":"'I_Series UKATS'!BF269","v":0},{"$f":"'I_Series UKATS'!BG269","v":0},{"$f":"'I_Series UKATS'!BH269","v":0},{"$f":"'I_Series UKATS'!BI269","v":0},{"$f":"'I_Series UKATS'!BJ269","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E277","v":"MoD Income - Price Determination"},{"$f":"'I_Series UKATS'!F277","v":"FMARS MoD Income - CAA Run"},{"$f":"'I_Series UKATS'!G277","v":"£'000"},{"$f":"'I_Series UKATS'!H277","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J277","v":0},null,{"$f":"'I_Series UKATS'!L277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y277","v":0},null,{"$f":"'I_Series UKATS'!AA277","v":0},{"$f":"'I_Series UKATS'!AB277","v":0},{"$f":"'I_Series UKATS'!AC277","v":0},{"$f":"'I_Series UKATS'!AD277","v":0},{"$f":"'I_Series UKATS'!AE277","v":0},{"$f":"'I_Series UKATS'!AF277","v":0},{"$f":"'I_Series UKATS'!AG277","v":0},{"$f":"'I_Series UKATS'!AH277","v":0},{"$f":"'I_Series UKATS'!AI277","v":0},{"$f":"'I_Series UKATS'!AJ277","v":0},{"$f":"'I_Series UKATS'!AK277","v":0},{"$f":"'I_Series UKATS'!AL277","v":0},{"$f":"'I_Series UKATS'!AM277","v":0},{"$f":"'I_Series UKATS'!AN277","v":0},{"$f":"'I_Series UKATS'!AO277","v":0},{"$f":"'I_Series UKATS'!AP277","v":0},{"$f":"'I_Series UKATS'!AQ277","v":0},{"$f":"'I_Series UKATS'!AR277","v":0},{"$f":"'I_Series UKATS'!AS277","v":0},{"$f":"'I_Series UKATS'!AT277","v":0},{"$f":"'I_Series UKATS'!AU277","v":0},{"$f":"'I_Series UKATS'!AV277","v":0},{"$f":"'I_Series UKATS'!AW277","v":0},{"$f":"'I_Series UKATS'!AX277","v":0},{"$f":"'I_Series UKATS'!AY277","v":0},{"$f":"'I_Series UKATS'!AZ277","v":0},{"$f":"'I_Series UKATS'!BA277","v":0},{"$f":"'I_Series UKATS'!BB277","v":0},{"$f":"'I_Series UKATS'!BC277","v":0},{"$f":"'I_Series UKATS'!BD277","v":0},{"$f":"'I_Series UKATS'!BE277","v":0},{"$f":"'I_Series UKATS'!BF277","v":0},{"$f":"'I_Series UKATS'!BG277","v":0},{"$f":"'I_Series UKATS'!BH277","v":0},{"$f":"'I_Series UKATS'!BI277","v":0},{"$f":"'I_Series UKATS'!BJ277","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E285","v":"North Sea Helicopters - Price Determination"},{"$f":"'I_Series UKATS'!F285","v":"North Sea Helicopters - CAA Run"},{"$f":"'I_Series UKATS'!G285","v":"£'000"},{"$f":"'I_Series UKATS'!H285","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J285","v":0},null,{"$f":"'I_Series UKATS'!L285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y285","v":73753.227884435531},null,{"$f":"'I_Series UKATS'!AA285","v":0},{"$f":"'I_Series UKATS'!AB285","v":0},{"$f":"'I_Series UKATS'!AC285","v":0},{"$f":"'I_Series UKATS'!AD285","v":0},{"$f":"'I_Series UKATS'!AE285","v":8860},{"$f":"'I_Series UKATS'!AF285","v":8199},{"$f":"'I_Series UKATS'!AG285","v":7932},{"$f":"'I_Series UKATS'!AH285","v":8512.2278844355278},{"$f":"'I_Series UKATS'!AI285","v":8027},{"$f":"'I_Series UKATS'!AJ285","v":8041},{"$f":"'I_Series UKATS'!AK285","v":8053},{"$f":"'I_Series UKATS'!AL285","v":8063},{"$f":"'I_Series UKATS'!AM285","v":8066},{"$f":"'I_Series UKATS'!AN285","v":0},{"$f":"'I_Series UKATS'!AO285","v":0},{"$f":"'I_Series UKATS'!AP285","v":0},{"$f":"'I_Series UKATS'!AQ285","v":0},{"$f":"'I_Series UKATS'!AR285","v":0},{"$f":"'I_Series UKATS'!AS285","v":0},{"$f":"'I_Series UKATS'!AT285","v":0},{"$f":"'I_Series UKATS'!AU285","v":0},{"$f":"'I_Series UKATS'!AV285","v":0},{"$f":"'I_Series UKATS'!AW285","v":0},{"$f":"'I_Series UKATS'!AX285","v":0},{"$f":"'I_Series UKATS'!AY285","v":0},{"$f":"'I_Series UKATS'!AZ285","v":0},{"$f":"'I_Series UKATS'!BA285","v":0},{"$f":"'I_Series UKATS'!BB285","v":0},{"$f":"'I_Series UKATS'!BC285","v":0},{"$f":"'I_Series UKATS'!BD285","v":0},{"$f":"'I_Series UKATS'!BE285","v":0},{"$f":"'I_Series UKATS'!BF285","v":0},{"$f":"'I_Series UKATS'!BG285","v":0},{"$f":"'I_Series UKATS'!BH285","v":0},{"$f":"'I_Series UKATS'!BI285","v":0},{"$f":"'I_Series UKATS'!BJ285","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E293","v":"Intercompany income - Price Determination"},{"$f":"'I_Series UKATS'!F293","v":"Intercompany Income - CAA Run"},{"$f":"'I_Series UKATS'!G293","v":"£'000"},{"$f":"'I_Series UKATS'!H293","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J293","v":0},null,{"$f":"'I_Series UKATS'!L293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y293","v":194472.66652822297},null,{"$f":"'I_Series UKATS'!AA293","v":0},{"$f":"'I_Series UKATS'!AB293","v":0},{"$f":"'I_Series UKATS'!AC293","v":0},{"$f":"'I_Series UKATS'!AD293","v":0},{"$f":"'I_Series UKATS'!AE293","v":27476},{"$f":"'I_Series UKATS'!AF293","v":27047},{"$f":"'I_Series UKATS'!AG293","v":21238},{"$f":"'I_Series UKATS'!AH293","v":19001.666528222984},{"$f":"'I_Series UKATS'!AI293","v":19967},{"$f":"'I_Series UKATS'!AJ293","v":19978},{"$f":"'I_Series UKATS'!AK293","v":19930},{"$f":"'I_Series UKATS'!AL293","v":19922},{"$f":"'I_Series UKATS'!AM293","v":19913},{"$f":"'I_Series UKATS'!AN293","v":0},{"$f":"'I_Series UKATS'!AO293","v":0},{"$f":"'I_Series UKATS'!AP293","v":0},{"$f":"'I_Series UKATS'!AQ293","v":0},{"$f":"'I_Series UKATS'!AR293","v":0},{"$f":"'I_Series UKATS'!AS293","v":0},{"$f":"'I_Series UKATS'!AT293","v":0},{"$f":"'I_Series UKATS'!AU293","v":0},{"$f":"'I_Series UKATS'!AV293","v":0},{"$f":"'I_Series UKATS'!AW293","v":0},{"$f":"'I_Series UKATS'!AX293","v":0},{"$f":"'I_Series UKATS'!AY293","v":0},{"$f":"'I_Series UKATS'!AZ293","v":0},{"$f":"'I_Series UKATS'!BA293","v":0},{"$f":"'I_Series UKATS'!BB293","v":0},{"$f":"'I_Series UKATS'!BC293","v":0},{"$f":"'I_Series UKATS'!BD293","v":0},{"$f":"'I_Series UKATS'!BE293","v":0},{"$f":"'I_Series UKATS'!BF293","v":0},{"$f":"'I_Series UKATS'!BG293","v":0},{"$f":"'I_Series UKATS'!BH293","v":0},{"$f":"'I_Series UKATS'!BI293","v":0},{"$f":"'I_Series UKATS'!BJ293","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E301","v":"Other UKATS Revenue Spare - Price Determination"},{"$f":"'I_Series UKATS'!F301","v":"Other UKATS Revenue Spare (base)"},{"$f":"'I_Series UKATS'!G301","v":"£'000"},{"$f":"'I_Series UKATS'!H301","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J301","v":0},null,{"$f":"'I_Series UKATS'!L301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y301","v":371592.88757378736},null,{"$f":"'I_Series UKATS'!AA301","v":0},{"$f":"'I_Series UKATS'!AB301","v":0},{"$f":"'I_Series UKATS'!AC301","v":0},{"$f":"'I_Series UKATS'!AD301","v":0},{"$f":"'I_Series UKATS'!AE301","v":46863},{"$f":"'I_Series UKATS'!AF301","v":47929},{"$f":"'I_Series UKATS'!AG301","v":41574},{"$f":"'I_Series UKATS'!AH301","v":35395.557559551336},{"$f":"'I_Series UKATS'!AI301","v":39995.150536445704},{"$f":"'I_Series UKATS'!AJ301","v":40028.261884289008},{"$f":"'I_Series UKATS'!AK301","v":40169.685593515453},{"$f":"'I_Series UKATS'!AL301","v":39954.696466801252},{"$f":"'I_Series UKATS'!AM301","v":39683.535533184651},{"$f":"'I_Series UKATS'!AN301","v":0},{"$f":"'I_Series UKATS'!AO301","v":0},{"$f":"'I_Series UKATS'!AP301","v":0},{"$f":"'I_Series UKATS'!AQ301","v":0},{"$f":"'I_Series UKATS'!AR301","v":0},{"$f":"'I_Series UKATS'!AS301","v":0},{"$f":"'I_Series UKATS'!AT301","v":0},{"$f":"'I_Series UKATS'!AU301","v":0},{"$f":"'I_Series UKATS'!AV301","v":0},{"$f":"'I_Series UKATS'!AW301","v":0},{"$f":"'I_Series UKATS'!AX301","v":0},{"$f":"'I_Series UKATS'!AY301","v":0},{"$f":"'I_Series UKATS'!AZ301","v":0},{"$f":"'I_Series UKATS'!BA301","v":0},{"$f":"'I_Series UKATS'!BB301","v":0},{"$f":"'I_Series UKATS'!BC301","v":0},{"$f":"'I_Series UKATS'!BD301","v":0},{"$f":"'I_Series UKATS'!BE301","v":0},{"$f":"'I_Series UKATS'!BF301","v":0},{"$f":"'I_Series UKATS'!BG301","v":0},{"$f":"'I_Series UKATS'!BH301","v":0},{"$f":"'I_Series UKATS'!BI301","v":0},{"$f":"'I_Series UKATS'!BJ301","v":0}]
[]
[null,null,null,null,{"$f":"C_Index!E302","v":"Eurocontrol Revenue (Other) - Indexation - Price Determination - growth rate"},null,{"$f":"C_Index!G302","v":"index"},{"$f":"C_Index!H302","v":"CPI 2020"},null,{"$f":"C_Index!J302","v":0},null,{"$f":"C_Index!L302","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y302","v":0},null,{"$f":"C_Index!AA302","v":0.91961685823754757},{"$f":"C_Index!AB302","v":0.92551724137931035},{"$f":"C_Index!AC302","v":0.95042145593869709},{"$f":"C_Index!AD302","v":0.97394636015325609},{"$f":"C_Index!AE302","v":0.99126436781609162},{"$f":"C_Index!AF302","v":1},{"$f":"C_Index!AG302","v":1.0258237547892719},{"$f":"C_Index!AH302","v":1.1186973180076629},{"$f":"C_Index!AI302","v":1.1873399586480322},{"$f":"C_Index!AJ302","v":1.1975124598510096},{"$f":"C_Index!AK302","v":1.198896577295987},{"$f":"C_Index!AL302","v":1.2048871867171229},{"$f":"C_Index!AM302","v":1.2238361939769149},{"$f":"C_Index!AN302","v":1.2430832082867362},{"$f":"C_Index!AO302","v":1.2626329163407577},{"$f":"C_Index!AP302","v":1.282490078539803},{"$f":"C_Index!AQ302","v":1.3026595301505184},{"$f":"C_Index!AR302","v":1.3231461824827708},{"$f":"C_Index!AS302","v":1.3439550240855642},{"$f":"C_Index!AT302","v":1.3650911219617634},{"$f":"C_Index!AU302","v":1.3865596228019204},{"$f":"C_Index!AV302","v":1.4083657542375072},{"$f":"C_Index!AW302","v":1.4305148261138558},{"$f":"C_Index!AX302","v":1.4530122317831182},{"$f":"C_Index!AY302","v":1.4758634494175611},{"$f":"C_Index!AZ302","v":1.4990740433435141},{"$f":"C_Index!BA302","v":1.5226496653962955},{"$f":"C_Index!BB302","v":1.5465960562964489},{"$f":"C_Index!BC302","v":1.5709190470476218},{"$f":"C_Index!BD302","v":1.5956245603564285},{"$f":"C_Index!BE302","v":1.6207186120746455},{"$f":"C_Index!BF302","v":1.6462073126640833},{"$f":"C_Index!BG302","v":1.6720968686844992},{"$f":"C_Index!BH302","v":1.6983935843049107},{"$f":"C_Index!BI302","v":1.725103862838675},{"$f":"C_Index!BJ302","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E303","v":"MoD Income - Indexation - Price Determination - growth rate"},null,{"$f":"C_Index!G303","v":"index"},{"$f":"C_Index!H303","v":"CPI 2020"},null,{"$f":"C_Index!J303","v":0},null,{"$f":"C_Index!L303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y303","v":0},null,{"$f":"C_Index!AA303","v":0.91961685823754757},{"$f":"C_Index!AB303","v":0.92551724137931035},{"$f":"C_Index!AC303","v":0.95042145593869709},{"$f":"C_Index!AD303","v":0.97394636015325609},{"$f":"C_Index!AE303","v":0.99126436781609162},{"$f":"C_Index!AF303","v":1},{"$f":"C_Index!AG303","v":1.0258237547892719},{"$f":"C_Index!AH303","v":1.1186973180076629},{"$f":"C_Index!AI303","v":1.1873399586480322},{"$f":"C_Index!AJ303","v":1.1975124598510096},{"$f":"C_Index!AK303","v":1.198896577295987},{"$f":"C_Index!AL303","v":1.2048871867171229},{"$f":"C_Index!AM303","v":1.2238361939769149},{"$f":"C_Index!AN303","v":1.2430832082867362},{"$f":"C_Index!AO303","v":1.2626329163407577},{"$f":"C_Index!AP303","v":1.282490078539803},{"$f":"C_Index!AQ303","v":1.3026595301505184},{"$f":"C_Index!AR303","v":1.3231461824827708},{"$f":"C_Index!AS303","v":1.3439550240855642},{"$f":"C_Index!AT303","v":1.3650911219617634},{"$f":"C_Index!AU303","v":1.3865596228019204},{"$f":"C_Index!AV303","v":1.4083657542375072},{"$f":"C_Index!AW303","v":1.4305148261138558},{"$f":"C_Index!AX303","v":1.4530122317831182},{"$f":"C_Index!AY303","v":1.4758634494175611},{"$f":"C_Index!AZ303","v":1.4990740433435141},{"$f":"C_Index!BA303","v":1.5226496653962955},{"$f":"C_Index!BB303","v":1.5465960562964489},{"$f":"C_Index!BC303","v":1.5709190470476218},{"$f":"C_Index!BD303","v":1.5956245603564285},{"$f":"C_Index!BE303","v":1.6207186120746455},{"$f":"C_Index!BF303","v":1.6462073126640833},{"$f":"C_Index!BG303","v":1.6720968686844992},{"$f":"C_Index!BH303","v":1.6983935843049107},{"$f":"C_Index!BI303","v":1.725103862838675},{"$f":"C_Index!BJ303","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E304","v":"North Sea Helicopters - Indexation - Price Determination - growth rate"},null,{"$f":"C_Index!G304","v":"index"},{"$f":"C_Index!H304","v":"CPI 2020"},null,{"$f":"C_Index!J304","v":0},null,{"$f":"C_Index!L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y304","v":0},null,{"$f":"C_Index!AA304","v":0.91961685823754757},{"$f":"C_Index!AB304","v":0.92551724137931035},{"$f":"C_Index!AC304","v":0.95042145593869709},{"$f":"C_Index!AD304","v":0.97394636015325609},{"$f":"C_Index!AE304","v":0.99126436781609162},{"$f":"C_Index!AF304","v":1},{"$f":"C_Index!AG304","v":1.0258237547892719},{"$f":"C_Index!AH304","v":1.1186973180076629},{"$f":"C_Index!AI304","v":1.1873399586480322},{"$f":"C_Index!AJ304","v":1.1975124598510096},{"$f":"C_Index!AK304","v":1.198896577295987},{"$f":"C_Index!AL304","v":1.2048871867171229},{"$f":"C_Index!AM304","v":1.2238361939769149},{"$f":"C_Index!AN304","v":1.2430832082867362},{"$f":"C_Index!AO304","v":1.2626329163407577},{"$f":"C_Index!AP304","v":1.282490078539803},{"$f":"C_Index!AQ304","v":1.3026595301505184},{"$f":"C_Index!AR304","v":1.3231461824827708},{"$f":"C_Index!AS304","v":1.3439550240855642},{"$f":"C_Index!AT304","v":1.3650911219617634},{"$f":"C_Index!AU304","v":1.3865596228019204},{"$f":"C_Index!AV304","v":1.4083657542375072},{"$f":"C_Index!AW304","v":1.4305148261138558},{"$f":"C_Index!AX304","v":1.4530122317831182},{"$f":"C_Index!AY304","v":1.4758634494175611},{"$f":"C_Index!AZ304","v":1.4990740433435141},{"$f":"C_Index!BA304","v":1.5226496653962955},{"$f":"C_Index!BB304","v":1.5465960562964489},{"$f":"C_Index!BC304","v":1.5709190470476218},{"$f":"C_Index!BD304","v":1.5956245603564285},{"$f":"C_Index!BE304","v":1.6207186120746455},{"$f":"C_Index!BF304","v":1.6462073126640833},{"$f":"C_Index!BG304","v":1.6720968686844992},{"$f":"C_Index!BH304","v":1.6983935843049107},{"$f":"C_Index!BI304","v":1.725103862838675},{"$f":"C_Index!BJ304","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E305","v":"Intercompany Income - Indexation - Price Determination - growth rate"},null,{"$f":"C_Index!G305","v":"index"},{"$f":"C_Index!H305","v":"CPI 2020"},null,{"$f":"C_Index!J305","v":0},null,{"$f":"C_Index!L305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y305","v":0},null,{"$f":"C_Index!AA305","v":0.91961685823754757},{"$f":"C_Index!AB305","v":0.92551724137931035},{"$f":"C_Index!AC305","v":0.95042145593869709},{"$f":"C_Index!AD305","v":0.97394636015325609},{"$f":"C_Index!AE305","v":0.99126436781609162},{"$f":"C_Index!AF305","v":1},{"$f":"C_Index!AG305","v":1.0258237547892719},{"$f":"C_Index!AH305","v":1.1186973180076629},{"$f":"C_Index!AI305","v":1.1873399586480322},{"$f":"C_Index!AJ305","v":1.1975124598510096},{"$f":"C_Index!AK305","v":1.198896577295987},{"$f":"C_Index!AL305","v":1.2048871867171229},{"$f":"C_Index!AM305","v":1.2238361939769149},{"$f":"C_Index!AN305","v":1.2430832082867362},{"$f":"C_Index!AO305","v":1.2626329163407577},{"$f":"C_Index!AP305","v":1.282490078539803},{"$f":"C_Index!AQ305","v":1.3026595301505184},{"$f":"C_Index!AR305","v":1.3231461824827708},{"$f":"C_Index!AS305","v":1.3439550240855642},{"$f":"C_Index!AT305","v":1.3650911219617634},{"$f":"C_Index!AU305","v":1.3865596228019204},{"$f":"C_Index!AV305","v":1.4083657542375072},{"$f":"C_Index!AW305","v":1.4305148261138558},{"$f":"C_Index!AX305","v":1.4530122317831182},{"$f":"C_Index!AY305","v":1.4758634494175611},{"$f":"C_Index!AZ305","v":1.4990740433435141},{"$f":"C_Index!BA305","v":1.5226496653962955},{"$f":"C_Index!BB305","v":1.5465960562964489},{"$f":"C_Index!BC305","v":1.5709190470476218},{"$f":"C_Index!BD305","v":1.5956245603564285},{"$f":"C_Index!BE305","v":1.6207186120746455},{"$f":"C_Index!BF305","v":1.6462073126640833},{"$f":"C_Index!BG305","v":1.6720968686844992},{"$f":"C_Index!BH305","v":1.6983935843049107},{"$f":"C_Index!BI305","v":1.725103862838675},{"$f":"C_Index!BJ305","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E306","v":"Other UKATS Revenue - Indexation - Price Determination - growth rate"},null,{"$f":"C_Index!G306","v":"index"},{"$f":"C_Index!H306","v":"CPI 2020"},null,{"$f":"C_Index!J306","v":0},null,{"$f":"C_Index!L306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y306","v":0},null,{"$f":"C_Index!AA306","v":0.91961685823754757},{"$f":"C_Index!AB306","v":0.92551724137931035},{"$f":"C_Index!AC306","v":0.95042145593869709},{"$f":"C_Index!AD306","v":0.97394636015325609},{"$f":"C_Index!AE306","v":0.99126436781609162},{"$f":"C_Index!AF306","v":1},{"$f":"C_Index!AG306","v":1.0258237547892719},{"$f":"C_Index!AH306","v":1.1186973180076629},{"$f":"C_Index!AI306","v":1.1873399586480322},{"$f":"C_Index!AJ306","v":1.1975124598510096},{"$f":"C_Index!AK306","v":1.198896577295987},{"$f":"C_Index!AL306","v":1.2048871867171229},{"$f":"C_Index!AM306","v":1.2238361939769149},{"$f":"C_Index!AN306","v":1.2430832082867362},{"$f":"C_Index!AO306","v":1.2626329163407577},{"$f":"C_Index!AP306","v":1.282490078539803},{"$f":"C_Index!AQ306","v":1.3026595301505184},{"$f":"C_Index!AR306","v":1.3231461824827708},{"$f":"C_Index!AS306","v":1.3439550240855642},{"$f":"C_Index!AT306","v":1.3650911219617634},{"$f":"C_Index!AU306","v":1.3865596228019204},{"$f":"C_Index!AV306","v":1.4083657542375072},{"$f":"C_Index!AW306","v":1.4305148261138558},{"$f":"C_Index!AX306","v":1.4530122317831182},{"$f":"C_Index!AY306","v":1.4758634494175611},{"$f":"C_Index!AZ306","v":1.4990740433435141},{"$f":"C_Index!BA306","v":1.5226496653962955},{"$f":"C_Index!BB306","v":1.5465960562964489},{"$f":"C_Index!BC306","v":1.5709190470476218},{"$f":"C_Index!BD306","v":1.5956245603564285},{"$f":"C_Index!BE306","v":1.6207186120746455},{"$f":"C_Index!BF306","v":1.6462073126640833},{"$f":"C_Index!BG306","v":1.6720968686844992},{"$f":"C_Index!BH306","v":1.6983935843049107},{"$f":"C_Index!BI306","v":1.725103862838675},{"$f":"C_Index!BJ306","v":1.7522342083027105}]
[]
[null,null,null,null,{"$f":"E103&\" NEG\"","v":"Eurocontrol Revenue (Other) - Price Determination NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z115:BJ115)","v":-65476.920379611234},null,{"$f":"AA103 * AA109 * SignSwitch","v":0},0,0,0,-11931.849195402296,-8239,-7385.9310344827572,{"$f":"AH103 * AH109 * SignSwitch","v":-9906.2504633009594},-6087.4919679884615,-5310.9677594392278,-5504.1341863658763,-5519.5882023511404,-5591.7075702805241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E104&\" NEG\"","v":"MoD Income - Price Determination NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z116:BJ116)","v":0},null,{"$f":"AA104 * AA110 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E105&\" NEG\"","v":"North Sea Helicopters - Price Determination NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z117:BJ117)","v":-83042.2006282394},null,{"$f":"AA105 * AA111 * SignSwitch","v":0},0,0,0,-8782.602298850572,-8199,-8136.8340229885043,-9522.6065045880678,-9530.7778480677553,-9629.197689661969,-9654.7141369645833,-9715.0053865001628,-9871.4627406177951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E106&\" NEG\"","v":"Intercompany income - Price Determination NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z118:BJ118)","v":-217226.0803843071},null,{"$f":"AA106 * AA112 * SignSwitch","v":0},0,0,0,-27235.979770114933,-27047,-21786.444904214557,-21257.113382799031,-23707.616954325258,-23923.903922903472,-23894.008785509021,-24003.762533778521,-24370.250130662305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E107&\" NEG\"","v":"Other UKATS Revenue Spare - Price Determination NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z119:BJ119)","v":-416915.66438013385},null,{"$f":"AA107 * AA113 * SignSwitch","v":0},0,0,0,-46453.622068965502,-47929,-42647.596781609187,-39596.915311255936,-47487.840384065268,-47934.342352615342,-48159.298569121594,-48140.901822020729,-48566.147090480365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"London Approach Revenue"]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E337","v":"London Approach (Other) - Price Determination"},{"$f":"'I_Series UKATS'!F337","v":"LDC - base"},{"$f":"'I_Series UKATS'!G337","v":"£'000"},{"$f":"'I_Series UKATS'!H337","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J337","v":0},null,{"$f":"'I_Series UKATS'!L337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y337","v":99920.808910272404},null,{"$f":"'I_Series UKATS'!AA337","v":0},{"$f":"'I_Series UKATS'!AB337","v":0},{"$f":"'I_Series UKATS'!AC337","v":0},{"$f":"'I_Series UKATS'!AD337","v":0},{"$f":"'I_Series UKATS'!AE337","v":0},{"$f":"'I_Series UKATS'!AF337","v":11460.213962772885},{"$f":"'I_Series UKATS'!AG337","v":8826.2203052008936},{"$f":"'I_Series UKATS'!AH337","v":12741.385215810456},{"$f":"'I_Series UKATS'!AI337","v":13041.5765162835},{"$f":"'I_Series UKATS'!AJ337","v":12779.50263518264},{"$f":"'I_Series UKATS'!AK337","v":13411.665777953762},{"$f":"'I_Series UKATS'!AL337","v":13784.10650798978},{"$f":"'I_Series UKATS'!AM337","v":13876.137989078496},{"$f":"'I_Series UKATS'!AN337","v":0},{"$f":"'I_Series UKATS'!AO337","v":0},{"$f":"'I_Series UKATS'!AP337","v":0},{"$f":"'I_Series UKATS'!AQ337","v":0},{"$f":"'I_Series UKATS'!AR337","v":0},{"$f":"'I_Series UKATS'!AS337","v":0},{"$f":"'I_Series UKATS'!AT337","v":0},{"$f":"'I_Series UKATS'!AU337","v":0},{"$f":"'I_Series UKATS'!AV337","v":0},{"$f":"'I_Series UKATS'!AW337","v":0},{"$f":"'I_Series UKATS'!AX337","v":0},{"$f":"'I_Series UKATS'!AY337","v":0},{"$f":"'I_Series UKATS'!AZ337","v":0},{"$f":"'I_Series UKATS'!BA337","v":0},{"$f":"'I_Series UKATS'!BB337","v":0},{"$f":"'I_Series UKATS'!BC337","v":0},{"$f":"'I_Series UKATS'!BD337","v":0},{"$f":"'I_Series UKATS'!BE337","v":0},{"$f":"'I_Series UKATS'!BF337","v":0},{"$f":"'I_Series UKATS'!BG337","v":0},{"$f":"'I_Series UKATS'!BH337","v":0},{"$f":"'I_Series UKATS'!BI337","v":0},{"$f":"'I_Series UKATS'!BJ337","v":0}]
[null,null,null,null,{"$f":"C_Index!E$322","v":"London Approach Revenue - Price Determination - growth rate"},null,{"$f":"C_Index!G$322","v":"index"},{"$f":"C_Index!H$322","v":"CPI 2020"},null,{"$f":"C_Index!J$322","v":0},null,{"$f":"C_Index!L$322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$322","v":0},null,{"$f":"C_Index!AA$322","v":0.91961685823754757},{"$f":"C_Index!AB$322","v":0.92551724137931035},{"$f":"C_Index!AC$322","v":0.95042145593869709},{"$f":"C_Index!AD$322","v":0.97394636015325609},{"$f":"C_Index!AE$322","v":0.99126436781609162},{"$f":"C_Index!AF$322","v":1},{"$f":"C_Index!AG$322","v":1.0258237547892719},{"$f":"C_Index!AH$322","v":1.1186973180076629},{"$f":"C_Index!AI$322","v":1.1873399586480322},{"$f":"C_Index!AJ$322","v":1.1975124598510096},{"$f":"C_Index!AK$322","v":1.198896577295987},{"$f":"C_Index!AL$322","v":1.2048871867171229},{"$f":"C_Index!AM$322","v":1.2238361939769149},{"$f":"C_Index!AN$322","v":1.2430832082867362},{"$f":"C_Index!AO$322","v":1.2626329163407577},{"$f":"C_Index!AP$322","v":1.282490078539803},{"$f":"C_Index!AQ$322","v":1.3026595301505184},{"$f":"C_Index!AR$322","v":1.3231461824827708},{"$f":"C_Index!AS$322","v":1.3439550240855642},{"$f":"C_Index!AT$322","v":1.3650911219617634},{"$f":"C_Index!AU$322","v":1.3865596228019204},{"$f":"C_Index!AV$322","v":1.4083657542375072},{"$f":"C_Index!AW$322","v":1.4305148261138558},{"$f":"C_Index!AX$322","v":1.4530122317831182},{"$f":"C_Index!AY$322","v":1.4758634494175611},{"$f":"C_Index!AZ$322","v":1.4990740433435141},{"$f":"C_Index!BA$322","v":1.5226496653962955},{"$f":"C_Index!BB$322","v":1.5465960562964489},{"$f":"C_Index!BC$322","v":1.5709190470476218},{"$f":"C_Index!BD$322","v":1.5956245603564285},{"$f":"C_Index!BE$322","v":1.6207186120746455},{"$f":"C_Index!BF$322","v":1.6462073126640833},{"$f":"C_Index!BG$322","v":1.6720968686844992},{"$f":"C_Index!BH$322","v":1.6983935843049107},{"$f":"C_Index!BI$322","v":1.725103862838675},{"$f":"C_Index!BJ$322","v":1.7522342083027105}]
[null,null,null,null,"London Approach Revenue - Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z125:BJ125)","v":115226.12585586002},null,{"$f":"AA123*AA124","v":0},{"$f":"AB123*AB124","v":0},0,0,0,11460.213962772885,9054.1464540784946,14253.753468629646,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E70","v":"2020 Onwards flag"},null,{"$f":"C_Time!G70","v":"flag"},null,null,{"$f":"C_Time!J70","v":0},null,{"$f":"C_Time!L70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y70","v":0},null,{"$f":"C_Time!AA70","v":0},{"$f":"C_Time!AB70","v":0},{"$f":"C_Time!AC70","v":0},{"$f":"C_Time!AD70","v":0},{"$f":"C_Time!AE70","v":0},{"$f":"C_Time!AF70","v":1},{"$f":"C_Time!AG70","v":1},{"$f":"C_Time!AH70","v":1},{"$f":"C_Time!AI70","v":1},{"$f":"C_Time!AJ70","v":1},{"$f":"C_Time!AK70","v":1},{"$f":"C_Time!AL70","v":1},{"$f":"C_Time!AM70","v":1},{"$f":"C_Time!AN70","v":1},{"$f":"C_Time!AO70","v":1},{"$f":"C_Time!AP70","v":1},{"$f":"C_Time!AQ70","v":1},{"$f":"C_Time!AR70","v":1},{"$f":"C_Time!AS70","v":1},{"$f":"C_Time!AT70","v":1},{"$f":"C_Time!AU70","v":1},{"$f":"C_Time!AV70","v":1},{"$f":"C_Time!AW70","v":1},{"$f":"C_Time!AX70","v":1},{"$f":"C_Time!AY70","v":1},{"$f":"C_Time!AZ70","v":1},{"$f":"C_Time!BA70","v":1},{"$f":"C_Time!BB70","v":1},{"$f":"C_Time!BC70","v":1},{"$f":"C_Time!BD70","v":1},{"$f":"C_Time!BE70","v":1},{"$f":"C_Time!BF70","v":1},{"$f":"C_Time!BG70","v":1},{"$f":"C_Time!BH70","v":1},{"$f":"C_Time!BI70","v":1},{"$f":"C_Time!BJ70","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E374","v":"London Approach Revenue - previous Price Determination"},null,{"$f":"I_Actuals!G374","v":"£'000 "},{"$f":"I_Actuals!H374","v":"Nominal"},{"$f":"I_Actuals!I374","v":"Source does not split for non-regulated revenue, row shows total non-regulated revenue"},{"$f":"I_Actuals!J374","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L374","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y374","v":0},null,{"$f":"I_Actuals!AA374","v":0},{"$f":"I_Actuals!AB374","v":0},{"$f":"I_Actuals!AC374","v":0},{"$f":"I_Actuals!AD374","v":0},{"$f":"I_Actuals!AE374","v":0},{"$f":"I_Actuals!AF374","v":0},{"$f":"I_Actuals!AG374","v":0},{"$f":"I_Actuals!AH374","v":0},{"$f":"I_Actuals!AI374","v":0},{"$f":"I_Actuals!AJ374","v":0},{"$f":"I_Actuals!AK374","v":0},{"$f":"I_Actuals!AL374","v":0},{"$f":"I_Actuals!AM374","v":0},{"$f":"I_Actuals!AN374","v":0},{"$f":"I_Actuals!AO374","v":0},{"$f":"I_Actuals!AP374","v":0},{"$f":"I_Actuals!AQ374","v":0},{"$f":"I_Actuals!AR374","v":0},{"$f":"I_Actuals!AS374","v":0},{"$f":"I_Actuals!AT374","v":0},{"$f":"I_Actuals!AU374","v":0},{"$f":"I_Actuals!AV374","v":0},{"$f":"I_Actuals!AW374","v":0},{"$f":"I_Actuals!AX374","v":0},{"$f":"I_Actuals!AY374","v":0},{"$f":"I_Actuals!AZ374","v":0},{"$f":"I_Actuals!BA374","v":0},{"$f":"I_Actuals!BB374","v":0},{"$f":"I_Actuals!BC374","v":0},{"$f":"I_Actuals!BD374","v":0},{"$f":"I_Actuals!BE374","v":0},{"$f":"I_Actuals!BF374","v":0},{"$f":"I_Actuals!BG374","v":0},{"$f":"I_Actuals!BH374","v":0},{"$f":"I_Actuals!BI374","v":0},{"$f":"I_Actuals!BJ374","v":0}]
[]
[null,null,null,null,"London Approach Costs Allocation",null,{"$f":"G128","v":"£'000 "},{"$f":"H128","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA130:BJ130)","v":115226.12585586002},null,{"$f":"IF(AA$127,AA125, AA128)","v":0},0,0,0,0,11460.213962772885,9054.1464540784946,14253.753468629646,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E125 & \" NEG\"","v":"London Approach Revenue - Price Determination NEG"},null,{"$f":"G125","v":"£'000 "},{"$f":"H125","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA131:BJ131)","v":-115226.12585586002},null,{"$f":"AA130 * SignSwitch","v":0},0,0,0,0,-11460.213962772885,-9054.1464540784946,-14253.753468629646,-15484.784921549199,-15303.613636330023,-16079.200197026485,-16608.293311820991,-16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Dep + Return"]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E761","v":"CMA Regulatory Depreciation"},null,{"$f":"'I_Series UKATS'!G761","v":"£'000 "},{"$f":"'I_Series UKATS'!H761","v":2017},null,{"$f":"'I_Series UKATS'!J761","v":"CMA Inputs_v2, CMA tab, rows 14:15"},null,{"$f":"'I_Series UKATS'!L761","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y761","v":466493.35186120757},null,{"$f":"'I_Series UKATS'!AA761","v":0},{"$f":"'I_Series UKATS'!AB761","v":0},{"$f":"'I_Series UKATS'!AC761","v":0},{"$f":"'I_Series UKATS'!AD761","v":0},{"$f":"'I_Series UKATS'!AE761","v":0},{"$f":"'I_Series UKATS'!AF761","v":184111.93139060237},{"$f":"'I_Series UKATS'!AG761","v":150337.21873028993},{"$f":"'I_Series UKATS'!AH761","v":132044.20174031524},{"$f":"'I_Series UKATS'!AI761","v":0},{"$f":"'I_Series UKATS'!AJ761","v":0},{"$f":"'I_Series UKATS'!AK761","v":0},{"$f":"'I_Series UKATS'!AL761","v":0},{"$f":"'I_Series UKATS'!AM761","v":0},{"$f":"'I_Series UKATS'!AN761","v":0},{"$f":"'I_Series UKATS'!AO761","v":0},{"$f":"'I_Series UKATS'!AP761","v":0},{"$f":"'I_Series UKATS'!AQ761","v":0},{"$f":"'I_Series UKATS'!AR761","v":0},{"$f":"'I_Series UKATS'!AS761","v":0},{"$f":"'I_Series UKATS'!AT761","v":0},{"$f":"'I_Series UKATS'!AU761","v":0},{"$f":"'I_Series UKATS'!AV761","v":0},{"$f":"'I_Series UKATS'!AW761","v":0},{"$f":"'I_Series UKATS'!AX761","v":0},{"$f":"'I_Series UKATS'!AY761","v":0},{"$f":"'I_Series UKATS'!AZ761","v":0},{"$f":"'I_Series UKATS'!BA761","v":0},{"$f":"'I_Series UKATS'!BB761","v":0},{"$f":"'I_Series UKATS'!BC761","v":0},{"$f":"'I_Series UKATS'!BD761","v":0},{"$f":"'I_Series UKATS'!BE761","v":0},{"$f":"'I_Series UKATS'!BF761","v":0},{"$f":"'I_Series UKATS'!BG761","v":0},{"$f":"'I_Series UKATS'!BH761","v":0},{"$f":"'I_Series UKATS'!BI761","v":0},{"$f":"'I_Series UKATS'!BJ761","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E762","v":"CMA Regulatory Return"},null,{"$f":"'I_Series UKATS'!G762","v":"£'000 "},{"$f":"'I_Series UKATS'!H762","v":2017},null,{"$f":"'I_Series UKATS'!J762","v":"CMA Inputs_v2, CMA tab, rows 14:15"},null,{"$f":"'I_Series UKATS'!L762","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y762","v":106964.69846752743},null,{"$f":"'I_Series UKATS'!AA762","v":0},{"$f":"'I_Series UKATS'!AB762","v":0},{"$f":"'I_Series UKATS'!AC762","v":0},{"$f":"'I_Series UKATS'!AD762","v":0},{"$f":"'I_Series UKATS'!AE762","v":0},{"$f":"'I_Series UKATS'!AF762","v":32744.751446908442},{"$f":"'I_Series UKATS'!AG762","v":36074.764705944181},{"$f":"'I_Series UKATS'!AH762","v":38145.182314674807},{"$f":"'I_Series UKATS'!AI762","v":0},{"$f":"'I_Series UKATS'!AJ762","v":0},{"$f":"'I_Series UKATS'!AK762","v":0},{"$f":"'I_Series UKATS'!AL762","v":0},{"$f":"'I_Series UKATS'!AM762","v":0},{"$f":"'I_Series UKATS'!AN762","v":0},{"$f":"'I_Series UKATS'!AO762","v":0},{"$f":"'I_Series UKATS'!AP762","v":0},{"$f":"'I_Series UKATS'!AQ762","v":0},{"$f":"'I_Series UKATS'!AR762","v":0},{"$f":"'I_Series UKATS'!AS762","v":0},{"$f":"'I_Series UKATS'!AT762","v":0},{"$f":"'I_Series UKATS'!AU762","v":0},{"$f":"'I_Series UKATS'!AV762","v":0},{"$f":"'I_Series UKATS'!AW762","v":0},{"$f":"'I_Series UKATS'!AX762","v":0},{"$f":"'I_Series UKATS'!AY762","v":0},{"$f":"'I_Series UKATS'!AZ762","v":0},{"$f":"'I_Series UKATS'!BA762","v":0},{"$f":"'I_Series UKATS'!BB762","v":0},{"$f":"'I_Series UKATS'!BC762","v":0},{"$f":"'I_Series UKATS'!BD762","v":0},{"$f":"'I_Series UKATS'!BE762","v":0},{"$f":"'I_Series UKATS'!BF762","v":0},{"$f":"'I_Series UKATS'!BG762","v":0},{"$f":"'I_Series UKATS'!BH762","v":0},{"$f":"'I_Series UKATS'!BI762","v":0},{"$f":"'I_Series UKATS'!BJ762","v":0}]
[null,null,null,null,{"$f":"E75","v":"Opex - Wages & Salaries - indexation - Price Determination"},null,"index","CPI 2020",null,0,null,{"$f":"L75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y75","v":0},null,{"$f":"AA75","v":0.91961685823754757},0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"E135","v":"CMA Regulatory Depreciation"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA135 * AA$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AB135 * AB$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AC135 * AC$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AD135 * AD$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AE135 * AE$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AF135 * AF$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":193716.09325545124},{"$f":"AG135 * AG$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":162264.31888594627},{"$f":"AH135 * AH$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":155423.14772287858},{"$f":"AI135 * AI$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AJ135 * AJ$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AK135 * AK$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AL135 * AL$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AM135 * AM$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AN135 * AN$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AO135 * AO$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AP135 * AP$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AQ135 * AQ$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AR135 * AR$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AS135 * AS$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AT135 * AT$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AU135 * AU$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AV135 * AV$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AW135 * AW$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AX135 * AX$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AY135 * AY$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AZ135 * AZ$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BA135 * BA$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BB135 * BB$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BC135 * BC$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BD135 * BD$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BE135 * BE$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BF135 * BF$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BG135 * BG$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BH135 * BH$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BI135 * BI$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BJ135 * BJ$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0}]
[null,null,null,null,{"$f":"E136","v":"CMA Regulatory Return"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA136 * AA$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AB136 * AB$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AC136 * AC$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AD136 * AD$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AE136 * AE$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AF136 * AF$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":34452.874819169177},{"$f":"AG136 * AG$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":38936.779417759804},{"$f":"AH136 * AH$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":44898.937080701253},{"$f":"AI136 * AI$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AJ136 * AJ$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AK136 * AK$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AL136 * AL$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AM136 * AM$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AN136 * AN$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AO136 * AO$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AP136 * AP$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AQ136 * AQ$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AR136 * AR$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AS136 * AS$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AT136 * AT$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AU136 * AU$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AV136 * AV$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AW136 * AW$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AX136 * AX$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AY136 * AY$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"AZ136 * AZ$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BA136 * BA$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BB136 * BB$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BC136 * BC$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BD136 * BD$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BE136 * BE$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BF136 * BF$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BG136 * BG$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BH136 * BH$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BI136 * BI$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0},{"$f":"BJ136 * BJ$137 / INDEX($AA$137:$BJ$137, ,MATCH($H$135, $AA$8:$BJ$8,0) )","v":0}]
[]
["End of spreadsheet"]

{"sheet":"C_CMA_Costs_TRS","index":28,"n_rows":111,"n_cols":62,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_CMA_Costs_TRS"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Determined Costs"]
[]
[null,null,null,"Determined Costs"]
[null,null,null,null,{"$f":"E76","v":"Wages & Salaries (CMA only)"},null,{"$f":"G76","v":"£'000 "},{"$f":"H76","v":"Nominal"},null,{"$f":"J76","v":0},null,{"$f":"L76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y76","v":834610.84815972042},null,{"$f":"AA76","v":0},0,0,0,0,269439.0571122329,271532.75189429993,293639.03915318748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E77","v":"DB Pension Costs  (CMA only)"},null,{"$f":"G77","v":"£'000 "},{"$f":"H77","v":"Nominal"},null,{"$f":"J77","v":0},null,{"$f":"L77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y77","v":200509.02333467745},null,{"$f":"AA77","v":0},0,0,0,0,66761.919582625909,66881.772152440812,66865.331599610727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E78","v":"Pensions - DB - Deficit Repair (CMA only)"},null,{"$f":"G78","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E79","v":"DC Pension Costs (CMA only)"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,39660.987867062031,null,0,0,0,0,0,11743.754902767989,13287.439683340937,14629.793280953103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"OO Pension Costs (CMA only)",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,49465.729830941404,null,0,0,0,0,0,17114.326904130277,16533.366590133308,15818.036336677822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare Pension Costs  (CMA only)",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,{"$f":"AG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy (CAA Efficient)",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E83","v":"Non-Staff Operating Costs  (CMA only)"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,575909.76797230251,null,0,0,0,0,0,186824.39478582397,191422.4038025444,197662.96938393419,0,0,{"$f":"AK83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Exceptionals  (CMA only)",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,4959.1709851368933,null,0,0,0,0,0,1623.7254371548495,1655.7806338232433,1679.6649141588007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E90","v":"CMA Regulatory Depreciation"},null,"£'000","Nominal",null,0,null,{"$f":"L90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y90","v":0},null,{"$f":"AA90","v":0},0,0,0,0,195974.34967660514,163223.98673098261,146230.16734704562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CMA Regulatory Return",null,"£'000","Nominal",null,0,null,{"$f":"L91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y91","v":0},null,{"$f":"AA91","v":0},0,0,0,0,34854.511175137814,39167.060328887041,42243.25127375446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E763","v":"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,{"$f":"'I_Series UKATS'!G763","v":"£'000 "},{"$f":"'I_Series UKATS'!H763","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J763","v":0},null,{"$f":"'I_Series UKATS'!L763","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y763","v":0},null,{"$f":"'I_Series UKATS'!AA763","v":0},{"$f":"'I_Series UKATS'!AB763","v":0},{"$f":"'I_Series UKATS'!AC763","v":0},{"$f":"'I_Series UKATS'!AD763","v":0},{"$f":"'I_Series UKATS'!AE763","v":0},{"$f":"'I_Series UKATS'!AF763","v":0},{"$f":"'I_Series UKATS'!AG763","v":0},{"$f":"'I_Series UKATS'!AH763","v":0},{"$f":"'I_Series UKATS'!AI763","v":0},{"$f":"'I_Series UKATS'!AJ763","v":0},{"$f":"'I_Series UKATS'!AK763","v":0},{"$f":"'I_Series UKATS'!AL763","v":0},{"$f":"'I_Series UKATS'!AM763","v":0},{"$f":"'I_Series UKATS'!AN763","v":0},{"$f":"'I_Series UKATS'!AO763","v":0},{"$f":"'I_Series UKATS'!AP763","v":0},{"$f":"'I_Series UKATS'!AQ763","v":0},{"$f":"'I_Series UKATS'!AR763","v":0},{"$f":"'I_Series UKATS'!AS763","v":0},{"$f":"'I_Series UKATS'!AT763","v":0},{"$f":"'I_Series UKATS'!AU763","v":0},{"$f":"'I_Series UKATS'!AV763","v":0},{"$f":"'I_Series UKATS'!AW763","v":0},{"$f":"'I_Series UKATS'!AX763","v":0},{"$f":"'I_Series UKATS'!AY763","v":0},{"$f":"'I_Series UKATS'!AZ763","v":0},{"$f":"'I_Series UKATS'!BA763","v":0},{"$f":"'I_Series UKATS'!BB763","v":0},{"$f":"'I_Series UKATS'!BC763","v":0},{"$f":"'I_Series UKATS'!BD763","v":0},{"$f":"'I_Series UKATS'!BE763","v":0},{"$f":"'I_Series UKATS'!BF763","v":0},{"$f":"'I_Series UKATS'!BG763","v":0},{"$f":"'I_Series UKATS'!BH763","v":0},{"$f":"'I_Series UKATS'!BI763","v":0},{"$f":"'I_Series UKATS'!BJ763","v":0}]
[null,null,null,null,"Sub-total Determined Costs before revenue adjustment",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA31:BJ31)","v":2326808.8546822537},null,{"$f":"SUM(AA19:AA30)","v":0},0,0,0,0,784336.03957647888,763704.5618164523,778768.25328932214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E109","v":"London Approach Revenue (CMA only) - Price Determination NEG"},null,"£'000 ","Nominal","P&L",0,null,{"$f":"L109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y109","v":0},null,{"$f":"AA109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E101","v":"Other Income NEG"},null,"£'000 ","Nominal","P&L",0,null,{"$f":"L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y101","v":-296707.09316336171},null,{"$f":"AA101","v":0},0,0,0,0,-102241.430477414,-96949.775259208211,-97515.8874267395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Determined Cost  before MOD Uplift and working capital adjustment (and Reg. tax)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA34:JK34)","v":2030101.7615188917},null,{"$f":"AA31 + SUM(AA32:AA33)","v":0},0,0,0,0,682094.60909906484,666754.78655724414,681252.36586258258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E51","v":"MOD Uplift - Calculated"},null,{"$f":"G51","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,7860.7686812476877,7532.1792785944272,7470.7889814685059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined Costs (TSU - based) before working capital adjustment",null,{"$f":"I_Global!F69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA37:BJ37)","v":2052965.4984602025},null,{"$f":"AA34 + AA36","v":0},{"$f":"AB34 + AB36","v":0},0,0,0,689955.37778031256,674286.96583583858,688723.15484405111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E764","v":"Other Adjustemnts"},null,{"$f":"'I_Series UKATS'!G764","v":"£'000 "},{"$f":"'I_Series UKATS'!H764","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J764","v":0},null,{"$f":"'I_Series UKATS'!L764","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y764","v":0},null,{"$f":"'I_Series UKATS'!AA764","v":0},{"$f":"'I_Series UKATS'!AB764","v":0},{"$f":"'I_Series UKATS'!AC764","v":0},{"$f":"'I_Series UKATS'!AD764","v":0},{"$f":"'I_Series UKATS'!AE764","v":0},{"$f":"'I_Series UKATS'!AF764","v":0},{"$f":"'I_Series UKATS'!AG764","v":0},{"$f":"'I_Series UKATS'!AH764","v":0},{"$f":"'I_Series UKATS'!AI764","v":0},{"$f":"'I_Series UKATS'!AJ764","v":0},{"$f":"'I_Series UKATS'!AK764","v":0},{"$f":"'I_Series UKATS'!AL764","v":0},{"$f":"'I_Series UKATS'!AM764","v":0},{"$f":"'I_Series UKATS'!AN764","v":0},{"$f":"'I_Series UKATS'!AO764","v":0},{"$f":"'I_Series UKATS'!AP764","v":0},{"$f":"'I_Series UKATS'!AQ764","v":0},{"$f":"'I_Series UKATS'!AR764","v":0},{"$f":"'I_Series UKATS'!AS764","v":0},{"$f":"'I_Series UKATS'!AT764","v":0},{"$f":"'I_Series UKATS'!AU764","v":0},{"$f":"'I_Series UKATS'!AV764","v":0},{"$f":"'I_Series UKATS'!AW764","v":0},{"$f":"'I_Series UKATS'!AX764","v":0},{"$f":"'I_Series UKATS'!AY764","v":0},{"$f":"'I_Series UKATS'!AZ764","v":0},{"$f":"'I_Series UKATS'!BA764","v":0},{"$f":"'I_Series UKATS'!BB764","v":0},{"$f":"'I_Series UKATS'!BC764","v":0},{"$f":"'I_Series UKATS'!BD764","v":0},{"$f":"'I_Series UKATS'!BE764","v":0},{"$f":"'I_Series UKATS'!BF764","v":0},{"$f":"'I_Series UKATS'!BG764","v":0},{"$f":"'I_Series UKATS'!BH764","v":0},{"$f":"'I_Series UKATS'!BI764","v":0},{"$f":"'I_Series UKATS'!BJ764","v":0}]
[null,null,null,null,"Total Determined Costs (TSU - based) ",null,{"$f":"G37","v":"£'000 "},{"$f":"H37","v":"Nominal"},null,{"$f":"J37","v":0},null,{"$f":"L37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y37","v":2052965.4984602025},null,{"$f":"SUM(AA37:AA38)","v":0},{"$f":"SUM(AB37:AB38)","v":0},0,0,0,689955.37778031256,674286.96583583858,688723.15484405111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},null,{"$f":"C_RevCost_UKATS!L$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$308","v":0},null,{"$f":"C_RevCost_UKATS!AA$308","v":10244},{"$f":"C_RevCost_UKATS!AB$308","v":10435},{"$f":"C_RevCost_UKATS!AC$308","v":10583},{"$f":"C_RevCost_UKATS!AD$308","v":10758},{"$f":"C_RevCost_UKATS!AE$308","v":10940},{"$f":"C_RevCost_UKATS!AF$308","v":12647.945},{"$f":"C_RevCost_UKATS!AG$308","v":12891},{"$f":"C_RevCost_UKATS!AH$308","v":13183},{"$f":"C_RevCost_UKATS!AI$308","v":11956},{"$f":"C_RevCost_UKATS!AJ$308","v":12930},{"$f":"C_RevCost_UKATS!AK$308","v":13247},{"$f":"C_RevCost_UKATS!AL$308","v":13490},{"$f":"C_RevCost_UKATS!AM$308","v":13700},{"$f":"C_RevCost_UKATS!AN$308","v":13700},{"$f":"C_RevCost_UKATS!AO$308","v":13700},{"$f":"C_RevCost_UKATS!AP$308","v":13700},{"$f":"C_RevCost_UKATS!AQ$308","v":13700},{"$f":"C_RevCost_UKATS!AR$308","v":13700},{"$f":"C_RevCost_UKATS!AS$308","v":13700},{"$f":"C_RevCost_UKATS!AT$308","v":13700},{"$f":"C_RevCost_UKATS!AU$308","v":13700},{"$f":"C_RevCost_UKATS!AV$308","v":13700},{"$f":"C_RevCost_UKATS!AW$308","v":13700},{"$f":"C_RevCost_UKATS!AX$308","v":13700},{"$f":"C_RevCost_UKATS!AY$308","v":13700},{"$f":"C_RevCost_UKATS!AZ$308","v":13700},{"$f":"C_RevCost_UKATS!BA$308","v":13700},{"$f":"C_RevCost_UKATS!BB$308","v":13700},{"$f":"C_RevCost_UKATS!BC$308","v":13700},{"$f":"C_RevCost_UKATS!BD$308","v":13700},{"$f":"C_RevCost_UKATS!BE$308","v":13700},{"$f":"C_RevCost_UKATS!BF$308","v":13700},{"$f":"C_RevCost_UKATS!BG$308","v":13700},{"$f":"C_RevCost_UKATS!BH$308","v":13700},{"$f":"C_RevCost_UKATS!BI$308","v":13700},{"$f":"C_RevCost_UKATS!BJ$308","v":13700}]
[null,null,null,null,"Calculated DC / TSU",null,{"$f":"I_Global!$F$64","v":"£ per TSU"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA41:BJ41)","v":159.10086904174142},null,{"$f":"IF(AA40 <> 0, AA39 /AA40, 0)","v":0},{"$f":"IF(AB40 <> 0, AB39 /AB40, 0)","v":0},0,0,0,54.550788905257932,52.30680054579463,52.24327959068885,{"$f":"IF(AI40 <> 0, AI39 /AI40, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E172","v":"TRS Adjustment Flag"},null,{"$f":"C_Time!G172","v":"flag"},null,null,{"$f":"C_Time!J172","v":0},null,{"$f":"C_Time!L172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y172","v":0},null,{"$f":"C_Time!AA172","v":0},{"$f":"C_Time!AB172","v":0},{"$f":"C_Time!AC172","v":0},{"$f":"C_Time!AD172","v":0},{"$f":"C_Time!AE172","v":0},{"$f":"C_Time!AF172","v":1},{"$f":"C_Time!AG172","v":1},{"$f":"C_Time!AH172","v":1},{"$f":"C_Time!AI172","v":0},{"$f":"C_Time!AJ172","v":0},{"$f":"C_Time!AK172","v":0},{"$f":"C_Time!AL172","v":0},{"$f":"C_Time!AM172","v":0},{"$f":"C_Time!AN172","v":0},{"$f":"C_Time!AO172","v":0},{"$f":"C_Time!AP172","v":0},{"$f":"C_Time!AQ172","v":0},{"$f":"C_Time!AR172","v":0},{"$f":"C_Time!AS172","v":0},{"$f":"C_Time!AT172","v":0},{"$f":"C_Time!AU172","v":0},{"$f":"C_Time!AV172","v":0},{"$f":"C_Time!AW172","v":0},{"$f":"C_Time!AX172","v":0},{"$f":"C_Time!AY172","v":0},{"$f":"C_Time!AZ172","v":0},{"$f":"C_Time!BA172","v":0},{"$f":"C_Time!BB172","v":0},{"$f":"C_Time!BC172","v":0},{"$f":"C_Time!BD172","v":0},{"$f":"C_Time!BE172","v":0},{"$f":"C_Time!BF172","v":0},{"$f":"C_Time!BG172","v":0},{"$f":"C_Time!BH172","v":0},{"$f":"C_Time!BI172","v":0},{"$f":"C_Time!BJ172","v":0}]
[null,null,null,null,{"$f":"E41","v":"Calculated DC / TSU"},null,{"$f":"G41","v":"£ per TSU"},{"$f":"H41","v":"Nominal"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,159.10086904174142,null,0,0,0,0,0,54.550788905257932,52.30680054579463,52.24327959068885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CMA Determined Costs, TRS Only",null,{"$f":"I_Global!$F$64","v":"£ per TSU"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA45:BJ45)","v":159.10086904174142},null,{"$f":"IF(AA43=0, 0,AA44)","v":0},{"$f":"IF(AB43=0, 0,AB44)","v":0},0,0,0,54.550788905257932,52.30680054579463,52.24327959068885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"MOD Uplift"]
[null,null,null,null,{"$f":"E34","v":"Determined Cost  before MOD Uplift and working capital adjustment (and Reg. tax)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,2030101.7615188917,null,0,0,0,0,0,682094.60909906484,666754.78655724414,681252.36586258258,0,0,{"$f":"AK34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},null,{"$f":"C_RevCost_UKATS!L$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$308","v":0},null,{"$f":"C_RevCost_UKATS!AA$308","v":10244},{"$f":"C_RevCost_UKATS!AB$308","v":10435},{"$f":"C_RevCost_UKATS!AC$308","v":10583},{"$f":"C_RevCost_UKATS!AD$308","v":10758},{"$f":"C_RevCost_UKATS!AE$308","v":10940},{"$f":"C_RevCost_UKATS!AF$308","v":12647.945},{"$f":"C_RevCost_UKATS!AG$308","v":12891},{"$f":"C_RevCost_UKATS!AH$308","v":13183},{"$f":"C_RevCost_UKATS!AI$308","v":11956},{"$f":"C_RevCost_UKATS!AJ$308","v":12930},{"$f":"C_RevCost_UKATS!AK$308","v":13247},{"$f":"C_RevCost_UKATS!AL$308","v":13490},{"$f":"C_RevCost_UKATS!AM$308","v":13700},{"$f":"C_RevCost_UKATS!AN$308","v":13700},{"$f":"C_RevCost_UKATS!AO$308","v":13700},{"$f":"C_RevCost_UKATS!AP$308","v":13700},{"$f":"C_RevCost_UKATS!AQ$308","v":13700},{"$f":"C_RevCost_UKATS!AR$308","v":13700},{"$f":"C_RevCost_UKATS!AS$308","v":13700},{"$f":"C_RevCost_UKATS!AT$308","v":13700},{"$f":"C_RevCost_UKATS!AU$308","v":13700},{"$f":"C_RevCost_UKATS!AV$308","v":13700},{"$f":"C_RevCost_UKATS!AW$308","v":13700},{"$f":"C_RevCost_UKATS!AX$308","v":13700},{"$f":"C_RevCost_UKATS!AY$308","v":13700},{"$f":"C_RevCost_UKATS!AZ$308","v":13700},{"$f":"C_RevCost_UKATS!BA$308","v":13700},{"$f":"C_RevCost_UKATS!BB$308","v":13700},{"$f":"C_RevCost_UKATS!BC$308","v":13700},{"$f":"C_RevCost_UKATS!BD$308","v":13700},{"$f":"C_RevCost_UKATS!BE$308","v":13700},{"$f":"C_RevCost_UKATS!BF$308","v":13700},{"$f":"C_RevCost_UKATS!BG$308","v":13700},{"$f":"C_RevCost_UKATS!BH$308","v":13700},{"$f":"C_RevCost_UKATS!BI$308","v":13700},{"$f":"C_RevCost_UKATS!BJ$308","v":13700}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$166","v":"Forecast CSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$166","v":"# CSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$166","v":0},null,{"$f":"C_RevCost_UKATS!L$166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$166","v":0},null,{"$f":"C_RevCost_UKATS!AA$166","v":10110.224523357898},{"$f":"C_RevCost_UKATS!AB$166","v":10301.2245258732},{"$f":"C_RevCost_UKATS!AC$166","v":10449.224523064771},{"$f":"C_RevCost_UKATS!AD$166","v":10624.224522889126},{"$f":"C_RevCost_UKATS!AE$166","v":10806.224524542566},{"$f":"C_RevCost_UKATS!AF$166","v":12503.844999999999},{"$f":"C_RevCost_UKATS!AG$166","v":12747},{"$f":"C_RevCost_UKATS!AH$166","v":13040},{"$f":"C_RevCost_UKATS!AI$166","v":11806},{"$f":"C_RevCost_UKATS!AJ$166","v":12780},{"$f":"C_RevCost_UKATS!AK$166","v":13097},{"$f":"C_RevCost_UKATS!AL$166","v":13340},{"$f":"C_RevCost_UKATS!AM$166","v":13550},{"$f":"C_RevCost_UKATS!AN$166","v":13550},{"$f":"C_RevCost_UKATS!AO$166","v":13550},{"$f":"C_RevCost_UKATS!AP$166","v":13550},{"$f":"C_RevCost_UKATS!AQ$166","v":13550},{"$f":"C_RevCost_UKATS!AR$166","v":13550},{"$f":"C_RevCost_UKATS!AS$166","v":13550},{"$f":"C_RevCost_UKATS!AT$166","v":13550},{"$f":"C_RevCost_UKATS!AU$166","v":13550},{"$f":"C_RevCost_UKATS!AV$166","v":13550},{"$f":"C_RevCost_UKATS!AW$166","v":13550},{"$f":"C_RevCost_UKATS!AX$166","v":13550},{"$f":"C_RevCost_UKATS!AY$166","v":13550},{"$f":"C_RevCost_UKATS!AZ$166","v":13550},{"$f":"C_RevCost_UKATS!BA$166","v":13550},{"$f":"C_RevCost_UKATS!BB$166","v":13550},{"$f":"C_RevCost_UKATS!BC$166","v":13550},{"$f":"C_RevCost_UKATS!BD$166","v":13550},{"$f":"C_RevCost_UKATS!BE$166","v":13550},{"$f":"C_RevCost_UKATS!BF$166","v":13550},{"$f":"C_RevCost_UKATS!BG$166","v":13550},{"$f":"C_RevCost_UKATS!BH$166","v":13550},{"$f":"C_RevCost_UKATS!BI$166","v":13550},{"$f":"C_RevCost_UKATS!BJ$166","v":13550}]
[null,null,null,null,"MOD Uplift - Calculated",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA50<>0, (AA48 / AA50) * ( AA49 - AA50),0)","v":0},0,0,0,0,7860.7686812476877,{"$f":"IF(AG50<>0, (AG48 / AG50) * ( AG49 - AG50),0)","v":7532.1792785944272},{"$f":"IF(AH50<>0, (AH48 / AH50) * ( AH49 - AH50),0)","v":7470.7889814685059},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UKATS Operating Costs"]
[]
[null,null,null,"UKATS Operating Costs (including London Approach)"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E792","v":"Wages & Salaries (CMA only)"},{"$f":"'I_Series UKATS'!F792","v":"Opex - Wages & Salaries - Determination [CMA, CAA]"},{"$f":"'I_Series UKATS'!G792","v":"£'000 "},{"$f":"'I_Series UKATS'!H792","v":"CPI 2017"},null,{"$f":"'I_Series UKATS'!J792","v":"CMA Inputs_v2, CMA tab, rows 7:16"},null,{"$f":"'I_Series UKATS'!L792","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y792","v":768377.39784874849},null,{"$f":"'I_Series UKATS'!AA792","v":0},{"$f":"'I_Series UKATS'!AB792","v":0},{"$f":"'I_Series UKATS'!AC792","v":0},{"$f":"'I_Series UKATS'!AD792","v":0},{"$f":"'I_Series UKATS'!AE792","v":0},{"$f":"'I_Series UKATS'!AF792","v":253129.7860095308},{"$f":"'I_Series UKATS'!AG792","v":250094.8514463795},{"$f":"'I_Series UKATS'!AH792","v":265152.76039283816},{"$f":"'I_Series UKATS'!AI792","v":0},{"$f":"'I_Series UKATS'!AJ792","v":0},{"$f":"'I_Series UKATS'!AK792","v":0},{"$f":"'I_Series UKATS'!AL792","v":0},{"$f":"'I_Series UKATS'!AM792","v":0},{"$f":"'I_Series UKATS'!AN792","v":0},{"$f":"'I_Series UKATS'!AO792","v":0},{"$f":"'I_Series UKATS'!AP792","v":0},{"$f":"'I_Series UKATS'!AQ792","v":0},{"$f":"'I_Series UKATS'!AR792","v":0},{"$f":"'I_Series UKATS'!AS792","v":0},{"$f":"'I_Series UKATS'!AT792","v":0},{"$f":"'I_Series UKATS'!AU792","v":0},{"$f":"'I_Series UKATS'!AV792","v":0},{"$f":"'I_Series UKATS'!AW792","v":0},{"$f":"'I_Series UKATS'!AX792","v":0},{"$f":"'I_Series UKATS'!AY792","v":0},{"$f":"'I_Series UKATS'!AZ792","v":0},{"$f":"'I_Series UKATS'!BA792","v":0},{"$f":"'I_Series UKATS'!BB792","v":0},{"$f":"'I_Series UKATS'!BC792","v":0},{"$f":"'I_Series UKATS'!BD792","v":0},{"$f":"'I_Series UKATS'!BE792","v":0},{"$f":"'I_Series UKATS'!BF792","v":0},{"$f":"'I_Series UKATS'!BG792","v":0},{"$f":"'I_Series UKATS'!BH792","v":0},{"$f":"'I_Series UKATS'!BI792","v":0},{"$f":"'I_Series UKATS'!BJ792","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E793","v":"DB Pension Costs  (CMA only)"},{"$f":"'I_Series UKATS'!F793","v":"Pensions - Defined benefit - Ongoing Contributions - Determination [CMA, CAA]"},{"$f":"'I_Series UKATS'!G793","v":"£'000 "},{"$f":"'I_Series UKATS'!H793","v":"CPI 2017"},null,{"$f":"'I_Series UKATS'!J793","v":"CMA Inputs_v2, CMA tab, rows 7:16"},null,{"$f":"'I_Series UKATS'!L793","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y793","v":184700.79469323036},null,{"$f":"'I_Series UKATS'!AA793","v":0},{"$f":"'I_Series UKATS'!AB793","v":0},{"$f":"'I_Series UKATS'!AC793","v":0},{"$f":"'I_Series UKATS'!AD793","v":0},{"$f":"'I_Series UKATS'!AE793","v":0},{"$f":"'I_Series UKATS'!AF793","v":62720.789623667159},{"$f":"'I_Series UKATS'!AG793","v":61601.360256705069},{"$f":"'I_Series UKATS'!AH793","v":60378.64481285814},{"$f":"'I_Series UKATS'!AI793","v":0},{"$f":"'I_Series UKATS'!AJ793","v":0},{"$f":"'I_Series UKATS'!AK793","v":0},{"$f":"'I_Series UKATS'!AL793","v":0},{"$f":"'I_Series UKATS'!AM793","v":0},{"$f":"'I_Series UKATS'!AN793","v":0},{"$f":"'I_Series UKATS'!AO793","v":0},{"$f":"'I_Series UKATS'!AP793","v":0},{"$f":"'I_Series UKATS'!AQ793","v":0},{"$f":"'I_Series UKATS'!AR793","v":0},{"$f":"'I_Series UKATS'!AS793","v":0},{"$f":"'I_Series UKATS'!AT793","v":0},{"$f":"'I_Series UKATS'!AU793","v":0},{"$f":"'I_Series UKATS'!AV793","v":0},{"$f":"'I_Series UKATS'!AW793","v":0},{"$f":"'I_Series UKATS'!AX793","v":0},{"$f":"'I_Series UKATS'!AY793","v":0},{"$f":"'I_Series UKATS'!AZ793","v":0},{"$f":"'I_Series UKATS'!BA793","v":0},{"$f":"'I_Series UKATS'!BB793","v":0},{"$f":"'I_Series UKATS'!BC793","v":0},{"$f":"'I_Series UKATS'!BD793","v":0},{"$f":"'I_Series UKATS'!BE793","v":0},{"$f":"'I_Series UKATS'!BF793","v":0},{"$f":"'I_Series UKATS'!BG793","v":0},{"$f":"'I_Series UKATS'!BH793","v":0},{"$f":"'I_Series UKATS'!BI793","v":0},{"$f":"'I_Series UKATS'!BJ793","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E794","v":"Pensions - DB - Deficit Repair (CMA only)"},{"$f":"'I_Series UKATS'!F794","v":"Pensions - Defined benefit - Deficit Repair - Determination [CMA, CAA]"},{"$f":"'I_Series UKATS'!G794","v":"£'000 "},{"$f":"'I_Series UKATS'!H794","v":"CPI 2017"},null,{"$f":"'I_Series UKATS'!J794","v":"CMA Inputs_v2, CMA tab, rows 7:16"},null,{"$f":"'I_Series UKATS'!L794","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y794","v":0},null,{"$f":"'I_Series UKATS'!AA794","v":0},{"$f":"'I_Series UKATS'!AB794","v":0},{"$f":"'I_Series UKATS'!AC794","v":0},{"$f":"'I_Series UKATS'!AD794","v":0},{"$f":"'I_Series UKATS'!AE794","v":0},{"$f":"'I_Series UKATS'!AF794","v":0},{"$f":"'I_Series UKATS'!AG794","v":0},{"$f":"'I_Series UKATS'!AH794","v":0},{"$f":"'I_Series UKATS'!AI794","v":0},{"$f":"'I_Series UKATS'!AJ794","v":0},{"$f":"'I_Series UKATS'!AK794","v":0},{"$f":"'I_Series UKATS'!AL794","v":0},{"$f":"'I_Series UKATS'!AM794","v":0},{"$f":"'I_Series UKATS'!AN794","v":0},{"$f":"'I_Series UKATS'!AO794","v":0},{"$f":"'I_Series UKATS'!AP794","v":0},{"$f":"'I_Series UKATS'!AQ794","v":0},{"$f":"'I_Series UKATS'!AR794","v":0},{"$f":"'I_Series UKATS'!AS794","v":0},{"$f":"'I_Series UKATS'!AT794","v":0},{"$f":"'I_Series UKATS'!AU794","v":0},{"$f":"'I_Series UKATS'!AV794","v":0},{"$f":"'I_Series UKATS'!AW794","v":0},{"$f":"'I_Series UKATS'!AX794","v":0},{"$f":"'I_Series UKATS'!AY794","v":0},{"$f":"'I_Series UKATS'!AZ794","v":0},{"$f":"'I_Series UKATS'!BA794","v":0},{"$f":"'I_Series UKATS'!BB794","v":0},{"$f":"'I_Series UKATS'!BC794","v":0},{"$f":"'I_Series UKATS'!BD794","v":0},{"$f":"'I_Series UKATS'!BE794","v":0},{"$f":"'I_Series UKATS'!BF794","v":0},{"$f":"'I_Series UKATS'!BG794","v":0},{"$f":"'I_Series UKATS'!BH794","v":0},{"$f":"'I_Series UKATS'!BI794","v":0},{"$f":"'I_Series UKATS'!BJ794","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E795","v":"DC Pension Costs (CMA only)"},{"$f":"'I_Series UKATS'!F795","v":"Pensions - Defined contribution - Determination [CMA, CAA]"},{"$f":"'I_Series UKATS'!G795","v":"£'000 "},{"$f":"'I_Series UKATS'!H795","v":"CPI 2017"},null,{"$f":"'I_Series UKATS'!J795","v":"CMA Inputs_v2, CMA tab, rows 7:16"},null,{"$f":"'I_Series UKATS'!L795","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y795","v":36481.816541728287},null,{"$f":"'I_Series UKATS'!AA795","v":0},{"$f":"'I_Series UKATS'!AB795","v":0},{"$f":"'I_Series UKATS'!AC795","v":0},{"$f":"'I_Series UKATS'!AD795","v":0},{"$f":"'I_Series UKATS'!AE795","v":0},{"$f":"'I_Series UKATS'!AF795","v":11032.899971319988},{"$f":"'I_Series UKATS'!AG795","v":12238.377251085632},{"$f":"'I_Series UKATS'!AH795","v":13210.539319322668},{"$f":"'I_Series UKATS'!AI795","v":0},{"$f":"'I_Series UKATS'!AJ795","v":0},{"$f":"'I_Series UKATS'!AK795","v":0},{"$f":"'I_Series UKATS'!AL795","v":0},{"$f":"'I_Series UKATS'!AM795","v":0},{"$f":"'I_Series UKATS'!AN795","v":0},{"$f":"'I_Series UKATS'!AO795","v":0},{"$f":"'I_Series UKATS'!AP795","v":0},{"$f":"'I_Series UKATS'!AQ795","v":0},{"$f":"'I_Series UKATS'!AR795","v":0},{"$f":"'I_Series UKATS'!AS795","v":0},{"$f":"'I_Series UKATS'!AT795","v":0},{"$f":"'I_Series UKATS'!AU795","v":0},{"$f":"'I_Series UKATS'!AV795","v":0},{"$f":"'I_Series UKATS'!AW795","v":0},{"$f":"'I_Series UKATS'!AX795","v":0},{"$f":"'I_Series UKATS'!AY795","v":0},{"$f":"'I_Series UKATS'!AZ795","v":0},{"$f":"'I_Series UKATS'!BA795","v":0},{"$f":"'I_Series UKATS'!BB795","v":0},{"$f":"'I_Series UKATS'!BC795","v":0},{"$f":"'I_Series UKATS'!BD795","v":0},{"$f":"'I_Series UKATS'!BE795","v":0},{"$f":"'I_Series UKATS'!BF795","v":0},{"$f":"'I_Series UKATS'!BG795","v":0},{"$f":"'I_Series UKATS'!BH795","v":0},{"$f":"'I_Series UKATS'!BI795","v":0},{"$f":"'I_Series UKATS'!BJ795","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E796","v":"OO Pension Costs (CMA only)"},{"$f":"'I_Series UKATS'!F796","v":"Pensions - Opt outs - Determination [CMA, CAA]"},{"$f":"'I_Series UKATS'!G796","v":"£'000 "},{"$f":"'I_Series UKATS'!H796","v":"CPI 2017"},null,{"$f":"'I_Series UKATS'!J796","v":"CMA Inputs_v2, CMA tab, rows 7:16"},null,{"$f":"'I_Series UKATS'!L796","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y796","v":45589.931805968277},null,{"$f":"'I_Series UKATS'!AA796","v":0},{"$f":"'I_Series UKATS'!AB796","v":0},{"$f":"'I_Series UKATS'!AC796","v":0},{"$f":"'I_Series UKATS'!AD796","v":0},{"$f":"'I_Series UKATS'!AE796","v":0},{"$f":"'I_Series UKATS'!AF796","v":16078.388758371912},{"$f":"'I_Series UKATS'!AG796","v":15228.033570246907},{"$f":"'I_Series UKATS'!AH796","v":14283.509477349457},{"$f":"'I_Series UKATS'!AI796","v":0},{"$f":"'I_Series UKATS'!AJ796","v":0},{"$f":"'I_Series UKATS'!AK796","v":0},{"$f":"'I_Series UKATS'!AL796","v":0},{"$f":"'I_Series UKATS'!AM796","v":0},{"$f":"'I_Series UKATS'!AN796","v":0},{"$f":"'I_Series UKATS'!AO796","v":0},{"$f":"'I_Series UKATS'!AP796","v":0},{"$f":"'I_Series UKATS'!AQ796","v":0},{"$f":"'I_Series UKATS'!AR796","v":0},{"$f":"'I_Series UKATS'!AS796","v":0},{"$f":"'I_Series UKATS'!AT796","v":0},{"$f":"'I_Series UKATS'!AU796","v":0},{"$f":"'I_Series UKATS'!AV796","v":0},{"$f":"'I_Series UKATS'!AW796","v":0},{"$f":"'I_Series UKATS'!AX796","v":0},{"$f":"'I_Series UKATS'!AY796","v":0},{"$f":"'I_Series UKATS'!AZ796","v":0},{"$f":"'I_Series UKATS'!BA796","v":0},{"$f":"'I_Series UKATS'!BB796","v":0},{"$f":"'I_Series UKATS'!BC796","v":0},{"$f":"'I_Series UKATS'!BD796","v":0},{"$f":"'I_Series UKATS'!BE796","v":0},{"$f":"'I_Series UKATS'!BF796","v":0},{"$f":"'I_Series UKATS'!BG796","v":0},{"$f":"'I_Series UKATS'!BH796","v":0},{"$f":"'I_Series UKATS'!BI796","v":0},{"$f":"'I_Series UKATS'!BJ796","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E797","v":"Spare Pension Costs  (CMA only)"},{"$f":"'I_Series UKATS'!F797","v":"Pensions - Other pension costs - Determination [CMA, CAA]"},{"$f":"'I_Series UKATS'!G797","v":"£'000 "},{"$f":"'I_Series UKATS'!H797","v":"CPI 2017"},null,{"$f":"'I_Series UKATS'!J797","v":"CMA Inputs_v2, CMA tab, rows 7:16"},null,{"$f":"'I_Series UKATS'!L797","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y797","v":0},null,{"$f":"'I_Series UKATS'!AA797","v":0},{"$f":"'I_Series UKATS'!AB797","v":0},{"$f":"'I_Series UKATS'!AC797","v":0},{"$f":"'I_Series UKATS'!AD797","v":0},{"$f":"'I_Series UKATS'!AE797","v":0},{"$f":"'I_Series UKATS'!AF797","v":0},{"$f":"'I_Series UKATS'!AG797","v":0},{"$f":"'I_Series UKATS'!AH797","v":0},{"$f":"'I_Series UKATS'!AI797","v":0},{"$f":"'I_Series UKATS'!AJ797","v":0},{"$f":"'I_Series UKATS'!AK797","v":0},{"$f":"'I_Series UKATS'!AL797","v":0},{"$f":"'I_Series UKATS'!AM797","v":0},{"$f":"'I_Series UKATS'!AN797","v":0},{"$f":"'I_Series UKATS'!AO797","v":0},{"$f":"'I_Series UKATS'!AP797","v":0},{"$f":"'I_Series UKATS'!AQ797","v":0},{"$f":"'I_Series UKATS'!AR797","v":0},{"$f":"'I_Series UKATS'!AS797","v":0},{"$f":"'I_Series UKATS'!AT797","v":0},{"$f":"'I_Series UKATS'!AU797","v":0},{"$f":"'I_Series UKATS'!AV797","v":0},{"$f":"'I_Series UKATS'!AW797","v":0},{"$f":"'I_Series UKATS'!AX797","v":0},{"$f":"'I_Series UKATS'!AY797","v":0},{"$f":"'I_Series UKATS'!AZ797","v":0},{"$f":"'I_Series UKATS'!BA797","v":0},{"$f":"'I_Series UKATS'!BB797","v":0},{"$f":"'I_Series UKATS'!BC797","v":0},{"$f":"'I_Series UKATS'!BD797","v":0},{"$f":"'I_Series UKATS'!BE797","v":0},{"$f":"'I_Series UKATS'!BF797","v":0},{"$f":"'I_Series UKATS'!BG797","v":0},{"$f":"'I_Series UKATS'!BH797","v":0},{"$f":"'I_Series UKATS'!BI797","v":0},{"$f":"'I_Series UKATS'!BJ797","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E798","v":"Opex - Redundancy (CAA Efficient)"},{"$f":"'I_Series UKATS'!F798","v":"Opex - Redundancy - Determination [CMA, CAA]"},{"$f":"'I_Series UKATS'!G798","v":"£'000 "},{"$f":"'I_Series UKATS'!H798","v":"CPI 2017"},null,{"$f":"'I_Series UKATS'!J798","v":"CMA Inputs_v2, CMA tab, rows 7:16"},null,{"$f":"'I_Series UKATS'!L798","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y798","v":0},null,{"$f":"'I_Series UKATS'!AA798","v":0},{"$f":"'I_Series UKATS'!AB798","v":0},{"$f":"'I_Series UKATS'!AC798","v":0},{"$f":"'I_Series UKATS'!AD798","v":0},{"$f":"'I_Series UKATS'!AE798","v":0},{"$f":"'I_Series UKATS'!AF798","v":0},{"$f":"'I_Series UKATS'!AG798","v":0},{"$f":"'I_Series UKATS'!AH798","v":0},{"$f":"'I_Series UKATS'!AI798","v":0},{"$f":"'I_Series UKATS'!AJ798","v":0},{"$f":"'I_Series UKATS'!AK798","v":0},{"$f":"'I_Series UKATS'!AL798","v":0},{"$f":"'I_Series UKATS'!AM798","v":0},{"$f":"'I_Series UKATS'!AN798","v":0},{"$f":"'I_Series UKATS'!AO798","v":0},{"$f":"'I_Series UKATS'!AP798","v":0},{"$f":"'I_Series UKATS'!AQ798","v":0},{"$f":"'I_Series UKATS'!AR798","v":0},{"$f":"'I_Series UKATS'!AS798","v":0},{"$f":"'I_Series UKATS'!AT798","v":0},{"$f":"'I_Series UKATS'!AU798","v":0},{"$f":"'I_Series UKATS'!AV798","v":0},{"$f":"'I_Series UKATS'!AW798","v":0},{"$f":"'I_Series UKATS'!AX798","v":0},{"$f":"'I_Series UKATS'!AY798","v":0},{"$f":"'I_Series UKATS'!AZ798","v":0},{"$f":"'I_Series UKATS'!BA798","v":0},{"$f":"'I_Series UKATS'!BB798","v":0},{"$f":"'I_Series UKATS'!BC798","v":0},{"$f":"'I_Series UKATS'!BD798","v":0},{"$f":"'I_Series UKATS'!BE798","v":0},{"$f":"'I_Series UKATS'!BF798","v":0},{"$f":"'I_Series UKATS'!BG798","v":0},{"$f":"'I_Series UKATS'!BH798","v":0},{"$f":"'I_Series UKATS'!BI798","v":0},{"$f":"'I_Series UKATS'!BJ798","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E799","v":"Non-Staff Operating Costs  (CMA only)"},{"$f":"'I_Series UKATS'!F799","v":"Opex - Non-staff costs - Determination [CMA, CAA]"},{"$f":"'I_Series UKATS'!G799","v":"£'000 "},{"$f":"'I_Series UKATS'!H799","v":"CPI 2017"},null,{"$f":"'I_Series UKATS'!J799","v":"CMA Inputs_v2, CMA tab, rows 7:16"},null,{"$f":"'I_Series UKATS'!L799","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y799","v":530312.60318981297},null,{"$f":"'I_Series UKATS'!AA799","v":0},{"$f":"'I_Series UKATS'!AB799","v":0},{"$f":"'I_Series UKATS'!AC799","v":0},{"$f":"'I_Series UKATS'!AD799","v":0},{"$f":"'I_Series UKATS'!AE799","v":0},{"$f":"'I_Series UKATS'!AF799","v":175515.82751344424},{"$f":"'I_Series UKATS'!AG799","v":176309.33030554678},{"$f":"'I_Series UKATS'!AH799","v":178487.44537082198},{"$f":"'I_Series UKATS'!AI799","v":0},{"$f":"'I_Series UKATS'!AJ799","v":0},{"$f":"'I_Series UKATS'!AK799","v":0},{"$f":"'I_Series UKATS'!AL799","v":0},{"$f":"'I_Series UKATS'!AM799","v":0},{"$f":"'I_Series UKATS'!AN799","v":0},{"$f":"'I_Series UKATS'!AO799","v":0},{"$f":"'I_Series UKATS'!AP799","v":0},{"$f":"'I_Series UKATS'!AQ799","v":0},{"$f":"'I_Series UKATS'!AR799","v":0},{"$f":"'I_Series UKATS'!AS799","v":0},{"$f":"'I_Series UKATS'!AT799","v":0},{"$f":"'I_Series UKATS'!AU799","v":0},{"$f":"'I_Series UKATS'!AV799","v":0},{"$f":"'I_Series UKATS'!AW799","v":0},{"$f":"'I_Series UKATS'!AX799","v":0},{"$f":"'I_Series UKATS'!AY799","v":0},{"$f":"'I_Series UKATS'!AZ799","v":0},{"$f":"'I_Series UKATS'!BA799","v":0},{"$f":"'I_Series UKATS'!BB799","v":0},{"$f":"'I_Series UKATS'!BC799","v":0},{"$f":"'I_Series UKATS'!BD799","v":0},{"$f":"'I_Series UKATS'!BE799","v":0},{"$f":"'I_Series UKATS'!BF799","v":0},{"$f":"'I_Series UKATS'!BG799","v":0},{"$f":"'I_Series UKATS'!BH799","v":0},{"$f":"'I_Series UKATS'!BI799","v":0},{"$f":"'I_Series UKATS'!BJ799","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E800","v":"Exceptionals  (CMA only)"},{"$f":"'I_Series UKATS'!F800","v":"Opex - Exceptional (excl. redundancy) - Determination [CMA, CAA]"},{"$f":"'I_Series UKATS'!G800","v":"£'000 "},{"$f":"'I_Series UKATS'!H800","v":"CPI 2017"},null,{"$f":"'I_Series UKATS'!J800","v":"CMA Inputs_v2, CMA tab, rows 7:16"},null,{"$f":"'I_Series UKATS'!L800","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y800","v":4567.2135467202725},null,{"$f":"'I_Series UKATS'!AA800","v":0},{"$f":"'I_Series UKATS'!AB800","v":0},{"$f":"'I_Series UKATS'!AC800","v":0},{"$f":"'I_Series UKATS'!AD800","v":0},{"$f":"'I_Series UKATS'!AE800","v":0},{"$f":"'I_Series UKATS'!AF800","v":1525.4405833005653},{"$f":"'I_Series UKATS'!AG800","v":1525.0543765159293},{"$f":"'I_Series UKATS'!AH800","v":1516.7185869037776},{"$f":"'I_Series UKATS'!AI800","v":0},{"$f":"'I_Series UKATS'!AJ800","v":0},{"$f":"'I_Series UKATS'!AK800","v":0},{"$f":"'I_Series UKATS'!AL800","v":0},{"$f":"'I_Series UKATS'!AM800","v":0},{"$f":"'I_Series UKATS'!AN800","v":0},{"$f":"'I_Series UKATS'!AO800","v":0},{"$f":"'I_Series UKATS'!AP800","v":0},{"$f":"'I_Series UKATS'!AQ800","v":0},{"$f":"'I_Series UKATS'!AR800","v":0},{"$f":"'I_Series UKATS'!AS800","v":0},{"$f":"'I_Series UKATS'!AT800","v":0},{"$f":"'I_Series UKATS'!AU800","v":0},{"$f":"'I_Series UKATS'!AV800","v":0},{"$f":"'I_Series UKATS'!AW800","v":0},{"$f":"'I_Series UKATS'!AX800","v":0},{"$f":"'I_Series UKATS'!AY800","v":0},{"$f":"'I_Series UKATS'!AZ800","v":0},{"$f":"'I_Series UKATS'!BA800","v":0},{"$f":"'I_Series UKATS'!BB800","v":0},{"$f":"'I_Series UKATS'!BC800","v":0},{"$f":"'I_Series UKATS'!BD800","v":0},{"$f":"'I_Series UKATS'!BE800","v":0},{"$f":"'I_Series UKATS'!BF800","v":0},{"$f":"'I_Series UKATS'!BG800","v":0},{"$f":"'I_Series UKATS'!BH800","v":0},{"$f":"'I_Series UKATS'!BI800","v":0},{"$f":"'I_Series UKATS'!BJ800","v":0}]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$768","v":"CMA Indexation"},null,{"$f":"'I_Series UKATS'!G$768","v":"Index"},null,null,{"$f":"'I_Series UKATS'!J$768","v":"CMA Inputs_v2, CMA tab, row 4"},null,{"$f":"'I_Series UKATS'!L$768","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$768","v":3.2575830106190273},null,{"$f":"'I_Series UKATS'!AA$768","v":0},{"$f":"'I_Series UKATS'!AB$768","v":0},{"$f":"'I_Series UKATS'!AC$768","v":0},{"$f":"'I_Series UKATS'!AD$768","v":0},{"$f":"'I_Series UKATS'!AE$768","v":0},{"$f":"'I_Series UKATS'!AF$768","v":1.0644304700754894},{"$f":"'I_Series UKATS'!AG$768","v":1.0857190794769989},{"$f":"'I_Series UKATS'!AH$768","v":1.1074334610665391},{"$f":"'I_Series UKATS'!AI$768","v":0},{"$f":"'I_Series UKATS'!AJ$768","v":0},{"$f":"'I_Series UKATS'!AK$768","v":0},{"$f":"'I_Series UKATS'!AL$768","v":0},{"$f":"'I_Series UKATS'!AM$768","v":0},{"$f":"'I_Series UKATS'!AN$768","v":0},{"$f":"'I_Series UKATS'!AO$768","v":0},{"$f":"'I_Series UKATS'!AP$768","v":0},{"$f":"'I_Series UKATS'!AQ$768","v":0},{"$f":"'I_Series UKATS'!AR$768","v":0},{"$f":"'I_Series UKATS'!AS$768","v":0},{"$f":"'I_Series UKATS'!AT$768","v":0},{"$f":"'I_Series UKATS'!AU$768","v":0},{"$f":"'I_Series UKATS'!AV$768","v":0},{"$f":"'I_Series UKATS'!AW$768","v":0},{"$f":"'I_Series UKATS'!AX$768","v":0},{"$f":"'I_Series UKATS'!AY$768","v":0},{"$f":"'I_Series UKATS'!AZ$768","v":0},{"$f":"'I_Series UKATS'!BA$768","v":0},{"$f":"'I_Series UKATS'!BB$768","v":0},{"$f":"'I_Series UKATS'!BC$768","v":0},{"$f":"'I_Series UKATS'!BD$768","v":0},{"$f":"'I_Series UKATS'!BE$768","v":0},{"$f":"'I_Series UKATS'!BF$768","v":0},{"$f":"'I_Series UKATS'!BG$768","v":0},{"$f":"'I_Series UKATS'!BH$768","v":0},{"$f":"'I_Series UKATS'!BI$768","v":0},{"$f":"'I_Series UKATS'!BJ$768","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$768","v":"CMA Indexation"},null,{"$f":"'I_Series UKATS'!G$768","v":"Index"},null,null,{"$f":"'I_Series UKATS'!J$768","v":"CMA Inputs_v2, CMA tab, row 4"},null,{"$f":"'I_Series UKATS'!L$768","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$768","v":3.2575830106190273},null,{"$f":"'I_Series UKATS'!AA$768","v":0},{"$f":"'I_Series UKATS'!AB$768","v":0},{"$f":"'I_Series UKATS'!AC$768","v":0},{"$f":"'I_Series UKATS'!AD$768","v":0},{"$f":"'I_Series UKATS'!AE$768","v":0},{"$f":"'I_Series UKATS'!AF$768","v":1.0644304700754894},{"$f":"'I_Series UKATS'!AG$768","v":1.0857190794769989},{"$f":"'I_Series UKATS'!AH$768","v":1.1074334610665391},{"$f":"'I_Series UKATS'!AI$768","v":0},{"$f":"'I_Series UKATS'!AJ$768","v":0},{"$f":"'I_Series UKATS'!AK$768","v":0},{"$f":"'I_Series UKATS'!AL$768","v":0},{"$f":"'I_Series UKATS'!AM$768","v":0},{"$f":"'I_Series UKATS'!AN$768","v":0},{"$f":"'I_Series UKATS'!AO$768","v":0},{"$f":"'I_Series UKATS'!AP$768","v":0},{"$f":"'I_Series UKATS'!AQ$768","v":0},{"$f":"'I_Series UKATS'!AR$768","v":0},{"$f":"'I_Series UKATS'!AS$768","v":0},{"$f":"'I_Series UKATS'!AT$768","v":0},{"$f":"'I_Series UKATS'!AU$768","v":0},{"$f":"'I_Series UKATS'!AV$768","v":0},{"$f":"'I_Series UKATS'!AW$768","v":0},{"$f":"'I_Series UKATS'!AX$768","v":0},{"$f":"'I_Series UKATS'!AY$768","v":0},{"$f":"'I_Series UKATS'!AZ$768","v":0},{"$f":"'I_Series UKATS'!BA$768","v":0},{"$f":"'I_Series UKATS'!BB$768","v":0},{"$f":"'I_Series UKATS'!BC$768","v":0},{"$f":"'I_Series UKATS'!BD$768","v":0},{"$f":"'I_Series UKATS'!BE$768","v":0},{"$f":"'I_Series UKATS'!BF$768","v":0},{"$f":"'I_Series UKATS'!BG$768","v":0},{"$f":"'I_Series UKATS'!BH$768","v":0},{"$f":"'I_Series UKATS'!BI$768","v":0},{"$f":"'I_Series UKATS'!BJ$768","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$768","v":"CMA Indexation"},null,{"$f":"'I_Series UKATS'!G$768","v":"Index"},null,null,{"$f":"'I_Series UKATS'!J$768","v":"CMA Inputs_v2, CMA tab, row 4"},null,{"$f":"'I_Series UKATS'!L$768","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$768","v":3.2575830106190273},null,{"$f":"'I_Series UKATS'!AA$768","v":0},{"$f":"'I_Series UKATS'!AB$768","v":0},{"$f":"'I_Series UKATS'!AC$768","v":0},{"$f":"'I_Series UKATS'!AD$768","v":0},{"$f":"'I_Series UKATS'!AE$768","v":0},{"$f":"'I_Series UKATS'!AF$768","v":1.0644304700754894},{"$f":"'I_Series UKATS'!AG$768","v":1.0857190794769989},{"$f":"'I_Series UKATS'!AH$768","v":1.1074334610665391},{"$f":"'I_Series UKATS'!AI$768","v":0},{"$f":"'I_Series UKATS'!AJ$768","v":0},{"$f":"'I_Series UKATS'!AK$768","v":0},{"$f":"'I_Series UKATS'!AL$768","v":0},{"$f":"'I_Series UKATS'!AM$768","v":0},{"$f":"'I_Series UKATS'!AN$768","v":0},{"$f":"'I_Series UKATS'!AO$768","v":0},{"$f":"'I_Series UKATS'!AP$768","v":0},{"$f":"'I_Series UKATS'!AQ$768","v":0},{"$f":"'I_Series UKATS'!AR$768","v":0},{"$f":"'I_Series UKATS'!AS$768","v":0},{"$f":"'I_Series UKATS'!AT$768","v":0},{"$f":"'I_Series UKATS'!AU$768","v":0},{"$f":"'I_Series UKATS'!AV$768","v":0},{"$f":"'I_Series UKATS'!AW$768","v":0},{"$f":"'I_Series UKATS'!AX$768","v":0},{"$f":"'I_Series UKATS'!AY$768","v":0},{"$f":"'I_Series UKATS'!AZ$768","v":0},{"$f":"'I_Series UKATS'!BA$768","v":0},{"$f":"'I_Series UKATS'!BB$768","v":0},{"$f":"'I_Series UKATS'!BC$768","v":0},{"$f":"'I_Series UKATS'!BD$768","v":0},{"$f":"'I_Series UKATS'!BE$768","v":0},{"$f":"'I_Series UKATS'!BF$768","v":0},{"$f":"'I_Series UKATS'!BG$768","v":0},{"$f":"'I_Series UKATS'!BH$768","v":0},{"$f":"'I_Series UKATS'!BI$768","v":0},{"$f":"'I_Series UKATS'!BJ$768","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$768","v":"CMA Indexation"},null,{"$f":"'I_Series UKATS'!G$768","v":"Index"},null,null,{"$f":"'I_Series UKATS'!J$768","v":"CMA Inputs_v2, CMA tab, row 4"},null,{"$f":"'I_Series UKATS'!L$768","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$768","v":3.2575830106190273},null,{"$f":"'I_Series UKATS'!AA$768","v":0},{"$f":"'I_Series UKATS'!AB$768","v":0},{"$f":"'I_Series UKATS'!AC$768","v":0},{"$f":"'I_Series UKATS'!AD$768","v":0},{"$f":"'I_Series UKATS'!AE$768","v":0},{"$f":"'I_Series UKATS'!AF$768","v":1.0644304700754894},{"$f":"'I_Series UKATS'!AG$768","v":1.0857190794769989},{"$f":"'I_Series UKATS'!AH$768","v":1.1074334610665391},{"$f":"'I_Series UKATS'!AI$768","v":0},{"$f":"'I_Series UKATS'!AJ$768","v":0},{"$f":"'I_Series UKATS'!AK$768","v":0},{"$f":"'I_Series UKATS'!AL$768","v":0},{"$f":"'I_Series UKATS'!AM$768","v":0},{"$f":"'I_Series UKATS'!AN$768","v":0},{"$f":"'I_Series UKATS'!AO$768","v":0},{"$f":"'I_Series UKATS'!AP$768","v":0},{"$f":"'I_Series UKATS'!AQ$768","v":0},{"$f":"'I_Series UKATS'!AR$768","v":0},{"$f":"'I_Series UKATS'!AS$768","v":0},{"$f":"'I_Series UKATS'!AT$768","v":0},{"$f":"'I_Series UKATS'!AU$768","v":0},{"$f":"'I_Series UKATS'!AV$768","v":0},{"$f":"'I_Series UKATS'!AW$768","v":0},{"$f":"'I_Series UKATS'!AX$768","v":0},{"$f":"'I_Series UKATS'!AY$768","v":0},{"$f":"'I_Series UKATS'!AZ$768","v":0},{"$f":"'I_Series UKATS'!BA$768","v":0},{"$f":"'I_Series UKATS'!BB$768","v":0},{"$f":"'I_Series UKATS'!BC$768","v":0},{"$f":"'I_Series UKATS'!BD$768","v":0},{"$f":"'I_Series UKATS'!BE$768","v":0},{"$f":"'I_Series UKATS'!BF$768","v":0},{"$f":"'I_Series UKATS'!BG$768","v":0},{"$f":"'I_Series UKATS'!BH$768","v":0},{"$f":"'I_Series UKATS'!BI$768","v":0},{"$f":"'I_Series UKATS'!BJ$768","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$768","v":"CMA Indexation"},null,{"$f":"'I_Series UKATS'!G$768","v":"Index"},null,null,{"$f":"'I_Series UKATS'!J$768","v":"CMA Inputs_v2, CMA tab, row 4"},null,{"$f":"'I_Series UKATS'!L$768","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$768","v":3.2575830106190273},null,{"$f":"'I_Series UKATS'!AA$768","v":0},{"$f":"'I_Series UKATS'!AB$768","v":0},{"$f":"'I_Series UKATS'!AC$768","v":0},{"$f":"'I_Series UKATS'!AD$768","v":0},{"$f":"'I_Series UKATS'!AE$768","v":0},{"$f":"'I_Series UKATS'!AF$768","v":1.0644304700754894},{"$f":"'I_Series UKATS'!AG$768","v":1.0857190794769989},{"$f":"'I_Series UKATS'!AH$768","v":1.1074334610665391},{"$f":"'I_Series UKATS'!AI$768","v":0},{"$f":"'I_Series UKATS'!AJ$768","v":0},{"$f":"'I_Series UKATS'!AK$768","v":0},{"$f":"'I_Series UKATS'!AL$768","v":0},{"$f":"'I_Series UKATS'!AM$768","v":0},{"$f":"'I_Series UKATS'!AN$768","v":0},{"$f":"'I_Series UKATS'!AO$768","v":0},{"$f":"'I_Series UKATS'!AP$768","v":0},{"$f":"'I_Series UKATS'!AQ$768","v":0},{"$f":"'I_Series UKATS'!AR$768","v":0},{"$f":"'I_Series UKATS'!AS$768","v":0},{"$f":"'I_Series UKATS'!AT$768","v":0},{"$f":"'I_Series UKATS'!AU$768","v":0},{"$f":"'I_Series UKATS'!AV$768","v":0},{"$f":"'I_Series UKATS'!AW$768","v":0},{"$f":"'I_Series UKATS'!AX$768","v":0},{"$f":"'I_Series UKATS'!AY$768","v":0},{"$f":"'I_Series UKATS'!AZ$768","v":0},{"$f":"'I_Series UKATS'!BA$768","v":0},{"$f":"'I_Series UKATS'!BB$768","v":0},{"$f":"'I_Series UKATS'!BC$768","v":0},{"$f":"'I_Series UKATS'!BD$768","v":0},{"$f":"'I_Series UKATS'!BE$768","v":0},{"$f":"'I_Series UKATS'!BF$768","v":0},{"$f":"'I_Series UKATS'!BG$768","v":0},{"$f":"'I_Series UKATS'!BH$768","v":0},{"$f":"'I_Series UKATS'!BI$768","v":0},{"$f":"'I_Series UKATS'!BJ$768","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$768","v":"CMA Indexation"},null,{"$f":"'I_Series UKATS'!G$768","v":"Index"},null,null,{"$f":"'I_Series UKATS'!J$768","v":"CMA Inputs_v2, CMA tab, row 4"},null,{"$f":"'I_Series UKATS'!L$768","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$768","v":3.2575830106190273},null,{"$f":"'I_Series UKATS'!AA$768","v":0},{"$f":"'I_Series UKATS'!AB$768","v":0},{"$f":"'I_Series UKATS'!AC$768","v":0},{"$f":"'I_Series UKATS'!AD$768","v":0},{"$f":"'I_Series UKATS'!AE$768","v":0},{"$f":"'I_Series UKATS'!AF$768","v":1.0644304700754894},{"$f":"'I_Series UKATS'!AG$768","v":1.0857190794769989},{"$f":"'I_Series UKATS'!AH$768","v":1.1074334610665391},{"$f":"'I_Series UKATS'!AI$768","v":0},{"$f":"'I_Series UKATS'!AJ$768","v":0},{"$f":"'I_Series UKATS'!AK$768","v":0},{"$f":"'I_Series UKATS'!AL$768","v":0},{"$f":"'I_Series UKATS'!AM$768","v":0},{"$f":"'I_Series UKATS'!AN$768","v":0},{"$f":"'I_Series UKATS'!AO$768","v":0},{"$f":"'I_Series UKATS'!AP$768","v":0},{"$f":"'I_Series UKATS'!AQ$768","v":0},{"$f":"'I_Series UKATS'!AR$768","v":0},{"$f":"'I_Series UKATS'!AS$768","v":0},{"$f":"'I_Series UKATS'!AT$768","v":0},{"$f":"'I_Series UKATS'!AU$768","v":0},{"$f":"'I_Series UKATS'!AV$768","v":0},{"$f":"'I_Series UKATS'!AW$768","v":0},{"$f":"'I_Series UKATS'!AX$768","v":0},{"$f":"'I_Series UKATS'!AY$768","v":0},{"$f":"'I_Series UKATS'!AZ$768","v":0},{"$f":"'I_Series UKATS'!BA$768","v":0},{"$f":"'I_Series UKATS'!BB$768","v":0},{"$f":"'I_Series UKATS'!BC$768","v":0},{"$f":"'I_Series UKATS'!BD$768","v":0},{"$f":"'I_Series UKATS'!BE$768","v":0},{"$f":"'I_Series UKATS'!BF$768","v":0},{"$f":"'I_Series UKATS'!BG$768","v":0},{"$f":"'I_Series UKATS'!BH$768","v":0},{"$f":"'I_Series UKATS'!BI$768","v":0},{"$f":"'I_Series UKATS'!BJ$768","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$768","v":"CMA Indexation"},null,{"$f":"'I_Series UKATS'!G$768","v":"Index"},null,null,{"$f":"'I_Series UKATS'!J$768","v":"CMA Inputs_v2, CMA tab, row 4"},null,{"$f":"'I_Series UKATS'!L$768","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$768","v":3.2575830106190273},null,{"$f":"'I_Series UKATS'!AA$768","v":0},{"$f":"'I_Series UKATS'!AB$768","v":0},{"$f":"'I_Series UKATS'!AC$768","v":0},{"$f":"'I_Series UKATS'!AD$768","v":0},{"$f":"'I_Series UKATS'!AE$768","v":0},{"$f":"'I_Series UKATS'!AF$768","v":1.0644304700754894},{"$f":"'I_Series UKATS'!AG$768","v":1.0857190794769989},{"$f":"'I_Series UKATS'!AH$768","v":1.1074334610665391},{"$f":"'I_Series UKATS'!AI$768","v":0},{"$f":"'I_Series UKATS'!AJ$768","v":0},{"$f":"'I_Series UKATS'!AK$768","v":0},{"$f":"'I_Series UKATS'!AL$768","v":0},{"$f":"'I_Series UKATS'!AM$768","v":0},{"$f":"'I_Series UKATS'!AN$768","v":0},{"$f":"'I_Series UKATS'!AO$768","v":0},{"$f":"'I_Series UKATS'!AP$768","v":0},{"$f":"'I_Series UKATS'!AQ$768","v":0},{"$f":"'I_Series UKATS'!AR$768","v":0},{"$f":"'I_Series UKATS'!AS$768","v":0},{"$f":"'I_Series UKATS'!AT$768","v":0},{"$f":"'I_Series UKATS'!AU$768","v":0},{"$f":"'I_Series UKATS'!AV$768","v":0},{"$f":"'I_Series UKATS'!AW$768","v":0},{"$f":"'I_Series UKATS'!AX$768","v":0},{"$f":"'I_Series UKATS'!AY$768","v":0},{"$f":"'I_Series UKATS'!AZ$768","v":0},{"$f":"'I_Series UKATS'!BA$768","v":0},{"$f":"'I_Series UKATS'!BB$768","v":0},{"$f":"'I_Series UKATS'!BC$768","v":0},{"$f":"'I_Series UKATS'!BD$768","v":0},{"$f":"'I_Series UKATS'!BE$768","v":0},{"$f":"'I_Series UKATS'!BF$768","v":0},{"$f":"'I_Series UKATS'!BG$768","v":0},{"$f":"'I_Series UKATS'!BH$768","v":0},{"$f":"'I_Series UKATS'!BI$768","v":0},{"$f":"'I_Series UKATS'!BJ$768","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$768","v":"CMA Indexation"},null,{"$f":"'I_Series UKATS'!G$768","v":"Index"},null,null,{"$f":"'I_Series UKATS'!J$768","v":"CMA Inputs_v2, CMA tab, row 4"},null,{"$f":"'I_Series UKATS'!L$768","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$768","v":3.2575830106190273},null,{"$f":"'I_Series UKATS'!AA$768","v":0},{"$f":"'I_Series UKATS'!AB$768","v":0},{"$f":"'I_Series UKATS'!AC$768","v":0},{"$f":"'I_Series UKATS'!AD$768","v":0},{"$f":"'I_Series UKATS'!AE$768","v":0},{"$f":"'I_Series UKATS'!AF$768","v":1.0644304700754894},{"$f":"'I_Series UKATS'!AG$768","v":1.0857190794769989},{"$f":"'I_Series UKATS'!AH$768","v":1.1074334610665391},{"$f":"'I_Series UKATS'!AI$768","v":0},{"$f":"'I_Series UKATS'!AJ$768","v":0},{"$f":"'I_Series UKATS'!AK$768","v":0},{"$f":"'I_Series UKATS'!AL$768","v":0},{"$f":"'I_Series UKATS'!AM$768","v":0},{"$f":"'I_Series UKATS'!AN$768","v":0},{"$f":"'I_Series UKATS'!AO$768","v":0},{"$f":"'I_Series UKATS'!AP$768","v":0},{"$f":"'I_Series UKATS'!AQ$768","v":0},{"$f":"'I_Series UKATS'!AR$768","v":0},{"$f":"'I_Series UKATS'!AS$768","v":0},{"$f":"'I_Series UKATS'!AT$768","v":0},{"$f":"'I_Series UKATS'!AU$768","v":0},{"$f":"'I_Series UKATS'!AV$768","v":0},{"$f":"'I_Series UKATS'!AW$768","v":0},{"$f":"'I_Series UKATS'!AX$768","v":0},{"$f":"'I_Series UKATS'!AY$768","v":0},{"$f":"'I_Series UKATS'!AZ$768","v":0},{"$f":"'I_Series UKATS'!BA$768","v":0},{"$f":"'I_Series UKATS'!BB$768","v":0},{"$f":"'I_Series UKATS'!BC$768","v":0},{"$f":"'I_Series UKATS'!BD$768","v":0},{"$f":"'I_Series UKATS'!BE$768","v":0},{"$f":"'I_Series UKATS'!BF$768","v":0},{"$f":"'I_Series UKATS'!BG$768","v":0},{"$f":"'I_Series UKATS'!BH$768","v":0},{"$f":"'I_Series UKATS'!BI$768","v":0},{"$f":"'I_Series UKATS'!BJ$768","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$768","v":"CMA Indexation"},null,{"$f":"'I_Series UKATS'!G$768","v":"Index"},null,null,{"$f":"'I_Series UKATS'!J$768","v":"CMA Inputs_v2, CMA tab, row 4"},null,{"$f":"'I_Series UKATS'!L$768","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$768","v":3.2575830106190273},null,{"$f":"'I_Series UKATS'!AA$768","v":0},{"$f":"'I_Series UKATS'!AB$768","v":0},{"$f":"'I_Series UKATS'!AC$768","v":0},{"$f":"'I_Series UKATS'!AD$768","v":0},{"$f":"'I_Series UKATS'!AE$768","v":0},{"$f":"'I_Series UKATS'!AF$768","v":1.0644304700754894},{"$f":"'I_Series UKATS'!AG$768","v":1.0857190794769989},{"$f":"'I_Series UKATS'!AH$768","v":1.1074334610665391},{"$f":"'I_Series UKATS'!AI$768","v":0},{"$f":"'I_Series UKATS'!AJ$768","v":0},{"$f":"'I_Series UKATS'!AK$768","v":0},{"$f":"'I_Series UKATS'!AL$768","v":0},{"$f":"'I_Series UKATS'!AM$768","v":0},{"$f":"'I_Series UKATS'!AN$768","v":0},{"$f":"'I_Series UKATS'!AO$768","v":0},{"$f":"'I_Series UKATS'!AP$768","v":0},{"$f":"'I_Series UKATS'!AQ$768","v":0},{"$f":"'I_Series UKATS'!AR$768","v":0},{"$f":"'I_Series UKATS'!AS$768","v":0},{"$f":"'I_Series UKATS'!AT$768","v":0},{"$f":"'I_Series UKATS'!AU$768","v":0},{"$f":"'I_Series UKATS'!AV$768","v":0},{"$f":"'I_Series UKATS'!AW$768","v":0},{"$f":"'I_Series UKATS'!AX$768","v":0},{"$f":"'I_Series UKATS'!AY$768","v":0},{"$f":"'I_Series UKATS'!AZ$768","v":0},{"$f":"'I_Series UKATS'!BA$768","v":0},{"$f":"'I_Series UKATS'!BB$768","v":0},{"$f":"'I_Series UKATS'!BC$768","v":0},{"$f":"'I_Series UKATS'!BD$768","v":0},{"$f":"'I_Series UKATS'!BE$768","v":0},{"$f":"'I_Series UKATS'!BF$768","v":0},{"$f":"'I_Series UKATS'!BG$768","v":0},{"$f":"'I_Series UKATS'!BH$768","v":0},{"$f":"'I_Series UKATS'!BI$768","v":0},{"$f":"'I_Series UKATS'!BJ$768","v":0}]
[]
[null,null,null,null,{"$f":"E56","v":"Wages & Salaries (CMA only)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA76:BJ76)","v":834610.84815972042},null,{"$f":"AA66 * AA56","v":0},0,0,0,0,{"$f":"AF66 * AF56","v":269439.0571122329},{"$f":"AG66 * AG56","v":271532.75189429993},293639.03915318748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DB Pension Costs  (CMA only)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200509.02333467745,null,{"$f":"AA67 * AA57","v":0},0,0,0,0,66761.919582625909,66881.772152440812,66865.331599610727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - DB - Deficit Repair (CMA only)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA68 * AA58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DC Pension Costs (CMA only)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39660.987867062031,null,{"$f":"AA69 * AA59","v":0},0,0,0,0,11743.754902767989,13287.439683340937,14629.793280953103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"OO Pension Costs (CMA only)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49465.729830941404,null,{"$f":"AA70 * AA60","v":0},0,0,0,0,17114.326904130277,16533.366590133308,15818.036336677822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spare Pension Costs  (CMA only)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA71 * AA61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E62","v":"Opex - Redundancy (CAA Efficient)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E63","v":"Non-Staff Operating Costs  (CMA only)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,575909.76797230251,null,{"$f":"AA73 * AA63","v":0},0,0,0,0,186824.39478582397,191422.4038025444,197662.96938393419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E64","v":"Exceptionals  (CMA only)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4959.1709851368933,null,{"$f":"AA74 * AA64","v":0},0,0,0,0,{"$f":"AF74 * AF64","v":1623.7254371548495},1655.7806338232433,1679.6649141588007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Opex - POS",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA85:BJ85)","v":1705115.5281498409},null,{"$f":"SUM(AA76:AA84)","v":0},0,0,0,0,553507.17872473598,561313.51475658268,590294.83466852212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E761","v":"CMA Regulatory Depreciation"},null,{"$f":"'I_Series UKATS'!G761","v":"£'000 "},{"$f":"'I_Series UKATS'!H761","v":2017},null,{"$f":"'I_Series UKATS'!J761","v":"CMA Inputs_v2, CMA tab, rows 14:15"},null,{"$f":"'I_Series UKATS'!L761","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!AA761","v":0},{"$f":"'I_Series UKATS'!AB761","v":0},{"$f":"'I_Series UKATS'!AC761","v":0},{"$f":"'I_Series UKATS'!AD761","v":0},{"$f":"'I_Series UKATS'!AE761","v":0},{"$f":"'I_Series UKATS'!AF761","v":184111.93139060237},{"$f":"'I_Series UKATS'!AG761","v":150337.21873028993},{"$f":"'I_Series UKATS'!AH761","v":132044.20174031524},{"$f":"'I_Series UKATS'!AI761","v":0},{"$f":"'I_Series UKATS'!AJ761","v":0},{"$f":"'I_Series UKATS'!AK761","v":0},{"$f":"'I_Series UKATS'!AL761","v":0},{"$f":"'I_Series UKATS'!AM761","v":0},{"$f":"'I_Series UKATS'!AN761","v":0},{"$f":"'I_Series UKATS'!AO761","v":0},{"$f":"'I_Series UKATS'!AP761","v":0},{"$f":"'I_Series UKATS'!AQ761","v":0},{"$f":"'I_Series UKATS'!AR761","v":0},{"$f":"'I_Series UKATS'!AS761","v":0},{"$f":"'I_Series UKATS'!AT761","v":0},{"$f":"'I_Series UKATS'!AU761","v":0},{"$f":"'I_Series UKATS'!AV761","v":0},{"$f":"'I_Series UKATS'!AW761","v":0},{"$f":"'I_Series UKATS'!AX761","v":0},{"$f":"'I_Series UKATS'!AY761","v":0},{"$f":"'I_Series UKATS'!AZ761","v":0},{"$f":"'I_Series UKATS'!BA761","v":0},{"$f":"'I_Series UKATS'!BB761","v":0},{"$f":"'I_Series UKATS'!BC761","v":0},{"$f":"'I_Series UKATS'!BD761","v":0},{"$f":"'I_Series UKATS'!BE761","v":0},{"$f":"'I_Series UKATS'!BF761","v":0},{"$f":"'I_Series UKATS'!BG761","v":0},{"$f":"'I_Series UKATS'!BH761","v":0},{"$f":"'I_Series UKATS'!BI761","v":0},{"$f":"'I_Series UKATS'!BJ761","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E762","v":"CMA Regulatory Return"},null,{"$f":"'I_Series UKATS'!G762","v":"£'000 "},{"$f":"'I_Series UKATS'!H762","v":2017},null,{"$f":"'I_Series UKATS'!J762","v":"CMA Inputs_v2, CMA tab, rows 14:15"},null,{"$f":"'I_Series UKATS'!L762","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!AA762","v":0},{"$f":"'I_Series UKATS'!AB762","v":0},{"$f":"'I_Series UKATS'!AC762","v":0},{"$f":"'I_Series UKATS'!AD762","v":0},{"$f":"'I_Series UKATS'!AE762","v":0},{"$f":"'I_Series UKATS'!AF762","v":32744.751446908442},{"$f":"'I_Series UKATS'!AG762","v":36074.764705944181},{"$f":"'I_Series UKATS'!AH762","v":38145.182314674807},{"$f":"'I_Series UKATS'!AI762","v":0},{"$f":"'I_Series UKATS'!AJ762","v":0},{"$f":"'I_Series UKATS'!AK762","v":0},{"$f":"'I_Series UKATS'!AL762","v":0},{"$f":"'I_Series UKATS'!AM762","v":0},{"$f":"'I_Series UKATS'!AN762","v":0},{"$f":"'I_Series UKATS'!AO762","v":0},{"$f":"'I_Series UKATS'!AP762","v":0},{"$f":"'I_Series UKATS'!AQ762","v":0},{"$f":"'I_Series UKATS'!AR762","v":0},{"$f":"'I_Series UKATS'!AS762","v":0},{"$f":"'I_Series UKATS'!AT762","v":0},{"$f":"'I_Series UKATS'!AU762","v":0},{"$f":"'I_Series UKATS'!AV762","v":0},{"$f":"'I_Series UKATS'!AW762","v":0},{"$f":"'I_Series UKATS'!AX762","v":0},{"$f":"'I_Series UKATS'!AY762","v":0},{"$f":"'I_Series UKATS'!AZ762","v":0},{"$f":"'I_Series UKATS'!BA762","v":0},{"$f":"'I_Series UKATS'!BB762","v":0},{"$f":"'I_Series UKATS'!BC762","v":0},{"$f":"'I_Series UKATS'!BD762","v":0},{"$f":"'I_Series UKATS'!BE762","v":0},{"$f":"'I_Series UKATS'!BF762","v":0},{"$f":"'I_Series UKATS'!BG762","v":0},{"$f":"'I_Series UKATS'!BH762","v":0},{"$f":"'I_Series UKATS'!BI762","v":0},{"$f":"'I_Series UKATS'!BJ762","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$768","v":"CMA Indexation"},null,{"$f":"'I_Series UKATS'!G$768","v":"Index"},null,null,{"$f":"'I_Series UKATS'!J$768","v":"CMA Inputs_v2, CMA tab, row 4"},null,{"$f":"'I_Series UKATS'!L$768","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!AA$768","v":0},{"$f":"'I_Series UKATS'!AB$768","v":0},{"$f":"'I_Series UKATS'!AC$768","v":0},{"$f":"'I_Series UKATS'!AD$768","v":0},{"$f":"'I_Series UKATS'!AE$768","v":0},{"$f":"'I_Series UKATS'!AF$768","v":1.0644304700754894},{"$f":"'I_Series UKATS'!AG$768","v":1.0857190794769989},{"$f":"'I_Series UKATS'!AH$768","v":1.1074334610665391},{"$f":"'I_Series UKATS'!AI$768","v":0},{"$f":"'I_Series UKATS'!AJ$768","v":0},{"$f":"'I_Series UKATS'!AK$768","v":0},{"$f":"'I_Series UKATS'!AL$768","v":0},{"$f":"'I_Series UKATS'!AM$768","v":0},{"$f":"'I_Series UKATS'!AN$768","v":0},{"$f":"'I_Series UKATS'!AO$768","v":0},{"$f":"'I_Series UKATS'!AP$768","v":0},{"$f":"'I_Series UKATS'!AQ$768","v":0},{"$f":"'I_Series UKATS'!AR$768","v":0},{"$f":"'I_Series UKATS'!AS$768","v":0},{"$f":"'I_Series UKATS'!AT$768","v":0},{"$f":"'I_Series UKATS'!AU$768","v":0},{"$f":"'I_Series UKATS'!AV$768","v":0},{"$f":"'I_Series UKATS'!AW$768","v":0},{"$f":"'I_Series UKATS'!AX$768","v":0},{"$f":"'I_Series UKATS'!AY$768","v":0},{"$f":"'I_Series UKATS'!AZ$768","v":0},{"$f":"'I_Series UKATS'!BA$768","v":0},{"$f":"'I_Series UKATS'!BB$768","v":0},{"$f":"'I_Series UKATS'!BC$768","v":0},{"$f":"'I_Series UKATS'!BD$768","v":0},{"$f":"'I_Series UKATS'!BE$768","v":0},{"$f":"'I_Series UKATS'!BF$768","v":0},{"$f":"'I_Series UKATS'!BG$768","v":0},{"$f":"'I_Series UKATS'!BH$768","v":0},{"$f":"'I_Series UKATS'!BI$768","v":0},{"$f":"'I_Series UKATS'!BJ$768","v":0}]
[null,null,null,null,{"$f":"E87","v":"CMA Regulatory Depreciation"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA87 * AA$89","v":0},0,0,0,0,195974.34967660514,163223.98673098261,146230.16734704562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E88","v":"CMA Regulatory Return"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA88 * AA$89","v":0},0,0,0,0,34854.511175137814,39167.060328887041,42243.25127375446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Eurocontrol Other / London Approach / MoD / North Sea Helicopter"]
[null,null,"NB: CMA RP3 values included in Other income as a single line"]
[]
[null,null,null,"Eurocontrol Other / MoD / North Sea Helicopter"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E802","v":"Other Income"},null,{"$f":"'I_Series UKATS'!G802","v":"£'000 "},{"$f":"'I_Series UKATS'!H802","v":"CPI 2017"},null,{"$f":"'I_Series UKATS'!J802","v":"CMA Inputs_v2, CMA tab, rows 7:16"},null,{"$f":"'I_Series UKATS'!L802","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y802","v":273403.91373783979},null,{"$f":"'I_Series UKATS'!AA802","v":0},{"$f":"'I_Series UKATS'!AB802","v":0},{"$f":"'I_Series UKATS'!AC802","v":0},{"$f":"'I_Series UKATS'!AD802","v":0},{"$f":"'I_Series UKATS'!AE802","v":0},{"$f":"'I_Series UKATS'!AF802","v":96052.709267297701},{"$f":"'I_Series UKATS'!AG802","v":89295.451366581707},{"$f":"'I_Series UKATS'!AH802","v":88055.753103960393},{"$f":"'I_Series UKATS'!AI802","v":0},{"$f":"'I_Series UKATS'!AJ802","v":0},{"$f":"'I_Series UKATS'!AK802","v":0},{"$f":"'I_Series UKATS'!AL802","v":0},{"$f":"'I_Series UKATS'!AM802","v":0},{"$f":"'I_Series UKATS'!AN802","v":0},{"$f":"'I_Series UKATS'!AO802","v":0},{"$f":"'I_Series UKATS'!AP802","v":0},{"$f":"'I_Series UKATS'!AQ802","v":0},{"$f":"'I_Series UKATS'!AR802","v":0},{"$f":"'I_Series UKATS'!AS802","v":0},{"$f":"'I_Series UKATS'!AT802","v":0},{"$f":"'I_Series UKATS'!AU802","v":0},{"$f":"'I_Series UKATS'!AV802","v":0},{"$f":"'I_Series UKATS'!AW802","v":0},{"$f":"'I_Series UKATS'!AX802","v":0},{"$f":"'I_Series UKATS'!AY802","v":0},{"$f":"'I_Series UKATS'!AZ802","v":0},{"$f":"'I_Series UKATS'!BA802","v":0},{"$f":"'I_Series UKATS'!BB802","v":0},{"$f":"'I_Series UKATS'!BC802","v":0},{"$f":"'I_Series UKATS'!BD802","v":0},{"$f":"'I_Series UKATS'!BE802","v":0},{"$f":"'I_Series UKATS'!BF802","v":0},{"$f":"'I_Series UKATS'!BG802","v":0},{"$f":"'I_Series UKATS'!BH802","v":0},{"$f":"'I_Series UKATS'!BI802","v":0},{"$f":"'I_Series UKATS'!BJ802","v":0}]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$768","v":"CMA Indexation"},null,{"$f":"'I_Series UKATS'!G$768","v":"Index"},null,null,{"$f":"'I_Series UKATS'!J$768","v":"CMA Inputs_v2, CMA tab, row 4"},null,{"$f":"'I_Series UKATS'!L$768","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$768","v":3.2575830106190273},null,{"$f":"'I_Series UKATS'!AA$768","v":0},{"$f":"'I_Series UKATS'!AB$768","v":0},{"$f":"'I_Series UKATS'!AC$768","v":0},{"$f":"'I_Series UKATS'!AD$768","v":0},{"$f":"'I_Series UKATS'!AE$768","v":0},{"$f":"'I_Series UKATS'!AF$768","v":1.0644304700754894},{"$f":"'I_Series UKATS'!AG$768","v":1.0857190794769989},{"$f":"'I_Series UKATS'!AH$768","v":1.1074334610665391},{"$f":"'I_Series UKATS'!AI$768","v":0},{"$f":"'I_Series UKATS'!AJ$768","v":0},{"$f":"'I_Series UKATS'!AK$768","v":0},{"$f":"'I_Series UKATS'!AL$768","v":0},{"$f":"'I_Series UKATS'!AM$768","v":0},{"$f":"'I_Series UKATS'!AN$768","v":0},{"$f":"'I_Series UKATS'!AO$768","v":0},{"$f":"'I_Series UKATS'!AP$768","v":0},{"$f":"'I_Series UKATS'!AQ$768","v":0},{"$f":"'I_Series UKATS'!AR$768","v":0},{"$f":"'I_Series UKATS'!AS$768","v":0},{"$f":"'I_Series UKATS'!AT$768","v":0},{"$f":"'I_Series UKATS'!AU$768","v":0},{"$f":"'I_Series UKATS'!AV$768","v":0},{"$f":"'I_Series UKATS'!AW$768","v":0},{"$f":"'I_Series UKATS'!AX$768","v":0},{"$f":"'I_Series UKATS'!AY$768","v":0},{"$f":"'I_Series UKATS'!AZ$768","v":0},{"$f":"'I_Series UKATS'!BA$768","v":0},{"$f":"'I_Series UKATS'!BB$768","v":0},{"$f":"'I_Series UKATS'!BC$768","v":0},{"$f":"'I_Series UKATS'!BD$768","v":0},{"$f":"'I_Series UKATS'!BE$768","v":0},{"$f":"'I_Series UKATS'!BF$768","v":0},{"$f":"'I_Series UKATS'!BG$768","v":0},{"$f":"'I_Series UKATS'!BH$768","v":0},{"$f":"'I_Series UKATS'!BI$768","v":0},{"$f":"'I_Series UKATS'!BJ$768","v":0}]
[]
[null,null,null,null,{"$f":"E97&\" NEG\"","v":"Other Income NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z101:BJ101)","v":-296707.09316336171},null,{"$f":"AA97 * AA99 * SignSwitch","v":0},0,0,0,0,-102241.430477414,-96949.775259208211,-97515.8874267395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"London Approach Revenue"]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E338","v":"London Approach (CMA only)"},{"$f":"'I_Series UKATS'!F338","v":"LDC - 3"},{"$f":"'I_Series UKATS'!G338","v":"£'000"},{"$f":"'I_Series UKATS'!H338","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J338","v":0},null,{"$f":"'I_Series UKATS'!L338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y338","v":0},null,{"$f":"'I_Series UKATS'!AA338","v":0},{"$f":"'I_Series UKATS'!AB338","v":0},{"$f":"'I_Series UKATS'!AC338","v":0},{"$f":"'I_Series UKATS'!AD338","v":0},{"$f":"'I_Series UKATS'!AE338","v":0},{"$f":"'I_Series UKATS'!AF338","v":0},{"$f":"'I_Series UKATS'!AG338","v":0},{"$f":"'I_Series UKATS'!AH338","v":0},{"$f":"'I_Series UKATS'!AI338","v":0},{"$f":"'I_Series UKATS'!AJ338","v":0},{"$f":"'I_Series UKATS'!AK338","v":0},{"$f":"'I_Series UKATS'!AL338","v":0},{"$f":"'I_Series UKATS'!AM338","v":0},{"$f":"'I_Series UKATS'!AN338","v":0},{"$f":"'I_Series UKATS'!AO338","v":0},{"$f":"'I_Series UKATS'!AP338","v":0},{"$f":"'I_Series UKATS'!AQ338","v":0},{"$f":"'I_Series UKATS'!AR338","v":0},{"$f":"'I_Series UKATS'!AS338","v":0},{"$f":"'I_Series UKATS'!AT338","v":0},{"$f":"'I_Series UKATS'!AU338","v":0},{"$f":"'I_Series UKATS'!AV338","v":0},{"$f":"'I_Series UKATS'!AW338","v":0},{"$f":"'I_Series UKATS'!AX338","v":0},{"$f":"'I_Series UKATS'!AY338","v":0},{"$f":"'I_Series UKATS'!AZ338","v":0},{"$f":"'I_Series UKATS'!BA338","v":0},{"$f":"'I_Series UKATS'!BB338","v":0},{"$f":"'I_Series UKATS'!BC338","v":0},{"$f":"'I_Series UKATS'!BD338","v":0},{"$f":"'I_Series UKATS'!BE338","v":0},{"$f":"'I_Series UKATS'!BF338","v":0},{"$f":"'I_Series UKATS'!BG338","v":0},{"$f":"'I_Series UKATS'!BH338","v":0},{"$f":"'I_Series UKATS'!BI338","v":0},{"$f":"'I_Series UKATS'!BJ338","v":0}]
[null,null,null,null,{"$f":"C_Index!E326","v":"London Approach (CMA only) - growth rate"},null,{"$f":"C_Index!G326","v":"index"},{"$f":"C_Index!H326","v":"CPI 2020"},null,{"$f":"C_Index!J326","v":0},null,{"$f":"C_Index!L326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y326","v":0},null,{"$f":"C_Index!AA326","v":0.91961685823754757},{"$f":"C_Index!AB326","v":0.92551724137931035},{"$f":"C_Index!AC326","v":0.95042145593869709},{"$f":"C_Index!AD326","v":0.97394636015325609},{"$f":"C_Index!AE326","v":0.99126436781609162},{"$f":"C_Index!AF326","v":1},{"$f":"C_Index!AG326","v":1.0258237547892719},{"$f":"C_Index!AH326","v":1.1186973180076629},{"$f":"C_Index!AI326","v":1.1873399586480322},{"$f":"C_Index!AJ326","v":1.1975124598510096},{"$f":"C_Index!AK326","v":1.198896577295987},{"$f":"C_Index!AL326","v":1.2048871867171229},{"$f":"C_Index!AM326","v":1.2238361939769149},{"$f":"C_Index!AN326","v":1.2430832082867362},{"$f":"C_Index!AO326","v":1.2626329163407577},{"$f":"C_Index!AP326","v":1.282490078539803},{"$f":"C_Index!AQ326","v":1.3026595301505184},{"$f":"C_Index!AR326","v":1.3231461824827708},{"$f":"C_Index!AS326","v":1.3439550240855642},{"$f":"C_Index!AT326","v":1.3650911219617634},{"$f":"C_Index!AU326","v":1.3865596228019204},{"$f":"C_Index!AV326","v":1.4083657542375072},{"$f":"C_Index!AW326","v":1.4305148261138558},{"$f":"C_Index!AX326","v":1.4530122317831182},{"$f":"C_Index!AY326","v":1.4758634494175611},{"$f":"C_Index!AZ326","v":1.4990740433435141},{"$f":"C_Index!BA326","v":1.5226496653962955},{"$f":"C_Index!BB326","v":1.5465960562964489},{"$f":"C_Index!BC326","v":1.5709190470476218},{"$f":"C_Index!BD326","v":1.5956245603564285},{"$f":"C_Index!BE326","v":1.6207186120746455},{"$f":"C_Index!BF326","v":1.6462073126640833},{"$f":"C_Index!BG326","v":1.6720968686844992},{"$f":"C_Index!BH326","v":1.6983935843049107},{"$f":"C_Index!BI326","v":1.725103862838675},{"$f":"C_Index!BJ326","v":1.7522342083027105}]
[null,null,null,null,"London Approach Revenue (CMA only) - Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z107:BJ107)","v":0},null,{"$f":"AA104 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E107 & \" NEG\"","v":"London Approach Revenue (CMA only) - Price Determination NEG"},null,{"$f":"G107","v":"£'000 "},{"$f":"H107","v":"Nominal"},"P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA109:BJ109)","v":0},null,{"$f":"AA107 * SignSwitch","v":0},0,0,0,0,{"$f":"AF107 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_CSM","index":29,"n_rows":713,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_CSM"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E4","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E5","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E6","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Inputs"]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E718","v":"Asset lives - 15"},{"$f":"'I_InputSets UKATS'!F718","v":15},{"$f":"'I_InputSets UKATS'!G718","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E719","v":"Asset lives - 5"},{"$f":"'I_InputSets UKATS'!F719","v":5},{"$f":"'I_InputSets UKATS'!G719","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E720","v":"Asset lives - 4"},{"$f":"'I_InputSets UKATS'!F720","v":4},{"$f":"'I_InputSets UKATS'!G720","v":"years"}]
[]
[null,null,null,null,"Inflation index (average prices)",null,{"$f":"'I_Series NERL'!G21","v":"Index"},{"$f":"'I_Series NERL'!H21","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA21","v":0.88196833158029397},{"$f":"'I_Series NERL'!AB21","v":0.89734769878045306},{"$f":"'I_Series NERL'!AC21","v":0.92949938880518512},{"$f":"'I_Series NERL'!AD21","v":0.96057082752935141},{"$f":"'I_Series NERL'!AE21","v":0.98518918611592798},{"$f":"'I_Series NERL'!AF21","v":1},{"$f":"'I_Series NERL'!AG21","v":1.0404525684396053},{"$f":"'I_Series NERL'!AH21","v":1.1609858714500951},{"$f":"'I_Series NERL'!AI21","v":1.2641351098729281},{"$f":"'I_Series NERL'!AJ21","v":1.2846418790687095},{"$f":"'I_Series NERL'!AK21","v":1.2971353512238111},{"$f":"'I_Series NERL'!AL21","v":1.3195576771754272},{"$f":"'I_Series NERL'!AM21","v":1.3565319254058053},{"$f":"'I_Series NERL'!AN21","v":1.3945421988557309},{"$f":"'I_Series NERL'!AO21","v":1.4336175271419489},{"$f":"'I_Series NERL'!AP21","v":1.4737877532963912},{"$f":"'I_Series NERL'!AQ21","v":1.5150835565582197},{"$f":"'I_Series NERL'!AR21","v":1.5575364758045076},{"$f":"'I_Series NERL'!AS21","v":1.60117893363745},{"$f":"'I_Series NERL'!AT21","v":1.6460442611465049},{"$f":"'I_Series NERL'!AU21","v":1.692166723364372},{"$f":"'I_Series NERL'!AV21","v":1.7395815454362549},{"$f":"'I_Series NERL'!AW21","v":1.7883249395223884},{"$f":"'I_Series NERL'!AX21","v":1.8384341324543818},{"$f":"'I_Series NERL'!AY21","v":1.8899473941664968},{"$f":"'I_Series NERL'!AZ21","v":1.9429040669235742},{"$f":"'I_Series NERL'!BA21","v":1.9973445953679347},{"$f":"'I_Series NERL'!BB21","v":2.053310557408198},{"$f":"'I_Series NERL'!BC21","v":2.1108446959736118},{"$f":"'I_Series NERL'!BD21","v":2.1699909516581442},{"$f":"'I_Series NERL'!BE21","v":2.2307944962792678},{"$f":"'I_Series NERL'!BF21","v":2.2933017673770704},{"$f":"'I_Series NERL'!BG21","v":2.3575605036800322},{"$f":"'I_Series NERL'!BH21","v":2.423619781564565},{"$f":"'I_Series NERL'!BI21","v":2.4915300525361532},{"$f":"'I_Series NERL'!BJ21","v":2.5613431817607211}]
[null,null,null,null,"Inflation index (end of year prices)",null,{"$f":"'I_Series NERL'!G22","v":"Index"},{"$f":"'I_Series NERL'!H22","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA22","v":0.88219363574813803},{"$f":"'I_Series NERL'!AB22","v":0.90419769803656069},{"$f":"'I_Series NERL'!AC22","v":0.94143534190927569},{"$f":"'I_Series NERL'!AD22","v":0.96682464454976313},{"$f":"'I_Series NERL'!AE22","v":0.98815165876777256},{"$f":"'I_Series NERL'!AF22","v":1},{"$f":"'I_Series NERL'!AG22","v":1.0754908598510495},{"$f":"'I_Series NERL'!AH22","v":1.2200406228842249},{"$f":"'I_Series NERL'!AI22","v":1.2780355602572782},{"$f":"'I_Series NERL'!AJ22","v":1.2925077410925863},{"$f":"'I_Series NERL'!AK22","v":1.305959995497366},{"$f":"'I_Series NERL'!AL22","v":1.3376873190313816},{"$f":"'I_Series NERL'!AM22","v":1.3774345095721632},{"$f":"'I_Series NERL'!AN22","v":1.4160304772656915},{"$f":"'I_Series NERL'!AO22","v":1.4557079110556828},{"$f":"'I_Series NERL'!AP22","v":1.4964971138205894},{"$f":"'I_Series NERL'!AQ22","v":1.5384292375310793},{"$f":"'I_Series NERL'!AR22","v":1.5815363070417539},{"$f":"'I_Series NERL'!AS22","v":1.6258512445495164},{"$f":"'I_Series NERL'!AT22","v":1.6714078947372679},{"$f":"'I_Series NERL'!AU22","v":1.7182410506221346},{"$f":"'I_Series NERL'!AV22","v":1.7663864801279661},{"$f":"'I_Series NERL'!AW22","v":1.8158809534024014},{"$f":"'I_Series NERL'!AX22","v":1.8667622708993628},{"$f":"'I_Series NERL'!AY22","v":1.9190692922484276},{"$f":"'I_Series NERL'!AZ22","v":1.9728419659331236},{"$f":"'I_Series NERL'!BA22","v":2.0281213598008163},{"$f":"'I_Series NERL'!BB22","v":2.0849496924274908},{"$f":"'I_Series NERL'!BC22","v":2.1433703653613776},{"$f":"'I_Series NERL'!BD22","v":2.2034279962700505},{"$f":"'I_Series NERL'!BE22","v":2.265168453016317},{"$f":"'I_Series NERL'!BF22","v":2.3286388886889156},{"$f":"'I_Series NERL'!BG22","v":2.3938877776147836},{"$f":"'I_Series NERL'!BH22","v":2.4609649523803925},{"$f":"'I_Series NERL'!BI22","v":2.5299216418904309},{"$f":"'I_Series NERL'!BJ22","v":2.6008105104928956}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E777","v":"Regulatory depreciation RP1 UKATS"},null,{"$f":"'I_Series UKATS'!G777","v":"£'000 "},{"$f":"'I_Series UKATS'!H777","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J777","v":"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20"},null,{"$f":"'I_Series UKATS'!L777","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y777","v":16197.987653255843},null,{"$f":"'I_Series UKATS'!AA777","v":0},{"$f":"'I_Series UKATS'!AB777","v":1251.7672744068966},{"$f":"'I_Series UKATS'!AC777","v":1251.7672744068966},{"$f":"'I_Series UKATS'!AD777","v":1251.7672744068966},{"$f":"'I_Series UKATS'!AE777","v":1251.7672744068966},{"$f":"'I_Series UKATS'!AF777","v":1251.7672744068966},{"$f":"'I_Series UKATS'!AG777","v":1079.8658435503896},{"$f":"'I_Series UKATS'!AH777","v":1079.8658435503896},{"$f":"'I_Series UKATS'!AI777","v":1079.8658435503896},{"$f":"'I_Series UKATS'!AJ777","v":1079.8658435503896},{"$f":"'I_Series UKATS'!AK777","v":1079.8658435503896},{"$f":"'I_Series UKATS'!AL777","v":1079.8658435503896},{"$f":"'I_Series UKATS'!AM777","v":1079.8658435503896},{"$f":"'I_Series UKATS'!AN777","v":1166.1908727166874},{"$f":"'I_Series UKATS'!AO777","v":1213.8995036519466},{"$f":"'I_Series UKATS'!AP777","v":0},{"$f":"'I_Series UKATS'!AQ777","v":0},{"$f":"'I_Series UKATS'!AR777","v":0},{"$f":"'I_Series UKATS'!AS777","v":0},{"$f":"'I_Series UKATS'!AT777","v":0},{"$f":"'I_Series UKATS'!AU777","v":0},{"$f":"'I_Series UKATS'!AV777","v":0},{"$f":"'I_Series UKATS'!AW777","v":0},{"$f":"'I_Series UKATS'!AX777","v":0},{"$f":"'I_Series UKATS'!AY777","v":0},{"$f":"'I_Series UKATS'!AZ777","v":0},{"$f":"'I_Series UKATS'!BA777","v":0},{"$f":"'I_Series UKATS'!BB777","v":0},{"$f":"'I_Series UKATS'!BC777","v":0},{"$f":"'I_Series UKATS'!BD777","v":0},{"$f":"'I_Series UKATS'!BE777","v":0},{"$f":"'I_Series UKATS'!BF777","v":0},{"$f":"'I_Series UKATS'!BG777","v":0},{"$f":"'I_Series UKATS'!BH777","v":0},{"$f":"'I_Series UKATS'!BI777","v":0},{"$f":"'I_Series UKATS'!BJ777","v":0}]
[null,null,null,null,"WACC",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!AA490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ490","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E778","v":"RP2 pension pass-through UKATS"},null,{"$f":"'I_Series UKATS'!G778","v":"£'000 "},{"$f":"'I_Series UKATS'!H778","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J778","v":"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20"},null,{"$f":"'I_Series UKATS'!L778","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y778","v":37805.033863899058},null,{"$f":"'I_Series UKATS'!AA778","v":1257.4634675658763},{"$f":"'I_Series UKATS'!AB778","v":1826.5700872498869},{"$f":"'I_Series UKATS'!AC778","v":4844.3381533451302},{"$f":"'I_Series UKATS'!AD778","v":12964.139457973199},{"$f":"'I_Series UKATS'!AE778","v":16912.522697764965},{"$f":"'I_Series UKATS'!AF778","v":0},{"$f":"'I_Series UKATS'!AG778","v":0},{"$f":"'I_Series UKATS'!AH778","v":0},{"$f":"'I_Series UKATS'!AI778","v":0},{"$f":"'I_Series UKATS'!AJ778","v":0},{"$f":"'I_Series UKATS'!AK778","v":0},{"$f":"'I_Series UKATS'!AL778","v":0},{"$f":"'I_Series UKATS'!AM778","v":0},{"$f":"'I_Series UKATS'!AN778","v":0},{"$f":"'I_Series UKATS'!AO778","v":0},{"$f":"'I_Series UKATS'!AP778","v":0},{"$f":"'I_Series UKATS'!AQ778","v":0},{"$f":"'I_Series UKATS'!AR778","v":0},{"$f":"'I_Series UKATS'!AS778","v":0},{"$f":"'I_Series UKATS'!AT778","v":0},{"$f":"'I_Series UKATS'!AU778","v":0},{"$f":"'I_Series UKATS'!AV778","v":0},{"$f":"'I_Series UKATS'!AW778","v":0},{"$f":"'I_Series UKATS'!AX778","v":0},{"$f":"'I_Series UKATS'!AY778","v":0},{"$f":"'I_Series UKATS'!AZ778","v":0},{"$f":"'I_Series UKATS'!BA778","v":0},{"$f":"'I_Series UKATS'!BB778","v":0},{"$f":"'I_Series UKATS'!BC778","v":0},{"$f":"'I_Series UKATS'!BD778","v":0},{"$f":"'I_Series UKATS'!BE778","v":0},{"$f":"'I_Series UKATS'!BF778","v":0},{"$f":"'I_Series UKATS'!BG778","v":0},{"$f":"'I_Series UKATS'!BH778","v":0},{"$f":"'I_Series UKATS'!BI778","v":0},{"$f":"'I_Series UKATS'!BJ778","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E779","v":"RP3 pension pass-through UKATS"},null,{"$f":"'I_Series UKATS'!G779","v":"£'000 "},{"$f":"'I_Series UKATS'!H779","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J779","v":"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20"},null,{"$f":"'I_Series UKATS'!L779","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y779","v":-6672.6669901714886},null,{"$f":"'I_Series UKATS'!AA779","v":0},{"$f":"'I_Series UKATS'!AB779","v":0},{"$f":"'I_Series UKATS'!AC779","v":0},{"$f":"'I_Series UKATS'!AD779","v":0},{"$f":"'I_Series UKATS'!AE779","v":0},{"$f":"'I_Series UKATS'!AF779","v":-154.48939094968227},{"$f":"'I_Series UKATS'!AG779","v":-3227.3281884516127},{"$f":"'I_Series UKATS'!AH779","v":-3290.849410770194},{"$f":"'I_Series UKATS'!AI779","v":0},{"$f":"'I_Series UKATS'!AJ779","v":0},{"$f":"'I_Series UKATS'!AK779","v":0},{"$f":"'I_Series UKATS'!AL779","v":0},{"$f":"'I_Series UKATS'!AM779","v":0},{"$f":"'I_Series UKATS'!AN779","v":0},{"$f":"'I_Series UKATS'!AO779","v":0},{"$f":"'I_Series UKATS'!AP779","v":0},{"$f":"'I_Series UKATS'!AQ779","v":0},{"$f":"'I_Series UKATS'!AR779","v":0},{"$f":"'I_Series UKATS'!AS779","v":0},{"$f":"'I_Series UKATS'!AT779","v":0},{"$f":"'I_Series UKATS'!AU779","v":0},{"$f":"'I_Series UKATS'!AV779","v":0},{"$f":"'I_Series UKATS'!AW779","v":0},{"$f":"'I_Series UKATS'!AX779","v":0},{"$f":"'I_Series UKATS'!AY779","v":0},{"$f":"'I_Series UKATS'!AZ779","v":0},{"$f":"'I_Series UKATS'!BA779","v":0},{"$f":"'I_Series UKATS'!BB779","v":0},{"$f":"'I_Series UKATS'!BC779","v":0},{"$f":"'I_Series UKATS'!BD779","v":0},{"$f":"'I_Series UKATS'!BE779","v":0},{"$f":"'I_Series UKATS'!BF779","v":0},{"$f":"'I_Series UKATS'!BG779","v":0},{"$f":"'I_Series UKATS'!BH779","v":0},{"$f":"'I_Series UKATS'!BI779","v":0},{"$f":"'I_Series UKATS'!BJ779","v":0}]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E722","v":"RP1 Opening Balance"},{"$f":"'I_InputSets UKATS'!F722","v":14176.630063714201},{"$f":"'I_InputSets UKATS'!G722","v":"£'000"},{"$f":"'I_InputSets UKATS'!H722","v":2020}]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E724","v":"RP1 Start Flag"},{"$f":"'I_InputSets UKATS'!F724","v":"2029-12-31"},{"$f":"'I_InputSets UKATS'!G724","v":"date"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E725","v":"RP1 Ending Flag"},{"$f":"'I_InputSets UKATS'!F725","v":"2033-12-31"},{"$f":"'I_InputSets UKATS'!G725","v":"date"}]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E727","v":"RP2 year 1 PPT depreciation - start year"},{"$f":"'I_InputSets UKATS'!F727","v":"2015-12-31"},{"$f":"'I_InputSets UKATS'!G727","v":"year"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E728","v":"RP2 year 2 PPT depreciation - start year"},{"$f":"'I_InputSets UKATS'!F728","v":"2016-12-31"},{"$f":"'I_InputSets UKATS'!G728","v":"year"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E729","v":"RP2 year 3 PPT depreciation - start year"},{"$f":"'I_InputSets UKATS'!F729","v":"2017-12-31"},{"$f":"'I_InputSets UKATS'!G729","v":"year"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E730","v":"RP2 year 4 PPT depreciation - start year"},{"$f":"'I_InputSets UKATS'!F730","v":"2018-12-31"},{"$f":"'I_InputSets UKATS'!G730","v":"year"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E731","v":"RP2 year 5 PPT depreciation - start year"},{"$f":"'I_InputSets UKATS'!F731","v":"2019-12-31"},{"$f":"'I_InputSets UKATS'!G731","v":"year"}]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E733","v":"RP2 PPT end flag"},{"$f":"'I_InputSets UKATS'!F733","v":"2019-12-31"},{"$f":"'I_InputSets UKATS'!G733","v":"date"}]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E735","v":"RP3 year 1 PPT depreciation - start year"},{"$f":"'I_InputSets UKATS'!F735","v":"2020-12-31"},{"$f":"'I_InputSets UKATS'!G735","v":"year"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E736","v":"RP3 year 2 PPT depreciation - start year"},{"$f":"'I_InputSets UKATS'!F736","v":"2021-12-31"},{"$f":"'I_InputSets UKATS'!G736","v":"year"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E737","v":"RP3 year 3 PPT depreciation - start year"},{"$f":"'I_InputSets UKATS'!F737","v":"2022-12-31"},{"$f":"'I_InputSets UKATS'!G737","v":"year"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E738","v":"RP3 year 4 PPT depreciation - start year"},{"$f":"'I_InputSets UKATS'!F738","v":"2023-12-31"},{"$f":"'I_InputSets UKATS'!G738","v":"year"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E739","v":"RP3 year 5 PPT depreciation - start year"},{"$f":"'I_InputSets UKATS'!F739","v":"2024-12-31"},{"$f":"'I_InputSets UKATS'!G739","v":"year"}]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E741","v":"RP3 PPT end flag"},{"$f":"'I_InputSets UKATS'!F741","v":"2022-12-31"},{"$f":"'I_InputSets UKATS'!G741","v":"date"}]
[]
["RP1"]
[]
[null,"RP1: Corkscrew"]
[]
[null,null,null,null,"Opening balance",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11 = 1, F29, Z57)","v":14176.630063714201},{"$f":"IF(AB$11 = 1, G29, AA57)","v":14347.300173219108},13573.311766442865,12953.84456486714,12092.95367365273,11122.774096092799,10004.373417562314,9598.2263245212889,9570.7815831358748,8645.624140643411,7347.7902384587669,6014.0035024495173,4715.5863844928608,3368.2578416948036,1811.2752263600194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E72","v":"Inflation of Opening Balance"},null,{"$f":"G72","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,170.670109504907,357.85668121997315,558.99075039637444,349.34855892306155,266.75633103645652,133.36659587641196,755.2387515627621,1290.0354550112024,454.94950587215703,97.901059945709846,76.474856171576121,146.10572721582565,140.11593581650448,94.379202741119855,{"$f":"AO72","v":50.752264180163259},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E77","v":"Depreciation"},null,"£'000","Nominal",null,0,null,{"$f":"L77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y77","v":0},null,{"$f":"IF(AA63 = 0, AA77, SUM(AA54:AA55) * SignSwitch )","v":0},-1131.8450879962156,-1178.4579519720987,-1210.2394501374736,-1236.9359085963883,-1251.7672744068966,-1161.3858446037875,-1317.4801963966163,-1380.1069483646204,-1395.7349621303542,-1410.261592180826,-1444.522845172482,-1487.4444786145611,-1651.3618180759042,-1862.0274905401827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA54:AA56)","v":14347.300173219108},13573.311766442865,12953.84456486714,12092.95367365273,11122.774096092799,10004.373417562314,9598.2263245212889,9570.7815831358748,8645.624140643411,7347.7902384587669,6014.0035024495173,4715.5863844928608,3368.2578416948036,1811.2752263600194,0,{"$f":"SUM(AP54:AP56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RP1: Corkscrew Calculations"]
[]
[null,null,null,"RP1 Flag"]
[null,null,null,null,{"$f":"E31","v":"RP1 Start Flag"},{"$f":"F31","v":"2029-12-31"},"date"]
[null,null,null,null,{"$f":"E62","v":"RP1 Start Flag"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA10 = $F$62, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inflation"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E716","v":"2015 Indexation yoy % change Input"},{"$f":"'I_InputSets UKATS'!F716","v":1.2038834951456181E-2},{"$f":"'I_InputSets UKATS'!G716","v":"growth rate"}]
[null,null,null,null,{"$f":"E23","v":"Inflation index (end of year prices)"},null,"Index","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.88219363574813803,0.90419769803656069,0.94143534190927569,0.96682464454976313,0.98815165876777256,1,1.0754908598510495,1.2200406228842249,1.2780355602572782,1.2925077410925863,{"$f":"AK23","v":1.305959995497366},1.3376873190313816,1.3774345095721632,1.4160304772656915,1.4557079110556828,1.4964971138205894,1.5384292375310793,1.5815363070417539,1.6258512445495164,1.6714078947372679,1.7182410506221346,1.7663864801279661,1.8158809534024014,1.8667622708993628,1.9190692922484276,1.9728419659331236,2.0281213598008163,2.0849496924274908,2.1433703653613776,2.2034279962700505,2.265168453016317,2.3286388886889156,2.3938877776147836,2.4609649523803925,2.5299216418904309,2.6008105104928956]
[null,null,null,null,{"$f":"E67 & \" - yoy % change\"","v":"Inflation index (end of year prices) - yoy % change"},null,"% (YoY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA11 = 1, $F$66, IF( AND(Z67 <> 0, AA67 <> 0), (AA67-Z67)/Z67, 0) )","v":1.2038834951456181E-2},2.4942440521872816E-2,4.1183077499064052E-2,2.6968716289104602E-2,2.2058823529411704E-2,1.1990407673860866E-2,7.549085985104953E-2,0.13440352533836952,4.7535251109877739E-2,1.1323770077567125E-2,1.0407871440219159E-2,2.4294253762292699E-2,2.9713364233401336E-2,2.8020183482637167E-2,2.8020183482637358E-2,2.8020183482637104E-2,2.8020183482637209E-2,2.8020183482637243E-2,2.8020183482637271E-2,2.8020183482637247E-2,2.802018348263725E-2,2.8020183482637157E-2,2.8020183482637229E-2,2.8020183482637136E-2,2.8020183482637313E-2,2.8020183482637361E-2,2.8020183482637174E-2,2.8020183482637198E-2,2.8020183482637424E-2,2.8020183482637177E-2,2.8020183482637219E-2,2.8020183482637163E-2,2.8020183482637285E-2,2.802018348263724E-2,2.8020183482637323E-2,2.8020183482637219E-2]
[]
[null,null,null,null,{"$f":"E54","v":"Opening balance"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,14176.630063714201,14347.300173219108,13573.311766442865,12953.84456486714,12092.95367365273,11122.774096092799,10004.373417562314,9598.2263245212889,9570.7815831358748,8645.624140643411,{"$f":"AK54","v":7347.7902384587669},6014.0035024495173,4715.5863844928608,3368.2578416948036,1811.2752263600194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E68","v":"Inflation index (end of year prices) - yoy % change"},null,{"$f":"G68","v":"% (YoY)"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1.2038834951456181E-2,2.4942440521872816E-2,4.1183077499064052E-2,2.6968716289104602E-2,2.2058823529411704E-2,1.1990407673860866E-2,7.549085985104953E-2,0.13440352533836952,4.7535251109877739E-2,1.1323770077567125E-2,1.0407871440219159E-2,2.4294253762292699E-2,2.9713364233401336E-2,2.8020183482637167E-2,2.8020183482637358E-2,2.8020183482637104E-2,2.8020183482637209E-2,2.8020183482637243E-2,2.8020183482637271E-2,2.8020183482637247E-2,2.802018348263725E-2,2.8020183482637157E-2,2.8020183482637229E-2,2.8020183482637136E-2,2.8020183482637313E-2,2.8020183482637361E-2,2.8020183482637174E-2,2.8020183482637198E-2,2.8020183482637424E-2,2.8020183482637177E-2,2.8020183482637219E-2,2.8020183482637163E-2,2.8020183482637285E-2,2.802018348263724E-2,2.8020183482637323E-2,2.8020183482637219E-2]
[null,null,null,null,"Inflation of Opening Balance",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70 * AA71","v":170.670109504907},{"$f":"AB70 * AB71","v":357.85668121997315},558.99075039637444,349.34855892306155,266.75633103645652,133.36659587641196,755.2387515627621,1290.0354550112024,454.94950587215703,97.901059945709846,76.474856171576121,146.10572721582565,140.11593581650448,94.379202741119855,50.752264180163259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation"]
[null,null,null,null,{"$f":"E23","v":"Inflation index (end of year prices)"},null,"Index","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.88219363574813803,0.90419769803656069,0.94143534190927569,0.96682464454976313,0.98815165876777256,1,1.0754908598510495,1.2200406228842249,1.2780355602572782,1.2925077410925863,{"$f":"AK23","v":1.305959995497366},1.3376873190313816,1.3774345095721632,1.4160304772656915,1.4557079110556828,1.4964971138205894,1.5384292375310793,1.5815363070417539,1.6258512445495164,1.6714078947372679,1.7182410506221346,1.7663864801279661,1.8158809534024014,1.8667622708993628,1.9190692922484276,1.9728419659331236,2.0281213598008163,2.0849496924274908,2.1433703653613776,2.2034279962700505,2.265168453016317,2.3286388886889156,2.3938877776147836,2.4609649523803925,2.5299216418904309,2.6008105104928956]
[null,null,null,null,{"$f":"E24","v":"Regulatory depreciation RP1 UKATS"},null,"£'000 ","CPI 2020",null,"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,16197.987653255843,null,0,1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,{"$f":"AK24","v":1079.8658435503896},1079.8658435503896,1079.8658435503896,1166.1908727166874,1213.8995036519466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA75 * AA76 * SignSwitch","v":0},-1131.8450879962156,-1178.4579519720987,-1210.2394501374736,-1236.9359085963883,-1251.7672744068966,-1161.3858446037875,-1317.4801963966163,-1380.1069483646204,-1395.7349621303542,-1410.261592180826,-1444.522845172482,-1487.4444786145611,-1651.3618180759042,-1767.0831106927053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RP1: Return Calculations"]
[]
[null,null,null,"Closing RAB (real)"]
[null,null,null,null,{"$f":"E$22","v":"Inflation index (average prices)"},null,{"$f":"G$22","v":"Index"},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.88196833158029397,0.89734769878045306,0.92949938880518512,0.96057082752935141,0.98518918611592798,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238111,1.3195576771754272,1.3565319254058053,1.3945421988557309,1.4336175271419489,1.4737877532963912,1.5150835565582197,1.5575364758045076,1.60117893363745,1.6460442611465049,1.692166723364372,1.7395815454362549,1.7883249395223884,1.8384341324543818,1.8899473941664968,1.9429040669235742,1.9973445953679347,2.053310557408198,2.1108446959736118,2.1699909516581442,2.2307944962792678,2.2933017673770704,2.3575605036800322,2.423619781564565,2.4915300525361532,2.5613431817607211]
[null,null,null,null,{"$f":"E57","v":"Closing balance"},null,{"$f":"G57","v":"£'000"},{"$f":"H57","v":"Nominal"},null,{"$f":"J57","v":0},null,{"$f":"L57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y57","v":0},null,{"$f":"AA57","v":14347.300173219108},13573.311766442865,12953.84456486714,12092.95367365273,11122.774096092799,10004.373417562314,9598.2263245212889,9570.7815831358748,8645.624140643411,7347.7902384587669,{"$f":"AK57","v":6014.0035024495173},4715.5863844928608,3368.2578416948036,1811.2752263600194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing RAB (real)",null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA82 = 0, 0, AA83 / AA82)","v":16267.364325328881},15126.033960849036,13936.366952880431,12589.340970052741,11289.988007221156,10004.373417562314,9225.0493829968691,8243.6675746809669,6839.1614734223122,5719.7187466638461,4636.373140841064,3573.6114199924832,2482.9919433611503,1298.8314214128709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E$84","v":"Closing RAB (real)"},null,{"$f":"G84","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,16267.364325328881,15126.033960849036,13936.366952880431,12589.340970052741,11289.988007221156,10004.373417562314,9225.0493829968691,8243.6675746809669,6839.1614734223122,5719.7187466638461,4636.373140841064,{"$f":"AL84","v":3573.6114199924832},2482.9919433611503,1298.8314214128709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$25","v":"WACC"},null,{"$f":"G$25","v":"%"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[null,null,null,null,"Return on RAB (2012 Prices, pre NR23)",null,{"$f":"G87","v":"£'000"},{"$f":"H87","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA86 = 0, AVERAGE(Z87, AA87) * AA88, 0)","v":953.74568554636426},{"$f":"IF(AB86 = 0, AVERAGE(AA87, AB87) * AB88, 0)","v":920.28793267576498},851.95545291655014,777.59306860083655,700.0152738435952,370.52188879123236,334.59195672972976,303.9556750635943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E$84","v":"Closing RAB (real)"},null,{"$f":"G$84","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,16267.364325328881,15126.033960849036,13936.366952880431,12589.340970052741,11289.988007221156,10004.373417562314,9225.0493829968691,8243.6675746809669,6839.1614734223122,5719.7187466638461,4636.373140841064,3573.6114199924832,2482.9919433611503,1298.8314214128709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$25","v":"WACC"},null,{"$f":"G$25","v":"%"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[null,null,null,null,"Return on RAB (2012 Prices, NR23 onwards)",null,{"$f":"G92","v":"£'000"},{"$f":"H92","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA91 = 1, AVERAGE(Z92, AA92 / (1 + AA93) ) * AA93, 0)","v":0},{"$f":"IF(AB91 = 1, AVERAGE(AA92, AB92 / (1 + AB93) ) * AB93, 0)","v":0},0,0,0,0,0,0,236.96978482939156,197.30313458588424,162.73621299236692,129.06233815955574,95.286268224470049,59.621817744320175,20.696071749113607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RP1 Return allowed flag",{"$f":"'I_InputSets UKATS'!F743","v":"2016-12-31"},"date"]
[null,null,null,null,{"$f":"E96","v":"RP1 Return allowed flag"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10 >= $F$96, 1, 0)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E89","v":"Return on RAB (2012 Prices, pre NR23)"},null,{"$f":"G89","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,953.74568554636426,920.28793267576498,851.95545291655014,777.59306860083655,700.0152738435952,370.52188879123236,334.59195672972976,303.9556750635943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E94","v":"Return on RAB (2012 Prices, NR23 onwards)"},null,{"$f":"G94","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,236.96978482939156,197.30313458588424,162.73621299236692,129.06233815955574,95.286268224470049,59.621817744320175,20.696071749113607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Return on RAB ",null,"£'000",{"$f":"H99","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA98:AA99) * AA97","v":0},{"$f":"SUM(AB98:AB99) * AB97","v":920.28793267576498},851.95545291655014,777.59306860083655,700.0152738435952,370.52188879123236,334.59195672972976,303.9556750635943,236.96978482939156,197.30313458588424,162.73621299236692,129.06233815955574,95.286268224470049,59.621817744320175,20.696071749113607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E100","v":"Return on RAB "},null,{"$f":"G100","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,920.28793267576498,851.95545291655014,777.59306860083655,700.0152738435952,370.52188879123236,334.59195672972976,303.9556750635943,236.96978482939156,197.30313458588424,162.73621299236692,129.06233815955574,95.286268224470049,59.621817744320175,20.696071749113607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E24","v":"Regulatory depreciation RP1 UKATS"},null,"£'000 ","CPI 2020",null,"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,16197.987653255843,null,0,1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,{"$f":"AK24","v":1079.8658435503896},1079.8658435503896,1079.8658435503896,1166.1908727166874,1213.8995036519466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total adjustment",null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA102:AA103)","v":0},{"$f":"SUM(AB102:AB103)","v":2172.0552070826616},2103.7227273234466,2029.3603430077333,1951.7825482504918,1622.289163198129,1414.4578002801195,1383.8215186139839,1316.8356283797812,1277.1689781362738,1242.6020565427566,1208.9281817099454,1175.1521117748596,1225.8126904610076,1234.5955754010602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E104","v":"Total adjustment"},null,{"$f":"G104","v":"£'000"},"CPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,2172.0552070826616,2103.7227273234466,2029.3603430077333,1951.7825482504918,1622.289163198129,1414.4578002801195,1383.8215186139839,1316.8356283797812,1277.1689781362738,1242.6020565427566,1208.9281817099454,1175.1521117748596,1225.8126904610076,1234.5955754010602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$22","v":"Inflation index (average prices)"},null,{"$f":"G$22","v":"Index"},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.88196833158029397,0.89734769878045306,0.92949938880518512,0.96057082752935141,0.98518918611592798,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238111,1.3195576771754272,1.3565319254058053,1.3945421988557309,1.4336175271419489,1.4737877532963912,1.5150835565582197,1.5575364758045076,1.60117893363745,1.6460442611465049,1.692166723364372,1.7395815454362549,1.7883249395223884,1.8384341324543818,1.8899473941664968,1.9429040669235742,1.9973445953679347,2.053310557408198,2.1108446959736118,2.1699909516581442,2.2307944962792678,2.2933017673770704,2.3575605036800322,2.423619781564565,2.4915300525361532,2.5613431817607211]
[null,null,null,null,"Nominal Adjustment",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA106 * AA107","v":0},{"$f":"AB106 * AB107","v":1949.0887416997268},1955.4089892627208,1949.3443440381868,1922.8750601861739,1622.289163198129,1471.6762512508847,1606.5972317194501,1664.6581517664611,1640.7047559612465,1611.8230550450185,1595.2504633290882,1594.1313568306484,1709.4475247407531,1769.9378558268593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["RP2"]
[]
[null,"RP2: Corkscrew"]
[]
[null,null,null,null,"Opening Balance",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z118","v":0},1109.3262682724012,2788.5760409319241,7464.0493298562797,20199.394681949554,37357.106922383668,34338.466089498113,33202.444464138018,33435.616543219083,30594.590083888244,26460.470504180288,23444.410222457151,20642.553714022833,17784.316212589889,14713.764006290388,11457.173915239815,8131.9837895194896,4798.7899985916974,1783.1845793455304,-5.9117155615240335E-12,-6.0773629162550986E-12,-6.2476517402591423E-12,-6.4227120883568204E-12,-6.6026776595287302E-12,-6.7876858990254344E-12,-6.9778781033386369E-12,-7.1733995281136628E-12,-7.3743994990856709E-12,-7.5810315261243191E-12,-7.7934534204739816E-12,-8.0118274152790485E-12,-8.2363202894863898E-12,-8.4671034952195659E-12,-8.7043532887220972E-12,-8.9482508649697869E-12,-9.1989824960549078E-12]
[null,null,null,null,{"$f":"E196","v":"Additions"},null,"£'000","Nominal",null,0,null,{"$f":"L196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA196","v":1109.3262682724012},1651.5804681937875,4560.6311457186221,12534.049523348496,16712.137357744054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E201","v":"Inflation"},null,"£'000","Nominal",null,0,null,{"$f":"L201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA201","v":0},27.669304465735493,114.84214320573264,201.29582874477532,445.57488269006245,447.92694151539001,2592.240331062319,4462.5255858315813,1589.3704283955014,346.4461037273656,275.39717525521945,569.56445125166306,613.35971721231192,498.31980339000756,412.28236717648201,321.03211529750337,227.85967786016755,134.46297625518389,49.965159096671123,-1.6564735473106531E-13,-1.7028882400404327E-13,-1.750603480976785E-13,-1.7996557117191025E-13,-1.8500823949670414E-13,-1.9019220431320267E-13,-1.9552142477502618E-13,-2.0099997097200774E-13,-2.0663202703864835E-13,-2.1242189434966222E-13,-2.1837399480506727E-13,-2.2449287420734204E-13,-2.3078320573317588E-13,-2.3724979350253169E-13,-2.4389757624769004E-13,-2.5073163108512157E-13,-2.5775717739302663E-13]
[null,null,null,null,{"$f":"E189","v":"Total RP2 Depreciation (after PTT reallocation)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-49897.859755711033,null,0,0,0,0,0,-3466.5677744009463,-3728.2619564224128,-4229.3535067505118,-4430.3968877263396,-4480.5656834353213,{"$f":"AK189","v":-3291.4574569783586},-3371.4209596859814,-3471.5972186452545,-3568.8720096895076,-3668.8724582270561,-3646.2222410178283,-3561.053468787959,-3150.068395501351,-1833.1497384422075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA114:AA117)","v":1109.3262682724012},2788.5760409319241,7464.0493298562797,20199.394681949554,37357.106922383668,34338.466089498113,33202.444464138018,33435.616543219083,30594.590083888244,26460.470504180288,23444.410222457151,20642.553714022833,17784.316212589889,14713.764006290388,11457.173915239815,8131.9837895194896,4798.7899985916974,1783.1845793455304,-5.9117155615240335E-12,-6.0773629162550986E-12,-6.2476517402591423E-12,-6.4227120883568204E-12,-6.6026776595287302E-12,-6.7876858990254344E-12,-6.9778781033386369E-12,-7.1733995281136628E-12,-7.3743994990856709E-12,-7.5810315261243191E-12,-7.7934534204739816E-12,-8.0118274152790485E-12,-8.2363202894863898E-12,-8.4671034952195659E-12,-8.7043532887220972E-12,-8.9482508649697869E-12,-9.1989824960549078E-12,-9.4567396734479343E-12]
[]
[null,"RP2: Depreciation"]
[]
[null,null,null,null,{"$f":"E18","v":"Asset lives - 15"},{"$f":"F18","v":15},{"$f":"G18","v":"years"}]
[null,null,null,null,{"$f":"E26","v":"RP2 pension pass-through UKATS"},null,"£'000 ","CPI 2020",null,"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,37805.033863899058,null,1257.4634675658763,1826.5700872498869,4844.3381533451302,12964.139457973199,16912.522697764965,0,0,0,0,0,{"$f":"AK26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E34","v":"RP2 year 1 PPT depreciation - start year"},"2015-12-31","year"]
[null,null,null,null,"RP2 year 2 PPT depreciation - start year","2016-12-31","year"]
[null,null,null,null,"RP2 year 3 PPT depreciation - start year","2017-12-31","year"]
[null,null,null,null,"RP2 year 4 PPT depreciation - start year","2018-12-31","year"]
[null,null,null,null,"RP2 year 5 PPT depreciation - start year","2019-12-31","year"]
[]
[null,null,null,null,{"$f":"E150 & \" - flags\"","v":"RP2 year 1 PPT depreciation - flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA131:BJ131)","v":1},null,{"$f":"IF(AA$10 = $F125, 1, 0)","v":1},{"$f":"IF(AB$10 = $F125, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E151 & \" - flags\"","v":"RP2 year 2 PPT depreciation - flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA132:BJ132)","v":1},null,{"$f":"IF(AA$10 = $F126, 1, 0)","v":0},{"$f":"IF(AB$10 = $F126, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E152 & \" - flags\"","v":"RP2 year 3 PPT depreciation - flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA133:BJ133)","v":1},null,{"$f":"IF(AA$10 = $F127, 1, 0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E153 & \" - flags\"","v":"RP2 year 4 PPT depreciation - flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA134:BJ134)","v":1},null,{"$f":"IF(AA$10 = $F128, 1, 0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E154 & \" - flags\"","v":"RP2 year 5 PPT depreciation - flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA135:BJ135)","v":1},null,{"$f":"IF(AA$10 = $F129, 1, 0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E150 & \" - flags\"","v":"RP2 year 1 PPT depreciation - flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA137:BJ137)","v":36},null,{"$f":"IF(SUM($AA131:AA131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AB131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AC131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AD131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AE131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AF131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AG131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AH131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AI131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AJ131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AK131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AL131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AM131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AN131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AO131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AP131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AQ131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AR131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AS131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AT131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AU131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AV131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AW131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AX131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AY131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:AZ131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:BA131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:BB131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:BC131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:BD131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:BE131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:BF131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:BG131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:BH131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:BI131) = 1,1,0)","v":1},{"$f":"IF(SUM($AA131:BJ131) = 1,1,0)","v":1}]
[null,null,null,null,{"$f":"E151 & \" - flags\"","v":"RP2 year 2 PPT depreciation - flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA138:BJ138)","v":35},null,{"$f":"IF(SUM($AA132:AA132) = 1,1,0)","v":0},{"$f":"IF(SUM($AA132:AB132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AC132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AD132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AE132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AF132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AG132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AH132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AI132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AJ132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AK132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AL132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AM132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AN132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AO132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AP132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AQ132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AR132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AS132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AT132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AU132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AV132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AW132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AX132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AY132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:AZ132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:BA132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:BB132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:BC132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:BD132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:BE132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:BF132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:BG132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:BH132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:BI132) = 1,1,0)","v":1},{"$f":"IF(SUM($AA132:BJ132) = 1,1,0)","v":1}]
[null,null,null,null,{"$f":"E152 & \" - flags\"","v":"RP2 year 3 PPT depreciation - flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA139:BJ139)","v":34},null,{"$f":"IF(SUM($AA133:AA133) = 1,1,0)","v":0},{"$f":"IF(SUM($AA133:AB133) = 1,1,0)","v":0},{"$f":"IF(SUM($AA133:AC133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AD133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AE133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AF133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AG133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AH133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AI133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AJ133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AK133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AL133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AM133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AN133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AO133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AP133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AQ133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AR133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AS133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AT133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AU133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AV133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AW133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AX133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AY133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:AZ133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:BA133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:BB133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:BC133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:BD133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:BE133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:BF133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:BG133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:BH133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:BI133) = 1,1,0)","v":1},{"$f":"IF(SUM($AA133:BJ133) = 1,1,0)","v":1}]
[null,null,null,null,{"$f":"E153 & \" - flags\"","v":"RP2 year 4 PPT depreciation - flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA140:BJ140)","v":33},null,{"$f":"IF(SUM($AA134:AA134) = 1,1,0)","v":0},{"$f":"IF(SUM($AA134:AB134) = 1,1,0)","v":0},{"$f":"IF(SUM($AA134:AC134) = 1,1,0)","v":0},{"$f":"IF(SUM($AA134:AD134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AE134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AF134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AG134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AH134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AI134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AJ134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AK134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AL134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AM134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AN134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AO134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AP134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AQ134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AR134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AS134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AT134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AU134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AV134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AW134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AX134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AY134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:AZ134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:BA134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:BB134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:BC134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:BD134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:BE134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:BF134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:BG134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:BH134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:BI134) = 1,1,0)","v":1},{"$f":"IF(SUM($AA134:BJ134) = 1,1,0)","v":1}]
[null,null,null,null,{"$f":"E154 & \" - flags\"","v":"RP2 year 5 PPT depreciation - flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA141:BJ141)","v":32},null,{"$f":"IF(SUM($AA135:AA135) = 1,1,0)","v":0},{"$f":"IF(SUM($AA135:AB135) = 1,1,0)","v":0},{"$f":"IF(SUM($AA135:AC135) = 1,1,0)","v":0},{"$f":"IF(SUM($AA135:AD135) = 1,1,0)","v":0},{"$f":"IF(SUM($AA135:AE135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AF135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AG135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AH135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AI135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AJ135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AK135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AL135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AM135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AN135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AO135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AP135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AQ135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AR135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AS135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AT135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AU135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AV135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AW135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AX135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AY135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:AZ135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:BA135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:BB135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:BC135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:BD135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:BE135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:BF135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:BG135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:BH135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:BI135) = 1,1,0)","v":1},{"$f":"IF(SUM($AA135:BJ135) = 1,1,0)","v":1}]
[]
[null,null,null,null,{"$f":"E150 & \" - all flags\"","v":"RP2 year 1 PPT depreciation - all flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA143:BJ143)","v":15},null,{"$f":"IF(SUM($AA137:AA137) <= $F$122, 1, 0) * AA137","v":1},{"$f":"IF(SUM($AA137:AB137) <= $F$122, 1, 0) * AB137","v":1},{"$f":"IF(SUM($AA137:AC137) <= $F$122, 1, 0) * AC137","v":1},{"$f":"IF(SUM($AA137:AD137) <= $F$122, 1, 0) * AD137","v":1},{"$f":"IF(SUM($AA137:AE137) <= $F$122, 1, 0) * AE137","v":1},{"$f":"IF(SUM($AA137:AF137) <= $F$122, 1, 0) * AF137","v":1},{"$f":"IF(SUM($AA137:AG137) <= $F$122, 1, 0) * AG137","v":1},{"$f":"IF(SUM($AA137:AH137) <= $F$122, 1, 0) * AH137","v":1},{"$f":"IF(SUM($AA137:AI137) <= $F$122, 1, 0) * AI137","v":1},{"$f":"IF(SUM($AA137:AJ137) <= $F$122, 1, 0) * AJ137","v":1},{"$f":"IF(SUM($AA137:AK137) <= $F$122, 1, 0) * AK137","v":1},{"$f":"IF(SUM($AA137:AL137) <= $F$122, 1, 0) * AL137","v":1},{"$f":"IF(SUM($AA137:AM137) <= $F$122, 1, 0) * AM137","v":1},{"$f":"IF(SUM($AA137:AN137) <= $F$122, 1, 0) * AN137","v":1},{"$f":"IF(SUM($AA137:AO137) <= $F$122, 1, 0) * AO137","v":1},{"$f":"IF(SUM($AA137:AP137) <= $F$122, 1, 0) * AP137","v":0},{"$f":"IF(SUM($AA137:AQ137) <= $F$122, 1, 0) * AQ137","v":0},{"$f":"IF(SUM($AA137:AR137) <= $F$122, 1, 0) * AR137","v":0},{"$f":"IF(SUM($AA137:AS137) <= $F$122, 1, 0) * AS137","v":0},{"$f":"IF(SUM($AA137:AT137) <= $F$122, 1, 0) * AT137","v":0},{"$f":"IF(SUM($AA137:AU137) <= $F$122, 1, 0) * AU137","v":0},{"$f":"IF(SUM($AA137:AV137) <= $F$122, 1, 0) * AV137","v":0},{"$f":"IF(SUM($AA137:AW137) <= $F$122, 1, 0) * AW137","v":0},{"$f":"IF(SUM($AA137:AX137) <= $F$122, 1, 0) * AX137","v":0},{"$f":"IF(SUM($AA137:AY137) <= $F$122, 1, 0) * AY137","v":0},{"$f":"IF(SUM($AA137:AZ137) <= $F$122, 1, 0) * AZ137","v":0},{"$f":"IF(SUM($AA137:BA137) <= $F$122, 1, 0) * BA137","v":0},{"$f":"IF(SUM($AA137:BB137) <= $F$122, 1, 0) * BB137","v":0},{"$f":"IF(SUM($AA137:BC137) <= $F$122, 1, 0) * BC137","v":0},{"$f":"IF(SUM($AA137:BD137) <= $F$122, 1, 0) * BD137","v":0},{"$f":"IF(SUM($AA137:BE137) <= $F$122, 1, 0) * BE137","v":0},{"$f":"IF(SUM($AA137:BF137) <= $F$122, 1, 0) * BF137","v":0},{"$f":"IF(SUM($AA137:BG137) <= $F$122, 1, 0) * BG137","v":0},{"$f":"IF(SUM($AA137:BH137) <= $F$122, 1, 0) * BH137","v":0},{"$f":"IF(SUM($AA137:BI137) <= $F$122, 1, 0) * BI137","v":0},{"$f":"IF(SUM($AA137:BJ137) <= $F$122, 1, 0) * BJ137","v":0}]
[null,null,null,null,{"$f":"E151 & \" - all flags\"","v":"RP2 year 2 PPT depreciation - all flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA144:BJ144)","v":15},null,{"$f":"IF(SUM($AA138:AA138) <= $F$122, 1, 0) * AA138","v":0},{"$f":"IF(SUM($AA138:AB138) <= $F$122, 1, 0) * AB138","v":1},{"$f":"IF(SUM($AA138:AC138) <= $F$122, 1, 0) * AC138","v":1},{"$f":"IF(SUM($AA138:AD138) <= $F$122, 1, 0) * AD138","v":1},{"$f":"IF(SUM($AA138:AE138) <= $F$122, 1, 0) * AE138","v":1},{"$f":"IF(SUM($AA138:AF138) <= $F$122, 1, 0) * AF138","v":1},{"$f":"IF(SUM($AA138:AG138) <= $F$122, 1, 0) * AG138","v":1},{"$f":"IF(SUM($AA138:AH138) <= $F$122, 1, 0) * AH138","v":1},{"$f":"IF(SUM($AA138:AI138) <= $F$122, 1, 0) * AI138","v":1},{"$f":"IF(SUM($AA138:AJ138) <= $F$122, 1, 0) * AJ138","v":1},{"$f":"IF(SUM($AA138:AK138) <= $F$122, 1, 0) * AK138","v":1},{"$f":"IF(SUM($AA138:AL138) <= $F$122, 1, 0) * AL138","v":1},{"$f":"IF(SUM($AA138:AM138) <= $F$122, 1, 0) * AM138","v":1},{"$f":"IF(SUM($AA138:AN138) <= $F$122, 1, 0) * AN138","v":1},{"$f":"IF(SUM($AA138:AO138) <= $F$122, 1, 0) * AO138","v":1},{"$f":"IF(SUM($AA138:AP138) <= $F$122, 1, 0) * AP138","v":1},{"$f":"IF(SUM($AA138:AQ138) <= $F$122, 1, 0) * AQ138","v":0},{"$f":"IF(SUM($AA138:AR138) <= $F$122, 1, 0) * AR138","v":0},{"$f":"IF(SUM($AA138:AS138) <= $F$122, 1, 0) * AS138","v":0},{"$f":"IF(SUM($AA138:AT138) <= $F$122, 1, 0) * AT138","v":0},{"$f":"IF(SUM($AA138:AU138) <= $F$122, 1, 0) * AU138","v":0},{"$f":"IF(SUM($AA138:AV138) <= $F$122, 1, 0) * AV138","v":0},{"$f":"IF(SUM($AA138:AW138) <= $F$122, 1, 0) * AW138","v":0},{"$f":"IF(SUM($AA138:AX138) <= $F$122, 1, 0) * AX138","v":0},{"$f":"IF(SUM($AA138:AY138) <= $F$122, 1, 0) * AY138","v":0},{"$f":"IF(SUM($AA138:AZ138) <= $F$122, 1, 0) * AZ138","v":0},{"$f":"IF(SUM($AA138:BA138) <= $F$122, 1, 0) * BA138","v":0},{"$f":"IF(SUM($AA138:BB138) <= $F$122, 1, 0) * BB138","v":0},{"$f":"IF(SUM($AA138:BC138) <= $F$122, 1, 0) * BC138","v":0},{"$f":"IF(SUM($AA138:BD138) <= $F$122, 1, 0) * BD138","v":0},{"$f":"IF(SUM($AA138:BE138) <= $F$122, 1, 0) * BE138","v":0},{"$f":"IF(SUM($AA138:BF138) <= $F$122, 1, 0) * BF138","v":0},{"$f":"IF(SUM($AA138:BG138) <= $F$122, 1, 0) * BG138","v":0},{"$f":"IF(SUM($AA138:BH138) <= $F$122, 1, 0) * BH138","v":0},{"$f":"IF(SUM($AA138:BI138) <= $F$122, 1, 0) * BI138","v":0},{"$f":"IF(SUM($AA138:BJ138) <= $F$122, 1, 0) * BJ138","v":0}]
[null,null,null,null,{"$f":"E152 & \" - all flags\"","v":"RP2 year 3 PPT depreciation - all flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA145:BJ145)","v":15},null,{"$f":"IF(SUM($AA139:AA139) <= $F$122, 1, 0) * AA139","v":0},{"$f":"IF(SUM($AA139:AB139) <= $F$122, 1, 0) * AB139","v":0},{"$f":"IF(SUM($AA139:AC139) <= $F$122, 1, 0) * AC139","v":1},{"$f":"IF(SUM($AA139:AD139) <= $F$122, 1, 0) * AD139","v":1},{"$f":"IF(SUM($AA139:AE139) <= $F$122, 1, 0) * AE139","v":1},{"$f":"IF(SUM($AA139:AF139) <= $F$122, 1, 0) * AF139","v":1},{"$f":"IF(SUM($AA139:AG139) <= $F$122, 1, 0) * AG139","v":1},{"$f":"IF(SUM($AA139:AH139) <= $F$122, 1, 0) * AH139","v":1},{"$f":"IF(SUM($AA139:AI139) <= $F$122, 1, 0) * AI139","v":1},{"$f":"IF(SUM($AA139:AJ139) <= $F$122, 1, 0) * AJ139","v":1},{"$f":"IF(SUM($AA139:AK139) <= $F$122, 1, 0) * AK139","v":1},{"$f":"IF(SUM($AA139:AL139) <= $F$122, 1, 0) * AL139","v":1},{"$f":"IF(SUM($AA139:AM139) <= $F$122, 1, 0) * AM139","v":1},{"$f":"IF(SUM($AA139:AN139) <= $F$122, 1, 0) * AN139","v":1},{"$f":"IF(SUM($AA139:AO139) <= $F$122, 1, 0) * AO139","v":1},{"$f":"IF(SUM($AA139:AP139) <= $F$122, 1, 0) * AP139","v":1},{"$f":"IF(SUM($AA139:AQ139) <= $F$122, 1, 0) * AQ139","v":1},{"$f":"IF(SUM($AA139:AR139) <= $F$122, 1, 0) * AR139","v":0},{"$f":"IF(SUM($AA139:AS139) <= $F$122, 1, 0) * AS139","v":0},{"$f":"IF(SUM($AA139:AT139) <= $F$122, 1, 0) * AT139","v":0},{"$f":"IF(SUM($AA139:AU139) <= $F$122, 1, 0) * AU139","v":0},{"$f":"IF(SUM($AA139:AV139) <= $F$122, 1, 0) * AV139","v":0},{"$f":"IF(SUM($AA139:AW139) <= $F$122, 1, 0) * AW139","v":0},{"$f":"IF(SUM($AA139:AX139) <= $F$122, 1, 0) * AX139","v":0},{"$f":"IF(SUM($AA139:AY139) <= $F$122, 1, 0) * AY139","v":0},{"$f":"IF(SUM($AA139:AZ139) <= $F$122, 1, 0) * AZ139","v":0},{"$f":"IF(SUM($AA139:BA139) <= $F$122, 1, 0) * BA139","v":0},{"$f":"IF(SUM($AA139:BB139) <= $F$122, 1, 0) * BB139","v":0},{"$f":"IF(SUM($AA139:BC139) <= $F$122, 1, 0) * BC139","v":0},{"$f":"IF(SUM($AA139:BD139) <= $F$122, 1, 0) * BD139","v":0},{"$f":"IF(SUM($AA139:BE139) <= $F$122, 1, 0) * BE139","v":0},{"$f":"IF(SUM($AA139:BF139) <= $F$122, 1, 0) * BF139","v":0},{"$f":"IF(SUM($AA139:BG139) <= $F$122, 1, 0) * BG139","v":0},{"$f":"IF(SUM($AA139:BH139) <= $F$122, 1, 0) * BH139","v":0},{"$f":"IF(SUM($AA139:BI139) <= $F$122, 1, 0) * BI139","v":0},{"$f":"IF(SUM($AA139:BJ139) <= $F$122, 1, 0) * BJ139","v":0}]
[null,null,null,null,{"$f":"E153 & \" - all flags\"","v":"RP2 year 4 PPT depreciation - all flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA146:BJ146)","v":15},null,{"$f":"IF(SUM($AA140:AA140) <= $F$122, 1, 0) * AA140","v":0},{"$f":"IF(SUM($AA140:AB140) <= $F$122, 1, 0) * AB140","v":0},{"$f":"IF(SUM($AA140:AC140) <= $F$122, 1, 0) * AC140","v":0},{"$f":"IF(SUM($AA140:AD140) <= $F$122, 1, 0) * AD140","v":1},{"$f":"IF(SUM($AA140:AE140) <= $F$122, 1, 0) * AE140","v":1},{"$f":"IF(SUM($AA140:AF140) <= $F$122, 1, 0) * AF140","v":1},{"$f":"IF(SUM($AA140:AG140) <= $F$122, 1, 0) * AG140","v":1},{"$f":"IF(SUM($AA140:AH140) <= $F$122, 1, 0) * AH140","v":1},{"$f":"IF(SUM($AA140:AI140) <= $F$122, 1, 0) * AI140","v":1},{"$f":"IF(SUM($AA140:AJ140) <= $F$122, 1, 0) * AJ140","v":1},{"$f":"IF(SUM($AA140:AK140) <= $F$122, 1, 0) * AK140","v":1},{"$f":"IF(SUM($AA140:AL140) <= $F$122, 1, 0) * AL140","v":1},{"$f":"IF(SUM($AA140:AM140) <= $F$122, 1, 0) * AM140","v":1},{"$f":"IF(SUM($AA140:AN140) <= $F$122, 1, 0) * AN140","v":1},{"$f":"IF(SUM($AA140:AO140) <= $F$122, 1, 0) * AO140","v":1},{"$f":"IF(SUM($AA140:AP140) <= $F$122, 1, 0) * AP140","v":1},{"$f":"IF(SUM($AA140:AQ140) <= $F$122, 1, 0) * AQ140","v":1},{"$f":"IF(SUM($AA140:AR140) <= $F$122, 1, 0) * AR140","v":1},{"$f":"IF(SUM($AA140:AS140) <= $F$122, 1, 0) * AS140","v":0},{"$f":"IF(SUM($AA140:AT140) <= $F$122, 1, 0) * AT140","v":0},{"$f":"IF(SUM($AA140:AU140) <= $F$122, 1, 0) * AU140","v":0},{"$f":"IF(SUM($AA140:AV140) <= $F$122, 1, 0) * AV140","v":0},{"$f":"IF(SUM($AA140:AW140) <= $F$122, 1, 0) * AW140","v":0},{"$f":"IF(SUM($AA140:AX140) <= $F$122, 1, 0) * AX140","v":0},{"$f":"IF(SUM($AA140:AY140) <= $F$122, 1, 0) * AY140","v":0},{"$f":"IF(SUM($AA140:AZ140) <= $F$122, 1, 0) * AZ140","v":0},{"$f":"IF(SUM($AA140:BA140) <= $F$122, 1, 0) * BA140","v":0},{"$f":"IF(SUM($AA140:BB140) <= $F$122, 1, 0) * BB140","v":0},{"$f":"IF(SUM($AA140:BC140) <= $F$122, 1, 0) * BC140","v":0},{"$f":"IF(SUM($AA140:BD140) <= $F$122, 1, 0) * BD140","v":0},{"$f":"IF(SUM($AA140:BE140) <= $F$122, 1, 0) * BE140","v":0},{"$f":"IF(SUM($AA140:BF140) <= $F$122, 1, 0) * BF140","v":0},{"$f":"IF(SUM($AA140:BG140) <= $F$122, 1, 0) * BG140","v":0},{"$f":"IF(SUM($AA140:BH140) <= $F$122, 1, 0) * BH140","v":0},{"$f":"IF(SUM($AA140:BI140) <= $F$122, 1, 0) * BI140","v":0},{"$f":"IF(SUM($AA140:BJ140) <= $F$122, 1, 0) * BJ140","v":0}]
[null,null,null,null,{"$f":"E154 & \" - all flags\"","v":"RP2 year 5 PPT depreciation - all flags"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA147:BJ147)","v":15},null,{"$f":"IF(SUM($AA141:AA141) <= $F$122, 1, 0) * AA141","v":0},{"$f":"IF(SUM($AA141:AB141) <= $F$122, 1, 0) * AB141","v":0},{"$f":"IF(SUM($AA141:AC141) <= $F$122, 1, 0) * AC141","v":0},{"$f":"IF(SUM($AA141:AD141) <= $F$122, 1, 0) * AD141","v":0},{"$f":"IF(SUM($AA141:AE141) <= $F$122, 1, 0) * AE141","v":1},{"$f":"IF(SUM($AA141:AF141) <= $F$122, 1, 0) * AF141","v":1},{"$f":"IF(SUM($AA141:AG141) <= $F$122, 1, 0) * AG141","v":1},{"$f":"IF(SUM($AA141:AH141) <= $F$122, 1, 0) * AH141","v":1},{"$f":"IF(SUM($AA141:AI141) <= $F$122, 1, 0) * AI141","v":1},{"$f":"IF(SUM($AA141:AJ141) <= $F$122, 1, 0) * AJ141","v":1},{"$f":"IF(SUM($AA141:AK141) <= $F$122, 1, 0) * AK141","v":1},{"$f":"IF(SUM($AA141:AL141) <= $F$122, 1, 0) * AL141","v":1},{"$f":"IF(SUM($AA141:AM141) <= $F$122, 1, 0) * AM141","v":1},{"$f":"IF(SUM($AA141:AN141) <= $F$122, 1, 0) * AN141","v":1},{"$f":"IF(SUM($AA141:AO141) <= $F$122, 1, 0) * AO141","v":1},{"$f":"IF(SUM($AA141:AP141) <= $F$122, 1, 0) * AP141","v":1},{"$f":"IF(SUM($AA141:AQ141) <= $F$122, 1, 0) * AQ141","v":1},{"$f":"IF(SUM($AA141:AR141) <= $F$122, 1, 0) * AR141","v":1},{"$f":"IF(SUM($AA141:AS141) <= $F$122, 1, 0) * AS141","v":1},{"$f":"IF(SUM($AA141:AT141) <= $F$122, 1, 0) * AT141","v":0},{"$f":"IF(SUM($AA141:AU141) <= $F$122, 1, 0) * AU141","v":0},{"$f":"IF(SUM($AA141:AV141) <= $F$122, 1, 0) * AV141","v":0},{"$f":"IF(SUM($AA141:AW141) <= $F$122, 1, 0) * AW141","v":0},{"$f":"IF(SUM($AA141:AX141) <= $F$122, 1, 0) * AX141","v":0},{"$f":"IF(SUM($AA141:AY141) <= $F$122, 1, 0) * AY141","v":0},{"$f":"IF(SUM($AA141:AZ141) <= $F$122, 1, 0) * AZ141","v":0},{"$f":"IF(SUM($AA141:BA141) <= $F$122, 1, 0) * BA141","v":0},{"$f":"IF(SUM($AA141:BB141) <= $F$122, 1, 0) * BB141","v":0},{"$f":"IF(SUM($AA141:BC141) <= $F$122, 1, 0) * BC141","v":0},{"$f":"IF(SUM($AA141:BD141) <= $F$122, 1, 0) * BD141","v":0},{"$f":"IF(SUM($AA141:BE141) <= $F$122, 1, 0) * BE141","v":0},{"$f":"IF(SUM($AA141:BF141) <= $F$122, 1, 0) * BF141","v":0},{"$f":"IF(SUM($AA141:BG141) <= $F$122, 1, 0) * BG141","v":0},{"$f":"IF(SUM($AA141:BH141) <= $F$122, 1, 0) * BH141","v":0},{"$f":"IF(SUM($AA141:BI141) <= $F$122, 1, 0) * BI141","v":0},{"$f":"IF(SUM($AA141:BJ141) <= $F$122, 1, 0) * BJ141","v":0}]
[]
[]
[null,null,null,1,"RP2 year 1 PPT depreciation",null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509},{"$f":"INDEX($AA$123:$BJ$123,, $D150) / $F$122","v":83.83089783772509}]
[null,null,null,{"$f":"D150 + 1","v":2},"RP2 year 2 PPT depreciation",null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246},{"$f":"INDEX($AA$123:$BJ$123,, $D151) / $F$122","v":121.77133914999246}]
[null,null,null,{"$f":"D151 + 1","v":3},"RP2 year 3 PPT depreciation",null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532},{"$f":"INDEX($AA$123:$BJ$123,, $D152) / $F$122","v":322.95587688967532}]
[null,null,null,{"$f":"D152 + 1","v":4},"RP2 year 4 PPT depreciation",null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994},{"$f":"INDEX($AA$123:$BJ$123,, $D153) / $F$122","v":864.27596386487994}]
[null,null,null,{"$f":"D153 + 1","v":5},"RP2 year 5 PPT depreciation",null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311},{"$f":"INDEX($AA$123:$BJ$123,, $D154) / $F$122","v":1127.5015131843311}]
[]
[null,null,null,null,{"$f":"E150 & \" - profiled\"","v":"RP2 year 1 PPT depreciation - profiled"},null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA143 * AA150","v":83.83089783772509},{"$f":"AB143 * AB150","v":83.83089783772509},83.83089783772509,83.83089783772509,83.83089783772509,83.83089783772509,83.83089783772509,83.83089783772509,83.83089783772509,83.83089783772509,83.83089783772509,83.83089783772509,83.83089783772509,83.83089783772509,83.83089783772509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E151 & \" - profiled\"","v":"RP2 year 2 PPT depreciation - profiled"},null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA144 * AA151","v":0},{"$f":"AB144 * AB151","v":121.77133914999246},121.77133914999246,121.77133914999246,121.77133914999246,121.77133914999246,121.77133914999246,121.77133914999246,121.77133914999246,121.77133914999246,121.77133914999246,121.77133914999246,121.77133914999246,121.77133914999246,121.77133914999246,121.77133914999246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E152 & \" - profiled\"","v":"RP2 year 3 PPT depreciation - profiled"},null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA145 * AA152","v":0},0,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,322.95587688967532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E153 & \" - profiled\"","v":"RP2 year 4 PPT depreciation - profiled"},null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA146 * AA153","v":0},0,0,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,864.27596386487994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E154 & \" - profiled\"","v":"RP2 year 5 PPT depreciation - profiled"},null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA147 * AA154","v":0},0,0,0,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,1127.5015131843311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total RP2 Depreciation",null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z161:BJ161)","v":37805.033863899051},null,{"$f":"SUM(AA156:AA160)","v":83.83089783772509},{"$f":"SUM(AB156:AB160)","v":205.60223698771756},528.55811387739288,1392.8340777422727,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2436.5046930888789,2314.7333539388865,1991.777477049211,1127.5015131843311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RP2 Flags"]
[null,null,null,null,{"$f":"E32","v":"RP1 Ending Flag"},{"$f":"F32","v":"2033-12-31"},{"$f":"G32","v":"date"}]
[null,null,null,null,{"$f":"E164","v":"RP1 Ending Flag"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA165:BJ165)","v":1},null,{"$f":"IF(AA10 = $F$164, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E40","v":"RP2 PPT end flag"},{"$f":"F40","v":"2019-12-31"},{"$f":"G40","v":"date"}]
[null,null,null,null,{"$f":"E19","v":"Asset lives - 5"},{"$f":"F19","v":5},{"$f":"G19","v":"years"}]
[null,null,null,null,{"$f":"E167 & \" - flag\"","v":"RP2 PPT end flag - flag"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10 <= $F$167, 1, 0)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E169 & \"inverted\"","v":"RP2 PPT end flag - flaginverted"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA169 = 1, 0, IF(SUM($Z$170:Z170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AB169 = 1, 0, IF(SUM($Z$170:AA170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AC169 = 1, 0, IF(SUM($Z$170:AB170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AD169 = 1, 0, IF(SUM($Z$170:AC170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AE169 = 1, 0, IF(SUM($Z$170:AD170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AF169 = 1, 0, IF(SUM($Z$170:AE170) < $F$168, 1, 0) )","v":1},{"$f":"IF(AG169 = 1, 0, IF(SUM($Z$170:AF170) < $F$168, 1, 0) )","v":1},{"$f":"IF(AH169 = 1, 0, IF(SUM($Z$170:AG170) < $F$168, 1, 0) )","v":1},{"$f":"IF(AI169 = 1, 0, IF(SUM($Z$170:AH170) < $F$168, 1, 0) )","v":1},{"$f":"IF(AJ169 = 1, 0, IF(SUM($Z$170:AI170) < $F$168, 1, 0) )","v":1},{"$f":"IF(AK169 = 1, 0, IF(SUM($Z$170:AJ170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AL169 = 1, 0, IF(SUM($Z$170:AK170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AM169 = 1, 0, IF(SUM($Z$170:AL170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AN169 = 1, 0, IF(SUM($Z$170:AM170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AO169 = 1, 0, IF(SUM($Z$170:AN170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AP169 = 1, 0, IF(SUM($Z$170:AO170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AQ169 = 1, 0, IF(SUM($Z$170:AP170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AR169 = 1, 0, IF(SUM($Z$170:AQ170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AS169 = 1, 0, IF(SUM($Z$170:AR170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AT169 = 1, 0, IF(SUM($Z$170:AS170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AU169 = 1, 0, IF(SUM($Z$170:AT170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AV169 = 1, 0, IF(SUM($Z$170:AU170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AW169 = 1, 0, IF(SUM($Z$170:AV170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AX169 = 1, 0, IF(SUM($Z$170:AW170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AY169 = 1, 0, IF(SUM($Z$170:AX170) < $F$168, 1, 0) )","v":0},{"$f":"IF(AZ169 = 1, 0, IF(SUM($Z$170:AY170) < $F$168, 1, 0) )","v":0},{"$f":"IF(BA169 = 1, 0, IF(SUM($Z$170:AZ170) < $F$168, 1, 0) )","v":0},{"$f":"IF(BB169 = 1, 0, IF(SUM($Z$170:BA170) < $F$168, 1, 0) )","v":0},{"$f":"IF(BC169 = 1, 0, IF(SUM($Z$170:BB170) < $F$168, 1, 0) )","v":0},{"$f":"IF(BD169 = 1, 0, IF(SUM($Z$170:BC170) < $F$168, 1, 0) )","v":0},{"$f":"IF(BE169 = 1, 0, IF(SUM($Z$170:BD170) < $F$168, 1, 0) )","v":0},{"$f":"IF(BF169 = 1, 0, IF(SUM($Z$170:BE170) < $F$168, 1, 0) )","v":0},{"$f":"IF(BG169 = 1, 0, IF(SUM($Z$170:BF170) < $F$168, 1, 0) )","v":0},{"$f":"IF(BH169 = 1, 0, IF(SUM($Z$170:BG170) < $F$168, 1, 0) )","v":0},{"$f":"IF(BI169 = 1, 0, IF(SUM($Z$170:BH170) < $F$168, 1, 0) )","v":0},{"$f":"IF(BJ169 = 1, 0, IF(SUM($Z$170:BI170) < $F$168, 1, 0) )","v":0}]
[]
[null,null,null,null,{"$f":"E$169","v":"RP2 PPT end flag - flag"},null,{"$f":"G$169","v":"flag"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E161","v":"Total RP2 Depreciation"},null,{"$f":"G161","v":"£'000"},"CPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,37805.033863899051,null,83.83089783772509,205.60223698771756,528.55811387739288,1392.8340777422727,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2436.5046930888789,2314.7333539388865,1991.777477049211,1127.5015131843311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP2 Dep (PPT only)",null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z174:BJ174)","v":-4731.1609173717115},null,{"$f":"AA172 * AA173 * SignSwitch","v":-83.83089783772509},-205.60223698771756,-528.55811387739288,-1392.8340777422727,-2520.3355909266038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E174 & \" - constant\"","v":"RP2 Dep (PPT only) - constant"},{"$f":"Y174 * SignSwitch","v":4731.1609173717115},"£'000","CPI 2020"]
[]
[null,null,null,null,{"$f":"E$19","v":"Asset lives - 5"},{"$f":"F$19","v":5},{"$f":"G$19","v":"years"}]
[null,null,null,null,{"$f":"E175","v":"RP2 Dep (PPT only) - constant"},{"$f":"F175","v":4731.1609173717115},{"$f":"G175","v":"£'000"},{"$f":"H175","v":"CPI 2020"}]
[null,null,null,null,{"$f":"E$170","v":"RP2 PPT end flag - flaginverted"},null,{"$f":"G$170","v":"flag"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP2 Depreciation",null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z180:BJ180)","v":4731.1609173717115},null,{"$f":"(AA$179 * $F$178) / $F$177","v":0},0,0,0,0,946.23218347434226,946.23218347434226,946.23218347434226,946.23218347434226,946.23218347434226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E161","v":"Total RP2 Depreciation"},null,{"$f":"G161","v":"£'000"},"CPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,37805.033863899051,null,83.83089783772509,205.60223698771756,528.55811387739288,1392.8340777422727,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2436.5046930888789,2314.7333539388865,1991.777477049211,1127.5015131843311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E174","v":"RP2 Dep (PPT only)"},null,"£'000",{"$f":"H174","v":"CPI 2020"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y174","v":-4731.1609173717115},null,-83.83089783772509,-205.60223698771756,-528.55811387739288,-1392.8340777422727,-2520.3355909266038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E180","v":"RP2 Depreciation"},null,"£'000",{"$f":"H180","v":"CPI 2020"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,4731.1609173717115,null,0,0,0,0,0,946.23218347434226,946.23218347434226,946.23218347434226,946.23218347434226,946.23218347434226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total RP2 Depreciation (after PTT reallocation)",null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y182:Y184)","v":37805.033863899051},null,{"$f":"SUM(AA182:AA184)","v":0},{"$f":"SUM(AB182:AB184)","v":0},0,0,0,3466.5677744009463,3466.5677744009463,3466.5677744009463,3466.5677744009463,3466.5677744009463,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2436.5046930888789,2314.7333539388865,1991.777477049211,1127.5015131843311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E185","v":"Total RP2 Depreciation (after PTT reallocation)"},null,"£'000",{"$f":"H185","v":"CPI 2020"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,37805.033863899051,null,0,0,0,0,0,3466.5677744009463,3466.5677744009463,3466.5677744009463,3466.5677744009463,3466.5677744009463,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2520.3355909266038,2436.5046930888789,2314.7333539388865,1991.777477049211,1127.5015131843311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$23","v":"Inflation index (end of year prices)"},null,{"$f":"G$23","v":"Index"},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA$23","v":0.88219363574813803},0.90419769803656069,0.94143534190927569,0.96682464454976313,0.98815165876777256,1,1.0754908598510495,1.2200406228842249,1.2780355602572782,1.2925077410925863,1.305959995497366,1.3376873190313816,1.3774345095721632,1.4160304772656915,1.4557079110556828,1.4964971138205894,1.5384292375310793,1.5815363070417539,1.6258512445495164,1.6714078947372679,1.7182410506221346,1.7663864801279661,1.8158809534024014,1.8667622708993628,1.9190692922484276,1.9728419659331236,2.0281213598008163,2.0849496924274908,2.1433703653613776,2.2034279962700505,2.265168453016317,2.3286388886889156,2.3938877776147836,2.4609649523803925,2.5299216418904309,2.6008105104928956]
[null,null,null,null,{"$f":"E187","v":"Total RP2 Depreciation (after PTT reallocation)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z189:BJ189)","v":-49897.859755711033},null,{"$f":"AA187 * AA188 * SignSwitch","v":0},0,0,0,0,-3466.5677744009463,-3728.2619564224128,-4229.3535067505118,-4430.3968877263396,-4480.5656834353213,-3291.4574569783586,-3371.4209596859814,-3471.5972186452545,-3568.8720096895076,-3668.8724582270561,-3646.2222410178283,-3561.053468787959,-3150.068395501351,-1833.1497384422075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RP2: Additions + Inflation"]
[]
[null,null,null,"Additions"]
[null,null,null,null,{"$f":"E23","v":"Inflation index (end of year prices)"},null,{"$f":"G23","v":"Index"},{"$f":"H23","v":"RPI 2020"},null,{"$f":"J23","v":0},null,{"$f":"L23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y23","v":0},null,{"$f":"AA23","v":0.88219363574813803},0.90419769803656069,0.94143534190927569,0.96682464454976313,0.98815165876777256,1,1.0754908598510495,1.2200406228842249,1.2780355602572782,1.2925077410925863,{"$f":"AK23","v":1.305959995497366},1.3376873190313816,1.3774345095721632,1.4160304772656915,1.4557079110556828,1.4964971138205894,1.5384292375310793,1.5815363070417539,1.6258512445495164,1.6714078947372679,1.7182410506221346,1.7663864801279661,1.8158809534024014,1.8667622708993628,1.9190692922484276,1.9728419659331236,2.0281213598008163,2.0849496924274908,2.1433703653613776,2.2034279962700505,2.265168453016317,2.3286388886889156,2.3938877776147836,2.4609649523803925,2.5299216418904309,2.6008105104928956]
[null,null,null,null,{"$f":"E26","v":"RP2 pension pass-through UKATS"},null,"£'000 ","CPI 2020",null,"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,37805.033863899058,null,1257.4634675658763,1826.5700872498869,4844.3381533451302,12964.139457973199,16912.522697764965,0,0,0,0,0,{"$f":"AK26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additions",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA194 * AA195","v":1109.3262682724012},1651.5804681937875,4560.6311457186221,12534.049523348496,16712.137357744054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inflation"]
[null,null,null,null,{"$f":"E114","v":"Opening Balance"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,1109.3262682724012,2788.5760409319241,7464.0493298562797,20199.394681949554,37357.106922383668,34338.466089498113,33202.444464138018,33435.616543219083,30594.590083888244,{"$f":"AK114","v":26460.470504180288},23444.410222457151,20642.553714022833,17784.316212589889,14713.764006290388,11457.173915239815,8131.9837895194896,4798.7899985916974,1783.1845793455304,-5.9117155615240335E-12,-6.0773629162550986E-12,-6.2476517402591423E-12,-6.4227120883568204E-12,-6.6026776595287302E-12,-6.7876858990254344E-12,-6.9778781033386369E-12,-7.1733995281136628E-12,-7.3743994990856709E-12,-7.5810315261243191E-12,-7.7934534204739816E-12,-8.0118274152790485E-12,-8.2363202894863898E-12,-8.4671034952195659E-12,-8.7043532887220972E-12,-8.9482508649697869E-12,-9.1989824960549078E-12]
[null,null,null,null,{"$f":"E68","v":"Inflation index (end of year prices) - yoy % change"},null,{"$f":"G68","v":"% (YoY)"},null,null,{"$f":"J68","v":0},null,{"$f":"L68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y68","v":0},null,{"$f":"AA68","v":1.2038834951456181E-2},2.4942440521872816E-2,4.1183077499064052E-2,2.6968716289104602E-2,2.2058823529411704E-2,1.1990407673860866E-2,7.549085985104953E-2,0.13440352533836952,4.7535251109877739E-2,1.1323770077567125E-2,{"$f":"AK68","v":1.0407871440219159E-2},2.4294253762292699E-2,2.9713364233401336E-2,2.8020183482637167E-2,2.8020183482637358E-2,2.8020183482637104E-2,2.8020183482637209E-2,2.8020183482637243E-2,2.8020183482637271E-2,2.8020183482637247E-2,2.802018348263725E-2,2.8020183482637157E-2,2.8020183482637229E-2,2.8020183482637136E-2,2.8020183482637313E-2,2.8020183482637361E-2,2.8020183482637174E-2,2.8020183482637198E-2,2.8020183482637424E-2,2.8020183482637177E-2,2.8020183482637219E-2,2.8020183482637163E-2,2.8020183482637285E-2,2.802018348263724E-2,2.8020183482637323E-2,2.8020183482637219E-2]
[null,null,null,null,"Inflation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA199 * AA200","v":0},{"$f":"AB199 * AB200","v":27.669304465735493},114.84214320573264,201.29582874477532,445.57488269006245,447.92694151539001,2592.240331062319,4462.5255858315813,1589.3704283955014,346.4461037273656,275.39717525521945,569.56445125166306,613.35971721231192,498.31980339000756,412.28236717648201,321.03211529750337,227.85967786016755,134.46297625518389,49.965159096671123,-1.6564735473106531E-13,-1.7028882400404327E-13,-1.750603480976785E-13,-1.7996557117191025E-13,-1.8500823949670414E-13,-1.9019220431320267E-13,-1.9552142477502618E-13,-2.0099997097200774E-13,-2.0663202703864835E-13,-2.1242189434966222E-13,-2.1837399480506727E-13,-2.2449287420734204E-13,-2.3078320573317588E-13,-2.3724979350253169E-13,-2.4389757624769004E-13,-2.5073163108512157E-13,-2.5775717739302663E-13]
[]
[null,"RP2: Return"]
[]
[null,null,null,{"$f":"E208","v":"Closing RAB (real)"}]
[null,null,null,null,{"$f":"E$22","v":"Inflation index (average prices)"},null,{"$f":"G$22","v":"Index"},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.88196833158029397,0.89734769878045306,0.92949938880518512,0.96057082752935141,0.98518918611592798,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238111,1.3195576771754272,1.3565319254058053,1.3945421988557309,1.4336175271419489,1.4737877532963912,1.5150835565582197,1.5575364758045076,1.60117893363745,1.6460442611465049,1.692166723364372,1.7395815454362549,1.7883249395223884,1.8384341324543818,1.8899473941664968,1.9429040669235742,1.9973445953679347,2.053310557408198,2.1108446959736118,2.1699909516581442,2.2307944962792678,2.2933017673770704,2.3575605036800322,2.423619781564565,2.4915300525361532,2.5613431817607211]
[null,null,null,null,{"$f":"E118","v":"Closing balance"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1109.3262682724012,2788.5760409319241,7464.0493298562797,20199.394681949554,37357.106922383668,34338.466089498113,33202.444464138018,33435.616543219083,30594.590083888244,26460.470504180288,{"$f":"AK118","v":23444.410222457151},20642.553714022833,17784.316212589889,14713.764006290388,11457.173915239815,8131.9837895194896,4798.7899985916974,1783.1845793455304,-5.9117155615240335E-12,-6.0773629162550986E-12,-6.2476517402591423E-12,-6.4227120883568204E-12,-6.6026776595287302E-12,-6.7876858990254344E-12,-6.9778781033386369E-12,-7.1733995281136628E-12,-7.3743994990856709E-12,-7.5810315261243191E-12,-7.7934534204739816E-12,-8.0118274152790485E-12,-8.2363202894863898E-12,-8.4671034952195659E-12,-8.7043532887220972E-12,-8.9482508649697869E-12,-9.1989824960549078E-12,-9.4567396734479343E-12]
[null,null,null,null,"Closing RAB (real)",null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA206 = 0, 0,  AA207 / AA206)","v":1257.7846942471638},{"$f":"IF(AB206 = 0, 0,  AB207 / AB206)","v":3107.5758535089117},8030.1820740849125,21028.532309172522,37918.713937231369,34338.466089498113,31911.540680737246,28799.331124897595,24201.993793973208,20597.546238616,18073.989117895831,15643.540309817417,13110.134659948919,10550.963619719452,7991.7925794899893,5517.7441740378463,3167.3434628866262,1144.8750042431398,-3.6921017616027451E-12,-3.6921017616027443E-12,-3.6921017616027443E-12,-3.6921017616027443E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027443E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027427E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E208","v":"Closing RAB (real)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1257.7846942471638,3107.5758535089117,8030.1820740849125,21028.532309172522,37918.713937231369,34338.466089498113,31911.540680737246,28799.331124897595,24201.993793973208,20597.546238616,{"$f":"AK208","v":18073.989117895831},15643.540309817417,13110.134659948919,10550.963619719452,7991.7925794899893,5517.7441740378463,3167.3434628866262,1144.8750042431398,-3.6921017616027451E-12,-3.6921017616027443E-12,-3.6921017616027443E-12,-3.6921017616027443E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027443E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027427E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12]
[null,null,null,null,{"$f":"E$25","v":"WACC"},null,{"$f":"G$25","v":"%"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[null,null,null,null,"Return on RAB (2012 Prices)",null,{"$f":"G211","v":"£'000"},{"$f":"H211","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z211, AA211) * AA212","v":73.743152332099299},127.96921815398321,326.49998972367842,851.84738339582077,1728.0206140957073,1257.2749324650927,1152.750117802095,1056.3691694180461,844.54318338387793,713.85283690871279,616.20688966404248,537.26788306346384,458.17194626970013,377.02490068045756,295.46729960359488,215.2660748260588,138.39147553544643,68.712522135080775,18.242871893111325,-1.1766269540975233E-13,-1.176626954097523E-13,-1.176626954097523E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13]
[]
[null,null,null,null,{"$f":"E208","v":"Closing RAB (real)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1257.7846942471638,3107.5758535089117,8030.1820740849125,21028.532309172522,37918.713937231369,34338.466089498113,31911.540680737246,28799.331124897595,24201.993793973208,20597.546238616,{"$f":"AK208","v":18073.989117895831},15643.540309817417,13110.134659948919,10550.963619719452,7991.7925794899893,5517.7441740378463,3167.3434628866262,1144.8750042431398,-3.6921017616027451E-12,-3.6921017616027443E-12,-3.6921017616027443E-12,-3.6921017616027443E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027443E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027427E-12,-3.6921017616027435E-12,-3.6921017616027435E-12,-3.6921017616027435E-12]
[null,null,null,null,{"$f":"E$25","v":"WACC"},null,{"$f":"G$25","v":"%"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[null,null,null,null,"Return on RAB (2012 Prices, WACC adjusted cf)",null,{"$f":"G215","v":"£'000"},{"$f":"H215","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z215, AA215 / (1 + AA216) ) * AA216","v":69.659082644900707},{"$f":"AVERAGE(AA215, AB215 / (1 + AB216) ) * AB216","v":122.92401590194655},313.46285254850972,817.70720353714808,1666.4589370945041,1237.181554047512,1134.0768706886433,1039.517052117362,832.63276692675788,703.71626073300138,607.3122201063137,529.56929915588228,451.72011569168393,371.83250323566216,291.53433529202027,212.55065263497457,136.83274529087004,68.149100038208815,18.242871893111325,-1.1584571826493108E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13]
[]
[null,null,null,null,{"$f":"C_Time!E150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G150","v":"flag"},null,null,{"$f":"C_Time!J150","v":0},null,{"$f":"C_Time!L150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y150","v":28},null,{"$f":"C_Time!AA150","v":0},{"$f":"C_Time!AB150","v":0},{"$f":"C_Time!AC150","v":0},{"$f":"C_Time!AD150","v":0},{"$f":"C_Time!AE150","v":0},{"$f":"C_Time!AF150","v":0},{"$f":"C_Time!AG150","v":0},{"$f":"C_Time!AH150","v":0},{"$f":"C_Time!AI150","v":1},{"$f":"C_Time!AJ150","v":1},{"$f":"C_Time!AK150","v":1},{"$f":"C_Time!AL150","v":1},{"$f":"C_Time!AM150","v":1},{"$f":"C_Time!AN150","v":1},{"$f":"C_Time!AO150","v":1},{"$f":"C_Time!AP150","v":1},{"$f":"C_Time!AQ150","v":1},{"$f":"C_Time!AR150","v":1},{"$f":"C_Time!AS150","v":1},{"$f":"C_Time!AT150","v":1},{"$f":"C_Time!AU150","v":1},{"$f":"C_Time!AV150","v":1},{"$f":"C_Time!AW150","v":1},{"$f":"C_Time!AX150","v":1},{"$f":"C_Time!AY150","v":1},{"$f":"C_Time!AZ150","v":1},{"$f":"C_Time!BA150","v":1},{"$f":"C_Time!BB150","v":1},{"$f":"C_Time!BC150","v":1},{"$f":"C_Time!BD150","v":1},{"$f":"C_Time!BE150","v":1},{"$f":"C_Time!BF150","v":1},{"$f":"C_Time!BG150","v":1},{"$f":"C_Time!BH150","v":1},{"$f":"C_Time!BI150","v":1},{"$f":"C_Time!BJ150","v":1}]
[null,null,null,null,{"$f":"E213","v":"Return on RAB (2012 Prices)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,73.743152332099299,127.96921815398321,326.49998972367842,851.84738339582077,1728.0206140957073,1257.2749324650927,1152.750117802095,1056.3691694180461,844.54318338387793,713.85283690871279,{"$f":"AK213","v":616.20688966404248},537.26788306346384,458.17194626970013,377.02490068045756,295.46729960359488,215.2660748260588,138.39147553544643,68.712522135080775,18.242871893111325,-1.1766269540975233E-13,-1.176626954097523E-13,-1.176626954097523E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13,-1.1766269540975228E-13]
[null,null,null,null,{"$f":"E217","v":"Return on RAB (2012 Prices, WACC adjusted cf)"},null,{"$f":"G217","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,69.659082644900707,122.92401590194655,313.46285254850972,817.70720353714808,1666.4589370945041,1237.181554047512,1134.0768706886433,1039.517052117362,832.63276692675788,703.71626073300138,607.3122201063137,529.56929915588228,451.72011569168393,371.83250323566216,291.53433529202027,212.55065263497457,136.83274529087004,68.149100038208815,18.242871893111325,-1.1584571826493108E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13]
[null,null,null,null,{"$f":"E220 & \" - after Future Price Control adjust.\"","v":"Return on RAB (2012 Prices) - after Future Price Control adjust."},null,"£'000",{"$f":"H221","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA219 = 0, AA220, AA221)","v":73.743152332099299},{"$f":"IF(AB219 = 0, AB220, AB221)","v":127.96921815398321},326.49998972367842,851.84738339582077,1728.0206140957073,1257.2749324650927,1152.750117802095,1056.3691694180461,832.63276692675788,703.71626073300138,607.3122201063137,529.56929915588228,451.72011569168393,371.83250323566216,291.53433529202027,212.55065263497457,136.83274529087004,68.149100038208815,18.242871893111325,-1.1584571826493108E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13]
[]
[null,null,null,null,{"$f":"E222","v":"Return on RAB (2012 Prices) - after Future Price Control adjust."},null,{"$f":"G222","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,73.743152332099299,127.96921815398321,326.49998972367842,851.84738339582077,1728.0206140957073,1257.2749324650927,1152.750117802095,1056.3691694180461,832.63276692675788,703.71626073300138,607.3122201063137,529.56929915588228,451.72011569168393,371.83250323566216,291.53433529202027,212.55065263497457,136.83274529087004,68.149100038208815,18.242871893111325,-1.1584571826493108E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13]
[null,null,null,null,{"$f":"E$23","v":"Inflation index (end of year prices)"},null,{"$f":"G$23","v":"Index"},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.88219363574813803,0.90419769803656069,0.94143534190927569,0.96682464454976313,0.98815165876777256,1,1.0754908598510495,1.2200406228842249,1.2780355602572782,1.2925077410925863,1.305959995497366,1.3376873190313816,1.3774345095721632,1.4160304772656915,1.4557079110556828,1.4964971138205894,1.5384292375310793,1.5815363070417539,1.6258512445495164,1.6714078947372679,1.7182410506221346,1.7663864801279661,1.8158809534024014,1.8667622708993628,1.9190692922484276,1.9728419659331236,2.0281213598008163,2.0849496924274908,2.1433703653613776,2.2034279962700505,2.265168453016317,2.3286388886889156,2.3938877776147836,2.4609649523803925,2.5299216418904309,2.6008105104928956]
[null,null,null,null,"Nominal Adjustment",null,"£'000",{"$f":"H224","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA224 * AA225","v":65.055739667383463},{"$f":"AB224 * AB225","v":115.70947247437007},307.37862945888622,823.58704366231018,1707.5464362035782,1257.2749324650927,1239.7722153883738,1288.8132994524842,1064.1342847678068,909.5587145301331,793.12546423553681,708.3981360291599,622.21487602165541,526.52615701969148,424.38883822895383,318.08143820892207,210.50749600711757,107.78027600264781,29.660195971572438,-1.9362544807951512E-13,-1.9905086866161094E-13,-2.046283105238876E-13,-2.10362033330509E-13,-2.1625641610221044E-13,-2.2231596056069194E-13,-2.2854529456672128E-13,-2.3494917565457416E-13,-2.4153249466550972E-13,-2.4830027948305651E-13,-2.5525769887296182E-13,-2.6241006643073791E-13,-2.6976284463981822E-13,-2.773216490434241E-13,-2.8509225253332836E-13,-2.9308058975879058E-13,-3.0129276165903141E-13]
[]
[null,"RP2: Return Release"]
[]
[null,null,null,"Return on RAB"]
[null,null,null,null,{"$f":"E18","v":"Asset lives - 15"},{"$f":"F18","v":15},{"$f":"G18","v":"years"}]
[]
[null,null,null,null,{"$f":"E222","v":"Return on RAB (2012 Prices) - after Future Price Control adjust."},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,73.743152332099299,127.96921815398321,326.49998972367842,851.84738339582077,1728.0206140957073,1257.2749324650927,1152.750117802095,1056.3691694180461,832.63276692675788,703.71626073300138,{"$f":"AK222","v":607.3122201063137},529.56929915588228,451.72011569168393,371.83250323566216,291.53433529202027,212.55065263497457,136.83274529087004,68.149100038208815,18.242871893111325,-1.1584571826493108E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493105E-13,-1.1584571826493105E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13,-1.1584571826493103E-13]
[null,null,null,1,"RP2 year 1 PPT return",null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862},{"$f":"INDEX($AA$233:$BJ$233,, $D234) / $F$231","v":4.9162101554732862}]
[null,null,null,{"$f":"D234 + 1","v":2},"RP2 year 2 PPT return",null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471},{"$f":"INDEX($AA$233:$BJ$233,, $D235) / $F$231","v":8.5312812102655471}]
[null,null,null,{"$f":"D235 + 1","v":3},"RP2 year 3 PPT return",null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562},{"$f":"INDEX($AA$233:$BJ$233,, $D236) / $F$231","v":21.766665981578562}]
[null,null,null,{"$f":"D236 + 1","v":4},"RP2 year 4 PPT return",null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386},{"$f":"INDEX($AA$233:$BJ$233,, $D237) / $F$231","v":56.789825559721386}]
[null,null,null,{"$f":"D237 + 1","v":5},"RP2 year 5 PPT return",null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715},{"$f":"INDEX($AA$233:$BJ$233,, $D238) / $F$231","v":115.20137427304715}]
[]
[null,null,null,null,{"$f":"E143","v":"RP2 year 1 PPT depreciation - all flags"},null,{"$f":"G143","v":"flag"},null,null,{"$f":"J143","v":0},null,{"$f":"L143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y143","v":15},null,{"$f":"AA143","v":1},1,1,1,1,1,1,1,1,1,{"$f":"AK143","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E144","v":"RP2 year 2 PPT depreciation - all flags"},null,{"$f":"G144","v":"flag"},null,null,{"$f":"J144","v":0},null,{"$f":"L144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y144","v":15},null,{"$f":"AA144","v":0},1,1,1,1,1,1,1,1,1,{"$f":"AK144","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E145","v":"RP2 year 3 PPT depreciation - all flags"},null,{"$f":"G145","v":"flag"},null,null,{"$f":"J145","v":0},null,{"$f":"L145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y145","v":15},null,{"$f":"AA145","v":0},0,1,1,1,1,1,1,1,1,{"$f":"AK145","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E146","v":"RP2 year 4 PPT depreciation - all flags"},null,{"$f":"G146","v":"flag"},null,null,{"$f":"J146","v":0},null,{"$f":"L146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y146","v":15},null,{"$f":"AA146","v":0},0,0,1,1,1,1,1,1,1,{"$f":"AK146","v":1},1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E147","v":"RP2 year 5 PPT depreciation - all flags"},null,{"$f":"G147","v":"flag"},null,null,{"$f":"J147","v":0},null,{"$f":"L147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y147","v":15},null,{"$f":"AA147","v":0},0,0,0,1,1,1,1,1,1,{"$f":"AK147","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E234","v":"RP2 year 1 PPT return"},null,{"$f":"G234","v":"£'000"},"2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA234 * AA240","v":4.9162101554732862},{"$f":"AB234 * AB240","v":4.9162101554732862},4.9162101554732862,4.9162101554732862,4.9162101554732862,4.9162101554732862,4.9162101554732862,4.9162101554732862,4.9162101554732862,4.9162101554732862,4.9162101554732862,4.9162101554732862,4.9162101554732862,4.9162101554732862,4.9162101554732862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E235","v":"RP2 year 2 PPT return"},null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA235 * AA241","v":0},{"$f":"AB235 * AB241","v":8.5312812102655471},8.5312812102655471,8.5312812102655471,8.5312812102655471,8.5312812102655471,8.5312812102655471,8.5312812102655471,8.5312812102655471,8.5312812102655471,8.5312812102655471,8.5312812102655471,8.5312812102655471,8.5312812102655471,8.5312812102655471,8.5312812102655471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E236","v":"RP2 year 3 PPT return"},null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA236 * AA242","v":0},0,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,21.766665981578562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E237","v":"RP2 year 4 PPT return"},null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA237 * AA243","v":0},0,0,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,56.789825559721386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E238","v":"RP2 year 5 PPT return"},null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA238 * AA244","v":0},0,0,0,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,115.20137427304715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Dep",null,{"$f":"G250","v":"£'000"},{"$f":"H250","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA246:AA250)","v":4.9162101554732862},{"$f":"SUM(AB246:AB250)","v":13.447491365738834},35.214157347317396,92.00398290703879,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,202.28914702461265,193.7578658143471,171.99119983276853,115.20137427304715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E251","v":"Total Dep"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,4.9162101554732862,13.447491365738834,35.214157347317396,92.00398290703879,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,{"$f":"AK251","v":207.20535718008594},207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,202.28914702461265,193.7578658143471,171.99119983276853,115.20137427304715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP2 Dep (PPT only)",null,{"$f":"G254","v":"£'000"},{"$f":"H254","v":"2020 Prices"},null,{"$f":"SUM(Z255:BJ255)","v":-352.78719895565428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA253 * AA254 * SignSwitch","v":-4.9162101554732862},-13.447491365738834,-35.214157347317396,-92.00398290703879,-207.20535718008594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$19","v":"Asset lives - 5"},{"$f":"F$19","v":5},{"$f":"G$19","v":"years"}]
[null,null,null,null,{"$f":"E256","v":"RP2 Dep (PPT only) - constant"},{"$f":"F256","v":352.78719895565428},{"$f":"G256","v":"£'000"},{"$f":"H256","v":"2020 Prices"}]
[null,null,null,null,"RP2 Depreciation",null,{"$f":"G259","v":"£'000"},{"$f":"H259","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA$260 * $F$259) / $F$258","v":0},{"$f":"(AB$260 * $F$259) / $F$258","v":0},0,0,0,70.557439791130861,70.557439791130861,70.557439791130861,70.557439791130861,70.557439791130861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E255","v":"RP2 Dep (PPT only)"},null,null,null,null,{"$f":"J255","v":-352.78719895565428},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-4.9162101554732862,-13.447491365738834,-35.214157347317396,-92.00398290703879,-207.20535718008594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E261","v":"RP2 Depreciation"},null,{"$f":"G261","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,70.557439791130861,70.557439791130861,70.557439791130861,70.557439791130861,70.557439791130861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E266","v":"Total RP2 Depreciation (after PTT reallocation)"},null,{"$f":"G266","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,277.7627969712168,277.7627969712168,277.7627969712168,277.7627969712168,277.7627969712168,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,207.20535718008594,202.28914702461265,193.7578658143471,171.99119983276853,115.20137427304715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E268","v":"Total RP2 Depreciation (after PTT reallocation)"},null,{"$f":"G268","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA268 * AA269 * SignSwitch","v":0},0,0,0,0,-277.7627969712168,-298.73134934920643,-338.88189583082783,-354.99073184573768,-359.01056527282611,-270.60190732993516,-277.175978735169,-285.41180954807658,-293.40910081972515,-301.6304776601695,-302.7251246795617,-298.08276577041516,-272.01032702719704,-187.30029773564834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Opening Balance",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z278","v":0},{"$f":"AA278","v":65.055739667383463},182.38786105901369,497.27778393478178,1334.2757710689039,3071.2547610460606,2830.3175607300723,2745.2493176919038,2775.3386080916212,2552.2742938964575,2222.1650959025997,1974.6911972097612,1745.4888675217717,1511.9414044597165,1260.8971792079487,994.59727186192583,719.74094523126564,441.82545280619723,182.19515603392915,-7.673861546209082E-13,-7.8888845547542149E-13,-8.1099325474517714E-13,-8.3371743454631811E-13,-8.5707835003497956E-13,-8.8109384266195561E-13,-9.0578225379876556E-13,-9.3116243874552381E-13,-9.5725378113131326E-13,-9.8407620771806082E-13,-1.0116502036192189E-12,-1.0399968279448767E-12,-1.0691377298852529E-12,-1.0990951652448479E-12,-1.1298920134398881E-12,-1.1615517949720403E-12,-1.1940986893917435E-12]
[null,null,null,null,{"$f":"E290","v":"Additions"},null,{"$f":"G290","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,65.055739667383463,115.70947247437007,307.37862945888622,823.58704366231018,1707.5464362035782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E270","v":"Total RP2 Depreciation (after PTT reallocation)"},null,{"$f":"G270","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-277.7627969712168,-298.73134934920643,-338.88189583082783,-354.99073184573768,-359.01056527282611,-270.60190732993516,-277.175978735169,-285.41180954807658,-293.40910081972515,-301.6304776601695,-302.7251246795617,-298.08276577041516,-272.01032702719704,-187.30029773564834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA274:AA277)","v":65.055739667383463},{"$f":"SUM(AB274:AB277)","v":182.38786105901369},497.27778393478178,1334.2757710689039,3071.2547610460606,2830.3175607300723,2745.2493176919038,2775.3386080916212,2552.2742938964575,2222.1650959025997,1974.6911972097612,1745.4888675217717,1511.9414044597165,1260.8971792079487,994.59727186192583,719.74094523126564,441.82545280619723,182.19515603392915,-7.673861546209082E-13,-7.8888845547542149E-13,-8.1099325474517714E-13,-8.3371743454631811E-13,-8.5707835003497956E-13,-8.8109384266195561E-13,-9.0578225379876556E-13,-9.3116243874552381E-13,-9.5725378113131326E-13,-9.8407620771806082E-13,-1.0116502036192189E-12,-1.0399968279448767E-12,-1.0691377298852529E-12,-1.0990951652448479E-12,-1.1298920134398881E-12,-1.1615517949720403E-12,-1.1940986893917435E-12,-1.2275575537648767E-12]
[null,"RP2: Return - inflation, additions"]
[]
[null,null,null,null,{"$f":"E274","v":"Opening Balance"},null,{"$f":"G274","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,65.055739667383463,182.38786105901369,497.27778393478178,1334.2757710689039,3071.2547610460606,2830.3175607300723,2745.2493176919038,2775.3386080916212,2552.2742938964575,2222.1650959025997,1974.6911972097612,1745.4888675217717,1511.9414044597165,1260.8971792079487,994.59727186192583,719.74094523126564,441.82545280619723,182.19515603392915,-7.673861546209082E-13,-7.8888845547542149E-13,-8.1099325474517714E-13,-8.3371743454631811E-13,-8.5707835003497956E-13,-8.8109384266195561E-13,-9.0578225379876556E-13,-9.3116243874552381E-13,-9.5725378113131326E-13,-9.8407620771806082E-13,-1.0116502036192189E-12,-1.0399968279448767E-12,-1.0691377298852529E-12,-1.0990951652448479E-12,-1.1298920134398881E-12,-1.1615517949720403E-12,-1.1940986893917435E-12]
[null,null,null,null,{"$f":"E68","v":"Inflation index (end of year prices) - yoy % change"},null,{"$f":"G68","v":"% (YoY)"},null,null,{"$f":"J68","v":0},null,{"$f":"L68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y68","v":0},null,{"$f":"AA68","v":1.2038834951456181E-2},2.4942440521872816E-2,4.1183077499064052E-2,2.6968716289104602E-2,2.2058823529411704E-2,1.1990407673860866E-2,7.549085985104953E-2,0.13440352533836952,4.7535251109877739E-2,1.1323770077567125E-2,{"$f":"AK68","v":1.0407871440219159E-2},2.4294253762292699E-2,2.9713364233401336E-2,2.8020183482637167E-2,2.8020183482637358E-2,2.8020183482637104E-2,2.8020183482637209E-2,2.8020183482637243E-2,2.8020183482637271E-2,2.8020183482637247E-2,2.802018348263725E-2,2.8020183482637157E-2,2.8020183482637229E-2,2.8020183482637136E-2,2.8020183482637313E-2,2.8020183482637361E-2,2.8020183482637174E-2,2.8020183482637198E-2,2.8020183482637424E-2,2.8020183482637177E-2,2.8020183482637219E-2,2.8020183482637163E-2,2.8020183482637285E-2,2.802018348263724E-2,2.8020183482637323E-2,2.8020183482637219E-2]
[]
[null,null,null,"Additions"]
[null,null,null,null,"Additions",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA288 * AA289","v":65.055739667383463},{"$f":"AB288 * AB289","v":115.70947247437007},307.37862945888622,823.58704366231018,1707.5464362035782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"E297","v":"Closing RAB (real)"}]
[null,null,null,null,{"$f":"E278","v":"Closing balance"},null,{"$f":"G278","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,65.055739667383463,182.38786105901369,497.27778393478178,1334.2757710689039,3071.2547610460606,2830.3175607300723,2745.2493176919038,2775.3386080916212,2552.2742938964575,2222.1650959025997,1974.6911972097612,1745.4888675217717,1511.9414044597165,1260.8971792079487,994.59727186192583,719.74094523126564,441.82545280619723,182.19515603392915,-7.673861546209082E-13,-7.8888845547542149E-13,-8.1099325474517714E-13,-8.3371743454631811E-13,-8.5707835003497956E-13,-8.8109384266195561E-13,-9.0578225379876556E-13,-9.3116243874552381E-13,-9.5725378113131326E-13,-9.8407620771806082E-13,-1.0116502036192189E-12,-1.0399968279448767E-12,-1.0691377298852529E-12,-1.0990951652448479E-12,-1.1298920134398881E-12,-1.1615517949720403E-12,-1.1940986893917435E-12,-1.2275575537648767E-12]
[null,null,null,null,"Closing RAB (real)",null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA295 = 0, 0,  AA296 / AA295)","v":73.761990468317421},203.25216335528495,534.99527802164789,1389.0446522311584,3117.4263830019991,2830.3175607300723,2638.5146242745386,2390.5016213721588,2018.9885352943122,1729.7934405762483,1522.3478377539361,1322.7833066441397,1114.5638197990959,904.16566830502336,693.76751681095084,488.36132857084453,291.61787869302862,116.97649388263648,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881797E-13,-4.7926320943881797E-13,-4.7926320943881787E-13]
[null,null,null,null,{"$f":"E297","v":"Closing RAB (real)"},null,{"$f":"G297","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,73.761990468317421,203.25216335528495,534.99527802164789,1389.0446522311584,3117.4263830019991,2830.3175607300723,2638.5146242745386,2390.5016213721588,2018.9885352943122,1729.7934405762483,1522.3478377539361,1322.7833066441397,1114.5638197990959,904.16566830502336,693.76751681095084,488.36132857084453,291.61787869302862,116.97649388263648,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881797E-13,-4.7926320943881797E-13,-4.7926320943881787E-13]
[null,null,null,null,{"$f":"E299 & \" (average)\"","v":"Closing RAB (real) (average)"},null,{"$f":"G299","v":"£'000"},{"$f":"H299","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AA299, Z299)","v":73.761990468317421},138.50707691180119,369.12372068846639,962.01996512640312,2253.2355176165788,2973.8719718660359,2734.4160925023052,2514.5081228233485,2204.7450783332356,1874.3909879352802,1626.0706391650922,1422.5655721990379,1218.6735632216178,1009.3647440520597,798.96659255798704,591.06442269089769,389.98960363193657,204.29718628783255,58.488246941317996,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881797E-13,-4.7926320943881797E-13]
[null,null,null,null,{"$f":"E297","v":"Closing RAB (real)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,73.761990468317421,203.25216335528495,534.99527802164789,1389.0446522311584,3117.4263830019991,2830.3175607300723,2638.5146242745386,2390.5016213721588,2018.9885352943122,1729.7934405762483,{"$f":"AK297","v":1522.3478377539361},1322.7833066441397,1114.5638197990959,904.16566830502336,693.76751681095084,488.36132857084453,291.61787869302862,116.97649388263648,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881797E-13,-4.7926320943881797E-13,-4.7926320943881787E-13]
[null,null,null,null,{"$f":"E$25","v":"WACC"},null,{"$f":"G$25","v":"%"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[null,null,null,null,{"$f":"E297","v":"Closing RAB (real)"},null,{"$f":"G297","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,73.761990468317421,203.25216335528495,534.99527802164789,1389.0446522311584,3117.4263830019991,2830.3175607300723,2638.5146242745386,2390.5016213721588,2018.9885352943122,1729.7934405762483,1522.3478377539361,1322.7833066441397,1114.5638197990959,904.16566830502336,693.76751681095084,488.36132857084453,291.61787869302862,116.97649388263648,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881787E-13,-4.7926320943881777E-13,-4.7926320943881777E-13,-4.7926320943881797E-13,-4.7926320943881797E-13,-4.7926320943881787E-13]
[null,null,null,null,{"$f":"E$25","v":"WACC"},null,{"$f":"G$25","v":"%"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[]
[null,null,null,null,{"$f":"C_Time!E142","v":"Next Price Control Period flag"},null,{"$f":"C_Time!G142","v":"flag"},null,null,{"$f":"C_Time!J142","v":0},null,{"$f":"C_Time!L142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y142","v":5},null,{"$f":"C_Time!AA142","v":0},{"$f":"C_Time!AB142","v":0},{"$f":"C_Time!AC142","v":0},{"$f":"C_Time!AD142","v":0},{"$f":"C_Time!AE142","v":0},{"$f":"C_Time!AF142","v":0},{"$f":"C_Time!AG142","v":0},{"$f":"C_Time!AH142","v":0},{"$f":"C_Time!AI142","v":1},{"$f":"C_Time!AJ142","v":1},{"$f":"C_Time!AK142","v":1},{"$f":"C_Time!AL142","v":1},{"$f":"C_Time!AM142","v":1},{"$f":"C_Time!AN142","v":0},{"$f":"C_Time!AO142","v":0},{"$f":"C_Time!AP142","v":0},{"$f":"C_Time!AQ142","v":0},{"$f":"C_Time!AR142","v":0},{"$f":"C_Time!AS142","v":0},{"$f":"C_Time!AT142","v":0},{"$f":"C_Time!AU142","v":0},{"$f":"C_Time!AV142","v":0},{"$f":"C_Time!AW142","v":0},{"$f":"C_Time!AX142","v":0},{"$f":"C_Time!AY142","v":0},{"$f":"C_Time!AZ142","v":0},{"$f":"C_Time!BA142","v":0},{"$f":"C_Time!BB142","v":0},{"$f":"C_Time!BC142","v":0},{"$f":"C_Time!BD142","v":0},{"$f":"C_Time!BE142","v":0},{"$f":"C_Time!BF142","v":0},{"$f":"C_Time!BG142","v":0},{"$f":"C_Time!BH142","v":0},{"$f":"C_Time!BI142","v":0},{"$f":"C_Time!BJ142","v":0}]
[null,null,null,null,{"$f":"E308","v":"Return on RAB (2012 Prices, WACC adjusted cf)"},null,{"$f":"G308","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,4.0851129876089978,7.7906024115179493,20.772925513200146,54.14750836702629,127.04463446734337,101.83456575606243,93.613735899162648,86.106064987962171,69.268890484959911,58.88323637402943,51.071664671913517,44.684421838555771,38.289106967863056,31.722237263432088,25.120651891401621,18.59615368033289,12.284971502198907,6.4531303647074667,1.8639477536825113,-1.5037665351697784E-14,-1.5037665351697784E-14,-1.5037665351697784E-14,-1.5037665351697781E-14,-1.5037665351697781E-14,-1.5037665351697781E-14,-1.5037665351697781E-14,-1.5037665351697781E-14,-1.5037665351697781E-14,-1.5037665351697784E-14,-1.5037665351697784E-14,-1.5037665351697784E-14,-1.5037665351697784E-14,-1.5037665351697781E-14,-1.5037665351697787E-14,-1.5037665351697787E-14,-1.5037665351697787E-14]
[null,null,null,null,{"$f":"E311 & \" - after Future Price Control adjust.\"","v":"Return on RAB (2012 Prices) - after Future Price Control adjust."},null,{"$f":"G312","v":"£'000"},{"$f":"H312","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA310 = 0, AA311, AA312)","v":4.3246206797576905},8.1205857556520993,21.641499446304962,56.402645984891038,132.10582922155055,103.49074462093805,95.157680019080217,87.504882674252514,69.268890484959911,58.88323637402943,51.071664671913517,44.684421838555771,38.289106967863056,32.167200176298586,25.462072524758614,18.836488706213263,12.428484074392063,6.510697471355634,1.8639477536825109,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842852E-14,-1.5273522961842856E-14,-1.5273522961842856E-14]
[null,null,null,null,{"$f":"E313","v":"Return on RAB (2012 Prices) - after Future Price Control adjust."},null,{"$f":"G313","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,4.3246206797576905,8.1205857556520993,21.641499446304962,56.402645984891038,132.10582922155055,103.49074462093805,95.157680019080217,87.504882674252514,69.268890484959911,58.88323637402943,51.071664671913517,44.684421838555771,38.289106967863056,32.167200176298586,25.462072524758614,18.836488706213263,12.428484074392063,6.510697471355634,1.8639477536825109,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842849E-14,-1.5273522961842852E-14,-1.5273522961842856E-14,-1.5273522961842856E-14]
[null,null,null,null,{"$f":"E$23","v":"Inflation index (end of year prices)"},null,{"$f":"G$23","v":"Index"},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.88219363574813803,0.90419769803656069,0.94143534190927569,0.96682464454976313,0.98815165876777256,1,1.0754908598510495,1.2200406228842249,1.2780355602572782,1.2925077410925863,1.305959995497366,1.3376873190313816,1.3774345095721632,1.4160304772656915,1.4557079110556828,1.4964971138205894,1.5384292375310793,1.5815363070417539,1.6258512445495164,1.6714078947372679,1.7182410506221346,1.7663864801279661,1.8158809534024014,1.8667622708993628,1.9190692922484276,1.9728419659331236,2.0281213598008163,2.0849496924274908,2.1433703653613776,2.2034279962700505,2.265168453016317,2.3286388886889156,2.3938877776147836,2.4609649523803925,2.5299216418904309,2.6008105104928956]
[]
["RP3"]
[]
[null,null,null,null,"Opening Balance",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z327","v":0},0,0,0,0,0,-154.48939094968227,-3637.1138963296935,-8140.9247909878295,-7785.4128921106176,-7122.6724967899918,-6438.0884584511596,-5817.3486786492476,-5189.9616527270036,-4705.4720089890943,-4189.7565896912001,-3641.4458785967654,-3059.1181275912518,-2441.2975048377384,-1786.4521801633439,-1092.9923456127854,-376.96483660007095,-3.694822225952521E-12,-3.7983518226594368E-12,-3.9047823376619634E-12,-4.014195055223013E-12,-4.1266735372054573E-12,-4.2423036868908973E-12,-4.3611738145866482E-12,-4.4833747050710396E-12,-4.6089996869285447E-12,-4.7381447038276997E-12,-4.8709083877962371E-12,-5.0073921345494045E-12,-5.1477001809289932E-12,-5.2919396845122293E-12]
[null,null,null,null,{"$f":"E407","v":"Inflation"},null,"£'000","Nominal",null,0,null,{"$f":"L407","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA407","v":0},0,0,0,0,0,-11.662536960656464,-488.84092972388385,-386.98090420623544,-88.160225549187544,-74.131859657375045,-156.40855475370029,-172.85300016140107,-145.42367777726147,-131.84818906428865,-117.39774839073533,-102.03398166037442,-85.717051230168565,-68.405604021257986,-50.056717871134225,-30.625846069188313,-10.562623888036322,-1.0352959670691575E-13,-1.0643051500252661E-13,-1.0941271756104966E-13,-1.1247848198244444E-13,-1.1563014968544028E-13,-1.188701276957512E-13,-1.2220089048439165E-13,-1.2562498185750486E-13,-1.2914501689915532E-13,-1.3276368396853768E-13,-1.3648374675316752E-13,-1.4030804637958886E-13,-1.4423950358323573E-13,-1.4828112093908198E-13]
[null,null,null,null,{"$f":"E395","v":"Total RP3 Depreciation (after PTT reallocation)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,742.49280308344817,750.90062086981345,{"$f":"AK395","v":758.71589799620722},777.14833455561291,800.24002608364503,629.91332151517054,647.56360836218323,665.70845948517012,684.36173266588833,703.53767398368211,723.25092869565265,743.51655242169272,746.65335508190276,387.5274604881036,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RP3: Depreciation"]
[null,null,null,null,{"$f":"E18","v":"Asset lives - 15"},{"$f":"F18","v":15},{"$f":"G18","v":"years"}]
[null,null,null,null,{"$f":"E27","v":"RP3 pension pass-through UKATS"},null,"£'000 ","CPI 2020",null,"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-6672.6669901714886,null,0,0,0,0,0,-154.48939094968227,-3227.3281884516127,-3290.849410770194,0,0,{"$f":"AK27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 year 2 PPT depreciation - start year","2021-12-31","year"]
[null,null,null,null,"RP3 year 3 PPT depreciation - start year","2022-12-31","year"]
[null,null,null,null,"RP3 year 5 PPT depreciation - start year","2024-12-31","year"]
[]
[null,null,null,null,{"$f":"E360 & \" - flags\"","v":"RP3 year 2 PPT depreciation - flags"},null,"flags",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA341:BJ341)","v":1},null,{"$f":"IF(AA$10 = $F335, 1, 0)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E361 & \" - flags\"","v":"RP3 year 3 PPT depreciation - flags"},null,"flags",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA342:BJ342)","v":1},null,{"$f":"IF(AA$10 = $F336, 1, 0)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E363 & \" - flags\"","v":"RP3 year 5 PPT depreciation - flags"},null,"flags",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA344:BJ344)","v":1},null,{"$f":"IF(AA$10 = $F338, 1, 0)","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E360 & \" - flags\"","v":"RP3 year 2 PPT depreciation - flags"},null,"flags",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA347:BJ347)","v":30},null,{"$f":"IF(SUM($AA341:AA341) = 1,1,0)","v":0},{"$f":"IF(SUM($AA341:AB341) = 1,1,0)","v":0},{"$f":"IF(SUM($AA341:AC341) = 1,1,0)","v":0},{"$f":"IF(SUM($AA341:AD341) = 1,1,0)","v":0},{"$f":"IF(SUM($AA341:AE341) = 1,1,0)","v":0},{"$f":"IF(SUM($AA341:AF341) = 1,1,0)","v":0},{"$f":"IF(SUM($AA341:AG341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AH341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AI341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AJ341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AK341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AL341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AM341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AN341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AO341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AP341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AQ341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AR341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AS341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AT341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AU341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AV341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AW341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AX341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AY341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:AZ341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:BA341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:BB341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:BC341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:BD341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:BE341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:BF341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:BG341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:BH341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:BI341) = 1,1,0)","v":1},{"$f":"IF(SUM($AA341:BJ341) = 1,1,0)","v":1}]
[null,null,null,null,{"$f":"E361 & \" - flags\"","v":"RP3 year 3 PPT depreciation - flags"},null,"flags",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA348:BJ348)","v":29},null,{"$f":"IF(SUM($AA342:AA342) = 1,1,0)","v":0},{"$f":"IF(SUM($AA342:AB342) = 1,1,0)","v":0},{"$f":"IF(SUM($AA342:AC342) = 1,1,0)","v":0},{"$f":"IF(SUM($AA342:AD342) = 1,1,0)","v":0},{"$f":"IF(SUM($AA342:AE342) = 1,1,0)","v":0},{"$f":"IF(SUM($AA342:AF342) = 1,1,0)","v":0},{"$f":"IF(SUM($AA342:AG342) = 1,1,0)","v":0},{"$f":"IF(SUM($AA342:AH342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AI342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AJ342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AK342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AL342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AM342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AN342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AO342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AP342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AQ342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AR342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AS342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AT342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AU342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AV342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AW342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AX342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AY342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:AZ342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:BA342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:BB342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:BC342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:BD342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:BE342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:BF342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:BG342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:BH342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:BI342) = 1,1,0)","v":1},{"$f":"IF(SUM($AA342:BJ342) = 1,1,0)","v":1}]
[]
[null,null,null,null,{"$f":"E359 & \" - all flags\"","v":"RP3 year 1 PPT depreciation - all flags"},null,"flags",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA352:BJ352)","v":15},null,{"$f":"IF(SUM($AA346:AA346) <= $F$331, 1, 0) * AA346","v":0},{"$f":"IF(SUM($AA346:AB346) <= $F$331, 1, 0) * AB346","v":0},{"$f":"IF(SUM($AA346:AC346) <= $F$331, 1, 0) * AC346","v":0},{"$f":"IF(SUM($AA346:AD346) <= $F$331, 1, 0) * AD346","v":0},{"$f":"IF(SUM($AA346:AE346) <= $F$331, 1, 0) * AE346","v":0},{"$f":"IF(SUM($AA346:AF346) <= $F$331, 1, 0) * AF346","v":1},{"$f":"IF(SUM($AA346:AG346) <= $F$331, 1, 0) * AG346","v":1},{"$f":"IF(SUM($AA346:AH346) <= $F$331, 1, 0) * AH346","v":1},{"$f":"IF(SUM($AA346:AI346) <= $F$331, 1, 0) * AI346","v":1},{"$f":"IF(SUM($AA346:AJ346) <= $F$331, 1, 0) * AJ346","v":1},{"$f":"IF(SUM($AA346:AK346) <= $F$331, 1, 0) * AK346","v":1},{"$f":"IF(SUM($AA346:AL346) <= $F$331, 1, 0) * AL346","v":1},{"$f":"IF(SUM($AA346:AM346) <= $F$331, 1, 0) * AM346","v":1},{"$f":"IF(SUM($AA346:AN346) <= $F$331, 1, 0) * AN346","v":1},{"$f":"IF(SUM($AA346:AO346) <= $F$331, 1, 0) * AO346","v":1},{"$f":"IF(SUM($AA346:AP346) <= $F$331, 1, 0) * AP346","v":1},{"$f":"IF(SUM($AA346:AQ346) <= $F$331, 1, 0) * AQ346","v":1},{"$f":"IF(SUM($AA346:AR346) <= $F$331, 1, 0) * AR346","v":1},{"$f":"IF(SUM($AA346:AS346) <= $F$331, 1, 0) * AS346","v":1},{"$f":"IF(SUM($AA346:AT346) <= $F$331, 1, 0) * AT346","v":1},{"$f":"IF(SUM($AA346:AU346) <= $F$331, 1, 0) * AU346","v":0},{"$f":"IF(SUM($AA346:AV346) <= $F$331, 1, 0) * AV346","v":0},{"$f":"IF(SUM($AA346:AW346) <= $F$331, 1, 0) * AW346","v":0},{"$f":"IF(SUM($AA346:AX346) <= $F$331, 1, 0) * AX346","v":0},{"$f":"IF(SUM($AA346:AY346) <= $F$331, 1, 0) * AY346","v":0},{"$f":"IF(SUM($AA346:AZ346) <= $F$331, 1, 0) * AZ346","v":0},{"$f":"IF(SUM($AA346:BA346) <= $F$331, 1, 0) * BA346","v":0},{"$f":"IF(SUM($AA346:BB346) <= $F$331, 1, 0) * BB346","v":0},{"$f":"IF(SUM($AA346:BC346) <= $F$331, 1, 0) * BC346","v":0},{"$f":"IF(SUM($AA346:BD346) <= $F$331, 1, 0) * BD346","v":0},{"$f":"IF(SUM($AA346:BE346) <= $F$331, 1, 0) * BE346","v":0},{"$f":"IF(SUM($AA346:BF346) <= $F$331, 1, 0) * BF346","v":0},{"$f":"IF(SUM($AA346:BG346) <= $F$331, 1, 0) * BG346","v":0},{"$f":"IF(SUM($AA346:BH346) <= $F$331, 1, 0) * BH346","v":0},{"$f":"IF(SUM($AA346:BI346) <= $F$331, 1, 0) * BI346","v":0},{"$f":"IF(SUM($AA346:BJ346) <= $F$331, 1, 0) * BJ346","v":0}]
[null,null,null,null,{"$f":"E361 & \" - all flags\"","v":"RP3 year 3 PPT depreciation - all flags"},null,"flags",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA354:BJ354)","v":15},null,{"$f":"IF(SUM($AA348:AA348) <= $F$331, 1, 0) * AA348","v":0},{"$f":"IF(SUM($AA348:AB348) <= $F$331, 1, 0) * AB348","v":0},{"$f":"IF(SUM($AA348:AC348) <= $F$331, 1, 0) * AC348","v":0},{"$f":"IF(SUM($AA348:AD348) <= $F$331, 1, 0) * AD348","v":0},{"$f":"IF(SUM($AA348:AE348) <= $F$331, 1, 0) * AE348","v":0},{"$f":"IF(SUM($AA348:AF348) <= $F$331, 1, 0) * AF348","v":0},{"$f":"IF(SUM($AA348:AG348) <= $F$331, 1, 0) * AG348","v":0},{"$f":"IF(SUM($AA348:AH348) <= $F$331, 1, 0) * AH348","v":1},{"$f":"IF(SUM($AA348:AI348) <= $F$331, 1, 0) * AI348","v":1},{"$f":"IF(SUM($AA348:AJ348) <= $F$331, 1, 0) * AJ348","v":1},{"$f":"IF(SUM($AA348:AK348) <= $F$331, 1, 0) * AK348","v":1},{"$f":"IF(SUM($AA348:AL348) <= $F$331, 1, 0) * AL348","v":1},{"$f":"IF(SUM($AA348:AM348) <= $F$331, 1, 0) * AM348","v":1},{"$f":"IF(SUM($AA348:AN348) <= $F$331, 1, 0) * AN348","v":1},{"$f":"IF(SUM($AA348:AO348) <= $F$331, 1, 0) * AO348","v":1},{"$f":"IF(SUM($AA348:AP348) <= $F$331, 1, 0) * AP348","v":1},{"$f":"IF(SUM($AA348:AQ348) <= $F$331, 1, 0) * AQ348","v":1},{"$f":"IF(SUM($AA348:AR348) <= $F$331, 1, 0) * AR348","v":1},{"$f":"IF(SUM($AA348:AS348) <= $F$331, 1, 0) * AS348","v":1},{"$f":"IF(SUM($AA348:AT348) <= $F$331, 1, 0) * AT348","v":1},{"$f":"IF(SUM($AA348:AU348) <= $F$331, 1, 0) * AU348","v":1},{"$f":"IF(SUM($AA348:AV348) <= $F$331, 1, 0) * AV348","v":1},{"$f":"IF(SUM($AA348:AW348) <= $F$331, 1, 0) * AW348","v":0},{"$f":"IF(SUM($AA348:AX348) <= $F$331, 1, 0) * AX348","v":0},{"$f":"IF(SUM($AA348:AY348) <= $F$331, 1, 0) * AY348","v":0},{"$f":"IF(SUM($AA348:AZ348) <= $F$331, 1, 0) * AZ348","v":0},{"$f":"IF(SUM($AA348:BA348) <= $F$331, 1, 0) * BA348","v":0},{"$f":"IF(SUM($AA348:BB348) <= $F$331, 1, 0) * BB348","v":0},{"$f":"IF(SUM($AA348:BC348) <= $F$331, 1, 0) * BC348","v":0},{"$f":"IF(SUM($AA348:BD348) <= $F$331, 1, 0) * BD348","v":0},{"$f":"IF(SUM($AA348:BE348) <= $F$331, 1, 0) * BE348","v":0},{"$f":"IF(SUM($AA348:BF348) <= $F$331, 1, 0) * BF348","v":0},{"$f":"IF(SUM($AA348:BG348) <= $F$331, 1, 0) * BG348","v":0},{"$f":"IF(SUM($AA348:BH348) <= $F$331, 1, 0) * BH348","v":0},{"$f":"IF(SUM($AA348:BI348) <= $F$331, 1, 0) * BI348","v":0},{"$f":"IF(SUM($AA348:BJ348) <= $F$331, 1, 0) * BJ348","v":0}]
[null,null,null,null,{"$f":"E362 & \" - all flags\"","v":"RP3 year 4 PPT depreciation - all flags"},null,"flags",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA355:BJ355)","v":15},null,{"$f":"IF(SUM($AA349:AA349) <= $F$331, 1, 0) * AA349","v":0},{"$f":"IF(SUM($AA349:AB349) <= $F$331, 1, 0) * AB349","v":0},{"$f":"IF(SUM($AA349:AC349) <= $F$331, 1, 0) * AC349","v":0},{"$f":"IF(SUM($AA349:AD349) <= $F$331, 1, 0) * AD349","v":0},{"$f":"IF(SUM($AA349:AE349) <= $F$331, 1, 0) * AE349","v":0},{"$f":"IF(SUM($AA349:AF349) <= $F$331, 1, 0) * AF349","v":0},{"$f":"IF(SUM($AA349:AG349) <= $F$331, 1, 0) * AG349","v":0},{"$f":"IF(SUM($AA349:AH349) <= $F$331, 1, 0) * AH349","v":0},{"$f":"IF(SUM($AA349:AI349) <= $F$331, 1, 0) * AI349","v":1},{"$f":"IF(SUM($AA349:AJ349) <= $F$331, 1, 0) * AJ349","v":1},{"$f":"IF(SUM($AA349:AK349) <= $F$331, 1, 0) * AK349","v":1},{"$f":"IF(SUM($AA349:AL349) <= $F$331, 1, 0) * AL349","v":1},{"$f":"IF(SUM($AA349:AM349) <= $F$331, 1, 0) * AM349","v":1},{"$f":"IF(SUM($AA349:AN349) <= $F$331, 1, 0) * AN349","v":1},{"$f":"IF(SUM($AA349:AO349) <= $F$331, 1, 0) * AO349","v":1},{"$f":"IF(SUM($AA349:AP349) <= $F$331, 1, 0) * AP349","v":1},{"$f":"IF(SUM($AA349:AQ349) <= $F$331, 1, 0) * AQ349","v":1},{"$f":"IF(SUM($AA349:AR349) <= $F$331, 1, 0) * AR349","v":1},{"$f":"IF(SUM($AA349:AS349) <= $F$331, 1, 0) * AS349","v":1},{"$f":"IF(SUM($AA349:AT349) <= $F$331, 1, 0) * AT349","v":1},{"$f":"IF(SUM($AA349:AU349) <= $F$331, 1, 0) * AU349","v":1},{"$f":"IF(SUM($AA349:AV349) <= $F$331, 1, 0) * AV349","v":1},{"$f":"IF(SUM($AA349:AW349) <= $F$331, 1, 0) * AW349","v":1},{"$f":"IF(SUM($AA349:AX349) <= $F$331, 1, 0) * AX349","v":0},{"$f":"IF(SUM($AA349:AY349) <= $F$331, 1, 0) * AY349","v":0},{"$f":"IF(SUM($AA349:AZ349) <= $F$331, 1, 0) * AZ349","v":0},{"$f":"IF(SUM($AA349:BA349) <= $F$331, 1, 0) * BA349","v":0},{"$f":"IF(SUM($AA349:BB349) <= $F$331, 1, 0) * BB349","v":0},{"$f":"IF(SUM($AA349:BC349) <= $F$331, 1, 0) * BC349","v":0},{"$f":"IF(SUM($AA349:BD349) <= $F$331, 1, 0) * BD349","v":0},{"$f":"IF(SUM($AA349:BE349) <= $F$331, 1, 0) * BE349","v":0},{"$f":"IF(SUM($AA349:BF349) <= $F$331, 1, 0) * BF349","v":0},{"$f":"IF(SUM($AA349:BG349) <= $F$331, 1, 0) * BG349","v":0},{"$f":"IF(SUM($AA349:BH349) <= $F$331, 1, 0) * BH349","v":0},{"$f":"IF(SUM($AA349:BI349) <= $F$331, 1, 0) * BI349","v":0},{"$f":"IF(SUM($AA349:BJ349) <= $F$331, 1, 0) * BJ349","v":0}]
[]
[]
[null,null,null,{"$f":"D359 + 1","v":7},"RP3 year 2 PPT depreciation",null,{"$f":"G$332","v":"£'000 "},{"$f":"H$332","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084},{"$f":"INDEX($AA$332:$BJ$332,, $D360) / $F$331","v":-215.15521256344084}]
[null,null,null,{"$f":"D360 + 1","v":8},"RP3 year 3 PPT depreciation",null,"£'000 ","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293},{"$f":"INDEX($AA$332:$BJ$332,, $D361) / $F$331","v":-219.38996071801293}]
[null,null,null,{"$f":"D362 + 1","v":10},"RP3 year 5 PPT depreciation",null,"£'000 ","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0},{"$f":"INDEX($AA$332:$BJ$332,, $D363) / $F$331","v":0}]
[]
[null,null,null,null,{"$f":"E361 & \" - profiled\"","v":"RP3 year 3 PPT depreciation - profiled"},null,"£'000 ","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA354 * AA361","v":0},0,0,0,0,0,0,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,-219.38996071801293,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E362 & \" - profiled\"","v":"RP3 year 4 PPT depreciation - profiled"},null,"£'000 ","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA355 * AA362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total RP3 Depreciation",null,"£'000 ","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA365:AA369)","v":0},0,0,0,0,-10.299292729978818,-225.45450529341966,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-434.5451732814538,-219.38996071801293,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E48","v":"RP3 PPT end flag"},{"$f":"F48","v":"2022-12-31"},{"$f":"G48","v":"date"}]
[null,null,null,null,{"$f":"E19","v":"Asset lives - 5"},{"$f":"F19","v":5},{"$f":"G19","v":"years"}]
[null,null,null,null,{"$f":"E375 & \"inverted\"","v":"RP3 PPT end flag - flaginverted"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA375 = 1, 0, IF(SUM($Z$376:Z376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AB375 = 1, 0, IF(SUM($Z$376:AA376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AC375 = 1, 0, IF(SUM($Z$376:AB376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AD375 = 1, 0, IF(SUM($Z$376:AC376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AE375 = 1, 0, IF(SUM($Z$376:AD376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AF375 = 1, 0, IF(SUM($Z$376:AE376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AG375 = 1, 0, IF(SUM($Z$376:AF376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AH375 = 1, 0, IF(SUM($Z$376:AG376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AI375 = 1, 0, IF(SUM($Z$376:AH376) < $F$374, 1, 0) )","v":1},{"$f":"IF(AJ375 = 1, 0, IF(SUM($Z$376:AI376) < $F$374, 1, 0) )","v":1},{"$f":"IF(AK375 = 1, 0, IF(SUM($Z$376:AJ376) < $F$374, 1, 0) )","v":1},{"$f":"IF(AL375 = 1, 0, IF(SUM($Z$376:AK376) < $F$374, 1, 0) )","v":1},{"$f":"IF(AM375 = 1, 0, IF(SUM($Z$376:AL376) < $F$374, 1, 0) )","v":1},{"$f":"IF(AN375 = 1, 0, IF(SUM($Z$376:AM376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AO375 = 1, 0, IF(SUM($Z$376:AN376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AP375 = 1, 0, IF(SUM($Z$376:AO376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AQ375 = 1, 0, IF(SUM($Z$376:AP376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AR375 = 1, 0, IF(SUM($Z$376:AQ376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AS375 = 1, 0, IF(SUM($Z$376:AR376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AT375 = 1, 0, IF(SUM($Z$376:AS376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AU375 = 1, 0, IF(SUM($Z$376:AT376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AV375 = 1, 0, IF(SUM($Z$376:AU376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AW375 = 1, 0, IF(SUM($Z$376:AV376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AX375 = 1, 0, IF(SUM($Z$376:AW376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AY375 = 1, 0, IF(SUM($Z$376:AX376) < $F$374, 1, 0) )","v":0},{"$f":"IF(AZ375 = 1, 0, IF(SUM($Z$376:AY376) < $F$374, 1, 0) )","v":0},{"$f":"IF(BA375 = 1, 0, IF(SUM($Z$376:AZ376) < $F$374, 1, 0) )","v":0},{"$f":"IF(BB375 = 1, 0, IF(SUM($Z$376:BA376) < $F$374, 1, 0) )","v":0},{"$f":"IF(BC375 = 1, 0, IF(SUM($Z$376:BB376) < $F$374, 1, 0) )","v":0},{"$f":"IF(BD375 = 1, 0, IF(SUM($Z$376:BC376) < $F$374, 1, 0) )","v":0},{"$f":"IF(BE375 = 1, 0, IF(SUM($Z$376:BD376) < $F$374, 1, 0) )","v":0},{"$f":"IF(BF375 = 1, 0, IF(SUM($Z$376:BE376) < $F$374, 1, 0) )","v":0},{"$f":"IF(BG375 = 1, 0, IF(SUM($Z$376:BF376) < $F$374, 1, 0) )","v":0},{"$f":"IF(BH375 = 1, 0, IF(SUM($Z$376:BG376) < $F$374, 1, 0) )","v":0},{"$f":"IF(BI375 = 1, 0, IF(SUM($Z$376:BH376) < $F$374, 1, 0) )","v":0},{"$f":"IF(BJ375 = 1, 0, IF(SUM($Z$376:BI376) < $F$374, 1, 0) )","v":0}]
[]
[null,null,null,null,{"$f":"E370","v":"Total RP3 Depreciation"},null,"£'000 ","CPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-10.299292729978818,-225.45450529341966,-444.84446601143259,-444.84446601143259,-444.84446601143259,{"$f":"AK370","v":-444.84446601143259},-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-434.5451732814538,-219.38996071801293,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Dep (PPT only)",null,{"$f":"G379","v":"£'000 "},{"$f":"H379","v":"CPI 2020"},null,{"$f":"SUM(Z380:BJ380)","v":680.59826403483112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA378 * AA379 * SignSwitch","v":0},0,0,0,0,10.299292729978818,225.45450529341966,444.84446601143259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$19","v":"Asset lives - 5"},{"$f":"F$19","v":5},{"$f":"G$19","v":"years"}]
[null,null,null,null,{"$f":"E381","v":"RP3 Dep (PPT only) - constant"},{"$f":"F381","v":-680.59826403483112},{"$f":"G381","v":"£'000 "},{"$f":"H381","v":"CPI 2020"}]
[null,null,null,null,"RP3 Depreciation",null,{"$f":"G384","v":"£'000 "},{"$f":"H384","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA$385 * $F$384) / $F$383","v":0},0,0,0,0,0,0,0,-136.11965280696623,-136.11965280696623,-136.11965280696623,-136.11965280696623,-136.11965280696623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E380","v":"RP3 Dep (PPT only)"},null,"£'000 ","CPI 2020",null,680.59826403483112,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,10.299292729978818,225.45450529341966,444.84446601143259,0,0,{"$f":"AK380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E386","v":"RP3 Depreciation"},null,"£'000 ","CPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-136.11965280696623,-136.11965280696623,{"$f":"AK386","v":-136.11965280696623},-136.11965280696623,-136.11965280696623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E391","v":"Total RP3 Depreciation (after PTT reallocation)"},null,null,null,null,{"$f":"J391","v":0},null,{"$f":"L391","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y391","v":0},null,{"$f":"AA391","v":0},0,0,0,0,0,0,0,-580.96411881839879,-580.96411881839879,{"$f":"AK391","v":-580.96411881839879},-580.96411881839879,-580.96411881839879,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-444.84446601143259,-434.5451732814538,-219.38996071801293,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E393","v":"Total RP3 Depreciation (after PTT reallocation)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA393 * AA394 * SignSwitch","v":0},0,0,0,0,0,0,0,742.49280308344817,750.90062086981345,758.71589799620722,777.14833455561291,800.24002608364503,629.91332151517054,647.56360836218323,665.70845948517012,684.36173266588833,703.53767398368211,723.25092869565265,743.51655242169272,746.65335508190276,387.5274604881036,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Additions"]
[null,null,null,null,{"$f":"E23","v":"Inflation index (end of year prices)"},null,"Index","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.88219363574813803,0.90419769803656069,0.94143534190927569,0.96682464454976313,0.98815165876777256,1,1.0754908598510495,1.2200406228842249,1.2780355602572782,1.2925077410925863,{"$f":"AK23","v":1.305959995497366},1.3376873190313816,1.3774345095721632,1.4160304772656915,1.4557079110556828,1.4964971138205894,1.5384292375310793,1.5815363070417539,1.6258512445495164,1.6714078947372679,1.7182410506221346,1.7663864801279661,1.8158809534024014,1.8667622708993628,1.9190692922484276,1.9728419659331236,2.0281213598008163,2.0849496924274908,2.1433703653613776,2.2034279962700505,2.265168453016317,2.3286388886889156,2.3938877776147836,2.4609649523803925,2.5299216418904309,2.6008105104928956]
[null,null,null,null,"Additions",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA400 * AA401","v":0},0,0,0,0,-154.48939094968227,-3470.9619684193549,-4014.9699649342519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E323","v":"Opening Balance"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-154.48939094968227,-3637.1138963296935,-8140.9247909878295,-7785.4128921106176,{"$f":"AK323","v":-7122.6724967899918},-6438.0884584511596,-5817.3486786492476,-5189.9616527270036,-4705.4720089890943,-4189.7565896912001,-3641.4458785967654,-3059.1181275912518,-2441.2975048377384,-1786.4521801633439,-1092.9923456127854,-376.96483660007095,-3.694822225952521E-12,-3.7983518226594368E-12,-3.9047823376619634E-12,-4.014195055223013E-12,-4.1266735372054573E-12,-4.2423036868908973E-12,-4.3611738145866482E-12,-4.4833747050710396E-12,-4.6089996869285447E-12,-4.7381447038276997E-12,-4.8709083877962371E-12,-5.0073921345494045E-12,-5.1477001809289932E-12,-5.2919396845122293E-12]
[null,null,null,null,{"$f":"E68","v":"Inflation index (end of year prices) - yoy % change"},null,{"$f":"G68","v":"% (YoY)"},null,null,{"$f":"J68","v":0},null,{"$f":"L68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y68","v":0},null,{"$f":"AA68","v":1.2038834951456181E-2},2.4942440521872816E-2,4.1183077499064052E-2,2.6968716289104602E-2,2.2058823529411704E-2,1.1990407673860866E-2,7.549085985104953E-2,0.13440352533836952,4.7535251109877739E-2,1.1323770077567125E-2,{"$f":"AK68","v":1.0407871440219159E-2},2.4294253762292699E-2,2.9713364233401336E-2,2.8020183482637167E-2,2.8020183482637358E-2,2.8020183482637104E-2,2.8020183482637209E-2,2.8020183482637243E-2,2.8020183482637271E-2,2.8020183482637247E-2,2.802018348263725E-2,2.8020183482637157E-2,2.8020183482637229E-2,2.8020183482637136E-2,2.8020183482637313E-2,2.8020183482637361E-2,2.8020183482637174E-2,2.8020183482637198E-2,2.8020183482637424E-2,2.8020183482637177E-2,2.8020183482637219E-2,2.8020183482637163E-2,2.8020183482637285E-2,2.802018348263724E-2,2.8020183482637323E-2,2.8020183482637219E-2]
[]
[null,"RP3: Return"]
[null,null,null,null,{"$f":"E$22","v":"Inflation index (average prices)"},null,"Index","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.88196833158029397,0.89734769878045306,0.92949938880518512,0.96057082752935141,0.98518918611592798,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,{"$f":"AK$22","v":1.2971353512238111},1.3195576771754272,1.3565319254058053,1.3945421988557309,1.4336175271419489,1.4737877532963912,1.5150835565582197,1.5575364758045076,1.60117893363745,1.6460442611465049,1.692166723364372,1.7395815454362549,1.7883249395223884,1.8384341324543818,1.8899473941664968,1.9429040669235742,1.9973445953679347,2.053310557408198,2.1108446959736118,2.1699909516581442,2.2307944962792678,2.2933017673770704,2.3575605036800322,2.423619781564565,2.4915300525361532,2.5613431817607211]
[null,null,null,null,{"$f":"E327","v":"Closing balance"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-154.48939094968227,-3637.1138963296935,-8140.9247909878295,-7785.4128921106176,-7122.6724967899918,{"$f":"AK327","v":-6438.0884584511596},-5817.3486786492476,-5189.9616527270036,-4705.4720089890943,-4189.7565896912001,-3641.4458785967654,-3059.1181275912518,-2441.2975048377384,-1786.4521801633439,-1092.9923456127854,-376.96483660007095,-3.694822225952521E-12,-3.7983518226594368E-12,-3.9047823376619634E-12,-4.014195055223013E-12,-4.1266735372054573E-12,-4.2423036868908973E-12,-4.3611738145866482E-12,-4.4833747050710396E-12,-4.6089996869285447E-12,-4.7381447038276997E-12,-4.8709083877962371E-12,-5.0073921345494045E-12,-5.1477001809289932E-12,-5.2919396845122293E-12,-5.440220805451311E-12]
[]
[null,null,null,null,{"$f":"E414","v":"Closing RAB (real)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-154.48939094968227,-3495.7037030379684,-7012.0791227369955,-6158.6873359551055,-5544.4810050513952,{"$f":"AK414","v":-4963.3127740886894},-4408.5596099910881,-3825.9045404880035,-3374.2055370214634,-2922.5065335549248,-2470.8075300883843,-2019.1085266218449,-1567.4095231553056,-1115.7105196887662,-664.01151622222653,-222.77050564532323,-2.1239718457842847E-12,-2.1239718457842851E-12,-2.1239718457842847E-12,-2.1239718457842847E-12,-2.1239718457842847E-12,-2.1239718457842847E-12,-2.1239718457842843E-12,-2.1239718457842847E-12,-2.1239718457842847E-12,-2.1239718457842847E-12,-2.1239718457842843E-12,-2.1239718457842843E-12,-2.1239718457842843E-12,-2.1239718457842847E-12,-2.1239718457842847E-12]
[]
[null,null,null,null,{"$f":"E414","v":"Closing RAB (real)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-154.48939094968227,-3495.7037030379684,-7012.0791227369955,-6158.6873359551055,-5544.4810050513952,{"$f":"AK414","v":-4963.3127740886894},-4408.5596099910881,-3825.9045404880035,-3374.2055370214634,-2922.5065335549248,-2470.8075300883843,-2019.1085266218449,-1567.4095231553056,-1115.7105196887662,-664.01151622222653,-222.77050564532323,-2.1239718457842847E-12,-2.1239718457842851E-12,-2.1239718457842847E-12,-2.1239718457842847E-12,-2.1239718457842847E-12,-2.1239718457842847E-12,-2.1239718457842843E-12,-2.1239718457842847E-12,-2.1239718457842847E-12,-2.1239718457842847E-12,-2.1239718457842843E-12,-2.1239718457842843E-12,-2.1239718457842843E-12,-2.1239718457842847E-12,-2.1239718457842847E-12]
[null,null,null,null,"Return on RAB (2012 Prices)",null,{"$f":"G419","v":"£'000"},{"$f":"H419","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z419, AA419) * AA420","v":0},0,0,0,0,-2.6881154025244713,-63.513359835385117,-182.83542116848437,-209.86798065248092,-186.48271645133855,-167.43516548237531,-149.33496378880366,-131.21107024684915,-114.72928072802105,-100.33419475977827,-85.939108791535489,-71.544022823292707,-57.148936855049939,-42.753850886807164,-28.358764918564397,-14.130320569570546,-3.5497096023490795,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794689E-14,-6.7688343519794689E-14,-6.7688343519794702E-14,-6.7688343519794702E-14]
[]
[null,null,null,null,{"$f":"E$25","v":"WACC"},null,{"$f":"G$25","v":"%"},null,null,{"$f":"J$25","v":0},null,{"$f":"L$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$25","v":0},null,{"$f":"AA$25","v":5.8629392350999808E-2},5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,{"$f":"AK$25","v":3.1868757419804931E-2},3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[null,null,null,null,"Return on RAB (2012 Prices, WACC adjusted cf)",null,{"$f":"G423","v":"£'000"},{"$f":"H423","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z423, AA423 / (1 + AA424) ) * AA424","v":0},0,0,0,0,-2.5977149231972088,-61.467825909734216,-178.73225712673747,-206.8371340360884,-183.75413638595575,-164.99259307906115,-147.16539952157757,-129.32824535273872,-113.06874839750481,-98.895954992856204,-84.723161588207589,-70.550368183558987,-56.377574778910393,-42.204781374261799,-28.031987969613194,-14.020689540028688,-3.5497096023490782,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657775E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657762E-14,-6.6643082974657762E-14,-6.6643082974657775E-14,-6.6643082974657787E-14]
[null,null,null,null,{"$f":"E421","v":"Return on RAB (2012 Prices)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-2.6881154025244713,-63.513359835385117,-182.83542116848437,-209.86798065248092,-186.48271645133855,{"$f":"AK421","v":-167.43516548237531},-149.33496378880366,-131.21107024684915,-114.72928072802105,-100.33419475977827,-85.939108791535489,-71.544022823292707,-57.148936855049939,-42.753850886807164,-28.358764918564397,-14.130320569570546,-3.5497096023490795,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794702E-14,-6.7688343519794689E-14,-6.7688343519794689E-14,-6.7688343519794702E-14,-6.7688343519794702E-14]
[null,null,null,null,{"$f":"E425","v":"Return on RAB (2012 Prices, WACC adjusted cf)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-2.5977149231972088,-61.467825909734216,-178.73225712673747,-206.8371340360884,-183.75413638595575,{"$f":"AK425","v":-164.99259307906115},-147.16539952157757,-129.32824535273872,-113.06874839750481,-98.895954992856204,-84.723161588207589,-70.550368183558987,-56.377574778910393,-42.204781374261799,-28.031987969613194,-14.020689540028688,-3.5497096023490782,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657775E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657762E-14,-6.6643082974657762E-14,-6.6643082974657775E-14,-6.6643082974657787E-14]
[]
[null,null,null,null,{"$f":"E430","v":"Return on RAB (2012 Prices) - after Future Price Control adjust."},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-2.6881154025244713,-63.513359835385117,-182.83542116848437,-206.8371340360884,-183.75413638595575,{"$f":"AK430","v":-164.99259307906115},-147.16539952157757,-129.32824535273872,-113.06874839750481,-98.895954992856204,-84.723161588207589,-70.550368183558987,-56.377574778910393,-42.204781374261799,-28.031987969613194,-14.020689540028688,-3.5497096023490782,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657775E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657762E-14,-6.6643082974657762E-14,-6.6643082974657775E-14,-6.6643082974657787E-14]
[null,null,null,null,"Nominal Adjustment",null,{"$f":"G432","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA432 * AA433","v":0},0,0,0,0,-2.6881154025244713,-68.308037981387457,-223.06664112769727,-264.34521247982195,-237.50364373663066,-215.47372611462944,-196.86128874020127,-178.14118821127806,-160.10879375715314,-143.96362405450753,-126.78796679050808,-108.53674913216958,-89.163181415808268,-68.6186963232838,-46.852885997591613,-24.090924325705664,-6.2701590499698305,-1.2101590504969692E-13,-1.2440679291350683E-13,-1.2789269407742975E-13,-1.3147627083156816E-13,-1.3516026006388158E-13,-1.3894747535043247E-13,-1.4284080910420083E-13,-1.4684323478410893E-13,-1.5095780916594362E-13,-1.5518767467691028E-13,-1.595360617956011E-13,-1.6400629151921118E-13,-1.6860177789988641E-13,-1.7332603065214013E-13]
[]
[]
[null,null,null,"Return on RAB"]
[]
[null,null,null,null,{"$f":"E430","v":"Return on RAB (2012 Prices) - after Future Price Control adjust."},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-2.6881154025244713,-63.513359835385117,-182.83542116848437,-206.8371340360884,-183.75413638595575,{"$f":"AK430","v":-164.99259307906115},-147.16539952157757,-129.32824535273872,-113.06874839750481,-98.895954992856204,-84.723161588207589,-70.550368183558987,-56.377574778910393,-42.204781374261799,-28.031987969613194,-14.020689540028688,-3.5497096023490782,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657775E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657762E-14,-6.6643082974657762E-14,-6.6643082974657775E-14,-6.6643082974657787E-14]
[null,null,null,{"$f":"D361","v":8},"RP3 year 3 PPT return",null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959},{"$f":"INDEX($AA$441:$BJ$441,, $D444) / $F$439","v":-12.189028077898959}]
[]
[null,null,null,null,{"$f":"E353","v":"RP3 year 2 PPT depreciation - all flags"},null,{"$f":"G353","v":"flags"},null,null,{"$f":"J353","v":0},null,{"$f":"L353","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y353","v":15},null,{"$f":"AA353","v":0},0,0,0,0,0,1,1,1,1,{"$f":"AK353","v":1},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E354","v":"RP3 year 3 PPT depreciation - all flags"},null,{"$f":"G354","v":"flags"},null,null,{"$f":"J354","v":0},null,{"$f":"L354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y354","v":15},null,{"$f":"AA354","v":0},0,0,0,0,0,0,1,1,1,{"$f":"AK354","v":1},1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E442","v":"RP3 year 1 PPT return"},null,{"$f":"G442","v":"£'000"},"2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA442 * AA446","v":0},0,0,0,0,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,-0.17920769350163143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E443","v":"RP3 year 2 PPT return"},null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA443 * AA447","v":0},0,0,0,0,0,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,-4.2342239890256748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Dep",null,{"$f":"G452","v":"£'000"},{"$f":"H452","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA450:AA452)","v":0},0,0,0,0,-0.17920769350163143,-4.4134316825273059,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.423252066924633,-12.189028077898959,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E453","v":"Total Dep"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-0.17920769350163143,-4.4134316825273059,-16.602459760426264,-16.602459760426264,-16.602459760426264,{"$f":"AK453","v":-16.602459760426264},-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.423252066924633,-12.189028077898959,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Dep (PPT only)",null,{"$f":"G456","v":"£'000"},{"$f":"H456","v":"2020 Prices"},null,{"$f":"SUM(Z457:BJ457)","v":21.195099136455202},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA455 * AA456 * SignSwitch","v":0},0,0,0,0,0.17920769350163143,4.4134316825273059,16.602459760426264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$19","v":"Asset lives - 5"},{"$f":"F$19","v":5},{"$f":"G$19","v":"years"}]
[null,null,null,null,{"$f":"E458","v":"RP3 Dep (PPT only) - constant"},{"$f":"F458","v":-21.195099136455202},{"$f":"G458","v":"£'000"},{"$f":"H458","v":"2020 Prices"}]
[null,null,null,null,"RP3 Depreciation",null,{"$f":"G461","v":"£'000"},{"$f":"H461","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA$462 * $F$461) / $F$460","v":0},0,0,0,0,0,0,0,-4.23901982729104,-4.23901982729104,-4.23901982729104,-4.23901982729104,-4.23901982729104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E457","v":"RP3 Dep (PPT only)"},null,"£'000","2020 Prices",null,21.195099136455202,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0.17920769350163143,4.4134316825273059,16.602459760426264,0,0,{"$f":"AK457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E463","v":"RP3 Depreciation"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-4.23901982729104,-4.23901982729104,{"$f":"AK463","v":-4.23901982729104},-4.23901982729104,-4.23901982729104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E468","v":"Total RP3 Depreciation (after PTT reallocation)"},null,{"$f":"G468","v":"£'000"},{"$f":"H468","v":"2020 Prices"},null,{"$f":"J468","v":0},null,{"$f":"L468","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y468","v":0},null,{"$f":"AA468","v":0},0,0,0,0,0,0,0,-20.841479587717302,-20.841479587717302,{"$f":"AK468","v":-20.841479587717302},-20.841479587717302,-20.841479587717302,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.602459760426264,-16.423252066924633,-12.189028077898959,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E470","v":"Total RP3 Depreciation (after PTT reallocation)"},null,{"$f":"G470","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA470 * AA471 * SignSwitch","v":0},0,0,0,0,0,0,0,26.636152041478908,26.937773702947737,27.218138588533733,27.879382954340823,28.707773214665632,23.50958901834084,24.168332016236146,24.845533113800379,25.541709510373003,26.257392897313874,26.993129864072305,27.749482315634268,28.219105886104725,21.530534402700891,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Opening Balance",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z480","v":0},0,0,0,0,0,-2.6881154025244713,-71.19908152702736,-303.83513021281112,-291.64185738200058,-268.00656901704122,-243.57780834397107,-221.61596647640178,-199.49314919358673,-181.5733948191793,-162.4927826413419,-142.2003271117562,-120.64309685834561,-97.76614567091616,-73.51244114693317,-47.822790920492537,-20.943688410631811,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E492","v":"Additions"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-2.6881154025244713,-68.308037981387457,-223.06664112769727,0,0,{"$f":"AK492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E472","v":"Total RP3 Depreciation (after PTT reallocation)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,26.636152041478908,26.937773702947737,{"$f":"AK472","v":27.218138588533733},27.879382954340823,28.707773214665632,23.50958901834084,24.168332016236146,24.845533113800379,25.541709510373003,26.257392897313874,26.993129864072305,27.749482315634268,28.219105886104725,21.530534402700891,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing balance",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA476:AA479)","v":0},0,0,0,0,-2.6881154025244713,-71.19908152702736,-303.83513021281112,-291.64185738200058,-268.00656901704122,-243.57780834397107,-221.61596647640178,-199.49314919358673,-181.5733948191793,-162.4927826413419,-142.2003271117562,-120.64309685834561,-97.76614567091616,-73.51244114693317,-47.822790920492537,-20.943688410631811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RP3: Return - inflation, additions"]
[]
[null,null,null,null,{"$f":"E476","v":"Opening Balance"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-2.6881154025244713,-71.19908152702736,-303.83513021281112,-291.64185738200058,{"$f":"AK476","v":-268.00656901704122},-243.57780834397107,-221.61596647640178,-199.49314919358673,-181.5733948191793,-162.4927826413419,-142.2003271117562,-120.64309685834561,-97.76614567091616,-73.51244114693317,-47.822790920492537,-20.943688410631811,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E68","v":"Inflation index (end of year prices) - yoy % change"},null,{"$f":"G68","v":"% (YoY)"},null,null,{"$f":"J68","v":0},null,{"$f":"L68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y68","v":0},null,{"$f":"AA68","v":1.2038834951456181E-2},2.4942440521872816E-2,4.1183077499064052E-2,2.6968716289104602E-2,2.2058823529411704E-2,1.1990407673860866E-2,7.549085985104953E-2,0.13440352533836952,4.7535251109877739E-2,1.1323770077567125E-2,{"$f":"AK68","v":1.0407871440219159E-2},2.4294253762292699E-2,2.9713364233401336E-2,2.8020183482637167E-2,2.8020183482637358E-2,2.8020183482637104E-2,2.8020183482637209E-2,2.8020183482637243E-2,2.8020183482637271E-2,2.8020183482637247E-2,2.802018348263725E-2,2.8020183482637157E-2,2.8020183482637229E-2,2.8020183482637136E-2,2.8020183482637313E-2,2.8020183482637361E-2,2.8020183482637174E-2,2.8020183482637198E-2,2.8020183482637424E-2,2.8020183482637177E-2,2.8020183482637219E-2,2.8020183482637163E-2,2.8020183482637285E-2,2.802018348263724E-2,2.8020183482637323E-2,2.8020183482637219E-2]
[]
[null,null,null,"Additions"]
[null,null,null,null,"Additions",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA490 * AA491","v":0},0,0,0,0,-2.6881154025244713,-68.308037981387457,-223.06664112769727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"E499","v":"Closing RAB (real)"}]
[null,null,null,null,{"$f":"E480","v":"Closing balance"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-2.6881154025244713,-71.19908152702736,-303.83513021281112,-291.64185738200058,-268.00656901704122,{"$f":"AK480","v":-243.57780834397107},-221.61596647640178,-199.49314919358673,-181.5733948191793,-162.4927826413419,-142.2003271117562,-120.64309685834561,-97.76614567091616,-73.51244114693317,-47.822790920492537,-20.943688410631811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing RAB (real)",null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA497 = 0, 0,  AA498 / AA497)","v":0},0,0,0,0,-2.6881154025244713,-68.43087679989732,-261.70441663800335,-230.70465736159852,-208.62356535607447,-187.78133532029807,-167.94716162068852,-147.06115311949517,-130.20286870355477,-113.34458428761437,-96.486299871673921,-79.628015455733518,-62.769731039793101,-45.911446623852697,-29.053162207912283,-12.376846868251548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E499","v":"Closing RAB (real)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-2.6881154025244713,-68.43087679989732,-261.70441663800335,-230.70465736159852,-208.62356535607447,{"$f":"AK499","v":-187.78133532029807},-167.94716162068852,-147.06115311949517,-130.20286870355477,-113.34458428761437,-96.486299871673921,-79.628015455733518,-62.769731039793101,-45.911446623852697,-29.053162207912283,-12.376846868251548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$25","v":"WACC"},null,{"$f":"G$25","v":"%"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[null,null,null,null,{"$f":"E499","v":"Closing RAB (real)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-2.6881154025244713,-68.43087679989732,-261.70441663800335,-230.70465736159852,-208.62356535607447,{"$f":"AK499","v":-187.78133532029807},-167.94716162068852,-147.06115311949517,-130.20286870355477,-113.34458428761437,-96.486299871673921,-79.628015455733518,-62.769731039793101,-45.911446623852697,-29.053162207912283,-12.376846868251548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$25","v":"WACC"},null,{"$f":"G$25","v":"%"},null,null,{"$f":"J$25","v":0},null,{"$f":"L$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$25","v":0},null,{"$f":"AA$25","v":5.8629392350999808E-2},5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,{"$f":"AK$25","v":3.1868757419804931E-2},3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[]
[null,null,null,null,{"$f":"E499","v":"Closing RAB (real)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-2.6881154025244713,-68.43087679989732,-261.70441663800335,-230.70465736159852,-208.62356535607447,{"$f":"AK499","v":-187.78133532029807},-167.94716162068852,-147.06115311949517,-130.20286870355477,-113.34458428761437,-96.486299871673921,-79.628015455733518,-62.769731039793101,-45.911446623852697,-29.053162207912283,-12.376846868251548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Return on RAB (2012 Prices, WACC adjusted cf)",null,{"$f":"G509","v":"£'000"},{"$f":"H509","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z509, AA509 / (1 + AA510) ) * AA510","v":0},0,0,0,0,-4.5200239663631431E-2,-1.1974276884042092,-5.5912160517388347,-7.7326970379828568,-6.8977533181778412,-6.2240538405777865,-5.5856615200425512,-4.9470892515077125,-4.353953784394454,-3.8249975981946114,-3.2960414119947674,-2.7670852257949239,-2.2381290395950808,-1.7091728533952373,-1.1802166671953942,-0.65407049356166613,-0.19721736523319047,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E507","v":"Return on RAB (2012 Prices)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-4.6773208003925801E-2,-1.237470464322139,-5.7443541058194709,-7.8462326653020442,-7.0004222787317776,{"$f":"AK507","v":-6.3164658098385926},-5.6683125881620615,-5.0194617838382376,-4.4180299263591394,-3.880777349793457,-3.3435247732277742,-2.8062721966620905,-2.2690196200964081,-1.7317670435307251,-1.1945144669650423,-0.66016145457429076,-0.19721736523319047,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E511","v":"Return on RAB (2012 Prices, WACC adjusted cf)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-4.5200239663631431E-2,-1.1974276884042092,-5.5912160517388347,-7.7326970379828568,-6.8977533181778412,{"$f":"AK511","v":-6.2240538405777865},-5.5856615200425512,-4.9470892515077125,-4.353953784394454,-3.8249975981946114,-3.2960414119947674,-2.7670852257949239,-2.2381290395950808,-1.7091728533952373,-1.1802166671953942,-0.65407049356166613,-0.19721736523319047,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E516","v":"Return on RAB (2012 Prices) - after Future Price Control adjust."},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-4.6773208003925801E-2,-1.237470464322139,-5.7443541058194709,-7.7326970379828568,-6.8977533181778412,{"$f":"AK516","v":-6.2240538405777865},-5.5856615200425512,-4.9470892515077125,-4.4180299263591394,-3.880777349793457,-3.3435247732277742,-2.8062721966620905,-2.2690196200964081,-1.7317670435307251,-1.1945144669650423,-0.66016145457429076,-0.19721736523319047,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Summary of Returns"]
[null,null,"Depreciation"]
[null,null,null,"RP1 Depreciation"]
[]
[null,null,null,"RP2 Depreciation"]
[null,null,null,null,"Inflation index (end of year prices)",null,"Index","RPI 2020",null,0,null,{"$f":"L23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y23","v":0},null,{"$f":"AA23","v":0.88219363574813803},0.90419769803656069,0.94143534190927569,0.96682464454976313,0.98815165876777256,1,1.0754908598510495,1.2200406228842249,1.2780355602572782,1.2925077410925863,1.305959995497366,1.3376873190313816,1.3774345095721632,1.4160304772656915,1.4557079110556828,1.4964971138205894,1.5384292375310793,1.5815363070417539,1.6258512445495164,1.6714078947372679,1.7182410506221346,1.7663864801279661,1.8158809534024014,1.8667622708993628,1.9190692922484276,1.9728419659331236,2.0281213598008163,2.0849496924274908,2.1433703653613776,2.2034279962700505,2.265168453016317,2.3286388886889156,2.3938877776147836,2.4609649523803925,2.5299216418904309,2.6008105104928956]
[null,null,null,null,{"$f":"E117","v":"Total RP2 Depreciation (after PTT reallocation)"},null,"£'000","Nominal",null,0,null,{"$f":"L117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y117","v":-49897.859755711033},null,{"$f":"AA117","v":0},0,0,0,0,-3466.5677744009463,-3728.2619564224128,-4229.3535067505118,-4430.3968877263396,-4480.5656834353213,-3291.4574569783586,-3371.4209596859814,-3471.5972186452545,-3568.8720096895076,-3668.8724582270561,-3646.2222410178283,-3561.053468787959,-3150.068395501351,-1833.1497384422075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D528","v":"RP2 Depreciation"},null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA530 = 0, 0, ( SUM(AA531:AA532) / AA530 ) * SignSwitch )","v":0},0,0,0,0,3744.3305713721629,3744.3305713721634,3744.3305713721629,3744.3305713721638,3744.3305713721634,2727.5409481066899,2727.5409481066895,2727.5409481066899,2727.5409481066899,2727.5409481066899,2638.7938401134916,2508.4912197532335,2163.7686768819794,1242.7028874573782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E326","v":"Total RP3 Depreciation (after PTT reallocation)"},null,"£'000","Nominal",null,0,null,{"$f":"L326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y326","v":0},null,{"$f":"AA326","v":0},0,0,0,0,0,0,0,742.49280308344817,750.90062086981345,758.71589799620722,777.14833455561291,800.24002608364503,629.91332151517054,647.56360836218323,665.70845948517012,684.36173266588833,703.53767398368211,723.25092869565265,743.51655242169272,746.65335508190276,387.5274604881036,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E479","v":"Total RP3 Depreciation (after PTT reallocation)"},null,"£'000","Nominal",null,0,null,{"$f":"L479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y479","v":0},null,{"$f":"AA479","v":0},0,0,0,0,0,0,0,26.636152041478908,26.937773702947737,27.218138588533733,27.879382954340823,28.707773214665632,23.50958901834084,24.168332016236146,24.845533113800379,25.541709510373003,26.257392897313874,26.993129864072305,27.749482315634268,28.219105886104725,21.530534402700891,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Return"]
[null,null,null,null,{"$f":"E100","v":"Return on RAB "},null,"£'000","2020 Prices",null,0,null,{"$f":"L100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y100","v":0},null,{"$f":"AA100","v":0},920.28793267576498,851.95545291655014,777.59306860083655,700.0152738435952,370.52188879123236,334.59195672972976,303.9556750635943,236.96978482939156,197.30313458588424,162.73621299236692,129.06233815955574,95.286268224470049,59.621817744320175,20.696071749113607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D542","v":"RP1 Return"},null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA543","v":0},920.28793267576498,851.95545291655014,777.59306860083655,700.0152738435952,370.52188879123236,334.59195672972976,303.9556750635943,236.96978482939156,197.30313458588424,162.73621299236692,129.06233815955574,95.286268224470049,59.621817744320175,20.696071749113607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RP2 Return"]
[null,null,null,null,{"$f":"E346","v":"RP3 year 1 PPT depreciation - flags"},null,"flags",null,null,0,null,{"$f":"L346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y346","v":31},null,{"$f":"AA346","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E226","v":"Nominal Adjustment"},null,"£'000","2020 Prices",null,0,null,{"$f":"L226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y226","v":0},null,{"$f":"AA226","v":65.055739667383463},115.70947247437007,307.37862945888622,823.58704366231018,1707.5464362035782,1257.2749324650927,1239.7722153883738,1288.8132994524842,1064.1342847678068,909.5587145301331,793.12546423553681,708.3981360291599,622.21487602165541,526.52615701969148,424.38883822895383,318.08143820892207,210.50749600711757,107.78027600264781,29.660195971572438,-1.9362544807951512E-13,-1.9905086866161094E-13,-2.046283105238876E-13,-2.10362033330509E-13,-2.1625641610221044E-13,-2.2231596056069194E-13,-2.2854529456672128E-13,-2.3494917565457416E-13,-2.4153249466550972E-13,-2.4830027948305651E-13,-2.5525769887296182E-13,-2.6241006643073791E-13,-2.6976284463981822E-13,-2.773216490434241E-13,-2.8509225253332836E-13,-2.9308058975879058E-13,-3.0129276165903141E-13]
[null,null,null,null,{"$f":"E317","v":"Nominal Adjustment"},null,"£'000","2020 Prices",null,0,null,{"$f":"L317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y317","v":0},null,{"$f":"AA317","v":3.8151528407070212},7.3426149469691131,20.374072430661514,54.531468156008401,130.54059427816725,103.49074462093805,102.34121510515162,106.75951156330605,88.528105259345779,76.107038834017587,66.697550964975164,59.773784451684989,52.740737278234548,45.54973581794512,37.065340406164658,28.188750983362276,19.120343278234145,10.296904435113875,3.0305017750999856,-2.5528286858875077E-14,-2.6243594140658153E-14,-2.6978944463723256E-14,-2.7734899437764662E-14,-2.8512036408883321E-14,-2.9310948900523866E-14,-3.013224706676675E-14,-3.0976558158321713E-14,-3.1844527001578465E-14,-3.2736816491080498E-14,-3.3654108095797999E-14,-3.4597102379586763E-14,-3.5566519536230367E-14,-3.6563099939474345E-14,-3.7587604708472429E-14,-3.8640816289076676E-14,-3.972353905141548E-14]
[null,null,null,"RP3 Return"]
[null,null,null,null,{"$f":"C_Time!E150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G150","v":"flag"},null,null,{"$f":"C_Time!J150","v":0},null,{"$f":"C_Time!L150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y150","v":28},null,{"$f":"C_Time!AA150","v":0},{"$f":"C_Time!AB150","v":0},{"$f":"C_Time!AC150","v":0},{"$f":"C_Time!AD150","v":0},{"$f":"C_Time!AE150","v":0},{"$f":"C_Time!AF150","v":0},{"$f":"C_Time!AG150","v":0},{"$f":"C_Time!AH150","v":0},{"$f":"C_Time!AI150","v":1},{"$f":"C_Time!AJ150","v":1},{"$f":"C_Time!AK150","v":1},{"$f":"C_Time!AL150","v":1},{"$f":"C_Time!AM150","v":1},{"$f":"C_Time!AN150","v":1},{"$f":"C_Time!AO150","v":1},{"$f":"C_Time!AP150","v":1},{"$f":"C_Time!AQ150","v":1},{"$f":"C_Time!AR150","v":1},{"$f":"C_Time!AS150","v":1},{"$f":"C_Time!AT150","v":1},{"$f":"C_Time!AU150","v":1},{"$f":"C_Time!AV150","v":1},{"$f":"C_Time!AW150","v":1},{"$f":"C_Time!AX150","v":1},{"$f":"C_Time!AY150","v":1},{"$f":"C_Time!AZ150","v":1},{"$f":"C_Time!BA150","v":1},{"$f":"C_Time!BB150","v":1},{"$f":"C_Time!BC150","v":1},{"$f":"C_Time!BD150","v":1},{"$f":"C_Time!BE150","v":1},{"$f":"C_Time!BF150","v":1},{"$f":"C_Time!BG150","v":1},{"$f":"C_Time!BH150","v":1},{"$f":"C_Time!BI150","v":1},{"$f":"C_Time!BJ150","v":1}]
[null,null,null,null,{"$f":"E434","v":"Nominal Adjustment"},null,"£'000","Nominal",null,0,null,{"$f":"L434","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y434","v":0},null,{"$f":"AA434","v":0},0,0,0,0,-2.6881154025244713,-68.308037981387457,-223.06664112769727,-264.34521247982195,-237.50364373663066,-215.47372611462944,-196.86128874020127,-178.14118821127806,-160.10879375715314,-143.96362405450753,-126.78796679050808,-108.53674913216958,-89.163181415808268,-68.6186963232838,-46.852885997591613,-24.090924325705664,-6.2701590499698305,-1.2101590504969692E-13,-1.2440679291350683E-13,-1.2789269407742975E-13,-1.3147627083156816E-13,-1.3516026006388158E-13,-1.3894747535043247E-13,-1.4284080910420083E-13,-1.4684323478410893E-13,-1.5095780916594362E-13,-1.5518767467691028E-13,-1.595360617956011E-13,-1.6400629151921118E-13,-1.6860177789988641E-13,-1.7332603065214013E-13]
[null,null,null,null,{"$f":"E520","v":"Nominal Adjustment"},null,"£'000","2020 Prices",null,0,null,{"$f":"L520","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y520","v":0},null,{"$f":"AA520","v":0},0,0,0,0,-4.6773208003925801E-2,-1.3308881737140947,-7.0083453613315418,-9.8826617912382151,-8.9153995598919327,-8.1283653256163291,-7.4718685837624719,-6.8142914569602455,-6.25606502519644,-5.6492782891400424,-5.0035751731230045,-4.3172511958155271,-3.5885369105725564,-2.8155956029942657,-1.9965209104632511,-1.1343165112879658,-0.34836208759436682,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Summary"]
[null,null,null,"Depreciation"]
[null,null,null,null,{"$f":"E526","v":"Regulatory depreciation RP1 UKATS"},null,"£'000 ","CPI 2020",null,"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20",null,{"$f":"L526","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y526","v":16197.987653255843},null,{"$f":"AA526","v":0},1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1166.1908727166874,1213.8995036519466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E539","v":"RP3 Depreciation"},null,"£'000","2020 Prices",null,0,null,{"$f":"L539","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y539","v":0},null,{"$f":"AA539","v":0},0,0,0,0,0,0,0,-601.80559840611602,-601.80559840611602,-601.80559840611602,-601.80559840611613,-601.80559840611602,-461.44692577185884,-461.4469257718589,-461.44692577185884,-461.44692577185884,-461.44692577185884,-461.44692577185884,-461.4469257718589,-450.96842534837845,-231.57898879591187,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D562","v":"Depreciation"},null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA563:AA565)","v":0},1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,4996.0978457790598,4824.1964149225532,4824.1964149225523,4222.3908165164376,4222.3908165164376,3205.6011932509632,3205.6011932509632,3205.6011932509632,3432.2848950515186,3479.9935259867775,2177.3469143416328,2047.0442939813747,1702.3217511101207,781.25596168551942,-461.4469257718589,-450.96842534837845,-231.57898879591187,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E544","v":"RP1 Return"},null,{"$f":"G544","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,920.28793267576498,851.95545291655014,777.59306860083655,700.0152738435952,370.52188879123236,334.59195672972976,303.9556750635943,236.96978482939156,197.30313458588424,162.73621299236692,129.06233815955574,95.286268224470049,59.621817744320175,20.696071749113607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E551","v":"RP2 Return"},null,{"$f":"G551","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,1360.7656770860308,1247.9077978211751,1143.8740520922986,901.90165741171779,762.59949710703074,658.38388477822718,574.25372099443803,490.00922265954694,403.99970341196075,316.99640781677886,231.38714134118783,149.2612293652621,74.659797509564441,20.106819646793838,-1.3111924122677394E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13]
[null,null,null,null,"Total CSM Return",null,"£'000","2020 Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA569:AA571)","v":0},920.28793267576498,851.95545291655014,777.59306860083655,700.0152738435952,1731.2875658772632,1582.499754550905,1447.8297271558929,924.30161116703823,769.25074198878133,649.90345085095521,550.5649981123737,451.02015627977056,346.13474283241698,234.91574722324282,143.32045497975247,75.904588985041016,16.01320311055764,-23.829728770998692,-29.226502436578372,-14.68085099460311,-3.7469269675824002,-1.977623242014317E-13,-1.9776232420143165E-13,-1.9776232420143167E-13,-1.9776232420143165E-13,-1.9776232420143165E-13,-1.9776232420143162E-13,-1.9776232420143167E-13,-1.977623242014317E-13,-1.9776232420143165E-13,-1.9776232420143167E-13,-1.9776232420143165E-13,-1.9776232420143165E-13,-1.9776232420143167E-13,-1.9776232420143167E-13]
[]
[]
[null,null,null,"RP2 Reprofiling"]
[null,null,null,null,"2020 Flag",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10 = $F$577, 1, 0)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E564","v":"RP2 Depreciation"},null,"£'000","2020 Prices",null,0,null,{"$f":"L564","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y564","v":0},null,{"$f":"AA564","v":0},0,0,0,0,3744.3305713721629,3744.3305713721634,3744.3305713721629,3744.3305713721638,3744.3305713721634,2727.5409481066899,2727.5409481066895,2727.5409481066899,2727.5409481066899,2727.5409481066899,2638.7938401134916,2508.4912197532335,2163.7686768819794,1242.7028874573782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E578","v":"2020 Flag"},null,{"$f":"G578","v":"flag"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E570","v":"RP2 Return"},null,"£'000","2020 Prices",null,0,null,{"$f":"L570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y570","v":0},null,{"$f":"AA570","v":0},0,0,0,0,1360.7656770860308,1247.9077978211751,1143.8740520922986,901.90165741171779,762.59949710703074,658.38388477822718,574.25372099443803,490.00922265954694,403.99970341196075,316.99640781677886,231.38714134118783,149.2612293652621,74.659797509564441,20.106819646793838,-1.3111924122677394E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E745","v":"Reallocation #Years"},{"$f":"'I_InputSets UKATS'!F745","v":4},{"$f":"'I_InputSets UKATS'!G745","v":"#"}]
[null,null,null,null,"RP2 Release Value (Depreciation)",{"$f":"F587 / F586","v":936.08264284304073},"£'000","2020 Prices"]
[]
[null,null,null,null,{"$f":"E584","v":"Amount to be reallocated - Return"},{"$f":"F584","v":1360.7656770860308},{"$f":"G584","v":"£'000"},{"$f":"H584","v":"2020 Prices"}]
[null,null,null,null,"RP2 Release Value (Depreciation)",{"$f":"F591 / F590","v":340.1914192715077},{"$f":"G591","v":"£'000"},{"$f":"H591","v":"2020 Prices"}]
[null,null,null,null,{"$f":"E578","v":"2020 Flag"},null,{"$f":"G578","v":"flag"},null,null,{"$f":"J578","v":0},null,{"$f":"L578","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y578","v":0},null,{"$f":"AA578","v":0},0,0,0,0,1,0,0,0,0,{"$f":"AK578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E170","v":"RP2 PPT end flag - flaginverted"},null,"flag",null,null,0,null,{"$f":"L170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y170","v":0},null,{"$f":"AA170","v":0},0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E587","v":"Amount to be reallocated - Depreication"},{"$f":"F587","v":3744.3305713721629},{"$f":"G587","v":"£'000"},{"$f":"H587","v":"2020 Prices"}]
[null,null,null,null,{"$f":"E$578","v":"2020 Flag"},null,{"$f":"G$578","v":"flag"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E591","v":"Amount to be reallocated - Return"},{"$f":"F591","v":1360.7656770860308},{"$f":"G591","v":"£'000"},{"$f":"H591","v":"2020 Prices"}]
[null,null,null,null,"RP2 Reversal - Return",null,"£'000",{"$f":"H602","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$603 * $F$602 * SignSwitch","v":0},0,0,0,0,-1360.7656770860308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$596","v":"RP2 Release Flag"},null,{"$f":"G$596","v":"flag"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP2 Release (Depreciation)",null,"£'000",{"$f":"H606","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$607 * $F$606","v":0},0,0,0,0,0,936.08264284304073,936.08264284304073,936.08264284304073,936.08264284304073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E592","v":"RP2 Release Value (Depreciation)"},{"$f":"F592","v":340.1914192715077},{"$f":"G592","v":"£'000"},{"$f":"H592","v":"2020 Prices"}]
[null,null,null,null,{"$f":"E$596","v":"RP2 Release Flag"},null,{"$f":"G$596","v":"flag"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E600","v":"RP2 Reversal - Depreciation"},null,{"$f":"G600","v":"£'000"},{"$f":"H600","v":"2020 Prices"},null,{"$f":"J600","v":0},null,{"$f":"L600","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y600","v":0},null,{"$f":"AA600","v":0},{"$f":"AB600","v":0},0,0,0,{"$f":"AF600","v":-3744.3305713721629},0,0,0,0,{"$f":"AK600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E608","v":"RP2 Release (Depreciation)"},null,{"$f":"G608","v":"£'000"},{"$f":"H608","v":"2020 Prices"},null,{"$f":"J608","v":0},null,{"$f":"L608","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y608","v":0},null,{"$f":"AA608","v":0},0,0,0,0,0,936.08264284304073,936.08264284304073,936.08264284304073,936.08264284304073,{"$f":"AK608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E604","v":"RP2 Reversal - Return"},null,{"$f":"G604","v":"£'000"},{"$f":"H604","v":"2020 Prices"},null,{"$f":"J604","v":0},null,{"$f":"L604","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y604","v":0},null,{"$f":"AA604","v":0},{"$f":"AB604","v":0},0,0,0,-1360.7656770860308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP2 Reallocation - Return",null,"£'000",{"$f":"H618","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA618:AA619)","v":0},0,0,0,0,-1360.7656770860308,340.1914192715077,340.1914192715077,340.1914192715077,340.1914192715077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E738","v":"RP3 year 4 PPT depreciation - start year"},{"$f":"'I_InputSets UKATS'!F738","v":"2023-12-31"},{"$f":"'I_InputSets UKATS'!G738","v":"year"}]
[null,null,null,null,"2023 Flag",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10 = $F$623, 1, 0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Amount to be reallocated (Depreciation)",{"$f":"SUMPRODUCT($Z$624:$BJ$624, $Z$625:$BJ$625)","v":-601.80559840611602},{"$f":"G625","v":"£'000"},{"$f":"H625","v":"2020 Prices"}]
[]
[null,null,null,null,"Amount to be reallocated (Return)",{"$f":"SUMPRODUCT($Z$628:$BJ$628, $Z$629:$BJ$629)","v":-214.56983107407123},{"$f":"G629","v":"£'000"},{"$f":"H629","v":"2020 Prices"}]
[]
[null,null,null,null,{"$f":"E626","v":"Amount to be reallocated (Depreciation)"},{"$f":"F626","v":-601.80559840611602},{"$f":"G626","v":"£'000"},{"$f":"H626","v":"2020 Prices"}]
[null,null,null,null,"RP3 Release Value (Depreciation)",{"$f":"F633 / F632","v":-150.451399601529},{"$f":"G633","v":"£'000"},{"$f":"H633","v":"2020 Prices"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E745","v":"Reallocation #Years"},{"$f":"'I_InputSets UKATS'!F745","v":4},{"$f":"'I_InputSets UKATS'!G745","v":"#"}]
[null,null,null,null,{"$f":"E630","v":"Amount to be reallocated (Return)"},{"$f":"F630","v":-214.56983107407123},{"$f":"G630","v":"£'000"},{"$f":"H630","v":"2020 Prices"}]
[]
[null,null,null,null,{"$f":"E624","v":"2023 Flag"},null,{"$f":"G624","v":"flag"},null,null,{"$f":"J624","v":0},null,{"$f":"L624","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y624","v":0},null,{"$f":"AA624","v":0},0,0,0,0,0,0,0,1,0,{"$f":"AK624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Release Flag",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA641 - AA640","v":0},0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RP3 Reversal (Depreciation)",null,{"$f":"G644","v":"£'000"},{"$f":"H644","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$645 * $F$644 * SignSwitch","v":0},0,0,0,0,0,0,0,601.80559840611602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E645","v":"2023 Flag"},null,{"$f":"G645","v":"flag"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Reversal (Return)",null,{"$f":"G648","v":"£'000"},{"$f":"H648","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$649 * $F$648 * SignSwitch","v":0},0,0,0,0,0,0,0,214.56983107407123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E634","v":"RP3 Release Value (Depreciation)"},{"$f":"F634","v":-150.451399601529},{"$f":"G634","v":"£'000"},{"$f":"H634","v":"2020 Prices"}]
[null,null,null,null,{"$f":"E642","v":"RP3 Release Flag"},null,{"$f":"G642","v":"flag"},null,null,{"$f":"J642","v":0},null,{"$f":"L642","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y642","v":0},null,{"$f":"AA642","v":0},0,0,0,0,0,0,0,0,1,{"$f":"AK642","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Release (Depreciation)",null,{"$f":"G652","v":"£'000"},{"$f":"H652","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$653 * $F$652","v":0},0,0,0,0,0,0,0,0,-150.451399601529,-150.451399601529,-150.451399601529,-150.451399601529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E638","v":"RP3 Release Value (Return)"},{"$f":"F638","v":-53.642457768517808},{"$f":"G638","v":"£'000"},{"$f":"H638","v":"2020 Prices"}]
[null,null,null,null,{"$f":"E642","v":"RP3 Release Flag"},null,{"$f":"G642","v":"flag"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Release (Return)",null,{"$f":"G656","v":"£'000"},{"$f":"H656","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$657 * $F$656","v":0},{"$f":"AB$657 * $F$656","v":0},0,0,0,0,0,0,0,-53.642457768517808,-53.642457768517808,-53.642457768517808,-53.642457768517808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E646","v":"RP3 Reversal (Depreciation)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,601.80559840611602,0,{"$f":"AK646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E654","v":"RP3 Release (Depreciation)"},null,"£'000","2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,-150.451399601529,{"$f":"AK654","v":-150.451399601529},-150.451399601529,-150.451399601529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Reallocation (Depreciation)",null,{"$f":"G660","v":"£'000"},{"$f":"H660","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA660:AA661)","v":0},0,0,0,0,0,0,0,601.80559840611602,-150.451399601529,-150.451399601529,-150.451399601529,-150.451399601529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E650","v":"RP3 Reversal (Return)"},null,{"$f":"G650","v":"£'000"},{"$f":"H650","v":"2020 Prices"},null,{"$f":"J650","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,214.56983107407123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E658","v":"RP3 Release (Return)"},null,{"$f":"G658","v":"£'000"},{"$f":"H658","v":"2020 Prices"},null,{"$f":"J658","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,-53.642457768517808,-53.642457768517808,-53.642457768517808,-53.642457768517808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Reallocation (Return)",null,{"$f":"G664","v":"£'000"},{"$f":"H664","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA664:AA665)","v":0},0,0,0,0,0,0,0,214.56983107407123,-53.642457768517808,-53.642457768517808,-53.642457768517808,-53.642457768517808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reprofiling"]
[null,null,null,null,{"$f":"E564","v":"RP2 Depreciation"},null,{"$f":"G564","v":"£'000"},{"$f":"H564","v":"2020 Prices"},null,{"$f":"J564","v":0},null,{"$f":"L564","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y564","v":0},null,{"$f":"AA564","v":0},0,0,0,0,3744.3305713721629,3744.3305713721634,3744.3305713721629,3744.3305713721638,3744.3305713721634,2727.5409481066899,2727.5409481066895,2727.5409481066899,2727.5409481066899,2727.5409481066899,2638.7938401134916,2508.4912197532335,2163.7686768819794,1242.7028874573782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E616","v":"RP2 Reallocation - Depreciation"},null,{"$f":"G616","v":"£'000"},{"$f":"H616","v":"2020 Prices"},null,{"$f":"J616","v":0},null,{"$f":"L616","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y616","v":0},null,{"$f":"AA616","v":0},0,0,0,0,-3744.3305713721629,936.08264284304073,936.08264284304073,936.08264284304073,936.08264284304073,{"$f":"AK616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP2 Depreciation (After reallocation)",null,{"$f":"G670","v":"£'000"},{"$f":"H670","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA669:AA670)","v":0},{"$f":"SUM(AB669:AB670)","v":0},0,0,0,0,4680.4132142152039,4680.4132142152039,4680.4132142152048,4680.4132142152039,2727.5409481066899,2727.5409481066895,2727.5409481066899,2727.5409481066899,2727.5409481066899,2638.7938401134916,2508.4912197532335,2163.7686768819794,1242.7028874573782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E570","v":"RP2 Return"},null,{"$f":"G570","v":"£'000"},{"$f":"H570","v":"2020 Prices"},null,{"$f":"J570","v":0},null,{"$f":"L570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y570","v":0},null,{"$f":"AA570","v":0},0,0,0,0,1360.7656770860308,1247.9077978211751,1143.8740520922986,901.90165741171779,762.59949710703074,658.38388477822718,574.25372099443803,490.00922265954694,403.99970341196075,316.99640781677886,231.38714134118783,149.2612293652621,74.659797509564441,20.106819646793838,-1.3111924122677394E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13]
[null,null,null,null,{"$f":"E620","v":"RP2 Reallocation - Return"},null,{"$f":"G620","v":"£'000"},{"$f":"H620","v":"2020 Prices"},null,{"$f":"J620","v":0},null,{"$f":"L620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y620","v":0},null,{"$f":"AA620","v":0},0,0,0,0,-1360.7656770860308,340.1914192715077,340.1914192715077,340.1914192715077,340.1914192715077,{"$f":"AK620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP2 Return (After reallocation)",null,{"$f":"G674","v":"£'000"},{"$f":"H674","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA673:AA674)","v":0},0,0,0,0,0,1588.0992170926829,1484.0654713638064,1242.0930766832255,1102.7909163785384,658.38388477822718,574.25372099443803,490.00922265954694,403.99970341196075,316.99640781677886,231.38714134118783,149.2612293652621,74.659797509564441,20.106819646793838,-1.3111924122677394E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13]
[]
[null,null,null,null,{"$f":"E565","v":"RP3 Depreciation"},null,{"$f":"G565","v":"£'000"},{"$f":"H565","v":"2020 Prices"},null,{"$f":"J565","v":0},null,{"$f":"L565","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y565","v":0},null,{"$f":"AA565","v":0},0,0,0,0,0,0,0,-601.80559840611602,-601.80559840611602,-601.80559840611602,-601.80559840611613,-601.80559840611602,-461.44692577185884,-461.4469257718589,-461.44692577185884,-461.44692577185884,-461.44692577185884,-461.44692577185884,-461.4469257718589,-450.96842534837845,-231.57898879591187,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E662","v":"RP3 Reallocation (Depreciation)"},null,{"$f":"G662","v":"£'000"},{"$f":"H662","v":"2020 Prices"},null,{"$f":"J662","v":0},null,{"$f":"L662","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y662","v":0},null,{"$f":"AA662","v":0},0,0,0,0,0,0,0,601.80559840611602,-150.451399601529,{"$f":"AK662","v":-150.451399601529},-150.451399601529,-150.451399601529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Depreciation (After reallocation)",null,{"$f":"G678","v":"£'000"},{"$f":"H678","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA677:AA678)","v":0},{"$f":"SUM(AB677:AB678)","v":0},0,0,0,0,0,0,0,-752.25699800764505,-752.25699800764505,-752.25699800764517,-752.25699800764505,-461.44692577185884,-461.4469257718589,-461.44692577185884,-461.44692577185884,-461.44692577185884,-461.44692577185884,-461.4469257718589,-450.96842534837845,-231.57898879591187,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E571","v":"RP3 Return"},null,{"$f":"G571","v":"£'000"},{"$f":"H571","v":"2020 Prices"},null,{"$f":"J571","v":0},null,{"$f":"L571","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y571","v":0},null,{"$f":"AA571","v":0},0,0,0,0,0,0,0,-214.56983107407123,-190.65188970413359,-171.21664691963895,-152.75106104162012,-134.27533460424644,-117.48677832386396,-102.77673234264968,-88.066686361435373,-73.35664038022108,-58.646594399006801,-43.93654841779253,-29.22650243657824,-14.680850994602979,-3.7469269675822692,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657775E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657762E-14,-6.6643082974657762E-14,-6.6643082974657775E-14,-6.6643082974657787E-14]
[null,null,null,null,{"$f":"E666","v":"RP3 Reallocation (Return)"},null,{"$f":"G666","v":"£'000"},{"$f":"H666","v":"2020 Prices"},null,{"$f":"J666","v":0},null,{"$f":"L666","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y666","v":0},null,{"$f":"AA666","v":0},0,0,0,0,0,0,0,214.56983107407123,-53.642457768517808,{"$f":"AK666","v":-53.642457768517808},-53.642457768517808,-53.642457768517808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Return (After reallocation)",null,{"$f":"G682","v":"£'000"},{"$f":"H682","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA681:AA682)","v":0},{"$f":"SUM(AB681:AB682)","v":0},0,0,0,0,0,0,0,-244.2943474726514,-224.85910468815675,-206.39351881013792,-187.91779237276424,-117.48677832386396,-102.77673234264968,-88.066686361435373,-73.35664038022108,-58.646594399006801,-43.93654841779253,-29.22650243657824,-14.680850994602979,-3.7469269675822692,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657775E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657762E-14,-6.6643082974657762E-14,-6.6643082974657775E-14,-6.6643082974657787E-14]
[]
["Final Returns (after reallocation)"]
[]
[null,null,null,null,{"$f":"E563","v":"Regulatory depreciation RP1 UKATS"},null,{"$f":"G563","v":"£'000 "},{"$f":"H563","v":"CPI 2020"},null,{"$f":"J563","v":"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20"},null,{"$f":"L563","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y563","v":16197.987653255843},null,{"$f":"AA563","v":0},1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1166.1908727166874,1213.8995036519466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E569","v":"RP1 Return"},null,{"$f":"G569","v":"£'000"},{"$f":"H569","v":"2020 Prices"},null,{"$f":"J569","v":0},null,{"$f":"L569","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y569","v":0},null,{"$f":"AA569","v":0},920.28793267576498,851.95545291655014,777.59306860083655,700.0152738435952,370.52188879123236,334.59195672972976,303.9556750635943,236.96978482939156,197.30313458588424,162.73621299236692,129.06233815955574,95.286268224470049,59.621817744320175,20.696071749113607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total RP1",null,{"$f":"G688","v":"£'000"},{"$f":"H688","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA687:AA688)","v":0},{"$f":"SUM(AB687:AB688)","v":2172.0552070826616},{"$f":"SUM(AC687:AC688)","v":2103.7227273234466},2029.3603430077333,1951.7825482504918,1622.289163198129,1414.4578002801195,1383.8215186139839,1316.8356283797812,1277.1689781362738,1242.6020565427566,1208.9281817099454,1175.1521117748596,1225.8126904610076,1234.5955754010602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E671","v":"RP2 Depreciation (After reallocation)"},null,{"$f":"G671","v":"£'000"},{"$f":"H671","v":"2020 Prices"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,4680.4132142152039,4680.4132142152039,4680.4132142152048,4680.4132142152039,2727.5409481066899,2727.5409481066895,2727.5409481066899,2727.5409481066899,2727.5409481066899,2638.7938401134916,2508.4912197532335,2163.7686768819794,1242.7028874573782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E675","v":"RP2 Return (After reallocation)"},null,{"$f":"G675","v":"£'000"},{"$f":"H675","v":"2020 Prices"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,1588.0992170926829,1484.0654713638064,1242.0930766832255,1102.7909163785384,658.38388477822718,574.25372099443803,490.00922265954694,403.99970341196075,316.99640781677886,231.38714134118783,149.2612293652621,74.659797509564441,20.106819646793838,-1.3111924122677394E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13]
[null,null,null,null,"Total RP2",null,{"$f":"G692","v":"£'000"},{"$f":"H692","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA691:AA692)","v":0},{"$f":"SUM(AB691:AB692)","v":0},0,0,0,0,6268.5124313078868,6164.4786855790098,5922.5062908984301,5783.2041305937419,3385.9248328849171,3301.7946691011275,3217.550170766237,3131.5406515186505,3044.5373559234686,2870.1809814546796,2657.7524491184954,2238.4284743915441,1262.809707104172,-1.3111924122677394E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13]
[]
[null,null,null,null,{"$f":"E679","v":"RP3 Depreciation (After reallocation)"},null,{"$f":"G679","v":"£'000"},{"$f":"H679","v":"2020 Prices"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,-752.25699800764505,-752.25699800764505,-752.25699800764517,-752.25699800764505,-461.44692577185884,-461.4469257718589,-461.44692577185884,-461.44692577185884,-461.44692577185884,-461.44692577185884,-461.4469257718589,-450.96842534837845,-231.57898879591187,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E683","v":"RP3 Return (After reallocation)"},null,{"$f":"G683","v":"£'000"},{"$f":"H683","v":"2020 Prices"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,-244.2943474726514,-224.85910468815675,-206.39351881013792,-187.91779237276424,-117.48677832386396,-102.77673234264968,-88.066686361435373,-73.35664038022108,-58.646594399006801,-43.93654841779253,-29.22650243657824,-14.680850994602979,-3.7469269675822692,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657775E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657762E-14,-6.6643082974657762E-14,-6.6643082974657775E-14,-6.6643082974657787E-14]
[null,null,null,null,"Total RP3",null,{"$f":"G696","v":"£'000"},{"$f":"H696","v":"2020 Prices"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA695:AA696)","v":0},{"$f":"SUM(AB695:AB696)","v":0},0,0,0,0,0,0,0,-996.5513454802965,-977.11610269580183,-958.65051681778311,-940.17479038040926,-578.93370409572276,-564.22365811450857,-549.51361213329426,-534.80356615207995,-520.09352017086565,-505.38347418965139,-490.67342820843714,-465.64927634298141,-235.32591576349415,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657775E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657762E-14,-6.6643082974657762E-14,-6.6643082974657775E-14,-6.6643082974657787E-14]
[]
[null,null,null,null,{"$f":"E687","v":"Regulatory depreciation RP1 UKATS"},null,{"$f":"G687","v":"£'000 "},"CPI 2020",null,"Pension cost pass-through.xlsx, NERL PPT price conversion tab, rows 18:20",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,16197.987653255843,null,0,{"$f":"AB687","v":1251.7672744068966},1251.7672744068966,1251.7672744068966,1251.7672744068966,1251.7672744068966,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1079.8658435503896,1166.1908727166874,1213.8995036519466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E688","v":"RP1 Return"},null,{"$f":"G688","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,920.28793267576498,851.95545291655014,777.59306860083655,700.0152738435952,370.52188879123236,334.59195672972976,303.9556750635943,236.96978482939156,197.30313458588424,162.73621299236692,129.06233815955574,95.286268224470049,59.621817744320175,20.696071749113607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E691","v":"RP2 Depreciation (After reallocation)"},null,{"$f":"G691","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,4680.4132142152039,4680.4132142152039,4680.4132142152048,4680.4132142152039,2727.5409481066899,2727.5409481066895,2727.5409481066899,2727.5409481066899,2727.5409481066899,2638.7938401134916,2508.4912197532335,2163.7686768819794,1242.7028874573782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E692","v":"RP2 Return (After reallocation)"},null,{"$f":"G692","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,1588.0992170926829,1484.0654713638064,1242.0930766832255,1102.7909163785384,658.38388477822718,574.25372099443803,490.00922265954694,403.99970341196075,316.99640781677886,231.38714134118783,149.2612293652621,74.659797509564441,20.106819646793838,-1.3111924122677394E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677386E-13,-1.3111924122677391E-13,-1.3111924122677391E-13,-1.3111924122677386E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13,-1.3111924122677389E-13]
[null,null,null,null,{"$f":"E695","v":"RP3 Depreciation (After reallocation)"},null,{"$f":"G695","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,-752.25699800764505,-752.25699800764505,-752.25699800764517,-752.25699800764505,-461.44692577185884,-461.4469257718589,-461.44692577185884,-461.44692577185884,-461.44692577185884,-461.44692577185884,-461.4469257718589,-450.96842534837845,-231.57898879591187,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E696","v":"RP3 Return (After reallocation)"},null,{"$f":"G696","v":"£'000"},"2020 Prices",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,-244.2943474726514,-224.85910468815675,-206.39351881013792,-187.91779237276424,-117.48677832386396,-102.77673234264968,-88.066686361435373,-73.35664038022108,-58.646594399006801,-43.93654841779253,-29.22650243657824,-14.680850994602979,-3.7469269675822692,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657775E-14,-6.6643082974657787E-14,-6.6643082974657787E-14,-6.6643082974657775E-14,-6.6643082974657762E-14,-6.6643082974657762E-14,-6.6643082974657775E-14,-6.6643082974657787E-14]
[null,null,null,null,{"$f":"E22","v":"Inflation index (average prices)"},null,"Index","RPI 2020",null,0,null,{"$f":"L22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y22","v":0},null,{"$f":"AA22","v":0.88196833158029397},0.89734769878045306,0.92949938880518512,0.96057082752935141,0.98518918611592798,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238111,1.3195576771754272,1.3565319254058053,1.3945421988557309,1.4336175271419489,1.4737877532963912,1.5150835565582197,1.5575364758045076,1.60117893363745,1.6460442611465049,1.692166723364372,1.7395815454362549,1.7883249395223884,1.8384341324543818,1.8899473941664968,1.9429040669235742,1.9973445953679347,2.053310557408198,2.1108446959736118,2.1699909516581442,2.2307944962792678,2.2933017673770704,2.3575605036800322,2.423619781564565,2.4915300525361532,2.5613431817607211]
[null,null,null,null,{"$f":"E699","v":"Regulatory depreciation RP1 UKATS"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA699 * AA$705","v":0},{"$f":"AB699 * AB$705","v":1123.2704830977086},{"$f":"AC699 * AC$705","v":1163.5169164875429},{"$f":"AD699 * AD$705","v":1202.4111266511934},1233.2275822794841,1251.7672744068966,1123.5491904922039,1253.7089874235412,1365.0963267845939,1387.2408864006895,1400.7321602483316,1424.9452641764353,1464.872491931374,1626.3023839238131,1740.2676046243428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP1 Return",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA700 * AA$705","v":0},{"$f":"AB700 * AB$705","v":825.8182586020182},{"$f":"AC700 * AC$705","v":791.89207277517801},{"$f":"AD700 * AD$705","v":746.93321738699331},{"$f":"AE700 * AE$705","v":689.64747790669003},370.52188879123236,348.12706075868061,352.88824429590898,299.56182498186701,253.46386956055682,211.0908947966868,170.30519915265288,129.25886489927436,83.1451408169399,29.670251202516599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP2 Depreciation (After reallocation)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA701 * AA$705","v":0},0,0,0,0,0,4869.7479500888776,5433.8936142521788,5916.6746728026428,6012.6548263274381,3537.9897856996981,3599.1475978845256,3699.9963739583436,3803.6709512417483,3910.2505092031197,3889.0220450332195,3800.5737988187957,3370.1486394469407,1989.789684167185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP2 Return (After reallocation)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA702 * AA$705","v":0},0,0,0,0,{"$f":"AF702 * AF$705","v":0},1652.3419093610082,1722.9790445603051,1570.1734679653525,1416.6913950364296,854.01301162190293,757.76090618476644,664.71315428095716,563.39463473317892,454.45160628717127,341.01553517890375,226.14323424297348,116.28535789732516,32.194616040893884,-2.1582807454721545E-13,-2.2187561679673269E-13,-2.2809261228970047E-13,-2.3448380913709192E-13,-2.4105408849282081E-13,-2.4780846828162958E-13,-2.5475210703143214E-13,-2.6189030781304126E-13,-2.6922852229028704E-13,-2.7677235488362025E-13,-2.8452756705038089E-13,-2.9250008168500079E-13,-3.0069598764250097E-13,-3.0912154438873669E-13,-3.1778318678094524E-13,-3.2668752998224447E-13,-3.3584137451383656E-13]
[null,null,null,null,"RP3 Depreciation (After reallocation)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA703 * AA$705","v":0},0,0,0,0,0,0,0,0,-966.38084346312758,-975.77914532121645,-992.64649692992816,-1020.4606339073017,-643.50721052110532,-661.53840063230678,-680.07482799883451,-699.13064946128475,-718.72041853752523,-738.85909653766453,-759.56206399046562,-763.11376266255593,-402.8505352201575,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Return (After reallocation)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA704 * AA$705","v":0},0,0,0,0,0,0,0,0,-313.83074958313114,-291.67269373554393,-272.34815226516844,-254.91648470543421,-163.84027018023707,-147.34252486879939,-129.79160383287777,-111.14143960442766,-91.344209958165422,-70.350275743311229,-48.108116609113956,-24.842447523737906,-6.5180850049035435,-1.191794873302404E-13,-1.2251891843260036E-13,-1.2595192100717612E-13,-1.2948111694378783E-13,-1.3310920159808956E-13,-1.3683894585009535E-13,-1.4067319822038569E-13,-1.4461488704561031E-13,-1.4866702271494916E-13,-1.5283269996923943E-13,-1.5711510026452434E-13,-1.6151749420182923E-13,-1.6604324402502031E-13,-1.706958061886537E-13]
[]
["End of spreadsheet"]

{"sheet":"C_Determined Costs_UKATS","index":30,"n_rows":274,"n_cols":62,"rows_kept":274,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Determined Costs_UKATS"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[]
["Determined Costs"]
[]
[null,null,null,"Determined Costs"]
[null,null,null,null,{"$f":"E109","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,"£'000 ","Nominal",null,0,null,{"$f":"L109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y109","v":3521840.5876250612},null,{"$f":"AA109","v":216212.64881972535},233808.63331170403,229016.24644059184,243900.62891345544,251524.08826185364,261129.14878733555,237434.29781339131,275232.15557114989,310952.76611548784,319071.35765957198,311978.40820320923,311987.11764197156,319593.09008561377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,847883.14283597702,null,{"$f":"AA110","v":73570.637552309199},72953.076027119896,74198.635907297095,69243.331663503093,65858.576392172996,65992.819825981598,47263.361928078797,50134.697922240273,85187.077758774612,78416.234791685216,56479.372722506574,53728.470719394085,54856.849624913673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS","Pensions - Defined benefit - Deficit Repair - CAA Run - UKATS POS","£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,85797.891739030252,null,{"$f":"AA111","v":0},0,0,0,0,0,19211.743652967325,20919.859699003406,22643.169526844904,23023.118860214625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,171541.73479262195,null,{"$f":"AA112","v":4537.5987194322952},5211.1051207713372,6036.7447530622194,6802.9956626988569,7592.3741543342694,11784.545145078317,11645.829121836972,12899.56663789873,18359.871092741105,19925.969246263754,20876.958399008177,22146.780219774311,23721.396519721635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,98306.957597968023,null,{"$f":"AA113","v":0},0,0,0,0,15622.442615719234,12899.315125358502,12935.507414190435,12672.258581245516,12147.60772815505,11417.926005080557,10664.098648741181,9947.8014794775445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,8601.7009283545194,null,{"$f":"AA115","v":0},0,0,0,0,0,1417.7689918572689,288.04769168587086,1366.8757258666305,1375.4943834548085,1375.2848863755592,1379.2912063904066,1398.9380427239748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1993439.2885581313,null,{"$f":"AA116","v":119889.36919132907},116086.12939291725,119393.62275508414,144362.38294549991,163876.83366140022,156204.39166999978,120630.3347933451,161682.07915654776,173077.94198241507,179721.21271292533,180143.48314597597,180144.05135588153,178227.45579481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,25975.863564266208,null,{"$f":"AA117","v":875.56837036847651},905.44334200636797,1411.2642708805527,7334.2746158948366,1544.4909105797501,24822.112049999996,-21240.511474241754,874.60021716871029,1674.1510838482418,1860.3448145748769,2321.9040571886394,1912.0460788474447,1680.175227150065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$259","v":"Regulatory Depreciation"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,186434.65072376988,187650.82188655561,185806.63551788454,176675.85234265152,172369.18565583861,193716.46208213558,161384.76289127546,145416.22132765668,150948.96381240187,163096.17023569785,{"$f":"AK$259","v":151569.9199795289},153044.50906865401,153881.37691155769,157384.03954538482,151525.26291144808,138553.44629399828,125939.9283909798,109307.25139508385,94931.319768391739,79792.938394611541,73849.963261667304,65903.316746689146,59331.906789643726,49822.797262830587,38195.882893078422,25619.427125842951,12954.056979370011,-27.482321398706453,-29.15274936623856,-30.924709135016453,-32.804372001801418,-34.798284366531362,-36.913390531831681,-39.157056888300346,-41.537097569820737,-44.061801668253473]
[null,null,null,null,{"$f":"E227","v":"Regulatory Return - UKATS"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,66500.131075216632,62448.747470529677,58943.520966560995,57604.667604041555,57042.013208439297,37475.756559765898,44455.086418038554,56982.90533636968,57804.142527885037,54545.132151302802,{"$f":"AK227","v":51447.516596086207},48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[null,null,null,null,{"$f":"E272","v":"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,"£'000","Nominal",null,0,null,{"$f":"L272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y272","v":0},null,{"$f":"AA272","v":0},0,0,0,0,0,0,0,17001.564550281852,10005.249617244999,{"$f":"AK272","v":4529.1029665291326},32199.598002568844,36717.095853336694,52505.771372927869,47263.310934550769,42711.317457722784,27225.709288125665,29494.014595951256,23998.912026864269,203041.01076956783,11818.574426383639,9729.8000686513042,7314.9106285558109,3675.085110225014,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$266","v":"Adjustments"},0,"£'000 ","Nominal",null,0,null,{"$f":"L$266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$266","v":0},null,{"$f":"AA$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sub-total Determined Costs before revenue adjustment",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA35:BJ35)","v":11286471.742536193},null,{"$f":"SUM(AA20:AA34)","v":668020.60445215087},679063.95655160409,674806.67061136139,705924.13374774519,719807.56224461878,766747.67873601592,635101.98926190764,737365.64097391127,851688.78275779262,{"$f":"SUM(AJ20:AJ34)","v":863187.89220109128},792139.87696148898,816174.40708081669,826520.70975760662,249366.33911499745,228806.57906015308,204383.27184784322,169414.07753689401,147906.27945836997,122884.97559251517,283824.63379810256,83960.264137015605,71376.385229350039,60003.210557150327,44654.300207095235,27424.926576136459,13251.705643248693,-653.6328555830878,-14502.010764200511,-15182.197839206739,-15881.511424407508,-16600.491553553828,-17339.693641777099,-18099.68893174551,-18881.064953243636,-19684.425996607522,-20510.393600462859]
[null,null,null,null,{"$f":"E$147","v":"Eurocontrol Revenue (Other) - Price Determination NEG"},null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-691900.03026302508,null,-102401.94902575015,-111905.08647580919,-114928.9493170865,-106583.28612817312,-107767.93842199724,-103006.74971,-7385.9310344827572,-9906.2504633009594,-6087.4919679884615,-5310.9677594392278,{"$f":"AK$147","v":-5504.1341863658763},-5519.5882023511404,-5591.7075702805241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$164","v":"London Approach Revenue - Price Determination NEG"},null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-103765.91189308715,null,0,0,0,0,0,0,-9054.1464540784946,-14253.753468629646,-15484.784921549199,-15303.613636330023,{"$f":"AK$164","v":-16079.200197026485},-16608.293311820991,-16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$148","v":"MoD Income - Price Determination NEG"},null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$149","v":"North Sea Helicopters - Price Determination NEG"},null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-66060.598329388828,null,0,0,0,0,0,0,-8136.8340229885043,-9522.6065045880678,-9530.7778480677553,-9629.197689661969,{"$f":"AK$149","v":-9654.7141369645833},-9715.0053865001628,-9871.4627406177951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$150","v":"Intercompany income - Price Determination NEG"},null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-162943.10061419217,null,0,0,0,0,0,0,-21786.444904214557,-21257.113382799031,-23707.616954325258,-23923.903922903472,{"$f":"AK$150","v":-23894.008785509021},-24003.762533778521,-24370.250130662305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$151","v":"Other UKATS Revenue Spare - Price Determination NEG"},null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-322533.04231116845,null,0,0,0,0,0,0,-42647.596781609187,-39596.915311255936,-47487.840384065268,-47934.342352615342,{"$f":"AK$151","v":-48159.298569121594},-48140.901822020729,-48566.147090480365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Determined Cost  before MOD Uplift and working capital adjustment (and Reg. tax)",null,{"$f":"G39","v":"£'000 "},{"$f":"H39","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA42:JK42)","v":9939269.0591253284},null,{"$f":"AA35+ SUM(AA36:AA41)","v":565618.65542640071},567158.87007579487,559877.7212942749,599340.84761957207,612039.62382262154,663740.92902601592,546091.0360645341,642829.00184333767,749390.27068179671,761085.86684014124,688848.52108650142,712186.85582434514,721139.02232191339,249366.33911499745,228806.57906015308,204383.27184784322,169414.07753689401,147906.27945836997,122884.97559251517,283824.63379810256,83960.264137015605,71376.385229350039,60003.210557150327,44654.300207095235,27424.926576136459,13251.705643248693,-653.6328555830878,-14502.010764200511,-15182.197839206739,-15881.511424407508,-16600.491553553828,-17339.693641777099,-18099.68893174551,-18881.064953243636,-19684.425996607522,-20510.393600462859]
[]
[null,null,null,null,{"$f":"E66","v":"MOD Uplift"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,121647.56563443653,null,7823.2030197032,7663.6460361392556,7570.1784985664608,7334.4346407193798,7082.6157575922098,8367.2417025351388,8068.3631790618383,8245.2655061955429,9521.3061665483237,8932.9327093913289,{"$f":"AK66","v":7889.3852151618848},8008.0980789843907,7983.0888079916613,2760.5129791328131,2532.9141593374879,2262.5454448100727,1875.4325926593433,1637.3388869930257,1360.3502833119762,3141.9701158461539,929.44941849094766,790.14448593376426,664.242183289487,494.32804657301,303.59697316756223,146.69784844924752,-7.2357880691854737,-160.53886454834515,-168.06861076612626,-175.81008956908681,-183.76927919063277,-191.95232813775385,-200.36556013002408,-209.01547918719891,-217.90877487019398,-227.05232768040068]
[null,null,null,null,"Total Determined Costs (TSU - based) before working capital adjustment",null,{"$f":"I_Global!F69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA45:BJ45)","v":10060916.624759775},null,{"$f":"AA42 + AA44","v":573441.85844610387},574822.51611193409,567447.8997928414,606675.28226029139,619122.23958021379,672108.17072855111,554159.39924359589,651074.26734953315,{"$f":"AI42 + AI44","v":758911.57684834499},770018.79954953259,696737.90630166326,720194.95390332956,729122.1111299051,252126.85209413027,231339.49321949057,206645.81729265329,171289.51012955335,149543.61834536301,124245.32587582714,286966.6039139487,84889.713555506547,72166.529715283803,60667.45274043981,45148.628253668248,27728.52354930402,13398.403491697942,-660.86864365227325,-14662.549628748857,-15350.266449972865,-16057.321513976596,-16784.260832744461,-17531.645969914855,-18300.054491875533,-19090.080432430834,-19902.334771477716,-20737.445928143261]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$1381","v":"Adjustment for Working Capital Impact of change in Determined Cost"},null,{"$f":"C_RevCost_UKATS!G$1381","v":"£'000"},{"$f":"C_RevCost_UKATS!H$1381","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J$1381","v":0},null,{"$f":"C_RevCost_UKATS!L$1381","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$1381","v":0},null,{"$f":"C_RevCost_UKATS!AA$1381","v":0},{"$f":"C_RevCost_UKATS!AB$1381","v":0},{"$f":"C_RevCost_UKATS!AC$1381","v":0},{"$f":"C_RevCost_UKATS!AD$1381","v":0},{"$f":"C_RevCost_UKATS!AE$1381","v":0},{"$f":"C_RevCost_UKATS!AF$1381","v":0},{"$f":"C_RevCost_UKATS!AG$1381","v":0},{"$f":"C_RevCost_UKATS!AH$1381","v":0},{"$f":"C_RevCost_UKATS!AI$1381","v":2.0460625520738997E-5},{"$f":"C_RevCost_UKATS!AJ$1381","v":1.6926185180395485E-4},{"$f":"C_RevCost_UKATS!AK$1381","v":5.2964346538414886E-4},{"$f":"C_RevCost_UKATS!AL$1381","v":8.892014911277132E-4},{"$f":"C_RevCost_UKATS!AM$1381","v":-2.0266159911136702E-4},{"$f":"C_RevCost_UKATS!AN$1381","v":540.81745090663594},{"$f":"C_RevCost_UKATS!AO$1381","v":1053.392304328657},{"$f":"C_RevCost_UKATS!AP$1381","v":955.7153767567753},{"$f":"C_RevCost_UKATS!AQ$1381","v":825.20726835841845},{"$f":"C_RevCost_UKATS!AR$1381","v":700.30895895985896},{"$f":"C_RevCost_UKATS!AS$1381","v":597.81572136399438},{"$f":"C_RevCost_UKATS!AT$1381","v":890.84450557485127},{"$f":"C_RevCost_UKATS!AU$1381","v":816.85220334516214},{"$f":"C_RevCost_UKATS!AV$1381","v":343.79255526428676},{"$f":"C_RevCost_UKATS!AW$1381","v":290.02740490801796},{"$f":"C_RevCost_UKATS!AX$1381","v":231.26371473889662},{"$f":"C_RevCost_UKATS!AY$1381","v":159.54666515572276},{"$f":"C_RevCost_UKATS!AZ$1381","v":90.236574508858808},{"$f":"C_RevCost_UKATS!BA$1381","v":28.326571307115696},{"$f":"C_RevCost_UKATS!BB$1381","v":-32.846325730703576},{"$f":"C_RevCost_UKATS!BC$1381","v":-65.331856202102202},{"$f":"C_RevCost_UKATS!BD$1381","v":-68.436641668480917},{"$f":"C_RevCost_UKATS!BE$1381","v":-35.332625690627047},{"$f":"C_RevCost_UKATS!BF$1381","v":0},{"$f":"C_RevCost_UKATS!BG$1381","v":0},{"$f":"C_RevCost_UKATS!BH$1381","v":0},{"$f":"C_RevCost_UKATS!BI$1381","v":0},{"$f":"C_RevCost_UKATS!BJ$1381","v":0}]
[null,null,null,null,"Total Determined Costs (TSU - based) ",null,{"$f":"G45","v":"£'000 "},{"$f":"H45","v":"Nominal"},null,{"$f":"J45","v":0},null,{"$f":"L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y45","v":10060916.624759775},null,{"$f":"SUM(AA45:AA46)","v":573441.85844610387},574822.51611193409,567447.8997928414,606675.28226029139,619122.23958021379,672108.17072855111,554159.39924359589,651074.26734953315,{"$f":"SUM(AI45:AI46)","v":758911.57686880557},770018.79971879441,696737.90683130675,720194.95479253109,729122.11092724348,252667.66954503692,232392.88552381922,207601.53266941005,172114.71739791177,150243.92730432286,124843.14159719113,287857.44841952354,85706.565758851706,72510.322270548088,60957.480145347829,45379.891968407144,27888.070214459742,13488.640066206801,-632.54207234515752,-14695.39595447956,-15415.598306174967,-16125.758155645077,-16819.593458435087,-17531.645969914855,-18300.054491875533,-19090.080432430834,-19902.334771477716,-20737.445928143261]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},null,{"$f":"C_RevCost_UKATS!L$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$308","v":0},null,{"$f":"C_RevCost_UKATS!AA$308","v":10244},{"$f":"C_RevCost_UKATS!AB$308","v":10435},{"$f":"C_RevCost_UKATS!AC$308","v":10583},{"$f":"C_RevCost_UKATS!AD$308","v":10758},{"$f":"C_RevCost_UKATS!AE$308","v":10940},{"$f":"C_RevCost_UKATS!AF$308","v":12647.945},{"$f":"C_RevCost_UKATS!AG$308","v":12891},{"$f":"C_RevCost_UKATS!AH$308","v":13183},{"$f":"C_RevCost_UKATS!AI$308","v":11956},{"$f":"C_RevCost_UKATS!AJ$308","v":12930},{"$f":"C_RevCost_UKATS!AK$308","v":13247},{"$f":"C_RevCost_UKATS!AL$308","v":13490},{"$f":"C_RevCost_UKATS!AM$308","v":13700},{"$f":"C_RevCost_UKATS!AN$308","v":13700},{"$f":"C_RevCost_UKATS!AO$308","v":13700},{"$f":"C_RevCost_UKATS!AP$308","v":13700},{"$f":"C_RevCost_UKATS!AQ$308","v":13700},{"$f":"C_RevCost_UKATS!AR$308","v":13700},{"$f":"C_RevCost_UKATS!AS$308","v":13700},{"$f":"C_RevCost_UKATS!AT$308","v":13700},{"$f":"C_RevCost_UKATS!AU$308","v":13700},{"$f":"C_RevCost_UKATS!AV$308","v":13700},{"$f":"C_RevCost_UKATS!AW$308","v":13700},{"$f":"C_RevCost_UKATS!AX$308","v":13700},{"$f":"C_RevCost_UKATS!AY$308","v":13700},{"$f":"C_RevCost_UKATS!AZ$308","v":13700},{"$f":"C_RevCost_UKATS!BA$308","v":13700},{"$f":"C_RevCost_UKATS!BB$308","v":13700},{"$f":"C_RevCost_UKATS!BC$308","v":13700},{"$f":"C_RevCost_UKATS!BD$308","v":13700},{"$f":"C_RevCost_UKATS!BE$308","v":13700},{"$f":"C_RevCost_UKATS!BF$308","v":13700},{"$f":"C_RevCost_UKATS!BG$308","v":13700},{"$f":"C_RevCost_UKATS!BH$308","v":13700},{"$f":"C_RevCost_UKATS!BI$308","v":13700},{"$f":"C_RevCost_UKATS!BJ$308","v":13700}]
[null,null,null,null,"Calculated DC / TSU",null,{"$f":"I_Global!$F$64","v":"£ per TSU"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA49:BJ49)","v":820.33573483247119},null,{"$f":"IF(AA48 <> 0, AA47 /AA48, 0)","v":55.97831495959624},55.086010168848496,53.618813171391984,56.392943136297767,56.592526469855009,53.139713267930176,42.988084651586057,49.387413134304268,{"$f":"IF(AI48 <> 0, AI47 /AI48, 0)","v":63.475374445366811},{"$f":"IF(AJ48 <> 0, AJ47 /AJ48, 0)","v":59.55288474236616},52.595901474394715,53.387320592478211,53.220592038484924,18.442895587228971,16.962984344804322,15.153396545212413,12.563118058241734,10.966710022213347,9.1126380727876732,21.011492585366682,6.2559537050256724,5.2927242533246783,4.4494511054998416,3.3124008736063608,2.0356255630992512,0.98457226760633587,-4.6170954185777921E-2,-1.0726566390131065,-1.1252261537353989,-1.1770626390981809,-1.2277075517105902,-1.2796821875850259,-1.3357704008668272,-1.3934365279146594,-1.4527251658012932,-1.5136821845360044]
[]
[null,null,null,null,{"$f":"C_Time!E142","v":"Next Price Control Period flag"},null,{"$f":"C_Time!G142","v":"flag"},null,null,{"$f":"C_Time!J142","v":0},null,{"$f":"C_Time!L142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y142","v":5},null,{"$f":"C_Time!AA142","v":0},{"$f":"C_Time!AB142","v":0},{"$f":"C_Time!AC142","v":0},{"$f":"C_Time!AD142","v":0},{"$f":"C_Time!AE142","v":0},{"$f":"C_Time!AF142","v":0},{"$f":"C_Time!AG142","v":0},{"$f":"C_Time!AH142","v":0},{"$f":"C_Time!AI142","v":1},{"$f":"C_Time!AJ142","v":1},{"$f":"C_Time!AK142","v":1},{"$f":"C_Time!AL142","v":1},{"$f":"C_Time!AM142","v":1},{"$f":"C_Time!AN142","v":0},{"$f":"C_Time!AO142","v":0},{"$f":"C_Time!AP142","v":0},{"$f":"C_Time!AQ142","v":0},{"$f":"C_Time!AR142","v":0},{"$f":"C_Time!AS142","v":0},{"$f":"C_Time!AT142","v":0},{"$f":"C_Time!AU142","v":0},{"$f":"C_Time!AV142","v":0},{"$f":"C_Time!AW142","v":0},{"$f":"C_Time!AX142","v":0},{"$f":"C_Time!AY142","v":0},{"$f":"C_Time!AZ142","v":0},{"$f":"C_Time!BA142","v":0},{"$f":"C_Time!BB142","v":0},{"$f":"C_Time!BC142","v":0},{"$f":"C_Time!BD142","v":0},{"$f":"C_Time!BE142","v":0},{"$f":"C_Time!BF142","v":0},{"$f":"C_Time!BG142","v":0},{"$f":"C_Time!BH142","v":0},{"$f":"C_Time!BI142","v":0},{"$f":"C_Time!BJ142","v":0}]
[null,null,null,null,{"$f":"E49","v":"Calculated DC / TSU"},null,"£ per TSU","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,820.33573483247119,null,55.97831495959624,55.086010168848496,53.618813171391984,56.392943136297767,56.592526469855009,53.139713267930176,42.988084651586057,49.387413134304268,63.475374445366811,59.55288474236616,{"$f":"AK49","v":52.595901474394715},53.387320592478211,53.220592038484924,18.442895587228971,16.962984344804322,15.153396545212413,12.563118058241734,10.966710022213347,9.1126380727876732,21.011492585366682,6.2559537050256724,5.2927242533246783,4.4494511054998416,3.3124008736063608,2.0356255630992512,0.98457226760633587,-4.6170954185777921E-2,-1.0726566390131065,-1.1252261537353989,-1.1770626390981809,-1.2277075517105902,-1.2796821875850259,-1.3357704008668272,-1.3934365279146594,-1.4527251658012932,-1.5136821845360044]
[null,null,null,null,{"$f":"I_Actuals!E$355","v":"Allowed Determined Cost per TSU - UKATS - set by previous Price Determination"},null,{"$f":"I_Actuals!G$355","v":"£ per TSU"},{"$f":"I_Actuals!H$355","v":"Nominal"},null,{"$f":"I_Actuals!J$355","v":" I_Actuals tab, row 365"},null,{"$f":"I_Actuals!L$355","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$355","v":439.22751642697182},null,{"$f":"I_Actuals!AA$355","v":58.480098266688493},{"$f":"I_Actuals!AB$355","v":57.28737712321761},{"$f":"I_Actuals!AC$355","v":56.588686297353469},{"$f":"I_Actuals!AD$355","v":54.826450999240386},{"$f":"I_Actuals!AE$355","v":52.944052214158056},{"$f":"I_Actuals!AF$355","v":54.550788922627355},{"$f":"I_Actuals!AG$355","v":52.305548987665816},{"$f":"I_Actuals!AH$355","v":52.244513616020633},{"$f":"I_Actuals!AI$355","v":0},{"$f":"I_Actuals!AJ$355","v":0},{"$f":"I_Actuals!AK$355","v":0},{"$f":"I_Actuals!AL$355","v":0},{"$f":"I_Actuals!AM$355","v":0},{"$f":"I_Actuals!AN$355","v":0},{"$f":"I_Actuals!AO$355","v":0},{"$f":"I_Actuals!AP$355","v":0},{"$f":"I_Actuals!AQ$355","v":0},{"$f":"I_Actuals!AR$355","v":0},{"$f":"I_Actuals!AS$355","v":0},{"$f":"I_Actuals!AT$355","v":0},{"$f":"I_Actuals!AU$355","v":0},{"$f":"I_Actuals!AV$355","v":0},{"$f":"I_Actuals!AW$355","v":0},{"$f":"I_Actuals!AX$355","v":0},{"$f":"I_Actuals!AY$355","v":0},{"$f":"I_Actuals!AZ$355","v":0},{"$f":"I_Actuals!BA$355","v":0},{"$f":"I_Actuals!BB$355","v":0},{"$f":"I_Actuals!BC$355","v":0},{"$f":"I_Actuals!BD$355","v":0},{"$f":"I_Actuals!BE$355","v":0},{"$f":"I_Actuals!BF$355","v":0},{"$f":"I_Actuals!BG$355","v":0},{"$f":"I_Actuals!BH$355","v":0},{"$f":"I_Actuals!BI$355","v":0},{"$f":"I_Actuals!BJ$355","v":0}]
[null,null,null,null,{"$f":"E52 & \" - Allowed + Calculated\"","v":"Calculated DC / TSU - Allowed + Calculated"},null,{"$f":"I_Global!$F$64","v":"£ per TSU"},"Nominal","Exported to Macro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA54:BJ54)","v":721.4595897200627},null,{"$f":"IF(AA51=0,AA53,AA52)","v":58.480098266688493},57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,52.305548987665816,52.244513616020633,{"$f":"IF(AI51=0,AI53,AI52)","v":63.475374445366811},59.55288474236616,52.595901474394715,53.387320592478211,53.220592038484924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"MOD Uplift"]
[]
[null,null,null,null,{"$f":"E42","v":"Determined Cost  before MOD Uplift and working capital adjustment (and Reg. tax)"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,9939269.0591253284,null,565618.65542640071,567158.87007579487,559877.7212942749,599340.84761957207,612039.62382262154,663740.92902601592,546091.0360645341,642829.00184333767,749390.27068179671,761085.86684014124,{"$f":"AK42","v":688848.52108650142},712186.85582434514,721139.02232191339,249366.33911499745,228806.57906015308,204383.27184784322,169414.07753689401,147906.27945836997,122884.97559251517,283824.63379810256,83960.264137015605,71376.385229350039,60003.210557150327,44654.300207095235,27424.926576136459,13251.705643248693,-653.6328555830878,-14502.010764200511,-15182.197839206739,-15881.511424407508,-16600.491553553828,-17339.693641777099,-18099.68893174551,-18881.064953243636,-19684.425996607522,-20510.393600462859]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},null,{"$f":"C_RevCost_UKATS!L$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$308","v":0},null,{"$f":"C_RevCost_UKATS!AA$308","v":10244},{"$f":"C_RevCost_UKATS!AB$308","v":10435},{"$f":"C_RevCost_UKATS!AC$308","v":10583},{"$f":"C_RevCost_UKATS!AD$308","v":10758},{"$f":"C_RevCost_UKATS!AE$308","v":10940},{"$f":"C_RevCost_UKATS!AF$308","v":12647.945},{"$f":"C_RevCost_UKATS!AG$308","v":12891},{"$f":"C_RevCost_UKATS!AH$308","v":13183},{"$f":"C_RevCost_UKATS!AI$308","v":11956},{"$f":"C_RevCost_UKATS!AJ$308","v":12930},{"$f":"C_RevCost_UKATS!AK$308","v":13247},{"$f":"C_RevCost_UKATS!AL$308","v":13490},{"$f":"C_RevCost_UKATS!AM$308","v":13700},{"$f":"C_RevCost_UKATS!AN$308","v":13700},{"$f":"C_RevCost_UKATS!AO$308","v":13700},{"$f":"C_RevCost_UKATS!AP$308","v":13700},{"$f":"C_RevCost_UKATS!AQ$308","v":13700},{"$f":"C_RevCost_UKATS!AR$308","v":13700},{"$f":"C_RevCost_UKATS!AS$308","v":13700},{"$f":"C_RevCost_UKATS!AT$308","v":13700},{"$f":"C_RevCost_UKATS!AU$308","v":13700},{"$f":"C_RevCost_UKATS!AV$308","v":13700},{"$f":"C_RevCost_UKATS!AW$308","v":13700},{"$f":"C_RevCost_UKATS!AX$308","v":13700},{"$f":"C_RevCost_UKATS!AY$308","v":13700},{"$f":"C_RevCost_UKATS!AZ$308","v":13700},{"$f":"C_RevCost_UKATS!BA$308","v":13700},{"$f":"C_RevCost_UKATS!BB$308","v":13700},{"$f":"C_RevCost_UKATS!BC$308","v":13700},{"$f":"C_RevCost_UKATS!BD$308","v":13700},{"$f":"C_RevCost_UKATS!BE$308","v":13700},{"$f":"C_RevCost_UKATS!BF$308","v":13700},{"$f":"C_RevCost_UKATS!BG$308","v":13700},{"$f":"C_RevCost_UKATS!BH$308","v":13700},{"$f":"C_RevCost_UKATS!BI$308","v":13700},{"$f":"C_RevCost_UKATS!BJ$308","v":13700}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$166","v":"Forecast CSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$166","v":"# CSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$166","v":0},null,{"$f":"C_RevCost_UKATS!L$166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$166","v":0},null,{"$f":"C_RevCost_UKATS!AA$166","v":10110.224523357898},{"$f":"C_RevCost_UKATS!AB$166","v":10301.2245258732},{"$f":"C_RevCost_UKATS!AC$166","v":10449.224523064771},{"$f":"C_RevCost_UKATS!AD$166","v":10624.224522889126},{"$f":"C_RevCost_UKATS!AE$166","v":10806.224524542566},{"$f":"C_RevCost_UKATS!AF$166","v":12503.844999999999},{"$f":"C_RevCost_UKATS!AG$166","v":12747},{"$f":"C_RevCost_UKATS!AH$166","v":13040},{"$f":"C_RevCost_UKATS!AI$166","v":11806},{"$f":"C_RevCost_UKATS!AJ$166","v":12780},{"$f":"C_RevCost_UKATS!AK$166","v":13097},{"$f":"C_RevCost_UKATS!AL$166","v":13340},{"$f":"C_RevCost_UKATS!AM$166","v":13550},{"$f":"C_RevCost_UKATS!AN$166","v":13550},{"$f":"C_RevCost_UKATS!AO$166","v":13550},{"$f":"C_RevCost_UKATS!AP$166","v":13550},{"$f":"C_RevCost_UKATS!AQ$166","v":13550},{"$f":"C_RevCost_UKATS!AR$166","v":13550},{"$f":"C_RevCost_UKATS!AS$166","v":13550},{"$f":"C_RevCost_UKATS!AT$166","v":13550},{"$f":"C_RevCost_UKATS!AU$166","v":13550},{"$f":"C_RevCost_UKATS!AV$166","v":13550},{"$f":"C_RevCost_UKATS!AW$166","v":13550},{"$f":"C_RevCost_UKATS!AX$166","v":13550},{"$f":"C_RevCost_UKATS!AY$166","v":13550},{"$f":"C_RevCost_UKATS!AZ$166","v":13550},{"$f":"C_RevCost_UKATS!BA$166","v":13550},{"$f":"C_RevCost_UKATS!BB$166","v":13550},{"$f":"C_RevCost_UKATS!BC$166","v":13550},{"$f":"C_RevCost_UKATS!BD$166","v":13550},{"$f":"C_RevCost_UKATS!BE$166","v":13550},{"$f":"C_RevCost_UKATS!BF$166","v":13550},{"$f":"C_RevCost_UKATS!BG$166","v":13550},{"$f":"C_RevCost_UKATS!BH$166","v":13550},{"$f":"C_RevCost_UKATS!BI$166","v":13550},{"$f":"C_RevCost_UKATS!BJ$166","v":13550}]
[null,null,null,null,"MOD Uplift - Calculated",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA60<>0, (AA58 / AA60) * ( AA59 - AA60),0)","v":7484.097415692293},7365.3327872861,7167.7959475583166,7546.6315371637738,7576.7342691897593,7649.2525197368595,6169.0679527177299,7049.4284711347609,9521.3061665483237,8932.9327093913289,7889.3852151618848,8008.0980789843907,7983.0888079916613,2760.5129791328131,2532.9141593374879,2262.5454448100727,1875.4325926593433,1637.3388869930257,1360.3502833119762,3141.9701158461539,929.44941849094766,790.14448593376426,664.242183289487,494.32804657301,303.59697316756223,146.69784844924752,-7.2357880691854737,-160.53886454834515,-168.06861076612626,-175.81008956908681,-183.76927919063277,-191.95232813775385,-200.36556013002408,-209.01547918719891,-217.90877487019398,-227.05232768040068]
[]
[null,null,null,null,{"$f":"C_Time!E150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G150","v":"flag"},null,null,{"$f":"C_Time!J150","v":0},null,{"$f":"C_Time!L150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y150","v":28},null,{"$f":"C_Time!AA150","v":0},{"$f":"C_Time!AB150","v":0},{"$f":"C_Time!AC150","v":0},{"$f":"C_Time!AD150","v":0},{"$f":"C_Time!AE150","v":0},{"$f":"C_Time!AF150","v":0},{"$f":"C_Time!AG150","v":0},{"$f":"C_Time!AH150","v":0},{"$f":"C_Time!AI150","v":1},{"$f":"C_Time!AJ150","v":1},{"$f":"C_Time!AK150","v":1},{"$f":"C_Time!AL150","v":1},{"$f":"C_Time!AM150","v":1},{"$f":"C_Time!AN150","v":1},{"$f":"C_Time!AO150","v":1},{"$f":"C_Time!AP150","v":1},{"$f":"C_Time!AQ150","v":1},{"$f":"C_Time!AR150","v":1},{"$f":"C_Time!AS150","v":1},{"$f":"C_Time!AT150","v":1},{"$f":"C_Time!AU150","v":1},{"$f":"C_Time!AV150","v":1},{"$f":"C_Time!AW150","v":1},{"$f":"C_Time!AX150","v":1},{"$f":"C_Time!AY150","v":1},{"$f":"C_Time!AZ150","v":1},{"$f":"C_Time!BA150","v":1},{"$f":"C_Time!BB150","v":1},{"$f":"C_Time!BC150","v":1},{"$f":"C_Time!BD150","v":1},{"$f":"C_Time!BE150","v":1},{"$f":"C_Time!BF150","v":1},{"$f":"C_Time!BG150","v":1},{"$f":"C_Time!BH150","v":1},{"$f":"C_Time!BI150","v":1},{"$f":"C_Time!BJ150","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E379","v":"Mod Uplift -  UKATS previous Price Determination"},null,{"$f":"I_Actuals!G379","v":"£'000 "},{"$f":"I_Actuals!H379","v":"Nominal"},null,{"$f":"I_Actuals!J379","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L379","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y379","v":0},null,{"$f":"I_Actuals!AA379","v":7823.2030197032},{"$f":"I_Actuals!AB379","v":7663.6460361392556},{"$f":"I_Actuals!AC379","v":7570.1784985664608},{"$f":"I_Actuals!AD379","v":7334.4346407193798},{"$f":"I_Actuals!AE379","v":7082.6157575922098},{"$f":"I_Actuals!AF379","v":8367.2417025351388},{"$f":"I_Actuals!AG379","v":8068.3631790618383},{"$f":"I_Actuals!AH379","v":8245.2655061955429},{"$f":"I_Actuals!AI379","v":0},{"$f":"I_Actuals!AJ379","v":0},{"$f":"I_Actuals!AK379","v":0},{"$f":"I_Actuals!AL379","v":0},{"$f":"I_Actuals!AM379","v":0},{"$f":"I_Actuals!AN379","v":0},{"$f":"I_Actuals!AO379","v":0},{"$f":"I_Actuals!AP379","v":0},{"$f":"I_Actuals!AQ379","v":0},{"$f":"I_Actuals!AR379","v":0},{"$f":"I_Actuals!AS379","v":0},{"$f":"I_Actuals!AT379","v":0},{"$f":"I_Actuals!AU379","v":0},{"$f":"I_Actuals!AV379","v":0},{"$f":"I_Actuals!AW379","v":0},{"$f":"I_Actuals!AX379","v":0},{"$f":"I_Actuals!AY379","v":0},{"$f":"I_Actuals!AZ379","v":0},{"$f":"I_Actuals!BA379","v":0},{"$f":"I_Actuals!BB379","v":0},{"$f":"I_Actuals!BC379","v":0},{"$f":"I_Actuals!BD379","v":0},{"$f":"I_Actuals!BE379","v":0},{"$f":"I_Actuals!BF379","v":0},{"$f":"I_Actuals!BG379","v":0},{"$f":"I_Actuals!BH379","v":0},{"$f":"I_Actuals!BI379","v":0},{"$f":"I_Actuals!BJ379","v":0}]
[null,null,null,null,{"$f":"E61","v":"MOD Uplift - Calculated"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,7484.097415692293,7365.3327872861,7167.7959475583166,7546.6315371637738,7576.7342691897593,7649.2525197368595,6169.0679527177299,7049.4284711347609,9521.3061665483237,8932.9327093913289,{"$f":"AK61","v":7889.3852151618848},8008.0980789843907,7983.0888079916613,2760.5129791328131,2532.9141593374879,2262.5454448100727,1875.4325926593433,1637.3388869930257,1360.3502833119762,3141.9701158461539,929.44941849094766,790.14448593376426,664.242183289487,494.32804657301,303.59697316756223,146.69784844924752,-7.2357880691854737,-160.53886454834515,-168.06861076612626,-175.81008956908681,-183.76927919063277,-191.95232813775385,-200.36556013002408,-209.01547918719891,-217.90877487019398,-227.05232768040068]
[null,null,null,null,{"$f":"D56","v":"MOD Uplift"},null,{"$f":"G58","v":"£'000 "},{"$f":"H58","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA66:BJ66)","v":121647.56563443653},null,{"$f":"IF(AA$63 = 0, AA64, AA65)","v":7823.2030197032},7663.6460361392556,7570.1784985664608,7334.4346407193798,7082.6157575922098,8367.2417025351388,8068.3631790618383,8245.2655061955429,9521.3061665483237,8932.9327093913289,7889.3852151618848,8008.0980789843907,7983.0888079916613,2760.5129791328131,2532.9141593374879,2262.5454448100727,1875.4325926593433,1637.3388869930257,1360.3502833119762,3141.9701158461539,929.44941849094766,790.14448593376426,664.242183289487,494.32804657301,303.59697316756223,146.69784844924752,-7.2357880691854737,-160.53886454834515,-168.06861076612626,-175.81008956908681,-183.76927919063277,-191.95232813775385,-200.36556013002408,-209.01547918719891,-217.90877487019398,-227.05232768040068]
[]
[null,"UKATS Operating Costs"]
[]
[null,null,null,"UKATS Operating Costs (including London Approach)"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E61","v":"Opex - Wages & Salaries - Price determination"},{"$f":"'I_Series UKATS'!F61","v":"Opex - Wages & Salaries - CAA Run"},{"$f":"'I_Series UKATS'!G61","v":"£'000"},{"$f":"'I_Series UKATS'!H61","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J61","v":0},null,{"$f":"'I_Series UKATS'!L61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y61","v":2320293.5953039583},null,{"$f":"'I_Series UKATS'!AA61","v":0},{"$f":"'I_Series UKATS'!AB61","v":0},{"$f":"'I_Series UKATS'!AC61","v":0},{"$f":"'I_Series UKATS'!AD61","v":0},{"$f":"'I_Series UKATS'!AE61","v":271842.58806763805},{"$f":"'I_Series UKATS'!AF61","v":262332.85511668294},{"$f":"'I_Series UKATS'!AG61","v":231457.20373980407},{"$f":"'I_Series UKATS'!AH61","v":246029.15475056553},{"$f":"'I_Series UKATS'!AI61","v":261890.25632520195},{"$f":"'I_Series UKATS'!AJ61","v":266445.12550564168},{"$f":"'I_Series UKATS'!AK61","v":260221.28523116731},{"$f":"'I_Series UKATS'!AL61","v":258934.71279416821},{"$f":"'I_Series UKATS'!AM61","v":261140.41377308883},{"$f":"'I_Series UKATS'!AN61","v":0},{"$f":"'I_Series UKATS'!AO61","v":0},{"$f":"'I_Series UKATS'!AP61","v":0},{"$f":"'I_Series UKATS'!AQ61","v":0},{"$f":"'I_Series UKATS'!AR61","v":0},{"$f":"'I_Series UKATS'!AS61","v":0},{"$f":"'I_Series UKATS'!AT61","v":0},{"$f":"'I_Series UKATS'!AU61","v":0},{"$f":"'I_Series UKATS'!AV61","v":0},{"$f":"'I_Series UKATS'!AW61","v":0},{"$f":"'I_Series UKATS'!AX61","v":0},{"$f":"'I_Series UKATS'!AY61","v":0},{"$f":"'I_Series UKATS'!AZ61","v":0},{"$f":"'I_Series UKATS'!BA61","v":0},{"$f":"'I_Series UKATS'!BB61","v":0},{"$f":"'I_Series UKATS'!BC61","v":0},{"$f":"'I_Series UKATS'!BD61","v":0},{"$f":"'I_Series UKATS'!BE61","v":0},{"$f":"'I_Series UKATS'!BF61","v":0},{"$f":"'I_Series UKATS'!BG61","v":0},{"$f":"'I_Series UKATS'!BH61","v":0},{"$f":"'I_Series UKATS'!BI61","v":0},{"$f":"'I_Series UKATS'!BJ61","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E71","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination"},{"$f":"'I_Series UKATS'!F71","v":"Pensions - Defined benefit - Ongoing Contributions - CAA Run"},{"$f":"'I_Series UKATS'!G71","v":"£'000"},{"$f":"'I_Series UKATS'!H71","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J71","v":0},null,{"$f":"'I_Series UKATS'!L71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y71","v":411953.56736991787},null,{"$f":"'I_Series UKATS'!AA71","v":0},{"$f":"'I_Series UKATS'!AB71","v":0},{"$f":"'I_Series UKATS'!AC71","v":0},{"$f":"'I_Series UKATS'!AD71","v":0},{"$f":"'I_Series UKATS'!AE71","v":0},{"$f":"'I_Series UKATS'!AF71","v":47310.723930538232},{"$f":"'I_Series UKATS'!AG71","v":46073.569370391306},{"$f":"'I_Series UKATS'!AH71","v":44815.248159821596},{"$f":"'I_Series UKATS'!AI71","v":71746.15588257731},{"$f":"'I_Series UKATS'!AJ71","v":65482.604499531888},{"$f":"'I_Series UKATS'!AK71","v":47109.46197702155},{"$f":"'I_Series UKATS'!AL71","v":44592.117263512882},{"$f":"'I_Series UKATS'!AM71","v":44823.686286523109},{"$f":"'I_Series UKATS'!AN71","v":0},{"$f":"'I_Series UKATS'!AO71","v":0},{"$f":"'I_Series UKATS'!AP71","v":0},{"$f":"'I_Series UKATS'!AQ71","v":0},{"$f":"'I_Series UKATS'!AR71","v":0},{"$f":"'I_Series UKATS'!AS71","v":0},{"$f":"'I_Series UKATS'!AT71","v":0},{"$f":"'I_Series UKATS'!AU71","v":0},{"$f":"'I_Series UKATS'!AV71","v":0},{"$f":"'I_Series UKATS'!AW71","v":0},{"$f":"'I_Series UKATS'!AX71","v":0},{"$f":"'I_Series UKATS'!AY71","v":0},{"$f":"'I_Series UKATS'!AZ71","v":0},{"$f":"'I_Series UKATS'!BA71","v":0},{"$f":"'I_Series UKATS'!BB71","v":0},{"$f":"'I_Series UKATS'!BC71","v":0},{"$f":"'I_Series UKATS'!BD71","v":0},{"$f":"'I_Series UKATS'!BE71","v":0},{"$f":"'I_Series UKATS'!BF71","v":0},{"$f":"'I_Series UKATS'!BG71","v":0},{"$f":"'I_Series UKATS'!BH71","v":0},{"$f":"'I_Series UKATS'!BI71","v":0},{"$f":"'I_Series UKATS'!BJ71","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E81","v":"Pensions - Defined benefit - Deficit Repair - Price determination"},{"$f":"'I_Series UKATS'!F81","v":"Pensions - Defined benefit - Deficit Repair - CAA Run"},{"$f":"'I_Series UKATS'!G81","v":"£'000"},{"$f":"'I_Series UKATS'!H81","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J81","v":0},null,{"$f":"'I_Series UKATS'!L81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y81","v":94406.694740887484},null,{"$f":"'I_Series UKATS'!AA81","v":0},{"$f":"'I_Series UKATS'!AB81","v":0},{"$f":"'I_Series UKATS'!AC81","v":0},{"$f":"'I_Series UKATS'!AD81","v":0},{"$f":"'I_Series UKATS'!AE81","v":0},{"$f":"'I_Series UKATS'!AF81","v":18682.095895443352},{"$f":"'I_Series UKATS'!AG81","v":18728.113443730756},{"$f":"'I_Series UKATS'!AH81","v":18700.196525241074},{"$f":"'I_Series UKATS'!AI81","v":19070.502396489384},{"$f":"'I_Series UKATS'!AJ81","v":19225.786479982915},{"$f":"'I_Series UKATS'!AK81","v":0},{"$f":"'I_Series UKATS'!AL81","v":0},{"$f":"'I_Series UKATS'!AM81","v":0},{"$f":"'I_Series UKATS'!AN81","v":0},{"$f":"'I_Series UKATS'!AO81","v":0},{"$f":"'I_Series UKATS'!AP81","v":0},{"$f":"'I_Series UKATS'!AQ81","v":0},{"$f":"'I_Series UKATS'!AR81","v":0},{"$f":"'I_Series UKATS'!AS81","v":0},{"$f":"'I_Series UKATS'!AT81","v":0},{"$f":"'I_Series UKATS'!AU81","v":0},{"$f":"'I_Series UKATS'!AV81","v":0},{"$f":"'I_Series UKATS'!AW81","v":0},{"$f":"'I_Series UKATS'!AX81","v":0},{"$f":"'I_Series UKATS'!AY81","v":0},{"$f":"'I_Series UKATS'!AZ81","v":0},{"$f":"'I_Series UKATS'!BA81","v":0},{"$f":"'I_Series UKATS'!BB81","v":0},{"$f":"'I_Series UKATS'!BC81","v":0},{"$f":"'I_Series UKATS'!BD81","v":0},{"$f":"'I_Series UKATS'!BE81","v":0},{"$f":"'I_Series UKATS'!BF81","v":0},{"$f":"'I_Series UKATS'!BG81","v":0},{"$f":"'I_Series UKATS'!BH81","v":0},{"$f":"'I_Series UKATS'!BI81","v":0},{"$f":"'I_Series UKATS'!BJ81","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E91","v":"Pensions - Defined contribution - Price determination"},{"$f":"'I_Series UKATS'!F91","v":"Pensions - Defined contribution - CAA Run"},{"$f":"'I_Series UKATS'!G91","v":"£'000"},{"$f":"'I_Series UKATS'!H91","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J91","v":0},null,{"$f":"'I_Series UKATS'!L91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y91","v":121947.67182741768},null,{"$f":"'I_Series UKATS'!AA91","v":0},{"$f":"'I_Series UKATS'!AB91","v":0},{"$f":"'I_Series UKATS'!AC91","v":0},{"$f":"'I_Series UKATS'!AD91","v":0},{"$f":"'I_Series UKATS'!AE91","v":0},{"$f":"'I_Series UKATS'!AF91","v":11784.545145078317},{"$f":"'I_Series UKATS'!AG91","v":11352.660793304885},{"$f":"'I_Series UKATS'!AH91","v":11530.881884004275},{"$f":"'I_Series UKATS'!AI91","v":15463.028056131978},{"$f":"'I_Series UKATS'!AJ91","v":16639.467157396321},{"$f":"'I_Series UKATS'!AK91","v":17413.477354397364},{"$f":"'I_Series UKATS'!AL91","v":18380.79154955261},{"$f":"'I_Series UKATS'!AM91","v":19382.819887551952},{"$f":"'I_Series UKATS'!AN91","v":0},{"$f":"'I_Series UKATS'!AO91","v":0},{"$f":"'I_Series UKATS'!AP91","v":0},{"$f":"'I_Series UKATS'!AQ91","v":0},{"$f":"'I_Series UKATS'!AR91","v":0},{"$f":"'I_Series UKATS'!AS91","v":0},{"$f":"'I_Series UKATS'!AT91","v":0},{"$f":"'I_Series UKATS'!AU91","v":0},{"$f":"'I_Series UKATS'!AV91","v":0},{"$f":"'I_Series UKATS'!AW91","v":0},{"$f":"'I_Series UKATS'!AX91","v":0},{"$f":"'I_Series UKATS'!AY91","v":0},{"$f":"'I_Series UKATS'!AZ91","v":0},{"$f":"'I_Series UKATS'!BA91","v":0},{"$f":"'I_Series UKATS'!BB91","v":0},{"$f":"'I_Series UKATS'!BC91","v":0},{"$f":"'I_Series UKATS'!BD91","v":0},{"$f":"'I_Series UKATS'!BE91","v":0},{"$f":"'I_Series UKATS'!BF91","v":0},{"$f":"'I_Series UKATS'!BG91","v":0},{"$f":"'I_Series UKATS'!BH91","v":0},{"$f":"'I_Series UKATS'!BI91","v":0},{"$f":"'I_Series UKATS'!BJ91","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E101","v":"Pensions - Opt outs - Price determination"},{"$f":"'I_Series UKATS'!F101","v":"Pensions - Opt outs - CAA Forecasts - CAA Run"},{"$f":"'I_Series UKATS'!G101","v":"£'000"},{"$f":"'I_Series UKATS'!H101","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J101","v":0},null,{"$f":"'I_Series UKATS'!L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y101","v":87120.839152380795},null,{"$f":"'I_Series UKATS'!AA101","v":0},{"$f":"'I_Series UKATS'!AB101","v":0},{"$f":"'I_Series UKATS'!AC101","v":0},{"$f":"'I_Series UKATS'!AD101","v":0},{"$f":"'I_Series UKATS'!AE101","v":0},{"$f":"'I_Series UKATS'!AF101","v":15663.614254472968},{"$f":"'I_Series UKATS'!AG101","v":12574.591946360535},{"$f":"'I_Series UKATS'!AH101","v":11563.009230439426},{"$f":"'I_Series UKATS'!AI101","v":10672.814040281115},{"$f":"'I_Series UKATS'!AJ101","v":10144.034517742231},{"$f":"'I_Series UKATS'!AK101","v":9523.6955558191294},{"$f":"'I_Series UKATS'!AL101","v":8850.7030087994808},{"$f":"'I_Series UKATS'!AM101","v":8128.376598465913},{"$f":"'I_Series UKATS'!AN101","v":0},{"$f":"'I_Series UKATS'!AO101","v":0},{"$f":"'I_Series UKATS'!AP101","v":0},{"$f":"'I_Series UKATS'!AQ101","v":0},{"$f":"'I_Series UKATS'!AR101","v":0},{"$f":"'I_Series UKATS'!AS101","v":0},{"$f":"'I_Series UKATS'!AT101","v":0},{"$f":"'I_Series UKATS'!AU101","v":0},{"$f":"'I_Series UKATS'!AV101","v":0},{"$f":"'I_Series UKATS'!AW101","v":0},{"$f":"'I_Series UKATS'!AX101","v":0},{"$f":"'I_Series UKATS'!AY101","v":0},{"$f":"'I_Series UKATS'!AZ101","v":0},{"$f":"'I_Series UKATS'!BA101","v":0},{"$f":"'I_Series UKATS'!BB101","v":0},{"$f":"'I_Series UKATS'!BC101","v":0},{"$f":"'I_Series UKATS'!BD101","v":0},{"$f":"'I_Series UKATS'!BE101","v":0},{"$f":"'I_Series UKATS'!BF101","v":0},{"$f":"'I_Series UKATS'!BG101","v":0},{"$f":"'I_Series UKATS'!BH101","v":0},{"$f":"'I_Series UKATS'!BI101","v":0},{"$f":"'I_Series UKATS'!BJ101","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E111","v":"Pensions - Other pension costs - Price determination"},{"$f":"'I_Series UKATS'!F111","v":"Pensions - Other pension costs - CAA Run"},{"$f":"'I_Series UKATS'!G111","v":"£'000"},{"$f":"'I_Series UKATS'!H111","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J111","v":0},null,{"$f":"'I_Series UKATS'!L111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y111","v":0},null,{"$f":"'I_Series UKATS'!AA111","v":0},{"$f":"'I_Series UKATS'!AB111","v":0},{"$f":"'I_Series UKATS'!AC111","v":0},{"$f":"'I_Series UKATS'!AD111","v":0},{"$f":"'I_Series UKATS'!AE111","v":0},{"$f":"'I_Series UKATS'!AF111","v":0},{"$f":"'I_Series UKATS'!AG111","v":0},{"$f":"'I_Series UKATS'!AH111","v":0},{"$f":"'I_Series UKATS'!AI111","v":0},{"$f":"'I_Series UKATS'!AJ111","v":0},{"$f":"'I_Series UKATS'!AK111","v":0},{"$f":"'I_Series UKATS'!AL111","v":0},{"$f":"'I_Series UKATS'!AM111","v":0},{"$f":"'I_Series UKATS'!AN111","v":0},{"$f":"'I_Series UKATS'!AO111","v":0},{"$f":"'I_Series UKATS'!AP111","v":0},{"$f":"'I_Series UKATS'!AQ111","v":0},{"$f":"'I_Series UKATS'!AR111","v":0},{"$f":"'I_Series UKATS'!AS111","v":0},{"$f":"'I_Series UKATS'!AT111","v":0},{"$f":"'I_Series UKATS'!AU111","v":0},{"$f":"'I_Series UKATS'!AV111","v":0},{"$f":"'I_Series UKATS'!AW111","v":0},{"$f":"'I_Series UKATS'!AX111","v":0},{"$f":"'I_Series UKATS'!AY111","v":0},{"$f":"'I_Series UKATS'!AZ111","v":0},{"$f":"'I_Series UKATS'!BA111","v":0},{"$f":"'I_Series UKATS'!BB111","v":0},{"$f":"'I_Series UKATS'!BC111","v":0},{"$f":"'I_Series UKATS'!BD111","v":0},{"$f":"'I_Series UKATS'!BE111","v":0},{"$f":"'I_Series UKATS'!BF111","v":0},{"$f":"'I_Series UKATS'!BG111","v":0},{"$f":"'I_Series UKATS'!BH111","v":0},{"$f":"'I_Series UKATS'!BI111","v":0},{"$f":"'I_Series UKATS'!BJ111","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E121","v":"Opex - Redundancy - Price determination"},{"$f":"'I_Series UKATS'!F121","v":"Opex - Redundancy - CAA Forecasts - CAA Run"},{"$f":"'I_Series UKATS'!G121","v":"£'000"},{"$f":"'I_Series UKATS'!H121","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J121","v":0},null,{"$f":"'I_Series UKATS'!L121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y121","v":59439.503132572689},null,{"$f":"'I_Series UKATS'!AA121","v":0},{"$f":"'I_Series UKATS'!AB121","v":0},{"$f":"'I_Series UKATS'!AC121","v":0},{"$f":"'I_Series UKATS'!AD121","v":0},{"$f":"'I_Series UKATS'!AE121","v":1148.0333488951278},{"$f":"'I_Series UKATS'!AF121","v":50917.122635584776},{"$f":"'I_Series UKATS'!AG121","v":1382.0785346782222},{"$f":"'I_Series UKATS'!AH121","v":257.48492201524863},{"$f":"'I_Series UKATS'!AI121","v":1151.2083931067452},{"$f":"'I_Series UKATS'!AJ121","v":1148.6263647110134},{"$f":"'I_Series UKATS'!AK121","v":1147.125542286059},{"$f":"'I_Series UKATS'!AL121","v":1144.7471776577447},{"$f":"'I_Series UKATS'!AM121","v":1143.0762136377566},{"$f":"'I_Series UKATS'!AN121","v":0},{"$f":"'I_Series UKATS'!AO121","v":0},{"$f":"'I_Series UKATS'!AP121","v":0},{"$f":"'I_Series UKATS'!AQ121","v":0},{"$f":"'I_Series UKATS'!AR121","v":0},{"$f":"'I_Series UKATS'!AS121","v":0},{"$f":"'I_Series UKATS'!AT121","v":0},{"$f":"'I_Series UKATS'!AU121","v":0},{"$f":"'I_Series UKATS'!AV121","v":0},{"$f":"'I_Series UKATS'!AW121","v":0},{"$f":"'I_Series UKATS'!AX121","v":0},{"$f":"'I_Series UKATS'!AY121","v":0},{"$f":"'I_Series UKATS'!AZ121","v":0},{"$f":"'I_Series UKATS'!BA121","v":0},{"$f":"'I_Series UKATS'!BB121","v":0},{"$f":"'I_Series UKATS'!BC121","v":0},{"$f":"'I_Series UKATS'!BD121","v":0},{"$f":"'I_Series UKATS'!BE121","v":0},{"$f":"'I_Series UKATS'!BF121","v":0},{"$f":"'I_Series UKATS'!BG121","v":0},{"$f":"'I_Series UKATS'!BH121","v":0},{"$f":"'I_Series UKATS'!BI121","v":0},{"$f":"'I_Series UKATS'!BJ121","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E131","v":"Opex - Non-staff costs - Price determination"},{"$f":"'I_Series UKATS'!F131","v":"Opex - Non-staff costs - CAA Forecasts - CAA Run"},{"$f":"'I_Series UKATS'!G131","v":"£'000"},{"$f":"'I_Series UKATS'!H131","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J131","v":0},null,{"$f":"'I_Series UKATS'!L131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y131","v":1271913.6299060374},null,{"$f":"'I_Series UKATS'!AA131","v":0},{"$f":"'I_Series UKATS'!AB131","v":0},{"$f":"'I_Series UKATS'!AC131","v":0},{"$f":"'I_Series UKATS'!AD131","v":0},{"$f":"'I_Series UKATS'!AE131","v":145234.8413784549},{"$f":"'I_Series UKATS'!AF131","v":123310.76260766579},{"$f":"'I_Series UKATS'!AG131","v":117593.62583500065},{"$f":"'I_Series UKATS'!AH131","v":144527.10000636673},{"$f":"'I_Series UKATS'!AI131","v":145769.49147697407},{"$f":"'I_Series UKATS'!AJ131","v":150078.78309281694},{"$f":"'I_Series UKATS'!AK131","v":150257.73411771251},{"$f":"'I_Series UKATS'!AL131","v":149511.13543393902},{"$f":"'I_Series UKATS'!AM131","v":145630.1559571067},{"$f":"'I_Series UKATS'!AN131","v":0},{"$f":"'I_Series UKATS'!AO131","v":0},{"$f":"'I_Series UKATS'!AP131","v":0},{"$f":"'I_Series UKATS'!AQ131","v":0},{"$f":"'I_Series UKATS'!AR131","v":0},{"$f":"'I_Series UKATS'!AS131","v":0},{"$f":"'I_Series UKATS'!AT131","v":0},{"$f":"'I_Series UKATS'!AU131","v":0},{"$f":"'I_Series UKATS'!AV131","v":0},{"$f":"'I_Series UKATS'!AW131","v":0},{"$f":"'I_Series UKATS'!AX131","v":0},{"$f":"'I_Series UKATS'!AY131","v":0},{"$f":"'I_Series UKATS'!AZ131","v":0},{"$f":"'I_Series UKATS'!BA131","v":0},{"$f":"'I_Series UKATS'!BB131","v":0},{"$f":"'I_Series UKATS'!BC131","v":0},{"$f":"'I_Series UKATS'!BD131","v":0},{"$f":"'I_Series UKATS'!BE131","v":0},{"$f":"'I_Series UKATS'!BF131","v":0},{"$f":"'I_Series UKATS'!BG131","v":0},{"$f":"'I_Series UKATS'!BH131","v":0},{"$f":"'I_Series UKATS'!BI131","v":0},{"$f":"'I_Series UKATS'!BJ131","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E141","v":"Opex - Exceptional (excl. redundancy) - Price determination"},{"$f":"'I_Series UKATS'!F141","v":"Opex - Exceptional (excl. redundancy) - CAA Run"},{"$f":"'I_Series UKATS'!G141","v":"£'000"},{"$f":"'I_Series UKATS'!H141","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J141","v":0},null,{"$f":"'I_Series UKATS'!L141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y141","v":-15530.00633550804},null,{"$f":"'I_Series UKATS'!AA141","v":0},{"$f":"'I_Series UKATS'!AB141","v":0},{"$f":"'I_Series UKATS'!AC141","v":0},{"$f":"'I_Series UKATS'!AD141","v":0},{"$f":"'I_Series UKATS'!AE141","v":2216.0979676809752},{"$f":"'I_Series UKATS'!AF141","v":-5682.0917000000045},{"$f":"'I_Series UKATS'!AG141","v":-20705.809721285943},{"$f":"'I_Series UKATS'!AH141","v":781.80237235780999},{"$f":"'I_Series UKATS'!AI141","v":1410.0014672752345},{"$f":"'I_Series UKATS'!AJ141","v":1553.5076894367635},{"$f":"'I_Series UKATS'!AK141","v":1936.7008807594593},{"$f":"'I_Series UKATS'!AL141","v":1586.908799368239},{"$f":"'I_Series UKATS'!AM141","v":1372.8759088994209},{"$f":"'I_Series UKATS'!AN141","v":0},{"$f":"'I_Series UKATS'!AO141","v":0},{"$f":"'I_Series UKATS'!AP141","v":0},{"$f":"'I_Series UKATS'!AQ141","v":0},{"$f":"'I_Series UKATS'!AR141","v":0},{"$f":"'I_Series UKATS'!AS141","v":0},{"$f":"'I_Series UKATS'!AT141","v":0},{"$f":"'I_Series UKATS'!AU141","v":0},{"$f":"'I_Series UKATS'!AV141","v":0},{"$f":"'I_Series UKATS'!AW141","v":0},{"$f":"'I_Series UKATS'!AX141","v":0},{"$f":"'I_Series UKATS'!AY141","v":0},{"$f":"'I_Series UKATS'!AZ141","v":0},{"$f":"'I_Series UKATS'!BA141","v":0},{"$f":"'I_Series UKATS'!BB141","v":0},{"$f":"'I_Series UKATS'!BC141","v":0},{"$f":"'I_Series UKATS'!BD141","v":0},{"$f":"'I_Series UKATS'!BE141","v":0},{"$f":"'I_Series UKATS'!BF141","v":0},{"$f":"'I_Series UKATS'!BG141","v":0},{"$f":"'I_Series UKATS'!BH141","v":0},{"$f":"'I_Series UKATS'!BI141","v":0},{"$f":"'I_Series UKATS'!BJ141","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E151","v":"Opex - Spare 2 - Price determination"},{"$f":"'I_Series UKATS'!F151","v":"Opex - Spare 2 - CAA Run"},{"$f":"'I_Series UKATS'!G151","v":"£'000"},{"$f":"'I_Series UKATS'!H151","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J151","v":0},null,{"$f":"'I_Series UKATS'!L151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y151","v":0},null,{"$f":"'I_Series UKATS'!AA151","v":0},{"$f":"'I_Series UKATS'!AB151","v":0},{"$f":"'I_Series UKATS'!AC151","v":0},{"$f":"'I_Series UKATS'!AD151","v":0},{"$f":"'I_Series UKATS'!AE151","v":0},{"$f":"'I_Series UKATS'!AF151","v":0},{"$f":"'I_Series UKATS'!AG151","v":0},{"$f":"'I_Series UKATS'!AH151","v":0},{"$f":"'I_Series UKATS'!AI151","v":0},{"$f":"'I_Series UKATS'!AJ151","v":0},{"$f":"'I_Series UKATS'!AK151","v":0},{"$f":"'I_Series UKATS'!AL151","v":0},{"$f":"'I_Series UKATS'!AM151","v":0},{"$f":"'I_Series UKATS'!AN151","v":0},{"$f":"'I_Series UKATS'!AO151","v":0},{"$f":"'I_Series UKATS'!AP151","v":0},{"$f":"'I_Series UKATS'!AQ151","v":0},{"$f":"'I_Series UKATS'!AR151","v":0},{"$f":"'I_Series UKATS'!AS151","v":0},{"$f":"'I_Series UKATS'!AT151","v":0},{"$f":"'I_Series UKATS'!AU151","v":0},{"$f":"'I_Series UKATS'!AV151","v":0},{"$f":"'I_Series UKATS'!AW151","v":0},{"$f":"'I_Series UKATS'!AX151","v":0},{"$f":"'I_Series UKATS'!AY151","v":0},{"$f":"'I_Series UKATS'!AZ151","v":0},{"$f":"'I_Series UKATS'!BA151","v":0},{"$f":"'I_Series UKATS'!BB151","v":0},{"$f":"'I_Series UKATS'!BC151","v":0},{"$f":"'I_Series UKATS'!BD151","v":0},{"$f":"'I_Series UKATS'!BE151","v":0},{"$f":"'I_Series UKATS'!BF151","v":0},{"$f":"'I_Series UKATS'!BG151","v":0},{"$f":"'I_Series UKATS'!BH151","v":0},{"$f":"'I_Series UKATS'!BI151","v":0},{"$f":"'I_Series UKATS'!BJ151","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E160","v":"Opex - Spare 3 - Price determination"},{"$f":"'I_Series UKATS'!F160","v":"Opex - Spare 3 - CAA Run"},{"$f":"'I_Series UKATS'!G160","v":"£'000"},{"$f":"'I_Series UKATS'!H160","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J160","v":0},null,{"$f":"'I_Series UKATS'!L160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y160","v":0},null,{"$f":"'I_Series UKATS'!AA160","v":0},{"$f":"'I_Series UKATS'!AB160","v":0},{"$f":"'I_Series UKATS'!AC160","v":0},{"$f":"'I_Series UKATS'!AD160","v":0},{"$f":"'I_Series UKATS'!AE160","v":0},{"$f":"'I_Series UKATS'!AF160","v":0},{"$f":"'I_Series UKATS'!AG160","v":0},{"$f":"'I_Series UKATS'!AH160","v":0},{"$f":"'I_Series UKATS'!AI160","v":0},{"$f":"'I_Series UKATS'!AJ160","v":0},{"$f":"'I_Series UKATS'!AK160","v":0},{"$f":"'I_Series UKATS'!AL160","v":0},{"$f":"'I_Series UKATS'!AM160","v":0},{"$f":"'I_Series UKATS'!AN160","v":0},{"$f":"'I_Series UKATS'!AO160","v":0},{"$f":"'I_Series UKATS'!AP160","v":0},{"$f":"'I_Series UKATS'!AQ160","v":0},{"$f":"'I_Series UKATS'!AR160","v":0},{"$f":"'I_Series UKATS'!AS160","v":0},{"$f":"'I_Series UKATS'!AT160","v":0},{"$f":"'I_Series UKATS'!AU160","v":0},{"$f":"'I_Series UKATS'!AV160","v":0},{"$f":"'I_Series UKATS'!AW160","v":0},{"$f":"'I_Series UKATS'!AX160","v":0},{"$f":"'I_Series UKATS'!AY160","v":0},{"$f":"'I_Series UKATS'!AZ160","v":0},{"$f":"'I_Series UKATS'!BA160","v":0},{"$f":"'I_Series UKATS'!BB160","v":0},{"$f":"'I_Series UKATS'!BC160","v":0},{"$f":"'I_Series UKATS'!BD160","v":0},{"$f":"'I_Series UKATS'!BE160","v":0},{"$f":"'I_Series UKATS'!BF160","v":0},{"$f":"'I_Series UKATS'!BG160","v":0},{"$f":"'I_Series UKATS'!BH160","v":0},{"$f":"'I_Series UKATS'!BI160","v":0},{"$f":"'I_Series UKATS'!BJ160","v":0}]
[]
[null,null,null,null,{"$f":"C_Index!E413","v":"Opex - Wages & Salaries - indexation - Price Determination"},null,{"$f":"C_Index!G413","v":"index"},{"$f":"C_Index!H413","v":"CPI 2020"},null,{"$f":"C_Index!J413","v":0},null,{"$f":"C_Index!L413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y413","v":0},null,{"$f":"C_Index!AA413","v":0.91961685823754757},{"$f":"C_Index!AB413","v":0.92551724137931035},{"$f":"C_Index!AC413","v":0.95042145593869709},{"$f":"C_Index!AD413","v":0.97394636015325609},{"$f":"C_Index!AE413","v":0.99126436781609162},{"$f":"C_Index!AF413","v":1},{"$f":"C_Index!AG413","v":1.0258237547892719},{"$f":"C_Index!AH413","v":1.1186973180076629},{"$f":"C_Index!AI413","v":1.1873399586480322},{"$f":"C_Index!AJ413","v":1.1975124598510096},{"$f":"C_Index!AK413","v":1.198896577295987},{"$f":"C_Index!AL413","v":1.2048871867171229},{"$f":"C_Index!AM413","v":1.2238361939769149},{"$f":"C_Index!AN413","v":1.2430832082867362},{"$f":"C_Index!AO413","v":1.2626329163407577},{"$f":"C_Index!AP413","v":1.282490078539803},{"$f":"C_Index!AQ413","v":1.3026595301505184},{"$f":"C_Index!AR413","v":1.3231461824827708},{"$f":"C_Index!AS413","v":1.3439550240855642},{"$f":"C_Index!AT413","v":1.3650911219617634},{"$f":"C_Index!AU413","v":1.3865596228019204},{"$f":"C_Index!AV413","v":1.4083657542375072},{"$f":"C_Index!AW413","v":1.4305148261138558},{"$f":"C_Index!AX413","v":1.4530122317831182},{"$f":"C_Index!AY413","v":1.4758634494175611},{"$f":"C_Index!AZ413","v":1.4990740433435141},{"$f":"C_Index!BA413","v":1.5226496653962955},{"$f":"C_Index!BB413","v":1.5465960562964489},{"$f":"C_Index!BC413","v":1.5709190470476218},{"$f":"C_Index!BD413","v":1.5956245603564285},{"$f":"C_Index!BE413","v":1.6207186120746455},{"$f":"C_Index!BF413","v":1.6462073126640833},{"$f":"C_Index!BG413","v":1.6720968686844992},{"$f":"C_Index!BH413","v":1.6983935843049107},{"$f":"C_Index!BI413","v":1.725103862838675},{"$f":"C_Index!BJ413","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E414","v":"Pensions - Defined benefit - Ongoing Contributions - indexation - Price Determination"},null,{"$f":"C_Index!G414","v":"index"},{"$f":"C_Index!H414","v":"CPI 2020"},null,{"$f":"C_Index!J414","v":0},null,{"$f":"C_Index!L414","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y414","v":0},null,{"$f":"C_Index!AA414","v":0.91961685823754757},{"$f":"C_Index!AB414","v":0.92551724137931035},{"$f":"C_Index!AC414","v":0.95042145593869709},{"$f":"C_Index!AD414","v":0.97394636015325609},{"$f":"C_Index!AE414","v":0.99126436781609162},{"$f":"C_Index!AF414","v":1},{"$f":"C_Index!AG414","v":1.0258237547892719},{"$f":"C_Index!AH414","v":1.1186973180076629},{"$f":"C_Index!AI414","v":1.1873399586480322},{"$f":"C_Index!AJ414","v":1.1975124598510096},{"$f":"C_Index!AK414","v":1.198896577295987},{"$f":"C_Index!AL414","v":1.2048871867171229},{"$f":"C_Index!AM414","v":1.2238361939769149},{"$f":"C_Index!AN414","v":1.2430832082867362},{"$f":"C_Index!AO414","v":1.2626329163407577},{"$f":"C_Index!AP414","v":1.282490078539803},{"$f":"C_Index!AQ414","v":1.3026595301505184},{"$f":"C_Index!AR414","v":1.3231461824827708},{"$f":"C_Index!AS414","v":1.3439550240855642},{"$f":"C_Index!AT414","v":1.3650911219617634},{"$f":"C_Index!AU414","v":1.3865596228019204},{"$f":"C_Index!AV414","v":1.4083657542375072},{"$f":"C_Index!AW414","v":1.4305148261138558},{"$f":"C_Index!AX414","v":1.4530122317831182},{"$f":"C_Index!AY414","v":1.4758634494175611},{"$f":"C_Index!AZ414","v":1.4990740433435141},{"$f":"C_Index!BA414","v":1.5226496653962955},{"$f":"C_Index!BB414","v":1.5465960562964489},{"$f":"C_Index!BC414","v":1.5709190470476218},{"$f":"C_Index!BD414","v":1.5956245603564285},{"$f":"C_Index!BE414","v":1.6207186120746455},{"$f":"C_Index!BF414","v":1.6462073126640833},{"$f":"C_Index!BG414","v":1.6720968686844992},{"$f":"C_Index!BH414","v":1.6983935843049107},{"$f":"C_Index!BI414","v":1.725103862838675},{"$f":"C_Index!BJ414","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E415","v":"Pensions - Defined benefit - Deficit Repair - indexation - Price Determination"},null,{"$f":"C_Index!G415","v":"index"},{"$f":"C_Index!H415","v":"CPI 2020"},null,{"$f":"C_Index!J415","v":0},null,{"$f":"C_Index!L415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y415","v":0},null,{"$f":"C_Index!AA415","v":0.91961685823754757},{"$f":"C_Index!AB415","v":0.92551724137931035},{"$f":"C_Index!AC415","v":0.95042145593869709},{"$f":"C_Index!AD415","v":0.97394636015325609},{"$f":"C_Index!AE415","v":0.99126436781609162},{"$f":"C_Index!AF415","v":1},{"$f":"C_Index!AG415","v":1.0258237547892719},{"$f":"C_Index!AH415","v":1.1186973180076629},{"$f":"C_Index!AI415","v":1.1873399586480322},{"$f":"C_Index!AJ415","v":1.1975124598510096},{"$f":"C_Index!AK415","v":1.198896577295987},{"$f":"C_Index!AL415","v":1.2048871867171229},{"$f":"C_Index!AM415","v":1.2238361939769149},{"$f":"C_Index!AN415","v":1.2430832082867362},{"$f":"C_Index!AO415","v":1.2626329163407577},{"$f":"C_Index!AP415","v":1.282490078539803},{"$f":"C_Index!AQ415","v":1.3026595301505184},{"$f":"C_Index!AR415","v":1.3231461824827708},{"$f":"C_Index!AS415","v":1.3439550240855642},{"$f":"C_Index!AT415","v":1.3650911219617634},{"$f":"C_Index!AU415","v":1.3865596228019204},{"$f":"C_Index!AV415","v":1.4083657542375072},{"$f":"C_Index!AW415","v":1.4305148261138558},{"$f":"C_Index!AX415","v":1.4530122317831182},{"$f":"C_Index!AY415","v":1.4758634494175611},{"$f":"C_Index!AZ415","v":1.4990740433435141},{"$f":"C_Index!BA415","v":1.5226496653962955},{"$f":"C_Index!BB415","v":1.5465960562964489},{"$f":"C_Index!BC415","v":1.5709190470476218},{"$f":"C_Index!BD415","v":1.5956245603564285},{"$f":"C_Index!BE415","v":1.6207186120746455},{"$f":"C_Index!BF415","v":1.6462073126640833},{"$f":"C_Index!BG415","v":1.6720968686844992},{"$f":"C_Index!BH415","v":1.6983935843049107},{"$f":"C_Index!BI415","v":1.725103862838675},{"$f":"C_Index!BJ415","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E416","v":"Pensions - Defined contribution - indexation - Price Determination"},null,{"$f":"C_Index!G416","v":"index"},{"$f":"C_Index!H416","v":"CPI 2020"},null,{"$f":"C_Index!J416","v":0},null,{"$f":"C_Index!L416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y416","v":0},null,{"$f":"C_Index!AA416","v":0.91961685823754757},{"$f":"C_Index!AB416","v":0.92551724137931035},{"$f":"C_Index!AC416","v":0.95042145593869709},{"$f":"C_Index!AD416","v":0.97394636015325609},{"$f":"C_Index!AE416","v":0.99126436781609162},{"$f":"C_Index!AF416","v":1},{"$f":"C_Index!AG416","v":1.0258237547892719},{"$f":"C_Index!AH416","v":1.1186973180076629},{"$f":"C_Index!AI416","v":1.1873399586480322},{"$f":"C_Index!AJ416","v":1.1975124598510096},{"$f":"C_Index!AK416","v":1.198896577295987},{"$f":"C_Index!AL416","v":1.2048871867171229},{"$f":"C_Index!AM416","v":1.2238361939769149},{"$f":"C_Index!AN416","v":1.2430832082867362},{"$f":"C_Index!AO416","v":1.2626329163407577},{"$f":"C_Index!AP416","v":1.282490078539803},{"$f":"C_Index!AQ416","v":1.3026595301505184},{"$f":"C_Index!AR416","v":1.3231461824827708},{"$f":"C_Index!AS416","v":1.3439550240855642},{"$f":"C_Index!AT416","v":1.3650911219617634},{"$f":"C_Index!AU416","v":1.3865596228019204},{"$f":"C_Index!AV416","v":1.4083657542375072},{"$f":"C_Index!AW416","v":1.4305148261138558},{"$f":"C_Index!AX416","v":1.4530122317831182},{"$f":"C_Index!AY416","v":1.4758634494175611},{"$f":"C_Index!AZ416","v":1.4990740433435141},{"$f":"C_Index!BA416","v":1.5226496653962955},{"$f":"C_Index!BB416","v":1.5465960562964489},{"$f":"C_Index!BC416","v":1.5709190470476218},{"$f":"C_Index!BD416","v":1.5956245603564285},{"$f":"C_Index!BE416","v":1.6207186120746455},{"$f":"C_Index!BF416","v":1.6462073126640833},{"$f":"C_Index!BG416","v":1.6720968686844992},{"$f":"C_Index!BH416","v":1.6983935843049107},{"$f":"C_Index!BI416","v":1.725103862838675},{"$f":"C_Index!BJ416","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E417","v":"Pensions - Opt outs - indexation - Price Determination"},null,{"$f":"C_Index!G417","v":"index"},{"$f":"C_Index!H417","v":"CPI 2020"},null,{"$f":"C_Index!J417","v":0},null,{"$f":"C_Index!L417","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y417","v":0},null,{"$f":"C_Index!AA417","v":0.91961685823754757},{"$f":"C_Index!AB417","v":0.92551724137931035},{"$f":"C_Index!AC417","v":0.95042145593869709},{"$f":"C_Index!AD417","v":0.97394636015325609},{"$f":"C_Index!AE417","v":0.99126436781609162},{"$f":"C_Index!AF417","v":1},{"$f":"C_Index!AG417","v":1.0258237547892719},{"$f":"C_Index!AH417","v":1.1186973180076629},{"$f":"C_Index!AI417","v":1.1873399586480322},{"$f":"C_Index!AJ417","v":1.1975124598510096},{"$f":"C_Index!AK417","v":1.198896577295987},{"$f":"C_Index!AL417","v":1.2048871867171229},{"$f":"C_Index!AM417","v":1.2238361939769149},{"$f":"C_Index!AN417","v":1.2430832082867362},{"$f":"C_Index!AO417","v":1.2626329163407577},{"$f":"C_Index!AP417","v":1.282490078539803},{"$f":"C_Index!AQ417","v":1.3026595301505184},{"$f":"C_Index!AR417","v":1.3231461824827708},{"$f":"C_Index!AS417","v":1.3439550240855642},{"$f":"C_Index!AT417","v":1.3650911219617634},{"$f":"C_Index!AU417","v":1.3865596228019204},{"$f":"C_Index!AV417","v":1.4083657542375072},{"$f":"C_Index!AW417","v":1.4305148261138558},{"$f":"C_Index!AX417","v":1.4530122317831182},{"$f":"C_Index!AY417","v":1.4758634494175611},{"$f":"C_Index!AZ417","v":1.4990740433435141},{"$f":"C_Index!BA417","v":1.5226496653962955},{"$f":"C_Index!BB417","v":1.5465960562964489},{"$f":"C_Index!BC417","v":1.5709190470476218},{"$f":"C_Index!BD417","v":1.5956245603564285},{"$f":"C_Index!BE417","v":1.6207186120746455},{"$f":"C_Index!BF417","v":1.6462073126640833},{"$f":"C_Index!BG417","v":1.6720968686844992},{"$f":"C_Index!BH417","v":1.6983935843049107},{"$f":"C_Index!BI417","v":1.725103862838675},{"$f":"C_Index!BJ417","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E418","v":"Pensions - Other pension costs - indexation - Price Determination"},null,{"$f":"C_Index!G418","v":"index"},{"$f":"C_Index!H418","v":"CPI 2020"},null,{"$f":"C_Index!J418","v":0},null,{"$f":"C_Index!L418","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y418","v":0},null,{"$f":"C_Index!AA418","v":0.91961685823754757},{"$f":"C_Index!AB418","v":0.92551724137931035},{"$f":"C_Index!AC418","v":0.95042145593869709},{"$f":"C_Index!AD418","v":0.97394636015325609},{"$f":"C_Index!AE418","v":0.99126436781609162},{"$f":"C_Index!AF418","v":1},{"$f":"C_Index!AG418","v":1.0258237547892719},{"$f":"C_Index!AH418","v":1.1186973180076629},{"$f":"C_Index!AI418","v":1.1873399586480322},{"$f":"C_Index!AJ418","v":1.1975124598510096},{"$f":"C_Index!AK418","v":1.198896577295987},{"$f":"C_Index!AL418","v":1.2048871867171229},{"$f":"C_Index!AM418","v":1.2238361939769149},{"$f":"C_Index!AN418","v":1.2430832082867362},{"$f":"C_Index!AO418","v":1.2626329163407577},{"$f":"C_Index!AP418","v":1.282490078539803},{"$f":"C_Index!AQ418","v":1.3026595301505184},{"$f":"C_Index!AR418","v":1.3231461824827708},{"$f":"C_Index!AS418","v":1.3439550240855642},{"$f":"C_Index!AT418","v":1.3650911219617634},{"$f":"C_Index!AU418","v":1.3865596228019204},{"$f":"C_Index!AV418","v":1.4083657542375072},{"$f":"C_Index!AW418","v":1.4305148261138558},{"$f":"C_Index!AX418","v":1.4530122317831182},{"$f":"C_Index!AY418","v":1.4758634494175611},{"$f":"C_Index!AZ418","v":1.4990740433435141},{"$f":"C_Index!BA418","v":1.5226496653962955},{"$f":"C_Index!BB418","v":1.5465960562964489},{"$f":"C_Index!BC418","v":1.5709190470476218},{"$f":"C_Index!BD418","v":1.5956245603564285},{"$f":"C_Index!BE418","v":1.6207186120746455},{"$f":"C_Index!BF418","v":1.6462073126640833},{"$f":"C_Index!BG418","v":1.6720968686844992},{"$f":"C_Index!BH418","v":1.6983935843049107},{"$f":"C_Index!BI418","v":1.725103862838675},{"$f":"C_Index!BJ418","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E419","v":"Opex - Redundancy - indexation - Price Determination"},null,{"$f":"C_Index!G419","v":"index"},{"$f":"C_Index!H419","v":"CPI 2020"},null,{"$f":"C_Index!J419","v":0},null,{"$f":"C_Index!L419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y419","v":0},null,{"$f":"C_Index!AA419","v":0.91961685823754757},{"$f":"C_Index!AB419","v":0.92551724137931035},{"$f":"C_Index!AC419","v":0.95042145593869709},{"$f":"C_Index!AD419","v":0.97394636015325609},{"$f":"C_Index!AE419","v":0.99126436781609162},{"$f":"C_Index!AF419","v":1},{"$f":"C_Index!AG419","v":1.0258237547892719},{"$f":"C_Index!AH419","v":1.1186973180076629},{"$f":"C_Index!AI419","v":1.1873399586480322},{"$f":"C_Index!AJ419","v":1.1975124598510096},{"$f":"C_Index!AK419","v":1.198896577295987},{"$f":"C_Index!AL419","v":1.2048871867171229},{"$f":"C_Index!AM419","v":1.2238361939769149},{"$f":"C_Index!AN419","v":1.2430832082867362},{"$f":"C_Index!AO419","v":1.2626329163407577},{"$f":"C_Index!AP419","v":1.282490078539803},{"$f":"C_Index!AQ419","v":1.3026595301505184},{"$f":"C_Index!AR419","v":1.3231461824827708},{"$f":"C_Index!AS419","v":1.3439550240855642},{"$f":"C_Index!AT419","v":1.3650911219617634},{"$f":"C_Index!AU419","v":1.3865596228019204},{"$f":"C_Index!AV419","v":1.4083657542375072},{"$f":"C_Index!AW419","v":1.4305148261138558},{"$f":"C_Index!AX419","v":1.4530122317831182},{"$f":"C_Index!AY419","v":1.4758634494175611},{"$f":"C_Index!AZ419","v":1.4990740433435141},{"$f":"C_Index!BA419","v":1.5226496653962955},{"$f":"C_Index!BB419","v":1.5465960562964489},{"$f":"C_Index!BC419","v":1.5709190470476218},{"$f":"C_Index!BD419","v":1.5956245603564285},{"$f":"C_Index!BE419","v":1.6207186120746455},{"$f":"C_Index!BF419","v":1.6462073126640833},{"$f":"C_Index!BG419","v":1.6720968686844992},{"$f":"C_Index!BH419","v":1.6983935843049107},{"$f":"C_Index!BI419","v":1.725103862838675},{"$f":"C_Index!BJ419","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E420","v":"Opex - Non-staff costs - indexation - Price Determination"},null,{"$f":"C_Index!G420","v":"index"},{"$f":"C_Index!H420","v":"CPI 2020"},null,{"$f":"C_Index!J420","v":0},null,{"$f":"C_Index!L420","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y420","v":0},null,{"$f":"C_Index!AA420","v":0.91961685823754757},{"$f":"C_Index!AB420","v":0.92551724137931035},{"$f":"C_Index!AC420","v":0.95042145593869709},{"$f":"C_Index!AD420","v":0.97394636015325609},{"$f":"C_Index!AE420","v":0.99126436781609162},{"$f":"C_Index!AF420","v":1},{"$f":"C_Index!AG420","v":1.0258237547892719},{"$f":"C_Index!AH420","v":1.1186973180076629},{"$f":"C_Index!AI420","v":1.1873399586480322},{"$f":"C_Index!AJ420","v":1.1975124598510096},{"$f":"C_Index!AK420","v":1.198896577295987},{"$f":"C_Index!AL420","v":1.2048871867171229},{"$f":"C_Index!AM420","v":1.2238361939769149},{"$f":"C_Index!AN420","v":1.2430832082867362},{"$f":"C_Index!AO420","v":1.2626329163407577},{"$f":"C_Index!AP420","v":1.282490078539803},{"$f":"C_Index!AQ420","v":1.3026595301505184},{"$f":"C_Index!AR420","v":1.3231461824827708},{"$f":"C_Index!AS420","v":1.3439550240855642},{"$f":"C_Index!AT420","v":1.3650911219617634},{"$f":"C_Index!AU420","v":1.3865596228019204},{"$f":"C_Index!AV420","v":1.4083657542375072},{"$f":"C_Index!AW420","v":1.4305148261138558},{"$f":"C_Index!AX420","v":1.4530122317831182},{"$f":"C_Index!AY420","v":1.4758634494175611},{"$f":"C_Index!AZ420","v":1.4990740433435141},{"$f":"C_Index!BA420","v":1.5226496653962955},{"$f":"C_Index!BB420","v":1.5465960562964489},{"$f":"C_Index!BC420","v":1.5709190470476218},{"$f":"C_Index!BD420","v":1.5956245603564285},{"$f":"C_Index!BE420","v":1.6207186120746455},{"$f":"C_Index!BF420","v":1.6462073126640833},{"$f":"C_Index!BG420","v":1.6720968686844992},{"$f":"C_Index!BH420","v":1.6983935843049107},{"$f":"C_Index!BI420","v":1.725103862838675},{"$f":"C_Index!BJ420","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E421","v":"Opex - Exceptional (excl. redundancy) - indexation - Price Determination"},null,{"$f":"C_Index!G421","v":"index"},{"$f":"C_Index!H421","v":"CPI 2020"},null,{"$f":"C_Index!J421","v":0},null,{"$f":"C_Index!L421","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y421","v":0},null,{"$f":"C_Index!AA421","v":0.91961685823754757},{"$f":"C_Index!AB421","v":0.92551724137931035},{"$f":"C_Index!AC421","v":0.95042145593869709},{"$f":"C_Index!AD421","v":0.97394636015325609},{"$f":"C_Index!AE421","v":0.99126436781609162},{"$f":"C_Index!AF421","v":1},{"$f":"C_Index!AG421","v":1.0258237547892719},{"$f":"C_Index!AH421","v":1.1186973180076629},{"$f":"C_Index!AI421","v":1.1873399586480322},{"$f":"C_Index!AJ421","v":1.1975124598510096},{"$f":"C_Index!AK421","v":1.198896577295987},{"$f":"C_Index!AL421","v":1.2048871867171229},{"$f":"C_Index!AM421","v":1.2238361939769149},{"$f":"C_Index!AN421","v":1.2430832082867362},{"$f":"C_Index!AO421","v":1.2626329163407577},{"$f":"C_Index!AP421","v":1.282490078539803},{"$f":"C_Index!AQ421","v":1.3026595301505184},{"$f":"C_Index!AR421","v":1.3231461824827708},{"$f":"C_Index!AS421","v":1.3439550240855642},{"$f":"C_Index!AT421","v":1.3650911219617634},{"$f":"C_Index!AU421","v":1.3865596228019204},{"$f":"C_Index!AV421","v":1.4083657542375072},{"$f":"C_Index!AW421","v":1.4305148261138558},{"$f":"C_Index!AX421","v":1.4530122317831182},{"$f":"C_Index!AY421","v":1.4758634494175611},{"$f":"C_Index!AZ421","v":1.4990740433435141},{"$f":"C_Index!BA421","v":1.5226496653962955},{"$f":"C_Index!BB421","v":1.5465960562964489},{"$f":"C_Index!BC421","v":1.5709190470476218},{"$f":"C_Index!BD421","v":1.5956245603564285},{"$f":"C_Index!BE421","v":1.6207186120746455},{"$f":"C_Index!BF421","v":1.6462073126640833},{"$f":"C_Index!BG421","v":1.6720968686844992},{"$f":"C_Index!BH421","v":1.6983935843049107},{"$f":"C_Index!BI421","v":1.725103862838675},{"$f":"C_Index!BJ421","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E422","v":"Opex - Spare 2 - indexation - Price Determination"},null,{"$f":"C_Index!G422","v":"index"},{"$f":"C_Index!H422","v":"CPI 2020"},null,{"$f":"C_Index!J422","v":0},null,{"$f":"C_Index!L422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y422","v":0},null,{"$f":"C_Index!AA422","v":0.91961685823754757},{"$f":"C_Index!AB422","v":0.92551724137931035},{"$f":"C_Index!AC422","v":0.95042145593869709},{"$f":"C_Index!AD422","v":0.97394636015325609},{"$f":"C_Index!AE422","v":0.99126436781609162},{"$f":"C_Index!AF422","v":1},{"$f":"C_Index!AG422","v":1.0258237547892719},{"$f":"C_Index!AH422","v":1.1186973180076629},{"$f":"C_Index!AI422","v":1.1873399586480322},{"$f":"C_Index!AJ422","v":1.1975124598510096},{"$f":"C_Index!AK422","v":1.198896577295987},{"$f":"C_Index!AL422","v":1.2048871867171229},{"$f":"C_Index!AM422","v":1.2238361939769149},{"$f":"C_Index!AN422","v":1.2430832082867362},{"$f":"C_Index!AO422","v":1.2626329163407577},{"$f":"C_Index!AP422","v":1.282490078539803},{"$f":"C_Index!AQ422","v":1.3026595301505184},{"$f":"C_Index!AR422","v":1.3231461824827708},{"$f":"C_Index!AS422","v":1.3439550240855642},{"$f":"C_Index!AT422","v":1.3650911219617634},{"$f":"C_Index!AU422","v":1.3865596228019204},{"$f":"C_Index!AV422","v":1.4083657542375072},{"$f":"C_Index!AW422","v":1.4305148261138558},{"$f":"C_Index!AX422","v":1.4530122317831182},{"$f":"C_Index!AY422","v":1.4758634494175611},{"$f":"C_Index!AZ422","v":1.4990740433435141},{"$f":"C_Index!BA422","v":1.5226496653962955},{"$f":"C_Index!BB422","v":1.5465960562964489},{"$f":"C_Index!BC422","v":1.5709190470476218},{"$f":"C_Index!BD422","v":1.5956245603564285},{"$f":"C_Index!BE422","v":1.6207186120746455},{"$f":"C_Index!BF422","v":1.6462073126640833},{"$f":"C_Index!BG422","v":1.6720968686844992},{"$f":"C_Index!BH422","v":1.6983935843049107},{"$f":"C_Index!BI422","v":1.725103862838675},{"$f":"C_Index!BJ422","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E423","v":"Opex - Spare 3 - indexation - Price Determination"},null,{"$f":"C_Index!G423","v":"index"},{"$f":"C_Index!H423","v":"CPI 2020"},null,{"$f":"C_Index!J423","v":0},null,{"$f":"C_Index!L423","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y423","v":0},null,{"$f":"C_Index!AA423","v":0.91961685823754757},{"$f":"C_Index!AB423","v":0.92551724137931035},{"$f":"C_Index!AC423","v":0.95042145593869709},{"$f":"C_Index!AD423","v":0.97394636015325609},{"$f":"C_Index!AE423","v":0.99126436781609162},{"$f":"C_Index!AF423","v":1},{"$f":"C_Index!AG423","v":1.0258237547892719},{"$f":"C_Index!AH423","v":1.1186973180076629},{"$f":"C_Index!AI423","v":1.1873399586480322},{"$f":"C_Index!AJ423","v":1.1975124598510096},{"$f":"C_Index!AK423","v":1.198896577295987},{"$f":"C_Index!AL423","v":1.2048871867171229},{"$f":"C_Index!AM423","v":1.2238361939769149},{"$f":"C_Index!AN423","v":1.2430832082867362},{"$f":"C_Index!AO423","v":1.2626329163407577},{"$f":"C_Index!AP423","v":1.282490078539803},{"$f":"C_Index!AQ423","v":1.3026595301505184},{"$f":"C_Index!AR423","v":1.3231461824827708},{"$f":"C_Index!AS423","v":1.3439550240855642},{"$f":"C_Index!AT423","v":1.3650911219617634},{"$f":"C_Index!AU423","v":1.3865596228019204},{"$f":"C_Index!AV423","v":1.4083657542375072},{"$f":"C_Index!AW423","v":1.4305148261138558},{"$f":"C_Index!AX423","v":1.4530122317831182},{"$f":"C_Index!AY423","v":1.4758634494175611},{"$f":"C_Index!AZ423","v":1.4990740433435141},{"$f":"C_Index!BA423","v":1.5226496653962955},{"$f":"C_Index!BB423","v":1.5465960562964489},{"$f":"C_Index!BC423","v":1.5709190470476218},{"$f":"C_Index!BD423","v":1.5956245603564285},{"$f":"C_Index!BE423","v":1.6207186120746455},{"$f":"C_Index!BF423","v":1.6462073126640833},{"$f":"C_Index!BG423","v":1.6720968686844992},{"$f":"C_Index!BH423","v":1.6983935843049107},{"$f":"C_Index!BI423","v":1.725103862838675},{"$f":"C_Index!BJ423","v":1.7522342083027105}]
[]
[null,null,null,null,{"$f":"C_Time!E42","v":"Forecast period flags"},null,{"$f":"C_Time!G42","v":"flag"},null,null,{"$f":"C_Time!J42","v":0},null,{"$f":"C_Time!L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y42","v":30},null,{"$f":"C_Time!AA42","v":0},{"$f":"C_Time!AB42","v":0},{"$f":"C_Time!AC42","v":0},{"$f":"C_Time!AD42","v":0},{"$f":"C_Time!AE42","v":0},{"$f":"C_Time!AF42","v":0},{"$f":"C_Time!AG42","v":1},{"$f":"C_Time!AH42","v":1},{"$f":"C_Time!AI42","v":1},{"$f":"C_Time!AJ42","v":1},{"$f":"C_Time!AK42","v":1},{"$f":"C_Time!AL42","v":1},{"$f":"C_Time!AM42","v":1},{"$f":"C_Time!AN42","v":1},{"$f":"C_Time!AO42","v":1},{"$f":"C_Time!AP42","v":1},{"$f":"C_Time!AQ42","v":1},{"$f":"C_Time!AR42","v":1},{"$f":"C_Time!AS42","v":1},{"$f":"C_Time!AT42","v":1},{"$f":"C_Time!AU42","v":1},{"$f":"C_Time!AV42","v":1},{"$f":"C_Time!AW42","v":1},{"$f":"C_Time!AX42","v":1},{"$f":"C_Time!AY42","v":1},{"$f":"C_Time!AZ42","v":1},{"$f":"C_Time!BA42","v":1},{"$f":"C_Time!BB42","v":1},{"$f":"C_Time!BC42","v":1},{"$f":"C_Time!BD42","v":1},{"$f":"C_Time!BE42","v":1},{"$f":"C_Time!BF42","v":1},{"$f":"C_Time!BG42","v":1},{"$f":"C_Time!BH42","v":1},{"$f":"C_Time!BI42","v":1},{"$f":"C_Time!BJ42","v":1}]
[]
[null,null,null,null,{"$f":"I_Actuals!E359","v":"Opex - Wages & Salaries - previous Price Determination"},null,{"$f":"I_Actuals!G359","v":"£'000 "},{"$f":"I_Actuals!H359","v":"Nominal"},null,{"$f":"I_Actuals!J359","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L359","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y359","v":1663880.0802429353},null,{"$f":"I_Actuals!AA359","v":216212.64881972535},{"$f":"I_Actuals!AB359","v":233808.63331170403},{"$f":"I_Actuals!AC359","v":229016.24644059184},{"$f":"I_Actuals!AD359","v":243900.62891345544},{"$f":"I_Actuals!AE359","v":251524.08826185364},{"$f":"I_Actuals!AF359","v":261129.14878733555},{"$f":"I_Actuals!AG359","v":228288.68570826951},{"$f":"I_Actuals!AH359","v":0},{"$f":"I_Actuals!AI359","v":0},{"$f":"I_Actuals!AJ359","v":0},{"$f":"I_Actuals!AK359","v":0},{"$f":"I_Actuals!AL359","v":0},{"$f":"I_Actuals!AM359","v":0},{"$f":"I_Actuals!AN359","v":0},{"$f":"I_Actuals!AO359","v":0},{"$f":"I_Actuals!AP359","v":0},{"$f":"I_Actuals!AQ359","v":0},{"$f":"I_Actuals!AR359","v":0},{"$f":"I_Actuals!AS359","v":0},{"$f":"I_Actuals!AT359","v":0},{"$f":"I_Actuals!AU359","v":0},{"$f":"I_Actuals!AV359","v":0},{"$f":"I_Actuals!AW359","v":0},{"$f":"I_Actuals!AX359","v":0},{"$f":"I_Actuals!AY359","v":0},{"$f":"I_Actuals!AZ359","v":0},{"$f":"I_Actuals!BA359","v":0},{"$f":"I_Actuals!BB359","v":0},{"$f":"I_Actuals!BC359","v":0},{"$f":"I_Actuals!BD359","v":0},{"$f":"I_Actuals!BE359","v":0},{"$f":"I_Actuals!BF359","v":0},{"$f":"I_Actuals!BG359","v":0},{"$f":"I_Actuals!BH359","v":0},{"$f":"I_Actuals!BI359","v":0},{"$f":"I_Actuals!BJ359","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E360","v":"Pensions - Defined benefit - Ongoing Contributions - previous Price Determination"},null,{"$f":"I_Actuals!G360","v":"£'000 "},{"$f":"I_Actuals!H360","v":"Nominal"},{"$f":"I_Actuals!I360","v":"Source does not split ongoing contributions and deficit repair, row shows total DB costs"},{"$f":"I_Actuals!J360","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L360","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y360","v":488296.18200932082},null,{"$f":"I_Actuals!AA360","v":73570.637552309199},{"$f":"I_Actuals!AB360","v":72953.076027119896},{"$f":"I_Actuals!AC360","v":74198.635907297095},{"$f":"I_Actuals!AD360","v":69243.331663503093},{"$f":"I_Actuals!AE360","v":65858.576392172996},{"$f":"I_Actuals!AF360","v":65992.819825981598},{"$f":"I_Actuals!AG360","v":66479.104640936945},{"$f":"I_Actuals!AH360","v":0},{"$f":"I_Actuals!AI360","v":0},{"$f":"I_Actuals!AJ360","v":0},{"$f":"I_Actuals!AK360","v":0},{"$f":"I_Actuals!AL360","v":0},{"$f":"I_Actuals!AM360","v":0},{"$f":"I_Actuals!AN360","v":0},{"$f":"I_Actuals!AO360","v":0},{"$f":"I_Actuals!AP360","v":0},{"$f":"I_Actuals!AQ360","v":0},{"$f":"I_Actuals!AR360","v":0},{"$f":"I_Actuals!AS360","v":0},{"$f":"I_Actuals!AT360","v":0},{"$f":"I_Actuals!AU360","v":0},{"$f":"I_Actuals!AV360","v":0},{"$f":"I_Actuals!AW360","v":0},{"$f":"I_Actuals!AX360","v":0},{"$f":"I_Actuals!AY360","v":0},{"$f":"I_Actuals!AZ360","v":0},{"$f":"I_Actuals!BA360","v":0},{"$f":"I_Actuals!BB360","v":0},{"$f":"I_Actuals!BC360","v":0},{"$f":"I_Actuals!BD360","v":0},{"$f":"I_Actuals!BE360","v":0},{"$f":"I_Actuals!BF360","v":0},{"$f":"I_Actuals!BG360","v":0},{"$f":"I_Actuals!BH360","v":0},{"$f":"I_Actuals!BI360","v":0},{"$f":"I_Actuals!BJ360","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E361","v":"Pensions - Defined benefit - Deficit Repair - previous Price Determination"},null,{"$f":"I_Actuals!G361","v":"£'000 "},{"$f":"I_Actuals!H361","v":"Nominal"},null,{"$f":"I_Actuals!J361","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L361","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y361","v":0},null,{"$f":"I_Actuals!AA361","v":0},{"$f":"I_Actuals!AB361","v":0},{"$f":"I_Actuals!AC361","v":0},{"$f":"I_Actuals!AD361","v":0},{"$f":"I_Actuals!AE361","v":0},{"$f":"I_Actuals!AF361","v":0},{"$f":"I_Actuals!AG361","v":0},{"$f":"I_Actuals!AH361","v":0},{"$f":"I_Actuals!AI361","v":0},{"$f":"I_Actuals!AJ361","v":0},{"$f":"I_Actuals!AK361","v":0},{"$f":"I_Actuals!AL361","v":0},{"$f":"I_Actuals!AM361","v":0},{"$f":"I_Actuals!AN361","v":0},{"$f":"I_Actuals!AO361","v":0},{"$f":"I_Actuals!AP361","v":0},{"$f":"I_Actuals!AQ361","v":0},{"$f":"I_Actuals!AR361","v":0},{"$f":"I_Actuals!AS361","v":0},{"$f":"I_Actuals!AT361","v":0},{"$f":"I_Actuals!AU361","v":0},{"$f":"I_Actuals!AV361","v":0},{"$f":"I_Actuals!AW361","v":0},{"$f":"I_Actuals!AX361","v":0},{"$f":"I_Actuals!AY361","v":0},{"$f":"I_Actuals!AZ361","v":0},{"$f":"I_Actuals!BA361","v":0},{"$f":"I_Actuals!BB361","v":0},{"$f":"I_Actuals!BC361","v":0},{"$f":"I_Actuals!BD361","v":0},{"$f":"I_Actuals!BE361","v":0},{"$f":"I_Actuals!BF361","v":0},{"$f":"I_Actuals!BG361","v":0},{"$f":"I_Actuals!BH361","v":0},{"$f":"I_Actuals!BI361","v":0},{"$f":"I_Actuals!BJ361","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E362","v":"Pensions - Defined contribution -previous Price Determination"},null,{"$f":"I_Actuals!G362","v":"£'000 "},{"$f":"I_Actuals!H362","v":"Nominal"},null,{"$f":"I_Actuals!J362","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L362","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y362","v":53611.856407251689},null,{"$f":"I_Actuals!AA362","v":4537.5987194322952},{"$f":"I_Actuals!AB362","v":5211.1051207713372},{"$f":"I_Actuals!AC362","v":6036.7447530622194},{"$f":"I_Actuals!AD362","v":6802.9956626988569},{"$f":"I_Actuals!AE362","v":7592.3741543342694},{"$f":"I_Actuals!AF362","v":11784.545145078317},{"$f":"I_Actuals!AG362","v":11646.492851874402},{"$f":"I_Actuals!AH362","v":0},{"$f":"I_Actuals!AI362","v":0},{"$f":"I_Actuals!AJ362","v":0},{"$f":"I_Actuals!AK362","v":0},{"$f":"I_Actuals!AL362","v":0},{"$f":"I_Actuals!AM362","v":0},{"$f":"I_Actuals!AN362","v":0},{"$f":"I_Actuals!AO362","v":0},{"$f":"I_Actuals!AP362","v":0},{"$f":"I_Actuals!AQ362","v":0},{"$f":"I_Actuals!AR362","v":0},{"$f":"I_Actuals!AS362","v":0},{"$f":"I_Actuals!AT362","v":0},{"$f":"I_Actuals!AU362","v":0},{"$f":"I_Actuals!AV362","v":0},{"$f":"I_Actuals!AW362","v":0},{"$f":"I_Actuals!AX362","v":0},{"$f":"I_Actuals!AY362","v":0},{"$f":"I_Actuals!AZ362","v":0},{"$f":"I_Actuals!BA362","v":0},{"$f":"I_Actuals!BB362","v":0},{"$f":"I_Actuals!BC362","v":0},{"$f":"I_Actuals!BD362","v":0},{"$f":"I_Actuals!BE362","v":0},{"$f":"I_Actuals!BF362","v":0},{"$f":"I_Actuals!BG362","v":0},{"$f":"I_Actuals!BH362","v":0},{"$f":"I_Actuals!BI362","v":0},{"$f":"I_Actuals!BJ362","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E363","v":"Pensions - Opt outs - previous Price Determination"},null,{"$f":"I_Actuals!G363","v":"£'000 "},{"$f":"I_Actuals!H363","v":"Nominal"},null,{"$f":"I_Actuals!J363","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L363","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y363","v":28522.492910967434},null,{"$f":"I_Actuals!AA363","v":0},{"$f":"I_Actuals!AB363","v":0},{"$f":"I_Actuals!AC363","v":0},{"$f":"I_Actuals!AD363","v":0},{"$f":"I_Actuals!AE363","v":0},{"$f":"I_Actuals!AF363","v":15622.442615719234},{"$f":"I_Actuals!AG363","v":12900.050295248202},{"$f":"I_Actuals!AH363","v":0},{"$f":"I_Actuals!AI363","v":0},{"$f":"I_Actuals!AJ363","v":0},{"$f":"I_Actuals!AK363","v":0},{"$f":"I_Actuals!AL363","v":0},{"$f":"I_Actuals!AM363","v":0},{"$f":"I_Actuals!AN363","v":0},{"$f":"I_Actuals!AO363","v":0},{"$f":"I_Actuals!AP363","v":0},{"$f":"I_Actuals!AQ363","v":0},{"$f":"I_Actuals!AR363","v":0},{"$f":"I_Actuals!AS363","v":0},{"$f":"I_Actuals!AT363","v":0},{"$f":"I_Actuals!AU363","v":0},{"$f":"I_Actuals!AV363","v":0},{"$f":"I_Actuals!AW363","v":0},{"$f":"I_Actuals!AX363","v":0},{"$f":"I_Actuals!AY363","v":0},{"$f":"I_Actuals!AZ363","v":0},{"$f":"I_Actuals!BA363","v":0},{"$f":"I_Actuals!BB363","v":0},{"$f":"I_Actuals!BC363","v":0},{"$f":"I_Actuals!BD363","v":0},{"$f":"I_Actuals!BE363","v":0},{"$f":"I_Actuals!BF363","v":0},{"$f":"I_Actuals!BG363","v":0},{"$f":"I_Actuals!BH363","v":0},{"$f":"I_Actuals!BI363","v":0},{"$f":"I_Actuals!BJ363","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E364","v":"Pensions - Other pension costs - previous Price Determination"},null,{"$f":"I_Actuals!G364","v":"£'000 "},{"$f":"I_Actuals!H364","v":"Nominal"},null,{"$f":"I_Actuals!J364","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L364","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y364","v":0},null,{"$f":"I_Actuals!AA364","v":0},{"$f":"I_Actuals!AB364","v":0},{"$f":"I_Actuals!AC364","v":0},{"$f":"I_Actuals!AD364","v":0},{"$f":"I_Actuals!AE364","v":0},{"$f":"I_Actuals!AF364","v":0},{"$f":"I_Actuals!AG364","v":0},{"$f":"I_Actuals!AH364","v":0},{"$f":"I_Actuals!AI364","v":0},{"$f":"I_Actuals!AJ364","v":0},{"$f":"I_Actuals!AK364","v":0},{"$f":"I_Actuals!AL364","v":0},{"$f":"I_Actuals!AM364","v":0},{"$f":"I_Actuals!AN364","v":0},{"$f":"I_Actuals!AO364","v":0},{"$f":"I_Actuals!AP364","v":0},{"$f":"I_Actuals!AQ364","v":0},{"$f":"I_Actuals!AR364","v":0},{"$f":"I_Actuals!AS364","v":0},{"$f":"I_Actuals!AT364","v":0},{"$f":"I_Actuals!AU364","v":0},{"$f":"I_Actuals!AV364","v":0},{"$f":"I_Actuals!AW364","v":0},{"$f":"I_Actuals!AX364","v":0},{"$f":"I_Actuals!AY364","v":0},{"$f":"I_Actuals!AZ364","v":0},{"$f":"I_Actuals!BA364","v":0},{"$f":"I_Actuals!BB364","v":0},{"$f":"I_Actuals!BC364","v":0},{"$f":"I_Actuals!BD364","v":0},{"$f":"I_Actuals!BE364","v":0},{"$f":"I_Actuals!BF364","v":0},{"$f":"I_Actuals!BG364","v":0},{"$f":"I_Actuals!BH364","v":0},{"$f":"I_Actuals!BI364","v":0},{"$f":"I_Actuals!BJ364","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E365","v":"Opex - Redundancy - previous Price Determination"},null,{"$f":"I_Actuals!G365","v":"£'000 "},{"$f":"I_Actuals!H365","v":"Nominal"},null,{"$f":"I_Actuals!J365","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L365","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y365","v":0},null,{"$f":"I_Actuals!AA365","v":0},{"$f":"I_Actuals!AB365","v":0},{"$f":"I_Actuals!AC365","v":0},{"$f":"I_Actuals!AD365","v":0},{"$f":"I_Actuals!AE365","v":0},{"$f":"I_Actuals!AF365","v":0},{"$f":"I_Actuals!AG365","v":0},{"$f":"I_Actuals!AH365","v":0},{"$f":"I_Actuals!AI365","v":0},{"$f":"I_Actuals!AJ365","v":0},{"$f":"I_Actuals!AK365","v":0},{"$f":"I_Actuals!AL365","v":0},{"$f":"I_Actuals!AM365","v":0},{"$f":"I_Actuals!AN365","v":0},{"$f":"I_Actuals!AO365","v":0},{"$f":"I_Actuals!AP365","v":0},{"$f":"I_Actuals!AQ365","v":0},{"$f":"I_Actuals!AR365","v":0},{"$f":"I_Actuals!AS365","v":0},{"$f":"I_Actuals!AT365","v":0},{"$f":"I_Actuals!AU365","v":0},{"$f":"I_Actuals!AV365","v":0},{"$f":"I_Actuals!AW365","v":0},{"$f":"I_Actuals!AX365","v":0},{"$f":"I_Actuals!AY365","v":0},{"$f":"I_Actuals!AZ365","v":0},{"$f":"I_Actuals!BA365","v":0},{"$f":"I_Actuals!BB365","v":0},{"$f":"I_Actuals!BC365","v":0},{"$f":"I_Actuals!BD365","v":0},{"$f":"I_Actuals!BE365","v":0},{"$f":"I_Actuals!BF365","v":0},{"$f":"I_Actuals!BG365","v":0},{"$f":"I_Actuals!BH365","v":0},{"$f":"I_Actuals!BI365","v":0},{"$f":"I_Actuals!BJ365","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E366","v":"Opex - Non-staff costs - previous Price Determination"},null,{"$f":"I_Actuals!G366","v":"£'000 "},{"$f":"I_Actuals!H366","v":"Nominal"},null,{"$f":"I_Actuals!J366","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L366","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y366","v":936496.92481523484},null,{"$f":"I_Actuals!AA366","v":119889.36919132907},{"$f":"I_Actuals!AB366","v":116086.12939291725},{"$f":"I_Actuals!AC366","v":119393.62275508414},{"$f":"I_Actuals!AD366","v":144362.38294549991},{"$f":"I_Actuals!AE366","v":163876.83366140022},{"$f":"I_Actuals!AF366","v":156204.39166999978},{"$f":"I_Actuals!AG366","v":116684.19519900445},{"$f":"I_Actuals!AH366","v":0},{"$f":"I_Actuals!AI366","v":0},{"$f":"I_Actuals!AJ366","v":0},{"$f":"I_Actuals!AK366","v":0},{"$f":"I_Actuals!AL366","v":0},{"$f":"I_Actuals!AM366","v":0},{"$f":"I_Actuals!AN366","v":0},{"$f":"I_Actuals!AO366","v":0},{"$f":"I_Actuals!AP366","v":0},{"$f":"I_Actuals!AQ366","v":0},{"$f":"I_Actuals!AR366","v":0},{"$f":"I_Actuals!AS366","v":0},{"$f":"I_Actuals!AT366","v":0},{"$f":"I_Actuals!AU366","v":0},{"$f":"I_Actuals!AV366","v":0},{"$f":"I_Actuals!AW366","v":0},{"$f":"I_Actuals!AX366","v":0},{"$f":"I_Actuals!AY366","v":0},{"$f":"I_Actuals!AZ366","v":0},{"$f":"I_Actuals!BA366","v":0},{"$f":"I_Actuals!BB366","v":0},{"$f":"I_Actuals!BC366","v":0},{"$f":"I_Actuals!BD366","v":0},{"$f":"I_Actuals!BE366","v":0},{"$f":"I_Actuals!BF366","v":0},{"$f":"I_Actuals!BG366","v":0},{"$f":"I_Actuals!BH366","v":0},{"$f":"I_Actuals!BI366","v":0},{"$f":"I_Actuals!BJ366","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E367","v":"Opex - Spare 1 - previous Price Determination"},null,{"$f":"I_Actuals!G367","v":"£'000 "},{"$f":"I_Actuals!H367","v":"Nominal"},null,{"$f":"I_Actuals!J367","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L367","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y367","v":30559.688815048543},null,{"$f":"I_Actuals!AA367","v":875.56837036847651},{"$f":"I_Actuals!AB367","v":905.44334200636797},{"$f":"I_Actuals!AC367","v":1411.2642708805527},{"$f":"I_Actuals!AD367","v":7334.2746158948366},{"$f":"I_Actuals!AE367","v":1544.4909105797501},{"$f":"I_Actuals!AF367","v":24822.112049999996},{"$f":"I_Actuals!AG367","v":-6333.4647446814379},{"$f":"I_Actuals!AH367","v":0},{"$f":"I_Actuals!AI367","v":0},{"$f":"I_Actuals!AJ367","v":0},{"$f":"I_Actuals!AK367","v":0},{"$f":"I_Actuals!AL367","v":0},{"$f":"I_Actuals!AM367","v":0},{"$f":"I_Actuals!AN367","v":0},{"$f":"I_Actuals!AO367","v":0},{"$f":"I_Actuals!AP367","v":0},{"$f":"I_Actuals!AQ367","v":0},{"$f":"I_Actuals!AR367","v":0},{"$f":"I_Actuals!AS367","v":0},{"$f":"I_Actuals!AT367","v":0},{"$f":"I_Actuals!AU367","v":0},{"$f":"I_Actuals!AV367","v":0},{"$f":"I_Actuals!AW367","v":0},{"$f":"I_Actuals!AX367","v":0},{"$f":"I_Actuals!AY367","v":0},{"$f":"I_Actuals!AZ367","v":0},{"$f":"I_Actuals!BA367","v":0},{"$f":"I_Actuals!BB367","v":0},{"$f":"I_Actuals!BC367","v":0},{"$f":"I_Actuals!BD367","v":0},{"$f":"I_Actuals!BE367","v":0},{"$f":"I_Actuals!BF367","v":0},{"$f":"I_Actuals!BG367","v":0},{"$f":"I_Actuals!BH367","v":0},{"$f":"I_Actuals!BI367","v":0},{"$f":"I_Actuals!BJ367","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E368","v":"Opex - Spare 2 - previous Price Determination"},null,{"$f":"I_Actuals!G368","v":"£'000 "},{"$f":"I_Actuals!H368","v":"Nominal"},null,{"$f":"I_Actuals!J368","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L368","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y368","v":0},null,{"$f":"I_Actuals!AA368","v":0},{"$f":"I_Actuals!AB368","v":0},{"$f":"I_Actuals!AC368","v":0},{"$f":"I_Actuals!AD368","v":0},{"$f":"I_Actuals!AE368","v":0},{"$f":"I_Actuals!AF368","v":0},{"$f":"I_Actuals!AG368","v":0},{"$f":"I_Actuals!AH368","v":0},{"$f":"I_Actuals!AI368","v":0},{"$f":"I_Actuals!AJ368","v":0},{"$f":"I_Actuals!AK368","v":0},{"$f":"I_Actuals!AL368","v":0},{"$f":"I_Actuals!AM368","v":0},{"$f":"I_Actuals!AN368","v":0},{"$f":"I_Actuals!AO368","v":0},{"$f":"I_Actuals!AP368","v":0},{"$f":"I_Actuals!AQ368","v":0},{"$f":"I_Actuals!AR368","v":0},{"$f":"I_Actuals!AS368","v":0},{"$f":"I_Actuals!AT368","v":0},{"$f":"I_Actuals!AU368","v":0},{"$f":"I_Actuals!AV368","v":0},{"$f":"I_Actuals!AW368","v":0},{"$f":"I_Actuals!AX368","v":0},{"$f":"I_Actuals!AY368","v":0},{"$f":"I_Actuals!AZ368","v":0},{"$f":"I_Actuals!BA368","v":0},{"$f":"I_Actuals!BB368","v":0},{"$f":"I_Actuals!BC368","v":0},{"$f":"I_Actuals!BD368","v":0},{"$f":"I_Actuals!BE368","v":0},{"$f":"I_Actuals!BF368","v":0},{"$f":"I_Actuals!BG368","v":0},{"$f":"I_Actuals!BH368","v":0},{"$f":"I_Actuals!BI368","v":0},{"$f":"I_Actuals!BJ368","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E369","v":"Opex - Spare 3 - previous Price Determination"},null,{"$f":"I_Actuals!G369","v":"£'000 "},{"$f":"I_Actuals!H369","v":"Nominal"},null,{"$f":"I_Actuals!J369","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L369","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y369","v":0},null,{"$f":"I_Actuals!AA369","v":0},{"$f":"I_Actuals!AB369","v":0},{"$f":"I_Actuals!AC369","v":0},{"$f":"I_Actuals!AD369","v":0},{"$f":"I_Actuals!AE369","v":0},{"$f":"I_Actuals!AF369","v":0},{"$f":"I_Actuals!AG369","v":0},{"$f":"I_Actuals!AH369","v":0},{"$f":"I_Actuals!AI369","v":0},{"$f":"I_Actuals!AJ369","v":0},{"$f":"I_Actuals!AK369","v":0},{"$f":"I_Actuals!AL369","v":0},{"$f":"I_Actuals!AM369","v":0},{"$f":"I_Actuals!AN369","v":0},{"$f":"I_Actuals!AO369","v":0},{"$f":"I_Actuals!AP369","v":0},{"$f":"I_Actuals!AQ369","v":0},{"$f":"I_Actuals!AR369","v":0},{"$f":"I_Actuals!AS369","v":0},{"$f":"I_Actuals!AT369","v":0},{"$f":"I_Actuals!AU369","v":0},{"$f":"I_Actuals!AV369","v":0},{"$f":"I_Actuals!AW369","v":0},{"$f":"I_Actuals!AX369","v":0},{"$f":"I_Actuals!AY369","v":0},{"$f":"I_Actuals!AZ369","v":0},{"$f":"I_Actuals!BA369","v":0},{"$f":"I_Actuals!BB369","v":0},{"$f":"I_Actuals!BC369","v":0},{"$f":"I_Actuals!BD369","v":0},{"$f":"I_Actuals!BE369","v":0},{"$f":"I_Actuals!BF369","v":0},{"$f":"I_Actuals!BG369","v":0},{"$f":"I_Actuals!BH369","v":0},{"$f":"I_Actuals!BI369","v":0},{"$f":"I_Actuals!BJ369","v":0}]
[]
[null,null,null,null,{"$f":"E71 & \" - UKATS POS\"","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA109:BJ109)","v":3521840.5876250612},null,{"$f":"IF(AA$95,AA71 * AA83,AA97)","v":216212.64881972535},{"$f":"IF(AB$95,AB71 * AB83,AB97)","v":233808.63331170403},229016.24644059184,243900.62891345544,251524.08826185364,261129.14878733555,{"$f":"IF(AG$95,AG71 * AG83,AG97)","v":237434.29781339131},275232.15557114989,{"$f":"IF(AI$95,AI71 * AI83,AI97)","v":310952.76611548784},319071.35765957198,311978.40820320923,311987.11764197156,319593.09008561377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,847883.14283597702,null,{"$f":"IF(AA$95,AA72 * AA84,AA98)","v":73570.637552309199},{"$f":"IF(AB$95,AB72 * AB84,AB98)","v":72953.076027119896},74198.635907297095,69243.331663503093,65858.576392172996,65992.819825981598,47263.361928078797,50134.697922240273,85187.077758774612,78416.234791685216,56479.372722506574,53728.470719394085,54856.849624913673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",{"$f":"F73 & \" - UKATS POS\"","v":"Pensions - Defined benefit - Deficit Repair - CAA Run - UKATS POS"},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85797.891739030252,null,{"$f":"IF(AA$95,AA73 * AA85,AA99)","v":0},0,0,0,0,0,19211.743652967325,20919.859699003406,22643.169526844904,23023.118860214625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171541.73479262195,null,{"$f":"IF(AA$95,AA74 * AA86,AA100)","v":4537.5987194322952},5211.1051207713372,6036.7447530622194,6802.9956626988569,7592.3741543342694,11784.545145078317,11645.829121836972,12899.56663789873,18359.871092741105,19925.969246263754,20876.958399008177,22146.780219774311,23721.396519721635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98306.957597968023,null,{"$f":"IF(AA$95,AA75 * AA87,AA101)","v":0},0,0,0,0,15622.442615719234,12899.315125358502,12935.507414190435,12672.258581245516,12147.60772815505,11417.926005080557,10664.098648741181,9947.8014794775445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$95,AA76 * AA88,AA102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8601.7009283545194,null,{"$f":"IF(AA$95,AA77 * AA89,AA103)","v":0},0,0,0,0,0,1417.7689918572689,288.04769168587086,1366.8757258666305,1375.4943834548085,1375.2848863755592,1379.2912063904066,1398.9380427239748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1993439.2885581313,null,{"$f":"IF(AA$95,AA78 * AA90,AA104)","v":119889.36919132907},116086.12939291725,119393.62275508414,144362.38294549991,163876.83366140022,156204.39166999978,120630.3347933451,161682.07915654776,173077.94198241507,179721.21271292533,180143.48314597597,180144.05135588153,178227.45579481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25975.863564266208,null,{"$f":"IF(AA$95,AA79 * AA91,AA105)","v":875.56837036847651},905.44334200636797,1411.2642708805527,7334.2746158948366,1544.4909105797501,{"$f":"IF(AF$95,AF79 * AF91,AF105)","v":24822.112049999996},-21240.511474241754,874.60021716871029,1674.1510838482418,1860.3448145748769,2321.9040571886394,1912.0460788474447,1680.175227150065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$95,AA80 * AA92,AA106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Price determination - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$95,AA81 * AA93,AA107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Opex - POS",null,{"$f":"G119","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA121:BJ121)","v":6753387.1676414097},null,{"$f":"SUM(AA109:AA119)","v":415085.82265316439},428964.38719451887,430056.51412691583,471643.61380105215,490396.3633803408,535555.46009411442,429262.1399525936,534966.51430988498,625934.11186722387,635541.34019684559,584593.33741934481,581961.85587100056,589425.70677441068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Eurocontrol Other / London Approach / MoD / North Sea Helicopter"]
[]
[null,null,null,"Eurocontrol Other / MoD / North Sea Helicopter"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E269","v":"Eurocontrol Revenue (Other) - Price Determination"},{"$f":"'I_Series UKATS'!F269","v":"Other UKATS Revenue - CAA Run"},{"$f":"'I_Series UKATS'!G269","v":"£'000"},{"$f":"'I_Series UKATS'!H269","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J269","v":0},null,{"$f":"'I_Series UKATS'!L269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y269","v":59634.166007677064},null,{"$f":"'I_Series UKATS'!AA269","v":0},{"$f":"'I_Series UKATS'!AB269","v":0},{"$f":"'I_Series UKATS'!AC269","v":0},{"$f":"'I_Series UKATS'!AD269","v":0},{"$f":"'I_Series UKATS'!AE269","v":12037},{"$f":"'I_Series UKATS'!AF269","v":8239},{"$f":"'I_Series UKATS'!AG269","v":7200},{"$f":"'I_Series UKATS'!AH269","v":8855.1660076770677},{"$f":"'I_Series UKATS'!AI269","v":5127},{"$f":"'I_Series UKATS'!AJ269","v":4435},{"$f":"'I_Series UKATS'!AK269","v":4591},{"$f":"'I_Series UKATS'!AL269","v":4581},{"$f":"'I_Series UKATS'!AM269","v":4569},{"$f":"'I_Series UKATS'!AN269","v":0},{"$f":"'I_Series UKATS'!AO269","v":0},{"$f":"'I_Series UKATS'!AP269","v":0},{"$f":"'I_Series UKATS'!AQ269","v":0},{"$f":"'I_Series UKATS'!AR269","v":0},{"$f":"'I_Series UKATS'!AS269","v":0},{"$f":"'I_Series UKATS'!AT269","v":0},{"$f":"'I_Series UKATS'!AU269","v":0},{"$f":"'I_Series UKATS'!AV269","v":0},{"$f":"'I_Series UKATS'!AW269","v":0},{"$f":"'I_Series UKATS'!AX269","v":0},{"$f":"'I_Series UKATS'!AY269","v":0},{"$f":"'I_Series UKATS'!AZ269","v":0},{"$f":"'I_Series UKATS'!BA269","v":0},{"$f":"'I_Series UKATS'!BB269","v":0},{"$f":"'I_Series UKATS'!BC269","v":0},{"$f":"'I_Series UKATS'!BD269","v":0},{"$f":"'I_Series UKATS'!BE269","v":0},{"$f":"'I_Series UKATS'!BF269","v":0},{"$f":"'I_Series UKATS'!BG269","v":0},{"$f":"'I_Series UKATS'!BH269","v":0},{"$f":"'I_Series UKATS'!BI269","v":0},{"$f":"'I_Series UKATS'!BJ269","v":0}]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E277","v":"MoD Income - Price Determination"},{"$f":"'I_Series UKATS'!F277","v":"FMARS MoD Income - CAA Run"},{"$f":"'I_Series UKATS'!G277","v":"£'000"},{"$f":"'I_Series UKATS'!H277","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J277","v":0},null,{"$f":"'I_Series UKATS'!L277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y277","v":0},null,{"$f":"'I_Series UKATS'!AA277","v":0},{"$f":"'I_Series UKATS'!AB277","v":0},{"$f":"'I_Series UKATS'!AC277","v":0},{"$f":"'I_Series UKATS'!AD277","v":0},{"$f":"'I_Series UKATS'!AE277","v":0},{"$f":"'I_Series UKATS'!AF277","v":0},{"$f":"'I_Series UKATS'!AG277","v":0},{"$f":"'I_Series UKATS'!AH277","v":0},{"$f":"'I_Series UKATS'!AI277","v":0},{"$f":"'I_Series UKATS'!AJ277","v":0},{"$f":"'I_Series UKATS'!AK277","v":0},{"$f":"'I_Series UKATS'!AL277","v":0},{"$f":"'I_Series UKATS'!AM277","v":0},{"$f":"'I_Series UKATS'!AN277","v":0},{"$f":"'I_Series UKATS'!AO277","v":0},{"$f":"'I_Series UKATS'!AP277","v":0},{"$f":"'I_Series UKATS'!AQ277","v":0},{"$f":"'I_Series UKATS'!AR277","v":0},{"$f":"'I_Series UKATS'!AS277","v":0},{"$f":"'I_Series UKATS'!AT277","v":0},{"$f":"'I_Series UKATS'!AU277","v":0},{"$f":"'I_Series UKATS'!AV277","v":0},{"$f":"'I_Series UKATS'!AW277","v":0},{"$f":"'I_Series UKATS'!AX277","v":0},{"$f":"'I_Series UKATS'!AY277","v":0},{"$f":"'I_Series UKATS'!AZ277","v":0},{"$f":"'I_Series UKATS'!BA277","v":0},{"$f":"'I_Series UKATS'!BB277","v":0},{"$f":"'I_Series UKATS'!BC277","v":0},{"$f":"'I_Series UKATS'!BD277","v":0},{"$f":"'I_Series UKATS'!BE277","v":0},{"$f":"'I_Series UKATS'!BF277","v":0},{"$f":"'I_Series UKATS'!BG277","v":0},{"$f":"'I_Series UKATS'!BH277","v":0},{"$f":"'I_Series UKATS'!BI277","v":0},{"$f":"'I_Series UKATS'!BJ277","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E285","v":"North Sea Helicopters - Price Determination"},{"$f":"'I_Series UKATS'!F285","v":"North Sea Helicopters - CAA Run"},{"$f":"'I_Series UKATS'!G285","v":"£'000"},{"$f":"'I_Series UKATS'!H285","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J285","v":0},null,{"$f":"'I_Series UKATS'!L285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y285","v":73753.227884435531},null,{"$f":"'I_Series UKATS'!AA285","v":0},{"$f":"'I_Series UKATS'!AB285","v":0},{"$f":"'I_Series UKATS'!AC285","v":0},{"$f":"'I_Series UKATS'!AD285","v":0},{"$f":"'I_Series UKATS'!AE285","v":8860},{"$f":"'I_Series UKATS'!AF285","v":8199},{"$f":"'I_Series UKATS'!AG285","v":7932},{"$f":"'I_Series UKATS'!AH285","v":8512.2278844355278},{"$f":"'I_Series UKATS'!AI285","v":8027},{"$f":"'I_Series UKATS'!AJ285","v":8041},{"$f":"'I_Series UKATS'!AK285","v":8053},{"$f":"'I_Series UKATS'!AL285","v":8063},{"$f":"'I_Series UKATS'!AM285","v":8066},{"$f":"'I_Series UKATS'!AN285","v":0},{"$f":"'I_Series UKATS'!AO285","v":0},{"$f":"'I_Series UKATS'!AP285","v":0},{"$f":"'I_Series UKATS'!AQ285","v":0},{"$f":"'I_Series UKATS'!AR285","v":0},{"$f":"'I_Series UKATS'!AS285","v":0},{"$f":"'I_Series UKATS'!AT285","v":0},{"$f":"'I_Series UKATS'!AU285","v":0},{"$f":"'I_Series UKATS'!AV285","v":0},{"$f":"'I_Series UKATS'!AW285","v":0},{"$f":"'I_Series UKATS'!AX285","v":0},{"$f":"'I_Series UKATS'!AY285","v":0},{"$f":"'I_Series UKATS'!AZ285","v":0},{"$f":"'I_Series UKATS'!BA285","v":0},{"$f":"'I_Series UKATS'!BB285","v":0},{"$f":"'I_Series UKATS'!BC285","v":0},{"$f":"'I_Series UKATS'!BD285","v":0},{"$f":"'I_Series UKATS'!BE285","v":0},{"$f":"'I_Series UKATS'!BF285","v":0},{"$f":"'I_Series UKATS'!BG285","v":0},{"$f":"'I_Series UKATS'!BH285","v":0},{"$f":"'I_Series UKATS'!BI285","v":0},{"$f":"'I_Series UKATS'!BJ285","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E293","v":"Intercompany income - Price Determination"},{"$f":"'I_Series UKATS'!F293","v":"Intercompany Income - CAA Run"},{"$f":"'I_Series UKATS'!G293","v":"£'000"},{"$f":"'I_Series UKATS'!H293","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J293","v":0},null,{"$f":"'I_Series UKATS'!L293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y293","v":194472.66652822297},null,{"$f":"'I_Series UKATS'!AA293","v":0},{"$f":"'I_Series UKATS'!AB293","v":0},{"$f":"'I_Series UKATS'!AC293","v":0},{"$f":"'I_Series UKATS'!AD293","v":0},{"$f":"'I_Series UKATS'!AE293","v":27476},{"$f":"'I_Series UKATS'!AF293","v":27047},{"$f":"'I_Series UKATS'!AG293","v":21238},{"$f":"'I_Series UKATS'!AH293","v":19001.666528222984},{"$f":"'I_Series UKATS'!AI293","v":19967},{"$f":"'I_Series UKATS'!AJ293","v":19978},{"$f":"'I_Series UKATS'!AK293","v":19930},{"$f":"'I_Series UKATS'!AL293","v":19922},{"$f":"'I_Series UKATS'!AM293","v":19913},{"$f":"'I_Series UKATS'!AN293","v":0},{"$f":"'I_Series UKATS'!AO293","v":0},{"$f":"'I_Series UKATS'!AP293","v":0},{"$f":"'I_Series UKATS'!AQ293","v":0},{"$f":"'I_Series UKATS'!AR293","v":0},{"$f":"'I_Series UKATS'!AS293","v":0},{"$f":"'I_Series UKATS'!AT293","v":0},{"$f":"'I_Series UKATS'!AU293","v":0},{"$f":"'I_Series UKATS'!AV293","v":0},{"$f":"'I_Series UKATS'!AW293","v":0},{"$f":"'I_Series UKATS'!AX293","v":0},{"$f":"'I_Series UKATS'!AY293","v":0},{"$f":"'I_Series UKATS'!AZ293","v":0},{"$f":"'I_Series UKATS'!BA293","v":0},{"$f":"'I_Series UKATS'!BB293","v":0},{"$f":"'I_Series UKATS'!BC293","v":0},{"$f":"'I_Series UKATS'!BD293","v":0},{"$f":"'I_Series UKATS'!BE293","v":0},{"$f":"'I_Series UKATS'!BF293","v":0},{"$f":"'I_Series UKATS'!BG293","v":0},{"$f":"'I_Series UKATS'!BH293","v":0},{"$f":"'I_Series UKATS'!BI293","v":0},{"$f":"'I_Series UKATS'!BJ293","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E301","v":"Other UKATS Revenue Spare - Price Determination"},{"$f":"'I_Series UKATS'!F301","v":"Other UKATS Revenue Spare (base)"},{"$f":"'I_Series UKATS'!G301","v":"£'000"},{"$f":"'I_Series UKATS'!H301","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J301","v":0},null,{"$f":"'I_Series UKATS'!L301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y301","v":371592.88757378736},null,{"$f":"'I_Series UKATS'!AA301","v":0},{"$f":"'I_Series UKATS'!AB301","v":0},{"$f":"'I_Series UKATS'!AC301","v":0},{"$f":"'I_Series UKATS'!AD301","v":0},{"$f":"'I_Series UKATS'!AE301","v":46863},{"$f":"'I_Series UKATS'!AF301","v":47929},{"$f":"'I_Series UKATS'!AG301","v":41574},{"$f":"'I_Series UKATS'!AH301","v":35395.557559551336},{"$f":"'I_Series UKATS'!AI301","v":39995.150536445704},{"$f":"'I_Series UKATS'!AJ301","v":40028.261884289008},{"$f":"'I_Series UKATS'!AK301","v":40169.685593515453},{"$f":"'I_Series UKATS'!AL301","v":39954.696466801252},{"$f":"'I_Series UKATS'!AM301","v":39683.535533184651},{"$f":"'I_Series UKATS'!AN301","v":0},{"$f":"'I_Series UKATS'!AO301","v":0},{"$f":"'I_Series UKATS'!AP301","v":0},{"$f":"'I_Series UKATS'!AQ301","v":0},{"$f":"'I_Series UKATS'!AR301","v":0},{"$f":"'I_Series UKATS'!AS301","v":0},{"$f":"'I_Series UKATS'!AT301","v":0},{"$f":"'I_Series UKATS'!AU301","v":0},{"$f":"'I_Series UKATS'!AV301","v":0},{"$f":"'I_Series UKATS'!AW301","v":0},{"$f":"'I_Series UKATS'!AX301","v":0},{"$f":"'I_Series UKATS'!AY301","v":0},{"$f":"'I_Series UKATS'!AZ301","v":0},{"$f":"'I_Series UKATS'!BA301","v":0},{"$f":"'I_Series UKATS'!BB301","v":0},{"$f":"'I_Series UKATS'!BC301","v":0},{"$f":"'I_Series UKATS'!BD301","v":0},{"$f":"'I_Series UKATS'!BE301","v":0},{"$f":"'I_Series UKATS'!BF301","v":0},{"$f":"'I_Series UKATS'!BG301","v":0},{"$f":"'I_Series UKATS'!BH301","v":0},{"$f":"'I_Series UKATS'!BI301","v":0},{"$f":"'I_Series UKATS'!BJ301","v":0}]
[]
[null,null,null,null,{"$f":"C_Index!E302","v":"Eurocontrol Revenue (Other) - Indexation - Price Determination - growth rate"},null,{"$f":"C_Index!G302","v":"index"},{"$f":"C_Index!H302","v":"CPI 2020"},null,{"$f":"C_Index!J302","v":0},null,{"$f":"C_Index!L302","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y302","v":0},null,{"$f":"C_Index!AA302","v":0.91961685823754757},{"$f":"C_Index!AB302","v":0.92551724137931035},{"$f":"C_Index!AC302","v":0.95042145593869709},{"$f":"C_Index!AD302","v":0.97394636015325609},{"$f":"C_Index!AE302","v":0.99126436781609162},{"$f":"C_Index!AF302","v":1},{"$f":"C_Index!AG302","v":1.0258237547892719},{"$f":"C_Index!AH302","v":1.1186973180076629},{"$f":"C_Index!AI302","v":1.1873399586480322},{"$f":"C_Index!AJ302","v":1.1975124598510096},{"$f":"C_Index!AK302","v":1.198896577295987},{"$f":"C_Index!AL302","v":1.2048871867171229},{"$f":"C_Index!AM302","v":1.2238361939769149},{"$f":"C_Index!AN302","v":1.2430832082867362},{"$f":"C_Index!AO302","v":1.2626329163407577},{"$f":"C_Index!AP302","v":1.282490078539803},{"$f":"C_Index!AQ302","v":1.3026595301505184},{"$f":"C_Index!AR302","v":1.3231461824827708},{"$f":"C_Index!AS302","v":1.3439550240855642},{"$f":"C_Index!AT302","v":1.3650911219617634},{"$f":"C_Index!AU302","v":1.3865596228019204},{"$f":"C_Index!AV302","v":1.4083657542375072},{"$f":"C_Index!AW302","v":1.4305148261138558},{"$f":"C_Index!AX302","v":1.4530122317831182},{"$f":"C_Index!AY302","v":1.4758634494175611},{"$f":"C_Index!AZ302","v":1.4990740433435141},{"$f":"C_Index!BA302","v":1.5226496653962955},{"$f":"C_Index!BB302","v":1.5465960562964489},{"$f":"C_Index!BC302","v":1.5709190470476218},{"$f":"C_Index!BD302","v":1.5956245603564285},{"$f":"C_Index!BE302","v":1.6207186120746455},{"$f":"C_Index!BF302","v":1.6462073126640833},{"$f":"C_Index!BG302","v":1.6720968686844992},{"$f":"C_Index!BH302","v":1.6983935843049107},{"$f":"C_Index!BI302","v":1.725103862838675},{"$f":"C_Index!BJ302","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E303","v":"MoD Income - Indexation - Price Determination - growth rate"},null,{"$f":"C_Index!G303","v":"index"},{"$f":"C_Index!H303","v":"CPI 2020"},null,{"$f":"C_Index!J303","v":0},null,{"$f":"C_Index!L303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y303","v":0},null,{"$f":"C_Index!AA303","v":0.91961685823754757},{"$f":"C_Index!AB303","v":0.92551724137931035},{"$f":"C_Index!AC303","v":0.95042145593869709},{"$f":"C_Index!AD303","v":0.97394636015325609},{"$f":"C_Index!AE303","v":0.99126436781609162},{"$f":"C_Index!AF303","v":1},{"$f":"C_Index!AG303","v":1.0258237547892719},{"$f":"C_Index!AH303","v":1.1186973180076629},{"$f":"C_Index!AI303","v":1.1873399586480322},{"$f":"C_Index!AJ303","v":1.1975124598510096},{"$f":"C_Index!AK303","v":1.198896577295987},{"$f":"C_Index!AL303","v":1.2048871867171229},{"$f":"C_Index!AM303","v":1.2238361939769149},{"$f":"C_Index!AN303","v":1.2430832082867362},{"$f":"C_Index!AO303","v":1.2626329163407577},{"$f":"C_Index!AP303","v":1.282490078539803},{"$f":"C_Index!AQ303","v":1.3026595301505184},{"$f":"C_Index!AR303","v":1.3231461824827708},{"$f":"C_Index!AS303","v":1.3439550240855642},{"$f":"C_Index!AT303","v":1.3650911219617634},{"$f":"C_Index!AU303","v":1.3865596228019204},{"$f":"C_Index!AV303","v":1.4083657542375072},{"$f":"C_Index!AW303","v":1.4305148261138558},{"$f":"C_Index!AX303","v":1.4530122317831182},{"$f":"C_Index!AY303","v":1.4758634494175611},{"$f":"C_Index!AZ303","v":1.4990740433435141},{"$f":"C_Index!BA303","v":1.5226496653962955},{"$f":"C_Index!BB303","v":1.5465960562964489},{"$f":"C_Index!BC303","v":1.5709190470476218},{"$f":"C_Index!BD303","v":1.5956245603564285},{"$f":"C_Index!BE303","v":1.6207186120746455},{"$f":"C_Index!BF303","v":1.6462073126640833},{"$f":"C_Index!BG303","v":1.6720968686844992},{"$f":"C_Index!BH303","v":1.6983935843049107},{"$f":"C_Index!BI303","v":1.725103862838675},{"$f":"C_Index!BJ303","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E304","v":"North Sea Helicopters - Indexation - Price Determination - growth rate"},null,{"$f":"C_Index!G304","v":"index"},{"$f":"C_Index!H304","v":"CPI 2020"},null,{"$f":"C_Index!J304","v":0},null,{"$f":"C_Index!L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y304","v":0},null,{"$f":"C_Index!AA304","v":0.91961685823754757},{"$f":"C_Index!AB304","v":0.92551724137931035},{"$f":"C_Index!AC304","v":0.95042145593869709},{"$f":"C_Index!AD304","v":0.97394636015325609},{"$f":"C_Index!AE304","v":0.99126436781609162},{"$f":"C_Index!AF304","v":1},{"$f":"C_Index!AG304","v":1.0258237547892719},{"$f":"C_Index!AH304","v":1.1186973180076629},{"$f":"C_Index!AI304","v":1.1873399586480322},{"$f":"C_Index!AJ304","v":1.1975124598510096},{"$f":"C_Index!AK304","v":1.198896577295987},{"$f":"C_Index!AL304","v":1.2048871867171229},{"$f":"C_Index!AM304","v":1.2238361939769149},{"$f":"C_Index!AN304","v":1.2430832082867362},{"$f":"C_Index!AO304","v":1.2626329163407577},{"$f":"C_Index!AP304","v":1.282490078539803},{"$f":"C_Index!AQ304","v":1.3026595301505184},{"$f":"C_Index!AR304","v":1.3231461824827708},{"$f":"C_Index!AS304","v":1.3439550240855642},{"$f":"C_Index!AT304","v":1.3650911219617634},{"$f":"C_Index!AU304","v":1.3865596228019204},{"$f":"C_Index!AV304","v":1.4083657542375072},{"$f":"C_Index!AW304","v":1.4305148261138558},{"$f":"C_Index!AX304","v":1.4530122317831182},{"$f":"C_Index!AY304","v":1.4758634494175611},{"$f":"C_Index!AZ304","v":1.4990740433435141},{"$f":"C_Index!BA304","v":1.5226496653962955},{"$f":"C_Index!BB304","v":1.5465960562964489},{"$f":"C_Index!BC304","v":1.5709190470476218},{"$f":"C_Index!BD304","v":1.5956245603564285},{"$f":"C_Index!BE304","v":1.6207186120746455},{"$f":"C_Index!BF304","v":1.6462073126640833},{"$f":"C_Index!BG304","v":1.6720968686844992},{"$f":"C_Index!BH304","v":1.6983935843049107},{"$f":"C_Index!BI304","v":1.725103862838675},{"$f":"C_Index!BJ304","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E305","v":"Intercompany Income - Indexation - Price Determination - growth rate"},null,{"$f":"C_Index!G305","v":"index"},{"$f":"C_Index!H305","v":"CPI 2020"},null,{"$f":"C_Index!J305","v":0},null,{"$f":"C_Index!L305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y305","v":0},null,{"$f":"C_Index!AA305","v":0.91961685823754757},{"$f":"C_Index!AB305","v":0.92551724137931035},{"$f":"C_Index!AC305","v":0.95042145593869709},{"$f":"C_Index!AD305","v":0.97394636015325609},{"$f":"C_Index!AE305","v":0.99126436781609162},{"$f":"C_Index!AF305","v":1},{"$f":"C_Index!AG305","v":1.0258237547892719},{"$f":"C_Index!AH305","v":1.1186973180076629},{"$f":"C_Index!AI305","v":1.1873399586480322},{"$f":"C_Index!AJ305","v":1.1975124598510096},{"$f":"C_Index!AK305","v":1.198896577295987},{"$f":"C_Index!AL305","v":1.2048871867171229},{"$f":"C_Index!AM305","v":1.2238361939769149},{"$f":"C_Index!AN305","v":1.2430832082867362},{"$f":"C_Index!AO305","v":1.2626329163407577},{"$f":"C_Index!AP305","v":1.282490078539803},{"$f":"C_Index!AQ305","v":1.3026595301505184},{"$f":"C_Index!AR305","v":1.3231461824827708},{"$f":"C_Index!AS305","v":1.3439550240855642},{"$f":"C_Index!AT305","v":1.3650911219617634},{"$f":"C_Index!AU305","v":1.3865596228019204},{"$f":"C_Index!AV305","v":1.4083657542375072},{"$f":"C_Index!AW305","v":1.4305148261138558},{"$f":"C_Index!AX305","v":1.4530122317831182},{"$f":"C_Index!AY305","v":1.4758634494175611},{"$f":"C_Index!AZ305","v":1.4990740433435141},{"$f":"C_Index!BA305","v":1.5226496653962955},{"$f":"C_Index!BB305","v":1.5465960562964489},{"$f":"C_Index!BC305","v":1.5709190470476218},{"$f":"C_Index!BD305","v":1.5956245603564285},{"$f":"C_Index!BE305","v":1.6207186120746455},{"$f":"C_Index!BF305","v":1.6462073126640833},{"$f":"C_Index!BG305","v":1.6720968686844992},{"$f":"C_Index!BH305","v":1.6983935843049107},{"$f":"C_Index!BI305","v":1.725103862838675},{"$f":"C_Index!BJ305","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E306","v":"Other UKATS Revenue - Indexation - Price Determination - growth rate"},null,{"$f":"C_Index!G306","v":"index"},{"$f":"C_Index!H306","v":"CPI 2020"},null,{"$f":"C_Index!J306","v":0},null,{"$f":"C_Index!L306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y306","v":0},null,{"$f":"C_Index!AA306","v":0.91961685823754757},{"$f":"C_Index!AB306","v":0.92551724137931035},{"$f":"C_Index!AC306","v":0.95042145593869709},{"$f":"C_Index!AD306","v":0.97394636015325609},{"$f":"C_Index!AE306","v":0.99126436781609162},{"$f":"C_Index!AF306","v":1},{"$f":"C_Index!AG306","v":1.0258237547892719},{"$f":"C_Index!AH306","v":1.1186973180076629},{"$f":"C_Index!AI306","v":1.1873399586480322},{"$f":"C_Index!AJ306","v":1.1975124598510096},{"$f":"C_Index!AK306","v":1.198896577295987},{"$f":"C_Index!AL306","v":1.2048871867171229},{"$f":"C_Index!AM306","v":1.2238361939769149},{"$f":"C_Index!AN306","v":1.2430832082867362},{"$f":"C_Index!AO306","v":1.2626329163407577},{"$f":"C_Index!AP306","v":1.282490078539803},{"$f":"C_Index!AQ306","v":1.3026595301505184},{"$f":"C_Index!AR306","v":1.3231461824827708},{"$f":"C_Index!AS306","v":1.3439550240855642},{"$f":"C_Index!AT306","v":1.3650911219617634},{"$f":"C_Index!AU306","v":1.3865596228019204},{"$f":"C_Index!AV306","v":1.4083657542375072},{"$f":"C_Index!AW306","v":1.4305148261138558},{"$f":"C_Index!AX306","v":1.4530122317831182},{"$f":"C_Index!AY306","v":1.4758634494175611},{"$f":"C_Index!AZ306","v":1.4990740433435141},{"$f":"C_Index!BA306","v":1.5226496653962955},{"$f":"C_Index!BB306","v":1.5465960562964489},{"$f":"C_Index!BC306","v":1.5709190470476218},{"$f":"C_Index!BD306","v":1.5956245603564285},{"$f":"C_Index!BE306","v":1.6207186120746455},{"$f":"C_Index!BF306","v":1.6462073126640833},{"$f":"C_Index!BG306","v":1.6720968686844992},{"$f":"C_Index!BH306","v":1.6983935843049107},{"$f":"C_Index!BI306","v":1.725103862838675},{"$f":"C_Index!BJ306","v":1.7522342083027105}]
[]
[null,null,null,null,{"$f":"C_Time!E42","v":"Forecast period flags"},null,{"$f":"C_Time!G42","v":"flag"},null,null,{"$f":"C_Time!J42","v":0},null,{"$f":"C_Time!L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y42","v":30},null,{"$f":"C_Time!AA42","v":0},{"$f":"C_Time!AB42","v":0},{"$f":"C_Time!AC42","v":0},{"$f":"C_Time!AD42","v":0},{"$f":"C_Time!AE42","v":0},{"$f":"C_Time!AF42","v":0},{"$f":"C_Time!AG42","v":1},{"$f":"C_Time!AH42","v":1},{"$f":"C_Time!AI42","v":1},{"$f":"C_Time!AJ42","v":1},{"$f":"C_Time!AK42","v":1},{"$f":"C_Time!AL42","v":1},{"$f":"C_Time!AM42","v":1},{"$f":"C_Time!AN42","v":1},{"$f":"C_Time!AO42","v":1},{"$f":"C_Time!AP42","v":1},{"$f":"C_Time!AQ42","v":1},{"$f":"C_Time!AR42","v":1},{"$f":"C_Time!AS42","v":1},{"$f":"C_Time!AT42","v":1},{"$f":"C_Time!AU42","v":1},{"$f":"C_Time!AV42","v":1},{"$f":"C_Time!AW42","v":1},{"$f":"C_Time!AX42","v":1},{"$f":"C_Time!AY42","v":1},{"$f":"C_Time!AZ42","v":1},{"$f":"C_Time!BA42","v":1},{"$f":"C_Time!BB42","v":1},{"$f":"C_Time!BC42","v":1},{"$f":"C_Time!BD42","v":1},{"$f":"C_Time!BE42","v":1},{"$f":"C_Time!BF42","v":1},{"$f":"C_Time!BG42","v":1},{"$f":"C_Time!BH42","v":1},{"$f":"C_Time!BI42","v":1},{"$f":"C_Time!BJ42","v":1}]
[]
[null,null,null,null,{"$f":"I_Actuals!E373","v":"Revenue - Eurocontrol Revenue (Other) - previous Price Determination"},null,{"$f":"I_Actuals!G373","v":"£'000 "},{"$f":"I_Actuals!H373","v":"Nominal"},{"$f":"I_Actuals!I373","v":"Enter as positive "},{"$f":"I_Actuals!J373","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L373","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y373","v":736191.68778933457},null,{"$f":"I_Actuals!AA373","v":102401.94902575015},{"$f":"I_Actuals!AB373","v":111905.08647580919},{"$f":"I_Actuals!AC373","v":114928.9493170865},{"$f":"I_Actuals!AD373","v":106583.28612817312},{"$f":"I_Actuals!AE373","v":107767.93842199724},{"$f":"I_Actuals!AF373","v":103006.74971},{"$f":"I_Actuals!AG373","v":89597.728710518495},{"$f":"I_Actuals!AH373","v":0},{"$f":"I_Actuals!AI373","v":0},{"$f":"I_Actuals!AJ373","v":0},{"$f":"I_Actuals!AK373","v":0},{"$f":"I_Actuals!AL373","v":0},{"$f":"I_Actuals!AM373","v":0},{"$f":"I_Actuals!AN373","v":0},{"$f":"I_Actuals!AO373","v":0},{"$f":"I_Actuals!AP373","v":0},{"$f":"I_Actuals!AQ373","v":0},{"$f":"I_Actuals!AR373","v":0},{"$f":"I_Actuals!AS373","v":0},{"$f":"I_Actuals!AT373","v":0},{"$f":"I_Actuals!AU373","v":0},{"$f":"I_Actuals!AV373","v":0},{"$f":"I_Actuals!AW373","v":0},{"$f":"I_Actuals!AX373","v":0},{"$f":"I_Actuals!AY373","v":0},{"$f":"I_Actuals!AZ373","v":0},{"$f":"I_Actuals!BA373","v":0},{"$f":"I_Actuals!BB373","v":0},{"$f":"I_Actuals!BC373","v":0},{"$f":"I_Actuals!BD373","v":0},{"$f":"I_Actuals!BE373","v":0},{"$f":"I_Actuals!BF373","v":0},{"$f":"I_Actuals!BG373","v":0},{"$f":"I_Actuals!BH373","v":0},{"$f":"I_Actuals!BI373","v":0},{"$f":"I_Actuals!BJ373","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E375","v":"Revenue - MoD Income - previous Price Determination"},null,{"$f":"I_Actuals!G375","v":"£'000 "},{"$f":"I_Actuals!H375","v":"Nominal"},null,{"$f":"I_Actuals!J375","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L375","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y375","v":0},null,{"$f":"I_Actuals!AA375","v":0},{"$f":"I_Actuals!AB375","v":0},{"$f":"I_Actuals!AC375","v":0},{"$f":"I_Actuals!AD375","v":0},{"$f":"I_Actuals!AE375","v":0},{"$f":"I_Actuals!AF375","v":0},{"$f":"I_Actuals!AG375","v":0},{"$f":"I_Actuals!AH375","v":0},{"$f":"I_Actuals!AI375","v":0},{"$f":"I_Actuals!AJ375","v":0},{"$f":"I_Actuals!AK375","v":0},{"$f":"I_Actuals!AL375","v":0},{"$f":"I_Actuals!AM375","v":0},{"$f":"I_Actuals!AN375","v":0},{"$f":"I_Actuals!AO375","v":0},{"$f":"I_Actuals!AP375","v":0},{"$f":"I_Actuals!AQ375","v":0},{"$f":"I_Actuals!AR375","v":0},{"$f":"I_Actuals!AS375","v":0},{"$f":"I_Actuals!AT375","v":0},{"$f":"I_Actuals!AU375","v":0},{"$f":"I_Actuals!AV375","v":0},{"$f":"I_Actuals!AW375","v":0},{"$f":"I_Actuals!AX375","v":0},{"$f":"I_Actuals!AY375","v":0},{"$f":"I_Actuals!AZ375","v":0},{"$f":"I_Actuals!BA375","v":0},{"$f":"I_Actuals!BB375","v":0},{"$f":"I_Actuals!BC375","v":0},{"$f":"I_Actuals!BD375","v":0},{"$f":"I_Actuals!BE375","v":0},{"$f":"I_Actuals!BF375","v":0},{"$f":"I_Actuals!BG375","v":0},{"$f":"I_Actuals!BH375","v":0},{"$f":"I_Actuals!BI375","v":0},{"$f":"I_Actuals!BJ375","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E376","v":"Revenue - North Sea Helicopters - previous Price Determination"},null,{"$f":"I_Actuals!G376","v":"£'000 "},{"$f":"I_Actuals!H376","v":"Nominal"},null,{"$f":"I_Actuals!J376","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L376","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y376","v":0},null,{"$f":"I_Actuals!AA376","v":0},{"$f":"I_Actuals!AB376","v":0},{"$f":"I_Actuals!AC376","v":0},{"$f":"I_Actuals!AD376","v":0},{"$f":"I_Actuals!AE376","v":0},{"$f":"I_Actuals!AF376","v":0},{"$f":"I_Actuals!AG376","v":0},{"$f":"I_Actuals!AH376","v":0},{"$f":"I_Actuals!AI376","v":0},{"$f":"I_Actuals!AJ376","v":0},{"$f":"I_Actuals!AK376","v":0},{"$f":"I_Actuals!AL376","v":0},{"$f":"I_Actuals!AM376","v":0},{"$f":"I_Actuals!AN376","v":0},{"$f":"I_Actuals!AO376","v":0},{"$f":"I_Actuals!AP376","v":0},{"$f":"I_Actuals!AQ376","v":0},{"$f":"I_Actuals!AR376","v":0},{"$f":"I_Actuals!AS376","v":0},{"$f":"I_Actuals!AT376","v":0},{"$f":"I_Actuals!AU376","v":0},{"$f":"I_Actuals!AV376","v":0},{"$f":"I_Actuals!AW376","v":0},{"$f":"I_Actuals!AX376","v":0},{"$f":"I_Actuals!AY376","v":0},{"$f":"I_Actuals!AZ376","v":0},{"$f":"I_Actuals!BA376","v":0},{"$f":"I_Actuals!BB376","v":0},{"$f":"I_Actuals!BC376","v":0},{"$f":"I_Actuals!BD376","v":0},{"$f":"I_Actuals!BE376","v":0},{"$f":"I_Actuals!BF376","v":0},{"$f":"I_Actuals!BG376","v":0},{"$f":"I_Actuals!BH376","v":0},{"$f":"I_Actuals!BI376","v":0},{"$f":"I_Actuals!BJ376","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E377","v":"Revenue - Intercompany income - previous Price Determination"},null,{"$f":"I_Actuals!G377","v":"£'000 "},{"$f":"I_Actuals!H377","v":"Nominal"},null,{"$f":"I_Actuals!J377","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L377","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y377","v":0},null,{"$f":"I_Actuals!AA377","v":0},{"$f":"I_Actuals!AB377","v":0},{"$f":"I_Actuals!AC377","v":0},{"$f":"I_Actuals!AD377","v":0},{"$f":"I_Actuals!AE377","v":0},{"$f":"I_Actuals!AF377","v":0},{"$f":"I_Actuals!AG377","v":0},{"$f":"I_Actuals!AH377","v":0},{"$f":"I_Actuals!AI377","v":0},{"$f":"I_Actuals!AJ377","v":0},{"$f":"I_Actuals!AK377","v":0},{"$f":"I_Actuals!AL377","v":0},{"$f":"I_Actuals!AM377","v":0},{"$f":"I_Actuals!AN377","v":0},{"$f":"I_Actuals!AO377","v":0},{"$f":"I_Actuals!AP377","v":0},{"$f":"I_Actuals!AQ377","v":0},{"$f":"I_Actuals!AR377","v":0},{"$f":"I_Actuals!AS377","v":0},{"$f":"I_Actuals!AT377","v":0},{"$f":"I_Actuals!AU377","v":0},{"$f":"I_Actuals!AV377","v":0},{"$f":"I_Actuals!AW377","v":0},{"$f":"I_Actuals!AX377","v":0},{"$f":"I_Actuals!AY377","v":0},{"$f":"I_Actuals!AZ377","v":0},{"$f":"I_Actuals!BA377","v":0},{"$f":"I_Actuals!BB377","v":0},{"$f":"I_Actuals!BC377","v":0},{"$f":"I_Actuals!BD377","v":0},{"$f":"I_Actuals!BE377","v":0},{"$f":"I_Actuals!BF377","v":0},{"$f":"I_Actuals!BG377","v":0},{"$f":"I_Actuals!BH377","v":0},{"$f":"I_Actuals!BI377","v":0},{"$f":"I_Actuals!BJ377","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E378","v":"Revenue - Other UKATS Revenue Spare -previous Price Determination"},null,{"$f":"I_Actuals!G378","v":"£'000 "},{"$f":"I_Actuals!H378","v":"Nominal"},null,{"$f":"I_Actuals!J378","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L378","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y378","v":0},null,{"$f":"I_Actuals!AA378","v":0},{"$f":"I_Actuals!AB378","v":0},{"$f":"I_Actuals!AC378","v":0},{"$f":"I_Actuals!AD378","v":0},{"$f":"I_Actuals!AE378","v":0},{"$f":"I_Actuals!AF378","v":0},{"$f":"I_Actuals!AG378","v":0},{"$f":"I_Actuals!AH378","v":0},{"$f":"I_Actuals!AI378","v":0},{"$f":"I_Actuals!AJ378","v":0},{"$f":"I_Actuals!AK378","v":0},{"$f":"I_Actuals!AL378","v":0},{"$f":"I_Actuals!AM378","v":0},{"$f":"I_Actuals!AN378","v":0},{"$f":"I_Actuals!AO378","v":0},{"$f":"I_Actuals!AP378","v":0},{"$f":"I_Actuals!AQ378","v":0},{"$f":"I_Actuals!AR378","v":0},{"$f":"I_Actuals!AS378","v":0},{"$f":"I_Actuals!AT378","v":0},{"$f":"I_Actuals!AU378","v":0},{"$f":"I_Actuals!AV378","v":0},{"$f":"I_Actuals!AW378","v":0},{"$f":"I_Actuals!AX378","v":0},{"$f":"I_Actuals!AY378","v":0},{"$f":"I_Actuals!AZ378","v":0},{"$f":"I_Actuals!BA378","v":0},{"$f":"I_Actuals!BB378","v":0},{"$f":"I_Actuals!BC378","v":0},{"$f":"I_Actuals!BD378","v":0},{"$f":"I_Actuals!BE378","v":0},{"$f":"I_Actuals!BF378","v":0},{"$f":"I_Actuals!BG378","v":0},{"$f":"I_Actuals!BH378","v":0},{"$f":"I_Actuals!BI378","v":0},{"$f":"I_Actuals!BJ378","v":0}]
[]
[null,null,null,null,{"$f":"E126&\" NEG\"","v":"Eurocontrol Revenue (Other) - Price Determination NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z147:BJ147)","v":-691900.03026302508},null,{"$f":"IF(AA$139,AA126 * AA133,AA141) * SignSwitch","v":-102401.94902575015},-111905.08647580919,-114928.9493170865,-106583.28612817312,-107767.93842199724,-103006.74971,-7385.9310344827572,-9906.2504633009594,-6087.4919679884615,-5310.9677594392278,-5504.1341863658763,-5519.5882023511404,-5591.7075702805241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E128&\" NEG\"","v":"MoD Income - Price Determination NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z148:BJ148)","v":0},null,{"$f":"IF(AA$139,AA128 * AA134,AA142) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E129&\" NEG\"","v":"North Sea Helicopters - Price Determination NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z149:BJ149)","v":-66060.598329388828},null,{"$f":"IF(AA$139,AA129 * AA135,AA143) * SignSwitch","v":0},0,0,0,0,0,-8136.8340229885043,-9522.6065045880678,-9530.7778480677553,-9629.197689661969,-9654.7141369645833,-9715.0053865001628,-9871.4627406177951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E130&\" NEG\"","v":"Intercompany income - Price Determination NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z150:BJ150)","v":-162943.10061419217},null,{"$f":"IF(AA$139,AA130 * AA136,AA144) * SignSwitch","v":0},0,0,0,0,0,-21786.444904214557,-21257.113382799031,-23707.616954325258,-23923.903922903472,-23894.008785509021,-24003.762533778521,-24370.250130662305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E131&\" NEG\"","v":"Other UKATS Revenue Spare - Price Determination NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z151:BJ151)","v":-322533.04231116845},null,{"$f":"IF(AA$139,AA131 * AA137,AA145) * SignSwitch","v":0},0,0,0,0,0,-42647.596781609187,-39596.915311255936,-47487.840384065268,-47934.342352615342,-48159.298569121594,-48140.901822020729,-48566.147090480365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"London Approach Revenue"]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E337","v":"London Approach (Other) - Price Determination"},{"$f":"'I_Series UKATS'!F337","v":"LDC - base"},{"$f":"'I_Series UKATS'!G337","v":"£'000"},{"$f":"'I_Series UKATS'!H337","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J337","v":0},null,{"$f":"'I_Series UKATS'!L337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y337","v":99920.808910272404},null,{"$f":"'I_Series UKATS'!AA337","v":0},{"$f":"'I_Series UKATS'!AB337","v":0},{"$f":"'I_Series UKATS'!AC337","v":0},{"$f":"'I_Series UKATS'!AD337","v":0},{"$f":"'I_Series UKATS'!AE337","v":0},{"$f":"'I_Series UKATS'!AF337","v":11460.213962772885},{"$f":"'I_Series UKATS'!AG337","v":8826.2203052008936},{"$f":"'I_Series UKATS'!AH337","v":12741.385215810456},{"$f":"'I_Series UKATS'!AI337","v":13041.5765162835},{"$f":"'I_Series UKATS'!AJ337","v":12779.50263518264},{"$f":"'I_Series UKATS'!AK337","v":13411.665777953762},{"$f":"'I_Series UKATS'!AL337","v":13784.10650798978},{"$f":"'I_Series UKATS'!AM337","v":13876.137989078496},{"$f":"'I_Series UKATS'!AN337","v":0},{"$f":"'I_Series UKATS'!AO337","v":0},{"$f":"'I_Series UKATS'!AP337","v":0},{"$f":"'I_Series UKATS'!AQ337","v":0},{"$f":"'I_Series UKATS'!AR337","v":0},{"$f":"'I_Series UKATS'!AS337","v":0},{"$f":"'I_Series UKATS'!AT337","v":0},{"$f":"'I_Series UKATS'!AU337","v":0},{"$f":"'I_Series UKATS'!AV337","v":0},{"$f":"'I_Series UKATS'!AW337","v":0},{"$f":"'I_Series UKATS'!AX337","v":0},{"$f":"'I_Series UKATS'!AY337","v":0},{"$f":"'I_Series UKATS'!AZ337","v":0},{"$f":"'I_Series UKATS'!BA337","v":0},{"$f":"'I_Series UKATS'!BB337","v":0},{"$f":"'I_Series UKATS'!BC337","v":0},{"$f":"'I_Series UKATS'!BD337","v":0},{"$f":"'I_Series UKATS'!BE337","v":0},{"$f":"'I_Series UKATS'!BF337","v":0},{"$f":"'I_Series UKATS'!BG337","v":0},{"$f":"'I_Series UKATS'!BH337","v":0},{"$f":"'I_Series UKATS'!BI337","v":0},{"$f":"'I_Series UKATS'!BJ337","v":0}]
[null,null,null,null,{"$f":"C_Index!E$322","v":"London Approach Revenue - Price Determination - growth rate"},null,{"$f":"C_Index!G$322","v":"index"},{"$f":"C_Index!H$322","v":"CPI 2020"},null,{"$f":"C_Index!J$322","v":0},null,{"$f":"C_Index!L$322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$322","v":0},null,{"$f":"C_Index!AA$322","v":0.91961685823754757},{"$f":"C_Index!AB$322","v":0.92551724137931035},{"$f":"C_Index!AC$322","v":0.95042145593869709},{"$f":"C_Index!AD$322","v":0.97394636015325609},{"$f":"C_Index!AE$322","v":0.99126436781609162},{"$f":"C_Index!AF$322","v":1},{"$f":"C_Index!AG$322","v":1.0258237547892719},{"$f":"C_Index!AH$322","v":1.1186973180076629},{"$f":"C_Index!AI$322","v":1.1873399586480322},{"$f":"C_Index!AJ$322","v":1.1975124598510096},{"$f":"C_Index!AK$322","v":1.198896577295987},{"$f":"C_Index!AL$322","v":1.2048871867171229},{"$f":"C_Index!AM$322","v":1.2238361939769149},{"$f":"C_Index!AN$322","v":1.2430832082867362},{"$f":"C_Index!AO$322","v":1.2626329163407577},{"$f":"C_Index!AP$322","v":1.282490078539803},{"$f":"C_Index!AQ$322","v":1.3026595301505184},{"$f":"C_Index!AR$322","v":1.3231461824827708},{"$f":"C_Index!AS$322","v":1.3439550240855642},{"$f":"C_Index!AT$322","v":1.3650911219617634},{"$f":"C_Index!AU$322","v":1.3865596228019204},{"$f":"C_Index!AV$322","v":1.4083657542375072},{"$f":"C_Index!AW$322","v":1.4305148261138558},{"$f":"C_Index!AX$322","v":1.4530122317831182},{"$f":"C_Index!AY$322","v":1.4758634494175611},{"$f":"C_Index!AZ$322","v":1.4990740433435141},{"$f":"C_Index!BA$322","v":1.5226496653962955},{"$f":"C_Index!BB$322","v":1.5465960562964489},{"$f":"C_Index!BC$322","v":1.5709190470476218},{"$f":"C_Index!BD$322","v":1.5956245603564285},{"$f":"C_Index!BE$322","v":1.6207186120746455},{"$f":"C_Index!BF$322","v":1.6462073126640833},{"$f":"C_Index!BG$322","v":1.6720968686844992},{"$f":"C_Index!BH$322","v":1.6983935843049107},{"$f":"C_Index!BI$322","v":1.725103862838675},{"$f":"C_Index!BJ$322","v":1.7522342083027105}]
[null,null,null,null,"London Approach Revenue - Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z157:BJ157)","v":115226.12585586002},null,{"$f":"AA155*AA156","v":0},0,0,0,0,11460.213962772885,9054.1464540784946,14253.753468629646,{"$f":"AI155*AI156","v":15484.784921549199},15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[]
[null,null,null,null,{"$f":"I_Actuals!E374","v":"London Approach Revenue - previous Price Determination"},null,{"$f":"I_Actuals!G374","v":"£'000 "},{"$f":"I_Actuals!H374","v":"Nominal"},{"$f":"I_Actuals!I374","v":"Source does not split for non-regulated revenue, row shows total non-regulated revenue"},{"$f":"I_Actuals!J374","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L374","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y374","v":0},null,{"$f":"I_Actuals!AA374","v":0},{"$f":"I_Actuals!AB374","v":0},{"$f":"I_Actuals!AC374","v":0},{"$f":"I_Actuals!AD374","v":0},{"$f":"I_Actuals!AE374","v":0},{"$f":"I_Actuals!AF374","v":0},{"$f":"I_Actuals!AG374","v":0},{"$f":"I_Actuals!AH374","v":0},{"$f":"I_Actuals!AI374","v":0},{"$f":"I_Actuals!AJ374","v":0},{"$f":"I_Actuals!AK374","v":0},{"$f":"I_Actuals!AL374","v":0},{"$f":"I_Actuals!AM374","v":0},{"$f":"I_Actuals!AN374","v":0},{"$f":"I_Actuals!AO374","v":0},{"$f":"I_Actuals!AP374","v":0},{"$f":"I_Actuals!AQ374","v":0},{"$f":"I_Actuals!AR374","v":0},{"$f":"I_Actuals!AS374","v":0},{"$f":"I_Actuals!AT374","v":0},{"$f":"I_Actuals!AU374","v":0},{"$f":"I_Actuals!AV374","v":0},{"$f":"I_Actuals!AW374","v":0},{"$f":"I_Actuals!AX374","v":0},{"$f":"I_Actuals!AY374","v":0},{"$f":"I_Actuals!AZ374","v":0},{"$f":"I_Actuals!BA374","v":0},{"$f":"I_Actuals!BB374","v":0},{"$f":"I_Actuals!BC374","v":0},{"$f":"I_Actuals!BD374","v":0},{"$f":"I_Actuals!BE374","v":0},{"$f":"I_Actuals!BF374","v":0},{"$f":"I_Actuals!BG374","v":0},{"$f":"I_Actuals!BH374","v":0},{"$f":"I_Actuals!BI374","v":0},{"$f":"I_Actuals!BJ374","v":0}]
[]
[null,null,null,null,"London Approach Costs Allocation",null,{"$f":"G161","v":"£'000 "},{"$f":"H161","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA163:BJ163)","v":103765.91189308715},null,{"$f":"IF(AA$159,AA157, AA161)","v":0},0,0,0,0,0,9054.1464540784946,14253.753468629646,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E157 & \" NEG\"","v":"London Approach Revenue - Price Determination NEG"},null,{"$f":"G157","v":"£'000 "},{"$f":"H157","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA164:BJ164)","v":-103765.91189308715},null,{"$f":"AA163 * SignSwitch","v":0},0,0,0,0,0,-9054.1464540784946,-14253.753468629646,{"$f":"AI163 * SignSwitch","v":-15484.784921549199},-15303.613636330023,-16079.200197026485,-16608.293311820991,-16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Regulatory Return"]
[]
[null,null,null,"Regulatory Return (Non time Adjusted)"]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1193","v":"Average UKATS RAB1"},null,{"$f":"C_RAB_UKATS!G1193","v":"£'000"},{"$f":"C_RAB_UKATS!H1193","v":"Nominal"},null,{"$f":"C_RAB_UKATS!J1193","v":0},null,{"$f":"C_RAB_UKATS!L1193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1193","v":0},null,{"$f":"C_RAB_UKATS!AA1193","v":1135061.4006652036},{"$f":"C_RAB_UKATS!AB1193","v":1068529.884210024},{"$f":"C_RAB_UKATS!AC1193","v":1003116.144780701},{"$f":"C_RAB_UKATS!AD1193","v":979165.24511540134},{"$f":"C_RAB_UKATS!AE1193","v":973644.47351229889},{"$f":"C_RAB_UKATS!AF1193","v":1087011.7037234143},{"$f":"C_RAB_UKATS!AG1193","v":1334929.7525332831},{"$f":"C_RAB_UKATS!AH1193","v":1697091.1673915489},{"$f":"C_RAB_UKATS!AI1193","v":1900804.5239604018},{"$f":"C_RAB_UKATS!AJ1193","v":1780323.6507701492},{"$f":"C_RAB_UKATS!AK1193","v":1663538.9275103724},{"$f":"C_RAB_UKATS!AL1193","v":1580613.4588070486},{"$f":"C_RAB_UKATS!AM1193","v":1498052.1398791831},{"$f":"C_RAB_UKATS!AN1193","v":1270345.2325114829},{"$f":"C_RAB_UKATS!AO1193","v":965369.96079345606},{"$f":"C_RAB_UKATS!AP1193","v":741727.15546311648},{"$f":"C_RAB_UKATS!AQ1193","v":519568.45390246517},{"$f":"C_RAB_UKATS!AR1193","v":289139.9167197519},{"$f":"C_RAB_UKATS!AS1193","v":123998.84270600899},{"$f":"C_RAB_UKATS!AT1193","v":29351.030120626834},{"$f":"C_RAB_UKATS!AU1193","v":-55876.51894319948},{"$f":"C_RAB_UKATS!AV1193","v":-136454.07262553691},{"$f":"C_RAB_UKATS!AW1193","v":-212269.62575315114},{"$f":"C_RAB_UKATS!AX1193","v":-282310.64027979213},{"$f":"C_RAB_UKATS!AY1193","v":-343646.52877795463},{"$f":"C_RAB_UKATS!AZ1193","v":-394438.18143356784},{"$f":"C_RAB_UKATS!BA1193","v":-433857.71913362376},{"$f":"C_RAB_UKATS!BB1193","v":-461382.81530798553},{"$f":"C_RAB_UKATS!BC1193","v":-483007.72213025903},{"$f":"C_RAB_UKATS!BD1193","v":-505238.97141297138},{"$f":"C_RAB_UKATS!BE1193","v":-528093.57781881723},{"$f":"C_RAB_UKATS!BF1193","v":-551589.03427402303},{"$f":"C_RAB_UKATS!BG1193","v":-575743.32546113338},{"$f":"C_RAB_UKATS!BH1193","v":-600574.94169544335},{"$f":"C_RAB_UKATS!BI1193","v":-626102.89319616929},{"$f":"C_RAB_UKATS!BJ1193","v":-652346.72476377292}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1197","v":"Average UKATS RAB2"},null,{"$f":"C_RAB_UKATS!G1197","v":"£'000 "},{"$f":"C_RAB_UKATS!H1197","v":"Nominal"},null,{"$f":"C_RAB_UKATS!J1197","v":0},null,{"$f":"C_RAB_UKATS!L1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1197","v":0},null,{"$f":"C_RAB_UKATS!AA1197","v":0},{"$f":"C_RAB_UKATS!AB1197","v":0},{"$f":"C_RAB_UKATS!AC1197","v":0},{"$f":"C_RAB_UKATS!AD1197","v":0},{"$f":"C_RAB_UKATS!AE1197","v":0},{"$f":"C_RAB_UKATS!AF1197","v":0},{"$f":"C_RAB_UKATS!AG1197","v":0},{"$f":"C_RAB_UKATS!AH1197","v":0},{"$f":"C_RAB_UKATS!AI1197","v":0},{"$f":"C_RAB_UKATS!AJ1197","v":0},{"$f":"C_RAB_UKATS!AK1197","v":0},{"$f":"C_RAB_UKATS!AL1197","v":0},{"$f":"C_RAB_UKATS!AM1197","v":0},{"$f":"C_RAB_UKATS!AN1197","v":0},{"$f":"C_RAB_UKATS!AO1197","v":0},{"$f":"C_RAB_UKATS!AP1197","v":0},{"$f":"C_RAB_UKATS!AQ1197","v":0},{"$f":"C_RAB_UKATS!AR1197","v":0},{"$f":"C_RAB_UKATS!AS1197","v":0},{"$f":"C_RAB_UKATS!AT1197","v":0},{"$f":"C_RAB_UKATS!AU1197","v":0},{"$f":"C_RAB_UKATS!AV1197","v":0},{"$f":"C_RAB_UKATS!AW1197","v":0},{"$f":"C_RAB_UKATS!AX1197","v":0},{"$f":"C_RAB_UKATS!AY1197","v":0},{"$f":"C_RAB_UKATS!AZ1197","v":0},{"$f":"C_RAB_UKATS!BA1197","v":0},{"$f":"C_RAB_UKATS!BB1197","v":0},{"$f":"C_RAB_UKATS!BC1197","v":0},{"$f":"C_RAB_UKATS!BD1197","v":0},{"$f":"C_RAB_UKATS!BE1197","v":0},{"$f":"C_RAB_UKATS!BF1197","v":0},{"$f":"C_RAB_UKATS!BG1197","v":0},{"$f":"C_RAB_UKATS!BH1197","v":0},{"$f":"C_RAB_UKATS!BI1197","v":0},{"$f":"C_RAB_UKATS!BJ1197","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$490","v":"RAB 1 - cost of capital (UKATS, pre-tax real cost of capital)"},{"$f":"'I_Series UKATS'!F$490","v":"Profiled Cost of Capital - CAA Run"},{"$f":"'I_Series UKATS'!G$490","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$490","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series UKATS'!L$490","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$490","v":0},null,{"$f":"'I_Series UKATS'!AA$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ$490","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$491","v":"RAB 2 - cost of capital UKATS, pre-tax real cost of capital)"},{"$f":"'I_Series UKATS'!F$491","v":"Profiled Cost of Capital - CAA Run"},{"$f":"'I_Series UKATS'!G$491","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$491","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series UKATS'!L$491","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$491","v":0},null,{"$f":"'I_Series UKATS'!AA$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF$491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG$491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH$491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ$491","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"D168 & \" before adjustment for Pension Passthrough\"","v":"Regulatory Return (Non time Adjusted) before adjustment for Pension Passthrough"},null,{"$f":"I_Global!F68","v":"# Flights ('000)"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA169 * AA171 + AA170 * AA172","v":66547.960202075614},62647.257820117891,58812.09002597005,57407.863332333764,57084.183847935215,37828.007289574816,46455.555388158245,59058.772625225894,60576.278276561832,56736.702555135395,53014.918539230515,50372.186893200669,47741.060248029375,40484.324054314144,30765.141100893248,23637.922789135999,16558.001020400763,9214.5298663243739,3951.6890385343486,935.38085893564448,-1780.7152276639592,-4348.6217394476807,-6764.7692107199509,-8996.8893121065066,-10951.58786378265,-12570.254721215379,-13826.506405779317,-14703.697018716852,-15392.855928461771,-16101.338218991743,-16829.686126464763,-17578.457128703307,-18348.224375192662,-19139.577129305573,-19953.121223106755,-20789.479525100935]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$505","v":"Pension Passthrough Adjustment Regulatory Return NEG"},null,{"$f":"C_RAB_UKATS!G$505","v":"£'000 "},{"$f":"C_RAB_UKATS!H$505","v":"Nominal"},null,{"$f":"C_RAB_UKATS!J$505","v":0},null,{"$f":"C_RAB_UKATS!L$505","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$505","v":-13748.435085703513},null,{"$f":"C_RAB_UKATS!AA$505","v":0},{"$f":"C_RAB_UKATS!AB$505","v":-825.8182586020182},{"$f":"C_RAB_UKATS!AC$505","v":-791.89207277517801},{"$f":"C_RAB_UKATS!AD$505","v":-746.93321738699331},{"$f":"C_RAB_UKATS!AE$505","v":-689.64747790669003},{"$f":"C_RAB_UKATS!AF$505","v":-370.52188879123236},{"$f":"C_RAB_UKATS!AG$505","v":-2000.4689701196889},{"$f":"C_RAB_UKATS!AH$505","v":-2075.8672888562141},{"$f":"C_RAB_UKATS!AI$505","v":-1869.7352929472195},{"$f":"C_RAB_UKATS!AJ$505","v":-1356.3245150138553},{"$f":"C_RAB_UKATS!AK$505","v":-773.43121268304583},{"$f":"C_RAB_UKATS!AL$505","v":-655.71795307225091},{"$f":"C_RAB_UKATS!AM$505","v":-539.05553447479735},{"$f":"C_RAB_UKATS!AN$505","v":-482.69950536988176},{"$f":"C_RAB_UKATS!AO$505","v":-336.77933262088851},{"$f":"C_RAB_UKATS!AP$505","v":-211.22393134602598},{"$f":"C_RAB_UKATS!AQ$505","v":-115.00179463854582},{"$f":"C_RAB_UKATS!AR$505","v":-24.941147939159734},{"$f":"C_RAB_UKATS!AS$505","v":38.155659702417346},{"$f":"C_RAB_UKATS!AT$505","v":48.10811660911417},{"$f":"C_RAB_UKATS!AU$505","v":24.842447523738127},{"$f":"C_RAB_UKATS!AV$505","v":6.5180850049037717},{"$f":"C_RAB_UKATS!AW$505","v":3.5366329646733235E-13},{"$f":"C_RAB_UKATS!AX$505","v":3.635730069254212E-13},{"$f":"C_RAB_UKATS!AY$505","v":3.7376038928880568E-13},{"$f":"C_RAB_UKATS!AZ$505","v":3.8423322397521997E-13},{"$f":"C_RAB_UKATS!BA$505","v":3.9499950941113084E-13},{"$f":"C_RAB_UKATS!BB$505","v":4.0606746814038239E-13},{"$f":"C_RAB_UKATS!BC$505","v":4.1744555310400591E-13},{"$f":"C_RAB_UKATS!BD$505","v":4.2914245409599122E-13},{"$f":"C_RAB_UKATS!BE$505","v":4.4116710439994995E-13},{"$f":"C_RAB_UKATS!BF$505","v":4.535286876117404E-13},{"$f":"C_RAB_UKATS!BG$505","v":4.6623664465326106E-13},{"$f":"C_RAB_UKATS!BH$505","v":4.7930068098277449E-13},{"$f":"C_RAB_UKATS!BI$505","v":4.9273077400726483E-13},{"$f":"C_RAB_UKATS!BJ$505","v":5.0653718070249021E-13}]
[null,null,null,null,"Regulatory Return (non-time adjusted)",null,{"$f":"G173","v":"# Flights ('000)"},{"$f":"H174","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA175:BK175)","v":608005.60953162471},null,{"$f":"SUM(AA173:AA174)","v":66547.960202075614},61821.439561515872,58020.197953194875,56660.930114946772,56394.536370028523,37457.485400783582,44455.086418038554,56982.90533636968,58706.542983614614,55380.378040121541,52241.487326547467,49716.468940128419,47202.004713554576,40001.624548944259,30428.36176827236,23426.698857789972,16442.999225762218,9189.5887183852137,3989.8446982367659,983.48897554475866,-1755.872780140221,-4342.103654442777,-6764.7692107199509,-8996.8893121065066,-10951.58786378265,-12570.254721215379,-13826.506405779317,-14703.697018716852,-15392.855928461771,-16101.338218991743,-16829.686126464763,-17578.457128703307,-18348.224375192662,-19139.577129305573,-19953.121223106755,-20789.479525100935]
[]
[]
[null,null,null,"Regulatory Return - RAB 1 (Time Adjusted)"]
[null,null,null,null,{"$f":"C_RAB_UKATS!E21","v":"UKATS RAB 1 b/f"},null,{"$f":"C_RAB_UKATS!G21","v":"£'000 "},{"$f":"C_RAB_UKATS!H21","v":"Nominal Year BEG"},null,{"$f":"C_RAB_UKATS!J21","v":0},null,{"$f":"C_RAB_UKATS!L21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y21","v":0},null,{"$f":"C_RAB_UKATS!AA21","v":1158830.7827350528},{"$f":"C_RAB_UKATS!AB21","v":1120139.3716523419},{"$f":"C_RAB_UKATS!AC21","v":1021884.2271144445},{"$f":"C_RAB_UKATS!AD21","v":983680.57668652933},{"$f":"C_RAB_UKATS!AE21","v":976056.06392822182},{"$f":"C_RAB_UKATS!AF21","v":970604.57443269016},{"$f":"C_RAB_UKATS!AG21","v":1208500},{"$f":"C_RAB_UKATS!AH21","v":1481300},{"$f":"C_RAB_UKATS!AI21","v":1913917.5},{"$f":"C_RAB_UKATS!AJ21","v":1868124.8031296807},{"$f":"C_RAB_UKATS!AK21","v":1720768.9462995611},{"$f":"C_RAB_UKATS!AL21","v":1636839.9157006007},{"$f":"C_RAB_UKATS!AM21","v":1552742.2354133546},{"$f":"C_RAB_UKATS!AN21","v":1466828.6839187923},{"$f":"C_RAB_UKATS!AO21","v":1091784.8859144736},{"$f":"C_RAB_UKATS!AP21","v":853216.90332501836},{"$f":"C_RAB_UKATS!AQ21","v":640792.90233022557},{"$f":"C_RAB_UKATS!AR21","v":404529.52387245191},{"$f":"C_RAB_UKATS!AS21","v":175849.59488264311},{"$f":"C_RAB_UKATS!AT21","v":72982.097484440907},{"$f":"C_RAB_UKATS!AU21","v":-14961.275255431661},{"$f":"C_RAB_UKATS!AV21","v":-98968.729632702612},{"$f":"C_RAB_UKATS!AW21","v":-177506.34452987014},{"$f":"C_RAB_UKATS!AX21","v":-251921.80738483116},{"$f":"C_RAB_UKATS!AY21","v":-318757.5467717495},{"$f":"C_RAB_UKATS!AZ21","v":-375570.67747930391},{"$f":"C_RAB_UKATS!BA21","v":-421108.86482137686},{"$f":"C_RAB_UKATS!BB21","v":-454965.31024772441},{"$f":"C_RAB_UKATS!BC21","v":-476489.28893518233},{"$f":"C_RAB_UKATS!BD21","v":-498616.7737759903},{"$f":"C_RAB_UKATS!BE21","v":-521364.69945558807},{"$f":"C_RAB_UKATS!BF21","v":-544750.47665137169},{"$f":"C_RAB_UKATS!BG21","v":-568792.00545996963},{"$f":"C_RAB_UKATS!BH21","v":-593507.68920621776},{"$f":"C_RAB_UKATS!BI21","v":-618916.44864485995},{"$f":"C_RAB_UKATS!BJ21","v":-645037.73656633159}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E21","v":"UKATS RAB 1 b/f"},null,{"$f":"C_RAB_UKATS!G22","v":"£'000"},{"$f":"C_Index!H64","v":"Nominal Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA180:BJ180)","v":15989152.599659797},null,{"$f":"AA179*(1+C_Index!AA64)","v":1158830.7827350528},{"$f":"AB179*(1+C_Index!AB64)","v":1130670.229137178},{"$f":"AC179*(1+C_Index!AC64)","v":1042448.1646686943},{"$f":"AD179*(1+C_Index!AD64)","v":996001.63868625846},{"$f":"AE179*(1+C_Index!AE64)","v":986992.26632517681},{"$f":"AF179*(1+C_Index!AF64)","v":974733.27380434936},{"$f":"AG179*(1+C_Index!AG64)","v":1247774.2044685173},{"$f":"AH179*(1+C_Index!AH64)","v":1586829.6086454727},{"$f":"AI179*(1+C_Index!AI64)","v":1967929.234299327},{"$f":"AJ179*(1+C_Index!AJ64)","v":1863425.7232344758},{"$f":"AK179*(1+C_Index!AK64)","v":1713727.4939816941},{"$f":"AL179*(1+C_Index!AL64)","v":1641238.7904425398},{"$f":"AM179*(1+C_Index!AM64)","v":1562578.473386335},{"$f":"AN179*(1+C_Index!AN64)","v":1473693.4624936709},{"$f":"AO179*(1+C_Index!AO64)","v":1096894.4543155895},{"$f":"AP179*(1+C_Index!AP64)","v":857209.97026043024},{"$f":"AQ179*(1+C_Index!AQ64)","v":643791.82199622144},{"$f":"AR179*(1+C_Index!AR64)","v":406422.72765202785},{"$f":"AS179*(1+C_Index!AS64)","v":176672.57342443601},{"$f":"AT179*(1+C_Index!AT64)","v":73323.654712393662},{"$f":"AU179*(1+C_Index!AU64)","v":-15031.294231030066},{"$f":"AV179*(1+C_Index!AV64)","v":-99431.904659352935},{"$f":"AW179*(1+C_Index!AW64)","v":-178337.07668297901},{"$f":"AX179*(1+C_Index!AX64)","v":-253100.80493569706},{"$f":"AY179*(1+C_Index!AY64)","v":-320249.33650946693},{"$f":"AZ179*(1+C_Index!AZ64)","v":-377328.35345631349},{"$f":"BA179*(1+C_Index!BA64)","v":-423079.66014642746},{"$f":"BB179*(1+C_Index!BB64)","v":-457094.55420671048},{"$f":"BC179*(1+C_Index!BC64)","v":-478719.26541280519},{"$f":"BD179*(1+C_Index!BD64)","v":-500950.30718941381},{"$f":"BE179*(1+C_Index!BE64)","v":-523804.69347653876},{"$f":"BF179*(1+C_Index!BF64)","v":-547299.91643378756},{"$f":"BG179*(1+C_Index!BG64)","v":-571453.95993048919},{"$f":"BH179*(1+C_Index!BH64)","v":-596285.31341929466},{"$f":"BI179*(1+C_Index!BI64)","v":-621812.98620434257},{"$f":"BJ179*(1+C_Index!BJ64)","v":-648056.52211539703}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E36","v":"UKATS RAB 1 c/f"},null,{"$f":"C_RAB_UKATS!G36","v":"£'000"},{"$f":"C_RAB_UKATS!H36","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J36","v":0},null,{"$f":"C_RAB_UKATS!L36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y36","v":0},null,{"$f":"C_RAB_UKATS!AA36","v":1120139.3716523421},{"$f":"C_RAB_UKATS!AB36","v":1021884.2271144444},{"$f":"C_RAB_UKATS!AC36","v":983680.57668652921},{"$f":"C_RAB_UKATS!AD36","v":976056.06392822193},{"$f":"C_RAB_UKATS!AE36","v":970604.57443269028},{"$f":"C_RAB_UKATS!AF36","v":1208529.3418244477},{"$f":"C_RAB_UKATS!AG36","v":1481300},{"$f":"C_RAB_UKATS!AH36","v":1913917.5},{"$f":"C_RAB_UKATS!AI36","v":1868124.8031296807},{"$f":"C_RAB_UKATS!AJ36","v":1720768.9462995611},{"$f":"C_RAB_UKATS!AK36","v":1636839.9157006007},{"$f":"C_RAB_UKATS!AL36","v":1552742.2354133546},{"$f":"C_RAB_UKATS!AM36","v":1466828.6839187923},{"$f":"C_RAB_UKATS!AN36","v":1091784.8859144736},{"$f":"C_RAB_UKATS!AO36","v":853216.90332501836},{"$f":"C_RAB_UKATS!AP36","v":640792.90233022557},{"$f":"C_RAB_UKATS!AQ36","v":404529.52387245191},{"$f":"C_RAB_UKATS!AR36","v":175849.59488264311},{"$f":"C_RAB_UKATS!AS36","v":72982.097484440907},{"$f":"C_RAB_UKATS!AT36","v":-14961.275255431661},{"$f":"C_RAB_UKATS!AU36","v":-98968.729632702612},{"$f":"C_RAB_UKATS!AV36","v":-177506.34452987014},{"$f":"C_RAB_UKATS!AW36","v":-251921.80738483116},{"$f":"C_RAB_UKATS!AX36","v":-318757.5467717495},{"$f":"C_RAB_UKATS!AY36","v":-375570.67747930391},{"$f":"C_RAB_UKATS!AZ36","v":-421108.86482137686},{"$f":"C_RAB_UKATS!BA36","v":-454965.31024772441},{"$f":"C_RAB_UKATS!BB36","v":-476489.28893518233},{"$f":"C_RAB_UKATS!BC36","v":-498616.7737759903},{"$f":"C_RAB_UKATS!BD36","v":-521364.69945558807},{"$f":"C_RAB_UKATS!BE36","v":-544750.47665137169},{"$f":"C_RAB_UKATS!BF36","v":-568792.00545996963},{"$f":"C_RAB_UKATS!BG36","v":-593507.68920621776},{"$f":"C_RAB_UKATS!BH36","v":-618916.44864485995},{"$f":"C_RAB_UKATS!BI36","v":-645037.73656633159},{"$f":"C_RAB_UKATS!BJ36","v":-671891.55281832244}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E36","v":"UKATS RAB 1 c/f"},null,{"$f":"C_RAB_UKATS!G36","v":"£'000"},{"$f":"C_Index!H61","v":"Nominal Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA182:BJ182)","v":13607746.944477284},null,{"$f":"AA181*(1/(1+C_Index!AA61))","v":1111292.0185953542},{"$f":"AB181*(1/(1+C_Index!AB61))","v":1006389.5392828699},{"$f":"AC181*(1/(1+C_Index!AC61))","v":963784.1248927078},{"$f":"AD181*(1/(1+C_Index!AD61))","v":962328.85154454398},{"$f":"AE181*(1/(1+C_Index!AE61))","v":960296.68069942109},{"$f":"AF181*(1/(1+C_Index!AF61))","v":1199290.1336424793},{"$f":"AG181*(1/(1+C_Index!AG61))","v":1422085.3005980484},{"$f":"AH181*(1/(1+C_Index!AH61))","v":1807352.7261376248},{"$f":"AI181*(1/(1+C_Index!AI61))","v":1833679.8136214768},{"$f":"AJ181*(1/(1+C_Index!AJ61))","v":1697221.5783058228},{"$f":"AK181*(1/(1+C_Index!AK61))","v":1613350.3610390509},{"$f":"AL181*(1/(1+C_Index!AL61))","v":1519988.1271715576},{"$f":"AM181*(1/(1+C_Index!AM61))","v":1433525.8063720313},{"$f":"AN181*(1/(1+C_Index!AN61))","v":1066997.0025292949},{"$f":"AO181*(1/(1+C_Index!AO61))","v":833845.4672713225},{"$f":"AP181*(1/(1+C_Index!AP61))","v":626244.34066580248},{"$f":"AQ181*(1/(1+C_Index!AQ61))","v":395345.08580870891},{"$f":"AR181*(1/(1+C_Index!AR61))","v":171857.10578747594},{"$f":"AS181*(1/(1+C_Index!AS61))","v":71325.111987581986},{"$f":"AT181*(1/(1+C_Index!AT61))","v":-14621.59447114001},{"$f":"AU181*(1/(1+C_Index!AU61))","v":-96721.743655368904},{"$f":"AV181*(1/(1+C_Index!AV61))","v":-173476.24059172088},{"$f":"AW181*(1/(1+C_Index!AW61))","v":-246202.17482332324},{"$f":"AX181*(1/(1+C_Index!AX61))","v":-311520.47562388721},{"$f":"AY181*(1/(1+C_Index!AY61))","v":-367043.72104644228},{"$f":"AZ181*(1/(1+C_Index!AZ61))","v":-411548.00941082212},{"$f":"BA181*(1/(1+C_Index!BA61))","v":-444635.77812082},{"$f":"BB181*(1/(1+C_Index!BB61))","v":-465671.07640926057},{"$f":"BC181*(1/(1+C_Index!BC61))","v":-487296.17884771293},{"$f":"BD181*(1/(1+C_Index!BD61))","v":-509527.6356365289},{"$f":"BE181*(1/(1+C_Index!BE61))","v":-532382.46216109558},{"$f":"BF181*(1/(1+C_Index!BF61))","v":-555878.15211425838},{"$f":"BG181*(1/(1+C_Index!BG61))","v":-580032.69099177734},{"$f":"BH181*(1/(1+C_Index!BH61))","v":-604864.56997159217},{"$f":"BI181*(1/(1+C_Index!BI61))","v":-630392.80018799601},{"$f":"BJ181*(1/(1+C_Index!BJ61))","v":-656636.92741214891}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$490","v":"RAB 1 - cost of capital (UKATS, pre-tax real cost of capital)"},{"$f":"'I_Series UKATS'!F$490","v":"Profiled Cost of Capital - CAA Run"},{"$f":"'I_Series UKATS'!G$490","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$490","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series UKATS'!L$490","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$490","v":0},null,{"$f":"'I_Series UKATS'!AA$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ$490","v":3.1868757419804931E-2}]
[null,null,null,null,"UKATS - RAB 1 - Time Adjusted Average RAB",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AA180, AA182 / ( 1 + AA$183 ) )","v":1104288.4142709437},{"$f":"AVERAGE(AB180, AB182 / ( 1 + AB$183 ) )","v":1040661.7711655139},976427.82589957165,952517.22446929337,947052.72607316228,1066845.827877474,1311017.6108340113,1666700.8142462119,1872488.3758331835,1754114.7252756248,1638625.1625962798,1557141.417155677,1475915.2712852859,1253868.3945431099,952493.50788653735,732056.53173568216,513463.43495206395,286486.05576319684,122897.42226105026,29576.820485894154,-54382.917279417619,-133775.20857923065,-208467.7094099854,-277500.0621914583,-337978.54667054949,-388082.95283293037,-426991.54082790064,-454191.80459814752,-475482.77111123252,-497370.71660729696,-519872.39299314469,-543005.02305296634,-566786.31373272545,-591234.46980226401,-616368.20790604688,-642206.77101378748]
[]
[null,null,null,"Regulatory Return - RAB 2 (Time Adjusted)"]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1180","v":"UKATS RAB 2 b/f"},null,{"$f":"C_RAB_UKATS!G1180","v":"£'000 "},{"$f":"C_RAB_UKATS!H1180","v":"Nominal"},null,{"$f":"C_RAB_UKATS!J1180","v":0},null,{"$f":"C_RAB_UKATS!L1180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1180","v":0},null,{"$f":"C_RAB_UKATS!AA1180","v":0},{"$f":"C_RAB_UKATS!AB1180","v":0},{"$f":"C_RAB_UKATS!AC1180","v":0},{"$f":"C_RAB_UKATS!AD1180","v":0},{"$f":"C_RAB_UKATS!AE1180","v":0},{"$f":"C_RAB_UKATS!AF1180","v":0},{"$f":"C_RAB_UKATS!AG1180","v":0},{"$f":"C_RAB_UKATS!AH1180","v":0},{"$f":"C_RAB_UKATS!AI1180","v":0},{"$f":"C_RAB_UKATS!AJ1180","v":0},{"$f":"C_RAB_UKATS!AK1180","v":0},{"$f":"C_RAB_UKATS!AL1180","v":0},{"$f":"C_RAB_UKATS!AM1180","v":0},{"$f":"C_RAB_UKATS!AN1180","v":0},{"$f":"C_RAB_UKATS!AO1180","v":0},{"$f":"C_RAB_UKATS!AP1180","v":0},{"$f":"C_RAB_UKATS!AQ1180","v":0},{"$f":"C_RAB_UKATS!AR1180","v":0},{"$f":"C_RAB_UKATS!AS1180","v":0},{"$f":"C_RAB_UKATS!AT1180","v":0},{"$f":"C_RAB_UKATS!AU1180","v":0},{"$f":"C_RAB_UKATS!AV1180","v":0},{"$f":"C_RAB_UKATS!AW1180","v":0},{"$f":"C_RAB_UKATS!AX1180","v":0},{"$f":"C_RAB_UKATS!AY1180","v":0},{"$f":"C_RAB_UKATS!AZ1180","v":0},{"$f":"C_RAB_UKATS!BA1180","v":0},{"$f":"C_RAB_UKATS!BB1180","v":0},{"$f":"C_RAB_UKATS!BC1180","v":0},{"$f":"C_RAB_UKATS!BD1180","v":0},{"$f":"C_RAB_UKATS!BE1180","v":0},{"$f":"C_RAB_UKATS!BF1180","v":0},{"$f":"C_RAB_UKATS!BG1180","v":0},{"$f":"C_RAB_UKATS!BH1180","v":0},{"$f":"C_RAB_UKATS!BI1180","v":0},{"$f":"C_RAB_UKATS!BJ1180","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1026","v":"UKATS RAB 2 c/f"},null,{"$f":"C_RAB_UKATS!G1026","v":"£'000 "},{"$f":"C_RAB_UKATS!H1026","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J1026","v":0},null,{"$f":"C_RAB_UKATS!L1026","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1026","v":0},null,{"$f":"C_RAB_UKATS!AA1026","v":0},{"$f":"C_RAB_UKATS!AB1026","v":0},{"$f":"C_RAB_UKATS!AC1026","v":0},{"$f":"C_RAB_UKATS!AD1026","v":0},{"$f":"C_RAB_UKATS!AE1026","v":0},{"$f":"C_RAB_UKATS!AF1026","v":0},{"$f":"C_RAB_UKATS!AG1026","v":0},{"$f":"C_RAB_UKATS!AH1026","v":0},{"$f":"C_RAB_UKATS!AI1026","v":0},{"$f":"C_RAB_UKATS!AJ1026","v":0},{"$f":"C_RAB_UKATS!AK1026","v":0},{"$f":"C_RAB_UKATS!AL1026","v":0},{"$f":"C_RAB_UKATS!AM1026","v":0},{"$f":"C_RAB_UKATS!AN1026","v":0},{"$f":"C_RAB_UKATS!AO1026","v":0},{"$f":"C_RAB_UKATS!AP1026","v":0},{"$f":"C_RAB_UKATS!AQ1026","v":0},{"$f":"C_RAB_UKATS!AR1026","v":0},{"$f":"C_RAB_UKATS!AS1026","v":0},{"$f":"C_RAB_UKATS!AT1026","v":0},{"$f":"C_RAB_UKATS!AU1026","v":0},{"$f":"C_RAB_UKATS!AV1026","v":0},{"$f":"C_RAB_UKATS!AW1026","v":0},{"$f":"C_RAB_UKATS!AX1026","v":0},{"$f":"C_RAB_UKATS!AY1026","v":0},{"$f":"C_RAB_UKATS!AZ1026","v":0},{"$f":"C_RAB_UKATS!BA1026","v":0},{"$f":"C_RAB_UKATS!BB1026","v":0},{"$f":"C_RAB_UKATS!BC1026","v":0},{"$f":"C_RAB_UKATS!BD1026","v":0},{"$f":"C_RAB_UKATS!BE1026","v":0},{"$f":"C_RAB_UKATS!BF1026","v":0},{"$f":"C_RAB_UKATS!BG1026","v":0},{"$f":"C_RAB_UKATS!BH1026","v":0},{"$f":"C_RAB_UKATS!BI1026","v":0},{"$f":"C_RAB_UKATS!BJ1026","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$491","v":"RAB 2 - cost of capital UKATS, pre-tax real cost of capital)"},{"$f":"'I_Series UKATS'!F$491","v":"Profiled Cost of Capital - CAA Run"},{"$f":"'I_Series UKATS'!G$491","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$491","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series UKATS'!L$491","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$491","v":0},null,{"$f":"'I_Series UKATS'!AA$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF$491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG$491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH$491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ$491","v":3.1868757419804931E-2}]
[null,null,null,null,"UKATS - RAB 2 - Time Adjusted Average RAB",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AA187, AA188 / ( 1 + AA$189 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E184","v":"UKATS - RAB 1 - Time Adjusted Average RAB"},null,{"$f":"G184","v":"£'000"},{"$f":"H184","v":"Nominal"},null,{"$f":"J184","v":0},null,{"$f":"L184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y184","v":0},null,{"$f":"AA184","v":1104288.4142709437},1040661.7711655139,976427.82589957165,952517.22446929337,947052.72607316228,1066845.827877474,1311017.6108340113,1666700.8142462119,1872488.3758331835,1754114.7252756248,{"$f":"AK184","v":1638625.1625962798},1557141.417155677,1475915.2712852859,1253868.3945431099,952493.50788653735,732056.53173568216,513463.43495206395,286486.05576319684,122897.42226105026,29576.820485894154,-54382.917279417619,-133775.20857923065,-208467.7094099854,-277500.0621914583,-337978.54667054949,-388082.95283293037,-426991.54082790064,-454191.80459814752,-475482.77111123252,-497370.71660729696,-519872.39299314469,-543005.02305296634,-566786.31373272545,-591234.46980226401,-616368.20790604688,-642206.77101378748]
[null,null,null,null,{"$f":"E190","v":"UKATS - RAB 2 - Time Adjusted Average RAB"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$490","v":"RAB 1 - cost of capital (UKATS, pre-tax real cost of capital)"},{"$f":"'I_Series UKATS'!F$490","v":"Profiled Cost of Capital - CAA Run"},{"$f":"'I_Series UKATS'!G$490","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$490","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series UKATS'!L$490","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$490","v":0},null,{"$f":"'I_Series UKATS'!AA$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ$490","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$491","v":"RAB 2 - cost of capital UKATS, pre-tax real cost of capital)"},{"$f":"'I_Series UKATS'!F$491","v":"Profiled Cost of Capital - CAA Run"},{"$f":"'I_Series UKATS'!G$491","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$491","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series UKATS'!L$491","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$491","v":0},null,{"$f":"'I_Series UKATS'!AA$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE$491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF$491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG$491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH$491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI$491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ$491","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"D178 & \" before adjustment for Pension Passthrough\"","v":"Regulatory Return - RAB 1 (Time Adjusted) before adjustment for Pension Passthrough"},null,{"$f":"I_Global!F69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA192 * AA194 + AA193 * AA195","v":64743.758708954578},61013.36728634929,57247.370107099719,55845.506074495555,55525.125854027377,37126.234810136091,45623.412857023592,58001.188335768173,{"$f":"AI192 * AI194 + AI193 * AI195","v":59673.877820832255},55901.456666316655,52220.947808769255,49624.162091665545,47035.585752776366,39959.227702054632,30354.784546775114,23329.732027468184,16363.441652427115,9129.9546152740295,3916.5881375567451,942.57651731407782,-1733.115998559078,-4263.2496709953093,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$505","v":"Pension Passthrough Adjustment Regulatory Return NEG"},null,{"$f":"C_RAB_UKATS!G$505","v":"£'000 "},{"$f":"C_RAB_UKATS!H$505","v":"Nominal"},null,{"$f":"C_RAB_UKATS!J$505","v":0},null,{"$f":"C_RAB_UKATS!L$505","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$505","v":-13748.435085703513},null,{"$f":"C_RAB_UKATS!AA$505","v":0},{"$f":"C_RAB_UKATS!AB$505","v":-825.8182586020182},{"$f":"C_RAB_UKATS!AC$505","v":-791.89207277517801},{"$f":"C_RAB_UKATS!AD$505","v":-746.93321738699331},{"$f":"C_RAB_UKATS!AE$505","v":-689.64747790669003},{"$f":"C_RAB_UKATS!AF$505","v":-370.52188879123236},{"$f":"C_RAB_UKATS!AG$505","v":-2000.4689701196889},{"$f":"C_RAB_UKATS!AH$505","v":-2075.8672888562141},{"$f":"C_RAB_UKATS!AI$505","v":-1869.7352929472195},{"$f":"C_RAB_UKATS!AJ$505","v":-1356.3245150138553},{"$f":"C_RAB_UKATS!AK$505","v":-773.43121268304583},{"$f":"C_RAB_UKATS!AL$505","v":-655.71795307225091},{"$f":"C_RAB_UKATS!AM$505","v":-539.05553447479735},{"$f":"C_RAB_UKATS!AN$505","v":-482.69950536988176},{"$f":"C_RAB_UKATS!AO$505","v":-336.77933262088851},{"$f":"C_RAB_UKATS!AP$505","v":-211.22393134602598},{"$f":"C_RAB_UKATS!AQ$505","v":-115.00179463854582},{"$f":"C_RAB_UKATS!AR$505","v":-24.941147939159734},{"$f":"C_RAB_UKATS!AS$505","v":38.155659702417346},{"$f":"C_RAB_UKATS!AT$505","v":48.10811660911417},{"$f":"C_RAB_UKATS!AU$505","v":24.842447523738127},{"$f":"C_RAB_UKATS!AV$505","v":6.5180850049037717},{"$f":"C_RAB_UKATS!AW$505","v":3.5366329646733235E-13},{"$f":"C_RAB_UKATS!AX$505","v":3.635730069254212E-13},{"$f":"C_RAB_UKATS!AY$505","v":3.7376038928880568E-13},{"$f":"C_RAB_UKATS!AZ$505","v":3.8423322397521997E-13},{"$f":"C_RAB_UKATS!BA$505","v":3.9499950941113084E-13},{"$f":"C_RAB_UKATS!BB$505","v":4.0606746814038239E-13},{"$f":"C_RAB_UKATS!BC$505","v":4.1744555310400591E-13},{"$f":"C_RAB_UKATS!BD$505","v":4.2914245409599122E-13},{"$f":"C_RAB_UKATS!BE$505","v":4.4116710439994995E-13},{"$f":"C_RAB_UKATS!BF$505","v":4.535286876117404E-13},{"$f":"C_RAB_UKATS!BG$505","v":4.6623664465326106E-13},{"$f":"C_RAB_UKATS!BH$505","v":4.7930068098277449E-13},{"$f":"C_RAB_UKATS!BI$505","v":4.9273077400726483E-13},{"$f":"C_RAB_UKATS!BJ$505","v":5.0653718070249021E-13}]
[null,null,null,null,"Regulatory Return (time adjusted)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA198:BK198)","v":595235.29503404896},null,{"$f":"SUM(AA196:AA197)","v":64743.758708954578},60187.549027747271,56455.478034324544,55098.572857108564,54835.478376120685,36755.712921344857,43622.9438869039,55925.321046911959,{"$f":"SUM(AI196:AI197)","v":57804.142527885037},54545.132151302802,51447.516596086207,48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[]
[null,null,null,"Return Method used"]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E175","v":"Regulatory Return (non-time adjusted)"},null,{"$f":"G175","v":"# Flights ('000)"},{"$f":"H175","v":"Nominal"},null,{"$f":"J175","v":0},null,{"$f":"L175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y175","v":608005.60953162471},null,{"$f":"AA175","v":66547.960202075614},61821.439561515872,58020.197953194875,56660.930114946772,56394.536370028523,37457.485400783582,44455.086418038554,56982.90533636968,58706.542983614614,55380.378040121541,{"$f":"AK175","v":52241.487326547467},49716.468940128419,47202.004713554576,40001.624548944259,30428.36176827236,23426.698857789972,16442.999225762218,9189.5887183852137,3989.8446982367659,983.48897554475866,-1755.872780140221,-4342.103654442777,-6764.7692107199509,-8996.8893121065066,-10951.58786378265,-12570.254721215379,-13826.506405779317,-14703.697018716852,-15392.855928461771,-16101.338218991743,-16829.686126464763,-17578.457128703307,-18348.224375192662,-19139.577129305573,-19953.121223106755,-20789.479525100935]
[null,null,null,null,{"$f":"E198","v":"Regulatory Return (time adjusted)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,595235.29503404896,null,64743.758708954578,60187.549027747271,56455.478034324544,55098.572857108564,54835.478376120685,36755.712921344857,43622.9438869039,55925.321046911959,57804.142527885037,54545.132151302802,{"$f":"AK198","v":51447.516596086207},48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[null,null,null,null,"Regulatory Return",null,{"$f":"G196","v":"£'000 "},{"$f":"H197","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA204:BK204)","v":605951.02153158619},null,{"$f":"IF(AA201 = 1, AA203, AA202)","v":66547.960202075614},61821.439561515872,58020.197953194875,56660.930114946772,56394.536370028523,37457.485400783582,44455.086418038554,56982.90533636968,{"$f":"IF(AI201 = 1, AI203, AI202)","v":57804.142527885037},54545.132151302802,51447.516596086207,48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"C_Time!E42","v":"Forecast period flags"},null,{"$f":"C_Time!G42","v":"flag"},null,null,{"$f":"C_Time!J42","v":0},null,{"$f":"C_Time!L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y42","v":30},null,{"$f":"C_Time!AA42","v":0},{"$f":"C_Time!AB42","v":0},{"$f":"C_Time!AC42","v":0},{"$f":"C_Time!AD42","v":0},{"$f":"C_Time!AE42","v":0},{"$f":"C_Time!AF42","v":0},{"$f":"C_Time!AG42","v":1},{"$f":"C_Time!AH42","v":1},{"$f":"C_Time!AI42","v":1},{"$f":"C_Time!AJ42","v":1},{"$f":"C_Time!AK42","v":1},{"$f":"C_Time!AL42","v":1},{"$f":"C_Time!AM42","v":1},{"$f":"C_Time!AN42","v":1},{"$f":"C_Time!AO42","v":1},{"$f":"C_Time!AP42","v":1},{"$f":"C_Time!AQ42","v":1},{"$f":"C_Time!AR42","v":1},{"$f":"C_Time!AS42","v":1},{"$f":"C_Time!AT42","v":1},{"$f":"C_Time!AU42","v":1},{"$f":"C_Time!AV42","v":1},{"$f":"C_Time!AW42","v":1},{"$f":"C_Time!AX42","v":1},{"$f":"C_Time!AY42","v":1},{"$f":"C_Time!AZ42","v":1},{"$f":"C_Time!BA42","v":1},{"$f":"C_Time!BB42","v":1},{"$f":"C_Time!BC42","v":1},{"$f":"C_Time!BD42","v":1},{"$f":"C_Time!BE42","v":1},{"$f":"C_Time!BF42","v":1},{"$f":"C_Time!BG42","v":1},{"$f":"C_Time!BH42","v":1},{"$f":"C_Time!BI42","v":1},{"$f":"C_Time!BJ42","v":1}]
[null,null,null,null,{"$f":"E204","v":"Regulatory Return"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,605951.02153158619,null,66547.960202075614,61821.439561515872,58020.197953194875,56660.930114946772,56394.536370028523,37457.485400783582,44455.086418038554,56982.90533636968,57804.142527885037,54545.132151302802,{"$f":"AK204","v":51447.516596086207},48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[null,null,null,null,{"$f":"I_Actuals!E$371","v":"Regulatory Return - previous Price Determination"},null,{"$f":"I_Actuals!G$371","v":"£'000 "},{"$f":"I_Actuals!H$371","v":"Nominal"},null,{"$f":"I_Actuals!J$371","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L$371","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$371","v":420748.67593476147},null,{"$f":"I_Actuals!AA$371","v":66500.131075216632},{"$f":"I_Actuals!AB$371","v":62448.747470529677},{"$f":"I_Actuals!AC$371","v":58943.520966560995},{"$f":"I_Actuals!AD$371","v":57604.667604041555},{"$f":"I_Actuals!AE$371","v":57042.013208439297},{"$f":"I_Actuals!AF$371","v":37475.756559765898},{"$f":"I_Actuals!AG$371","v":38725.722064022426},{"$f":"I_Actuals!AH$371","v":42008.116986184941},{"$f":"I_Actuals!AI$371","v":0},{"$f":"I_Actuals!AJ$371","v":0},{"$f":"I_Actuals!AK$371","v":0},{"$f":"I_Actuals!AL$371","v":0},{"$f":"I_Actuals!AM$371","v":0},{"$f":"I_Actuals!AN$371","v":0},{"$f":"I_Actuals!AO$371","v":0},{"$f":"I_Actuals!AP$371","v":0},{"$f":"I_Actuals!AQ$371","v":0},{"$f":"I_Actuals!AR$371","v":0},{"$f":"I_Actuals!AS$371","v":0},{"$f":"I_Actuals!AT$371","v":0},{"$f":"I_Actuals!AU$371","v":0},{"$f":"I_Actuals!AV$371","v":0},{"$f":"I_Actuals!AW$371","v":0},{"$f":"I_Actuals!AX$371","v":0},{"$f":"I_Actuals!AY$371","v":0},{"$f":"I_Actuals!AZ$371","v":0},{"$f":"I_Actuals!BA$371","v":0},{"$f":"I_Actuals!BB$371","v":0},{"$f":"I_Actuals!BC$371","v":0},{"$f":"I_Actuals!BD$371","v":0},{"$f":"I_Actuals!BE$371","v":0},{"$f":"I_Actuals!BF$371","v":0},{"$f":"I_Actuals!BG$371","v":0},{"$f":"I_Actuals!BH$371","v":0},{"$f":"I_Actuals!BI$371","v":0},{"$f":"I_Actuals!BJ$371","v":0}]
[null,null,null,null,"Forecast Regulatory Return for year - Price Determination",null,"£'000",{"$f":"H209","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA207,AA208,AA209)","v":66500.131075216632},62448.747470529677,58943.520966560995,57604.667604041555,57042.013208439297,37475.756559765898,44455.086418038554,56982.90533636968,57804.142527885037,54545.132151302802,51447.516596086207,48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"C_Time!E$142","v":"Next Price Control Period flag"},null,{"$f":"C_Time!G$142","v":"flag"},null,null,{"$f":"C_Time!J$142","v":0},null,{"$f":"C_Time!L$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$142","v":5},null,{"$f":"C_Time!AA$142","v":0},{"$f":"C_Time!AB$142","v":0},{"$f":"C_Time!AC$142","v":0},{"$f":"C_Time!AD$142","v":0},{"$f":"C_Time!AE$142","v":0},{"$f":"C_Time!AF$142","v":0},{"$f":"C_Time!AG$142","v":0},{"$f":"C_Time!AH$142","v":0},{"$f":"C_Time!AI$142","v":1},{"$f":"C_Time!AJ$142","v":1},{"$f":"C_Time!AK$142","v":1},{"$f":"C_Time!AL$142","v":1},{"$f":"C_Time!AM$142","v":1},{"$f":"C_Time!AN$142","v":0},{"$f":"C_Time!AO$142","v":0},{"$f":"C_Time!AP$142","v":0},{"$f":"C_Time!AQ$142","v":0},{"$f":"C_Time!AR$142","v":0},{"$f":"C_Time!AS$142","v":0},{"$f":"C_Time!AT$142","v":0},{"$f":"C_Time!AU$142","v":0},{"$f":"C_Time!AV$142","v":0},{"$f":"C_Time!AW$142","v":0},{"$f":"C_Time!AX$142","v":0},{"$f":"C_Time!AY$142","v":0},{"$f":"C_Time!AZ$142","v":0},{"$f":"C_Time!BA$142","v":0},{"$f":"C_Time!BB$142","v":0},{"$f":"C_Time!BC$142","v":0},{"$f":"C_Time!BD$142","v":0},{"$f":"C_Time!BE$142","v":0},{"$f":"C_Time!BF$142","v":0},{"$f":"C_Time!BG$142","v":0},{"$f":"C_Time!BH$142","v":0},{"$f":"C_Time!BI$142","v":0},{"$f":"C_Time!BJ$142","v":0}]
[null,null,null,null,{"$f":"E$244","v":"Regulatory Return for Next Price Control Period"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,259261.76563216891,null,0,0,0,0,0,0,0,0,57804.142527885037,54545.132151302802,{"$f":"AK$244","v":51447.516596086207},48968.444138593295,46496.530218301566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E210","v":"Forecast Regulatory Return for year - Price Determination"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,66500.131075216632,62448.747470529677,58943.520966560995,57604.667604041555,57042.013208439297,37475.756559765898,44455.086418038554,56982.90533636968,57804.142527885037,54545.132151302802,{"$f":"AK210","v":51447.516596086207},48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[null,null,null,null,"Forecast Regulatory Return for year - Outturn Scenario",null,{"$f":"G215","v":"£'000"},{"$f":"H215","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA213=1,AA214,AA215)","v":66500.131075216632},62448.747470529677,58943.520966560995,57604.667604041555,57042.013208439297,37475.756559765898,44455.086418038554,56982.90533636968,57804.142527885037,54545.132151302802,51447.516596086207,48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[]
[null,null,null,"Regulatory Return"]
[null,null,null,null,{"$f":"Scenario!E$29","v":"Model Mode"},{"$f":"Scenario!F$29","v":"Price Determination"}]
[null,null,null,null,{"$f":"E210","v":"Forecast Regulatory Return for year - Price Determination"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,66500.131075216632,62448.747470529677,58943.520966560995,57604.667604041555,57042.013208439297,37475.756559765898,44455.086418038554,56982.90533636968,57804.142527885037,54545.132151302802,{"$f":"AK210","v":51447.516596086207},48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[null,null,null,null,{"$f":"E216","v":"Forecast Regulatory Return for year - Outturn Scenario"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,66500.131075216632,62448.747470529677,58943.520966560995,57604.667604041555,57042.013208439297,37475.756559765898,44455.086418038554,56982.90533636968,57804.142527885037,54545.132151302802,{"$f":"AK216","v":51447.516596086207},48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[null,null,null,null,{"$f":"D218 & \" - calculated\"","v":"Regulatory Return - calculated"},null,{"$f":"G221","v":"£'000"},{"$f":"H221","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222:BJ222)","v":609063.30881359498},null,{"$f":"IF($F$219 = I_Global!$F$205, AA220, AA221)","v":66500.131075216632},{"$f":"IF($F$219 = I_Global!$F$205, AB220, AB221)","v":62448.747470529677},{"$f":"IF($F$219 = I_Global!$F$205, AC220, AC221)","v":58943.520966560995},{"$f":"IF($F$219 = I_Global!$F$205, AD220, AD221)","v":57604.667604041555},{"$f":"IF($F$219 = I_Global!$F$205, AE220, AE221)","v":57042.013208439297},{"$f":"IF($F$219 = I_Global!$F$205, AF220, AF221)","v":37475.756559765898},{"$f":"IF($F$219 = I_Global!$F$205, AG220, AG221)","v":44455.086418038554},{"$f":"IF($F$219 = I_Global!$F$205, AH220, AH221)","v":56982.90533636968},{"$f":"IF($F$219 = I_Global!$F$205, AI220, AI221)","v":57804.142527885037},{"$f":"IF($F$219 = I_Global!$F$205, AJ220, AJ221)","v":54545.132151302802},{"$f":"IF($F$219 = I_Global!$F$205, AK220, AK221)","v":51447.516596086207},{"$f":"IF($F$219 = I_Global!$F$205, AL220, AL221)","v":48968.444138593295},{"$f":"IF($F$219 = I_Global!$F$205, AM220, AM221)","v":46496.530218301566},{"$f":"IF($F$219 = I_Global!$F$205, AN220, AN221)","v":39476.528196684747},{"$f":"IF($F$219 = I_Global!$F$205, AO220, AO221)","v":30018.005214154226},{"$f":"IF($F$219 = I_Global!$F$205, AP220, AP221)","v":23118.508096122157},{"$f":"IF($F$219 = I_Global!$F$205, AQ220, AQ221)","v":16248.439857788569},{"$f":"IF($F$219 = I_Global!$F$205, AR220, AR221)","v":9105.0134673348693},{"$f":"IF($F$219 = I_Global!$F$205, AS220, AS221)","v":3954.7437972591624},{"$f":"IF($F$219 = I_Global!$F$205, AT220, AT221)","v":990.684633923192},{"$f":"IF($F$219 = I_Global!$F$205, AU220, AU221)","v":-1708.2735510353398},{"$f":"IF($F$219 = I_Global!$F$205, AV220, AV221)","v":-4256.7315859904056},{"$f":"IF($F$219 = I_Global!$F$205, AW220, AW221)","v":-6643.6068610492102},{"$f":"IF($F$219 = I_Global!$F$205, AX220, AX221)","v":-8843.5821659603662},{"$f":"IF($F$219 = I_Global!$F$205, AY220, AY221)","v":-10770.956316941962},{"$f":"IF($F$219 = I_Global!$F$205, AZ220, AZ221)","v":-12367.721482594257},{"$f":"IF($F$219 = I_Global!$F$205, BA220, BA221)","v":-13607.689834953098},{"$f":"IF($F$219 = I_Global!$F$205, BB220, BB221)","v":-14474.528442801806},{"$f":"IF($F$219 = I_Global!$F$205, BC220, BC221)","v":-15153.045089840502},{"$f":"IF($F$219 = I_Global!$F$205, BD220, BD221)","v":-15850.586715272491},{"$f":"IF($F$219 = I_Global!$F$205, BE220, BE221)","v":-16567.687181552024},{"$f":"IF($F$219 = I_Global!$F$205, BF220, BF221)","v":-17304.895357410569},{"$f":"IF($F$219 = I_Global!$F$205, BG220, BG221)","v":-18062.775541213679},{"$f":"IF($F$219 = I_Global!$F$205, BH220, BH221)","v":-18841.907896355337},{"$f":"IF($F$219 = I_Global!$F$205, BI220, BI221)","v":-19642.888899037702},{"$f":"IF($F$219 = I_Global!$F$205, BJ220, BJ221)","v":-20466.331798794607}]
[]
[null,null,null,null,{"$f":"C_Time!E42","v":"Forecast period flags"},null,{"$f":"C_Time!G42","v":"flag"},null,null,{"$f":"C_Time!J42","v":0},null,{"$f":"C_Time!L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y42","v":30},null,{"$f":"C_Time!AA42","v":0},{"$f":"C_Time!AB42","v":0},{"$f":"C_Time!AC42","v":0},{"$f":"C_Time!AD42","v":0},{"$f":"C_Time!AE42","v":0},{"$f":"C_Time!AF42","v":0},{"$f":"C_Time!AG42","v":1},{"$f":"C_Time!AH42","v":1},{"$f":"C_Time!AI42","v":1},{"$f":"C_Time!AJ42","v":1},{"$f":"C_Time!AK42","v":1},{"$f":"C_Time!AL42","v":1},{"$f":"C_Time!AM42","v":1},{"$f":"C_Time!AN42","v":1},{"$f":"C_Time!AO42","v":1},{"$f":"C_Time!AP42","v":1},{"$f":"C_Time!AQ42","v":1},{"$f":"C_Time!AR42","v":1},{"$f":"C_Time!AS42","v":1},{"$f":"C_Time!AT42","v":1},{"$f":"C_Time!AU42","v":1},{"$f":"C_Time!AV42","v":1},{"$f":"C_Time!AW42","v":1},{"$f":"C_Time!AX42","v":1},{"$f":"C_Time!AY42","v":1},{"$f":"C_Time!AZ42","v":1},{"$f":"C_Time!BA42","v":1},{"$f":"C_Time!BB42","v":1},{"$f":"C_Time!BC42","v":1},{"$f":"C_Time!BD42","v":1},{"$f":"C_Time!BE42","v":1},{"$f":"C_Time!BF42","v":1},{"$f":"C_Time!BG42","v":1},{"$f":"C_Time!BH42","v":1},{"$f":"C_Time!BI42","v":1},{"$f":"C_Time!BJ42","v":1}]
[null,null,null,null,{"$f":"E222","v":"Regulatory Return - calculated"},null,{"$f":"G222","v":"£'000"},{"$f":"H222","v":"Nominal"},null,{"$f":"J222","v":0},null,{"$f":"L222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y222","v":609063.30881359498},null,{"$f":"AA222","v":66500.131075216632},62448.747470529677,58943.520966560995,57604.667604041555,57042.013208439297,37475.756559765898,44455.086418038554,56982.90533636968,57804.142527885037,54545.132151302802,{"$f":"AK222","v":51447.516596086207},48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[null,null,null,null,{"$f":"I_Actuals!E$371","v":"Regulatory Return - previous Price Determination"},null,{"$f":"I_Actuals!G$371","v":"£'000 "},{"$f":"I_Actuals!H$371","v":"Nominal"},null,{"$f":"I_Actuals!J$371","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L$371","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$371","v":420748.67593476147},null,{"$f":"I_Actuals!AA$371","v":66500.131075216632},{"$f":"I_Actuals!AB$371","v":62448.747470529677},{"$f":"I_Actuals!AC$371","v":58943.520966560995},{"$f":"I_Actuals!AD$371","v":57604.667604041555},{"$f":"I_Actuals!AE$371","v":57042.013208439297},{"$f":"I_Actuals!AF$371","v":37475.756559765898},{"$f":"I_Actuals!AG$371","v":38725.722064022426},{"$f":"I_Actuals!AH$371","v":42008.116986184941},{"$f":"I_Actuals!AI$371","v":0},{"$f":"I_Actuals!AJ$371","v":0},{"$f":"I_Actuals!AK$371","v":0},{"$f":"I_Actuals!AL$371","v":0},{"$f":"I_Actuals!AM$371","v":0},{"$f":"I_Actuals!AN$371","v":0},{"$f":"I_Actuals!AO$371","v":0},{"$f":"I_Actuals!AP$371","v":0},{"$f":"I_Actuals!AQ$371","v":0},{"$f":"I_Actuals!AR$371","v":0},{"$f":"I_Actuals!AS$371","v":0},{"$f":"I_Actuals!AT$371","v":0},{"$f":"I_Actuals!AU$371","v":0},{"$f":"I_Actuals!AV$371","v":0},{"$f":"I_Actuals!AW$371","v":0},{"$f":"I_Actuals!AX$371","v":0},{"$f":"I_Actuals!AY$371","v":0},{"$f":"I_Actuals!AZ$371","v":0},{"$f":"I_Actuals!BA$371","v":0},{"$f":"I_Actuals!BB$371","v":0},{"$f":"I_Actuals!BC$371","v":0},{"$f":"I_Actuals!BD$371","v":0},{"$f":"I_Actuals!BE$371","v":0},{"$f":"I_Actuals!BF$371","v":0},{"$f":"I_Actuals!BG$371","v":0},{"$f":"I_Actuals!BH$371","v":0},{"$f":"I_Actuals!BI$371","v":0},{"$f":"I_Actuals!BJ$371","v":0}]
[null,null,null,null,"Regulatory Return - UKATS",null,{"$f":"G226","v":"£'000 "},{"$f":"H226","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA224=1,AA225,AA226)","v":66500.131075216632},62448.747470529677,58943.520966560995,57604.667604041555,57042.013208439297,37475.756559765898,{"$f":"IF(AG224=1,AG225,AG226)","v":44455.086418038554},56982.90533636968,{"$f":"IF(AI224=1,AI225,AI226)","v":57804.142527885037},54545.132151302802,51447.516596086207,48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[]
[null,null,null,null,{"$f":"C_Time!E$142","v":"Next Price Control Period flag"},null,{"$f":"C_Time!G$142","v":"flag"},null,null,{"$f":"C_Time!J$142","v":0},null,{"$f":"C_Time!L$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$142","v":5},null,{"$f":"C_Time!AA$142","v":0},{"$f":"C_Time!AB$142","v":0},{"$f":"C_Time!AC$142","v":0},{"$f":"C_Time!AD$142","v":0},{"$f":"C_Time!AE$142","v":0},{"$f":"C_Time!AF$142","v":0},{"$f":"C_Time!AG$142","v":0},{"$f":"C_Time!AH$142","v":0},{"$f":"C_Time!AI$142","v":1},{"$f":"C_Time!AJ$142","v":1},{"$f":"C_Time!AK$142","v":1},{"$f":"C_Time!AL$142","v":1},{"$f":"C_Time!AM$142","v":1},{"$f":"C_Time!AN$142","v":0},{"$f":"C_Time!AO$142","v":0},{"$f":"C_Time!AP$142","v":0},{"$f":"C_Time!AQ$142","v":0},{"$f":"C_Time!AR$142","v":0},{"$f":"C_Time!AS$142","v":0},{"$f":"C_Time!AT$142","v":0},{"$f":"C_Time!AU$142","v":0},{"$f":"C_Time!AV$142","v":0},{"$f":"C_Time!AW$142","v":0},{"$f":"C_Time!AX$142","v":0},{"$f":"C_Time!AY$142","v":0},{"$f":"C_Time!AZ$142","v":0},{"$f":"C_Time!BA$142","v":0},{"$f":"C_Time!BB$142","v":0},{"$f":"C_Time!BC$142","v":0},{"$f":"C_Time!BD$142","v":0},{"$f":"C_Time!BE$142","v":0},{"$f":"C_Time!BF$142","v":0},{"$f":"C_Time!BG$142","v":0},{"$f":"C_Time!BH$142","v":0},{"$f":"C_Time!BI$142","v":0},{"$f":"C_Time!BJ$142","v":0}]
[null,null,null,null,{"$f":"E196& \" for Next Price Control Period\"","v":"Regulatory Return - RAB 1 (Time Adjusted) before adjustment for Pension Passthrough for Next Price Control Period"},null,{"$f":"G222","v":"£'000"},{"$f":"H222","v":"Nominal"},null,{"$f":"J222","v":0},null,{"$f":"L222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y222","v":609063.30881359498},null,{"$f":"AA229*AA222","v":0},0,0,0,0,0,0,0,57804.142527885037,54545.132151302802,51447.516596086207,48968.444138593295,46496.530218301566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Stored Regulatory Return"]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[null,null,null,null,{"$f":"Macro!E602","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F602","v":"Base - Flat"},{"$f":"Macro!G602","v":"£'000"},{"$f":"Macro!H602","v":"Nominal"},null,{"$f":"Macro!J602","v":0},null,{"$f":"Macro!L602","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y602","v":0},null,{"$f":"Macro!AA602","v":0},{"$f":"Macro!AB602","v":0},{"$f":"Macro!AC602","v":0},{"$f":"Macro!AD602","v":0},{"$f":"Macro!AE602","v":0},{"$f":"Macro!AF602","v":0},{"$f":"Macro!AG602","v":0},{"$f":"Macro!AH602","v":0},{"$f":"Macro!AI602","v":57804.142527885037},{"$f":"Macro!AJ602","v":54545.132151302802},{"$f":"Macro!AK602","v":51447.516596086207},{"$f":"Macro!AL602","v":48968.444138593295},{"$f":"Macro!AM602","v":46496.530218301566},{"$f":"Macro!AN602","v":0},{"$f":"Macro!AO602","v":0},{"$f":"Macro!AP602","v":0},{"$f":"Macro!AQ602","v":0},{"$f":"Macro!AR602","v":0},{"$f":"Macro!AS602","v":0},{"$f":"Macro!AT602","v":0},{"$f":"Macro!AU602","v":0},{"$f":"Macro!AV602","v":0},{"$f":"Macro!AW602","v":0},{"$f":"Macro!AX602","v":0},{"$f":"Macro!AY602","v":0},{"$f":"Macro!AZ602","v":0},{"$f":"Macro!BA602","v":0},{"$f":"Macro!BB602","v":0},{"$f":"Macro!BC602","v":0},{"$f":"Macro!BD602","v":0},{"$f":"Macro!BE602","v":0},{"$f":"Macro!BF602","v":0},{"$f":"Macro!BG602","v":0},{"$f":"Macro!BH602","v":0},{"$f":"Macro!BI602","v":0},{"$f":"Macro!BJ602","v":0}]
[null,null,null,null,{"$f":"Macro!E605","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F605","v":"Flights (Low)"},{"$f":"Macro!G605","v":"£'000"},{"$f":"Macro!H605","v":"Nominal"},null,{"$f":"Macro!J605","v":0},null,{"$f":"Macro!L605","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y605","v":0},null,{"$f":"Macro!AA605","v":0},{"$f":"Macro!AB605","v":0},{"$f":"Macro!AC605","v":0},{"$f":"Macro!AD605","v":0},{"$f":"Macro!AE605","v":0},{"$f":"Macro!AF605","v":0},{"$f":"Macro!AG605","v":0},{"$f":"Macro!AH605","v":0},{"$f":"Macro!AI605","v":0},{"$f":"Macro!AJ605","v":0},{"$f":"Macro!AK605","v":0},{"$f":"Macro!AL605","v":0},{"$f":"Macro!AM605","v":0},{"$f":"Macro!AN605","v":0},{"$f":"Macro!AO605","v":0},{"$f":"Macro!AP605","v":0},{"$f":"Macro!AQ605","v":0},{"$f":"Macro!AR605","v":0},{"$f":"Macro!AS605","v":0},{"$f":"Macro!AT605","v":0},{"$f":"Macro!AU605","v":0},{"$f":"Macro!AV605","v":0},{"$f":"Macro!AW605","v":0},{"$f":"Macro!AX605","v":0},{"$f":"Macro!AY605","v":0},{"$f":"Macro!AZ605","v":0},{"$f":"Macro!BA605","v":0},{"$f":"Macro!BB605","v":0},{"$f":"Macro!BC605","v":0},{"$f":"Macro!BD605","v":0},{"$f":"Macro!BE605","v":0},{"$f":"Macro!BF605","v":0},{"$f":"Macro!BG605","v":0},{"$f":"Macro!BH605","v":0},{"$f":"Macro!BI605","v":0},{"$f":"Macro!BJ605","v":0}]
[null,null,null,null,{"$f":"Macro!E608","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F608","v":"Spare 3"},{"$f":"Macro!G608","v":"£'000"},{"$f":"Macro!H608","v":"Nominal"},null,{"$f":"Macro!J608","v":0},null,{"$f":"Macro!L608","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y608","v":0},null,{"$f":"Macro!AA608","v":0},{"$f":"Macro!AB608","v":0},{"$f":"Macro!AC608","v":0},{"$f":"Macro!AD608","v":0},{"$f":"Macro!AE608","v":0},{"$f":"Macro!AF608","v":0},{"$f":"Macro!AG608","v":0},{"$f":"Macro!AH608","v":0},{"$f":"Macro!AI608","v":0},{"$f":"Macro!AJ608","v":0},{"$f":"Macro!AK608","v":0},{"$f":"Macro!AL608","v":0},{"$f":"Macro!AM608","v":0},{"$f":"Macro!AN608","v":0},{"$f":"Macro!AO608","v":0},{"$f":"Macro!AP608","v":0},{"$f":"Macro!AQ608","v":0},{"$f":"Macro!AR608","v":0},{"$f":"Macro!AS608","v":0},{"$f":"Macro!AT608","v":0},{"$f":"Macro!AU608","v":0},{"$f":"Macro!AV608","v":0},{"$f":"Macro!AW608","v":0},{"$f":"Macro!AX608","v":0},{"$f":"Macro!AY608","v":0},{"$f":"Macro!AZ608","v":0},{"$f":"Macro!BA608","v":0},{"$f":"Macro!BB608","v":0},{"$f":"Macro!BC608","v":0},{"$f":"Macro!BD608","v":0},{"$f":"Macro!BE608","v":0},{"$f":"Macro!BF608","v":0},{"$f":"Macro!BG608","v":0},{"$f":"Macro!BH608","v":0},{"$f":"Macro!BI608","v":0},{"$f":"Macro!BJ608","v":0}]
[null,null,null,null,{"$f":"Macro!E611","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F611","v":"Spare 4"},{"$f":"Macro!G611","v":"£'000"},{"$f":"Macro!H611","v":"Nominal"},null,{"$f":"Macro!J611","v":0},null,{"$f":"Macro!L611","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y611","v":0},null,{"$f":"Macro!AA611","v":0},{"$f":"Macro!AB611","v":0},{"$f":"Macro!AC611","v":0},{"$f":"Macro!AD611","v":0},{"$f":"Macro!AE611","v":0},{"$f":"Macro!AF611","v":0},{"$f":"Macro!AG611","v":0},{"$f":"Macro!AH611","v":0},{"$f":"Macro!AI611","v":0},{"$f":"Macro!AJ611","v":0},{"$f":"Macro!AK611","v":0},{"$f":"Macro!AL611","v":0},{"$f":"Macro!AM611","v":0},{"$f":"Macro!AN611","v":0},{"$f":"Macro!AO611","v":0},{"$f":"Macro!AP611","v":0},{"$f":"Macro!AQ611","v":0},{"$f":"Macro!AR611","v":0},{"$f":"Macro!AS611","v":0},{"$f":"Macro!AT611","v":0},{"$f":"Macro!AU611","v":0},{"$f":"Macro!AV611","v":0},{"$f":"Macro!AW611","v":0},{"$f":"Macro!AX611","v":0},{"$f":"Macro!AY611","v":0},{"$f":"Macro!AZ611","v":0},{"$f":"Macro!BA611","v":0},{"$f":"Macro!BB611","v":0},{"$f":"Macro!BC611","v":0},{"$f":"Macro!BD611","v":0},{"$f":"Macro!BE611","v":0},{"$f":"Macro!BF611","v":0},{"$f":"Macro!BG611","v":0},{"$f":"Macro!BH611","v":0},{"$f":"Macro!BI611","v":0},{"$f":"Macro!BJ611","v":0}]
[null,null,null,null,{"$f":"Macro!E614","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F614","v":"Spare 5"},{"$f":"Macro!G614","v":"£'000"},{"$f":"Macro!H614","v":"Nominal"},null,{"$f":"Macro!J614","v":0},null,{"$f":"Macro!L614","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y614","v":0},null,{"$f":"Macro!AA614","v":0},{"$f":"Macro!AB614","v":0},{"$f":"Macro!AC614","v":0},{"$f":"Macro!AD614","v":0},{"$f":"Macro!AE614","v":0},{"$f":"Macro!AF614","v":0},{"$f":"Macro!AG614","v":0},{"$f":"Macro!AH614","v":0},{"$f":"Macro!AI614","v":0},{"$f":"Macro!AJ614","v":0},{"$f":"Macro!AK614","v":0},{"$f":"Macro!AL614","v":0},{"$f":"Macro!AM614","v":0},{"$f":"Macro!AN614","v":0},{"$f":"Macro!AO614","v":0},{"$f":"Macro!AP614","v":0},{"$f":"Macro!AQ614","v":0},{"$f":"Macro!AR614","v":0},{"$f":"Macro!AS614","v":0},{"$f":"Macro!AT614","v":0},{"$f":"Macro!AU614","v":0},{"$f":"Macro!AV614","v":0},{"$f":"Macro!AW614","v":0},{"$f":"Macro!AX614","v":0},{"$f":"Macro!AY614","v":0},{"$f":"Macro!AZ614","v":0},{"$f":"Macro!BA614","v":0},{"$f":"Macro!BB614","v":0},{"$f":"Macro!BC614","v":0},{"$f":"Macro!BD614","v":0},{"$f":"Macro!BE614","v":0},{"$f":"Macro!BF614","v":0},{"$f":"Macro!BG614","v":0},{"$f":"Macro!BH614","v":0},{"$f":"Macro!BI614","v":0},{"$f":"Macro!BJ614","v":0}]
[null,null,null,null,{"$f":"Macro!E617","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F617","v":"Spare 6"},{"$f":"Macro!G617","v":"£'000"},{"$f":"Macro!H617","v":"Nominal"},null,{"$f":"Macro!J617","v":0},null,{"$f":"Macro!L617","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y617","v":0},null,{"$f":"Macro!AA617","v":0},{"$f":"Macro!AB617","v":0},{"$f":"Macro!AC617","v":0},{"$f":"Macro!AD617","v":0},{"$f":"Macro!AE617","v":0},{"$f":"Macro!AF617","v":0},{"$f":"Macro!AG617","v":0},{"$f":"Macro!AH617","v":0},{"$f":"Macro!AI617","v":0},{"$f":"Macro!AJ617","v":0},{"$f":"Macro!AK617","v":0},{"$f":"Macro!AL617","v":0},{"$f":"Macro!AM617","v":0},{"$f":"Macro!AN617","v":0},{"$f":"Macro!AO617","v":0},{"$f":"Macro!AP617","v":0},{"$f":"Macro!AQ617","v":0},{"$f":"Macro!AR617","v":0},{"$f":"Macro!AS617","v":0},{"$f":"Macro!AT617","v":0},{"$f":"Macro!AU617","v":0},{"$f":"Macro!AV617","v":0},{"$f":"Macro!AW617","v":0},{"$f":"Macro!AX617","v":0},{"$f":"Macro!AY617","v":0},{"$f":"Macro!AZ617","v":0},{"$f":"Macro!BA617","v":0},{"$f":"Macro!BB617","v":0},{"$f":"Macro!BC617","v":0},{"$f":"Macro!BD617","v":0},{"$f":"Macro!BE617","v":0},{"$f":"Macro!BF617","v":0},{"$f":"Macro!BG617","v":0},{"$f":"Macro!BH617","v":0},{"$f":"Macro!BI617","v":0},{"$f":"Macro!BJ617","v":0}]
[null,null,null,null,{"$f":"Macro!E620","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F620","v":"Spare 7"},{"$f":"Macro!G620","v":"£'000"},{"$f":"Macro!H620","v":"Nominal"},null,{"$f":"Macro!J620","v":0},null,{"$f":"Macro!L620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y620","v":0},null,{"$f":"Macro!AA620","v":0},{"$f":"Macro!AB620","v":0},{"$f":"Macro!AC620","v":0},{"$f":"Macro!AD620","v":0},{"$f":"Macro!AE620","v":0},{"$f":"Macro!AF620","v":0},{"$f":"Macro!AG620","v":0},{"$f":"Macro!AH620","v":0},{"$f":"Macro!AI620","v":0},{"$f":"Macro!AJ620","v":0},{"$f":"Macro!AK620","v":0},{"$f":"Macro!AL620","v":0},{"$f":"Macro!AM620","v":0},{"$f":"Macro!AN620","v":0},{"$f":"Macro!AO620","v":0},{"$f":"Macro!AP620","v":0},{"$f":"Macro!AQ620","v":0},{"$f":"Macro!AR620","v":0},{"$f":"Macro!AS620","v":0},{"$f":"Macro!AT620","v":0},{"$f":"Macro!AU620","v":0},{"$f":"Macro!AV620","v":0},{"$f":"Macro!AW620","v":0},{"$f":"Macro!AX620","v":0},{"$f":"Macro!AY620","v":0},{"$f":"Macro!AZ620","v":0},{"$f":"Macro!BA620","v":0},{"$f":"Macro!BB620","v":0},{"$f":"Macro!BC620","v":0},{"$f":"Macro!BD620","v":0},{"$f":"Macro!BE620","v":0},{"$f":"Macro!BF620","v":0},{"$f":"Macro!BG620","v":0},{"$f":"Macro!BH620","v":0},{"$f":"Macro!BI620","v":0},{"$f":"Macro!BJ620","v":0}]
[null,null,null,null,{"$f":"Macro!E623","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F623","v":"Spare 8"},{"$f":"Macro!G623","v":"£'000"},{"$f":"Macro!H623","v":"Nominal"},null,{"$f":"Macro!J623","v":0},null,{"$f":"Macro!L623","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y623","v":0},null,{"$f":"Macro!AA623","v":0},{"$f":"Macro!AB623","v":0},{"$f":"Macro!AC623","v":0},{"$f":"Macro!AD623","v":0},{"$f":"Macro!AE623","v":0},{"$f":"Macro!AF623","v":0},{"$f":"Macro!AG623","v":0},{"$f":"Macro!AH623","v":0},{"$f":"Macro!AI623","v":0},{"$f":"Macro!AJ623","v":0},{"$f":"Macro!AK623","v":0},{"$f":"Macro!AL623","v":0},{"$f":"Macro!AM623","v":0},{"$f":"Macro!AN623","v":0},{"$f":"Macro!AO623","v":0},{"$f":"Macro!AP623","v":0},{"$f":"Macro!AQ623","v":0},{"$f":"Macro!AR623","v":0},{"$f":"Macro!AS623","v":0},{"$f":"Macro!AT623","v":0},{"$f":"Macro!AU623","v":0},{"$f":"Macro!AV623","v":0},{"$f":"Macro!AW623","v":0},{"$f":"Macro!AX623","v":0},{"$f":"Macro!AY623","v":0},{"$f":"Macro!AZ623","v":0},{"$f":"Macro!BA623","v":0},{"$f":"Macro!BB623","v":0},{"$f":"Macro!BC623","v":0},{"$f":"Macro!BD623","v":0},{"$f":"Macro!BE623","v":0},{"$f":"Macro!BF623","v":0},{"$f":"Macro!BG623","v":0},{"$f":"Macro!BH623","v":0},{"$f":"Macro!BI623","v":0},{"$f":"Macro!BJ623","v":0}]
[null,null,null,null,{"$f":"Macro!E626","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F626","v":"Spare 9"},{"$f":"Macro!G626","v":"£'000"},{"$f":"Macro!H626","v":"Nominal"},null,{"$f":"Macro!J626","v":0},null,{"$f":"Macro!L626","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y626","v":0},null,{"$f":"Macro!AA626","v":0},{"$f":"Macro!AB626","v":0},{"$f":"Macro!AC626","v":0},{"$f":"Macro!AD626","v":0},{"$f":"Macro!AE626","v":0},{"$f":"Macro!AF626","v":0},{"$f":"Macro!AG626","v":0},{"$f":"Macro!AH626","v":0},{"$f":"Macro!AI626","v":0},{"$f":"Macro!AJ626","v":0},{"$f":"Macro!AK626","v":0},{"$f":"Macro!AL626","v":0},{"$f":"Macro!AM626","v":0},{"$f":"Macro!AN626","v":0},{"$f":"Macro!AO626","v":0},{"$f":"Macro!AP626","v":0},{"$f":"Macro!AQ626","v":0},{"$f":"Macro!AR626","v":0},{"$f":"Macro!AS626","v":0},{"$f":"Macro!AT626","v":0},{"$f":"Macro!AU626","v":0},{"$f":"Macro!AV626","v":0},{"$f":"Macro!AW626","v":0},{"$f":"Macro!AX626","v":0},{"$f":"Macro!AY626","v":0},{"$f":"Macro!AZ626","v":0},{"$f":"Macro!BA626","v":0},{"$f":"Macro!BB626","v":0},{"$f":"Macro!BC626","v":0},{"$f":"Macro!BD626","v":0},{"$f":"Macro!BE626","v":0},{"$f":"Macro!BF626","v":0},{"$f":"Macro!BG626","v":0},{"$f":"Macro!BH626","v":0},{"$f":"Macro!BI626","v":0},{"$f":"Macro!BJ626","v":0}]
[null,null,null,null,{"$f":"Macro!E629","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F629","v":"Spare 10"},{"$f":"Macro!G629","v":"£'000"},{"$f":"Macro!H629","v":"Nominal"},null,{"$f":"Macro!J629","v":0},null,{"$f":"Macro!L629","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y629","v":0},null,{"$f":"Macro!AA629","v":0},{"$f":"Macro!AB629","v":0},{"$f":"Macro!AC629","v":0},{"$f":"Macro!AD629","v":0},{"$f":"Macro!AE629","v":0},{"$f":"Macro!AF629","v":0},{"$f":"Macro!AG629","v":0},{"$f":"Macro!AH629","v":0},{"$f":"Macro!AI629","v":0},{"$f":"Macro!AJ629","v":0},{"$f":"Macro!AK629","v":0},{"$f":"Macro!AL629","v":0},{"$f":"Macro!AM629","v":0},{"$f":"Macro!AN629","v":0},{"$f":"Macro!AO629","v":0},{"$f":"Macro!AP629","v":0},{"$f":"Macro!AQ629","v":0},{"$f":"Macro!AR629","v":0},{"$f":"Macro!AS629","v":0},{"$f":"Macro!AT629","v":0},{"$f":"Macro!AU629","v":0},{"$f":"Macro!AV629","v":0},{"$f":"Macro!AW629","v":0},{"$f":"Macro!AX629","v":0},{"$f":"Macro!AY629","v":0},{"$f":"Macro!AZ629","v":0},{"$f":"Macro!BA629","v":0},{"$f":"Macro!BB629","v":0},{"$f":"Macro!BC629","v":0},{"$f":"Macro!BD629","v":0},{"$f":"Macro!BE629","v":0},{"$f":"Macro!BF629","v":0},{"$f":"Macro!BG629","v":0},{"$f":"Macro!BH629","v":0},{"$f":"Macro!BI629","v":0},{"$f":"Macro!BJ629","v":0}]
[null,null,null,null,"Regulatory Return for Next Price Control Period",null,{"$f":"G243","v":"£'000"},{"$f":"H243","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA244:BJ244)","v":259261.76563216891},null,{"$f":"INDEX(AA234:AA243, $G$233, 1 )","v":0},{"$f":"INDEX(AB234:AB243, $G$233, 1 )","v":0},{"$f":"INDEX(AC234:AC243, $G$233, 1 )","v":0},{"$f":"INDEX(AD234:AD243, $G$233, 1 )","v":0},{"$f":"INDEX(AE234:AE243, $G$233, 1 )","v":0},{"$f":"INDEX(AF234:AF243, $G$233, 1 )","v":0},{"$f":"INDEX(AG234:AG243, $G$233, 1 )","v":0},{"$f":"INDEX(AH234:AH243, $G$233, 1 )","v":0},{"$f":"INDEX(AI234:AI243, $G$233, 1 )","v":57804.142527885037},{"$f":"INDEX(AJ234:AJ243, $G$233, 1 )","v":54545.132151302802},{"$f":"INDEX(AK234:AK243, $G$233, 1 )","v":51447.516596086207},{"$f":"INDEX(AL234:AL243, $G$233, 1 )","v":48968.444138593295},{"$f":"INDEX(AM234:AM243, $G$233, 1 )","v":46496.530218301566},{"$f":"INDEX(AN234:AN243, $G$233, 1 )","v":0},{"$f":"INDEX(AO234:AO243, $G$233, 1 )","v":0},{"$f":"INDEX(AP234:AP243, $G$233, 1 )","v":0},{"$f":"INDEX(AQ234:AQ243, $G$233, 1 )","v":0},{"$f":"INDEX(AR234:AR243, $G$233, 1 )","v":0},{"$f":"INDEX(AS234:AS243, $G$233, 1 )","v":0},{"$f":"INDEX(AT234:AT243, $G$233, 1 )","v":0},{"$f":"INDEX(AU234:AU243, $G$233, 1 )","v":0},{"$f":"INDEX(AV234:AV243, $G$233, 1 )","v":0},{"$f":"INDEX(AW234:AW243, $G$233, 1 )","v":0},{"$f":"INDEX(AX234:AX243, $G$233, 1 )","v":0},{"$f":"INDEX(AY234:AY243, $G$233, 1 )","v":0},{"$f":"INDEX(AZ234:AZ243, $G$233, 1 )","v":0},{"$f":"INDEX(BA234:BA243, $G$233, 1 )","v":0},{"$f":"INDEX(BB234:BB243, $G$233, 1 )","v":0},{"$f":"INDEX(BC234:BC243, $G$233, 1 )","v":0},{"$f":"INDEX(BD234:BD243, $G$233, 1 )","v":0},{"$f":"INDEX(BE234:BE243, $G$233, 1 )","v":0},{"$f":"INDEX(BF234:BF243, $G$233, 1 )","v":0},{"$f":"INDEX(BG234:BG243, $G$233, 1 )","v":0},{"$f":"INDEX(BH234:BH243, $G$233, 1 )","v":0},{"$f":"INDEX(BI234:BI243, $G$233, 1 )","v":0},{"$f":"INDEX(BJ234:BJ243, $G$233, 1 )","v":0}]
[]
[null,"Regulatory Depreciation"]
[]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$377","v":"Allowed Depreciation for year - RAB 1 (UKATS) - POS"},null,{"$f":"C_RAB_UKATS!G$377","v":"£'000 "},{"$f":"C_RAB_UKATS!H$377","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J$377","v":0},null,{"$f":"C_RAB_UKATS!L$377","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$377","v":3483595.7860395643},null,{"$f":"C_RAB_UKATS!AA$377","v":183929.18455124114},{"$f":"C_RAB_UKATS!AB$377","v":183348.07668184163},{"$f":"C_RAB_UKATS!AC$377","v":180623.69460871359},{"$f":"C_RAB_UKATS!AD$377","v":176582.08466041822},{"$f":"C_RAB_UKATS!AE$377","v":172666.52075558758},{"$f":"C_RAB_UKATS!AF$377","v":190748.40168298138},{"$f":"C_RAB_UKATS!AG$377","v":163900},{"$f":"C_RAB_UKATS!AH$377","v":160700},{"$f":"C_RAB_UKATS!AI$377","v":159391.86886129147},{"$f":"C_RAB_UKATS!AJ$377","v":170099.14635922553},{"$f":"C_RAB_UKATS!AK$377","v":168638.28816013617},{"$f":"C_RAB_UKATS!AL$377","v":171537.31933770041},{"$f":"C_RAB_UKATS!AM$377","v":173095.79425865001},{"$f":"C_RAB_UKATS!AN$377","v":165826.76450645673},{"$f":"C_RAB_UKATS!AO$377","v":160034.39360731142},{"$f":"C_RAB_UKATS!AP$377","v":144981.19043474374},{"$f":"C_RAB_UKATS!AQ$377","v":131967.13820237407},{"$f":"C_RAB_UKATS!AR$377","v":114498.04513840142},{"$f":"C_RAB_UKATS!AS$377","v":98387.642197274719},{"$f":"C_RAB_UKATS!AT$377","v":80887.081680493488},{"$f":"C_RAB_UKATS!AU$377","v":74802.490942223973},{"$f":"C_RAB_UKATS!AV$377","v":67031.495564260986},{"$f":"C_RAB_UKATS!AW$377","v":60710.272786020178},{"$f":"C_RAB_UKATS!AX$377","v":50980.252893490186},{"$f":"C_RAB_UKATS!AY$377","v":39083.22848889848},{"$f":"C_RAB_UKATS!AZ$377","v":26214.603466999582},{"$f":"C_RAB_UKATS!BA$377","v":13254.998456251777},{"$f":"C_RAB_UKATS!BB$377","v":-28.120775467809082},{"$f":"C_RAB_UKATS!BC$377","v":-29.83000989268303},{"$f":"C_RAB_UKATS!BD$377","v":-31.643134849373894},{"$f":"C_RAB_UKATS!BE$377","v":-33.566465002791219},{"$f":"C_RAB_UKATS!BF$377","v":-35.606698835210416},{"$f":"C_RAB_UKATS!BG$377","v":-37.77094197544924},{"$f":"C_RAB_UKATS!BH$377","v":-40.066731946011998},{"$f":"C_RAB_UKATS!BI$377","v":-42.502064414412445},{"$f":"C_RAB_UKATS!BJ$377","v":-45.085421040102226}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$496","v":"Pension Passthrough Adjustment Depreciation NEG"},null,{"$f":"C_RAB_UKATS!G$496","v":"£'000 "},{"$f":"C_RAB_UKATS!H$496","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J$496","v":0},null,{"$f":"C_RAB_UKATS!L$496","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$496","v":-62571.845042669389},null,{"$f":"C_RAB_UKATS!AA$496","v":0},{"$f":"C_RAB_UKATS!AB$496","v":-1123.2704830977086},{"$f":"C_RAB_UKATS!AC$496","v":-1163.5169164875429},{"$f":"C_RAB_UKATS!AD$496","v":-1202.4111266511934},{"$f":"C_RAB_UKATS!AE$496","v":-1233.2275822794841},{"$f":"C_RAB_UKATS!AF$496","v":-1251.7672744068966},{"$f":"C_RAB_UKATS!AG$496","v":-5993.2971405810813},{"$f":"C_RAB_UKATS!AH$496","v":-6687.6026016757205},{"$f":"C_RAB_UKATS!AI$496","v":-7281.7709995872365},{"$f":"C_RAB_UKATS!AJ$496","v":-6433.514869265},{"$f":"C_RAB_UKATS!AK$496","v":-3962.9428006268126},{"$f":"C_RAB_UKATS!AL$496","v":-4031.446365131033},{"$f":"C_RAB_UKATS!AM$496","v":-4144.4082319824156},{"$f":"C_RAB_UKATS!AN$496","v":-4786.4661246444557},{"$f":"C_RAB_UKATS!AO$496","v":-4988.9797131951555},{"$f":"C_RAB_UKATS!AP$496","v":-3208.9472170343852},{"$f":"C_RAB_UKATS!AQ$496","v":-3101.4431493575112},{"$f":"C_RAB_UKATS!AR$496","v":-2651.4282209094154},{"$f":"C_RAB_UKATS!AS$496","v":-1250.9305876295205},{"$f":"C_RAB_UKATS!AT$496","v":759.56206399046562},{"$f":"C_RAB_UKATS!AU$496","v":763.11376266255593},{"$f":"C_RAB_UKATS!AV$496","v":402.8505352201575},{"$f":"C_RAB_UKATS!AW$496","v":0},{"$f":"C_RAB_UKATS!AX$496","v":0},{"$f":"C_RAB_UKATS!AY$496","v":0},{"$f":"C_RAB_UKATS!AZ$496","v":0},{"$f":"C_RAB_UKATS!BA$496","v":0},{"$f":"C_RAB_UKATS!BB$496","v":0},{"$f":"C_RAB_UKATS!BC$496","v":0},{"$f":"C_RAB_UKATS!BD$496","v":0},{"$f":"C_RAB_UKATS!BE$496","v":0},{"$f":"C_RAB_UKATS!BF$496","v":0},{"$f":"C_RAB_UKATS!BG$496","v":0},{"$f":"C_RAB_UKATS!BH$496","v":0},{"$f":"C_RAB_UKATS!BI$496","v":0},{"$f":"C_RAB_UKATS!BJ$496","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$460","v":"Backlog adjustment to Depreciation for year (UKATS) - POS"},null,{"$f":"C_RAB_UKATS!G$460","v":"£'000 "},{"$f":"C_RAB_UKATS!H$460","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J$460","v":0},null,{"$f":"C_RAB_UKATS!L$460","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$460","v":-16357.612305743689},null,{"$f":"C_RAB_UKATS!AA$460","v":-3899.5895190029878},{"$f":"C_RAB_UKATS!AB$460","v":-3676.4327362241224},{"$f":"C_RAB_UKATS!AC$460","v":-3824.5134642084668},{"$f":"C_RAB_UKATS!AD$460","v":-3926.8002653208368},{"$f":"C_RAB_UKATS!AE$460","v":-4018.1133871665461},{"$f":"C_RAB_UKATS!AF$460","v":9477.2917908889594},{"$f":"C_RAB_UKATS!AG$460","v":11100},{"$f":"C_RAB_UKATS!AH$460","v":12600},{"$f":"C_RAB_UKATS!AI$460","v":1674.3857814600321},{"$f":"C_RAB_UKATS!AJ$460","v":1693.3461410704338},{"$f":"C_RAB_UKATS!AK$460","v":-10898.6450014687},{"$f":"C_RAB_UKATS!AL$460","v":-11163.419448799521},{"$f":"C_RAB_UKATS!AM$460","v":-11495.122196971935},{"$f":"C_RAB_UKATS!AN$460","v":0},{"$f":"C_RAB_UKATS!AO$460","v":0},{"$f":"C_RAB_UKATS!AP$460","v":0},{"$f":"C_RAB_UKATS!AQ$460","v":0},{"$f":"C_RAB_UKATS!AR$460","v":0},{"$f":"C_RAB_UKATS!AS$460","v":0},{"$f":"C_RAB_UKATS!AT$460","v":0},{"$f":"C_RAB_UKATS!AU$460","v":0},{"$f":"C_RAB_UKATS!AV$460","v":0},{"$f":"C_RAB_UKATS!AW$460","v":0},{"$f":"C_RAB_UKATS!AX$460","v":0},{"$f":"C_RAB_UKATS!AY$460","v":0},{"$f":"C_RAB_UKATS!AZ$460","v":0},{"$f":"C_RAB_UKATS!BA$460","v":0},{"$f":"C_RAB_UKATS!BB$460","v":0},{"$f":"C_RAB_UKATS!BC$460","v":0},{"$f":"C_RAB_UKATS!BD$460","v":0},{"$f":"C_RAB_UKATS!BE$460","v":0},{"$f":"C_RAB_UKATS!BF$460","v":0},{"$f":"C_RAB_UKATS!BG$460","v":0},{"$f":"C_RAB_UKATS!BH$460","v":0},{"$f":"C_RAB_UKATS!BI$460","v":0},{"$f":"C_RAB_UKATS!BJ$460","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1115","v":"Allowed Depreciation for year RAB2  - UKATS POS"},null,{"$f":"C_RAB_UKATS!G1115","v":"£'000 "},{"$f":"C_RAB_UKATS!H1115","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J1115","v":0},null,{"$f":"C_RAB_UKATS!L1115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1115","v":0},null,{"$f":"C_RAB_UKATS!AA1115","v":0},{"$f":"C_RAB_UKATS!AB1115","v":0},{"$f":"C_RAB_UKATS!AC1115","v":0},{"$f":"C_RAB_UKATS!AD1115","v":0},{"$f":"C_RAB_UKATS!AE1115","v":0},{"$f":"C_RAB_UKATS!AF1115","v":0},{"$f":"C_RAB_UKATS!AG1115","v":0},{"$f":"C_RAB_UKATS!AH1115","v":0},{"$f":"C_RAB_UKATS!AI1115","v":0},{"$f":"C_RAB_UKATS!AJ1115","v":0},{"$f":"C_RAB_UKATS!AK1115","v":0},{"$f":"C_RAB_UKATS!AL1115","v":0},{"$f":"C_RAB_UKATS!AM1115","v":0},{"$f":"C_RAB_UKATS!AN1115","v":0},{"$f":"C_RAB_UKATS!AO1115","v":0},{"$f":"C_RAB_UKATS!AP1115","v":0},{"$f":"C_RAB_UKATS!AQ1115","v":0},{"$f":"C_RAB_UKATS!AR1115","v":0},{"$f":"C_RAB_UKATS!AS1115","v":0},{"$f":"C_RAB_UKATS!AT1115","v":0},{"$f":"C_RAB_UKATS!AU1115","v":0},{"$f":"C_RAB_UKATS!AV1115","v":0},{"$f":"C_RAB_UKATS!AW1115","v":0},{"$f":"C_RAB_UKATS!AX1115","v":0},{"$f":"C_RAB_UKATS!AY1115","v":0},{"$f":"C_RAB_UKATS!AZ1115","v":0},{"$f":"C_RAB_UKATS!BA1115","v":0},{"$f":"C_RAB_UKATS!BB1115","v":0},{"$f":"C_RAB_UKATS!BC1115","v":0},{"$f":"C_RAB_UKATS!BD1115","v":0},{"$f":"C_RAB_UKATS!BE1115","v":0},{"$f":"C_RAB_UKATS!BF1115","v":0},{"$f":"C_RAB_UKATS!BG1115","v":0},{"$f":"C_RAB_UKATS!BH1115","v":0},{"$f":"C_RAB_UKATS!BI1115","v":0},{"$f":"C_RAB_UKATS!BJ1115","v":0}]
[null,null,null,null,"Regulatory Depreciation",null,{"$f":"G251","v":"£'000 "},{"$f":"H251","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA248:AA251)","v":180029.59503223814},178548.37346251981,175635.66422801759,171452.87326844619,167415.17978614155,198973.92619946346,169006.70285941893,166612.39739832428,153784.48364316428,165358.97763103098,153776.70035804069,156342.45352376986,157456.26382969567,161040.29838181229,155045.41389411627,141772.24321770936,128865.69505301656,111846.61691749201,97136.711609645194,81646.643744483954,75565.604704886529,67434.346099481147,60710.272786020178,50980.252893490186,39083.22848889848,26214.603466999582,13254.998456251777,-28.120775467809082,-29.83000989268303,-31.643134849373894,-33.566465002791219,-35.606698835210416,-37.77094197544924,-40.066731946011998,-42.502064414412445,-45.085421040102226]
[null,null,null,null,{"$f":"C_Index!E$262","v":"RAB Within Year RPI Growth (UKATS) - growth rate"},null,{"$f":"C_Index!G$262","v":"%"},{"$f":"C_Index!H$262","v":"Nominal Year"},null,{"$f":"C_Index!J$262","v":0},null,{"$f":"C_Index!L$262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$262","v":0},null,{"$f":"C_Index!AA$262","v":7.9613215149072492E-3},{"$f":"C_Index!AB$262","v":1.5396312488120234E-2},{"$f":"C_Index!AC$262","v":2.0644095788604488E-2},{"$f":"C_Index!AD$262","v":1.4264575318141626E-2},{"$f":"C_Index!AE$262","v":1.0734072022160479E-2},{"$f":"C_Index!AF$262","v":7.7038974329814991E-3},{"$f":"C_Index!AG$262","v":4.1639344262295097E-2},{"$f":"C_Index!AH$262","v":5.896180215475022E-2},{"$f":"C_Index!AI$262","v":1.8784626003040206E-2},{"$f":"C_Index!AJ$262","v":1.3874068238776127E-2},{"$f":"C_Index!AK$262","v":1.455948765302395E-2},{"$f":"C_Index!AL$262","v":2.1548923742415571E-2},{"$f":"C_Index!AM$262","v":2.3231446130044908E-2},{"$f":"C_Index!AN$262","v":2.3231446130044908E-2},{"$f":"C_Index!AO$262","v":2.3231446130044908E-2},{"$f":"C_Index!AP$262","v":2.3231446130044908E-2},{"$f":"C_Index!AQ$262","v":2.3231446130044908E-2},{"$f":"C_Index!AR$262","v":2.3231446130044908E-2},{"$f":"C_Index!AS$262","v":2.3231446130044908E-2},{"$f":"C_Index!AT$262","v":2.3231446130044908E-2},{"$f":"C_Index!AU$262","v":2.3231446130044908E-2},{"$f":"C_Index!AV$262","v":2.3231446130044908E-2},{"$f":"C_Index!AW$262","v":2.3231446130044908E-2},{"$f":"C_Index!AX$262","v":2.3231446130044908E-2},{"$f":"C_Index!AY$262","v":2.3231446130044908E-2},{"$f":"C_Index!AZ$262","v":2.3231446130044908E-2},{"$f":"C_Index!BA$262","v":2.3231446130044908E-2},{"$f":"C_Index!BB$262","v":2.3231446130044908E-2},{"$f":"C_Index!BC$262","v":2.3231446130044908E-2},{"$f":"C_Index!BD$262","v":2.3231446130044908E-2},{"$f":"C_Index!BE$262","v":2.3231446130044908E-2},{"$f":"C_Index!BF$262","v":2.3231446130044908E-2},{"$f":"C_Index!BG$262","v":2.3231446130044908E-2},{"$f":"C_Index!BH$262","v":2.3231446130044908E-2},{"$f":"C_Index!BI$262","v":2.3231446130044908E-2},{"$f":"C_Index!BJ$262","v":2.3231446130044908E-2}]
[null,null,null,null,"Regulatory Depreciation - Calculated",null,{"$f":"G252","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA252 / (1+AA253)","v":178607.64216791981},175841.06940964371,172083.1629289072,169041.56710261427,165637.21795901915,197452.77030914376,162250.69050085859,157335.60649619781,150948.96381240187,163096.17023569785,151569.9199795289,153044.50906865401,153881.37691155769,157384.03954538482,151525.26291144808,138553.44629399828,125939.9283909798,109307.25139508385,94931.319768391739,79792.938394611541,73849.963261667304,65903.316746689146,59331.906789643726,49822.797262830587,38195.882893078422,25619.427125842951,12954.056979370011,-27.482321398706453,-29.15274936623856,-30.924709135016453,-32.804372001801418,-34.798284366531362,-36.913390531831681,-39.157056888300346,-41.537097569820737,-44.061801668253473]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E254","v":"Regulatory Depreciation - Calculated"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,178607.64216791981,175841.06940964371,172083.1629289072,169041.56710261427,165637.21795901915,197452.77030914376,162250.69050085859,157335.60649619781,150948.96381240187,163096.17023569785,{"$f":"AK254","v":151569.9199795289},153044.50906865401,153881.37691155769,157384.03954538482,151525.26291144808,138553.44629399828,125939.9283909798,109307.25139508385,94931.319768391739,79792.938394611541,73849.963261667304,65903.316746689146,59331.906789643726,49822.797262830587,38195.882893078422,25619.427125842951,12954.056979370011,-27.482321398706453,-29.15274936623856,-30.924709135016453,-32.804372001801418,-34.798284366531362,-36.913390531831681,-39.157056888300346,-41.537097569820737,-44.061801668253473]
[null,null,null,null,{"$f":"I_Actuals!E$370","v":"Allowed Depreciation for year - RAB 1 POS - previous Price Determination"},null,{"$f":"I_Actuals!G$370","v":"£'000 "},{"$f":"I_Actuals!H$370","v":"Nominal"},{"$f":"I_Actuals!I$370","v":"Input in RAB actuals inputs"},{"$f":"I_Actuals!J$370","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L$370","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$370","v":1409454.5924277676},null,{"$f":"I_Actuals!AA$370","v":186434.65072376988},{"$f":"I_Actuals!AB$370","v":187650.82188655561},{"$f":"I_Actuals!AC$370","v":185806.63551788454},{"$f":"I_Actuals!AD$370","v":176675.85234265152},{"$f":"I_Actuals!AE$370","v":172369.18565583861},{"$f":"I_Actuals!AF$370","v":193716.46208213558},{"$f":"I_Actuals!AG$370","v":161384.76289127546},{"$f":"I_Actuals!AH$370","v":145416.22132765668},{"$f":"I_Actuals!AI$370","v":0},{"$f":"I_Actuals!AJ$370","v":0},{"$f":"I_Actuals!AK$370","v":0},{"$f":"I_Actuals!AL$370","v":0},{"$f":"I_Actuals!AM$370","v":0},{"$f":"I_Actuals!AN$370","v":0},{"$f":"I_Actuals!AO$370","v":0},{"$f":"I_Actuals!AP$370","v":0},{"$f":"I_Actuals!AQ$370","v":0},{"$f":"I_Actuals!AR$370","v":0},{"$f":"I_Actuals!AS$370","v":0},{"$f":"I_Actuals!AT$370","v":0},{"$f":"I_Actuals!AU$370","v":0},{"$f":"I_Actuals!AV$370","v":0},{"$f":"I_Actuals!AW$370","v":0},{"$f":"I_Actuals!AX$370","v":0},{"$f":"I_Actuals!AY$370","v":0},{"$f":"I_Actuals!AZ$370","v":0},{"$f":"I_Actuals!BA$370","v":0},{"$f":"I_Actuals!BB$370","v":0},{"$f":"I_Actuals!BC$370","v":0},{"$f":"I_Actuals!BD$370","v":0},{"$f":"I_Actuals!BE$370","v":0},{"$f":"I_Actuals!BF$370","v":0},{"$f":"I_Actuals!BG$370","v":0},{"$f":"I_Actuals!BH$370","v":0},{"$f":"I_Actuals!BI$370","v":0},{"$f":"I_Actuals!BJ$370","v":0}]
[null,null,null,null,"Regulatory Depreciation",null,{"$f":"G258","v":"£'000 "},{"$f":"H258","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA256=1,AA257,AA258)","v":186434.65072376988},187650.82188655561,185806.63551788454,176675.85234265152,172369.18565583861,193716.46208213558,161384.76289127546,145416.22132765668,150948.96381240187,163096.17023569785,151569.9199795289,153044.50906865401,153881.37691155769,157384.03954538482,151525.26291144808,138553.44629399828,125939.9283909798,109307.25139508385,94931.319768391739,79792.938394611541,73849.963261667304,65903.316746689146,59331.906789643726,49822.797262830587,38195.882893078422,25619.427125842951,12954.056979370011,-27.482321398706453,-29.15274936623856,-30.924709135016453,-32.804372001801418,-34.798284366531362,-36.913390531831681,-39.157056888300346,-41.537097569820737,-44.061801668253473]
[]
[null,"Adjustments"]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E719","v":"Adjustments"},null,{"$f":"'I_Series UKATS'!G719","v":"£'000 "},{"$f":"'I_Series UKATS'!H719","v":"Nominal"},{"$f":"'I_Series UKATS'!I719","v":"Increase / (Decrease)"},{"$f":"'I_Series UKATS'!J719","v":0},null,{"$f":"'I_Series UKATS'!L719","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y719","v":0},null,{"$f":"'I_Series UKATS'!AA719","v":0},{"$f":"'I_Series UKATS'!AB719","v":0},{"$f":"'I_Series UKATS'!AC719","v":0},{"$f":"'I_Series UKATS'!AD719","v":0},{"$f":"'I_Series UKATS'!AE719","v":0},{"$f":"'I_Series UKATS'!AF719","v":0},{"$f":"'I_Series UKATS'!AG719","v":0},{"$f":"'I_Series UKATS'!AH719","v":0},{"$f":"'I_Series UKATS'!AI719","v":0},{"$f":"'I_Series UKATS'!AJ719","v":0},{"$f":"'I_Series UKATS'!AK719","v":0},{"$f":"'I_Series UKATS'!AL719","v":0},{"$f":"'I_Series UKATS'!AM719","v":0},{"$f":"'I_Series UKATS'!AN719","v":0},{"$f":"'I_Series UKATS'!AO719","v":0},{"$f":"'I_Series UKATS'!AP719","v":0},{"$f":"'I_Series UKATS'!AQ719","v":0},{"$f":"'I_Series UKATS'!AR719","v":0},{"$f":"'I_Series UKATS'!AS719","v":0},{"$f":"'I_Series UKATS'!AT719","v":0},{"$f":"'I_Series UKATS'!AU719","v":0},{"$f":"'I_Series UKATS'!AV719","v":0},{"$f":"'I_Series UKATS'!AW719","v":0},{"$f":"'I_Series UKATS'!AX719","v":0},{"$f":"'I_Series UKATS'!AY719","v":0},{"$f":"'I_Series UKATS'!AZ719","v":0},{"$f":"'I_Series UKATS'!BA719","v":0},{"$f":"'I_Series UKATS'!BB719","v":0},{"$f":"'I_Series UKATS'!BC719","v":0},{"$f":"'I_Series UKATS'!BD719","v":0},{"$f":"'I_Series UKATS'!BE719","v":0},{"$f":"'I_Series UKATS'!BF719","v":0},{"$f":"'I_Series UKATS'!BG719","v":0},{"$f":"'I_Series UKATS'!BH719","v":0},{"$f":"'I_Series UKATS'!BI719","v":0},{"$f":"'I_Series UKATS'!BJ719","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$372","v":"Adjustments - previous Price Determination"},null,{"$f":"I_Actuals!G$372","v":"£'000 "},{"$f":"I_Actuals!H$372","v":"Nominal"},null,{"$f":"I_Actuals!J$372","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 189:198"},null,{"$f":"I_Actuals!L$372","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$372","v":0},null,{"$f":"I_Actuals!AA$372","v":0},{"$f":"I_Actuals!AB$372","v":0},{"$f":"I_Actuals!AC$372","v":0},{"$f":"I_Actuals!AD$372","v":0},{"$f":"I_Actuals!AE$372","v":0},{"$f":"I_Actuals!AF$372","v":0},{"$f":"I_Actuals!AG$372","v":0},{"$f":"I_Actuals!AH$372","v":0},{"$f":"I_Actuals!AI$372","v":0},{"$f":"I_Actuals!AJ$372","v":0},{"$f":"I_Actuals!AK$372","v":0},{"$f":"I_Actuals!AL$372","v":0},{"$f":"I_Actuals!AM$372","v":0},{"$f":"I_Actuals!AN$372","v":0},{"$f":"I_Actuals!AO$372","v":0},{"$f":"I_Actuals!AP$372","v":0},{"$f":"I_Actuals!AQ$372","v":0},{"$f":"I_Actuals!AR$372","v":0},{"$f":"I_Actuals!AS$372","v":0},{"$f":"I_Actuals!AT$372","v":0},{"$f":"I_Actuals!AU$372","v":0},{"$f":"I_Actuals!AV$372","v":0},{"$f":"I_Actuals!AW$372","v":0},{"$f":"I_Actuals!AX$372","v":0},{"$f":"I_Actuals!AY$372","v":0},{"$f":"I_Actuals!AZ$372","v":0},{"$f":"I_Actuals!BA$372","v":0},{"$f":"I_Actuals!BB$372","v":0},{"$f":"I_Actuals!BC$372","v":0},{"$f":"I_Actuals!BD$372","v":0},{"$f":"I_Actuals!BE$372","v":0},{"$f":"I_Actuals!BF$372","v":0},{"$f":"I_Actuals!BG$372","v":0},{"$f":"I_Actuals!BH$372","v":0},{"$f":"I_Actuals!BI$372","v":0},{"$f":"I_Actuals!BJ$372","v":0}]
[null,null,null,null,{"$f":"E264","v":"Adjustments"},null,{"$f":"G264","v":"£'000 "},{"$f":"H264","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA266:BJ266)","v":0},null,{"$f":"IF(AA263,AA264,AA265)","v":0},{"$f":"IF(AB263,AB264,AB265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Charge Grossed Up"]
[]
[null,null,null,null,{"$f":"I_Global!E$333","v":"Label 1"},{"$f":"I_Global!F$333","v":"No REG Tax in DC"}]
[null,null,null,null,{"$f":"Scenario!E$33","v":"Tax Mode"},{"$f":"Scenario!F$33","v":"REG Tax Calculated"},null,null,"Live Tax Mode"]
[null,null,null,null,"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital ",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Y604","v":0},null,{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AA604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AB604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AC604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AD604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AE604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AF604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AG604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AH604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AI604)","v":17001.564550281852},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AJ604)","v":10005.249617244999},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AK604)","v":4529.1029665291326},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AL604)","v":32199.598002568844},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AM604)","v":36717.095853336694},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AN604)","v":52505.771372927869},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AO604)","v":47263.310934550769},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AP604)","v":42711.317457722784},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AQ604)","v":27225.709288125665},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AR604)","v":29494.014595951256},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AS604)","v":23998.912026864269},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AT604)","v":203041.01076956783},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AU604)","v":11818.574426383639},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AV604)","v":9729.8000686513042},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AW604)","v":7314.9106285558109},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AX604)","v":3675.085110225014},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AY604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!AZ604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!BA604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!BB604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!BC604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!BD604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!BE604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!BF604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!BG604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!BH604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!BI604)","v":0},{"$f":"IF($F$270 = $F$271, 0, C_Reg_Tax_UKATS!BJ604)","v":0}]
[]
["End of spreadsheet"]

{"sheet":"C_RAB_UKATS","index":31,"n_rows":1207,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_RAB_UKATS"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["RAB 1 Summary"]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$50","v":1},{"$f":"C_Time!AB$50","v":1},{"$f":"C_Time!AC$50","v":1},{"$f":"C_Time!AD$50","v":1},{"$f":"C_Time!AE$50","v":1},{"$f":"C_Time!AF$50","v":1},{"$f":"C_Time!AG$50","v":1},{"$f":"C_Time!AH$50","v":1},{"$f":"C_Time!AI$50","v":0},{"$f":"C_Time!AJ$50","v":0},{"$f":"C_Time!AK$50","v":0},{"$f":"C_Time!AL$50","v":0},{"$f":"C_Time!AM$50","v":0},{"$f":"C_Time!AN$50","v":0},{"$f":"C_Time!AO$50","v":0},{"$f":"C_Time!AP$50","v":0},{"$f":"C_Time!AQ$50","v":0},{"$f":"C_Time!AR$50","v":0},{"$f":"C_Time!AS$50","v":0},{"$f":"C_Time!AT$50","v":0},{"$f":"C_Time!AU$50","v":0},{"$f":"C_Time!AV$50","v":0},{"$f":"C_Time!AW$50","v":0},{"$f":"C_Time!AX$50","v":0},{"$f":"C_Time!AY$50","v":0},{"$f":"C_Time!AZ$50","v":0},{"$f":"C_Time!BA$50","v":0},{"$f":"C_Time!BB$50","v":0},{"$f":"C_Time!BC$50","v":0},{"$f":"C_Time!BD$50","v":0},{"$f":"C_Time!BE$50","v":0},{"$f":"C_Time!BF$50","v":0},{"$f":"C_Time!BG$50","v":0},{"$f":"C_Time!BH$50","v":0},{"$f":"C_Time!BI$50","v":0},{"$f":"C_Time!BJ$50","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E270","v":"RAB 1 b/f - UKATS - Actual"},null,{"$f":"I_Actuals!G270","v":"£'000 "},{"$f":"I_Actuals!H270","v":"Nominal Year BEG"},{"$f":"I_Actuals!I270","v":0},{"$f":"I_Actuals!J270","v":" I_Actuals, row 265:278"},null,{"$f":"I_Actuals!L270","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y270","v":8920995.59654928},null,{"$f":"I_Actuals!AA270","v":1158830.7827350528},{"$f":"I_Actuals!AB270","v":1120139.3716523419},{"$f":"I_Actuals!AC270","v":1021884.2271144445},{"$f":"I_Actuals!AD270","v":983680.57668652933},{"$f":"I_Actuals!AE270","v":976056.06392822182},{"$f":"I_Actuals!AF270","v":970604.57443269016},{"$f":"I_Actuals!AG270","v":1208500},{"$f":"I_Actuals!AH270","v":1481300},{"$f":"I_Actuals!AI270","v":0},{"$f":"I_Actuals!AJ270","v":0},{"$f":"I_Actuals!AK270","v":0},{"$f":"I_Actuals!AL270","v":0},{"$f":"I_Actuals!AM270","v":0},{"$f":"I_Actuals!AN270","v":0},{"$f":"I_Actuals!AO270","v":0},{"$f":"I_Actuals!AP270","v":0},{"$f":"I_Actuals!AQ270","v":0},{"$f":"I_Actuals!AR270","v":0},{"$f":"I_Actuals!AS270","v":0},{"$f":"I_Actuals!AT270","v":0},{"$f":"I_Actuals!AU270","v":0},{"$f":"I_Actuals!AV270","v":0},{"$f":"I_Actuals!AW270","v":0},{"$f":"I_Actuals!AX270","v":0},{"$f":"I_Actuals!AY270","v":0},{"$f":"I_Actuals!AZ270","v":0},{"$f":"I_Actuals!BA270","v":0},{"$f":"I_Actuals!BB270","v":0},{"$f":"I_Actuals!BC270","v":0},{"$f":"I_Actuals!BD270","v":0},{"$f":"I_Actuals!BE270","v":0},{"$f":"I_Actuals!BF270","v":0},{"$f":"I_Actuals!BG270","v":0},{"$f":"I_Actuals!BH270","v":0},{"$f":"I_Actuals!BI270","v":0},{"$f":"I_Actuals!BJ270","v":0}]
[]
[null,null,null,null,"UKATS RAB 1 b/f",null,"£'000 ","Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA18 = 1, AA19, Z36)","v":1158830.7827350528},1120139.3716523419,1021884.2271144445,983680.57668652933,976056.06392822182,970604.57443269016,1208500,1481300,1913917.5,1868124.8031296807,1720768.9462995611,1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159]
[null,null,null,null,{"$f":"E48","v":"RAB 1 Indexation of prior year closing balance"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,597371.93091604055,null,13950.972545556271,27939.009685846504,42084.337373491959,26528.602426577945,21530.641171722611,11637.94057101388,91200,199100,90978.548966089278,21154.215746841073,{"$f":"AK48","v":17909.541971407205},39765.804280279939,46137.195601422776,41100.808860999867,30592.012826893715,23907.294181654575,17955.134697664565,11334.991483049984,4927.337913959087,2044.971762461752,-419.21767779143551,-2773.1219633518444,-4973.7603430591826,-7058.8952662005668,-8931.6449470197422,-10523.55929366847,-11799.547658460062,-12748.211471376215,-13351.31730347516,-13971.333488723873,-14608.734540115598,-15264.008308025528,-15937.656356445552,-16630.194349914258,-17342.152451451206,-18074.075731813635]
[null,null,null,null,{"$f":"E60","v":"RAB 1 Adjustments"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,2480.055228576121,null,33521.485211427222,-10989.485544362353,-11433.147930760782,-3770.537216105844,-1236.9375189824307,-3611.3217726396911,0,0,0,0,{"$f":"AK60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5a",null,{"$f":"E74","v":"Estimated spectrum cost variance"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-1063.9425621755158,null,-718.32589394094225,0,0,0,0,0,0,0,-345.61666823457352,0,{"$f":"AK74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5b",null,{"$f":"E84","v":"Prior Period Spectrum Cost variance adjustment"},null,{"$f":"G84","v":"£'000"},{"$f":"H84","v":"Nominal Y/E"},null,{"$f":"J84","v":0},null,{"$f":"L84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y84","v":-660.61579330887957},null,{"$f":"AA84","v":-43.725125983447434},{"$f":"AB84","v":0},0,0,266.14476435155291,-515.21649951608447,0,0,-367.81893216090049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E114","v":"Temporary Unit Rate Adjustment"},null,{"$f":"G114","v":"£'000"},{"$f":"H114","v":"Nominal Y/E"},null,{"$f":"J114","v":0},null,{"$f":"L114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y114","v":684.56229972190761},null,{"$f":"AA114","v":684.56229972190761},0,0,0,0,0,0,0,0,0,{"$f":"AK114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5c",null,{"$f":"E190","v":"Net capex for year"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1697260.7999574717,null,131047.10769002874,147040.39049607379,179946.85241503164,152048.56582410153,149971.62153382943,75980.478938865548,96900,102900,117383.86236618595,134615.03547197749,{"$f":"AK190","v":138645.79931538118},135475.5189062694,135305.56699972719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5d",null,{"$f":"E222","v":"UKATS Real movements in Working Capital"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-943004.93417732324,null,-39341.629375822376,-86070.288495823217,-81042.788985895371,-30869.700362839802,-36995.54183761726,-25083.028371627792,266500,-565600,-214.58529289980652,-38025.346335290233,{"$f":"AK222","v":11570.721797568665},-2280.8690739333979,-6133.022910620959,-147883.64654598659,-3793.3062878589262,16961.526028017746,-10876.895320881915,-10993.691208400822,-9064.0124415583559,-8756.8417648133473,-8440.0089236392523,-8385.8647839362966,-8382.8165517894668,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767]
[null,null,"5e",null,{"$f":"E257","v":"UKATS RP3 TRS real movements in Working Capital"},null,{"$f":"G257","v":"£'000 "},{"$f":"H257","v":"Nominal Y/E"},null,{"$f":"J257","v":0},null,{"$f":"L257","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y257","v":249036.47201848042},null,{"$f":"AA257","v":0},0,0,0,0,382962.2976226678,0,889800,-92149.110734223854,-93295.036750998115,-94302.696857689065,-96670.754685418331,-99608.296417189937,-102419.00254522078,-105316.17877770733,-108294.53441980961,-111356.34413348023,-114503.94631711674,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499]
[null,null,"5f",null,{"$f":"E371","v":"Allowed Depreciation for year - RAB 1 (UKATS)"},null,{"$f":"G371","v":"£'000 "},{"$f":"H371","v":"Nominal Y/E"},null,{"$f":"J371","v":0},null,{"$f":"L371","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y371","v":-3483595.7860395643},null,{"$f":"AA371","v":-183929.18455124114},-183348.07668184163,-180623.69460871359,-176582.08466041822,-172666.52075558758,-190748.40168298138,-163900,-160700,-159391.86886129147,-170099.14635922553,{"$f":"AK371","v":-168638.28816013617},-171537.31933770041,-173095.79425865001,-165826.76450645673,-160034.39360731142,-144981.19043474374,-131967.13820237407,-114498.04513840142,-98387.642197274719,-80887.081680493488,-74802.490942223973,-67031.495564260986,-60710.272786020178,-50980.252893490186,-39083.22848889848,-26214.603466999582,-13254.998456251777,28.120775467809082,29.83000989268303,31.643134849373894,33.566465002791219,35.606698835210416,37.77094197544924,40.066731946011998,42.502064414412445,45.085421040102226]
[null,null,"5g",null,{"$f":"E459","v":"Backlog adjustment to Depreciation for year (UKATS)"},null,{"$f":"G459","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,16357.612305743689,null,3899.5895190029878,3676.4327362241224,3824.5134642084668,3926.8002653208368,4018.1133871665461,-9477.2917908889594,-11100,-12600,-1674.3857814600321,-1693.3461410704338,10898.6450014687,11163.419448799521,11495.122196971935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5h",null,{"$f":"E475","v":"Pension Contribution Variance for Calendar Year- calculated"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,23030.735372327683,null,1109.3262682724016,1651.580468193788,4560.6311457186221,12534.0495233485,16712.137357744054,-154.48939094968227,-300,-13082.5,0,0,{"$f":"AK475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5i",null,{"$f":"E857","v":"RPI-CPI wedge variance adjustment"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L857","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y857","v":3569.5735921291753},null,{"$f":"AA857","v":0},0,0,0,0,-130.42640787082465,400,3300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5j",null,{"$f":"E1001","v":"Capitalised financing costs"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L1001","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1001","v":7840.54315295379},null,{"$f":"AA1001","v":1128.410330267368},1845.2927977915822,4479.6466990038489,8559.7914417076045,12948.852401841716,-2935.773824315298,-6900,-10500,-11.721932323447424,-12.232462353901772,-12.753666960536199,-13.47982554263392,-14.322706223263786,-15.193267654325229,-16.116743471358003,-17.096349911772606,-18.13549870203023,-19.237808939840487,-20.407119698581848,-21.647503397842783,-22.963279986649969,-24.359031988780131,-25.839620462554713,-27.410201930701323,-29.076246339244449,-30.84355610797191,-32.718286338824974,-34.706966252593041,-36.816521928571532,-39.054300426379655,-41.428095373948231,-43.946174110794367,-46.61730648111611,-49.450795376986406,-52.456509138020728,-55.644915920358315]
[null,null,"5k",null,{"$f":"E1012","v":"Prior Reporting Period Tax clawback "},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L1012","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1012","v":0},null,{"$f":"AA1012","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS RAB 1 c/f",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA21:AA35)","v":1120139.3716523421},1021884.2271144444,983680.57668652921,976056.06392822193,970604.57443269028,1208529.3418244477,1481300,1913917.5,1868124.8031296807,1720768.9462995611,1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159,-671891.55281832244]
[]
["RAB 1 Calculations"]
[]
[null,null,null,"RAB 1 Indexation of prior year closing balance"]
[null,null,null,null,{"$f":"E$21","v":"UKATS RAB 1 b/f"},null,{"$f":"G$21","v":"£'000 "},{"$f":"H$21","v":"Nominal Year BEG"},null,{"$f":"J$21","v":0},null,{"$f":"L$21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$21","v":0},null,{"$f":"AA$21","v":1158830.7827350528},1120139.3716523419,1021884.2271144445,983680.57668652933,976056.06392822182,970604.57443269016,1208500,1481300,1913917.5,1868124.8031296807,{"$f":"AK$21","v":1720768.9462995611},1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159]
[null,null,null,null,{"$f":"C_Index!E$253","v":"RAB1 Indexation of prior year closing balance (UKATS) - growth rate"},null,{"$f":"C_Index!G$253","v":"%"},{"$f":"C_Index!H$253","v":"RPI 2020"},null,{"$f":"C_Index!J$253","v":0},null,{"$f":"C_Index!L$253","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$253","v":0},null,{"$f":"C_Index!AA$253","v":0},{"$f":"C_Index!AB$253","v":2.4942440521872777E-2},{"$f":"C_Index!AC$253","v":4.1183077499064025E-2},{"$f":"C_Index!AD$253","v":2.6968716289104577E-2},{"$f":"C_Index!AE$253","v":2.2058823529411686E-2},{"$f":"C_Index!AF$253","v":1.1990407673860837E-2},{"$f":"C_Index!AG$253","v":7.549085985104953E-2},{"$f":"C_Index!AH$253","v":0.13440352533836952},{"$f":"C_Index!AI$253","v":4.7535251109877663E-2},{"$f":"C_Index!AJ$253","v":1.1323770077567241E-2},{"$f":"C_Index!AK$253","v":1.0407871440219152E-2},{"$f":"C_Index!AL$253","v":2.429425376229255E-2},{"$f":"C_Index!AM$253","v":2.9713364233401318E-2},{"$f":"C_Index!AN$253","v":2.802018348263724E-2},{"$f":"C_Index!AO$253","v":2.802018348263724E-2},{"$f":"C_Index!AP$253","v":2.802018348263724E-2},{"$f":"C_Index!AQ$253","v":2.802018348263724E-2},{"$f":"C_Index!AR$253","v":2.802018348263724E-2},{"$f":"C_Index!AS$253","v":2.802018348263724E-2},{"$f":"C_Index!AT$253","v":2.802018348263724E-2},{"$f":"C_Index!AU$253","v":2.802018348263724E-2},{"$f":"C_Index!AV$253","v":2.802018348263724E-2},{"$f":"C_Index!AW$253","v":2.802018348263724E-2},{"$f":"C_Index!AX$253","v":2.802018348263724E-2},{"$f":"C_Index!AY$253","v":2.802018348263724E-2},{"$f":"C_Index!AZ$253","v":2.802018348263724E-2},{"$f":"C_Index!BA$253","v":2.802018348263724E-2},{"$f":"C_Index!BB$253","v":2.802018348263724E-2},{"$f":"C_Index!BC$253","v":2.802018348263724E-2},{"$f":"C_Index!BD$253","v":2.802018348263724E-2},{"$f":"C_Index!BE$253","v":2.802018348263724E-2},{"$f":"C_Index!BF$253","v":2.802018348263724E-2},{"$f":"C_Index!BG$253","v":2.802018348263724E-2},{"$f":"C_Index!BH$253","v":2.802018348263724E-2},{"$f":"C_Index!BI$253","v":2.802018348263724E-2},{"$f":"C_Index!BJ$253","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"D40 & \" - calculated\"","v":"RAB 1 Indexation of prior year closing balance - calculated"},null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA43:BJ43)","v":583443.6157278521},null,{"$f":"AA41 * AA42","v":0},27939.009653646484,42084.337320325307,26528.602391761789,21530.648469004816,11637.94453756216,91230.704129993363,199091.94208372678,90978.548966089278,21154.215746841073,17909.541971407205,39765.804280279939,46137.195601422776,41100.808860999867,30592.012826893715,23907.294181654575,17955.134697664565,11334.991483049984,4927.337913959087,2044.971762461752,-419.21767779143551,-2773.1219633518444,-4973.7603430591826,-7058.8952662005668,-8931.6449470197422,-10523.55929366847,-11799.547658460062,-12748.211471376215,-13351.31730347516,-13971.333488723873,-14608.734540115598,-15264.008308025528,-15937.656356445552,-16630.194349914258,-17342.152451451206,-18074.075731813635]
[]
[null,null,null,null,{"$f":"C_Time!E$47","v":"RAB Flag (Oceanic & UKATS) for 2021 & 2022"},null,{"$f":"C_Time!G$47","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$47","v":8},null,{"$f":"C_Time!AA$47","v":1},{"$f":"C_Time!AB$47","v":1},{"$f":"C_Time!AC$47","v":1},{"$f":"C_Time!AD$47","v":1},{"$f":"C_Time!AE$47","v":1},{"$f":"C_Time!AF$47","v":1},{"$f":"C_Time!AG$47","v":1},{"$f":"C_Time!AH$47","v":1},{"$f":"C_Time!AI$47","v":0},{"$f":"C_Time!AJ$47","v":0},{"$f":"C_Time!AK$47","v":0},{"$f":"C_Time!AL$47","v":0},{"$f":"C_Time!AM$47","v":0},{"$f":"C_Time!AN$47","v":0},{"$f":"C_Time!AO$47","v":0},{"$f":"C_Time!AP$47","v":0},{"$f":"C_Time!AQ$47","v":0},{"$f":"C_Time!AR$47","v":0},{"$f":"C_Time!AS$47","v":0},{"$f":"C_Time!AT$47","v":0},{"$f":"C_Time!AU$47","v":0},{"$f":"C_Time!AV$47","v":0},{"$f":"C_Time!AW$47","v":0},{"$f":"C_Time!AX$47","v":0},{"$f":"C_Time!AY$47","v":0},{"$f":"C_Time!AZ$47","v":0},{"$f":"C_Time!BA$47","v":0},{"$f":"C_Time!BB$47","v":0},{"$f":"C_Time!BC$47","v":0},{"$f":"C_Time!BD$47","v":0},{"$f":"C_Time!BE$47","v":0},{"$f":"C_Time!BF$47","v":0},{"$f":"C_Time!BG$47","v":0},{"$f":"C_Time!BH$47","v":0},{"$f":"C_Time!BI$47","v":0},{"$f":"C_Time!BJ$47","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$271","v":"RAB Inflation - UKATS - Actual"},null,{"$f":"I_Actuals!G$271","v":"£'000 "},{"$f":"I_Actuals!H$271","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$271","v":" I_Actuals, row 265:278"},null,{"$f":"I_Actuals!L$271","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$271","v":433971.50377420918},null,{"$f":"I_Actuals!AA$271","v":13950.972545556271},{"$f":"I_Actuals!AB$271","v":27939.009685846504},{"$f":"I_Actuals!AC$271","v":42084.337373491959},{"$f":"I_Actuals!AD$271","v":26528.602426577945},{"$f":"I_Actuals!AE$271","v":21530.641171722611},{"$f":"I_Actuals!AF$271","v":11637.94057101388},{"$f":"I_Actuals!AG$271","v":91200},{"$f":"I_Actuals!AH$271","v":199100},{"$f":"I_Actuals!AI$271","v":0},{"$f":"I_Actuals!AJ$271","v":0},{"$f":"I_Actuals!AK$271","v":0},{"$f":"I_Actuals!AL$271","v":0},{"$f":"I_Actuals!AM$271","v":0},{"$f":"I_Actuals!AN$271","v":0},{"$f":"I_Actuals!AO$271","v":0},{"$f":"I_Actuals!AP$271","v":0},{"$f":"I_Actuals!AQ$271","v":0},{"$f":"I_Actuals!AR$271","v":0},{"$f":"I_Actuals!AS$271","v":0},{"$f":"I_Actuals!AT$271","v":0},{"$f":"I_Actuals!AU$271","v":0},{"$f":"I_Actuals!AV$271","v":0},{"$f":"I_Actuals!AW$271","v":0},{"$f":"I_Actuals!AX$271","v":0},{"$f":"I_Actuals!AY$271","v":0},{"$f":"I_Actuals!AZ$271","v":0},{"$f":"I_Actuals!BA$271","v":0},{"$f":"I_Actuals!BB$271","v":0},{"$f":"I_Actuals!BC$271","v":0},{"$f":"I_Actuals!BD$271","v":0},{"$f":"I_Actuals!BE$271","v":0},{"$f":"I_Actuals!BF$271","v":0},{"$f":"I_Actuals!BG$271","v":0},{"$f":"I_Actuals!BH$271","v":0},{"$f":"I_Actuals!BI$271","v":0},{"$f":"I_Actuals!BJ$271","v":0}]
[null,null,null,null,{"$f":"E43","v":"RAB 1 Indexation of prior year closing balance - calculated"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,583443.6157278521,null,0,27939.009653646484,42084.337320325307,26528.602391761789,21530.648469004816,11637.94453756216,91230.704129993363,199091.94208372678,90978.548966089278,21154.215746841073,{"$f":"AK43","v":17909.541971407205},39765.804280279939,46137.195601422776,41100.808860999867,30592.012826893715,23907.294181654575,17955.134697664565,11334.991483049984,4927.337913959087,2044.971762461752,-419.21767779143551,-2773.1219633518444,-4973.7603430591826,-7058.8952662005668,-8931.6449470197422,-10523.55929366847,-11799.547658460062,-12748.211471376215,-13351.31730347516,-13971.333488723873,-14608.734540115598,-15264.008308025528,-15937.656356445552,-16630.194349914258,-17342.152451451206,-18074.075731813635]
[null,null,null,null,{"$f":"D40","v":"RAB 1 Indexation of prior year closing balance"},null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA48:BJ48)","v":597371.93091604055},null,{"$f":"IF( AA45 = 1, AA46, AA47 )","v":13950.972545556271},27939.009685846504,42084.337373491959,26528.602426577945,21530.641171722611,11637.94057101388,91200,{"$f":"IF( AH45 = 1, AH46, AH47 )","v":199100},90978.548966089278,21154.215746841073,17909.541971407205,39765.804280279939,46137.195601422776,41100.808860999867,30592.012826893715,23907.294181654575,17955.134697664565,11334.991483049984,4927.337913959087,2044.971762461752,-419.21767779143551,-2773.1219633518444,-4973.7603430591826,-7058.8952662005668,-8931.6449470197422,-10523.55929366847,-11799.547658460062,-12748.211471376215,-13351.31730347516,-13971.333488723873,-14608.734540115598,-15264.008308025528,-15937.656356445552,-16630.194349914258,-17342.152451451206,-18074.075731813635]
[]
[null,null,null,"RAB 1 Adjustments"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$521","v":"RAB 1  non capex RAB adjustments effected at start of price control period"},null,{"$f":"'I_Series UKATS'!G$521","v":"£'000 "},{"$f":"'I_Series UKATS'!H$521","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I$521","v":"Increase / (Decrease)"},{"$f":"'I_Series UKATS'!J$521","v":0},null,{"$f":"'I_Series UKATS'!L$521","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$521","v":0},null,{"$f":"'I_Series UKATS'!AA$521","v":0},{"$f":"'I_Series UKATS'!AB$521","v":0},{"$f":"'I_Series UKATS'!AC$521","v":0},{"$f":"'I_Series UKATS'!AD$521","v":0},{"$f":"'I_Series UKATS'!AE$521","v":0},{"$f":"'I_Series UKATS'!AF$521","v":0},{"$f":"'I_Series UKATS'!AG$521","v":0},{"$f":"'I_Series UKATS'!AH$521","v":0},{"$f":"'I_Series UKATS'!AI$521","v":0},{"$f":"'I_Series UKATS'!AJ$521","v":0},{"$f":"'I_Series UKATS'!AK$521","v":0},{"$f":"'I_Series UKATS'!AL$521","v":0},{"$f":"'I_Series UKATS'!AM$521","v":0},{"$f":"'I_Series UKATS'!AN$521","v":0},{"$f":"'I_Series UKATS'!AO$521","v":0},{"$f":"'I_Series UKATS'!AP$521","v":0},{"$f":"'I_Series UKATS'!AQ$521","v":0},{"$f":"'I_Series UKATS'!AR$521","v":0},{"$f":"'I_Series UKATS'!AS$521","v":0},{"$f":"'I_Series UKATS'!AT$521","v":0},{"$f":"'I_Series UKATS'!AU$521","v":0},{"$f":"'I_Series UKATS'!AV$521","v":0},{"$f":"'I_Series UKATS'!AW$521","v":0},{"$f":"'I_Series UKATS'!AX$521","v":0},{"$f":"'I_Series UKATS'!AY$521","v":0},{"$f":"'I_Series UKATS'!AZ$521","v":0},{"$f":"'I_Series UKATS'!BA$521","v":0},{"$f":"'I_Series UKATS'!BB$521","v":0},{"$f":"'I_Series UKATS'!BC$521","v":0},{"$f":"'I_Series UKATS'!BD$521","v":0},{"$f":"'I_Series UKATS'!BE$521","v":0},{"$f":"'I_Series UKATS'!BF$521","v":0},{"$f":"'I_Series UKATS'!BG$521","v":0},{"$f":"'I_Series UKATS'!BH$521","v":0},{"$f":"'I_Series UKATS'!BI$521","v":0},{"$f":"'I_Series UKATS'!BJ$521","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$522","v":"RAB 1 In-period non capex RAB adjustments"},null,{"$f":"'I_Series UKATS'!G$522","v":"£'000 "},{"$f":"'I_Series UKATS'!H$522","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I$522","v":"Increase / (Decrease)"},{"$f":"'I_Series UKATS'!J$522","v":"RAB Rules 5a"},null,{"$f":"'I_Series UKATS'!L$522","v":"Already published"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$522","v":0},null,{"$f":"'I_Series UKATS'!AA$522","v":0},{"$f":"'I_Series UKATS'!AB$522","v":0},{"$f":"'I_Series UKATS'!AC$522","v":0},{"$f":"'I_Series UKATS'!AD$522","v":0},{"$f":"'I_Series UKATS'!AE$522","v":0},{"$f":"'I_Series UKATS'!AF$522","v":0},{"$f":"'I_Series UKATS'!AG$522","v":0},{"$f":"'I_Series UKATS'!AH$522","v":0},{"$f":"'I_Series UKATS'!AI$522","v":0},{"$f":"'I_Series UKATS'!AJ$522","v":0},{"$f":"'I_Series UKATS'!AK$522","v":0},{"$f":"'I_Series UKATS'!AL$522","v":0},{"$f":"'I_Series UKATS'!AM$522","v":0},{"$f":"'I_Series UKATS'!AN$522","v":0},{"$f":"'I_Series UKATS'!AO$522","v":0},{"$f":"'I_Series UKATS'!AP$522","v":0},{"$f":"'I_Series UKATS'!AQ$522","v":0},{"$f":"'I_Series UKATS'!AR$522","v":0},{"$f":"'I_Series UKATS'!AS$522","v":0},{"$f":"'I_Series UKATS'!AT$522","v":0},{"$f":"'I_Series UKATS'!AU$522","v":0},{"$f":"'I_Series UKATS'!AV$522","v":0},{"$f":"'I_Series UKATS'!AW$522","v":0},{"$f":"'I_Series UKATS'!AX$522","v":0},{"$f":"'I_Series UKATS'!AY$522","v":0},{"$f":"'I_Series UKATS'!AZ$522","v":0},{"$f":"'I_Series UKATS'!BA$522","v":0},{"$f":"'I_Series UKATS'!BB$522","v":0},{"$f":"'I_Series UKATS'!BC$522","v":0},{"$f":"'I_Series UKATS'!BD$522","v":0},{"$f":"'I_Series UKATS'!BE$522","v":0},{"$f":"'I_Series UKATS'!BF$522","v":0},{"$f":"'I_Series UKATS'!BG$522","v":0},{"$f":"'I_Series UKATS'!BH$522","v":0},{"$f":"'I_Series UKATS'!BI$522","v":0},{"$f":"'I_Series UKATS'!BJ$522","v":0}]
[null,null,null,null,{"$f":"C_NERL_Adjustment!E80","v":"RP3 Return exported to RAB as RAB adjustment (deflated)"},null,{"$f":"C_NERL_Adjustment!G80","v":"£'000"},{"$f":"C_NERL_Adjustment!H80","v":"RPI 2020"},null,{"$f":"C_NERL_Adjustment!J80","v":0},null,{"$f":"C_NERL_Adjustment!L80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_NERL_Adjustment!Y80","v":0},null,{"$f":"C_NERL_Adjustment!AA80","v":0},{"$f":"C_NERL_Adjustment!AB80","v":0},{"$f":"C_NERL_Adjustment!AC80","v":0},{"$f":"C_NERL_Adjustment!AD80","v":0},{"$f":"C_NERL_Adjustment!AE80","v":0},{"$f":"C_NERL_Adjustment!AF80","v":0},{"$f":"C_NERL_Adjustment!AG80","v":0},{"$f":"C_NERL_Adjustment!AH80","v":0},{"$f":"C_NERL_Adjustment!AI80","v":0},{"$f":"C_NERL_Adjustment!AJ80","v":0},{"$f":"C_NERL_Adjustment!AK80","v":0},{"$f":"C_NERL_Adjustment!AL80","v":0},{"$f":"C_NERL_Adjustment!AM80","v":0},{"$f":"C_NERL_Adjustment!AN80","v":0},{"$f":"C_NERL_Adjustment!AO80","v":0},{"$f":"C_NERL_Adjustment!AP80","v":0},{"$f":"C_NERL_Adjustment!AQ80","v":0},{"$f":"C_NERL_Adjustment!AR80","v":0},{"$f":"C_NERL_Adjustment!AS80","v":0},{"$f":"C_NERL_Adjustment!AT80","v":0},{"$f":"C_NERL_Adjustment!AU80","v":0},{"$f":"C_NERL_Adjustment!AV80","v":0},{"$f":"C_NERL_Adjustment!AW80","v":0},{"$f":"C_NERL_Adjustment!AX80","v":0},{"$f":"C_NERL_Adjustment!AY80","v":0},{"$f":"C_NERL_Adjustment!AZ80","v":0},{"$f":"C_NERL_Adjustment!BA80","v":0},{"$f":"C_NERL_Adjustment!BB80","v":0},{"$f":"C_NERL_Adjustment!BC80","v":0},{"$f":"C_NERL_Adjustment!BD80","v":0},{"$f":"C_NERL_Adjustment!BE80","v":0},{"$f":"C_NERL_Adjustment!BF80","v":0},{"$f":"C_NERL_Adjustment!BG80","v":0},{"$f":"C_NERL_Adjustment!BH80","v":0},{"$f":"C_NERL_Adjustment!BI80","v":0},{"$f":"C_NERL_Adjustment!BJ80","v":0}]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,"RAB 1 Adjustments - calculated",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA55:BJ55)","v":0},null,{"$f":"SUM(AA51:AA53) *AA54","v":0},{"$f":"SUM(AB51:AB53) *AB54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$272","v":"RAB Adjustments  - UKATS - Actual"},null,{"$f":"I_Actuals!G$272","v":"£'000 "},{"$f":"I_Actuals!H$272","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$272","v":" I_Actuals, row 265:278"},null,{"$f":"I_Actuals!L$272","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$272","v":2480.055228576121},null,{"$f":"I_Actuals!AA$272","v":33521.485211427222},{"$f":"I_Actuals!AB$272","v":-10989.485544362353},{"$f":"I_Actuals!AC$272","v":-11433.147930760782},{"$f":"I_Actuals!AD$272","v":-3770.537216105844},{"$f":"I_Actuals!AE$272","v":-1236.9375189824307},{"$f":"I_Actuals!AF$272","v":-3611.3217726396911},{"$f":"I_Actuals!AG$272","v":0},{"$f":"I_Actuals!AH$272","v":0},{"$f":"I_Actuals!AI$272","v":0},{"$f":"I_Actuals!AJ$272","v":0},{"$f":"I_Actuals!AK$272","v":0},{"$f":"I_Actuals!AL$272","v":0},{"$f":"I_Actuals!AM$272","v":0},{"$f":"I_Actuals!AN$272","v":0},{"$f":"I_Actuals!AO$272","v":0},{"$f":"I_Actuals!AP$272","v":0},{"$f":"I_Actuals!AQ$272","v":0},{"$f":"I_Actuals!AR$272","v":0},{"$f":"I_Actuals!AS$272","v":0},{"$f":"I_Actuals!AT$272","v":0},{"$f":"I_Actuals!AU$272","v":0},{"$f":"I_Actuals!AV$272","v":0},{"$f":"I_Actuals!AW$272","v":0},{"$f":"I_Actuals!AX$272","v":0},{"$f":"I_Actuals!AY$272","v":0},{"$f":"I_Actuals!AZ$272","v":0},{"$f":"I_Actuals!BA$272","v":0},{"$f":"I_Actuals!BB$272","v":0},{"$f":"I_Actuals!BC$272","v":0},{"$f":"I_Actuals!BD$272","v":0},{"$f":"I_Actuals!BE$272","v":0},{"$f":"I_Actuals!BF$272","v":0},{"$f":"I_Actuals!BG$272","v":0},{"$f":"I_Actuals!BH$272","v":0},{"$f":"I_Actuals!BI$272","v":0},{"$f":"I_Actuals!BJ$272","v":0}]
[null,null,null,null,{"$f":"E55","v":"RAB 1 Adjustments - calculated"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D50","v":"RAB 1 Adjustments"},null,"£'000",{"$f":"H59","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA60:BJ60)","v":2480.055228576121},null,{"$f":"IF( AA57 = 1, AA58, AA59 )","v":33521.485211427222},-10989.485544362353,-11433.147930760782,-3770.537216105844,-1236.9375189824307,-3611.3217726396911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E60","v":"RAB 1 Adjustments"},null,{"$f":"G60","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,2480.055228576121,null,33521.485211427222,-10989.485544362353,-11433.147930760782,-3770.537216105844,-1236.9375189824307,-3611.3217726396911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E62","v":"RAB 1 Adjustments"},null,{"$f":"G62","v":"£'000"},{"$f":"H63","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA64:BJ64)","v":4898.8953277237224},null,{"$f":"AA62/AA63","v":37707.383131311573},{"$f":"AB62/AB63","v":-12060.936384438864},-12051.535561559753,-3870.1035145586852,-1242.1991294177508,-3583.7132136127975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"5a",null,"Estimated spectrum cost variance"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E525","v":"Estimated Spectrum cost variance"},null,{"$f":"'I_Series UKATS'!G525","v":"£'000 "},{"$f":"'I_Series UKATS'!H525","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I525","v":"Increase / (Decrease)"},{"$f":"'I_Series UKATS'!J525","v":" I_Series UKATS, rows 437, 443, 453"},null,{"$f":"'I_Series UKATS'!L525","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y525","v":-1076.385379890366},null,{"$f":"'I_Series UKATS'!AA525","v":-808.0247496533807},{"$f":"'I_Series UKATS'!AB525","v":0},{"$f":"'I_Series UKATS'!AC525","v":0},{"$f":"'I_Series UKATS'!AD525","v":0},{"$f":"'I_Series UKATS'!AE525","v":0},{"$f":"'I_Series UKATS'!AF525","v":0},{"$f":"'I_Series UKATS'!AG525","v":0},{"$f":"'I_Series UKATS'!AH525","v":0},{"$f":"'I_Series UKATS'!AI525","v":-268.36063023698534},{"$f":"'I_Series UKATS'!AJ525","v":0},{"$f":"'I_Series UKATS'!AK525","v":0},{"$f":"'I_Series UKATS'!AL525","v":0},{"$f":"'I_Series UKATS'!AM525","v":0},{"$f":"'I_Series UKATS'!AN525","v":0},{"$f":"'I_Series UKATS'!AO525","v":0},{"$f":"'I_Series UKATS'!AP525","v":0},{"$f":"'I_Series UKATS'!AQ525","v":0},{"$f":"'I_Series UKATS'!AR525","v":0},{"$f":"'I_Series UKATS'!AS525","v":0},{"$f":"'I_Series UKATS'!AT525","v":0},{"$f":"'I_Series UKATS'!AU525","v":0},{"$f":"'I_Series UKATS'!AV525","v":0},{"$f":"'I_Series UKATS'!AW525","v":0},{"$f":"'I_Series UKATS'!AX525","v":0},{"$f":"'I_Series UKATS'!AY525","v":0},{"$f":"'I_Series UKATS'!AZ525","v":0},{"$f":"'I_Series UKATS'!BA525","v":0},{"$f":"'I_Series UKATS'!BB525","v":0},{"$f":"'I_Series UKATS'!BC525","v":0},{"$f":"'I_Series UKATS'!BD525","v":0},{"$f":"'I_Series UKATS'!BE525","v":0},{"$f":"'I_Series UKATS'!BF525","v":0},{"$f":"'I_Series UKATS'!BG525","v":0},{"$f":"'I_Series UKATS'!BH525","v":0},{"$f":"'I_Series UKATS'!BI525","v":0},{"$f":"'I_Series UKATS'!BJ525","v":0}]
[null,null,null,null,{"$f":"C_Index!E256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G256","v":"Index"},{"$f":"C_Index!H256","v":"RPI 2020"},null,{"$f":"C_Index!J256","v":0},null,{"$f":"C_Index!L256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y256","v":0},null,{"$f":"C_Index!AA256","v":0.88898996503397099},{"$f":"C_Index!AB256","v":0.91116354436137248},{"$f":"C_Index!AC256","v":0.94868806322312871},{"$f":"C_Index!AD256","v":0.97427296244705353},{"$f":"C_Index!AE256","v":0.99576427779514998},{"$f":"C_Index!AF256","v":1.0077038974329815},{"$f":"C_Index!AG256","v":1.0837763311254511},{"$f":"C_Index!AH256","v":1.229439690706996},{"$f":"C_Index!AI256","v":1.2878814151292033},{"$f":"C_Index!AJ256","v":1.3024650881612985},{"$f":"C_Index!AK256","v":1.3160209773542551},{"$f":"C_Index!AL256","v":1.3479927249345995},{"$f":"C_Index!AM256","v":1.3880461237545563},{"$f":"C_Index!AN256","v":1.4269394308245222},{"$f":"C_Index!AO256","v":1.4669225354948352},{"$f":"C_Index!AP256","v":1.5080259740942163},{"$f":"C_Index!AQ256","v":1.5502811385849189},{"$f":"C_Index!AR256","v":1.5937203005377401},{"$f":"C_Index!AS256","v":1.6383766357788112},{"$f":"C_Index!AT256","v":1.6842842497269996},{"$f":"C_Index!AU256","v":1.7314782034412661},{"$f":"C_Index!AV256","v":1.7799945403978774},{"$f":"C_Index!AW256","v":1.8298703140179184},{"$f":"C_Index!AX256","v":1.8811436159661317},{"$f":"C_Index!AY256","v":1.9338536052426945},{"$f":"C_Index!AZ256","v":1.9880405380901545},{"$f":"C_Index!BA256","v":2.0437457987383612},{"$f":"C_Index!BB256","v":2.1010119310108792},{"$f":"C_Index!BC256","v":2.1598826708170136},{"$f":"C_Index!BD256","v":2.220402979554275},{"$f":"C_Index!BE256","v":2.2826190784467801},{"$f":"C_Index!BF256","v":2.3465784838458275},{"$f":"C_Index!BG256","v":2.4123300435195962},{"$f":"C_Index!BH256","v":2.4799239739596932},{"$f":"C_Index!BI256","v":2.5494118987330348},{"$f":"C_Index!BJ256","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E67 & \" - calculated\"","v":"Estimated Spectrum cost variance - calculated"},null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA69:BJ69)","v":-1063.9425621755156},null,{"$f":"AA67 * AA68","v":-718.32589394094202},{"$f":"AB67 * AB68","v":0},0,0,0,0,0,0,-345.61666823457352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E281","v":"Estimated spectrum cost variance - UKATS - Actual"},null,{"$f":"I_Actuals!G281","v":"£'000 "},{"$f":"I_Actuals!H281","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J281","v":" I_Actuals, row 265:278"},null,{"$f":"I_Actuals!L281","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y281","v":-718.32589394094225},null,{"$f":"I_Actuals!AA281","v":-718.32589394094225},{"$f":"I_Actuals!AB281","v":0},{"$f":"I_Actuals!AC281","v":0},{"$f":"I_Actuals!AD281","v":0},{"$f":"I_Actuals!AE281","v":0},{"$f":"I_Actuals!AF281","v":0},{"$f":"I_Actuals!AG281","v":0},{"$f":"I_Actuals!AH281","v":0},{"$f":"I_Actuals!AI281","v":0},{"$f":"I_Actuals!AJ281","v":0},{"$f":"I_Actuals!AK281","v":0},{"$f":"I_Actuals!AL281","v":0},{"$f":"I_Actuals!AM281","v":0},{"$f":"I_Actuals!AN281","v":0},{"$f":"I_Actuals!AO281","v":0},{"$f":"I_Actuals!AP281","v":0},{"$f":"I_Actuals!AQ281","v":0},{"$f":"I_Actuals!AR281","v":0},{"$f":"I_Actuals!AS281","v":0},{"$f":"I_Actuals!AT281","v":0},{"$f":"I_Actuals!AU281","v":0},{"$f":"I_Actuals!AV281","v":0},{"$f":"I_Actuals!AW281","v":0},{"$f":"I_Actuals!AX281","v":0},{"$f":"I_Actuals!AY281","v":0},{"$f":"I_Actuals!AZ281","v":0},{"$f":"I_Actuals!BA281","v":0},{"$f":"I_Actuals!BB281","v":0},{"$f":"I_Actuals!BC281","v":0},{"$f":"I_Actuals!BD281","v":0},{"$f":"I_Actuals!BE281","v":0},{"$f":"I_Actuals!BF281","v":0},{"$f":"I_Actuals!BG281","v":0},{"$f":"I_Actuals!BH281","v":0},{"$f":"I_Actuals!BI281","v":0},{"$f":"I_Actuals!BJ281","v":0}]
[null,null,null,null,{"$f":"E69","v":"Estimated Spectrum cost variance - calculated"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-1063.9425621755156,null,-718.32589394094202,0,0,0,0,0,0,0,-345.61666823457352,0,{"$f":"AK69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D66","v":"Estimated spectrum cost variance"},null,"£'000",{"$f":"H73","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA74:BJ74)","v":-1063.9425621755158},null,{"$f":"IF( AA71 = 1, AA72, AA73 )","v":-718.32589394094225},0,0,0,0,0,0,0,-345.61666823457352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"5b",null,"Prior Period Spectrum Cost variance adjustment"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E528","v":"Prior Period Spectrum Cost variance adjustment"},null,{"$f":"'I_Series UKATS'!G528","v":"£'000 "},{"$f":"'I_Series UKATS'!H528","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I528","v":"Increase / (Decrease)"},{"$f":"'I_Series UKATS'!J528","v":"PCM inputs review_sc 170423.xlsx, Spectrum cost, row 24"},null,{"$f":"'I_Series UKATS'!L528","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y528","v":-578.79999999999995},null,{"$f":"'I_Series UKATS'!AA528","v":-49.2},{"$f":"'I_Series UKATS'!AB528","v":0},{"$f":"'I_Series UKATS'!AC528","v":0},{"$f":"'I_Series UKATS'!AD528","v":0},{"$f":"'I_Series UKATS'!AE528","v":267.3},{"$f":"'I_Series UKATS'!AF528","v":-511.3},{"$f":"'I_Series UKATS'!AG528","v":0},{"$f":"'I_Series UKATS'!AH528","v":0},{"$f":"'I_Series UKATS'!AI528","v":-285.60000000000002},{"$f":"'I_Series UKATS'!AJ528","v":0},{"$f":"'I_Series UKATS'!AK528","v":0},{"$f":"'I_Series UKATS'!AL528","v":0},{"$f":"'I_Series UKATS'!AM528","v":0},{"$f":"'I_Series UKATS'!AN528","v":0},{"$f":"'I_Series UKATS'!AO528","v":0},{"$f":"'I_Series UKATS'!AP528","v":0},{"$f":"'I_Series UKATS'!AQ528","v":0},{"$f":"'I_Series UKATS'!AR528","v":0},{"$f":"'I_Series UKATS'!AS528","v":0},{"$f":"'I_Series UKATS'!AT528","v":0},{"$f":"'I_Series UKATS'!AU528","v":0},{"$f":"'I_Series UKATS'!AV528","v":0},{"$f":"'I_Series UKATS'!AW528","v":0},{"$f":"'I_Series UKATS'!AX528","v":0},{"$f":"'I_Series UKATS'!AY528","v":0},{"$f":"'I_Series UKATS'!AZ528","v":0},{"$f":"'I_Series UKATS'!BA528","v":0},{"$f":"'I_Series UKATS'!BB528","v":0},{"$f":"'I_Series UKATS'!BC528","v":0},{"$f":"'I_Series UKATS'!BD528","v":0},{"$f":"'I_Series UKATS'!BE528","v":0},{"$f":"'I_Series UKATS'!BF528","v":0},{"$f":"'I_Series UKATS'!BG528","v":0},{"$f":"'I_Series UKATS'!BH528","v":0},{"$f":"'I_Series UKATS'!BI528","v":0},{"$f":"'I_Series UKATS'!BJ528","v":0}]
[null,null,null,null,{"$f":"C_Index!E256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G256","v":"Index"},{"$f":"C_Index!H256","v":"RPI 2020"},null,{"$f":"C_Index!J256","v":0},null,{"$f":"C_Index!L256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y256","v":0},null,{"$f":"C_Index!AA256","v":0.88898996503397099},{"$f":"C_Index!AB256","v":0.91116354436137248},{"$f":"C_Index!AC256","v":0.94868806322312871},{"$f":"C_Index!AD256","v":0.97427296244705353},{"$f":"C_Index!AE256","v":0.99576427779514998},{"$f":"C_Index!AF256","v":1.0077038974329815},{"$f":"C_Index!AG256","v":1.0837763311254511},{"$f":"C_Index!AH256","v":1.229439690706996},{"$f":"C_Index!AI256","v":1.2878814151292033},{"$f":"C_Index!AJ256","v":1.3024650881612985},{"$f":"C_Index!AK256","v":1.3160209773542551},{"$f":"C_Index!AL256","v":1.3479927249345995},{"$f":"C_Index!AM256","v":1.3880461237545563},{"$f":"C_Index!AN256","v":1.4269394308245222},{"$f":"C_Index!AO256","v":1.4669225354948352},{"$f":"C_Index!AP256","v":1.5080259740942163},{"$f":"C_Index!AQ256","v":1.5502811385849189},{"$f":"C_Index!AR256","v":1.5937203005377401},{"$f":"C_Index!AS256","v":1.6383766357788112},{"$f":"C_Index!AT256","v":1.6842842497269996},{"$f":"C_Index!AU256","v":1.7314782034412661},{"$f":"C_Index!AV256","v":1.7799945403978774},{"$f":"C_Index!AW256","v":1.8298703140179184},{"$f":"C_Index!AX256","v":1.8811436159661317},{"$f":"C_Index!AY256","v":1.9338536052426945},{"$f":"C_Index!AZ256","v":1.9880405380901545},{"$f":"C_Index!BA256","v":2.0437457987383612},{"$f":"C_Index!BB256","v":2.1010119310108792},{"$f":"C_Index!BC256","v":2.1598826708170136},{"$f":"C_Index!BD256","v":2.220402979554275},{"$f":"C_Index!BE256","v":2.2826190784467801},{"$f":"C_Index!BF256","v":2.3465784838458275},{"$f":"C_Index!BG256","v":2.4123300435195962},{"$f":"C_Index!BH256","v":2.4799239739596932},{"$f":"C_Index!BI256","v":2.5494118987330348},{"$f":"C_Index!BJ256","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E77 & \" - calculated\"","v":"Prior Period Spectrum Cost variance adjustment - calculated"},null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA77 * AA78","v":-43.738306279671377},{"$f":"AB77 * AB78","v":0},0,0,266.16779145464358,-515.23900275748349,0,0,-367.81893216090049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E282","v":"Prior Period spectrum cost variance - UKATS - Actual"},null,{"$f":"I_Actuals!G282","v":"£'000 "},{"$f":"I_Actuals!H282","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J282","v":" I_Actuals, row 265:278"},null,{"$f":"I_Actuals!L282","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y282","v":-292.79686114797903},null,{"$f":"I_Actuals!AA282","v":-43.725125983447434},{"$f":"I_Actuals!AB282","v":0},{"$f":"I_Actuals!AC282","v":0},{"$f":"I_Actuals!AD282","v":0},{"$f":"I_Actuals!AE282","v":266.14476435155291},{"$f":"I_Actuals!AF282","v":-515.21649951608447},{"$f":"I_Actuals!AG282","v":0},{"$f":"I_Actuals!AH282","v":0},{"$f":"I_Actuals!AI282","v":0},{"$f":"I_Actuals!AJ282","v":0},{"$f":"I_Actuals!AK282","v":0},{"$f":"I_Actuals!AL282","v":0},{"$f":"I_Actuals!AM282","v":0},{"$f":"I_Actuals!AN282","v":0},{"$f":"I_Actuals!AO282","v":0},{"$f":"I_Actuals!AP282","v":0},{"$f":"I_Actuals!AQ282","v":0},{"$f":"I_Actuals!AR282","v":0},{"$f":"I_Actuals!AS282","v":0},{"$f":"I_Actuals!AT282","v":0},{"$f":"I_Actuals!AU282","v":0},{"$f":"I_Actuals!AV282","v":0},{"$f":"I_Actuals!AW282","v":0},{"$f":"I_Actuals!AX282","v":0},{"$f":"I_Actuals!AY282","v":0},{"$f":"I_Actuals!AZ282","v":0},{"$f":"I_Actuals!BA282","v":0},{"$f":"I_Actuals!BB282","v":0},{"$f":"I_Actuals!BC282","v":0},{"$f":"I_Actuals!BD282","v":0},{"$f":"I_Actuals!BE282","v":0},{"$f":"I_Actuals!BF282","v":0},{"$f":"I_Actuals!BG282","v":0},{"$f":"I_Actuals!BH282","v":0},{"$f":"I_Actuals!BI282","v":0},{"$f":"I_Actuals!BJ282","v":0}]
[null,null,null,null,{"$f":"E79","v":"Prior Period Spectrum Cost variance adjustment - calculated"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-43.738306279671377,0,0,0,266.16779145464358,-515.23900275748349,0,0,-367.81893216090049,0,{"$f":"AK79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D76","v":"Prior Period Spectrum Cost variance adjustment"},null,"£'000",{"$f":"H83","v":"Nominal Y/E"},"RP3 Spectrum cost variance adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA84:BJ84)","v":-660.61579330887957},null,{"$f":"IF( AA81 = 1, AA82, AA83 )","v":-43.725125983447434},0,0,0,266.14476435155291,{"$f":"IF( AF81 = 1, AF82, AF83 )","v":-515.21649951608447},0,0,-367.81893216090049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation over next control period"]
[null,null,null,null,{"$f":"E84","v":"Prior Period Spectrum Cost variance adjustment"},null,"£'000","Nominal Y/E",null,0,null,{"$f":"L84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y84","v":-660.61579330887957},null,{"$f":"AA84","v":-43.725125983447434},0,0,0,266.14476435155291,{"$f":"AF84","v":-515.21649951608447},0,0,-367.81893216090049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E87","v":"Prior Period Spectrum Cost variance adjustment"},null,{"$f":"G87","v":"£'000"},{"$f":"H88","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA89:BJ89)","v":-578.78596770294314},null,{"$f":"AA87 / AA88","v":-49.185173852639117},0,0,0,267.27687494560291,{"$f":"AF87 / AF88","v":-511.27766879590689},0,0,-285.60000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E89","v":"Prior Period Spectrum Cost variance adjustment"},null,{"$f":"G89","v":"£'000"},{"$f":"H89","v":"RPI 2020"},null,{"$f":"J89","v":0},null,{"$f":"L89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y89","v":-578.78596770294314},null,{"$f":"AA89","v":-49.185173852639117},0,0,0,267.27687494560291,-511.27766879590689,0,0,-285.60000000000002,0,{"$f":"AK89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$123","v":"Pricing Period number"},null,{"$f":"C_Time!G$123","v":"#"},null,null,{"$f":"C_Time!J$123","v":0},null,{"$f":"C_Time!L$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$123","v":0},null,{"$f":"C_Time!AA$123","v":1},{"$f":"C_Time!AB$123","v":1},{"$f":"C_Time!AC$123","v":1},{"$f":"C_Time!AD$123","v":1},{"$f":"C_Time!AE$123","v":1},{"$f":"C_Time!AF$123","v":2},{"$f":"C_Time!AG$123","v":2},{"$f":"C_Time!AH$123","v":2},{"$f":"C_Time!AI$123","v":3},{"$f":"C_Time!AJ$123","v":3},{"$f":"C_Time!AK$123","v":3},{"$f":"C_Time!AL$123","v":3},{"$f":"C_Time!AM$123","v":3},{"$f":"C_Time!AN$123","v":4},{"$f":"C_Time!AO$123","v":4},{"$f":"C_Time!AP$123","v":4},{"$f":"C_Time!AQ$123","v":4},{"$f":"C_Time!AR$123","v":4},{"$f":"C_Time!AS$123","v":5},{"$f":"C_Time!AT$123","v":5},{"$f":"C_Time!AU$123","v":5},{"$f":"C_Time!AV$123","v":5},{"$f":"C_Time!AW$123","v":5},{"$f":"C_Time!AX$123","v":6},{"$f":"C_Time!AY$123","v":6},{"$f":"C_Time!AZ$123","v":6},{"$f":"C_Time!BA$123","v":6},{"$f":"C_Time!BB$123","v":6},{"$f":"C_Time!BC$123","v":7},{"$f":"C_Time!BD$123","v":7},{"$f":"C_Time!BE$123","v":7},{"$f":"C_Time!BF$123","v":7},{"$f":"C_Time!BG$123","v":7},{"$f":"C_Time!BH$123","v":7},{"$f":"C_Time!BI$123","v":7},{"$f":"C_Time!BJ$123","v":7}]
[null,null,null,1,{"$f":"\"Prior Period Spectrum Cost variance adjustment depreciation - pricing period  \"&D93","v":"Prior Period Spectrum Cost variance adjustment depreciation - pricing period  1"},null,{"$f":"G$91","v":"£'000"},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA93:BJ93)","v":0},null,{"$f":"SUMIF($AA$92:$BJ$92,$D93-1,$AA$91:$BJ$91) / COUNTIF($AA$92:$BJ$92,$D93) * (AA$92 = $D93)","v":0},{"$f":"SUMIF($AA$92:$BJ$92,$D93-1,$AA$91:$BJ$91) / COUNTIF($AA$92:$BJ$92,$D93) * (AB$92 = $D93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D93+1","v":2},"Prior Period Spectrum Cost variance adjustment depreciation - pricing period  2",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218.09170109296377,null,0,{"$f":"SUMIF($AA$92:$BJ$92,$D94-1,$AA$91:$BJ$91) / COUNTIF($AA$92:$BJ$92,$D94) * (AB$92 = $D94)","v":0},0,0,0,72.697233697654596,72.697233697654596,72.697233697654596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,"Prior Period Spectrum Cost variance adjustment depreciation - pricing period  3",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-511.27766879590689,null,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AA$92:$BJ$92,$D95-1,$AA$91:$BJ$91) / COUNTIF($AA$92:$BJ$92,$D95) * (AI$92 = $D95)","v":-102.25553375918138},-102.25553375918138,-102.25553375918138,-102.25553375918138,{"$f":"SUMIF($AA$92:$BJ$92,$D95-1,$AA$91:$BJ$91) / COUNTIF($AA$92:$BJ$92,$D95) * (AM$92 = $D95)","v":-102.25553375918138},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,"Prior Period Spectrum Cost variance adjustment depreciation - pricing period  4",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-285.60000000000002,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-57.120000000000005,-57.120000000000005,-57.120000000000005,-57.120000000000005,-57.120000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,"Prior Period Spectrum Cost variance adjustment depreciation - pricing period  5",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"Prior Period Spectrum Cost variance adjustment depreciation - pricing period  6",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,"Prior Period Spectrum Cost variance adjustment depreciation - pricing period  7",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D76 & \" Depreciation\"","v":"Prior Period Spectrum Cost variance adjustment Depreciation"},null,{"$f":"G99","v":"£'000"},{"$f":"H99","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-578.78596770294314,null,{"$f":"SUM(AA93:AA99)","v":0},0,0,0,0,72.697233697654596,72.697233697654596,72.697233697654596,{"$f":"SUM(AI93:AI99)","v":-102.25553375918138},-102.25553375918138,-102.25553375918138,-102.25553375918138,{"$f":"SUM(AM93:AM99)","v":-102.25553375918138},-57.120000000000005,-57.120000000000005,-57.120000000000005,-57.120000000000005,-57.120000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E100","v":"Prior Period Spectrum Cost variance adjustment Depreciation"},null,"£'000","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-578.78596770294314,null,0,0,0,0,0,72.697233697654596,72.697233697654596,72.697233697654596,-102.25553375918138,-102.25553375918138,{"$f":"AK100","v":-102.25553375918138},-102.25553375918138,{"$f":"AM100","v":-102.25553375918138},-57.120000000000005,-57.120000000000005,-57.120000000000005,-57.120000000000005,-57.120000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E102","v":"Prior Period Spectrum Cost variance adjustment Depreciation"},null,{"$f":"G102","v":"£'000"},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA104:BJ104)","v":-868.8223145484784},null,{"$f":"AA102 * AA103","v":0},{"$f":"AB102 * AB103","v":0},0,0,0,73.25728572972281,78.787541219813605,89.37686451249867,{"$f":"AI102 * AI103","v":-131.69300152256653},-133.18426279263281,-134.5704274776389,-137.83971559168083,{"$f":"AM102 * AM103","v":-141.93539726688488},-81.506780288696717,-83.790615227464997,-86.138443640261642,-88.552058635970567,-91.033303566715716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Temporary Unit Rate Adjustment"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E531","v":"Temporary Unit Rate pricing adjustments"},null,{"$f":"'I_Series UKATS'!G531","v":"£'000 "},{"$f":"'I_Series UKATS'!H531","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I531","v":"Increase / (Decrease)"},{"$f":"'I_Series UKATS'!J531","v":"I_Series UKATS, rows 437, 443, 453"},null,{"$f":"'I_Series UKATS'!L531","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y531","v":770.04502485666217},null,{"$f":"'I_Series UKATS'!AA531","v":770.04502485666217},{"$f":"'I_Series UKATS'!AB531","v":0},{"$f":"'I_Series UKATS'!AC531","v":0},{"$f":"'I_Series UKATS'!AD531","v":0},{"$f":"'I_Series UKATS'!AE531","v":0},{"$f":"'I_Series UKATS'!AF531","v":0},{"$f":"'I_Series UKATS'!AG531","v":0},{"$f":"'I_Series UKATS'!AH531","v":0},{"$f":"'I_Series UKATS'!AI531","v":0},{"$f":"'I_Series UKATS'!AJ531","v":0},{"$f":"'I_Series UKATS'!AK531","v":0},{"$f":"'I_Series UKATS'!AL531","v":0},{"$f":"'I_Series UKATS'!AM531","v":0},{"$f":"'I_Series UKATS'!AN531","v":0},{"$f":"'I_Series UKATS'!AO531","v":0},{"$f":"'I_Series UKATS'!AP531","v":0},{"$f":"'I_Series UKATS'!AQ531","v":0},{"$f":"'I_Series UKATS'!AR531","v":0},{"$f":"'I_Series UKATS'!AS531","v":0},{"$f":"'I_Series UKATS'!AT531","v":0},{"$f":"'I_Series UKATS'!AU531","v":0},{"$f":"'I_Series UKATS'!AV531","v":0},{"$f":"'I_Series UKATS'!AW531","v":0},{"$f":"'I_Series UKATS'!AX531","v":0},{"$f":"'I_Series UKATS'!AY531","v":0},{"$f":"'I_Series UKATS'!AZ531","v":0},{"$f":"'I_Series UKATS'!BA531","v":0},{"$f":"'I_Series UKATS'!BB531","v":0},{"$f":"'I_Series UKATS'!BC531","v":0},{"$f":"'I_Series UKATS'!BD531","v":0},{"$f":"'I_Series UKATS'!BE531","v":0},{"$f":"'I_Series UKATS'!BF531","v":0},{"$f":"'I_Series UKATS'!BG531","v":0},{"$f":"'I_Series UKATS'!BH531","v":0},{"$f":"'I_Series UKATS'!BI531","v":0},{"$f":"'I_Series UKATS'!BJ531","v":0}]
[null,null,null,null,{"$f":"C_Index!E256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G256","v":"Index"},{"$f":"C_Index!H256","v":"RPI 2020"},null,{"$f":"C_Index!J256","v":0},null,{"$f":"C_Index!L256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y256","v":0},null,{"$f":"C_Index!AA256","v":0.88898996503397099},{"$f":"C_Index!AB256","v":0.91116354436137248},{"$f":"C_Index!AC256","v":0.94868806322312871},{"$f":"C_Index!AD256","v":0.97427296244705353},{"$f":"C_Index!AE256","v":0.99576427779514998},{"$f":"C_Index!AF256","v":1.0077038974329815},{"$f":"C_Index!AG256","v":1.0837763311254511},{"$f":"C_Index!AH256","v":1.229439690706996},{"$f":"C_Index!AI256","v":1.2878814151292033},{"$f":"C_Index!AJ256","v":1.3024650881612985},{"$f":"C_Index!AK256","v":1.3160209773542551},{"$f":"C_Index!AL256","v":1.3479927249345995},{"$f":"C_Index!AM256","v":1.3880461237545563},{"$f":"C_Index!AN256","v":1.4269394308245222},{"$f":"C_Index!AO256","v":1.4669225354948352},{"$f":"C_Index!AP256","v":1.5080259740942163},{"$f":"C_Index!AQ256","v":1.5502811385849189},{"$f":"C_Index!AR256","v":1.5937203005377401},{"$f":"C_Index!AS256","v":1.6383766357788112},{"$f":"C_Index!AT256","v":1.6842842497269996},{"$f":"C_Index!AU256","v":1.7314782034412661},{"$f":"C_Index!AV256","v":1.7799945403978774},{"$f":"C_Index!AW256","v":1.8298703140179184},{"$f":"C_Index!AX256","v":1.8811436159661317},{"$f":"C_Index!AY256","v":1.9338536052426945},{"$f":"C_Index!AZ256","v":1.9880405380901545},{"$f":"C_Index!BA256","v":2.0437457987383612},{"$f":"C_Index!BB256","v":2.1010119310108792},{"$f":"C_Index!BC256","v":2.1598826708170136},{"$f":"C_Index!BD256","v":2.220402979554275},{"$f":"C_Index!BE256","v":2.2826190784467801},{"$f":"C_Index!BF256","v":2.3465784838458275},{"$f":"C_Index!BG256","v":2.4123300435195962},{"$f":"C_Index!BH256","v":2.4799239739596932},{"$f":"C_Index!BI256","v":2.5494118987330348},{"$f":"C_Index!BJ256","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E107 & \" - calculated\"","v":"Temporary Unit Rate pricing adjustments - calculated"},null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA107 * AA108","v":684.56229972190738},{"$f":"AB107 * AB108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E283","v":"Temporary Unit Rate Pricing Adjustments- UKATS - Actuals"},null,{"$f":"I_Actuals!G283","v":"£'000 "},{"$f":"I_Actuals!H283","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J283","v":" I_Actuals, row 265:278"},null,{"$f":"I_Actuals!L283","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y283","v":684.56229972190761},null,{"$f":"I_Actuals!AA283","v":684.56229972190761},{"$f":"I_Actuals!AB283","v":0},{"$f":"I_Actuals!AC283","v":0},{"$f":"I_Actuals!AD283","v":0},{"$f":"I_Actuals!AE283","v":0},{"$f":"I_Actuals!AF283","v":0},{"$f":"I_Actuals!AG283","v":0},{"$f":"I_Actuals!AH283","v":0},{"$f":"I_Actuals!AI283","v":0},{"$f":"I_Actuals!AJ283","v":0},{"$f":"I_Actuals!AK283","v":0},{"$f":"I_Actuals!AL283","v":0},{"$f":"I_Actuals!AM283","v":0},{"$f":"I_Actuals!AN283","v":0},{"$f":"I_Actuals!AO283","v":0},{"$f":"I_Actuals!AP283","v":0},{"$f":"I_Actuals!AQ283","v":0},{"$f":"I_Actuals!AR283","v":0},{"$f":"I_Actuals!AS283","v":0},{"$f":"I_Actuals!AT283","v":0},{"$f":"I_Actuals!AU283","v":0},{"$f":"I_Actuals!AV283","v":0},{"$f":"I_Actuals!AW283","v":0},{"$f":"I_Actuals!AX283","v":0},{"$f":"I_Actuals!AY283","v":0},{"$f":"I_Actuals!AZ283","v":0},{"$f":"I_Actuals!BA283","v":0},{"$f":"I_Actuals!BB283","v":0},{"$f":"I_Actuals!BC283","v":0},{"$f":"I_Actuals!BD283","v":0},{"$f":"I_Actuals!BE283","v":0},{"$f":"I_Actuals!BF283","v":0},{"$f":"I_Actuals!BG283","v":0},{"$f":"I_Actuals!BH283","v":0},{"$f":"I_Actuals!BI283","v":0},{"$f":"I_Actuals!BJ283","v":0}]
[null,null,null,null,{"$f":"E109","v":"Temporary Unit Rate pricing adjustments - calculated"},null,{"$f":"G109","v":"£'000"},{"$f":"H109","v":"Nominal Y/E"},null,{"$f":"J109","v":0},null,{"$f":"L109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y109","v":0},null,{"$f":"AA109","v":684.56229972190738},0,0,0,0,0,0,0,0,0,{"$f":"AK109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D106","v":"Temporary Unit Rate Adjustment"},null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA114:BJ114)","v":684.56229972190761},null,{"$f":"IF( AA111 = 1, AA112, AA113 )","v":684.56229972190761},{"$f":"IF( AB111 = 1, AB112, AB113 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation over next control period"]
[null,null,null,null,{"$f":"E114","v":"Temporary Unit Rate Adjustment"},null,{"$f":"G114","v":"£'000"},{"$f":"H114","v":"Nominal Y/E"},null,{"$f":"J114","v":0},null,{"$f":"L114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y114","v":684.56229972190761},null,{"$f":"AA114","v":684.56229972190761},0,0,0,0,0,0,0,0,0,{"$f":"AK114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E117","v":"Temporary Unit Rate Adjustment"},null,{"$f":"G117","v":"£'000"},{"$f":"H118","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA119:BJ119)","v":770.04502485666239},null,{"$f":"AA117 / AA118","v":770.04502485666239},{"$f":"AB117 / AB118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E119","v":"Temporary Unit Rate Adjustment"},null,{"$f":"G119","v":"£'000"},{"$f":"H119","v":"RPI 2020"},null,{"$f":"J119","v":0},null,{"$f":"L119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y119","v":770.04502485666239},null,{"$f":"AA119","v":770.04502485666239},0,0,0,0,0,0,0,0,0,{"$f":"AK119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$123","v":"Pricing Period number"},null,{"$f":"C_Time!G$123","v":"#"},null,null,{"$f":"C_Time!J$123","v":0},null,{"$f":"C_Time!L$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$123","v":0},null,{"$f":"C_Time!AA$123","v":1},{"$f":"C_Time!AB$123","v":1},{"$f":"C_Time!AC$123","v":1},{"$f":"C_Time!AD$123","v":1},{"$f":"C_Time!AE$123","v":1},{"$f":"C_Time!AF$123","v":2},{"$f":"C_Time!AG$123","v":2},{"$f":"C_Time!AH$123","v":2},{"$f":"C_Time!AI$123","v":3},{"$f":"C_Time!AJ$123","v":3},{"$f":"C_Time!AK$123","v":3},{"$f":"C_Time!AL$123","v":3},{"$f":"C_Time!AM$123","v":3},{"$f":"C_Time!AN$123","v":4},{"$f":"C_Time!AO$123","v":4},{"$f":"C_Time!AP$123","v":4},{"$f":"C_Time!AQ$123","v":4},{"$f":"C_Time!AR$123","v":4},{"$f":"C_Time!AS$123","v":5},{"$f":"C_Time!AT$123","v":5},{"$f":"C_Time!AU$123","v":5},{"$f":"C_Time!AV$123","v":5},{"$f":"C_Time!AW$123","v":5},{"$f":"C_Time!AX$123","v":6},{"$f":"C_Time!AY$123","v":6},{"$f":"C_Time!AZ$123","v":6},{"$f":"C_Time!BA$123","v":6},{"$f":"C_Time!BB$123","v":6},{"$f":"C_Time!BC$123","v":7},{"$f":"C_Time!BD$123","v":7},{"$f":"C_Time!BE$123","v":7},{"$f":"C_Time!BF$123","v":7},{"$f":"C_Time!BG$123","v":7},{"$f":"C_Time!BH$123","v":7},{"$f":"C_Time!BI$123","v":7},{"$f":"C_Time!BJ$123","v":7}]
[null,null,null,1,{"$f":"\"Prior Period Revenue allowance and pricing adjustments depreciation- pricing period  \"&D123","v":"Prior Period Revenue allowance and pricing adjustments depreciation- pricing period  1"},null,{"$f":"G$91","v":"£'000"},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA123:BJ123)","v":0},null,{"$f":"SUMIF($AA$122:$BJ$122,$D123-1,$AA$121:$BJ$121) / COUNTIF($AA$122:$BJ$122,$D123) * (AA$122 = $D123)","v":0},{"$f":"SUMIF($AA$122:$BJ$122,$D123-1,$AA$121:$BJ$121) / COUNTIF($AA$122:$BJ$122,$D123) * (AB$122 = $D123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D123+1","v":2},"Prior Period Revenue allowance and pricing adjustments depreciation- pricing period  2",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770.04502485666239,null,0,{"$f":"SUMIF($AA$122:$BJ$122,$D124-1,$AA$121:$BJ$121) / COUNTIF($AA$122:$BJ$122,$D124) * (AB$122 = $D124)","v":0},0,0,0,{"$f":"SUMIF($AA$122:$BJ$122,$D124-1,$AA$121:$BJ$121) / COUNTIF($AA$122:$BJ$122,$D124) * (AF$122 = $D124)","v":256.68167495222082},256.68167495222082,256.68167495222082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,"Prior Period Revenue allowance and pricing adjustments depreciation- pricing period  3",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,"Prior Period Revenue allowance and pricing adjustments depreciation- pricing period  4",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,"Prior Period Revenue allowance and pricing adjustments depreciation- pricing period  5",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"Prior Period Revenue allowance and pricing adjustments depreciation- pricing period  6",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,"Prior Period Revenue allowance and pricing adjustments depreciation- pricing period  7",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D106 & \" Depreciation\"","v":"Temporary Unit Rate Adjustment Depreciation"},null,{"$f":"G129","v":"£'000"},{"$f":"H129","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770.04502485666239,null,{"$f":"SUM(AA123:AA129)","v":0},0,0,0,0,256.68167495222082,256.68167495222082,256.68167495222082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E130","v":"Temporary Unit Rate Adjustment Depreciation"},null,"£'000","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,770.04502485666239,null,0,0,0,0,0,256.68167495222082,256.68167495222082,256.68167495222082,0,0,{"$f":"AK130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E132","v":"Temporary Unit Rate Adjustment Depreciation"},null,{"$f":"G132","v":"£'000"},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA134:BJ134)","v":852.41928725924424},null,{"$f":"AA132 * AA133","v":0},0,0,0,0,258.65912424897863,278.18552394685349,315.57463906341206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"5c",null,"Net capex for year"]
[]
[null,null,null,"RAB 1 - Capex - Additions"]
[null,null,null,null,{"$f":"C_Capex_UKATS!E73","v":"Category 1"},null,{"$f":"C_Capex_UKATS!G73","v":"£'000"},{"$f":"C_Capex_UKATS!H73","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J73","v":0},null,{"$f":"C_Capex_UKATS!L73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y73","v":777310.33355277777},null,{"$f":"C_Capex_UKATS!AA73","v":0},{"$f":"C_Capex_UKATS!AB73","v":0},{"$f":"C_Capex_UKATS!AC73","v":0},{"$f":"C_Capex_UKATS!AD73","v":0},{"$f":"C_Capex_UKATS!AE73","v":0},{"$f":"C_Capex_UKATS!AF73","v":75000},{"$f":"C_Capex_UKATS!AG73","v":92683.637393354016},{"$f":"C_Capex_UKATS!AH73","v":111794.62192747841},{"$f":"C_Capex_UKATS!AI73","v":91144.930726723571},{"$f":"C_Capex_UKATS!AJ73","v":103354.04510689399},{"$f":"C_Capex_UKATS!AK73","v":105352.27150718862},{"$f":"C_Capex_UKATS!AL73","v":100501.66918582017},{"$f":"C_Capex_UKATS!AM73","v":97479.157705319041},{"$f":"C_Capex_UKATS!AN73","v":0},{"$f":"C_Capex_UKATS!AO73","v":0},{"$f":"C_Capex_UKATS!AP73","v":0},{"$f":"C_Capex_UKATS!AQ73","v":0},{"$f":"C_Capex_UKATS!AR73","v":0},{"$f":"C_Capex_UKATS!AS73","v":0},{"$f":"C_Capex_UKATS!AT73","v":0},{"$f":"C_Capex_UKATS!AU73","v":0},{"$f":"C_Capex_UKATS!AV73","v":0},{"$f":"C_Capex_UKATS!AW73","v":0},{"$f":"C_Capex_UKATS!AX73","v":0},{"$f":"C_Capex_UKATS!AY73","v":0},{"$f":"C_Capex_UKATS!AZ73","v":0},{"$f":"C_Capex_UKATS!BA73","v":0},{"$f":"C_Capex_UKATS!BB73","v":0},{"$f":"C_Capex_UKATS!BC73","v":0},{"$f":"C_Capex_UKATS!BD73","v":0},{"$f":"C_Capex_UKATS!BE73","v":0},{"$f":"C_Capex_UKATS!BF73","v":0},{"$f":"C_Capex_UKATS!BG73","v":0},{"$f":"C_Capex_UKATS!BH73","v":0},{"$f":"C_Capex_UKATS!BI73","v":0},{"$f":"C_Capex_UKATS!BJ73","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E74","v":"Category 2"},null,{"$f":"C_Capex_UKATS!G74","v":"£'000"},{"$f":"C_Capex_UKATS!H74","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J74","v":0},null,{"$f":"C_Capex_UKATS!L74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y74","v":0},null,{"$f":"C_Capex_UKATS!AA74","v":0},{"$f":"C_Capex_UKATS!AB74","v":0},{"$f":"C_Capex_UKATS!AC74","v":0},{"$f":"C_Capex_UKATS!AD74","v":0},{"$f":"C_Capex_UKATS!AE74","v":0},{"$f":"C_Capex_UKATS!AF74","v":0},{"$f":"C_Capex_UKATS!AG74","v":0},{"$f":"C_Capex_UKATS!AH74","v":0},{"$f":"C_Capex_UKATS!AI74","v":0},{"$f":"C_Capex_UKATS!AJ74","v":0},{"$f":"C_Capex_UKATS!AK74","v":0},{"$f":"C_Capex_UKATS!AL74","v":0},{"$f":"C_Capex_UKATS!AM74","v":0},{"$f":"C_Capex_UKATS!AN74","v":0},{"$f":"C_Capex_UKATS!AO74","v":0},{"$f":"C_Capex_UKATS!AP74","v":0},{"$f":"C_Capex_UKATS!AQ74","v":0},{"$f":"C_Capex_UKATS!AR74","v":0},{"$f":"C_Capex_UKATS!AS74","v":0},{"$f":"C_Capex_UKATS!AT74","v":0},{"$f":"C_Capex_UKATS!AU74","v":0},{"$f":"C_Capex_UKATS!AV74","v":0},{"$f":"C_Capex_UKATS!AW74","v":0},{"$f":"C_Capex_UKATS!AX74","v":0},{"$f":"C_Capex_UKATS!AY74","v":0},{"$f":"C_Capex_UKATS!AZ74","v":0},{"$f":"C_Capex_UKATS!BA74","v":0},{"$f":"C_Capex_UKATS!BB74","v":0},{"$f":"C_Capex_UKATS!BC74","v":0},{"$f":"C_Capex_UKATS!BD74","v":0},{"$f":"C_Capex_UKATS!BE74","v":0},{"$f":"C_Capex_UKATS!BF74","v":0},{"$f":"C_Capex_UKATS!BG74","v":0},{"$f":"C_Capex_UKATS!BH74","v":0},{"$f":"C_Capex_UKATS!BI74","v":0},{"$f":"C_Capex_UKATS!BJ74","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E75","v":"Category 3"},null,{"$f":"C_Capex_UKATS!G75","v":"£'000"},{"$f":"C_Capex_UKATS!H75","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J75","v":0},null,{"$f":"C_Capex_UKATS!L75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y75","v":0},null,{"$f":"C_Capex_UKATS!AA75","v":0},{"$f":"C_Capex_UKATS!AB75","v":0},{"$f":"C_Capex_UKATS!AC75","v":0},{"$f":"C_Capex_UKATS!AD75","v":0},{"$f":"C_Capex_UKATS!AE75","v":0},{"$f":"C_Capex_UKATS!AF75","v":0},{"$f":"C_Capex_UKATS!AG75","v":0},{"$f":"C_Capex_UKATS!AH75","v":0},{"$f":"C_Capex_UKATS!AI75","v":0},{"$f":"C_Capex_UKATS!AJ75","v":0},{"$f":"C_Capex_UKATS!AK75","v":0},{"$f":"C_Capex_UKATS!AL75","v":0},{"$f":"C_Capex_UKATS!AM75","v":0},{"$f":"C_Capex_UKATS!AN75","v":0},{"$f":"C_Capex_UKATS!AO75","v":0},{"$f":"C_Capex_UKATS!AP75","v":0},{"$f":"C_Capex_UKATS!AQ75","v":0},{"$f":"C_Capex_UKATS!AR75","v":0},{"$f":"C_Capex_UKATS!AS75","v":0},{"$f":"C_Capex_UKATS!AT75","v":0},{"$f":"C_Capex_UKATS!AU75","v":0},{"$f":"C_Capex_UKATS!AV75","v":0},{"$f":"C_Capex_UKATS!AW75","v":0},{"$f":"C_Capex_UKATS!AX75","v":0},{"$f":"C_Capex_UKATS!AY75","v":0},{"$f":"C_Capex_UKATS!AZ75","v":0},{"$f":"C_Capex_UKATS!BA75","v":0},{"$f":"C_Capex_UKATS!BB75","v":0},{"$f":"C_Capex_UKATS!BC75","v":0},{"$f":"C_Capex_UKATS!BD75","v":0},{"$f":"C_Capex_UKATS!BE75","v":0},{"$f":"C_Capex_UKATS!BF75","v":0},{"$f":"C_Capex_UKATS!BG75","v":0},{"$f":"C_Capex_UKATS!BH75","v":0},{"$f":"C_Capex_UKATS!BI75","v":0},{"$f":"C_Capex_UKATS!BJ75","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E76","v":"Category 4"},null,{"$f":"C_Capex_UKATS!G76","v":"£'000"},{"$f":"C_Capex_UKATS!H76","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J76","v":0},null,{"$f":"C_Capex_UKATS!L76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y76","v":0},null,{"$f":"C_Capex_UKATS!AA76","v":0},{"$f":"C_Capex_UKATS!AB76","v":0},{"$f":"C_Capex_UKATS!AC76","v":0},{"$f":"C_Capex_UKATS!AD76","v":0},{"$f":"C_Capex_UKATS!AE76","v":0},{"$f":"C_Capex_UKATS!AF76","v":0},{"$f":"C_Capex_UKATS!AG76","v":0},{"$f":"C_Capex_UKATS!AH76","v":0},{"$f":"C_Capex_UKATS!AI76","v":0},{"$f":"C_Capex_UKATS!AJ76","v":0},{"$f":"C_Capex_UKATS!AK76","v":0},{"$f":"C_Capex_UKATS!AL76","v":0},{"$f":"C_Capex_UKATS!AM76","v":0},{"$f":"C_Capex_UKATS!AN76","v":0},{"$f":"C_Capex_UKATS!AO76","v":0},{"$f":"C_Capex_UKATS!AP76","v":0},{"$f":"C_Capex_UKATS!AQ76","v":0},{"$f":"C_Capex_UKATS!AR76","v":0},{"$f":"C_Capex_UKATS!AS76","v":0},{"$f":"C_Capex_UKATS!AT76","v":0},{"$f":"C_Capex_UKATS!AU76","v":0},{"$f":"C_Capex_UKATS!AV76","v":0},{"$f":"C_Capex_UKATS!AW76","v":0},{"$f":"C_Capex_UKATS!AX76","v":0},{"$f":"C_Capex_UKATS!AY76","v":0},{"$f":"C_Capex_UKATS!AZ76","v":0},{"$f":"C_Capex_UKATS!BA76","v":0},{"$f":"C_Capex_UKATS!BB76","v":0},{"$f":"C_Capex_UKATS!BC76","v":0},{"$f":"C_Capex_UKATS!BD76","v":0},{"$f":"C_Capex_UKATS!BE76","v":0},{"$f":"C_Capex_UKATS!BF76","v":0},{"$f":"C_Capex_UKATS!BG76","v":0},{"$f":"C_Capex_UKATS!BH76","v":0},{"$f":"C_Capex_UKATS!BI76","v":0},{"$f":"C_Capex_UKATS!BJ76","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E77","v":"Category 5"},null,{"$f":"C_Capex_UKATS!G77","v":"£'000"},{"$f":"C_Capex_UKATS!H77","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J77","v":0},null,{"$f":"C_Capex_UKATS!L77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y77","v":0},null,{"$f":"C_Capex_UKATS!AA77","v":0},{"$f":"C_Capex_UKATS!AB77","v":0},{"$f":"C_Capex_UKATS!AC77","v":0},{"$f":"C_Capex_UKATS!AD77","v":0},{"$f":"C_Capex_UKATS!AE77","v":0},{"$f":"C_Capex_UKATS!AF77","v":0},{"$f":"C_Capex_UKATS!AG77","v":0},{"$f":"C_Capex_UKATS!AH77","v":0},{"$f":"C_Capex_UKATS!AI77","v":0},{"$f":"C_Capex_UKATS!AJ77","v":0},{"$f":"C_Capex_UKATS!AK77","v":0},{"$f":"C_Capex_UKATS!AL77","v":0},{"$f":"C_Capex_UKATS!AM77","v":0},{"$f":"C_Capex_UKATS!AN77","v":0},{"$f":"C_Capex_UKATS!AO77","v":0},{"$f":"C_Capex_UKATS!AP77","v":0},{"$f":"C_Capex_UKATS!AQ77","v":0},{"$f":"C_Capex_UKATS!AR77","v":0},{"$f":"C_Capex_UKATS!AS77","v":0},{"$f":"C_Capex_UKATS!AT77","v":0},{"$f":"C_Capex_UKATS!AU77","v":0},{"$f":"C_Capex_UKATS!AV77","v":0},{"$f":"C_Capex_UKATS!AW77","v":0},{"$f":"C_Capex_UKATS!AX77","v":0},{"$f":"C_Capex_UKATS!AY77","v":0},{"$f":"C_Capex_UKATS!AZ77","v":0},{"$f":"C_Capex_UKATS!BA77","v":0},{"$f":"C_Capex_UKATS!BB77","v":0},{"$f":"C_Capex_UKATS!BC77","v":0},{"$f":"C_Capex_UKATS!BD77","v":0},{"$f":"C_Capex_UKATS!BE77","v":0},{"$f":"C_Capex_UKATS!BF77","v":0},{"$f":"C_Capex_UKATS!BG77","v":0},{"$f":"C_Capex_UKATS!BH77","v":0},{"$f":"C_Capex_UKATS!BI77","v":0},{"$f":"C_Capex_UKATS!BJ77","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E78","v":"Category 6"},null,{"$f":"C_Capex_UKATS!G78","v":"£'000"},{"$f":"C_Capex_UKATS!H78","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J78","v":0},null,{"$f":"C_Capex_UKATS!L78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y78","v":0},null,{"$f":"C_Capex_UKATS!AA78","v":0},{"$f":"C_Capex_UKATS!AB78","v":0},{"$f":"C_Capex_UKATS!AC78","v":0},{"$f":"C_Capex_UKATS!AD78","v":0},{"$f":"C_Capex_UKATS!AE78","v":0},{"$f":"C_Capex_UKATS!AF78","v":0},{"$f":"C_Capex_UKATS!AG78","v":0},{"$f":"C_Capex_UKATS!AH78","v":0},{"$f":"C_Capex_UKATS!AI78","v":0},{"$f":"C_Capex_UKATS!AJ78","v":0},{"$f":"C_Capex_UKATS!AK78","v":0},{"$f":"C_Capex_UKATS!AL78","v":0},{"$f":"C_Capex_UKATS!AM78","v":0},{"$f":"C_Capex_UKATS!AN78","v":0},{"$f":"C_Capex_UKATS!AO78","v":0},{"$f":"C_Capex_UKATS!AP78","v":0},{"$f":"C_Capex_UKATS!AQ78","v":0},{"$f":"C_Capex_UKATS!AR78","v":0},{"$f":"C_Capex_UKATS!AS78","v":0},{"$f":"C_Capex_UKATS!AT78","v":0},{"$f":"C_Capex_UKATS!AU78","v":0},{"$f":"C_Capex_UKATS!AV78","v":0},{"$f":"C_Capex_UKATS!AW78","v":0},{"$f":"C_Capex_UKATS!AX78","v":0},{"$f":"C_Capex_UKATS!AY78","v":0},{"$f":"C_Capex_UKATS!AZ78","v":0},{"$f":"C_Capex_UKATS!BA78","v":0},{"$f":"C_Capex_UKATS!BB78","v":0},{"$f":"C_Capex_UKATS!BC78","v":0},{"$f":"C_Capex_UKATS!BD78","v":0},{"$f":"C_Capex_UKATS!BE78","v":0},{"$f":"C_Capex_UKATS!BF78","v":0},{"$f":"C_Capex_UKATS!BG78","v":0},{"$f":"C_Capex_UKATS!BH78","v":0},{"$f":"C_Capex_UKATS!BI78","v":0},{"$f":"C_Capex_UKATS!BJ78","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E79","v":"Category 7"},null,{"$f":"C_Capex_UKATS!G79","v":"£'000"},{"$f":"C_Capex_UKATS!H79","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J79","v":0},null,{"$f":"C_Capex_UKATS!L79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y79","v":0},null,{"$f":"C_Capex_UKATS!AA79","v":0},{"$f":"C_Capex_UKATS!AB79","v":0},{"$f":"C_Capex_UKATS!AC79","v":0},{"$f":"C_Capex_UKATS!AD79","v":0},{"$f":"C_Capex_UKATS!AE79","v":0},{"$f":"C_Capex_UKATS!AF79","v":0},{"$f":"C_Capex_UKATS!AG79","v":0},{"$f":"C_Capex_UKATS!AH79","v":0},{"$f":"C_Capex_UKATS!AI79","v":0},{"$f":"C_Capex_UKATS!AJ79","v":0},{"$f":"C_Capex_UKATS!AK79","v":0},{"$f":"C_Capex_UKATS!AL79","v":0},{"$f":"C_Capex_UKATS!AM79","v":0},{"$f":"C_Capex_UKATS!AN79","v":0},{"$f":"C_Capex_UKATS!AO79","v":0},{"$f":"C_Capex_UKATS!AP79","v":0},{"$f":"C_Capex_UKATS!AQ79","v":0},{"$f":"C_Capex_UKATS!AR79","v":0},{"$f":"C_Capex_UKATS!AS79","v":0},{"$f":"C_Capex_UKATS!AT79","v":0},{"$f":"C_Capex_UKATS!AU79","v":0},{"$f":"C_Capex_UKATS!AV79","v":0},{"$f":"C_Capex_UKATS!AW79","v":0},{"$f":"C_Capex_UKATS!AX79","v":0},{"$f":"C_Capex_UKATS!AY79","v":0},{"$f":"C_Capex_UKATS!AZ79","v":0},{"$f":"C_Capex_UKATS!BA79","v":0},{"$f":"C_Capex_UKATS!BB79","v":0},{"$f":"C_Capex_UKATS!BC79","v":0},{"$f":"C_Capex_UKATS!BD79","v":0},{"$f":"C_Capex_UKATS!BE79","v":0},{"$f":"C_Capex_UKATS!BF79","v":0},{"$f":"C_Capex_UKATS!BG79","v":0},{"$f":"C_Capex_UKATS!BH79","v":0},{"$f":"C_Capex_UKATS!BI79","v":0},{"$f":"C_Capex_UKATS!BJ79","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E80","v":"Category 8"},null,{"$f":"C_Capex_UKATS!G80","v":"£'000"},{"$f":"C_Capex_UKATS!H80","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J80","v":0},null,{"$f":"C_Capex_UKATS!L80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y80","v":0},null,{"$f":"C_Capex_UKATS!AA80","v":0},{"$f":"C_Capex_UKATS!AB80","v":0},{"$f":"C_Capex_UKATS!AC80","v":0},{"$f":"C_Capex_UKATS!AD80","v":0},{"$f":"C_Capex_UKATS!AE80","v":0},{"$f":"C_Capex_UKATS!AF80","v":0},{"$f":"C_Capex_UKATS!AG80","v":0},{"$f":"C_Capex_UKATS!AH80","v":0},{"$f":"C_Capex_UKATS!AI80","v":0},{"$f":"C_Capex_UKATS!AJ80","v":0},{"$f":"C_Capex_UKATS!AK80","v":0},{"$f":"C_Capex_UKATS!AL80","v":0},{"$f":"C_Capex_UKATS!AM80","v":0},{"$f":"C_Capex_UKATS!AN80","v":0},{"$f":"C_Capex_UKATS!AO80","v":0},{"$f":"C_Capex_UKATS!AP80","v":0},{"$f":"C_Capex_UKATS!AQ80","v":0},{"$f":"C_Capex_UKATS!AR80","v":0},{"$f":"C_Capex_UKATS!AS80","v":0},{"$f":"C_Capex_UKATS!AT80","v":0},{"$f":"C_Capex_UKATS!AU80","v":0},{"$f":"C_Capex_UKATS!AV80","v":0},{"$f":"C_Capex_UKATS!AW80","v":0},{"$f":"C_Capex_UKATS!AX80","v":0},{"$f":"C_Capex_UKATS!AY80","v":0},{"$f":"C_Capex_UKATS!AZ80","v":0},{"$f":"C_Capex_UKATS!BA80","v":0},{"$f":"C_Capex_UKATS!BB80","v":0},{"$f":"C_Capex_UKATS!BC80","v":0},{"$f":"C_Capex_UKATS!BD80","v":0},{"$f":"C_Capex_UKATS!BE80","v":0},{"$f":"C_Capex_UKATS!BF80","v":0},{"$f":"C_Capex_UKATS!BG80","v":0},{"$f":"C_Capex_UKATS!BH80","v":0},{"$f":"C_Capex_UKATS!BI80","v":0},{"$f":"C_Capex_UKATS!BJ80","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E81","v":"Category 9"},null,{"$f":"C_Capex_UKATS!G81","v":"£'000"},{"$f":"C_Capex_UKATS!H81","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J81","v":0},null,{"$f":"C_Capex_UKATS!L81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y81","v":0},null,{"$f":"C_Capex_UKATS!AA81","v":0},{"$f":"C_Capex_UKATS!AB81","v":0},{"$f":"C_Capex_UKATS!AC81","v":0},{"$f":"C_Capex_UKATS!AD81","v":0},{"$f":"C_Capex_UKATS!AE81","v":0},{"$f":"C_Capex_UKATS!AF81","v":0},{"$f":"C_Capex_UKATS!AG81","v":0},{"$f":"C_Capex_UKATS!AH81","v":0},{"$f":"C_Capex_UKATS!AI81","v":0},{"$f":"C_Capex_UKATS!AJ81","v":0},{"$f":"C_Capex_UKATS!AK81","v":0},{"$f":"C_Capex_UKATS!AL81","v":0},{"$f":"C_Capex_UKATS!AM81","v":0},{"$f":"C_Capex_UKATS!AN81","v":0},{"$f":"C_Capex_UKATS!AO81","v":0},{"$f":"C_Capex_UKATS!AP81","v":0},{"$f":"C_Capex_UKATS!AQ81","v":0},{"$f":"C_Capex_UKATS!AR81","v":0},{"$f":"C_Capex_UKATS!AS81","v":0},{"$f":"C_Capex_UKATS!AT81","v":0},{"$f":"C_Capex_UKATS!AU81","v":0},{"$f":"C_Capex_UKATS!AV81","v":0},{"$f":"C_Capex_UKATS!AW81","v":0},{"$f":"C_Capex_UKATS!AX81","v":0},{"$f":"C_Capex_UKATS!AY81","v":0},{"$f":"C_Capex_UKATS!AZ81","v":0},{"$f":"C_Capex_UKATS!BA81","v":0},{"$f":"C_Capex_UKATS!BB81","v":0},{"$f":"C_Capex_UKATS!BC81","v":0},{"$f":"C_Capex_UKATS!BD81","v":0},{"$f":"C_Capex_UKATS!BE81","v":0},{"$f":"C_Capex_UKATS!BF81","v":0},{"$f":"C_Capex_UKATS!BG81","v":0},{"$f":"C_Capex_UKATS!BH81","v":0},{"$f":"C_Capex_UKATS!BI81","v":0},{"$f":"C_Capex_UKATS!BJ81","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E82","v":"Category 10"},null,{"$f":"C_Capex_UKATS!G82","v":"£'000"},{"$f":"C_Capex_UKATS!H82","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J82","v":0},null,{"$f":"C_Capex_UKATS!L82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y82","v":0},null,{"$f":"C_Capex_UKATS!AA82","v":0},{"$f":"C_Capex_UKATS!AB82","v":0},{"$f":"C_Capex_UKATS!AC82","v":0},{"$f":"C_Capex_UKATS!AD82","v":0},{"$f":"C_Capex_UKATS!AE82","v":0},{"$f":"C_Capex_UKATS!AF82","v":0},{"$f":"C_Capex_UKATS!AG82","v":0},{"$f":"C_Capex_UKATS!AH82","v":0},{"$f":"C_Capex_UKATS!AI82","v":0},{"$f":"C_Capex_UKATS!AJ82","v":0},{"$f":"C_Capex_UKATS!AK82","v":0},{"$f":"C_Capex_UKATS!AL82","v":0},{"$f":"C_Capex_UKATS!AM82","v":0},{"$f":"C_Capex_UKATS!AN82","v":0},{"$f":"C_Capex_UKATS!AO82","v":0},{"$f":"C_Capex_UKATS!AP82","v":0},{"$f":"C_Capex_UKATS!AQ82","v":0},{"$f":"C_Capex_UKATS!AR82","v":0},{"$f":"C_Capex_UKATS!AS82","v":0},{"$f":"C_Capex_UKATS!AT82","v":0},{"$f":"C_Capex_UKATS!AU82","v":0},{"$f":"C_Capex_UKATS!AV82","v":0},{"$f":"C_Capex_UKATS!AW82","v":0},{"$f":"C_Capex_UKATS!AX82","v":0},{"$f":"C_Capex_UKATS!AY82","v":0},{"$f":"C_Capex_UKATS!AZ82","v":0},{"$f":"C_Capex_UKATS!BA82","v":0},{"$f":"C_Capex_UKATS!BB82","v":0},{"$f":"C_Capex_UKATS!BC82","v":0},{"$f":"C_Capex_UKATS!BD82","v":0},{"$f":"C_Capex_UKATS!BE82","v":0},{"$f":"C_Capex_UKATS!BF82","v":0},{"$f":"C_Capex_UKATS!BG82","v":0},{"$f":"C_Capex_UKATS!BH82","v":0},{"$f":"C_Capex_UKATS!BI82","v":0},{"$f":"C_Capex_UKATS!BJ82","v":0}]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E$233","v":"Project cash flows - RAB Allocation - RAB 1 - Category 1 "},null,{"$f":"'I_Series NERL'!G$233","v":"%"},null,null,{"$f":"'I_Series NERL'!J$233","v":"CAA"},null,{"$f":"'I_Series NERL'!L$233","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$233","v":0},null,{"$f":"'I_Series NERL'!AA$233","v":1},{"$f":"'I_Series NERL'!AB$233","v":1},{"$f":"'I_Series NERL'!AC$233","v":1},{"$f":"'I_Series NERL'!AD$233","v":1},{"$f":"'I_Series NERL'!AE$233","v":1},{"$f":"'I_Series NERL'!AF$233","v":1},{"$f":"'I_Series NERL'!AG$233","v":1},{"$f":"'I_Series NERL'!AH$233","v":1},{"$f":"'I_Series NERL'!AI$233","v":1},{"$f":"'I_Series NERL'!AJ$233","v":1},{"$f":"'I_Series NERL'!AK$233","v":1},{"$f":"'I_Series NERL'!AL$233","v":1},{"$f":"'I_Series NERL'!AM$233","v":1},{"$f":"'I_Series NERL'!AN$233","v":1},{"$f":"'I_Series NERL'!AO$233","v":1},{"$f":"'I_Series NERL'!AP$233","v":1},{"$f":"'I_Series NERL'!AQ$233","v":1},{"$f":"'I_Series NERL'!AR$233","v":1},{"$f":"'I_Series NERL'!AS$233","v":1},{"$f":"'I_Series NERL'!AT$233","v":1},{"$f":"'I_Series NERL'!AU$233","v":1},{"$f":"'I_Series NERL'!AV$233","v":1},{"$f":"'I_Series NERL'!AW$233","v":1},{"$f":"'I_Series NERL'!AX$233","v":1},{"$f":"'I_Series NERL'!AY$233","v":1},{"$f":"'I_Series NERL'!AZ$233","v":1},{"$f":"'I_Series NERL'!BA$233","v":1},{"$f":"'I_Series NERL'!BB$233","v":1},{"$f":"'I_Series NERL'!BC$233","v":1},{"$f":"'I_Series NERL'!BD$233","v":1},{"$f":"'I_Series NERL'!BE$233","v":1},{"$f":"'I_Series NERL'!BF$233","v":1},{"$f":"'I_Series NERL'!BG$233","v":1},{"$f":"'I_Series NERL'!BH$233","v":1},{"$f":"'I_Series NERL'!BI$233","v":1},{"$f":"'I_Series NERL'!BJ$233","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$254","v":"Project cash flows - RAB Allocation - RAB 1 - Category 2 "},null,{"$f":"'I_Series NERL'!G$254","v":"%"},null,null,{"$f":"'I_Series NERL'!J$254","v":"CAA"},null,{"$f":"'I_Series NERL'!L$254","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$254","v":0},null,{"$f":"'I_Series NERL'!AA$254","v":1},{"$f":"'I_Series NERL'!AB$254","v":1},{"$f":"'I_Series NERL'!AC$254","v":1},{"$f":"'I_Series NERL'!AD$254","v":1},{"$f":"'I_Series NERL'!AE$254","v":1},{"$f":"'I_Series NERL'!AF$254","v":1},{"$f":"'I_Series NERL'!AG$254","v":1},{"$f":"'I_Series NERL'!AH$254","v":1},{"$f":"'I_Series NERL'!AI$254","v":1},{"$f":"'I_Series NERL'!AJ$254","v":1},{"$f":"'I_Series NERL'!AK$254","v":1},{"$f":"'I_Series NERL'!AL$254","v":1},{"$f":"'I_Series NERL'!AM$254","v":1},{"$f":"'I_Series NERL'!AN$254","v":1},{"$f":"'I_Series NERL'!AO$254","v":1},{"$f":"'I_Series NERL'!AP$254","v":1},{"$f":"'I_Series NERL'!AQ$254","v":1},{"$f":"'I_Series NERL'!AR$254","v":1},{"$f":"'I_Series NERL'!AS$254","v":1},{"$f":"'I_Series NERL'!AT$254","v":1},{"$f":"'I_Series NERL'!AU$254","v":1},{"$f":"'I_Series NERL'!AV$254","v":1},{"$f":"'I_Series NERL'!AW$254","v":1},{"$f":"'I_Series NERL'!AX$254","v":1},{"$f":"'I_Series NERL'!AY$254","v":1},{"$f":"'I_Series NERL'!AZ$254","v":1},{"$f":"'I_Series NERL'!BA$254","v":1},{"$f":"'I_Series NERL'!BB$254","v":1},{"$f":"'I_Series NERL'!BC$254","v":1},{"$f":"'I_Series NERL'!BD$254","v":1},{"$f":"'I_Series NERL'!BE$254","v":1},{"$f":"'I_Series NERL'!BF$254","v":1},{"$f":"'I_Series NERL'!BG$254","v":1},{"$f":"'I_Series NERL'!BH$254","v":1},{"$f":"'I_Series NERL'!BI$254","v":1},{"$f":"'I_Series NERL'!BJ$254","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$275","v":"Project cash flows - RAB Allocation - RAB 1 - Category 3 "},null,{"$f":"'I_Series NERL'!G$275","v":"%"},null,null,{"$f":"'I_Series NERL'!J$275","v":"CAA"},null,{"$f":"'I_Series NERL'!L$275","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$275","v":0},null,{"$f":"'I_Series NERL'!AA$275","v":1},{"$f":"'I_Series NERL'!AB$275","v":1},{"$f":"'I_Series NERL'!AC$275","v":1},{"$f":"'I_Series NERL'!AD$275","v":1},{"$f":"'I_Series NERL'!AE$275","v":1},{"$f":"'I_Series NERL'!AF$275","v":1},{"$f":"'I_Series NERL'!AG$275","v":1},{"$f":"'I_Series NERL'!AH$275","v":1},{"$f":"'I_Series NERL'!AI$275","v":1},{"$f":"'I_Series NERL'!AJ$275","v":1},{"$f":"'I_Series NERL'!AK$275","v":1},{"$f":"'I_Series NERL'!AL$275","v":1},{"$f":"'I_Series NERL'!AM$275","v":1},{"$f":"'I_Series NERL'!AN$275","v":1},{"$f":"'I_Series NERL'!AO$275","v":1},{"$f":"'I_Series NERL'!AP$275","v":1},{"$f":"'I_Series NERL'!AQ$275","v":1},{"$f":"'I_Series NERL'!AR$275","v":1},{"$f":"'I_Series NERL'!AS$275","v":1},{"$f":"'I_Series NERL'!AT$275","v":1},{"$f":"'I_Series NERL'!AU$275","v":1},{"$f":"'I_Series NERL'!AV$275","v":1},{"$f":"'I_Series NERL'!AW$275","v":1},{"$f":"'I_Series NERL'!AX$275","v":1},{"$f":"'I_Series NERL'!AY$275","v":1},{"$f":"'I_Series NERL'!AZ$275","v":1},{"$f":"'I_Series NERL'!BA$275","v":1},{"$f":"'I_Series NERL'!BB$275","v":1},{"$f":"'I_Series NERL'!BC$275","v":1},{"$f":"'I_Series NERL'!BD$275","v":1},{"$f":"'I_Series NERL'!BE$275","v":1},{"$f":"'I_Series NERL'!BF$275","v":1},{"$f":"'I_Series NERL'!BG$275","v":1},{"$f":"'I_Series NERL'!BH$275","v":1},{"$f":"'I_Series NERL'!BI$275","v":1},{"$f":"'I_Series NERL'!BJ$275","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$296","v":"Project cash flows - RAB Allocation - RAB 1 - Category 4 "},null,{"$f":"'I_Series NERL'!G$296","v":"%"},null,null,{"$f":"'I_Series NERL'!J$296","v":"CAA"},null,{"$f":"'I_Series NERL'!L$296","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$296","v":0},null,{"$f":"'I_Series NERL'!AA$296","v":1},{"$f":"'I_Series NERL'!AB$296","v":1},{"$f":"'I_Series NERL'!AC$296","v":1},{"$f":"'I_Series NERL'!AD$296","v":1},{"$f":"'I_Series NERL'!AE$296","v":1},{"$f":"'I_Series NERL'!AF$296","v":1},{"$f":"'I_Series NERL'!AG$296","v":1},{"$f":"'I_Series NERL'!AH$296","v":1},{"$f":"'I_Series NERL'!AI$296","v":1},{"$f":"'I_Series NERL'!AJ$296","v":1},{"$f":"'I_Series NERL'!AK$296","v":1},{"$f":"'I_Series NERL'!AL$296","v":1},{"$f":"'I_Series NERL'!AM$296","v":1},{"$f":"'I_Series NERL'!AN$296","v":1},{"$f":"'I_Series NERL'!AO$296","v":1},{"$f":"'I_Series NERL'!AP$296","v":1},{"$f":"'I_Series NERL'!AQ$296","v":1},{"$f":"'I_Series NERL'!AR$296","v":1},{"$f":"'I_Series NERL'!AS$296","v":1},{"$f":"'I_Series NERL'!AT$296","v":1},{"$f":"'I_Series NERL'!AU$296","v":1},{"$f":"'I_Series NERL'!AV$296","v":1},{"$f":"'I_Series NERL'!AW$296","v":1},{"$f":"'I_Series NERL'!AX$296","v":1},{"$f":"'I_Series NERL'!AY$296","v":1},{"$f":"'I_Series NERL'!AZ$296","v":1},{"$f":"'I_Series NERL'!BA$296","v":1},{"$f":"'I_Series NERL'!BB$296","v":1},{"$f":"'I_Series NERL'!BC$296","v":1},{"$f":"'I_Series NERL'!BD$296","v":1},{"$f":"'I_Series NERL'!BE$296","v":1},{"$f":"'I_Series NERL'!BF$296","v":1},{"$f":"'I_Series NERL'!BG$296","v":1},{"$f":"'I_Series NERL'!BH$296","v":1},{"$f":"'I_Series NERL'!BI$296","v":1},{"$f":"'I_Series NERL'!BJ$296","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$317","v":"Project cash flows - RAB Allocation - RAB 1 - Category 5 "},null,{"$f":"'I_Series NERL'!G$317","v":"%"},null,null,{"$f":"'I_Series NERL'!J$317","v":"CAA"},null,{"$f":"'I_Series NERL'!L$317","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$317","v":0},null,{"$f":"'I_Series NERL'!AA$317","v":1},{"$f":"'I_Series NERL'!AB$317","v":1},{"$f":"'I_Series NERL'!AC$317","v":1},{"$f":"'I_Series NERL'!AD$317","v":1},{"$f":"'I_Series NERL'!AE$317","v":1},{"$f":"'I_Series NERL'!AF$317","v":1},{"$f":"'I_Series NERL'!AG$317","v":1},{"$f":"'I_Series NERL'!AH$317","v":1},{"$f":"'I_Series NERL'!AI$317","v":1},{"$f":"'I_Series NERL'!AJ$317","v":1},{"$f":"'I_Series NERL'!AK$317","v":1},{"$f":"'I_Series NERL'!AL$317","v":1},{"$f":"'I_Series NERL'!AM$317","v":1},{"$f":"'I_Series NERL'!AN$317","v":1},{"$f":"'I_Series NERL'!AO$317","v":1},{"$f":"'I_Series NERL'!AP$317","v":1},{"$f":"'I_Series NERL'!AQ$317","v":1},{"$f":"'I_Series NERL'!AR$317","v":1},{"$f":"'I_Series NERL'!AS$317","v":1},{"$f":"'I_Series NERL'!AT$317","v":1},{"$f":"'I_Series NERL'!AU$317","v":1},{"$f":"'I_Series NERL'!AV$317","v":1},{"$f":"'I_Series NERL'!AW$317","v":1},{"$f":"'I_Series NERL'!AX$317","v":1},{"$f":"'I_Series NERL'!AY$317","v":1},{"$f":"'I_Series NERL'!AZ$317","v":1},{"$f":"'I_Series NERL'!BA$317","v":1},{"$f":"'I_Series NERL'!BB$317","v":1},{"$f":"'I_Series NERL'!BC$317","v":1},{"$f":"'I_Series NERL'!BD$317","v":1},{"$f":"'I_Series NERL'!BE$317","v":1},{"$f":"'I_Series NERL'!BF$317","v":1},{"$f":"'I_Series NERL'!BG$317","v":1},{"$f":"'I_Series NERL'!BH$317","v":1},{"$f":"'I_Series NERL'!BI$317","v":1},{"$f":"'I_Series NERL'!BJ$317","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$338","v":"Project cash flows - RAB Allocation - RAB 1 - Category 6 "},null,{"$f":"'I_Series NERL'!G$338","v":"%"},null,null,{"$f":"'I_Series NERL'!J$338","v":"CAA"},null,{"$f":"'I_Series NERL'!L$338","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$338","v":0},null,{"$f":"'I_Series NERL'!AA$338","v":1},{"$f":"'I_Series NERL'!AB$338","v":1},{"$f":"'I_Series NERL'!AC$338","v":1},{"$f":"'I_Series NERL'!AD$338","v":1},{"$f":"'I_Series NERL'!AE$338","v":1},{"$f":"'I_Series NERL'!AF$338","v":1},{"$f":"'I_Series NERL'!AG$338","v":1},{"$f":"'I_Series NERL'!AH$338","v":1},{"$f":"'I_Series NERL'!AI$338","v":1},{"$f":"'I_Series NERL'!AJ$338","v":1},{"$f":"'I_Series NERL'!AK$338","v":1},{"$f":"'I_Series NERL'!AL$338","v":1},{"$f":"'I_Series NERL'!AM$338","v":1},{"$f":"'I_Series NERL'!AN$338","v":1},{"$f":"'I_Series NERL'!AO$338","v":1},{"$f":"'I_Series NERL'!AP$338","v":1},{"$f":"'I_Series NERL'!AQ$338","v":1},{"$f":"'I_Series NERL'!AR$338","v":1},{"$f":"'I_Series NERL'!AS$338","v":1},{"$f":"'I_Series NERL'!AT$338","v":1},{"$f":"'I_Series NERL'!AU$338","v":1},{"$f":"'I_Series NERL'!AV$338","v":1},{"$f":"'I_Series NERL'!AW$338","v":1},{"$f":"'I_Series NERL'!AX$338","v":1},{"$f":"'I_Series NERL'!AY$338","v":1},{"$f":"'I_Series NERL'!AZ$338","v":1},{"$f":"'I_Series NERL'!BA$338","v":1},{"$f":"'I_Series NERL'!BB$338","v":1},{"$f":"'I_Series NERL'!BC$338","v":1},{"$f":"'I_Series NERL'!BD$338","v":1},{"$f":"'I_Series NERL'!BE$338","v":1},{"$f":"'I_Series NERL'!BF$338","v":1},{"$f":"'I_Series NERL'!BG$338","v":1},{"$f":"'I_Series NERL'!BH$338","v":1},{"$f":"'I_Series NERL'!BI$338","v":1},{"$f":"'I_Series NERL'!BJ$338","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$359","v":"Project cash flows - RAB Allocation - RAB 1 - Category 7 "},null,{"$f":"'I_Series NERL'!G$359","v":"%"},null,null,{"$f":"'I_Series NERL'!J$359","v":"CAA"},null,{"$f":"'I_Series NERL'!L$359","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$359","v":0},null,{"$f":"'I_Series NERL'!AA$359","v":1},{"$f":"'I_Series NERL'!AB$359","v":1},{"$f":"'I_Series NERL'!AC$359","v":1},{"$f":"'I_Series NERL'!AD$359","v":1},{"$f":"'I_Series NERL'!AE$359","v":1},{"$f":"'I_Series NERL'!AF$359","v":1},{"$f":"'I_Series NERL'!AG$359","v":1},{"$f":"'I_Series NERL'!AH$359","v":1},{"$f":"'I_Series NERL'!AI$359","v":1},{"$f":"'I_Series NERL'!AJ$359","v":1},{"$f":"'I_Series NERL'!AK$359","v":1},{"$f":"'I_Series NERL'!AL$359","v":1},{"$f":"'I_Series NERL'!AM$359","v":1},{"$f":"'I_Series NERL'!AN$359","v":1},{"$f":"'I_Series NERL'!AO$359","v":1},{"$f":"'I_Series NERL'!AP$359","v":1},{"$f":"'I_Series NERL'!AQ$359","v":1},{"$f":"'I_Series NERL'!AR$359","v":1},{"$f":"'I_Series NERL'!AS$359","v":1},{"$f":"'I_Series NERL'!AT$359","v":1},{"$f":"'I_Series NERL'!AU$359","v":1},{"$f":"'I_Series NERL'!AV$359","v":1},{"$f":"'I_Series NERL'!AW$359","v":1},{"$f":"'I_Series NERL'!AX$359","v":1},{"$f":"'I_Series NERL'!AY$359","v":1},{"$f":"'I_Series NERL'!AZ$359","v":1},{"$f":"'I_Series NERL'!BA$359","v":1},{"$f":"'I_Series NERL'!BB$359","v":1},{"$f":"'I_Series NERL'!BC$359","v":1},{"$f":"'I_Series NERL'!BD$359","v":1},{"$f":"'I_Series NERL'!BE$359","v":1},{"$f":"'I_Series NERL'!BF$359","v":1},{"$f":"'I_Series NERL'!BG$359","v":1},{"$f":"'I_Series NERL'!BH$359","v":1},{"$f":"'I_Series NERL'!BI$359","v":1},{"$f":"'I_Series NERL'!BJ$359","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$380","v":"Project cash flows - RAB Allocation - RAB 1 - Category 8 "},null,{"$f":"'I_Series NERL'!G$380","v":"%"},null,null,{"$f":"'I_Series NERL'!J$380","v":"CAA"},null,{"$f":"'I_Series NERL'!L$380","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$380","v":0},null,{"$f":"'I_Series NERL'!AA$380","v":1},{"$f":"'I_Series NERL'!AB$380","v":1},{"$f":"'I_Series NERL'!AC$380","v":1},{"$f":"'I_Series NERL'!AD$380","v":1},{"$f":"'I_Series NERL'!AE$380","v":1},{"$f":"'I_Series NERL'!AF$380","v":1},{"$f":"'I_Series NERL'!AG$380","v":1},{"$f":"'I_Series NERL'!AH$380","v":1},{"$f":"'I_Series NERL'!AI$380","v":1},{"$f":"'I_Series NERL'!AJ$380","v":1},{"$f":"'I_Series NERL'!AK$380","v":1},{"$f":"'I_Series NERL'!AL$380","v":1},{"$f":"'I_Series NERL'!AM$380","v":1},{"$f":"'I_Series NERL'!AN$380","v":1},{"$f":"'I_Series NERL'!AO$380","v":1},{"$f":"'I_Series NERL'!AP$380","v":1},{"$f":"'I_Series NERL'!AQ$380","v":1},{"$f":"'I_Series NERL'!AR$380","v":1},{"$f":"'I_Series NERL'!AS$380","v":1},{"$f":"'I_Series NERL'!AT$380","v":1},{"$f":"'I_Series NERL'!AU$380","v":1},{"$f":"'I_Series NERL'!AV$380","v":1},{"$f":"'I_Series NERL'!AW$380","v":1},{"$f":"'I_Series NERL'!AX$380","v":1},{"$f":"'I_Series NERL'!AY$380","v":1},{"$f":"'I_Series NERL'!AZ$380","v":1},{"$f":"'I_Series NERL'!BA$380","v":1},{"$f":"'I_Series NERL'!BB$380","v":1},{"$f":"'I_Series NERL'!BC$380","v":1},{"$f":"'I_Series NERL'!BD$380","v":1},{"$f":"'I_Series NERL'!BE$380","v":1},{"$f":"'I_Series NERL'!BF$380","v":1},{"$f":"'I_Series NERL'!BG$380","v":1},{"$f":"'I_Series NERL'!BH$380","v":1},{"$f":"'I_Series NERL'!BI$380","v":1},{"$f":"'I_Series NERL'!BJ$380","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$401","v":"Project cash flows - RAB Allocation - RAB 1 - Category 9 "},null,{"$f":"'I_Series NERL'!G$401","v":"%"},null,null,{"$f":"'I_Series NERL'!J$401","v":"CAA"},null,{"$f":"'I_Series NERL'!L$401","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$401","v":0},null,{"$f":"'I_Series NERL'!AA$401","v":1},{"$f":"'I_Series NERL'!AB$401","v":1},{"$f":"'I_Series NERL'!AC$401","v":1},{"$f":"'I_Series NERL'!AD$401","v":1},{"$f":"'I_Series NERL'!AE$401","v":1},{"$f":"'I_Series NERL'!AF$401","v":1},{"$f":"'I_Series NERL'!AG$401","v":1},{"$f":"'I_Series NERL'!AH$401","v":1},{"$f":"'I_Series NERL'!AI$401","v":1},{"$f":"'I_Series NERL'!AJ$401","v":1},{"$f":"'I_Series NERL'!AK$401","v":1},{"$f":"'I_Series NERL'!AL$401","v":1},{"$f":"'I_Series NERL'!AM$401","v":1},{"$f":"'I_Series NERL'!AN$401","v":1},{"$f":"'I_Series NERL'!AO$401","v":1},{"$f":"'I_Series NERL'!AP$401","v":1},{"$f":"'I_Series NERL'!AQ$401","v":1},{"$f":"'I_Series NERL'!AR$401","v":1},{"$f":"'I_Series NERL'!AS$401","v":1},{"$f":"'I_Series NERL'!AT$401","v":1},{"$f":"'I_Series NERL'!AU$401","v":1},{"$f":"'I_Series NERL'!AV$401","v":1},{"$f":"'I_Series NERL'!AW$401","v":1},{"$f":"'I_Series NERL'!AX$401","v":1},{"$f":"'I_Series NERL'!AY$401","v":1},{"$f":"'I_Series NERL'!AZ$401","v":1},{"$f":"'I_Series NERL'!BA$401","v":1},{"$f":"'I_Series NERL'!BB$401","v":1},{"$f":"'I_Series NERL'!BC$401","v":1},{"$f":"'I_Series NERL'!BD$401","v":1},{"$f":"'I_Series NERL'!BE$401","v":1},{"$f":"'I_Series NERL'!BF$401","v":1},{"$f":"'I_Series NERL'!BG$401","v":1},{"$f":"'I_Series NERL'!BH$401","v":1},{"$f":"'I_Series NERL'!BI$401","v":1},{"$f":"'I_Series NERL'!BJ$401","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$422","v":"Project cash flows - RAB Allocation - RAB 1 - Category 10 "},null,{"$f":"'I_Series NERL'!G$422","v":"%"},null,null,{"$f":"'I_Series NERL'!J$422","v":"CAA"},null,{"$f":"'I_Series NERL'!L$422","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$422","v":0},null,{"$f":"'I_Series NERL'!AA$422","v":1},{"$f":"'I_Series NERL'!AB$422","v":1},{"$f":"'I_Series NERL'!AC$422","v":1},{"$f":"'I_Series NERL'!AD$422","v":1},{"$f":"'I_Series NERL'!AE$422","v":1},{"$f":"'I_Series NERL'!AF$422","v":1},{"$f":"'I_Series NERL'!AG$422","v":1},{"$f":"'I_Series NERL'!AH$422","v":1},{"$f":"'I_Series NERL'!AI$422","v":1},{"$f":"'I_Series NERL'!AJ$422","v":1},{"$f":"'I_Series NERL'!AK$422","v":1},{"$f":"'I_Series NERL'!AL$422","v":1},{"$f":"'I_Series NERL'!AM$422","v":1},{"$f":"'I_Series NERL'!AN$422","v":1},{"$f":"'I_Series NERL'!AO$422","v":1},{"$f":"'I_Series NERL'!AP$422","v":1},{"$f":"'I_Series NERL'!AQ$422","v":1},{"$f":"'I_Series NERL'!AR$422","v":1},{"$f":"'I_Series NERL'!AS$422","v":1},{"$f":"'I_Series NERL'!AT$422","v":1},{"$f":"'I_Series NERL'!AU$422","v":1},{"$f":"'I_Series NERL'!AV$422","v":1},{"$f":"'I_Series NERL'!AW$422","v":1},{"$f":"'I_Series NERL'!AX$422","v":1},{"$f":"'I_Series NERL'!AY$422","v":1},{"$f":"'I_Series NERL'!AZ$422","v":1},{"$f":"'I_Series NERL'!BA$422","v":1},{"$f":"'I_Series NERL'!BB$422","v":1},{"$f":"'I_Series NERL'!BC$422","v":1},{"$f":"'I_Series NERL'!BD$422","v":1},{"$f":"'I_Series NERL'!BE$422","v":1},{"$f":"'I_Series NERL'!BF$422","v":1},{"$f":"'I_Series NERL'!BG$422","v":1},{"$f":"'I_Series NERL'!BH$422","v":1},{"$f":"'I_Series NERL'!BI$422","v":1},{"$f":"'I_Series NERL'!BJ$422","v":1}]
[]
[null,null,null,1,{"$f":"\"Project \" & D161 & \" - allocated capex - RAB 1\"","v":"Project 1 - allocated capex - RAB 1"},null,{"$f":"G139","v":"£'000"},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA161:BJ161)","v":777310.33355277777},null,{"$f":"AA139 * AA150","v":0},{"$f":"AB139 * AB150","v":0},0,0,0,75000,92683.637393354016,111794.62192747841,91144.930726723571,103354.04510689399,105352.27150718862,100501.66918582017,97479.157705319041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D161 + 1","v":2},{"$f":"\"Project \" & D162 & \" - allocated capex - RAB 1\"","v":"Project 2 - allocated capex - RAB 1"},null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA162:BJ162)","v":0},null,{"$f":"AA140 * AA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D162 + 1","v":3},"Project 3 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA141 * AA152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,"Project 4 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA142 * AA153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,"Project 5 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA143 * AA154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"Project 6 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA144 * AA155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,"Project 7 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA145 * AA156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"Project 8 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA146 * AA157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D168 + 1","v":9},{"$f":"\"Project \" & D169 & \" - allocated capex - RAB 1\"","v":"Project 9 - allocated capex - RAB 1"},null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA169:BJ169)","v":0},null,{"$f":"AA147 * AA158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D169 + 1","v":10},{"$f":"\"Project \" & D170 & \" - allocated capex - RAB 1\"","v":"Project 10 - allocated capex - RAB 1"},null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA170:BJ170)","v":0},null,{"$f":"AA148 * AA159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RAB 1 Capex Additions",null,{"$f":"G169","v":"£'000"},{"$f":"H169","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA172:BJ172)","v":777310.33355277777},null,{"$f":"SUM(AA161:AA170)","v":0},0,0,0,0,75000,92683.637393354016,111794.62192747841,91144.930726723571,103354.04510689399,105352.27150718862,100501.66918582017,97479.157705319041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E172","v":"RAB 1 Capex Additions"},null,"£'000","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y172","v":777310.33355277777},null,0,0,0,0,0,75000,92683.637393354016,111794.62192747841,91144.930726723571,103354.04510689399,105352.27150718862,100501.66918582017,97479.157705319041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less:",{"$f":"'I_Series UKATS'!E534","v":"UKATS fixed assets - disposals"},null,{"$f":"'I_Series UKATS'!G534","v":"£'000 "},{"$f":"'I_Series UKATS'!H534","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I534","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J534","v":0},null,{"$f":"'I_Series UKATS'!L534","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y534","v":0},null,{"$f":"'I_Series UKATS'!AA534","v":0},{"$f":"'I_Series UKATS'!AB534","v":0},{"$f":"'I_Series UKATS'!AC534","v":0},{"$f":"'I_Series UKATS'!AD534","v":0},{"$f":"'I_Series UKATS'!AE534","v":0},{"$f":"'I_Series UKATS'!AF534","v":0},{"$f":"'I_Series UKATS'!AG534","v":0},{"$f":"'I_Series UKATS'!AH534","v":0},{"$f":"'I_Series UKATS'!AI534","v":0},{"$f":"'I_Series UKATS'!AJ534","v":0},{"$f":"'I_Series UKATS'!AK534","v":0},{"$f":"'I_Series UKATS'!AL534","v":0},{"$f":"'I_Series UKATS'!AM534","v":0},{"$f":"'I_Series UKATS'!AN534","v":0},{"$f":"'I_Series UKATS'!AO534","v":0},{"$f":"'I_Series UKATS'!AP534","v":0},{"$f":"'I_Series UKATS'!AQ534","v":0},{"$f":"'I_Series UKATS'!AR534","v":0},{"$f":"'I_Series UKATS'!AS534","v":0},{"$f":"'I_Series UKATS'!AT534","v":0},{"$f":"'I_Series UKATS'!AU534","v":0},{"$f":"'I_Series UKATS'!AV534","v":0},{"$f":"'I_Series UKATS'!AW534","v":0},{"$f":"'I_Series UKATS'!AX534","v":0},{"$f":"'I_Series UKATS'!AY534","v":0},{"$f":"'I_Series UKATS'!AZ534","v":0},{"$f":"'I_Series UKATS'!BA534","v":0},{"$f":"'I_Series UKATS'!BB534","v":0},{"$f":"'I_Series UKATS'!BC534","v":0},{"$f":"'I_Series UKATS'!BD534","v":0},{"$f":"'I_Series UKATS'!BE534","v":0},{"$f":"'I_Series UKATS'!BF534","v":0},{"$f":"'I_Series UKATS'!BG534","v":0},{"$f":"'I_Series UKATS'!BH534","v":0},{"$f":"'I_Series UKATS'!BI534","v":0},{"$f":"'I_Series UKATS'!BJ534","v":0}]
[null,null,null,"less:",{"$f":"'I_Series UKATS'!E535","v":"UKATS fixed assets - Grants or other contributions"},null,{"$f":"'I_Series UKATS'!G535","v":"£'000 "},{"$f":"'I_Series UKATS'!H535","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I535","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J535","v":0},null,{"$f":"'I_Series UKATS'!L535","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y535","v":0},null,{"$f":"'I_Series UKATS'!AA535","v":0},{"$f":"'I_Series UKATS'!AB535","v":0},{"$f":"'I_Series UKATS'!AC535","v":0},{"$f":"'I_Series UKATS'!AD535","v":0},{"$f":"'I_Series UKATS'!AE535","v":0},{"$f":"'I_Series UKATS'!AF535","v":0},{"$f":"'I_Series UKATS'!AG535","v":0},{"$f":"'I_Series UKATS'!AH535","v":0},{"$f":"'I_Series UKATS'!AI535","v":0},{"$f":"'I_Series UKATS'!AJ535","v":0},{"$f":"'I_Series UKATS'!AK535","v":0},{"$f":"'I_Series UKATS'!AL535","v":0},{"$f":"'I_Series UKATS'!AM535","v":0},{"$f":"'I_Series UKATS'!AN535","v":0},{"$f":"'I_Series UKATS'!AO535","v":0},{"$f":"'I_Series UKATS'!AP535","v":0},{"$f":"'I_Series UKATS'!AQ535","v":0},{"$f":"'I_Series UKATS'!AR535","v":0},{"$f":"'I_Series UKATS'!AS535","v":0},{"$f":"'I_Series UKATS'!AT535","v":0},{"$f":"'I_Series UKATS'!AU535","v":0},{"$f":"'I_Series UKATS'!AV535","v":0},{"$f":"'I_Series UKATS'!AW535","v":0},{"$f":"'I_Series UKATS'!AX535","v":0},{"$f":"'I_Series UKATS'!AY535","v":0},{"$f":"'I_Series UKATS'!AZ535","v":0},{"$f":"'I_Series UKATS'!BA535","v":0},{"$f":"'I_Series UKATS'!BB535","v":0},{"$f":"'I_Series UKATS'!BC535","v":0},{"$f":"'I_Series UKATS'!BD535","v":0},{"$f":"'I_Series UKATS'!BE535","v":0},{"$f":"'I_Series UKATS'!BF535","v":0},{"$f":"'I_Series UKATS'!BG535","v":0},{"$f":"'I_Series UKATS'!BH535","v":0},{"$f":"'I_Series UKATS'!BI535","v":0},{"$f":"'I_Series UKATS'!BJ535","v":0}]
[null,null,null,null,{"$f":"D136","v":"Net capex for year"},null,{"$f":"G176","v":"£'000 "},{"$f":"H176","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA177:BJ177)","v":777310.33355277777},null,{"$f":"AA174-SUM(AA175:AA176)","v":0},{"$f":"AB174-SUM(AB175:AB176)","v":0},0,0,0,75000,92683.637393354016,111794.62192747841,91144.930726723571,103354.04510689399,105352.27150718862,100501.66918582017,97479.157705319041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E177","v":"Net capex for year"},null,{"$f":"G177","v":"£'000 "},{"$f":"H177","v":"RPI 2020"},null,{"$f":"J177","v":0},null,{"$f":"L177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y177","v":777310.33355277777},null,{"$f":"AA177","v":0},0,0,0,0,75000,92683.637393354016,111794.62192747841,91144.930726723571,103354.04510689399,{"$f":"AK177","v":105352.27150718862},100501.66918582017,97479.157705319041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E259","v":"RPI Annual Growth for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G259","v":"Index"},{"$f":"C_Index!H259","v":"RPI 2020"},null,{"$f":"C_Index!J259","v":0},null,{"$f":"C_Index!L259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y259","v":0},null,{"$f":"C_Index!AA259","v":0.88196833158029397},{"$f":"C_Index!AB259","v":0.89734769878045306},{"$f":"C_Index!AC259","v":0.92949938880518512},{"$f":"C_Index!AD259","v":0.96057082752935141},{"$f":"C_Index!AE259","v":0.98518918611592798},{"$f":"C_Index!AF259","v":1},{"$f":"C_Index!AG259","v":1.0404525684396053},{"$f":"C_Index!AH259","v":1.1609858714500951},{"$f":"C_Index!AI259","v":1.2641351098729281},{"$f":"C_Index!AJ259","v":1.2846418790687095},{"$f":"C_Index!AK259","v":1.2971353512238111},{"$f":"C_Index!AL259","v":1.3195576771754272},{"$f":"C_Index!AM259","v":1.3565319254058053},{"$f":"C_Index!AN259","v":1.3945421988557309},{"$f":"C_Index!AO259","v":1.4336175271419489},{"$f":"C_Index!AP259","v":1.4737877532963912},{"$f":"C_Index!AQ259","v":1.5150835565582197},{"$f":"C_Index!AR259","v":1.5575364758045076},{"$f":"C_Index!AS259","v":1.60117893363745},{"$f":"C_Index!AT259","v":1.6460442611465049},{"$f":"C_Index!AU259","v":1.692166723364372},{"$f":"C_Index!AV259","v":1.7395815454362549},{"$f":"C_Index!AW259","v":1.7883249395223884},{"$f":"C_Index!AX259","v":1.8384341324543818},{"$f":"C_Index!AY259","v":1.8899473941664968},{"$f":"C_Index!AZ259","v":1.9429040669235742},{"$f":"C_Index!BA259","v":1.9973445953679347},{"$f":"C_Index!BB259","v":2.053310557408198},{"$f":"C_Index!BC259","v":2.1108446959736118},{"$f":"C_Index!BD259","v":2.1699909516581442},{"$f":"C_Index!BE259","v":2.2307944962792678},{"$f":"C_Index!BF259","v":2.2933017673770704},{"$f":"C_Index!BG259","v":2.3575605036800322},{"$f":"C_Index!BH259","v":2.423619781564565},{"$f":"C_Index!BI259","v":2.4915300525361532},{"$f":"C_Index!BJ259","v":2.5613431817607211}]
[null,null,null,null,{"$f":"E179","v":"Net capex for year"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA181:BJ181)","v":950724.84120993735},null,{"$f":" (AA180) * AA179","v":0},0,0,0,0,75000,96432.928578240229,129791.97656190743,115219.50701858712,132772.93471547245,136656.15570370341,132617.74914309406,132233.58948893257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E181","v":"Net capex for year"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,950724.84120993735,null,0,0,0,0,0,75000,96432.928578240229,129791.97656190743,115219.50701858712,132772.93471547245,{"$f":"AK181","v":136656.15570370341},132617.74914309406,132233.58948893257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E262","v":"RAB Within Year RPI Growth (UKATS) - growth rate"},null,{"$f":"C_Index!G262","v":"%"},{"$f":"C_Index!H262","v":"Nominal Year"},null,{"$f":"C_Index!J262","v":0},null,{"$f":"C_Index!L262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y262","v":0},null,{"$f":"C_Index!AA262","v":7.9613215149072492E-3},{"$f":"C_Index!AB262","v":1.5396312488120234E-2},{"$f":"C_Index!AC262","v":2.0644095788604488E-2},{"$f":"C_Index!AD262","v":1.4264575318141626E-2},{"$f":"C_Index!AE262","v":1.0734072022160479E-2},{"$f":"C_Index!AF262","v":7.7038974329814991E-3},{"$f":"C_Index!AG262","v":4.1639344262295097E-2},{"$f":"C_Index!AH262","v":5.896180215475022E-2},{"$f":"C_Index!AI262","v":1.8784626003040206E-2},{"$f":"C_Index!AJ262","v":1.3874068238776127E-2},{"$f":"C_Index!AK262","v":1.455948765302395E-2},{"$f":"C_Index!AL262","v":2.1548923742415571E-2},{"$f":"C_Index!AM262","v":2.3231446130044908E-2},{"$f":"C_Index!AN262","v":2.3231446130044908E-2},{"$f":"C_Index!AO262","v":2.3231446130044908E-2},{"$f":"C_Index!AP262","v":2.3231446130044908E-2},{"$f":"C_Index!AQ262","v":2.3231446130044908E-2},{"$f":"C_Index!AR262","v":2.3231446130044908E-2},{"$f":"C_Index!AS262","v":2.3231446130044908E-2},{"$f":"C_Index!AT262","v":2.3231446130044908E-2},{"$f":"C_Index!AU262","v":2.3231446130044908E-2},{"$f":"C_Index!AV262","v":2.3231446130044908E-2},{"$f":"C_Index!AW262","v":2.3231446130044908E-2},{"$f":"C_Index!AX262","v":2.3231446130044908E-2},{"$f":"C_Index!AY262","v":2.3231446130044908E-2},{"$f":"C_Index!AZ262","v":2.3231446130044908E-2},{"$f":"C_Index!BA262","v":2.3231446130044908E-2},{"$f":"C_Index!BB262","v":2.3231446130044908E-2},{"$f":"C_Index!BC262","v":2.3231446130044908E-2},{"$f":"C_Index!BD262","v":2.3231446130044908E-2},{"$f":"C_Index!BE262","v":2.3231446130044908E-2},{"$f":"C_Index!BF262","v":2.3231446130044908E-2},{"$f":"C_Index!BG262","v":2.3231446130044908E-2},{"$f":"C_Index!BH262","v":2.3231446130044908E-2},{"$f":"C_Index!BI262","v":2.3231446130044908E-2},{"$f":"C_Index!BJ262","v":2.3231446130044908E-2}]
[null,null,null,null,{"$f":"E183 & \" - calculated\"","v":"Net capex for year - calculated"},null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA185:BJ185)","v":974896.65326177026},null,{"$f":"AA183 * (1 + AA184)","v":0},0,0,0,0,75577.792307473617,100448.33248953089,137444.74540522459,117383.86236618595,134615.03547197749,138645.79931538118,135475.5189062694,135305.56699972719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$47","v":"RAB Flag (Oceanic & UKATS) for 2021 & 2022"},null,{"$f":"C_Time!G$47","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$47","v":8},null,{"$f":"C_Time!AA$47","v":1},{"$f":"C_Time!AB$47","v":1},{"$f":"C_Time!AC$47","v":1},{"$f":"C_Time!AD$47","v":1},{"$f":"C_Time!AE$47","v":1},{"$f":"C_Time!AF$47","v":1},{"$f":"C_Time!AG$47","v":1},{"$f":"C_Time!AH$47","v":1},{"$f":"C_Time!AI$47","v":0},{"$f":"C_Time!AJ$47","v":0},{"$f":"C_Time!AK$47","v":0},{"$f":"C_Time!AL$47","v":0},{"$f":"C_Time!AM$47","v":0},{"$f":"C_Time!AN$47","v":0},{"$f":"C_Time!AO$47","v":0},{"$f":"C_Time!AP$47","v":0},{"$f":"C_Time!AQ$47","v":0},{"$f":"C_Time!AR$47","v":0},{"$f":"C_Time!AS$47","v":0},{"$f":"C_Time!AT$47","v":0},{"$f":"C_Time!AU$47","v":0},{"$f":"C_Time!AV$47","v":0},{"$f":"C_Time!AW$47","v":0},{"$f":"C_Time!AX$47","v":0},{"$f":"C_Time!AY$47","v":0},{"$f":"C_Time!AZ$47","v":0},{"$f":"C_Time!BA$47","v":0},{"$f":"C_Time!BB$47","v":0},{"$f":"C_Time!BC$47","v":0},{"$f":"C_Time!BD$47","v":0},{"$f":"C_Time!BE$47","v":0},{"$f":"C_Time!BF$47","v":0},{"$f":"C_Time!BG$47","v":0},{"$f":"C_Time!BH$47","v":0},{"$f":"C_Time!BI$47","v":0},{"$f":"C_Time!BJ$47","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E279","v":"Net Capex for year - nominal - UKATS - Actual"},null,{"$f":"I_Actuals!G279","v":"£'000 "},{"$f":"I_Actuals!H279","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J279","v":" I_Actuals, row 265:278"},null,{"$f":"I_Actuals!L279","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y279","v":1035835.0168979306},null,{"$f":"I_Actuals!AA279","v":131047.10769002874},{"$f":"I_Actuals!AB279","v":147040.39049607379},{"$f":"I_Actuals!AC279","v":179946.85241503164},{"$f":"I_Actuals!AD279","v":152048.56582410153},{"$f":"I_Actuals!AE279","v":149971.62153382943},{"$f":"I_Actuals!AF279","v":75980.478938865548},{"$f":"I_Actuals!AG279","v":96900},{"$f":"I_Actuals!AH279","v":102900},{"$f":"I_Actuals!AI279","v":0},{"$f":"I_Actuals!AJ279","v":0},{"$f":"I_Actuals!AK279","v":0},{"$f":"I_Actuals!AL279","v":0},{"$f":"I_Actuals!AM279","v":0},{"$f":"I_Actuals!AN279","v":0},{"$f":"I_Actuals!AO279","v":0},{"$f":"I_Actuals!AP279","v":0},{"$f":"I_Actuals!AQ279","v":0},{"$f":"I_Actuals!AR279","v":0},{"$f":"I_Actuals!AS279","v":0},{"$f":"I_Actuals!AT279","v":0},{"$f":"I_Actuals!AU279","v":0},{"$f":"I_Actuals!AV279","v":0},{"$f":"I_Actuals!AW279","v":0},{"$f":"I_Actuals!AX279","v":0},{"$f":"I_Actuals!AY279","v":0},{"$f":"I_Actuals!AZ279","v":0},{"$f":"I_Actuals!BA279","v":0},{"$f":"I_Actuals!BB279","v":0},{"$f":"I_Actuals!BC279","v":0},{"$f":"I_Actuals!BD279","v":0},{"$f":"I_Actuals!BE279","v":0},{"$f":"I_Actuals!BF279","v":0},{"$f":"I_Actuals!BG279","v":0},{"$f":"I_Actuals!BH279","v":0},{"$f":"I_Actuals!BI279","v":0},{"$f":"I_Actuals!BJ279","v":0}]
[null,null,null,null,{"$f":"E185","v":"Net capex for year - calculated"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,974896.65326177026,null,0,0,0,0,0,75577.792307473617,100448.33248953089,137444.74540522459,117383.86236618595,134615.03547197749,{"$f":"AK185","v":138645.79931538118},135475.5189062694,135305.56699972719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E181","v":"Net capex for year"},null,"£'000",{"$f":"H189","v":"Nominal Y/E"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA190:BJ190)","v":1697260.7999574717},null,{"$f":"IF(AA187 = 1, AA188, AA189)","v":131047.10769002874},{"$f":"IF(AB187 = 1, AB188, AB189)","v":147040.39049607379},179946.85241503164,152048.56582410153,149971.62153382943,{"$f":"IF(AF187 = 1, AF188, AF189)","v":75980.478938865548},96900,102900,117383.86236618595,134615.03547197749,138645.79931538118,135475.5189062694,135305.56699972719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"5d",null,"Real movements in Working Capital"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1270","v":"Working Capital (b/f)"},null,{"$f":"C_RevCost_UKATS!G1270","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1270","v":"Nominal Year BEG"},null,{"$f":"C_RevCost_UKATS!J1270","v":0},null,{"$f":"C_RevCost_UKATS!L1270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1270","v":0},null,{"$f":"C_RevCost_UKATS!AA1270","v":0},{"$f":"C_RevCost_UKATS!AB1270","v":50609.176428319537},{"$f":"C_RevCost_UKATS!AC1270","v":-34198.795694579399},{"$f":"C_RevCost_UKATS!AD1270","v":116649.99633393929},{"$f":"C_RevCost_UKATS!AE1270","v":150395.59735303419},{"$f":"C_RevCost_UKATS!AF1270","v":190708.68913226249},{"$f":"C_RevCost_UKATS!AG1270","v":164883.90518913447},{"$f":"C_RevCost_UKATS!AH1270","v":162470.60872616887},{"$f":"C_RevCost_UKATS!AI1270","v":399814.54473901284},{"$f":"C_RevCost_UKATS!AJ1270","v":418605.24414294615},{"$f":"C_RevCost_UKATS!AK1270","v":385320.09471510589},{"$f":"C_RevCost_UKATS!AL1270","v":400901.17955126567},{"$f":"C_RevCost_UKATS!AM1270","v":408359.90556332923},{"$f":"C_RevCost_UKATS!AN1270","v":414360.62898045481},{"$f":"C_RevCost_UKATS!AO1270","v":278087.43434814888},{"$f":"C_RevCost_UKATS!AP1270","v":282086.18899585697},{"$f":"C_RevCost_UKATS!AQ1270","v":306951.82179837255},{"$f":"C_RevCost_UKATS!AR1270","v":304675.77284552687},{"$f":"C_RevCost_UKATS!AS1270","v":302219.15269588807},{"$f":"C_RevCost_UKATS!AT1270","v":301623.37636575173},{"$f":"C_RevCost_UKATS!AU1270","v":301318.07695027534},{"$f":"C_RevCost_UKATS!AV1270","v":301321.05583033426},{"$f":"C_RevCost_UKATS!AW1270","v":301378.26231886196},{"$f":"C_RevCost_UKATS!AX1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!AY1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!AZ1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BA1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BB1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BC1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BD1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BE1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BF1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BG1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BH1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BI1270","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BJ1270","v":301440.11997584143}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1272","v":"Working Capital (c/f)"},null,{"$f":"C_RevCost_UKATS!G1272","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1272","v":"Nominal Y/E"},{"$f":"C_RevCost_UKATS!I1272","v":"BS"},{"$f":"C_RevCost_UKATS!J1272","v":0},null,{"$f":"C_RevCost_UKATS!L1272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1272","v":0},null,{"$f":"C_RevCost_UKATS!AA1272","v":50609.176428319537},{"$f":"C_RevCost_UKATS!AB1272","v":-34198.795694579399},{"$f":"C_RevCost_UKATS!AC1272","v":116649.99633393929},{"$f":"C_RevCost_UKATS!AD1272","v":150395.59735303419},{"$f":"C_RevCost_UKATS!AE1272","v":190708.68913226249},{"$f":"C_RevCost_UKATS!AF1272","v":164883.90518913447},{"$f":"C_RevCost_UKATS!AG1272","v":162470.60872616887},{"$f":"C_RevCost_UKATS!AH1272","v":399814.54473901284},{"$f":"C_RevCost_UKATS!AI1272","v":418605.24414294615},{"$f":"C_RevCost_UKATS!AJ1272","v":385320.09471510589},{"$f":"C_RevCost_UKATS!AK1272","v":400901.17955126567},{"$f":"C_RevCost_UKATS!AL1272","v":408359.90556332923},{"$f":"C_RevCost_UKATS!AM1272","v":414360.62898045481},{"$f":"C_RevCost_UKATS!AN1272","v":278087.43434814888},{"$f":"C_RevCost_UKATS!AO1272","v":282086.18899585697},{"$f":"C_RevCost_UKATS!AP1272","v":306951.82179837255},{"$f":"C_RevCost_UKATS!AQ1272","v":304675.77284552687},{"$f":"C_RevCost_UKATS!AR1272","v":302219.15269588807},{"$f":"C_RevCost_UKATS!AS1272","v":301623.37636575173},{"$f":"C_RevCost_UKATS!AT1272","v":301318.07695027534},{"$f":"C_RevCost_UKATS!AU1272","v":301321.05583033426},{"$f":"C_RevCost_UKATS!AV1272","v":301378.26231886196},{"$f":"C_RevCost_UKATS!AW1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!AX1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!AY1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!AZ1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BA1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BB1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BC1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BD1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BE1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BF1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BG1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BH1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BI1272","v":301440.11997584143},{"$f":"C_RevCost_UKATS!BJ1272","v":301440.11997584143}]
[null,null,null,null,{"$f":"C_Index!E265","v":"RAB Annual RPI Growth for calendar year t (UKATS) - growth rate"},null,{"$f":"C_Index!G265","v":"%"},{"$f":"C_Index!H265","v":"RPI 2020"},null,{"$f":"C_Index!J265","v":0},null,{"$f":"C_Index!L265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y265","v":0},null,{"$f":"C_Index!AA265","v":0},{"$f":"C_Index!AB265","v":2.4942440521872777E-2},{"$f":"C_Index!AC265","v":4.1183077499064025E-2},{"$f":"C_Index!AD265","v":2.6968716289104577E-2},{"$f":"C_Index!AE265","v":2.2058823529411686E-2},{"$f":"C_Index!AF265","v":1.1990407673860837E-2},{"$f":"C_Index!AG265","v":7.549085985104953E-2},{"$f":"C_Index!AH265","v":0.13440352533836952},{"$f":"C_Index!AI265","v":4.7535251109877663E-2},{"$f":"C_Index!AJ265","v":1.1323770077567241E-2},{"$f":"C_Index!AK265","v":1.0407871440219152E-2},{"$f":"C_Index!AL265","v":2.429425376229255E-2},{"$f":"C_Index!AM265","v":2.9713364233401318E-2},{"$f":"C_Index!AN265","v":2.802018348263724E-2},{"$f":"C_Index!AO265","v":2.802018348263724E-2},{"$f":"C_Index!AP265","v":2.802018348263724E-2},{"$f":"C_Index!AQ265","v":2.802018348263724E-2},{"$f":"C_Index!AR265","v":2.802018348263724E-2},{"$f":"C_Index!AS265","v":2.802018348263724E-2},{"$f":"C_Index!AT265","v":2.802018348263724E-2},{"$f":"C_Index!AU265","v":2.802018348263724E-2},{"$f":"C_Index!AV265","v":2.802018348263724E-2},{"$f":"C_Index!AW265","v":2.802018348263724E-2},{"$f":"C_Index!AX265","v":2.802018348263724E-2},{"$f":"C_Index!AY265","v":2.802018348263724E-2},{"$f":"C_Index!AZ265","v":2.802018348263724E-2},{"$f":"C_Index!BA265","v":2.802018348263724E-2},{"$f":"C_Index!BB265","v":2.802018348263724E-2},{"$f":"C_Index!BC265","v":2.802018348263724E-2},{"$f":"C_Index!BD265","v":2.802018348263724E-2},{"$f":"C_Index!BE265","v":2.802018348263724E-2},{"$f":"C_Index!BF265","v":2.802018348263724E-2},{"$f":"C_Index!BG265","v":2.802018348263724E-2},{"$f":"C_Index!BH265","v":2.802018348263724E-2},{"$f":"C_Index!BI265","v":2.802018348263724E-2},{"$f":"C_Index!BJ265","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"D192 & \" calculated\"","v":"Real movements in Working Capital calculated"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA196:BJ196)","v":12424.706597230746},null,{"$f":"AA194 - (AA193 *  (1 + AA195 ) )","v":50609.176428319537},-86070.288495823261,152257.2036819832,30599.700362839809,36995.54183761726,-28111.458872771444,-14860.524241292296,215507.31343617602,-214.58537761709886,-38025.338965778879,11570.722827031859,-2280.8689775572857,-6133.0231951949536,-147883.65548431926,-3793.3062869428541,16961.52602893376,-10876.895319965843,-10993.69120748475,-9064.0124406422838,-8756.8417638972751,-8440.0089227231801,-8385.8647830202244,-8382.8165508733946,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627]
[]
[null,null,null,null,{"$f":"C_Time!E$47","v":"RAB Flag (Oceanic & UKATS) for 2021 & 2022"},null,{"$f":"C_Time!G$47","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$47","v":8},null,{"$f":"C_Time!AA$47","v":1},{"$f":"C_Time!AB$47","v":1},{"$f":"C_Time!AC$47","v":1},{"$f":"C_Time!AD$47","v":1},{"$f":"C_Time!AE$47","v":1},{"$f":"C_Time!AF$47","v":1},{"$f":"C_Time!AG$47","v":1},{"$f":"C_Time!AH$47","v":1},{"$f":"C_Time!AI$47","v":0},{"$f":"C_Time!AJ$47","v":0},{"$f":"C_Time!AK$47","v":0},{"$f":"C_Time!AL$47","v":0},{"$f":"C_Time!AM$47","v":0},{"$f":"C_Time!AN$47","v":0},{"$f":"C_Time!AO$47","v":0},{"$f":"C_Time!AP$47","v":0},{"$f":"C_Time!AQ$47","v":0},{"$f":"C_Time!AR$47","v":0},{"$f":"C_Time!AS$47","v":0},{"$f":"C_Time!AT$47","v":0},{"$f":"C_Time!AU$47","v":0},{"$f":"C_Time!AV$47","v":0},{"$f":"C_Time!AW$47","v":0},{"$f":"C_Time!AX$47","v":0},{"$f":"C_Time!AY$47","v":0},{"$f":"C_Time!AZ$47","v":0},{"$f":"C_Time!BA$47","v":0},{"$f":"C_Time!BB$47","v":0},{"$f":"C_Time!BC$47","v":0},{"$f":"C_Time!BD$47","v":0},{"$f":"C_Time!BE$47","v":0},{"$f":"C_Time!BF$47","v":0},{"$f":"C_Time!BG$47","v":0},{"$f":"C_Time!BH$47","v":0},{"$f":"C_Time!BI$47","v":0},{"$f":"C_Time!BJ$47","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E274","v":"Real movements in Working Capital - UKATS - Actual"},null,{"$f":"I_Actuals!G274","v":"£'000 "},{"$f":"I_Actuals!H274","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J274","v":" I_Actuals, row 265:278"},null,{"$f":"I_Actuals!L274","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y274","v":-598502.97742962581},null,{"$f":"I_Actuals!AA274","v":-39341.629375822376},{"$f":"I_Actuals!AB274","v":-86070.288495823217},{"$f":"I_Actuals!AC274","v":-81042.788985895371},{"$f":"I_Actuals!AD274","v":-30869.700362839802},{"$f":"I_Actuals!AE274","v":-36995.54183761726},{"$f":"I_Actuals!AF274","v":-25083.028371627792},{"$f":"I_Actuals!AG274","v":266500},{"$f":"I_Actuals!AH274","v":-565600},{"$f":"I_Actuals!AI274","v":0},{"$f":"I_Actuals!AJ274","v":0},{"$f":"I_Actuals!AK274","v":0},{"$f":"I_Actuals!AL274","v":0},{"$f":"I_Actuals!AM274","v":0},{"$f":"I_Actuals!AN274","v":0},{"$f":"I_Actuals!AO274","v":0},{"$f":"I_Actuals!AP274","v":0},{"$f":"I_Actuals!AQ274","v":0},{"$f":"I_Actuals!AR274","v":0},{"$f":"I_Actuals!AS274","v":0},{"$f":"I_Actuals!AT274","v":0},{"$f":"I_Actuals!AU274","v":0},{"$f":"I_Actuals!AV274","v":0},{"$f":"I_Actuals!AW274","v":0},{"$f":"I_Actuals!AX274","v":0},{"$f":"I_Actuals!AY274","v":0},{"$f":"I_Actuals!AZ274","v":0},{"$f":"I_Actuals!BA274","v":0},{"$f":"I_Actuals!BB274","v":0},{"$f":"I_Actuals!BC274","v":0},{"$f":"I_Actuals!BD274","v":0},{"$f":"I_Actuals!BE274","v":0},{"$f":"I_Actuals!BF274","v":0},{"$f":"I_Actuals!BG274","v":0},{"$f":"I_Actuals!BH274","v":0},{"$f":"I_Actuals!BI274","v":0},{"$f":"I_Actuals!BJ274","v":0}]
[null,null,null,null,{"$f":"E196","v":"Real movements in Working Capital calculated"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,12424.706597230746,null,50609.176428319537,-86070.288495823261,152257.2036819832,30599.700362839809,36995.54183761726,-28111.458872771444,-14860.524241292296,215507.31343617602,-214.58537761709886,-38025.338965778879,{"$f":"AK196","v":11570.722827031859},-2280.8689775572857,-6133.0231951949536,-147883.65548431926,-3793.3062869428541,16961.52602893376,-10876.895319965843,-10993.69120748475,-9064.0124406422838,-8756.8417638972751,-8440.0089227231801,-8385.8647830202244,-8382.8165508733946,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627]
[]
[null,null,null,null,{"$f":"E200","v":"Real movements in Working Capital calculated"},null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA198 = 1, AA199, AA200)","v":-39341.629375822376},{"$f":"IF(AB198 = 1, AB199, AB200)","v":-86070.288495823217},-81042.788985895371,-30869.700362839802,-36995.54183761726,-25083.028371627792,266500,-565600,-214.58537761709886,-38025.338965778879,11570.722827031859,-2280.8689775572857,-6133.0231951949536,-147883.65548431926,-3793.3062869428541,16961.52602893376,-10876.895319965843,-10993.69120748475,-9064.0124406422838,-8756.8417638972751,-8440.0089227231801,-8385.8647830202244,-8382.8165508733946,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627,-8446.4074707512627]
[]
[null,null,null,null,{"$f":"Macro!E706","v":"UKATS Real movements in Working Capital - SCEN 1"},{"$f":"Macro!F706","v":"Base - Flat"},{"$f":"Macro!G706","v":"£'000"},{"$f":"Macro!H706","v":"Nominal Y/E"},null,{"$f":"Macro!J706","v":0},null,{"$f":"Macro!L706","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y706","v":0},null,{"$f":"Macro!AA706","v":-39341.629375822376},{"$f":"Macro!AB706","v":-86070.288495823217},{"$f":"Macro!AC706","v":-81042.788985895371},{"$f":"Macro!AD706","v":-30869.700362839802},{"$f":"Macro!AE706","v":-36995.54183761726},{"$f":"Macro!AF706","v":-25083.028371627792},{"$f":"Macro!AG706","v":266500},{"$f":"Macro!AH706","v":-565600},{"$f":"Macro!AI706","v":-214.58529289980652},{"$f":"Macro!AJ706","v":-38025.346335290233},{"$f":"Macro!AK706","v":11570.721797568665},{"$f":"Macro!AL706","v":-2280.8690739333979},{"$f":"Macro!AM706","v":-6133.022910620959},{"$f":"Macro!AN706","v":-147883.64654598659},{"$f":"Macro!AO706","v":-3793.3062878589262},{"$f":"Macro!AP706","v":16961.526028017746},{"$f":"Macro!AQ706","v":-10876.895320881915},{"$f":"Macro!AR706","v":-10993.691208400822},{"$f":"Macro!AS706","v":-9064.0124415583559},{"$f":"Macro!AT706","v":-8756.8417648133473},{"$f":"Macro!AU706","v":-8440.0089236392523},{"$f":"Macro!AV706","v":-8385.8647839362966},{"$f":"Macro!AW706","v":-8382.8165517894668},{"$f":"Macro!AX706","v":-8446.4074716672767},{"$f":"Macro!AY706","v":-8446.4074716672767},{"$f":"Macro!AZ706","v":-8446.4074716672767},{"$f":"Macro!BA706","v":-8446.4074716672767},{"$f":"Macro!BB706","v":-8446.4074716672767},{"$f":"Macro!BC706","v":-8446.4074716672767},{"$f":"Macro!BD706","v":-8446.4074716672767},{"$f":"Macro!BE706","v":-8446.4074716672767},{"$f":"Macro!BF706","v":-8446.4074716672767},{"$f":"Macro!BG706","v":-8446.4074716672767},{"$f":"Macro!BH706","v":-8446.4074716672767},{"$f":"Macro!BI706","v":-8446.4074716672767},{"$f":"Macro!BJ706","v":-8446.4074716672767}]
[null,null,null,null,{"$f":"Macro!E709","v":"UKATS Real movements in Working Capital - SCEN 2"},{"$f":"Macro!F709","v":"Flights (Low)"},{"$f":"Macro!G709","v":"£'000"},{"$f":"Macro!H709","v":"Nominal Y/E"},null,{"$f":"Macro!J709","v":0},null,{"$f":"Macro!L709","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y709","v":0},null,{"$f":"Macro!AA709","v":0},{"$f":"Macro!AB709","v":0},{"$f":"Macro!AC709","v":0},{"$f":"Macro!AD709","v":0},{"$f":"Macro!AE709","v":0},{"$f":"Macro!AF709","v":0},{"$f":"Macro!AG709","v":0},{"$f":"Macro!AH709","v":0},{"$f":"Macro!AI709","v":0},{"$f":"Macro!AJ709","v":0},{"$f":"Macro!AK709","v":0},{"$f":"Macro!AL709","v":0},{"$f":"Macro!AM709","v":0},{"$f":"Macro!AN709","v":0},{"$f":"Macro!AO709","v":0},{"$f":"Macro!AP709","v":0},{"$f":"Macro!AQ709","v":0},{"$f":"Macro!AR709","v":0},{"$f":"Macro!AS709","v":0},{"$f":"Macro!AT709","v":0},{"$f":"Macro!AU709","v":0},{"$f":"Macro!AV709","v":0},{"$f":"Macro!AW709","v":0},{"$f":"Macro!AX709","v":0},{"$f":"Macro!AY709","v":0},{"$f":"Macro!AZ709","v":0},{"$f":"Macro!BA709","v":0},{"$f":"Macro!BB709","v":0},{"$f":"Macro!BC709","v":0},{"$f":"Macro!BD709","v":0},{"$f":"Macro!BE709","v":0},{"$f":"Macro!BF709","v":0},{"$f":"Macro!BG709","v":0},{"$f":"Macro!BH709","v":0},{"$f":"Macro!BI709","v":0},{"$f":"Macro!BJ709","v":0}]
[null,null,null,null,{"$f":"Macro!E712","v":"UKATS Real movements in Working Capital - SCEN 3"},{"$f":"Macro!F712","v":"Spare 3"},{"$f":"Macro!G712","v":"£'000"},{"$f":"Macro!H712","v":"Nominal Y/E"},null,{"$f":"Macro!J712","v":0},null,{"$f":"Macro!L712","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y712","v":0},null,{"$f":"Macro!AA712","v":0},{"$f":"Macro!AB712","v":0},{"$f":"Macro!AC712","v":0},{"$f":"Macro!AD712","v":0},{"$f":"Macro!AE712","v":0},{"$f":"Macro!AF712","v":0},{"$f":"Macro!AG712","v":0},{"$f":"Macro!AH712","v":0},{"$f":"Macro!AI712","v":0},{"$f":"Macro!AJ712","v":0},{"$f":"Macro!AK712","v":0},{"$f":"Macro!AL712","v":0},{"$f":"Macro!AM712","v":0},{"$f":"Macro!AN712","v":0},{"$f":"Macro!AO712","v":0},{"$f":"Macro!AP712","v":0},{"$f":"Macro!AQ712","v":0},{"$f":"Macro!AR712","v":0},{"$f":"Macro!AS712","v":0},{"$f":"Macro!AT712","v":0},{"$f":"Macro!AU712","v":0},{"$f":"Macro!AV712","v":0},{"$f":"Macro!AW712","v":0},{"$f":"Macro!AX712","v":0},{"$f":"Macro!AY712","v":0},{"$f":"Macro!AZ712","v":0},{"$f":"Macro!BA712","v":0},{"$f":"Macro!BB712","v":0},{"$f":"Macro!BC712","v":0},{"$f":"Macro!BD712","v":0},{"$f":"Macro!BE712","v":0},{"$f":"Macro!BF712","v":0},{"$f":"Macro!BG712","v":0},{"$f":"Macro!BH712","v":0},{"$f":"Macro!BI712","v":0},{"$f":"Macro!BJ712","v":0}]
[null,null,null,null,{"$f":"Macro!E715","v":"UKATS Real movements in Working Capital - SCEN 4"},{"$f":"Macro!F715","v":"Spare 4"},{"$f":"Macro!G715","v":"£'000"},{"$f":"Macro!H715","v":"Nominal Y/E"},null,{"$f":"Macro!J715","v":0},null,{"$f":"Macro!L715","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y715","v":0},null,{"$f":"Macro!AA715","v":0},{"$f":"Macro!AB715","v":0},{"$f":"Macro!AC715","v":0},{"$f":"Macro!AD715","v":0},{"$f":"Macro!AE715","v":0},{"$f":"Macro!AF715","v":0},{"$f":"Macro!AG715","v":0},{"$f":"Macro!AH715","v":0},{"$f":"Macro!AI715","v":0},{"$f":"Macro!AJ715","v":0},{"$f":"Macro!AK715","v":0},{"$f":"Macro!AL715","v":0},{"$f":"Macro!AM715","v":0},{"$f":"Macro!AN715","v":0},{"$f":"Macro!AO715","v":0},{"$f":"Macro!AP715","v":0},{"$f":"Macro!AQ715","v":0},{"$f":"Macro!AR715","v":0},{"$f":"Macro!AS715","v":0},{"$f":"Macro!AT715","v":0},{"$f":"Macro!AU715","v":0},{"$f":"Macro!AV715","v":0},{"$f":"Macro!AW715","v":0},{"$f":"Macro!AX715","v":0},{"$f":"Macro!AY715","v":0},{"$f":"Macro!AZ715","v":0},{"$f":"Macro!BA715","v":0},{"$f":"Macro!BB715","v":0},{"$f":"Macro!BC715","v":0},{"$f":"Macro!BD715","v":0},{"$f":"Macro!BE715","v":0},{"$f":"Macro!BF715","v":0},{"$f":"Macro!BG715","v":0},{"$f":"Macro!BH715","v":0},{"$f":"Macro!BI715","v":0},{"$f":"Macro!BJ715","v":0}]
[null,null,null,null,{"$f":"Macro!E718","v":"UKATS Real movements in Working Capital - SCEN 5"},{"$f":"Macro!F718","v":"Spare 5"},{"$f":"Macro!G718","v":"£'000"},{"$f":"Macro!H718","v":"Nominal Y/E"},null,{"$f":"Macro!J718","v":0},null,{"$f":"Macro!L718","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y718","v":0},null,{"$f":"Macro!AA718","v":0},{"$f":"Macro!AB718","v":0},{"$f":"Macro!AC718","v":0},{"$f":"Macro!AD718","v":0},{"$f":"Macro!AE718","v":0},{"$f":"Macro!AF718","v":0},{"$f":"Macro!AG718","v":0},{"$f":"Macro!AH718","v":0},{"$f":"Macro!AI718","v":0},{"$f":"Macro!AJ718","v":0},{"$f":"Macro!AK718","v":0},{"$f":"Macro!AL718","v":0},{"$f":"Macro!AM718","v":0},{"$f":"Macro!AN718","v":0},{"$f":"Macro!AO718","v":0},{"$f":"Macro!AP718","v":0},{"$f":"Macro!AQ718","v":0},{"$f":"Macro!AR718","v":0},{"$f":"Macro!AS718","v":0},{"$f":"Macro!AT718","v":0},{"$f":"Macro!AU718","v":0},{"$f":"Macro!AV718","v":0},{"$f":"Macro!AW718","v":0},{"$f":"Macro!AX718","v":0},{"$f":"Macro!AY718","v":0},{"$f":"Macro!AZ718","v":0},{"$f":"Macro!BA718","v":0},{"$f":"Macro!BB718","v":0},{"$f":"Macro!BC718","v":0},{"$f":"Macro!BD718","v":0},{"$f":"Macro!BE718","v":0},{"$f":"Macro!BF718","v":0},{"$f":"Macro!BG718","v":0},{"$f":"Macro!BH718","v":0},{"$f":"Macro!BI718","v":0},{"$f":"Macro!BJ718","v":0}]
[null,null,null,null,{"$f":"Macro!E721","v":"UKATS Real movements in Working Capital - SCEN 6"},{"$f":"Macro!F721","v":"Spare 6"},{"$f":"Macro!G721","v":"£'000"},{"$f":"Macro!H721","v":"Nominal Y/E"},null,{"$f":"Macro!J721","v":0},null,{"$f":"Macro!L721","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y721","v":0},null,{"$f":"Macro!AA721","v":0},{"$f":"Macro!AB721","v":0},{"$f":"Macro!AC721","v":0},{"$f":"Macro!AD721","v":0},{"$f":"Macro!AE721","v":0},{"$f":"Macro!AF721","v":0},{"$f":"Macro!AG721","v":0},{"$f":"Macro!AH721","v":0},{"$f":"Macro!AI721","v":0},{"$f":"Macro!AJ721","v":0},{"$f":"Macro!AK721","v":0},{"$f":"Macro!AL721","v":0},{"$f":"Macro!AM721","v":0},{"$f":"Macro!AN721","v":0},{"$f":"Macro!AO721","v":0},{"$f":"Macro!AP721","v":0},{"$f":"Macro!AQ721","v":0},{"$f":"Macro!AR721","v":0},{"$f":"Macro!AS721","v":0},{"$f":"Macro!AT721","v":0},{"$f":"Macro!AU721","v":0},{"$f":"Macro!AV721","v":0},{"$f":"Macro!AW721","v":0},{"$f":"Macro!AX721","v":0},{"$f":"Macro!AY721","v":0},{"$f":"Macro!AZ721","v":0},{"$f":"Macro!BA721","v":0},{"$f":"Macro!BB721","v":0},{"$f":"Macro!BC721","v":0},{"$f":"Macro!BD721","v":0},{"$f":"Macro!BE721","v":0},{"$f":"Macro!BF721","v":0},{"$f":"Macro!BG721","v":0},{"$f":"Macro!BH721","v":0},{"$f":"Macro!BI721","v":0},{"$f":"Macro!BJ721","v":0}]
[null,null,null,null,{"$f":"Macro!E724","v":"UKATS Real movements in Working Capital - SCEN 7"},{"$f":"Macro!F724","v":"Spare 7"},{"$f":"Macro!G724","v":"£'000"},{"$f":"Macro!H724","v":"Nominal Y/E"},null,{"$f":"Macro!J724","v":0},null,{"$f":"Macro!L724","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y724","v":0},null,{"$f":"Macro!AA724","v":0},{"$f":"Macro!AB724","v":0},{"$f":"Macro!AC724","v":0},{"$f":"Macro!AD724","v":0},{"$f":"Macro!AE724","v":0},{"$f":"Macro!AF724","v":0},{"$f":"Macro!AG724","v":0},{"$f":"Macro!AH724","v":0},{"$f":"Macro!AI724","v":0},{"$f":"Macro!AJ724","v":0},{"$f":"Macro!AK724","v":0},{"$f":"Macro!AL724","v":0},{"$f":"Macro!AM724","v":0},{"$f":"Macro!AN724","v":0},{"$f":"Macro!AO724","v":0},{"$f":"Macro!AP724","v":0},{"$f":"Macro!AQ724","v":0},{"$f":"Macro!AR724","v":0},{"$f":"Macro!AS724","v":0},{"$f":"Macro!AT724","v":0},{"$f":"Macro!AU724","v":0},{"$f":"Macro!AV724","v":0},{"$f":"Macro!AW724","v":0},{"$f":"Macro!AX724","v":0},{"$f":"Macro!AY724","v":0},{"$f":"Macro!AZ724","v":0},{"$f":"Macro!BA724","v":0},{"$f":"Macro!BB724","v":0},{"$f":"Macro!BC724","v":0},{"$f":"Macro!BD724","v":0},{"$f":"Macro!BE724","v":0},{"$f":"Macro!BF724","v":0},{"$f":"Macro!BG724","v":0},{"$f":"Macro!BH724","v":0},{"$f":"Macro!BI724","v":0},{"$f":"Macro!BJ724","v":0}]
[null,null,null,null,{"$f":"Macro!E727","v":"UKATS Real movements in Working Capital - SCEN 8"},{"$f":"Macro!F727","v":"Spare 8"},{"$f":"Macro!G727","v":"£'000"},{"$f":"Macro!H727","v":"Nominal Y/E"},null,{"$f":"Macro!J727","v":0},null,{"$f":"Macro!L727","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y727","v":0},null,{"$f":"Macro!AA727","v":0},{"$f":"Macro!AB727","v":0},{"$f":"Macro!AC727","v":0},{"$f":"Macro!AD727","v":0},{"$f":"Macro!AE727","v":0},{"$f":"Macro!AF727","v":0},{"$f":"Macro!AG727","v":0},{"$f":"Macro!AH727","v":0},{"$f":"Macro!AI727","v":0},{"$f":"Macro!AJ727","v":0},{"$f":"Macro!AK727","v":0},{"$f":"Macro!AL727","v":0},{"$f":"Macro!AM727","v":0},{"$f":"Macro!AN727","v":0},{"$f":"Macro!AO727","v":0},{"$f":"Macro!AP727","v":0},{"$f":"Macro!AQ727","v":0},{"$f":"Macro!AR727","v":0},{"$f":"Macro!AS727","v":0},{"$f":"Macro!AT727","v":0},{"$f":"Macro!AU727","v":0},{"$f":"Macro!AV727","v":0},{"$f":"Macro!AW727","v":0},{"$f":"Macro!AX727","v":0},{"$f":"Macro!AY727","v":0},{"$f":"Macro!AZ727","v":0},{"$f":"Macro!BA727","v":0},{"$f":"Macro!BB727","v":0},{"$f":"Macro!BC727","v":0},{"$f":"Macro!BD727","v":0},{"$f":"Macro!BE727","v":0},{"$f":"Macro!BF727","v":0},{"$f":"Macro!BG727","v":0},{"$f":"Macro!BH727","v":0},{"$f":"Macro!BI727","v":0},{"$f":"Macro!BJ727","v":0}]
[null,null,null,null,{"$f":"Macro!E730","v":"UKATS Real movements in Working Capital - SCEN 9"},{"$f":"Macro!F730","v":"Spare 9"},{"$f":"Macro!G730","v":"£'000"},{"$f":"Macro!H730","v":"Nominal Y/E"},null,{"$f":"Macro!J730","v":0},null,{"$f":"Macro!L730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y730","v":0},null,{"$f":"Macro!AA730","v":0},{"$f":"Macro!AB730","v":0},{"$f":"Macro!AC730","v":0},{"$f":"Macro!AD730","v":0},{"$f":"Macro!AE730","v":0},{"$f":"Macro!AF730","v":0},{"$f":"Macro!AG730","v":0},{"$f":"Macro!AH730","v":0},{"$f":"Macro!AI730","v":0},{"$f":"Macro!AJ730","v":0},{"$f":"Macro!AK730","v":0},{"$f":"Macro!AL730","v":0},{"$f":"Macro!AM730","v":0},{"$f":"Macro!AN730","v":0},{"$f":"Macro!AO730","v":0},{"$f":"Macro!AP730","v":0},{"$f":"Macro!AQ730","v":0},{"$f":"Macro!AR730","v":0},{"$f":"Macro!AS730","v":0},{"$f":"Macro!AT730","v":0},{"$f":"Macro!AU730","v":0},{"$f":"Macro!AV730","v":0},{"$f":"Macro!AW730","v":0},{"$f":"Macro!AX730","v":0},{"$f":"Macro!AY730","v":0},{"$f":"Macro!AZ730","v":0},{"$f":"Macro!BA730","v":0},{"$f":"Macro!BB730","v":0},{"$f":"Macro!BC730","v":0},{"$f":"Macro!BD730","v":0},{"$f":"Macro!BE730","v":0},{"$f":"Macro!BF730","v":0},{"$f":"Macro!BG730","v":0},{"$f":"Macro!BH730","v":0},{"$f":"Macro!BI730","v":0},{"$f":"Macro!BJ730","v":0}]
[null,null,null,null,{"$f":"Macro!E733","v":"UKATS Real movements in Working Capital - SCEN 10"},{"$f":"Macro!F733","v":"Spare 10"},{"$f":"Macro!G733","v":"£'000"},{"$f":"Macro!H733","v":"Nominal Y/E"},null,{"$f":"Macro!J733","v":0},null,{"$f":"Macro!L733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y733","v":0},null,{"$f":"Macro!AA733","v":0},{"$f":"Macro!AB733","v":0},{"$f":"Macro!AC733","v":0},{"$f":"Macro!AD733","v":0},{"$f":"Macro!AE733","v":0},{"$f":"Macro!AF733","v":0},{"$f":"Macro!AG733","v":0},{"$f":"Macro!AH733","v":0},{"$f":"Macro!AI733","v":0},{"$f":"Macro!AJ733","v":0},{"$f":"Macro!AK733","v":0},{"$f":"Macro!AL733","v":0},{"$f":"Macro!AM733","v":0},{"$f":"Macro!AN733","v":0},{"$f":"Macro!AO733","v":0},{"$f":"Macro!AP733","v":0},{"$f":"Macro!AQ733","v":0},{"$f":"Macro!AR733","v":0},{"$f":"Macro!AS733","v":0},{"$f":"Macro!AT733","v":0},{"$f":"Macro!AU733","v":0},{"$f":"Macro!AV733","v":0},{"$f":"Macro!AW733","v":0},{"$f":"Macro!AX733","v":0},{"$f":"Macro!AY733","v":0},{"$f":"Macro!AZ733","v":0},{"$f":"Macro!BA733","v":0},{"$f":"Macro!BB733","v":0},{"$f":"Macro!BC733","v":0},{"$f":"Macro!BD733","v":0},{"$f":"Macro!BE733","v":0},{"$f":"Macro!BF733","v":0},{"$f":"Macro!BG733","v":0},{"$f":"Macro!BH733","v":0},{"$f":"Macro!BI733","v":0},{"$f":"Macro!BJ733","v":0}]
[]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[null,null,null,null,"Stored WCM for Current Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$204:AA$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-39341.629375822376},{"$f":"INDEX(AB$204:AB$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-86070.288495823217},{"$f":"INDEX(AC$204:AC$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-81042.788985895371},{"$f":"INDEX(AD$204:AD$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-30869.700362839802},{"$f":"INDEX(AE$204:AE$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-36995.54183761726},{"$f":"INDEX(AF$204:AF$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-25083.028371627792},{"$f":"INDEX(AG$204:AG$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":266500},{"$f":"INDEX(AH$204:AH$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-565600},{"$f":"INDEX(AI$204:AI$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-214.58529289980652},{"$f":"INDEX(AJ$204:AJ$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-38025.346335290233},{"$f":"INDEX(AK$204:AK$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":11570.721797568665},{"$f":"INDEX(AL$204:AL$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-2280.8690739333979},{"$f":"INDEX(AM$204:AM$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-6133.022910620959},{"$f":"INDEX(AN$204:AN$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-147883.64654598659},{"$f":"INDEX(AO$204:AO$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-3793.3062878589262},{"$f":"INDEX(AP$204:AP$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":16961.526028017746},{"$f":"INDEX(AQ$204:AQ$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-10876.895320881915},{"$f":"INDEX(AR$204:AR$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-10993.691208400822},{"$f":"INDEX(AS$204:AS$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-9064.0124415583559},{"$f":"INDEX(AT$204:AT$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8756.8417648133473},{"$f":"INDEX(AU$204:AU$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8440.0089236392523},{"$f":"INDEX(AV$204:AV$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8385.8647839362966},{"$f":"INDEX(AW$204:AW$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8382.8165517894668},{"$f":"INDEX(AX$204:AX$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(AY$204:AY$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(AZ$204:AZ$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(BA$204:BA$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(BB$204:BB$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(BC$204:BC$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(BD$204:BD$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(BE$204:BE$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(BF$204:BF$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(BG$204:BG$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(BH$204:BH$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(BI$204:BI$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767},{"$f":"INDEX(BJ$204:BJ$213, MATCH($F$215, $F$204:$F$213,0), 0)","v":-8446.4074716672767}]
[null,null,null,null,null,"_wcLiveEqualStored"]
[null,null,null,null,"Check Live WCM = Stored WCM",{"$f":"--(Y218 <> 0)","v":0},"Check",null,"0 = OK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA218:BJ218)","v":0},null,{"$f":"ROUND(ABS(AA202 - AA216), CheckTOL)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$333","v":"Label 1"},{"$f":"I_Global!F$333","v":"No REG Tax in DC"},{"$f":"I_Global!G$333","v":"label"}]
[null,null,null,null,{"$f":"Scenario!E$33","v":"Tax Mode"},{"$f":"Scenario!F$33","v":"REG Tax Calculated"}]
[null,null,null,null,"UKATS Real movements in Working Capital",null,"£'000 ",{"$f":"H200","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222:BJ222)","v":-943004.93417732324},null,{"$f":"IF($F$221 = $F$220, AA$202, AA$216)","v":-39341.629375822376},-86070.288495823217,-81042.788985895371,-30869.700362839802,-36995.54183761726,-25083.028371627792,{"$f":"IF($F$221 = $F$220, AG$202, AG$216)","v":266500},-565600,-214.58529289980652,-38025.346335290233,11570.721797568665,-2280.8690739333979,-6133.022910620959,-147883.64654598659,-3793.3062878589262,16961.526028017746,-10876.895320881915,-10993.691208400822,-9064.0124415583559,-8756.8417648133473,-8440.0089236392523,-8385.8647839362966,-8382.8165517894668,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767]
[]
[null,"5e",null,"RP3 TRS Real movements in Working Capital"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1282","v":"RP3 TRS Working Capital (b/f)"},null,{"$f":"C_RevCost_UKATS!G1282","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1282","v":"Nominal Year BEG"},null,{"$f":"C_RevCost_UKATS!J1282","v":0},null,{"$f":"C_RevCost_UKATS!L1282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1282","v":0},null,{"$f":"C_RevCost_UKATS!AA1282","v":0},{"$f":"C_RevCost_UKATS!AB1282","v":0},{"$f":"C_RevCost_UKATS!AC1282","v":0},{"$f":"C_RevCost_UKATS!AD1282","v":0},{"$f":"C_RevCost_UKATS!AE1282","v":0},{"$f":"C_RevCost_UKATS!AF1282","v":0},{"$f":"C_RevCost_UKATS!AG1282","v":382962.32141656143},{"$f":"C_RevCost_UKATS!AH1282","v":692338.55088830949},{"$f":"C_RevCost_UKATS!AI1282","v":890852.14381476888},{"$f":"C_RevCost_UKATS!AJ1282","v":841049.91343855287},{"$f":"C_RevCost_UKATS!AK1282","v":757278.73253109073},{"$f":"C_RevCost_UKATS!AL1282","v":670857.69536599738},{"$f":"C_RevCost_UKATS!AM1282","v":590484.92777018738},{"$f":"C_RevCost_UKATS!AN1282","v":508421.92508616665},{"$f":"C_RevCost_UKATS!AO1282","v":420248.9981684559},{"$f":"C_RevCost_UKATS!AP1282","v":326708.27342782321},{"$f":"C_RevCost_UKATS!AQ1282","v":227568.16477475679},{"$f":"C_RevCost_UKATS!AR1282","v":122588.32237307228},{"$f":"C_RevCost_UKATS!AS1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AT1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AU1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AV1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AW1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AX1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AY1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AZ1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BA1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BB1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BC1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BD1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BE1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BF1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BG1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BH1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BI1282","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BJ1282","v":11519.323341677708}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1284","v":"RP3 TRS Working Capital (c/f)"},null,{"$f":"C_RevCost_UKATS!G1284","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1284","v":"Nominal Y/E"},{"$f":"C_RevCost_UKATS!I1284","v":"BS"},{"$f":"C_RevCost_UKATS!J1284","v":0},null,{"$f":"C_RevCost_UKATS!L1284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1284","v":0},null,{"$f":"C_RevCost_UKATS!AA1284","v":0},{"$f":"C_RevCost_UKATS!AB1284","v":0},{"$f":"C_RevCost_UKATS!AC1284","v":0},{"$f":"C_RevCost_UKATS!AD1284","v":0},{"$f":"C_RevCost_UKATS!AE1284","v":0},{"$f":"C_RevCost_UKATS!AF1284","v":382962.32141656143},{"$f":"C_RevCost_UKATS!AG1284","v":692338.55088830949},{"$f":"C_RevCost_UKATS!AH1284","v":890852.14381476888},{"$f":"C_RevCost_UKATS!AI1284","v":841049.91343855287},{"$f":"C_RevCost_UKATS!AJ1284","v":757278.73253109073},{"$f":"C_RevCost_UKATS!AK1284","v":670857.69536599738},{"$f":"C_RevCost_UKATS!AL1284","v":590484.92777018738},{"$f":"C_RevCost_UKATS!AM1284","v":508421.92508616665},{"$f":"C_RevCost_UKATS!AN1284","v":420248.9981684559},{"$f":"C_RevCost_UKATS!AO1284","v":326708.27342782321},{"$f":"C_RevCost_UKATS!AP1284","v":227568.16477475679},{"$f":"C_RevCost_UKATS!AQ1284","v":122588.32237307228},{"$f":"C_RevCost_UKATS!AR1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AS1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AT1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AU1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AV1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AW1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AX1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AY1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AZ1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BA1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BB1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BC1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BD1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BE1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BF1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BG1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BH1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BI1284","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BJ1284","v":11519.323341677708}]
[null,null,null,null,{"$f":"C_Index!E265","v":"RAB Annual RPI Growth for calendar year t (UKATS) - growth rate"},null,{"$f":"C_Index!G265","v":"%"},{"$f":"C_Index!H265","v":"RPI 2020"},null,{"$f":"C_Index!J265","v":0},null,{"$f":"C_Index!L265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y265","v":0},null,{"$f":"C_Index!AA265","v":0},{"$f":"C_Index!AB265","v":2.4942440521872777E-2},{"$f":"C_Index!AC265","v":4.1183077499064025E-2},{"$f":"C_Index!AD265","v":2.6968716289104577E-2},{"$f":"C_Index!AE265","v":2.2058823529411686E-2},{"$f":"C_Index!AF265","v":1.1990407673860837E-2},{"$f":"C_Index!AG265","v":7.549085985104953E-2},{"$f":"C_Index!AH265","v":0.13440352533836952},{"$f":"C_Index!AI265","v":4.7535251109877663E-2},{"$f":"C_Index!AJ265","v":1.1323770077567241E-2},{"$f":"C_Index!AK265","v":1.0407871440219152E-2},{"$f":"C_Index!AL265","v":2.429425376229255E-2},{"$f":"C_Index!AM265","v":2.9713364233401318E-2},{"$f":"C_Index!AN265","v":2.802018348263724E-2},{"$f":"C_Index!AO265","v":2.802018348263724E-2},{"$f":"C_Index!AP265","v":2.802018348263724E-2},{"$f":"C_Index!AQ265","v":2.802018348263724E-2},{"$f":"C_Index!AR265","v":2.802018348263724E-2},{"$f":"C_Index!AS265","v":2.802018348263724E-2},{"$f":"C_Index!AT265","v":2.802018348263724E-2},{"$f":"C_Index!AU265","v":2.802018348263724E-2},{"$f":"C_Index!AV265","v":2.802018348263724E-2},{"$f":"C_Index!AW265","v":2.802018348263724E-2},{"$f":"C_Index!AX265","v":2.802018348263724E-2},{"$f":"C_Index!AY265","v":2.802018348263724E-2},{"$f":"C_Index!AZ265","v":2.802018348263724E-2},{"$f":"C_Index!BA265","v":2.802018348263724E-2},{"$f":"C_Index!BB265","v":2.802018348263724E-2},{"$f":"C_Index!BC265","v":2.802018348263724E-2},{"$f":"C_Index!BD265","v":2.802018348263724E-2},{"$f":"C_Index!BE265","v":2.802018348263724E-2},{"$f":"C_Index!BF265","v":2.802018348263724E-2},{"$f":"C_Index!BG265","v":2.802018348263724E-2},{"$f":"C_Index!BH265","v":2.802018348263724E-2},{"$f":"C_Index!BI265","v":2.802018348263724E-2},{"$f":"C_Index!BJ265","v":2.802018348263724E-2}]
[]
[null,null,null,null,{"$f":"D224","v":"RP3 TRS Real movements in Working Capital"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA229:BJ229)","v":-254836.57869075582},null,{"$f":"AA226 - (AA225 *  (1 + AA227 ) )","v":0},0,0,0,0,382962.32141656143,280466.07453745784,105460.8509594124,-92149.110734223854,-93295.036750998115,-94302.696857689065,-96670.754685418331,-99608.296417189937,-102419.00254522078,-105316.17877770733,-108294.53441980961,-111356.34413348023,-114503.94631711674,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499]
[null,null,null,null,{"$f":"C_NERL_Adjustment!E89","v":"RP3 Return exported to TRS as adjustment "},null,{"$f":"C_NERL_Adjustment!G89","v":"£'000"},{"$f":"C_NERL_Adjustment!H89","v":"Nominal"},"Remove from Real WCM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_NERL_Adjustment!Y89","v":61477.616105338755},null,{"$f":"C_NERL_Adjustment!AA89","v":0},{"$f":"C_NERL_Adjustment!AB89","v":0},{"$f":"C_NERL_Adjustment!AC89","v":0},{"$f":"C_NERL_Adjustment!AD89","v":0},{"$f":"C_NERL_Adjustment!AE89","v":0},{"$f":"C_NERL_Adjustment!AF89","v":0},{"$f":"C_NERL_Adjustment!AG89","v":0},{"$f":"C_NERL_Adjustment!AH89","v":61477.616105338755},null,{"$f":"C_NERL_Adjustment!AJ89","v":0},{"$f":"C_NERL_Adjustment!AK89","v":0},{"$f":"C_NERL_Adjustment!AL89","v":0},{"$f":"C_NERL_Adjustment!AM89","v":0},{"$f":"C_NERL_Adjustment!AN89","v":0},{"$f":"C_NERL_Adjustment!AO89","v":0},{"$f":"C_NERL_Adjustment!AP89","v":0},{"$f":"C_NERL_Adjustment!AQ89","v":0},{"$f":"C_NERL_Adjustment!AR89","v":0},{"$f":"C_NERL_Adjustment!AS89","v":0},{"$f":"C_NERL_Adjustment!AT89","v":0},{"$f":"C_NERL_Adjustment!AU89","v":0},{"$f":"C_NERL_Adjustment!AV89","v":0},{"$f":"C_NERL_Adjustment!AW89","v":0},{"$f":"C_NERL_Adjustment!AX89","v":0},{"$f":"C_NERL_Adjustment!AY89","v":0},{"$f":"C_NERL_Adjustment!AZ89","v":0},{"$f":"C_NERL_Adjustment!BA89","v":0},{"$f":"C_NERL_Adjustment!BB89","v":0},{"$f":"C_NERL_Adjustment!BC89","v":0},{"$f":"C_NERL_Adjustment!BD89","v":0},{"$f":"C_NERL_Adjustment!BE89","v":0},{"$f":"C_NERL_Adjustment!BF89","v":0},{"$f":"C_NERL_Adjustment!BG89","v":0},{"$f":"C_NERL_Adjustment!BH89","v":0},{"$f":"C_NERL_Adjustment!BI89","v":0},{"$f":"C_NERL_Adjustment!BJ89","v":0}]
[null,null,null,null,{"$f":"D224 & \" calculated\"","v":"RP3 TRS Real movements in Working Capital calculated"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA231:BJ231)","v":-316314.19479609461},null,{"$f":"AA229 - AA230","v":0},{"$f":"AB229 - AB230","v":0},0,0,0,382962.32141656143,280466.07453745784,43983.234854073649,-92149.110734223854,-93295.036750998115,-94302.696857689065,-96670.754685418331,-99608.296417189937,-102419.00254522078,-105316.17877770733,-108294.53441980961,-111356.34413348023,-114503.94631711674,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499]
[]
[null,null,null,null,{"$f":"C_Time!E$47","v":"RAB Flag (Oceanic & UKATS) for 2021 & 2022"},null,{"$f":"C_Time!G$47","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$47","v":8},null,{"$f":"C_Time!AA$47","v":1},{"$f":"C_Time!AB$47","v":1},{"$f":"C_Time!AC$47","v":1},{"$f":"C_Time!AD$47","v":1},{"$f":"C_Time!AE$47","v":1},{"$f":"C_Time!AF$47","v":1},{"$f":"C_Time!AG$47","v":1},{"$f":"C_Time!AH$47","v":1},{"$f":"C_Time!AI$47","v":0},{"$f":"C_Time!AJ$47","v":0},{"$f":"C_Time!AK$47","v":0},{"$f":"C_Time!AL$47","v":0},{"$f":"C_Time!AM$47","v":0},{"$f":"C_Time!AN$47","v":0},{"$f":"C_Time!AO$47","v":0},{"$f":"C_Time!AP$47","v":0},{"$f":"C_Time!AQ$47","v":0},{"$f":"C_Time!AR$47","v":0},{"$f":"C_Time!AS$47","v":0},{"$f":"C_Time!AT$47","v":0},{"$f":"C_Time!AU$47","v":0},{"$f":"C_Time!AV$47","v":0},{"$f":"C_Time!AW$47","v":0},{"$f":"C_Time!AX$47","v":0},{"$f":"C_Time!AY$47","v":0},{"$f":"C_Time!AZ$47","v":0},{"$f":"C_Time!BA$47","v":0},{"$f":"C_Time!BB$47","v":0},{"$f":"C_Time!BC$47","v":0},{"$f":"C_Time!BD$47","v":0},{"$f":"C_Time!BE$47","v":0},{"$f":"C_Time!BF$47","v":0},{"$f":"C_Time!BG$47","v":0},{"$f":"C_Time!BH$47","v":0},{"$f":"C_Time!BI$47","v":0},{"$f":"C_Time!BJ$47","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E275","v":"UKATS RP3 TRS real working capital movements"},null,{"$f":"I_Actuals!G275","v":"£'000 "},{"$f":"I_Actuals!H275","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y275","v":1272762.2976226679},null,{"$f":"I_Actuals!AA275","v":0},{"$f":"I_Actuals!AB275","v":0},{"$f":"I_Actuals!AC275","v":0},{"$f":"I_Actuals!AD275","v":0},{"$f":"I_Actuals!AE275","v":0},{"$f":"I_Actuals!AF275","v":382962.2976226678},{"$f":"I_Actuals!AG275","v":0},{"$f":"I_Actuals!AH275","v":889800},{"$f":"I_Actuals!AI275","v":0},{"$f":"I_Actuals!AJ275","v":0},{"$f":"I_Actuals!AK275","v":0},{"$f":"I_Actuals!AL275","v":0},{"$f":"I_Actuals!AM275","v":0},{"$f":"I_Actuals!AN275","v":0},{"$f":"I_Actuals!AO275","v":0},{"$f":"I_Actuals!AP275","v":0},{"$f":"I_Actuals!AQ275","v":0},{"$f":"I_Actuals!AR275","v":0},{"$f":"I_Actuals!AS275","v":0},{"$f":"I_Actuals!AT275","v":0},{"$f":"I_Actuals!AU275","v":0},{"$f":"I_Actuals!AV275","v":0},{"$f":"I_Actuals!AW275","v":0},{"$f":"I_Actuals!AX275","v":0},{"$f":"I_Actuals!AY275","v":0},{"$f":"I_Actuals!AZ275","v":0},{"$f":"I_Actuals!BA275","v":0},{"$f":"I_Actuals!BB275","v":0},{"$f":"I_Actuals!BC275","v":0},{"$f":"I_Actuals!BD275","v":0},{"$f":"I_Actuals!BE275","v":0},{"$f":"I_Actuals!BF275","v":0},{"$f":"I_Actuals!BG275","v":0},{"$f":"I_Actuals!BH275","v":0},{"$f":"I_Actuals!BI275","v":0},{"$f":"I_Actuals!BJ275","v":0}]
[null,null,null,null,{"$f":"E231","v":"RP3 TRS Real movements in Working Capital calculated"},null,{"$f":"G231","v":"£'000 "},{"$f":"H231","v":"Nominal Y/E"},null,{"$f":"J196","v":0},null,{"$f":"L196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y231","v":-316314.19479609461},null,{"$f":"AA231","v":0},0,0,0,0,382962.32141656143,280466.07453745784,43983.234854073649,-92149.110734223854,-93295.036750998115,-94302.696857689065,-96670.754685418331,-99608.296417189937,-102419.00254522078,-105316.17877770733,-108294.53441980961,-111356.34413348023,-114503.94631711674,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499]
[]
[null,null,null,null,{"$f":"E200","v":"Real movements in Working Capital calculated"},null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA233 = 1, AA234, AA235)","v":0},{"$f":"IF(AB233 = 1, AB234, AB235)","v":0},0,0,0,382962.2976226678,0,889800,-92149.110734223854,-93295.036750998115,-94302.696857689065,-96670.754685418331,-99608.296417189937,-102419.00254522078,-105316.17877770733,-108294.53441980961,-111356.34413348023,-114503.94631711674,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499]
[]
[null,null,null,null,{"$f":"Macro!E740","v":"Real movements in Working Capital calculated - SCEN 1"},{"$f":"Macro!F740","v":"Base - Flat"},{"$f":"Macro!G740","v":"£'000"},{"$f":"Macro!H740","v":"Nominal Y/E"},null,{"$f":"Macro!J740","v":0},null,{"$f":"Macro!L740","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y740","v":0},null,{"$f":"Macro!AA740","v":0},{"$f":"Macro!AB740","v":0},{"$f":"Macro!AC740","v":0},{"$f":"Macro!AD740","v":0},{"$f":"Macro!AE740","v":0},{"$f":"Macro!AF740","v":382962.2976226678},{"$f":"Macro!AG740","v":0},{"$f":"Macro!AH740","v":889800},{"$f":"Macro!AI740","v":-92149.110734223854},{"$f":"Macro!AJ740","v":-93295.036750998115},{"$f":"Macro!AK740","v":-94302.696857689065},{"$f":"Macro!AL740","v":-96670.754685418331},{"$f":"Macro!AM740","v":-99608.296417189937},{"$f":"Macro!AN740","v":-102419.00254522078},{"$f":"Macro!AO740","v":-105316.17877770733},{"$f":"Macro!AP740","v":-108294.53441980961},{"$f":"Macro!AQ740","v":-111356.34413348023},{"$f":"Macro!AR740","v":-114503.94631711674},{"$f":"Macro!AS740","v":-322.77355362963499},{"$f":"Macro!AT740","v":-322.77355362963499},{"$f":"Macro!AU740","v":-322.77355362963499},{"$f":"Macro!AV740","v":-322.77355362963499},{"$f":"Macro!AW740","v":-322.77355362963499},{"$f":"Macro!AX740","v":-322.77355362963499},{"$f":"Macro!AY740","v":-322.77355362963499},{"$f":"Macro!AZ740","v":-322.77355362963499},{"$f":"Macro!BA740","v":-322.77355362963499},{"$f":"Macro!BB740","v":-322.77355362963499},{"$f":"Macro!BC740","v":-322.77355362963499},{"$f":"Macro!BD740","v":-322.77355362963499},{"$f":"Macro!BE740","v":-322.77355362963499},{"$f":"Macro!BF740","v":-322.77355362963499},{"$f":"Macro!BG740","v":-322.77355362963499},{"$f":"Macro!BH740","v":-322.77355362963499},{"$f":"Macro!BI740","v":-322.77355362963499},{"$f":"Macro!BJ740","v":-322.77355362963499}]
[null,null,null,null,{"$f":"Macro!E743","v":"Real movements in Working Capital calculated - SCEN 2"},{"$f":"Macro!F743","v":"Flights (Low)"},{"$f":"Macro!G743","v":"£'000"},{"$f":"Macro!H743","v":"Nominal Y/E"},null,{"$f":"Macro!J743","v":0},null,{"$f":"Macro!L743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y743","v":0},null,{"$f":"Macro!AA743","v":0},{"$f":"Macro!AB743","v":0},{"$f":"Macro!AC743","v":0},{"$f":"Macro!AD743","v":0},{"$f":"Macro!AE743","v":0},{"$f":"Macro!AF743","v":0},{"$f":"Macro!AG743","v":0},{"$f":"Macro!AH743","v":0},{"$f":"Macro!AI743","v":0},{"$f":"Macro!AJ743","v":0},{"$f":"Macro!AK743","v":0},{"$f":"Macro!AL743","v":0},{"$f":"Macro!AM743","v":0},{"$f":"Macro!AN743","v":0},{"$f":"Macro!AO743","v":0},{"$f":"Macro!AP743","v":0},{"$f":"Macro!AQ743","v":0},{"$f":"Macro!AR743","v":0},{"$f":"Macro!AS743","v":0},{"$f":"Macro!AT743","v":0},{"$f":"Macro!AU743","v":0},{"$f":"Macro!AV743","v":0},{"$f":"Macro!AW743","v":0},{"$f":"Macro!AX743","v":0},{"$f":"Macro!AY743","v":0},{"$f":"Macro!AZ743","v":0},{"$f":"Macro!BA743","v":0},{"$f":"Macro!BB743","v":0},{"$f":"Macro!BC743","v":0},{"$f":"Macro!BD743","v":0},{"$f":"Macro!BE743","v":0},{"$f":"Macro!BF743","v":0},{"$f":"Macro!BG743","v":0},{"$f":"Macro!BH743","v":0},{"$f":"Macro!BI743","v":0},{"$f":"Macro!BJ743","v":0}]
[null,null,null,null,{"$f":"Macro!E746","v":"Real movements in Working Capital calculated - SCEN 3"},{"$f":"Macro!F746","v":"Spare 3"},{"$f":"Macro!G746","v":"£'000"},{"$f":"Macro!H746","v":"Nominal Y/E"},null,{"$f":"Macro!J746","v":0},null,{"$f":"Macro!L746","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y746","v":0},null,{"$f":"Macro!AA746","v":0},{"$f":"Macro!AB746","v":0},{"$f":"Macro!AC746","v":0},{"$f":"Macro!AD746","v":0},{"$f":"Macro!AE746","v":0},{"$f":"Macro!AF746","v":0},{"$f":"Macro!AG746","v":0},{"$f":"Macro!AH746","v":0},{"$f":"Macro!AI746","v":0},{"$f":"Macro!AJ746","v":0},{"$f":"Macro!AK746","v":0},{"$f":"Macro!AL746","v":0},{"$f":"Macro!AM746","v":0},{"$f":"Macro!AN746","v":0},{"$f":"Macro!AO746","v":0},{"$f":"Macro!AP746","v":0},{"$f":"Macro!AQ746","v":0},{"$f":"Macro!AR746","v":0},{"$f":"Macro!AS746","v":0},{"$f":"Macro!AT746","v":0},{"$f":"Macro!AU746","v":0},{"$f":"Macro!AV746","v":0},{"$f":"Macro!AW746","v":0},{"$f":"Macro!AX746","v":0},{"$f":"Macro!AY746","v":0},{"$f":"Macro!AZ746","v":0},{"$f":"Macro!BA746","v":0},{"$f":"Macro!BB746","v":0},{"$f":"Macro!BC746","v":0},{"$f":"Macro!BD746","v":0},{"$f":"Macro!BE746","v":0},{"$f":"Macro!BF746","v":0},{"$f":"Macro!BG746","v":0},{"$f":"Macro!BH746","v":0},{"$f":"Macro!BI746","v":0},{"$f":"Macro!BJ746","v":0}]
[null,null,null,null,{"$f":"Macro!E749","v":"Real movements in Working Capital calculated - SCEN 4"},{"$f":"Macro!F749","v":"Spare 4"},{"$f":"Macro!G749","v":"£'000"},{"$f":"Macro!H749","v":"Nominal Y/E"},null,{"$f":"Macro!J749","v":0},null,{"$f":"Macro!L749","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y749","v":0},null,{"$f":"Macro!AA749","v":0},{"$f":"Macro!AB749","v":0},{"$f":"Macro!AC749","v":0},{"$f":"Macro!AD749","v":0},{"$f":"Macro!AE749","v":0},{"$f":"Macro!AF749","v":0},{"$f":"Macro!AG749","v":0},{"$f":"Macro!AH749","v":0},{"$f":"Macro!AI749","v":0},{"$f":"Macro!AJ749","v":0},{"$f":"Macro!AK749","v":0},{"$f":"Macro!AL749","v":0},{"$f":"Macro!AM749","v":0},{"$f":"Macro!AN749","v":0},{"$f":"Macro!AO749","v":0},{"$f":"Macro!AP749","v":0},{"$f":"Macro!AQ749","v":0},{"$f":"Macro!AR749","v":0},{"$f":"Macro!AS749","v":0},{"$f":"Macro!AT749","v":0},{"$f":"Macro!AU749","v":0},{"$f":"Macro!AV749","v":0},{"$f":"Macro!AW749","v":0},{"$f":"Macro!AX749","v":0},{"$f":"Macro!AY749","v":0},{"$f":"Macro!AZ749","v":0},{"$f":"Macro!BA749","v":0},{"$f":"Macro!BB749","v":0},{"$f":"Macro!BC749","v":0},{"$f":"Macro!BD749","v":0},{"$f":"Macro!BE749","v":0},{"$f":"Macro!BF749","v":0},{"$f":"Macro!BG749","v":0},{"$f":"Macro!BH749","v":0},{"$f":"Macro!BI749","v":0},{"$f":"Macro!BJ749","v":0}]
[null,null,null,null,{"$f":"Macro!E752","v":"Real movements in Working Capital calculated - SCEN 5"},{"$f":"Macro!F752","v":"Spare 5"},{"$f":"Macro!G752","v":"£'000"},{"$f":"Macro!H752","v":"Nominal Y/E"},null,{"$f":"Macro!J752","v":0},null,{"$f":"Macro!L752","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y752","v":0},null,{"$f":"Macro!AA752","v":0},{"$f":"Macro!AB752","v":0},{"$f":"Macro!AC752","v":0},{"$f":"Macro!AD752","v":0},{"$f":"Macro!AE752","v":0},{"$f":"Macro!AF752","v":0},{"$f":"Macro!AG752","v":0},{"$f":"Macro!AH752","v":0},{"$f":"Macro!AI752","v":0},{"$f":"Macro!AJ752","v":0},{"$f":"Macro!AK752","v":0},{"$f":"Macro!AL752","v":0},{"$f":"Macro!AM752","v":0},{"$f":"Macro!AN752","v":0},{"$f":"Macro!AO752","v":0},{"$f":"Macro!AP752","v":0},{"$f":"Macro!AQ752","v":0},{"$f":"Macro!AR752","v":0},{"$f":"Macro!AS752","v":0},{"$f":"Macro!AT752","v":0},{"$f":"Macro!AU752","v":0},{"$f":"Macro!AV752","v":0},{"$f":"Macro!AW752","v":0},{"$f":"Macro!AX752","v":0},{"$f":"Macro!AY752","v":0},{"$f":"Macro!AZ752","v":0},{"$f":"Macro!BA752","v":0},{"$f":"Macro!BB752","v":0},{"$f":"Macro!BC752","v":0},{"$f":"Macro!BD752","v":0},{"$f":"Macro!BE752","v":0},{"$f":"Macro!BF752","v":0},{"$f":"Macro!BG752","v":0},{"$f":"Macro!BH752","v":0},{"$f":"Macro!BI752","v":0},{"$f":"Macro!BJ752","v":0}]
[null,null,null,null,{"$f":"Macro!E755","v":"Real movements in Working Capital calculated - SCEN 6"},{"$f":"Macro!F755","v":"Spare 6"},{"$f":"Macro!G755","v":"£'000"},{"$f":"Macro!H755","v":"Nominal Y/E"},null,{"$f":"Macro!J755","v":0},null,{"$f":"Macro!L755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y755","v":0},null,{"$f":"Macro!AA755","v":0},{"$f":"Macro!AB755","v":0},{"$f":"Macro!AC755","v":0},{"$f":"Macro!AD755","v":0},{"$f":"Macro!AE755","v":0},{"$f":"Macro!AF755","v":0},{"$f":"Macro!AG755","v":0},{"$f":"Macro!AH755","v":0},{"$f":"Macro!AI755","v":0},{"$f":"Macro!AJ755","v":0},{"$f":"Macro!AK755","v":0},{"$f":"Macro!AL755","v":0},{"$f":"Macro!AM755","v":0},{"$f":"Macro!AN755","v":0},{"$f":"Macro!AO755","v":0},{"$f":"Macro!AP755","v":0},{"$f":"Macro!AQ755","v":0},{"$f":"Macro!AR755","v":0},{"$f":"Macro!AS755","v":0},{"$f":"Macro!AT755","v":0},{"$f":"Macro!AU755","v":0},{"$f":"Macro!AV755","v":0},{"$f":"Macro!AW755","v":0},{"$f":"Macro!AX755","v":0},{"$f":"Macro!AY755","v":0},{"$f":"Macro!AZ755","v":0},{"$f":"Macro!BA755","v":0},{"$f":"Macro!BB755","v":0},{"$f":"Macro!BC755","v":0},{"$f":"Macro!BD755","v":0},{"$f":"Macro!BE755","v":0},{"$f":"Macro!BF755","v":0},{"$f":"Macro!BG755","v":0},{"$f":"Macro!BH755","v":0},{"$f":"Macro!BI755","v":0},{"$f":"Macro!BJ755","v":0}]
[null,null,null,null,{"$f":"Macro!E758","v":"Real movements in Working Capital calculated - SCEN 7"},{"$f":"Macro!F758","v":"Spare 7"},{"$f":"Macro!G758","v":"£'000"},{"$f":"Macro!H758","v":"Nominal Y/E"},null,{"$f":"Macro!J758","v":0},null,{"$f":"Macro!L758","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y758","v":0},null,{"$f":"Macro!AA758","v":0},{"$f":"Macro!AB758","v":0},{"$f":"Macro!AC758","v":0},{"$f":"Macro!AD758","v":0},{"$f":"Macro!AE758","v":0},{"$f":"Macro!AF758","v":0},{"$f":"Macro!AG758","v":0},{"$f":"Macro!AH758","v":0},{"$f":"Macro!AI758","v":0},{"$f":"Macro!AJ758","v":0},{"$f":"Macro!AK758","v":0},{"$f":"Macro!AL758","v":0},{"$f":"Macro!AM758","v":0},{"$f":"Macro!AN758","v":0},{"$f":"Macro!AO758","v":0},{"$f":"Macro!AP758","v":0},{"$f":"Macro!AQ758","v":0},{"$f":"Macro!AR758","v":0},{"$f":"Macro!AS758","v":0},{"$f":"Macro!AT758","v":0},{"$f":"Macro!AU758","v":0},{"$f":"Macro!AV758","v":0},{"$f":"Macro!AW758","v":0},{"$f":"Macro!AX758","v":0},{"$f":"Macro!AY758","v":0},{"$f":"Macro!AZ758","v":0},{"$f":"Macro!BA758","v":0},{"$f":"Macro!BB758","v":0},{"$f":"Macro!BC758","v":0},{"$f":"Macro!BD758","v":0},{"$f":"Macro!BE758","v":0},{"$f":"Macro!BF758","v":0},{"$f":"Macro!BG758","v":0},{"$f":"Macro!BH758","v":0},{"$f":"Macro!BI758","v":0},{"$f":"Macro!BJ758","v":0}]
[null,null,null,null,{"$f":"Macro!E761","v":"Real movements in Working Capital calculated - SCEN 8"},{"$f":"Macro!F761","v":"Spare 8"},{"$f":"Macro!G761","v":"£'000"},{"$f":"Macro!H761","v":"Nominal Y/E"},null,{"$f":"Macro!J761","v":0},null,{"$f":"Macro!L761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y761","v":0},null,{"$f":"Macro!AA761","v":0},{"$f":"Macro!AB761","v":0},{"$f":"Macro!AC761","v":0},{"$f":"Macro!AD761","v":0},{"$f":"Macro!AE761","v":0},{"$f":"Macro!AF761","v":0},{"$f":"Macro!AG761","v":0},{"$f":"Macro!AH761","v":0},{"$f":"Macro!AI761","v":0},{"$f":"Macro!AJ761","v":0},{"$f":"Macro!AK761","v":0},{"$f":"Macro!AL761","v":0},{"$f":"Macro!AM761","v":0},{"$f":"Macro!AN761","v":0},{"$f":"Macro!AO761","v":0},{"$f":"Macro!AP761","v":0},{"$f":"Macro!AQ761","v":0},{"$f":"Macro!AR761","v":0},{"$f":"Macro!AS761","v":0},{"$f":"Macro!AT761","v":0},{"$f":"Macro!AU761","v":0},{"$f":"Macro!AV761","v":0},{"$f":"Macro!AW761","v":0},{"$f":"Macro!AX761","v":0},{"$f":"Macro!AY761","v":0},{"$f":"Macro!AZ761","v":0},{"$f":"Macro!BA761","v":0},{"$f":"Macro!BB761","v":0},{"$f":"Macro!BC761","v":0},{"$f":"Macro!BD761","v":0},{"$f":"Macro!BE761","v":0},{"$f":"Macro!BF761","v":0},{"$f":"Macro!BG761","v":0},{"$f":"Macro!BH761","v":0},{"$f":"Macro!BI761","v":0},{"$f":"Macro!BJ761","v":0}]
[null,null,null,null,{"$f":"Macro!E764","v":"Real movements in Working Capital calculated - SCEN 9"},{"$f":"Macro!F764","v":"Spare 9"},{"$f":"Macro!G764","v":"£'000"},{"$f":"Macro!H764","v":"Nominal Y/E"},null,{"$f":"Macro!J764","v":0},null,{"$f":"Macro!L764","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y764","v":0},null,{"$f":"Macro!AA764","v":0},{"$f":"Macro!AB764","v":0},{"$f":"Macro!AC764","v":0},{"$f":"Macro!AD764","v":0},{"$f":"Macro!AE764","v":0},{"$f":"Macro!AF764","v":0},{"$f":"Macro!AG764","v":0},{"$f":"Macro!AH764","v":0},{"$f":"Macro!AI764","v":0},{"$f":"Macro!AJ764","v":0},{"$f":"Macro!AK764","v":0},{"$f":"Macro!AL764","v":0},{"$f":"Macro!AM764","v":0},{"$f":"Macro!AN764","v":0},{"$f":"Macro!AO764","v":0},{"$f":"Macro!AP764","v":0},{"$f":"Macro!AQ764","v":0},{"$f":"Macro!AR764","v":0},{"$f":"Macro!AS764","v":0},{"$f":"Macro!AT764","v":0},{"$f":"Macro!AU764","v":0},{"$f":"Macro!AV764","v":0},{"$f":"Macro!AW764","v":0},{"$f":"Macro!AX764","v":0},{"$f":"Macro!AY764","v":0},{"$f":"Macro!AZ764","v":0},{"$f":"Macro!BA764","v":0},{"$f":"Macro!BB764","v":0},{"$f":"Macro!BC764","v":0},{"$f":"Macro!BD764","v":0},{"$f":"Macro!BE764","v":0},{"$f":"Macro!BF764","v":0},{"$f":"Macro!BG764","v":0},{"$f":"Macro!BH764","v":0},{"$f":"Macro!BI764","v":0},{"$f":"Macro!BJ764","v":0}]
[null,null,null,null,{"$f":"Macro!E767","v":"Real movements in Working Capital calculated - SCEN 10"},{"$f":"Macro!F767","v":"Spare 10"},{"$f":"Macro!G767","v":"£'000"},{"$f":"Macro!H767","v":"Nominal Y/E"},null,{"$f":"Macro!J767","v":0},null,{"$f":"Macro!L767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y767","v":0},null,{"$f":"Macro!AA767","v":0},{"$f":"Macro!AB767","v":0},{"$f":"Macro!AC767","v":0},{"$f":"Macro!AD767","v":0},{"$f":"Macro!AE767","v":0},{"$f":"Macro!AF767","v":0},{"$f":"Macro!AG767","v":0},{"$f":"Macro!AH767","v":0},{"$f":"Macro!AI767","v":0},{"$f":"Macro!AJ767","v":0},{"$f":"Macro!AK767","v":0},{"$f":"Macro!AL767","v":0},{"$f":"Macro!AM767","v":0},{"$f":"Macro!AN767","v":0},{"$f":"Macro!AO767","v":0},{"$f":"Macro!AP767","v":0},{"$f":"Macro!AQ767","v":0},{"$f":"Macro!AR767","v":0},{"$f":"Macro!AS767","v":0},{"$f":"Macro!AT767","v":0},{"$f":"Macro!AU767","v":0},{"$f":"Macro!AV767","v":0},{"$f":"Macro!AW767","v":0},{"$f":"Macro!AX767","v":0},{"$f":"Macro!AY767","v":0},{"$f":"Macro!AZ767","v":0},{"$f":"Macro!BA767","v":0},{"$f":"Macro!BB767","v":0},{"$f":"Macro!BC767","v":0},{"$f":"Macro!BD767","v":0},{"$f":"Macro!BE767","v":0},{"$f":"Macro!BF767","v":0},{"$f":"Macro!BG767","v":0},{"$f":"Macro!BH767","v":0},{"$f":"Macro!BI767","v":0},{"$f":"Macro!BJ767","v":0}]
[]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[null,null,null,null,"Stored WCM for Current Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA$239:AA$248, MATCH($F$250, $F$239:$F$248,0), 0)","v":0},{"$f":"INDEX(AB$239:AB$248, MATCH($F$250, $F$239:$F$248,0), 0)","v":0},0,0,0,382962.2976226678,0,889800,-92149.110734223854,-93295.036750998115,-94302.696857689065,-96670.754685418331,-99608.296417189937,-102419.00254522078,-105316.17877770733,-108294.53441980961,-111356.34413348023,-114503.94631711674,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499]
[null,null,null,null,{"$f":"Scenario!E$33","v":"Tax Mode"},{"$f":"Scenario!F$33","v":"REG Tax Calculated"}]
[null,"5f",null,"Allowed Underlying Depreciation"]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,"Capex Additions for Depreciation",null,{"$f":"G265","v":"£'000"},{"$f":"H266","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA266=0, 0,AA265 / AA266)","v":147411.23392210738},{"$f":"IF(AB266=0, 0,AB265 / AB266)","v":161376.50744042144},189679.6843882167,156063.62044801645,150609.56179900421,75399.608091640548,89409.592382751041,83696.663429522756,91144.930726723556,103354.04510689399,105352.27150718861,100501.66918582017,97479.157705319041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E267","v":"Capex Additions for Depreciation"},null,{"$f":"G267","v":"£'000"},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,147411.23392210738,161376.50744042144,189679.6843882167,156063.62044801645,150609.56179900421,75399.608091640548,89409.592382751041,83696.663429522756,91144.930726723556,103354.04510689399,105352.27150718861,100501.66918582017,97479.157705319041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1010","v":"Prior Reporting Period Tax clawback "},0,"£'000 ","RPI 2020","Increase / (Decrease)",0,null,{"$f":"L1010","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1010","v":0},null,{"$f":"AA1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAB1 Additions for Depreciation",null,{"$f":"G275","v":"£'000 "},{"$f":"H270","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA276:BJ276)","v":647764.7668911271},null,{"$f":"SUM(AA270:AA275) * AA269","v":0},0,0,0,0,{"$f":"SUM(AF270:AF275) * AF269","v":0},{"$f":"SUM(AG270:AG275) * AG269","v":83135.235022557987},67199.310892989277,91135.829009604466,103344.65332935992,105342.58042537456,100491.66926127065,97468.839095599847,-10.64745098924498,-10.986772021960492,-11.336906794355045,-11.698199926875283,-12.071007022593252,-12.45569501720904,-12.852642540207544,-13.262240287524886,-13.684891406091179,-14.121011890628271,-14.571030993092885,-15.03539164516822,-15.514550894219846,-16.00898035314496,-16.519166664557758,-17.04561197976788,-17.588834453023225,-18.149368751503729,-18.727766581567987,-19.32459723177071,-19.940448133185448,-20.575925437584139,-21.231654614042501]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E$468","v":"Proportion of UKATS RAB additions in first year depreciation"},{"$f":"'I_InputSets UKATS'!F$468","v":1},{"$f":"'I_InputSets UKATS'!G$468","v":"%"}]
[null,null,null,"Depreciation by Year"]
[null,null,null,null,5,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AA$11 - $E289 + 1) )","v":0},{"$f":"IF(AB$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AB$11 - $E289 + 1) )","v":0},{"$f":"IF(AC$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AC$11 - $E289 + 1) )","v":0},{"$f":"IF(AD$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AD$11 - $E289 + 1) )","v":0},{"$f":"IF(AE$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AE$11 - $E289 + 1) )","v":0},{"$f":"IF(AF$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AF$11 - $E289 + 1) )","v":0},{"$f":"IF(AG$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AG$11 - $E289 + 1) )","v":0},{"$f":"IF(AH$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AH$11 - $E289 + 1) )","v":0},{"$f":"IF(AI$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AI$11 - $E289 + 1) )","v":0},{"$f":"IF(AJ$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AJ$11 - $E289 + 1) )","v":0},{"$f":"IF(AK$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AK$11 - $E289 + 1) )","v":0},{"$f":"IF(AL$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AL$11 - $E289 + 1) )","v":0},{"$f":"IF(AM$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AM$11 - $E289 + 1) )","v":0},{"$f":"IF(AN$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AN$11 - $E289 + 1) )","v":0},{"$f":"IF(AO$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AO$11 - $E289 + 1) )","v":0},{"$f":"IF(AP$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AP$11 - $E289 + 1) )","v":0},{"$f":"IF(AQ$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AQ$11 - $E289 + 1) )","v":0},{"$f":"IF(AR$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AR$11 - $E289 + 1) )","v":0},{"$f":"IF(AS$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AS$11 - $E289 + 1) )","v":0},{"$f":"IF(AT$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AT$11 - $E289 + 1) )","v":0},{"$f":"IF(AU$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AU$11 - $E289 + 1) )","v":0},{"$f":"IF(AV$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AV$11 - $E289 + 1) )","v":0},{"$f":"IF(AW$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AW$11 - $E289 + 1) )","v":0},{"$f":"IF(AX$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AX$11 - $E289 + 1) )","v":0},{"$f":"IF(AY$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AY$11 - $E289 + 1) )","v":0},{"$f":"IF(AZ$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, AZ$11 - $E289 + 1) )","v":0},{"$f":"IF(BA$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, BA$11 - $E289 + 1) )","v":0},{"$f":"IF(BB$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, BB$11 - $E289 + 1) )","v":0},{"$f":"IF(BC$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, BC$11 - $E289 + 1) )","v":0},{"$f":"IF(BD$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, BD$11 - $E289 + 1) )","v":0},{"$f":"IF(BE$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, BE$11 - $E289 + 1) )","v":0},{"$f":"IF(BF$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, BF$11 - $E289 + 1) )","v":0},{"$f":"IF(BG$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, BG$11 - $E289 + 1) )","v":0},{"$f":"IF(BH$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, BH$11 - $E289 + 1) )","v":0},{"$f":"IF(BI$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, BI$11 - $E289 + 1) )","v":0},{"$f":"IF(BJ$11 < $E289, 0, INDEX($AA$276:$BJ$276, 0, $E289) * INDEX($AA$282:$BJ$282, 0, BJ$11 - $E289 + 1) )","v":0}]
[null,null,null,null,8,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67199.310892989291,null,{"$f":"IF(AA$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AA$11 - $E292 + 1) )","v":0},{"$f":"IF(AB$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AB$11 - $E292 + 1) )","v":0},{"$f":"IF(AC$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AC$11 - $E292 + 1) )","v":0},{"$f":"IF(AD$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AD$11 - $E292 + 1) )","v":0},{"$f":"IF(AE$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AE$11 - $E292 + 1) )","v":0},{"$f":"IF(AF$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AF$11 - $E292 + 1) )","v":0},{"$f":"IF(AG$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AG$11 - $E292 + 1) )","v":0},{"$f":"IF(AH$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AH$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AI$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AI$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AJ$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AJ$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AK$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AK$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AL$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AL$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AM$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AM$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AN$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AN$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AO$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AO$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AP$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AP$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AQ$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AQ$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AR$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AR$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AS$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AS$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AT$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AT$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AU$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AU$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AV$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AV$11 - $E292 + 1) )","v":4479.954059532618},{"$f":"IF(AW$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AW$11 - $E292 + 1) )","v":7.4606222192340784E-12},{"$f":"IF(AX$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AX$11 - $E292 + 1) )","v":0},{"$f":"IF(AY$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AY$11 - $E292 + 1) )","v":0},{"$f":"IF(AZ$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, AZ$11 - $E292 + 1) )","v":0},{"$f":"IF(BA$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, BA$11 - $E292 + 1) )","v":0},{"$f":"IF(BB$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, BB$11 - $E292 + 1) )","v":0},{"$f":"IF(BC$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, BC$11 - $E292 + 1) )","v":0},{"$f":"IF(BD$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, BD$11 - $E292 + 1) )","v":0},{"$f":"IF(BE$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, BE$11 - $E292 + 1) )","v":0},{"$f":"IF(BF$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, BF$11 - $E292 + 1) )","v":0},{"$f":"IF(BG$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, BG$11 - $E292 + 1) )","v":0},{"$f":"IF(BH$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, BH$11 - $E292 + 1) )","v":0},{"$f":"IF(BI$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, BI$11 - $E292 + 1) )","v":0},{"$f":"IF(BJ$11 < $E292, 0, INDEX($AA$276:$BJ$276, 0, $E292) * INDEX($AA$282:$BJ$282, 0, BJ$11 - $E292 + 1) )","v":0}]
[null,null,null,null,10,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103344.65332935994,null,{"$f":"IF(AA$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AA$11 - $E294 + 1) )","v":0},{"$f":"IF(AB$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AB$11 - $E294 + 1) )","v":0},{"$f":"IF(AC$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AC$11 - $E294 + 1) )","v":0},{"$f":"IF(AD$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AD$11 - $E294 + 1) )","v":0},{"$f":"IF(AE$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AE$11 - $E294 + 1) )","v":0},{"$f":"IF(AF$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AF$11 - $E294 + 1) )","v":0},{"$f":"IF(AG$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AG$11 - $E294 + 1) )","v":0},{"$f":"IF(AH$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AH$11 - $E294 + 1) )","v":0},{"$f":"IF(AI$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AI$11 - $E294 + 1) )","v":0},{"$f":"IF(AJ$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AJ$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AK$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AK$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AL$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AL$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AM$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AM$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AN$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AN$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AO$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AO$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AP$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AP$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AQ$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AQ$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AR$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AR$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AS$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AS$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AT$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AT$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AU$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AU$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AV$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AV$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AW$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AW$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AX$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AX$11 - $E294 + 1) )","v":6889.6435552906614},{"$f":"IF(AY$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AY$11 - $E294 + 1) )","v":1.1473561359816022E-11},{"$f":"IF(AZ$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, AZ$11 - $E294 + 1) )","v":0},{"$f":"IF(BA$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, BA$11 - $E294 + 1) )","v":0},{"$f":"IF(BB$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, BB$11 - $E294 + 1) )","v":0},{"$f":"IF(BC$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, BC$11 - $E294 + 1) )","v":0},{"$f":"IF(BD$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, BD$11 - $E294 + 1) )","v":0},{"$f":"IF(BE$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, BE$11 - $E294 + 1) )","v":0},{"$f":"IF(BF$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, BF$11 - $E294 + 1) )","v":0},{"$f":"IF(BG$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, BG$11 - $E294 + 1) )","v":0},{"$f":"IF(BH$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, BH$11 - $E294 + 1) )","v":0},{"$f":"IF(BI$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, BI$11 - $E294 + 1) )","v":0},{"$f":"IF(BJ$11 < $E294, 0, INDEX($AA$276:$BJ$276, 0, $E294) * INDEX($AA$282:$BJ$282, 0, BJ$11 - $E294 + 1) )","v":0}]
[null,null,null,null,15,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10.986772021960496,null,{"$f":"IF(AA$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AA$11 - $E299 + 1) )","v":0},{"$f":"IF(AB$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AB$11 - $E299 + 1) )","v":0},{"$f":"IF(AC$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AC$11 - $E299 + 1) )","v":0},{"$f":"IF(AD$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AD$11 - $E299 + 1) )","v":0},{"$f":"IF(AE$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AE$11 - $E299 + 1) )","v":0},{"$f":"IF(AF$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AF$11 - $E299 + 1) )","v":0},{"$f":"IF(AG$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AG$11 - $E299 + 1) )","v":0},{"$f":"IF(AH$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AH$11 - $E299 + 1) )","v":0},{"$f":"IF(AI$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AI$11 - $E299 + 1) )","v":0},{"$f":"IF(AJ$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AJ$11 - $E299 + 1) )","v":0},{"$f":"IF(AK$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AK$11 - $E299 + 1) )","v":0},{"$f":"IF(AL$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AL$11 - $E299 + 1) )","v":0},{"$f":"IF(AM$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AM$11 - $E299 + 1) )","v":0},{"$f":"IF(AN$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AN$11 - $E299 + 1) )","v":0},{"$f":"IF(AO$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AO$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(AP$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AP$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(AQ$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AQ$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(AR$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AR$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(AS$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AS$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(AT$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AT$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(AU$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AU$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(AV$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AV$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(AW$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AW$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(AX$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AX$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(AY$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AY$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(AZ$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, AZ$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(BA$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, BA$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(BB$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, BB$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(BC$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, BC$11 - $E299 + 1) )","v":-0.7324514681306995},{"$f":"IF(BD$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, BD$11 - $E299 + 1) )","v":-1.2197767265088025E-15},{"$f":"IF(BE$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, BE$11 - $E299 + 1) )","v":0},{"$f":"IF(BF$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, BF$11 - $E299 + 1) )","v":0},{"$f":"IF(BG$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, BG$11 - $E299 + 1) )","v":0},{"$f":"IF(BH$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, BH$11 - $E299 + 1) )","v":0},{"$f":"IF(BI$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, BI$11 - $E299 + 1) )","v":0},{"$f":"IF(BJ$11 < $E299, 0, INDEX($AA$276:$BJ$276, 0, $E299) * INDEX($AA$282:$BJ$282, 0, BJ$11 - $E299 + 1) )","v":0}]
[null,null,null,null,17,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11.698199926875283,null,{"$f":"IF(AA$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AA$11 - $E301 + 1) )","v":0},{"$f":"IF(AB$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AB$11 - $E301 + 1) )","v":0},{"$f":"IF(AC$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AC$11 - $E301 + 1) )","v":0},{"$f":"IF(AD$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AD$11 - $E301 + 1) )","v":0},{"$f":"IF(AE$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AE$11 - $E301 + 1) )","v":0},{"$f":"IF(AF$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AF$11 - $E301 + 1) )","v":0},{"$f":"IF(AG$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AG$11 - $E301 + 1) )","v":0},{"$f":"IF(AH$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AH$11 - $E301 + 1) )","v":0},{"$f":"IF(AI$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AI$11 - $E301 + 1) )","v":0},{"$f":"IF(AJ$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AJ$11 - $E301 + 1) )","v":0},{"$f":"IF(AK$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AK$11 - $E301 + 1) )","v":0},{"$f":"IF(AL$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AL$11 - $E301 + 1) )","v":0},{"$f":"IF(AM$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AM$11 - $E301 + 1) )","v":0},{"$f":"IF(AN$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AN$11 - $E301 + 1) )","v":0},{"$f":"IF(AO$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AO$11 - $E301 + 1) )","v":0},{"$f":"IF(AP$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AP$11 - $E301 + 1) )","v":0},{"$f":"IF(AQ$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AQ$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(AR$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AR$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(AS$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AS$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(AT$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AT$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(AU$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AU$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(AV$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AV$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(AW$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AW$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(AX$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AX$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(AY$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AY$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(AZ$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, AZ$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(BA$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, BA$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(BB$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, BB$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(BC$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, BC$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(BD$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, BD$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(BE$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, BE$11 - $E301 + 1) )","v":-0.77987999512501882},{"$f":"IF(BF$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, BF$11 - $E301 + 1) )","v":-1.2987610905485262E-15},{"$f":"IF(BG$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, BG$11 - $E301 + 1) )","v":0},{"$f":"IF(BH$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, BH$11 - $E301 + 1) )","v":0},{"$f":"IF(BI$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, BI$11 - $E301 + 1) )","v":0},{"$f":"IF(BJ$11 < $E301, 0, INDEX($AA$276:$BJ$276, 0, $E301) * INDEX($AA$282:$BJ$282, 0, BJ$11 - $E301 + 1) )","v":0}]
[null,null,null,null,20,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12.852642540207546,null,{"$f":"IF(AA$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AA$11 - $E304 + 1) )","v":0},{"$f":"IF(AB$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AB$11 - $E304 + 1) )","v":0},{"$f":"IF(AC$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AC$11 - $E304 + 1) )","v":0},{"$f":"IF(AD$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AD$11 - $E304 + 1) )","v":0},{"$f":"IF(AE$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AE$11 - $E304 + 1) )","v":0},{"$f":"IF(AF$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AF$11 - $E304 + 1) )","v":0},{"$f":"IF(AG$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AG$11 - $E304 + 1) )","v":0},{"$f":"IF(AH$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AH$11 - $E304 + 1) )","v":0},{"$f":"IF(AI$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AI$11 - $E304 + 1) )","v":0},{"$f":"IF(AJ$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AJ$11 - $E304 + 1) )","v":0},{"$f":"IF(AK$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AK$11 - $E304 + 1) )","v":0},{"$f":"IF(AL$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AL$11 - $E304 + 1) )","v":0},{"$f":"IF(AM$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AM$11 - $E304 + 1) )","v":0},{"$f":"IF(AN$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AN$11 - $E304 + 1) )","v":0},{"$f":"IF(AO$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AO$11 - $E304 + 1) )","v":0},{"$f":"IF(AP$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AP$11 - $E304 + 1) )","v":0},{"$f":"IF(AQ$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AQ$11 - $E304 + 1) )","v":0},{"$f":"IF(AR$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AR$11 - $E304 + 1) )","v":0},{"$f":"IF(AS$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AS$11 - $E304 + 1) )","v":0},{"$f":"IF(AT$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AT$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(AU$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AU$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(AV$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AV$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(AW$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AW$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(AX$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AX$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(AY$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AY$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(AZ$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, AZ$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(BA$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, BA$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(BB$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, BB$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(BC$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, BC$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(BD$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, BD$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(BE$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, BE$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(BF$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, BF$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(BG$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, BG$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(BH$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, BH$11 - $E304 + 1) )","v":-0.85684283601383626},{"$f":"IF(BI$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, BI$11 - $E304 + 1) )","v":-1.4269299675415175E-15},{"$f":"IF(BJ$11 < $E304, 0, INDEX($AA$276:$BJ$276, 0, $E304) * INDEX($AA$282:$BJ$282, 0, BJ$11 - $E304 + 1) )","v":0}]
[null,null,null,null,25,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-12.028313316134579,null,{"$f":"IF(AA$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AA$11 - $E309 + 1) )","v":0},{"$f":"IF(AB$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AB$11 - $E309 + 1) )","v":0},{"$f":"IF(AC$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AC$11 - $E309 + 1) )","v":0},{"$f":"IF(AD$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AD$11 - $E309 + 1) )","v":0},{"$f":"IF(AE$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AE$11 - $E309 + 1) )","v":0},{"$f":"IF(AF$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AF$11 - $E309 + 1) )","v":0},{"$f":"IF(AG$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AG$11 - $E309 + 1) )","v":0},{"$f":"IF(AH$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AH$11 - $E309 + 1) )","v":0},{"$f":"IF(AI$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AI$11 - $E309 + 1) )","v":0},{"$f":"IF(AJ$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AJ$11 - $E309 + 1) )","v":0},{"$f":"IF(AK$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AK$11 - $E309 + 1) )","v":0},{"$f":"IF(AL$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AL$11 - $E309 + 1) )","v":0},{"$f":"IF(AM$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AM$11 - $E309 + 1) )","v":0},{"$f":"IF(AN$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AN$11 - $E309 + 1) )","v":0},{"$f":"IF(AO$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AO$11 - $E309 + 1) )","v":0},{"$f":"IF(AP$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AP$11 - $E309 + 1) )","v":0},{"$f":"IF(AQ$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AQ$11 - $E309 + 1) )","v":0},{"$f":"IF(AR$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AR$11 - $E309 + 1) )","v":0},{"$f":"IF(AS$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AS$11 - $E309 + 1) )","v":0},{"$f":"IF(AT$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AT$11 - $E309 + 1) )","v":0},{"$f":"IF(AU$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AU$11 - $E309 + 1) )","v":0},{"$f":"IF(AV$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AV$11 - $E309 + 1) )","v":0},{"$f":"IF(AW$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AW$11 - $E309 + 1) )","v":0},{"$f":"IF(AX$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AX$11 - $E309 + 1) )","v":0},{"$f":"IF(AY$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AY$11 - $E309 + 1) )","v":-1.0023594430112146},{"$f":"IF(AZ$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, AZ$11 - $E309 + 1) )","v":-1.0023594430112146},{"$f":"IF(BA$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, BA$11 - $E309 + 1) )","v":-1.0023594430112146},{"$f":"IF(BB$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, BB$11 - $E309 + 1) )","v":-1.0023594430112146},{"$f":"IF(BC$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, BC$11 - $E309 + 1) )","v":-1.0023594430112146},{"$f":"IF(BD$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, BD$11 - $E309 + 1) )","v":-1.0023594430112146},{"$f":"IF(BE$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, BE$11 - $E309 + 1) )","v":-1.0023594430112146},{"$f":"IF(BF$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, BF$11 - $E309 + 1) )","v":-1.0023594430112146},{"$f":"IF(BG$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, BG$11 - $E309 + 1) )","v":-1.0023594430112146},{"$f":"IF(BH$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, BH$11 - $E309 + 1) )","v":-1.0023594430112146},{"$f":"IF(BI$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, BI$11 - $E309 + 1) )","v":-1.0023594430112146},{"$f":"IF(BJ$11 < $E309, 0, INDEX($AA$276:$BJ$276, 0, $E309) * INDEX($AA$282:$BJ$282, 0, BJ$11 - $E309 + 1) )","v":-1.0023594430112146}]
[null,null,null,null,29,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.0909930558762024,null,{"$f":"IF(AA$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AA$11 - $E313 + 1) )","v":0},{"$f":"IF(AB$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AB$11 - $E313 + 1) )","v":0},{"$f":"IF(AC$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AC$11 - $E313 + 1) )","v":0},{"$f":"IF(AD$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AD$11 - $E313 + 1) )","v":0},{"$f":"IF(AE$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AE$11 - $E313 + 1) )","v":0},{"$f":"IF(AF$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AF$11 - $E313 + 1) )","v":0},{"$f":"IF(AG$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AG$11 - $E313 + 1) )","v":0},{"$f":"IF(AH$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AH$11 - $E313 + 1) )","v":0},{"$f":"IF(AI$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AI$11 - $E313 + 1) )","v":0},{"$f":"IF(AJ$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AJ$11 - $E313 + 1) )","v":0},{"$f":"IF(AK$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AK$11 - $E313 + 1) )","v":0},{"$f":"IF(AL$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AL$11 - $E313 + 1) )","v":0},{"$f":"IF(AM$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AM$11 - $E313 + 1) )","v":0},{"$f":"IF(AN$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AN$11 - $E313 + 1) )","v":0},{"$f":"IF(AO$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AO$11 - $E313 + 1) )","v":0},{"$f":"IF(AP$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AP$11 - $E313 + 1) )","v":0},{"$f":"IF(AQ$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AQ$11 - $E313 + 1) )","v":0},{"$f":"IF(AR$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AR$11 - $E313 + 1) )","v":0},{"$f":"IF(AS$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AS$11 - $E313 + 1) )","v":0},{"$f":"IF(AT$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AT$11 - $E313 + 1) )","v":0},{"$f":"IF(AU$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AU$11 - $E313 + 1) )","v":0},{"$f":"IF(AV$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AV$11 - $E313 + 1) )","v":0},{"$f":"IF(AW$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AW$11 - $E313 + 1) )","v":0},{"$f":"IF(AX$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AX$11 - $E313 + 1) )","v":0},{"$f":"IF(AY$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AY$11 - $E313 + 1) )","v":0},{"$f":"IF(AZ$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, AZ$11 - $E313 + 1) )","v":0},{"$f":"IF(BA$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, BA$11 - $E313 + 1) )","v":0},{"$f":"IF(BB$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, BB$11 - $E313 + 1) )","v":0},{"$f":"IF(BC$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, BC$11 - $E313 + 1) )","v":-1.1363741319845253},{"$f":"IF(BD$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, BD$11 - $E313 + 1) )","v":-1.1363741319845253},{"$f":"IF(BE$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, BE$11 - $E313 + 1) )","v":-1.1363741319845253},{"$f":"IF(BF$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, BF$11 - $E313 + 1) )","v":-1.1363741319845253},{"$f":"IF(BG$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, BG$11 - $E313 + 1) )","v":-1.1363741319845253},{"$f":"IF(BH$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, BH$11 - $E313 + 1) )","v":-1.1363741319845253},{"$f":"IF(BI$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, BI$11 - $E313 + 1) )","v":-1.1363741319845253},{"$f":"IF(BJ$11 < $E313, 0, INDEX($AA$276:$BJ$276, 0, $E313) * INDEX($AA$282:$BJ$282, 0, BJ$11 - $E313 + 1) )","v":-1.1363741319845253}]
[null,null,null,null,34,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9880896266370898,null,{"$f":"IF(AA$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AA$11 - $E318 + 1) )","v":0},{"$f":"IF(AB$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AB$11 - $E318 + 1) )","v":0},{"$f":"IF(AC$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AC$11 - $E318 + 1) )","v":0},{"$f":"IF(AD$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AD$11 - $E318 + 1) )","v":0},{"$f":"IF(AE$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AE$11 - $E318 + 1) )","v":0},{"$f":"IF(AF$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AF$11 - $E318 + 1) )","v":0},{"$f":"IF(AG$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AG$11 - $E318 + 1) )","v":0},{"$f":"IF(AH$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AH$11 - $E318 + 1) )","v":0},{"$f":"IF(AI$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AI$11 - $E318 + 1) )","v":0},{"$f":"IF(AJ$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AJ$11 - $E318 + 1) )","v":0},{"$f":"IF(AK$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AK$11 - $E318 + 1) )","v":0},{"$f":"IF(AL$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AL$11 - $E318 + 1) )","v":0},{"$f":"IF(AM$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AM$11 - $E318 + 1) )","v":0},{"$f":"IF(AN$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AN$11 - $E318 + 1) )","v":0},{"$f":"IF(AO$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AO$11 - $E318 + 1) )","v":0},{"$f":"IF(AP$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AP$11 - $E318 + 1) )","v":0},{"$f":"IF(AQ$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AQ$11 - $E318 + 1) )","v":0},{"$f":"IF(AR$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AR$11 - $E318 + 1) )","v":0},{"$f":"IF(AS$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AS$11 - $E318 + 1) )","v":0},{"$f":"IF(AT$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AT$11 - $E318 + 1) )","v":0},{"$f":"IF(AU$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AU$11 - $E318 + 1) )","v":0},{"$f":"IF(AV$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AV$11 - $E318 + 1) )","v":0},{"$f":"IF(AW$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AW$11 - $E318 + 1) )","v":0},{"$f":"IF(AX$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AX$11 - $E318 + 1) )","v":0},{"$f":"IF(AY$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AY$11 - $E318 + 1) )","v":0},{"$f":"IF(AZ$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, AZ$11 - $E318 + 1) )","v":0},{"$f":"IF(BA$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, BA$11 - $E318 + 1) )","v":0},{"$f":"IF(BB$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, BB$11 - $E318 + 1) )","v":0},{"$f":"IF(BC$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, BC$11 - $E318 + 1) )","v":0},{"$f":"IF(BD$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, BD$11 - $E318 + 1) )","v":0},{"$f":"IF(BE$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, BE$11 - $E318 + 1) )","v":0},{"$f":"IF(BF$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, BF$11 - $E318 + 1) )","v":0},{"$f":"IF(BG$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, BG$11 - $E318 + 1) )","v":0},{"$f":"IF(BH$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, BH$11 - $E318 + 1) )","v":-1.3293632088790299},{"$f":"IF(BI$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, BI$11 - $E318 + 1) )","v":-1.3293632088790299},{"$f":"IF(BJ$11 < $E318, 0, INDEX($AA$276:$BJ$276, 0, $E318) * INDEX($AA$282:$BJ$282, 0, BJ$11 - $E318 + 1) )","v":-1.3293632088790299}]
[null,null,null,null,"RAB 1 Depreciable Value (Straight Line)",null,"£'000",{"$f":"$H$320","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA321:BJ321)","v":647895.22192050319},null,{"$f":"SUM(AA285:AA320)","v":0},0,0,0,0,0,5542.349001503866,10022.303061036484,{"$f":"SUM(AI285:AI320)","v":16098.024995010115},22987.668550300776,30010.507245325745,36709.951862743786,43207.874469117109,43207.16463905116,43206.432187583028,43205.676393796741,43204.896513801614,43204.091780000104,43203.261400332289,43202.404557496273,43201.52040814377,37658.25908054618,33177.363620220844,27100.670284181026,20210.024369447354,13186.151371029433,6485.6394882545137,-13.384395896447421,-13.810939962493103,-14.251077457897285,-14.705241588373864,-15.173879365353377,-15.657452045965208,-16.156435587030302,-16.671321113522076,-17.202615401956585]
[null,null,null,"RAB 1 Depreciation Profile"]
[null,null,null,"RAB 1 Selection"]
[null,null,null,null,{"$f":"E330","v":"RAB 1 New Additions Depreciation (POS)"},null,"£'000","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y330","v":0},null,0,0,0,0,0,0,5542.349001503866,10022.303061036484,{"$f":"AI330","v":16098.024995010115},22987.668550300776,30010.507245325745,36709.951862743786,43207.874469117109,43207.16463905116,43206.432187583028,43205.676393796741,43204.896513801614,43204.091780000104,43203.261400332289,43202.404557496273,43201.52040814377,37658.25908054618,33177.363620220844,27100.670284181026,20210.024369447354,13186.151371029433,6485.6394882545137,-13.384395896447421,-13.810939962493103,-14.251077457897285,-14.705241588373864,-15.173879365353377,-15.657452045965208,-16.156435587030302,-16.671321113522076,-17.202615401956585]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E104","v":"Prior Period Spectrum Cost variance adjustment Depreciation"},null,{"$f":"G104","v":"£'000"},{"$f":"H104","v":"Nominal Y/E"},null,{"$f":"J104","v":0},null,{"$f":"L104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y104","v":-868.8223145484784},null,{"$f":"AA104","v":0},0,0,0,0,73.25728572972281,78.787541219813605,89.37686451249867,-131.69300152256653,-133.18426279263281,-134.5704274776389,-137.83971559168083,-141.93539726688488,-81.506780288696717,-83.790615227464997,-86.138443640261642,-88.552058635970567,-91.033303566715716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$541","v":"Allowed Depreciation"},null,{"$f":"'I_Series UKATS'!G$541","v":"£'000 "},{"$f":"'I_Series UKATS'!H$541","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I$541","v":"Enter as negative"},{"$f":"'I_Series UKATS'!J$541","v":" I_Series UKATS, rows 437, 443, 453"},null,{"$f":"'I_Series UKATS'!L$541","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$541","v":0},null,{"$f":"'I_Series UKATS'!AA$541","v":-206896.80624709031},{"$f":"'I_Series UKATS'!AB$541","v":-201224.11373509114},{"$f":"'I_Series UKATS'!AC$541","v":-190393.1351207814},{"$f":"'I_Series UKATS'!AD$541","v":-181244.98109534109},{"$f":"'I_Series UKATS'!AE$541","v":-173400.99921831978},{"$f":"'I_Series UKATS'!AF$541","v":-189290.12993687193},{"$f":"'I_Series UKATS'!AG$541","v":-151205.91432590206},{"$f":"'I_Series UKATS'!AH$541","v":-130689.44027094105},{"$f":"'I_Series UKATS'!AI$541","v":0},{"$f":"'I_Series UKATS'!AJ$541","v":0},{"$f":"'I_Series UKATS'!AK$541","v":0},{"$f":"'I_Series UKATS'!AL$541","v":0},{"$f":"'I_Series UKATS'!AM$541","v":0},{"$f":"'I_Series UKATS'!AN$541","v":0},{"$f":"'I_Series UKATS'!AO$541","v":0},{"$f":"'I_Series UKATS'!AP$541","v":0},{"$f":"'I_Series UKATS'!AQ$541","v":0},{"$f":"'I_Series UKATS'!AR$541","v":0},{"$f":"'I_Series UKATS'!AS$541","v":0},{"$f":"'I_Series UKATS'!AT$541","v":0},{"$f":"'I_Series UKATS'!AU$541","v":0},{"$f":"'I_Series UKATS'!AV$541","v":0},{"$f":"'I_Series UKATS'!AW$541","v":0},{"$f":"'I_Series UKATS'!AX$541","v":0},{"$f":"'I_Series UKATS'!AY$541","v":0},{"$f":"'I_Series UKATS'!AZ$541","v":0},{"$f":"'I_Series UKATS'!BA$541","v":0},{"$f":"'I_Series UKATS'!BB$541","v":0},{"$f":"'I_Series UKATS'!BC$541","v":0},{"$f":"'I_Series UKATS'!BD$541","v":0},{"$f":"'I_Series UKATS'!BE$541","v":0},{"$f":"'I_Series UKATS'!BF$541","v":0},{"$f":"'I_Series UKATS'!BG$541","v":0},{"$f":"'I_Series UKATS'!BH$541","v":0},{"$f":"'I_Series UKATS'!BI$541","v":0},{"$f":"'I_Series UKATS'!BJ$541","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E396","v":"Forecast Allowed Depreciation for year for next Control Period"},null,"£'000","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-2058807.306157225,null,-206896.80624709031,-201224.11373509114,-190393.1351207814,-181244.98109534109,-173400.99921831978,-189290.12993687193,-151205.91432590206,-130689.44027094105,-123762.84570058875,-130597.8547182067,{"$f":"AK396","v":-128142.55324346629},-127253.89103715145,{"$f":"AM396","v":-124704.64150747341},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$355","v":"Forecast Allowed Depreciation for year for next Control Period"},null,{"$f":"G$355","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-183929.18455124108,-183348.07668184157,-180623.69460871356,-176582.08466041819,-172666.52075558755,-190748.40168298135,-163873.39107259543,-160674.78502537619,-159391.86886129147,-170099.14635922553,-168638.28816013617,-171537.31933770041,{"$f":"AM$355","v":-173095.79425865001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"D362","v":"Active Forecast Allowed Depreciation for year"},null,{"$f":"G365","v":"£'000"},{"$f":"H365","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$363 = I_Global!$F$205, AA364, AA365)","v":-183929.18455124108},{"$f":"IF($F$363 = I_Global!$F$205, AB364, AB365)","v":-183348.07668184157},{"$f":"IF($F$363 = I_Global!$F$205, AC364, AC365)","v":-180623.69460871356},{"$f":"IF($F$363 = I_Global!$F$205, AD364, AD365)","v":-176582.08466041819},{"$f":"IF($F$363 = I_Global!$F$205, AE364, AE365)","v":-172666.52075558755},{"$f":"IF($F$363 = I_Global!$F$205, AF364, AF365)","v":-190748.40168298135},{"$f":"IF($F$363 = I_Global!$F$205, AG364, AG365)","v":-163873.39107259543},{"$f":"IF($F$363 = I_Global!$F$205, AH364, AH365)","v":-160674.78502537619},{"$f":"IF($F$363 = I_Global!$F$205, AI364, AI365)","v":-159391.86886129147},{"$f":"IF($F$363 = I_Global!$F$205, AJ364, AJ365)","v":-170099.14635922553},{"$f":"IF($F$363 = I_Global!$F$205, AK364, AK365)","v":-168638.28816013617},{"$f":"IF($F$363 = I_Global!$F$205, AL364, AL365)","v":-171537.31933770041},{"$f":"IF($F$363 = I_Global!$F$205, AM364, AM365)","v":-173095.79425865001},{"$f":"IF($F$363 = I_Global!$F$205, AN364, AN365)","v":-165826.76450645673},{"$f":"IF($F$363 = I_Global!$F$205, AO364, AO365)","v":-160034.39360731142},{"$f":"IF($F$363 = I_Global!$F$205, AP364, AP365)","v":-144981.19043474374},{"$f":"IF($F$363 = I_Global!$F$205, AQ364, AQ365)","v":-131967.13820237407},{"$f":"IF($F$363 = I_Global!$F$205, AR364, AR365)","v":-114498.04513840142},{"$f":"IF($F$363 = I_Global!$F$205, AS364, AS365)","v":-98387.642197274719},{"$f":"IF($F$363 = I_Global!$F$205, AT364, AT365)","v":-80887.081680493488},{"$f":"IF($F$363 = I_Global!$F$205, AU364, AU365)","v":-74802.490942223973},{"$f":"IF($F$363 = I_Global!$F$205, AV364, AV365)","v":-67031.495564260986},{"$f":"IF($F$363 = I_Global!$F$205, AW364, AW365)","v":-60710.272786020178},{"$f":"IF($F$363 = I_Global!$F$205, AX364, AX365)","v":-50980.252893490186},{"$f":"IF($F$363 = I_Global!$F$205, AY364, AY365)","v":-39083.22848889848},{"$f":"IF($F$363 = I_Global!$F$205, AZ364, AZ365)","v":-26214.603466999582},{"$f":"IF($F$363 = I_Global!$F$205, BA364, BA365)","v":-13254.998456251777},{"$f":"IF($F$363 = I_Global!$F$205, BB364, BB365)","v":28.120775467809082},{"$f":"IF($F$363 = I_Global!$F$205, BC364, BC365)","v":29.83000989268303},{"$f":"IF($F$363 = I_Global!$F$205, BD364, BD365)","v":31.643134849373894},{"$f":"IF($F$363 = I_Global!$F$205, BE364, BE365)","v":33.566465002791219},{"$f":"IF($F$363 = I_Global!$F$205, BF364, BF365)","v":35.606698835210416},{"$f":"IF($F$363 = I_Global!$F$205, BG364, BG365)","v":37.77094197544924},{"$f":"IF($F$363 = I_Global!$F$205, BH364, BH365)","v":40.066731946011998},{"$f":"IF($F$363 = I_Global!$F$205, BI364, BI365)","v":42.502064414412445},{"$f":"IF($F$363 = I_Global!$F$205, BJ364, BJ365)","v":45.085421040102226}]
[null,null,null,null,{"$f":"E366","v":"Active Forecast Allowed Depreciation for year"},null,{"$f":"G366","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-183929.18455124108,-183348.07668184157,-180623.69460871356,-176582.08466041819,-172666.52075558755,-190748.40168298135,-163873.39107259543,-160674.78502537619,-159391.86886129147,-170099.14635922553,-168638.28816013617,-171537.31933770041,{"$f":"AM366","v":-173095.79425865001},-165826.76450645673,-160034.39360731142,-144981.19043474374,-131967.13820237407,-114498.04513840142,-98387.642197274719,-80887.081680493488,-74802.490942223973,-67031.495564260986,-60710.272786020178,-50980.252893490186,-39083.22848889848,-26214.603466999582,-13254.998456251777,28.120775467809082,29.83000989268303,31.643134849373894,33.566465002791219,35.606698835210416,37.77094197544924,40.066731946011998,42.502064414412445,45.085421040102226]
[null,null,null,null,{"$f":"I_Actuals!E$276","v":"Allowed RAB Depreciation for year  - UKATS - Actual"},null,{"$f":"I_Actuals!G$276","v":"£'000 "},{"$f":"I_Actuals!H$276","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$276","v":" I_Actuals, row 265:278"},null,{"$f":"I_Actuals!L$276","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$276","v":-1412497.9629407835},null,{"$f":"I_Actuals!AA$276","v":-183929.18455124114},{"$f":"I_Actuals!AB$276","v":-183348.07668184163},{"$f":"I_Actuals!AC$276","v":-180623.69460871359},{"$f":"I_Actuals!AD$276","v":-176582.08466041822},{"$f":"I_Actuals!AE$276","v":-172666.52075558758},{"$f":"I_Actuals!AF$276","v":-190748.40168298138},{"$f":"I_Actuals!AG$276","v":-163900},{"$f":"I_Actuals!AH$276","v":-160700},{"$f":"I_Actuals!AI$276","v":0},{"$f":"I_Actuals!AJ$276","v":0},{"$f":"I_Actuals!AK$276","v":0},{"$f":"I_Actuals!AL$276","v":0},{"$f":"I_Actuals!AM$276","v":0},{"$f":"I_Actuals!AN$276","v":0},{"$f":"I_Actuals!AO$276","v":0},{"$f":"I_Actuals!AP$276","v":0},{"$f":"I_Actuals!AQ$276","v":0},{"$f":"I_Actuals!AR$276","v":0},{"$f":"I_Actuals!AS$276","v":0},{"$f":"I_Actuals!AT$276","v":0},{"$f":"I_Actuals!AU$276","v":0},{"$f":"I_Actuals!AV$276","v":0},{"$f":"I_Actuals!AW$276","v":0},{"$f":"I_Actuals!AX$276","v":0},{"$f":"I_Actuals!AY$276","v":0},{"$f":"I_Actuals!AZ$276","v":0},{"$f":"I_Actuals!BA$276","v":0},{"$f":"I_Actuals!BB$276","v":0},{"$f":"I_Actuals!BC$276","v":0},{"$f":"I_Actuals!BD$276","v":0},{"$f":"I_Actuals!BE$276","v":0},{"$f":"I_Actuals!BF$276","v":0},{"$f":"I_Actuals!BG$276","v":0},{"$f":"I_Actuals!BH$276","v":0},{"$f":"I_Actuals!BI$276","v":0},{"$f":"I_Actuals!BJ$276","v":0}]
[]
[null,null,null,null,{"$f":"E350","v":"Forecast Allowed Depreciation for year - Price Determination"},null,{"$f":"G350","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-183929.18455124108,-183348.07668184157,-180623.69460871356,-176582.08466041819,-172666.52075558755,-190748.40168298135,-163873.39107259543,-160674.78502537619,-159391.86886129147,-170099.14635922553,-168638.28816013617,-171537.31933770041,-173095.79425865001,-165826.76450645673,-160034.39360731142,-144981.19043474374,-131967.13820237407,-114498.04513840142,-98387.642197274719,-80887.081680493488,-74802.490942223973,-67031.495564260986,-60710.272786020178,-50980.252893490186,-39083.22848889848,-26214.603466999582,-13254.998456251777,28.120775467809082,29.83000989268303,31.643134849373894,33.566465002791219,35.606698835210416,37.77094197544924,40.066731946011998,42.502064414412445,45.085421040102226]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[null,null,null,null,{"$f":"Macro!E500","v":"Forecast Allowed Depreciation"},{"$f":"Macro!F500","v":"Flights (Low)"},{"$f":"Macro!G500","v":"£'000"},{"$f":"Macro!H500","v":"RPI 2020"},null,{"$f":"Macro!J500","v":0},null,{"$f":"Macro!L500","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y500","v":0},null,{"$f":"Macro!AA500","v":0},{"$f":"Macro!AB500","v":0},{"$f":"Macro!AC500","v":0},{"$f":"Macro!AD500","v":0},{"$f":"Macro!AE500","v":0},{"$f":"Macro!AF500","v":0},{"$f":"Macro!AG500","v":0},{"$f":"Macro!AH500","v":0},{"$f":"Macro!AI500","v":0},{"$f":"Macro!AJ500","v":0},{"$f":"Macro!AK500","v":0},{"$f":"Macro!AL500","v":0},{"$f":"Macro!AM500","v":0},{"$f":"Macro!AN500","v":0},{"$f":"Macro!AO500","v":0},{"$f":"Macro!AP500","v":0},{"$f":"Macro!AQ500","v":0},{"$f":"Macro!AR500","v":0},{"$f":"Macro!AS500","v":0},{"$f":"Macro!AT500","v":0},{"$f":"Macro!AU500","v":0},{"$f":"Macro!AV500","v":0},{"$f":"Macro!AW500","v":0},{"$f":"Macro!AX500","v":0},{"$f":"Macro!AY500","v":0},{"$f":"Macro!AZ500","v":0},{"$f":"Macro!BA500","v":0},{"$f":"Macro!BB500","v":0},{"$f":"Macro!BC500","v":0},{"$f":"Macro!BD500","v":0},{"$f":"Macro!BE500","v":0},{"$f":"Macro!BF500","v":0},{"$f":"Macro!BG500","v":0},{"$f":"Macro!BH500","v":0},{"$f":"Macro!BI500","v":0},{"$f":"Macro!BJ500","v":0}]
[null,null,null,null,{"$f":"Macro!E509","v":"Forecast Allowed Depreciation"},{"$f":"Macro!F509","v":"Spare 5"},{"$f":"Macro!G509","v":"£'000"},{"$f":"Macro!H509","v":"RPI 2020"},null,{"$f":"Macro!J509","v":0},null,{"$f":"Macro!L509","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y509","v":0},null,{"$f":"Macro!AA509","v":0},{"$f":"Macro!AB509","v":0},{"$f":"Macro!AC509","v":0},{"$f":"Macro!AD509","v":0},{"$f":"Macro!AE509","v":0},{"$f":"Macro!AF509","v":0},{"$f":"Macro!AG509","v":0},{"$f":"Macro!AH509","v":0},{"$f":"Macro!AI509","v":0},{"$f":"Macro!AJ509","v":0},{"$f":"Macro!AK509","v":0},{"$f":"Macro!AL509","v":0},{"$f":"Macro!AM509","v":0},{"$f":"Macro!AN509","v":0},{"$f":"Macro!AO509","v":0},{"$f":"Macro!AP509","v":0},{"$f":"Macro!AQ509","v":0},{"$f":"Macro!AR509","v":0},{"$f":"Macro!AS509","v":0},{"$f":"Macro!AT509","v":0},{"$f":"Macro!AU509","v":0},{"$f":"Macro!AV509","v":0},{"$f":"Macro!AW509","v":0},{"$f":"Macro!AX509","v":0},{"$f":"Macro!AY509","v":0},{"$f":"Macro!AZ509","v":0},{"$f":"Macro!BA509","v":0},{"$f":"Macro!BB509","v":0},{"$f":"Macro!BC509","v":0},{"$f":"Macro!BD509","v":0},{"$f":"Macro!BE509","v":0},{"$f":"Macro!BF509","v":0},{"$f":"Macro!BG509","v":0},{"$f":"Macro!BH509","v":0},{"$f":"Macro!BI509","v":0},{"$f":"Macro!BJ509","v":0}]
[null,null,null,null,{"$f":"Macro!E524","v":"Forecast Allowed Depreciation"},{"$f":"Macro!F524","v":"Spare 10"},{"$f":"Macro!G524","v":"£'000"},{"$f":"Macro!H524","v":"RPI 2020"},null,{"$f":"Macro!J524","v":0},null,{"$f":"Macro!L524","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y524","v":0},null,{"$f":"Macro!AA524","v":0},{"$f":"Macro!AB524","v":0},{"$f":"Macro!AC524","v":0},{"$f":"Macro!AD524","v":0},{"$f":"Macro!AE524","v":0},{"$f":"Macro!AF524","v":0},{"$f":"Macro!AG524","v":0},{"$f":"Macro!AH524","v":0},{"$f":"Macro!AI524","v":0},{"$f":"Macro!AJ524","v":0},{"$f":"Macro!AK524","v":0},{"$f":"Macro!AL524","v":0},{"$f":"Macro!AM524","v":0},{"$f":"Macro!AN524","v":0},{"$f":"Macro!AO524","v":0},{"$f":"Macro!AP524","v":0},{"$f":"Macro!AQ524","v":0},{"$f":"Macro!AR524","v":0},{"$f":"Macro!AS524","v":0},{"$f":"Macro!AT524","v":0},{"$f":"Macro!AU524","v":0},{"$f":"Macro!AV524","v":0},{"$f":"Macro!AW524","v":0},{"$f":"Macro!AX524","v":0},{"$f":"Macro!AY524","v":0},{"$f":"Macro!AZ524","v":0},{"$f":"Macro!BA524","v":0},{"$f":"Macro!BB524","v":0},{"$f":"Macro!BC524","v":0},{"$f":"Macro!BD524","v":0},{"$f":"Macro!BE524","v":0},{"$f":"Macro!BF524","v":0},{"$f":"Macro!BG524","v":0},{"$f":"Macro!BH524","v":0},{"$f":"Macro!BI524","v":0},{"$f":"Macro!BJ524","v":0}]
[null,null,null,null,{"$f":"E340","v":"Calculated RAB1 Depreciation Charge "},null,{"$f":"G340","v":"£'000 "},{"$f":"H340","v":"Nominal Y/E"},null,{"$f":"J340","v":0},null,{"$f":"L340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y340","v":-3528860.0577182849},null,{"$f":"AA340","v":-188561.52710931015},-195881.11991565421,-198809.07974402205,-188754.38856322004,-186756.56257600265,-190283.71681847583,-158129.83208791391,-150586.00780490568,-159391.86886129147,-170099.14635922553,{"$f":"AK340","v":-168638.28816013617},-171537.31933770041,-173095.79425865001,-165826.76450645673,-160034.39360731142,-144981.19043474374,-131967.13820237407,-114498.04513840142,-98387.642197274719,-80887.081680493488,-74802.490942223973,-67031.495564260986,-60710.272786020178,-50980.252893490186,-39083.22848889848,-26214.603466999582,-13254.998456251777,28.120775467809082,29.83000989268303,31.643134849373894,33.566465002791219,35.606698835210416,37.77094197544924,40.066731946011998,42.502064414412445,45.085421040102226]
[null,null,null,null,{"$f":"C_Time!E$123","v":"Pricing Period number"},null,{"$f":"C_Time!G$123","v":"#"},null,null,{"$f":"C_Time!J$123","v":0},null,{"$f":"C_Time!L$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$123","v":0},null,{"$f":"C_Time!AA$123","v":1},{"$f":"C_Time!AB$123","v":1},{"$f":"C_Time!AC$123","v":1},{"$f":"C_Time!AD$123","v":1},{"$f":"C_Time!AE$123","v":1},{"$f":"C_Time!AF$123","v":2},{"$f":"C_Time!AG$123","v":2},{"$f":"C_Time!AH$123","v":2},{"$f":"C_Time!AI$123","v":3},{"$f":"C_Time!AJ$123","v":3},{"$f":"C_Time!AK$123","v":3},{"$f":"C_Time!AL$123","v":3},{"$f":"C_Time!AM$123","v":3},{"$f":"C_Time!AN$123","v":4},{"$f":"C_Time!AO$123","v":4},{"$f":"C_Time!AP$123","v":4},{"$f":"C_Time!AQ$123","v":4},{"$f":"C_Time!AR$123","v":4},{"$f":"C_Time!AS$123","v":5},{"$f":"C_Time!AT$123","v":5},{"$f":"C_Time!AU$123","v":5},{"$f":"C_Time!AV$123","v":5},{"$f":"C_Time!AW$123","v":5},{"$f":"C_Time!AX$123","v":6},{"$f":"C_Time!AY$123","v":6},{"$f":"C_Time!AZ$123","v":6},{"$f":"C_Time!BA$123","v":6},{"$f":"C_Time!BB$123","v":6},{"$f":"C_Time!BC$123","v":7},{"$f":"C_Time!BD$123","v":7},{"$f":"C_Time!BE$123","v":7},{"$f":"C_Time!BF$123","v":7},{"$f":"C_Time!BG$123","v":7},{"$f":"C_Time!BH$123","v":7},{"$f":"C_Time!BI$123","v":7},{"$f":"C_Time!BJ$123","v":7}]
[null,null,null,null,{"$f":"E401","v":"Difference between Assumed Depreciation and Calculated Depreciation"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L401","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y401","v":-45264.271678720979},null,{"$f":"AA401","v":-4632.3425580690091},-12533.043233812583,-18185.385135308461,-12172.303902801825,-14090.041820415063,464.68486450554337,5770.1679120860936,10113.992195094324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!E292","v":"# Periods in a Price Control Period"},{"$f":"I_Global!F292","v":5},{"$f":"I_Global!G292","v":"#"}]
[]
[null,null,null,null,{"$f":"E417 & \" - indexed\"","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index - indexed"},null,{"$f":"G417","v":"Index"},{"$f":"H417","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA418:BJ418)","v":-9077.8095951571268},null,{"$f":"AA416/AA417","v":0},{"$f":"AB416/AB417","v":0},0,0,0,0,-11370.079762938649,-10022.95876993787,2538.8742751669893,2510.446555579585,2484.5872904782846,2425.6577456646373,2355.6630708298962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E421","v":"Allowed Backlog Depreciation Adjustment"},null,{"$f":"G421","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA423:BJ423)","v":16307.124479817183},null,{"$f":"AA421 * AA422","v":3899.5895190029873},3676.4327362241215,3824.5134642084658,3926.8002653208359,4018.1133871665456,-9477.2917908889576,-11127.459050725336,-12623.028775201168,-1674.3857814600321,-1693.3461410704338,10898.6450014687,11163.419448799521,11495.122196971935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast Allowed Backlog Depreciation Adjustment - Price Determination Scenario",null,{"$f":"G427","v":"£'000 "},{"$f":"H427","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA428:BJ428)","v":1709.7177721683038},null,{"$f":"IF(AA425 = 1, AA427, AA426)","v":0},{"$f":"IF(AB425 = 1, AB427, AB426)","v":0},0,0,0,0,{"$f":"IF(AG425 = 1, AG427, AG426)","v":-10267.302146347844},-10267.302146347844,{"$f":"IF(AI425 = 1, AI427, AI426)","v":-1300.1086604639402},-1300.1086604639404,8281.5131285972893,8281.5131285972893,8281.5131285972893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Macro!E567","v":"Backlog Adjustment for Next Control Period"},{"$f":"Macro!F567","v":"Base - Flat"},{"$f":"Macro!G567","v":"£'000"},{"$f":"Macro!H567","v":"RPI 2020"},null,{"$f":"Macro!J567","v":0},null,{"$f":"Macro!L567","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y567","v":0},null,{"$f":"Macro!AA567","v":0},{"$f":"Macro!AB567","v":0},{"$f":"Macro!AC567","v":0},{"$f":"Macro!AD567","v":0},{"$f":"Macro!AE567","v":0},{"$f":"Macro!AF567","v":0},{"$f":"Macro!AG567","v":0},{"$f":"Macro!AH567","v":0},{"$f":"Macro!AI567","v":-1300.1086604639402},{"$f":"Macro!AJ567","v":-1300.1086604639404},{"$f":"Macro!AK567","v":8281.5131285972893},{"$f":"Macro!AL567","v":8281.5131285972893},{"$f":"Macro!AM567","v":8281.5131285972893},{"$f":"Macro!AN567","v":0},{"$f":"Macro!AO567","v":0},{"$f":"Macro!AP567","v":0},{"$f":"Macro!AQ567","v":0},{"$f":"Macro!AR567","v":0},{"$f":"Macro!AS567","v":0},{"$f":"Macro!AT567","v":0},{"$f":"Macro!AU567","v":0},{"$f":"Macro!AV567","v":0},{"$f":"Macro!AW567","v":0},{"$f":"Macro!AX567","v":0},{"$f":"Macro!AY567","v":0},{"$f":"Macro!AZ567","v":0},{"$f":"Macro!BA567","v":0},{"$f":"Macro!BB567","v":0},{"$f":"Macro!BC567","v":0},{"$f":"Macro!BD567","v":0},{"$f":"Macro!BE567","v":0},{"$f":"Macro!BF567","v":0},{"$f":"Macro!BG567","v":0},{"$f":"Macro!BH567","v":0},{"$f":"Macro!BI567","v":0},{"$f":"Macro!BJ567","v":0}]
[null,null,null,null,{"$f":"Macro!E570","v":"Backlog Adjustment for Next Control Period"},{"$f":"Macro!F570","v":"Flights (Low)"},{"$f":"Macro!G570","v":"£'000"},{"$f":"Macro!H570","v":"RPI 2020"},null,{"$f":"Macro!J570","v":0},null,{"$f":"Macro!L570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y570","v":0},null,{"$f":"Macro!AA570","v":0},{"$f":"Macro!AB570","v":0},{"$f":"Macro!AC570","v":0},{"$f":"Macro!AD570","v":0},{"$f":"Macro!AE570","v":0},{"$f":"Macro!AF570","v":0},{"$f":"Macro!AG570","v":0},{"$f":"Macro!AH570","v":0},{"$f":"Macro!AI570","v":0},{"$f":"Macro!AJ570","v":0},{"$f":"Macro!AK570","v":0},{"$f":"Macro!AL570","v":0},{"$f":"Macro!AM570","v":0},{"$f":"Macro!AN570","v":0},{"$f":"Macro!AO570","v":0},{"$f":"Macro!AP570","v":0},{"$f":"Macro!AQ570","v":0},{"$f":"Macro!AR570","v":0},{"$f":"Macro!AS570","v":0},{"$f":"Macro!AT570","v":0},{"$f":"Macro!AU570","v":0},{"$f":"Macro!AV570","v":0},{"$f":"Macro!AW570","v":0},{"$f":"Macro!AX570","v":0},{"$f":"Macro!AY570","v":0},{"$f":"Macro!AZ570","v":0},{"$f":"Macro!BA570","v":0},{"$f":"Macro!BB570","v":0},{"$f":"Macro!BC570","v":0},{"$f":"Macro!BD570","v":0},{"$f":"Macro!BE570","v":0},{"$f":"Macro!BF570","v":0},{"$f":"Macro!BG570","v":0},{"$f":"Macro!BH570","v":0},{"$f":"Macro!BI570","v":0},{"$f":"Macro!BJ570","v":0}]
[null,null,null,null,{"$f":"Macro!E588","v":"Backlog Adjustment for Next Control Period"},{"$f":"Macro!F588","v":"Spare 8"},{"$f":"Macro!G588","v":"£'000"},{"$f":"Macro!H588","v":"RPI 2020"},null,{"$f":"Macro!J588","v":0},null,{"$f":"Macro!L588","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y588","v":0},null,{"$f":"Macro!AA588","v":0},{"$f":"Macro!AB588","v":0},{"$f":"Macro!AC588","v":0},{"$f":"Macro!AD588","v":0},{"$f":"Macro!AE588","v":0},{"$f":"Macro!AF588","v":0},{"$f":"Macro!AG588","v":0},{"$f":"Macro!AH588","v":0},{"$f":"Macro!AI588","v":0},{"$f":"Macro!AJ588","v":0},{"$f":"Macro!AK588","v":0},{"$f":"Macro!AL588","v":0},{"$f":"Macro!AM588","v":0},{"$f":"Macro!AN588","v":0},{"$f":"Macro!AO588","v":0},{"$f":"Macro!AP588","v":0},{"$f":"Macro!AQ588","v":0},{"$f":"Macro!AR588","v":0},{"$f":"Macro!AS588","v":0},{"$f":"Macro!AT588","v":0},{"$f":"Macro!AU588","v":0},{"$f":"Macro!AV588","v":0},{"$f":"Macro!AW588","v":0},{"$f":"Macro!AX588","v":0},{"$f":"Macro!AY588","v":0},{"$f":"Macro!AZ588","v":0},{"$f":"Macro!BA588","v":0},{"$f":"Macro!BB588","v":0},{"$f":"Macro!BC588","v":0},{"$f":"Macro!BD588","v":0},{"$f":"Macro!BE588","v":0},{"$f":"Macro!BF588","v":0},{"$f":"Macro!BG588","v":0},{"$f":"Macro!BH588","v":0},{"$f":"Macro!BI588","v":0},{"$f":"Macro!BJ588","v":0}]
[null,null,null,null,"Allowed Backlog Depreciation Adjustment for next Control Period",null,"£'000",{"$f":"H441","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA432:AA441, $G$431, 1 )","v":0},{"$f":"INDEX(AB432:AB441, $G$431, 1 )","v":0},{"$f":"INDEX(AC432:AC441, $G$431, 1 )","v":0},{"$f":"INDEX(AD432:AD441, $G$431, 1 )","v":0},{"$f":"INDEX(AE432:AE441, $G$431, 1 )","v":0},{"$f":"INDEX(AF432:AF441, $G$431, 1 )","v":0},{"$f":"INDEX(AG432:AG441, $G$431, 1 )","v":0},{"$f":"INDEX(AH432:AH441, $G$431, 1 )","v":0},{"$f":"INDEX(AI432:AI441, $G$431, 1 )","v":-1300.1086604639402},{"$f":"INDEX(AJ432:AJ441, $G$431, 1 )","v":-1300.1086604639404},{"$f":"INDEX(AK432:AK441, $G$431, 1 )","v":8281.5131285972893},{"$f":"INDEX(AL432:AL441, $G$431, 1 )","v":8281.5131285972893},{"$f":"INDEX(AM432:AM441, $G$431, 1 )","v":8281.5131285972893},{"$f":"INDEX(AN432:AN441, $G$431, 1 )","v":0},{"$f":"INDEX(AO432:AO441, $G$431, 1 )","v":0},{"$f":"INDEX(AP432:AP441, $G$431, 1 )","v":0},{"$f":"INDEX(AQ432:AQ441, $G$431, 1 )","v":0},{"$f":"INDEX(AR432:AR441, $G$431, 1 )","v":0},{"$f":"INDEX(AS432:AS441, $G$431, 1 )","v":0},{"$f":"INDEX(AT432:AT441, $G$431, 1 )","v":0},{"$f":"INDEX(AU432:AU441, $G$431, 1 )","v":0},{"$f":"INDEX(AV432:AV441, $G$431, 1 )","v":0},{"$f":"INDEX(AW432:AW441, $G$431, 1 )","v":0},{"$f":"INDEX(AX432:AX441, $G$431, 1 )","v":0},{"$f":"INDEX(AY432:AY441, $G$431, 1 )","v":0},{"$f":"INDEX(AZ432:AZ441, $G$431, 1 )","v":0},{"$f":"INDEX(BA432:BA441, $G$431, 1 )","v":0},{"$f":"INDEX(BB432:BB441, $G$431, 1 )","v":0},{"$f":"INDEX(BC432:BC441, $G$431, 1 )","v":0},{"$f":"INDEX(BD432:BD441, $G$431, 1 )","v":0},{"$f":"INDEX(BE432:BE441, $G$431, 1 )","v":0},{"$f":"INDEX(BF432:BF441, $G$431, 1 )","v":0},{"$f":"INDEX(BG432:BG441, $G$431, 1 )","v":0},{"$f":"INDEX(BH432:BH441, $G$431, 1 )","v":0},{"$f":"INDEX(BI432:BI441, $G$431, 1 )","v":0},{"$f":"INDEX(BJ432:BJ441, $G$431, 1 )","v":0}]
[null,null,null,null,{"$f":"C_Time!E$142","v":"Next Price Control Period flag"},null,{"$f":"C_Time!G$142","v":"flag"},null,null,{"$f":"C_Time!J$142","v":0},null,{"$f":"C_Time!L$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$142","v":5},null,{"$f":"C_Time!AA$142","v":0},{"$f":"C_Time!AB$142","v":0},{"$f":"C_Time!AC$142","v":0},{"$f":"C_Time!AD$142","v":0},{"$f":"C_Time!AE$142","v":0},{"$f":"C_Time!AF$142","v":0},{"$f":"C_Time!AG$142","v":0},{"$f":"C_Time!AH$142","v":0},{"$f":"C_Time!AI$142","v":1},{"$f":"C_Time!AJ$142","v":1},{"$f":"C_Time!AK$142","v":1},{"$f":"C_Time!AL$142","v":1},{"$f":"C_Time!AM$142","v":1},{"$f":"C_Time!AN$142","v":0},{"$f":"C_Time!AO$142","v":0},{"$f":"C_Time!AP$142","v":0},{"$f":"C_Time!AQ$142","v":0},{"$f":"C_Time!AR$142","v":0},{"$f":"C_Time!AS$142","v":0},{"$f":"C_Time!AT$142","v":0},{"$f":"C_Time!AU$142","v":0},{"$f":"C_Time!AV$142","v":0},{"$f":"C_Time!AW$142","v":0},{"$f":"C_Time!AX$142","v":0},{"$f":"C_Time!AY$142","v":0},{"$f":"C_Time!AZ$142","v":0},{"$f":"C_Time!BA$142","v":0},{"$f":"C_Time!BB$142","v":0},{"$f":"C_Time!BC$142","v":0},{"$f":"C_Time!BD$142","v":0},{"$f":"C_Time!BE$142","v":0},{"$f":"C_Time!BF$142","v":0},{"$f":"C_Time!BG$142","v":0},{"$f":"C_Time!BH$142","v":0},{"$f":"C_Time!BI$142","v":0},{"$f":"C_Time!BJ$142","v":0}]
[null,null,null,null,"Forecast Allowed Backlog Depreciation Adjustment for year - Outturn Scenario",null,{"$f":"G446","v":"£'000 "},{"$f":"H446","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA444=1,AA445,AA446)","v":0},0,0,0,0,0,-10267.302146347844,-10267.302146347844,-1300.1086604639402,-1300.1086604639404,8281.5131285972893,8281.5131285972893,8281.5131285972893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E447","v":"Forecast Allowed Backlog Depreciation Adjustment for year - Outturn Scenario"},null,"£'000 ","RPI 2020",null,0,null,{"$f":"L447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y447","v":0},null,{"$f":"AA447","v":0},{"$f":"AB447","v":0},0,0,0,0,-10267.302146347844,-10267.302146347844,-1300.1086604639402,-1300.1086604639404,8281.5131285972893,8281.5131285972893,8281.5131285972893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$280","v":"Backlog adjustment to Depreciation for year - UKATS - Actual"},null,{"$f":"I_Actuals!G$280","v":"£'000 "},{"$f":"I_Actuals!H$280","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$280","v":" I_Actuals, row 265:278"},null,{"$f":"I_Actuals!L$280","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$280","v":-13831.842418966002},null,{"$f":"I_Actuals!AA$280","v":3899.5895190029878},{"$f":"I_Actuals!AB$280","v":3676.4327362241224},{"$f":"I_Actuals!AC$280","v":3824.5134642084668},{"$f":"I_Actuals!AD$280","v":3926.8002653208368},{"$f":"I_Actuals!AE$280","v":4018.1133871665461},{"$f":"I_Actuals!AF$280","v":-9477.2917908889594},{"$f":"I_Actuals!AG$280","v":-11100},{"$f":"I_Actuals!AH$280","v":-12600},{"$f":"I_Actuals!AI$280","v":0},{"$f":"I_Actuals!AJ$280","v":0},{"$f":"I_Actuals!AK$280","v":0},{"$f":"I_Actuals!AL$280","v":0},{"$f":"I_Actuals!AM$280","v":0},{"$f":"I_Actuals!AN$280","v":0},{"$f":"I_Actuals!AO$280","v":0},{"$f":"I_Actuals!AP$280","v":0},{"$f":"I_Actuals!AQ$280","v":0},{"$f":"I_Actuals!AR$280","v":0},{"$f":"I_Actuals!AS$280","v":0},{"$f":"I_Actuals!AT$280","v":0},{"$f":"I_Actuals!AU$280","v":0},{"$f":"I_Actuals!AV$280","v":0},{"$f":"I_Actuals!AW$280","v":0},{"$f":"I_Actuals!AX$280","v":0},{"$f":"I_Actuals!AY$280","v":0},{"$f":"I_Actuals!AZ$280","v":0},{"$f":"I_Actuals!BA$280","v":0},{"$f":"I_Actuals!BB$280","v":0},{"$f":"I_Actuals!BC$280","v":0},{"$f":"I_Actuals!BD$280","v":0},{"$f":"I_Actuals!BE$280","v":0},{"$f":"I_Actuals!BF$280","v":0},{"$f":"I_Actuals!BG$280","v":0},{"$f":"I_Actuals!BH$280","v":0},{"$f":"I_Actuals!BI$280","v":0},{"$f":"I_Actuals!BJ$280","v":0}]
[]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[]
[null,null,null,null,{"$f":"C_Index!E256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G256","v":"Index"},{"$f":"C_Index!H256","v":"RPI 2020"},null,{"$f":"C_Index!J256","v":0},null,{"$f":"C_Index!L256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y256","v":0},null,{"$f":"C_Index!AA256","v":0.88898996503397099},{"$f":"C_Index!AB256","v":0.91116354436137248},{"$f":"C_Index!AC256","v":0.94868806322312871},{"$f":"C_Index!AD256","v":0.97427296244705353},{"$f":"C_Index!AE256","v":0.99576427779514998},{"$f":"C_Index!AF256","v":1.0077038974329815},{"$f":"C_Index!AG256","v":1.0837763311254511},{"$f":"C_Index!AH256","v":1.229439690706996},{"$f":"C_Index!AI256","v":1.2878814151292033},{"$f":"C_Index!AJ256","v":1.3024650881612985},{"$f":"C_Index!AK256","v":1.3160209773542551},{"$f":"C_Index!AL256","v":1.3479927249345995},{"$f":"C_Index!AM256","v":1.3880461237545563},{"$f":"C_Index!AN256","v":1.4269394308245222},{"$f":"C_Index!AO256","v":1.4669225354948352},{"$f":"C_Index!AP256","v":1.5080259740942163},{"$f":"C_Index!AQ256","v":1.5502811385849189},{"$f":"C_Index!AR256","v":1.5937203005377401},{"$f":"C_Index!AS256","v":1.6383766357788112},{"$f":"C_Index!AT256","v":1.6842842497269996},{"$f":"C_Index!AU256","v":1.7314782034412661},{"$f":"C_Index!AV256","v":1.7799945403978774},{"$f":"C_Index!AW256","v":1.8298703140179184},{"$f":"C_Index!AX256","v":1.8811436159661317},{"$f":"C_Index!AY256","v":1.9338536052426945},{"$f":"C_Index!AZ256","v":1.9880405380901545},{"$f":"C_Index!BA256","v":2.0437457987383612},{"$f":"C_Index!BB256","v":2.1010119310108792},{"$f":"C_Index!BC256","v":2.1598826708170136},{"$f":"C_Index!BD256","v":2.220402979554275},{"$f":"C_Index!BE256","v":2.2826190784467801},{"$f":"C_Index!BF256","v":2.3465784838458275},{"$f":"C_Index!BG256","v":2.4123300435195962},{"$f":"C_Index!BH256","v":2.4799239739596932},{"$f":"C_Index!BI256","v":2.5494118987330348},{"$f":"C_Index!BJ256","v":2.6208468879083533}]
[null,null,null,null,"Pension Contribution Variance for Calendar Year- calculated",null,{"$f":"G470","v":"£'000 "},{"$f":"H470","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA475:BJ475)","v":23030.735372327683},null,{"$f":"IF(AA472 = 1, AA473, AA474)","v":1109.3262682724016},{"$f":"IF(AB472 = 1, AB473, AB474)","v":1651.580468193788},4560.6311457186221,12534.0495233485,16712.137357744054,-154.48939094968227,-300,-13082.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pension Passthrough Adjustment and CSM calculation"]
[null,null,null,null,{"$f":"C_Index!E$259","v":"RPI Annual Growth for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$259","v":"Index"},{"$f":"C_Index!H$259","v":"RPI 2020"},null,{"$f":"C_Index!J$259","v":0},null,{"$f":"C_Index!L$259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$259","v":0},null,{"$f":"C_Index!AA$259","v":0.88196833158029397},{"$f":"C_Index!AB$259","v":0.89734769878045306},{"$f":"C_Index!AC$259","v":0.92949938880518512},{"$f":"C_Index!AD$259","v":0.96057082752935141},{"$f":"C_Index!AE$259","v":0.98518918611592798},{"$f":"C_Index!AF$259","v":1},{"$f":"C_Index!AG$259","v":1.0404525684396053},{"$f":"C_Index!AH$259","v":1.1609858714500951},{"$f":"C_Index!AI$259","v":1.2641351098729281},{"$f":"C_Index!AJ$259","v":1.2846418790687095},{"$f":"C_Index!AK$259","v":1.2971353512238111},{"$f":"C_Index!AL$259","v":1.3195576771754272},{"$f":"C_Index!AM$259","v":1.3565319254058053},{"$f":"C_Index!AN$259","v":1.3945421988557309},{"$f":"C_Index!AO$259","v":1.4336175271419489},{"$f":"C_Index!AP$259","v":1.4737877532963912},{"$f":"C_Index!AQ$259","v":1.5150835565582197},{"$f":"C_Index!AR$259","v":1.5575364758045076},{"$f":"C_Index!AS$259","v":1.60117893363745},{"$f":"C_Index!AT$259","v":1.6460442611465049},{"$f":"C_Index!AU$259","v":1.692166723364372},{"$f":"C_Index!AV$259","v":1.7395815454362549},{"$f":"C_Index!AW$259","v":1.7883249395223884},{"$f":"C_Index!AX$259","v":1.8384341324543818},{"$f":"C_Index!AY$259","v":1.8899473941664968},{"$f":"C_Index!AZ$259","v":1.9429040669235742},{"$f":"C_Index!BA$259","v":1.9973445953679347},{"$f":"C_Index!BB$259","v":2.053310557408198},{"$f":"C_Index!BC$259","v":2.1108446959736118},{"$f":"C_Index!BD$259","v":2.1699909516581442},{"$f":"C_Index!BE$259","v":2.2307944962792678},{"$f":"C_Index!BF$259","v":2.2933017673770704},{"$f":"C_Index!BG$259","v":2.3575605036800322},{"$f":"C_Index!BH$259","v":2.423619781564565},{"$f":"C_Index!BI$259","v":2.4915300525361532},{"$f":"C_Index!BJ$259","v":2.5613431817607211}]
[null,null,null,null,{"$f":"C_CSM!E706","v":"Regulatory depreciation RP1 UKATS"},null,{"$f":"C_CSM!G706","v":"£'000"},{"$f":"C_CSM!H706","v":"Nominal"},null,{"$f":"C_CSM!J706","v":0},null,{"$f":"C_CSM!L706","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_CSM!Y706","v":0},null,{"$f":"C_CSM!AA706","v":0},{"$f":"C_CSM!AB706","v":1123.2704830977086},{"$f":"C_CSM!AC706","v":1163.5169164875429},{"$f":"C_CSM!AD706","v":1202.4111266511934},{"$f":"C_CSM!AE706","v":1233.2275822794841},{"$f":"C_CSM!AF706","v":1251.7672744068966},{"$f":"C_CSM!AG706","v":1123.5491904922039},{"$f":"C_CSM!AH706","v":1253.7089874235412},{"$f":"C_CSM!AI706","v":1365.0963267845939},{"$f":"C_CSM!AJ706","v":1387.2408864006895},{"$f":"C_CSM!AK706","v":1400.7321602483316},{"$f":"C_CSM!AL706","v":1424.9452641764353},{"$f":"C_CSM!AM706","v":1464.872491931374},{"$f":"C_CSM!AN706","v":1626.3023839238131},{"$f":"C_CSM!AO706","v":1740.2676046243428},{"$f":"C_CSM!AP706","v":0},{"$f":"C_CSM!AQ706","v":0},{"$f":"C_CSM!AR706","v":0},{"$f":"C_CSM!AS706","v":0},{"$f":"C_CSM!AT706","v":0},{"$f":"C_CSM!AU706","v":0},{"$f":"C_CSM!AV706","v":0},{"$f":"C_CSM!AW706","v":0},{"$f":"C_CSM!AX706","v":0},{"$f":"C_CSM!AY706","v":0},{"$f":"C_CSM!AZ706","v":0},{"$f":"C_CSM!BA706","v":0},{"$f":"C_CSM!BB706","v":0},{"$f":"C_CSM!BC706","v":0},{"$f":"C_CSM!BD706","v":0},{"$f":"C_CSM!BE706","v":0},{"$f":"C_CSM!BF706","v":0},{"$f":"C_CSM!BG706","v":0},{"$f":"C_CSM!BH706","v":0},{"$f":"C_CSM!BI706","v":0},{"$f":"C_CSM!BJ706","v":0}]
[null,null,null,null,{"$f":"C_CSM!E708","v":"RP2 Depreciation (After reallocation)"},null,{"$f":"C_CSM!G708","v":"£'000"},{"$f":"C_CSM!H708","v":"Nominal"},null,{"$f":"C_CSM!J708","v":0},null,{"$f":"C_CSM!L708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_CSM!Y708","v":0},null,{"$f":"C_CSM!AA708","v":0},{"$f":"C_CSM!AB708","v":0},{"$f":"C_CSM!AC708","v":0},{"$f":"C_CSM!AD708","v":0},{"$f":"C_CSM!AE708","v":0},{"$f":"C_CSM!AF708","v":0},{"$f":"C_CSM!AG708","v":4869.7479500888776},{"$f":"C_CSM!AH708","v":5433.8936142521788},{"$f":"C_CSM!AI708","v":5916.6746728026428},{"$f":"C_CSM!AJ708","v":6012.6548263274381},{"$f":"C_CSM!AK708","v":3537.9897856996981},{"$f":"C_CSM!AL708","v":3599.1475978845256},{"$f":"C_CSM!AM708","v":3699.9963739583436},{"$f":"C_CSM!AN708","v":3803.6709512417483},{"$f":"C_CSM!AO708","v":3910.2505092031197},{"$f":"C_CSM!AP708","v":3889.0220450332195},{"$f":"C_CSM!AQ708","v":3800.5737988187957},{"$f":"C_CSM!AR708","v":3370.1486394469407},{"$f":"C_CSM!AS708","v":1989.789684167185},{"$f":"C_CSM!AT708","v":0},{"$f":"C_CSM!AU708","v":0},{"$f":"C_CSM!AV708","v":0},{"$f":"C_CSM!AW708","v":0},{"$f":"C_CSM!AX708","v":0},{"$f":"C_CSM!AY708","v":0},{"$f":"C_CSM!AZ708","v":0},{"$f":"C_CSM!BA708","v":0},{"$f":"C_CSM!BB708","v":0},{"$f":"C_CSM!BC708","v":0},{"$f":"C_CSM!BD708","v":0},{"$f":"C_CSM!BE708","v":0},{"$f":"C_CSM!BF708","v":0},{"$f":"C_CSM!BG708","v":0},{"$f":"C_CSM!BH708","v":0},{"$f":"C_CSM!BI708","v":0},{"$f":"C_CSM!BJ708","v":0}]
[null,null,null,null,"Pension Passthrough Adjustment Depreciation",null,{"$f":"G494","v":"£'000 "},{"$f":"H494","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA495:BJ495)","v":62571.845042669389},null,{"$f":"SUM(AA489:AA494)","v":0},{"$f":"SUM(AB489:AB494)","v":1123.2704830977086},1163.5169164875429,1202.4111266511934,1233.2275822794841,1251.7672744068966,5993.2971405810813,6687.6026016757205,7281.7709995872365,6433.514869265,3962.9428006268126,4031.446365131033,4144.4082319824156,4786.4661246444557,4988.9797131951555,3208.9472170343852,3101.4431493575112,2651.4282209094154,1250.9305876295205,-759.56206399046562,-763.11376266255593,-402.8505352201575,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_CSM!E707","v":"RP1 Return"},null,{"$f":"C_CSM!G707","v":"£'000"},{"$f":"C_CSM!H707","v":"Nominal"},null,{"$f":"C_CSM!J707","v":0},null,{"$f":"C_CSM!L707","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_CSM!Y707","v":0},null,{"$f":"C_CSM!AA707","v":0},{"$f":"C_CSM!AB707","v":825.8182586020182},{"$f":"C_CSM!AC707","v":791.89207277517801},{"$f":"C_CSM!AD707","v":746.93321738699331},{"$f":"C_CSM!AE707","v":689.64747790669003},{"$f":"C_CSM!AF707","v":370.52188879123236},{"$f":"C_CSM!AG707","v":348.12706075868061},{"$f":"C_CSM!AH707","v":352.88824429590898},{"$f":"C_CSM!AI707","v":299.56182498186701},{"$f":"C_CSM!AJ707","v":253.46386956055682},{"$f":"C_CSM!AK707","v":211.0908947966868},{"$f":"C_CSM!AL707","v":170.30519915265288},{"$f":"C_CSM!AM707","v":129.25886489927436},{"$f":"C_CSM!AN707","v":83.1451408169399},{"$f":"C_CSM!AO707","v":29.670251202516599},{"$f":"C_CSM!AP707","v":0},{"$f":"C_CSM!AQ707","v":0},{"$f":"C_CSM!AR707","v":0},{"$f":"C_CSM!AS707","v":0},{"$f":"C_CSM!AT707","v":0},{"$f":"C_CSM!AU707","v":0},{"$f":"C_CSM!AV707","v":0},{"$f":"C_CSM!AW707","v":0},{"$f":"C_CSM!AX707","v":0},{"$f":"C_CSM!AY707","v":0},{"$f":"C_CSM!AZ707","v":0},{"$f":"C_CSM!BA707","v":0},{"$f":"C_CSM!BB707","v":0},{"$f":"C_CSM!BC707","v":0},{"$f":"C_CSM!BD707","v":0},{"$f":"C_CSM!BE707","v":0},{"$f":"C_CSM!BF707","v":0},{"$f":"C_CSM!BG707","v":0},{"$f":"C_CSM!BH707","v":0},{"$f":"C_CSM!BI707","v":0},{"$f":"C_CSM!BJ707","v":0}]
[null,null,null,null,"Pension Passthrough Adjustment Regulatory Return",null,{"$f":"G502","v":"£'000 "},{"$f":"H503","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA504:BJ504)","v":13748.435085703513},null,{"$f":"SUM(AA498:AA503)","v":0},{"$f":"SUM(AB498:AB503)","v":825.8182586020182},791.89207277517801,746.93321738699331,689.64747790669003,370.52188879123236,2000.4689701196889,2075.8672888562141,1869.7352929472195,1356.3245150138553,773.43121268304583,655.71795307225091,539.05553447479735,482.69950536988176,336.77933262088851,211.22393134602598,115.00179463854582,24.941147939159734,-38.155659702417346,-48.10811660911417,-24.842447523738127,-6.5180850049037717,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[]
[null,null,null,null,"Cost Sharing Mechanism CSM t (TSU)- calculated",null,{"$f":"G508","v":"£'000 "},{"$f":"H508","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA509:BJ509)","v":76320.280128372906},null,{"$f":"SUM(AA507:AA508)","v":0},1949.0887416997268,1955.4089892627208,1949.3443440381866,1922.8750601861741,1622.289163198129,7993.7661107007698,8763.4698905319347,9151.5062925344555,7789.8393842788555,4736.3740133098581,4687.164318203284,4683.4637664572128,5269.1656300143377,5325.7590458160439,3420.1711483804111,3216.4449439960572,2676.369368848575,1212.7749279271031,-807.67018059957979,-787.95621018629402,-409.36862022506125,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E572","v":"Adjustments - RP3"},null,{"$f":"'I_Series UKATS'!G572","v":"£'000 "},{"$f":"'I_Series UKATS'!H572","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J572","v":0},null,{"$f":"'I_Series UKATS'!L572","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y572","v":0},null,{"$f":"'I_Series UKATS'!AA572","v":0},{"$f":"'I_Series UKATS'!AB572","v":0},{"$f":"'I_Series UKATS'!AC572","v":0},{"$f":"'I_Series UKATS'!AD572","v":0},{"$f":"'I_Series UKATS'!AE572","v":0},{"$f":"'I_Series UKATS'!AF572","v":0},{"$f":"'I_Series UKATS'!AG572","v":0},{"$f":"'I_Series UKATS'!AH572","v":0},{"$f":"'I_Series UKATS'!AI572","v":0},{"$f":"'I_Series UKATS'!AJ572","v":0},{"$f":"'I_Series UKATS'!AK572","v":0},{"$f":"'I_Series UKATS'!AL572","v":0},{"$f":"'I_Series UKATS'!AM572","v":0},{"$f":"'I_Series UKATS'!AN572","v":0},{"$f":"'I_Series UKATS'!AO572","v":0},{"$f":"'I_Series UKATS'!AP572","v":0},{"$f":"'I_Series UKATS'!AQ572","v":0},{"$f":"'I_Series UKATS'!AR572","v":0},{"$f":"'I_Series UKATS'!AS572","v":0},{"$f":"'I_Series UKATS'!AT572","v":0},{"$f":"'I_Series UKATS'!AU572","v":0},{"$f":"'I_Series UKATS'!AV572","v":0},{"$f":"'I_Series UKATS'!AW572","v":0},{"$f":"'I_Series UKATS'!AX572","v":0},{"$f":"'I_Series UKATS'!AY572","v":0},{"$f":"'I_Series UKATS'!AZ572","v":0},{"$f":"'I_Series UKATS'!BA572","v":0},{"$f":"'I_Series UKATS'!BB572","v":0},{"$f":"'I_Series UKATS'!BC572","v":0},{"$f":"'I_Series UKATS'!BD572","v":0},{"$f":"'I_Series UKATS'!BE572","v":0},{"$f":"'I_Series UKATS'!BF572","v":0},{"$f":"'I_Series UKATS'!BG572","v":0},{"$f":"'I_Series UKATS'!BH572","v":0},{"$f":"'I_Series UKATS'!BI572","v":0},{"$f":"'I_Series UKATS'!BJ572","v":0}]
[null,null,null,null,"Total Final Adjustments",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA517:AA518)","v":0},{"$f":"SUM(AB517:AB518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pension Passthrough Adjustment for RP1"]
[null,null,null,null,{"$f":"E534","v":"Pension Passthrough Adjustment RP1 RAB inflation on opening bal"},null,{"$f":"G534","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pension Passthrough Adjustment RP1 RAB c/f",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA525=1,AA524,SUM(AA527:AA529))","v":0},{"$f":"IF(AB525=1,AB524,SUM(AB527:AB529))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$253","v":"RAB1 Indexation of prior year closing balance (UKATS) - growth rate"},null,{"$f":"C_Index!G$253","v":"%"},{"$f":"C_Index!H$253","v":"RPI 2020"},null,{"$f":"C_Index!J$253","v":0},null,{"$f":"C_Index!L$253","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$253","v":0},null,{"$f":"C_Index!AA$253","v":0},{"$f":"C_Index!AB$253","v":2.4942440521872777E-2},{"$f":"C_Index!AC$253","v":4.1183077499064025E-2},{"$f":"C_Index!AD$253","v":2.6968716289104577E-2},{"$f":"C_Index!AE$253","v":2.2058823529411686E-2},{"$f":"C_Index!AF$253","v":1.1990407673860837E-2},{"$f":"C_Index!AG$253","v":7.549085985104953E-2},{"$f":"C_Index!AH$253","v":0.13440352533836952},{"$f":"C_Index!AI$253","v":4.7535251109877663E-2},{"$f":"C_Index!AJ$253","v":1.1323770077567241E-2},{"$f":"C_Index!AK$253","v":1.0407871440219152E-2},{"$f":"C_Index!AL$253","v":2.429425376229255E-2},{"$f":"C_Index!AM$253","v":2.9713364233401318E-2},{"$f":"C_Index!AN$253","v":2.802018348263724E-2},{"$f":"C_Index!AO$253","v":2.802018348263724E-2},{"$f":"C_Index!AP$253","v":2.802018348263724E-2},{"$f":"C_Index!AQ$253","v":2.802018348263724E-2},{"$f":"C_Index!AR$253","v":2.802018348263724E-2},{"$f":"C_Index!AS$253","v":2.802018348263724E-2},{"$f":"C_Index!AT$253","v":2.802018348263724E-2},{"$f":"C_Index!AU$253","v":2.802018348263724E-2},{"$f":"C_Index!AV$253","v":2.802018348263724E-2},{"$f":"C_Index!AW$253","v":2.802018348263724E-2},{"$f":"C_Index!AX$253","v":2.802018348263724E-2},{"$f":"C_Index!AY$253","v":2.802018348263724E-2},{"$f":"C_Index!AZ$253","v":2.802018348263724E-2},{"$f":"C_Index!BA$253","v":2.802018348263724E-2},{"$f":"C_Index!BB$253","v":2.802018348263724E-2},{"$f":"C_Index!BC$253","v":2.802018348263724E-2},{"$f":"C_Index!BD$253","v":2.802018348263724E-2},{"$f":"C_Index!BE$253","v":2.802018348263724E-2},{"$f":"C_Index!BF$253","v":2.802018348263724E-2},{"$f":"C_Index!BG$253","v":2.802018348263724E-2},{"$f":"C_Index!BH$253","v":2.802018348263724E-2},{"$f":"C_Index!BI$253","v":2.802018348263724E-2},{"$f":"C_Index!BJ$253","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"E534","v":"Pension Passthrough Adjustment RP1 RAB inflation on opening bal"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E540","v":"Pension Passthrough Adjustment RP1 RAB including inflation"},null,{"$f":"G540","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E544","v":"Pension Passthrough Adjustment RP1 RAB including inflation"},null,{"$f":"G544","v":"£'000"},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E562","v":"RP1 Pension Passthrough Adjustment depreciation profile - UKATS - Override"},null,{"$f":"'I_Series UKATS'!G562","v":"%"},null,null,{"$f":"'I_Series UKATS'!J562","v":0},null,{"$f":"'I_Series UKATS'!L562","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y562","v":0},null,{"$f":"'I_Series UKATS'!AA562","v":0},{"$f":"'I_Series UKATS'!AB562","v":0},{"$f":"'I_Series UKATS'!AC562","v":0},{"$f":"'I_Series UKATS'!AD562","v":0},{"$f":"'I_Series UKATS'!AE562","v":0},{"$f":"'I_Series UKATS'!AF562","v":0},{"$f":"'I_Series UKATS'!AG562","v":0},{"$f":"'I_Series UKATS'!AH562","v":0},{"$f":"'I_Series UKATS'!AI562","v":0},{"$f":"'I_Series UKATS'!AJ562","v":0},{"$f":"'I_Series UKATS'!AK562","v":0},{"$f":"'I_Series UKATS'!AL562","v":0},{"$f":"'I_Series UKATS'!AM562","v":0},{"$f":"'I_Series UKATS'!AN562","v":0},{"$f":"'I_Series UKATS'!AO562","v":0},{"$f":"'I_Series UKATS'!AP562","v":0},{"$f":"'I_Series UKATS'!AQ562","v":0},{"$f":"'I_Series UKATS'!AR562","v":0},{"$f":"'I_Series UKATS'!AS562","v":0},{"$f":"'I_Series UKATS'!AT562","v":0},{"$f":"'I_Series UKATS'!AU562","v":0},{"$f":"'I_Series UKATS'!AV562","v":0},{"$f":"'I_Series UKATS'!AW562","v":0},{"$f":"'I_Series UKATS'!AX562","v":0},{"$f":"'I_Series UKATS'!AY562","v":0},{"$f":"'I_Series UKATS'!AZ562","v":0},{"$f":"'I_Series UKATS'!BA562","v":0},{"$f":"'I_Series UKATS'!BB562","v":0},{"$f":"'I_Series UKATS'!BC562","v":0},{"$f":"'I_Series UKATS'!BD562","v":0},{"$f":"'I_Series UKATS'!BE562","v":0},{"$f":"'I_Series UKATS'!BF562","v":0},{"$f":"'I_Series UKATS'!BG562","v":0},{"$f":"'I_Series UKATS'!BH562","v":0},{"$f":"'I_Series UKATS'!BI562","v":0},{"$f":"'I_Series UKATS'!BJ562","v":0}]
[null,null,null,null,{"$f":"E548","v":"Pension Passthrough Adjustment RP1 RAB including inflation"},{"$f":"F548","v":0},{"$f":"G548","v":"£'000"},{"$f":"H548","v":"RPI 2020"}]
[null,null,null,null,"RP1 Pension Passthrough Adjustment Depreciation - future control periods",null,{"$f":"G552","v":"£'000"},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA550 = 0, $F552 * AA553 * AA554, AA550)","v":0},{"$f":"IF(AB550 = 0, $F552 * AB553 * AB554, AB550)","v":0},0,0,0,0,0,0,{"$f":"IF(AI550 = 0, $F552 * AI553 * AI554, AI550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP1 Pension Passthrough Adjustment Depreciation",null,{"$f":"G560","v":"£'000"},{"$f":"H560","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA561:BJ561)","v":0},null,{"$f":"IF(AA557=1,AA560,AA558 * ( 1 + AA559))","v":0},{"$f":"IF(AB557=1,AB560,AB558 * ( 1 + AB559))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E561 & \" NEG\"","v":"RP1 Pension Passthrough Adjustment Depreciation NEG"},null,{"$f":"G561","v":"£'000"},{"$f":"H561","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA562:BJ562)","v":0},null,{"$f":"AA561 *SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"RP1 Pension Passthrough Adjustment Regulatory Return  - future control periods",null,{"$f":"G574","v":"£'000"},{"$f":"H574","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA572 * ( AA573 + AA574 ) / 2","v":0},{"$f":"AB572 * ( AB573 + AB574 ) / 2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Pension Passthrough Adjustment RP2 RAB c/f",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA585=1,AA584,SUM(AA587:AA589))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E587","v":"Pension Passthrough Adjustment RP2 RAB b/f"},null,{"$f":"G587","v":"£'000"},"Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,{"$f":"C_Time!E$142","v":"Next Price Control Period flag"},null,{"$f":"C_Time!G$142","v":"flag"},null,null,{"$f":"C_Time!J$142","v":0},null,{"$f":"C_Time!L$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$142","v":5},null,{"$f":"C_Time!AA$142","v":0},{"$f":"C_Time!AB$142","v":0},{"$f":"C_Time!AC$142","v":0},{"$f":"C_Time!AD$142","v":0},{"$f":"C_Time!AE$142","v":0},{"$f":"C_Time!AF$142","v":0},{"$f":"C_Time!AG$142","v":0},{"$f":"C_Time!AH$142","v":0},{"$f":"C_Time!AI$142","v":1},{"$f":"C_Time!AJ$142","v":1},{"$f":"C_Time!AK$142","v":1},{"$f":"C_Time!AL$142","v":1},{"$f":"C_Time!AM$142","v":1},{"$f":"C_Time!AN$142","v":0},{"$f":"C_Time!AO$142","v":0},{"$f":"C_Time!AP$142","v":0},{"$f":"C_Time!AQ$142","v":0},{"$f":"C_Time!AR$142","v":0},{"$f":"C_Time!AS$142","v":0},{"$f":"C_Time!AT$142","v":0},{"$f":"C_Time!AU$142","v":0},{"$f":"C_Time!AV$142","v":0},{"$f":"C_Time!AW$142","v":0},{"$f":"C_Time!AX$142","v":0},{"$f":"C_Time!AY$142","v":0},{"$f":"C_Time!AZ$142","v":0},{"$f":"C_Time!BA$142","v":0},{"$f":"C_Time!BB$142","v":0},{"$f":"C_Time!BC$142","v":0},{"$f":"C_Time!BD$142","v":0},{"$f":"C_Time!BE$142","v":0},{"$f":"C_Time!BF$142","v":0},{"$f":"C_Time!BG$142","v":0},{"$f":"C_Time!BH$142","v":0},{"$f":"C_Time!BI$142","v":0},{"$f":"C_Time!BJ$142","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E563","v":"RP2 Pension Passthrough Adjustment depreciation profile - UKATS  - Override"},null,{"$f":"'I_Series UKATS'!G563","v":"%"},null,null,{"$f":"'I_Series UKATS'!J563","v":0},null,{"$f":"'I_Series UKATS'!L563","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y563","v":0},null,{"$f":"'I_Series UKATS'!AA563","v":0},{"$f":"'I_Series UKATS'!AB563","v":0},{"$f":"'I_Series UKATS'!AC563","v":0},{"$f":"'I_Series UKATS'!AD563","v":0},{"$f":"'I_Series UKATS'!AE563","v":0},{"$f":"'I_Series UKATS'!AF563","v":0},{"$f":"'I_Series UKATS'!AG563","v":0},{"$f":"'I_Series UKATS'!AH563","v":0},{"$f":"'I_Series UKATS'!AI563","v":0},{"$f":"'I_Series UKATS'!AJ563","v":0},{"$f":"'I_Series UKATS'!AK563","v":0},{"$f":"'I_Series UKATS'!AL563","v":0},{"$f":"'I_Series UKATS'!AM563","v":0},{"$f":"'I_Series UKATS'!AN563","v":0},{"$f":"'I_Series UKATS'!AO563","v":0},{"$f":"'I_Series UKATS'!AP563","v":0},{"$f":"'I_Series UKATS'!AQ563","v":0},{"$f":"'I_Series UKATS'!AR563","v":0},{"$f":"'I_Series UKATS'!AS563","v":0},{"$f":"'I_Series UKATS'!AT563","v":0},{"$f":"'I_Series UKATS'!AU563","v":0},{"$f":"'I_Series UKATS'!AV563","v":0},{"$f":"'I_Series UKATS'!AW563","v":0},{"$f":"'I_Series UKATS'!AX563","v":0},{"$f":"'I_Series UKATS'!AY563","v":0},{"$f":"'I_Series UKATS'!AZ563","v":0},{"$f":"'I_Series UKATS'!BA563","v":0},{"$f":"'I_Series UKATS'!BB563","v":0},{"$f":"'I_Series UKATS'!BC563","v":0},{"$f":"'I_Series UKATS'!BD563","v":0},{"$f":"'I_Series UKATS'!BE563","v":0},{"$f":"'I_Series UKATS'!BF563","v":0},{"$f":"'I_Series UKATS'!BG563","v":0},{"$f":"'I_Series UKATS'!BH563","v":0},{"$f":"'I_Series UKATS'!BI563","v":0},{"$f":"'I_Series UKATS'!BJ563","v":0}]
[]
[null,null,null,null,{"$f":"I_Actuals!E$383","v":"RP2 Depreciation element of determined CSM adjustment - UKATS"},null,{"$f":"I_Actuals!G$383","v":"£'000 "},{"$f":"I_Actuals!H$383","v":"Nominal"},null,{"$f":"I_Actuals!J$383","v":0},null,{"$f":"I_Actuals!L$383","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$383","v":0},null,{"$f":"I_Actuals!AA$383","v":0},{"$f":"I_Actuals!AB$383","v":0},{"$f":"I_Actuals!AC$383","v":0},{"$f":"I_Actuals!AD$383","v":0},{"$f":"I_Actuals!AE$383","v":0},{"$f":"I_Actuals!AF$383","v":0},{"$f":"I_Actuals!AG$383","v":0},{"$f":"I_Actuals!AH$383","v":0},{"$f":"I_Actuals!AI$383","v":0},{"$f":"I_Actuals!AJ$383","v":0},{"$f":"I_Actuals!AK$383","v":0},{"$f":"I_Actuals!AL$383","v":0},{"$f":"I_Actuals!AM$383","v":0},{"$f":"I_Actuals!AN$383","v":0},{"$f":"I_Actuals!AO$383","v":0},{"$f":"I_Actuals!AP$383","v":0},{"$f":"I_Actuals!AQ$383","v":0},{"$f":"I_Actuals!AR$383","v":0},{"$f":"I_Actuals!AS$383","v":0},{"$f":"I_Actuals!AT$383","v":0},{"$f":"I_Actuals!AU$383","v":0},{"$f":"I_Actuals!AV$383","v":0},{"$f":"I_Actuals!AW$383","v":0},{"$f":"I_Actuals!AX$383","v":0},{"$f":"I_Actuals!AY$383","v":0},{"$f":"I_Actuals!AZ$383","v":0},{"$f":"I_Actuals!BA$383","v":0},{"$f":"I_Actuals!BB$383","v":0},{"$f":"I_Actuals!BC$383","v":0},{"$f":"I_Actuals!BD$383","v":0},{"$f":"I_Actuals!BE$383","v":0},{"$f":"I_Actuals!BF$383","v":0},{"$f":"I_Actuals!BG$383","v":0},{"$f":"I_Actuals!BH$383","v":0},{"$f":"I_Actuals!BI$383","v":0},{"$f":"I_Actuals!BJ$383","v":0}]
[null,null,null,null,"RP2 Pension Passthrough Adjustment Depreciation",null,{"$f":"G618","v":"£'000"},{"$f":"H618","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA619:BJ619)","v":0},null,{"$f":"IF(AA615=1,AA618,AA616 * ( 1 + AA617))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E622","v":"Pension Passthrough Adjustment RP2 RAB b/f"},null,{"$f":"G622","v":"£'000"},"Nominal ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA622 * AA623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E626","v":"Pension Passthrough Adjustment RP2 RAB c/f"},null,{"$f":"G626","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA626 * AA627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pension Passthrough Adjustment RP2 Regulatory Return",null,{"$f":"G632","v":"£'000"},{"$f":"H632","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA630 * ( AA631 + AA632 ) / 2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$389","v":"RP2 Regulatory Return element of determined CSM adjustment - UKATS"},null,{"$f":"I_Actuals!G$389","v":"£'000 "},{"$f":"I_Actuals!H$389","v":"Nominal"},null,{"$f":"I_Actuals!J$389","v":0},null,{"$f":"I_Actuals!L$389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$389","v":0},null,{"$f":"I_Actuals!AA$389","v":0},{"$f":"I_Actuals!AB$389","v":0},{"$f":"I_Actuals!AC$389","v":0},{"$f":"I_Actuals!AD$389","v":0},{"$f":"I_Actuals!AE$389","v":0},{"$f":"I_Actuals!AF$389","v":0},{"$f":"I_Actuals!AG$389","v":0},{"$f":"I_Actuals!AH$389","v":0},{"$f":"I_Actuals!AI$389","v":0},{"$f":"I_Actuals!AJ$389","v":0},{"$f":"I_Actuals!AK$389","v":0},{"$f":"I_Actuals!AL$389","v":0},{"$f":"I_Actuals!AM$389","v":0},{"$f":"I_Actuals!AN$389","v":0},{"$f":"I_Actuals!AO$389","v":0},{"$f":"I_Actuals!AP$389","v":0},{"$f":"I_Actuals!AQ$389","v":0},{"$f":"I_Actuals!AR$389","v":0},{"$f":"I_Actuals!AS$389","v":0},{"$f":"I_Actuals!AT$389","v":0},{"$f":"I_Actuals!AU$389","v":0},{"$f":"I_Actuals!AV$389","v":0},{"$f":"I_Actuals!AW$389","v":0},{"$f":"I_Actuals!AX$389","v":0},{"$f":"I_Actuals!AY$389","v":0},{"$f":"I_Actuals!AZ$389","v":0},{"$f":"I_Actuals!BA$389","v":0},{"$f":"I_Actuals!BB$389","v":0},{"$f":"I_Actuals!BC$389","v":0},{"$f":"I_Actuals!BD$389","v":0},{"$f":"I_Actuals!BE$389","v":0},{"$f":"I_Actuals!BF$389","v":0},{"$f":"I_Actuals!BG$389","v":0},{"$f":"I_Actuals!BH$389","v":0},{"$f":"I_Actuals!BI$389","v":0},{"$f":"I_Actuals!BJ$389","v":0}]
[]
[null,null,null,"Pension Passthrough Adjustment for RP3"]
[null,null,null,null,{"$f":"E661","v":"Pension Contribution Variance RP3 Additions "},null,{"$f":"G661","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-154.48939094968227,-300,-13082.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E704","v":"Pension Passthrough Adjustment RP3 Regulatory Return -  capitalised"},null,null,null,null,{"$f":"J704","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-2.6675647572388672,-5.0113314447592066,-226.33158803693209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pension Passthrough Adjustment RP3 RAB c/f",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA643=1,AA642,SUM(AA645:AA649))","v":0},0,0,0,0,0,-305.01133144475921,-13654.837517696016,-14303.923647964275,-14465.897990560899,-14616.457197113981,-14971.553117366355,-15416.408328282376,-15848.378918284105,-16292.453403476786,-16748.970937224523,-17218.280176030912,-17700.739545818753,-18196.717515670967,-18706.592879241787,-19230.755044053138,-19769.60432889716,-20323.552269571999,-20893.021933184376,-21478.448241258968,-22080.27830190137,-22698.971751268338,-23335.001104606075,-23988.852117124679,-24661.024154984363,-25352.030576676774,-26062.399125092688,-26792.672330575511,-27543.407925268417,-28315.179269071563,-29108.575787534715]
[null,null,null,null,"Pension Passthrough Adjustment RP3 RAB inflation on opening bal",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA657:BJ657)","v":-15494.732868053019},null,{"$f":"AA655 * AA656","v":0},0,0,0,0,0,0,-40.994598214325521,-649.08613026825867,-161.97434259662433,-150.55920655308239,-355.09592025237436,-444.85521091602146,-431.97059000172902,-444.07448519268053,-456.5175337477371,-469.30923880638977,-482.45936978784158,-495.97796985221441,-509.87536357081939,-524.16216481135018,-538.84928484402053,-553.94794067483781,-569.46966361237594,-585.42630807459045,-601.8300606424034,-618.69344936697019,-636.02935333773837,-653.85101251860488,-672.17203785968434,-691.00642169241087,-710.36854841591276,-730.27320548282137,-750.73559469290376,-771.77134380314578,-793.39651846315144]
[null,null,null,null,"Pension Contribution Variance RP3 Additions ",null,{"$f":"G659","v":"£'000 "},{"$f":"H659","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA659 * AA660","v":0},{"$f":"AB659 * AB660","v":0},0,0,0,-154.48939094968227,-300,-13082.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"E669","v":"Pension Passthrough Adjustment RP3 RAB including inflation"},null,{"$f":"G669","v":"£'000"},{"$f":"H670","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA669 / AA670","v":0},0,0,0,0,0,0,-281.43383711657469,-11106.553351831133,-11106.553351831131,-11106.553351831129,-11106.553351831129,-11106.553351831131,-11106.553351831131,-11106.553351831133,-11106.553351831129,-11106.553351831131,-11106.553351831129,-11106.553351831131,-11106.553351831129,-11106.553351831129,-11106.553351831131,-11106.553351831133,-11106.553351831133,-11106.553351831133,-11106.553351831131,-11106.553351831131,-11106.553351831129,-11106.553351831131,-11106.553351831131,-11106.553351831131,-11106.553351831131,-11106.553351831131,-11106.553351831135,-11106.553351831135,-11106.553351831133]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$556","v":"RP3 Pension Passthrough Adjustment depreciation profile - UKATS"},null,{"$f":"'I_Series UKATS'!G$556","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$556","v":0},null,{"$f":"'I_Series UKATS'!L$556","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$556","v":0},null,{"$f":"'I_Series UKATS'!AA$556","v":0},{"$f":"'I_Series UKATS'!AB$556","v":0},{"$f":"'I_Series UKATS'!AC$556","v":0},{"$f":"'I_Series UKATS'!AD$556","v":0},{"$f":"'I_Series UKATS'!AE$556","v":0},{"$f":"'I_Series UKATS'!AF$556","v":0},{"$f":"'I_Series UKATS'!AG$556","v":0},{"$f":"'I_Series UKATS'!AH$556","v":0},{"$f":"'I_Series UKATS'!AI$556","v":0},{"$f":"'I_Series UKATS'!AJ$556","v":0},{"$f":"'I_Series UKATS'!AK$556","v":0},{"$f":"'I_Series UKATS'!AL$556","v":0},{"$f":"'I_Series UKATS'!AM$556","v":0},{"$f":"'I_Series UKATS'!AN$556","v":0},{"$f":"'I_Series UKATS'!AO$556","v":0},{"$f":"'I_Series UKATS'!AP$556","v":0},{"$f":"'I_Series UKATS'!AQ$556","v":0},{"$f":"'I_Series UKATS'!AR$556","v":0},{"$f":"'I_Series UKATS'!AS$556","v":0},{"$f":"'I_Series UKATS'!AT$556","v":0},{"$f":"'I_Series UKATS'!AU$556","v":0},{"$f":"'I_Series UKATS'!AV$556","v":0},{"$f":"'I_Series UKATS'!AW$556","v":0},{"$f":"'I_Series UKATS'!AX$556","v":0},{"$f":"'I_Series UKATS'!AY$556","v":0},{"$f":"'I_Series UKATS'!AZ$556","v":0},{"$f":"'I_Series UKATS'!BA$556","v":0},{"$f":"'I_Series UKATS'!BB$556","v":0},{"$f":"'I_Series UKATS'!BC$556","v":0},{"$f":"'I_Series UKATS'!BD$556","v":0},{"$f":"'I_Series UKATS'!BE$556","v":0},{"$f":"'I_Series UKATS'!BF$556","v":0},{"$f":"'I_Series UKATS'!BG$556","v":0},{"$f":"'I_Series UKATS'!BH$556","v":0},{"$f":"'I_Series UKATS'!BI$556","v":0},{"$f":"'I_Series UKATS'!BJ$556","v":0}]
[]
[null,null,null,null,"RP3 Pension Passthrough Adjustment Depreciation",null,{"$f":"G685","v":"£'000"},{"$f":"H685","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA686:BJ686)","v":0},null,{"$f":"IF(AA682=1,AA685,AA683 * ( 1 + AA684))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$1161","v":"Inflator"},null,"Index",null,null,0,null,{"$f":"L$1161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$1161","v":0},null,{"$f":"AA$1161","v":1},1.0094013814274752,1.0201235492324972,1.012525470454273,1.011204481792717,1.0042537398652509,1.0324983073798242,1.0712412128842725,1.0282205133185349,0.99748460066087008,0.99590796176731966,1.0026874190320905,1.0063347526386837,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542]
[null,null,null,null,{"$f":"E653","v":"Pension Passthrough Adjustment RP3 RAB c/f - excluding capitalised return in period"},null,{"$f":"G653","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-154.48939094968227,-300,-13428.505929659084,-14303.923647964275,-14465.897990560899,-14616.457197113981,-14971.553117366355,-15416.408328282376,-15848.378918284105,-16292.453403476786,-16748.970937224523,-17218.280176030912,-17700.739545818753,-18196.717515670967,-18706.592879241787,-19230.755044053138,-19769.60432889716,-20323.552269571999,-20893.021933184376,-21478.448241258968,-22080.27830190137,-22698.971751268338,-23335.001104606075,-23988.852117124679,-24661.024154984363,-25352.030576676774,-26062.399125092688,-26792.672330575511,-27543.407925268417,-28315.179269071563,-29108.575787534715]
[null,null,null,null,{"$f":"E693","v":"Pension Passthrough Adjustment RP3 RAB c/f - excluding capitalised return in period"},null,{"$f":"G693","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA693 * AA694","v":0},0,0,0,0,-153.30831938154409,-288.00755429650616,-12680.821822217837,-14040.184041726587,-14267.943567873219,-14406.70298291347,-14655.737742367241,-15066.394202981784,-15488.557332971075,-15922.549551322272,-16368.702311261704,-16827.356353395924,-17298.861965945798,-17783.579252272415,-18281.878405899108,-18794.139993239667,-19320.755244248616,-19862.126351215589,-20418.666775931975,-20990.801565464419,-21578.967676776359,-22183.61431044553,-22805.203253732267,-23444.209233260684,-24101.120277581984,-24776.438089896943,-25470.678431222059,-26184.371514292154,-26918.062408500158,-27672.311456183415,-28447.694700574357]
[null,null,null,null,"Pension Passthrough Adjustment RP3 Regulatory Return",null,{"$f":"G699","v":"£'000"},{"$f":"H699","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA697 * ( AA698 + AA699 ) / 2","v":0},0,0,0,0,-2.6675647572388672,-5.0113314447592066,-226.33158803693209,-447.44321935520094,-454.70163244401766,-459.12372258164947,-467.06015091978117,-480.14726204598173,-493.60107642719601,-507.43186915591326,-521.65020323459964,-536.26693764298795,-551.29323563141645,-566.74057324654552,-582.62074809596879,-598.94588835840921,-615.72846204638302,-632.98128652840478,-650.71753831800652,-668.95076313704715,-687.69488626099735,-706.96422315410177,-726.77349040253978,-747.13781695393573,-768.07275567180193,-789.59429521374057,-811.71887224247337,-834.46338397902696,-857.84520110766152,-881.8821810423982,-906.59268156527446]
[null,null,null,null,{"$f":"E700","v":"Pension Passthrough Adjustment RP3 Regulatory Return"},null,{"$f":"G700","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-2.6675647572388672,-5.0113314447592066,-226.33158803693209,-447.44321935520094,-454.70163244401766,-459.12372258164947,-467.06015091978117,-480.14726204598173,-493.60107642719601,-507.43186915591326,-521.65020323459964,-536.26693764298795,-551.29323563141645,-566.74057324654552,-582.62074809596879,-598.94588835840921,-615.72846204638302,-632.98128652840478,-650.71753831800652,-668.95076313704715,-687.69488626099735,-706.96422315410177,-726.77349040253978,-747.13781695393573,-768.07275567180193,-789.59429521374057,-811.71887224247337,-834.46338397902696,-857.84520110766152,-881.8821810423982,-906.59268156527446]
[]
[null,null,null,null,"RP3 Pension Passthrough Adjustment Regulatory Return",null,{"$f":"G707","v":"£'000 "},{"$f":"H707","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA710:BJ710)","v":-17954.14435676346},null,{"$f":"IF(AA706=1,AA708,AA707)","v":0},{"$f":"IF(AB706=1,AB708,AB707)","v":0},0,0,0,0,0,0,-447.44321935520094,-454.70163244401766,-459.12372258164947,-467.06015091978117,-480.14726204598173,-493.60107642719601,-507.43186915591326,-521.65020323459964,-536.26693764298795,-551.29323563141645,-566.74057324654552,-582.62074809596879,-598.94588835840921,-615.72846204638302,-632.98128652840478,-650.71753831800652,-668.95076313704715,-687.69488626099735,-706.96422315410177,-726.77349040253978,-747.13781695393573,-768.07275567180193,-789.59429521374057,-811.71887224247337,-834.46338397902696,-857.84520110766152,-881.8821810423982,-906.59268156527446]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"E732","v":"Pension Contribution Variance NR23 Additions "},null,{"$f":"G732","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E757","v":"NR23 Pension Passthrough Adjustment Depreciation NEG"},null,"£'000","Nominal Y/E",null,0,null,{"$f":"L757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y757","v":0},null,{"$f":"AA757","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E723 &\" - excluding capitalised return in period\"","v":"Pension Passthrough Adjustment NR23 RAB c/f - excluding capitalised return in period"},null,{"$f":"G723","v":"£'000"},{"$f":"H723","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA716:AA719)","v":0},{"$f":"SUM(AB716:AB719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$253","v":"RAB1 Indexation of prior year closing balance (UKATS) - growth rate"},null,{"$f":"C_Index!G$253","v":"%"},{"$f":"C_Index!H$253","v":"RPI 2020"},null,{"$f":"C_Index!J$253","v":0},null,{"$f":"C_Index!L$253","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$253","v":0},null,{"$f":"C_Index!AA$253","v":0},{"$f":"C_Index!AB$253","v":2.4942440521872777E-2},{"$f":"C_Index!AC$253","v":4.1183077499064025E-2},{"$f":"C_Index!AD$253","v":2.6968716289104577E-2},{"$f":"C_Index!AE$253","v":2.2058823529411686E-2},{"$f":"C_Index!AF$253","v":1.1990407673860837E-2},{"$f":"C_Index!AG$253","v":7.549085985104953E-2},{"$f":"C_Index!AH$253","v":0.13440352533836952},{"$f":"C_Index!AI$253","v":4.7535251109877663E-2},{"$f":"C_Index!AJ$253","v":1.1323770077567241E-2},{"$f":"C_Index!AK$253","v":1.0407871440219152E-2},{"$f":"C_Index!AL$253","v":2.429425376229255E-2},{"$f":"C_Index!AM$253","v":2.9713364233401318E-2},{"$f":"C_Index!AN$253","v":2.802018348263724E-2},{"$f":"C_Index!AO$253","v":2.802018348263724E-2},{"$f":"C_Index!AP$253","v":2.802018348263724E-2},{"$f":"C_Index!AQ$253","v":2.802018348263724E-2},{"$f":"C_Index!AR$253","v":2.802018348263724E-2},{"$f":"C_Index!AS$253","v":2.802018348263724E-2},{"$f":"C_Index!AT$253","v":2.802018348263724E-2},{"$f":"C_Index!AU$253","v":2.802018348263724E-2},{"$f":"C_Index!AV$253","v":2.802018348263724E-2},{"$f":"C_Index!AW$253","v":2.802018348263724E-2},{"$f":"C_Index!AX$253","v":2.802018348263724E-2},{"$f":"C_Index!AY$253","v":2.802018348263724E-2},{"$f":"C_Index!AZ$253","v":2.802018348263724E-2},{"$f":"C_Index!BA$253","v":2.802018348263724E-2},{"$f":"C_Index!BB$253","v":2.802018348263724E-2},{"$f":"C_Index!BC$253","v":2.802018348263724E-2},{"$f":"C_Index!BD$253","v":2.802018348263724E-2},{"$f":"C_Index!BE$253","v":2.802018348263724E-2},{"$f":"C_Index!BF$253","v":2.802018348263724E-2},{"$f":"C_Index!BG$253","v":2.802018348263724E-2},{"$f":"C_Index!BH$253","v":2.802018348263724E-2},{"$f":"C_Index!BI$253","v":2.802018348263724E-2},{"$f":"C_Index!BJ$253","v":2.802018348263724E-2}]
[]
[null,null,null,null,{"$f":"E728","v":"Pension Passthrough Adjustment NR23 RAB inflation on opening bal"},null,"£'000","Nominal Y/E",null,0,null,{"$f":"L728","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y728","v":0},null,{"$f":"AA728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$142","v":"Next Price Control Period flag"},null,{"$f":"C_Time!G$142","v":"flag"},null,null,{"$f":"C_Time!J$142","v":0},null,{"$f":"C_Time!L$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$142","v":5},null,{"$f":"C_Time!AA$142","v":0},{"$f":"C_Time!AB$142","v":0},{"$f":"C_Time!AC$142","v":0},{"$f":"C_Time!AD$142","v":0},{"$f":"C_Time!AE$142","v":0},{"$f":"C_Time!AF$142","v":0},{"$f":"C_Time!AG$142","v":0},{"$f":"C_Time!AH$142","v":0},{"$f":"C_Time!AI$142","v":1},{"$f":"C_Time!AJ$142","v":1},{"$f":"C_Time!AK$142","v":1},{"$f":"C_Time!AL$142","v":1},{"$f":"C_Time!AM$142","v":1},{"$f":"C_Time!AN$142","v":0},{"$f":"C_Time!AO$142","v":0},{"$f":"C_Time!AP$142","v":0},{"$f":"C_Time!AQ$142","v":0},{"$f":"C_Time!AR$142","v":0},{"$f":"C_Time!AS$142","v":0},{"$f":"C_Time!AT$142","v":0},{"$f":"C_Time!AU$142","v":0},{"$f":"C_Time!AV$142","v":0},{"$f":"C_Time!AW$142","v":0},{"$f":"C_Time!AX$142","v":0},{"$f":"C_Time!AY$142","v":0},{"$f":"C_Time!AZ$142","v":0},{"$f":"C_Time!BA$142","v":0},{"$f":"C_Time!BB$142","v":0},{"$f":"C_Time!BC$142","v":0},{"$f":"C_Time!BD$142","v":0},{"$f":"C_Time!BE$142","v":0},{"$f":"C_Time!BF$142","v":0},{"$f":"C_Time!BG$142","v":0},{"$f":"C_Time!BH$142","v":0},{"$f":"C_Time!BI$142","v":0},{"$f":"C_Time!BJ$142","v":0}]
[null,null,null,null,{"$f":"E745","v":"Pension Passthrough Adjustment NR23 RAB including inflation"},{"$f":"F745","v":0},{"$f":"G745","v":"£'000"},{"$f":"H745","v":"RPI 2020"}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$557","v":"NR23 Pension Passthrough Adjustment depreciation profile - UKATS"},null,{"$f":"'I_Series UKATS'!G$557","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$557","v":0},null,{"$f":"'I_Series UKATS'!L$557","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$557","v":0},null,{"$f":"'I_Series UKATS'!AA$557","v":0},{"$f":"'I_Series UKATS'!AB$557","v":0},{"$f":"'I_Series UKATS'!AC$557","v":0},{"$f":"'I_Series UKATS'!AD$557","v":0},{"$f":"'I_Series UKATS'!AE$557","v":0},{"$f":"'I_Series UKATS'!AF$557","v":0},{"$f":"'I_Series UKATS'!AG$557","v":0},{"$f":"'I_Series UKATS'!AH$557","v":0},{"$f":"'I_Series UKATS'!AI$557","v":0},{"$f":"'I_Series UKATS'!AJ$557","v":0},{"$f":"'I_Series UKATS'!AK$557","v":0},{"$f":"'I_Series UKATS'!AL$557","v":0},{"$f":"'I_Series UKATS'!AM$557","v":0},{"$f":"'I_Series UKATS'!AN$557","v":0},{"$f":"'I_Series UKATS'!AO$557","v":0},{"$f":"'I_Series UKATS'!AP$557","v":0},{"$f":"'I_Series UKATS'!AQ$557","v":0},{"$f":"'I_Series UKATS'!AR$557","v":0},{"$f":"'I_Series UKATS'!AS$557","v":0},{"$f":"'I_Series UKATS'!AT$557","v":0},{"$f":"'I_Series UKATS'!AU$557","v":0},{"$f":"'I_Series UKATS'!AV$557","v":0},{"$f":"'I_Series UKATS'!AW$557","v":0},{"$f":"'I_Series UKATS'!AX$557","v":0},{"$f":"'I_Series UKATS'!AY$557","v":0},{"$f":"'I_Series UKATS'!AZ$557","v":0},{"$f":"'I_Series UKATS'!BA$557","v":0},{"$f":"'I_Series UKATS'!BB$557","v":0},{"$f":"'I_Series UKATS'!BC$557","v":0},{"$f":"'I_Series UKATS'!BD$557","v":0},{"$f":"'I_Series UKATS'!BE$557","v":0},{"$f":"'I_Series UKATS'!BF$557","v":0},{"$f":"'I_Series UKATS'!BG$557","v":0},{"$f":"'I_Series UKATS'!BH$557","v":0},{"$f":"'I_Series UKATS'!BI$557","v":0},{"$f":"'I_Series UKATS'!BJ$557","v":0}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E756 & \" NEG\"","v":"NR23 Pension Passthrough Adjustment Depreciation NEG"},null,{"$f":"G756","v":"£'000"},{"$f":"H756","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA757:BJ757)","v":0},null,{"$f":"AA756 *SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$1161","v":"Inflator"},null,"Index",null,null,0,null,{"$f":"L$1161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$1161","v":0},null,{"$f":"AA$1161","v":1},1.0094013814274752,1.0201235492324972,1.012525470454273,1.011204481792717,1.0042537398652509,1.0324983073798242,1.0712412128842725,1.0282205133185349,0.99748460066087008,0.99590796176731966,1.0026874190320905,1.0063347526386837,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$490","v":"RAB 1 - cost of capital (UKATS, pre-tax real cost of capital)"},{"$f":"'I_Series UKATS'!F$490","v":"Profiled Cost of Capital - CAA Run"},{"$f":"'I_Series UKATS'!G$490","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$490","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series UKATS'!L$490","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$490","v":0},null,{"$f":"'I_Series UKATS'!AA$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ$490","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"C_Time!E$128","v":"NR23 flag"},null,{"$f":"C_Time!G$128","v":"flag"},null,null,{"$f":"C_Time!J$128","v":0},null,{"$f":"C_Time!L$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$128","v":5},null,{"$f":"C_Time!AA$128","v":0},{"$f":"C_Time!AB$128","v":0},{"$f":"C_Time!AC$128","v":0},{"$f":"C_Time!AD$128","v":0},{"$f":"C_Time!AE$128","v":0},{"$f":"C_Time!AF$128","v":0},{"$f":"C_Time!AG$128","v":0},{"$f":"C_Time!AH$128","v":0},{"$f":"C_Time!AI$128","v":1},{"$f":"C_Time!AJ$128","v":1},{"$f":"C_Time!AK$128","v":1},{"$f":"C_Time!AL$128","v":1},{"$f":"C_Time!AM$128","v":1},{"$f":"C_Time!AN$128","v":0},{"$f":"C_Time!AO$128","v":0},{"$f":"C_Time!AP$128","v":0},{"$f":"C_Time!AQ$128","v":0},{"$f":"C_Time!AR$128","v":0},{"$f":"C_Time!AS$128","v":0},{"$f":"C_Time!AT$128","v":0},{"$f":"C_Time!AU$128","v":0},{"$f":"C_Time!AV$128","v":0},{"$f":"C_Time!AW$128","v":0},{"$f":"C_Time!AX$128","v":0},{"$f":"C_Time!AY$128","v":0},{"$f":"C_Time!AZ$128","v":0},{"$f":"C_Time!BA$128","v":0},{"$f":"C_Time!BB$128","v":0},{"$f":"C_Time!BC$128","v":0},{"$f":"C_Time!BD$128","v":0},{"$f":"C_Time!BE$128","v":0},{"$f":"C_Time!BF$128","v":0},{"$f":"C_Time!BG$128","v":0},{"$f":"C_Time!BH$128","v":0},{"$f":"C_Time!BI$128","v":0},{"$f":"C_Time!BJ$128","v":0}]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E$391","v":"NR23 Regulatory Return element of determined CSM adjustment - UKATS"},null,{"$f":"I_Actuals!G$391","v":"£'000 "},{"$f":"I_Actuals!H$391","v":"Nominal"},null,{"$f":"I_Actuals!J$391","v":0},null,{"$f":"I_Actuals!L$391","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$391","v":0},null,{"$f":"I_Actuals!AA$391","v":0},{"$f":"I_Actuals!AB$391","v":0},{"$f":"I_Actuals!AC$391","v":0},{"$f":"I_Actuals!AD$391","v":0},{"$f":"I_Actuals!AE$391","v":0},{"$f":"I_Actuals!AF$391","v":0},{"$f":"I_Actuals!AG$391","v":0},{"$f":"I_Actuals!AH$391","v":0},{"$f":"I_Actuals!AI$391","v":0},{"$f":"I_Actuals!AJ$391","v":0},{"$f":"I_Actuals!AK$391","v":0},{"$f":"I_Actuals!AL$391","v":0},{"$f":"I_Actuals!AM$391","v":0},{"$f":"I_Actuals!AN$391","v":0},{"$f":"I_Actuals!AO$391","v":0},{"$f":"I_Actuals!AP$391","v":0},{"$f":"I_Actuals!AQ$391","v":0},{"$f":"I_Actuals!AR$391","v":0},{"$f":"I_Actuals!AS$391","v":0},{"$f":"I_Actuals!AT$391","v":0},{"$f":"I_Actuals!AU$391","v":0},{"$f":"I_Actuals!AV$391","v":0},{"$f":"I_Actuals!AW$391","v":0},{"$f":"I_Actuals!AX$391","v":0},{"$f":"I_Actuals!AY$391","v":0},{"$f":"I_Actuals!AZ$391","v":0},{"$f":"I_Actuals!BA$391","v":0},{"$f":"I_Actuals!BB$391","v":0},{"$f":"I_Actuals!BC$391","v":0},{"$f":"I_Actuals!BD$391","v":0},{"$f":"I_Actuals!BE$391","v":0},{"$f":"I_Actuals!BF$391","v":0},{"$f":"I_Actuals!BG$391","v":0},{"$f":"I_Actuals!BH$391","v":0},{"$f":"I_Actuals!BI$391","v":0},{"$f":"I_Actuals!BJ$391","v":0}]
[]
[null,null,null,null,"Pension Passthrough Adjustment NR28 RAB b/f",null,"£'000","Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z793","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E828","v":"NR28 Pension Passthrough Adjustment Depreciation NEG"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Index!E$253","v":"RAB1 Indexation of prior year closing balance (UKATS) - growth rate"},null,{"$f":"C_Index!G$253","v":"%"},{"$f":"C_Index!H$253","v":"RPI 2020"},null,{"$f":"C_Index!J$253","v":0},null,{"$f":"C_Index!L$253","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$253","v":0},null,{"$f":"C_Index!AA$253","v":0},{"$f":"C_Index!AB$253","v":2.4942440521872777E-2},{"$f":"C_Index!AC$253","v":4.1183077499064025E-2},{"$f":"C_Index!AD$253","v":2.6968716289104577E-2},{"$f":"C_Index!AE$253","v":2.2058823529411686E-2},{"$f":"C_Index!AF$253","v":1.1990407673860837E-2},{"$f":"C_Index!AG$253","v":7.549085985104953E-2},{"$f":"C_Index!AH$253","v":0.13440352533836952},{"$f":"C_Index!AI$253","v":4.7535251109877663E-2},{"$f":"C_Index!AJ$253","v":1.1323770077567241E-2},{"$f":"C_Index!AK$253","v":1.0407871440219152E-2},{"$f":"C_Index!AL$253","v":2.429425376229255E-2},{"$f":"C_Index!AM$253","v":2.9713364233401318E-2},{"$f":"C_Index!AN$253","v":2.802018348263724E-2},{"$f":"C_Index!AO$253","v":2.802018348263724E-2},{"$f":"C_Index!AP$253","v":2.802018348263724E-2},{"$f":"C_Index!AQ$253","v":2.802018348263724E-2},{"$f":"C_Index!AR$253","v":2.802018348263724E-2},{"$f":"C_Index!AS$253","v":2.802018348263724E-2},{"$f":"C_Index!AT$253","v":2.802018348263724E-2},{"$f":"C_Index!AU$253","v":2.802018348263724E-2},{"$f":"C_Index!AV$253","v":2.802018348263724E-2},{"$f":"C_Index!AW$253","v":2.802018348263724E-2},{"$f":"C_Index!AX$253","v":2.802018348263724E-2},{"$f":"C_Index!AY$253","v":2.802018348263724E-2},{"$f":"C_Index!AZ$253","v":2.802018348263724E-2},{"$f":"C_Index!BA$253","v":2.802018348263724E-2},{"$f":"C_Index!BB$253","v":2.802018348263724E-2},{"$f":"C_Index!BC$253","v":2.802018348263724E-2},{"$f":"C_Index!BD$253","v":2.802018348263724E-2},{"$f":"C_Index!BE$253","v":2.802018348263724E-2},{"$f":"C_Index!BF$253","v":2.802018348263724E-2},{"$f":"C_Index!BG$253","v":2.802018348263724E-2},{"$f":"C_Index!BH$253","v":2.802018348263724E-2},{"$f":"C_Index!BI$253","v":2.802018348263724E-2},{"$f":"C_Index!BJ$253","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"E$475","v":"Pension Contribution Variance for Calendar Year- calculated"},null,{"$f":"G$475","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,23030.735372327683,null,1109.3262682724016,1651.580468193788,4560.6311457186221,12534.0495233485,16712.137357744054,-154.48939094968227,-300,-13082.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E786","v":"Pension Passthrough Adjustment NR28 RAB b/f"},null,"£'000","Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E808","v":"Pension Passthrough Adjustment NR28 RAB including inflation"},null,{"$f":"G808","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$558","v":"NR28 Pension Passthrough Adjustment depreciation profile - UKATS"},null,{"$f":"'I_Series UKATS'!G$558","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$558","v":0},null,{"$f":"'I_Series UKATS'!L$558","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$558","v":0},null,{"$f":"'I_Series UKATS'!AA$558","v":0},{"$f":"'I_Series UKATS'!AB$558","v":0},{"$f":"'I_Series UKATS'!AC$558","v":0},{"$f":"'I_Series UKATS'!AD$558","v":0},{"$f":"'I_Series UKATS'!AE$558","v":0},{"$f":"'I_Series UKATS'!AF$558","v":0},{"$f":"'I_Series UKATS'!AG$558","v":0},{"$f":"'I_Series UKATS'!AH$558","v":0},{"$f":"'I_Series UKATS'!AI$558","v":0},{"$f":"'I_Series UKATS'!AJ$558","v":0},{"$f":"'I_Series UKATS'!AK$558","v":0},{"$f":"'I_Series UKATS'!AL$558","v":0},{"$f":"'I_Series UKATS'!AM$558","v":0},{"$f":"'I_Series UKATS'!AN$558","v":0},{"$f":"'I_Series UKATS'!AO$558","v":0},{"$f":"'I_Series UKATS'!AP$558","v":0},{"$f":"'I_Series UKATS'!AQ$558","v":0},{"$f":"'I_Series UKATS'!AR$558","v":0},{"$f":"'I_Series UKATS'!AS$558","v":0},{"$f":"'I_Series UKATS'!AT$558","v":0},{"$f":"'I_Series UKATS'!AU$558","v":0},{"$f":"'I_Series UKATS'!AV$558","v":0},{"$f":"'I_Series UKATS'!AW$558","v":0},{"$f":"'I_Series UKATS'!AX$558","v":0},{"$f":"'I_Series UKATS'!AY$558","v":0},{"$f":"'I_Series UKATS'!AZ$558","v":0},{"$f":"'I_Series UKATS'!BA$558","v":0},{"$f":"'I_Series UKATS'!BB$558","v":0},{"$f":"'I_Series UKATS'!BC$558","v":0},{"$f":"'I_Series UKATS'!BD$558","v":0},{"$f":"'I_Series UKATS'!BE$558","v":0},{"$f":"'I_Series UKATS'!BF$558","v":0},{"$f":"'I_Series UKATS'!BG$558","v":0},{"$f":"'I_Series UKATS'!BH$558","v":0},{"$f":"'I_Series UKATS'!BI$558","v":0},{"$f":"'I_Series UKATS'!BJ$558","v":0}]
[null,null,null,null,"NR28 Pension Passthrough Adjustment Depreciation - future control periods",null,{"$f":"G818","v":"£'000"},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F818 * AA819 * AA820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$386","v":"NR28 Depreciation element of determined CSM adjustment - UKATS"},null,{"$f":"I_Actuals!G$386","v":"£'000 "},{"$f":"I_Actuals!H$386","v":"Nominal"},null,{"$f":"I_Actuals!J$386","v":0},null,{"$f":"I_Actuals!L$386","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$386","v":0},null,{"$f":"I_Actuals!AA$386","v":0},{"$f":"I_Actuals!AB$386","v":0},{"$f":"I_Actuals!AC$386","v":0},{"$f":"I_Actuals!AD$386","v":0},{"$f":"I_Actuals!AE$386","v":0},{"$f":"I_Actuals!AF$386","v":0},{"$f":"I_Actuals!AG$386","v":0},{"$f":"I_Actuals!AH$386","v":0},{"$f":"I_Actuals!AI$386","v":0},{"$f":"I_Actuals!AJ$386","v":0},{"$f":"I_Actuals!AK$386","v":0},{"$f":"I_Actuals!AL$386","v":0},{"$f":"I_Actuals!AM$386","v":0},{"$f":"I_Actuals!AN$386","v":0},{"$f":"I_Actuals!AO$386","v":0},{"$f":"I_Actuals!AP$386","v":0},{"$f":"I_Actuals!AQ$386","v":0},{"$f":"I_Actuals!AR$386","v":0},{"$f":"I_Actuals!AS$386","v":0},{"$f":"I_Actuals!AT$386","v":0},{"$f":"I_Actuals!AU$386","v":0},{"$f":"I_Actuals!AV$386","v":0},{"$f":"I_Actuals!AW$386","v":0},{"$f":"I_Actuals!AX$386","v":0},{"$f":"I_Actuals!AY$386","v":0},{"$f":"I_Actuals!AZ$386","v":0},{"$f":"I_Actuals!BA$386","v":0},{"$f":"I_Actuals!BB$386","v":0},{"$f":"I_Actuals!BC$386","v":0},{"$f":"I_Actuals!BD$386","v":0},{"$f":"I_Actuals!BE$386","v":0},{"$f":"I_Actuals!BF$386","v":0},{"$f":"I_Actuals!BG$386","v":0},{"$f":"I_Actuals!BH$386","v":0},{"$f":"I_Actuals!BI$386","v":0},{"$f":"I_Actuals!BJ$386","v":0}]
[]
[]
[null,null,null,null,{"$f":"E794","v":"Pension Passthrough Adjustment NR28 RAB c/f - excluding capitalised return in period"},null,{"$f":"G794","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$490","v":"RAB 1 - cost of capital (UKATS, pre-tax real cost of capital)"},{"$f":"'I_Series UKATS'!F$490","v":"Profiled Cost of Capital - CAA Run"},{"$f":"'I_Series UKATS'!G$490","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$490","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series UKATS'!L$490","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$490","v":0},null,{"$f":"'I_Series UKATS'!AA$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ$490","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"C_Time!E$129","v":"NR28 flag"},null,{"$f":"C_Time!G$129","v":"flag"},null,null,{"$f":"C_Time!J$129","v":0},null,{"$f":"C_Time!L$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$129","v":5},null,{"$f":"C_Time!AA$129","v":0},{"$f":"C_Time!AB$129","v":0},{"$f":"C_Time!AC$129","v":0},{"$f":"C_Time!AD$129","v":0},{"$f":"C_Time!AE$129","v":0},{"$f":"C_Time!AF$129","v":0},{"$f":"C_Time!AG$129","v":0},{"$f":"C_Time!AH$129","v":0},{"$f":"C_Time!AI$129","v":0},{"$f":"C_Time!AJ$129","v":0},{"$f":"C_Time!AK$129","v":0},{"$f":"C_Time!AL$129","v":0},{"$f":"C_Time!AM$129","v":0},{"$f":"C_Time!AN$129","v":1},{"$f":"C_Time!AO$129","v":1},{"$f":"C_Time!AP$129","v":1},{"$f":"C_Time!AQ$129","v":1},{"$f":"C_Time!AR$129","v":1},{"$f":"C_Time!AS$129","v":0},{"$f":"C_Time!AT$129","v":0},{"$f":"C_Time!AU$129","v":0},{"$f":"C_Time!AV$129","v":0},{"$f":"C_Time!AW$129","v":0},{"$f":"C_Time!AX$129","v":0},{"$f":"C_Time!AY$129","v":0},{"$f":"C_Time!AZ$129","v":0},{"$f":"C_Time!BA$129","v":0},{"$f":"C_Time!BB$129","v":0},{"$f":"C_Time!BC$129","v":0},{"$f":"C_Time!BD$129","v":0},{"$f":"C_Time!BE$129","v":0},{"$f":"C_Time!BF$129","v":0},{"$f":"C_Time!BG$129","v":0},{"$f":"C_Time!BH$129","v":0},{"$f":"C_Time!BI$129","v":0},{"$f":"C_Time!BJ$129","v":0}]
[]
[null,null,null,null,{"$f":"I_Actuals!E$392","v":"NR28 Regulatory Return element of determined CSM adjustment - UKATS"},null,{"$f":"I_Actuals!G$392","v":"£'000 "},{"$f":"I_Actuals!H$392","v":"Nominal"},null,{"$f":"I_Actuals!J$392","v":0},null,{"$f":"I_Actuals!L$392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$392","v":0},null,{"$f":"I_Actuals!AA$392","v":0},{"$f":"I_Actuals!AB$392","v":0},{"$f":"I_Actuals!AC$392","v":0},{"$f":"I_Actuals!AD$392","v":0},{"$f":"I_Actuals!AE$392","v":0},{"$f":"I_Actuals!AF$392","v":0},{"$f":"I_Actuals!AG$392","v":0},{"$f":"I_Actuals!AH$392","v":0},{"$f":"I_Actuals!AI$392","v":0},{"$f":"I_Actuals!AJ$392","v":0},{"$f":"I_Actuals!AK$392","v":0},{"$f":"I_Actuals!AL$392","v":0},{"$f":"I_Actuals!AM$392","v":0},{"$f":"I_Actuals!AN$392","v":0},{"$f":"I_Actuals!AO$392","v":0},{"$f":"I_Actuals!AP$392","v":0},{"$f":"I_Actuals!AQ$392","v":0},{"$f":"I_Actuals!AR$392","v":0},{"$f":"I_Actuals!AS$392","v":0},{"$f":"I_Actuals!AT$392","v":0},{"$f":"I_Actuals!AU$392","v":0},{"$f":"I_Actuals!AV$392","v":0},{"$f":"I_Actuals!AW$392","v":0},{"$f":"I_Actuals!AX$392","v":0},{"$f":"I_Actuals!AY$392","v":0},{"$f":"I_Actuals!AZ$392","v":0},{"$f":"I_Actuals!BA$392","v":0},{"$f":"I_Actuals!BB$392","v":0},{"$f":"I_Actuals!BC$392","v":0},{"$f":"I_Actuals!BD$392","v":0},{"$f":"I_Actuals!BE$392","v":0},{"$f":"I_Actuals!BF$392","v":0},{"$f":"I_Actuals!BG$392","v":0},{"$f":"I_Actuals!BH$392","v":0},{"$f":"I_Actuals!BI$392","v":0},{"$f":"I_Actuals!BJ$392","v":0}]
[null,null,null,null,"Three part calculation (A-C). Mechanism introduced during RP3. Not modelled here for NR23."]
[]
[null,null,null,"Summary"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"E$902","v":"Part B: Regulatory Depreciation true-up for calendar year t"},null,{"$f":"G$902","v":"£'000 "},{"$f":"H$902","v":"Nominal Y/E"},null,{"$f":"J$902","v":0},null,{"$f":"L$902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$902","v":0},null,{"$f":"AA$902","v":0},0,0,0,0,-126.41757660120493,653.03849711205112,2720.7965512010851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Part A: Inflation indices specific to the RPI–CPI Wedge variance adjustment"]
[]
[null,null,null,null,{"$f":"E873","v":"Actual RPI–CPI Wedge for calendar year t"},null,"%",{"$f":"H874","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA874 - AA875","v":9.2966930249491764E-3},1.1021418373609482E-2,8.9212616251983512E-3,8.6760671441146187E-3,7.847609698351965E-3,6.2208558820151527E-3,1.4628813650333417E-2,2.5311400302307607E-2,2.748680808418702E-2,7.6545043731777174E-3,8.5694296121836544E-3,1.2289264987952908E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2,1.2293393897115035E-2]
[null,null,null,null,{"$f":"E881","v":"Differential RPI growth from [2017] to calendar year t"},null,"Index",{"$f":"\"RPI \"&F882","v":"RPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$8 = $F882, 1, Z883 * ( 1 + AA879))","v":0},0,1,1.0334305916159532,1.0605045216523727,1.0883118578768451,1.1259988063967103,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725]
[null,null,null,null,{"$f":"C_Index!E262","v":"RAB Within Year RPI Growth (UKATS) - growth rate"},null,{"$f":"C_Index!G262","v":"%"},{"$f":"C_Index!H262","v":"Nominal Year"},null,{"$f":"C_Index!J262","v":0},null,{"$f":"C_Index!L262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y262","v":0},null,{"$f":"C_Index!AA262","v":7.9613215149072492E-3},{"$f":"C_Index!AB262","v":1.5396312488120234E-2},{"$f":"C_Index!AC262","v":2.0644095788604488E-2},{"$f":"C_Index!AD262","v":1.4264575318141626E-2},{"$f":"C_Index!AE262","v":1.0734072022160479E-2},{"$f":"C_Index!AF262","v":7.7038974329814991E-3},{"$f":"C_Index!AG262","v":4.1639344262295097E-2},{"$f":"C_Index!AH262","v":5.896180215475022E-2},{"$f":"C_Index!AI262","v":1.8784626003040206E-2},{"$f":"C_Index!AJ262","v":1.3874068238776127E-2},{"$f":"C_Index!AK262","v":1.455948765302395E-2},{"$f":"C_Index!AL262","v":2.1548923742415571E-2},{"$f":"C_Index!AM262","v":2.3231446130044908E-2},{"$f":"C_Index!AN262","v":2.3231446130044908E-2},{"$f":"C_Index!AO262","v":2.3231446130044908E-2},{"$f":"C_Index!AP262","v":2.3231446130044908E-2},{"$f":"C_Index!AQ262","v":2.3231446130044908E-2},{"$f":"C_Index!AR262","v":2.3231446130044908E-2},{"$f":"C_Index!AS262","v":2.3231446130044908E-2},{"$f":"C_Index!AT262","v":2.3231446130044908E-2},{"$f":"C_Index!AU262","v":2.3231446130044908E-2},{"$f":"C_Index!AV262","v":2.3231446130044908E-2},{"$f":"C_Index!AW262","v":2.3231446130044908E-2},{"$f":"C_Index!AX262","v":2.3231446130044908E-2},{"$f":"C_Index!AY262","v":2.3231446130044908E-2},{"$f":"C_Index!AZ262","v":2.3231446130044908E-2},{"$f":"C_Index!BA262","v":2.3231446130044908E-2},{"$f":"C_Index!BB262","v":2.3231446130044908E-2},{"$f":"C_Index!BC262","v":2.3231446130044908E-2},{"$f":"C_Index!BD262","v":2.3231446130044908E-2},{"$f":"C_Index!BE262","v":2.3231446130044908E-2},{"$f":"C_Index!BF262","v":2.3231446130044908E-2},{"$f":"C_Index!BG262","v":2.3231446130044908E-2},{"$f":"C_Index!BH262","v":2.3231446130044908E-2},{"$f":"C_Index!BI262","v":2.3231446130044908E-2},{"$f":"C_Index!BJ262","v":2.3231446130044908E-2}]
[null,null,null,null,"Opening RAB inflator, Closing RAB deflator"]
[null,null,null,null,"Opening RAB inflator (Differential RPI for calendar year t)",null,{"$f":"G883","v":"Index"},{"$f":"H883","v":"RPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z888 <> 0, AA883 / Z888, 0)","v":0},0,0,1.0125278692936239,1.005441677366846,1.005463961547832,1.0137018554454318,1.0241683703609181,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157]
[]
[null,null,null,null,"CAA Assumed Regulatory Depreciation for calendar year t",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA897 * AA898","v":0},{"$f":"AB897 * AB898","v":0},0,0,0,195682.51904072645,170473.00132930654,155746.97835407828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$579","v":"Opening RAB for RPI CPI Wedge Calculations"},{"$f":"'I_Series UKATS'!F$579","v":934514.24134089728},{"$f":"'I_Series UKATS'!G$579","v":"£'000 "},{"$f":"'I_Series UKATS'!H$579","v":"RPI 2017"}]
[null,null,null,null,"Opening Differential RPI RAB for calendar year t",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F907 * AA908 * AA909","v":0},0,0,0,0,1011516.0454288441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$580","v":"CAA Assumed RAB Movements for RPI CPI Wedge Calculations"},null,{"$f":"'I_Series UKATS'!G$580","v":"£'000 "},{"$f":"'I_Series UKATS'!H$580","v":"RPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!AA$580","v":0},{"$f":"'I_Series UKATS'!AB$580","v":0},{"$f":"'I_Series UKATS'!AC$580","v":0},{"$f":"'I_Series UKATS'!AD$580","v":0},{"$f":"'I_Series UKATS'!AE$580","v":0},{"$f":"'I_Series UKATS'!AF$580","v":76236},{"$f":"'I_Series UKATS'!AG$580","v":84935},{"$f":"'I_Series UKATS'!AH$580","v":19685},{"$f":"'I_Series UKATS'!AI$580","v":0},{"$f":"'I_Series UKATS'!AJ$580","v":0},{"$f":"'I_Series UKATS'!AK$580","v":0},{"$f":"'I_Series UKATS'!AL$580","v":0},{"$f":"'I_Series UKATS'!AM$580","v":0},{"$f":"'I_Series UKATS'!AN$580","v":0},{"$f":"'I_Series UKATS'!AO$580","v":0},{"$f":"'I_Series UKATS'!AP$580","v":0},{"$f":"'I_Series UKATS'!AQ$580","v":0},{"$f":"'I_Series UKATS'!AR$580","v":0},{"$f":"'I_Series UKATS'!AS$580","v":0},{"$f":"'I_Series UKATS'!AT$580","v":0},{"$f":"'I_Series UKATS'!AU$580","v":0},{"$f":"'I_Series UKATS'!AV$580","v":0},{"$f":"'I_Series UKATS'!AW$580","v":0},{"$f":"'I_Series UKATS'!AX$580","v":0},{"$f":"'I_Series UKATS'!AY$580","v":0},{"$f":"'I_Series UKATS'!AZ$580","v":0},{"$f":"'I_Series UKATS'!BA$580","v":0},{"$f":"'I_Series UKATS'!BB$580","v":0},{"$f":"'I_Series UKATS'!BC$580","v":0},{"$f":"'I_Series UKATS'!BD$580","v":0},{"$f":"'I_Series UKATS'!BE$580","v":0},{"$f":"'I_Series UKATS'!BF$580","v":0},{"$f":"'I_Series UKATS'!BG$580","v":0},{"$f":"'I_Series UKATS'!BH$580","v":0},{"$f":"'I_Series UKATS'!BI$580","v":0},{"$f":"'I_Series UKATS'!BJ$580","v":0}]
[null,null,null,null,{"$f":"E888","v":"Year end outturn - Differential RPI Growth from 2017 for calendar year t"},null,{"$f":"G888","v":"Index"},{"$f":"H888","v":"RPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA888","v":0},0,1.0206440957886045,1.0547648317401472,1.0823976785816125,1.1107790721187287,1.1492440336138183,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329]
[]
[null,null,null,null,"CAA Assumed Regulatory Depreciation for calendar year t",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA914 * AA$919 * SignSwitch","v":0},0,0,0,0,-205146.45449239164,-172488.88776106437,-157395.46863854845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E891","v":"Opening RAB inflator (Differential RPI for calendar year t)"},null,{"$f":"G891","v":"Index"},{"$f":"H891","v":"RPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA891","v":0},0,0,1.0125278692936239,1.005441677366846,1.005463961547832,1.0137018554454318,1.0241683703609181,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157]
[null,null,null,null,"Opening Differential RPI RAB for calendar year t",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA922 * AA929","v":0},{"$f":"AB922 * AB929","v":0},0,0,0,1017042.9302060824,1126960.6811269354,1285850.4168862205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Average RPI Differential RAB for calendar year t",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AA932:AA933)","v":0},{"$f":"AVERAGE(AB932:AB933)","v":0},0,0,0,1053142.2345318573,1178536.4934545334,1280936.9494466176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"CAA Assumed average RAB (average outturn prices) ",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA912=1,'I_Series UKATS'!AA583,AVERAGE(AA941:AA942))","v":0},{"$f":"IF(AB912=1,'I_Series UKATS'!AB583,AVERAGE(AB941:AB942))","v":0},{"$f":"IF(AC912=1,'I_Series UKATS'!AC583,AVERAGE(AC941:AC942))","v":0},{"$f":"IF(AD912=1,'I_Series UKATS'!AD583,AVERAGE(AD941:AD942))","v":0},{"$f":"IF(AE912=1,'I_Series UKATS'!AE583,AVERAGE(AE941:AE942))","v":0},{"$f":"IF(AF912=1,'I_Series UKATS'!AF583,AVERAGE(AF941:AF942))","v":1053823},{"$f":"IF(AG912=1,'I_Series UKATS'!AG583,AVERAGE(AG941:AG942))","v":1174022},{"$f":"IF(AH912=1,'I_Series UKATS'!AH583,AVERAGE(AH941:AH942))","v":1258559},{"$f":"IF(AI912=1,'I_Series UKATS'!AI583,AVERAGE(AI941:AI942))","v":0},{"$f":"IF(AJ912=1,'I_Series UKATS'!AJ583,AVERAGE(AJ941:AJ942))","v":0},{"$f":"IF(AK912=1,'I_Series UKATS'!AK583,AVERAGE(AK941:AK942))","v":0},{"$f":"IF(AL912=1,'I_Series UKATS'!AL583,AVERAGE(AL941:AL942))","v":0},{"$f":"IF(AM912=1,'I_Series UKATS'!AM583,AVERAGE(AM941:AM942))","v":0},{"$f":"IF(AN912=1,'I_Series UKATS'!AN583,AVERAGE(AN941:AN942))","v":0},{"$f":"IF(AO912=1,'I_Series UKATS'!AO583,AVERAGE(AO941:AO942))","v":0},{"$f":"IF(AP912=1,'I_Series UKATS'!AP583,AVERAGE(AP941:AP942))","v":0},{"$f":"IF(AQ912=1,'I_Series UKATS'!AQ583,AVERAGE(AQ941:AQ942))","v":0},{"$f":"IF(AR912=1,'I_Series UKATS'!AR583,AVERAGE(AR941:AR942))","v":0},{"$f":"IF(AS912=1,'I_Series UKATS'!AS583,AVERAGE(AS941:AS942))","v":0},{"$f":"IF(AT912=1,'I_Series UKATS'!AT583,AVERAGE(AT941:AT942))","v":0},{"$f":"IF(AU912=1,'I_Series UKATS'!AU583,AVERAGE(AU941:AU942))","v":0},{"$f":"IF(AV912=1,'I_Series UKATS'!AV583,AVERAGE(AV941:AV942))","v":0},{"$f":"IF(AW912=1,'I_Series UKATS'!AW583,AVERAGE(AW941:AW942))","v":0},{"$f":"IF(AX912=1,'I_Series UKATS'!AX583,AVERAGE(AX941:AX942))","v":0},{"$f":"IF(AY912=1,'I_Series UKATS'!AY583,AVERAGE(AY941:AY942))","v":0},{"$f":"IF(AZ912=1,'I_Series UKATS'!AZ583,AVERAGE(AZ941:AZ942))","v":0},{"$f":"IF(BA912=1,'I_Series UKATS'!BA583,AVERAGE(BA941:BA942))","v":0},{"$f":"IF(BB912=1,'I_Series UKATS'!BB583,AVERAGE(BB941:BB942))","v":0},{"$f":"IF(BC912=1,'I_Series UKATS'!BC583,AVERAGE(BC941:BC942))","v":0},{"$f":"IF(BD912=1,'I_Series UKATS'!BD583,AVERAGE(BD941:BD942))","v":0},{"$f":"IF(BE912=1,'I_Series UKATS'!BE583,AVERAGE(BE941:BE942))","v":0},{"$f":"IF(BF912=1,'I_Series UKATS'!BF583,AVERAGE(BF941:BF942))","v":0},{"$f":"IF(BG912=1,'I_Series UKATS'!BG583,AVERAGE(BG941:BG942))","v":0},{"$f":"IF(BH912=1,'I_Series UKATS'!BH583,AVERAGE(BH941:BH942))","v":0},{"$f":"IF(BI912=1,'I_Series UKATS'!BI583,AVERAGE(BI941:BI942))","v":0},{"$f":"IF(BJ912=1,'I_Series UKATS'!BJ583,AVERAGE(BJ941:BJ942))","v":0}]
[null,null,null,null,"Difference",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA946 - AA947","v":0},{"$f":"AB946 - AB947","v":0},0,0,0,-680.76546814269386,4514.4934545333963,{"$f":"AH946 - AH947","v":22377.949446617626},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"5j",null,"Forecast capitalised financing costs (CFC)"]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E960","v":"Net capex for year - in year inflation adjusted"},null,{"$f":"G960","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y960","v":0},null,0,0,0,0,0,75577.792307473617,100448.33248953089,137444.74540522459,117383.86236618595,134615.03547197749,138645.79931538118,135475.5189062694,135305.56699972719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Growth for calendar year",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA967 * AA968","v":0},{"$f":"AB967 * AB968","v":-3386.9594599133297},-11554.777082651719,-11405.563758910752,-12250.513883202075,{"$f":"AF967 * AF968","v":0},-10869.566553825338,-32782.079714486055,0,-4.2978334844618624,-4.1222577178172113,-10.032241273414865,-12.968669750943304,-12.99437487888267,-13.784197794606145,-14.62202765518202,-15.510782414379651,-16.453557384769848,-17.453636017931448,-18.514501339899457,-19.639848081681542,-20.833595547090482,-22.099901262708059,-23.443175457519796,-24.868096422649547,-26.37962680468809,-27.983030889361338,-29.683892935732889,-31.488136624794443,-33.402045690178639,-35.432285802846074,-37.585927785965289,-39.870472240837572,-42.293875669632449,-44.864578185912904,-47.591532909459289]
[null,null,null,null,"Capitalised variances b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA971=1,0,Z980)","v":0},-135791.02080821653,-280570.99625238852,-422918.30418041162,-555356.62937182933,0,-143985.20000000001,-243907.88583822531,0,-379.54086448434794,-396.07116032271159,-412.94708500106498,-436.45915181711376,-463.75052779132085,-491.93817032452876,-521.83911159049285,-553.55748915744743,-587.20377027385723,-622.89513659846762,-660.75589231498088,-700.91789705272311,-743.52102512105455,-788.71365265692509,-836.6531743821879,-887.50655177040903,-941.45089453230298,-998.67407744496302,-1059.3753946731495,-1123.7662538614754,-1192.0709124148414,-1264.5272585313996,-1341.387639708194,-1422.9197416049537,-1509.4075203269076,-1601.1521913735264,-1698.47327869746]
[null,null,null,null,{"$f":"E965","v":"Net capex variance"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-133672.63528076981,-131090.22160247163,-114988.83613201164,-105380.88958769546,-96347.753311174951,-113918.53966472526,-82333.313749092616,1228.4944734143792,0,0,{"$f":"AK965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E84","v":"Prior Period Spectrum Cost variance adjustment"},null,{"$f":"G84","v":"£'000"},{"$f":"H84","v":"Nominal Y/E"},null,{"$f":"J84","v":0},null,{"$f":"L84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y84","v":-660.61579330887957},null,{"$f":"AA84","v":-43.725125983447434},0,0,0,266.14476435155291,-515.21649951608447,0,0,-367.81893216090049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capitalised Financing Costs"]
[null,null,null,null,{"$f":"E84","v":"Prior Period Spectrum Cost variance adjustment"},null,{"$f":"G84","v":"£'000"},{"$f":"H84","v":"Nominal Y/E"},null,{"$f":"J84","v":0},null,{"$f":"L84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y84","v":-660.61579330887957},null,{"$f":"AA84","v":-43.725125983447434},0,0,0,266.14476435155291,-515.21649951608447,0,0,-367.81893216090049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E969","v":"Growth for calendar year"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,-3386.9594599133297,-11554.777082651719,-11405.563758910752,-12250.513883202075,0,-10869.566553825338,-32782.079714486055,0,-4.2978334844618624,{"$f":"AK969","v":-4.1222577178172113},-10.032241273414865,-12.968669750943304,-12.99437487888267,-13.784197794606145,-14.62202765518202,-15.510782414379651,-16.453557384769848,-17.453636017931448,-18.514501339899457,-19.639848081681542,-20.833595547090482,-22.099901262708059,-23.443175457519796,-24.868096422649547,-26.37962680468809,-27.983030889361338,-29.683892935732889,-31.488136624794443,-33.402045690178639,-35.432285802846074,-37.585927785965289,-39.870472240837572,-42.293875669632449,-44.864578185912904,-47.591532909459289]
[null,null,null,null,{"$f":"D953","v":"Forecast capitalised financing costs (CFC)"},null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(AA987:AA990))/2+SUM(AA991:AA994))*AA995","v":-3868.5489694576013},{"$f":"((SUM(AB987:AB990))/2+SUM(AB991:AB994))*AB995","v":-11954.374849980815},-20364.325859078315,-28185.921368159921,-35597.351883741685,-2005.0696592488559,-6819.8055353073332,-9777.6504973969459,-11.721932323447424,-12.232462353901772,-12.753666960536199,-13.47982554263392,-14.322706223263786,-15.193267654325229,-16.116743471358003,-17.096349911772606,-18.13549870203023,-19.237808939840487,-20.407119698581848,-21.647503397842783,-22.963279986649969,-24.359031988780131,-25.839620462554713,-27.410201930701323,-29.076246339244449,-30.84355610797191,-32.718286338824974,-34.706966252593041,-36.816521928571532,-39.054300426379655,-41.428095373948231,-43.946174110794367,-46.61730648111611,-49.450795376986406,-52.456509138020728,-55.644915920358315]
[null,null,null,null,"Capitalised financing costs",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H1000","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1001:BJ1001)","v":7840.54315295379},null,{"$f":"IF(AA998 = 1, AA999, AA1000)","v":1128.410330267368},1845.2927977915822,4479.6466990038489,8559.7914417076045,12948.852401841716,-2935.773824315298,-6900,-10500,-11.721932323447424,-12.232462353901772,-12.753666960536199,-13.47982554263392,-14.322706223263786,-15.193267654325229,-16.116743471358003,-17.096349911772606,-18.13549870203023,-19.237808939840487,-20.407119698581848,-21.647503397842783,-22.963279986649969,-24.359031988780131,-25.839620462554713,-27.410201930701323,-29.076246339244449,-30.84355610797191,-32.718286338824974,-34.706966252593041,-36.816521928571532,-39.054300426379655,-41.428095373948231,-43.946174110794367,-46.61730648111611,-49.450795376986406,-52.456509138020728,-55.644915920358315]
[null,null,null,null,{"$f":"E1003","v":"Capitalised financing costs"},null,{"$f":"G1003","v":"£'000 "},{"$f":"H1004","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1005:BJ1005)","v":11583.932478214068},null,{"$f":"AA1003 / AA1004","v":1269.3172866402917},2025.2048155470638,4721.9385092550165,8785.8246832676341,13003.933451512679,-2913.3298301156419,-6366.6273213723643,-8540.475860155384,-9.1017171190962891,-9.3917775340684546,-9.6910818140424553,-9.9999245495096574,-10.318609719194335,-10.64745098924498,-10.986772021960492,-11.336906794355045,-11.698199926875283,-12.071007022593252,-12.45569501720904,-12.852642540207544,-13.262240287524886,-13.684891406091179,-14.121011890628271,-14.571030993092885,-15.03539164516822,-15.514550894219846,-16.00898035314496,-16.519166664557758,-17.04561197976788,-17.588834453023225,-18.149368751503729,-18.727766581567987,-19.32459723177071,-19.940448133185448,-20.575925437584139,-21.231654614042501]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E590","v":"Prior Reporting Period Tax clawback "},null,{"$f":"'I_Series UKATS'!G590","v":"£'000 "},{"$f":"'I_Series UKATS'!H590","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I590","v":"Increase / (Decrease)"},{"$f":"'I_Series UKATS'!J590","v":0},null,{"$f":"'I_Series UKATS'!L590","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y590","v":0},null,{"$f":"'I_Series UKATS'!AA590","v":0},{"$f":"'I_Series UKATS'!AB590","v":0},{"$f":"'I_Series UKATS'!AC590","v":0},{"$f":"'I_Series UKATS'!AD590","v":0},{"$f":"'I_Series UKATS'!AE590","v":0},{"$f":"'I_Series UKATS'!AF590","v":0},{"$f":"'I_Series UKATS'!AG590","v":0},{"$f":"'I_Series UKATS'!AH590","v":0},{"$f":"'I_Series UKATS'!AI590","v":0},{"$f":"'I_Series UKATS'!AJ590","v":0},{"$f":"'I_Series UKATS'!AK590","v":0},{"$f":"'I_Series UKATS'!AL590","v":0},{"$f":"'I_Series UKATS'!AM590","v":0},{"$f":"'I_Series UKATS'!AN590","v":0},{"$f":"'I_Series UKATS'!AO590","v":0},{"$f":"'I_Series UKATS'!AP590","v":0},{"$f":"'I_Series UKATS'!AQ590","v":0},{"$f":"'I_Series UKATS'!AR590","v":0},{"$f":"'I_Series UKATS'!AS590","v":0},{"$f":"'I_Series UKATS'!AT590","v":0},{"$f":"'I_Series UKATS'!AU590","v":0},{"$f":"'I_Series UKATS'!AV590","v":0},{"$f":"'I_Series UKATS'!AW590","v":0},{"$f":"'I_Series UKATS'!AX590","v":0},{"$f":"'I_Series UKATS'!AY590","v":0},{"$f":"'I_Series UKATS'!AZ590","v":0},{"$f":"'I_Series UKATS'!BA590","v":0},{"$f":"'I_Series UKATS'!BB590","v":0},{"$f":"'I_Series UKATS'!BC590","v":0},{"$f":"'I_Series UKATS'!BD590","v":0},{"$f":"'I_Series UKATS'!BE590","v":0},{"$f":"'I_Series UKATS'!BF590","v":0},{"$f":"'I_Series UKATS'!BG590","v":0},{"$f":"'I_Series UKATS'!BH590","v":0},{"$f":"'I_Series UKATS'!BI590","v":0},{"$f":"'I_Series UKATS'!BJ590","v":0}]
[]
[]
[null,null,null,null,{"$f":"E1036","v":"RAB 2 Indexation of prior year closing balance"},null,{"$f":"G1036","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS RAB 2 c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H1025","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1019:AA1025)","v":0},{"$f":"SUM(AB1019:AB1025)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1019","v":"UKATS RAB 2 b/f"},null,"£'000 ","Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$296","v":"RAB 2 Inflation - UKATS - Actual"},null,{"$f":"I_Actuals!G$296","v":"£'000 "},{"$f":"I_Actuals!H$296","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$296","v":0},null,{"$f":"I_Actuals!L$296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$296","v":0},null,{"$f":"I_Actuals!AA$296","v":0},{"$f":"I_Actuals!AB$296","v":0},{"$f":"I_Actuals!AC$296","v":0},{"$f":"I_Actuals!AD$296","v":0},{"$f":"I_Actuals!AE$296","v":0},{"$f":"I_Actuals!AF$296","v":0},{"$f":"I_Actuals!AG$296","v":0},{"$f":"I_Actuals!AH$296","v":0},{"$f":"I_Actuals!AI$296","v":0},{"$f":"I_Actuals!AJ$296","v":0},{"$f":"I_Actuals!AK$296","v":0},{"$f":"I_Actuals!AL$296","v":0},{"$f":"I_Actuals!AM$296","v":0},{"$f":"I_Actuals!AN$296","v":0},{"$f":"I_Actuals!AO$296","v":0},{"$f":"I_Actuals!AP$296","v":0},{"$f":"I_Actuals!AQ$296","v":0},{"$f":"I_Actuals!AR$296","v":0},{"$f":"I_Actuals!AS$296","v":0},{"$f":"I_Actuals!AT$296","v":0},{"$f":"I_Actuals!AU$296","v":0},{"$f":"I_Actuals!AV$296","v":0},{"$f":"I_Actuals!AW$296","v":0},{"$f":"I_Actuals!AX$296","v":0},{"$f":"I_Actuals!AY$296","v":0},{"$f":"I_Actuals!AZ$296","v":0},{"$f":"I_Actuals!BA$296","v":0},{"$f":"I_Actuals!BB$296","v":0},{"$f":"I_Actuals!BC$296","v":0},{"$f":"I_Actuals!BD$296","v":0},{"$f":"I_Actuals!BE$296","v":0},{"$f":"I_Actuals!BF$296","v":0},{"$f":"I_Actuals!BG$296","v":0},{"$f":"I_Actuals!BH$296","v":0},{"$f":"I_Actuals!BI$296","v":0},{"$f":"I_Actuals!BJ$296","v":0}]
[null,null,null,null,{"$f":"E1031","v":"RAB 2 Indexation of prior year closing balance - calculated"},null,{"$f":"G1031","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$594","v":"RAB 2 In-period non capex RAB adjustments"},null,{"$f":"'I_Series UKATS'!G$594","v":"£'000"},{"$f":"'I_Series UKATS'!H$594","v":"RPI 2020"},{"$f":"'I_Series UKATS'!I$594","v":"Increase / (Decrease)"},{"$f":"'I_Series UKATS'!J$594","v":0},null,{"$f":"'I_Series UKATS'!L$594","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$594","v":0},null,{"$f":"'I_Series UKATS'!AA$594","v":0},{"$f":"'I_Series UKATS'!AB$594","v":0},{"$f":"'I_Series UKATS'!AC$594","v":0},{"$f":"'I_Series UKATS'!AD$594","v":0},{"$f":"'I_Series UKATS'!AE$594","v":0},{"$f":"'I_Series UKATS'!AF$594","v":0},{"$f":"'I_Series UKATS'!AG$594","v":0},{"$f":"'I_Series UKATS'!AH$594","v":0},{"$f":"'I_Series UKATS'!AI$594","v":0},{"$f":"'I_Series UKATS'!AJ$594","v":0},{"$f":"'I_Series UKATS'!AK$594","v":0},{"$f":"'I_Series UKATS'!AL$594","v":0},{"$f":"'I_Series UKATS'!AM$594","v":0},{"$f":"'I_Series UKATS'!AN$594","v":0},{"$f":"'I_Series UKATS'!AO$594","v":0},{"$f":"'I_Series UKATS'!AP$594","v":0},{"$f":"'I_Series UKATS'!AQ$594","v":0},{"$f":"'I_Series UKATS'!AR$594","v":0},{"$f":"'I_Series UKATS'!AS$594","v":0},{"$f":"'I_Series UKATS'!AT$594","v":0},{"$f":"'I_Series UKATS'!AU$594","v":0},{"$f":"'I_Series UKATS'!AV$594","v":0},{"$f":"'I_Series UKATS'!AW$594","v":0},{"$f":"'I_Series UKATS'!AX$594","v":0},{"$f":"'I_Series UKATS'!AY$594","v":0},{"$f":"'I_Series UKATS'!AZ$594","v":0},{"$f":"'I_Series UKATS'!BA$594","v":0},{"$f":"'I_Series UKATS'!BB$594","v":0},{"$f":"'I_Series UKATS'!BC$594","v":0},{"$f":"'I_Series UKATS'!BD$594","v":0},{"$f":"'I_Series UKATS'!BE$594","v":0},{"$f":"'I_Series UKATS'!BF$594","v":0},{"$f":"'I_Series UKATS'!BG$594","v":0},{"$f":"'I_Series UKATS'!BH$594","v":0},{"$f":"'I_Series UKATS'!BI$594","v":0},{"$f":"'I_Series UKATS'!BJ$594","v":0}]
[]
[]
[null,null,null,null,{"$f":"C_Capex_UKATS!E74","v":"Category 2"},null,{"$f":"C_Capex_UKATS!G74","v":"£'000"},{"$f":"C_Capex_UKATS!H74","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J74","v":0},null,{"$f":"C_Capex_UKATS!L74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y74","v":0},null,{"$f":"C_Capex_UKATS!AA74","v":0},{"$f":"C_Capex_UKATS!AB74","v":0},{"$f":"C_Capex_UKATS!AC74","v":0},{"$f":"C_Capex_UKATS!AD74","v":0},{"$f":"C_Capex_UKATS!AE74","v":0},{"$f":"C_Capex_UKATS!AF74","v":0},{"$f":"C_Capex_UKATS!AG74","v":0},{"$f":"C_Capex_UKATS!AH74","v":0},{"$f":"C_Capex_UKATS!AI74","v":0},{"$f":"C_Capex_UKATS!AJ74","v":0},{"$f":"C_Capex_UKATS!AK74","v":0},{"$f":"C_Capex_UKATS!AL74","v":0},{"$f":"C_Capex_UKATS!AM74","v":0},{"$f":"C_Capex_UKATS!AN74","v":0},{"$f":"C_Capex_UKATS!AO74","v":0},{"$f":"C_Capex_UKATS!AP74","v":0},{"$f":"C_Capex_UKATS!AQ74","v":0},{"$f":"C_Capex_UKATS!AR74","v":0},{"$f":"C_Capex_UKATS!AS74","v":0},{"$f":"C_Capex_UKATS!AT74","v":0},{"$f":"C_Capex_UKATS!AU74","v":0},{"$f":"C_Capex_UKATS!AV74","v":0},{"$f":"C_Capex_UKATS!AW74","v":0},{"$f":"C_Capex_UKATS!AX74","v":0},{"$f":"C_Capex_UKATS!AY74","v":0},{"$f":"C_Capex_UKATS!AZ74","v":0},{"$f":"C_Capex_UKATS!BA74","v":0},{"$f":"C_Capex_UKATS!BB74","v":0},{"$f":"C_Capex_UKATS!BC74","v":0},{"$f":"C_Capex_UKATS!BD74","v":0},{"$f":"C_Capex_UKATS!BE74","v":0},{"$f":"C_Capex_UKATS!BF74","v":0},{"$f":"C_Capex_UKATS!BG74","v":0},{"$f":"C_Capex_UKATS!BH74","v":0},{"$f":"C_Capex_UKATS!BI74","v":0},{"$f":"C_Capex_UKATS!BJ74","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E76","v":"Category 4"},null,{"$f":"C_Capex_UKATS!G76","v":"£'000"},{"$f":"C_Capex_UKATS!H76","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J76","v":0},null,{"$f":"C_Capex_UKATS!L76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y76","v":0},null,{"$f":"C_Capex_UKATS!AA76","v":0},{"$f":"C_Capex_UKATS!AB76","v":0},{"$f":"C_Capex_UKATS!AC76","v":0},{"$f":"C_Capex_UKATS!AD76","v":0},{"$f":"C_Capex_UKATS!AE76","v":0},{"$f":"C_Capex_UKATS!AF76","v":0},{"$f":"C_Capex_UKATS!AG76","v":0},{"$f":"C_Capex_UKATS!AH76","v":0},{"$f":"C_Capex_UKATS!AI76","v":0},{"$f":"C_Capex_UKATS!AJ76","v":0},{"$f":"C_Capex_UKATS!AK76","v":0},{"$f":"C_Capex_UKATS!AL76","v":0},{"$f":"C_Capex_UKATS!AM76","v":0},{"$f":"C_Capex_UKATS!AN76","v":0},{"$f":"C_Capex_UKATS!AO76","v":0},{"$f":"C_Capex_UKATS!AP76","v":0},{"$f":"C_Capex_UKATS!AQ76","v":0},{"$f":"C_Capex_UKATS!AR76","v":0},{"$f":"C_Capex_UKATS!AS76","v":0},{"$f":"C_Capex_UKATS!AT76","v":0},{"$f":"C_Capex_UKATS!AU76","v":0},{"$f":"C_Capex_UKATS!AV76","v":0},{"$f":"C_Capex_UKATS!AW76","v":0},{"$f":"C_Capex_UKATS!AX76","v":0},{"$f":"C_Capex_UKATS!AY76","v":0},{"$f":"C_Capex_UKATS!AZ76","v":0},{"$f":"C_Capex_UKATS!BA76","v":0},{"$f":"C_Capex_UKATS!BB76","v":0},{"$f":"C_Capex_UKATS!BC76","v":0},{"$f":"C_Capex_UKATS!BD76","v":0},{"$f":"C_Capex_UKATS!BE76","v":0},{"$f":"C_Capex_UKATS!BF76","v":0},{"$f":"C_Capex_UKATS!BG76","v":0},{"$f":"C_Capex_UKATS!BH76","v":0},{"$f":"C_Capex_UKATS!BI76","v":0},{"$f":"C_Capex_UKATS!BJ76","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E81","v":"Category 9"},null,{"$f":"C_Capex_UKATS!G81","v":"£'000"},{"$f":"C_Capex_UKATS!H81","v":"RPI 2020"},null,{"$f":"C_Capex_UKATS!J81","v":0},null,{"$f":"C_Capex_UKATS!L81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y81","v":0},null,{"$f":"C_Capex_UKATS!AA81","v":0},{"$f":"C_Capex_UKATS!AB81","v":0},{"$f":"C_Capex_UKATS!AC81","v":0},{"$f":"C_Capex_UKATS!AD81","v":0},{"$f":"C_Capex_UKATS!AE81","v":0},{"$f":"C_Capex_UKATS!AF81","v":0},{"$f":"C_Capex_UKATS!AG81","v":0},{"$f":"C_Capex_UKATS!AH81","v":0},{"$f":"C_Capex_UKATS!AI81","v":0},{"$f":"C_Capex_UKATS!AJ81","v":0},{"$f":"C_Capex_UKATS!AK81","v":0},{"$f":"C_Capex_UKATS!AL81","v":0},{"$f":"C_Capex_UKATS!AM81","v":0},{"$f":"C_Capex_UKATS!AN81","v":0},{"$f":"C_Capex_UKATS!AO81","v":0},{"$f":"C_Capex_UKATS!AP81","v":0},{"$f":"C_Capex_UKATS!AQ81","v":0},{"$f":"C_Capex_UKATS!AR81","v":0},{"$f":"C_Capex_UKATS!AS81","v":0},{"$f":"C_Capex_UKATS!AT81","v":0},{"$f":"C_Capex_UKATS!AU81","v":0},{"$f":"C_Capex_UKATS!AV81","v":0},{"$f":"C_Capex_UKATS!AW81","v":0},{"$f":"C_Capex_UKATS!AX81","v":0},{"$f":"C_Capex_UKATS!AY81","v":0},{"$f":"C_Capex_UKATS!AZ81","v":0},{"$f":"C_Capex_UKATS!BA81","v":0},{"$f":"C_Capex_UKATS!BB81","v":0},{"$f":"C_Capex_UKATS!BC81","v":0},{"$f":"C_Capex_UKATS!BD81","v":0},{"$f":"C_Capex_UKATS!BE81","v":0},{"$f":"C_Capex_UKATS!BF81","v":0},{"$f":"C_Capex_UKATS!BG81","v":0},{"$f":"C_Capex_UKATS!BH81","v":0},{"$f":"C_Capex_UKATS!BI81","v":0},{"$f":"C_Capex_UKATS!BJ81","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$234","v":"Project cash flows - RAB Allocation - RAB 2 - Category 1 "},null,{"$f":"'I_Series NERL'!G$234","v":"%"},null,null,{"$f":"'I_Series NERL'!J$234","v":0},null,{"$f":"'I_Series NERL'!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$234","v":0},null,{"$f":"'I_Series NERL'!AA$234","v":0},{"$f":"'I_Series NERL'!AB$234","v":0},{"$f":"'I_Series NERL'!AC$234","v":0},{"$f":"'I_Series NERL'!AD$234","v":0},{"$f":"'I_Series NERL'!AE$234","v":0},{"$f":"'I_Series NERL'!AF$234","v":0},{"$f":"'I_Series NERL'!AG$234","v":0},{"$f":"'I_Series NERL'!AH$234","v":0},{"$f":"'I_Series NERL'!AI$234","v":0},{"$f":"'I_Series NERL'!AJ$234","v":0},{"$f":"'I_Series NERL'!AK$234","v":0},{"$f":"'I_Series NERL'!AL$234","v":0},{"$f":"'I_Series NERL'!AM$234","v":0},{"$f":"'I_Series NERL'!AN$234","v":0},{"$f":"'I_Series NERL'!AO$234","v":0},{"$f":"'I_Series NERL'!AP$234","v":0},{"$f":"'I_Series NERL'!AQ$234","v":0},{"$f":"'I_Series NERL'!AR$234","v":0},{"$f":"'I_Series NERL'!AS$234","v":0},{"$f":"'I_Series NERL'!AT$234","v":0},{"$f":"'I_Series NERL'!AU$234","v":0},{"$f":"'I_Series NERL'!AV$234","v":0},{"$f":"'I_Series NERL'!AW$234","v":0},{"$f":"'I_Series NERL'!AX$234","v":0},{"$f":"'I_Series NERL'!AY$234","v":0},{"$f":"'I_Series NERL'!AZ$234","v":0},{"$f":"'I_Series NERL'!BA$234","v":0},{"$f":"'I_Series NERL'!BB$234","v":0},{"$f":"'I_Series NERL'!BC$234","v":0},{"$f":"'I_Series NERL'!BD$234","v":0},{"$f":"'I_Series NERL'!BE$234","v":0},{"$f":"'I_Series NERL'!BF$234","v":0},{"$f":"'I_Series NERL'!BG$234","v":0},{"$f":"'I_Series NERL'!BH$234","v":0},{"$f":"'I_Series NERL'!BI$234","v":0},{"$f":"'I_Series NERL'!BJ$234","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$297","v":"Project cash flows - RAB Allocation - RAB 2 - Category 4 "},null,{"$f":"'I_Series NERL'!G$297","v":"%"},null,null,{"$f":"'I_Series NERL'!J$297","v":0},null,{"$f":"'I_Series NERL'!L$297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$297","v":0},null,{"$f":"'I_Series NERL'!AA$297","v":0},{"$f":"'I_Series NERL'!AB$297","v":0},{"$f":"'I_Series NERL'!AC$297","v":0},{"$f":"'I_Series NERL'!AD$297","v":0},{"$f":"'I_Series NERL'!AE$297","v":0},{"$f":"'I_Series NERL'!AF$297","v":0},{"$f":"'I_Series NERL'!AG$297","v":0},{"$f":"'I_Series NERL'!AH$297","v":0},{"$f":"'I_Series NERL'!AI$297","v":0},{"$f":"'I_Series NERL'!AJ$297","v":0},{"$f":"'I_Series NERL'!AK$297","v":0},{"$f":"'I_Series NERL'!AL$297","v":0},{"$f":"'I_Series NERL'!AM$297","v":0},{"$f":"'I_Series NERL'!AN$297","v":0},{"$f":"'I_Series NERL'!AO$297","v":0},{"$f":"'I_Series NERL'!AP$297","v":0},{"$f":"'I_Series NERL'!AQ$297","v":0},{"$f":"'I_Series NERL'!AR$297","v":0},{"$f":"'I_Series NERL'!AS$297","v":0},{"$f":"'I_Series NERL'!AT$297","v":0},{"$f":"'I_Series NERL'!AU$297","v":0},{"$f":"'I_Series NERL'!AV$297","v":0},{"$f":"'I_Series NERL'!AW$297","v":0},{"$f":"'I_Series NERL'!AX$297","v":0},{"$f":"'I_Series NERL'!AY$297","v":0},{"$f":"'I_Series NERL'!AZ$297","v":0},{"$f":"'I_Series NERL'!BA$297","v":0},{"$f":"'I_Series NERL'!BB$297","v":0},{"$f":"'I_Series NERL'!BC$297","v":0},{"$f":"'I_Series NERL'!BD$297","v":0},{"$f":"'I_Series NERL'!BE$297","v":0},{"$f":"'I_Series NERL'!BF$297","v":0},{"$f":"'I_Series NERL'!BG$297","v":0},{"$f":"'I_Series NERL'!BH$297","v":0},{"$f":"'I_Series NERL'!BI$297","v":0},{"$f":"'I_Series NERL'!BJ$297","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$402","v":"Project cash flows - RAB Allocation - RAB 2 - Category 9 "},null,{"$f":"'I_Series NERL'!G$402","v":"%"},null,null,{"$f":"'I_Series NERL'!J$402","v":0},null,{"$f":"'I_Series NERL'!L$402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$402","v":0},null,{"$f":"'I_Series NERL'!AA$402","v":0},{"$f":"'I_Series NERL'!AB$402","v":0},{"$f":"'I_Series NERL'!AC$402","v":0},{"$f":"'I_Series NERL'!AD$402","v":0},{"$f":"'I_Series NERL'!AE$402","v":0},{"$f":"'I_Series NERL'!AF$402","v":0},{"$f":"'I_Series NERL'!AG$402","v":0},{"$f":"'I_Series NERL'!AH$402","v":0},{"$f":"'I_Series NERL'!AI$402","v":0},{"$f":"'I_Series NERL'!AJ$402","v":0},{"$f":"'I_Series NERL'!AK$402","v":0},{"$f":"'I_Series NERL'!AL$402","v":0},{"$f":"'I_Series NERL'!AM$402","v":0},{"$f":"'I_Series NERL'!AN$402","v":0},{"$f":"'I_Series NERL'!AO$402","v":0},{"$f":"'I_Series NERL'!AP$402","v":0},{"$f":"'I_Series NERL'!AQ$402","v":0},{"$f":"'I_Series NERL'!AR$402","v":0},{"$f":"'I_Series NERL'!AS$402","v":0},{"$f":"'I_Series NERL'!AT$402","v":0},{"$f":"'I_Series NERL'!AU$402","v":0},{"$f":"'I_Series NERL'!AV$402","v":0},{"$f":"'I_Series NERL'!AW$402","v":0},{"$f":"'I_Series NERL'!AX$402","v":0},{"$f":"'I_Series NERL'!AY$402","v":0},{"$f":"'I_Series NERL'!AZ$402","v":0},{"$f":"'I_Series NERL'!BA$402","v":0},{"$f":"'I_Series NERL'!BB$402","v":0},{"$f":"'I_Series NERL'!BC$402","v":0},{"$f":"'I_Series NERL'!BD$402","v":0},{"$f":"'I_Series NERL'!BE$402","v":0},{"$f":"'I_Series NERL'!BF$402","v":0},{"$f":"'I_Series NERL'!BG$402","v":0},{"$f":"'I_Series NERL'!BH$402","v":0},{"$f":"'I_Series NERL'!BI$402","v":0},{"$f":"'I_Series NERL'!BJ$402","v":0}]
[null,null,null,{"$f":"D1071 + 1","v":3},"Project 3 - allocated capex - RAB 2",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA1052 * AA1062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"Project 6 - allocated capex - RAB 2",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA1055 * AA1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"Project 8 - allocated capex - RAB 2",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA1057 * AA1067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1080","v":"RAB 2 Capex Additions"},null,{"$f":"G1080","v":"£'000"},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$262","v":"RAB Within Year RPI Growth (UKATS) - growth rate"},null,{"$f":"C_Index!G$262","v":"%"},{"$f":"C_Index!H$262","v":"Nominal Year"},null,{"$f":"C_Index!J$262","v":0},null,{"$f":"C_Index!L$262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$262","v":0},null,{"$f":"C_Index!AA$262","v":7.9613215149072492E-3},{"$f":"C_Index!AB$262","v":1.5396312488120234E-2},{"$f":"C_Index!AC$262","v":2.0644095788604488E-2},{"$f":"C_Index!AD$262","v":1.4264575318141626E-2},{"$f":"C_Index!AE$262","v":1.0734072022160479E-2},{"$f":"C_Index!AF$262","v":7.7038974329814991E-3},{"$f":"C_Index!AG$262","v":4.1639344262295097E-2},{"$f":"C_Index!AH$262","v":5.896180215475022E-2},{"$f":"C_Index!AI$262","v":1.8784626003040206E-2},{"$f":"C_Index!AJ$262","v":1.3874068238776127E-2},{"$f":"C_Index!AK$262","v":1.455948765302395E-2},{"$f":"C_Index!AL$262","v":2.1548923742415571E-2},{"$f":"C_Index!AM$262","v":2.3231446130044908E-2},{"$f":"C_Index!AN$262","v":2.3231446130044908E-2},{"$f":"C_Index!AO$262","v":2.3231446130044908E-2},{"$f":"C_Index!AP$262","v":2.3231446130044908E-2},{"$f":"C_Index!AQ$262","v":2.3231446130044908E-2},{"$f":"C_Index!AR$262","v":2.3231446130044908E-2},{"$f":"C_Index!AS$262","v":2.3231446130044908E-2},{"$f":"C_Index!AT$262","v":2.3231446130044908E-2},{"$f":"C_Index!AU$262","v":2.3231446130044908E-2},{"$f":"C_Index!AV$262","v":2.3231446130044908E-2},{"$f":"C_Index!AW$262","v":2.3231446130044908E-2},{"$f":"C_Index!AX$262","v":2.3231446130044908E-2},{"$f":"C_Index!AY$262","v":2.3231446130044908E-2},{"$f":"C_Index!AZ$262","v":2.3231446130044908E-2},{"$f":"C_Index!BA$262","v":2.3231446130044908E-2},{"$f":"C_Index!BB$262","v":2.3231446130044908E-2},{"$f":"C_Index!BC$262","v":2.3231446130044908E-2},{"$f":"C_Index!BD$262","v":2.3231446130044908E-2},{"$f":"C_Index!BE$262","v":2.3231446130044908E-2},{"$f":"C_Index!BF$262","v":2.3231446130044908E-2},{"$f":"C_Index!BG$262","v":2.3231446130044908E-2},{"$f":"C_Index!BH$262","v":2.3231446130044908E-2},{"$f":"C_Index!BI$262","v":2.3231446130044908E-2},{"$f":"C_Index!BJ$262","v":2.3231446130044908E-2}]
[null,null,null,null,{"$f":"I_Actuals!E$298","v":"Net Capex for year - nominal - UKATS - Actual"},null,{"$f":"I_Actuals!G$298","v":"£'000 "},{"$f":"I_Actuals!H$298","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$298","v":0},null,{"$f":"I_Actuals!L$298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$298","v":0},null,{"$f":"I_Actuals!AA$298","v":0},{"$f":"I_Actuals!AB$298","v":0},{"$f":"I_Actuals!AC$298","v":0},{"$f":"I_Actuals!AD$298","v":0},{"$f":"I_Actuals!AE$298","v":0},{"$f":"I_Actuals!AF$298","v":0},{"$f":"I_Actuals!AG$298","v":0},{"$f":"I_Actuals!AH$298","v":0},{"$f":"I_Actuals!AI$298","v":0},{"$f":"I_Actuals!AJ$298","v":0},{"$f":"I_Actuals!AK$298","v":0},{"$f":"I_Actuals!AL$298","v":0},{"$f":"I_Actuals!AM$298","v":0},{"$f":"I_Actuals!AN$298","v":0},{"$f":"I_Actuals!AO$298","v":0},{"$f":"I_Actuals!AP$298","v":0},{"$f":"I_Actuals!AQ$298","v":0},{"$f":"I_Actuals!AR$298","v":0},{"$f":"I_Actuals!AS$298","v":0},{"$f":"I_Actuals!AT$298","v":0},{"$f":"I_Actuals!AU$298","v":0},{"$f":"I_Actuals!AV$298","v":0},{"$f":"I_Actuals!AW$298","v":0},{"$f":"I_Actuals!AX$298","v":0},{"$f":"I_Actuals!AY$298","v":0},{"$f":"I_Actuals!AZ$298","v":0},{"$f":"I_Actuals!BA$298","v":0},{"$f":"I_Actuals!BB$298","v":0},{"$f":"I_Actuals!BC$298","v":0},{"$f":"I_Actuals!BD$298","v":0},{"$f":"I_Actuals!BE$298","v":0},{"$f":"I_Actuals!BF$298","v":0},{"$f":"I_Actuals!BG$298","v":0},{"$f":"I_Actuals!BH$298","v":0},{"$f":"I_Actuals!BI$298","v":0},{"$f":"I_Actuals!BJ$298","v":0}]
[null,null,null,null,{"$f":"E1088","v":"Net Capex for year - RAB 2 - calculated"},null,{"$f":"G1088","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$1143","v":"RAB 2 Allocation of TRS  - b/f"},null,{"$f":"C_RevCost_UKATS!G$1143","v":"£'000 "},{"$f":"C_RevCost_UKATS!H$1143","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J$1143","v":0},null,{"$f":"C_RevCost_UKATS!L$1143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$1143","v":0},null,{"$f":"C_RevCost_UKATS!AA$1143","v":0},{"$f":"C_RevCost_UKATS!AB$1143","v":0},{"$f":"C_RevCost_UKATS!AC$1143","v":0},{"$f":"C_RevCost_UKATS!AD$1143","v":0},{"$f":"C_RevCost_UKATS!AE$1143","v":0},{"$f":"C_RevCost_UKATS!AF$1143","v":0},{"$f":"C_RevCost_UKATS!AG$1143","v":0},{"$f":"C_RevCost_UKATS!AH$1143","v":0},{"$f":"C_RevCost_UKATS!AI$1143","v":0},{"$f":"C_RevCost_UKATS!AJ$1143","v":0},{"$f":"C_RevCost_UKATS!AK$1143","v":0},{"$f":"C_RevCost_UKATS!AL$1143","v":0},{"$f":"C_RevCost_UKATS!AM$1143","v":0},{"$f":"C_RevCost_UKATS!AN$1143","v":0},{"$f":"C_RevCost_UKATS!AO$1143","v":0},{"$f":"C_RevCost_UKATS!AP$1143","v":0},{"$f":"C_RevCost_UKATS!AQ$1143","v":0},{"$f":"C_RevCost_UKATS!AR$1143","v":0},{"$f":"C_RevCost_UKATS!AS$1143","v":0},{"$f":"C_RevCost_UKATS!AT$1143","v":0},{"$f":"C_RevCost_UKATS!AU$1143","v":0},{"$f":"C_RevCost_UKATS!AV$1143","v":0},{"$f":"C_RevCost_UKATS!AW$1143","v":0},{"$f":"C_RevCost_UKATS!AX$1143","v":0},{"$f":"C_RevCost_UKATS!AY$1143","v":0},{"$f":"C_RevCost_UKATS!AZ$1143","v":0},{"$f":"C_RevCost_UKATS!BA$1143","v":0},{"$f":"C_RevCost_UKATS!BB$1143","v":0},{"$f":"C_RevCost_UKATS!BC$1143","v":0},{"$f":"C_RevCost_UKATS!BD$1143","v":0},{"$f":"C_RevCost_UKATS!BE$1143","v":0},{"$f":"C_RevCost_UKATS!BF$1143","v":0},{"$f":"C_RevCost_UKATS!BG$1143","v":0},{"$f":"C_RevCost_UKATS!BH$1143","v":0},{"$f":"C_RevCost_UKATS!BI$1143","v":0},{"$f":"C_RevCost_UKATS!BJ$1143","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"D1095","v":"Real movements in Working Capital"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H1103","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1104:BJ1104)","v":0},null,{"$f":"IF( AA1101 = 1, AA1102, AA1103 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Allowed underlying depreciation"]
[null,null,null,null,{"$f":"I_Actuals!E$300","v":"Allowed Depreciation for year RAB2  - UKATS - Actual"},null,{"$f":"I_Actuals!G$300","v":"£'000 "},{"$f":"I_Actuals!H$300","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$300","v":0},null,{"$f":"I_Actuals!L$300","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$300","v":0},null,{"$f":"I_Actuals!AA$300","v":0},{"$f":"I_Actuals!AB$300","v":0},{"$f":"I_Actuals!AC$300","v":0},{"$f":"I_Actuals!AD$300","v":0},{"$f":"I_Actuals!AE$300","v":0},{"$f":"I_Actuals!AF$300","v":0},{"$f":"I_Actuals!AG$300","v":0},{"$f":"I_Actuals!AH$300","v":0},{"$f":"I_Actuals!AI$300","v":0},{"$f":"I_Actuals!AJ$300","v":0},{"$f":"I_Actuals!AK$300","v":0},{"$f":"I_Actuals!AL$300","v":0},{"$f":"I_Actuals!AM$300","v":0},{"$f":"I_Actuals!AN$300","v":0},{"$f":"I_Actuals!AO$300","v":0},{"$f":"I_Actuals!AP$300","v":0},{"$f":"I_Actuals!AQ$300","v":0},{"$f":"I_Actuals!AR$300","v":0},{"$f":"I_Actuals!AS$300","v":0},{"$f":"I_Actuals!AT$300","v":0},{"$f":"I_Actuals!AU$300","v":0},{"$f":"I_Actuals!AV$300","v":0},{"$f":"I_Actuals!AW$300","v":0},{"$f":"I_Actuals!AX$300","v":0},{"$f":"I_Actuals!AY$300","v":0},{"$f":"I_Actuals!AZ$300","v":0},{"$f":"I_Actuals!BA$300","v":0},{"$f":"I_Actuals!BB$300","v":0},{"$f":"I_Actuals!BC$300","v":0},{"$f":"I_Actuals!BD$300","v":0},{"$f":"I_Actuals!BE$300","v":0},{"$f":"I_Actuals!BF$300","v":0},{"$f":"I_Actuals!BG$300","v":0},{"$f":"I_Actuals!BH$300","v":0},{"$f":"I_Actuals!BI$300","v":0},{"$f":"I_Actuals!BJ$300","v":0}]
[null,null,null,null,{"$f":"E1114 &  \" POS\"","v":"Allowed Depreciation for year RAB2  - UKATS POS"},null,{"$f":"G1114","v":"£'000 "},{"$f":"H1114","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1115:BJ1115)","v":0},null,{"$f":"AA1114 *SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capitalised financing costs"]
[null,null,null,null,{"$f":"E1118 & \" - nominal\"","v":"CAA Assumed Net Capital Expenditure - nominal"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1120:BJ1120)","v":0},null,{"$f":"AA1119 * AA1118","v":0},{"$f":"AB1119 * AB1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Net capex variance",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H1128","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1129:BJ1129)","v":0},null,{"$f":"IF(AA1126=1, 0, AA1127 - AA1128)","v":0},0,0,0,0,0,{"$f":"IF(AG1126=1, 0, AG1127 - AG1128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E1133","v":"Growth for calendar year"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1133","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1152","v":"Capitalised financing costs"},null,{"$f":"G1152","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1136","v":"Capitalised variances b/f"},null,{"$f":"G1136","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E491","v":"RAB 2 - cost of capital UKATS, pre-tax real cost of capital)"},{"$f":"'I_Series UKATS'!F491","v":"Profiled Cost of Capital - CAA Run"},{"$f":"'I_Series UKATS'!G491","v":"%"},null,null,{"$f":"'I_Series UKATS'!J491","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series UKATS'!L491","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y491","v":0},null,{"$f":"'I_Series UKATS'!AA491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE491","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH491","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI491","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ491","v":3.1868757419804931E-2}]
[null,null,null,null,"Forecast Capitalised financing costs",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H1143","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1147:BK1147)","v":0},null,{"$f":"(  ( SUM(AA1143:AA1143) / 2   ) + SUM(AA1144:AA1145) )  *AA1146","v":0},{"$f":"(  ( SUM(AB1143:AB1143) / 2   ) + SUM(AB1144:AB1145) )  *AB1146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$301","v":"Capitalised financing costs - UKATS - Actual"},null,{"$f":"I_Actuals!G$301","v":"£'000 "},{"$f":"I_Actuals!H$301","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$301","v":0},null,{"$f":"I_Actuals!L$301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$301","v":0},null,{"$f":"I_Actuals!AA$301","v":0},{"$f":"I_Actuals!AB$301","v":0},{"$f":"I_Actuals!AC$301","v":0},{"$f":"I_Actuals!AD$301","v":0},{"$f":"I_Actuals!AE$301","v":0},{"$f":"I_Actuals!AF$301","v":0},{"$f":"I_Actuals!AG$301","v":0},{"$f":"I_Actuals!AH$301","v":0},{"$f":"I_Actuals!AI$301","v":0},{"$f":"I_Actuals!AJ$301","v":0},{"$f":"I_Actuals!AK$301","v":0},{"$f":"I_Actuals!AL$301","v":0},{"$f":"I_Actuals!AM$301","v":0},{"$f":"I_Actuals!AN$301","v":0},{"$f":"I_Actuals!AO$301","v":0},{"$f":"I_Actuals!AP$301","v":0},{"$f":"I_Actuals!AQ$301","v":0},{"$f":"I_Actuals!AR$301","v":0},{"$f":"I_Actuals!AS$301","v":0},{"$f":"I_Actuals!AT$301","v":0},{"$f":"I_Actuals!AU$301","v":0},{"$f":"I_Actuals!AV$301","v":0},{"$f":"I_Actuals!AW$301","v":0},{"$f":"I_Actuals!AX$301","v":0},{"$f":"I_Actuals!AY$301","v":0},{"$f":"I_Actuals!AZ$301","v":0},{"$f":"I_Actuals!BA$301","v":0},{"$f":"I_Actuals!BB$301","v":0},{"$f":"I_Actuals!BC$301","v":0},{"$f":"I_Actuals!BD$301","v":0},{"$f":"I_Actuals!BE$301","v":0},{"$f":"I_Actuals!BF$301","v":0},{"$f":"I_Actuals!BG$301","v":0},{"$f":"I_Actuals!BH$301","v":0},{"$f":"I_Actuals!BI$301","v":0},{"$f":"I_Actuals!BJ$301","v":0}]
[null,null,null,null,{"$f":"E1147","v":"Forecast Capitalised financing costs"},null,{"$f":"G1147","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capitalised financing costs",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H1151","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1152:BJ1152)","v":0},null,{"$f":"IF(AA1149 = 1, AA1150, AA1151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total RAB"]
[]
[null,null,null,"RAB 1"]
[null,null,null,"B/f"]
[null,null,null,null,{"$f":"E$21","v":"UKATS RAB 1 b/f"},null,{"$f":"G$21","v":"£'000 "},"Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1158830.7827350528,1120139.3716523419,1021884.2271144445,983680.57668652933,976056.06392822182,970604.57443269016,1208500,1481300,1913917.5,1868124.8031296807,1720768.9462995611,1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159]
[null,null,null,null,{"$f":"C_Index!E$259","v":"RPI Annual Growth for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$259","v":"Index"},{"$f":"C_Index!H$259","v":"RPI 2020"},null,{"$f":"C_Index!J$259","v":0},null,{"$f":"C_Index!L$259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$259","v":0},null,{"$f":"C_Index!AA$259","v":0.88196833158029397},{"$f":"C_Index!AB$259","v":0.89734769878045306},{"$f":"C_Index!AC$259","v":0.92949938880518512},{"$f":"C_Index!AD$259","v":0.96057082752935141},{"$f":"C_Index!AE$259","v":0.98518918611592798},{"$f":"C_Index!AF$259","v":1},{"$f":"C_Index!AG$259","v":1.0404525684396053},{"$f":"C_Index!AH$259","v":1.1609858714500951},{"$f":"C_Index!AI$259","v":1.2641351098729281},{"$f":"C_Index!AJ$259","v":1.2846418790687095},{"$f":"C_Index!AK$259","v":1.2971353512238111},{"$f":"C_Index!AL$259","v":1.3195576771754272},{"$f":"C_Index!AM$259","v":1.3565319254058053},{"$f":"C_Index!AN$259","v":1.3945421988557309},{"$f":"C_Index!AO$259","v":1.4336175271419489},{"$f":"C_Index!AP$259","v":1.4737877532963912},{"$f":"C_Index!AQ$259","v":1.5150835565582197},{"$f":"C_Index!AR$259","v":1.5575364758045076},{"$f":"C_Index!AS$259","v":1.60117893363745},{"$f":"C_Index!AT$259","v":1.6460442611465049},{"$f":"C_Index!AU$259","v":1.692166723364372},{"$f":"C_Index!AV$259","v":1.7395815454362549},{"$f":"C_Index!AW$259","v":1.7883249395223884},{"$f":"C_Index!AX$259","v":1.8384341324543818},{"$f":"C_Index!AY$259","v":1.8899473941664968},{"$f":"C_Index!AZ$259","v":1.9429040669235742},{"$f":"C_Index!BA$259","v":1.9973445953679347},{"$f":"C_Index!BB$259","v":2.053310557408198},{"$f":"C_Index!BC$259","v":2.1108446959736118},{"$f":"C_Index!BD$259","v":2.1699909516581442},{"$f":"C_Index!BE$259","v":2.2307944962792678},{"$f":"C_Index!BF$259","v":2.2933017673770704},{"$f":"C_Index!BG$259","v":2.3575605036800322},{"$f":"C_Index!BH$259","v":2.423619781564565},{"$f":"C_Index!BI$259","v":2.4915300525361532},{"$f":"C_Index!BJ$259","v":2.5613431817607211}]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,"Inflator",null,{"$f":"G1160","v":"Index"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z1160<>0,AA1159/Z1160,1)","v":1},{"$f":"IF(AA1160<>0,AB1159/AA1160,1)","v":1.0094013814274752},1.0201235492324972,1.012525470454273,1.011204481792717,1.0042537398652509,1.0324983073798242,1.0712412128842725,1.0282205133185349,0.99748460066087008,0.99590796176731966,1.0026874190320905,1.0063347526386837,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542]
[]
[null,null,null,null,{"$f":"E1158","v":"UKATS RAB 1 b/f"},null,{"$f":"G1158","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1163:BJ1163)","v":15989152.599659797},null,{"$f":"AA1158 * AA1161","v":1158830.7827350528},{"$f":"AB1158 * AB1161","v":1130670.229137178},1042448.1646686943,996001.6386862587,986992.26632517669,974733.27380434936,1247774.2044685176,1586829.6086454729,1967929.234299327,1863425.7232344761,1713727.4939816941,1641238.7904425398,1562578.473386335,1473693.4624936709,1096894.4543155895,857209.97026043048,643791.82199622144,406422.72765202785,176672.57342443601,73323.654712393676,-15031.294231030066,-99431.904659352935,-178337.07668297901,-253100.80493569706,-320249.33650946699,-377328.35345631355,-423079.66014642746,-457094.55420671048,-478719.26541280519,-500950.30718941393,-523804.69347653876,-547299.91643378767,-571453.95993048931,-596285.31341929466,-621812.98620434257,-648056.52211539703]
[]
[null,null,null,"C/f"]
[null,null,null,null,{"$f":"E$36","v":"UKATS RAB 1 c/f"},null,{"$f":"G$36","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1120139.3716523421,1021884.2271144444,983680.57668652921,976056.06392822193,970604.57443269028,1208529.3418244477,1481300,1913917.5,1868124.8031296807,1720768.9462995611,1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159,-671891.55281832244]
[null,null,null,null,{"$f":"C_Index!E$259","v":"RPI Annual Growth for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$259","v":"Index"},{"$f":"C_Index!H$259","v":"RPI 2020"},null,{"$f":"C_Index!J$259","v":0},null,{"$f":"C_Index!L$259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$259","v":0},null,{"$f":"C_Index!AA$259","v":0.88196833158029397},{"$f":"C_Index!AB$259","v":0.89734769878045306},{"$f":"C_Index!AC$259","v":0.92949938880518512},{"$f":"C_Index!AD$259","v":0.96057082752935141},{"$f":"C_Index!AE$259","v":0.98518918611592798},{"$f":"C_Index!AF$259","v":1},{"$f":"C_Index!AG$259","v":1.0404525684396053},{"$f":"C_Index!AH$259","v":1.1609858714500951},{"$f":"C_Index!AI$259","v":1.2641351098729281},{"$f":"C_Index!AJ$259","v":1.2846418790687095},{"$f":"C_Index!AK$259","v":1.2971353512238111},{"$f":"C_Index!AL$259","v":1.3195576771754272},{"$f":"C_Index!AM$259","v":1.3565319254058053},{"$f":"C_Index!AN$259","v":1.3945421988557309},{"$f":"C_Index!AO$259","v":1.4336175271419489},{"$f":"C_Index!AP$259","v":1.4737877532963912},{"$f":"C_Index!AQ$259","v":1.5150835565582197},{"$f":"C_Index!AR$259","v":1.5575364758045076},{"$f":"C_Index!AS$259","v":1.60117893363745},{"$f":"C_Index!AT$259","v":1.6460442611465049},{"$f":"C_Index!AU$259","v":1.692166723364372},{"$f":"C_Index!AV$259","v":1.7395815454362549},{"$f":"C_Index!AW$259","v":1.7883249395223884},{"$f":"C_Index!AX$259","v":1.8384341324543818},{"$f":"C_Index!AY$259","v":1.8899473941664968},{"$f":"C_Index!AZ$259","v":1.9429040669235742},{"$f":"C_Index!BA$259","v":1.9973445953679347},{"$f":"C_Index!BB$259","v":2.053310557408198},{"$f":"C_Index!BC$259","v":2.1108446959736118},{"$f":"C_Index!BD$259","v":2.1699909516581442},{"$f":"C_Index!BE$259","v":2.2307944962792678},{"$f":"C_Index!BF$259","v":2.2933017673770704},{"$f":"C_Index!BG$259","v":2.3575605036800322},{"$f":"C_Index!BH$259","v":2.423619781564565},{"$f":"C_Index!BI$259","v":2.4915300525361532},{"$f":"C_Index!BJ$259","v":2.5613431817607211}]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,"Deflator",null,{"$f":"G1168","v":"Index"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1168<>0,AA1167/AA1168,1)","v":0.99210156050140708},{"$f":"IF(AB1168<>0,AB1167/AB1168,1)","v":0.98483713964807185},0.97977346278317146,0.98593604108309973,0.98937992463172342,0.99235499887158685,0.96002518098835388,0.94432112467628559,0.98156173000299651,0.98631578745980042,0.9856494490168296,0.97890563707563627,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874955,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874944]
[]
[null,null,null,null,{"$f":"E1166","v":"UKATS RAB 1 c/f"},null,{"$f":"G1166","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1171:BJ1171)","v":13607746.944477284},null,{"$f":"AA1166 * AA1169","v":1111292.0185953542},1006389.53928287,963784.1248927078,962328.85154454398,960296.68069942109,1199290.1336424793,1422085.3005980486,1807352.7261376248,1833679.8136214768,1697221.5783058226,1613350.3610390509,1519988.1271715574,1433525.8063720313,1066997.0025292949,833845.4672713225,626244.34066580248,395345.08580870891,171857.10578747591,71325.111987581971,-14621.594471140008,-96721.743655368889,-173476.24059172088,-246202.17482332324,-311520.47562388721,-367043.72104644228,-411548.00941082212,-444635.77812082,-465671.07640926051,-487296.17884771293,-509527.6356365289,-532382.46216109558,-555878.15211425838,-580032.69099177734,-604864.56997159217,-630392.80018799601,-656636.9274121488]
[]
[null,null,null,"RAB 2"]
[null,null,null,"B/f"]
[null,null,null,null,{"$f":"E$1019","v":"UKATS RAB 2 b/f"},null,"£'000 ","Nominal Year BEG",null,0,null,{"$f":"L$1019","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$1019","v":0},null,{"$f":"AA$1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$259","v":"RPI Annual Growth for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$259","v":"Index"},{"$f":"C_Index!H$259","v":"RPI 2020"},null,{"$f":"C_Index!J$259","v":0},null,{"$f":"C_Index!L$259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$259","v":0},null,{"$f":"C_Index!AA$259","v":0.88196833158029397},{"$f":"C_Index!AB$259","v":0.89734769878045306},{"$f":"C_Index!AC$259","v":0.92949938880518512},{"$f":"C_Index!AD$259","v":0.96057082752935141},{"$f":"C_Index!AE$259","v":0.98518918611592798},{"$f":"C_Index!AF$259","v":1},{"$f":"C_Index!AG$259","v":1.0404525684396053},{"$f":"C_Index!AH$259","v":1.1609858714500951},{"$f":"C_Index!AI$259","v":1.2641351098729281},{"$f":"C_Index!AJ$259","v":1.2846418790687095},{"$f":"C_Index!AK$259","v":1.2971353512238111},{"$f":"C_Index!AL$259","v":1.3195576771754272},{"$f":"C_Index!AM$259","v":1.3565319254058053},{"$f":"C_Index!AN$259","v":1.3945421988557309},{"$f":"C_Index!AO$259","v":1.4336175271419489},{"$f":"C_Index!AP$259","v":1.4737877532963912},{"$f":"C_Index!AQ$259","v":1.5150835565582197},{"$f":"C_Index!AR$259","v":1.5575364758045076},{"$f":"C_Index!AS$259","v":1.60117893363745},{"$f":"C_Index!AT$259","v":1.6460442611465049},{"$f":"C_Index!AU$259","v":1.692166723364372},{"$f":"C_Index!AV$259","v":1.7395815454362549},{"$f":"C_Index!AW$259","v":1.7883249395223884},{"$f":"C_Index!AX$259","v":1.8384341324543818},{"$f":"C_Index!AY$259","v":1.8899473941664968},{"$f":"C_Index!AZ$259","v":1.9429040669235742},{"$f":"C_Index!BA$259","v":1.9973445953679347},{"$f":"C_Index!BB$259","v":2.053310557408198},{"$f":"C_Index!BC$259","v":2.1108446959736118},{"$f":"C_Index!BD$259","v":2.1699909516581442},{"$f":"C_Index!BE$259","v":2.2307944962792678},{"$f":"C_Index!BF$259","v":2.2933017673770704},{"$f":"C_Index!BG$259","v":2.3575605036800322},{"$f":"C_Index!BH$259","v":2.423619781564565},{"$f":"C_Index!BI$259","v":2.4915300525361532},{"$f":"C_Index!BJ$259","v":2.5613431817607211}]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,"Inflator",null,{"$f":"G1177","v":"Index"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z1177<>0,AA1176/Z1177,1)","v":1},{"$f":"IF(AA1177<>0,AB1176/AA1177,1)","v":1.0094013814274752},1.0201235492324972,1.012525470454273,1.011204481792717,1.0042537398652509,1.0324983073798242,1.0712412128842725,1.0282205133185349,0.99748460066087008,0.99590796176731966,1.0026874190320905,1.0063347526386837,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542]
[]
[null,null,null,null,{"$f":"E1175","v":"UKATS RAB 2 b/f"},null,{"$f":"G1175","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1180:BJ1180)","v":0},null,{"$f":"AA1175 * AA1178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"C/f"]
[null,null,null,null,{"$f":"E$1026","v":"UKATS RAB 2 c/f"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$1026","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$1026","v":0},null,{"$f":"AA$1026","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$259","v":"RPI Annual Growth for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$259","v":"Index"},{"$f":"C_Index!H$259","v":"RPI 2020"},null,{"$f":"C_Index!J$259","v":0},null,{"$f":"C_Index!L$259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$259","v":0},null,{"$f":"C_Index!AA$259","v":0.88196833158029397},{"$f":"C_Index!AB$259","v":0.89734769878045306},{"$f":"C_Index!AC$259","v":0.92949938880518512},{"$f":"C_Index!AD$259","v":0.96057082752935141},{"$f":"C_Index!AE$259","v":0.98518918611592798},{"$f":"C_Index!AF$259","v":1},{"$f":"C_Index!AG$259","v":1.0404525684396053},{"$f":"C_Index!AH$259","v":1.1609858714500951},{"$f":"C_Index!AI$259","v":1.2641351098729281},{"$f":"C_Index!AJ$259","v":1.2846418790687095},{"$f":"C_Index!AK$259","v":1.2971353512238111},{"$f":"C_Index!AL$259","v":1.3195576771754272},{"$f":"C_Index!AM$259","v":1.3565319254058053},{"$f":"C_Index!AN$259","v":1.3945421988557309},{"$f":"C_Index!AO$259","v":1.4336175271419489},{"$f":"C_Index!AP$259","v":1.4737877532963912},{"$f":"C_Index!AQ$259","v":1.5150835565582197},{"$f":"C_Index!AR$259","v":1.5575364758045076},{"$f":"C_Index!AS$259","v":1.60117893363745},{"$f":"C_Index!AT$259","v":1.6460442611465049},{"$f":"C_Index!AU$259","v":1.692166723364372},{"$f":"C_Index!AV$259","v":1.7395815454362549},{"$f":"C_Index!AW$259","v":1.7883249395223884},{"$f":"C_Index!AX$259","v":1.8384341324543818},{"$f":"C_Index!AY$259","v":1.8899473941664968},{"$f":"C_Index!AZ$259","v":1.9429040669235742},{"$f":"C_Index!BA$259","v":1.9973445953679347},{"$f":"C_Index!BB$259","v":2.053310557408198},{"$f":"C_Index!BC$259","v":2.1108446959736118},{"$f":"C_Index!BD$259","v":2.1699909516581442},{"$f":"C_Index!BE$259","v":2.2307944962792678},{"$f":"C_Index!BF$259","v":2.2933017673770704},{"$f":"C_Index!BG$259","v":2.3575605036800322},{"$f":"C_Index!BH$259","v":2.423619781564565},{"$f":"C_Index!BI$259","v":2.4915300525361532},{"$f":"C_Index!BJ$259","v":2.5613431817607211}]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,"Deflator",null,{"$f":"G1185","v":"Index"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1185<>0,AA1184/AA1185,1)","v":0.99210156050140708},0.98483713964807185,0.97977346278317146,0.98593604108309973,0.98937992463172342,0.99235499887158685,0.96002518098835388,0.94432112467628559,0.98156173000299651,0.98631578745980042,0.9856494490168296,0.97890563707563627,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874955,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874944]
[]
[null,null,null,null,{"$f":"E1183","v":"UKATS RAB 2 c/f"},null,{"$f":"G1183","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1188:BJ1188)","v":0},null,{"$f":"AA1183 * AA1186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Average RAB"]
[null,null,null,null,{"$f":"E1163","v":"UKATS RAB 1 b/f"},null,{"$f":"G1163","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,15989152.599659797,null,1158830.7827350528,1130670.229137178,1042448.1646686943,996001.6386862587,986992.26632517669,974733.27380434936,1247774.2044685176,1586829.6086454729,1967929.234299327,1863425.7232344761,1713727.4939816941,1641238.7904425398,1562578.473386335,1473693.4624936709,1096894.4543155895,857209.97026043048,643791.82199622144,406422.72765202785,176672.57342443601,73323.654712393676,-15031.294231030066,-99431.904659352935,-178337.07668297901,-253100.80493569706,-320249.33650946699,-377328.35345631355,-423079.66014642746,-457094.55420671048,-478719.26541280519,-500950.30718941393,-523804.69347653876,-547299.91643378767,-571453.95993048931,-596285.31341929466,-621812.98620434257,-648056.52211539703]
[null,null,null,null,{"$f":"E1171","v":"UKATS RAB 1 c/f"},null,{"$f":"G1171","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,13607746.944477284,null,1111292.0185953542,1006389.53928287,963784.1248927078,962328.85154454398,960296.68069942109,1199290.1336424793,1422085.3005980486,1807352.7261376248,1833679.8136214768,1697221.5783058226,1613350.3610390509,1519988.1271715574,1433525.8063720313,1066997.0025292949,833845.4672713225,626244.34066580248,395345.08580870891,171857.10578747591,71325.111987581971,-14621.594471140008,-96721.743655368889,-173476.24059172088,-246202.17482332324,-311520.47562388721,-367043.72104644228,-411548.00941082212,-444635.77812082,-465671.07640926051,-487296.17884771293,-509527.6356365289,-532382.46216109558,-555878.15211425838,-580032.69099177734,-604864.56997159217,-630392.80018799601,-656636.9274121488]
[null,null,null,null,"Average UKATS RAB1",null,{"$f":"G1192","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( AA1191 + AA1192 ) / 2","v":1135061.4006652036},{"$f":"( AB1191 + AB1192 ) / 2","v":1068529.884210024},1003116.144780701,979165.24511540134,973644.47351229889,1087011.7037234143,1334929.7525332831,1697091.1673915489,1900804.5239604018,1780323.6507701492,1663538.9275103724,1580613.4588070486,1498052.1398791831,1270345.2325114829,965369.96079345606,741727.15546311648,519568.45390246517,289139.9167197519,123998.84270600899,29351.030120626834,-55876.51894319948,-136454.07262553691,-212269.62575315114,-282310.64027979213,-343646.52877795463,-394438.18143356784,-433857.71913362376,-461382.81530798553,-483007.72213025903,-505238.97141297138,-528093.57781881723,-551589.03427402303,-575743.32546113338,-600574.94169544335,-626102.89319616929,-652346.72476377292]
[]
[null,null,null,null,{"$f":"E1180","v":"UKATS RAB 2 b/f"},null,{"$f":"G1180","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1188","v":"UKATS RAB 2 c/f"},null,{"$f":"G1188","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Average UKATS RAB2",null,{"$f":"G1196","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( AA1195 + AA1196 ) / 2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total RAB"]
[null,null,null,null,{"$f":"E$36","v":"UKATS RAB 1 c/f"},null,{"$f":"G36","v":"£'000"},{"$f":"H36","v":"Nominal Y/E"},null,{"$f":"J36","v":0},null,{"$f":"L36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y36","v":0},null,{"$f":"AA36","v":1120139.3716523421},1021884.2271144444,983680.57668652921,976056.06392822193,970604.57443269028,1208529.3418244477,1481300,1913917.5,1868124.8031296807,1720768.9462995611,1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159,-671891.55281832244]
[null,null,null,null,{"$f":"E$1026","v":"UKATS RAB 2 c/f"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$1026","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$1026","v":0},null,{"$f":"AA$1026","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total RAB UKATS",null,{"$f":"G1201","v":"£'000 "},{"$f":"H1201","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1200:AA1201)","v":1120139.3716523421},1021884.2271144444,983680.57668652921,976056.06392822193,970604.57443269028,1208529.3418244477,1481300,1913917.5,1868124.8031296807,1720768.9462995611,1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159,-671891.55281832244]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,"UKATS - Year average Basic RAB balance post inflation adjustment",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA1205:BJ1205)","v":8566761.2119557988},null,{"$f":" AVERAGE(Z1202:AA1202) * AA1204","v":0},{"$f":" AVERAGE(AA1202:AB1202) * AB1204","v":0},0,0,0,0,1344914.6709122239,1697608.75,1891021.1515648402,1794446.8747146209,1678804.4310000809,1594791.0755569777,1509785.4596660733,1279306.7849166328,972500.8946197459,747004.9028276219,522661.21310133871,290189.55937754753,124415.84618354202,29010.411114504623,-56965.00244406714,-138237.53708128637,-214714.07595735067,-285339.67707829032,-347164.11212552671,-398339.77115034038,-438037.08753455064,-465727.2995914534,-487553.03135558631,-509990.73661578918,-533057.58805347991,-556771.24105567066,-581149.84733309364,-606212.0689255388,-631977.09260559571,-658464.64469232701]
[]
["End of spreadsheet"]

{"sheet":"C_RevCost_UKATS","index":32,"n_rows":1430,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_RevCost_UKATS"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Revenue Summary"]
[null,null,"Summary"]
[]
[null,null,null,"Summary - Revenue Recognition"]
[null,null,null,null,{"$f":"C_Time!E42","v":"Forecast period flags"},null,{"$f":"C_Time!G42","v":"flag"},null,null,{"$f":"C_Time!J42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y42","v":30},null,{"$f":"C_Time!AA42","v":0},{"$f":"C_Time!AB42","v":0},{"$f":"C_Time!AC42","v":0},{"$f":"C_Time!AD42","v":0},{"$f":"C_Time!AE42","v":0},{"$f":"C_Time!AF42","v":0},{"$f":"C_Time!AG42","v":1},{"$f":"C_Time!AH42","v":1},{"$f":"C_Time!AI42","v":1},{"$f":"C_Time!AJ42","v":1},{"$f":"C_Time!AK42","v":1},{"$f":"C_Time!AL42","v":1},{"$f":"C_Time!AM42","v":1},{"$f":"C_Time!AN42","v":1},{"$f":"C_Time!AO42","v":1},{"$f":"C_Time!AP42","v":1},{"$f":"C_Time!AQ42","v":1},{"$f":"C_Time!AR42","v":1},{"$f":"C_Time!AS42","v":1},{"$f":"C_Time!AT42","v":1},{"$f":"C_Time!AU42","v":1},{"$f":"C_Time!AV42","v":1},{"$f":"C_Time!AW42","v":1},{"$f":"C_Time!AX42","v":1},{"$f":"C_Time!AY42","v":1},{"$f":"C_Time!AZ42","v":1},{"$f":"C_Time!BA42","v":1},{"$f":"C_Time!BB42","v":1},{"$f":"C_Time!BC42","v":1},{"$f":"C_Time!BD42","v":1},{"$f":"C_Time!BE42","v":1},{"$f":"C_Time!BF42","v":1},{"$f":"C_Time!BG42","v":1},{"$f":"C_Time!BH42","v":1},{"$f":"C_Time!BI42","v":1},{"$f":"C_Time!BJ42","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E89","v":"Eurocontrol Revenue (Regulated) - Actual"},null,{"$f":"I_Actuals!G89","v":"£'000 "},{"$f":"I_Actuals!H89","v":"Nominal"},{"$f":"I_Actuals!I89","v":"Enter income as positive"},{"$f":"I_Actuals!J89","v":"I_Actuals, row 89:152"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y89","v":3574792.1989050005},null,{"$f":"I_Actuals!AA89","v":590908},{"$f":"I_Actuals!AB89","v":590246},{"$f":"I_Actuals!AC89","v":601590},{"$f":"I_Actuals!AD89","v":597385},{"$f":"I_Actuals!AE89","v":594358.95707250002},{"$f":"I_Actuals!AF89","v":600304.24183250009},{"$f":"I_Actuals!AG89","v":0},{"$f":"I_Actuals!AH89","v":0},{"$f":"I_Actuals!AI89","v":0},{"$f":"I_Actuals!AJ89","v":0},{"$f":"I_Actuals!AK89","v":0},{"$f":"I_Actuals!AL89","v":0},{"$f":"I_Actuals!AM89","v":0},{"$f":"I_Actuals!AN89","v":0},{"$f":"I_Actuals!AO89","v":0},{"$f":"I_Actuals!AP89","v":0},{"$f":"I_Actuals!AQ89","v":0},{"$f":"I_Actuals!AR89","v":0},{"$f":"I_Actuals!AS89","v":0},{"$f":"I_Actuals!AT89","v":0},{"$f":"I_Actuals!AU89","v":0},{"$f":"I_Actuals!AV89","v":0},{"$f":"I_Actuals!AW89","v":0},{"$f":"I_Actuals!AX89","v":0},{"$f":"I_Actuals!AY89","v":0},{"$f":"I_Actuals!AZ89","v":0},{"$f":"I_Actuals!BA89","v":0},{"$f":"I_Actuals!BB89","v":0},{"$f":"I_Actuals!BC89","v":0},{"$f":"I_Actuals!BD89","v":0},{"$f":"I_Actuals!BE89","v":0},{"$f":"I_Actuals!BF89","v":0},{"$f":"I_Actuals!BG89","v":0},{"$f":"I_Actuals!BH89","v":0},{"$f":"I_Actuals!BI89","v":0},{"$f":"I_Actuals!BJ89","v":0}]
[null,null,null,null,{"$f":"E160","v":"Determined Cost Revenue (t) (CSU) outturn"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,7915508.3645272618,null,583363.09355475253,613593.63889135909,656768.29316708434,660839.82630849711,659524.05843176693,271117.42094545794,282188.4367884571,555463.66876553139,749390.26370721462,761085.65516230802,{"$f":"AK160","v":688848.04186513298},712186.86323016894,721139.10370953032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E874","v":"Inflation adjustment for current year - CSU basis"},null,"£'000","Nominal",null,0,null,{"$f":"L874","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y874","v":0},null,{"$f":"AA874","v":-13047.641263576525},-19817.625172341246,-15939.40646421434,-12919.973383444709,-13787.430332018379,-7859.9292910772219,-3920.059985238533,42828.970756042734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E253","v":"Restructuring Costs ReS t (CSU)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E416","v":"Traffic Risk Share Adjustment for current year including indexation allowance"},null,"£'000","Nominal",null,0,null,{"$f":"L416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y416","v":877495.17464498768},null,{"$f":"AA416","v":0},-9275.3992300201444,-40706.95831062863,-52778.573401516776,-62084.313388410344,382962.32141656143,309376.229471748,198513.59292645936,-26043.750569902673,-66802.408315061883,{"$f":"AK416","v":64353.697703868223},59704.81744599087,76389.878000633267,14091.047428036403,11588.704929946021,8935.0669263069394,6123.6194273411356,3147.602183636538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$216","v":"CSM adjustment (CSU) "},null,{"$f":"G$216","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,2135.5277266705693,2148.4985180755089,2159.535231855953,2166.0671717028558,1610.5760707597067,7904.4710738579406,8668.4098742726565,9036.6914762179476,7699.4700178719086,4682.7425418826306,4635.0461085864945,4632.1849660945427,5211.4740355251297,5267.4478153874006,3382.7240190185817,3181.2283935143482,2647.0660545911087,1199.4963703220619,-798.82707643243111,-779.32895241053166,-404.88648204741457,-3.497910705936024E-13,-3.5959228057222312E-13,-3.6966812225279683E-13,-3.8002629086600221E-13,-3.9067469726429362E-13,-4.0162147396366285E-13,-4.1287498135469195E-13,-4.2444381408764095E-13,-4.3633680763644681E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[null,null,null,null,{"$f":"E254","v":"Financial Incentives FI t  (CSU)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,11305.146023211471,null,-973.50155538510887,5681.6251171269105,4581.4177002857959,-413.01066907525666,2525.9921471546595,-261.1009537873544,163.72423689182557,0,0,0,{"$f":"AK254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E255","v":"Modulation MOD t (CSU) - Rev Recognition"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E256","v":"Pre2011 t (CSU)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,4077.0355953867065,null,665.89134988889759,3411.1442454978092,0,0,0,0,0,0,0,0,{"$f":"AK256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E257","v":"VFR t (CSU)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E258","v":"Customer Discount CD t (CSU)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-671.62967152113254,null,-671.62967152113254,0,0,0,0,0,0,0,0,0,{"$f":"AK258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E259","v":"FAS Funding not spent (Cash Condition 21) (CSU) - Rev Recognition"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-13163.139619315909,null,-3763.7870499638111,-2687.175863277982,-2060.6772922316486,-1248.650546013022,947.02124941094553,-4349.8701172403898,0,0,0,0,{"$f":"AK259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E260","v":"INEA Funding (Cash Condition 21) (CSU)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-95407.872975435879,null,0,0,0,0,-40169.458431443563,-364.78532116491732,-10059.806293739775,-29383.554031693537,-5394.0037880494647,-3005.5461491752267,{"$f":"AK260","v":-7030.7189601694026},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eurocontrol Revenue (Regulated)",null,{"$f":"I_Global!F69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z34:BJ34)","v":8754836.7457134649},null,{"$f":"IF(AA20=1,SUM(AA22:AA33),AA21)","v":590908},{"$f":"IF(AB20=1,SUM(AB22:AB33),AB21)","v":590246},601590,597385,594358.95707250002,600304.24183250009,585652.99529197661,{"$f":"IF(AH20=1,SUM(AH22:AH33),AH21)","v":776091.08829061268},{"$f":"IF(AI20=1,SUM(AI22:AI33),AI21)","v":726989.20082548039},{"$f":"IF(AJ20=1,SUM(AJ22:AJ33),AJ21)","v":698977.17071594275},750853.76315071457,776526.72678474628,802161.1666762582,19302.521463561534,16856.15274533342,12317.790945325522,9304.8478208554843,5794.6682382276467,1199.4963703220619,-798.82707643243111,-779.32895241053166,-404.88648204741457,-3.497910705936024E-13,-3.5959228057222312E-13,-3.6966812225279683E-13,-3.8002629086600221E-13,-3.9067469726429362E-13,-4.0162147396366285E-13,-4.1287498135469195E-13,-4.2444381408764095E-13,-4.3633680763644681E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[]
[null,null,null,"Actuals"]
[null,null,null,null,{"$f":"I_Actuals!E408","v":"Determined Cost Revenue (t) - Forecast Traffic (CSU) - actual"},null,{"$f":"I_Actuals!G408","v":"£'000 "},{"$f":"I_Actuals!H408","v":"Nominal"},null,{"$f":"I_Actuals!J408","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L408","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y408","v":4265132.1984527418},null,{"$f":"I_Actuals!AA408","v":590964.43464838655},{"$f":"I_Actuals!AB408","v":589693.17256535206},{"$f":"I_Actuals!AC408","v":590957.03461783903},{"$f":"I_Actuals!AD408","v":581887.81368703966},{"$f":"I_Actuals!AE408","v":571790.79632688558},{"$f":"I_Actuals!AF408","v":670727.36609861767},{"$f":"I_Actuals!AG408","v":669111.58050862176},{"$f":"I_Actuals!AH408","v":0},{"$f":"I_Actuals!AI408","v":0},{"$f":"I_Actuals!AJ408","v":0},{"$f":"I_Actuals!AK408","v":0},{"$f":"I_Actuals!AL408","v":0},{"$f":"I_Actuals!AM408","v":0},{"$f":"I_Actuals!AN408","v":0},{"$f":"I_Actuals!AO408","v":0},{"$f":"I_Actuals!AP408","v":0},{"$f":"I_Actuals!AQ408","v":0},{"$f":"I_Actuals!AR408","v":0},{"$f":"I_Actuals!AS408","v":0},{"$f":"I_Actuals!AT408","v":0},{"$f":"I_Actuals!AU408","v":0},{"$f":"I_Actuals!AV408","v":0},{"$f":"I_Actuals!AW408","v":0},{"$f":"I_Actuals!AX408","v":0},{"$f":"I_Actuals!AY408","v":0},{"$f":"I_Actuals!AZ408","v":0},{"$f":"I_Actuals!BA408","v":0},{"$f":"I_Actuals!BB408","v":0},{"$f":"I_Actuals!BC408","v":0},{"$f":"I_Actuals!BD408","v":0},{"$f":"I_Actuals!BE408","v":0},{"$f":"I_Actuals!BF408","v":0},{"$f":"I_Actuals!BG408","v":0},{"$f":"I_Actuals!BH408","v":0},{"$f":"I_Actuals!BI408","v":0},{"$f":"I_Actuals!BJ408","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E409","v":"INF - year (t) (CSU) - actual"},null,{"$f":"I_Actuals!G409","v":"£'000 "},{"$f":"I_Actuals!H409","v":"Nominal"},null,{"$f":"I_Actuals!J409","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L409","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y409","v":-29414.508021816469},null,{"$f":"I_Actuals!AA409","v":24198.538442667774},{"$f":"I_Actuals!AB409","v":21946.194848638897},{"$f":"I_Actuals!AC409","v":-13044.704643852627},{"$f":"I_Actuals!AD409","v":-19803.651134685013},{"$f":"I_Actuals!AE409","v":-15936.004539016265},{"$f":"I_Actuals!AF409","v":-12928.385729968595},{"$f":"I_Actuals!AG409","v":-13846.495265600644},{"$f":"I_Actuals!AH409","v":0},{"$f":"I_Actuals!AI409","v":0},{"$f":"I_Actuals!AJ409","v":0},{"$f":"I_Actuals!AK409","v":0},{"$f":"I_Actuals!AL409","v":0},{"$f":"I_Actuals!AM409","v":0},{"$f":"I_Actuals!AN409","v":0},{"$f":"I_Actuals!AO409","v":0},{"$f":"I_Actuals!AP409","v":0},{"$f":"I_Actuals!AQ409","v":0},{"$f":"I_Actuals!AR409","v":0},{"$f":"I_Actuals!AS409","v":0},{"$f":"I_Actuals!AT409","v":0},{"$f":"I_Actuals!AU409","v":0},{"$f":"I_Actuals!AV409","v":0},{"$f":"I_Actuals!AW409","v":0},{"$f":"I_Actuals!AX409","v":0},{"$f":"I_Actuals!AY409","v":0},{"$f":"I_Actuals!AZ409","v":0},{"$f":"I_Actuals!BA409","v":0},{"$f":"I_Actuals!BB409","v":0},{"$f":"I_Actuals!BC409","v":0},{"$f":"I_Actuals!BD409","v":0},{"$f":"I_Actuals!BE409","v":0},{"$f":"I_Actuals!BF409","v":0},{"$f":"I_Actuals!BG409","v":0},{"$f":"I_Actuals!BH409","v":0},{"$f":"I_Actuals!BI409","v":0},{"$f":"I_Actuals!BJ409","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E410","v":"Restructuring Costs ReS t (CSU) - actual"},null,{"$f":"I_Actuals!G410","v":"£'000 "},{"$f":"I_Actuals!H410","v":"Nominal"},null,{"$f":"I_Actuals!J410","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L410","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y410","v":0},null,{"$f":"I_Actuals!AA410","v":0},{"$f":"I_Actuals!AB410","v":0},{"$f":"I_Actuals!AC410","v":0},{"$f":"I_Actuals!AD410","v":0},{"$f":"I_Actuals!AE410","v":0},{"$f":"I_Actuals!AF410","v":0},{"$f":"I_Actuals!AG410","v":0},{"$f":"I_Actuals!AH410","v":0},{"$f":"I_Actuals!AI410","v":0},{"$f":"I_Actuals!AJ410","v":0},{"$f":"I_Actuals!AK410","v":0},{"$f":"I_Actuals!AL410","v":0},{"$f":"I_Actuals!AM410","v":0},{"$f":"I_Actuals!AN410","v":0},{"$f":"I_Actuals!AO410","v":0},{"$f":"I_Actuals!AP410","v":0},{"$f":"I_Actuals!AQ410","v":0},{"$f":"I_Actuals!AR410","v":0},{"$f":"I_Actuals!AS410","v":0},{"$f":"I_Actuals!AT410","v":0},{"$f":"I_Actuals!AU410","v":0},{"$f":"I_Actuals!AV410","v":0},{"$f":"I_Actuals!AW410","v":0},{"$f":"I_Actuals!AX410","v":0},{"$f":"I_Actuals!AY410","v":0},{"$f":"I_Actuals!AZ410","v":0},{"$f":"I_Actuals!BA410","v":0},{"$f":"I_Actuals!BB410","v":0},{"$f":"I_Actuals!BC410","v":0},{"$f":"I_Actuals!BD410","v":0},{"$f":"I_Actuals!BE410","v":0},{"$f":"I_Actuals!BF410","v":0},{"$f":"I_Actuals!BG410","v":0},{"$f":"I_Actuals!BH410","v":0},{"$f":"I_Actuals!BI410","v":0},{"$f":"I_Actuals!BJ410","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E411","v":"Traffic Risk Share (t) - actual"},null,{"$f":"I_Actuals!G411","v":"£'000 "},{"$f":"I_Actuals!H411","v":"Nominal"},null,{"$f":"I_Actuals!J411","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L411","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y411","v":-102136.32430551611},null,{"$f":"I_Actuals!AA411","v":28684.332044731498},{"$f":"I_Actuals!AB411","v":32125.108453515641},{"$f":"I_Actuals!AC411","v":0},{"$f":"I_Actuals!AD411","v":-9142.0422196480031},{"$f":"I_Actuals!AE411","v":-40162.648210605948},{"$f":"I_Actuals!AF411","v":-52058.524075438872},{"$f":"I_Actuals!AG411","v":-61582.550298070433},{"$f":"I_Actuals!AH411","v":0},{"$f":"I_Actuals!AI411","v":0},{"$f":"I_Actuals!AJ411","v":0},{"$f":"I_Actuals!AK411","v":0},{"$f":"I_Actuals!AL411","v":0},{"$f":"I_Actuals!AM411","v":0},{"$f":"I_Actuals!AN411","v":0},{"$f":"I_Actuals!AO411","v":0},{"$f":"I_Actuals!AP411","v":0},{"$f":"I_Actuals!AQ411","v":0},{"$f":"I_Actuals!AR411","v":0},{"$f":"I_Actuals!AS411","v":0},{"$f":"I_Actuals!AT411","v":0},{"$f":"I_Actuals!AU411","v":0},{"$f":"I_Actuals!AV411","v":0},{"$f":"I_Actuals!AW411","v":0},{"$f":"I_Actuals!AX411","v":0},{"$f":"I_Actuals!AY411","v":0},{"$f":"I_Actuals!AZ411","v":0},{"$f":"I_Actuals!BA411","v":0},{"$f":"I_Actuals!BB411","v":0},{"$f":"I_Actuals!BC411","v":0},{"$f":"I_Actuals!BD411","v":0},{"$f":"I_Actuals!BE411","v":0},{"$f":"I_Actuals!BF411","v":0},{"$f":"I_Actuals!BG411","v":0},{"$f":"I_Actuals!BH411","v":0},{"$f":"I_Actuals!BI411","v":0},{"$f":"I_Actuals!BJ411","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E412","v":"Cost Sharing Mechanism CSM t (CSU) - actual"},null,{"$f":"I_Actuals!G412","v":"£'000 "},{"$f":"I_Actuals!H412","v":"Nominal"},null,{"$f":"I_Actuals!J412","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L412","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y412","v":18062.142577482104},null,{"$f":"I_Actuals!AA412","v":0},{"$f":"I_Actuals!AB412","v":2134.9429962897648},{"$f":"I_Actuals!AC412","v":2148.0696860882208},{"$f":"I_Actuals!AD412","v":2158.1787500919354},{"$f":"I_Actuals!AE412","v":2165.5533816117377},{"$f":"I_Actuals!AF412","v":1572.5413182204697},{"$f":"I_Actuals!AG412","v":7882.8564451799757},{"$f":"I_Actuals!AH412","v":0},{"$f":"I_Actuals!AI412","v":0},{"$f":"I_Actuals!AJ412","v":0},{"$f":"I_Actuals!AK412","v":0},{"$f":"I_Actuals!AL412","v":0},{"$f":"I_Actuals!AM412","v":0},{"$f":"I_Actuals!AN412","v":0},{"$f":"I_Actuals!AO412","v":0},{"$f":"I_Actuals!AP412","v":0},{"$f":"I_Actuals!AQ412","v":0},{"$f":"I_Actuals!AR412","v":0},{"$f":"I_Actuals!AS412","v":0},{"$f":"I_Actuals!AT412","v":0},{"$f":"I_Actuals!AU412","v":0},{"$f":"I_Actuals!AV412","v":0},{"$f":"I_Actuals!AW412","v":0},{"$f":"I_Actuals!AX412","v":0},{"$f":"I_Actuals!AY412","v":0},{"$f":"I_Actuals!AZ412","v":0},{"$f":"I_Actuals!BA412","v":0},{"$f":"I_Actuals!BB412","v":0},{"$f":"I_Actuals!BC412","v":0},{"$f":"I_Actuals!BD412","v":0},{"$f":"I_Actuals!BE412","v":0},{"$f":"I_Actuals!BF412","v":0},{"$f":"I_Actuals!BG412","v":0},{"$f":"I_Actuals!BH412","v":0},{"$f":"I_Actuals!BI412","v":0},{"$f":"I_Actuals!BJ412","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E413","v":"Financial Incentives FI t  (CSU) - actual"},null,{"$f":"I_Actuals!G413","v":"£'000 "},{"$f":"I_Actuals!H413","v":"Nominal"},null,{"$f":"I_Actuals!J413","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L413","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y413","v":11305.314963031669},null,{"$f":"I_Actuals!AA413","v":-973.46099979079429},{"$f":"I_Actuals!AB413","v":5681.5003895661439},{"$f":"I_Actuals!AC413","v":4581.4292404098287},{"$f":"I_Actuals!AD413","v":-412.78234622380126},{"$f":"I_Actuals!AE413","v":2525.99214715466},{"$f":"I_Actuals!AF413","v":-261.1009537873544},{"$f":"I_Actuals!AG413","v":163.73748570298594},{"$f":"I_Actuals!AH413","v":0},{"$f":"I_Actuals!AI413","v":0},{"$f":"I_Actuals!AJ413","v":0},{"$f":"I_Actuals!AK413","v":0},{"$f":"I_Actuals!AL413","v":0},{"$f":"I_Actuals!AM413","v":0},{"$f":"I_Actuals!AN413","v":0},{"$f":"I_Actuals!AO413","v":0},{"$f":"I_Actuals!AP413","v":0},{"$f":"I_Actuals!AQ413","v":0},{"$f":"I_Actuals!AR413","v":0},{"$f":"I_Actuals!AS413","v":0},{"$f":"I_Actuals!AT413","v":0},{"$f":"I_Actuals!AU413","v":0},{"$f":"I_Actuals!AV413","v":0},{"$f":"I_Actuals!AW413","v":0},{"$f":"I_Actuals!AX413","v":0},{"$f":"I_Actuals!AY413","v":0},{"$f":"I_Actuals!AZ413","v":0},{"$f":"I_Actuals!BA413","v":0},{"$f":"I_Actuals!BB413","v":0},{"$f":"I_Actuals!BC413","v":0},{"$f":"I_Actuals!BD413","v":0},{"$f":"I_Actuals!BE413","v":0},{"$f":"I_Actuals!BF413","v":0},{"$f":"I_Actuals!BG413","v":0},{"$f":"I_Actuals!BH413","v":0},{"$f":"I_Actuals!BI413","v":0},{"$f":"I_Actuals!BJ413","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E414","v":"Modulation MOD t (CSU) - actual"},null,{"$f":"I_Actuals!G414","v":"£'000 "},{"$f":"I_Actuals!H414","v":"Nominal"},null,{"$f":"I_Actuals!J414","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L414","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y414","v":0},null,{"$f":"I_Actuals!AA414","v":0},{"$f":"I_Actuals!AB414","v":0},{"$f":"I_Actuals!AC414","v":0},{"$f":"I_Actuals!AD414","v":0},{"$f":"I_Actuals!AE414","v":0},{"$f":"I_Actuals!AF414","v":0},{"$f":"I_Actuals!AG414","v":0},{"$f":"I_Actuals!AH414","v":0},{"$f":"I_Actuals!AI414","v":0},{"$f":"I_Actuals!AJ414","v":0},{"$f":"I_Actuals!AK414","v":0},{"$f":"I_Actuals!AL414","v":0},{"$f":"I_Actuals!AM414","v":0},{"$f":"I_Actuals!AN414","v":0},{"$f":"I_Actuals!AO414","v":0},{"$f":"I_Actuals!AP414","v":0},{"$f":"I_Actuals!AQ414","v":0},{"$f":"I_Actuals!AR414","v":0},{"$f":"I_Actuals!AS414","v":0},{"$f":"I_Actuals!AT414","v":0},{"$f":"I_Actuals!AU414","v":0},{"$f":"I_Actuals!AV414","v":0},{"$f":"I_Actuals!AW414","v":0},{"$f":"I_Actuals!AX414","v":0},{"$f":"I_Actuals!AY414","v":0},{"$f":"I_Actuals!AZ414","v":0},{"$f":"I_Actuals!BA414","v":0},{"$f":"I_Actuals!BB414","v":0},{"$f":"I_Actuals!BC414","v":0},{"$f":"I_Actuals!BD414","v":0},{"$f":"I_Actuals!BE414","v":0},{"$f":"I_Actuals!BF414","v":0},{"$f":"I_Actuals!BG414","v":0},{"$f":"I_Actuals!BH414","v":0},{"$f":"I_Actuals!BI414","v":0},{"$f":"I_Actuals!BJ414","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E415","v":"Pre2011 t (CSU) - actual"},null,{"$f":"I_Actuals!G415","v":"£'000 "},{"$f":"I_Actuals!H415","v":"Nominal"},null,{"$f":"I_Actuals!J415","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L415","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y415","v":0},null,{"$f":"I_Actuals!AA415","v":0},{"$f":"I_Actuals!AB415","v":0},{"$f":"I_Actuals!AC415","v":0},{"$f":"I_Actuals!AD415","v":0},{"$f":"I_Actuals!AE415","v":0},{"$f":"I_Actuals!AF415","v":0},{"$f":"I_Actuals!AG415","v":0},{"$f":"I_Actuals!AH415","v":0},{"$f":"I_Actuals!AI415","v":0},{"$f":"I_Actuals!AJ415","v":0},{"$f":"I_Actuals!AK415","v":0},{"$f":"I_Actuals!AL415","v":0},{"$f":"I_Actuals!AM415","v":0},{"$f":"I_Actuals!AN415","v":0},{"$f":"I_Actuals!AO415","v":0},{"$f":"I_Actuals!AP415","v":0},{"$f":"I_Actuals!AQ415","v":0},{"$f":"I_Actuals!AR415","v":0},{"$f":"I_Actuals!AS415","v":0},{"$f":"I_Actuals!AT415","v":0},{"$f":"I_Actuals!AU415","v":0},{"$f":"I_Actuals!AV415","v":0},{"$f":"I_Actuals!AW415","v":0},{"$f":"I_Actuals!AX415","v":0},{"$f":"I_Actuals!AY415","v":0},{"$f":"I_Actuals!AZ415","v":0},{"$f":"I_Actuals!BA415","v":0},{"$f":"I_Actuals!BB415","v":0},{"$f":"I_Actuals!BC415","v":0},{"$f":"I_Actuals!BD415","v":0},{"$f":"I_Actuals!BE415","v":0},{"$f":"I_Actuals!BF415","v":0},{"$f":"I_Actuals!BG415","v":0},{"$f":"I_Actuals!BH415","v":0},{"$f":"I_Actuals!BI415","v":0},{"$f":"I_Actuals!BJ415","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E416","v":"VFR t (CSU) - actual"},null,{"$f":"I_Actuals!G416","v":"£'000 "},{"$f":"I_Actuals!H416","v":"Nominal"},null,{"$f":"I_Actuals!J416","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L416","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y416","v":-671.48450616394348},null,{"$f":"I_Actuals!AA416","v":-671.48450616394348},{"$f":"I_Actuals!AB416","v":0},{"$f":"I_Actuals!AC416","v":0},{"$f":"I_Actuals!AD416","v":0},{"$f":"I_Actuals!AE416","v":0},{"$f":"I_Actuals!AF416","v":0},{"$f":"I_Actuals!AG416","v":0},{"$f":"I_Actuals!AH416","v":0},{"$f":"I_Actuals!AI416","v":0},{"$f":"I_Actuals!AJ416","v":0},{"$f":"I_Actuals!AK416","v":0},{"$f":"I_Actuals!AL416","v":0},{"$f":"I_Actuals!AM416","v":0},{"$f":"I_Actuals!AN416","v":0},{"$f":"I_Actuals!AO416","v":0},{"$f":"I_Actuals!AP416","v":0},{"$f":"I_Actuals!AQ416","v":0},{"$f":"I_Actuals!AR416","v":0},{"$f":"I_Actuals!AS416","v":0},{"$f":"I_Actuals!AT416","v":0},{"$f":"I_Actuals!AU416","v":0},{"$f":"I_Actuals!AV416","v":0},{"$f":"I_Actuals!AW416","v":0},{"$f":"I_Actuals!AX416","v":0},{"$f":"I_Actuals!AY416","v":0},{"$f":"I_Actuals!AZ416","v":0},{"$f":"I_Actuals!BA416","v":0},{"$f":"I_Actuals!BB416","v":0},{"$f":"I_Actuals!BC416","v":0},{"$f":"I_Actuals!BD416","v":0},{"$f":"I_Actuals!BE416","v":0},{"$f":"I_Actuals!BF416","v":0},{"$f":"I_Actuals!BG416","v":0},{"$f":"I_Actuals!BH416","v":0},{"$f":"I_Actuals!BI416","v":0},{"$f":"I_Actuals!BJ416","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E417","v":"Customer Discount CD t (CSU) - actual"},null,{"$f":"I_Actuals!G417","v":"£'000 "},{"$f":"I_Actuals!H417","v":"Nominal"},null,{"$f":"I_Actuals!J417","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L417","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y417","v":-9840.4375752387641},null,{"$f":"I_Actuals!AA417","v":0},{"$f":"I_Actuals!AB417","v":0},{"$f":"I_Actuals!AC417","v":0},{"$f":"I_Actuals!AD417","v":0},{"$f":"I_Actuals!AE417","v":0},{"$f":"I_Actuals!AF417","v":-7223.1484454384345},{"$f":"I_Actuals!AG417","v":-2617.2891298003287},{"$f":"I_Actuals!AH417","v":0},{"$f":"I_Actuals!AI417","v":0},{"$f":"I_Actuals!AJ417","v":0},{"$f":"I_Actuals!AK417","v":0},{"$f":"I_Actuals!AL417","v":0},{"$f":"I_Actuals!AM417","v":0},{"$f":"I_Actuals!AN417","v":0},{"$f":"I_Actuals!AO417","v":0},{"$f":"I_Actuals!AP417","v":0},{"$f":"I_Actuals!AQ417","v":0},{"$f":"I_Actuals!AR417","v":0},{"$f":"I_Actuals!AS417","v":0},{"$f":"I_Actuals!AT417","v":0},{"$f":"I_Actuals!AU417","v":0},{"$f":"I_Actuals!AV417","v":0},{"$f":"I_Actuals!AW417","v":0},{"$f":"I_Actuals!AX417","v":0},{"$f":"I_Actuals!AY417","v":0},{"$f":"I_Actuals!AZ417","v":0},{"$f":"I_Actuals!BA417","v":0},{"$f":"I_Actuals!BB417","v":0},{"$f":"I_Actuals!BC417","v":0},{"$f":"I_Actuals!BD417","v":0},{"$f":"I_Actuals!BE417","v":0},{"$f":"I_Actuals!BF417","v":0},{"$f":"I_Actuals!BG417","v":0},{"$f":"I_Actuals!BH417","v":0},{"$f":"I_Actuals!BI417","v":0},{"$f":"I_Actuals!BJ417","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E418","v":"FAS Funding not spent (Cash Condition 21) (CSU) - actual"},null,{"$f":"I_Actuals!G418","v":"£'000 "},{"$f":"I_Actuals!H418","v":"Nominal"},null,{"$f":"I_Actuals!J418","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L418","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y418","v":-50503.761480003719},null,{"$f":"I_Actuals!AA418","v":0},{"$f":"I_Actuals!AB418","v":0},{"$f":"I_Actuals!AC418","v":0},{"$f":"I_Actuals!AD418","v":0},{"$f":"I_Actuals!AE418","v":-39818.552817559685},{"$f":"I_Actuals!AF418","v":-364.78532116491726},{"$f":"I_Actuals!AG418","v":-10320.423341279115},{"$f":"I_Actuals!AH418","v":0},{"$f":"I_Actuals!AI418","v":0},{"$f":"I_Actuals!AJ418","v":0},{"$f":"I_Actuals!AK418","v":0},{"$f":"I_Actuals!AL418","v":0},{"$f":"I_Actuals!AM418","v":0},{"$f":"I_Actuals!AN418","v":0},{"$f":"I_Actuals!AO418","v":0},{"$f":"I_Actuals!AP418","v":0},{"$f":"I_Actuals!AQ418","v":0},{"$f":"I_Actuals!AR418","v":0},{"$f":"I_Actuals!AS418","v":0},{"$f":"I_Actuals!AT418","v":0},{"$f":"I_Actuals!AU418","v":0},{"$f":"I_Actuals!AV418","v":0},{"$f":"I_Actuals!AW418","v":0},{"$f":"I_Actuals!AX418","v":0},{"$f":"I_Actuals!AY418","v":0},{"$f":"I_Actuals!AZ418","v":0},{"$f":"I_Actuals!BA418","v":0},{"$f":"I_Actuals!BB418","v":0},{"$f":"I_Actuals!BC418","v":0},{"$f":"I_Actuals!BD418","v":0},{"$f":"I_Actuals!BE418","v":0},{"$f":"I_Actuals!BF418","v":0},{"$f":"I_Actuals!BG418","v":0},{"$f":"I_Actuals!BH418","v":0},{"$f":"I_Actuals!BI418","v":0},{"$f":"I_Actuals!BJ418","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E419","v":"INEA Funding (Cash Condition 21) (CSU) - actual"},null,{"$f":"I_Actuals!G419","v":"£'000 "},{"$f":"I_Actuals!H419","v":"Nominal"},null,{"$f":"I_Actuals!J419","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L419","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y419","v":16224.470473237618},null,{"$f":"I_Actuals!AA419","v":0},{"$f":"I_Actuals!AB419","v":0},{"$f":"I_Actuals!AC419","v":601.766830227431},{"$f":"I_Actuals!AD419","v":-2782.332185340767},{"$f":"I_Actuals!AE419","v":639.78386446879631},{"$f":"I_Actuals!AF419","v":4003.8498019607505},{"$f":"I_Actuals!AG419","v":13761.402161921407},{"$f":"I_Actuals!AH419","v":0},{"$f":"I_Actuals!AI419","v":0},{"$f":"I_Actuals!AJ419","v":0},{"$f":"I_Actuals!AK419","v":0},{"$f":"I_Actuals!AL419","v":0},{"$f":"I_Actuals!AM419","v":0},{"$f":"I_Actuals!AN419","v":0},{"$f":"I_Actuals!AO419","v":0},{"$f":"I_Actuals!AP419","v":0},{"$f":"I_Actuals!AQ419","v":0},{"$f":"I_Actuals!AR419","v":0},{"$f":"I_Actuals!AS419","v":0},{"$f":"I_Actuals!AT419","v":0},{"$f":"I_Actuals!AU419","v":0},{"$f":"I_Actuals!AV419","v":0},{"$f":"I_Actuals!AW419","v":0},{"$f":"I_Actuals!AX419","v":0},{"$f":"I_Actuals!AY419","v":0},{"$f":"I_Actuals!AZ419","v":0},{"$f":"I_Actuals!BA419","v":0},{"$f":"I_Actuals!BB419","v":0},{"$f":"I_Actuals!BC419","v":0},{"$f":"I_Actuals!BD419","v":0},{"$f":"I_Actuals!BE419","v":0},{"$f":"I_Actuals!BF419","v":0},{"$f":"I_Actuals!BG419","v":0},{"$f":"I_Actuals!BH419","v":0},{"$f":"I_Actuals!BI419","v":0},{"$f":"I_Actuals!BJ419","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E420","v":"TVAR t (CSU)"},null,{"$f":"I_Actuals!G420","v":"£'000 "},{"$f":"I_Actuals!H420","v":"Nominal"},null,{"$f":"I_Actuals!J420","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L420","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y420","v":4076.932970525806},null,{"$f":"I_Actuals!AA420","v":665.86360918391961},{"$f":"I_Actuals!AB420","v":3411.0693613418862},{"$f":"I_Actuals!AC420","v":0},{"$f":"I_Actuals!AD420","v":0},{"$f":"I_Actuals!AE420","v":0},{"$f":"I_Actuals!AF420","v":0},{"$f":"I_Actuals!AG420","v":0},{"$f":"I_Actuals!AH420","v":0},{"$f":"I_Actuals!AI420","v":0},{"$f":"I_Actuals!AJ420","v":0},{"$f":"I_Actuals!AK420","v":0},{"$f":"I_Actuals!AL420","v":0},{"$f":"I_Actuals!AM420","v":0},{"$f":"I_Actuals!AN420","v":0},{"$f":"I_Actuals!AO420","v":0},{"$f":"I_Actuals!AP420","v":0},{"$f":"I_Actuals!AQ420","v":0},{"$f":"I_Actuals!AR420","v":0},{"$f":"I_Actuals!AS420","v":0},{"$f":"I_Actuals!AT420","v":0},{"$f":"I_Actuals!AU420","v":0},{"$f":"I_Actuals!AV420","v":0},{"$f":"I_Actuals!AW420","v":0},{"$f":"I_Actuals!AX420","v":0},{"$f":"I_Actuals!AY420","v":0},{"$f":"I_Actuals!AZ420","v":0},{"$f":"I_Actuals!BA420","v":0},{"$f":"I_Actuals!BB420","v":0},{"$f":"I_Actuals!BC420","v":0},{"$f":"I_Actuals!BD420","v":0},{"$f":"I_Actuals!BE420","v":0},{"$f":"I_Actuals!BF420","v":0},{"$f":"I_Actuals!BG420","v":0},{"$f":"I_Actuals!BH420","v":0},{"$f":"I_Actuals!BI420","v":0},{"$f":"I_Actuals!BJ420","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,{"$f":"C_Time!J45","v":0},null,{"$f":"C_Time!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[]
[null,null,null,"Summary - Charged in Year",null,null,null,null,"Condition 21"]
[null,null,null,null,{"$f":"E318","v":"Determined Cost Revenue (t) - Forecast Traffic (CSU)"},null,"£'000 ","Nominal","DC",0,null,{"$f":"L318","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y318","v":8590050.6146189105},null,{"$f":"IF(AA$51 = 1, AA37, AA318)","v":590964.43464838655},589693.17256535206,590957.03461783903,581887.81368703966,571790.79632688558,670727.36609861767,666738.83294577617,{"$f":"IF(AH$51 = 1, AH37, AH318)","v":681268.45755290904},749390.26370721462,761085.65516230802,688848.04186513298,712186.86323016894,721139.10370953032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E883","v":"INF - year (t) (CSU)"},null,"£'000 ","Nominal","INF",0,null,{"$f":"L883","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y883","v":-44463.095135868221},null,{"$f":"IF(AA$51 = 1,  AA38, AA883)","v":24198.538442667774},21946.194848638897,-13044.704643852627,-19803.651134685013,-15936.004539016265,-12928.385729968595,-13787.430332018379,-7859.9292910772219,-3920.059985238533,42828.970756042734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E283","v":"Restructuring Costs ReS t (CSU)"},null,"£'000","Nominal","ReS",0,null,{"$f":"L283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y283","v":0},null,{"$f":"IF(AA51 = 1, AA39, AA283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E792","v":"RP3 Traffic Risk Share (t) (CSU)"},null,{"$f":"G792","v":"£'000"},"Nominal","TRS",0,null,{"$f":"L792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y792","v":1016564.7498230938},null,{"$f":"AA792","v":0},0,0,0,0,0,0,0,92149.110734223854,93281.778975170528,94279.116282038813,96589.480023528173,99476.621168376485,102263.97434574718,105129.42967057873,108075.17557937335,111103.46182902563,114216.60121503111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E793","v":"Non-RP3 Traffic Risk Share (t) (CSU)"},null,"£'000","Nominal","TRS",0,null,{"$f":"L793","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y793","v":-148706.62965993508},null,0,0,0,-9160.0598586323613,-40209.189325031708,-52177.258924962793,-61390.795342647325,0,-67532.60193500435,-75427.704684594268,55855.900704531341,43004.545659285177,58330.534047121226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$216","v":"CSM adjustment (CSU) "},null,"£'000 ","Nominal","CSM",0,null,{"$f":"L$216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$216","v":0},null,{"$f":"IF(AA$51 = 1, AA41, AA$216)","v":0},2134.9429962897648,2148.0696860882208,2158.1787500919354,2165.5533816117377,1572.5413182204697,7904.4710738579406,8668.4098742726565,9036.6914762179476,7699.4700178719086,4682.7425418826306,4635.0461085864945,4632.1849660945427,5211.4740355251297,5267.4478153874006,3382.7240190185817,3181.2283935143482,2647.0660545911087,1199.4963703220619,-798.82707643243111,-779.32895241053166,-404.88648204741457,-3.497910705936024E-13,-3.5959228057222312E-13,-3.6966812225279683E-13,-3.8002629086600221E-13,-3.9067469726429362E-13,-4.0162147396366285E-13,-4.1287498135469195E-13,-4.2444381408764095E-13,-4.3633680763644681E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[null,null,null,null,{"$f":"E284","v":"Financial Incentives FI t  (CSU)"},null,"£'000","Nominal","FI",0,null,{"$f":"L284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y284","v":11305.146023211471},null,{"$f":"IF(AA$51 = 1, AA42, AA284)","v":-973.46099979079429},5681.5003895661439,4581.4292404098287,-412.78234622380126,2525.99214715466,-261.1009537873544,163.72423689182557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Modulation MOD t (CSU)",null,"£'000","Nominal","MOD",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$51 = 1, AA43, AA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (CSU)",null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,4077.0355953867065,null,{"$f":"IF(AA$51 = 1, AA44, AA286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VFR t (CSU)",null,"£'000","Nominal","VFR",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$51 = 1, AA45, AA287)","v":-671.48450616394348},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer Discount CD t (CSU)",null,"£'000","Nominal","DISCOUNT",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-671.62967152113254,null,{"$f":"IF(AA$51 = 1, AA46, AA288)","v":0},0,0,0,0,-7223.1484454384345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (CSU)",null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-4955.8888328899202,null,{"$f":"IF(AA$51 = 1, AA47, AA289)","v":0},0,0,0,-39818.552817559685,-364.78532116491726,-2617.0773519702007,4884.3369645187149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (CSU)",null,"£'000","Nominal","INEA",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-95407.872975435879,null,{"$f":"IF(AA$51 = 1, AA48, AA290)","v":0},0,601.766830227431,-2782.332185340767,639.78386446879631,4003.8498019607505,-10059.806293739775,-29383.554031693537,-5394.0037880494647,-3005.5461491752267,-7030.7189601694026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E855","v":"TVAR t (CSU)"},null,"£'000","Nominal","TVAR",0,null,{"$f":"L855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y855","v":-68579.483743603094},null,{"$f":"IF(AA$51 = 1, AA49, AA855)","v":665.86360918391961},3411.0693613418862,0,0,0,0,13458.258377084496,-37344.796918210988,-37394.632839012418,-10987.350559864461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eurocontrol Revenue (Regulated) - forecast received before traffic adjustment",null,{"$f":"G61","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA68:BJ68)","v":9367466.6313958205},null,{"$f":"SUM(AA54:AA67)","v":614183.8911942835},622866.88016118878,585243.59573071194,551887.16691224952,481158.37903851306,603349.07784347679,600410.17731323466,620232.92415071873,736334.76737035171,815475.27351775928,836635.08243341651,856415.93502156879,883578.44389112259,107475.4483812723,110396.87748596614,111457.89959839193,114284.69022253998,116863.66726962222,1199.4963703220619,-798.82707643243111,-779.32895241053166,-404.88648204741457,-3.497910705936024E-13,-3.5959228057222312E-13,-3.6966812225279683E-13,-3.8002629086600221E-13,-3.9067469726429362E-13,-4.0162147396366285E-13,-4.1287498135469195E-13,-4.2444381408764095E-13,-4.3633680763644681E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[null,null,null,null,{"$f":"E$179","v":"Actual CSUs / Forecast CSUs"},null,{"$f":"G$179","v":"%"},null,null,{"$f":"J$179","v":0},null,{"$f":"L$179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$179","v":0},null,{"$f":"AA$179","v":-1.3334242859437628E-2},3.9759882244881029E-2,0.11070443307844102,0.13451132118226861,0.15276153773302359,-0.60252226415154697,-0.57676315995920602,-0.18466257668711661,0,0,{"$f":"AK$179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eurocontrol Revenue (Regulated) - charged in year",null,{"$f":"G67","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA70:BJ70)","v":8772209.1608431358},null,{"$f":"AA68 + AA69*AA68","v":605994.21402874449},{"$f":"AB68 + AB69*AB68","v":647631.99397063407},650032.65620886872,626122.23887715535,554660.87291356537,239817.82538747718,{"$f":"AG68 + AG69*AG68","v":254115.70617438626},505699.11423086206,{"$f":"AI68 + AI69*AI68","v":736334.76737035171},815475.27351775928,836635.08243341651,856415.93502156879,883578.44389112259,107475.4483812723,110396.87748596614,111457.89959839193,114284.69022253998,116863.66726962222,1199.4963703220619,-798.82707643243111,-779.32895241053166,-404.88648204741457,-3.497910705936024E-13,-3.5959228057222312E-13,-3.6966812225279683E-13,-3.8002629086600221E-13,-3.9067469726429362E-13,-4.0162147396366285E-13,-4.1287498135469195E-13,-4.2444381408764095E-13,-4.3633680763644681E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[]
["UKATS Revenue"]
[null,"Eurocontrol Other / London Approach / MoD / North Sea Helicopter"]
[]
[null,null,null,"Eurocontrol Other / London Approach / MoD / North Sea Helicopter"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E268","v":"Eurocontrol Revenue (Other) - Outturn"},{"$f":"'I_Series UKATS'!F268","v":"Other UKATS Revenue - CAA Run"},{"$f":"'I_Series UKATS'!G268","v":"£'000"},{"$f":"'I_Series UKATS'!H268","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J268","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y268","v":59634.166007677064},null,{"$f":"'I_Series UKATS'!AA268","v":0},{"$f":"'I_Series UKATS'!AB268","v":0},{"$f":"'I_Series UKATS'!AC268","v":0},{"$f":"'I_Series UKATS'!AD268","v":0},{"$f":"'I_Series UKATS'!AE268","v":12037},{"$f":"'I_Series UKATS'!AF268","v":8239},{"$f":"'I_Series UKATS'!AG268","v":7200},{"$f":"'I_Series UKATS'!AH268","v":8855.1660076770677},{"$f":"'I_Series UKATS'!AI268","v":5127},{"$f":"'I_Series UKATS'!AJ268","v":4435},{"$f":"'I_Series UKATS'!AK268","v":4591},{"$f":"'I_Series UKATS'!AL268","v":4581},{"$f":"'I_Series UKATS'!AM268","v":4569},{"$f":"'I_Series UKATS'!AN268","v":0},{"$f":"'I_Series UKATS'!AO268","v":0},{"$f":"'I_Series UKATS'!AP268","v":0},{"$f":"'I_Series UKATS'!AQ268","v":0},{"$f":"'I_Series UKATS'!AR268","v":0},{"$f":"'I_Series UKATS'!AS268","v":0},{"$f":"'I_Series UKATS'!AT268","v":0},{"$f":"'I_Series UKATS'!AU268","v":0},{"$f":"'I_Series UKATS'!AV268","v":0},{"$f":"'I_Series UKATS'!AW268","v":0},{"$f":"'I_Series UKATS'!AX268","v":0},{"$f":"'I_Series UKATS'!AY268","v":0},{"$f":"'I_Series UKATS'!AZ268","v":0},{"$f":"'I_Series UKATS'!BA268","v":0},{"$f":"'I_Series UKATS'!BB268","v":0},{"$f":"'I_Series UKATS'!BC268","v":0},{"$f":"'I_Series UKATS'!BD268","v":0},{"$f":"'I_Series UKATS'!BE268","v":0},{"$f":"'I_Series UKATS'!BF268","v":0},{"$f":"'I_Series UKATS'!BG268","v":0},{"$f":"'I_Series UKATS'!BH268","v":0},{"$f":"'I_Series UKATS'!BI268","v":0},{"$f":"'I_Series UKATS'!BJ268","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E276","v":"MoD Income - Outturn"},{"$f":"'I_Series UKATS'!F276","v":"FMARS MoD Income - CAA Run"},{"$f":"'I_Series UKATS'!G276","v":"£'000"},{"$f":"'I_Series UKATS'!H276","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y276","v":0},null,{"$f":"'I_Series UKATS'!AA276","v":0},{"$f":"'I_Series UKATS'!AB276","v":0},{"$f":"'I_Series UKATS'!AC276","v":0},{"$f":"'I_Series UKATS'!AD276","v":0},{"$f":"'I_Series UKATS'!AE276","v":0},{"$f":"'I_Series UKATS'!AF276","v":0},{"$f":"'I_Series UKATS'!AG276","v":0},{"$f":"'I_Series UKATS'!AH276","v":0},{"$f":"'I_Series UKATS'!AI276","v":0},{"$f":"'I_Series UKATS'!AJ276","v":0},{"$f":"'I_Series UKATS'!AK276","v":0},{"$f":"'I_Series UKATS'!AL276","v":0},{"$f":"'I_Series UKATS'!AM276","v":0},{"$f":"'I_Series UKATS'!AN276","v":0},{"$f":"'I_Series UKATS'!AO276","v":0},{"$f":"'I_Series UKATS'!AP276","v":0},{"$f":"'I_Series UKATS'!AQ276","v":0},{"$f":"'I_Series UKATS'!AR276","v":0},{"$f":"'I_Series UKATS'!AS276","v":0},{"$f":"'I_Series UKATS'!AT276","v":0},{"$f":"'I_Series UKATS'!AU276","v":0},{"$f":"'I_Series UKATS'!AV276","v":0},{"$f":"'I_Series UKATS'!AW276","v":0},{"$f":"'I_Series UKATS'!AX276","v":0},{"$f":"'I_Series UKATS'!AY276","v":0},{"$f":"'I_Series UKATS'!AZ276","v":0},{"$f":"'I_Series UKATS'!BA276","v":0},{"$f":"'I_Series UKATS'!BB276","v":0},{"$f":"'I_Series UKATS'!BC276","v":0},{"$f":"'I_Series UKATS'!BD276","v":0},{"$f":"'I_Series UKATS'!BE276","v":0},{"$f":"'I_Series UKATS'!BF276","v":0},{"$f":"'I_Series UKATS'!BG276","v":0},{"$f":"'I_Series UKATS'!BH276","v":0},{"$f":"'I_Series UKATS'!BI276","v":0},{"$f":"'I_Series UKATS'!BJ276","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E284","v":"North Sea Helicopters - Outturn"},{"$f":"'I_Series UKATS'!F284","v":"North Sea Helicopters - CAA Run"},{"$f":"'I_Series UKATS'!G284","v":"£'000"},{"$f":"'I_Series UKATS'!H284","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y284","v":73753.227884435531},null,{"$f":"'I_Series UKATS'!AA284","v":0},{"$f":"'I_Series UKATS'!AB284","v":0},{"$f":"'I_Series UKATS'!AC284","v":0},{"$f":"'I_Series UKATS'!AD284","v":0},{"$f":"'I_Series UKATS'!AE284","v":8860},{"$f":"'I_Series UKATS'!AF284","v":8199},{"$f":"'I_Series UKATS'!AG284","v":7932},{"$f":"'I_Series UKATS'!AH284","v":8512.2278844355278},{"$f":"'I_Series UKATS'!AI284","v":8027},{"$f":"'I_Series UKATS'!AJ284","v":8041},{"$f":"'I_Series UKATS'!AK284","v":8053},{"$f":"'I_Series UKATS'!AL284","v":8063},{"$f":"'I_Series UKATS'!AM284","v":8066},{"$f":"'I_Series UKATS'!AN284","v":0},{"$f":"'I_Series UKATS'!AO284","v":0},{"$f":"'I_Series UKATS'!AP284","v":0},{"$f":"'I_Series UKATS'!AQ284","v":0},{"$f":"'I_Series UKATS'!AR284","v":0},{"$f":"'I_Series UKATS'!AS284","v":0},{"$f":"'I_Series UKATS'!AT284","v":0},{"$f":"'I_Series UKATS'!AU284","v":0},{"$f":"'I_Series UKATS'!AV284","v":0},{"$f":"'I_Series UKATS'!AW284","v":0},{"$f":"'I_Series UKATS'!AX284","v":0},{"$f":"'I_Series UKATS'!AY284","v":0},{"$f":"'I_Series UKATS'!AZ284","v":0},{"$f":"'I_Series UKATS'!BA284","v":0},{"$f":"'I_Series UKATS'!BB284","v":0},{"$f":"'I_Series UKATS'!BC284","v":0},{"$f":"'I_Series UKATS'!BD284","v":0},{"$f":"'I_Series UKATS'!BE284","v":0},{"$f":"'I_Series UKATS'!BF284","v":0},{"$f":"'I_Series UKATS'!BG284","v":0},{"$f":"'I_Series UKATS'!BH284","v":0},{"$f":"'I_Series UKATS'!BI284","v":0},{"$f":"'I_Series UKATS'!BJ284","v":0}]
[]
[null,null,null,null,{"$f":"C_Index!E289","v":"Eurocontrol Revenue (Other) - Indexation - Outturn - growth rate"},null,{"$f":"C_Index!G289","v":"index"},{"$f":"C_Index!H289","v":"CPI 2020"},null,{"$f":"C_Index!J289","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y289","v":0},null,{"$f":"C_Index!AA289","v":0.91961685823754757},{"$f":"C_Index!AB289","v":0.92551724137931035},{"$f":"C_Index!AC289","v":0.95042145593869709},{"$f":"C_Index!AD289","v":0.97394636015325609},{"$f":"C_Index!AE289","v":0.99126436781609162},{"$f":"C_Index!AF289","v":1},{"$f":"C_Index!AG289","v":1.0258237547892719},{"$f":"C_Index!AH289","v":1.1186973180076629},{"$f":"C_Index!AI289","v":1.1873399586480322},{"$f":"C_Index!AJ289","v":1.1975124598510096},{"$f":"C_Index!AK289","v":1.198896577295987},{"$f":"C_Index!AL289","v":1.2048871867171229},{"$f":"C_Index!AM289","v":1.2238361939769149},{"$f":"C_Index!AN289","v":1.2430832082867362},{"$f":"C_Index!AO289","v":1.2626329163407577},{"$f":"C_Index!AP289","v":1.282490078539803},{"$f":"C_Index!AQ289","v":1.3026595301505184},{"$f":"C_Index!AR289","v":1.3231461824827708},{"$f":"C_Index!AS289","v":1.3439550240855642},{"$f":"C_Index!AT289","v":1.3650911219617634},{"$f":"C_Index!AU289","v":1.3865596228019204},{"$f":"C_Index!AV289","v":1.4083657542375072},{"$f":"C_Index!AW289","v":1.4305148261138558},{"$f":"C_Index!AX289","v":1.4530122317831182},{"$f":"C_Index!AY289","v":1.4758634494175611},{"$f":"C_Index!AZ289","v":1.4990740433435141},{"$f":"C_Index!BA289","v":1.5226496653962955},{"$f":"C_Index!BB289","v":1.5465960562964489},{"$f":"C_Index!BC289","v":1.5709190470476218},{"$f":"C_Index!BD289","v":1.5956245603564285},{"$f":"C_Index!BE289","v":1.6207186120746455},{"$f":"C_Index!BF289","v":1.6462073126640833},{"$f":"C_Index!BG289","v":1.6720968686844992},{"$f":"C_Index!BH289","v":1.6983935843049107},{"$f":"C_Index!BI289","v":1.725103862838675},{"$f":"C_Index!BJ289","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E290","v":"MoD Income - Indexation - Outturn - growth rate"},null,{"$f":"C_Index!G290","v":"index"},{"$f":"C_Index!H290","v":"CPI 2020"},null,{"$f":"C_Index!J290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y290","v":0},null,{"$f":"C_Index!AA290","v":0.91961685823754757},{"$f":"C_Index!AB290","v":0.92551724137931035},{"$f":"C_Index!AC290","v":0.95042145593869709},{"$f":"C_Index!AD290","v":0.97394636015325609},{"$f":"C_Index!AE290","v":0.99126436781609162},{"$f":"C_Index!AF290","v":1},{"$f":"C_Index!AG290","v":1.0258237547892719},{"$f":"C_Index!AH290","v":1.1186973180076629},{"$f":"C_Index!AI290","v":1.1873399586480322},{"$f":"C_Index!AJ290","v":1.1975124598510096},{"$f":"C_Index!AK290","v":1.198896577295987},{"$f":"C_Index!AL290","v":1.2048871867171229},{"$f":"C_Index!AM290","v":1.2238361939769149},{"$f":"C_Index!AN290","v":1.2430832082867362},{"$f":"C_Index!AO290","v":1.2626329163407577},{"$f":"C_Index!AP290","v":1.282490078539803},{"$f":"C_Index!AQ290","v":1.3026595301505184},{"$f":"C_Index!AR290","v":1.3231461824827708},{"$f":"C_Index!AS290","v":1.3439550240855642},{"$f":"C_Index!AT290","v":1.3650911219617634},{"$f":"C_Index!AU290","v":1.3865596228019204},{"$f":"C_Index!AV290","v":1.4083657542375072},{"$f":"C_Index!AW290","v":1.4305148261138558},{"$f":"C_Index!AX290","v":1.4530122317831182},{"$f":"C_Index!AY290","v":1.4758634494175611},{"$f":"C_Index!AZ290","v":1.4990740433435141},{"$f":"C_Index!BA290","v":1.5226496653962955},{"$f":"C_Index!BB290","v":1.5465960562964489},{"$f":"C_Index!BC290","v":1.5709190470476218},{"$f":"C_Index!BD290","v":1.5956245603564285},{"$f":"C_Index!BE290","v":1.6207186120746455},{"$f":"C_Index!BF290","v":1.6462073126640833},{"$f":"C_Index!BG290","v":1.6720968686844992},{"$f":"C_Index!BH290","v":1.6983935843049107},{"$f":"C_Index!BI290","v":1.725103862838675},{"$f":"C_Index!BJ290","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E291","v":"North Sea Helicopters - Indexation - Outturn - growth rate"},null,{"$f":"C_Index!G291","v":"index"},{"$f":"C_Index!H291","v":"CPI 2020"},null,{"$f":"C_Index!J291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y291","v":0},null,{"$f":"C_Index!AA291","v":0.91961685823754757},{"$f":"C_Index!AB291","v":0.92551724137931035},{"$f":"C_Index!AC291","v":0.95042145593869709},{"$f":"C_Index!AD291","v":0.97394636015325609},{"$f":"C_Index!AE291","v":0.99126436781609162},{"$f":"C_Index!AF291","v":1},{"$f":"C_Index!AG291","v":1.0258237547892719},{"$f":"C_Index!AH291","v":1.1186973180076629},{"$f":"C_Index!AI291","v":1.1873399586480322},{"$f":"C_Index!AJ291","v":1.1975124598510096},{"$f":"C_Index!AK291","v":1.198896577295987},{"$f":"C_Index!AL291","v":1.2048871867171229},{"$f":"C_Index!AM291","v":1.2238361939769149},{"$f":"C_Index!AN291","v":1.2430832082867362},{"$f":"C_Index!AO291","v":1.2626329163407577},{"$f":"C_Index!AP291","v":1.282490078539803},{"$f":"C_Index!AQ291","v":1.3026595301505184},{"$f":"C_Index!AR291","v":1.3231461824827708},{"$f":"C_Index!AS291","v":1.3439550240855642},{"$f":"C_Index!AT291","v":1.3650911219617634},{"$f":"C_Index!AU291","v":1.3865596228019204},{"$f":"C_Index!AV291","v":1.4083657542375072},{"$f":"C_Index!AW291","v":1.4305148261138558},{"$f":"C_Index!AX291","v":1.4530122317831182},{"$f":"C_Index!AY291","v":1.4758634494175611},{"$f":"C_Index!AZ291","v":1.4990740433435141},{"$f":"C_Index!BA291","v":1.5226496653962955},{"$f":"C_Index!BB291","v":1.5465960562964489},{"$f":"C_Index!BC291","v":1.5709190470476218},{"$f":"C_Index!BD291","v":1.5956245603564285},{"$f":"C_Index!BE291","v":1.6207186120746455},{"$f":"C_Index!BF291","v":1.6462073126640833},{"$f":"C_Index!BG291","v":1.6720968686844992},{"$f":"C_Index!BH291","v":1.6983935843049107},{"$f":"C_Index!BI291","v":1.725103862838675},{"$f":"C_Index!BJ291","v":1.7522342083027105}]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[]
[null,null,null,null,"Revenue - Eurocontrol Revenue (Other) - Accrued",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z86:BJ86)","v":45306.071184208944},null,{"$f":"AA76 * (AA80) * AA$84","v":0},0,0,0,0,0,7385.9310344827572,9906.2504633009594,{"$f":"AI76 * (AI80) * AI$84","v":6087.4919679884615},5310.9677594392278,5504.1341863658763,5519.5882023511404,5591.7075702805241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue - MoD Income",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z87:BJ87)","v":0},null,{"$f":"AA77 * (AA81) * AA$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue - North Sea Helicopters",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z88:BJ88)","v":66060.598329388828},null,{"$f":"AA78 * (AA82) * AA$84","v":0},0,0,0,0,0,8136.8340229885043,9522.6065045880678,9530.7778480677553,9629.197689661969,9654.7141369645833,9715.0053865001628,9871.4627406177951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E292","v":"Intercompany income - Outturn"},{"$f":"'I_Series UKATS'!F292","v":"Intercompany Income - CAA Run"},{"$f":"'I_Series UKATS'!G292","v":"£'000"},{"$f":"'I_Series UKATS'!H292","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y292","v":194472.66652822297},null,{"$f":"'I_Series UKATS'!AA292","v":0},{"$f":"'I_Series UKATS'!AB292","v":0},{"$f":"'I_Series UKATS'!AC292","v":0},{"$f":"'I_Series UKATS'!AD292","v":0},{"$f":"'I_Series UKATS'!AE292","v":27476},{"$f":"'I_Series UKATS'!AF292","v":27047},{"$f":"'I_Series UKATS'!AG292","v":21238},{"$f":"'I_Series UKATS'!AH292","v":19001.666528222984},{"$f":"'I_Series UKATS'!AI292","v":19967},{"$f":"'I_Series UKATS'!AJ292","v":19978},{"$f":"'I_Series UKATS'!AK292","v":19930},{"$f":"'I_Series UKATS'!AL292","v":19922},{"$f":"'I_Series UKATS'!AM292","v":19913},{"$f":"'I_Series UKATS'!AN292","v":0},{"$f":"'I_Series UKATS'!AO292","v":0},{"$f":"'I_Series UKATS'!AP292","v":0},{"$f":"'I_Series UKATS'!AQ292","v":0},{"$f":"'I_Series UKATS'!AR292","v":0},{"$f":"'I_Series UKATS'!AS292","v":0},{"$f":"'I_Series UKATS'!AT292","v":0},{"$f":"'I_Series UKATS'!AU292","v":0},{"$f":"'I_Series UKATS'!AV292","v":0},{"$f":"'I_Series UKATS'!AW292","v":0},{"$f":"'I_Series UKATS'!AX292","v":0},{"$f":"'I_Series UKATS'!AY292","v":0},{"$f":"'I_Series UKATS'!AZ292","v":0},{"$f":"'I_Series UKATS'!BA292","v":0},{"$f":"'I_Series UKATS'!BB292","v":0},{"$f":"'I_Series UKATS'!BC292","v":0},{"$f":"'I_Series UKATS'!BD292","v":0},{"$f":"'I_Series UKATS'!BE292","v":0},{"$f":"'I_Series UKATS'!BF292","v":0},{"$f":"'I_Series UKATS'!BG292","v":0},{"$f":"'I_Series UKATS'!BH292","v":0},{"$f":"'I_Series UKATS'!BI292","v":0},{"$f":"'I_Series UKATS'!BJ292","v":0}]
[null,null,null,null,{"$f":"C_Index!E292","v":"Intercompany Income - Indexation - Outturn - growth rate"},null,{"$f":"C_Index!G292","v":"index"},{"$f":"C_Index!H292","v":"CPI 2020"},null,{"$f":"C_Index!J292","v":0},null,{"$f":"C_Index!L292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y292","v":0},null,{"$f":"C_Index!AA292","v":0.91961685823754757},{"$f":"C_Index!AB292","v":0.92551724137931035},{"$f":"C_Index!AC292","v":0.95042145593869709},{"$f":"C_Index!AD292","v":0.97394636015325609},{"$f":"C_Index!AE292","v":0.99126436781609162},{"$f":"C_Index!AF292","v":1},{"$f":"C_Index!AG292","v":1.0258237547892719},{"$f":"C_Index!AH292","v":1.1186973180076629},{"$f":"C_Index!AI292","v":1.1873399586480322},{"$f":"C_Index!AJ292","v":1.1975124598510096},{"$f":"C_Index!AK292","v":1.198896577295987},{"$f":"C_Index!AL292","v":1.2048871867171229},{"$f":"C_Index!AM292","v":1.2238361939769149},{"$f":"C_Index!AN292","v":1.2430832082867362},{"$f":"C_Index!AO292","v":1.2626329163407577},{"$f":"C_Index!AP292","v":1.282490078539803},{"$f":"C_Index!AQ292","v":1.3026595301505184},{"$f":"C_Index!AR292","v":1.3231461824827708},{"$f":"C_Index!AS292","v":1.3439550240855642},{"$f":"C_Index!AT292","v":1.3650911219617634},{"$f":"C_Index!AU292","v":1.3865596228019204},{"$f":"C_Index!AV292","v":1.4083657542375072},{"$f":"C_Index!AW292","v":1.4305148261138558},{"$f":"C_Index!AX292","v":1.4530122317831182},{"$f":"C_Index!AY292","v":1.4758634494175611},{"$f":"C_Index!AZ292","v":1.4990740433435141},{"$f":"C_Index!BA292","v":1.5226496653962955},{"$f":"C_Index!BB292","v":1.5465960562964489},{"$f":"C_Index!BC292","v":1.5709190470476218},{"$f":"C_Index!BD292","v":1.5956245603564285},{"$f":"C_Index!BE292","v":1.6207186120746455},{"$f":"C_Index!BF292","v":1.6462073126640833},{"$f":"C_Index!BG292","v":1.6720968686844992},{"$f":"C_Index!BH292","v":1.6983935843049107},{"$f":"C_Index!BI292","v":1.725103862838675},{"$f":"C_Index!BJ292","v":1.7522342083027105}]
[null,null,null,null,"Revenue - Intercompany Income",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA92:BJ92)","v":217226.0803843071},null,{"$f":"AA90 * (AA91)","v":0},{"$f":"AB90 * (AB91)","v":0},0,0,27235.979770114933,27047,21786.444904214557,21257.113382799031,23707.616954325258,23923.903922903472,23894.008785509021,24003.762533778521,24370.250130662305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other UKATS"]
[null,null,null,null,{"$f":"C_Index!E293","v":"Other UKATS Revenue - Indexation - Outturn - growth rate"},null,{"$f":"C_Index!G293","v":"index"},{"$f":"C_Index!H293","v":"CPI 2020"},null,{"$f":"C_Index!J293","v":0},null,{"$f":"C_Index!L293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y293","v":0},null,{"$f":"C_Index!AA293","v":0.91961685823754757},{"$f":"C_Index!AB293","v":0.92551724137931035},{"$f":"C_Index!AC293","v":0.95042145593869709},{"$f":"C_Index!AD293","v":0.97394636015325609},{"$f":"C_Index!AE293","v":0.99126436781609162},{"$f":"C_Index!AF293","v":1},{"$f":"C_Index!AG293","v":1.0258237547892719},{"$f":"C_Index!AH293","v":1.1186973180076629},{"$f":"C_Index!AI293","v":1.1873399586480322},{"$f":"C_Index!AJ293","v":1.1975124598510096},{"$f":"C_Index!AK293","v":1.198896577295987},{"$f":"C_Index!AL293","v":1.2048871867171229},{"$f":"C_Index!AM293","v":1.2238361939769149},{"$f":"C_Index!AN293","v":1.2430832082867362},{"$f":"C_Index!AO293","v":1.2626329163407577},{"$f":"C_Index!AP293","v":1.282490078539803},{"$f":"C_Index!AQ293","v":1.3026595301505184},{"$f":"C_Index!AR293","v":1.3231461824827708},{"$f":"C_Index!AS293","v":1.3439550240855642},{"$f":"C_Index!AT293","v":1.3650911219617634},{"$f":"C_Index!AU293","v":1.3865596228019204},{"$f":"C_Index!AV293","v":1.4083657542375072},{"$f":"C_Index!AW293","v":1.4305148261138558},{"$f":"C_Index!AX293","v":1.4530122317831182},{"$f":"C_Index!AY293","v":1.4758634494175611},{"$f":"C_Index!AZ293","v":1.4990740433435141},{"$f":"C_Index!BA293","v":1.5226496653962955},{"$f":"C_Index!BB293","v":1.5465960562964489},{"$f":"C_Index!BC293","v":1.5709190470476218},{"$f":"C_Index!BD293","v":1.5956245603564285},{"$f":"C_Index!BE293","v":1.6207186120746455},{"$f":"C_Index!BF293","v":1.6462073126640833},{"$f":"C_Index!BG293","v":1.6720968686844992},{"$f":"C_Index!BH293","v":1.6983935843049107},{"$f":"C_Index!BI293","v":1.725103862838675},{"$f":"C_Index!BJ293","v":1.7522342083027105}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E300","v":"Other UKATS Revenue Spare - Outturn"},{"$f":"'I_Series UKATS'!F300","v":"Other UKATS Revenue Spare (base)"},{"$f":"'I_Series UKATS'!G300","v":"£'000"},{"$f":"'I_Series UKATS'!H300","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J300","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y300","v":371592.88757378736},null,{"$f":"'I_Series UKATS'!AA300","v":0},{"$f":"'I_Series UKATS'!AB300","v":0},{"$f":"'I_Series UKATS'!AC300","v":0},{"$f":"'I_Series UKATS'!AD300","v":0},{"$f":"'I_Series UKATS'!AE300","v":46863},{"$f":"'I_Series UKATS'!AF300","v":47929},{"$f":"'I_Series UKATS'!AG300","v":41574},{"$f":"'I_Series UKATS'!AH300","v":35395.557559551336},{"$f":"'I_Series UKATS'!AI300","v":39995.150536445704},{"$f":"'I_Series UKATS'!AJ300","v":40028.261884289008},{"$f":"'I_Series UKATS'!AK300","v":40169.685593515453},{"$f":"'I_Series UKATS'!AL300","v":39954.696466801252},{"$f":"'I_Series UKATS'!AM300","v":39683.535533184651},{"$f":"'I_Series UKATS'!AN300","v":0},{"$f":"'I_Series UKATS'!AO300","v":0},{"$f":"'I_Series UKATS'!AP300","v":0},{"$f":"'I_Series UKATS'!AQ300","v":0},{"$f":"'I_Series UKATS'!AR300","v":0},{"$f":"'I_Series UKATS'!AS300","v":0},{"$f":"'I_Series UKATS'!AT300","v":0},{"$f":"'I_Series UKATS'!AU300","v":0},{"$f":"'I_Series UKATS'!AV300","v":0},{"$f":"'I_Series UKATS'!AW300","v":0},{"$f":"'I_Series UKATS'!AX300","v":0},{"$f":"'I_Series UKATS'!AY300","v":0},{"$f":"'I_Series UKATS'!AZ300","v":0},{"$f":"'I_Series UKATS'!BA300","v":0},{"$f":"'I_Series UKATS'!BB300","v":0},{"$f":"'I_Series UKATS'!BC300","v":0},{"$f":"'I_Series UKATS'!BD300","v":0},{"$f":"'I_Series UKATS'!BE300","v":0},{"$f":"'I_Series UKATS'!BF300","v":0},{"$f":"'I_Series UKATS'!BG300","v":0},{"$f":"'I_Series UKATS'!BH300","v":0},{"$f":"'I_Series UKATS'!BI300","v":0},{"$f":"'I_Series UKATS'!BJ300","v":0}]
[null,null,null,null,"Revenue - Other UKATS Revenue ",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA97:BJ97)","v":416915.66438013385},null,{"$f":"AA96 * (AA95)","v":0},0,0,0,46453.622068965502,47929,42647.596781609187,39596.915311255936,47487.840384065268,47934.342352615342,48159.298569121594,48140.901822020729,48566.147090480365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"INEA Funding"]
[]
[null,null,"INEA Funding"]
[null,null,null,"P&L"]
[null,null,null,null,{"$f":"C_Time!E45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,{"$f":"C_Time!J45","v":0},null,{"$f":"C_Time!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E95","v":"INEA Funding - Actual"},null,{"$f":"I_Actuals!G95","v":"£'000 "},{"$f":"I_Actuals!H95","v":"Nominal"},{"$f":"I_Actuals!I95","v":"Enter income as positive"},{"$f":"I_Actuals!J95","v":"I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L95","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y95","v":0},null,{"$f":"I_Actuals!AA95","v":0},{"$f":"I_Actuals!AB95","v":0},{"$f":"I_Actuals!AC95","v":0},{"$f":"I_Actuals!AD95","v":0},{"$f":"I_Actuals!AE95","v":0},{"$f":"I_Actuals!AF95","v":0},{"$f":"I_Actuals!AG95","v":0},{"$f":"I_Actuals!AH95","v":0},{"$f":"I_Actuals!AI95","v":0},{"$f":"I_Actuals!AJ95","v":0},{"$f":"I_Actuals!AK95","v":0},{"$f":"I_Actuals!AL95","v":0},{"$f":"I_Actuals!AM95","v":0},{"$f":"I_Actuals!AN95","v":0},{"$f":"I_Actuals!AO95","v":0},{"$f":"I_Actuals!AP95","v":0},{"$f":"I_Actuals!AQ95","v":0},{"$f":"I_Actuals!AR95","v":0},{"$f":"I_Actuals!AS95","v":0},{"$f":"I_Actuals!AT95","v":0},{"$f":"I_Actuals!AU95","v":0},{"$f":"I_Actuals!AV95","v":0},{"$f":"I_Actuals!AW95","v":0},{"$f":"I_Actuals!AX95","v":0},{"$f":"I_Actuals!AY95","v":0},{"$f":"I_Actuals!AZ95","v":0},{"$f":"I_Actuals!BA95","v":0},{"$f":"I_Actuals!BB95","v":0},{"$f":"I_Actuals!BC95","v":0},{"$f":"I_Actuals!BD95","v":0},{"$f":"I_Actuals!BE95","v":0},{"$f":"I_Actuals!BF95","v":0},{"$f":"I_Actuals!BG95","v":0},{"$f":"I_Actuals!BH95","v":0},{"$f":"I_Actuals!BI95","v":0},{"$f":"I_Actuals!BJ95","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E192","v":"INEA Deferred Income Release"},{"$f":"'I_Series UKATS'!F192","v":"INEA NERL Base Case"},{"$f":"'I_Series UKATS'!G192","v":"£'000 "},{"$f":"'I_Series UKATS'!H192","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J192","v":0},null,{"$f":"'I_Series UKATS'!L192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y192","v":95416.019358736245},null,{"$f":"'I_Series UKATS'!AA192","v":0},{"$f":"'I_Series UKATS'!AB192","v":0},{"$f":"'I_Series UKATS'!AC192","v":0},{"$f":"'I_Series UKATS'!AD192","v":0},{"$f":"'I_Series UKATS'!AE192","v":40169.458431443571},{"$f":"'I_Series UKATS'!AF192","v":364.78532116491726},{"$f":"'I_Series UKATS'!AG192","v":10060.046996722403},{"$f":"'I_Series UKATS'!AH192","v":29382.860002963338},{"$f":"'I_Series UKATS'!AI192","v":5398.8850611591452},{"$f":"'I_Series UKATS'!AJ192","v":3006.8770125660872},{"$f":"'I_Series UKATS'!AK192","v":7033.1065327167853},{"$f":"'I_Series UKATS'!AL192","v":0},{"$f":"'I_Series UKATS'!AM192","v":0},{"$f":"'I_Series UKATS'!AN192","v":0},{"$f":"'I_Series UKATS'!AO192","v":0},{"$f":"'I_Series UKATS'!AP192","v":0},{"$f":"'I_Series UKATS'!AQ192","v":0},{"$f":"'I_Series UKATS'!AR192","v":0},{"$f":"'I_Series UKATS'!AS192","v":0},{"$f":"'I_Series UKATS'!AT192","v":0},{"$f":"'I_Series UKATS'!AU192","v":0},{"$f":"'I_Series UKATS'!AV192","v":0},{"$f":"'I_Series UKATS'!AW192","v":0},{"$f":"'I_Series UKATS'!AX192","v":0},{"$f":"'I_Series UKATS'!AY192","v":0},{"$f":"'I_Series UKATS'!AZ192","v":0},{"$f":"'I_Series UKATS'!BA192","v":0},{"$f":"'I_Series UKATS'!BB192","v":0},{"$f":"'I_Series UKATS'!BC192","v":0},{"$f":"'I_Series UKATS'!BD192","v":0},{"$f":"'I_Series UKATS'!BE192","v":0},{"$f":"'I_Series UKATS'!BF192","v":0},{"$f":"'I_Series UKATS'!BG192","v":0},{"$f":"'I_Series UKATS'!BH192","v":0},{"$f":"'I_Series UKATS'!BI192","v":0},{"$f":"'I_Series UKATS'!BJ192","v":0}]
[null,null,null,null,"INEA Deferred Income Release","INEA NERL Base Case","£'000",{"$f":"H105","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA103 = 1, AA104, AA105)","v":0},{"$f":"IF(AB103 = 1, AB104, AB105)","v":0},0,0,0,0,10060.046996722403,{"$f":"IF(AH103 = 1, AH104, AH105)","v":29382.860002963338},5398.8850611591452,3006.8770125660872,7033.1065327167853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CF"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E164","v":"INEA Grant Funding received - Actual"},null,{"$f":"I_Actuals!G164","v":"£'000 "},{"$f":"I_Actuals!H164","v":"Nominal"},{"$f":"I_Actuals!I164","v":"Enter as positive."},{"$f":"I_Actuals!J164","v":0},null,{"$f":"I_Actuals!L164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y164","v":0},null,{"$f":"I_Actuals!AA164","v":0},{"$f":"I_Actuals!AB164","v":0},{"$f":"I_Actuals!AC164","v":0},{"$f":"I_Actuals!AD164","v":0},{"$f":"I_Actuals!AE164","v":0},{"$f":"I_Actuals!AF164","v":0},{"$f":"I_Actuals!AG164","v":0},{"$f":"I_Actuals!AH164","v":0},{"$f":"I_Actuals!AI164","v":0},{"$f":"I_Actuals!AJ164","v":0},{"$f":"I_Actuals!AK164","v":0},{"$f":"I_Actuals!AL164","v":0},{"$f":"I_Actuals!AM164","v":0},{"$f":"I_Actuals!AN164","v":0},{"$f":"I_Actuals!AO164","v":0},{"$f":"I_Actuals!AP164","v":0},{"$f":"I_Actuals!AQ164","v":0},{"$f":"I_Actuals!AR164","v":0},{"$f":"I_Actuals!AS164","v":0},{"$f":"I_Actuals!AT164","v":0},{"$f":"I_Actuals!AU164","v":0},{"$f":"I_Actuals!AV164","v":0},{"$f":"I_Actuals!AW164","v":0},{"$f":"I_Actuals!AX164","v":0},{"$f":"I_Actuals!AY164","v":0},{"$f":"I_Actuals!AZ164","v":0},{"$f":"I_Actuals!BA164","v":0},{"$f":"I_Actuals!BB164","v":0},{"$f":"I_Actuals!BC164","v":0},{"$f":"I_Actuals!BD164","v":0},{"$f":"I_Actuals!BE164","v":0},{"$f":"I_Actuals!BF164","v":0},{"$f":"I_Actuals!BG164","v":0},{"$f":"I_Actuals!BH164","v":0},{"$f":"I_Actuals!BI164","v":0},{"$f":"I_Actuals!BJ164","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$194","v":"INEA Grant Funding received"},null,{"$f":"'I_Series UKATS'!G$194","v":"£'000 "},{"$f":"'I_Series UKATS'!H$194","v":"Nominal"},{"$f":"'I_Series UKATS'!I$194","v":"Enter +ve values"},{"$f":"'I_Series UKATS'!J$194","v":"I_Series UKATS, rows 175, 179"},null,{"$f":"'I_Series UKATS'!L$194","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$194","v":103613},null,{"$f":"'I_Series UKATS'!AA$194","v":" - "},{"$f":"'I_Series UKATS'!AB$194","v":15034},{"$f":"'I_Series UKATS'!AC$194","v":28254},{"$f":"'I_Series UKATS'!AD$194","v":" - "},{"$f":"'I_Series UKATS'!AE$194","v":36718},{"$f":"'I_Series UKATS'!AF$194","v":8330},{"$f":"'I_Series UKATS'!AG$194","v":3089},{"$f":"'I_Series UKATS'!AH$194","v":2386},{"$f":"'I_Series UKATS'!AI$194","v":3009},{"$f":"'I_Series UKATS'!AJ$194","v":793},{"$f":"'I_Series UKATS'!AK$194","v":6000},{"$f":"'I_Series UKATS'!AL$194","v":0},{"$f":"'I_Series UKATS'!AM$194","v":0},{"$f":"'I_Series UKATS'!AN$194","v":0},{"$f":"'I_Series UKATS'!AO$194","v":0},{"$f":"'I_Series UKATS'!AP$194","v":0},{"$f":"'I_Series UKATS'!AQ$194","v":0},{"$f":"'I_Series UKATS'!AR$194","v":0},{"$f":"'I_Series UKATS'!AS$194","v":0},{"$f":"'I_Series UKATS'!AT$194","v":0},{"$f":"'I_Series UKATS'!AU$194","v":0},{"$f":"'I_Series UKATS'!AV$194","v":0},{"$f":"'I_Series UKATS'!AW$194","v":0},{"$f":"'I_Series UKATS'!AX$194","v":0},{"$f":"'I_Series UKATS'!AY$194","v":0},{"$f":"'I_Series UKATS'!AZ$194","v":0},{"$f":"'I_Series UKATS'!BA$194","v":0},{"$f":"'I_Series UKATS'!BB$194","v":0},{"$f":"'I_Series UKATS'!BC$194","v":0},{"$f":"'I_Series UKATS'!BD$194","v":0},{"$f":"'I_Series UKATS'!BE$194","v":0},{"$f":"'I_Series UKATS'!BF$194","v":0},{"$f":"'I_Series UKATS'!BG$194","v":0},{"$f":"'I_Series UKATS'!BH$194","v":0},{"$f":"'I_Series UKATS'!BI$194","v":0},{"$f":"'I_Series UKATS'!BJ$194","v":0}]
[null,null,null,null,"INEA Grant Funding received","INEA NERL Base Case","£'000",{"$f":"H111","v":"Nominal"},"Sign-switch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA112:BJ112)","v":-15277},null,{"$f":"IF(AA109 = 1, AA110, AA111)*SignSwitch","v":0},0,0,0,0,0,-3089,-2386,-3009,-793,-6000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance"]
[null,null,null,null,{"$f":"I_Actuals!E47","v":"INEA Deferred Income - Actual"},null,{"$f":"I_Actuals!G47","v":"£'000 "},{"$f":"I_Actuals!H47","v":"Nominal"},{"$f":"I_Actuals!I47","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J47","v":"Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37"},null,{"$f":"I_Actuals!L47","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y47","v":0},null,{"$f":"I_Actuals!AA47","v":0},{"$f":"I_Actuals!AB47","v":0},{"$f":"I_Actuals!AC47","v":0},{"$f":"I_Actuals!AD47","v":0},{"$f":"I_Actuals!AE47","v":0},{"$f":"I_Actuals!AF47","v":0},{"$f":"I_Actuals!AG47","v":0},{"$f":"I_Actuals!AH47","v":0},{"$f":"I_Actuals!AI47","v":0},{"$f":"I_Actuals!AJ47","v":0},{"$f":"I_Actuals!AK47","v":0},{"$f":"I_Actuals!AL47","v":0},{"$f":"I_Actuals!AM47","v":0},{"$f":"I_Actuals!AN47","v":0},{"$f":"I_Actuals!AO47","v":0},{"$f":"I_Actuals!AP47","v":0},{"$f":"I_Actuals!AQ47","v":0},{"$f":"I_Actuals!AR47","v":0},{"$f":"I_Actuals!AS47","v":0},{"$f":"I_Actuals!AT47","v":0},{"$f":"I_Actuals!AU47","v":0},{"$f":"I_Actuals!AV47","v":0},{"$f":"I_Actuals!AW47","v":0},{"$f":"I_Actuals!AX47","v":0},{"$f":"I_Actuals!AY47","v":0},{"$f":"I_Actuals!AZ47","v":0},{"$f":"I_Actuals!BA47","v":0},{"$f":"I_Actuals!BB47","v":0},{"$f":"I_Actuals!BC47","v":0},{"$f":"I_Actuals!BD47","v":0},{"$f":"I_Actuals!BE47","v":0},{"$f":"I_Actuals!BF47","v":0},{"$f":"I_Actuals!BG47","v":0},{"$f":"I_Actuals!BH47","v":0},{"$f":"I_Actuals!BI47","v":0},{"$f":"I_Actuals!BJ47","v":0}]
[null,null,null,null,{"$f":"C_Time!E45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,{"$f":"C_Time!J45","v":0},null,{"$f":"C_Time!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[]
[null,null,null,null,"INEA Funding (b/f)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z121","v":0},{"$f":"AA121","v":0},0,0,0,0,0,{"$f":"AG121","v":6971.0469967224035},33967.906999685743,36357.792060844891,38571.66907341098,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761]
[null,null,null,null,{"$f":"E106","v":"INEA Deferred Income Release"},"INEA NERL Base Case","£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,10060.046996722403,29382.860002963338,5398.8850611591452,3006.8770125660872,{"$f":"AK106","v":7033.1065327167853},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$112","v":"INEA Grant Funding received"},"INEA NERL Base Case","£'000","Nominal","Sign-switch",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-15277,null,0,0,0,0,0,0,-3089,-2386,-3009,-793,{"$f":"AK$112","v":-6000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (c/f)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$116=1,AA115,SUM(AA118:AA120))","v":0},{"$f":"IF(AB$116=1,AB115,SUM(AB118:AB120))","v":0},0,0,0,0,6971.0469967224035,33967.906999685743,36357.792060844891,38571.66907341098,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761]
[]
[null,null,"Determined Costs"]
[]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"Macro!E21","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F21","v":"Base - Flat"},{"$f":"Macro!G21","v":"£ per TSU"},{"$f":"Macro!H21","v":"Nominal"},null,{"$f":"Macro!J21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y21","v":0},null,{"$f":"Macro!AA21","v":58.480098266688493},{"$f":"Macro!AB21","v":57.28737712321761},{"$f":"Macro!AC21","v":56.588686297353469},{"$f":"Macro!AD21","v":54.826450999240386},{"$f":"Macro!AE21","v":52.944052214158056},{"$f":"Macro!AF21","v":54.550788922627355},{"$f":"Macro!AG21","v":52.305548987665816},{"$f":"Macro!AH21","v":52.244513616020633},{"$f":"Macro!AI21","v":63.475373852889604},{"$f":"Macro!AJ21","v":59.552868166064791},{"$f":"Macro!AK21","v":52.595864844249292},{"$f":"Macro!AL21","v":53.387321081721808},{"$f":"Macro!AM21","v":53.220598059743935},{"$f":"Macro!AN21","v":0},{"$f":"Macro!AO21","v":0},{"$f":"Macro!AP21","v":0},{"$f":"Macro!AQ21","v":0},{"$f":"Macro!AR21","v":0},{"$f":"Macro!AS21","v":0},{"$f":"Macro!AT21","v":0},{"$f":"Macro!AU21","v":0},{"$f":"Macro!AV21","v":0},{"$f":"Macro!AW21","v":0},{"$f":"Macro!AX21","v":0},{"$f":"Macro!AY21","v":0},{"$f":"Macro!AZ21","v":0},{"$f":"Macro!BA21","v":0},{"$f":"Macro!BB21","v":0},{"$f":"Macro!BC21","v":0},{"$f":"Macro!BD21","v":0},{"$f":"Macro!BE21","v":0},{"$f":"Macro!BF21","v":0},{"$f":"Macro!BG21","v":0},{"$f":"Macro!BH21","v":0},{"$f":"Macro!BI21","v":0},{"$f":"Macro!BJ21","v":0}]
[null,null,null,null,{"$f":"Macro!E24","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F24","v":"Flights (Low)"},{"$f":"Macro!G24","v":"£ per TSU"},{"$f":"Macro!H24","v":"Nominal"},null,{"$f":"Macro!J24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y24","v":0},null,{"$f":"Macro!AA24","v":0},{"$f":"Macro!AB24","v":0},{"$f":"Macro!AC24","v":0},{"$f":"Macro!AD24","v":0},{"$f":"Macro!AE24","v":0},{"$f":"Macro!AF24","v":0},{"$f":"Macro!AG24","v":0},{"$f":"Macro!AH24","v":0},{"$f":"Macro!AI24","v":0},{"$f":"Macro!AJ24","v":0},{"$f":"Macro!AK24","v":0},{"$f":"Macro!AL24","v":0},{"$f":"Macro!AM24","v":0},{"$f":"Macro!AN24","v":0},{"$f":"Macro!AO24","v":0},{"$f":"Macro!AP24","v":0},{"$f":"Macro!AQ24","v":0},{"$f":"Macro!AR24","v":0},{"$f":"Macro!AS24","v":0},{"$f":"Macro!AT24","v":0},{"$f":"Macro!AU24","v":0},{"$f":"Macro!AV24","v":0},{"$f":"Macro!AW24","v":0},{"$f":"Macro!AX24","v":0},{"$f":"Macro!AY24","v":0},{"$f":"Macro!AZ24","v":0},{"$f":"Macro!BA24","v":0},{"$f":"Macro!BB24","v":0},{"$f":"Macro!BC24","v":0},{"$f":"Macro!BD24","v":0},{"$f":"Macro!BE24","v":0},{"$f":"Macro!BF24","v":0},{"$f":"Macro!BG24","v":0},{"$f":"Macro!BH24","v":0},{"$f":"Macro!BI24","v":0},{"$f":"Macro!BJ24","v":0}]
[null,null,null,null,{"$f":"Macro!E27","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F27","v":"Spare 3"},{"$f":"Macro!G27","v":"£ per TSU"},{"$f":"Macro!H27","v":"Nominal"},null,{"$f":"Macro!J27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y27","v":0},null,{"$f":"Macro!AA27","v":0},{"$f":"Macro!AB27","v":0},{"$f":"Macro!AC27","v":0},{"$f":"Macro!AD27","v":0},{"$f":"Macro!AE27","v":0},{"$f":"Macro!AF27","v":0},{"$f":"Macro!AG27","v":0},{"$f":"Macro!AH27","v":0},{"$f":"Macro!AI27","v":0},{"$f":"Macro!AJ27","v":0},{"$f":"Macro!AK27","v":0},{"$f":"Macro!AL27","v":0},{"$f":"Macro!AM27","v":0},{"$f":"Macro!AN27","v":0},{"$f":"Macro!AO27","v":0},{"$f":"Macro!AP27","v":0},{"$f":"Macro!AQ27","v":0},{"$f":"Macro!AR27","v":0},{"$f":"Macro!AS27","v":0},{"$f":"Macro!AT27","v":0},{"$f":"Macro!AU27","v":0},{"$f":"Macro!AV27","v":0},{"$f":"Macro!AW27","v":0},{"$f":"Macro!AX27","v":0},{"$f":"Macro!AY27","v":0},{"$f":"Macro!AZ27","v":0},{"$f":"Macro!BA27","v":0},{"$f":"Macro!BB27","v":0},{"$f":"Macro!BC27","v":0},{"$f":"Macro!BD27","v":0},{"$f":"Macro!BE27","v":0},{"$f":"Macro!BF27","v":0},{"$f":"Macro!BG27","v":0},{"$f":"Macro!BH27","v":0},{"$f":"Macro!BI27","v":0},{"$f":"Macro!BJ27","v":0}]
[null,null,null,null,{"$f":"Macro!E30","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F30","v":"Spare 4"},{"$f":"Macro!G30","v":"£ per TSU"},{"$f":"Macro!H30","v":"Nominal"},null,{"$f":"Macro!J30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y30","v":0},null,{"$f":"Macro!AA30","v":0},{"$f":"Macro!AB30","v":0},{"$f":"Macro!AC30","v":0},{"$f":"Macro!AD30","v":0},{"$f":"Macro!AE30","v":0},{"$f":"Macro!AF30","v":0},{"$f":"Macro!AG30","v":0},{"$f":"Macro!AH30","v":0},{"$f":"Macro!AI30","v":0},{"$f":"Macro!AJ30","v":0},{"$f":"Macro!AK30","v":0},{"$f":"Macro!AL30","v":0},{"$f":"Macro!AM30","v":0},{"$f":"Macro!AN30","v":0},{"$f":"Macro!AO30","v":0},{"$f":"Macro!AP30","v":0},{"$f":"Macro!AQ30","v":0},{"$f":"Macro!AR30","v":0},{"$f":"Macro!AS30","v":0},{"$f":"Macro!AT30","v":0},{"$f":"Macro!AU30","v":0},{"$f":"Macro!AV30","v":0},{"$f":"Macro!AW30","v":0},{"$f":"Macro!AX30","v":0},{"$f":"Macro!AY30","v":0},{"$f":"Macro!AZ30","v":0},{"$f":"Macro!BA30","v":0},{"$f":"Macro!BB30","v":0},{"$f":"Macro!BC30","v":0},{"$f":"Macro!BD30","v":0},{"$f":"Macro!BE30","v":0},{"$f":"Macro!BF30","v":0},{"$f":"Macro!BG30","v":0},{"$f":"Macro!BH30","v":0},{"$f":"Macro!BI30","v":0},{"$f":"Macro!BJ30","v":0}]
[null,null,null,null,{"$f":"Macro!E33","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F33","v":"Spare 5"},{"$f":"Macro!G33","v":"£ per TSU"},{"$f":"Macro!H33","v":"Nominal"},null,{"$f":"Macro!J33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y33","v":0},null,{"$f":"Macro!AA33","v":0},{"$f":"Macro!AB33","v":0},{"$f":"Macro!AC33","v":0},{"$f":"Macro!AD33","v":0},{"$f":"Macro!AE33","v":0},{"$f":"Macro!AF33","v":0},{"$f":"Macro!AG33","v":0},{"$f":"Macro!AH33","v":0},{"$f":"Macro!AI33","v":0},{"$f":"Macro!AJ33","v":0},{"$f":"Macro!AK33","v":0},{"$f":"Macro!AL33","v":0},{"$f":"Macro!AM33","v":0},{"$f":"Macro!AN33","v":0},{"$f":"Macro!AO33","v":0},{"$f":"Macro!AP33","v":0},{"$f":"Macro!AQ33","v":0},{"$f":"Macro!AR33","v":0},{"$f":"Macro!AS33","v":0},{"$f":"Macro!AT33","v":0},{"$f":"Macro!AU33","v":0},{"$f":"Macro!AV33","v":0},{"$f":"Macro!AW33","v":0},{"$f":"Macro!AX33","v":0},{"$f":"Macro!AY33","v":0},{"$f":"Macro!AZ33","v":0},{"$f":"Macro!BA33","v":0},{"$f":"Macro!BB33","v":0},{"$f":"Macro!BC33","v":0},{"$f":"Macro!BD33","v":0},{"$f":"Macro!BE33","v":0},{"$f":"Macro!BF33","v":0},{"$f":"Macro!BG33","v":0},{"$f":"Macro!BH33","v":0},{"$f":"Macro!BI33","v":0},{"$f":"Macro!BJ33","v":0}]
[null,null,null,null,{"$f":"Macro!E36","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F36","v":"Spare 6"},{"$f":"Macro!G36","v":"£ per TSU"},{"$f":"Macro!H36","v":"Nominal"},null,{"$f":"Macro!J36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y36","v":0},null,{"$f":"Macro!AA36","v":0},{"$f":"Macro!AB36","v":0},{"$f":"Macro!AC36","v":0},{"$f":"Macro!AD36","v":0},{"$f":"Macro!AE36","v":0},{"$f":"Macro!AF36","v":0},{"$f":"Macro!AG36","v":0},{"$f":"Macro!AH36","v":0},{"$f":"Macro!AI36","v":0},{"$f":"Macro!AJ36","v":0},{"$f":"Macro!AK36","v":0},{"$f":"Macro!AL36","v":0},{"$f":"Macro!AM36","v":0},{"$f":"Macro!AN36","v":0},{"$f":"Macro!AO36","v":0},{"$f":"Macro!AP36","v":0},{"$f":"Macro!AQ36","v":0},{"$f":"Macro!AR36","v":0},{"$f":"Macro!AS36","v":0},{"$f":"Macro!AT36","v":0},{"$f":"Macro!AU36","v":0},{"$f":"Macro!AV36","v":0},{"$f":"Macro!AW36","v":0},{"$f":"Macro!AX36","v":0},{"$f":"Macro!AY36","v":0},{"$f":"Macro!AZ36","v":0},{"$f":"Macro!BA36","v":0},{"$f":"Macro!BB36","v":0},{"$f":"Macro!BC36","v":0},{"$f":"Macro!BD36","v":0},{"$f":"Macro!BE36","v":0},{"$f":"Macro!BF36","v":0},{"$f":"Macro!BG36","v":0},{"$f":"Macro!BH36","v":0},{"$f":"Macro!BI36","v":0},{"$f":"Macro!BJ36","v":0}]
[null,null,null,null,{"$f":"Macro!E39","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F39","v":"Spare 7"},{"$f":"Macro!G39","v":"£ per TSU"},{"$f":"Macro!H39","v":"Nominal"},null,{"$f":"Macro!J39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y39","v":0},null,{"$f":"Macro!AA39","v":0},{"$f":"Macro!AB39","v":0},{"$f":"Macro!AC39","v":0},{"$f":"Macro!AD39","v":0},{"$f":"Macro!AE39","v":0},{"$f":"Macro!AF39","v":0},{"$f":"Macro!AG39","v":0},{"$f":"Macro!AH39","v":0},{"$f":"Macro!AI39","v":0},{"$f":"Macro!AJ39","v":0},{"$f":"Macro!AK39","v":0},{"$f":"Macro!AL39","v":0},{"$f":"Macro!AM39","v":0},{"$f":"Macro!AN39","v":0},{"$f":"Macro!AO39","v":0},{"$f":"Macro!AP39","v":0},{"$f":"Macro!AQ39","v":0},{"$f":"Macro!AR39","v":0},{"$f":"Macro!AS39","v":0},{"$f":"Macro!AT39","v":0},{"$f":"Macro!AU39","v":0},{"$f":"Macro!AV39","v":0},{"$f":"Macro!AW39","v":0},{"$f":"Macro!AX39","v":0},{"$f":"Macro!AY39","v":0},{"$f":"Macro!AZ39","v":0},{"$f":"Macro!BA39","v":0},{"$f":"Macro!BB39","v":0},{"$f":"Macro!BC39","v":0},{"$f":"Macro!BD39","v":0},{"$f":"Macro!BE39","v":0},{"$f":"Macro!BF39","v":0},{"$f":"Macro!BG39","v":0},{"$f":"Macro!BH39","v":0},{"$f":"Macro!BI39","v":0},{"$f":"Macro!BJ39","v":0}]
[null,null,null,null,{"$f":"Macro!E42","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F42","v":"Spare 8"},{"$f":"Macro!G42","v":"£ per TSU"},{"$f":"Macro!H42","v":"Nominal"},null,{"$f":"Macro!J42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y42","v":0},null,{"$f":"Macro!AA42","v":0},{"$f":"Macro!AB42","v":0},{"$f":"Macro!AC42","v":0},{"$f":"Macro!AD42","v":0},{"$f":"Macro!AE42","v":0},{"$f":"Macro!AF42","v":0},{"$f":"Macro!AG42","v":0},{"$f":"Macro!AH42","v":0},{"$f":"Macro!AI42","v":0},{"$f":"Macro!AJ42","v":0},{"$f":"Macro!AK42","v":0},{"$f":"Macro!AL42","v":0},{"$f":"Macro!AM42","v":0},{"$f":"Macro!AN42","v":0},{"$f":"Macro!AO42","v":0},{"$f":"Macro!AP42","v":0},{"$f":"Macro!AQ42","v":0},{"$f":"Macro!AR42","v":0},{"$f":"Macro!AS42","v":0},{"$f":"Macro!AT42","v":0},{"$f":"Macro!AU42","v":0},{"$f":"Macro!AV42","v":0},{"$f":"Macro!AW42","v":0},{"$f":"Macro!AX42","v":0},{"$f":"Macro!AY42","v":0},{"$f":"Macro!AZ42","v":0},{"$f":"Macro!BA42","v":0},{"$f":"Macro!BB42","v":0},{"$f":"Macro!BC42","v":0},{"$f":"Macro!BD42","v":0},{"$f":"Macro!BE42","v":0},{"$f":"Macro!BF42","v":0},{"$f":"Macro!BG42","v":0},{"$f":"Macro!BH42","v":0},{"$f":"Macro!BI42","v":0},{"$f":"Macro!BJ42","v":0}]
[null,null,null,null,{"$f":"Macro!E45","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F45","v":"Spare 9"},{"$f":"Macro!G45","v":"£ per TSU"},{"$f":"Macro!H45","v":"Nominal"},null,{"$f":"Macro!J45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y45","v":0},null,{"$f":"Macro!AA45","v":0},{"$f":"Macro!AB45","v":0},{"$f":"Macro!AC45","v":0},{"$f":"Macro!AD45","v":0},{"$f":"Macro!AE45","v":0},{"$f":"Macro!AF45","v":0},{"$f":"Macro!AG45","v":0},{"$f":"Macro!AH45","v":0},{"$f":"Macro!AI45","v":0},{"$f":"Macro!AJ45","v":0},{"$f":"Macro!AK45","v":0},{"$f":"Macro!AL45","v":0},{"$f":"Macro!AM45","v":0},{"$f":"Macro!AN45","v":0},{"$f":"Macro!AO45","v":0},{"$f":"Macro!AP45","v":0},{"$f":"Macro!AQ45","v":0},{"$f":"Macro!AR45","v":0},{"$f":"Macro!AS45","v":0},{"$f":"Macro!AT45","v":0},{"$f":"Macro!AU45","v":0},{"$f":"Macro!AV45","v":0},{"$f":"Macro!AW45","v":0},{"$f":"Macro!AX45","v":0},{"$f":"Macro!AY45","v":0},{"$f":"Macro!AZ45","v":0},{"$f":"Macro!BA45","v":0},{"$f":"Macro!BB45","v":0},{"$f":"Macro!BC45","v":0},{"$f":"Macro!BD45","v":0},{"$f":"Macro!BE45","v":0},{"$f":"Macro!BF45","v":0},{"$f":"Macro!BG45","v":0},{"$f":"Macro!BH45","v":0},{"$f":"Macro!BI45","v":0},{"$f":"Macro!BJ45","v":0}]
[null,null,null,null,{"$f":"Macro!E48","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F48","v":"Spare 10"},{"$f":"Macro!G48","v":"£ per TSU"},{"$f":"Macro!H48","v":"Nominal"},null,{"$f":"Macro!J48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y48","v":0},null,{"$f":"Macro!AA48","v":0},{"$f":"Macro!AB48","v":0},{"$f":"Macro!AC48","v":0},{"$f":"Macro!AD48","v":0},{"$f":"Macro!AE48","v":0},{"$f":"Macro!AF48","v":0},{"$f":"Macro!AG48","v":0},{"$f":"Macro!AH48","v":0},{"$f":"Macro!AI48","v":0},{"$f":"Macro!AJ48","v":0},{"$f":"Macro!AK48","v":0},{"$f":"Macro!AL48","v":0},{"$f":"Macro!AM48","v":0},{"$f":"Macro!AN48","v":0},{"$f":"Macro!AO48","v":0},{"$f":"Macro!AP48","v":0},{"$f":"Macro!AQ48","v":0},{"$f":"Macro!AR48","v":0},{"$f":"Macro!AS48","v":0},{"$f":"Macro!AT48","v":0},{"$f":"Macro!AU48","v":0},{"$f":"Macro!AV48","v":0},{"$f":"Macro!AW48","v":0},{"$f":"Macro!AX48","v":0},{"$f":"Macro!AY48","v":0},{"$f":"Macro!AZ48","v":0},{"$f":"Macro!BA48","v":0},{"$f":"Macro!BB48","v":0},{"$f":"Macro!BC48","v":0},{"$f":"Macro!BD48","v":0},{"$f":"Macro!BE48","v":0},{"$f":"Macro!BF48","v":0},{"$f":"Macro!BG48","v":0},{"$f":"Macro!BH48","v":0},{"$f":"Macro!BI48","v":0},{"$f":"Macro!BJ48","v":0}]
[null,null,null,null,"Determined Cost per TSU",null,"£ per TSU",{"$f":"H137","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA138:BJ138)","v":721.45954243164113},null,{"$f":"INDEX(AA128:AA137, MATCH($F$125, $F$128:$F$137,0), 1 )","v":58.480098266688493},57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,52.305548987665816,52.244513616020633,{"$f":"INDEX(AI128:AI137, MATCH($F$125, $F$128:$F$137,0), 1 )","v":63.475373852889604},59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"Macro!E60","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F60","v":"Base - Flat"},{"$f":"Macro!G60","v":"£ per TSU"},{"$f":"Macro!H60","v":"Nominal"},null,{"$f":"Macro!J60","v":0},null,{"$f":"Macro!L60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y60","v":0},null,{"$f":"Macro!AA60","v":58.480098266688493},{"$f":"Macro!AB60","v":57.28737712321761},{"$f":"Macro!AC60","v":56.588686297353469},{"$f":"Macro!AD60","v":54.826450999240386},{"$f":"Macro!AE60","v":52.944052214158056},{"$f":"Macro!AF60","v":54.550788922627355},{"$f":"Macro!AG60","v":52.305548987665816},{"$f":"Macro!AH60","v":52.244513616020633},{"$f":"Macro!AI60","v":63.475373852889604},{"$f":"Macro!AJ60","v":59.552868166064791},{"$f":"Macro!AK60","v":52.595864844249292},{"$f":"Macro!AL60","v":53.387321081721808},{"$f":"Macro!AM60","v":53.220598059743935},{"$f":"Macro!AN60","v":0},{"$f":"Macro!AO60","v":0},{"$f":"Macro!AP60","v":0},{"$f":"Macro!AQ60","v":0},{"$f":"Macro!AR60","v":0},{"$f":"Macro!AS60","v":0},{"$f":"Macro!AT60","v":0},{"$f":"Macro!AU60","v":0},{"$f":"Macro!AV60","v":0},{"$f":"Macro!AW60","v":0},{"$f":"Macro!AX60","v":0},{"$f":"Macro!AY60","v":0},{"$f":"Macro!AZ60","v":0},{"$f":"Macro!BA60","v":0},{"$f":"Macro!BB60","v":0},{"$f":"Macro!BC60","v":0},{"$f":"Macro!BD60","v":0},{"$f":"Macro!BE60","v":0},{"$f":"Macro!BF60","v":0},{"$f":"Macro!BG60","v":0},{"$f":"Macro!BH60","v":0},{"$f":"Macro!BI60","v":0},{"$f":"Macro!BJ60","v":0}]
[null,null,null,null,{"$f":"Macro!E63","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F63","v":"Flights (Low)"},{"$f":"Macro!G63","v":"£ per TSU"},{"$f":"Macro!H63","v":"Nominal"},null,{"$f":"Macro!J63","v":0},null,{"$f":"Macro!L63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y63","v":0},null,{"$f":"Macro!AA63","v":0},{"$f":"Macro!AB63","v":0},{"$f":"Macro!AC63","v":0},{"$f":"Macro!AD63","v":0},{"$f":"Macro!AE63","v":0},{"$f":"Macro!AF63","v":0},{"$f":"Macro!AG63","v":0},{"$f":"Macro!AH63","v":0},{"$f":"Macro!AI63","v":0},{"$f":"Macro!AJ63","v":0},{"$f":"Macro!AK63","v":0},{"$f":"Macro!AL63","v":0},{"$f":"Macro!AM63","v":0},{"$f":"Macro!AN63","v":0},{"$f":"Macro!AO63","v":0},{"$f":"Macro!AP63","v":0},{"$f":"Macro!AQ63","v":0},{"$f":"Macro!AR63","v":0},{"$f":"Macro!AS63","v":0},{"$f":"Macro!AT63","v":0},{"$f":"Macro!AU63","v":0},{"$f":"Macro!AV63","v":0},{"$f":"Macro!AW63","v":0},{"$f":"Macro!AX63","v":0},{"$f":"Macro!AY63","v":0},{"$f":"Macro!AZ63","v":0},{"$f":"Macro!BA63","v":0},{"$f":"Macro!BB63","v":0},{"$f":"Macro!BC63","v":0},{"$f":"Macro!BD63","v":0},{"$f":"Macro!BE63","v":0},{"$f":"Macro!BF63","v":0},{"$f":"Macro!BG63","v":0},{"$f":"Macro!BH63","v":0},{"$f":"Macro!BI63","v":0},{"$f":"Macro!BJ63","v":0}]
[null,null,null,null,{"$f":"Macro!E66","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F66","v":"Spare 3"},{"$f":"Macro!G66","v":"£ per TSU"},{"$f":"Macro!H66","v":"Nominal"},null,{"$f":"Macro!J66","v":0},null,{"$f":"Macro!L66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y66","v":0},null,{"$f":"Macro!AA66","v":0},{"$f":"Macro!AB66","v":0},{"$f":"Macro!AC66","v":0},{"$f":"Macro!AD66","v":0},{"$f":"Macro!AE66","v":0},{"$f":"Macro!AF66","v":0},{"$f":"Macro!AG66","v":0},{"$f":"Macro!AH66","v":0},{"$f":"Macro!AI66","v":0},{"$f":"Macro!AJ66","v":0},{"$f":"Macro!AK66","v":0},{"$f":"Macro!AL66","v":0},{"$f":"Macro!AM66","v":0},{"$f":"Macro!AN66","v":0},{"$f":"Macro!AO66","v":0},{"$f":"Macro!AP66","v":0},{"$f":"Macro!AQ66","v":0},{"$f":"Macro!AR66","v":0},{"$f":"Macro!AS66","v":0},{"$f":"Macro!AT66","v":0},{"$f":"Macro!AU66","v":0},{"$f":"Macro!AV66","v":0},{"$f":"Macro!AW66","v":0},{"$f":"Macro!AX66","v":0},{"$f":"Macro!AY66","v":0},{"$f":"Macro!AZ66","v":0},{"$f":"Macro!BA66","v":0},{"$f":"Macro!BB66","v":0},{"$f":"Macro!BC66","v":0},{"$f":"Macro!BD66","v":0},{"$f":"Macro!BE66","v":0},{"$f":"Macro!BF66","v":0},{"$f":"Macro!BG66","v":0},{"$f":"Macro!BH66","v":0},{"$f":"Macro!BI66","v":0},{"$f":"Macro!BJ66","v":0}]
[null,null,null,null,{"$f":"Macro!E69","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F69","v":"Spare 4"},{"$f":"Macro!G69","v":"£ per TSU"},{"$f":"Macro!H69","v":"Nominal"},null,{"$f":"Macro!J69","v":0},null,{"$f":"Macro!L69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y69","v":0},null,{"$f":"Macro!AA69","v":0},{"$f":"Macro!AB69","v":0},{"$f":"Macro!AC69","v":0},{"$f":"Macro!AD69","v":0},{"$f":"Macro!AE69","v":0},{"$f":"Macro!AF69","v":0},{"$f":"Macro!AG69","v":0},{"$f":"Macro!AH69","v":0},{"$f":"Macro!AI69","v":0},{"$f":"Macro!AJ69","v":0},{"$f":"Macro!AK69","v":0},{"$f":"Macro!AL69","v":0},{"$f":"Macro!AM69","v":0},{"$f":"Macro!AN69","v":0},{"$f":"Macro!AO69","v":0},{"$f":"Macro!AP69","v":0},{"$f":"Macro!AQ69","v":0},{"$f":"Macro!AR69","v":0},{"$f":"Macro!AS69","v":0},{"$f":"Macro!AT69","v":0},{"$f":"Macro!AU69","v":0},{"$f":"Macro!AV69","v":0},{"$f":"Macro!AW69","v":0},{"$f":"Macro!AX69","v":0},{"$f":"Macro!AY69","v":0},{"$f":"Macro!AZ69","v":0},{"$f":"Macro!BA69","v":0},{"$f":"Macro!BB69","v":0},{"$f":"Macro!BC69","v":0},{"$f":"Macro!BD69","v":0},{"$f":"Macro!BE69","v":0},{"$f":"Macro!BF69","v":0},{"$f":"Macro!BG69","v":0},{"$f":"Macro!BH69","v":0},{"$f":"Macro!BI69","v":0},{"$f":"Macro!BJ69","v":0}]
[null,null,null,null,{"$f":"Macro!E72","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F72","v":"Spare 5"},{"$f":"Macro!G72","v":"£ per TSU"},{"$f":"Macro!H72","v":"Nominal"},null,{"$f":"Macro!J72","v":0},null,{"$f":"Macro!L72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y72","v":0},null,{"$f":"Macro!AA72","v":0},{"$f":"Macro!AB72","v":0},{"$f":"Macro!AC72","v":0},{"$f":"Macro!AD72","v":0},{"$f":"Macro!AE72","v":0},{"$f":"Macro!AF72","v":0},{"$f":"Macro!AG72","v":0},{"$f":"Macro!AH72","v":0},{"$f":"Macro!AI72","v":0},{"$f":"Macro!AJ72","v":0},{"$f":"Macro!AK72","v":0},{"$f":"Macro!AL72","v":0},{"$f":"Macro!AM72","v":0},{"$f":"Macro!AN72","v":0},{"$f":"Macro!AO72","v":0},{"$f":"Macro!AP72","v":0},{"$f":"Macro!AQ72","v":0},{"$f":"Macro!AR72","v":0},{"$f":"Macro!AS72","v":0},{"$f":"Macro!AT72","v":0},{"$f":"Macro!AU72","v":0},{"$f":"Macro!AV72","v":0},{"$f":"Macro!AW72","v":0},{"$f":"Macro!AX72","v":0},{"$f":"Macro!AY72","v":0},{"$f":"Macro!AZ72","v":0},{"$f":"Macro!BA72","v":0},{"$f":"Macro!BB72","v":0},{"$f":"Macro!BC72","v":0},{"$f":"Macro!BD72","v":0},{"$f":"Macro!BE72","v":0},{"$f":"Macro!BF72","v":0},{"$f":"Macro!BG72","v":0},{"$f":"Macro!BH72","v":0},{"$f":"Macro!BI72","v":0},{"$f":"Macro!BJ72","v":0}]
[null,null,null,null,{"$f":"Macro!E75","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F75","v":"Spare 6"},{"$f":"Macro!G75","v":"£ per TSU"},{"$f":"Macro!H75","v":"Nominal"},null,{"$f":"Macro!J75","v":0},null,{"$f":"Macro!L75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y75","v":0},null,{"$f":"Macro!AA75","v":0},{"$f":"Macro!AB75","v":0},{"$f":"Macro!AC75","v":0},{"$f":"Macro!AD75","v":0},{"$f":"Macro!AE75","v":0},{"$f":"Macro!AF75","v":0},{"$f":"Macro!AG75","v":0},{"$f":"Macro!AH75","v":0},{"$f":"Macro!AI75","v":0},{"$f":"Macro!AJ75","v":0},{"$f":"Macro!AK75","v":0},{"$f":"Macro!AL75","v":0},{"$f":"Macro!AM75","v":0},{"$f":"Macro!AN75","v":0},{"$f":"Macro!AO75","v":0},{"$f":"Macro!AP75","v":0},{"$f":"Macro!AQ75","v":0},{"$f":"Macro!AR75","v":0},{"$f":"Macro!AS75","v":0},{"$f":"Macro!AT75","v":0},{"$f":"Macro!AU75","v":0},{"$f":"Macro!AV75","v":0},{"$f":"Macro!AW75","v":0},{"$f":"Macro!AX75","v":0},{"$f":"Macro!AY75","v":0},{"$f":"Macro!AZ75","v":0},{"$f":"Macro!BA75","v":0},{"$f":"Macro!BB75","v":0},{"$f":"Macro!BC75","v":0},{"$f":"Macro!BD75","v":0},{"$f":"Macro!BE75","v":0},{"$f":"Macro!BF75","v":0},{"$f":"Macro!BG75","v":0},{"$f":"Macro!BH75","v":0},{"$f":"Macro!BI75","v":0},{"$f":"Macro!BJ75","v":0}]
[null,null,null,null,{"$f":"Macro!E78","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F78","v":"Spare 7"},{"$f":"Macro!G78","v":"£ per TSU"},{"$f":"Macro!H78","v":"Nominal"},null,{"$f":"Macro!J78","v":0},null,{"$f":"Macro!L78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y78","v":0},null,{"$f":"Macro!AA78","v":0},{"$f":"Macro!AB78","v":0},{"$f":"Macro!AC78","v":0},{"$f":"Macro!AD78","v":0},{"$f":"Macro!AE78","v":0},{"$f":"Macro!AF78","v":0},{"$f":"Macro!AG78","v":0},{"$f":"Macro!AH78","v":0},{"$f":"Macro!AI78","v":0},{"$f":"Macro!AJ78","v":0},{"$f":"Macro!AK78","v":0},{"$f":"Macro!AL78","v":0},{"$f":"Macro!AM78","v":0},{"$f":"Macro!AN78","v":0},{"$f":"Macro!AO78","v":0},{"$f":"Macro!AP78","v":0},{"$f":"Macro!AQ78","v":0},{"$f":"Macro!AR78","v":0},{"$f":"Macro!AS78","v":0},{"$f":"Macro!AT78","v":0},{"$f":"Macro!AU78","v":0},{"$f":"Macro!AV78","v":0},{"$f":"Macro!AW78","v":0},{"$f":"Macro!AX78","v":0},{"$f":"Macro!AY78","v":0},{"$f":"Macro!AZ78","v":0},{"$f":"Macro!BA78","v":0},{"$f":"Macro!BB78","v":0},{"$f":"Macro!BC78","v":0},{"$f":"Macro!BD78","v":0},{"$f":"Macro!BE78","v":0},{"$f":"Macro!BF78","v":0},{"$f":"Macro!BG78","v":0},{"$f":"Macro!BH78","v":0},{"$f":"Macro!BI78","v":0},{"$f":"Macro!BJ78","v":0}]
[null,null,null,null,{"$f":"Macro!E81","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F81","v":"Spare 8"},{"$f":"Macro!G81","v":"£ per TSU"},{"$f":"Macro!H81","v":"Nominal"},null,{"$f":"Macro!J81","v":0},null,{"$f":"Macro!L81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y81","v":0},null,{"$f":"Macro!AA81","v":0},{"$f":"Macro!AB81","v":0},{"$f":"Macro!AC81","v":0},{"$f":"Macro!AD81","v":0},{"$f":"Macro!AE81","v":0},{"$f":"Macro!AF81","v":0},{"$f":"Macro!AG81","v":0},{"$f":"Macro!AH81","v":0},{"$f":"Macro!AI81","v":0},{"$f":"Macro!AJ81","v":0},{"$f":"Macro!AK81","v":0},{"$f":"Macro!AL81","v":0},{"$f":"Macro!AM81","v":0},{"$f":"Macro!AN81","v":0},{"$f":"Macro!AO81","v":0},{"$f":"Macro!AP81","v":0},{"$f":"Macro!AQ81","v":0},{"$f":"Macro!AR81","v":0},{"$f":"Macro!AS81","v":0},{"$f":"Macro!AT81","v":0},{"$f":"Macro!AU81","v":0},{"$f":"Macro!AV81","v":0},{"$f":"Macro!AW81","v":0},{"$f":"Macro!AX81","v":0},{"$f":"Macro!AY81","v":0},{"$f":"Macro!AZ81","v":0},{"$f":"Macro!BA81","v":0},{"$f":"Macro!BB81","v":0},{"$f":"Macro!BC81","v":0},{"$f":"Macro!BD81","v":0},{"$f":"Macro!BE81","v":0},{"$f":"Macro!BF81","v":0},{"$f":"Macro!BG81","v":0},{"$f":"Macro!BH81","v":0},{"$f":"Macro!BI81","v":0},{"$f":"Macro!BJ81","v":0}]
[null,null,null,null,{"$f":"Macro!E84","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F84","v":"Spare 9"},{"$f":"Macro!G84","v":"£ per TSU"},{"$f":"Macro!H84","v":"Nominal"},null,{"$f":"Macro!J84","v":0},null,{"$f":"Macro!L84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y84","v":0},null,{"$f":"Macro!AA84","v":0},{"$f":"Macro!AB84","v":0},{"$f":"Macro!AC84","v":0},{"$f":"Macro!AD84","v":0},{"$f":"Macro!AE84","v":0},{"$f":"Macro!AF84","v":0},{"$f":"Macro!AG84","v":0},{"$f":"Macro!AH84","v":0},{"$f":"Macro!AI84","v":0},{"$f":"Macro!AJ84","v":0},{"$f":"Macro!AK84","v":0},{"$f":"Macro!AL84","v":0},{"$f":"Macro!AM84","v":0},{"$f":"Macro!AN84","v":0},{"$f":"Macro!AO84","v":0},{"$f":"Macro!AP84","v":0},{"$f":"Macro!AQ84","v":0},{"$f":"Macro!AR84","v":0},{"$f":"Macro!AS84","v":0},{"$f":"Macro!AT84","v":0},{"$f":"Macro!AU84","v":0},{"$f":"Macro!AV84","v":0},{"$f":"Macro!AW84","v":0},{"$f":"Macro!AX84","v":0},{"$f":"Macro!AY84","v":0},{"$f":"Macro!AZ84","v":0},{"$f":"Macro!BA84","v":0},{"$f":"Macro!BB84","v":0},{"$f":"Macro!BC84","v":0},{"$f":"Macro!BD84","v":0},{"$f":"Macro!BE84","v":0},{"$f":"Macro!BF84","v":0},{"$f":"Macro!BG84","v":0},{"$f":"Macro!BH84","v":0},{"$f":"Macro!BI84","v":0},{"$f":"Macro!BJ84","v":0}]
[null,null,null,null,{"$f":"Macro!E87","v":"Determined Cost per TSU (UKATS)"},{"$f":"Macro!F87","v":"Spare 10"},{"$f":"Macro!G87","v":"£ per TSU"},{"$f":"Macro!H87","v":"Nominal"},null,{"$f":"Macro!J87","v":0},null,{"$f":"Macro!L87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y87","v":0},null,{"$f":"Macro!AA87","v":0},{"$f":"Macro!AB87","v":0},{"$f":"Macro!AC87","v":0},{"$f":"Macro!AD87","v":0},{"$f":"Macro!AE87","v":0},{"$f":"Macro!AF87","v":0},{"$f":"Macro!AG87","v":0},{"$f":"Macro!AH87","v":0},{"$f":"Macro!AI87","v":0},{"$f":"Macro!AJ87","v":0},{"$f":"Macro!AK87","v":0},{"$f":"Macro!AL87","v":0},{"$f":"Macro!AM87","v":0},{"$f":"Macro!AN87","v":0},{"$f":"Macro!AO87","v":0},{"$f":"Macro!AP87","v":0},{"$f":"Macro!AQ87","v":0},{"$f":"Macro!AR87","v":0},{"$f":"Macro!AS87","v":0},{"$f":"Macro!AT87","v":0},{"$f":"Macro!AU87","v":0},{"$f":"Macro!AV87","v":0},{"$f":"Macro!AW87","v":0},{"$f":"Macro!AX87","v":0},{"$f":"Macro!AY87","v":0},{"$f":"Macro!AZ87","v":0},{"$f":"Macro!BA87","v":0},{"$f":"Macro!BB87","v":0},{"$f":"Macro!BC87","v":0},{"$f":"Macro!BD87","v":0},{"$f":"Macro!BE87","v":0},{"$f":"Macro!BF87","v":0},{"$f":"Macro!BG87","v":0},{"$f":"Macro!BH87","v":0},{"$f":"Macro!BI87","v":0},{"$f":"Macro!BJ87","v":0}]
[null,null,null,null,"Determined Cost per TSU",null,"£ per TSU",{"$f":"H150","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA151:BJ151)","v":721.45954243164113},null,{"$f":"INDEX(AA141:AA150, MATCH($F$125, $F$141:$F$150,0), 1 )","v":58.480098266688493},57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,52.305548987665816,52.244513616020633,63.475373852889604,59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"Scenario!E$29","v":"Model Mode"},{"$f":"Scenario!F$29","v":"Price Determination"},{"$f":"Scenario!G$29","v":"selection"}]
[null,null,null,null,{"$f":"E138 & \" - \" & F154","v":"Determined Cost per TSU - Price Determination"},null,{"$f":"G138","v":"£ per TSU"},{"$f":"H138","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$154 = I_Global!$F$205, AA138, AA151)","v":58.480098266688493},{"$f":"IF($F$154 = I_Global!$F$205, AB138, AB151)","v":57.28737712321761},{"$f":"IF($F$154 = I_Global!$F$205, AC138, AC151)","v":56.588686297353469},{"$f":"IF($F$154 = I_Global!$F$205, AD138, AD151)","v":54.826450999240386},{"$f":"IF($F$154 = I_Global!$F$205, AE138, AE151)","v":52.944052214158056},{"$f":"IF($F$154 = I_Global!$F$205, AF138, AF151)","v":54.550788922627355},{"$f":"IF($F$154 = I_Global!$F$205, AG138, AG151)","v":52.305548987665816},{"$f":"IF($F$154 = I_Global!$F$205, AH138, AH151)","v":52.244513616020633},{"$f":"IF($F$154 = I_Global!$F$205, AI138, AI151)","v":63.475373852889604},{"$f":"IF($F$154 = I_Global!$F$205, AJ138, AJ151)","v":59.552868166064791},{"$f":"IF($F$154 = I_Global!$F$205, AK138, AK151)","v":52.595864844249292},{"$f":"IF($F$154 = I_Global!$F$205, AL138, AL151)","v":53.387321081721808},{"$f":"IF($F$154 = I_Global!$F$205, AM138, AM151)","v":53.220598059743935},{"$f":"IF($F$154 = I_Global!$F$205, AN138, AN151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AO138, AO151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AP138, AP151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AQ138, AQ151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AR138, AR151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AS138, AS151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AT138, AT151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AU138, AU151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AV138, AV151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AW138, AW151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AX138, AX151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AY138, AY151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, AZ138, AZ151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, BA138, BA151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, BB138, BB151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, BC138, BC151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, BD138, BD151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, BE138, BE151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, BF138, BF151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, BG138, BG151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, BH138, BH151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, BI138, BI151)","v":0},{"$f":"IF($F$154 = I_Global!$F$205, BJ138, BJ151)","v":0}]
[]
[]
[null,null,null,null,{"$f":"E$175","v":"UKATS CSU - actual/projected outturn"},null,{"$f":"G$175","v":"# CSUs ('000) "},null,null,{"$f":"J$175","v":0},null,{"$f":"L$175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$175","v":454022.5153342},null,{"$f":"AA$175","v":9975.4123342000021},10710.8,11606,12053.303,12457,4970,5395,10632,11806,12780,{"$f":"AK$175","v":13097},13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,null,{"$f":"E155","v":"Determined Cost per TSU - Price Determination"},null,"£ per TSU","Nominal",null,0,null,{"$f":"L155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y155","v":0},null,{"$f":" AA155","v":58.480098266688493},57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,52.305548987665816,52.244513616020633,{"$f":" AI155","v":63.475373852889604},59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Determined Cost Revenue (t) (CSU) outturn",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA160:BJ160)","v":7915508.3645272618},null,{"$f":" AA159 * AA158","v":583363.09355475253},{"$f":" AB159 * AB158","v":613593.63889135909},656768.29316708434,660839.82630849711,659524.05843176693,271117.42094545794,282188.4367884571,555463.66876553139,{"$f":" AI159 * AI158","v":749390.26370721462},761085.65516230802,688848.04186513298,712186.86323016894,721139.10370953032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Determined Cost Revenue per CSU"]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E$350","v":"Forecast CSU used for previous Price Determination - UKATS"},null,{"$f":"I_Actuals!G$350","v":"# CSUs ('000)"},null,null,{"$f":"I_Actuals!J$350","v":"I_Actuals, row 359:362"},null,{"$f":"I_Actuals!L$350","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$350","v":90581.967619727569},null,{"$f":"I_Actuals!AA$350","v":10110.224523357898},{"$f":"I_Actuals!AB$350","v":10301.2245258732},{"$f":"I_Actuals!AC$350","v":10449.224523064771},{"$f":"I_Actuals!AD$350","v":10624.224522889126},{"$f":"I_Actuals!AE$350","v":10806.224524542566},{"$f":"I_Actuals!AF$350","v":12503.844999999999},{"$f":"I_Actuals!AG$350","v":12747},{"$f":"I_Actuals!AH$350","v":13040},{"$f":"I_Actuals!AI$350","v":0},{"$f":"I_Actuals!AJ$350","v":0},{"$f":"I_Actuals!AK$350","v":0},{"$f":"I_Actuals!AL$350","v":0},{"$f":"I_Actuals!AM$350","v":0},{"$f":"I_Actuals!AN$350","v":0},{"$f":"I_Actuals!AO$350","v":0},{"$f":"I_Actuals!AP$350","v":0},{"$f":"I_Actuals!AQ$350","v":0},{"$f":"I_Actuals!AR$350","v":0},{"$f":"I_Actuals!AS$350","v":0},{"$f":"I_Actuals!AT$350","v":0},{"$f":"I_Actuals!AU$350","v":0},{"$f":"I_Actuals!AV$350","v":0},{"$f":"I_Actuals!AW$350","v":0},{"$f":"I_Actuals!AX$350","v":0},{"$f":"I_Actuals!AY$350","v":0},{"$f":"I_Actuals!AZ$350","v":0},{"$f":"I_Actuals!BA$350","v":0},{"$f":"I_Actuals!BB$350","v":0},{"$f":"I_Actuals!BC$350","v":0},{"$f":"I_Actuals!BD$350","v":0},{"$f":"I_Actuals!BE$350","v":0},{"$f":"I_Actuals!BF$350","v":0},{"$f":"I_Actuals!BG$350","v":0},{"$f":"I_Actuals!BH$350","v":0},{"$f":"I_Actuals!BI$350","v":0},{"$f":"I_Actuals!BJ$350","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$36","v":"UKATS CSU - Price Determination"},{"$f":"'I_Series UKATS'!F$36","v":"UKATS CSUs - CAA Run (BASE CASE)"},{"$f":"'I_Series UKATS'!G$36","v":"# CSUs ('000)"},null,null,{"$f":"'I_Series UKATS'!J$36","v":0},null,{"$f":"'I_Series UKATS'!L$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$36","v":0},null,{"$f":"'I_Series UKATS'!AA$36","v":0},{"$f":"'I_Series UKATS'!AB$36","v":0},{"$f":"'I_Series UKATS'!AC$36","v":0},{"$f":"'I_Series UKATS'!AD$36","v":0},{"$f":"'I_Series UKATS'!AE$36","v":12457},{"$f":"'I_Series UKATS'!AF$36","v":4970},{"$f":"'I_Series UKATS'!AG$36","v":5395},{"$f":"'I_Series UKATS'!AH$36","v":10632},{"$f":"'I_Series UKATS'!AI$36","v":11806},{"$f":"'I_Series UKATS'!AJ$36","v":12780},{"$f":"'I_Series UKATS'!AK$36","v":13097},{"$f":"'I_Series UKATS'!AL$36","v":13340},{"$f":"'I_Series UKATS'!AM$36","v":13550},{"$f":"'I_Series UKATS'!AN$36","v":13550},{"$f":"'I_Series UKATS'!AO$36","v":13550},{"$f":"'I_Series UKATS'!AP$36","v":13550},{"$f":"'I_Series UKATS'!AQ$36","v":13550},{"$f":"'I_Series UKATS'!AR$36","v":13550},{"$f":"'I_Series UKATS'!AS$36","v":13550},{"$f":"'I_Series UKATS'!AT$36","v":13550},{"$f":"'I_Series UKATS'!AU$36","v":13550},{"$f":"'I_Series UKATS'!AV$36","v":13550},{"$f":"'I_Series UKATS'!AW$36","v":13550},{"$f":"'I_Series UKATS'!AX$36","v":13550},{"$f":"'I_Series UKATS'!AY$36","v":13550},{"$f":"'I_Series UKATS'!AZ$36","v":13550},{"$f":"'I_Series UKATS'!BA$36","v":13550},{"$f":"'I_Series UKATS'!BB$36","v":13550},{"$f":"'I_Series UKATS'!BC$36","v":13550},{"$f":"'I_Series UKATS'!BD$36","v":13550},{"$f":"'I_Series UKATS'!BE$36","v":13550},{"$f":"'I_Series UKATS'!BF$36","v":13550},{"$f":"'I_Series UKATS'!BG$36","v":13550},{"$f":"'I_Series UKATS'!BH$36","v":13550},{"$f":"'I_Series UKATS'!BI$36","v":13550},{"$f":"'I_Series UKATS'!BJ$36","v":13550}]
[null,null,null,null,"Forecast CSU used for Price Determinations",null,{"$f":"G165","v":"# CSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA163 = 1, AA165, AA164)","v":10110.224523357898},10301.2245258732,10449.224523064771,10624.224522889126,10806.224524542566,12503.844999999999,12747,13040,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[]
[null,null,null,null,{"$f":"E160","v":"Determined Cost Revenue (t) (CSU) outturn"},null,"£'000","Nominal",null,0,null,{"$f":"L160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y160","v":7915508.3645272618},null,{"$f":"AA160","v":583363.09355475253},{"$f":"AB160","v":613593.63889135909},{"$f":"AC160","v":656768.29316708434},{"$f":"AD160","v":660839.82630849711},{"$f":"AE160","v":659524.05843176693},271117.42094545794,282188.4367884571,555463.66876553139,749390.26370721462,761085.65516230802,688848.04186513298,712186.86323016894,721139.10370953032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E166","v":"Forecast CSU used for Price Determinations"},null,{"$f":"G166","v":"# CSUs ('000)"},null,null,{"$f":"J166","v":0},null,{"$f":"L166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y166","v":0},null,{"$f":"AA166","v":10110.224523357898},10301.2245258732,10449.224523064771,10624.224522889126,10806.224524542566,12503.844999999999,12747,13040,11806,12780,{"$f":"AK166","v":13097},13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,null,"Charge per CSU",null,"£ / CSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA169 = 0, 0, AA168 / AA169)","v":57.700310433956695},{"$f":"IF(AB169 = 0, 0, AB168 / AB169)","v":59.565116491754829},62.853304732555728,62.201229358883118,61.031867044210337,21.682724069712794,22.137635270138627,42.59690711392112,63.475373852889597,59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$35","v":"UKATS CSU - Outturn"},{"$f":"'I_Series UKATS'!F$35","v":"UKATS CSUs - CAA Run (BASE CASE)"},{"$f":"'I_Series UKATS'!G$35","v":"# CSUs ('000)"},null,null,{"$f":"'I_Series UKATS'!J$35","v":0},null,{"$f":"'I_Series UKATS'!L$35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$35","v":0},null,{"$f":"'I_Series UKATS'!AA$35","v":0},{"$f":"'I_Series UKATS'!AB$35","v":0},{"$f":"'I_Series UKATS'!AC$35","v":0},{"$f":"'I_Series UKATS'!AD$35","v":0},{"$f":"'I_Series UKATS'!AE$35","v":12457},{"$f":"'I_Series UKATS'!AF$35","v":4970},{"$f":"'I_Series UKATS'!AG$35","v":5395},{"$f":"'I_Series UKATS'!AH$35","v":10632},{"$f":"'I_Series UKATS'!AI$35","v":11806},{"$f":"'I_Series UKATS'!AJ$35","v":12780},{"$f":"'I_Series UKATS'!AK$35","v":13097},{"$f":"'I_Series UKATS'!AL$35","v":13340},{"$f":"'I_Series UKATS'!AM$35","v":13550},{"$f":"'I_Series UKATS'!AN$35","v":13550},{"$f":"'I_Series UKATS'!AO$35","v":13550},{"$f":"'I_Series UKATS'!AP$35","v":13550},{"$f":"'I_Series UKATS'!AQ$35","v":13550},{"$f":"'I_Series UKATS'!AR$35","v":13550},{"$f":"'I_Series UKATS'!AS$35","v":13550},{"$f":"'I_Series UKATS'!AT$35","v":13550},{"$f":"'I_Series UKATS'!AU$35","v":13550},{"$f":"'I_Series UKATS'!AV$35","v":13550},{"$f":"'I_Series UKATS'!AW$35","v":13550},{"$f":"'I_Series UKATS'!AX$35","v":13550},{"$f":"'I_Series UKATS'!AY$35","v":13550},{"$f":"'I_Series UKATS'!AZ$35","v":13550},{"$f":"'I_Series UKATS'!BA$35","v":13550},{"$f":"'I_Series UKATS'!BB$35","v":13550},{"$f":"'I_Series UKATS'!BC$35","v":13550},{"$f":"'I_Series UKATS'!BD$35","v":13550},{"$f":"'I_Series UKATS'!BE$35","v":13550},{"$f":"'I_Series UKATS'!BF$35","v":13550},{"$f":"'I_Series UKATS'!BG$35","v":13550},{"$f":"'I_Series UKATS'!BH$35","v":13550},{"$f":"'I_Series UKATS'!BI$35","v":13550},{"$f":"'I_Series UKATS'!BJ$35","v":13550}]
[null,null,null,null,{"$f":"I_Actuals!E$308","v":"UKATS CSU - Actual"},null,{"$f":"I_Actuals!G$308","v":"# CSUs ('000)"},null,{"$f":"I_Actuals!I$308","v":"Enter as a positive."},{"$f":"I_Actuals!J$308","v":"NR23 Dry Run (11Apr23) - Inputs for Traffic and Forecasts.xlsx, UKATS, row 10 & 11"},null,{"$f":"I_Actuals!L$308","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$308","v":375495.5153342},null,{"$f":"I_Actuals!AA$308","v":9975.4123342000021},{"$f":"I_Actuals!AB$308","v":10710.8},{"$f":"I_Actuals!AC$308","v":11606},{"$f":"I_Actuals!AD$308","v":12053.303},{"$f":"I_Actuals!AE$308","v":12457},{"$f":"I_Actuals!AF$308","v":4970},{"$f":"I_Actuals!AG$308","v":5395},{"$f":"I_Actuals!AH$308","v":10632},{"$f":"I_Actuals!AI$308","v":10632},{"$f":"I_Actuals!AJ$308","v":10632},{"$f":"I_Actuals!AK$308","v":10632},{"$f":"I_Actuals!AL$308","v":10632},{"$f":"I_Actuals!AM$308","v":10632},{"$f":"I_Actuals!AN$308","v":10632},{"$f":"I_Actuals!AO$308","v":10632},{"$f":"I_Actuals!AP$308","v":10632},{"$f":"I_Actuals!AQ$308","v":10632},{"$f":"I_Actuals!AR$308","v":10632},{"$f":"I_Actuals!AS$308","v":10632},{"$f":"I_Actuals!AT$308","v":10632},{"$f":"I_Actuals!AU$308","v":10632},{"$f":"I_Actuals!AV$308","v":10632},{"$f":"I_Actuals!AW$308","v":10632},{"$f":"I_Actuals!AX$308","v":10632},{"$f":"I_Actuals!AY$308","v":10632},{"$f":"I_Actuals!AZ$308","v":10632},{"$f":"I_Actuals!BA$308","v":10632},{"$f":"I_Actuals!BB$308","v":10632},{"$f":"I_Actuals!BC$308","v":10632},{"$f":"I_Actuals!BD$308","v":10632},{"$f":"I_Actuals!BE$308","v":10632},{"$f":"I_Actuals!BF$308","v":10632},{"$f":"I_Actuals!BG$308","v":10632},{"$f":"I_Actuals!BH$308","v":10632},{"$f":"I_Actuals!BI$308","v":10632},{"$f":"I_Actuals!BJ$308","v":10632}]
[null,null,null,null,"UKATS CSU - actual/projected outturn",null,"# CSUs ('000) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA175:BJ175)","v":454022.5153342},null,{"$f":"IF(AA172 = 1, AA174, AA173)","v":9975.4123342000021},10710.8,11606,12053.303,12457,4970,5395,10632,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[]
[null,null,null,null,{"$f":"E175","v":"UKATS CSU - actual/projected outturn"},null,{"$f":"G175","v":"# CSUs ('000) "},null,null,{"$f":"J175","v":0},null,{"$f":"L175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y175","v":454022.5153342},null,{"$f":"AA175","v":9975.4123342000021},10710.8,11606,12053.303,12457,4970,5395,10632,11806,12780,{"$f":"AK175","v":13097},13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,null,{"$f":"E$166","v":"Forecast CSU used for Price Determinations"},null,{"$f":"G$166","v":"# CSUs ('000)"},null,null,{"$f":"J$166","v":0},null,{"$f":"L$166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$166","v":0},null,{"$f":"AA$166","v":10110.224523357898},10301.2245258732,10449.224523064771,10624.224522889126,10806.224524542566,12503.844999999999,12747,13040,11806,12780,{"$f":"AK$166","v":13097},13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,null,"Actual CSUs / Forecast CSUs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA178 = 0, 0, ( AA177 / AA178 ) - 1)","v":-1.3334242859437628E-2},3.9759882244881029E-2,0.11070443307844102,0.13451132118226861,0.15276153773302359,-0.60252226415154697,-0.57676315995920602,-0.18466257668711661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cost Sharing Mechanism"]
[]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[]
[null,null,null,"CSM - Price Determination"]
[null,null,null,null,{"$f":"Macro!E95","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Macro!F95","v":"Base - Flat"},{"$f":"Macro!G95","v":"£'000 "},{"$f":"Macro!H95","v":"Nominal"},null,{"$f":"Macro!J95","v":0},null,{"$f":"Macro!L95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y95","v":0},null,{"$f":"Macro!AA95","v":0},{"$f":"Macro!AB95","v":2163.260471785361},{"$f":"Macro!AC95","v":2176.0045223072834},{"$f":"Macro!AD95","v":2186.7271323430778},{"$f":"Macro!AE95","v":2192.8819639653325},{"$f":"Macro!AF95","v":1629.1370823362636},{"$f":"Macro!AG95","v":7993.7661107007698},{"$f":"Macro!AH95","v":8763.4698905319347},{"$f":"Macro!AI95","v":9151.5062925344555},{"$f":"Macro!AJ95","v":7789.8393842788555},{"$f":"Macro!AK95","v":4736.3740133098581},{"$f":"Macro!AL95","v":4687.164318203284},{"$f":"Macro!AM95","v":4683.4637664572128},{"$f":"Macro!AN95","v":5269.1656300143377},{"$f":"Macro!AO95","v":5325.7590458160439},{"$f":"Macro!AP95","v":3420.1711483804111},{"$f":"Macro!AQ95","v":3216.4449439960572},{"$f":"Macro!AR95","v":2676.369368848575},{"$f":"Macro!AS95","v":1212.7749279271031},{"$f":"Macro!AT95","v":-807.67018059957979},{"$f":"Macro!AU95","v":-787.95621018629402},{"$f":"Macro!AV95","v":-409.36862022506125},{"$f":"Macro!AW95","v":-3.5366329646733235E-13},{"$f":"Macro!AX95","v":-3.635730069254212E-13},{"$f":"Macro!AY95","v":-3.7376038928880568E-13},{"$f":"Macro!AZ95","v":-3.8423322397521997E-13},{"$f":"Macro!BA95","v":-3.9499950941113084E-13},{"$f":"Macro!BB95","v":-4.0606746814038239E-13},{"$f":"Macro!BC95","v":-4.1744555310400591E-13},{"$f":"Macro!BD95","v":-4.2914245409599122E-13},{"$f":"Macro!BE95","v":-4.4116710439994995E-13},{"$f":"Macro!BF95","v":-4.535286876117404E-13},{"$f":"Macro!BG95","v":-4.6623664465326106E-13},{"$f":"Macro!BH95","v":-4.7930068098277449E-13},{"$f":"Macro!BI95","v":-4.9273077400726483E-13},{"$f":"Macro!BJ95","v":-5.0653718070249021E-13}]
[null,null,null,null,{"$f":"Macro!E98","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Macro!F98","v":"Flights (Low)"},{"$f":"Macro!G98","v":"£'000 "},{"$f":"Macro!H98","v":"Nominal"},null,{"$f":"Macro!J98","v":0},null,{"$f":"Macro!L98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y98","v":0},null,{"$f":"Macro!AA98","v":0},{"$f":"Macro!AB98","v":0},{"$f":"Macro!AC98","v":0},{"$f":"Macro!AD98","v":0},{"$f":"Macro!AE98","v":0},{"$f":"Macro!AF98","v":0},{"$f":"Macro!AG98","v":0},{"$f":"Macro!AH98","v":0},{"$f":"Macro!AI98","v":0},{"$f":"Macro!AJ98","v":0},{"$f":"Macro!AK98","v":0},{"$f":"Macro!AL98","v":0},{"$f":"Macro!AM98","v":0},{"$f":"Macro!AN98","v":0},{"$f":"Macro!AO98","v":0},{"$f":"Macro!AP98","v":0},{"$f":"Macro!AQ98","v":0},{"$f":"Macro!AR98","v":0},{"$f":"Macro!AS98","v":0},{"$f":"Macro!AT98","v":0},{"$f":"Macro!AU98","v":0},{"$f":"Macro!AV98","v":0},{"$f":"Macro!AW98","v":0},{"$f":"Macro!AX98","v":0},{"$f":"Macro!AY98","v":0},{"$f":"Macro!AZ98","v":0},{"$f":"Macro!BA98","v":0},{"$f":"Macro!BB98","v":0},{"$f":"Macro!BC98","v":0},{"$f":"Macro!BD98","v":0},{"$f":"Macro!BE98","v":0},{"$f":"Macro!BF98","v":0},{"$f":"Macro!BG98","v":0},{"$f":"Macro!BH98","v":0},{"$f":"Macro!BI98","v":0},{"$f":"Macro!BJ98","v":0}]
[null,null,null,null,{"$f":"Macro!E101","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Macro!F101","v":"Spare 3"},{"$f":"Macro!G101","v":"£'000 "},{"$f":"Macro!H101","v":"Nominal"},null,{"$f":"Macro!J101","v":0},null,{"$f":"Macro!L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y101","v":0},null,{"$f":"Macro!AA101","v":0},{"$f":"Macro!AB101","v":0},{"$f":"Macro!AC101","v":0},{"$f":"Macro!AD101","v":0},{"$f":"Macro!AE101","v":0},{"$f":"Macro!AF101","v":0},{"$f":"Macro!AG101","v":0},{"$f":"Macro!AH101","v":0},{"$f":"Macro!AI101","v":0},{"$f":"Macro!AJ101","v":0},{"$f":"Macro!AK101","v":0},{"$f":"Macro!AL101","v":0},{"$f":"Macro!AM101","v":0},{"$f":"Macro!AN101","v":0},{"$f":"Macro!AO101","v":0},{"$f":"Macro!AP101","v":0},{"$f":"Macro!AQ101","v":0},{"$f":"Macro!AR101","v":0},{"$f":"Macro!AS101","v":0},{"$f":"Macro!AT101","v":0},{"$f":"Macro!AU101","v":0},{"$f":"Macro!AV101","v":0},{"$f":"Macro!AW101","v":0},{"$f":"Macro!AX101","v":0},{"$f":"Macro!AY101","v":0},{"$f":"Macro!AZ101","v":0},{"$f":"Macro!BA101","v":0},{"$f":"Macro!BB101","v":0},{"$f":"Macro!BC101","v":0},{"$f":"Macro!BD101","v":0},{"$f":"Macro!BE101","v":0},{"$f":"Macro!BF101","v":0},{"$f":"Macro!BG101","v":0},{"$f":"Macro!BH101","v":0},{"$f":"Macro!BI101","v":0},{"$f":"Macro!BJ101","v":0}]
[null,null,null,null,{"$f":"Macro!E104","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Macro!F104","v":"Spare 4"},{"$f":"Macro!G104","v":"£'000 "},{"$f":"Macro!H104","v":"Nominal"},null,{"$f":"Macro!J104","v":0},null,{"$f":"Macro!L104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y104","v":0},null,{"$f":"Macro!AA104","v":0},{"$f":"Macro!AB104","v":0},{"$f":"Macro!AC104","v":0},{"$f":"Macro!AD104","v":0},{"$f":"Macro!AE104","v":0},{"$f":"Macro!AF104","v":0},{"$f":"Macro!AG104","v":0},{"$f":"Macro!AH104","v":0},{"$f":"Macro!AI104","v":0},{"$f":"Macro!AJ104","v":0},{"$f":"Macro!AK104","v":0},{"$f":"Macro!AL104","v":0},{"$f":"Macro!AM104","v":0},{"$f":"Macro!AN104","v":0},{"$f":"Macro!AO104","v":0},{"$f":"Macro!AP104","v":0},{"$f":"Macro!AQ104","v":0},{"$f":"Macro!AR104","v":0},{"$f":"Macro!AS104","v":0},{"$f":"Macro!AT104","v":0},{"$f":"Macro!AU104","v":0},{"$f":"Macro!AV104","v":0},{"$f":"Macro!AW104","v":0},{"$f":"Macro!AX104","v":0},{"$f":"Macro!AY104","v":0},{"$f":"Macro!AZ104","v":0},{"$f":"Macro!BA104","v":0},{"$f":"Macro!BB104","v":0},{"$f":"Macro!BC104","v":0},{"$f":"Macro!BD104","v":0},{"$f":"Macro!BE104","v":0},{"$f":"Macro!BF104","v":0},{"$f":"Macro!BG104","v":0},{"$f":"Macro!BH104","v":0},{"$f":"Macro!BI104","v":0},{"$f":"Macro!BJ104","v":0}]
[null,null,null,null,{"$f":"Macro!E107","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Macro!F107","v":"Spare 5"},{"$f":"Macro!G107","v":"£'000 "},{"$f":"Macro!H107","v":"Nominal"},null,{"$f":"Macro!J107","v":0},null,{"$f":"Macro!L107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y107","v":0},null,{"$f":"Macro!AA107","v":0},{"$f":"Macro!AB107","v":0},{"$f":"Macro!AC107","v":0},{"$f":"Macro!AD107","v":0},{"$f":"Macro!AE107","v":0},{"$f":"Macro!AF107","v":0},{"$f":"Macro!AG107","v":0},{"$f":"Macro!AH107","v":0},{"$f":"Macro!AI107","v":0},{"$f":"Macro!AJ107","v":0},{"$f":"Macro!AK107","v":0},{"$f":"Macro!AL107","v":0},{"$f":"Macro!AM107","v":0},{"$f":"Macro!AN107","v":0},{"$f":"Macro!AO107","v":0},{"$f":"Macro!AP107","v":0},{"$f":"Macro!AQ107","v":0},{"$f":"Macro!AR107","v":0},{"$f":"Macro!AS107","v":0},{"$f":"Macro!AT107","v":0},{"$f":"Macro!AU107","v":0},{"$f":"Macro!AV107","v":0},{"$f":"Macro!AW107","v":0},{"$f":"Macro!AX107","v":0},{"$f":"Macro!AY107","v":0},{"$f":"Macro!AZ107","v":0},{"$f":"Macro!BA107","v":0},{"$f":"Macro!BB107","v":0},{"$f":"Macro!BC107","v":0},{"$f":"Macro!BD107","v":0},{"$f":"Macro!BE107","v":0},{"$f":"Macro!BF107","v":0},{"$f":"Macro!BG107","v":0},{"$f":"Macro!BH107","v":0},{"$f":"Macro!BI107","v":0},{"$f":"Macro!BJ107","v":0}]
[null,null,null,null,{"$f":"Macro!E110","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Macro!F110","v":"Spare 6"},{"$f":"Macro!G110","v":"£'000 "},{"$f":"Macro!H110","v":"Nominal"},null,{"$f":"Macro!J110","v":0},null,{"$f":"Macro!L110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y110","v":0},null,{"$f":"Macro!AA110","v":0},{"$f":"Macro!AB110","v":0},{"$f":"Macro!AC110","v":0},{"$f":"Macro!AD110","v":0},{"$f":"Macro!AE110","v":0},{"$f":"Macro!AF110","v":0},{"$f":"Macro!AG110","v":0},{"$f":"Macro!AH110","v":0},{"$f":"Macro!AI110","v":0},{"$f":"Macro!AJ110","v":0},{"$f":"Macro!AK110","v":0},{"$f":"Macro!AL110","v":0},{"$f":"Macro!AM110","v":0},{"$f":"Macro!AN110","v":0},{"$f":"Macro!AO110","v":0},{"$f":"Macro!AP110","v":0},{"$f":"Macro!AQ110","v":0},{"$f":"Macro!AR110","v":0},{"$f":"Macro!AS110","v":0},{"$f":"Macro!AT110","v":0},{"$f":"Macro!AU110","v":0},{"$f":"Macro!AV110","v":0},{"$f":"Macro!AW110","v":0},{"$f":"Macro!AX110","v":0},{"$f":"Macro!AY110","v":0},{"$f":"Macro!AZ110","v":0},{"$f":"Macro!BA110","v":0},{"$f":"Macro!BB110","v":0},{"$f":"Macro!BC110","v":0},{"$f":"Macro!BD110","v":0},{"$f":"Macro!BE110","v":0},{"$f":"Macro!BF110","v":0},{"$f":"Macro!BG110","v":0},{"$f":"Macro!BH110","v":0},{"$f":"Macro!BI110","v":0},{"$f":"Macro!BJ110","v":0}]
[null,null,null,null,{"$f":"Macro!E113","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Macro!F113","v":"Spare 7"},{"$f":"Macro!G113","v":"£'000 "},{"$f":"Macro!H113","v":"Nominal"},null,{"$f":"Macro!J113","v":0},null,{"$f":"Macro!L113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y113","v":0},null,{"$f":"Macro!AA113","v":0},{"$f":"Macro!AB113","v":0},{"$f":"Macro!AC113","v":0},{"$f":"Macro!AD113","v":0},{"$f":"Macro!AE113","v":0},{"$f":"Macro!AF113","v":0},{"$f":"Macro!AG113","v":0},{"$f":"Macro!AH113","v":0},{"$f":"Macro!AI113","v":0},{"$f":"Macro!AJ113","v":0},{"$f":"Macro!AK113","v":0},{"$f":"Macro!AL113","v":0},{"$f":"Macro!AM113","v":0},{"$f":"Macro!AN113","v":0},{"$f":"Macro!AO113","v":0},{"$f":"Macro!AP113","v":0},{"$f":"Macro!AQ113","v":0},{"$f":"Macro!AR113","v":0},{"$f":"Macro!AS113","v":0},{"$f":"Macro!AT113","v":0},{"$f":"Macro!AU113","v":0},{"$f":"Macro!AV113","v":0},{"$f":"Macro!AW113","v":0},{"$f":"Macro!AX113","v":0},{"$f":"Macro!AY113","v":0},{"$f":"Macro!AZ113","v":0},{"$f":"Macro!BA113","v":0},{"$f":"Macro!BB113","v":0},{"$f":"Macro!BC113","v":0},{"$f":"Macro!BD113","v":0},{"$f":"Macro!BE113","v":0},{"$f":"Macro!BF113","v":0},{"$f":"Macro!BG113","v":0},{"$f":"Macro!BH113","v":0},{"$f":"Macro!BI113","v":0},{"$f":"Macro!BJ113","v":0}]
[null,null,null,null,{"$f":"Macro!E116","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Macro!F116","v":"Spare 8"},{"$f":"Macro!G116","v":"£'000 "},{"$f":"Macro!H116","v":"Nominal"},null,{"$f":"Macro!J116","v":0},null,{"$f":"Macro!L116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y116","v":0},null,{"$f":"Macro!AA116","v":0},{"$f":"Macro!AB116","v":0},{"$f":"Macro!AC116","v":0},{"$f":"Macro!AD116","v":0},{"$f":"Macro!AE116","v":0},{"$f":"Macro!AF116","v":0},{"$f":"Macro!AG116","v":0},{"$f":"Macro!AH116","v":0},{"$f":"Macro!AI116","v":0},{"$f":"Macro!AJ116","v":0},{"$f":"Macro!AK116","v":0},{"$f":"Macro!AL116","v":0},{"$f":"Macro!AM116","v":0},{"$f":"Macro!AN116","v":0},{"$f":"Macro!AO116","v":0},{"$f":"Macro!AP116","v":0},{"$f":"Macro!AQ116","v":0},{"$f":"Macro!AR116","v":0},{"$f":"Macro!AS116","v":0},{"$f":"Macro!AT116","v":0},{"$f":"Macro!AU116","v":0},{"$f":"Macro!AV116","v":0},{"$f":"Macro!AW116","v":0},{"$f":"Macro!AX116","v":0},{"$f":"Macro!AY116","v":0},{"$f":"Macro!AZ116","v":0},{"$f":"Macro!BA116","v":0},{"$f":"Macro!BB116","v":0},{"$f":"Macro!BC116","v":0},{"$f":"Macro!BD116","v":0},{"$f":"Macro!BE116","v":0},{"$f":"Macro!BF116","v":0},{"$f":"Macro!BG116","v":0},{"$f":"Macro!BH116","v":0},{"$f":"Macro!BI116","v":0},{"$f":"Macro!BJ116","v":0}]
[null,null,null,null,{"$f":"Macro!E119","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Macro!F119","v":"Spare 9"},{"$f":"Macro!G119","v":"£'000 "},{"$f":"Macro!H119","v":"Nominal"},null,{"$f":"Macro!J119","v":0},null,{"$f":"Macro!L119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y119","v":0},null,{"$f":"Macro!AA119","v":0},{"$f":"Macro!AB119","v":0},{"$f":"Macro!AC119","v":0},{"$f":"Macro!AD119","v":0},{"$f":"Macro!AE119","v":0},{"$f":"Macro!AF119","v":0},{"$f":"Macro!AG119","v":0},{"$f":"Macro!AH119","v":0},{"$f":"Macro!AI119","v":0},{"$f":"Macro!AJ119","v":0},{"$f":"Macro!AK119","v":0},{"$f":"Macro!AL119","v":0},{"$f":"Macro!AM119","v":0},{"$f":"Macro!AN119","v":0},{"$f":"Macro!AO119","v":0},{"$f":"Macro!AP119","v":0},{"$f":"Macro!AQ119","v":0},{"$f":"Macro!AR119","v":0},{"$f":"Macro!AS119","v":0},{"$f":"Macro!AT119","v":0},{"$f":"Macro!AU119","v":0},{"$f":"Macro!AV119","v":0},{"$f":"Macro!AW119","v":0},{"$f":"Macro!AX119","v":0},{"$f":"Macro!AY119","v":0},{"$f":"Macro!AZ119","v":0},{"$f":"Macro!BA119","v":0},{"$f":"Macro!BB119","v":0},{"$f":"Macro!BC119","v":0},{"$f":"Macro!BD119","v":0},{"$f":"Macro!BE119","v":0},{"$f":"Macro!BF119","v":0},{"$f":"Macro!BG119","v":0},{"$f":"Macro!BH119","v":0},{"$f":"Macro!BI119","v":0},{"$f":"Macro!BJ119","v":0}]
[null,null,null,null,{"$f":"Macro!E122","v":"Cost Sharing Mechanism CSM t (TSU)  - Price Determination"},{"$f":"Macro!F122","v":"Spare 10"},{"$f":"Macro!G122","v":"£'000 "},{"$f":"Macro!H122","v":"Nominal"},null,{"$f":"Macro!J122","v":0},null,{"$f":"Macro!L122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y122","v":0},null,{"$f":"Macro!AA122","v":0},{"$f":"Macro!AB122","v":0},{"$f":"Macro!AC122","v":0},{"$f":"Macro!AD122","v":0},{"$f":"Macro!AE122","v":0},{"$f":"Macro!AF122","v":0},{"$f":"Macro!AG122","v":0},{"$f":"Macro!AH122","v":0},{"$f":"Macro!AI122","v":0},{"$f":"Macro!AJ122","v":0},{"$f":"Macro!AK122","v":0},{"$f":"Macro!AL122","v":0},{"$f":"Macro!AM122","v":0},{"$f":"Macro!AN122","v":0},{"$f":"Macro!AO122","v":0},{"$f":"Macro!AP122","v":0},{"$f":"Macro!AQ122","v":0},{"$f":"Macro!AR122","v":0},{"$f":"Macro!AS122","v":0},{"$f":"Macro!AT122","v":0},{"$f":"Macro!AU122","v":0},{"$f":"Macro!AV122","v":0},{"$f":"Macro!AW122","v":0},{"$f":"Macro!AX122","v":0},{"$f":"Macro!AY122","v":0},{"$f":"Macro!AZ122","v":0},{"$f":"Macro!BA122","v":0},{"$f":"Macro!BB122","v":0},{"$f":"Macro!BC122","v":0},{"$f":"Macro!BD122","v":0},{"$f":"Macro!BE122","v":0},{"$f":"Macro!BF122","v":0},{"$f":"Macro!BG122","v":0},{"$f":"Macro!BH122","v":0},{"$f":"Macro!BI122","v":0},{"$f":"Macro!BJ122","v":0}]
[null,null,null,null,"CSM adjustment (TSU) - Price Determination - Active",null,{"$f":"G195","v":"£'000 "},{"$f":"H195","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA196:BJ196)","v":77269.285002725286},null,{"$f":"INDEX(AA186:AA195, MATCH($F$183, $F$128:$F$137,0), 1 )","v":0},2163.260471785361,2176.0045223072834,2186.7271323430778,2192.8819639653325,1629.1370823362636,7993.7661107007698,8763.4698905319347,9151.5062925344555,7789.8393842788555,4736.3740133098581,4687.164318203284,4683.4637664572128,5269.1656300143377,5325.7590458160439,3420.1711483804111,3216.4449439960572,2676.369368848575,1212.7749279271031,-807.67018059957979,-787.95621018629402,-409.36862022506125,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[null,null,null,null,{"$f":"E$250","v":"Forecast CSU/Forecast TSU"},null,{"$f":"G$250","v":"ratio"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.98694108974598771,0.98718011747706758,0.98735939932578398,0.9875650235070762,0.9877718943823186,0.98860684482736128,0.98882941587153828,0.98915269665478267,0.98745399799263966,0.98839907192575405,0.98867668151279531,0.98888065233506306,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091]
[null,null,null,null,{"$f":"SUBSTITUTE(E196, \"TSU\", \"CSU\")","v":"CSM adjustment (CSU) - Price Determination - Active"},null,{"$f":"G196","v":"£'000 "},{"$f":"H196","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA196 * AA197","v":0},2135.5277266705693,2148.4985180755089,2159.535231855953,2166.0671717028558,1610.5760707597067,7904.4710738579406,8668.4098742726565,9036.6914762179476,7699.4700178719086,4682.7425418826306,4635.0461085864945,4632.1849660945427,5211.4740355251297,5267.4478153874006,3382.7240190185817,3181.2283935143482,2647.0660545911087,1199.4963703220619,-798.82707643243111,-779.32895241053166,-404.88648204741457,-3.497910705936024E-13,-3.5959228057222312E-13,-3.6966812225279683E-13,-3.8002629086600221E-13,-3.9067469726429362E-13,-4.0162147396366285E-13,-4.1287498135469195E-13,-4.2444381408764095E-13,-4.3633680763644681E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[]
[null,null,null,"CSM - Outturn"]
[null,null,null,null,{"$f":"Macro!E134","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Macro!F134","v":"Base - Flat"},{"$f":"Macro!G134","v":"£'000 "},{"$f":"Macro!H134","v":"Nominal"},null,{"$f":"Macro!J134","v":0},null,{"$f":"Macro!L134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y134","v":0},null,{"$f":"Macro!AA134","v":0},{"$f":"Macro!AB134","v":2163.260471785361},{"$f":"Macro!AC134","v":2176.0045223072834},{"$f":"Macro!AD134","v":2186.7271323430778},{"$f":"Macro!AE134","v":2192.8819639653325},{"$f":"Macro!AF134","v":1629.1370823362636},{"$f":"Macro!AG134","v":7993.7661107007698},{"$f":"Macro!AH134","v":8763.4698905319347},{"$f":"Macro!AI134","v":9151.5062925344555},{"$f":"Macro!AJ134","v":7789.8393842788555},{"$f":"Macro!AK134","v":4736.3740133098581},{"$f":"Macro!AL134","v":4687.164318203284},{"$f":"Macro!AM134","v":4683.4637664572128},{"$f":"Macro!AN134","v":5269.1656300143377},{"$f":"Macro!AO134","v":5325.7590458160439},{"$f":"Macro!AP134","v":3420.1711483804111},{"$f":"Macro!AQ134","v":3216.4449439960572},{"$f":"Macro!AR134","v":2676.369368848575},{"$f":"Macro!AS134","v":1212.7749279271031},{"$f":"Macro!AT134","v":-807.67018059957979},{"$f":"Macro!AU134","v":-787.95621018629402},{"$f":"Macro!AV134","v":-409.36862022506125},{"$f":"Macro!AW134","v":-3.5366329646733235E-13},{"$f":"Macro!AX134","v":-3.635730069254212E-13},{"$f":"Macro!AY134","v":-3.7376038928880568E-13},{"$f":"Macro!AZ134","v":-3.8423322397521997E-13},{"$f":"Macro!BA134","v":-3.9499950941113084E-13},{"$f":"Macro!BB134","v":-4.0606746814038239E-13},{"$f":"Macro!BC134","v":-4.1744555310400591E-13},{"$f":"Macro!BD134","v":-4.2914245409599122E-13},{"$f":"Macro!BE134","v":-4.4116710439994995E-13},{"$f":"Macro!BF134","v":-4.535286876117404E-13},{"$f":"Macro!BG134","v":-4.6623664465326106E-13},{"$f":"Macro!BH134","v":-4.7930068098277449E-13},{"$f":"Macro!BI134","v":-4.9273077400726483E-13},{"$f":"Macro!BJ134","v":-5.0653718070249021E-13}]
[null,null,null,null,{"$f":"Macro!E137","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Macro!F137","v":"Flights (Low)"},{"$f":"Macro!G137","v":"£'000 "},{"$f":"Macro!H137","v":"Nominal"},null,{"$f":"Macro!J137","v":0},null,{"$f":"Macro!L137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y137","v":0},null,{"$f":"Macro!AA137","v":0},{"$f":"Macro!AB137","v":0},{"$f":"Macro!AC137","v":0},{"$f":"Macro!AD137","v":0},{"$f":"Macro!AE137","v":0},{"$f":"Macro!AF137","v":0},{"$f":"Macro!AG137","v":0},{"$f":"Macro!AH137","v":0},{"$f":"Macro!AI137","v":0},{"$f":"Macro!AJ137","v":0},{"$f":"Macro!AK137","v":0},{"$f":"Macro!AL137","v":0},{"$f":"Macro!AM137","v":0},{"$f":"Macro!AN137","v":0},{"$f":"Macro!AO137","v":0},{"$f":"Macro!AP137","v":0},{"$f":"Macro!AQ137","v":0},{"$f":"Macro!AR137","v":0},{"$f":"Macro!AS137","v":0},{"$f":"Macro!AT137","v":0},{"$f":"Macro!AU137","v":0},{"$f":"Macro!AV137","v":0},{"$f":"Macro!AW137","v":0},{"$f":"Macro!AX137","v":0},{"$f":"Macro!AY137","v":0},{"$f":"Macro!AZ137","v":0},{"$f":"Macro!BA137","v":0},{"$f":"Macro!BB137","v":0},{"$f":"Macro!BC137","v":0},{"$f":"Macro!BD137","v":0},{"$f":"Macro!BE137","v":0},{"$f":"Macro!BF137","v":0},{"$f":"Macro!BG137","v":0},{"$f":"Macro!BH137","v":0},{"$f":"Macro!BI137","v":0},{"$f":"Macro!BJ137","v":0}]
[null,null,null,null,{"$f":"Macro!E140","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Macro!F140","v":"Spare 3"},{"$f":"Macro!G140","v":"£'000 "},{"$f":"Macro!H140","v":"Nominal"},null,{"$f":"Macro!J140","v":0},null,{"$f":"Macro!L140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y140","v":0},null,{"$f":"Macro!AA140","v":0},{"$f":"Macro!AB140","v":0},{"$f":"Macro!AC140","v":0},{"$f":"Macro!AD140","v":0},{"$f":"Macro!AE140","v":0},{"$f":"Macro!AF140","v":0},{"$f":"Macro!AG140","v":0},{"$f":"Macro!AH140","v":0},{"$f":"Macro!AI140","v":0},{"$f":"Macro!AJ140","v":0},{"$f":"Macro!AK140","v":0},{"$f":"Macro!AL140","v":0},{"$f":"Macro!AM140","v":0},{"$f":"Macro!AN140","v":0},{"$f":"Macro!AO140","v":0},{"$f":"Macro!AP140","v":0},{"$f":"Macro!AQ140","v":0},{"$f":"Macro!AR140","v":0},{"$f":"Macro!AS140","v":0},{"$f":"Macro!AT140","v":0},{"$f":"Macro!AU140","v":0},{"$f":"Macro!AV140","v":0},{"$f":"Macro!AW140","v":0},{"$f":"Macro!AX140","v":0},{"$f":"Macro!AY140","v":0},{"$f":"Macro!AZ140","v":0},{"$f":"Macro!BA140","v":0},{"$f":"Macro!BB140","v":0},{"$f":"Macro!BC140","v":0},{"$f":"Macro!BD140","v":0},{"$f":"Macro!BE140","v":0},{"$f":"Macro!BF140","v":0},{"$f":"Macro!BG140","v":0},{"$f":"Macro!BH140","v":0},{"$f":"Macro!BI140","v":0},{"$f":"Macro!BJ140","v":0}]
[null,null,null,null,{"$f":"Macro!E143","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Macro!F143","v":"Spare 4"},{"$f":"Macro!G143","v":"£'000 "},{"$f":"Macro!H143","v":"Nominal"},null,{"$f":"Macro!J143","v":0},null,{"$f":"Macro!L143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y143","v":0},null,{"$f":"Macro!AA143","v":0},{"$f":"Macro!AB143","v":0},{"$f":"Macro!AC143","v":0},{"$f":"Macro!AD143","v":0},{"$f":"Macro!AE143","v":0},{"$f":"Macro!AF143","v":0},{"$f":"Macro!AG143","v":0},{"$f":"Macro!AH143","v":0},{"$f":"Macro!AI143","v":0},{"$f":"Macro!AJ143","v":0},{"$f":"Macro!AK143","v":0},{"$f":"Macro!AL143","v":0},{"$f":"Macro!AM143","v":0},{"$f":"Macro!AN143","v":0},{"$f":"Macro!AO143","v":0},{"$f":"Macro!AP143","v":0},{"$f":"Macro!AQ143","v":0},{"$f":"Macro!AR143","v":0},{"$f":"Macro!AS143","v":0},{"$f":"Macro!AT143","v":0},{"$f":"Macro!AU143","v":0},{"$f":"Macro!AV143","v":0},{"$f":"Macro!AW143","v":0},{"$f":"Macro!AX143","v":0},{"$f":"Macro!AY143","v":0},{"$f":"Macro!AZ143","v":0},{"$f":"Macro!BA143","v":0},{"$f":"Macro!BB143","v":0},{"$f":"Macro!BC143","v":0},{"$f":"Macro!BD143","v":0},{"$f":"Macro!BE143","v":0},{"$f":"Macro!BF143","v":0},{"$f":"Macro!BG143","v":0},{"$f":"Macro!BH143","v":0},{"$f":"Macro!BI143","v":0},{"$f":"Macro!BJ143","v":0}]
[null,null,null,null,{"$f":"Macro!E146","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Macro!F146","v":"Spare 5"},{"$f":"Macro!G146","v":"£'000 "},{"$f":"Macro!H146","v":"Nominal"},null,{"$f":"Macro!J146","v":0},null,{"$f":"Macro!L146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y146","v":0},null,{"$f":"Macro!AA146","v":0},{"$f":"Macro!AB146","v":0},{"$f":"Macro!AC146","v":0},{"$f":"Macro!AD146","v":0},{"$f":"Macro!AE146","v":0},{"$f":"Macro!AF146","v":0},{"$f":"Macro!AG146","v":0},{"$f":"Macro!AH146","v":0},{"$f":"Macro!AI146","v":0},{"$f":"Macro!AJ146","v":0},{"$f":"Macro!AK146","v":0},{"$f":"Macro!AL146","v":0},{"$f":"Macro!AM146","v":0},{"$f":"Macro!AN146","v":0},{"$f":"Macro!AO146","v":0},{"$f":"Macro!AP146","v":0},{"$f":"Macro!AQ146","v":0},{"$f":"Macro!AR146","v":0},{"$f":"Macro!AS146","v":0},{"$f":"Macro!AT146","v":0},{"$f":"Macro!AU146","v":0},{"$f":"Macro!AV146","v":0},{"$f":"Macro!AW146","v":0},{"$f":"Macro!AX146","v":0},{"$f":"Macro!AY146","v":0},{"$f":"Macro!AZ146","v":0},{"$f":"Macro!BA146","v":0},{"$f":"Macro!BB146","v":0},{"$f":"Macro!BC146","v":0},{"$f":"Macro!BD146","v":0},{"$f":"Macro!BE146","v":0},{"$f":"Macro!BF146","v":0},{"$f":"Macro!BG146","v":0},{"$f":"Macro!BH146","v":0},{"$f":"Macro!BI146","v":0},{"$f":"Macro!BJ146","v":0}]
[null,null,null,null,{"$f":"Macro!E149","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Macro!F149","v":"Spare 6"},{"$f":"Macro!G149","v":"£'000 "},{"$f":"Macro!H149","v":"Nominal"},null,{"$f":"Macro!J149","v":0},null,{"$f":"Macro!L149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y149","v":0},null,{"$f":"Macro!AA149","v":0},{"$f":"Macro!AB149","v":0},{"$f":"Macro!AC149","v":0},{"$f":"Macro!AD149","v":0},{"$f":"Macro!AE149","v":0},{"$f":"Macro!AF149","v":0},{"$f":"Macro!AG149","v":0},{"$f":"Macro!AH149","v":0},{"$f":"Macro!AI149","v":0},{"$f":"Macro!AJ149","v":0},{"$f":"Macro!AK149","v":0},{"$f":"Macro!AL149","v":0},{"$f":"Macro!AM149","v":0},{"$f":"Macro!AN149","v":0},{"$f":"Macro!AO149","v":0},{"$f":"Macro!AP149","v":0},{"$f":"Macro!AQ149","v":0},{"$f":"Macro!AR149","v":0},{"$f":"Macro!AS149","v":0},{"$f":"Macro!AT149","v":0},{"$f":"Macro!AU149","v":0},{"$f":"Macro!AV149","v":0},{"$f":"Macro!AW149","v":0},{"$f":"Macro!AX149","v":0},{"$f":"Macro!AY149","v":0},{"$f":"Macro!AZ149","v":0},{"$f":"Macro!BA149","v":0},{"$f":"Macro!BB149","v":0},{"$f":"Macro!BC149","v":0},{"$f":"Macro!BD149","v":0},{"$f":"Macro!BE149","v":0},{"$f":"Macro!BF149","v":0},{"$f":"Macro!BG149","v":0},{"$f":"Macro!BH149","v":0},{"$f":"Macro!BI149","v":0},{"$f":"Macro!BJ149","v":0}]
[null,null,null,null,{"$f":"Macro!E152","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Macro!F152","v":"Spare 7"},{"$f":"Macro!G152","v":"£'000 "},{"$f":"Macro!H152","v":"Nominal"},null,{"$f":"Macro!J152","v":0},null,{"$f":"Macro!L152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y152","v":0},null,{"$f":"Macro!AA152","v":0},{"$f":"Macro!AB152","v":0},{"$f":"Macro!AC152","v":0},{"$f":"Macro!AD152","v":0},{"$f":"Macro!AE152","v":0},{"$f":"Macro!AF152","v":0},{"$f":"Macro!AG152","v":0},{"$f":"Macro!AH152","v":0},{"$f":"Macro!AI152","v":0},{"$f":"Macro!AJ152","v":0},{"$f":"Macro!AK152","v":0},{"$f":"Macro!AL152","v":0},{"$f":"Macro!AM152","v":0},{"$f":"Macro!AN152","v":0},{"$f":"Macro!AO152","v":0},{"$f":"Macro!AP152","v":0},{"$f":"Macro!AQ152","v":0},{"$f":"Macro!AR152","v":0},{"$f":"Macro!AS152","v":0},{"$f":"Macro!AT152","v":0},{"$f":"Macro!AU152","v":0},{"$f":"Macro!AV152","v":0},{"$f":"Macro!AW152","v":0},{"$f":"Macro!AX152","v":0},{"$f":"Macro!AY152","v":0},{"$f":"Macro!AZ152","v":0},{"$f":"Macro!BA152","v":0},{"$f":"Macro!BB152","v":0},{"$f":"Macro!BC152","v":0},{"$f":"Macro!BD152","v":0},{"$f":"Macro!BE152","v":0},{"$f":"Macro!BF152","v":0},{"$f":"Macro!BG152","v":0},{"$f":"Macro!BH152","v":0},{"$f":"Macro!BI152","v":0},{"$f":"Macro!BJ152","v":0}]
[null,null,null,null,{"$f":"Macro!E155","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Macro!F155","v":"Spare 8"},{"$f":"Macro!G155","v":"£'000 "},{"$f":"Macro!H155","v":"Nominal"},null,{"$f":"Macro!J155","v":0},null,{"$f":"Macro!L155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y155","v":0},null,{"$f":"Macro!AA155","v":0},{"$f":"Macro!AB155","v":0},{"$f":"Macro!AC155","v":0},{"$f":"Macro!AD155","v":0},{"$f":"Macro!AE155","v":0},{"$f":"Macro!AF155","v":0},{"$f":"Macro!AG155","v":0},{"$f":"Macro!AH155","v":0},{"$f":"Macro!AI155","v":0},{"$f":"Macro!AJ155","v":0},{"$f":"Macro!AK155","v":0},{"$f":"Macro!AL155","v":0},{"$f":"Macro!AM155","v":0},{"$f":"Macro!AN155","v":0},{"$f":"Macro!AO155","v":0},{"$f":"Macro!AP155","v":0},{"$f":"Macro!AQ155","v":0},{"$f":"Macro!AR155","v":0},{"$f":"Macro!AS155","v":0},{"$f":"Macro!AT155","v":0},{"$f":"Macro!AU155","v":0},{"$f":"Macro!AV155","v":0},{"$f":"Macro!AW155","v":0},{"$f":"Macro!AX155","v":0},{"$f":"Macro!AY155","v":0},{"$f":"Macro!AZ155","v":0},{"$f":"Macro!BA155","v":0},{"$f":"Macro!BB155","v":0},{"$f":"Macro!BC155","v":0},{"$f":"Macro!BD155","v":0},{"$f":"Macro!BE155","v":0},{"$f":"Macro!BF155","v":0},{"$f":"Macro!BG155","v":0},{"$f":"Macro!BH155","v":0},{"$f":"Macro!BI155","v":0},{"$f":"Macro!BJ155","v":0}]
[null,null,null,null,{"$f":"Macro!E158","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Macro!F158","v":"Spare 9"},{"$f":"Macro!G158","v":"£'000 "},{"$f":"Macro!H158","v":"Nominal"},null,{"$f":"Macro!J158","v":0},null,{"$f":"Macro!L158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y158","v":0},null,{"$f":"Macro!AA158","v":0},{"$f":"Macro!AB158","v":0},{"$f":"Macro!AC158","v":0},{"$f":"Macro!AD158","v":0},{"$f":"Macro!AE158","v":0},{"$f":"Macro!AF158","v":0},{"$f":"Macro!AG158","v":0},{"$f":"Macro!AH158","v":0},{"$f":"Macro!AI158","v":0},{"$f":"Macro!AJ158","v":0},{"$f":"Macro!AK158","v":0},{"$f":"Macro!AL158","v":0},{"$f":"Macro!AM158","v":0},{"$f":"Macro!AN158","v":0},{"$f":"Macro!AO158","v":0},{"$f":"Macro!AP158","v":0},{"$f":"Macro!AQ158","v":0},{"$f":"Macro!AR158","v":0},{"$f":"Macro!AS158","v":0},{"$f":"Macro!AT158","v":0},{"$f":"Macro!AU158","v":0},{"$f":"Macro!AV158","v":0},{"$f":"Macro!AW158","v":0},{"$f":"Macro!AX158","v":0},{"$f":"Macro!AY158","v":0},{"$f":"Macro!AZ158","v":0},{"$f":"Macro!BA158","v":0},{"$f":"Macro!BB158","v":0},{"$f":"Macro!BC158","v":0},{"$f":"Macro!BD158","v":0},{"$f":"Macro!BE158","v":0},{"$f":"Macro!BF158","v":0},{"$f":"Macro!BG158","v":0},{"$f":"Macro!BH158","v":0},{"$f":"Macro!BI158","v":0},{"$f":"Macro!BJ158","v":0}]
[null,null,null,null,{"$f":"Macro!E161","v":"Cost Sharing Mechanism CSM t (TSU)  - Outturn"},{"$f":"Macro!F161","v":"Spare 10"},{"$f":"Macro!G161","v":"£'000 "},{"$f":"Macro!H161","v":"Nominal"},null,{"$f":"Macro!J161","v":0},null,{"$f":"Macro!L161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y161","v":0},null,{"$f":"Macro!AA161","v":0},{"$f":"Macro!AB161","v":0},{"$f":"Macro!AC161","v":0},{"$f":"Macro!AD161","v":0},{"$f":"Macro!AE161","v":0},{"$f":"Macro!AF161","v":0},{"$f":"Macro!AG161","v":0},{"$f":"Macro!AH161","v":0},{"$f":"Macro!AI161","v":0},{"$f":"Macro!AJ161","v":0},{"$f":"Macro!AK161","v":0},{"$f":"Macro!AL161","v":0},{"$f":"Macro!AM161","v":0},{"$f":"Macro!AN161","v":0},{"$f":"Macro!AO161","v":0},{"$f":"Macro!AP161","v":0},{"$f":"Macro!AQ161","v":0},{"$f":"Macro!AR161","v":0},{"$f":"Macro!AS161","v":0},{"$f":"Macro!AT161","v":0},{"$f":"Macro!AU161","v":0},{"$f":"Macro!AV161","v":0},{"$f":"Macro!AW161","v":0},{"$f":"Macro!AX161","v":0},{"$f":"Macro!AY161","v":0},{"$f":"Macro!AZ161","v":0},{"$f":"Macro!BA161","v":0},{"$f":"Macro!BB161","v":0},{"$f":"Macro!BC161","v":0},{"$f":"Macro!BD161","v":0},{"$f":"Macro!BE161","v":0},{"$f":"Macro!BF161","v":0},{"$f":"Macro!BG161","v":0},{"$f":"Macro!BH161","v":0},{"$f":"Macro!BI161","v":0},{"$f":"Macro!BJ161","v":0}]
[null,null,null,null,"CSM adjustment (TSU) - Outturn - Active",null,{"$f":"G210","v":"£'000 "},{"$f":"H210","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA211:BJ211)","v":77269.285002725286},null,{"$f":"INDEX(AA201:AA210, MATCH($F$183, $F$128:$F$137,0), 1 )","v":0},2163.260471785361,2176.0045223072834,2186.7271323430778,2192.8819639653325,1629.1370823362636,7993.7661107007698,8763.4698905319347,9151.5062925344555,7789.8393842788555,4736.3740133098581,4687.164318203284,4683.4637664572128,5269.1656300143377,5325.7590458160439,3420.1711483804111,3216.4449439960572,2676.369368848575,1212.7749279271031,-807.67018059957979,-787.95621018629402,-409.36862022506125,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[null,null,null,null,{"$f":"E$250","v":"Forecast CSU/Forecast TSU"},null,{"$f":"G$250","v":"ratio"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.98694108974598771,0.98718011747706758,0.98735939932578398,0.9875650235070762,0.9877718943823186,0.98860684482736128,0.98882941587153828,0.98915269665478267,0.98745399799263966,0.98839907192575405,0.98867668151279531,0.98888065233506306,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091]
[null,null,null,null,{"$f":"SUBSTITUTE(E211, \"TSU\", \"CSU\")","v":"CSM adjustment (CSU) - Outturn - Active"},null,{"$f":"G211","v":"£'000 "},{"$f":"H211","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA211 * AA212","v":0},2135.5277266705693,2148.4985180755089,2159.535231855953,2166.0671717028558,1610.5760707597067,7904.4710738579406,8668.4098742726565,9036.6914762179476,7699.4700178719086,4682.7425418826306,4635.0461085864945,4632.1849660945427,5211.4740355251297,5267.4478153874006,3382.7240190185817,3181.2283935143482,2647.0660545911087,1199.4963703220619,-798.82707643243111,-779.32895241053166,-404.88648204741457,-3.497910705936024E-13,-3.5959228057222312E-13,-3.6966812225279683E-13,-3.8002629086600221E-13,-3.9067469726429362E-13,-4.0162147396366285E-13,-4.1287498135469195E-13,-4.2444381408764095E-13,-4.3633680763644681E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[]
[null,null,null,null,{"$f":"Scenario!E$29","v":"Model Mode"},{"$f":"Scenario!F$29","v":"Price Determination"},{"$f":"Scenario!G$29","v":"selection"}]
[null,null,null,null,"CSM adjustment (CSU) ",null,{"$f":"G213","v":"£'000 "},{"$f":"H213","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF( $F$215 = I_Global!$F$205, AA198, AA213)","v":0},{"$f":"IF( $F$215 = I_Global!$F$205, AB198, AB213)","v":2135.5277266705693},{"$f":"IF( $F$215 = I_Global!$F$205, AC198, AC213)","v":2148.4985180755089},{"$f":"IF( $F$215 = I_Global!$F$205, AD198, AD213)","v":2159.535231855953},{"$f":"IF( $F$215 = I_Global!$F$205, AE198, AE213)","v":2166.0671717028558},{"$f":"IF( $F$215 = I_Global!$F$205, AF198, AF213)","v":1610.5760707597067},{"$f":"IF( $F$215 = I_Global!$F$205, AG198, AG213)","v":7904.4710738579406},{"$f":"IF( $F$215 = I_Global!$F$205, AH198, AH213)","v":8668.4098742726565},{"$f":"IF( $F$215 = I_Global!$F$205, AI198, AI213)","v":9036.6914762179476},{"$f":"IF( $F$215 = I_Global!$F$205, AJ198, AJ213)","v":7699.4700178719086},{"$f":"IF( $F$215 = I_Global!$F$205, AK198, AK213)","v":4682.7425418826306},{"$f":"IF( $F$215 = I_Global!$F$205, AL198, AL213)","v":4635.0461085864945},{"$f":"IF( $F$215 = I_Global!$F$205, AM198, AM213)","v":4632.1849660945427},{"$f":"IF( $F$215 = I_Global!$F$205, AN198, AN213)","v":5211.4740355251297},{"$f":"IF( $F$215 = I_Global!$F$205, AO198, AO213)","v":5267.4478153874006},{"$f":"IF( $F$215 = I_Global!$F$205, AP198, AP213)","v":3382.7240190185817},{"$f":"IF( $F$215 = I_Global!$F$205, AQ198, AQ213)","v":3181.2283935143482},{"$f":"IF( $F$215 = I_Global!$F$205, AR198, AR213)","v":2647.0660545911087},{"$f":"IF( $F$215 = I_Global!$F$205, AS198, AS213)","v":1199.4963703220619},{"$f":"IF( $F$215 = I_Global!$F$205, AT198, AT213)","v":-798.82707643243111},{"$f":"IF( $F$215 = I_Global!$F$205, AU198, AU213)","v":-779.32895241053166},{"$f":"IF( $F$215 = I_Global!$F$205, AV198, AV213)","v":-404.88648204741457},{"$f":"IF( $F$215 = I_Global!$F$205, AW198, AW213)","v":-3.497910705936024E-13},{"$f":"IF( $F$215 = I_Global!$F$205, AX198, AX213)","v":-3.5959228057222312E-13},{"$f":"IF( $F$215 = I_Global!$F$205, AY198, AY213)","v":-3.6966812225279683E-13},{"$f":"IF( $F$215 = I_Global!$F$205, AZ198, AZ213)","v":-3.8002629086600221E-13},{"$f":"IF( $F$215 = I_Global!$F$205, BA198, BA213)","v":-3.9067469726429362E-13},{"$f":"IF( $F$215 = I_Global!$F$205, BB198, BB213)","v":-4.0162147396366285E-13},{"$f":"IF( $F$215 = I_Global!$F$205, BC198, BC213)","v":-4.1287498135469195E-13},{"$f":"IF( $F$215 = I_Global!$F$205, BD198, BD213)","v":-4.2444381408764095E-13},{"$f":"IF( $F$215 = I_Global!$F$205, BE198, BE213)","v":-4.3633680763644681E-13},{"$f":"IF( $F$215 = I_Global!$F$205, BF198, BF213)","v":-4.4856304504664832E-13},{"$f":"IF( $F$215 = I_Global!$F$205, BG198, BG213)","v":-4.6113186387238588E-13},{"$f":"IF( $F$215 = I_Global!$F$205, BH198, BH213)","v":-4.7405286330778056E-13},{"$f":"IF( $F$215 = I_Global!$F$205, BI198, BI213)","v":-4.8733591151813417E-13},{"$f":"IF( $F$215 = I_Global!$F$205, BJ198, BJ213)","v":-5.0099115317655049E-13}]
[]
[null,null,"Other Condition 21 Adjustments"]
[]
[null,null,null,"Revenue Recognition"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E204","v":"Restructuring Costs ReS t (TSU)"},{"$f":"'I_Series UKATS'!F204","v":"Restructuring Costs ReS t (high)"},{"$f":"'I_Series UKATS'!G204","v":"£'000"},{"$f":"'I_Series UKATS'!H204","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J204","v":0},null,{"$f":"'I_Series UKATS'!L204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y204","v":0},null,{"$f":"'I_Series UKATS'!AA204","v":0},{"$f":"'I_Series UKATS'!AB204","v":0},{"$f":"'I_Series UKATS'!AC204","v":0},{"$f":"'I_Series UKATS'!AD204","v":0},{"$f":"'I_Series UKATS'!AE204","v":0},{"$f":"'I_Series UKATS'!AF204","v":0},{"$f":"'I_Series UKATS'!AG204","v":0},{"$f":"'I_Series UKATS'!AH204","v":0},{"$f":"'I_Series UKATS'!AI204","v":0},{"$f":"'I_Series UKATS'!AJ204","v":0},{"$f":"'I_Series UKATS'!AK204","v":0},{"$f":"'I_Series UKATS'!AL204","v":0},{"$f":"'I_Series UKATS'!AM204","v":0},{"$f":"'I_Series UKATS'!AN204","v":0},{"$f":"'I_Series UKATS'!AO204","v":0},{"$f":"'I_Series UKATS'!AP204","v":0},{"$f":"'I_Series UKATS'!AQ204","v":0},{"$f":"'I_Series UKATS'!AR204","v":0},{"$f":"'I_Series UKATS'!AS204","v":0},{"$f":"'I_Series UKATS'!AT204","v":0},{"$f":"'I_Series UKATS'!AU204","v":0},{"$f":"'I_Series UKATS'!AV204","v":0},{"$f":"'I_Series UKATS'!AW204","v":0},{"$f":"'I_Series UKATS'!AX204","v":0},{"$f":"'I_Series UKATS'!AY204","v":0},{"$f":"'I_Series UKATS'!AZ204","v":0},{"$f":"'I_Series UKATS'!BA204","v":0},{"$f":"'I_Series UKATS'!BB204","v":0},{"$f":"'I_Series UKATS'!BC204","v":0},{"$f":"'I_Series UKATS'!BD204","v":0},{"$f":"'I_Series UKATS'!BE204","v":0},{"$f":"'I_Series UKATS'!BF204","v":0},{"$f":"'I_Series UKATS'!BG204","v":0},{"$f":"'I_Series UKATS'!BH204","v":0},{"$f":"'I_Series UKATS'!BI204","v":0},{"$f":"'I_Series UKATS'!BJ204","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E210","v":"Financial Incentives FI t  (TSU)"},{"$f":"'I_Series UKATS'!F210","v":"Financial Incentives FI t  (high)"},{"$f":"'I_Series UKATS'!G210","v":"£'000"},{"$f":"'I_Series UKATS'!H210","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J210","v":0},null,{"$f":"'I_Series UKATS'!L210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y210","v":12075.799839928821},null,{"$f":"'I_Series UKATS'!AA210","v":-1072.6017350505244},{"$f":"'I_Series UKATS'!AB210","v":6218.5862394101232},{"$f":"'I_Series UKATS'!AC210","v":4882.1193542191422},{"$f":"'I_Series UKATS'!AD210","v":-429.39850854491169},{"$f":"'I_Series UKATS'!AE210","v":2579.798798028738},{"$f":"'I_Series UKATS'!AF210","v":-264.11},{"$f":"'I_Series UKATS'!AG210","v":161.40569186625288},{"$f":"'I_Series UKATS'!AH210","v":0},{"$f":"'I_Series UKATS'!AI210","v":0},{"$f":"'I_Series UKATS'!AJ210","v":0},{"$f":"'I_Series UKATS'!AK210","v":0},{"$f":"'I_Series UKATS'!AL210","v":0},{"$f":"'I_Series UKATS'!AM210","v":0},{"$f":"'I_Series UKATS'!AN210","v":0},{"$f":"'I_Series UKATS'!AO210","v":0},{"$f":"'I_Series UKATS'!AP210","v":0},{"$f":"'I_Series UKATS'!AQ210","v":0},{"$f":"'I_Series UKATS'!AR210","v":0},{"$f":"'I_Series UKATS'!AS210","v":0},{"$f":"'I_Series UKATS'!AT210","v":0},{"$f":"'I_Series UKATS'!AU210","v":0},{"$f":"'I_Series UKATS'!AV210","v":0},{"$f":"'I_Series UKATS'!AW210","v":0},{"$f":"'I_Series UKATS'!AX210","v":0},{"$f":"'I_Series UKATS'!AY210","v":0},{"$f":"'I_Series UKATS'!AZ210","v":0},{"$f":"'I_Series UKATS'!BA210","v":0},{"$f":"'I_Series UKATS'!BB210","v":0},{"$f":"'I_Series UKATS'!BC210","v":0},{"$f":"'I_Series UKATS'!BD210","v":0},{"$f":"'I_Series UKATS'!BE210","v":0},{"$f":"'I_Series UKATS'!BF210","v":0},{"$f":"'I_Series UKATS'!BG210","v":0},{"$f":"'I_Series UKATS'!BH210","v":0},{"$f":"'I_Series UKATS'!BI210","v":0},{"$f":"'I_Series UKATS'!BJ210","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E254","v":"Modulation MOD t (TSU) - Rev Recognition"},{"$f":"'I_Series UKATS'!F254","v":"Modulation MOD t - Rev Recognition (high)"},{"$f":"'I_Series UKATS'!G254","v":"£'000"},{"$f":"'I_Series UKATS'!H254","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J254","v":0},null,{"$f":"'I_Series UKATS'!L254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y254","v":0},null,{"$f":"'I_Series UKATS'!AA254","v":0},{"$f":"'I_Series UKATS'!AB254","v":0},{"$f":"'I_Series UKATS'!AC254","v":0},{"$f":"'I_Series UKATS'!AD254","v":0},{"$f":"'I_Series UKATS'!AE254","v":0},{"$f":"'I_Series UKATS'!AF254","v":0},{"$f":"'I_Series UKATS'!AG254","v":0},{"$f":"'I_Series UKATS'!AH254","v":0},{"$f":"'I_Series UKATS'!AI254","v":0},{"$f":"'I_Series UKATS'!AJ254","v":0},{"$f":"'I_Series UKATS'!AK254","v":0},{"$f":"'I_Series UKATS'!AL254","v":0},{"$f":"'I_Series UKATS'!AM254","v":0},{"$f":"'I_Series UKATS'!AN254","v":0},{"$f":"'I_Series UKATS'!AO254","v":0},{"$f":"'I_Series UKATS'!AP254","v":0},{"$f":"'I_Series UKATS'!AQ254","v":0},{"$f":"'I_Series UKATS'!AR254","v":0},{"$f":"'I_Series UKATS'!AS254","v":0},{"$f":"'I_Series UKATS'!AT254","v":0},{"$f":"'I_Series UKATS'!AU254","v":0},{"$f":"'I_Series UKATS'!AV254","v":0},{"$f":"'I_Series UKATS'!AW254","v":0},{"$f":"'I_Series UKATS'!AX254","v":0},{"$f":"'I_Series UKATS'!AY254","v":0},{"$f":"'I_Series UKATS'!AZ254","v":0},{"$f":"'I_Series UKATS'!BA254","v":0},{"$f":"'I_Series UKATS'!BB254","v":0},{"$f":"'I_Series UKATS'!BC254","v":0},{"$f":"'I_Series UKATS'!BD254","v":0},{"$f":"'I_Series UKATS'!BE254","v":0},{"$f":"'I_Series UKATS'!BF254","v":0},{"$f":"'I_Series UKATS'!BG254","v":0},{"$f":"'I_Series UKATS'!BH254","v":0},{"$f":"'I_Series UKATS'!BI254","v":0},{"$f":"'I_Series UKATS'!BJ254","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E222","v":"Pre2011 t (TSU)"},{"$f":"'I_Series UKATS'!F222","v":"Pre2011 t (high)"},{"$f":"'I_Series UKATS'!G222","v":"£'000"},{"$f":"'I_Series UKATS'!H222","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J222","v":0},null,{"$f":"'I_Series UKATS'!L222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y222","v":4467.2034547369822},null,{"$f":"'I_Series UKATS'!AA222","v":733.67753065727948},{"$f":"'I_Series UKATS'!AB222","v":3733.5259240797031},{"$f":"'I_Series UKATS'!AC222","v":0},{"$f":"'I_Series UKATS'!AD222","v":0},{"$f":"'I_Series UKATS'!AE222","v":0},{"$f":"'I_Series UKATS'!AF222","v":0},{"$f":"'I_Series UKATS'!AG222","v":0},{"$f":"'I_Series UKATS'!AH222","v":0},{"$f":"'I_Series UKATS'!AI222","v":0},{"$f":"'I_Series UKATS'!AJ222","v":0},{"$f":"'I_Series UKATS'!AK222","v":0},{"$f":"'I_Series UKATS'!AL222","v":0},{"$f":"'I_Series UKATS'!AM222","v":0},{"$f":"'I_Series UKATS'!AN222","v":0},{"$f":"'I_Series UKATS'!AO222","v":0},{"$f":"'I_Series UKATS'!AP222","v":0},{"$f":"'I_Series UKATS'!AQ222","v":0},{"$f":"'I_Series UKATS'!AR222","v":0},{"$f":"'I_Series UKATS'!AS222","v":0},{"$f":"'I_Series UKATS'!AT222","v":0},{"$f":"'I_Series UKATS'!AU222","v":0},{"$f":"'I_Series UKATS'!AV222","v":0},{"$f":"'I_Series UKATS'!AW222","v":0},{"$f":"'I_Series UKATS'!AX222","v":0},{"$f":"'I_Series UKATS'!AY222","v":0},{"$f":"'I_Series UKATS'!AZ222","v":0},{"$f":"'I_Series UKATS'!BA222","v":0},{"$f":"'I_Series UKATS'!BB222","v":0},{"$f":"'I_Series UKATS'!BC222","v":0},{"$f":"'I_Series UKATS'!BD222","v":0},{"$f":"'I_Series UKATS'!BE222","v":0},{"$f":"'I_Series UKATS'!BF222","v":0},{"$f":"'I_Series UKATS'!BG222","v":0},{"$f":"'I_Series UKATS'!BH222","v":0},{"$f":"'I_Series UKATS'!BI222","v":0},{"$f":"'I_Series UKATS'!BJ222","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E228","v":"VFR t (TSU)"},{"$f":"'I_Series UKATS'!F228","v":"VFR t (high)"},{"$f":"'I_Series UKATS'!G228","v":"£'000"},{"$f":"'I_Series UKATS'!H228","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J228","v":0},null,{"$f":"'I_Series UKATS'!L228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y228","v":0},null,{"$f":"'I_Series UKATS'!AA228","v":0},{"$f":"'I_Series UKATS'!AB228","v":0},{"$f":"'I_Series UKATS'!AC228","v":0},{"$f":"'I_Series UKATS'!AD228","v":0},{"$f":"'I_Series UKATS'!AE228","v":0},{"$f":"'I_Series UKATS'!AF228","v":0},{"$f":"'I_Series UKATS'!AG228","v":0},{"$f":"'I_Series UKATS'!AH228","v":0},{"$f":"'I_Series UKATS'!AI228","v":0},{"$f":"'I_Series UKATS'!AJ228","v":0},{"$f":"'I_Series UKATS'!AK228","v":0},{"$f":"'I_Series UKATS'!AL228","v":0},{"$f":"'I_Series UKATS'!AM228","v":0},{"$f":"'I_Series UKATS'!AN228","v":0},{"$f":"'I_Series UKATS'!AO228","v":0},{"$f":"'I_Series UKATS'!AP228","v":0},{"$f":"'I_Series UKATS'!AQ228","v":0},{"$f":"'I_Series UKATS'!AR228","v":0},{"$f":"'I_Series UKATS'!AS228","v":0},{"$f":"'I_Series UKATS'!AT228","v":0},{"$f":"'I_Series UKATS'!AU228","v":0},{"$f":"'I_Series UKATS'!AV228","v":0},{"$f":"'I_Series UKATS'!AW228","v":0},{"$f":"'I_Series UKATS'!AX228","v":0},{"$f":"'I_Series UKATS'!AY228","v":0},{"$f":"'I_Series UKATS'!AZ228","v":0},{"$f":"'I_Series UKATS'!BA228","v":0},{"$f":"'I_Series UKATS'!BB228","v":0},{"$f":"'I_Series UKATS'!BC228","v":0},{"$f":"'I_Series UKATS'!BD228","v":0},{"$f":"'I_Series UKATS'!BE228","v":0},{"$f":"'I_Series UKATS'!BF228","v":0},{"$f":"'I_Series UKATS'!BG228","v":0},{"$f":"'I_Series UKATS'!BH228","v":0},{"$f":"'I_Series UKATS'!BI228","v":0},{"$f":"'I_Series UKATS'!BJ228","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E234","v":"Customer Discount CD t (TSU)"},{"$f":"'I_Series UKATS'!F234","v":"Customer Discount CD t (high)"},{"$f":"'I_Series UKATS'!G234","v":"£'000"},{"$f":"'I_Series UKATS'!H234","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J234","v":0},null,{"$f":"'I_Series UKATS'!L234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y234","v":-740},null,{"$f":"'I_Series UKATS'!AA234","v":-740},{"$f":"'I_Series UKATS'!AB234","v":0},{"$f":"'I_Series UKATS'!AC234","v":0},{"$f":"'I_Series UKATS'!AD234","v":0},{"$f":"'I_Series UKATS'!AE234","v":0},{"$f":"'I_Series UKATS'!AF234","v":0},{"$f":"'I_Series UKATS'!AG234","v":0},{"$f":"'I_Series UKATS'!AH234","v":0},{"$f":"'I_Series UKATS'!AI234","v":0},{"$f":"'I_Series UKATS'!AJ234","v":0},{"$f":"'I_Series UKATS'!AK234","v":0},{"$f":"'I_Series UKATS'!AL234","v":0},{"$f":"'I_Series UKATS'!AM234","v":0},{"$f":"'I_Series UKATS'!AN234","v":0},{"$f":"'I_Series UKATS'!AO234","v":0},{"$f":"'I_Series UKATS'!AP234","v":0},{"$f":"'I_Series UKATS'!AQ234","v":0},{"$f":"'I_Series UKATS'!AR234","v":0},{"$f":"'I_Series UKATS'!AS234","v":0},{"$f":"'I_Series UKATS'!AT234","v":0},{"$f":"'I_Series UKATS'!AU234","v":0},{"$f":"'I_Series UKATS'!AV234","v":0},{"$f":"'I_Series UKATS'!AW234","v":0},{"$f":"'I_Series UKATS'!AX234","v":0},{"$f":"'I_Series UKATS'!AY234","v":0},{"$f":"'I_Series UKATS'!AZ234","v":0},{"$f":"'I_Series UKATS'!BA234","v":0},{"$f":"'I_Series UKATS'!BB234","v":0},{"$f":"'I_Series UKATS'!BC234","v":0},{"$f":"'I_Series UKATS'!BD234","v":0},{"$f":"'I_Series UKATS'!BE234","v":0},{"$f":"'I_Series UKATS'!BF234","v":0},{"$f":"'I_Series UKATS'!BG234","v":0},{"$f":"'I_Series UKATS'!BH234","v":0},{"$f":"'I_Series UKATS'!BI234","v":0},{"$f":"'I_Series UKATS'!BJ234","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E260","v":"FAS Funding not spent (Cash Condition 21) (TSU) - Rev Recognition"},{"$f":"'I_Series UKATS'!F260","v":"FAS Funding not spent - Rev Recognition (Cash Condition 21) (TSU) (high)"},{"$f":"'I_Series UKATS'!G260","v":"£'000 "},{"$f":"'I_Series UKATS'!H260","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J260","v":0},null,{"$f":"'I_Series UKATS'!L260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y260","v":-14015.000000000002},null,{"$f":"'I_Series UKATS'!AA260","v":-4146.9317617626803},{"$f":"'I_Series UKATS'!AB260","v":-2941.1364709514},{"$f":"'I_Series UKATS'!AC260","v":-2195.92998267249},{"$f":"'I_Series UKATS'!AD260","v":-1298.1957181694099},{"$f":"'I_Series UKATS'!AE260","v":967.19393355598004},{"$f":"'I_Series UKATS'!AF260","v":-4400},{"$f":"'I_Series UKATS'!AG260","v":0},{"$f":"'I_Series UKATS'!AH260","v":0},{"$f":"'I_Series UKATS'!AI260","v":0},{"$f":"'I_Series UKATS'!AJ260","v":0},{"$f":"'I_Series UKATS'!AK260","v":0},{"$f":"'I_Series UKATS'!AL260","v":0},{"$f":"'I_Series UKATS'!AM260","v":0},{"$f":"'I_Series UKATS'!AN260","v":0},{"$f":"'I_Series UKATS'!AO260","v":0},{"$f":"'I_Series UKATS'!AP260","v":0},{"$f":"'I_Series UKATS'!AQ260","v":0},{"$f":"'I_Series UKATS'!AR260","v":0},{"$f":"'I_Series UKATS'!AS260","v":0},{"$f":"'I_Series UKATS'!AT260","v":0},{"$f":"'I_Series UKATS'!AU260","v":0},{"$f":"'I_Series UKATS'!AV260","v":0},{"$f":"'I_Series UKATS'!AW260","v":0},{"$f":"'I_Series UKATS'!AX260","v":0},{"$f":"'I_Series UKATS'!AY260","v":0},{"$f":"'I_Series UKATS'!AZ260","v":0},{"$f":"'I_Series UKATS'!BA260","v":0},{"$f":"'I_Series UKATS'!BB260","v":0},{"$f":"'I_Series UKATS'!BC260","v":0},{"$f":"'I_Series UKATS'!BD260","v":0},{"$f":"'I_Series UKATS'!BE260","v":0},{"$f":"'I_Series UKATS'!BF260","v":0},{"$f":"'I_Series UKATS'!BG260","v":0},{"$f":"'I_Series UKATS'!BH260","v":0},{"$f":"'I_Series UKATS'!BI260","v":0},{"$f":"'I_Series UKATS'!BJ260","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E246","v":"INEA Funding (Cash Condition 21) (TSU)"},{"$f":"'I_Series UKATS'!F246","v":"INEA Funding (Cash Condition 21) (TSU) (high)"},{"$f":"'I_Series UKATS'!G246","v":"£'000"},{"$f":"'I_Series UKATS'!H246","v":"Unindexed"},null,{"$f":"'I_Series UKATS'!J246","v":0},null,{"$f":"'I_Series UKATS'!L246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y246","v":-96529.557281940783},null,{"$f":"'I_Series UKATS'!AA246","v":0},{"$f":"'I_Series UKATS'!AB246","v":0},{"$f":"'I_Series UKATS'!AC246","v":0},{"$f":"'I_Series UKATS'!AD246","v":0},{"$f":"'I_Series UKATS'!AE246","v":-40666.735569108947},{"$f":"'I_Series UKATS'!AF246","v":-368.98927321165689},{"$f":"'I_Series UKATS'!AG246","v":-10173.449669145637},{"$f":"'I_Series UKATS'!AH246","v":-29705.7816564276},{"$f":"'I_Series UKATS'!AI246","v":-5462.5367855259528},{"$f":"'I_Series UKATS'!AJ246","v":-3040.8225124284572},{"$f":"'I_Series UKATS'!AK246","v":-7111.2418160925463},{"$f":"'I_Series UKATS'!AL246","v":0},{"$f":"'I_Series UKATS'!AM246","v":0},{"$f":"'I_Series UKATS'!AN246","v":0},{"$f":"'I_Series UKATS'!AO246","v":0},{"$f":"'I_Series UKATS'!AP246","v":0},{"$f":"'I_Series UKATS'!AQ246","v":0},{"$f":"'I_Series UKATS'!AR246","v":0},{"$f":"'I_Series UKATS'!AS246","v":0},{"$f":"'I_Series UKATS'!AT246","v":0},{"$f":"'I_Series UKATS'!AU246","v":0},{"$f":"'I_Series UKATS'!AV246","v":0},{"$f":"'I_Series UKATS'!AW246","v":0},{"$f":"'I_Series UKATS'!AX246","v":0},{"$f":"'I_Series UKATS'!AY246","v":0},{"$f":"'I_Series UKATS'!AZ246","v":0},{"$f":"'I_Series UKATS'!BA246","v":0},{"$f":"'I_Series UKATS'!BB246","v":0},{"$f":"'I_Series UKATS'!BC246","v":0},{"$f":"'I_Series UKATS'!BD246","v":0},{"$f":"'I_Series UKATS'!BE246","v":0},{"$f":"'I_Series UKATS'!BF246","v":0},{"$f":"'I_Series UKATS'!BG246","v":0},{"$f":"'I_Series UKATS'!BH246","v":0},{"$f":"'I_Series UKATS'!BI246","v":0},{"$f":"'I_Series UKATS'!BJ246","v":0}]
[]
[null,null,null,null,{"$f":"C_Index!E337","v":"Restructuring Costs ReS t Indexation - growth rate"},null,{"$f":"C_Index!G337","v":"index"},{"$f":"C_Index!H337","v":"CPI 2020"},null,{"$f":"C_Index!J337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y337","v":0},null,{"$f":"C_Index!AA337","v":0.91961685823754757},{"$f":"C_Index!AB337","v":0.92551724137931035},{"$f":"C_Index!AC337","v":0.95042145593869709},{"$f":"C_Index!AD337","v":0.97394636015325609},{"$f":"C_Index!AE337","v":0.99126436781609162},{"$f":"C_Index!AF337","v":1},{"$f":"C_Index!AG337","v":1.0258237547892719},{"$f":"C_Index!AH337","v":1.1186973180076629},{"$f":"C_Index!AI337","v":1.1873399586480322},{"$f":"C_Index!AJ337","v":1.1975124598510096},{"$f":"C_Index!AK337","v":1.198896577295987},{"$f":"C_Index!AL337","v":1.2048871867171229},{"$f":"C_Index!AM337","v":1.2238361939769149},{"$f":"C_Index!AN337","v":1.2430832082867362},{"$f":"C_Index!AO337","v":1.2626329163407577},{"$f":"C_Index!AP337","v":1.282490078539803},{"$f":"C_Index!AQ337","v":1.3026595301505184},{"$f":"C_Index!AR337","v":1.3231461824827708},{"$f":"C_Index!AS337","v":1.3439550240855642},{"$f":"C_Index!AT337","v":1.3650911219617634},{"$f":"C_Index!AU337","v":1.3865596228019204},{"$f":"C_Index!AV337","v":1.4083657542375072},{"$f":"C_Index!AW337","v":1.4305148261138558},{"$f":"C_Index!AX337","v":1.4530122317831182},{"$f":"C_Index!AY337","v":1.4758634494175611},{"$f":"C_Index!AZ337","v":1.4990740433435141},{"$f":"C_Index!BA337","v":1.5226496653962955},{"$f":"C_Index!BB337","v":1.5465960562964489},{"$f":"C_Index!BC337","v":1.5709190470476218},{"$f":"C_Index!BD337","v":1.5956245603564285},{"$f":"C_Index!BE337","v":1.6207186120746455},{"$f":"C_Index!BF337","v":1.6462073126640833},{"$f":"C_Index!BG337","v":1.6720968686844992},{"$f":"C_Index!BH337","v":1.6983935843049107},{"$f":"C_Index!BI337","v":1.725103862838675},{"$f":"C_Index!BJ337","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E338","v":"Financial Incentives FI t  Indexation - growth rate"},null,{"$f":"C_Index!G338","v":"index"},{"$f":"C_Index!H338","v":"CPI 2020"},null,{"$f":"C_Index!J338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y338","v":0},null,{"$f":"C_Index!AA338","v":0.91961685823754757},{"$f":"C_Index!AB338","v":0.92551724137931035},{"$f":"C_Index!AC338","v":0.95042145593869709},{"$f":"C_Index!AD338","v":0.97394636015325609},{"$f":"C_Index!AE338","v":0.99126436781609162},{"$f":"C_Index!AF338","v":1},{"$f":"C_Index!AG338","v":1.0258237547892719},{"$f":"C_Index!AH338","v":1.1186973180076629},{"$f":"C_Index!AI338","v":1.1873399586480322},{"$f":"C_Index!AJ338","v":1.1975124598510096},{"$f":"C_Index!AK338","v":1.198896577295987},{"$f":"C_Index!AL338","v":1.2048871867171229},{"$f":"C_Index!AM338","v":1.2238361939769149},{"$f":"C_Index!AN338","v":1.2430832082867362},{"$f":"C_Index!AO338","v":1.2626329163407577},{"$f":"C_Index!AP338","v":1.282490078539803},{"$f":"C_Index!AQ338","v":1.3026595301505184},{"$f":"C_Index!AR338","v":1.3231461824827708},{"$f":"C_Index!AS338","v":1.3439550240855642},{"$f":"C_Index!AT338","v":1.3650911219617634},{"$f":"C_Index!AU338","v":1.3865596228019204},{"$f":"C_Index!AV338","v":1.4083657542375072},{"$f":"C_Index!AW338","v":1.4305148261138558},{"$f":"C_Index!AX338","v":1.4530122317831182},{"$f":"C_Index!AY338","v":1.4758634494175611},{"$f":"C_Index!AZ338","v":1.4990740433435141},{"$f":"C_Index!BA338","v":1.5226496653962955},{"$f":"C_Index!BB338","v":1.5465960562964489},{"$f":"C_Index!BC338","v":1.5709190470476218},{"$f":"C_Index!BD338","v":1.5956245603564285},{"$f":"C_Index!BE338","v":1.6207186120746455},{"$f":"C_Index!BF338","v":1.6462073126640833},{"$f":"C_Index!BG338","v":1.6720968686844992},{"$f":"C_Index!BH338","v":1.6983935843049107},{"$f":"C_Index!BI338","v":1.725103862838675},{"$f":"C_Index!BJ338","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E339","v":"Modulation MOD t Indexation - growth rate"},null,{"$f":"C_Index!G339","v":"index"},{"$f":"C_Index!H339","v":"CPI 2020"},null,{"$f":"C_Index!J339","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y339","v":0},null,{"$f":"C_Index!AA339","v":0.91961685823754757},{"$f":"C_Index!AB339","v":0.92551724137931035},{"$f":"C_Index!AC339","v":0.95042145593869709},{"$f":"C_Index!AD339","v":0.97394636015325609},{"$f":"C_Index!AE339","v":0.99126436781609162},{"$f":"C_Index!AF339","v":1},{"$f":"C_Index!AG339","v":1.0258237547892719},{"$f":"C_Index!AH339","v":1.1186973180076629},{"$f":"C_Index!AI339","v":1.1873399586480322},{"$f":"C_Index!AJ339","v":1.1975124598510096},{"$f":"C_Index!AK339","v":1.198896577295987},{"$f":"C_Index!AL339","v":1.2048871867171229},{"$f":"C_Index!AM339","v":1.2238361939769149},{"$f":"C_Index!AN339","v":1.2430832082867362},{"$f":"C_Index!AO339","v":1.2626329163407577},{"$f":"C_Index!AP339","v":1.282490078539803},{"$f":"C_Index!AQ339","v":1.3026595301505184},{"$f":"C_Index!AR339","v":1.3231461824827708},{"$f":"C_Index!AS339","v":1.3439550240855642},{"$f":"C_Index!AT339","v":1.3650911219617634},{"$f":"C_Index!AU339","v":1.3865596228019204},{"$f":"C_Index!AV339","v":1.4083657542375072},{"$f":"C_Index!AW339","v":1.4305148261138558},{"$f":"C_Index!AX339","v":1.4530122317831182},{"$f":"C_Index!AY339","v":1.4758634494175611},{"$f":"C_Index!AZ339","v":1.4990740433435141},{"$f":"C_Index!BA339","v":1.5226496653962955},{"$f":"C_Index!BB339","v":1.5465960562964489},{"$f":"C_Index!BC339","v":1.5709190470476218},{"$f":"C_Index!BD339","v":1.5956245603564285},{"$f":"C_Index!BE339","v":1.6207186120746455},{"$f":"C_Index!BF339","v":1.6462073126640833},{"$f":"C_Index!BG339","v":1.6720968686844992},{"$f":"C_Index!BH339","v":1.6983935843049107},{"$f":"C_Index!BI339","v":1.725103862838675},{"$f":"C_Index!BJ339","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E340","v":"Pre2011 t Indexation - growth rate"},null,{"$f":"C_Index!G340","v":"index"},{"$f":"C_Index!H340","v":"CPI 2020"},null,{"$f":"C_Index!J340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y340","v":0},null,{"$f":"C_Index!AA340","v":0.91961685823754757},{"$f":"C_Index!AB340","v":0.92551724137931035},{"$f":"C_Index!AC340","v":0.95042145593869709},{"$f":"C_Index!AD340","v":0.97394636015325609},{"$f":"C_Index!AE340","v":0.99126436781609162},{"$f":"C_Index!AF340","v":1},{"$f":"C_Index!AG340","v":1.0258237547892719},{"$f":"C_Index!AH340","v":1.1186973180076629},{"$f":"C_Index!AI340","v":1.1873399586480322},{"$f":"C_Index!AJ340","v":1.1975124598510096},{"$f":"C_Index!AK340","v":1.198896577295987},{"$f":"C_Index!AL340","v":1.2048871867171229},{"$f":"C_Index!AM340","v":1.2238361939769149},{"$f":"C_Index!AN340","v":1.2430832082867362},{"$f":"C_Index!AO340","v":1.2626329163407577},{"$f":"C_Index!AP340","v":1.282490078539803},{"$f":"C_Index!AQ340","v":1.3026595301505184},{"$f":"C_Index!AR340","v":1.3231461824827708},{"$f":"C_Index!AS340","v":1.3439550240855642},{"$f":"C_Index!AT340","v":1.3650911219617634},{"$f":"C_Index!AU340","v":1.3865596228019204},{"$f":"C_Index!AV340","v":1.4083657542375072},{"$f":"C_Index!AW340","v":1.4305148261138558},{"$f":"C_Index!AX340","v":1.4530122317831182},{"$f":"C_Index!AY340","v":1.4758634494175611},{"$f":"C_Index!AZ340","v":1.4990740433435141},{"$f":"C_Index!BA340","v":1.5226496653962955},{"$f":"C_Index!BB340","v":1.5465960562964489},{"$f":"C_Index!BC340","v":1.5709190470476218},{"$f":"C_Index!BD340","v":1.5956245603564285},{"$f":"C_Index!BE340","v":1.6207186120746455},{"$f":"C_Index!BF340","v":1.6462073126640833},{"$f":"C_Index!BG340","v":1.6720968686844992},{"$f":"C_Index!BH340","v":1.6983935843049107},{"$f":"C_Index!BI340","v":1.725103862838675},{"$f":"C_Index!BJ340","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E341","v":"VFR t Indexation - growth rate"},null,{"$f":"C_Index!G341","v":"index"},{"$f":"C_Index!H341","v":"CPI 2020"},null,{"$f":"C_Index!J341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y341","v":0},null,{"$f":"C_Index!AA341","v":0.91961685823754757},{"$f":"C_Index!AB341","v":0.92551724137931035},{"$f":"C_Index!AC341","v":0.95042145593869709},{"$f":"C_Index!AD341","v":0.97394636015325609},{"$f":"C_Index!AE341","v":0.99126436781609162},{"$f":"C_Index!AF341","v":1},{"$f":"C_Index!AG341","v":1.0258237547892719},{"$f":"C_Index!AH341","v":1.1186973180076629},{"$f":"C_Index!AI341","v":1.1873399586480322},{"$f":"C_Index!AJ341","v":1.1975124598510096},{"$f":"C_Index!AK341","v":1.198896577295987},{"$f":"C_Index!AL341","v":1.2048871867171229},{"$f":"C_Index!AM341","v":1.2238361939769149},{"$f":"C_Index!AN341","v":1.2430832082867362},{"$f":"C_Index!AO341","v":1.2626329163407577},{"$f":"C_Index!AP341","v":1.282490078539803},{"$f":"C_Index!AQ341","v":1.3026595301505184},{"$f":"C_Index!AR341","v":1.3231461824827708},{"$f":"C_Index!AS341","v":1.3439550240855642},{"$f":"C_Index!AT341","v":1.3650911219617634},{"$f":"C_Index!AU341","v":1.3865596228019204},{"$f":"C_Index!AV341","v":1.4083657542375072},{"$f":"C_Index!AW341","v":1.4305148261138558},{"$f":"C_Index!AX341","v":1.4530122317831182},{"$f":"C_Index!AY341","v":1.4758634494175611},{"$f":"C_Index!AZ341","v":1.4990740433435141},{"$f":"C_Index!BA341","v":1.5226496653962955},{"$f":"C_Index!BB341","v":1.5465960562964489},{"$f":"C_Index!BC341","v":1.5709190470476218},{"$f":"C_Index!BD341","v":1.5956245603564285},{"$f":"C_Index!BE341","v":1.6207186120746455},{"$f":"C_Index!BF341","v":1.6462073126640833},{"$f":"C_Index!BG341","v":1.6720968686844992},{"$f":"C_Index!BH341","v":1.6983935843049107},{"$f":"C_Index!BI341","v":1.725103862838675},{"$f":"C_Index!BJ341","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E342","v":"Customer Discount CD t Indexation - growth rate"},null,{"$f":"C_Index!G342","v":"index"},{"$f":"C_Index!H342","v":"CPI 2020"},null,{"$f":"C_Index!J342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y342","v":0},null,{"$f":"C_Index!AA342","v":0.91961685823754757},{"$f":"C_Index!AB342","v":0.92551724137931035},{"$f":"C_Index!AC342","v":0.95042145593869709},{"$f":"C_Index!AD342","v":0.97394636015325609},{"$f":"C_Index!AE342","v":0.99126436781609162},{"$f":"C_Index!AF342","v":1},{"$f":"C_Index!AG342","v":1.0258237547892719},{"$f":"C_Index!AH342","v":1.1186973180076629},{"$f":"C_Index!AI342","v":1.1873399586480322},{"$f":"C_Index!AJ342","v":1.1975124598510096},{"$f":"C_Index!AK342","v":1.198896577295987},{"$f":"C_Index!AL342","v":1.2048871867171229},{"$f":"C_Index!AM342","v":1.2238361939769149},{"$f":"C_Index!AN342","v":1.2430832082867362},{"$f":"C_Index!AO342","v":1.2626329163407577},{"$f":"C_Index!AP342","v":1.282490078539803},{"$f":"C_Index!AQ342","v":1.3026595301505184},{"$f":"C_Index!AR342","v":1.3231461824827708},{"$f":"C_Index!AS342","v":1.3439550240855642},{"$f":"C_Index!AT342","v":1.3650911219617634},{"$f":"C_Index!AU342","v":1.3865596228019204},{"$f":"C_Index!AV342","v":1.4083657542375072},{"$f":"C_Index!AW342","v":1.4305148261138558},{"$f":"C_Index!AX342","v":1.4530122317831182},{"$f":"C_Index!AY342","v":1.4758634494175611},{"$f":"C_Index!AZ342","v":1.4990740433435141},{"$f":"C_Index!BA342","v":1.5226496653962955},{"$f":"C_Index!BB342","v":1.5465960562964489},{"$f":"C_Index!BC342","v":1.5709190470476218},{"$f":"C_Index!BD342","v":1.5956245603564285},{"$f":"C_Index!BE342","v":1.6207186120746455},{"$f":"C_Index!BF342","v":1.6462073126640833},{"$f":"C_Index!BG342","v":1.6720968686844992},{"$f":"C_Index!BH342","v":1.6983935843049107},{"$f":"C_Index!BI342","v":1.725103862838675},{"$f":"C_Index!BJ342","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E343","v":"FAS Funding not spent (Cash Condition 21) (TSU) Indexation - growth rate"},null,{"$f":"C_Index!G343","v":"index"},{"$f":"C_Index!H343","v":"CPI 2020"},null,{"$f":"C_Index!J343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y343","v":0},null,{"$f":"C_Index!AA343","v":0.91961685823754757},{"$f":"C_Index!AB343","v":0.92551724137931035},{"$f":"C_Index!AC343","v":0.95042145593869709},{"$f":"C_Index!AD343","v":0.97394636015325609},{"$f":"C_Index!AE343","v":0.99126436781609162},{"$f":"C_Index!AF343","v":1},{"$f":"C_Index!AG343","v":1.0258237547892719},{"$f":"C_Index!AH343","v":1.1186973180076629},{"$f":"C_Index!AI343","v":1.1873399586480322},{"$f":"C_Index!AJ343","v":1.1975124598510096},{"$f":"C_Index!AK343","v":1.198896577295987},{"$f":"C_Index!AL343","v":1.2048871867171229},{"$f":"C_Index!AM343","v":1.2238361939769149},{"$f":"C_Index!AN343","v":1.2430832082867362},{"$f":"C_Index!AO343","v":1.2626329163407577},{"$f":"C_Index!AP343","v":1.282490078539803},{"$f":"C_Index!AQ343","v":1.3026595301505184},{"$f":"C_Index!AR343","v":1.3231461824827708},{"$f":"C_Index!AS343","v":1.3439550240855642},{"$f":"C_Index!AT343","v":1.3650911219617634},{"$f":"C_Index!AU343","v":1.3865596228019204},{"$f":"C_Index!AV343","v":1.4083657542375072},{"$f":"C_Index!AW343","v":1.4305148261138558},{"$f":"C_Index!AX343","v":1.4530122317831182},{"$f":"C_Index!AY343","v":1.4758634494175611},{"$f":"C_Index!AZ343","v":1.4990740433435141},{"$f":"C_Index!BA343","v":1.5226496653962955},{"$f":"C_Index!BB343","v":1.5465960562964489},{"$f":"C_Index!BC343","v":1.5709190470476218},{"$f":"C_Index!BD343","v":1.5956245603564285},{"$f":"C_Index!BE343","v":1.6207186120746455},{"$f":"C_Index!BF343","v":1.6462073126640833},{"$f":"C_Index!BG343","v":1.6720968686844992},{"$f":"C_Index!BH343","v":1.6983935843049107},{"$f":"C_Index!BI343","v":1.725103862838675},{"$f":"C_Index!BJ343","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E344","v":"INEA Funding (Cash Condition 21) (TSU) Indexation - growth rate"},null,{"$f":"C_Index!G344","v":"index"},{"$f":"C_Index!H344","v":"Unindexed"},null,{"$f":"C_Index!J344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y344","v":0},null,{"$f":"C_Index!AA344","v":1},{"$f":"C_Index!AB344","v":1},{"$f":"C_Index!AC344","v":1},{"$f":"C_Index!AD344","v":1},{"$f":"C_Index!AE344","v":1},{"$f":"C_Index!AF344","v":1},{"$f":"C_Index!AG344","v":1},{"$f":"C_Index!AH344","v":1},{"$f":"C_Index!AI344","v":1},{"$f":"C_Index!AJ344","v":1},{"$f":"C_Index!AK344","v":1},{"$f":"C_Index!AL344","v":1},{"$f":"C_Index!AM344","v":1},{"$f":"C_Index!AN344","v":1},{"$f":"C_Index!AO344","v":1},{"$f":"C_Index!AP344","v":1},{"$f":"C_Index!AQ344","v":1},{"$f":"C_Index!AR344","v":1},{"$f":"C_Index!AS344","v":1},{"$f":"C_Index!AT344","v":1},{"$f":"C_Index!AU344","v":1},{"$f":"C_Index!AV344","v":1},{"$f":"C_Index!AW344","v":1},{"$f":"C_Index!AX344","v":1},{"$f":"C_Index!AY344","v":1},{"$f":"C_Index!AZ344","v":1},{"$f":"C_Index!BA344","v":1},{"$f":"C_Index!BB344","v":1},{"$f":"C_Index!BC344","v":1},{"$f":"C_Index!BD344","v":1},{"$f":"C_Index!BE344","v":1},{"$f":"C_Index!BF344","v":1},{"$f":"C_Index!BG344","v":1},{"$f":"C_Index!BH344","v":1},{"$f":"C_Index!BI344","v":1},{"$f":"C_Index!BJ344","v":1}]
[]
[null,null,null,null,{"$f":"E221","v":"Restructuring Costs ReS t (TSU)"},null,{"$f":"G221","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA239:BJ239)","v":0},null,{"$f":"AA230 * AA221","v":0},{"$f":"AB230 * AB221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Financial Incentives FI t  (TSU)",null,{"$f":"G222","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA240:BJ240)","v":11449.612431597057},null,{"$f":"AA231 * AA222","v":-986.38263772730568},5755.4087815781968,4640.0709847034486,-418.2111144525536,2557.2626246206701,-264.11,165.57379287459977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Modulation MOD t (TSU) - Rev Recognition",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA232 * AA223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4130.1448395749167,null,{"$f":"AA233 * AA224","v":674.70222570252929},3455.4426138723875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VFR t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA234 * AA225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer Discount CD t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-680.51647509578515,null,{"$f":"AA235 * AA226","v":-680.51647509578515},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU) - Rev Recognition",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-13328.347953839449,null,{"$f":"AA236 * AA227","v":-3813.588358077694},{"$f":"AB236 * AB227","v":-2722.0725131150198},-2087.0589712710257,-1264.3729944776392,958.74488310192748,-4400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-96529.557281940783,null,{"$f":"AA237 * AA228","v":0},0,0,0,-40666.735569108947,-368.98927321165689,-10173.449669145637,{"$f":"AH237 * AH228","v":-29705.7816564276},{"$f":"AI237 * AI228","v":-5462.5367855259528},-3040.8225124284572,-7111.2418160925463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$166","v":"Forecast CSU used for Price Determinations"},null,{"$f":"G$166","v":"# CSUs ('000)"},null,null,{"$f":"J$166","v":0},null,{"$f":"L$166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$166","v":0},null,{"$f":"AA$166","v":10110.224523357898},10301.2245258732,10449.224523064771,10624.224522889126,10806.224524542566,12503.844999999999,12747,13040,11806,12780,{"$f":"AK$166","v":13097},13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,null,{"$f":"E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"G$308","v":"# TSUs ('000)"},null,null,{"$f":"J$308","v":0},null,{"$f":"L$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$308","v":0},null,{"$f":"AA$308","v":10244},10435,10583,10758,10940,12647.945,12891,13183,11956,12930,{"$f":"AK$308","v":13247},13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,null,"Forecast CSU/Forecast TSU",null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA249<>0,AA248/AA249,0)","v":0.98694108974598771},0.98718011747706758,0.98735939932578398,0.9875650235070762,0.9877718943823186,0.98860684482736128,0.98882941587153828,{"$f":"IF(AH249<>0,AH248/AH249,0)","v":0.98915269665478267},{"$f":"IF(AI249<>0,AI248/AI249,0)","v":0.98745399799263966},0.98839907192575405,0.98867668151279531,0.98888065233506306,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091]
[null,null,null,null,"Revenue Recognition - t CSU"]
[null,null,null,null,"VFR t (CSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA243 * AA$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (CSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-95407.872975435879,null,{"$f":"AA246 * AA$250","v":0},0,0,0,-40169.458431443563,-364.78532116491732,-10059.806293739775,{"$f":"AH246 * AH$250","v":-29383.554031693537},{"$f":"AI246 * AI$250","v":-5394.0037880494647},-3005.5461491752267,-7030.7189601694026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E210","v":"Financial Incentives FI t  (TSU)"},{"$f":"'I_Series UKATS'!F210","v":"Financial Incentives FI t  (high)"},{"$f":"'I_Series UKATS'!G210","v":"£'000"},{"$f":"'I_Series UKATS'!H210","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J210","v":0},null,{"$f":"'I_Series UKATS'!L210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y210","v":12075.799839928821},null,{"$f":"'I_Series UKATS'!AA210","v":-1072.6017350505244},{"$f":"'I_Series UKATS'!AB210","v":6218.5862394101232},{"$f":"'I_Series UKATS'!AC210","v":4882.1193542191422},{"$f":"'I_Series UKATS'!AD210","v":-429.39850854491169},{"$f":"'I_Series UKATS'!AE210","v":2579.798798028738},{"$f":"'I_Series UKATS'!AF210","v":-264.11},{"$f":"'I_Series UKATS'!AG210","v":161.40569186625288},{"$f":"'I_Series UKATS'!AH210","v":0},{"$f":"'I_Series UKATS'!AI210","v":0},{"$f":"'I_Series UKATS'!AJ210","v":0},{"$f":"'I_Series UKATS'!AK210","v":0},{"$f":"'I_Series UKATS'!AL210","v":0},{"$f":"'I_Series UKATS'!AM210","v":0},{"$f":"'I_Series UKATS'!AN210","v":0},{"$f":"'I_Series UKATS'!AO210","v":0},{"$f":"'I_Series UKATS'!AP210","v":0},{"$f":"'I_Series UKATS'!AQ210","v":0},{"$f":"'I_Series UKATS'!AR210","v":0},{"$f":"'I_Series UKATS'!AS210","v":0},{"$f":"'I_Series UKATS'!AT210","v":0},{"$f":"'I_Series UKATS'!AU210","v":0},{"$f":"'I_Series UKATS'!AV210","v":0},{"$f":"'I_Series UKATS'!AW210","v":0},{"$f":"'I_Series UKATS'!AX210","v":0},{"$f":"'I_Series UKATS'!AY210","v":0},{"$f":"'I_Series UKATS'!AZ210","v":0},{"$f":"'I_Series UKATS'!BA210","v":0},{"$f":"'I_Series UKATS'!BB210","v":0},{"$f":"'I_Series UKATS'!BC210","v":0},{"$f":"'I_Series UKATS'!BD210","v":0},{"$f":"'I_Series UKATS'!BE210","v":0},{"$f":"'I_Series UKATS'!BF210","v":0},{"$f":"'I_Series UKATS'!BG210","v":0},{"$f":"'I_Series UKATS'!BH210","v":0},{"$f":"'I_Series UKATS'!BI210","v":0},{"$f":"'I_Series UKATS'!BJ210","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E246","v":"INEA Funding (Cash Condition 21) (TSU)"},{"$f":"'I_Series UKATS'!F246","v":"INEA Funding (Cash Condition 21) (TSU) (high)"},{"$f":"'I_Series UKATS'!G246","v":"£'000"},{"$f":"'I_Series UKATS'!H246","v":"Unindexed"},null,{"$f":"'I_Series UKATS'!J246","v":0},null,{"$f":"'I_Series UKATS'!L246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y246","v":-96529.557281940783},null,{"$f":"'I_Series UKATS'!AA246","v":0},{"$f":"'I_Series UKATS'!AB246","v":0},{"$f":"'I_Series UKATS'!AC246","v":0},{"$f":"'I_Series UKATS'!AD246","v":0},{"$f":"'I_Series UKATS'!AE246","v":-40666.735569108947},{"$f":"'I_Series UKATS'!AF246","v":-368.98927321165689},{"$f":"'I_Series UKATS'!AG246","v":-10173.449669145637},{"$f":"'I_Series UKATS'!AH246","v":-29705.7816564276},{"$f":"'I_Series UKATS'!AI246","v":-5462.5367855259528},{"$f":"'I_Series UKATS'!AJ246","v":-3040.8225124284572},{"$f":"'I_Series UKATS'!AK246","v":-7111.2418160925463},{"$f":"'I_Series UKATS'!AL246","v":0},{"$f":"'I_Series UKATS'!AM246","v":0},{"$f":"'I_Series UKATS'!AN246","v":0},{"$f":"'I_Series UKATS'!AO246","v":0},{"$f":"'I_Series UKATS'!AP246","v":0},{"$f":"'I_Series UKATS'!AQ246","v":0},{"$f":"'I_Series UKATS'!AR246","v":0},{"$f":"'I_Series UKATS'!AS246","v":0},{"$f":"'I_Series UKATS'!AT246","v":0},{"$f":"'I_Series UKATS'!AU246","v":0},{"$f":"'I_Series UKATS'!AV246","v":0},{"$f":"'I_Series UKATS'!AW246","v":0},{"$f":"'I_Series UKATS'!AX246","v":0},{"$f":"'I_Series UKATS'!AY246","v":0},{"$f":"'I_Series UKATS'!AZ246","v":0},{"$f":"'I_Series UKATS'!BA246","v":0},{"$f":"'I_Series UKATS'!BB246","v":0},{"$f":"'I_Series UKATS'!BC246","v":0},{"$f":"'I_Series UKATS'!BD246","v":0},{"$f":"'I_Series UKATS'!BE246","v":0},{"$f":"'I_Series UKATS'!BF246","v":0},{"$f":"'I_Series UKATS'!BG246","v":0},{"$f":"'I_Series UKATS'!BH246","v":0},{"$f":"'I_Series UKATS'!BI246","v":0},{"$f":"'I_Series UKATS'!BJ246","v":0}]
[null,null,null,null,{"$f":"C_Index!E340","v":"Pre2011 t Indexation - growth rate"},null,{"$f":"C_Index!G340","v":"index"},{"$f":"C_Index!H340","v":"CPI 2020"},null,{"$f":"C_Index!J340","v":0},null,{"$f":"C_Index!L340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y340","v":0},null,{"$f":"C_Index!AA340","v":0.91961685823754757},{"$f":"C_Index!AB340","v":0.92551724137931035},{"$f":"C_Index!AC340","v":0.95042145593869709},{"$f":"C_Index!AD340","v":0.97394636015325609},{"$f":"C_Index!AE340","v":0.99126436781609162},{"$f":"C_Index!AF340","v":1},{"$f":"C_Index!AG340","v":1.0258237547892719},{"$f":"C_Index!AH340","v":1.1186973180076629},{"$f":"C_Index!AI340","v":1.1873399586480322},{"$f":"C_Index!AJ340","v":1.1975124598510096},{"$f":"C_Index!AK340","v":1.198896577295987},{"$f":"C_Index!AL340","v":1.2048871867171229},{"$f":"C_Index!AM340","v":1.2238361939769149},{"$f":"C_Index!AN340","v":1.2430832082867362},{"$f":"C_Index!AO340","v":1.2626329163407577},{"$f":"C_Index!AP340","v":1.282490078539803},{"$f":"C_Index!AQ340","v":1.3026595301505184},{"$f":"C_Index!AR340","v":1.3231461824827708},{"$f":"C_Index!AS340","v":1.3439550240855642},{"$f":"C_Index!AT340","v":1.3650911219617634},{"$f":"C_Index!AU340","v":1.3865596228019204},{"$f":"C_Index!AV340","v":1.4083657542375072},{"$f":"C_Index!AW340","v":1.4305148261138558},{"$f":"C_Index!AX340","v":1.4530122317831182},{"$f":"C_Index!AY340","v":1.4758634494175611},{"$f":"C_Index!AZ340","v":1.4990740433435141},{"$f":"C_Index!BA340","v":1.5226496653962955},{"$f":"C_Index!BB340","v":1.5465960562964489},{"$f":"C_Index!BC340","v":1.5709190470476218},{"$f":"C_Index!BD340","v":1.5956245603564285},{"$f":"C_Index!BE340","v":1.6207186120746455},{"$f":"C_Index!BF340","v":1.6462073126640833},{"$f":"C_Index!BG340","v":1.6720968686844992},{"$f":"C_Index!BH340","v":1.6983935843049107},{"$f":"C_Index!BI340","v":1.725103862838675},{"$f":"C_Index!BJ340","v":1.7522342083027105}]
[]
[]
[null,null,null,null,"INEA Funding (Cash Condition 21) (CSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-95407.872975435879,null,{"$f":"AA279 * AA270 * AA$281","v":0},0,0,0,-40169.458431443563,-364.78532116491732,-10059.806293739775,-29383.554031693537,-5394.0037880494647,-3005.5461491752267,-7030.7189601694026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E263","v":"Restructuring Costs ReS t (TSU)"},"Restructuring Costs ReS t (high)","£'000",{"$f":"H283","v":"Nominal"},null,{"$f":"J263","v":0},null,{"$f":"L263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y263","v":0},null,{"$f":"AA263 * AA272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU)","FAS Funding not spent (Cash Condition 21) (TSU) (high)","£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-5472.4343836258313,null,{"$f":"AA269 * AA278","v":0},0,0,0,0,-7306.3912952168575,-2646.6418878361856,4937.89986221244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU)","INEA Funding (Cash Condition 21) (TSU) (high)","£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-96529.557281940783,null,{"$f":"AA270 * AA279","v":0},0,0,0,-40666.735569108947,-368.98927321165689,-10173.449669145637,-29705.7816564276,-5462.5367855259528,-3040.8225124284572,-7111.2418160925463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA270 * BA279","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Traffic Risk Share"]
[null,null,null,null,{"$f":"E155","v":"Determined Cost per TSU - Price Determination"},null,"£ per TSU","Nominal",null,0,null,{"$f":"L155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y155","v":0},null,{"$f":"AA155","v":58.480098266688493},57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,52.305548987665816,52.244513616020633,63.475373852889604,59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Determined Cost Revenue (t) - Forecast Traffic (CSU)",null,"£'000 ",{"$f":"H316","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA318:BJ318)","v":8590050.6146189105},null,{"$f":"AA316 * AA317","v":591246.92362425372},{"$f":"AB316 * AB317","v":590130.13424463652},{"$f":"AC316 * AC317","v":591307.88858632522},{"$f":"AD316 * AD317","v":582488.52520910872},{"$f":"AE316 * AE317","v":572125.31546529685},682094.60931624938,666738.83294577617,{"$f":"AH316 * AH317","v":681268.45755290904},749390.26370721462,761085.65516230802,688848.04186513298,712186.86323016894,721139.10370953032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!E47","v":"Calculated DC / TSU [Efficient Costs]"},null,{"$f":"'C_Efficient Costs_TRS'!G47","v":"£ per TSU"},{"$f":"'C_Efficient Costs_TRS'!H47","v":"Nominal"},null,{"$f":"'C_Efficient Costs_TRS'!J47","v":0},null,{"$f":"'C_Efficient Costs_TRS'!L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Efficient Costs_TRS'!Y47","v":143.8809078041937},null,{"$f":"'C_Efficient Costs_TRS'!AA47","v":0},{"$f":"'C_Efficient Costs_TRS'!AB47","v":0},{"$f":"'C_Efficient Costs_TRS'!AC47","v":0},{"$f":"'C_Efficient Costs_TRS'!AD47","v":0},{"$f":"'C_Efficient Costs_TRS'!AE47","v":0},{"$f":"'C_Efficient Costs_TRS'!AF47","v":52.022808740854671},{"$f":"'C_Efficient Costs_TRS'!AG47","v":42.628240496314326},{"$f":"'C_Efficient Costs_TRS'!AH47","v":49.229858567024706},{"$f":"'C_Efficient Costs_TRS'!AI47","v":0},{"$f":"'C_Efficient Costs_TRS'!AJ47","v":0},{"$f":"'C_Efficient Costs_TRS'!AK47","v":0},{"$f":"'C_Efficient Costs_TRS'!AL47","v":0},{"$f":"'C_Efficient Costs_TRS'!AM47","v":0},{"$f":"'C_Efficient Costs_TRS'!AN47","v":0},{"$f":"'C_Efficient Costs_TRS'!AO47","v":0},{"$f":"'C_Efficient Costs_TRS'!AP47","v":0},{"$f":"'C_Efficient Costs_TRS'!AQ47","v":0},{"$f":"'C_Efficient Costs_TRS'!AR47","v":0},{"$f":"'C_Efficient Costs_TRS'!AS47","v":0},{"$f":"'C_Efficient Costs_TRS'!AT47","v":0},{"$f":"'C_Efficient Costs_TRS'!AU47","v":0},{"$f":"'C_Efficient Costs_TRS'!AV47","v":0},{"$f":"'C_Efficient Costs_TRS'!AW47","v":0},{"$f":"'C_Efficient Costs_TRS'!AX47","v":0},{"$f":"'C_Efficient Costs_TRS'!AY47","v":0},{"$f":"'C_Efficient Costs_TRS'!AZ47","v":0},{"$f":"'C_Efficient Costs_TRS'!BA47","v":0},{"$f":"'C_Efficient Costs_TRS'!BB47","v":0},{"$f":"'C_Efficient Costs_TRS'!BC47","v":0},{"$f":"'C_Efficient Costs_TRS'!BD47","v":0},{"$f":"'C_Efficient Costs_TRS'!BE47","v":0},{"$f":"'C_Efficient Costs_TRS'!BF47","v":0},{"$f":"'C_Efficient Costs_TRS'!BG47","v":0},{"$f":"'C_Efficient Costs_TRS'!BH47","v":0},{"$f":"'C_Efficient Costs_TRS'!BI47","v":0},{"$f":"'C_Efficient Costs_TRS'!BJ47","v":0}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E93","v":"NERL TRS Adjustment - Overides - On or Off"},{"$f":"'I_InputSets NERL'!F93","v":0},{"$f":"'I_InputSets NERL'!G93","v":"flag"}]
[null,null,null,null,{"$f":"E332","v":"Calculated DC / TSU [Efficient Costs]"},null,"£ per TSU","Nominal",null,0,null,{"$f":"L332","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y332","v":0},null,{"$f":"AA332","v":58.480098266688493},57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,52.022808740854671,42.628240496314326,49.229858567024706,63.475373852889604,59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TRS DC Adjustments"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E766","v":"CMA Adjustments"},null,{"$f":"'I_Series UKATS'!G766","v":"£'000 "},{"$f":"'I_Series UKATS'!H766","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J766","v":"Adjust to NPP DC (as this is what was used to charge customers) / Q17"},null,{"$f":"'I_Series UKATS'!L766","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y766","v":-11367.24300044375},null,{"$f":"'I_Series UKATS'!AA766","v":0},{"$f":"'I_Series UKATS'!AB766","v":0},{"$f":"'I_Series UKATS'!AC766","v":0},{"$f":"'I_Series UKATS'!AD766","v":0},{"$f":"'I_Series UKATS'!AE766","v":0},{"$f":"'I_Series UKATS'!AF766","v":-11367.24300044375},{"$f":"'I_Series UKATS'!AG766","v":0},{"$f":"'I_Series UKATS'!AH766","v":0},{"$f":"'I_Series UKATS'!AI766","v":0},{"$f":"'I_Series UKATS'!AJ766","v":0},{"$f":"'I_Series UKATS'!AK766","v":0},{"$f":"'I_Series UKATS'!AL766","v":0},{"$f":"'I_Series UKATS'!AM766","v":0},{"$f":"'I_Series UKATS'!AN766","v":0},{"$f":"'I_Series UKATS'!AO766","v":0},{"$f":"'I_Series UKATS'!AP766","v":0},{"$f":"'I_Series UKATS'!AQ766","v":0},{"$f":"'I_Series UKATS'!AR766","v":0},{"$f":"'I_Series UKATS'!AS766","v":0},{"$f":"'I_Series UKATS'!AT766","v":0},{"$f":"'I_Series UKATS'!AU766","v":0},{"$f":"'I_Series UKATS'!AV766","v":0},{"$f":"'I_Series UKATS'!AW766","v":0},{"$f":"'I_Series UKATS'!AX766","v":0},{"$f":"'I_Series UKATS'!AY766","v":0},{"$f":"'I_Series UKATS'!AZ766","v":0},{"$f":"'I_Series UKATS'!BA766","v":0},{"$f":"'I_Series UKATS'!BB766","v":0},{"$f":"'I_Series UKATS'!BC766","v":0},{"$f":"'I_Series UKATS'!BD766","v":0},{"$f":"'I_Series UKATS'!BE766","v":0},{"$f":"'I_Series UKATS'!BF766","v":0},{"$f":"'I_Series UKATS'!BG766","v":0},{"$f":"'I_Series UKATS'!BH766","v":0},{"$f":"'I_Series UKATS'!BI766","v":0},{"$f":"'I_Series UKATS'!BJ766","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"E356","v":"RP3 DC subject to TRS"},null,{"$f":"G356","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,730331.75734890043,null,0,0,0,0,0,384409.837987423,260211.73441919795,85710.184942279477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"G$308","v":"# TSUs ('000)"},null,null,{"$f":"J$308","v":0},null,{"$f":"L$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$308","v":0},null,{"$f":"AA$308","v":10244},10435,10583,10758,10940,12647.945,12891,13183,11956,12930,13247,{"$f":"AL$308","v":13490},13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[]
[null,null,null,"Band Calculations"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E635","v":"Band Three -Bands - A"},null,{"$f":"'I_Series UKATS'!G635","v":"%"},null,null,{"$f":"'I_Series UKATS'!J635","v":0},null,{"$f":"'I_Series UKATS'!L635","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y635","v":0},null,{"$f":"'I_Series UKATS'!AA635","v":1},{"$f":"'I_Series UKATS'!AB635","v":1},{"$f":"'I_Series UKATS'!AC635","v":1},{"$f":"'I_Series UKATS'!AD635","v":1},{"$f":"'I_Series UKATS'!AE635","v":1},{"$f":"'I_Series UKATS'!AF635","v":1},{"$f":"'I_Series UKATS'!AG635","v":1},{"$f":"'I_Series UKATS'!AH635","v":1},{"$f":"'I_Series UKATS'!AI635","v":1},{"$f":"'I_Series UKATS'!AJ635","v":1},{"$f":"'I_Series UKATS'!AK635","v":1},{"$f":"'I_Series UKATS'!AL635","v":1},{"$f":"'I_Series UKATS'!AM635","v":1},{"$f":"'I_Series UKATS'!AN635","v":1},{"$f":"'I_Series UKATS'!AO635","v":1},{"$f":"'I_Series UKATS'!AP635","v":1},{"$f":"'I_Series UKATS'!AQ635","v":1},{"$f":"'I_Series UKATS'!AR635","v":1},{"$f":"'I_Series UKATS'!AS635","v":1},{"$f":"'I_Series UKATS'!AT635","v":1},{"$f":"'I_Series UKATS'!AU635","v":1},{"$f":"'I_Series UKATS'!AV635","v":1},{"$f":"'I_Series UKATS'!AW635","v":1},{"$f":"'I_Series UKATS'!AX635","v":1},{"$f":"'I_Series UKATS'!AY635","v":1},{"$f":"'I_Series UKATS'!AZ635","v":1},{"$f":"'I_Series UKATS'!BA635","v":1},{"$f":"'I_Series UKATS'!BB635","v":1},{"$f":"'I_Series UKATS'!BC635","v":1},{"$f":"'I_Series UKATS'!BD635","v":1},{"$f":"'I_Series UKATS'!BE635","v":1},{"$f":"'I_Series UKATS'!BF635","v":1},{"$f":"'I_Series UKATS'!BG635","v":1},{"$f":"'I_Series UKATS'!BH635","v":1},{"$f":"'I_Series UKATS'!BI635","v":1},{"$f":"'I_Series UKATS'!BJ635","v":1}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E643","v":"Nil Band % of revenue risk shared with users"},null,{"$f":"'I_Series UKATS'!G643","v":"%"},null,null,{"$f":"'I_Series UKATS'!J643","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series UKATS'!L643","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y643","v":0},null,{"$f":"'I_Series UKATS'!AA643","v":0},{"$f":"'I_Series UKATS'!AB643","v":0},{"$f":"'I_Series UKATS'!AC643","v":0},{"$f":"'I_Series UKATS'!AD643","v":0},{"$f":"'I_Series UKATS'!AE643","v":0},{"$f":"'I_Series UKATS'!AF643","v":1},{"$f":"'I_Series UKATS'!AG643","v":1},{"$f":"'I_Series UKATS'!AH643","v":1},{"$f":"'I_Series UKATS'!AI643","v":0},{"$f":"'I_Series UKATS'!AJ643","v":0},{"$f":"'I_Series UKATS'!AK643","v":0},{"$f":"'I_Series UKATS'!AL643","v":0},{"$f":"'I_Series UKATS'!AM643","v":0},{"$f":"'I_Series UKATS'!AN643","v":0},{"$f":"'I_Series UKATS'!AO643","v":0},{"$f":"'I_Series UKATS'!AP643","v":0},{"$f":"'I_Series UKATS'!AQ643","v":0},{"$f":"'I_Series UKATS'!AR643","v":0},{"$f":"'I_Series UKATS'!AS643","v":0},{"$f":"'I_Series UKATS'!AT643","v":0},{"$f":"'I_Series UKATS'!AU643","v":0},{"$f":"'I_Series UKATS'!AV643","v":0},{"$f":"'I_Series UKATS'!AW643","v":0},{"$f":"'I_Series UKATS'!AX643","v":0},{"$f":"'I_Series UKATS'!AY643","v":0},{"$f":"'I_Series UKATS'!AZ643","v":0},{"$f":"'I_Series UKATS'!BA643","v":0},{"$f":"'I_Series UKATS'!BB643","v":0},{"$f":"'I_Series UKATS'!BC643","v":0},{"$f":"'I_Series UKATS'!BD643","v":0},{"$f":"'I_Series UKATS'!BE643","v":0},{"$f":"'I_Series UKATS'!BF643","v":0},{"$f":"'I_Series UKATS'!BG643","v":0},{"$f":"'I_Series UKATS'!BH643","v":0},{"$f":"'I_Series UKATS'!BI643","v":0},{"$f":"'I_Series UKATS'!BJ643","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E646","v":"Band Three % of revenue risk shared with users"},null,{"$f":"'I_Series UKATS'!G646","v":"%"},null,null,{"$f":"'I_Series UKATS'!J646","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series UKATS'!L646","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y646","v":0},null,{"$f":"'I_Series UKATS'!AA646","v":1},{"$f":"'I_Series UKATS'!AB646","v":1},{"$f":"'I_Series UKATS'!AC646","v":1},{"$f":"'I_Series UKATS'!AD646","v":1},{"$f":"'I_Series UKATS'!AE646","v":1},{"$f":"'I_Series UKATS'!AF646","v":1},{"$f":"'I_Series UKATS'!AG646","v":1},{"$f":"'I_Series UKATS'!AH646","v":1},{"$f":"'I_Series UKATS'!AI646","v":1},{"$f":"'I_Series UKATS'!AJ646","v":1},{"$f":"'I_Series UKATS'!AK646","v":1},{"$f":"'I_Series UKATS'!AL646","v":1},{"$f":"'I_Series UKATS'!AM646","v":1},{"$f":"'I_Series UKATS'!AN646","v":1},{"$f":"'I_Series UKATS'!AO646","v":1},{"$f":"'I_Series UKATS'!AP646","v":1},{"$f":"'I_Series UKATS'!AQ646","v":1},{"$f":"'I_Series UKATS'!AR646","v":1},{"$f":"'I_Series UKATS'!AS646","v":1},{"$f":"'I_Series UKATS'!AT646","v":1},{"$f":"'I_Series UKATS'!AU646","v":1},{"$f":"'I_Series UKATS'!AV646","v":1},{"$f":"'I_Series UKATS'!AW646","v":1},{"$f":"'I_Series UKATS'!AX646","v":1},{"$f":"'I_Series UKATS'!AY646","v":1},{"$f":"'I_Series UKATS'!AZ646","v":1},{"$f":"'I_Series UKATS'!BA646","v":1},{"$f":"'I_Series UKATS'!BB646","v":1},{"$f":"'I_Series UKATS'!BC646","v":1},{"$f":"'I_Series UKATS'!BD646","v":1},{"$f":"'I_Series UKATS'!BE646","v":1},{"$f":"'I_Series UKATS'!BF646","v":1},{"$f":"'I_Series UKATS'!BG646","v":1},{"$f":"'I_Series UKATS'!BH646","v":1},{"$f":"'I_Series UKATS'!BI646","v":1},{"$f":"'I_Series UKATS'!BJ646","v":1}]
[null,null,null,null,{"$f":"E385 & \" shared with users\"","v":"Base Charge Adjustment in Band 2 shared with users"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-600731.63817028073,null,{"$f":"AA385*AA390 * IF(AA$371 < 0, -1, 1)","v":0},0,7169.7865538746992,{"$f":"AD385*AD390 * IF(AD$371 < 0, -1, 1)","v":19748.487649926406},29648.669239928553,-345968.85418868071,-234190.56097727816,-77139.166448051532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,{"$f":"E759","v":"Return on TRS RP3 Debtor b/f"},null,{"$f":"G759","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RP3"]
[null,null,null,null,{"$f":"\"RP3 - \"&E393","v":"RP3 - Base Charge Adjustment in Nil Band shared with users"},null,{"$f":"G393","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA420:BJ420)","v":-14606.635146978007},null,{"$f":"AA383*AA388 * IF(AA$371 < 0, -1, 1)*AA$419","v":0},0,0,0,0,-7688.19675974846,-5204.2346883839591,-1714.2036988455895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 - Additional Base Charge returned to users",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA371 < 0, 0, SUM(AA420:AA424) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E610","v":"UKATS TRS DC Manual Override"},null,{"$f":"'I_Series UKATS'!G610","v":"£'000 "},{"$f":"'I_Series UKATS'!H610","v":"Nominal"},{"$f":"'I_Series UKATS'!I610","v":"Increase / (Decrease)"},{"$f":"'I_Series UKATS'!J610","v":"Calculated"},null,{"$f":"'I_Series UKATS'!L610","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y610","v":-22920.126540807505},null,{"$f":"'I_Series UKATS'!AA610","v":0},{"$f":"'I_Series UKATS'!AB610","v":0},{"$f":"'I_Series UKATS'!AC610","v":0},{"$f":"'I_Series UKATS'!AD610","v":0},{"$f":"'I_Series UKATS'!AE610","v":0},{"$f":"'I_Series UKATS'!AF610","v":-1447.5165708615523},{"$f":"'I_Series UKATS'!AG610","v":20254.340118259861},{"$f":"'I_Series UKATS'!AH610","v":-41726.950088205813},{"$f":"'I_Series UKATS'!AI610","v":0},{"$f":"'I_Series UKATS'!AJ610","v":0},{"$f":"'I_Series UKATS'!AK610","v":0},{"$f":"'I_Series UKATS'!AL610","v":0},{"$f":"'I_Series UKATS'!AM610","v":0},{"$f":"'I_Series UKATS'!AN610","v":0},{"$f":"'I_Series UKATS'!AO610","v":0},{"$f":"'I_Series UKATS'!AP610","v":0},{"$f":"'I_Series UKATS'!AQ610","v":0},{"$f":"'I_Series UKATS'!AR610","v":0},{"$f":"'I_Series UKATS'!AS610","v":0},{"$f":"'I_Series UKATS'!AT610","v":0},{"$f":"'I_Series UKATS'!AU610","v":0},{"$f":"'I_Series UKATS'!AV610","v":0},{"$f":"'I_Series UKATS'!AW610","v":0},{"$f":"'I_Series UKATS'!AX610","v":0},{"$f":"'I_Series UKATS'!AY610","v":0},{"$f":"'I_Series UKATS'!AZ610","v":0},{"$f":"'I_Series UKATS'!BA610","v":0},{"$f":"'I_Series UKATS'!BB610","v":0},{"$f":"'I_Series UKATS'!BC610","v":0},{"$f":"'I_Series UKATS'!BD610","v":0},{"$f":"'I_Series UKATS'!BE610","v":0},{"$f":"'I_Series UKATS'!BF610","v":0},{"$f":"'I_Series UKATS'!BG610","v":0},{"$f":"'I_Series UKATS'!BH610","v":0},{"$f":"'I_Series UKATS'!BI610","v":0},{"$f":"'I_Series UKATS'!BJ610","v":0}]
[null,null,null,null,{"$f":"E385 & \" shared with users\"","v":"Base Charge Adjustment in Band 2 shared with users"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56566.943443729659,null,{"$f":"AA395-AA422","v":0},0,7169.7865538746992,19748.487649926406,29648.669239928553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Charge Shortfall recovered from users",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA378 > 0, 0, SUM(AA434:AA438) ) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E653","v":"Number of Years Band 1 adjustment spread over"},{"$f":"'I_Series UKATS'!F653","v":"Band 1 Revenue Release (1)"},{"$f":"'I_Series UKATS'!G653","v":"# years"},null,null,{"$f":"'I_Series UKATS'!J653","v":0},null,{"$f":"'I_Series UKATS'!L653","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y653","v":0},null,{"$f":"'I_Series UKATS'!AA653","v":1},{"$f":"'I_Series UKATS'!AB653","v":1},{"$f":"'I_Series UKATS'!AC653","v":1},{"$f":"'I_Series UKATS'!AD653","v":1},{"$f":"'I_Series UKATS'!AE653","v":1},{"$f":"'I_Series UKATS'!AF653","v":1},{"$f":"'I_Series UKATS'!AG653","v":1},{"$f":"'I_Series UKATS'!AH653","v":1},{"$f":"'I_Series UKATS'!AI653","v":1},{"$f":"'I_Series UKATS'!AJ653","v":1},{"$f":"'I_Series UKATS'!AK653","v":1},{"$f":"'I_Series UKATS'!AL653","v":1},{"$f":"'I_Series UKATS'!AM653","v":1},{"$f":"'I_Series UKATS'!AN653","v":1},{"$f":"'I_Series UKATS'!AO653","v":1},{"$f":"'I_Series UKATS'!AP653","v":1},{"$f":"'I_Series UKATS'!AQ653","v":1},{"$f":"'I_Series UKATS'!AR653","v":1},{"$f":"'I_Series UKATS'!AS653","v":1},{"$f":"'I_Series UKATS'!AT653","v":1},{"$f":"'I_Series UKATS'!AU653","v":1},{"$f":"'I_Series UKATS'!AV653","v":1},{"$f":"'I_Series UKATS'!AW653","v":1},{"$f":"'I_Series UKATS'!AX653","v":1},{"$f":"'I_Series UKATS'!AY653","v":1},{"$f":"'I_Series UKATS'!AZ653","v":1},{"$f":"'I_Series UKATS'!BA653","v":1},{"$f":"'I_Series UKATS'!BB653","v":1},{"$f":"'I_Series UKATS'!BC653","v":1},{"$f":"'I_Series UKATS'!BD653","v":1},{"$f":"'I_Series UKATS'!BE653","v":1},{"$f":"'I_Series UKATS'!BF653","v":1},{"$f":"'I_Series UKATS'!BG653","v":1},{"$f":"'I_Series UKATS'!BH653","v":1},{"$f":"'I_Series UKATS'!BI653","v":1},{"$f":"'I_Series UKATS'!BJ653","v":1}]
[null,null,null,null," Release, Year 5",5,"£'000",{"$f":"INDEX($AA$444:$BJ$444,$F449)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F449+$H449, AA$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AA$11 - $H449 > 0),\nINDEX($AA$435:AA$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F449+$H449, AB$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AB$11 - $H449 > 0),\nINDEX($AA$435:AB$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F449+$H449, AC$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AC$11 - $H449 > 0),\nINDEX($AA$435:AC$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F449+$H449, AD$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AD$11 - $H449 > 0),\nINDEX($AA$435:AD$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F449+$H449, AE$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AE$11 - $H449 > 0),\nINDEX($AA$435:AE$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F449+$H449, AF$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AF$11 - $H449 > 0),\nINDEX($AA$435:AF$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F449+$H449, AG$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AG$11 - $H449 > 0),\nINDEX($AA$435:AG$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":32435.644148481791},{"$f":"IF(AND(AH$11 >= $F449+$H449, AH$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AH$11 - $H449 > 0),\nINDEX($AA$435:AH$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F449+$H449, AI$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AI$11 - $H449 > 0),\nINDEX($AA$435:AI$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F449+$H449, AJ$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AJ$11 - $H449 > 0),\nINDEX($AA$435:AJ$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F449+$H449, AK$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AK$11 - $H449 > 0),\nINDEX($AA$435:AK$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F449+$H449, AL$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AL$11 - $H449 > 0),\nINDEX($AA$435:AL$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F449+$H449, AM$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AM$11 - $H449 > 0),\nINDEX($AA$435:AM$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F449+$H449, AN$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AN$11 - $H449 > 0),\nINDEX($AA$435:AN$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F449+$H449, AO$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AO$11 - $H449 > 0),\nINDEX($AA$435:AO$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F449+$H449, AP$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AP$11 - $H449 > 0),\nINDEX($AA$435:AP$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F449+$H449, AQ$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AQ$11 - $H449 > 0),\nINDEX($AA$435:AQ$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F449+$H449, AR$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AR$11 - $H449 > 0),\nINDEX($AA$435:AR$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F449+$H449, AS$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AS$11 - $H449 > 0),\nINDEX($AA$435:AS$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F449+$H449, AT$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AT$11 - $H449 > 0),\nINDEX($AA$435:AT$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F449+$H449, AU$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AU$11 - $H449 > 0),\nINDEX($AA$435:AU$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F449+$H449, AV$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AV$11 - $H449 > 0),\nINDEX($AA$435:AV$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F449+$H449, AW$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AW$11 - $H449 > 0),\nINDEX($AA$435:AW$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F449+$H449, AX$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AX$11 - $H449 > 0),\nINDEX($AA$435:AX$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F449+$H449, AY$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AY$11 - $H449 > 0),\nINDEX($AA$435:AY$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F449+$H449, AZ$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,AZ$11 - $H449 > 0),\nINDEX($AA$435:AZ$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F449+$H449, BA$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,BA$11 - $H449 > 0),\nINDEX($AA$435:BA$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F449+$H449, BB$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,BB$11 - $H449 > 0),\nINDEX($AA$435:BB$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F449+$H449, BC$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,BC$11 - $H449 > 0),\nINDEX($AA$435:BC$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F449+$H449, BD$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,BD$11 - $H449 > 0),\nINDEX($AA$435:BD$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F449+$H449, BE$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,BE$11 - $H449 > 0),\nINDEX($AA$435:BE$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F449+$H449, BF$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,BF$11 - $H449 > 0),\nINDEX($AA$435:BF$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F449+$H449, BG$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,BG$11 - $H449 > 0),\nINDEX($AA$435:BG$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F449+$H449, BH$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,BH$11 - $H449 > 0),\nINDEX($AA$435:BH$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F449+$H449, BI$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,BI$11 - $H449 > 0),\nINDEX($AA$435:BI$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F449+$H449, BJ$11 <= $F449 + INDEX($AA$443:$BJ$443,, $F449) + $H449- 1,BJ$11 - $H449 > 0),\nINDEX($AA$435:BJ$435,, $F449) / INDEX($AA$443:$BJ$443,, $F449),\n0)","v":0}]
[null,null,null,null," Release, Year 10",10,"£'000",{"$f":"INDEX($AA$444:$BJ$444,$F454)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F454+$H454, AA$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AA$11 - $H454 > 0),\nINDEX($AA$435:AA$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F454+$H454, AB$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AB$11 - $H454 > 0),\nINDEX($AA$435:AB$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F454+$H454, AC$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AC$11 - $H454 > 0),\nINDEX($AA$435:AC$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F454+$H454, AD$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AD$11 - $H454 > 0),\nINDEX($AA$435:AD$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F454+$H454, AE$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AE$11 - $H454 > 0),\nINDEX($AA$435:AE$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F454+$H454, AF$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AF$11 - $H454 > 0),\nINDEX($AA$435:AF$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F454+$H454, AG$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AG$11 - $H454 > 0),\nINDEX($AA$435:AG$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F454+$H454, AH$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AH$11 - $H454 > 0),\nINDEX($AA$435:AH$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F454+$H454, AI$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AI$11 - $H454 > 0),\nINDEX($AA$435:AI$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F454+$H454, AJ$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AJ$11 - $H454 > 0),\nINDEX($AA$435:AJ$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F454+$H454, AK$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AK$11 - $H454 > 0),\nINDEX($AA$435:AK$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F454+$H454, AL$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AL$11 - $H454 > 0),\nINDEX($AA$435:AL$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F454+$H454, AM$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AM$11 - $H454 > 0),\nINDEX($AA$435:AM$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F454+$H454, AN$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AN$11 - $H454 > 0),\nINDEX($AA$435:AN$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F454+$H454, AO$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AO$11 - $H454 > 0),\nINDEX($AA$435:AO$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F454+$H454, AP$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AP$11 - $H454 > 0),\nINDEX($AA$435:AP$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F454+$H454, AQ$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AQ$11 - $H454 > 0),\nINDEX($AA$435:AQ$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F454+$H454, AR$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AR$11 - $H454 > 0),\nINDEX($AA$435:AR$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F454+$H454, AS$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AS$11 - $H454 > 0),\nINDEX($AA$435:AS$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F454+$H454, AT$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AT$11 - $H454 > 0),\nINDEX($AA$435:AT$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F454+$H454, AU$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AU$11 - $H454 > 0),\nINDEX($AA$435:AU$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F454+$H454, AV$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AV$11 - $H454 > 0),\nINDEX($AA$435:AV$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F454+$H454, AW$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AW$11 - $H454 > 0),\nINDEX($AA$435:AW$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F454+$H454, AX$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AX$11 - $H454 > 0),\nINDEX($AA$435:AX$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F454+$H454, AY$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AY$11 - $H454 > 0),\nINDEX($AA$435:AY$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F454+$H454, AZ$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,AZ$11 - $H454 > 0),\nINDEX($AA$435:AZ$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F454+$H454, BA$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,BA$11 - $H454 > 0),\nINDEX($AA$435:BA$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F454+$H454, BB$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,BB$11 - $H454 > 0),\nINDEX($AA$435:BB$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F454+$H454, BC$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,BC$11 - $H454 > 0),\nINDEX($AA$435:BC$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F454+$H454, BD$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,BD$11 - $H454 > 0),\nINDEX($AA$435:BD$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F454+$H454, BE$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,BE$11 - $H454 > 0),\nINDEX($AA$435:BE$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F454+$H454, BF$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,BF$11 - $H454 > 0),\nINDEX($AA$435:BF$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F454+$H454, BG$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,BG$11 - $H454 > 0),\nINDEX($AA$435:BG$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F454+$H454, BH$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,BH$11 - $H454 > 0),\nINDEX($AA$435:BH$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F454+$H454, BI$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,BI$11 - $H454 > 0),\nINDEX($AA$435:BI$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F454+$H454, BJ$11 <= $F454 + INDEX($AA$443:$BJ$443,, $F454) + $H454- 1,BJ$11 - $H454 > 0),\nINDEX($AA$435:BJ$435,, $F454) / INDEX($AA$443:$BJ$443,, $F454),\n0)","v":0}]
[null,null,null,null," Release, Year 15",15,"£'000",{"$f":"INDEX($AA$444:$BJ$444,$F459)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F459+$H459, AA$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AA$11 - $H459 > 0),\nINDEX($AA$435:AA$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F459+$H459, AB$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AB$11 - $H459 > 0),\nINDEX($AA$435:AB$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F459+$H459, AC$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AC$11 - $H459 > 0),\nINDEX($AA$435:AC$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F459+$H459, AD$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AD$11 - $H459 > 0),\nINDEX($AA$435:AD$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F459+$H459, AE$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AE$11 - $H459 > 0),\nINDEX($AA$435:AE$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F459+$H459, AF$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AF$11 - $H459 > 0),\nINDEX($AA$435:AF$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F459+$H459, AG$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AG$11 - $H459 > 0),\nINDEX($AA$435:AG$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F459+$H459, AH$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AH$11 - $H459 > 0),\nINDEX($AA$435:AH$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F459+$H459, AI$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AI$11 - $H459 > 0),\nINDEX($AA$435:AI$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F459+$H459, AJ$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AJ$11 - $H459 > 0),\nINDEX($AA$435:AJ$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F459+$H459, AK$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AK$11 - $H459 > 0),\nINDEX($AA$435:AK$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F459+$H459, AL$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AL$11 - $H459 > 0),\nINDEX($AA$435:AL$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F459+$H459, AM$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AM$11 - $H459 > 0),\nINDEX($AA$435:AM$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F459+$H459, AN$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AN$11 - $H459 > 0),\nINDEX($AA$435:AN$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F459+$H459, AO$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AO$11 - $H459 > 0),\nINDEX($AA$435:AO$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F459+$H459, AP$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AP$11 - $H459 > 0),\nINDEX($AA$435:AP$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F459+$H459, AQ$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AQ$11 - $H459 > 0),\nINDEX($AA$435:AQ$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F459+$H459, AR$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AR$11 - $H459 > 0),\nINDEX($AA$435:AR$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F459+$H459, AS$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AS$11 - $H459 > 0),\nINDEX($AA$435:AS$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F459+$H459, AT$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AT$11 - $H459 > 0),\nINDEX($AA$435:AT$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F459+$H459, AU$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AU$11 - $H459 > 0),\nINDEX($AA$435:AU$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F459+$H459, AV$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AV$11 - $H459 > 0),\nINDEX($AA$435:AV$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F459+$H459, AW$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AW$11 - $H459 > 0),\nINDEX($AA$435:AW$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F459+$H459, AX$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AX$11 - $H459 > 0),\nINDEX($AA$435:AX$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F459+$H459, AY$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AY$11 - $H459 > 0),\nINDEX($AA$435:AY$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F459+$H459, AZ$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,AZ$11 - $H459 > 0),\nINDEX($AA$435:AZ$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F459+$H459, BA$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,BA$11 - $H459 > 0),\nINDEX($AA$435:BA$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F459+$H459, BB$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,BB$11 - $H459 > 0),\nINDEX($AA$435:BB$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F459+$H459, BC$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,BC$11 - $H459 > 0),\nINDEX($AA$435:BC$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F459+$H459, BD$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,BD$11 - $H459 > 0),\nINDEX($AA$435:BD$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F459+$H459, BE$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,BE$11 - $H459 > 0),\nINDEX($AA$435:BE$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F459+$H459, BF$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,BF$11 - $H459 > 0),\nINDEX($AA$435:BF$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F459+$H459, BG$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,BG$11 - $H459 > 0),\nINDEX($AA$435:BG$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F459+$H459, BH$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,BH$11 - $H459 > 0),\nINDEX($AA$435:BH$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F459+$H459, BI$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,BI$11 - $H459 > 0),\nINDEX($AA$435:BI$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F459+$H459, BJ$11 <= $F459 + INDEX($AA$443:$BJ$443,, $F459) + $H459- 1,BJ$11 - $H459 > 0),\nINDEX($AA$435:BJ$435,, $F459) / INDEX($AA$443:$BJ$443,, $F459),\n0)","v":0}]
[null,null,null,null," Release, Year 17",17,"£'000",{"$f":"INDEX($AA$444:$BJ$444,$F461)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F461+$H461, AA$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AA$11 - $H461 > 0),\nINDEX($AA$435:AA$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F461+$H461, AB$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AB$11 - $H461 > 0),\nINDEX($AA$435:AB$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F461+$H461, AC$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AC$11 - $H461 > 0),\nINDEX($AA$435:AC$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F461+$H461, AD$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AD$11 - $H461 > 0),\nINDEX($AA$435:AD$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F461+$H461, AE$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AE$11 - $H461 > 0),\nINDEX($AA$435:AE$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F461+$H461, AF$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AF$11 - $H461 > 0),\nINDEX($AA$435:AF$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F461+$H461, AG$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AG$11 - $H461 > 0),\nINDEX($AA$435:AG$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F461+$H461, AH$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AH$11 - $H461 > 0),\nINDEX($AA$435:AH$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F461+$H461, AI$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AI$11 - $H461 > 0),\nINDEX($AA$435:AI$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F461+$H461, AJ$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AJ$11 - $H461 > 0),\nINDEX($AA$435:AJ$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F461+$H461, AK$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AK$11 - $H461 > 0),\nINDEX($AA$435:AK$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F461+$H461, AL$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AL$11 - $H461 > 0),\nINDEX($AA$435:AL$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F461+$H461, AM$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AM$11 - $H461 > 0),\nINDEX($AA$435:AM$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F461+$H461, AN$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AN$11 - $H461 > 0),\nINDEX($AA$435:AN$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F461+$H461, AO$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AO$11 - $H461 > 0),\nINDEX($AA$435:AO$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F461+$H461, AP$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AP$11 - $H461 > 0),\nINDEX($AA$435:AP$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F461+$H461, AQ$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AQ$11 - $H461 > 0),\nINDEX($AA$435:AQ$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F461+$H461, AR$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AR$11 - $H461 > 0),\nINDEX($AA$435:AR$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F461+$H461, AS$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AS$11 - $H461 > 0),\nINDEX($AA$435:AS$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F461+$H461, AT$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AT$11 - $H461 > 0),\nINDEX($AA$435:AT$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F461+$H461, AU$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AU$11 - $H461 > 0),\nINDEX($AA$435:AU$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F461+$H461, AV$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AV$11 - $H461 > 0),\nINDEX($AA$435:AV$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F461+$H461, AW$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AW$11 - $H461 > 0),\nINDEX($AA$435:AW$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F461+$H461, AX$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AX$11 - $H461 > 0),\nINDEX($AA$435:AX$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F461+$H461, AY$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AY$11 - $H461 > 0),\nINDEX($AA$435:AY$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F461+$H461, AZ$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,AZ$11 - $H461 > 0),\nINDEX($AA$435:AZ$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F461+$H461, BA$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,BA$11 - $H461 > 0),\nINDEX($AA$435:BA$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F461+$H461, BB$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,BB$11 - $H461 > 0),\nINDEX($AA$435:BB$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F461+$H461, BC$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,BC$11 - $H461 > 0),\nINDEX($AA$435:BC$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F461+$H461, BD$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,BD$11 - $H461 > 0),\nINDEX($AA$435:BD$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F461+$H461, BE$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,BE$11 - $H461 > 0),\nINDEX($AA$435:BE$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F461+$H461, BF$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,BF$11 - $H461 > 0),\nINDEX($AA$435:BF$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F461+$H461, BG$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,BG$11 - $H461 > 0),\nINDEX($AA$435:BG$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F461+$H461, BH$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,BH$11 - $H461 > 0),\nINDEX($AA$435:BH$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F461+$H461, BI$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,BI$11 - $H461 > 0),\nINDEX($AA$435:BI$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F461+$H461, BJ$11 <= $F461 + INDEX($AA$443:$BJ$443,, $F461) + $H461- 1,BJ$11 - $H461 > 0),\nINDEX($AA$435:BJ$435,, $F461) / INDEX($AA$443:$BJ$443,, $F461),\n0)","v":0}]
[null,null,null,null," Release, Year 25",25,"£'000",{"$f":"INDEX($AA$444:$BJ$444,$F469)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F469+$H469, AA$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AA$11 - $H469 > 0),\nINDEX($AA$435:AA$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F469+$H469, AB$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AB$11 - $H469 > 0),\nINDEX($AA$435:AB$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F469+$H469, AC$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AC$11 - $H469 > 0),\nINDEX($AA$435:AC$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F469+$H469, AD$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AD$11 - $H469 > 0),\nINDEX($AA$435:AD$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F469+$H469, AE$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AE$11 - $H469 > 0),\nINDEX($AA$435:AE$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F469+$H469, AF$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AF$11 - $H469 > 0),\nINDEX($AA$435:AF$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F469+$H469, AG$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AG$11 - $H469 > 0),\nINDEX($AA$435:AG$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F469+$H469, AH$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AH$11 - $H469 > 0),\nINDEX($AA$435:AH$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F469+$H469, AI$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AI$11 - $H469 > 0),\nINDEX($AA$435:AI$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F469+$H469, AJ$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AJ$11 - $H469 > 0),\nINDEX($AA$435:AJ$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F469+$H469, AK$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AK$11 - $H469 > 0),\nINDEX($AA$435:AK$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F469+$H469, AL$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AL$11 - $H469 > 0),\nINDEX($AA$435:AL$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F469+$H469, AM$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AM$11 - $H469 > 0),\nINDEX($AA$435:AM$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F469+$H469, AN$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AN$11 - $H469 > 0),\nINDEX($AA$435:AN$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F469+$H469, AO$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AO$11 - $H469 > 0),\nINDEX($AA$435:AO$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F469+$H469, AP$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AP$11 - $H469 > 0),\nINDEX($AA$435:AP$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F469+$H469, AQ$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AQ$11 - $H469 > 0),\nINDEX($AA$435:AQ$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F469+$H469, AR$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AR$11 - $H469 > 0),\nINDEX($AA$435:AR$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F469+$H469, AS$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AS$11 - $H469 > 0),\nINDEX($AA$435:AS$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F469+$H469, AT$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AT$11 - $H469 > 0),\nINDEX($AA$435:AT$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F469+$H469, AU$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AU$11 - $H469 > 0),\nINDEX($AA$435:AU$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F469+$H469, AV$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AV$11 - $H469 > 0),\nINDEX($AA$435:AV$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F469+$H469, AW$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AW$11 - $H469 > 0),\nINDEX($AA$435:AW$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F469+$H469, AX$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AX$11 - $H469 > 0),\nINDEX($AA$435:AX$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F469+$H469, AY$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AY$11 - $H469 > 0),\nINDEX($AA$435:AY$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F469+$H469, AZ$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,AZ$11 - $H469 > 0),\nINDEX($AA$435:AZ$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F469+$H469, BA$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,BA$11 - $H469 > 0),\nINDEX($AA$435:BA$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F469+$H469, BB$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,BB$11 - $H469 > 0),\nINDEX($AA$435:BB$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F469+$H469, BC$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,BC$11 - $H469 > 0),\nINDEX($AA$435:BC$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F469+$H469, BD$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,BD$11 - $H469 > 0),\nINDEX($AA$435:BD$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F469+$H469, BE$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,BE$11 - $H469 > 0),\nINDEX($AA$435:BE$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F469+$H469, BF$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,BF$11 - $H469 > 0),\nINDEX($AA$435:BF$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F469+$H469, BG$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,BG$11 - $H469 > 0),\nINDEX($AA$435:BG$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F469+$H469, BH$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,BH$11 - $H469 > 0),\nINDEX($AA$435:BH$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F469+$H469, BI$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,BI$11 - $H469 > 0),\nINDEX($AA$435:BI$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F469+$H469, BJ$11 <= $F469 + INDEX($AA$443:$BJ$443,, $F469) + $H469- 1,BJ$11 - $H469 > 0),\nINDEX($AA$435:BJ$435,, $F469) / INDEX($AA$443:$BJ$443,, $F469),\n0)","v":0}]
[null,null,null,null," Release, Year 28",28,"£'000",{"$f":"INDEX($AA$444:$BJ$444,$F472)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F472+$H472, AA$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AA$11 - $H472 > 0),\nINDEX($AA$435:AA$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F472+$H472, AB$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AB$11 - $H472 > 0),\nINDEX($AA$435:AB$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F472+$H472, AC$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AC$11 - $H472 > 0),\nINDEX($AA$435:AC$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F472+$H472, AD$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AD$11 - $H472 > 0),\nINDEX($AA$435:AD$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F472+$H472, AE$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AE$11 - $H472 > 0),\nINDEX($AA$435:AE$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F472+$H472, AF$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AF$11 - $H472 > 0),\nINDEX($AA$435:AF$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F472+$H472, AG$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AG$11 - $H472 > 0),\nINDEX($AA$435:AG$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F472+$H472, AH$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AH$11 - $H472 > 0),\nINDEX($AA$435:AH$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F472+$H472, AI$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AI$11 - $H472 > 0),\nINDEX($AA$435:AI$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F472+$H472, AJ$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AJ$11 - $H472 > 0),\nINDEX($AA$435:AJ$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F472+$H472, AK$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AK$11 - $H472 > 0),\nINDEX($AA$435:AK$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F472+$H472, AL$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AL$11 - $H472 > 0),\nINDEX($AA$435:AL$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F472+$H472, AM$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AM$11 - $H472 > 0),\nINDEX($AA$435:AM$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F472+$H472, AN$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AN$11 - $H472 > 0),\nINDEX($AA$435:AN$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F472+$H472, AO$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AO$11 - $H472 > 0),\nINDEX($AA$435:AO$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F472+$H472, AP$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AP$11 - $H472 > 0),\nINDEX($AA$435:AP$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F472+$H472, AQ$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AQ$11 - $H472 > 0),\nINDEX($AA$435:AQ$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F472+$H472, AR$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AR$11 - $H472 > 0),\nINDEX($AA$435:AR$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F472+$H472, AS$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AS$11 - $H472 > 0),\nINDEX($AA$435:AS$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F472+$H472, AT$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AT$11 - $H472 > 0),\nINDEX($AA$435:AT$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F472+$H472, AU$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AU$11 - $H472 > 0),\nINDEX($AA$435:AU$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F472+$H472, AV$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AV$11 - $H472 > 0),\nINDEX($AA$435:AV$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F472+$H472, AW$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AW$11 - $H472 > 0),\nINDEX($AA$435:AW$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F472+$H472, AX$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AX$11 - $H472 > 0),\nINDEX($AA$435:AX$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F472+$H472, AY$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AY$11 - $H472 > 0),\nINDEX($AA$435:AY$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F472+$H472, AZ$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,AZ$11 - $H472 > 0),\nINDEX($AA$435:AZ$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F472+$H472, BA$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,BA$11 - $H472 > 0),\nINDEX($AA$435:BA$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F472+$H472, BB$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,BB$11 - $H472 > 0),\nINDEX($AA$435:BB$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F472+$H472, BC$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,BC$11 - $H472 > 0),\nINDEX($AA$435:BC$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F472+$H472, BD$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,BD$11 - $H472 > 0),\nINDEX($AA$435:BD$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F472+$H472, BE$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,BE$11 - $H472 > 0),\nINDEX($AA$435:BE$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F472+$H472, BF$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,BF$11 - $H472 > 0),\nINDEX($AA$435:BF$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F472+$H472, BG$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,BG$11 - $H472 > 0),\nINDEX($AA$435:BG$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F472+$H472, BH$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,BH$11 - $H472 > 0),\nINDEX($AA$435:BH$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F472+$H472, BI$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,BI$11 - $H472 > 0),\nINDEX($AA$435:BI$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F472+$H472, BJ$11 <= $F472 + INDEX($AA$443:$BJ$443,, $F472) + $H472- 1,BJ$11 - $H472 > 0),\nINDEX($AA$435:BJ$435,, $F472) / INDEX($AA$443:$BJ$443,, $F472),\n0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£'000",{"$f":"INDEX($AA$444:$BJ$444,$F474)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F474+$H474, AA$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AA$11 - $H474 > 0),\nINDEX($AA$435:AA$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F474+$H474, AB$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AB$11 - $H474 > 0),\nINDEX($AA$435:AB$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F474+$H474, AC$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AC$11 - $H474 > 0),\nINDEX($AA$435:AC$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F474+$H474, AD$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AD$11 - $H474 > 0),\nINDEX($AA$435:AD$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F474+$H474, AE$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AE$11 - $H474 > 0),\nINDEX($AA$435:AE$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F474+$H474, AF$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AF$11 - $H474 > 0),\nINDEX($AA$435:AF$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F474+$H474, AG$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AG$11 - $H474 > 0),\nINDEX($AA$435:AG$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F474+$H474, AH$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AH$11 - $H474 > 0),\nINDEX($AA$435:AH$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F474+$H474, AI$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AI$11 - $H474 > 0),\nINDEX($AA$435:AI$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F474+$H474, AJ$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AJ$11 - $H474 > 0),\nINDEX($AA$435:AJ$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F474+$H474, AK$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AK$11 - $H474 > 0),\nINDEX($AA$435:AK$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F474+$H474, AL$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AL$11 - $H474 > 0),\nINDEX($AA$435:AL$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F474+$H474, AM$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AM$11 - $H474 > 0),\nINDEX($AA$435:AM$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F474+$H474, AN$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AN$11 - $H474 > 0),\nINDEX($AA$435:AN$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F474+$H474, AO$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AO$11 - $H474 > 0),\nINDEX($AA$435:AO$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F474+$H474, AP$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AP$11 - $H474 > 0),\nINDEX($AA$435:AP$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F474+$H474, AQ$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AQ$11 - $H474 > 0),\nINDEX($AA$435:AQ$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F474+$H474, AR$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AR$11 - $H474 > 0),\nINDEX($AA$435:AR$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F474+$H474, AS$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AS$11 - $H474 > 0),\nINDEX($AA$435:AS$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F474+$H474, AT$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AT$11 - $H474 > 0),\nINDEX($AA$435:AT$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F474+$H474, AU$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AU$11 - $H474 > 0),\nINDEX($AA$435:AU$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F474+$H474, AV$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AV$11 - $H474 > 0),\nINDEX($AA$435:AV$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F474+$H474, AW$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AW$11 - $H474 > 0),\nINDEX($AA$435:AW$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F474+$H474, AX$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AX$11 - $H474 > 0),\nINDEX($AA$435:AX$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F474+$H474, AY$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AY$11 - $H474 > 0),\nINDEX($AA$435:AY$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F474+$H474, AZ$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,AZ$11 - $H474 > 0),\nINDEX($AA$435:AZ$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F474+$H474, BA$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,BA$11 - $H474 > 0),\nINDEX($AA$435:BA$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F474+$H474, BB$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,BB$11 - $H474 > 0),\nINDEX($AA$435:BB$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F474+$H474, BC$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,BC$11 - $H474 > 0),\nINDEX($AA$435:BC$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F474+$H474, BD$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,BD$11 - $H474 > 0),\nINDEX($AA$435:BD$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F474+$H474, BE$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,BE$11 - $H474 > 0),\nINDEX($AA$435:BE$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F474+$H474, BF$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,BF$11 - $H474 > 0),\nINDEX($AA$435:BF$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F474+$H474, BG$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,BG$11 - $H474 > 0),\nINDEX($AA$435:BG$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F474+$H474, BH$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,BH$11 - $H474 > 0),\nINDEX($AA$435:BH$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F474+$H474, BI$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,BI$11 - $H474 > 0),\nINDEX($AA$435:BI$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F474+$H474, BJ$11 <= $F474 + INDEX($AA$443:$BJ$443,, $F474) + $H474- 1,BJ$11 - $H474 > 0),\nINDEX($AA$435:BJ$435,, $F474) / INDEX($AA$443:$BJ$443,, $F474),\n0)","v":0}]
[null,null,null,null," Release, Year 35",35,"£'000",{"$f":"INDEX($AA$444:$BJ$444,$F479)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F479+$H479, AA$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AA$11 - $H479 > 0),\nINDEX($AA$435:AA$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F479+$H479, AB$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AB$11 - $H479 > 0),\nINDEX($AA$435:AB$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F479+$H479, AC$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AC$11 - $H479 > 0),\nINDEX($AA$435:AC$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F479+$H479, AD$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AD$11 - $H479 > 0),\nINDEX($AA$435:AD$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F479+$H479, AE$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AE$11 - $H479 > 0),\nINDEX($AA$435:AE$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F479+$H479, AF$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AF$11 - $H479 > 0),\nINDEX($AA$435:AF$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F479+$H479, AG$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AG$11 - $H479 > 0),\nINDEX($AA$435:AG$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F479+$H479, AH$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AH$11 - $H479 > 0),\nINDEX($AA$435:AH$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F479+$H479, AI$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AI$11 - $H479 > 0),\nINDEX($AA$435:AI$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F479+$H479, AJ$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AJ$11 - $H479 > 0),\nINDEX($AA$435:AJ$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F479+$H479, AK$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AK$11 - $H479 > 0),\nINDEX($AA$435:AK$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F479+$H479, AL$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AL$11 - $H479 > 0),\nINDEX($AA$435:AL$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F479+$H479, AM$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AM$11 - $H479 > 0),\nINDEX($AA$435:AM$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F479+$H479, AN$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AN$11 - $H479 > 0),\nINDEX($AA$435:AN$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F479+$H479, AO$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AO$11 - $H479 > 0),\nINDEX($AA$435:AO$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F479+$H479, AP$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AP$11 - $H479 > 0),\nINDEX($AA$435:AP$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F479+$H479, AQ$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AQ$11 - $H479 > 0),\nINDEX($AA$435:AQ$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F479+$H479, AR$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AR$11 - $H479 > 0),\nINDEX($AA$435:AR$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F479+$H479, AS$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AS$11 - $H479 > 0),\nINDEX($AA$435:AS$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F479+$H479, AT$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AT$11 - $H479 > 0),\nINDEX($AA$435:AT$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F479+$H479, AU$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AU$11 - $H479 > 0),\nINDEX($AA$435:AU$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F479+$H479, AV$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AV$11 - $H479 > 0),\nINDEX($AA$435:AV$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F479+$H479, AW$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AW$11 - $H479 > 0),\nINDEX($AA$435:AW$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F479+$H479, AX$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AX$11 - $H479 > 0),\nINDEX($AA$435:AX$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F479+$H479, AY$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AY$11 - $H479 > 0),\nINDEX($AA$435:AY$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F479+$H479, AZ$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,AZ$11 - $H479 > 0),\nINDEX($AA$435:AZ$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F479+$H479, BA$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,BA$11 - $H479 > 0),\nINDEX($AA$435:BA$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F479+$H479, BB$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,BB$11 - $H479 > 0),\nINDEX($AA$435:BB$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F479+$H479, BC$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,BC$11 - $H479 > 0),\nINDEX($AA$435:BC$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F479+$H479, BD$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,BD$11 - $H479 > 0),\nINDEX($AA$435:BD$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F479+$H479, BE$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,BE$11 - $H479 > 0),\nINDEX($AA$435:BE$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F479+$H479, BF$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,BF$11 - $H479 > 0),\nINDEX($AA$435:BF$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F479+$H479, BG$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,BG$11 - $H479 > 0),\nINDEX($AA$435:BG$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F479+$H479, BH$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,BH$11 - $H479 > 0),\nINDEX($AA$435:BH$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F479+$H479, BI$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,BI$11 - $H479 > 0),\nINDEX($AA$435:BI$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F479+$H479, BJ$11 <= $F479 + INDEX($AA$443:$BJ$443,, $F479) + $H479- 1,BJ$11 - $H479 > 0),\nINDEX($AA$435:BJ$435,, $F479) / INDEX($AA$443:$BJ$443,, $F479),\n0)","v":0}]
[null,null,null,"Band Two [Positive]"]
[null,null,null,null," Release, Year 5",5,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F490)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F490+$H490, AA$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AA$11 - $H490 > 0),\nMAX(INDEX($AA$436:AA$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F490+$H490, AB$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AB$11 - $H490 > 0),\nMAX(INDEX($AA$436:AB$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F490+$H490, AC$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AC$11 - $H490 > 0),\nMAX(INDEX($AA$436:AC$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F490+$H490, AD$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AD$11 - $H490 > 0),\nMAX(INDEX($AA$436:AD$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F490+$H490, AE$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AE$11 - $H490 > 0),\nMAX(INDEX($AA$436:AE$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F490+$H490, AF$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AF$11 - $H490 > 0),\nMAX(INDEX($AA$436:AF$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F490+$H490, AG$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AG$11 - $H490 > 0),\nMAX(INDEX($AA$436:AG$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":29648.669239928553},{"$f":"IF(AND(AH$11 >= $F490+$H490, AH$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AH$11 - $H490 > 0),\nMAX(INDEX($AA$436:AH$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F490+$H490, AI$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AI$11 - $H490 > 0),\nMAX(INDEX($AA$436:AI$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F490+$H490, AJ$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AJ$11 - $H490 > 0),\nMAX(INDEX($AA$436:AJ$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F490+$H490, AK$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AK$11 - $H490 > 0),\nMAX(INDEX($AA$436:AK$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F490+$H490, AL$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AL$11 - $H490 > 0),\nMAX(INDEX($AA$436:AL$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F490+$H490, AM$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AM$11 - $H490 > 0),\nMAX(INDEX($AA$436:AM$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F490+$H490, AN$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AN$11 - $H490 > 0),\nMAX(INDEX($AA$436:AN$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F490+$H490, AO$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AO$11 - $H490 > 0),\nMAX(INDEX($AA$436:AO$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F490+$H490, AP$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AP$11 - $H490 > 0),\nMAX(INDEX($AA$436:AP$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F490+$H490, AQ$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AQ$11 - $H490 > 0),\nMAX(INDEX($AA$436:AQ$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F490+$H490, AR$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AR$11 - $H490 > 0),\nMAX(INDEX($AA$436:AR$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F490+$H490, AS$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AS$11 - $H490 > 0),\nMAX(INDEX($AA$436:AS$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F490+$H490, AT$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AT$11 - $H490 > 0),\nMAX(INDEX($AA$436:AT$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F490+$H490, AU$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AU$11 - $H490 > 0),\nMAX(INDEX($AA$436:AU$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F490+$H490, AV$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AV$11 - $H490 > 0),\nMAX(INDEX($AA$436:AV$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F490+$H490, AW$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AW$11 - $H490 > 0),\nMAX(INDEX($AA$436:AW$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F490+$H490, AX$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AX$11 - $H490 > 0),\nMAX(INDEX($AA$436:AX$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F490+$H490, AY$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AY$11 - $H490 > 0),\nMAX(INDEX($AA$436:AY$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F490+$H490, AZ$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,AZ$11 - $H490 > 0),\nMAX(INDEX($AA$436:AZ$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F490+$H490, BA$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,BA$11 - $H490 > 0),\nMAX(INDEX($AA$436:BA$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F490+$H490, BB$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,BB$11 - $H490 > 0),\nMAX(INDEX($AA$436:BB$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F490+$H490, BC$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,BC$11 - $H490 > 0),\nMAX(INDEX($AA$436:BC$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F490+$H490, BD$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,BD$11 - $H490 > 0),\nMAX(INDEX($AA$436:BD$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F490+$H490, BE$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,BE$11 - $H490 > 0),\nMAX(INDEX($AA$436:BE$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F490+$H490, BF$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,BF$11 - $H490 > 0),\nMAX(INDEX($AA$436:BF$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F490+$H490, BG$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,BG$11 - $H490 > 0),\nMAX(INDEX($AA$436:BG$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F490+$H490, BH$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,BH$11 - $H490 > 0),\nMAX(INDEX($AA$436:BH$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F490+$H490, BI$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,BI$11 - $H490 > 0),\nMAX(INDEX($AA$436:BI$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F490+$H490, BJ$11 <= $F490 + INDEX($AA$484:$BJ$484,, $F490) + $H490- 1,BJ$11 - $H490 > 0),\nMAX(INDEX($AA$436:BJ$436,, $F490) / INDEX($AA$484:$BJ$484,, $F490),0),\n0)","v":0}]
[null,null,null,null," Release, Year 10",10,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F495)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F495+$H495, AA$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AA$11 - $H495 > 0),\nMAX(INDEX($AA$436:AA$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F495+$H495, AB$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AB$11 - $H495 > 0),\nMAX(INDEX($AA$436:AB$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F495+$H495, AC$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AC$11 - $H495 > 0),\nMAX(INDEX($AA$436:AC$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F495+$H495, AD$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AD$11 - $H495 > 0),\nMAX(INDEX($AA$436:AD$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F495+$H495, AE$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AE$11 - $H495 > 0),\nMAX(INDEX($AA$436:AE$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F495+$H495, AF$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AF$11 - $H495 > 0),\nMAX(INDEX($AA$436:AF$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F495+$H495, AG$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AG$11 - $H495 > 0),\nMAX(INDEX($AA$436:AG$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F495+$H495, AH$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AH$11 - $H495 > 0),\nMAX(INDEX($AA$436:AH$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F495+$H495, AI$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AI$11 - $H495 > 0),\nMAX(INDEX($AA$436:AI$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F495+$H495, AJ$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AJ$11 - $H495 > 0),\nMAX(INDEX($AA$436:AJ$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F495+$H495, AK$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AK$11 - $H495 > 0),\nMAX(INDEX($AA$436:AK$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F495+$H495, AL$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AL$11 - $H495 > 0),\nMAX(INDEX($AA$436:AL$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F495+$H495, AM$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AM$11 - $H495 > 0),\nMAX(INDEX($AA$436:AM$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F495+$H495, AN$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AN$11 - $H495 > 0),\nMAX(INDEX($AA$436:AN$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F495+$H495, AO$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AO$11 - $H495 > 0),\nMAX(INDEX($AA$436:AO$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F495+$H495, AP$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AP$11 - $H495 > 0),\nMAX(INDEX($AA$436:AP$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F495+$H495, AQ$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AQ$11 - $H495 > 0),\nMAX(INDEX($AA$436:AQ$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F495+$H495, AR$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AR$11 - $H495 > 0),\nMAX(INDEX($AA$436:AR$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F495+$H495, AS$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AS$11 - $H495 > 0),\nMAX(INDEX($AA$436:AS$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F495+$H495, AT$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AT$11 - $H495 > 0),\nMAX(INDEX($AA$436:AT$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F495+$H495, AU$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AU$11 - $H495 > 0),\nMAX(INDEX($AA$436:AU$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F495+$H495, AV$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AV$11 - $H495 > 0),\nMAX(INDEX($AA$436:AV$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F495+$H495, AW$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AW$11 - $H495 > 0),\nMAX(INDEX($AA$436:AW$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F495+$H495, AX$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AX$11 - $H495 > 0),\nMAX(INDEX($AA$436:AX$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F495+$H495, AY$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AY$11 - $H495 > 0),\nMAX(INDEX($AA$436:AY$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F495+$H495, AZ$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,AZ$11 - $H495 > 0),\nMAX(INDEX($AA$436:AZ$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F495+$H495, BA$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,BA$11 - $H495 > 0),\nMAX(INDEX($AA$436:BA$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F495+$H495, BB$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,BB$11 - $H495 > 0),\nMAX(INDEX($AA$436:BB$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F495+$H495, BC$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,BC$11 - $H495 > 0),\nMAX(INDEX($AA$436:BC$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F495+$H495, BD$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,BD$11 - $H495 > 0),\nMAX(INDEX($AA$436:BD$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F495+$H495, BE$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,BE$11 - $H495 > 0),\nMAX(INDEX($AA$436:BE$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F495+$H495, BF$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,BF$11 - $H495 > 0),\nMAX(INDEX($AA$436:BF$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F495+$H495, BG$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,BG$11 - $H495 > 0),\nMAX(INDEX($AA$436:BG$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F495+$H495, BH$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,BH$11 - $H495 > 0),\nMAX(INDEX($AA$436:BH$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F495+$H495, BI$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,BI$11 - $H495 > 0),\nMAX(INDEX($AA$436:BI$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F495+$H495, BJ$11 <= $F495 + INDEX($AA$484:$BJ$484,, $F495) + $H495- 1,BJ$11 - $H495 > 0),\nMAX(INDEX($AA$436:BJ$436,, $F495) / INDEX($AA$484:$BJ$484,, $F495),0),\n0)","v":0}]
[null,null,null,null," Release, Year 13",13,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F498)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F498+$H498, AA$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AA$11 - $H498 > 0),\nMAX(INDEX($AA$436:AA$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F498+$H498, AB$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AB$11 - $H498 > 0),\nMAX(INDEX($AA$436:AB$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F498+$H498, AC$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AC$11 - $H498 > 0),\nMAX(INDEX($AA$436:AC$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F498+$H498, AD$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AD$11 - $H498 > 0),\nMAX(INDEX($AA$436:AD$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F498+$H498, AE$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AE$11 - $H498 > 0),\nMAX(INDEX($AA$436:AE$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F498+$H498, AF$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AF$11 - $H498 > 0),\nMAX(INDEX($AA$436:AF$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F498+$H498, AG$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AG$11 - $H498 > 0),\nMAX(INDEX($AA$436:AG$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F498+$H498, AH$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AH$11 - $H498 > 0),\nMAX(INDEX($AA$436:AH$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F498+$H498, AI$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AI$11 - $H498 > 0),\nMAX(INDEX($AA$436:AI$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F498+$H498, AJ$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AJ$11 - $H498 > 0),\nMAX(INDEX($AA$436:AJ$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F498+$H498, AK$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AK$11 - $H498 > 0),\nMAX(INDEX($AA$436:AK$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F498+$H498, AL$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AL$11 - $H498 > 0),\nMAX(INDEX($AA$436:AL$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F498+$H498, AM$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AM$11 - $H498 > 0),\nMAX(INDEX($AA$436:AM$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F498+$H498, AN$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AN$11 - $H498 > 0),\nMAX(INDEX($AA$436:AN$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F498+$H498, AO$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AO$11 - $H498 > 0),\nMAX(INDEX($AA$436:AO$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F498+$H498, AP$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AP$11 - $H498 > 0),\nMAX(INDEX($AA$436:AP$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F498+$H498, AQ$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AQ$11 - $H498 > 0),\nMAX(INDEX($AA$436:AQ$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F498+$H498, AR$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AR$11 - $H498 > 0),\nMAX(INDEX($AA$436:AR$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F498+$H498, AS$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AS$11 - $H498 > 0),\nMAX(INDEX($AA$436:AS$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F498+$H498, AT$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AT$11 - $H498 > 0),\nMAX(INDEX($AA$436:AT$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F498+$H498, AU$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AU$11 - $H498 > 0),\nMAX(INDEX($AA$436:AU$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F498+$H498, AV$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AV$11 - $H498 > 0),\nMAX(INDEX($AA$436:AV$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F498+$H498, AW$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AW$11 - $H498 > 0),\nMAX(INDEX($AA$436:AW$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F498+$H498, AX$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AX$11 - $H498 > 0),\nMAX(INDEX($AA$436:AX$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F498+$H498, AY$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AY$11 - $H498 > 0),\nMAX(INDEX($AA$436:AY$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F498+$H498, AZ$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,AZ$11 - $H498 > 0),\nMAX(INDEX($AA$436:AZ$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F498+$H498, BA$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,BA$11 - $H498 > 0),\nMAX(INDEX($AA$436:BA$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F498+$H498, BB$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,BB$11 - $H498 > 0),\nMAX(INDEX($AA$436:BB$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F498+$H498, BC$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,BC$11 - $H498 > 0),\nMAX(INDEX($AA$436:BC$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F498+$H498, BD$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,BD$11 - $H498 > 0),\nMAX(INDEX($AA$436:BD$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F498+$H498, BE$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,BE$11 - $H498 > 0),\nMAX(INDEX($AA$436:BE$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F498+$H498, BF$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,BF$11 - $H498 > 0),\nMAX(INDEX($AA$436:BF$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F498+$H498, BG$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,BG$11 - $H498 > 0),\nMAX(INDEX($AA$436:BG$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F498+$H498, BH$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,BH$11 - $H498 > 0),\nMAX(INDEX($AA$436:BH$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F498+$H498, BI$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,BI$11 - $H498 > 0),\nMAX(INDEX($AA$436:BI$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F498+$H498, BJ$11 <= $F498 + INDEX($AA$484:$BJ$484,, $F498) + $H498- 1,BJ$11 - $H498 > 0),\nMAX(INDEX($AA$436:BJ$436,, $F498) / INDEX($AA$484:$BJ$484,, $F498),0),\n0)","v":0}]
[null,null,null,null," Release, Year 17",17,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F502)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F502+$H502, AA$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AA$11 - $H502 > 0),\nMAX(INDEX($AA$436:AA$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F502+$H502, AB$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AB$11 - $H502 > 0),\nMAX(INDEX($AA$436:AB$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F502+$H502, AC$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AC$11 - $H502 > 0),\nMAX(INDEX($AA$436:AC$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F502+$H502, AD$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AD$11 - $H502 > 0),\nMAX(INDEX($AA$436:AD$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F502+$H502, AE$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AE$11 - $H502 > 0),\nMAX(INDEX($AA$436:AE$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F502+$H502, AF$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AF$11 - $H502 > 0),\nMAX(INDEX($AA$436:AF$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F502+$H502, AG$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AG$11 - $H502 > 0),\nMAX(INDEX($AA$436:AG$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F502+$H502, AH$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AH$11 - $H502 > 0),\nMAX(INDEX($AA$436:AH$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F502+$H502, AI$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AI$11 - $H502 > 0),\nMAX(INDEX($AA$436:AI$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F502+$H502, AJ$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AJ$11 - $H502 > 0),\nMAX(INDEX($AA$436:AJ$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F502+$H502, AK$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AK$11 - $H502 > 0),\nMAX(INDEX($AA$436:AK$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F502+$H502, AL$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AL$11 - $H502 > 0),\nMAX(INDEX($AA$436:AL$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F502+$H502, AM$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AM$11 - $H502 > 0),\nMAX(INDEX($AA$436:AM$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F502+$H502, AN$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AN$11 - $H502 > 0),\nMAX(INDEX($AA$436:AN$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F502+$H502, AO$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AO$11 - $H502 > 0),\nMAX(INDEX($AA$436:AO$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F502+$H502, AP$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AP$11 - $H502 > 0),\nMAX(INDEX($AA$436:AP$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F502+$H502, AQ$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AQ$11 - $H502 > 0),\nMAX(INDEX($AA$436:AQ$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F502+$H502, AR$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AR$11 - $H502 > 0),\nMAX(INDEX($AA$436:AR$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F502+$H502, AS$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AS$11 - $H502 > 0),\nMAX(INDEX($AA$436:AS$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F502+$H502, AT$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AT$11 - $H502 > 0),\nMAX(INDEX($AA$436:AT$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F502+$H502, AU$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AU$11 - $H502 > 0),\nMAX(INDEX($AA$436:AU$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F502+$H502, AV$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AV$11 - $H502 > 0),\nMAX(INDEX($AA$436:AV$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F502+$H502, AW$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AW$11 - $H502 > 0),\nMAX(INDEX($AA$436:AW$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F502+$H502, AX$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AX$11 - $H502 > 0),\nMAX(INDEX($AA$436:AX$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F502+$H502, AY$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AY$11 - $H502 > 0),\nMAX(INDEX($AA$436:AY$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F502+$H502, AZ$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,AZ$11 - $H502 > 0),\nMAX(INDEX($AA$436:AZ$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F502+$H502, BA$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,BA$11 - $H502 > 0),\nMAX(INDEX($AA$436:BA$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F502+$H502, BB$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,BB$11 - $H502 > 0),\nMAX(INDEX($AA$436:BB$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F502+$H502, BC$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,BC$11 - $H502 > 0),\nMAX(INDEX($AA$436:BC$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F502+$H502, BD$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,BD$11 - $H502 > 0),\nMAX(INDEX($AA$436:BD$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F502+$H502, BE$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,BE$11 - $H502 > 0),\nMAX(INDEX($AA$436:BE$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F502+$H502, BF$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,BF$11 - $H502 > 0),\nMAX(INDEX($AA$436:BF$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F502+$H502, BG$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,BG$11 - $H502 > 0),\nMAX(INDEX($AA$436:BG$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F502+$H502, BH$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,BH$11 - $H502 > 0),\nMAX(INDEX($AA$436:BH$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F502+$H502, BI$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,BI$11 - $H502 > 0),\nMAX(INDEX($AA$436:BI$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F502+$H502, BJ$11 <= $F502 + INDEX($AA$484:$BJ$484,, $F502) + $H502- 1,BJ$11 - $H502 > 0),\nMAX(INDEX($AA$436:BJ$436,, $F502) / INDEX($AA$484:$BJ$484,, $F502),0),\n0)","v":0}]
[null,null,null,null," Release, Year 22",22,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F507)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F507+$H507, AA$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AA$11 - $H507 > 0),\nMAX(INDEX($AA$436:AA$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F507+$H507, AB$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AB$11 - $H507 > 0),\nMAX(INDEX($AA$436:AB$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F507+$H507, AC$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AC$11 - $H507 > 0),\nMAX(INDEX($AA$436:AC$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F507+$H507, AD$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AD$11 - $H507 > 0),\nMAX(INDEX($AA$436:AD$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F507+$H507, AE$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AE$11 - $H507 > 0),\nMAX(INDEX($AA$436:AE$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F507+$H507, AF$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AF$11 - $H507 > 0),\nMAX(INDEX($AA$436:AF$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F507+$H507, AG$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AG$11 - $H507 > 0),\nMAX(INDEX($AA$436:AG$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F507+$H507, AH$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AH$11 - $H507 > 0),\nMAX(INDEX($AA$436:AH$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F507+$H507, AI$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AI$11 - $H507 > 0),\nMAX(INDEX($AA$436:AI$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F507+$H507, AJ$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AJ$11 - $H507 > 0),\nMAX(INDEX($AA$436:AJ$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F507+$H507, AK$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AK$11 - $H507 > 0),\nMAX(INDEX($AA$436:AK$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F507+$H507, AL$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AL$11 - $H507 > 0),\nMAX(INDEX($AA$436:AL$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F507+$H507, AM$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AM$11 - $H507 > 0),\nMAX(INDEX($AA$436:AM$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F507+$H507, AN$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AN$11 - $H507 > 0),\nMAX(INDEX($AA$436:AN$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F507+$H507, AO$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AO$11 - $H507 > 0),\nMAX(INDEX($AA$436:AO$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F507+$H507, AP$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AP$11 - $H507 > 0),\nMAX(INDEX($AA$436:AP$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F507+$H507, AQ$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AQ$11 - $H507 > 0),\nMAX(INDEX($AA$436:AQ$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F507+$H507, AR$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AR$11 - $H507 > 0),\nMAX(INDEX($AA$436:AR$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F507+$H507, AS$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AS$11 - $H507 > 0),\nMAX(INDEX($AA$436:AS$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F507+$H507, AT$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AT$11 - $H507 > 0),\nMAX(INDEX($AA$436:AT$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F507+$H507, AU$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AU$11 - $H507 > 0),\nMAX(INDEX($AA$436:AU$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F507+$H507, AV$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AV$11 - $H507 > 0),\nMAX(INDEX($AA$436:AV$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F507+$H507, AW$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AW$11 - $H507 > 0),\nMAX(INDEX($AA$436:AW$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F507+$H507, AX$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AX$11 - $H507 > 0),\nMAX(INDEX($AA$436:AX$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F507+$H507, AY$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AY$11 - $H507 > 0),\nMAX(INDEX($AA$436:AY$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F507+$H507, AZ$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,AZ$11 - $H507 > 0),\nMAX(INDEX($AA$436:AZ$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F507+$H507, BA$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,BA$11 - $H507 > 0),\nMAX(INDEX($AA$436:BA$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F507+$H507, BB$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,BB$11 - $H507 > 0),\nMAX(INDEX($AA$436:BB$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F507+$H507, BC$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,BC$11 - $H507 > 0),\nMAX(INDEX($AA$436:BC$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F507+$H507, BD$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,BD$11 - $H507 > 0),\nMAX(INDEX($AA$436:BD$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F507+$H507, BE$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,BE$11 - $H507 > 0),\nMAX(INDEX($AA$436:BE$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F507+$H507, BF$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,BF$11 - $H507 > 0),\nMAX(INDEX($AA$436:BF$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F507+$H507, BG$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,BG$11 - $H507 > 0),\nMAX(INDEX($AA$436:BG$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F507+$H507, BH$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,BH$11 - $H507 > 0),\nMAX(INDEX($AA$436:BH$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F507+$H507, BI$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,BI$11 - $H507 > 0),\nMAX(INDEX($AA$436:BI$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F507+$H507, BJ$11 <= $F507 + INDEX($AA$484:$BJ$484,, $F507) + $H507- 1,BJ$11 - $H507 > 0),\nMAX(INDEX($AA$436:BJ$436,, $F507) / INDEX($AA$484:$BJ$484,, $F507),0),\n0)","v":0}]
[null,null,null,null," Release, Year 28",28,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F513)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F513+$H513, AA$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AA$11 - $H513 > 0),\nMAX(INDEX($AA$436:AA$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F513+$H513, AB$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AB$11 - $H513 > 0),\nMAX(INDEX($AA$436:AB$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F513+$H513, AC$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AC$11 - $H513 > 0),\nMAX(INDEX($AA$436:AC$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F513+$H513, AD$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AD$11 - $H513 > 0),\nMAX(INDEX($AA$436:AD$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F513+$H513, AE$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AE$11 - $H513 > 0),\nMAX(INDEX($AA$436:AE$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F513+$H513, AF$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AF$11 - $H513 > 0),\nMAX(INDEX($AA$436:AF$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F513+$H513, AG$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AG$11 - $H513 > 0),\nMAX(INDEX($AA$436:AG$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F513+$H513, AH$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AH$11 - $H513 > 0),\nMAX(INDEX($AA$436:AH$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F513+$H513, AI$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AI$11 - $H513 > 0),\nMAX(INDEX($AA$436:AI$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F513+$H513, AJ$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AJ$11 - $H513 > 0),\nMAX(INDEX($AA$436:AJ$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F513+$H513, AK$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AK$11 - $H513 > 0),\nMAX(INDEX($AA$436:AK$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F513+$H513, AL$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AL$11 - $H513 > 0),\nMAX(INDEX($AA$436:AL$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F513+$H513, AM$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AM$11 - $H513 > 0),\nMAX(INDEX($AA$436:AM$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F513+$H513, AN$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AN$11 - $H513 > 0),\nMAX(INDEX($AA$436:AN$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F513+$H513, AO$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AO$11 - $H513 > 0),\nMAX(INDEX($AA$436:AO$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F513+$H513, AP$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AP$11 - $H513 > 0),\nMAX(INDEX($AA$436:AP$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F513+$H513, AQ$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AQ$11 - $H513 > 0),\nMAX(INDEX($AA$436:AQ$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F513+$H513, AR$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AR$11 - $H513 > 0),\nMAX(INDEX($AA$436:AR$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F513+$H513, AS$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AS$11 - $H513 > 0),\nMAX(INDEX($AA$436:AS$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F513+$H513, AT$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AT$11 - $H513 > 0),\nMAX(INDEX($AA$436:AT$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F513+$H513, AU$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AU$11 - $H513 > 0),\nMAX(INDEX($AA$436:AU$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F513+$H513, AV$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AV$11 - $H513 > 0),\nMAX(INDEX($AA$436:AV$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F513+$H513, AW$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AW$11 - $H513 > 0),\nMAX(INDEX($AA$436:AW$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F513+$H513, AX$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AX$11 - $H513 > 0),\nMAX(INDEX($AA$436:AX$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F513+$H513, AY$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AY$11 - $H513 > 0),\nMAX(INDEX($AA$436:AY$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F513+$H513, AZ$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,AZ$11 - $H513 > 0),\nMAX(INDEX($AA$436:AZ$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F513+$H513, BA$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,BA$11 - $H513 > 0),\nMAX(INDEX($AA$436:BA$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F513+$H513, BB$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,BB$11 - $H513 > 0),\nMAX(INDEX($AA$436:BB$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F513+$H513, BC$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,BC$11 - $H513 > 0),\nMAX(INDEX($AA$436:BC$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F513+$H513, BD$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,BD$11 - $H513 > 0),\nMAX(INDEX($AA$436:BD$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F513+$H513, BE$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,BE$11 - $H513 > 0),\nMAX(INDEX($AA$436:BE$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F513+$H513, BF$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,BF$11 - $H513 > 0),\nMAX(INDEX($AA$436:BF$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F513+$H513, BG$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,BG$11 - $H513 > 0),\nMAX(INDEX($AA$436:BG$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F513+$H513, BH$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,BH$11 - $H513 > 0),\nMAX(INDEX($AA$436:BH$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F513+$H513, BI$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,BI$11 - $H513 > 0),\nMAX(INDEX($AA$436:BI$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F513+$H513, BJ$11 <= $F513 + INDEX($AA$484:$BJ$484,, $F513) + $H513- 1,BJ$11 - $H513 > 0),\nMAX(INDEX($AA$436:BJ$436,, $F513) / INDEX($AA$484:$BJ$484,, $F513),0),\n0)","v":0}]
[null,null,null,null," Release, Year 32",32,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F517)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F517+$H517, AA$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AA$11 - $H517 > 0),\nMAX(INDEX($AA$436:AA$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F517+$H517, AB$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AB$11 - $H517 > 0),\nMAX(INDEX($AA$436:AB$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F517+$H517, AC$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AC$11 - $H517 > 0),\nMAX(INDEX($AA$436:AC$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F517+$H517, AD$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AD$11 - $H517 > 0),\nMAX(INDEX($AA$436:AD$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F517+$H517, AE$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AE$11 - $H517 > 0),\nMAX(INDEX($AA$436:AE$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F517+$H517, AF$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AF$11 - $H517 > 0),\nMAX(INDEX($AA$436:AF$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F517+$H517, AG$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AG$11 - $H517 > 0),\nMAX(INDEX($AA$436:AG$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F517+$H517, AH$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AH$11 - $H517 > 0),\nMAX(INDEX($AA$436:AH$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F517+$H517, AI$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AI$11 - $H517 > 0),\nMAX(INDEX($AA$436:AI$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F517+$H517, AJ$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AJ$11 - $H517 > 0),\nMAX(INDEX($AA$436:AJ$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F517+$H517, AK$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AK$11 - $H517 > 0),\nMAX(INDEX($AA$436:AK$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F517+$H517, AL$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AL$11 - $H517 > 0),\nMAX(INDEX($AA$436:AL$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F517+$H517, AM$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AM$11 - $H517 > 0),\nMAX(INDEX($AA$436:AM$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F517+$H517, AN$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AN$11 - $H517 > 0),\nMAX(INDEX($AA$436:AN$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F517+$H517, AO$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AO$11 - $H517 > 0),\nMAX(INDEX($AA$436:AO$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F517+$H517, AP$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AP$11 - $H517 > 0),\nMAX(INDEX($AA$436:AP$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F517+$H517, AQ$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AQ$11 - $H517 > 0),\nMAX(INDEX($AA$436:AQ$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F517+$H517, AR$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AR$11 - $H517 > 0),\nMAX(INDEX($AA$436:AR$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F517+$H517, AS$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AS$11 - $H517 > 0),\nMAX(INDEX($AA$436:AS$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F517+$H517, AT$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AT$11 - $H517 > 0),\nMAX(INDEX($AA$436:AT$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F517+$H517, AU$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AU$11 - $H517 > 0),\nMAX(INDEX($AA$436:AU$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F517+$H517, AV$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AV$11 - $H517 > 0),\nMAX(INDEX($AA$436:AV$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F517+$H517, AW$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AW$11 - $H517 > 0),\nMAX(INDEX($AA$436:AW$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F517+$H517, AX$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AX$11 - $H517 > 0),\nMAX(INDEX($AA$436:AX$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F517+$H517, AY$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AY$11 - $H517 > 0),\nMAX(INDEX($AA$436:AY$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F517+$H517, AZ$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,AZ$11 - $H517 > 0),\nMAX(INDEX($AA$436:AZ$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F517+$H517, BA$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,BA$11 - $H517 > 0),\nMAX(INDEX($AA$436:BA$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F517+$H517, BB$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,BB$11 - $H517 > 0),\nMAX(INDEX($AA$436:BB$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F517+$H517, BC$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,BC$11 - $H517 > 0),\nMAX(INDEX($AA$436:BC$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F517+$H517, BD$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,BD$11 - $H517 > 0),\nMAX(INDEX($AA$436:BD$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F517+$H517, BE$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,BE$11 - $H517 > 0),\nMAX(INDEX($AA$436:BE$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F517+$H517, BF$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,BF$11 - $H517 > 0),\nMAX(INDEX($AA$436:BF$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F517+$H517, BG$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,BG$11 - $H517 > 0),\nMAX(INDEX($AA$436:BG$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F517+$H517, BH$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,BH$11 - $H517 > 0),\nMAX(INDEX($AA$436:BH$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F517+$H517, BI$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,BI$11 - $H517 > 0),\nMAX(INDEX($AA$436:BI$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F517+$H517, BJ$11 <= $F517 + INDEX($AA$484:$BJ$484,, $F517) + $H517- 1,BJ$11 - $H517 > 0),\nMAX(INDEX($AA$436:BJ$436,, $F517) / INDEX($AA$484:$BJ$484,, $F517),0),\n0)","v":0}]
[null,null,null,null," Release, Year 35",35,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F520)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F520+$H520, AA$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AA$11 - $H520 > 0),\nMAX(INDEX($AA$436:AA$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F520+$H520, AB$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AB$11 - $H520 > 0),\nMAX(INDEX($AA$436:AB$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F520+$H520, AC$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AC$11 - $H520 > 0),\nMAX(INDEX($AA$436:AC$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F520+$H520, AD$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AD$11 - $H520 > 0),\nMAX(INDEX($AA$436:AD$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F520+$H520, AE$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AE$11 - $H520 > 0),\nMAX(INDEX($AA$436:AE$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F520+$H520, AF$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AF$11 - $H520 > 0),\nMAX(INDEX($AA$436:AF$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F520+$H520, AG$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AG$11 - $H520 > 0),\nMAX(INDEX($AA$436:AG$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F520+$H520, AH$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AH$11 - $H520 > 0),\nMAX(INDEX($AA$436:AH$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F520+$H520, AI$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AI$11 - $H520 > 0),\nMAX(INDEX($AA$436:AI$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F520+$H520, AJ$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AJ$11 - $H520 > 0),\nMAX(INDEX($AA$436:AJ$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F520+$H520, AK$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AK$11 - $H520 > 0),\nMAX(INDEX($AA$436:AK$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F520+$H520, AL$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AL$11 - $H520 > 0),\nMAX(INDEX($AA$436:AL$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F520+$H520, AM$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AM$11 - $H520 > 0),\nMAX(INDEX($AA$436:AM$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F520+$H520, AN$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AN$11 - $H520 > 0),\nMAX(INDEX($AA$436:AN$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F520+$H520, AO$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AO$11 - $H520 > 0),\nMAX(INDEX($AA$436:AO$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F520+$H520, AP$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AP$11 - $H520 > 0),\nMAX(INDEX($AA$436:AP$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F520+$H520, AQ$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AQ$11 - $H520 > 0),\nMAX(INDEX($AA$436:AQ$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F520+$H520, AR$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AR$11 - $H520 > 0),\nMAX(INDEX($AA$436:AR$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F520+$H520, AS$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AS$11 - $H520 > 0),\nMAX(INDEX($AA$436:AS$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F520+$H520, AT$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AT$11 - $H520 > 0),\nMAX(INDEX($AA$436:AT$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F520+$H520, AU$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AU$11 - $H520 > 0),\nMAX(INDEX($AA$436:AU$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F520+$H520, AV$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AV$11 - $H520 > 0),\nMAX(INDEX($AA$436:AV$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F520+$H520, AW$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AW$11 - $H520 > 0),\nMAX(INDEX($AA$436:AW$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F520+$H520, AX$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AX$11 - $H520 > 0),\nMAX(INDEX($AA$436:AX$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F520+$H520, AY$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AY$11 - $H520 > 0),\nMAX(INDEX($AA$436:AY$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F520+$H520, AZ$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,AZ$11 - $H520 > 0),\nMAX(INDEX($AA$436:AZ$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F520+$H520, BA$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,BA$11 - $H520 > 0),\nMAX(INDEX($AA$436:BA$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F520+$H520, BB$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,BB$11 - $H520 > 0),\nMAX(INDEX($AA$436:BB$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F520+$H520, BC$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,BC$11 - $H520 > 0),\nMAX(INDEX($AA$436:BC$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F520+$H520, BD$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,BD$11 - $H520 > 0),\nMAX(INDEX($AA$436:BD$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F520+$H520, BE$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,BE$11 - $H520 > 0),\nMAX(INDEX($AA$436:BE$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F520+$H520, BF$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,BF$11 - $H520 > 0),\nMAX(INDEX($AA$436:BF$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F520+$H520, BG$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,BG$11 - $H520 > 0),\nMAX(INDEX($AA$436:BG$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F520+$H520, BH$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,BH$11 - $H520 > 0),\nMAX(INDEX($AA$436:BH$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F520+$H520, BI$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,BI$11 - $H520 > 0),\nMAX(INDEX($AA$436:BI$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F520+$H520, BJ$11 <= $F520 + INDEX($AA$484:$BJ$484,, $F520) + $H520- 1,BJ$11 - $H520 > 0),\nMAX(INDEX($AA$436:BJ$436,, $F520) / INDEX($AA$484:$BJ$484,, $F520),0),\n0)","v":0}]
[null,null,null,null,{"$f":" A$487 & \" Release, Year \" & F527","v":" Release, Year 1"},1,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F527)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F527+$H527, AA$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AA$11 - $H527 > 0),\nMIN(INDEX($AA$436:AA$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F527+$H527, AB$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AB$11 - $H527 > 0),\nMIN(INDEX($AA$436:AB$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F527+$H527, AC$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AC$11 - $H527 > 0),\nMIN(INDEX($AA$436:AC$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F527+$H527, AD$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AD$11 - $H527 > 0),\nMIN(INDEX($AA$436:AD$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F527+$H527, AE$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AE$11 - $H527 > 0),\nMIN(INDEX($AA$436:AE$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F527+$H527, AF$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AF$11 - $H527 > 0),\nMIN(INDEX($AA$436:AF$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F527+$H527, AG$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AG$11 - $H527 > 0),\nMIN(INDEX($AA$436:AG$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F527+$H527, AH$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AH$11 - $H527 > 0),\nMIN(INDEX($AA$436:AH$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F527+$H527, AI$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AI$11 - $H527 > 0),\nMIN(INDEX($AA$436:AI$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F527+$H527, AJ$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AJ$11 - $H527 > 0),\nMIN(INDEX($AA$436:AJ$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F527+$H527, AK$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AK$11 - $H527 > 0),\nMIN(INDEX($AA$436:AK$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F527+$H527, AL$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AL$11 - $H527 > 0),\nMIN(INDEX($AA$436:AL$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F527+$H527, AM$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AM$11 - $H527 > 0),\nMIN(INDEX($AA$436:AM$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F527+$H527, AN$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AN$11 - $H527 > 0),\nMIN(INDEX($AA$436:AN$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F527+$H527, AO$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AO$11 - $H527 > 0),\nMIN(INDEX($AA$436:AO$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F527+$H527, AP$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AP$11 - $H527 > 0),\nMIN(INDEX($AA$436:AP$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F527+$H527, AQ$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AQ$11 - $H527 > 0),\nMIN(INDEX($AA$436:AQ$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F527+$H527, AR$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AR$11 - $H527 > 0),\nMIN(INDEX($AA$436:AR$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F527+$H527, AS$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AS$11 - $H527 > 0),\nMIN(INDEX($AA$436:AS$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F527+$H527, AT$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AT$11 - $H527 > 0),\nMIN(INDEX($AA$436:AT$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F527+$H527, AU$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AU$11 - $H527 > 0),\nMIN(INDEX($AA$436:AU$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F527+$H527, AV$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AV$11 - $H527 > 0),\nMIN(INDEX($AA$436:AV$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F527+$H527, AW$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AW$11 - $H527 > 0),\nMIN(INDEX($AA$436:AW$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F527+$H527, AX$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AX$11 - $H527 > 0),\nMIN(INDEX($AA$436:AX$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F527+$H527, AY$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AY$11 - $H527 > 0),\nMIN(INDEX($AA$436:AY$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F527+$H527, AZ$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,AZ$11 - $H527 > 0),\nMIN(INDEX($AA$436:AZ$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F527+$H527, BA$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,BA$11 - $H527 > 0),\nMIN(INDEX($AA$436:BA$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F527+$H527, BB$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,BB$11 - $H527 > 0),\nMIN(INDEX($AA$436:BB$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F527+$H527, BC$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,BC$11 - $H527 > 0),\nMIN(INDEX($AA$436:BC$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F527+$H527, BD$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,BD$11 - $H527 > 0),\nMIN(INDEX($AA$436:BD$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F527+$H527, BE$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,BE$11 - $H527 > 0),\nMIN(INDEX($AA$436:BE$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F527+$H527, BF$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,BF$11 - $H527 > 0),\nMIN(INDEX($AA$436:BF$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F527+$H527, BG$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,BG$11 - $H527 > 0),\nMIN(INDEX($AA$436:BG$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F527+$H527, BH$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,BH$11 - $H527 > 0),\nMIN(INDEX($AA$436:BH$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F527+$H527, BI$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,BI$11 - $H527 > 0),\nMIN(INDEX($AA$436:BI$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F527+$H527, BJ$11 <= $F527 + INDEX($AA$525:$BJ$525,, $F527) + $H527- 1,BJ$11 - $H527 > 0),\nMIN(INDEX($AA$436:BJ$436,, $F527) / INDEX($AA$525:$BJ$525,, $F527),0),\n0)","v":0}]
[null,null,null,null," Release, Year 5",5,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F531)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F531+$H531, AA$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AA$11 - $H531 > 0),\nMIN(INDEX($AA$436:AA$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F531+$H531, AB$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AB$11 - $H531 > 0),\nMIN(INDEX($AA$436:AB$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F531+$H531, AC$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AC$11 - $H531 > 0),\nMIN(INDEX($AA$436:AC$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F531+$H531, AD$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AD$11 - $H531 > 0),\nMIN(INDEX($AA$436:AD$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F531+$H531, AE$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AE$11 - $H531 > 0),\nMIN(INDEX($AA$436:AE$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F531+$H531, AF$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AF$11 - $H531 > 0),\nMIN(INDEX($AA$436:AF$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F531+$H531, AG$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AG$11 - $H531 > 0),\nMIN(INDEX($AA$436:AG$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F531+$H531, AH$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AH$11 - $H531 > 0),\nMIN(INDEX($AA$436:AH$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F531+$H531, AI$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AI$11 - $H531 > 0),\nMIN(INDEX($AA$436:AI$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F531+$H531, AJ$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AJ$11 - $H531 > 0),\nMIN(INDEX($AA$436:AJ$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F531+$H531, AK$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AK$11 - $H531 > 0),\nMIN(INDEX($AA$436:AK$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F531+$H531, AL$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AL$11 - $H531 > 0),\nMIN(INDEX($AA$436:AL$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F531+$H531, AM$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AM$11 - $H531 > 0),\nMIN(INDEX($AA$436:AM$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F531+$H531, AN$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AN$11 - $H531 > 0),\nMIN(INDEX($AA$436:AN$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F531+$H531, AO$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AO$11 - $H531 > 0),\nMIN(INDEX($AA$436:AO$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F531+$H531, AP$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AP$11 - $H531 > 0),\nMIN(INDEX($AA$436:AP$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F531+$H531, AQ$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AQ$11 - $H531 > 0),\nMIN(INDEX($AA$436:AQ$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F531+$H531, AR$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AR$11 - $H531 > 0),\nMIN(INDEX($AA$436:AR$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F531+$H531, AS$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AS$11 - $H531 > 0),\nMIN(INDEX($AA$436:AS$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F531+$H531, AT$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AT$11 - $H531 > 0),\nMIN(INDEX($AA$436:AT$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F531+$H531, AU$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AU$11 - $H531 > 0),\nMIN(INDEX($AA$436:AU$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F531+$H531, AV$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AV$11 - $H531 > 0),\nMIN(INDEX($AA$436:AV$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F531+$H531, AW$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AW$11 - $H531 > 0),\nMIN(INDEX($AA$436:AW$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F531+$H531, AX$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AX$11 - $H531 > 0),\nMIN(INDEX($AA$436:AX$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F531+$H531, AY$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AY$11 - $H531 > 0),\nMIN(INDEX($AA$436:AY$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F531+$H531, AZ$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,AZ$11 - $H531 > 0),\nMIN(INDEX($AA$436:AZ$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F531+$H531, BA$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,BA$11 - $H531 > 0),\nMIN(INDEX($AA$436:BA$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F531+$H531, BB$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,BB$11 - $H531 > 0),\nMIN(INDEX($AA$436:BB$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F531+$H531, BC$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,BC$11 - $H531 > 0),\nMIN(INDEX($AA$436:BC$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F531+$H531, BD$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,BD$11 - $H531 > 0),\nMIN(INDEX($AA$436:BD$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F531+$H531, BE$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,BE$11 - $H531 > 0),\nMIN(INDEX($AA$436:BE$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F531+$H531, BF$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,BF$11 - $H531 > 0),\nMIN(INDEX($AA$436:BF$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F531+$H531, BG$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,BG$11 - $H531 > 0),\nMIN(INDEX($AA$436:BG$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F531+$H531, BH$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,BH$11 - $H531 > 0),\nMIN(INDEX($AA$436:BH$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F531+$H531, BI$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,BI$11 - $H531 > 0),\nMIN(INDEX($AA$436:BI$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F531+$H531, BJ$11 <= $F531 + INDEX($AA$525:$BJ$525,, $F531) + $H531- 1,BJ$11 - $H531 > 0),\nMIN(INDEX($AA$436:BJ$436,, $F531) / INDEX($AA$525:$BJ$525,, $F531),0),\n0)","v":0}]
[null,null,null,null," Release, Year 6",6,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F532)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F532+$H532, AA$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AA$11 - $H532 > 0),\nMIN(INDEX($AA$436:AA$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F532+$H532, AB$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AB$11 - $H532 > 0),\nMIN(INDEX($AA$436:AB$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F532+$H532, AC$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AC$11 - $H532 > 0),\nMIN(INDEX($AA$436:AC$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F532+$H532, AD$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AD$11 - $H532 > 0),\nMIN(INDEX($AA$436:AD$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F532+$H532, AE$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AE$11 - $H532 > 0),\nMIN(INDEX($AA$436:AE$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F532+$H532, AF$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AF$11 - $H532 > 0),\nMIN(INDEX($AA$436:AF$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F532+$H532, AG$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AG$11 - $H532 > 0),\nMIN(INDEX($AA$436:AG$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F532+$H532, AH$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AH$11 - $H532 > 0),\nMIN(INDEX($AA$436:AH$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F532+$H532, AI$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AI$11 - $H532 > 0),\nMIN(INDEX($AA$436:AI$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F532+$H532, AJ$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AJ$11 - $H532 > 0),\nMIN(INDEX($AA$436:AJ$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F532+$H532, AK$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AK$11 - $H532 > 0),\nMIN(INDEX($AA$436:AK$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F532+$H532, AL$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AL$11 - $H532 > 0),\nMIN(INDEX($AA$436:AL$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F532+$H532, AM$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AM$11 - $H532 > 0),\nMIN(INDEX($AA$436:AM$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F532+$H532, AN$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AN$11 - $H532 > 0),\nMIN(INDEX($AA$436:AN$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F532+$H532, AO$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AO$11 - $H532 > 0),\nMIN(INDEX($AA$436:AO$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F532+$H532, AP$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AP$11 - $H532 > 0),\nMIN(INDEX($AA$436:AP$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F532+$H532, AQ$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AQ$11 - $H532 > 0),\nMIN(INDEX($AA$436:AQ$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F532+$H532, AR$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AR$11 - $H532 > 0),\nMIN(INDEX($AA$436:AR$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F532+$H532, AS$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AS$11 - $H532 > 0),\nMIN(INDEX($AA$436:AS$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F532+$H532, AT$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AT$11 - $H532 > 0),\nMIN(INDEX($AA$436:AT$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F532+$H532, AU$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AU$11 - $H532 > 0),\nMIN(INDEX($AA$436:AU$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F532+$H532, AV$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AV$11 - $H532 > 0),\nMIN(INDEX($AA$436:AV$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F532+$H532, AW$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AW$11 - $H532 > 0),\nMIN(INDEX($AA$436:AW$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F532+$H532, AX$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AX$11 - $H532 > 0),\nMIN(INDEX($AA$436:AX$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F532+$H532, AY$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AY$11 - $H532 > 0),\nMIN(INDEX($AA$436:AY$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F532+$H532, AZ$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,AZ$11 - $H532 > 0),\nMIN(INDEX($AA$436:AZ$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F532+$H532, BA$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,BA$11 - $H532 > 0),\nMIN(INDEX($AA$436:BA$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F532+$H532, BB$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,BB$11 - $H532 > 0),\nMIN(INDEX($AA$436:BB$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F532+$H532, BC$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,BC$11 - $H532 > 0),\nMIN(INDEX($AA$436:BC$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F532+$H532, BD$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,BD$11 - $H532 > 0),\nMIN(INDEX($AA$436:BD$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F532+$H532, BE$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,BE$11 - $H532 > 0),\nMIN(INDEX($AA$436:BE$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F532+$H532, BF$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,BF$11 - $H532 > 0),\nMIN(INDEX($AA$436:BF$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F532+$H532, BG$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,BG$11 - $H532 > 0),\nMIN(INDEX($AA$436:BG$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F532+$H532, BH$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,BH$11 - $H532 > 0),\nMIN(INDEX($AA$436:BH$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F532+$H532, BI$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,BI$11 - $H532 > 0),\nMIN(INDEX($AA$436:BI$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F532+$H532, BJ$11 <= $F532 + INDEX($AA$525:$BJ$525,, $F532) + $H532- 1,BJ$11 - $H532 > 0),\nMIN(INDEX($AA$436:BJ$436,, $F532) / INDEX($AA$525:$BJ$525,, $F532),0),\n0)","v":0}]
[null,null,null,null," Release, Year 12",12,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F538)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F538+$H538, AA$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AA$11 - $H538 > 0),\nMIN(INDEX($AA$436:AA$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F538+$H538, AB$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AB$11 - $H538 > 0),\nMIN(INDEX($AA$436:AB$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F538+$H538, AC$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AC$11 - $H538 > 0),\nMIN(INDEX($AA$436:AC$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F538+$H538, AD$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AD$11 - $H538 > 0),\nMIN(INDEX($AA$436:AD$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F538+$H538, AE$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AE$11 - $H538 > 0),\nMIN(INDEX($AA$436:AE$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F538+$H538, AF$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AF$11 - $H538 > 0),\nMIN(INDEX($AA$436:AF$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F538+$H538, AG$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AG$11 - $H538 > 0),\nMIN(INDEX($AA$436:AG$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F538+$H538, AH$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AH$11 - $H538 > 0),\nMIN(INDEX($AA$436:AH$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F538+$H538, AI$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AI$11 - $H538 > 0),\nMIN(INDEX($AA$436:AI$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F538+$H538, AJ$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AJ$11 - $H538 > 0),\nMIN(INDEX($AA$436:AJ$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F538+$H538, AK$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AK$11 - $H538 > 0),\nMIN(INDEX($AA$436:AK$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F538+$H538, AL$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AL$11 - $H538 > 0),\nMIN(INDEX($AA$436:AL$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F538+$H538, AM$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AM$11 - $H538 > 0),\nMIN(INDEX($AA$436:AM$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F538+$H538, AN$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AN$11 - $H538 > 0),\nMIN(INDEX($AA$436:AN$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F538+$H538, AO$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AO$11 - $H538 > 0),\nMIN(INDEX($AA$436:AO$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F538+$H538, AP$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AP$11 - $H538 > 0),\nMIN(INDEX($AA$436:AP$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F538+$H538, AQ$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AQ$11 - $H538 > 0),\nMIN(INDEX($AA$436:AQ$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F538+$H538, AR$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AR$11 - $H538 > 0),\nMIN(INDEX($AA$436:AR$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F538+$H538, AS$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AS$11 - $H538 > 0),\nMIN(INDEX($AA$436:AS$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F538+$H538, AT$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AT$11 - $H538 > 0),\nMIN(INDEX($AA$436:AT$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F538+$H538, AU$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AU$11 - $H538 > 0),\nMIN(INDEX($AA$436:AU$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F538+$H538, AV$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AV$11 - $H538 > 0),\nMIN(INDEX($AA$436:AV$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F538+$H538, AW$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AW$11 - $H538 > 0),\nMIN(INDEX($AA$436:AW$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F538+$H538, AX$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AX$11 - $H538 > 0),\nMIN(INDEX($AA$436:AX$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F538+$H538, AY$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AY$11 - $H538 > 0),\nMIN(INDEX($AA$436:AY$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F538+$H538, AZ$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,AZ$11 - $H538 > 0),\nMIN(INDEX($AA$436:AZ$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F538+$H538, BA$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,BA$11 - $H538 > 0),\nMIN(INDEX($AA$436:BA$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F538+$H538, BB$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,BB$11 - $H538 > 0),\nMIN(INDEX($AA$436:BB$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F538+$H538, BC$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,BC$11 - $H538 > 0),\nMIN(INDEX($AA$436:BC$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F538+$H538, BD$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,BD$11 - $H538 > 0),\nMIN(INDEX($AA$436:BD$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F538+$H538, BE$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,BE$11 - $H538 > 0),\nMIN(INDEX($AA$436:BE$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F538+$H538, BF$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,BF$11 - $H538 > 0),\nMIN(INDEX($AA$436:BF$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F538+$H538, BG$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,BG$11 - $H538 > 0),\nMIN(INDEX($AA$436:BG$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F538+$H538, BH$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,BH$11 - $H538 > 0),\nMIN(INDEX($AA$436:BH$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F538+$H538, BI$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,BI$11 - $H538 > 0),\nMIN(INDEX($AA$436:BI$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F538+$H538, BJ$11 <= $F538 + INDEX($AA$525:$BJ$525,, $F538) + $H538- 1,BJ$11 - $H538 > 0),\nMIN(INDEX($AA$436:BJ$436,, $F538) / INDEX($AA$525:$BJ$525,, $F538),0),\n0)","v":0}]
[null,null,null,null," Release, Year 15",15,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F541)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F541+$H541, AA$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AA$11 - $H541 > 0),\nMIN(INDEX($AA$436:AA$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F541+$H541, AB$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AB$11 - $H541 > 0),\nMIN(INDEX($AA$436:AB$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F541+$H541, AC$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AC$11 - $H541 > 0),\nMIN(INDEX($AA$436:AC$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F541+$H541, AD$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AD$11 - $H541 > 0),\nMIN(INDEX($AA$436:AD$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F541+$H541, AE$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AE$11 - $H541 > 0),\nMIN(INDEX($AA$436:AE$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F541+$H541, AF$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AF$11 - $H541 > 0),\nMIN(INDEX($AA$436:AF$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F541+$H541, AG$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AG$11 - $H541 > 0),\nMIN(INDEX($AA$436:AG$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F541+$H541, AH$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AH$11 - $H541 > 0),\nMIN(INDEX($AA$436:AH$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F541+$H541, AI$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AI$11 - $H541 > 0),\nMIN(INDEX($AA$436:AI$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F541+$H541, AJ$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AJ$11 - $H541 > 0),\nMIN(INDEX($AA$436:AJ$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F541+$H541, AK$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AK$11 - $H541 > 0),\nMIN(INDEX($AA$436:AK$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F541+$H541, AL$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AL$11 - $H541 > 0),\nMIN(INDEX($AA$436:AL$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F541+$H541, AM$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AM$11 - $H541 > 0),\nMIN(INDEX($AA$436:AM$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F541+$H541, AN$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AN$11 - $H541 > 0),\nMIN(INDEX($AA$436:AN$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F541+$H541, AO$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AO$11 - $H541 > 0),\nMIN(INDEX($AA$436:AO$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F541+$H541, AP$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AP$11 - $H541 > 0),\nMIN(INDEX($AA$436:AP$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F541+$H541, AQ$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AQ$11 - $H541 > 0),\nMIN(INDEX($AA$436:AQ$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F541+$H541, AR$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AR$11 - $H541 > 0),\nMIN(INDEX($AA$436:AR$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F541+$H541, AS$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AS$11 - $H541 > 0),\nMIN(INDEX($AA$436:AS$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F541+$H541, AT$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AT$11 - $H541 > 0),\nMIN(INDEX($AA$436:AT$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F541+$H541, AU$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AU$11 - $H541 > 0),\nMIN(INDEX($AA$436:AU$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F541+$H541, AV$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AV$11 - $H541 > 0),\nMIN(INDEX($AA$436:AV$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F541+$H541, AW$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AW$11 - $H541 > 0),\nMIN(INDEX($AA$436:AW$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F541+$H541, AX$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AX$11 - $H541 > 0),\nMIN(INDEX($AA$436:AX$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F541+$H541, AY$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AY$11 - $H541 > 0),\nMIN(INDEX($AA$436:AY$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F541+$H541, AZ$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,AZ$11 - $H541 > 0),\nMIN(INDEX($AA$436:AZ$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F541+$H541, BA$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,BA$11 - $H541 > 0),\nMIN(INDEX($AA$436:BA$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F541+$H541, BB$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,BB$11 - $H541 > 0),\nMIN(INDEX($AA$436:BB$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F541+$H541, BC$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,BC$11 - $H541 > 0),\nMIN(INDEX($AA$436:BC$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F541+$H541, BD$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,BD$11 - $H541 > 0),\nMIN(INDEX($AA$436:BD$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F541+$H541, BE$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,BE$11 - $H541 > 0),\nMIN(INDEX($AA$436:BE$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F541+$H541, BF$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,BF$11 - $H541 > 0),\nMIN(INDEX($AA$436:BF$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F541+$H541, BG$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,BG$11 - $H541 > 0),\nMIN(INDEX($AA$436:BG$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F541+$H541, BH$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,BH$11 - $H541 > 0),\nMIN(INDEX($AA$436:BH$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F541+$H541, BI$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,BI$11 - $H541 > 0),\nMIN(INDEX($AA$436:BI$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F541+$H541, BJ$11 <= $F541 + INDEX($AA$525:$BJ$525,, $F541) + $H541- 1,BJ$11 - $H541 > 0),\nMIN(INDEX($AA$436:BJ$436,, $F541) / INDEX($AA$525:$BJ$525,, $F541),0),\n0)","v":0}]
[null,null,null,null," Release, Year 23",23,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F549)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F549+$H549, AA$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AA$11 - $H549 > 0),\nMIN(INDEX($AA$436:AA$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F549+$H549, AB$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AB$11 - $H549 > 0),\nMIN(INDEX($AA$436:AB$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F549+$H549, AC$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AC$11 - $H549 > 0),\nMIN(INDEX($AA$436:AC$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F549+$H549, AD$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AD$11 - $H549 > 0),\nMIN(INDEX($AA$436:AD$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F549+$H549, AE$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AE$11 - $H549 > 0),\nMIN(INDEX($AA$436:AE$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F549+$H549, AF$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AF$11 - $H549 > 0),\nMIN(INDEX($AA$436:AF$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F549+$H549, AG$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AG$11 - $H549 > 0),\nMIN(INDEX($AA$436:AG$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F549+$H549, AH$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AH$11 - $H549 > 0),\nMIN(INDEX($AA$436:AH$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F549+$H549, AI$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AI$11 - $H549 > 0),\nMIN(INDEX($AA$436:AI$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F549+$H549, AJ$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AJ$11 - $H549 > 0),\nMIN(INDEX($AA$436:AJ$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F549+$H549, AK$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AK$11 - $H549 > 0),\nMIN(INDEX($AA$436:AK$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F549+$H549, AL$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AL$11 - $H549 > 0),\nMIN(INDEX($AA$436:AL$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F549+$H549, AM$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AM$11 - $H549 > 0),\nMIN(INDEX($AA$436:AM$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F549+$H549, AN$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AN$11 - $H549 > 0),\nMIN(INDEX($AA$436:AN$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F549+$H549, AO$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AO$11 - $H549 > 0),\nMIN(INDEX($AA$436:AO$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F549+$H549, AP$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AP$11 - $H549 > 0),\nMIN(INDEX($AA$436:AP$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F549+$H549, AQ$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AQ$11 - $H549 > 0),\nMIN(INDEX($AA$436:AQ$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F549+$H549, AR$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AR$11 - $H549 > 0),\nMIN(INDEX($AA$436:AR$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F549+$H549, AS$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AS$11 - $H549 > 0),\nMIN(INDEX($AA$436:AS$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F549+$H549, AT$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AT$11 - $H549 > 0),\nMIN(INDEX($AA$436:AT$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F549+$H549, AU$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AU$11 - $H549 > 0),\nMIN(INDEX($AA$436:AU$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F549+$H549, AV$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AV$11 - $H549 > 0),\nMIN(INDEX($AA$436:AV$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F549+$H549, AW$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AW$11 - $H549 > 0),\nMIN(INDEX($AA$436:AW$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F549+$H549, AX$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AX$11 - $H549 > 0),\nMIN(INDEX($AA$436:AX$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F549+$H549, AY$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AY$11 - $H549 > 0),\nMIN(INDEX($AA$436:AY$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F549+$H549, AZ$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,AZ$11 - $H549 > 0),\nMIN(INDEX($AA$436:AZ$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F549+$H549, BA$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,BA$11 - $H549 > 0),\nMIN(INDEX($AA$436:BA$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F549+$H549, BB$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,BB$11 - $H549 > 0),\nMIN(INDEX($AA$436:BB$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F549+$H549, BC$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,BC$11 - $H549 > 0),\nMIN(INDEX($AA$436:BC$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F549+$H549, BD$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,BD$11 - $H549 > 0),\nMIN(INDEX($AA$436:BD$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F549+$H549, BE$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,BE$11 - $H549 > 0),\nMIN(INDEX($AA$436:BE$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F549+$H549, BF$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,BF$11 - $H549 > 0),\nMIN(INDEX($AA$436:BF$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F549+$H549, BG$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,BG$11 - $H549 > 0),\nMIN(INDEX($AA$436:BG$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F549+$H549, BH$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,BH$11 - $H549 > 0),\nMIN(INDEX($AA$436:BH$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F549+$H549, BI$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,BI$11 - $H549 > 0),\nMIN(INDEX($AA$436:BI$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F549+$H549, BJ$11 <= $F549 + INDEX($AA$525:$BJ$525,, $F549) + $H549- 1,BJ$11 - $H549 > 0),\nMIN(INDEX($AA$436:BJ$436,, $F549) / INDEX($AA$525:$BJ$525,, $F549),0),\n0)","v":0}]
[null,null,null,null," Release, Year 25",25,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F551)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F551+$H551, AA$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AA$11 - $H551 > 0),\nMIN(INDEX($AA$436:AA$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F551+$H551, AB$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AB$11 - $H551 > 0),\nMIN(INDEX($AA$436:AB$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F551+$H551, AC$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AC$11 - $H551 > 0),\nMIN(INDEX($AA$436:AC$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F551+$H551, AD$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AD$11 - $H551 > 0),\nMIN(INDEX($AA$436:AD$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F551+$H551, AE$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AE$11 - $H551 > 0),\nMIN(INDEX($AA$436:AE$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F551+$H551, AF$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AF$11 - $H551 > 0),\nMIN(INDEX($AA$436:AF$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F551+$H551, AG$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AG$11 - $H551 > 0),\nMIN(INDEX($AA$436:AG$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F551+$H551, AH$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AH$11 - $H551 > 0),\nMIN(INDEX($AA$436:AH$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F551+$H551, AI$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AI$11 - $H551 > 0),\nMIN(INDEX($AA$436:AI$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F551+$H551, AJ$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AJ$11 - $H551 > 0),\nMIN(INDEX($AA$436:AJ$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F551+$H551, AK$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AK$11 - $H551 > 0),\nMIN(INDEX($AA$436:AK$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F551+$H551, AL$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AL$11 - $H551 > 0),\nMIN(INDEX($AA$436:AL$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F551+$H551, AM$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AM$11 - $H551 > 0),\nMIN(INDEX($AA$436:AM$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F551+$H551, AN$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AN$11 - $H551 > 0),\nMIN(INDEX($AA$436:AN$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F551+$H551, AO$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AO$11 - $H551 > 0),\nMIN(INDEX($AA$436:AO$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F551+$H551, AP$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AP$11 - $H551 > 0),\nMIN(INDEX($AA$436:AP$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F551+$H551, AQ$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AQ$11 - $H551 > 0),\nMIN(INDEX($AA$436:AQ$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F551+$H551, AR$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AR$11 - $H551 > 0),\nMIN(INDEX($AA$436:AR$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F551+$H551, AS$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AS$11 - $H551 > 0),\nMIN(INDEX($AA$436:AS$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F551+$H551, AT$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AT$11 - $H551 > 0),\nMIN(INDEX($AA$436:AT$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F551+$H551, AU$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AU$11 - $H551 > 0),\nMIN(INDEX($AA$436:AU$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F551+$H551, AV$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AV$11 - $H551 > 0),\nMIN(INDEX($AA$436:AV$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F551+$H551, AW$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AW$11 - $H551 > 0),\nMIN(INDEX($AA$436:AW$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F551+$H551, AX$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AX$11 - $H551 > 0),\nMIN(INDEX($AA$436:AX$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F551+$H551, AY$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AY$11 - $H551 > 0),\nMIN(INDEX($AA$436:AY$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F551+$H551, AZ$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,AZ$11 - $H551 > 0),\nMIN(INDEX($AA$436:AZ$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F551+$H551, BA$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,BA$11 - $H551 > 0),\nMIN(INDEX($AA$436:BA$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F551+$H551, BB$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,BB$11 - $H551 > 0),\nMIN(INDEX($AA$436:BB$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F551+$H551, BC$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,BC$11 - $H551 > 0),\nMIN(INDEX($AA$436:BC$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F551+$H551, BD$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,BD$11 - $H551 > 0),\nMIN(INDEX($AA$436:BD$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F551+$H551, BE$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,BE$11 - $H551 > 0),\nMIN(INDEX($AA$436:BE$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F551+$H551, BF$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,BF$11 - $H551 > 0),\nMIN(INDEX($AA$436:BF$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F551+$H551, BG$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,BG$11 - $H551 > 0),\nMIN(INDEX($AA$436:BG$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F551+$H551, BH$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,BH$11 - $H551 > 0),\nMIN(INDEX($AA$436:BH$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F551+$H551, BI$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,BI$11 - $H551 > 0),\nMIN(INDEX($AA$436:BI$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F551+$H551, BJ$11 <= $F551 + INDEX($AA$525:$BJ$525,, $F551) + $H551- 1,BJ$11 - $H551 > 0),\nMIN(INDEX($AA$436:BJ$436,, $F551) / INDEX($AA$525:$BJ$525,, $F551),0),\n0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F556)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F556+$H556, AA$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AA$11 - $H556 > 0),\nMIN(INDEX($AA$436:AA$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F556+$H556, AB$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AB$11 - $H556 > 0),\nMIN(INDEX($AA$436:AB$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F556+$H556, AC$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AC$11 - $H556 > 0),\nMIN(INDEX($AA$436:AC$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F556+$H556, AD$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AD$11 - $H556 > 0),\nMIN(INDEX($AA$436:AD$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F556+$H556, AE$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AE$11 - $H556 > 0),\nMIN(INDEX($AA$436:AE$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F556+$H556, AF$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AF$11 - $H556 > 0),\nMIN(INDEX($AA$436:AF$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F556+$H556, AG$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AG$11 - $H556 > 0),\nMIN(INDEX($AA$436:AG$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F556+$H556, AH$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AH$11 - $H556 > 0),\nMIN(INDEX($AA$436:AH$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F556+$H556, AI$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AI$11 - $H556 > 0),\nMIN(INDEX($AA$436:AI$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F556+$H556, AJ$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AJ$11 - $H556 > 0),\nMIN(INDEX($AA$436:AJ$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F556+$H556, AK$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AK$11 - $H556 > 0),\nMIN(INDEX($AA$436:AK$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F556+$H556, AL$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AL$11 - $H556 > 0),\nMIN(INDEX($AA$436:AL$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F556+$H556, AM$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AM$11 - $H556 > 0),\nMIN(INDEX($AA$436:AM$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F556+$H556, AN$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AN$11 - $H556 > 0),\nMIN(INDEX($AA$436:AN$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F556+$H556, AO$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AO$11 - $H556 > 0),\nMIN(INDEX($AA$436:AO$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F556+$H556, AP$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AP$11 - $H556 > 0),\nMIN(INDEX($AA$436:AP$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F556+$H556, AQ$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AQ$11 - $H556 > 0),\nMIN(INDEX($AA$436:AQ$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F556+$H556, AR$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AR$11 - $H556 > 0),\nMIN(INDEX($AA$436:AR$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F556+$H556, AS$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AS$11 - $H556 > 0),\nMIN(INDEX($AA$436:AS$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F556+$H556, AT$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AT$11 - $H556 > 0),\nMIN(INDEX($AA$436:AT$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F556+$H556, AU$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AU$11 - $H556 > 0),\nMIN(INDEX($AA$436:AU$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F556+$H556, AV$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AV$11 - $H556 > 0),\nMIN(INDEX($AA$436:AV$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F556+$H556, AW$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AW$11 - $H556 > 0),\nMIN(INDEX($AA$436:AW$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F556+$H556, AX$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AX$11 - $H556 > 0),\nMIN(INDEX($AA$436:AX$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F556+$H556, AY$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AY$11 - $H556 > 0),\nMIN(INDEX($AA$436:AY$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F556+$H556, AZ$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,AZ$11 - $H556 > 0),\nMIN(INDEX($AA$436:AZ$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F556+$H556, BA$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,BA$11 - $H556 > 0),\nMIN(INDEX($AA$436:BA$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F556+$H556, BB$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,BB$11 - $H556 > 0),\nMIN(INDEX($AA$436:BB$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F556+$H556, BC$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,BC$11 - $H556 > 0),\nMIN(INDEX($AA$436:BC$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F556+$H556, BD$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,BD$11 - $H556 > 0),\nMIN(INDEX($AA$436:BD$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F556+$H556, BE$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,BE$11 - $H556 > 0),\nMIN(INDEX($AA$436:BE$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F556+$H556, BF$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,BF$11 - $H556 > 0),\nMIN(INDEX($AA$436:BF$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F556+$H556, BG$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,BG$11 - $H556 > 0),\nMIN(INDEX($AA$436:BG$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F556+$H556, BH$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,BH$11 - $H556 > 0),\nMIN(INDEX($AA$436:BH$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F556+$H556, BI$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,BI$11 - $H556 > 0),\nMIN(INDEX($AA$436:BI$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F556+$H556, BJ$11 <= $F556 + INDEX($AA$525:$BJ$525,, $F556) + $H556- 1,BJ$11 - $H556 > 0),\nMIN(INDEX($AA$436:BJ$436,, $F556) / INDEX($AA$525:$BJ$525,, $F556),0),\n0)","v":0}]
[null,null,null,null," Release, Year 35",35,"£'000",{"$f":"INDEX($AA$485:$BJ$485,$F561)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F561+$H561, AA$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AA$11 - $H561 > 0),\nMIN(INDEX($AA$436:AA$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F561+$H561, AB$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AB$11 - $H561 > 0),\nMIN(INDEX($AA$436:AB$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F561+$H561, AC$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AC$11 - $H561 > 0),\nMIN(INDEX($AA$436:AC$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F561+$H561, AD$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AD$11 - $H561 > 0),\nMIN(INDEX($AA$436:AD$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F561+$H561, AE$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AE$11 - $H561 > 0),\nMIN(INDEX($AA$436:AE$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F561+$H561, AF$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AF$11 - $H561 > 0),\nMIN(INDEX($AA$436:AF$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F561+$H561, AG$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AG$11 - $H561 > 0),\nMIN(INDEX($AA$436:AG$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F561+$H561, AH$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AH$11 - $H561 > 0),\nMIN(INDEX($AA$436:AH$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F561+$H561, AI$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AI$11 - $H561 > 0),\nMIN(INDEX($AA$436:AI$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F561+$H561, AJ$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AJ$11 - $H561 > 0),\nMIN(INDEX($AA$436:AJ$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F561+$H561, AK$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AK$11 - $H561 > 0),\nMIN(INDEX($AA$436:AK$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F561+$H561, AL$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AL$11 - $H561 > 0),\nMIN(INDEX($AA$436:AL$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F561+$H561, AM$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AM$11 - $H561 > 0),\nMIN(INDEX($AA$436:AM$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F561+$H561, AN$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AN$11 - $H561 > 0),\nMIN(INDEX($AA$436:AN$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F561+$H561, AO$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AO$11 - $H561 > 0),\nMIN(INDEX($AA$436:AO$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F561+$H561, AP$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AP$11 - $H561 > 0),\nMIN(INDEX($AA$436:AP$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F561+$H561, AQ$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AQ$11 - $H561 > 0),\nMIN(INDEX($AA$436:AQ$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F561+$H561, AR$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AR$11 - $H561 > 0),\nMIN(INDEX($AA$436:AR$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F561+$H561, AS$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AS$11 - $H561 > 0),\nMIN(INDEX($AA$436:AS$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F561+$H561, AT$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AT$11 - $H561 > 0),\nMIN(INDEX($AA$436:AT$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F561+$H561, AU$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AU$11 - $H561 > 0),\nMIN(INDEX($AA$436:AU$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F561+$H561, AV$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AV$11 - $H561 > 0),\nMIN(INDEX($AA$436:AV$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F561+$H561, AW$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AW$11 - $H561 > 0),\nMIN(INDEX($AA$436:AW$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F561+$H561, AX$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AX$11 - $H561 > 0),\nMIN(INDEX($AA$436:AX$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F561+$H561, AY$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AY$11 - $H561 > 0),\nMIN(INDEX($AA$436:AY$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F561+$H561, AZ$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,AZ$11 - $H561 > 0),\nMIN(INDEX($AA$436:AZ$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F561+$H561, BA$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,BA$11 - $H561 > 0),\nMIN(INDEX($AA$436:BA$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F561+$H561, BB$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,BB$11 - $H561 > 0),\nMIN(INDEX($AA$436:BB$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F561+$H561, BC$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,BC$11 - $H561 > 0),\nMIN(INDEX($AA$436:BC$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F561+$H561, BD$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,BD$11 - $H561 > 0),\nMIN(INDEX($AA$436:BD$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F561+$H561, BE$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,BE$11 - $H561 > 0),\nMIN(INDEX($AA$436:BE$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F561+$H561, BF$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,BF$11 - $H561 > 0),\nMIN(INDEX($AA$436:BF$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F561+$H561, BG$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,BG$11 - $H561 > 0),\nMIN(INDEX($AA$436:BG$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F561+$H561, BH$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,BH$11 - $H561 > 0),\nMIN(INDEX($AA$436:BH$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F561+$H561, BI$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,BI$11 - $H561 > 0),\nMIN(INDEX($AA$436:BI$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F561+$H561, BJ$11 <= $F561 + INDEX($AA$525:$BJ$525,, $F561) + $H561- 1,BJ$11 - $H561 > 0),\nMIN(INDEX($AA$436:BJ$436,, $F561) / INDEX($AA$525:$BJ$525,, $F561),0),\n0)","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$692","v":"Lag Factor used for adjustments [Positive] (Band Three -Bands - A)"},null,{"$f":"'I_Series UKATS'!G$692","v":"# years"},null,null,{"$f":"'I_Series UKATS'!J$692","v":0},null,{"$f":"'I_Series UKATS'!L$692","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$692","v":0},null,{"$f":"'I_Series UKATS'!AA$692","v":0},{"$f":"'I_Series UKATS'!AB$692","v":0},{"$f":"'I_Series UKATS'!AC$692","v":0},{"$f":"'I_Series UKATS'!AD$692","v":0},{"$f":"'I_Series UKATS'!AE$692","v":0},{"$f":"'I_Series UKATS'!AF$692","v":0},{"$f":"'I_Series UKATS'!AG$692","v":0},{"$f":"'I_Series UKATS'!AH$692","v":0},{"$f":"'I_Series UKATS'!AI$692","v":0},{"$f":"'I_Series UKATS'!AJ$692","v":0},{"$f":"'I_Series UKATS'!AK$692","v":0},{"$f":"'I_Series UKATS'!AL$692","v":0},{"$f":"'I_Series UKATS'!AM$692","v":0},{"$f":"'I_Series UKATS'!AN$692","v":0},{"$f":"'I_Series UKATS'!AO$692","v":0},{"$f":"'I_Series UKATS'!AP$692","v":0},{"$f":"'I_Series UKATS'!AQ$692","v":0},{"$f":"'I_Series UKATS'!AR$692","v":0},{"$f":"'I_Series UKATS'!AS$692","v":0},{"$f":"'I_Series UKATS'!AT$692","v":0},{"$f":"'I_Series UKATS'!AU$692","v":0},{"$f":"'I_Series UKATS'!AV$692","v":0},{"$f":"'I_Series UKATS'!AW$692","v":0},{"$f":"'I_Series UKATS'!AX$692","v":0},{"$f":"'I_Series UKATS'!AY$692","v":0},{"$f":"'I_Series UKATS'!AZ$692","v":0},{"$f":"'I_Series UKATS'!BA$692","v":0},{"$f":"'I_Series UKATS'!BB$692","v":0},{"$f":"'I_Series UKATS'!BC$692","v":0},{"$f":"'I_Series UKATS'!BD$692","v":0},{"$f":"'I_Series UKATS'!BE$692","v":0},{"$f":"'I_Series UKATS'!BF$692","v":0},{"$f":"'I_Series UKATS'!BG$692","v":0},{"$f":"'I_Series UKATS'!BH$692","v":0},{"$f":"'I_Series UKATS'!BI$692","v":0},{"$f":"'I_Series UKATS'!BJ$692","v":0}]
[null,null,null,null,{"$f":" A$487 & \" Release, Year \" & F568","v":" Release, Year 1"},1,"£'000",{"$f":"INDEX($AA$567:$BJ$567,$F568)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F568+$H568, AA$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AA$11 - $H568 > 0),\nMAX(INDEX($AA$437:AA$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F568+$H568, AB$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AB$11 - $H568 > 0),\nMAX(INDEX($AA$437:AB$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F568+$H568, AC$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AC$11 - $H568 > 0),\nMAX(INDEX($AA$437:AC$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F568+$H568, AD$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AD$11 - $H568 > 0),\nMAX(INDEX($AA$437:AD$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F568+$H568, AE$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AE$11 - $H568 > 0),\nMAX(INDEX($AA$437:AE$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F568+$H568, AF$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AF$11 - $H568 > 0),\nMAX(INDEX($AA$437:AF$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F568+$H568, AG$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AG$11 - $H568 > 0),\nMAX(INDEX($AA$437:AG$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F568+$H568, AH$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AH$11 - $H568 > 0),\nMAX(INDEX($AA$437:AH$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F568+$H568, AI$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AI$11 - $H568 > 0),\nMAX(INDEX($AA$437:AI$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F568+$H568, AJ$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AJ$11 - $H568 > 0),\nMAX(INDEX($AA$437:AJ$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F568+$H568, AK$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AK$11 - $H568 > 0),\nMAX(INDEX($AA$437:AK$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F568+$H568, AL$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AL$11 - $H568 > 0),\nMAX(INDEX($AA$437:AL$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F568+$H568, AM$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AM$11 - $H568 > 0),\nMAX(INDEX($AA$437:AM$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F568+$H568, AN$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AN$11 - $H568 > 0),\nMAX(INDEX($AA$437:AN$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F568+$H568, AO$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AO$11 - $H568 > 0),\nMAX(INDEX($AA$437:AO$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F568+$H568, AP$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AP$11 - $H568 > 0),\nMAX(INDEX($AA$437:AP$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F568+$H568, AQ$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AQ$11 - $H568 > 0),\nMAX(INDEX($AA$437:AQ$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F568+$H568, AR$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AR$11 - $H568 > 0),\nMAX(INDEX($AA$437:AR$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F568+$H568, AS$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AS$11 - $H568 > 0),\nMAX(INDEX($AA$437:AS$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F568+$H568, AT$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AT$11 - $H568 > 0),\nMAX(INDEX($AA$437:AT$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F568+$H568, AU$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AU$11 - $H568 > 0),\nMAX(INDEX($AA$437:AU$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F568+$H568, AV$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AV$11 - $H568 > 0),\nMAX(INDEX($AA$437:AV$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F568+$H568, AW$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AW$11 - $H568 > 0),\nMAX(INDEX($AA$437:AW$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F568+$H568, AX$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AX$11 - $H568 > 0),\nMAX(INDEX($AA$437:AX$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F568+$H568, AY$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AY$11 - $H568 > 0),\nMAX(INDEX($AA$437:AY$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F568+$H568, AZ$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,AZ$11 - $H568 > 0),\nMAX(INDEX($AA$437:AZ$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F568+$H568, BA$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,BA$11 - $H568 > 0),\nMAX(INDEX($AA$437:BA$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F568+$H568, BB$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,BB$11 - $H568 > 0),\nMAX(INDEX($AA$437:BB$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F568+$H568, BC$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,BC$11 - $H568 > 0),\nMAX(INDEX($AA$437:BC$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F568+$H568, BD$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,BD$11 - $H568 > 0),\nMAX(INDEX($AA$437:BD$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F568+$H568, BE$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,BE$11 - $H568 > 0),\nMAX(INDEX($AA$437:BE$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F568+$H568, BF$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,BF$11 - $H568 > 0),\nMAX(INDEX($AA$437:BF$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F568+$H568, BG$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,BG$11 - $H568 > 0),\nMAX(INDEX($AA$437:BG$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F568+$H568, BH$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,BH$11 - $H568 > 0),\nMAX(INDEX($AA$437:BH$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F568+$H568, BI$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,BI$11 - $H568 > 0),\nMAX(INDEX($AA$437:BI$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F568+$H568, BJ$11 <= $F568 + INDEX($AA$566:$BJ$566,, $F568) + $H568- 1,BJ$11 - $H568 > 0),\nMAX(INDEX($AA$437:BJ$437,, $F568) / INDEX($AA$566:$BJ$566,, $F568), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 8",8,"£'000",{"$f":"INDEX($AA$567:$BJ$567,$F575)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F575+$H575, AA$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AA$11 - $H575 > 0),\nMAX(INDEX($AA$437:AA$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F575+$H575, AB$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AB$11 - $H575 > 0),\nMAX(INDEX($AA$437:AB$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F575+$H575, AC$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AC$11 - $H575 > 0),\nMAX(INDEX($AA$437:AC$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F575+$H575, AD$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AD$11 - $H575 > 0),\nMAX(INDEX($AA$437:AD$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F575+$H575, AE$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AE$11 - $H575 > 0),\nMAX(INDEX($AA$437:AE$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F575+$H575, AF$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AF$11 - $H575 > 0),\nMAX(INDEX($AA$437:AF$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F575+$H575, AG$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AG$11 - $H575 > 0),\nMAX(INDEX($AA$437:AG$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F575+$H575, AH$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AH$11 - $H575 > 0),\nMAX(INDEX($AA$437:AH$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F575+$H575, AI$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AI$11 - $H575 > 0),\nMAX(INDEX($AA$437:AI$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F575+$H575, AJ$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AJ$11 - $H575 > 0),\nMAX(INDEX($AA$437:AJ$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F575+$H575, AK$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AK$11 - $H575 > 0),\nMAX(INDEX($AA$437:AK$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F575+$H575, AL$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AL$11 - $H575 > 0),\nMAX(INDEX($AA$437:AL$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F575+$H575, AM$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AM$11 - $H575 > 0),\nMAX(INDEX($AA$437:AM$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F575+$H575, AN$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AN$11 - $H575 > 0),\nMAX(INDEX($AA$437:AN$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F575+$H575, AO$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AO$11 - $H575 > 0),\nMAX(INDEX($AA$437:AO$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F575+$H575, AP$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AP$11 - $H575 > 0),\nMAX(INDEX($AA$437:AP$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F575+$H575, AQ$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AQ$11 - $H575 > 0),\nMAX(INDEX($AA$437:AQ$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F575+$H575, AR$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AR$11 - $H575 > 0),\nMAX(INDEX($AA$437:AR$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F575+$H575, AS$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AS$11 - $H575 > 0),\nMAX(INDEX($AA$437:AS$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F575+$H575, AT$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AT$11 - $H575 > 0),\nMAX(INDEX($AA$437:AT$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F575+$H575, AU$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AU$11 - $H575 > 0),\nMAX(INDEX($AA$437:AU$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F575+$H575, AV$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AV$11 - $H575 > 0),\nMAX(INDEX($AA$437:AV$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F575+$H575, AW$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AW$11 - $H575 > 0),\nMAX(INDEX($AA$437:AW$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F575+$H575, AX$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AX$11 - $H575 > 0),\nMAX(INDEX($AA$437:AX$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F575+$H575, AY$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AY$11 - $H575 > 0),\nMAX(INDEX($AA$437:AY$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F575+$H575, AZ$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,AZ$11 - $H575 > 0),\nMAX(INDEX($AA$437:AZ$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F575+$H575, BA$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,BA$11 - $H575 > 0),\nMAX(INDEX($AA$437:BA$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F575+$H575, BB$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,BB$11 - $H575 > 0),\nMAX(INDEX($AA$437:BB$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F575+$H575, BC$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,BC$11 - $H575 > 0),\nMAX(INDEX($AA$437:BC$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F575+$H575, BD$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,BD$11 - $H575 > 0),\nMAX(INDEX($AA$437:BD$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F575+$H575, BE$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,BE$11 - $H575 > 0),\nMAX(INDEX($AA$437:BE$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F575+$H575, BF$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,BF$11 - $H575 > 0),\nMAX(INDEX($AA$437:BF$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F575+$H575, BG$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,BG$11 - $H575 > 0),\nMAX(INDEX($AA$437:BG$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F575+$H575, BH$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,BH$11 - $H575 > 0),\nMAX(INDEX($AA$437:BH$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F575+$H575, BI$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,BI$11 - $H575 > 0),\nMAX(INDEX($AA$437:BI$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F575+$H575, BJ$11 <= $F575 + INDEX($AA$566:$BJ$566,, $F575) + $H575- 1,BJ$11 - $H575 > 0),\nMAX(INDEX($AA$437:BJ$437,, $F575) / INDEX($AA$566:$BJ$566,, $F575), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 12",12,"£'000",{"$f":"INDEX($AA$567:$BJ$567,$F579)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F579+$H579, AA$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AA$11 - $H579 > 0),\nMAX(INDEX($AA$437:AA$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F579+$H579, AB$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AB$11 - $H579 > 0),\nMAX(INDEX($AA$437:AB$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F579+$H579, AC$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AC$11 - $H579 > 0),\nMAX(INDEX($AA$437:AC$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F579+$H579, AD$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AD$11 - $H579 > 0),\nMAX(INDEX($AA$437:AD$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F579+$H579, AE$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AE$11 - $H579 > 0),\nMAX(INDEX($AA$437:AE$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F579+$H579, AF$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AF$11 - $H579 > 0),\nMAX(INDEX($AA$437:AF$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F579+$H579, AG$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AG$11 - $H579 > 0),\nMAX(INDEX($AA$437:AG$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F579+$H579, AH$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AH$11 - $H579 > 0),\nMAX(INDEX($AA$437:AH$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F579+$H579, AI$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AI$11 - $H579 > 0),\nMAX(INDEX($AA$437:AI$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F579+$H579, AJ$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AJ$11 - $H579 > 0),\nMAX(INDEX($AA$437:AJ$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F579+$H579, AK$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AK$11 - $H579 > 0),\nMAX(INDEX($AA$437:AK$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F579+$H579, AL$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AL$11 - $H579 > 0),\nMAX(INDEX($AA$437:AL$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F579+$H579, AM$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AM$11 - $H579 > 0),\nMAX(INDEX($AA$437:AM$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F579+$H579, AN$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AN$11 - $H579 > 0),\nMAX(INDEX($AA$437:AN$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F579+$H579, AO$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AO$11 - $H579 > 0),\nMAX(INDEX($AA$437:AO$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F579+$H579, AP$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AP$11 - $H579 > 0),\nMAX(INDEX($AA$437:AP$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F579+$H579, AQ$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AQ$11 - $H579 > 0),\nMAX(INDEX($AA$437:AQ$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F579+$H579, AR$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AR$11 - $H579 > 0),\nMAX(INDEX($AA$437:AR$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F579+$H579, AS$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AS$11 - $H579 > 0),\nMAX(INDEX($AA$437:AS$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F579+$H579, AT$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AT$11 - $H579 > 0),\nMAX(INDEX($AA$437:AT$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F579+$H579, AU$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AU$11 - $H579 > 0),\nMAX(INDEX($AA$437:AU$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F579+$H579, AV$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AV$11 - $H579 > 0),\nMAX(INDEX($AA$437:AV$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F579+$H579, AW$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AW$11 - $H579 > 0),\nMAX(INDEX($AA$437:AW$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F579+$H579, AX$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AX$11 - $H579 > 0),\nMAX(INDEX($AA$437:AX$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F579+$H579, AY$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AY$11 - $H579 > 0),\nMAX(INDEX($AA$437:AY$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F579+$H579, AZ$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,AZ$11 - $H579 > 0),\nMAX(INDEX($AA$437:AZ$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F579+$H579, BA$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,BA$11 - $H579 > 0),\nMAX(INDEX($AA$437:BA$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F579+$H579, BB$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,BB$11 - $H579 > 0),\nMAX(INDEX($AA$437:BB$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F579+$H579, BC$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,BC$11 - $H579 > 0),\nMAX(INDEX($AA$437:BC$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F579+$H579, BD$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,BD$11 - $H579 > 0),\nMAX(INDEX($AA$437:BD$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F579+$H579, BE$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,BE$11 - $H579 > 0),\nMAX(INDEX($AA$437:BE$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F579+$H579, BF$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,BF$11 - $H579 > 0),\nMAX(INDEX($AA$437:BF$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F579+$H579, BG$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,BG$11 - $H579 > 0),\nMAX(INDEX($AA$437:BG$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F579+$H579, BH$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,BH$11 - $H579 > 0),\nMAX(INDEX($AA$437:BH$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F579+$H579, BI$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,BI$11 - $H579 > 0),\nMAX(INDEX($AA$437:BI$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F579+$H579, BJ$11 <= $F579 + INDEX($AA$566:$BJ$566,, $F579) + $H579- 1,BJ$11 - $H579 > 0),\nMAX(INDEX($AA$437:BJ$437,, $F579) / INDEX($AA$566:$BJ$566,, $F579), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 18",18,"£'000",{"$f":"INDEX($AA$567:$BJ$567,$F585)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F585+$H585, AA$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AA$11 - $H585 > 0),\nMAX(INDEX($AA$437:AA$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F585+$H585, AB$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AB$11 - $H585 > 0),\nMAX(INDEX($AA$437:AB$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F585+$H585, AC$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AC$11 - $H585 > 0),\nMAX(INDEX($AA$437:AC$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F585+$H585, AD$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AD$11 - $H585 > 0),\nMAX(INDEX($AA$437:AD$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F585+$H585, AE$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AE$11 - $H585 > 0),\nMAX(INDEX($AA$437:AE$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F585+$H585, AF$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AF$11 - $H585 > 0),\nMAX(INDEX($AA$437:AF$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F585+$H585, AG$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AG$11 - $H585 > 0),\nMAX(INDEX($AA$437:AG$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F585+$H585, AH$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AH$11 - $H585 > 0),\nMAX(INDEX($AA$437:AH$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F585+$H585, AI$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AI$11 - $H585 > 0),\nMAX(INDEX($AA$437:AI$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F585+$H585, AJ$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AJ$11 - $H585 > 0),\nMAX(INDEX($AA$437:AJ$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F585+$H585, AK$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AK$11 - $H585 > 0),\nMAX(INDEX($AA$437:AK$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F585+$H585, AL$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AL$11 - $H585 > 0),\nMAX(INDEX($AA$437:AL$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F585+$H585, AM$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AM$11 - $H585 > 0),\nMAX(INDEX($AA$437:AM$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F585+$H585, AN$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AN$11 - $H585 > 0),\nMAX(INDEX($AA$437:AN$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F585+$H585, AO$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AO$11 - $H585 > 0),\nMAX(INDEX($AA$437:AO$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F585+$H585, AP$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AP$11 - $H585 > 0),\nMAX(INDEX($AA$437:AP$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F585+$H585, AQ$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AQ$11 - $H585 > 0),\nMAX(INDEX($AA$437:AQ$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F585+$H585, AR$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AR$11 - $H585 > 0),\nMAX(INDEX($AA$437:AR$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F585+$H585, AS$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AS$11 - $H585 > 0),\nMAX(INDEX($AA$437:AS$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F585+$H585, AT$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AT$11 - $H585 > 0),\nMAX(INDEX($AA$437:AT$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F585+$H585, AU$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AU$11 - $H585 > 0),\nMAX(INDEX($AA$437:AU$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F585+$H585, AV$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AV$11 - $H585 > 0),\nMAX(INDEX($AA$437:AV$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F585+$H585, AW$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AW$11 - $H585 > 0),\nMAX(INDEX($AA$437:AW$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F585+$H585, AX$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AX$11 - $H585 > 0),\nMAX(INDEX($AA$437:AX$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F585+$H585, AY$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AY$11 - $H585 > 0),\nMAX(INDEX($AA$437:AY$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F585+$H585, AZ$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,AZ$11 - $H585 > 0),\nMAX(INDEX($AA$437:AZ$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F585+$H585, BA$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,BA$11 - $H585 > 0),\nMAX(INDEX($AA$437:BA$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F585+$H585, BB$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,BB$11 - $H585 > 0),\nMAX(INDEX($AA$437:BB$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F585+$H585, BC$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,BC$11 - $H585 > 0),\nMAX(INDEX($AA$437:BC$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F585+$H585, BD$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,BD$11 - $H585 > 0),\nMAX(INDEX($AA$437:BD$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F585+$H585, BE$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,BE$11 - $H585 > 0),\nMAX(INDEX($AA$437:BE$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F585+$H585, BF$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,BF$11 - $H585 > 0),\nMAX(INDEX($AA$437:BF$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F585+$H585, BG$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,BG$11 - $H585 > 0),\nMAX(INDEX($AA$437:BG$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F585+$H585, BH$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,BH$11 - $H585 > 0),\nMAX(INDEX($AA$437:BH$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F585+$H585, BI$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,BI$11 - $H585 > 0),\nMAX(INDEX($AA$437:BI$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F585+$H585, BJ$11 <= $F585 + INDEX($AA$566:$BJ$566,, $F585) + $H585- 1,BJ$11 - $H585 > 0),\nMAX(INDEX($AA$437:BJ$437,, $F585) / INDEX($AA$566:$BJ$566,, $F585), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 19",19,"£'000",{"$f":"INDEX($AA$567:$BJ$567,$F586)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F586+$H586, AA$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AA$11 - $H586 > 0),\nMAX(INDEX($AA$437:AA$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F586+$H586, AB$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AB$11 - $H586 > 0),\nMAX(INDEX($AA$437:AB$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F586+$H586, AC$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AC$11 - $H586 > 0),\nMAX(INDEX($AA$437:AC$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F586+$H586, AD$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AD$11 - $H586 > 0),\nMAX(INDEX($AA$437:AD$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F586+$H586, AE$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AE$11 - $H586 > 0),\nMAX(INDEX($AA$437:AE$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F586+$H586, AF$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AF$11 - $H586 > 0),\nMAX(INDEX($AA$437:AF$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F586+$H586, AG$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AG$11 - $H586 > 0),\nMAX(INDEX($AA$437:AG$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F586+$H586, AH$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AH$11 - $H586 > 0),\nMAX(INDEX($AA$437:AH$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F586+$H586, AI$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AI$11 - $H586 > 0),\nMAX(INDEX($AA$437:AI$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F586+$H586, AJ$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AJ$11 - $H586 > 0),\nMAX(INDEX($AA$437:AJ$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F586+$H586, AK$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AK$11 - $H586 > 0),\nMAX(INDEX($AA$437:AK$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F586+$H586, AL$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AL$11 - $H586 > 0),\nMAX(INDEX($AA$437:AL$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F586+$H586, AM$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AM$11 - $H586 > 0),\nMAX(INDEX($AA$437:AM$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F586+$H586, AN$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AN$11 - $H586 > 0),\nMAX(INDEX($AA$437:AN$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F586+$H586, AO$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AO$11 - $H586 > 0),\nMAX(INDEX($AA$437:AO$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F586+$H586, AP$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AP$11 - $H586 > 0),\nMAX(INDEX($AA$437:AP$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F586+$H586, AQ$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AQ$11 - $H586 > 0),\nMAX(INDEX($AA$437:AQ$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F586+$H586, AR$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AR$11 - $H586 > 0),\nMAX(INDEX($AA$437:AR$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F586+$H586, AS$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AS$11 - $H586 > 0),\nMAX(INDEX($AA$437:AS$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F586+$H586, AT$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AT$11 - $H586 > 0),\nMAX(INDEX($AA$437:AT$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F586+$H586, AU$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AU$11 - $H586 > 0),\nMAX(INDEX($AA$437:AU$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F586+$H586, AV$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AV$11 - $H586 > 0),\nMAX(INDEX($AA$437:AV$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F586+$H586, AW$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AW$11 - $H586 > 0),\nMAX(INDEX($AA$437:AW$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F586+$H586, AX$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AX$11 - $H586 > 0),\nMAX(INDEX($AA$437:AX$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F586+$H586, AY$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AY$11 - $H586 > 0),\nMAX(INDEX($AA$437:AY$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F586+$H586, AZ$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,AZ$11 - $H586 > 0),\nMAX(INDEX($AA$437:AZ$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F586+$H586, BA$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,BA$11 - $H586 > 0),\nMAX(INDEX($AA$437:BA$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F586+$H586, BB$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,BB$11 - $H586 > 0),\nMAX(INDEX($AA$437:BB$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F586+$H586, BC$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,BC$11 - $H586 > 0),\nMAX(INDEX($AA$437:BC$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F586+$H586, BD$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,BD$11 - $H586 > 0),\nMAX(INDEX($AA$437:BD$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F586+$H586, BE$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,BE$11 - $H586 > 0),\nMAX(INDEX($AA$437:BE$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F586+$H586, BF$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,BF$11 - $H586 > 0),\nMAX(INDEX($AA$437:BF$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F586+$H586, BG$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,BG$11 - $H586 > 0),\nMAX(INDEX($AA$437:BG$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F586+$H586, BH$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,BH$11 - $H586 > 0),\nMAX(INDEX($AA$437:BH$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F586+$H586, BI$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,BI$11 - $H586 > 0),\nMAX(INDEX($AA$437:BI$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F586+$H586, BJ$11 <= $F586 + INDEX($AA$566:$BJ$566,, $F586) + $H586- 1,BJ$11 - $H586 > 0),\nMAX(INDEX($AA$437:BJ$437,, $F586) / INDEX($AA$566:$BJ$566,, $F586), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 23",23,"£'000",{"$f":"INDEX($AA$567:$BJ$567,$F590)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F590+$H590, AA$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AA$11 - $H590 > 0),\nMAX(INDEX($AA$437:AA$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F590+$H590, AB$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AB$11 - $H590 > 0),\nMAX(INDEX($AA$437:AB$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F590+$H590, AC$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AC$11 - $H590 > 0),\nMAX(INDEX($AA$437:AC$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F590+$H590, AD$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AD$11 - $H590 > 0),\nMAX(INDEX($AA$437:AD$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F590+$H590, AE$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AE$11 - $H590 > 0),\nMAX(INDEX($AA$437:AE$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F590+$H590, AF$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AF$11 - $H590 > 0),\nMAX(INDEX($AA$437:AF$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F590+$H590, AG$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AG$11 - $H590 > 0),\nMAX(INDEX($AA$437:AG$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F590+$H590, AH$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AH$11 - $H590 > 0),\nMAX(INDEX($AA$437:AH$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F590+$H590, AI$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AI$11 - $H590 > 0),\nMAX(INDEX($AA$437:AI$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F590+$H590, AJ$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AJ$11 - $H590 > 0),\nMAX(INDEX($AA$437:AJ$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F590+$H590, AK$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AK$11 - $H590 > 0),\nMAX(INDEX($AA$437:AK$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F590+$H590, AL$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AL$11 - $H590 > 0),\nMAX(INDEX($AA$437:AL$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F590+$H590, AM$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AM$11 - $H590 > 0),\nMAX(INDEX($AA$437:AM$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F590+$H590, AN$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AN$11 - $H590 > 0),\nMAX(INDEX($AA$437:AN$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F590+$H590, AO$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AO$11 - $H590 > 0),\nMAX(INDEX($AA$437:AO$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F590+$H590, AP$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AP$11 - $H590 > 0),\nMAX(INDEX($AA$437:AP$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F590+$H590, AQ$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AQ$11 - $H590 > 0),\nMAX(INDEX($AA$437:AQ$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F590+$H590, AR$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AR$11 - $H590 > 0),\nMAX(INDEX($AA$437:AR$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F590+$H590, AS$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AS$11 - $H590 > 0),\nMAX(INDEX($AA$437:AS$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F590+$H590, AT$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AT$11 - $H590 > 0),\nMAX(INDEX($AA$437:AT$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F590+$H590, AU$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AU$11 - $H590 > 0),\nMAX(INDEX($AA$437:AU$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F590+$H590, AV$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AV$11 - $H590 > 0),\nMAX(INDEX($AA$437:AV$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F590+$H590, AW$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AW$11 - $H590 > 0),\nMAX(INDEX($AA$437:AW$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F590+$H590, AX$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AX$11 - $H590 > 0),\nMAX(INDEX($AA$437:AX$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F590+$H590, AY$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AY$11 - $H590 > 0),\nMAX(INDEX($AA$437:AY$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F590+$H590, AZ$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,AZ$11 - $H590 > 0),\nMAX(INDEX($AA$437:AZ$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F590+$H590, BA$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,BA$11 - $H590 > 0),\nMAX(INDEX($AA$437:BA$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F590+$H590, BB$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,BB$11 - $H590 > 0),\nMAX(INDEX($AA$437:BB$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F590+$H590, BC$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,BC$11 - $H590 > 0),\nMAX(INDEX($AA$437:BC$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F590+$H590, BD$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,BD$11 - $H590 > 0),\nMAX(INDEX($AA$437:BD$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F590+$H590, BE$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,BE$11 - $H590 > 0),\nMAX(INDEX($AA$437:BE$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F590+$H590, BF$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,BF$11 - $H590 > 0),\nMAX(INDEX($AA$437:BF$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F590+$H590, BG$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,BG$11 - $H590 > 0),\nMAX(INDEX($AA$437:BG$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F590+$H590, BH$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,BH$11 - $H590 > 0),\nMAX(INDEX($AA$437:BH$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F590+$H590, BI$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,BI$11 - $H590 > 0),\nMAX(INDEX($AA$437:BI$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F590+$H590, BJ$11 <= $F590 + INDEX($AA$566:$BJ$566,, $F590) + $H590- 1,BJ$11 - $H590 > 0),\nMAX(INDEX($AA$437:BJ$437,, $F590) / INDEX($AA$566:$BJ$566,, $F590), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£'000",{"$f":"INDEX($AA$567:$BJ$567,$F597)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F597+$H597, AA$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AA$11 - $H597 > 0),\nMAX(INDEX($AA$437:AA$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F597+$H597, AB$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AB$11 - $H597 > 0),\nMAX(INDEX($AA$437:AB$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F597+$H597, AC$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AC$11 - $H597 > 0),\nMAX(INDEX($AA$437:AC$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F597+$H597, AD$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AD$11 - $H597 > 0),\nMAX(INDEX($AA$437:AD$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F597+$H597, AE$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AE$11 - $H597 > 0),\nMAX(INDEX($AA$437:AE$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F597+$H597, AF$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AF$11 - $H597 > 0),\nMAX(INDEX($AA$437:AF$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F597+$H597, AG$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AG$11 - $H597 > 0),\nMAX(INDEX($AA$437:AG$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F597+$H597, AH$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AH$11 - $H597 > 0),\nMAX(INDEX($AA$437:AH$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F597+$H597, AI$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AI$11 - $H597 > 0),\nMAX(INDEX($AA$437:AI$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F597+$H597, AJ$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AJ$11 - $H597 > 0),\nMAX(INDEX($AA$437:AJ$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F597+$H597, AK$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AK$11 - $H597 > 0),\nMAX(INDEX($AA$437:AK$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F597+$H597, AL$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AL$11 - $H597 > 0),\nMAX(INDEX($AA$437:AL$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F597+$H597, AM$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AM$11 - $H597 > 0),\nMAX(INDEX($AA$437:AM$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F597+$H597, AN$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AN$11 - $H597 > 0),\nMAX(INDEX($AA$437:AN$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F597+$H597, AO$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AO$11 - $H597 > 0),\nMAX(INDEX($AA$437:AO$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F597+$H597, AP$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AP$11 - $H597 > 0),\nMAX(INDEX($AA$437:AP$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F597+$H597, AQ$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AQ$11 - $H597 > 0),\nMAX(INDEX($AA$437:AQ$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F597+$H597, AR$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AR$11 - $H597 > 0),\nMAX(INDEX($AA$437:AR$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F597+$H597, AS$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AS$11 - $H597 > 0),\nMAX(INDEX($AA$437:AS$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F597+$H597, AT$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AT$11 - $H597 > 0),\nMAX(INDEX($AA$437:AT$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F597+$H597, AU$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AU$11 - $H597 > 0),\nMAX(INDEX($AA$437:AU$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F597+$H597, AV$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AV$11 - $H597 > 0),\nMAX(INDEX($AA$437:AV$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F597+$H597, AW$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AW$11 - $H597 > 0),\nMAX(INDEX($AA$437:AW$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F597+$H597, AX$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AX$11 - $H597 > 0),\nMAX(INDEX($AA$437:AX$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F597+$H597, AY$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AY$11 - $H597 > 0),\nMAX(INDEX($AA$437:AY$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F597+$H597, AZ$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,AZ$11 - $H597 > 0),\nMAX(INDEX($AA$437:AZ$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F597+$H597, BA$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,BA$11 - $H597 > 0),\nMAX(INDEX($AA$437:BA$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F597+$H597, BB$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,BB$11 - $H597 > 0),\nMAX(INDEX($AA$437:BB$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F597+$H597, BC$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,BC$11 - $H597 > 0),\nMAX(INDEX($AA$437:BC$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F597+$H597, BD$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,BD$11 - $H597 > 0),\nMAX(INDEX($AA$437:BD$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F597+$H597, BE$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,BE$11 - $H597 > 0),\nMAX(INDEX($AA$437:BE$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F597+$H597, BF$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,BF$11 - $H597 > 0),\nMAX(INDEX($AA$437:BF$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F597+$H597, BG$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,BG$11 - $H597 > 0),\nMAX(INDEX($AA$437:BG$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F597+$H597, BH$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,BH$11 - $H597 > 0),\nMAX(INDEX($AA$437:BH$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F597+$H597, BI$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,BI$11 - $H597 > 0),\nMAX(INDEX($AA$437:BI$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F597+$H597, BJ$11 <= $F597 + INDEX($AA$566:$BJ$566,, $F597) + $H597- 1,BJ$11 - $H597 > 0),\nMAX(INDEX($AA$437:BJ$437,, $F597) / INDEX($AA$566:$BJ$566,, $F597), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 32",32,"£'000",{"$f":"INDEX($AA$567:$BJ$567,$F599)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F599+$H599, AA$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AA$11 - $H599 > 0),\nMAX(INDEX($AA$437:AA$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F599+$H599, AB$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AB$11 - $H599 > 0),\nMAX(INDEX($AA$437:AB$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F599+$H599, AC$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AC$11 - $H599 > 0),\nMAX(INDEX($AA$437:AC$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F599+$H599, AD$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AD$11 - $H599 > 0),\nMAX(INDEX($AA$437:AD$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F599+$H599, AE$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AE$11 - $H599 > 0),\nMAX(INDEX($AA$437:AE$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F599+$H599, AF$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AF$11 - $H599 > 0),\nMAX(INDEX($AA$437:AF$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F599+$H599, AG$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AG$11 - $H599 > 0),\nMAX(INDEX($AA$437:AG$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F599+$H599, AH$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AH$11 - $H599 > 0),\nMAX(INDEX($AA$437:AH$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F599+$H599, AI$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AI$11 - $H599 > 0),\nMAX(INDEX($AA$437:AI$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F599+$H599, AJ$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AJ$11 - $H599 > 0),\nMAX(INDEX($AA$437:AJ$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F599+$H599, AK$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AK$11 - $H599 > 0),\nMAX(INDEX($AA$437:AK$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F599+$H599, AL$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AL$11 - $H599 > 0),\nMAX(INDEX($AA$437:AL$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F599+$H599, AM$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AM$11 - $H599 > 0),\nMAX(INDEX($AA$437:AM$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F599+$H599, AN$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AN$11 - $H599 > 0),\nMAX(INDEX($AA$437:AN$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F599+$H599, AO$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AO$11 - $H599 > 0),\nMAX(INDEX($AA$437:AO$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F599+$H599, AP$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AP$11 - $H599 > 0),\nMAX(INDEX($AA$437:AP$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F599+$H599, AQ$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AQ$11 - $H599 > 0),\nMAX(INDEX($AA$437:AQ$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F599+$H599, AR$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AR$11 - $H599 > 0),\nMAX(INDEX($AA$437:AR$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F599+$H599, AS$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AS$11 - $H599 > 0),\nMAX(INDEX($AA$437:AS$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F599+$H599, AT$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AT$11 - $H599 > 0),\nMAX(INDEX($AA$437:AT$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F599+$H599, AU$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AU$11 - $H599 > 0),\nMAX(INDEX($AA$437:AU$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F599+$H599, AV$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AV$11 - $H599 > 0),\nMAX(INDEX($AA$437:AV$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F599+$H599, AW$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AW$11 - $H599 > 0),\nMAX(INDEX($AA$437:AW$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F599+$H599, AX$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AX$11 - $H599 > 0),\nMAX(INDEX($AA$437:AX$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F599+$H599, AY$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AY$11 - $H599 > 0),\nMAX(INDEX($AA$437:AY$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F599+$H599, AZ$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,AZ$11 - $H599 > 0),\nMAX(INDEX($AA$437:AZ$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F599+$H599, BA$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,BA$11 - $H599 > 0),\nMAX(INDEX($AA$437:BA$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F599+$H599, BB$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,BB$11 - $H599 > 0),\nMAX(INDEX($AA$437:BB$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F599+$H599, BC$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,BC$11 - $H599 > 0),\nMAX(INDEX($AA$437:BC$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F599+$H599, BD$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,BD$11 - $H599 > 0),\nMAX(INDEX($AA$437:BD$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F599+$H599, BE$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,BE$11 - $H599 > 0),\nMAX(INDEX($AA$437:BE$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F599+$H599, BF$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,BF$11 - $H599 > 0),\nMAX(INDEX($AA$437:BF$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F599+$H599, BG$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,BG$11 - $H599 > 0),\nMAX(INDEX($AA$437:BG$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F599+$H599, BH$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,BH$11 - $H599 > 0),\nMAX(INDEX($AA$437:BH$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F599+$H599, BI$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,BI$11 - $H599 > 0),\nMAX(INDEX($AA$437:BI$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F599+$H599, BJ$11 <= $F599 + INDEX($AA$566:$BJ$566,, $F599) + $H599- 1,BJ$11 - $H599 > 0),\nMAX(INDEX($AA$437:BJ$437,, $F599) / INDEX($AA$566:$BJ$566,, $F599), 0),\n0)","v":0}]
[null,null,null,null,{"$f":"\"Total Traffic Risk Share Release  - \" & D565","v":"Total Traffic Risk Share Release  - Band Three [Positive] - (Not in use)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA604:BJ604)","v":0},null,{"$f":"SUM(AA568:AA603)","v":0},{"$f":"SUM(AB568:AB603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" A$487 & \" Release, Year \" & F609","v":" Release, Year 1"},1,"£'000",{"$f":"INDEX($AA$608:$BJ$608,$F609)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F609+$H609, AA$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AA$11 - $H609 > 0),\nMIN(INDEX($AA$437:AA$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F609+$H609, AB$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AB$11 - $H609 > 0),\nMIN(INDEX($AA$437:AB$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F609+$H609, AC$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AC$11 - $H609 > 0),\nMIN(INDEX($AA$437:AC$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F609+$H609, AD$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AD$11 - $H609 > 0),\nMIN(INDEX($AA$437:AD$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F609+$H609, AE$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AE$11 - $H609 > 0),\nMIN(INDEX($AA$437:AE$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F609+$H609, AF$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AF$11 - $H609 > 0),\nMIN(INDEX($AA$437:AF$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F609+$H609, AG$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AG$11 - $H609 > 0),\nMIN(INDEX($AA$437:AG$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F609+$H609, AH$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AH$11 - $H609 > 0),\nMIN(INDEX($AA$437:AH$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F609+$H609, AI$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AI$11 - $H609 > 0),\nMIN(INDEX($AA$437:AI$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F609+$H609, AJ$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AJ$11 - $H609 > 0),\nMIN(INDEX($AA$437:AJ$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F609+$H609, AK$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AK$11 - $H609 > 0),\nMIN(INDEX($AA$437:AK$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F609+$H609, AL$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AL$11 - $H609 > 0),\nMIN(INDEX($AA$437:AL$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F609+$H609, AM$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AM$11 - $H609 > 0),\nMIN(INDEX($AA$437:AM$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F609+$H609, AN$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AN$11 - $H609 > 0),\nMIN(INDEX($AA$437:AN$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F609+$H609, AO$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AO$11 - $H609 > 0),\nMIN(INDEX($AA$437:AO$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F609+$H609, AP$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AP$11 - $H609 > 0),\nMIN(INDEX($AA$437:AP$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F609+$H609, AQ$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AQ$11 - $H609 > 0),\nMIN(INDEX($AA$437:AQ$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F609+$H609, AR$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AR$11 - $H609 > 0),\nMIN(INDEX($AA$437:AR$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F609+$H609, AS$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AS$11 - $H609 > 0),\nMIN(INDEX($AA$437:AS$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F609+$H609, AT$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AT$11 - $H609 > 0),\nMIN(INDEX($AA$437:AT$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F609+$H609, AU$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AU$11 - $H609 > 0),\nMIN(INDEX($AA$437:AU$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F609+$H609, AV$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AV$11 - $H609 > 0),\nMIN(INDEX($AA$437:AV$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F609+$H609, AW$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AW$11 - $H609 > 0),\nMIN(INDEX($AA$437:AW$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F609+$H609, AX$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AX$11 - $H609 > 0),\nMIN(INDEX($AA$437:AX$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F609+$H609, AY$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AY$11 - $H609 > 0),\nMIN(INDEX($AA$437:AY$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F609+$H609, AZ$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,AZ$11 - $H609 > 0),\nMIN(INDEX($AA$437:AZ$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F609+$H609, BA$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,BA$11 - $H609 > 0),\nMIN(INDEX($AA$437:BA$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F609+$H609, BB$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,BB$11 - $H609 > 0),\nMIN(INDEX($AA$437:BB$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F609+$H609, BC$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,BC$11 - $H609 > 0),\nMIN(INDEX($AA$437:BC$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F609+$H609, BD$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,BD$11 - $H609 > 0),\nMIN(INDEX($AA$437:BD$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F609+$H609, BE$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,BE$11 - $H609 > 0),\nMIN(INDEX($AA$437:BE$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F609+$H609, BF$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,BF$11 - $H609 > 0),\nMIN(INDEX($AA$437:BF$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F609+$H609, BG$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,BG$11 - $H609 > 0),\nMIN(INDEX($AA$437:BG$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F609+$H609, BH$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,BH$11 - $H609 > 0),\nMIN(INDEX($AA$437:BH$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F609+$H609, BI$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,BI$11 - $H609 > 0),\nMIN(INDEX($AA$437:BI$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F609+$H609, BJ$11 <= $F609 + INDEX($AA$607:$BJ$607,, $F609) + $H609- 1,BJ$11 - $H609 > 0),\nMIN(INDEX($AA$437:BJ$437,, $F609) / INDEX($AA$607:$BJ$607,, $F609), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 7",7,"£'000",{"$f":"INDEX($AA$608:$BJ$608,$F615)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F615+$H615, AA$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AA$11 - $H615 > 0),\nMIN(INDEX($AA$437:AA$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F615+$H615, AB$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AB$11 - $H615 > 0),\nMIN(INDEX($AA$437:AB$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F615+$H615, AC$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AC$11 - $H615 > 0),\nMIN(INDEX($AA$437:AC$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F615+$H615, AD$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AD$11 - $H615 > 0),\nMIN(INDEX($AA$437:AD$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F615+$H615, AE$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AE$11 - $H615 > 0),\nMIN(INDEX($AA$437:AE$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F615+$H615, AF$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AF$11 - $H615 > 0),\nMIN(INDEX($AA$437:AF$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F615+$H615, AG$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AG$11 - $H615 > 0),\nMIN(INDEX($AA$437:AG$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F615+$H615, AH$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AH$11 - $H615 > 0),\nMIN(INDEX($AA$437:AH$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F615+$H615, AI$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AI$11 - $H615 > 0),\nMIN(INDEX($AA$437:AI$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F615+$H615, AJ$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AJ$11 - $H615 > 0),\nMIN(INDEX($AA$437:AJ$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F615+$H615, AK$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AK$11 - $H615 > 0),\nMIN(INDEX($AA$437:AK$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F615+$H615, AL$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AL$11 - $H615 > 0),\nMIN(INDEX($AA$437:AL$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F615+$H615, AM$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AM$11 - $H615 > 0),\nMIN(INDEX($AA$437:AM$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F615+$H615, AN$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AN$11 - $H615 > 0),\nMIN(INDEX($AA$437:AN$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F615+$H615, AO$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AO$11 - $H615 > 0),\nMIN(INDEX($AA$437:AO$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F615+$H615, AP$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AP$11 - $H615 > 0),\nMIN(INDEX($AA$437:AP$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F615+$H615, AQ$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AQ$11 - $H615 > 0),\nMIN(INDEX($AA$437:AQ$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F615+$H615, AR$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AR$11 - $H615 > 0),\nMIN(INDEX($AA$437:AR$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F615+$H615, AS$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AS$11 - $H615 > 0),\nMIN(INDEX($AA$437:AS$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F615+$H615, AT$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AT$11 - $H615 > 0),\nMIN(INDEX($AA$437:AT$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F615+$H615, AU$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AU$11 - $H615 > 0),\nMIN(INDEX($AA$437:AU$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F615+$H615, AV$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AV$11 - $H615 > 0),\nMIN(INDEX($AA$437:AV$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F615+$H615, AW$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AW$11 - $H615 > 0),\nMIN(INDEX($AA$437:AW$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F615+$H615, AX$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AX$11 - $H615 > 0),\nMIN(INDEX($AA$437:AX$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F615+$H615, AY$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AY$11 - $H615 > 0),\nMIN(INDEX($AA$437:AY$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F615+$H615, AZ$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,AZ$11 - $H615 > 0),\nMIN(INDEX($AA$437:AZ$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F615+$H615, BA$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,BA$11 - $H615 > 0),\nMIN(INDEX($AA$437:BA$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F615+$H615, BB$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,BB$11 - $H615 > 0),\nMIN(INDEX($AA$437:BB$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F615+$H615, BC$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,BC$11 - $H615 > 0),\nMIN(INDEX($AA$437:BC$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F615+$H615, BD$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,BD$11 - $H615 > 0),\nMIN(INDEX($AA$437:BD$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F615+$H615, BE$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,BE$11 - $H615 > 0),\nMIN(INDEX($AA$437:BE$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F615+$H615, BF$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,BF$11 - $H615 > 0),\nMIN(INDEX($AA$437:BF$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F615+$H615, BG$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,BG$11 - $H615 > 0),\nMIN(INDEX($AA$437:BG$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F615+$H615, BH$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,BH$11 - $H615 > 0),\nMIN(INDEX($AA$437:BH$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F615+$H615, BI$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,BI$11 - $H615 > 0),\nMIN(INDEX($AA$437:BI$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F615+$H615, BJ$11 <= $F615 + INDEX($AA$607:$BJ$607,, $F615) + $H615- 1,BJ$11 - $H615 > 0),\nMIN(INDEX($AA$437:BJ$437,, $F615) / INDEX($AA$607:$BJ$607,, $F615), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 11",11,"£'000",{"$f":"INDEX($AA$608:$BJ$608,$F619)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F619+$H619, AA$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AA$11 - $H619 > 0),\nMIN(INDEX($AA$437:AA$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F619+$H619, AB$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AB$11 - $H619 > 0),\nMIN(INDEX($AA$437:AB$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F619+$H619, AC$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AC$11 - $H619 > 0),\nMIN(INDEX($AA$437:AC$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F619+$H619, AD$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AD$11 - $H619 > 0),\nMIN(INDEX($AA$437:AD$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F619+$H619, AE$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AE$11 - $H619 > 0),\nMIN(INDEX($AA$437:AE$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F619+$H619, AF$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AF$11 - $H619 > 0),\nMIN(INDEX($AA$437:AF$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F619+$H619, AG$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AG$11 - $H619 > 0),\nMIN(INDEX($AA$437:AG$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F619+$H619, AH$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AH$11 - $H619 > 0),\nMIN(INDEX($AA$437:AH$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F619+$H619, AI$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AI$11 - $H619 > 0),\nMIN(INDEX($AA$437:AI$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F619+$H619, AJ$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AJ$11 - $H619 > 0),\nMIN(INDEX($AA$437:AJ$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F619+$H619, AK$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AK$11 - $H619 > 0),\nMIN(INDEX($AA$437:AK$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F619+$H619, AL$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AL$11 - $H619 > 0),\nMIN(INDEX($AA$437:AL$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F619+$H619, AM$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AM$11 - $H619 > 0),\nMIN(INDEX($AA$437:AM$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F619+$H619, AN$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AN$11 - $H619 > 0),\nMIN(INDEX($AA$437:AN$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F619+$H619, AO$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AO$11 - $H619 > 0),\nMIN(INDEX($AA$437:AO$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F619+$H619, AP$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AP$11 - $H619 > 0),\nMIN(INDEX($AA$437:AP$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F619+$H619, AQ$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AQ$11 - $H619 > 0),\nMIN(INDEX($AA$437:AQ$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F619+$H619, AR$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AR$11 - $H619 > 0),\nMIN(INDEX($AA$437:AR$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F619+$H619, AS$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AS$11 - $H619 > 0),\nMIN(INDEX($AA$437:AS$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F619+$H619, AT$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AT$11 - $H619 > 0),\nMIN(INDEX($AA$437:AT$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F619+$H619, AU$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AU$11 - $H619 > 0),\nMIN(INDEX($AA$437:AU$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F619+$H619, AV$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AV$11 - $H619 > 0),\nMIN(INDEX($AA$437:AV$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F619+$H619, AW$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AW$11 - $H619 > 0),\nMIN(INDEX($AA$437:AW$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F619+$H619, AX$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AX$11 - $H619 > 0),\nMIN(INDEX($AA$437:AX$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F619+$H619, AY$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AY$11 - $H619 > 0),\nMIN(INDEX($AA$437:AY$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F619+$H619, AZ$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,AZ$11 - $H619 > 0),\nMIN(INDEX($AA$437:AZ$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F619+$H619, BA$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,BA$11 - $H619 > 0),\nMIN(INDEX($AA$437:BA$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F619+$H619, BB$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,BB$11 - $H619 > 0),\nMIN(INDEX($AA$437:BB$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F619+$H619, BC$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,BC$11 - $H619 > 0),\nMIN(INDEX($AA$437:BC$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F619+$H619, BD$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,BD$11 - $H619 > 0),\nMIN(INDEX($AA$437:BD$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F619+$H619, BE$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,BE$11 - $H619 > 0),\nMIN(INDEX($AA$437:BE$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F619+$H619, BF$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,BF$11 - $H619 > 0),\nMIN(INDEX($AA$437:BF$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F619+$H619, BG$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,BG$11 - $H619 > 0),\nMIN(INDEX($AA$437:BG$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F619+$H619, BH$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,BH$11 - $H619 > 0),\nMIN(INDEX($AA$437:BH$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F619+$H619, BI$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,BI$11 - $H619 > 0),\nMIN(INDEX($AA$437:BI$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F619+$H619, BJ$11 <= $F619 + INDEX($AA$607:$BJ$607,, $F619) + $H619- 1,BJ$11 - $H619 > 0),\nMIN(INDEX($AA$437:BJ$437,, $F619) / INDEX($AA$607:$BJ$607,, $F619), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 14",14,"£'000",{"$f":"INDEX($AA$608:$BJ$608,$F622)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F622+$H622, AA$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AA$11 - $H622 > 0),\nMIN(INDEX($AA$437:AA$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F622+$H622, AB$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AB$11 - $H622 > 0),\nMIN(INDEX($AA$437:AB$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F622+$H622, AC$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AC$11 - $H622 > 0),\nMIN(INDEX($AA$437:AC$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F622+$H622, AD$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AD$11 - $H622 > 0),\nMIN(INDEX($AA$437:AD$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F622+$H622, AE$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AE$11 - $H622 > 0),\nMIN(INDEX($AA$437:AE$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F622+$H622, AF$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AF$11 - $H622 > 0),\nMIN(INDEX($AA$437:AF$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F622+$H622, AG$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AG$11 - $H622 > 0),\nMIN(INDEX($AA$437:AG$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F622+$H622, AH$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AH$11 - $H622 > 0),\nMIN(INDEX($AA$437:AH$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F622+$H622, AI$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AI$11 - $H622 > 0),\nMIN(INDEX($AA$437:AI$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F622+$H622, AJ$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AJ$11 - $H622 > 0),\nMIN(INDEX($AA$437:AJ$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F622+$H622, AK$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AK$11 - $H622 > 0),\nMIN(INDEX($AA$437:AK$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F622+$H622, AL$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AL$11 - $H622 > 0),\nMIN(INDEX($AA$437:AL$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F622+$H622, AM$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AM$11 - $H622 > 0),\nMIN(INDEX($AA$437:AM$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F622+$H622, AN$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AN$11 - $H622 > 0),\nMIN(INDEX($AA$437:AN$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F622+$H622, AO$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AO$11 - $H622 > 0),\nMIN(INDEX($AA$437:AO$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F622+$H622, AP$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AP$11 - $H622 > 0),\nMIN(INDEX($AA$437:AP$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F622+$H622, AQ$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AQ$11 - $H622 > 0),\nMIN(INDEX($AA$437:AQ$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F622+$H622, AR$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AR$11 - $H622 > 0),\nMIN(INDEX($AA$437:AR$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F622+$H622, AS$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AS$11 - $H622 > 0),\nMIN(INDEX($AA$437:AS$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F622+$H622, AT$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AT$11 - $H622 > 0),\nMIN(INDEX($AA$437:AT$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F622+$H622, AU$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AU$11 - $H622 > 0),\nMIN(INDEX($AA$437:AU$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F622+$H622, AV$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AV$11 - $H622 > 0),\nMIN(INDEX($AA$437:AV$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F622+$H622, AW$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AW$11 - $H622 > 0),\nMIN(INDEX($AA$437:AW$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F622+$H622, AX$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AX$11 - $H622 > 0),\nMIN(INDEX($AA$437:AX$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F622+$H622, AY$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AY$11 - $H622 > 0),\nMIN(INDEX($AA$437:AY$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F622+$H622, AZ$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,AZ$11 - $H622 > 0),\nMIN(INDEX($AA$437:AZ$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F622+$H622, BA$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,BA$11 - $H622 > 0),\nMIN(INDEX($AA$437:BA$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F622+$H622, BB$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,BB$11 - $H622 > 0),\nMIN(INDEX($AA$437:BB$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F622+$H622, BC$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,BC$11 - $H622 > 0),\nMIN(INDEX($AA$437:BC$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F622+$H622, BD$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,BD$11 - $H622 > 0),\nMIN(INDEX($AA$437:BD$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F622+$H622, BE$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,BE$11 - $H622 > 0),\nMIN(INDEX($AA$437:BE$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F622+$H622, BF$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,BF$11 - $H622 > 0),\nMIN(INDEX($AA$437:BF$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F622+$H622, BG$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,BG$11 - $H622 > 0),\nMIN(INDEX($AA$437:BG$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F622+$H622, BH$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,BH$11 - $H622 > 0),\nMIN(INDEX($AA$437:BH$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F622+$H622, BI$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,BI$11 - $H622 > 0),\nMIN(INDEX($AA$437:BI$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F622+$H622, BJ$11 <= $F622 + INDEX($AA$607:$BJ$607,, $F622) + $H622- 1,BJ$11 - $H622 > 0),\nMIN(INDEX($AA$437:BJ$437,, $F622) / INDEX($AA$607:$BJ$607,, $F622), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 21",21,"£'000",{"$f":"INDEX($AA$608:$BJ$608,$F629)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F629+$H629, AA$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AA$11 - $H629 > 0),\nMIN(INDEX($AA$437:AA$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F629+$H629, AB$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AB$11 - $H629 > 0),\nMIN(INDEX($AA$437:AB$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F629+$H629, AC$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AC$11 - $H629 > 0),\nMIN(INDEX($AA$437:AC$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F629+$H629, AD$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AD$11 - $H629 > 0),\nMIN(INDEX($AA$437:AD$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F629+$H629, AE$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AE$11 - $H629 > 0),\nMIN(INDEX($AA$437:AE$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F629+$H629, AF$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AF$11 - $H629 > 0),\nMIN(INDEX($AA$437:AF$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F629+$H629, AG$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AG$11 - $H629 > 0),\nMIN(INDEX($AA$437:AG$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F629+$H629, AH$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AH$11 - $H629 > 0),\nMIN(INDEX($AA$437:AH$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F629+$H629, AI$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AI$11 - $H629 > 0),\nMIN(INDEX($AA$437:AI$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F629+$H629, AJ$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AJ$11 - $H629 > 0),\nMIN(INDEX($AA$437:AJ$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F629+$H629, AK$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AK$11 - $H629 > 0),\nMIN(INDEX($AA$437:AK$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F629+$H629, AL$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AL$11 - $H629 > 0),\nMIN(INDEX($AA$437:AL$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F629+$H629, AM$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AM$11 - $H629 > 0),\nMIN(INDEX($AA$437:AM$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F629+$H629, AN$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AN$11 - $H629 > 0),\nMIN(INDEX($AA$437:AN$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F629+$H629, AO$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AO$11 - $H629 > 0),\nMIN(INDEX($AA$437:AO$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F629+$H629, AP$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AP$11 - $H629 > 0),\nMIN(INDEX($AA$437:AP$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F629+$H629, AQ$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AQ$11 - $H629 > 0),\nMIN(INDEX($AA$437:AQ$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F629+$H629, AR$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AR$11 - $H629 > 0),\nMIN(INDEX($AA$437:AR$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F629+$H629, AS$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AS$11 - $H629 > 0),\nMIN(INDEX($AA$437:AS$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F629+$H629, AT$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AT$11 - $H629 > 0),\nMIN(INDEX($AA$437:AT$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F629+$H629, AU$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AU$11 - $H629 > 0),\nMIN(INDEX($AA$437:AU$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F629+$H629, AV$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AV$11 - $H629 > 0),\nMIN(INDEX($AA$437:AV$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F629+$H629, AW$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AW$11 - $H629 > 0),\nMIN(INDEX($AA$437:AW$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F629+$H629, AX$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AX$11 - $H629 > 0),\nMIN(INDEX($AA$437:AX$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F629+$H629, AY$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AY$11 - $H629 > 0),\nMIN(INDEX($AA$437:AY$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F629+$H629, AZ$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,AZ$11 - $H629 > 0),\nMIN(INDEX($AA$437:AZ$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F629+$H629, BA$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,BA$11 - $H629 > 0),\nMIN(INDEX($AA$437:BA$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F629+$H629, BB$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,BB$11 - $H629 > 0),\nMIN(INDEX($AA$437:BB$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F629+$H629, BC$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,BC$11 - $H629 > 0),\nMIN(INDEX($AA$437:BC$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F629+$H629, BD$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,BD$11 - $H629 > 0),\nMIN(INDEX($AA$437:BD$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F629+$H629, BE$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,BE$11 - $H629 > 0),\nMIN(INDEX($AA$437:BE$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F629+$H629, BF$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,BF$11 - $H629 > 0),\nMIN(INDEX($AA$437:BF$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F629+$H629, BG$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,BG$11 - $H629 > 0),\nMIN(INDEX($AA$437:BG$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F629+$H629, BH$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,BH$11 - $H629 > 0),\nMIN(INDEX($AA$437:BH$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F629+$H629, BI$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,BI$11 - $H629 > 0),\nMIN(INDEX($AA$437:BI$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F629+$H629, BJ$11 <= $F629 + INDEX($AA$607:$BJ$607,, $F629) + $H629- 1,BJ$11 - $H629 > 0),\nMIN(INDEX($AA$437:BJ$437,, $F629) / INDEX($AA$607:$BJ$607,, $F629), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 25",25,"£'000",{"$f":"INDEX($AA$608:$BJ$608,$F633)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F633+$H633, AA$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AA$11 - $H633 > 0),\nMIN(INDEX($AA$437:AA$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F633+$H633, AB$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AB$11 - $H633 > 0),\nMIN(INDEX($AA$437:AB$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F633+$H633, AC$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AC$11 - $H633 > 0),\nMIN(INDEX($AA$437:AC$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F633+$H633, AD$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AD$11 - $H633 > 0),\nMIN(INDEX($AA$437:AD$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F633+$H633, AE$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AE$11 - $H633 > 0),\nMIN(INDEX($AA$437:AE$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F633+$H633, AF$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AF$11 - $H633 > 0),\nMIN(INDEX($AA$437:AF$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F633+$H633, AG$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AG$11 - $H633 > 0),\nMIN(INDEX($AA$437:AG$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F633+$H633, AH$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AH$11 - $H633 > 0),\nMIN(INDEX($AA$437:AH$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F633+$H633, AI$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AI$11 - $H633 > 0),\nMIN(INDEX($AA$437:AI$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F633+$H633, AJ$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AJ$11 - $H633 > 0),\nMIN(INDEX($AA$437:AJ$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F633+$H633, AK$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AK$11 - $H633 > 0),\nMIN(INDEX($AA$437:AK$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F633+$H633, AL$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AL$11 - $H633 > 0),\nMIN(INDEX($AA$437:AL$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F633+$H633, AM$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AM$11 - $H633 > 0),\nMIN(INDEX($AA$437:AM$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F633+$H633, AN$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AN$11 - $H633 > 0),\nMIN(INDEX($AA$437:AN$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F633+$H633, AO$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AO$11 - $H633 > 0),\nMIN(INDEX($AA$437:AO$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F633+$H633, AP$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AP$11 - $H633 > 0),\nMIN(INDEX($AA$437:AP$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F633+$H633, AQ$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AQ$11 - $H633 > 0),\nMIN(INDEX($AA$437:AQ$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F633+$H633, AR$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AR$11 - $H633 > 0),\nMIN(INDEX($AA$437:AR$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F633+$H633, AS$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AS$11 - $H633 > 0),\nMIN(INDEX($AA$437:AS$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F633+$H633, AT$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AT$11 - $H633 > 0),\nMIN(INDEX($AA$437:AT$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F633+$H633, AU$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AU$11 - $H633 > 0),\nMIN(INDEX($AA$437:AU$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F633+$H633, AV$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AV$11 - $H633 > 0),\nMIN(INDEX($AA$437:AV$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F633+$H633, AW$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AW$11 - $H633 > 0),\nMIN(INDEX($AA$437:AW$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F633+$H633, AX$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AX$11 - $H633 > 0),\nMIN(INDEX($AA$437:AX$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F633+$H633, AY$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AY$11 - $H633 > 0),\nMIN(INDEX($AA$437:AY$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F633+$H633, AZ$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,AZ$11 - $H633 > 0),\nMIN(INDEX($AA$437:AZ$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F633+$H633, BA$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,BA$11 - $H633 > 0),\nMIN(INDEX($AA$437:BA$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F633+$H633, BB$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,BB$11 - $H633 > 0),\nMIN(INDEX($AA$437:BB$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F633+$H633, BC$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,BC$11 - $H633 > 0),\nMIN(INDEX($AA$437:BC$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F633+$H633, BD$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,BD$11 - $H633 > 0),\nMIN(INDEX($AA$437:BD$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F633+$H633, BE$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,BE$11 - $H633 > 0),\nMIN(INDEX($AA$437:BE$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F633+$H633, BF$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,BF$11 - $H633 > 0),\nMIN(INDEX($AA$437:BF$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F633+$H633, BG$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,BG$11 - $H633 > 0),\nMIN(INDEX($AA$437:BG$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F633+$H633, BH$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,BH$11 - $H633 > 0),\nMIN(INDEX($AA$437:BH$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F633+$H633, BI$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,BI$11 - $H633 > 0),\nMIN(INDEX($AA$437:BI$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F633+$H633, BJ$11 <= $F633 + INDEX($AA$607:$BJ$607,, $F633) + $H633- 1,BJ$11 - $H633 > 0),\nMIN(INDEX($AA$437:BJ$437,, $F633) / INDEX($AA$607:$BJ$607,, $F633), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£'000",{"$f":"INDEX($AA$608:$BJ$608,$F638)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F638+$H638, AA$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AA$11 - $H638 > 0),\nMIN(INDEX($AA$437:AA$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F638+$H638, AB$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AB$11 - $H638 > 0),\nMIN(INDEX($AA$437:AB$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F638+$H638, AC$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AC$11 - $H638 > 0),\nMIN(INDEX($AA$437:AC$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F638+$H638, AD$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AD$11 - $H638 > 0),\nMIN(INDEX($AA$437:AD$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F638+$H638, AE$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AE$11 - $H638 > 0),\nMIN(INDEX($AA$437:AE$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F638+$H638, AF$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AF$11 - $H638 > 0),\nMIN(INDEX($AA$437:AF$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F638+$H638, AG$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AG$11 - $H638 > 0),\nMIN(INDEX($AA$437:AG$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F638+$H638, AH$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AH$11 - $H638 > 0),\nMIN(INDEX($AA$437:AH$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F638+$H638, AI$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AI$11 - $H638 > 0),\nMIN(INDEX($AA$437:AI$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F638+$H638, AJ$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AJ$11 - $H638 > 0),\nMIN(INDEX($AA$437:AJ$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F638+$H638, AK$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AK$11 - $H638 > 0),\nMIN(INDEX($AA$437:AK$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F638+$H638, AL$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AL$11 - $H638 > 0),\nMIN(INDEX($AA$437:AL$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F638+$H638, AM$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AM$11 - $H638 > 0),\nMIN(INDEX($AA$437:AM$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F638+$H638, AN$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AN$11 - $H638 > 0),\nMIN(INDEX($AA$437:AN$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F638+$H638, AO$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AO$11 - $H638 > 0),\nMIN(INDEX($AA$437:AO$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F638+$H638, AP$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AP$11 - $H638 > 0),\nMIN(INDEX($AA$437:AP$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F638+$H638, AQ$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AQ$11 - $H638 > 0),\nMIN(INDEX($AA$437:AQ$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F638+$H638, AR$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AR$11 - $H638 > 0),\nMIN(INDEX($AA$437:AR$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F638+$H638, AS$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AS$11 - $H638 > 0),\nMIN(INDEX($AA$437:AS$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F638+$H638, AT$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AT$11 - $H638 > 0),\nMIN(INDEX($AA$437:AT$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F638+$H638, AU$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AU$11 - $H638 > 0),\nMIN(INDEX($AA$437:AU$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F638+$H638, AV$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AV$11 - $H638 > 0),\nMIN(INDEX($AA$437:AV$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F638+$H638, AW$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AW$11 - $H638 > 0),\nMIN(INDEX($AA$437:AW$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F638+$H638, AX$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AX$11 - $H638 > 0),\nMIN(INDEX($AA$437:AX$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F638+$H638, AY$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AY$11 - $H638 > 0),\nMIN(INDEX($AA$437:AY$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F638+$H638, AZ$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,AZ$11 - $H638 > 0),\nMIN(INDEX($AA$437:AZ$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F638+$H638, BA$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,BA$11 - $H638 > 0),\nMIN(INDEX($AA$437:BA$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F638+$H638, BB$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,BB$11 - $H638 > 0),\nMIN(INDEX($AA$437:BB$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F638+$H638, BC$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,BC$11 - $H638 > 0),\nMIN(INDEX($AA$437:BC$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F638+$H638, BD$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,BD$11 - $H638 > 0),\nMIN(INDEX($AA$437:BD$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F638+$H638, BE$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,BE$11 - $H638 > 0),\nMIN(INDEX($AA$437:BE$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F638+$H638, BF$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,BF$11 - $H638 > 0),\nMIN(INDEX($AA$437:BF$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F638+$H638, BG$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,BG$11 - $H638 > 0),\nMIN(INDEX($AA$437:BG$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F638+$H638, BH$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,BH$11 - $H638 > 0),\nMIN(INDEX($AA$437:BH$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F638+$H638, BI$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,BI$11 - $H638 > 0),\nMIN(INDEX($AA$437:BI$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F638+$H638, BJ$11 <= $F638 + INDEX($AA$607:$BJ$607,, $F638) + $H638- 1,BJ$11 - $H638 > 0),\nMIN(INDEX($AA$437:BJ$437,, $F638) / INDEX($AA$607:$BJ$607,, $F638), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 32",32,"£'000",{"$f":"INDEX($AA$608:$BJ$608,$F640)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F640+$H640, AA$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AA$11 - $H640 > 0),\nMIN(INDEX($AA$437:AA$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F640+$H640, AB$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AB$11 - $H640 > 0),\nMIN(INDEX($AA$437:AB$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F640+$H640, AC$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AC$11 - $H640 > 0),\nMIN(INDEX($AA$437:AC$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F640+$H640, AD$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AD$11 - $H640 > 0),\nMIN(INDEX($AA$437:AD$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F640+$H640, AE$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AE$11 - $H640 > 0),\nMIN(INDEX($AA$437:AE$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F640+$H640, AF$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AF$11 - $H640 > 0),\nMIN(INDEX($AA$437:AF$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F640+$H640, AG$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AG$11 - $H640 > 0),\nMIN(INDEX($AA$437:AG$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F640+$H640, AH$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AH$11 - $H640 > 0),\nMIN(INDEX($AA$437:AH$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F640+$H640, AI$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AI$11 - $H640 > 0),\nMIN(INDEX($AA$437:AI$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F640+$H640, AJ$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AJ$11 - $H640 > 0),\nMIN(INDEX($AA$437:AJ$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F640+$H640, AK$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AK$11 - $H640 > 0),\nMIN(INDEX($AA$437:AK$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F640+$H640, AL$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AL$11 - $H640 > 0),\nMIN(INDEX($AA$437:AL$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F640+$H640, AM$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AM$11 - $H640 > 0),\nMIN(INDEX($AA$437:AM$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F640+$H640, AN$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AN$11 - $H640 > 0),\nMIN(INDEX($AA$437:AN$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F640+$H640, AO$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AO$11 - $H640 > 0),\nMIN(INDEX($AA$437:AO$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F640+$H640, AP$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AP$11 - $H640 > 0),\nMIN(INDEX($AA$437:AP$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F640+$H640, AQ$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AQ$11 - $H640 > 0),\nMIN(INDEX($AA$437:AQ$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F640+$H640, AR$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AR$11 - $H640 > 0),\nMIN(INDEX($AA$437:AR$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F640+$H640, AS$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AS$11 - $H640 > 0),\nMIN(INDEX($AA$437:AS$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F640+$H640, AT$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AT$11 - $H640 > 0),\nMIN(INDEX($AA$437:AT$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F640+$H640, AU$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AU$11 - $H640 > 0),\nMIN(INDEX($AA$437:AU$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F640+$H640, AV$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AV$11 - $H640 > 0),\nMIN(INDEX($AA$437:AV$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F640+$H640, AW$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AW$11 - $H640 > 0),\nMIN(INDEX($AA$437:AW$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F640+$H640, AX$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AX$11 - $H640 > 0),\nMIN(INDEX($AA$437:AX$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F640+$H640, AY$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AY$11 - $H640 > 0),\nMIN(INDEX($AA$437:AY$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F640+$H640, AZ$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,AZ$11 - $H640 > 0),\nMIN(INDEX($AA$437:AZ$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F640+$H640, BA$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,BA$11 - $H640 > 0),\nMIN(INDEX($AA$437:BA$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F640+$H640, BB$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,BB$11 - $H640 > 0),\nMIN(INDEX($AA$437:BB$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F640+$H640, BC$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,BC$11 - $H640 > 0),\nMIN(INDEX($AA$437:BC$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F640+$H640, BD$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,BD$11 - $H640 > 0),\nMIN(INDEX($AA$437:BD$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F640+$H640, BE$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,BE$11 - $H640 > 0),\nMIN(INDEX($AA$437:BE$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F640+$H640, BF$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,BF$11 - $H640 > 0),\nMIN(INDEX($AA$437:BF$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F640+$H640, BG$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,BG$11 - $H640 > 0),\nMIN(INDEX($AA$437:BG$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F640+$H640, BH$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,BH$11 - $H640 > 0),\nMIN(INDEX($AA$437:BH$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F640+$H640, BI$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,BI$11 - $H640 > 0),\nMIN(INDEX($AA$437:BI$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F640+$H640, BJ$11 <= $F640 + INDEX($AA$607:$BJ$607,, $F640) + $H640- 1,BJ$11 - $H640 > 0),\nMIN(INDEX($AA$437:BJ$437,, $F640) / INDEX($AA$607:$BJ$607,, $F640), 0),\n0)","v":0}]
[null,null,null,"Above Band Three [Positive] - (Not in use)"]
[null,null,null,null,{"$f":" A$487 & \" Release, Year \" & F651","v":" Release, Year 1"},1,"£'000",{"$f":"INDEX($AA$650:$BJ$650,$F651)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F651+$H651, AA$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AA$11 - $H651 > 0),\nMAX(INDEX($AA$438:AA$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F651+$H651, AB$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AB$11 - $H651 > 0),\nMAX(INDEX($AA$438:AB$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F651+$H651, AC$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AC$11 - $H651 > 0),\nMAX(INDEX($AA$438:AC$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F651+$H651, AD$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AD$11 - $H651 > 0),\nMAX(INDEX($AA$438:AD$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F651+$H651, AE$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AE$11 - $H651 > 0),\nMAX(INDEX($AA$438:AE$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F651+$H651, AF$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AF$11 - $H651 > 0),\nMAX(INDEX($AA$438:AF$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F651+$H651, AG$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AG$11 - $H651 > 0),\nMAX(INDEX($AA$438:AG$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F651+$H651, AH$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AH$11 - $H651 > 0),\nMAX(INDEX($AA$438:AH$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F651+$H651, AI$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AI$11 - $H651 > 0),\nMAX(INDEX($AA$438:AI$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F651+$H651, AJ$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AJ$11 - $H651 > 0),\nMAX(INDEX($AA$438:AJ$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F651+$H651, AK$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AK$11 - $H651 > 0),\nMAX(INDEX($AA$438:AK$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F651+$H651, AL$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AL$11 - $H651 > 0),\nMAX(INDEX($AA$438:AL$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F651+$H651, AM$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AM$11 - $H651 > 0),\nMAX(INDEX($AA$438:AM$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F651+$H651, AN$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AN$11 - $H651 > 0),\nMAX(INDEX($AA$438:AN$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F651+$H651, AO$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AO$11 - $H651 > 0),\nMAX(INDEX($AA$438:AO$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F651+$H651, AP$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AP$11 - $H651 > 0),\nMAX(INDEX($AA$438:AP$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F651+$H651, AQ$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AQ$11 - $H651 > 0),\nMAX(INDEX($AA$438:AQ$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F651+$H651, AR$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AR$11 - $H651 > 0),\nMAX(INDEX($AA$438:AR$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F651+$H651, AS$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AS$11 - $H651 > 0),\nMAX(INDEX($AA$438:AS$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F651+$H651, AT$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AT$11 - $H651 > 0),\nMAX(INDEX($AA$438:AT$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F651+$H651, AU$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AU$11 - $H651 > 0),\nMAX(INDEX($AA$438:AU$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F651+$H651, AV$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AV$11 - $H651 > 0),\nMAX(INDEX($AA$438:AV$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F651+$H651, AW$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AW$11 - $H651 > 0),\nMAX(INDEX($AA$438:AW$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F651+$H651, AX$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AX$11 - $H651 > 0),\nMAX(INDEX($AA$438:AX$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F651+$H651, AY$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AY$11 - $H651 > 0),\nMAX(INDEX($AA$438:AY$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F651+$H651, AZ$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,AZ$11 - $H651 > 0),\nMAX(INDEX($AA$438:AZ$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F651+$H651, BA$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,BA$11 - $H651 > 0),\nMAX(INDEX($AA$438:BA$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F651+$H651, BB$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,BB$11 - $H651 > 0),\nMAX(INDEX($AA$438:BB$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F651+$H651, BC$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,BC$11 - $H651 > 0),\nMAX(INDEX($AA$438:BC$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F651+$H651, BD$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,BD$11 - $H651 > 0),\nMAX(INDEX($AA$438:BD$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F651+$H651, BE$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,BE$11 - $H651 > 0),\nMAX(INDEX($AA$438:BE$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F651+$H651, BF$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,BF$11 - $H651 > 0),\nMAX(INDEX($AA$438:BF$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F651+$H651, BG$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,BG$11 - $H651 > 0),\nMAX(INDEX($AA$438:BG$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F651+$H651, BH$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,BH$11 - $H651 > 0),\nMAX(INDEX($AA$438:BH$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F651+$H651, BI$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,BI$11 - $H651 > 0),\nMAX(INDEX($AA$438:BI$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F651+$H651, BJ$11 <= $F651 + INDEX($AA$649:$BJ$649,, $F651) + $H651- 1,BJ$11 - $H651 > 0),\nMAX(INDEX($AA$438:BJ$438,, $F651) / INDEX($AA$649:$BJ$649,, $F651), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 6",6,"£'000",{"$f":"INDEX($AA$650:$BJ$650,$F656)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F656+$H656, AA$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AA$11 - $H656 > 0),\nMAX(INDEX($AA$438:AA$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F656+$H656, AB$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AB$11 - $H656 > 0),\nMAX(INDEX($AA$438:AB$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F656+$H656, AC$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AC$11 - $H656 > 0),\nMAX(INDEX($AA$438:AC$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F656+$H656, AD$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AD$11 - $H656 > 0),\nMAX(INDEX($AA$438:AD$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F656+$H656, AE$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AE$11 - $H656 > 0),\nMAX(INDEX($AA$438:AE$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F656+$H656, AF$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AF$11 - $H656 > 0),\nMAX(INDEX($AA$438:AF$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F656+$H656, AG$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AG$11 - $H656 > 0),\nMAX(INDEX($AA$438:AG$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F656+$H656, AH$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AH$11 - $H656 > 0),\nMAX(INDEX($AA$438:AH$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F656+$H656, AI$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AI$11 - $H656 > 0),\nMAX(INDEX($AA$438:AI$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F656+$H656, AJ$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AJ$11 - $H656 > 0),\nMAX(INDEX($AA$438:AJ$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F656+$H656, AK$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AK$11 - $H656 > 0),\nMAX(INDEX($AA$438:AK$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F656+$H656, AL$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AL$11 - $H656 > 0),\nMAX(INDEX($AA$438:AL$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F656+$H656, AM$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AM$11 - $H656 > 0),\nMAX(INDEX($AA$438:AM$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F656+$H656, AN$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AN$11 - $H656 > 0),\nMAX(INDEX($AA$438:AN$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F656+$H656, AO$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AO$11 - $H656 > 0),\nMAX(INDEX($AA$438:AO$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F656+$H656, AP$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AP$11 - $H656 > 0),\nMAX(INDEX($AA$438:AP$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F656+$H656, AQ$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AQ$11 - $H656 > 0),\nMAX(INDEX($AA$438:AQ$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F656+$H656, AR$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AR$11 - $H656 > 0),\nMAX(INDEX($AA$438:AR$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F656+$H656, AS$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AS$11 - $H656 > 0),\nMAX(INDEX($AA$438:AS$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F656+$H656, AT$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AT$11 - $H656 > 0),\nMAX(INDEX($AA$438:AT$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F656+$H656, AU$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AU$11 - $H656 > 0),\nMAX(INDEX($AA$438:AU$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F656+$H656, AV$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AV$11 - $H656 > 0),\nMAX(INDEX($AA$438:AV$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F656+$H656, AW$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AW$11 - $H656 > 0),\nMAX(INDEX($AA$438:AW$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F656+$H656, AX$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AX$11 - $H656 > 0),\nMAX(INDEX($AA$438:AX$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F656+$H656, AY$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AY$11 - $H656 > 0),\nMAX(INDEX($AA$438:AY$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F656+$H656, AZ$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,AZ$11 - $H656 > 0),\nMAX(INDEX($AA$438:AZ$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F656+$H656, BA$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,BA$11 - $H656 > 0),\nMAX(INDEX($AA$438:BA$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F656+$H656, BB$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,BB$11 - $H656 > 0),\nMAX(INDEX($AA$438:BB$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F656+$H656, BC$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,BC$11 - $H656 > 0),\nMAX(INDEX($AA$438:BC$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F656+$H656, BD$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,BD$11 - $H656 > 0),\nMAX(INDEX($AA$438:BD$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F656+$H656, BE$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,BE$11 - $H656 > 0),\nMAX(INDEX($AA$438:BE$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F656+$H656, BF$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,BF$11 - $H656 > 0),\nMAX(INDEX($AA$438:BF$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F656+$H656, BG$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,BG$11 - $H656 > 0),\nMAX(INDEX($AA$438:BG$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F656+$H656, BH$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,BH$11 - $H656 > 0),\nMAX(INDEX($AA$438:BH$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F656+$H656, BI$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,BI$11 - $H656 > 0),\nMAX(INDEX($AA$438:BI$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F656+$H656, BJ$11 <= $F656 + INDEX($AA$649:$BJ$649,, $F656) + $H656- 1,BJ$11 - $H656 > 0),\nMAX(INDEX($AA$438:BJ$438,, $F656) / INDEX($AA$649:$BJ$649,, $F656), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 7",7,"£'000",{"$f":"INDEX($AA$650:$BJ$650,$F657)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F657+$H657, AA$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AA$11 - $H657 > 0),\nMAX(INDEX($AA$438:AA$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F657+$H657, AB$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AB$11 - $H657 > 0),\nMAX(INDEX($AA$438:AB$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F657+$H657, AC$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AC$11 - $H657 > 0),\nMAX(INDEX($AA$438:AC$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F657+$H657, AD$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AD$11 - $H657 > 0),\nMAX(INDEX($AA$438:AD$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F657+$H657, AE$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AE$11 - $H657 > 0),\nMAX(INDEX($AA$438:AE$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F657+$H657, AF$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AF$11 - $H657 > 0),\nMAX(INDEX($AA$438:AF$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F657+$H657, AG$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AG$11 - $H657 > 0),\nMAX(INDEX($AA$438:AG$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F657+$H657, AH$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AH$11 - $H657 > 0),\nMAX(INDEX($AA$438:AH$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F657+$H657, AI$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AI$11 - $H657 > 0),\nMAX(INDEX($AA$438:AI$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F657+$H657, AJ$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AJ$11 - $H657 > 0),\nMAX(INDEX($AA$438:AJ$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F657+$H657, AK$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AK$11 - $H657 > 0),\nMAX(INDEX($AA$438:AK$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F657+$H657, AL$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AL$11 - $H657 > 0),\nMAX(INDEX($AA$438:AL$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F657+$H657, AM$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AM$11 - $H657 > 0),\nMAX(INDEX($AA$438:AM$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F657+$H657, AN$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AN$11 - $H657 > 0),\nMAX(INDEX($AA$438:AN$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F657+$H657, AO$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AO$11 - $H657 > 0),\nMAX(INDEX($AA$438:AO$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F657+$H657, AP$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AP$11 - $H657 > 0),\nMAX(INDEX($AA$438:AP$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F657+$H657, AQ$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AQ$11 - $H657 > 0),\nMAX(INDEX($AA$438:AQ$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F657+$H657, AR$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AR$11 - $H657 > 0),\nMAX(INDEX($AA$438:AR$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F657+$H657, AS$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AS$11 - $H657 > 0),\nMAX(INDEX($AA$438:AS$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F657+$H657, AT$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AT$11 - $H657 > 0),\nMAX(INDEX($AA$438:AT$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F657+$H657, AU$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AU$11 - $H657 > 0),\nMAX(INDEX($AA$438:AU$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F657+$H657, AV$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AV$11 - $H657 > 0),\nMAX(INDEX($AA$438:AV$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F657+$H657, AW$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AW$11 - $H657 > 0),\nMAX(INDEX($AA$438:AW$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F657+$H657, AX$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AX$11 - $H657 > 0),\nMAX(INDEX($AA$438:AX$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F657+$H657, AY$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AY$11 - $H657 > 0),\nMAX(INDEX($AA$438:AY$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F657+$H657, AZ$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,AZ$11 - $H657 > 0),\nMAX(INDEX($AA$438:AZ$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F657+$H657, BA$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,BA$11 - $H657 > 0),\nMAX(INDEX($AA$438:BA$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F657+$H657, BB$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,BB$11 - $H657 > 0),\nMAX(INDEX($AA$438:BB$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F657+$H657, BC$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,BC$11 - $H657 > 0),\nMAX(INDEX($AA$438:BC$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F657+$H657, BD$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,BD$11 - $H657 > 0),\nMAX(INDEX($AA$438:BD$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F657+$H657, BE$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,BE$11 - $H657 > 0),\nMAX(INDEX($AA$438:BE$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F657+$H657, BF$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,BF$11 - $H657 > 0),\nMAX(INDEX($AA$438:BF$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F657+$H657, BG$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,BG$11 - $H657 > 0),\nMAX(INDEX($AA$438:BG$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F657+$H657, BH$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,BH$11 - $H657 > 0),\nMAX(INDEX($AA$438:BH$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F657+$H657, BI$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,BI$11 - $H657 > 0),\nMAX(INDEX($AA$438:BI$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F657+$H657, BJ$11 <= $F657 + INDEX($AA$649:$BJ$649,, $F657) + $H657- 1,BJ$11 - $H657 > 0),\nMAX(INDEX($AA$438:BJ$438,, $F657) / INDEX($AA$649:$BJ$649,, $F657), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 13",13,"£'000",{"$f":"INDEX($AA$650:$BJ$650,$F663)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F663+$H663, AA$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AA$11 - $H663 > 0),\nMAX(INDEX($AA$438:AA$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F663+$H663, AB$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AB$11 - $H663 > 0),\nMAX(INDEX($AA$438:AB$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F663+$H663, AC$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AC$11 - $H663 > 0),\nMAX(INDEX($AA$438:AC$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F663+$H663, AD$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AD$11 - $H663 > 0),\nMAX(INDEX($AA$438:AD$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F663+$H663, AE$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AE$11 - $H663 > 0),\nMAX(INDEX($AA$438:AE$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F663+$H663, AF$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AF$11 - $H663 > 0),\nMAX(INDEX($AA$438:AF$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F663+$H663, AG$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AG$11 - $H663 > 0),\nMAX(INDEX($AA$438:AG$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F663+$H663, AH$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AH$11 - $H663 > 0),\nMAX(INDEX($AA$438:AH$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F663+$H663, AI$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AI$11 - $H663 > 0),\nMAX(INDEX($AA$438:AI$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F663+$H663, AJ$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AJ$11 - $H663 > 0),\nMAX(INDEX($AA$438:AJ$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F663+$H663, AK$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AK$11 - $H663 > 0),\nMAX(INDEX($AA$438:AK$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F663+$H663, AL$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AL$11 - $H663 > 0),\nMAX(INDEX($AA$438:AL$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F663+$H663, AM$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AM$11 - $H663 > 0),\nMAX(INDEX($AA$438:AM$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F663+$H663, AN$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AN$11 - $H663 > 0),\nMAX(INDEX($AA$438:AN$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F663+$H663, AO$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AO$11 - $H663 > 0),\nMAX(INDEX($AA$438:AO$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F663+$H663, AP$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AP$11 - $H663 > 0),\nMAX(INDEX($AA$438:AP$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F663+$H663, AQ$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AQ$11 - $H663 > 0),\nMAX(INDEX($AA$438:AQ$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F663+$H663, AR$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AR$11 - $H663 > 0),\nMAX(INDEX($AA$438:AR$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F663+$H663, AS$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AS$11 - $H663 > 0),\nMAX(INDEX($AA$438:AS$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F663+$H663, AT$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AT$11 - $H663 > 0),\nMAX(INDEX($AA$438:AT$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F663+$H663, AU$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AU$11 - $H663 > 0),\nMAX(INDEX($AA$438:AU$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F663+$H663, AV$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AV$11 - $H663 > 0),\nMAX(INDEX($AA$438:AV$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F663+$H663, AW$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AW$11 - $H663 > 0),\nMAX(INDEX($AA$438:AW$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F663+$H663, AX$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AX$11 - $H663 > 0),\nMAX(INDEX($AA$438:AX$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F663+$H663, AY$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AY$11 - $H663 > 0),\nMAX(INDEX($AA$438:AY$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F663+$H663, AZ$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,AZ$11 - $H663 > 0),\nMAX(INDEX($AA$438:AZ$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F663+$H663, BA$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,BA$11 - $H663 > 0),\nMAX(INDEX($AA$438:BA$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F663+$H663, BB$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,BB$11 - $H663 > 0),\nMAX(INDEX($AA$438:BB$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F663+$H663, BC$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,BC$11 - $H663 > 0),\nMAX(INDEX($AA$438:BC$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F663+$H663, BD$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,BD$11 - $H663 > 0),\nMAX(INDEX($AA$438:BD$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F663+$H663, BE$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,BE$11 - $H663 > 0),\nMAX(INDEX($AA$438:BE$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F663+$H663, BF$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,BF$11 - $H663 > 0),\nMAX(INDEX($AA$438:BF$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F663+$H663, BG$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,BG$11 - $H663 > 0),\nMAX(INDEX($AA$438:BG$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F663+$H663, BH$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,BH$11 - $H663 > 0),\nMAX(INDEX($AA$438:BH$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F663+$H663, BI$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,BI$11 - $H663 > 0),\nMAX(INDEX($AA$438:BI$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F663+$H663, BJ$11 <= $F663 + INDEX($AA$649:$BJ$649,, $F663) + $H663- 1,BJ$11 - $H663 > 0),\nMAX(INDEX($AA$438:BJ$438,, $F663) / INDEX($AA$649:$BJ$649,, $F663), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 17",17,"£'000",{"$f":"INDEX($AA$650:$BJ$650,$F667)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F667+$H667, AA$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AA$11 - $H667 > 0),\nMAX(INDEX($AA$438:AA$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F667+$H667, AB$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AB$11 - $H667 > 0),\nMAX(INDEX($AA$438:AB$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F667+$H667, AC$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AC$11 - $H667 > 0),\nMAX(INDEX($AA$438:AC$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F667+$H667, AD$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AD$11 - $H667 > 0),\nMAX(INDEX($AA$438:AD$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F667+$H667, AE$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AE$11 - $H667 > 0),\nMAX(INDEX($AA$438:AE$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F667+$H667, AF$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AF$11 - $H667 > 0),\nMAX(INDEX($AA$438:AF$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F667+$H667, AG$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AG$11 - $H667 > 0),\nMAX(INDEX($AA$438:AG$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F667+$H667, AH$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AH$11 - $H667 > 0),\nMAX(INDEX($AA$438:AH$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F667+$H667, AI$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AI$11 - $H667 > 0),\nMAX(INDEX($AA$438:AI$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F667+$H667, AJ$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AJ$11 - $H667 > 0),\nMAX(INDEX($AA$438:AJ$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F667+$H667, AK$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AK$11 - $H667 > 0),\nMAX(INDEX($AA$438:AK$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F667+$H667, AL$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AL$11 - $H667 > 0),\nMAX(INDEX($AA$438:AL$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F667+$H667, AM$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AM$11 - $H667 > 0),\nMAX(INDEX($AA$438:AM$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F667+$H667, AN$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AN$11 - $H667 > 0),\nMAX(INDEX($AA$438:AN$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F667+$H667, AO$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AO$11 - $H667 > 0),\nMAX(INDEX($AA$438:AO$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F667+$H667, AP$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AP$11 - $H667 > 0),\nMAX(INDEX($AA$438:AP$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F667+$H667, AQ$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AQ$11 - $H667 > 0),\nMAX(INDEX($AA$438:AQ$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F667+$H667, AR$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AR$11 - $H667 > 0),\nMAX(INDEX($AA$438:AR$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F667+$H667, AS$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AS$11 - $H667 > 0),\nMAX(INDEX($AA$438:AS$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F667+$H667, AT$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AT$11 - $H667 > 0),\nMAX(INDEX($AA$438:AT$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F667+$H667, AU$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AU$11 - $H667 > 0),\nMAX(INDEX($AA$438:AU$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F667+$H667, AV$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AV$11 - $H667 > 0),\nMAX(INDEX($AA$438:AV$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F667+$H667, AW$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AW$11 - $H667 > 0),\nMAX(INDEX($AA$438:AW$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F667+$H667, AX$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AX$11 - $H667 > 0),\nMAX(INDEX($AA$438:AX$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F667+$H667, AY$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AY$11 - $H667 > 0),\nMAX(INDEX($AA$438:AY$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F667+$H667, AZ$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,AZ$11 - $H667 > 0),\nMAX(INDEX($AA$438:AZ$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F667+$H667, BA$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,BA$11 - $H667 > 0),\nMAX(INDEX($AA$438:BA$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F667+$H667, BB$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,BB$11 - $H667 > 0),\nMAX(INDEX($AA$438:BB$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F667+$H667, BC$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,BC$11 - $H667 > 0),\nMAX(INDEX($AA$438:BC$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F667+$H667, BD$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,BD$11 - $H667 > 0),\nMAX(INDEX($AA$438:BD$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F667+$H667, BE$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,BE$11 - $H667 > 0),\nMAX(INDEX($AA$438:BE$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F667+$H667, BF$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,BF$11 - $H667 > 0),\nMAX(INDEX($AA$438:BF$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F667+$H667, BG$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,BG$11 - $H667 > 0),\nMAX(INDEX($AA$438:BG$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F667+$H667, BH$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,BH$11 - $H667 > 0),\nMAX(INDEX($AA$438:BH$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F667+$H667, BI$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,BI$11 - $H667 > 0),\nMAX(INDEX($AA$438:BI$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F667+$H667, BJ$11 <= $F667 + INDEX($AA$649:$BJ$649,, $F667) + $H667- 1,BJ$11 - $H667 > 0),\nMAX(INDEX($AA$438:BJ$438,, $F667) / INDEX($AA$649:$BJ$649,, $F667), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 24",24,"£'000",{"$f":"INDEX($AA$650:$BJ$650,$F674)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F674+$H674, AA$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AA$11 - $H674 > 0),\nMAX(INDEX($AA$438:AA$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F674+$H674, AB$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AB$11 - $H674 > 0),\nMAX(INDEX($AA$438:AB$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F674+$H674, AC$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AC$11 - $H674 > 0),\nMAX(INDEX($AA$438:AC$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F674+$H674, AD$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AD$11 - $H674 > 0),\nMAX(INDEX($AA$438:AD$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F674+$H674, AE$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AE$11 - $H674 > 0),\nMAX(INDEX($AA$438:AE$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F674+$H674, AF$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AF$11 - $H674 > 0),\nMAX(INDEX($AA$438:AF$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F674+$H674, AG$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AG$11 - $H674 > 0),\nMAX(INDEX($AA$438:AG$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F674+$H674, AH$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AH$11 - $H674 > 0),\nMAX(INDEX($AA$438:AH$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F674+$H674, AI$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AI$11 - $H674 > 0),\nMAX(INDEX($AA$438:AI$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F674+$H674, AJ$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AJ$11 - $H674 > 0),\nMAX(INDEX($AA$438:AJ$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F674+$H674, AK$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AK$11 - $H674 > 0),\nMAX(INDEX($AA$438:AK$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F674+$H674, AL$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AL$11 - $H674 > 0),\nMAX(INDEX($AA$438:AL$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F674+$H674, AM$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AM$11 - $H674 > 0),\nMAX(INDEX($AA$438:AM$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F674+$H674, AN$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AN$11 - $H674 > 0),\nMAX(INDEX($AA$438:AN$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F674+$H674, AO$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AO$11 - $H674 > 0),\nMAX(INDEX($AA$438:AO$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F674+$H674, AP$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AP$11 - $H674 > 0),\nMAX(INDEX($AA$438:AP$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F674+$H674, AQ$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AQ$11 - $H674 > 0),\nMAX(INDEX($AA$438:AQ$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F674+$H674, AR$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AR$11 - $H674 > 0),\nMAX(INDEX($AA$438:AR$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F674+$H674, AS$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AS$11 - $H674 > 0),\nMAX(INDEX($AA$438:AS$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F674+$H674, AT$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AT$11 - $H674 > 0),\nMAX(INDEX($AA$438:AT$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F674+$H674, AU$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AU$11 - $H674 > 0),\nMAX(INDEX($AA$438:AU$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F674+$H674, AV$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AV$11 - $H674 > 0),\nMAX(INDEX($AA$438:AV$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F674+$H674, AW$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AW$11 - $H674 > 0),\nMAX(INDEX($AA$438:AW$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F674+$H674, AX$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AX$11 - $H674 > 0),\nMAX(INDEX($AA$438:AX$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F674+$H674, AY$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AY$11 - $H674 > 0),\nMAX(INDEX($AA$438:AY$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F674+$H674, AZ$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,AZ$11 - $H674 > 0),\nMAX(INDEX($AA$438:AZ$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F674+$H674, BA$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,BA$11 - $H674 > 0),\nMAX(INDEX($AA$438:BA$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F674+$H674, BB$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,BB$11 - $H674 > 0),\nMAX(INDEX($AA$438:BB$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F674+$H674, BC$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,BC$11 - $H674 > 0),\nMAX(INDEX($AA$438:BC$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F674+$H674, BD$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,BD$11 - $H674 > 0),\nMAX(INDEX($AA$438:BD$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F674+$H674, BE$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,BE$11 - $H674 > 0),\nMAX(INDEX($AA$438:BE$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F674+$H674, BF$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,BF$11 - $H674 > 0),\nMAX(INDEX($AA$438:BF$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F674+$H674, BG$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,BG$11 - $H674 > 0),\nMAX(INDEX($AA$438:BG$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F674+$H674, BH$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,BH$11 - $H674 > 0),\nMAX(INDEX($AA$438:BH$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F674+$H674, BI$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,BI$11 - $H674 > 0),\nMAX(INDEX($AA$438:BI$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F674+$H674, BJ$11 <= $F674 + INDEX($AA$649:$BJ$649,, $F674) + $H674- 1,BJ$11 - $H674 > 0),\nMAX(INDEX($AA$438:BJ$438,, $F674) / INDEX($AA$649:$BJ$649,, $F674), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 27",27,"£'000",{"$f":"INDEX($AA$650:$BJ$650,$F677)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F677+$H677, AA$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AA$11 - $H677 > 0),\nMAX(INDEX($AA$438:AA$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F677+$H677, AB$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AB$11 - $H677 > 0),\nMAX(INDEX($AA$438:AB$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F677+$H677, AC$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AC$11 - $H677 > 0),\nMAX(INDEX($AA$438:AC$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F677+$H677, AD$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AD$11 - $H677 > 0),\nMAX(INDEX($AA$438:AD$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F677+$H677, AE$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AE$11 - $H677 > 0),\nMAX(INDEX($AA$438:AE$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F677+$H677, AF$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AF$11 - $H677 > 0),\nMAX(INDEX($AA$438:AF$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F677+$H677, AG$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AG$11 - $H677 > 0),\nMAX(INDEX($AA$438:AG$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F677+$H677, AH$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AH$11 - $H677 > 0),\nMAX(INDEX($AA$438:AH$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F677+$H677, AI$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AI$11 - $H677 > 0),\nMAX(INDEX($AA$438:AI$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F677+$H677, AJ$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AJ$11 - $H677 > 0),\nMAX(INDEX($AA$438:AJ$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F677+$H677, AK$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AK$11 - $H677 > 0),\nMAX(INDEX($AA$438:AK$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F677+$H677, AL$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AL$11 - $H677 > 0),\nMAX(INDEX($AA$438:AL$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F677+$H677, AM$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AM$11 - $H677 > 0),\nMAX(INDEX($AA$438:AM$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F677+$H677, AN$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AN$11 - $H677 > 0),\nMAX(INDEX($AA$438:AN$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F677+$H677, AO$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AO$11 - $H677 > 0),\nMAX(INDEX($AA$438:AO$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F677+$H677, AP$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AP$11 - $H677 > 0),\nMAX(INDEX($AA$438:AP$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F677+$H677, AQ$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AQ$11 - $H677 > 0),\nMAX(INDEX($AA$438:AQ$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F677+$H677, AR$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AR$11 - $H677 > 0),\nMAX(INDEX($AA$438:AR$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F677+$H677, AS$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AS$11 - $H677 > 0),\nMAX(INDEX($AA$438:AS$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F677+$H677, AT$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AT$11 - $H677 > 0),\nMAX(INDEX($AA$438:AT$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F677+$H677, AU$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AU$11 - $H677 > 0),\nMAX(INDEX($AA$438:AU$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F677+$H677, AV$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AV$11 - $H677 > 0),\nMAX(INDEX($AA$438:AV$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F677+$H677, AW$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AW$11 - $H677 > 0),\nMAX(INDEX($AA$438:AW$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F677+$H677, AX$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AX$11 - $H677 > 0),\nMAX(INDEX($AA$438:AX$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F677+$H677, AY$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AY$11 - $H677 > 0),\nMAX(INDEX($AA$438:AY$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F677+$H677, AZ$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,AZ$11 - $H677 > 0),\nMAX(INDEX($AA$438:AZ$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F677+$H677, BA$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,BA$11 - $H677 > 0),\nMAX(INDEX($AA$438:BA$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F677+$H677, BB$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,BB$11 - $H677 > 0),\nMAX(INDEX($AA$438:BB$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F677+$H677, BC$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,BC$11 - $H677 > 0),\nMAX(INDEX($AA$438:BC$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F677+$H677, BD$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,BD$11 - $H677 > 0),\nMAX(INDEX($AA$438:BD$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F677+$H677, BE$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,BE$11 - $H677 > 0),\nMAX(INDEX($AA$438:BE$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F677+$H677, BF$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,BF$11 - $H677 > 0),\nMAX(INDEX($AA$438:BF$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F677+$H677, BG$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,BG$11 - $H677 > 0),\nMAX(INDEX($AA$438:BG$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F677+$H677, BH$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,BH$11 - $H677 > 0),\nMAX(INDEX($AA$438:BH$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F677+$H677, BI$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,BI$11 - $H677 > 0),\nMAX(INDEX($AA$438:BI$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F677+$H677, BJ$11 <= $F677 + INDEX($AA$649:$BJ$649,, $F677) + $H677- 1,BJ$11 - $H677 > 0),\nMAX(INDEX($AA$438:BJ$438,, $F677) / INDEX($AA$649:$BJ$649,, $F677), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 31",31,"£'000",{"$f":"INDEX($AA$650:$BJ$650,$F681)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F681+$H681, AA$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AA$11 - $H681 > 0),\nMAX(INDEX($AA$438:AA$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F681+$H681, AB$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AB$11 - $H681 > 0),\nMAX(INDEX($AA$438:AB$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F681+$H681, AC$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AC$11 - $H681 > 0),\nMAX(INDEX($AA$438:AC$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F681+$H681, AD$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AD$11 - $H681 > 0),\nMAX(INDEX($AA$438:AD$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F681+$H681, AE$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AE$11 - $H681 > 0),\nMAX(INDEX($AA$438:AE$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F681+$H681, AF$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AF$11 - $H681 > 0),\nMAX(INDEX($AA$438:AF$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F681+$H681, AG$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AG$11 - $H681 > 0),\nMAX(INDEX($AA$438:AG$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F681+$H681, AH$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AH$11 - $H681 > 0),\nMAX(INDEX($AA$438:AH$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F681+$H681, AI$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AI$11 - $H681 > 0),\nMAX(INDEX($AA$438:AI$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F681+$H681, AJ$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AJ$11 - $H681 > 0),\nMAX(INDEX($AA$438:AJ$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F681+$H681, AK$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AK$11 - $H681 > 0),\nMAX(INDEX($AA$438:AK$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F681+$H681, AL$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AL$11 - $H681 > 0),\nMAX(INDEX($AA$438:AL$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F681+$H681, AM$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AM$11 - $H681 > 0),\nMAX(INDEX($AA$438:AM$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F681+$H681, AN$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AN$11 - $H681 > 0),\nMAX(INDEX($AA$438:AN$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F681+$H681, AO$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AO$11 - $H681 > 0),\nMAX(INDEX($AA$438:AO$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F681+$H681, AP$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AP$11 - $H681 > 0),\nMAX(INDEX($AA$438:AP$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F681+$H681, AQ$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AQ$11 - $H681 > 0),\nMAX(INDEX($AA$438:AQ$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F681+$H681, AR$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AR$11 - $H681 > 0),\nMAX(INDEX($AA$438:AR$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F681+$H681, AS$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AS$11 - $H681 > 0),\nMAX(INDEX($AA$438:AS$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F681+$H681, AT$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AT$11 - $H681 > 0),\nMAX(INDEX($AA$438:AT$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F681+$H681, AU$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AU$11 - $H681 > 0),\nMAX(INDEX($AA$438:AU$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F681+$H681, AV$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AV$11 - $H681 > 0),\nMAX(INDEX($AA$438:AV$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F681+$H681, AW$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AW$11 - $H681 > 0),\nMAX(INDEX($AA$438:AW$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F681+$H681, AX$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AX$11 - $H681 > 0),\nMAX(INDEX($AA$438:AX$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F681+$H681, AY$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AY$11 - $H681 > 0),\nMAX(INDEX($AA$438:AY$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F681+$H681, AZ$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,AZ$11 - $H681 > 0),\nMAX(INDEX($AA$438:AZ$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F681+$H681, BA$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,BA$11 - $H681 > 0),\nMAX(INDEX($AA$438:BA$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F681+$H681, BB$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,BB$11 - $H681 > 0),\nMAX(INDEX($AA$438:BB$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F681+$H681, BC$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,BC$11 - $H681 > 0),\nMAX(INDEX($AA$438:BC$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F681+$H681, BD$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,BD$11 - $H681 > 0),\nMAX(INDEX($AA$438:BD$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F681+$H681, BE$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,BE$11 - $H681 > 0),\nMAX(INDEX($AA$438:BE$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F681+$H681, BF$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,BF$11 - $H681 > 0),\nMAX(INDEX($AA$438:BF$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F681+$H681, BG$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,BG$11 - $H681 > 0),\nMAX(INDEX($AA$438:BG$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F681+$H681, BH$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,BH$11 - $H681 > 0),\nMAX(INDEX($AA$438:BH$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F681+$H681, BI$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,BI$11 - $H681 > 0),\nMAX(INDEX($AA$438:BI$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F681+$H681, BJ$11 <= $F681 + INDEX($AA$649:$BJ$649,, $F681) + $H681- 1,BJ$11 - $H681 > 0),\nMAX(INDEX($AA$438:BJ$438,, $F681) / INDEX($AA$649:$BJ$649,, $F681), 0),\n0)","v":0}]
[null,null,null,null,{"$f":"\"Total Traffic Risk Share Release  - \" & D648","v":"Total Traffic Risk Share Release  - Above Band Three [Positive] - (Not in use)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA687:BJ687)","v":0},null,{"$f":"SUM(AA651:AA686)","v":0},{"$f":"SUM(AB651:AB686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" A$487 & \" Release, Year \" & F692","v":" Release, Year 1"},1,"£'000",{"$f":"INDEX($AA$691:$BJ$691,$F692)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F692+$H692, AA$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AA$11 - $H692 > 0),\nMIN(INDEX($AA$438:AA$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F692+$H692, AB$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AB$11 - $H692 > 0),\nMIN(INDEX($AA$438:AB$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F692+$H692, AC$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AC$11 - $H692 > 0),\nMIN(INDEX($AA$438:AC$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F692+$H692, AD$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AD$11 - $H692 > 0),\nMIN(INDEX($AA$438:AD$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F692+$H692, AE$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AE$11 - $H692 > 0),\nMIN(INDEX($AA$438:AE$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F692+$H692, AF$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AF$11 - $H692 > 0),\nMIN(INDEX($AA$438:AF$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F692+$H692, AG$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AG$11 - $H692 > 0),\nMIN(INDEX($AA$438:AG$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F692+$H692, AH$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AH$11 - $H692 > 0),\nMIN(INDEX($AA$438:AH$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F692+$H692, AI$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AI$11 - $H692 > 0),\nMIN(INDEX($AA$438:AI$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F692+$H692, AJ$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AJ$11 - $H692 > 0),\nMIN(INDEX($AA$438:AJ$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F692+$H692, AK$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AK$11 - $H692 > 0),\nMIN(INDEX($AA$438:AK$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F692+$H692, AL$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AL$11 - $H692 > 0),\nMIN(INDEX($AA$438:AL$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F692+$H692, AM$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AM$11 - $H692 > 0),\nMIN(INDEX($AA$438:AM$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F692+$H692, AN$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AN$11 - $H692 > 0),\nMIN(INDEX($AA$438:AN$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F692+$H692, AO$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AO$11 - $H692 > 0),\nMIN(INDEX($AA$438:AO$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F692+$H692, AP$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AP$11 - $H692 > 0),\nMIN(INDEX($AA$438:AP$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F692+$H692, AQ$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AQ$11 - $H692 > 0),\nMIN(INDEX($AA$438:AQ$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F692+$H692, AR$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AR$11 - $H692 > 0),\nMIN(INDEX($AA$438:AR$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F692+$H692, AS$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AS$11 - $H692 > 0),\nMIN(INDEX($AA$438:AS$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F692+$H692, AT$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AT$11 - $H692 > 0),\nMIN(INDEX($AA$438:AT$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F692+$H692, AU$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AU$11 - $H692 > 0),\nMIN(INDEX($AA$438:AU$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F692+$H692, AV$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AV$11 - $H692 > 0),\nMIN(INDEX($AA$438:AV$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F692+$H692, AW$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AW$11 - $H692 > 0),\nMIN(INDEX($AA$438:AW$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F692+$H692, AX$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AX$11 - $H692 > 0),\nMIN(INDEX($AA$438:AX$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F692+$H692, AY$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AY$11 - $H692 > 0),\nMIN(INDEX($AA$438:AY$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F692+$H692, AZ$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,AZ$11 - $H692 > 0),\nMIN(INDEX($AA$438:AZ$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F692+$H692, BA$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,BA$11 - $H692 > 0),\nMIN(INDEX($AA$438:BA$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F692+$H692, BB$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,BB$11 - $H692 > 0),\nMIN(INDEX($AA$438:BB$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F692+$H692, BC$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,BC$11 - $H692 > 0),\nMIN(INDEX($AA$438:BC$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F692+$H692, BD$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,BD$11 - $H692 > 0),\nMIN(INDEX($AA$438:BD$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F692+$H692, BE$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,BE$11 - $H692 > 0),\nMIN(INDEX($AA$438:BE$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F692+$H692, BF$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,BF$11 - $H692 > 0),\nMIN(INDEX($AA$438:BF$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F692+$H692, BG$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,BG$11 - $H692 > 0),\nMIN(INDEX($AA$438:BG$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F692+$H692, BH$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,BH$11 - $H692 > 0),\nMIN(INDEX($AA$438:BH$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F692+$H692, BI$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,BI$11 - $H692 > 0),\nMIN(INDEX($AA$438:BI$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F692+$H692, BJ$11 <= $F692 + INDEX($AA$690:$BJ$690,, $F692) + $H692- 1,BJ$11 - $H692 > 0),\nMIN(INDEX($AA$438:BJ$438,, $F692) / INDEX($AA$690:$BJ$690,, $F692), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 5",5,"£'000",{"$f":"INDEX($AA$691:$BJ$691,$F696)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F696+$H696, AA$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AA$11 - $H696 > 0),\nMIN(INDEX($AA$438:AA$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F696+$H696, AB$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AB$11 - $H696 > 0),\nMIN(INDEX($AA$438:AB$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F696+$H696, AC$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AC$11 - $H696 > 0),\nMIN(INDEX($AA$438:AC$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F696+$H696, AD$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AD$11 - $H696 > 0),\nMIN(INDEX($AA$438:AD$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F696+$H696, AE$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AE$11 - $H696 > 0),\nMIN(INDEX($AA$438:AE$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F696+$H696, AF$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AF$11 - $H696 > 0),\nMIN(INDEX($AA$438:AF$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F696+$H696, AG$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AG$11 - $H696 > 0),\nMIN(INDEX($AA$438:AG$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F696+$H696, AH$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AH$11 - $H696 > 0),\nMIN(INDEX($AA$438:AH$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F696+$H696, AI$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AI$11 - $H696 > 0),\nMIN(INDEX($AA$438:AI$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F696+$H696, AJ$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AJ$11 - $H696 > 0),\nMIN(INDEX($AA$438:AJ$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F696+$H696, AK$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AK$11 - $H696 > 0),\nMIN(INDEX($AA$438:AK$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F696+$H696, AL$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AL$11 - $H696 > 0),\nMIN(INDEX($AA$438:AL$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F696+$H696, AM$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AM$11 - $H696 > 0),\nMIN(INDEX($AA$438:AM$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F696+$H696, AN$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AN$11 - $H696 > 0),\nMIN(INDEX($AA$438:AN$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F696+$H696, AO$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AO$11 - $H696 > 0),\nMIN(INDEX($AA$438:AO$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F696+$H696, AP$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AP$11 - $H696 > 0),\nMIN(INDEX($AA$438:AP$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F696+$H696, AQ$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AQ$11 - $H696 > 0),\nMIN(INDEX($AA$438:AQ$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F696+$H696, AR$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AR$11 - $H696 > 0),\nMIN(INDEX($AA$438:AR$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F696+$H696, AS$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AS$11 - $H696 > 0),\nMIN(INDEX($AA$438:AS$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F696+$H696, AT$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AT$11 - $H696 > 0),\nMIN(INDEX($AA$438:AT$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F696+$H696, AU$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AU$11 - $H696 > 0),\nMIN(INDEX($AA$438:AU$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F696+$H696, AV$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AV$11 - $H696 > 0),\nMIN(INDEX($AA$438:AV$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F696+$H696, AW$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AW$11 - $H696 > 0),\nMIN(INDEX($AA$438:AW$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F696+$H696, AX$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AX$11 - $H696 > 0),\nMIN(INDEX($AA$438:AX$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F696+$H696, AY$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AY$11 - $H696 > 0),\nMIN(INDEX($AA$438:AY$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F696+$H696, AZ$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,AZ$11 - $H696 > 0),\nMIN(INDEX($AA$438:AZ$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F696+$H696, BA$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,BA$11 - $H696 > 0),\nMIN(INDEX($AA$438:BA$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F696+$H696, BB$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,BB$11 - $H696 > 0),\nMIN(INDEX($AA$438:BB$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F696+$H696, BC$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,BC$11 - $H696 > 0),\nMIN(INDEX($AA$438:BC$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F696+$H696, BD$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,BD$11 - $H696 > 0),\nMIN(INDEX($AA$438:BD$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F696+$H696, BE$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,BE$11 - $H696 > 0),\nMIN(INDEX($AA$438:BE$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F696+$H696, BF$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,BF$11 - $H696 > 0),\nMIN(INDEX($AA$438:BF$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F696+$H696, BG$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,BG$11 - $H696 > 0),\nMIN(INDEX($AA$438:BG$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F696+$H696, BH$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,BH$11 - $H696 > 0),\nMIN(INDEX($AA$438:BH$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F696+$H696, BI$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,BI$11 - $H696 > 0),\nMIN(INDEX($AA$438:BI$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F696+$H696, BJ$11 <= $F696 + INDEX($AA$690:$BJ$690,, $F696) + $H696- 1,BJ$11 - $H696 > 0),\nMIN(INDEX($AA$438:BJ$438,, $F696) / INDEX($AA$690:$BJ$690,, $F696), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 8",8,"£'000",{"$f":"INDEX($AA$691:$BJ$691,$F699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F699+$H699, AA$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AA$11 - $H699 > 0),\nMIN(INDEX($AA$438:AA$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F699+$H699, AB$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AB$11 - $H699 > 0),\nMIN(INDEX($AA$438:AB$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F699+$H699, AC$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AC$11 - $H699 > 0),\nMIN(INDEX($AA$438:AC$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F699+$H699, AD$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AD$11 - $H699 > 0),\nMIN(INDEX($AA$438:AD$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F699+$H699, AE$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AE$11 - $H699 > 0),\nMIN(INDEX($AA$438:AE$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F699+$H699, AF$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AF$11 - $H699 > 0),\nMIN(INDEX($AA$438:AF$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F699+$H699, AG$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AG$11 - $H699 > 0),\nMIN(INDEX($AA$438:AG$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F699+$H699, AH$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AH$11 - $H699 > 0),\nMIN(INDEX($AA$438:AH$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F699+$H699, AI$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AI$11 - $H699 > 0),\nMIN(INDEX($AA$438:AI$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F699+$H699, AJ$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AJ$11 - $H699 > 0),\nMIN(INDEX($AA$438:AJ$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F699+$H699, AK$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AK$11 - $H699 > 0),\nMIN(INDEX($AA$438:AK$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F699+$H699, AL$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AL$11 - $H699 > 0),\nMIN(INDEX($AA$438:AL$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F699+$H699, AM$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AM$11 - $H699 > 0),\nMIN(INDEX($AA$438:AM$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F699+$H699, AN$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AN$11 - $H699 > 0),\nMIN(INDEX($AA$438:AN$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F699+$H699, AO$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AO$11 - $H699 > 0),\nMIN(INDEX($AA$438:AO$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F699+$H699, AP$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AP$11 - $H699 > 0),\nMIN(INDEX($AA$438:AP$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F699+$H699, AQ$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AQ$11 - $H699 > 0),\nMIN(INDEX($AA$438:AQ$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F699+$H699, AR$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AR$11 - $H699 > 0),\nMIN(INDEX($AA$438:AR$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F699+$H699, AS$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AS$11 - $H699 > 0),\nMIN(INDEX($AA$438:AS$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F699+$H699, AT$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AT$11 - $H699 > 0),\nMIN(INDEX($AA$438:AT$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F699+$H699, AU$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AU$11 - $H699 > 0),\nMIN(INDEX($AA$438:AU$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F699+$H699, AV$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AV$11 - $H699 > 0),\nMIN(INDEX($AA$438:AV$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F699+$H699, AW$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AW$11 - $H699 > 0),\nMIN(INDEX($AA$438:AW$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F699+$H699, AX$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AX$11 - $H699 > 0),\nMIN(INDEX($AA$438:AX$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F699+$H699, AY$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AY$11 - $H699 > 0),\nMIN(INDEX($AA$438:AY$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F699+$H699, AZ$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,AZ$11 - $H699 > 0),\nMIN(INDEX($AA$438:AZ$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F699+$H699, BA$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,BA$11 - $H699 > 0),\nMIN(INDEX($AA$438:BA$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F699+$H699, BB$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,BB$11 - $H699 > 0),\nMIN(INDEX($AA$438:BB$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F699+$H699, BC$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,BC$11 - $H699 > 0),\nMIN(INDEX($AA$438:BC$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F699+$H699, BD$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,BD$11 - $H699 > 0),\nMIN(INDEX($AA$438:BD$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F699+$H699, BE$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,BE$11 - $H699 > 0),\nMIN(INDEX($AA$438:BE$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F699+$H699, BF$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,BF$11 - $H699 > 0),\nMIN(INDEX($AA$438:BF$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F699+$H699, BG$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,BG$11 - $H699 > 0),\nMIN(INDEX($AA$438:BG$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F699+$H699, BH$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,BH$11 - $H699 > 0),\nMIN(INDEX($AA$438:BH$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F699+$H699, BI$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,BI$11 - $H699 > 0),\nMIN(INDEX($AA$438:BI$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F699+$H699, BJ$11 <= $F699 + INDEX($AA$690:$BJ$690,, $F699) + $H699- 1,BJ$11 - $H699 > 0),\nMIN(INDEX($AA$438:BJ$438,, $F699) / INDEX($AA$690:$BJ$690,, $F699), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 15",15,"£'000",{"$f":"INDEX($AA$691:$BJ$691,$F706)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F706+$H706, AA$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AA$11 - $H706 > 0),\nMIN(INDEX($AA$438:AA$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F706+$H706, AB$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AB$11 - $H706 > 0),\nMIN(INDEX($AA$438:AB$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F706+$H706, AC$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AC$11 - $H706 > 0),\nMIN(INDEX($AA$438:AC$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F706+$H706, AD$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AD$11 - $H706 > 0),\nMIN(INDEX($AA$438:AD$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F706+$H706, AE$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AE$11 - $H706 > 0),\nMIN(INDEX($AA$438:AE$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F706+$H706, AF$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AF$11 - $H706 > 0),\nMIN(INDEX($AA$438:AF$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F706+$H706, AG$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AG$11 - $H706 > 0),\nMIN(INDEX($AA$438:AG$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F706+$H706, AH$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AH$11 - $H706 > 0),\nMIN(INDEX($AA$438:AH$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F706+$H706, AI$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AI$11 - $H706 > 0),\nMIN(INDEX($AA$438:AI$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F706+$H706, AJ$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AJ$11 - $H706 > 0),\nMIN(INDEX($AA$438:AJ$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F706+$H706, AK$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AK$11 - $H706 > 0),\nMIN(INDEX($AA$438:AK$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F706+$H706, AL$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AL$11 - $H706 > 0),\nMIN(INDEX($AA$438:AL$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F706+$H706, AM$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AM$11 - $H706 > 0),\nMIN(INDEX($AA$438:AM$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F706+$H706, AN$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AN$11 - $H706 > 0),\nMIN(INDEX($AA$438:AN$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F706+$H706, AO$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AO$11 - $H706 > 0),\nMIN(INDEX($AA$438:AO$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F706+$H706, AP$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AP$11 - $H706 > 0),\nMIN(INDEX($AA$438:AP$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F706+$H706, AQ$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AQ$11 - $H706 > 0),\nMIN(INDEX($AA$438:AQ$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F706+$H706, AR$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AR$11 - $H706 > 0),\nMIN(INDEX($AA$438:AR$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F706+$H706, AS$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AS$11 - $H706 > 0),\nMIN(INDEX($AA$438:AS$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F706+$H706, AT$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AT$11 - $H706 > 0),\nMIN(INDEX($AA$438:AT$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F706+$H706, AU$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AU$11 - $H706 > 0),\nMIN(INDEX($AA$438:AU$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F706+$H706, AV$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AV$11 - $H706 > 0),\nMIN(INDEX($AA$438:AV$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F706+$H706, AW$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AW$11 - $H706 > 0),\nMIN(INDEX($AA$438:AW$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F706+$H706, AX$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AX$11 - $H706 > 0),\nMIN(INDEX($AA$438:AX$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F706+$H706, AY$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AY$11 - $H706 > 0),\nMIN(INDEX($AA$438:AY$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F706+$H706, AZ$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,AZ$11 - $H706 > 0),\nMIN(INDEX($AA$438:AZ$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F706+$H706, BA$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,BA$11 - $H706 > 0),\nMIN(INDEX($AA$438:BA$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F706+$H706, BB$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,BB$11 - $H706 > 0),\nMIN(INDEX($AA$438:BB$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F706+$H706, BC$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,BC$11 - $H706 > 0),\nMIN(INDEX($AA$438:BC$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F706+$H706, BD$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,BD$11 - $H706 > 0),\nMIN(INDEX($AA$438:BD$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F706+$H706, BE$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,BE$11 - $H706 > 0),\nMIN(INDEX($AA$438:BE$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F706+$H706, BF$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,BF$11 - $H706 > 0),\nMIN(INDEX($AA$438:BF$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F706+$H706, BG$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,BG$11 - $H706 > 0),\nMIN(INDEX($AA$438:BG$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F706+$H706, BH$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,BH$11 - $H706 > 0),\nMIN(INDEX($AA$438:BH$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F706+$H706, BI$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,BI$11 - $H706 > 0),\nMIN(INDEX($AA$438:BI$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F706+$H706, BJ$11 <= $F706 + INDEX($AA$690:$BJ$690,, $F706) + $H706- 1,BJ$11 - $H706 > 0),\nMIN(INDEX($AA$438:BJ$438,, $F706) / INDEX($AA$690:$BJ$690,, $F706), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 19",19,"£'000",{"$f":"INDEX($AA$691:$BJ$691,$F710)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F710+$H710, AA$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AA$11 - $H710 > 0),\nMIN(INDEX($AA$438:AA$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F710+$H710, AB$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AB$11 - $H710 > 0),\nMIN(INDEX($AA$438:AB$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F710+$H710, AC$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AC$11 - $H710 > 0),\nMIN(INDEX($AA$438:AC$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F710+$H710, AD$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AD$11 - $H710 > 0),\nMIN(INDEX($AA$438:AD$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F710+$H710, AE$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AE$11 - $H710 > 0),\nMIN(INDEX($AA$438:AE$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F710+$H710, AF$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AF$11 - $H710 > 0),\nMIN(INDEX($AA$438:AF$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F710+$H710, AG$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AG$11 - $H710 > 0),\nMIN(INDEX($AA$438:AG$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F710+$H710, AH$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AH$11 - $H710 > 0),\nMIN(INDEX($AA$438:AH$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F710+$H710, AI$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AI$11 - $H710 > 0),\nMIN(INDEX($AA$438:AI$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F710+$H710, AJ$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AJ$11 - $H710 > 0),\nMIN(INDEX($AA$438:AJ$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F710+$H710, AK$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AK$11 - $H710 > 0),\nMIN(INDEX($AA$438:AK$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F710+$H710, AL$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AL$11 - $H710 > 0),\nMIN(INDEX($AA$438:AL$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F710+$H710, AM$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AM$11 - $H710 > 0),\nMIN(INDEX($AA$438:AM$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F710+$H710, AN$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AN$11 - $H710 > 0),\nMIN(INDEX($AA$438:AN$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F710+$H710, AO$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AO$11 - $H710 > 0),\nMIN(INDEX($AA$438:AO$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F710+$H710, AP$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AP$11 - $H710 > 0),\nMIN(INDEX($AA$438:AP$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F710+$H710, AQ$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AQ$11 - $H710 > 0),\nMIN(INDEX($AA$438:AQ$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F710+$H710, AR$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AR$11 - $H710 > 0),\nMIN(INDEX($AA$438:AR$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F710+$H710, AS$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AS$11 - $H710 > 0),\nMIN(INDEX($AA$438:AS$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F710+$H710, AT$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AT$11 - $H710 > 0),\nMIN(INDEX($AA$438:AT$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F710+$H710, AU$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AU$11 - $H710 > 0),\nMIN(INDEX($AA$438:AU$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F710+$H710, AV$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AV$11 - $H710 > 0),\nMIN(INDEX($AA$438:AV$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F710+$H710, AW$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AW$11 - $H710 > 0),\nMIN(INDEX($AA$438:AW$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F710+$H710, AX$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AX$11 - $H710 > 0),\nMIN(INDEX($AA$438:AX$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F710+$H710, AY$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AY$11 - $H710 > 0),\nMIN(INDEX($AA$438:AY$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F710+$H710, AZ$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,AZ$11 - $H710 > 0),\nMIN(INDEX($AA$438:AZ$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F710+$H710, BA$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,BA$11 - $H710 > 0),\nMIN(INDEX($AA$438:BA$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F710+$H710, BB$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,BB$11 - $H710 > 0),\nMIN(INDEX($AA$438:BB$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F710+$H710, BC$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,BC$11 - $H710 > 0),\nMIN(INDEX($AA$438:BC$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F710+$H710, BD$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,BD$11 - $H710 > 0),\nMIN(INDEX($AA$438:BD$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F710+$H710, BE$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,BE$11 - $H710 > 0),\nMIN(INDEX($AA$438:BE$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F710+$H710, BF$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,BF$11 - $H710 > 0),\nMIN(INDEX($AA$438:BF$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F710+$H710, BG$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,BG$11 - $H710 > 0),\nMIN(INDEX($AA$438:BG$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F710+$H710, BH$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,BH$11 - $H710 > 0),\nMIN(INDEX($AA$438:BH$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F710+$H710, BI$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,BI$11 - $H710 > 0),\nMIN(INDEX($AA$438:BI$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F710+$H710, BJ$11 <= $F710 + INDEX($AA$690:$BJ$690,, $F710) + $H710- 1,BJ$11 - $H710 > 0),\nMIN(INDEX($AA$438:BJ$438,, $F710) / INDEX($AA$690:$BJ$690,, $F710), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 20",20,"£'000",{"$f":"INDEX($AA$691:$BJ$691,$F711)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F711+$H711, AA$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AA$11 - $H711 > 0),\nMIN(INDEX($AA$438:AA$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F711+$H711, AB$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AB$11 - $H711 > 0),\nMIN(INDEX($AA$438:AB$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F711+$H711, AC$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AC$11 - $H711 > 0),\nMIN(INDEX($AA$438:AC$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F711+$H711, AD$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AD$11 - $H711 > 0),\nMIN(INDEX($AA$438:AD$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F711+$H711, AE$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AE$11 - $H711 > 0),\nMIN(INDEX($AA$438:AE$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F711+$H711, AF$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AF$11 - $H711 > 0),\nMIN(INDEX($AA$438:AF$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F711+$H711, AG$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AG$11 - $H711 > 0),\nMIN(INDEX($AA$438:AG$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F711+$H711, AH$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AH$11 - $H711 > 0),\nMIN(INDEX($AA$438:AH$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F711+$H711, AI$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AI$11 - $H711 > 0),\nMIN(INDEX($AA$438:AI$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F711+$H711, AJ$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AJ$11 - $H711 > 0),\nMIN(INDEX($AA$438:AJ$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F711+$H711, AK$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AK$11 - $H711 > 0),\nMIN(INDEX($AA$438:AK$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F711+$H711, AL$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AL$11 - $H711 > 0),\nMIN(INDEX($AA$438:AL$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F711+$H711, AM$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AM$11 - $H711 > 0),\nMIN(INDEX($AA$438:AM$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F711+$H711, AN$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AN$11 - $H711 > 0),\nMIN(INDEX($AA$438:AN$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F711+$H711, AO$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AO$11 - $H711 > 0),\nMIN(INDEX($AA$438:AO$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F711+$H711, AP$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AP$11 - $H711 > 0),\nMIN(INDEX($AA$438:AP$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F711+$H711, AQ$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AQ$11 - $H711 > 0),\nMIN(INDEX($AA$438:AQ$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F711+$H711, AR$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AR$11 - $H711 > 0),\nMIN(INDEX($AA$438:AR$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F711+$H711, AS$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AS$11 - $H711 > 0),\nMIN(INDEX($AA$438:AS$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F711+$H711, AT$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AT$11 - $H711 > 0),\nMIN(INDEX($AA$438:AT$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F711+$H711, AU$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AU$11 - $H711 > 0),\nMIN(INDEX($AA$438:AU$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F711+$H711, AV$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AV$11 - $H711 > 0),\nMIN(INDEX($AA$438:AV$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F711+$H711, AW$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AW$11 - $H711 > 0),\nMIN(INDEX($AA$438:AW$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F711+$H711, AX$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AX$11 - $H711 > 0),\nMIN(INDEX($AA$438:AX$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F711+$H711, AY$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AY$11 - $H711 > 0),\nMIN(INDEX($AA$438:AY$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F711+$H711, AZ$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,AZ$11 - $H711 > 0),\nMIN(INDEX($AA$438:AZ$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F711+$H711, BA$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,BA$11 - $H711 > 0),\nMIN(INDEX($AA$438:BA$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F711+$H711, BB$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,BB$11 - $H711 > 0),\nMIN(INDEX($AA$438:BB$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F711+$H711, BC$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,BC$11 - $H711 > 0),\nMIN(INDEX($AA$438:BC$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F711+$H711, BD$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,BD$11 - $H711 > 0),\nMIN(INDEX($AA$438:BD$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F711+$H711, BE$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,BE$11 - $H711 > 0),\nMIN(INDEX($AA$438:BE$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F711+$H711, BF$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,BF$11 - $H711 > 0),\nMIN(INDEX($AA$438:BF$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F711+$H711, BG$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,BG$11 - $H711 > 0),\nMIN(INDEX($AA$438:BG$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F711+$H711, BH$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,BH$11 - $H711 > 0),\nMIN(INDEX($AA$438:BH$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F711+$H711, BI$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,BI$11 - $H711 > 0),\nMIN(INDEX($AA$438:BI$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F711+$H711, BJ$11 <= $F711 + INDEX($AA$690:$BJ$690,, $F711) + $H711- 1,BJ$11 - $H711 > 0),\nMIN(INDEX($AA$438:BJ$438,, $F711) / INDEX($AA$690:$BJ$690,, $F711), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 26",26,"£'000",{"$f":"INDEX($AA$691:$BJ$691,$F717)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F717+$H717, AA$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AA$11 - $H717 > 0),\nMIN(INDEX($AA$438:AA$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F717+$H717, AB$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AB$11 - $H717 > 0),\nMIN(INDEX($AA$438:AB$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F717+$H717, AC$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AC$11 - $H717 > 0),\nMIN(INDEX($AA$438:AC$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F717+$H717, AD$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AD$11 - $H717 > 0),\nMIN(INDEX($AA$438:AD$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F717+$H717, AE$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AE$11 - $H717 > 0),\nMIN(INDEX($AA$438:AE$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F717+$H717, AF$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AF$11 - $H717 > 0),\nMIN(INDEX($AA$438:AF$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F717+$H717, AG$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AG$11 - $H717 > 0),\nMIN(INDEX($AA$438:AG$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F717+$H717, AH$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AH$11 - $H717 > 0),\nMIN(INDEX($AA$438:AH$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F717+$H717, AI$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AI$11 - $H717 > 0),\nMIN(INDEX($AA$438:AI$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F717+$H717, AJ$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AJ$11 - $H717 > 0),\nMIN(INDEX($AA$438:AJ$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F717+$H717, AK$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AK$11 - $H717 > 0),\nMIN(INDEX($AA$438:AK$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F717+$H717, AL$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AL$11 - $H717 > 0),\nMIN(INDEX($AA$438:AL$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F717+$H717, AM$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AM$11 - $H717 > 0),\nMIN(INDEX($AA$438:AM$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F717+$H717, AN$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AN$11 - $H717 > 0),\nMIN(INDEX($AA$438:AN$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F717+$H717, AO$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AO$11 - $H717 > 0),\nMIN(INDEX($AA$438:AO$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F717+$H717, AP$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AP$11 - $H717 > 0),\nMIN(INDEX($AA$438:AP$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F717+$H717, AQ$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AQ$11 - $H717 > 0),\nMIN(INDEX($AA$438:AQ$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F717+$H717, AR$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AR$11 - $H717 > 0),\nMIN(INDEX($AA$438:AR$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F717+$H717, AS$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AS$11 - $H717 > 0),\nMIN(INDEX($AA$438:AS$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F717+$H717, AT$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AT$11 - $H717 > 0),\nMIN(INDEX($AA$438:AT$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F717+$H717, AU$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AU$11 - $H717 > 0),\nMIN(INDEX($AA$438:AU$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F717+$H717, AV$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AV$11 - $H717 > 0),\nMIN(INDEX($AA$438:AV$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F717+$H717, AW$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AW$11 - $H717 > 0),\nMIN(INDEX($AA$438:AW$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F717+$H717, AX$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AX$11 - $H717 > 0),\nMIN(INDEX($AA$438:AX$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F717+$H717, AY$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AY$11 - $H717 > 0),\nMIN(INDEX($AA$438:AY$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F717+$H717, AZ$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,AZ$11 - $H717 > 0),\nMIN(INDEX($AA$438:AZ$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F717+$H717, BA$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,BA$11 - $H717 > 0),\nMIN(INDEX($AA$438:BA$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F717+$H717, BB$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,BB$11 - $H717 > 0),\nMIN(INDEX($AA$438:BB$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F717+$H717, BC$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,BC$11 - $H717 > 0),\nMIN(INDEX($AA$438:BC$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F717+$H717, BD$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,BD$11 - $H717 > 0),\nMIN(INDEX($AA$438:BD$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F717+$H717, BE$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,BE$11 - $H717 > 0),\nMIN(INDEX($AA$438:BE$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F717+$H717, BF$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,BF$11 - $H717 > 0),\nMIN(INDEX($AA$438:BF$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F717+$H717, BG$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,BG$11 - $H717 > 0),\nMIN(INDEX($AA$438:BG$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F717+$H717, BH$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,BH$11 - $H717 > 0),\nMIN(INDEX($AA$438:BH$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F717+$H717, BI$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,BI$11 - $H717 > 0),\nMIN(INDEX($AA$438:BI$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F717+$H717, BJ$11 <= $F717 + INDEX($AA$690:$BJ$690,, $F717) + $H717- 1,BJ$11 - $H717 > 0),\nMIN(INDEX($AA$438:BJ$438,, $F717) / INDEX($AA$690:$BJ$690,, $F717), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£'000",{"$f":"INDEX($AA$691:$BJ$691,$F721)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F721+$H721, AA$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AA$11 - $H721 > 0),\nMIN(INDEX($AA$438:AA$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F721+$H721, AB$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AB$11 - $H721 > 0),\nMIN(INDEX($AA$438:AB$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F721+$H721, AC$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AC$11 - $H721 > 0),\nMIN(INDEX($AA$438:AC$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F721+$H721, AD$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AD$11 - $H721 > 0),\nMIN(INDEX($AA$438:AD$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F721+$H721, AE$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AE$11 - $H721 > 0),\nMIN(INDEX($AA$438:AE$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F721+$H721, AF$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AF$11 - $H721 > 0),\nMIN(INDEX($AA$438:AF$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F721+$H721, AG$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AG$11 - $H721 > 0),\nMIN(INDEX($AA$438:AG$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F721+$H721, AH$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AH$11 - $H721 > 0),\nMIN(INDEX($AA$438:AH$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F721+$H721, AI$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AI$11 - $H721 > 0),\nMIN(INDEX($AA$438:AI$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F721+$H721, AJ$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AJ$11 - $H721 > 0),\nMIN(INDEX($AA$438:AJ$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F721+$H721, AK$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AK$11 - $H721 > 0),\nMIN(INDEX($AA$438:AK$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F721+$H721, AL$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AL$11 - $H721 > 0),\nMIN(INDEX($AA$438:AL$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F721+$H721, AM$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AM$11 - $H721 > 0),\nMIN(INDEX($AA$438:AM$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F721+$H721, AN$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AN$11 - $H721 > 0),\nMIN(INDEX($AA$438:AN$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F721+$H721, AO$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AO$11 - $H721 > 0),\nMIN(INDEX($AA$438:AO$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F721+$H721, AP$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AP$11 - $H721 > 0),\nMIN(INDEX($AA$438:AP$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F721+$H721, AQ$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AQ$11 - $H721 > 0),\nMIN(INDEX($AA$438:AQ$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F721+$H721, AR$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AR$11 - $H721 > 0),\nMIN(INDEX($AA$438:AR$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F721+$H721, AS$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AS$11 - $H721 > 0),\nMIN(INDEX($AA$438:AS$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F721+$H721, AT$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AT$11 - $H721 > 0),\nMIN(INDEX($AA$438:AT$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F721+$H721, AU$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AU$11 - $H721 > 0),\nMIN(INDEX($AA$438:AU$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F721+$H721, AV$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AV$11 - $H721 > 0),\nMIN(INDEX($AA$438:AV$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F721+$H721, AW$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AW$11 - $H721 > 0),\nMIN(INDEX($AA$438:AW$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F721+$H721, AX$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AX$11 - $H721 > 0),\nMIN(INDEX($AA$438:AX$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F721+$H721, AY$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AY$11 - $H721 > 0),\nMIN(INDEX($AA$438:AY$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F721+$H721, AZ$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,AZ$11 - $H721 > 0),\nMIN(INDEX($AA$438:AZ$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F721+$H721, BA$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,BA$11 - $H721 > 0),\nMIN(INDEX($AA$438:BA$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F721+$H721, BB$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,BB$11 - $H721 > 0),\nMIN(INDEX($AA$438:BB$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F721+$H721, BC$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,BC$11 - $H721 > 0),\nMIN(INDEX($AA$438:BC$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F721+$H721, BD$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,BD$11 - $H721 > 0),\nMIN(INDEX($AA$438:BD$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F721+$H721, BE$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,BE$11 - $H721 > 0),\nMIN(INDEX($AA$438:BE$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F721+$H721, BF$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,BF$11 - $H721 > 0),\nMIN(INDEX($AA$438:BF$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F721+$H721, BG$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,BG$11 - $H721 > 0),\nMIN(INDEX($AA$438:BG$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F721+$H721, BH$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,BH$11 - $H721 > 0),\nMIN(INDEX($AA$438:BH$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F721+$H721, BI$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,BI$11 - $H721 > 0),\nMIN(INDEX($AA$438:BI$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F721+$H721, BJ$11 <= $F721 + INDEX($AA$690:$BJ$690,, $F721) + $H721- 1,BJ$11 - $H721 > 0),\nMIN(INDEX($AA$438:BJ$438,, $F721) / INDEX($AA$690:$BJ$690,, $F721), 0),\n0)","v":0}]
[null,null,null,null,{"$f":"\"Total Traffic Risk Share Release  - \" & D689","v":"Total Traffic Risk Share Release  - Above Band Three [Negative] - (Not in use)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA728:BJ728)","v":0},null,{"$f":"SUM(AA692:AA727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E604","v":"Total Traffic Risk Share Release  - Band Three [Positive] - (Not in use)"},null,"£'000","Nominal",null,0,null,{"$f":"L604","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y604","v":0},null,{"$f":"AA604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E759","v":"Return on TRS RP3 Debtor b/f"},null,{"$f":"G759","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E780","v":"RP3 Traffic Share Release -NEG"},null,{"$f":"G780","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-1028084.0731647717,null,0,0,0,0,0,0,0,0,-93319.902417277684,-94376.635535911963,-95358.895425530136,-97675.568629489877,-100577.8383768825,-103396.04786248977,-106293.22409497628,-109271.57973707859,-112333.38945074916,-115480.9916343857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$275","v":"RP3 Indexation adjustment - UKATS - growth rate"},null,{"$f":"C_Index!G$275","v":"%"},{"$f":"C_Index!H$275","v":"RPI 2020"},null,{"$f":"C_Index!J$275","v":0},null,{"$f":"C_Index!L$275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$275","v":0},null,{"$f":"C_Index!AA$275","v":0},{"$f":"C_Index!AB$275","v":2.4942440521872777E-2},{"$f":"C_Index!AC$275","v":4.1183077499064025E-2},{"$f":"C_Index!AD$275","v":2.6968716289104577E-2},{"$f":"C_Index!AE$275","v":2.2058823529411686E-2},{"$f":"C_Index!AF$275","v":1.1990407673860837E-2},{"$f":"C_Index!AG$275","v":7.549085985104953E-2},{"$f":"C_Index!AH$275","v":0.13440352533836952},{"$f":"C_Index!AI$275","v":4.7535251109877663E-2},{"$f":"C_Index!AJ$275","v":1.1323770077567241E-2},{"$f":"C_Index!AK$275","v":1.0407871440219152E-2},{"$f":"C_Index!AL$275","v":2.429425376229255E-2},{"$f":"C_Index!AM$275","v":2.9713364233401318E-2},{"$f":"C_Index!AN$275","v":2.802018348263724E-2},{"$f":"C_Index!AO$275","v":2.802018348263724E-2},{"$f":"C_Index!AP$275","v":2.802018348263724E-2},{"$f":"C_Index!AQ$275","v":2.802018348263724E-2},{"$f":"C_Index!AR$275","v":2.802018348263724E-2},{"$f":"C_Index!AS$275","v":2.802018348263724E-2},{"$f":"C_Index!AT$275","v":2.802018348263724E-2},{"$f":"C_Index!AU$275","v":2.802018348263724E-2},{"$f":"C_Index!AV$275","v":2.802018348263724E-2},{"$f":"C_Index!AW$275","v":2.802018348263724E-2},{"$f":"C_Index!AX$275","v":2.802018348263724E-2},{"$f":"C_Index!AY$275","v":2.802018348263724E-2},{"$f":"C_Index!AZ$275","v":2.802018348263724E-2},{"$f":"C_Index!BA$275","v":2.802018348263724E-2},{"$f":"C_Index!BB$275","v":2.802018348263724E-2},{"$f":"C_Index!BC$275","v":2.802018348263724E-2},{"$f":"C_Index!BD$275","v":2.802018348263724E-2},{"$f":"C_Index!BE$275","v":2.802018348263724E-2},{"$f":"C_Index!BF$275","v":2.802018348263724E-2},{"$f":"C_Index!BG$275","v":2.802018348263724E-2},{"$f":"C_Index!BH$275","v":2.802018348263724E-2},{"$f":"C_Index!BI$275","v":2.802018348263724E-2},{"$f":"C_Index!BJ$275","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"E$742","v":"Deferred RP3 TRS b/f"},null,"£'000","Nominal Year BEG",null,0,null,{"$f":"L$742","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$742","v":0},null,{"$f":"AA$742","v":0},0,0,0,0,0,382962.32141656143,692338.55088830949,890852.14381476888,839879.12175549904,755013.08428729547,667512.26797871082,586053.41177693917,502889.19188441243,413584.19144995906,318879.67228492885,218543.1594741572,112333.38945074916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E762","v":"RP3 traffic share release active"},null,null,null,null,{"$f":"J762","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$709","v":"RP3 traffic share release profile % - UKATS"},{"$f":"'I_Series UKATS'!F$709","v":"RP3 traffic share release profile % (2) [50% NR23, 50% NR28]"},{"$f":"'I_Series UKATS'!G$709","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$709","v":0},null,{"$f":"'I_Series UKATS'!L$709","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$709","v":0.99999999999999989},null,{"$f":"'I_Series UKATS'!AA$709","v":0},{"$f":"'I_Series UKATS'!AB$709","v":0},{"$f":"'I_Series UKATS'!AC$709","v":0},{"$f":"'I_Series UKATS'!AD$709","v":0},{"$f":"'I_Series UKATS'!AE$709","v":0},{"$f":"'I_Series UKATS'!AF$709","v":0},{"$f":"'I_Series UKATS'!AG$709","v":0},{"$f":"'I_Series UKATS'!AH$709","v":0},{"$f":"'I_Series UKATS'!AI$709","v":0.1},{"$f":"'I_Series UKATS'!AJ$709","v":0.1},{"$f":"'I_Series UKATS'!AK$709","v":0.1},{"$f":"'I_Series UKATS'!AL$709","v":0.1},{"$f":"'I_Series UKATS'!AM$709","v":0.1},{"$f":"'I_Series UKATS'!AN$709","v":0.1},{"$f":"'I_Series UKATS'!AO$709","v":0.1},{"$f":"'I_Series UKATS'!AP$709","v":0.1},{"$f":"'I_Series UKATS'!AQ$709","v":0.1},{"$f":"'I_Series UKATS'!AR$709","v":0.1},{"$f":"'I_Series UKATS'!AS$709","v":0},{"$f":"'I_Series UKATS'!AT$709","v":0},{"$f":"'I_Series UKATS'!AU$709","v":0},{"$f":"'I_Series UKATS'!AV$709","v":0},{"$f":"'I_Series UKATS'!AW$709","v":0},{"$f":"'I_Series UKATS'!AX$709","v":0},{"$f":"'I_Series UKATS'!AY$709","v":0},{"$f":"'I_Series UKATS'!AZ$709","v":0},{"$f":"'I_Series UKATS'!BA$709","v":0},{"$f":"'I_Series UKATS'!BB$709","v":0},{"$f":"'I_Series UKATS'!BC$709","v":0},{"$f":"'I_Series UKATS'!BD$709","v":0},{"$f":"'I_Series UKATS'!BE$709","v":0},{"$f":"'I_Series UKATS'!BF$709","v":0},{"$f":"'I_Series UKATS'!BG$709","v":0},{"$f":"'I_Series UKATS'!BH$709","v":0},{"$f":"'I_Series UKATS'!BI$709","v":0},{"$f":"'I_Series UKATS'!BJ$709","v":0}]
[null,null,null,null,{"$f":"E766","v":"RP3 traffic share release profile - % repaid in current and future periods"},null,null,null,null,{"$f":"J766","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.89999999999999991,0.79999999999999993,0.7,0.6,0.5,0.4,0.30000000000000004,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RP3 Traffic Share Release",null,{"$f":"G778","v":"£'000"},{"$f":"H778","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA779:BJ779)","v":1028084.0731647717},null,{"$f":"( AA772*SUM(AA773:AA778) )","v":0},{"$f":"( AB772*SUM(AB773:AB778) )","v":0},0,0,0,0,0,0,{"$f":"( AI772*SUM(AI773:AI778) )","v":93319.902417277684},94376.635535911963,95358.895425530136,97675.568629489877,100577.8383768825,103396.04786248977,106293.22409497628,109271.57973707859,112333.38945074916,115480.9916343857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_PriceSmoothing!E167","v":"Adjustment for Price Smoothing"},null,{"$f":"C_PriceSmoothing!G167","v":"£'000"},{"$f":"C_PriceSmoothing!H167","v":"Nominal"},null,{"$f":"C_PriceSmoothing!J167","v":0},null,{"$f":"C_PriceSmoothing!L167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PriceSmoothing!Y167","v":0},null,{"$f":"C_PriceSmoothing!AA167","v":0},{"$f":"C_PriceSmoothing!AB167","v":0},{"$f":"C_PriceSmoothing!AC167","v":0},{"$f":"C_PriceSmoothing!AD167","v":0},{"$f":"C_PriceSmoothing!AE167","v":0},{"$f":"C_PriceSmoothing!AF167","v":0},{"$f":"C_PriceSmoothing!AG167","v":0},{"$f":"C_PriceSmoothing!AH167","v":0},{"$f":"C_PriceSmoothing!AI167","v":-8.4952489487477578E-11},{"$f":"C_PriceSmoothing!AJ167","v":-144703.63731068073},{"$f":"C_PriceSmoothing!AK167","v":56495.618586922705},{"$f":"C_PriceSmoothing!AL167","v":43488.105018272639},{"$f":"C_PriceSmoothing!AM167","v":58976.259516277554},{"$f":"C_PriceSmoothing!AN167","v":0},{"$f":"C_PriceSmoothing!AO167","v":0},{"$f":"C_PriceSmoothing!AP167","v":0},{"$f":"C_PriceSmoothing!AQ167","v":0},{"$f":"C_PriceSmoothing!AR167","v":0},{"$f":"C_PriceSmoothing!AS167","v":0},{"$f":"C_PriceSmoothing!AT167","v":0},{"$f":"C_PriceSmoothing!AU167","v":0},{"$f":"C_PriceSmoothing!AV167","v":0},{"$f":"C_PriceSmoothing!AW167","v":0},{"$f":"C_PriceSmoothing!AX167","v":0},{"$f":"C_PriceSmoothing!AY167","v":0},{"$f":"C_PriceSmoothing!AZ167","v":0},{"$f":"C_PriceSmoothing!BA167","v":0},{"$f":"C_PriceSmoothing!BB167","v":0},{"$f":"C_PriceSmoothing!BC167","v":0},{"$f":"C_PriceSmoothing!BD167","v":0},{"$f":"C_PriceSmoothing!BE167","v":0},{"$f":"C_PriceSmoothing!BF167","v":0},{"$f":"C_PriceSmoothing!BG167","v":0},{"$f":"C_PriceSmoothing!BH167","v":0},{"$f":"C_PriceSmoothing!BI167","v":0},{"$f":"C_PriceSmoothing!BJ167","v":0}]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU)",null,{"$f":"G787","v":"£'000"},{"$f":"H787","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA788:BJ788)","v":877495.17464498791},null,{"$f":"SUM(AA786:AA787) + AA783 + AA782","v":0},{"$f":"SUM(AB786:AB787) + AB783 + AB782","v":0},0,-9275.3992300201444,-40706.95831062863,-52778.573401516776,-62084.313388410344,0,24929.271489367122,18063.629153141708,151854.51401245286,141163.67364776251,159554.09789316007,103396.04786248977,106293.22409497628,109271.57973707859,112333.38945074916,115480.9916343857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Traffic Risk Share (t) (CSU)",null,{"$f":"G793","v":"£'000"},{"$f":"H793","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA794:BJ794)","v":867858.12016315875},null,{"$f":"SUM(AA792:AA793)","v":0},{"$f":"SUM(AB792:AB793)","v":0},0,-9160.0598586323613,-40209.189325031708,-52177.258924962793,-61390.795342647325,0,24616.508799219504,17854.07429057626,150135.01698657015,139594.02568281334,157807.15521549771,102263.97434574718,105129.42967057873,108075.17557937335,111103.46182902563,114216.60121503111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variance (TVARt)"]
[null,null,null,null,{"$f":"C_Time!E$11","v":"Model period number"},null,{"$f":"C_Time!G$11","v":"#"},null,null,{"$f":"C_Time!J$11","v":0},null,{"$f":"C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$11","v":0},null,{"$f":"C_Time!AA$11","v":1},{"$f":"C_Time!AB$11","v":2},{"$f":"C_Time!AC$11","v":3},{"$f":"C_Time!AD$11","v":4},{"$f":"C_Time!AE$11","v":5},{"$f":"C_Time!AF$11","v":6},{"$f":"C_Time!AG$11","v":7},{"$f":"C_Time!AH$11","v":8},{"$f":"C_Time!AI$11","v":9},{"$f":"C_Time!AJ$11","v":10},{"$f":"C_Time!AK$11","v":11},{"$f":"C_Time!AL$11","v":12},{"$f":"C_Time!AM$11","v":13},{"$f":"C_Time!AN$11","v":14},{"$f":"C_Time!AO$11","v":15},{"$f":"C_Time!AP$11","v":16},{"$f":"C_Time!AQ$11","v":17},{"$f":"C_Time!AR$11","v":18},{"$f":"C_Time!AS$11","v":19},{"$f":"C_Time!AT$11","v":20},{"$f":"C_Time!AU$11","v":21},{"$f":"C_Time!AV$11","v":22},{"$f":"C_Time!AW$11","v":23},{"$f":"C_Time!AX$11","v":24},{"$f":"C_Time!AY$11","v":25},{"$f":"C_Time!AZ$11","v":26},{"$f":"C_Time!BA$11","v":27},{"$f":"C_Time!BB$11","v":28},{"$f":"C_Time!BC$11","v":29},{"$f":"C_Time!BD$11","v":30},{"$f":"C_Time!BE$11","v":31},{"$f":"C_Time!BF$11","v":32},{"$f":"C_Time!BG$11","v":33},{"$f":"C_Time!BH$11","v":34},{"$f":"C_Time!BI$11","v":35},{"$f":"C_Time!BJ$11","v":36}]
[null,null,null,null,"Actual TSU t-2",null,{"$f":"G807","v":"# TSUs ('000) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA806 - $F805 <= 0, 0, INDEX($AA807:AA807, 0, AA806 - 2))","v":0},{"$f":"IF(AB806 - $F805 <= 0, 0, INDEX($AA807:AB807, 0, AB806 - 2))","v":0},{"$f":"IF(AC806 - $F805 <= 0, 0, INDEX($AA807:AC807, 0, AC806 - 2))","v":10154},{"$f":"IF(AD806 - $F805 <= 0, 0, INDEX($AA807:AD807, 0, AD806 - 2))","v":10875},{"$f":"IF(AE806 - $F805 <= 0, 0, INDEX($AA807:AE807, 0, AE806 - 2))","v":11768},{"$f":"IF(AF806 - $F805 <= 0, 0, INDEX($AA807:AF807, 0, AF806 - 2))","v":12194},{"$f":"IF(AG806 - $F805 <= 0, 0, INDEX($AA807:AG807, 0, AG806 - 2))","v":12594},{"$f":"IF(AH806 - $F805 <= 0, 0, INDEX($AA807:AH807, 0, AH806 - 2))","v":5099},{"$f":"IF(AI806 - $F805 <= 0, 0, INDEX($AA807:AI807, 0, AI806 - 2))","v":5531},{"$f":"IF(AJ806 - $F805 <= 0, 0, INDEX($AA807:AJ807, 0, AJ806 - 2))","v":10782},{"$f":"IF(AK806 - $F805 <= 0, 0, INDEX($AA807:AK807, 0, AK806 - 2))","v":11956},{"$f":"IF(AL806 - $F805 <= 0, 0, INDEX($AA807:AL807, 0, AL806 - 2))","v":12930},{"$f":"IF(AM806 - $F805 <= 0, 0, INDEX($AA807:AM807, 0, AM806 - 2))","v":13247},{"$f":"IF(AN806 - $F805 <= 0, 0, INDEX($AA807:AN807, 0, AN806 - 2))","v":13490},{"$f":"IF(AO806 - $F805 <= 0, 0, INDEX($AA807:AO807, 0, AO806 - 2))","v":13700},{"$f":"IF(AP806 - $F805 <= 0, 0, INDEX($AA807:AP807, 0, AP806 - 2))","v":13700},{"$f":"IF(AQ806 - $F805 <= 0, 0, INDEX($AA807:AQ807, 0, AQ806 - 2))","v":13700},{"$f":"IF(AR806 - $F805 <= 0, 0, INDEX($AA807:AR807, 0, AR806 - 2))","v":13700},{"$f":"IF(AS806 - $F805 <= 0, 0, INDEX($AA807:AS807, 0, AS806 - 2))","v":13700},{"$f":"IF(AT806 - $F805 <= 0, 0, INDEX($AA807:AT807, 0, AT806 - 2))","v":13700},{"$f":"IF(AU806 - $F805 <= 0, 0, INDEX($AA807:AU807, 0, AU806 - 2))","v":13700},{"$f":"IF(AV806 - $F805 <= 0, 0, INDEX($AA807:AV807, 0, AV806 - 2))","v":13700},{"$f":"IF(AW806 - $F805 <= 0, 0, INDEX($AA807:AW807, 0, AW806 - 2))","v":13700},{"$f":"IF(AX806 - $F805 <= 0, 0, INDEX($AA807:AX807, 0, AX806 - 2))","v":13700},{"$f":"IF(AY806 - $F805 <= 0, 0, INDEX($AA807:AY807, 0, AY806 - 2))","v":13700},{"$f":"IF(AZ806 - $F805 <= 0, 0, INDEX($AA807:AZ807, 0, AZ806 - 2))","v":13700},{"$f":"IF(BA806 - $F805 <= 0, 0, INDEX($AA807:BA807, 0, BA806 - 2))","v":13700},{"$f":"IF(BB806 - $F805 <= 0, 0, INDEX($AA807:BB807, 0, BB806 - 2))","v":13700},{"$f":"IF(BC806 - $F805 <= 0, 0, INDEX($AA807:BC807, 0, BC806 - 2))","v":13700},{"$f":"IF(BD806 - $F805 <= 0, 0, INDEX($AA807:BD807, 0, BD806 - 2))","v":13700},{"$f":"IF(BE806 - $F805 <= 0, 0, INDEX($AA807:BE807, 0, BE806 - 2))","v":13700},{"$f":"IF(BF806 - $F805 <= 0, 0, INDEX($AA807:BF807, 0, BF806 - 2))","v":13700},{"$f":"IF(BG806 - $F805 <= 0, 0, INDEX($AA807:BG807, 0, BG806 - 2))","v":13700},{"$f":"IF(BH806 - $F805 <= 0, 0, INDEX($AA807:BH807, 0, BH806 - 2))","v":13700},{"$f":"IF(BI806 - $F805 <= 0, 0, INDEX($AA807:BI807, 0, BI806 - 2))","v":13700},{"$f":"IF(BJ806 - $F805 <= 0, 0, INDEX($AA807:BJ807, 0, BJ806 - 2))","v":13700}]
[null,null,null,null,{"$f":"E55","v":"INF - year (t) (CSU)"},null,{"$f":"G55","v":"£'000 "},{"$f":"H55","v":"Nominal"},null,{"$f":"J55","v":0},null,{"$f":"L55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y55","v":-44463.095135868221},null,{"$f":"AA55","v":24198.538442667774},21946.194848638897,-13044.704643852627,-19803.651134685013,-15936.004539016265,-12928.385729968595,-13787.430332018379,-7859.9292910772219,-3920.059985238533,42828.970756042734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Modulation MOD t (CSU)",null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (CSU)",null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-95407.872975435879,null,{"$f":"AA66","v":0},0,601.766830227431,-2782.332185340767,639.78386446879631,4003.8498019607505,-10059.806293739775,-29383.554031693537,-5394.0037880494647,-3005.5461491752267,-7030.7189601694026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Traffic Risk Share (t) (CSU) t-2 ",null,{"$f":"G813","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$810 > 0, INDEX($AA813:$BJ813, 0,  AA$810), 0)","v":0},{"$f":"IF(AB$810 > 0, INDEX($AA813:$BJ813, 0,  AB$810), 0)","v":0},{"$f":"IF(AC$810 > 0, INDEX($AA813:$BJ813, 0,  AC$810), 0)","v":0},{"$f":"IF(AD$810 > 0, INDEX($AA813:$BJ813, 0,  AD$810), 0)","v":0},{"$f":"IF(AE$810 > 0, INDEX($AA813:$BJ813, 0,  AE$810), 0)","v":0},{"$f":"IF(AF$810 > 0, INDEX($AA813:$BJ813, 0,  AF$810), 0)","v":0},{"$f":"IF(AG$810 > 0, INDEX($AA813:$BJ813, 0,  AG$810), 0)","v":0},{"$f":"IF(AH$810 > 0, INDEX($AA813:$BJ813, 0,  AH$810), 0)","v":0},{"$f":"IF(AI$810 > 0, INDEX($AA813:$BJ813, 0,  AI$810), 0)","v":0},{"$f":"IF(AJ$810 > 0, INDEX($AA813:$BJ813, 0,  AJ$810), 0)","v":0},{"$f":"IF(AK$810 > 0, INDEX($AA813:$BJ813, 0,  AK$810), 0)","v":92149.110734223854},{"$f":"IF(AL$810 > 0, INDEX($AA813:$BJ813, 0,  AL$810), 0)","v":93281.778975170528},{"$f":"IF(AM$810 > 0, INDEX($AA813:$BJ813, 0,  AM$810), 0)","v":94279.116282038813},{"$f":"IF(AN$810 > 0, INDEX($AA813:$BJ813, 0,  AN$810), 0)","v":96589.480023528173},{"$f":"IF(AO$810 > 0, INDEX($AA813:$BJ813, 0,  AO$810), 0)","v":99476.621168376485},{"$f":"IF(AP$810 > 0, INDEX($AA813:$BJ813, 0,  AP$810), 0)","v":102263.97434574718},{"$f":"IF(AQ$810 > 0, INDEX($AA813:$BJ813, 0,  AQ$810), 0)","v":105129.42967057873},{"$f":"IF(AR$810 > 0, INDEX($AA813:$BJ813, 0,  AR$810), 0)","v":108075.17557937335},{"$f":"IF(AS$810 > 0, INDEX($AA813:$BJ813, 0,  AS$810), 0)","v":111103.46182902563},{"$f":"IF(AT$810 > 0, INDEX($AA813:$BJ813, 0,  AT$810), 0)","v":114216.60121503111},{"$f":"IF(AU$810 > 0, INDEX($AA813:$BJ813, 0,  AU$810), 0)","v":0},{"$f":"IF(AV$810 > 0, INDEX($AA813:$BJ813, 0,  AV$810), 0)","v":0},{"$f":"IF(AW$810 > 0, INDEX($AA813:$BJ813, 0,  AW$810), 0)","v":0},{"$f":"IF(AX$810 > 0, INDEX($AA813:$BJ813, 0,  AX$810), 0)","v":0},{"$f":"IF(AY$810 > 0, INDEX($AA813:$BJ813, 0,  AY$810), 0)","v":0},{"$f":"IF(AZ$810 > 0, INDEX($AA813:$BJ813, 0,  AZ$810), 0)","v":0},{"$f":"IF(BA$810 > 0, INDEX($AA813:$BJ813, 0,  BA$810), 0)","v":0},{"$f":"IF(BB$810 > 0, INDEX($AA813:$BJ813, 0,  BB$810), 0)","v":0},{"$f":"IF(BC$810 > 0, INDEX($AA813:$BJ813, 0,  BC$810), 0)","v":0},{"$f":"IF(BD$810 > 0, INDEX($AA813:$BJ813, 0,  BD$810), 0)","v":0},{"$f":"IF(BE$810 > 0, INDEX($AA813:$BJ813, 0,  BE$810), 0)","v":0},{"$f":"IF(BF$810 > 0, INDEX($AA813:$BJ813, 0,  BF$810), 0)","v":0},{"$f":"IF(BG$810 > 0, INDEX($AA813:$BJ813, 0,  BG$810), 0)","v":0},{"$f":"IF(BH$810 > 0, INDEX($AA813:$BJ813, 0,  BH$810), 0)","v":0},{"$f":"IF(BI$810 > 0, INDEX($AA813:$BJ813, 0,  BI$810), 0)","v":0},{"$f":"IF(BJ$810 > 0, INDEX($AA813:$BJ813, 0,  BJ$810), 0)","v":0}]
[null,null,null,null,"Financial Incentives FI t  (CSU) t-2 ",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$810 > 0, INDEX($AA816:$BJ816, 0,  AA$810), 0)","v":0},{"$f":"IF(AB$810 > 0, INDEX($AA816:$BJ816, 0,  AB$810), 0)","v":0},{"$f":"IF(AC$810 > 0, INDEX($AA816:$BJ816, 0,  AC$810), 0)","v":-973.46099979079429},{"$f":"IF(AD$810 > 0, INDEX($AA816:$BJ816, 0,  AD$810), 0)","v":5681.5003895661439},{"$f":"IF(AE$810 > 0, INDEX($AA816:$BJ816, 0,  AE$810), 0)","v":4581.4292404098287},{"$f":"IF(AF$810 > 0, INDEX($AA816:$BJ816, 0,  AF$810), 0)","v":-412.78234622380126},{"$f":"IF(AG$810 > 0, INDEX($AA816:$BJ816, 0,  AG$810), 0)","v":2525.99214715466},{"$f":"IF(AH$810 > 0, INDEX($AA816:$BJ816, 0,  AH$810), 0)","v":-261.1009537873544},{"$f":"IF(AI$810 > 0, INDEX($AA816:$BJ816, 0,  AI$810), 0)","v":163.72423689182557},{"$f":"IF(AJ$810 > 0, INDEX($AA816:$BJ816, 0,  AJ$810), 0)","v":0},{"$f":"IF(AK$810 > 0, INDEX($AA816:$BJ816, 0,  AK$810), 0)","v":0},{"$f":"IF(AL$810 > 0, INDEX($AA816:$BJ816, 0,  AL$810), 0)","v":0},{"$f":"IF(AM$810 > 0, INDEX($AA816:$BJ816, 0,  AM$810), 0)","v":0},{"$f":"IF(AN$810 > 0, INDEX($AA816:$BJ816, 0,  AN$810), 0)","v":0},{"$f":"IF(AO$810 > 0, INDEX($AA816:$BJ816, 0,  AO$810), 0)","v":0},{"$f":"IF(AP$810 > 0, INDEX($AA816:$BJ816, 0,  AP$810), 0)","v":0},{"$f":"IF(AQ$810 > 0, INDEX($AA816:$BJ816, 0,  AQ$810), 0)","v":0},{"$f":"IF(AR$810 > 0, INDEX($AA816:$BJ816, 0,  AR$810), 0)","v":0},{"$f":"IF(AS$810 > 0, INDEX($AA816:$BJ816, 0,  AS$810), 0)","v":0},{"$f":"IF(AT$810 > 0, INDEX($AA816:$BJ816, 0,  AT$810), 0)","v":0},{"$f":"IF(AU$810 > 0, INDEX($AA816:$BJ816, 0,  AU$810), 0)","v":0},{"$f":"IF(AV$810 > 0, INDEX($AA816:$BJ816, 0,  AV$810), 0)","v":0},{"$f":"IF(AW$810 > 0, INDEX($AA816:$BJ816, 0,  AW$810), 0)","v":0},{"$f":"IF(AX$810 > 0, INDEX($AA816:$BJ816, 0,  AX$810), 0)","v":0},{"$f":"IF(AY$810 > 0, INDEX($AA816:$BJ816, 0,  AY$810), 0)","v":0},{"$f":"IF(AZ$810 > 0, INDEX($AA816:$BJ816, 0,  AZ$810), 0)","v":0},{"$f":"IF(BA$810 > 0, INDEX($AA816:$BJ816, 0,  BA$810), 0)","v":0},{"$f":"IF(BB$810 > 0, INDEX($AA816:$BJ816, 0,  BB$810), 0)","v":0},{"$f":"IF(BC$810 > 0, INDEX($AA816:$BJ816, 0,  BC$810), 0)","v":0},{"$f":"IF(BD$810 > 0, INDEX($AA816:$BJ816, 0,  BD$810), 0)","v":0},{"$f":"IF(BE$810 > 0, INDEX($AA816:$BJ816, 0,  BE$810), 0)","v":0},{"$f":"IF(BF$810 > 0, INDEX($AA816:$BJ816, 0,  BF$810), 0)","v":0},{"$f":"IF(BG$810 > 0, INDEX($AA816:$BJ816, 0,  BG$810), 0)","v":0},{"$f":"IF(BH$810 > 0, INDEX($AA816:$BJ816, 0,  BH$810), 0)","v":0},{"$f":"IF(BI$810 > 0, INDEX($AA816:$BJ816, 0,  BI$810), 0)","v":0},{"$f":"IF(BJ$810 > 0, INDEX($AA816:$BJ816, 0,  BJ$810), 0)","v":0}]
[null,null,null,null,{"$f":"E860","v":"TVAR t (CSU) (t-2)"},null,{"$f":"G860","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,195.64283265490252,-1239.3596389247566,610.28383028692053,4122.4711723832033,13458.258377084496,-37344.796918210988,-37394.632839012418,-10987.350559864461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E824","v":"RP3 Traffic Risk Share (t) (CSU) t-2 "},null,{"$f":"G824","v":"£'000"},"Nominal",null,{"$f":"J824","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y824","v":0},null,{"$f":"AA824","v":0},0,0,0,0,0,0,0,0,0,92149.110734223854,93281.778975170528,94279.116282038813,96589.480023528173,99476.621168376485,102263.97434574718,105129.42967057873,108075.17557937335,111103.46182902563,114216.60121503111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (CSU) t-2 ",null,"£'000","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (CSU) t-2 ",null,"£'000","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA833","v":0},0,0,0,601.766830227431,-2782.332185340767,639.78386446879631,4003.8498019607505,-10059.806293739775,-29383.554031693537,-5394.0037880494647,-3005.5461491752267,-7030.7189601694026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast CSU/Forecast TSU",null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA852<>0,AA851/AA852,0)","v":0.98694108974598771},0.98718011747706758,0.98735939932578398,0.9875650235070762,0.9877718943823186,0.98860684482736128,0.98882941587153828,0.98915269665478267,0.98745399799263966,0.98839907192575405,0.98867668151279531,0.98888065233506306,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091,0.98905109489051091]
[]
[null,null,null,null,{"$f":"E859 & \" (t-\"&F857&\")\"","v":"TVAR t (CSU) (t-2)"},null,{"$f":"G859","v":"£'000"},{"$f":"H859","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA858 - $F857 <= 0, 0, INDEX($AA859:AA859, 0, AA858 - 2))","v":0},{"$f":"IF(AB858 - $F857 <= 0, 0, INDEX($AA859:AB859, 0, AB858 - 2))","v":0},{"$f":"IF(AC858 - $F857 <= 0, 0, INDEX($AA859:AC859, 0, AC858 - 2))","v":0},{"$f":"IF(AD858 - $F857 <= 0, 0, INDEX($AA859:AD859, 0, AD858 - 2))","v":0},{"$f":"IF(AE858 - $F857 <= 0, 0, INDEX($AA859:AE859, 0, AE858 - 2))","v":195.64283265490252},{"$f":"IF(AF858 - $F857 <= 0, 0, INDEX($AA859:AF859, 0, AF858 - 2))","v":-1239.3596389247566},{"$f":"IF(AG858 - $F857 <= 0, 0, INDEX($AA859:AG859, 0, AG858 - 2))","v":610.28383028692053},{"$f":"IF(AH858 - $F857 <= 0, 0, INDEX($AA859:AH859, 0, AH858 - 2))","v":4122.4711723832033},{"$f":"IF(AI858 - $F857 <= 0, 0, INDEX($AA859:AI859, 0, AI858 - 2))","v":13458.258377084496},{"$f":"IF(AJ858 - $F857 <= 0, 0, INDEX($AA859:AJ859, 0, AJ858 - 2))","v":-37344.796918210988},{"$f":"IF(AK858 - $F857 <= 0, 0, INDEX($AA859:AK859, 0, AK858 - 2))","v":-37394.632839012418},{"$f":"IF(AL858 - $F857 <= 0, 0, INDEX($AA859:AL859, 0, AL858 - 2))","v":-10987.350559864461},{"$f":"IF(AM858 - $F857 <= 0, 0, INDEX($AA859:AM859, 0, AM858 - 2))","v":0},{"$f":"IF(AN858 - $F857 <= 0, 0, INDEX($AA859:AN859, 0, AN858 - 2))","v":0},{"$f":"IF(AO858 - $F857 <= 0, 0, INDEX($AA859:AO859, 0, AO858 - 2))","v":0},{"$f":"IF(AP858 - $F857 <= 0, 0, INDEX($AA859:AP859, 0, AP858 - 2))","v":0},{"$f":"IF(AQ858 - $F857 <= 0, 0, INDEX($AA859:AQ859, 0, AQ858 - 2))","v":0},{"$f":"IF(AR858 - $F857 <= 0, 0, INDEX($AA859:AR859, 0, AR858 - 2))","v":0},{"$f":"IF(AS858 - $F857 <= 0, 0, INDEX($AA859:AS859, 0, AS858 - 2))","v":0},{"$f":"IF(AT858 - $F857 <= 0, 0, INDEX($AA859:AT859, 0, AT858 - 2))","v":0},{"$f":"IF(AU858 - $F857 <= 0, 0, INDEX($AA859:AU859, 0, AU858 - 2))","v":0},{"$f":"IF(AV858 - $F857 <= 0, 0, INDEX($AA859:AV859, 0, AV858 - 2))","v":0},{"$f":"IF(AW858 - $F857 <= 0, 0, INDEX($AA859:AW859, 0, AW858 - 2))","v":0},{"$f":"IF(AX858 - $F857 <= 0, 0, INDEX($AA859:AX859, 0, AX858 - 2))","v":0},{"$f":"IF(AY858 - $F857 <= 0, 0, INDEX($AA859:AY859, 0, AY858 - 2))","v":0},{"$f":"IF(AZ858 - $F857 <= 0, 0, INDEX($AA859:AZ859, 0, AZ858 - 2))","v":0},{"$f":"IF(BA858 - $F857 <= 0, 0, INDEX($AA859:BA859, 0, BA858 - 2))","v":0},{"$f":"IF(BB858 - $F857 <= 0, 0, INDEX($AA859:BB859, 0, BB858 - 2))","v":0},{"$f":"IF(BC858 - $F857 <= 0, 0, INDEX($AA859:BC859, 0, BC858 - 2))","v":0},{"$f":"IF(BD858 - $F857 <= 0, 0, INDEX($AA859:BD859, 0, BD858 - 2))","v":0},{"$f":"IF(BE858 - $F857 <= 0, 0, INDEX($AA859:BE859, 0, BE858 - 2))","v":0},{"$f":"IF(BF858 - $F857 <= 0, 0, INDEX($AA859:BF859, 0, BF858 - 2))","v":0},{"$f":"IF(BG858 - $F857 <= 0, 0, INDEX($AA859:BG859, 0, BG858 - 2))","v":0},{"$f":"IF(BH858 - $F857 <= 0, 0, INDEX($AA859:BH859, 0, BH858 - 2))","v":0},{"$f":"IF(BI858 - $F857 <= 0, 0, INDEX($AA859:BI859, 0, BI858 - 2))","v":0},{"$f":"IF(BJ858 - $F857 <= 0, 0, INDEX($AA859:BJ859, 0, BJ858 - 2))","v":0}]
[null,null,null,null,"Inflation Variance (year t)",null,"% factor variance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA864=0,0,(AA865/AA864-1))","v":-2.2068007024199754E-2},-3.358178818932489E-2,-2.6956187752410377E-2,-2.2180648758370891E-2,-2.4098619584426828E-2,-1.1523224467286486E-2,-5.8794535304310669E-3,6.2866510670232412E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[null,null,null,null,{"$f":"E870","v":"Inflation adjustment for current year - TSU basis"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-13220.283762767076,-20074.984110284833,-16143.469617140958,-13082.655902051732,-13958.111594823262,-7950.5106931054961,-3964.3440236690931,43298.644285039212,0,0,{"$f":"AK870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[]
[null,"Working Capital impact of DfT/CAA/METS Charge collection"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E322","v":"MET Charges"},{"$f":"'I_Series UKATS'!F322","v":"MET Charges (medium)"},{"$f":"'I_Series UKATS'!G322","v":"£'000"},{"$f":"'I_Series UKATS'!H322","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J322","v":0},null,{"$f":"'I_Series UKATS'!L322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y322","v":218889},null,{"$f":"'I_Series UKATS'!AA322","v":0},{"$f":"'I_Series UKATS'!AB322","v":0},{"$f":"'I_Series UKATS'!AC322","v":0},{"$f":"'I_Series UKATS'!AD322","v":0},{"$f":"'I_Series UKATS'!AE322","v":0},{"$f":"'I_Series UKATS'!AF322","v":0},{"$f":"'I_Series UKATS'!AG322","v":28532},{"$f":"'I_Series UKATS'!AH322","v":30404},{"$f":"'I_Series UKATS'!AI322","v":29462},{"$f":"'I_Series UKATS'!AJ322","v":32697},{"$f":"'I_Series UKATS'!AK322","v":32808},{"$f":"'I_Series UKATS'!AL322","v":32517},{"$f":"'I_Series UKATS'!AM322","v":32469},{"$f":"'I_Series UKATS'!AN322","v":0},{"$f":"'I_Series UKATS'!AO322","v":0},{"$f":"'I_Series UKATS'!AP322","v":0},{"$f":"'I_Series UKATS'!AQ322","v":0},{"$f":"'I_Series UKATS'!AR322","v":0},{"$f":"'I_Series UKATS'!AS322","v":0},{"$f":"'I_Series UKATS'!AT322","v":0},{"$f":"'I_Series UKATS'!AU322","v":0},{"$f":"'I_Series UKATS'!AV322","v":0},{"$f":"'I_Series UKATS'!AW322","v":0},{"$f":"'I_Series UKATS'!AX322","v":0},{"$f":"'I_Series UKATS'!AY322","v":0},{"$f":"'I_Series UKATS'!AZ322","v":0},{"$f":"'I_Series UKATS'!BA322","v":0},{"$f":"'I_Series UKATS'!BB322","v":0},{"$f":"'I_Series UKATS'!BC322","v":0},{"$f":"'I_Series UKATS'!BD322","v":0},{"$f":"'I_Series UKATS'!BE322","v":0},{"$f":"'I_Series UKATS'!BF322","v":0},{"$f":"'I_Series UKATS'!BG322","v":0},{"$f":"'I_Series UKATS'!BH322","v":0},{"$f":"'I_Series UKATS'!BI322","v":0},{"$f":"'I_Series UKATS'!BJ322","v":0}]
[null,null,null,null,{"$f":"E893 & \" - forecast\"","v":"DfT Charges  - forecast"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA893 * AA897","v":0},0,0,0,0,0,43197.438314176237,52737.628965517244,52088.603985889175,52175.617875708493,53974.323909865336,55627.231636356133,56526.546127405745,57415.527224347774,58318.48913994692,59235.651747596421,60167.238378592141,61113.475876514218,62074.594652464039,63050.828741169928,64042.415857975095,65049.597456721982,66072.618788546766,67111.728961598667,68167.181001698307,69239.231913950236,70328.142745324105,71434.17864822039,72557.60894503555,73698.707193742724,74857.751254503732,76035.023357328682,77230.810170799654,78445.402871875223,79679.097216792725,80932.19361308559]
[null,null,null,null,{"$f":"E896 & \" - forecast\"","v":"AMS Charges - forecast"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA896 * AA900","v":0},0,0,0,0,0,2158.3331800766282,2381.7065900383145,2498.1632729954599,2519.566215526524,2522.4783986307566,2535.0826408528264,2574.9513521274289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E233","v":"CAA Charges - Actual"},null,{"$f":"I_Actuals!G233","v":"£'000 "},{"$f":"I_Actuals!H233","v":"Nominal"},{"$f":"I_Actuals!I233","v":"Enter as a positive."},{"$f":"I_Actuals!J233","v":0},null,{"$f":"I_Actuals!L233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y233","v":0},null,{"$f":"I_Actuals!AA233","v":0},{"$f":"I_Actuals!AB233","v":0},{"$f":"I_Actuals!AC233","v":0},{"$f":"I_Actuals!AD233","v":0},{"$f":"I_Actuals!AE233","v":0},{"$f":"I_Actuals!AF233","v":0},{"$f":"I_Actuals!AG233","v":0},{"$f":"I_Actuals!AH233","v":0},{"$f":"I_Actuals!AI233","v":0},{"$f":"I_Actuals!AJ233","v":0},{"$f":"I_Actuals!AK233","v":0},{"$f":"I_Actuals!AL233","v":0},{"$f":"I_Actuals!AM233","v":0},{"$f":"I_Actuals!AN233","v":0},{"$f":"I_Actuals!AO233","v":0},{"$f":"I_Actuals!AP233","v":0},{"$f":"I_Actuals!AQ233","v":0},{"$f":"I_Actuals!AR233","v":0},{"$f":"I_Actuals!AS233","v":0},{"$f":"I_Actuals!AT233","v":0},{"$f":"I_Actuals!AU233","v":0},{"$f":"I_Actuals!AV233","v":0},{"$f":"I_Actuals!AW233","v":0},{"$f":"I_Actuals!AX233","v":0},{"$f":"I_Actuals!AY233","v":0},{"$f":"I_Actuals!AZ233","v":0},{"$f":"I_Actuals!BA233","v":0},{"$f":"I_Actuals!BB233","v":0},{"$f":"I_Actuals!BC233","v":0},{"$f":"I_Actuals!BD233","v":0},{"$f":"I_Actuals!BE233","v":0},{"$f":"I_Actuals!BF233","v":0},{"$f":"I_Actuals!BG233","v":0},{"$f":"I_Actuals!BH233","v":0},{"$f":"I_Actuals!BI233","v":0},{"$f":"I_Actuals!BJ233","v":0}]
[null,null,null,null,"AMS Charges - forecast",null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,2158.3331800766282,2381.7065900383145,2498.1632729954599,2519.566215526524,2522.4783986307566,2535.0826408528264,2574.9513521274289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DfT, CAA and METS Charges ",null,{"$f":"G913","v":"£'000"},{"$f":"H913","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA919:BJ919)","v":3104999.6773293023},null,{"$f":"SUM(AA915:AA918)","v":0},{"$f":"SUM(AB915:AB918)","v":0},0,0,0,0,93221.733716475079,109887.40015325672,115166.03928906588,119265.05592640147,121137.70906656382,123379.24303264667,124728.48954535126,83712.952495653677,85029.488485135647,86366.729359105957,87725.000738926363,89104.63336693724,90505.963186994151,91929.331426271034,93375.084678349725,94843.574987616448,96335.159934985393,97850.202724970528,99389.072274126811,100952.14330088228,102539.79641678274,104152.41821917177,105790.40138532799,107454.14476808297,109144.05349294285,110860.53905673735,112604.01942782023,114374.91914784562,116173.6694351449,118000.70828972943]
[]
[null,null,null,null,{"$f":"E$371","v":"Actual TSUs / Forecast TSUs"},null,"%",null,null,0,null,{"$f":"L$371","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$371","v":0},null,{"$f":"AA$371","v":-8.7856306130418282E-3},4.2165788212745525E-2,0.1119720306151375,0.133482059862428,0.15118829981718473,-0.59685150433528922,-0.57094096656582116,-0.18212849882424331,0,0,{"$f":"AK$371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price Control Liability - DfT, CAA and MET charges"]
[]
[]
[null,null,null,null,"Price Control Asset - DfT, CAA and MET charges c/f",null,"£'000","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA942, 0)","v":0},{"$f":"MAX(AB942, 0)","v":0},0,0,0,0,53224.106753025881,73237.733982637452,20013.627229611571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E182","v":"UKATS - movement in DfT, CAA and Met Price Control Creditor - Actual"},null,{"$f":"I_Actuals!G182","v":"£'000 "},{"$f":"I_Actuals!H182","v":"Nominal"},{"$f":"I_Actuals!I182","v":"Enter as negative."},{"$f":"I_Actuals!J182","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L182","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y182","v":-90623.879589879885},null,{"$f":"I_Actuals!AA182","v":45278.211629452126},{"$f":"I_Actuals!AB182","v":82468.935179330001},{"$f":"I_Actuals!AC182","v":101007.25288552292},{"$f":"I_Actuals!AD182","v":18755.688947006325},{"$f":"I_Actuals!AE182","v":-9691.2901068940191},{"$f":"I_Actuals!AF182","v":-328442.67812429724},{"$f":"I_Actuals!AG182","v":0},{"$f":"I_Actuals!AH182","v":0},{"$f":"I_Actuals!AI182","v":0},{"$f":"I_Actuals!AJ182","v":0},{"$f":"I_Actuals!AK182","v":0},{"$f":"I_Actuals!AL182","v":0},{"$f":"I_Actuals!AM182","v":0},{"$f":"I_Actuals!AN182","v":0},{"$f":"I_Actuals!AO182","v":0},{"$f":"I_Actuals!AP182","v":0},{"$f":"I_Actuals!AQ182","v":0},{"$f":"I_Actuals!AR182","v":0},{"$f":"I_Actuals!AS182","v":0},{"$f":"I_Actuals!AT182","v":0},{"$f":"I_Actuals!AU182","v":0},{"$f":"I_Actuals!AV182","v":0},{"$f":"I_Actuals!AW182","v":0},{"$f":"I_Actuals!AX182","v":0},{"$f":"I_Actuals!AY182","v":0},{"$f":"I_Actuals!AZ182","v":0},{"$f":"I_Actuals!BA182","v":0},{"$f":"I_Actuals!BB182","v":0},{"$f":"I_Actuals!BC182","v":0},{"$f":"I_Actuals!BD182","v":0},{"$f":"I_Actuals!BE182","v":0},{"$f":"I_Actuals!BF182","v":0},{"$f":"I_Actuals!BG182","v":0},{"$f":"I_Actuals!BH182","v":0},{"$f":"I_Actuals!BI182","v":0},{"$f":"I_Actuals!BJ182","v":0}]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E170","v":"Pensions - Defined benefit - Ongoing Contributions"},{"$f":"'I_Series UKATS'!F170","v":"Pensions - Defined benefit (P&L) - Ongoing Contributions - CAA Run"},{"$f":"'I_Series UKATS'!G170","v":"£'000"},{"$f":"'I_Series UKATS'!H170","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y170","v":411953.56736991787},null,{"$f":"'I_Series UKATS'!AA170","v":0},{"$f":"'I_Series UKATS'!AB170","v":0},{"$f":"'I_Series UKATS'!AC170","v":0},{"$f":"'I_Series UKATS'!AD170","v":0},{"$f":"'I_Series UKATS'!AE170","v":0},{"$f":"'I_Series UKATS'!AF170","v":47310.723930538232},{"$f":"'I_Series UKATS'!AG170","v":46073.569370391306},{"$f":"'I_Series UKATS'!AH170","v":44815.248159821596},{"$f":"'I_Series UKATS'!AI170","v":71746.15588257731},{"$f":"'I_Series UKATS'!AJ170","v":65482.604499531888},{"$f":"'I_Series UKATS'!AK170","v":47109.46197702155},{"$f":"'I_Series UKATS'!AL170","v":44592.117263512882},{"$f":"'I_Series UKATS'!AM170","v":44823.686286523109},{"$f":"'I_Series UKATS'!AN170","v":0},{"$f":"'I_Series UKATS'!AO170","v":0},{"$f":"'I_Series UKATS'!AP170","v":0},{"$f":"'I_Series UKATS'!AQ170","v":0},{"$f":"'I_Series UKATS'!AR170","v":0},{"$f":"'I_Series UKATS'!AS170","v":0},{"$f":"'I_Series UKATS'!AT170","v":0},{"$f":"'I_Series UKATS'!AU170","v":0},{"$f":"'I_Series UKATS'!AV170","v":0},{"$f":"'I_Series UKATS'!AW170","v":0},{"$f":"'I_Series UKATS'!AX170","v":0},{"$f":"'I_Series UKATS'!AY170","v":0},{"$f":"'I_Series UKATS'!AZ170","v":0},{"$f":"'I_Series UKATS'!BA170","v":0},{"$f":"'I_Series UKATS'!BB170","v":0},{"$f":"'I_Series UKATS'!BC170","v":0},{"$f":"'I_Series UKATS'!BD170","v":0},{"$f":"'I_Series UKATS'!BE170","v":0},{"$f":"'I_Series UKATS'!BF170","v":0},{"$f":"'I_Series UKATS'!BG170","v":0},{"$f":"'I_Series UKATS'!BH170","v":0},{"$f":"'I_Series UKATS'!BI170","v":0},{"$f":"'I_Series UKATS'!BJ170","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E110","v":"Pensions - Other pension costs - Outturn"},{"$f":"'I_Series UKATS'!F110","v":"Pensions - Other pension costs - CAA Run"},{"$f":"'I_Series UKATS'!G110","v":"£'000"},{"$f":"'I_Series UKATS'!H110","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y110","v":0},null,{"$f":"'I_Series UKATS'!AA110","v":0},{"$f":"'I_Series UKATS'!AB110","v":0},{"$f":"'I_Series UKATS'!AC110","v":0},{"$f":"'I_Series UKATS'!AD110","v":0},{"$f":"'I_Series UKATS'!AE110","v":0},{"$f":"'I_Series UKATS'!AF110","v":0},{"$f":"'I_Series UKATS'!AG110","v":0},{"$f":"'I_Series UKATS'!AH110","v":0},{"$f":"'I_Series UKATS'!AI110","v":0},{"$f":"'I_Series UKATS'!AJ110","v":0},{"$f":"'I_Series UKATS'!AK110","v":0},{"$f":"'I_Series UKATS'!AL110","v":0},{"$f":"'I_Series UKATS'!AM110","v":0},{"$f":"'I_Series UKATS'!AN110","v":0},{"$f":"'I_Series UKATS'!AO110","v":0},{"$f":"'I_Series UKATS'!AP110","v":0},{"$f":"'I_Series UKATS'!AQ110","v":0},{"$f":"'I_Series UKATS'!AR110","v":0},{"$f":"'I_Series UKATS'!AS110","v":0},{"$f":"'I_Series UKATS'!AT110","v":0},{"$f":"'I_Series UKATS'!AU110","v":0},{"$f":"'I_Series UKATS'!AV110","v":0},{"$f":"'I_Series UKATS'!AW110","v":0},{"$f":"'I_Series UKATS'!AX110","v":0},{"$f":"'I_Series UKATS'!AY110","v":0},{"$f":"'I_Series UKATS'!AZ110","v":0},{"$f":"'I_Series UKATS'!BA110","v":0},{"$f":"'I_Series UKATS'!BB110","v":0},{"$f":"'I_Series UKATS'!BC110","v":0},{"$f":"'I_Series UKATS'!BD110","v":0},{"$f":"'I_Series UKATS'!BE110","v":0},{"$f":"'I_Series UKATS'!BF110","v":0},{"$f":"'I_Series UKATS'!BG110","v":0},{"$f":"'I_Series UKATS'!BH110","v":0},{"$f":"'I_Series UKATS'!BI110","v":0},{"$f":"'I_Series UKATS'!BJ110","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E159","v":"Opex - Spare 3 - Outturn"},{"$f":"'I_Series UKATS'!F159","v":"Opex - Spare 3 - CAA Run"},{"$f":"'I_Series UKATS'!G159","v":"£'000"},{"$f":"'I_Series UKATS'!H159","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y159","v":0},null,{"$f":"'I_Series UKATS'!AA159","v":0},{"$f":"'I_Series UKATS'!AB159","v":0},{"$f":"'I_Series UKATS'!AC159","v":0},{"$f":"'I_Series UKATS'!AD159","v":0},{"$f":"'I_Series UKATS'!AE159","v":0},{"$f":"'I_Series UKATS'!AF159","v":0},{"$f":"'I_Series UKATS'!AG159","v":0},{"$f":"'I_Series UKATS'!AH159","v":0},{"$f":"'I_Series UKATS'!AI159","v":0},{"$f":"'I_Series UKATS'!AJ159","v":0},{"$f":"'I_Series UKATS'!AK159","v":0},{"$f":"'I_Series UKATS'!AL159","v":0},{"$f":"'I_Series UKATS'!AM159","v":0},{"$f":"'I_Series UKATS'!AN159","v":0},{"$f":"'I_Series UKATS'!AO159","v":0},{"$f":"'I_Series UKATS'!AP159","v":0},{"$f":"'I_Series UKATS'!AQ159","v":0},{"$f":"'I_Series UKATS'!AR159","v":0},{"$f":"'I_Series UKATS'!AS159","v":0},{"$f":"'I_Series UKATS'!AT159","v":0},{"$f":"'I_Series UKATS'!AU159","v":0},{"$f":"'I_Series UKATS'!AV159","v":0},{"$f":"'I_Series UKATS'!AW159","v":0},{"$f":"'I_Series UKATS'!AX159","v":0},{"$f":"'I_Series UKATS'!AY159","v":0},{"$f":"'I_Series UKATS'!AZ159","v":0},{"$f":"'I_Series UKATS'!BA159","v":0},{"$f":"'I_Series UKATS'!BB159","v":0},{"$f":"'I_Series UKATS'!BC159","v":0},{"$f":"'I_Series UKATS'!BD159","v":0},{"$f":"'I_Series UKATS'!BE159","v":0},{"$f":"'I_Series UKATS'!BF159","v":0},{"$f":"'I_Series UKATS'!BG159","v":0},{"$f":"'I_Series UKATS'!BH159","v":0},{"$f":"'I_Series UKATS'!BI159","v":0},{"$f":"'I_Series UKATS'!BJ159","v":0}]
[null,null,null,null,{"$f":"C_Index!E392","v":"Pensions - Defined contribution - indexation - Outturn"},null,{"$f":"C_Index!G392","v":"index"},{"$f":"C_Index!H392","v":"CPI 2020"},null,{"$f":"C_Index!J392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y392","v":0},null,{"$f":"C_Index!AA392","v":0.91961685823754757},{"$f":"C_Index!AB392","v":0.92551724137931035},{"$f":"C_Index!AC392","v":0.95042145593869709},{"$f":"C_Index!AD392","v":0.97394636015325609},{"$f":"C_Index!AE392","v":0.99126436781609162},{"$f":"C_Index!AF392","v":1},{"$f":"C_Index!AG392","v":1.0258237547892719},{"$f":"C_Index!AH392","v":1.1186973180076629},{"$f":"C_Index!AI392","v":1.1873399586480322},{"$f":"C_Index!AJ392","v":1.1975124598510096},{"$f":"C_Index!AK392","v":1.198896577295987},{"$f":"C_Index!AL392","v":1.2048871867171229},{"$f":"C_Index!AM392","v":1.2238361939769149},{"$f":"C_Index!AN392","v":1.2430832082867362},{"$f":"C_Index!AO392","v":1.2626329163407577},{"$f":"C_Index!AP392","v":1.282490078539803},{"$f":"C_Index!AQ392","v":1.3026595301505184},{"$f":"C_Index!AR392","v":1.3231461824827708},{"$f":"C_Index!AS392","v":1.3439550240855642},{"$f":"C_Index!AT392","v":1.3650911219617634},{"$f":"C_Index!AU392","v":1.3865596228019204},{"$f":"C_Index!AV392","v":1.4083657542375072},{"$f":"C_Index!AW392","v":1.4305148261138558},{"$f":"C_Index!AX392","v":1.4530122317831182},{"$f":"C_Index!AY392","v":1.4758634494175611},{"$f":"C_Index!AZ392","v":1.4990740433435141},{"$f":"C_Index!BA392","v":1.5226496653962955},{"$f":"C_Index!BB392","v":1.5465960562964489},{"$f":"C_Index!BC392","v":1.5709190470476218},{"$f":"C_Index!BD392","v":1.5956245603564285},{"$f":"C_Index!BE392","v":1.6207186120746455},{"$f":"C_Index!BF392","v":1.6462073126640833},{"$f":"C_Index!BG392","v":1.6720968686844992},{"$f":"C_Index!BH392","v":1.6983935843049107},{"$f":"C_Index!BI392","v":1.725103862838675},{"$f":"C_Index!BJ392","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E398","v":"Opex - Spare 2 - indexation - Outturn"},null,{"$f":"C_Index!G398","v":"index"},{"$f":"C_Index!H398","v":"CPI 2020"},null,{"$f":"C_Index!J398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y398","v":0},null,{"$f":"C_Index!AA398","v":0.91961685823754757},{"$f":"C_Index!AB398","v":0.92551724137931035},{"$f":"C_Index!AC398","v":0.95042145593869709},{"$f":"C_Index!AD398","v":0.97394636015325609},{"$f":"C_Index!AE398","v":0.99126436781609162},{"$f":"C_Index!AF398","v":1},{"$f":"C_Index!AG398","v":1.0258237547892719},{"$f":"C_Index!AH398","v":1.1186973180076629},{"$f":"C_Index!AI398","v":1.1873399586480322},{"$f":"C_Index!AJ398","v":1.1975124598510096},{"$f":"C_Index!AK398","v":1.198896577295987},{"$f":"C_Index!AL398","v":1.2048871867171229},{"$f":"C_Index!AM398","v":1.2238361939769149},{"$f":"C_Index!AN398","v":1.2430832082867362},{"$f":"C_Index!AO398","v":1.2626329163407577},{"$f":"C_Index!AP398","v":1.282490078539803},{"$f":"C_Index!AQ398","v":1.3026595301505184},{"$f":"C_Index!AR398","v":1.3231461824827708},{"$f":"C_Index!AS398","v":1.3439550240855642},{"$f":"C_Index!AT398","v":1.3650911219617634},{"$f":"C_Index!AU398","v":1.3865596228019204},{"$f":"C_Index!AV398","v":1.4083657542375072},{"$f":"C_Index!AW398","v":1.4305148261138558},{"$f":"C_Index!AX398","v":1.4530122317831182},{"$f":"C_Index!AY398","v":1.4758634494175611},{"$f":"C_Index!AZ398","v":1.4990740433435141},{"$f":"C_Index!BA398","v":1.5226496653962955},{"$f":"C_Index!BB398","v":1.5465960562964489},{"$f":"C_Index!BC398","v":1.5709190470476218},{"$f":"C_Index!BD398","v":1.5956245603564285},{"$f":"C_Index!BE398","v":1.6207186120746455},{"$f":"C_Index!BF398","v":1.6462073126640833},{"$f":"C_Index!BG398","v":1.6720968686844992},{"$f":"C_Index!BH398","v":1.6983935843049107},{"$f":"C_Index!BI398","v":1.725103862838675},{"$f":"C_Index!BJ398","v":1.7522342083027105}]
[]
[null,null,null,null,{"$f":"E959 & \" - UKATS POS\"","v":"Pensions - Defined benefit - Deficit Repair - UKATS POS"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA959 * AA971 * AA$981","v":0},0,0,0,0,0,{"$f":"AG959 * AG971 * AG$981","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Outturn - UKATS POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA966 * AA978 * AA$981","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"LEFT(E983,LEN(E983)-4)","v":"Opex - Wages & Salaries - Outturn - UKATS"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA996:BJ996)","v":-2086249.1930903958},null,{"$f":"AA983 * SignSwitch","v":0},0,0,0,0,0,-237434.29781339131,-275232.15557114989,-310952.76611548784,-319071.35765957198,-311978.40820320923,-311987.11764197156,-319593.09008561377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Outturn - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA988 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Outturn - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1173626.5589419007,null,{"$f":"AA990 * SignSwitch","v":0},0,0,0,0,0,-120630.3347933451,-161682.07915654776,{"$f":"AI990 * SignSwitch","v":-173077.94198241507},-179721.21271292533,-180143.48314597597,-180144.05135588153,-178227.45579481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Outturn - UKATS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA993 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Remove RP3 TRS Revenues from Eurocontrol Rev (Regulated)"]
[null,null,null,null,{"$f":"E$57","v":"RP3 Traffic Risk Share (t) (CSU)"},null,{"$f":"G$57","v":"£'000"},{"$f":"H$57","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$57","v":1016564.7498230938},null,{"$f":"AA$57","v":0},{"$f":"AB$57","v":0},0,0,0,0,0,0,92149.110734223854,93281.778975170528,94279.116282038813,96589.480023528173,99476.621168376485,102263.97434574718,105129.42967057873,108075.17557937335,111103.46182902563,114216.60121503111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eurocontrol Revenue (Regulated) - charged in year [RP3 TRS Removed]",null,{"$f":"G1017","v":"£'000"},{"$f":"H1017","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1017 + AA1017 * AA1019","v":605994.21402874449},{"$f":"AB1017 + AB1017 * AB1019","v":647631.99397063407},650032.65620886872,626122.23887715535,554660.87291356537,239817.82538747718,254115.70617438626,505699.11423086206,644185.65663612785,722193.49454258871,742355.96615137765,759826.45499804057,784101.82272274606,5211.474035525127,5267.4478153874079,3382.7240190185839,3181.2283935143496,2647.0660545911087,1199.4963703220619,-798.82707643243111,-779.32895241053166,-404.88648204741457,-3.497910705936024E-13,-3.5959228057222312E-13,-3.6966812225279683E-13,-3.8002629086600221E-13,-3.9067469726429362E-13,-4.0162147396366285E-13,-4.1287498135469195E-13,-4.2444381408764095E-13,-4.3633680763644681E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[null,null,null,null,{"$f":"E88","v":"Revenue - North Sea Helicopters"},null,"£'000 ","Nominal","P&L",0,null,{"$f":"L88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y88","v":66060.598329388828},null,{"$f":"AA88","v":0},0,0,0,0,0,8136.8340229885043,9522.6065045880678,9530.7778480677553,9629.197689661969,9654.7141369645833,9715.0053865001628,9871.4627406177951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E$59","v":"UKATS Revenue Debtor"},null,{"$f":"'I_Series NERL'!G$59","v":"# months"},null,null,{"$f":"'I_Series NERL'!J$59","v":"I_Series NERL, row 59:60"},null,{"$f":"'I_Series NERL'!L$59","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$59","v":0},null,{"$f":"'I_Series NERL'!AA$59","v":0},{"$f":"'I_Series NERL'!AB$59","v":0},{"$f":"'I_Series NERL'!AC$59","v":0},{"$f":"'I_Series NERL'!AD$59","v":0},{"$f":"'I_Series NERL'!AE$59","v":0},{"$f":"'I_Series NERL'!AF$59","v":1.1729166666666666},{"$f":"'I_Series NERL'!AG$59","v":-2.7488401764029038},{"$f":"'I_Series NERL'!AH$59","v":1.2458333333333333},{"$f":"'I_Series NERL'!AI$59","v":1.4583333333333333},{"$f":"'I_Series NERL'!AJ$59","v":1.625},{"$f":"'I_Series NERL'!AK$59","v":1.7916666666666667},{"$f":"'I_Series NERL'!AL$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AM$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AN$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AO$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AP$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AQ$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AR$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AS$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AT$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AU$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AV$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AW$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AX$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AY$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AZ$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!BA$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!BB$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!BC$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!BD$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!BE$59","v":0},{"$f":"'I_Series NERL'!BF$59","v":0},{"$f":"'I_Series NERL'!BG$59","v":0},{"$f":"'I_Series NERL'!BH$59","v":0},{"$f":"'I_Series NERL'!BI$59","v":0},{"$f":"'I_Series NERL'!BJ$59","v":0}]
[null,null,null,null,{"$f":"E1047","v":"UKATS Trade Debtors b/f"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,104878.47941,105483.58437469456,98220.028311331975,93180.014558259223,64541.346902692589,46164.750351939096,-77627.602525528229,61923.8833018117,90804.832080104505,112119.33068285813,126556.70263823168,132282.93809432432,136214.10332844662,1131.6137659804954,1149.5637431804598,871.28160300807031,850.43004693008515,779.03272004662267,183.25638991031497,-122.04302556606586,-119.06414550716454,-61.857656979466128,-5.6843418860808015E-14,-5.4937709531867408E-14,-5.6477074233066202E-14,-5.8059572215639239E-14,-5.9686412082044852E-14,-6.1358836300004065E-14,-6.3078122151411253E-14,-6.4845582707834032E-14,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"UKATS Trade Debtors c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$1045 = 1, AA1044, AA1047 + AA1048 + AA1049)","v":104878.47941},{"$f":"IF(AB$1045 = 1, AB1044, AB1047 + AB1048 + AB1049)","v":105483.58437469456},98220.028311331975,93180.014558259223,64541.346902692589,46164.750351939096,-77627.602525528229,61923.8833018117,90804.832080104505,112119.33068285813,126556.70263823168,132282.93809432432,136214.10332844662,1131.6137659804954,1149.5637431804598,871.28160300807031,850.43004693008515,779.03272004662267,183.25638991031497,-122.04302556606586,-119.06414550716454,-61.857656979466128,-5.6843418860808015E-14,-5.4937709531867408E-14,-5.6477074233066202E-14,-5.8059572215639239E-14,-5.9686412082044852E-14,-6.1358836300004065E-14,-6.3078122151411253E-14,-6.4845582707834032E-14,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E$59","v":"UKATS Revenue Debtor"},null,{"$f":"'I_Series NERL'!G$59","v":"# months"},null,null,{"$f":"'I_Series NERL'!J$59","v":"I_Series NERL, row 59:60"},null,{"$f":"'I_Series NERL'!L$59","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$59","v":0}]
[null,null,null,null,{"$f":"$B$1010& \" - Target Balance\"","v":"Debtors - Target Balance"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1063 * AA1062 / $F1061","v":0},{"$f":"AB1063 * AB1062 / $F1061","v":0},0,0,0,0,0,0,{"$f":"AI1063 * AI1062 / $F1061","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"UKATS RP3 TRS Trade Debtors c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1071:AA1073)","v":0},{"$f":"SUM(AB1071:AB1073)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!E$24","v":"Number of months in model period"},{"$f":"I_Global!F$24","v":12},{"$f":"I_Global!G$24","v":"# months"}]
[]
[null,null,null,null,{"$f":"E$1083","v":"Prepayments - Target Balance"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$1083","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$1083","v":0},null,{"$f":"AA$1083","v":0},0,0,0,0,0,34170.866358302184,42837.221217573468,51531.101324907366,52744.624615098786,50339.981833332473,50113.382033336158,50756.102527796473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,"Price Control Creditor"]
[null,null,null,"Revenue Received (Excl. RP3 TRS)"]
[null,null,null,null,{"$f":"\"Total \" & D1103","v":"Total Revenue Received (Excl. RP3 TRS)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1105:BJ1105)","v":7755644.4110200424},null,{"$f":"AA1104","v":605994.21402874449},{"$f":"AB1104","v":647631.99397063407},650032.65620886872,626122.23887715535,554660.87291356537,239817.82538747718,254115.70617438626,505699.11423086206,644185.65663612785,722193.49454258871,742355.96615137765,759826.45499804057,784101.82272274606,5211.474035525127,5267.4478153874079,3382.7240190185839,3181.2283935143496,2647.0660545911087,1199.4963703220619,-798.82707643243111,-779.32895241053166,-404.88648204741457,-3.497910705936024E-13,-3.5959228057222312E-13,-3.6966812225279683E-13,-3.8002629086600221E-13,-3.9067469726429362E-13,-4.0162147396366285E-13,-4.1287498135469195E-13,-4.2444381408764095E-13,-4.3633680763644681E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[null,null,null,null,{"$f":"I_Actuals!E44","v":"UKATS Price Control Creditor - Actual"},null,{"$f":"I_Actuals!G44","v":"£'000 "},"Nominal",{"$f":"I_Actuals!I44","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J44","v":"Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y44","v":-83610.456434378895},null,{"$f":"I_Actuals!AA44","v":57588.298985000001},{"$f":"I_Actuals!AB44","v":-32058.500538271321},{"$f":"I_Actuals!AC44","v":-89699.3251794237},{"$f":"I_Actuals!AD44","v":-125898.47499999995},{"$f":"I_Actuals!AE44","v":-113909.95968489427},{"$f":"I_Actuals!AF44","v":220367.50498321033},{"$f":"I_Actuals!AG44","v":0},{"$f":"I_Actuals!AH44","v":0},{"$f":"I_Actuals!AI44","v":0},{"$f":"I_Actuals!AJ44","v":0},{"$f":"I_Actuals!AK44","v":0},{"$f":"I_Actuals!AL44","v":0},{"$f":"I_Actuals!AM44","v":0},{"$f":"I_Actuals!AN44","v":0},{"$f":"I_Actuals!AO44","v":0},{"$f":"I_Actuals!AP44","v":0},{"$f":"I_Actuals!AQ44","v":0},{"$f":"I_Actuals!AR44","v":0},{"$f":"I_Actuals!AS44","v":0},{"$f":"I_Actuals!AT44","v":0},{"$f":"I_Actuals!AU44","v":0},{"$f":"I_Actuals!AV44","v":0},{"$f":"I_Actuals!AW44","v":0},{"$f":"I_Actuals!AX44","v":0},{"$f":"I_Actuals!AY44","v":0},{"$f":"I_Actuals!AZ44","v":0},{"$f":"I_Actuals!BA44","v":0},{"$f":"I_Actuals!BB44","v":0},{"$f":"I_Actuals!BC44","v":0},{"$f":"I_Actuals!BD44","v":0},{"$f":"I_Actuals!BE44","v":0},{"$f":"I_Actuals!BF44","v":0},{"$f":"I_Actuals!BG44","v":0},{"$f":"I_Actuals!BH44","v":0},{"$f":"I_Actuals!BI44","v":0},{"$f":"I_Actuals!BJ44","v":0}]
[null,null,null,null,{"$f":"$B$1098& \" - b/f\"","v":"Price Control Creditor - b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1119","v":0},{"$f":"AA1119","v":57588.298985000001},-32058.500538271321,-89699.3251794237,-125898.47499999995,-113909.95968489427,220367.50498321033,242528.56462905271,314406.945762344,354863.60959368863,322136.68769933423,322776.40558172576,323259.96494071325,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965,323905.69040986965]
[null,null,null,"Less:",{"$f":"E1105","v":"Total Revenue Received (Excl. RP3 TRS)"},null,{"$f":"G1105","v":"£'000 "},"Nominal",null,{"$f":"J1105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1105","v":7755644.4110200424},null,{"$f":"AA1105","v":605994.21402874449},647631.99397063407,650032.65620886872,626122.23887715535,554660.87291356537,239817.82538747718,254115.70617438626,505699.11423086206,644185.65663612785,722193.49454258871,742355.96615137765,759826.45499804057,784101.82272274606,5211.474035525127,5267.4478153874079,3382.7240190185839,3181.2283935143496,2647.0660545911087,1199.4963703220619,-798.82707643243111,-779.32895241053166,-404.88648204741457,-3.497910705936024E-13,-3.5959228057222312E-13,-3.6966812225279683E-13,-3.8002629086600221E-13,-3.9067469726429362E-13,-4.0162147396366285E-13,-4.1287498135469195E-13,-4.2444381408764095E-13,-4.3633680763644681E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[null,null,null,null,"Price Control Creditor - c/f",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1121 < 0, AA1121, 0)","v":0},{"$f":"IF(AB1121 < 0, AB1121, 0)","v":-32058.500538271321},-89699.3251794237,-125898.47499999995,-113909.95968489427,{"$f":"IF(AF1121 < 0, AF1121, 0)","v":0},-140433.75678750873,-68555.375654217438,-28098.711822872807,-60825.633717227203,-60185.915834835672,-59702.356475848181,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779]
[]
[null,null,null,null,{"$f":"E788","v":"Total Traffic Risk Share (t) (TSU)"},null,{"$f":"G788","v":"£'000"},{"$f":"H788","v":"Nominal"},null,{"$f":"J788","v":0},null,{"$f":"L788","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y788","v":877495.17464498791},null,{"$f":"AA788","v":0},0,0,-9275.3992300201444,-40706.95831062863,-52778.573401516776,-62084.313388410344,0,24929.271489367122,18063.629153141708,151854.51401245286,141163.67364776251,159554.09789316007,103396.04786248977,106293.22409497628,109271.57973707859,112333.38945074916,115480.9916343857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"D1129 & \" -  c/f\"","v":"RAB 2 Allocation of TRS -  c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H1145","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1141=1,AA1140,AA1143+AA1144-AA1145)","v":0},{"$f":"IF(AB1141=1,AB1140,AB1143+AB1144-AB1145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E44","v":"UKATS Price Control Creditor - Actual"},null,{"$f":"I_Actuals!G44","v":"£'000 "},"Nominal",{"$f":"I_Actuals!I44","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J44","v":"Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y44","v":-83610.456434378895},null,{"$f":"I_Actuals!AA44","v":57588.298985000001},{"$f":"I_Actuals!AB44","v":-32058.500538271321},{"$f":"I_Actuals!AC44","v":-89699.3251794237},{"$f":"I_Actuals!AD44","v":-125898.47499999995},{"$f":"I_Actuals!AE44","v":-113909.95968489427},{"$f":"I_Actuals!AF44","v":220367.50498321033},{"$f":"I_Actuals!AG44","v":0},{"$f":"I_Actuals!AH44","v":0},{"$f":"I_Actuals!AI44","v":0},{"$f":"I_Actuals!AJ44","v":0},{"$f":"I_Actuals!AK44","v":0},{"$f":"I_Actuals!AL44","v":0},{"$f":"I_Actuals!AM44","v":0},{"$f":"I_Actuals!AN44","v":0},{"$f":"I_Actuals!AO44","v":0},{"$f":"I_Actuals!AP44","v":0},{"$f":"I_Actuals!AQ44","v":0},{"$f":"I_Actuals!AR44","v":0},{"$f":"I_Actuals!AS44","v":0},{"$f":"I_Actuals!AT44","v":0},{"$f":"I_Actuals!AU44","v":0},{"$f":"I_Actuals!AV44","v":0},{"$f":"I_Actuals!AW44","v":0},{"$f":"I_Actuals!AX44","v":0},{"$f":"I_Actuals!AY44","v":0},{"$f":"I_Actuals!AZ44","v":0},{"$f":"I_Actuals!BA44","v":0},{"$f":"I_Actuals!BB44","v":0},{"$f":"I_Actuals!BC44","v":0},{"$f":"I_Actuals!BD44","v":0},{"$f":"I_Actuals!BE44","v":0},{"$f":"I_Actuals!BF44","v":0},{"$f":"I_Actuals!BG44","v":0},{"$f":"I_Actuals!BH44","v":0},{"$f":"I_Actuals!BI44","v":0},{"$f":"I_Actuals!BJ44","v":0}]
[null,null,null,null,"RP3 TRS Price Control Creditor - c/f - POS/NEG",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$1152 = 1, 0, AA1154 + AA1155 - AA1156)","v":0},{"$f":"IF(AB$1152 = 1, 0, AB1154 + AB1155 - AB1156)","v":0},0,0,0,382962.32141656143,692338.55088830949,890852.14381476888,841049.91343855287,757278.73253109073,670857.69536599738,590484.92777018738,508421.92508616665,420248.9981684559,326708.27342782321,227568.16477475679,122588.32237307228,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708]
[null,null,null,null,"RP3 TRS Price Control Creditor - c/f",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1159 < 0, AA1159, 0) * C_Time!AA42","v":0},{"$f":"IF(AB1159 < 0, AB1159, 0) * C_Time!AB42","v":0},{"$f":"IF(AC1159 < 0, AC1159, 0) * C_Time!AC42","v":0},{"$f":"IF(AD1159 < 0, AD1159, 0) * C_Time!AD42","v":0},{"$f":"IF(AE1159 < 0, AE1159, 0) * C_Time!AE42","v":0},{"$f":"IF(AF1159 < 0, AF1159, 0) * C_Time!AF42","v":0},{"$f":"IF(AG1159 < 0, AG1159, 0) * C_Time!AG42","v":0},{"$f":"IF(AH1159 < 0, AH1159, 0) * C_Time!AH42","v":0},{"$f":"IF(AI1159 < 0, AI1159, 0) * C_Time!AI42","v":0},{"$f":"IF(AJ1159 < 0, AJ1159, 0) * C_Time!AJ42","v":0},{"$f":"IF(AK1159 < 0, AK1159, 0) * C_Time!AK42","v":0},{"$f":"IF(AL1159 < 0, AL1159, 0) * C_Time!AL42","v":0},{"$f":"IF(AM1159 < 0, AM1159, 0) * C_Time!AM42","v":0},{"$f":"IF(AN1159 < 0, AN1159, 0) * C_Time!AN42","v":0},{"$f":"IF(AO1159 < 0, AO1159, 0) * C_Time!AO42","v":0},{"$f":"IF(AP1159 < 0, AP1159, 0) * C_Time!AP42","v":0},{"$f":"IF(AQ1159 < 0, AQ1159, 0) * C_Time!AQ42","v":0},{"$f":"IF(AR1159 < 0, AR1159, 0) * C_Time!AR42","v":0},{"$f":"IF(AS1159 < 0, AS1159, 0) * C_Time!AS42","v":0},{"$f":"IF(AT1159 < 0, AT1159, 0) * C_Time!AT42","v":0},{"$f":"IF(AU1159 < 0, AU1159, 0) * C_Time!AU42","v":0},{"$f":"IF(AV1159 < 0, AV1159, 0) * C_Time!AV42","v":0},{"$f":"IF(AW1159 < 0, AW1159, 0) * C_Time!AW42","v":0},{"$f":"IF(AX1159 < 0, AX1159, 0) * C_Time!AX42","v":0},{"$f":"IF(AY1159 < 0, AY1159, 0) * C_Time!AY42","v":0},{"$f":"IF(AZ1159 < 0, AZ1159, 0) * C_Time!AZ42","v":0},{"$f":"IF(BA1159 < 0, BA1159, 0) * C_Time!BA42","v":0},{"$f":"IF(BB1159 < 0, BB1159, 0) * C_Time!BB42","v":0},{"$f":"IF(BC1159 < 0, BC1159, 0) * C_Time!BC42","v":0},{"$f":"IF(BD1159 < 0, BD1159, 0) * C_Time!BD42","v":0},{"$f":"IF(BE1159 < 0, BE1159, 0) * C_Time!BE42","v":0},{"$f":"IF(BF1159 < 0, BF1159, 0) * C_Time!BF42","v":0},{"$f":"IF(BG1159 < 0, BG1159, 0) * C_Time!BG42","v":0},{"$f":"IF(BH1159 < 0, BH1159, 0) * C_Time!BH42","v":0},{"$f":"IF(BI1159 < 0, BI1159, 0) * C_Time!BI42","v":0},{"$f":"IF(BJ1159 < 0, BJ1159, 0) * C_Time!BJ42","v":0}]
[]
[null,null,null,null,"Pensions - Other pension costs - Outturn - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Outturn - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA992","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Outturn - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA993","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$1177","v":"Total Operating Costs"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$1177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$1177","v":3895887.1146522742},null,{"$f":"AA$1177","v":0},0,0,0,0,0,410050.39629962621,514046.65461088158,603290.942340379,612518.22133663099,584593.33741934481,581961.85587100056,589425.70677441068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1183","v":"Target Balance Trade Creditors"},null,{"$f":"G1183","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,34170.866358302184,42837.22121757346,50274.245195031581,51043.185111385916,48716.111451612065,48496.821322583375,49118.808897867551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E1177","v":"Total Operating Costs"},null,{"$f":"G1177","v":"£'000 "},{"$f":"H1177","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA1195:JK1195)","v":-3895887.1146522742},null,{"$f":"AA$1177 * SignSwitch","v":0},0,0,0,0,0,-410050.39629962621,-514046.65461088158,-603290.942340379,-612518.22133663099,-584593.33741934481,-581961.85587100056,-589425.70677441068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E1212","v":"UKATS MOD Gain Share Creditor b/f"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,-30282.489841892799,-15633.33840951751,-17050.78894362647,-27476.170000000002,-36778.418125384786,-43655.188389294926,-46736.986815203483,-46693.077590893314,-45397.456779158791,-44203.307933866643,-41763.801619360347,-38777.910076057902,-35608.94889062702,-33266.109124516748,-27274.402961273641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"UKATS MOD Gain Share Creditor b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1214","v":0},-30282.489841892799,-15633.33840951751,-17050.78894362647,-27476.170000000002,-36778.418125384786,-43655.188389294926,-46736.986815203483,-46693.077590893314,-45397.456779158791,-44203.307933866643,-41763.801619360347,-38777.910076057902,-35608.94889062702,-33266.109124516748,-27274.402961273641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series NERL'!E$63","v":"Accruals adjustments - UKATS"},null,{"$f":"'I_Series NERL'!G$63","v":"# months"},null,null,{"$f":"'I_Series NERL'!J$63","v":0},null,{"$f":"'I_Series NERL'!L$63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$63","v":0},null,{"$f":"'I_Series NERL'!AA$63","v":0},{"$f":"'I_Series NERL'!AB$63","v":0},{"$f":"'I_Series NERL'!AC$63","v":0},{"$f":"'I_Series NERL'!AD$63","v":0},{"$f":"'I_Series NERL'!AE$63","v":0},{"$f":"'I_Series NERL'!AF$63","v":0},{"$f":"'I_Series NERL'!AG$63","v":0},{"$f":"'I_Series NERL'!AH$63","v":0},{"$f":"'I_Series NERL'!AI$63","v":0},{"$f":"'I_Series NERL'!AJ$63","v":0},{"$f":"'I_Series NERL'!AK$63","v":0},{"$f":"'I_Series NERL'!AL$63","v":0},{"$f":"'I_Series NERL'!AM$63","v":0},{"$f":"'I_Series NERL'!AN$63","v":0},{"$f":"'I_Series NERL'!AO$63","v":0},{"$f":"'I_Series NERL'!AP$63","v":0},{"$f":"'I_Series NERL'!AQ$63","v":0},{"$f":"'I_Series NERL'!AR$63","v":0},{"$f":"'I_Series NERL'!AS$63","v":0},{"$f":"'I_Series NERL'!AT$63","v":0},{"$f":"'I_Series NERL'!AU$63","v":0},{"$f":"'I_Series NERL'!AV$63","v":0},{"$f":"'I_Series NERL'!AW$63","v":0},{"$f":"'I_Series NERL'!AX$63","v":0},{"$f":"'I_Series NERL'!AY$63","v":0},{"$f":"'I_Series NERL'!AZ$63","v":0},{"$f":"'I_Series NERL'!BA$63","v":0},{"$f":"'I_Series NERL'!BB$63","v":0},{"$f":"'I_Series NERL'!BC$63","v":0},{"$f":"'I_Series NERL'!BD$63","v":0},{"$f":"'I_Series NERL'!BE$63","v":0},{"$f":"'I_Series NERL'!BF$63","v":0},{"$f":"'I_Series NERL'!BG$63","v":0},{"$f":"'I_Series NERL'!BH$63","v":0},{"$f":"'I_Series NERL'!BI$63","v":0},{"$f":"'I_Series NERL'!BJ$63","v":0}]
[]
[]
[null,null,null,null,{"$f":"I_Actuals!E$43","v":"UKATS Accruals - Actual"},null,{"$f":"I_Actuals!G$43","v":"£'000 "},{"$f":"I_Actuals!H$43","v":"Nominal"},{"$f":"I_Actuals!I$43","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J$43","v":"Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37"},null,{"$f":"I_Actuals!L$43","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$43","v":-307482.33827182261},null,{"$f":"I_Actuals!AA$43","v":-38296.591889687494},{"$f":"I_Actuals!AB$43","v":-37560.740141028931},{"$f":"I_Actuals!AC$43","v":-50078.379900915366},{"$f":"I_Actuals!AD$43","v":-60769.926340190796},{"$f":"I_Actuals!AE$43","v":-62842.95},{"$f":"I_Actuals!AF$43","v":-57933.75},{"$f":"I_Actuals!AG$43","v":0},{"$f":"I_Actuals!AH$43","v":0},{"$f":"I_Actuals!AI$43","v":0},{"$f":"I_Actuals!AJ$43","v":0},{"$f":"I_Actuals!AK$43","v":0},{"$f":"I_Actuals!AL$43","v":0},{"$f":"I_Actuals!AM$43","v":0},{"$f":"I_Actuals!AN$43","v":0},{"$f":"I_Actuals!AO$43","v":0},{"$f":"I_Actuals!AP$43","v":0},{"$f":"I_Actuals!AQ$43","v":0},{"$f":"I_Actuals!AR$43","v":0},{"$f":"I_Actuals!AS$43","v":0},{"$f":"I_Actuals!AT$43","v":0},{"$f":"I_Actuals!AU$43","v":0},{"$f":"I_Actuals!AV$43","v":0},{"$f":"I_Actuals!AW$43","v":0},{"$f":"I_Actuals!AX$43","v":0},{"$f":"I_Actuals!AY$43","v":0},{"$f":"I_Actuals!AZ$43","v":0},{"$f":"I_Actuals!BA$43","v":0},{"$f":"I_Actuals!BB$43","v":0},{"$f":"I_Actuals!BC$43","v":0},{"$f":"I_Actuals!BD$43","v":0},{"$f":"I_Actuals!BE$43","v":0},{"$f":"I_Actuals!BF$43","v":0},{"$f":"I_Actuals!BG$43","v":0},{"$f":"I_Actuals!BH$43","v":0},{"$f":"I_Actuals!BI$43","v":0},{"$f":"I_Actuals!BJ$43","v":0}]
[null,null,null,null,"UKATS Accruals c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$1231 = 1, AA1230, AA1232 + AA1233)","v":-38296.591889687494},{"$f":"IF(AB$1231 = 1, AB1230, AB1232 + AB1233)","v":-37560.740141028931},-50078.379900915366,-60769.926340190796,-62842.95,-57933.75,0,0,{"$f":"IF(AI$1231 = 1, AI1230, AI1232 + AI1233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Add:",{"$f":"'I_Series UKATS'!E184","v":"Movement in UKATS Provision"},null,{"$f":"'I_Series UKATS'!G184","v":"£'000 "},{"$f":"'I_Series UKATS'!H184","v":"Nominal"},{"$f":"'I_Series UKATS'!I184","v":"(Increase) / Decrease"},{"$f":"'I_Series UKATS'!J184","v":"I_Series UKATS, rows 175, 179"},null,{"$f":"'I_Series UKATS'!L184","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y184","v":0},null,{"$f":"'I_Series UKATS'!AA184","v":-3265.3959699999987},{"$f":"'I_Series UKATS'!AB184","v":-3504.2877638269101},{"$f":"'I_Series UKATS'!AC184","v":1929.5877638269103},{"$f":"'I_Series UKATS'!AD184","v":624.94783462151918},{"$f":"'I_Series UKATS'!AE184","v":1791.437165378481},{"$f":"'I_Series UKATS'!AF184","v":8462.3402651550641},{"$f":"'I_Series UKATS'!AG184","v":0},{"$f":"'I_Series UKATS'!AH184","v":0},{"$f":"'I_Series UKATS'!AI184","v":0},{"$f":"'I_Series UKATS'!AJ184","v":0},{"$f":"'I_Series UKATS'!AK184","v":0},{"$f":"'I_Series UKATS'!AL184","v":0},{"$f":"'I_Series UKATS'!AM184","v":0},{"$f":"'I_Series UKATS'!AN184","v":0},{"$f":"'I_Series UKATS'!AO184","v":0},{"$f":"'I_Series UKATS'!AP184","v":0},{"$f":"'I_Series UKATS'!AQ184","v":0},{"$f":"'I_Series UKATS'!AR184","v":0},{"$f":"'I_Series UKATS'!AS184","v":0},{"$f":"'I_Series UKATS'!AT184","v":0},{"$f":"'I_Series UKATS'!AU184","v":0},{"$f":"'I_Series UKATS'!AV184","v":0},{"$f":"'I_Series UKATS'!AW184","v":0},{"$f":"'I_Series UKATS'!AX184","v":0},{"$f":"'I_Series UKATS'!AY184","v":0},{"$f":"'I_Series UKATS'!AZ184","v":0},{"$f":"'I_Series UKATS'!BA184","v":0},{"$f":"'I_Series UKATS'!BB184","v":0},{"$f":"'I_Series UKATS'!BC184","v":0},{"$f":"'I_Series UKATS'!BD184","v":0},{"$f":"'I_Series UKATS'!BE184","v":0},{"$f":"'I_Series UKATS'!BF184","v":0},{"$f":"'I_Series UKATS'!BG184","v":0},{"$f":"'I_Series UKATS'!BH184","v":0},{"$f":"'I_Series UKATS'!BI184","v":0},{"$f":"'I_Series UKATS'!BJ184","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E184","v":"Movement in UKATS Provision"},null,{"$f":"'I_Series UKATS'!G184","v":"£'000 "},{"$f":"'I_Series UKATS'!H184","v":"Nominal"},{"$f":"'I_Series UKATS'!I184","v":"(Increase) / Decrease"},{"$f":"'I_Series UKATS'!J184","v":"I_Series UKATS, rows 175, 179"},null,{"$f":"'I_Series UKATS'!L184","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y184","v":0},null,{"$f":"'I_Series UKATS'!AA184","v":-3265.3959699999987},{"$f":"'I_Series UKATS'!AB184","v":-3504.2877638269101},{"$f":"'I_Series UKATS'!AC184","v":1929.5877638269103},{"$f":"'I_Series UKATS'!AD184","v":624.94783462151918},{"$f":"'I_Series UKATS'!AE184","v":1791.437165378481},{"$f":"'I_Series UKATS'!AF184","v":8462.3402651550641},{"$f":"'I_Series UKATS'!AG184","v":0},{"$f":"'I_Series UKATS'!AH184","v":0},{"$f":"'I_Series UKATS'!AI184","v":0},{"$f":"'I_Series UKATS'!AJ184","v":0},{"$f":"'I_Series UKATS'!AK184","v":0},{"$f":"'I_Series UKATS'!AL184","v":0},{"$f":"'I_Series UKATS'!AM184","v":0},{"$f":"'I_Series UKATS'!AN184","v":0},{"$f":"'I_Series UKATS'!AO184","v":0},{"$f":"'I_Series UKATS'!AP184","v":0},{"$f":"'I_Series UKATS'!AQ184","v":0},{"$f":"'I_Series UKATS'!AR184","v":0},{"$f":"'I_Series UKATS'!AS184","v":0},{"$f":"'I_Series UKATS'!AT184","v":0},{"$f":"'I_Series UKATS'!AU184","v":0},{"$f":"'I_Series UKATS'!AV184","v":0},{"$f":"'I_Series UKATS'!AW184","v":0},{"$f":"'I_Series UKATS'!AX184","v":0},{"$f":"'I_Series UKATS'!AY184","v":0},{"$f":"'I_Series UKATS'!AZ184","v":0},{"$f":"'I_Series UKATS'!BA184","v":0},{"$f":"'I_Series UKATS'!BB184","v":0},{"$f":"'I_Series UKATS'!BC184","v":0},{"$f":"'I_Series UKATS'!BD184","v":0},{"$f":"'I_Series UKATS'!BE184","v":0},{"$f":"'I_Series UKATS'!BF184","v":0},{"$f":"'I_Series UKATS'!BG184","v":0},{"$f":"'I_Series UKATS'!BH184","v":0},{"$f":"'I_Series UKATS'!BI184","v":0},{"$f":"'I_Series UKATS'!BJ184","v":0}]
[]
[null,null,null,null,{"$f":"E1096","v":"UKATS Prepayments c/f"},null,{"$f":"G1096","v":"£'000 "},{"$f":"H1096","v":"Nominal"},{"$f":"I1096","v":"BS"},{"$f":"J1096","v":0},null,{"$f":"L1096","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1096","v":0},null,{"$f":"AA1096","v":9452.707375},9134.0750000000007,12056.5,17957.550000000003,14960.2,12746.5,34170.866358302184,42837.221217573468,51531.101324907366,52744.624615098786,50339.981833332473,50113.382033336158,50756.102527796473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1234","v":"UKATS Accruals c/f"},null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-38296.591889687494,-37560.740141028931,-50078.379900915366,-60769.926340190796,-62842.95,-57933.75,0,0,0,0,{"$f":"AK1234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RevCost_LA!E$646","v":"LA Price Control Creditor - c/f - POS/NEG"},null,{"$f":"C_RevCost_LA!G$646","v":"£'000 "},{"$f":"C_RevCost_LA!H$646","v":"Nominal"},{"$f":"C_RevCost_LA!I$646","v":"BS"},{"$f":"C_RevCost_LA!J$646","v":0},null,{"$f":"C_RevCost_LA!L$646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y$646","v":0},null,{"$f":"C_RevCost_LA!AA$646","v":0},{"$f":"C_RevCost_LA!AB$646","v":0},{"$f":"C_RevCost_LA!AC$646","v":0},{"$f":"C_RevCost_LA!AD$646","v":0},{"$f":"C_RevCost_LA!AE$646","v":0},{"$f":"C_RevCost_LA!AF$646","v":0},{"$f":"C_RevCost_LA!AG$646","v":6663.3604405835122},{"$f":"C_RevCost_LA!AH$646","v":12519.893038874465},{"$f":"C_RevCost_LA!AI$646","v":12644.609644586071},{"$f":"C_RevCost_LA!AJ$646","v":9146.7785188288181},{"$f":"C_RevCost_LA!AK$646","v":7288.8363247097623},{"$f":"C_RevCost_LA!AL$646","v":5559.1856493582927},{"$f":"C_RevCost_LA!AM$646","v":3793.3242585982007},{"$f":"C_RevCost_LA!AN$646","v":1897.07305257702},{"$f":"C_RevCost_LA!AO$646","v":-113.82844015800856},{"$f":"C_RevCost_LA!AP$646","v":-2244.3164587436158},{"$f":"C_RevCost_LA!AQ$646","v":-4499.5138555113399},{"$f":"C_RevCost_LA!AR$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AS$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AT$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AU$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AV$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AW$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AX$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AY$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AZ$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BA$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BB$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BC$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BD$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BE$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BF$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BG$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BH$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BI$646","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BJ$646","v":-6884.7366782666395}]
[]
[null,null,null,"Balance for RAB"]
[null,null,null,null,"RP3 TRS Working Capital (b/f)",null,"£'000 ","Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1284","v":0},{"$f":"AA1284","v":0},0,0,0,0,382962.32141656143,692338.55088830949,890852.14381476888,841049.91343855287,757278.73253109073,670857.69536599738,590484.92777018738,508421.92508616665,420248.9981684559,326708.27342782321,227568.16477475679,122588.32237307228,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708]
[null,null,null,null,"RP3 TRS Working Capital (c/f)",null,"£'000 ","Nominal Y/E","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1280","v":0},{"$f":"AB1280","v":0},0,0,0,382962.32141656143,692338.55088830949,890852.14381476888,841049.91343855287,757278.73253109073,670857.69536599738,590484.92777018738,508421.92508616665,420248.9981684559,326708.27342782321,227568.16477475679,122588.32237307228,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708]
[null,null,null,"Opex Actuals"]
[null,null,null,null,{"$f":"I_Actuals!E111","v":"Opex - Redundancy - Outturn - Actual"},null,{"$f":"I_Actuals!G111","v":"£'000 "},{"$f":"I_Actuals!H111","v":"Nominal"},{"$f":"I_Actuals!I111","v":"Enter costs as positive"},{"$f":"I_Actuals!J111","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L111","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y111","v":39548.257757392217},null,{"$f":"I_Actuals!AA111","v":1093.8978075},{"$f":"I_Actuals!AB111","v":1160.2768900000001},{"$f":"I_Actuals!AC111","v":595.9138825},{"$f":"I_Actuals!AD111","v":81.249717190835611},{"$f":"I_Actuals!AE111","v":808.27489739694522},{"$f":"I_Actuals!AF111","v":35808.644562804438},{"$f":"I_Actuals!AG111","v":0},{"$f":"I_Actuals!AH111","v":0},{"$f":"I_Actuals!AI111","v":0},{"$f":"I_Actuals!AJ111","v":0},{"$f":"I_Actuals!AK111","v":0},{"$f":"I_Actuals!AL111","v":0},{"$f":"I_Actuals!AM111","v":0},{"$f":"I_Actuals!AN111","v":0},{"$f":"I_Actuals!AO111","v":0},{"$f":"I_Actuals!AP111","v":0},{"$f":"I_Actuals!AQ111","v":0},{"$f":"I_Actuals!AR111","v":0},{"$f":"I_Actuals!AS111","v":0},{"$f":"I_Actuals!AT111","v":0},{"$f":"I_Actuals!AU111","v":0},{"$f":"I_Actuals!AV111","v":0},{"$f":"I_Actuals!AW111","v":0},{"$f":"I_Actuals!AX111","v":0},{"$f":"I_Actuals!AY111","v":0},{"$f":"I_Actuals!AZ111","v":0},{"$f":"I_Actuals!BA111","v":0},{"$f":"I_Actuals!BB111","v":0},{"$f":"I_Actuals!BC111","v":0},{"$f":"I_Actuals!BD111","v":0},{"$f":"I_Actuals!BE111","v":0},{"$f":"I_Actuals!BF111","v":0},{"$f":"I_Actuals!BG111","v":0},{"$f":"I_Actuals!BH111","v":0},{"$f":"I_Actuals!BI111","v":0},{"$f":"I_Actuals!BJ111","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E115","v":"Opex - Spare 3 - Outturn - Actual"},null,{"$f":"I_Actuals!G115","v":"£'000 "},{"$f":"I_Actuals!H115","v":"Nominal"},{"$f":"I_Actuals!I115","v":"Enter costs as positive"},{"$f":"I_Actuals!J115","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L115","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y115","v":0},null,{"$f":"I_Actuals!AA115","v":0},{"$f":"I_Actuals!AB115","v":0},{"$f":"I_Actuals!AC115","v":0},{"$f":"I_Actuals!AD115","v":0},{"$f":"I_Actuals!AE115","v":0},{"$f":"I_Actuals!AF115","v":0},{"$f":"I_Actuals!AG115","v":0},{"$f":"I_Actuals!AH115","v":0},{"$f":"I_Actuals!AI115","v":0},{"$f":"I_Actuals!AJ115","v":0},{"$f":"I_Actuals!AK115","v":0},{"$f":"I_Actuals!AL115","v":0},{"$f":"I_Actuals!AM115","v":0},{"$f":"I_Actuals!AN115","v":0},{"$f":"I_Actuals!AO115","v":0},{"$f":"I_Actuals!AP115","v":0},{"$f":"I_Actuals!AQ115","v":0},{"$f":"I_Actuals!AR115","v":0},{"$f":"I_Actuals!AS115","v":0},{"$f":"I_Actuals!AT115","v":0},{"$f":"I_Actuals!AU115","v":0},{"$f":"I_Actuals!AV115","v":0},{"$f":"I_Actuals!AW115","v":0},{"$f":"I_Actuals!AX115","v":0},{"$f":"I_Actuals!AY115","v":0},{"$f":"I_Actuals!AZ115","v":0},{"$f":"I_Actuals!BA115","v":0},{"$f":"I_Actuals!BB115","v":0},{"$f":"I_Actuals!BC115","v":0},{"$f":"I_Actuals!BD115","v":0},{"$f":"I_Actuals!BE115","v":0},{"$f":"I_Actuals!BF115","v":0},{"$f":"I_Actuals!BG115","v":0},{"$f":"I_Actuals!BH115","v":0},{"$f":"I_Actuals!BI115","v":0},{"$f":"I_Actuals!BJ115","v":0}]
[null,null,null,null,{"$f":"E996","v":"Opex - Wages & Salaries - Outturn - UKATS"},null,{"$f":"G996","v":"£'000 "},"Nominal","P&L",0,null,{"$f":"L996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y996","v":-2086249.1930903958},null,{"$f":"AA996","v":0},0,0,0,0,0,-237434.29781339131,-275232.15557114989,-310952.76611548784,-319071.35765957198,-311978.40820320923,-311987.11764197156,-319593.09008561377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Outturn - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-8601.7009283545194,null,{"$f":"AA1002","v":0},0,0,0,0,0,-1417.7689918572689,-288.04769168587086,-1366.8757258666305,-1375.4943834548085,-1375.2848863755592,-1379.2912063904066,-1398.9380427239748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Outturn - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA1006","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Outturn - UKATS",null,"£'000 ","Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.901584164229604,null,{"$f":"IF(AA$1312 = 1, AA1295 * SignSwitch, AA1306)","v":0},0,0,0,11.798311195467258,16.103272968762347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Outturn - UKATS",null,"£'000 ","Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10917.289995463774,null,{"$f":"IF(AA$1312 = 1, AA1298 * SignSwitch, AA1309)","v":0},0,0,0,0,0,21240.511474241754,-874.60021716871029,-1674.1510838482418,-1860.3448145748769,-2321.9040571886394,-1912.0460788474447,-1680.175227150065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Revenue Actuals"]
[null,null,null,null,{"$f":"I_Actuals!E95","v":"INEA Funding - Actual"},null,{"$f":"I_Actuals!G95","v":"£'000 "},{"$f":"I_Actuals!H95","v":"Nominal"},{"$f":"I_Actuals!I95","v":"Enter income as positive"},{"$f":"I_Actuals!J95","v":"I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L95","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y95","v":0},null,{"$f":"I_Actuals!AA95","v":0},{"$f":"I_Actuals!AB95","v":0},{"$f":"I_Actuals!AC95","v":0},{"$f":"I_Actuals!AD95","v":0},{"$f":"I_Actuals!AE95","v":0},{"$f":"I_Actuals!AF95","v":0},{"$f":"I_Actuals!AG95","v":0},{"$f":"I_Actuals!AH95","v":0},{"$f":"I_Actuals!AI95","v":0},{"$f":"I_Actuals!AJ95","v":0},{"$f":"I_Actuals!AK95","v":0},{"$f":"I_Actuals!AL95","v":0},{"$f":"I_Actuals!AM95","v":0},{"$f":"I_Actuals!AN95","v":0},{"$f":"I_Actuals!AO95","v":0},{"$f":"I_Actuals!AP95","v":0},{"$f":"I_Actuals!AQ95","v":0},{"$f":"I_Actuals!AR95","v":0},{"$f":"I_Actuals!AS95","v":0},{"$f":"I_Actuals!AT95","v":0},{"$f":"I_Actuals!AU95","v":0},{"$f":"I_Actuals!AV95","v":0},{"$f":"I_Actuals!AW95","v":0},{"$f":"I_Actuals!AX95","v":0},{"$f":"I_Actuals!AY95","v":0},{"$f":"I_Actuals!AZ95","v":0},{"$f":"I_Actuals!BA95","v":0},{"$f":"I_Actuals!BB95","v":0},{"$f":"I_Actuals!BC95","v":0},{"$f":"I_Actuals!BD95","v":0},{"$f":"I_Actuals!BE95","v":0},{"$f":"I_Actuals!BF95","v":0},{"$f":"I_Actuals!BG95","v":0},{"$f":"I_Actuals!BH95","v":0},{"$f":"I_Actuals!BI95","v":0},{"$f":"I_Actuals!BJ95","v":0}]
[null,null,null,null,{"$f":"E88","v":"Revenue - North Sea Helicopters"},null,"£'000 ","Nominal","P&L",0,null,{"$f":"L88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y88","v":66060.598329388828},null,{"$f":"AA88","v":0},0,0,0,0,0,8136.8340229885043,9522.6065045880678,9530.7778480677553,9629.197689661969,9654.7141369645833,9715.0053865001628,9871.4627406177951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Revenue - MoD Income",null,"£'000 ","Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298261.39077166666,null,{"$f":"IF(AA$1340 = 1, AA1328, AA1335)","v":48247.888130000028},49476.466156666669,48400.73027499998,49311.081134999979,50899.495579999988,51925.729494999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"I_Global!E$24","v":"Number of months in model period"},{"$f":"I_Global!F$24","v":12},{"$f":"I_Global!G$24","v":"# months"}]
[]
[null,null,null,null,{"$f":"E1381","v":"Adjustment for Working Capital Impact of change in Determined Cost"},null,{"$f":"G1381","v":"£'000"},{"$f":"H1381","v":"Nominal"},null,{"$f":"J1381","v":0},null,{"$f":"L1381","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1381","v":0},null,{"$f":"AA1381","v":0},0,0,0,0,0,0,0,2.0460625520738997E-5,1.6926185180395485E-4,{"$f":"AK1381","v":5.2964346538414886E-4},8.892014911277132E-4,-2.0266159911136702E-4,540.81745090663594,1053.392304328657,955.7153767567753,825.20726835841845,700.30895895985896,597.81572136399438,890.84450557485127,816.85220334516214,343.79255526428676,290.02740490801796,231.26371473889662,159.54666515572276,90.236574508858808,28.326571307115696,-32.846325730703576,-65.331856202102202,-68.436641668480917,-35.332625690627047,0,0,0,0,0]
[null,null,null,null,"Impact on Opening Revenue Debtor",null,{"$f":"G1369","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1368 + AA1369 * ( AA1367 / $F$1366 )","v":0},0,0,0,0,0,0,0,2.4865343514786973E-6,8.8129549363283397E-4,2.9080225520238305E-2,7.250573006867142E-2,-1.1751298858749286E-3,82.612316465535471,38680.315116431222,35489.54575776001,31696.962085710118,26276.222360745069,22938.274649083291,19118.026030491968,43966.916906808779,13021.785655812209,11069.751782251527,9303.9705695411903,6922.0822792647732,4250.0883522491895,2051.3059818479946,-105.98423143351033,-2250.0930046452854,-2355.6351945563165,-2453.2018979686463,0,0,0,0,0]
[]
[null,null,null,null,"Impact on Opening Revenue Debtor",null,{"$f":"G1364","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1368 + Z1381 * AA1362/$F$1366","v":0},0,0,0,0,0,0,0,0,8.6114532757364845E-4,2.9026418543210704E-2,7.2450797592516158E-2,-1.0083174693106245E-3,-1.2602829611548875E-2,38602.005069380641,35504.468621694599,31716.900824493201,26295.304046903184,22953.933338160434,19073.257744015311,43978.221286316089,13094.058657602343,11077.965902444847,9312.9483555392508,6933.0390507288685,4260.6773938757942,2060.7644545593721,-96.638372163843499,-2245.1299374899327,-2355.1608523322866,-2453.2018979686463,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$195","v":"RAB Annual RPI Growth for calendar year t (UKATS) - growth rate"},null,{"$f":"C_RAB_UKATS!G$195","v":"%"},{"$f":"C_RAB_UKATS!H$195","v":"RPI 2020"},null,{"$f":"C_RAB_UKATS!J$195","v":0},null,{"$f":"C_RAB_UKATS!L$195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$195","v":0},null,{"$f":"C_RAB_UKATS!AA$195","v":0},{"$f":"C_RAB_UKATS!AB$195","v":2.4942440521872777E-2},{"$f":"C_RAB_UKATS!AC$195","v":4.1183077499064025E-2},{"$f":"C_RAB_UKATS!AD$195","v":2.6968716289104577E-2},{"$f":"C_RAB_UKATS!AE$195","v":2.2058823529411686E-2},{"$f":"C_RAB_UKATS!AF$195","v":1.1990407673860837E-2},{"$f":"C_RAB_UKATS!AG$195","v":7.549085985104953E-2},{"$f":"C_RAB_UKATS!AH$195","v":0.13440352533836952},{"$f":"C_RAB_UKATS!AI$195","v":4.7535251109877663E-2},{"$f":"C_RAB_UKATS!AJ$195","v":1.1323770077567241E-2},{"$f":"C_RAB_UKATS!AK$195","v":1.0407871440219152E-2},{"$f":"C_RAB_UKATS!AL$195","v":2.429425376229255E-2},{"$f":"C_RAB_UKATS!AM$195","v":2.9713364233401318E-2},{"$f":"C_RAB_UKATS!AN$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AO$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AP$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AQ$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AR$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AS$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AT$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AU$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AV$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AW$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AX$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AY$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AZ$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BA$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BB$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BC$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BD$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BE$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BF$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BG$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BH$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BI$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BJ$195","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"E$1364","v":"Impact on Closing Revenue Debtor"},null,"£'000","Nominal",null,0,null,{"$f":"L$1364","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$1364","v":0},null,{"$f":"AA$1364","v":0},0,0,0,0,0,0,0,8.5837461786771507E-4,2.9001146808392754E-2,{"$f":"AK$1364","v":7.2369879840860241E-2},-1.144167697121803E-3,-1.257186742279575E-2,38519.38018104768,35343.533686311057,31570.888753044248,26169.230714237314,22846.941691652679,18981.924786584699,43842.120042408824,12969.261793202388,11025.442039835025,9268.6386131227482,6897.7070943104263,4236.3022089214473,2046.9783112316297,-100.9660427802084,-2240.1117488366308,-2345.179596523632,-2453.2018979686463,0,0,0,0,0,0]
[null,null,null,null,"Impact on Average Debtor Balance",null,{"$f":"G1372","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA1372*(1+AA1373) + AA1374) / 2","v":0},0,0,0,0,0,0,0,4.2918730893385754E-4,1.4936021773829609E-2,5.0849200808319339E-2,3.6533383978693719E-2,-6.8050726981674515E-3,19259.683612542234,37513.587010266718,34035.099549986131,29387.422459666712,24939.522491340911,21289.515774264306,31724.906984011537,29089.880454600538,12243.1993117779,10328.50557638425,8235.8029857681067,5681.803142972014,3213.5203337220742,1008.770704955207,-1169.7289729599843,-2326.6092434021975,-2437.1773947572037,-1260.9705326348408,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$24","v":"Number of months in model period"},{"$f":"I_Global!F$24","v":12},{"$f":"I_Global!G$24","v":"# months"}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$59","v":"UKATS Revenue Debtor"},null,{"$f":"'I_Series NERL'!G$59","v":"# months"},null,null,{"$f":"'I_Series NERL'!J$59","v":"I_Series NERL, row 59:60"},null,{"$f":"'I_Series NERL'!L$59","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$59","v":0},null,{"$f":"'I_Series NERL'!AA$59","v":0},{"$f":"'I_Series NERL'!AB$59","v":0},{"$f":"'I_Series NERL'!AC$59","v":0},{"$f":"'I_Series NERL'!AD$59","v":0},{"$f":"'I_Series NERL'!AE$59","v":0},{"$f":"'I_Series NERL'!AF$59","v":1.1729166666666666},{"$f":"'I_Series NERL'!AG$59","v":-2.7488401764029038},{"$f":"'I_Series NERL'!AH$59","v":1.2458333333333333},{"$f":"'I_Series NERL'!AI$59","v":1.4583333333333333},{"$f":"'I_Series NERL'!AJ$59","v":1.625},{"$f":"'I_Series NERL'!AK$59","v":1.7916666666666667},{"$f":"'I_Series NERL'!AL$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AM$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AN$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AO$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AP$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AQ$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AR$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AS$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AT$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AU$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AV$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AW$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AX$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AY$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!AZ$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!BA$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!BB$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!BC$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!BD$59","v":1.8333333333333333},{"$f":"'I_Series NERL'!BE$59","v":0},{"$f":"'I_Series NERL'!BF$59","v":0},{"$f":"'I_Series NERL'!BG$59","v":0},{"$f":"'I_Series NERL'!BH$59","v":0},{"$f":"'I_Series NERL'!BI$59","v":0},{"$f":"'I_Series NERL'!BJ$59","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$195","v":"RAB Annual RPI Growth for calendar year t (UKATS) - growth rate"},null,{"$f":"C_RAB_UKATS!G$195","v":"%"},{"$f":"C_RAB_UKATS!H$195","v":"RPI 2020"},null,{"$f":"C_RAB_UKATS!J$195","v":0},null,{"$f":"C_RAB_UKATS!L$195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$195","v":0},null,{"$f":"C_RAB_UKATS!AA$195","v":0},{"$f":"C_RAB_UKATS!AB$195","v":2.4942440521872777E-2},{"$f":"C_RAB_UKATS!AC$195","v":4.1183077499064025E-2},{"$f":"C_RAB_UKATS!AD$195","v":2.6968716289104577E-2},{"$f":"C_RAB_UKATS!AE$195","v":2.2058823529411686E-2},{"$f":"C_RAB_UKATS!AF$195","v":1.1990407673860837E-2},{"$f":"C_RAB_UKATS!AG$195","v":7.549085985104953E-2},{"$f":"C_RAB_UKATS!AH$195","v":0.13440352533836952},{"$f":"C_RAB_UKATS!AI$195","v":4.7535251109877663E-2},{"$f":"C_RAB_UKATS!AJ$195","v":1.1323770077567241E-2},{"$f":"C_RAB_UKATS!AK$195","v":1.0407871440219152E-2},{"$f":"C_RAB_UKATS!AL$195","v":2.429425376229255E-2},{"$f":"C_RAB_UKATS!AM$195","v":2.9713364233401318E-2},{"$f":"C_RAB_UKATS!AN$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AO$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AP$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AQ$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AR$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AS$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AT$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AU$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AV$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AW$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AX$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AY$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!AZ$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BA$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BB$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BC$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BD$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BE$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BF$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BG$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BH$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BI$195","v":2.802018348263724E-2},{"$f":"C_RAB_UKATS!BJ$195","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"E1375","v":"Impact on Average Debtor Balance"},null,{"$f":"G1375","v":"£'000"},{"$f":"H1375","v":"Nominal"},null,{"$f":"J1375","v":0},null,{"$f":"L1375","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1375","v":0},null,{"$f":"AA1375","v":0},0,0,0,0,0,0,0,4.2918730893385754E-4,1.4936021773829609E-2,{"$f":"AK1375","v":5.0849200808319339E-2},3.6533383978693719E-2,-6.8050726981674515E-3,19259.683612542234,37513.587010266718,34035.099549986131,29387.422459666712,24939.522491340911,21289.515774264306,31724.906984011537,29089.880454600538,12243.1993117779,10328.50557638425,8235.8029857681067,5681.803142972014,3213.5203337220742,1008.770704955207,-1169.7289729599843,-2326.6092434021975,-2437.1773947572037,-1260.9705326348408,0,0,0,0,0]
[null,null,null,null,"Adjustment for Working Capital Impact of change in Determined Cost",null,{"$f":"G1380","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1380 * AA1379 / ( 1 - AA1379 / 2 * ( AA1378 / $F$1377 ) )","v":0},0,0,0,0,0,0,0,{"$f":"AI1380 * AI1379 / ( 1 - AI1379 / 2 * ( AI1378 / $F$1377 ) )","v":2.0460625520738997E-5},1.6926185180395485E-4,5.2964346538414886E-4,8.892014911277132E-4,-2.0266159911136702E-4,540.81745090663594,1053.392304328657,955.7153767567753,825.20726835841845,700.30895895985896,597.81572136399438,890.84450557485127,816.85220334516214,343.79255526428676,290.02740490801796,231.26371473889662,159.54666515572276,90.236574508858808,28.326571307115696,-32.846325730703576,-65.331856202102202,-68.436641668480917,-35.332625690627047,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$134","v":"Up to NR28 Flag"},null,{"$f":"C_Time!G$134","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA$134","v":1},{"$f":"C_Time!AB$134","v":1},{"$f":"C_Time!AC$134","v":1},{"$f":"C_Time!AD$134","v":1},{"$f":"C_Time!AE$134","v":1},{"$f":"C_Time!AF$134","v":1},{"$f":"C_Time!AG$134","v":1},{"$f":"C_Time!AH$134","v":1},{"$f":"C_Time!AI$134","v":1},{"$f":"C_Time!AJ$134","v":1},{"$f":"C_Time!AK$134","v":1},{"$f":"C_Time!AL$134","v":1},{"$f":"C_Time!AM$134","v":1},{"$f":"C_Time!AN$134","v":0},{"$f":"C_Time!AO$134","v":0},{"$f":"C_Time!AP$134","v":0},{"$f":"C_Time!AQ$134","v":0},{"$f":"C_Time!AR$134","v":0},{"$f":"C_Time!AS$134","v":0},{"$f":"C_Time!AT$134","v":0},{"$f":"C_Time!AU$134","v":0},{"$f":"C_Time!AV$134","v":0},{"$f":"C_Time!AW$134","v":0},{"$f":"C_Time!AX$134","v":0},{"$f":"C_Time!AY$134","v":0},{"$f":"C_Time!AZ$134","v":0},{"$f":"C_Time!BA$134","v":0},{"$f":"C_Time!BB$134","v":0},{"$f":"C_Time!BC$134","v":0},{"$f":"C_Time!BD$134","v":0},{"$f":"C_Time!BE$134","v":0},{"$f":"C_Time!BF$134","v":0},{"$f":"C_Time!BG$134","v":0},{"$f":"C_Time!BH$134","v":0},{"$f":"C_Time!BI$134","v":0},{"$f":"C_Time!BJ$134","v":0}]
[null,null,null,null,{"$f":"I_Global!E$14","v":"Tolerance for Price Determination macro"},{"$f":"I_Global!F$14","v":1},{"$f":"I_Global!G$14","v":"Decimal Places"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(ROUND(AA1381,$F$1384)) * AA$1383","v":0},{"$f":"ABS(ROUND(AB1381,$F$1384)) * AB$1383","v":0},0,0,0,0,0,0,{"$f":"ABS(ROUND(AI1381,$F$1384)) * AI$1383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sum of rounded differences",{"$f":"SUM(AA1384:BJ1384)","v":0},{"$f":"G1381","v":"£'000"},"Nominal"]
[null,null,null,null,"UKATS Price Determination Macro needs running",{"$f":"IF(H6 = I_Global!$F$206, 0, MAX(F1385 - AlertValueTOL, 0))","v":0},"alert"]
[]
["UKATS - Retirement Pension Asset"]
[]
[null,null,null,"Cash"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$70","v":"Pensions - Defined benefit - Ongoing Contributions - Outturn"},{"$f":"'I_Series UKATS'!F$70","v":"Pensions - Defined benefit - Ongoing Contributions - CAA Run"},{"$f":"'I_Series UKATS'!G$70","v":"£'000"},{"$f":"'I_Series UKATS'!H$70","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J$70","v":0},null,{"$f":"'I_Series UKATS'!L$70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$70","v":411953.56736991787},null,{"$f":"'I_Series UKATS'!AA$70","v":0},{"$f":"'I_Series UKATS'!AB$70","v":0},{"$f":"'I_Series UKATS'!AC$70","v":0},{"$f":"'I_Series UKATS'!AD$70","v":0},{"$f":"'I_Series UKATS'!AE$70","v":0},{"$f":"'I_Series UKATS'!AF$70","v":47310.723930538232},{"$f":"'I_Series UKATS'!AG$70","v":46073.569370391306},{"$f":"'I_Series UKATS'!AH$70","v":44815.248159821596},{"$f":"'I_Series UKATS'!AI$70","v":71746.15588257731},{"$f":"'I_Series UKATS'!AJ$70","v":65482.604499531888},{"$f":"'I_Series UKATS'!AK$70","v":47109.46197702155},{"$f":"'I_Series UKATS'!AL$70","v":44592.117263512882},{"$f":"'I_Series UKATS'!AM$70","v":44823.686286523109},{"$f":"'I_Series UKATS'!AN$70","v":0},{"$f":"'I_Series UKATS'!AO$70","v":0},{"$f":"'I_Series UKATS'!AP$70","v":0},{"$f":"'I_Series UKATS'!AQ$70","v":0},{"$f":"'I_Series UKATS'!AR$70","v":0},{"$f":"'I_Series UKATS'!AS$70","v":0},{"$f":"'I_Series UKATS'!AT$70","v":0},{"$f":"'I_Series UKATS'!AU$70","v":0},{"$f":"'I_Series UKATS'!AV$70","v":0},{"$f":"'I_Series UKATS'!AW$70","v":0},{"$f":"'I_Series UKATS'!AX$70","v":0},{"$f":"'I_Series UKATS'!AY$70","v":0},{"$f":"'I_Series UKATS'!AZ$70","v":0},{"$f":"'I_Series UKATS'!BA$70","v":0},{"$f":"'I_Series UKATS'!BB$70","v":0},{"$f":"'I_Series UKATS'!BC$70","v":0},{"$f":"'I_Series UKATS'!BD$70","v":0},{"$f":"'I_Series UKATS'!BE$70","v":0},{"$f":"'I_Series UKATS'!BF$70","v":0},{"$f":"'I_Series UKATS'!BG$70","v":0},{"$f":"'I_Series UKATS'!BH$70","v":0},{"$f":"'I_Series UKATS'!BI$70","v":0},{"$f":"'I_Series UKATS'!BJ$70","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$80","v":"Pensions - Defined benefit - Deficit Repair - Outturn"},{"$f":"'I_Series UKATS'!F$80","v":"Pensions - Defined benefit - Deficit Repair - CAA Run"},{"$f":"'I_Series UKATS'!G$80","v":"£'000"},{"$f":"'I_Series UKATS'!H$80","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J$80","v":0},null,{"$f":"'I_Series UKATS'!L$80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$80","v":94406.694740887484},null,{"$f":"'I_Series UKATS'!AA$80","v":0},{"$f":"'I_Series UKATS'!AB$80","v":0},{"$f":"'I_Series UKATS'!AC$80","v":0},{"$f":"'I_Series UKATS'!AD$80","v":0},{"$f":"'I_Series UKATS'!AE$80","v":0},{"$f":"'I_Series UKATS'!AF$80","v":18682.095895443352},{"$f":"'I_Series UKATS'!AG$80","v":18728.113443730756},{"$f":"'I_Series UKATS'!AH$80","v":18700.196525241074},{"$f":"'I_Series UKATS'!AI$80","v":19070.502396489384},{"$f":"'I_Series UKATS'!AJ$80","v":19225.786479982915},{"$f":"'I_Series UKATS'!AK$80","v":0},{"$f":"'I_Series UKATS'!AL$80","v":0},{"$f":"'I_Series UKATS'!AM$80","v":0},{"$f":"'I_Series UKATS'!AN$80","v":0},{"$f":"'I_Series UKATS'!AO$80","v":0},{"$f":"'I_Series UKATS'!AP$80","v":0},{"$f":"'I_Series UKATS'!AQ$80","v":0},{"$f":"'I_Series UKATS'!AR$80","v":0},{"$f":"'I_Series UKATS'!AS$80","v":0},{"$f":"'I_Series UKATS'!AT$80","v":0},{"$f":"'I_Series UKATS'!AU$80","v":0},{"$f":"'I_Series UKATS'!AV$80","v":0},{"$f":"'I_Series UKATS'!AW$80","v":0},{"$f":"'I_Series UKATS'!AX$80","v":0},{"$f":"'I_Series UKATS'!AY$80","v":0},{"$f":"'I_Series UKATS'!AZ$80","v":0},{"$f":"'I_Series UKATS'!BA$80","v":0},{"$f":"'I_Series UKATS'!BB$80","v":0},{"$f":"'I_Series UKATS'!BC$80","v":0},{"$f":"'I_Series UKATS'!BD$80","v":0},{"$f":"'I_Series UKATS'!BE$80","v":0},{"$f":"'I_Series UKATS'!BF$80","v":0},{"$f":"'I_Series UKATS'!BG$80","v":0},{"$f":"'I_Series UKATS'!BH$80","v":0},{"$f":"'I_Series UKATS'!BI$80","v":0},{"$f":"'I_Series UKATS'!BJ$80","v":0}]
[null,null,null,null,{"$f":"C_Index!E$428","v":"Pensions - Defined benefit - Ongoing Contributions (P&L) - indexation"},null,{"$f":"C_Index!G$428","v":"index"},{"$f":"C_Index!H$428","v":"CPI 2020"},null,{"$f":"C_Index!J$428","v":0},null,{"$f":"C_Index!L$428","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$428","v":0},null,{"$f":"C_Index!AA$428","v":0.91961685823754757},{"$f":"C_Index!AB$428","v":0.92551724137931035},{"$f":"C_Index!AC$428","v":0.95042145593869709},{"$f":"C_Index!AD$428","v":0.97394636015325609},{"$f":"C_Index!AE$428","v":0.99126436781609162},{"$f":"C_Index!AF$428","v":1},{"$f":"C_Index!AG$428","v":1.0258237547892719},{"$f":"C_Index!AH$428","v":1.1186973180076629},{"$f":"C_Index!AI$428","v":1.1873399586480322},{"$f":"C_Index!AJ$428","v":1.1975124598510096},{"$f":"C_Index!AK$428","v":1.198896577295987},{"$f":"C_Index!AL$428","v":1.2048871867171229},{"$f":"C_Index!AM$428","v":1.2238361939769149},{"$f":"C_Index!AN$428","v":1.2430832082867362},{"$f":"C_Index!AO$428","v":1.2626329163407577},{"$f":"C_Index!AP$428","v":1.282490078539803},{"$f":"C_Index!AQ$428","v":1.3026595301505184},{"$f":"C_Index!AR$428","v":1.3231461824827708},{"$f":"C_Index!AS$428","v":1.3439550240855642},{"$f":"C_Index!AT$428","v":1.3650911219617634},{"$f":"C_Index!AU$428","v":1.3865596228019204},{"$f":"C_Index!AV$428","v":1.4083657542375072},{"$f":"C_Index!AW$428","v":1.4305148261138558},{"$f":"C_Index!AX$428","v":1.4530122317831182},{"$f":"C_Index!AY$428","v":1.4758634494175611},{"$f":"C_Index!AZ$428","v":1.4990740433435141},{"$f":"C_Index!BA$428","v":1.5226496653962955},{"$f":"C_Index!BB$428","v":1.5465960562964489},{"$f":"C_Index!BC$428","v":1.5709190470476218},{"$f":"C_Index!BD$428","v":1.5956245603564285},{"$f":"C_Index!BE$428","v":1.6207186120746455},{"$f":"C_Index!BF$428","v":1.6462073126640833},{"$f":"C_Index!BG$428","v":1.6720968686844992},{"$f":"C_Index!BH$428","v":1.6983935843049107},{"$f":"C_Index!BI$428","v":1.725103862838675},{"$f":"C_Index!BJ$428","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E$429","v":"Pensions - Defined benefit - Deficit Repair (P&L) - indexation"},null,{"$f":"C_Index!G$429","v":"index"},{"$f":"C_Index!H$429","v":"CPI 2020"},null,{"$f":"C_Index!J$429","v":0},null,{"$f":"C_Index!L$429","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$429","v":0},null,{"$f":"C_Index!AA$429","v":0.91961685823754757},{"$f":"C_Index!AB$429","v":0.92551724137931035},{"$f":"C_Index!AC$429","v":0.95042145593869709},{"$f":"C_Index!AD$429","v":0.97394636015325609},{"$f":"C_Index!AE$429","v":0.99126436781609162},{"$f":"C_Index!AF$429","v":1},{"$f":"C_Index!AG$429","v":1.0258237547892719},{"$f":"C_Index!AH$429","v":1.1186973180076629},{"$f":"C_Index!AI$429","v":1.1873399586480322},{"$f":"C_Index!AJ$429","v":1.1975124598510096},{"$f":"C_Index!AK$429","v":1.198896577295987},{"$f":"C_Index!AL$429","v":1.2048871867171229},{"$f":"C_Index!AM$429","v":1.2238361939769149},{"$f":"C_Index!AN$429","v":1.2430832082867362},{"$f":"C_Index!AO$429","v":1.2626329163407577},{"$f":"C_Index!AP$429","v":1.282490078539803},{"$f":"C_Index!AQ$429","v":1.3026595301505184},{"$f":"C_Index!AR$429","v":1.3231461824827708},{"$f":"C_Index!AS$429","v":1.3439550240855642},{"$f":"C_Index!AT$429","v":1.3650911219617634},{"$f":"C_Index!AU$429","v":1.3865596228019204},{"$f":"C_Index!AV$429","v":1.4083657542375072},{"$f":"C_Index!AW$429","v":1.4305148261138558},{"$f":"C_Index!AX$429","v":1.4530122317831182},{"$f":"C_Index!AY$429","v":1.4758634494175611},{"$f":"C_Index!AZ$429","v":1.4990740433435141},{"$f":"C_Index!BA$429","v":1.5226496653962955},{"$f":"C_Index!BB$429","v":1.5465960562964489},{"$f":"C_Index!BC$429","v":1.5709190470476218},{"$f":"C_Index!BD$429","v":1.5956245603564285},{"$f":"C_Index!BE$429","v":1.6207186120746455},{"$f":"C_Index!BF$429","v":1.6462073126640833},{"$f":"C_Index!BG$429","v":1.6720968686844992},{"$f":"C_Index!BH$429","v":1.6983935843049107},{"$f":"C_Index!BI$429","v":1.725103862838675},{"$f":"C_Index!BJ$429","v":1.7522342083027105}]
[null,null,null,null,{"$f":"E1391","v":"Pensions - Defined benefit - Ongoing Contributions - Outturn"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1391 * AA1393","v":0},{"$f":"AB1391 * AB1393","v":0},0,0,0,47310.723930538232,47263.361928078797,50134.697922240273,85187.077758774612,78416.234791685216,56479.372722506574,53728.470719394085,54856.849624913673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1392","v":"Pensions - Defined benefit - Deficit Repair - Outturn"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1392 * AA1394","v":0},0,0,0,0,18682.095895443352,19211.743652967325,20919.859699003406,22643.169526844904,23023.118860214625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash Movement"]
[null,null,null,null,{"$f":"E1395","v":"Pensions - Defined benefit - Ongoing Contributions - Outturn"},null,"£'000","Nominal","CASH",{"$f":"J1395","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,47310.723930538232,47263.361928078797,50134.697922240273,85187.077758774612,78416.234791685216,56479.372722506574,53728.470719394085,54856.849624913673,0,0,{"$f":"AP1395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Outturn",null,"£'000","Nominal","CASH",{"$f":"J1396","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,18682.095895443352,19211.743652967325,20919.859699003406,22643.169526844904,23023.118860214625,0,0,0,0,0,{"$f":"AP1396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$984","v":"Pensions - Defined benefit - Ongoing Contributions - UKATS POS"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$984","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$984","v":426066.0654675932},null,{"$f":"AA$984","v":0},0,0,0,0,0,47263.361928078797,50134.697922240273,85187.077758774612,78416.234791685216,{"$f":"AK$984","v":56479.372722506574},53728.470719394085,54856.849624913673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$985","v":"Pensions - Defined benefit - Deficit Repair - UKATS POS"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$985","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$985","v":0},null,{"$f":"AA$985","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK$985","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Increase / (Decrease) in Retirement Benefit Asset",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA1399 + AA1400 - AA1401 - AA1402","v":0},{"$f":" AB1399 + AB1400 - AB1401 - AB1402","v":0},0,0,0,65992.819825981584,19211.743652967329,20919.859699003398,22643.169526844911,23023.118860214629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1403 & \" - cash  increase / (decrease) \"","v":"Increase / (Decrease) in Retirement Benefit Asset - cash  increase / (decrease) "},null,"£'000","Nominal","To CF Statement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1403 * SignSwitch","v":0},0,0,0,0,-65992.819825981584,-19211.743652967329,-20919.859699003398,-22643.169526844911,-23023.118860214629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance"]
[null,null,null,null,{"$f":"I_Actuals!E$22","v":"Retirement Benefit Asset (UKATS)"},null,{"$f":"I_Actuals!G$22","v":"£'000 "},{"$f":"I_Actuals!H$22","v":"Nominal"},{"$f":"I_Actuals!I$22","v":"Enter Assets as Positive"},{"$f":"I_Actuals!J$22","v":" I_Actuals, row 20:23"},null,{"$f":"I_Actuals!L$22","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$22","v":-166718.01173728902},null,{"$f":"I_Actuals!AA$22","v":-110981.25},{"$f":"I_Actuals!AB$22","v":-212456.63380296677},{"$f":"I_Actuals!AC$22","v":-3253.8779343222559},{"$f":"I_Actuals!AD$22","v":8506.75},{"$f":"I_Actuals!AE$22","v":125826.75},{"$f":"I_Actuals!AF$22","v":25640.25},{"$f":"I_Actuals!AG$22","v":0},{"$f":"I_Actuals!AH$22","v":0},{"$f":"I_Actuals!AI$22","v":0},{"$f":"I_Actuals!AJ$22","v":0},{"$f":"I_Actuals!AK$22","v":0},{"$f":"I_Actuals!AL$22","v":0},{"$f":"I_Actuals!AM$22","v":0},{"$f":"I_Actuals!AN$22","v":0},{"$f":"I_Actuals!AO$22","v":0},{"$f":"I_Actuals!AP$22","v":0},{"$f":"I_Actuals!AQ$22","v":0},{"$f":"I_Actuals!AR$22","v":0},{"$f":"I_Actuals!AS$22","v":0},{"$f":"I_Actuals!AT$22","v":0},{"$f":"I_Actuals!AU$22","v":0},{"$f":"I_Actuals!AV$22","v":0},{"$f":"I_Actuals!AW$22","v":0},{"$f":"I_Actuals!AX$22","v":0},{"$f":"I_Actuals!AY$22","v":0},{"$f":"I_Actuals!AZ$22","v":0},{"$f":"I_Actuals!BA$22","v":0},{"$f":"I_Actuals!BB$22","v":0},{"$f":"I_Actuals!BC$22","v":0},{"$f":"I_Actuals!BD$22","v":0},{"$f":"I_Actuals!BE$22","v":0},{"$f":"I_Actuals!BF$22","v":0},{"$f":"I_Actuals!BG$22","v":0},{"$f":"I_Actuals!BH$22","v":0},{"$f":"I_Actuals!BI$22","v":0},{"$f":"I_Actuals!BJ$22","v":0}]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[]
[null,null,null,null,"b/f (Retirement Benefit Asset)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1413","v":0},{"$f":"AA1413","v":-110981.25},-212456.63380296677,-3253.8779343222559,8506.75,125826.75,25640.25,76810.779839325638,125390.63797244155,174816.8595068173,224153.5481328613,249643.04720207461,273928.05750777281,297442.44684245996,319992.29869469011,341850.04689593089,363758.67706397717,355165.25116524234,348144.01049801457,341131.80384475412,334128.88380716031,327135.49858470942,320151.89201983192,313178.30365141906,306214.96876775025,299262.11845883855,292319.9796682063,285388.77524409501,281681.33120706066,273422.72515676625,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$753","v":"Increase (decrease) in Pension Asset due to Revaluation (UKATS)"},null,{"$f":"'I_Series UKATS'!G$753","v":"£'000 "},{"$f":"'I_Series UKATS'!H$753","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J$753","v":"I_Series UKATS, row 612"},null,{"$f":"'I_Series UKATS'!L$753","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$753","v":336109.8652747171},null,{"$f":"'I_Series UKATS'!AA$753","v":237186.38706734931},{"$f":"'I_Series UKATS'!AB$753","v":-234357.38322954162},{"$f":"'I_Series UKATS'!AC$753","v":348510.25505989377},{"$f":"'I_Series UKATS'!AD$753","v":-124661.59408525389},{"$f":"'I_Series UKATS'!AE$753","v":166076.06310585231},{"$f":"'I_Series UKATS'!AF$753","v":-211779.75458226923},{"$f":"'I_Series UKATS'!AG$753","v":31958.786186358302},{"$f":"'I_Series UKATS'!AH$753","v":27659.998434112505},{"$f":"'I_Series UKATS'!AI$753","v":26783.05200753082},{"$f":"'I_Series UKATS'!AJ$753","v":26313.569765829357},{"$f":"'I_Series UKATS'!AK$753","v":25489.499069213325},{"$f":"'I_Series UKATS'!AL$753","v":24285.010305698233},{"$f":"'I_Series UKATS'!AM$753","v":23514.389334687163},{"$f":"'I_Series UKATS'!AN$753","v":22549.851852230131},{"$f":"'I_Series UKATS'!AO$753","v":21857.748201240775},{"$f":"'I_Series UKATS'!AP$753","v":21908.630168046286},{"$f":"'I_Series UKATS'!AQ$753","v":-8593.4258987348167},{"$f":"'I_Series UKATS'!AR$753","v":-7021.2406672277712},{"$f":"'I_Series UKATS'!AS$753","v":-7012.206653260444},{"$f":"'I_Series UKATS'!AT$753","v":-7002.920037593809},{"$f":"'I_Series UKATS'!AU$753","v":-6993.3852224509019},{"$f":"'I_Series UKATS'!AV$753","v":-6983.6065648774975},{"$f":"'I_Series UKATS'!AW$753","v":-6973.5883684128748},{"$f":"'I_Series UKATS'!AX$753","v":-6963.3348836688128},{"$f":"'I_Series UKATS'!AY$753","v":-6952.8503089116812},{"$f":"'I_Series UKATS'!AZ$753","v":-6942.1387906322452},{"$f":"'I_Series UKATS'!BA$753","v":-6931.2044241112826},{"$f":"'I_Series UKATS'!BB$753","v":-3707.4440370343491},{"$f":"'I_Series UKATS'!BC$753","v":-8258.6060502943947},{"$f":"'I_Series UKATS'!BD$753","v":-6848.6914790495248},{"$f":"'I_Series UKATS'!BE$753","v":0},{"$f":"'I_Series UKATS'!BF$753","v":0},{"$f":"'I_Series UKATS'!BG$753","v":0},{"$f":"'I_Series UKATS'!BH$753","v":0},{"$f":"'I_Series UKATS'!BI$753","v":0},{"$f":"'I_Series UKATS'!BJ$753","v":0}]
[null,null,null,null,{"$f":"E1403","v":"Increase / (Decrease) in Retirement Benefit Asset"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,65992.819825981584,19211.743652967329,20919.859699003398,22643.169526844911,23023.118860214629,{"$f":"AK1403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"To BS",null,null,"Retirement Benefit Asset (UKATS) POS/NEG",null,"£'000","Nominal","To BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1408 = 0, AA1407, SUM(AA1410:AA1412))","v":-110981.25},-212456.63380296677,-3253.8779343222559,8506.75,125826.75,25640.25,76810.779839325638,125390.63797244155,174816.8595068173,224153.5481328613,249643.04720207461,273928.05750777281,297442.44684245996,319992.29869469011,341850.04689593089,363758.67706397717,355165.25116524234,348144.01049801457,341131.80384475412,334128.88380716031,327135.49858470942,320151.89201983192,313178.30365141906,306214.96876775025,299262.11845883855,292319.9796682063,285388.77524409501,281681.33120706066,273422.72515676625,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674]
[]
[null,null,null,null,{"$f":"E1413","v":"Retirement Benefit Asset (UKATS) POS/NEG"},null,{"$f":"G1413","v":"£'000"},"Nominal","To BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-110981.25,-212456.63380296677,-3253.8779343222559,8506.75,125826.75,25640.25,76810.779839325638,125390.63797244155,174816.8595068173,224153.5481328613,249643.04720207461,273928.05750777281,297442.44684245996,319992.29869469011,341850.04689593089,363758.67706397717,355165.25116524234,348144.01049801457,341131.80384475412,334128.88380716031,327135.49858470942,320151.89201983192,313178.30365141906,306214.96876775025,299262.11845883855,292319.9796682063,285388.77524409501,281681.33120706066,273422.72515676625,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674]
[null,null,null,null,"Retirement Benefit Asset (UKATS) Debtor",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA1415, 0)","v":0},{"$f":"MAX(AB1415, 0)","v":0},0,8506.75,125826.75,25640.25,76810.779839325638,125390.63797244155,174816.8595068173,224153.5481328613,249643.04720207461,273928.05750777281,297442.44684245996,319992.29869469011,341850.04689593089,363758.67706397717,355165.25116524234,348144.01049801457,341131.80384475412,334128.88380716031,327135.49858470942,320151.89201983192,313178.30365141906,306214.96876775025,299262.11845883855,292319.9796682063,285388.77524409501,281681.33120706066,273422.72515676625,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674]
[null,null,null,null,"Retirement Benefit Asset (UKATS) Creditors",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AA1415, 0)","v":-110981.25},{"$f":"MIN(AB1415, 0)","v":-212456.63380296677},-3253.8779343222559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["UKATS - MOD Deferred Income Balance"]
[]
[null,null,null,null,{"$f":"C_Time!E45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,{"$f":"C_Time!J45","v":0},null,{"$f":"C_Time!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E49","v":"MOD Deferred Income - Actual"},null,{"$f":"I_Actuals!G49","v":"£'000 "},{"$f":"I_Actuals!H49","v":"Nominal"},{"$f":"I_Actuals!I49","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J49","v":"Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37"},null,{"$f":"I_Actuals!L49","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y49","v":0},null,{"$f":"I_Actuals!AA49","v":0},{"$f":"I_Actuals!AB49","v":0},{"$f":"I_Actuals!AC49","v":0},{"$f":"I_Actuals!AD49","v":0},{"$f":"I_Actuals!AE49","v":0},{"$f":"I_Actuals!AF49","v":0},{"$f":"I_Actuals!AG49","v":0},{"$f":"I_Actuals!AH49","v":0},{"$f":"I_Actuals!AI49","v":0},{"$f":"I_Actuals!AJ49","v":0},{"$f":"I_Actuals!AK49","v":0},{"$f":"I_Actuals!AL49","v":0},{"$f":"I_Actuals!AM49","v":0},{"$f":"I_Actuals!AN49","v":0},{"$f":"I_Actuals!AO49","v":0},{"$f":"I_Actuals!AP49","v":0},{"$f":"I_Actuals!AQ49","v":0},{"$f":"I_Actuals!AR49","v":0},{"$f":"I_Actuals!AS49","v":0},{"$f":"I_Actuals!AT49","v":0},{"$f":"I_Actuals!AU49","v":0},{"$f":"I_Actuals!AV49","v":0},{"$f":"I_Actuals!AW49","v":0},{"$f":"I_Actuals!AX49","v":0},{"$f":"I_Actuals!AY49","v":0},{"$f":"I_Actuals!AZ49","v":0},{"$f":"I_Actuals!BA49","v":0},{"$f":"I_Actuals!BB49","v":0},{"$f":"I_Actuals!BC49","v":0},{"$f":"I_Actuals!BD49","v":0},{"$f":"I_Actuals!BE49","v":0},{"$f":"I_Actuals!BF49","v":0},{"$f":"I_Actuals!BG49","v":0},{"$f":"I_Actuals!BH49","v":0},{"$f":"I_Actuals!BI49","v":0},{"$f":"I_Actuals!BJ49","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E757","v":"MOD Deferred Income closing balance - forecast"},null,{"$f":"'I_Series UKATS'!G757","v":"£'000 "},{"$f":"'I_Series UKATS'!H757","v":"Nominal"},{"$f":"'I_Series UKATS'!I757","v":"Enter liabilities as Negative"},{"$f":"'I_Series UKATS'!J757","v":" I_Series UKATS, row 616"},null,{"$f":"'I_Series UKATS'!L757","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y757","v":-134507.25817616392},null,{"$f":"'I_Series UKATS'!AA757","v":0},{"$f":"'I_Series UKATS'!AB757","v":0},{"$f":"'I_Series UKATS'!AC757","v":0},{"$f":"'I_Series UKATS'!AD757","v":0},{"$f":"'I_Series UKATS'!AE757","v":0},{"$f":"'I_Series UKATS'!AF757","v":-2395.5551167039116},{"$f":"'I_Series UKATS'!AG757","v":-22622.395390514132},{"$f":"'I_Series UKATS'!AH757","v":-20839.097733334111},{"$f":"'I_Series UKATS'!AI757","v":-19450.894612560569},{"$f":"'I_Series UKATS'!AJ757","v":-18118.999497148696},{"$f":"'I_Series UKATS'!AK757","v":-15504.895760721163},{"$f":"'I_Series UKATS'!AL757","v":-12123.179328656355},{"$f":"'I_Series UKATS'!AM757","v":-8931.8489348743369},{"$f":"'I_Series UKATS'!AN757","v":-5925.8970753119302},{"$f":"'I_Series UKATS'!AO757","v":-3098.8176360740636},{"$f":"'I_Series UKATS'!AP757","v":-446.94570599651348},{"$f":"'I_Series UKATS'!AQ757","v":-433.92786989952759},{"$f":"'I_Series UKATS'!AR757","v":-421.28919407721122},{"$f":"'I_Series UKATS'!AS757","v":-409.01863502641862},{"$f":"'I_Series UKATS'!AT757","v":-397.1054708994356},{"$f":"'I_Series UKATS'!AU757","v":-385.53929213537435},{"$f":"'I_Series UKATS'!AV757","v":-374.30999236444109},{"$f":"'I_Series UKATS'!AW757","v":-363.40775957712725},{"$f":"'I_Series UKATS'!AX757","v":-352.82306755060898},{"$f":"'I_Series UKATS'!AY757","v":-342.54666752486304},{"$f":"'I_Series UKATS'!AZ757","v":-332.56958012122635},{"$f":"'I_Series UKATS'!BA757","v":-322.88308749633615},{"$f":"'I_Series UKATS'!BB757","v":-313.47872572459823},{"$f":"'I_Series UKATS'!BC757","v":-304.34827740252257},{"$f":"'I_Series UKATS'!BD757","v":-295.48376446846851},{"$f":"'I_Series UKATS'!BE757","v":0},{"$f":"'I_Series UKATS'!BF757","v":0},{"$f":"'I_Series UKATS'!BG757","v":0},{"$f":"'I_Series UKATS'!BH757","v":0},{"$f":"'I_Series UKATS'!BI757","v":0},{"$f":"'I_Series UKATS'!BJ757","v":0}]
[null,null,null,null,"MOD Deferred Income Balance",null,"£'000","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$1421 = 1, AA1422, AA1423)","v":0},{"$f":"IF(AB$1421 = 1, AB1422, AB1423)","v":0},0,0,0,0,-22622.395390514132,-20839.097733334111,-19450.894612560569,-18118.999497148696,-15504.895760721163,-12123.179328656355,-8931.8489348743369,-5925.8970753119302,-3098.8176360740636,-446.94570599651348,-433.92786989952759,-421.28919407721122,-409.01863502641862,-397.1054708994356,-385.53929213537435,-374.30999236444109,-363.40775957712725,-352.82306755060898,-342.54666752486304,-332.56958012122635,-322.88308749633615,-313.47872572459823,-304.34827740252257,-295.48376446846851,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,{"$f":" C_Time!J11","v":0},null,{"$f":" C_Time!L11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y11","v":0},null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":"E1424","v":"MOD Deferred Income Balance"},null,{"$f":"G1424","v":"£'000"},"Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-22622.395390514132,-20839.097733334111,-19450.894612560569,-18118.999497148696,-15504.895760721163,-12123.179328656355,-8931.8489348743369,-5925.8970753119302,-3098.8176360740636,-446.94570599651348,-433.92786989952759,-421.28919407721122,-409.01863502641862,-397.1054708994356,-385.53929213537435,-374.30999236444109,-363.40775957712725,-352.82306755060898,-342.54666752486304,-332.56958012122635,-322.88308749633615,-313.47872572459823,-304.34827740252257,-295.48376446846851,0,0,0,0,0,0]
[null,null,null,null,"Movement in MOD Deferred Income (Forecast only)",null,"£'000","Nominal","Positive: Increases the liability, Negative: Reduced the liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA1426 = 1, 0, (AA1427 - Z1427) )","v":0},{"$f":"IF(AB1426 = 1, 0, (AB1427 - AA1427) )","v":0},0,0,0,0,-22622.395390514132,1783.2976571800209,1388.2031207735417,1331.8951154118731,2614.1037364275326,3381.716432064808,3191.3303937820183,3005.9518595624068,2827.0794392378666,2651.8719300775501,13.017836096985889,12.638675822316372,12.270559050792599,11.91316412698302,11.566178764061249,11.229299770933267,10.902232787313835,10.584692026518269,10.276400025745943,9.9770874036366877,9.6864926248902066,9.4043617717379107,9.1304483220756651,8.864512934054062,295.48376446846851,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_RevCost_LA","index":33,"n_rows":652,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_RevCost_LA"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Revenue Summary"]
[null,null,null,"Summary - Revenue Recognition"]
[null,null,null,null,{"$f":"C_Time!E42","v":"Forecast period flags"},null,{"$f":"C_Time!G42","v":"flag"},null,null,{"$f":"C_Time!J42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y42","v":30},null,{"$f":"C_Time!AA42","v":0},{"$f":"C_Time!AB42","v":0},{"$f":"C_Time!AC42","v":0},{"$f":"C_Time!AD42","v":0},{"$f":"C_Time!AE42","v":0},{"$f":"C_Time!AF42","v":0},{"$f":"C_Time!AG42","v":1},{"$f":"C_Time!AH42","v":1},{"$f":"C_Time!AI42","v":1},{"$f":"C_Time!AJ42","v":1},{"$f":"C_Time!AK42","v":1},{"$f":"C_Time!AL42","v":1},{"$f":"C_Time!AM42","v":1},{"$f":"C_Time!AN42","v":1},{"$f":"C_Time!AO42","v":1},{"$f":"C_Time!AP42","v":1},{"$f":"C_Time!AQ42","v":1},{"$f":"C_Time!AR42","v":1},{"$f":"C_Time!AS42","v":1},{"$f":"C_Time!AT42","v":1},{"$f":"C_Time!AU42","v":1},{"$f":"C_Time!AV42","v":1},{"$f":"C_Time!AW42","v":1},{"$f":"C_Time!AX42","v":1},{"$f":"C_Time!AY42","v":1},{"$f":"C_Time!AZ42","v":1},{"$f":"C_Time!BA42","v":1},{"$f":"C_Time!BB42","v":1},{"$f":"C_Time!BC42","v":1},{"$f":"C_Time!BD42","v":1},{"$f":"C_Time!BE42","v":1},{"$f":"C_Time!BF42","v":1},{"$f":"C_Time!BG42","v":1},{"$f":"C_Time!BH42","v":1},{"$f":"C_Time!BI42","v":1},{"$f":"C_Time!BJ42","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E92","v":"London Approach (Other) - Actual"},null,{"$f":"I_Actuals!G92","v":"£'000 "},{"$f":"I_Actuals!H92","v":"Nominal"},{"$f":"I_Actuals!I92","v":"Enter income as positive"},{"$f":"I_Actuals!J92","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L92","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y92","v":74879.299155833301},null,{"$f":"I_Actuals!AA92","v":11955.864352499975},{"$f":"I_Actuals!AB92","v":12279.029750833324},{"$f":"I_Actuals!AC92","v":12640.735855000001},{"$f":"I_Actuals!AD92","v":13076.012965000002},{"$f":"I_Actuals!AE92","v":13091.690187499999},{"$f":"I_Actuals!AF92","v":11835.966044999999},{"$f":"I_Actuals!AG92","v":0},{"$f":"I_Actuals!AH92","v":0},{"$f":"I_Actuals!AI92","v":0},{"$f":"I_Actuals!AJ92","v":0},{"$f":"I_Actuals!AK92","v":0},{"$f":"I_Actuals!AL92","v":0},{"$f":"I_Actuals!AM92","v":0},{"$f":"I_Actuals!AN92","v":0},{"$f":"I_Actuals!AO92","v":0},{"$f":"I_Actuals!AP92","v":0},{"$f":"I_Actuals!AQ92","v":0},{"$f":"I_Actuals!AR92","v":0},{"$f":"I_Actuals!AS92","v":0},{"$f":"I_Actuals!AT92","v":0},{"$f":"I_Actuals!AU92","v":0},{"$f":"I_Actuals!AV92","v":0},{"$f":"I_Actuals!AW92","v":0},{"$f":"I_Actuals!AX92","v":0},{"$f":"I_Actuals!AY92","v":0},{"$f":"I_Actuals!AZ92","v":0},{"$f":"I_Actuals!BA92","v":0},{"$f":"I_Actuals!BB92","v":0},{"$f":"I_Actuals!BC92","v":0},{"$f":"I_Actuals!BD92","v":0},{"$f":"I_Actuals!BE92","v":0},{"$f":"I_Actuals!BF92","v":0},{"$f":"I_Actuals!BG92","v":0},{"$f":"I_Actuals!BH92","v":0},{"$f":"I_Actuals!BI92","v":0},{"$f":"I_Actuals!BJ92","v":0}]
[null,null,null,null,{"$f":"E151","v":"London Approach Determined Cost Revenue (t) (TSU)"},null,{"$f":"G151","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,167664.53682789495,null,12323.273456259032,12934.870279422539,13343.356317362804,13681.279776070731,13818.736730108918,5371.2537819764448,4973.5830454361949,10760.171470879248,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E625","v":"Inflation adjustment for current year - TSU basis"},null,"£'000 ","Nominal",null,0,null,{"$f":"L625","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y625","v":0},null,{"$f":"AA625","v":-265.07796626666982},-415.44696295623089,-343.67764048427705,-290.39099084533831,-322.8939047133909,-156.19385343858136,-79.434839783720037,908.47468395835187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E110","v":"LA Restructuring Costs ReS t (TSU)"},null,{"$f":"G110","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E243","v":"Traffic Risk Share Adjustment for current year including indexation allowance"},null,{"$f":"G243","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,20985.863605276314,null,-49.818351067825162,-221.37356692599406,-237.213713217085,-229.14548110906586,-106.33338324754615,7555.2974112578877,6603.3602187871629,4757.1863190872236,899.1693920772625,201.9425896438058,166.85394916328909,344.33637925268755,369.75079661287475,299.20122668973409,246.06791996784847,189.72209117590387,130.02542598757489,66.834381140577406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E111","v":"LA Other Revenue LOR t (TSU)"},null,{"$f":"G111","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-25.107036398467432,-93.828500153256698,-64.574667914851219,-37.159345525789149,-36.528406607620134,-36.034873539136683,-35.900559616477445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Cost Sharing Mechanism CSM t (TSU)",null,{"$f":"G112","v":"£'000"},{"$f":"H112","v":"Nominal"},null,{"$f":"J112","v":0},null,{"$f":"L112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Financial Incentives FI t  (TSU)",null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Modulation MOD t (TSU)",null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA VFR t (TSU)",null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LDISCOUNT t (TSU)",null,{"$f":"G116","v":"£'000"},{"$f":"H116","v":"Nominal"},null,{"$f":"J116","v":0},null,{"$f":"L116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y116","v":0},null,{"$f":"AA116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"London Approach Revenue",null,{"$f":"I_Global!F69","v":"£'000 "},{"$f":"H29","v":"Nominal"},"P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z30:BJ30)","v":185845.42278653276},null,{"$f":"IF(AA18=1,SUM(AA20:AA29),AA19)","v":11955.864352499975},12279.029750833324,12640.735855000001,13076.012965000002,13091.690187499999,{"$f":"IF(AF18=1,SUM(AF20:AF29),AF19)","v":11835.966044999999},11472.401388041171,16332.003973771567,{"$f":"IF(AI18=1,SUM(AI20:AI29),AI19)","v":16319.379645711611},15468.396880448039,16209.525739582154,16916.59481753454,17315.970140648704,299.20122668973409,246.06791996784847,189.72209117590387,130.02542598757489,66.834381140577406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"London Approach Revenue NEG",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z32:BJ32)","v":-185845.42278653276},null,{"$f":"AA30 * SignSwitch","v":-11955.864352499975},-12279.029750833324,-12640.735855000001,-13076.012965000002,-13091.690187499999,-11835.966044999999,-11472.401388041171,-16332.003973771567,-16319.379645711611,-15468.396880448039,-16209.525739582154,-16916.59481753454,-17315.970140648704,-299.20122668973409,-246.06791996784847,-189.72209117590387,-130.02542598757489,-66.834381140577406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actuals"]
[null,null,null,null,{"$f":"I_Actuals!E424","v":"Determined Cost Revenue (t) - Forecast Traffic (TSU) - actual"},null,{"$f":"I_Actuals!G424","v":"£'000 "},{"$f":"I_Actuals!H424","v":"Nominal"},null,{"$f":"I_Actuals!J424","v":0},null,{"$f":"I_Actuals!L424","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y424","v":0},null,{"$f":"I_Actuals!AA424","v":0},{"$f":"I_Actuals!AB424","v":0},{"$f":"I_Actuals!AC424","v":0},{"$f":"I_Actuals!AD424","v":0},{"$f":"I_Actuals!AE424","v":0},{"$f":"I_Actuals!AF424","v":0},{"$f":"I_Actuals!AG424","v":0},{"$f":"I_Actuals!AH424","v":0},{"$f":"I_Actuals!AI424","v":0},{"$f":"I_Actuals!AJ424","v":0},{"$f":"I_Actuals!AK424","v":0},{"$f":"I_Actuals!AL424","v":0},{"$f":"I_Actuals!AM424","v":0},{"$f":"I_Actuals!AN424","v":0},{"$f":"I_Actuals!AO424","v":0},{"$f":"I_Actuals!AP424","v":0},{"$f":"I_Actuals!AQ424","v":0},{"$f":"I_Actuals!AR424","v":0},{"$f":"I_Actuals!AS424","v":0},{"$f":"I_Actuals!AT424","v":0},{"$f":"I_Actuals!AU424","v":0},{"$f":"I_Actuals!AV424","v":0},{"$f":"I_Actuals!AW424","v":0},{"$f":"I_Actuals!AX424","v":0},{"$f":"I_Actuals!AY424","v":0},{"$f":"I_Actuals!AZ424","v":0},{"$f":"I_Actuals!BA424","v":0},{"$f":"I_Actuals!BB424","v":0},{"$f":"I_Actuals!BC424","v":0},{"$f":"I_Actuals!BD424","v":0},{"$f":"I_Actuals!BE424","v":0},{"$f":"I_Actuals!BF424","v":0},{"$f":"I_Actuals!BG424","v":0},{"$f":"I_Actuals!BH424","v":0},{"$f":"I_Actuals!BI424","v":0},{"$f":"I_Actuals!BJ424","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E425","v":"INF - year (t) (TSU) (Actuals)"},null,{"$f":"I_Actuals!G425","v":"£'000 "},{"$f":"I_Actuals!H425","v":"Nominal"},null,{"$f":"I_Actuals!J425","v":0},null,{"$f":"I_Actuals!L425","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y425","v":0},null,{"$f":"I_Actuals!AA425","v":0},{"$f":"I_Actuals!AB425","v":0},{"$f":"I_Actuals!AC425","v":0},{"$f":"I_Actuals!AD425","v":0},{"$f":"I_Actuals!AE425","v":0},{"$f":"I_Actuals!AF425","v":0},{"$f":"I_Actuals!AG425","v":0},{"$f":"I_Actuals!AH425","v":0},{"$f":"I_Actuals!AI425","v":0},{"$f":"I_Actuals!AJ425","v":0},{"$f":"I_Actuals!AK425","v":0},{"$f":"I_Actuals!AL425","v":0},{"$f":"I_Actuals!AM425","v":0},{"$f":"I_Actuals!AN425","v":0},{"$f":"I_Actuals!AO425","v":0},{"$f":"I_Actuals!AP425","v":0},{"$f":"I_Actuals!AQ425","v":0},{"$f":"I_Actuals!AR425","v":0},{"$f":"I_Actuals!AS425","v":0},{"$f":"I_Actuals!AT425","v":0},{"$f":"I_Actuals!AU425","v":0},{"$f":"I_Actuals!AV425","v":0},{"$f":"I_Actuals!AW425","v":0},{"$f":"I_Actuals!AX425","v":0},{"$f":"I_Actuals!AY425","v":0},{"$f":"I_Actuals!AZ425","v":0},{"$f":"I_Actuals!BA425","v":0},{"$f":"I_Actuals!BB425","v":0},{"$f":"I_Actuals!BC425","v":0},{"$f":"I_Actuals!BD425","v":0},{"$f":"I_Actuals!BE425","v":0},{"$f":"I_Actuals!BF425","v":0},{"$f":"I_Actuals!BG425","v":0},{"$f":"I_Actuals!BH425","v":0},{"$f":"I_Actuals!BI425","v":0},{"$f":"I_Actuals!BJ425","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E426","v":"LA Restructuring Costs ReS t (TSU)  (Actuals)"},null,{"$f":"I_Actuals!G426","v":"£'000 "},{"$f":"I_Actuals!H426","v":"Nominal"},null,{"$f":"I_Actuals!J426","v":0},null,{"$f":"I_Actuals!L426","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y426","v":0},null,{"$f":"I_Actuals!AA426","v":0},{"$f":"I_Actuals!AB426","v":0},{"$f":"I_Actuals!AC426","v":0},{"$f":"I_Actuals!AD426","v":0},{"$f":"I_Actuals!AE426","v":0},{"$f":"I_Actuals!AF426","v":0},{"$f":"I_Actuals!AG426","v":0},{"$f":"I_Actuals!AH426","v":0},{"$f":"I_Actuals!AI426","v":0},{"$f":"I_Actuals!AJ426","v":0},{"$f":"I_Actuals!AK426","v":0},{"$f":"I_Actuals!AL426","v":0},{"$f":"I_Actuals!AM426","v":0},{"$f":"I_Actuals!AN426","v":0},{"$f":"I_Actuals!AO426","v":0},{"$f":"I_Actuals!AP426","v":0},{"$f":"I_Actuals!AQ426","v":0},{"$f":"I_Actuals!AR426","v":0},{"$f":"I_Actuals!AS426","v":0},{"$f":"I_Actuals!AT426","v":0},{"$f":"I_Actuals!AU426","v":0},{"$f":"I_Actuals!AV426","v":0},{"$f":"I_Actuals!AW426","v":0},{"$f":"I_Actuals!AX426","v":0},{"$f":"I_Actuals!AY426","v":0},{"$f":"I_Actuals!AZ426","v":0},{"$f":"I_Actuals!BA426","v":0},{"$f":"I_Actuals!BB426","v":0},{"$f":"I_Actuals!BC426","v":0},{"$f":"I_Actuals!BD426","v":0},{"$f":"I_Actuals!BE426","v":0},{"$f":"I_Actuals!BF426","v":0},{"$f":"I_Actuals!BG426","v":0},{"$f":"I_Actuals!BH426","v":0},{"$f":"I_Actuals!BI426","v":0},{"$f":"I_Actuals!BJ426","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E427","v":"Traffic Risk Share (t) (Actuals)"},null,{"$f":"I_Actuals!G427","v":"£'000 "},{"$f":"I_Actuals!H427","v":"Nominal"},null,{"$f":"I_Actuals!J427","v":0},null,{"$f":"I_Actuals!L427","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y427","v":0},null,{"$f":"I_Actuals!AA427","v":0},{"$f":"I_Actuals!AB427","v":0},{"$f":"I_Actuals!AC427","v":0},{"$f":"I_Actuals!AD427","v":0},{"$f":"I_Actuals!AE427","v":0},{"$f":"I_Actuals!AF427","v":0},{"$f":"I_Actuals!AG427","v":0},{"$f":"I_Actuals!AH427","v":0},{"$f":"I_Actuals!AI427","v":0},{"$f":"I_Actuals!AJ427","v":0},{"$f":"I_Actuals!AK427","v":0},{"$f":"I_Actuals!AL427","v":0},{"$f":"I_Actuals!AM427","v":0},{"$f":"I_Actuals!AN427","v":0},{"$f":"I_Actuals!AO427","v":0},{"$f":"I_Actuals!AP427","v":0},{"$f":"I_Actuals!AQ427","v":0},{"$f":"I_Actuals!AR427","v":0},{"$f":"I_Actuals!AS427","v":0},{"$f":"I_Actuals!AT427","v":0},{"$f":"I_Actuals!AU427","v":0},{"$f":"I_Actuals!AV427","v":0},{"$f":"I_Actuals!AW427","v":0},{"$f":"I_Actuals!AX427","v":0},{"$f":"I_Actuals!AY427","v":0},{"$f":"I_Actuals!AZ427","v":0},{"$f":"I_Actuals!BA427","v":0},{"$f":"I_Actuals!BB427","v":0},{"$f":"I_Actuals!BC427","v":0},{"$f":"I_Actuals!BD427","v":0},{"$f":"I_Actuals!BE427","v":0},{"$f":"I_Actuals!BF427","v":0},{"$f":"I_Actuals!BG427","v":0},{"$f":"I_Actuals!BH427","v":0},{"$f":"I_Actuals!BI427","v":0},{"$f":"I_Actuals!BJ427","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E428","v":"LA Cost Sharing Mechanism CSM t (TSU)"},null,{"$f":"I_Actuals!G428","v":"£'000 "},{"$f":"I_Actuals!H428","v":"Nominal"},null,{"$f":"I_Actuals!J428","v":0},null,{"$f":"I_Actuals!L428","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y428","v":0},null,{"$f":"I_Actuals!AA428","v":0},{"$f":"I_Actuals!AB428","v":0},{"$f":"I_Actuals!AC428","v":0},{"$f":"I_Actuals!AD428","v":0},{"$f":"I_Actuals!AE428","v":0},{"$f":"I_Actuals!AF428","v":0},{"$f":"I_Actuals!AG428","v":0},{"$f":"I_Actuals!AH428","v":0},{"$f":"I_Actuals!AI428","v":0},{"$f":"I_Actuals!AJ428","v":0},{"$f":"I_Actuals!AK428","v":0},{"$f":"I_Actuals!AL428","v":0},{"$f":"I_Actuals!AM428","v":0},{"$f":"I_Actuals!AN428","v":0},{"$f":"I_Actuals!AO428","v":0},{"$f":"I_Actuals!AP428","v":0},{"$f":"I_Actuals!AQ428","v":0},{"$f":"I_Actuals!AR428","v":0},{"$f":"I_Actuals!AS428","v":0},{"$f":"I_Actuals!AT428","v":0},{"$f":"I_Actuals!AU428","v":0},{"$f":"I_Actuals!AV428","v":0},{"$f":"I_Actuals!AW428","v":0},{"$f":"I_Actuals!AX428","v":0},{"$f":"I_Actuals!AY428","v":0},{"$f":"I_Actuals!AZ428","v":0},{"$f":"I_Actuals!BA428","v":0},{"$f":"I_Actuals!BB428","v":0},{"$f":"I_Actuals!BC428","v":0},{"$f":"I_Actuals!BD428","v":0},{"$f":"I_Actuals!BE428","v":0},{"$f":"I_Actuals!BF428","v":0},{"$f":"I_Actuals!BG428","v":0},{"$f":"I_Actuals!BH428","v":0},{"$f":"I_Actuals!BI428","v":0},{"$f":"I_Actuals!BJ428","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E429","v":"LA Financial Incentives FI t  (TSU)"},null,{"$f":"I_Actuals!G429","v":"£'000 "},{"$f":"I_Actuals!H429","v":"Nominal"},null,{"$f":"I_Actuals!J429","v":0},null,{"$f":"I_Actuals!L429","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y429","v":0},null,{"$f":"I_Actuals!AA429","v":0},{"$f":"I_Actuals!AB429","v":0},{"$f":"I_Actuals!AC429","v":0},{"$f":"I_Actuals!AD429","v":0},{"$f":"I_Actuals!AE429","v":0},{"$f":"I_Actuals!AF429","v":0},{"$f":"I_Actuals!AG429","v":0},{"$f":"I_Actuals!AH429","v":0},{"$f":"I_Actuals!AI429","v":0},{"$f":"I_Actuals!AJ429","v":0},{"$f":"I_Actuals!AK429","v":0},{"$f":"I_Actuals!AL429","v":0},{"$f":"I_Actuals!AM429","v":0},{"$f":"I_Actuals!AN429","v":0},{"$f":"I_Actuals!AO429","v":0},{"$f":"I_Actuals!AP429","v":0},{"$f":"I_Actuals!AQ429","v":0},{"$f":"I_Actuals!AR429","v":0},{"$f":"I_Actuals!AS429","v":0},{"$f":"I_Actuals!AT429","v":0},{"$f":"I_Actuals!AU429","v":0},{"$f":"I_Actuals!AV429","v":0},{"$f":"I_Actuals!AW429","v":0},{"$f":"I_Actuals!AX429","v":0},{"$f":"I_Actuals!AY429","v":0},{"$f":"I_Actuals!AZ429","v":0},{"$f":"I_Actuals!BA429","v":0},{"$f":"I_Actuals!BB429","v":0},{"$f":"I_Actuals!BC429","v":0},{"$f":"I_Actuals!BD429","v":0},{"$f":"I_Actuals!BE429","v":0},{"$f":"I_Actuals!BF429","v":0},{"$f":"I_Actuals!BG429","v":0},{"$f":"I_Actuals!BH429","v":0},{"$f":"I_Actuals!BI429","v":0},{"$f":"I_Actuals!BJ429","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E430","v":"LA Modulation MOD t (TSU)"},null,{"$f":"I_Actuals!G430","v":"£'000 "},{"$f":"I_Actuals!H430","v":"Nominal"},null,{"$f":"I_Actuals!J430","v":0},null,{"$f":"I_Actuals!L430","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y430","v":0},null,{"$f":"I_Actuals!AA430","v":0},{"$f":"I_Actuals!AB430","v":0},{"$f":"I_Actuals!AC430","v":0},{"$f":"I_Actuals!AD430","v":0},{"$f":"I_Actuals!AE430","v":0},{"$f":"I_Actuals!AF430","v":0},{"$f":"I_Actuals!AG430","v":0},{"$f":"I_Actuals!AH430","v":0},{"$f":"I_Actuals!AI430","v":0},{"$f":"I_Actuals!AJ430","v":0},{"$f":"I_Actuals!AK430","v":0},{"$f":"I_Actuals!AL430","v":0},{"$f":"I_Actuals!AM430","v":0},{"$f":"I_Actuals!AN430","v":0},{"$f":"I_Actuals!AO430","v":0},{"$f":"I_Actuals!AP430","v":0},{"$f":"I_Actuals!AQ430","v":0},{"$f":"I_Actuals!AR430","v":0},{"$f":"I_Actuals!AS430","v":0},{"$f":"I_Actuals!AT430","v":0},{"$f":"I_Actuals!AU430","v":0},{"$f":"I_Actuals!AV430","v":0},{"$f":"I_Actuals!AW430","v":0},{"$f":"I_Actuals!AX430","v":0},{"$f":"I_Actuals!AY430","v":0},{"$f":"I_Actuals!AZ430","v":0},{"$f":"I_Actuals!BA430","v":0},{"$f":"I_Actuals!BB430","v":0},{"$f":"I_Actuals!BC430","v":0},{"$f":"I_Actuals!BD430","v":0},{"$f":"I_Actuals!BE430","v":0},{"$f":"I_Actuals!BF430","v":0},{"$f":"I_Actuals!BG430","v":0},{"$f":"I_Actuals!BH430","v":0},{"$f":"I_Actuals!BI430","v":0},{"$f":"I_Actuals!BJ430","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E431","v":"LA VFR t (TSU)"},null,{"$f":"I_Actuals!G431","v":"£'000 "},{"$f":"I_Actuals!H431","v":"Nominal"},null,{"$f":"I_Actuals!J431","v":0},null,{"$f":"I_Actuals!L431","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y431","v":0},null,{"$f":"I_Actuals!AA431","v":0},{"$f":"I_Actuals!AB431","v":0},{"$f":"I_Actuals!AC431","v":0},{"$f":"I_Actuals!AD431","v":0},{"$f":"I_Actuals!AE431","v":0},{"$f":"I_Actuals!AF431","v":0},{"$f":"I_Actuals!AG431","v":0},{"$f":"I_Actuals!AH431","v":0},{"$f":"I_Actuals!AI431","v":0},{"$f":"I_Actuals!AJ431","v":0},{"$f":"I_Actuals!AK431","v":0},{"$f":"I_Actuals!AL431","v":0},{"$f":"I_Actuals!AM431","v":0},{"$f":"I_Actuals!AN431","v":0},{"$f":"I_Actuals!AO431","v":0},{"$f":"I_Actuals!AP431","v":0},{"$f":"I_Actuals!AQ431","v":0},{"$f":"I_Actuals!AR431","v":0},{"$f":"I_Actuals!AS431","v":0},{"$f":"I_Actuals!AT431","v":0},{"$f":"I_Actuals!AU431","v":0},{"$f":"I_Actuals!AV431","v":0},{"$f":"I_Actuals!AW431","v":0},{"$f":"I_Actuals!AX431","v":0},{"$f":"I_Actuals!AY431","v":0},{"$f":"I_Actuals!AZ431","v":0},{"$f":"I_Actuals!BA431","v":0},{"$f":"I_Actuals!BB431","v":0},{"$f":"I_Actuals!BC431","v":0},{"$f":"I_Actuals!BD431","v":0},{"$f":"I_Actuals!BE431","v":0},{"$f":"I_Actuals!BF431","v":0},{"$f":"I_Actuals!BG431","v":0},{"$f":"I_Actuals!BH431","v":0},{"$f":"I_Actuals!BI431","v":0},{"$f":"I_Actuals!BJ431","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E432","v":"LDISCOUNT t (TSU)"},null,{"$f":"I_Actuals!G432","v":"£'000 "},{"$f":"I_Actuals!H432","v":"Nominal"},null,{"$f":"I_Actuals!J432","v":0},null,{"$f":"I_Actuals!L432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y432","v":0},null,{"$f":"I_Actuals!AA432","v":0},{"$f":"I_Actuals!AB432","v":0},{"$f":"I_Actuals!AC432","v":0},{"$f":"I_Actuals!AD432","v":0},{"$f":"I_Actuals!AE432","v":0},{"$f":"I_Actuals!AF432","v":0},{"$f":"I_Actuals!AG432","v":0},{"$f":"I_Actuals!AH432","v":0},{"$f":"I_Actuals!AI432","v":0},{"$f":"I_Actuals!AJ432","v":0},{"$f":"I_Actuals!AK432","v":0},{"$f":"I_Actuals!AL432","v":0},{"$f":"I_Actuals!AM432","v":0},{"$f":"I_Actuals!AN432","v":0},{"$f":"I_Actuals!AO432","v":0},{"$f":"I_Actuals!AP432","v":0},{"$f":"I_Actuals!AQ432","v":0},{"$f":"I_Actuals!AR432","v":0},{"$f":"I_Actuals!AS432","v":0},{"$f":"I_Actuals!AT432","v":0},{"$f":"I_Actuals!AU432","v":0},{"$f":"I_Actuals!AV432","v":0},{"$f":"I_Actuals!AW432","v":0},{"$f":"I_Actuals!AX432","v":0},{"$f":"I_Actuals!AY432","v":0},{"$f":"I_Actuals!AZ432","v":0},{"$f":"I_Actuals!BA432","v":0},{"$f":"I_Actuals!BB432","v":0},{"$f":"I_Actuals!BC432","v":0},{"$f":"I_Actuals!BD432","v":0},{"$f":"I_Actuals!BE432","v":0},{"$f":"I_Actuals!BF432","v":0},{"$f":"I_Actuals!BG432","v":0},{"$f":"I_Actuals!BH432","v":0},{"$f":"I_Actuals!BI432","v":0},{"$f":"I_Actuals!BJ432","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E433","v":"LTVar t (TSU) (Actuals)"},null,{"$f":"I_Actuals!G433","v":"£'000 "},{"$f":"I_Actuals!H433","v":"Nominal"},null,{"$f":"I_Actuals!J433","v":0},null,{"$f":"I_Actuals!L433","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y433","v":0},null,{"$f":"I_Actuals!AA433","v":0},{"$f":"I_Actuals!AB433","v":0},{"$f":"I_Actuals!AC433","v":0},{"$f":"I_Actuals!AD433","v":0},{"$f":"I_Actuals!AE433","v":0},{"$f":"I_Actuals!AF433","v":0},{"$f":"I_Actuals!AG433","v":0},{"$f":"I_Actuals!AH433","v":0},{"$f":"I_Actuals!AI433","v":0},{"$f":"I_Actuals!AJ433","v":0},{"$f":"I_Actuals!AK433","v":0},{"$f":"I_Actuals!AL433","v":0},{"$f":"I_Actuals!AM433","v":0},{"$f":"I_Actuals!AN433","v":0},{"$f":"I_Actuals!AO433","v":0},{"$f":"I_Actuals!AP433","v":0},{"$f":"I_Actuals!AQ433","v":0},{"$f":"I_Actuals!AR433","v":0},{"$f":"I_Actuals!AS433","v":0},{"$f":"I_Actuals!AT433","v":0},{"$f":"I_Actuals!AU433","v":0},{"$f":"I_Actuals!AV433","v":0},{"$f":"I_Actuals!AW433","v":0},{"$f":"I_Actuals!AX433","v":0},{"$f":"I_Actuals!AY433","v":0},{"$f":"I_Actuals!AZ433","v":0},{"$f":"I_Actuals!BA433","v":0},{"$f":"I_Actuals!BB433","v":0},{"$f":"I_Actuals!BC433","v":0},{"$f":"I_Actuals!BD433","v":0},{"$f":"I_Actuals!BE433","v":0},{"$f":"I_Actuals!BF433","v":0},{"$f":"I_Actuals!BG433","v":0},{"$f":"I_Actuals!BH433","v":0},{"$f":"I_Actuals!BI433","v":0},{"$f":"I_Actuals!BJ433","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,{"$f":"C_Time!J45","v":0},null,{"$f":"C_Time!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[]
[null,null,null,null,{"$f":"E183","v":"London Approach Determined Cost Revenue (t) (TSU) - Exlcuding 2023 TUR"},null,{"$f":"G183","v":"£'000 "},{"$f":"H183","v":"Nominal"},null,{"$f":"J183","v":0},null,{"$f":"L183","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y183","v":185597.64434532562},null,{"$f":"AA183","v":12011.867042455877},{"$f":"AB183","v":12371.198359481488},12749.489788426999,13092.087341933398,13398.854800880526,13554.700238809306,13510.582126821584,14450.852676137454,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E195","v":"London Approach - 2023 TUR Revenues"},null,{"$f":"G195","v":"£'000 "},{"$f":"H195","v":"Nominal"},null,{"$f":"J195","v":0},null,{"$f":"L195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y195","v":0},null,{"$f":"AA195","v":0},{"$f":"AB195","v":0},0,0,0,0,0,0,-861.04687354611553,861.04687354611553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E630","v":"INF - year (t) (TSU) (Forecast)"},null,"£'000","Nominal",null,0,null,{"$f":"L630","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y630","v":0},null,{"$f":"AA630","v":0},0,-265.07796626666982,-415.44696295623089,-343.67764048427705,-290.39099084533831,-322.8939047133909,-156.19385343858136,-79.434839783720037,908.47468395835187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E110","v":"LA Restructuring Costs ReS t (TSU)"},null,{"$f":"G110","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E565","v":"Traffic Risk Share (t) (TSU)"},null,{"$f":"G565","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,20985.863605276318,null,0,0,-49.818351067825162,-221.37356692599406,-237.213713217085,-229.14548110906586,-106.33338324754615,0,1981.5013341209537,2003.9393996369322,2024.7961432823433,2073.9870546041557,2135.612187372968,2195.4524327109148,2256.969412702877,2320.2101097615114,2385.2228227552991,2452.0572038958767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E112","v":"LA Cost Sharing Mechanism CSM t (TSU)"},null,{"$f":"G112","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E111","v":"LA Other Revenue LOR t (TSU)"},null,{"$f":"G111","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-25.107036398467432,-93.828500153256698,-64.574667914851219,-37.159345525789149,-36.528406607620134,-36.034873539136683,-35.900559616477445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E113","v":"LA Financial Incentives FI t  (TSU)"},null,{"$f":"G113","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E114","v":"LA Modulation MOD t (TSU)"},null,{"$f":"G114","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E115","v":"LA VFR t (TSU)"},null,{"$f":"G115","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E116","v":"LDISCOUNT t (TSU)"},null,{"$f":"G116","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E609","v":"LTVar t (TSU)"},null,"£'000","Nominal",null,0,null,{"$f":"L609","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y609","v":-452.93839203149793},null,{"$f":"AA609","v":0},0,0,0,2.3205204064565814,9.9626306595911096,7.3608833311233113,-132.32835026286378,-266.56683442546353,-73.687241740341619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Summary - Cash"]
[null,null,null,null,{"$f":"E48","v":"London Approach Determined Cost Revenue (t) (TSU) - Exlcuding 2023 TUR"},null,{"$f":"G48","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA62:BJ62)","v":108419.44677333804},null,{"$f":"IF(AA$46 = 1, AA35,AA48)","v":0},{"$f":"IF(AB$46 = 1, AB35,AB48)","v":0},0,0,0,0,13510.582126821584,14450.852676137454,{"$f":"IF(AI$46 = 1, AI35,AI48)","v":15484.784921549199},15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"London Approach - 2023 TUR Revenues",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y49","v":0},null,{"$f":"AA49","v":0},{"$f":"AB49","v":0},0,0,0,0,0,0,-861.04687354611553,861.04687354611553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INF - year (t) (TSU) (Forecast)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA64:BJ64)","v":349.95208602265961},null,{"$f":"IF(AA$46 = 1, AA36,AA50)","v":0},0,0,0,0,0,-322.8939047133909,-156.19385343858136,-79.434839783720037,908.47468395835187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Restructuring Costs ReS t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$46 = 1, AA37,AA51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Traffic Risk Share (t) (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21723.414717596286,null,{"$f":"IF(AA$46 = 1, AA38,AA52)","v":0},0,0,0,0,0,-106.33338324754615,0,1981.5013341209537,2003.9393996369322,2024.7961432823433,2073.9870546041557,2135.612187372968,2195.4524327109148,2256.969412702877,2320.2101097615114,2385.2228227552991,2452.0572038958767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Cost Sharing Mechanism CSM t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$46 = 1, AA39,AA53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Other Revenue LOR t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-329.13338975559878,null,{"$f":"AA54","v":0},{"$f":"AB54","v":0},0,0,0,0,-25.107036398467432,-93.828500153256698,-64.574667914851219,-37.159345525789149,-36.528406607620134,-36.034873539136683,-35.900559616477445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Financial Incentives FI t  (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$46 = 1, AA40,AA55)","v":0},{"$f":"IF(AB$46 = 1, AB40,AB55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Modulation MOD t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$46 = 1, AA41,AA56)","v":0},{"$f":"IF(AB$46 = 1, AB41,AB56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA VFR t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$46 = 1, AA42,AA57)","v":0},{"$f":"IF(AB$46 = 1, AB42,AB57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LDISCOUNT t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$46 = 1, AA43,AA58)","v":0},{"$f":"IF(AB$46 = 1, AB43,AB58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LTVar t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-465.22154309754558,null,{"$f":"IF(AA$46 = 1, AA44,AA59)","v":0},{"$f":"IF(AB$46 = 1, AB44,AB59)","v":0},0,0,0,0,7.3608833311233113,-132.32835026286378,-266.56683442546353,-73.687241740341619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"London Approach - forecast received before traffic adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129698.45864410383,null,{"$f":"SUM(AA62:AA73)","v":0},{"$f":"SUM(AB62:AB73)","v":0},0,0,0,0,13063.608685793302,14068.501972282753,16194.663040000003,18966.228006205292,18067.467933701209,18646.24549288601,19081.831531408796,2195.4524327109148,2256.969412702877,2320.2101097615114,2385.2228227552991,2452.0572038958767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E166","v":"Actual TSUs / Forecast TSUs"},null,{"$f":"G166","v":"%"},null,null,{"$f":"J166","v":0},null,{"$f":"L166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y166","v":0},null,{"$f":"AA166","v":2.5924896829317978E-2},4.5563243233347928E-2,4.6579630933535121E-2,4.5003704814141843E-2,3.1337150485487575E-2,-0.60373496371408686,-0.63187499999999996,-0.25539539347408824,0,0,{"$f":"AK166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"London Approach Revenue Received",null,"£'000","Nominal","CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA74 + AA75*AA74","v":0},{"$f":"AB74 + AB75*AB74","v":0},0,0,0,0,4809.0409474576591,10475.471375480613,16194.663040000003,18966.228006205292,18067.467933701209,18646.24549288601,19081.831531408796,2195.4524327109148,2256.969412702877,2320.2101097615114,2385.2228227552991,2452.0572038958767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["London Approach Price Determination"]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E336","v":"London Approach (Other) - Outturn"},{"$f":"'I_Series UKATS'!F336","v":"LDC - base"},{"$f":"'I_Series UKATS'!G336","v":"£'000"},{"$f":"'I_Series UKATS'!H336","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J336","v":0},null,{"$f":"'I_Series UKATS'!L336","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y336","v":99920.808910272404},null,{"$f":"'I_Series UKATS'!AA336","v":0},{"$f":"'I_Series UKATS'!AB336","v":0},{"$f":"'I_Series UKATS'!AC336","v":0},{"$f":"'I_Series UKATS'!AD336","v":0},{"$f":"'I_Series UKATS'!AE336","v":0},{"$f":"'I_Series UKATS'!AF336","v":11460.213962772885},{"$f":"'I_Series UKATS'!AG336","v":8826.2203052008936},{"$f":"'I_Series UKATS'!AH336","v":12741.385215810456},{"$f":"'I_Series UKATS'!AI336","v":13041.5765162835},{"$f":"'I_Series UKATS'!AJ336","v":12779.50263518264},{"$f":"'I_Series UKATS'!AK336","v":13411.665777953762},{"$f":"'I_Series UKATS'!AL336","v":13784.10650798978},{"$f":"'I_Series UKATS'!AM336","v":13876.137989078496},{"$f":"'I_Series UKATS'!AN336","v":0},{"$f":"'I_Series UKATS'!AO336","v":0},{"$f":"'I_Series UKATS'!AP336","v":0},{"$f":"'I_Series UKATS'!AQ336","v":0},{"$f":"'I_Series UKATS'!AR336","v":0},{"$f":"'I_Series UKATS'!AS336","v":0},{"$f":"'I_Series UKATS'!AT336","v":0},{"$f":"'I_Series UKATS'!AU336","v":0},{"$f":"'I_Series UKATS'!AV336","v":0},{"$f":"'I_Series UKATS'!AW336","v":0},{"$f":"'I_Series UKATS'!AX336","v":0},{"$f":"'I_Series UKATS'!AY336","v":0},{"$f":"'I_Series UKATS'!AZ336","v":0},{"$f":"'I_Series UKATS'!BA336","v":0},{"$f":"'I_Series UKATS'!BB336","v":0},{"$f":"'I_Series UKATS'!BC336","v":0},{"$f":"'I_Series UKATS'!BD336","v":0},{"$f":"'I_Series UKATS'!BE336","v":0},{"$f":"'I_Series UKATS'!BF336","v":0},{"$f":"'I_Series UKATS'!BG336","v":0},{"$f":"'I_Series UKATS'!BH336","v":0},{"$f":"'I_Series UKATS'!BI336","v":0},{"$f":"'I_Series UKATS'!BJ336","v":0}]
[null,null,null,null,{"$f":"C_Index!E$318","v":"London Approach Revenue - Outturn - growth rate"},null,{"$f":"C_Index!G$318","v":"index"},{"$f":"C_Index!H$318","v":"CPI 2020"},null,{"$f":"C_Index!J$318","v":0},null,{"$f":"C_Index!L$318","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$318","v":0},null,{"$f":"C_Index!AA$318","v":0.91961685823754757},{"$f":"C_Index!AB$318","v":0.92551724137931035},{"$f":"C_Index!AC$318","v":0.95042145593869709},{"$f":"C_Index!AD$318","v":0.97394636015325609},{"$f":"C_Index!AE$318","v":0.99126436781609162},{"$f":"C_Index!AF$318","v":1},{"$f":"C_Index!AG$318","v":1.0258237547892719},{"$f":"C_Index!AH$318","v":1.1186973180076629},{"$f":"C_Index!AI$318","v":1.1873399586480322},{"$f":"C_Index!AJ$318","v":1.1975124598510096},{"$f":"C_Index!AK$318","v":1.198896577295987},{"$f":"C_Index!AL$318","v":1.2048871867171229},{"$f":"C_Index!AM$318","v":1.2238361939769149},{"$f":"C_Index!AN$318","v":1.2430832082867362},{"$f":"C_Index!AO$318","v":1.2626329163407577},{"$f":"C_Index!AP$318","v":1.282490078539803},{"$f":"C_Index!AQ$318","v":1.3026595301505184},{"$f":"C_Index!AR$318","v":1.3231461824827708},{"$f":"C_Index!AS$318","v":1.3439550240855642},{"$f":"C_Index!AT$318","v":1.3650911219617634},{"$f":"C_Index!AU$318","v":1.3865596228019204},{"$f":"C_Index!AV$318","v":1.4083657542375072},{"$f":"C_Index!AW$318","v":1.4305148261138558},{"$f":"C_Index!AX$318","v":1.4530122317831182},{"$f":"C_Index!AY$318","v":1.4758634494175611},{"$f":"C_Index!AZ$318","v":1.4990740433435141},{"$f":"C_Index!BA$318","v":1.5226496653962955},{"$f":"C_Index!BB$318","v":1.5465960562964489},{"$f":"C_Index!BC$318","v":1.5709190470476218},{"$f":"C_Index!BD$318","v":1.5956245603564285},{"$f":"C_Index!BE$318","v":1.6207186120746455},{"$f":"C_Index!BF$318","v":1.6462073126640833},{"$f":"C_Index!BG$318","v":1.6720968686844992},{"$f":"C_Index!BH$318","v":1.6983935843049107},{"$f":"C_Index!BI$318","v":1.725103862838675},{"$f":"C_Index!BJ$318","v":1.7522342083027105}]
[null,null,null,null,"Calculated LDCt",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA80 * AA81","v":0},{"$f":"AB80 * AB81","v":0},0,0,0,11460.213962772885,9054.1464540784946,14253.753468629646,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E82","v":"Calculated LDCt"},null,{"$f":"G82","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,11460.213962772885,9054.1464540784946,14253.753468629646,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$48","v":"LA TSUs - Price Determination"},{"$f":"'I_Series UKATS'!F$48","v":"London Approach TSUs - CAA  Run (BASE CASE)"},{"$f":"'I_Series UKATS'!G$48","v":"# TSUs ('000)"},null,null,{"$f":"'I_Series UKATS'!J$48","v":0},null,{"$f":"'I_Series UKATS'!L$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$48","v":0},null,{"$f":"'I_Series UKATS'!AA$48","v":0},{"$f":"'I_Series UKATS'!AB$48","v":0},{"$f":"'I_Series UKATS'!AC$48","v":0},{"$f":"'I_Series UKATS'!AD$48","v":0},{"$f":"'I_Series UKATS'!AE$48","v":988.87699999999995},{"$f":"'I_Series UKATS'!AF$48","v":398.60300000000001},{"$f":"'I_Series UKATS'!AG$48","v":374.01499999999999},{"$f":"'I_Series UKATS'!AH$48","v":775.87800000000004},{"$f":"'I_Series UKATS'!AI$48","v":954.87400000000002},{"$f":"'I_Series UKATS'!AJ$48","v":1003.136},{"$f":"'I_Series UKATS'!AK$48","v":1022.309},{"$f":"'I_Series UKATS'!AL$48","v":1038.856},{"$f":"'I_Series UKATS'!AM$48","v":1053.934},{"$f":"'I_Series UKATS'!AN$48","v":1053.934},{"$f":"'I_Series UKATS'!AO$48","v":1053.934},{"$f":"'I_Series UKATS'!AP$48","v":1053.934},{"$f":"'I_Series UKATS'!AQ$48","v":1053.934},{"$f":"'I_Series UKATS'!AR$48","v":1053.934},{"$f":"'I_Series UKATS'!AS$48","v":1053.934},{"$f":"'I_Series UKATS'!AT$48","v":1053.934},{"$f":"'I_Series UKATS'!AU$48","v":1053.934},{"$f":"'I_Series UKATS'!AV$48","v":1053.934},{"$f":"'I_Series UKATS'!AW$48","v":1053.934},{"$f":"'I_Series UKATS'!AX$48","v":1053.934},{"$f":"'I_Series UKATS'!AY$48","v":1053.934},{"$f":"'I_Series UKATS'!AZ$48","v":1053.934},{"$f":"'I_Series UKATS'!BA$48","v":1053.934},{"$f":"'I_Series UKATS'!BB$48","v":1053.934},{"$f":"'I_Series UKATS'!BC$48","v":1053.934},{"$f":"'I_Series UKATS'!BD$48","v":1053.934},{"$f":"'I_Series UKATS'!BE$48","v":1053.934},{"$f":"'I_Series UKATS'!BF$48","v":1053.934},{"$f":"'I_Series UKATS'!BG$48","v":1053.934},{"$f":"'I_Series UKATS'!BH$48","v":1053.934},{"$f":"'I_Series UKATS'!BI$48","v":1053.934},{"$f":"'I_Series UKATS'!BJ$48","v":1053.934}]
[null,null,null,null,"Calculated LDCt / TSU",null,"£ per TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA85 <> 0, AA84 /AA85, 0)","v":0},{"$f":"IF(AB85 <> 0, AB84 /AB85, 0)","v":0},0,0,0,28.75094759139516,24.207976830016161,18.371127250198672,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Calculated LDCt - Agreed / Calculated"]
[null,null,null,null,{"$f":"E86","v":"Calculated LDCt / TSU"},null,{"$f":"G86","v":"£ per TSU"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,28.75094759139516,24.207976830016161,18.371127250198672,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$356","v":"Allowed Determined Cost per TSU - LA - set by previous Price Determination"},null,{"$f":"I_Actuals!G$356","v":"£ per TSU"},{"$f":"I_Actuals!H$356","v":"Nominal"},null,{"$f":"I_Actuals!J$356","v":"2020-2022 from Copy of UK cost reporting_June 2022, T2 ANSP tab, row C134:E134"},null,{"$f":"I_Actuals!L$356","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$356","v":109.61058519849141},null,{"$f":"I_Actuals!AA$356","v":13.577471730192665},{"$f":"I_Actuals!AB$356","v":13.662088075468255},{"$f":"I_Actuals!AC$356","v":13.829084964337973},{"$f":"I_Actuals!AD$356","v":13.926374669243787},{"$f":"I_Actuals!AE$356","v":13.974171439025195},{"$f":"I_Actuals!AF$356","v":13.475196578993247},{"$f":"I_Actuals!AG$356","v":13.297817053958251},{"$f":"I_Actuals!AH$356","v":13.86838068727203},{"$f":"I_Actuals!AI$356","v":0},{"$f":"I_Actuals!AJ$356","v":0},{"$f":"I_Actuals!AK$356","v":0},{"$f":"I_Actuals!AL$356","v":0},{"$f":"I_Actuals!AM$356","v":0},{"$f":"I_Actuals!AN$356","v":0},{"$f":"I_Actuals!AO$356","v":0},{"$f":"I_Actuals!AP$356","v":0},{"$f":"I_Actuals!AQ$356","v":0},{"$f":"I_Actuals!AR$356","v":0},{"$f":"I_Actuals!AS$356","v":0},{"$f":"I_Actuals!AT$356","v":0},{"$f":"I_Actuals!AU$356","v":0},{"$f":"I_Actuals!AV$356","v":0},{"$f":"I_Actuals!AW$356","v":0},{"$f":"I_Actuals!AX$356","v":0},{"$f":"I_Actuals!AY$356","v":0},{"$f":"I_Actuals!AZ$356","v":0},{"$f":"I_Actuals!BA$356","v":0},{"$f":"I_Actuals!BB$356","v":0},{"$f":"I_Actuals!BC$356","v":0},{"$f":"I_Actuals!BD$356","v":0},{"$f":"I_Actuals!BE$356","v":0},{"$f":"I_Actuals!BF$356","v":0},{"$f":"I_Actuals!BG$356","v":0},{"$f":"I_Actuals!BH$356","v":0},{"$f":"I_Actuals!BI$356","v":0},{"$f":"I_Actuals!BJ$356","v":0}]
[null,null,null,null,{"$f":"D88 & \" - Allowed + Calculated\"","v":"Calculated LDCt - Agreed / Calculated - Allowed + Calculated"},null,{"$f":"I_Global!$F$64","v":"£ per TSU"},"Nominal","Exported via Macro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA90=0,AA89,AA90)","v":13.577471730192665},{"$f":"IF(AB90=0,AB89,AB90)","v":13.662088075468255},13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenue Recognition"]
[]
[null,null,null,"Profiled Revenue"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$344","v":"LA Restructuring Costs ReS t (TSU)"},{"$f":"'I_Series UKATS'!F$344","v":"LReS - 1"},{"$f":"'I_Series UKATS'!G$344","v":"£'000"},{"$f":"'I_Series UKATS'!H$344","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J$344","v":0},null,{"$f":"'I_Series UKATS'!L$344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$344","v":0},null,{"$f":"'I_Series UKATS'!AA$344","v":0},{"$f":"'I_Series UKATS'!AB$344","v":0},{"$f":"'I_Series UKATS'!AC$344","v":0},{"$f":"'I_Series UKATS'!AD$344","v":0},{"$f":"'I_Series UKATS'!AE$344","v":0},{"$f":"'I_Series UKATS'!AF$344","v":0},{"$f":"'I_Series UKATS'!AG$344","v":0},{"$f":"'I_Series UKATS'!AH$344","v":0},{"$f":"'I_Series UKATS'!AI$344","v":0},{"$f":"'I_Series UKATS'!AJ$344","v":0},{"$f":"'I_Series UKATS'!AK$344","v":0},{"$f":"'I_Series UKATS'!AL$344","v":0},{"$f":"'I_Series UKATS'!AM$344","v":0},{"$f":"'I_Series UKATS'!AN$344","v":0},{"$f":"'I_Series UKATS'!AO$344","v":0},{"$f":"'I_Series UKATS'!AP$344","v":0},{"$f":"'I_Series UKATS'!AQ$344","v":0},{"$f":"'I_Series UKATS'!AR$344","v":0},{"$f":"'I_Series UKATS'!AS$344","v":0},{"$f":"'I_Series UKATS'!AT$344","v":0},{"$f":"'I_Series UKATS'!AU$344","v":0},{"$f":"'I_Series UKATS'!AV$344","v":0},{"$f":"'I_Series UKATS'!AW$344","v":0},{"$f":"'I_Series UKATS'!AX$344","v":0},{"$f":"'I_Series UKATS'!AY$344","v":0},{"$f":"'I_Series UKATS'!AZ$344","v":0},{"$f":"'I_Series UKATS'!BA$344","v":0},{"$f":"'I_Series UKATS'!BB$344","v":0},{"$f":"'I_Series UKATS'!BC$344","v":0},{"$f":"'I_Series UKATS'!BD$344","v":0},{"$f":"'I_Series UKATS'!BE$344","v":0},{"$f":"'I_Series UKATS'!BF$344","v":0},{"$f":"'I_Series UKATS'!BG$344","v":0},{"$f":"'I_Series UKATS'!BH$344","v":0},{"$f":"'I_Series UKATS'!BI$344","v":0},{"$f":"'I_Series UKATS'!BJ$344","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$350","v":"LA Other Revenue LOR t (TSU)"},{"$f":"'I_Series UKATS'!F$350","v":"LOR - 1"},{"$f":"'I_Series UKATS'!G$350","v":"£'000"},{"$f":"'I_Series UKATS'!H$350","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J$350","v":0},null,{"$f":"'I_Series UKATS'!L$350","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$350","v":-283.47450597765283},null,{"$f":"'I_Series UKATS'!AA$350","v":0},{"$f":"'I_Series UKATS'!AB$350","v":0},{"$f":"'I_Series UKATS'!AC$350","v":0},{"$f":"'I_Series UKATS'!AD$350","v":0},{"$f":"'I_Series UKATS'!AE$350","v":0},{"$f":"'I_Series UKATS'!AF$350","v":0},{"$f":"'I_Series UKATS'!AG$350","v":-24.475000000000001},{"$f":"'I_Series UKATS'!AH$350","v":-83.87299999999999},{"$f":"'I_Series UKATS'!AI$350","v":-54.385997409182906},{"$f":"'I_Series UKATS'!AJ$350","v":-31.030445838043629},{"$f":"'I_Series UKATS'!AK$350","v":-30.468355068630657},{"$f":"'I_Series UKATS'!AL$350","v":-29.907259315553468},{"$f":"'I_Series UKATS'!AM$350","v":-29.334448346242187},{"$f":"'I_Series UKATS'!AN$350","v":0},{"$f":"'I_Series UKATS'!AO$350","v":0},{"$f":"'I_Series UKATS'!AP$350","v":0},{"$f":"'I_Series UKATS'!AQ$350","v":0},{"$f":"'I_Series UKATS'!AR$350","v":0},{"$f":"'I_Series UKATS'!AS$350","v":0},{"$f":"'I_Series UKATS'!AT$350","v":0},{"$f":"'I_Series UKATS'!AU$350","v":0},{"$f":"'I_Series UKATS'!AV$350","v":0},{"$f":"'I_Series UKATS'!AW$350","v":0},{"$f":"'I_Series UKATS'!AX$350","v":0},{"$f":"'I_Series UKATS'!AY$350","v":0},{"$f":"'I_Series UKATS'!AZ$350","v":0},{"$f":"'I_Series UKATS'!BA$350","v":0},{"$f":"'I_Series UKATS'!BB$350","v":0},{"$f":"'I_Series UKATS'!BC$350","v":0},{"$f":"'I_Series UKATS'!BD$350","v":0},{"$f":"'I_Series UKATS'!BE$350","v":0},{"$f":"'I_Series UKATS'!BF$350","v":0},{"$f":"'I_Series UKATS'!BG$350","v":0},{"$f":"'I_Series UKATS'!BH$350","v":0},{"$f":"'I_Series UKATS'!BI$350","v":0},{"$f":"'I_Series UKATS'!BJ$350","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$356","v":"LA Cost Sharing Mechanism CSM t (TSU)"},{"$f":"'I_Series UKATS'!F$356","v":"LCSM - 1"},{"$f":"'I_Series UKATS'!G$356","v":"£'000"},{"$f":"'I_Series UKATS'!H$356","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J$356","v":0},null,{"$f":"'I_Series UKATS'!L$356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$356","v":0},null,{"$f":"'I_Series UKATS'!AA$356","v":0},{"$f":"'I_Series UKATS'!AB$356","v":0},{"$f":"'I_Series UKATS'!AC$356","v":0},{"$f":"'I_Series UKATS'!AD$356","v":0},{"$f":"'I_Series UKATS'!AE$356","v":0},{"$f":"'I_Series UKATS'!AF$356","v":0},{"$f":"'I_Series UKATS'!AG$356","v":0},{"$f":"'I_Series UKATS'!AH$356","v":0},{"$f":"'I_Series UKATS'!AI$356","v":0},{"$f":"'I_Series UKATS'!AJ$356","v":0},{"$f":"'I_Series UKATS'!AK$356","v":0},{"$f":"'I_Series UKATS'!AL$356","v":0},{"$f":"'I_Series UKATS'!AM$356","v":0},{"$f":"'I_Series UKATS'!AN$356","v":0},{"$f":"'I_Series UKATS'!AO$356","v":0},{"$f":"'I_Series UKATS'!AP$356","v":0},{"$f":"'I_Series UKATS'!AQ$356","v":0},{"$f":"'I_Series UKATS'!AR$356","v":0},{"$f":"'I_Series UKATS'!AS$356","v":0},{"$f":"'I_Series UKATS'!AT$356","v":0},{"$f":"'I_Series UKATS'!AU$356","v":0},{"$f":"'I_Series UKATS'!AV$356","v":0},{"$f":"'I_Series UKATS'!AW$356","v":0},{"$f":"'I_Series UKATS'!AX$356","v":0},{"$f":"'I_Series UKATS'!AY$356","v":0},{"$f":"'I_Series UKATS'!AZ$356","v":0},{"$f":"'I_Series UKATS'!BA$356","v":0},{"$f":"'I_Series UKATS'!BB$356","v":0},{"$f":"'I_Series UKATS'!BC$356","v":0},{"$f":"'I_Series UKATS'!BD$356","v":0},{"$f":"'I_Series UKATS'!BE$356","v":0},{"$f":"'I_Series UKATS'!BF$356","v":0},{"$f":"'I_Series UKATS'!BG$356","v":0},{"$f":"'I_Series UKATS'!BH$356","v":0},{"$f":"'I_Series UKATS'!BI$356","v":0},{"$f":"'I_Series UKATS'!BJ$356","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$362","v":"LA Financial Incentives FI t  (TSU)"},{"$f":"'I_Series UKATS'!F$362","v":"LFI - 1"},{"$f":"'I_Series UKATS'!G$362","v":"£'000"},{"$f":"'I_Series UKATS'!H$362","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J$362","v":0},null,{"$f":"'I_Series UKATS'!L$362","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$362","v":0},null,{"$f":"'I_Series UKATS'!AA$362","v":0},{"$f":"'I_Series UKATS'!AB$362","v":0},{"$f":"'I_Series UKATS'!AC$362","v":0},{"$f":"'I_Series UKATS'!AD$362","v":0},{"$f":"'I_Series UKATS'!AE$362","v":0},{"$f":"'I_Series UKATS'!AF$362","v":0},{"$f":"'I_Series UKATS'!AG$362","v":0},{"$f":"'I_Series UKATS'!AH$362","v":0},{"$f":"'I_Series UKATS'!AI$362","v":0},{"$f":"'I_Series UKATS'!AJ$362","v":0},{"$f":"'I_Series UKATS'!AK$362","v":0},{"$f":"'I_Series UKATS'!AL$362","v":0},{"$f":"'I_Series UKATS'!AM$362","v":0},{"$f":"'I_Series UKATS'!AN$362","v":0},{"$f":"'I_Series UKATS'!AO$362","v":0},{"$f":"'I_Series UKATS'!AP$362","v":0},{"$f":"'I_Series UKATS'!AQ$362","v":0},{"$f":"'I_Series UKATS'!AR$362","v":0},{"$f":"'I_Series UKATS'!AS$362","v":0},{"$f":"'I_Series UKATS'!AT$362","v":0},{"$f":"'I_Series UKATS'!AU$362","v":0},{"$f":"'I_Series UKATS'!AV$362","v":0},{"$f":"'I_Series UKATS'!AW$362","v":0},{"$f":"'I_Series UKATS'!AX$362","v":0},{"$f":"'I_Series UKATS'!AY$362","v":0},{"$f":"'I_Series UKATS'!AZ$362","v":0},{"$f":"'I_Series UKATS'!BA$362","v":0},{"$f":"'I_Series UKATS'!BB$362","v":0},{"$f":"'I_Series UKATS'!BC$362","v":0},{"$f":"'I_Series UKATS'!BD$362","v":0},{"$f":"'I_Series UKATS'!BE$362","v":0},{"$f":"'I_Series UKATS'!BF$362","v":0},{"$f":"'I_Series UKATS'!BG$362","v":0},{"$f":"'I_Series UKATS'!BH$362","v":0},{"$f":"'I_Series UKATS'!BI$362","v":0},{"$f":"'I_Series UKATS'!BJ$362","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$368","v":"LA Modulation MOD t (TSU)"},{"$f":"'I_Series UKATS'!F$368","v":"LMOD - 1"},{"$f":"'I_Series UKATS'!G$368","v":"£'000"},{"$f":"'I_Series UKATS'!H$368","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J$368","v":0},null,{"$f":"'I_Series UKATS'!L$368","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$368","v":0},null,{"$f":"'I_Series UKATS'!AA$368","v":0},{"$f":"'I_Series UKATS'!AB$368","v":0},{"$f":"'I_Series UKATS'!AC$368","v":0},{"$f":"'I_Series UKATS'!AD$368","v":0},{"$f":"'I_Series UKATS'!AE$368","v":0},{"$f":"'I_Series UKATS'!AF$368","v":0},{"$f":"'I_Series UKATS'!AG$368","v":0},{"$f":"'I_Series UKATS'!AH$368","v":0},{"$f":"'I_Series UKATS'!AI$368","v":0},{"$f":"'I_Series UKATS'!AJ$368","v":0},{"$f":"'I_Series UKATS'!AK$368","v":0},{"$f":"'I_Series UKATS'!AL$368","v":0},{"$f":"'I_Series UKATS'!AM$368","v":0},{"$f":"'I_Series UKATS'!AN$368","v":0},{"$f":"'I_Series UKATS'!AO$368","v":0},{"$f":"'I_Series UKATS'!AP$368","v":0},{"$f":"'I_Series UKATS'!AQ$368","v":0},{"$f":"'I_Series UKATS'!AR$368","v":0},{"$f":"'I_Series UKATS'!AS$368","v":0},{"$f":"'I_Series UKATS'!AT$368","v":0},{"$f":"'I_Series UKATS'!AU$368","v":0},{"$f":"'I_Series UKATS'!AV$368","v":0},{"$f":"'I_Series UKATS'!AW$368","v":0},{"$f":"'I_Series UKATS'!AX$368","v":0},{"$f":"'I_Series UKATS'!AY$368","v":0},{"$f":"'I_Series UKATS'!AZ$368","v":0},{"$f":"'I_Series UKATS'!BA$368","v":0},{"$f":"'I_Series UKATS'!BB$368","v":0},{"$f":"'I_Series UKATS'!BC$368","v":0},{"$f":"'I_Series UKATS'!BD$368","v":0},{"$f":"'I_Series UKATS'!BE$368","v":0},{"$f":"'I_Series UKATS'!BF$368","v":0},{"$f":"'I_Series UKATS'!BG$368","v":0},{"$f":"'I_Series UKATS'!BH$368","v":0},{"$f":"'I_Series UKATS'!BI$368","v":0},{"$f":"'I_Series UKATS'!BJ$368","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$374","v":"LA VFR t (TSU)"},{"$f":"'I_Series UKATS'!F$374","v":"LVFR - 1"},{"$f":"'I_Series UKATS'!G$374","v":"£'000"},{"$f":"'I_Series UKATS'!H$374","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J$374","v":0},null,{"$f":"'I_Series UKATS'!L$374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$374","v":0},null,{"$f":"'I_Series UKATS'!AA$374","v":0},{"$f":"'I_Series UKATS'!AB$374","v":0},{"$f":"'I_Series UKATS'!AC$374","v":0},{"$f":"'I_Series UKATS'!AD$374","v":0},{"$f":"'I_Series UKATS'!AE$374","v":0},{"$f":"'I_Series UKATS'!AF$374","v":0},{"$f":"'I_Series UKATS'!AG$374","v":0},{"$f":"'I_Series UKATS'!AH$374","v":0},{"$f":"'I_Series UKATS'!AI$374","v":0},{"$f":"'I_Series UKATS'!AJ$374","v":0},{"$f":"'I_Series UKATS'!AK$374","v":0},{"$f":"'I_Series UKATS'!AL$374","v":0},{"$f":"'I_Series UKATS'!AM$374","v":0},{"$f":"'I_Series UKATS'!AN$374","v":0},{"$f":"'I_Series UKATS'!AO$374","v":0},{"$f":"'I_Series UKATS'!AP$374","v":0},{"$f":"'I_Series UKATS'!AQ$374","v":0},{"$f":"'I_Series UKATS'!AR$374","v":0},{"$f":"'I_Series UKATS'!AS$374","v":0},{"$f":"'I_Series UKATS'!AT$374","v":0},{"$f":"'I_Series UKATS'!AU$374","v":0},{"$f":"'I_Series UKATS'!AV$374","v":0},{"$f":"'I_Series UKATS'!AW$374","v":0},{"$f":"'I_Series UKATS'!AX$374","v":0},{"$f":"'I_Series UKATS'!AY$374","v":0},{"$f":"'I_Series UKATS'!AZ$374","v":0},{"$f":"'I_Series UKATS'!BA$374","v":0},{"$f":"'I_Series UKATS'!BB$374","v":0},{"$f":"'I_Series UKATS'!BC$374","v":0},{"$f":"'I_Series UKATS'!BD$374","v":0},{"$f":"'I_Series UKATS'!BE$374","v":0},{"$f":"'I_Series UKATS'!BF$374","v":0},{"$f":"'I_Series UKATS'!BG$374","v":0},{"$f":"'I_Series UKATS'!BH$374","v":0},{"$f":"'I_Series UKATS'!BI$374","v":0},{"$f":"'I_Series UKATS'!BJ$374","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$380","v":"LDISCOUNT t (TSU)"},{"$f":"'I_Series UKATS'!F$380","v":"LDiscount - 1"},{"$f":"'I_Series UKATS'!G$380","v":"£'000"},{"$f":"'I_Series UKATS'!H$380","v":"CPI 2020"},null,{"$f":"'I_Series UKATS'!J$380","v":0},null,{"$f":"'I_Series UKATS'!L$380","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$380","v":0},null,{"$f":"'I_Series UKATS'!AA$380","v":0},{"$f":"'I_Series UKATS'!AB$380","v":0},{"$f":"'I_Series UKATS'!AC$380","v":0},{"$f":"'I_Series UKATS'!AD$380","v":0},{"$f":"'I_Series UKATS'!AE$380","v":0},{"$f":"'I_Series UKATS'!AF$380","v":0},{"$f":"'I_Series UKATS'!AG$380","v":0},{"$f":"'I_Series UKATS'!AH$380","v":0},{"$f":"'I_Series UKATS'!AI$380","v":0},{"$f":"'I_Series UKATS'!AJ$380","v":0},{"$f":"'I_Series UKATS'!AK$380","v":0},{"$f":"'I_Series UKATS'!AL$380","v":0},{"$f":"'I_Series UKATS'!AM$380","v":0},{"$f":"'I_Series UKATS'!AN$380","v":0},{"$f":"'I_Series UKATS'!AO$380","v":0},{"$f":"'I_Series UKATS'!AP$380","v":0},{"$f":"'I_Series UKATS'!AQ$380","v":0},{"$f":"'I_Series UKATS'!AR$380","v":0},{"$f":"'I_Series UKATS'!AS$380","v":0},{"$f":"'I_Series UKATS'!AT$380","v":0},{"$f":"'I_Series UKATS'!AU$380","v":0},{"$f":"'I_Series UKATS'!AV$380","v":0},{"$f":"'I_Series UKATS'!AW$380","v":0},{"$f":"'I_Series UKATS'!AX$380","v":0},{"$f":"'I_Series UKATS'!AY$380","v":0},{"$f":"'I_Series UKATS'!AZ$380","v":0},{"$f":"'I_Series UKATS'!BA$380","v":0},{"$f":"'I_Series UKATS'!BB$380","v":0},{"$f":"'I_Series UKATS'!BC$380","v":0},{"$f":"'I_Series UKATS'!BD$380","v":0},{"$f":"'I_Series UKATS'!BE$380","v":0},{"$f":"'I_Series UKATS'!BF$380","v":0},{"$f":"'I_Series UKATS'!BG$380","v":0},{"$f":"'I_Series UKATS'!BH$380","v":0},{"$f":"'I_Series UKATS'!BI$380","v":0},{"$f":"'I_Series UKATS'!BJ$380","v":0}]
[null,null,null,null,{"$f":"C_Index!E368","v":"Restructuring Costs ReS t (high) - growth rate"},null,{"$f":"C_Index!G368","v":"index"},{"$f":"C_Index!H368","v":"CPI 2020"},null,{"$f":"C_Index!J368","v":0},null,{"$f":"C_Index!L368","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y368","v":0},null,{"$f":"C_Index!AA368","v":0.91961685823754757},{"$f":"C_Index!AB368","v":0.92551724137931035},{"$f":"C_Index!AC368","v":0.95042145593869709},{"$f":"C_Index!AD368","v":0.97394636015325609},{"$f":"C_Index!AE368","v":0.99126436781609162},{"$f":"C_Index!AF368","v":1},{"$f":"C_Index!AG368","v":1.0258237547892719},{"$f":"C_Index!AH368","v":1.1186973180076629},{"$f":"C_Index!AI368","v":1.1873399586480322},{"$f":"C_Index!AJ368","v":1.1975124598510096},{"$f":"C_Index!AK368","v":1.198896577295987},{"$f":"C_Index!AL368","v":1.2048871867171229},{"$f":"C_Index!AM368","v":1.2238361939769149},{"$f":"C_Index!AN368","v":1.2430832082867362},{"$f":"C_Index!AO368","v":1.2626329163407577},{"$f":"C_Index!AP368","v":1.282490078539803},{"$f":"C_Index!AQ368","v":1.3026595301505184},{"$f":"C_Index!AR368","v":1.3231461824827708},{"$f":"C_Index!AS368","v":1.3439550240855642},{"$f":"C_Index!AT368","v":1.3650911219617634},{"$f":"C_Index!AU368","v":1.3865596228019204},{"$f":"C_Index!AV368","v":1.4083657542375072},{"$f":"C_Index!AW368","v":1.4305148261138558},{"$f":"C_Index!AX368","v":1.4530122317831182},{"$f":"C_Index!AY368","v":1.4758634494175611},{"$f":"C_Index!AZ368","v":1.4990740433435141},{"$f":"C_Index!BA368","v":1.5226496653962955},{"$f":"C_Index!BB368","v":1.5465960562964489},{"$f":"C_Index!BC368","v":1.5709190470476218},{"$f":"C_Index!BD368","v":1.5956245603564285},{"$f":"C_Index!BE368","v":1.6207186120746455},{"$f":"C_Index!BF368","v":1.6462073126640833},{"$f":"C_Index!BG368","v":1.6720968686844992},{"$f":"C_Index!BH368","v":1.6983935843049107},{"$f":"C_Index!BI368","v":1.725103862838675},{"$f":"C_Index!BJ368","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E369","v":"Pre2011 t (high) - growth rate"},null,{"$f":"C_Index!G369","v":"index"},{"$f":"C_Index!H369","v":"CPI 2020"},null,{"$f":"C_Index!J369","v":0},null,{"$f":"C_Index!L369","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y369","v":0},null,{"$f":"C_Index!AA369","v":0.91961685823754757},{"$f":"C_Index!AB369","v":0.92551724137931035},{"$f":"C_Index!AC369","v":0.95042145593869709},{"$f":"C_Index!AD369","v":0.97394636015325609},{"$f":"C_Index!AE369","v":0.99126436781609162},{"$f":"C_Index!AF369","v":1},{"$f":"C_Index!AG369","v":1.0258237547892719},{"$f":"C_Index!AH369","v":1.1186973180076629},{"$f":"C_Index!AI369","v":1.1873399586480322},{"$f":"C_Index!AJ369","v":1.1975124598510096},{"$f":"C_Index!AK369","v":1.198896577295987},{"$f":"C_Index!AL369","v":1.2048871867171229},{"$f":"C_Index!AM369","v":1.2238361939769149},{"$f":"C_Index!AN369","v":1.2430832082867362},{"$f":"C_Index!AO369","v":1.2626329163407577},{"$f":"C_Index!AP369","v":1.282490078539803},{"$f":"C_Index!AQ369","v":1.3026595301505184},{"$f":"C_Index!AR369","v":1.3231461824827708},{"$f":"C_Index!AS369","v":1.3439550240855642},{"$f":"C_Index!AT369","v":1.3650911219617634},{"$f":"C_Index!AU369","v":1.3865596228019204},{"$f":"C_Index!AV369","v":1.4083657542375072},{"$f":"C_Index!AW369","v":1.4305148261138558},{"$f":"C_Index!AX369","v":1.4530122317831182},{"$f":"C_Index!AY369","v":1.4758634494175611},{"$f":"C_Index!AZ369","v":1.4990740433435141},{"$f":"C_Index!BA369","v":1.5226496653962955},{"$f":"C_Index!BB369","v":1.5465960562964489},{"$f":"C_Index!BC369","v":1.5709190470476218},{"$f":"C_Index!BD369","v":1.5956245603564285},{"$f":"C_Index!BE369","v":1.6207186120746455},{"$f":"C_Index!BF369","v":1.6462073126640833},{"$f":"C_Index!BG369","v":1.6720968686844992},{"$f":"C_Index!BH369","v":1.6983935843049107},{"$f":"C_Index!BI369","v":1.725103862838675},{"$f":"C_Index!BJ369","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E370","v":"Cost Sharing Mechanism CSM t (high) - growth rate"},null,{"$f":"C_Index!G370","v":"index"},{"$f":"C_Index!H370","v":"CPI 2020"},null,{"$f":"C_Index!J370","v":0},null,{"$f":"C_Index!L370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y370","v":0},null,{"$f":"C_Index!AA370","v":0.91961685823754757},{"$f":"C_Index!AB370","v":0.92551724137931035},{"$f":"C_Index!AC370","v":0.95042145593869709},{"$f":"C_Index!AD370","v":0.97394636015325609},{"$f":"C_Index!AE370","v":0.99126436781609162},{"$f":"C_Index!AF370","v":1},{"$f":"C_Index!AG370","v":1.0258237547892719},{"$f":"C_Index!AH370","v":1.1186973180076629},{"$f":"C_Index!AI370","v":1.1873399586480322},{"$f":"C_Index!AJ370","v":1.1975124598510096},{"$f":"C_Index!AK370","v":1.198896577295987},{"$f":"C_Index!AL370","v":1.2048871867171229},{"$f":"C_Index!AM370","v":1.2238361939769149},{"$f":"C_Index!AN370","v":1.2430832082867362},{"$f":"C_Index!AO370","v":1.2626329163407577},{"$f":"C_Index!AP370","v":1.282490078539803},{"$f":"C_Index!AQ370","v":1.3026595301505184},{"$f":"C_Index!AR370","v":1.3231461824827708},{"$f":"C_Index!AS370","v":1.3439550240855642},{"$f":"C_Index!AT370","v":1.3650911219617634},{"$f":"C_Index!AU370","v":1.3865596228019204},{"$f":"C_Index!AV370","v":1.4083657542375072},{"$f":"C_Index!AW370","v":1.4305148261138558},{"$f":"C_Index!AX370","v":1.4530122317831182},{"$f":"C_Index!AY370","v":1.4758634494175611},{"$f":"C_Index!AZ370","v":1.4990740433435141},{"$f":"C_Index!BA370","v":1.5226496653962955},{"$f":"C_Index!BB370","v":1.5465960562964489},{"$f":"C_Index!BC370","v":1.5709190470476218},{"$f":"C_Index!BD370","v":1.5956245603564285},{"$f":"C_Index!BE370","v":1.6207186120746455},{"$f":"C_Index!BF370","v":1.6462073126640833},{"$f":"C_Index!BG370","v":1.6720968686844992},{"$f":"C_Index!BH370","v":1.6983935843049107},{"$f":"C_Index!BI370","v":1.725103862838675},{"$f":"C_Index!BJ370","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E371","v":"Financial Incentives FI t  (high) - growth rate"},null,{"$f":"C_Index!G371","v":"index"},{"$f":"C_Index!H371","v":"CPI 2020"},null,{"$f":"C_Index!J371","v":0},null,{"$f":"C_Index!L371","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y371","v":0},null,{"$f":"C_Index!AA371","v":0.91961685823754757},{"$f":"C_Index!AB371","v":0.92551724137931035},{"$f":"C_Index!AC371","v":0.95042145593869709},{"$f":"C_Index!AD371","v":0.97394636015325609},{"$f":"C_Index!AE371","v":0.99126436781609162},{"$f":"C_Index!AF371","v":1},{"$f":"C_Index!AG371","v":1.0258237547892719},{"$f":"C_Index!AH371","v":1.1186973180076629},{"$f":"C_Index!AI371","v":1.1873399586480322},{"$f":"C_Index!AJ371","v":1.1975124598510096},{"$f":"C_Index!AK371","v":1.198896577295987},{"$f":"C_Index!AL371","v":1.2048871867171229},{"$f":"C_Index!AM371","v":1.2238361939769149},{"$f":"C_Index!AN371","v":1.2430832082867362},{"$f":"C_Index!AO371","v":1.2626329163407577},{"$f":"C_Index!AP371","v":1.282490078539803},{"$f":"C_Index!AQ371","v":1.3026595301505184},{"$f":"C_Index!AR371","v":1.3231461824827708},{"$f":"C_Index!AS371","v":1.3439550240855642},{"$f":"C_Index!AT371","v":1.3650911219617634},{"$f":"C_Index!AU371","v":1.3865596228019204},{"$f":"C_Index!AV371","v":1.4083657542375072},{"$f":"C_Index!AW371","v":1.4305148261138558},{"$f":"C_Index!AX371","v":1.4530122317831182},{"$f":"C_Index!AY371","v":1.4758634494175611},{"$f":"C_Index!AZ371","v":1.4990740433435141},{"$f":"C_Index!BA371","v":1.5226496653962955},{"$f":"C_Index!BB371","v":1.5465960562964489},{"$f":"C_Index!BC371","v":1.5709190470476218},{"$f":"C_Index!BD371","v":1.5956245603564285},{"$f":"C_Index!BE371","v":1.6207186120746455},{"$f":"C_Index!BF371","v":1.6462073126640833},{"$f":"C_Index!BG371","v":1.6720968686844992},{"$f":"C_Index!BH371","v":1.6983935843049107},{"$f":"C_Index!BI371","v":1.725103862838675},{"$f":"C_Index!BJ371","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E372","v":"Modulation MOD t (high) - growth rate"},null,{"$f":"C_Index!G372","v":"index"},{"$f":"C_Index!H372","v":"CPI 2020"},null,{"$f":"C_Index!J372","v":0},null,{"$f":"C_Index!L372","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y372","v":0},null,{"$f":"C_Index!AA372","v":0.91961685823754757},{"$f":"C_Index!AB372","v":0.92551724137931035},{"$f":"C_Index!AC372","v":0.95042145593869709},{"$f":"C_Index!AD372","v":0.97394636015325609},{"$f":"C_Index!AE372","v":0.99126436781609162},{"$f":"C_Index!AF372","v":1},{"$f":"C_Index!AG372","v":1.0258237547892719},{"$f":"C_Index!AH372","v":1.1186973180076629},{"$f":"C_Index!AI372","v":1.1873399586480322},{"$f":"C_Index!AJ372","v":1.1975124598510096},{"$f":"C_Index!AK372","v":1.198896577295987},{"$f":"C_Index!AL372","v":1.2048871867171229},{"$f":"C_Index!AM372","v":1.2238361939769149},{"$f":"C_Index!AN372","v":1.2430832082867362},{"$f":"C_Index!AO372","v":1.2626329163407577},{"$f":"C_Index!AP372","v":1.282490078539803},{"$f":"C_Index!AQ372","v":1.3026595301505184},{"$f":"C_Index!AR372","v":1.3231461824827708},{"$f":"C_Index!AS372","v":1.3439550240855642},{"$f":"C_Index!AT372","v":1.3650911219617634},{"$f":"C_Index!AU372","v":1.3865596228019204},{"$f":"C_Index!AV372","v":1.4083657542375072},{"$f":"C_Index!AW372","v":1.4305148261138558},{"$f":"C_Index!AX372","v":1.4530122317831182},{"$f":"C_Index!AY372","v":1.4758634494175611},{"$f":"C_Index!AZ372","v":1.4990740433435141},{"$f":"C_Index!BA372","v":1.5226496653962955},{"$f":"C_Index!BB372","v":1.5465960562964489},{"$f":"C_Index!BC372","v":1.5709190470476218},{"$f":"C_Index!BD372","v":1.5956245603564285},{"$f":"C_Index!BE372","v":1.6207186120746455},{"$f":"C_Index!BF372","v":1.6462073126640833},{"$f":"C_Index!BG372","v":1.6720968686844992},{"$f":"C_Index!BH372","v":1.6983935843049107},{"$f":"C_Index!BI372","v":1.725103862838675},{"$f":"C_Index!BJ372","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E373","v":"VFR t (high) - growth rate"},null,{"$f":"C_Index!G373","v":"index"},{"$f":"C_Index!H373","v":"CPI 2020"},null,{"$f":"C_Index!J373","v":0},null,{"$f":"C_Index!L373","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y373","v":0},null,{"$f":"C_Index!AA373","v":0.91961685823754757},{"$f":"C_Index!AB373","v":0.92551724137931035},{"$f":"C_Index!AC373","v":0.95042145593869709},{"$f":"C_Index!AD373","v":0.97394636015325609},{"$f":"C_Index!AE373","v":0.99126436781609162},{"$f":"C_Index!AF373","v":1},{"$f":"C_Index!AG373","v":1.0258237547892719},{"$f":"C_Index!AH373","v":1.1186973180076629},{"$f":"C_Index!AI373","v":1.1873399586480322},{"$f":"C_Index!AJ373","v":1.1975124598510096},{"$f":"C_Index!AK373","v":1.198896577295987},{"$f":"C_Index!AL373","v":1.2048871867171229},{"$f":"C_Index!AM373","v":1.2238361939769149},{"$f":"C_Index!AN373","v":1.2430832082867362},{"$f":"C_Index!AO373","v":1.2626329163407577},{"$f":"C_Index!AP373","v":1.282490078539803},{"$f":"C_Index!AQ373","v":1.3026595301505184},{"$f":"C_Index!AR373","v":1.3231461824827708},{"$f":"C_Index!AS373","v":1.3439550240855642},{"$f":"C_Index!AT373","v":1.3650911219617634},{"$f":"C_Index!AU373","v":1.3865596228019204},{"$f":"C_Index!AV373","v":1.4083657542375072},{"$f":"C_Index!AW373","v":1.4305148261138558},{"$f":"C_Index!AX373","v":1.4530122317831182},{"$f":"C_Index!AY373","v":1.4758634494175611},{"$f":"C_Index!AZ373","v":1.4990740433435141},{"$f":"C_Index!BA373","v":1.5226496653962955},{"$f":"C_Index!BB373","v":1.5465960562964489},{"$f":"C_Index!BC373","v":1.5709190470476218},{"$f":"C_Index!BD373","v":1.5956245603564285},{"$f":"C_Index!BE373","v":1.6207186120746455},{"$f":"C_Index!BF373","v":1.6462073126640833},{"$f":"C_Index!BG373","v":1.6720968686844992},{"$f":"C_Index!BH373","v":1.6983935843049107},{"$f":"C_Index!BI373","v":1.725103862838675},{"$f":"C_Index!BJ373","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E374","v":"Customer Discount CD t (high) - growth rate"},null,{"$f":"C_Index!G374","v":"index"},{"$f":"C_Index!H374","v":"CPI 2020"},null,{"$f":"C_Index!J374","v":0},null,{"$f":"C_Index!L374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y374","v":0},null,{"$f":"C_Index!AA374","v":0.91961685823754757},{"$f":"C_Index!AB374","v":0.92551724137931035},{"$f":"C_Index!AC374","v":0.95042145593869709},{"$f":"C_Index!AD374","v":0.97394636015325609},{"$f":"C_Index!AE374","v":0.99126436781609162},{"$f":"C_Index!AF374","v":1},{"$f":"C_Index!AG374","v":1.0258237547892719},{"$f":"C_Index!AH374","v":1.1186973180076629},{"$f":"C_Index!AI374","v":1.1873399586480322},{"$f":"C_Index!AJ374","v":1.1975124598510096},{"$f":"C_Index!AK374","v":1.198896577295987},{"$f":"C_Index!AL374","v":1.2048871867171229},{"$f":"C_Index!AM374","v":1.2238361939769149},{"$f":"C_Index!AN374","v":1.2430832082867362},{"$f":"C_Index!AO374","v":1.2626329163407577},{"$f":"C_Index!AP374","v":1.282490078539803},{"$f":"C_Index!AQ374","v":1.3026595301505184},{"$f":"C_Index!AR374","v":1.3231461824827708},{"$f":"C_Index!AS374","v":1.3439550240855642},{"$f":"C_Index!AT374","v":1.3650911219617634},{"$f":"C_Index!AU374","v":1.3865596228019204},{"$f":"C_Index!AV374","v":1.4083657542375072},{"$f":"C_Index!AW374","v":1.4305148261138558},{"$f":"C_Index!AX374","v":1.4530122317831182},{"$f":"C_Index!AY374","v":1.4758634494175611},{"$f":"C_Index!AZ374","v":1.4990740433435141},{"$f":"C_Index!BA374","v":1.5226496653962955},{"$f":"C_Index!BB374","v":1.5465960562964489},{"$f":"C_Index!BC374","v":1.5709190470476218},{"$f":"C_Index!BD374","v":1.5956245603564285},{"$f":"C_Index!BE374","v":1.6207186120746455},{"$f":"C_Index!BF374","v":1.6462073126640833},{"$f":"C_Index!BG374","v":1.6720968686844992},{"$f":"C_Index!BH374","v":1.6983935843049107},{"$f":"C_Index!BI374","v":1.725103862838675},{"$f":"C_Index!BJ374","v":1.7522342083027105}]
[null,null,null,null,{"$f":"E96","v":"LA Restructuring Costs ReS t (TSU)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA96 * AA103","v":0},{"$f":"AB96 * AB103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Other Revenue LOR t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB97 * AB104","v":0},0,0,0,0,-25.107036398467432,-93.828500153256698,-64.574667914851219,-37.159345525789149,-36.528406607620134,-36.034873539136683,-35.900559616477445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Cost Sharing Mechanism CSM t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Financial Incentives FI t  (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Modulation MOD t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA VFR t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LDISCOUNT t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Determined Costs"]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"Scenario!E30","v":"Live combination"},{"$f":"Scenario!F30","v":"Base - Flat"},{"$f":"Scenario!G30","v":1}]
[null,null,null,null,{"$f":"Macro!E389","v":"Determined Cost per TSU (LA)"},{"$f":"Macro!F389","v":"Base - Flat"},{"$f":"Macro!G389","v":"£ per TSU"},{"$f":"Macro!H389","v":"Nominal"},null,{"$f":"Macro!J389","v":0},null,{"$f":"Macro!L389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y389","v":0},null,{"$f":"Macro!AA389","v":13.577471730192665},{"$f":"Macro!AB389","v":13.662088075468255},{"$f":"Macro!AC389","v":13.829084964337973},{"$f":"Macro!AD389","v":13.926374669243787},{"$f":"Macro!AE389","v":13.974171439025195},{"$f":"Macro!AF389","v":13.475196578993247},{"$f":"Macro!AG389","v":13.297817053958251},{"$f":"Macro!AH389","v":13.86838068727203},{"$f":"Macro!AI389","v":16.21657404175755},{"$f":"Macro!AJ389","v":15.255771536790649},{"$f":"Macro!AK389","v":15.728317169296647},{"$f":"Macro!AL389","v":15.987098608297003},{"$f":"Macro!AM389","v":16.11307719805254},{"$f":"Macro!AN389","v":0},{"$f":"Macro!AO389","v":0},{"$f":"Macro!AP389","v":0},{"$f":"Macro!AQ389","v":0},{"$f":"Macro!AR389","v":0},{"$f":"Macro!AS389","v":0},{"$f":"Macro!AT389","v":0},{"$f":"Macro!AU389","v":0},{"$f":"Macro!AV389","v":0},{"$f":"Macro!AW389","v":0},{"$f":"Macro!AX389","v":0},{"$f":"Macro!AY389","v":0},{"$f":"Macro!AZ389","v":0},{"$f":"Macro!BA389","v":0},{"$f":"Macro!BB389","v":0},{"$f":"Macro!BC389","v":0},{"$f":"Macro!BD389","v":0},{"$f":"Macro!BE389","v":0},{"$f":"Macro!BF389","v":0},{"$f":"Macro!BG389","v":0},{"$f":"Macro!BH389","v":0},{"$f":"Macro!BI389","v":0},{"$f":"Macro!BJ389","v":0}]
[null,null,null,null,{"$f":"Macro!E392","v":"Determined Cost per TSU (LA)"},{"$f":"Macro!F392","v":"Flights (Low)"},{"$f":"Macro!G392","v":"£ per TSU"},{"$f":"Macro!H392","v":"Nominal"},null,{"$f":"Macro!J392","v":0},null,{"$f":"Macro!L392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y392","v":0},null,{"$f":"Macro!AA392","v":0},{"$f":"Macro!AB392","v":0},{"$f":"Macro!AC392","v":0},{"$f":"Macro!AD392","v":0},{"$f":"Macro!AE392","v":0},{"$f":"Macro!AF392","v":0},{"$f":"Macro!AG392","v":0},{"$f":"Macro!AH392","v":0},{"$f":"Macro!AI392","v":0},{"$f":"Macro!AJ392","v":0},{"$f":"Macro!AK392","v":0},{"$f":"Macro!AL392","v":0},{"$f":"Macro!AM392","v":0},{"$f":"Macro!AN392","v":0},{"$f":"Macro!AO392","v":0},{"$f":"Macro!AP392","v":0},{"$f":"Macro!AQ392","v":0},{"$f":"Macro!AR392","v":0},{"$f":"Macro!AS392","v":0},{"$f":"Macro!AT392","v":0},{"$f":"Macro!AU392","v":0},{"$f":"Macro!AV392","v":0},{"$f":"Macro!AW392","v":0},{"$f":"Macro!AX392","v":0},{"$f":"Macro!AY392","v":0},{"$f":"Macro!AZ392","v":0},{"$f":"Macro!BA392","v":0},{"$f":"Macro!BB392","v":0},{"$f":"Macro!BC392","v":0},{"$f":"Macro!BD392","v":0},{"$f":"Macro!BE392","v":0},{"$f":"Macro!BF392","v":0},{"$f":"Macro!BG392","v":0},{"$f":"Macro!BH392","v":0},{"$f":"Macro!BI392","v":0},{"$f":"Macro!BJ392","v":0}]
[null,null,null,null,{"$f":"Macro!E395","v":"Determined Cost per TSU (LA)"},{"$f":"Macro!F395","v":"Spare 3"},{"$f":"Macro!G395","v":"£ per TSU"},{"$f":"Macro!H395","v":"Nominal"},null,{"$f":"Macro!J395","v":0},null,{"$f":"Macro!L395","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y395","v":0},null,{"$f":"Macro!AA395","v":0},{"$f":"Macro!AB395","v":0},{"$f":"Macro!AC395","v":0},{"$f":"Macro!AD395","v":0},{"$f":"Macro!AE395","v":0},{"$f":"Macro!AF395","v":0},{"$f":"Macro!AG395","v":0},{"$f":"Macro!AH395","v":0},{"$f":"Macro!AI395","v":0},{"$f":"Macro!AJ395","v":0},{"$f":"Macro!AK395","v":0},{"$f":"Macro!AL395","v":0},{"$f":"Macro!AM395","v":0},{"$f":"Macro!AN395","v":0},{"$f":"Macro!AO395","v":0},{"$f":"Macro!AP395","v":0},{"$f":"Macro!AQ395","v":0},{"$f":"Macro!AR395","v":0},{"$f":"Macro!AS395","v":0},{"$f":"Macro!AT395","v":0},{"$f":"Macro!AU395","v":0},{"$f":"Macro!AV395","v":0},{"$f":"Macro!AW395","v":0},{"$f":"Macro!AX395","v":0},{"$f":"Macro!AY395","v":0},{"$f":"Macro!AZ395","v":0},{"$f":"Macro!BA395","v":0},{"$f":"Macro!BB395","v":0},{"$f":"Macro!BC395","v":0},{"$f":"Macro!BD395","v":0},{"$f":"Macro!BE395","v":0},{"$f":"Macro!BF395","v":0},{"$f":"Macro!BG395","v":0},{"$f":"Macro!BH395","v":0},{"$f":"Macro!BI395","v":0},{"$f":"Macro!BJ395","v":0}]
[null,null,null,null,{"$f":"Macro!E398","v":"Determined Cost per TSU (LA)"},{"$f":"Macro!F398","v":"Spare 4"},{"$f":"Macro!G398","v":"£ per TSU"},{"$f":"Macro!H398","v":"Nominal"},null,{"$f":"Macro!J398","v":0},null,{"$f":"Macro!L398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y398","v":0},null,{"$f":"Macro!AA398","v":0},{"$f":"Macro!AB398","v":0},{"$f":"Macro!AC398","v":0},{"$f":"Macro!AD398","v":0},{"$f":"Macro!AE398","v":0},{"$f":"Macro!AF398","v":0},{"$f":"Macro!AG398","v":0},{"$f":"Macro!AH398","v":0},{"$f":"Macro!AI398","v":0},{"$f":"Macro!AJ398","v":0},{"$f":"Macro!AK398","v":0},{"$f":"Macro!AL398","v":0},{"$f":"Macro!AM398","v":0},{"$f":"Macro!AN398","v":0},{"$f":"Macro!AO398","v":0},{"$f":"Macro!AP398","v":0},{"$f":"Macro!AQ398","v":0},{"$f":"Macro!AR398","v":0},{"$f":"Macro!AS398","v":0},{"$f":"Macro!AT398","v":0},{"$f":"Macro!AU398","v":0},{"$f":"Macro!AV398","v":0},{"$f":"Macro!AW398","v":0},{"$f":"Macro!AX398","v":0},{"$f":"Macro!AY398","v":0},{"$f":"Macro!AZ398","v":0},{"$f":"Macro!BA398","v":0},{"$f":"Macro!BB398","v":0},{"$f":"Macro!BC398","v":0},{"$f":"Macro!BD398","v":0},{"$f":"Macro!BE398","v":0},{"$f":"Macro!BF398","v":0},{"$f":"Macro!BG398","v":0},{"$f":"Macro!BH398","v":0},{"$f":"Macro!BI398","v":0},{"$f":"Macro!BJ398","v":0}]
[null,null,null,null,{"$f":"Macro!E401","v":"Determined Cost per TSU (LA)"},{"$f":"Macro!F401","v":"Spare 5"},{"$f":"Macro!G401","v":"£ per TSU"},{"$f":"Macro!H401","v":"Nominal"},null,{"$f":"Macro!J401","v":0},null,{"$f":"Macro!L401","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y401","v":0},null,{"$f":"Macro!AA401","v":0},{"$f":"Macro!AB401","v":0},{"$f":"Macro!AC401","v":0},{"$f":"Macro!AD401","v":0},{"$f":"Macro!AE401","v":0},{"$f":"Macro!AF401","v":0},{"$f":"Macro!AG401","v":0},{"$f":"Macro!AH401","v":0},{"$f":"Macro!AI401","v":0},{"$f":"Macro!AJ401","v":0},{"$f":"Macro!AK401","v":0},{"$f":"Macro!AL401","v":0},{"$f":"Macro!AM401","v":0},{"$f":"Macro!AN401","v":0},{"$f":"Macro!AO401","v":0},{"$f":"Macro!AP401","v":0},{"$f":"Macro!AQ401","v":0},{"$f":"Macro!AR401","v":0},{"$f":"Macro!AS401","v":0},{"$f":"Macro!AT401","v":0},{"$f":"Macro!AU401","v":0},{"$f":"Macro!AV401","v":0},{"$f":"Macro!AW401","v":0},{"$f":"Macro!AX401","v":0},{"$f":"Macro!AY401","v":0},{"$f":"Macro!AZ401","v":0},{"$f":"Macro!BA401","v":0},{"$f":"Macro!BB401","v":0},{"$f":"Macro!BC401","v":0},{"$f":"Macro!BD401","v":0},{"$f":"Macro!BE401","v":0},{"$f":"Macro!BF401","v":0},{"$f":"Macro!BG401","v":0},{"$f":"Macro!BH401","v":0},{"$f":"Macro!BI401","v":0},{"$f":"Macro!BJ401","v":0}]
[null,null,null,null,{"$f":"Macro!E404","v":"Determined Cost per TSU (LA)"},{"$f":"Macro!F404","v":"Spare 6"},{"$f":"Macro!G404","v":"£ per TSU"},{"$f":"Macro!H404","v":"Nominal"},null,{"$f":"Macro!J404","v":0},null,{"$f":"Macro!L404","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y404","v":0},null,{"$f":"Macro!AA404","v":0},{"$f":"Macro!AB404","v":0},{"$f":"Macro!AC404","v":0},{"$f":"Macro!AD404","v":0},{"$f":"Macro!AE404","v":0},{"$f":"Macro!AF404","v":0},{"$f":"Macro!AG404","v":0},{"$f":"Macro!AH404","v":0},{"$f":"Macro!AI404","v":0},{"$f":"Macro!AJ404","v":0},{"$f":"Macro!AK404","v":0},{"$f":"Macro!AL404","v":0},{"$f":"Macro!AM404","v":0},{"$f":"Macro!AN404","v":0},{"$f":"Macro!AO404","v":0},{"$f":"Macro!AP404","v":0},{"$f":"Macro!AQ404","v":0},{"$f":"Macro!AR404","v":0},{"$f":"Macro!AS404","v":0},{"$f":"Macro!AT404","v":0},{"$f":"Macro!AU404","v":0},{"$f":"Macro!AV404","v":0},{"$f":"Macro!AW404","v":0},{"$f":"Macro!AX404","v":0},{"$f":"Macro!AY404","v":0},{"$f":"Macro!AZ404","v":0},{"$f":"Macro!BA404","v":0},{"$f":"Macro!BB404","v":0},{"$f":"Macro!BC404","v":0},{"$f":"Macro!BD404","v":0},{"$f":"Macro!BE404","v":0},{"$f":"Macro!BF404","v":0},{"$f":"Macro!BG404","v":0},{"$f":"Macro!BH404","v":0},{"$f":"Macro!BI404","v":0},{"$f":"Macro!BJ404","v":0}]
[null,null,null,null,{"$f":"Macro!E407","v":"Determined Cost per TSU (LA)"},{"$f":"Macro!F407","v":"Spare 7"},{"$f":"Macro!G407","v":"£ per TSU"},{"$f":"Macro!H407","v":"Nominal"},null,{"$f":"Macro!J407","v":0},null,{"$f":"Macro!L407","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y407","v":0},null,{"$f":"Macro!AA407","v":0},{"$f":"Macro!AB407","v":0},{"$f":"Macro!AC407","v":0},{"$f":"Macro!AD407","v":0},{"$f":"Macro!AE407","v":0},{"$f":"Macro!AF407","v":0},{"$f":"Macro!AG407","v":0},{"$f":"Macro!AH407","v":0},{"$f":"Macro!AI407","v":0},{"$f":"Macro!AJ407","v":0},{"$f":"Macro!AK407","v":0},{"$f":"Macro!AL407","v":0},{"$f":"Macro!AM407","v":0},{"$f":"Macro!AN407","v":0},{"$f":"Macro!AO407","v":0},{"$f":"Macro!AP407","v":0},{"$f":"Macro!AQ407","v":0},{"$f":"Macro!AR407","v":0},{"$f":"Macro!AS407","v":0},{"$f":"Macro!AT407","v":0},{"$f":"Macro!AU407","v":0},{"$f":"Macro!AV407","v":0},{"$f":"Macro!AW407","v":0},{"$f":"Macro!AX407","v":0},{"$f":"Macro!AY407","v":0},{"$f":"Macro!AZ407","v":0},{"$f":"Macro!BA407","v":0},{"$f":"Macro!BB407","v":0},{"$f":"Macro!BC407","v":0},{"$f":"Macro!BD407","v":0},{"$f":"Macro!BE407","v":0},{"$f":"Macro!BF407","v":0},{"$f":"Macro!BG407","v":0},{"$f":"Macro!BH407","v":0},{"$f":"Macro!BI407","v":0},{"$f":"Macro!BJ407","v":0}]
[null,null,null,null,{"$f":"Macro!E410","v":"Determined Cost per TSU (LA)"},{"$f":"Macro!F410","v":"Spare 8"},{"$f":"Macro!G410","v":"£ per TSU"},{"$f":"Macro!H410","v":"Nominal"},null,{"$f":"Macro!J410","v":0},null,{"$f":"Macro!L410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y410","v":0},null,{"$f":"Macro!AA410","v":0},{"$f":"Macro!AB410","v":0},{"$f":"Macro!AC410","v":0},{"$f":"Macro!AD410","v":0},{"$f":"Macro!AE410","v":0},{"$f":"Macro!AF410","v":0},{"$f":"Macro!AG410","v":0},{"$f":"Macro!AH410","v":0},{"$f":"Macro!AI410","v":0},{"$f":"Macro!AJ410","v":0},{"$f":"Macro!AK410","v":0},{"$f":"Macro!AL410","v":0},{"$f":"Macro!AM410","v":0},{"$f":"Macro!AN410","v":0},{"$f":"Macro!AO410","v":0},{"$f":"Macro!AP410","v":0},{"$f":"Macro!AQ410","v":0},{"$f":"Macro!AR410","v":0},{"$f":"Macro!AS410","v":0},{"$f":"Macro!AT410","v":0},{"$f":"Macro!AU410","v":0},{"$f":"Macro!AV410","v":0},{"$f":"Macro!AW410","v":0},{"$f":"Macro!AX410","v":0},{"$f":"Macro!AY410","v":0},{"$f":"Macro!AZ410","v":0},{"$f":"Macro!BA410","v":0},{"$f":"Macro!BB410","v":0},{"$f":"Macro!BC410","v":0},{"$f":"Macro!BD410","v":0},{"$f":"Macro!BE410","v":0},{"$f":"Macro!BF410","v":0},{"$f":"Macro!BG410","v":0},{"$f":"Macro!BH410","v":0},{"$f":"Macro!BI410","v":0},{"$f":"Macro!BJ410","v":0}]
[null,null,null,null,{"$f":"Macro!E413","v":"Determined Cost per TSU (LA)"},{"$f":"Macro!F413","v":"Spare 9"},{"$f":"Macro!G413","v":"£ per TSU"},{"$f":"Macro!H413","v":"Nominal"},null,{"$f":"Macro!J413","v":0},null,{"$f":"Macro!L413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y413","v":0},null,{"$f":"Macro!AA413","v":0},{"$f":"Macro!AB413","v":0},{"$f":"Macro!AC413","v":0},{"$f":"Macro!AD413","v":0},{"$f":"Macro!AE413","v":0},{"$f":"Macro!AF413","v":0},{"$f":"Macro!AG413","v":0},{"$f":"Macro!AH413","v":0},{"$f":"Macro!AI413","v":0},{"$f":"Macro!AJ413","v":0},{"$f":"Macro!AK413","v":0},{"$f":"Macro!AL413","v":0},{"$f":"Macro!AM413","v":0},{"$f":"Macro!AN413","v":0},{"$f":"Macro!AO413","v":0},{"$f":"Macro!AP413","v":0},{"$f":"Macro!AQ413","v":0},{"$f":"Macro!AR413","v":0},{"$f":"Macro!AS413","v":0},{"$f":"Macro!AT413","v":0},{"$f":"Macro!AU413","v":0},{"$f":"Macro!AV413","v":0},{"$f":"Macro!AW413","v":0},{"$f":"Macro!AX413","v":0},{"$f":"Macro!AY413","v":0},{"$f":"Macro!AZ413","v":0},{"$f":"Macro!BA413","v":0},{"$f":"Macro!BB413","v":0},{"$f":"Macro!BC413","v":0},{"$f":"Macro!BD413","v":0},{"$f":"Macro!BE413","v":0},{"$f":"Macro!BF413","v":0},{"$f":"Macro!BG413","v":0},{"$f":"Macro!BH413","v":0},{"$f":"Macro!BI413","v":0},{"$f":"Macro!BJ413","v":0}]
[null,null,null,null,{"$f":"Macro!E416","v":"Determined Cost per TSU (LA)"},{"$f":"Macro!F416","v":"Spare 10"},{"$f":"Macro!G416","v":"£ per TSU"},{"$f":"Macro!H416","v":"Nominal"},null,{"$f":"Macro!J416","v":0},null,{"$f":"Macro!L416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y416","v":0},null,{"$f":"Macro!AA416","v":0},{"$f":"Macro!AB416","v":0},{"$f":"Macro!AC416","v":0},{"$f":"Macro!AD416","v":0},{"$f":"Macro!AE416","v":0},{"$f":"Macro!AF416","v":0},{"$f":"Macro!AG416","v":0},{"$f":"Macro!AH416","v":0},{"$f":"Macro!AI416","v":0},{"$f":"Macro!AJ416","v":0},{"$f":"Macro!AK416","v":0},{"$f":"Macro!AL416","v":0},{"$f":"Macro!AM416","v":0},{"$f":"Macro!AN416","v":0},{"$f":"Macro!AO416","v":0},{"$f":"Macro!AP416","v":0},{"$f":"Macro!AQ416","v":0},{"$f":"Macro!AR416","v":0},{"$f":"Macro!AS416","v":0},{"$f":"Macro!AT416","v":0},{"$f":"Macro!AU416","v":0},{"$f":"Macro!AV416","v":0},{"$f":"Macro!AW416","v":0},{"$f":"Macro!AX416","v":0},{"$f":"Macro!AY416","v":0},{"$f":"Macro!AZ416","v":0},{"$f":"Macro!BA416","v":0},{"$f":"Macro!BB416","v":0},{"$f":"Macro!BC416","v":0},{"$f":"Macro!BD416","v":0},{"$f":"Macro!BE416","v":0},{"$f":"Macro!BF416","v":0},{"$f":"Macro!BG416","v":0},{"$f":"Macro!BH416","v":0},{"$f":"Macro!BI416","v":0},{"$f":"Macro!BJ416","v":0}]
[null,null,null,null,"Determined Cost per TSU",null,"£ per TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA121:AA130, MATCH($F$120, $F$121:$F$130,0), 1 )","v":13.577471730192665},{"$f":"INDEX(AB121:AB130, MATCH($F$120, $F$121:$F$130,0), 1 )","v":13.662088075468255},13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"Macro!E427","v":"Determined Cost per TSU (LA) - Outturn"},{"$f":"Macro!F427","v":"Base - Flat"},{"$f":"Macro!G427","v":"£ per TSU"},{"$f":"Macro!H427","v":"Nominal"},null,{"$f":"Macro!J427","v":0},null,{"$f":"Macro!L427","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y427","v":0},null,{"$f":"Macro!AA427","v":13.577471730192665},{"$f":"Macro!AB427","v":13.662088075468255},{"$f":"Macro!AC427","v":13.829084964337973},{"$f":"Macro!AD427","v":13.926374669243787},{"$f":"Macro!AE427","v":13.974171439025195},{"$f":"Macro!AF427","v":13.475196578993247},{"$f":"Macro!AG427","v":13.297817053958251},{"$f":"Macro!AH427","v":13.86838068727203},{"$f":"Macro!AI427","v":16.21657404175755},{"$f":"Macro!AJ427","v":15.255771536790649},{"$f":"Macro!AK427","v":15.728317169296647},{"$f":"Macro!AL427","v":15.987098608297003},{"$f":"Macro!AM427","v":16.11307719805254},{"$f":"Macro!AN427","v":0},{"$f":"Macro!AO427","v":0},{"$f":"Macro!AP427","v":0},{"$f":"Macro!AQ427","v":0},{"$f":"Macro!AR427","v":0},{"$f":"Macro!AS427","v":0},{"$f":"Macro!AT427","v":0},{"$f":"Macro!AU427","v":0},{"$f":"Macro!AV427","v":0},{"$f":"Macro!AW427","v":0},{"$f":"Macro!AX427","v":0},{"$f":"Macro!AY427","v":0},{"$f":"Macro!AZ427","v":0},{"$f":"Macro!BA427","v":0},{"$f":"Macro!BB427","v":0},{"$f":"Macro!BC427","v":0},{"$f":"Macro!BD427","v":0},{"$f":"Macro!BE427","v":0},{"$f":"Macro!BF427","v":0},{"$f":"Macro!BG427","v":0},{"$f":"Macro!BH427","v":0},{"$f":"Macro!BI427","v":0},{"$f":"Macro!BJ427","v":0}]
[null,null,null,null,{"$f":"Macro!E430","v":"Determined Cost per TSU (LA) - Outturn"},{"$f":"Macro!F430","v":"Flights (Low)"},{"$f":"Macro!G430","v":"£ per TSU"},{"$f":"Macro!H430","v":"Nominal"},null,{"$f":"Macro!J430","v":0},null,{"$f":"Macro!L430","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y430","v":0},null,{"$f":"Macro!AA430","v":0},{"$f":"Macro!AB430","v":0},{"$f":"Macro!AC430","v":0},{"$f":"Macro!AD430","v":0},{"$f":"Macro!AE430","v":0},{"$f":"Macro!AF430","v":0},{"$f":"Macro!AG430","v":0},{"$f":"Macro!AH430","v":0},{"$f":"Macro!AI430","v":0},{"$f":"Macro!AJ430","v":0},{"$f":"Macro!AK430","v":0},{"$f":"Macro!AL430","v":0},{"$f":"Macro!AM430","v":0},{"$f":"Macro!AN430","v":0},{"$f":"Macro!AO430","v":0},{"$f":"Macro!AP430","v":0},{"$f":"Macro!AQ430","v":0},{"$f":"Macro!AR430","v":0},{"$f":"Macro!AS430","v":0},{"$f":"Macro!AT430","v":0},{"$f":"Macro!AU430","v":0},{"$f":"Macro!AV430","v":0},{"$f":"Macro!AW430","v":0},{"$f":"Macro!AX430","v":0},{"$f":"Macro!AY430","v":0},{"$f":"Macro!AZ430","v":0},{"$f":"Macro!BA430","v":0},{"$f":"Macro!BB430","v":0},{"$f":"Macro!BC430","v":0},{"$f":"Macro!BD430","v":0},{"$f":"Macro!BE430","v":0},{"$f":"Macro!BF430","v":0},{"$f":"Macro!BG430","v":0},{"$f":"Macro!BH430","v":0},{"$f":"Macro!BI430","v":0},{"$f":"Macro!BJ430","v":0}]
[null,null,null,null,{"$f":"Macro!E433","v":"Determined Cost per TSU (LA) - Outturn"},{"$f":"Macro!F433","v":"Spare 3"},{"$f":"Macro!G433","v":"£ per TSU"},{"$f":"Macro!H433","v":"Nominal"},null,{"$f":"Macro!J433","v":0},null,{"$f":"Macro!L433","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y433","v":0},null,{"$f":"Macro!AA433","v":0},{"$f":"Macro!AB433","v":0},{"$f":"Macro!AC433","v":0},{"$f":"Macro!AD433","v":0},{"$f":"Macro!AE433","v":0},{"$f":"Macro!AF433","v":0},{"$f":"Macro!AG433","v":0},{"$f":"Macro!AH433","v":0},{"$f":"Macro!AI433","v":0},{"$f":"Macro!AJ433","v":0},{"$f":"Macro!AK433","v":0},{"$f":"Macro!AL433","v":0},{"$f":"Macro!AM433","v":0},{"$f":"Macro!AN433","v":0},{"$f":"Macro!AO433","v":0},{"$f":"Macro!AP433","v":0},{"$f":"Macro!AQ433","v":0},{"$f":"Macro!AR433","v":0},{"$f":"Macro!AS433","v":0},{"$f":"Macro!AT433","v":0},{"$f":"Macro!AU433","v":0},{"$f":"Macro!AV433","v":0},{"$f":"Macro!AW433","v":0},{"$f":"Macro!AX433","v":0},{"$f":"Macro!AY433","v":0},{"$f":"Macro!AZ433","v":0},{"$f":"Macro!BA433","v":0},{"$f":"Macro!BB433","v":0},{"$f":"Macro!BC433","v":0},{"$f":"Macro!BD433","v":0},{"$f":"Macro!BE433","v":0},{"$f":"Macro!BF433","v":0},{"$f":"Macro!BG433","v":0},{"$f":"Macro!BH433","v":0},{"$f":"Macro!BI433","v":0},{"$f":"Macro!BJ433","v":0}]
[null,null,null,null,{"$f":"Macro!E436","v":"Determined Cost per TSU (LA) - Outturn"},{"$f":"Macro!F436","v":"Spare 4"},{"$f":"Macro!G436","v":"£ per TSU"},{"$f":"Macro!H436","v":"Nominal"},null,{"$f":"Macro!J436","v":0},null,{"$f":"Macro!L436","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y436","v":0},null,{"$f":"Macro!AA436","v":0},{"$f":"Macro!AB436","v":0},{"$f":"Macro!AC436","v":0},{"$f":"Macro!AD436","v":0},{"$f":"Macro!AE436","v":0},{"$f":"Macro!AF436","v":0},{"$f":"Macro!AG436","v":0},{"$f":"Macro!AH436","v":0},{"$f":"Macro!AI436","v":0},{"$f":"Macro!AJ436","v":0},{"$f":"Macro!AK436","v":0},{"$f":"Macro!AL436","v":0},{"$f":"Macro!AM436","v":0},{"$f":"Macro!AN436","v":0},{"$f":"Macro!AO436","v":0},{"$f":"Macro!AP436","v":0},{"$f":"Macro!AQ436","v":0},{"$f":"Macro!AR436","v":0},{"$f":"Macro!AS436","v":0},{"$f":"Macro!AT436","v":0},{"$f":"Macro!AU436","v":0},{"$f":"Macro!AV436","v":0},{"$f":"Macro!AW436","v":0},{"$f":"Macro!AX436","v":0},{"$f":"Macro!AY436","v":0},{"$f":"Macro!AZ436","v":0},{"$f":"Macro!BA436","v":0},{"$f":"Macro!BB436","v":0},{"$f":"Macro!BC436","v":0},{"$f":"Macro!BD436","v":0},{"$f":"Macro!BE436","v":0},{"$f":"Macro!BF436","v":0},{"$f":"Macro!BG436","v":0},{"$f":"Macro!BH436","v":0},{"$f":"Macro!BI436","v":0},{"$f":"Macro!BJ436","v":0}]
[null,null,null,null,{"$f":"Macro!E439","v":"Determined Cost per TSU (LA) - Outturn"},{"$f":"Macro!F439","v":"Spare 5"},{"$f":"Macro!G439","v":"£ per TSU"},{"$f":"Macro!H439","v":"Nominal"},null,{"$f":"Macro!J439","v":0},null,{"$f":"Macro!L439","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y439","v":0},null,{"$f":"Macro!AA439","v":0},{"$f":"Macro!AB439","v":0},{"$f":"Macro!AC439","v":0},{"$f":"Macro!AD439","v":0},{"$f":"Macro!AE439","v":0},{"$f":"Macro!AF439","v":0},{"$f":"Macro!AG439","v":0},{"$f":"Macro!AH439","v":0},{"$f":"Macro!AI439","v":0},{"$f":"Macro!AJ439","v":0},{"$f":"Macro!AK439","v":0},{"$f":"Macro!AL439","v":0},{"$f":"Macro!AM439","v":0},{"$f":"Macro!AN439","v":0},{"$f":"Macro!AO439","v":0},{"$f":"Macro!AP439","v":0},{"$f":"Macro!AQ439","v":0},{"$f":"Macro!AR439","v":0},{"$f":"Macro!AS439","v":0},{"$f":"Macro!AT439","v":0},{"$f":"Macro!AU439","v":0},{"$f":"Macro!AV439","v":0},{"$f":"Macro!AW439","v":0},{"$f":"Macro!AX439","v":0},{"$f":"Macro!AY439","v":0},{"$f":"Macro!AZ439","v":0},{"$f":"Macro!BA439","v":0},{"$f":"Macro!BB439","v":0},{"$f":"Macro!BC439","v":0},{"$f":"Macro!BD439","v":0},{"$f":"Macro!BE439","v":0},{"$f":"Macro!BF439","v":0},{"$f":"Macro!BG439","v":0},{"$f":"Macro!BH439","v":0},{"$f":"Macro!BI439","v":0},{"$f":"Macro!BJ439","v":0}]
[null,null,null,null,{"$f":"Macro!E442","v":"Determined Cost per TSU (LA) - Outturn"},{"$f":"Macro!F442","v":"Spare 6"},{"$f":"Macro!G442","v":"£ per TSU"},{"$f":"Macro!H442","v":"Nominal"},null,{"$f":"Macro!J442","v":0},null,{"$f":"Macro!L442","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y442","v":0},null,{"$f":"Macro!AA442","v":0},{"$f":"Macro!AB442","v":0},{"$f":"Macro!AC442","v":0},{"$f":"Macro!AD442","v":0},{"$f":"Macro!AE442","v":0},{"$f":"Macro!AF442","v":0},{"$f":"Macro!AG442","v":0},{"$f":"Macro!AH442","v":0},{"$f":"Macro!AI442","v":0},{"$f":"Macro!AJ442","v":0},{"$f":"Macro!AK442","v":0},{"$f":"Macro!AL442","v":0},{"$f":"Macro!AM442","v":0},{"$f":"Macro!AN442","v":0},{"$f":"Macro!AO442","v":0},{"$f":"Macro!AP442","v":0},{"$f":"Macro!AQ442","v":0},{"$f":"Macro!AR442","v":0},{"$f":"Macro!AS442","v":0},{"$f":"Macro!AT442","v":0},{"$f":"Macro!AU442","v":0},{"$f":"Macro!AV442","v":0},{"$f":"Macro!AW442","v":0},{"$f":"Macro!AX442","v":0},{"$f":"Macro!AY442","v":0},{"$f":"Macro!AZ442","v":0},{"$f":"Macro!BA442","v":0},{"$f":"Macro!BB442","v":0},{"$f":"Macro!BC442","v":0},{"$f":"Macro!BD442","v":0},{"$f":"Macro!BE442","v":0},{"$f":"Macro!BF442","v":0},{"$f":"Macro!BG442","v":0},{"$f":"Macro!BH442","v":0},{"$f":"Macro!BI442","v":0},{"$f":"Macro!BJ442","v":0}]
[null,null,null,null,{"$f":"Macro!E445","v":"Determined Cost per TSU (LA) - Outturn"},{"$f":"Macro!F445","v":"Spare 7"},{"$f":"Macro!G445","v":"£ per TSU"},{"$f":"Macro!H445","v":"Nominal"},null,{"$f":"Macro!J445","v":0},null,{"$f":"Macro!L445","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y445","v":0},null,{"$f":"Macro!AA445","v":0},{"$f":"Macro!AB445","v":0},{"$f":"Macro!AC445","v":0},{"$f":"Macro!AD445","v":0},{"$f":"Macro!AE445","v":0},{"$f":"Macro!AF445","v":0},{"$f":"Macro!AG445","v":0},{"$f":"Macro!AH445","v":0},{"$f":"Macro!AI445","v":0},{"$f":"Macro!AJ445","v":0},{"$f":"Macro!AK445","v":0},{"$f":"Macro!AL445","v":0},{"$f":"Macro!AM445","v":0},{"$f":"Macro!AN445","v":0},{"$f":"Macro!AO445","v":0},{"$f":"Macro!AP445","v":0},{"$f":"Macro!AQ445","v":0},{"$f":"Macro!AR445","v":0},{"$f":"Macro!AS445","v":0},{"$f":"Macro!AT445","v":0},{"$f":"Macro!AU445","v":0},{"$f":"Macro!AV445","v":0},{"$f":"Macro!AW445","v":0},{"$f":"Macro!AX445","v":0},{"$f":"Macro!AY445","v":0},{"$f":"Macro!AZ445","v":0},{"$f":"Macro!BA445","v":0},{"$f":"Macro!BB445","v":0},{"$f":"Macro!BC445","v":0},{"$f":"Macro!BD445","v":0},{"$f":"Macro!BE445","v":0},{"$f":"Macro!BF445","v":0},{"$f":"Macro!BG445","v":0},{"$f":"Macro!BH445","v":0},{"$f":"Macro!BI445","v":0},{"$f":"Macro!BJ445","v":0}]
[null,null,null,null,{"$f":"Macro!E448","v":"Determined Cost per TSU (LA) - Outturn"},{"$f":"Macro!F448","v":"Spare 8"},{"$f":"Macro!G448","v":"£ per TSU"},{"$f":"Macro!H448","v":"Nominal"},null,{"$f":"Macro!J448","v":0},null,{"$f":"Macro!L448","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y448","v":0},null,{"$f":"Macro!AA448","v":0},{"$f":"Macro!AB448","v":0},{"$f":"Macro!AC448","v":0},{"$f":"Macro!AD448","v":0},{"$f":"Macro!AE448","v":0},{"$f":"Macro!AF448","v":0},{"$f":"Macro!AG448","v":0},{"$f":"Macro!AH448","v":0},{"$f":"Macro!AI448","v":0},{"$f":"Macro!AJ448","v":0},{"$f":"Macro!AK448","v":0},{"$f":"Macro!AL448","v":0},{"$f":"Macro!AM448","v":0},{"$f":"Macro!AN448","v":0},{"$f":"Macro!AO448","v":0},{"$f":"Macro!AP448","v":0},{"$f":"Macro!AQ448","v":0},{"$f":"Macro!AR448","v":0},{"$f":"Macro!AS448","v":0},{"$f":"Macro!AT448","v":0},{"$f":"Macro!AU448","v":0},{"$f":"Macro!AV448","v":0},{"$f":"Macro!AW448","v":0},{"$f":"Macro!AX448","v":0},{"$f":"Macro!AY448","v":0},{"$f":"Macro!AZ448","v":0},{"$f":"Macro!BA448","v":0},{"$f":"Macro!BB448","v":0},{"$f":"Macro!BC448","v":0},{"$f":"Macro!BD448","v":0},{"$f":"Macro!BE448","v":0},{"$f":"Macro!BF448","v":0},{"$f":"Macro!BG448","v":0},{"$f":"Macro!BH448","v":0},{"$f":"Macro!BI448","v":0},{"$f":"Macro!BJ448","v":0}]
[null,null,null,null,{"$f":"Macro!E451","v":"Determined Cost per TSU (LA) - Outturn"},{"$f":"Macro!F451","v":"Spare 9"},{"$f":"Macro!G451","v":"£ per TSU"},{"$f":"Macro!H451","v":"Nominal"},null,{"$f":"Macro!J451","v":0},null,{"$f":"Macro!L451","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y451","v":0},null,{"$f":"Macro!AA451","v":0},{"$f":"Macro!AB451","v":0},{"$f":"Macro!AC451","v":0},{"$f":"Macro!AD451","v":0},{"$f":"Macro!AE451","v":0},{"$f":"Macro!AF451","v":0},{"$f":"Macro!AG451","v":0},{"$f":"Macro!AH451","v":0},{"$f":"Macro!AI451","v":0},{"$f":"Macro!AJ451","v":0},{"$f":"Macro!AK451","v":0},{"$f":"Macro!AL451","v":0},{"$f":"Macro!AM451","v":0},{"$f":"Macro!AN451","v":0},{"$f":"Macro!AO451","v":0},{"$f":"Macro!AP451","v":0},{"$f":"Macro!AQ451","v":0},{"$f":"Macro!AR451","v":0},{"$f":"Macro!AS451","v":0},{"$f":"Macro!AT451","v":0},{"$f":"Macro!AU451","v":0},{"$f":"Macro!AV451","v":0},{"$f":"Macro!AW451","v":0},{"$f":"Macro!AX451","v":0},{"$f":"Macro!AY451","v":0},{"$f":"Macro!AZ451","v":0},{"$f":"Macro!BA451","v":0},{"$f":"Macro!BB451","v":0},{"$f":"Macro!BC451","v":0},{"$f":"Macro!BD451","v":0},{"$f":"Macro!BE451","v":0},{"$f":"Macro!BF451","v":0},{"$f":"Macro!BG451","v":0},{"$f":"Macro!BH451","v":0},{"$f":"Macro!BI451","v":0},{"$f":"Macro!BJ451","v":0}]
[null,null,null,null,{"$f":"Macro!E454","v":"Determined Cost per TSU (LA) - Outturn"},{"$f":"Macro!F454","v":"Spare 10"},{"$f":"Macro!G454","v":"£ per TSU"},{"$f":"Macro!H454","v":"Nominal"},null,{"$f":"Macro!J454","v":0},null,{"$f":"Macro!L454","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y454","v":0},null,{"$f":"Macro!AA454","v":0},{"$f":"Macro!AB454","v":0},{"$f":"Macro!AC454","v":0},{"$f":"Macro!AD454","v":0},{"$f":"Macro!AE454","v":0},{"$f":"Macro!AF454","v":0},{"$f":"Macro!AG454","v":0},{"$f":"Macro!AH454","v":0},{"$f":"Macro!AI454","v":0},{"$f":"Macro!AJ454","v":0},{"$f":"Macro!AK454","v":0},{"$f":"Macro!AL454","v":0},{"$f":"Macro!AM454","v":0},{"$f":"Macro!AN454","v":0},{"$f":"Macro!AO454","v":0},{"$f":"Macro!AP454","v":0},{"$f":"Macro!AQ454","v":0},{"$f":"Macro!AR454","v":0},{"$f":"Macro!AS454","v":0},{"$f":"Macro!AT454","v":0},{"$f":"Macro!AU454","v":0},{"$f":"Macro!AV454","v":0},{"$f":"Macro!AW454","v":0},{"$f":"Macro!AX454","v":0},{"$f":"Macro!AY454","v":0},{"$f":"Macro!AZ454","v":0},{"$f":"Macro!BA454","v":0},{"$f":"Macro!BB454","v":0},{"$f":"Macro!BC454","v":0},{"$f":"Macro!BD454","v":0},{"$f":"Macro!BE454","v":0},{"$f":"Macro!BF454","v":0},{"$f":"Macro!BG454","v":0},{"$f":"Macro!BH454","v":0},{"$f":"Macro!BI454","v":0},{"$f":"Macro!BJ454","v":0}]
[null,null,null,null,"Determined Cost per TSU",null,"£ per TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA134:AA143, MATCH($F$120, $F$134:$F$143,0), 1 )","v":13.577471730192665},{"$f":"INDEX(AB134:AB143, MATCH($F$120, $F$134:$F$143,0), 1 )","v":13.662088075468255},13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Scenario!E$29","v":"Model Mode"},{"$f":"Scenario!F$29","v":"Price Determination"},{"$f":"Scenario!G$29","v":"selection"}]
[null,null,null,null,{"$f":"E131 & \" - \" & F146","v":"Determined Cost per TSU - Price Determination"},null,{"$f":"G131","v":"£ per TSU"},{"$f":"H131","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$146 = I_Global!$F$205, AA131, AA144)","v":13.577471730192665},{"$f":"IF($F$146 = I_Global!$F$205, AB131, AB144)","v":13.662088075468255},{"$f":"IF($F$146 = I_Global!$F$205, AC131, AC144)","v":13.829084964337973},{"$f":"IF($F$146 = I_Global!$F$205, AD131, AD144)","v":13.926374669243787},{"$f":"IF($F$146 = I_Global!$F$205, AE131, AE144)","v":13.974171439025195},{"$f":"IF($F$146 = I_Global!$F$205, AF131, AF144)","v":13.475196578993247},{"$f":"IF($F$146 = I_Global!$F$205, AG131, AG144)","v":13.297817053958251},{"$f":"IF($F$146 = I_Global!$F$205, AH131, AH144)","v":13.86838068727203},{"$f":"IF($F$146 = I_Global!$F$205, AI131, AI144)","v":16.21657404175755},{"$f":"IF($F$146 = I_Global!$F$205, AJ131, AJ144)","v":15.255771536790649},{"$f":"IF($F$146 = I_Global!$F$205, AK131, AK144)","v":15.728317169296647},{"$f":"IF($F$146 = I_Global!$F$205, AL131, AL144)","v":15.987098608297003},{"$f":"IF($F$146 = I_Global!$F$205, AM131, AM144)","v":16.11307719805254},{"$f":"IF($F$146 = I_Global!$F$205, AN131, AN144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AO131, AO144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AP131, AP144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AQ131, AQ144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AR131, AR144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AS131, AS144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AT131, AT144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AU131, AU144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AV131, AV144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AW131, AW144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AX131, AX144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AY131, AY144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, AZ131, AZ144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, BA131, BA144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, BB131, BB144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, BC131, BC144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, BD131, BD144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, BE131, BE144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, BF131, BF144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, BG131, BG144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, BH131, BH144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, BI131, BI144)","v":0},{"$f":"IF($F$146 = I_Global!$F$205, BJ131, BJ144)","v":0}]
[]
[null,null,null,null,{"$f":"E162","v":"LA TSU - actual/projected outturn"},null,{"$f":"G162","v":"# TSUs ('000)"},null,null,{"$f":"J162","v":0},null,{"$f":"L162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y162","v":35652.638598726087},null,{"$f":"AA162","v":907.6265229008261},946.77110906995881,964.87629888544677,982.40066786984096,988.87699999999995,398.60300000000001,374.01499999999999,775.87800000000004,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,null,{"$f":"E147","v":"Determined Cost per TSU - Price Determination"},null,{"$f":"G147","v":"£ per TSU"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,13.577471730192665,{"$f":"AB147","v":13.662088075468255},13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,{"$f":"AI147","v":16.21657404175755},15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"London Approach Determined Cost Revenue (t) (TSU)",null,{"$f":"I_Global!F69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA151:BJ151)","v":167664.53682789495},null,{"$f":"AA150 * AA149","v":12323.273456259032},{"$f":"AB150 * AB149","v":12934.870279422539},13343.356317362804,13681.279776070731,13818.736730108918,5371.2537819764448,4973.5830454361949,10760.171470879248,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Determined Cost Revenue per TSU"]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E$352","v":"Forecast TSU used for previous Price Determination - LA"},null,{"$f":"I_Actuals!G$352","v":"# TSUs ('000)"},null,null,{"$f":"I_Actuals!J$352","v":" I_Actuals, row 359:362"},null,{"$f":"I_Actuals!L$352","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$352","v":7674.9599999999991},null,{"$f":"I_Actuals!AA$352","v":884.69099999999992},{"$f":"I_Actuals!AB$352","v":905.51300000000015},{"$f":"I_Actuals!AC$352","v":921.93299999999988},{"$f":"I_Actuals!AD$352","v":940.09299999999996},{"$f":"I_Actuals!AE$352","v":958.82999999999993},{"$f":"I_Actuals!AF$352","v":1005.9},{"$f":"I_Actuals!AG$352","v":1016},{"$f":"I_Actuals!AH$352","v":1042},{"$f":"I_Actuals!AI$352","v":0},{"$f":"I_Actuals!AJ$352","v":0},{"$f":"I_Actuals!AK$352","v":0},{"$f":"I_Actuals!AL$352","v":0},{"$f":"I_Actuals!AM$352","v":0},{"$f":"I_Actuals!AN$352","v":0},{"$f":"I_Actuals!AO$352","v":0},{"$f":"I_Actuals!AP$352","v":0},{"$f":"I_Actuals!AQ$352","v":0},{"$f":"I_Actuals!AR$352","v":0},{"$f":"I_Actuals!AS$352","v":0},{"$f":"I_Actuals!AT$352","v":0},{"$f":"I_Actuals!AU$352","v":0},{"$f":"I_Actuals!AV$352","v":0},{"$f":"I_Actuals!AW$352","v":0},{"$f":"I_Actuals!AX$352","v":0},{"$f":"I_Actuals!AY$352","v":0},{"$f":"I_Actuals!AZ$352","v":0},{"$f":"I_Actuals!BA$352","v":0},{"$f":"I_Actuals!BB$352","v":0},{"$f":"I_Actuals!BC$352","v":0},{"$f":"I_Actuals!BD$352","v":0},{"$f":"I_Actuals!BE$352","v":0},{"$f":"I_Actuals!BF$352","v":0},{"$f":"I_Actuals!BG$352","v":0},{"$f":"I_Actuals!BH$352","v":0},{"$f":"I_Actuals!BI$352","v":0},{"$f":"I_Actuals!BJ$352","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E48","v":"LA TSUs - Price Determination"},{"$f":"'I_Series UKATS'!F48","v":"London Approach TSUs - CAA  Run (BASE CASE)"},{"$f":"'I_Series UKATS'!G48","v":"# TSUs ('000)"},null,null,{"$f":"'I_Series UKATS'!J48","v":0},null,{"$f":"'I_Series UKATS'!L48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y48","v":0},null,{"$f":"'I_Series UKATS'!AA48","v":0},{"$f":"'I_Series UKATS'!AB48","v":0},{"$f":"'I_Series UKATS'!AC48","v":0},{"$f":"'I_Series UKATS'!AD48","v":0},{"$f":"'I_Series UKATS'!AE48","v":988.87699999999995},{"$f":"'I_Series UKATS'!AF48","v":398.60300000000001},{"$f":"'I_Series UKATS'!AG48","v":374.01499999999999},{"$f":"'I_Series UKATS'!AH48","v":775.87800000000004},{"$f":"'I_Series UKATS'!AI48","v":954.87400000000002},{"$f":"'I_Series UKATS'!AJ48","v":1003.136},{"$f":"'I_Series UKATS'!AK48","v":1022.309},{"$f":"'I_Series UKATS'!AL48","v":1038.856},{"$f":"'I_Series UKATS'!AM48","v":1053.934},{"$f":"'I_Series UKATS'!AN48","v":1053.934},{"$f":"'I_Series UKATS'!AO48","v":1053.934},{"$f":"'I_Series UKATS'!AP48","v":1053.934},{"$f":"'I_Series UKATS'!AQ48","v":1053.934},{"$f":"'I_Series UKATS'!AR48","v":1053.934},{"$f":"'I_Series UKATS'!AS48","v":1053.934},{"$f":"'I_Series UKATS'!AT48","v":1053.934},{"$f":"'I_Series UKATS'!AU48","v":1053.934},{"$f":"'I_Series UKATS'!AV48","v":1053.934},{"$f":"'I_Series UKATS'!AW48","v":1053.934},{"$f":"'I_Series UKATS'!AX48","v":1053.934},{"$f":"'I_Series UKATS'!AY48","v":1053.934},{"$f":"'I_Series UKATS'!AZ48","v":1053.934},{"$f":"'I_Series UKATS'!BA48","v":1053.934},{"$f":"'I_Series UKATS'!BB48","v":1053.934},{"$f":"'I_Series UKATS'!BC48","v":1053.934},{"$f":"'I_Series UKATS'!BD48","v":1053.934},{"$f":"'I_Series UKATS'!BE48","v":1053.934},{"$f":"'I_Series UKATS'!BF48","v":1053.934},{"$f":"'I_Series UKATS'!BG48","v":1053.934},{"$f":"'I_Series UKATS'!BH48","v":1053.934},{"$f":"'I_Series UKATS'!BI48","v":1053.934},{"$f":"'I_Series UKATS'!BJ48","v":1053.934}]
[null,null,null,null,"Forecast TSU used for Price Determinations",null,{"$f":"G156","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA154 = 1, AA156, AA155)","v":884.69099999999992},{"$f":"IF(AB154 = 1, AB156, AB155)","v":905.51300000000015},921.93299999999988,940.09299999999996,958.82999999999993,1005.9,1016,1042,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$47","v":"LA TSUs - Outturn"},{"$f":"'I_Series UKATS'!F$47","v":"London Approach TSUs - CAA  Run (BASE CASE)"},{"$f":"'I_Series UKATS'!G$47","v":"# TSUs ('000)"},null,null,{"$f":"'I_Series UKATS'!J$47","v":0},null,{"$f":"'I_Series UKATS'!L$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$47","v":0},null,{"$f":"'I_Series UKATS'!AA$47","v":0},{"$f":"'I_Series UKATS'!AB$47","v":0},{"$f":"'I_Series UKATS'!AC$47","v":0},{"$f":"'I_Series UKATS'!AD$47","v":0},{"$f":"'I_Series UKATS'!AE$47","v":988.87699999999995},{"$f":"'I_Series UKATS'!AF$47","v":398.60300000000001},{"$f":"'I_Series UKATS'!AG$47","v":374.01499999999999},{"$f":"'I_Series UKATS'!AH$47","v":775.87800000000004},{"$f":"'I_Series UKATS'!AI$47","v":954.87400000000002},{"$f":"'I_Series UKATS'!AJ$47","v":1003.136},{"$f":"'I_Series UKATS'!AK$47","v":1022.309},{"$f":"'I_Series UKATS'!AL$47","v":1038.856},{"$f":"'I_Series UKATS'!AM$47","v":1053.934},{"$f":"'I_Series UKATS'!AN$47","v":1053.934},{"$f":"'I_Series UKATS'!AO$47","v":1053.934},{"$f":"'I_Series UKATS'!AP$47","v":1053.934},{"$f":"'I_Series UKATS'!AQ$47","v":1053.934},{"$f":"'I_Series UKATS'!AR$47","v":1053.934},{"$f":"'I_Series UKATS'!AS$47","v":1053.934},{"$f":"'I_Series UKATS'!AT$47","v":1053.934},{"$f":"'I_Series UKATS'!AU$47","v":1053.934},{"$f":"'I_Series UKATS'!AV$47","v":1053.934},{"$f":"'I_Series UKATS'!AW$47","v":1053.934},{"$f":"'I_Series UKATS'!AX$47","v":1053.934},{"$f":"'I_Series UKATS'!AY$47","v":1053.934},{"$f":"'I_Series UKATS'!AZ$47","v":1053.934},{"$f":"'I_Series UKATS'!BA$47","v":1053.934},{"$f":"'I_Series UKATS'!BB$47","v":1053.934},{"$f":"'I_Series UKATS'!BC$47","v":1053.934},{"$f":"'I_Series UKATS'!BD$47","v":1053.934},{"$f":"'I_Series UKATS'!BE$47","v":1053.934},{"$f":"'I_Series UKATS'!BF$47","v":1053.934},{"$f":"'I_Series UKATS'!BG$47","v":1053.934},{"$f":"'I_Series UKATS'!BH$47","v":1053.934},{"$f":"'I_Series UKATS'!BI$47","v":1053.934},{"$f":"'I_Series UKATS'!BJ$47","v":1053.934}]
[null,null,null,null,{"$f":"I_Actuals!E$307","v":"LA TSU - Actual"},null,{"$f":"I_Actuals!G$307","v":"# TSUs ('000)"},null,{"$f":"I_Actuals!I$307","v":"Enter as a positive."},{"$f":"I_Actuals!J$307","v":"NR23 Dry Run (11Apr23) - Inputs for Traffic and Forecasts.xlsx, London Approach, row 9"},null,{"$f":"I_Actuals!L$307","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$307","v":28063.631598726086},null,{"$f":"I_Actuals!AA$307","v":907.6265229008261},{"$f":"I_Actuals!AB$307","v":946.77110906995881},{"$f":"I_Actuals!AC$307","v":964.87629888544677},{"$f":"I_Actuals!AD$307","v":982.40066786984096},{"$f":"I_Actuals!AE$307","v":988.87699999999995},{"$f":"I_Actuals!AF$307","v":398.60300000000001},{"$f":"I_Actuals!AG$307","v":374.01499999999999},{"$f":"I_Actuals!AH$307","v":775.87800000000004},{"$f":"I_Actuals!AI$307","v":775.87800000000004},{"$f":"I_Actuals!AJ$307","v":775.87800000000004},{"$f":"I_Actuals!AK$307","v":775.87800000000004},{"$f":"I_Actuals!AL$307","v":775.87800000000004},{"$f":"I_Actuals!AM$307","v":775.87800000000004},{"$f":"I_Actuals!AN$307","v":775.87800000000004},{"$f":"I_Actuals!AO$307","v":775.87800000000004},{"$f":"I_Actuals!AP$307","v":775.87800000000004},{"$f":"I_Actuals!AQ$307","v":775.87800000000004},{"$f":"I_Actuals!AR$307","v":775.87800000000004},{"$f":"I_Actuals!AS$307","v":775.87800000000004},{"$f":"I_Actuals!AT$307","v":775.87800000000004},{"$f":"I_Actuals!AU$307","v":775.87800000000004},{"$f":"I_Actuals!AV$307","v":775.87800000000004},{"$f":"I_Actuals!AW$307","v":775.87800000000004},{"$f":"I_Actuals!AX$307","v":775.87800000000004},{"$f":"I_Actuals!AY$307","v":775.87800000000004},{"$f":"I_Actuals!AZ$307","v":775.87800000000004},{"$f":"I_Actuals!BA$307","v":775.87800000000004},{"$f":"I_Actuals!BB$307","v":775.87800000000004},{"$f":"I_Actuals!BC$307","v":775.87800000000004},{"$f":"I_Actuals!BD$307","v":775.87800000000004},{"$f":"I_Actuals!BE$307","v":775.87800000000004},{"$f":"I_Actuals!BF$307","v":775.87800000000004},{"$f":"I_Actuals!BG$307","v":775.87800000000004},{"$f":"I_Actuals!BH$307","v":775.87800000000004},{"$f":"I_Actuals!BI$307","v":775.87800000000004},{"$f":"I_Actuals!BJ$307","v":775.87800000000004}]
[null,null,null,null,"LA TSU - actual/projected outturn",null,{"$f":"G161","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA162:BJ162)","v":35652.638598726087},null,{"$f":"IF(AA159 = 1, AA161, AA160)","v":907.6265229008261},946.77110906995881,964.87629888544677,982.40066786984096,988.87699999999995,398.60300000000001,374.01499999999999,775.87800000000004,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[]
[null,null,null,null,{"$f":"E162","v":"LA TSU - actual/projected outturn"},null,{"$f":"G162","v":"# TSUs ('000)"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,35652.638598726087,null,907.6265229008261,946.77110906995881,964.87629888544677,982.40066786984096,988.87699999999995,398.60300000000001,374.01499999999999,775.87800000000004,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,null,{"$f":"E157","v":"Forecast TSU used for Price Determinations"},null,{"$f":"G157","v":"# TSUs ('000)"},null,null,{"$f":"J157","v":0},null,{"$f":"L157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y157","v":0},null,{"$f":"AA157","v":884.69099999999992},905.51300000000015,921.93299999999988,940.09299999999996,958.82999999999993,1005.9,1016,1042,954.87400000000002,1003.136,{"$f":"AK157","v":1022.309},1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,null,"Actual TSUs / Forecast TSUs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA165 = 0, 0, ( AA164 / AA165 ) - 1)","v":2.5924896829317978E-2},4.5563243233347928E-2,4.6579630933535121E-2,4.5003704814141843E-2,3.1337150485487575E-2,-0.60373496371408686,-0.63187499999999996,-0.25539539347408824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Traffic Risk Share (TRS)"]
[]
[null,null,null,"Traffic Risk Share"]
[]
[null,null,"London Approach - Determined Cost Revenues"]
[]
[null,null,null,"Determined Cost/Reconciled Determined Cost"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E$155","v":"Determined Cost/Reconciled Determined Cost - LA"},{"$f":"'I_InputSets UKATS'!F$155","v":"Determined Cost"},{"$f":"'I_InputSets UKATS'!G$155","v":"Input set selection"}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$608","v":"Reconciled Determined Cost - LA"},null,{"$f":"'I_Series UKATS'!G$608","v":"£ per TSU"},{"$f":"'I_Series UKATS'!H$608","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J$608","v":0},null,{"$f":"'I_Series UKATS'!L$608","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$608","v":0},null,{"$f":"'I_Series UKATS'!AA$608","v":0},{"$f":"'I_Series UKATS'!AB$608","v":0},{"$f":"'I_Series UKATS'!AC$608","v":0},{"$f":"'I_Series UKATS'!AD$608","v":0},{"$f":"'I_Series UKATS'!AE$608","v":0},{"$f":"'I_Series UKATS'!AF$608","v":0},{"$f":"'I_Series UKATS'!AG$608","v":0},{"$f":"'I_Series UKATS'!AH$608","v":0},{"$f":"'I_Series UKATS'!AI$608","v":0},{"$f":"'I_Series UKATS'!AJ$608","v":0},{"$f":"'I_Series UKATS'!AK$608","v":0},{"$f":"'I_Series UKATS'!AL$608","v":0},{"$f":"'I_Series UKATS'!AM$608","v":0},{"$f":"'I_Series UKATS'!AN$608","v":0},{"$f":"'I_Series UKATS'!AO$608","v":0},{"$f":"'I_Series UKATS'!AP$608","v":0},{"$f":"'I_Series UKATS'!AQ$608","v":0},{"$f":"'I_Series UKATS'!AR$608","v":0},{"$f":"'I_Series UKATS'!AS$608","v":0},{"$f":"'I_Series UKATS'!AT$608","v":0},{"$f":"'I_Series UKATS'!AU$608","v":0},{"$f":"'I_Series UKATS'!AV$608","v":0},{"$f":"'I_Series UKATS'!AW$608","v":0},{"$f":"'I_Series UKATS'!AX$608","v":0},{"$f":"'I_Series UKATS'!AY$608","v":0},{"$f":"'I_Series UKATS'!AZ$608","v":0},{"$f":"'I_Series UKATS'!BA$608","v":0},{"$f":"'I_Series UKATS'!BB$608","v":0},{"$f":"'I_Series UKATS'!BC$608","v":0},{"$f":"'I_Series UKATS'!BD$608","v":0},{"$f":"'I_Series UKATS'!BE$608","v":0},{"$f":"'I_Series UKATS'!BF$608","v":0},{"$f":"'I_Series UKATS'!BG$608","v":0},{"$f":"'I_Series UKATS'!BH$608","v":0},{"$f":"'I_Series UKATS'!BI$608","v":0},{"$f":"'I_Series UKATS'!BJ$608","v":0}]
[null,null,null,null,{"$f":"E150","v":"Determined Cost per TSU - Price Determination"},null,"£ per TSU","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,13.577471730192665,13.662088075468255,13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,{"$f":"AK150","v":15.728317169296647},15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF($F$175=I_Global!$F$86,E177,E176)","v":"Determined Cost per TSU - Price Determination"},null,"£ per TSU",{"$f":"H177","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$175=I_Global!$F$86,AA177,AA176)","v":13.577471730192665},{"$f":"IF($F$175=I_Global!$F$86,AB177,AB176)","v":13.662088075468255},{"$f":"IF($F$175=I_Global!$F$86,AC177,AC176)","v":13.829084964337973},{"$f":"IF($F$175=I_Global!$F$86,AD177,AD176)","v":13.926374669243787},{"$f":"IF($F$175=I_Global!$F$86,AE177,AE176)","v":13.974171439025195},{"$f":"IF($F$175=I_Global!$F$86,AF177,AF176)","v":13.475196578993247},{"$f":"IF($F$175=I_Global!$F$86,AG177,AG176)","v":13.297817053958251},{"$f":"IF($F$175=I_Global!$F$86,AH177,AH176)","v":13.86838068727203},{"$f":"IF($F$175=I_Global!$F$86,AI177,AI176)","v":16.21657404175755},{"$f":"IF($F$175=I_Global!$F$86,AJ177,AJ176)","v":15.255771536790649},{"$f":"IF($F$175=I_Global!$F$86,AK177,AK176)","v":15.728317169296647},{"$f":"IF($F$175=I_Global!$F$86,AL177,AL176)","v":15.987098608297003},{"$f":"IF($F$175=I_Global!$F$86,AM177,AM176)","v":16.11307719805254},{"$f":"IF($F$175=I_Global!$F$86,AN177,AN176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AO177,AO176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AP177,AP176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AQ177,AQ176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AR177,AR176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AS177,AS176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AT177,AT176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AU177,AU176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AV177,AV176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AW177,AW176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AX177,AX176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AY177,AY176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,AZ177,AZ176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,BA177,BA176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,BB177,BB176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,BC177,BC176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,BD177,BD176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,BE177,BE176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,BF177,BF176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,BG177,BG176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,BH177,BH176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,BI177,BI176)","v":0},{"$f":"IF($F$175=I_Global!$F$86,BJ177,BJ176)","v":0}]
[]
[null,null,null,"Determined Cost (TSU)"]
[null,null,null,null,{"$f":"E150","v":"Determined Cost per TSU - Price Determination"},null,{"$f":"G150","v":"£ per TSU"},{"$f":"H150","v":"Nominal"},null,{"$f":"J150","v":0},null,{"$f":"L150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y150","v":0},null,{"$f":"AA150","v":13.577471730192665},13.662088075468255,13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$157","v":"Forecast TSU used for Price Determinations"},null,{"$f":"G$157","v":"# TSUs ('000)"},null,null,{"$f":"J$157","v":0},null,{"$f":"L$157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$157","v":0},null,{"$f":"AA$157","v":884.69099999999992},905.51300000000015,921.93299999999988,940.09299999999996,958.82999999999993,1005.9,1016,1042,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,null,"London Approach Determined Cost Revenue (t) (TSU) - Exlcuding 2023 TUR",null,"£'000 ",{"$f":"H181","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA183:BJ183)","v":185597.64434532562},null,{"$f":"AA181 * AA182","v":12011.867042455877},{"$f":"AB181 * AB182","v":12371.198359481488},12749.489788426999,13092.087341933398,13398.854800880526,13554.700238809306,13510.582126821584,14450.852676137454,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Adjustment for 2023 price set at IPs"]
[]
[null,null,null,"Adjustment for 2023 price set at IPs"]
[null,null,null,null,{"$f":"C_PriceSmoothing!E222","v":"Adjustment Required for 2023 price set at IPs"},null,{"$f":"C_PriceSmoothing!G222","v":"£'000"},{"$f":"C_PriceSmoothing!H222","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PriceSmoothing!Y222","v":0},null,{"$f":"C_PriceSmoothing!AA222","v":0},{"$f":"C_PriceSmoothing!AB222","v":0},{"$f":"C_PriceSmoothing!AC222","v":0},{"$f":"C_PriceSmoothing!AD222","v":0},{"$f":"C_PriceSmoothing!AE222","v":0},{"$f":"C_PriceSmoothing!AF222","v":0},{"$f":"C_PriceSmoothing!AG222","v":0},{"$f":"C_PriceSmoothing!AH222","v":0},{"$f":"C_PriceSmoothing!AI222","v":-861.04687354611553},{"$f":"C_PriceSmoothing!AJ222","v":861.04687354611553},{"$f":"C_PriceSmoothing!AK222","v":0},{"$f":"C_PriceSmoothing!AL222","v":0},{"$f":"C_PriceSmoothing!AM222","v":0},{"$f":"C_PriceSmoothing!AN222","v":0},{"$f":"C_PriceSmoothing!AO222","v":0},{"$f":"C_PriceSmoothing!AP222","v":0},{"$f":"C_PriceSmoothing!AQ222","v":0},{"$f":"C_PriceSmoothing!AR222","v":0},{"$f":"C_PriceSmoothing!AS222","v":0},{"$f":"C_PriceSmoothing!AT222","v":0},{"$f":"C_PriceSmoothing!AU222","v":0},{"$f":"C_PriceSmoothing!AV222","v":0},{"$f":"C_PriceSmoothing!AW222","v":0},{"$f":"C_PriceSmoothing!AX222","v":0},{"$f":"C_PriceSmoothing!AY222","v":0},{"$f":"C_PriceSmoothing!AZ222","v":0},{"$f":"C_PriceSmoothing!BA222","v":0},{"$f":"C_PriceSmoothing!BB222","v":0},{"$f":"C_PriceSmoothing!BC222","v":0},{"$f":"C_PriceSmoothing!BD222","v":0},{"$f":"C_PriceSmoothing!BE222","v":0},{"$f":"C_PriceSmoothing!BF222","v":0},{"$f":"C_PriceSmoothing!BG222","v":0},{"$f":"C_PriceSmoothing!BH222","v":0},{"$f":"C_PriceSmoothing!BI222","v":0},{"$f":"C_PriceSmoothing!BJ222","v":0}]
[null,null,null,null,{"$f":"E$157","v":"Forecast TSU used for Price Determinations"},null,{"$f":"G$157","v":"# TSUs ('000)"},null,null,{"$f":"J$157","v":0},null,{"$f":"L$157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$157","v":0},null,{"$f":"AA$157","v":884.69099999999992},905.51300000000015,921.93299999999988,940.09299999999996,958.82999999999993,1005.9,1016,1042,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,null,{"$f":"E188&\" per TSU\"","v":"Adjustment Required for 2023 price set at IPs per TSU"},null,"£ per TSU",{"$f":"H188","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA188/AA189","v":0},{"$f":"AB188/AB189","v":0},0,0,0,0,0,0,-0.90173873573488805,0.85835507204019745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Adjustment Revenues - Adjustment Required for 2023 price set at IPs per TSU"]
[null,null,null,null,{"$f":"E190","v":"Adjustment Required for 2023 price set at IPs per TSU"},null,{"$f":"G190","v":"£ per TSU"},{"$f":"H190","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA190","v":0},0,0,0,0,0,0,0,-0.90173873573488805,0.85835507204019745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$157","v":"Forecast TSU used for Price Determinations"},null,{"$f":"G$157","v":"# TSUs ('000)"},null,null,{"$f":"J$157","v":0},null,{"$f":"L$157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$157","v":0},null,{"$f":"AA$157","v":884.69099999999992},905.51300000000015,921.93299999999988,940.09299999999996,958.82999999999993,1005.9,1016,1042,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,null,"London Approach - 2023 TUR Revenues",null,"£'000 ",{"$f":"H193","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA195:BJ195)","v":0},null,{"$f":"AA193 * AA194","v":0},{"$f":"AB193 * AB194","v":0},0,0,0,0,0,0,-861.04687354611553,861.04687354611553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"London Approach - Determined Cost Revenues - Including 2023 Adjustment"]
[]
[null,null,null,"Determined Cost (TSU) - Including TUR Adjustment (2023)"]
[null,null,null,null,{"$f":"E150","v":"Determined Cost per TSU - Price Determination"},null,{"$f":"G150","v":"£ per TSU"},{"$f":"H150","v":"Nominal"},null,{"$f":"J150","v":0},null,{"$f":"L150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y150","v":0},null,{"$f":"AA150","v":13.577471730192665},13.662088075468255,13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,{"$f":"AK150","v":15.728317169296647},15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E190","v":"Adjustment Required for 2023 price set at IPs per TSU"},null,{"$f":"G190","v":"£ per TSU"},{"$f":"H190","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA190","v":0},0,0,0,0,0,0,0,-0.90173873573488805,0.85835507204019745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$157","v":"Forecast TSU used for Price Determinations"},null,{"$f":"G$157","v":"# TSUs ('000)"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,884.69099999999992,905.51300000000015,921.93299999999988,940.09299999999996,958.82999999999993,1005.9,1016,1042,{"$f":"AI$157","v":954.87400000000002},1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,null,{"$f":"E151","v":"London Approach Determined Cost Revenue (t) (TSU)"},null,{"$f":"G151","v":"£'000 "},{"$f":"H200","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA203:BJ203)","v":185597.64434532562},null,{"$f":"AA200 * AA202","v":12011.867042455877},{"$f":"AB200 * AB202","v":12371.198359481488},12749.489788426999,13092.087341933398,13398.854800880526,13554.700238809306,13510.582126821584,14450.852676137454,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TRS Determined Cost/Reconciled Determined Cost"]
[null,null,null,null,{"$f":"E178","v":"Determined Cost per TSU - Price Determination"},null,{"$f":"G178","v":"£ per TSU"},{"$f":"H178","v":"Nominal"},null,{"$f":"J178","v":0},null,{"$f":"L178","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y178","v":0},null,{"$f":"AA178","v":13.577471730192665},13.662088075468255,13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$157","v":"Forecast TSU used for Price Determinations"},null,{"$f":"G$157","v":"# TSUs ('000)"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,884.69099999999992,905.51300000000015,{"$f":"AC$157","v":921.93299999999988},940.09299999999996,958.82999999999993,1005.9,1016,1042,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,null,"Determined Cost Revenue (t) - Forecast Traffic",null,"£'000 ",{"$f":"H206","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA208:BJ208)","v":185597.64434532562},null,{"$f":"AA206 * AA207","v":12011.867042455877},12371.198359481488,{"$f":"AC206 * AC207","v":12749.489788426999},13092.087341933398,13398.854800880526,13554.700238809306,13510.582126821584,14450.852676137454,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Band Calculations"]
[]
[null,null,null,null,{"$f":"E166","v":"Actual TSUs / Forecast TSUs"},null,{"$f":"G166","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AA166)","v":2.5924896829317978E-2},4.5563243233347928E-2,4.6579630933535121E-2,4.5003704814141843E-2,3.1337150485487575E-2,0.60373496371408686,0.63187499999999996,0.25539539347408824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E632","v":"Nil band -Bands - A"},null,{"$f":"'I_Series UKATS'!G632","v":"%"},null,null,{"$f":"'I_Series UKATS'!J632","v":0},null,{"$f":"'I_Series UKATS'!L632","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y632","v":0},null,{"$f":"'I_Series UKATS'!AA632","v":0.02},{"$f":"'I_Series UKATS'!AB632","v":0.02},{"$f":"'I_Series UKATS'!AC632","v":0.02},{"$f":"'I_Series UKATS'!AD632","v":0.02},{"$f":"'I_Series UKATS'!AE632","v":0.02},{"$f":"'I_Series UKATS'!AF632","v":0.02},{"$f":"'I_Series UKATS'!AG632","v":0.02},{"$f":"'I_Series UKATS'!AH632","v":0.02},{"$f":"'I_Series UKATS'!AI632","v":0.02},{"$f":"'I_Series UKATS'!AJ632","v":0.02},{"$f":"'I_Series UKATS'!AK632","v":0.02},{"$f":"'I_Series UKATS'!AL632","v":0.02},{"$f":"'I_Series UKATS'!AM632","v":0.02},{"$f":"'I_Series UKATS'!AN632","v":0.02},{"$f":"'I_Series UKATS'!AO632","v":0.02},{"$f":"'I_Series UKATS'!AP632","v":0.02},{"$f":"'I_Series UKATS'!AQ632","v":0.02},{"$f":"'I_Series UKATS'!AR632","v":0.02},{"$f":"'I_Series UKATS'!AS632","v":0.02},{"$f":"'I_Series UKATS'!AT632","v":0.02},{"$f":"'I_Series UKATS'!AU632","v":0.02},{"$f":"'I_Series UKATS'!AV632","v":0.02},{"$f":"'I_Series UKATS'!AW632","v":0.02},{"$f":"'I_Series UKATS'!AX632","v":0.02},{"$f":"'I_Series UKATS'!AY632","v":0.02},{"$f":"'I_Series UKATS'!AZ632","v":0.02},{"$f":"'I_Series UKATS'!BA632","v":0.02},{"$f":"'I_Series UKATS'!BB632","v":0.02},{"$f":"'I_Series UKATS'!BC632","v":0.02},{"$f":"'I_Series UKATS'!BD632","v":0.02},{"$f":"'I_Series UKATS'!BE632","v":0.02},{"$f":"'I_Series UKATS'!BF632","v":0.02},{"$f":"'I_Series UKATS'!BG632","v":0.02},{"$f":"'I_Series UKATS'!BH632","v":0.02},{"$f":"'I_Series UKATS'!BI632","v":0.02},{"$f":"'I_Series UKATS'!BJ632","v":0.02}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E633","v":"Band One -Bands - A"},null,{"$f":"'I_Series UKATS'!G633","v":"%"},null,null,{"$f":"'I_Series UKATS'!J633","v":0},null,{"$f":"'I_Series UKATS'!L633","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y633","v":0},null,{"$f":"'I_Series UKATS'!AA633","v":0.1},{"$f":"'I_Series UKATS'!AB633","v":0.1},{"$f":"'I_Series UKATS'!AC633","v":0.1},{"$f":"'I_Series UKATS'!AD633","v":0.1},{"$f":"'I_Series UKATS'!AE633","v":0.1},{"$f":"'I_Series UKATS'!AF633","v":0.1},{"$f":"'I_Series UKATS'!AG633","v":0.1},{"$f":"'I_Series UKATS'!AH633","v":0.1},{"$f":"'I_Series UKATS'!AI633","v":0.1},{"$f":"'I_Series UKATS'!AJ633","v":0.1},{"$f":"'I_Series UKATS'!AK633","v":0.1},{"$f":"'I_Series UKATS'!AL633","v":0.1},{"$f":"'I_Series UKATS'!AM633","v":0.1},{"$f":"'I_Series UKATS'!AN633","v":0.1},{"$f":"'I_Series UKATS'!AO633","v":0.1},{"$f":"'I_Series UKATS'!AP633","v":0.1},{"$f":"'I_Series UKATS'!AQ633","v":0.1},{"$f":"'I_Series UKATS'!AR633","v":0.1},{"$f":"'I_Series UKATS'!AS633","v":0.1},{"$f":"'I_Series UKATS'!AT633","v":0.1},{"$f":"'I_Series UKATS'!AU633","v":0.1},{"$f":"'I_Series UKATS'!AV633","v":0.1},{"$f":"'I_Series UKATS'!AW633","v":0.1},{"$f":"'I_Series UKATS'!AX633","v":0.1},{"$f":"'I_Series UKATS'!AY633","v":0.1},{"$f":"'I_Series UKATS'!AZ633","v":0.1},{"$f":"'I_Series UKATS'!BA633","v":0.1},{"$f":"'I_Series UKATS'!BB633","v":0.1},{"$f":"'I_Series UKATS'!BC633","v":0.1},{"$f":"'I_Series UKATS'!BD633","v":0.1},{"$f":"'I_Series UKATS'!BE633","v":0.1},{"$f":"'I_Series UKATS'!BF633","v":0.1},{"$f":"'I_Series UKATS'!BG633","v":0.1},{"$f":"'I_Series UKATS'!BH633","v":0.1},{"$f":"'I_Series UKATS'!BI633","v":0.1},{"$f":"'I_Series UKATS'!BJ633","v":0.1}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E634","v":"Band Two -Bands - A"},null,{"$f":"'I_Series UKATS'!G634","v":"%"},null,null,{"$f":"'I_Series UKATS'!J634","v":0},null,{"$f":"'I_Series UKATS'!L634","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y634","v":0},null,{"$f":"'I_Series UKATS'!AA634","v":1},{"$f":"'I_Series UKATS'!AB634","v":1},{"$f":"'I_Series UKATS'!AC634","v":1},{"$f":"'I_Series UKATS'!AD634","v":1},{"$f":"'I_Series UKATS'!AE634","v":1},{"$f":"'I_Series UKATS'!AF634","v":1},{"$f":"'I_Series UKATS'!AG634","v":1},{"$f":"'I_Series UKATS'!AH634","v":1},{"$f":"'I_Series UKATS'!AI634","v":1},{"$f":"'I_Series UKATS'!AJ634","v":1},{"$f":"'I_Series UKATS'!AK634","v":1},{"$f":"'I_Series UKATS'!AL634","v":1},{"$f":"'I_Series UKATS'!AM634","v":1},{"$f":"'I_Series UKATS'!AN634","v":1},{"$f":"'I_Series UKATS'!AO634","v":1},{"$f":"'I_Series UKATS'!AP634","v":1},{"$f":"'I_Series UKATS'!AQ634","v":1},{"$f":"'I_Series UKATS'!AR634","v":1},{"$f":"'I_Series UKATS'!AS634","v":1},{"$f":"'I_Series UKATS'!AT634","v":1},{"$f":"'I_Series UKATS'!AU634","v":1},{"$f":"'I_Series UKATS'!AV634","v":1},{"$f":"'I_Series UKATS'!AW634","v":1},{"$f":"'I_Series UKATS'!AX634","v":1},{"$f":"'I_Series UKATS'!AY634","v":1},{"$f":"'I_Series UKATS'!AZ634","v":1},{"$f":"'I_Series UKATS'!BA634","v":1},{"$f":"'I_Series UKATS'!BB634","v":1},{"$f":"'I_Series UKATS'!BC634","v":1},{"$f":"'I_Series UKATS'!BD634","v":1},{"$f":"'I_Series UKATS'!BE634","v":1},{"$f":"'I_Series UKATS'!BF634","v":1},{"$f":"'I_Series UKATS'!BG634","v":1},{"$f":"'I_Series UKATS'!BH634","v":1},{"$f":"'I_Series UKATS'!BI634","v":1},{"$f":"'I_Series UKATS'!BJ634","v":1}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E635","v":"Band Three -Bands - A"},null,{"$f":"'I_Series UKATS'!G635","v":"%"},null,null,{"$f":"'I_Series UKATS'!J635","v":0},null,{"$f":"'I_Series UKATS'!L635","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y635","v":0},null,{"$f":"'I_Series UKATS'!AA635","v":1},{"$f":"'I_Series UKATS'!AB635","v":1},{"$f":"'I_Series UKATS'!AC635","v":1},{"$f":"'I_Series UKATS'!AD635","v":1},{"$f":"'I_Series UKATS'!AE635","v":1},{"$f":"'I_Series UKATS'!AF635","v":1},{"$f":"'I_Series UKATS'!AG635","v":1},{"$f":"'I_Series UKATS'!AH635","v":1},{"$f":"'I_Series UKATS'!AI635","v":1},{"$f":"'I_Series UKATS'!AJ635","v":1},{"$f":"'I_Series UKATS'!AK635","v":1},{"$f":"'I_Series UKATS'!AL635","v":1},{"$f":"'I_Series UKATS'!AM635","v":1},{"$f":"'I_Series UKATS'!AN635","v":1},{"$f":"'I_Series UKATS'!AO635","v":1},{"$f":"'I_Series UKATS'!AP635","v":1},{"$f":"'I_Series UKATS'!AQ635","v":1},{"$f":"'I_Series UKATS'!AR635","v":1},{"$f":"'I_Series UKATS'!AS635","v":1},{"$f":"'I_Series UKATS'!AT635","v":1},{"$f":"'I_Series UKATS'!AU635","v":1},{"$f":"'I_Series UKATS'!AV635","v":1},{"$f":"'I_Series UKATS'!AW635","v":1},{"$f":"'I_Series UKATS'!AX635","v":1},{"$f":"'I_Series UKATS'!AY635","v":1},{"$f":"'I_Series UKATS'!AZ635","v":1},{"$f":"'I_Series UKATS'!BA635","v":1},{"$f":"'I_Series UKATS'!BB635","v":1},{"$f":"'I_Series UKATS'!BC635","v":1},{"$f":"'I_Series UKATS'!BD635","v":1},{"$f":"'I_Series UKATS'!BE635","v":1},{"$f":"'I_Series UKATS'!BF635","v":1},{"$f":"'I_Series UKATS'!BG635","v":1},{"$f":"'I_Series UKATS'!BH635","v":1},{"$f":"'I_Series UKATS'!BI635","v":1},{"$f":"'I_Series UKATS'!BJ635","v":1}]
[null,null,null,null,"Base Charge Adjustment in Nil Band",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AA213, AA212)*AA208","v":240.23734084911754},247.42396718962976,254.98979576854001,261.84174683866797,267.97709601761051,271.09400477618613,270.21164253643167,289.01705352274911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Charge Adjustment in Band 1",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AA214,AA212)*AA$208 - SUM(AA$217:AA217)","v":71.169072954035954},{"$f":"MIN(AB214,AB212)*AB$208 - SUM(AB$217:AB217)","v":316.24795275142009},{"$f":"MIN(AC214,AC212)*AC$208 - SUM(AC$217:AC217)","v":338.87673316726432},{"$f":"MIN(AD214,AD212)*AD$208 - SUM(AD$217:AD217)","v":327.35068729866555},{"$f":"MIN(AE214,AE212)*AE$208 - SUM(AE$217:AE217)","v":151.90483321078023},{"$f":"MIN(AF214,AF212)*AF$208 - SUM(AF$217:AF217)","v":1084.3760191047445},{"$f":"MIN(AG214,AG212)*AG$208 - SUM(AG$217:AG217)","v":1080.8465701457267},{"$f":"MIN(AH214,AH212)*AH$208 - SUM(AH$217:AH217)","v":1156.0682140909964},{"$f":"MIN(AI214,AI212)*AI$208 - SUM(AI$217:AI217)","v":0},{"$f":"MIN(AJ214,AJ212)*AJ$208 - SUM(AJ$217:AJ217)","v":0},{"$f":"MIN(AK214,AK212)*AK$208 - SUM(AK$217:AK217)","v":0},{"$f":"MIN(AL214,AL212)*AL$208 - SUM(AL$217:AL217)","v":0},{"$f":"MIN(AM214,AM212)*AM$208 - SUM(AM$217:AM217)","v":0},{"$f":"MIN(AN214,AN212)*AN$208 - SUM(AN$217:AN217)","v":0},{"$f":"MIN(AO214,AO212)*AO$208 - SUM(AO$217:AO217)","v":0},{"$f":"MIN(AP214,AP212)*AP$208 - SUM(AP$217:AP217)","v":0},{"$f":"MIN(AQ214,AQ212)*AQ$208 - SUM(AQ$217:AQ217)","v":0},{"$f":"MIN(AR214,AR212)*AR$208 - SUM(AR$217:AR217)","v":0},{"$f":"MIN(AS214,AS212)*AS$208 - SUM(AS$217:AS217)","v":0},{"$f":"MIN(AT214,AT212)*AT$208 - SUM(AT$217:AT217)","v":0},{"$f":"MIN(AU214,AU212)*AU$208 - SUM(AU$217:AU217)","v":0},{"$f":"MIN(AV214,AV212)*AV$208 - SUM(AV$217:AV217)","v":0},{"$f":"MIN(AW214,AW212)*AW$208 - SUM(AW$217:AW217)","v":0},{"$f":"MIN(AX214,AX212)*AX$208 - SUM(AX$217:AX217)","v":0},{"$f":"MIN(AY214,AY212)*AY$208 - SUM(AY$217:AY217)","v":0},{"$f":"MIN(AZ214,AZ212)*AZ$208 - SUM(AZ$217:AZ217)","v":0},{"$f":"MIN(BA214,BA212)*BA$208 - SUM(BA$217:BA217)","v":0},{"$f":"MIN(BB214,BB212)*BB$208 - SUM(BB$217:BB217)","v":0},{"$f":"MIN(BC214,BC212)*BC$208 - SUM(BC$217:BC217)","v":0},{"$f":"MIN(BD214,BD212)*BD$208 - SUM(BD$217:BD217)","v":0},{"$f":"MIN(BE214,BE212)*BE$208 - SUM(BE$217:BE217)","v":0},{"$f":"MIN(BF214,BF212)*BF$208 - SUM(BF$217:BF217)","v":0},{"$f":"MIN(BG214,BG212)*BG$208 - SUM(BG$217:BG217)","v":0},{"$f":"MIN(BH214,BH212)*BH$208 - SUM(BH$217:BH217)","v":0},{"$f":"MIN(BI214,BI212)*BI$208 - SUM(BI$217:BI217)","v":0},{"$f":"MIN(BJ214,BJ212)*BJ$208 - SUM(BJ$217:BJ217)","v":0}]
[null,null,null,null,"Base Charge Adjustment in Band 2",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AA215,AA212)*AA$208 - SUM(AA$217:AA218)","v":0},{"$f":"MIN(AB215,AB212)*AB$208 - SUM(AB$217:AB218)","v":0},{"$f":"MIN(AC215,AC212)*AC$208 - SUM(AC$217:AC218)","v":0},{"$f":"MIN(AD215,AD212)*AD$208 - SUM(AD$217:AD218)","v":0},{"$f":"MIN(AE215,AE212)*AE$208 - SUM(AE$217:AE218)","v":0},{"$f":"MIN(AF215,AF212)*AF$208 - SUM(AF$217:AF218)","v":6827.9764329519312},{"$f":"MIN(AG215,AG212)*AG$208 - SUM(AG$217:AG218)","v":7185.9408687032292},{"$f":"MIN(AH215,AH212)*AH$208 - SUM(AH$217:AH218)","v":2245.5959376444607},{"$f":"MIN(AI215,AI212)*AI$208 - SUM(AI$217:AI218)","v":0},{"$f":"MIN(AJ215,AJ212)*AJ$208 - SUM(AJ$217:AJ218)","v":0},{"$f":"MIN(AK215,AK212)*AK$208 - SUM(AK$217:AK218)","v":0},{"$f":"MIN(AL215,AL212)*AL$208 - SUM(AL$217:AL218)","v":0},{"$f":"MIN(AM215,AM212)*AM$208 - SUM(AM$217:AM218)","v":0},{"$f":"MIN(AN215,AN212)*AN$208 - SUM(AN$217:AN218)","v":0},{"$f":"MIN(AO215,AO212)*AO$208 - SUM(AO$217:AO218)","v":0},{"$f":"MIN(AP215,AP212)*AP$208 - SUM(AP$217:AP218)","v":0},{"$f":"MIN(AQ215,AQ212)*AQ$208 - SUM(AQ$217:AQ218)","v":0},{"$f":"MIN(AR215,AR212)*AR$208 - SUM(AR$217:AR218)","v":0},{"$f":"MIN(AS215,AS212)*AS$208 - SUM(AS$217:AS218)","v":0},{"$f":"MIN(AT215,AT212)*AT$208 - SUM(AT$217:AT218)","v":0},{"$f":"MIN(AU215,AU212)*AU$208 - SUM(AU$217:AU218)","v":0},{"$f":"MIN(AV215,AV212)*AV$208 - SUM(AV$217:AV218)","v":0},{"$f":"MIN(AW215,AW212)*AW$208 - SUM(AW$217:AW218)","v":0},{"$f":"MIN(AX215,AX212)*AX$208 - SUM(AX$217:AX218)","v":0},{"$f":"MIN(AY215,AY212)*AY$208 - SUM(AY$217:AY218)","v":0},{"$f":"MIN(AZ215,AZ212)*AZ$208 - SUM(AZ$217:AZ218)","v":0},{"$f":"MIN(BA215,BA212)*BA$208 - SUM(BA$217:BA218)","v":0},{"$f":"MIN(BB215,BB212)*BB$208 - SUM(BB$217:BB218)","v":0},{"$f":"MIN(BC215,BC212)*BC$208 - SUM(BC$217:BC218)","v":0},{"$f":"MIN(BD215,BD212)*BD$208 - SUM(BD$217:BD218)","v":0},{"$f":"MIN(BE215,BE212)*BE$208 - SUM(BE$217:BE218)","v":0},{"$f":"MIN(BF215,BF212)*BF$208 - SUM(BF$217:BF218)","v":0},{"$f":"MIN(BG215,BG212)*BG$208 - SUM(BG$217:BG218)","v":0},{"$f":"MIN(BH215,BH212)*BH$208 - SUM(BH$217:BH218)","v":0},{"$f":"MIN(BI215,BI212)*BI$208 - SUM(BI$217:BI218)","v":0},{"$f":"MIN(BJ215,BJ212)*BJ$208 - SUM(BJ$217:BJ218)","v":0}]
[null,null,null,null,"Base Charge Adjustment in Band 3",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AA216,AA212)*AA$208 - SUM(AA$217:AA219)","v":0},{"$f":"MIN(AB216,AB212)*AB$208 - SUM(AB$217:AB219)","v":0},{"$f":"MIN(AC216,AC212)*AC$208 - SUM(AC$217:AC219)","v":0},{"$f":"MIN(AD216,AD212)*AD$208 - SUM(AD$217:AD219)","v":0},{"$f":"MIN(AE216,AE212)*AE$208 - SUM(AE$217:AE219)","v":0},{"$f":"MIN(AF216,AF212)*AF$208 - SUM(AF$217:AF219)","v":0},{"$f":"MIN(AG216,AG212)*AG$208 - SUM(AG$217:AG219)","v":0},{"$f":"MIN(AH216,AH212)*AH$208 - SUM(AH$217:AH219)","v":0},{"$f":"MIN(AI216,AI212)*AI$208 - SUM(AI$217:AI219)","v":0},{"$f":"MIN(AJ216,AJ212)*AJ$208 - SUM(AJ$217:AJ219)","v":0},{"$f":"MIN(AK216,AK212)*AK$208 - SUM(AK$217:AK219)","v":0},{"$f":"MIN(AL216,AL212)*AL$208 - SUM(AL$217:AL219)","v":0},{"$f":"MIN(AM216,AM212)*AM$208 - SUM(AM$217:AM219)","v":0},{"$f":"MIN(AN216,AN212)*AN$208 - SUM(AN$217:AN219)","v":0},{"$f":"MIN(AO216,AO212)*AO$208 - SUM(AO$217:AO219)","v":0},{"$f":"MIN(AP216,AP212)*AP$208 - SUM(AP$217:AP219)","v":0},{"$f":"MIN(AQ216,AQ212)*AQ$208 - SUM(AQ$217:AQ219)","v":0},{"$f":"MIN(AR216,AR212)*AR$208 - SUM(AR$217:AR219)","v":0},{"$f":"MIN(AS216,AS212)*AS$208 - SUM(AS$217:AS219)","v":0},{"$f":"MIN(AT216,AT212)*AT$208 - SUM(AT$217:AT219)","v":0},{"$f":"MIN(AU216,AU212)*AU$208 - SUM(AU$217:AU219)","v":0},{"$f":"MIN(AV216,AV212)*AV$208 - SUM(AV$217:AV219)","v":0},{"$f":"MIN(AW216,AW212)*AW$208 - SUM(AW$217:AW219)","v":0},{"$f":"MIN(AX216,AX212)*AX$208 - SUM(AX$217:AX219)","v":0},{"$f":"MIN(AY216,AY212)*AY$208 - SUM(AY$217:AY219)","v":0},{"$f":"MIN(AZ216,AZ212)*AZ$208 - SUM(AZ$217:AZ219)","v":0},{"$f":"MIN(BA216,BA212)*BA$208 - SUM(BA$217:BA219)","v":0},{"$f":"MIN(BB216,BB212)*BB$208 - SUM(BB$217:BB219)","v":0},{"$f":"MIN(BC216,BC212)*BC$208 - SUM(BC$217:BC219)","v":0},{"$f":"MIN(BD216,BD212)*BD$208 - SUM(BD$217:BD219)","v":0},{"$f":"MIN(BE216,BE212)*BE$208 - SUM(BE$217:BE219)","v":0},{"$f":"MIN(BF216,BF212)*BF$208 - SUM(BF$217:BF219)","v":0},{"$f":"MIN(BG216,BG212)*BG$208 - SUM(BG$217:BG219)","v":0},{"$f":"MIN(BH216,BH212)*BH$208 - SUM(BH$217:BH219)","v":0},{"$f":"MIN(BI216,BI212)*BI$208 - SUM(BI$217:BI219)","v":0},{"$f":"MIN(BJ216,BJ212)*BJ$208 - SUM(BJ$217:BJ219)","v":0}]
[null,null,null,null,"Base Charge Adjustment Above Band 3",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA212 * AA$208 - SUM(AA$217:AA220)","v":0},{"$f":"AB212 * AB$208 - SUM(AB$217:AB220)","v":0},{"$f":"AC212 * AC$208 - SUM(AC$217:AC220)","v":0},{"$f":"AD212 * AD$208 - SUM(AD$217:AD220)","v":0},{"$f":"AE212 * AE$208 - SUM(AE$217:AE220)","v":0},{"$f":"AF212 * AF$208 - SUM(AF$217:AF220)","v":0},{"$f":"AG212 * AG$208 - SUM(AG$217:AG220)","v":0},{"$f":"AH212 * AH$208 - SUM(AH$217:AH220)","v":0},{"$f":"AI212 * AI$208 - SUM(AI$217:AI220)","v":0},{"$f":"AJ212 * AJ$208 - SUM(AJ$217:AJ220)","v":0},{"$f":"AK212 * AK$208 - SUM(AK$217:AK220)","v":0},{"$f":"AL212 * AL$208 - SUM(AL$217:AL220)","v":0},{"$f":"AM212 * AM$208 - SUM(AM$217:AM220)","v":0},{"$f":"AN212 * AN$208 - SUM(AN$217:AN220)","v":0},{"$f":"AO212 * AO$208 - SUM(AO$217:AO220)","v":0},{"$f":"AP212 * AP$208 - SUM(AP$217:AP220)","v":0},{"$f":"AQ212 * AQ$208 - SUM(AQ$217:AQ220)","v":0},{"$f":"AR212 * AR$208 - SUM(AR$217:AR220)","v":0},{"$f":"AS212 * AS$208 - SUM(AS$217:AS220)","v":0},{"$f":"AT212 * AT$208 - SUM(AT$217:AT220)","v":0},{"$f":"AU212 * AU$208 - SUM(AU$217:AU220)","v":0},{"$f":"AV212 * AV$208 - SUM(AV$217:AV220)","v":0},{"$f":"AW212 * AW$208 - SUM(AW$217:AW220)","v":0},{"$f":"AX212 * AX$208 - SUM(AX$217:AX220)","v":0},{"$f":"AY212 * AY$208 - SUM(AY$217:AY220)","v":0},{"$f":"AZ212 * AZ$208 - SUM(AZ$217:AZ220)","v":0},{"$f":"BA212 * BA$208 - SUM(BA$217:BA220)","v":0},{"$f":"BB212 * BB$208 - SUM(BB$217:BB220)","v":0},{"$f":"BC212 * BC$208 - SUM(BC$217:BC220)","v":0},{"$f":"BD212 * BD$208 - SUM(BD$217:BD220)","v":0},{"$f":"BE212 * BE$208 - SUM(BE$217:BE220)","v":0},{"$f":"BF212 * BF$208 - SUM(BF$217:BF220)","v":0},{"$f":"BG212 * BG$208 - SUM(BG$217:BG220)","v":0},{"$f":"BH212 * BH$208 - SUM(BH$217:BH220)","v":0},{"$f":"BI212 * BI$208 - SUM(BI$217:BI220)","v":0},{"$f":"BJ212 * BJ$208 - SUM(BJ$217:BJ220)","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E643","v":"Nil Band % of revenue risk shared with users"},null,{"$f":"'I_Series UKATS'!G643","v":"%"},null,null,{"$f":"'I_Series UKATS'!J643","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series UKATS'!L643","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y643","v":0},null,{"$f":"'I_Series UKATS'!AA643","v":0},{"$f":"'I_Series UKATS'!AB643","v":0},{"$f":"'I_Series UKATS'!AC643","v":0},{"$f":"'I_Series UKATS'!AD643","v":0},{"$f":"'I_Series UKATS'!AE643","v":0},{"$f":"'I_Series UKATS'!AF643","v":1},{"$f":"'I_Series UKATS'!AG643","v":1},{"$f":"'I_Series UKATS'!AH643","v":1},{"$f":"'I_Series UKATS'!AI643","v":0},{"$f":"'I_Series UKATS'!AJ643","v":0},{"$f":"'I_Series UKATS'!AK643","v":0},{"$f":"'I_Series UKATS'!AL643","v":0},{"$f":"'I_Series UKATS'!AM643","v":0},{"$f":"'I_Series UKATS'!AN643","v":0},{"$f":"'I_Series UKATS'!AO643","v":0},{"$f":"'I_Series UKATS'!AP643","v":0},{"$f":"'I_Series UKATS'!AQ643","v":0},{"$f":"'I_Series UKATS'!AR643","v":0},{"$f":"'I_Series UKATS'!AS643","v":0},{"$f":"'I_Series UKATS'!AT643","v":0},{"$f":"'I_Series UKATS'!AU643","v":0},{"$f":"'I_Series UKATS'!AV643","v":0},{"$f":"'I_Series UKATS'!AW643","v":0},{"$f":"'I_Series UKATS'!AX643","v":0},{"$f":"'I_Series UKATS'!AY643","v":0},{"$f":"'I_Series UKATS'!AZ643","v":0},{"$f":"'I_Series UKATS'!BA643","v":0},{"$f":"'I_Series UKATS'!BB643","v":0},{"$f":"'I_Series UKATS'!BC643","v":0},{"$f":"'I_Series UKATS'!BD643","v":0},{"$f":"'I_Series UKATS'!BE643","v":0},{"$f":"'I_Series UKATS'!BF643","v":0},{"$f":"'I_Series UKATS'!BG643","v":0},{"$f":"'I_Series UKATS'!BH643","v":0},{"$f":"'I_Series UKATS'!BI643","v":0},{"$f":"'I_Series UKATS'!BJ643","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E644","v":"Band One % of revenue risk shared with users"},null,{"$f":"'I_Series UKATS'!G644","v":"%"},null,null,{"$f":"'I_Series UKATS'!J644","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series UKATS'!L644","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y644","v":0},null,{"$f":"'I_Series UKATS'!AA644","v":0.7},{"$f":"'I_Series UKATS'!AB644","v":0.7},{"$f":"'I_Series UKATS'!AC644","v":0.7},{"$f":"'I_Series UKATS'!AD644","v":0.7},{"$f":"'I_Series UKATS'!AE644","v":0.7},{"$f":"'I_Series UKATS'!AF644","v":1},{"$f":"'I_Series UKATS'!AG644","v":1},{"$f":"'I_Series UKATS'!AH644","v":1},{"$f":"'I_Series UKATS'!AI644","v":0.7},{"$f":"'I_Series UKATS'!AJ644","v":0.7},{"$f":"'I_Series UKATS'!AK644","v":0.7},{"$f":"'I_Series UKATS'!AL644","v":0.7},{"$f":"'I_Series UKATS'!AM644","v":0.7},{"$f":"'I_Series UKATS'!AN644","v":0.7},{"$f":"'I_Series UKATS'!AO644","v":0.7},{"$f":"'I_Series UKATS'!AP644","v":0.7},{"$f":"'I_Series UKATS'!AQ644","v":0.7},{"$f":"'I_Series UKATS'!AR644","v":0.7},{"$f":"'I_Series UKATS'!AS644","v":0.7},{"$f":"'I_Series UKATS'!AT644","v":0.7},{"$f":"'I_Series UKATS'!AU644","v":0.7},{"$f":"'I_Series UKATS'!AV644","v":0.7},{"$f":"'I_Series UKATS'!AW644","v":0.7},{"$f":"'I_Series UKATS'!AX644","v":0.7},{"$f":"'I_Series UKATS'!AY644","v":0.7},{"$f":"'I_Series UKATS'!AZ644","v":0.7},{"$f":"'I_Series UKATS'!BA644","v":0.7},{"$f":"'I_Series UKATS'!BB644","v":0.7},{"$f":"'I_Series UKATS'!BC644","v":0.7},{"$f":"'I_Series UKATS'!BD644","v":0.7},{"$f":"'I_Series UKATS'!BE644","v":0.7},{"$f":"'I_Series UKATS'!BF644","v":0.7},{"$f":"'I_Series UKATS'!BG644","v":0.7},{"$f":"'I_Series UKATS'!BH644","v":0.7},{"$f":"'I_Series UKATS'!BI644","v":0.7},{"$f":"'I_Series UKATS'!BJ644","v":0.7}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E645","v":"Band Two  % of revenue risk shared with users"},null,{"$f":"'I_Series UKATS'!G645","v":"%"},null,null,{"$f":"'I_Series UKATS'!J645","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series UKATS'!L645","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y645","v":0},null,{"$f":"'I_Series UKATS'!AA645","v":1},{"$f":"'I_Series UKATS'!AB645","v":1},{"$f":"'I_Series UKATS'!AC645","v":1},{"$f":"'I_Series UKATS'!AD645","v":1},{"$f":"'I_Series UKATS'!AE645","v":1},{"$f":"'I_Series UKATS'!AF645","v":1},{"$f":"'I_Series UKATS'!AG645","v":1},{"$f":"'I_Series UKATS'!AH645","v":1},{"$f":"'I_Series UKATS'!AI645","v":1},{"$f":"'I_Series UKATS'!AJ645","v":1},{"$f":"'I_Series UKATS'!AK645","v":1},{"$f":"'I_Series UKATS'!AL645","v":1},{"$f":"'I_Series UKATS'!AM645","v":1},{"$f":"'I_Series UKATS'!AN645","v":1},{"$f":"'I_Series UKATS'!AO645","v":1},{"$f":"'I_Series UKATS'!AP645","v":1},{"$f":"'I_Series UKATS'!AQ645","v":1},{"$f":"'I_Series UKATS'!AR645","v":1},{"$f":"'I_Series UKATS'!AS645","v":1},{"$f":"'I_Series UKATS'!AT645","v":1},{"$f":"'I_Series UKATS'!AU645","v":1},{"$f":"'I_Series UKATS'!AV645","v":1},{"$f":"'I_Series UKATS'!AW645","v":1},{"$f":"'I_Series UKATS'!AX645","v":1},{"$f":"'I_Series UKATS'!AY645","v":1},{"$f":"'I_Series UKATS'!AZ645","v":1},{"$f":"'I_Series UKATS'!BA645","v":1},{"$f":"'I_Series UKATS'!BB645","v":1},{"$f":"'I_Series UKATS'!BC645","v":1},{"$f":"'I_Series UKATS'!BD645","v":1},{"$f":"'I_Series UKATS'!BE645","v":1},{"$f":"'I_Series UKATS'!BF645","v":1},{"$f":"'I_Series UKATS'!BG645","v":1},{"$f":"'I_Series UKATS'!BH645","v":1},{"$f":"'I_Series UKATS'!BI645","v":1},{"$f":"'I_Series UKATS'!BJ645","v":1}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E646","v":"Band Three % of revenue risk shared with users"},null,{"$f":"'I_Series UKATS'!G646","v":"%"},null,null,{"$f":"'I_Series UKATS'!J646","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series UKATS'!L646","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y646","v":0},null,{"$f":"'I_Series UKATS'!AA646","v":1},{"$f":"'I_Series UKATS'!AB646","v":1},{"$f":"'I_Series UKATS'!AC646","v":1},{"$f":"'I_Series UKATS'!AD646","v":1},{"$f":"'I_Series UKATS'!AE646","v":1},{"$f":"'I_Series UKATS'!AF646","v":1},{"$f":"'I_Series UKATS'!AG646","v":1},{"$f":"'I_Series UKATS'!AH646","v":1},{"$f":"'I_Series UKATS'!AI646","v":1},{"$f":"'I_Series UKATS'!AJ646","v":1},{"$f":"'I_Series UKATS'!AK646","v":1},{"$f":"'I_Series UKATS'!AL646","v":1},{"$f":"'I_Series UKATS'!AM646","v":1},{"$f":"'I_Series UKATS'!AN646","v":1},{"$f":"'I_Series UKATS'!AO646","v":1},{"$f":"'I_Series UKATS'!AP646","v":1},{"$f":"'I_Series UKATS'!AQ646","v":1},{"$f":"'I_Series UKATS'!AR646","v":1},{"$f":"'I_Series UKATS'!AS646","v":1},{"$f":"'I_Series UKATS'!AT646","v":1},{"$f":"'I_Series UKATS'!AU646","v":1},{"$f":"'I_Series UKATS'!AV646","v":1},{"$f":"'I_Series UKATS'!AW646","v":1},{"$f":"'I_Series UKATS'!AX646","v":1},{"$f":"'I_Series UKATS'!AY646","v":1},{"$f":"'I_Series UKATS'!AZ646","v":1},{"$f":"'I_Series UKATS'!BA646","v":1},{"$f":"'I_Series UKATS'!BB646","v":1},{"$f":"'I_Series UKATS'!BC646","v":1},{"$f":"'I_Series UKATS'!BD646","v":1},{"$f":"'I_Series UKATS'!BE646","v":1},{"$f":"'I_Series UKATS'!BF646","v":1},{"$f":"'I_Series UKATS'!BG646","v":1},{"$f":"'I_Series UKATS'!BH646","v":1},{"$f":"'I_Series UKATS'!BI646","v":1},{"$f":"'I_Series UKATS'!BJ646","v":1}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E647","v":"Above Band Three - % of revenue risk shared with users"},null,{"$f":"'I_Series UKATS'!G647","v":"%"},null,null,{"$f":"'I_Series UKATS'!J647","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series UKATS'!L647","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y647","v":0},null,{"$f":"'I_Series UKATS'!AA647","v":1},{"$f":"'I_Series UKATS'!AB647","v":1},{"$f":"'I_Series UKATS'!AC647","v":1},{"$f":"'I_Series UKATS'!AD647","v":1},{"$f":"'I_Series UKATS'!AE647","v":1},{"$f":"'I_Series UKATS'!AF647","v":1},{"$f":"'I_Series UKATS'!AG647","v":1},{"$f":"'I_Series UKATS'!AH647","v":1},{"$f":"'I_Series UKATS'!AI647","v":1},{"$f":"'I_Series UKATS'!AJ647","v":1},{"$f":"'I_Series UKATS'!AK647","v":1},{"$f":"'I_Series UKATS'!AL647","v":1},{"$f":"'I_Series UKATS'!AM647","v":1},{"$f":"'I_Series UKATS'!AN647","v":1},{"$f":"'I_Series UKATS'!AO647","v":1},{"$f":"'I_Series UKATS'!AP647","v":1},{"$f":"'I_Series UKATS'!AQ647","v":1},{"$f":"'I_Series UKATS'!AR647","v":1},{"$f":"'I_Series UKATS'!AS647","v":1},{"$f":"'I_Series UKATS'!AT647","v":1},{"$f":"'I_Series UKATS'!AU647","v":1},{"$f":"'I_Series UKATS'!AV647","v":1},{"$f":"'I_Series UKATS'!AW647","v":1},{"$f":"'I_Series UKATS'!AX647","v":1},{"$f":"'I_Series UKATS'!AY647","v":1},{"$f":"'I_Series UKATS'!AZ647","v":1},{"$f":"'I_Series UKATS'!BA647","v":1},{"$f":"'I_Series UKATS'!BB647","v":1},{"$f":"'I_Series UKATS'!BC647","v":1},{"$f":"'I_Series UKATS'!BD647","v":1},{"$f":"'I_Series UKATS'!BE647","v":1},{"$f":"'I_Series UKATS'!BF647","v":1},{"$f":"'I_Series UKATS'!BG647","v":1},{"$f":"'I_Series UKATS'!BH647","v":1},{"$f":"'I_Series UKATS'!BI647","v":1},{"$f":"'I_Series UKATS'!BJ647","v":1}]
[null,null,null,null,{"$f":"E217 & \" shared with users\"","v":"Base Charge Adjustment in Nil Band shared with users"},null,{"$f":"G217","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA227:BJ227)","v":-830.32270083536696},null,{"$f":"AA217*AA222 * IF(AA$166 < 0, -1, 1)","v":0},0,0,0,0,-271.09400477618613,-270.21164253643167,-289.01705352274911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E218 & \" shared with users\"","v":"Base Charge Adjustment in Band 1 shared with users"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2477.4063077739511,null,{"$f":"AA218*AA223 * IF(AA$166 < 0, -1, 1)","v":49.818351067825162},221.37356692599406,{"$f":"AC218*AC223 * IF(AC$166 < 0, -1, 1)","v":237.213713217085},229.14548110906586,106.33338324754615,-1084.3760191047445,-1080.8465701457267,-1156.0682140909964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E219 & \" shared with users\"","v":"Base Charge Adjustment in Band 2 shared with users"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16259.513239299622,null,{"$f":"AA219*AA224 * IF(AA$166 < 0, -1, 1)","v":0},0,0,0,0,-6827.9764329519312,-7185.9408687032292,-2245.5959376444607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E220 & \" shared with users\"","v":"Base Charge Adjustment in Band 3 shared with users"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA220*AA225 * IF(AA$166 < 0, -1, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E221 & \" shared with users\"","v":"Base Charge Adjustment Above Band 3 shared with users"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA221*AA226 * IF(AA$166 < 0, -1, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional Base Charge returned to users",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843.8844955675163,null,{"$f":"IF(AA166 < 0, 0, SUM(AA227:AA231) )","v":49.818351067825162},221.37356692599406,237.213713217085,229.14548110906586,106.33338324754615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Charge Shortfall recovered from users",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20411.126743476456,null,{"$f":"IF(AA166 > 0, 0, SUM(AA227:AA231) ) * SignSwitch","v":0},0,0,0,0,8183.4464568328622,8536.9990813853874,3690.6812052582063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Traffic Risk Share Adjustment for current year",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19567.24224790894,null,{"$f":"AA233-AA232","v":-49.818351067825162},{"$f":"AB233-AB232","v":-221.37356692599406},-237.213713217085,-229.14548110906586,-106.33338324754615,8183.4464568328622,8536.9990813853874,3690.6812052582063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$234","v":"Traffic Risk Share Adjustment for current year"},null,{"$f":"G$234","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,19567.24224790894,null,-49.818351067825162,-221.37356692599406,-237.213713217085,-229.14548110906586,-106.33338324754615,8183.4464568328622,8536.9990813853874,3690.6812052582063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E788","v":"LA TRS Efficient Cost Adjustment"},null,{"$f":"'I_Series UKATS'!G788","v":"£'000 "},{"$f":"'I_Series UKATS'!H788","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J788","v":"CAA / LA TRS Adjustment File"},null,{"$f":"'I_Series UKATS'!L788","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y788","v":16442.514551588949},null,{"$f":"'I_Series UKATS'!AA788","v":0},{"$f":"'I_Series UKATS'!AB788","v":0},{"$f":"'I_Series UKATS'!AC788","v":0},{"$f":"'I_Series UKATS'!AD788","v":0},{"$f":"'I_Series UKATS'!AE788","v":0},{"$f":"'I_Series UKATS'!AF788","v":7555.2974112578877},{"$f":"'I_Series UKATS'!AG788","v":6033.0043207808967},{"$f":"'I_Series UKATS'!AH788","v":2854.2128195501646},{"$f":"'I_Series UKATS'!AI788","v":0},{"$f":"'I_Series UKATS'!AJ788","v":0},{"$f":"'I_Series UKATS'!AK788","v":0},{"$f":"'I_Series UKATS'!AL788","v":0},{"$f":"'I_Series UKATS'!AM788","v":0},{"$f":"'I_Series UKATS'!AN788","v":0},{"$f":"'I_Series UKATS'!AO788","v":0},{"$f":"'I_Series UKATS'!AP788","v":0},{"$f":"'I_Series UKATS'!AQ788","v":0},{"$f":"'I_Series UKATS'!AR788","v":0},{"$f":"'I_Series UKATS'!AS788","v":0},{"$f":"'I_Series UKATS'!AT788","v":0},{"$f":"'I_Series UKATS'!AU788","v":0},{"$f":"'I_Series UKATS'!AV788","v":0},{"$f":"'I_Series UKATS'!AW788","v":0},{"$f":"'I_Series UKATS'!AX788","v":0},{"$f":"'I_Series UKATS'!AY788","v":0},{"$f":"'I_Series UKATS'!AZ788","v":0},{"$f":"'I_Series UKATS'!BA788","v":0},{"$f":"'I_Series UKATS'!BB788","v":0},{"$f":"'I_Series UKATS'!BC788","v":0},{"$f":"'I_Series UKATS'!BD788","v":0},{"$f":"'I_Series UKATS'!BE788","v":0},{"$f":"'I_Series UKATS'!BF788","v":0},{"$f":"'I_Series UKATS'!BG788","v":0},{"$f":"'I_Series UKATS'!BH788","v":0},{"$f":"'I_Series UKATS'!BI788","v":0},{"$f":"'I_Series UKATS'!BJ788","v":0}]
[null,null,null,null,"Traffic Risk Share Adjustment for current year",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15598.630056021433,null,{"$f":"IF(AA237 = 0, AA236, AA237)","v":-49.818351067825162},{"$f":"IF(AB237 = 0, AB236, AB237)","v":-221.37356692599406},-237.213713217085,-229.14548110906586,-106.33338324754615,7555.2974112578877,6033.0043207808967,2854.2128195501646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E238","v":"Traffic Risk Share Adjustment for current year"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,15598.630056021433,null,-49.818351067825162,-221.37356692599406,-237.213713217085,-229.14548110906586,-106.33338324754615,7555.2974112578877,6033.0043207808967,2854.2128195501646,0,0,{"$f":"AK238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E536","v":"Indexation of opening balance RP3 TRS"},null,{"$f":"G536","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,5387.2335492548837,null,0,0,0,0,0,0,570.35589800626656,1902.9734995370588,899.1693920772625,201.9425896438058,166.85394916328909,344.33637925268755,369.75079661287475,299.20122668973409,246.06791996784847,189.72209117590387,130.02542598757489,66.834381140577406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E540","v":"Return on TRS RP3 Debtor b/f"},null,{"$f":"G540","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E240 & \" including indexation allowance\"","v":"Traffic Risk Share Adjustment for current year including indexation allowance"},null,{"$f":"G241","v":"£'000"},{"$f":"H240","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA243:BJ243)","v":20985.863605276314},null,{"$f":" SUM(AA240:AA242)","v":-49.818351067825162},-221.37356692599406,-237.213713217085,-229.14548110906586,-106.33338324754615,7555.2974112578877,6603.3602187871629,4757.1863190872236,899.1693920772625,201.9425896438058,166.85394916328909,344.33637925268755,369.75079661287475,299.20122668973409,246.06791996784847,189.72209117590387,130.02542598757489,66.834381140577406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RP3"]
[null,null,null,null,{"$f":"C_Time!E$127","v":"RP3 flag"},null,{"$f":"C_Time!G$127","v":"flag"},null,null,{"$f":"C_Time!J$127","v":0},null,{"$f":"C_Time!L$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$127","v":3},null,{"$f":"C_Time!AA$127","v":0},{"$f":"C_Time!AB$127","v":0},{"$f":"C_Time!AC$127","v":0},{"$f":"C_Time!AD$127","v":0},{"$f":"C_Time!AE$127","v":0},{"$f":"C_Time!AF$127","v":1},{"$f":"C_Time!AG$127","v":1},{"$f":"C_Time!AH$127","v":1},{"$f":"C_Time!AI$127","v":0},{"$f":"C_Time!AJ$127","v":0},{"$f":"C_Time!AK$127","v":0},{"$f":"C_Time!AL$127","v":0},{"$f":"C_Time!AM$127","v":0},{"$f":"C_Time!AN$127","v":0},{"$f":"C_Time!AO$127","v":0},{"$f":"C_Time!AP$127","v":0},{"$f":"C_Time!AQ$127","v":0},{"$f":"C_Time!AR$127","v":0},{"$f":"C_Time!AS$127","v":0},{"$f":"C_Time!AT$127","v":0},{"$f":"C_Time!AU$127","v":0},{"$f":"C_Time!AV$127","v":0},{"$f":"C_Time!AW$127","v":0},{"$f":"C_Time!AX$127","v":0},{"$f":"C_Time!AY$127","v":0},{"$f":"C_Time!AZ$127","v":0},{"$f":"C_Time!BA$127","v":0},{"$f":"C_Time!BB$127","v":0},{"$f":"C_Time!BC$127","v":0},{"$f":"C_Time!BD$127","v":0},{"$f":"C_Time!BE$127","v":0},{"$f":"C_Time!BF$127","v":0},{"$f":"C_Time!BG$127","v":0},{"$f":"C_Time!BH$127","v":0},{"$f":"C_Time!BI$127","v":0},{"$f":"C_Time!BJ$127","v":0}]
[null,null,null,null,{"$f":"\"RP3 - \"&E227","v":"RP3 - Base Charge Adjustment in Nil Band shared with users"},null,{"$f":"G227","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA247:BJ247)","v":-830.32270083536696},null,{"$f":"AA217*AA222 * IF(AA$166 < 0, -1, 1)*AA$246","v":0},0,0,0,0,-271.09400477618613,-270.21164253643167,-289.01705352274911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 - Base Charge Adjustment in Band 1 shared with users",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3321.2908033414678,null,{"$f":"AA218*AA223 * IF(AA$166 < 0, -1, 1)*AA$246","v":0},0,0,0,0,-1084.3760191047445,-1080.8465701457267,-1156.0682140909964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 - Base Charge Adjustment in Band 2 shared with users",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16259.513239299622,null,{"$f":"AA219*AA224 * IF(AA$166 < 0, -1, 1)*AA$246","v":0},0,0,0,0,-6827.9764329519312,-7185.9408687032292,-2245.5959376444607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 - Base Charge Adjustment in Band 3 shared with users",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA220*AA225 * IF(AA$166 < 0, -1, 1)*AA$246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 - Base Charge Adjustment Above Band 3 shared with users",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA221*AA226 * IF(AA$166 < 0, -1, 1)*AA$246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 - Additional Base Charge returned to users",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA166 < 0, 0, SUM(AA247:AA251) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 - Traffic Risk Share Adjustment for current year",null,{"$f":"G253","v":"£'000"},{"$f":"H253","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA254:BJ254)","v":20411.126743476456},null,{"$f":"AA253-AA252","v":0},{"$f":"AB253-AB252","v":0},0,0,0,8183.4464568328622,8536.9990813853874,3690.6812052582063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E788","v":"LA TRS Efficient Cost Adjustment"},null,{"$f":"'I_Series UKATS'!G788","v":"£'000 "},{"$f":"'I_Series UKATS'!H788","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J788","v":"CAA / LA TRS Adjustment File"},null,{"$f":"'I_Series UKATS'!L788","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y788","v":16442.514551588949},null,{"$f":"'I_Series UKATS'!AA788","v":0},{"$f":"'I_Series UKATS'!AB788","v":0},{"$f":"'I_Series UKATS'!AC788","v":0},{"$f":"'I_Series UKATS'!AD788","v":0},{"$f":"'I_Series UKATS'!AE788","v":0},{"$f":"'I_Series UKATS'!AF788","v":7555.2974112578877},{"$f":"'I_Series UKATS'!AG788","v":6033.0043207808967},{"$f":"'I_Series UKATS'!AH788","v":2854.2128195501646},{"$f":"'I_Series UKATS'!AI788","v":0},{"$f":"'I_Series UKATS'!AJ788","v":0},{"$f":"'I_Series UKATS'!AK788","v":0},{"$f":"'I_Series UKATS'!AL788","v":0},{"$f":"'I_Series UKATS'!AM788","v":0},{"$f":"'I_Series UKATS'!AN788","v":0},{"$f":"'I_Series UKATS'!AO788","v":0},{"$f":"'I_Series UKATS'!AP788","v":0},{"$f":"'I_Series UKATS'!AQ788","v":0},{"$f":"'I_Series UKATS'!AR788","v":0},{"$f":"'I_Series UKATS'!AS788","v":0},{"$f":"'I_Series UKATS'!AT788","v":0},{"$f":"'I_Series UKATS'!AU788","v":0},{"$f":"'I_Series UKATS'!AV788","v":0},{"$f":"'I_Series UKATS'!AW788","v":0},{"$f":"'I_Series UKATS'!AX788","v":0},{"$f":"'I_Series UKATS'!AY788","v":0},{"$f":"'I_Series UKATS'!AZ788","v":0},{"$f":"'I_Series UKATS'!BA788","v":0},{"$f":"'I_Series UKATS'!BB788","v":0},{"$f":"'I_Series UKATS'!BC788","v":0},{"$f":"'I_Series UKATS'!BD788","v":0},{"$f":"'I_Series UKATS'!BE788","v":0},{"$f":"'I_Series UKATS'!BF788","v":0},{"$f":"'I_Series UKATS'!BG788","v":0},{"$f":"'I_Series UKATS'!BH788","v":0},{"$f":"'I_Series UKATS'!BI788","v":0},{"$f":"'I_Series UKATS'!BJ788","v":0}]
[null,null,null,null,{"$f":"E254","v":"RP3 - Traffic Risk Share Adjustment for current year"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA256:BJ256)","v":16442.514551588949},null,{"$f":"IF(AA255 = 0, AA254, AA255)","v":0},0,0,0,0,7555.2974112578877,6033.0043207808967,2854.2128195501646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E217 & \" shared with users\"","v":"Base Charge Adjustment in Nil Band shared with users"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA259:BJ259)","v":0},null,{"$f":"AA227-AA247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E218 & \" shared with users\"","v":"Base Charge Adjustment in Band 1 shared with users"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843.8844955675163,null,{"$f":"AA228-AA248","v":49.818351067825162},221.37356692599406,{"$f":"AC228-AC248","v":237.213713217085},229.14548110906586,106.33338324754615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E220 & \" shared with users\"","v":"Base Charge Adjustment in Band 3 shared with users"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA230-AA250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E221 & \" shared with users\"","v":"Base Charge Adjustment Above Band 3 shared with users"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA231-AA251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional Base Charge returned to users",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843.8844955675163,null,{"$f":"IF(AA166 < 0, 0, SUM(AA259:AA263) )","v":49.818351067825162},221.37356692599406,237.213713217085,229.14548110906586,106.33338324754615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Charge Shortfall recovered from users",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA166 > 0, 0, SUM(AA259:AA263) ) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Band One"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E689","v":"Lag Factor used for adjustments (Band One -Bands - A)"},null,{"$f":"'I_Series UKATS'!G689","v":"# years"},null,null,{"$f":"'I_Series UKATS'!J689","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series UKATS'!L689","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y689","v":0},null,{"$f":"'I_Series UKATS'!AA689","v":2},{"$f":"'I_Series UKATS'!AB689","v":2},{"$f":"'I_Series UKATS'!AC689","v":2},{"$f":"'I_Series UKATS'!AD689","v":2},{"$f":"'I_Series UKATS'!AE689","v":2},{"$f":"'I_Series UKATS'!AF689","v":2},{"$f":"'I_Series UKATS'!AG689","v":2},{"$f":"'I_Series UKATS'!AH689","v":2},{"$f":"'I_Series UKATS'!AI689","v":2},{"$f":"'I_Series UKATS'!AJ689","v":2},{"$f":"'I_Series UKATS'!AK689","v":2},{"$f":"'I_Series UKATS'!AL689","v":2},{"$f":"'I_Series UKATS'!AM689","v":2},{"$f":"'I_Series UKATS'!AN689","v":2},{"$f":"'I_Series UKATS'!AO689","v":2},{"$f":"'I_Series UKATS'!AP689","v":2},{"$f":"'I_Series UKATS'!AQ689","v":2},{"$f":"'I_Series UKATS'!AR689","v":2},{"$f":"'I_Series UKATS'!AS689","v":2},{"$f":"'I_Series UKATS'!AT689","v":2},{"$f":"'I_Series UKATS'!AU689","v":2},{"$f":"'I_Series UKATS'!AV689","v":2},{"$f":"'I_Series UKATS'!AW689","v":2},{"$f":"'I_Series UKATS'!AX689","v":2},{"$f":"'I_Series UKATS'!AY689","v":2},{"$f":"'I_Series UKATS'!AZ689","v":2},{"$f":"'I_Series UKATS'!BA689","v":2},{"$f":"'I_Series UKATS'!BB689","v":2},{"$f":"'I_Series UKATS'!BC689","v":2},{"$f":"'I_Series UKATS'!BD689","v":2},{"$f":"'I_Series UKATS'!BE689","v":2},{"$f":"'I_Series UKATS'!BF689","v":2},{"$f":"'I_Series UKATS'!BG689","v":2},{"$f":"'I_Series UKATS'!BH689","v":2},{"$f":"'I_Series UKATS'!BI689","v":2},{"$f":"'I_Series UKATS'!BJ689","v":2}]
[null,null,null,null,{"$f":" A$313 & \" Release, Year \" & F271","v":" Release, Year 1"},1,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F271)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F271+$H271, AA$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AA$11 - $H271 > 0),\nINDEX($AA$260:AA$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F271+$H271, AB$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AB$11 - $H271 > 0),\nINDEX($AA$260:AB$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F271+$H271, AC$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AC$11 - $H271 > 0),\nINDEX($AA$260:AC$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":49.818351067825162},{"$f":"IF(AND(AD$11 >= $F271+$H271, AD$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AD$11 - $H271 > 0),\nINDEX($AA$260:AD$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F271+$H271, AE$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AE$11 - $H271 > 0),\nINDEX($AA$260:AE$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F271+$H271, AF$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AF$11 - $H271 > 0),\nINDEX($AA$260:AF$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F271+$H271, AG$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AG$11 - $H271 > 0),\nINDEX($AA$260:AG$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F271+$H271, AH$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AH$11 - $H271 > 0),\nINDEX($AA$260:AH$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F271+$H271, AI$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AI$11 - $H271 > 0),\nINDEX($AA$260:AI$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F271+$H271, AJ$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AJ$11 - $H271 > 0),\nINDEX($AA$260:AJ$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F271+$H271, AK$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AK$11 - $H271 > 0),\nINDEX($AA$260:AK$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F271+$H271, AL$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AL$11 - $H271 > 0),\nINDEX($AA$260:AL$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F271+$H271, AM$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AM$11 - $H271 > 0),\nINDEX($AA$260:AM$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F271+$H271, AN$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AN$11 - $H271 > 0),\nINDEX($AA$260:AN$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F271+$H271, AO$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AO$11 - $H271 > 0),\nINDEX($AA$260:AO$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F271+$H271, AP$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AP$11 - $H271 > 0),\nINDEX($AA$260:AP$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F271+$H271, AQ$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AQ$11 - $H271 > 0),\nINDEX($AA$260:AQ$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F271+$H271, AR$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AR$11 - $H271 > 0),\nINDEX($AA$260:AR$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F271+$H271, AS$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AS$11 - $H271 > 0),\nINDEX($AA$260:AS$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F271+$H271, AT$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AT$11 - $H271 > 0),\nINDEX($AA$260:AT$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F271+$H271, AU$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AU$11 - $H271 > 0),\nINDEX($AA$260:AU$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F271+$H271, AV$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AV$11 - $H271 > 0),\nINDEX($AA$260:AV$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F271+$H271, AW$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AW$11 - $H271 > 0),\nINDEX($AA$260:AW$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F271+$H271, AX$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AX$11 - $H271 > 0),\nINDEX($AA$260:AX$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F271+$H271, AY$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AY$11 - $H271 > 0),\nINDEX($AA$260:AY$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F271+$H271, AZ$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,AZ$11 - $H271 > 0),\nINDEX($AA$260:AZ$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F271+$H271, BA$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,BA$11 - $H271 > 0),\nINDEX($AA$260:BA$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F271+$H271, BB$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,BB$11 - $H271 > 0),\nINDEX($AA$260:BB$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F271+$H271, BC$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,BC$11 - $H271 > 0),\nINDEX($AA$260:BC$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F271+$H271, BD$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,BD$11 - $H271 > 0),\nINDEX($AA$260:BD$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F271+$H271, BE$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,BE$11 - $H271 > 0),\nINDEX($AA$260:BE$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F271+$H271, BF$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,BF$11 - $H271 > 0),\nINDEX($AA$260:BF$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F271+$H271, BG$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,BG$11 - $H271 > 0),\nINDEX($AA$260:BG$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F271+$H271, BH$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,BH$11 - $H271 > 0),\nINDEX($AA$260:BH$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F271+$H271, BI$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,BI$11 - $H271 > 0),\nINDEX($AA$260:BI$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F271+$H271, BJ$11 <= $F271 + INDEX($AA$269:$BJ$269,, $F271) + $H271- 1,BJ$11 - $H271 > 0),\nINDEX($AA$260:BJ$260,, $F271) / INDEX($AA$269:$BJ$269,, $F271),\n0)","v":0}]
[null,null,null,null," Release, Year 3",{"$f":"F272 + 1","v":3},"£'000",{"$f":"INDEX($AA$270:$BJ$270,F273)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F273+$H273, AA$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AA$11 - $H273 > 0),\nINDEX($AA$260:AA$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F273+$H273, AB$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AB$11 - $H273 > 0),\nINDEX($AA$260:AB$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F273+$H273, AC$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AC$11 - $H273 > 0),\nINDEX($AA$260:AC$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F273+$H273, AD$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AD$11 - $H273 > 0),\nINDEX($AA$260:AD$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F273+$H273, AE$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AE$11 - $H273 > 0),\nINDEX($AA$260:AE$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":237.213713217085},{"$f":"IF(AND(AF$11 >= $F273+$H273, AF$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AF$11 - $H273 > 0),\nINDEX($AA$260:AF$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F273+$H273, AG$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AG$11 - $H273 > 0),\nINDEX($AA$260:AG$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F273+$H273, AH$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AH$11 - $H273 > 0),\nINDEX($AA$260:AH$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F273+$H273, AI$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AI$11 - $H273 > 0),\nINDEX($AA$260:AI$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F273+$H273, AJ$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AJ$11 - $H273 > 0),\nINDEX($AA$260:AJ$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F273+$H273, AK$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AK$11 - $H273 > 0),\nINDEX($AA$260:AK$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F273+$H273, AL$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AL$11 - $H273 > 0),\nINDEX($AA$260:AL$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F273+$H273, AM$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AM$11 - $H273 > 0),\nINDEX($AA$260:AM$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F273+$H273, AN$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AN$11 - $H273 > 0),\nINDEX($AA$260:AN$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F273+$H273, AO$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AO$11 - $H273 > 0),\nINDEX($AA$260:AO$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F273+$H273, AP$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AP$11 - $H273 > 0),\nINDEX($AA$260:AP$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F273+$H273, AQ$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AQ$11 - $H273 > 0),\nINDEX($AA$260:AQ$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F273+$H273, AR$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AR$11 - $H273 > 0),\nINDEX($AA$260:AR$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F273+$H273, AS$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AS$11 - $H273 > 0),\nINDEX($AA$260:AS$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F273+$H273, AT$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AT$11 - $H273 > 0),\nINDEX($AA$260:AT$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F273+$H273, AU$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AU$11 - $H273 > 0),\nINDEX($AA$260:AU$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F273+$H273, AV$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AV$11 - $H273 > 0),\nINDEX($AA$260:AV$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F273+$H273, AW$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AW$11 - $H273 > 0),\nINDEX($AA$260:AW$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F273+$H273, AX$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AX$11 - $H273 > 0),\nINDEX($AA$260:AX$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F273+$H273, AY$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AY$11 - $H273 > 0),\nINDEX($AA$260:AY$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F273+$H273, AZ$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,AZ$11 - $H273 > 0),\nINDEX($AA$260:AZ$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F273+$H273, BA$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,BA$11 - $H273 > 0),\nINDEX($AA$260:BA$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F273+$H273, BB$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,BB$11 - $H273 > 0),\nINDEX($AA$260:BB$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F273+$H273, BC$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,BC$11 - $H273 > 0),\nINDEX($AA$260:BC$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F273+$H273, BD$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,BD$11 - $H273 > 0),\nINDEX($AA$260:BD$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F273+$H273, BE$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,BE$11 - $H273 > 0),\nINDEX($AA$260:BE$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F273+$H273, BF$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,BF$11 - $H273 > 0),\nINDEX($AA$260:BF$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F273+$H273, BG$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,BG$11 - $H273 > 0),\nINDEX($AA$260:BG$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F273+$H273, BH$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,BH$11 - $H273 > 0),\nINDEX($AA$260:BH$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F273+$H273, BI$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,BI$11 - $H273 > 0),\nINDEX($AA$260:BI$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F273+$H273, BJ$11 <= $F273 + INDEX($AA$269:$BJ$269,, $F273) + $H273- 1,BJ$11 - $H273 > 0),\nINDEX($AA$260:BJ$260,, $F273) / INDEX($AA$269:$BJ$269,, $F273),\n0)","v":0}]
[null,null,null,null," Release, Year 4",4,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F274)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F274+$H274, AA$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AA$11 - $H274 > 0),\nINDEX($AA$260:AA$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F274+$H274, AB$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AB$11 - $H274 > 0),\nINDEX($AA$260:AB$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F274+$H274, AC$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AC$11 - $H274 > 0),\nINDEX($AA$260:AC$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F274+$H274, AD$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AD$11 - $H274 > 0),\nINDEX($AA$260:AD$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F274+$H274, AE$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AE$11 - $H274 > 0),\nINDEX($AA$260:AE$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F274+$H274, AF$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AF$11 - $H274 > 0),\nINDEX($AA$260:AF$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":229.14548110906586},{"$f":"IF(AND(AG$11 >= $F274+$H274, AG$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AG$11 - $H274 > 0),\nINDEX($AA$260:AG$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F274+$H274, AH$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AH$11 - $H274 > 0),\nINDEX($AA$260:AH$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F274+$H274, AI$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AI$11 - $H274 > 0),\nINDEX($AA$260:AI$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F274+$H274, AJ$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AJ$11 - $H274 > 0),\nINDEX($AA$260:AJ$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F274+$H274, AK$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AK$11 - $H274 > 0),\nINDEX($AA$260:AK$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F274+$H274, AL$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AL$11 - $H274 > 0),\nINDEX($AA$260:AL$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F274+$H274, AM$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AM$11 - $H274 > 0),\nINDEX($AA$260:AM$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F274+$H274, AN$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AN$11 - $H274 > 0),\nINDEX($AA$260:AN$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F274+$H274, AO$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AO$11 - $H274 > 0),\nINDEX($AA$260:AO$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F274+$H274, AP$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AP$11 - $H274 > 0),\nINDEX($AA$260:AP$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F274+$H274, AQ$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AQ$11 - $H274 > 0),\nINDEX($AA$260:AQ$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F274+$H274, AR$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AR$11 - $H274 > 0),\nINDEX($AA$260:AR$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F274+$H274, AS$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AS$11 - $H274 > 0),\nINDEX($AA$260:AS$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F274+$H274, AT$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AT$11 - $H274 > 0),\nINDEX($AA$260:AT$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F274+$H274, AU$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AU$11 - $H274 > 0),\nINDEX($AA$260:AU$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F274+$H274, AV$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AV$11 - $H274 > 0),\nINDEX($AA$260:AV$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F274+$H274, AW$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AW$11 - $H274 > 0),\nINDEX($AA$260:AW$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F274+$H274, AX$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AX$11 - $H274 > 0),\nINDEX($AA$260:AX$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F274+$H274, AY$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AY$11 - $H274 > 0),\nINDEX($AA$260:AY$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F274+$H274, AZ$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,AZ$11 - $H274 > 0),\nINDEX($AA$260:AZ$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F274+$H274, BA$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,BA$11 - $H274 > 0),\nINDEX($AA$260:BA$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F274+$H274, BB$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,BB$11 - $H274 > 0),\nINDEX($AA$260:BB$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F274+$H274, BC$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,BC$11 - $H274 > 0),\nINDEX($AA$260:BC$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F274+$H274, BD$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,BD$11 - $H274 > 0),\nINDEX($AA$260:BD$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F274+$H274, BE$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,BE$11 - $H274 > 0),\nINDEX($AA$260:BE$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F274+$H274, BF$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,BF$11 - $H274 > 0),\nINDEX($AA$260:BF$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F274+$H274, BG$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,BG$11 - $H274 > 0),\nINDEX($AA$260:BG$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F274+$H274, BH$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,BH$11 - $H274 > 0),\nINDEX($AA$260:BH$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F274+$H274, BI$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,BI$11 - $H274 > 0),\nINDEX($AA$260:BI$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F274+$H274, BJ$11 <= $F274 + INDEX($AA$269:$BJ$269,, $F274) + $H274- 1,BJ$11 - $H274 > 0),\nINDEX($AA$260:BJ$260,, $F274) / INDEX($AA$269:$BJ$269,, $F274),\n0)","v":0}]
[null,null,null,null," Release, Year 5",5,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F275)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F275+$H275, AA$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AA$11 - $H275 > 0),\nINDEX($AA$260:AA$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F275+$H275, AB$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AB$11 - $H275 > 0),\nINDEX($AA$260:AB$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F275+$H275, AC$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AC$11 - $H275 > 0),\nINDEX($AA$260:AC$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F275+$H275, AD$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AD$11 - $H275 > 0),\nINDEX($AA$260:AD$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F275+$H275, AE$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AE$11 - $H275 > 0),\nINDEX($AA$260:AE$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F275+$H275, AF$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AF$11 - $H275 > 0),\nINDEX($AA$260:AF$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F275+$H275, AG$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AG$11 - $H275 > 0),\nINDEX($AA$260:AG$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":106.33338324754615},{"$f":"IF(AND(AH$11 >= $F275+$H275, AH$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AH$11 - $H275 > 0),\nINDEX($AA$260:AH$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F275+$H275, AI$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AI$11 - $H275 > 0),\nINDEX($AA$260:AI$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F275+$H275, AJ$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AJ$11 - $H275 > 0),\nINDEX($AA$260:AJ$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F275+$H275, AK$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AK$11 - $H275 > 0),\nINDEX($AA$260:AK$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F275+$H275, AL$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AL$11 - $H275 > 0),\nINDEX($AA$260:AL$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F275+$H275, AM$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AM$11 - $H275 > 0),\nINDEX($AA$260:AM$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F275+$H275, AN$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AN$11 - $H275 > 0),\nINDEX($AA$260:AN$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F275+$H275, AO$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AO$11 - $H275 > 0),\nINDEX($AA$260:AO$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F275+$H275, AP$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AP$11 - $H275 > 0),\nINDEX($AA$260:AP$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F275+$H275, AQ$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AQ$11 - $H275 > 0),\nINDEX($AA$260:AQ$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F275+$H275, AR$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AR$11 - $H275 > 0),\nINDEX($AA$260:AR$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F275+$H275, AS$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AS$11 - $H275 > 0),\nINDEX($AA$260:AS$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F275+$H275, AT$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AT$11 - $H275 > 0),\nINDEX($AA$260:AT$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F275+$H275, AU$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AU$11 - $H275 > 0),\nINDEX($AA$260:AU$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F275+$H275, AV$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AV$11 - $H275 > 0),\nINDEX($AA$260:AV$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F275+$H275, AW$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AW$11 - $H275 > 0),\nINDEX($AA$260:AW$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F275+$H275, AX$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AX$11 - $H275 > 0),\nINDEX($AA$260:AX$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F275+$H275, AY$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AY$11 - $H275 > 0),\nINDEX($AA$260:AY$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F275+$H275, AZ$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,AZ$11 - $H275 > 0),\nINDEX($AA$260:AZ$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F275+$H275, BA$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,BA$11 - $H275 > 0),\nINDEX($AA$260:BA$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F275+$H275, BB$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,BB$11 - $H275 > 0),\nINDEX($AA$260:BB$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F275+$H275, BC$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,BC$11 - $H275 > 0),\nINDEX($AA$260:BC$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F275+$H275, BD$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,BD$11 - $H275 > 0),\nINDEX($AA$260:BD$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F275+$H275, BE$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,BE$11 - $H275 > 0),\nINDEX($AA$260:BE$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F275+$H275, BF$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,BF$11 - $H275 > 0),\nINDEX($AA$260:BF$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F275+$H275, BG$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,BG$11 - $H275 > 0),\nINDEX($AA$260:BG$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F275+$H275, BH$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,BH$11 - $H275 > 0),\nINDEX($AA$260:BH$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F275+$H275, BI$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,BI$11 - $H275 > 0),\nINDEX($AA$260:BI$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F275+$H275, BJ$11 <= $F275 + INDEX($AA$269:$BJ$269,, $F275) + $H275- 1,BJ$11 - $H275 > 0),\nINDEX($AA$260:BJ$260,, $F275) / INDEX($AA$269:$BJ$269,, $F275),\n0)","v":0}]
[null,null,null,null," Release, Year 6",6,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F276)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F276+$H276, AA$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AA$11 - $H276 > 0),\nINDEX($AA$260:AA$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F276+$H276, AB$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AB$11 - $H276 > 0),\nINDEX($AA$260:AB$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F276+$H276, AC$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AC$11 - $H276 > 0),\nINDEX($AA$260:AC$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F276+$H276, AD$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AD$11 - $H276 > 0),\nINDEX($AA$260:AD$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F276+$H276, AE$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AE$11 - $H276 > 0),\nINDEX($AA$260:AE$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F276+$H276, AF$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AF$11 - $H276 > 0),\nINDEX($AA$260:AF$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F276+$H276, AG$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AG$11 - $H276 > 0),\nINDEX($AA$260:AG$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F276+$H276, AH$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AH$11 - $H276 > 0),\nINDEX($AA$260:AH$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F276+$H276, AI$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AI$11 - $H276 > 0),\nINDEX($AA$260:AI$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F276+$H276, AJ$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AJ$11 - $H276 > 0),\nINDEX($AA$260:AJ$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F276+$H276, AK$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AK$11 - $H276 > 0),\nINDEX($AA$260:AK$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F276+$H276, AL$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AL$11 - $H276 > 0),\nINDEX($AA$260:AL$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F276+$H276, AM$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AM$11 - $H276 > 0),\nINDEX($AA$260:AM$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F276+$H276, AN$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AN$11 - $H276 > 0),\nINDEX($AA$260:AN$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F276+$H276, AO$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AO$11 - $H276 > 0),\nINDEX($AA$260:AO$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F276+$H276, AP$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AP$11 - $H276 > 0),\nINDEX($AA$260:AP$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F276+$H276, AQ$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AQ$11 - $H276 > 0),\nINDEX($AA$260:AQ$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F276+$H276, AR$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AR$11 - $H276 > 0),\nINDEX($AA$260:AR$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F276+$H276, AS$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AS$11 - $H276 > 0),\nINDEX($AA$260:AS$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F276+$H276, AT$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AT$11 - $H276 > 0),\nINDEX($AA$260:AT$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F276+$H276, AU$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AU$11 - $H276 > 0),\nINDEX($AA$260:AU$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F276+$H276, AV$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AV$11 - $H276 > 0),\nINDEX($AA$260:AV$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F276+$H276, AW$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AW$11 - $H276 > 0),\nINDEX($AA$260:AW$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F276+$H276, AX$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AX$11 - $H276 > 0),\nINDEX($AA$260:AX$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F276+$H276, AY$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AY$11 - $H276 > 0),\nINDEX($AA$260:AY$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F276+$H276, AZ$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,AZ$11 - $H276 > 0),\nINDEX($AA$260:AZ$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F276+$H276, BA$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,BA$11 - $H276 > 0),\nINDEX($AA$260:BA$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F276+$H276, BB$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,BB$11 - $H276 > 0),\nINDEX($AA$260:BB$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F276+$H276, BC$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,BC$11 - $H276 > 0),\nINDEX($AA$260:BC$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F276+$H276, BD$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,BD$11 - $H276 > 0),\nINDEX($AA$260:BD$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F276+$H276, BE$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,BE$11 - $H276 > 0),\nINDEX($AA$260:BE$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F276+$H276, BF$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,BF$11 - $H276 > 0),\nINDEX($AA$260:BF$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F276+$H276, BG$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,BG$11 - $H276 > 0),\nINDEX($AA$260:BG$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F276+$H276, BH$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,BH$11 - $H276 > 0),\nINDEX($AA$260:BH$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F276+$H276, BI$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,BI$11 - $H276 > 0),\nINDEX($AA$260:BI$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F276+$H276, BJ$11 <= $F276 + INDEX($AA$269:$BJ$269,, $F276) + $H276- 1,BJ$11 - $H276 > 0),\nINDEX($AA$260:BJ$260,, $F276) / INDEX($AA$269:$BJ$269,, $F276),\n0)","v":0}]
[null,null,null,null," Release, Year 8",8,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F278)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F278+$H278, AA$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AA$11 - $H278 > 0),\nINDEX($AA$260:AA$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F278+$H278, AB$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AB$11 - $H278 > 0),\nINDEX($AA$260:AB$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F278+$H278, AC$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AC$11 - $H278 > 0),\nINDEX($AA$260:AC$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F278+$H278, AD$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AD$11 - $H278 > 0),\nINDEX($AA$260:AD$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F278+$H278, AE$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AE$11 - $H278 > 0),\nINDEX($AA$260:AE$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F278+$H278, AF$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AF$11 - $H278 > 0),\nINDEX($AA$260:AF$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F278+$H278, AG$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AG$11 - $H278 > 0),\nINDEX($AA$260:AG$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F278+$H278, AH$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AH$11 - $H278 > 0),\nINDEX($AA$260:AH$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F278+$H278, AI$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AI$11 - $H278 > 0),\nINDEX($AA$260:AI$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F278+$H278, AJ$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AJ$11 - $H278 > 0),\nINDEX($AA$260:AJ$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F278+$H278, AK$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AK$11 - $H278 > 0),\nINDEX($AA$260:AK$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F278+$H278, AL$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AL$11 - $H278 > 0),\nINDEX($AA$260:AL$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F278+$H278, AM$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AM$11 - $H278 > 0),\nINDEX($AA$260:AM$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F278+$H278, AN$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AN$11 - $H278 > 0),\nINDEX($AA$260:AN$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F278+$H278, AO$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AO$11 - $H278 > 0),\nINDEX($AA$260:AO$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F278+$H278, AP$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AP$11 - $H278 > 0),\nINDEX($AA$260:AP$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F278+$H278, AQ$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AQ$11 - $H278 > 0),\nINDEX($AA$260:AQ$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F278+$H278, AR$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AR$11 - $H278 > 0),\nINDEX($AA$260:AR$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F278+$H278, AS$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AS$11 - $H278 > 0),\nINDEX($AA$260:AS$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F278+$H278, AT$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AT$11 - $H278 > 0),\nINDEX($AA$260:AT$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F278+$H278, AU$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AU$11 - $H278 > 0),\nINDEX($AA$260:AU$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F278+$H278, AV$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AV$11 - $H278 > 0),\nINDEX($AA$260:AV$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F278+$H278, AW$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AW$11 - $H278 > 0),\nINDEX($AA$260:AW$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F278+$H278, AX$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AX$11 - $H278 > 0),\nINDEX($AA$260:AX$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F278+$H278, AY$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AY$11 - $H278 > 0),\nINDEX($AA$260:AY$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F278+$H278, AZ$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,AZ$11 - $H278 > 0),\nINDEX($AA$260:AZ$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F278+$H278, BA$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,BA$11 - $H278 > 0),\nINDEX($AA$260:BA$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F278+$H278, BB$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,BB$11 - $H278 > 0),\nINDEX($AA$260:BB$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F278+$H278, BC$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,BC$11 - $H278 > 0),\nINDEX($AA$260:BC$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F278+$H278, BD$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,BD$11 - $H278 > 0),\nINDEX($AA$260:BD$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F278+$H278, BE$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,BE$11 - $H278 > 0),\nINDEX($AA$260:BE$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F278+$H278, BF$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,BF$11 - $H278 > 0),\nINDEX($AA$260:BF$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F278+$H278, BG$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,BG$11 - $H278 > 0),\nINDEX($AA$260:BG$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F278+$H278, BH$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,BH$11 - $H278 > 0),\nINDEX($AA$260:BH$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F278+$H278, BI$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,BI$11 - $H278 > 0),\nINDEX($AA$260:BI$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F278+$H278, BJ$11 <= $F278 + INDEX($AA$269:$BJ$269,, $F278) + $H278- 1,BJ$11 - $H278 > 0),\nINDEX($AA$260:BJ$260,, $F278) / INDEX($AA$269:$BJ$269,, $F278),\n0)","v":0}]
[null,null,null,null," Release, Year 9",9,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F279)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F279+$H279, AA$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AA$11 - $H279 > 0),\nINDEX($AA$260:AA$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F279+$H279, AB$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AB$11 - $H279 > 0),\nINDEX($AA$260:AB$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F279+$H279, AC$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AC$11 - $H279 > 0),\nINDEX($AA$260:AC$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F279+$H279, AD$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AD$11 - $H279 > 0),\nINDEX($AA$260:AD$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F279+$H279, AE$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AE$11 - $H279 > 0),\nINDEX($AA$260:AE$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F279+$H279, AF$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AF$11 - $H279 > 0),\nINDEX($AA$260:AF$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F279+$H279, AG$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AG$11 - $H279 > 0),\nINDEX($AA$260:AG$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F279+$H279, AH$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AH$11 - $H279 > 0),\nINDEX($AA$260:AH$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F279+$H279, AI$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AI$11 - $H279 > 0),\nINDEX($AA$260:AI$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F279+$H279, AJ$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AJ$11 - $H279 > 0),\nINDEX($AA$260:AJ$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F279+$H279, AK$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AK$11 - $H279 > 0),\nINDEX($AA$260:AK$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F279+$H279, AL$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AL$11 - $H279 > 0),\nINDEX($AA$260:AL$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F279+$H279, AM$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AM$11 - $H279 > 0),\nINDEX($AA$260:AM$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F279+$H279, AN$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AN$11 - $H279 > 0),\nINDEX($AA$260:AN$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F279+$H279, AO$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AO$11 - $H279 > 0),\nINDEX($AA$260:AO$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F279+$H279, AP$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AP$11 - $H279 > 0),\nINDEX($AA$260:AP$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F279+$H279, AQ$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AQ$11 - $H279 > 0),\nINDEX($AA$260:AQ$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F279+$H279, AR$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AR$11 - $H279 > 0),\nINDEX($AA$260:AR$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F279+$H279, AS$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AS$11 - $H279 > 0),\nINDEX($AA$260:AS$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F279+$H279, AT$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AT$11 - $H279 > 0),\nINDEX($AA$260:AT$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F279+$H279, AU$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AU$11 - $H279 > 0),\nINDEX($AA$260:AU$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F279+$H279, AV$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AV$11 - $H279 > 0),\nINDEX($AA$260:AV$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F279+$H279, AW$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AW$11 - $H279 > 0),\nINDEX($AA$260:AW$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F279+$H279, AX$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AX$11 - $H279 > 0),\nINDEX($AA$260:AX$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F279+$H279, AY$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AY$11 - $H279 > 0),\nINDEX($AA$260:AY$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F279+$H279, AZ$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,AZ$11 - $H279 > 0),\nINDEX($AA$260:AZ$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F279+$H279, BA$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,BA$11 - $H279 > 0),\nINDEX($AA$260:BA$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F279+$H279, BB$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,BB$11 - $H279 > 0),\nINDEX($AA$260:BB$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F279+$H279, BC$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,BC$11 - $H279 > 0),\nINDEX($AA$260:BC$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F279+$H279, BD$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,BD$11 - $H279 > 0),\nINDEX($AA$260:BD$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F279+$H279, BE$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,BE$11 - $H279 > 0),\nINDEX($AA$260:BE$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F279+$H279, BF$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,BF$11 - $H279 > 0),\nINDEX($AA$260:BF$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F279+$H279, BG$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,BG$11 - $H279 > 0),\nINDEX($AA$260:BG$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F279+$H279, BH$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,BH$11 - $H279 > 0),\nINDEX($AA$260:BH$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F279+$H279, BI$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,BI$11 - $H279 > 0),\nINDEX($AA$260:BI$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F279+$H279, BJ$11 <= $F279 + INDEX($AA$269:$BJ$269,, $F279) + $H279- 1,BJ$11 - $H279 > 0),\nINDEX($AA$260:BJ$260,, $F279) / INDEX($AA$269:$BJ$269,, $F279),\n0)","v":0}]
[null,null,null,null," Release, Year 11",11,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F281)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F281+$H281, AA$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AA$11 - $H281 > 0),\nINDEX($AA$260:AA$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F281+$H281, AB$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AB$11 - $H281 > 0),\nINDEX($AA$260:AB$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F281+$H281, AC$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AC$11 - $H281 > 0),\nINDEX($AA$260:AC$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F281+$H281, AD$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AD$11 - $H281 > 0),\nINDEX($AA$260:AD$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F281+$H281, AE$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AE$11 - $H281 > 0),\nINDEX($AA$260:AE$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F281+$H281, AF$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AF$11 - $H281 > 0),\nINDEX($AA$260:AF$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F281+$H281, AG$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AG$11 - $H281 > 0),\nINDEX($AA$260:AG$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F281+$H281, AH$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AH$11 - $H281 > 0),\nINDEX($AA$260:AH$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F281+$H281, AI$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AI$11 - $H281 > 0),\nINDEX($AA$260:AI$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F281+$H281, AJ$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AJ$11 - $H281 > 0),\nINDEX($AA$260:AJ$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F281+$H281, AK$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AK$11 - $H281 > 0),\nINDEX($AA$260:AK$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F281+$H281, AL$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AL$11 - $H281 > 0),\nINDEX($AA$260:AL$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F281+$H281, AM$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AM$11 - $H281 > 0),\nINDEX($AA$260:AM$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F281+$H281, AN$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AN$11 - $H281 > 0),\nINDEX($AA$260:AN$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F281+$H281, AO$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AO$11 - $H281 > 0),\nINDEX($AA$260:AO$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F281+$H281, AP$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AP$11 - $H281 > 0),\nINDEX($AA$260:AP$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F281+$H281, AQ$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AQ$11 - $H281 > 0),\nINDEX($AA$260:AQ$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F281+$H281, AR$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AR$11 - $H281 > 0),\nINDEX($AA$260:AR$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F281+$H281, AS$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AS$11 - $H281 > 0),\nINDEX($AA$260:AS$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F281+$H281, AT$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AT$11 - $H281 > 0),\nINDEX($AA$260:AT$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F281+$H281, AU$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AU$11 - $H281 > 0),\nINDEX($AA$260:AU$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F281+$H281, AV$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AV$11 - $H281 > 0),\nINDEX($AA$260:AV$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F281+$H281, AW$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AW$11 - $H281 > 0),\nINDEX($AA$260:AW$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F281+$H281, AX$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AX$11 - $H281 > 0),\nINDEX($AA$260:AX$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F281+$H281, AY$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AY$11 - $H281 > 0),\nINDEX($AA$260:AY$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F281+$H281, AZ$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,AZ$11 - $H281 > 0),\nINDEX($AA$260:AZ$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F281+$H281, BA$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,BA$11 - $H281 > 0),\nINDEX($AA$260:BA$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F281+$H281, BB$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,BB$11 - $H281 > 0),\nINDEX($AA$260:BB$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F281+$H281, BC$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,BC$11 - $H281 > 0),\nINDEX($AA$260:BC$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F281+$H281, BD$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,BD$11 - $H281 > 0),\nINDEX($AA$260:BD$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F281+$H281, BE$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,BE$11 - $H281 > 0),\nINDEX($AA$260:BE$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F281+$H281, BF$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,BF$11 - $H281 > 0),\nINDEX($AA$260:BF$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F281+$H281, BG$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,BG$11 - $H281 > 0),\nINDEX($AA$260:BG$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F281+$H281, BH$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,BH$11 - $H281 > 0),\nINDEX($AA$260:BH$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F281+$H281, BI$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,BI$11 - $H281 > 0),\nINDEX($AA$260:BI$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F281+$H281, BJ$11 <= $F281 + INDEX($AA$269:$BJ$269,, $F281) + $H281- 1,BJ$11 - $H281 > 0),\nINDEX($AA$260:BJ$260,, $F281) / INDEX($AA$269:$BJ$269,, $F281),\n0)","v":0}]
[null,null,null,null," Release, Year 12",12,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F282)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F282+$H282, AA$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AA$11 - $H282 > 0),\nINDEX($AA$260:AA$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F282+$H282, AB$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AB$11 - $H282 > 0),\nINDEX($AA$260:AB$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F282+$H282, AC$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AC$11 - $H282 > 0),\nINDEX($AA$260:AC$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F282+$H282, AD$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AD$11 - $H282 > 0),\nINDEX($AA$260:AD$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F282+$H282, AE$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AE$11 - $H282 > 0),\nINDEX($AA$260:AE$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F282+$H282, AF$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AF$11 - $H282 > 0),\nINDEX($AA$260:AF$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F282+$H282, AG$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AG$11 - $H282 > 0),\nINDEX($AA$260:AG$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F282+$H282, AH$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AH$11 - $H282 > 0),\nINDEX($AA$260:AH$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F282+$H282, AI$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AI$11 - $H282 > 0),\nINDEX($AA$260:AI$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F282+$H282, AJ$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AJ$11 - $H282 > 0),\nINDEX($AA$260:AJ$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F282+$H282, AK$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AK$11 - $H282 > 0),\nINDEX($AA$260:AK$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F282+$H282, AL$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AL$11 - $H282 > 0),\nINDEX($AA$260:AL$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F282+$H282, AM$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AM$11 - $H282 > 0),\nINDEX($AA$260:AM$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F282+$H282, AN$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AN$11 - $H282 > 0),\nINDEX($AA$260:AN$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F282+$H282, AO$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AO$11 - $H282 > 0),\nINDEX($AA$260:AO$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F282+$H282, AP$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AP$11 - $H282 > 0),\nINDEX($AA$260:AP$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F282+$H282, AQ$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AQ$11 - $H282 > 0),\nINDEX($AA$260:AQ$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F282+$H282, AR$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AR$11 - $H282 > 0),\nINDEX($AA$260:AR$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F282+$H282, AS$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AS$11 - $H282 > 0),\nINDEX($AA$260:AS$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F282+$H282, AT$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AT$11 - $H282 > 0),\nINDEX($AA$260:AT$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F282+$H282, AU$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AU$11 - $H282 > 0),\nINDEX($AA$260:AU$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F282+$H282, AV$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AV$11 - $H282 > 0),\nINDEX($AA$260:AV$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F282+$H282, AW$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AW$11 - $H282 > 0),\nINDEX($AA$260:AW$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F282+$H282, AX$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AX$11 - $H282 > 0),\nINDEX($AA$260:AX$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F282+$H282, AY$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AY$11 - $H282 > 0),\nINDEX($AA$260:AY$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F282+$H282, AZ$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,AZ$11 - $H282 > 0),\nINDEX($AA$260:AZ$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F282+$H282, BA$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,BA$11 - $H282 > 0),\nINDEX($AA$260:BA$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F282+$H282, BB$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,BB$11 - $H282 > 0),\nINDEX($AA$260:BB$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F282+$H282, BC$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,BC$11 - $H282 > 0),\nINDEX($AA$260:BC$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F282+$H282, BD$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,BD$11 - $H282 > 0),\nINDEX($AA$260:BD$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F282+$H282, BE$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,BE$11 - $H282 > 0),\nINDEX($AA$260:BE$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F282+$H282, BF$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,BF$11 - $H282 > 0),\nINDEX($AA$260:BF$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F282+$H282, BG$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,BG$11 - $H282 > 0),\nINDEX($AA$260:BG$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F282+$H282, BH$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,BH$11 - $H282 > 0),\nINDEX($AA$260:BH$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F282+$H282, BI$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,BI$11 - $H282 > 0),\nINDEX($AA$260:BI$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F282+$H282, BJ$11 <= $F282 + INDEX($AA$269:$BJ$269,, $F282) + $H282- 1,BJ$11 - $H282 > 0),\nINDEX($AA$260:BJ$260,, $F282) / INDEX($AA$269:$BJ$269,, $F282),\n0)","v":0}]
[null,null,null,null," Release, Year 14",14,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F284)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F284+$H284, AA$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AA$11 - $H284 > 0),\nINDEX($AA$260:AA$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F284+$H284, AB$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AB$11 - $H284 > 0),\nINDEX($AA$260:AB$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F284+$H284, AC$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AC$11 - $H284 > 0),\nINDEX($AA$260:AC$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F284+$H284, AD$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AD$11 - $H284 > 0),\nINDEX($AA$260:AD$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F284+$H284, AE$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AE$11 - $H284 > 0),\nINDEX($AA$260:AE$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F284+$H284, AF$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AF$11 - $H284 > 0),\nINDEX($AA$260:AF$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F284+$H284, AG$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AG$11 - $H284 > 0),\nINDEX($AA$260:AG$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F284+$H284, AH$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AH$11 - $H284 > 0),\nINDEX($AA$260:AH$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F284+$H284, AI$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AI$11 - $H284 > 0),\nINDEX($AA$260:AI$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F284+$H284, AJ$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AJ$11 - $H284 > 0),\nINDEX($AA$260:AJ$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F284+$H284, AK$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AK$11 - $H284 > 0),\nINDEX($AA$260:AK$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F284+$H284, AL$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AL$11 - $H284 > 0),\nINDEX($AA$260:AL$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F284+$H284, AM$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AM$11 - $H284 > 0),\nINDEX($AA$260:AM$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F284+$H284, AN$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AN$11 - $H284 > 0),\nINDEX($AA$260:AN$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F284+$H284, AO$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AO$11 - $H284 > 0),\nINDEX($AA$260:AO$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F284+$H284, AP$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AP$11 - $H284 > 0),\nINDEX($AA$260:AP$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F284+$H284, AQ$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AQ$11 - $H284 > 0),\nINDEX($AA$260:AQ$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F284+$H284, AR$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AR$11 - $H284 > 0),\nINDEX($AA$260:AR$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F284+$H284, AS$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AS$11 - $H284 > 0),\nINDEX($AA$260:AS$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F284+$H284, AT$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AT$11 - $H284 > 0),\nINDEX($AA$260:AT$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F284+$H284, AU$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AU$11 - $H284 > 0),\nINDEX($AA$260:AU$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F284+$H284, AV$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AV$11 - $H284 > 0),\nINDEX($AA$260:AV$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F284+$H284, AW$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AW$11 - $H284 > 0),\nINDEX($AA$260:AW$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F284+$H284, AX$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AX$11 - $H284 > 0),\nINDEX($AA$260:AX$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F284+$H284, AY$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AY$11 - $H284 > 0),\nINDEX($AA$260:AY$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F284+$H284, AZ$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,AZ$11 - $H284 > 0),\nINDEX($AA$260:AZ$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F284+$H284, BA$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,BA$11 - $H284 > 0),\nINDEX($AA$260:BA$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F284+$H284, BB$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,BB$11 - $H284 > 0),\nINDEX($AA$260:BB$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F284+$H284, BC$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,BC$11 - $H284 > 0),\nINDEX($AA$260:BC$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F284+$H284, BD$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,BD$11 - $H284 > 0),\nINDEX($AA$260:BD$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F284+$H284, BE$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,BE$11 - $H284 > 0),\nINDEX($AA$260:BE$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F284+$H284, BF$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,BF$11 - $H284 > 0),\nINDEX($AA$260:BF$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F284+$H284, BG$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,BG$11 - $H284 > 0),\nINDEX($AA$260:BG$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F284+$H284, BH$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,BH$11 - $H284 > 0),\nINDEX($AA$260:BH$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F284+$H284, BI$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,BI$11 - $H284 > 0),\nINDEX($AA$260:BI$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F284+$H284, BJ$11 <= $F284 + INDEX($AA$269:$BJ$269,, $F284) + $H284- 1,BJ$11 - $H284 > 0),\nINDEX($AA$260:BJ$260,, $F284) / INDEX($AA$269:$BJ$269,, $F284),\n0)","v":0}]
[null,null,null,null," Release, Year 15",15,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F285)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F285+$H285, AA$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AA$11 - $H285 > 0),\nINDEX($AA$260:AA$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F285+$H285, AB$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AB$11 - $H285 > 0),\nINDEX($AA$260:AB$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F285+$H285, AC$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AC$11 - $H285 > 0),\nINDEX($AA$260:AC$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F285+$H285, AD$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AD$11 - $H285 > 0),\nINDEX($AA$260:AD$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F285+$H285, AE$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AE$11 - $H285 > 0),\nINDEX($AA$260:AE$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F285+$H285, AF$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AF$11 - $H285 > 0),\nINDEX($AA$260:AF$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F285+$H285, AG$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AG$11 - $H285 > 0),\nINDEX($AA$260:AG$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F285+$H285, AH$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AH$11 - $H285 > 0),\nINDEX($AA$260:AH$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F285+$H285, AI$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AI$11 - $H285 > 0),\nINDEX($AA$260:AI$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F285+$H285, AJ$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AJ$11 - $H285 > 0),\nINDEX($AA$260:AJ$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F285+$H285, AK$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AK$11 - $H285 > 0),\nINDEX($AA$260:AK$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F285+$H285, AL$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AL$11 - $H285 > 0),\nINDEX($AA$260:AL$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F285+$H285, AM$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AM$11 - $H285 > 0),\nINDEX($AA$260:AM$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F285+$H285, AN$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AN$11 - $H285 > 0),\nINDEX($AA$260:AN$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F285+$H285, AO$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AO$11 - $H285 > 0),\nINDEX($AA$260:AO$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F285+$H285, AP$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AP$11 - $H285 > 0),\nINDEX($AA$260:AP$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F285+$H285, AQ$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AQ$11 - $H285 > 0),\nINDEX($AA$260:AQ$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F285+$H285, AR$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AR$11 - $H285 > 0),\nINDEX($AA$260:AR$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F285+$H285, AS$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AS$11 - $H285 > 0),\nINDEX($AA$260:AS$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F285+$H285, AT$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AT$11 - $H285 > 0),\nINDEX($AA$260:AT$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F285+$H285, AU$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AU$11 - $H285 > 0),\nINDEX($AA$260:AU$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F285+$H285, AV$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AV$11 - $H285 > 0),\nINDEX($AA$260:AV$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F285+$H285, AW$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AW$11 - $H285 > 0),\nINDEX($AA$260:AW$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F285+$H285, AX$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AX$11 - $H285 > 0),\nINDEX($AA$260:AX$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F285+$H285, AY$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AY$11 - $H285 > 0),\nINDEX($AA$260:AY$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F285+$H285, AZ$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,AZ$11 - $H285 > 0),\nINDEX($AA$260:AZ$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F285+$H285, BA$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,BA$11 - $H285 > 0),\nINDEX($AA$260:BA$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F285+$H285, BB$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,BB$11 - $H285 > 0),\nINDEX($AA$260:BB$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F285+$H285, BC$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,BC$11 - $H285 > 0),\nINDEX($AA$260:BC$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F285+$H285, BD$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,BD$11 - $H285 > 0),\nINDEX($AA$260:BD$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F285+$H285, BE$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,BE$11 - $H285 > 0),\nINDEX($AA$260:BE$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F285+$H285, BF$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,BF$11 - $H285 > 0),\nINDEX($AA$260:BF$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F285+$H285, BG$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,BG$11 - $H285 > 0),\nINDEX($AA$260:BG$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F285+$H285, BH$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,BH$11 - $H285 > 0),\nINDEX($AA$260:BH$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F285+$H285, BI$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,BI$11 - $H285 > 0),\nINDEX($AA$260:BI$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F285+$H285, BJ$11 <= $F285 + INDEX($AA$269:$BJ$269,, $F285) + $H285- 1,BJ$11 - $H285 > 0),\nINDEX($AA$260:BJ$260,, $F285) / INDEX($AA$269:$BJ$269,, $F285),\n0)","v":0}]
[null,null,null,null," Release, Year 16",16,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F286)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F286+$H286, AA$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AA$11 - $H286 > 0),\nINDEX($AA$260:AA$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F286+$H286, AB$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AB$11 - $H286 > 0),\nINDEX($AA$260:AB$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F286+$H286, AC$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AC$11 - $H286 > 0),\nINDEX($AA$260:AC$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F286+$H286, AD$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AD$11 - $H286 > 0),\nINDEX($AA$260:AD$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F286+$H286, AE$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AE$11 - $H286 > 0),\nINDEX($AA$260:AE$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F286+$H286, AF$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AF$11 - $H286 > 0),\nINDEX($AA$260:AF$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F286+$H286, AG$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AG$11 - $H286 > 0),\nINDEX($AA$260:AG$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F286+$H286, AH$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AH$11 - $H286 > 0),\nINDEX($AA$260:AH$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F286+$H286, AI$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AI$11 - $H286 > 0),\nINDEX($AA$260:AI$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F286+$H286, AJ$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AJ$11 - $H286 > 0),\nINDEX($AA$260:AJ$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F286+$H286, AK$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AK$11 - $H286 > 0),\nINDEX($AA$260:AK$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F286+$H286, AL$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AL$11 - $H286 > 0),\nINDEX($AA$260:AL$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F286+$H286, AM$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AM$11 - $H286 > 0),\nINDEX($AA$260:AM$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F286+$H286, AN$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AN$11 - $H286 > 0),\nINDEX($AA$260:AN$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F286+$H286, AO$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AO$11 - $H286 > 0),\nINDEX($AA$260:AO$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F286+$H286, AP$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AP$11 - $H286 > 0),\nINDEX($AA$260:AP$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F286+$H286, AQ$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AQ$11 - $H286 > 0),\nINDEX($AA$260:AQ$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F286+$H286, AR$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AR$11 - $H286 > 0),\nINDEX($AA$260:AR$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F286+$H286, AS$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AS$11 - $H286 > 0),\nINDEX($AA$260:AS$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F286+$H286, AT$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AT$11 - $H286 > 0),\nINDEX($AA$260:AT$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F286+$H286, AU$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AU$11 - $H286 > 0),\nINDEX($AA$260:AU$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F286+$H286, AV$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AV$11 - $H286 > 0),\nINDEX($AA$260:AV$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F286+$H286, AW$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AW$11 - $H286 > 0),\nINDEX($AA$260:AW$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F286+$H286, AX$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AX$11 - $H286 > 0),\nINDEX($AA$260:AX$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F286+$H286, AY$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AY$11 - $H286 > 0),\nINDEX($AA$260:AY$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F286+$H286, AZ$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,AZ$11 - $H286 > 0),\nINDEX($AA$260:AZ$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F286+$H286, BA$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,BA$11 - $H286 > 0),\nINDEX($AA$260:BA$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F286+$H286, BB$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,BB$11 - $H286 > 0),\nINDEX($AA$260:BB$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F286+$H286, BC$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,BC$11 - $H286 > 0),\nINDEX($AA$260:BC$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F286+$H286, BD$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,BD$11 - $H286 > 0),\nINDEX($AA$260:BD$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F286+$H286, BE$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,BE$11 - $H286 > 0),\nINDEX($AA$260:BE$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F286+$H286, BF$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,BF$11 - $H286 > 0),\nINDEX($AA$260:BF$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F286+$H286, BG$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,BG$11 - $H286 > 0),\nINDEX($AA$260:BG$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F286+$H286, BH$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,BH$11 - $H286 > 0),\nINDEX($AA$260:BH$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F286+$H286, BI$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,BI$11 - $H286 > 0),\nINDEX($AA$260:BI$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F286+$H286, BJ$11 <= $F286 + INDEX($AA$269:$BJ$269,, $F286) + $H286- 1,BJ$11 - $H286 > 0),\nINDEX($AA$260:BJ$260,, $F286) / INDEX($AA$269:$BJ$269,, $F286),\n0)","v":0}]
[null,null,null,null," Release, Year 17",17,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F287)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F287+$H287, AA$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AA$11 - $H287 > 0),\nINDEX($AA$260:AA$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F287+$H287, AB$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AB$11 - $H287 > 0),\nINDEX($AA$260:AB$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F287+$H287, AC$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AC$11 - $H287 > 0),\nINDEX($AA$260:AC$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F287+$H287, AD$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AD$11 - $H287 > 0),\nINDEX($AA$260:AD$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F287+$H287, AE$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AE$11 - $H287 > 0),\nINDEX($AA$260:AE$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F287+$H287, AF$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AF$11 - $H287 > 0),\nINDEX($AA$260:AF$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F287+$H287, AG$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AG$11 - $H287 > 0),\nINDEX($AA$260:AG$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F287+$H287, AH$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AH$11 - $H287 > 0),\nINDEX($AA$260:AH$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F287+$H287, AI$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AI$11 - $H287 > 0),\nINDEX($AA$260:AI$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F287+$H287, AJ$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AJ$11 - $H287 > 0),\nINDEX($AA$260:AJ$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F287+$H287, AK$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AK$11 - $H287 > 0),\nINDEX($AA$260:AK$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F287+$H287, AL$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AL$11 - $H287 > 0),\nINDEX($AA$260:AL$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F287+$H287, AM$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AM$11 - $H287 > 0),\nINDEX($AA$260:AM$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F287+$H287, AN$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AN$11 - $H287 > 0),\nINDEX($AA$260:AN$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F287+$H287, AO$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AO$11 - $H287 > 0),\nINDEX($AA$260:AO$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F287+$H287, AP$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AP$11 - $H287 > 0),\nINDEX($AA$260:AP$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F287+$H287, AQ$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AQ$11 - $H287 > 0),\nINDEX($AA$260:AQ$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F287+$H287, AR$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AR$11 - $H287 > 0),\nINDEX($AA$260:AR$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F287+$H287, AS$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AS$11 - $H287 > 0),\nINDEX($AA$260:AS$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F287+$H287, AT$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AT$11 - $H287 > 0),\nINDEX($AA$260:AT$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F287+$H287, AU$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AU$11 - $H287 > 0),\nINDEX($AA$260:AU$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F287+$H287, AV$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AV$11 - $H287 > 0),\nINDEX($AA$260:AV$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F287+$H287, AW$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AW$11 - $H287 > 0),\nINDEX($AA$260:AW$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F287+$H287, AX$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AX$11 - $H287 > 0),\nINDEX($AA$260:AX$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F287+$H287, AY$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AY$11 - $H287 > 0),\nINDEX($AA$260:AY$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F287+$H287, AZ$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,AZ$11 - $H287 > 0),\nINDEX($AA$260:AZ$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F287+$H287, BA$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,BA$11 - $H287 > 0),\nINDEX($AA$260:BA$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F287+$H287, BB$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,BB$11 - $H287 > 0),\nINDEX($AA$260:BB$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F287+$H287, BC$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,BC$11 - $H287 > 0),\nINDEX($AA$260:BC$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F287+$H287, BD$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,BD$11 - $H287 > 0),\nINDEX($AA$260:BD$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F287+$H287, BE$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,BE$11 - $H287 > 0),\nINDEX($AA$260:BE$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F287+$H287, BF$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,BF$11 - $H287 > 0),\nINDEX($AA$260:BF$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F287+$H287, BG$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,BG$11 - $H287 > 0),\nINDEX($AA$260:BG$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F287+$H287, BH$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,BH$11 - $H287 > 0),\nINDEX($AA$260:BH$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F287+$H287, BI$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,BI$11 - $H287 > 0),\nINDEX($AA$260:BI$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F287+$H287, BJ$11 <= $F287 + INDEX($AA$269:$BJ$269,, $F287) + $H287- 1,BJ$11 - $H287 > 0),\nINDEX($AA$260:BJ$260,, $F287) / INDEX($AA$269:$BJ$269,, $F287),\n0)","v":0}]
[null,null,null,null," Release, Year 19",19,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F289)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F289+$H289, AA$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AA$11 - $H289 > 0),\nINDEX($AA$260:AA$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F289+$H289, AB$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AB$11 - $H289 > 0),\nINDEX($AA$260:AB$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F289+$H289, AC$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AC$11 - $H289 > 0),\nINDEX($AA$260:AC$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F289+$H289, AD$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AD$11 - $H289 > 0),\nINDEX($AA$260:AD$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F289+$H289, AE$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AE$11 - $H289 > 0),\nINDEX($AA$260:AE$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F289+$H289, AF$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AF$11 - $H289 > 0),\nINDEX($AA$260:AF$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F289+$H289, AG$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AG$11 - $H289 > 0),\nINDEX($AA$260:AG$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F289+$H289, AH$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AH$11 - $H289 > 0),\nINDEX($AA$260:AH$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F289+$H289, AI$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AI$11 - $H289 > 0),\nINDEX($AA$260:AI$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F289+$H289, AJ$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AJ$11 - $H289 > 0),\nINDEX($AA$260:AJ$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F289+$H289, AK$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AK$11 - $H289 > 0),\nINDEX($AA$260:AK$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F289+$H289, AL$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AL$11 - $H289 > 0),\nINDEX($AA$260:AL$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F289+$H289, AM$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AM$11 - $H289 > 0),\nINDEX($AA$260:AM$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F289+$H289, AN$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AN$11 - $H289 > 0),\nINDEX($AA$260:AN$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F289+$H289, AO$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AO$11 - $H289 > 0),\nINDEX($AA$260:AO$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F289+$H289, AP$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AP$11 - $H289 > 0),\nINDEX($AA$260:AP$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F289+$H289, AQ$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AQ$11 - $H289 > 0),\nINDEX($AA$260:AQ$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F289+$H289, AR$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AR$11 - $H289 > 0),\nINDEX($AA$260:AR$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F289+$H289, AS$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AS$11 - $H289 > 0),\nINDEX($AA$260:AS$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F289+$H289, AT$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AT$11 - $H289 > 0),\nINDEX($AA$260:AT$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F289+$H289, AU$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AU$11 - $H289 > 0),\nINDEX($AA$260:AU$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F289+$H289, AV$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AV$11 - $H289 > 0),\nINDEX($AA$260:AV$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F289+$H289, AW$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AW$11 - $H289 > 0),\nINDEX($AA$260:AW$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F289+$H289, AX$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AX$11 - $H289 > 0),\nINDEX($AA$260:AX$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F289+$H289, AY$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AY$11 - $H289 > 0),\nINDEX($AA$260:AY$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F289+$H289, AZ$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,AZ$11 - $H289 > 0),\nINDEX($AA$260:AZ$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F289+$H289, BA$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,BA$11 - $H289 > 0),\nINDEX($AA$260:BA$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F289+$H289, BB$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,BB$11 - $H289 > 0),\nINDEX($AA$260:BB$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F289+$H289, BC$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,BC$11 - $H289 > 0),\nINDEX($AA$260:BC$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F289+$H289, BD$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,BD$11 - $H289 > 0),\nINDEX($AA$260:BD$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F289+$H289, BE$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,BE$11 - $H289 > 0),\nINDEX($AA$260:BE$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F289+$H289, BF$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,BF$11 - $H289 > 0),\nINDEX($AA$260:BF$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F289+$H289, BG$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,BG$11 - $H289 > 0),\nINDEX($AA$260:BG$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F289+$H289, BH$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,BH$11 - $H289 > 0),\nINDEX($AA$260:BH$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F289+$H289, BI$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,BI$11 - $H289 > 0),\nINDEX($AA$260:BI$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F289+$H289, BJ$11 <= $F289 + INDEX($AA$269:$BJ$269,, $F289) + $H289- 1,BJ$11 - $H289 > 0),\nINDEX($AA$260:BJ$260,, $F289) / INDEX($AA$269:$BJ$269,, $F289),\n0)","v":0}]
[null,null,null,null," Release, Year 20",20,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F290)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F290+$H290, AA$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AA$11 - $H290 > 0),\nINDEX($AA$260:AA$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F290+$H290, AB$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AB$11 - $H290 > 0),\nINDEX($AA$260:AB$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F290+$H290, AC$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AC$11 - $H290 > 0),\nINDEX($AA$260:AC$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F290+$H290, AD$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AD$11 - $H290 > 0),\nINDEX($AA$260:AD$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F290+$H290, AE$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AE$11 - $H290 > 0),\nINDEX($AA$260:AE$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F290+$H290, AF$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AF$11 - $H290 > 0),\nINDEX($AA$260:AF$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F290+$H290, AG$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AG$11 - $H290 > 0),\nINDEX($AA$260:AG$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F290+$H290, AH$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AH$11 - $H290 > 0),\nINDEX($AA$260:AH$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F290+$H290, AI$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AI$11 - $H290 > 0),\nINDEX($AA$260:AI$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F290+$H290, AJ$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AJ$11 - $H290 > 0),\nINDEX($AA$260:AJ$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F290+$H290, AK$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AK$11 - $H290 > 0),\nINDEX($AA$260:AK$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F290+$H290, AL$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AL$11 - $H290 > 0),\nINDEX($AA$260:AL$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F290+$H290, AM$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AM$11 - $H290 > 0),\nINDEX($AA$260:AM$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F290+$H290, AN$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AN$11 - $H290 > 0),\nINDEX($AA$260:AN$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F290+$H290, AO$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AO$11 - $H290 > 0),\nINDEX($AA$260:AO$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F290+$H290, AP$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AP$11 - $H290 > 0),\nINDEX($AA$260:AP$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F290+$H290, AQ$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AQ$11 - $H290 > 0),\nINDEX($AA$260:AQ$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F290+$H290, AR$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AR$11 - $H290 > 0),\nINDEX($AA$260:AR$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F290+$H290, AS$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AS$11 - $H290 > 0),\nINDEX($AA$260:AS$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F290+$H290, AT$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AT$11 - $H290 > 0),\nINDEX($AA$260:AT$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F290+$H290, AU$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AU$11 - $H290 > 0),\nINDEX($AA$260:AU$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F290+$H290, AV$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AV$11 - $H290 > 0),\nINDEX($AA$260:AV$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F290+$H290, AW$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AW$11 - $H290 > 0),\nINDEX($AA$260:AW$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F290+$H290, AX$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AX$11 - $H290 > 0),\nINDEX($AA$260:AX$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F290+$H290, AY$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AY$11 - $H290 > 0),\nINDEX($AA$260:AY$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F290+$H290, AZ$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,AZ$11 - $H290 > 0),\nINDEX($AA$260:AZ$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F290+$H290, BA$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,BA$11 - $H290 > 0),\nINDEX($AA$260:BA$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F290+$H290, BB$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,BB$11 - $H290 > 0),\nINDEX($AA$260:BB$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F290+$H290, BC$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,BC$11 - $H290 > 0),\nINDEX($AA$260:BC$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F290+$H290, BD$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,BD$11 - $H290 > 0),\nINDEX($AA$260:BD$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F290+$H290, BE$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,BE$11 - $H290 > 0),\nINDEX($AA$260:BE$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F290+$H290, BF$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,BF$11 - $H290 > 0),\nINDEX($AA$260:BF$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F290+$H290, BG$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,BG$11 - $H290 > 0),\nINDEX($AA$260:BG$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F290+$H290, BH$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,BH$11 - $H290 > 0),\nINDEX($AA$260:BH$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F290+$H290, BI$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,BI$11 - $H290 > 0),\nINDEX($AA$260:BI$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F290+$H290, BJ$11 <= $F290 + INDEX($AA$269:$BJ$269,, $F290) + $H290- 1,BJ$11 - $H290 > 0),\nINDEX($AA$260:BJ$260,, $F290) / INDEX($AA$269:$BJ$269,, $F290),\n0)","v":0}]
[null,null,null,null," Release, Year 22",22,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F292)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F292+$H292, AA$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AA$11 - $H292 > 0),\nINDEX($AA$260:AA$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F292+$H292, AB$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AB$11 - $H292 > 0),\nINDEX($AA$260:AB$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F292+$H292, AC$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AC$11 - $H292 > 0),\nINDEX($AA$260:AC$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F292+$H292, AD$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AD$11 - $H292 > 0),\nINDEX($AA$260:AD$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F292+$H292, AE$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AE$11 - $H292 > 0),\nINDEX($AA$260:AE$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F292+$H292, AF$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AF$11 - $H292 > 0),\nINDEX($AA$260:AF$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F292+$H292, AG$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AG$11 - $H292 > 0),\nINDEX($AA$260:AG$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F292+$H292, AH$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AH$11 - $H292 > 0),\nINDEX($AA$260:AH$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F292+$H292, AI$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AI$11 - $H292 > 0),\nINDEX($AA$260:AI$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F292+$H292, AJ$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AJ$11 - $H292 > 0),\nINDEX($AA$260:AJ$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F292+$H292, AK$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AK$11 - $H292 > 0),\nINDEX($AA$260:AK$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F292+$H292, AL$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AL$11 - $H292 > 0),\nINDEX($AA$260:AL$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F292+$H292, AM$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AM$11 - $H292 > 0),\nINDEX($AA$260:AM$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F292+$H292, AN$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AN$11 - $H292 > 0),\nINDEX($AA$260:AN$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F292+$H292, AO$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AO$11 - $H292 > 0),\nINDEX($AA$260:AO$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F292+$H292, AP$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AP$11 - $H292 > 0),\nINDEX($AA$260:AP$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F292+$H292, AQ$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AQ$11 - $H292 > 0),\nINDEX($AA$260:AQ$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F292+$H292, AR$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AR$11 - $H292 > 0),\nINDEX($AA$260:AR$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F292+$H292, AS$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AS$11 - $H292 > 0),\nINDEX($AA$260:AS$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F292+$H292, AT$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AT$11 - $H292 > 0),\nINDEX($AA$260:AT$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F292+$H292, AU$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AU$11 - $H292 > 0),\nINDEX($AA$260:AU$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F292+$H292, AV$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AV$11 - $H292 > 0),\nINDEX($AA$260:AV$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F292+$H292, AW$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AW$11 - $H292 > 0),\nINDEX($AA$260:AW$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F292+$H292, AX$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AX$11 - $H292 > 0),\nINDEX($AA$260:AX$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F292+$H292, AY$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AY$11 - $H292 > 0),\nINDEX($AA$260:AY$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F292+$H292, AZ$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,AZ$11 - $H292 > 0),\nINDEX($AA$260:AZ$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F292+$H292, BA$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,BA$11 - $H292 > 0),\nINDEX($AA$260:BA$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F292+$H292, BB$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,BB$11 - $H292 > 0),\nINDEX($AA$260:BB$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F292+$H292, BC$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,BC$11 - $H292 > 0),\nINDEX($AA$260:BC$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F292+$H292, BD$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,BD$11 - $H292 > 0),\nINDEX($AA$260:BD$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F292+$H292, BE$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,BE$11 - $H292 > 0),\nINDEX($AA$260:BE$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F292+$H292, BF$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,BF$11 - $H292 > 0),\nINDEX($AA$260:BF$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F292+$H292, BG$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,BG$11 - $H292 > 0),\nINDEX($AA$260:BG$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F292+$H292, BH$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,BH$11 - $H292 > 0),\nINDEX($AA$260:BH$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F292+$H292, BI$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,BI$11 - $H292 > 0),\nINDEX($AA$260:BI$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F292+$H292, BJ$11 <= $F292 + INDEX($AA$269:$BJ$269,, $F292) + $H292- 1,BJ$11 - $H292 > 0),\nINDEX($AA$260:BJ$260,, $F292) / INDEX($AA$269:$BJ$269,, $F292),\n0)","v":0}]
[null,null,null,null," Release, Year 23",23,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F293)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F293+$H293, AA$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AA$11 - $H293 > 0),\nINDEX($AA$260:AA$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F293+$H293, AB$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AB$11 - $H293 > 0),\nINDEX($AA$260:AB$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F293+$H293, AC$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AC$11 - $H293 > 0),\nINDEX($AA$260:AC$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F293+$H293, AD$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AD$11 - $H293 > 0),\nINDEX($AA$260:AD$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F293+$H293, AE$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AE$11 - $H293 > 0),\nINDEX($AA$260:AE$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F293+$H293, AF$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AF$11 - $H293 > 0),\nINDEX($AA$260:AF$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F293+$H293, AG$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AG$11 - $H293 > 0),\nINDEX($AA$260:AG$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F293+$H293, AH$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AH$11 - $H293 > 0),\nINDEX($AA$260:AH$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F293+$H293, AI$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AI$11 - $H293 > 0),\nINDEX($AA$260:AI$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F293+$H293, AJ$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AJ$11 - $H293 > 0),\nINDEX($AA$260:AJ$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F293+$H293, AK$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AK$11 - $H293 > 0),\nINDEX($AA$260:AK$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F293+$H293, AL$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AL$11 - $H293 > 0),\nINDEX($AA$260:AL$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F293+$H293, AM$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AM$11 - $H293 > 0),\nINDEX($AA$260:AM$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F293+$H293, AN$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AN$11 - $H293 > 0),\nINDEX($AA$260:AN$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F293+$H293, AO$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AO$11 - $H293 > 0),\nINDEX($AA$260:AO$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F293+$H293, AP$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AP$11 - $H293 > 0),\nINDEX($AA$260:AP$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F293+$H293, AQ$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AQ$11 - $H293 > 0),\nINDEX($AA$260:AQ$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F293+$H293, AR$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AR$11 - $H293 > 0),\nINDEX($AA$260:AR$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F293+$H293, AS$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AS$11 - $H293 > 0),\nINDEX($AA$260:AS$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F293+$H293, AT$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AT$11 - $H293 > 0),\nINDEX($AA$260:AT$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F293+$H293, AU$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AU$11 - $H293 > 0),\nINDEX($AA$260:AU$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F293+$H293, AV$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AV$11 - $H293 > 0),\nINDEX($AA$260:AV$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F293+$H293, AW$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AW$11 - $H293 > 0),\nINDEX($AA$260:AW$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F293+$H293, AX$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AX$11 - $H293 > 0),\nINDEX($AA$260:AX$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F293+$H293, AY$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AY$11 - $H293 > 0),\nINDEX($AA$260:AY$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F293+$H293, AZ$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,AZ$11 - $H293 > 0),\nINDEX($AA$260:AZ$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F293+$H293, BA$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,BA$11 - $H293 > 0),\nINDEX($AA$260:BA$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F293+$H293, BB$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,BB$11 - $H293 > 0),\nINDEX($AA$260:BB$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F293+$H293, BC$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,BC$11 - $H293 > 0),\nINDEX($AA$260:BC$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F293+$H293, BD$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,BD$11 - $H293 > 0),\nINDEX($AA$260:BD$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F293+$H293, BE$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,BE$11 - $H293 > 0),\nINDEX($AA$260:BE$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F293+$H293, BF$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,BF$11 - $H293 > 0),\nINDEX($AA$260:BF$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F293+$H293, BG$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,BG$11 - $H293 > 0),\nINDEX($AA$260:BG$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F293+$H293, BH$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,BH$11 - $H293 > 0),\nINDEX($AA$260:BH$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F293+$H293, BI$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,BI$11 - $H293 > 0),\nINDEX($AA$260:BI$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F293+$H293, BJ$11 <= $F293 + INDEX($AA$269:$BJ$269,, $F293) + $H293- 1,BJ$11 - $H293 > 0),\nINDEX($AA$260:BJ$260,, $F293) / INDEX($AA$269:$BJ$269,, $F293),\n0)","v":0}]
[null,null,null,null," Release, Year 24",24,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F294)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F294+$H294, AA$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AA$11 - $H294 > 0),\nINDEX($AA$260:AA$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F294+$H294, AB$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AB$11 - $H294 > 0),\nINDEX($AA$260:AB$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F294+$H294, AC$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AC$11 - $H294 > 0),\nINDEX($AA$260:AC$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F294+$H294, AD$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AD$11 - $H294 > 0),\nINDEX($AA$260:AD$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F294+$H294, AE$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AE$11 - $H294 > 0),\nINDEX($AA$260:AE$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F294+$H294, AF$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AF$11 - $H294 > 0),\nINDEX($AA$260:AF$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F294+$H294, AG$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AG$11 - $H294 > 0),\nINDEX($AA$260:AG$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F294+$H294, AH$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AH$11 - $H294 > 0),\nINDEX($AA$260:AH$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F294+$H294, AI$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AI$11 - $H294 > 0),\nINDEX($AA$260:AI$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F294+$H294, AJ$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AJ$11 - $H294 > 0),\nINDEX($AA$260:AJ$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F294+$H294, AK$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AK$11 - $H294 > 0),\nINDEX($AA$260:AK$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F294+$H294, AL$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AL$11 - $H294 > 0),\nINDEX($AA$260:AL$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F294+$H294, AM$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AM$11 - $H294 > 0),\nINDEX($AA$260:AM$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F294+$H294, AN$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AN$11 - $H294 > 0),\nINDEX($AA$260:AN$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F294+$H294, AO$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AO$11 - $H294 > 0),\nINDEX($AA$260:AO$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F294+$H294, AP$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AP$11 - $H294 > 0),\nINDEX($AA$260:AP$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F294+$H294, AQ$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AQ$11 - $H294 > 0),\nINDEX($AA$260:AQ$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F294+$H294, AR$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AR$11 - $H294 > 0),\nINDEX($AA$260:AR$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F294+$H294, AS$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AS$11 - $H294 > 0),\nINDEX($AA$260:AS$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F294+$H294, AT$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AT$11 - $H294 > 0),\nINDEX($AA$260:AT$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F294+$H294, AU$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AU$11 - $H294 > 0),\nINDEX($AA$260:AU$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F294+$H294, AV$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AV$11 - $H294 > 0),\nINDEX($AA$260:AV$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F294+$H294, AW$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AW$11 - $H294 > 0),\nINDEX($AA$260:AW$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F294+$H294, AX$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AX$11 - $H294 > 0),\nINDEX($AA$260:AX$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F294+$H294, AY$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AY$11 - $H294 > 0),\nINDEX($AA$260:AY$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F294+$H294, AZ$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,AZ$11 - $H294 > 0),\nINDEX($AA$260:AZ$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F294+$H294, BA$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,BA$11 - $H294 > 0),\nINDEX($AA$260:BA$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F294+$H294, BB$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,BB$11 - $H294 > 0),\nINDEX($AA$260:BB$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F294+$H294, BC$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,BC$11 - $H294 > 0),\nINDEX($AA$260:BC$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F294+$H294, BD$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,BD$11 - $H294 > 0),\nINDEX($AA$260:BD$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F294+$H294, BE$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,BE$11 - $H294 > 0),\nINDEX($AA$260:BE$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F294+$H294, BF$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,BF$11 - $H294 > 0),\nINDEX($AA$260:BF$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F294+$H294, BG$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,BG$11 - $H294 > 0),\nINDEX($AA$260:BG$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F294+$H294, BH$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,BH$11 - $H294 > 0),\nINDEX($AA$260:BH$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F294+$H294, BI$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,BI$11 - $H294 > 0),\nINDEX($AA$260:BI$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F294+$H294, BJ$11 <= $F294 + INDEX($AA$269:$BJ$269,, $F294) + $H294- 1,BJ$11 - $H294 > 0),\nINDEX($AA$260:BJ$260,, $F294) / INDEX($AA$269:$BJ$269,, $F294),\n0)","v":0}]
[null,null,null,null," Release, Year 25",25,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F295)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F295+$H295, AA$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AA$11 - $H295 > 0),\nINDEX($AA$260:AA$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F295+$H295, AB$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AB$11 - $H295 > 0),\nINDEX($AA$260:AB$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F295+$H295, AC$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AC$11 - $H295 > 0),\nINDEX($AA$260:AC$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F295+$H295, AD$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AD$11 - $H295 > 0),\nINDEX($AA$260:AD$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F295+$H295, AE$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AE$11 - $H295 > 0),\nINDEX($AA$260:AE$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F295+$H295, AF$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AF$11 - $H295 > 0),\nINDEX($AA$260:AF$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F295+$H295, AG$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AG$11 - $H295 > 0),\nINDEX($AA$260:AG$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F295+$H295, AH$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AH$11 - $H295 > 0),\nINDEX($AA$260:AH$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F295+$H295, AI$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AI$11 - $H295 > 0),\nINDEX($AA$260:AI$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F295+$H295, AJ$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AJ$11 - $H295 > 0),\nINDEX($AA$260:AJ$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F295+$H295, AK$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AK$11 - $H295 > 0),\nINDEX($AA$260:AK$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F295+$H295, AL$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AL$11 - $H295 > 0),\nINDEX($AA$260:AL$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F295+$H295, AM$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AM$11 - $H295 > 0),\nINDEX($AA$260:AM$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F295+$H295, AN$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AN$11 - $H295 > 0),\nINDEX($AA$260:AN$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F295+$H295, AO$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AO$11 - $H295 > 0),\nINDEX($AA$260:AO$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F295+$H295, AP$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AP$11 - $H295 > 0),\nINDEX($AA$260:AP$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F295+$H295, AQ$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AQ$11 - $H295 > 0),\nINDEX($AA$260:AQ$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F295+$H295, AR$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AR$11 - $H295 > 0),\nINDEX($AA$260:AR$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F295+$H295, AS$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AS$11 - $H295 > 0),\nINDEX($AA$260:AS$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F295+$H295, AT$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AT$11 - $H295 > 0),\nINDEX($AA$260:AT$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F295+$H295, AU$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AU$11 - $H295 > 0),\nINDEX($AA$260:AU$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F295+$H295, AV$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AV$11 - $H295 > 0),\nINDEX($AA$260:AV$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F295+$H295, AW$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AW$11 - $H295 > 0),\nINDEX($AA$260:AW$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F295+$H295, AX$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AX$11 - $H295 > 0),\nINDEX($AA$260:AX$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F295+$H295, AY$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AY$11 - $H295 > 0),\nINDEX($AA$260:AY$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F295+$H295, AZ$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,AZ$11 - $H295 > 0),\nINDEX($AA$260:AZ$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F295+$H295, BA$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,BA$11 - $H295 > 0),\nINDEX($AA$260:BA$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F295+$H295, BB$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,BB$11 - $H295 > 0),\nINDEX($AA$260:BB$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F295+$H295, BC$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,BC$11 - $H295 > 0),\nINDEX($AA$260:BC$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F295+$H295, BD$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,BD$11 - $H295 > 0),\nINDEX($AA$260:BD$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F295+$H295, BE$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,BE$11 - $H295 > 0),\nINDEX($AA$260:BE$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F295+$H295, BF$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,BF$11 - $H295 > 0),\nINDEX($AA$260:BF$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F295+$H295, BG$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,BG$11 - $H295 > 0),\nINDEX($AA$260:BG$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F295+$H295, BH$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,BH$11 - $H295 > 0),\nINDEX($AA$260:BH$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F295+$H295, BI$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,BI$11 - $H295 > 0),\nINDEX($AA$260:BI$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F295+$H295, BJ$11 <= $F295 + INDEX($AA$269:$BJ$269,, $F295) + $H295- 1,BJ$11 - $H295 > 0),\nINDEX($AA$260:BJ$260,, $F295) / INDEX($AA$269:$BJ$269,, $F295),\n0)","v":0}]
[null,null,null,null," Release, Year 27",27,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F297)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F297+$H297, AA$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AA$11 - $H297 > 0),\nINDEX($AA$260:AA$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F297+$H297, AB$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AB$11 - $H297 > 0),\nINDEX($AA$260:AB$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F297+$H297, AC$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AC$11 - $H297 > 0),\nINDEX($AA$260:AC$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F297+$H297, AD$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AD$11 - $H297 > 0),\nINDEX($AA$260:AD$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F297+$H297, AE$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AE$11 - $H297 > 0),\nINDEX($AA$260:AE$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F297+$H297, AF$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AF$11 - $H297 > 0),\nINDEX($AA$260:AF$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F297+$H297, AG$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AG$11 - $H297 > 0),\nINDEX($AA$260:AG$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F297+$H297, AH$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AH$11 - $H297 > 0),\nINDEX($AA$260:AH$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F297+$H297, AI$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AI$11 - $H297 > 0),\nINDEX($AA$260:AI$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F297+$H297, AJ$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AJ$11 - $H297 > 0),\nINDEX($AA$260:AJ$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F297+$H297, AK$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AK$11 - $H297 > 0),\nINDEX($AA$260:AK$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F297+$H297, AL$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AL$11 - $H297 > 0),\nINDEX($AA$260:AL$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F297+$H297, AM$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AM$11 - $H297 > 0),\nINDEX($AA$260:AM$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F297+$H297, AN$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AN$11 - $H297 > 0),\nINDEX($AA$260:AN$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F297+$H297, AO$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AO$11 - $H297 > 0),\nINDEX($AA$260:AO$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F297+$H297, AP$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AP$11 - $H297 > 0),\nINDEX($AA$260:AP$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F297+$H297, AQ$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AQ$11 - $H297 > 0),\nINDEX($AA$260:AQ$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F297+$H297, AR$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AR$11 - $H297 > 0),\nINDEX($AA$260:AR$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F297+$H297, AS$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AS$11 - $H297 > 0),\nINDEX($AA$260:AS$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F297+$H297, AT$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AT$11 - $H297 > 0),\nINDEX($AA$260:AT$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F297+$H297, AU$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AU$11 - $H297 > 0),\nINDEX($AA$260:AU$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F297+$H297, AV$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AV$11 - $H297 > 0),\nINDEX($AA$260:AV$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F297+$H297, AW$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AW$11 - $H297 > 0),\nINDEX($AA$260:AW$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F297+$H297, AX$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AX$11 - $H297 > 0),\nINDEX($AA$260:AX$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F297+$H297, AY$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AY$11 - $H297 > 0),\nINDEX($AA$260:AY$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F297+$H297, AZ$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,AZ$11 - $H297 > 0),\nINDEX($AA$260:AZ$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F297+$H297, BA$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,BA$11 - $H297 > 0),\nINDEX($AA$260:BA$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F297+$H297, BB$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,BB$11 - $H297 > 0),\nINDEX($AA$260:BB$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F297+$H297, BC$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,BC$11 - $H297 > 0),\nINDEX($AA$260:BC$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F297+$H297, BD$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,BD$11 - $H297 > 0),\nINDEX($AA$260:BD$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F297+$H297, BE$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,BE$11 - $H297 > 0),\nINDEX($AA$260:BE$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F297+$H297, BF$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,BF$11 - $H297 > 0),\nINDEX($AA$260:BF$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F297+$H297, BG$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,BG$11 - $H297 > 0),\nINDEX($AA$260:BG$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F297+$H297, BH$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,BH$11 - $H297 > 0),\nINDEX($AA$260:BH$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F297+$H297, BI$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,BI$11 - $H297 > 0),\nINDEX($AA$260:BI$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F297+$H297, BJ$11 <= $F297 + INDEX($AA$269:$BJ$269,, $F297) + $H297- 1,BJ$11 - $H297 > 0),\nINDEX($AA$260:BJ$260,, $F297) / INDEX($AA$269:$BJ$269,, $F297),\n0)","v":0}]
[null,null,null,null," Release, Year 28",28,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F298)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F298+$H298, AA$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AA$11 - $H298 > 0),\nINDEX($AA$260:AA$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F298+$H298, AB$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AB$11 - $H298 > 0),\nINDEX($AA$260:AB$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F298+$H298, AC$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AC$11 - $H298 > 0),\nINDEX($AA$260:AC$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F298+$H298, AD$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AD$11 - $H298 > 0),\nINDEX($AA$260:AD$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F298+$H298, AE$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AE$11 - $H298 > 0),\nINDEX($AA$260:AE$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F298+$H298, AF$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AF$11 - $H298 > 0),\nINDEX($AA$260:AF$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F298+$H298, AG$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AG$11 - $H298 > 0),\nINDEX($AA$260:AG$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F298+$H298, AH$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AH$11 - $H298 > 0),\nINDEX($AA$260:AH$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F298+$H298, AI$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AI$11 - $H298 > 0),\nINDEX($AA$260:AI$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F298+$H298, AJ$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AJ$11 - $H298 > 0),\nINDEX($AA$260:AJ$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F298+$H298, AK$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AK$11 - $H298 > 0),\nINDEX($AA$260:AK$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F298+$H298, AL$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AL$11 - $H298 > 0),\nINDEX($AA$260:AL$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F298+$H298, AM$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AM$11 - $H298 > 0),\nINDEX($AA$260:AM$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F298+$H298, AN$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AN$11 - $H298 > 0),\nINDEX($AA$260:AN$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F298+$H298, AO$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AO$11 - $H298 > 0),\nINDEX($AA$260:AO$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F298+$H298, AP$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AP$11 - $H298 > 0),\nINDEX($AA$260:AP$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F298+$H298, AQ$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AQ$11 - $H298 > 0),\nINDEX($AA$260:AQ$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F298+$H298, AR$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AR$11 - $H298 > 0),\nINDEX($AA$260:AR$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F298+$H298, AS$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AS$11 - $H298 > 0),\nINDEX($AA$260:AS$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F298+$H298, AT$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AT$11 - $H298 > 0),\nINDEX($AA$260:AT$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F298+$H298, AU$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AU$11 - $H298 > 0),\nINDEX($AA$260:AU$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F298+$H298, AV$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AV$11 - $H298 > 0),\nINDEX($AA$260:AV$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F298+$H298, AW$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AW$11 - $H298 > 0),\nINDEX($AA$260:AW$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F298+$H298, AX$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AX$11 - $H298 > 0),\nINDEX($AA$260:AX$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F298+$H298, AY$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AY$11 - $H298 > 0),\nINDEX($AA$260:AY$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F298+$H298, AZ$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,AZ$11 - $H298 > 0),\nINDEX($AA$260:AZ$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F298+$H298, BA$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,BA$11 - $H298 > 0),\nINDEX($AA$260:BA$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F298+$H298, BB$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,BB$11 - $H298 > 0),\nINDEX($AA$260:BB$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F298+$H298, BC$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,BC$11 - $H298 > 0),\nINDEX($AA$260:BC$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F298+$H298, BD$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,BD$11 - $H298 > 0),\nINDEX($AA$260:BD$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F298+$H298, BE$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,BE$11 - $H298 > 0),\nINDEX($AA$260:BE$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F298+$H298, BF$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,BF$11 - $H298 > 0),\nINDEX($AA$260:BF$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F298+$H298, BG$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,BG$11 - $H298 > 0),\nINDEX($AA$260:BG$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F298+$H298, BH$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,BH$11 - $H298 > 0),\nINDEX($AA$260:BH$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F298+$H298, BI$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,BI$11 - $H298 > 0),\nINDEX($AA$260:BI$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F298+$H298, BJ$11 <= $F298 + INDEX($AA$269:$BJ$269,, $F298) + $H298- 1,BJ$11 - $H298 > 0),\nINDEX($AA$260:BJ$260,, $F298) / INDEX($AA$269:$BJ$269,, $F298),\n0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F300)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F300+$H300, AA$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AA$11 - $H300 > 0),\nINDEX($AA$260:AA$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F300+$H300, AB$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AB$11 - $H300 > 0),\nINDEX($AA$260:AB$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F300+$H300, AC$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AC$11 - $H300 > 0),\nINDEX($AA$260:AC$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F300+$H300, AD$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AD$11 - $H300 > 0),\nINDEX($AA$260:AD$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F300+$H300, AE$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AE$11 - $H300 > 0),\nINDEX($AA$260:AE$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F300+$H300, AF$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AF$11 - $H300 > 0),\nINDEX($AA$260:AF$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F300+$H300, AG$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AG$11 - $H300 > 0),\nINDEX($AA$260:AG$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F300+$H300, AH$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AH$11 - $H300 > 0),\nINDEX($AA$260:AH$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F300+$H300, AI$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AI$11 - $H300 > 0),\nINDEX($AA$260:AI$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F300+$H300, AJ$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AJ$11 - $H300 > 0),\nINDEX($AA$260:AJ$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F300+$H300, AK$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AK$11 - $H300 > 0),\nINDEX($AA$260:AK$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F300+$H300, AL$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AL$11 - $H300 > 0),\nINDEX($AA$260:AL$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F300+$H300, AM$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AM$11 - $H300 > 0),\nINDEX($AA$260:AM$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F300+$H300, AN$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AN$11 - $H300 > 0),\nINDEX($AA$260:AN$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F300+$H300, AO$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AO$11 - $H300 > 0),\nINDEX($AA$260:AO$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F300+$H300, AP$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AP$11 - $H300 > 0),\nINDEX($AA$260:AP$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F300+$H300, AQ$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AQ$11 - $H300 > 0),\nINDEX($AA$260:AQ$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F300+$H300, AR$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AR$11 - $H300 > 0),\nINDEX($AA$260:AR$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F300+$H300, AS$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AS$11 - $H300 > 0),\nINDEX($AA$260:AS$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F300+$H300, AT$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AT$11 - $H300 > 0),\nINDEX($AA$260:AT$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F300+$H300, AU$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AU$11 - $H300 > 0),\nINDEX($AA$260:AU$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F300+$H300, AV$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AV$11 - $H300 > 0),\nINDEX($AA$260:AV$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F300+$H300, AW$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AW$11 - $H300 > 0),\nINDEX($AA$260:AW$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F300+$H300, AX$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AX$11 - $H300 > 0),\nINDEX($AA$260:AX$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F300+$H300, AY$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AY$11 - $H300 > 0),\nINDEX($AA$260:AY$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F300+$H300, AZ$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,AZ$11 - $H300 > 0),\nINDEX($AA$260:AZ$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F300+$H300, BA$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,BA$11 - $H300 > 0),\nINDEX($AA$260:BA$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F300+$H300, BB$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,BB$11 - $H300 > 0),\nINDEX($AA$260:BB$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F300+$H300, BC$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,BC$11 - $H300 > 0),\nINDEX($AA$260:BC$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F300+$H300, BD$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,BD$11 - $H300 > 0),\nINDEX($AA$260:BD$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F300+$H300, BE$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,BE$11 - $H300 > 0),\nINDEX($AA$260:BE$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F300+$H300, BF$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,BF$11 - $H300 > 0),\nINDEX($AA$260:BF$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F300+$H300, BG$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,BG$11 - $H300 > 0),\nINDEX($AA$260:BG$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F300+$H300, BH$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,BH$11 - $H300 > 0),\nINDEX($AA$260:BH$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F300+$H300, BI$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,BI$11 - $H300 > 0),\nINDEX($AA$260:BI$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F300+$H300, BJ$11 <= $F300 + INDEX($AA$269:$BJ$269,, $F300) + $H300- 1,BJ$11 - $H300 > 0),\nINDEX($AA$260:BJ$260,, $F300) / INDEX($AA$269:$BJ$269,, $F300),\n0)","v":0}]
[null,null,null,null," Release, Year 31",31,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F301)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F301+$H301, AA$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AA$11 - $H301 > 0),\nINDEX($AA$260:AA$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F301+$H301, AB$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AB$11 - $H301 > 0),\nINDEX($AA$260:AB$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F301+$H301, AC$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AC$11 - $H301 > 0),\nINDEX($AA$260:AC$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F301+$H301, AD$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AD$11 - $H301 > 0),\nINDEX($AA$260:AD$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F301+$H301, AE$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AE$11 - $H301 > 0),\nINDEX($AA$260:AE$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F301+$H301, AF$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AF$11 - $H301 > 0),\nINDEX($AA$260:AF$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F301+$H301, AG$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AG$11 - $H301 > 0),\nINDEX($AA$260:AG$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F301+$H301, AH$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AH$11 - $H301 > 0),\nINDEX($AA$260:AH$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F301+$H301, AI$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AI$11 - $H301 > 0),\nINDEX($AA$260:AI$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F301+$H301, AJ$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AJ$11 - $H301 > 0),\nINDEX($AA$260:AJ$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F301+$H301, AK$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AK$11 - $H301 > 0),\nINDEX($AA$260:AK$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F301+$H301, AL$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AL$11 - $H301 > 0),\nINDEX($AA$260:AL$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F301+$H301, AM$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AM$11 - $H301 > 0),\nINDEX($AA$260:AM$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F301+$H301, AN$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AN$11 - $H301 > 0),\nINDEX($AA$260:AN$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F301+$H301, AO$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AO$11 - $H301 > 0),\nINDEX($AA$260:AO$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F301+$H301, AP$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AP$11 - $H301 > 0),\nINDEX($AA$260:AP$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F301+$H301, AQ$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AQ$11 - $H301 > 0),\nINDEX($AA$260:AQ$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F301+$H301, AR$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AR$11 - $H301 > 0),\nINDEX($AA$260:AR$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F301+$H301, AS$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AS$11 - $H301 > 0),\nINDEX($AA$260:AS$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F301+$H301, AT$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AT$11 - $H301 > 0),\nINDEX($AA$260:AT$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F301+$H301, AU$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AU$11 - $H301 > 0),\nINDEX($AA$260:AU$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F301+$H301, AV$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AV$11 - $H301 > 0),\nINDEX($AA$260:AV$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F301+$H301, AW$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AW$11 - $H301 > 0),\nINDEX($AA$260:AW$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F301+$H301, AX$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AX$11 - $H301 > 0),\nINDEX($AA$260:AX$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F301+$H301, AY$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AY$11 - $H301 > 0),\nINDEX($AA$260:AY$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F301+$H301, AZ$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,AZ$11 - $H301 > 0),\nINDEX($AA$260:AZ$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F301+$H301, BA$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,BA$11 - $H301 > 0),\nINDEX($AA$260:BA$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F301+$H301, BB$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,BB$11 - $H301 > 0),\nINDEX($AA$260:BB$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F301+$H301, BC$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,BC$11 - $H301 > 0),\nINDEX($AA$260:BC$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F301+$H301, BD$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,BD$11 - $H301 > 0),\nINDEX($AA$260:BD$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F301+$H301, BE$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,BE$11 - $H301 > 0),\nINDEX($AA$260:BE$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F301+$H301, BF$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,BF$11 - $H301 > 0),\nINDEX($AA$260:BF$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F301+$H301, BG$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,BG$11 - $H301 > 0),\nINDEX($AA$260:BG$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F301+$H301, BH$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,BH$11 - $H301 > 0),\nINDEX($AA$260:BH$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F301+$H301, BI$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,BI$11 - $H301 > 0),\nINDEX($AA$260:BI$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F301+$H301, BJ$11 <= $F301 + INDEX($AA$269:$BJ$269,, $F301) + $H301- 1,BJ$11 - $H301 > 0),\nINDEX($AA$260:BJ$260,, $F301) / INDEX($AA$269:$BJ$269,, $F301),\n0)","v":0}]
[null,null,null,null," Release, Year 33",33,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F303)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F303+$H303, AA$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AA$11 - $H303 > 0),\nINDEX($AA$260:AA$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F303+$H303, AB$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AB$11 - $H303 > 0),\nINDEX($AA$260:AB$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F303+$H303, AC$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AC$11 - $H303 > 0),\nINDEX($AA$260:AC$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F303+$H303, AD$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AD$11 - $H303 > 0),\nINDEX($AA$260:AD$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F303+$H303, AE$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AE$11 - $H303 > 0),\nINDEX($AA$260:AE$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F303+$H303, AF$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AF$11 - $H303 > 0),\nINDEX($AA$260:AF$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F303+$H303, AG$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AG$11 - $H303 > 0),\nINDEX($AA$260:AG$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F303+$H303, AH$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AH$11 - $H303 > 0),\nINDEX($AA$260:AH$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F303+$H303, AI$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AI$11 - $H303 > 0),\nINDEX($AA$260:AI$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F303+$H303, AJ$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AJ$11 - $H303 > 0),\nINDEX($AA$260:AJ$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F303+$H303, AK$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AK$11 - $H303 > 0),\nINDEX($AA$260:AK$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F303+$H303, AL$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AL$11 - $H303 > 0),\nINDEX($AA$260:AL$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F303+$H303, AM$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AM$11 - $H303 > 0),\nINDEX($AA$260:AM$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F303+$H303, AN$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AN$11 - $H303 > 0),\nINDEX($AA$260:AN$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F303+$H303, AO$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AO$11 - $H303 > 0),\nINDEX($AA$260:AO$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F303+$H303, AP$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AP$11 - $H303 > 0),\nINDEX($AA$260:AP$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F303+$H303, AQ$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AQ$11 - $H303 > 0),\nINDEX($AA$260:AQ$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F303+$H303, AR$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AR$11 - $H303 > 0),\nINDEX($AA$260:AR$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F303+$H303, AS$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AS$11 - $H303 > 0),\nINDEX($AA$260:AS$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F303+$H303, AT$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AT$11 - $H303 > 0),\nINDEX($AA$260:AT$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F303+$H303, AU$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AU$11 - $H303 > 0),\nINDEX($AA$260:AU$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F303+$H303, AV$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AV$11 - $H303 > 0),\nINDEX($AA$260:AV$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F303+$H303, AW$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AW$11 - $H303 > 0),\nINDEX($AA$260:AW$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F303+$H303, AX$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AX$11 - $H303 > 0),\nINDEX($AA$260:AX$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F303+$H303, AY$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AY$11 - $H303 > 0),\nINDEX($AA$260:AY$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F303+$H303, AZ$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,AZ$11 - $H303 > 0),\nINDEX($AA$260:AZ$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F303+$H303, BA$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,BA$11 - $H303 > 0),\nINDEX($AA$260:BA$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F303+$H303, BB$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,BB$11 - $H303 > 0),\nINDEX($AA$260:BB$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F303+$H303, BC$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,BC$11 - $H303 > 0),\nINDEX($AA$260:BC$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F303+$H303, BD$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,BD$11 - $H303 > 0),\nINDEX($AA$260:BD$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F303+$H303, BE$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,BE$11 - $H303 > 0),\nINDEX($AA$260:BE$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F303+$H303, BF$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,BF$11 - $H303 > 0),\nINDEX($AA$260:BF$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F303+$H303, BG$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,BG$11 - $H303 > 0),\nINDEX($AA$260:BG$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F303+$H303, BH$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,BH$11 - $H303 > 0),\nINDEX($AA$260:BH$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F303+$H303, BI$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,BI$11 - $H303 > 0),\nINDEX($AA$260:BI$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F303+$H303, BJ$11 <= $F303 + INDEX($AA$269:$BJ$269,, $F303) + $H303- 1,BJ$11 - $H303 > 0),\nINDEX($AA$260:BJ$260,, $F303) / INDEX($AA$269:$BJ$269,, $F303),\n0)","v":0}]
[null,null,null,null," Release, Year 34",34,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F304)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F304+$H304, AA$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AA$11 - $H304 > 0),\nINDEX($AA$260:AA$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F304+$H304, AB$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AB$11 - $H304 > 0),\nINDEX($AA$260:AB$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F304+$H304, AC$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AC$11 - $H304 > 0),\nINDEX($AA$260:AC$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F304+$H304, AD$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AD$11 - $H304 > 0),\nINDEX($AA$260:AD$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F304+$H304, AE$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AE$11 - $H304 > 0),\nINDEX($AA$260:AE$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F304+$H304, AF$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AF$11 - $H304 > 0),\nINDEX($AA$260:AF$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F304+$H304, AG$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AG$11 - $H304 > 0),\nINDEX($AA$260:AG$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F304+$H304, AH$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AH$11 - $H304 > 0),\nINDEX($AA$260:AH$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F304+$H304, AI$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AI$11 - $H304 > 0),\nINDEX($AA$260:AI$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F304+$H304, AJ$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AJ$11 - $H304 > 0),\nINDEX($AA$260:AJ$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F304+$H304, AK$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AK$11 - $H304 > 0),\nINDEX($AA$260:AK$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F304+$H304, AL$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AL$11 - $H304 > 0),\nINDEX($AA$260:AL$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F304+$H304, AM$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AM$11 - $H304 > 0),\nINDEX($AA$260:AM$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F304+$H304, AN$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AN$11 - $H304 > 0),\nINDEX($AA$260:AN$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F304+$H304, AO$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AO$11 - $H304 > 0),\nINDEX($AA$260:AO$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F304+$H304, AP$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AP$11 - $H304 > 0),\nINDEX($AA$260:AP$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F304+$H304, AQ$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AQ$11 - $H304 > 0),\nINDEX($AA$260:AQ$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F304+$H304, AR$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AR$11 - $H304 > 0),\nINDEX($AA$260:AR$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F304+$H304, AS$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AS$11 - $H304 > 0),\nINDEX($AA$260:AS$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F304+$H304, AT$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AT$11 - $H304 > 0),\nINDEX($AA$260:AT$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F304+$H304, AU$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AU$11 - $H304 > 0),\nINDEX($AA$260:AU$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F304+$H304, AV$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AV$11 - $H304 > 0),\nINDEX($AA$260:AV$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F304+$H304, AW$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AW$11 - $H304 > 0),\nINDEX($AA$260:AW$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F304+$H304, AX$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AX$11 - $H304 > 0),\nINDEX($AA$260:AX$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F304+$H304, AY$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AY$11 - $H304 > 0),\nINDEX($AA$260:AY$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F304+$H304, AZ$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,AZ$11 - $H304 > 0),\nINDEX($AA$260:AZ$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F304+$H304, BA$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,BA$11 - $H304 > 0),\nINDEX($AA$260:BA$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F304+$H304, BB$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,BB$11 - $H304 > 0),\nINDEX($AA$260:BB$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F304+$H304, BC$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,BC$11 - $H304 > 0),\nINDEX($AA$260:BC$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F304+$H304, BD$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,BD$11 - $H304 > 0),\nINDEX($AA$260:BD$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F304+$H304, BE$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,BE$11 - $H304 > 0),\nINDEX($AA$260:BE$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F304+$H304, BF$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,BF$11 - $H304 > 0),\nINDEX($AA$260:BF$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F304+$H304, BG$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,BG$11 - $H304 > 0),\nINDEX($AA$260:BG$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F304+$H304, BH$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,BH$11 - $H304 > 0),\nINDEX($AA$260:BH$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F304+$H304, BI$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,BI$11 - $H304 > 0),\nINDEX($AA$260:BI$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F304+$H304, BJ$11 <= $F304 + INDEX($AA$269:$BJ$269,, $F304) + $H304- 1,BJ$11 - $H304 > 0),\nINDEX($AA$260:BJ$260,, $F304) / INDEX($AA$269:$BJ$269,, $F304),\n0)","v":0}]
[null,null,null,null," Release, Year 35",35,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F305)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F305+$H305, AA$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AA$11 - $H305 > 0),\nINDEX($AA$260:AA$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F305+$H305, AB$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AB$11 - $H305 > 0),\nINDEX($AA$260:AB$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F305+$H305, AC$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AC$11 - $H305 > 0),\nINDEX($AA$260:AC$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F305+$H305, AD$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AD$11 - $H305 > 0),\nINDEX($AA$260:AD$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F305+$H305, AE$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AE$11 - $H305 > 0),\nINDEX($AA$260:AE$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F305+$H305, AF$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AF$11 - $H305 > 0),\nINDEX($AA$260:AF$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F305+$H305, AG$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AG$11 - $H305 > 0),\nINDEX($AA$260:AG$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F305+$H305, AH$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AH$11 - $H305 > 0),\nINDEX($AA$260:AH$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F305+$H305, AI$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AI$11 - $H305 > 0),\nINDEX($AA$260:AI$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F305+$H305, AJ$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AJ$11 - $H305 > 0),\nINDEX($AA$260:AJ$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F305+$H305, AK$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AK$11 - $H305 > 0),\nINDEX($AA$260:AK$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F305+$H305, AL$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AL$11 - $H305 > 0),\nINDEX($AA$260:AL$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F305+$H305, AM$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AM$11 - $H305 > 0),\nINDEX($AA$260:AM$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F305+$H305, AN$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AN$11 - $H305 > 0),\nINDEX($AA$260:AN$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F305+$H305, AO$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AO$11 - $H305 > 0),\nINDEX($AA$260:AO$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F305+$H305, AP$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AP$11 - $H305 > 0),\nINDEX($AA$260:AP$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F305+$H305, AQ$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AQ$11 - $H305 > 0),\nINDEX($AA$260:AQ$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F305+$H305, AR$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AR$11 - $H305 > 0),\nINDEX($AA$260:AR$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F305+$H305, AS$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AS$11 - $H305 > 0),\nINDEX($AA$260:AS$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F305+$H305, AT$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AT$11 - $H305 > 0),\nINDEX($AA$260:AT$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F305+$H305, AU$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AU$11 - $H305 > 0),\nINDEX($AA$260:AU$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F305+$H305, AV$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AV$11 - $H305 > 0),\nINDEX($AA$260:AV$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F305+$H305, AW$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AW$11 - $H305 > 0),\nINDEX($AA$260:AW$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F305+$H305, AX$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AX$11 - $H305 > 0),\nINDEX($AA$260:AX$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F305+$H305, AY$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AY$11 - $H305 > 0),\nINDEX($AA$260:AY$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F305+$H305, AZ$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,AZ$11 - $H305 > 0),\nINDEX($AA$260:AZ$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F305+$H305, BA$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,BA$11 - $H305 > 0),\nINDEX($AA$260:BA$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F305+$H305, BB$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,BB$11 - $H305 > 0),\nINDEX($AA$260:BB$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F305+$H305, BC$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,BC$11 - $H305 > 0),\nINDEX($AA$260:BC$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F305+$H305, BD$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,BD$11 - $H305 > 0),\nINDEX($AA$260:BD$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F305+$H305, BE$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,BE$11 - $H305 > 0),\nINDEX($AA$260:BE$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F305+$H305, BF$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,BF$11 - $H305 > 0),\nINDEX($AA$260:BF$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F305+$H305, BG$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,BG$11 - $H305 > 0),\nINDEX($AA$260:BG$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F305+$H305, BH$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,BH$11 - $H305 > 0),\nINDEX($AA$260:BH$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F305+$H305, BI$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,BI$11 - $H305 > 0),\nINDEX($AA$260:BI$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F305+$H305, BJ$11 <= $F305 + INDEX($AA$269:$BJ$269,, $F305) + $H305- 1,BJ$11 - $H305 > 0),\nINDEX($AA$260:BJ$260,, $F305) / INDEX($AA$269:$BJ$269,, $F305),\n0)","v":0}]
[null,null,null,null," Release, Year 36",36,"£'000",{"$f":"INDEX($AA$270:$BJ$270,F306)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F306+$H306, AA$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AA$11 - $H306 > 0),\nINDEX($AA$260:AA$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F306+$H306, AB$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AB$11 - $H306 > 0),\nINDEX($AA$260:AB$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F306+$H306, AC$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AC$11 - $H306 > 0),\nINDEX($AA$260:AC$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F306+$H306, AD$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AD$11 - $H306 > 0),\nINDEX($AA$260:AD$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F306+$H306, AE$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AE$11 - $H306 > 0),\nINDEX($AA$260:AE$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F306+$H306, AF$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AF$11 - $H306 > 0),\nINDEX($AA$260:AF$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F306+$H306, AG$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AG$11 - $H306 > 0),\nINDEX($AA$260:AG$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F306+$H306, AH$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AH$11 - $H306 > 0),\nINDEX($AA$260:AH$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F306+$H306, AI$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AI$11 - $H306 > 0),\nINDEX($AA$260:AI$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F306+$H306, AJ$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AJ$11 - $H306 > 0),\nINDEX($AA$260:AJ$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F306+$H306, AK$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AK$11 - $H306 > 0),\nINDEX($AA$260:AK$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F306+$H306, AL$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AL$11 - $H306 > 0),\nINDEX($AA$260:AL$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F306+$H306, AM$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AM$11 - $H306 > 0),\nINDEX($AA$260:AM$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F306+$H306, AN$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AN$11 - $H306 > 0),\nINDEX($AA$260:AN$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F306+$H306, AO$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AO$11 - $H306 > 0),\nINDEX($AA$260:AO$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F306+$H306, AP$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AP$11 - $H306 > 0),\nINDEX($AA$260:AP$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F306+$H306, AQ$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AQ$11 - $H306 > 0),\nINDEX($AA$260:AQ$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F306+$H306, AR$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AR$11 - $H306 > 0),\nINDEX($AA$260:AR$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F306+$H306, AS$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AS$11 - $H306 > 0),\nINDEX($AA$260:AS$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F306+$H306, AT$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AT$11 - $H306 > 0),\nINDEX($AA$260:AT$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F306+$H306, AU$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AU$11 - $H306 > 0),\nINDEX($AA$260:AU$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F306+$H306, AV$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AV$11 - $H306 > 0),\nINDEX($AA$260:AV$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F306+$H306, AW$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AW$11 - $H306 > 0),\nINDEX($AA$260:AW$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F306+$H306, AX$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AX$11 - $H306 > 0),\nINDEX($AA$260:AX$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F306+$H306, AY$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AY$11 - $H306 > 0),\nINDEX($AA$260:AY$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F306+$H306, AZ$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,AZ$11 - $H306 > 0),\nINDEX($AA$260:AZ$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F306+$H306, BA$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,BA$11 - $H306 > 0),\nINDEX($AA$260:BA$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F306+$H306, BB$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,BB$11 - $H306 > 0),\nINDEX($AA$260:BB$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F306+$H306, BC$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,BC$11 - $H306 > 0),\nINDEX($AA$260:BC$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F306+$H306, BD$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,BD$11 - $H306 > 0),\nINDEX($AA$260:BD$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F306+$H306, BE$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,BE$11 - $H306 > 0),\nINDEX($AA$260:BE$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F306+$H306, BF$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,BF$11 - $H306 > 0),\nINDEX($AA$260:BF$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F306+$H306, BG$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,BG$11 - $H306 > 0),\nINDEX($AA$260:BG$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F306+$H306, BH$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,BH$11 - $H306 > 0),\nINDEX($AA$260:BH$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F306+$H306, BI$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,BI$11 - $H306 > 0),\nINDEX($AA$260:BI$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F306+$H306, BJ$11 <= $F306 + INDEX($AA$269:$BJ$269,, $F306) + $H306- 1,BJ$11 - $H306 > 0),\nINDEX($AA$260:BJ$260,, $F306) / INDEX($AA$269:$BJ$269,, $F306),\n0)","v":0}]
[]
[null,null,null,"Band Two"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E690","v":"Lag Factor used for adjustments [Positive] (Band Two -Bands - A)"},null,{"$f":"'I_Series UKATS'!G690","v":"# years"},null,null,{"$f":"'I_Series UKATS'!J690","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series UKATS'!L690","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y690","v":0},null,{"$f":"'I_Series UKATS'!AA690","v":2},{"$f":"'I_Series UKATS'!AB690","v":2},{"$f":"'I_Series UKATS'!AC690","v":2},{"$f":"'I_Series UKATS'!AD690","v":2},{"$f":"'I_Series UKATS'!AE690","v":2},{"$f":"'I_Series UKATS'!AF690","v":2},{"$f":"'I_Series UKATS'!AG690","v":2},{"$f":"'I_Series UKATS'!AH690","v":2},{"$f":"'I_Series UKATS'!AI690","v":2},{"$f":"'I_Series UKATS'!AJ690","v":2},{"$f":"'I_Series UKATS'!AK690","v":2},{"$f":"'I_Series UKATS'!AL690","v":2},{"$f":"'I_Series UKATS'!AM690","v":2},{"$f":"'I_Series UKATS'!AN690","v":2},{"$f":"'I_Series UKATS'!AO690","v":2},{"$f":"'I_Series UKATS'!AP690","v":2},{"$f":"'I_Series UKATS'!AQ690","v":2},{"$f":"'I_Series UKATS'!AR690","v":2},{"$f":"'I_Series UKATS'!AS690","v":2},{"$f":"'I_Series UKATS'!AT690","v":2},{"$f":"'I_Series UKATS'!AU690","v":2},{"$f":"'I_Series UKATS'!AV690","v":2},{"$f":"'I_Series UKATS'!AW690","v":2},{"$f":"'I_Series UKATS'!AX690","v":2},{"$f":"'I_Series UKATS'!AY690","v":2},{"$f":"'I_Series UKATS'!AZ690","v":2},{"$f":"'I_Series UKATS'!BA690","v":2},{"$f":"'I_Series UKATS'!BB690","v":2},{"$f":"'I_Series UKATS'!BC690","v":2},{"$f":"'I_Series UKATS'!BD690","v":2},{"$f":"'I_Series UKATS'!BE690","v":2},{"$f":"'I_Series UKATS'!BF690","v":2},{"$f":"'I_Series UKATS'!BG690","v":2},{"$f":"'I_Series UKATS'!BH690","v":2},{"$f":"'I_Series UKATS'!BI690","v":2},{"$f":"'I_Series UKATS'!BJ690","v":2}]
[null,null,null,null,{"$f":" A$313 & \" Release, Year \" & F312","v":" Release, Year 1"},1,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F312)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F312+$H312, AA$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AA$11 - $H312 > 0),\nINDEX($AA$261:AA$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F312+$H312, AB$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AB$11 - $H312 > 0),\nINDEX($AA$261:AB$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F312+$H312, AC$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AC$11 - $H312 > 0),\nINDEX($AA$261:AC$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F312+$H312, AD$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AD$11 - $H312 > 0),\nINDEX($AA$261:AD$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F312+$H312, AE$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AE$11 - $H312 > 0),\nINDEX($AA$261:AE$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F312+$H312, AF$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AF$11 - $H312 > 0),\nINDEX($AA$261:AF$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F312+$H312, AG$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AG$11 - $H312 > 0),\nINDEX($AA$261:AG$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F312+$H312, AH$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AH$11 - $H312 > 0),\nINDEX($AA$261:AH$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F312+$H312, AI$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AI$11 - $H312 > 0),\nINDEX($AA$261:AI$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F312+$H312, AJ$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AJ$11 - $H312 > 0),\nINDEX($AA$261:AJ$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F312+$H312, AK$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AK$11 - $H312 > 0),\nINDEX($AA$261:AK$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F312+$H312, AL$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AL$11 - $H312 > 0),\nINDEX($AA$261:AL$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F312+$H312, AM$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AM$11 - $H312 > 0),\nINDEX($AA$261:AM$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F312+$H312, AN$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AN$11 - $H312 > 0),\nINDEX($AA$261:AN$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F312+$H312, AO$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AO$11 - $H312 > 0),\nINDEX($AA$261:AO$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F312+$H312, AP$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AP$11 - $H312 > 0),\nINDEX($AA$261:AP$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F312+$H312, AQ$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AQ$11 - $H312 > 0),\nINDEX($AA$261:AQ$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F312+$H312, AR$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AR$11 - $H312 > 0),\nINDEX($AA$261:AR$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F312+$H312, AS$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AS$11 - $H312 > 0),\nINDEX($AA$261:AS$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F312+$H312, AT$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AT$11 - $H312 > 0),\nINDEX($AA$261:AT$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F312+$H312, AU$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AU$11 - $H312 > 0),\nINDEX($AA$261:AU$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F312+$H312, AV$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AV$11 - $H312 > 0),\nINDEX($AA$261:AV$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F312+$H312, AW$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AW$11 - $H312 > 0),\nINDEX($AA$261:AW$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F312+$H312, AX$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AX$11 - $H312 > 0),\nINDEX($AA$261:AX$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F312+$H312, AY$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AY$11 - $H312 > 0),\nINDEX($AA$261:AY$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F312+$H312, AZ$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,AZ$11 - $H312 > 0),\nINDEX($AA$261:AZ$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F312+$H312, BA$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,BA$11 - $H312 > 0),\nINDEX($AA$261:BA$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F312+$H312, BB$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,BB$11 - $H312 > 0),\nINDEX($AA$261:BB$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F312+$H312, BC$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,BC$11 - $H312 > 0),\nINDEX($AA$261:BC$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F312+$H312, BD$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,BD$11 - $H312 > 0),\nINDEX($AA$261:BD$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F312+$H312, BE$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,BE$11 - $H312 > 0),\nINDEX($AA$261:BE$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F312+$H312, BF$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,BF$11 - $H312 > 0),\nINDEX($AA$261:BF$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F312+$H312, BG$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,BG$11 - $H312 > 0),\nINDEX($AA$261:BG$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F312+$H312, BH$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,BH$11 - $H312 > 0),\nINDEX($AA$261:BH$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F312+$H312, BI$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,BI$11 - $H312 > 0),\nINDEX($AA$261:BI$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F312+$H312, BJ$11 <= $F312 + INDEX($AA$310:$BJ$310,, $F312) + $H312- 1,BJ$11 - $H312 > 0),\nINDEX($AA$261:BJ$261,, $F312) / INDEX($AA$310:$BJ$310,, $F312),\n0)","v":0}]
[null,null,null,null,{"$f":" A$313 & \" Release, Year \" & F313","v":" Release, Year 2"},{"$f":"F312 + 1","v":2},"£'000",{"$f":"INDEX($AA$311:$BJ$311,F313)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F313+$H313, AA$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AA$11 - $H313 > 0),\nINDEX($AA$261:AA$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F313+$H313, AB$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AB$11 - $H313 > 0),\nINDEX($AA$261:AB$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F313+$H313, AC$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AC$11 - $H313 > 0),\nINDEX($AA$261:AC$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F313+$H313, AD$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AD$11 - $H313 > 0),\nINDEX($AA$261:AD$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F313+$H313, AE$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AE$11 - $H313 > 0),\nINDEX($AA$261:AE$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F313+$H313, AF$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AF$11 - $H313 > 0),\nINDEX($AA$261:AF$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F313+$H313, AG$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AG$11 - $H313 > 0),\nINDEX($AA$261:AG$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F313+$H313, AH$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AH$11 - $H313 > 0),\nINDEX($AA$261:AH$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F313+$H313, AI$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AI$11 - $H313 > 0),\nINDEX($AA$261:AI$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F313+$H313, AJ$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AJ$11 - $H313 > 0),\nINDEX($AA$261:AJ$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F313+$H313, AK$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AK$11 - $H313 > 0),\nINDEX($AA$261:AK$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F313+$H313, AL$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AL$11 - $H313 > 0),\nINDEX($AA$261:AL$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F313+$H313, AM$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AM$11 - $H313 > 0),\nINDEX($AA$261:AM$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F313+$H313, AN$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AN$11 - $H313 > 0),\nINDEX($AA$261:AN$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F313+$H313, AO$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AO$11 - $H313 > 0),\nINDEX($AA$261:AO$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F313+$H313, AP$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AP$11 - $H313 > 0),\nINDEX($AA$261:AP$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F313+$H313, AQ$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AQ$11 - $H313 > 0),\nINDEX($AA$261:AQ$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F313+$H313, AR$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AR$11 - $H313 > 0),\nINDEX($AA$261:AR$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F313+$H313, AS$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AS$11 - $H313 > 0),\nINDEX($AA$261:AS$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F313+$H313, AT$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AT$11 - $H313 > 0),\nINDEX($AA$261:AT$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F313+$H313, AU$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AU$11 - $H313 > 0),\nINDEX($AA$261:AU$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F313+$H313, AV$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AV$11 - $H313 > 0),\nINDEX($AA$261:AV$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F313+$H313, AW$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AW$11 - $H313 > 0),\nINDEX($AA$261:AW$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F313+$H313, AX$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AX$11 - $H313 > 0),\nINDEX($AA$261:AX$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F313+$H313, AY$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AY$11 - $H313 > 0),\nINDEX($AA$261:AY$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F313+$H313, AZ$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,AZ$11 - $H313 > 0),\nINDEX($AA$261:AZ$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F313+$H313, BA$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,BA$11 - $H313 > 0),\nINDEX($AA$261:BA$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F313+$H313, BB$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,BB$11 - $H313 > 0),\nINDEX($AA$261:BB$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F313+$H313, BC$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,BC$11 - $H313 > 0),\nINDEX($AA$261:BC$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F313+$H313, BD$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,BD$11 - $H313 > 0),\nINDEX($AA$261:BD$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F313+$H313, BE$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,BE$11 - $H313 > 0),\nINDEX($AA$261:BE$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F313+$H313, BF$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,BF$11 - $H313 > 0),\nINDEX($AA$261:BF$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F313+$H313, BG$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,BG$11 - $H313 > 0),\nINDEX($AA$261:BG$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F313+$H313, BH$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,BH$11 - $H313 > 0),\nINDEX($AA$261:BH$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F313+$H313, BI$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,BI$11 - $H313 > 0),\nINDEX($AA$261:BI$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F313+$H313, BJ$11 <= $F313 + INDEX($AA$310:$BJ$310,, $F313) + $H313- 1,BJ$11 - $H313 > 0),\nINDEX($AA$261:BJ$261,, $F313) / INDEX($AA$310:$BJ$310,, $F313),\n0)","v":0}]
[null,null,null,null," Release, Year 3",{"$f":"F313 + 1","v":3},"£'000",{"$f":"INDEX($AA$311:$BJ$311,F314)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F314+$H314, AA$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AA$11 - $H314 > 0),\nINDEX($AA$261:AA$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F314+$H314, AB$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AB$11 - $H314 > 0),\nINDEX($AA$261:AB$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F314+$H314, AC$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AC$11 - $H314 > 0),\nINDEX($AA$261:AC$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F314+$H314, AD$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AD$11 - $H314 > 0),\nINDEX($AA$261:AD$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F314+$H314, AE$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AE$11 - $H314 > 0),\nINDEX($AA$261:AE$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F314+$H314, AF$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AF$11 - $H314 > 0),\nINDEX($AA$261:AF$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F314+$H314, AG$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AG$11 - $H314 > 0),\nINDEX($AA$261:AG$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F314+$H314, AH$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AH$11 - $H314 > 0),\nINDEX($AA$261:AH$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F314+$H314, AI$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AI$11 - $H314 > 0),\nINDEX($AA$261:AI$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F314+$H314, AJ$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AJ$11 - $H314 > 0),\nINDEX($AA$261:AJ$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F314+$H314, AK$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AK$11 - $H314 > 0),\nINDEX($AA$261:AK$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F314+$H314, AL$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AL$11 - $H314 > 0),\nINDEX($AA$261:AL$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F314+$H314, AM$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AM$11 - $H314 > 0),\nINDEX($AA$261:AM$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F314+$H314, AN$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AN$11 - $H314 > 0),\nINDEX($AA$261:AN$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F314+$H314, AO$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AO$11 - $H314 > 0),\nINDEX($AA$261:AO$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F314+$H314, AP$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AP$11 - $H314 > 0),\nINDEX($AA$261:AP$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F314+$H314, AQ$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AQ$11 - $H314 > 0),\nINDEX($AA$261:AQ$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F314+$H314, AR$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AR$11 - $H314 > 0),\nINDEX($AA$261:AR$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F314+$H314, AS$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AS$11 - $H314 > 0),\nINDEX($AA$261:AS$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F314+$H314, AT$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AT$11 - $H314 > 0),\nINDEX($AA$261:AT$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F314+$H314, AU$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AU$11 - $H314 > 0),\nINDEX($AA$261:AU$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F314+$H314, AV$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AV$11 - $H314 > 0),\nINDEX($AA$261:AV$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F314+$H314, AW$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AW$11 - $H314 > 0),\nINDEX($AA$261:AW$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F314+$H314, AX$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AX$11 - $H314 > 0),\nINDEX($AA$261:AX$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F314+$H314, AY$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AY$11 - $H314 > 0),\nINDEX($AA$261:AY$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F314+$H314, AZ$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,AZ$11 - $H314 > 0),\nINDEX($AA$261:AZ$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F314+$H314, BA$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,BA$11 - $H314 > 0),\nINDEX($AA$261:BA$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F314+$H314, BB$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,BB$11 - $H314 > 0),\nINDEX($AA$261:BB$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F314+$H314, BC$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,BC$11 - $H314 > 0),\nINDEX($AA$261:BC$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F314+$H314, BD$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,BD$11 - $H314 > 0),\nINDEX($AA$261:BD$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F314+$H314, BE$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,BE$11 - $H314 > 0),\nINDEX($AA$261:BE$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F314+$H314, BF$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,BF$11 - $H314 > 0),\nINDEX($AA$261:BF$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F314+$H314, BG$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,BG$11 - $H314 > 0),\nINDEX($AA$261:BG$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F314+$H314, BH$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,BH$11 - $H314 > 0),\nINDEX($AA$261:BH$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F314+$H314, BI$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,BI$11 - $H314 > 0),\nINDEX($AA$261:BI$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F314+$H314, BJ$11 <= $F314 + INDEX($AA$310:$BJ$310,, $F314) + $H314- 1,BJ$11 - $H314 > 0),\nINDEX($AA$261:BJ$261,, $F314) / INDEX($AA$310:$BJ$310,, $F314),\n0)","v":0}]
[null,null,null,null," Release, Year 5",5,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F316)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F316+$H316, AA$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AA$11 - $H316 > 0),\nINDEX($AA$261:AA$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F316+$H316, AB$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AB$11 - $H316 > 0),\nINDEX($AA$261:AB$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F316+$H316, AC$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AC$11 - $H316 > 0),\nINDEX($AA$261:AC$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F316+$H316, AD$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AD$11 - $H316 > 0),\nINDEX($AA$261:AD$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F316+$H316, AE$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AE$11 - $H316 > 0),\nINDEX($AA$261:AE$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F316+$H316, AF$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AF$11 - $H316 > 0),\nINDEX($AA$261:AF$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F316+$H316, AG$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AG$11 - $H316 > 0),\nINDEX($AA$261:AG$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F316+$H316, AH$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AH$11 - $H316 > 0),\nINDEX($AA$261:AH$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F316+$H316, AI$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AI$11 - $H316 > 0),\nINDEX($AA$261:AI$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F316+$H316, AJ$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AJ$11 - $H316 > 0),\nINDEX($AA$261:AJ$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F316+$H316, AK$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AK$11 - $H316 > 0),\nINDEX($AA$261:AK$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F316+$H316, AL$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AL$11 - $H316 > 0),\nINDEX($AA$261:AL$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F316+$H316, AM$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AM$11 - $H316 > 0),\nINDEX($AA$261:AM$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F316+$H316, AN$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AN$11 - $H316 > 0),\nINDEX($AA$261:AN$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F316+$H316, AO$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AO$11 - $H316 > 0),\nINDEX($AA$261:AO$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F316+$H316, AP$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AP$11 - $H316 > 0),\nINDEX($AA$261:AP$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F316+$H316, AQ$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AQ$11 - $H316 > 0),\nINDEX($AA$261:AQ$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F316+$H316, AR$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AR$11 - $H316 > 0),\nINDEX($AA$261:AR$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F316+$H316, AS$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AS$11 - $H316 > 0),\nINDEX($AA$261:AS$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F316+$H316, AT$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AT$11 - $H316 > 0),\nINDEX($AA$261:AT$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F316+$H316, AU$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AU$11 - $H316 > 0),\nINDEX($AA$261:AU$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F316+$H316, AV$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AV$11 - $H316 > 0),\nINDEX($AA$261:AV$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F316+$H316, AW$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AW$11 - $H316 > 0),\nINDEX($AA$261:AW$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F316+$H316, AX$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AX$11 - $H316 > 0),\nINDEX($AA$261:AX$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F316+$H316, AY$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AY$11 - $H316 > 0),\nINDEX($AA$261:AY$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F316+$H316, AZ$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,AZ$11 - $H316 > 0),\nINDEX($AA$261:AZ$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F316+$H316, BA$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,BA$11 - $H316 > 0),\nINDEX($AA$261:BA$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F316+$H316, BB$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,BB$11 - $H316 > 0),\nINDEX($AA$261:BB$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F316+$H316, BC$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,BC$11 - $H316 > 0),\nINDEX($AA$261:BC$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F316+$H316, BD$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,BD$11 - $H316 > 0),\nINDEX($AA$261:BD$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F316+$H316, BE$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,BE$11 - $H316 > 0),\nINDEX($AA$261:BE$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F316+$H316, BF$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,BF$11 - $H316 > 0),\nINDEX($AA$261:BF$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F316+$H316, BG$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,BG$11 - $H316 > 0),\nINDEX($AA$261:BG$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F316+$H316, BH$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,BH$11 - $H316 > 0),\nINDEX($AA$261:BH$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F316+$H316, BI$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,BI$11 - $H316 > 0),\nINDEX($AA$261:BI$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F316+$H316, BJ$11 <= $F316 + INDEX($AA$310:$BJ$310,, $F316) + $H316- 1,BJ$11 - $H316 > 0),\nINDEX($AA$261:BJ$261,, $F316) / INDEX($AA$310:$BJ$310,, $F316),\n0)","v":0}]
[null,null,null,null," Release, Year 6",6,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F317)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F317+$H317, AA$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AA$11 - $H317 > 0),\nINDEX($AA$261:AA$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F317+$H317, AB$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AB$11 - $H317 > 0),\nINDEX($AA$261:AB$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F317+$H317, AC$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AC$11 - $H317 > 0),\nINDEX($AA$261:AC$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F317+$H317, AD$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AD$11 - $H317 > 0),\nINDEX($AA$261:AD$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F317+$H317, AE$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AE$11 - $H317 > 0),\nINDEX($AA$261:AE$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F317+$H317, AF$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AF$11 - $H317 > 0),\nINDEX($AA$261:AF$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F317+$H317, AG$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AG$11 - $H317 > 0),\nINDEX($AA$261:AG$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F317+$H317, AH$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AH$11 - $H317 > 0),\nINDEX($AA$261:AH$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F317+$H317, AI$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AI$11 - $H317 > 0),\nINDEX($AA$261:AI$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F317+$H317, AJ$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AJ$11 - $H317 > 0),\nINDEX($AA$261:AJ$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F317+$H317, AK$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AK$11 - $H317 > 0),\nINDEX($AA$261:AK$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F317+$H317, AL$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AL$11 - $H317 > 0),\nINDEX($AA$261:AL$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F317+$H317, AM$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AM$11 - $H317 > 0),\nINDEX($AA$261:AM$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F317+$H317, AN$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AN$11 - $H317 > 0),\nINDEX($AA$261:AN$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F317+$H317, AO$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AO$11 - $H317 > 0),\nINDEX($AA$261:AO$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F317+$H317, AP$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AP$11 - $H317 > 0),\nINDEX($AA$261:AP$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F317+$H317, AQ$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AQ$11 - $H317 > 0),\nINDEX($AA$261:AQ$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F317+$H317, AR$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AR$11 - $H317 > 0),\nINDEX($AA$261:AR$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F317+$H317, AS$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AS$11 - $H317 > 0),\nINDEX($AA$261:AS$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F317+$H317, AT$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AT$11 - $H317 > 0),\nINDEX($AA$261:AT$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F317+$H317, AU$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AU$11 - $H317 > 0),\nINDEX($AA$261:AU$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F317+$H317, AV$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AV$11 - $H317 > 0),\nINDEX($AA$261:AV$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F317+$H317, AW$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AW$11 - $H317 > 0),\nINDEX($AA$261:AW$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F317+$H317, AX$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AX$11 - $H317 > 0),\nINDEX($AA$261:AX$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F317+$H317, AY$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AY$11 - $H317 > 0),\nINDEX($AA$261:AY$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F317+$H317, AZ$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,AZ$11 - $H317 > 0),\nINDEX($AA$261:AZ$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F317+$H317, BA$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,BA$11 - $H317 > 0),\nINDEX($AA$261:BA$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F317+$H317, BB$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,BB$11 - $H317 > 0),\nINDEX($AA$261:BB$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F317+$H317, BC$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,BC$11 - $H317 > 0),\nINDEX($AA$261:BC$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F317+$H317, BD$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,BD$11 - $H317 > 0),\nINDEX($AA$261:BD$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F317+$H317, BE$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,BE$11 - $H317 > 0),\nINDEX($AA$261:BE$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F317+$H317, BF$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,BF$11 - $H317 > 0),\nINDEX($AA$261:BF$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F317+$H317, BG$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,BG$11 - $H317 > 0),\nINDEX($AA$261:BG$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F317+$H317, BH$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,BH$11 - $H317 > 0),\nINDEX($AA$261:BH$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F317+$H317, BI$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,BI$11 - $H317 > 0),\nINDEX($AA$261:BI$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F317+$H317, BJ$11 <= $F317 + INDEX($AA$310:$BJ$310,, $F317) + $H317- 1,BJ$11 - $H317 > 0),\nINDEX($AA$261:BJ$261,, $F317) / INDEX($AA$310:$BJ$310,, $F317),\n0)","v":0}]
[null,null,null,null," Release, Year 8",8,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F319)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F319+$H319, AA$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AA$11 - $H319 > 0),\nINDEX($AA$261:AA$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F319+$H319, AB$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AB$11 - $H319 > 0),\nINDEX($AA$261:AB$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F319+$H319, AC$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AC$11 - $H319 > 0),\nINDEX($AA$261:AC$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F319+$H319, AD$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AD$11 - $H319 > 0),\nINDEX($AA$261:AD$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F319+$H319, AE$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AE$11 - $H319 > 0),\nINDEX($AA$261:AE$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F319+$H319, AF$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AF$11 - $H319 > 0),\nINDEX($AA$261:AF$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F319+$H319, AG$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AG$11 - $H319 > 0),\nINDEX($AA$261:AG$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F319+$H319, AH$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AH$11 - $H319 > 0),\nINDEX($AA$261:AH$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F319+$H319, AI$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AI$11 - $H319 > 0),\nINDEX($AA$261:AI$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F319+$H319, AJ$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AJ$11 - $H319 > 0),\nINDEX($AA$261:AJ$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F319+$H319, AK$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AK$11 - $H319 > 0),\nINDEX($AA$261:AK$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F319+$H319, AL$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AL$11 - $H319 > 0),\nINDEX($AA$261:AL$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F319+$H319, AM$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AM$11 - $H319 > 0),\nINDEX($AA$261:AM$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F319+$H319, AN$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AN$11 - $H319 > 0),\nINDEX($AA$261:AN$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F319+$H319, AO$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AO$11 - $H319 > 0),\nINDEX($AA$261:AO$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F319+$H319, AP$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AP$11 - $H319 > 0),\nINDEX($AA$261:AP$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F319+$H319, AQ$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AQ$11 - $H319 > 0),\nINDEX($AA$261:AQ$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F319+$H319, AR$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AR$11 - $H319 > 0),\nINDEX($AA$261:AR$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F319+$H319, AS$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AS$11 - $H319 > 0),\nINDEX($AA$261:AS$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F319+$H319, AT$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AT$11 - $H319 > 0),\nINDEX($AA$261:AT$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F319+$H319, AU$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AU$11 - $H319 > 0),\nINDEX($AA$261:AU$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F319+$H319, AV$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AV$11 - $H319 > 0),\nINDEX($AA$261:AV$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F319+$H319, AW$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AW$11 - $H319 > 0),\nINDEX($AA$261:AW$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F319+$H319, AX$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AX$11 - $H319 > 0),\nINDEX($AA$261:AX$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F319+$H319, AY$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AY$11 - $H319 > 0),\nINDEX($AA$261:AY$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F319+$H319, AZ$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,AZ$11 - $H319 > 0),\nINDEX($AA$261:AZ$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F319+$H319, BA$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,BA$11 - $H319 > 0),\nINDEX($AA$261:BA$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F319+$H319, BB$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,BB$11 - $H319 > 0),\nINDEX($AA$261:BB$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F319+$H319, BC$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,BC$11 - $H319 > 0),\nINDEX($AA$261:BC$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F319+$H319, BD$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,BD$11 - $H319 > 0),\nINDEX($AA$261:BD$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F319+$H319, BE$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,BE$11 - $H319 > 0),\nINDEX($AA$261:BE$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F319+$H319, BF$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,BF$11 - $H319 > 0),\nINDEX($AA$261:BF$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F319+$H319, BG$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,BG$11 - $H319 > 0),\nINDEX($AA$261:BG$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F319+$H319, BH$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,BH$11 - $H319 > 0),\nINDEX($AA$261:BH$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F319+$H319, BI$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,BI$11 - $H319 > 0),\nINDEX($AA$261:BI$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F319+$H319, BJ$11 <= $F319 + INDEX($AA$310:$BJ$310,, $F319) + $H319- 1,BJ$11 - $H319 > 0),\nINDEX($AA$261:BJ$261,, $F319) / INDEX($AA$310:$BJ$310,, $F319),\n0)","v":0}]
[null,null,null,null," Release, Year 9",9,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F320)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F320+$H320, AA$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AA$11 - $H320 > 0),\nINDEX($AA$261:AA$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F320+$H320, AB$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AB$11 - $H320 > 0),\nINDEX($AA$261:AB$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F320+$H320, AC$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AC$11 - $H320 > 0),\nINDEX($AA$261:AC$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F320+$H320, AD$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AD$11 - $H320 > 0),\nINDEX($AA$261:AD$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F320+$H320, AE$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AE$11 - $H320 > 0),\nINDEX($AA$261:AE$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F320+$H320, AF$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AF$11 - $H320 > 0),\nINDEX($AA$261:AF$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F320+$H320, AG$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AG$11 - $H320 > 0),\nINDEX($AA$261:AG$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F320+$H320, AH$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AH$11 - $H320 > 0),\nINDEX($AA$261:AH$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F320+$H320, AI$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AI$11 - $H320 > 0),\nINDEX($AA$261:AI$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F320+$H320, AJ$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AJ$11 - $H320 > 0),\nINDEX($AA$261:AJ$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F320+$H320, AK$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AK$11 - $H320 > 0),\nINDEX($AA$261:AK$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F320+$H320, AL$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AL$11 - $H320 > 0),\nINDEX($AA$261:AL$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F320+$H320, AM$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AM$11 - $H320 > 0),\nINDEX($AA$261:AM$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F320+$H320, AN$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AN$11 - $H320 > 0),\nINDEX($AA$261:AN$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F320+$H320, AO$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AO$11 - $H320 > 0),\nINDEX($AA$261:AO$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F320+$H320, AP$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AP$11 - $H320 > 0),\nINDEX($AA$261:AP$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F320+$H320, AQ$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AQ$11 - $H320 > 0),\nINDEX($AA$261:AQ$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F320+$H320, AR$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AR$11 - $H320 > 0),\nINDEX($AA$261:AR$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F320+$H320, AS$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AS$11 - $H320 > 0),\nINDEX($AA$261:AS$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F320+$H320, AT$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AT$11 - $H320 > 0),\nINDEX($AA$261:AT$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F320+$H320, AU$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AU$11 - $H320 > 0),\nINDEX($AA$261:AU$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F320+$H320, AV$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AV$11 - $H320 > 0),\nINDEX($AA$261:AV$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F320+$H320, AW$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AW$11 - $H320 > 0),\nINDEX($AA$261:AW$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F320+$H320, AX$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AX$11 - $H320 > 0),\nINDEX($AA$261:AX$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F320+$H320, AY$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AY$11 - $H320 > 0),\nINDEX($AA$261:AY$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F320+$H320, AZ$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,AZ$11 - $H320 > 0),\nINDEX($AA$261:AZ$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F320+$H320, BA$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,BA$11 - $H320 > 0),\nINDEX($AA$261:BA$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F320+$H320, BB$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,BB$11 - $H320 > 0),\nINDEX($AA$261:BB$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F320+$H320, BC$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,BC$11 - $H320 > 0),\nINDEX($AA$261:BC$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F320+$H320, BD$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,BD$11 - $H320 > 0),\nINDEX($AA$261:BD$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F320+$H320, BE$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,BE$11 - $H320 > 0),\nINDEX($AA$261:BE$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F320+$H320, BF$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,BF$11 - $H320 > 0),\nINDEX($AA$261:BF$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F320+$H320, BG$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,BG$11 - $H320 > 0),\nINDEX($AA$261:BG$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F320+$H320, BH$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,BH$11 - $H320 > 0),\nINDEX($AA$261:BH$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F320+$H320, BI$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,BI$11 - $H320 > 0),\nINDEX($AA$261:BI$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F320+$H320, BJ$11 <= $F320 + INDEX($AA$310:$BJ$310,, $F320) + $H320- 1,BJ$11 - $H320 > 0),\nINDEX($AA$261:BJ$261,, $F320) / INDEX($AA$310:$BJ$310,, $F320),\n0)","v":0}]
[null,null,null,null," Release, Year 11",11,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F322)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F322+$H322, AA$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AA$11 - $H322 > 0),\nINDEX($AA$261:AA$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F322+$H322, AB$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AB$11 - $H322 > 0),\nINDEX($AA$261:AB$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F322+$H322, AC$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AC$11 - $H322 > 0),\nINDEX($AA$261:AC$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F322+$H322, AD$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AD$11 - $H322 > 0),\nINDEX($AA$261:AD$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F322+$H322, AE$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AE$11 - $H322 > 0),\nINDEX($AA$261:AE$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F322+$H322, AF$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AF$11 - $H322 > 0),\nINDEX($AA$261:AF$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F322+$H322, AG$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AG$11 - $H322 > 0),\nINDEX($AA$261:AG$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F322+$H322, AH$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AH$11 - $H322 > 0),\nINDEX($AA$261:AH$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F322+$H322, AI$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AI$11 - $H322 > 0),\nINDEX($AA$261:AI$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F322+$H322, AJ$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AJ$11 - $H322 > 0),\nINDEX($AA$261:AJ$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F322+$H322, AK$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AK$11 - $H322 > 0),\nINDEX($AA$261:AK$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F322+$H322, AL$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AL$11 - $H322 > 0),\nINDEX($AA$261:AL$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F322+$H322, AM$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AM$11 - $H322 > 0),\nINDEX($AA$261:AM$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F322+$H322, AN$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AN$11 - $H322 > 0),\nINDEX($AA$261:AN$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F322+$H322, AO$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AO$11 - $H322 > 0),\nINDEX($AA$261:AO$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F322+$H322, AP$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AP$11 - $H322 > 0),\nINDEX($AA$261:AP$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F322+$H322, AQ$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AQ$11 - $H322 > 0),\nINDEX($AA$261:AQ$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F322+$H322, AR$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AR$11 - $H322 > 0),\nINDEX($AA$261:AR$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F322+$H322, AS$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AS$11 - $H322 > 0),\nINDEX($AA$261:AS$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F322+$H322, AT$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AT$11 - $H322 > 0),\nINDEX($AA$261:AT$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F322+$H322, AU$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AU$11 - $H322 > 0),\nINDEX($AA$261:AU$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F322+$H322, AV$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AV$11 - $H322 > 0),\nINDEX($AA$261:AV$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F322+$H322, AW$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AW$11 - $H322 > 0),\nINDEX($AA$261:AW$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F322+$H322, AX$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AX$11 - $H322 > 0),\nINDEX($AA$261:AX$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F322+$H322, AY$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AY$11 - $H322 > 0),\nINDEX($AA$261:AY$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F322+$H322, AZ$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,AZ$11 - $H322 > 0),\nINDEX($AA$261:AZ$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F322+$H322, BA$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,BA$11 - $H322 > 0),\nINDEX($AA$261:BA$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F322+$H322, BB$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,BB$11 - $H322 > 0),\nINDEX($AA$261:BB$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F322+$H322, BC$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,BC$11 - $H322 > 0),\nINDEX($AA$261:BC$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F322+$H322, BD$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,BD$11 - $H322 > 0),\nINDEX($AA$261:BD$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F322+$H322, BE$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,BE$11 - $H322 > 0),\nINDEX($AA$261:BE$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F322+$H322, BF$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,BF$11 - $H322 > 0),\nINDEX($AA$261:BF$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F322+$H322, BG$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,BG$11 - $H322 > 0),\nINDEX($AA$261:BG$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F322+$H322, BH$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,BH$11 - $H322 > 0),\nINDEX($AA$261:BH$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F322+$H322, BI$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,BI$11 - $H322 > 0),\nINDEX($AA$261:BI$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F322+$H322, BJ$11 <= $F322 + INDEX($AA$310:$BJ$310,, $F322) + $H322- 1,BJ$11 - $H322 > 0),\nINDEX($AA$261:BJ$261,, $F322) / INDEX($AA$310:$BJ$310,, $F322),\n0)","v":0}]
[null,null,null,null," Release, Year 12",12,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F323)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F323+$H323, AA$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AA$11 - $H323 > 0),\nINDEX($AA$261:AA$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F323+$H323, AB$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AB$11 - $H323 > 0),\nINDEX($AA$261:AB$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F323+$H323, AC$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AC$11 - $H323 > 0),\nINDEX($AA$261:AC$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F323+$H323, AD$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AD$11 - $H323 > 0),\nINDEX($AA$261:AD$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F323+$H323, AE$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AE$11 - $H323 > 0),\nINDEX($AA$261:AE$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F323+$H323, AF$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AF$11 - $H323 > 0),\nINDEX($AA$261:AF$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F323+$H323, AG$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AG$11 - $H323 > 0),\nINDEX($AA$261:AG$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F323+$H323, AH$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AH$11 - $H323 > 0),\nINDEX($AA$261:AH$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F323+$H323, AI$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AI$11 - $H323 > 0),\nINDEX($AA$261:AI$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F323+$H323, AJ$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AJ$11 - $H323 > 0),\nINDEX($AA$261:AJ$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F323+$H323, AK$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AK$11 - $H323 > 0),\nINDEX($AA$261:AK$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F323+$H323, AL$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AL$11 - $H323 > 0),\nINDEX($AA$261:AL$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F323+$H323, AM$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AM$11 - $H323 > 0),\nINDEX($AA$261:AM$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F323+$H323, AN$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AN$11 - $H323 > 0),\nINDEX($AA$261:AN$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F323+$H323, AO$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AO$11 - $H323 > 0),\nINDEX($AA$261:AO$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F323+$H323, AP$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AP$11 - $H323 > 0),\nINDEX($AA$261:AP$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F323+$H323, AQ$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AQ$11 - $H323 > 0),\nINDEX($AA$261:AQ$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F323+$H323, AR$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AR$11 - $H323 > 0),\nINDEX($AA$261:AR$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F323+$H323, AS$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AS$11 - $H323 > 0),\nINDEX($AA$261:AS$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F323+$H323, AT$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AT$11 - $H323 > 0),\nINDEX($AA$261:AT$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F323+$H323, AU$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AU$11 - $H323 > 0),\nINDEX($AA$261:AU$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F323+$H323, AV$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AV$11 - $H323 > 0),\nINDEX($AA$261:AV$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F323+$H323, AW$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AW$11 - $H323 > 0),\nINDEX($AA$261:AW$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F323+$H323, AX$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AX$11 - $H323 > 0),\nINDEX($AA$261:AX$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F323+$H323, AY$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AY$11 - $H323 > 0),\nINDEX($AA$261:AY$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F323+$H323, AZ$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,AZ$11 - $H323 > 0),\nINDEX($AA$261:AZ$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F323+$H323, BA$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,BA$11 - $H323 > 0),\nINDEX($AA$261:BA$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F323+$H323, BB$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,BB$11 - $H323 > 0),\nINDEX($AA$261:BB$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F323+$H323, BC$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,BC$11 - $H323 > 0),\nINDEX($AA$261:BC$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F323+$H323, BD$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,BD$11 - $H323 > 0),\nINDEX($AA$261:BD$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F323+$H323, BE$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,BE$11 - $H323 > 0),\nINDEX($AA$261:BE$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F323+$H323, BF$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,BF$11 - $H323 > 0),\nINDEX($AA$261:BF$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F323+$H323, BG$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,BG$11 - $H323 > 0),\nINDEX($AA$261:BG$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F323+$H323, BH$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,BH$11 - $H323 > 0),\nINDEX($AA$261:BH$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F323+$H323, BI$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,BI$11 - $H323 > 0),\nINDEX($AA$261:BI$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F323+$H323, BJ$11 <= $F323 + INDEX($AA$310:$BJ$310,, $F323) + $H323- 1,BJ$11 - $H323 > 0),\nINDEX($AA$261:BJ$261,, $F323) / INDEX($AA$310:$BJ$310,, $F323),\n0)","v":0}]
[null,null,null,null," Release, Year 13",13,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F324)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F324+$H324, AA$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AA$11 - $H324 > 0),\nINDEX($AA$261:AA$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F324+$H324, AB$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AB$11 - $H324 > 0),\nINDEX($AA$261:AB$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F324+$H324, AC$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AC$11 - $H324 > 0),\nINDEX($AA$261:AC$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F324+$H324, AD$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AD$11 - $H324 > 0),\nINDEX($AA$261:AD$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F324+$H324, AE$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AE$11 - $H324 > 0),\nINDEX($AA$261:AE$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F324+$H324, AF$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AF$11 - $H324 > 0),\nINDEX($AA$261:AF$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F324+$H324, AG$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AG$11 - $H324 > 0),\nINDEX($AA$261:AG$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F324+$H324, AH$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AH$11 - $H324 > 0),\nINDEX($AA$261:AH$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F324+$H324, AI$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AI$11 - $H324 > 0),\nINDEX($AA$261:AI$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F324+$H324, AJ$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AJ$11 - $H324 > 0),\nINDEX($AA$261:AJ$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F324+$H324, AK$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AK$11 - $H324 > 0),\nINDEX($AA$261:AK$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F324+$H324, AL$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AL$11 - $H324 > 0),\nINDEX($AA$261:AL$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F324+$H324, AM$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AM$11 - $H324 > 0),\nINDEX($AA$261:AM$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F324+$H324, AN$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AN$11 - $H324 > 0),\nINDEX($AA$261:AN$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F324+$H324, AO$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AO$11 - $H324 > 0),\nINDEX($AA$261:AO$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F324+$H324, AP$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AP$11 - $H324 > 0),\nINDEX($AA$261:AP$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F324+$H324, AQ$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AQ$11 - $H324 > 0),\nINDEX($AA$261:AQ$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F324+$H324, AR$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AR$11 - $H324 > 0),\nINDEX($AA$261:AR$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F324+$H324, AS$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AS$11 - $H324 > 0),\nINDEX($AA$261:AS$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F324+$H324, AT$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AT$11 - $H324 > 0),\nINDEX($AA$261:AT$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F324+$H324, AU$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AU$11 - $H324 > 0),\nINDEX($AA$261:AU$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F324+$H324, AV$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AV$11 - $H324 > 0),\nINDEX($AA$261:AV$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F324+$H324, AW$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AW$11 - $H324 > 0),\nINDEX($AA$261:AW$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F324+$H324, AX$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AX$11 - $H324 > 0),\nINDEX($AA$261:AX$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F324+$H324, AY$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AY$11 - $H324 > 0),\nINDEX($AA$261:AY$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F324+$H324, AZ$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,AZ$11 - $H324 > 0),\nINDEX($AA$261:AZ$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F324+$H324, BA$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,BA$11 - $H324 > 0),\nINDEX($AA$261:BA$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F324+$H324, BB$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,BB$11 - $H324 > 0),\nINDEX($AA$261:BB$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F324+$H324, BC$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,BC$11 - $H324 > 0),\nINDEX($AA$261:BC$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F324+$H324, BD$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,BD$11 - $H324 > 0),\nINDEX($AA$261:BD$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F324+$H324, BE$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,BE$11 - $H324 > 0),\nINDEX($AA$261:BE$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F324+$H324, BF$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,BF$11 - $H324 > 0),\nINDEX($AA$261:BF$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F324+$H324, BG$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,BG$11 - $H324 > 0),\nINDEX($AA$261:BG$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F324+$H324, BH$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,BH$11 - $H324 > 0),\nINDEX($AA$261:BH$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F324+$H324, BI$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,BI$11 - $H324 > 0),\nINDEX($AA$261:BI$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F324+$H324, BJ$11 <= $F324 + INDEX($AA$310:$BJ$310,, $F324) + $H324- 1,BJ$11 - $H324 > 0),\nINDEX($AA$261:BJ$261,, $F324) / INDEX($AA$310:$BJ$310,, $F324),\n0)","v":0}]
[null,null,null,null," Release, Year 14",14,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F325)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F325+$H325, AA$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AA$11 - $H325 > 0),\nINDEX($AA$261:AA$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F325+$H325, AB$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AB$11 - $H325 > 0),\nINDEX($AA$261:AB$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F325+$H325, AC$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AC$11 - $H325 > 0),\nINDEX($AA$261:AC$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F325+$H325, AD$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AD$11 - $H325 > 0),\nINDEX($AA$261:AD$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F325+$H325, AE$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AE$11 - $H325 > 0),\nINDEX($AA$261:AE$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F325+$H325, AF$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AF$11 - $H325 > 0),\nINDEX($AA$261:AF$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F325+$H325, AG$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AG$11 - $H325 > 0),\nINDEX($AA$261:AG$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F325+$H325, AH$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AH$11 - $H325 > 0),\nINDEX($AA$261:AH$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F325+$H325, AI$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AI$11 - $H325 > 0),\nINDEX($AA$261:AI$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F325+$H325, AJ$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AJ$11 - $H325 > 0),\nINDEX($AA$261:AJ$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F325+$H325, AK$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AK$11 - $H325 > 0),\nINDEX($AA$261:AK$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F325+$H325, AL$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AL$11 - $H325 > 0),\nINDEX($AA$261:AL$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F325+$H325, AM$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AM$11 - $H325 > 0),\nINDEX($AA$261:AM$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F325+$H325, AN$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AN$11 - $H325 > 0),\nINDEX($AA$261:AN$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F325+$H325, AO$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AO$11 - $H325 > 0),\nINDEX($AA$261:AO$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F325+$H325, AP$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AP$11 - $H325 > 0),\nINDEX($AA$261:AP$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F325+$H325, AQ$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AQ$11 - $H325 > 0),\nINDEX($AA$261:AQ$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F325+$H325, AR$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AR$11 - $H325 > 0),\nINDEX($AA$261:AR$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F325+$H325, AS$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AS$11 - $H325 > 0),\nINDEX($AA$261:AS$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F325+$H325, AT$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AT$11 - $H325 > 0),\nINDEX($AA$261:AT$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F325+$H325, AU$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AU$11 - $H325 > 0),\nINDEX($AA$261:AU$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F325+$H325, AV$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AV$11 - $H325 > 0),\nINDEX($AA$261:AV$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F325+$H325, AW$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AW$11 - $H325 > 0),\nINDEX($AA$261:AW$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F325+$H325, AX$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AX$11 - $H325 > 0),\nINDEX($AA$261:AX$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F325+$H325, AY$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AY$11 - $H325 > 0),\nINDEX($AA$261:AY$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F325+$H325, AZ$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,AZ$11 - $H325 > 0),\nINDEX($AA$261:AZ$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F325+$H325, BA$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,BA$11 - $H325 > 0),\nINDEX($AA$261:BA$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F325+$H325, BB$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,BB$11 - $H325 > 0),\nINDEX($AA$261:BB$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F325+$H325, BC$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,BC$11 - $H325 > 0),\nINDEX($AA$261:BC$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F325+$H325, BD$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,BD$11 - $H325 > 0),\nINDEX($AA$261:BD$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F325+$H325, BE$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,BE$11 - $H325 > 0),\nINDEX($AA$261:BE$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F325+$H325, BF$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,BF$11 - $H325 > 0),\nINDEX($AA$261:BF$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F325+$H325, BG$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,BG$11 - $H325 > 0),\nINDEX($AA$261:BG$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F325+$H325, BH$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,BH$11 - $H325 > 0),\nINDEX($AA$261:BH$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F325+$H325, BI$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,BI$11 - $H325 > 0),\nINDEX($AA$261:BI$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F325+$H325, BJ$11 <= $F325 + INDEX($AA$310:$BJ$310,, $F325) + $H325- 1,BJ$11 - $H325 > 0),\nINDEX($AA$261:BJ$261,, $F325) / INDEX($AA$310:$BJ$310,, $F325),\n0)","v":0}]
[null,null,null,null," Release, Year 16",16,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F327)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F327+$H327, AA$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AA$11 - $H327 > 0),\nINDEX($AA$261:AA$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F327+$H327, AB$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AB$11 - $H327 > 0),\nINDEX($AA$261:AB$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F327+$H327, AC$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AC$11 - $H327 > 0),\nINDEX($AA$261:AC$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F327+$H327, AD$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AD$11 - $H327 > 0),\nINDEX($AA$261:AD$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F327+$H327, AE$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AE$11 - $H327 > 0),\nINDEX($AA$261:AE$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F327+$H327, AF$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AF$11 - $H327 > 0),\nINDEX($AA$261:AF$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F327+$H327, AG$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AG$11 - $H327 > 0),\nINDEX($AA$261:AG$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F327+$H327, AH$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AH$11 - $H327 > 0),\nINDEX($AA$261:AH$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F327+$H327, AI$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AI$11 - $H327 > 0),\nINDEX($AA$261:AI$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F327+$H327, AJ$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AJ$11 - $H327 > 0),\nINDEX($AA$261:AJ$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F327+$H327, AK$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AK$11 - $H327 > 0),\nINDEX($AA$261:AK$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F327+$H327, AL$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AL$11 - $H327 > 0),\nINDEX($AA$261:AL$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F327+$H327, AM$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AM$11 - $H327 > 0),\nINDEX($AA$261:AM$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F327+$H327, AN$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AN$11 - $H327 > 0),\nINDEX($AA$261:AN$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F327+$H327, AO$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AO$11 - $H327 > 0),\nINDEX($AA$261:AO$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F327+$H327, AP$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AP$11 - $H327 > 0),\nINDEX($AA$261:AP$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F327+$H327, AQ$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AQ$11 - $H327 > 0),\nINDEX($AA$261:AQ$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F327+$H327, AR$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AR$11 - $H327 > 0),\nINDEX($AA$261:AR$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F327+$H327, AS$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AS$11 - $H327 > 0),\nINDEX($AA$261:AS$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F327+$H327, AT$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AT$11 - $H327 > 0),\nINDEX($AA$261:AT$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F327+$H327, AU$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AU$11 - $H327 > 0),\nINDEX($AA$261:AU$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F327+$H327, AV$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AV$11 - $H327 > 0),\nINDEX($AA$261:AV$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F327+$H327, AW$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AW$11 - $H327 > 0),\nINDEX($AA$261:AW$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F327+$H327, AX$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AX$11 - $H327 > 0),\nINDEX($AA$261:AX$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F327+$H327, AY$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AY$11 - $H327 > 0),\nINDEX($AA$261:AY$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F327+$H327, AZ$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,AZ$11 - $H327 > 0),\nINDEX($AA$261:AZ$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F327+$H327, BA$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,BA$11 - $H327 > 0),\nINDEX($AA$261:BA$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F327+$H327, BB$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,BB$11 - $H327 > 0),\nINDEX($AA$261:BB$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F327+$H327, BC$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,BC$11 - $H327 > 0),\nINDEX($AA$261:BC$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F327+$H327, BD$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,BD$11 - $H327 > 0),\nINDEX($AA$261:BD$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F327+$H327, BE$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,BE$11 - $H327 > 0),\nINDEX($AA$261:BE$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F327+$H327, BF$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,BF$11 - $H327 > 0),\nINDEX($AA$261:BF$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F327+$H327, BG$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,BG$11 - $H327 > 0),\nINDEX($AA$261:BG$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F327+$H327, BH$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,BH$11 - $H327 > 0),\nINDEX($AA$261:BH$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F327+$H327, BI$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,BI$11 - $H327 > 0),\nINDEX($AA$261:BI$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F327+$H327, BJ$11 <= $F327 + INDEX($AA$310:$BJ$310,, $F327) + $H327- 1,BJ$11 - $H327 > 0),\nINDEX($AA$261:BJ$261,, $F327) / INDEX($AA$310:$BJ$310,, $F327),\n0)","v":0}]
[null,null,null,null," Release, Year 17",17,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F328)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F328+$H328, AA$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AA$11 - $H328 > 0),\nINDEX($AA$261:AA$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F328+$H328, AB$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AB$11 - $H328 > 0),\nINDEX($AA$261:AB$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F328+$H328, AC$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AC$11 - $H328 > 0),\nINDEX($AA$261:AC$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F328+$H328, AD$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AD$11 - $H328 > 0),\nINDEX($AA$261:AD$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F328+$H328, AE$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AE$11 - $H328 > 0),\nINDEX($AA$261:AE$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F328+$H328, AF$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AF$11 - $H328 > 0),\nINDEX($AA$261:AF$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F328+$H328, AG$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AG$11 - $H328 > 0),\nINDEX($AA$261:AG$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F328+$H328, AH$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AH$11 - $H328 > 0),\nINDEX($AA$261:AH$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F328+$H328, AI$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AI$11 - $H328 > 0),\nINDEX($AA$261:AI$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F328+$H328, AJ$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AJ$11 - $H328 > 0),\nINDEX($AA$261:AJ$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F328+$H328, AK$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AK$11 - $H328 > 0),\nINDEX($AA$261:AK$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F328+$H328, AL$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AL$11 - $H328 > 0),\nINDEX($AA$261:AL$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F328+$H328, AM$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AM$11 - $H328 > 0),\nINDEX($AA$261:AM$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F328+$H328, AN$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AN$11 - $H328 > 0),\nINDEX($AA$261:AN$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F328+$H328, AO$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AO$11 - $H328 > 0),\nINDEX($AA$261:AO$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F328+$H328, AP$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AP$11 - $H328 > 0),\nINDEX($AA$261:AP$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F328+$H328, AQ$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AQ$11 - $H328 > 0),\nINDEX($AA$261:AQ$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F328+$H328, AR$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AR$11 - $H328 > 0),\nINDEX($AA$261:AR$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F328+$H328, AS$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AS$11 - $H328 > 0),\nINDEX($AA$261:AS$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F328+$H328, AT$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AT$11 - $H328 > 0),\nINDEX($AA$261:AT$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F328+$H328, AU$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AU$11 - $H328 > 0),\nINDEX($AA$261:AU$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F328+$H328, AV$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AV$11 - $H328 > 0),\nINDEX($AA$261:AV$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F328+$H328, AW$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AW$11 - $H328 > 0),\nINDEX($AA$261:AW$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F328+$H328, AX$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AX$11 - $H328 > 0),\nINDEX($AA$261:AX$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F328+$H328, AY$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AY$11 - $H328 > 0),\nINDEX($AA$261:AY$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F328+$H328, AZ$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,AZ$11 - $H328 > 0),\nINDEX($AA$261:AZ$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F328+$H328, BA$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,BA$11 - $H328 > 0),\nINDEX($AA$261:BA$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F328+$H328, BB$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,BB$11 - $H328 > 0),\nINDEX($AA$261:BB$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F328+$H328, BC$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,BC$11 - $H328 > 0),\nINDEX($AA$261:BC$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F328+$H328, BD$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,BD$11 - $H328 > 0),\nINDEX($AA$261:BD$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F328+$H328, BE$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,BE$11 - $H328 > 0),\nINDEX($AA$261:BE$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F328+$H328, BF$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,BF$11 - $H328 > 0),\nINDEX($AA$261:BF$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F328+$H328, BG$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,BG$11 - $H328 > 0),\nINDEX($AA$261:BG$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F328+$H328, BH$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,BH$11 - $H328 > 0),\nINDEX($AA$261:BH$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F328+$H328, BI$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,BI$11 - $H328 > 0),\nINDEX($AA$261:BI$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F328+$H328, BJ$11 <= $F328 + INDEX($AA$310:$BJ$310,, $F328) + $H328- 1,BJ$11 - $H328 > 0),\nINDEX($AA$261:BJ$261,, $F328) / INDEX($AA$310:$BJ$310,, $F328),\n0)","v":0}]
[null,null,null,null," Release, Year 19",19,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F330)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F330+$H330, AA$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AA$11 - $H330 > 0),\nINDEX($AA$261:AA$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F330+$H330, AB$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AB$11 - $H330 > 0),\nINDEX($AA$261:AB$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F330+$H330, AC$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AC$11 - $H330 > 0),\nINDEX($AA$261:AC$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F330+$H330, AD$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AD$11 - $H330 > 0),\nINDEX($AA$261:AD$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F330+$H330, AE$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AE$11 - $H330 > 0),\nINDEX($AA$261:AE$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F330+$H330, AF$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AF$11 - $H330 > 0),\nINDEX($AA$261:AF$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F330+$H330, AG$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AG$11 - $H330 > 0),\nINDEX($AA$261:AG$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F330+$H330, AH$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AH$11 - $H330 > 0),\nINDEX($AA$261:AH$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F330+$H330, AI$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AI$11 - $H330 > 0),\nINDEX($AA$261:AI$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F330+$H330, AJ$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AJ$11 - $H330 > 0),\nINDEX($AA$261:AJ$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F330+$H330, AK$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AK$11 - $H330 > 0),\nINDEX($AA$261:AK$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F330+$H330, AL$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AL$11 - $H330 > 0),\nINDEX($AA$261:AL$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F330+$H330, AM$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AM$11 - $H330 > 0),\nINDEX($AA$261:AM$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F330+$H330, AN$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AN$11 - $H330 > 0),\nINDEX($AA$261:AN$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F330+$H330, AO$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AO$11 - $H330 > 0),\nINDEX($AA$261:AO$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F330+$H330, AP$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AP$11 - $H330 > 0),\nINDEX($AA$261:AP$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F330+$H330, AQ$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AQ$11 - $H330 > 0),\nINDEX($AA$261:AQ$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F330+$H330, AR$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AR$11 - $H330 > 0),\nINDEX($AA$261:AR$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F330+$H330, AS$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AS$11 - $H330 > 0),\nINDEX($AA$261:AS$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F330+$H330, AT$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AT$11 - $H330 > 0),\nINDEX($AA$261:AT$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F330+$H330, AU$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AU$11 - $H330 > 0),\nINDEX($AA$261:AU$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F330+$H330, AV$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AV$11 - $H330 > 0),\nINDEX($AA$261:AV$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F330+$H330, AW$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AW$11 - $H330 > 0),\nINDEX($AA$261:AW$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F330+$H330, AX$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AX$11 - $H330 > 0),\nINDEX($AA$261:AX$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F330+$H330, AY$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AY$11 - $H330 > 0),\nINDEX($AA$261:AY$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F330+$H330, AZ$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,AZ$11 - $H330 > 0),\nINDEX($AA$261:AZ$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F330+$H330, BA$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,BA$11 - $H330 > 0),\nINDEX($AA$261:BA$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F330+$H330, BB$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,BB$11 - $H330 > 0),\nINDEX($AA$261:BB$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F330+$H330, BC$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,BC$11 - $H330 > 0),\nINDEX($AA$261:BC$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F330+$H330, BD$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,BD$11 - $H330 > 0),\nINDEX($AA$261:BD$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F330+$H330, BE$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,BE$11 - $H330 > 0),\nINDEX($AA$261:BE$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F330+$H330, BF$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,BF$11 - $H330 > 0),\nINDEX($AA$261:BF$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F330+$H330, BG$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,BG$11 - $H330 > 0),\nINDEX($AA$261:BG$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F330+$H330, BH$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,BH$11 - $H330 > 0),\nINDEX($AA$261:BH$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F330+$H330, BI$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,BI$11 - $H330 > 0),\nINDEX($AA$261:BI$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F330+$H330, BJ$11 <= $F330 + INDEX($AA$310:$BJ$310,, $F330) + $H330- 1,BJ$11 - $H330 > 0),\nINDEX($AA$261:BJ$261,, $F330) / INDEX($AA$310:$BJ$310,, $F330),\n0)","v":0}]
[null,null,null,null," Release, Year 20",20,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F331)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F331+$H331, AA$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AA$11 - $H331 > 0),\nINDEX($AA$261:AA$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F331+$H331, AB$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AB$11 - $H331 > 0),\nINDEX($AA$261:AB$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F331+$H331, AC$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AC$11 - $H331 > 0),\nINDEX($AA$261:AC$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F331+$H331, AD$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AD$11 - $H331 > 0),\nINDEX($AA$261:AD$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F331+$H331, AE$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AE$11 - $H331 > 0),\nINDEX($AA$261:AE$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F331+$H331, AF$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AF$11 - $H331 > 0),\nINDEX($AA$261:AF$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F331+$H331, AG$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AG$11 - $H331 > 0),\nINDEX($AA$261:AG$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F331+$H331, AH$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AH$11 - $H331 > 0),\nINDEX($AA$261:AH$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F331+$H331, AI$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AI$11 - $H331 > 0),\nINDEX($AA$261:AI$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F331+$H331, AJ$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AJ$11 - $H331 > 0),\nINDEX($AA$261:AJ$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F331+$H331, AK$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AK$11 - $H331 > 0),\nINDEX($AA$261:AK$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F331+$H331, AL$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AL$11 - $H331 > 0),\nINDEX($AA$261:AL$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F331+$H331, AM$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AM$11 - $H331 > 0),\nINDEX($AA$261:AM$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F331+$H331, AN$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AN$11 - $H331 > 0),\nINDEX($AA$261:AN$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F331+$H331, AO$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AO$11 - $H331 > 0),\nINDEX($AA$261:AO$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F331+$H331, AP$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AP$11 - $H331 > 0),\nINDEX($AA$261:AP$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F331+$H331, AQ$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AQ$11 - $H331 > 0),\nINDEX($AA$261:AQ$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F331+$H331, AR$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AR$11 - $H331 > 0),\nINDEX($AA$261:AR$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F331+$H331, AS$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AS$11 - $H331 > 0),\nINDEX($AA$261:AS$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F331+$H331, AT$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AT$11 - $H331 > 0),\nINDEX($AA$261:AT$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F331+$H331, AU$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AU$11 - $H331 > 0),\nINDEX($AA$261:AU$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F331+$H331, AV$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AV$11 - $H331 > 0),\nINDEX($AA$261:AV$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F331+$H331, AW$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AW$11 - $H331 > 0),\nINDEX($AA$261:AW$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F331+$H331, AX$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AX$11 - $H331 > 0),\nINDEX($AA$261:AX$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F331+$H331, AY$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AY$11 - $H331 > 0),\nINDEX($AA$261:AY$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F331+$H331, AZ$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,AZ$11 - $H331 > 0),\nINDEX($AA$261:AZ$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F331+$H331, BA$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,BA$11 - $H331 > 0),\nINDEX($AA$261:BA$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F331+$H331, BB$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,BB$11 - $H331 > 0),\nINDEX($AA$261:BB$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F331+$H331, BC$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,BC$11 - $H331 > 0),\nINDEX($AA$261:BC$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F331+$H331, BD$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,BD$11 - $H331 > 0),\nINDEX($AA$261:BD$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F331+$H331, BE$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,BE$11 - $H331 > 0),\nINDEX($AA$261:BE$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F331+$H331, BF$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,BF$11 - $H331 > 0),\nINDEX($AA$261:BF$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F331+$H331, BG$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,BG$11 - $H331 > 0),\nINDEX($AA$261:BG$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F331+$H331, BH$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,BH$11 - $H331 > 0),\nINDEX($AA$261:BH$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F331+$H331, BI$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,BI$11 - $H331 > 0),\nINDEX($AA$261:BI$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F331+$H331, BJ$11 <= $F331 + INDEX($AA$310:$BJ$310,, $F331) + $H331- 1,BJ$11 - $H331 > 0),\nINDEX($AA$261:BJ$261,, $F331) / INDEX($AA$310:$BJ$310,, $F331),\n0)","v":0}]
[null,null,null,null," Release, Year 21",21,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F332)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F332+$H332, AA$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AA$11 - $H332 > 0),\nINDEX($AA$261:AA$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F332+$H332, AB$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AB$11 - $H332 > 0),\nINDEX($AA$261:AB$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F332+$H332, AC$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AC$11 - $H332 > 0),\nINDEX($AA$261:AC$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F332+$H332, AD$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AD$11 - $H332 > 0),\nINDEX($AA$261:AD$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F332+$H332, AE$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AE$11 - $H332 > 0),\nINDEX($AA$261:AE$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F332+$H332, AF$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AF$11 - $H332 > 0),\nINDEX($AA$261:AF$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F332+$H332, AG$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AG$11 - $H332 > 0),\nINDEX($AA$261:AG$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F332+$H332, AH$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AH$11 - $H332 > 0),\nINDEX($AA$261:AH$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F332+$H332, AI$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AI$11 - $H332 > 0),\nINDEX($AA$261:AI$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F332+$H332, AJ$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AJ$11 - $H332 > 0),\nINDEX($AA$261:AJ$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F332+$H332, AK$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AK$11 - $H332 > 0),\nINDEX($AA$261:AK$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F332+$H332, AL$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AL$11 - $H332 > 0),\nINDEX($AA$261:AL$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F332+$H332, AM$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AM$11 - $H332 > 0),\nINDEX($AA$261:AM$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F332+$H332, AN$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AN$11 - $H332 > 0),\nINDEX($AA$261:AN$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F332+$H332, AO$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AO$11 - $H332 > 0),\nINDEX($AA$261:AO$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F332+$H332, AP$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AP$11 - $H332 > 0),\nINDEX($AA$261:AP$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F332+$H332, AQ$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AQ$11 - $H332 > 0),\nINDEX($AA$261:AQ$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F332+$H332, AR$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AR$11 - $H332 > 0),\nINDEX($AA$261:AR$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F332+$H332, AS$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AS$11 - $H332 > 0),\nINDEX($AA$261:AS$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F332+$H332, AT$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AT$11 - $H332 > 0),\nINDEX($AA$261:AT$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F332+$H332, AU$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AU$11 - $H332 > 0),\nINDEX($AA$261:AU$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F332+$H332, AV$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AV$11 - $H332 > 0),\nINDEX($AA$261:AV$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F332+$H332, AW$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AW$11 - $H332 > 0),\nINDEX($AA$261:AW$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F332+$H332, AX$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AX$11 - $H332 > 0),\nINDEX($AA$261:AX$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F332+$H332, AY$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AY$11 - $H332 > 0),\nINDEX($AA$261:AY$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F332+$H332, AZ$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,AZ$11 - $H332 > 0),\nINDEX($AA$261:AZ$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F332+$H332, BA$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,BA$11 - $H332 > 0),\nINDEX($AA$261:BA$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F332+$H332, BB$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,BB$11 - $H332 > 0),\nINDEX($AA$261:BB$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F332+$H332, BC$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,BC$11 - $H332 > 0),\nINDEX($AA$261:BC$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F332+$H332, BD$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,BD$11 - $H332 > 0),\nINDEX($AA$261:BD$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F332+$H332, BE$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,BE$11 - $H332 > 0),\nINDEX($AA$261:BE$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F332+$H332, BF$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,BF$11 - $H332 > 0),\nINDEX($AA$261:BF$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F332+$H332, BG$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,BG$11 - $H332 > 0),\nINDEX($AA$261:BG$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F332+$H332, BH$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,BH$11 - $H332 > 0),\nINDEX($AA$261:BH$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F332+$H332, BI$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,BI$11 - $H332 > 0),\nINDEX($AA$261:BI$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F332+$H332, BJ$11 <= $F332 + INDEX($AA$310:$BJ$310,, $F332) + $H332- 1,BJ$11 - $H332 > 0),\nINDEX($AA$261:BJ$261,, $F332) / INDEX($AA$310:$BJ$310,, $F332),\n0)","v":0}]
[null,null,null,null," Release, Year 22",22,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F333)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F333+$H333, AA$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AA$11 - $H333 > 0),\nINDEX($AA$261:AA$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F333+$H333, AB$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AB$11 - $H333 > 0),\nINDEX($AA$261:AB$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F333+$H333, AC$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AC$11 - $H333 > 0),\nINDEX($AA$261:AC$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F333+$H333, AD$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AD$11 - $H333 > 0),\nINDEX($AA$261:AD$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F333+$H333, AE$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AE$11 - $H333 > 0),\nINDEX($AA$261:AE$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F333+$H333, AF$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AF$11 - $H333 > 0),\nINDEX($AA$261:AF$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F333+$H333, AG$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AG$11 - $H333 > 0),\nINDEX($AA$261:AG$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F333+$H333, AH$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AH$11 - $H333 > 0),\nINDEX($AA$261:AH$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F333+$H333, AI$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AI$11 - $H333 > 0),\nINDEX($AA$261:AI$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F333+$H333, AJ$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AJ$11 - $H333 > 0),\nINDEX($AA$261:AJ$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F333+$H333, AK$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AK$11 - $H333 > 0),\nINDEX($AA$261:AK$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F333+$H333, AL$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AL$11 - $H333 > 0),\nINDEX($AA$261:AL$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F333+$H333, AM$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AM$11 - $H333 > 0),\nINDEX($AA$261:AM$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F333+$H333, AN$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AN$11 - $H333 > 0),\nINDEX($AA$261:AN$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F333+$H333, AO$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AO$11 - $H333 > 0),\nINDEX($AA$261:AO$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F333+$H333, AP$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AP$11 - $H333 > 0),\nINDEX($AA$261:AP$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F333+$H333, AQ$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AQ$11 - $H333 > 0),\nINDEX($AA$261:AQ$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F333+$H333, AR$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AR$11 - $H333 > 0),\nINDEX($AA$261:AR$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F333+$H333, AS$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AS$11 - $H333 > 0),\nINDEX($AA$261:AS$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F333+$H333, AT$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AT$11 - $H333 > 0),\nINDEX($AA$261:AT$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F333+$H333, AU$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AU$11 - $H333 > 0),\nINDEX($AA$261:AU$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F333+$H333, AV$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AV$11 - $H333 > 0),\nINDEX($AA$261:AV$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F333+$H333, AW$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AW$11 - $H333 > 0),\nINDEX($AA$261:AW$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F333+$H333, AX$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AX$11 - $H333 > 0),\nINDEX($AA$261:AX$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F333+$H333, AY$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AY$11 - $H333 > 0),\nINDEX($AA$261:AY$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F333+$H333, AZ$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,AZ$11 - $H333 > 0),\nINDEX($AA$261:AZ$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F333+$H333, BA$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,BA$11 - $H333 > 0),\nINDEX($AA$261:BA$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F333+$H333, BB$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,BB$11 - $H333 > 0),\nINDEX($AA$261:BB$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F333+$H333, BC$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,BC$11 - $H333 > 0),\nINDEX($AA$261:BC$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F333+$H333, BD$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,BD$11 - $H333 > 0),\nINDEX($AA$261:BD$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F333+$H333, BE$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,BE$11 - $H333 > 0),\nINDEX($AA$261:BE$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F333+$H333, BF$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,BF$11 - $H333 > 0),\nINDEX($AA$261:BF$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F333+$H333, BG$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,BG$11 - $H333 > 0),\nINDEX($AA$261:BG$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F333+$H333, BH$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,BH$11 - $H333 > 0),\nINDEX($AA$261:BH$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F333+$H333, BI$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,BI$11 - $H333 > 0),\nINDEX($AA$261:BI$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F333+$H333, BJ$11 <= $F333 + INDEX($AA$310:$BJ$310,, $F333) + $H333- 1,BJ$11 - $H333 > 0),\nINDEX($AA$261:BJ$261,, $F333) / INDEX($AA$310:$BJ$310,, $F333),\n0)","v":0}]
[null,null,null,null," Release, Year 24",24,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F335)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F335+$H335, AA$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AA$11 - $H335 > 0),\nINDEX($AA$261:AA$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F335+$H335, AB$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AB$11 - $H335 > 0),\nINDEX($AA$261:AB$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F335+$H335, AC$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AC$11 - $H335 > 0),\nINDEX($AA$261:AC$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F335+$H335, AD$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AD$11 - $H335 > 0),\nINDEX($AA$261:AD$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F335+$H335, AE$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AE$11 - $H335 > 0),\nINDEX($AA$261:AE$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F335+$H335, AF$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AF$11 - $H335 > 0),\nINDEX($AA$261:AF$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F335+$H335, AG$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AG$11 - $H335 > 0),\nINDEX($AA$261:AG$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F335+$H335, AH$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AH$11 - $H335 > 0),\nINDEX($AA$261:AH$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F335+$H335, AI$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AI$11 - $H335 > 0),\nINDEX($AA$261:AI$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F335+$H335, AJ$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AJ$11 - $H335 > 0),\nINDEX($AA$261:AJ$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F335+$H335, AK$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AK$11 - $H335 > 0),\nINDEX($AA$261:AK$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F335+$H335, AL$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AL$11 - $H335 > 0),\nINDEX($AA$261:AL$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F335+$H335, AM$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AM$11 - $H335 > 0),\nINDEX($AA$261:AM$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F335+$H335, AN$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AN$11 - $H335 > 0),\nINDEX($AA$261:AN$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F335+$H335, AO$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AO$11 - $H335 > 0),\nINDEX($AA$261:AO$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F335+$H335, AP$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AP$11 - $H335 > 0),\nINDEX($AA$261:AP$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F335+$H335, AQ$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AQ$11 - $H335 > 0),\nINDEX($AA$261:AQ$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F335+$H335, AR$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AR$11 - $H335 > 0),\nINDEX($AA$261:AR$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F335+$H335, AS$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AS$11 - $H335 > 0),\nINDEX($AA$261:AS$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F335+$H335, AT$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AT$11 - $H335 > 0),\nINDEX($AA$261:AT$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F335+$H335, AU$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AU$11 - $H335 > 0),\nINDEX($AA$261:AU$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F335+$H335, AV$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AV$11 - $H335 > 0),\nINDEX($AA$261:AV$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F335+$H335, AW$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AW$11 - $H335 > 0),\nINDEX($AA$261:AW$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F335+$H335, AX$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AX$11 - $H335 > 0),\nINDEX($AA$261:AX$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F335+$H335, AY$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AY$11 - $H335 > 0),\nINDEX($AA$261:AY$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F335+$H335, AZ$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,AZ$11 - $H335 > 0),\nINDEX($AA$261:AZ$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F335+$H335, BA$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,BA$11 - $H335 > 0),\nINDEX($AA$261:BA$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F335+$H335, BB$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,BB$11 - $H335 > 0),\nINDEX($AA$261:BB$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F335+$H335, BC$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,BC$11 - $H335 > 0),\nINDEX($AA$261:BC$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F335+$H335, BD$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,BD$11 - $H335 > 0),\nINDEX($AA$261:BD$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F335+$H335, BE$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,BE$11 - $H335 > 0),\nINDEX($AA$261:BE$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F335+$H335, BF$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,BF$11 - $H335 > 0),\nINDEX($AA$261:BF$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F335+$H335, BG$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,BG$11 - $H335 > 0),\nINDEX($AA$261:BG$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F335+$H335, BH$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,BH$11 - $H335 > 0),\nINDEX($AA$261:BH$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F335+$H335, BI$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,BI$11 - $H335 > 0),\nINDEX($AA$261:BI$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F335+$H335, BJ$11 <= $F335 + INDEX($AA$310:$BJ$310,, $F335) + $H335- 1,BJ$11 - $H335 > 0),\nINDEX($AA$261:BJ$261,, $F335) / INDEX($AA$310:$BJ$310,, $F335),\n0)","v":0}]
[null,null,null,null," Release, Year 25",25,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F336)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F336+$H336, AA$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AA$11 - $H336 > 0),\nINDEX($AA$261:AA$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F336+$H336, AB$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AB$11 - $H336 > 0),\nINDEX($AA$261:AB$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F336+$H336, AC$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AC$11 - $H336 > 0),\nINDEX($AA$261:AC$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F336+$H336, AD$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AD$11 - $H336 > 0),\nINDEX($AA$261:AD$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F336+$H336, AE$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AE$11 - $H336 > 0),\nINDEX($AA$261:AE$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F336+$H336, AF$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AF$11 - $H336 > 0),\nINDEX($AA$261:AF$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F336+$H336, AG$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AG$11 - $H336 > 0),\nINDEX($AA$261:AG$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F336+$H336, AH$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AH$11 - $H336 > 0),\nINDEX($AA$261:AH$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F336+$H336, AI$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AI$11 - $H336 > 0),\nINDEX($AA$261:AI$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F336+$H336, AJ$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AJ$11 - $H336 > 0),\nINDEX($AA$261:AJ$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F336+$H336, AK$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AK$11 - $H336 > 0),\nINDEX($AA$261:AK$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F336+$H336, AL$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AL$11 - $H336 > 0),\nINDEX($AA$261:AL$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F336+$H336, AM$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AM$11 - $H336 > 0),\nINDEX($AA$261:AM$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F336+$H336, AN$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AN$11 - $H336 > 0),\nINDEX($AA$261:AN$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F336+$H336, AO$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AO$11 - $H336 > 0),\nINDEX($AA$261:AO$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F336+$H336, AP$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AP$11 - $H336 > 0),\nINDEX($AA$261:AP$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F336+$H336, AQ$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AQ$11 - $H336 > 0),\nINDEX($AA$261:AQ$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F336+$H336, AR$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AR$11 - $H336 > 0),\nINDEX($AA$261:AR$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F336+$H336, AS$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AS$11 - $H336 > 0),\nINDEX($AA$261:AS$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F336+$H336, AT$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AT$11 - $H336 > 0),\nINDEX($AA$261:AT$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F336+$H336, AU$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AU$11 - $H336 > 0),\nINDEX($AA$261:AU$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F336+$H336, AV$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AV$11 - $H336 > 0),\nINDEX($AA$261:AV$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F336+$H336, AW$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AW$11 - $H336 > 0),\nINDEX($AA$261:AW$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F336+$H336, AX$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AX$11 - $H336 > 0),\nINDEX($AA$261:AX$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F336+$H336, AY$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AY$11 - $H336 > 0),\nINDEX($AA$261:AY$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F336+$H336, AZ$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,AZ$11 - $H336 > 0),\nINDEX($AA$261:AZ$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F336+$H336, BA$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,BA$11 - $H336 > 0),\nINDEX($AA$261:BA$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F336+$H336, BB$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,BB$11 - $H336 > 0),\nINDEX($AA$261:BB$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F336+$H336, BC$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,BC$11 - $H336 > 0),\nINDEX($AA$261:BC$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F336+$H336, BD$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,BD$11 - $H336 > 0),\nINDEX($AA$261:BD$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F336+$H336, BE$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,BE$11 - $H336 > 0),\nINDEX($AA$261:BE$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F336+$H336, BF$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,BF$11 - $H336 > 0),\nINDEX($AA$261:BF$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F336+$H336, BG$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,BG$11 - $H336 > 0),\nINDEX($AA$261:BG$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F336+$H336, BH$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,BH$11 - $H336 > 0),\nINDEX($AA$261:BH$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F336+$H336, BI$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,BI$11 - $H336 > 0),\nINDEX($AA$261:BI$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F336+$H336, BJ$11 <= $F336 + INDEX($AA$310:$BJ$310,, $F336) + $H336- 1,BJ$11 - $H336 > 0),\nINDEX($AA$261:BJ$261,, $F336) / INDEX($AA$310:$BJ$310,, $F336),\n0)","v":0}]
[null,null,null,null," Release, Year 27",27,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F338)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F338+$H338, AA$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AA$11 - $H338 > 0),\nINDEX($AA$261:AA$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F338+$H338, AB$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AB$11 - $H338 > 0),\nINDEX($AA$261:AB$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F338+$H338, AC$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AC$11 - $H338 > 0),\nINDEX($AA$261:AC$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F338+$H338, AD$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AD$11 - $H338 > 0),\nINDEX($AA$261:AD$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F338+$H338, AE$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AE$11 - $H338 > 0),\nINDEX($AA$261:AE$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F338+$H338, AF$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AF$11 - $H338 > 0),\nINDEX($AA$261:AF$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F338+$H338, AG$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AG$11 - $H338 > 0),\nINDEX($AA$261:AG$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F338+$H338, AH$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AH$11 - $H338 > 0),\nINDEX($AA$261:AH$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F338+$H338, AI$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AI$11 - $H338 > 0),\nINDEX($AA$261:AI$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F338+$H338, AJ$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AJ$11 - $H338 > 0),\nINDEX($AA$261:AJ$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F338+$H338, AK$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AK$11 - $H338 > 0),\nINDEX($AA$261:AK$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F338+$H338, AL$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AL$11 - $H338 > 0),\nINDEX($AA$261:AL$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F338+$H338, AM$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AM$11 - $H338 > 0),\nINDEX($AA$261:AM$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F338+$H338, AN$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AN$11 - $H338 > 0),\nINDEX($AA$261:AN$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F338+$H338, AO$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AO$11 - $H338 > 0),\nINDEX($AA$261:AO$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F338+$H338, AP$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AP$11 - $H338 > 0),\nINDEX($AA$261:AP$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F338+$H338, AQ$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AQ$11 - $H338 > 0),\nINDEX($AA$261:AQ$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F338+$H338, AR$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AR$11 - $H338 > 0),\nINDEX($AA$261:AR$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F338+$H338, AS$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AS$11 - $H338 > 0),\nINDEX($AA$261:AS$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F338+$H338, AT$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AT$11 - $H338 > 0),\nINDEX($AA$261:AT$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F338+$H338, AU$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AU$11 - $H338 > 0),\nINDEX($AA$261:AU$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F338+$H338, AV$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AV$11 - $H338 > 0),\nINDEX($AA$261:AV$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F338+$H338, AW$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AW$11 - $H338 > 0),\nINDEX($AA$261:AW$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F338+$H338, AX$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AX$11 - $H338 > 0),\nINDEX($AA$261:AX$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F338+$H338, AY$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AY$11 - $H338 > 0),\nINDEX($AA$261:AY$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F338+$H338, AZ$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,AZ$11 - $H338 > 0),\nINDEX($AA$261:AZ$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F338+$H338, BA$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,BA$11 - $H338 > 0),\nINDEX($AA$261:BA$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F338+$H338, BB$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,BB$11 - $H338 > 0),\nINDEX($AA$261:BB$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F338+$H338, BC$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,BC$11 - $H338 > 0),\nINDEX($AA$261:BC$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F338+$H338, BD$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,BD$11 - $H338 > 0),\nINDEX($AA$261:BD$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F338+$H338, BE$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,BE$11 - $H338 > 0),\nINDEX($AA$261:BE$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F338+$H338, BF$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,BF$11 - $H338 > 0),\nINDEX($AA$261:BF$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F338+$H338, BG$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,BG$11 - $H338 > 0),\nINDEX($AA$261:BG$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F338+$H338, BH$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,BH$11 - $H338 > 0),\nINDEX($AA$261:BH$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F338+$H338, BI$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,BI$11 - $H338 > 0),\nINDEX($AA$261:BI$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F338+$H338, BJ$11 <= $F338 + INDEX($AA$310:$BJ$310,, $F338) + $H338- 1,BJ$11 - $H338 > 0),\nINDEX($AA$261:BJ$261,, $F338) / INDEX($AA$310:$BJ$310,, $F338),\n0)","v":0}]
[null,null,null,null," Release, Year 28",28,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F339)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F339+$H339, AA$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AA$11 - $H339 > 0),\nINDEX($AA$261:AA$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F339+$H339, AB$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AB$11 - $H339 > 0),\nINDEX($AA$261:AB$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F339+$H339, AC$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AC$11 - $H339 > 0),\nINDEX($AA$261:AC$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F339+$H339, AD$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AD$11 - $H339 > 0),\nINDEX($AA$261:AD$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F339+$H339, AE$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AE$11 - $H339 > 0),\nINDEX($AA$261:AE$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F339+$H339, AF$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AF$11 - $H339 > 0),\nINDEX($AA$261:AF$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F339+$H339, AG$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AG$11 - $H339 > 0),\nINDEX($AA$261:AG$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F339+$H339, AH$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AH$11 - $H339 > 0),\nINDEX($AA$261:AH$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F339+$H339, AI$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AI$11 - $H339 > 0),\nINDEX($AA$261:AI$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F339+$H339, AJ$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AJ$11 - $H339 > 0),\nINDEX($AA$261:AJ$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F339+$H339, AK$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AK$11 - $H339 > 0),\nINDEX($AA$261:AK$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F339+$H339, AL$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AL$11 - $H339 > 0),\nINDEX($AA$261:AL$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F339+$H339, AM$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AM$11 - $H339 > 0),\nINDEX($AA$261:AM$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F339+$H339, AN$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AN$11 - $H339 > 0),\nINDEX($AA$261:AN$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F339+$H339, AO$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AO$11 - $H339 > 0),\nINDEX($AA$261:AO$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F339+$H339, AP$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AP$11 - $H339 > 0),\nINDEX($AA$261:AP$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F339+$H339, AQ$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AQ$11 - $H339 > 0),\nINDEX($AA$261:AQ$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F339+$H339, AR$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AR$11 - $H339 > 0),\nINDEX($AA$261:AR$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F339+$H339, AS$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AS$11 - $H339 > 0),\nINDEX($AA$261:AS$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F339+$H339, AT$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AT$11 - $H339 > 0),\nINDEX($AA$261:AT$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F339+$H339, AU$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AU$11 - $H339 > 0),\nINDEX($AA$261:AU$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F339+$H339, AV$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AV$11 - $H339 > 0),\nINDEX($AA$261:AV$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F339+$H339, AW$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AW$11 - $H339 > 0),\nINDEX($AA$261:AW$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F339+$H339, AX$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AX$11 - $H339 > 0),\nINDEX($AA$261:AX$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F339+$H339, AY$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AY$11 - $H339 > 0),\nINDEX($AA$261:AY$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F339+$H339, AZ$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,AZ$11 - $H339 > 0),\nINDEX($AA$261:AZ$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F339+$H339, BA$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,BA$11 - $H339 > 0),\nINDEX($AA$261:BA$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F339+$H339, BB$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,BB$11 - $H339 > 0),\nINDEX($AA$261:BB$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F339+$H339, BC$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,BC$11 - $H339 > 0),\nINDEX($AA$261:BC$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F339+$H339, BD$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,BD$11 - $H339 > 0),\nINDEX($AA$261:BD$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F339+$H339, BE$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,BE$11 - $H339 > 0),\nINDEX($AA$261:BE$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F339+$H339, BF$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,BF$11 - $H339 > 0),\nINDEX($AA$261:BF$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F339+$H339, BG$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,BG$11 - $H339 > 0),\nINDEX($AA$261:BG$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F339+$H339, BH$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,BH$11 - $H339 > 0),\nINDEX($AA$261:BH$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F339+$H339, BI$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,BI$11 - $H339 > 0),\nINDEX($AA$261:BI$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F339+$H339, BJ$11 <= $F339 + INDEX($AA$310:$BJ$310,, $F339) + $H339- 1,BJ$11 - $H339 > 0),\nINDEX($AA$261:BJ$261,, $F339) / INDEX($AA$310:$BJ$310,, $F339),\n0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F341)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F341+$H341, AA$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AA$11 - $H341 > 0),\nINDEX($AA$261:AA$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F341+$H341, AB$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AB$11 - $H341 > 0),\nINDEX($AA$261:AB$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F341+$H341, AC$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AC$11 - $H341 > 0),\nINDEX($AA$261:AC$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F341+$H341, AD$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AD$11 - $H341 > 0),\nINDEX($AA$261:AD$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F341+$H341, AE$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AE$11 - $H341 > 0),\nINDEX($AA$261:AE$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F341+$H341, AF$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AF$11 - $H341 > 0),\nINDEX($AA$261:AF$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F341+$H341, AG$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AG$11 - $H341 > 0),\nINDEX($AA$261:AG$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F341+$H341, AH$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AH$11 - $H341 > 0),\nINDEX($AA$261:AH$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F341+$H341, AI$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AI$11 - $H341 > 0),\nINDEX($AA$261:AI$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F341+$H341, AJ$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AJ$11 - $H341 > 0),\nINDEX($AA$261:AJ$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F341+$H341, AK$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AK$11 - $H341 > 0),\nINDEX($AA$261:AK$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F341+$H341, AL$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AL$11 - $H341 > 0),\nINDEX($AA$261:AL$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F341+$H341, AM$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AM$11 - $H341 > 0),\nINDEX($AA$261:AM$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F341+$H341, AN$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AN$11 - $H341 > 0),\nINDEX($AA$261:AN$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F341+$H341, AO$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AO$11 - $H341 > 0),\nINDEX($AA$261:AO$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F341+$H341, AP$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AP$11 - $H341 > 0),\nINDEX($AA$261:AP$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F341+$H341, AQ$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AQ$11 - $H341 > 0),\nINDEX($AA$261:AQ$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F341+$H341, AR$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AR$11 - $H341 > 0),\nINDEX($AA$261:AR$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F341+$H341, AS$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AS$11 - $H341 > 0),\nINDEX($AA$261:AS$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F341+$H341, AT$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AT$11 - $H341 > 0),\nINDEX($AA$261:AT$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F341+$H341, AU$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AU$11 - $H341 > 0),\nINDEX($AA$261:AU$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F341+$H341, AV$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AV$11 - $H341 > 0),\nINDEX($AA$261:AV$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F341+$H341, AW$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AW$11 - $H341 > 0),\nINDEX($AA$261:AW$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F341+$H341, AX$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AX$11 - $H341 > 0),\nINDEX($AA$261:AX$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F341+$H341, AY$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AY$11 - $H341 > 0),\nINDEX($AA$261:AY$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F341+$H341, AZ$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,AZ$11 - $H341 > 0),\nINDEX($AA$261:AZ$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F341+$H341, BA$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,BA$11 - $H341 > 0),\nINDEX($AA$261:BA$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F341+$H341, BB$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,BB$11 - $H341 > 0),\nINDEX($AA$261:BB$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F341+$H341, BC$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,BC$11 - $H341 > 0),\nINDEX($AA$261:BC$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F341+$H341, BD$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,BD$11 - $H341 > 0),\nINDEX($AA$261:BD$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F341+$H341, BE$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,BE$11 - $H341 > 0),\nINDEX($AA$261:BE$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F341+$H341, BF$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,BF$11 - $H341 > 0),\nINDEX($AA$261:BF$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F341+$H341, BG$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,BG$11 - $H341 > 0),\nINDEX($AA$261:BG$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F341+$H341, BH$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,BH$11 - $H341 > 0),\nINDEX($AA$261:BH$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F341+$H341, BI$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,BI$11 - $H341 > 0),\nINDEX($AA$261:BI$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F341+$H341, BJ$11 <= $F341 + INDEX($AA$310:$BJ$310,, $F341) + $H341- 1,BJ$11 - $H341 > 0),\nINDEX($AA$261:BJ$261,, $F341) / INDEX($AA$310:$BJ$310,, $F341),\n0)","v":0}]
[null,null,null,null," Release, Year 31",31,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F342)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F342+$H342, AA$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AA$11 - $H342 > 0),\nINDEX($AA$261:AA$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F342+$H342, AB$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AB$11 - $H342 > 0),\nINDEX($AA$261:AB$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F342+$H342, AC$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AC$11 - $H342 > 0),\nINDEX($AA$261:AC$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F342+$H342, AD$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AD$11 - $H342 > 0),\nINDEX($AA$261:AD$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F342+$H342, AE$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AE$11 - $H342 > 0),\nINDEX($AA$261:AE$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F342+$H342, AF$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AF$11 - $H342 > 0),\nINDEX($AA$261:AF$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F342+$H342, AG$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AG$11 - $H342 > 0),\nINDEX($AA$261:AG$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F342+$H342, AH$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AH$11 - $H342 > 0),\nINDEX($AA$261:AH$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F342+$H342, AI$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AI$11 - $H342 > 0),\nINDEX($AA$261:AI$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F342+$H342, AJ$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AJ$11 - $H342 > 0),\nINDEX($AA$261:AJ$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F342+$H342, AK$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AK$11 - $H342 > 0),\nINDEX($AA$261:AK$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F342+$H342, AL$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AL$11 - $H342 > 0),\nINDEX($AA$261:AL$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F342+$H342, AM$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AM$11 - $H342 > 0),\nINDEX($AA$261:AM$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F342+$H342, AN$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AN$11 - $H342 > 0),\nINDEX($AA$261:AN$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F342+$H342, AO$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AO$11 - $H342 > 0),\nINDEX($AA$261:AO$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F342+$H342, AP$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AP$11 - $H342 > 0),\nINDEX($AA$261:AP$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F342+$H342, AQ$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AQ$11 - $H342 > 0),\nINDEX($AA$261:AQ$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F342+$H342, AR$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AR$11 - $H342 > 0),\nINDEX($AA$261:AR$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F342+$H342, AS$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AS$11 - $H342 > 0),\nINDEX($AA$261:AS$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F342+$H342, AT$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AT$11 - $H342 > 0),\nINDEX($AA$261:AT$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F342+$H342, AU$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AU$11 - $H342 > 0),\nINDEX($AA$261:AU$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F342+$H342, AV$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AV$11 - $H342 > 0),\nINDEX($AA$261:AV$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F342+$H342, AW$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AW$11 - $H342 > 0),\nINDEX($AA$261:AW$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F342+$H342, AX$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AX$11 - $H342 > 0),\nINDEX($AA$261:AX$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F342+$H342, AY$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AY$11 - $H342 > 0),\nINDEX($AA$261:AY$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F342+$H342, AZ$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,AZ$11 - $H342 > 0),\nINDEX($AA$261:AZ$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F342+$H342, BA$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,BA$11 - $H342 > 0),\nINDEX($AA$261:BA$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F342+$H342, BB$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,BB$11 - $H342 > 0),\nINDEX($AA$261:BB$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F342+$H342, BC$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,BC$11 - $H342 > 0),\nINDEX($AA$261:BC$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F342+$H342, BD$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,BD$11 - $H342 > 0),\nINDEX($AA$261:BD$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F342+$H342, BE$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,BE$11 - $H342 > 0),\nINDEX($AA$261:BE$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F342+$H342, BF$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,BF$11 - $H342 > 0),\nINDEX($AA$261:BF$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F342+$H342, BG$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,BG$11 - $H342 > 0),\nINDEX($AA$261:BG$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F342+$H342, BH$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,BH$11 - $H342 > 0),\nINDEX($AA$261:BH$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F342+$H342, BI$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,BI$11 - $H342 > 0),\nINDEX($AA$261:BI$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F342+$H342, BJ$11 <= $F342 + INDEX($AA$310:$BJ$310,, $F342) + $H342- 1,BJ$11 - $H342 > 0),\nINDEX($AA$261:BJ$261,, $F342) / INDEX($AA$310:$BJ$310,, $F342),\n0)","v":0}]
[null,null,null,null," Release, Year 32",32,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F343)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F343+$H343, AA$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AA$11 - $H343 > 0),\nINDEX($AA$261:AA$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F343+$H343, AB$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AB$11 - $H343 > 0),\nINDEX($AA$261:AB$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F343+$H343, AC$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AC$11 - $H343 > 0),\nINDEX($AA$261:AC$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F343+$H343, AD$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AD$11 - $H343 > 0),\nINDEX($AA$261:AD$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F343+$H343, AE$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AE$11 - $H343 > 0),\nINDEX($AA$261:AE$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F343+$H343, AF$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AF$11 - $H343 > 0),\nINDEX($AA$261:AF$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F343+$H343, AG$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AG$11 - $H343 > 0),\nINDEX($AA$261:AG$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F343+$H343, AH$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AH$11 - $H343 > 0),\nINDEX($AA$261:AH$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F343+$H343, AI$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AI$11 - $H343 > 0),\nINDEX($AA$261:AI$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F343+$H343, AJ$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AJ$11 - $H343 > 0),\nINDEX($AA$261:AJ$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F343+$H343, AK$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AK$11 - $H343 > 0),\nINDEX($AA$261:AK$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F343+$H343, AL$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AL$11 - $H343 > 0),\nINDEX($AA$261:AL$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F343+$H343, AM$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AM$11 - $H343 > 0),\nINDEX($AA$261:AM$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F343+$H343, AN$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AN$11 - $H343 > 0),\nINDEX($AA$261:AN$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F343+$H343, AO$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AO$11 - $H343 > 0),\nINDEX($AA$261:AO$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F343+$H343, AP$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AP$11 - $H343 > 0),\nINDEX($AA$261:AP$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F343+$H343, AQ$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AQ$11 - $H343 > 0),\nINDEX($AA$261:AQ$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F343+$H343, AR$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AR$11 - $H343 > 0),\nINDEX($AA$261:AR$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F343+$H343, AS$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AS$11 - $H343 > 0),\nINDEX($AA$261:AS$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F343+$H343, AT$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AT$11 - $H343 > 0),\nINDEX($AA$261:AT$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F343+$H343, AU$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AU$11 - $H343 > 0),\nINDEX($AA$261:AU$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F343+$H343, AV$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AV$11 - $H343 > 0),\nINDEX($AA$261:AV$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F343+$H343, AW$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AW$11 - $H343 > 0),\nINDEX($AA$261:AW$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F343+$H343, AX$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AX$11 - $H343 > 0),\nINDEX($AA$261:AX$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F343+$H343, AY$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AY$11 - $H343 > 0),\nINDEX($AA$261:AY$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F343+$H343, AZ$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,AZ$11 - $H343 > 0),\nINDEX($AA$261:AZ$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F343+$H343, BA$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,BA$11 - $H343 > 0),\nINDEX($AA$261:BA$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F343+$H343, BB$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,BB$11 - $H343 > 0),\nINDEX($AA$261:BB$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F343+$H343, BC$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,BC$11 - $H343 > 0),\nINDEX($AA$261:BC$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F343+$H343, BD$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,BD$11 - $H343 > 0),\nINDEX($AA$261:BD$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F343+$H343, BE$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,BE$11 - $H343 > 0),\nINDEX($AA$261:BE$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F343+$H343, BF$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,BF$11 - $H343 > 0),\nINDEX($AA$261:BF$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F343+$H343, BG$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,BG$11 - $H343 > 0),\nINDEX($AA$261:BG$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F343+$H343, BH$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,BH$11 - $H343 > 0),\nINDEX($AA$261:BH$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F343+$H343, BI$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,BI$11 - $H343 > 0),\nINDEX($AA$261:BI$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F343+$H343, BJ$11 <= $F343 + INDEX($AA$310:$BJ$310,, $F343) + $H343- 1,BJ$11 - $H343 > 0),\nINDEX($AA$261:BJ$261,, $F343) / INDEX($AA$310:$BJ$310,, $F343),\n0)","v":0}]
[null,null,null,null," Release, Year 33",33,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F344)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F344+$H344, AA$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AA$11 - $H344 > 0),\nINDEX($AA$261:AA$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F344+$H344, AB$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AB$11 - $H344 > 0),\nINDEX($AA$261:AB$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F344+$H344, AC$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AC$11 - $H344 > 0),\nINDEX($AA$261:AC$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F344+$H344, AD$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AD$11 - $H344 > 0),\nINDEX($AA$261:AD$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F344+$H344, AE$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AE$11 - $H344 > 0),\nINDEX($AA$261:AE$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F344+$H344, AF$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AF$11 - $H344 > 0),\nINDEX($AA$261:AF$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F344+$H344, AG$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AG$11 - $H344 > 0),\nINDEX($AA$261:AG$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F344+$H344, AH$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AH$11 - $H344 > 0),\nINDEX($AA$261:AH$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F344+$H344, AI$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AI$11 - $H344 > 0),\nINDEX($AA$261:AI$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F344+$H344, AJ$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AJ$11 - $H344 > 0),\nINDEX($AA$261:AJ$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F344+$H344, AK$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AK$11 - $H344 > 0),\nINDEX($AA$261:AK$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F344+$H344, AL$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AL$11 - $H344 > 0),\nINDEX($AA$261:AL$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F344+$H344, AM$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AM$11 - $H344 > 0),\nINDEX($AA$261:AM$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F344+$H344, AN$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AN$11 - $H344 > 0),\nINDEX($AA$261:AN$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F344+$H344, AO$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AO$11 - $H344 > 0),\nINDEX($AA$261:AO$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F344+$H344, AP$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AP$11 - $H344 > 0),\nINDEX($AA$261:AP$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F344+$H344, AQ$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AQ$11 - $H344 > 0),\nINDEX($AA$261:AQ$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F344+$H344, AR$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AR$11 - $H344 > 0),\nINDEX($AA$261:AR$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F344+$H344, AS$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AS$11 - $H344 > 0),\nINDEX($AA$261:AS$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F344+$H344, AT$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AT$11 - $H344 > 0),\nINDEX($AA$261:AT$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F344+$H344, AU$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AU$11 - $H344 > 0),\nINDEX($AA$261:AU$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F344+$H344, AV$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AV$11 - $H344 > 0),\nINDEX($AA$261:AV$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F344+$H344, AW$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AW$11 - $H344 > 0),\nINDEX($AA$261:AW$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F344+$H344, AX$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AX$11 - $H344 > 0),\nINDEX($AA$261:AX$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F344+$H344, AY$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AY$11 - $H344 > 0),\nINDEX($AA$261:AY$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F344+$H344, AZ$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,AZ$11 - $H344 > 0),\nINDEX($AA$261:AZ$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F344+$H344, BA$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,BA$11 - $H344 > 0),\nINDEX($AA$261:BA$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F344+$H344, BB$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,BB$11 - $H344 > 0),\nINDEX($AA$261:BB$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F344+$H344, BC$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,BC$11 - $H344 > 0),\nINDEX($AA$261:BC$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F344+$H344, BD$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,BD$11 - $H344 > 0),\nINDEX($AA$261:BD$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F344+$H344, BE$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,BE$11 - $H344 > 0),\nINDEX($AA$261:BE$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F344+$H344, BF$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,BF$11 - $H344 > 0),\nINDEX($AA$261:BF$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F344+$H344, BG$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,BG$11 - $H344 > 0),\nINDEX($AA$261:BG$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F344+$H344, BH$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,BH$11 - $H344 > 0),\nINDEX($AA$261:BH$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F344+$H344, BI$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,BI$11 - $H344 > 0),\nINDEX($AA$261:BI$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F344+$H344, BJ$11 <= $F344 + INDEX($AA$310:$BJ$310,, $F344) + $H344- 1,BJ$11 - $H344 > 0),\nINDEX($AA$261:BJ$261,, $F344) / INDEX($AA$310:$BJ$310,, $F344),\n0)","v":0}]
[null,null,null,null," Release, Year 35",35,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F346)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F346+$H346, AA$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AA$11 - $H346 > 0),\nINDEX($AA$261:AA$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F346+$H346, AB$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AB$11 - $H346 > 0),\nINDEX($AA$261:AB$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F346+$H346, AC$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AC$11 - $H346 > 0),\nINDEX($AA$261:AC$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F346+$H346, AD$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AD$11 - $H346 > 0),\nINDEX($AA$261:AD$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F346+$H346, AE$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AE$11 - $H346 > 0),\nINDEX($AA$261:AE$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F346+$H346, AF$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AF$11 - $H346 > 0),\nINDEX($AA$261:AF$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F346+$H346, AG$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AG$11 - $H346 > 0),\nINDEX($AA$261:AG$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F346+$H346, AH$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AH$11 - $H346 > 0),\nINDEX($AA$261:AH$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F346+$H346, AI$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AI$11 - $H346 > 0),\nINDEX($AA$261:AI$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F346+$H346, AJ$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AJ$11 - $H346 > 0),\nINDEX($AA$261:AJ$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F346+$H346, AK$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AK$11 - $H346 > 0),\nINDEX($AA$261:AK$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F346+$H346, AL$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AL$11 - $H346 > 0),\nINDEX($AA$261:AL$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F346+$H346, AM$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AM$11 - $H346 > 0),\nINDEX($AA$261:AM$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F346+$H346, AN$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AN$11 - $H346 > 0),\nINDEX($AA$261:AN$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F346+$H346, AO$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AO$11 - $H346 > 0),\nINDEX($AA$261:AO$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F346+$H346, AP$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AP$11 - $H346 > 0),\nINDEX($AA$261:AP$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F346+$H346, AQ$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AQ$11 - $H346 > 0),\nINDEX($AA$261:AQ$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F346+$H346, AR$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AR$11 - $H346 > 0),\nINDEX($AA$261:AR$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F346+$H346, AS$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AS$11 - $H346 > 0),\nINDEX($AA$261:AS$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F346+$H346, AT$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AT$11 - $H346 > 0),\nINDEX($AA$261:AT$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F346+$H346, AU$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AU$11 - $H346 > 0),\nINDEX($AA$261:AU$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F346+$H346, AV$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AV$11 - $H346 > 0),\nINDEX($AA$261:AV$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F346+$H346, AW$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AW$11 - $H346 > 0),\nINDEX($AA$261:AW$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F346+$H346, AX$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AX$11 - $H346 > 0),\nINDEX($AA$261:AX$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F346+$H346, AY$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AY$11 - $H346 > 0),\nINDEX($AA$261:AY$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F346+$H346, AZ$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,AZ$11 - $H346 > 0),\nINDEX($AA$261:AZ$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F346+$H346, BA$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,BA$11 - $H346 > 0),\nINDEX($AA$261:BA$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F346+$H346, BB$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,BB$11 - $H346 > 0),\nINDEX($AA$261:BB$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F346+$H346, BC$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,BC$11 - $H346 > 0),\nINDEX($AA$261:BC$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F346+$H346, BD$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,BD$11 - $H346 > 0),\nINDEX($AA$261:BD$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F346+$H346, BE$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,BE$11 - $H346 > 0),\nINDEX($AA$261:BE$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F346+$H346, BF$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,BF$11 - $H346 > 0),\nINDEX($AA$261:BF$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F346+$H346, BG$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,BG$11 - $H346 > 0),\nINDEX($AA$261:BG$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F346+$H346, BH$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,BH$11 - $H346 > 0),\nINDEX($AA$261:BH$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F346+$H346, BI$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,BI$11 - $H346 > 0),\nINDEX($AA$261:BI$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F346+$H346, BJ$11 <= $F346 + INDEX($AA$310:$BJ$310,, $F346) + $H346- 1,BJ$11 - $H346 > 0),\nINDEX($AA$261:BJ$261,, $F346) / INDEX($AA$310:$BJ$310,, $F346),\n0)","v":0}]
[null,null,null,null," Release, Year 36",36,"£'000",{"$f":"INDEX($AA$311:$BJ$311,F347)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F347+$H347, AA$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AA$11 - $H347 > 0),\nINDEX($AA$261:AA$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F347+$H347, AB$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AB$11 - $H347 > 0),\nINDEX($AA$261:AB$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F347+$H347, AC$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AC$11 - $H347 > 0),\nINDEX($AA$261:AC$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F347+$H347, AD$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AD$11 - $H347 > 0),\nINDEX($AA$261:AD$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F347+$H347, AE$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AE$11 - $H347 > 0),\nINDEX($AA$261:AE$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F347+$H347, AF$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AF$11 - $H347 > 0),\nINDEX($AA$261:AF$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F347+$H347, AG$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AG$11 - $H347 > 0),\nINDEX($AA$261:AG$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F347+$H347, AH$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AH$11 - $H347 > 0),\nINDEX($AA$261:AH$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F347+$H347, AI$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AI$11 - $H347 > 0),\nINDEX($AA$261:AI$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F347+$H347, AJ$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AJ$11 - $H347 > 0),\nINDEX($AA$261:AJ$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F347+$H347, AK$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AK$11 - $H347 > 0),\nINDEX($AA$261:AK$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F347+$H347, AL$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AL$11 - $H347 > 0),\nINDEX($AA$261:AL$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F347+$H347, AM$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AM$11 - $H347 > 0),\nINDEX($AA$261:AM$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F347+$H347, AN$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AN$11 - $H347 > 0),\nINDEX($AA$261:AN$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F347+$H347, AO$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AO$11 - $H347 > 0),\nINDEX($AA$261:AO$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F347+$H347, AP$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AP$11 - $H347 > 0),\nINDEX($AA$261:AP$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F347+$H347, AQ$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AQ$11 - $H347 > 0),\nINDEX($AA$261:AQ$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F347+$H347, AR$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AR$11 - $H347 > 0),\nINDEX($AA$261:AR$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F347+$H347, AS$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AS$11 - $H347 > 0),\nINDEX($AA$261:AS$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F347+$H347, AT$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AT$11 - $H347 > 0),\nINDEX($AA$261:AT$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F347+$H347, AU$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AU$11 - $H347 > 0),\nINDEX($AA$261:AU$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F347+$H347, AV$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AV$11 - $H347 > 0),\nINDEX($AA$261:AV$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F347+$H347, AW$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AW$11 - $H347 > 0),\nINDEX($AA$261:AW$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F347+$H347, AX$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AX$11 - $H347 > 0),\nINDEX($AA$261:AX$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F347+$H347, AY$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AY$11 - $H347 > 0),\nINDEX($AA$261:AY$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F347+$H347, AZ$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,AZ$11 - $H347 > 0),\nINDEX($AA$261:AZ$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F347+$H347, BA$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,BA$11 - $H347 > 0),\nINDEX($AA$261:BA$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F347+$H347, BB$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,BB$11 - $H347 > 0),\nINDEX($AA$261:BB$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F347+$H347, BC$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,BC$11 - $H347 > 0),\nINDEX($AA$261:BC$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F347+$H347, BD$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,BD$11 - $H347 > 0),\nINDEX($AA$261:BD$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F347+$H347, BE$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,BE$11 - $H347 > 0),\nINDEX($AA$261:BE$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F347+$H347, BF$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,BF$11 - $H347 > 0),\nINDEX($AA$261:BF$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F347+$H347, BG$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,BG$11 - $H347 > 0),\nINDEX($AA$261:BG$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F347+$H347, BH$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,BH$11 - $H347 > 0),\nINDEX($AA$261:BH$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F347+$H347, BI$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,BI$11 - $H347 > 0),\nINDEX($AA$261:BI$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F347+$H347, BJ$11 <= $F347 + INDEX($AA$310:$BJ$310,, $F347) + $H347- 1,BJ$11 - $H347 > 0),\nINDEX($AA$261:BJ$261,, $F347) / INDEX($AA$310:$BJ$310,, $F347),\n0)","v":0}]
[]
[null,null,null,"Band Three [Positive]"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E692","v":"Lag Factor used for adjustments [Positive] (Band Three -Bands - A)"},null,{"$f":"'I_Series UKATS'!G692","v":"# years"},null,null,{"$f":"'I_Series UKATS'!J692","v":0},null,{"$f":"'I_Series UKATS'!L692","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y692","v":0},null,{"$f":"'I_Series UKATS'!AA692","v":0},{"$f":"'I_Series UKATS'!AB692","v":0},{"$f":"'I_Series UKATS'!AC692","v":0},{"$f":"'I_Series UKATS'!AD692","v":0},{"$f":"'I_Series UKATS'!AE692","v":0},{"$f":"'I_Series UKATS'!AF692","v":0},{"$f":"'I_Series UKATS'!AG692","v":0},{"$f":"'I_Series UKATS'!AH692","v":0},{"$f":"'I_Series UKATS'!AI692","v":0},{"$f":"'I_Series UKATS'!AJ692","v":0},{"$f":"'I_Series UKATS'!AK692","v":0},{"$f":"'I_Series UKATS'!AL692","v":0},{"$f":"'I_Series UKATS'!AM692","v":0},{"$f":"'I_Series UKATS'!AN692","v":0},{"$f":"'I_Series UKATS'!AO692","v":0},{"$f":"'I_Series UKATS'!AP692","v":0},{"$f":"'I_Series UKATS'!AQ692","v":0},{"$f":"'I_Series UKATS'!AR692","v":0},{"$f":"'I_Series UKATS'!AS692","v":0},{"$f":"'I_Series UKATS'!AT692","v":0},{"$f":"'I_Series UKATS'!AU692","v":0},{"$f":"'I_Series UKATS'!AV692","v":0},{"$f":"'I_Series UKATS'!AW692","v":0},{"$f":"'I_Series UKATS'!AX692","v":0},{"$f":"'I_Series UKATS'!AY692","v":0},{"$f":"'I_Series UKATS'!AZ692","v":0},{"$f":"'I_Series UKATS'!BA692","v":0},{"$f":"'I_Series UKATS'!BB692","v":0},{"$f":"'I_Series UKATS'!BC692","v":0},{"$f":"'I_Series UKATS'!BD692","v":0},{"$f":"'I_Series UKATS'!BE692","v":0},{"$f":"'I_Series UKATS'!BF692","v":0},{"$f":"'I_Series UKATS'!BG692","v":0},{"$f":"'I_Series UKATS'!BH692","v":0},{"$f":"'I_Series UKATS'!BI692","v":0},{"$f":"'I_Series UKATS'!BJ692","v":0}]
[null,null,null,null,{"$f":" A$313 & \" Release, Year \" & F353","v":" Release, Year 1"},1,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F353 + $H353, AA$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AA$11 - $H353 > 0),\nMAX(INDEX($AA$262:AA$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F353 + $H353, AB$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AB$11 - $H353 > 0),\nMAX(INDEX($AA$262:AB$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F353 + $H353, AC$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AC$11 - $H353 > 0),\nMAX(INDEX($AA$262:AC$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F353 + $H353, AD$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AD$11 - $H353 > 0),\nMAX(INDEX($AA$262:AD$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F353 + $H353, AE$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AE$11 - $H353 > 0),\nMAX(INDEX($AA$262:AE$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F353 + $H353, AF$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AF$11 - $H353 > 0),\nMAX(INDEX($AA$262:AF$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F353 + $H353, AG$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AG$11 - $H353 > 0),\nMAX(INDEX($AA$262:AG$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F353 + $H353, AH$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AH$11 - $H353 > 0),\nMAX(INDEX($AA$262:AH$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F353 + $H353, AI$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AI$11 - $H353 > 0),\nMAX(INDEX($AA$262:AI$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F353 + $H353, AJ$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AJ$11 - $H353 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F353 + $H353, AK$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AK$11 - $H353 > 0),\nMAX(INDEX($AA$262:AK$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F353 + $H353, AL$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AL$11 - $H353 > 0),\nMAX(INDEX($AA$262:AL$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F353 + $H353, AM$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AM$11 - $H353 > 0),\nMAX(INDEX($AA$262:AM$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F353 + $H353, AN$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AN$11 - $H353 > 0),\nMAX(INDEX($AA$262:AN$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F353 + $H353, AO$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AO$11 - $H353 > 0),\nMAX(INDEX($AA$262:AO$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F353 + $H353, AP$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AP$11 - $H353 > 0),\nMAX(INDEX($AA$262:AP$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F353 + $H353, AQ$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AQ$11 - $H353 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F353 + $H353, AR$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AR$11 - $H353 > 0),\nMAX(INDEX($AA$262:AR$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F353 + $H353, AS$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AS$11 - $H353 > 0),\nMAX(INDEX($AA$262:AS$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F353 + $H353, AT$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AT$11 - $H353 > 0),\nMAX(INDEX($AA$262:AT$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F353 + $H353, AU$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AU$11 - $H353 > 0),\nMAX(INDEX($AA$262:AU$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F353 + $H353, AV$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AV$11 - $H353 > 0),\nMAX(INDEX($AA$262:AV$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F353 + $H353, AW$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AW$11 - $H353 > 0),\nMAX(INDEX($AA$262:AW$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F353 + $H353, AX$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AX$11 - $H353 > 0),\nMAX(INDEX($AA$262:AX$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F353 + $H353, AY$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AY$11 - $H353 > 0),\nMAX(INDEX($AA$262:AY$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F353 + $H353, AZ$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,AZ$11 - $H353 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F353 + $H353, BA$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,BA$11 - $H353 > 0),\nMAX(INDEX($AA$262:BA$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F353 + $H353, BB$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,BB$11 - $H353 > 0),\nMAX(INDEX($AA$262:BB$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F353 + $H353, BC$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,BC$11 - $H353 > 0),\nMAX(INDEX($AA$262:BC$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F353 + $H353, BD$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,BD$11 - $H353 > 0),\nMAX(INDEX($AA$262:BD$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F353 + $H353, BE$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,BE$11 - $H353 > 0),\nMAX(INDEX($AA$262:BE$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F353 + $H353, BF$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,BF$11 - $H353 > 0),\nMAX(INDEX($AA$262:BF$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F353 + $H353, BG$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,BG$11 - $H353 > 0),\nMAX(INDEX($AA$262:BG$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F353 + $H353, BH$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,BH$11 - $H353 > 0),\nMAX(INDEX($AA$262:BH$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F353 + $H353, BI$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,BI$11 - $H353 > 0),\nMAX(INDEX($AA$262:BI$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F353 + $H353, BJ$11 <= $F353 + INDEX($AA$351:$BJ$351,, $F353) + $H353- 1,BJ$11 - $H353 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F353) / INDEX($AA$351:$BJ$351,, $F353), 0),\n0)","v":0}]
[null,null,null,null,{"$f":" A$313 & \" Release, Year \" & F354","v":" Release, Year 2"},{"$f":"F353 + 1","v":2},"£'000",{"$f":"INDEX($AA$352:$BJ$352,F354)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F354 + $H354, AA$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AA$11 - $H354 > 0),\nMAX(INDEX($AA$262:AA$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F354 + $H354, AB$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AB$11 - $H354 > 0),\nMAX(INDEX($AA$262:AB$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F354 + $H354, AC$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AC$11 - $H354 > 0),\nMAX(INDEX($AA$262:AC$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F354 + $H354, AD$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AD$11 - $H354 > 0),\nMAX(INDEX($AA$262:AD$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F354 + $H354, AE$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AE$11 - $H354 > 0),\nMAX(INDEX($AA$262:AE$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F354 + $H354, AF$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AF$11 - $H354 > 0),\nMAX(INDEX($AA$262:AF$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F354 + $H354, AG$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AG$11 - $H354 > 0),\nMAX(INDEX($AA$262:AG$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F354 + $H354, AH$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AH$11 - $H354 > 0),\nMAX(INDEX($AA$262:AH$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F354 + $H354, AI$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AI$11 - $H354 > 0),\nMAX(INDEX($AA$262:AI$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F354 + $H354, AJ$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AJ$11 - $H354 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F354 + $H354, AK$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AK$11 - $H354 > 0),\nMAX(INDEX($AA$262:AK$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F354 + $H354, AL$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AL$11 - $H354 > 0),\nMAX(INDEX($AA$262:AL$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F354 + $H354, AM$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AM$11 - $H354 > 0),\nMAX(INDEX($AA$262:AM$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F354 + $H354, AN$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AN$11 - $H354 > 0),\nMAX(INDEX($AA$262:AN$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F354 + $H354, AO$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AO$11 - $H354 > 0),\nMAX(INDEX($AA$262:AO$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F354 + $H354, AP$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AP$11 - $H354 > 0),\nMAX(INDEX($AA$262:AP$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F354 + $H354, AQ$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AQ$11 - $H354 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F354 + $H354, AR$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AR$11 - $H354 > 0),\nMAX(INDEX($AA$262:AR$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F354 + $H354, AS$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AS$11 - $H354 > 0),\nMAX(INDEX($AA$262:AS$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F354 + $H354, AT$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AT$11 - $H354 > 0),\nMAX(INDEX($AA$262:AT$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F354 + $H354, AU$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AU$11 - $H354 > 0),\nMAX(INDEX($AA$262:AU$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F354 + $H354, AV$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AV$11 - $H354 > 0),\nMAX(INDEX($AA$262:AV$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F354 + $H354, AW$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AW$11 - $H354 > 0),\nMAX(INDEX($AA$262:AW$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F354 + $H354, AX$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AX$11 - $H354 > 0),\nMAX(INDEX($AA$262:AX$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F354 + $H354, AY$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AY$11 - $H354 > 0),\nMAX(INDEX($AA$262:AY$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F354 + $H354, AZ$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,AZ$11 - $H354 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F354 + $H354, BA$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,BA$11 - $H354 > 0),\nMAX(INDEX($AA$262:BA$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F354 + $H354, BB$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,BB$11 - $H354 > 0),\nMAX(INDEX($AA$262:BB$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F354 + $H354, BC$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,BC$11 - $H354 > 0),\nMAX(INDEX($AA$262:BC$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F354 + $H354, BD$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,BD$11 - $H354 > 0),\nMAX(INDEX($AA$262:BD$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F354 + $H354, BE$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,BE$11 - $H354 > 0),\nMAX(INDEX($AA$262:BE$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F354 + $H354, BF$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,BF$11 - $H354 > 0),\nMAX(INDEX($AA$262:BF$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F354 + $H354, BG$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,BG$11 - $H354 > 0),\nMAX(INDEX($AA$262:BG$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F354 + $H354, BH$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,BH$11 - $H354 > 0),\nMAX(INDEX($AA$262:BH$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F354 + $H354, BI$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,BI$11 - $H354 > 0),\nMAX(INDEX($AA$262:BI$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F354 + $H354, BJ$11 <= $F354 + INDEX($AA$351:$BJ$351,, $F354) + $H354- 1,BJ$11 - $H354 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F354) / INDEX($AA$351:$BJ$351,, $F354), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 3",{"$f":"F354 + 1","v":3},"£'000",{"$f":"INDEX($AA$352:$BJ$352,F355)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F355 + $H355, AA$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AA$11 - $H355 > 0),\nMAX(INDEX($AA$262:AA$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F355 + $H355, AB$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AB$11 - $H355 > 0),\nMAX(INDEX($AA$262:AB$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F355 + $H355, AC$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AC$11 - $H355 > 0),\nMAX(INDEX($AA$262:AC$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F355 + $H355, AD$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AD$11 - $H355 > 0),\nMAX(INDEX($AA$262:AD$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F355 + $H355, AE$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AE$11 - $H355 > 0),\nMAX(INDEX($AA$262:AE$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F355 + $H355, AF$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AF$11 - $H355 > 0),\nMAX(INDEX($AA$262:AF$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F355 + $H355, AG$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AG$11 - $H355 > 0),\nMAX(INDEX($AA$262:AG$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F355 + $H355, AH$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AH$11 - $H355 > 0),\nMAX(INDEX($AA$262:AH$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F355 + $H355, AI$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AI$11 - $H355 > 0),\nMAX(INDEX($AA$262:AI$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F355 + $H355, AJ$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AJ$11 - $H355 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F355 + $H355, AK$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AK$11 - $H355 > 0),\nMAX(INDEX($AA$262:AK$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F355 + $H355, AL$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AL$11 - $H355 > 0),\nMAX(INDEX($AA$262:AL$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F355 + $H355, AM$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AM$11 - $H355 > 0),\nMAX(INDEX($AA$262:AM$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F355 + $H355, AN$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AN$11 - $H355 > 0),\nMAX(INDEX($AA$262:AN$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F355 + $H355, AO$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AO$11 - $H355 > 0),\nMAX(INDEX($AA$262:AO$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F355 + $H355, AP$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AP$11 - $H355 > 0),\nMAX(INDEX($AA$262:AP$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F355 + $H355, AQ$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AQ$11 - $H355 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F355 + $H355, AR$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AR$11 - $H355 > 0),\nMAX(INDEX($AA$262:AR$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F355 + $H355, AS$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AS$11 - $H355 > 0),\nMAX(INDEX($AA$262:AS$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F355 + $H355, AT$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AT$11 - $H355 > 0),\nMAX(INDEX($AA$262:AT$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F355 + $H355, AU$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AU$11 - $H355 > 0),\nMAX(INDEX($AA$262:AU$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F355 + $H355, AV$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AV$11 - $H355 > 0),\nMAX(INDEX($AA$262:AV$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F355 + $H355, AW$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AW$11 - $H355 > 0),\nMAX(INDEX($AA$262:AW$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F355 + $H355, AX$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AX$11 - $H355 > 0),\nMAX(INDEX($AA$262:AX$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F355 + $H355, AY$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AY$11 - $H355 > 0),\nMAX(INDEX($AA$262:AY$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F355 + $H355, AZ$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,AZ$11 - $H355 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F355 + $H355, BA$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,BA$11 - $H355 > 0),\nMAX(INDEX($AA$262:BA$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F355 + $H355, BB$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,BB$11 - $H355 > 0),\nMAX(INDEX($AA$262:BB$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F355 + $H355, BC$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,BC$11 - $H355 > 0),\nMAX(INDEX($AA$262:BC$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F355 + $H355, BD$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,BD$11 - $H355 > 0),\nMAX(INDEX($AA$262:BD$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F355 + $H355, BE$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,BE$11 - $H355 > 0),\nMAX(INDEX($AA$262:BE$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F355 + $H355, BF$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,BF$11 - $H355 > 0),\nMAX(INDEX($AA$262:BF$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F355 + $H355, BG$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,BG$11 - $H355 > 0),\nMAX(INDEX($AA$262:BG$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F355 + $H355, BH$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,BH$11 - $H355 > 0),\nMAX(INDEX($AA$262:BH$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F355 + $H355, BI$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,BI$11 - $H355 > 0),\nMAX(INDEX($AA$262:BI$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F355 + $H355, BJ$11 <= $F355 + INDEX($AA$351:$BJ$351,, $F355) + $H355- 1,BJ$11 - $H355 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F355) / INDEX($AA$351:$BJ$351,, $F355), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 5",5,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F357 + $H357, AA$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AA$11 - $H357 > 0),\nMAX(INDEX($AA$262:AA$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F357 + $H357, AB$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AB$11 - $H357 > 0),\nMAX(INDEX($AA$262:AB$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F357 + $H357, AC$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AC$11 - $H357 > 0),\nMAX(INDEX($AA$262:AC$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F357 + $H357, AD$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AD$11 - $H357 > 0),\nMAX(INDEX($AA$262:AD$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F357 + $H357, AE$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AE$11 - $H357 > 0),\nMAX(INDEX($AA$262:AE$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F357 + $H357, AF$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AF$11 - $H357 > 0),\nMAX(INDEX($AA$262:AF$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F357 + $H357, AG$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AG$11 - $H357 > 0),\nMAX(INDEX($AA$262:AG$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F357 + $H357, AH$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AH$11 - $H357 > 0),\nMAX(INDEX($AA$262:AH$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F357 + $H357, AI$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AI$11 - $H357 > 0),\nMAX(INDEX($AA$262:AI$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F357 + $H357, AJ$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AJ$11 - $H357 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F357 + $H357, AK$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AK$11 - $H357 > 0),\nMAX(INDEX($AA$262:AK$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F357 + $H357, AL$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AL$11 - $H357 > 0),\nMAX(INDEX($AA$262:AL$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F357 + $H357, AM$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AM$11 - $H357 > 0),\nMAX(INDEX($AA$262:AM$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F357 + $H357, AN$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AN$11 - $H357 > 0),\nMAX(INDEX($AA$262:AN$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F357 + $H357, AO$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AO$11 - $H357 > 0),\nMAX(INDEX($AA$262:AO$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F357 + $H357, AP$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AP$11 - $H357 > 0),\nMAX(INDEX($AA$262:AP$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F357 + $H357, AQ$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AQ$11 - $H357 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F357 + $H357, AR$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AR$11 - $H357 > 0),\nMAX(INDEX($AA$262:AR$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F357 + $H357, AS$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AS$11 - $H357 > 0),\nMAX(INDEX($AA$262:AS$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F357 + $H357, AT$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AT$11 - $H357 > 0),\nMAX(INDEX($AA$262:AT$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F357 + $H357, AU$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AU$11 - $H357 > 0),\nMAX(INDEX($AA$262:AU$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F357 + $H357, AV$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AV$11 - $H357 > 0),\nMAX(INDEX($AA$262:AV$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F357 + $H357, AW$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AW$11 - $H357 > 0),\nMAX(INDEX($AA$262:AW$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F357 + $H357, AX$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AX$11 - $H357 > 0),\nMAX(INDEX($AA$262:AX$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F357 + $H357, AY$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AY$11 - $H357 > 0),\nMAX(INDEX($AA$262:AY$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F357 + $H357, AZ$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,AZ$11 - $H357 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F357 + $H357, BA$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,BA$11 - $H357 > 0),\nMAX(INDEX($AA$262:BA$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F357 + $H357, BB$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,BB$11 - $H357 > 0),\nMAX(INDEX($AA$262:BB$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F357 + $H357, BC$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,BC$11 - $H357 > 0),\nMAX(INDEX($AA$262:BC$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F357 + $H357, BD$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,BD$11 - $H357 > 0),\nMAX(INDEX($AA$262:BD$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F357 + $H357, BE$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,BE$11 - $H357 > 0),\nMAX(INDEX($AA$262:BE$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F357 + $H357, BF$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,BF$11 - $H357 > 0),\nMAX(INDEX($AA$262:BF$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F357 + $H357, BG$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,BG$11 - $H357 > 0),\nMAX(INDEX($AA$262:BG$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F357 + $H357, BH$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,BH$11 - $H357 > 0),\nMAX(INDEX($AA$262:BH$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F357 + $H357, BI$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,BI$11 - $H357 > 0),\nMAX(INDEX($AA$262:BI$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F357 + $H357, BJ$11 <= $F357 + INDEX($AA$351:$BJ$351,, $F357) + $H357- 1,BJ$11 - $H357 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F357) / INDEX($AA$351:$BJ$351,, $F357), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 6",6,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F358)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F358 + $H358, AA$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AA$11 - $H358 > 0),\nMAX(INDEX($AA$262:AA$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F358 + $H358, AB$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AB$11 - $H358 > 0),\nMAX(INDEX($AA$262:AB$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F358 + $H358, AC$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AC$11 - $H358 > 0),\nMAX(INDEX($AA$262:AC$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F358 + $H358, AD$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AD$11 - $H358 > 0),\nMAX(INDEX($AA$262:AD$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F358 + $H358, AE$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AE$11 - $H358 > 0),\nMAX(INDEX($AA$262:AE$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F358 + $H358, AF$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AF$11 - $H358 > 0),\nMAX(INDEX($AA$262:AF$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F358 + $H358, AG$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AG$11 - $H358 > 0),\nMAX(INDEX($AA$262:AG$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F358 + $H358, AH$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AH$11 - $H358 > 0),\nMAX(INDEX($AA$262:AH$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F358 + $H358, AI$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AI$11 - $H358 > 0),\nMAX(INDEX($AA$262:AI$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F358 + $H358, AJ$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AJ$11 - $H358 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F358 + $H358, AK$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AK$11 - $H358 > 0),\nMAX(INDEX($AA$262:AK$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F358 + $H358, AL$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AL$11 - $H358 > 0),\nMAX(INDEX($AA$262:AL$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F358 + $H358, AM$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AM$11 - $H358 > 0),\nMAX(INDEX($AA$262:AM$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F358 + $H358, AN$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AN$11 - $H358 > 0),\nMAX(INDEX($AA$262:AN$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F358 + $H358, AO$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AO$11 - $H358 > 0),\nMAX(INDEX($AA$262:AO$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F358 + $H358, AP$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AP$11 - $H358 > 0),\nMAX(INDEX($AA$262:AP$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F358 + $H358, AQ$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AQ$11 - $H358 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F358 + $H358, AR$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AR$11 - $H358 > 0),\nMAX(INDEX($AA$262:AR$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F358 + $H358, AS$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AS$11 - $H358 > 0),\nMAX(INDEX($AA$262:AS$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F358 + $H358, AT$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AT$11 - $H358 > 0),\nMAX(INDEX($AA$262:AT$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F358 + $H358, AU$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AU$11 - $H358 > 0),\nMAX(INDEX($AA$262:AU$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F358 + $H358, AV$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AV$11 - $H358 > 0),\nMAX(INDEX($AA$262:AV$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F358 + $H358, AW$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AW$11 - $H358 > 0),\nMAX(INDEX($AA$262:AW$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F358 + $H358, AX$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AX$11 - $H358 > 0),\nMAX(INDEX($AA$262:AX$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F358 + $H358, AY$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AY$11 - $H358 > 0),\nMAX(INDEX($AA$262:AY$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F358 + $H358, AZ$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,AZ$11 - $H358 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F358 + $H358, BA$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,BA$11 - $H358 > 0),\nMAX(INDEX($AA$262:BA$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F358 + $H358, BB$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,BB$11 - $H358 > 0),\nMAX(INDEX($AA$262:BB$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F358 + $H358, BC$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,BC$11 - $H358 > 0),\nMAX(INDEX($AA$262:BC$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F358 + $H358, BD$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,BD$11 - $H358 > 0),\nMAX(INDEX($AA$262:BD$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F358 + $H358, BE$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,BE$11 - $H358 > 0),\nMAX(INDEX($AA$262:BE$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F358 + $H358, BF$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,BF$11 - $H358 > 0),\nMAX(INDEX($AA$262:BF$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F358 + $H358, BG$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,BG$11 - $H358 > 0),\nMAX(INDEX($AA$262:BG$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F358 + $H358, BH$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,BH$11 - $H358 > 0),\nMAX(INDEX($AA$262:BH$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F358 + $H358, BI$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,BI$11 - $H358 > 0),\nMAX(INDEX($AA$262:BI$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F358 + $H358, BJ$11 <= $F358 + INDEX($AA$351:$BJ$351,, $F358) + $H358- 1,BJ$11 - $H358 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F358) / INDEX($AA$351:$BJ$351,, $F358), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 8",8,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F360)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F360 + $H360, AA$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AA$11 - $H360 > 0),\nMAX(INDEX($AA$262:AA$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F360 + $H360, AB$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AB$11 - $H360 > 0),\nMAX(INDEX($AA$262:AB$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F360 + $H360, AC$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AC$11 - $H360 > 0),\nMAX(INDEX($AA$262:AC$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F360 + $H360, AD$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AD$11 - $H360 > 0),\nMAX(INDEX($AA$262:AD$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F360 + $H360, AE$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AE$11 - $H360 > 0),\nMAX(INDEX($AA$262:AE$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F360 + $H360, AF$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AF$11 - $H360 > 0),\nMAX(INDEX($AA$262:AF$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F360 + $H360, AG$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AG$11 - $H360 > 0),\nMAX(INDEX($AA$262:AG$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F360 + $H360, AH$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AH$11 - $H360 > 0),\nMAX(INDEX($AA$262:AH$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F360 + $H360, AI$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AI$11 - $H360 > 0),\nMAX(INDEX($AA$262:AI$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F360 + $H360, AJ$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AJ$11 - $H360 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F360 + $H360, AK$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AK$11 - $H360 > 0),\nMAX(INDEX($AA$262:AK$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F360 + $H360, AL$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AL$11 - $H360 > 0),\nMAX(INDEX($AA$262:AL$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F360 + $H360, AM$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AM$11 - $H360 > 0),\nMAX(INDEX($AA$262:AM$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F360 + $H360, AN$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AN$11 - $H360 > 0),\nMAX(INDEX($AA$262:AN$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F360 + $H360, AO$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AO$11 - $H360 > 0),\nMAX(INDEX($AA$262:AO$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F360 + $H360, AP$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AP$11 - $H360 > 0),\nMAX(INDEX($AA$262:AP$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F360 + $H360, AQ$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AQ$11 - $H360 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F360 + $H360, AR$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AR$11 - $H360 > 0),\nMAX(INDEX($AA$262:AR$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F360 + $H360, AS$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AS$11 - $H360 > 0),\nMAX(INDEX($AA$262:AS$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F360 + $H360, AT$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AT$11 - $H360 > 0),\nMAX(INDEX($AA$262:AT$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F360 + $H360, AU$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AU$11 - $H360 > 0),\nMAX(INDEX($AA$262:AU$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F360 + $H360, AV$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AV$11 - $H360 > 0),\nMAX(INDEX($AA$262:AV$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F360 + $H360, AW$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AW$11 - $H360 > 0),\nMAX(INDEX($AA$262:AW$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F360 + $H360, AX$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AX$11 - $H360 > 0),\nMAX(INDEX($AA$262:AX$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F360 + $H360, AY$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AY$11 - $H360 > 0),\nMAX(INDEX($AA$262:AY$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F360 + $H360, AZ$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,AZ$11 - $H360 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F360 + $H360, BA$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,BA$11 - $H360 > 0),\nMAX(INDEX($AA$262:BA$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F360 + $H360, BB$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,BB$11 - $H360 > 0),\nMAX(INDEX($AA$262:BB$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F360 + $H360, BC$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,BC$11 - $H360 > 0),\nMAX(INDEX($AA$262:BC$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F360 + $H360, BD$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,BD$11 - $H360 > 0),\nMAX(INDEX($AA$262:BD$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F360 + $H360, BE$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,BE$11 - $H360 > 0),\nMAX(INDEX($AA$262:BE$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F360 + $H360, BF$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,BF$11 - $H360 > 0),\nMAX(INDEX($AA$262:BF$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F360 + $H360, BG$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,BG$11 - $H360 > 0),\nMAX(INDEX($AA$262:BG$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F360 + $H360, BH$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,BH$11 - $H360 > 0),\nMAX(INDEX($AA$262:BH$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F360 + $H360, BI$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,BI$11 - $H360 > 0),\nMAX(INDEX($AA$262:BI$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F360 + $H360, BJ$11 <= $F360 + INDEX($AA$351:$BJ$351,, $F360) + $H360- 1,BJ$11 - $H360 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F360) / INDEX($AA$351:$BJ$351,, $F360), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 9",9,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F361)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F361 + $H361, AA$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AA$11 - $H361 > 0),\nMAX(INDEX($AA$262:AA$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F361 + $H361, AB$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AB$11 - $H361 > 0),\nMAX(INDEX($AA$262:AB$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F361 + $H361, AC$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AC$11 - $H361 > 0),\nMAX(INDEX($AA$262:AC$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F361 + $H361, AD$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AD$11 - $H361 > 0),\nMAX(INDEX($AA$262:AD$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F361 + $H361, AE$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AE$11 - $H361 > 0),\nMAX(INDEX($AA$262:AE$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F361 + $H361, AF$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AF$11 - $H361 > 0),\nMAX(INDEX($AA$262:AF$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F361 + $H361, AG$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AG$11 - $H361 > 0),\nMAX(INDEX($AA$262:AG$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F361 + $H361, AH$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AH$11 - $H361 > 0),\nMAX(INDEX($AA$262:AH$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F361 + $H361, AI$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AI$11 - $H361 > 0),\nMAX(INDEX($AA$262:AI$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F361 + $H361, AJ$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AJ$11 - $H361 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F361 + $H361, AK$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AK$11 - $H361 > 0),\nMAX(INDEX($AA$262:AK$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F361 + $H361, AL$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AL$11 - $H361 > 0),\nMAX(INDEX($AA$262:AL$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F361 + $H361, AM$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AM$11 - $H361 > 0),\nMAX(INDEX($AA$262:AM$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F361 + $H361, AN$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AN$11 - $H361 > 0),\nMAX(INDEX($AA$262:AN$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F361 + $H361, AO$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AO$11 - $H361 > 0),\nMAX(INDEX($AA$262:AO$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F361 + $H361, AP$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AP$11 - $H361 > 0),\nMAX(INDEX($AA$262:AP$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F361 + $H361, AQ$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AQ$11 - $H361 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F361 + $H361, AR$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AR$11 - $H361 > 0),\nMAX(INDEX($AA$262:AR$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F361 + $H361, AS$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AS$11 - $H361 > 0),\nMAX(INDEX($AA$262:AS$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F361 + $H361, AT$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AT$11 - $H361 > 0),\nMAX(INDEX($AA$262:AT$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F361 + $H361, AU$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AU$11 - $H361 > 0),\nMAX(INDEX($AA$262:AU$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F361 + $H361, AV$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AV$11 - $H361 > 0),\nMAX(INDEX($AA$262:AV$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F361 + $H361, AW$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AW$11 - $H361 > 0),\nMAX(INDEX($AA$262:AW$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F361 + $H361, AX$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AX$11 - $H361 > 0),\nMAX(INDEX($AA$262:AX$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F361 + $H361, AY$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AY$11 - $H361 > 0),\nMAX(INDEX($AA$262:AY$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F361 + $H361, AZ$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,AZ$11 - $H361 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F361 + $H361, BA$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,BA$11 - $H361 > 0),\nMAX(INDEX($AA$262:BA$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F361 + $H361, BB$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,BB$11 - $H361 > 0),\nMAX(INDEX($AA$262:BB$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F361 + $H361, BC$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,BC$11 - $H361 > 0),\nMAX(INDEX($AA$262:BC$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F361 + $H361, BD$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,BD$11 - $H361 > 0),\nMAX(INDEX($AA$262:BD$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F361 + $H361, BE$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,BE$11 - $H361 > 0),\nMAX(INDEX($AA$262:BE$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F361 + $H361, BF$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,BF$11 - $H361 > 0),\nMAX(INDEX($AA$262:BF$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F361 + $H361, BG$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,BG$11 - $H361 > 0),\nMAX(INDEX($AA$262:BG$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F361 + $H361, BH$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,BH$11 - $H361 > 0),\nMAX(INDEX($AA$262:BH$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F361 + $H361, BI$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,BI$11 - $H361 > 0),\nMAX(INDEX($AA$262:BI$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F361 + $H361, BJ$11 <= $F361 + INDEX($AA$351:$BJ$351,, $F361) + $H361- 1,BJ$11 - $H361 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F361) / INDEX($AA$351:$BJ$351,, $F361), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 10",10,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F362)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F362 + $H362, AA$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AA$11 - $H362 > 0),\nMAX(INDEX($AA$262:AA$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F362 + $H362, AB$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AB$11 - $H362 > 0),\nMAX(INDEX($AA$262:AB$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F362 + $H362, AC$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AC$11 - $H362 > 0),\nMAX(INDEX($AA$262:AC$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F362 + $H362, AD$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AD$11 - $H362 > 0),\nMAX(INDEX($AA$262:AD$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F362 + $H362, AE$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AE$11 - $H362 > 0),\nMAX(INDEX($AA$262:AE$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F362 + $H362, AF$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AF$11 - $H362 > 0),\nMAX(INDEX($AA$262:AF$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F362 + $H362, AG$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AG$11 - $H362 > 0),\nMAX(INDEX($AA$262:AG$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F362 + $H362, AH$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AH$11 - $H362 > 0),\nMAX(INDEX($AA$262:AH$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F362 + $H362, AI$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AI$11 - $H362 > 0),\nMAX(INDEX($AA$262:AI$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F362 + $H362, AJ$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AJ$11 - $H362 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F362 + $H362, AK$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AK$11 - $H362 > 0),\nMAX(INDEX($AA$262:AK$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F362 + $H362, AL$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AL$11 - $H362 > 0),\nMAX(INDEX($AA$262:AL$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F362 + $H362, AM$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AM$11 - $H362 > 0),\nMAX(INDEX($AA$262:AM$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F362 + $H362, AN$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AN$11 - $H362 > 0),\nMAX(INDEX($AA$262:AN$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F362 + $H362, AO$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AO$11 - $H362 > 0),\nMAX(INDEX($AA$262:AO$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F362 + $H362, AP$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AP$11 - $H362 > 0),\nMAX(INDEX($AA$262:AP$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F362 + $H362, AQ$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AQ$11 - $H362 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F362 + $H362, AR$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AR$11 - $H362 > 0),\nMAX(INDEX($AA$262:AR$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F362 + $H362, AS$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AS$11 - $H362 > 0),\nMAX(INDEX($AA$262:AS$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F362 + $H362, AT$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AT$11 - $H362 > 0),\nMAX(INDEX($AA$262:AT$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F362 + $H362, AU$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AU$11 - $H362 > 0),\nMAX(INDEX($AA$262:AU$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F362 + $H362, AV$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AV$11 - $H362 > 0),\nMAX(INDEX($AA$262:AV$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F362 + $H362, AW$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AW$11 - $H362 > 0),\nMAX(INDEX($AA$262:AW$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F362 + $H362, AX$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AX$11 - $H362 > 0),\nMAX(INDEX($AA$262:AX$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F362 + $H362, AY$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AY$11 - $H362 > 0),\nMAX(INDEX($AA$262:AY$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F362 + $H362, AZ$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,AZ$11 - $H362 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F362 + $H362, BA$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,BA$11 - $H362 > 0),\nMAX(INDEX($AA$262:BA$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F362 + $H362, BB$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,BB$11 - $H362 > 0),\nMAX(INDEX($AA$262:BB$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F362 + $H362, BC$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,BC$11 - $H362 > 0),\nMAX(INDEX($AA$262:BC$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F362 + $H362, BD$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,BD$11 - $H362 > 0),\nMAX(INDEX($AA$262:BD$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F362 + $H362, BE$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,BE$11 - $H362 > 0),\nMAX(INDEX($AA$262:BE$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F362 + $H362, BF$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,BF$11 - $H362 > 0),\nMAX(INDEX($AA$262:BF$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F362 + $H362, BG$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,BG$11 - $H362 > 0),\nMAX(INDEX($AA$262:BG$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F362 + $H362, BH$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,BH$11 - $H362 > 0),\nMAX(INDEX($AA$262:BH$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F362 + $H362, BI$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,BI$11 - $H362 > 0),\nMAX(INDEX($AA$262:BI$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F362 + $H362, BJ$11 <= $F362 + INDEX($AA$351:$BJ$351,, $F362) + $H362- 1,BJ$11 - $H362 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F362) / INDEX($AA$351:$BJ$351,, $F362), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 11",11,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F363)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F363 + $H363, AA$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AA$11 - $H363 > 0),\nMAX(INDEX($AA$262:AA$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F363 + $H363, AB$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AB$11 - $H363 > 0),\nMAX(INDEX($AA$262:AB$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F363 + $H363, AC$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AC$11 - $H363 > 0),\nMAX(INDEX($AA$262:AC$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F363 + $H363, AD$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AD$11 - $H363 > 0),\nMAX(INDEX($AA$262:AD$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F363 + $H363, AE$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AE$11 - $H363 > 0),\nMAX(INDEX($AA$262:AE$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F363 + $H363, AF$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AF$11 - $H363 > 0),\nMAX(INDEX($AA$262:AF$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F363 + $H363, AG$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AG$11 - $H363 > 0),\nMAX(INDEX($AA$262:AG$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F363 + $H363, AH$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AH$11 - $H363 > 0),\nMAX(INDEX($AA$262:AH$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F363 + $H363, AI$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AI$11 - $H363 > 0),\nMAX(INDEX($AA$262:AI$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F363 + $H363, AJ$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AJ$11 - $H363 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F363 + $H363, AK$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AK$11 - $H363 > 0),\nMAX(INDEX($AA$262:AK$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F363 + $H363, AL$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AL$11 - $H363 > 0),\nMAX(INDEX($AA$262:AL$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F363 + $H363, AM$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AM$11 - $H363 > 0),\nMAX(INDEX($AA$262:AM$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F363 + $H363, AN$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AN$11 - $H363 > 0),\nMAX(INDEX($AA$262:AN$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F363 + $H363, AO$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AO$11 - $H363 > 0),\nMAX(INDEX($AA$262:AO$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F363 + $H363, AP$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AP$11 - $H363 > 0),\nMAX(INDEX($AA$262:AP$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F363 + $H363, AQ$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AQ$11 - $H363 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F363 + $H363, AR$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AR$11 - $H363 > 0),\nMAX(INDEX($AA$262:AR$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F363 + $H363, AS$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AS$11 - $H363 > 0),\nMAX(INDEX($AA$262:AS$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F363 + $H363, AT$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AT$11 - $H363 > 0),\nMAX(INDEX($AA$262:AT$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F363 + $H363, AU$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AU$11 - $H363 > 0),\nMAX(INDEX($AA$262:AU$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F363 + $H363, AV$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AV$11 - $H363 > 0),\nMAX(INDEX($AA$262:AV$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F363 + $H363, AW$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AW$11 - $H363 > 0),\nMAX(INDEX($AA$262:AW$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F363 + $H363, AX$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AX$11 - $H363 > 0),\nMAX(INDEX($AA$262:AX$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F363 + $H363, AY$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AY$11 - $H363 > 0),\nMAX(INDEX($AA$262:AY$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F363 + $H363, AZ$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,AZ$11 - $H363 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F363 + $H363, BA$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,BA$11 - $H363 > 0),\nMAX(INDEX($AA$262:BA$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F363 + $H363, BB$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,BB$11 - $H363 > 0),\nMAX(INDEX($AA$262:BB$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F363 + $H363, BC$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,BC$11 - $H363 > 0),\nMAX(INDEX($AA$262:BC$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F363 + $H363, BD$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,BD$11 - $H363 > 0),\nMAX(INDEX($AA$262:BD$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F363 + $H363, BE$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,BE$11 - $H363 > 0),\nMAX(INDEX($AA$262:BE$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F363 + $H363, BF$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,BF$11 - $H363 > 0),\nMAX(INDEX($AA$262:BF$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F363 + $H363, BG$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,BG$11 - $H363 > 0),\nMAX(INDEX($AA$262:BG$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F363 + $H363, BH$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,BH$11 - $H363 > 0),\nMAX(INDEX($AA$262:BH$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F363 + $H363, BI$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,BI$11 - $H363 > 0),\nMAX(INDEX($AA$262:BI$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F363 + $H363, BJ$11 <= $F363 + INDEX($AA$351:$BJ$351,, $F363) + $H363- 1,BJ$11 - $H363 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F363) / INDEX($AA$351:$BJ$351,, $F363), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 13",13,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F365)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F365 + $H365, AA$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AA$11 - $H365 > 0),\nMAX(INDEX($AA$262:AA$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F365 + $H365, AB$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AB$11 - $H365 > 0),\nMAX(INDEX($AA$262:AB$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F365 + $H365, AC$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AC$11 - $H365 > 0),\nMAX(INDEX($AA$262:AC$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F365 + $H365, AD$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AD$11 - $H365 > 0),\nMAX(INDEX($AA$262:AD$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F365 + $H365, AE$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AE$11 - $H365 > 0),\nMAX(INDEX($AA$262:AE$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F365 + $H365, AF$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AF$11 - $H365 > 0),\nMAX(INDEX($AA$262:AF$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F365 + $H365, AG$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AG$11 - $H365 > 0),\nMAX(INDEX($AA$262:AG$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F365 + $H365, AH$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AH$11 - $H365 > 0),\nMAX(INDEX($AA$262:AH$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F365 + $H365, AI$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AI$11 - $H365 > 0),\nMAX(INDEX($AA$262:AI$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F365 + $H365, AJ$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AJ$11 - $H365 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F365 + $H365, AK$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AK$11 - $H365 > 0),\nMAX(INDEX($AA$262:AK$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F365 + $H365, AL$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AL$11 - $H365 > 0),\nMAX(INDEX($AA$262:AL$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F365 + $H365, AM$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AM$11 - $H365 > 0),\nMAX(INDEX($AA$262:AM$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F365 + $H365, AN$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AN$11 - $H365 > 0),\nMAX(INDEX($AA$262:AN$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F365 + $H365, AO$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AO$11 - $H365 > 0),\nMAX(INDEX($AA$262:AO$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F365 + $H365, AP$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AP$11 - $H365 > 0),\nMAX(INDEX($AA$262:AP$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F365 + $H365, AQ$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AQ$11 - $H365 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F365 + $H365, AR$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AR$11 - $H365 > 0),\nMAX(INDEX($AA$262:AR$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F365 + $H365, AS$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AS$11 - $H365 > 0),\nMAX(INDEX($AA$262:AS$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F365 + $H365, AT$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AT$11 - $H365 > 0),\nMAX(INDEX($AA$262:AT$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F365 + $H365, AU$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AU$11 - $H365 > 0),\nMAX(INDEX($AA$262:AU$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F365 + $H365, AV$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AV$11 - $H365 > 0),\nMAX(INDEX($AA$262:AV$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F365 + $H365, AW$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AW$11 - $H365 > 0),\nMAX(INDEX($AA$262:AW$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F365 + $H365, AX$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AX$11 - $H365 > 0),\nMAX(INDEX($AA$262:AX$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F365 + $H365, AY$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AY$11 - $H365 > 0),\nMAX(INDEX($AA$262:AY$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F365 + $H365, AZ$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,AZ$11 - $H365 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F365 + $H365, BA$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,BA$11 - $H365 > 0),\nMAX(INDEX($AA$262:BA$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F365 + $H365, BB$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,BB$11 - $H365 > 0),\nMAX(INDEX($AA$262:BB$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F365 + $H365, BC$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,BC$11 - $H365 > 0),\nMAX(INDEX($AA$262:BC$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F365 + $H365, BD$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,BD$11 - $H365 > 0),\nMAX(INDEX($AA$262:BD$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F365 + $H365, BE$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,BE$11 - $H365 > 0),\nMAX(INDEX($AA$262:BE$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F365 + $H365, BF$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,BF$11 - $H365 > 0),\nMAX(INDEX($AA$262:BF$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F365 + $H365, BG$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,BG$11 - $H365 > 0),\nMAX(INDEX($AA$262:BG$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F365 + $H365, BH$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,BH$11 - $H365 > 0),\nMAX(INDEX($AA$262:BH$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F365 + $H365, BI$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,BI$11 - $H365 > 0),\nMAX(INDEX($AA$262:BI$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F365 + $H365, BJ$11 <= $F365 + INDEX($AA$351:$BJ$351,, $F365) + $H365- 1,BJ$11 - $H365 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F365) / INDEX($AA$351:$BJ$351,, $F365), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 14",14,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F366)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F366 + $H366, AA$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AA$11 - $H366 > 0),\nMAX(INDEX($AA$262:AA$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F366 + $H366, AB$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AB$11 - $H366 > 0),\nMAX(INDEX($AA$262:AB$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F366 + $H366, AC$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AC$11 - $H366 > 0),\nMAX(INDEX($AA$262:AC$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F366 + $H366, AD$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AD$11 - $H366 > 0),\nMAX(INDEX($AA$262:AD$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F366 + $H366, AE$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AE$11 - $H366 > 0),\nMAX(INDEX($AA$262:AE$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F366 + $H366, AF$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AF$11 - $H366 > 0),\nMAX(INDEX($AA$262:AF$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F366 + $H366, AG$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AG$11 - $H366 > 0),\nMAX(INDEX($AA$262:AG$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F366 + $H366, AH$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AH$11 - $H366 > 0),\nMAX(INDEX($AA$262:AH$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F366 + $H366, AI$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AI$11 - $H366 > 0),\nMAX(INDEX($AA$262:AI$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F366 + $H366, AJ$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AJ$11 - $H366 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F366 + $H366, AK$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AK$11 - $H366 > 0),\nMAX(INDEX($AA$262:AK$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F366 + $H366, AL$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AL$11 - $H366 > 0),\nMAX(INDEX($AA$262:AL$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F366 + $H366, AM$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AM$11 - $H366 > 0),\nMAX(INDEX($AA$262:AM$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F366 + $H366, AN$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AN$11 - $H366 > 0),\nMAX(INDEX($AA$262:AN$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F366 + $H366, AO$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AO$11 - $H366 > 0),\nMAX(INDEX($AA$262:AO$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F366 + $H366, AP$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AP$11 - $H366 > 0),\nMAX(INDEX($AA$262:AP$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F366 + $H366, AQ$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AQ$11 - $H366 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F366 + $H366, AR$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AR$11 - $H366 > 0),\nMAX(INDEX($AA$262:AR$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F366 + $H366, AS$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AS$11 - $H366 > 0),\nMAX(INDEX($AA$262:AS$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F366 + $H366, AT$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AT$11 - $H366 > 0),\nMAX(INDEX($AA$262:AT$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F366 + $H366, AU$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AU$11 - $H366 > 0),\nMAX(INDEX($AA$262:AU$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F366 + $H366, AV$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AV$11 - $H366 > 0),\nMAX(INDEX($AA$262:AV$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F366 + $H366, AW$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AW$11 - $H366 > 0),\nMAX(INDEX($AA$262:AW$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F366 + $H366, AX$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AX$11 - $H366 > 0),\nMAX(INDEX($AA$262:AX$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F366 + $H366, AY$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AY$11 - $H366 > 0),\nMAX(INDEX($AA$262:AY$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F366 + $H366, AZ$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,AZ$11 - $H366 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F366 + $H366, BA$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,BA$11 - $H366 > 0),\nMAX(INDEX($AA$262:BA$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F366 + $H366, BB$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,BB$11 - $H366 > 0),\nMAX(INDEX($AA$262:BB$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F366 + $H366, BC$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,BC$11 - $H366 > 0),\nMAX(INDEX($AA$262:BC$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F366 + $H366, BD$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,BD$11 - $H366 > 0),\nMAX(INDEX($AA$262:BD$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F366 + $H366, BE$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,BE$11 - $H366 > 0),\nMAX(INDEX($AA$262:BE$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F366 + $H366, BF$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,BF$11 - $H366 > 0),\nMAX(INDEX($AA$262:BF$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F366 + $H366, BG$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,BG$11 - $H366 > 0),\nMAX(INDEX($AA$262:BG$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F366 + $H366, BH$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,BH$11 - $H366 > 0),\nMAX(INDEX($AA$262:BH$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F366 + $H366, BI$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,BI$11 - $H366 > 0),\nMAX(INDEX($AA$262:BI$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F366 + $H366, BJ$11 <= $F366 + INDEX($AA$351:$BJ$351,, $F366) + $H366- 1,BJ$11 - $H366 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F366) / INDEX($AA$351:$BJ$351,, $F366), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 16",16,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F368)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F368 + $H368, AA$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AA$11 - $H368 > 0),\nMAX(INDEX($AA$262:AA$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F368 + $H368, AB$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AB$11 - $H368 > 0),\nMAX(INDEX($AA$262:AB$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F368 + $H368, AC$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AC$11 - $H368 > 0),\nMAX(INDEX($AA$262:AC$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F368 + $H368, AD$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AD$11 - $H368 > 0),\nMAX(INDEX($AA$262:AD$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F368 + $H368, AE$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AE$11 - $H368 > 0),\nMAX(INDEX($AA$262:AE$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F368 + $H368, AF$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AF$11 - $H368 > 0),\nMAX(INDEX($AA$262:AF$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F368 + $H368, AG$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AG$11 - $H368 > 0),\nMAX(INDEX($AA$262:AG$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F368 + $H368, AH$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AH$11 - $H368 > 0),\nMAX(INDEX($AA$262:AH$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F368 + $H368, AI$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AI$11 - $H368 > 0),\nMAX(INDEX($AA$262:AI$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F368 + $H368, AJ$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AJ$11 - $H368 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F368 + $H368, AK$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AK$11 - $H368 > 0),\nMAX(INDEX($AA$262:AK$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F368 + $H368, AL$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AL$11 - $H368 > 0),\nMAX(INDEX($AA$262:AL$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F368 + $H368, AM$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AM$11 - $H368 > 0),\nMAX(INDEX($AA$262:AM$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F368 + $H368, AN$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AN$11 - $H368 > 0),\nMAX(INDEX($AA$262:AN$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F368 + $H368, AO$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AO$11 - $H368 > 0),\nMAX(INDEX($AA$262:AO$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F368 + $H368, AP$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AP$11 - $H368 > 0),\nMAX(INDEX($AA$262:AP$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F368 + $H368, AQ$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AQ$11 - $H368 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F368 + $H368, AR$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AR$11 - $H368 > 0),\nMAX(INDEX($AA$262:AR$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F368 + $H368, AS$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AS$11 - $H368 > 0),\nMAX(INDEX($AA$262:AS$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F368 + $H368, AT$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AT$11 - $H368 > 0),\nMAX(INDEX($AA$262:AT$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F368 + $H368, AU$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AU$11 - $H368 > 0),\nMAX(INDEX($AA$262:AU$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F368 + $H368, AV$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AV$11 - $H368 > 0),\nMAX(INDEX($AA$262:AV$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F368 + $H368, AW$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AW$11 - $H368 > 0),\nMAX(INDEX($AA$262:AW$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F368 + $H368, AX$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AX$11 - $H368 > 0),\nMAX(INDEX($AA$262:AX$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F368 + $H368, AY$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AY$11 - $H368 > 0),\nMAX(INDEX($AA$262:AY$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F368 + $H368, AZ$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,AZ$11 - $H368 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F368 + $H368, BA$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,BA$11 - $H368 > 0),\nMAX(INDEX($AA$262:BA$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F368 + $H368, BB$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,BB$11 - $H368 > 0),\nMAX(INDEX($AA$262:BB$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F368 + $H368, BC$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,BC$11 - $H368 > 0),\nMAX(INDEX($AA$262:BC$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F368 + $H368, BD$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,BD$11 - $H368 > 0),\nMAX(INDEX($AA$262:BD$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F368 + $H368, BE$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,BE$11 - $H368 > 0),\nMAX(INDEX($AA$262:BE$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F368 + $H368, BF$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,BF$11 - $H368 > 0),\nMAX(INDEX($AA$262:BF$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F368 + $H368, BG$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,BG$11 - $H368 > 0),\nMAX(INDEX($AA$262:BG$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F368 + $H368, BH$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,BH$11 - $H368 > 0),\nMAX(INDEX($AA$262:BH$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F368 + $H368, BI$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,BI$11 - $H368 > 0),\nMAX(INDEX($AA$262:BI$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F368 + $H368, BJ$11 <= $F368 + INDEX($AA$351:$BJ$351,, $F368) + $H368- 1,BJ$11 - $H368 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F368) / INDEX($AA$351:$BJ$351,, $F368), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 17",17,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F369)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F369 + $H369, AA$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AA$11 - $H369 > 0),\nMAX(INDEX($AA$262:AA$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F369 + $H369, AB$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AB$11 - $H369 > 0),\nMAX(INDEX($AA$262:AB$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F369 + $H369, AC$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AC$11 - $H369 > 0),\nMAX(INDEX($AA$262:AC$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F369 + $H369, AD$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AD$11 - $H369 > 0),\nMAX(INDEX($AA$262:AD$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F369 + $H369, AE$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AE$11 - $H369 > 0),\nMAX(INDEX($AA$262:AE$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F369 + $H369, AF$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AF$11 - $H369 > 0),\nMAX(INDEX($AA$262:AF$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F369 + $H369, AG$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AG$11 - $H369 > 0),\nMAX(INDEX($AA$262:AG$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F369 + $H369, AH$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AH$11 - $H369 > 0),\nMAX(INDEX($AA$262:AH$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F369 + $H369, AI$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AI$11 - $H369 > 0),\nMAX(INDEX($AA$262:AI$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F369 + $H369, AJ$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AJ$11 - $H369 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F369 + $H369, AK$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AK$11 - $H369 > 0),\nMAX(INDEX($AA$262:AK$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F369 + $H369, AL$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AL$11 - $H369 > 0),\nMAX(INDEX($AA$262:AL$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F369 + $H369, AM$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AM$11 - $H369 > 0),\nMAX(INDEX($AA$262:AM$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F369 + $H369, AN$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AN$11 - $H369 > 0),\nMAX(INDEX($AA$262:AN$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F369 + $H369, AO$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AO$11 - $H369 > 0),\nMAX(INDEX($AA$262:AO$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F369 + $H369, AP$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AP$11 - $H369 > 0),\nMAX(INDEX($AA$262:AP$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F369 + $H369, AQ$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AQ$11 - $H369 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F369 + $H369, AR$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AR$11 - $H369 > 0),\nMAX(INDEX($AA$262:AR$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F369 + $H369, AS$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AS$11 - $H369 > 0),\nMAX(INDEX($AA$262:AS$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F369 + $H369, AT$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AT$11 - $H369 > 0),\nMAX(INDEX($AA$262:AT$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F369 + $H369, AU$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AU$11 - $H369 > 0),\nMAX(INDEX($AA$262:AU$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F369 + $H369, AV$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AV$11 - $H369 > 0),\nMAX(INDEX($AA$262:AV$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F369 + $H369, AW$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AW$11 - $H369 > 0),\nMAX(INDEX($AA$262:AW$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F369 + $H369, AX$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AX$11 - $H369 > 0),\nMAX(INDEX($AA$262:AX$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F369 + $H369, AY$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AY$11 - $H369 > 0),\nMAX(INDEX($AA$262:AY$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F369 + $H369, AZ$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,AZ$11 - $H369 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F369 + $H369, BA$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,BA$11 - $H369 > 0),\nMAX(INDEX($AA$262:BA$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F369 + $H369, BB$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,BB$11 - $H369 > 0),\nMAX(INDEX($AA$262:BB$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F369 + $H369, BC$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,BC$11 - $H369 > 0),\nMAX(INDEX($AA$262:BC$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F369 + $H369, BD$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,BD$11 - $H369 > 0),\nMAX(INDEX($AA$262:BD$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F369 + $H369, BE$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,BE$11 - $H369 > 0),\nMAX(INDEX($AA$262:BE$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F369 + $H369, BF$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,BF$11 - $H369 > 0),\nMAX(INDEX($AA$262:BF$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F369 + $H369, BG$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,BG$11 - $H369 > 0),\nMAX(INDEX($AA$262:BG$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F369 + $H369, BH$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,BH$11 - $H369 > 0),\nMAX(INDEX($AA$262:BH$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F369 + $H369, BI$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,BI$11 - $H369 > 0),\nMAX(INDEX($AA$262:BI$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F369 + $H369, BJ$11 <= $F369 + INDEX($AA$351:$BJ$351,, $F369) + $H369- 1,BJ$11 - $H369 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F369) / INDEX($AA$351:$BJ$351,, $F369), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 19",19,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F371)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F371 + $H371, AA$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AA$11 - $H371 > 0),\nMAX(INDEX($AA$262:AA$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F371 + $H371, AB$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AB$11 - $H371 > 0),\nMAX(INDEX($AA$262:AB$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F371 + $H371, AC$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AC$11 - $H371 > 0),\nMAX(INDEX($AA$262:AC$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F371 + $H371, AD$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AD$11 - $H371 > 0),\nMAX(INDEX($AA$262:AD$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F371 + $H371, AE$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AE$11 - $H371 > 0),\nMAX(INDEX($AA$262:AE$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F371 + $H371, AF$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AF$11 - $H371 > 0),\nMAX(INDEX($AA$262:AF$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F371 + $H371, AG$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AG$11 - $H371 > 0),\nMAX(INDEX($AA$262:AG$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F371 + $H371, AH$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AH$11 - $H371 > 0),\nMAX(INDEX($AA$262:AH$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F371 + $H371, AI$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AI$11 - $H371 > 0),\nMAX(INDEX($AA$262:AI$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F371 + $H371, AJ$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AJ$11 - $H371 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F371 + $H371, AK$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AK$11 - $H371 > 0),\nMAX(INDEX($AA$262:AK$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F371 + $H371, AL$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AL$11 - $H371 > 0),\nMAX(INDEX($AA$262:AL$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F371 + $H371, AM$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AM$11 - $H371 > 0),\nMAX(INDEX($AA$262:AM$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F371 + $H371, AN$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AN$11 - $H371 > 0),\nMAX(INDEX($AA$262:AN$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F371 + $H371, AO$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AO$11 - $H371 > 0),\nMAX(INDEX($AA$262:AO$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F371 + $H371, AP$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AP$11 - $H371 > 0),\nMAX(INDEX($AA$262:AP$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F371 + $H371, AQ$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AQ$11 - $H371 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F371 + $H371, AR$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AR$11 - $H371 > 0),\nMAX(INDEX($AA$262:AR$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F371 + $H371, AS$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AS$11 - $H371 > 0),\nMAX(INDEX($AA$262:AS$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F371 + $H371, AT$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AT$11 - $H371 > 0),\nMAX(INDEX($AA$262:AT$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F371 + $H371, AU$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AU$11 - $H371 > 0),\nMAX(INDEX($AA$262:AU$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F371 + $H371, AV$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AV$11 - $H371 > 0),\nMAX(INDEX($AA$262:AV$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F371 + $H371, AW$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AW$11 - $H371 > 0),\nMAX(INDEX($AA$262:AW$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F371 + $H371, AX$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AX$11 - $H371 > 0),\nMAX(INDEX($AA$262:AX$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F371 + $H371, AY$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AY$11 - $H371 > 0),\nMAX(INDEX($AA$262:AY$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F371 + $H371, AZ$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,AZ$11 - $H371 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F371 + $H371, BA$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,BA$11 - $H371 > 0),\nMAX(INDEX($AA$262:BA$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F371 + $H371, BB$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,BB$11 - $H371 > 0),\nMAX(INDEX($AA$262:BB$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F371 + $H371, BC$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,BC$11 - $H371 > 0),\nMAX(INDEX($AA$262:BC$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F371 + $H371, BD$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,BD$11 - $H371 > 0),\nMAX(INDEX($AA$262:BD$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F371 + $H371, BE$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,BE$11 - $H371 > 0),\nMAX(INDEX($AA$262:BE$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F371 + $H371, BF$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,BF$11 - $H371 > 0),\nMAX(INDEX($AA$262:BF$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F371 + $H371, BG$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,BG$11 - $H371 > 0),\nMAX(INDEX($AA$262:BG$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F371 + $H371, BH$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,BH$11 - $H371 > 0),\nMAX(INDEX($AA$262:BH$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F371 + $H371, BI$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,BI$11 - $H371 > 0),\nMAX(INDEX($AA$262:BI$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F371 + $H371, BJ$11 <= $F371 + INDEX($AA$351:$BJ$351,, $F371) + $H371- 1,BJ$11 - $H371 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F371) / INDEX($AA$351:$BJ$351,, $F371), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 20",20,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F372)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F372 + $H372, AA$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AA$11 - $H372 > 0),\nMAX(INDEX($AA$262:AA$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F372 + $H372, AB$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AB$11 - $H372 > 0),\nMAX(INDEX($AA$262:AB$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F372 + $H372, AC$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AC$11 - $H372 > 0),\nMAX(INDEX($AA$262:AC$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F372 + $H372, AD$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AD$11 - $H372 > 0),\nMAX(INDEX($AA$262:AD$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F372 + $H372, AE$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AE$11 - $H372 > 0),\nMAX(INDEX($AA$262:AE$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F372 + $H372, AF$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AF$11 - $H372 > 0),\nMAX(INDEX($AA$262:AF$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F372 + $H372, AG$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AG$11 - $H372 > 0),\nMAX(INDEX($AA$262:AG$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F372 + $H372, AH$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AH$11 - $H372 > 0),\nMAX(INDEX($AA$262:AH$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F372 + $H372, AI$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AI$11 - $H372 > 0),\nMAX(INDEX($AA$262:AI$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F372 + $H372, AJ$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AJ$11 - $H372 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F372 + $H372, AK$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AK$11 - $H372 > 0),\nMAX(INDEX($AA$262:AK$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F372 + $H372, AL$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AL$11 - $H372 > 0),\nMAX(INDEX($AA$262:AL$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F372 + $H372, AM$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AM$11 - $H372 > 0),\nMAX(INDEX($AA$262:AM$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F372 + $H372, AN$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AN$11 - $H372 > 0),\nMAX(INDEX($AA$262:AN$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F372 + $H372, AO$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AO$11 - $H372 > 0),\nMAX(INDEX($AA$262:AO$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F372 + $H372, AP$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AP$11 - $H372 > 0),\nMAX(INDEX($AA$262:AP$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F372 + $H372, AQ$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AQ$11 - $H372 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F372 + $H372, AR$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AR$11 - $H372 > 0),\nMAX(INDEX($AA$262:AR$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F372 + $H372, AS$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AS$11 - $H372 > 0),\nMAX(INDEX($AA$262:AS$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F372 + $H372, AT$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AT$11 - $H372 > 0),\nMAX(INDEX($AA$262:AT$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F372 + $H372, AU$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AU$11 - $H372 > 0),\nMAX(INDEX($AA$262:AU$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F372 + $H372, AV$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AV$11 - $H372 > 0),\nMAX(INDEX($AA$262:AV$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F372 + $H372, AW$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AW$11 - $H372 > 0),\nMAX(INDEX($AA$262:AW$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F372 + $H372, AX$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AX$11 - $H372 > 0),\nMAX(INDEX($AA$262:AX$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F372 + $H372, AY$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AY$11 - $H372 > 0),\nMAX(INDEX($AA$262:AY$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F372 + $H372, AZ$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,AZ$11 - $H372 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F372 + $H372, BA$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,BA$11 - $H372 > 0),\nMAX(INDEX($AA$262:BA$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F372 + $H372, BB$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,BB$11 - $H372 > 0),\nMAX(INDEX($AA$262:BB$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F372 + $H372, BC$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,BC$11 - $H372 > 0),\nMAX(INDEX($AA$262:BC$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F372 + $H372, BD$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,BD$11 - $H372 > 0),\nMAX(INDEX($AA$262:BD$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F372 + $H372, BE$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,BE$11 - $H372 > 0),\nMAX(INDEX($AA$262:BE$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F372 + $H372, BF$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,BF$11 - $H372 > 0),\nMAX(INDEX($AA$262:BF$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F372 + $H372, BG$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,BG$11 - $H372 > 0),\nMAX(INDEX($AA$262:BG$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F372 + $H372, BH$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,BH$11 - $H372 > 0),\nMAX(INDEX($AA$262:BH$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F372 + $H372, BI$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,BI$11 - $H372 > 0),\nMAX(INDEX($AA$262:BI$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F372 + $H372, BJ$11 <= $F372 + INDEX($AA$351:$BJ$351,, $F372) + $H372- 1,BJ$11 - $H372 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F372) / INDEX($AA$351:$BJ$351,, $F372), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 21",21,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F373 + $H373, AA$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AA$11 - $H373 > 0),\nMAX(INDEX($AA$262:AA$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F373 + $H373, AB$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AB$11 - $H373 > 0),\nMAX(INDEX($AA$262:AB$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F373 + $H373, AC$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AC$11 - $H373 > 0),\nMAX(INDEX($AA$262:AC$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F373 + $H373, AD$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AD$11 - $H373 > 0),\nMAX(INDEX($AA$262:AD$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F373 + $H373, AE$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AE$11 - $H373 > 0),\nMAX(INDEX($AA$262:AE$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F373 + $H373, AF$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AF$11 - $H373 > 0),\nMAX(INDEX($AA$262:AF$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F373 + $H373, AG$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AG$11 - $H373 > 0),\nMAX(INDEX($AA$262:AG$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F373 + $H373, AH$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AH$11 - $H373 > 0),\nMAX(INDEX($AA$262:AH$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F373 + $H373, AI$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AI$11 - $H373 > 0),\nMAX(INDEX($AA$262:AI$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F373 + $H373, AJ$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AJ$11 - $H373 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F373 + $H373, AK$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AK$11 - $H373 > 0),\nMAX(INDEX($AA$262:AK$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F373 + $H373, AL$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AL$11 - $H373 > 0),\nMAX(INDEX($AA$262:AL$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F373 + $H373, AM$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AM$11 - $H373 > 0),\nMAX(INDEX($AA$262:AM$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F373 + $H373, AN$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AN$11 - $H373 > 0),\nMAX(INDEX($AA$262:AN$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F373 + $H373, AO$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AO$11 - $H373 > 0),\nMAX(INDEX($AA$262:AO$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F373 + $H373, AP$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AP$11 - $H373 > 0),\nMAX(INDEX($AA$262:AP$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F373 + $H373, AQ$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AQ$11 - $H373 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F373 + $H373, AR$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AR$11 - $H373 > 0),\nMAX(INDEX($AA$262:AR$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F373 + $H373, AS$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AS$11 - $H373 > 0),\nMAX(INDEX($AA$262:AS$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F373 + $H373, AT$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AT$11 - $H373 > 0),\nMAX(INDEX($AA$262:AT$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F373 + $H373, AU$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AU$11 - $H373 > 0),\nMAX(INDEX($AA$262:AU$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F373 + $H373, AV$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AV$11 - $H373 > 0),\nMAX(INDEX($AA$262:AV$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F373 + $H373, AW$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AW$11 - $H373 > 0),\nMAX(INDEX($AA$262:AW$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F373 + $H373, AX$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AX$11 - $H373 > 0),\nMAX(INDEX($AA$262:AX$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F373 + $H373, AY$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AY$11 - $H373 > 0),\nMAX(INDEX($AA$262:AY$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F373 + $H373, AZ$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,AZ$11 - $H373 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F373 + $H373, BA$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,BA$11 - $H373 > 0),\nMAX(INDEX($AA$262:BA$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F373 + $H373, BB$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,BB$11 - $H373 > 0),\nMAX(INDEX($AA$262:BB$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F373 + $H373, BC$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,BC$11 - $H373 > 0),\nMAX(INDEX($AA$262:BC$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F373 + $H373, BD$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,BD$11 - $H373 > 0),\nMAX(INDEX($AA$262:BD$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F373 + $H373, BE$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,BE$11 - $H373 > 0),\nMAX(INDEX($AA$262:BE$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F373 + $H373, BF$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,BF$11 - $H373 > 0),\nMAX(INDEX($AA$262:BF$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F373 + $H373, BG$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,BG$11 - $H373 > 0),\nMAX(INDEX($AA$262:BG$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F373 + $H373, BH$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,BH$11 - $H373 > 0),\nMAX(INDEX($AA$262:BH$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F373 + $H373, BI$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,BI$11 - $H373 > 0),\nMAX(INDEX($AA$262:BI$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F373 + $H373, BJ$11 <= $F373 + INDEX($AA$351:$BJ$351,, $F373) + $H373- 1,BJ$11 - $H373 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F373) / INDEX($AA$351:$BJ$351,, $F373), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 22",22,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F374)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F374 + $H374, AA$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AA$11 - $H374 > 0),\nMAX(INDEX($AA$262:AA$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F374 + $H374, AB$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AB$11 - $H374 > 0),\nMAX(INDEX($AA$262:AB$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F374 + $H374, AC$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AC$11 - $H374 > 0),\nMAX(INDEX($AA$262:AC$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F374 + $H374, AD$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AD$11 - $H374 > 0),\nMAX(INDEX($AA$262:AD$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F374 + $H374, AE$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AE$11 - $H374 > 0),\nMAX(INDEX($AA$262:AE$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F374 + $H374, AF$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AF$11 - $H374 > 0),\nMAX(INDEX($AA$262:AF$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F374 + $H374, AG$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AG$11 - $H374 > 0),\nMAX(INDEX($AA$262:AG$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F374 + $H374, AH$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AH$11 - $H374 > 0),\nMAX(INDEX($AA$262:AH$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F374 + $H374, AI$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AI$11 - $H374 > 0),\nMAX(INDEX($AA$262:AI$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F374 + $H374, AJ$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AJ$11 - $H374 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F374 + $H374, AK$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AK$11 - $H374 > 0),\nMAX(INDEX($AA$262:AK$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F374 + $H374, AL$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AL$11 - $H374 > 0),\nMAX(INDEX($AA$262:AL$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F374 + $H374, AM$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AM$11 - $H374 > 0),\nMAX(INDEX($AA$262:AM$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F374 + $H374, AN$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AN$11 - $H374 > 0),\nMAX(INDEX($AA$262:AN$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F374 + $H374, AO$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AO$11 - $H374 > 0),\nMAX(INDEX($AA$262:AO$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F374 + $H374, AP$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AP$11 - $H374 > 0),\nMAX(INDEX($AA$262:AP$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F374 + $H374, AQ$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AQ$11 - $H374 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F374 + $H374, AR$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AR$11 - $H374 > 0),\nMAX(INDEX($AA$262:AR$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F374 + $H374, AS$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AS$11 - $H374 > 0),\nMAX(INDEX($AA$262:AS$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F374 + $H374, AT$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AT$11 - $H374 > 0),\nMAX(INDEX($AA$262:AT$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F374 + $H374, AU$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AU$11 - $H374 > 0),\nMAX(INDEX($AA$262:AU$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F374 + $H374, AV$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AV$11 - $H374 > 0),\nMAX(INDEX($AA$262:AV$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F374 + $H374, AW$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AW$11 - $H374 > 0),\nMAX(INDEX($AA$262:AW$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F374 + $H374, AX$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AX$11 - $H374 > 0),\nMAX(INDEX($AA$262:AX$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F374 + $H374, AY$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AY$11 - $H374 > 0),\nMAX(INDEX($AA$262:AY$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F374 + $H374, AZ$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,AZ$11 - $H374 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F374 + $H374, BA$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,BA$11 - $H374 > 0),\nMAX(INDEX($AA$262:BA$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F374 + $H374, BB$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,BB$11 - $H374 > 0),\nMAX(INDEX($AA$262:BB$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F374 + $H374, BC$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,BC$11 - $H374 > 0),\nMAX(INDEX($AA$262:BC$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F374 + $H374, BD$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,BD$11 - $H374 > 0),\nMAX(INDEX($AA$262:BD$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F374 + $H374, BE$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,BE$11 - $H374 > 0),\nMAX(INDEX($AA$262:BE$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F374 + $H374, BF$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,BF$11 - $H374 > 0),\nMAX(INDEX($AA$262:BF$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F374 + $H374, BG$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,BG$11 - $H374 > 0),\nMAX(INDEX($AA$262:BG$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F374 + $H374, BH$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,BH$11 - $H374 > 0),\nMAX(INDEX($AA$262:BH$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F374 + $H374, BI$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,BI$11 - $H374 > 0),\nMAX(INDEX($AA$262:BI$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F374 + $H374, BJ$11 <= $F374 + INDEX($AA$351:$BJ$351,, $F374) + $H374- 1,BJ$11 - $H374 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F374) / INDEX($AA$351:$BJ$351,, $F374), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 24",24,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F376)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F376 + $H376, AA$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AA$11 - $H376 > 0),\nMAX(INDEX($AA$262:AA$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F376 + $H376, AB$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AB$11 - $H376 > 0),\nMAX(INDEX($AA$262:AB$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F376 + $H376, AC$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AC$11 - $H376 > 0),\nMAX(INDEX($AA$262:AC$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F376 + $H376, AD$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AD$11 - $H376 > 0),\nMAX(INDEX($AA$262:AD$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F376 + $H376, AE$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AE$11 - $H376 > 0),\nMAX(INDEX($AA$262:AE$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F376 + $H376, AF$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AF$11 - $H376 > 0),\nMAX(INDEX($AA$262:AF$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F376 + $H376, AG$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AG$11 - $H376 > 0),\nMAX(INDEX($AA$262:AG$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F376 + $H376, AH$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AH$11 - $H376 > 0),\nMAX(INDEX($AA$262:AH$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F376 + $H376, AI$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AI$11 - $H376 > 0),\nMAX(INDEX($AA$262:AI$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F376 + $H376, AJ$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AJ$11 - $H376 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F376 + $H376, AK$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AK$11 - $H376 > 0),\nMAX(INDEX($AA$262:AK$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F376 + $H376, AL$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AL$11 - $H376 > 0),\nMAX(INDEX($AA$262:AL$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F376 + $H376, AM$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AM$11 - $H376 > 0),\nMAX(INDEX($AA$262:AM$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F376 + $H376, AN$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AN$11 - $H376 > 0),\nMAX(INDEX($AA$262:AN$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F376 + $H376, AO$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AO$11 - $H376 > 0),\nMAX(INDEX($AA$262:AO$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F376 + $H376, AP$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AP$11 - $H376 > 0),\nMAX(INDEX($AA$262:AP$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F376 + $H376, AQ$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AQ$11 - $H376 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F376 + $H376, AR$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AR$11 - $H376 > 0),\nMAX(INDEX($AA$262:AR$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F376 + $H376, AS$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AS$11 - $H376 > 0),\nMAX(INDEX($AA$262:AS$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F376 + $H376, AT$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AT$11 - $H376 > 0),\nMAX(INDEX($AA$262:AT$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F376 + $H376, AU$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AU$11 - $H376 > 0),\nMAX(INDEX($AA$262:AU$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F376 + $H376, AV$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AV$11 - $H376 > 0),\nMAX(INDEX($AA$262:AV$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F376 + $H376, AW$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AW$11 - $H376 > 0),\nMAX(INDEX($AA$262:AW$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F376 + $H376, AX$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AX$11 - $H376 > 0),\nMAX(INDEX($AA$262:AX$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F376 + $H376, AY$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AY$11 - $H376 > 0),\nMAX(INDEX($AA$262:AY$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F376 + $H376, AZ$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,AZ$11 - $H376 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F376 + $H376, BA$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,BA$11 - $H376 > 0),\nMAX(INDEX($AA$262:BA$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F376 + $H376, BB$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,BB$11 - $H376 > 0),\nMAX(INDEX($AA$262:BB$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F376 + $H376, BC$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,BC$11 - $H376 > 0),\nMAX(INDEX($AA$262:BC$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F376 + $H376, BD$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,BD$11 - $H376 > 0),\nMAX(INDEX($AA$262:BD$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F376 + $H376, BE$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,BE$11 - $H376 > 0),\nMAX(INDEX($AA$262:BE$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F376 + $H376, BF$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,BF$11 - $H376 > 0),\nMAX(INDEX($AA$262:BF$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F376 + $H376, BG$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,BG$11 - $H376 > 0),\nMAX(INDEX($AA$262:BG$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F376 + $H376, BH$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,BH$11 - $H376 > 0),\nMAX(INDEX($AA$262:BH$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F376 + $H376, BI$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,BI$11 - $H376 > 0),\nMAX(INDEX($AA$262:BI$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F376 + $H376, BJ$11 <= $F376 + INDEX($AA$351:$BJ$351,, $F376) + $H376- 1,BJ$11 - $H376 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F376) / INDEX($AA$351:$BJ$351,, $F376), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 25",25,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F377)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F377 + $H377, AA$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AA$11 - $H377 > 0),\nMAX(INDEX($AA$262:AA$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F377 + $H377, AB$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AB$11 - $H377 > 0),\nMAX(INDEX($AA$262:AB$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F377 + $H377, AC$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AC$11 - $H377 > 0),\nMAX(INDEX($AA$262:AC$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F377 + $H377, AD$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AD$11 - $H377 > 0),\nMAX(INDEX($AA$262:AD$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F377 + $H377, AE$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AE$11 - $H377 > 0),\nMAX(INDEX($AA$262:AE$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F377 + $H377, AF$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AF$11 - $H377 > 0),\nMAX(INDEX($AA$262:AF$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F377 + $H377, AG$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AG$11 - $H377 > 0),\nMAX(INDEX($AA$262:AG$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F377 + $H377, AH$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AH$11 - $H377 > 0),\nMAX(INDEX($AA$262:AH$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F377 + $H377, AI$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AI$11 - $H377 > 0),\nMAX(INDEX($AA$262:AI$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F377 + $H377, AJ$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AJ$11 - $H377 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F377 + $H377, AK$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AK$11 - $H377 > 0),\nMAX(INDEX($AA$262:AK$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F377 + $H377, AL$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AL$11 - $H377 > 0),\nMAX(INDEX($AA$262:AL$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F377 + $H377, AM$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AM$11 - $H377 > 0),\nMAX(INDEX($AA$262:AM$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F377 + $H377, AN$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AN$11 - $H377 > 0),\nMAX(INDEX($AA$262:AN$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F377 + $H377, AO$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AO$11 - $H377 > 0),\nMAX(INDEX($AA$262:AO$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F377 + $H377, AP$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AP$11 - $H377 > 0),\nMAX(INDEX($AA$262:AP$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F377 + $H377, AQ$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AQ$11 - $H377 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F377 + $H377, AR$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AR$11 - $H377 > 0),\nMAX(INDEX($AA$262:AR$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F377 + $H377, AS$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AS$11 - $H377 > 0),\nMAX(INDEX($AA$262:AS$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F377 + $H377, AT$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AT$11 - $H377 > 0),\nMAX(INDEX($AA$262:AT$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F377 + $H377, AU$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AU$11 - $H377 > 0),\nMAX(INDEX($AA$262:AU$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F377 + $H377, AV$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AV$11 - $H377 > 0),\nMAX(INDEX($AA$262:AV$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F377 + $H377, AW$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AW$11 - $H377 > 0),\nMAX(INDEX($AA$262:AW$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F377 + $H377, AX$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AX$11 - $H377 > 0),\nMAX(INDEX($AA$262:AX$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F377 + $H377, AY$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AY$11 - $H377 > 0),\nMAX(INDEX($AA$262:AY$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F377 + $H377, AZ$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,AZ$11 - $H377 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F377 + $H377, BA$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,BA$11 - $H377 > 0),\nMAX(INDEX($AA$262:BA$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F377 + $H377, BB$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,BB$11 - $H377 > 0),\nMAX(INDEX($AA$262:BB$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F377 + $H377, BC$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,BC$11 - $H377 > 0),\nMAX(INDEX($AA$262:BC$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F377 + $H377, BD$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,BD$11 - $H377 > 0),\nMAX(INDEX($AA$262:BD$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F377 + $H377, BE$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,BE$11 - $H377 > 0),\nMAX(INDEX($AA$262:BE$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F377 + $H377, BF$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,BF$11 - $H377 > 0),\nMAX(INDEX($AA$262:BF$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F377 + $H377, BG$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,BG$11 - $H377 > 0),\nMAX(INDEX($AA$262:BG$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F377 + $H377, BH$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,BH$11 - $H377 > 0),\nMAX(INDEX($AA$262:BH$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F377 + $H377, BI$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,BI$11 - $H377 > 0),\nMAX(INDEX($AA$262:BI$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F377 + $H377, BJ$11 <= $F377 + INDEX($AA$351:$BJ$351,, $F377) + $H377- 1,BJ$11 - $H377 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F377) / INDEX($AA$351:$BJ$351,, $F377), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 27",27,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F379)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F379 + $H379, AA$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AA$11 - $H379 > 0),\nMAX(INDEX($AA$262:AA$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F379 + $H379, AB$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AB$11 - $H379 > 0),\nMAX(INDEX($AA$262:AB$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F379 + $H379, AC$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AC$11 - $H379 > 0),\nMAX(INDEX($AA$262:AC$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F379 + $H379, AD$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AD$11 - $H379 > 0),\nMAX(INDEX($AA$262:AD$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F379 + $H379, AE$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AE$11 - $H379 > 0),\nMAX(INDEX($AA$262:AE$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F379 + $H379, AF$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AF$11 - $H379 > 0),\nMAX(INDEX($AA$262:AF$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F379 + $H379, AG$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AG$11 - $H379 > 0),\nMAX(INDEX($AA$262:AG$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F379 + $H379, AH$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AH$11 - $H379 > 0),\nMAX(INDEX($AA$262:AH$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F379 + $H379, AI$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AI$11 - $H379 > 0),\nMAX(INDEX($AA$262:AI$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F379 + $H379, AJ$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AJ$11 - $H379 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F379 + $H379, AK$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AK$11 - $H379 > 0),\nMAX(INDEX($AA$262:AK$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F379 + $H379, AL$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AL$11 - $H379 > 0),\nMAX(INDEX($AA$262:AL$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F379 + $H379, AM$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AM$11 - $H379 > 0),\nMAX(INDEX($AA$262:AM$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F379 + $H379, AN$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AN$11 - $H379 > 0),\nMAX(INDEX($AA$262:AN$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F379 + $H379, AO$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AO$11 - $H379 > 0),\nMAX(INDEX($AA$262:AO$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F379 + $H379, AP$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AP$11 - $H379 > 0),\nMAX(INDEX($AA$262:AP$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F379 + $H379, AQ$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AQ$11 - $H379 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F379 + $H379, AR$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AR$11 - $H379 > 0),\nMAX(INDEX($AA$262:AR$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F379 + $H379, AS$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AS$11 - $H379 > 0),\nMAX(INDEX($AA$262:AS$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F379 + $H379, AT$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AT$11 - $H379 > 0),\nMAX(INDEX($AA$262:AT$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F379 + $H379, AU$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AU$11 - $H379 > 0),\nMAX(INDEX($AA$262:AU$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F379 + $H379, AV$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AV$11 - $H379 > 0),\nMAX(INDEX($AA$262:AV$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F379 + $H379, AW$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AW$11 - $H379 > 0),\nMAX(INDEX($AA$262:AW$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F379 + $H379, AX$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AX$11 - $H379 > 0),\nMAX(INDEX($AA$262:AX$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F379 + $H379, AY$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AY$11 - $H379 > 0),\nMAX(INDEX($AA$262:AY$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F379 + $H379, AZ$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,AZ$11 - $H379 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F379 + $H379, BA$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,BA$11 - $H379 > 0),\nMAX(INDEX($AA$262:BA$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F379 + $H379, BB$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,BB$11 - $H379 > 0),\nMAX(INDEX($AA$262:BB$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F379 + $H379, BC$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,BC$11 - $H379 > 0),\nMAX(INDEX($AA$262:BC$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F379 + $H379, BD$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,BD$11 - $H379 > 0),\nMAX(INDEX($AA$262:BD$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F379 + $H379, BE$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,BE$11 - $H379 > 0),\nMAX(INDEX($AA$262:BE$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F379 + $H379, BF$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,BF$11 - $H379 > 0),\nMAX(INDEX($AA$262:BF$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F379 + $H379, BG$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,BG$11 - $H379 > 0),\nMAX(INDEX($AA$262:BG$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F379 + $H379, BH$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,BH$11 - $H379 > 0),\nMAX(INDEX($AA$262:BH$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F379 + $H379, BI$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,BI$11 - $H379 > 0),\nMAX(INDEX($AA$262:BI$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F379 + $H379, BJ$11 <= $F379 + INDEX($AA$351:$BJ$351,, $F379) + $H379- 1,BJ$11 - $H379 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F379) / INDEX($AA$351:$BJ$351,, $F379), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 28",28,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F380)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F380 + $H380, AA$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AA$11 - $H380 > 0),\nMAX(INDEX($AA$262:AA$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F380 + $H380, AB$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AB$11 - $H380 > 0),\nMAX(INDEX($AA$262:AB$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F380 + $H380, AC$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AC$11 - $H380 > 0),\nMAX(INDEX($AA$262:AC$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F380 + $H380, AD$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AD$11 - $H380 > 0),\nMAX(INDEX($AA$262:AD$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F380 + $H380, AE$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AE$11 - $H380 > 0),\nMAX(INDEX($AA$262:AE$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F380 + $H380, AF$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AF$11 - $H380 > 0),\nMAX(INDEX($AA$262:AF$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F380 + $H380, AG$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AG$11 - $H380 > 0),\nMAX(INDEX($AA$262:AG$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F380 + $H380, AH$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AH$11 - $H380 > 0),\nMAX(INDEX($AA$262:AH$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F380 + $H380, AI$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AI$11 - $H380 > 0),\nMAX(INDEX($AA$262:AI$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F380 + $H380, AJ$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AJ$11 - $H380 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F380 + $H380, AK$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AK$11 - $H380 > 0),\nMAX(INDEX($AA$262:AK$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F380 + $H380, AL$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AL$11 - $H380 > 0),\nMAX(INDEX($AA$262:AL$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F380 + $H380, AM$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AM$11 - $H380 > 0),\nMAX(INDEX($AA$262:AM$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F380 + $H380, AN$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AN$11 - $H380 > 0),\nMAX(INDEX($AA$262:AN$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F380 + $H380, AO$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AO$11 - $H380 > 0),\nMAX(INDEX($AA$262:AO$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F380 + $H380, AP$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AP$11 - $H380 > 0),\nMAX(INDEX($AA$262:AP$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F380 + $H380, AQ$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AQ$11 - $H380 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F380 + $H380, AR$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AR$11 - $H380 > 0),\nMAX(INDEX($AA$262:AR$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F380 + $H380, AS$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AS$11 - $H380 > 0),\nMAX(INDEX($AA$262:AS$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F380 + $H380, AT$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AT$11 - $H380 > 0),\nMAX(INDEX($AA$262:AT$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F380 + $H380, AU$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AU$11 - $H380 > 0),\nMAX(INDEX($AA$262:AU$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F380 + $H380, AV$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AV$11 - $H380 > 0),\nMAX(INDEX($AA$262:AV$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F380 + $H380, AW$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AW$11 - $H380 > 0),\nMAX(INDEX($AA$262:AW$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F380 + $H380, AX$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AX$11 - $H380 > 0),\nMAX(INDEX($AA$262:AX$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F380 + $H380, AY$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AY$11 - $H380 > 0),\nMAX(INDEX($AA$262:AY$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F380 + $H380, AZ$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,AZ$11 - $H380 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F380 + $H380, BA$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,BA$11 - $H380 > 0),\nMAX(INDEX($AA$262:BA$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F380 + $H380, BB$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,BB$11 - $H380 > 0),\nMAX(INDEX($AA$262:BB$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F380 + $H380, BC$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,BC$11 - $H380 > 0),\nMAX(INDEX($AA$262:BC$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F380 + $H380, BD$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,BD$11 - $H380 > 0),\nMAX(INDEX($AA$262:BD$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F380 + $H380, BE$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,BE$11 - $H380 > 0),\nMAX(INDEX($AA$262:BE$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F380 + $H380, BF$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,BF$11 - $H380 > 0),\nMAX(INDEX($AA$262:BF$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F380 + $H380, BG$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,BG$11 - $H380 > 0),\nMAX(INDEX($AA$262:BG$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F380 + $H380, BH$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,BH$11 - $H380 > 0),\nMAX(INDEX($AA$262:BH$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F380 + $H380, BI$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,BI$11 - $H380 > 0),\nMAX(INDEX($AA$262:BI$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F380 + $H380, BJ$11 <= $F380 + INDEX($AA$351:$BJ$351,, $F380) + $H380- 1,BJ$11 - $H380 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F380) / INDEX($AA$351:$BJ$351,, $F380), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 29",29,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F381)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F381 + $H381, AA$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AA$11 - $H381 > 0),\nMAX(INDEX($AA$262:AA$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F381 + $H381, AB$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AB$11 - $H381 > 0),\nMAX(INDEX($AA$262:AB$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F381 + $H381, AC$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AC$11 - $H381 > 0),\nMAX(INDEX($AA$262:AC$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F381 + $H381, AD$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AD$11 - $H381 > 0),\nMAX(INDEX($AA$262:AD$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F381 + $H381, AE$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AE$11 - $H381 > 0),\nMAX(INDEX($AA$262:AE$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F381 + $H381, AF$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AF$11 - $H381 > 0),\nMAX(INDEX($AA$262:AF$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F381 + $H381, AG$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AG$11 - $H381 > 0),\nMAX(INDEX($AA$262:AG$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F381 + $H381, AH$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AH$11 - $H381 > 0),\nMAX(INDEX($AA$262:AH$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F381 + $H381, AI$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AI$11 - $H381 > 0),\nMAX(INDEX($AA$262:AI$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F381 + $H381, AJ$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AJ$11 - $H381 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F381 + $H381, AK$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AK$11 - $H381 > 0),\nMAX(INDEX($AA$262:AK$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F381 + $H381, AL$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AL$11 - $H381 > 0),\nMAX(INDEX($AA$262:AL$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F381 + $H381, AM$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AM$11 - $H381 > 0),\nMAX(INDEX($AA$262:AM$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F381 + $H381, AN$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AN$11 - $H381 > 0),\nMAX(INDEX($AA$262:AN$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F381 + $H381, AO$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AO$11 - $H381 > 0),\nMAX(INDEX($AA$262:AO$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F381 + $H381, AP$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AP$11 - $H381 > 0),\nMAX(INDEX($AA$262:AP$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F381 + $H381, AQ$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AQ$11 - $H381 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F381 + $H381, AR$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AR$11 - $H381 > 0),\nMAX(INDEX($AA$262:AR$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F381 + $H381, AS$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AS$11 - $H381 > 0),\nMAX(INDEX($AA$262:AS$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F381 + $H381, AT$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AT$11 - $H381 > 0),\nMAX(INDEX($AA$262:AT$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F381 + $H381, AU$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AU$11 - $H381 > 0),\nMAX(INDEX($AA$262:AU$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F381 + $H381, AV$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AV$11 - $H381 > 0),\nMAX(INDEX($AA$262:AV$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F381 + $H381, AW$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AW$11 - $H381 > 0),\nMAX(INDEX($AA$262:AW$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F381 + $H381, AX$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AX$11 - $H381 > 0),\nMAX(INDEX($AA$262:AX$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F381 + $H381, AY$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AY$11 - $H381 > 0),\nMAX(INDEX($AA$262:AY$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F381 + $H381, AZ$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,AZ$11 - $H381 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F381 + $H381, BA$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,BA$11 - $H381 > 0),\nMAX(INDEX($AA$262:BA$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F381 + $H381, BB$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,BB$11 - $H381 > 0),\nMAX(INDEX($AA$262:BB$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F381 + $H381, BC$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,BC$11 - $H381 > 0),\nMAX(INDEX($AA$262:BC$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F381 + $H381, BD$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,BD$11 - $H381 > 0),\nMAX(INDEX($AA$262:BD$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F381 + $H381, BE$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,BE$11 - $H381 > 0),\nMAX(INDEX($AA$262:BE$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F381 + $H381, BF$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,BF$11 - $H381 > 0),\nMAX(INDEX($AA$262:BF$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F381 + $H381, BG$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,BG$11 - $H381 > 0),\nMAX(INDEX($AA$262:BG$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F381 + $H381, BH$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,BH$11 - $H381 > 0),\nMAX(INDEX($AA$262:BH$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F381 + $H381, BI$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,BI$11 - $H381 > 0),\nMAX(INDEX($AA$262:BI$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F381 + $H381, BJ$11 <= $F381 + INDEX($AA$351:$BJ$351,, $F381) + $H381- 1,BJ$11 - $H381 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F381) / INDEX($AA$351:$BJ$351,, $F381), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F382)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F382 + $H382, AA$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AA$11 - $H382 > 0),\nMAX(INDEX($AA$262:AA$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F382 + $H382, AB$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AB$11 - $H382 > 0),\nMAX(INDEX($AA$262:AB$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F382 + $H382, AC$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AC$11 - $H382 > 0),\nMAX(INDEX($AA$262:AC$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F382 + $H382, AD$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AD$11 - $H382 > 0),\nMAX(INDEX($AA$262:AD$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F382 + $H382, AE$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AE$11 - $H382 > 0),\nMAX(INDEX($AA$262:AE$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F382 + $H382, AF$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AF$11 - $H382 > 0),\nMAX(INDEX($AA$262:AF$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F382 + $H382, AG$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AG$11 - $H382 > 0),\nMAX(INDEX($AA$262:AG$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F382 + $H382, AH$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AH$11 - $H382 > 0),\nMAX(INDEX($AA$262:AH$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F382 + $H382, AI$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AI$11 - $H382 > 0),\nMAX(INDEX($AA$262:AI$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F382 + $H382, AJ$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AJ$11 - $H382 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F382 + $H382, AK$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AK$11 - $H382 > 0),\nMAX(INDEX($AA$262:AK$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F382 + $H382, AL$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AL$11 - $H382 > 0),\nMAX(INDEX($AA$262:AL$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F382 + $H382, AM$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AM$11 - $H382 > 0),\nMAX(INDEX($AA$262:AM$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F382 + $H382, AN$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AN$11 - $H382 > 0),\nMAX(INDEX($AA$262:AN$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F382 + $H382, AO$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AO$11 - $H382 > 0),\nMAX(INDEX($AA$262:AO$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F382 + $H382, AP$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AP$11 - $H382 > 0),\nMAX(INDEX($AA$262:AP$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F382 + $H382, AQ$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AQ$11 - $H382 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F382 + $H382, AR$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AR$11 - $H382 > 0),\nMAX(INDEX($AA$262:AR$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F382 + $H382, AS$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AS$11 - $H382 > 0),\nMAX(INDEX($AA$262:AS$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F382 + $H382, AT$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AT$11 - $H382 > 0),\nMAX(INDEX($AA$262:AT$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F382 + $H382, AU$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AU$11 - $H382 > 0),\nMAX(INDEX($AA$262:AU$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F382 + $H382, AV$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AV$11 - $H382 > 0),\nMAX(INDEX($AA$262:AV$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F382 + $H382, AW$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AW$11 - $H382 > 0),\nMAX(INDEX($AA$262:AW$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F382 + $H382, AX$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AX$11 - $H382 > 0),\nMAX(INDEX($AA$262:AX$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F382 + $H382, AY$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AY$11 - $H382 > 0),\nMAX(INDEX($AA$262:AY$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F382 + $H382, AZ$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,AZ$11 - $H382 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F382 + $H382, BA$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,BA$11 - $H382 > 0),\nMAX(INDEX($AA$262:BA$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F382 + $H382, BB$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,BB$11 - $H382 > 0),\nMAX(INDEX($AA$262:BB$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F382 + $H382, BC$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,BC$11 - $H382 > 0),\nMAX(INDEX($AA$262:BC$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F382 + $H382, BD$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,BD$11 - $H382 > 0),\nMAX(INDEX($AA$262:BD$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F382 + $H382, BE$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,BE$11 - $H382 > 0),\nMAX(INDEX($AA$262:BE$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F382 + $H382, BF$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,BF$11 - $H382 > 0),\nMAX(INDEX($AA$262:BF$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F382 + $H382, BG$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,BG$11 - $H382 > 0),\nMAX(INDEX($AA$262:BG$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F382 + $H382, BH$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,BH$11 - $H382 > 0),\nMAX(INDEX($AA$262:BH$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F382 + $H382, BI$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,BI$11 - $H382 > 0),\nMAX(INDEX($AA$262:BI$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F382 + $H382, BJ$11 <= $F382 + INDEX($AA$351:$BJ$351,, $F382) + $H382- 1,BJ$11 - $H382 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F382) / INDEX($AA$351:$BJ$351,, $F382), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 32",32,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F384)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F384 + $H384, AA$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AA$11 - $H384 > 0),\nMAX(INDEX($AA$262:AA$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F384 + $H384, AB$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AB$11 - $H384 > 0),\nMAX(INDEX($AA$262:AB$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F384 + $H384, AC$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AC$11 - $H384 > 0),\nMAX(INDEX($AA$262:AC$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F384 + $H384, AD$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AD$11 - $H384 > 0),\nMAX(INDEX($AA$262:AD$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F384 + $H384, AE$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AE$11 - $H384 > 0),\nMAX(INDEX($AA$262:AE$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F384 + $H384, AF$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AF$11 - $H384 > 0),\nMAX(INDEX($AA$262:AF$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F384 + $H384, AG$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AG$11 - $H384 > 0),\nMAX(INDEX($AA$262:AG$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F384 + $H384, AH$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AH$11 - $H384 > 0),\nMAX(INDEX($AA$262:AH$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F384 + $H384, AI$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AI$11 - $H384 > 0),\nMAX(INDEX($AA$262:AI$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F384 + $H384, AJ$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AJ$11 - $H384 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F384 + $H384, AK$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AK$11 - $H384 > 0),\nMAX(INDEX($AA$262:AK$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F384 + $H384, AL$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AL$11 - $H384 > 0),\nMAX(INDEX($AA$262:AL$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F384 + $H384, AM$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AM$11 - $H384 > 0),\nMAX(INDEX($AA$262:AM$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F384 + $H384, AN$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AN$11 - $H384 > 0),\nMAX(INDEX($AA$262:AN$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F384 + $H384, AO$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AO$11 - $H384 > 0),\nMAX(INDEX($AA$262:AO$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F384 + $H384, AP$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AP$11 - $H384 > 0),\nMAX(INDEX($AA$262:AP$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F384 + $H384, AQ$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AQ$11 - $H384 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F384 + $H384, AR$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AR$11 - $H384 > 0),\nMAX(INDEX($AA$262:AR$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F384 + $H384, AS$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AS$11 - $H384 > 0),\nMAX(INDEX($AA$262:AS$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F384 + $H384, AT$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AT$11 - $H384 > 0),\nMAX(INDEX($AA$262:AT$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F384 + $H384, AU$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AU$11 - $H384 > 0),\nMAX(INDEX($AA$262:AU$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F384 + $H384, AV$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AV$11 - $H384 > 0),\nMAX(INDEX($AA$262:AV$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F384 + $H384, AW$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AW$11 - $H384 > 0),\nMAX(INDEX($AA$262:AW$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F384 + $H384, AX$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AX$11 - $H384 > 0),\nMAX(INDEX($AA$262:AX$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F384 + $H384, AY$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AY$11 - $H384 > 0),\nMAX(INDEX($AA$262:AY$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F384 + $H384, AZ$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,AZ$11 - $H384 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F384 + $H384, BA$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,BA$11 - $H384 > 0),\nMAX(INDEX($AA$262:BA$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F384 + $H384, BB$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,BB$11 - $H384 > 0),\nMAX(INDEX($AA$262:BB$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F384 + $H384, BC$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,BC$11 - $H384 > 0),\nMAX(INDEX($AA$262:BC$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F384 + $H384, BD$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,BD$11 - $H384 > 0),\nMAX(INDEX($AA$262:BD$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F384 + $H384, BE$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,BE$11 - $H384 > 0),\nMAX(INDEX($AA$262:BE$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F384 + $H384, BF$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,BF$11 - $H384 > 0),\nMAX(INDEX($AA$262:BF$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F384 + $H384, BG$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,BG$11 - $H384 > 0),\nMAX(INDEX($AA$262:BG$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F384 + $H384, BH$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,BH$11 - $H384 > 0),\nMAX(INDEX($AA$262:BH$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F384 + $H384, BI$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,BI$11 - $H384 > 0),\nMAX(INDEX($AA$262:BI$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F384 + $H384, BJ$11 <= $F384 + INDEX($AA$351:$BJ$351,, $F384) + $H384- 1,BJ$11 - $H384 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F384) / INDEX($AA$351:$BJ$351,, $F384), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 33",33,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F385)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F385 + $H385, AA$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AA$11 - $H385 > 0),\nMAX(INDEX($AA$262:AA$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F385 + $H385, AB$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AB$11 - $H385 > 0),\nMAX(INDEX($AA$262:AB$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F385 + $H385, AC$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AC$11 - $H385 > 0),\nMAX(INDEX($AA$262:AC$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F385 + $H385, AD$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AD$11 - $H385 > 0),\nMAX(INDEX($AA$262:AD$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F385 + $H385, AE$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AE$11 - $H385 > 0),\nMAX(INDEX($AA$262:AE$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F385 + $H385, AF$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AF$11 - $H385 > 0),\nMAX(INDEX($AA$262:AF$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F385 + $H385, AG$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AG$11 - $H385 > 0),\nMAX(INDEX($AA$262:AG$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F385 + $H385, AH$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AH$11 - $H385 > 0),\nMAX(INDEX($AA$262:AH$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F385 + $H385, AI$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AI$11 - $H385 > 0),\nMAX(INDEX($AA$262:AI$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F385 + $H385, AJ$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AJ$11 - $H385 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F385 + $H385, AK$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AK$11 - $H385 > 0),\nMAX(INDEX($AA$262:AK$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F385 + $H385, AL$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AL$11 - $H385 > 0),\nMAX(INDEX($AA$262:AL$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F385 + $H385, AM$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AM$11 - $H385 > 0),\nMAX(INDEX($AA$262:AM$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F385 + $H385, AN$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AN$11 - $H385 > 0),\nMAX(INDEX($AA$262:AN$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F385 + $H385, AO$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AO$11 - $H385 > 0),\nMAX(INDEX($AA$262:AO$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F385 + $H385, AP$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AP$11 - $H385 > 0),\nMAX(INDEX($AA$262:AP$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F385 + $H385, AQ$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AQ$11 - $H385 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F385 + $H385, AR$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AR$11 - $H385 > 0),\nMAX(INDEX($AA$262:AR$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F385 + $H385, AS$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AS$11 - $H385 > 0),\nMAX(INDEX($AA$262:AS$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F385 + $H385, AT$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AT$11 - $H385 > 0),\nMAX(INDEX($AA$262:AT$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F385 + $H385, AU$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AU$11 - $H385 > 0),\nMAX(INDEX($AA$262:AU$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F385 + $H385, AV$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AV$11 - $H385 > 0),\nMAX(INDEX($AA$262:AV$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F385 + $H385, AW$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AW$11 - $H385 > 0),\nMAX(INDEX($AA$262:AW$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F385 + $H385, AX$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AX$11 - $H385 > 0),\nMAX(INDEX($AA$262:AX$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F385 + $H385, AY$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AY$11 - $H385 > 0),\nMAX(INDEX($AA$262:AY$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F385 + $H385, AZ$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,AZ$11 - $H385 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F385 + $H385, BA$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,BA$11 - $H385 > 0),\nMAX(INDEX($AA$262:BA$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F385 + $H385, BB$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,BB$11 - $H385 > 0),\nMAX(INDEX($AA$262:BB$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F385 + $H385, BC$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,BC$11 - $H385 > 0),\nMAX(INDEX($AA$262:BC$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F385 + $H385, BD$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,BD$11 - $H385 > 0),\nMAX(INDEX($AA$262:BD$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F385 + $H385, BE$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,BE$11 - $H385 > 0),\nMAX(INDEX($AA$262:BE$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F385 + $H385, BF$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,BF$11 - $H385 > 0),\nMAX(INDEX($AA$262:BF$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F385 + $H385, BG$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,BG$11 - $H385 > 0),\nMAX(INDEX($AA$262:BG$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F385 + $H385, BH$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,BH$11 - $H385 > 0),\nMAX(INDEX($AA$262:BH$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F385 + $H385, BI$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,BI$11 - $H385 > 0),\nMAX(INDEX($AA$262:BI$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F385 + $H385, BJ$11 <= $F385 + INDEX($AA$351:$BJ$351,, $F385) + $H385- 1,BJ$11 - $H385 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F385) / INDEX($AA$351:$BJ$351,, $F385), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 35",35,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F387)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F387 + $H387, AA$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AA$11 - $H387 > 0),\nMAX(INDEX($AA$262:AA$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F387 + $H387, AB$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AB$11 - $H387 > 0),\nMAX(INDEX($AA$262:AB$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F387 + $H387, AC$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AC$11 - $H387 > 0),\nMAX(INDEX($AA$262:AC$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F387 + $H387, AD$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AD$11 - $H387 > 0),\nMAX(INDEX($AA$262:AD$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F387 + $H387, AE$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AE$11 - $H387 > 0),\nMAX(INDEX($AA$262:AE$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F387 + $H387, AF$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AF$11 - $H387 > 0),\nMAX(INDEX($AA$262:AF$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F387 + $H387, AG$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AG$11 - $H387 > 0),\nMAX(INDEX($AA$262:AG$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F387 + $H387, AH$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AH$11 - $H387 > 0),\nMAX(INDEX($AA$262:AH$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F387 + $H387, AI$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AI$11 - $H387 > 0),\nMAX(INDEX($AA$262:AI$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F387 + $H387, AJ$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AJ$11 - $H387 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F387 + $H387, AK$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AK$11 - $H387 > 0),\nMAX(INDEX($AA$262:AK$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F387 + $H387, AL$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AL$11 - $H387 > 0),\nMAX(INDEX($AA$262:AL$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F387 + $H387, AM$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AM$11 - $H387 > 0),\nMAX(INDEX($AA$262:AM$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F387 + $H387, AN$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AN$11 - $H387 > 0),\nMAX(INDEX($AA$262:AN$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F387 + $H387, AO$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AO$11 - $H387 > 0),\nMAX(INDEX($AA$262:AO$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F387 + $H387, AP$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AP$11 - $H387 > 0),\nMAX(INDEX($AA$262:AP$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F387 + $H387, AQ$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AQ$11 - $H387 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F387 + $H387, AR$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AR$11 - $H387 > 0),\nMAX(INDEX($AA$262:AR$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F387 + $H387, AS$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AS$11 - $H387 > 0),\nMAX(INDEX($AA$262:AS$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F387 + $H387, AT$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AT$11 - $H387 > 0),\nMAX(INDEX($AA$262:AT$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F387 + $H387, AU$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AU$11 - $H387 > 0),\nMAX(INDEX($AA$262:AU$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F387 + $H387, AV$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AV$11 - $H387 > 0),\nMAX(INDEX($AA$262:AV$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F387 + $H387, AW$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AW$11 - $H387 > 0),\nMAX(INDEX($AA$262:AW$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F387 + $H387, AX$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AX$11 - $H387 > 0),\nMAX(INDEX($AA$262:AX$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F387 + $H387, AY$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AY$11 - $H387 > 0),\nMAX(INDEX($AA$262:AY$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F387 + $H387, AZ$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,AZ$11 - $H387 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F387 + $H387, BA$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,BA$11 - $H387 > 0),\nMAX(INDEX($AA$262:BA$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F387 + $H387, BB$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,BB$11 - $H387 > 0),\nMAX(INDEX($AA$262:BB$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F387 + $H387, BC$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,BC$11 - $H387 > 0),\nMAX(INDEX($AA$262:BC$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F387 + $H387, BD$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,BD$11 - $H387 > 0),\nMAX(INDEX($AA$262:BD$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F387 + $H387, BE$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,BE$11 - $H387 > 0),\nMAX(INDEX($AA$262:BE$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F387 + $H387, BF$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,BF$11 - $H387 > 0),\nMAX(INDEX($AA$262:BF$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F387 + $H387, BG$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,BG$11 - $H387 > 0),\nMAX(INDEX($AA$262:BG$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F387 + $H387, BH$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,BH$11 - $H387 > 0),\nMAX(INDEX($AA$262:BH$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F387 + $H387, BI$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,BI$11 - $H387 > 0),\nMAX(INDEX($AA$262:BI$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F387 + $H387, BJ$11 <= $F387 + INDEX($AA$351:$BJ$351,, $F387) + $H387- 1,BJ$11 - $H387 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F387) / INDEX($AA$351:$BJ$351,, $F387), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 36",36,"£'000",{"$f":"INDEX($AA$352:$BJ$352,F388)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F388 + $H388, AA$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AA$11 - $H388 > 0),\nMAX(INDEX($AA$262:AA$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F388 + $H388, AB$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AB$11 - $H388 > 0),\nMAX(INDEX($AA$262:AB$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F388 + $H388, AC$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AC$11 - $H388 > 0),\nMAX(INDEX($AA$262:AC$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F388 + $H388, AD$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AD$11 - $H388 > 0),\nMAX(INDEX($AA$262:AD$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F388 + $H388, AE$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AE$11 - $H388 > 0),\nMAX(INDEX($AA$262:AE$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F388 + $H388, AF$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AF$11 - $H388 > 0),\nMAX(INDEX($AA$262:AF$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F388 + $H388, AG$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AG$11 - $H388 > 0),\nMAX(INDEX($AA$262:AG$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F388 + $H388, AH$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AH$11 - $H388 > 0),\nMAX(INDEX($AA$262:AH$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F388 + $H388, AI$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AI$11 - $H388 > 0),\nMAX(INDEX($AA$262:AI$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F388 + $H388, AJ$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AJ$11 - $H388 > 0),\nMAX(INDEX($AA$262:AJ$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F388 + $H388, AK$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AK$11 - $H388 > 0),\nMAX(INDEX($AA$262:AK$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F388 + $H388, AL$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AL$11 - $H388 > 0),\nMAX(INDEX($AA$262:AL$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F388 + $H388, AM$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AM$11 - $H388 > 0),\nMAX(INDEX($AA$262:AM$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F388 + $H388, AN$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AN$11 - $H388 > 0),\nMAX(INDEX($AA$262:AN$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F388 + $H388, AO$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AO$11 - $H388 > 0),\nMAX(INDEX($AA$262:AO$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F388 + $H388, AP$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AP$11 - $H388 > 0),\nMAX(INDEX($AA$262:AP$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F388 + $H388, AQ$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AQ$11 - $H388 > 0),\nMAX(INDEX($AA$262:AQ$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F388 + $H388, AR$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AR$11 - $H388 > 0),\nMAX(INDEX($AA$262:AR$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F388 + $H388, AS$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AS$11 - $H388 > 0),\nMAX(INDEX($AA$262:AS$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F388 + $H388, AT$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AT$11 - $H388 > 0),\nMAX(INDEX($AA$262:AT$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F388 + $H388, AU$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AU$11 - $H388 > 0),\nMAX(INDEX($AA$262:AU$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F388 + $H388, AV$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AV$11 - $H388 > 0),\nMAX(INDEX($AA$262:AV$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F388 + $H388, AW$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AW$11 - $H388 > 0),\nMAX(INDEX($AA$262:AW$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F388 + $H388, AX$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AX$11 - $H388 > 0),\nMAX(INDEX($AA$262:AX$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F388 + $H388, AY$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AY$11 - $H388 > 0),\nMAX(INDEX($AA$262:AY$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F388 + $H388, AZ$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,AZ$11 - $H388 > 0),\nMAX(INDEX($AA$262:AZ$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F388 + $H388, BA$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,BA$11 - $H388 > 0),\nMAX(INDEX($AA$262:BA$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F388 + $H388, BB$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,BB$11 - $H388 > 0),\nMAX(INDEX($AA$262:BB$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F388 + $H388, BC$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,BC$11 - $H388 > 0),\nMAX(INDEX($AA$262:BC$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F388 + $H388, BD$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,BD$11 - $H388 > 0),\nMAX(INDEX($AA$262:BD$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F388 + $H388, BE$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,BE$11 - $H388 > 0),\nMAX(INDEX($AA$262:BE$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F388 + $H388, BF$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,BF$11 - $H388 > 0),\nMAX(INDEX($AA$262:BF$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F388 + $H388, BG$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,BG$11 - $H388 > 0),\nMAX(INDEX($AA$262:BG$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F388 + $H388, BH$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,BH$11 - $H388 > 0),\nMAX(INDEX($AA$262:BH$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F388 + $H388, BI$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,BI$11 - $H388 > 0),\nMAX(INDEX($AA$262:BI$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F388 + $H388, BJ$11 <= $F388 + INDEX($AA$351:$BJ$351,, $F388) + $H388- 1,BJ$11 - $H388 > 0),\nMAX(INDEX($AA$262:BJ$262,, $F388) / INDEX($AA$351:$BJ$351,, $F388), 0),\n0)","v":0}]
[]
[null,null,null,"Band Three [Negative]"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E677","v":"Band 3 Negative Movement Release - NOT USED"},null,{"$f":"'I_Series UKATS'!G677","v":"# years"},null,null,{"$f":"'I_Series UKATS'!J677","v":0},null,{"$f":"'I_Series UKATS'!L677","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y677","v":0},null,{"$f":"'I_Series UKATS'!AA677","v":0},{"$f":"'I_Series UKATS'!AB677","v":0},{"$f":"'I_Series UKATS'!AC677","v":0},{"$f":"'I_Series UKATS'!AD677","v":0},{"$f":"'I_Series UKATS'!AE677","v":0},{"$f":"'I_Series UKATS'!AF677","v":0},{"$f":"'I_Series UKATS'!AG677","v":0},{"$f":"'I_Series UKATS'!AH677","v":0},{"$f":"'I_Series UKATS'!AI677","v":0},{"$f":"'I_Series UKATS'!AJ677","v":0},{"$f":"'I_Series UKATS'!AK677","v":0},{"$f":"'I_Series UKATS'!AL677","v":0},{"$f":"'I_Series UKATS'!AM677","v":0},{"$f":"'I_Series UKATS'!AN677","v":0},{"$f":"'I_Series UKATS'!AO677","v":0},{"$f":"'I_Series UKATS'!AP677","v":0},{"$f":"'I_Series UKATS'!AQ677","v":0},{"$f":"'I_Series UKATS'!AR677","v":0},{"$f":"'I_Series UKATS'!AS677","v":0},{"$f":"'I_Series UKATS'!AT677","v":0},{"$f":"'I_Series UKATS'!AU677","v":0},{"$f":"'I_Series UKATS'!AV677","v":0},{"$f":"'I_Series UKATS'!AW677","v":0},{"$f":"'I_Series UKATS'!AX677","v":0},{"$f":"'I_Series UKATS'!AY677","v":0},{"$f":"'I_Series UKATS'!AZ677","v":0},{"$f":"'I_Series UKATS'!BA677","v":0},{"$f":"'I_Series UKATS'!BB677","v":0},{"$f":"'I_Series UKATS'!BC677","v":0},{"$f":"'I_Series UKATS'!BD677","v":0},{"$f":"'I_Series UKATS'!BE677","v":0},{"$f":"'I_Series UKATS'!BF677","v":0},{"$f":"'I_Series UKATS'!BG677","v":0},{"$f":"'I_Series UKATS'!BH677","v":0},{"$f":"'I_Series UKATS'!BI677","v":0},{"$f":"'I_Series UKATS'!BJ677","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E692","v":"Lag Factor used for adjustments [Positive] (Band Three -Bands - A)"},null,{"$f":"'I_Series UKATS'!G692","v":"# years"},null,null,{"$f":"'I_Series UKATS'!J692","v":0},null,{"$f":"'I_Series UKATS'!L692","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y692","v":0},null,{"$f":"'I_Series UKATS'!AA692","v":0},{"$f":"'I_Series UKATS'!AB692","v":0},{"$f":"'I_Series UKATS'!AC692","v":0},{"$f":"'I_Series UKATS'!AD692","v":0},{"$f":"'I_Series UKATS'!AE692","v":0},{"$f":"'I_Series UKATS'!AF692","v":0},{"$f":"'I_Series UKATS'!AG692","v":0},{"$f":"'I_Series UKATS'!AH692","v":0},{"$f":"'I_Series UKATS'!AI692","v":0},{"$f":"'I_Series UKATS'!AJ692","v":0},{"$f":"'I_Series UKATS'!AK692","v":0},{"$f":"'I_Series UKATS'!AL692","v":0},{"$f":"'I_Series UKATS'!AM692","v":0},{"$f":"'I_Series UKATS'!AN692","v":0},{"$f":"'I_Series UKATS'!AO692","v":0},{"$f":"'I_Series UKATS'!AP692","v":0},{"$f":"'I_Series UKATS'!AQ692","v":0},{"$f":"'I_Series UKATS'!AR692","v":0},{"$f":"'I_Series UKATS'!AS692","v":0},{"$f":"'I_Series UKATS'!AT692","v":0},{"$f":"'I_Series UKATS'!AU692","v":0},{"$f":"'I_Series UKATS'!AV692","v":0},{"$f":"'I_Series UKATS'!AW692","v":0},{"$f":"'I_Series UKATS'!AX692","v":0},{"$f":"'I_Series UKATS'!AY692","v":0},{"$f":"'I_Series UKATS'!AZ692","v":0},{"$f":"'I_Series UKATS'!BA692","v":0},{"$f":"'I_Series UKATS'!BB692","v":0},{"$f":"'I_Series UKATS'!BC692","v":0},{"$f":"'I_Series UKATS'!BD692","v":0},{"$f":"'I_Series UKATS'!BE692","v":0},{"$f":"'I_Series UKATS'!BF692","v":0},{"$f":"'I_Series UKATS'!BG692","v":0},{"$f":"'I_Series UKATS'!BH692","v":0},{"$f":"'I_Series UKATS'!BI692","v":0},{"$f":"'I_Series UKATS'!BJ692","v":0}]
[null,null,null,null," Release, Year 2",{"$f":"F394 + 1","v":2},"£'000",{"$f":"INDEX($AA$393:$BJ$393,F395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F395+$H395, AA$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AA$11 - $H395 > 0),\nMIN(INDEX($AA$262:AA$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F395+$H395, AB$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AB$11 - $H395 > 0),\nMIN(INDEX($AA$262:AB$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F395+$H395, AC$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AC$11 - $H395 > 0),\nMIN(INDEX($AA$262:AC$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F395+$H395, AD$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AD$11 - $H395 > 0),\nMIN(INDEX($AA$262:AD$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F395+$H395, AE$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AE$11 - $H395 > 0),\nMIN(INDEX($AA$262:AE$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F395+$H395, AF$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AF$11 - $H395 > 0),\nMIN(INDEX($AA$262:AF$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F395+$H395, AG$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AG$11 - $H395 > 0),\nMIN(INDEX($AA$262:AG$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F395+$H395, AH$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AH$11 - $H395 > 0),\nMIN(INDEX($AA$262:AH$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F395+$H395, AI$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AI$11 - $H395 > 0),\nMIN(INDEX($AA$262:AI$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F395+$H395, AJ$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AJ$11 - $H395 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F395+$H395, AK$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AK$11 - $H395 > 0),\nMIN(INDEX($AA$262:AK$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F395+$H395, AL$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AL$11 - $H395 > 0),\nMIN(INDEX($AA$262:AL$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F395+$H395, AM$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AM$11 - $H395 > 0),\nMIN(INDEX($AA$262:AM$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F395+$H395, AN$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AN$11 - $H395 > 0),\nMIN(INDEX($AA$262:AN$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F395+$H395, AO$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AO$11 - $H395 > 0),\nMIN(INDEX($AA$262:AO$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F395+$H395, AP$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AP$11 - $H395 > 0),\nMIN(INDEX($AA$262:AP$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F395+$H395, AQ$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AQ$11 - $H395 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F395+$H395, AR$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AR$11 - $H395 > 0),\nMIN(INDEX($AA$262:AR$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F395+$H395, AS$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AS$11 - $H395 > 0),\nMIN(INDEX($AA$262:AS$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F395+$H395, AT$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AT$11 - $H395 > 0),\nMIN(INDEX($AA$262:AT$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F395+$H395, AU$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AU$11 - $H395 > 0),\nMIN(INDEX($AA$262:AU$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F395+$H395, AV$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AV$11 - $H395 > 0),\nMIN(INDEX($AA$262:AV$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F395+$H395, AW$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AW$11 - $H395 > 0),\nMIN(INDEX($AA$262:AW$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F395+$H395, AX$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AX$11 - $H395 > 0),\nMIN(INDEX($AA$262:AX$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F395+$H395, AY$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AY$11 - $H395 > 0),\nMIN(INDEX($AA$262:AY$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F395+$H395, AZ$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,AZ$11 - $H395 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F395+$H395, BA$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,BA$11 - $H395 > 0),\nMIN(INDEX($AA$262:BA$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F395+$H395, BB$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,BB$11 - $H395 > 0),\nMIN(INDEX($AA$262:BB$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F395+$H395, BC$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,BC$11 - $H395 > 0),\nMIN(INDEX($AA$262:BC$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F395+$H395, BD$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,BD$11 - $H395 > 0),\nMIN(INDEX($AA$262:BD$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F395+$H395, BE$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,BE$11 - $H395 > 0),\nMIN(INDEX($AA$262:BE$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F395+$H395, BF$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,BF$11 - $H395 > 0),\nMIN(INDEX($AA$262:BF$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F395+$H395, BG$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,BG$11 - $H395 > 0),\nMIN(INDEX($AA$262:BG$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F395+$H395, BH$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,BH$11 - $H395 > 0),\nMIN(INDEX($AA$262:BH$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F395+$H395, BI$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,BI$11 - $H395 > 0),\nMIN(INDEX($AA$262:BI$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F395+$H395, BJ$11 <= $F395 + INDEX($AA$392:$BJ$392,, $F395) + $H395- 1,BJ$11 - $H395 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F395) / INDEX($AA$392:$BJ$392,, $F395), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 3",3,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F396)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F396+$H396, AA$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AA$11 - $H396 > 0),\nMIN(INDEX($AA$262:AA$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F396+$H396, AB$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AB$11 - $H396 > 0),\nMIN(INDEX($AA$262:AB$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F396+$H396, AC$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AC$11 - $H396 > 0),\nMIN(INDEX($AA$262:AC$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F396+$H396, AD$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AD$11 - $H396 > 0),\nMIN(INDEX($AA$262:AD$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F396+$H396, AE$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AE$11 - $H396 > 0),\nMIN(INDEX($AA$262:AE$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F396+$H396, AF$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AF$11 - $H396 > 0),\nMIN(INDEX($AA$262:AF$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F396+$H396, AG$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AG$11 - $H396 > 0),\nMIN(INDEX($AA$262:AG$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F396+$H396, AH$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AH$11 - $H396 > 0),\nMIN(INDEX($AA$262:AH$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F396+$H396, AI$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AI$11 - $H396 > 0),\nMIN(INDEX($AA$262:AI$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F396+$H396, AJ$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AJ$11 - $H396 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F396+$H396, AK$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AK$11 - $H396 > 0),\nMIN(INDEX($AA$262:AK$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F396+$H396, AL$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AL$11 - $H396 > 0),\nMIN(INDEX($AA$262:AL$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F396+$H396, AM$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AM$11 - $H396 > 0),\nMIN(INDEX($AA$262:AM$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F396+$H396, AN$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AN$11 - $H396 > 0),\nMIN(INDEX($AA$262:AN$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F396+$H396, AO$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AO$11 - $H396 > 0),\nMIN(INDEX($AA$262:AO$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F396+$H396, AP$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AP$11 - $H396 > 0),\nMIN(INDEX($AA$262:AP$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F396+$H396, AQ$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AQ$11 - $H396 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F396+$H396, AR$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AR$11 - $H396 > 0),\nMIN(INDEX($AA$262:AR$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F396+$H396, AS$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AS$11 - $H396 > 0),\nMIN(INDEX($AA$262:AS$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F396+$H396, AT$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AT$11 - $H396 > 0),\nMIN(INDEX($AA$262:AT$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F396+$H396, AU$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AU$11 - $H396 > 0),\nMIN(INDEX($AA$262:AU$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F396+$H396, AV$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AV$11 - $H396 > 0),\nMIN(INDEX($AA$262:AV$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F396+$H396, AW$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AW$11 - $H396 > 0),\nMIN(INDEX($AA$262:AW$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F396+$H396, AX$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AX$11 - $H396 > 0),\nMIN(INDEX($AA$262:AX$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F396+$H396, AY$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AY$11 - $H396 > 0),\nMIN(INDEX($AA$262:AY$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F396+$H396, AZ$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,AZ$11 - $H396 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F396+$H396, BA$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,BA$11 - $H396 > 0),\nMIN(INDEX($AA$262:BA$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F396+$H396, BB$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,BB$11 - $H396 > 0),\nMIN(INDEX($AA$262:BB$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F396+$H396, BC$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,BC$11 - $H396 > 0),\nMIN(INDEX($AA$262:BC$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F396+$H396, BD$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,BD$11 - $H396 > 0),\nMIN(INDEX($AA$262:BD$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F396+$H396, BE$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,BE$11 - $H396 > 0),\nMIN(INDEX($AA$262:BE$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F396+$H396, BF$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,BF$11 - $H396 > 0),\nMIN(INDEX($AA$262:BF$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F396+$H396, BG$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,BG$11 - $H396 > 0),\nMIN(INDEX($AA$262:BG$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F396+$H396, BH$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,BH$11 - $H396 > 0),\nMIN(INDEX($AA$262:BH$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F396+$H396, BI$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,BI$11 - $H396 > 0),\nMIN(INDEX($AA$262:BI$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F396+$H396, BJ$11 <= $F396 + INDEX($AA$392:$BJ$392,, $F396) + $H396- 1,BJ$11 - $H396 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F396) / INDEX($AA$392:$BJ$392,, $F396), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 5",5,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F398+$H398, AA$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AA$11 - $H398 > 0),\nMIN(INDEX($AA$262:AA$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F398+$H398, AB$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AB$11 - $H398 > 0),\nMIN(INDEX($AA$262:AB$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F398+$H398, AC$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AC$11 - $H398 > 0),\nMIN(INDEX($AA$262:AC$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F398+$H398, AD$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AD$11 - $H398 > 0),\nMIN(INDEX($AA$262:AD$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F398+$H398, AE$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AE$11 - $H398 > 0),\nMIN(INDEX($AA$262:AE$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F398+$H398, AF$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AF$11 - $H398 > 0),\nMIN(INDEX($AA$262:AF$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F398+$H398, AG$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AG$11 - $H398 > 0),\nMIN(INDEX($AA$262:AG$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F398+$H398, AH$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AH$11 - $H398 > 0),\nMIN(INDEX($AA$262:AH$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F398+$H398, AI$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AI$11 - $H398 > 0),\nMIN(INDEX($AA$262:AI$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F398+$H398, AJ$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AJ$11 - $H398 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F398+$H398, AK$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AK$11 - $H398 > 0),\nMIN(INDEX($AA$262:AK$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F398+$H398, AL$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AL$11 - $H398 > 0),\nMIN(INDEX($AA$262:AL$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F398+$H398, AM$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AM$11 - $H398 > 0),\nMIN(INDEX($AA$262:AM$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F398+$H398, AN$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AN$11 - $H398 > 0),\nMIN(INDEX($AA$262:AN$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F398+$H398, AO$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AO$11 - $H398 > 0),\nMIN(INDEX($AA$262:AO$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F398+$H398, AP$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AP$11 - $H398 > 0),\nMIN(INDEX($AA$262:AP$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F398+$H398, AQ$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AQ$11 - $H398 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F398+$H398, AR$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AR$11 - $H398 > 0),\nMIN(INDEX($AA$262:AR$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F398+$H398, AS$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AS$11 - $H398 > 0),\nMIN(INDEX($AA$262:AS$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F398+$H398, AT$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AT$11 - $H398 > 0),\nMIN(INDEX($AA$262:AT$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F398+$H398, AU$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AU$11 - $H398 > 0),\nMIN(INDEX($AA$262:AU$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F398+$H398, AV$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AV$11 - $H398 > 0),\nMIN(INDEX($AA$262:AV$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F398+$H398, AW$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AW$11 - $H398 > 0),\nMIN(INDEX($AA$262:AW$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F398+$H398, AX$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AX$11 - $H398 > 0),\nMIN(INDEX($AA$262:AX$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F398+$H398, AY$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AY$11 - $H398 > 0),\nMIN(INDEX($AA$262:AY$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F398+$H398, AZ$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,AZ$11 - $H398 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F398+$H398, BA$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,BA$11 - $H398 > 0),\nMIN(INDEX($AA$262:BA$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F398+$H398, BB$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,BB$11 - $H398 > 0),\nMIN(INDEX($AA$262:BB$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F398+$H398, BC$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,BC$11 - $H398 > 0),\nMIN(INDEX($AA$262:BC$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F398+$H398, BD$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,BD$11 - $H398 > 0),\nMIN(INDEX($AA$262:BD$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F398+$H398, BE$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,BE$11 - $H398 > 0),\nMIN(INDEX($AA$262:BE$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F398+$H398, BF$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,BF$11 - $H398 > 0),\nMIN(INDEX($AA$262:BF$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F398+$H398, BG$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,BG$11 - $H398 > 0),\nMIN(INDEX($AA$262:BG$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F398+$H398, BH$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,BH$11 - $H398 > 0),\nMIN(INDEX($AA$262:BH$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F398+$H398, BI$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,BI$11 - $H398 > 0),\nMIN(INDEX($AA$262:BI$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F398+$H398, BJ$11 <= $F398 + INDEX($AA$392:$BJ$392,, $F398) + $H398- 1,BJ$11 - $H398 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F398) / INDEX($AA$392:$BJ$392,, $F398), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 6",6,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F399)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F399+$H399, AA$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AA$11 - $H399 > 0),\nMIN(INDEX($AA$262:AA$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F399+$H399, AB$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AB$11 - $H399 > 0),\nMIN(INDEX($AA$262:AB$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F399+$H399, AC$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AC$11 - $H399 > 0),\nMIN(INDEX($AA$262:AC$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F399+$H399, AD$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AD$11 - $H399 > 0),\nMIN(INDEX($AA$262:AD$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F399+$H399, AE$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AE$11 - $H399 > 0),\nMIN(INDEX($AA$262:AE$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F399+$H399, AF$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AF$11 - $H399 > 0),\nMIN(INDEX($AA$262:AF$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F399+$H399, AG$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AG$11 - $H399 > 0),\nMIN(INDEX($AA$262:AG$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F399+$H399, AH$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AH$11 - $H399 > 0),\nMIN(INDEX($AA$262:AH$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F399+$H399, AI$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AI$11 - $H399 > 0),\nMIN(INDEX($AA$262:AI$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F399+$H399, AJ$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AJ$11 - $H399 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F399+$H399, AK$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AK$11 - $H399 > 0),\nMIN(INDEX($AA$262:AK$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F399+$H399, AL$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AL$11 - $H399 > 0),\nMIN(INDEX($AA$262:AL$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F399+$H399, AM$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AM$11 - $H399 > 0),\nMIN(INDEX($AA$262:AM$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F399+$H399, AN$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AN$11 - $H399 > 0),\nMIN(INDEX($AA$262:AN$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F399+$H399, AO$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AO$11 - $H399 > 0),\nMIN(INDEX($AA$262:AO$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F399+$H399, AP$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AP$11 - $H399 > 0),\nMIN(INDEX($AA$262:AP$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F399+$H399, AQ$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AQ$11 - $H399 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F399+$H399, AR$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AR$11 - $H399 > 0),\nMIN(INDEX($AA$262:AR$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F399+$H399, AS$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AS$11 - $H399 > 0),\nMIN(INDEX($AA$262:AS$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F399+$H399, AT$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AT$11 - $H399 > 0),\nMIN(INDEX($AA$262:AT$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F399+$H399, AU$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AU$11 - $H399 > 0),\nMIN(INDEX($AA$262:AU$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F399+$H399, AV$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AV$11 - $H399 > 0),\nMIN(INDEX($AA$262:AV$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F399+$H399, AW$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AW$11 - $H399 > 0),\nMIN(INDEX($AA$262:AW$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F399+$H399, AX$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AX$11 - $H399 > 0),\nMIN(INDEX($AA$262:AX$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F399+$H399, AY$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AY$11 - $H399 > 0),\nMIN(INDEX($AA$262:AY$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F399+$H399, AZ$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,AZ$11 - $H399 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F399+$H399, BA$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,BA$11 - $H399 > 0),\nMIN(INDEX($AA$262:BA$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F399+$H399, BB$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,BB$11 - $H399 > 0),\nMIN(INDEX($AA$262:BB$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F399+$H399, BC$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,BC$11 - $H399 > 0),\nMIN(INDEX($AA$262:BC$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F399+$H399, BD$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,BD$11 - $H399 > 0),\nMIN(INDEX($AA$262:BD$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F399+$H399, BE$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,BE$11 - $H399 > 0),\nMIN(INDEX($AA$262:BE$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F399+$H399, BF$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,BF$11 - $H399 > 0),\nMIN(INDEX($AA$262:BF$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F399+$H399, BG$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,BG$11 - $H399 > 0),\nMIN(INDEX($AA$262:BG$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F399+$H399, BH$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,BH$11 - $H399 > 0),\nMIN(INDEX($AA$262:BH$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F399+$H399, BI$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,BI$11 - $H399 > 0),\nMIN(INDEX($AA$262:BI$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F399+$H399, BJ$11 <= $F399 + INDEX($AA$392:$BJ$392,, $F399) + $H399- 1,BJ$11 - $H399 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F399) / INDEX($AA$392:$BJ$392,, $F399), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 7",7,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F400)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F400+$H400, AA$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AA$11 - $H400 > 0),\nMIN(INDEX($AA$262:AA$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F400+$H400, AB$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AB$11 - $H400 > 0),\nMIN(INDEX($AA$262:AB$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F400+$H400, AC$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AC$11 - $H400 > 0),\nMIN(INDEX($AA$262:AC$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F400+$H400, AD$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AD$11 - $H400 > 0),\nMIN(INDEX($AA$262:AD$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F400+$H400, AE$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AE$11 - $H400 > 0),\nMIN(INDEX($AA$262:AE$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F400+$H400, AF$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AF$11 - $H400 > 0),\nMIN(INDEX($AA$262:AF$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F400+$H400, AG$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AG$11 - $H400 > 0),\nMIN(INDEX($AA$262:AG$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F400+$H400, AH$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AH$11 - $H400 > 0),\nMIN(INDEX($AA$262:AH$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F400+$H400, AI$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AI$11 - $H400 > 0),\nMIN(INDEX($AA$262:AI$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F400+$H400, AJ$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AJ$11 - $H400 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F400+$H400, AK$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AK$11 - $H400 > 0),\nMIN(INDEX($AA$262:AK$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F400+$H400, AL$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AL$11 - $H400 > 0),\nMIN(INDEX($AA$262:AL$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F400+$H400, AM$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AM$11 - $H400 > 0),\nMIN(INDEX($AA$262:AM$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F400+$H400, AN$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AN$11 - $H400 > 0),\nMIN(INDEX($AA$262:AN$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F400+$H400, AO$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AO$11 - $H400 > 0),\nMIN(INDEX($AA$262:AO$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F400+$H400, AP$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AP$11 - $H400 > 0),\nMIN(INDEX($AA$262:AP$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F400+$H400, AQ$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AQ$11 - $H400 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F400+$H400, AR$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AR$11 - $H400 > 0),\nMIN(INDEX($AA$262:AR$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F400+$H400, AS$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AS$11 - $H400 > 0),\nMIN(INDEX($AA$262:AS$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F400+$H400, AT$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AT$11 - $H400 > 0),\nMIN(INDEX($AA$262:AT$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F400+$H400, AU$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AU$11 - $H400 > 0),\nMIN(INDEX($AA$262:AU$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F400+$H400, AV$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AV$11 - $H400 > 0),\nMIN(INDEX($AA$262:AV$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F400+$H400, AW$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AW$11 - $H400 > 0),\nMIN(INDEX($AA$262:AW$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F400+$H400, AX$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AX$11 - $H400 > 0),\nMIN(INDEX($AA$262:AX$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F400+$H400, AY$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AY$11 - $H400 > 0),\nMIN(INDEX($AA$262:AY$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F400+$H400, AZ$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,AZ$11 - $H400 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F400+$H400, BA$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,BA$11 - $H400 > 0),\nMIN(INDEX($AA$262:BA$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F400+$H400, BB$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,BB$11 - $H400 > 0),\nMIN(INDEX($AA$262:BB$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F400+$H400, BC$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,BC$11 - $H400 > 0),\nMIN(INDEX($AA$262:BC$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F400+$H400, BD$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,BD$11 - $H400 > 0),\nMIN(INDEX($AA$262:BD$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F400+$H400, BE$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,BE$11 - $H400 > 0),\nMIN(INDEX($AA$262:BE$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F400+$H400, BF$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,BF$11 - $H400 > 0),\nMIN(INDEX($AA$262:BF$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F400+$H400, BG$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,BG$11 - $H400 > 0),\nMIN(INDEX($AA$262:BG$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F400+$H400, BH$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,BH$11 - $H400 > 0),\nMIN(INDEX($AA$262:BH$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F400+$H400, BI$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,BI$11 - $H400 > 0),\nMIN(INDEX($AA$262:BI$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F400+$H400, BJ$11 <= $F400 + INDEX($AA$392:$BJ$392,, $F400) + $H400- 1,BJ$11 - $H400 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F400) / INDEX($AA$392:$BJ$392,, $F400), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 8",8,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F401)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F401+$H401, AA$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AA$11 - $H401 > 0),\nMIN(INDEX($AA$262:AA$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F401+$H401, AB$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AB$11 - $H401 > 0),\nMIN(INDEX($AA$262:AB$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F401+$H401, AC$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AC$11 - $H401 > 0),\nMIN(INDEX($AA$262:AC$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F401+$H401, AD$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AD$11 - $H401 > 0),\nMIN(INDEX($AA$262:AD$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F401+$H401, AE$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AE$11 - $H401 > 0),\nMIN(INDEX($AA$262:AE$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F401+$H401, AF$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AF$11 - $H401 > 0),\nMIN(INDEX($AA$262:AF$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F401+$H401, AG$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AG$11 - $H401 > 0),\nMIN(INDEX($AA$262:AG$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F401+$H401, AH$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AH$11 - $H401 > 0),\nMIN(INDEX($AA$262:AH$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F401+$H401, AI$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AI$11 - $H401 > 0),\nMIN(INDEX($AA$262:AI$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F401+$H401, AJ$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AJ$11 - $H401 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F401+$H401, AK$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AK$11 - $H401 > 0),\nMIN(INDEX($AA$262:AK$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F401+$H401, AL$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AL$11 - $H401 > 0),\nMIN(INDEX($AA$262:AL$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F401+$H401, AM$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AM$11 - $H401 > 0),\nMIN(INDEX($AA$262:AM$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F401+$H401, AN$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AN$11 - $H401 > 0),\nMIN(INDEX($AA$262:AN$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F401+$H401, AO$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AO$11 - $H401 > 0),\nMIN(INDEX($AA$262:AO$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F401+$H401, AP$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AP$11 - $H401 > 0),\nMIN(INDEX($AA$262:AP$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F401+$H401, AQ$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AQ$11 - $H401 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F401+$H401, AR$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AR$11 - $H401 > 0),\nMIN(INDEX($AA$262:AR$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F401+$H401, AS$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AS$11 - $H401 > 0),\nMIN(INDEX($AA$262:AS$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F401+$H401, AT$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AT$11 - $H401 > 0),\nMIN(INDEX($AA$262:AT$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F401+$H401, AU$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AU$11 - $H401 > 0),\nMIN(INDEX($AA$262:AU$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F401+$H401, AV$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AV$11 - $H401 > 0),\nMIN(INDEX($AA$262:AV$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F401+$H401, AW$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AW$11 - $H401 > 0),\nMIN(INDEX($AA$262:AW$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F401+$H401, AX$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AX$11 - $H401 > 0),\nMIN(INDEX($AA$262:AX$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F401+$H401, AY$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AY$11 - $H401 > 0),\nMIN(INDEX($AA$262:AY$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F401+$H401, AZ$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,AZ$11 - $H401 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F401+$H401, BA$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,BA$11 - $H401 > 0),\nMIN(INDEX($AA$262:BA$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F401+$H401, BB$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,BB$11 - $H401 > 0),\nMIN(INDEX($AA$262:BB$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F401+$H401, BC$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,BC$11 - $H401 > 0),\nMIN(INDEX($AA$262:BC$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F401+$H401, BD$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,BD$11 - $H401 > 0),\nMIN(INDEX($AA$262:BD$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F401+$H401, BE$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,BE$11 - $H401 > 0),\nMIN(INDEX($AA$262:BE$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F401+$H401, BF$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,BF$11 - $H401 > 0),\nMIN(INDEX($AA$262:BF$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F401+$H401, BG$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,BG$11 - $H401 > 0),\nMIN(INDEX($AA$262:BG$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F401+$H401, BH$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,BH$11 - $H401 > 0),\nMIN(INDEX($AA$262:BH$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F401+$H401, BI$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,BI$11 - $H401 > 0),\nMIN(INDEX($AA$262:BI$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F401+$H401, BJ$11 <= $F401 + INDEX($AA$392:$BJ$392,, $F401) + $H401- 1,BJ$11 - $H401 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F401) / INDEX($AA$392:$BJ$392,, $F401), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 10",10,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F403)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F403+$H403, AA$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AA$11 - $H403 > 0),\nMIN(INDEX($AA$262:AA$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F403+$H403, AB$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AB$11 - $H403 > 0),\nMIN(INDEX($AA$262:AB$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F403+$H403, AC$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AC$11 - $H403 > 0),\nMIN(INDEX($AA$262:AC$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F403+$H403, AD$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AD$11 - $H403 > 0),\nMIN(INDEX($AA$262:AD$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F403+$H403, AE$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AE$11 - $H403 > 0),\nMIN(INDEX($AA$262:AE$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F403+$H403, AF$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AF$11 - $H403 > 0),\nMIN(INDEX($AA$262:AF$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F403+$H403, AG$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AG$11 - $H403 > 0),\nMIN(INDEX($AA$262:AG$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F403+$H403, AH$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AH$11 - $H403 > 0),\nMIN(INDEX($AA$262:AH$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F403+$H403, AI$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AI$11 - $H403 > 0),\nMIN(INDEX($AA$262:AI$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F403+$H403, AJ$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AJ$11 - $H403 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F403+$H403, AK$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AK$11 - $H403 > 0),\nMIN(INDEX($AA$262:AK$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F403+$H403, AL$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AL$11 - $H403 > 0),\nMIN(INDEX($AA$262:AL$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F403+$H403, AM$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AM$11 - $H403 > 0),\nMIN(INDEX($AA$262:AM$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F403+$H403, AN$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AN$11 - $H403 > 0),\nMIN(INDEX($AA$262:AN$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F403+$H403, AO$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AO$11 - $H403 > 0),\nMIN(INDEX($AA$262:AO$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F403+$H403, AP$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AP$11 - $H403 > 0),\nMIN(INDEX($AA$262:AP$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F403+$H403, AQ$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AQ$11 - $H403 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F403+$H403, AR$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AR$11 - $H403 > 0),\nMIN(INDEX($AA$262:AR$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F403+$H403, AS$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AS$11 - $H403 > 0),\nMIN(INDEX($AA$262:AS$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F403+$H403, AT$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AT$11 - $H403 > 0),\nMIN(INDEX($AA$262:AT$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F403+$H403, AU$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AU$11 - $H403 > 0),\nMIN(INDEX($AA$262:AU$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F403+$H403, AV$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AV$11 - $H403 > 0),\nMIN(INDEX($AA$262:AV$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F403+$H403, AW$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AW$11 - $H403 > 0),\nMIN(INDEX($AA$262:AW$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F403+$H403, AX$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AX$11 - $H403 > 0),\nMIN(INDEX($AA$262:AX$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F403+$H403, AY$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AY$11 - $H403 > 0),\nMIN(INDEX($AA$262:AY$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F403+$H403, AZ$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,AZ$11 - $H403 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F403+$H403, BA$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,BA$11 - $H403 > 0),\nMIN(INDEX($AA$262:BA$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F403+$H403, BB$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,BB$11 - $H403 > 0),\nMIN(INDEX($AA$262:BB$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F403+$H403, BC$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,BC$11 - $H403 > 0),\nMIN(INDEX($AA$262:BC$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F403+$H403, BD$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,BD$11 - $H403 > 0),\nMIN(INDEX($AA$262:BD$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F403+$H403, BE$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,BE$11 - $H403 > 0),\nMIN(INDEX($AA$262:BE$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F403+$H403, BF$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,BF$11 - $H403 > 0),\nMIN(INDEX($AA$262:BF$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F403+$H403, BG$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,BG$11 - $H403 > 0),\nMIN(INDEX($AA$262:BG$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F403+$H403, BH$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,BH$11 - $H403 > 0),\nMIN(INDEX($AA$262:BH$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F403+$H403, BI$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,BI$11 - $H403 > 0),\nMIN(INDEX($AA$262:BI$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F403+$H403, BJ$11 <= $F403 + INDEX($AA$392:$BJ$392,, $F403) + $H403- 1,BJ$11 - $H403 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F403) / INDEX($AA$392:$BJ$392,, $F403), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 11",11,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F404)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F404+$H404, AA$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AA$11 - $H404 > 0),\nMIN(INDEX($AA$262:AA$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F404+$H404, AB$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AB$11 - $H404 > 0),\nMIN(INDEX($AA$262:AB$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F404+$H404, AC$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AC$11 - $H404 > 0),\nMIN(INDEX($AA$262:AC$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F404+$H404, AD$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AD$11 - $H404 > 0),\nMIN(INDEX($AA$262:AD$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F404+$H404, AE$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AE$11 - $H404 > 0),\nMIN(INDEX($AA$262:AE$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F404+$H404, AF$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AF$11 - $H404 > 0),\nMIN(INDEX($AA$262:AF$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F404+$H404, AG$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AG$11 - $H404 > 0),\nMIN(INDEX($AA$262:AG$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F404+$H404, AH$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AH$11 - $H404 > 0),\nMIN(INDEX($AA$262:AH$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F404+$H404, AI$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AI$11 - $H404 > 0),\nMIN(INDEX($AA$262:AI$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F404+$H404, AJ$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AJ$11 - $H404 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F404+$H404, AK$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AK$11 - $H404 > 0),\nMIN(INDEX($AA$262:AK$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F404+$H404, AL$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AL$11 - $H404 > 0),\nMIN(INDEX($AA$262:AL$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F404+$H404, AM$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AM$11 - $H404 > 0),\nMIN(INDEX($AA$262:AM$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F404+$H404, AN$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AN$11 - $H404 > 0),\nMIN(INDEX($AA$262:AN$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F404+$H404, AO$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AO$11 - $H404 > 0),\nMIN(INDEX($AA$262:AO$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F404+$H404, AP$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AP$11 - $H404 > 0),\nMIN(INDEX($AA$262:AP$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F404+$H404, AQ$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AQ$11 - $H404 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F404+$H404, AR$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AR$11 - $H404 > 0),\nMIN(INDEX($AA$262:AR$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F404+$H404, AS$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AS$11 - $H404 > 0),\nMIN(INDEX($AA$262:AS$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F404+$H404, AT$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AT$11 - $H404 > 0),\nMIN(INDEX($AA$262:AT$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F404+$H404, AU$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AU$11 - $H404 > 0),\nMIN(INDEX($AA$262:AU$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F404+$H404, AV$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AV$11 - $H404 > 0),\nMIN(INDEX($AA$262:AV$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F404+$H404, AW$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AW$11 - $H404 > 0),\nMIN(INDEX($AA$262:AW$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F404+$H404, AX$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AX$11 - $H404 > 0),\nMIN(INDEX($AA$262:AX$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F404+$H404, AY$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AY$11 - $H404 > 0),\nMIN(INDEX($AA$262:AY$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F404+$H404, AZ$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,AZ$11 - $H404 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F404+$H404, BA$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,BA$11 - $H404 > 0),\nMIN(INDEX($AA$262:BA$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F404+$H404, BB$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,BB$11 - $H404 > 0),\nMIN(INDEX($AA$262:BB$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F404+$H404, BC$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,BC$11 - $H404 > 0),\nMIN(INDEX($AA$262:BC$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F404+$H404, BD$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,BD$11 - $H404 > 0),\nMIN(INDEX($AA$262:BD$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F404+$H404, BE$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,BE$11 - $H404 > 0),\nMIN(INDEX($AA$262:BE$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F404+$H404, BF$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,BF$11 - $H404 > 0),\nMIN(INDEX($AA$262:BF$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F404+$H404, BG$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,BG$11 - $H404 > 0),\nMIN(INDEX($AA$262:BG$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F404+$H404, BH$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,BH$11 - $H404 > 0),\nMIN(INDEX($AA$262:BH$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F404+$H404, BI$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,BI$11 - $H404 > 0),\nMIN(INDEX($AA$262:BI$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F404+$H404, BJ$11 <= $F404 + INDEX($AA$392:$BJ$392,, $F404) + $H404- 1,BJ$11 - $H404 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F404) / INDEX($AA$392:$BJ$392,, $F404), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 13",13,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F406)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F406+$H406, AA$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AA$11 - $H406 > 0),\nMIN(INDEX($AA$262:AA$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F406+$H406, AB$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AB$11 - $H406 > 0),\nMIN(INDEX($AA$262:AB$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F406+$H406, AC$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AC$11 - $H406 > 0),\nMIN(INDEX($AA$262:AC$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F406+$H406, AD$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AD$11 - $H406 > 0),\nMIN(INDEX($AA$262:AD$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F406+$H406, AE$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AE$11 - $H406 > 0),\nMIN(INDEX($AA$262:AE$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F406+$H406, AF$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AF$11 - $H406 > 0),\nMIN(INDEX($AA$262:AF$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F406+$H406, AG$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AG$11 - $H406 > 0),\nMIN(INDEX($AA$262:AG$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F406+$H406, AH$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AH$11 - $H406 > 0),\nMIN(INDEX($AA$262:AH$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F406+$H406, AI$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AI$11 - $H406 > 0),\nMIN(INDEX($AA$262:AI$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F406+$H406, AJ$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AJ$11 - $H406 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F406+$H406, AK$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AK$11 - $H406 > 0),\nMIN(INDEX($AA$262:AK$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F406+$H406, AL$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AL$11 - $H406 > 0),\nMIN(INDEX($AA$262:AL$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F406+$H406, AM$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AM$11 - $H406 > 0),\nMIN(INDEX($AA$262:AM$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F406+$H406, AN$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AN$11 - $H406 > 0),\nMIN(INDEX($AA$262:AN$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F406+$H406, AO$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AO$11 - $H406 > 0),\nMIN(INDEX($AA$262:AO$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F406+$H406, AP$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AP$11 - $H406 > 0),\nMIN(INDEX($AA$262:AP$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F406+$H406, AQ$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AQ$11 - $H406 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F406+$H406, AR$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AR$11 - $H406 > 0),\nMIN(INDEX($AA$262:AR$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F406+$H406, AS$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AS$11 - $H406 > 0),\nMIN(INDEX($AA$262:AS$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F406+$H406, AT$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AT$11 - $H406 > 0),\nMIN(INDEX($AA$262:AT$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F406+$H406, AU$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AU$11 - $H406 > 0),\nMIN(INDEX($AA$262:AU$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F406+$H406, AV$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AV$11 - $H406 > 0),\nMIN(INDEX($AA$262:AV$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F406+$H406, AW$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AW$11 - $H406 > 0),\nMIN(INDEX($AA$262:AW$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F406+$H406, AX$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AX$11 - $H406 > 0),\nMIN(INDEX($AA$262:AX$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F406+$H406, AY$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AY$11 - $H406 > 0),\nMIN(INDEX($AA$262:AY$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F406+$H406, AZ$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,AZ$11 - $H406 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F406+$H406, BA$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,BA$11 - $H406 > 0),\nMIN(INDEX($AA$262:BA$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F406+$H406, BB$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,BB$11 - $H406 > 0),\nMIN(INDEX($AA$262:BB$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F406+$H406, BC$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,BC$11 - $H406 > 0),\nMIN(INDEX($AA$262:BC$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F406+$H406, BD$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,BD$11 - $H406 > 0),\nMIN(INDEX($AA$262:BD$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F406+$H406, BE$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,BE$11 - $H406 > 0),\nMIN(INDEX($AA$262:BE$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F406+$H406, BF$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,BF$11 - $H406 > 0),\nMIN(INDEX($AA$262:BF$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F406+$H406, BG$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,BG$11 - $H406 > 0),\nMIN(INDEX($AA$262:BG$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F406+$H406, BH$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,BH$11 - $H406 > 0),\nMIN(INDEX($AA$262:BH$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F406+$H406, BI$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,BI$11 - $H406 > 0),\nMIN(INDEX($AA$262:BI$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F406+$H406, BJ$11 <= $F406 + INDEX($AA$392:$BJ$392,, $F406) + $H406- 1,BJ$11 - $H406 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F406) / INDEX($AA$392:$BJ$392,, $F406), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 14",14,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F407)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F407+$H407, AA$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AA$11 - $H407 > 0),\nMIN(INDEX($AA$262:AA$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F407+$H407, AB$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AB$11 - $H407 > 0),\nMIN(INDEX($AA$262:AB$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F407+$H407, AC$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AC$11 - $H407 > 0),\nMIN(INDEX($AA$262:AC$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F407+$H407, AD$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AD$11 - $H407 > 0),\nMIN(INDEX($AA$262:AD$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F407+$H407, AE$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AE$11 - $H407 > 0),\nMIN(INDEX($AA$262:AE$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F407+$H407, AF$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AF$11 - $H407 > 0),\nMIN(INDEX($AA$262:AF$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F407+$H407, AG$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AG$11 - $H407 > 0),\nMIN(INDEX($AA$262:AG$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F407+$H407, AH$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AH$11 - $H407 > 0),\nMIN(INDEX($AA$262:AH$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F407+$H407, AI$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AI$11 - $H407 > 0),\nMIN(INDEX($AA$262:AI$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F407+$H407, AJ$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AJ$11 - $H407 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F407+$H407, AK$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AK$11 - $H407 > 0),\nMIN(INDEX($AA$262:AK$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F407+$H407, AL$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AL$11 - $H407 > 0),\nMIN(INDEX($AA$262:AL$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F407+$H407, AM$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AM$11 - $H407 > 0),\nMIN(INDEX($AA$262:AM$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F407+$H407, AN$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AN$11 - $H407 > 0),\nMIN(INDEX($AA$262:AN$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F407+$H407, AO$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AO$11 - $H407 > 0),\nMIN(INDEX($AA$262:AO$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F407+$H407, AP$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AP$11 - $H407 > 0),\nMIN(INDEX($AA$262:AP$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F407+$H407, AQ$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AQ$11 - $H407 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F407+$H407, AR$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AR$11 - $H407 > 0),\nMIN(INDEX($AA$262:AR$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F407+$H407, AS$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AS$11 - $H407 > 0),\nMIN(INDEX($AA$262:AS$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F407+$H407, AT$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AT$11 - $H407 > 0),\nMIN(INDEX($AA$262:AT$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F407+$H407, AU$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AU$11 - $H407 > 0),\nMIN(INDEX($AA$262:AU$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F407+$H407, AV$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AV$11 - $H407 > 0),\nMIN(INDEX($AA$262:AV$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F407+$H407, AW$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AW$11 - $H407 > 0),\nMIN(INDEX($AA$262:AW$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F407+$H407, AX$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AX$11 - $H407 > 0),\nMIN(INDEX($AA$262:AX$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F407+$H407, AY$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AY$11 - $H407 > 0),\nMIN(INDEX($AA$262:AY$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F407+$H407, AZ$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,AZ$11 - $H407 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F407+$H407, BA$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,BA$11 - $H407 > 0),\nMIN(INDEX($AA$262:BA$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F407+$H407, BB$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,BB$11 - $H407 > 0),\nMIN(INDEX($AA$262:BB$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F407+$H407, BC$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,BC$11 - $H407 > 0),\nMIN(INDEX($AA$262:BC$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F407+$H407, BD$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,BD$11 - $H407 > 0),\nMIN(INDEX($AA$262:BD$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F407+$H407, BE$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,BE$11 - $H407 > 0),\nMIN(INDEX($AA$262:BE$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F407+$H407, BF$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,BF$11 - $H407 > 0),\nMIN(INDEX($AA$262:BF$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F407+$H407, BG$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,BG$11 - $H407 > 0),\nMIN(INDEX($AA$262:BG$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F407+$H407, BH$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,BH$11 - $H407 > 0),\nMIN(INDEX($AA$262:BH$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F407+$H407, BI$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,BI$11 - $H407 > 0),\nMIN(INDEX($AA$262:BI$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F407+$H407, BJ$11 <= $F407 + INDEX($AA$392:$BJ$392,, $F407) + $H407- 1,BJ$11 - $H407 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F407) / INDEX($AA$392:$BJ$392,, $F407), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 16",16,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F409)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F409+$H409, AA$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AA$11 - $H409 > 0),\nMIN(INDEX($AA$262:AA$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F409+$H409, AB$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AB$11 - $H409 > 0),\nMIN(INDEX($AA$262:AB$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F409+$H409, AC$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AC$11 - $H409 > 0),\nMIN(INDEX($AA$262:AC$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F409+$H409, AD$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AD$11 - $H409 > 0),\nMIN(INDEX($AA$262:AD$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F409+$H409, AE$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AE$11 - $H409 > 0),\nMIN(INDEX($AA$262:AE$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F409+$H409, AF$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AF$11 - $H409 > 0),\nMIN(INDEX($AA$262:AF$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F409+$H409, AG$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AG$11 - $H409 > 0),\nMIN(INDEX($AA$262:AG$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F409+$H409, AH$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AH$11 - $H409 > 0),\nMIN(INDEX($AA$262:AH$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F409+$H409, AI$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AI$11 - $H409 > 0),\nMIN(INDEX($AA$262:AI$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F409+$H409, AJ$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AJ$11 - $H409 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F409+$H409, AK$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AK$11 - $H409 > 0),\nMIN(INDEX($AA$262:AK$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F409+$H409, AL$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AL$11 - $H409 > 0),\nMIN(INDEX($AA$262:AL$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F409+$H409, AM$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AM$11 - $H409 > 0),\nMIN(INDEX($AA$262:AM$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F409+$H409, AN$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AN$11 - $H409 > 0),\nMIN(INDEX($AA$262:AN$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F409+$H409, AO$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AO$11 - $H409 > 0),\nMIN(INDEX($AA$262:AO$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F409+$H409, AP$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AP$11 - $H409 > 0),\nMIN(INDEX($AA$262:AP$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F409+$H409, AQ$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AQ$11 - $H409 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F409+$H409, AR$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AR$11 - $H409 > 0),\nMIN(INDEX($AA$262:AR$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F409+$H409, AS$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AS$11 - $H409 > 0),\nMIN(INDEX($AA$262:AS$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F409+$H409, AT$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AT$11 - $H409 > 0),\nMIN(INDEX($AA$262:AT$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F409+$H409, AU$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AU$11 - $H409 > 0),\nMIN(INDEX($AA$262:AU$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F409+$H409, AV$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AV$11 - $H409 > 0),\nMIN(INDEX($AA$262:AV$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F409+$H409, AW$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AW$11 - $H409 > 0),\nMIN(INDEX($AA$262:AW$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F409+$H409, AX$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AX$11 - $H409 > 0),\nMIN(INDEX($AA$262:AX$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F409+$H409, AY$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AY$11 - $H409 > 0),\nMIN(INDEX($AA$262:AY$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F409+$H409, AZ$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,AZ$11 - $H409 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F409+$H409, BA$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,BA$11 - $H409 > 0),\nMIN(INDEX($AA$262:BA$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F409+$H409, BB$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,BB$11 - $H409 > 0),\nMIN(INDEX($AA$262:BB$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F409+$H409, BC$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,BC$11 - $H409 > 0),\nMIN(INDEX($AA$262:BC$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F409+$H409, BD$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,BD$11 - $H409 > 0),\nMIN(INDEX($AA$262:BD$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F409+$H409, BE$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,BE$11 - $H409 > 0),\nMIN(INDEX($AA$262:BE$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F409+$H409, BF$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,BF$11 - $H409 > 0),\nMIN(INDEX($AA$262:BF$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F409+$H409, BG$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,BG$11 - $H409 > 0),\nMIN(INDEX($AA$262:BG$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F409+$H409, BH$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,BH$11 - $H409 > 0),\nMIN(INDEX($AA$262:BH$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F409+$H409, BI$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,BI$11 - $H409 > 0),\nMIN(INDEX($AA$262:BI$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F409+$H409, BJ$11 <= $F409 + INDEX($AA$392:$BJ$392,, $F409) + $H409- 1,BJ$11 - $H409 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F409) / INDEX($AA$392:$BJ$392,, $F409), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 17",17,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F410)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F410+$H410, AA$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AA$11 - $H410 > 0),\nMIN(INDEX($AA$262:AA$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F410+$H410, AB$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AB$11 - $H410 > 0),\nMIN(INDEX($AA$262:AB$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F410+$H410, AC$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AC$11 - $H410 > 0),\nMIN(INDEX($AA$262:AC$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F410+$H410, AD$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AD$11 - $H410 > 0),\nMIN(INDEX($AA$262:AD$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F410+$H410, AE$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AE$11 - $H410 > 0),\nMIN(INDEX($AA$262:AE$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F410+$H410, AF$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AF$11 - $H410 > 0),\nMIN(INDEX($AA$262:AF$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F410+$H410, AG$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AG$11 - $H410 > 0),\nMIN(INDEX($AA$262:AG$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F410+$H410, AH$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AH$11 - $H410 > 0),\nMIN(INDEX($AA$262:AH$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F410+$H410, AI$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AI$11 - $H410 > 0),\nMIN(INDEX($AA$262:AI$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F410+$H410, AJ$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AJ$11 - $H410 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F410+$H410, AK$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AK$11 - $H410 > 0),\nMIN(INDEX($AA$262:AK$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F410+$H410, AL$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AL$11 - $H410 > 0),\nMIN(INDEX($AA$262:AL$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F410+$H410, AM$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AM$11 - $H410 > 0),\nMIN(INDEX($AA$262:AM$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F410+$H410, AN$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AN$11 - $H410 > 0),\nMIN(INDEX($AA$262:AN$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F410+$H410, AO$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AO$11 - $H410 > 0),\nMIN(INDEX($AA$262:AO$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F410+$H410, AP$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AP$11 - $H410 > 0),\nMIN(INDEX($AA$262:AP$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F410+$H410, AQ$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AQ$11 - $H410 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F410+$H410, AR$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AR$11 - $H410 > 0),\nMIN(INDEX($AA$262:AR$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F410+$H410, AS$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AS$11 - $H410 > 0),\nMIN(INDEX($AA$262:AS$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F410+$H410, AT$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AT$11 - $H410 > 0),\nMIN(INDEX($AA$262:AT$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F410+$H410, AU$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AU$11 - $H410 > 0),\nMIN(INDEX($AA$262:AU$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F410+$H410, AV$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AV$11 - $H410 > 0),\nMIN(INDEX($AA$262:AV$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F410+$H410, AW$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AW$11 - $H410 > 0),\nMIN(INDEX($AA$262:AW$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F410+$H410, AX$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AX$11 - $H410 > 0),\nMIN(INDEX($AA$262:AX$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F410+$H410, AY$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AY$11 - $H410 > 0),\nMIN(INDEX($AA$262:AY$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F410+$H410, AZ$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,AZ$11 - $H410 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F410+$H410, BA$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,BA$11 - $H410 > 0),\nMIN(INDEX($AA$262:BA$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F410+$H410, BB$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,BB$11 - $H410 > 0),\nMIN(INDEX($AA$262:BB$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F410+$H410, BC$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,BC$11 - $H410 > 0),\nMIN(INDEX($AA$262:BC$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F410+$H410, BD$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,BD$11 - $H410 > 0),\nMIN(INDEX($AA$262:BD$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F410+$H410, BE$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,BE$11 - $H410 > 0),\nMIN(INDEX($AA$262:BE$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F410+$H410, BF$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,BF$11 - $H410 > 0),\nMIN(INDEX($AA$262:BF$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F410+$H410, BG$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,BG$11 - $H410 > 0),\nMIN(INDEX($AA$262:BG$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F410+$H410, BH$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,BH$11 - $H410 > 0),\nMIN(INDEX($AA$262:BH$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F410+$H410, BI$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,BI$11 - $H410 > 0),\nMIN(INDEX($AA$262:BI$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F410+$H410, BJ$11 <= $F410 + INDEX($AA$392:$BJ$392,, $F410) + $H410- 1,BJ$11 - $H410 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F410) / INDEX($AA$392:$BJ$392,, $F410), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 18",18,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F411)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F411+$H411, AA$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AA$11 - $H411 > 0),\nMIN(INDEX($AA$262:AA$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F411+$H411, AB$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AB$11 - $H411 > 0),\nMIN(INDEX($AA$262:AB$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F411+$H411, AC$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AC$11 - $H411 > 0),\nMIN(INDEX($AA$262:AC$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F411+$H411, AD$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AD$11 - $H411 > 0),\nMIN(INDEX($AA$262:AD$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F411+$H411, AE$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AE$11 - $H411 > 0),\nMIN(INDEX($AA$262:AE$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F411+$H411, AF$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AF$11 - $H411 > 0),\nMIN(INDEX($AA$262:AF$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F411+$H411, AG$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AG$11 - $H411 > 0),\nMIN(INDEX($AA$262:AG$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F411+$H411, AH$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AH$11 - $H411 > 0),\nMIN(INDEX($AA$262:AH$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F411+$H411, AI$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AI$11 - $H411 > 0),\nMIN(INDEX($AA$262:AI$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F411+$H411, AJ$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AJ$11 - $H411 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F411+$H411, AK$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AK$11 - $H411 > 0),\nMIN(INDEX($AA$262:AK$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F411+$H411, AL$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AL$11 - $H411 > 0),\nMIN(INDEX($AA$262:AL$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F411+$H411, AM$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AM$11 - $H411 > 0),\nMIN(INDEX($AA$262:AM$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F411+$H411, AN$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AN$11 - $H411 > 0),\nMIN(INDEX($AA$262:AN$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F411+$H411, AO$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AO$11 - $H411 > 0),\nMIN(INDEX($AA$262:AO$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F411+$H411, AP$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AP$11 - $H411 > 0),\nMIN(INDEX($AA$262:AP$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F411+$H411, AQ$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AQ$11 - $H411 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F411+$H411, AR$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AR$11 - $H411 > 0),\nMIN(INDEX($AA$262:AR$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F411+$H411, AS$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AS$11 - $H411 > 0),\nMIN(INDEX($AA$262:AS$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F411+$H411, AT$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AT$11 - $H411 > 0),\nMIN(INDEX($AA$262:AT$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F411+$H411, AU$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AU$11 - $H411 > 0),\nMIN(INDEX($AA$262:AU$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F411+$H411, AV$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AV$11 - $H411 > 0),\nMIN(INDEX($AA$262:AV$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F411+$H411, AW$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AW$11 - $H411 > 0),\nMIN(INDEX($AA$262:AW$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F411+$H411, AX$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AX$11 - $H411 > 0),\nMIN(INDEX($AA$262:AX$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F411+$H411, AY$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AY$11 - $H411 > 0),\nMIN(INDEX($AA$262:AY$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F411+$H411, AZ$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,AZ$11 - $H411 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F411+$H411, BA$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,BA$11 - $H411 > 0),\nMIN(INDEX($AA$262:BA$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F411+$H411, BB$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,BB$11 - $H411 > 0),\nMIN(INDEX($AA$262:BB$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F411+$H411, BC$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,BC$11 - $H411 > 0),\nMIN(INDEX($AA$262:BC$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F411+$H411, BD$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,BD$11 - $H411 > 0),\nMIN(INDEX($AA$262:BD$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F411+$H411, BE$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,BE$11 - $H411 > 0),\nMIN(INDEX($AA$262:BE$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F411+$H411, BF$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,BF$11 - $H411 > 0),\nMIN(INDEX($AA$262:BF$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F411+$H411, BG$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,BG$11 - $H411 > 0),\nMIN(INDEX($AA$262:BG$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F411+$H411, BH$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,BH$11 - $H411 > 0),\nMIN(INDEX($AA$262:BH$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F411+$H411, BI$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,BI$11 - $H411 > 0),\nMIN(INDEX($AA$262:BI$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F411+$H411, BJ$11 <= $F411 + INDEX($AA$392:$BJ$392,, $F411) + $H411- 1,BJ$11 - $H411 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F411) / INDEX($AA$392:$BJ$392,, $F411), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 19",19,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F412)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F412+$H412, AA$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AA$11 - $H412 > 0),\nMIN(INDEX($AA$262:AA$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F412+$H412, AB$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AB$11 - $H412 > 0),\nMIN(INDEX($AA$262:AB$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F412+$H412, AC$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AC$11 - $H412 > 0),\nMIN(INDEX($AA$262:AC$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F412+$H412, AD$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AD$11 - $H412 > 0),\nMIN(INDEX($AA$262:AD$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F412+$H412, AE$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AE$11 - $H412 > 0),\nMIN(INDEX($AA$262:AE$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F412+$H412, AF$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AF$11 - $H412 > 0),\nMIN(INDEX($AA$262:AF$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F412+$H412, AG$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AG$11 - $H412 > 0),\nMIN(INDEX($AA$262:AG$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F412+$H412, AH$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AH$11 - $H412 > 0),\nMIN(INDEX($AA$262:AH$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F412+$H412, AI$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AI$11 - $H412 > 0),\nMIN(INDEX($AA$262:AI$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F412+$H412, AJ$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AJ$11 - $H412 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F412+$H412, AK$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AK$11 - $H412 > 0),\nMIN(INDEX($AA$262:AK$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F412+$H412, AL$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AL$11 - $H412 > 0),\nMIN(INDEX($AA$262:AL$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F412+$H412, AM$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AM$11 - $H412 > 0),\nMIN(INDEX($AA$262:AM$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F412+$H412, AN$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AN$11 - $H412 > 0),\nMIN(INDEX($AA$262:AN$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F412+$H412, AO$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AO$11 - $H412 > 0),\nMIN(INDEX($AA$262:AO$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F412+$H412, AP$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AP$11 - $H412 > 0),\nMIN(INDEX($AA$262:AP$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F412+$H412, AQ$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AQ$11 - $H412 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F412+$H412, AR$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AR$11 - $H412 > 0),\nMIN(INDEX($AA$262:AR$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F412+$H412, AS$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AS$11 - $H412 > 0),\nMIN(INDEX($AA$262:AS$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F412+$H412, AT$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AT$11 - $H412 > 0),\nMIN(INDEX($AA$262:AT$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F412+$H412, AU$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AU$11 - $H412 > 0),\nMIN(INDEX($AA$262:AU$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F412+$H412, AV$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AV$11 - $H412 > 0),\nMIN(INDEX($AA$262:AV$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F412+$H412, AW$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AW$11 - $H412 > 0),\nMIN(INDEX($AA$262:AW$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F412+$H412, AX$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AX$11 - $H412 > 0),\nMIN(INDEX($AA$262:AX$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F412+$H412, AY$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AY$11 - $H412 > 0),\nMIN(INDEX($AA$262:AY$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F412+$H412, AZ$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,AZ$11 - $H412 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F412+$H412, BA$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,BA$11 - $H412 > 0),\nMIN(INDEX($AA$262:BA$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F412+$H412, BB$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,BB$11 - $H412 > 0),\nMIN(INDEX($AA$262:BB$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F412+$H412, BC$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,BC$11 - $H412 > 0),\nMIN(INDEX($AA$262:BC$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F412+$H412, BD$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,BD$11 - $H412 > 0),\nMIN(INDEX($AA$262:BD$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F412+$H412, BE$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,BE$11 - $H412 > 0),\nMIN(INDEX($AA$262:BE$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F412+$H412, BF$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,BF$11 - $H412 > 0),\nMIN(INDEX($AA$262:BF$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F412+$H412, BG$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,BG$11 - $H412 > 0),\nMIN(INDEX($AA$262:BG$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F412+$H412, BH$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,BH$11 - $H412 > 0),\nMIN(INDEX($AA$262:BH$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F412+$H412, BI$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,BI$11 - $H412 > 0),\nMIN(INDEX($AA$262:BI$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F412+$H412, BJ$11 <= $F412 + INDEX($AA$392:$BJ$392,, $F412) + $H412- 1,BJ$11 - $H412 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F412) / INDEX($AA$392:$BJ$392,, $F412), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 21",21,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F414)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F414+$H414, AA$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AA$11 - $H414 > 0),\nMIN(INDEX($AA$262:AA$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F414+$H414, AB$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AB$11 - $H414 > 0),\nMIN(INDEX($AA$262:AB$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F414+$H414, AC$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AC$11 - $H414 > 0),\nMIN(INDEX($AA$262:AC$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F414+$H414, AD$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AD$11 - $H414 > 0),\nMIN(INDEX($AA$262:AD$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F414+$H414, AE$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AE$11 - $H414 > 0),\nMIN(INDEX($AA$262:AE$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F414+$H414, AF$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AF$11 - $H414 > 0),\nMIN(INDEX($AA$262:AF$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F414+$H414, AG$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AG$11 - $H414 > 0),\nMIN(INDEX($AA$262:AG$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F414+$H414, AH$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AH$11 - $H414 > 0),\nMIN(INDEX($AA$262:AH$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F414+$H414, AI$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AI$11 - $H414 > 0),\nMIN(INDEX($AA$262:AI$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F414+$H414, AJ$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AJ$11 - $H414 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F414+$H414, AK$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AK$11 - $H414 > 0),\nMIN(INDEX($AA$262:AK$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F414+$H414, AL$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AL$11 - $H414 > 0),\nMIN(INDEX($AA$262:AL$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F414+$H414, AM$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AM$11 - $H414 > 0),\nMIN(INDEX($AA$262:AM$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F414+$H414, AN$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AN$11 - $H414 > 0),\nMIN(INDEX($AA$262:AN$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F414+$H414, AO$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AO$11 - $H414 > 0),\nMIN(INDEX($AA$262:AO$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F414+$H414, AP$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AP$11 - $H414 > 0),\nMIN(INDEX($AA$262:AP$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F414+$H414, AQ$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AQ$11 - $H414 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F414+$H414, AR$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AR$11 - $H414 > 0),\nMIN(INDEX($AA$262:AR$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F414+$H414, AS$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AS$11 - $H414 > 0),\nMIN(INDEX($AA$262:AS$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F414+$H414, AT$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AT$11 - $H414 > 0),\nMIN(INDEX($AA$262:AT$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F414+$H414, AU$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AU$11 - $H414 > 0),\nMIN(INDEX($AA$262:AU$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F414+$H414, AV$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AV$11 - $H414 > 0),\nMIN(INDEX($AA$262:AV$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F414+$H414, AW$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AW$11 - $H414 > 0),\nMIN(INDEX($AA$262:AW$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F414+$H414, AX$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AX$11 - $H414 > 0),\nMIN(INDEX($AA$262:AX$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F414+$H414, AY$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AY$11 - $H414 > 0),\nMIN(INDEX($AA$262:AY$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F414+$H414, AZ$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,AZ$11 - $H414 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F414+$H414, BA$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,BA$11 - $H414 > 0),\nMIN(INDEX($AA$262:BA$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F414+$H414, BB$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,BB$11 - $H414 > 0),\nMIN(INDEX($AA$262:BB$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F414+$H414, BC$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,BC$11 - $H414 > 0),\nMIN(INDEX($AA$262:BC$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F414+$H414, BD$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,BD$11 - $H414 > 0),\nMIN(INDEX($AA$262:BD$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F414+$H414, BE$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,BE$11 - $H414 > 0),\nMIN(INDEX($AA$262:BE$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F414+$H414, BF$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,BF$11 - $H414 > 0),\nMIN(INDEX($AA$262:BF$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F414+$H414, BG$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,BG$11 - $H414 > 0),\nMIN(INDEX($AA$262:BG$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F414+$H414, BH$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,BH$11 - $H414 > 0),\nMIN(INDEX($AA$262:BH$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F414+$H414, BI$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,BI$11 - $H414 > 0),\nMIN(INDEX($AA$262:BI$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F414+$H414, BJ$11 <= $F414 + INDEX($AA$392:$BJ$392,, $F414) + $H414- 1,BJ$11 - $H414 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F414) / INDEX($AA$392:$BJ$392,, $F414), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 22",22,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F415)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F415+$H415, AA$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AA$11 - $H415 > 0),\nMIN(INDEX($AA$262:AA$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F415+$H415, AB$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AB$11 - $H415 > 0),\nMIN(INDEX($AA$262:AB$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F415+$H415, AC$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AC$11 - $H415 > 0),\nMIN(INDEX($AA$262:AC$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F415+$H415, AD$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AD$11 - $H415 > 0),\nMIN(INDEX($AA$262:AD$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F415+$H415, AE$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AE$11 - $H415 > 0),\nMIN(INDEX($AA$262:AE$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F415+$H415, AF$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AF$11 - $H415 > 0),\nMIN(INDEX($AA$262:AF$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F415+$H415, AG$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AG$11 - $H415 > 0),\nMIN(INDEX($AA$262:AG$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F415+$H415, AH$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AH$11 - $H415 > 0),\nMIN(INDEX($AA$262:AH$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F415+$H415, AI$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AI$11 - $H415 > 0),\nMIN(INDEX($AA$262:AI$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F415+$H415, AJ$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AJ$11 - $H415 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F415+$H415, AK$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AK$11 - $H415 > 0),\nMIN(INDEX($AA$262:AK$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F415+$H415, AL$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AL$11 - $H415 > 0),\nMIN(INDEX($AA$262:AL$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F415+$H415, AM$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AM$11 - $H415 > 0),\nMIN(INDEX($AA$262:AM$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F415+$H415, AN$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AN$11 - $H415 > 0),\nMIN(INDEX($AA$262:AN$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F415+$H415, AO$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AO$11 - $H415 > 0),\nMIN(INDEX($AA$262:AO$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F415+$H415, AP$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AP$11 - $H415 > 0),\nMIN(INDEX($AA$262:AP$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F415+$H415, AQ$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AQ$11 - $H415 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F415+$H415, AR$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AR$11 - $H415 > 0),\nMIN(INDEX($AA$262:AR$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F415+$H415, AS$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AS$11 - $H415 > 0),\nMIN(INDEX($AA$262:AS$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F415+$H415, AT$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AT$11 - $H415 > 0),\nMIN(INDEX($AA$262:AT$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F415+$H415, AU$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AU$11 - $H415 > 0),\nMIN(INDEX($AA$262:AU$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F415+$H415, AV$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AV$11 - $H415 > 0),\nMIN(INDEX($AA$262:AV$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F415+$H415, AW$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AW$11 - $H415 > 0),\nMIN(INDEX($AA$262:AW$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F415+$H415, AX$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AX$11 - $H415 > 0),\nMIN(INDEX($AA$262:AX$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F415+$H415, AY$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AY$11 - $H415 > 0),\nMIN(INDEX($AA$262:AY$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F415+$H415, AZ$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,AZ$11 - $H415 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F415+$H415, BA$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,BA$11 - $H415 > 0),\nMIN(INDEX($AA$262:BA$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F415+$H415, BB$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,BB$11 - $H415 > 0),\nMIN(INDEX($AA$262:BB$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F415+$H415, BC$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,BC$11 - $H415 > 0),\nMIN(INDEX($AA$262:BC$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F415+$H415, BD$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,BD$11 - $H415 > 0),\nMIN(INDEX($AA$262:BD$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F415+$H415, BE$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,BE$11 - $H415 > 0),\nMIN(INDEX($AA$262:BE$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F415+$H415, BF$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,BF$11 - $H415 > 0),\nMIN(INDEX($AA$262:BF$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F415+$H415, BG$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,BG$11 - $H415 > 0),\nMIN(INDEX($AA$262:BG$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F415+$H415, BH$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,BH$11 - $H415 > 0),\nMIN(INDEX($AA$262:BH$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F415+$H415, BI$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,BI$11 - $H415 > 0),\nMIN(INDEX($AA$262:BI$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F415+$H415, BJ$11 <= $F415 + INDEX($AA$392:$BJ$392,, $F415) + $H415- 1,BJ$11 - $H415 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F415) / INDEX($AA$392:$BJ$392,, $F415), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 24",24,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F417)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F417+$H417, AA$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AA$11 - $H417 > 0),\nMIN(INDEX($AA$262:AA$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F417+$H417, AB$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AB$11 - $H417 > 0),\nMIN(INDEX($AA$262:AB$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F417+$H417, AC$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AC$11 - $H417 > 0),\nMIN(INDEX($AA$262:AC$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F417+$H417, AD$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AD$11 - $H417 > 0),\nMIN(INDEX($AA$262:AD$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F417+$H417, AE$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AE$11 - $H417 > 0),\nMIN(INDEX($AA$262:AE$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F417+$H417, AF$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AF$11 - $H417 > 0),\nMIN(INDEX($AA$262:AF$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F417+$H417, AG$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AG$11 - $H417 > 0),\nMIN(INDEX($AA$262:AG$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F417+$H417, AH$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AH$11 - $H417 > 0),\nMIN(INDEX($AA$262:AH$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F417+$H417, AI$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AI$11 - $H417 > 0),\nMIN(INDEX($AA$262:AI$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F417+$H417, AJ$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AJ$11 - $H417 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F417+$H417, AK$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AK$11 - $H417 > 0),\nMIN(INDEX($AA$262:AK$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F417+$H417, AL$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AL$11 - $H417 > 0),\nMIN(INDEX($AA$262:AL$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F417+$H417, AM$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AM$11 - $H417 > 0),\nMIN(INDEX($AA$262:AM$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F417+$H417, AN$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AN$11 - $H417 > 0),\nMIN(INDEX($AA$262:AN$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F417+$H417, AO$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AO$11 - $H417 > 0),\nMIN(INDEX($AA$262:AO$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F417+$H417, AP$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AP$11 - $H417 > 0),\nMIN(INDEX($AA$262:AP$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F417+$H417, AQ$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AQ$11 - $H417 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F417+$H417, AR$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AR$11 - $H417 > 0),\nMIN(INDEX($AA$262:AR$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F417+$H417, AS$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AS$11 - $H417 > 0),\nMIN(INDEX($AA$262:AS$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F417+$H417, AT$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AT$11 - $H417 > 0),\nMIN(INDEX($AA$262:AT$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F417+$H417, AU$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AU$11 - $H417 > 0),\nMIN(INDEX($AA$262:AU$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F417+$H417, AV$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AV$11 - $H417 > 0),\nMIN(INDEX($AA$262:AV$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F417+$H417, AW$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AW$11 - $H417 > 0),\nMIN(INDEX($AA$262:AW$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F417+$H417, AX$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AX$11 - $H417 > 0),\nMIN(INDEX($AA$262:AX$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F417+$H417, AY$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AY$11 - $H417 > 0),\nMIN(INDEX($AA$262:AY$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F417+$H417, AZ$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,AZ$11 - $H417 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F417+$H417, BA$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,BA$11 - $H417 > 0),\nMIN(INDEX($AA$262:BA$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F417+$H417, BB$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,BB$11 - $H417 > 0),\nMIN(INDEX($AA$262:BB$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F417+$H417, BC$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,BC$11 - $H417 > 0),\nMIN(INDEX($AA$262:BC$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F417+$H417, BD$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,BD$11 - $H417 > 0),\nMIN(INDEX($AA$262:BD$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F417+$H417, BE$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,BE$11 - $H417 > 0),\nMIN(INDEX($AA$262:BE$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F417+$H417, BF$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,BF$11 - $H417 > 0),\nMIN(INDEX($AA$262:BF$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F417+$H417, BG$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,BG$11 - $H417 > 0),\nMIN(INDEX($AA$262:BG$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F417+$H417, BH$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,BH$11 - $H417 > 0),\nMIN(INDEX($AA$262:BH$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F417+$H417, BI$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,BI$11 - $H417 > 0),\nMIN(INDEX($AA$262:BI$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F417+$H417, BJ$11 <= $F417 + INDEX($AA$392:$BJ$392,, $F417) + $H417- 1,BJ$11 - $H417 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F417) / INDEX($AA$392:$BJ$392,, $F417), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 25",25,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F418)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F418+$H418, AA$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AA$11 - $H418 > 0),\nMIN(INDEX($AA$262:AA$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F418+$H418, AB$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AB$11 - $H418 > 0),\nMIN(INDEX($AA$262:AB$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F418+$H418, AC$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AC$11 - $H418 > 0),\nMIN(INDEX($AA$262:AC$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F418+$H418, AD$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AD$11 - $H418 > 0),\nMIN(INDEX($AA$262:AD$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F418+$H418, AE$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AE$11 - $H418 > 0),\nMIN(INDEX($AA$262:AE$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F418+$H418, AF$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AF$11 - $H418 > 0),\nMIN(INDEX($AA$262:AF$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F418+$H418, AG$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AG$11 - $H418 > 0),\nMIN(INDEX($AA$262:AG$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F418+$H418, AH$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AH$11 - $H418 > 0),\nMIN(INDEX($AA$262:AH$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F418+$H418, AI$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AI$11 - $H418 > 0),\nMIN(INDEX($AA$262:AI$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F418+$H418, AJ$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AJ$11 - $H418 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F418+$H418, AK$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AK$11 - $H418 > 0),\nMIN(INDEX($AA$262:AK$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F418+$H418, AL$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AL$11 - $H418 > 0),\nMIN(INDEX($AA$262:AL$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F418+$H418, AM$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AM$11 - $H418 > 0),\nMIN(INDEX($AA$262:AM$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F418+$H418, AN$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AN$11 - $H418 > 0),\nMIN(INDEX($AA$262:AN$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F418+$H418, AO$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AO$11 - $H418 > 0),\nMIN(INDEX($AA$262:AO$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F418+$H418, AP$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AP$11 - $H418 > 0),\nMIN(INDEX($AA$262:AP$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F418+$H418, AQ$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AQ$11 - $H418 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F418+$H418, AR$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AR$11 - $H418 > 0),\nMIN(INDEX($AA$262:AR$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F418+$H418, AS$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AS$11 - $H418 > 0),\nMIN(INDEX($AA$262:AS$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F418+$H418, AT$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AT$11 - $H418 > 0),\nMIN(INDEX($AA$262:AT$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F418+$H418, AU$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AU$11 - $H418 > 0),\nMIN(INDEX($AA$262:AU$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F418+$H418, AV$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AV$11 - $H418 > 0),\nMIN(INDEX($AA$262:AV$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F418+$H418, AW$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AW$11 - $H418 > 0),\nMIN(INDEX($AA$262:AW$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F418+$H418, AX$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AX$11 - $H418 > 0),\nMIN(INDEX($AA$262:AX$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F418+$H418, AY$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AY$11 - $H418 > 0),\nMIN(INDEX($AA$262:AY$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F418+$H418, AZ$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,AZ$11 - $H418 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F418+$H418, BA$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,BA$11 - $H418 > 0),\nMIN(INDEX($AA$262:BA$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F418+$H418, BB$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,BB$11 - $H418 > 0),\nMIN(INDEX($AA$262:BB$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F418+$H418, BC$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,BC$11 - $H418 > 0),\nMIN(INDEX($AA$262:BC$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F418+$H418, BD$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,BD$11 - $H418 > 0),\nMIN(INDEX($AA$262:BD$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F418+$H418, BE$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,BE$11 - $H418 > 0),\nMIN(INDEX($AA$262:BE$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F418+$H418, BF$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,BF$11 - $H418 > 0),\nMIN(INDEX($AA$262:BF$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F418+$H418, BG$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,BG$11 - $H418 > 0),\nMIN(INDEX($AA$262:BG$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F418+$H418, BH$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,BH$11 - $H418 > 0),\nMIN(INDEX($AA$262:BH$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F418+$H418, BI$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,BI$11 - $H418 > 0),\nMIN(INDEX($AA$262:BI$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F418+$H418, BJ$11 <= $F418 + INDEX($AA$392:$BJ$392,, $F418) + $H418- 1,BJ$11 - $H418 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F418) / INDEX($AA$392:$BJ$392,, $F418), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 27",27,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F420)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F420+$H420, AA$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AA$11 - $H420 > 0),\nMIN(INDEX($AA$262:AA$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F420+$H420, AB$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AB$11 - $H420 > 0),\nMIN(INDEX($AA$262:AB$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F420+$H420, AC$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AC$11 - $H420 > 0),\nMIN(INDEX($AA$262:AC$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F420+$H420, AD$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AD$11 - $H420 > 0),\nMIN(INDEX($AA$262:AD$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F420+$H420, AE$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AE$11 - $H420 > 0),\nMIN(INDEX($AA$262:AE$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F420+$H420, AF$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AF$11 - $H420 > 0),\nMIN(INDEX($AA$262:AF$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F420+$H420, AG$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AG$11 - $H420 > 0),\nMIN(INDEX($AA$262:AG$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F420+$H420, AH$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AH$11 - $H420 > 0),\nMIN(INDEX($AA$262:AH$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F420+$H420, AI$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AI$11 - $H420 > 0),\nMIN(INDEX($AA$262:AI$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F420+$H420, AJ$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AJ$11 - $H420 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F420+$H420, AK$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AK$11 - $H420 > 0),\nMIN(INDEX($AA$262:AK$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F420+$H420, AL$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AL$11 - $H420 > 0),\nMIN(INDEX($AA$262:AL$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F420+$H420, AM$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AM$11 - $H420 > 0),\nMIN(INDEX($AA$262:AM$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F420+$H420, AN$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AN$11 - $H420 > 0),\nMIN(INDEX($AA$262:AN$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F420+$H420, AO$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AO$11 - $H420 > 0),\nMIN(INDEX($AA$262:AO$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F420+$H420, AP$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AP$11 - $H420 > 0),\nMIN(INDEX($AA$262:AP$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F420+$H420, AQ$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AQ$11 - $H420 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F420+$H420, AR$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AR$11 - $H420 > 0),\nMIN(INDEX($AA$262:AR$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F420+$H420, AS$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AS$11 - $H420 > 0),\nMIN(INDEX($AA$262:AS$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F420+$H420, AT$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AT$11 - $H420 > 0),\nMIN(INDEX($AA$262:AT$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F420+$H420, AU$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AU$11 - $H420 > 0),\nMIN(INDEX($AA$262:AU$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F420+$H420, AV$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AV$11 - $H420 > 0),\nMIN(INDEX($AA$262:AV$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F420+$H420, AW$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AW$11 - $H420 > 0),\nMIN(INDEX($AA$262:AW$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F420+$H420, AX$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AX$11 - $H420 > 0),\nMIN(INDEX($AA$262:AX$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F420+$H420, AY$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AY$11 - $H420 > 0),\nMIN(INDEX($AA$262:AY$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F420+$H420, AZ$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,AZ$11 - $H420 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F420+$H420, BA$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,BA$11 - $H420 > 0),\nMIN(INDEX($AA$262:BA$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F420+$H420, BB$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,BB$11 - $H420 > 0),\nMIN(INDEX($AA$262:BB$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F420+$H420, BC$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,BC$11 - $H420 > 0),\nMIN(INDEX($AA$262:BC$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F420+$H420, BD$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,BD$11 - $H420 > 0),\nMIN(INDEX($AA$262:BD$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F420+$H420, BE$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,BE$11 - $H420 > 0),\nMIN(INDEX($AA$262:BE$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F420+$H420, BF$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,BF$11 - $H420 > 0),\nMIN(INDEX($AA$262:BF$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F420+$H420, BG$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,BG$11 - $H420 > 0),\nMIN(INDEX($AA$262:BG$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F420+$H420, BH$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,BH$11 - $H420 > 0),\nMIN(INDEX($AA$262:BH$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F420+$H420, BI$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,BI$11 - $H420 > 0),\nMIN(INDEX($AA$262:BI$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F420+$H420, BJ$11 <= $F420 + INDEX($AA$392:$BJ$392,, $F420) + $H420- 1,BJ$11 - $H420 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F420) / INDEX($AA$392:$BJ$392,, $F420), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 28",28,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F421)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F421+$H421, AA$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AA$11 - $H421 > 0),\nMIN(INDEX($AA$262:AA$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F421+$H421, AB$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AB$11 - $H421 > 0),\nMIN(INDEX($AA$262:AB$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F421+$H421, AC$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AC$11 - $H421 > 0),\nMIN(INDEX($AA$262:AC$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F421+$H421, AD$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AD$11 - $H421 > 0),\nMIN(INDEX($AA$262:AD$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F421+$H421, AE$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AE$11 - $H421 > 0),\nMIN(INDEX($AA$262:AE$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F421+$H421, AF$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AF$11 - $H421 > 0),\nMIN(INDEX($AA$262:AF$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F421+$H421, AG$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AG$11 - $H421 > 0),\nMIN(INDEX($AA$262:AG$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F421+$H421, AH$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AH$11 - $H421 > 0),\nMIN(INDEX($AA$262:AH$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F421+$H421, AI$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AI$11 - $H421 > 0),\nMIN(INDEX($AA$262:AI$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F421+$H421, AJ$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AJ$11 - $H421 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F421+$H421, AK$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AK$11 - $H421 > 0),\nMIN(INDEX($AA$262:AK$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F421+$H421, AL$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AL$11 - $H421 > 0),\nMIN(INDEX($AA$262:AL$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F421+$H421, AM$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AM$11 - $H421 > 0),\nMIN(INDEX($AA$262:AM$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F421+$H421, AN$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AN$11 - $H421 > 0),\nMIN(INDEX($AA$262:AN$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F421+$H421, AO$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AO$11 - $H421 > 0),\nMIN(INDEX($AA$262:AO$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F421+$H421, AP$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AP$11 - $H421 > 0),\nMIN(INDEX($AA$262:AP$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F421+$H421, AQ$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AQ$11 - $H421 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F421+$H421, AR$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AR$11 - $H421 > 0),\nMIN(INDEX($AA$262:AR$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F421+$H421, AS$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AS$11 - $H421 > 0),\nMIN(INDEX($AA$262:AS$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F421+$H421, AT$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AT$11 - $H421 > 0),\nMIN(INDEX($AA$262:AT$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F421+$H421, AU$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AU$11 - $H421 > 0),\nMIN(INDEX($AA$262:AU$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F421+$H421, AV$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AV$11 - $H421 > 0),\nMIN(INDEX($AA$262:AV$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F421+$H421, AW$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AW$11 - $H421 > 0),\nMIN(INDEX($AA$262:AW$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F421+$H421, AX$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AX$11 - $H421 > 0),\nMIN(INDEX($AA$262:AX$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F421+$H421, AY$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AY$11 - $H421 > 0),\nMIN(INDEX($AA$262:AY$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F421+$H421, AZ$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,AZ$11 - $H421 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F421+$H421, BA$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,BA$11 - $H421 > 0),\nMIN(INDEX($AA$262:BA$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F421+$H421, BB$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,BB$11 - $H421 > 0),\nMIN(INDEX($AA$262:BB$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F421+$H421, BC$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,BC$11 - $H421 > 0),\nMIN(INDEX($AA$262:BC$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F421+$H421, BD$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,BD$11 - $H421 > 0),\nMIN(INDEX($AA$262:BD$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F421+$H421, BE$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,BE$11 - $H421 > 0),\nMIN(INDEX($AA$262:BE$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F421+$H421, BF$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,BF$11 - $H421 > 0),\nMIN(INDEX($AA$262:BF$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F421+$H421, BG$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,BG$11 - $H421 > 0),\nMIN(INDEX($AA$262:BG$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F421+$H421, BH$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,BH$11 - $H421 > 0),\nMIN(INDEX($AA$262:BH$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F421+$H421, BI$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,BI$11 - $H421 > 0),\nMIN(INDEX($AA$262:BI$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F421+$H421, BJ$11 <= $F421 + INDEX($AA$392:$BJ$392,, $F421) + $H421- 1,BJ$11 - $H421 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F421) / INDEX($AA$392:$BJ$392,, $F421), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 29",29,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F422)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F422+$H422, AA$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AA$11 - $H422 > 0),\nMIN(INDEX($AA$262:AA$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F422+$H422, AB$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AB$11 - $H422 > 0),\nMIN(INDEX($AA$262:AB$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F422+$H422, AC$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AC$11 - $H422 > 0),\nMIN(INDEX($AA$262:AC$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F422+$H422, AD$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AD$11 - $H422 > 0),\nMIN(INDEX($AA$262:AD$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F422+$H422, AE$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AE$11 - $H422 > 0),\nMIN(INDEX($AA$262:AE$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F422+$H422, AF$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AF$11 - $H422 > 0),\nMIN(INDEX($AA$262:AF$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F422+$H422, AG$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AG$11 - $H422 > 0),\nMIN(INDEX($AA$262:AG$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F422+$H422, AH$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AH$11 - $H422 > 0),\nMIN(INDEX($AA$262:AH$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F422+$H422, AI$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AI$11 - $H422 > 0),\nMIN(INDEX($AA$262:AI$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F422+$H422, AJ$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AJ$11 - $H422 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F422+$H422, AK$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AK$11 - $H422 > 0),\nMIN(INDEX($AA$262:AK$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F422+$H422, AL$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AL$11 - $H422 > 0),\nMIN(INDEX($AA$262:AL$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F422+$H422, AM$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AM$11 - $H422 > 0),\nMIN(INDEX($AA$262:AM$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F422+$H422, AN$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AN$11 - $H422 > 0),\nMIN(INDEX($AA$262:AN$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F422+$H422, AO$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AO$11 - $H422 > 0),\nMIN(INDEX($AA$262:AO$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F422+$H422, AP$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AP$11 - $H422 > 0),\nMIN(INDEX($AA$262:AP$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F422+$H422, AQ$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AQ$11 - $H422 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F422+$H422, AR$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AR$11 - $H422 > 0),\nMIN(INDEX($AA$262:AR$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F422+$H422, AS$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AS$11 - $H422 > 0),\nMIN(INDEX($AA$262:AS$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F422+$H422, AT$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AT$11 - $H422 > 0),\nMIN(INDEX($AA$262:AT$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F422+$H422, AU$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AU$11 - $H422 > 0),\nMIN(INDEX($AA$262:AU$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F422+$H422, AV$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AV$11 - $H422 > 0),\nMIN(INDEX($AA$262:AV$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F422+$H422, AW$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AW$11 - $H422 > 0),\nMIN(INDEX($AA$262:AW$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F422+$H422, AX$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AX$11 - $H422 > 0),\nMIN(INDEX($AA$262:AX$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F422+$H422, AY$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AY$11 - $H422 > 0),\nMIN(INDEX($AA$262:AY$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F422+$H422, AZ$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,AZ$11 - $H422 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F422+$H422, BA$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,BA$11 - $H422 > 0),\nMIN(INDEX($AA$262:BA$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F422+$H422, BB$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,BB$11 - $H422 > 0),\nMIN(INDEX($AA$262:BB$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F422+$H422, BC$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,BC$11 - $H422 > 0),\nMIN(INDEX($AA$262:BC$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F422+$H422, BD$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,BD$11 - $H422 > 0),\nMIN(INDEX($AA$262:BD$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F422+$H422, BE$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,BE$11 - $H422 > 0),\nMIN(INDEX($AA$262:BE$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F422+$H422, BF$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,BF$11 - $H422 > 0),\nMIN(INDEX($AA$262:BF$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F422+$H422, BG$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,BG$11 - $H422 > 0),\nMIN(INDEX($AA$262:BG$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F422+$H422, BH$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,BH$11 - $H422 > 0),\nMIN(INDEX($AA$262:BH$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F422+$H422, BI$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,BI$11 - $H422 > 0),\nMIN(INDEX($AA$262:BI$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F422+$H422, BJ$11 <= $F422 + INDEX($AA$392:$BJ$392,, $F422) + $H422- 1,BJ$11 - $H422 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F422) / INDEX($AA$392:$BJ$392,, $F422), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F423)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F423+$H423, AA$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AA$11 - $H423 > 0),\nMIN(INDEX($AA$262:AA$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F423+$H423, AB$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AB$11 - $H423 > 0),\nMIN(INDEX($AA$262:AB$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F423+$H423, AC$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AC$11 - $H423 > 0),\nMIN(INDEX($AA$262:AC$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F423+$H423, AD$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AD$11 - $H423 > 0),\nMIN(INDEX($AA$262:AD$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F423+$H423, AE$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AE$11 - $H423 > 0),\nMIN(INDEX($AA$262:AE$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F423+$H423, AF$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AF$11 - $H423 > 0),\nMIN(INDEX($AA$262:AF$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F423+$H423, AG$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AG$11 - $H423 > 0),\nMIN(INDEX($AA$262:AG$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F423+$H423, AH$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AH$11 - $H423 > 0),\nMIN(INDEX($AA$262:AH$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F423+$H423, AI$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AI$11 - $H423 > 0),\nMIN(INDEX($AA$262:AI$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F423+$H423, AJ$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AJ$11 - $H423 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F423+$H423, AK$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AK$11 - $H423 > 0),\nMIN(INDEX($AA$262:AK$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F423+$H423, AL$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AL$11 - $H423 > 0),\nMIN(INDEX($AA$262:AL$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F423+$H423, AM$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AM$11 - $H423 > 0),\nMIN(INDEX($AA$262:AM$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F423+$H423, AN$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AN$11 - $H423 > 0),\nMIN(INDEX($AA$262:AN$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F423+$H423, AO$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AO$11 - $H423 > 0),\nMIN(INDEX($AA$262:AO$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F423+$H423, AP$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AP$11 - $H423 > 0),\nMIN(INDEX($AA$262:AP$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F423+$H423, AQ$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AQ$11 - $H423 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F423+$H423, AR$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AR$11 - $H423 > 0),\nMIN(INDEX($AA$262:AR$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F423+$H423, AS$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AS$11 - $H423 > 0),\nMIN(INDEX($AA$262:AS$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F423+$H423, AT$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AT$11 - $H423 > 0),\nMIN(INDEX($AA$262:AT$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F423+$H423, AU$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AU$11 - $H423 > 0),\nMIN(INDEX($AA$262:AU$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F423+$H423, AV$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AV$11 - $H423 > 0),\nMIN(INDEX($AA$262:AV$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F423+$H423, AW$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AW$11 - $H423 > 0),\nMIN(INDEX($AA$262:AW$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F423+$H423, AX$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AX$11 - $H423 > 0),\nMIN(INDEX($AA$262:AX$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F423+$H423, AY$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AY$11 - $H423 > 0),\nMIN(INDEX($AA$262:AY$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F423+$H423, AZ$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,AZ$11 - $H423 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F423+$H423, BA$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,BA$11 - $H423 > 0),\nMIN(INDEX($AA$262:BA$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F423+$H423, BB$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,BB$11 - $H423 > 0),\nMIN(INDEX($AA$262:BB$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F423+$H423, BC$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,BC$11 - $H423 > 0),\nMIN(INDEX($AA$262:BC$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F423+$H423, BD$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,BD$11 - $H423 > 0),\nMIN(INDEX($AA$262:BD$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F423+$H423, BE$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,BE$11 - $H423 > 0),\nMIN(INDEX($AA$262:BE$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F423+$H423, BF$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,BF$11 - $H423 > 0),\nMIN(INDEX($AA$262:BF$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F423+$H423, BG$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,BG$11 - $H423 > 0),\nMIN(INDEX($AA$262:BG$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F423+$H423, BH$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,BH$11 - $H423 > 0),\nMIN(INDEX($AA$262:BH$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F423+$H423, BI$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,BI$11 - $H423 > 0),\nMIN(INDEX($AA$262:BI$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F423+$H423, BJ$11 <= $F423 + INDEX($AA$392:$BJ$392,, $F423) + $H423- 1,BJ$11 - $H423 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F423) / INDEX($AA$392:$BJ$392,, $F423), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 32",32,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F425)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F425+$H425, AA$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AA$11 - $H425 > 0),\nMIN(INDEX($AA$262:AA$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F425+$H425, AB$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AB$11 - $H425 > 0),\nMIN(INDEX($AA$262:AB$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F425+$H425, AC$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AC$11 - $H425 > 0),\nMIN(INDEX($AA$262:AC$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F425+$H425, AD$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AD$11 - $H425 > 0),\nMIN(INDEX($AA$262:AD$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F425+$H425, AE$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AE$11 - $H425 > 0),\nMIN(INDEX($AA$262:AE$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F425+$H425, AF$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AF$11 - $H425 > 0),\nMIN(INDEX($AA$262:AF$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F425+$H425, AG$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AG$11 - $H425 > 0),\nMIN(INDEX($AA$262:AG$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F425+$H425, AH$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AH$11 - $H425 > 0),\nMIN(INDEX($AA$262:AH$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F425+$H425, AI$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AI$11 - $H425 > 0),\nMIN(INDEX($AA$262:AI$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F425+$H425, AJ$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AJ$11 - $H425 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F425+$H425, AK$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AK$11 - $H425 > 0),\nMIN(INDEX($AA$262:AK$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F425+$H425, AL$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AL$11 - $H425 > 0),\nMIN(INDEX($AA$262:AL$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F425+$H425, AM$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AM$11 - $H425 > 0),\nMIN(INDEX($AA$262:AM$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F425+$H425, AN$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AN$11 - $H425 > 0),\nMIN(INDEX($AA$262:AN$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F425+$H425, AO$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AO$11 - $H425 > 0),\nMIN(INDEX($AA$262:AO$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F425+$H425, AP$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AP$11 - $H425 > 0),\nMIN(INDEX($AA$262:AP$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F425+$H425, AQ$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AQ$11 - $H425 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F425+$H425, AR$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AR$11 - $H425 > 0),\nMIN(INDEX($AA$262:AR$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F425+$H425, AS$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AS$11 - $H425 > 0),\nMIN(INDEX($AA$262:AS$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F425+$H425, AT$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AT$11 - $H425 > 0),\nMIN(INDEX($AA$262:AT$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F425+$H425, AU$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AU$11 - $H425 > 0),\nMIN(INDEX($AA$262:AU$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F425+$H425, AV$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AV$11 - $H425 > 0),\nMIN(INDEX($AA$262:AV$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F425+$H425, AW$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AW$11 - $H425 > 0),\nMIN(INDEX($AA$262:AW$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F425+$H425, AX$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AX$11 - $H425 > 0),\nMIN(INDEX($AA$262:AX$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F425+$H425, AY$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AY$11 - $H425 > 0),\nMIN(INDEX($AA$262:AY$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F425+$H425, AZ$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,AZ$11 - $H425 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F425+$H425, BA$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,BA$11 - $H425 > 0),\nMIN(INDEX($AA$262:BA$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F425+$H425, BB$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,BB$11 - $H425 > 0),\nMIN(INDEX($AA$262:BB$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F425+$H425, BC$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,BC$11 - $H425 > 0),\nMIN(INDEX($AA$262:BC$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F425+$H425, BD$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,BD$11 - $H425 > 0),\nMIN(INDEX($AA$262:BD$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F425+$H425, BE$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,BE$11 - $H425 > 0),\nMIN(INDEX($AA$262:BE$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F425+$H425, BF$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,BF$11 - $H425 > 0),\nMIN(INDEX($AA$262:BF$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F425+$H425, BG$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,BG$11 - $H425 > 0),\nMIN(INDEX($AA$262:BG$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F425+$H425, BH$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,BH$11 - $H425 > 0),\nMIN(INDEX($AA$262:BH$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F425+$H425, BI$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,BI$11 - $H425 > 0),\nMIN(INDEX($AA$262:BI$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F425+$H425, BJ$11 <= $F425 + INDEX($AA$392:$BJ$392,, $F425) + $H425- 1,BJ$11 - $H425 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F425) / INDEX($AA$392:$BJ$392,, $F425), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 33",33,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F426)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F426+$H426, AA$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AA$11 - $H426 > 0),\nMIN(INDEX($AA$262:AA$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F426+$H426, AB$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AB$11 - $H426 > 0),\nMIN(INDEX($AA$262:AB$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F426+$H426, AC$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AC$11 - $H426 > 0),\nMIN(INDEX($AA$262:AC$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F426+$H426, AD$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AD$11 - $H426 > 0),\nMIN(INDEX($AA$262:AD$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F426+$H426, AE$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AE$11 - $H426 > 0),\nMIN(INDEX($AA$262:AE$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F426+$H426, AF$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AF$11 - $H426 > 0),\nMIN(INDEX($AA$262:AF$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F426+$H426, AG$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AG$11 - $H426 > 0),\nMIN(INDEX($AA$262:AG$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F426+$H426, AH$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AH$11 - $H426 > 0),\nMIN(INDEX($AA$262:AH$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F426+$H426, AI$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AI$11 - $H426 > 0),\nMIN(INDEX($AA$262:AI$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F426+$H426, AJ$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AJ$11 - $H426 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F426+$H426, AK$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AK$11 - $H426 > 0),\nMIN(INDEX($AA$262:AK$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F426+$H426, AL$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AL$11 - $H426 > 0),\nMIN(INDEX($AA$262:AL$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F426+$H426, AM$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AM$11 - $H426 > 0),\nMIN(INDEX($AA$262:AM$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F426+$H426, AN$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AN$11 - $H426 > 0),\nMIN(INDEX($AA$262:AN$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F426+$H426, AO$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AO$11 - $H426 > 0),\nMIN(INDEX($AA$262:AO$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F426+$H426, AP$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AP$11 - $H426 > 0),\nMIN(INDEX($AA$262:AP$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F426+$H426, AQ$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AQ$11 - $H426 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F426+$H426, AR$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AR$11 - $H426 > 0),\nMIN(INDEX($AA$262:AR$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F426+$H426, AS$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AS$11 - $H426 > 0),\nMIN(INDEX($AA$262:AS$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F426+$H426, AT$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AT$11 - $H426 > 0),\nMIN(INDEX($AA$262:AT$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F426+$H426, AU$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AU$11 - $H426 > 0),\nMIN(INDEX($AA$262:AU$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F426+$H426, AV$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AV$11 - $H426 > 0),\nMIN(INDEX($AA$262:AV$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F426+$H426, AW$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AW$11 - $H426 > 0),\nMIN(INDEX($AA$262:AW$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F426+$H426, AX$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AX$11 - $H426 > 0),\nMIN(INDEX($AA$262:AX$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F426+$H426, AY$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AY$11 - $H426 > 0),\nMIN(INDEX($AA$262:AY$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F426+$H426, AZ$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,AZ$11 - $H426 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F426+$H426, BA$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,BA$11 - $H426 > 0),\nMIN(INDEX($AA$262:BA$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F426+$H426, BB$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,BB$11 - $H426 > 0),\nMIN(INDEX($AA$262:BB$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F426+$H426, BC$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,BC$11 - $H426 > 0),\nMIN(INDEX($AA$262:BC$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F426+$H426, BD$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,BD$11 - $H426 > 0),\nMIN(INDEX($AA$262:BD$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F426+$H426, BE$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,BE$11 - $H426 > 0),\nMIN(INDEX($AA$262:BE$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F426+$H426, BF$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,BF$11 - $H426 > 0),\nMIN(INDEX($AA$262:BF$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F426+$H426, BG$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,BG$11 - $H426 > 0),\nMIN(INDEX($AA$262:BG$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F426+$H426, BH$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,BH$11 - $H426 > 0),\nMIN(INDEX($AA$262:BH$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F426+$H426, BI$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,BI$11 - $H426 > 0),\nMIN(INDEX($AA$262:BI$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F426+$H426, BJ$11 <= $F426 + INDEX($AA$392:$BJ$392,, $F426) + $H426- 1,BJ$11 - $H426 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F426) / INDEX($AA$392:$BJ$392,, $F426), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 35",35,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F428)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F428+$H428, AA$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AA$11 - $H428 > 0),\nMIN(INDEX($AA$262:AA$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F428+$H428, AB$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AB$11 - $H428 > 0),\nMIN(INDEX($AA$262:AB$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F428+$H428, AC$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AC$11 - $H428 > 0),\nMIN(INDEX($AA$262:AC$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F428+$H428, AD$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AD$11 - $H428 > 0),\nMIN(INDEX($AA$262:AD$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F428+$H428, AE$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AE$11 - $H428 > 0),\nMIN(INDEX($AA$262:AE$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F428+$H428, AF$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AF$11 - $H428 > 0),\nMIN(INDEX($AA$262:AF$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F428+$H428, AG$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AG$11 - $H428 > 0),\nMIN(INDEX($AA$262:AG$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F428+$H428, AH$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AH$11 - $H428 > 0),\nMIN(INDEX($AA$262:AH$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F428+$H428, AI$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AI$11 - $H428 > 0),\nMIN(INDEX($AA$262:AI$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F428+$H428, AJ$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AJ$11 - $H428 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F428+$H428, AK$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AK$11 - $H428 > 0),\nMIN(INDEX($AA$262:AK$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F428+$H428, AL$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AL$11 - $H428 > 0),\nMIN(INDEX($AA$262:AL$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F428+$H428, AM$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AM$11 - $H428 > 0),\nMIN(INDEX($AA$262:AM$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F428+$H428, AN$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AN$11 - $H428 > 0),\nMIN(INDEX($AA$262:AN$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F428+$H428, AO$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AO$11 - $H428 > 0),\nMIN(INDEX($AA$262:AO$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F428+$H428, AP$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AP$11 - $H428 > 0),\nMIN(INDEX($AA$262:AP$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F428+$H428, AQ$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AQ$11 - $H428 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F428+$H428, AR$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AR$11 - $H428 > 0),\nMIN(INDEX($AA$262:AR$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F428+$H428, AS$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AS$11 - $H428 > 0),\nMIN(INDEX($AA$262:AS$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F428+$H428, AT$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AT$11 - $H428 > 0),\nMIN(INDEX($AA$262:AT$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F428+$H428, AU$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AU$11 - $H428 > 0),\nMIN(INDEX($AA$262:AU$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F428+$H428, AV$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AV$11 - $H428 > 0),\nMIN(INDEX($AA$262:AV$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F428+$H428, AW$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AW$11 - $H428 > 0),\nMIN(INDEX($AA$262:AW$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F428+$H428, AX$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AX$11 - $H428 > 0),\nMIN(INDEX($AA$262:AX$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F428+$H428, AY$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AY$11 - $H428 > 0),\nMIN(INDEX($AA$262:AY$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F428+$H428, AZ$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,AZ$11 - $H428 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F428+$H428, BA$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,BA$11 - $H428 > 0),\nMIN(INDEX($AA$262:BA$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F428+$H428, BB$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,BB$11 - $H428 > 0),\nMIN(INDEX($AA$262:BB$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F428+$H428, BC$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,BC$11 - $H428 > 0),\nMIN(INDEX($AA$262:BC$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F428+$H428, BD$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,BD$11 - $H428 > 0),\nMIN(INDEX($AA$262:BD$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F428+$H428, BE$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,BE$11 - $H428 > 0),\nMIN(INDEX($AA$262:BE$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F428+$H428, BF$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,BF$11 - $H428 > 0),\nMIN(INDEX($AA$262:BF$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F428+$H428, BG$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,BG$11 - $H428 > 0),\nMIN(INDEX($AA$262:BG$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F428+$H428, BH$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,BH$11 - $H428 > 0),\nMIN(INDEX($AA$262:BH$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F428+$H428, BI$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,BI$11 - $H428 > 0),\nMIN(INDEX($AA$262:BI$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F428+$H428, BJ$11 <= $F428 + INDEX($AA$392:$BJ$392,, $F428) + $H428- 1,BJ$11 - $H428 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F428) / INDEX($AA$392:$BJ$392,, $F428), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 36",36,"£'000",{"$f":"INDEX($AA$393:$BJ$393,F429)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F429+$H429, AA$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AA$11 - $H429 > 0),\nMIN(INDEX($AA$262:AA$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F429+$H429, AB$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AB$11 - $H429 > 0),\nMIN(INDEX($AA$262:AB$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F429+$H429, AC$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AC$11 - $H429 > 0),\nMIN(INDEX($AA$262:AC$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F429+$H429, AD$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AD$11 - $H429 > 0),\nMIN(INDEX($AA$262:AD$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F429+$H429, AE$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AE$11 - $H429 > 0),\nMIN(INDEX($AA$262:AE$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F429+$H429, AF$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AF$11 - $H429 > 0),\nMIN(INDEX($AA$262:AF$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F429+$H429, AG$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AG$11 - $H429 > 0),\nMIN(INDEX($AA$262:AG$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F429+$H429, AH$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AH$11 - $H429 > 0),\nMIN(INDEX($AA$262:AH$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F429+$H429, AI$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AI$11 - $H429 > 0),\nMIN(INDEX($AA$262:AI$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F429+$H429, AJ$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AJ$11 - $H429 > 0),\nMIN(INDEX($AA$262:AJ$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F429+$H429, AK$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AK$11 - $H429 > 0),\nMIN(INDEX($AA$262:AK$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F429+$H429, AL$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AL$11 - $H429 > 0),\nMIN(INDEX($AA$262:AL$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F429+$H429, AM$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AM$11 - $H429 > 0),\nMIN(INDEX($AA$262:AM$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F429+$H429, AN$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AN$11 - $H429 > 0),\nMIN(INDEX($AA$262:AN$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F429+$H429, AO$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AO$11 - $H429 > 0),\nMIN(INDEX($AA$262:AO$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F429+$H429, AP$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AP$11 - $H429 > 0),\nMIN(INDEX($AA$262:AP$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F429+$H429, AQ$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AQ$11 - $H429 > 0),\nMIN(INDEX($AA$262:AQ$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F429+$H429, AR$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AR$11 - $H429 > 0),\nMIN(INDEX($AA$262:AR$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F429+$H429, AS$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AS$11 - $H429 > 0),\nMIN(INDEX($AA$262:AS$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F429+$H429, AT$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AT$11 - $H429 > 0),\nMIN(INDEX($AA$262:AT$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F429+$H429, AU$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AU$11 - $H429 > 0),\nMIN(INDEX($AA$262:AU$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F429+$H429, AV$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AV$11 - $H429 > 0),\nMIN(INDEX($AA$262:AV$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F429+$H429, AW$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AW$11 - $H429 > 0),\nMIN(INDEX($AA$262:AW$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F429+$H429, AX$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AX$11 - $H429 > 0),\nMIN(INDEX($AA$262:AX$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F429+$H429, AY$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AY$11 - $H429 > 0),\nMIN(INDEX($AA$262:AY$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F429+$H429, AZ$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,AZ$11 - $H429 > 0),\nMIN(INDEX($AA$262:AZ$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F429+$H429, BA$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,BA$11 - $H429 > 0),\nMIN(INDEX($AA$262:BA$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F429+$H429, BB$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,BB$11 - $H429 > 0),\nMIN(INDEX($AA$262:BB$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F429+$H429, BC$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,BC$11 - $H429 > 0),\nMIN(INDEX($AA$262:BC$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F429+$H429, BD$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,BD$11 - $H429 > 0),\nMIN(INDEX($AA$262:BD$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F429+$H429, BE$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,BE$11 - $H429 > 0),\nMIN(INDEX($AA$262:BE$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F429+$H429, BF$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,BF$11 - $H429 > 0),\nMIN(INDEX($AA$262:BF$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F429+$H429, BG$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,BG$11 - $H429 > 0),\nMIN(INDEX($AA$262:BG$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F429+$H429, BH$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,BH$11 - $H429 > 0),\nMIN(INDEX($AA$262:BH$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F429+$H429, BI$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,BI$11 - $H429 > 0),\nMIN(INDEX($AA$262:BI$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F429+$H429, BJ$11 <= $F429 + INDEX($AA$392:$BJ$392,, $F429) + $H429- 1,BJ$11 - $H429 > 0),\nMIN(INDEX($AA$262:BJ$262,, $F429) / INDEX($AA$392:$BJ$392,, $F429), 0),\n0)","v":0}]
[null,null,null,null,"Total Traffic Risk Share Release (Band 3) [Negative]",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA430:BJ430)","v":0},null,{"$f":"SUM(AA394:AA429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E684","v":"Number of Years Above Band 3 adjustment spread over"},{"$f":"'I_Series UKATS'!F684","v":"Band 4 Revenue Release (1)"},{"$f":"'I_Series UKATS'!G684","v":"# years"},null,null,{"$f":"'I_Series UKATS'!J684","v":0},null,{"$f":"'I_Series UKATS'!L684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y684","v":0},null,{"$f":"'I_Series UKATS'!AA684","v":0},{"$f":"'I_Series UKATS'!AB684","v":0},{"$f":"'I_Series UKATS'!AC684","v":0},{"$f":"'I_Series UKATS'!AD684","v":0},{"$f":"'I_Series UKATS'!AE684","v":0},{"$f":"'I_Series UKATS'!AF684","v":0},{"$f":"'I_Series UKATS'!AG684","v":0},{"$f":"'I_Series UKATS'!AH684","v":0},{"$f":"'I_Series UKATS'!AI684","v":0},{"$f":"'I_Series UKATS'!AJ684","v":0},{"$f":"'I_Series UKATS'!AK684","v":0},{"$f":"'I_Series UKATS'!AL684","v":0},{"$f":"'I_Series UKATS'!AM684","v":0},{"$f":"'I_Series UKATS'!AN684","v":0},{"$f":"'I_Series UKATS'!AO684","v":0},{"$f":"'I_Series UKATS'!AP684","v":0},{"$f":"'I_Series UKATS'!AQ684","v":0},{"$f":"'I_Series UKATS'!AR684","v":0},{"$f":"'I_Series UKATS'!AS684","v":0},{"$f":"'I_Series UKATS'!AT684","v":0},{"$f":"'I_Series UKATS'!AU684","v":0},{"$f":"'I_Series UKATS'!AV684","v":0},{"$f":"'I_Series UKATS'!AW684","v":0},{"$f":"'I_Series UKATS'!AX684","v":0},{"$f":"'I_Series UKATS'!AY684","v":0},{"$f":"'I_Series UKATS'!AZ684","v":0},{"$f":"'I_Series UKATS'!BA684","v":0},{"$f":"'I_Series UKATS'!BB684","v":0},{"$f":"'I_Series UKATS'!BC684","v":0},{"$f":"'I_Series UKATS'!BD684","v":0},{"$f":"'I_Series UKATS'!BE684","v":0},{"$f":"'I_Series UKATS'!BF684","v":0},{"$f":"'I_Series UKATS'!BG684","v":0},{"$f":"'I_Series UKATS'!BH684","v":0},{"$f":"'I_Series UKATS'!BI684","v":0},{"$f":"'I_Series UKATS'!BJ684","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E694","v":"Lag Factor used for adjustments (Above Band Three -Bands - A)"},null,{"$f":"'I_Series UKATS'!G694","v":"# years"},null,null,{"$f":"'I_Series UKATS'!J694","v":0},null,{"$f":"'I_Series UKATS'!L694","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y694","v":0},null,{"$f":"'I_Series UKATS'!AA694","v":0},{"$f":"'I_Series UKATS'!AB694","v":0},{"$f":"'I_Series UKATS'!AC694","v":0},{"$f":"'I_Series UKATS'!AD694","v":0},{"$f":"'I_Series UKATS'!AE694","v":0},{"$f":"'I_Series UKATS'!AF694","v":0},{"$f":"'I_Series UKATS'!AG694","v":0},{"$f":"'I_Series UKATS'!AH694","v":0},{"$f":"'I_Series UKATS'!AI694","v":0},{"$f":"'I_Series UKATS'!AJ694","v":0},{"$f":"'I_Series UKATS'!AK694","v":0},{"$f":"'I_Series UKATS'!AL694","v":0},{"$f":"'I_Series UKATS'!AM694","v":0},{"$f":"'I_Series UKATS'!AN694","v":0},{"$f":"'I_Series UKATS'!AO694","v":0},{"$f":"'I_Series UKATS'!AP694","v":0},{"$f":"'I_Series UKATS'!AQ694","v":0},{"$f":"'I_Series UKATS'!AR694","v":0},{"$f":"'I_Series UKATS'!AS694","v":0},{"$f":"'I_Series UKATS'!AT694","v":0},{"$f":"'I_Series UKATS'!AU694","v":0},{"$f":"'I_Series UKATS'!AV694","v":0},{"$f":"'I_Series UKATS'!AW694","v":0},{"$f":"'I_Series UKATS'!AX694","v":0},{"$f":"'I_Series UKATS'!AY694","v":0},{"$f":"'I_Series UKATS'!AZ694","v":0},{"$f":"'I_Series UKATS'!BA694","v":0},{"$f":"'I_Series UKATS'!BB694","v":0},{"$f":"'I_Series UKATS'!BC694","v":0},{"$f":"'I_Series UKATS'!BD694","v":0},{"$f":"'I_Series UKATS'!BE694","v":0},{"$f":"'I_Series UKATS'!BF694","v":0},{"$f":"'I_Series UKATS'!BG694","v":0},{"$f":"'I_Series UKATS'!BH694","v":0},{"$f":"'I_Series UKATS'!BI694","v":0},{"$f":"'I_Series UKATS'!BJ694","v":0}]
[null,null,null,null,{"$f":" A$313 & \" Release, Year \" & F436","v":" Release, Year 2"},{"$f":"F435 + 1","v":2},"£'000",{"$f":"INDEX($AA$434:$BJ$434,F436)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F436 + $H436, AA$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AA$11 - $H436 > 0),\nMAX(INDEX($AA$263:AA$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F436 + $H436, AB$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AB$11 - $H436 > 0),\nMAX(INDEX($AA$263:AB$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F436 + $H436, AC$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AC$11 - $H436 > 0),\nMAX(INDEX($AA$263:AC$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F436 + $H436, AD$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AD$11 - $H436 > 0),\nMAX(INDEX($AA$263:AD$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F436 + $H436, AE$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AE$11 - $H436 > 0),\nMAX(INDEX($AA$263:AE$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F436 + $H436, AF$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AF$11 - $H436 > 0),\nMAX(INDEX($AA$263:AF$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F436 + $H436, AG$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AG$11 - $H436 > 0),\nMAX(INDEX($AA$263:AG$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F436 + $H436, AH$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AH$11 - $H436 > 0),\nMAX(INDEX($AA$263:AH$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F436 + $H436, AI$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AI$11 - $H436 > 0),\nMAX(INDEX($AA$263:AI$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F436 + $H436, AJ$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AJ$11 - $H436 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F436 + $H436, AK$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AK$11 - $H436 > 0),\nMAX(INDEX($AA$263:AK$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F436 + $H436, AL$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AL$11 - $H436 > 0),\nMAX(INDEX($AA$263:AL$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F436 + $H436, AM$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AM$11 - $H436 > 0),\nMAX(INDEX($AA$263:AM$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F436 + $H436, AN$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AN$11 - $H436 > 0),\nMAX(INDEX($AA$263:AN$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F436 + $H436, AO$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AO$11 - $H436 > 0),\nMAX(INDEX($AA$263:AO$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F436 + $H436, AP$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AP$11 - $H436 > 0),\nMAX(INDEX($AA$263:AP$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F436 + $H436, AQ$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AQ$11 - $H436 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F436 + $H436, AR$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AR$11 - $H436 > 0),\nMAX(INDEX($AA$263:AR$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F436 + $H436, AS$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AS$11 - $H436 > 0),\nMAX(INDEX($AA$263:AS$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F436 + $H436, AT$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AT$11 - $H436 > 0),\nMAX(INDEX($AA$263:AT$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F436 + $H436, AU$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AU$11 - $H436 > 0),\nMAX(INDEX($AA$263:AU$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F436 + $H436, AV$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AV$11 - $H436 > 0),\nMAX(INDEX($AA$263:AV$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F436 + $H436, AW$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AW$11 - $H436 > 0),\nMAX(INDEX($AA$263:AW$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F436 + $H436, AX$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AX$11 - $H436 > 0),\nMAX(INDEX($AA$263:AX$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F436 + $H436, AY$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AY$11 - $H436 > 0),\nMAX(INDEX($AA$263:AY$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F436 + $H436, AZ$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, AZ$11 - $H436 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F436 + $H436, BA$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, BA$11 - $H436 > 0),\nMAX(INDEX($AA$263:BA$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F436 + $H436, BB$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, BB$11 - $H436 > 0),\nMAX(INDEX($AA$263:BB$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F436 + $H436, BC$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, BC$11 - $H436 > 0),\nMAX(INDEX($AA$263:BC$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F436 + $H436, BD$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, BD$11 - $H436 > 0),\nMAX(INDEX($AA$263:BD$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F436 + $H436, BE$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, BE$11 - $H436 > 0),\nMAX(INDEX($AA$263:BE$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F436 + $H436, BF$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, BF$11 - $H436 > 0),\nMAX(INDEX($AA$263:BF$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F436 + $H436, BG$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, BG$11 - $H436 > 0),\nMAX(INDEX($AA$263:BG$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F436 + $H436, BH$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, BH$11 - $H436 > 0),\nMAX(INDEX($AA$263:BH$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F436 + $H436, BI$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, BI$11 - $H436 > 0),\nMAX(INDEX($AA$263:BI$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F436 + $H436, BJ$11 <= $F436 + INDEX($AA$433:$BJ$433,, $F436) + $H436- 1, BJ$11 - $H436 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F436) / INDEX($AA$433:$BJ$433,, $F436), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 3",{"$f":"F436 + 1","v":3},"£'000",{"$f":"INDEX($AA$434:$BJ$434,F437)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F437 + $H437, AA$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AA$11 - $H437 > 0),\nMAX(INDEX($AA$263:AA$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F437 + $H437, AB$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AB$11 - $H437 > 0),\nMAX(INDEX($AA$263:AB$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F437 + $H437, AC$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AC$11 - $H437 > 0),\nMAX(INDEX($AA$263:AC$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F437 + $H437, AD$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AD$11 - $H437 > 0),\nMAX(INDEX($AA$263:AD$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F437 + $H437, AE$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AE$11 - $H437 > 0),\nMAX(INDEX($AA$263:AE$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F437 + $H437, AF$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AF$11 - $H437 > 0),\nMAX(INDEX($AA$263:AF$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F437 + $H437, AG$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AG$11 - $H437 > 0),\nMAX(INDEX($AA$263:AG$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F437 + $H437, AH$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AH$11 - $H437 > 0),\nMAX(INDEX($AA$263:AH$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F437 + $H437, AI$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AI$11 - $H437 > 0),\nMAX(INDEX($AA$263:AI$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F437 + $H437, AJ$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AJ$11 - $H437 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F437 + $H437, AK$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AK$11 - $H437 > 0),\nMAX(INDEX($AA$263:AK$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F437 + $H437, AL$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AL$11 - $H437 > 0),\nMAX(INDEX($AA$263:AL$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F437 + $H437, AM$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AM$11 - $H437 > 0),\nMAX(INDEX($AA$263:AM$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F437 + $H437, AN$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AN$11 - $H437 > 0),\nMAX(INDEX($AA$263:AN$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F437 + $H437, AO$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AO$11 - $H437 > 0),\nMAX(INDEX($AA$263:AO$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F437 + $H437, AP$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AP$11 - $H437 > 0),\nMAX(INDEX($AA$263:AP$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F437 + $H437, AQ$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AQ$11 - $H437 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F437 + $H437, AR$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AR$11 - $H437 > 0),\nMAX(INDEX($AA$263:AR$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F437 + $H437, AS$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AS$11 - $H437 > 0),\nMAX(INDEX($AA$263:AS$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F437 + $H437, AT$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AT$11 - $H437 > 0),\nMAX(INDEX($AA$263:AT$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F437 + $H437, AU$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AU$11 - $H437 > 0),\nMAX(INDEX($AA$263:AU$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F437 + $H437, AV$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AV$11 - $H437 > 0),\nMAX(INDEX($AA$263:AV$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F437 + $H437, AW$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AW$11 - $H437 > 0),\nMAX(INDEX($AA$263:AW$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F437 + $H437, AX$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AX$11 - $H437 > 0),\nMAX(INDEX($AA$263:AX$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F437 + $H437, AY$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AY$11 - $H437 > 0),\nMAX(INDEX($AA$263:AY$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F437 + $H437, AZ$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, AZ$11 - $H437 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F437 + $H437, BA$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, BA$11 - $H437 > 0),\nMAX(INDEX($AA$263:BA$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F437 + $H437, BB$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, BB$11 - $H437 > 0),\nMAX(INDEX($AA$263:BB$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F437 + $H437, BC$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, BC$11 - $H437 > 0),\nMAX(INDEX($AA$263:BC$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F437 + $H437, BD$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, BD$11 - $H437 > 0),\nMAX(INDEX($AA$263:BD$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F437 + $H437, BE$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, BE$11 - $H437 > 0),\nMAX(INDEX($AA$263:BE$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F437 + $H437, BF$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, BF$11 - $H437 > 0),\nMAX(INDEX($AA$263:BF$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F437 + $H437, BG$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, BG$11 - $H437 > 0),\nMAX(INDEX($AA$263:BG$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F437 + $H437, BH$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, BH$11 - $H437 > 0),\nMAX(INDEX($AA$263:BH$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F437 + $H437, BI$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, BI$11 - $H437 > 0),\nMAX(INDEX($AA$263:BI$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F437 + $H437, BJ$11 <= $F437 + INDEX($AA$433:$BJ$433,, $F437) + $H437- 1, BJ$11 - $H437 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F437) / INDEX($AA$433:$BJ$433,, $F437), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 5",5,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F439)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F439 + $H439, AA$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AA$11 - $H439 > 0),\nMAX(INDEX($AA$263:AA$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F439 + $H439, AB$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AB$11 - $H439 > 0),\nMAX(INDEX($AA$263:AB$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F439 + $H439, AC$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AC$11 - $H439 > 0),\nMAX(INDEX($AA$263:AC$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F439 + $H439, AD$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AD$11 - $H439 > 0),\nMAX(INDEX($AA$263:AD$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F439 + $H439, AE$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AE$11 - $H439 > 0),\nMAX(INDEX($AA$263:AE$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F439 + $H439, AF$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AF$11 - $H439 > 0),\nMAX(INDEX($AA$263:AF$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F439 + $H439, AG$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AG$11 - $H439 > 0),\nMAX(INDEX($AA$263:AG$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F439 + $H439, AH$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AH$11 - $H439 > 0),\nMAX(INDEX($AA$263:AH$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F439 + $H439, AI$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AI$11 - $H439 > 0),\nMAX(INDEX($AA$263:AI$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F439 + $H439, AJ$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AJ$11 - $H439 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F439 + $H439, AK$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AK$11 - $H439 > 0),\nMAX(INDEX($AA$263:AK$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F439 + $H439, AL$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AL$11 - $H439 > 0),\nMAX(INDEX($AA$263:AL$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F439 + $H439, AM$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AM$11 - $H439 > 0),\nMAX(INDEX($AA$263:AM$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F439 + $H439, AN$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AN$11 - $H439 > 0),\nMAX(INDEX($AA$263:AN$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F439 + $H439, AO$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AO$11 - $H439 > 0),\nMAX(INDEX($AA$263:AO$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F439 + $H439, AP$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AP$11 - $H439 > 0),\nMAX(INDEX($AA$263:AP$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F439 + $H439, AQ$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AQ$11 - $H439 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F439 + $H439, AR$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AR$11 - $H439 > 0),\nMAX(INDEX($AA$263:AR$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F439 + $H439, AS$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AS$11 - $H439 > 0),\nMAX(INDEX($AA$263:AS$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F439 + $H439, AT$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AT$11 - $H439 > 0),\nMAX(INDEX($AA$263:AT$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F439 + $H439, AU$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AU$11 - $H439 > 0),\nMAX(INDEX($AA$263:AU$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F439 + $H439, AV$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AV$11 - $H439 > 0),\nMAX(INDEX($AA$263:AV$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F439 + $H439, AW$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AW$11 - $H439 > 0),\nMAX(INDEX($AA$263:AW$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F439 + $H439, AX$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AX$11 - $H439 > 0),\nMAX(INDEX($AA$263:AX$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F439 + $H439, AY$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AY$11 - $H439 > 0),\nMAX(INDEX($AA$263:AY$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F439 + $H439, AZ$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, AZ$11 - $H439 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F439 + $H439, BA$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, BA$11 - $H439 > 0),\nMAX(INDEX($AA$263:BA$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F439 + $H439, BB$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, BB$11 - $H439 > 0),\nMAX(INDEX($AA$263:BB$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F439 + $H439, BC$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, BC$11 - $H439 > 0),\nMAX(INDEX($AA$263:BC$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F439 + $H439, BD$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, BD$11 - $H439 > 0),\nMAX(INDEX($AA$263:BD$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F439 + $H439, BE$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, BE$11 - $H439 > 0),\nMAX(INDEX($AA$263:BE$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F439 + $H439, BF$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, BF$11 - $H439 > 0),\nMAX(INDEX($AA$263:BF$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F439 + $H439, BG$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, BG$11 - $H439 > 0),\nMAX(INDEX($AA$263:BG$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F439 + $H439, BH$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, BH$11 - $H439 > 0),\nMAX(INDEX($AA$263:BH$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F439 + $H439, BI$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, BI$11 - $H439 > 0),\nMAX(INDEX($AA$263:BI$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F439 + $H439, BJ$11 <= $F439 + INDEX($AA$433:$BJ$433,, $F439) + $H439- 1, BJ$11 - $H439 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F439) / INDEX($AA$433:$BJ$433,, $F439), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 6",6,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F440)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F440 + $H440, AA$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AA$11 - $H440 > 0),\nMAX(INDEX($AA$263:AA$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F440 + $H440, AB$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AB$11 - $H440 > 0),\nMAX(INDEX($AA$263:AB$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F440 + $H440, AC$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AC$11 - $H440 > 0),\nMAX(INDEX($AA$263:AC$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F440 + $H440, AD$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AD$11 - $H440 > 0),\nMAX(INDEX($AA$263:AD$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F440 + $H440, AE$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AE$11 - $H440 > 0),\nMAX(INDEX($AA$263:AE$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F440 + $H440, AF$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AF$11 - $H440 > 0),\nMAX(INDEX($AA$263:AF$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F440 + $H440, AG$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AG$11 - $H440 > 0),\nMAX(INDEX($AA$263:AG$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F440 + $H440, AH$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AH$11 - $H440 > 0),\nMAX(INDEX($AA$263:AH$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F440 + $H440, AI$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AI$11 - $H440 > 0),\nMAX(INDEX($AA$263:AI$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F440 + $H440, AJ$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AJ$11 - $H440 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F440 + $H440, AK$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AK$11 - $H440 > 0),\nMAX(INDEX($AA$263:AK$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F440 + $H440, AL$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AL$11 - $H440 > 0),\nMAX(INDEX($AA$263:AL$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F440 + $H440, AM$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AM$11 - $H440 > 0),\nMAX(INDEX($AA$263:AM$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F440 + $H440, AN$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AN$11 - $H440 > 0),\nMAX(INDEX($AA$263:AN$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F440 + $H440, AO$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AO$11 - $H440 > 0),\nMAX(INDEX($AA$263:AO$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F440 + $H440, AP$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AP$11 - $H440 > 0),\nMAX(INDEX($AA$263:AP$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F440 + $H440, AQ$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AQ$11 - $H440 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F440 + $H440, AR$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AR$11 - $H440 > 0),\nMAX(INDEX($AA$263:AR$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F440 + $H440, AS$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AS$11 - $H440 > 0),\nMAX(INDEX($AA$263:AS$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F440 + $H440, AT$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AT$11 - $H440 > 0),\nMAX(INDEX($AA$263:AT$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F440 + $H440, AU$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AU$11 - $H440 > 0),\nMAX(INDEX($AA$263:AU$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F440 + $H440, AV$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AV$11 - $H440 > 0),\nMAX(INDEX($AA$263:AV$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F440 + $H440, AW$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AW$11 - $H440 > 0),\nMAX(INDEX($AA$263:AW$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F440 + $H440, AX$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AX$11 - $H440 > 0),\nMAX(INDEX($AA$263:AX$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F440 + $H440, AY$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AY$11 - $H440 > 0),\nMAX(INDEX($AA$263:AY$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F440 + $H440, AZ$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, AZ$11 - $H440 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F440 + $H440, BA$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, BA$11 - $H440 > 0),\nMAX(INDEX($AA$263:BA$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F440 + $H440, BB$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, BB$11 - $H440 > 0),\nMAX(INDEX($AA$263:BB$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F440 + $H440, BC$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, BC$11 - $H440 > 0),\nMAX(INDEX($AA$263:BC$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F440 + $H440, BD$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, BD$11 - $H440 > 0),\nMAX(INDEX($AA$263:BD$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F440 + $H440, BE$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, BE$11 - $H440 > 0),\nMAX(INDEX($AA$263:BE$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F440 + $H440, BF$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, BF$11 - $H440 > 0),\nMAX(INDEX($AA$263:BF$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F440 + $H440, BG$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, BG$11 - $H440 > 0),\nMAX(INDEX($AA$263:BG$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F440 + $H440, BH$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, BH$11 - $H440 > 0),\nMAX(INDEX($AA$263:BH$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F440 + $H440, BI$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, BI$11 - $H440 > 0),\nMAX(INDEX($AA$263:BI$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F440 + $H440, BJ$11 <= $F440 + INDEX($AA$433:$BJ$433,, $F440) + $H440- 1, BJ$11 - $H440 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F440) / INDEX($AA$433:$BJ$433,, $F440), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 7",7,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F441)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F441 + $H441, AA$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AA$11 - $H441 > 0),\nMAX(INDEX($AA$263:AA$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F441 + $H441, AB$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AB$11 - $H441 > 0),\nMAX(INDEX($AA$263:AB$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F441 + $H441, AC$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AC$11 - $H441 > 0),\nMAX(INDEX($AA$263:AC$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F441 + $H441, AD$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AD$11 - $H441 > 0),\nMAX(INDEX($AA$263:AD$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F441 + $H441, AE$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AE$11 - $H441 > 0),\nMAX(INDEX($AA$263:AE$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F441 + $H441, AF$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AF$11 - $H441 > 0),\nMAX(INDEX($AA$263:AF$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F441 + $H441, AG$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AG$11 - $H441 > 0),\nMAX(INDEX($AA$263:AG$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F441 + $H441, AH$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AH$11 - $H441 > 0),\nMAX(INDEX($AA$263:AH$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F441 + $H441, AI$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AI$11 - $H441 > 0),\nMAX(INDEX($AA$263:AI$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F441 + $H441, AJ$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AJ$11 - $H441 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F441 + $H441, AK$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AK$11 - $H441 > 0),\nMAX(INDEX($AA$263:AK$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F441 + $H441, AL$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AL$11 - $H441 > 0),\nMAX(INDEX($AA$263:AL$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F441 + $H441, AM$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AM$11 - $H441 > 0),\nMAX(INDEX($AA$263:AM$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F441 + $H441, AN$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AN$11 - $H441 > 0),\nMAX(INDEX($AA$263:AN$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F441 + $H441, AO$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AO$11 - $H441 > 0),\nMAX(INDEX($AA$263:AO$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F441 + $H441, AP$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AP$11 - $H441 > 0),\nMAX(INDEX($AA$263:AP$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F441 + $H441, AQ$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AQ$11 - $H441 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F441 + $H441, AR$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AR$11 - $H441 > 0),\nMAX(INDEX($AA$263:AR$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F441 + $H441, AS$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AS$11 - $H441 > 0),\nMAX(INDEX($AA$263:AS$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F441 + $H441, AT$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AT$11 - $H441 > 0),\nMAX(INDEX($AA$263:AT$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F441 + $H441, AU$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AU$11 - $H441 > 0),\nMAX(INDEX($AA$263:AU$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F441 + $H441, AV$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AV$11 - $H441 > 0),\nMAX(INDEX($AA$263:AV$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F441 + $H441, AW$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AW$11 - $H441 > 0),\nMAX(INDEX($AA$263:AW$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F441 + $H441, AX$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AX$11 - $H441 > 0),\nMAX(INDEX($AA$263:AX$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F441 + $H441, AY$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AY$11 - $H441 > 0),\nMAX(INDEX($AA$263:AY$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F441 + $H441, AZ$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, AZ$11 - $H441 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F441 + $H441, BA$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, BA$11 - $H441 > 0),\nMAX(INDEX($AA$263:BA$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F441 + $H441, BB$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, BB$11 - $H441 > 0),\nMAX(INDEX($AA$263:BB$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F441 + $H441, BC$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, BC$11 - $H441 > 0),\nMAX(INDEX($AA$263:BC$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F441 + $H441, BD$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, BD$11 - $H441 > 0),\nMAX(INDEX($AA$263:BD$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F441 + $H441, BE$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, BE$11 - $H441 > 0),\nMAX(INDEX($AA$263:BE$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F441 + $H441, BF$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, BF$11 - $H441 > 0),\nMAX(INDEX($AA$263:BF$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F441 + $H441, BG$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, BG$11 - $H441 > 0),\nMAX(INDEX($AA$263:BG$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F441 + $H441, BH$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, BH$11 - $H441 > 0),\nMAX(INDEX($AA$263:BH$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F441 + $H441, BI$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, BI$11 - $H441 > 0),\nMAX(INDEX($AA$263:BI$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F441 + $H441, BJ$11 <= $F441 + INDEX($AA$433:$BJ$433,, $F441) + $H441- 1, BJ$11 - $H441 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F441) / INDEX($AA$433:$BJ$433,, $F441), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 8",8,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F442)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F442 + $H442, AA$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AA$11 - $H442 > 0),\nMAX(INDEX($AA$263:AA$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F442 + $H442, AB$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AB$11 - $H442 > 0),\nMAX(INDEX($AA$263:AB$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F442 + $H442, AC$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AC$11 - $H442 > 0),\nMAX(INDEX($AA$263:AC$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F442 + $H442, AD$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AD$11 - $H442 > 0),\nMAX(INDEX($AA$263:AD$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F442 + $H442, AE$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AE$11 - $H442 > 0),\nMAX(INDEX($AA$263:AE$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F442 + $H442, AF$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AF$11 - $H442 > 0),\nMAX(INDEX($AA$263:AF$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F442 + $H442, AG$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AG$11 - $H442 > 0),\nMAX(INDEX($AA$263:AG$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F442 + $H442, AH$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AH$11 - $H442 > 0),\nMAX(INDEX($AA$263:AH$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F442 + $H442, AI$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AI$11 - $H442 > 0),\nMAX(INDEX($AA$263:AI$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F442 + $H442, AJ$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AJ$11 - $H442 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F442 + $H442, AK$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AK$11 - $H442 > 0),\nMAX(INDEX($AA$263:AK$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F442 + $H442, AL$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AL$11 - $H442 > 0),\nMAX(INDEX($AA$263:AL$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F442 + $H442, AM$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AM$11 - $H442 > 0),\nMAX(INDEX($AA$263:AM$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F442 + $H442, AN$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AN$11 - $H442 > 0),\nMAX(INDEX($AA$263:AN$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F442 + $H442, AO$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AO$11 - $H442 > 0),\nMAX(INDEX($AA$263:AO$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F442 + $H442, AP$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AP$11 - $H442 > 0),\nMAX(INDEX($AA$263:AP$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F442 + $H442, AQ$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AQ$11 - $H442 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F442 + $H442, AR$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AR$11 - $H442 > 0),\nMAX(INDEX($AA$263:AR$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F442 + $H442, AS$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AS$11 - $H442 > 0),\nMAX(INDEX($AA$263:AS$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F442 + $H442, AT$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AT$11 - $H442 > 0),\nMAX(INDEX($AA$263:AT$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F442 + $H442, AU$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AU$11 - $H442 > 0),\nMAX(INDEX($AA$263:AU$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F442 + $H442, AV$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AV$11 - $H442 > 0),\nMAX(INDEX($AA$263:AV$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F442 + $H442, AW$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AW$11 - $H442 > 0),\nMAX(INDEX($AA$263:AW$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F442 + $H442, AX$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AX$11 - $H442 > 0),\nMAX(INDEX($AA$263:AX$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F442 + $H442, AY$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AY$11 - $H442 > 0),\nMAX(INDEX($AA$263:AY$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F442 + $H442, AZ$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, AZ$11 - $H442 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F442 + $H442, BA$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, BA$11 - $H442 > 0),\nMAX(INDEX($AA$263:BA$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F442 + $H442, BB$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, BB$11 - $H442 > 0),\nMAX(INDEX($AA$263:BB$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F442 + $H442, BC$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, BC$11 - $H442 > 0),\nMAX(INDEX($AA$263:BC$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F442 + $H442, BD$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, BD$11 - $H442 > 0),\nMAX(INDEX($AA$263:BD$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F442 + $H442, BE$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, BE$11 - $H442 > 0),\nMAX(INDEX($AA$263:BE$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F442 + $H442, BF$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, BF$11 - $H442 > 0),\nMAX(INDEX($AA$263:BF$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F442 + $H442, BG$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, BG$11 - $H442 > 0),\nMAX(INDEX($AA$263:BG$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F442 + $H442, BH$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, BH$11 - $H442 > 0),\nMAX(INDEX($AA$263:BH$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F442 + $H442, BI$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, BI$11 - $H442 > 0),\nMAX(INDEX($AA$263:BI$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F442 + $H442, BJ$11 <= $F442 + INDEX($AA$433:$BJ$433,, $F442) + $H442- 1, BJ$11 - $H442 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F442) / INDEX($AA$433:$BJ$433,, $F442), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 10",10,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F444)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F444 + $H444, AA$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AA$11 - $H444 > 0),\nMAX(INDEX($AA$263:AA$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F444 + $H444, AB$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AB$11 - $H444 > 0),\nMAX(INDEX($AA$263:AB$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F444 + $H444, AC$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AC$11 - $H444 > 0),\nMAX(INDEX($AA$263:AC$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F444 + $H444, AD$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AD$11 - $H444 > 0),\nMAX(INDEX($AA$263:AD$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F444 + $H444, AE$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AE$11 - $H444 > 0),\nMAX(INDEX($AA$263:AE$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F444 + $H444, AF$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AF$11 - $H444 > 0),\nMAX(INDEX($AA$263:AF$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F444 + $H444, AG$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AG$11 - $H444 > 0),\nMAX(INDEX($AA$263:AG$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F444 + $H444, AH$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AH$11 - $H444 > 0),\nMAX(INDEX($AA$263:AH$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F444 + $H444, AI$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AI$11 - $H444 > 0),\nMAX(INDEX($AA$263:AI$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F444 + $H444, AJ$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AJ$11 - $H444 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F444 + $H444, AK$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AK$11 - $H444 > 0),\nMAX(INDEX($AA$263:AK$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F444 + $H444, AL$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AL$11 - $H444 > 0),\nMAX(INDEX($AA$263:AL$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F444 + $H444, AM$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AM$11 - $H444 > 0),\nMAX(INDEX($AA$263:AM$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F444 + $H444, AN$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AN$11 - $H444 > 0),\nMAX(INDEX($AA$263:AN$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F444 + $H444, AO$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AO$11 - $H444 > 0),\nMAX(INDEX($AA$263:AO$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F444 + $H444, AP$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AP$11 - $H444 > 0),\nMAX(INDEX($AA$263:AP$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F444 + $H444, AQ$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AQ$11 - $H444 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F444 + $H444, AR$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AR$11 - $H444 > 0),\nMAX(INDEX($AA$263:AR$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F444 + $H444, AS$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AS$11 - $H444 > 0),\nMAX(INDEX($AA$263:AS$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F444 + $H444, AT$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AT$11 - $H444 > 0),\nMAX(INDEX($AA$263:AT$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F444 + $H444, AU$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AU$11 - $H444 > 0),\nMAX(INDEX($AA$263:AU$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F444 + $H444, AV$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AV$11 - $H444 > 0),\nMAX(INDEX($AA$263:AV$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F444 + $H444, AW$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AW$11 - $H444 > 0),\nMAX(INDEX($AA$263:AW$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F444 + $H444, AX$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AX$11 - $H444 > 0),\nMAX(INDEX($AA$263:AX$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F444 + $H444, AY$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AY$11 - $H444 > 0),\nMAX(INDEX($AA$263:AY$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F444 + $H444, AZ$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, AZ$11 - $H444 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F444 + $H444, BA$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, BA$11 - $H444 > 0),\nMAX(INDEX($AA$263:BA$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F444 + $H444, BB$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, BB$11 - $H444 > 0),\nMAX(INDEX($AA$263:BB$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F444 + $H444, BC$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, BC$11 - $H444 > 0),\nMAX(INDEX($AA$263:BC$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F444 + $H444, BD$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, BD$11 - $H444 > 0),\nMAX(INDEX($AA$263:BD$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F444 + $H444, BE$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, BE$11 - $H444 > 0),\nMAX(INDEX($AA$263:BE$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F444 + $H444, BF$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, BF$11 - $H444 > 0),\nMAX(INDEX($AA$263:BF$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F444 + $H444, BG$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, BG$11 - $H444 > 0),\nMAX(INDEX($AA$263:BG$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F444 + $H444, BH$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, BH$11 - $H444 > 0),\nMAX(INDEX($AA$263:BH$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F444 + $H444, BI$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, BI$11 - $H444 > 0),\nMAX(INDEX($AA$263:BI$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F444 + $H444, BJ$11 <= $F444 + INDEX($AA$433:$BJ$433,, $F444) + $H444- 1, BJ$11 - $H444 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F444) / INDEX($AA$433:$BJ$433,, $F444), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 11",11,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F445)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F445 + $H445, AA$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AA$11 - $H445 > 0),\nMAX(INDEX($AA$263:AA$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F445 + $H445, AB$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AB$11 - $H445 > 0),\nMAX(INDEX($AA$263:AB$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F445 + $H445, AC$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AC$11 - $H445 > 0),\nMAX(INDEX($AA$263:AC$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F445 + $H445, AD$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AD$11 - $H445 > 0),\nMAX(INDEX($AA$263:AD$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F445 + $H445, AE$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AE$11 - $H445 > 0),\nMAX(INDEX($AA$263:AE$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F445 + $H445, AF$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AF$11 - $H445 > 0),\nMAX(INDEX($AA$263:AF$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F445 + $H445, AG$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AG$11 - $H445 > 0),\nMAX(INDEX($AA$263:AG$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F445 + $H445, AH$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AH$11 - $H445 > 0),\nMAX(INDEX($AA$263:AH$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F445 + $H445, AI$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AI$11 - $H445 > 0),\nMAX(INDEX($AA$263:AI$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F445 + $H445, AJ$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AJ$11 - $H445 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F445 + $H445, AK$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AK$11 - $H445 > 0),\nMAX(INDEX($AA$263:AK$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F445 + $H445, AL$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AL$11 - $H445 > 0),\nMAX(INDEX($AA$263:AL$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F445 + $H445, AM$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AM$11 - $H445 > 0),\nMAX(INDEX($AA$263:AM$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F445 + $H445, AN$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AN$11 - $H445 > 0),\nMAX(INDEX($AA$263:AN$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F445 + $H445, AO$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AO$11 - $H445 > 0),\nMAX(INDEX($AA$263:AO$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F445 + $H445, AP$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AP$11 - $H445 > 0),\nMAX(INDEX($AA$263:AP$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F445 + $H445, AQ$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AQ$11 - $H445 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F445 + $H445, AR$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AR$11 - $H445 > 0),\nMAX(INDEX($AA$263:AR$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F445 + $H445, AS$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AS$11 - $H445 > 0),\nMAX(INDEX($AA$263:AS$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F445 + $H445, AT$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AT$11 - $H445 > 0),\nMAX(INDEX($AA$263:AT$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F445 + $H445, AU$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AU$11 - $H445 > 0),\nMAX(INDEX($AA$263:AU$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F445 + $H445, AV$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AV$11 - $H445 > 0),\nMAX(INDEX($AA$263:AV$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F445 + $H445, AW$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AW$11 - $H445 > 0),\nMAX(INDEX($AA$263:AW$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F445 + $H445, AX$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AX$11 - $H445 > 0),\nMAX(INDEX($AA$263:AX$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F445 + $H445, AY$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AY$11 - $H445 > 0),\nMAX(INDEX($AA$263:AY$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F445 + $H445, AZ$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, AZ$11 - $H445 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F445 + $H445, BA$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, BA$11 - $H445 > 0),\nMAX(INDEX($AA$263:BA$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F445 + $H445, BB$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, BB$11 - $H445 > 0),\nMAX(INDEX($AA$263:BB$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F445 + $H445, BC$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, BC$11 - $H445 > 0),\nMAX(INDEX($AA$263:BC$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F445 + $H445, BD$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, BD$11 - $H445 > 0),\nMAX(INDEX($AA$263:BD$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F445 + $H445, BE$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, BE$11 - $H445 > 0),\nMAX(INDEX($AA$263:BE$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F445 + $H445, BF$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, BF$11 - $H445 > 0),\nMAX(INDEX($AA$263:BF$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F445 + $H445, BG$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, BG$11 - $H445 > 0),\nMAX(INDEX($AA$263:BG$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F445 + $H445, BH$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, BH$11 - $H445 > 0),\nMAX(INDEX($AA$263:BH$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F445 + $H445, BI$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, BI$11 - $H445 > 0),\nMAX(INDEX($AA$263:BI$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F445 + $H445, BJ$11 <= $F445 + INDEX($AA$433:$BJ$433,, $F445) + $H445- 1, BJ$11 - $H445 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F445) / INDEX($AA$433:$BJ$433,, $F445), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 13",13,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F447)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F447 + $H447, AA$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AA$11 - $H447 > 0),\nMAX(INDEX($AA$263:AA$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F447 + $H447, AB$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AB$11 - $H447 > 0),\nMAX(INDEX($AA$263:AB$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F447 + $H447, AC$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AC$11 - $H447 > 0),\nMAX(INDEX($AA$263:AC$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F447 + $H447, AD$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AD$11 - $H447 > 0),\nMAX(INDEX($AA$263:AD$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F447 + $H447, AE$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AE$11 - $H447 > 0),\nMAX(INDEX($AA$263:AE$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F447 + $H447, AF$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AF$11 - $H447 > 0),\nMAX(INDEX($AA$263:AF$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F447 + $H447, AG$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AG$11 - $H447 > 0),\nMAX(INDEX($AA$263:AG$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F447 + $H447, AH$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AH$11 - $H447 > 0),\nMAX(INDEX($AA$263:AH$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F447 + $H447, AI$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AI$11 - $H447 > 0),\nMAX(INDEX($AA$263:AI$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F447 + $H447, AJ$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AJ$11 - $H447 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F447 + $H447, AK$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AK$11 - $H447 > 0),\nMAX(INDEX($AA$263:AK$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F447 + $H447, AL$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AL$11 - $H447 > 0),\nMAX(INDEX($AA$263:AL$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F447 + $H447, AM$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AM$11 - $H447 > 0),\nMAX(INDEX($AA$263:AM$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F447 + $H447, AN$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AN$11 - $H447 > 0),\nMAX(INDEX($AA$263:AN$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F447 + $H447, AO$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AO$11 - $H447 > 0),\nMAX(INDEX($AA$263:AO$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F447 + $H447, AP$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AP$11 - $H447 > 0),\nMAX(INDEX($AA$263:AP$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F447 + $H447, AQ$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AQ$11 - $H447 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F447 + $H447, AR$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AR$11 - $H447 > 0),\nMAX(INDEX($AA$263:AR$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F447 + $H447, AS$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AS$11 - $H447 > 0),\nMAX(INDEX($AA$263:AS$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F447 + $H447, AT$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AT$11 - $H447 > 0),\nMAX(INDEX($AA$263:AT$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F447 + $H447, AU$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AU$11 - $H447 > 0),\nMAX(INDEX($AA$263:AU$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F447 + $H447, AV$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AV$11 - $H447 > 0),\nMAX(INDEX($AA$263:AV$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F447 + $H447, AW$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AW$11 - $H447 > 0),\nMAX(INDEX($AA$263:AW$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F447 + $H447, AX$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AX$11 - $H447 > 0),\nMAX(INDEX($AA$263:AX$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F447 + $H447, AY$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AY$11 - $H447 > 0),\nMAX(INDEX($AA$263:AY$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F447 + $H447, AZ$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, AZ$11 - $H447 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F447 + $H447, BA$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, BA$11 - $H447 > 0),\nMAX(INDEX($AA$263:BA$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F447 + $H447, BB$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, BB$11 - $H447 > 0),\nMAX(INDEX($AA$263:BB$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F447 + $H447, BC$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, BC$11 - $H447 > 0),\nMAX(INDEX($AA$263:BC$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F447 + $H447, BD$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, BD$11 - $H447 > 0),\nMAX(INDEX($AA$263:BD$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F447 + $H447, BE$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, BE$11 - $H447 > 0),\nMAX(INDEX($AA$263:BE$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F447 + $H447, BF$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, BF$11 - $H447 > 0),\nMAX(INDEX($AA$263:BF$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F447 + $H447, BG$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, BG$11 - $H447 > 0),\nMAX(INDEX($AA$263:BG$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F447 + $H447, BH$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, BH$11 - $H447 > 0),\nMAX(INDEX($AA$263:BH$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F447 + $H447, BI$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, BI$11 - $H447 > 0),\nMAX(INDEX($AA$263:BI$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F447 + $H447, BJ$11 <= $F447 + INDEX($AA$433:$BJ$433,, $F447) + $H447- 1, BJ$11 - $H447 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F447) / INDEX($AA$433:$BJ$433,, $F447), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 14",14,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F448)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F448 + $H448, AA$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AA$11 - $H448 > 0),\nMAX(INDEX($AA$263:AA$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F448 + $H448, AB$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AB$11 - $H448 > 0),\nMAX(INDEX($AA$263:AB$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F448 + $H448, AC$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AC$11 - $H448 > 0),\nMAX(INDEX($AA$263:AC$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F448 + $H448, AD$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AD$11 - $H448 > 0),\nMAX(INDEX($AA$263:AD$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F448 + $H448, AE$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AE$11 - $H448 > 0),\nMAX(INDEX($AA$263:AE$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F448 + $H448, AF$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AF$11 - $H448 > 0),\nMAX(INDEX($AA$263:AF$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F448 + $H448, AG$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AG$11 - $H448 > 0),\nMAX(INDEX($AA$263:AG$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F448 + $H448, AH$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AH$11 - $H448 > 0),\nMAX(INDEX($AA$263:AH$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F448 + $H448, AI$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AI$11 - $H448 > 0),\nMAX(INDEX($AA$263:AI$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F448 + $H448, AJ$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AJ$11 - $H448 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F448 + $H448, AK$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AK$11 - $H448 > 0),\nMAX(INDEX($AA$263:AK$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F448 + $H448, AL$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AL$11 - $H448 > 0),\nMAX(INDEX($AA$263:AL$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F448 + $H448, AM$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AM$11 - $H448 > 0),\nMAX(INDEX($AA$263:AM$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F448 + $H448, AN$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AN$11 - $H448 > 0),\nMAX(INDEX($AA$263:AN$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F448 + $H448, AO$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AO$11 - $H448 > 0),\nMAX(INDEX($AA$263:AO$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F448 + $H448, AP$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AP$11 - $H448 > 0),\nMAX(INDEX($AA$263:AP$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F448 + $H448, AQ$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AQ$11 - $H448 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F448 + $H448, AR$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AR$11 - $H448 > 0),\nMAX(INDEX($AA$263:AR$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F448 + $H448, AS$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AS$11 - $H448 > 0),\nMAX(INDEX($AA$263:AS$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F448 + $H448, AT$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AT$11 - $H448 > 0),\nMAX(INDEX($AA$263:AT$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F448 + $H448, AU$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AU$11 - $H448 > 0),\nMAX(INDEX($AA$263:AU$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F448 + $H448, AV$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AV$11 - $H448 > 0),\nMAX(INDEX($AA$263:AV$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F448 + $H448, AW$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AW$11 - $H448 > 0),\nMAX(INDEX($AA$263:AW$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F448 + $H448, AX$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AX$11 - $H448 > 0),\nMAX(INDEX($AA$263:AX$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F448 + $H448, AY$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AY$11 - $H448 > 0),\nMAX(INDEX($AA$263:AY$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F448 + $H448, AZ$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, AZ$11 - $H448 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F448 + $H448, BA$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, BA$11 - $H448 > 0),\nMAX(INDEX($AA$263:BA$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F448 + $H448, BB$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, BB$11 - $H448 > 0),\nMAX(INDEX($AA$263:BB$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F448 + $H448, BC$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, BC$11 - $H448 > 0),\nMAX(INDEX($AA$263:BC$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F448 + $H448, BD$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, BD$11 - $H448 > 0),\nMAX(INDEX($AA$263:BD$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F448 + $H448, BE$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, BE$11 - $H448 > 0),\nMAX(INDEX($AA$263:BE$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F448 + $H448, BF$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, BF$11 - $H448 > 0),\nMAX(INDEX($AA$263:BF$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F448 + $H448, BG$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, BG$11 - $H448 > 0),\nMAX(INDEX($AA$263:BG$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F448 + $H448, BH$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, BH$11 - $H448 > 0),\nMAX(INDEX($AA$263:BH$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F448 + $H448, BI$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, BI$11 - $H448 > 0),\nMAX(INDEX($AA$263:BI$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F448 + $H448, BJ$11 <= $F448 + INDEX($AA$433:$BJ$433,, $F448) + $H448- 1, BJ$11 - $H448 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F448) / INDEX($AA$433:$BJ$433,, $F448), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 15",15,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F449)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F449 + $H449, AA$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AA$11 - $H449 > 0),\nMAX(INDEX($AA$263:AA$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F449 + $H449, AB$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AB$11 - $H449 > 0),\nMAX(INDEX($AA$263:AB$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F449 + $H449, AC$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AC$11 - $H449 > 0),\nMAX(INDEX($AA$263:AC$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F449 + $H449, AD$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AD$11 - $H449 > 0),\nMAX(INDEX($AA$263:AD$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F449 + $H449, AE$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AE$11 - $H449 > 0),\nMAX(INDEX($AA$263:AE$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F449 + $H449, AF$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AF$11 - $H449 > 0),\nMAX(INDEX($AA$263:AF$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F449 + $H449, AG$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AG$11 - $H449 > 0),\nMAX(INDEX($AA$263:AG$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F449 + $H449, AH$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AH$11 - $H449 > 0),\nMAX(INDEX($AA$263:AH$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F449 + $H449, AI$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AI$11 - $H449 > 0),\nMAX(INDEX($AA$263:AI$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F449 + $H449, AJ$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AJ$11 - $H449 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F449 + $H449, AK$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AK$11 - $H449 > 0),\nMAX(INDEX($AA$263:AK$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F449 + $H449, AL$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AL$11 - $H449 > 0),\nMAX(INDEX($AA$263:AL$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F449 + $H449, AM$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AM$11 - $H449 > 0),\nMAX(INDEX($AA$263:AM$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F449 + $H449, AN$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AN$11 - $H449 > 0),\nMAX(INDEX($AA$263:AN$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F449 + $H449, AO$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AO$11 - $H449 > 0),\nMAX(INDEX($AA$263:AO$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F449 + $H449, AP$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AP$11 - $H449 > 0),\nMAX(INDEX($AA$263:AP$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F449 + $H449, AQ$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AQ$11 - $H449 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F449 + $H449, AR$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AR$11 - $H449 > 0),\nMAX(INDEX($AA$263:AR$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F449 + $H449, AS$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AS$11 - $H449 > 0),\nMAX(INDEX($AA$263:AS$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F449 + $H449, AT$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AT$11 - $H449 > 0),\nMAX(INDEX($AA$263:AT$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F449 + $H449, AU$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AU$11 - $H449 > 0),\nMAX(INDEX($AA$263:AU$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F449 + $H449, AV$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AV$11 - $H449 > 0),\nMAX(INDEX($AA$263:AV$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F449 + $H449, AW$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AW$11 - $H449 > 0),\nMAX(INDEX($AA$263:AW$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F449 + $H449, AX$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AX$11 - $H449 > 0),\nMAX(INDEX($AA$263:AX$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F449 + $H449, AY$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AY$11 - $H449 > 0),\nMAX(INDEX($AA$263:AY$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F449 + $H449, AZ$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, AZ$11 - $H449 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F449 + $H449, BA$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, BA$11 - $H449 > 0),\nMAX(INDEX($AA$263:BA$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F449 + $H449, BB$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, BB$11 - $H449 > 0),\nMAX(INDEX($AA$263:BB$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F449 + $H449, BC$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, BC$11 - $H449 > 0),\nMAX(INDEX($AA$263:BC$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F449 + $H449, BD$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, BD$11 - $H449 > 0),\nMAX(INDEX($AA$263:BD$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F449 + $H449, BE$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, BE$11 - $H449 > 0),\nMAX(INDEX($AA$263:BE$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F449 + $H449, BF$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, BF$11 - $H449 > 0),\nMAX(INDEX($AA$263:BF$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F449 + $H449, BG$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, BG$11 - $H449 > 0),\nMAX(INDEX($AA$263:BG$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F449 + $H449, BH$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, BH$11 - $H449 > 0),\nMAX(INDEX($AA$263:BH$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F449 + $H449, BI$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, BI$11 - $H449 > 0),\nMAX(INDEX($AA$263:BI$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F449 + $H449, BJ$11 <= $F449 + INDEX($AA$433:$BJ$433,, $F449) + $H449- 1, BJ$11 - $H449 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F449) / INDEX($AA$433:$BJ$433,, $F449), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 16",16,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F450)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F450 + $H450, AA$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AA$11 - $H450 > 0),\nMAX(INDEX($AA$263:AA$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F450 + $H450, AB$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AB$11 - $H450 > 0),\nMAX(INDEX($AA$263:AB$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F450 + $H450, AC$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AC$11 - $H450 > 0),\nMAX(INDEX($AA$263:AC$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F450 + $H450, AD$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AD$11 - $H450 > 0),\nMAX(INDEX($AA$263:AD$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F450 + $H450, AE$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AE$11 - $H450 > 0),\nMAX(INDEX($AA$263:AE$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F450 + $H450, AF$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AF$11 - $H450 > 0),\nMAX(INDEX($AA$263:AF$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F450 + $H450, AG$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AG$11 - $H450 > 0),\nMAX(INDEX($AA$263:AG$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F450 + $H450, AH$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AH$11 - $H450 > 0),\nMAX(INDEX($AA$263:AH$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F450 + $H450, AI$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AI$11 - $H450 > 0),\nMAX(INDEX($AA$263:AI$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F450 + $H450, AJ$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AJ$11 - $H450 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F450 + $H450, AK$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AK$11 - $H450 > 0),\nMAX(INDEX($AA$263:AK$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F450 + $H450, AL$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AL$11 - $H450 > 0),\nMAX(INDEX($AA$263:AL$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F450 + $H450, AM$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AM$11 - $H450 > 0),\nMAX(INDEX($AA$263:AM$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F450 + $H450, AN$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AN$11 - $H450 > 0),\nMAX(INDEX($AA$263:AN$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F450 + $H450, AO$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AO$11 - $H450 > 0),\nMAX(INDEX($AA$263:AO$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F450 + $H450, AP$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AP$11 - $H450 > 0),\nMAX(INDEX($AA$263:AP$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F450 + $H450, AQ$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AQ$11 - $H450 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F450 + $H450, AR$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AR$11 - $H450 > 0),\nMAX(INDEX($AA$263:AR$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F450 + $H450, AS$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AS$11 - $H450 > 0),\nMAX(INDEX($AA$263:AS$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F450 + $H450, AT$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AT$11 - $H450 > 0),\nMAX(INDEX($AA$263:AT$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F450 + $H450, AU$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AU$11 - $H450 > 0),\nMAX(INDEX($AA$263:AU$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F450 + $H450, AV$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AV$11 - $H450 > 0),\nMAX(INDEX($AA$263:AV$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F450 + $H450, AW$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AW$11 - $H450 > 0),\nMAX(INDEX($AA$263:AW$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F450 + $H450, AX$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AX$11 - $H450 > 0),\nMAX(INDEX($AA$263:AX$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F450 + $H450, AY$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AY$11 - $H450 > 0),\nMAX(INDEX($AA$263:AY$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F450 + $H450, AZ$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, AZ$11 - $H450 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F450 + $H450, BA$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, BA$11 - $H450 > 0),\nMAX(INDEX($AA$263:BA$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F450 + $H450, BB$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, BB$11 - $H450 > 0),\nMAX(INDEX($AA$263:BB$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F450 + $H450, BC$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, BC$11 - $H450 > 0),\nMAX(INDEX($AA$263:BC$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F450 + $H450, BD$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, BD$11 - $H450 > 0),\nMAX(INDEX($AA$263:BD$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F450 + $H450, BE$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, BE$11 - $H450 > 0),\nMAX(INDEX($AA$263:BE$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F450 + $H450, BF$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, BF$11 - $H450 > 0),\nMAX(INDEX($AA$263:BF$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F450 + $H450, BG$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, BG$11 - $H450 > 0),\nMAX(INDEX($AA$263:BG$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F450 + $H450, BH$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, BH$11 - $H450 > 0),\nMAX(INDEX($AA$263:BH$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F450 + $H450, BI$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, BI$11 - $H450 > 0),\nMAX(INDEX($AA$263:BI$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F450 + $H450, BJ$11 <= $F450 + INDEX($AA$433:$BJ$433,, $F450) + $H450- 1, BJ$11 - $H450 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F450) / INDEX($AA$433:$BJ$433,, $F450), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 18",18,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F452)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F452 + $H452, AA$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AA$11 - $H452 > 0),\nMAX(INDEX($AA$263:AA$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F452 + $H452, AB$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AB$11 - $H452 > 0),\nMAX(INDEX($AA$263:AB$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F452 + $H452, AC$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AC$11 - $H452 > 0),\nMAX(INDEX($AA$263:AC$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F452 + $H452, AD$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AD$11 - $H452 > 0),\nMAX(INDEX($AA$263:AD$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F452 + $H452, AE$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AE$11 - $H452 > 0),\nMAX(INDEX($AA$263:AE$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F452 + $H452, AF$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AF$11 - $H452 > 0),\nMAX(INDEX($AA$263:AF$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F452 + $H452, AG$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AG$11 - $H452 > 0),\nMAX(INDEX($AA$263:AG$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F452 + $H452, AH$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AH$11 - $H452 > 0),\nMAX(INDEX($AA$263:AH$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F452 + $H452, AI$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AI$11 - $H452 > 0),\nMAX(INDEX($AA$263:AI$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F452 + $H452, AJ$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AJ$11 - $H452 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F452 + $H452, AK$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AK$11 - $H452 > 0),\nMAX(INDEX($AA$263:AK$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F452 + $H452, AL$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AL$11 - $H452 > 0),\nMAX(INDEX($AA$263:AL$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F452 + $H452, AM$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AM$11 - $H452 > 0),\nMAX(INDEX($AA$263:AM$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F452 + $H452, AN$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AN$11 - $H452 > 0),\nMAX(INDEX($AA$263:AN$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F452 + $H452, AO$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AO$11 - $H452 > 0),\nMAX(INDEX($AA$263:AO$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F452 + $H452, AP$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AP$11 - $H452 > 0),\nMAX(INDEX($AA$263:AP$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F452 + $H452, AQ$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AQ$11 - $H452 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F452 + $H452, AR$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AR$11 - $H452 > 0),\nMAX(INDEX($AA$263:AR$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F452 + $H452, AS$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AS$11 - $H452 > 0),\nMAX(INDEX($AA$263:AS$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F452 + $H452, AT$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AT$11 - $H452 > 0),\nMAX(INDEX($AA$263:AT$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F452 + $H452, AU$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AU$11 - $H452 > 0),\nMAX(INDEX($AA$263:AU$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F452 + $H452, AV$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AV$11 - $H452 > 0),\nMAX(INDEX($AA$263:AV$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F452 + $H452, AW$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AW$11 - $H452 > 0),\nMAX(INDEX($AA$263:AW$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F452 + $H452, AX$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AX$11 - $H452 > 0),\nMAX(INDEX($AA$263:AX$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F452 + $H452, AY$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AY$11 - $H452 > 0),\nMAX(INDEX($AA$263:AY$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F452 + $H452, AZ$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, AZ$11 - $H452 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F452 + $H452, BA$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, BA$11 - $H452 > 0),\nMAX(INDEX($AA$263:BA$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F452 + $H452, BB$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, BB$11 - $H452 > 0),\nMAX(INDEX($AA$263:BB$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F452 + $H452, BC$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, BC$11 - $H452 > 0),\nMAX(INDEX($AA$263:BC$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F452 + $H452, BD$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, BD$11 - $H452 > 0),\nMAX(INDEX($AA$263:BD$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F452 + $H452, BE$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, BE$11 - $H452 > 0),\nMAX(INDEX($AA$263:BE$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F452 + $H452, BF$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, BF$11 - $H452 > 0),\nMAX(INDEX($AA$263:BF$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F452 + $H452, BG$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, BG$11 - $H452 > 0),\nMAX(INDEX($AA$263:BG$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F452 + $H452, BH$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, BH$11 - $H452 > 0),\nMAX(INDEX($AA$263:BH$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F452 + $H452, BI$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, BI$11 - $H452 > 0),\nMAX(INDEX($AA$263:BI$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F452 + $H452, BJ$11 <= $F452 + INDEX($AA$433:$BJ$433,, $F452) + $H452- 1, BJ$11 - $H452 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F452) / INDEX($AA$433:$BJ$433,, $F452), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 19",19,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F453)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F453 + $H453, AA$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AA$11 - $H453 > 0),\nMAX(INDEX($AA$263:AA$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F453 + $H453, AB$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AB$11 - $H453 > 0),\nMAX(INDEX($AA$263:AB$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F453 + $H453, AC$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AC$11 - $H453 > 0),\nMAX(INDEX($AA$263:AC$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F453 + $H453, AD$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AD$11 - $H453 > 0),\nMAX(INDEX($AA$263:AD$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F453 + $H453, AE$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AE$11 - $H453 > 0),\nMAX(INDEX($AA$263:AE$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F453 + $H453, AF$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AF$11 - $H453 > 0),\nMAX(INDEX($AA$263:AF$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F453 + $H453, AG$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AG$11 - $H453 > 0),\nMAX(INDEX($AA$263:AG$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F453 + $H453, AH$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AH$11 - $H453 > 0),\nMAX(INDEX($AA$263:AH$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F453 + $H453, AI$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AI$11 - $H453 > 0),\nMAX(INDEX($AA$263:AI$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F453 + $H453, AJ$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AJ$11 - $H453 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F453 + $H453, AK$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AK$11 - $H453 > 0),\nMAX(INDEX($AA$263:AK$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F453 + $H453, AL$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AL$11 - $H453 > 0),\nMAX(INDEX($AA$263:AL$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F453 + $H453, AM$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AM$11 - $H453 > 0),\nMAX(INDEX($AA$263:AM$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F453 + $H453, AN$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AN$11 - $H453 > 0),\nMAX(INDEX($AA$263:AN$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F453 + $H453, AO$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AO$11 - $H453 > 0),\nMAX(INDEX($AA$263:AO$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F453 + $H453, AP$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AP$11 - $H453 > 0),\nMAX(INDEX($AA$263:AP$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F453 + $H453, AQ$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AQ$11 - $H453 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F453 + $H453, AR$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AR$11 - $H453 > 0),\nMAX(INDEX($AA$263:AR$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F453 + $H453, AS$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AS$11 - $H453 > 0),\nMAX(INDEX($AA$263:AS$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F453 + $H453, AT$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AT$11 - $H453 > 0),\nMAX(INDEX($AA$263:AT$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F453 + $H453, AU$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AU$11 - $H453 > 0),\nMAX(INDEX($AA$263:AU$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F453 + $H453, AV$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AV$11 - $H453 > 0),\nMAX(INDEX($AA$263:AV$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F453 + $H453, AW$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AW$11 - $H453 > 0),\nMAX(INDEX($AA$263:AW$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F453 + $H453, AX$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AX$11 - $H453 > 0),\nMAX(INDEX($AA$263:AX$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F453 + $H453, AY$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AY$11 - $H453 > 0),\nMAX(INDEX($AA$263:AY$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F453 + $H453, AZ$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, AZ$11 - $H453 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F453 + $H453, BA$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, BA$11 - $H453 > 0),\nMAX(INDEX($AA$263:BA$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F453 + $H453, BB$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, BB$11 - $H453 > 0),\nMAX(INDEX($AA$263:BB$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F453 + $H453, BC$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, BC$11 - $H453 > 0),\nMAX(INDEX($AA$263:BC$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F453 + $H453, BD$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, BD$11 - $H453 > 0),\nMAX(INDEX($AA$263:BD$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F453 + $H453, BE$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, BE$11 - $H453 > 0),\nMAX(INDEX($AA$263:BE$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F453 + $H453, BF$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, BF$11 - $H453 > 0),\nMAX(INDEX($AA$263:BF$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F453 + $H453, BG$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, BG$11 - $H453 > 0),\nMAX(INDEX($AA$263:BG$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F453 + $H453, BH$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, BH$11 - $H453 > 0),\nMAX(INDEX($AA$263:BH$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F453 + $H453, BI$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, BI$11 - $H453 > 0),\nMAX(INDEX($AA$263:BI$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F453 + $H453, BJ$11 <= $F453 + INDEX($AA$433:$BJ$433,, $F453) + $H453- 1, BJ$11 - $H453 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F453) / INDEX($AA$433:$BJ$433,, $F453), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 21",21,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F455)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F455 + $H455, AA$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AA$11 - $H455 > 0),\nMAX(INDEX($AA$263:AA$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F455 + $H455, AB$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AB$11 - $H455 > 0),\nMAX(INDEX($AA$263:AB$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F455 + $H455, AC$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AC$11 - $H455 > 0),\nMAX(INDEX($AA$263:AC$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F455 + $H455, AD$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AD$11 - $H455 > 0),\nMAX(INDEX($AA$263:AD$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F455 + $H455, AE$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AE$11 - $H455 > 0),\nMAX(INDEX($AA$263:AE$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F455 + $H455, AF$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AF$11 - $H455 > 0),\nMAX(INDEX($AA$263:AF$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F455 + $H455, AG$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AG$11 - $H455 > 0),\nMAX(INDEX($AA$263:AG$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F455 + $H455, AH$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AH$11 - $H455 > 0),\nMAX(INDEX($AA$263:AH$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F455 + $H455, AI$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AI$11 - $H455 > 0),\nMAX(INDEX($AA$263:AI$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F455 + $H455, AJ$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AJ$11 - $H455 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F455 + $H455, AK$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AK$11 - $H455 > 0),\nMAX(INDEX($AA$263:AK$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F455 + $H455, AL$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AL$11 - $H455 > 0),\nMAX(INDEX($AA$263:AL$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F455 + $H455, AM$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AM$11 - $H455 > 0),\nMAX(INDEX($AA$263:AM$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F455 + $H455, AN$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AN$11 - $H455 > 0),\nMAX(INDEX($AA$263:AN$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F455 + $H455, AO$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AO$11 - $H455 > 0),\nMAX(INDEX($AA$263:AO$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F455 + $H455, AP$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AP$11 - $H455 > 0),\nMAX(INDEX($AA$263:AP$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F455 + $H455, AQ$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AQ$11 - $H455 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F455 + $H455, AR$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AR$11 - $H455 > 0),\nMAX(INDEX($AA$263:AR$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F455 + $H455, AS$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AS$11 - $H455 > 0),\nMAX(INDEX($AA$263:AS$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F455 + $H455, AT$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AT$11 - $H455 > 0),\nMAX(INDEX($AA$263:AT$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F455 + $H455, AU$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AU$11 - $H455 > 0),\nMAX(INDEX($AA$263:AU$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F455 + $H455, AV$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AV$11 - $H455 > 0),\nMAX(INDEX($AA$263:AV$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F455 + $H455, AW$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AW$11 - $H455 > 0),\nMAX(INDEX($AA$263:AW$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F455 + $H455, AX$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AX$11 - $H455 > 0),\nMAX(INDEX($AA$263:AX$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F455 + $H455, AY$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AY$11 - $H455 > 0),\nMAX(INDEX($AA$263:AY$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F455 + $H455, AZ$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, AZ$11 - $H455 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F455 + $H455, BA$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, BA$11 - $H455 > 0),\nMAX(INDEX($AA$263:BA$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F455 + $H455, BB$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, BB$11 - $H455 > 0),\nMAX(INDEX($AA$263:BB$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F455 + $H455, BC$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, BC$11 - $H455 > 0),\nMAX(INDEX($AA$263:BC$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F455 + $H455, BD$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, BD$11 - $H455 > 0),\nMAX(INDEX($AA$263:BD$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F455 + $H455, BE$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, BE$11 - $H455 > 0),\nMAX(INDEX($AA$263:BE$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F455 + $H455, BF$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, BF$11 - $H455 > 0),\nMAX(INDEX($AA$263:BF$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F455 + $H455, BG$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, BG$11 - $H455 > 0),\nMAX(INDEX($AA$263:BG$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F455 + $H455, BH$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, BH$11 - $H455 > 0),\nMAX(INDEX($AA$263:BH$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F455 + $H455, BI$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, BI$11 - $H455 > 0),\nMAX(INDEX($AA$263:BI$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F455 + $H455, BJ$11 <= $F455 + INDEX($AA$433:$BJ$433,, $F455) + $H455- 1, BJ$11 - $H455 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F455) / INDEX($AA$433:$BJ$433,, $F455), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 22",22,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F456)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F456 + $H456, AA$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AA$11 - $H456 > 0),\nMAX(INDEX($AA$263:AA$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F456 + $H456, AB$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AB$11 - $H456 > 0),\nMAX(INDEX($AA$263:AB$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F456 + $H456, AC$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AC$11 - $H456 > 0),\nMAX(INDEX($AA$263:AC$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F456 + $H456, AD$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AD$11 - $H456 > 0),\nMAX(INDEX($AA$263:AD$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F456 + $H456, AE$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AE$11 - $H456 > 0),\nMAX(INDEX($AA$263:AE$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F456 + $H456, AF$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AF$11 - $H456 > 0),\nMAX(INDEX($AA$263:AF$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F456 + $H456, AG$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AG$11 - $H456 > 0),\nMAX(INDEX($AA$263:AG$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F456 + $H456, AH$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AH$11 - $H456 > 0),\nMAX(INDEX($AA$263:AH$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F456 + $H456, AI$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AI$11 - $H456 > 0),\nMAX(INDEX($AA$263:AI$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F456 + $H456, AJ$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AJ$11 - $H456 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F456 + $H456, AK$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AK$11 - $H456 > 0),\nMAX(INDEX($AA$263:AK$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F456 + $H456, AL$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AL$11 - $H456 > 0),\nMAX(INDEX($AA$263:AL$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F456 + $H456, AM$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AM$11 - $H456 > 0),\nMAX(INDEX($AA$263:AM$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F456 + $H456, AN$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AN$11 - $H456 > 0),\nMAX(INDEX($AA$263:AN$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F456 + $H456, AO$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AO$11 - $H456 > 0),\nMAX(INDEX($AA$263:AO$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F456 + $H456, AP$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AP$11 - $H456 > 0),\nMAX(INDEX($AA$263:AP$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F456 + $H456, AQ$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AQ$11 - $H456 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F456 + $H456, AR$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AR$11 - $H456 > 0),\nMAX(INDEX($AA$263:AR$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F456 + $H456, AS$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AS$11 - $H456 > 0),\nMAX(INDEX($AA$263:AS$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F456 + $H456, AT$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AT$11 - $H456 > 0),\nMAX(INDEX($AA$263:AT$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F456 + $H456, AU$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AU$11 - $H456 > 0),\nMAX(INDEX($AA$263:AU$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F456 + $H456, AV$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AV$11 - $H456 > 0),\nMAX(INDEX($AA$263:AV$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F456 + $H456, AW$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AW$11 - $H456 > 0),\nMAX(INDEX($AA$263:AW$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F456 + $H456, AX$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AX$11 - $H456 > 0),\nMAX(INDEX($AA$263:AX$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F456 + $H456, AY$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AY$11 - $H456 > 0),\nMAX(INDEX($AA$263:AY$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F456 + $H456, AZ$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, AZ$11 - $H456 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F456 + $H456, BA$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, BA$11 - $H456 > 0),\nMAX(INDEX($AA$263:BA$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F456 + $H456, BB$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, BB$11 - $H456 > 0),\nMAX(INDEX($AA$263:BB$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F456 + $H456, BC$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, BC$11 - $H456 > 0),\nMAX(INDEX($AA$263:BC$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F456 + $H456, BD$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, BD$11 - $H456 > 0),\nMAX(INDEX($AA$263:BD$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F456 + $H456, BE$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, BE$11 - $H456 > 0),\nMAX(INDEX($AA$263:BE$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F456 + $H456, BF$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, BF$11 - $H456 > 0),\nMAX(INDEX($AA$263:BF$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F456 + $H456, BG$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, BG$11 - $H456 > 0),\nMAX(INDEX($AA$263:BG$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F456 + $H456, BH$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, BH$11 - $H456 > 0),\nMAX(INDEX($AA$263:BH$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F456 + $H456, BI$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, BI$11 - $H456 > 0),\nMAX(INDEX($AA$263:BI$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F456 + $H456, BJ$11 <= $F456 + INDEX($AA$433:$BJ$433,, $F456) + $H456- 1, BJ$11 - $H456 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F456) / INDEX($AA$433:$BJ$433,, $F456), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 24",24,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F458)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F458 + $H458, AA$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AA$11 - $H458 > 0),\nMAX(INDEX($AA$263:AA$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F458 + $H458, AB$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AB$11 - $H458 > 0),\nMAX(INDEX($AA$263:AB$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F458 + $H458, AC$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AC$11 - $H458 > 0),\nMAX(INDEX($AA$263:AC$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F458 + $H458, AD$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AD$11 - $H458 > 0),\nMAX(INDEX($AA$263:AD$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F458 + $H458, AE$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AE$11 - $H458 > 0),\nMAX(INDEX($AA$263:AE$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F458 + $H458, AF$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AF$11 - $H458 > 0),\nMAX(INDEX($AA$263:AF$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F458 + $H458, AG$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AG$11 - $H458 > 0),\nMAX(INDEX($AA$263:AG$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F458 + $H458, AH$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AH$11 - $H458 > 0),\nMAX(INDEX($AA$263:AH$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F458 + $H458, AI$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AI$11 - $H458 > 0),\nMAX(INDEX($AA$263:AI$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F458 + $H458, AJ$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AJ$11 - $H458 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F458 + $H458, AK$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AK$11 - $H458 > 0),\nMAX(INDEX($AA$263:AK$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F458 + $H458, AL$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AL$11 - $H458 > 0),\nMAX(INDEX($AA$263:AL$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F458 + $H458, AM$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AM$11 - $H458 > 0),\nMAX(INDEX($AA$263:AM$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F458 + $H458, AN$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AN$11 - $H458 > 0),\nMAX(INDEX($AA$263:AN$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F458 + $H458, AO$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AO$11 - $H458 > 0),\nMAX(INDEX($AA$263:AO$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F458 + $H458, AP$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AP$11 - $H458 > 0),\nMAX(INDEX($AA$263:AP$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F458 + $H458, AQ$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AQ$11 - $H458 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F458 + $H458, AR$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AR$11 - $H458 > 0),\nMAX(INDEX($AA$263:AR$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F458 + $H458, AS$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AS$11 - $H458 > 0),\nMAX(INDEX($AA$263:AS$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F458 + $H458, AT$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AT$11 - $H458 > 0),\nMAX(INDEX($AA$263:AT$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F458 + $H458, AU$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AU$11 - $H458 > 0),\nMAX(INDEX($AA$263:AU$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F458 + $H458, AV$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AV$11 - $H458 > 0),\nMAX(INDEX($AA$263:AV$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F458 + $H458, AW$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AW$11 - $H458 > 0),\nMAX(INDEX($AA$263:AW$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F458 + $H458, AX$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AX$11 - $H458 > 0),\nMAX(INDEX($AA$263:AX$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F458 + $H458, AY$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AY$11 - $H458 > 0),\nMAX(INDEX($AA$263:AY$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F458 + $H458, AZ$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, AZ$11 - $H458 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F458 + $H458, BA$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, BA$11 - $H458 > 0),\nMAX(INDEX($AA$263:BA$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F458 + $H458, BB$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, BB$11 - $H458 > 0),\nMAX(INDEX($AA$263:BB$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F458 + $H458, BC$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, BC$11 - $H458 > 0),\nMAX(INDEX($AA$263:BC$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F458 + $H458, BD$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, BD$11 - $H458 > 0),\nMAX(INDEX($AA$263:BD$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F458 + $H458, BE$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, BE$11 - $H458 > 0),\nMAX(INDEX($AA$263:BE$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F458 + $H458, BF$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, BF$11 - $H458 > 0),\nMAX(INDEX($AA$263:BF$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F458 + $H458, BG$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, BG$11 - $H458 > 0),\nMAX(INDEX($AA$263:BG$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F458 + $H458, BH$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, BH$11 - $H458 > 0),\nMAX(INDEX($AA$263:BH$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F458 + $H458, BI$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, BI$11 - $H458 > 0),\nMAX(INDEX($AA$263:BI$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F458 + $H458, BJ$11 <= $F458 + INDEX($AA$433:$BJ$433,, $F458) + $H458- 1, BJ$11 - $H458 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F458) / INDEX($AA$433:$BJ$433,, $F458), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 25",25,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F459)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F459 + $H459, AA$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AA$11 - $H459 > 0),\nMAX(INDEX($AA$263:AA$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F459 + $H459, AB$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AB$11 - $H459 > 0),\nMAX(INDEX($AA$263:AB$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F459 + $H459, AC$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AC$11 - $H459 > 0),\nMAX(INDEX($AA$263:AC$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F459 + $H459, AD$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AD$11 - $H459 > 0),\nMAX(INDEX($AA$263:AD$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F459 + $H459, AE$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AE$11 - $H459 > 0),\nMAX(INDEX($AA$263:AE$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F459 + $H459, AF$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AF$11 - $H459 > 0),\nMAX(INDEX($AA$263:AF$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F459 + $H459, AG$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AG$11 - $H459 > 0),\nMAX(INDEX($AA$263:AG$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F459 + $H459, AH$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AH$11 - $H459 > 0),\nMAX(INDEX($AA$263:AH$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F459 + $H459, AI$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AI$11 - $H459 > 0),\nMAX(INDEX($AA$263:AI$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F459 + $H459, AJ$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AJ$11 - $H459 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F459 + $H459, AK$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AK$11 - $H459 > 0),\nMAX(INDEX($AA$263:AK$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F459 + $H459, AL$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AL$11 - $H459 > 0),\nMAX(INDEX($AA$263:AL$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F459 + $H459, AM$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AM$11 - $H459 > 0),\nMAX(INDEX($AA$263:AM$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F459 + $H459, AN$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AN$11 - $H459 > 0),\nMAX(INDEX($AA$263:AN$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F459 + $H459, AO$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AO$11 - $H459 > 0),\nMAX(INDEX($AA$263:AO$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F459 + $H459, AP$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AP$11 - $H459 > 0),\nMAX(INDEX($AA$263:AP$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F459 + $H459, AQ$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AQ$11 - $H459 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F459 + $H459, AR$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AR$11 - $H459 > 0),\nMAX(INDEX($AA$263:AR$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F459 + $H459, AS$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AS$11 - $H459 > 0),\nMAX(INDEX($AA$263:AS$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F459 + $H459, AT$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AT$11 - $H459 > 0),\nMAX(INDEX($AA$263:AT$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F459 + $H459, AU$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AU$11 - $H459 > 0),\nMAX(INDEX($AA$263:AU$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F459 + $H459, AV$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AV$11 - $H459 > 0),\nMAX(INDEX($AA$263:AV$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F459 + $H459, AW$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AW$11 - $H459 > 0),\nMAX(INDEX($AA$263:AW$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F459 + $H459, AX$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AX$11 - $H459 > 0),\nMAX(INDEX($AA$263:AX$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F459 + $H459, AY$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AY$11 - $H459 > 0),\nMAX(INDEX($AA$263:AY$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F459 + $H459, AZ$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, AZ$11 - $H459 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F459 + $H459, BA$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, BA$11 - $H459 > 0),\nMAX(INDEX($AA$263:BA$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F459 + $H459, BB$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, BB$11 - $H459 > 0),\nMAX(INDEX($AA$263:BB$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F459 + $H459, BC$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, BC$11 - $H459 > 0),\nMAX(INDEX($AA$263:BC$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F459 + $H459, BD$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, BD$11 - $H459 > 0),\nMAX(INDEX($AA$263:BD$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F459 + $H459, BE$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, BE$11 - $H459 > 0),\nMAX(INDEX($AA$263:BE$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F459 + $H459, BF$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, BF$11 - $H459 > 0),\nMAX(INDEX($AA$263:BF$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F459 + $H459, BG$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, BG$11 - $H459 > 0),\nMAX(INDEX($AA$263:BG$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F459 + $H459, BH$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, BH$11 - $H459 > 0),\nMAX(INDEX($AA$263:BH$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F459 + $H459, BI$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, BI$11 - $H459 > 0),\nMAX(INDEX($AA$263:BI$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F459 + $H459, BJ$11 <= $F459 + INDEX($AA$433:$BJ$433,, $F459) + $H459- 1, BJ$11 - $H459 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F459) / INDEX($AA$433:$BJ$433,, $F459), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 26",26,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F460)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F460 + $H460, AA$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AA$11 - $H460 > 0),\nMAX(INDEX($AA$263:AA$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F460 + $H460, AB$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AB$11 - $H460 > 0),\nMAX(INDEX($AA$263:AB$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F460 + $H460, AC$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AC$11 - $H460 > 0),\nMAX(INDEX($AA$263:AC$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F460 + $H460, AD$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AD$11 - $H460 > 0),\nMAX(INDEX($AA$263:AD$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F460 + $H460, AE$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AE$11 - $H460 > 0),\nMAX(INDEX($AA$263:AE$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F460 + $H460, AF$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AF$11 - $H460 > 0),\nMAX(INDEX($AA$263:AF$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F460 + $H460, AG$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AG$11 - $H460 > 0),\nMAX(INDEX($AA$263:AG$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F460 + $H460, AH$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AH$11 - $H460 > 0),\nMAX(INDEX($AA$263:AH$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F460 + $H460, AI$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AI$11 - $H460 > 0),\nMAX(INDEX($AA$263:AI$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F460 + $H460, AJ$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AJ$11 - $H460 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F460 + $H460, AK$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AK$11 - $H460 > 0),\nMAX(INDEX($AA$263:AK$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F460 + $H460, AL$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AL$11 - $H460 > 0),\nMAX(INDEX($AA$263:AL$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F460 + $H460, AM$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AM$11 - $H460 > 0),\nMAX(INDEX($AA$263:AM$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F460 + $H460, AN$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AN$11 - $H460 > 0),\nMAX(INDEX($AA$263:AN$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F460 + $H460, AO$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AO$11 - $H460 > 0),\nMAX(INDEX($AA$263:AO$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F460 + $H460, AP$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AP$11 - $H460 > 0),\nMAX(INDEX($AA$263:AP$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F460 + $H460, AQ$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AQ$11 - $H460 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F460 + $H460, AR$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AR$11 - $H460 > 0),\nMAX(INDEX($AA$263:AR$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F460 + $H460, AS$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AS$11 - $H460 > 0),\nMAX(INDEX($AA$263:AS$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F460 + $H460, AT$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AT$11 - $H460 > 0),\nMAX(INDEX($AA$263:AT$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F460 + $H460, AU$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AU$11 - $H460 > 0),\nMAX(INDEX($AA$263:AU$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F460 + $H460, AV$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AV$11 - $H460 > 0),\nMAX(INDEX($AA$263:AV$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F460 + $H460, AW$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AW$11 - $H460 > 0),\nMAX(INDEX($AA$263:AW$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F460 + $H460, AX$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AX$11 - $H460 > 0),\nMAX(INDEX($AA$263:AX$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F460 + $H460, AY$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AY$11 - $H460 > 0),\nMAX(INDEX($AA$263:AY$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F460 + $H460, AZ$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, AZ$11 - $H460 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F460 + $H460, BA$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, BA$11 - $H460 > 0),\nMAX(INDEX($AA$263:BA$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F460 + $H460, BB$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, BB$11 - $H460 > 0),\nMAX(INDEX($AA$263:BB$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F460 + $H460, BC$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, BC$11 - $H460 > 0),\nMAX(INDEX($AA$263:BC$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F460 + $H460, BD$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, BD$11 - $H460 > 0),\nMAX(INDEX($AA$263:BD$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F460 + $H460, BE$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, BE$11 - $H460 > 0),\nMAX(INDEX($AA$263:BE$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F460 + $H460, BF$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, BF$11 - $H460 > 0),\nMAX(INDEX($AA$263:BF$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F460 + $H460, BG$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, BG$11 - $H460 > 0),\nMAX(INDEX($AA$263:BG$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F460 + $H460, BH$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, BH$11 - $H460 > 0),\nMAX(INDEX($AA$263:BH$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F460 + $H460, BI$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, BI$11 - $H460 > 0),\nMAX(INDEX($AA$263:BI$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F460 + $H460, BJ$11 <= $F460 + INDEX($AA$433:$BJ$433,, $F460) + $H460- 1, BJ$11 - $H460 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F460) / INDEX($AA$433:$BJ$433,, $F460), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 27",27,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F461)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F461 + $H461, AA$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AA$11 - $H461 > 0),\nMAX(INDEX($AA$263:AA$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F461 + $H461, AB$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AB$11 - $H461 > 0),\nMAX(INDEX($AA$263:AB$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F461 + $H461, AC$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AC$11 - $H461 > 0),\nMAX(INDEX($AA$263:AC$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F461 + $H461, AD$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AD$11 - $H461 > 0),\nMAX(INDEX($AA$263:AD$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F461 + $H461, AE$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AE$11 - $H461 > 0),\nMAX(INDEX($AA$263:AE$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F461 + $H461, AF$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AF$11 - $H461 > 0),\nMAX(INDEX($AA$263:AF$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F461 + $H461, AG$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AG$11 - $H461 > 0),\nMAX(INDEX($AA$263:AG$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F461 + $H461, AH$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AH$11 - $H461 > 0),\nMAX(INDEX($AA$263:AH$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F461 + $H461, AI$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AI$11 - $H461 > 0),\nMAX(INDEX($AA$263:AI$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F461 + $H461, AJ$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AJ$11 - $H461 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F461 + $H461, AK$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AK$11 - $H461 > 0),\nMAX(INDEX($AA$263:AK$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F461 + $H461, AL$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AL$11 - $H461 > 0),\nMAX(INDEX($AA$263:AL$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F461 + $H461, AM$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AM$11 - $H461 > 0),\nMAX(INDEX($AA$263:AM$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F461 + $H461, AN$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AN$11 - $H461 > 0),\nMAX(INDEX($AA$263:AN$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F461 + $H461, AO$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AO$11 - $H461 > 0),\nMAX(INDEX($AA$263:AO$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F461 + $H461, AP$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AP$11 - $H461 > 0),\nMAX(INDEX($AA$263:AP$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F461 + $H461, AQ$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AQ$11 - $H461 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F461 + $H461, AR$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AR$11 - $H461 > 0),\nMAX(INDEX($AA$263:AR$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F461 + $H461, AS$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AS$11 - $H461 > 0),\nMAX(INDEX($AA$263:AS$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F461 + $H461, AT$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AT$11 - $H461 > 0),\nMAX(INDEX($AA$263:AT$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F461 + $H461, AU$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AU$11 - $H461 > 0),\nMAX(INDEX($AA$263:AU$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F461 + $H461, AV$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AV$11 - $H461 > 0),\nMAX(INDEX($AA$263:AV$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F461 + $H461, AW$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AW$11 - $H461 > 0),\nMAX(INDEX($AA$263:AW$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F461 + $H461, AX$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AX$11 - $H461 > 0),\nMAX(INDEX($AA$263:AX$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F461 + $H461, AY$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AY$11 - $H461 > 0),\nMAX(INDEX($AA$263:AY$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F461 + $H461, AZ$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, AZ$11 - $H461 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F461 + $H461, BA$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, BA$11 - $H461 > 0),\nMAX(INDEX($AA$263:BA$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F461 + $H461, BB$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, BB$11 - $H461 > 0),\nMAX(INDEX($AA$263:BB$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F461 + $H461, BC$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, BC$11 - $H461 > 0),\nMAX(INDEX($AA$263:BC$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F461 + $H461, BD$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, BD$11 - $H461 > 0),\nMAX(INDEX($AA$263:BD$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F461 + $H461, BE$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, BE$11 - $H461 > 0),\nMAX(INDEX($AA$263:BE$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F461 + $H461, BF$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, BF$11 - $H461 > 0),\nMAX(INDEX($AA$263:BF$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F461 + $H461, BG$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, BG$11 - $H461 > 0),\nMAX(INDEX($AA$263:BG$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F461 + $H461, BH$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, BH$11 - $H461 > 0),\nMAX(INDEX($AA$263:BH$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F461 + $H461, BI$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, BI$11 - $H461 > 0),\nMAX(INDEX($AA$263:BI$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F461 + $H461, BJ$11 <= $F461 + INDEX($AA$433:$BJ$433,, $F461) + $H461- 1, BJ$11 - $H461 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F461) / INDEX($AA$433:$BJ$433,, $F461), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 29",29,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F463)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F463 + $H463, AA$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AA$11 - $H463 > 0),\nMAX(INDEX($AA$263:AA$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F463 + $H463, AB$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AB$11 - $H463 > 0),\nMAX(INDEX($AA$263:AB$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F463 + $H463, AC$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AC$11 - $H463 > 0),\nMAX(INDEX($AA$263:AC$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F463 + $H463, AD$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AD$11 - $H463 > 0),\nMAX(INDEX($AA$263:AD$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F463 + $H463, AE$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AE$11 - $H463 > 0),\nMAX(INDEX($AA$263:AE$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F463 + $H463, AF$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AF$11 - $H463 > 0),\nMAX(INDEX($AA$263:AF$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F463 + $H463, AG$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AG$11 - $H463 > 0),\nMAX(INDEX($AA$263:AG$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F463 + $H463, AH$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AH$11 - $H463 > 0),\nMAX(INDEX($AA$263:AH$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F463 + $H463, AI$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AI$11 - $H463 > 0),\nMAX(INDEX($AA$263:AI$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F463 + $H463, AJ$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AJ$11 - $H463 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F463 + $H463, AK$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AK$11 - $H463 > 0),\nMAX(INDEX($AA$263:AK$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F463 + $H463, AL$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AL$11 - $H463 > 0),\nMAX(INDEX($AA$263:AL$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F463 + $H463, AM$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AM$11 - $H463 > 0),\nMAX(INDEX($AA$263:AM$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F463 + $H463, AN$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AN$11 - $H463 > 0),\nMAX(INDEX($AA$263:AN$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F463 + $H463, AO$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AO$11 - $H463 > 0),\nMAX(INDEX($AA$263:AO$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F463 + $H463, AP$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AP$11 - $H463 > 0),\nMAX(INDEX($AA$263:AP$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F463 + $H463, AQ$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AQ$11 - $H463 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F463 + $H463, AR$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AR$11 - $H463 > 0),\nMAX(INDEX($AA$263:AR$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F463 + $H463, AS$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AS$11 - $H463 > 0),\nMAX(INDEX($AA$263:AS$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F463 + $H463, AT$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AT$11 - $H463 > 0),\nMAX(INDEX($AA$263:AT$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F463 + $H463, AU$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AU$11 - $H463 > 0),\nMAX(INDEX($AA$263:AU$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F463 + $H463, AV$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AV$11 - $H463 > 0),\nMAX(INDEX($AA$263:AV$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F463 + $H463, AW$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AW$11 - $H463 > 0),\nMAX(INDEX($AA$263:AW$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F463 + $H463, AX$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AX$11 - $H463 > 0),\nMAX(INDEX($AA$263:AX$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F463 + $H463, AY$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AY$11 - $H463 > 0),\nMAX(INDEX($AA$263:AY$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F463 + $H463, AZ$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, AZ$11 - $H463 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F463 + $H463, BA$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, BA$11 - $H463 > 0),\nMAX(INDEX($AA$263:BA$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F463 + $H463, BB$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, BB$11 - $H463 > 0),\nMAX(INDEX($AA$263:BB$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F463 + $H463, BC$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, BC$11 - $H463 > 0),\nMAX(INDEX($AA$263:BC$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F463 + $H463, BD$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, BD$11 - $H463 > 0),\nMAX(INDEX($AA$263:BD$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F463 + $H463, BE$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, BE$11 - $H463 > 0),\nMAX(INDEX($AA$263:BE$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F463 + $H463, BF$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, BF$11 - $H463 > 0),\nMAX(INDEX($AA$263:BF$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F463 + $H463, BG$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, BG$11 - $H463 > 0),\nMAX(INDEX($AA$263:BG$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F463 + $H463, BH$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, BH$11 - $H463 > 0),\nMAX(INDEX($AA$263:BH$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F463 + $H463, BI$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, BI$11 - $H463 > 0),\nMAX(INDEX($AA$263:BI$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F463 + $H463, BJ$11 <= $F463 + INDEX($AA$433:$BJ$433,, $F463) + $H463- 1, BJ$11 - $H463 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F463) / INDEX($AA$433:$BJ$433,, $F463), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F464)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F464 + $H464, AA$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AA$11 - $H464 > 0),\nMAX(INDEX($AA$263:AA$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F464 + $H464, AB$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AB$11 - $H464 > 0),\nMAX(INDEX($AA$263:AB$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F464 + $H464, AC$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AC$11 - $H464 > 0),\nMAX(INDEX($AA$263:AC$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F464 + $H464, AD$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AD$11 - $H464 > 0),\nMAX(INDEX($AA$263:AD$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F464 + $H464, AE$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AE$11 - $H464 > 0),\nMAX(INDEX($AA$263:AE$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F464 + $H464, AF$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AF$11 - $H464 > 0),\nMAX(INDEX($AA$263:AF$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F464 + $H464, AG$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AG$11 - $H464 > 0),\nMAX(INDEX($AA$263:AG$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F464 + $H464, AH$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AH$11 - $H464 > 0),\nMAX(INDEX($AA$263:AH$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F464 + $H464, AI$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AI$11 - $H464 > 0),\nMAX(INDEX($AA$263:AI$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F464 + $H464, AJ$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AJ$11 - $H464 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F464 + $H464, AK$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AK$11 - $H464 > 0),\nMAX(INDEX($AA$263:AK$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F464 + $H464, AL$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AL$11 - $H464 > 0),\nMAX(INDEX($AA$263:AL$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F464 + $H464, AM$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AM$11 - $H464 > 0),\nMAX(INDEX($AA$263:AM$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F464 + $H464, AN$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AN$11 - $H464 > 0),\nMAX(INDEX($AA$263:AN$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F464 + $H464, AO$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AO$11 - $H464 > 0),\nMAX(INDEX($AA$263:AO$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F464 + $H464, AP$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AP$11 - $H464 > 0),\nMAX(INDEX($AA$263:AP$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F464 + $H464, AQ$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AQ$11 - $H464 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F464 + $H464, AR$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AR$11 - $H464 > 0),\nMAX(INDEX($AA$263:AR$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F464 + $H464, AS$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AS$11 - $H464 > 0),\nMAX(INDEX($AA$263:AS$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F464 + $H464, AT$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AT$11 - $H464 > 0),\nMAX(INDEX($AA$263:AT$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F464 + $H464, AU$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AU$11 - $H464 > 0),\nMAX(INDEX($AA$263:AU$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F464 + $H464, AV$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AV$11 - $H464 > 0),\nMAX(INDEX($AA$263:AV$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F464 + $H464, AW$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AW$11 - $H464 > 0),\nMAX(INDEX($AA$263:AW$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F464 + $H464, AX$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AX$11 - $H464 > 0),\nMAX(INDEX($AA$263:AX$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F464 + $H464, AY$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AY$11 - $H464 > 0),\nMAX(INDEX($AA$263:AY$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F464 + $H464, AZ$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, AZ$11 - $H464 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F464 + $H464, BA$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, BA$11 - $H464 > 0),\nMAX(INDEX($AA$263:BA$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F464 + $H464, BB$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, BB$11 - $H464 > 0),\nMAX(INDEX($AA$263:BB$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F464 + $H464, BC$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, BC$11 - $H464 > 0),\nMAX(INDEX($AA$263:BC$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F464 + $H464, BD$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, BD$11 - $H464 > 0),\nMAX(INDEX($AA$263:BD$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F464 + $H464, BE$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, BE$11 - $H464 > 0),\nMAX(INDEX($AA$263:BE$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F464 + $H464, BF$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, BF$11 - $H464 > 0),\nMAX(INDEX($AA$263:BF$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F464 + $H464, BG$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, BG$11 - $H464 > 0),\nMAX(INDEX($AA$263:BG$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F464 + $H464, BH$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, BH$11 - $H464 > 0),\nMAX(INDEX($AA$263:BH$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F464 + $H464, BI$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, BI$11 - $H464 > 0),\nMAX(INDEX($AA$263:BI$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F464 + $H464, BJ$11 <= $F464 + INDEX($AA$433:$BJ$433,, $F464) + $H464- 1, BJ$11 - $H464 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F464) / INDEX($AA$433:$BJ$433,, $F464), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 32",32,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F466)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F466 + $H466, AA$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AA$11 - $H466 > 0),\nMAX(INDEX($AA$263:AA$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F466 + $H466, AB$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AB$11 - $H466 > 0),\nMAX(INDEX($AA$263:AB$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F466 + $H466, AC$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AC$11 - $H466 > 0),\nMAX(INDEX($AA$263:AC$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F466 + $H466, AD$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AD$11 - $H466 > 0),\nMAX(INDEX($AA$263:AD$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F466 + $H466, AE$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AE$11 - $H466 > 0),\nMAX(INDEX($AA$263:AE$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F466 + $H466, AF$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AF$11 - $H466 > 0),\nMAX(INDEX($AA$263:AF$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F466 + $H466, AG$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AG$11 - $H466 > 0),\nMAX(INDEX($AA$263:AG$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F466 + $H466, AH$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AH$11 - $H466 > 0),\nMAX(INDEX($AA$263:AH$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F466 + $H466, AI$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AI$11 - $H466 > 0),\nMAX(INDEX($AA$263:AI$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F466 + $H466, AJ$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AJ$11 - $H466 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F466 + $H466, AK$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AK$11 - $H466 > 0),\nMAX(INDEX($AA$263:AK$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F466 + $H466, AL$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AL$11 - $H466 > 0),\nMAX(INDEX($AA$263:AL$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F466 + $H466, AM$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AM$11 - $H466 > 0),\nMAX(INDEX($AA$263:AM$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F466 + $H466, AN$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AN$11 - $H466 > 0),\nMAX(INDEX($AA$263:AN$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F466 + $H466, AO$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AO$11 - $H466 > 0),\nMAX(INDEX($AA$263:AO$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F466 + $H466, AP$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AP$11 - $H466 > 0),\nMAX(INDEX($AA$263:AP$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F466 + $H466, AQ$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AQ$11 - $H466 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F466 + $H466, AR$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AR$11 - $H466 > 0),\nMAX(INDEX($AA$263:AR$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F466 + $H466, AS$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AS$11 - $H466 > 0),\nMAX(INDEX($AA$263:AS$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F466 + $H466, AT$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AT$11 - $H466 > 0),\nMAX(INDEX($AA$263:AT$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F466 + $H466, AU$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AU$11 - $H466 > 0),\nMAX(INDEX($AA$263:AU$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F466 + $H466, AV$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AV$11 - $H466 > 0),\nMAX(INDEX($AA$263:AV$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F466 + $H466, AW$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AW$11 - $H466 > 0),\nMAX(INDEX($AA$263:AW$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F466 + $H466, AX$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AX$11 - $H466 > 0),\nMAX(INDEX($AA$263:AX$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F466 + $H466, AY$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AY$11 - $H466 > 0),\nMAX(INDEX($AA$263:AY$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F466 + $H466, AZ$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, AZ$11 - $H466 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F466 + $H466, BA$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, BA$11 - $H466 > 0),\nMAX(INDEX($AA$263:BA$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F466 + $H466, BB$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, BB$11 - $H466 > 0),\nMAX(INDEX($AA$263:BB$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F466 + $H466, BC$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, BC$11 - $H466 > 0),\nMAX(INDEX($AA$263:BC$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F466 + $H466, BD$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, BD$11 - $H466 > 0),\nMAX(INDEX($AA$263:BD$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F466 + $H466, BE$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, BE$11 - $H466 > 0),\nMAX(INDEX($AA$263:BE$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F466 + $H466, BF$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, BF$11 - $H466 > 0),\nMAX(INDEX($AA$263:BF$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F466 + $H466, BG$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, BG$11 - $H466 > 0),\nMAX(INDEX($AA$263:BG$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F466 + $H466, BH$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, BH$11 - $H466 > 0),\nMAX(INDEX($AA$263:BH$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F466 + $H466, BI$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, BI$11 - $H466 > 0),\nMAX(INDEX($AA$263:BI$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F466 + $H466, BJ$11 <= $F466 + INDEX($AA$433:$BJ$433,, $F466) + $H466- 1, BJ$11 - $H466 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F466) / INDEX($AA$433:$BJ$433,, $F466), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 33",33,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F467)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F467 + $H467, AA$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AA$11 - $H467 > 0),\nMAX(INDEX($AA$263:AA$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F467 + $H467, AB$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AB$11 - $H467 > 0),\nMAX(INDEX($AA$263:AB$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F467 + $H467, AC$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AC$11 - $H467 > 0),\nMAX(INDEX($AA$263:AC$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F467 + $H467, AD$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AD$11 - $H467 > 0),\nMAX(INDEX($AA$263:AD$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F467 + $H467, AE$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AE$11 - $H467 > 0),\nMAX(INDEX($AA$263:AE$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F467 + $H467, AF$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AF$11 - $H467 > 0),\nMAX(INDEX($AA$263:AF$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F467 + $H467, AG$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AG$11 - $H467 > 0),\nMAX(INDEX($AA$263:AG$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F467 + $H467, AH$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AH$11 - $H467 > 0),\nMAX(INDEX($AA$263:AH$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F467 + $H467, AI$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AI$11 - $H467 > 0),\nMAX(INDEX($AA$263:AI$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F467 + $H467, AJ$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AJ$11 - $H467 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F467 + $H467, AK$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AK$11 - $H467 > 0),\nMAX(INDEX($AA$263:AK$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F467 + $H467, AL$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AL$11 - $H467 > 0),\nMAX(INDEX($AA$263:AL$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F467 + $H467, AM$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AM$11 - $H467 > 0),\nMAX(INDEX($AA$263:AM$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F467 + $H467, AN$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AN$11 - $H467 > 0),\nMAX(INDEX($AA$263:AN$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F467 + $H467, AO$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AO$11 - $H467 > 0),\nMAX(INDEX($AA$263:AO$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F467 + $H467, AP$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AP$11 - $H467 > 0),\nMAX(INDEX($AA$263:AP$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F467 + $H467, AQ$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AQ$11 - $H467 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F467 + $H467, AR$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AR$11 - $H467 > 0),\nMAX(INDEX($AA$263:AR$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F467 + $H467, AS$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AS$11 - $H467 > 0),\nMAX(INDEX($AA$263:AS$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F467 + $H467, AT$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AT$11 - $H467 > 0),\nMAX(INDEX($AA$263:AT$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F467 + $H467, AU$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AU$11 - $H467 > 0),\nMAX(INDEX($AA$263:AU$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F467 + $H467, AV$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AV$11 - $H467 > 0),\nMAX(INDEX($AA$263:AV$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F467 + $H467, AW$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AW$11 - $H467 > 0),\nMAX(INDEX($AA$263:AW$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F467 + $H467, AX$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AX$11 - $H467 > 0),\nMAX(INDEX($AA$263:AX$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F467 + $H467, AY$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AY$11 - $H467 > 0),\nMAX(INDEX($AA$263:AY$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F467 + $H467, AZ$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, AZ$11 - $H467 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F467 + $H467, BA$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, BA$11 - $H467 > 0),\nMAX(INDEX($AA$263:BA$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F467 + $H467, BB$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, BB$11 - $H467 > 0),\nMAX(INDEX($AA$263:BB$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F467 + $H467, BC$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, BC$11 - $H467 > 0),\nMAX(INDEX($AA$263:BC$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F467 + $H467, BD$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, BD$11 - $H467 > 0),\nMAX(INDEX($AA$263:BD$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F467 + $H467, BE$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, BE$11 - $H467 > 0),\nMAX(INDEX($AA$263:BE$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F467 + $H467, BF$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, BF$11 - $H467 > 0),\nMAX(INDEX($AA$263:BF$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F467 + $H467, BG$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, BG$11 - $H467 > 0),\nMAX(INDEX($AA$263:BG$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F467 + $H467, BH$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, BH$11 - $H467 > 0),\nMAX(INDEX($AA$263:BH$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F467 + $H467, BI$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, BI$11 - $H467 > 0),\nMAX(INDEX($AA$263:BI$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F467 + $H467, BJ$11 <= $F467 + INDEX($AA$433:$BJ$433,, $F467) + $H467- 1, BJ$11 - $H467 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F467) / INDEX($AA$433:$BJ$433,, $F467), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 34",34,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F468)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F468 + $H468, AA$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AA$11 - $H468 > 0),\nMAX(INDEX($AA$263:AA$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F468 + $H468, AB$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AB$11 - $H468 > 0),\nMAX(INDEX($AA$263:AB$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F468 + $H468, AC$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AC$11 - $H468 > 0),\nMAX(INDEX($AA$263:AC$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F468 + $H468, AD$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AD$11 - $H468 > 0),\nMAX(INDEX($AA$263:AD$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F468 + $H468, AE$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AE$11 - $H468 > 0),\nMAX(INDEX($AA$263:AE$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F468 + $H468, AF$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AF$11 - $H468 > 0),\nMAX(INDEX($AA$263:AF$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F468 + $H468, AG$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AG$11 - $H468 > 0),\nMAX(INDEX($AA$263:AG$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F468 + $H468, AH$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AH$11 - $H468 > 0),\nMAX(INDEX($AA$263:AH$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F468 + $H468, AI$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AI$11 - $H468 > 0),\nMAX(INDEX($AA$263:AI$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F468 + $H468, AJ$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AJ$11 - $H468 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F468 + $H468, AK$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AK$11 - $H468 > 0),\nMAX(INDEX($AA$263:AK$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F468 + $H468, AL$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AL$11 - $H468 > 0),\nMAX(INDEX($AA$263:AL$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F468 + $H468, AM$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AM$11 - $H468 > 0),\nMAX(INDEX($AA$263:AM$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F468 + $H468, AN$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AN$11 - $H468 > 0),\nMAX(INDEX($AA$263:AN$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F468 + $H468, AO$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AO$11 - $H468 > 0),\nMAX(INDEX($AA$263:AO$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F468 + $H468, AP$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AP$11 - $H468 > 0),\nMAX(INDEX($AA$263:AP$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F468 + $H468, AQ$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AQ$11 - $H468 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F468 + $H468, AR$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AR$11 - $H468 > 0),\nMAX(INDEX($AA$263:AR$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F468 + $H468, AS$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AS$11 - $H468 > 0),\nMAX(INDEX($AA$263:AS$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F468 + $H468, AT$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AT$11 - $H468 > 0),\nMAX(INDEX($AA$263:AT$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F468 + $H468, AU$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AU$11 - $H468 > 0),\nMAX(INDEX($AA$263:AU$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F468 + $H468, AV$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AV$11 - $H468 > 0),\nMAX(INDEX($AA$263:AV$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F468 + $H468, AW$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AW$11 - $H468 > 0),\nMAX(INDEX($AA$263:AW$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F468 + $H468, AX$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AX$11 - $H468 > 0),\nMAX(INDEX($AA$263:AX$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F468 + $H468, AY$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AY$11 - $H468 > 0),\nMAX(INDEX($AA$263:AY$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F468 + $H468, AZ$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, AZ$11 - $H468 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F468 + $H468, BA$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, BA$11 - $H468 > 0),\nMAX(INDEX($AA$263:BA$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F468 + $H468, BB$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, BB$11 - $H468 > 0),\nMAX(INDEX($AA$263:BB$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F468 + $H468, BC$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, BC$11 - $H468 > 0),\nMAX(INDEX($AA$263:BC$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F468 + $H468, BD$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, BD$11 - $H468 > 0),\nMAX(INDEX($AA$263:BD$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F468 + $H468, BE$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, BE$11 - $H468 > 0),\nMAX(INDEX($AA$263:BE$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F468 + $H468, BF$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, BF$11 - $H468 > 0),\nMAX(INDEX($AA$263:BF$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F468 + $H468, BG$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, BG$11 - $H468 > 0),\nMAX(INDEX($AA$263:BG$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F468 + $H468, BH$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, BH$11 - $H468 > 0),\nMAX(INDEX($AA$263:BH$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F468 + $H468, BI$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, BI$11 - $H468 > 0),\nMAX(INDEX($AA$263:BI$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F468 + $H468, BJ$11 <= $F468 + INDEX($AA$433:$BJ$433,, $F468) + $H468- 1, BJ$11 - $H468 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F468) / INDEX($AA$433:$BJ$433,, $F468), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 35",35,"£'000",{"$f":"INDEX($AA$434:$BJ$434,F469)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F469 + $H469, AA$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AA$11 - $H469 > 0),\nMAX(INDEX($AA$263:AA$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F469 + $H469, AB$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AB$11 - $H469 > 0),\nMAX(INDEX($AA$263:AB$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F469 + $H469, AC$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AC$11 - $H469 > 0),\nMAX(INDEX($AA$263:AC$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F469 + $H469, AD$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AD$11 - $H469 > 0),\nMAX(INDEX($AA$263:AD$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F469 + $H469, AE$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AE$11 - $H469 > 0),\nMAX(INDEX($AA$263:AE$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F469 + $H469, AF$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AF$11 - $H469 > 0),\nMAX(INDEX($AA$263:AF$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F469 + $H469, AG$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AG$11 - $H469 > 0),\nMAX(INDEX($AA$263:AG$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F469 + $H469, AH$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AH$11 - $H469 > 0),\nMAX(INDEX($AA$263:AH$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F469 + $H469, AI$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AI$11 - $H469 > 0),\nMAX(INDEX($AA$263:AI$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F469 + $H469, AJ$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AJ$11 - $H469 > 0),\nMAX(INDEX($AA$263:AJ$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F469 + $H469, AK$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AK$11 - $H469 > 0),\nMAX(INDEX($AA$263:AK$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F469 + $H469, AL$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AL$11 - $H469 > 0),\nMAX(INDEX($AA$263:AL$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F469 + $H469, AM$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AM$11 - $H469 > 0),\nMAX(INDEX($AA$263:AM$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F469 + $H469, AN$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AN$11 - $H469 > 0),\nMAX(INDEX($AA$263:AN$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F469 + $H469, AO$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AO$11 - $H469 > 0),\nMAX(INDEX($AA$263:AO$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F469 + $H469, AP$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AP$11 - $H469 > 0),\nMAX(INDEX($AA$263:AP$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F469 + $H469, AQ$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AQ$11 - $H469 > 0),\nMAX(INDEX($AA$263:AQ$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F469 + $H469, AR$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AR$11 - $H469 > 0),\nMAX(INDEX($AA$263:AR$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F469 + $H469, AS$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AS$11 - $H469 > 0),\nMAX(INDEX($AA$263:AS$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F469 + $H469, AT$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AT$11 - $H469 > 0),\nMAX(INDEX($AA$263:AT$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F469 + $H469, AU$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AU$11 - $H469 > 0),\nMAX(INDEX($AA$263:AU$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F469 + $H469, AV$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AV$11 - $H469 > 0),\nMAX(INDEX($AA$263:AV$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F469 + $H469, AW$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AW$11 - $H469 > 0),\nMAX(INDEX($AA$263:AW$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F469 + $H469, AX$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AX$11 - $H469 > 0),\nMAX(INDEX($AA$263:AX$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F469 + $H469, AY$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AY$11 - $H469 > 0),\nMAX(INDEX($AA$263:AY$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F469 + $H469, AZ$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, AZ$11 - $H469 > 0),\nMAX(INDEX($AA$263:AZ$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F469 + $H469, BA$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, BA$11 - $H469 > 0),\nMAX(INDEX($AA$263:BA$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F469 + $H469, BB$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, BB$11 - $H469 > 0),\nMAX(INDEX($AA$263:BB$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F469 + $H469, BC$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, BC$11 - $H469 > 0),\nMAX(INDEX($AA$263:BC$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F469 + $H469, BD$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, BD$11 - $H469 > 0),\nMAX(INDEX($AA$263:BD$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F469 + $H469, BE$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, BE$11 - $H469 > 0),\nMAX(INDEX($AA$263:BE$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F469 + $H469, BF$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, BF$11 - $H469 > 0),\nMAX(INDEX($AA$263:BF$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F469 + $H469, BG$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, BG$11 - $H469 > 0),\nMAX(INDEX($AA$263:BG$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F469 + $H469, BH$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, BH$11 - $H469 > 0),\nMAX(INDEX($AA$263:BH$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F469 + $H469, BI$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, BI$11 - $H469 > 0),\nMAX(INDEX($AA$263:BI$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F469 + $H469, BJ$11 <= $F469 + INDEX($AA$433:$BJ$433,, $F469) + $H469- 1, BJ$11 - $H469 > 0),\nMAX(INDEX($AA$263:BJ$263,, $F469) / INDEX($AA$433:$BJ$433,, $F469), 0),\n0)","v":0}]
[null,null,null,null,"Total Traffic Risk Share Release (Above Band 3) [Positive]",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA471:BJ471)","v":0},null,{"$f":"SUM(AA435:AA470)","v":0},{"$f":"SUM(AB435:AB470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E687","v":"Above Band 3 Negative Movement Release - NOT USED"},null,{"$f":"'I_Series UKATS'!G687","v":"# years"},null,null,{"$f":"'I_Series UKATS'!J687","v":0},null,{"$f":"'I_Series UKATS'!L687","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y687","v":0},null,{"$f":"'I_Series UKATS'!AA687","v":0},{"$f":"'I_Series UKATS'!AB687","v":0},{"$f":"'I_Series UKATS'!AC687","v":0},{"$f":"'I_Series UKATS'!AD687","v":0},{"$f":"'I_Series UKATS'!AE687","v":0},{"$f":"'I_Series UKATS'!AF687","v":0},{"$f":"'I_Series UKATS'!AG687","v":0},{"$f":"'I_Series UKATS'!AH687","v":0},{"$f":"'I_Series UKATS'!AI687","v":0},{"$f":"'I_Series UKATS'!AJ687","v":0},{"$f":"'I_Series UKATS'!AK687","v":0},{"$f":"'I_Series UKATS'!AL687","v":0},{"$f":"'I_Series UKATS'!AM687","v":0},{"$f":"'I_Series UKATS'!AN687","v":0},{"$f":"'I_Series UKATS'!AO687","v":0},{"$f":"'I_Series UKATS'!AP687","v":0},{"$f":"'I_Series UKATS'!AQ687","v":0},{"$f":"'I_Series UKATS'!AR687","v":0},{"$f":"'I_Series UKATS'!AS687","v":0},{"$f":"'I_Series UKATS'!AT687","v":0},{"$f":"'I_Series UKATS'!AU687","v":0},{"$f":"'I_Series UKATS'!AV687","v":0},{"$f":"'I_Series UKATS'!AW687","v":0},{"$f":"'I_Series UKATS'!AX687","v":0},{"$f":"'I_Series UKATS'!AY687","v":0},{"$f":"'I_Series UKATS'!AZ687","v":0},{"$f":"'I_Series UKATS'!BA687","v":0},{"$f":"'I_Series UKATS'!BB687","v":0},{"$f":"'I_Series UKATS'!BC687","v":0},{"$f":"'I_Series UKATS'!BD687","v":0},{"$f":"'I_Series UKATS'!BE687","v":0},{"$f":"'I_Series UKATS'!BF687","v":0},{"$f":"'I_Series UKATS'!BG687","v":0},{"$f":"'I_Series UKATS'!BH687","v":0},{"$f":"'I_Series UKATS'!BI687","v":0},{"$f":"'I_Series UKATS'!BJ687","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E694","v":"Lag Factor used for adjustments (Above Band Three -Bands - A)"},null,{"$f":"'I_Series UKATS'!G694","v":"# years"},null,null,{"$f":"'I_Series UKATS'!J694","v":0},null,{"$f":"'I_Series UKATS'!L694","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y694","v":0},null,{"$f":"'I_Series UKATS'!AA694","v":0},{"$f":"'I_Series UKATS'!AB694","v":0},{"$f":"'I_Series UKATS'!AC694","v":0},{"$f":"'I_Series UKATS'!AD694","v":0},{"$f":"'I_Series UKATS'!AE694","v":0},{"$f":"'I_Series UKATS'!AF694","v":0},{"$f":"'I_Series UKATS'!AG694","v":0},{"$f":"'I_Series UKATS'!AH694","v":0},{"$f":"'I_Series UKATS'!AI694","v":0},{"$f":"'I_Series UKATS'!AJ694","v":0},{"$f":"'I_Series UKATS'!AK694","v":0},{"$f":"'I_Series UKATS'!AL694","v":0},{"$f":"'I_Series UKATS'!AM694","v":0},{"$f":"'I_Series UKATS'!AN694","v":0},{"$f":"'I_Series UKATS'!AO694","v":0},{"$f":"'I_Series UKATS'!AP694","v":0},{"$f":"'I_Series UKATS'!AQ694","v":0},{"$f":"'I_Series UKATS'!AR694","v":0},{"$f":"'I_Series UKATS'!AS694","v":0},{"$f":"'I_Series UKATS'!AT694","v":0},{"$f":"'I_Series UKATS'!AU694","v":0},{"$f":"'I_Series UKATS'!AV694","v":0},{"$f":"'I_Series UKATS'!AW694","v":0},{"$f":"'I_Series UKATS'!AX694","v":0},{"$f":"'I_Series UKATS'!AY694","v":0},{"$f":"'I_Series UKATS'!AZ694","v":0},{"$f":"'I_Series UKATS'!BA694","v":0},{"$f":"'I_Series UKATS'!BB694","v":0},{"$f":"'I_Series UKATS'!BC694","v":0},{"$f":"'I_Series UKATS'!BD694","v":0},{"$f":"'I_Series UKATS'!BE694","v":0},{"$f":"'I_Series UKATS'!BF694","v":0},{"$f":"'I_Series UKATS'!BG694","v":0},{"$f":"'I_Series UKATS'!BH694","v":0},{"$f":"'I_Series UKATS'!BI694","v":0},{"$f":"'I_Series UKATS'!BJ694","v":0}]
[null,null,null,null," Release, Year 2",{"$f":"F476 + 1","v":2},"£'000",{"$f":"INDEX($AA$475:$BJ$475,F477)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F477+$H477, AA$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AA$11 - $H477 > 0),\nMIN(INDEX($AA$263:AA$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F477+$H477, AB$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AB$11 - $H477 > 0),\nMIN(INDEX($AA$263:AB$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F477+$H477, AC$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AC$11 - $H477 > 0),\nMIN(INDEX($AA$263:AC$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F477+$H477, AD$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AD$11 - $H477 > 0),\nMIN(INDEX($AA$263:AD$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F477+$H477, AE$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AE$11 - $H477 > 0),\nMIN(INDEX($AA$263:AE$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F477+$H477, AF$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AF$11 - $H477 > 0),\nMIN(INDEX($AA$263:AF$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F477+$H477, AG$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AG$11 - $H477 > 0),\nMIN(INDEX($AA$263:AG$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F477+$H477, AH$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AH$11 - $H477 > 0),\nMIN(INDEX($AA$263:AH$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F477+$H477, AI$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AI$11 - $H477 > 0),\nMIN(INDEX($AA$263:AI$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F477+$H477, AJ$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AJ$11 - $H477 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F477+$H477, AK$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AK$11 - $H477 > 0),\nMIN(INDEX($AA$263:AK$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F477+$H477, AL$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AL$11 - $H477 > 0),\nMIN(INDEX($AA$263:AL$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F477+$H477, AM$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AM$11 - $H477 > 0),\nMIN(INDEX($AA$263:AM$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F477+$H477, AN$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AN$11 - $H477 > 0),\nMIN(INDEX($AA$263:AN$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F477+$H477, AO$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AO$11 - $H477 > 0),\nMIN(INDEX($AA$263:AO$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F477+$H477, AP$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AP$11 - $H477 > 0),\nMIN(INDEX($AA$263:AP$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F477+$H477, AQ$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AQ$11 - $H477 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F477+$H477, AR$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AR$11 - $H477 > 0),\nMIN(INDEX($AA$263:AR$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F477+$H477, AS$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AS$11 - $H477 > 0),\nMIN(INDEX($AA$263:AS$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F477+$H477, AT$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AT$11 - $H477 > 0),\nMIN(INDEX($AA$263:AT$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F477+$H477, AU$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AU$11 - $H477 > 0),\nMIN(INDEX($AA$263:AU$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F477+$H477, AV$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AV$11 - $H477 > 0),\nMIN(INDEX($AA$263:AV$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F477+$H477, AW$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AW$11 - $H477 > 0),\nMIN(INDEX($AA$263:AW$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F477+$H477, AX$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AX$11 - $H477 > 0),\nMIN(INDEX($AA$263:AX$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F477+$H477, AY$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AY$11 - $H477 > 0),\nMIN(INDEX($AA$263:AY$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F477+$H477, AZ$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,AZ$11 - $H477 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F477+$H477, BA$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,BA$11 - $H477 > 0),\nMIN(INDEX($AA$263:BA$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F477+$H477, BB$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,BB$11 - $H477 > 0),\nMIN(INDEX($AA$263:BB$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F477+$H477, BC$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,BC$11 - $H477 > 0),\nMIN(INDEX($AA$263:BC$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F477+$H477, BD$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,BD$11 - $H477 > 0),\nMIN(INDEX($AA$263:BD$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F477+$H477, BE$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,BE$11 - $H477 > 0),\nMIN(INDEX($AA$263:BE$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F477+$H477, BF$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,BF$11 - $H477 > 0),\nMIN(INDEX($AA$263:BF$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F477+$H477, BG$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,BG$11 - $H477 > 0),\nMIN(INDEX($AA$263:BG$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F477+$H477, BH$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,BH$11 - $H477 > 0),\nMIN(INDEX($AA$263:BH$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F477+$H477, BI$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,BI$11 - $H477 > 0),\nMIN(INDEX($AA$263:BI$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F477+$H477, BJ$11 <= $F477 + INDEX($AA$474:$BJ$474,, $F477) + $H477- 1,BJ$11 - $H477 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F477) / INDEX($AA$474:$BJ$474,, $F477), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 3",3,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F478)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F478+$H478, AA$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AA$11 - $H478 > 0),\nMIN(INDEX($AA$263:AA$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F478+$H478, AB$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AB$11 - $H478 > 0),\nMIN(INDEX($AA$263:AB$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F478+$H478, AC$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AC$11 - $H478 > 0),\nMIN(INDEX($AA$263:AC$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F478+$H478, AD$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AD$11 - $H478 > 0),\nMIN(INDEX($AA$263:AD$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F478+$H478, AE$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AE$11 - $H478 > 0),\nMIN(INDEX($AA$263:AE$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F478+$H478, AF$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AF$11 - $H478 > 0),\nMIN(INDEX($AA$263:AF$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F478+$H478, AG$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AG$11 - $H478 > 0),\nMIN(INDEX($AA$263:AG$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F478+$H478, AH$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AH$11 - $H478 > 0),\nMIN(INDEX($AA$263:AH$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F478+$H478, AI$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AI$11 - $H478 > 0),\nMIN(INDEX($AA$263:AI$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F478+$H478, AJ$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AJ$11 - $H478 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F478+$H478, AK$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AK$11 - $H478 > 0),\nMIN(INDEX($AA$263:AK$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F478+$H478, AL$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AL$11 - $H478 > 0),\nMIN(INDEX($AA$263:AL$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F478+$H478, AM$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AM$11 - $H478 > 0),\nMIN(INDEX($AA$263:AM$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F478+$H478, AN$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AN$11 - $H478 > 0),\nMIN(INDEX($AA$263:AN$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F478+$H478, AO$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AO$11 - $H478 > 0),\nMIN(INDEX($AA$263:AO$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F478+$H478, AP$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AP$11 - $H478 > 0),\nMIN(INDEX($AA$263:AP$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F478+$H478, AQ$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AQ$11 - $H478 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F478+$H478, AR$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AR$11 - $H478 > 0),\nMIN(INDEX($AA$263:AR$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F478+$H478, AS$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AS$11 - $H478 > 0),\nMIN(INDEX($AA$263:AS$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F478+$H478, AT$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AT$11 - $H478 > 0),\nMIN(INDEX($AA$263:AT$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F478+$H478, AU$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AU$11 - $H478 > 0),\nMIN(INDEX($AA$263:AU$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F478+$H478, AV$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AV$11 - $H478 > 0),\nMIN(INDEX($AA$263:AV$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F478+$H478, AW$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AW$11 - $H478 > 0),\nMIN(INDEX($AA$263:AW$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F478+$H478, AX$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AX$11 - $H478 > 0),\nMIN(INDEX($AA$263:AX$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F478+$H478, AY$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AY$11 - $H478 > 0),\nMIN(INDEX($AA$263:AY$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F478+$H478, AZ$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,AZ$11 - $H478 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F478+$H478, BA$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,BA$11 - $H478 > 0),\nMIN(INDEX($AA$263:BA$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F478+$H478, BB$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,BB$11 - $H478 > 0),\nMIN(INDEX($AA$263:BB$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F478+$H478, BC$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,BC$11 - $H478 > 0),\nMIN(INDEX($AA$263:BC$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F478+$H478, BD$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,BD$11 - $H478 > 0),\nMIN(INDEX($AA$263:BD$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F478+$H478, BE$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,BE$11 - $H478 > 0),\nMIN(INDEX($AA$263:BE$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F478+$H478, BF$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,BF$11 - $H478 > 0),\nMIN(INDEX($AA$263:BF$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F478+$H478, BG$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,BG$11 - $H478 > 0),\nMIN(INDEX($AA$263:BG$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F478+$H478, BH$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,BH$11 - $H478 > 0),\nMIN(INDEX($AA$263:BH$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F478+$H478, BI$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,BI$11 - $H478 > 0),\nMIN(INDEX($AA$263:BI$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F478+$H478, BJ$11 <= $F478 + INDEX($AA$474:$BJ$474,, $F478) + $H478- 1,BJ$11 - $H478 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F478) / INDEX($AA$474:$BJ$474,, $F478), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 4",4,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F479)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F479+$H479, AA$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AA$11 - $H479 > 0),\nMIN(INDEX($AA$263:AA$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F479+$H479, AB$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AB$11 - $H479 > 0),\nMIN(INDEX($AA$263:AB$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F479+$H479, AC$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AC$11 - $H479 > 0),\nMIN(INDEX($AA$263:AC$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F479+$H479, AD$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AD$11 - $H479 > 0),\nMIN(INDEX($AA$263:AD$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F479+$H479, AE$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AE$11 - $H479 > 0),\nMIN(INDEX($AA$263:AE$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F479+$H479, AF$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AF$11 - $H479 > 0),\nMIN(INDEX($AA$263:AF$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F479+$H479, AG$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AG$11 - $H479 > 0),\nMIN(INDEX($AA$263:AG$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F479+$H479, AH$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AH$11 - $H479 > 0),\nMIN(INDEX($AA$263:AH$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F479+$H479, AI$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AI$11 - $H479 > 0),\nMIN(INDEX($AA$263:AI$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F479+$H479, AJ$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AJ$11 - $H479 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F479+$H479, AK$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AK$11 - $H479 > 0),\nMIN(INDEX($AA$263:AK$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F479+$H479, AL$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AL$11 - $H479 > 0),\nMIN(INDEX($AA$263:AL$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F479+$H479, AM$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AM$11 - $H479 > 0),\nMIN(INDEX($AA$263:AM$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F479+$H479, AN$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AN$11 - $H479 > 0),\nMIN(INDEX($AA$263:AN$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F479+$H479, AO$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AO$11 - $H479 > 0),\nMIN(INDEX($AA$263:AO$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F479+$H479, AP$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AP$11 - $H479 > 0),\nMIN(INDEX($AA$263:AP$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F479+$H479, AQ$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AQ$11 - $H479 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F479+$H479, AR$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AR$11 - $H479 > 0),\nMIN(INDEX($AA$263:AR$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F479+$H479, AS$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AS$11 - $H479 > 0),\nMIN(INDEX($AA$263:AS$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F479+$H479, AT$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AT$11 - $H479 > 0),\nMIN(INDEX($AA$263:AT$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F479+$H479, AU$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AU$11 - $H479 > 0),\nMIN(INDEX($AA$263:AU$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F479+$H479, AV$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AV$11 - $H479 > 0),\nMIN(INDEX($AA$263:AV$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F479+$H479, AW$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AW$11 - $H479 > 0),\nMIN(INDEX($AA$263:AW$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F479+$H479, AX$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AX$11 - $H479 > 0),\nMIN(INDEX($AA$263:AX$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F479+$H479, AY$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AY$11 - $H479 > 0),\nMIN(INDEX($AA$263:AY$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F479+$H479, AZ$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,AZ$11 - $H479 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F479+$H479, BA$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,BA$11 - $H479 > 0),\nMIN(INDEX($AA$263:BA$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F479+$H479, BB$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,BB$11 - $H479 > 0),\nMIN(INDEX($AA$263:BB$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F479+$H479, BC$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,BC$11 - $H479 > 0),\nMIN(INDEX($AA$263:BC$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F479+$H479, BD$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,BD$11 - $H479 > 0),\nMIN(INDEX($AA$263:BD$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F479+$H479, BE$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,BE$11 - $H479 > 0),\nMIN(INDEX($AA$263:BE$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F479+$H479, BF$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,BF$11 - $H479 > 0),\nMIN(INDEX($AA$263:BF$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F479+$H479, BG$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,BG$11 - $H479 > 0),\nMIN(INDEX($AA$263:BG$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F479+$H479, BH$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,BH$11 - $H479 > 0),\nMIN(INDEX($AA$263:BH$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F479+$H479, BI$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,BI$11 - $H479 > 0),\nMIN(INDEX($AA$263:BI$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F479+$H479, BJ$11 <= $F479 + INDEX($AA$474:$BJ$474,, $F479) + $H479- 1,BJ$11 - $H479 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F479) / INDEX($AA$474:$BJ$474,, $F479), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 5",5,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F480)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F480+$H480, AA$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AA$11 - $H480 > 0),\nMIN(INDEX($AA$263:AA$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F480+$H480, AB$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AB$11 - $H480 > 0),\nMIN(INDEX($AA$263:AB$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F480+$H480, AC$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AC$11 - $H480 > 0),\nMIN(INDEX($AA$263:AC$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F480+$H480, AD$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AD$11 - $H480 > 0),\nMIN(INDEX($AA$263:AD$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F480+$H480, AE$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AE$11 - $H480 > 0),\nMIN(INDEX($AA$263:AE$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F480+$H480, AF$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AF$11 - $H480 > 0),\nMIN(INDEX($AA$263:AF$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F480+$H480, AG$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AG$11 - $H480 > 0),\nMIN(INDEX($AA$263:AG$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F480+$H480, AH$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AH$11 - $H480 > 0),\nMIN(INDEX($AA$263:AH$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F480+$H480, AI$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AI$11 - $H480 > 0),\nMIN(INDEX($AA$263:AI$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F480+$H480, AJ$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AJ$11 - $H480 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F480+$H480, AK$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AK$11 - $H480 > 0),\nMIN(INDEX($AA$263:AK$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F480+$H480, AL$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AL$11 - $H480 > 0),\nMIN(INDEX($AA$263:AL$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F480+$H480, AM$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AM$11 - $H480 > 0),\nMIN(INDEX($AA$263:AM$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F480+$H480, AN$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AN$11 - $H480 > 0),\nMIN(INDEX($AA$263:AN$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F480+$H480, AO$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AO$11 - $H480 > 0),\nMIN(INDEX($AA$263:AO$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F480+$H480, AP$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AP$11 - $H480 > 0),\nMIN(INDEX($AA$263:AP$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F480+$H480, AQ$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AQ$11 - $H480 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F480+$H480, AR$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AR$11 - $H480 > 0),\nMIN(INDEX($AA$263:AR$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F480+$H480, AS$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AS$11 - $H480 > 0),\nMIN(INDEX($AA$263:AS$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F480+$H480, AT$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AT$11 - $H480 > 0),\nMIN(INDEX($AA$263:AT$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F480+$H480, AU$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AU$11 - $H480 > 0),\nMIN(INDEX($AA$263:AU$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F480+$H480, AV$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AV$11 - $H480 > 0),\nMIN(INDEX($AA$263:AV$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F480+$H480, AW$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AW$11 - $H480 > 0),\nMIN(INDEX($AA$263:AW$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F480+$H480, AX$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AX$11 - $H480 > 0),\nMIN(INDEX($AA$263:AX$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F480+$H480, AY$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AY$11 - $H480 > 0),\nMIN(INDEX($AA$263:AY$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F480+$H480, AZ$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,AZ$11 - $H480 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F480+$H480, BA$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,BA$11 - $H480 > 0),\nMIN(INDEX($AA$263:BA$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F480+$H480, BB$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,BB$11 - $H480 > 0),\nMIN(INDEX($AA$263:BB$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F480+$H480, BC$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,BC$11 - $H480 > 0),\nMIN(INDEX($AA$263:BC$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F480+$H480, BD$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,BD$11 - $H480 > 0),\nMIN(INDEX($AA$263:BD$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F480+$H480, BE$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,BE$11 - $H480 > 0),\nMIN(INDEX($AA$263:BE$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F480+$H480, BF$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,BF$11 - $H480 > 0),\nMIN(INDEX($AA$263:BF$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F480+$H480, BG$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,BG$11 - $H480 > 0),\nMIN(INDEX($AA$263:BG$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F480+$H480, BH$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,BH$11 - $H480 > 0),\nMIN(INDEX($AA$263:BH$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F480+$H480, BI$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,BI$11 - $H480 > 0),\nMIN(INDEX($AA$263:BI$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F480+$H480, BJ$11 <= $F480 + INDEX($AA$474:$BJ$474,, $F480) + $H480- 1,BJ$11 - $H480 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F480) / INDEX($AA$474:$BJ$474,, $F480), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 7",7,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F482)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F482+$H482, AA$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AA$11 - $H482 > 0),\nMIN(INDEX($AA$263:AA$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F482+$H482, AB$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AB$11 - $H482 > 0),\nMIN(INDEX($AA$263:AB$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F482+$H482, AC$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AC$11 - $H482 > 0),\nMIN(INDEX($AA$263:AC$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F482+$H482, AD$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AD$11 - $H482 > 0),\nMIN(INDEX($AA$263:AD$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F482+$H482, AE$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AE$11 - $H482 > 0),\nMIN(INDEX($AA$263:AE$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F482+$H482, AF$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AF$11 - $H482 > 0),\nMIN(INDEX($AA$263:AF$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F482+$H482, AG$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AG$11 - $H482 > 0),\nMIN(INDEX($AA$263:AG$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F482+$H482, AH$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AH$11 - $H482 > 0),\nMIN(INDEX($AA$263:AH$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F482+$H482, AI$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AI$11 - $H482 > 0),\nMIN(INDEX($AA$263:AI$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F482+$H482, AJ$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AJ$11 - $H482 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F482+$H482, AK$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AK$11 - $H482 > 0),\nMIN(INDEX($AA$263:AK$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F482+$H482, AL$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AL$11 - $H482 > 0),\nMIN(INDEX($AA$263:AL$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F482+$H482, AM$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AM$11 - $H482 > 0),\nMIN(INDEX($AA$263:AM$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F482+$H482, AN$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AN$11 - $H482 > 0),\nMIN(INDEX($AA$263:AN$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F482+$H482, AO$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AO$11 - $H482 > 0),\nMIN(INDEX($AA$263:AO$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F482+$H482, AP$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AP$11 - $H482 > 0),\nMIN(INDEX($AA$263:AP$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F482+$H482, AQ$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AQ$11 - $H482 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F482+$H482, AR$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AR$11 - $H482 > 0),\nMIN(INDEX($AA$263:AR$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F482+$H482, AS$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AS$11 - $H482 > 0),\nMIN(INDEX($AA$263:AS$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F482+$H482, AT$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AT$11 - $H482 > 0),\nMIN(INDEX($AA$263:AT$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F482+$H482, AU$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AU$11 - $H482 > 0),\nMIN(INDEX($AA$263:AU$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F482+$H482, AV$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AV$11 - $H482 > 0),\nMIN(INDEX($AA$263:AV$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F482+$H482, AW$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AW$11 - $H482 > 0),\nMIN(INDEX($AA$263:AW$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F482+$H482, AX$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AX$11 - $H482 > 0),\nMIN(INDEX($AA$263:AX$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F482+$H482, AY$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AY$11 - $H482 > 0),\nMIN(INDEX($AA$263:AY$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F482+$H482, AZ$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,AZ$11 - $H482 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F482+$H482, BA$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,BA$11 - $H482 > 0),\nMIN(INDEX($AA$263:BA$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F482+$H482, BB$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,BB$11 - $H482 > 0),\nMIN(INDEX($AA$263:BB$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F482+$H482, BC$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,BC$11 - $H482 > 0),\nMIN(INDEX($AA$263:BC$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F482+$H482, BD$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,BD$11 - $H482 > 0),\nMIN(INDEX($AA$263:BD$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F482+$H482, BE$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,BE$11 - $H482 > 0),\nMIN(INDEX($AA$263:BE$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F482+$H482, BF$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,BF$11 - $H482 > 0),\nMIN(INDEX($AA$263:BF$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F482+$H482, BG$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,BG$11 - $H482 > 0),\nMIN(INDEX($AA$263:BG$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F482+$H482, BH$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,BH$11 - $H482 > 0),\nMIN(INDEX($AA$263:BH$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F482+$H482, BI$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,BI$11 - $H482 > 0),\nMIN(INDEX($AA$263:BI$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F482+$H482, BJ$11 <= $F482 + INDEX($AA$474:$BJ$474,, $F482) + $H482- 1,BJ$11 - $H482 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F482) / INDEX($AA$474:$BJ$474,, $F482), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 8",8,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F483)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F483+$H483, AA$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AA$11 - $H483 > 0),\nMIN(INDEX($AA$263:AA$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F483+$H483, AB$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AB$11 - $H483 > 0),\nMIN(INDEX($AA$263:AB$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F483+$H483, AC$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AC$11 - $H483 > 0),\nMIN(INDEX($AA$263:AC$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F483+$H483, AD$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AD$11 - $H483 > 0),\nMIN(INDEX($AA$263:AD$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F483+$H483, AE$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AE$11 - $H483 > 0),\nMIN(INDEX($AA$263:AE$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F483+$H483, AF$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AF$11 - $H483 > 0),\nMIN(INDEX($AA$263:AF$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F483+$H483, AG$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AG$11 - $H483 > 0),\nMIN(INDEX($AA$263:AG$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F483+$H483, AH$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AH$11 - $H483 > 0),\nMIN(INDEX($AA$263:AH$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F483+$H483, AI$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AI$11 - $H483 > 0),\nMIN(INDEX($AA$263:AI$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F483+$H483, AJ$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AJ$11 - $H483 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F483+$H483, AK$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AK$11 - $H483 > 0),\nMIN(INDEX($AA$263:AK$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F483+$H483, AL$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AL$11 - $H483 > 0),\nMIN(INDEX($AA$263:AL$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F483+$H483, AM$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AM$11 - $H483 > 0),\nMIN(INDEX($AA$263:AM$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F483+$H483, AN$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AN$11 - $H483 > 0),\nMIN(INDEX($AA$263:AN$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F483+$H483, AO$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AO$11 - $H483 > 0),\nMIN(INDEX($AA$263:AO$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F483+$H483, AP$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AP$11 - $H483 > 0),\nMIN(INDEX($AA$263:AP$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F483+$H483, AQ$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AQ$11 - $H483 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F483+$H483, AR$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AR$11 - $H483 > 0),\nMIN(INDEX($AA$263:AR$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F483+$H483, AS$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AS$11 - $H483 > 0),\nMIN(INDEX($AA$263:AS$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F483+$H483, AT$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AT$11 - $H483 > 0),\nMIN(INDEX($AA$263:AT$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F483+$H483, AU$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AU$11 - $H483 > 0),\nMIN(INDEX($AA$263:AU$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F483+$H483, AV$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AV$11 - $H483 > 0),\nMIN(INDEX($AA$263:AV$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F483+$H483, AW$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AW$11 - $H483 > 0),\nMIN(INDEX($AA$263:AW$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F483+$H483, AX$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AX$11 - $H483 > 0),\nMIN(INDEX($AA$263:AX$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F483+$H483, AY$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AY$11 - $H483 > 0),\nMIN(INDEX($AA$263:AY$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F483+$H483, AZ$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,AZ$11 - $H483 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F483+$H483, BA$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,BA$11 - $H483 > 0),\nMIN(INDEX($AA$263:BA$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F483+$H483, BB$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,BB$11 - $H483 > 0),\nMIN(INDEX($AA$263:BB$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F483+$H483, BC$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,BC$11 - $H483 > 0),\nMIN(INDEX($AA$263:BC$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F483+$H483, BD$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,BD$11 - $H483 > 0),\nMIN(INDEX($AA$263:BD$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F483+$H483, BE$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,BE$11 - $H483 > 0),\nMIN(INDEX($AA$263:BE$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F483+$H483, BF$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,BF$11 - $H483 > 0),\nMIN(INDEX($AA$263:BF$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F483+$H483, BG$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,BG$11 - $H483 > 0),\nMIN(INDEX($AA$263:BG$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F483+$H483, BH$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,BH$11 - $H483 > 0),\nMIN(INDEX($AA$263:BH$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F483+$H483, BI$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,BI$11 - $H483 > 0),\nMIN(INDEX($AA$263:BI$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F483+$H483, BJ$11 <= $F483 + INDEX($AA$474:$BJ$474,, $F483) + $H483- 1,BJ$11 - $H483 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F483) / INDEX($AA$474:$BJ$474,, $F483), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 10",10,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F485)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F485+$H485, AA$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AA$11 - $H485 > 0),\nMIN(INDEX($AA$263:AA$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F485+$H485, AB$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AB$11 - $H485 > 0),\nMIN(INDEX($AA$263:AB$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F485+$H485, AC$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AC$11 - $H485 > 0),\nMIN(INDEX($AA$263:AC$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F485+$H485, AD$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AD$11 - $H485 > 0),\nMIN(INDEX($AA$263:AD$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F485+$H485, AE$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AE$11 - $H485 > 0),\nMIN(INDEX($AA$263:AE$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F485+$H485, AF$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AF$11 - $H485 > 0),\nMIN(INDEX($AA$263:AF$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F485+$H485, AG$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AG$11 - $H485 > 0),\nMIN(INDEX($AA$263:AG$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F485+$H485, AH$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AH$11 - $H485 > 0),\nMIN(INDEX($AA$263:AH$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F485+$H485, AI$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AI$11 - $H485 > 0),\nMIN(INDEX($AA$263:AI$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F485+$H485, AJ$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AJ$11 - $H485 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F485+$H485, AK$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AK$11 - $H485 > 0),\nMIN(INDEX($AA$263:AK$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F485+$H485, AL$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AL$11 - $H485 > 0),\nMIN(INDEX($AA$263:AL$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F485+$H485, AM$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AM$11 - $H485 > 0),\nMIN(INDEX($AA$263:AM$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F485+$H485, AN$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AN$11 - $H485 > 0),\nMIN(INDEX($AA$263:AN$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F485+$H485, AO$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AO$11 - $H485 > 0),\nMIN(INDEX($AA$263:AO$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F485+$H485, AP$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AP$11 - $H485 > 0),\nMIN(INDEX($AA$263:AP$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F485+$H485, AQ$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AQ$11 - $H485 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F485+$H485, AR$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AR$11 - $H485 > 0),\nMIN(INDEX($AA$263:AR$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F485+$H485, AS$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AS$11 - $H485 > 0),\nMIN(INDEX($AA$263:AS$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F485+$H485, AT$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AT$11 - $H485 > 0),\nMIN(INDEX($AA$263:AT$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F485+$H485, AU$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AU$11 - $H485 > 0),\nMIN(INDEX($AA$263:AU$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F485+$H485, AV$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AV$11 - $H485 > 0),\nMIN(INDEX($AA$263:AV$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F485+$H485, AW$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AW$11 - $H485 > 0),\nMIN(INDEX($AA$263:AW$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F485+$H485, AX$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AX$11 - $H485 > 0),\nMIN(INDEX($AA$263:AX$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F485+$H485, AY$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AY$11 - $H485 > 0),\nMIN(INDEX($AA$263:AY$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F485+$H485, AZ$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,AZ$11 - $H485 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F485+$H485, BA$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,BA$11 - $H485 > 0),\nMIN(INDEX($AA$263:BA$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F485+$H485, BB$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,BB$11 - $H485 > 0),\nMIN(INDEX($AA$263:BB$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F485+$H485, BC$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,BC$11 - $H485 > 0),\nMIN(INDEX($AA$263:BC$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F485+$H485, BD$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,BD$11 - $H485 > 0),\nMIN(INDEX($AA$263:BD$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F485+$H485, BE$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,BE$11 - $H485 > 0),\nMIN(INDEX($AA$263:BE$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F485+$H485, BF$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,BF$11 - $H485 > 0),\nMIN(INDEX($AA$263:BF$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F485+$H485, BG$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,BG$11 - $H485 > 0),\nMIN(INDEX($AA$263:BG$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F485+$H485, BH$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,BH$11 - $H485 > 0),\nMIN(INDEX($AA$263:BH$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F485+$H485, BI$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,BI$11 - $H485 > 0),\nMIN(INDEX($AA$263:BI$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F485+$H485, BJ$11 <= $F485 + INDEX($AA$474:$BJ$474,, $F485) + $H485- 1,BJ$11 - $H485 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F485) / INDEX($AA$474:$BJ$474,, $F485), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 11",11,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F486)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F486+$H486, AA$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AA$11 - $H486 > 0),\nMIN(INDEX($AA$263:AA$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F486+$H486, AB$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AB$11 - $H486 > 0),\nMIN(INDEX($AA$263:AB$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F486+$H486, AC$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AC$11 - $H486 > 0),\nMIN(INDEX($AA$263:AC$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F486+$H486, AD$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AD$11 - $H486 > 0),\nMIN(INDEX($AA$263:AD$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F486+$H486, AE$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AE$11 - $H486 > 0),\nMIN(INDEX($AA$263:AE$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F486+$H486, AF$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AF$11 - $H486 > 0),\nMIN(INDEX($AA$263:AF$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F486+$H486, AG$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AG$11 - $H486 > 0),\nMIN(INDEX($AA$263:AG$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F486+$H486, AH$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AH$11 - $H486 > 0),\nMIN(INDEX($AA$263:AH$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F486+$H486, AI$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AI$11 - $H486 > 0),\nMIN(INDEX($AA$263:AI$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F486+$H486, AJ$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AJ$11 - $H486 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F486+$H486, AK$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AK$11 - $H486 > 0),\nMIN(INDEX($AA$263:AK$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F486+$H486, AL$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AL$11 - $H486 > 0),\nMIN(INDEX($AA$263:AL$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F486+$H486, AM$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AM$11 - $H486 > 0),\nMIN(INDEX($AA$263:AM$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F486+$H486, AN$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AN$11 - $H486 > 0),\nMIN(INDEX($AA$263:AN$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F486+$H486, AO$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AO$11 - $H486 > 0),\nMIN(INDEX($AA$263:AO$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F486+$H486, AP$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AP$11 - $H486 > 0),\nMIN(INDEX($AA$263:AP$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F486+$H486, AQ$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AQ$11 - $H486 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F486+$H486, AR$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AR$11 - $H486 > 0),\nMIN(INDEX($AA$263:AR$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F486+$H486, AS$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AS$11 - $H486 > 0),\nMIN(INDEX($AA$263:AS$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F486+$H486, AT$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AT$11 - $H486 > 0),\nMIN(INDEX($AA$263:AT$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F486+$H486, AU$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AU$11 - $H486 > 0),\nMIN(INDEX($AA$263:AU$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F486+$H486, AV$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AV$11 - $H486 > 0),\nMIN(INDEX($AA$263:AV$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F486+$H486, AW$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AW$11 - $H486 > 0),\nMIN(INDEX($AA$263:AW$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F486+$H486, AX$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AX$11 - $H486 > 0),\nMIN(INDEX($AA$263:AX$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F486+$H486, AY$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AY$11 - $H486 > 0),\nMIN(INDEX($AA$263:AY$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F486+$H486, AZ$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,AZ$11 - $H486 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F486+$H486, BA$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,BA$11 - $H486 > 0),\nMIN(INDEX($AA$263:BA$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F486+$H486, BB$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,BB$11 - $H486 > 0),\nMIN(INDEX($AA$263:BB$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F486+$H486, BC$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,BC$11 - $H486 > 0),\nMIN(INDEX($AA$263:BC$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F486+$H486, BD$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,BD$11 - $H486 > 0),\nMIN(INDEX($AA$263:BD$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F486+$H486, BE$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,BE$11 - $H486 > 0),\nMIN(INDEX($AA$263:BE$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F486+$H486, BF$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,BF$11 - $H486 > 0),\nMIN(INDEX($AA$263:BF$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F486+$H486, BG$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,BG$11 - $H486 > 0),\nMIN(INDEX($AA$263:BG$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F486+$H486, BH$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,BH$11 - $H486 > 0),\nMIN(INDEX($AA$263:BH$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F486+$H486, BI$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,BI$11 - $H486 > 0),\nMIN(INDEX($AA$263:BI$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F486+$H486, BJ$11 <= $F486 + INDEX($AA$474:$BJ$474,, $F486) + $H486- 1,BJ$11 - $H486 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F486) / INDEX($AA$474:$BJ$474,, $F486), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 13",13,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F488)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F488+$H488, AA$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AA$11 - $H488 > 0),\nMIN(INDEX($AA$263:AA$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F488+$H488, AB$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AB$11 - $H488 > 0),\nMIN(INDEX($AA$263:AB$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F488+$H488, AC$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AC$11 - $H488 > 0),\nMIN(INDEX($AA$263:AC$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F488+$H488, AD$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AD$11 - $H488 > 0),\nMIN(INDEX($AA$263:AD$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F488+$H488, AE$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AE$11 - $H488 > 0),\nMIN(INDEX($AA$263:AE$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F488+$H488, AF$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AF$11 - $H488 > 0),\nMIN(INDEX($AA$263:AF$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F488+$H488, AG$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AG$11 - $H488 > 0),\nMIN(INDEX($AA$263:AG$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F488+$H488, AH$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AH$11 - $H488 > 0),\nMIN(INDEX($AA$263:AH$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F488+$H488, AI$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AI$11 - $H488 > 0),\nMIN(INDEX($AA$263:AI$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F488+$H488, AJ$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AJ$11 - $H488 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F488+$H488, AK$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AK$11 - $H488 > 0),\nMIN(INDEX($AA$263:AK$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F488+$H488, AL$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AL$11 - $H488 > 0),\nMIN(INDEX($AA$263:AL$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F488+$H488, AM$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AM$11 - $H488 > 0),\nMIN(INDEX($AA$263:AM$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F488+$H488, AN$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AN$11 - $H488 > 0),\nMIN(INDEX($AA$263:AN$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F488+$H488, AO$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AO$11 - $H488 > 0),\nMIN(INDEX($AA$263:AO$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F488+$H488, AP$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AP$11 - $H488 > 0),\nMIN(INDEX($AA$263:AP$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F488+$H488, AQ$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AQ$11 - $H488 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F488+$H488, AR$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AR$11 - $H488 > 0),\nMIN(INDEX($AA$263:AR$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F488+$H488, AS$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AS$11 - $H488 > 0),\nMIN(INDEX($AA$263:AS$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F488+$H488, AT$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AT$11 - $H488 > 0),\nMIN(INDEX($AA$263:AT$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F488+$H488, AU$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AU$11 - $H488 > 0),\nMIN(INDEX($AA$263:AU$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F488+$H488, AV$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AV$11 - $H488 > 0),\nMIN(INDEX($AA$263:AV$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F488+$H488, AW$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AW$11 - $H488 > 0),\nMIN(INDEX($AA$263:AW$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F488+$H488, AX$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AX$11 - $H488 > 0),\nMIN(INDEX($AA$263:AX$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F488+$H488, AY$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AY$11 - $H488 > 0),\nMIN(INDEX($AA$263:AY$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F488+$H488, AZ$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,AZ$11 - $H488 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F488+$H488, BA$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,BA$11 - $H488 > 0),\nMIN(INDEX($AA$263:BA$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F488+$H488, BB$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,BB$11 - $H488 > 0),\nMIN(INDEX($AA$263:BB$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F488+$H488, BC$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,BC$11 - $H488 > 0),\nMIN(INDEX($AA$263:BC$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F488+$H488, BD$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,BD$11 - $H488 > 0),\nMIN(INDEX($AA$263:BD$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F488+$H488, BE$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,BE$11 - $H488 > 0),\nMIN(INDEX($AA$263:BE$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F488+$H488, BF$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,BF$11 - $H488 > 0),\nMIN(INDEX($AA$263:BF$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F488+$H488, BG$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,BG$11 - $H488 > 0),\nMIN(INDEX($AA$263:BG$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F488+$H488, BH$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,BH$11 - $H488 > 0),\nMIN(INDEX($AA$263:BH$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F488+$H488, BI$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,BI$11 - $H488 > 0),\nMIN(INDEX($AA$263:BI$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F488+$H488, BJ$11 <= $F488 + INDEX($AA$474:$BJ$474,, $F488) + $H488- 1,BJ$11 - $H488 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F488) / INDEX($AA$474:$BJ$474,, $F488), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 14",14,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F489)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F489+$H489, AA$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AA$11 - $H489 > 0),\nMIN(INDEX($AA$263:AA$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F489+$H489, AB$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AB$11 - $H489 > 0),\nMIN(INDEX($AA$263:AB$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F489+$H489, AC$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AC$11 - $H489 > 0),\nMIN(INDEX($AA$263:AC$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F489+$H489, AD$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AD$11 - $H489 > 0),\nMIN(INDEX($AA$263:AD$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F489+$H489, AE$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AE$11 - $H489 > 0),\nMIN(INDEX($AA$263:AE$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F489+$H489, AF$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AF$11 - $H489 > 0),\nMIN(INDEX($AA$263:AF$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F489+$H489, AG$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AG$11 - $H489 > 0),\nMIN(INDEX($AA$263:AG$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F489+$H489, AH$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AH$11 - $H489 > 0),\nMIN(INDEX($AA$263:AH$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F489+$H489, AI$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AI$11 - $H489 > 0),\nMIN(INDEX($AA$263:AI$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F489+$H489, AJ$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AJ$11 - $H489 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F489+$H489, AK$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AK$11 - $H489 > 0),\nMIN(INDEX($AA$263:AK$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F489+$H489, AL$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AL$11 - $H489 > 0),\nMIN(INDEX($AA$263:AL$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F489+$H489, AM$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AM$11 - $H489 > 0),\nMIN(INDEX($AA$263:AM$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F489+$H489, AN$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AN$11 - $H489 > 0),\nMIN(INDEX($AA$263:AN$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F489+$H489, AO$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AO$11 - $H489 > 0),\nMIN(INDEX($AA$263:AO$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F489+$H489, AP$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AP$11 - $H489 > 0),\nMIN(INDEX($AA$263:AP$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F489+$H489, AQ$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AQ$11 - $H489 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F489+$H489, AR$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AR$11 - $H489 > 0),\nMIN(INDEX($AA$263:AR$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F489+$H489, AS$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AS$11 - $H489 > 0),\nMIN(INDEX($AA$263:AS$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F489+$H489, AT$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AT$11 - $H489 > 0),\nMIN(INDEX($AA$263:AT$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F489+$H489, AU$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AU$11 - $H489 > 0),\nMIN(INDEX($AA$263:AU$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F489+$H489, AV$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AV$11 - $H489 > 0),\nMIN(INDEX($AA$263:AV$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F489+$H489, AW$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AW$11 - $H489 > 0),\nMIN(INDEX($AA$263:AW$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F489+$H489, AX$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AX$11 - $H489 > 0),\nMIN(INDEX($AA$263:AX$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F489+$H489, AY$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AY$11 - $H489 > 0),\nMIN(INDEX($AA$263:AY$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F489+$H489, AZ$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,AZ$11 - $H489 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F489+$H489, BA$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,BA$11 - $H489 > 0),\nMIN(INDEX($AA$263:BA$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F489+$H489, BB$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,BB$11 - $H489 > 0),\nMIN(INDEX($AA$263:BB$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F489+$H489, BC$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,BC$11 - $H489 > 0),\nMIN(INDEX($AA$263:BC$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F489+$H489, BD$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,BD$11 - $H489 > 0),\nMIN(INDEX($AA$263:BD$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F489+$H489, BE$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,BE$11 - $H489 > 0),\nMIN(INDEX($AA$263:BE$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F489+$H489, BF$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,BF$11 - $H489 > 0),\nMIN(INDEX($AA$263:BF$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F489+$H489, BG$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,BG$11 - $H489 > 0),\nMIN(INDEX($AA$263:BG$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F489+$H489, BH$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,BH$11 - $H489 > 0),\nMIN(INDEX($AA$263:BH$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F489+$H489, BI$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,BI$11 - $H489 > 0),\nMIN(INDEX($AA$263:BI$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F489+$H489, BJ$11 <= $F489 + INDEX($AA$474:$BJ$474,, $F489) + $H489- 1,BJ$11 - $H489 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F489) / INDEX($AA$474:$BJ$474,, $F489), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 15",15,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F490)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F490+$H490, AA$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AA$11 - $H490 > 0),\nMIN(INDEX($AA$263:AA$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F490+$H490, AB$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AB$11 - $H490 > 0),\nMIN(INDEX($AA$263:AB$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F490+$H490, AC$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AC$11 - $H490 > 0),\nMIN(INDEX($AA$263:AC$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F490+$H490, AD$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AD$11 - $H490 > 0),\nMIN(INDEX($AA$263:AD$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F490+$H490, AE$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AE$11 - $H490 > 0),\nMIN(INDEX($AA$263:AE$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F490+$H490, AF$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AF$11 - $H490 > 0),\nMIN(INDEX($AA$263:AF$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F490+$H490, AG$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AG$11 - $H490 > 0),\nMIN(INDEX($AA$263:AG$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F490+$H490, AH$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AH$11 - $H490 > 0),\nMIN(INDEX($AA$263:AH$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F490+$H490, AI$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AI$11 - $H490 > 0),\nMIN(INDEX($AA$263:AI$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F490+$H490, AJ$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AJ$11 - $H490 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F490+$H490, AK$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AK$11 - $H490 > 0),\nMIN(INDEX($AA$263:AK$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F490+$H490, AL$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AL$11 - $H490 > 0),\nMIN(INDEX($AA$263:AL$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F490+$H490, AM$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AM$11 - $H490 > 0),\nMIN(INDEX($AA$263:AM$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F490+$H490, AN$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AN$11 - $H490 > 0),\nMIN(INDEX($AA$263:AN$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F490+$H490, AO$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AO$11 - $H490 > 0),\nMIN(INDEX($AA$263:AO$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F490+$H490, AP$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AP$11 - $H490 > 0),\nMIN(INDEX($AA$263:AP$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F490+$H490, AQ$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AQ$11 - $H490 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F490+$H490, AR$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AR$11 - $H490 > 0),\nMIN(INDEX($AA$263:AR$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F490+$H490, AS$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AS$11 - $H490 > 0),\nMIN(INDEX($AA$263:AS$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F490+$H490, AT$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AT$11 - $H490 > 0),\nMIN(INDEX($AA$263:AT$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F490+$H490, AU$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AU$11 - $H490 > 0),\nMIN(INDEX($AA$263:AU$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F490+$H490, AV$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AV$11 - $H490 > 0),\nMIN(INDEX($AA$263:AV$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F490+$H490, AW$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AW$11 - $H490 > 0),\nMIN(INDEX($AA$263:AW$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F490+$H490, AX$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AX$11 - $H490 > 0),\nMIN(INDEX($AA$263:AX$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F490+$H490, AY$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AY$11 - $H490 > 0),\nMIN(INDEX($AA$263:AY$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F490+$H490, AZ$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,AZ$11 - $H490 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F490+$H490, BA$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,BA$11 - $H490 > 0),\nMIN(INDEX($AA$263:BA$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F490+$H490, BB$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,BB$11 - $H490 > 0),\nMIN(INDEX($AA$263:BB$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F490+$H490, BC$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,BC$11 - $H490 > 0),\nMIN(INDEX($AA$263:BC$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F490+$H490, BD$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,BD$11 - $H490 > 0),\nMIN(INDEX($AA$263:BD$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F490+$H490, BE$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,BE$11 - $H490 > 0),\nMIN(INDEX($AA$263:BE$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F490+$H490, BF$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,BF$11 - $H490 > 0),\nMIN(INDEX($AA$263:BF$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F490+$H490, BG$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,BG$11 - $H490 > 0),\nMIN(INDEX($AA$263:BG$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F490+$H490, BH$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,BH$11 - $H490 > 0),\nMIN(INDEX($AA$263:BH$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F490+$H490, BI$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,BI$11 - $H490 > 0),\nMIN(INDEX($AA$263:BI$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F490+$H490, BJ$11 <= $F490 + INDEX($AA$474:$BJ$474,, $F490) + $H490- 1,BJ$11 - $H490 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F490) / INDEX($AA$474:$BJ$474,, $F490), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 16",16,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F491)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F491+$H491, AA$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AA$11 - $H491 > 0),\nMIN(INDEX($AA$263:AA$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F491+$H491, AB$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AB$11 - $H491 > 0),\nMIN(INDEX($AA$263:AB$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F491+$H491, AC$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AC$11 - $H491 > 0),\nMIN(INDEX($AA$263:AC$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F491+$H491, AD$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AD$11 - $H491 > 0),\nMIN(INDEX($AA$263:AD$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F491+$H491, AE$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AE$11 - $H491 > 0),\nMIN(INDEX($AA$263:AE$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F491+$H491, AF$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AF$11 - $H491 > 0),\nMIN(INDEX($AA$263:AF$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F491+$H491, AG$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AG$11 - $H491 > 0),\nMIN(INDEX($AA$263:AG$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F491+$H491, AH$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AH$11 - $H491 > 0),\nMIN(INDEX($AA$263:AH$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F491+$H491, AI$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AI$11 - $H491 > 0),\nMIN(INDEX($AA$263:AI$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F491+$H491, AJ$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AJ$11 - $H491 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F491+$H491, AK$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AK$11 - $H491 > 0),\nMIN(INDEX($AA$263:AK$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F491+$H491, AL$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AL$11 - $H491 > 0),\nMIN(INDEX($AA$263:AL$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F491+$H491, AM$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AM$11 - $H491 > 0),\nMIN(INDEX($AA$263:AM$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F491+$H491, AN$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AN$11 - $H491 > 0),\nMIN(INDEX($AA$263:AN$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F491+$H491, AO$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AO$11 - $H491 > 0),\nMIN(INDEX($AA$263:AO$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F491+$H491, AP$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AP$11 - $H491 > 0),\nMIN(INDEX($AA$263:AP$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F491+$H491, AQ$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AQ$11 - $H491 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F491+$H491, AR$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AR$11 - $H491 > 0),\nMIN(INDEX($AA$263:AR$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F491+$H491, AS$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AS$11 - $H491 > 0),\nMIN(INDEX($AA$263:AS$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F491+$H491, AT$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AT$11 - $H491 > 0),\nMIN(INDEX($AA$263:AT$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F491+$H491, AU$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AU$11 - $H491 > 0),\nMIN(INDEX($AA$263:AU$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F491+$H491, AV$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AV$11 - $H491 > 0),\nMIN(INDEX($AA$263:AV$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F491+$H491, AW$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AW$11 - $H491 > 0),\nMIN(INDEX($AA$263:AW$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F491+$H491, AX$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AX$11 - $H491 > 0),\nMIN(INDEX($AA$263:AX$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F491+$H491, AY$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AY$11 - $H491 > 0),\nMIN(INDEX($AA$263:AY$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F491+$H491, AZ$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,AZ$11 - $H491 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F491+$H491, BA$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,BA$11 - $H491 > 0),\nMIN(INDEX($AA$263:BA$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F491+$H491, BB$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,BB$11 - $H491 > 0),\nMIN(INDEX($AA$263:BB$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F491+$H491, BC$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,BC$11 - $H491 > 0),\nMIN(INDEX($AA$263:BC$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F491+$H491, BD$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,BD$11 - $H491 > 0),\nMIN(INDEX($AA$263:BD$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F491+$H491, BE$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,BE$11 - $H491 > 0),\nMIN(INDEX($AA$263:BE$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F491+$H491, BF$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,BF$11 - $H491 > 0),\nMIN(INDEX($AA$263:BF$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F491+$H491, BG$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,BG$11 - $H491 > 0),\nMIN(INDEX($AA$263:BG$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F491+$H491, BH$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,BH$11 - $H491 > 0),\nMIN(INDEX($AA$263:BH$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F491+$H491, BI$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,BI$11 - $H491 > 0),\nMIN(INDEX($AA$263:BI$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F491+$H491, BJ$11 <= $F491 + INDEX($AA$474:$BJ$474,, $F491) + $H491- 1,BJ$11 - $H491 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F491) / INDEX($AA$474:$BJ$474,, $F491), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 18",18,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F493)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F493+$H493, AA$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AA$11 - $H493 > 0),\nMIN(INDEX($AA$263:AA$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F493+$H493, AB$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AB$11 - $H493 > 0),\nMIN(INDEX($AA$263:AB$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F493+$H493, AC$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AC$11 - $H493 > 0),\nMIN(INDEX($AA$263:AC$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F493+$H493, AD$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AD$11 - $H493 > 0),\nMIN(INDEX($AA$263:AD$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F493+$H493, AE$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AE$11 - $H493 > 0),\nMIN(INDEX($AA$263:AE$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F493+$H493, AF$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AF$11 - $H493 > 0),\nMIN(INDEX($AA$263:AF$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F493+$H493, AG$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AG$11 - $H493 > 0),\nMIN(INDEX($AA$263:AG$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F493+$H493, AH$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AH$11 - $H493 > 0),\nMIN(INDEX($AA$263:AH$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F493+$H493, AI$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AI$11 - $H493 > 0),\nMIN(INDEX($AA$263:AI$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F493+$H493, AJ$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AJ$11 - $H493 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F493+$H493, AK$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AK$11 - $H493 > 0),\nMIN(INDEX($AA$263:AK$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F493+$H493, AL$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AL$11 - $H493 > 0),\nMIN(INDEX($AA$263:AL$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F493+$H493, AM$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AM$11 - $H493 > 0),\nMIN(INDEX($AA$263:AM$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F493+$H493, AN$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AN$11 - $H493 > 0),\nMIN(INDEX($AA$263:AN$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F493+$H493, AO$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AO$11 - $H493 > 0),\nMIN(INDEX($AA$263:AO$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F493+$H493, AP$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AP$11 - $H493 > 0),\nMIN(INDEX($AA$263:AP$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F493+$H493, AQ$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AQ$11 - $H493 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F493+$H493, AR$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AR$11 - $H493 > 0),\nMIN(INDEX($AA$263:AR$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F493+$H493, AS$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AS$11 - $H493 > 0),\nMIN(INDEX($AA$263:AS$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F493+$H493, AT$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AT$11 - $H493 > 0),\nMIN(INDEX($AA$263:AT$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F493+$H493, AU$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AU$11 - $H493 > 0),\nMIN(INDEX($AA$263:AU$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F493+$H493, AV$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AV$11 - $H493 > 0),\nMIN(INDEX($AA$263:AV$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F493+$H493, AW$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AW$11 - $H493 > 0),\nMIN(INDEX($AA$263:AW$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F493+$H493, AX$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AX$11 - $H493 > 0),\nMIN(INDEX($AA$263:AX$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F493+$H493, AY$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AY$11 - $H493 > 0),\nMIN(INDEX($AA$263:AY$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F493+$H493, AZ$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,AZ$11 - $H493 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F493+$H493, BA$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,BA$11 - $H493 > 0),\nMIN(INDEX($AA$263:BA$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F493+$H493, BB$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,BB$11 - $H493 > 0),\nMIN(INDEX($AA$263:BB$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F493+$H493, BC$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,BC$11 - $H493 > 0),\nMIN(INDEX($AA$263:BC$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F493+$H493, BD$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,BD$11 - $H493 > 0),\nMIN(INDEX($AA$263:BD$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F493+$H493, BE$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,BE$11 - $H493 > 0),\nMIN(INDEX($AA$263:BE$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F493+$H493, BF$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,BF$11 - $H493 > 0),\nMIN(INDEX($AA$263:BF$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F493+$H493, BG$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,BG$11 - $H493 > 0),\nMIN(INDEX($AA$263:BG$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F493+$H493, BH$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,BH$11 - $H493 > 0),\nMIN(INDEX($AA$263:BH$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F493+$H493, BI$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,BI$11 - $H493 > 0),\nMIN(INDEX($AA$263:BI$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F493+$H493, BJ$11 <= $F493 + INDEX($AA$474:$BJ$474,, $F493) + $H493- 1,BJ$11 - $H493 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F493) / INDEX($AA$474:$BJ$474,, $F493), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 19",19,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F494)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F494+$H494, AA$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AA$11 - $H494 > 0),\nMIN(INDEX($AA$263:AA$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F494+$H494, AB$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AB$11 - $H494 > 0),\nMIN(INDEX($AA$263:AB$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F494+$H494, AC$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AC$11 - $H494 > 0),\nMIN(INDEX($AA$263:AC$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F494+$H494, AD$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AD$11 - $H494 > 0),\nMIN(INDEX($AA$263:AD$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F494+$H494, AE$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AE$11 - $H494 > 0),\nMIN(INDEX($AA$263:AE$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F494+$H494, AF$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AF$11 - $H494 > 0),\nMIN(INDEX($AA$263:AF$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F494+$H494, AG$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AG$11 - $H494 > 0),\nMIN(INDEX($AA$263:AG$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F494+$H494, AH$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AH$11 - $H494 > 0),\nMIN(INDEX($AA$263:AH$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F494+$H494, AI$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AI$11 - $H494 > 0),\nMIN(INDEX($AA$263:AI$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F494+$H494, AJ$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AJ$11 - $H494 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F494+$H494, AK$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AK$11 - $H494 > 0),\nMIN(INDEX($AA$263:AK$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F494+$H494, AL$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AL$11 - $H494 > 0),\nMIN(INDEX($AA$263:AL$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F494+$H494, AM$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AM$11 - $H494 > 0),\nMIN(INDEX($AA$263:AM$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F494+$H494, AN$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AN$11 - $H494 > 0),\nMIN(INDEX($AA$263:AN$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F494+$H494, AO$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AO$11 - $H494 > 0),\nMIN(INDEX($AA$263:AO$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F494+$H494, AP$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AP$11 - $H494 > 0),\nMIN(INDEX($AA$263:AP$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F494+$H494, AQ$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AQ$11 - $H494 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F494+$H494, AR$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AR$11 - $H494 > 0),\nMIN(INDEX($AA$263:AR$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F494+$H494, AS$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AS$11 - $H494 > 0),\nMIN(INDEX($AA$263:AS$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F494+$H494, AT$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AT$11 - $H494 > 0),\nMIN(INDEX($AA$263:AT$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F494+$H494, AU$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AU$11 - $H494 > 0),\nMIN(INDEX($AA$263:AU$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F494+$H494, AV$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AV$11 - $H494 > 0),\nMIN(INDEX($AA$263:AV$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F494+$H494, AW$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AW$11 - $H494 > 0),\nMIN(INDEX($AA$263:AW$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F494+$H494, AX$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AX$11 - $H494 > 0),\nMIN(INDEX($AA$263:AX$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F494+$H494, AY$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AY$11 - $H494 > 0),\nMIN(INDEX($AA$263:AY$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F494+$H494, AZ$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,AZ$11 - $H494 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F494+$H494, BA$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,BA$11 - $H494 > 0),\nMIN(INDEX($AA$263:BA$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F494+$H494, BB$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,BB$11 - $H494 > 0),\nMIN(INDEX($AA$263:BB$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F494+$H494, BC$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,BC$11 - $H494 > 0),\nMIN(INDEX($AA$263:BC$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F494+$H494, BD$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,BD$11 - $H494 > 0),\nMIN(INDEX($AA$263:BD$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F494+$H494, BE$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,BE$11 - $H494 > 0),\nMIN(INDEX($AA$263:BE$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F494+$H494, BF$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,BF$11 - $H494 > 0),\nMIN(INDEX($AA$263:BF$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F494+$H494, BG$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,BG$11 - $H494 > 0),\nMIN(INDEX($AA$263:BG$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F494+$H494, BH$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,BH$11 - $H494 > 0),\nMIN(INDEX($AA$263:BH$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F494+$H494, BI$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,BI$11 - $H494 > 0),\nMIN(INDEX($AA$263:BI$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F494+$H494, BJ$11 <= $F494 + INDEX($AA$474:$BJ$474,, $F494) + $H494- 1,BJ$11 - $H494 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F494) / INDEX($AA$474:$BJ$474,, $F494), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 21",21,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F496)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F496+$H496, AA$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AA$11 - $H496 > 0),\nMIN(INDEX($AA$263:AA$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F496+$H496, AB$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AB$11 - $H496 > 0),\nMIN(INDEX($AA$263:AB$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F496+$H496, AC$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AC$11 - $H496 > 0),\nMIN(INDEX($AA$263:AC$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F496+$H496, AD$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AD$11 - $H496 > 0),\nMIN(INDEX($AA$263:AD$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F496+$H496, AE$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AE$11 - $H496 > 0),\nMIN(INDEX($AA$263:AE$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F496+$H496, AF$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AF$11 - $H496 > 0),\nMIN(INDEX($AA$263:AF$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F496+$H496, AG$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AG$11 - $H496 > 0),\nMIN(INDEX($AA$263:AG$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F496+$H496, AH$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AH$11 - $H496 > 0),\nMIN(INDEX($AA$263:AH$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F496+$H496, AI$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AI$11 - $H496 > 0),\nMIN(INDEX($AA$263:AI$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F496+$H496, AJ$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AJ$11 - $H496 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F496+$H496, AK$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AK$11 - $H496 > 0),\nMIN(INDEX($AA$263:AK$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F496+$H496, AL$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AL$11 - $H496 > 0),\nMIN(INDEX($AA$263:AL$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F496+$H496, AM$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AM$11 - $H496 > 0),\nMIN(INDEX($AA$263:AM$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F496+$H496, AN$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AN$11 - $H496 > 0),\nMIN(INDEX($AA$263:AN$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F496+$H496, AO$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AO$11 - $H496 > 0),\nMIN(INDEX($AA$263:AO$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F496+$H496, AP$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AP$11 - $H496 > 0),\nMIN(INDEX($AA$263:AP$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F496+$H496, AQ$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AQ$11 - $H496 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F496+$H496, AR$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AR$11 - $H496 > 0),\nMIN(INDEX($AA$263:AR$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F496+$H496, AS$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AS$11 - $H496 > 0),\nMIN(INDEX($AA$263:AS$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F496+$H496, AT$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AT$11 - $H496 > 0),\nMIN(INDEX($AA$263:AT$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F496+$H496, AU$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AU$11 - $H496 > 0),\nMIN(INDEX($AA$263:AU$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F496+$H496, AV$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AV$11 - $H496 > 0),\nMIN(INDEX($AA$263:AV$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F496+$H496, AW$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AW$11 - $H496 > 0),\nMIN(INDEX($AA$263:AW$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F496+$H496, AX$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AX$11 - $H496 > 0),\nMIN(INDEX($AA$263:AX$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F496+$H496, AY$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AY$11 - $H496 > 0),\nMIN(INDEX($AA$263:AY$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F496+$H496, AZ$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,AZ$11 - $H496 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F496+$H496, BA$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,BA$11 - $H496 > 0),\nMIN(INDEX($AA$263:BA$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F496+$H496, BB$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,BB$11 - $H496 > 0),\nMIN(INDEX($AA$263:BB$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F496+$H496, BC$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,BC$11 - $H496 > 0),\nMIN(INDEX($AA$263:BC$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F496+$H496, BD$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,BD$11 - $H496 > 0),\nMIN(INDEX($AA$263:BD$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F496+$H496, BE$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,BE$11 - $H496 > 0),\nMIN(INDEX($AA$263:BE$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F496+$H496, BF$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,BF$11 - $H496 > 0),\nMIN(INDEX($AA$263:BF$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F496+$H496, BG$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,BG$11 - $H496 > 0),\nMIN(INDEX($AA$263:BG$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F496+$H496, BH$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,BH$11 - $H496 > 0),\nMIN(INDEX($AA$263:BH$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F496+$H496, BI$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,BI$11 - $H496 > 0),\nMIN(INDEX($AA$263:BI$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F496+$H496, BJ$11 <= $F496 + INDEX($AA$474:$BJ$474,, $F496) + $H496- 1,BJ$11 - $H496 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F496) / INDEX($AA$474:$BJ$474,, $F496), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 22",22,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F497)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F497+$H497, AA$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AA$11 - $H497 > 0),\nMIN(INDEX($AA$263:AA$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F497+$H497, AB$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AB$11 - $H497 > 0),\nMIN(INDEX($AA$263:AB$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F497+$H497, AC$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AC$11 - $H497 > 0),\nMIN(INDEX($AA$263:AC$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F497+$H497, AD$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AD$11 - $H497 > 0),\nMIN(INDEX($AA$263:AD$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F497+$H497, AE$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AE$11 - $H497 > 0),\nMIN(INDEX($AA$263:AE$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F497+$H497, AF$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AF$11 - $H497 > 0),\nMIN(INDEX($AA$263:AF$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F497+$H497, AG$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AG$11 - $H497 > 0),\nMIN(INDEX($AA$263:AG$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F497+$H497, AH$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AH$11 - $H497 > 0),\nMIN(INDEX($AA$263:AH$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F497+$H497, AI$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AI$11 - $H497 > 0),\nMIN(INDEX($AA$263:AI$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F497+$H497, AJ$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AJ$11 - $H497 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F497+$H497, AK$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AK$11 - $H497 > 0),\nMIN(INDEX($AA$263:AK$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F497+$H497, AL$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AL$11 - $H497 > 0),\nMIN(INDEX($AA$263:AL$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F497+$H497, AM$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AM$11 - $H497 > 0),\nMIN(INDEX($AA$263:AM$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F497+$H497, AN$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AN$11 - $H497 > 0),\nMIN(INDEX($AA$263:AN$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F497+$H497, AO$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AO$11 - $H497 > 0),\nMIN(INDEX($AA$263:AO$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F497+$H497, AP$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AP$11 - $H497 > 0),\nMIN(INDEX($AA$263:AP$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F497+$H497, AQ$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AQ$11 - $H497 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F497+$H497, AR$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AR$11 - $H497 > 0),\nMIN(INDEX($AA$263:AR$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F497+$H497, AS$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AS$11 - $H497 > 0),\nMIN(INDEX($AA$263:AS$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F497+$H497, AT$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AT$11 - $H497 > 0),\nMIN(INDEX($AA$263:AT$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F497+$H497, AU$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AU$11 - $H497 > 0),\nMIN(INDEX($AA$263:AU$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F497+$H497, AV$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AV$11 - $H497 > 0),\nMIN(INDEX($AA$263:AV$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F497+$H497, AW$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AW$11 - $H497 > 0),\nMIN(INDEX($AA$263:AW$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F497+$H497, AX$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AX$11 - $H497 > 0),\nMIN(INDEX($AA$263:AX$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F497+$H497, AY$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AY$11 - $H497 > 0),\nMIN(INDEX($AA$263:AY$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F497+$H497, AZ$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,AZ$11 - $H497 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F497+$H497, BA$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,BA$11 - $H497 > 0),\nMIN(INDEX($AA$263:BA$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F497+$H497, BB$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,BB$11 - $H497 > 0),\nMIN(INDEX($AA$263:BB$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F497+$H497, BC$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,BC$11 - $H497 > 0),\nMIN(INDEX($AA$263:BC$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F497+$H497, BD$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,BD$11 - $H497 > 0),\nMIN(INDEX($AA$263:BD$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F497+$H497, BE$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,BE$11 - $H497 > 0),\nMIN(INDEX($AA$263:BE$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F497+$H497, BF$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,BF$11 - $H497 > 0),\nMIN(INDEX($AA$263:BF$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F497+$H497, BG$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,BG$11 - $H497 > 0),\nMIN(INDEX($AA$263:BG$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F497+$H497, BH$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,BH$11 - $H497 > 0),\nMIN(INDEX($AA$263:BH$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F497+$H497, BI$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,BI$11 - $H497 > 0),\nMIN(INDEX($AA$263:BI$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F497+$H497, BJ$11 <= $F497 + INDEX($AA$474:$BJ$474,, $F497) + $H497- 1,BJ$11 - $H497 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F497) / INDEX($AA$474:$BJ$474,, $F497), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 23",23,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F498)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F498+$H498, AA$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AA$11 - $H498 > 0),\nMIN(INDEX($AA$263:AA$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F498+$H498, AB$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AB$11 - $H498 > 0),\nMIN(INDEX($AA$263:AB$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F498+$H498, AC$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AC$11 - $H498 > 0),\nMIN(INDEX($AA$263:AC$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F498+$H498, AD$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AD$11 - $H498 > 0),\nMIN(INDEX($AA$263:AD$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F498+$H498, AE$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AE$11 - $H498 > 0),\nMIN(INDEX($AA$263:AE$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F498+$H498, AF$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AF$11 - $H498 > 0),\nMIN(INDEX($AA$263:AF$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F498+$H498, AG$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AG$11 - $H498 > 0),\nMIN(INDEX($AA$263:AG$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F498+$H498, AH$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AH$11 - $H498 > 0),\nMIN(INDEX($AA$263:AH$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F498+$H498, AI$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AI$11 - $H498 > 0),\nMIN(INDEX($AA$263:AI$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F498+$H498, AJ$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AJ$11 - $H498 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F498+$H498, AK$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AK$11 - $H498 > 0),\nMIN(INDEX($AA$263:AK$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F498+$H498, AL$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AL$11 - $H498 > 0),\nMIN(INDEX($AA$263:AL$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F498+$H498, AM$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AM$11 - $H498 > 0),\nMIN(INDEX($AA$263:AM$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F498+$H498, AN$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AN$11 - $H498 > 0),\nMIN(INDEX($AA$263:AN$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F498+$H498, AO$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AO$11 - $H498 > 0),\nMIN(INDEX($AA$263:AO$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F498+$H498, AP$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AP$11 - $H498 > 0),\nMIN(INDEX($AA$263:AP$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F498+$H498, AQ$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AQ$11 - $H498 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F498+$H498, AR$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AR$11 - $H498 > 0),\nMIN(INDEX($AA$263:AR$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F498+$H498, AS$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AS$11 - $H498 > 0),\nMIN(INDEX($AA$263:AS$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F498+$H498, AT$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AT$11 - $H498 > 0),\nMIN(INDEX($AA$263:AT$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F498+$H498, AU$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AU$11 - $H498 > 0),\nMIN(INDEX($AA$263:AU$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F498+$H498, AV$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AV$11 - $H498 > 0),\nMIN(INDEX($AA$263:AV$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F498+$H498, AW$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AW$11 - $H498 > 0),\nMIN(INDEX($AA$263:AW$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F498+$H498, AX$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AX$11 - $H498 > 0),\nMIN(INDEX($AA$263:AX$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F498+$H498, AY$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AY$11 - $H498 > 0),\nMIN(INDEX($AA$263:AY$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F498+$H498, AZ$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,AZ$11 - $H498 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F498+$H498, BA$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,BA$11 - $H498 > 0),\nMIN(INDEX($AA$263:BA$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F498+$H498, BB$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,BB$11 - $H498 > 0),\nMIN(INDEX($AA$263:BB$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F498+$H498, BC$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,BC$11 - $H498 > 0),\nMIN(INDEX($AA$263:BC$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F498+$H498, BD$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,BD$11 - $H498 > 0),\nMIN(INDEX($AA$263:BD$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F498+$H498, BE$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,BE$11 - $H498 > 0),\nMIN(INDEX($AA$263:BE$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F498+$H498, BF$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,BF$11 - $H498 > 0),\nMIN(INDEX($AA$263:BF$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F498+$H498, BG$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,BG$11 - $H498 > 0),\nMIN(INDEX($AA$263:BG$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F498+$H498, BH$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,BH$11 - $H498 > 0),\nMIN(INDEX($AA$263:BH$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F498+$H498, BI$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,BI$11 - $H498 > 0),\nMIN(INDEX($AA$263:BI$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F498+$H498, BJ$11 <= $F498 + INDEX($AA$474:$BJ$474,, $F498) + $H498- 1,BJ$11 - $H498 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F498) / INDEX($AA$474:$BJ$474,, $F498), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 24",24,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F499)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F499+$H499, AA$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AA$11 - $H499 > 0),\nMIN(INDEX($AA$263:AA$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F499+$H499, AB$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AB$11 - $H499 > 0),\nMIN(INDEX($AA$263:AB$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F499+$H499, AC$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AC$11 - $H499 > 0),\nMIN(INDEX($AA$263:AC$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F499+$H499, AD$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AD$11 - $H499 > 0),\nMIN(INDEX($AA$263:AD$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F499+$H499, AE$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AE$11 - $H499 > 0),\nMIN(INDEX($AA$263:AE$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F499+$H499, AF$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AF$11 - $H499 > 0),\nMIN(INDEX($AA$263:AF$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F499+$H499, AG$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AG$11 - $H499 > 0),\nMIN(INDEX($AA$263:AG$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F499+$H499, AH$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AH$11 - $H499 > 0),\nMIN(INDEX($AA$263:AH$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F499+$H499, AI$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AI$11 - $H499 > 0),\nMIN(INDEX($AA$263:AI$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F499+$H499, AJ$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AJ$11 - $H499 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F499+$H499, AK$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AK$11 - $H499 > 0),\nMIN(INDEX($AA$263:AK$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F499+$H499, AL$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AL$11 - $H499 > 0),\nMIN(INDEX($AA$263:AL$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F499+$H499, AM$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AM$11 - $H499 > 0),\nMIN(INDEX($AA$263:AM$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F499+$H499, AN$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AN$11 - $H499 > 0),\nMIN(INDEX($AA$263:AN$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F499+$H499, AO$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AO$11 - $H499 > 0),\nMIN(INDEX($AA$263:AO$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F499+$H499, AP$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AP$11 - $H499 > 0),\nMIN(INDEX($AA$263:AP$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F499+$H499, AQ$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AQ$11 - $H499 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F499+$H499, AR$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AR$11 - $H499 > 0),\nMIN(INDEX($AA$263:AR$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F499+$H499, AS$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AS$11 - $H499 > 0),\nMIN(INDEX($AA$263:AS$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F499+$H499, AT$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AT$11 - $H499 > 0),\nMIN(INDEX($AA$263:AT$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F499+$H499, AU$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AU$11 - $H499 > 0),\nMIN(INDEX($AA$263:AU$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F499+$H499, AV$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AV$11 - $H499 > 0),\nMIN(INDEX($AA$263:AV$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F499+$H499, AW$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AW$11 - $H499 > 0),\nMIN(INDEX($AA$263:AW$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F499+$H499, AX$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AX$11 - $H499 > 0),\nMIN(INDEX($AA$263:AX$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F499+$H499, AY$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AY$11 - $H499 > 0),\nMIN(INDEX($AA$263:AY$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F499+$H499, AZ$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,AZ$11 - $H499 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F499+$H499, BA$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,BA$11 - $H499 > 0),\nMIN(INDEX($AA$263:BA$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F499+$H499, BB$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,BB$11 - $H499 > 0),\nMIN(INDEX($AA$263:BB$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F499+$H499, BC$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,BC$11 - $H499 > 0),\nMIN(INDEX($AA$263:BC$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F499+$H499, BD$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,BD$11 - $H499 > 0),\nMIN(INDEX($AA$263:BD$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F499+$H499, BE$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,BE$11 - $H499 > 0),\nMIN(INDEX($AA$263:BE$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F499+$H499, BF$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,BF$11 - $H499 > 0),\nMIN(INDEX($AA$263:BF$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F499+$H499, BG$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,BG$11 - $H499 > 0),\nMIN(INDEX($AA$263:BG$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F499+$H499, BH$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,BH$11 - $H499 > 0),\nMIN(INDEX($AA$263:BH$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F499+$H499, BI$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,BI$11 - $H499 > 0),\nMIN(INDEX($AA$263:BI$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F499+$H499, BJ$11 <= $F499 + INDEX($AA$474:$BJ$474,, $F499) + $H499- 1,BJ$11 - $H499 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F499) / INDEX($AA$474:$BJ$474,, $F499), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 26",26,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F501)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F501+$H501, AA$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AA$11 - $H501 > 0),\nMIN(INDEX($AA$263:AA$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F501+$H501, AB$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AB$11 - $H501 > 0),\nMIN(INDEX($AA$263:AB$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F501+$H501, AC$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AC$11 - $H501 > 0),\nMIN(INDEX($AA$263:AC$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F501+$H501, AD$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AD$11 - $H501 > 0),\nMIN(INDEX($AA$263:AD$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F501+$H501, AE$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AE$11 - $H501 > 0),\nMIN(INDEX($AA$263:AE$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F501+$H501, AF$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AF$11 - $H501 > 0),\nMIN(INDEX($AA$263:AF$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F501+$H501, AG$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AG$11 - $H501 > 0),\nMIN(INDEX($AA$263:AG$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F501+$H501, AH$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AH$11 - $H501 > 0),\nMIN(INDEX($AA$263:AH$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F501+$H501, AI$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AI$11 - $H501 > 0),\nMIN(INDEX($AA$263:AI$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F501+$H501, AJ$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AJ$11 - $H501 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F501+$H501, AK$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AK$11 - $H501 > 0),\nMIN(INDEX($AA$263:AK$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F501+$H501, AL$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AL$11 - $H501 > 0),\nMIN(INDEX($AA$263:AL$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F501+$H501, AM$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AM$11 - $H501 > 0),\nMIN(INDEX($AA$263:AM$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F501+$H501, AN$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AN$11 - $H501 > 0),\nMIN(INDEX($AA$263:AN$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F501+$H501, AO$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AO$11 - $H501 > 0),\nMIN(INDEX($AA$263:AO$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F501+$H501, AP$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AP$11 - $H501 > 0),\nMIN(INDEX($AA$263:AP$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F501+$H501, AQ$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AQ$11 - $H501 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F501+$H501, AR$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AR$11 - $H501 > 0),\nMIN(INDEX($AA$263:AR$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F501+$H501, AS$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AS$11 - $H501 > 0),\nMIN(INDEX($AA$263:AS$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F501+$H501, AT$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AT$11 - $H501 > 0),\nMIN(INDEX($AA$263:AT$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F501+$H501, AU$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AU$11 - $H501 > 0),\nMIN(INDEX($AA$263:AU$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F501+$H501, AV$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AV$11 - $H501 > 0),\nMIN(INDEX($AA$263:AV$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F501+$H501, AW$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AW$11 - $H501 > 0),\nMIN(INDEX($AA$263:AW$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F501+$H501, AX$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AX$11 - $H501 > 0),\nMIN(INDEX($AA$263:AX$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F501+$H501, AY$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AY$11 - $H501 > 0),\nMIN(INDEX($AA$263:AY$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F501+$H501, AZ$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,AZ$11 - $H501 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F501+$H501, BA$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,BA$11 - $H501 > 0),\nMIN(INDEX($AA$263:BA$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F501+$H501, BB$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,BB$11 - $H501 > 0),\nMIN(INDEX($AA$263:BB$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F501+$H501, BC$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,BC$11 - $H501 > 0),\nMIN(INDEX($AA$263:BC$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F501+$H501, BD$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,BD$11 - $H501 > 0),\nMIN(INDEX($AA$263:BD$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F501+$H501, BE$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,BE$11 - $H501 > 0),\nMIN(INDEX($AA$263:BE$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F501+$H501, BF$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,BF$11 - $H501 > 0),\nMIN(INDEX($AA$263:BF$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F501+$H501, BG$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,BG$11 - $H501 > 0),\nMIN(INDEX($AA$263:BG$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F501+$H501, BH$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,BH$11 - $H501 > 0),\nMIN(INDEX($AA$263:BH$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F501+$H501, BI$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,BI$11 - $H501 > 0),\nMIN(INDEX($AA$263:BI$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F501+$H501, BJ$11 <= $F501 + INDEX($AA$474:$BJ$474,, $F501) + $H501- 1,BJ$11 - $H501 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F501) / INDEX($AA$474:$BJ$474,, $F501), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 27",27,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F502)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F502+$H502, AA$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AA$11 - $H502 > 0),\nMIN(INDEX($AA$263:AA$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F502+$H502, AB$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AB$11 - $H502 > 0),\nMIN(INDEX($AA$263:AB$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F502+$H502, AC$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AC$11 - $H502 > 0),\nMIN(INDEX($AA$263:AC$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F502+$H502, AD$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AD$11 - $H502 > 0),\nMIN(INDEX($AA$263:AD$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F502+$H502, AE$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AE$11 - $H502 > 0),\nMIN(INDEX($AA$263:AE$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F502+$H502, AF$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AF$11 - $H502 > 0),\nMIN(INDEX($AA$263:AF$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F502+$H502, AG$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AG$11 - $H502 > 0),\nMIN(INDEX($AA$263:AG$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F502+$H502, AH$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AH$11 - $H502 > 0),\nMIN(INDEX($AA$263:AH$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F502+$H502, AI$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AI$11 - $H502 > 0),\nMIN(INDEX($AA$263:AI$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F502+$H502, AJ$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AJ$11 - $H502 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F502+$H502, AK$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AK$11 - $H502 > 0),\nMIN(INDEX($AA$263:AK$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F502+$H502, AL$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AL$11 - $H502 > 0),\nMIN(INDEX($AA$263:AL$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F502+$H502, AM$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AM$11 - $H502 > 0),\nMIN(INDEX($AA$263:AM$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F502+$H502, AN$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AN$11 - $H502 > 0),\nMIN(INDEX($AA$263:AN$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F502+$H502, AO$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AO$11 - $H502 > 0),\nMIN(INDEX($AA$263:AO$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F502+$H502, AP$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AP$11 - $H502 > 0),\nMIN(INDEX($AA$263:AP$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F502+$H502, AQ$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AQ$11 - $H502 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F502+$H502, AR$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AR$11 - $H502 > 0),\nMIN(INDEX($AA$263:AR$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F502+$H502, AS$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AS$11 - $H502 > 0),\nMIN(INDEX($AA$263:AS$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F502+$H502, AT$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AT$11 - $H502 > 0),\nMIN(INDEX($AA$263:AT$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F502+$H502, AU$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AU$11 - $H502 > 0),\nMIN(INDEX($AA$263:AU$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F502+$H502, AV$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AV$11 - $H502 > 0),\nMIN(INDEX($AA$263:AV$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F502+$H502, AW$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AW$11 - $H502 > 0),\nMIN(INDEX($AA$263:AW$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F502+$H502, AX$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AX$11 - $H502 > 0),\nMIN(INDEX($AA$263:AX$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F502+$H502, AY$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AY$11 - $H502 > 0),\nMIN(INDEX($AA$263:AY$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F502+$H502, AZ$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,AZ$11 - $H502 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F502+$H502, BA$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,BA$11 - $H502 > 0),\nMIN(INDEX($AA$263:BA$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F502+$H502, BB$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,BB$11 - $H502 > 0),\nMIN(INDEX($AA$263:BB$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F502+$H502, BC$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,BC$11 - $H502 > 0),\nMIN(INDEX($AA$263:BC$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F502+$H502, BD$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,BD$11 - $H502 > 0),\nMIN(INDEX($AA$263:BD$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F502+$H502, BE$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,BE$11 - $H502 > 0),\nMIN(INDEX($AA$263:BE$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F502+$H502, BF$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,BF$11 - $H502 > 0),\nMIN(INDEX($AA$263:BF$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F502+$H502, BG$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,BG$11 - $H502 > 0),\nMIN(INDEX($AA$263:BG$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F502+$H502, BH$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,BH$11 - $H502 > 0),\nMIN(INDEX($AA$263:BH$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F502+$H502, BI$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,BI$11 - $H502 > 0),\nMIN(INDEX($AA$263:BI$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F502+$H502, BJ$11 <= $F502 + INDEX($AA$474:$BJ$474,, $F502) + $H502- 1,BJ$11 - $H502 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F502) / INDEX($AA$474:$BJ$474,, $F502), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 29",29,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F504)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F504+$H504, AA$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AA$11 - $H504 > 0),\nMIN(INDEX($AA$263:AA$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F504+$H504, AB$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AB$11 - $H504 > 0),\nMIN(INDEX($AA$263:AB$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F504+$H504, AC$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AC$11 - $H504 > 0),\nMIN(INDEX($AA$263:AC$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F504+$H504, AD$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AD$11 - $H504 > 0),\nMIN(INDEX($AA$263:AD$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F504+$H504, AE$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AE$11 - $H504 > 0),\nMIN(INDEX($AA$263:AE$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F504+$H504, AF$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AF$11 - $H504 > 0),\nMIN(INDEX($AA$263:AF$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F504+$H504, AG$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AG$11 - $H504 > 0),\nMIN(INDEX($AA$263:AG$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F504+$H504, AH$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AH$11 - $H504 > 0),\nMIN(INDEX($AA$263:AH$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F504+$H504, AI$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AI$11 - $H504 > 0),\nMIN(INDEX($AA$263:AI$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F504+$H504, AJ$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AJ$11 - $H504 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F504+$H504, AK$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AK$11 - $H504 > 0),\nMIN(INDEX($AA$263:AK$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F504+$H504, AL$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AL$11 - $H504 > 0),\nMIN(INDEX($AA$263:AL$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F504+$H504, AM$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AM$11 - $H504 > 0),\nMIN(INDEX($AA$263:AM$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F504+$H504, AN$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AN$11 - $H504 > 0),\nMIN(INDEX($AA$263:AN$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F504+$H504, AO$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AO$11 - $H504 > 0),\nMIN(INDEX($AA$263:AO$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F504+$H504, AP$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AP$11 - $H504 > 0),\nMIN(INDEX($AA$263:AP$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F504+$H504, AQ$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AQ$11 - $H504 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F504+$H504, AR$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AR$11 - $H504 > 0),\nMIN(INDEX($AA$263:AR$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F504+$H504, AS$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AS$11 - $H504 > 0),\nMIN(INDEX($AA$263:AS$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F504+$H504, AT$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AT$11 - $H504 > 0),\nMIN(INDEX($AA$263:AT$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F504+$H504, AU$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AU$11 - $H504 > 0),\nMIN(INDEX($AA$263:AU$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F504+$H504, AV$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AV$11 - $H504 > 0),\nMIN(INDEX($AA$263:AV$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F504+$H504, AW$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AW$11 - $H504 > 0),\nMIN(INDEX($AA$263:AW$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F504+$H504, AX$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AX$11 - $H504 > 0),\nMIN(INDEX($AA$263:AX$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F504+$H504, AY$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AY$11 - $H504 > 0),\nMIN(INDEX($AA$263:AY$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F504+$H504, AZ$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,AZ$11 - $H504 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F504+$H504, BA$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,BA$11 - $H504 > 0),\nMIN(INDEX($AA$263:BA$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F504+$H504, BB$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,BB$11 - $H504 > 0),\nMIN(INDEX($AA$263:BB$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F504+$H504, BC$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,BC$11 - $H504 > 0),\nMIN(INDEX($AA$263:BC$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F504+$H504, BD$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,BD$11 - $H504 > 0),\nMIN(INDEX($AA$263:BD$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F504+$H504, BE$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,BE$11 - $H504 > 0),\nMIN(INDEX($AA$263:BE$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F504+$H504, BF$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,BF$11 - $H504 > 0),\nMIN(INDEX($AA$263:BF$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F504+$H504, BG$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,BG$11 - $H504 > 0),\nMIN(INDEX($AA$263:BG$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F504+$H504, BH$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,BH$11 - $H504 > 0),\nMIN(INDEX($AA$263:BH$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F504+$H504, BI$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,BI$11 - $H504 > 0),\nMIN(INDEX($AA$263:BI$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F504+$H504, BJ$11 <= $F504 + INDEX($AA$474:$BJ$474,, $F504) + $H504- 1,BJ$11 - $H504 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F504) / INDEX($AA$474:$BJ$474,, $F504), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F505)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F505+$H505, AA$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AA$11 - $H505 > 0),\nMIN(INDEX($AA$263:AA$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F505+$H505, AB$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AB$11 - $H505 > 0),\nMIN(INDEX($AA$263:AB$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F505+$H505, AC$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AC$11 - $H505 > 0),\nMIN(INDEX($AA$263:AC$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F505+$H505, AD$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AD$11 - $H505 > 0),\nMIN(INDEX($AA$263:AD$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F505+$H505, AE$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AE$11 - $H505 > 0),\nMIN(INDEX($AA$263:AE$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F505+$H505, AF$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AF$11 - $H505 > 0),\nMIN(INDEX($AA$263:AF$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F505+$H505, AG$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AG$11 - $H505 > 0),\nMIN(INDEX($AA$263:AG$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F505+$H505, AH$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AH$11 - $H505 > 0),\nMIN(INDEX($AA$263:AH$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F505+$H505, AI$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AI$11 - $H505 > 0),\nMIN(INDEX($AA$263:AI$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F505+$H505, AJ$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AJ$11 - $H505 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F505+$H505, AK$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AK$11 - $H505 > 0),\nMIN(INDEX($AA$263:AK$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F505+$H505, AL$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AL$11 - $H505 > 0),\nMIN(INDEX($AA$263:AL$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F505+$H505, AM$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AM$11 - $H505 > 0),\nMIN(INDEX($AA$263:AM$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F505+$H505, AN$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AN$11 - $H505 > 0),\nMIN(INDEX($AA$263:AN$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F505+$H505, AO$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AO$11 - $H505 > 0),\nMIN(INDEX($AA$263:AO$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F505+$H505, AP$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AP$11 - $H505 > 0),\nMIN(INDEX($AA$263:AP$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F505+$H505, AQ$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AQ$11 - $H505 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F505+$H505, AR$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AR$11 - $H505 > 0),\nMIN(INDEX($AA$263:AR$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F505+$H505, AS$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AS$11 - $H505 > 0),\nMIN(INDEX($AA$263:AS$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F505+$H505, AT$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AT$11 - $H505 > 0),\nMIN(INDEX($AA$263:AT$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F505+$H505, AU$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AU$11 - $H505 > 0),\nMIN(INDEX($AA$263:AU$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F505+$H505, AV$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AV$11 - $H505 > 0),\nMIN(INDEX($AA$263:AV$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F505+$H505, AW$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AW$11 - $H505 > 0),\nMIN(INDEX($AA$263:AW$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F505+$H505, AX$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AX$11 - $H505 > 0),\nMIN(INDEX($AA$263:AX$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F505+$H505, AY$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AY$11 - $H505 > 0),\nMIN(INDEX($AA$263:AY$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F505+$H505, AZ$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,AZ$11 - $H505 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F505+$H505, BA$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,BA$11 - $H505 > 0),\nMIN(INDEX($AA$263:BA$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F505+$H505, BB$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,BB$11 - $H505 > 0),\nMIN(INDEX($AA$263:BB$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F505+$H505, BC$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,BC$11 - $H505 > 0),\nMIN(INDEX($AA$263:BC$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F505+$H505, BD$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,BD$11 - $H505 > 0),\nMIN(INDEX($AA$263:BD$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F505+$H505, BE$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,BE$11 - $H505 > 0),\nMIN(INDEX($AA$263:BE$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F505+$H505, BF$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,BF$11 - $H505 > 0),\nMIN(INDEX($AA$263:BF$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F505+$H505, BG$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,BG$11 - $H505 > 0),\nMIN(INDEX($AA$263:BG$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F505+$H505, BH$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,BH$11 - $H505 > 0),\nMIN(INDEX($AA$263:BH$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F505+$H505, BI$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,BI$11 - $H505 > 0),\nMIN(INDEX($AA$263:BI$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F505+$H505, BJ$11 <= $F505 + INDEX($AA$474:$BJ$474,, $F505) + $H505- 1,BJ$11 - $H505 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F505) / INDEX($AA$474:$BJ$474,, $F505), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 32",32,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F507)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F507+$H507, AA$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AA$11 - $H507 > 0),\nMIN(INDEX($AA$263:AA$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F507+$H507, AB$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AB$11 - $H507 > 0),\nMIN(INDEX($AA$263:AB$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F507+$H507, AC$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AC$11 - $H507 > 0),\nMIN(INDEX($AA$263:AC$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F507+$H507, AD$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AD$11 - $H507 > 0),\nMIN(INDEX($AA$263:AD$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F507+$H507, AE$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AE$11 - $H507 > 0),\nMIN(INDEX($AA$263:AE$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F507+$H507, AF$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AF$11 - $H507 > 0),\nMIN(INDEX($AA$263:AF$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F507+$H507, AG$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AG$11 - $H507 > 0),\nMIN(INDEX($AA$263:AG$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F507+$H507, AH$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AH$11 - $H507 > 0),\nMIN(INDEX($AA$263:AH$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F507+$H507, AI$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AI$11 - $H507 > 0),\nMIN(INDEX($AA$263:AI$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F507+$H507, AJ$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AJ$11 - $H507 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F507+$H507, AK$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AK$11 - $H507 > 0),\nMIN(INDEX($AA$263:AK$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F507+$H507, AL$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AL$11 - $H507 > 0),\nMIN(INDEX($AA$263:AL$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F507+$H507, AM$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AM$11 - $H507 > 0),\nMIN(INDEX($AA$263:AM$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F507+$H507, AN$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AN$11 - $H507 > 0),\nMIN(INDEX($AA$263:AN$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F507+$H507, AO$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AO$11 - $H507 > 0),\nMIN(INDEX($AA$263:AO$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F507+$H507, AP$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AP$11 - $H507 > 0),\nMIN(INDEX($AA$263:AP$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F507+$H507, AQ$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AQ$11 - $H507 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F507+$H507, AR$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AR$11 - $H507 > 0),\nMIN(INDEX($AA$263:AR$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F507+$H507, AS$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AS$11 - $H507 > 0),\nMIN(INDEX($AA$263:AS$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F507+$H507, AT$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AT$11 - $H507 > 0),\nMIN(INDEX($AA$263:AT$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F507+$H507, AU$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AU$11 - $H507 > 0),\nMIN(INDEX($AA$263:AU$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F507+$H507, AV$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AV$11 - $H507 > 0),\nMIN(INDEX($AA$263:AV$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F507+$H507, AW$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AW$11 - $H507 > 0),\nMIN(INDEX($AA$263:AW$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F507+$H507, AX$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AX$11 - $H507 > 0),\nMIN(INDEX($AA$263:AX$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F507+$H507, AY$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AY$11 - $H507 > 0),\nMIN(INDEX($AA$263:AY$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F507+$H507, AZ$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,AZ$11 - $H507 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F507+$H507, BA$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,BA$11 - $H507 > 0),\nMIN(INDEX($AA$263:BA$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F507+$H507, BB$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,BB$11 - $H507 > 0),\nMIN(INDEX($AA$263:BB$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F507+$H507, BC$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,BC$11 - $H507 > 0),\nMIN(INDEX($AA$263:BC$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F507+$H507, BD$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,BD$11 - $H507 > 0),\nMIN(INDEX($AA$263:BD$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F507+$H507, BE$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,BE$11 - $H507 > 0),\nMIN(INDEX($AA$263:BE$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F507+$H507, BF$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,BF$11 - $H507 > 0),\nMIN(INDEX($AA$263:BF$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F507+$H507, BG$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,BG$11 - $H507 > 0),\nMIN(INDEX($AA$263:BG$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F507+$H507, BH$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,BH$11 - $H507 > 0),\nMIN(INDEX($AA$263:BH$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F507+$H507, BI$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,BI$11 - $H507 > 0),\nMIN(INDEX($AA$263:BI$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F507+$H507, BJ$11 <= $F507 + INDEX($AA$474:$BJ$474,, $F507) + $H507- 1,BJ$11 - $H507 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F507) / INDEX($AA$474:$BJ$474,, $F507), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 33",33,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F508)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F508+$H508, AA$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AA$11 - $H508 > 0),\nMIN(INDEX($AA$263:AA$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F508+$H508, AB$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AB$11 - $H508 > 0),\nMIN(INDEX($AA$263:AB$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F508+$H508, AC$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AC$11 - $H508 > 0),\nMIN(INDEX($AA$263:AC$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F508+$H508, AD$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AD$11 - $H508 > 0),\nMIN(INDEX($AA$263:AD$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F508+$H508, AE$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AE$11 - $H508 > 0),\nMIN(INDEX($AA$263:AE$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F508+$H508, AF$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AF$11 - $H508 > 0),\nMIN(INDEX($AA$263:AF$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F508+$H508, AG$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AG$11 - $H508 > 0),\nMIN(INDEX($AA$263:AG$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F508+$H508, AH$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AH$11 - $H508 > 0),\nMIN(INDEX($AA$263:AH$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F508+$H508, AI$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AI$11 - $H508 > 0),\nMIN(INDEX($AA$263:AI$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F508+$H508, AJ$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AJ$11 - $H508 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F508+$H508, AK$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AK$11 - $H508 > 0),\nMIN(INDEX($AA$263:AK$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F508+$H508, AL$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AL$11 - $H508 > 0),\nMIN(INDEX($AA$263:AL$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F508+$H508, AM$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AM$11 - $H508 > 0),\nMIN(INDEX($AA$263:AM$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F508+$H508, AN$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AN$11 - $H508 > 0),\nMIN(INDEX($AA$263:AN$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F508+$H508, AO$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AO$11 - $H508 > 0),\nMIN(INDEX($AA$263:AO$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F508+$H508, AP$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AP$11 - $H508 > 0),\nMIN(INDEX($AA$263:AP$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F508+$H508, AQ$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AQ$11 - $H508 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F508+$H508, AR$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AR$11 - $H508 > 0),\nMIN(INDEX($AA$263:AR$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F508+$H508, AS$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AS$11 - $H508 > 0),\nMIN(INDEX($AA$263:AS$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F508+$H508, AT$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AT$11 - $H508 > 0),\nMIN(INDEX($AA$263:AT$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F508+$H508, AU$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AU$11 - $H508 > 0),\nMIN(INDEX($AA$263:AU$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F508+$H508, AV$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AV$11 - $H508 > 0),\nMIN(INDEX($AA$263:AV$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F508+$H508, AW$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AW$11 - $H508 > 0),\nMIN(INDEX($AA$263:AW$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F508+$H508, AX$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AX$11 - $H508 > 0),\nMIN(INDEX($AA$263:AX$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F508+$H508, AY$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AY$11 - $H508 > 0),\nMIN(INDEX($AA$263:AY$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F508+$H508, AZ$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,AZ$11 - $H508 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F508+$H508, BA$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,BA$11 - $H508 > 0),\nMIN(INDEX($AA$263:BA$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F508+$H508, BB$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,BB$11 - $H508 > 0),\nMIN(INDEX($AA$263:BB$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F508+$H508, BC$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,BC$11 - $H508 > 0),\nMIN(INDEX($AA$263:BC$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F508+$H508, BD$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,BD$11 - $H508 > 0),\nMIN(INDEX($AA$263:BD$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F508+$H508, BE$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,BE$11 - $H508 > 0),\nMIN(INDEX($AA$263:BE$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F508+$H508, BF$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,BF$11 - $H508 > 0),\nMIN(INDEX($AA$263:BF$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F508+$H508, BG$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,BG$11 - $H508 > 0),\nMIN(INDEX($AA$263:BG$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F508+$H508, BH$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,BH$11 - $H508 > 0),\nMIN(INDEX($AA$263:BH$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F508+$H508, BI$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,BI$11 - $H508 > 0),\nMIN(INDEX($AA$263:BI$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F508+$H508, BJ$11 <= $F508 + INDEX($AA$474:$BJ$474,, $F508) + $H508- 1,BJ$11 - $H508 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F508) / INDEX($AA$474:$BJ$474,, $F508), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 34",34,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F509+$H509, AA$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AA$11 - $H509 > 0),\nMIN(INDEX($AA$263:AA$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F509+$H509, AB$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AB$11 - $H509 > 0),\nMIN(INDEX($AA$263:AB$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F509+$H509, AC$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AC$11 - $H509 > 0),\nMIN(INDEX($AA$263:AC$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F509+$H509, AD$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AD$11 - $H509 > 0),\nMIN(INDEX($AA$263:AD$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F509+$H509, AE$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AE$11 - $H509 > 0),\nMIN(INDEX($AA$263:AE$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F509+$H509, AF$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AF$11 - $H509 > 0),\nMIN(INDEX($AA$263:AF$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F509+$H509, AG$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AG$11 - $H509 > 0),\nMIN(INDEX($AA$263:AG$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F509+$H509, AH$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AH$11 - $H509 > 0),\nMIN(INDEX($AA$263:AH$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F509+$H509, AI$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AI$11 - $H509 > 0),\nMIN(INDEX($AA$263:AI$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F509+$H509, AJ$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AJ$11 - $H509 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F509+$H509, AK$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AK$11 - $H509 > 0),\nMIN(INDEX($AA$263:AK$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F509+$H509, AL$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AL$11 - $H509 > 0),\nMIN(INDEX($AA$263:AL$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F509+$H509, AM$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AM$11 - $H509 > 0),\nMIN(INDEX($AA$263:AM$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F509+$H509, AN$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AN$11 - $H509 > 0),\nMIN(INDEX($AA$263:AN$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F509+$H509, AO$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AO$11 - $H509 > 0),\nMIN(INDEX($AA$263:AO$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F509+$H509, AP$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AP$11 - $H509 > 0),\nMIN(INDEX($AA$263:AP$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F509+$H509, AQ$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AQ$11 - $H509 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F509+$H509, AR$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AR$11 - $H509 > 0),\nMIN(INDEX($AA$263:AR$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F509+$H509, AS$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AS$11 - $H509 > 0),\nMIN(INDEX($AA$263:AS$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F509+$H509, AT$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AT$11 - $H509 > 0),\nMIN(INDEX($AA$263:AT$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F509+$H509, AU$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AU$11 - $H509 > 0),\nMIN(INDEX($AA$263:AU$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F509+$H509, AV$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AV$11 - $H509 > 0),\nMIN(INDEX($AA$263:AV$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F509+$H509, AW$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AW$11 - $H509 > 0),\nMIN(INDEX($AA$263:AW$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F509+$H509, AX$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AX$11 - $H509 > 0),\nMIN(INDEX($AA$263:AX$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F509+$H509, AY$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AY$11 - $H509 > 0),\nMIN(INDEX($AA$263:AY$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F509+$H509, AZ$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,AZ$11 - $H509 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F509+$H509, BA$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,BA$11 - $H509 > 0),\nMIN(INDEX($AA$263:BA$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F509+$H509, BB$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,BB$11 - $H509 > 0),\nMIN(INDEX($AA$263:BB$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F509+$H509, BC$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,BC$11 - $H509 > 0),\nMIN(INDEX($AA$263:BC$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F509+$H509, BD$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,BD$11 - $H509 > 0),\nMIN(INDEX($AA$263:BD$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F509+$H509, BE$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,BE$11 - $H509 > 0),\nMIN(INDEX($AA$263:BE$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F509+$H509, BF$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,BF$11 - $H509 > 0),\nMIN(INDEX($AA$263:BF$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F509+$H509, BG$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,BG$11 - $H509 > 0),\nMIN(INDEX($AA$263:BG$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F509+$H509, BH$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,BH$11 - $H509 > 0),\nMIN(INDEX($AA$263:BH$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F509+$H509, BI$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,BI$11 - $H509 > 0),\nMIN(INDEX($AA$263:BI$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F509+$H509, BJ$11 <= $F509 + INDEX($AA$474:$BJ$474,, $F509) + $H509- 1,BJ$11 - $H509 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F509) / INDEX($AA$474:$BJ$474,, $F509), 0),\n0)","v":0}]
[null,null,null,null," Release, Year 35",35,"£'000",{"$f":"INDEX($AA$475:$BJ$475,F510)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F510+$H510, AA$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AA$11 - $H510 > 0),\nMIN(INDEX($AA$263:AA$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AB$11 >= $F510+$H510, AB$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AB$11 - $H510 > 0),\nMIN(INDEX($AA$263:AB$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AC$11 >= $F510+$H510, AC$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AC$11 - $H510 > 0),\nMIN(INDEX($AA$263:AC$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AD$11 >= $F510+$H510, AD$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AD$11 - $H510 > 0),\nMIN(INDEX($AA$263:AD$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AE$11 >= $F510+$H510, AE$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AE$11 - $H510 > 0),\nMIN(INDEX($AA$263:AE$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AF$11 >= $F510+$H510, AF$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AF$11 - $H510 > 0),\nMIN(INDEX($AA$263:AF$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AG$11 >= $F510+$H510, AG$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AG$11 - $H510 > 0),\nMIN(INDEX($AA$263:AG$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AH$11 >= $F510+$H510, AH$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AH$11 - $H510 > 0),\nMIN(INDEX($AA$263:AH$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AI$11 >= $F510+$H510, AI$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AI$11 - $H510 > 0),\nMIN(INDEX($AA$263:AI$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AJ$11 >= $F510+$H510, AJ$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AJ$11 - $H510 > 0),\nMIN(INDEX($AA$263:AJ$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AK$11 >= $F510+$H510, AK$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AK$11 - $H510 > 0),\nMIN(INDEX($AA$263:AK$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AL$11 >= $F510+$H510, AL$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AL$11 - $H510 > 0),\nMIN(INDEX($AA$263:AL$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AM$11 >= $F510+$H510, AM$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AM$11 - $H510 > 0),\nMIN(INDEX($AA$263:AM$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AN$11 >= $F510+$H510, AN$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AN$11 - $H510 > 0),\nMIN(INDEX($AA$263:AN$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AO$11 >= $F510+$H510, AO$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AO$11 - $H510 > 0),\nMIN(INDEX($AA$263:AO$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AP$11 >= $F510+$H510, AP$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AP$11 - $H510 > 0),\nMIN(INDEX($AA$263:AP$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AQ$11 >= $F510+$H510, AQ$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AQ$11 - $H510 > 0),\nMIN(INDEX($AA$263:AQ$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AR$11 >= $F510+$H510, AR$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AR$11 - $H510 > 0),\nMIN(INDEX($AA$263:AR$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AS$11 >= $F510+$H510, AS$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AS$11 - $H510 > 0),\nMIN(INDEX($AA$263:AS$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AT$11 >= $F510+$H510, AT$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AT$11 - $H510 > 0),\nMIN(INDEX($AA$263:AT$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AU$11 >= $F510+$H510, AU$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AU$11 - $H510 > 0),\nMIN(INDEX($AA$263:AU$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AV$11 >= $F510+$H510, AV$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AV$11 - $H510 > 0),\nMIN(INDEX($AA$263:AV$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AW$11 >= $F510+$H510, AW$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AW$11 - $H510 > 0),\nMIN(INDEX($AA$263:AW$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AX$11 >= $F510+$H510, AX$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AX$11 - $H510 > 0),\nMIN(INDEX($AA$263:AX$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AY$11 >= $F510+$H510, AY$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AY$11 - $H510 > 0),\nMIN(INDEX($AA$263:AY$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(AZ$11 >= $F510+$H510, AZ$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,AZ$11 - $H510 > 0),\nMIN(INDEX($AA$263:AZ$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(BA$11 >= $F510+$H510, BA$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,BA$11 - $H510 > 0),\nMIN(INDEX($AA$263:BA$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(BB$11 >= $F510+$H510, BB$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,BB$11 - $H510 > 0),\nMIN(INDEX($AA$263:BB$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(BC$11 >= $F510+$H510, BC$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,BC$11 - $H510 > 0),\nMIN(INDEX($AA$263:BC$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(BD$11 >= $F510+$H510, BD$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,BD$11 - $H510 > 0),\nMIN(INDEX($AA$263:BD$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(BE$11 >= $F510+$H510, BE$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,BE$11 - $H510 > 0),\nMIN(INDEX($AA$263:BE$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(BF$11 >= $F510+$H510, BF$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,BF$11 - $H510 > 0),\nMIN(INDEX($AA$263:BF$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(BG$11 >= $F510+$H510, BG$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,BG$11 - $H510 > 0),\nMIN(INDEX($AA$263:BG$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(BH$11 >= $F510+$H510, BH$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,BH$11 - $H510 > 0),\nMIN(INDEX($AA$263:BH$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(BI$11 >= $F510+$H510, BI$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,BI$11 - $H510 > 0),\nMIN(INDEX($AA$263:BI$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0},{"$f":"IF(AND(BJ$11 >= $F510+$H510, BJ$11 <= $F510 + INDEX($AA$474:$BJ$474,, $F510) + $H510- 1,BJ$11 - $H510 > 0),\nMIN(INDEX($AA$263:BJ$263,, $F510) / INDEX($AA$474:$BJ$474,, $F510), 0),\n0)","v":0}]
[null,null,null,null,"Total Traffic Risk Share Release (Above Band 3) [Negative]",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA512:BJ512)","v":0},null,{"$f":"SUM(AA476:AA511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E259","v":"Base Charge Adjustment in Nil Band shared with users"},null,{"$f":"G259","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E307","v":"Total Traffic Risk Share Release (Band 1)"},null,{"$f":"G307","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,843.8844955675163,null,0,0,{"$f":"AC307","v":49.818351067825162},221.37356692599406,{"$f":"AE307","v":237.213713217085},229.14548110906586,106.33338324754615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E348","v":"Total Traffic Risk Share Release (Band 2)"},null,{"$f":"G348","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E389","v":"Total Traffic Risk Share Release (Band 3) [Positive]"},null,{"$f":"G389","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E471","v":"Total Traffic Risk Share Release (Above Band 3) [Positive]"},null,{"$f":"G471","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E512","v":"Total Traffic Risk Share Release (Above Band 3) [Negative]"},null,{"$f":"G512","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RP3 Traffic Risk Share Indexation Adjustment Mechanism"]
[null,null,null,null,"Deferred RP3 TRS b/f",null,"£'000","Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z531","v":0},{"$f":"AA531","v":0},0,0,0,0,7555.2974112578877,14158.657630045051,18915.843949132272,17833.512007088582,16031.515197095454,14173.5730029764,12443.922327624932,10678.060936864838,8781.8097308436591,6770.9082381086309,4640.4202195230237,2385.2228227552991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$536","v":"Indexation of opening balance RP3 TRS"},null,{"$f":"G$536","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,5387.2335492548837,null,0,0,0,0,0,0,570.35589800626656,1902.9734995370588,899.1693920772625,201.9425896438058,166.85394916328909,344.33637925268755,369.75079661287475,299.20122668973409,246.06791996784847,189.72209117590387,130.02542598757489,66.834381140577406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E540","v":"Return on TRS RP3 Debtor b/f"},null,{"$f":"G540","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E256","v":"RP3 - Traffic Risk Share Adjustment for current year"},null,{"$f":"G256","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,16442.514551588949,null,0,0,0,0,0,7555.2974112578877,6033.0043207808967,2854.2128195501646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Deferred RP3 TRS c/f",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA526:AA530)","v":0},0,0,0,0,7555.2974112578877,14158.657630045051,18915.843949132272,17833.512007088582,16031.515197095454,14173.5730029764,12443.922327624932,10678.060936864838,8781.8097308436591,6770.9082381086309,4640.4202195230237,2385.2228227552991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$526","v":"Deferred RP3 TRS b/f"},null,{"$f":"G$526","v":"£'000"},"Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,7555.2974112578877,14158.657630045051,18915.843949132272,17833.512007088582,16031.515197095454,14173.5730029764,12443.922327624932,10678.060936864838,8781.8097308436591,6770.9082381086309,4640.4202195230237,2385.2228227552991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$279","v":"RP3 Indexation adjustment - LA - growth rate"},null,{"$f":"C_Index!G$279","v":"%"},{"$f":"C_Index!H$279","v":"RPI 2020"},null,{"$f":"C_Index!J$279","v":0},null,{"$f":"C_Index!L$279","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$279","v":0},null,{"$f":"C_Index!AA$279","v":0},{"$f":"C_Index!AB$279","v":2.4942440521872777E-2},{"$f":"C_Index!AC$279","v":4.1183077499064025E-2},{"$f":"C_Index!AD$279","v":2.6968716289104577E-2},{"$f":"C_Index!AE$279","v":2.2058823529411686E-2},{"$f":"C_Index!AF$279","v":1.1990407673860837E-2},{"$f":"C_Index!AG$279","v":7.549085985104953E-2},{"$f":"C_Index!AH$279","v":0.13440352533836952},{"$f":"C_Index!AI$279","v":4.7535251109877663E-2},{"$f":"C_Index!AJ$279","v":1.1323770077567241E-2},{"$f":"C_Index!AK$279","v":1.0407871440219152E-2},{"$f":"C_Index!AL$279","v":2.429425376229255E-2},{"$f":"C_Index!AM$279","v":2.9713364233401318E-2},{"$f":"C_Index!AN$279","v":2.802018348263724E-2},{"$f":"C_Index!AO$279","v":2.802018348263724E-2},{"$f":"C_Index!AP$279","v":2.802018348263724E-2},{"$f":"C_Index!AQ$279","v":2.802018348263724E-2},{"$f":"C_Index!AR$279","v":2.802018348263724E-2},{"$f":"C_Index!AS$279","v":2.802018348263724E-2},{"$f":"C_Index!AT$279","v":2.802018348263724E-2},{"$f":"C_Index!AU$279","v":2.802018348263724E-2},{"$f":"C_Index!AV$279","v":2.802018348263724E-2},{"$f":"C_Index!AW$279","v":2.802018348263724E-2},{"$f":"C_Index!AX$279","v":2.802018348263724E-2},{"$f":"C_Index!AY$279","v":2.802018348263724E-2},{"$f":"C_Index!AZ$279","v":2.802018348263724E-2},{"$f":"C_Index!BA$279","v":2.802018348263724E-2},{"$f":"C_Index!BB$279","v":2.802018348263724E-2},{"$f":"C_Index!BC$279","v":2.802018348263724E-2},{"$f":"C_Index!BD$279","v":2.802018348263724E-2},{"$f":"C_Index!BE$279","v":2.802018348263724E-2},{"$f":"C_Index!BF$279","v":2.802018348263724E-2},{"$f":"C_Index!BG$279","v":2.802018348263724E-2},{"$f":"C_Index!BH$279","v":2.802018348263724E-2},{"$f":"C_Index!BI$279","v":2.802018348263724E-2},{"$f":"C_Index!BJ$279","v":2.802018348263724E-2}]
[null,null,null,null,"Indexation of opening balance RP3 TRS",null,{"$f":"G534","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA536:BJ536)","v":5387.2335492548837},null,{"$f":"$F533 * AA534 * AA535","v":0},{"$f":"$F533 * AB534 * AB535","v":0},0,0,0,0,570.35589800626656,1902.9734995370588,899.1693920772625,201.9425896438058,166.85394916328909,344.33637925268755,369.75079661287475,299.20122668973409,246.06791996784847,189.72209117590387,130.02542598757489,66.834381140577406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$526","v":"Deferred RP3 TRS b/f"},null,{"$f":"G$526","v":"£'000"},"Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,7555.2974112578877,14158.657630045051,18915.843949132272,17833.512007088582,16031.515197095454,14173.5730029764,12443.922327624932,10678.060936864838,8781.8097308436591,6770.9082381086309,4640.4202195230237,2385.2228227552991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Return on TRS RP3 Debtor b/f",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA540:BJ540)","v":0},null,{"$f":"AA539 * $F$538","v":0},{"$f":"AB539 * $F$538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E703","v":"RP3 traffic share release start flag London Approach"},{"$f":"'I_Series UKATS'!F703","v":"RP3 traffic share release start flag (1)"},{"$f":"'I_Series UKATS'!G703","v":"flag"},null,null,{"$f":"'I_Series UKATS'!J703","v":0},null,{"$f":"'I_Series UKATS'!L703","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y703","v":1},null,{"$f":"'I_Series UKATS'!AA703","v":0},{"$f":"'I_Series UKATS'!AB703","v":0},{"$f":"'I_Series UKATS'!AC703","v":0},{"$f":"'I_Series UKATS'!AD703","v":0},{"$f":"'I_Series UKATS'!AE703","v":0},{"$f":"'I_Series UKATS'!AF703","v":0},{"$f":"'I_Series UKATS'!AG703","v":0},{"$f":"'I_Series UKATS'!AH703","v":0},{"$f":"'I_Series UKATS'!AI703","v":1},{"$f":"'I_Series UKATS'!AJ703","v":0},{"$f":"'I_Series UKATS'!AK703","v":0},{"$f":"'I_Series UKATS'!AL703","v":0},{"$f":"'I_Series UKATS'!AM703","v":0},{"$f":"'I_Series UKATS'!AN703","v":0},{"$f":"'I_Series UKATS'!AO703","v":0},{"$f":"'I_Series UKATS'!AP703","v":0},{"$f":"'I_Series UKATS'!AQ703","v":0},{"$f":"'I_Series UKATS'!AR703","v":0},{"$f":"'I_Series UKATS'!AS703","v":0},{"$f":"'I_Series UKATS'!AT703","v":0},{"$f":"'I_Series UKATS'!AU703","v":0},{"$f":"'I_Series UKATS'!AV703","v":0},{"$f":"'I_Series UKATS'!AW703","v":0},{"$f":"'I_Series UKATS'!AX703","v":0},{"$f":"'I_Series UKATS'!AY703","v":0},{"$f":"'I_Series UKATS'!AZ703","v":0},{"$f":"'I_Series UKATS'!BA703","v":0},{"$f":"'I_Series UKATS'!BB703","v":0},{"$f":"'I_Series UKATS'!BC703","v":0},{"$f":"'I_Series UKATS'!BD703","v":0},{"$f":"'I_Series UKATS'!BE703","v":0},{"$f":"'I_Series UKATS'!BF703","v":0},{"$f":"'I_Series UKATS'!BG703","v":0},{"$f":"'I_Series UKATS'!BH703","v":0},{"$f":"'I_Series UKATS'!BI703","v":0},{"$f":"'I_Series UKATS'!BJ703","v":0}]
[null,null,null,null,"RP3 traffic share release active",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($AA542:AA542)=1,1,0)","v":0},{"$f":"IF(SUM($AA542:AB542)=1,1,0)","v":0},{"$f":"IF(SUM($AA542:AC542)=1,1,0)","v":0},{"$f":"IF(SUM($AA542:AD542)=1,1,0)","v":0},{"$f":"IF(SUM($AA542:AE542)=1,1,0)","v":0},{"$f":"IF(SUM($AA542:AF542)=1,1,0)","v":0},{"$f":"IF(SUM($AA542:AG542)=1,1,0)","v":0},{"$f":"IF(SUM($AA542:AH542)=1,1,0)","v":0},{"$f":"IF(SUM($AA542:AI542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AJ542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AK542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AL542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AM542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AN542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AO542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AP542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AQ542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AR542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AS542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AT542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AU542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AV542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AW542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AX542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AY542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:AZ542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:BA542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:BB542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:BC542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:BD542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:BE542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:BF542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:BG542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:BH542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:BI542)=1,1,0)","v":1},{"$f":"IF(SUM($AA542:BJ542)=1,1,0)","v":1}]
[null,null,null,null,{"$f":"E543","v":"RP3 traffic share release active"},null,null,null,null,{"$f":"J543","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"'I_Series UKATS'!E715","v":"RP3 traffic share release profile % - London Approach"},{"$f":"'I_Series UKATS'!F715","v":"RP3 traffic share release profile % (2) [50% NR23, 50% NR28]"},{"$f":"'I_Series UKATS'!G715","v":"%"},null,null,{"$f":"'I_Series UKATS'!J715","v":0},null,{"$f":"'I_Series UKATS'!L715","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y715","v":0.99999999999999989},null,{"$f":"'I_Series UKATS'!AA715","v":0},{"$f":"'I_Series UKATS'!AB715","v":0},{"$f":"'I_Series UKATS'!AC715","v":0},{"$f":"'I_Series UKATS'!AD715","v":0},{"$f":"'I_Series UKATS'!AE715","v":0},{"$f":"'I_Series UKATS'!AF715","v":0},{"$f":"'I_Series UKATS'!AG715","v":0},{"$f":"'I_Series UKATS'!AH715","v":0},{"$f":"'I_Series UKATS'!AI715","v":0.1},{"$f":"'I_Series UKATS'!AJ715","v":0.1},{"$f":"'I_Series UKATS'!AK715","v":0.1},{"$f":"'I_Series UKATS'!AL715","v":0.1},{"$f":"'I_Series UKATS'!AM715","v":0.1},{"$f":"'I_Series UKATS'!AN715","v":0.1},{"$f":"'I_Series UKATS'!AO715","v":0.1},{"$f":"'I_Series UKATS'!AP715","v":0.1},{"$f":"'I_Series UKATS'!AQ715","v":0.1},{"$f":"'I_Series UKATS'!AR715","v":0.1},{"$f":"'I_Series UKATS'!AS715","v":0},{"$f":"'I_Series UKATS'!AT715","v":0},{"$f":"'I_Series UKATS'!AU715","v":0},{"$f":"'I_Series UKATS'!AV715","v":0},{"$f":"'I_Series UKATS'!AW715","v":0},{"$f":"'I_Series UKATS'!AX715","v":0},{"$f":"'I_Series UKATS'!AY715","v":0},{"$f":"'I_Series UKATS'!AZ715","v":0},{"$f":"'I_Series UKATS'!BA715","v":0},{"$f":"'I_Series UKATS'!BB715","v":0},{"$f":"'I_Series UKATS'!BC715","v":0},{"$f":"'I_Series UKATS'!BD715","v":0},{"$f":"'I_Series UKATS'!BE715","v":0},{"$f":"'I_Series UKATS'!BF715","v":0},{"$f":"'I_Series UKATS'!BG715","v":0},{"$f":"'I_Series UKATS'!BH715","v":0},{"$f":"'I_Series UKATS'!BI715","v":0},{"$f":"'I_Series UKATS'!BJ715","v":0}]
[null,null,null,null,"RP3 traffic share release profile - % repaid in current and future periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AA545:$BJ545,AA546:$BJ546)","v":0.99999999999999989},{"$f":"SUMPRODUCT(AB545:$BJ545,AB546:$BJ546)","v":0.99999999999999989},{"$f":"SUMPRODUCT(AC545:$BJ545,AC546:$BJ546)","v":0.99999999999999989},{"$f":"SUMPRODUCT(AD545:$BJ545,AD546:$BJ546)","v":0.99999999999999989},{"$f":"SUMPRODUCT(AE545:$BJ545,AE546:$BJ546)","v":0.99999999999999989},{"$f":"SUMPRODUCT(AF545:$BJ545,AF546:$BJ546)","v":0.99999999999999989},{"$f":"SUMPRODUCT(AG545:$BJ545,AG546:$BJ546)","v":0.99999999999999989},{"$f":"SUMPRODUCT(AH545:$BJ545,AH546:$BJ546)","v":0.99999999999999989},{"$f":"SUMPRODUCT(AI545:$BJ545,AI546:$BJ546)","v":0.99999999999999989},{"$f":"SUMPRODUCT(AJ545:$BJ545,AJ546:$BJ546)","v":0.89999999999999991},{"$f":"SUMPRODUCT(AK545:$BJ545,AK546:$BJ546)","v":0.79999999999999993},{"$f":"SUMPRODUCT(AL545:$BJ545,AL546:$BJ546)","v":0.7},{"$f":"SUMPRODUCT(AM545:$BJ545,AM546:$BJ546)","v":0.6},{"$f":"SUMPRODUCT(AN545:$BJ545,AN546:$BJ546)","v":0.5},{"$f":"SUMPRODUCT(AO545:$BJ545,AO546:$BJ546)","v":0.4},{"$f":"SUMPRODUCT(AP545:$BJ545,AP546:$BJ546)","v":0.30000000000000004},{"$f":"SUMPRODUCT(AQ545:$BJ545,AQ546:$BJ546)","v":0.2},{"$f":"SUMPRODUCT(AR545:$BJ545,AR546:$BJ546)","v":0.1},{"$f":"SUMPRODUCT(AS545:$BJ545,AS546:$BJ546)","v":0},{"$f":"SUMPRODUCT(AT545:$BJ545,AT546:$BJ546)","v":0},{"$f":"SUMPRODUCT(AU545:$BJ545,AU546:$BJ546)","v":0},{"$f":"SUMPRODUCT(AV545:$BJ545,AV546:$BJ546)","v":0},{"$f":"SUMPRODUCT(AW545:$BJ545,AW546:$BJ546)","v":0},{"$f":"SUMPRODUCT(AX545:$BJ545,AX546:$BJ546)","v":0},{"$f":"SUMPRODUCT(AY545:$BJ545,AY546:$BJ546)","v":0},{"$f":"SUMPRODUCT(AZ545:$BJ545,AZ546:$BJ546)","v":0},{"$f":"SUMPRODUCT(BA545:$BJ545,BA546:$BJ546)","v":0},{"$f":"SUMPRODUCT(BB545:$BJ545,BB546:$BJ546)","v":0},{"$f":"SUMPRODUCT(BC545:$BJ545,BC546:$BJ546)","v":0},{"$f":"SUMPRODUCT(BD545:$BJ545,BD546:$BJ546)","v":0},{"$f":"SUMPRODUCT(BE545:$BJ545,BE546:$BJ546)","v":0},{"$f":"SUMPRODUCT(BF545:$BJ545,BF546:$BJ546)","v":0},{"$f":"SUMPRODUCT(BG545:$BJ545,BG546:$BJ546)","v":0},{"$f":"SUMPRODUCT(BH545:$BJ545,BH546:$BJ546)","v":0},{"$f":"SUMPRODUCT(BI545:$BJ545,BI546:$BJ546)","v":0},{"$f":"SUMPRODUCT(BJ545:$BJ545,BJ546:$BJ546)","v":0}]
[]
[null,null,null,null,{"$f":"E547","v":"RP3 traffic share release profile - % repaid in current and future periods"},null,null,null,null,{"$f":"J547","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.89999999999999991,0.79999999999999993,0.7,0.6,0.5,0.4,0.30000000000000004,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 traffic share - % repaid in current period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA550=0,0,AA549/AA550)","v":0},{"$f":"IF(AB550=0,0,AB549/AB550)","v":0},0,0,0,0,0,0,0.10000000000000002,0.11111111111111113,0.12500000000000003,0.14285714285714288,0.16666666666666669,0.2,0.25,0.33333333333333331,0.5,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E551","v":"RP3 traffic share - % repaid in current period"},null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0.10000000000000002,0.11111111111111113,0.12500000000000003,0.14285714285714288,0.16666666666666669,0.2,0.25,0.33333333333333331,0.5,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E526","v":"Deferred RP3 TRS b/f"},null,"£'000","Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,7555.2974112578877,14158.657630045051,18915.843949132272,17833.512007088582,{"$f":"AK526","v":16031.515197095454},14173.5730029764,12443.922327624932,10678.060936864838,8781.8097308436591,6770.9082381086309,4640.4202195230237,2385.2228227552991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E540","v":"Return on TRS RP3 Debtor b/f"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E256","v":"RP3 - Traffic Risk Share Adjustment for current year"},null,{"$f":"G256","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,16442.514551588949,null,0,0,0,0,0,7555.2974112578877,6033.0043207808967,2854.2128195501646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Traffic Share Release",null,{"$f":"G558","v":"£'000"},{"$f":"H558","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA559:BJ559)","v":21829.748100843834},null,{"$f":"( AA553*SUM(AA554:AA558) )","v":0},0,0,0,0,0,0,0,1981.5013341209537,2003.9393996369322,2024.7961432823433,2073.9870546041557,2135.612187372968,2195.4524327109148,2256.969412702877,2320.2101097615114,2385.2228227552991,2452.0572038958767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Summary"]
[null,null,null,null,{"$f":"E522","v":"Traffic Risk Share (t) - excluding RP3"},null,{"$f":"G522","v":"£'000"},{"$f":"H522","v":"Nominal"},null,{"$f":"J522","v":0},null,{"$f":"L522","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y522","v":-843.8844955675163},null,{"$f":"AA522","v":0},0,-49.818351067825162,-221.37356692599406,-237.213713217085,-229.14548110906586,-106.33338324754615,0,0,0,{"$f":"AK522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Traffic Risk Share (t) (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA565:BJ565)","v":20985.863605276318},null,{"$f":"SUM(AA563:AA564)","v":0},{"$f":"SUM(AB563:AB564)","v":0},-49.818351067825162,-221.37356692599406,-237.213713217085,-229.14548110906586,-106.33338324754615,0,1981.5013341209537,2003.9393996369322,2024.7961432823433,2073.9870546041557,2135.612187372968,2195.4524327109148,2256.969412702877,2320.2101097615114,2385.2228227552991,2452.0572038958767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LA calcs - check TTRS Allocation",{"$f":"Y565-Y243","v":0},"check"]
[null,"Variance (TVARt)"]
[]
[null,null,null,null,{"$f":"C_Time!E$11","v":"Model period number"},null,{"$f":"C_Time!G$11","v":"#"},null,null,{"$f":"C_Time!J$11","v":0},null,{"$f":"C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$11","v":0},null,{"$f":"C_Time!AA$11","v":1},{"$f":"C_Time!AB$11","v":2},{"$f":"C_Time!AC$11","v":3},{"$f":"C_Time!AD$11","v":4},{"$f":"C_Time!AE$11","v":5},{"$f":"C_Time!AF$11","v":6},{"$f":"C_Time!AG$11","v":7},{"$f":"C_Time!AH$11","v":8},{"$f":"C_Time!AI$11","v":9},{"$f":"C_Time!AJ$11","v":10},{"$f":"C_Time!AK$11","v":11},{"$f":"C_Time!AL$11","v":12},{"$f":"C_Time!AM$11","v":13},{"$f":"C_Time!AN$11","v":14},{"$f":"C_Time!AO$11","v":15},{"$f":"C_Time!AP$11","v":16},{"$f":"C_Time!AQ$11","v":17},{"$f":"C_Time!AR$11","v":18},{"$f":"C_Time!AS$11","v":19},{"$f":"C_Time!AT$11","v":20},{"$f":"C_Time!AU$11","v":21},{"$f":"C_Time!AV$11","v":22},{"$f":"C_Time!AW$11","v":23},{"$f":"C_Time!AX$11","v":24},{"$f":"C_Time!AY$11","v":25},{"$f":"C_Time!AZ$11","v":26},{"$f":"C_Time!BA$11","v":27},{"$f":"C_Time!BB$11","v":28},{"$f":"C_Time!BC$11","v":29},{"$f":"C_Time!BD$11","v":30},{"$f":"C_Time!BE$11","v":31},{"$f":"C_Time!BF$11","v":32},{"$f":"C_Time!BG$11","v":33},{"$f":"C_Time!BH$11","v":34},{"$f":"C_Time!BI$11","v":35},{"$f":"C_Time!BJ$11","v":36}]
[null,null,null,null,{"$f":"E157","v":"Forecast TSU used for Price Determinations"},null,{"$f":"G157","v":"# TSUs ('000)"},null,null,{"$f":"J157","v":0},null,{"$f":"L157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y157","v":0},null,{"$f":"AA157","v":884.69099999999992},905.51300000000015,921.93299999999988,940.09299999999996,958.82999999999993,1005.9,1016,1042,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[null,null,null,null,{"$f":"C_Time!E$11","v":"Model period number"},null,{"$f":"C_Time!G$11","v":"#"},null,null,{"$f":"C_Time!J$11","v":0},null,{"$f":"C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$11","v":0},null,{"$f":"C_Time!AA$11","v":1},{"$f":"C_Time!AB$11","v":2},{"$f":"C_Time!AC$11","v":3},{"$f":"C_Time!AD$11","v":4},{"$f":"C_Time!AE$11","v":5},{"$f":"C_Time!AF$11","v":6},{"$f":"C_Time!AG$11","v":7},{"$f":"C_Time!AH$11","v":8},{"$f":"C_Time!AI$11","v":9},{"$f":"C_Time!AJ$11","v":10},{"$f":"C_Time!AK$11","v":11},{"$f":"C_Time!AL$11","v":12},{"$f":"C_Time!AM$11","v":13},{"$f":"C_Time!AN$11","v":14},{"$f":"C_Time!AO$11","v":15},{"$f":"C_Time!AP$11","v":16},{"$f":"C_Time!AQ$11","v":17},{"$f":"C_Time!AR$11","v":18},{"$f":"C_Time!AS$11","v":19},{"$f":"C_Time!AT$11","v":20},{"$f":"C_Time!AU$11","v":21},{"$f":"C_Time!AV$11","v":22},{"$f":"C_Time!AW$11","v":23},{"$f":"C_Time!AX$11","v":24},{"$f":"C_Time!AY$11","v":25},{"$f":"C_Time!AZ$11","v":26},{"$f":"C_Time!BA$11","v":27},{"$f":"C_Time!BB$11","v":28},{"$f":"C_Time!BC$11","v":29},{"$f":"C_Time!BD$11","v":30},{"$f":"C_Time!BE$11","v":31},{"$f":"C_Time!BF$11","v":32},{"$f":"C_Time!BG$11","v":33},{"$f":"C_Time!BH$11","v":34},{"$f":"C_Time!BI$11","v":35},{"$f":"C_Time!BJ$11","v":36}]
[null,null,null,null,{"$f":"E162","v":"LA TSU - actual/projected outturn"},null,{"$f":"G162","v":"# TSUs ('000)"},null,null,{"$f":"J162","v":0},null,{"$f":"L162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y162","v":35652.638598726087},null,{"$f":"AA162","v":907.6265229008261},946.77110906995881,964.87629888544677,982.40066786984096,988.87699999999995,398.60300000000001,374.01499999999999,775.87800000000004,954.87400000000002,1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[]
[null,null,null,null,"T - 2",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA572 >= $F$571 + 1, AA572 - $F$571, 0 )","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34]
[]
[null,null,null,null,{"$f":"E64","v":"INF - year (t) (TSU) (Forecast)"},null,{"$f":"G64","v":"£'000"},{"$f":"H64","v":"Nominal"},null,{"$f":"J64","v":0},null,{"$f":"L64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z584:BJ584)","v":349.95208602265961},null,{"$f":"AA64","v":0},0,0,0,0,0,-322.8939047133909,-156.19385343858136,-79.434839783720037,908.47468395835187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$565","v":"Traffic Risk Share (t) (TSU)"},null,{"$f":"G$565","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,20985.863605276318,null,0,0,-49.818351067825162,-221.37356692599406,-237.213713217085,-229.14548110906586,-106.33338324754615,0,1981.5013341209537,2003.9393996369322,2024.7961432823433,2073.9870546041557,2135.612187372968,2195.4524327109148,2256.969412702877,2320.2101097615114,2385.2228227552991,2452.0572038958767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E25","v":"LA Cost Sharing Mechanism CSM t (TSU)"},null,{"$f":"G25","v":"£'000"},"Nominal",null,{"$f":"J25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E27","v":"LA Modulation MOD t (TSU)"},null,"£'000","Nominal",null,{"$f":"J27","v":0},null,{"$f":"L27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E28","v":"LA VFR t (TSU)"},null,"£'000","Nominal",null,{"$f":"J28","v":0},null,{"$f":"L28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E584 & \" t-\" & F582","v":"INF - year (t) (TSU) (Forecast) t-2"},null,"£'000",{"$f":"H584","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z591:BJ591)","v":349.95208602265961},null,{"$f":"IF(AA$581 > 0, INDEX($AA584:$BJ584, 0,  AA$581), 0)","v":0},{"$f":"IF(AB$581 > 0, INDEX($AA584:$BJ584, 0,  AB$581), 0)","v":0},{"$f":"IF(AC$581 > 0, INDEX($AA584:$BJ584, 0,  AC$581), 0)","v":0},{"$f":"IF(AD$581 > 0, INDEX($AA584:$BJ584, 0,  AD$581), 0)","v":0},{"$f":"IF(AE$581 > 0, INDEX($AA584:$BJ584, 0,  AE$581), 0)","v":0},{"$f":"IF(AF$581 > 0, INDEX($AA584:$BJ584, 0,  AF$581), 0)","v":0},{"$f":"IF(AG$581 > 0, INDEX($AA584:$BJ584, 0,  AG$581), 0)","v":0},{"$f":"IF(AH$581 > 0, INDEX($AA584:$BJ584, 0,  AH$581), 0)","v":0},{"$f":"IF(AI$581 > 0, INDEX($AA584:$BJ584, 0,  AI$581), 0)","v":-322.8939047133909},{"$f":"IF(AJ$581 > 0, INDEX($AA584:$BJ584, 0,  AJ$581), 0)","v":-156.19385343858136},{"$f":"IF(AK$581 > 0, INDEX($AA584:$BJ584, 0,  AK$581), 0)","v":-79.434839783720037},{"$f":"IF(AL$581 > 0, INDEX($AA584:$BJ584, 0,  AL$581), 0)","v":908.47468395835187},{"$f":"IF(AM$581 > 0, INDEX($AA584:$BJ584, 0,  AM$581), 0)","v":0},{"$f":"IF(AN$581 > 0, INDEX($AA584:$BJ584, 0,  AN$581), 0)","v":0},{"$f":"IF(AO$581 > 0, INDEX($AA584:$BJ584, 0,  AO$581), 0)","v":0},{"$f":"IF(AP$581 > 0, INDEX($AA584:$BJ584, 0,  AP$581), 0)","v":0},{"$f":"IF(AQ$581 > 0, INDEX($AA584:$BJ584, 0,  AQ$581), 0)","v":0},{"$f":"IF(AR$581 > 0, INDEX($AA584:$BJ584, 0,  AR$581), 0)","v":0},{"$f":"IF(AS$581 > 0, INDEX($AA584:$BJ584, 0,  AS$581), 0)","v":0},{"$f":"IF(AT$581 > 0, INDEX($AA584:$BJ584, 0,  AT$581), 0)","v":0},{"$f":"IF(AU$581 > 0, INDEX($AA584:$BJ584, 0,  AU$581), 0)","v":0},{"$f":"IF(AV$581 > 0, INDEX($AA584:$BJ584, 0,  AV$581), 0)","v":0},{"$f":"IF(AW$581 > 0, INDEX($AA584:$BJ584, 0,  AW$581), 0)","v":0},{"$f":"IF(AX$581 > 0, INDEX($AA584:$BJ584, 0,  AX$581), 0)","v":0},{"$f":"IF(AY$581 > 0, INDEX($AA584:$BJ584, 0,  AY$581), 0)","v":0},{"$f":"IF(AZ$581 > 0, INDEX($AA584:$BJ584, 0,  AZ$581), 0)","v":0},{"$f":"IF(BA$581 > 0, INDEX($AA584:$BJ584, 0,  BA$581), 0)","v":0},{"$f":"IF(BB$581 > 0, INDEX($AA584:$BJ584, 0,  BB$581), 0)","v":0},{"$f":"IF(BC$581 > 0, INDEX($AA584:$BJ584, 0,  BC$581), 0)","v":0},{"$f":"IF(BD$581 > 0, INDEX($AA584:$BJ584, 0,  BD$581), 0)","v":0},{"$f":"IF(BE$581 > 0, INDEX($AA584:$BJ584, 0,  BE$581), 0)","v":0},{"$f":"IF(BF$581 > 0, INDEX($AA584:$BJ584, 0,  BF$581), 0)","v":0},{"$f":"IF(BG$581 > 0, INDEX($AA584:$BJ584, 0,  BG$581), 0)","v":0},{"$f":"IF(BH$581 > 0, INDEX($AA584:$BJ584, 0,  BH$581), 0)","v":0},{"$f":"IF(BI$581 > 0, INDEX($AA584:$BJ584, 0,  BI$581), 0)","v":0},{"$f":"IF(BJ$581 > 0, INDEX($AA584:$BJ584, 0,  BJ$581), 0)","v":0}]
[null,null,null,null,{"$f":"E585 & \"t-\" & F582","v":"Traffic Risk Share (t) (TSU)t-2"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20985.863605276318,null,{"$f":"IF(AA$581 > 0, INDEX($AA585:$BJ585, 0,  AA$581), 0)","v":0},{"$f":"IF(AB$581 > 0, INDEX($AA585:$BJ585, 0,  AB$581), 0)","v":0},{"$f":"IF(AC$581 > 0, INDEX($AA585:$BJ585, 0,  AC$581), 0)","v":0},{"$f":"IF(AD$581 > 0, INDEX($AA585:$BJ585, 0,  AD$581), 0)","v":0},{"$f":"IF(AE$581 > 0, INDEX($AA585:$BJ585, 0,  AE$581), 0)","v":-49.818351067825162},{"$f":"IF(AF$581 > 0, INDEX($AA585:$BJ585, 0,  AF$581), 0)","v":-221.37356692599406},{"$f":"IF(AG$581 > 0, INDEX($AA585:$BJ585, 0,  AG$581), 0)","v":-237.213713217085},{"$f":"IF(AH$581 > 0, INDEX($AA585:$BJ585, 0,  AH$581), 0)","v":-229.14548110906586},{"$f":"IF(AI$581 > 0, INDEX($AA585:$BJ585, 0,  AI$581), 0)","v":-106.33338324754615},{"$f":"IF(AJ$581 > 0, INDEX($AA585:$BJ585, 0,  AJ$581), 0)","v":0},{"$f":"IF(AK$581 > 0, INDEX($AA585:$BJ585, 0,  AK$581), 0)","v":1981.5013341209537},{"$f":"IF(AL$581 > 0, INDEX($AA585:$BJ585, 0,  AL$581), 0)","v":2003.9393996369322},{"$f":"IF(AM$581 > 0, INDEX($AA585:$BJ585, 0,  AM$581), 0)","v":2024.7961432823433},{"$f":"IF(AN$581 > 0, INDEX($AA585:$BJ585, 0,  AN$581), 0)","v":2073.9870546041557},{"$f":"IF(AO$581 > 0, INDEX($AA585:$BJ585, 0,  AO$581), 0)","v":2135.612187372968},{"$f":"IF(AP$581 > 0, INDEX($AA585:$BJ585, 0,  AP$581), 0)","v":2195.4524327109148},{"$f":"IF(AQ$581 > 0, INDEX($AA585:$BJ585, 0,  AQ$581), 0)","v":2256.969412702877},{"$f":"IF(AR$581 > 0, INDEX($AA585:$BJ585, 0,  AR$581), 0)","v":2320.2101097615114},{"$f":"IF(AS$581 > 0, INDEX($AA585:$BJ585, 0,  AS$581), 0)","v":2385.2228227552991},{"$f":"IF(AT$581 > 0, INDEX($AA585:$BJ585, 0,  AT$581), 0)","v":2452.0572038958767},{"$f":"IF(AU$581 > 0, INDEX($AA585:$BJ585, 0,  AU$581), 0)","v":0},{"$f":"IF(AV$581 > 0, INDEX($AA585:$BJ585, 0,  AV$581), 0)","v":0},{"$f":"IF(AW$581 > 0, INDEX($AA585:$BJ585, 0,  AW$581), 0)","v":0},{"$f":"IF(AX$581 > 0, INDEX($AA585:$BJ585, 0,  AX$581), 0)","v":0},{"$f":"IF(AY$581 > 0, INDEX($AA585:$BJ585, 0,  AY$581), 0)","v":0},{"$f":"IF(AZ$581 > 0, INDEX($AA585:$BJ585, 0,  AZ$581), 0)","v":0},{"$f":"IF(BA$581 > 0, INDEX($AA585:$BJ585, 0,  BA$581), 0)","v":0},{"$f":"IF(BB$581 > 0, INDEX($AA585:$BJ585, 0,  BB$581), 0)","v":0},{"$f":"IF(BC$581 > 0, INDEX($AA585:$BJ585, 0,  BC$581), 0)","v":0},{"$f":"IF(BD$581 > 0, INDEX($AA585:$BJ585, 0,  BD$581), 0)","v":0},{"$f":"IF(BE$581 > 0, INDEX($AA585:$BJ585, 0,  BE$581), 0)","v":0},{"$f":"IF(BF$581 > 0, INDEX($AA585:$BJ585, 0,  BF$581), 0)","v":0},{"$f":"IF(BG$581 > 0, INDEX($AA585:$BJ585, 0,  BG$581), 0)","v":0},{"$f":"IF(BH$581 > 0, INDEX($AA585:$BJ585, 0,  BH$581), 0)","v":0},{"$f":"IF(BI$581 > 0, INDEX($AA585:$BJ585, 0,  BI$581), 0)","v":0},{"$f":"IF(BJ$581 > 0, INDEX($AA585:$BJ585, 0,  BJ$581), 0)","v":0}]
[null,null,null,null,{"$f":"E586 & \" (t-\" & F582 & \")\"","v":"LA Cost Sharing Mechanism CSM t (TSU) (t-2)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$581 > 0, INDEX($AA586:$BJ586, 0,  AA$581), 0)","v":0},{"$f":"IF(AB$581 > 0, INDEX($AA586:$BJ586, 0,  AB$581), 0)","v":0},{"$f":"IF(AC$581 > 0, INDEX($AA586:$BJ586, 0,  AC$581), 0)","v":0},{"$f":"IF(AD$581 > 0, INDEX($AA586:$BJ586, 0,  AD$581), 0)","v":0},{"$f":"IF(AE$581 > 0, INDEX($AA586:$BJ586, 0,  AE$581), 0)","v":0},{"$f":"IF(AF$581 > 0, INDEX($AA586:$BJ586, 0,  AF$581), 0)","v":0},{"$f":"IF(AG$581 > 0, INDEX($AA586:$BJ586, 0,  AG$581), 0)","v":0},{"$f":"IF(AH$581 > 0, INDEX($AA586:$BJ586, 0,  AH$581), 0)","v":0},{"$f":"IF(AI$581 > 0, INDEX($AA586:$BJ586, 0,  AI$581), 0)","v":0},{"$f":"IF(AJ$581 > 0, INDEX($AA586:$BJ586, 0,  AJ$581), 0)","v":0},{"$f":"IF(AK$581 > 0, INDEX($AA586:$BJ586, 0,  AK$581), 0)","v":0},{"$f":"IF(AL$581 > 0, INDEX($AA586:$BJ586, 0,  AL$581), 0)","v":0},{"$f":"IF(AM$581 > 0, INDEX($AA586:$BJ586, 0,  AM$581), 0)","v":0},{"$f":"IF(AN$581 > 0, INDEX($AA586:$BJ586, 0,  AN$581), 0)","v":0},{"$f":"IF(AO$581 > 0, INDEX($AA586:$BJ586, 0,  AO$581), 0)","v":0},{"$f":"IF(AP$581 > 0, INDEX($AA586:$BJ586, 0,  AP$581), 0)","v":0},{"$f":"IF(AQ$581 > 0, INDEX($AA586:$BJ586, 0,  AQ$581), 0)","v":0},{"$f":"IF(AR$581 > 0, INDEX($AA586:$BJ586, 0,  AR$581), 0)","v":0},{"$f":"IF(AS$581 > 0, INDEX($AA586:$BJ586, 0,  AS$581), 0)","v":0},{"$f":"IF(AT$581 > 0, INDEX($AA586:$BJ586, 0,  AT$581), 0)","v":0},{"$f":"IF(AU$581 > 0, INDEX($AA586:$BJ586, 0,  AU$581), 0)","v":0},{"$f":"IF(AV$581 > 0, INDEX($AA586:$BJ586, 0,  AV$581), 0)","v":0},{"$f":"IF(AW$581 > 0, INDEX($AA586:$BJ586, 0,  AW$581), 0)","v":0},{"$f":"IF(AX$581 > 0, INDEX($AA586:$BJ586, 0,  AX$581), 0)","v":0},{"$f":"IF(AY$581 > 0, INDEX($AA586:$BJ586, 0,  AY$581), 0)","v":0},{"$f":"IF(AZ$581 > 0, INDEX($AA586:$BJ586, 0,  AZ$581), 0)","v":0},{"$f":"IF(BA$581 > 0, INDEX($AA586:$BJ586, 0,  BA$581), 0)","v":0},{"$f":"IF(BB$581 > 0, INDEX($AA586:$BJ586, 0,  BB$581), 0)","v":0},{"$f":"IF(BC$581 > 0, INDEX($AA586:$BJ586, 0,  BC$581), 0)","v":0},{"$f":"IF(BD$581 > 0, INDEX($AA586:$BJ586, 0,  BD$581), 0)","v":0},{"$f":"IF(BE$581 > 0, INDEX($AA586:$BJ586, 0,  BE$581), 0)","v":0},{"$f":"IF(BF$581 > 0, INDEX($AA586:$BJ586, 0,  BF$581), 0)","v":0},{"$f":"IF(BG$581 > 0, INDEX($AA586:$BJ586, 0,  BG$581), 0)","v":0},{"$f":"IF(BH$581 > 0, INDEX($AA586:$BJ586, 0,  BH$581), 0)","v":0},{"$f":"IF(BI$581 > 0, INDEX($AA586:$BJ586, 0,  BI$581), 0)","v":0},{"$f":"IF(BJ$581 > 0, INDEX($AA586:$BJ586, 0,  BJ$581), 0)","v":0}]
[null,null,null,null,{"$f":"E587 & \" (t-\" & $F$582 & \")\"","v":"LA Financial Incentives FI t  (TSU) (t-2)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$581 > 0, INDEX($AA587:$BJ587, 0,  AA$581), 0)","v":0},{"$f":"IF(AB$581 > 0, INDEX($AA587:$BJ587, 0,  AB$581), 0)","v":0},{"$f":"IF(AC$581 > 0, INDEX($AA587:$BJ587, 0,  AC$581), 0)","v":0},{"$f":"IF(AD$581 > 0, INDEX($AA587:$BJ587, 0,  AD$581), 0)","v":0},{"$f":"IF(AE$581 > 0, INDEX($AA587:$BJ587, 0,  AE$581), 0)","v":0},{"$f":"IF(AF$581 > 0, INDEX($AA587:$BJ587, 0,  AF$581), 0)","v":0},{"$f":"IF(AG$581 > 0, INDEX($AA587:$BJ587, 0,  AG$581), 0)","v":0},{"$f":"IF(AH$581 > 0, INDEX($AA587:$BJ587, 0,  AH$581), 0)","v":0},{"$f":"IF(AI$581 > 0, INDEX($AA587:$BJ587, 0,  AI$581), 0)","v":0},{"$f":"IF(AJ$581 > 0, INDEX($AA587:$BJ587, 0,  AJ$581), 0)","v":0},{"$f":"IF(AK$581 > 0, INDEX($AA587:$BJ587, 0,  AK$581), 0)","v":0},{"$f":"IF(AL$581 > 0, INDEX($AA587:$BJ587, 0,  AL$581), 0)","v":0},{"$f":"IF(AM$581 > 0, INDEX($AA587:$BJ587, 0,  AM$581), 0)","v":0},{"$f":"IF(AN$581 > 0, INDEX($AA587:$BJ587, 0,  AN$581), 0)","v":0},{"$f":"IF(AO$581 > 0, INDEX($AA587:$BJ587, 0,  AO$581), 0)","v":0},{"$f":"IF(AP$581 > 0, INDEX($AA587:$BJ587, 0,  AP$581), 0)","v":0},{"$f":"IF(AQ$581 > 0, INDEX($AA587:$BJ587, 0,  AQ$581), 0)","v":0},{"$f":"IF(AR$581 > 0, INDEX($AA587:$BJ587, 0,  AR$581), 0)","v":0},{"$f":"IF(AS$581 > 0, INDEX($AA587:$BJ587, 0,  AS$581), 0)","v":0},{"$f":"IF(AT$581 > 0, INDEX($AA587:$BJ587, 0,  AT$581), 0)","v":0},{"$f":"IF(AU$581 > 0, INDEX($AA587:$BJ587, 0,  AU$581), 0)","v":0},{"$f":"IF(AV$581 > 0, INDEX($AA587:$BJ587, 0,  AV$581), 0)","v":0},{"$f":"IF(AW$581 > 0, INDEX($AA587:$BJ587, 0,  AW$581), 0)","v":0},{"$f":"IF(AX$581 > 0, INDEX($AA587:$BJ587, 0,  AX$581), 0)","v":0},{"$f":"IF(AY$581 > 0, INDEX($AA587:$BJ587, 0,  AY$581), 0)","v":0},{"$f":"IF(AZ$581 > 0, INDEX($AA587:$BJ587, 0,  AZ$581), 0)","v":0},{"$f":"IF(BA$581 > 0, INDEX($AA587:$BJ587, 0,  BA$581), 0)","v":0},{"$f":"IF(BB$581 > 0, INDEX($AA587:$BJ587, 0,  BB$581), 0)","v":0},{"$f":"IF(BC$581 > 0, INDEX($AA587:$BJ587, 0,  BC$581), 0)","v":0},{"$f":"IF(BD$581 > 0, INDEX($AA587:$BJ587, 0,  BD$581), 0)","v":0},{"$f":"IF(BE$581 > 0, INDEX($AA587:$BJ587, 0,  BE$581), 0)","v":0},{"$f":"IF(BF$581 > 0, INDEX($AA587:$BJ587, 0,  BF$581), 0)","v":0},{"$f":"IF(BG$581 > 0, INDEX($AA587:$BJ587, 0,  BG$581), 0)","v":0},{"$f":"IF(BH$581 > 0, INDEX($AA587:$BJ587, 0,  BH$581), 0)","v":0},{"$f":"IF(BI$581 > 0, INDEX($AA587:$BJ587, 0,  BI$581), 0)","v":0},{"$f":"IF(BJ$581 > 0, INDEX($AA587:$BJ587, 0,  BJ$581), 0)","v":0}]
[null,null,null,null,{"$f":"E588 & \" (t-\" & $F$582 & \")\"","v":"LA Modulation MOD t (TSU) (t-2)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$581 > 0, INDEX($AA588:$BJ588, 0,  AA$581), 0)","v":0},{"$f":"IF(AB$581 > 0, INDEX($AA588:$BJ588, 0,  AB$581), 0)","v":0},{"$f":"IF(AC$581 > 0, INDEX($AA588:$BJ588, 0,  AC$581), 0)","v":0},{"$f":"IF(AD$581 > 0, INDEX($AA588:$BJ588, 0,  AD$581), 0)","v":0},{"$f":"IF(AE$581 > 0, INDEX($AA588:$BJ588, 0,  AE$581), 0)","v":0},{"$f":"IF(AF$581 > 0, INDEX($AA588:$BJ588, 0,  AF$581), 0)","v":0},{"$f":"IF(AG$581 > 0, INDEX($AA588:$BJ588, 0,  AG$581), 0)","v":0},{"$f":"IF(AH$581 > 0, INDEX($AA588:$BJ588, 0,  AH$581), 0)","v":0},{"$f":"IF(AI$581 > 0, INDEX($AA588:$BJ588, 0,  AI$581), 0)","v":0},{"$f":"IF(AJ$581 > 0, INDEX($AA588:$BJ588, 0,  AJ$581), 0)","v":0},{"$f":"IF(AK$581 > 0, INDEX($AA588:$BJ588, 0,  AK$581), 0)","v":0},{"$f":"IF(AL$581 > 0, INDEX($AA588:$BJ588, 0,  AL$581), 0)","v":0},{"$f":"IF(AM$581 > 0, INDEX($AA588:$BJ588, 0,  AM$581), 0)","v":0},{"$f":"IF(AN$581 > 0, INDEX($AA588:$BJ588, 0,  AN$581), 0)","v":0},{"$f":"IF(AO$581 > 0, INDEX($AA588:$BJ588, 0,  AO$581), 0)","v":0},{"$f":"IF(AP$581 > 0, INDEX($AA588:$BJ588, 0,  AP$581), 0)","v":0},{"$f":"IF(AQ$581 > 0, INDEX($AA588:$BJ588, 0,  AQ$581), 0)","v":0},{"$f":"IF(AR$581 > 0, INDEX($AA588:$BJ588, 0,  AR$581), 0)","v":0},{"$f":"IF(AS$581 > 0, INDEX($AA588:$BJ588, 0,  AS$581), 0)","v":0},{"$f":"IF(AT$581 > 0, INDEX($AA588:$BJ588, 0,  AT$581), 0)","v":0},{"$f":"IF(AU$581 > 0, INDEX($AA588:$BJ588, 0,  AU$581), 0)","v":0},{"$f":"IF(AV$581 > 0, INDEX($AA588:$BJ588, 0,  AV$581), 0)","v":0},{"$f":"IF(AW$581 > 0, INDEX($AA588:$BJ588, 0,  AW$581), 0)","v":0},{"$f":"IF(AX$581 > 0, INDEX($AA588:$BJ588, 0,  AX$581), 0)","v":0},{"$f":"IF(AY$581 > 0, INDEX($AA588:$BJ588, 0,  AY$581), 0)","v":0},{"$f":"IF(AZ$581 > 0, INDEX($AA588:$BJ588, 0,  AZ$581), 0)","v":0},{"$f":"IF(BA$581 > 0, INDEX($AA588:$BJ588, 0,  BA$581), 0)","v":0},{"$f":"IF(BB$581 > 0, INDEX($AA588:$BJ588, 0,  BB$581), 0)","v":0},{"$f":"IF(BC$581 > 0, INDEX($AA588:$BJ588, 0,  BC$581), 0)","v":0},{"$f":"IF(BD$581 > 0, INDEX($AA588:$BJ588, 0,  BD$581), 0)","v":0},{"$f":"IF(BE$581 > 0, INDEX($AA588:$BJ588, 0,  BE$581), 0)","v":0},{"$f":"IF(BF$581 > 0, INDEX($AA588:$BJ588, 0,  BF$581), 0)","v":0},{"$f":"IF(BG$581 > 0, INDEX($AA588:$BJ588, 0,  BG$581), 0)","v":0},{"$f":"IF(BH$581 > 0, INDEX($AA588:$BJ588, 0,  BH$581), 0)","v":0},{"$f":"IF(BI$581 > 0, INDEX($AA588:$BJ588, 0,  BI$581), 0)","v":0},{"$f":"IF(BJ$581 > 0, INDEX($AA588:$BJ588, 0,  BJ$581), 0)","v":0}]
[null,null,null,null,{"$f":"E589 & \" (t-\" & $F$582 & \")\"","v":"LA VFR t (TSU) (t-2)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$581 > 0, INDEX($AA589:$BJ589, 0,  AA$581), 0)","v":0},{"$f":"IF(AB$581 > 0, INDEX($AA589:$BJ589, 0,  AB$581), 0)","v":0},{"$f":"IF(AC$581 > 0, INDEX($AA589:$BJ589, 0,  AC$581), 0)","v":0},{"$f":"IF(AD$581 > 0, INDEX($AA589:$BJ589, 0,  AD$581), 0)","v":0},{"$f":"IF(AE$581 > 0, INDEX($AA589:$BJ589, 0,  AE$581), 0)","v":0},{"$f":"IF(AF$581 > 0, INDEX($AA589:$BJ589, 0,  AF$581), 0)","v":0},{"$f":"IF(AG$581 > 0, INDEX($AA589:$BJ589, 0,  AG$581), 0)","v":0},{"$f":"IF(AH$581 > 0, INDEX($AA589:$BJ589, 0,  AH$581), 0)","v":0},{"$f":"IF(AI$581 > 0, INDEX($AA589:$BJ589, 0,  AI$581), 0)","v":0},{"$f":"IF(AJ$581 > 0, INDEX($AA589:$BJ589, 0,  AJ$581), 0)","v":0},{"$f":"IF(AK$581 > 0, INDEX($AA589:$BJ589, 0,  AK$581), 0)","v":0},{"$f":"IF(AL$581 > 0, INDEX($AA589:$BJ589, 0,  AL$581), 0)","v":0},{"$f":"IF(AM$581 > 0, INDEX($AA589:$BJ589, 0,  AM$581), 0)","v":0},{"$f":"IF(AN$581 > 0, INDEX($AA589:$BJ589, 0,  AN$581), 0)","v":0},{"$f":"IF(AO$581 > 0, INDEX($AA589:$BJ589, 0,  AO$581), 0)","v":0},{"$f":"IF(AP$581 > 0, INDEX($AA589:$BJ589, 0,  AP$581), 0)","v":0},{"$f":"IF(AQ$581 > 0, INDEX($AA589:$BJ589, 0,  AQ$581), 0)","v":0},{"$f":"IF(AR$581 > 0, INDEX($AA589:$BJ589, 0,  AR$581), 0)","v":0},{"$f":"IF(AS$581 > 0, INDEX($AA589:$BJ589, 0,  AS$581), 0)","v":0},{"$f":"IF(AT$581 > 0, INDEX($AA589:$BJ589, 0,  AT$581), 0)","v":0},{"$f":"IF(AU$581 > 0, INDEX($AA589:$BJ589, 0,  AU$581), 0)","v":0},{"$f":"IF(AV$581 > 0, INDEX($AA589:$BJ589, 0,  AV$581), 0)","v":0},{"$f":"IF(AW$581 > 0, INDEX($AA589:$BJ589, 0,  AW$581), 0)","v":0},{"$f":"IF(AX$581 > 0, INDEX($AA589:$BJ589, 0,  AX$581), 0)","v":0},{"$f":"IF(AY$581 > 0, INDEX($AA589:$BJ589, 0,  AY$581), 0)","v":0},{"$f":"IF(AZ$581 > 0, INDEX($AA589:$BJ589, 0,  AZ$581), 0)","v":0},{"$f":"IF(BA$581 > 0, INDEX($AA589:$BJ589, 0,  BA$581), 0)","v":0},{"$f":"IF(BB$581 > 0, INDEX($AA589:$BJ589, 0,  BB$581), 0)","v":0},{"$f":"IF(BC$581 > 0, INDEX($AA589:$BJ589, 0,  BC$581), 0)","v":0},{"$f":"IF(BD$581 > 0, INDEX($AA589:$BJ589, 0,  BD$581), 0)","v":0},{"$f":"IF(BE$581 > 0, INDEX($AA589:$BJ589, 0,  BE$581), 0)","v":0},{"$f":"IF(BF$581 > 0, INDEX($AA589:$BJ589, 0,  BF$581), 0)","v":0},{"$f":"IF(BG$581 > 0, INDEX($AA589:$BJ589, 0,  BG$581), 0)","v":0},{"$f":"IF(BH$581 > 0, INDEX($AA589:$BJ589, 0,  BH$581), 0)","v":0},{"$f":"IF(BI$581 > 0, INDEX($AA589:$BJ589, 0,  BI$581), 0)","v":0},{"$f":"IF(BJ$581 > 0, INDEX($AA589:$BJ589, 0,  BJ$581), 0)","v":0}]
[null,null,null,null,{"$f":"E590 & \" (t-\" & $F$582 & \")\"","v":"LDISCOUNT t (TSU) (t-2)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$581 > 0, INDEX($AA590:$BJ590, 0,  AA$581), 0)","v":0},{"$f":"IF(AB$581 > 0, INDEX($AA590:$BJ590, 0,  AB$581), 0)","v":0},{"$f":"IF(AC$581 > 0, INDEX($AA590:$BJ590, 0,  AC$581), 0)","v":0},{"$f":"IF(AD$581 > 0, INDEX($AA590:$BJ590, 0,  AD$581), 0)","v":0},{"$f":"IF(AE$581 > 0, INDEX($AA590:$BJ590, 0,  AE$581), 0)","v":0},{"$f":"IF(AF$581 > 0, INDEX($AA590:$BJ590, 0,  AF$581), 0)","v":0},{"$f":"IF(AG$581 > 0, INDEX($AA590:$BJ590, 0,  AG$581), 0)","v":0},{"$f":"IF(AH$581 > 0, INDEX($AA590:$BJ590, 0,  AH$581), 0)","v":0},{"$f":"IF(AI$581 > 0, INDEX($AA590:$BJ590, 0,  AI$581), 0)","v":0},{"$f":"IF(AJ$581 > 0, INDEX($AA590:$BJ590, 0,  AJ$581), 0)","v":0},{"$f":"IF(AK$581 > 0, INDEX($AA590:$BJ590, 0,  AK$581), 0)","v":0},{"$f":"IF(AL$581 > 0, INDEX($AA590:$BJ590, 0,  AL$581), 0)","v":0},{"$f":"IF(AM$581 > 0, INDEX($AA590:$BJ590, 0,  AM$581), 0)","v":0},{"$f":"IF(AN$581 > 0, INDEX($AA590:$BJ590, 0,  AN$581), 0)","v":0},{"$f":"IF(AO$581 > 0, INDEX($AA590:$BJ590, 0,  AO$581), 0)","v":0},{"$f":"IF(AP$581 > 0, INDEX($AA590:$BJ590, 0,  AP$581), 0)","v":0},{"$f":"IF(AQ$581 > 0, INDEX($AA590:$BJ590, 0,  AQ$581), 0)","v":0},{"$f":"IF(AR$581 > 0, INDEX($AA590:$BJ590, 0,  AR$581), 0)","v":0},{"$f":"IF(AS$581 > 0, INDEX($AA590:$BJ590, 0,  AS$581), 0)","v":0},{"$f":"IF(AT$581 > 0, INDEX($AA590:$BJ590, 0,  AT$581), 0)","v":0},{"$f":"IF(AU$581 > 0, INDEX($AA590:$BJ590, 0,  AU$581), 0)","v":0},{"$f":"IF(AV$581 > 0, INDEX($AA590:$BJ590, 0,  AV$581), 0)","v":0},{"$f":"IF(AW$581 > 0, INDEX($AA590:$BJ590, 0,  AW$581), 0)","v":0},{"$f":"IF(AX$581 > 0, INDEX($AA590:$BJ590, 0,  AX$581), 0)","v":0},{"$f":"IF(AY$581 > 0, INDEX($AA590:$BJ590, 0,  AY$581), 0)","v":0},{"$f":"IF(AZ$581 > 0, INDEX($AA590:$BJ590, 0,  AZ$581), 0)","v":0},{"$f":"IF(BA$581 > 0, INDEX($AA590:$BJ590, 0,  BA$581), 0)","v":0},{"$f":"IF(BB$581 > 0, INDEX($AA590:$BJ590, 0,  BB$581), 0)","v":0},{"$f":"IF(BC$581 > 0, INDEX($AA590:$BJ590, 0,  BC$581), 0)","v":0},{"$f":"IF(BD$581 > 0, INDEX($AA590:$BJ590, 0,  BD$581), 0)","v":0},{"$f":"IF(BE$581 > 0, INDEX($AA590:$BJ590, 0,  BE$581), 0)","v":0},{"$f":"IF(BF$581 > 0, INDEX($AA590:$BJ590, 0,  BF$581), 0)","v":0},{"$f":"IF(BG$581 > 0, INDEX($AA590:$BJ590, 0,  BG$581), 0)","v":0},{"$f":"IF(BH$581 > 0, INDEX($AA590:$BJ590, 0,  BH$581), 0)","v":0},{"$f":"IF(BI$581 > 0, INDEX($AA590:$BJ590, 0,  BI$581), 0)","v":0},{"$f":"IF(BJ$581 > 0, INDEX($AA590:$BJ590, 0,  BJ$581), 0)","v":0}]
[]
[null,null,null,null,{"$f":"E615","v":"LTVar t (TSU) (t-2)"},null,"£'000","Nominal",null,0,null,{"$f":"L615","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z599:BJ599)","v":-452.93839203149793},null,{"$f":"AA615","v":0},{"$f":"AB615","v":0},0,0,0,0,2.3205204064565814,9.9626306595911096,7.3608833311233113,-132.32835026286378,-266.56683442546353,-73.687241740341619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E591","v":"INF - year (t) (TSU) (Forecast) t-2"},null,{"$f":"G591","v":"£'000"},{"$f":"H591","v":"Nominal"},null,{"$f":"J591","v":0},null,{"$f":"L591","v":0},null,null,null,null,null,null,null,null,null,null,null,null,349.95208602265961,null,{"$f":"AA591","v":0},0,0,0,0,0,0,0,-322.8939047133909,-156.19385343858136,{"$f":"AK591","v":-79.434839783720037},908.47468395835187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E592","v":"Traffic Risk Share (t) (TSU)t-2"},null,"£'000","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20985.863605276318,null,{"$f":"AA592","v":0},0,0,0,-49.818351067825162,-221.37356692599406,-237.213713217085,-229.14548110906586,-106.33338324754615,0,1981.5013341209537,2003.9393996369322,2024.7961432823433,2073.9870546041557,2135.612187372968,2195.4524327109148,2256.969412702877,2320.2101097615114,2385.2228227552991,2452.0572038958767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Cost Sharing Mechanism CSM t (TSU) (t-2)",null,"£'000","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E594","v":"LA Financial Incentives FI t  (TSU) (t-2)"},null,"£'000","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E595","v":"LA Modulation MOD t (TSU) (t-2)"},null,"£'000","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E596","v":"LA VFR t (TSU) (t-2)"},null,"£'000","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E597","v":"LDISCOUNT t (TSU) (t-2)"},null,"£'000","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E574","v":"Forecast TSU t-2"},null,{"$f":"G574","v":"# TSUs ('000)"},null,null,{"$f":"J574","v":0},null,{"$f":"L574","v":0},null,null,null,null,null,null,null,null,null,null,null,null,34880.683000000012,null,{"$f":"AA574","v":0},0,884.69099999999992,905.51300000000015,921.93299999999988,940.09299999999996,958.82999999999993,1005.9,1016,1042,{"$f":"AK574","v":954.87400000000002},1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,null,{"$f":"E579","v":"Actual TSU t-2"},null,{"$f":"G579","v":"# TSUs ('000)"},null,null,{"$f":"J579","v":0},null,{"$f":"L579","v":0},null,null,null,null,null,null,null,null,null,null,null,null,33544.770598726085,null,{"$f":"AA579","v":0},0,907.6265229008261,946.77110906995881,964.87629888544677,982.40066786984096,988.87699999999995,398.60300000000001,374.01499999999999,775.87800000000004,{"$f":"AK579","v":954.87400000000002},1003.136,1022.309,1038.856,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934,1053.934]
[null,null,null,null,"LTVar t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA609:BJ609)","v":-452.93839203149793},null,{"$f":"IF( OR(AA607 = 0, AA608 = 0 ), 0, ( SUM(AA599:AA606) * (1 - AA608 / AA607 ) ) )","v":0},0,0,0,2.3205204064565814,9.9626306595911096,7.3608833311233113,{"$f":"IF( OR(AH607 = 0, AH608 = 0 ), 0, ( SUM(AH599:AH606) * (1 - AH608 / AH607 ) ) )","v":-132.32835026286378},{"$f":"IF( OR(AI607 = 0, AI608 = 0 ), 0, ( SUM(AI599:AI606) * (1 - AI608 / AI607 ) ) )","v":-266.56683442546353},-73.687241740341619,0,0,0,0,0,0,0,0,{"$f":"IF( OR(AS607 = 0, AS608 = 0 ), 0, ( SUM(AS599:AS606) * (1 - AS608 / AS607 ) ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"LTVar t (TSU) (t-2)"]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Model period number"},null,{"$f":" C_Time!G$11","v":"#"},null,null,{"$f":" C_Time!J$11","v":0},null,{"$f":" C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$11","v":0},null,{"$f":" C_Time!AA$11","v":1},{"$f":" C_Time!AB$11","v":2},{"$f":" C_Time!AC$11","v":3},{"$f":" C_Time!AD$11","v":4},{"$f":" C_Time!AE$11","v":5},{"$f":" C_Time!AF$11","v":6},{"$f":" C_Time!AG$11","v":7},{"$f":" C_Time!AH$11","v":8},{"$f":" C_Time!AI$11","v":9},{"$f":" C_Time!AJ$11","v":10},{"$f":" C_Time!AK$11","v":11},{"$f":" C_Time!AL$11","v":12},{"$f":" C_Time!AM$11","v":13},{"$f":" C_Time!AN$11","v":14},{"$f":" C_Time!AO$11","v":15},{"$f":" C_Time!AP$11","v":16},{"$f":" C_Time!AQ$11","v":17},{"$f":" C_Time!AR$11","v":18},{"$f":" C_Time!AS$11","v":19},{"$f":" C_Time!AT$11","v":20},{"$f":" C_Time!AU$11","v":21},{"$f":" C_Time!AV$11","v":22},{"$f":" C_Time!AW$11","v":23},{"$f":" C_Time!AX$11","v":24},{"$f":" C_Time!AY$11","v":25},{"$f":" C_Time!AZ$11","v":26},{"$f":" C_Time!BA$11","v":27},{"$f":" C_Time!BB$11","v":28},{"$f":" C_Time!BC$11","v":29},{"$f":" C_Time!BD$11","v":30},{"$f":" C_Time!BE$11","v":31},{"$f":" C_Time!BF$11","v":32},{"$f":" C_Time!BG$11","v":33},{"$f":" C_Time!BH$11","v":34},{"$f":" C_Time!BI$11","v":35},{"$f":" C_Time!BJ$11","v":36}]
[null,null,null,null,{"$f":"E609","v":"LTVar t (TSU)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-452.93839203149793,null,0,0,0,0,2.3205204064565814,9.9626306595911096,7.3608833311233113,-132.32835026286378,-266.56683442546353,-73.687241740341619,{"$f":"AK609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E614 & \" (t-\"&F612&\")\"","v":"LTVar t (TSU) (t-2)"},null,{"$f":"G614","v":"£'000"},{"$f":"H614","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA613 - $F612 <= 0, 0, INDEX($AA614:AA614, 0, AA613 -  $F$612))","v":0},{"$f":"IF(AB613 - $F612 <= 0, 0, INDEX($AA614:AB614, 0, AB613 -  $F$612))","v":0},{"$f":"IF(AC613 - $F612 <= 0, 0, INDEX($AA614:AC614, 0, AC613 -  $F$612))","v":0},{"$f":"IF(AD613 - $F612 <= 0, 0, INDEX($AA614:AD614, 0, AD613 -  $F$612))","v":0},{"$f":"IF(AE613 - $F612 <= 0, 0, INDEX($AA614:AE614, 0, AE613 -  $F$612))","v":0},{"$f":"IF(AF613 - $F612 <= 0, 0, INDEX($AA614:AF614, 0, AF613 -  $F$612))","v":0},{"$f":"IF(AG613 - $F612 <= 0, 0, INDEX($AA614:AG614, 0, AG613 -  $F$612))","v":2.3205204064565814},{"$f":"IF(AH613 - $F612 <= 0, 0, INDEX($AA614:AH614, 0, AH613 -  $F$612))","v":9.9626306595911096},{"$f":"IF(AI613 - $F612 <= 0, 0, INDEX($AA614:AI614, 0, AI613 -  $F$612))","v":7.3608833311233113},{"$f":"IF(AJ613 - $F612 <= 0, 0, INDEX($AA614:AJ614, 0, AJ613 -  $F$612))","v":-132.32835026286378},{"$f":"IF(AK613 - $F612 <= 0, 0, INDEX($AA614:AK614, 0, AK613 -  $F$612))","v":-266.56683442546353},{"$f":"IF(AL613 - $F612 <= 0, 0, INDEX($AA614:AL614, 0, AL613 -  $F$612))","v":-73.687241740341619},{"$f":"IF(AM613 - $F612 <= 0, 0, INDEX($AA614:AM614, 0, AM613 -  $F$612))","v":0},{"$f":"IF(AN613 - $F612 <= 0, 0, INDEX($AA614:AN614, 0, AN613 -  $F$612))","v":0},{"$f":"IF(AO613 - $F612 <= 0, 0, INDEX($AA614:AO614, 0, AO613 -  $F$612))","v":0},{"$f":"IF(AP613 - $F612 <= 0, 0, INDEX($AA614:AP614, 0, AP613 -  $F$612))","v":0},{"$f":"IF(AQ613 - $F612 <= 0, 0, INDEX($AA614:AQ614, 0, AQ613 -  $F$612))","v":0},{"$f":"IF(AR613 - $F612 <= 0, 0, INDEX($AA614:AR614, 0, AR613 -  $F$612))","v":0},{"$f":"IF(AS613 - $F612 <= 0, 0, INDEX($AA614:AS614, 0, AS613 -  $F$612))","v":0},{"$f":"IF(AT613 - $F612 <= 0, 0, INDEX($AA614:AT614, 0, AT613 -  $F$612))","v":0},{"$f":"IF(AU613 - $F612 <= 0, 0, INDEX($AA614:AU614, 0, AU613 -  $F$612))","v":0},{"$f":"IF(AV613 - $F612 <= 0, 0, INDEX($AA614:AV614, 0, AV613 -  $F$612))","v":0},{"$f":"IF(AW613 - $F612 <= 0, 0, INDEX($AA614:AW614, 0, AW613 -  $F$612))","v":0},{"$f":"IF(AX613 - $F612 <= 0, 0, INDEX($AA614:AX614, 0, AX613 -  $F$612))","v":0},{"$f":"IF(AY613 - $F612 <= 0, 0, INDEX($AA614:AY614, 0, AY613 -  $F$612))","v":0},{"$f":"IF(AZ613 - $F612 <= 0, 0, INDEX($AA614:AZ614, 0, AZ613 -  $F$612))","v":0},{"$f":"IF(BA613 - $F612 <= 0, 0, INDEX($AA614:BA614, 0, BA613 -  $F$612))","v":0},{"$f":"IF(BB613 - $F612 <= 0, 0, INDEX($AA614:BB614, 0, BB613 -  $F$612))","v":0},{"$f":"IF(BC613 - $F612 <= 0, 0, INDEX($AA614:BC614, 0, BC613 -  $F$612))","v":0},{"$f":"IF(BD613 - $F612 <= 0, 0, INDEX($AA614:BD614, 0, BD613 -  $F$612))","v":0},{"$f":"IF(BE613 - $F612 <= 0, 0, INDEX($AA614:BE614, 0, BE613 -  $F$612))","v":0},{"$f":"IF(BF613 - $F612 <= 0, 0, INDEX($AA614:BF614, 0, BF613 -  $F$612))","v":0},{"$f":"IF(BG613 - $F612 <= 0, 0, INDEX($AA614:BG614, 0, BG613 -  $F$612))","v":0},{"$f":"IF(BH613 - $F612 <= 0, 0, INDEX($AA614:BH614, 0, BH613 -  $F$612))","v":0},{"$f":"IF(BI613 - $F612 <= 0, 0, INDEX($AA614:BI614, 0, BI613 -  $F$612))","v":0},{"$f":"IF(BJ613 - $F612 <= 0, 0, INDEX($AA614:BJ614, 0, BJ613 -  $F$612))","v":0}]
[]
[null,"Inflation Adjustment"]
[]
[null,null,null,null,{"$f":"C_Index!E$177","v":"FHICP Index Value (Base = 100)"},null,{"$f":"C_Index!G$177","v":"Index"},null,null,{"$f":"C_Index!J$177","v":0},null,{"$f":"C_Index!L$177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$177","v":0},null,{"$f":"C_Index!AA$177","v":106.489},{"$f":"C_Index!AB$177","v":108.512},{"$f":"C_Index!AC$177","v":110.68300000000001},{"$f":"C_Index!AD$177","v":112.896},{"$f":"C_Index!AE$177","v":115.154},{"$f":"C_Index!AF$177","v":106.443047007549},{"$f":"C_Index!AG$177","v":108.5719079477},{"$f":"C_Index!AH$177","v":110.74334610665392},{"$f":"C_Index!AI$177","v":118.73399586480322},{"$f":"C_Index!AJ$177","v":119.75124598510097},{"$f":"C_Index!AK$177","v":119.8896577295987},{"$f":"C_Index!AL$177","v":120.48871867171229},{"$f":"C_Index!AM$177","v":122.38361939769149},{"$f":"C_Index!AN$177","v":103.68560823573361},{"$f":"C_Index!AO$177","v":105.31624997950389},{"$f":"C_Index!AP$177","v":106.97253648286778},{"$f":"C_Index!AQ$177","v":108.65487105556348},{"$f":"C_Index!AR$177","v":110.36366335009635},{"$f":"C_Index!AS$177","v":112.09932946149071},{"$f":"C_Index!AT$177","v":113.86229202860973},{"$f":"C_Index!AU$177","v":115.65298033706894},{"$f":"C_Index!AV$177","v":117.47183042376857},{"$f":"C_Index!AW$177","v":119.31928518306933},{"$f":"C_Index!AX$177","v":121.19579447463836},{"$f":"C_Index!AY$177","v":123.10181523299116},{"$f":"C_Index!AZ$177","v":125.03781157875626},{"$f":"C_Index!BA$177","v":127.00425493168952},{"$f":"C_Index!BB$177","v":129.00162412546624},{"$f":"C_Index!BC$177","v":131.03040552427808},{"$f":"C_Index!BD$177","v":133.09109314126403},{"$f":"C_Index!BE$177","v":135.18418875880386},{"$f":"C_Index!BF$177","v":137.31020205070305},{"$f":"C_Index!BG$177","v":139.46965070630003},{"$f":"C_Index!BH$177","v":141.66306055652427},{"$f":"C_Index!BI$177","v":143.8909657019378},{"$f":"C_Index!BJ$177","v":146.15390864278979}]
[null,null,null,null,{"$f":"C_Index!E$225","v":"HICP (Index Value (Base = 100))"},null,{"$f":"C_Index!G$225","v":"Index (Base = 100)"},null,null,{"$f":"C_Index!J$225","v":0},null,{"$f":"C_Index!L$225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$225","v":0},null,{"$f":"C_Index!AA$225","v":104.139},{"$f":"C_Index!AB$225","v":104.86797299999998},{"$f":"C_Index!AC$225","v":107.69940827099997},{"$f":"C_Index!AD$225","v":110.39189347777496},{"$f":"C_Index!AE$225","v":112.37894756037491},{"$f":"C_Index!AF$225","v":105.21647988389908},{"$f":"C_Index!AG$225","v":107.93356446021126},{"$f":"C_Index!AH$225","v":117.70539385632512},{"$f":"C_Index!AI$225","v":118.73399586480322},{"$f":"C_Index!AJ$225","v":119.75124598510097},{"$f":"C_Index!AK$225","v":119.8896577295987},{"$f":"C_Index!AL$225","v":120.48871867171229},{"$f":"C_Index!AM$225","v":122.38361939769149},{"$f":"C_Index!AN$225","v":103.68560823573361},{"$f":"C_Index!AO$225","v":105.31624997950389},{"$f":"C_Index!AP$225","v":106.97253648286778},{"$f":"C_Index!AQ$225","v":108.65487105556348},{"$f":"C_Index!AR$225","v":110.36366335009635},{"$f":"C_Index!AS$225","v":112.09932946149071},{"$f":"C_Index!AT$225","v":113.86229202860973},{"$f":"C_Index!AU$225","v":115.65298033706894},{"$f":"C_Index!AV$225","v":117.47183042376857},{"$f":"C_Index!AW$225","v":119.31928518306933},{"$f":"C_Index!AX$225","v":121.19579447463836},{"$f":"C_Index!AY$225","v":123.10181523299116},{"$f":"C_Index!AZ$225","v":125.03781157875626},{"$f":"C_Index!BA$225","v":127.00425493168952},{"$f":"C_Index!BB$225","v":129.00162412546624},{"$f":"C_Index!BC$225","v":131.03040552427808},{"$f":"C_Index!BD$225","v":133.09109314126403},{"$f":"C_Index!BE$225","v":135.18418875880386},{"$f":"C_Index!BF$225","v":137.31020205070305},{"$f":"C_Index!BG$225","v":139.46965070630003},{"$f":"C_Index!BH$225","v":141.66306055652427},{"$f":"C_Index!BI$225","v":143.8909657019378},{"$f":"C_Index!BJ$225","v":146.15390864278979}]
[null,null,null,null,"Inflation Variance (year t)",null,"% factor variance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA619=0,0,(AA620/AA619-1))","v":-2.2068007024199754E-2},-3.358178818932489E-2,-2.6956187752410377E-2,-2.2180648758370891E-2,-2.4098619584426828E-2,-1.1523224467286486E-2,-5.8794535304310669E-3,6.2866510670232412E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$203","v":"London Approach Determined Cost Revenue (t) (TSU)"},null,{"$f":"G$203","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,185597.64434532562,null,12011.867042455877,12371.198359481488,12749.489788426999,13092.087341933398,13398.854800880526,13554.700238809306,13510.582126821584,14450.852676137454,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E621","v":"Inflation Variance (year t)"},null,{"$f":"G621","v":"% factor variance"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-2.2068007024199754E-2,-3.358178818932489E-2,-2.6956187752410377E-2,-2.2180648758370891E-2,-2.4098619584426828E-2,-1.1523224467286486E-2,-5.8794535304310669E-3,6.2866510670232412E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Inflation adjustment for current year - TSU basis",null,{"$f":"G623","v":"£'000 "},{"$f":"H623","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA623 * AA624","v":-265.07796626666982},{"$f":"AB623 * AB624","v":-415.44696295623089},-343.67764048427705,-290.39099084533831,-322.8939047133909,-156.19385343858136,-79.434839783720037,908.47468395835187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Model period number"},null,{"$f":" C_Time!G$11","v":"#"},null,null,{"$f":" C_Time!J$11","v":0},null,{"$f":" C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$11","v":0},null,{"$f":" C_Time!AA$11","v":1},{"$f":" C_Time!AB$11","v":2},{"$f":" C_Time!AC$11","v":3},{"$f":" C_Time!AD$11","v":4},{"$f":" C_Time!AE$11","v":5},{"$f":" C_Time!AF$11","v":6},{"$f":" C_Time!AG$11","v":7},{"$f":" C_Time!AH$11","v":8},{"$f":" C_Time!AI$11","v":9},{"$f":" C_Time!AJ$11","v":10},{"$f":" C_Time!AK$11","v":11},{"$f":" C_Time!AL$11","v":12},{"$f":" C_Time!AM$11","v":13},{"$f":" C_Time!AN$11","v":14},{"$f":" C_Time!AO$11","v":15},{"$f":" C_Time!AP$11","v":16},{"$f":" C_Time!AQ$11","v":17},{"$f":" C_Time!AR$11","v":18},{"$f":" C_Time!AS$11","v":19},{"$f":" C_Time!AT$11","v":20},{"$f":" C_Time!AU$11","v":21},{"$f":" C_Time!AV$11","v":22},{"$f":" C_Time!AW$11","v":23},{"$f":" C_Time!AX$11","v":24},{"$f":" C_Time!AY$11","v":25},{"$f":" C_Time!AZ$11","v":26},{"$f":" C_Time!BA$11","v":27},{"$f":" C_Time!BB$11","v":28},{"$f":" C_Time!BC$11","v":29},{"$f":" C_Time!BD$11","v":30},{"$f":" C_Time!BE$11","v":31},{"$f":" C_Time!BF$11","v":32},{"$f":" C_Time!BG$11","v":33},{"$f":" C_Time!BH$11","v":34},{"$f":" C_Time!BI$11","v":35},{"$f":" C_Time!BJ$11","v":36}]
[null,null,null,null,{"$f":"E625","v":"Inflation adjustment for current year - TSU basis"},null,{"$f":"G625","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-265.07796626666982,-415.44696295623089,-343.67764048427705,-290.39099084533831,-322.8939047133909,-156.19385343858136,-79.434839783720037,908.47468395835187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INF - year (t) (TSU) (Forecast)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA628 - $F627 <= 0, 0, INDEX($AA629:AA629, 0, AA628 - $F$627))","v":0},{"$f":"IF(AB628 - $F627 <= 0, 0, INDEX($AA629:AB629, 0, AB628 - $F$627))","v":0},{"$f":"IF(AC628 - $F627 <= 0, 0, INDEX($AA629:AC629, 0, AC628 - $F$627))","v":-265.07796626666982},{"$f":"IF(AD628 - $F627 <= 0, 0, INDEX($AA629:AD629, 0, AD628 - $F$627))","v":-415.44696295623089},{"$f":"IF(AE628 - $F627 <= 0, 0, INDEX($AA629:AE629, 0, AE628 - $F$627))","v":-343.67764048427705},{"$f":"IF(AF628 - $F627 <= 0, 0, INDEX($AA629:AF629, 0, AF628 - $F$627))","v":-290.39099084533831},{"$f":"IF(AG628 - $F627 <= 0, 0, INDEX($AA629:AG629, 0, AG628 - $F$627))","v":-322.8939047133909},{"$f":"IF(AH628 - $F627 <= 0, 0, INDEX($AA629:AH629, 0, AH628 - $F$627))","v":-156.19385343858136},{"$f":"IF(AI628 - $F627 <= 0, 0, INDEX($AA629:AI629, 0, AI628 - $F$627))","v":-79.434839783720037},{"$f":"IF(AJ628 - $F627 <= 0, 0, INDEX($AA629:AJ629, 0, AJ628 - $F$627))","v":908.47468395835187},{"$f":"IF(AK628 - $F627 <= 0, 0, INDEX($AA629:AK629, 0, AK628 - $F$627))","v":0},{"$f":"IF(AL628 - $F627 <= 0, 0, INDEX($AA629:AL629, 0, AL628 - $F$627))","v":0},{"$f":"IF(AM628 - $F627 <= 0, 0, INDEX($AA629:AM629, 0, AM628 - $F$627))","v":0},{"$f":"IF(AN628 - $F627 <= 0, 0, INDEX($AA629:AN629, 0, AN628 - $F$627))","v":0},{"$f":"IF(AO628 - $F627 <= 0, 0, INDEX($AA629:AO629, 0, AO628 - $F$627))","v":0},{"$f":"IF(AP628 - $F627 <= 0, 0, INDEX($AA629:AP629, 0, AP628 - $F$627))","v":0},{"$f":"IF(AQ628 - $F627 <= 0, 0, INDEX($AA629:AQ629, 0, AQ628 - $F$627))","v":0},{"$f":"IF(AR628 - $F627 <= 0, 0, INDEX($AA629:AR629, 0, AR628 - $F$627))","v":0},{"$f":"IF(AS628 - $F627 <= 0, 0, INDEX($AA629:AS629, 0, AS628 - $F$627))","v":0},{"$f":"IF(AT628 - $F627 <= 0, 0, INDEX($AA629:AT629, 0, AT628 - $F$627))","v":0},{"$f":"IF(AU628 - $F627 <= 0, 0, INDEX($AA629:AU629, 0, AU628 - $F$627))","v":0},{"$f":"IF(AV628 - $F627 <= 0, 0, INDEX($AA629:AV629, 0, AV628 - $F$627))","v":0},{"$f":"IF(AW628 - $F627 <= 0, 0, INDEX($AA629:AW629, 0, AW628 - $F$627))","v":0},{"$f":"IF(AX628 - $F627 <= 0, 0, INDEX($AA629:AX629, 0, AX628 - $F$627))","v":0},{"$f":"IF(AY628 - $F627 <= 0, 0, INDEX($AA629:AY629, 0, AY628 - $F$627))","v":0},{"$f":"IF(AZ628 - $F627 <= 0, 0, INDEX($AA629:AZ629, 0, AZ628 - $F$627))","v":0},{"$f":"IF(BA628 - $F627 <= 0, 0, INDEX($AA629:BA629, 0, BA628 - $F$627))","v":0},{"$f":"IF(BB628 - $F627 <= 0, 0, INDEX($AA629:BB629, 0, BB628 - $F$627))","v":0},{"$f":"IF(BC628 - $F627 <= 0, 0, INDEX($AA629:BC629, 0, BC628 - $F$627))","v":0},{"$f":"IF(BD628 - $F627 <= 0, 0, INDEX($AA629:BD629, 0, BD628 - $F$627))","v":0},{"$f":"IF(BE628 - $F627 <= 0, 0, INDEX($AA629:BE629, 0, BE628 - $F$627))","v":0},{"$f":"IF(BF628 - $F627 <= 0, 0, INDEX($AA629:BF629, 0, BF628 - $F$627))","v":0},{"$f":"IF(BG628 - $F627 <= 0, 0, INDEX($AA629:BG629, 0, BG628 - $F$627))","v":0},{"$f":"IF(BH628 - $F627 <= 0, 0, INDEX($AA629:BH629, 0, BH628 - $F$627))","v":0},{"$f":"IF(BI628 - $F627 <= 0, 0, INDEX($AA629:BI629, 0, BI628 - $F$627))","v":0},{"$f":"IF(BJ628 - $F627 <= 0, 0, INDEX($AA629:BJ629, 0, BJ628 - $F$627))","v":0}]
[]
["Working Capital"]
[]
[null,"LA Price Control Creditor"]
[]
[null,null,null,"Revenue Received"]
[null,null,null,null,{"$f":"E76","v":"London Approach Revenue Received"},null,{"$f":"G76","v":"£'000"},{"$f":"H76","v":"Nominal"},{"$f":"I76","v":"CF"},{"$f":"J76","v":0},null,{"$f":"L76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y76","v":0},null,{"$f":"AA76","v":0},0,0,0,0,0,4809.0409474576591,10475.471375480613,16194.663040000003,18966.228006205292,18067.467933701209,18646.24549288601,19081.831531408796,2195.4524327109148,2256.969412702877,2320.2101097615114,2385.2228227552991,2452.0572038958767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"B634","v":"LA Price Control Creditor"}]
[null,null,null,null,{"$f":"I_Actuals!E46","v":"LA Price Control Creditor - Actual"},null,{"$f":"I_Actuals!G46","v":"£'000 "},{"$f":"I_Actuals!H46","v":"Nominal"},{"$f":"I_Actuals!I46","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J46","v":"Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37"},null,{"$f":"I_Actuals!L46","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y46","v":0},null,{"$f":"I_Actuals!AA46","v":0},{"$f":"I_Actuals!AB46","v":0},{"$f":"I_Actuals!AC46","v":0},{"$f":"I_Actuals!AD46","v":0},{"$f":"I_Actuals!AE46","v":0},{"$f":"I_Actuals!AF46","v":0},{"$f":"I_Actuals!AG46","v":0},{"$f":"I_Actuals!AH46","v":0},{"$f":"I_Actuals!AI46","v":0},{"$f":"I_Actuals!AJ46","v":0},{"$f":"I_Actuals!AK46","v":0},{"$f":"I_Actuals!AL46","v":0},{"$f":"I_Actuals!AM46","v":0},{"$f":"I_Actuals!AN46","v":0},{"$f":"I_Actuals!AO46","v":0},{"$f":"I_Actuals!AP46","v":0},{"$f":"I_Actuals!AQ46","v":0},{"$f":"I_Actuals!AR46","v":0},{"$f":"I_Actuals!AS46","v":0},{"$f":"I_Actuals!AT46","v":0},{"$f":"I_Actuals!AU46","v":0},{"$f":"I_Actuals!AV46","v":0},{"$f":"I_Actuals!AW46","v":0},{"$f":"I_Actuals!AX46","v":0},{"$f":"I_Actuals!AY46","v":0},{"$f":"I_Actuals!AZ46","v":0},{"$f":"I_Actuals!BA46","v":0},{"$f":"I_Actuals!BB46","v":0},{"$f":"I_Actuals!BC46","v":0},{"$f":"I_Actuals!BD46","v":0},{"$f":"I_Actuals!BE46","v":0},{"$f":"I_Actuals!BF46","v":0},{"$f":"I_Actuals!BG46","v":0},{"$f":"I_Actuals!BH46","v":0},{"$f":"I_Actuals!BI46","v":0},{"$f":"I_Actuals!BJ46","v":0}]
[null,null,null,null,{"$f":"C_Time!E45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,{"$f":"C_Time!J45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[]
[null,null,null,null,{"$f":"$B$634& \" - b/f\"","v":"LA Price Control Creditor - b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z646","v":0},{"$f":"AA646","v":0},0,0,0,0,0,6663.3604405835122,12519.893038874465,12644.609644586071,9146.7785188288181,7288.8363247097623,5559.1856493582927,3793.3242585982007,1897.07305257702,-113.82844015800856,-2244.3164587436158,-4499.5138555113399,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395]
[null,null,null,"Add:",{"$f":"E30","v":"London Approach Revenue"},null,{"$f":"G30","v":"£'000 "},{"$f":"H30","v":"Nominal"},{"$f":"I30","v":"P&L"},{"$f":"J30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y30","v":185845.42278653276},null,{"$f":"AA30","v":11955.864352499975},12279.029750833324,12640.735855000001,13076.012965000002,13091.690187499999,11835.966044999999,11472.401388041171,16332.003973771567,16319.379645711611,15468.396880448039,16209.525739582154,16916.59481753454,17315.970140648704,299.20122668973409,246.06791996784847,189.72209117590387,130.02542598757489,66.834381140577406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less:",{"$f":"E637","v":"London Approach Revenue Received"},null,"£'000","Nominal","CF",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,4809.0409474576591,10475.471375480613,16194.663040000003,18966.228006205292,{"$f":"AK637","v":18067.467933701209},18646.24549288601,19081.831531408796,2195.4524327109148,2256.969412702877,2320.2101097615114,2385.2228227552991,2452.0572038958767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$B$634& \" - c/f - \" & \"POS/NEG\"","v":"LA Price Control Creditor - c/f - POS/NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA641=1, AA640, (AA643 + AA644-AA645))","v":0},0,0,0,0,0,6663.3604405835122,12519.893038874465,12644.609644586071,9146.7785188288181,7288.8363247097623,5559.1856493582927,3793.3242585982007,1897.07305257702,-113.82844015800856,-2244.3164587436158,-4499.5138555113399,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395]
[]
[null,null,null,null,{"$f":"E646","v":"LA Price Control Creditor - c/f - POS/NEG"},null,{"$f":"G646","v":"£'000 "},"Nominal","BS",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,6663.3604405835122,12519.893038874465,12644.609644586071,9146.7785188288181,7288.8363247097623,5559.1856493582927,3793.3242585982007,1897.07305257702,-113.82844015800856,-2244.3164587436158,-4499.5138555113399,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395]
[null,null,null,null,"LA Price Control Debtor",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA649:BJ649)","v":59513.060928116138},null,{"$f":"MAX(AA648, 0)","v":0},{"$f":"MAX(AB648, 0)","v":0},0,0,0,0,6663.3604405835122,12519.893038874465,12644.609644586071,9146.7785188288181,7288.8363247097623,5559.1856493582927,3793.3242585982007,1897.07305257702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Price Control Creditor",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA650:BJ650)","v":-137667.65564147907},null,{"$f":"MIN(AA648, 0)","v":0},{"$f":"MIN(AB648, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-113.82844015800856,-2244.3164587436158,-4499.5138555113399,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395]
[]
["End of spreadsheet"]

{"sheet":"C_Determined Costs_Oceanic","index":34,"n_rows":248,"n_cols":62,"rows_kept":248,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Determined Costs_Oceanic"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Determined Costs - Unprofiled"]
[]
[null,null,null,"Determined Costs"]
[null,null,null,null,{"$f":"E85","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"G85","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,163190.04654331485,null,10176.99183910411,10814.819756662544,11164.822456319667,11331.597995181808,13232.351592323477,12964.915246818146,11441.524107706357,12055.551598241696,13965.175828848425,14186.287635386265,13647.333493878032,14088.700207688333,14119.974785155997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E86","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"G86","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,36166.509546107867,null,3319.7218162724826,3379.4231663600904,3407.2034681411888,3146.0247230206251,2694.9193606723425,3070.7572352992065,1681.7572493559924,2087.7890033838844,3658.9982275642374,3435.374424570155,2289.6879585815768,2074.5897041532448,1920.2632087328398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS",null,{"$f":"G87","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,3936.0831415999755,null,0,0,0,0,0,0,905.73410128248531,923.13530695854843,1070.7703001817717,1036.4434331771697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS",null,{"$f":"G88","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,10166.94993056489,null,200.1158758632649,233.15662897831649,269.50675371766152,309.25651121945458,513.47816199925478,574.1078983931136,543.61475856700918,918.32754054596944,1339.2085231282351,1416.3602914467476,1293.7835268167378,1280.3379407676853,1275.6955191214392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS",null,{"$f":"G89","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,5102.1469941295854,null,0,0,0,0,0,761.07881869529569,571.99151566692206,619.43395846132512,735.13121336118115,706.17161725983601,638.45841453622893,558.77673437713895,511.10472177165821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS",null,{"$f":"G90","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS",null,{"$f":"G91","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,964.5078603924909,null,191.60174089754369,120.07107132677679,138.3358604377334,145.18413881334573,0,0,62.964030667665618,9.2145655574305163,53.529077935785232,58.097907253299169,59.325797698916887,61.908400676970395,64.275269127023535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS",null,{"$f":"G92","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,60194.661542585083,null,5788.7325079478142,5462.281271167165,5413.141924984262,5422.2412508175503,0,0,3348.560180639839,3851.2557256165614,8798.9539515918168,7449.5917341456261,5147.1131576004755,5293.1688381047688,4219.6209999692055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E93","v":"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"G93","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-393.90192241203414,null,0,0,0,0,0,0,-827.92295146425181,26.770731711013315,65.65392857760466,78.590207036934075,100.26979194061994,85.553740297214233,77.182629488831381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E198","v":"Regulatory Depreciation"},null,"£'000 ","Nominal",null,0,null,{"$f":"L198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y198","v":0},null,{"$f":"AA198","v":5630.0329631897284},{"$f":"AB198","v":5154.1911772518542},4645.9211553893774,4483.3687907305484,4456.338085000174,7537.374797180586,6240.1636764242994,6421.3836477987425,7863.2911139901043,8293.8997948642882,5441.4420409975392,5750.0264241108762,6033.2235665768749,2123.147590733678,2182.6385757867547,2243.796509156582,2306.6680990408504,2371.3013624095211,2437.7456616768636,2506.0517424010523,2576.2717720401129,2605.65641401631,2387.750318618238,2020.7982286637143,1631.5775627896896,1101.4741004851123,555.1335506113528,9.503872598185244E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E154","v":"Regulatory Return - Oceanic"},null,"£'000 ","Nominal",null,0,null,{"$f":"L154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y154","v":0},null,{"$f":" AA154","v":1991.0032047702618},{"$f":" AB154","v":1766.1750384290142},1462.2310633872912,1264.6162623343134,2589.9120457638342,1531.2253304431615,1334.0037637223709,1325.4548197068484,1203.0616568960638,1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[null,null,null,null,{"$f":"E182","v":"Revenue - Other Oceanic Revenue - Price Determination -NEG"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-5070.9580004926111,null,-524.03096056446736,-492.71482580911663,-497.90731196996904,-475.70831224888968,429.20177023081743,369.35654884206252,-509.83440613026812,-413.72325943004591,-592.48263936536807,-587.97861778684569,{"$f":"AK182","v":-585.06152972044163},-590.39472149139021,-599.67973504868826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E212","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,"£'000","Nominal",null,0,null,{"$f":"L212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y212","v":0},null,{"$f":"AA212","v":0},0,0,0,0,0,0,0,1444.2200109179619,1789.3711368300171,752.8143161635362,1285.969583518478,1432.130044047648,578.32457090767844,489.40634535304912,478.35060893242945,0,0,0,0,1484.6417838329107,900.54642706440416,667.50874513453812,511.58897177314992,393.04655778289094,274.23096591499086,168.40413697402064,78.75413636265074,74.943925296214772,74.754853132375857,75.5394138607804,76.694424228529016,78.087327632048599,79.669725104356175,81.428676748187868,83.355023256104957]
[null,null,null,null,{"$f":"E206","v":"Adjustments - Previous Price Determination, TUR"},0,"£'000 ","Nominal",null,0,null,{"$f":"L206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y206","v":0},null,{"$f":"AA206","v":0},0,0,0,0,0,0,0,-6270.3331532236662,1567.5832883059165,{"$f":"AK206","v":1567.5832883059165},1567.5832883059165,1567.5832883059165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined Costs (Flight - based)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA33:BJ33)","v":421193.20008306816},null,{"$f":"SUM(AA19:AA32)","v":26774.168987480738},{"$f":"SUM(AB19:AB32)","v":26437.403284366639},26003.255370407212,25626.581359868753,23916.2010159899,26808.815875671571,24792.556026438429,27824.593638551971,33335.178040404149,{"$f":"SUM(AJ19:AJ32)","v":40507.550993008095},31327.382123278698,32439.732449984014,31624.399618962652,3621.4961717330207,3473.50573721815,3474.7510679408861,3006.8447503446118,3015.5535829983414,3022.8762392412182,3028.2765161393691,4517.4997759351145,3893.272000517687,3371.841103336501,2785.6975938864034,2224.7924526436359,1535.5930117109438,858.91144034837714,211.19358541396068,209.56207661029339,206.48887095435668,209.55511092998168,213.04798443476346,217.03392995458557,221.28202705907268,225.78137172788718,230.52489757616166]
[]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E897","v":"Adjustment for Working Capital Impact of change in Determined Cost"},null,{"$f":"C_RevCost_Oceanic!G897","v":"£'000"},{"$f":"C_RevCost_Oceanic!H897","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J897","v":0},null,{"$f":"C_RevCost_Oceanic!L897","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y897","v":0},null,{"$f":"C_RevCost_Oceanic!AA897","v":0},{"$f":"C_RevCost_Oceanic!AB897","v":0},{"$f":"C_RevCost_Oceanic!AC897","v":0},{"$f":"C_RevCost_Oceanic!AD897","v":0},{"$f":"C_RevCost_Oceanic!AE897","v":0},{"$f":"C_RevCost_Oceanic!AF897","v":0},{"$f":"C_RevCost_Oceanic!AG897","v":0},{"$f":"C_RevCost_Oceanic!AH897","v":0},{"$f":"C_RevCost_Oceanic!AI897","v":-5.5507505887343491},{"$f":"C_RevCost_Oceanic!AJ897","v":-4.2258521099243964},{"$f":"C_RevCost_Oceanic!AK897","v":2.7899627420960185},{"$f":"C_RevCost_Oceanic!AL897","v":2.8092384461535191},{"$f":"C_RevCost_Oceanic!AM897","v":2.8167466427761805},{"$f":"C_RevCost_Oceanic!AN897","v":1.4266849753721904},{"$f":"C_RevCost_Oceanic!AO897","v":6.8370620448707166E-5},{"$f":"C_RevCost_Oceanic!AP897","v":2.9832640765089258E-5},{"$f":"C_RevCost_Oceanic!AQ897","v":1.8403251942634476E-5},{"$f":"C_RevCost_Oceanic!AR897","v":1.854226632238235E-5},{"$f":"C_RevCost_Oceanic!AS897","v":1.787899432111656E-5},{"$f":"C_RevCost_Oceanic!AT897","v":1.7562257208225895E-5},{"$f":"C_RevCost_Oceanic!AU897","v":4.3592151934504615E-5},{"$f":"C_RevCost_Oceanic!AV897","v":6.84811863968583E-5},{"$f":"C_RevCost_Oceanic!AW897","v":5.8373267635357627E-5},{"$f":"C_RevCost_Oceanic!AX897","v":4.4312928360316951E-5},{"$f":"C_RevCost_Oceanic!AY897","v":3.4456544255179109E-5},{"$f":"C_RevCost_Oceanic!AZ897","v":2.7076905043036452E-5},{"$f":"C_RevCost_Oceanic!BA897","v":2.1212767958600594E-5},{"$f":"C_RevCost_Oceanic!BB897","v":1.6926846541676297E-5},{"$f":"C_RevCost_Oceanic!BC897","v":1.3779503952711143E-5},{"$f":"C_RevCost_Oceanic!BD897","v":1.189521347021147E-5},{"$f":"C_RevCost_Oceanic!BE897","v":5.8259447026122271E-6},{"$f":"C_RevCost_Oceanic!BF897","v":0},{"$f":"C_RevCost_Oceanic!BG897","v":0},{"$f":"C_RevCost_Oceanic!BH897","v":0},{"$f":"C_RevCost_Oceanic!BI897","v":0},{"$f":"C_RevCost_Oceanic!BJ897","v":0}]
[null,null,null,null,"Total Determined Costs (Flight - based)",null,{"$f":"G33","v":"£'000"},{"$f":"H33","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA33 + AA35","v":26774.168987480738},26437.403284366639,26003.255370407212,25626.581359868753,23916.2010159899,26808.815875671571,24792.556026438429,27824.593638551971,33329.627289815413,40503.325140898174,31330.172086020793,32442.541688430167,31627.216365605429,3622.9228567083928,3473.5058055887703,3474.7510977735269,3006.8447687478638,3015.5536015406078,3022.8762571202124,3028.2765337016262,4517.4998195272665,3893.2720689988732,3371.8411617097686,2785.6976381993318,2224.7924871001801,1535.5930387878489,858.91146156114507,211.19360234080722,209.56209038979733,206.48888284957016,209.55511675592638,213.04798443476346,217.03392995458557,221.28202705907268,225.78137172788718,230.52489757616166]
[null,null,null,null,"Total Determined Costs (Flight - based) - Excluding Adjustments for Previous Price Determination, 20023 TUR",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA37:BJ37)","v":421193.26662969921},null,{"$f":"AA33 - AA32 + AA35","v":26774.168987480738},{"$f":"AB33 - AB32 + AB35","v":26437.403284366639},26003.255370407212,25626.581359868753,23916.2010159899,26808.815875671571,24792.556026438429,27824.593638551971,39599.960443039075,38935.741852592255,29762.588797714878,30874.958400124251,30059.633077299513,3622.9228567083928,3473.5058055887703,3474.7510977735269,3006.8447687478638,3015.5536015406078,3022.8762571202124,3028.2765337016262,4517.4998195272665,3893.2720689988732,3371.8411617097686,2785.6976381993318,2224.7924871001801,1535.5930387878489,858.91146156114507,211.19360234080722,209.56209038979733,206.48888284957016,209.55511675592638,213.04798443476346,217.03392995458557,221.28202705907268,225.78137172788718,230.52489757616166]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$361","v":"Atlantic Flights - Used for Price Determination"},null,{"$f":"C_RevCost_Oceanic!G$361","v":"# Flights ('000)"},null,null,{"$f":"C_RevCost_Oceanic!J$361","v":0},null,{"$f":"C_RevCost_Oceanic!L$361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$361","v":18067.985000000001},null,{"$f":"C_RevCost_Oceanic!AA$361","v":412.35},{"$f":"C_RevCost_Oceanic!AB$361","v":420.18700000000001},{"$f":"C_RevCost_Oceanic!AC$361","v":426.06900000000002},{"$f":"C_RevCost_Oceanic!AD$361","v":432.88499999999999},{"$f":"C_RevCost_Oceanic!AE$361","v":439.37700000000001},{"$f":"C_RevCost_Oceanic!AF$361","v":201.11699999999999},{"$f":"C_RevCost_Oceanic!AG$361","v":224},{"$f":"C_RevCost_Oceanic!AH$361","v":439},{"$f":"C_RevCost_Oceanic!AI$361","v":483},{"$f":"C_RevCost_Oceanic!AJ$361","v":519},{"$f":"C_RevCost_Oceanic!AK$361","v":528},{"$f":"C_RevCost_Oceanic!AL$361","v":535},{"$f":"C_RevCost_Oceanic!AM$361","v":542},{"$f":"C_RevCost_Oceanic!AN$361","v":542},{"$f":"C_RevCost_Oceanic!AO$361","v":542},{"$f":"C_RevCost_Oceanic!AP$361","v":542},{"$f":"C_RevCost_Oceanic!AQ$361","v":542},{"$f":"C_RevCost_Oceanic!AR$361","v":542},{"$f":"C_RevCost_Oceanic!AS$361","v":542},{"$f":"C_RevCost_Oceanic!AT$361","v":542},{"$f":"C_RevCost_Oceanic!AU$361","v":542},{"$f":"C_RevCost_Oceanic!AV$361","v":542},{"$f":"C_RevCost_Oceanic!AW$361","v":542},{"$f":"C_RevCost_Oceanic!AX$361","v":542},{"$f":"C_RevCost_Oceanic!AY$361","v":542},{"$f":"C_RevCost_Oceanic!AZ$361","v":542},{"$f":"C_RevCost_Oceanic!BA$361","v":542},{"$f":"C_RevCost_Oceanic!BB$361","v":542},{"$f":"C_RevCost_Oceanic!BC$361","v":542},{"$f":"C_RevCost_Oceanic!BD$361","v":542},{"$f":"C_RevCost_Oceanic!BE$361","v":542},{"$f":"C_RevCost_Oceanic!BF$361","v":542},{"$f":"C_RevCost_Oceanic!BG$361","v":542},{"$f":"C_RevCost_Oceanic!BH$361","v":542},{"$f":"C_RevCost_Oceanic!BI$361","v":542},{"$f":"C_RevCost_Oceanic!BJ$361","v":542}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$362","v":"Tango Flights - Use for Price Determination"},null,{"$f":"C_RevCost_Oceanic!G$362","v":"# Flights ('000)"},null,null,{"$f":"C_RevCost_Oceanic!J$362","v":0},null,{"$f":"C_RevCost_Oceanic!L$362","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$362","v":815},null,{"$f":"C_RevCost_Oceanic!AA$362","v":0},{"$f":"C_RevCost_Oceanic!AB$362","v":0},{"$f":"C_RevCost_Oceanic!AC$362","v":0},{"$f":"C_RevCost_Oceanic!AD$362","v":0},{"$f":"C_RevCost_Oceanic!AE$362","v":0},{"$f":"C_RevCost_Oceanic!AF$362","v":31},{"$f":"C_RevCost_Oceanic!AG$362","v":10},{"$f":"C_RevCost_Oceanic!AH$362","v":22},{"$f":"C_RevCost_Oceanic!AI$362","v":24},{"$f":"C_RevCost_Oceanic!AJ$362","v":26},{"$f":"C_RevCost_Oceanic!AK$362","v":27},{"$f":"C_RevCost_Oceanic!AL$362","v":27},{"$f":"C_RevCost_Oceanic!AM$362","v":27},{"$f":"C_RevCost_Oceanic!AN$362","v":27},{"$f":"C_RevCost_Oceanic!AO$362","v":27},{"$f":"C_RevCost_Oceanic!AP$362","v":27},{"$f":"C_RevCost_Oceanic!AQ$362","v":27},{"$f":"C_RevCost_Oceanic!AR$362","v":27},{"$f":"C_RevCost_Oceanic!AS$362","v":27},{"$f":"C_RevCost_Oceanic!AT$362","v":27},{"$f":"C_RevCost_Oceanic!AU$362","v":27},{"$f":"C_RevCost_Oceanic!AV$362","v":27},{"$f":"C_RevCost_Oceanic!AW$362","v":27},{"$f":"C_RevCost_Oceanic!AX$362","v":27},{"$f":"C_RevCost_Oceanic!AY$362","v":27},{"$f":"C_RevCost_Oceanic!AZ$362","v":27},{"$f":"C_RevCost_Oceanic!BA$362","v":27},{"$f":"C_RevCost_Oceanic!BB$362","v":27},{"$f":"C_RevCost_Oceanic!BC$362","v":27},{"$f":"C_RevCost_Oceanic!BD$362","v":27},{"$f":"C_RevCost_Oceanic!BE$362","v":27},{"$f":"C_RevCost_Oceanic!BF$362","v":27},{"$f":"C_RevCost_Oceanic!BG$362","v":27},{"$f":"C_RevCost_Oceanic!BH$362","v":27},{"$f":"C_RevCost_Oceanic!BI$362","v":27},{"$f":"C_RevCost_Oceanic!BJ$362","v":27}]
[null,null,null,null,"Calculated base charge - Oceanic",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((AA38 + AA39)  <> 0, AA36 / (AA38 + AA39), 0)","v":64.930687492374773},62.918184723388961,61.030620323016251,59.199513403949673,54.432073176315328,115.49699451428191,105.95109413007876,60.357036092303623,65.738909841845,74.318027781464536,56.450760515352783,57.726942506103498,55.583860045000755,6.3671754950938366,6.104579623178858,6.1067681858937206,5.2844372034233107,5.2997427092102072,5.3126120511778776,5.3221028711803626,7.9393669938967779,6.8423059209119037,5.9259071383299977,4.8957779230216731,3.9100043710020738,2.6987575374127397,1.5095104772603605,0.37116626070440634,0.3682989286288178,0.36289786089555387,0.36828667268176868,0.37442528020169324,0.38143045686218907,0.38889635687007501,0.39680381674496867,0.40514041753279728]
[null,null,null,null,"Calculated base charge - Oceanic - Excluding Adjustments for Previous Price Determination, 2023 TUR",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((AA38 + AA39)  <> 0, AA37 / (AA38 + AA39), 0)","v":64.930687492374773},{"$f":"IF((AB38 + AB39)  <> 0, AB37 / (AB38 + AB39), 0)","v":62.918184723388961},61.030620323016251,59.199513403949673,54.432073176315328,115.49699451428191,105.95109413007876,60.357036092303623,78.106430854120461,71.441728169894049,53.626286122008786,54.937648398797599,52.828880627942908,6.3671754950938366,6.104579623178858,6.1067681858937206,5.2844372034233107,5.2997427092102072,5.3126120511778776,5.3221028711803626,7.9393669938967779,6.8423059209119037,5.9259071383299977,4.8957779230216731,3.9100043710020738,2.6987575374127397,1.5095104772603605,0.37116626070440634,0.3682989286288178,0.36289786089555387,0.36828667268176868,0.37442528020169324,0.38143045686218907,0.38889635687007501,0.39680381674496867,0.40514041753279728]
[]
[null,null,null,null,"Base Charge Adjustments for Previous Price Determination, 2023 TUR",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA40 - AA41","v":0},{"$f":"AB40 - AB41","v":0},0,0,0,0,0,0,-12.367521012275461,2.876299611570488,2.8244743933439977,2.7892941073058992,2.7549794170578465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E41","v":"Calculated base charge - Oceanic - Excluding Adjustments for Previous Price Determination, 2023 TUR"},null,{"$f":"G41","v":"£ per flight"},{"$f":"H41","v":"Nominal"},null,{"$f":"J40","v":0},null,{"$f":"L40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y41","v":0},null,{"$f":"AA41","v":64.930687492374773},{"$f":"AB41","v":62.918184723388961},61.030620323016251,59.199513403949673,54.432073176315328,115.49699451428191,105.95109413007876,60.357036092303623,78.106430854120461,71.441728169894049,53.626286122008786,54.937648398797599,52.828880627942908,6.3671754950938366,6.104579623178858,6.1067681858937206,5.2844372034233107,5.2997427092102072,5.3126120511778776,5.3221028711803626,7.9393669938967779,6.8423059209119037,5.9259071383299977,4.8957779230216731,3.9100043710020738,2.6987575374127397,1.5095104772603605,0.37116626070440634,0.3682989286288178,0.36289786089555387,0.36828667268176868,0.37442528020169324,0.38143045686218907,0.38889635687007501,0.39680381674496867,0.40514041753279728]
[null,null,null,null,{"$f":"I_Actuals!E$322","v":"Allowed Base Charge - Oceanic (Ut) -  set by previous Price Determination"},null,{"$f":"I_Actuals!G$322","v":"£ per flight"},{"$f":"I_Actuals!H$322","v":"Nominal"},{"$f":"I_Actuals!I$322","v":"Enter as a positive."},{"$f":"I_Actuals!J$322","v":"2015-2019 from 20211210_CAA Building block template NERL Dec 2021.xlsx,  Costs and prices detail tab, row 135, 2020-2022 from CAP 2279, p.38"},null,{"$f":"I_Actuals!L$322","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$322","v":472.53259363739306},null,{"$f":"I_Actuals!AA$322","v":64.930687492374773},{"$f":"I_Actuals!AB$322","v":62.918184723388975},{"$f":"I_Actuals!AC$322","v":61.030620323016251},{"$f":"I_Actuals!AD$322","v":59.199513403949673},{"$f":"I_Actuals!AE$322","v":57.423587694663432},{"$f":"I_Actuals!AF$322","v":56.56},{"$f":"I_Actuals!AG$322","v":55.21},{"$f":"I_Actuals!AH$322","v":55.26},{"$f":"I_Actuals!AI$322","v":0},{"$f":"I_Actuals!AJ$322","v":0},{"$f":"I_Actuals!AK$322","v":0},{"$f":"I_Actuals!AL$322","v":0},{"$f":"I_Actuals!AM$322","v":0},{"$f":"I_Actuals!AN$322","v":0},{"$f":"I_Actuals!AO$322","v":0},{"$f":"I_Actuals!AP$322","v":0},{"$f":"I_Actuals!AQ$322","v":0},{"$f":"I_Actuals!AR$322","v":0},{"$f":"I_Actuals!AS$322","v":0},{"$f":"I_Actuals!AT$322","v":0},{"$f":"I_Actuals!AU$322","v":0},{"$f":"I_Actuals!AV$322","v":0},{"$f":"I_Actuals!AW$322","v":0},{"$f":"I_Actuals!AX$322","v":0},{"$f":"I_Actuals!AY$322","v":0},{"$f":"I_Actuals!AZ$322","v":0},{"$f":"I_Actuals!BA$322","v":0},{"$f":"I_Actuals!BB$322","v":0},{"$f":"I_Actuals!BC$322","v":0},{"$f":"I_Actuals!BD$322","v":0},{"$f":"I_Actuals!BE$322","v":0},{"$f":"I_Actuals!BF$322","v":0},{"$f":"I_Actuals!BG$322","v":0},{"$f":"I_Actuals!BH$322","v":0},{"$f":"I_Actuals!BI$322","v":0},{"$f":"I_Actuals!BJ$322","v":0}]
[null,null,null,null,{"$f":"E46 & \" - Allowed + Calculated\"","v":"Calculated base charge - Oceanic - Excluding Adjustments for Previous Price Determination, 2023 TUR - Allowed + Calculated"},null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA45=1,AA46,AA47)","v":64.930687492374773},{"$f":"IF(AB45=1,AB46,AB47)","v":62.918184723388975},61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,{"$f":"IF(AI45=1,AI46,AI47)","v":78.106430854120461},71.441728169894049,53.626286122008786,54.937648398797599,52.828880627942908,6.3671754950938366,6.104579623178858,6.1067681858937206,5.2844372034233107,5.2997427092102072,5.3126120511778776,5.3221028711803626,7.9393669938967779,6.8423059209119037,5.9259071383299977,4.8957779230216731,3.9100043710020738,2.6987575374127397,1.5095104772603605,0.37116626070440634,0.3682989286288178,0.36289786089555387,0.36828667268176868,0.37442528020169324,0.38143045686218907,0.38889635687007501,0.39680381674496867,0.40514041753279728]
[]
[null,"Oceanic Operating Costs"]
[]
[null,null,null,"Oceanic Operating Costs - Core"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E53","v":"Opex - Wages & Salaries - Oceanic - Price Determination"},{"$f":"'I_Series Oceanic'!F53","v":"Opex - Wages & Salaries - CAA  Run"},{"$f":"'I_Series Oceanic'!G53","v":"£'000"},{"$f":"'I_Series Oceanic'!H53","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J53","v":0},null,{"$f":"'I_Series Oceanic'!L53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y53","v":106493.76550724081},null,{"$f":"'I_Series Oceanic'!AA53","v":0},{"$f":"'I_Series Oceanic'!AB53","v":0},{"$f":"'I_Series Oceanic'!AC53","v":0},{"$f":"'I_Series Oceanic'!AD53","v":0},{"$f":"'I_Series Oceanic'!AE53","v":13712.550712141361},{"$f":"'I_Series Oceanic'!AF53","v":12629.421423373877},{"$f":"'I_Series Oceanic'!AG53","v":11153.49888739583},{"$f":"'I_Series Oceanic'!AH53","v":10776.419505243792},{"$f":"'I_Series Oceanic'!AI53","v":11761.733214765138},{"$f":"'I_Series Oceanic'!AJ53","v":11846.463490785953},{"$f":"'I_Series Oceanic'!AK53","v":11383.245020732709},{"$f":"'I_Series Oceanic'!AL53","v":11692.962098862459},{"$f":"'I_Series Oceanic'!AM53","v":11537.471153939692},{"$f":"'I_Series Oceanic'!AN53","v":0},{"$f":"'I_Series Oceanic'!AO53","v":0},{"$f":"'I_Series Oceanic'!AP53","v":0},{"$f":"'I_Series Oceanic'!AQ53","v":0},{"$f":"'I_Series Oceanic'!AR53","v":0},{"$f":"'I_Series Oceanic'!AS53","v":0},{"$f":"'I_Series Oceanic'!AT53","v":0},{"$f":"'I_Series Oceanic'!AU53","v":0},{"$f":"'I_Series Oceanic'!AV53","v":0},{"$f":"'I_Series Oceanic'!AW53","v":0},{"$f":"'I_Series Oceanic'!AX53","v":0},{"$f":"'I_Series Oceanic'!AY53","v":0},{"$f":"'I_Series Oceanic'!AZ53","v":0},{"$f":"'I_Series Oceanic'!BA53","v":0},{"$f":"'I_Series Oceanic'!BB53","v":0},{"$f":"'I_Series Oceanic'!BC53","v":0},{"$f":"'I_Series Oceanic'!BD53","v":0},{"$f":"'I_Series Oceanic'!BE53","v":0},{"$f":"'I_Series Oceanic'!BF53","v":0},{"$f":"'I_Series Oceanic'!BG53","v":0},{"$f":"'I_Series Oceanic'!BH53","v":0},{"$f":"'I_Series Oceanic'!BI53","v":0},{"$f":"'I_Series Oceanic'!BJ53","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E62","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination"},{"$f":"'I_Series Oceanic'!F62","v":"Pensions - Defined benefit - Ongoing Contributions - CAA  Run"},{"$f":"'I_Series Oceanic'!G62","v":"£'000"},{"$f":"'I_Series Oceanic'!H62","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J62","v":0},null,{"$f":"'I_Series Oceanic'!L62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y62","v":16694.164408348464},null,{"$f":"'I_Series Oceanic'!AA62","v":0},{"$f":"'I_Series Oceanic'!AB62","v":0},{"$f":"'I_Series Oceanic'!AC62","v":0},{"$f":"'I_Series Oceanic'!AD62","v":0},{"$f":"'I_Series Oceanic'!AE62","v":0},{"$f":"'I_Series Oceanic'!AF62","v":2037.3450688464648},{"$f":"'I_Series Oceanic'!AG62","v":1639.4212373269368},{"$f":"'I_Series Oceanic'!AH62","v":1866.2679974080204},{"$f":"'I_Series Oceanic'!AI62","v":3081.6769880553547},{"$f":"'I_Series Oceanic'!AJ62","v":2868.7588144156534},{"$f":"'I_Series Oceanic'!AK62","v":1909.8294231065206},{"$f":"'I_Series Oceanic'!AL62","v":1721.812404533692},{"$f":"'I_Series Oceanic'!AM62","v":1569.052474655821},{"$f":"'I_Series Oceanic'!AN62","v":0},{"$f":"'I_Series Oceanic'!AO62","v":0},{"$f":"'I_Series Oceanic'!AP62","v":0},{"$f":"'I_Series Oceanic'!AQ62","v":0},{"$f":"'I_Series Oceanic'!AR62","v":0},{"$f":"'I_Series Oceanic'!AS62","v":0},{"$f":"'I_Series Oceanic'!AT62","v":0},{"$f":"'I_Series Oceanic'!AU62","v":0},{"$f":"'I_Series Oceanic'!AV62","v":0},{"$f":"'I_Series Oceanic'!AW62","v":0},{"$f":"'I_Series Oceanic'!AX62","v":0},{"$f":"'I_Series Oceanic'!AY62","v":0},{"$f":"'I_Series Oceanic'!AZ62","v":0},{"$f":"'I_Series Oceanic'!BA62","v":0},{"$f":"'I_Series Oceanic'!BB62","v":0},{"$f":"'I_Series Oceanic'!BC62","v":0},{"$f":"'I_Series Oceanic'!BD62","v":0},{"$f":"'I_Series Oceanic'!BE62","v":0},{"$f":"'I_Series Oceanic'!BF62","v":0},{"$f":"'I_Series Oceanic'!BG62","v":0},{"$f":"'I_Series Oceanic'!BH62","v":0},{"$f":"'I_Series Oceanic'!BI62","v":0},{"$f":"'I_Series Oceanic'!BJ62","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E71","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination"},{"$f":"'I_Series Oceanic'!F71","v":"Pensions - Defined benefit - Deficit Repair - CAA  Run"},{"$f":"'I_Series Oceanic'!G71","v":"£'000"},{"$f":"'I_Series Oceanic'!H71","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J71","v":0},null,{"$f":"'I_Series Oceanic'!L71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y71","v":4357.1829121244809},null,{"$f":"'I_Series Oceanic'!AA71","v":0},{"$f":"'I_Series Oceanic'!AB71","v":0},{"$f":"'I_Series Oceanic'!AC71","v":0},{"$f":"'I_Series Oceanic'!AD71","v":0},{"$f":"'I_Series Oceanic'!AE71","v":0},{"$f":"'I_Series Oceanic'!AF71","v":881.74189308644918},{"$f":"'I_Series Oceanic'!AG71","v":882.93344451605549},{"$f":"'I_Series Oceanic'!AH71","v":825.18773585924077},{"$f":"'I_Series Oceanic'!AI71","v":901.82284558249626},{"$f":"'I_Series Oceanic'!AJ71","v":865.49699308023935},{"$f":"'I_Series Oceanic'!AK71","v":0},{"$f":"'I_Series Oceanic'!AL71","v":0},{"$f":"'I_Series Oceanic'!AM71","v":0},{"$f":"'I_Series Oceanic'!AN71","v":0},{"$f":"'I_Series Oceanic'!AO71","v":0},{"$f":"'I_Series Oceanic'!AP71","v":0},{"$f":"'I_Series Oceanic'!AQ71","v":0},{"$f":"'I_Series Oceanic'!AR71","v":0},{"$f":"'I_Series Oceanic'!AS71","v":0},{"$f":"'I_Series Oceanic'!AT71","v":0},{"$f":"'I_Series Oceanic'!AU71","v":0},{"$f":"'I_Series Oceanic'!AV71","v":0},{"$f":"'I_Series Oceanic'!AW71","v":0},{"$f":"'I_Series Oceanic'!AX71","v":0},{"$f":"'I_Series Oceanic'!AY71","v":0},{"$f":"'I_Series Oceanic'!AZ71","v":0},{"$f":"'I_Series Oceanic'!BA71","v":0},{"$f":"'I_Series Oceanic'!BB71","v":0},{"$f":"'I_Series Oceanic'!BC71","v":0},{"$f":"'I_Series Oceanic'!BD71","v":0},{"$f":"'I_Series Oceanic'!BE71","v":0},{"$f":"'I_Series Oceanic'!BF71","v":0},{"$f":"'I_Series Oceanic'!BG71","v":0},{"$f":"'I_Series Oceanic'!BH71","v":0},{"$f":"'I_Series Oceanic'!BI71","v":0},{"$f":"'I_Series Oceanic'!BJ71","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E80","v":"Pensions - Defined contribution - Oceanic - Price Determination"},{"$f":"'I_Series Oceanic'!F80","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"'I_Series Oceanic'!G80","v":"£'000"},{"$f":"'I_Series Oceanic'!H80","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J80","v":0},null,{"$f":"'I_Series Oceanic'!L80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y80","v":7391.3722751518771},null,{"$f":"'I_Series Oceanic'!AA80","v":0},{"$f":"'I_Series Oceanic'!AB80","v":0},{"$f":"'I_Series Oceanic'!AC80","v":0},{"$f":"'I_Series Oceanic'!AD80","v":0},{"$f":"'I_Series Oceanic'!AE80","v":0},{"$f":"'I_Series Oceanic'!AF80","v":545.75339492168462},{"$f":"'I_Series Oceanic'!AG80","v":529.92997679087705},{"$f":"'I_Series Oceanic'!AH80","v":820.89008864476341},{"$f":"'I_Series Oceanic'!AI80","v":1127.9065556364569},{"$f":"'I_Series Oceanic'!AJ80","v":1182.7520288373169},{"$f":"'I_Series Oceanic'!AK80","v":1079.1452334735666},{"$f":"'I_Series Oceanic'!AL80","v":1062.6205962536112},{"$f":"'I_Series Oceanic'!AM80","v":1042.3744005935998},{"$f":"'I_Series Oceanic'!AN80","v":0},{"$f":"'I_Series Oceanic'!AO80","v":0},{"$f":"'I_Series Oceanic'!AP80","v":0},{"$f":"'I_Series Oceanic'!AQ80","v":0},{"$f":"'I_Series Oceanic'!AR80","v":0},{"$f":"'I_Series Oceanic'!AS80","v":0},{"$f":"'I_Series Oceanic'!AT80","v":0},{"$f":"'I_Series Oceanic'!AU80","v":0},{"$f":"'I_Series Oceanic'!AV80","v":0},{"$f":"'I_Series Oceanic'!AW80","v":0},{"$f":"'I_Series Oceanic'!AX80","v":0},{"$f":"'I_Series Oceanic'!AY80","v":0},{"$f":"'I_Series Oceanic'!AZ80","v":0},{"$f":"'I_Series Oceanic'!BA80","v":0},{"$f":"'I_Series Oceanic'!BB80","v":0},{"$f":"'I_Series Oceanic'!BC80","v":0},{"$f":"'I_Series Oceanic'!BD80","v":0},{"$f":"'I_Series Oceanic'!BE80","v":0},{"$f":"'I_Series Oceanic'!BF80","v":0},{"$f":"'I_Series Oceanic'!BG80","v":0},{"$f":"'I_Series Oceanic'!BH80","v":0},{"$f":"'I_Series Oceanic'!BI80","v":0},{"$f":"'I_Series Oceanic'!BJ80","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E89","v":"Pensions - Opt outs - Oceanic - Price Determination"},{"$f":"'I_Series Oceanic'!F89","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"'I_Series Oceanic'!G89","v":"£'000"},{"$f":"'I_Series Oceanic'!H89","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J89","v":0},null,{"$f":"'I_Series Oceanic'!L89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y89","v":4416.3829374149636},null,{"$f":"'I_Series Oceanic'!AA89","v":0},{"$f":"'I_Series Oceanic'!AB89","v":0},{"$f":"'I_Series Oceanic'!AC89","v":0},{"$f":"'I_Series Oceanic'!AD89","v":0},{"$f":"'I_Series Oceanic'!AE89","v":0},{"$f":"'I_Series Oceanic'!AF89","v":682.3184060070347},{"$f":"'I_Series Oceanic'!AG89","v":557.59238660292328},{"$f":"'I_Series Oceanic'!AH89","v":553.71005945066736},{"$f":"'I_Series Oceanic'!AI89","v":619.14130658774445},{"$f":"'I_Series Oceanic'!AJ89","v":589.69876384225302},{"$f":"'I_Series Oceanic'!AK89","v":532.53835787588912},{"$f":"'I_Series Oceanic'!AL89","v":463.75854979386185},{"$f":"'I_Series Oceanic'!AM89","v":417.62510725458992},{"$f":"'I_Series Oceanic'!AN89","v":0},{"$f":"'I_Series Oceanic'!AO89","v":0},{"$f":"'I_Series Oceanic'!AP89","v":0},{"$f":"'I_Series Oceanic'!AQ89","v":0},{"$f":"'I_Series Oceanic'!AR89","v":0},{"$f":"'I_Series Oceanic'!AS89","v":0},{"$f":"'I_Series Oceanic'!AT89","v":0},{"$f":"'I_Series Oceanic'!AU89","v":0},{"$f":"'I_Series Oceanic'!AV89","v":0},{"$f":"'I_Series Oceanic'!AW89","v":0},{"$f":"'I_Series Oceanic'!AX89","v":0},{"$f":"'I_Series Oceanic'!AY89","v":0},{"$f":"'I_Series Oceanic'!AZ89","v":0},{"$f":"'I_Series Oceanic'!BA89","v":0},{"$f":"'I_Series Oceanic'!BB89","v":0},{"$f":"'I_Series Oceanic'!BC89","v":0},{"$f":"'I_Series Oceanic'!BD89","v":0},{"$f":"'I_Series Oceanic'!BE89","v":0},{"$f":"'I_Series Oceanic'!BF89","v":0},{"$f":"'I_Series Oceanic'!BG89","v":0},{"$f":"'I_Series Oceanic'!BH89","v":0},{"$f":"'I_Series Oceanic'!BI89","v":0},{"$f":"'I_Series Oceanic'!BJ89","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E98","v":"Pensions - Other pension costs - Oceanic - Price Determination"},{"$f":"'I_Series Oceanic'!F98","v":"Pensions - Other pension costs - 1"},{"$f":"'I_Series Oceanic'!G98","v":"£'000"},{"$f":"'I_Series Oceanic'!H98","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J98","v":0},null,{"$f":"'I_Series Oceanic'!L98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y98","v":0},null,{"$f":"'I_Series Oceanic'!AA98","v":0},{"$f":"'I_Series Oceanic'!AB98","v":0},{"$f":"'I_Series Oceanic'!AC98","v":0},{"$f":"'I_Series Oceanic'!AD98","v":0},{"$f":"'I_Series Oceanic'!AE98","v":0},{"$f":"'I_Series Oceanic'!AF98","v":0},{"$f":"'I_Series Oceanic'!AG98","v":0},{"$f":"'I_Series Oceanic'!AH98","v":0},{"$f":"'I_Series Oceanic'!AI98","v":0},{"$f":"'I_Series Oceanic'!AJ98","v":0},{"$f":"'I_Series Oceanic'!AK98","v":0},{"$f":"'I_Series Oceanic'!AL98","v":0},{"$f":"'I_Series Oceanic'!AM98","v":0},{"$f":"'I_Series Oceanic'!AN98","v":0},{"$f":"'I_Series Oceanic'!AO98","v":0},{"$f":"'I_Series Oceanic'!AP98","v":0},{"$f":"'I_Series Oceanic'!AQ98","v":0},{"$f":"'I_Series Oceanic'!AR98","v":0},{"$f":"'I_Series Oceanic'!AS98","v":0},{"$f":"'I_Series Oceanic'!AT98","v":0},{"$f":"'I_Series Oceanic'!AU98","v":0},{"$f":"'I_Series Oceanic'!AV98","v":0},{"$f":"'I_Series Oceanic'!AW98","v":0},{"$f":"'I_Series Oceanic'!AX98","v":0},{"$f":"'I_Series Oceanic'!AY98","v":0},{"$f":"'I_Series Oceanic'!AZ98","v":0},{"$f":"'I_Series Oceanic'!BA98","v":0},{"$f":"'I_Series Oceanic'!BB98","v":0},{"$f":"'I_Series Oceanic'!BC98","v":0},{"$f":"'I_Series Oceanic'!BD98","v":0},{"$f":"'I_Series Oceanic'!BE98","v":0},{"$f":"'I_Series Oceanic'!BF98","v":0},{"$f":"'I_Series Oceanic'!BG98","v":0},{"$f":"'I_Series Oceanic'!BH98","v":0},{"$f":"'I_Series Oceanic'!BI98","v":0},{"$f":"'I_Series Oceanic'!BJ98","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E107","v":"Opex - Redundancy - Oceanic - Price Determination"},{"$f":"'I_Series Oceanic'!F107","v":"Opex - Redundancy  - CAA Run"},{"$f":"'I_Series Oceanic'!G107","v":"£'000"},{"$f":"'I_Series Oceanic'!H107","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J107","v":0},null,{"$f":"'I_Series Oceanic'!L107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y107","v":2997.1754007323302},null,{"$f":"'I_Series Oceanic'!AA107","v":0},{"$f":"'I_Series Oceanic'!AB107","v":0},{"$f":"'I_Series Oceanic'!AC107","v":0},{"$f":"'I_Series Oceanic'!AD107","v":0},{"$f":"'I_Series Oceanic'!AE107","v":51.124622242347336},{"$f":"'I_Series Oceanic'!AF107","v":2629.4519800000044},{"$f":"'I_Series Oceanic'!AG107","v":61.378994562862211},{"$f":"'I_Series Oceanic'!AH107","v":8.2368710544878567},{"$f":"'I_Series Oceanic'!AI107","v":45.083194198851238},{"$f":"'I_Series Oceanic'!AJ107","v":48.51549290813017},{"$f":"'I_Series Oceanic'!AK107","v":49.48366591613879},{"$f":"'I_Series Oceanic'!AL107","v":51.381076468783895},{"$f":"'I_Series Oceanic'!AM107","v":52.519503380724458},{"$f":"'I_Series Oceanic'!AN107","v":0},{"$f":"'I_Series Oceanic'!AO107","v":0},{"$f":"'I_Series Oceanic'!AP107","v":0},{"$f":"'I_Series Oceanic'!AQ107","v":0},{"$f":"'I_Series Oceanic'!AR107","v":0},{"$f":"'I_Series Oceanic'!AS107","v":0},{"$f":"'I_Series Oceanic'!AT107","v":0},{"$f":"'I_Series Oceanic'!AU107","v":0},{"$f":"'I_Series Oceanic'!AV107","v":0},{"$f":"'I_Series Oceanic'!AW107","v":0},{"$f":"'I_Series Oceanic'!AX107","v":0},{"$f":"'I_Series Oceanic'!AY107","v":0},{"$f":"'I_Series Oceanic'!AZ107","v":0},{"$f":"'I_Series Oceanic'!BA107","v":0},{"$f":"'I_Series Oceanic'!BB107","v":0},{"$f":"'I_Series Oceanic'!BC107","v":0},{"$f":"'I_Series Oceanic'!BD107","v":0},{"$f":"'I_Series Oceanic'!BE107","v":0},{"$f":"'I_Series Oceanic'!BF107","v":0},{"$f":"'I_Series Oceanic'!BG107","v":0},{"$f":"'I_Series Oceanic'!BH107","v":0},{"$f":"'I_Series Oceanic'!BI107","v":0},{"$f":"'I_Series Oceanic'!BJ107","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E116","v":"Opex - Non-staff costs - Oceanic - Price Determination"},{"$f":"'I_Series Oceanic'!F116","v":"Opex - Non-staff costs - CAA  Run"},{"$f":"'I_Series Oceanic'!G116","v":"£'000"},{"$f":"'I_Series Oceanic'!H116","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J116","v":0},null,{"$f":"'I_Series Oceanic'!L116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y116","v":41541.414969405472},null,{"$f":"'I_Series Oceanic'!AA116","v":0},{"$f":"'I_Series Oceanic'!AB116","v":0},{"$f":"'I_Series Oceanic'!AC116","v":0},{"$f":"'I_Series Oceanic'!AD116","v":0},{"$f":"'I_Series Oceanic'!AE116","v":5190.0538309726662},{"$f":"'I_Series Oceanic'!AF116","v":3878.7829423342264},{"$f":"'I_Series Oceanic'!AG116","v":3264.2646117389936},{"$f":"'I_Series Oceanic'!AH116","v":3442.6253318238319},{"$f":"'I_Series Oceanic'!AI116","v":7410.644177772615},{"$f":"'I_Series Oceanic'!AJ116","v":6220.8887037989389},{"$f":"'I_Series Oceanic'!AK116","v":4293.2086512494407},{"$f":"'I_Series Oceanic'!AL116","v":4393.0825196396345},{"$f":"'I_Series Oceanic'!AM116","v":3447.8642000751288},{"$f":"'I_Series Oceanic'!AN116","v":0},{"$f":"'I_Series Oceanic'!AO116","v":0},{"$f":"'I_Series Oceanic'!AP116","v":0},{"$f":"'I_Series Oceanic'!AQ116","v":0},{"$f":"'I_Series Oceanic'!AR116","v":0},{"$f":"'I_Series Oceanic'!AS116","v":0},{"$f":"'I_Series Oceanic'!AT116","v":0},{"$f":"'I_Series Oceanic'!AU116","v":0},{"$f":"'I_Series Oceanic'!AV116","v":0},{"$f":"'I_Series Oceanic'!AW116","v":0},{"$f":"'I_Series Oceanic'!AX116","v":0},{"$f":"'I_Series Oceanic'!AY116","v":0},{"$f":"'I_Series Oceanic'!AZ116","v":0},{"$f":"'I_Series Oceanic'!BA116","v":0},{"$f":"'I_Series Oceanic'!BB116","v":0},{"$f":"'I_Series Oceanic'!BC116","v":0},{"$f":"'I_Series Oceanic'!BD116","v":0},{"$f":"'I_Series Oceanic'!BE116","v":0},{"$f":"'I_Series Oceanic'!BF116","v":0},{"$f":"'I_Series Oceanic'!BG116","v":0},{"$f":"'I_Series Oceanic'!BH116","v":0},{"$f":"'I_Series Oceanic'!BI116","v":0},{"$f":"'I_Series Oceanic'!BJ116","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E125","v":"Opex - Spare Cash provisions - Oceanic - Price Determination"},{"$f":"'I_Series Oceanic'!F125","v":"Opex - Exceptionals (excl. redundancy) - CAA  Run"},{"$f":"'I_Series Oceanic'!G125","v":"£'000"},{"$f":"'I_Series Oceanic'!H125","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J125","v":0},null,{"$f":"'I_Series Oceanic'!L125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y125","v":-618.10512286822632},null,{"$f":"'I_Series Oceanic'!AA125","v":0},{"$f":"'I_Series Oceanic'!AB125","v":0},{"$f":"'I_Series Oceanic'!AC125","v":0},{"$f":"'I_Series Oceanic'!AD125","v":0},{"$f":"'I_Series Oceanic'!AE125","v":98.346378370464166},{"$f":"'I_Series Oceanic'!AF125","v":-271.93034999999765},{"$f":"'I_Series Oceanic'!AG125","v":-807.08108736897645},{"$f":"'I_Series Oceanic'!AH125","v":23.930272541182529},{"$f":"'I_Series Oceanic'!AI125","v":55.29497099749063},{"$f":"'I_Series Oceanic'!AJ125","v":65.627882524672856},{"$f":"'I_Series Oceanic'!AK125","v":83.635063974217232},{"$f":"'I_Series Oceanic'!AL125","v":71.005602217678899},{"$f":"'I_Series Oceanic'!AM125","v":63.066143875041561},{"$f":"'I_Series Oceanic'!AN125","v":0},{"$f":"'I_Series Oceanic'!AO125","v":0},{"$f":"'I_Series Oceanic'!AP125","v":0},{"$f":"'I_Series Oceanic'!AQ125","v":0},{"$f":"'I_Series Oceanic'!AR125","v":0},{"$f":"'I_Series Oceanic'!AS125","v":0},{"$f":"'I_Series Oceanic'!AT125","v":0},{"$f":"'I_Series Oceanic'!AU125","v":0},{"$f":"'I_Series Oceanic'!AV125","v":0},{"$f":"'I_Series Oceanic'!AW125","v":0},{"$f":"'I_Series Oceanic'!AX125","v":0},{"$f":"'I_Series Oceanic'!AY125","v":0},{"$f":"'I_Series Oceanic'!AZ125","v":0},{"$f":"'I_Series Oceanic'!BA125","v":0},{"$f":"'I_Series Oceanic'!BB125","v":0},{"$f":"'I_Series Oceanic'!BC125","v":0},{"$f":"'I_Series Oceanic'!BD125","v":0},{"$f":"'I_Series Oceanic'!BE125","v":0},{"$f":"'I_Series Oceanic'!BF125","v":0},{"$f":"'I_Series Oceanic'!BG125","v":0},{"$f":"'I_Series Oceanic'!BH125","v":0},{"$f":"'I_Series Oceanic'!BI125","v":0},{"$f":"'I_Series Oceanic'!BJ125","v":0}]
[]
[null,null,null,null,{"$f":"C_Index!E488","v":"Opex - Wages & Salaries - indexation"},null,{"$f":"C_Index!G488","v":"index"},{"$f":"C_Index!H488","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!J488","v":0},null,{"$f":"C_Index!L488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y488","v":0},null,{"$f":"C_Index!AA488","v":0.91961685823754757},{"$f":"C_Index!AB488","v":0.92551724137931035},{"$f":"C_Index!AC488","v":0.95042145593869709},{"$f":"C_Index!AD488","v":0.97394636015325609},{"$f":"C_Index!AE488","v":0.99126436781609162},{"$f":"C_Index!AF488","v":1},{"$f":"C_Index!AG488","v":1.0258237547892719},{"$f":"C_Index!AH488","v":1.1186973180076629},{"$f":"C_Index!AI488","v":1.1873399586480322},{"$f":"C_Index!AJ488","v":1.1975124598510096},{"$f":"C_Index!AK488","v":1.198896577295987},{"$f":"C_Index!AL488","v":1.2048871867171229},{"$f":"C_Index!AM488","v":1.2238361939769149},{"$f":"C_Index!AN488","v":1.2430832082867362},{"$f":"C_Index!AO488","v":1.2626329163407577},{"$f":"C_Index!AP488","v":1.282490078539803},{"$f":"C_Index!AQ488","v":1.3026595301505184},{"$f":"C_Index!AR488","v":1.3231461824827708},{"$f":"C_Index!AS488","v":1.3439550240855642},{"$f":"C_Index!AT488","v":1.3650911219617634},{"$f":"C_Index!AU488","v":1.3865596228019204},{"$f":"C_Index!AV488","v":1.4083657542375072},{"$f":"C_Index!AW488","v":1.4305148261138558},{"$f":"C_Index!AX488","v":1.4530122317831182},{"$f":"C_Index!AY488","v":1.4758634494175611},{"$f":"C_Index!AZ488","v":1.4990740433435141},{"$f":"C_Index!BA488","v":1.5226496653962955},{"$f":"C_Index!BB488","v":1.5465960562964489},{"$f":"C_Index!BC488","v":1.5709190470476218},{"$f":"C_Index!BD488","v":1.5956245603564285},{"$f":"C_Index!BE488","v":1.6207186120746455},{"$f":"C_Index!BF488","v":1.6462073126640833},{"$f":"C_Index!BG488","v":1.6720968686844992},{"$f":"C_Index!BH488","v":1.6983935843049107},{"$f":"C_Index!BI488","v":1.725103862838675},{"$f":"C_Index!BJ488","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E489","v":"Pensions - Defined benefit - Ongoing Contributions - indexation"},null,{"$f":"C_Index!G489","v":"index"},{"$f":"C_Index!H489","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!J489","v":0},null,{"$f":"C_Index!L489","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y489","v":0},null,{"$f":"C_Index!AA489","v":0.91961685823754757},{"$f":"C_Index!AB489","v":0.92551724137931035},{"$f":"C_Index!AC489","v":0.95042145593869709},{"$f":"C_Index!AD489","v":0.97394636015325609},{"$f":"C_Index!AE489","v":0.99126436781609162},{"$f":"C_Index!AF489","v":1},{"$f":"C_Index!AG489","v":1.0258237547892719},{"$f":"C_Index!AH489","v":1.1186973180076629},{"$f":"C_Index!AI489","v":1.1873399586480322},{"$f":"C_Index!AJ489","v":1.1975124598510096},{"$f":"C_Index!AK489","v":1.198896577295987},{"$f":"C_Index!AL489","v":1.2048871867171229},{"$f":"C_Index!AM489","v":1.2238361939769149},{"$f":"C_Index!AN489","v":1.2430832082867362},{"$f":"C_Index!AO489","v":1.2626329163407577},{"$f":"C_Index!AP489","v":1.282490078539803},{"$f":"C_Index!AQ489","v":1.3026595301505184},{"$f":"C_Index!AR489","v":1.3231461824827708},{"$f":"C_Index!AS489","v":1.3439550240855642},{"$f":"C_Index!AT489","v":1.3650911219617634},{"$f":"C_Index!AU489","v":1.3865596228019204},{"$f":"C_Index!AV489","v":1.4083657542375072},{"$f":"C_Index!AW489","v":1.4305148261138558},{"$f":"C_Index!AX489","v":1.4530122317831182},{"$f":"C_Index!AY489","v":1.4758634494175611},{"$f":"C_Index!AZ489","v":1.4990740433435141},{"$f":"C_Index!BA489","v":1.5226496653962955},{"$f":"C_Index!BB489","v":1.5465960562964489},{"$f":"C_Index!BC489","v":1.5709190470476218},{"$f":"C_Index!BD489","v":1.5956245603564285},{"$f":"C_Index!BE489","v":1.6207186120746455},{"$f":"C_Index!BF489","v":1.6462073126640833},{"$f":"C_Index!BG489","v":1.6720968686844992},{"$f":"C_Index!BH489","v":1.6983935843049107},{"$f":"C_Index!BI489","v":1.725103862838675},{"$f":"C_Index!BJ489","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E490","v":"Pensions - Defined benefit - Deficit Repair - indexation"},null,{"$f":"C_Index!G490","v":"index"},{"$f":"C_Index!H490","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!J490","v":0},null,{"$f":"C_Index!L490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y490","v":0},null,{"$f":"C_Index!AA490","v":0.91961685823754757},{"$f":"C_Index!AB490","v":0.92551724137931035},{"$f":"C_Index!AC490","v":0.95042145593869709},{"$f":"C_Index!AD490","v":0.97394636015325609},{"$f":"C_Index!AE490","v":0.99126436781609162},{"$f":"C_Index!AF490","v":1},{"$f":"C_Index!AG490","v":1.0258237547892719},{"$f":"C_Index!AH490","v":1.1186973180076629},{"$f":"C_Index!AI490","v":1.1873399586480322},{"$f":"C_Index!AJ490","v":1.1975124598510096},{"$f":"C_Index!AK490","v":1.198896577295987},{"$f":"C_Index!AL490","v":1.2048871867171229},{"$f":"C_Index!AM490","v":1.2238361939769149},{"$f":"C_Index!AN490","v":1.2430832082867362},{"$f":"C_Index!AO490","v":1.2626329163407577},{"$f":"C_Index!AP490","v":1.282490078539803},{"$f":"C_Index!AQ490","v":1.3026595301505184},{"$f":"C_Index!AR490","v":1.3231461824827708},{"$f":"C_Index!AS490","v":1.3439550240855642},{"$f":"C_Index!AT490","v":1.3650911219617634},{"$f":"C_Index!AU490","v":1.3865596228019204},{"$f":"C_Index!AV490","v":1.4083657542375072},{"$f":"C_Index!AW490","v":1.4305148261138558},{"$f":"C_Index!AX490","v":1.4530122317831182},{"$f":"C_Index!AY490","v":1.4758634494175611},{"$f":"C_Index!AZ490","v":1.4990740433435141},{"$f":"C_Index!BA490","v":1.5226496653962955},{"$f":"C_Index!BB490","v":1.5465960562964489},{"$f":"C_Index!BC490","v":1.5709190470476218},{"$f":"C_Index!BD490","v":1.5956245603564285},{"$f":"C_Index!BE490","v":1.6207186120746455},{"$f":"C_Index!BF490","v":1.6462073126640833},{"$f":"C_Index!BG490","v":1.6720968686844992},{"$f":"C_Index!BH490","v":1.6983935843049107},{"$f":"C_Index!BI490","v":1.725103862838675},{"$f":"C_Index!BJ490","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E491","v":"Pensions - Defined contribution - indexation"},null,{"$f":"C_Index!G491","v":"index"},{"$f":"C_Index!H491","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!J491","v":0},null,{"$f":"C_Index!L491","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y491","v":0},null,{"$f":"C_Index!AA491","v":0.91961685823754757},{"$f":"C_Index!AB491","v":0.92551724137931035},{"$f":"C_Index!AC491","v":0.95042145593869709},{"$f":"C_Index!AD491","v":0.97394636015325609},{"$f":"C_Index!AE491","v":0.99126436781609162},{"$f":"C_Index!AF491","v":1},{"$f":"C_Index!AG491","v":1.0258237547892719},{"$f":"C_Index!AH491","v":1.1186973180076629},{"$f":"C_Index!AI491","v":1.1873399586480322},{"$f":"C_Index!AJ491","v":1.1975124598510096},{"$f":"C_Index!AK491","v":1.198896577295987},{"$f":"C_Index!AL491","v":1.2048871867171229},{"$f":"C_Index!AM491","v":1.2238361939769149},{"$f":"C_Index!AN491","v":1.2430832082867362},{"$f":"C_Index!AO491","v":1.2626329163407577},{"$f":"C_Index!AP491","v":1.282490078539803},{"$f":"C_Index!AQ491","v":1.3026595301505184},{"$f":"C_Index!AR491","v":1.3231461824827708},{"$f":"C_Index!AS491","v":1.3439550240855642},{"$f":"C_Index!AT491","v":1.3650911219617634},{"$f":"C_Index!AU491","v":1.3865596228019204},{"$f":"C_Index!AV491","v":1.4083657542375072},{"$f":"C_Index!AW491","v":1.4305148261138558},{"$f":"C_Index!AX491","v":1.4530122317831182},{"$f":"C_Index!AY491","v":1.4758634494175611},{"$f":"C_Index!AZ491","v":1.4990740433435141},{"$f":"C_Index!BA491","v":1.5226496653962955},{"$f":"C_Index!BB491","v":1.5465960562964489},{"$f":"C_Index!BC491","v":1.5709190470476218},{"$f":"C_Index!BD491","v":1.5956245603564285},{"$f":"C_Index!BE491","v":1.6207186120746455},{"$f":"C_Index!BF491","v":1.6462073126640833},{"$f":"C_Index!BG491","v":1.6720968686844992},{"$f":"C_Index!BH491","v":1.6983935843049107},{"$f":"C_Index!BI491","v":1.725103862838675},{"$f":"C_Index!BJ491","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E492","v":"Pensions - Opt outs - indexation"},null,{"$f":"C_Index!G492","v":"index"},{"$f":"C_Index!H492","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!J492","v":0},null,{"$f":"C_Index!L492","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y492","v":0},null,{"$f":"C_Index!AA492","v":0.91961685823754757},{"$f":"C_Index!AB492","v":0.92551724137931035},{"$f":"C_Index!AC492","v":0.95042145593869709},{"$f":"C_Index!AD492","v":0.97394636015325609},{"$f":"C_Index!AE492","v":0.99126436781609162},{"$f":"C_Index!AF492","v":1},{"$f":"C_Index!AG492","v":1.0258237547892719},{"$f":"C_Index!AH492","v":1.1186973180076629},{"$f":"C_Index!AI492","v":1.1873399586480322},{"$f":"C_Index!AJ492","v":1.1975124598510096},{"$f":"C_Index!AK492","v":1.198896577295987},{"$f":"C_Index!AL492","v":1.2048871867171229},{"$f":"C_Index!AM492","v":1.2238361939769149},{"$f":"C_Index!AN492","v":1.2430832082867362},{"$f":"C_Index!AO492","v":1.2626329163407577},{"$f":"C_Index!AP492","v":1.282490078539803},{"$f":"C_Index!AQ492","v":1.3026595301505184},{"$f":"C_Index!AR492","v":1.3231461824827708},{"$f":"C_Index!AS492","v":1.3439550240855642},{"$f":"C_Index!AT492","v":1.3650911219617634},{"$f":"C_Index!AU492","v":1.3865596228019204},{"$f":"C_Index!AV492","v":1.4083657542375072},{"$f":"C_Index!AW492","v":1.4305148261138558},{"$f":"C_Index!AX492","v":1.4530122317831182},{"$f":"C_Index!AY492","v":1.4758634494175611},{"$f":"C_Index!AZ492","v":1.4990740433435141},{"$f":"C_Index!BA492","v":1.5226496653962955},{"$f":"C_Index!BB492","v":1.5465960562964489},{"$f":"C_Index!BC492","v":1.5709190470476218},{"$f":"C_Index!BD492","v":1.5956245603564285},{"$f":"C_Index!BE492","v":1.6207186120746455},{"$f":"C_Index!BF492","v":1.6462073126640833},{"$f":"C_Index!BG492","v":1.6720968686844992},{"$f":"C_Index!BH492","v":1.6983935843049107},{"$f":"C_Index!BI492","v":1.725103862838675},{"$f":"C_Index!BJ492","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E493","v":"Pensions - Other pension costs - indexation"},null,{"$f":"C_Index!G493","v":"index"},{"$f":"C_Index!H493","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!J493","v":0},null,{"$f":"C_Index!L493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y493","v":0},null,{"$f":"C_Index!AA493","v":0.91961685823754757},{"$f":"C_Index!AB493","v":0.92551724137931035},{"$f":"C_Index!AC493","v":0.95042145593869709},{"$f":"C_Index!AD493","v":0.97394636015325609},{"$f":"C_Index!AE493","v":0.99126436781609162},{"$f":"C_Index!AF493","v":1},{"$f":"C_Index!AG493","v":1.0258237547892719},{"$f":"C_Index!AH493","v":1.1186973180076629},{"$f":"C_Index!AI493","v":1.1873399586480322},{"$f":"C_Index!AJ493","v":1.1975124598510096},{"$f":"C_Index!AK493","v":1.198896577295987},{"$f":"C_Index!AL493","v":1.2048871867171229},{"$f":"C_Index!AM493","v":1.2238361939769149},{"$f":"C_Index!AN493","v":1.2430832082867362},{"$f":"C_Index!AO493","v":1.2626329163407577},{"$f":"C_Index!AP493","v":1.282490078539803},{"$f":"C_Index!AQ493","v":1.3026595301505184},{"$f":"C_Index!AR493","v":1.3231461824827708},{"$f":"C_Index!AS493","v":1.3439550240855642},{"$f":"C_Index!AT493","v":1.3650911219617634},{"$f":"C_Index!AU493","v":1.3865596228019204},{"$f":"C_Index!AV493","v":1.4083657542375072},{"$f":"C_Index!AW493","v":1.4305148261138558},{"$f":"C_Index!AX493","v":1.4530122317831182},{"$f":"C_Index!AY493","v":1.4758634494175611},{"$f":"C_Index!AZ493","v":1.4990740433435141},{"$f":"C_Index!BA493","v":1.5226496653962955},{"$f":"C_Index!BB493","v":1.5465960562964489},{"$f":"C_Index!BC493","v":1.5709190470476218},{"$f":"C_Index!BD493","v":1.5956245603564285},{"$f":"C_Index!BE493","v":1.6207186120746455},{"$f":"C_Index!BF493","v":1.6462073126640833},{"$f":"C_Index!BG493","v":1.6720968686844992},{"$f":"C_Index!BH493","v":1.6983935843049107},{"$f":"C_Index!BI493","v":1.725103862838675},{"$f":"C_Index!BJ493","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E494","v":"Opex - Redundancy - indexation"},null,{"$f":"C_Index!G494","v":"index"},{"$f":"C_Index!H494","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!J494","v":0},null,{"$f":"C_Index!L494","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y494","v":0},null,{"$f":"C_Index!AA494","v":0.91961685823754757},{"$f":"C_Index!AB494","v":0.92551724137931035},{"$f":"C_Index!AC494","v":0.95042145593869709},{"$f":"C_Index!AD494","v":0.97394636015325609},{"$f":"C_Index!AE494","v":0.99126436781609162},{"$f":"C_Index!AF494","v":1},{"$f":"C_Index!AG494","v":1.0258237547892719},{"$f":"C_Index!AH494","v":1.1186973180076629},{"$f":"C_Index!AI494","v":1.1873399586480322},{"$f":"C_Index!AJ494","v":1.1975124598510096},{"$f":"C_Index!AK494","v":1.198896577295987},{"$f":"C_Index!AL494","v":1.2048871867171229},{"$f":"C_Index!AM494","v":1.2238361939769149},{"$f":"C_Index!AN494","v":1.2430832082867362},{"$f":"C_Index!AO494","v":1.2626329163407577},{"$f":"C_Index!AP494","v":1.282490078539803},{"$f":"C_Index!AQ494","v":1.3026595301505184},{"$f":"C_Index!AR494","v":1.3231461824827708},{"$f":"C_Index!AS494","v":1.3439550240855642},{"$f":"C_Index!AT494","v":1.3650911219617634},{"$f":"C_Index!AU494","v":1.3865596228019204},{"$f":"C_Index!AV494","v":1.4083657542375072},{"$f":"C_Index!AW494","v":1.4305148261138558},{"$f":"C_Index!AX494","v":1.4530122317831182},{"$f":"C_Index!AY494","v":1.4758634494175611},{"$f":"C_Index!AZ494","v":1.4990740433435141},{"$f":"C_Index!BA494","v":1.5226496653962955},{"$f":"C_Index!BB494","v":1.5465960562964489},{"$f":"C_Index!BC494","v":1.5709190470476218},{"$f":"C_Index!BD494","v":1.5956245603564285},{"$f":"C_Index!BE494","v":1.6207186120746455},{"$f":"C_Index!BF494","v":1.6462073126640833},{"$f":"C_Index!BG494","v":1.6720968686844992},{"$f":"C_Index!BH494","v":1.6983935843049107},{"$f":"C_Index!BI494","v":1.725103862838675},{"$f":"C_Index!BJ494","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E495","v":"Opex - Non-staff costs - indexation"},null,{"$f":"C_Index!G495","v":"index"},{"$f":"C_Index!H495","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!J495","v":0},null,{"$f":"C_Index!L495","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y495","v":0},null,{"$f":"C_Index!AA495","v":0.91961685823754757},{"$f":"C_Index!AB495","v":0.92551724137931035},{"$f":"C_Index!AC495","v":0.95042145593869709},{"$f":"C_Index!AD495","v":0.97394636015325609},{"$f":"C_Index!AE495","v":0.99126436781609162},{"$f":"C_Index!AF495","v":1},{"$f":"C_Index!AG495","v":1.0258237547892719},{"$f":"C_Index!AH495","v":1.1186973180076629},{"$f":"C_Index!AI495","v":1.1873399586480322},{"$f":"C_Index!AJ495","v":1.1975124598510096},{"$f":"C_Index!AK495","v":1.198896577295987},{"$f":"C_Index!AL495","v":1.2048871867171229},{"$f":"C_Index!AM495","v":1.2238361939769149},{"$f":"C_Index!AN495","v":1.2430832082867362},{"$f":"C_Index!AO495","v":1.2626329163407577},{"$f":"C_Index!AP495","v":1.282490078539803},{"$f":"C_Index!AQ495","v":1.3026595301505184},{"$f":"C_Index!AR495","v":1.3231461824827708},{"$f":"C_Index!AS495","v":1.3439550240855642},{"$f":"C_Index!AT495","v":1.3650911219617634},{"$f":"C_Index!AU495","v":1.3865596228019204},{"$f":"C_Index!AV495","v":1.4083657542375072},{"$f":"C_Index!AW495","v":1.4305148261138558},{"$f":"C_Index!AX495","v":1.4530122317831182},{"$f":"C_Index!AY495","v":1.4758634494175611},{"$f":"C_Index!AZ495","v":1.4990740433435141},{"$f":"C_Index!BA495","v":1.5226496653962955},{"$f":"C_Index!BB495","v":1.5465960562964489},{"$f":"C_Index!BC495","v":1.5709190470476218},{"$f":"C_Index!BD495","v":1.5956245603564285},{"$f":"C_Index!BE495","v":1.6207186120746455},{"$f":"C_Index!BF495","v":1.6462073126640833},{"$f":"C_Index!BG495","v":1.6720968686844992},{"$f":"C_Index!BH495","v":1.6983935843049107},{"$f":"C_Index!BI495","v":1.725103862838675},{"$f":"C_Index!BJ495","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E496","v":"Opex - Spare Cash provisions - indexation"},null,{"$f":"C_Index!G496","v":"index"},{"$f":"C_Index!H496","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!J496","v":0},null,{"$f":"C_Index!L496","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y496","v":0},null,{"$f":"C_Index!AA496","v":0.91961685823754757},{"$f":"C_Index!AB496","v":0.92551724137931035},{"$f":"C_Index!AC496","v":0.95042145593869709},{"$f":"C_Index!AD496","v":0.97394636015325609},{"$f":"C_Index!AE496","v":0.99126436781609162},{"$f":"C_Index!AF496","v":1},{"$f":"C_Index!AG496","v":1.0258237547892719},{"$f":"C_Index!AH496","v":1.1186973180076629},{"$f":"C_Index!AI496","v":1.1873399586480322},{"$f":"C_Index!AJ496","v":1.1975124598510096},{"$f":"C_Index!AK496","v":1.198896577295987},{"$f":"C_Index!AL496","v":1.2048871867171229},{"$f":"C_Index!AM496","v":1.2238361939769149},{"$f":"C_Index!AN496","v":1.2430832082867362},{"$f":"C_Index!AO496","v":1.2626329163407577},{"$f":"C_Index!AP496","v":1.282490078539803},{"$f":"C_Index!AQ496","v":1.3026595301505184},{"$f":"C_Index!AR496","v":1.3231461824827708},{"$f":"C_Index!AS496","v":1.3439550240855642},{"$f":"C_Index!AT496","v":1.3650911219617634},{"$f":"C_Index!AU496","v":1.3865596228019204},{"$f":"C_Index!AV496","v":1.4083657542375072},{"$f":"C_Index!AW496","v":1.4305148261138558},{"$f":"C_Index!AX496","v":1.4530122317831182},{"$f":"C_Index!AY496","v":1.4758634494175611},{"$f":"C_Index!AZ496","v":1.4990740433435141},{"$f":"C_Index!BA496","v":1.5226496653962955},{"$f":"C_Index!BB496","v":1.5465960562964489},{"$f":"C_Index!BC496","v":1.5709190470476218},{"$f":"C_Index!BD496","v":1.5956245603564285},{"$f":"C_Index!BE496","v":1.6207186120746455},{"$f":"C_Index!BF496","v":1.6462073126640833},{"$f":"C_Index!BG496","v":1.6720968686844992},{"$f":"C_Index!BH496","v":1.6983935843049107},{"$f":"C_Index!BI496","v":1.725103862838675},{"$f":"C_Index!BJ496","v":1.7522342083027105}]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[]
[null,null,null,null,{"$f":"I_Actuals!E327","v":"Opex - Wages & Salaries - Oceanic - previous Price Determination"},null,{"$f":"I_Actuals!G327","v":"£'000 "},{"$f":"I_Actuals!H327","v":"Nominal"},null,{"$f":"I_Actuals!J327","v":"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L327","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y327","v":81259.4561181389},null,{"$f":"I_Actuals!AA327","v":10176.99183910411},{"$f":"I_Actuals!AB327","v":10814.819756662544},{"$f":"I_Actuals!AC327","v":11164.822456319667},{"$f":"I_Actuals!AD327","v":11331.597995181808},{"$f":"I_Actuals!AE327","v":13232.351592323477},{"$f":"I_Actuals!AF327","v":12964.915246818146},{"$f":"I_Actuals!AG327","v":11573.957231729142},{"$f":"I_Actuals!AH327","v":0},{"$f":"I_Actuals!AI327","v":0},{"$f":"I_Actuals!AJ327","v":0},{"$f":"I_Actuals!AK327","v":0},{"$f":"I_Actuals!AL327","v":0},{"$f":"I_Actuals!AM327","v":0},{"$f":"I_Actuals!AN327","v":0},{"$f":"I_Actuals!AO327","v":0},{"$f":"I_Actuals!AP327","v":0},{"$f":"I_Actuals!AQ327","v":0},{"$f":"I_Actuals!AR327","v":0},{"$f":"I_Actuals!AS327","v":0},{"$f":"I_Actuals!AT327","v":0},{"$f":"I_Actuals!AU327","v":0},{"$f":"I_Actuals!AV327","v":0},{"$f":"I_Actuals!AW327","v":0},{"$f":"I_Actuals!AX327","v":0},{"$f":"I_Actuals!AY327","v":0},{"$f":"I_Actuals!AZ327","v":0},{"$f":"I_Actuals!BA327","v":0},{"$f":"I_Actuals!BB327","v":0},{"$f":"I_Actuals!BC327","v":0},{"$f":"I_Actuals!BD327","v":0},{"$f":"I_Actuals!BE327","v":0},{"$f":"I_Actuals!BF327","v":0},{"$f":"I_Actuals!BG327","v":0},{"$f":"I_Actuals!BH327","v":0},{"$f":"I_Actuals!BI327","v":0},{"$f":"I_Actuals!BJ327","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E328","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - previous Price Determination"},null,{"$f":"I_Actuals!G328","v":"£'000 "},{"$f":"I_Actuals!H328","v":"Nominal"},{"$f":"I_Actuals!I328","v":"Source does not split ongoing contributions and deficit repair, row shows total DB costs"},{"$f":"I_Actuals!J328","v":" I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L328","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y328","v":21800.755016207542},null,{"$f":"I_Actuals!AA328","v":3319.7218162724826},{"$f":"I_Actuals!AB328","v":3379.4231663600904},{"$f":"I_Actuals!AC328","v":3407.2034681411888},{"$f":"I_Actuals!AD328","v":3146.0247230206251},{"$f":"I_Actuals!AE328","v":2694.9193606723425},{"$f":"I_Actuals!AF328","v":3070.7572352992065},{"$f":"I_Actuals!AG328","v":2782.7052464416051},{"$f":"I_Actuals!AH328","v":0},{"$f":"I_Actuals!AI328","v":0},{"$f":"I_Actuals!AJ328","v":0},{"$f":"I_Actuals!AK328","v":0},{"$f":"I_Actuals!AL328","v":0},{"$f":"I_Actuals!AM328","v":0},{"$f":"I_Actuals!AN328","v":0},{"$f":"I_Actuals!AO328","v":0},{"$f":"I_Actuals!AP328","v":0},{"$f":"I_Actuals!AQ328","v":0},{"$f":"I_Actuals!AR328","v":0},{"$f":"I_Actuals!AS328","v":0},{"$f":"I_Actuals!AT328","v":0},{"$f":"I_Actuals!AU328","v":0},{"$f":"I_Actuals!AV328","v":0},{"$f":"I_Actuals!AW328","v":0},{"$f":"I_Actuals!AX328","v":0},{"$f":"I_Actuals!AY328","v":0},{"$f":"I_Actuals!AZ328","v":0},{"$f":"I_Actuals!BA328","v":0},{"$f":"I_Actuals!BB328","v":0},{"$f":"I_Actuals!BC328","v":0},{"$f":"I_Actuals!BD328","v":0},{"$f":"I_Actuals!BE328","v":0},{"$f":"I_Actuals!BF328","v":0},{"$f":"I_Actuals!BG328","v":0},{"$f":"I_Actuals!BH328","v":0},{"$f":"I_Actuals!BI328","v":0},{"$f":"I_Actuals!BJ328","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E329","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - previous Price Determination"},null,{"$f":"I_Actuals!G329","v":"£'000 "},{"$f":"I_Actuals!H329","v":"Nominal"},null,{"$f":"I_Actuals!J329","v":"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L329","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y329","v":0},null,{"$f":"I_Actuals!AA329","v":0},{"$f":"I_Actuals!AB329","v":0},{"$f":"I_Actuals!AC329","v":0},{"$f":"I_Actuals!AD329","v":0},{"$f":"I_Actuals!AE329","v":0},{"$f":"I_Actuals!AF329","v":0},{"$f":"I_Actuals!AG329","v":0},{"$f":"I_Actuals!AH329","v":0},{"$f":"I_Actuals!AI329","v":0},{"$f":"I_Actuals!AJ329","v":0},{"$f":"I_Actuals!AK329","v":0},{"$f":"I_Actuals!AL329","v":0},{"$f":"I_Actuals!AM329","v":0},{"$f":"I_Actuals!AN329","v":0},{"$f":"I_Actuals!AO329","v":0},{"$f":"I_Actuals!AP329","v":0},{"$f":"I_Actuals!AQ329","v":0},{"$f":"I_Actuals!AR329","v":0},{"$f":"I_Actuals!AS329","v":0},{"$f":"I_Actuals!AT329","v":0},{"$f":"I_Actuals!AU329","v":0},{"$f":"I_Actuals!AV329","v":0},{"$f":"I_Actuals!AW329","v":0},{"$f":"I_Actuals!AX329","v":0},{"$f":"I_Actuals!AY329","v":0},{"$f":"I_Actuals!AZ329","v":0},{"$f":"I_Actuals!BA329","v":0},{"$f":"I_Actuals!BB329","v":0},{"$f":"I_Actuals!BC329","v":0},{"$f":"I_Actuals!BD329","v":0},{"$f":"I_Actuals!BE329","v":0},{"$f":"I_Actuals!BF329","v":0},{"$f":"I_Actuals!BG329","v":0},{"$f":"I_Actuals!BH329","v":0},{"$f":"I_Actuals!BI329","v":0},{"$f":"I_Actuals!BJ329","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E330","v":"Pensions - Defined contribution - Oceanic - previous Price Determination"},null,{"$f":"I_Actuals!G330","v":"£'000 "},{"$f":"I_Actuals!H330","v":"Nominal"},null,{"$f":"I_Actuals!J330","v":" I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L330","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y330","v":2690.0847773338946},null,{"$f":"I_Actuals!AA330","v":200.1158758632649},{"$f":"I_Actuals!AB330","v":233.15662897831649},{"$f":"I_Actuals!AC330","v":269.50675371766152},{"$f":"I_Actuals!AD330","v":309.25651121945458},{"$f":"I_Actuals!AE330","v":513.47816199925478},{"$f":"I_Actuals!AF330","v":574.1078983931136},{"$f":"I_Actuals!AG330","v":590.46294716282853},{"$f":"I_Actuals!AH330","v":0},{"$f":"I_Actuals!AI330","v":0},{"$f":"I_Actuals!AJ330","v":0},{"$f":"I_Actuals!AK330","v":0},{"$f":"I_Actuals!AL330","v":0},{"$f":"I_Actuals!AM330","v":0},{"$f":"I_Actuals!AN330","v":0},{"$f":"I_Actuals!AO330","v":0},{"$f":"I_Actuals!AP330","v":0},{"$f":"I_Actuals!AQ330","v":0},{"$f":"I_Actuals!AR330","v":0},{"$f":"I_Actuals!AS330","v":0},{"$f":"I_Actuals!AT330","v":0},{"$f":"I_Actuals!AU330","v":0},{"$f":"I_Actuals!AV330","v":0},{"$f":"I_Actuals!AW330","v":0},{"$f":"I_Actuals!AX330","v":0},{"$f":"I_Actuals!AY330","v":0},{"$f":"I_Actuals!AZ330","v":0},{"$f":"I_Actuals!BA330","v":0},{"$f":"I_Actuals!BB330","v":0},{"$f":"I_Actuals!BC330","v":0},{"$f":"I_Actuals!BD330","v":0},{"$f":"I_Actuals!BE330","v":0},{"$f":"I_Actuals!BF330","v":0},{"$f":"I_Actuals!BG330","v":0},{"$f":"I_Actuals!BH330","v":0},{"$f":"I_Actuals!BI330","v":0},{"$f":"I_Actuals!BJ330","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E331","v":"Pensions - Opt outs - Oceanic - previous Price Determination"},null,{"$f":"I_Actuals!G331","v":"£'000 "},{"$f":"I_Actuals!H331","v":"Nominal"},null,{"$f":"I_Actuals!J331","v":"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L331","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y331","v":1415.0955954844628},null,{"$f":"I_Actuals!AA331","v":0},{"$f":"I_Actuals!AB331","v":0},{"$f":"I_Actuals!AC331","v":0},{"$f":"I_Actuals!AD331","v":0},{"$f":"I_Actuals!AE331","v":0},{"$f":"I_Actuals!AF331","v":761.07881869529569},{"$f":"I_Actuals!AG331","v":654.01677678916712},{"$f":"I_Actuals!AH331","v":0},{"$f":"I_Actuals!AI331","v":0},{"$f":"I_Actuals!AJ331","v":0},{"$f":"I_Actuals!AK331","v":0},{"$f":"I_Actuals!AL331","v":0},{"$f":"I_Actuals!AM331","v":0},{"$f":"I_Actuals!AN331","v":0},{"$f":"I_Actuals!AO331","v":0},{"$f":"I_Actuals!AP331","v":0},{"$f":"I_Actuals!AQ331","v":0},{"$f":"I_Actuals!AR331","v":0},{"$f":"I_Actuals!AS331","v":0},{"$f":"I_Actuals!AT331","v":0},{"$f":"I_Actuals!AU331","v":0},{"$f":"I_Actuals!AV331","v":0},{"$f":"I_Actuals!AW331","v":0},{"$f":"I_Actuals!AX331","v":0},{"$f":"I_Actuals!AY331","v":0},{"$f":"I_Actuals!AZ331","v":0},{"$f":"I_Actuals!BA331","v":0},{"$f":"I_Actuals!BB331","v":0},{"$f":"I_Actuals!BC331","v":0},{"$f":"I_Actuals!BD331","v":0},{"$f":"I_Actuals!BE331","v":0},{"$f":"I_Actuals!BF331","v":0},{"$f":"I_Actuals!BG331","v":0},{"$f":"I_Actuals!BH331","v":0},{"$f":"I_Actuals!BI331","v":0},{"$f":"I_Actuals!BJ331","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E332","v":"Pensions - Other pension costs - Oceanic - previous Price Determination"},null,{"$f":"I_Actuals!G332","v":"£'000 "},{"$f":"I_Actuals!H332","v":"Nominal"},null,{"$f":"I_Actuals!J332","v":" I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L332","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y332","v":0},null,{"$f":"I_Actuals!AA332","v":0},{"$f":"I_Actuals!AB332","v":0},{"$f":"I_Actuals!AC332","v":0},{"$f":"I_Actuals!AD332","v":0},{"$f":"I_Actuals!AE332","v":0},{"$f":"I_Actuals!AF332","v":0},{"$f":"I_Actuals!AG332","v":0},{"$f":"I_Actuals!AH332","v":0},{"$f":"I_Actuals!AI332","v":0},{"$f":"I_Actuals!AJ332","v":0},{"$f":"I_Actuals!AK332","v":0},{"$f":"I_Actuals!AL332","v":0},{"$f":"I_Actuals!AM332","v":0},{"$f":"I_Actuals!AN332","v":0},{"$f":"I_Actuals!AO332","v":0},{"$f":"I_Actuals!AP332","v":0},{"$f":"I_Actuals!AQ332","v":0},{"$f":"I_Actuals!AR332","v":0},{"$f":"I_Actuals!AS332","v":0},{"$f":"I_Actuals!AT332","v":0},{"$f":"I_Actuals!AU332","v":0},{"$f":"I_Actuals!AV332","v":0},{"$f":"I_Actuals!AW332","v":0},{"$f":"I_Actuals!AX332","v":0},{"$f":"I_Actuals!AY332","v":0},{"$f":"I_Actuals!AZ332","v":0},{"$f":"I_Actuals!BA332","v":0},{"$f":"I_Actuals!BB332","v":0},{"$f":"I_Actuals!BC332","v":0},{"$f":"I_Actuals!BD332","v":0},{"$f":"I_Actuals!BE332","v":0},{"$f":"I_Actuals!BF332","v":0},{"$f":"I_Actuals!BG332","v":0},{"$f":"I_Actuals!BH332","v":0},{"$f":"I_Actuals!BI332","v":0},{"$f":"I_Actuals!BJ332","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E333","v":"Opex - Redundancy - Oceanic - previous Price Determination"},null,{"$f":"I_Actuals!G333","v":"£'000 "},{"$f":"I_Actuals!H333","v":"Nominal"},null,{"$f":"I_Actuals!J333","v":"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L333","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y333","v":595.19281147539959},null,{"$f":"I_Actuals!AA333","v":191.60174089754369},{"$f":"I_Actuals!AB333","v":120.07107132677679},{"$f":"I_Actuals!AC333","v":138.3358604377334},{"$f":"I_Actuals!AD333","v":145.18413881334573},{"$f":"I_Actuals!AE333","v":0},{"$f":"I_Actuals!AF333","v":0},{"$f":"I_Actuals!AG333","v":0},{"$f":"I_Actuals!AH333","v":0},{"$f":"I_Actuals!AI333","v":0},{"$f":"I_Actuals!AJ333","v":0},{"$f":"I_Actuals!AK333","v":0},{"$f":"I_Actuals!AL333","v":0},{"$f":"I_Actuals!AM333","v":0},{"$f":"I_Actuals!AN333","v":0},{"$f":"I_Actuals!AO333","v":0},{"$f":"I_Actuals!AP333","v":0},{"$f":"I_Actuals!AQ333","v":0},{"$f":"I_Actuals!AR333","v":0},{"$f":"I_Actuals!AS333","v":0},{"$f":"I_Actuals!AT333","v":0},{"$f":"I_Actuals!AU333","v":0},{"$f":"I_Actuals!AV333","v":0},{"$f":"I_Actuals!AW333","v":0},{"$f":"I_Actuals!AX333","v":0},{"$f":"I_Actuals!AY333","v":0},{"$f":"I_Actuals!AZ333","v":0},{"$f":"I_Actuals!BA333","v":0},{"$f":"I_Actuals!BB333","v":0},{"$f":"I_Actuals!BC333","v":0},{"$f":"I_Actuals!BD333","v":0},{"$f":"I_Actuals!BE333","v":0},{"$f":"I_Actuals!BF333","v":0},{"$f":"I_Actuals!BG333","v":0},{"$f":"I_Actuals!BH333","v":0},{"$f":"I_Actuals!BI333","v":0},{"$f":"I_Actuals!BJ333","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E334","v":"Opex - Non-staff costs - Oceanic - previous Price Determination"},null,{"$f":"I_Actuals!G334","v":"£'000 "},{"$f":"I_Actuals!H334","v":"Nominal"},null,{"$f":"I_Actuals!J334","v":" I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L334","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y334","v":22086.396954916792},null,{"$f":"I_Actuals!AA334","v":5788.7325079478142},{"$f":"I_Actuals!AB334","v":5462.281271167165},{"$f":"I_Actuals!AC334","v":5413.141924984262},{"$f":"I_Actuals!AD334","v":5422.2412508175503},{"$f":"I_Actuals!AE334","v":0},{"$f":"I_Actuals!AF334","v":0},{"$f":"I_Actuals!AG334","v":0},{"$f":"I_Actuals!AH334","v":0},{"$f":"I_Actuals!AI334","v":0},{"$f":"I_Actuals!AJ334","v":0},{"$f":"I_Actuals!AK334","v":0},{"$f":"I_Actuals!AL334","v":0},{"$f":"I_Actuals!AM334","v":0},{"$f":"I_Actuals!AN334","v":0},{"$f":"I_Actuals!AO334","v":0},{"$f":"I_Actuals!AP334","v":0},{"$f":"I_Actuals!AQ334","v":0},{"$f":"I_Actuals!AR334","v":0},{"$f":"I_Actuals!AS334","v":0},{"$f":"I_Actuals!AT334","v":0},{"$f":"I_Actuals!AU334","v":0},{"$f":"I_Actuals!AV334","v":0},{"$f":"I_Actuals!AW334","v":0},{"$f":"I_Actuals!AX334","v":0},{"$f":"I_Actuals!AY334","v":0},{"$f":"I_Actuals!AZ334","v":0},{"$f":"I_Actuals!BA334","v":0},{"$f":"I_Actuals!BB334","v":0},{"$f":"I_Actuals!BC334","v":0},{"$f":"I_Actuals!BD334","v":0},{"$f":"I_Actuals!BE334","v":0},{"$f":"I_Actuals!BF334","v":0},{"$f":"I_Actuals!BG334","v":0},{"$f":"I_Actuals!BH334","v":0},{"$f":"I_Actuals!BI334","v":0},{"$f":"I_Actuals!BJ334","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E335","v":"Opex - Spare 3 - Oceanic - previous Price Determination"},null,{"$f":"I_Actuals!G335","v":"£'000 "},{"$f":"I_Actuals!H335","v":"Nominal"},null,{"$f":"I_Actuals!J335","v":"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L335","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y335","v":0},null,{"$f":"I_Actuals!AA335","v":0},{"$f":"I_Actuals!AB335","v":0},{"$f":"I_Actuals!AC335","v":0},{"$f":"I_Actuals!AD335","v":0},{"$f":"I_Actuals!AE335","v":0},{"$f":"I_Actuals!AF335","v":0},{"$f":"I_Actuals!AG335","v":0},{"$f":"I_Actuals!AH335","v":0},{"$f":"I_Actuals!AI335","v":0},{"$f":"I_Actuals!AJ335","v":0},{"$f":"I_Actuals!AK335","v":0},{"$f":"I_Actuals!AL335","v":0},{"$f":"I_Actuals!AM335","v":0},{"$f":"I_Actuals!AN335","v":0},{"$f":"I_Actuals!AO335","v":0},{"$f":"I_Actuals!AP335","v":0},{"$f":"I_Actuals!AQ335","v":0},{"$f":"I_Actuals!AR335","v":0},{"$f":"I_Actuals!AS335","v":0},{"$f":"I_Actuals!AT335","v":0},{"$f":"I_Actuals!AU335","v":0},{"$f":"I_Actuals!AV335","v":0},{"$f":"I_Actuals!AW335","v":0},{"$f":"I_Actuals!AX335","v":0},{"$f":"I_Actuals!AY335","v":0},{"$f":"I_Actuals!AZ335","v":0},{"$f":"I_Actuals!BA335","v":0},{"$f":"I_Actuals!BB335","v":0},{"$f":"I_Actuals!BC335","v":0},{"$f":"I_Actuals!BD335","v":0},{"$f":"I_Actuals!BE335","v":0},{"$f":"I_Actuals!BF335","v":0},{"$f":"I_Actuals!BG335","v":0},{"$f":"I_Actuals!BH335","v":0},{"$f":"I_Actuals!BI335","v":0},{"$f":"I_Actuals!BJ335","v":0}]
[]
[null,null,null,null,{"$f":"E53 & \" - Oceanics POS\"","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA85:BJ85)","v":163190.04654331485},null,{"$f":"IF(AA$73,AA53 * AA63,AA75)","v":10176.99183910411},10814.819756662544,11164.822456319667,11331.597995181808,{"$f":"IF(AE$73,AE53 * AE63,AE75)","v":13232.351592323477},12964.915246818146,{"$f":"IF(AG$73,AG53 * AG63,AG75)","v":11441.524107706357},12055.551598241696,13965.175828848425,14186.287635386265,13647.333493878032,14088.700207688333,14119.974785155997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E54 & \" - Oceanics POS\"","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36166.509546107867,null,{"$f":"IF(AA$73,AA54 * AA64,AA76)","v":3319.7218162724826},3379.4231663600904,3407.2034681411888,3146.0247230206251,2694.9193606723425,{"$f":"IF(AF$73,AF54 * AF64,AF76)","v":3070.7572352992065},1681.7572493559924,2087.7890033838844,{"$f":"IF(AI$73,AI54 * AI64,AI76)","v":3658.9982275642374},3435.374424570155,2289.6879585815768,2074.5897041532448,1920.2632087328398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3936.0831415999755,null,{"$f":"IF(AA$73,AA55 * AA65,AA77)","v":0},0,0,0,0,0,905.73410128248531,923.13530695854843,1070.7703001817717,1036.4434331771697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10166.94993056489,null,{"$f":"IF(AA$73,AA56 * AA66,AA78)","v":200.1158758632649},233.15662897831649,269.50675371766152,309.25651121945458,513.47816199925478,574.1078983931136,543.61475856700918,918.32754054596944,{"$f":"IF(AI$73,AI56 * AI66,AI78)","v":1339.2085231282351},1416.3602914467476,1293.7835268167378,1280.3379407676853,1275.6955191214392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5102.1469941295854,null,{"$f":"IF(AA$73,AA57 * AA67,AA79)","v":0},0,0,0,0,761.07881869529569,571.99151566692206,619.43395846132512,735.13121336118115,706.17161725983601,638.45841453622893,558.77673437713895,511.10472177165821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$73,AA58 * AA68,AA80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,964.5078603924909,null,{"$f":"IF(AA$73,AA59 * AA69,AA81)","v":191.60174089754369},120.07107132677679,138.3358604377334,145.18413881334573,{"$f":"IF(AE$73,AE59 * AE69,AE81)","v":0},0,62.964030667665618,9.2145655574305163,{"$f":"IF(AI$73,AI59 * AI69,AI81)","v":53.529077935785232},58.097907253299169,59.325797698916887,61.908400676970395,64.275269127023535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60194.661542585083,null,{"$f":"IF(AA$73,AA60 * AA70,AA82)","v":5788.7325079478142},5462.281271167165,5413.141924984262,5422.2412508175503,0,0,3348.560180639839,3851.2557256165614,{"$f":"IF(AI$73,AI60 * AI70,AI82)","v":8798.9539515918168},7449.5917341456261,5147.1131576004755,5293.1688381047688,4219.6209999692055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-393.90192241203414,null,{"$f":"IF(AA$73,AA61 * AA71,AA83)","v":0},0,0,0,0,0,-827.92295146425181,26.770731711013315,65.65392857760466,78.590207036934075,100.26979194061994,85.553740297214233,77.182629488831381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Opex - POS",null,{"$f":"G93","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA94:BJ94)","v":279327.00363628269},null,{"$f":"SUM(AA85:AA93)","v":19677.163780085215},20009.75189449489,20393.010463600513,20354.304619052786,16440.749114995073,17370.859199205763,17728.222992422023,20491.478430476429,29687.42105118906,28366.917250276034,23175.972141052582,23443.035566065351,22188.117133366999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Regulatory Return"]
[]
[null,null,null,"Regulatory Return (non-time adjusted)"]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E$698","v":"Average Oceanic RAB1"},null,{"$f":"C_RAB_Oceanic!G$698","v":"£'000 "},{"$f":"C_RAB_Oceanic!H$698","v":"Nominal"},null,{"$f":"C_RAB_Oceanic!J$698","v":0},null,{"$f":"C_RAB_Oceanic!L$698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y$698","v":0},null,{"$f":"C_RAB_Oceanic!AA$698","v":33535.629920299027},{"$f":"C_RAB_Oceanic!AB$698","v":34802.200273015493},{"$f":"C_RAB_Oceanic!AC$698","v":37298.654914298007},{"$f":"C_RAB_Oceanic!AD$698","v":39520.657247578492},{"$f":"C_RAB_Oceanic!AE$698","v":42362.641915038534},{"$f":"C_RAB_Oceanic!AF$698","v":41827.535491477989},{"$f":"C_RAB_Oceanic!AG$698","v":38333.441486275027},{"$f":"C_RAB_Oceanic!AH$698","v":38087.78217548415},{"$f":"C_RAB_Oceanic!AI$698","v":38108.607076636865},{"$f":"C_RAB_Oceanic!AJ$698","v":34556.267293493584},{"$f":"C_RAB_Oceanic!AK$698","v":31344.30699064603},{"$f":"C_RAB_Oceanic!AL$698","v":31629.694386552728},{"$f":"C_RAB_Oceanic!AM$698","v":32215.570737202295},{"$f":"C_RAB_Oceanic!AN$698","v":29483.075253563511},{"$f":"C_RAB_Oceanic!AO$698","v":25736.980861987267},{"$f":"C_RAB_Oceanic!AP$698","v":24165.273109987509},{"$f":"C_RAB_Oceanic!AQ$698","v":22478.237762214121},{"$f":"C_RAB_Oceanic!AR$698","v":20679.498445399528},{"$f":"C_RAB_Oceanic!AS$698","v":18777.536736979848},{"$f":"C_RAB_Oceanic!AT$698","v":16753.872341796014},{"$f":"C_RAB_Oceanic!AU$698","v":14643.501292407356},{"$f":"C_RAB_Oceanic!AV$698","v":12406.110520635415},{"$f":"C_RAB_Oceanic!AW$698","v":10142.997516111251},{"$f":"C_RAB_Oceanic!AX$698","v":8113.9503939885917},{"$f":"C_RAB_Oceanic!AY$698","v":6411.0089436494591},{"$f":"C_RAB_Oceanic!AZ$698","v":5123.5722706248243},{"$f":"C_RAB_Oceanic!BA$698","v":4343.4324104271154},{"$f":"C_RAB_Oceanic!BB$698","v":4262.0283022351996},{"$f":"C_RAB_Oceanic!BC$698","v":4323.0421383681723},{"$f":"C_RAB_Oceanic!BD$698","v":4235.1572247405857},{"$f":"C_RAB_Oceanic!BE$698","v":4308.3588921406154},{"$f":"C_RAB_Oceanic!BF$698","v":4383.6998412170597},{"$f":"C_RAB_Oceanic!BG$698","v":4467.075781428317},{"$f":"C_RAB_Oceanic!BH$698","v":4552.7879307823296},{"$f":"C_RAB_Oceanic!BI$698","v":4640.9017502879324},{"$f":"C_RAB_Oceanic!BJ$698","v":4731.4845351834383}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E$702","v":"Average Oceanic RAB2"},null,{"$f":"C_RAB_Oceanic!G$702","v":"£'000 "},{"$f":"C_RAB_Oceanic!H$702","v":"Nominal"},null,{"$f":"C_RAB_Oceanic!J$702","v":0},null,{"$f":"C_RAB_Oceanic!L$702","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y$702","v":0},null,{"$f":"C_RAB_Oceanic!AA$702","v":0},{"$f":"C_RAB_Oceanic!AB$702","v":0},{"$f":"C_RAB_Oceanic!AC$702","v":0},{"$f":"C_RAB_Oceanic!AD$702","v":0},{"$f":"C_RAB_Oceanic!AE$702","v":0},{"$f":"C_RAB_Oceanic!AF$702","v":0},{"$f":"C_RAB_Oceanic!AG$702","v":0},{"$f":"C_RAB_Oceanic!AH$702","v":0},{"$f":"C_RAB_Oceanic!AI$702","v":0},{"$f":"C_RAB_Oceanic!AJ$702","v":0},{"$f":"C_RAB_Oceanic!AK$702","v":0},{"$f":"C_RAB_Oceanic!AL$702","v":0},{"$f":"C_RAB_Oceanic!AM$702","v":0},{"$f":"C_RAB_Oceanic!AN$702","v":0},{"$f":"C_RAB_Oceanic!AO$702","v":0},{"$f":"C_RAB_Oceanic!AP$702","v":0},{"$f":"C_RAB_Oceanic!AQ$702","v":0},{"$f":"C_RAB_Oceanic!AR$702","v":0},{"$f":"C_RAB_Oceanic!AS$702","v":0},{"$f":"C_RAB_Oceanic!AT$702","v":0},{"$f":"C_RAB_Oceanic!AU$702","v":0},{"$f":"C_RAB_Oceanic!AV$702","v":0},{"$f":"C_RAB_Oceanic!AW$702","v":0},{"$f":"C_RAB_Oceanic!AX$702","v":0},{"$f":"C_RAB_Oceanic!AY$702","v":0},{"$f":"C_RAB_Oceanic!AZ$702","v":0},{"$f":"C_RAB_Oceanic!BA$702","v":0},{"$f":"C_RAB_Oceanic!BB$702","v":0},{"$f":"C_RAB_Oceanic!BC$702","v":0},{"$f":"C_RAB_Oceanic!BD$702","v":0},{"$f":"C_RAB_Oceanic!BE$702","v":0},{"$f":"C_RAB_Oceanic!BF$702","v":0},{"$f":"C_RAB_Oceanic!BG$702","v":0},{"$f":"C_RAB_Oceanic!BH$702","v":0},{"$f":"C_RAB_Oceanic!BI$702","v":0},{"$f":"C_RAB_Oceanic!BJ$702","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E284","v":"RAB 1 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_Series Oceanic'!F284","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"'I_Series Oceanic'!G284","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J284","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series Oceanic'!L284","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y284","v":0},null,{"$f":"'I_Series Oceanic'!AA284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AB284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AC284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AD284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AE284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AF284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AG284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AH284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AJ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AK284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AL284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AM284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AN284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AO284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AP284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AQ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AR284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AS284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AT284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AU284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AV284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AW284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AX284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AY284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AZ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BA284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BB284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BC284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BD284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BE284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BF284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BG284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BH284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BJ284","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E285","v":"RAB 2 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_Series Oceanic'!F285","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"'I_Series Oceanic'!G285","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J285","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series Oceanic'!L285","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y285","v":0},null,{"$f":"'I_Series Oceanic'!AA285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AB285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AC285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AD285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AE285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AF285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AG285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AH285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AI285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AJ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AK285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AL285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AM285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AN285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AO285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AP285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AQ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AR285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AS285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AT285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AU285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AV285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AW285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AX285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AY285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AZ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BA285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BB285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BC285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BD285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BE285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BF285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BG285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BH285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BI285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BJ285","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"D98","v":"Regulatory Return (non-time adjusted)"},null,"£'000",{"$f":"H99","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA99 * AA101 + AA100 * AA102","v":1966.17360433514},2040.4318544846979,2186.797473134925,2317.0721197376638,2483.6959538617039,1455.5982351034338,1334.0037637223709,1325.4548197068484,1214.4739545320017,1101.2652997102862,998.90411597679429,1007.9990576676147,1026.6702089644664,939.58897324566931,820.20559980883422,770.11722672552708,716.35350646870063,659.02991951967078,598.41676321228624,533.92509350307637,466.67019046433006,395.36732670541988,323.24472735063341,258.58151682235308,204.31088884136449,163.28188181538167,138.41979385722036,135.82554608027664,137.76998122325006,134.969198229992,137.30204441108879,139.70306684098387,142.36015445422458,145.09169414991771,147.89977208907425,150.78653288731948]
[]
[null,null,null,"Regulatory Return (time adjusted)"]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E696","v":"Oceanic RAB 1 b/f"},{"$f":"C_RAB_Oceanic!F696","v":0},{"$f":"C_RAB_Oceanic!G696","v":"£'000 "},{"$f":"C_RAB_Oceanic!H696","v":"Nominal Year BEG"},{"$f":"C_RAB_Oceanic!I696","v":0},{"$f":"C_RAB_Oceanic!J696","v":0},null,{"$f":"C_RAB_Oceanic!L696","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y696","v":758864.97248803009},null,{"$f":"C_RAB_Oceanic!AA696","v":33216.758535526431},{"$f":"C_RAB_Oceanic!AB696","v":34444.840876579881},{"$f":"C_RAB_Oceanic!AC696","v":36419.315799025615},{"$f":"C_RAB_Oceanic!AD696","v":39454.213483169216},{"$f":"C_RAB_Oceanic!AE696","v":40601.674243014146},{"$f":"C_RAB_Oceanic!AF696","v":44786.940629158358},{"$f":"C_RAB_Oceanic!AG696","v":40473.933649289109},{"$f":"C_RAB_Oceanic!AH696","v":40385.793725737072},{"$f":"C_RAB_Oceanic!AI696","v":38969.557454772475},{"$f":"C_RAB_Oceanic!AJ696","v":37851.887285116842},{"$f":"C_RAB_Oceanic!AK696","v":31564.665124253243},{"$f":"C_RAB_Oceanic!AL696","v":31661.958499221128},{"$f":"C_RAB_Oceanic!AM696","v":32482.796067738411},{"$f":"C_RAB_Oceanic!AN696","v":32843.543906927633},{"$f":"C_RAB_Oceanic!AO696","v":26854.566830181728},{"$f":"C_RAB_Oceanic!AP696","v":25309.234855948387},{"$f":"C_RAB_Oceanic!AQ696","v":23666.372732457581},{"$f":"C_RAB_Oceanic!AR696","v":21886.655378565887},{"$f":"C_RAB_Oceanic!AS696","v":20017.960094242513},{"$f":"C_RAB_Oceanic!AT696","v":18028.506514372672},{"$f":"C_RAB_Oceanic!AU696","v":15912.96926289232},{"$f":"C_RAB_Oceanic!AV696","v":13748.776189505563},{"$f":"C_RAB_Oceanic!AW696","v":11373.444606461764},{"$f":"C_RAB_Oceanic!AX696","v":9162.2817239888082},{"$f":"C_RAB_Oceanic!AY696","v":7263.5990065797505},{"$f":"C_RAB_Oceanic!AZ696","v":5714.1667976302742},{"$f":"C_RAB_Oceanic!BA696","v":4659.9926117183004},{"$f":"C_RAB_Oceanic!BB696","v":4139.7059072970524},{"$f":"C_RAB_Oceanic!BC696","v":4507.2010081603712},{"$f":"C_RAB_Oceanic!BD696","v":4254.8555371746907},{"$f":"C_RAB_Oceanic!BE696","v":4333.5768444928253},{"$f":"C_RAB_Oceanic!BF696","v":4403.1553348032712},{"$f":"C_RAB_Oceanic!BG696","v":4486.5312750145285},{"$f":"C_RAB_Oceanic!BH696","v":4572.2434243685402},{"$f":"C_RAB_Oceanic!BI696","v":4660.3572438741439},{"$f":"C_RAB_Oceanic!BJ696","v":4750.9400287696499}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E696","v":"Oceanic RAB 1 b/f"},null,{"$f":"C_RAB_Oceanic!G696","v":"£'000 "},{"$f":"C_Index!H64","v":"Nominal Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA106*(1+C_Index!AA64)","v":33216.758535526431},{"$f":"AB106*(1+C_Index!AB64)","v":34768.669963869295},{"$f":"AC106*(1+C_Index!AC64)","v":37152.201693521165},{"$f":"AD106*(1+C_Index!AD64)","v":39948.396068449219},{"$f":"AE106*(1+C_Index!AE64)","v":41056.594962823838},{"$f":"AF106*(1+C_Index!AF64)","v":44977.452623955236},{"$f":"AG106*(1+C_Index!AG64)","v":41789.267985894308},{"$f":"AH106*(1+C_Index!AH64)","v":43262.926654052615},{"$f":"AI106*(1+C_Index!AI64)","v":40069.298369942291},{"$f":"AJ106*(1+C_Index!AJ64)","v":37756.674672855035},{"$f":"AK106*(1+C_Index!AK64)","v":31435.501307763046},{"$f":"AL106*(1+C_Index!AL64)","v":31747.047449085192},{"$f":"AM106*(1+C_Index!AM64)","v":32688.566545840338},{"$f":"AN106*(1+C_Index!AN64)","v":32997.252147710744},{"$f":"AO106*(1+C_Index!AO64)","v":26980.246575222551},{"$f":"AP106*(1+C_Index!AP64)","v":25427.682425927396},{"$f":"AQ106*(1+C_Index!AQ64)","v":23777.131684924221},{"$f":"AR106*(1+C_Index!AR64)","v":21989.085229144708},{"$f":"AS106*(1+C_Index!AS64)","v":20111.644424985625},{"$f":"AT106*(1+C_Index!AT64)","v":18112.880174782887},{"$f":"AU106*(1+C_Index!AU64)","v":15987.442179638645},{"$f":"AV106*(1+C_Index!AV64)","v":13813.120652666978},{"$f":"AW106*(1+C_Index!AW64)","v":11426.672484886134},{"$f":"AX106*(1+C_Index!AX64)","v":9205.1613294706185},{"$f":"AY106*(1+C_Index!AY64)","v":7297.5927506233047},{"$f":"AZ106*(1+C_Index!AZ64)","v":5740.9091774567023},{"$f":"BA106*(1+C_Index!BA64)","v":4681.8014417410077},{"$f":"BB106*(1+C_Index!BB64)","v":4159.079788330514},{"$f":"BC106*(1+C_Index!BC64)","v":4528.2947713603307},{"$f":"BD106*(1+C_Index!BD64)","v":4274.7683200722586},{"$f":"BE106*(1+C_Index!BE64)","v":4353.8580441999284},{"$f":"BF106*(1+C_Index!BF64)","v":4423.7621628095703},{"$f":"BG106*(1+C_Index!BG64)","v":4507.528303576828},{"$f":"BH106*(1+C_Index!BH64)","v":4593.6415869780139},{"$f":"BI106*(1+C_Index!BI64)","v":4682.1677803803959},{"$f":"BJ106*(1+C_Index!BJ64)","v":4773.1744939649307}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E697","v":"Oceanic RAB 1 c/f"},{"$f":"C_RAB_Oceanic!F697","v":0},{"$f":"C_RAB_Oceanic!G697","v":"£'000 "},{"$f":"C_RAB_Oceanic!H697","v":"Nominal Y/E"},{"$f":"C_RAB_Oceanic!I697","v":0},{"$f":"C_RAB_Oceanic!J697","v":0},null,{"$f":"C_RAB_Oceanic!L697","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y697","v":706708.17584027722},null,{"$f":"C_RAB_Oceanic!AA697","v":33854.501305071622},{"$f":"C_RAB_Oceanic!AB697","v":35159.559669451097},{"$f":"C_RAB_Oceanic!AC697","v":38177.9940295704},{"$f":"C_RAB_Oceanic!AD697","v":39587.101011987761},{"$f":"C_RAB_Oceanic!AE697","v":44123.609587062914},{"$f":"C_RAB_Oceanic!AF697","v":38868.13035379762},{"$f":"C_RAB_Oceanic!AG697","v":36192.949323260938},{"$f":"C_RAB_Oceanic!AH697","v":35789.770625231227},{"$f":"C_RAB_Oceanic!AI697","v":37247.656698501261},{"$f":"C_RAB_Oceanic!AJ697","v":31260.647301870325},{"$f":"C_RAB_Oceanic!AK697","v":31123.948857038813},{"$f":"C_RAB_Oceanic!AL697","v":31597.430273884329},{"$f":"C_RAB_Oceanic!AM697","v":31948.34540666618},{"$f":"C_RAB_Oceanic!AN697","v":26122.606600199393},{"$f":"C_RAB_Oceanic!AO697","v":24619.394893792807},{"$f":"C_RAB_Oceanic!AP697","v":23021.311364026631},{"$f":"C_RAB_Oceanic!AQ697","v":21290.102791970661},{"$f":"C_RAB_Oceanic!AR697","v":19472.341512233164},{"$f":"C_RAB_Oceanic!AS697","v":17537.113379717179},{"$f":"C_RAB_Oceanic!AT697","v":15479.238169219352},{"$f":"C_RAB_Oceanic!AU697","v":13374.033321922394},{"$f":"C_RAB_Oceanic!AV697","v":11063.444851765265},{"$f":"C_RAB_Oceanic!AW697","v":8912.5504257607372},{"$f":"C_RAB_Oceanic!AX697","v":7065.6190639883753},{"$f":"C_RAB_Oceanic!AY697","v":5558.4188807191676},{"$f":"C_RAB_Oceanic!AZ697","v":4532.9777436193745},{"$f":"C_RAB_Oceanic!BA697","v":4026.8722091359309},{"$f":"C_RAB_Oceanic!BB697","v":4384.3506971733459},{"$f":"C_RAB_Oceanic!BC697","v":4138.8832685759735},{"$f":"C_RAB_Oceanic!BD697","v":4215.4589123064798},{"$f":"C_RAB_Oceanic!BE697","v":4283.1409397884045},{"$f":"C_RAB_Oceanic!BF697","v":4364.244347630849},{"$f":"C_RAB_Oceanic!BG697","v":4447.6202878421054},{"$f":"C_RAB_Oceanic!BH697","v":4533.332437196118},{"$f":"C_RAB_Oceanic!BI697","v":4621.4462567017208},{"$f":"C_RAB_Oceanic!BJ697","v":4712.0290415972268}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E697","v":"Oceanic RAB 1 c/f"},null,{"$f":"C_RAB_Oceanic!G697","v":"£'000 "},{"$f":"C_Index!H61","v":"Nominal Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA108*(1/(1+C_Index!AA61))","v":33587.103574758476},{"$f":"AB108*(1/(1+C_Index!AB61))","v":34626.440176147924},{"$f":"AC108*(1/(1+C_Index!AC61))","v":37405.785412467434},{"$f":"AD108*(1/(1+C_Index!AD61))","v":39030.349649715987},{"$f":"AE108*(1/(1+C_Index!AE61))","v":43655.013527727897},{"$f":"AF108*(1/(1+C_Index!AF61))","v":38570.983453383531},{"$f":"AG108*(1/(1+C_Index!AG61))","v":34746.1427245659},{"$f":"AH108*(1/(1+C_Index!AH61))","v":33797.036448724641},{"$f":"AI108*(1/(1+C_Index!AI61))","v":36560.874347538607},{"$f":"AJ108*(1/(1+C_Index!AJ61))","v":30832.869960047319},{"$f":"AK108*(1/(1+C_Index!AK61))","v":30677.303042168289},{"$f":"AL108*(1/(1+C_Index!AL61))","v":30930.902612209738},{"$f":"AM108*(1/(1+C_Index!AM61))","v":31222.990192001773},{"$f":"AN108*(1/(1+C_Index!AN61))","v":25529.518955850592},{"$f":"AO108*(1/(1+C_Index!AO61))","v":24060.43616711118},{"$f":"AP108*(1/(1+C_Index!AP61))","v":22498.635524831985},{"$f":"AQ108*(1/(1+C_Index!AQ61))","v":20806.732311142099},{"$f":"AR108*(1/(1+C_Index!AR61))","v":19030.241482393201},{"$f":"AS108*(1/(1+C_Index!AS61))","v":17138.950768219791},{"$f":"AT108*(1/(1+C_Index!AT61))","v":15127.797555248375},{"$f":"AU108*(1/(1+C_Index!AU61))","v":13070.389277522905},{"$f":"AV108*(1/(1+C_Index!AV61))","v":10812.260406585654},{"$f":"AW108*(1/(1+C_Index!AW61))","v":8710.1998863197769},{"$f":"AX108*(1/(1+C_Index!AX61))","v":6905.2012530607753},{"$f":"AY108*(1/(1+C_Index!AY61))","v":5432.220541835005},{"$f":"AZ108*(1/(1+C_Index!AZ61))","v":4430.0610196876887},{"$f":"BA108*(1/(1+C_Index!BA61))","v":3935.4461049510655},{"$f":"BB108*(1/(1+C_Index!BB61))","v":4284.8084016136936},{"$f":"BC108*(1/(1+C_Index!BC61))","v":4044.9140653657678},{"$f":"BD108*(1/(1+C_Index!BD61))","v":4119.7511357276326},{"$f":"BE108*(1/(1+C_Index!BE61))","v":4185.8965104988083},{"$f":"BF108*(1/(1+C_Index!BF61))","v":4265.1585466189699},{"$f":"BG108*(1/(1+C_Index!BG61))","v":4346.6415195344252},{"$f":"BH108*(1/(1+C_Index!BH61))","v":4430.4076603016811},{"$f":"BI108*(1/(1+C_Index!BI61))","v":4516.520943702868},{"$f":"BJ108*(1/(1+C_Index!BJ61))","v":4605.047137105249}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E284","v":"RAB 1 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_Series Oceanic'!F284","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"'I_Series Oceanic'!G284","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J284","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series Oceanic'!L284","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y284","v":0},null,{"$f":"'I_Series Oceanic'!AA284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AB284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AC284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AD284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AE284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AF284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AG284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AH284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AJ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AK284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AL284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AM284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AN284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AO284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AP284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AQ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AR284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AS284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AT284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AU284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AV284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AW284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AX284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AY284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AZ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BA284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BB284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BC284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BD284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BE284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BF284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BG284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BH284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BJ284","v":3.1868757419804931E-2}]
[null,null,null,null,"Oceanic - RAB 1 - Time Adjusted Average RAB",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AA107, AA109 / ( 1 + AA$110 ) )","v":32471.86455233876},{"$f":"AVERAGE(AB107, AB109 / ( 1 + AB$110 ) )","v":33738.708111160573},36243.183247239198,38408.576453964852,41146.945444122946,41125.652990264985,37683.454404894343,37961.689674496658,37750.50407671112,33818.643328996346,30582.67549125963,30861.332198147647,31473.625046032423,28869.152253796768,25148.794021704663,23615.729347017674,21970.629167632203,20215.793546705649,18360.633577784974,16386.73158350939,14327.079466811716,12145.724865834514,9933.931072787429,7948.5494245256923,6281.0209207171702,5017.074974234105,4247.851617800301,4155.7769983527542,4224.1418308458979,4133.6414873870899,4205.2376032056036,4278.5966961327813,4359.9629722678874,4443.6091463895955,4529.5991016578173,4617.9985112503182]
[]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E700","v":"Oceanic RAB 2 b/f"},{"$f":"C_RAB_Oceanic!F700","v":0},{"$f":"C_RAB_Oceanic!G700","v":"£'000 "},{"$f":"C_RAB_Oceanic!H700","v":"Nominal Year BEG"},{"$f":"C_RAB_Oceanic!I700","v":0},{"$f":"C_RAB_Oceanic!J700","v":0},null,{"$f":"C_RAB_Oceanic!L700","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y700","v":0},null,{"$f":"C_RAB_Oceanic!AA700","v":0},{"$f":"C_RAB_Oceanic!AB700","v":0},{"$f":"C_RAB_Oceanic!AC700","v":0},{"$f":"C_RAB_Oceanic!AD700","v":0},{"$f":"C_RAB_Oceanic!AE700","v":0},{"$f":"C_RAB_Oceanic!AF700","v":0},{"$f":"C_RAB_Oceanic!AG700","v":0},{"$f":"C_RAB_Oceanic!AH700","v":0},{"$f":"C_RAB_Oceanic!AI700","v":0},{"$f":"C_RAB_Oceanic!AJ700","v":0},{"$f":"C_RAB_Oceanic!AK700","v":0},{"$f":"C_RAB_Oceanic!AL700","v":0},{"$f":"C_RAB_Oceanic!AM700","v":0},{"$f":"C_RAB_Oceanic!AN700","v":0},{"$f":"C_RAB_Oceanic!AO700","v":0},{"$f":"C_RAB_Oceanic!AP700","v":0},{"$f":"C_RAB_Oceanic!AQ700","v":0},{"$f":"C_RAB_Oceanic!AR700","v":0},{"$f":"C_RAB_Oceanic!AS700","v":0},{"$f":"C_RAB_Oceanic!AT700","v":0},{"$f":"C_RAB_Oceanic!AU700","v":0},{"$f":"C_RAB_Oceanic!AV700","v":0},{"$f":"C_RAB_Oceanic!AW700","v":0},{"$f":"C_RAB_Oceanic!AX700","v":0},{"$f":"C_RAB_Oceanic!AY700","v":0},{"$f":"C_RAB_Oceanic!AZ700","v":0},{"$f":"C_RAB_Oceanic!BA700","v":0},{"$f":"C_RAB_Oceanic!BB700","v":0},{"$f":"C_RAB_Oceanic!BC700","v":0},{"$f":"C_RAB_Oceanic!BD700","v":0},{"$f":"C_RAB_Oceanic!BE700","v":0},{"$f":"C_RAB_Oceanic!BF700","v":0},{"$f":"C_RAB_Oceanic!BG700","v":0},{"$f":"C_RAB_Oceanic!BH700","v":0},{"$f":"C_RAB_Oceanic!BI700","v":0},{"$f":"C_RAB_Oceanic!BJ700","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E701","v":"Oceanic RAB 2 c/f"},{"$f":"C_RAB_Oceanic!F701","v":0},{"$f":"C_RAB_Oceanic!G701","v":"£'000 "},{"$f":"C_RAB_Oceanic!H701","v":"Nominal Y/E"},{"$f":"C_RAB_Oceanic!I701","v":0},{"$f":"C_RAB_Oceanic!J701","v":0},null,{"$f":"C_RAB_Oceanic!L701","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y701","v":0},null,{"$f":"C_RAB_Oceanic!AA701","v":0},{"$f":"C_RAB_Oceanic!AB701","v":0},{"$f":"C_RAB_Oceanic!AC701","v":0},{"$f":"C_RAB_Oceanic!AD701","v":0},{"$f":"C_RAB_Oceanic!AE701","v":0},{"$f":"C_RAB_Oceanic!AF701","v":0},{"$f":"C_RAB_Oceanic!AG701","v":0},{"$f":"C_RAB_Oceanic!AH701","v":0},{"$f":"C_RAB_Oceanic!AI701","v":0},{"$f":"C_RAB_Oceanic!AJ701","v":0},{"$f":"C_RAB_Oceanic!AK701","v":0},{"$f":"C_RAB_Oceanic!AL701","v":0},{"$f":"C_RAB_Oceanic!AM701","v":0},{"$f":"C_RAB_Oceanic!AN701","v":0},{"$f":"C_RAB_Oceanic!AO701","v":0},{"$f":"C_RAB_Oceanic!AP701","v":0},{"$f":"C_RAB_Oceanic!AQ701","v":0},{"$f":"C_RAB_Oceanic!AR701","v":0},{"$f":"C_RAB_Oceanic!AS701","v":0},{"$f":"C_RAB_Oceanic!AT701","v":0},{"$f":"C_RAB_Oceanic!AU701","v":0},{"$f":"C_RAB_Oceanic!AV701","v":0},{"$f":"C_RAB_Oceanic!AW701","v":0},{"$f":"C_RAB_Oceanic!AX701","v":0},{"$f":"C_RAB_Oceanic!AY701","v":0},{"$f":"C_RAB_Oceanic!AZ701","v":0},{"$f":"C_RAB_Oceanic!BA701","v":0},{"$f":"C_RAB_Oceanic!BB701","v":0},{"$f":"C_RAB_Oceanic!BC701","v":0},{"$f":"C_RAB_Oceanic!BD701","v":0},{"$f":"C_RAB_Oceanic!BE701","v":0},{"$f":"C_RAB_Oceanic!BF701","v":0},{"$f":"C_RAB_Oceanic!BG701","v":0},{"$f":"C_RAB_Oceanic!BH701","v":0},{"$f":"C_RAB_Oceanic!BI701","v":0},{"$f":"C_RAB_Oceanic!BJ701","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E285","v":"RAB 2 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_Series Oceanic'!F285","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"'I_Series Oceanic'!G285","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J285","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series Oceanic'!L285","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y285","v":0},null,{"$f":"'I_Series Oceanic'!AA285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AB285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AC285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AD285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AE285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AF285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AG285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AH285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AI285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AJ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AK285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AL285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AM285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AN285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AO285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AP285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AQ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AR285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AS285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AT285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AU285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AV285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AW285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AX285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AY285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AZ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BA285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BB285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BC285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BD285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BE285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BF285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BG285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BH285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BI285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BJ285","v":3.1868757419804931E-2}]
[null,null,null,null,"Oceanic - RAB 2 - Time Adjusted Average RAB",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AA113, AA114 / ( 1 + AA$115 ) )","v":0},{"$f":"AVERAGE(AB113, AB114 / ( 1 + AB$115 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E111","v":"Oceanic - RAB 1 - Time Adjusted Average RAB"},null,{"$f":"G111","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,32471.86455233876,33738.708111160573,36243.183247239198,38408.576453964852,41146.945444122946,41125.652990264985,37683.454404894343,37961.689674496658,37750.50407671112,33818.643328996346,30582.67549125963,30861.332198147647,31473.625046032423,28869.152253796768,25148.794021704663,23615.729347017674,21970.629167632203,20215.793546705649,18360.633577784974,16386.73158350939,14327.079466811716,12145.724865834514,9933.931072787429,7948.5494245256923,6281.0209207171702,5017.074974234105,4247.851617800301,4155.7769983527542,4224.1418308458979,4133.6414873870899,4205.2376032056036,4278.5966961327813,4359.9629722678874,4443.6091463895955,4529.5991016578173,4617.9985112503182]
[null,null,null,null,{"$f":"E116","v":"Oceanic - RAB 2 - Time Adjusted Average RAB"},null,{"$f":"G116","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E284","v":"RAB 1 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_Series Oceanic'!F284","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"'I_Series Oceanic'!G284","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J284","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series Oceanic'!L284","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y284","v":0},null,{"$f":"'I_Series Oceanic'!AA284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AB284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AC284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AD284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AE284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AF284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AG284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AH284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AJ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AK284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AL284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AM284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AN284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AO284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AP284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AQ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AR284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AS284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AT284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AU284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AV284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AW284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AX284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AY284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AZ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BA284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BB284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BC284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BD284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BE284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BF284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BG284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BH284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BJ284","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E285","v":"RAB 2 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_Series Oceanic'!F285","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"'I_Series Oceanic'!G285","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J285","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series Oceanic'!L285","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y285","v":0},null,{"$f":"'I_Series Oceanic'!AA285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AB285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AC285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AD285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AE285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AF285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AG285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AH285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AI285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AJ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AK285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AL285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AM285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AN285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AO285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AP285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AQ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AR285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AS285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AT285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AU285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AV285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AW285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AX285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AY285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AZ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BA285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BB285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BC285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BD285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BE285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BF285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BG285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BH285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BI285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BJ285","v":3.1868757419804931E-2}]
[null,null,null,null,"Regulatory Return (time adjusted)",null,{"$f":"G118","v":"£'000"},{"$f":"H118","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA118 * AA120 + AA119 * AA121","v":1903.805687207592},1978.0799552650928,2124.9158106515702,2251.8714985628781,2412.4204084886683,1431.1727240612213,1311.384213290323,1321.0668006724836,{"$f":"AI118 * AI120 + AI119 * AI121","v":1203.0616568960638},1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[]
[null,null,null,"Return Method used"]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E103","v":"Regulatory Return (non-time adjusted)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1966.17360433514,2040.4318544846979,2186.797473134925,2317.0721197376638,2483.6959538617039,1455.5982351034338,1334.0037637223709,1325.4548197068484,1214.4739545320017,1101.2652997102862,{"$f":"AK103","v":998.90411597679429},1007.9990576676147,1026.6702089644664,939.58897324566931,820.20559980883422,770.11722672552708,716.35350646870063,659.02991951967078,598.41676321228624,533.92509350307637,466.67019046433006,395.36732670541988,323.24472735063341,258.58151682235308,204.31088884136449,163.28188181538167,138.41979385722036,135.82554608027664,137.76998122325006,134.969198229992,137.30204441108879,139.70306684098387,142.36015445422458,145.09169414991771,147.89977208907425,150.78653288731948]
[null,null,null,null,{"$f":"E122","v":"Regulatory Return (time adjusted)"},null,{"$f":"G122","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1903.805687207592,1978.0799552650928,2124.9158106515702,2251.8714985628781,2412.4204084886683,1431.1727240612213,1311.384213290323,1321.0668006724836,1203.0616568960638,1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[null,null,null,null,"Regulatory Return ",null,"£'000",{"$f":"H126","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA125 = 1, AA127, AA126)","v":1966.17360433514},{"$f":"IF(AB125 = 1, AB127, AB126)","v":2040.4318544846979},2186.797473134925,2317.0721197376638,2483.6959538617039,1455.5982351034338,1334.0037637223709,1325.4548197068484,{"$f":"IF(AI125 = 1, AI127, AI126)","v":1203.0616568960638},1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"E$128","v":"Regulatory Return "},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1966.17360433514,2040.4318544846979,2186.797473134925,2317.0721197376638,2483.6959538617039,1455.5982351034338,1334.0037637223709,1325.4548197068484,1203.0616568960638,1077.7581405186888,{"$f":"AK$128","v":974.63186647956672},983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[null,null,null,null,{"$f":"I_Actuals!E$337","v":"Regulatory Return - previous Price Determination"},null,{"$f":"I_Actuals!G$337","v":"£'000 "},{"$f":"I_Actuals!H$337","v":"Nominal"},null,{"$f":"I_Actuals!J$337","v":"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L$337","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$337","v":12070.879354206547},null,{"$f":"I_Actuals!AA$337","v":1991.0032047702618},{"$f":"I_Actuals!AB$337","v":1766.1750384290142},{"$f":"I_Actuals!AC$337","v":1462.2310633872912},{"$f":"I_Actuals!AD$337","v":1264.6162623343134},{"$f":"I_Actuals!AE$337","v":2589.9120457638342},{"$f":"I_Actuals!AF$337","v":1531.2253304431615},{"$f":"I_Actuals!AG$337","v":1465.7164090786694},{"$f":"I_Actuals!AH$337","v":0},{"$f":"I_Actuals!AI$337","v":0},{"$f":"I_Actuals!AJ$337","v":0},{"$f":"I_Actuals!AK$337","v":0},{"$f":"I_Actuals!AL$337","v":0},{"$f":"I_Actuals!AM$337","v":0},{"$f":"I_Actuals!AN$337","v":0},{"$f":"I_Actuals!AO$337","v":0},{"$f":"I_Actuals!AP$337","v":0},{"$f":"I_Actuals!AQ$337","v":0},{"$f":"I_Actuals!AR$337","v":0},{"$f":"I_Actuals!AS$337","v":0},{"$f":"I_Actuals!AT$337","v":0},{"$f":"I_Actuals!AU$337","v":0},{"$f":"I_Actuals!AV$337","v":0},{"$f":"I_Actuals!AW$337","v":0},{"$f":"I_Actuals!AX$337","v":0},{"$f":"I_Actuals!AY$337","v":0},{"$f":"I_Actuals!AZ$337","v":0},{"$f":"I_Actuals!BA$337","v":0},{"$f":"I_Actuals!BB$337","v":0},{"$f":"I_Actuals!BC$337","v":0},{"$f":"I_Actuals!BD$337","v":0},{"$f":"I_Actuals!BE$337","v":0},{"$f":"I_Actuals!BF$337","v":0},{"$f":"I_Actuals!BG$337","v":0},{"$f":"I_Actuals!BH$337","v":0},{"$f":"I_Actuals!BI$337","v":0},{"$f":"I_Actuals!BJ$337","v":0}]
[null,null,null,null,"Forecast Regulatory Return for year - Price Determination",null,{"$f":"G132","v":"£'000"},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA131,AA132,AA133)","v":1991.0032047702618},1766.1750384290142,1462.2310633872912,1264.6162623343134,2589.9120457638342,1531.2253304431615,1334.0037637223709,1325.4548197068484,1203.0616568960638,1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"E$171","v":"Regulatory Return for Next Price Control Period"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,5241.9892950830063,null,0,0,0,0,0,0,0,0,1203.0616568960638,1077.7581405186888,{"$f":"AK$171","v":974.63186647956672},983.51230947478268,1003.0253217139041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E137","v":"Regulatory Return for Next Price Control Period"},null,{"$f":"G137","v":"£'000"},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA137","v":0},0,0,0,0,0,0,0,1203.0616568960638,1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$142","v":"Next Price Control Period flag"},null,{"$f":"C_Time!G$142","v":"flag"},null,null,{"$f":"C_Time!J$142","v":0},null,{"$f":"C_Time!L$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$142","v":5},null,{"$f":"C_Time!AA$142","v":0},{"$f":"C_Time!AB$142","v":0},{"$f":"C_Time!AC$142","v":0},{"$f":"C_Time!AD$142","v":0},{"$f":"C_Time!AE$142","v":0},{"$f":"C_Time!AF$142","v":0},{"$f":"C_Time!AG$142","v":0},{"$f":"C_Time!AH$142","v":0},{"$f":"C_Time!AI$142","v":1},{"$f":"C_Time!AJ$142","v":1},{"$f":"C_Time!AK$142","v":1},{"$f":"C_Time!AL$142","v":1},{"$f":"C_Time!AM$142","v":1},{"$f":"C_Time!AN$142","v":0},{"$f":"C_Time!AO$142","v":0},{"$f":"C_Time!AP$142","v":0},{"$f":"C_Time!AQ$142","v":0},{"$f":"C_Time!AR$142","v":0},{"$f":"C_Time!AS$142","v":0},{"$f":"C_Time!AT$142","v":0},{"$f":"C_Time!AU$142","v":0},{"$f":"C_Time!AV$142","v":0},{"$f":"C_Time!AW$142","v":0},{"$f":"C_Time!AX$142","v":0},{"$f":"C_Time!AY$142","v":0},{"$f":"C_Time!AZ$142","v":0},{"$f":"C_Time!BA$142","v":0},{"$f":"C_Time!BB$142","v":0},{"$f":"C_Time!BC$142","v":0},{"$f":"C_Time!BD$142","v":0},{"$f":"C_Time!BE$142","v":0},{"$f":"C_Time!BF$142","v":0},{"$f":"C_Time!BG$142","v":0},{"$f":"C_Time!BH$142","v":0},{"$f":"C_Time!BI$142","v":0},{"$f":"C_Time!BJ$142","v":0}]
[null,null,null,null,{"$f":"E138","v":"Regulatory Return for Next Price Control Period"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,1203.0616568960638,1077.7581405186888,{"$f":"AK138","v":974.63186647956672},983.51230947478268,1003.0253217139041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E134","v":"Forecast Regulatory Return for year - Price Determination"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1991.0032047702618,1766.1750384290142,1462.2310633872912,1264.6162623343134,2589.9120457638342,1531.2253304431615,1334.0037637223709,1325.4548197068484,1203.0616568960638,1077.7581405186888,{"$f":"AK134","v":974.63186647956672},983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[null,null,null,null,"Forecast Regulatory Return for year - Outturn Scenario",null,{"$f":"G142","v":"£'000"},{"$f":"H142","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA140=1,AA141,AA142)","v":1991.0032047702618},1766.1750384290142,1462.2310633872912,1264.6162623343134,2589.9120457638342,1531.2253304431615,1334.0037637223709,1325.4548197068484,1203.0616568960638,1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[]
[null,null,null,"Regulatory Return"]
[null,null,null,null,{"$f":"Scenario!E$29","v":"Model Mode"},{"$f":"Scenario!F$29","v":"Price Determination"}]
[null,null,null,null,{"$f":"E134","v":"Forecast Regulatory Return for year - Price Determination"},null,"£'000","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1991.0032047702618,1766.1750384290142,1462.2310633872912,1264.6162623343134,2589.9120457638342,1531.2253304431615,1334.0037637223709,1325.4548197068484,1203.0616568960638,1077.7581405186888,{"$f":"AK134","v":974.63186647956672},983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[null,null,null,null,{"$f":"E143","v":"Forecast Regulatory Return for year - Outturn Scenario"},null,{"$f":"G143","v":"£'000"},{"$f":"H143","v":"Nominal Y/E"},null,{"$f":"J143","v":0},null,{"$f":"L143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y143","v":0},null,{"$f":"AA143","v":1991.0032047702618},1766.1750384290142,1462.2310633872912,1264.6162623343134,2589.9120457638342,1531.2253304431615,1334.0037637223709,1325.4548197068484,1203.0616568960638,1077.7581405186888,{"$f":"AK143","v":974.63186647956672},983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[null,null,null,null,{"$f":"D145 & \" - calculated\"","v":"Regulatory Return - calculated"},null,{"$f":"G148","v":"£'000"},{"$f":"H148","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA149:BJ149)","v":26582.704014574279},null,{"$f":"IF($F$146 = I_Global!$F$205, AA147, AA148)","v":1991.0032047702618},{"$f":"IF($F$146 = I_Global!$F$205, AB147, AB148)","v":1766.1750384290142},{"$f":"IF($F$146 = I_Global!$F$205, AC147, AC148)","v":1462.2310633872912},{"$f":"IF($F$146 = I_Global!$F$205, AD147, AD148)","v":1264.6162623343134},{"$f":"IF($F$146 = I_Global!$F$205, AE147, AE148)","v":2589.9120457638342},{"$f":"IF($F$146 = I_Global!$F$205, AF147, AF148)","v":1531.2253304431615},{"$f":"IF($F$146 = I_Global!$F$205, AG147, AG148)","v":1334.0037637223709},{"$f":"IF($F$146 = I_Global!$F$205, AH147, AH148)","v":1325.4548197068484},{"$f":"IF($F$146 = I_Global!$F$205, AI147, AI148)","v":1203.0616568960638},{"$f":"IF($F$146 = I_Global!$F$205, AJ147, AJ148)","v":1077.7581405186888},{"$f":"IF($F$146 = I_Global!$F$205, AK147, AK148)","v":974.63186647956672},{"$f":"IF($F$146 = I_Global!$F$205, AL147, AL148)","v":983.51230947478268},{"$f":"IF($F$146 = I_Global!$F$205, AM147, AM148)","v":1003.0253217139041},{"$f":"IF($F$146 = I_Global!$F$205, AN147, AN148)","v":920.02401009166408},{"$f":"IF($F$146 = I_Global!$F$205, AO147, AO148)","v":801.4608160783464},{"$f":"IF($F$146 = I_Global!$F$205, AP147, AP148)","v":752.60394985187452},{"$f":"IF($F$146 = I_Global!$F$205, AQ147, AQ148)","v":700.17665130376145},{"$f":"IF($F$146 = I_Global!$F$205, AR147, AR148)","v":644.25222058882025},{"$f":"IF($F$146 = I_Global!$F$205, AS147, AS148)","v":585.13057756435444},{"$f":"IF($F$146 = I_Global!$F$205, AT147, AT148)","v":522.22477373831669},{"$f":"IF($F$146 = I_Global!$F$205, AU147, AU148)","v":456.58622006209077},{"$f":"IF($F$146 = I_Global!$F$205, AV147, AV148)","v":387.06915943697294},{"$f":"IF($F$146 = I_Global!$F$205, AW147, AW148)","v":316.58203958372513},{"$f":"IF($F$146 = I_Global!$F$205, AX147, AX148)","v":253.31039344953936},{"$f":"IF($F$146 = I_Global!$F$205, AY147, AY148)","v":200.16833207105532},{"$f":"IF($F$146 = I_Global!$F$205, AZ147, AZ148)","v":159.88794531084076},{"$f":"IF($F$146 = I_Global!$F$205, BA147, BA148)","v":135.37375276300372},{"$f":"IF($F$146 = I_Global!$F$205, BB147, BB148)","v":132.439449051309},{"$f":"IF($F$146 = I_Global!$F$205, BC147, BC148)","v":134.6181513140786},{"$f":"IF($F$146 = I_Global!$F$205, BD147, BD148)","v":131.73401782198081},{"$f":"IF($F$146 = I_Global!$F$205, BE147, BE148)","v":134.01569706920128},{"$f":"IF($F$146 = I_Global!$F$205, BF147, BF148)","v":136.35356020623445},{"$f":"IF($F$146 = I_Global!$F$205, BG147, BG148)","v":138.94660232253699},{"$f":"IF($F$146 = I_Global!$F$205, BH147, BH148)","v":141.61230195471649},{"$f":"IF($F$146 = I_Global!$F$205, BI147, BI148)","v":144.35269497969932},{"$f":"IF($F$146 = I_Global!$F$205, BJ147, BJ148)","v":147.16987432005669}]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"E149","v":"Regulatory Return - calculated"},null,{"$f":"G149","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,26582.704014574279,null,1991.0032047702618,1766.1750384290142,1462.2310633872912,1264.6162623343134,2589.9120457638342,1531.2253304431615,1334.0037637223709,1325.4548197068484,1203.0616568960638,1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[null,null,null,null,{"$f":"I_Actuals!E$337","v":"Regulatory Return - previous Price Determination"},null,{"$f":"I_Actuals!G$337","v":"£'000 "},{"$f":"I_Actuals!H$337","v":"Nominal"},null,{"$f":"I_Actuals!J$337","v":"I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L$337","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$337","v":12070.879354206547},null,{"$f":"I_Actuals!AA$337","v":1991.0032047702618},{"$f":"I_Actuals!AB$337","v":1766.1750384290142},{"$f":"I_Actuals!AC$337","v":1462.2310633872912},{"$f":"I_Actuals!AD$337","v":1264.6162623343134},{"$f":"I_Actuals!AE$337","v":2589.9120457638342},{"$f":"I_Actuals!AF$337","v":1531.2253304431615},{"$f":"I_Actuals!AG$337","v":1465.7164090786694},{"$f":"I_Actuals!AH$337","v":0},{"$f":"I_Actuals!AI$337","v":0},{"$f":"I_Actuals!AJ$337","v":0},{"$f":"I_Actuals!AK$337","v":0},{"$f":"I_Actuals!AL$337","v":0},{"$f":"I_Actuals!AM$337","v":0},{"$f":"I_Actuals!AN$337","v":0},{"$f":"I_Actuals!AO$337","v":0},{"$f":"I_Actuals!AP$337","v":0},{"$f":"I_Actuals!AQ$337","v":0},{"$f":"I_Actuals!AR$337","v":0},{"$f":"I_Actuals!AS$337","v":0},{"$f":"I_Actuals!AT$337","v":0},{"$f":"I_Actuals!AU$337","v":0},{"$f":"I_Actuals!AV$337","v":0},{"$f":"I_Actuals!AW$337","v":0},{"$f":"I_Actuals!AX$337","v":0},{"$f":"I_Actuals!AY$337","v":0},{"$f":"I_Actuals!AZ$337","v":0},{"$f":"I_Actuals!BA$337","v":0},{"$f":"I_Actuals!BB$337","v":0},{"$f":"I_Actuals!BC$337","v":0},{"$f":"I_Actuals!BD$337","v":0},{"$f":"I_Actuals!BE$337","v":0},{"$f":"I_Actuals!BF$337","v":0},{"$f":"I_Actuals!BG$337","v":0},{"$f":"I_Actuals!BH$337","v":0},{"$f":"I_Actuals!BI$337","v":0},{"$f":"I_Actuals!BJ$337","v":0}]
[null,null,null,null,"Regulatory Return - Oceanic",null,{"$f":"G153","v":"£'000 "},{"$f":"H153","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA151=1,AA152,AA153)","v":1991.0032047702618},{"$f":"IF(AB151=1,AB152,AB153)","v":1766.1750384290142},1462.2310633872912,1264.6162623343134,2589.9120457638342,1531.2253304431615,1334.0037637223709,1325.4548197068484,{"$f":"IF(AI151=1,AI152,AI153)","v":1203.0616568960638},1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[]
[null,null,null,null,{"$f":"C_Time!E$142","v":"Next Price Control Period flag"},null,{"$f":"C_Time!G$142","v":"flag"},null,null,{"$f":"C_Time!J$142","v":0},null,{"$f":"C_Time!L$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$142","v":5},null,{"$f":"C_Time!AA$142","v":0},{"$f":"C_Time!AB$142","v":0},{"$f":"C_Time!AC$142","v":0},{"$f":"C_Time!AD$142","v":0},{"$f":"C_Time!AE$142","v":0},{"$f":"C_Time!AF$142","v":0},{"$f":"C_Time!AG$142","v":0},{"$f":"C_Time!AH$142","v":0},{"$f":"C_Time!AI$142","v":1},{"$f":"C_Time!AJ$142","v":1},{"$f":"C_Time!AK$142","v":1},{"$f":"C_Time!AL$142","v":1},{"$f":"C_Time!AM$142","v":1},{"$f":"C_Time!AN$142","v":0},{"$f":"C_Time!AO$142","v":0},{"$f":"C_Time!AP$142","v":0},{"$f":"C_Time!AQ$142","v":0},{"$f":"C_Time!AR$142","v":0},{"$f":"C_Time!AS$142","v":0},{"$f":"C_Time!AT$142","v":0},{"$f":"C_Time!AU$142","v":0},{"$f":"C_Time!AV$142","v":0},{"$f":"C_Time!AW$142","v":0},{"$f":"C_Time!AX$142","v":0},{"$f":"C_Time!AY$142","v":0},{"$f":"C_Time!AZ$142","v":0},{"$f":"C_Time!BA$142","v":0},{"$f":"C_Time!BB$142","v":0},{"$f":"C_Time!BC$142","v":0},{"$f":"C_Time!BD$142","v":0},{"$f":"C_Time!BE$142","v":0},{"$f":"C_Time!BF$142","v":0},{"$f":"C_Time!BG$142","v":0},{"$f":"C_Time!BH$142","v":0},{"$f":"C_Time!BI$142","v":0},{"$f":"C_Time!BJ$142","v":0}]
[null,null,null,null,{"$f":"E128& \" for Next Price Control Period\"","v":"Regulatory Return  for Next Price Control Period"},null,{"$f":"G149","v":"£'000"},{"$f":"H149","v":"Nominal Y/E"},null,{"$f":"J149","v":0},null,{"$f":"L149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y149","v":26582.704014574279},null,{"$f":"AA156*AA149","v":0},0,0,0,0,0,0,0,1203.0616568960638,1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Stored Regulatory Return"]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[null,null,null,null,{"$f":"Macro!E637","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F637","v":"Base - Flat"},{"$f":"Macro!G637","v":"£'000"},{"$f":"Macro!H637","v":"Nominal Y/E"},null,{"$f":"Macro!J637","v":0},null,{"$f":"Macro!L637","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y637","v":0},null,{"$f":"Macro!AA637","v":0},{"$f":"Macro!AB637","v":0},{"$f":"Macro!AC637","v":0},{"$f":"Macro!AD637","v":0},{"$f":"Macro!AE637","v":0},{"$f":"Macro!AF637","v":0},{"$f":"Macro!AG637","v":0},{"$f":"Macro!AH637","v":0},{"$f":"Macro!AI637","v":1203.0616568960638},{"$f":"Macro!AJ637","v":1077.7581405186888},{"$f":"Macro!AK637","v":974.63186647956672},{"$f":"Macro!AL637","v":983.51230947478268},{"$f":"Macro!AM637","v":1003.0253217139041},{"$f":"Macro!AN637","v":0},{"$f":"Macro!AO637","v":0},{"$f":"Macro!AP637","v":0},{"$f":"Macro!AQ637","v":0},{"$f":"Macro!AR637","v":0},{"$f":"Macro!AS637","v":0},{"$f":"Macro!AT637","v":0},{"$f":"Macro!AU637","v":0},{"$f":"Macro!AV637","v":0},{"$f":"Macro!AW637","v":0},{"$f":"Macro!AX637","v":0},{"$f":"Macro!AY637","v":0},{"$f":"Macro!AZ637","v":0},{"$f":"Macro!BA637","v":0},{"$f":"Macro!BB637","v":0},{"$f":"Macro!BC637","v":0},{"$f":"Macro!BD637","v":0},{"$f":"Macro!BE637","v":0},{"$f":"Macro!BF637","v":0},{"$f":"Macro!BG637","v":0},{"$f":"Macro!BH637","v":0},{"$f":"Macro!BI637","v":0},{"$f":"Macro!BJ637","v":0}]
[null,null,null,null,{"$f":"Macro!E640","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F640","v":"Flights (Low)"},{"$f":"Macro!G640","v":"£'000"},{"$f":"Macro!H640","v":"Nominal Y/E"},null,{"$f":"Macro!J640","v":0},null,{"$f":"Macro!L640","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y640","v":0},null,{"$f":"Macro!AA640","v":0},{"$f":"Macro!AB640","v":0},{"$f":"Macro!AC640","v":0},{"$f":"Macro!AD640","v":0},{"$f":"Macro!AE640","v":0},{"$f":"Macro!AF640","v":0},{"$f":"Macro!AG640","v":0},{"$f":"Macro!AH640","v":0},{"$f":"Macro!AI640","v":0},{"$f":"Macro!AJ640","v":0},{"$f":"Macro!AK640","v":0},{"$f":"Macro!AL640","v":0},{"$f":"Macro!AM640","v":0},{"$f":"Macro!AN640","v":0},{"$f":"Macro!AO640","v":0},{"$f":"Macro!AP640","v":0},{"$f":"Macro!AQ640","v":0},{"$f":"Macro!AR640","v":0},{"$f":"Macro!AS640","v":0},{"$f":"Macro!AT640","v":0},{"$f":"Macro!AU640","v":0},{"$f":"Macro!AV640","v":0},{"$f":"Macro!AW640","v":0},{"$f":"Macro!AX640","v":0},{"$f":"Macro!AY640","v":0},{"$f":"Macro!AZ640","v":0},{"$f":"Macro!BA640","v":0},{"$f":"Macro!BB640","v":0},{"$f":"Macro!BC640","v":0},{"$f":"Macro!BD640","v":0},{"$f":"Macro!BE640","v":0},{"$f":"Macro!BF640","v":0},{"$f":"Macro!BG640","v":0},{"$f":"Macro!BH640","v":0},{"$f":"Macro!BI640","v":0},{"$f":"Macro!BJ640","v":0}]
[null,null,null,null,{"$f":"Macro!E643","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F643","v":"Spare 3"},{"$f":"Macro!G643","v":"£'000"},{"$f":"Macro!H643","v":"Nominal Y/E"},null,{"$f":"Macro!J643","v":0},null,{"$f":"Macro!L643","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y643","v":0},null,{"$f":"Macro!AA643","v":0},{"$f":"Macro!AB643","v":0},{"$f":"Macro!AC643","v":0},{"$f":"Macro!AD643","v":0},{"$f":"Macro!AE643","v":0},{"$f":"Macro!AF643","v":0},{"$f":"Macro!AG643","v":0},{"$f":"Macro!AH643","v":0},{"$f":"Macro!AI643","v":0},{"$f":"Macro!AJ643","v":0},{"$f":"Macro!AK643","v":0},{"$f":"Macro!AL643","v":0},{"$f":"Macro!AM643","v":0},{"$f":"Macro!AN643","v":0},{"$f":"Macro!AO643","v":0},{"$f":"Macro!AP643","v":0},{"$f":"Macro!AQ643","v":0},{"$f":"Macro!AR643","v":0},{"$f":"Macro!AS643","v":0},{"$f":"Macro!AT643","v":0},{"$f":"Macro!AU643","v":0},{"$f":"Macro!AV643","v":0},{"$f":"Macro!AW643","v":0},{"$f":"Macro!AX643","v":0},{"$f":"Macro!AY643","v":0},{"$f":"Macro!AZ643","v":0},{"$f":"Macro!BA643","v":0},{"$f":"Macro!BB643","v":0},{"$f":"Macro!BC643","v":0},{"$f":"Macro!BD643","v":0},{"$f":"Macro!BE643","v":0},{"$f":"Macro!BF643","v":0},{"$f":"Macro!BG643","v":0},{"$f":"Macro!BH643","v":0},{"$f":"Macro!BI643","v":0},{"$f":"Macro!BJ643","v":0}]
[null,null,null,null,{"$f":"Macro!E646","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F646","v":"Spare 4"},{"$f":"Macro!G646","v":"£'000"},{"$f":"Macro!H646","v":"Nominal Y/E"},null,{"$f":"Macro!J646","v":0},null,{"$f":"Macro!L646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y646","v":0},null,{"$f":"Macro!AA646","v":0},{"$f":"Macro!AB646","v":0},{"$f":"Macro!AC646","v":0},{"$f":"Macro!AD646","v":0},{"$f":"Macro!AE646","v":0},{"$f":"Macro!AF646","v":0},{"$f":"Macro!AG646","v":0},{"$f":"Macro!AH646","v":0},{"$f":"Macro!AI646","v":0},{"$f":"Macro!AJ646","v":0},{"$f":"Macro!AK646","v":0},{"$f":"Macro!AL646","v":0},{"$f":"Macro!AM646","v":0},{"$f":"Macro!AN646","v":0},{"$f":"Macro!AO646","v":0},{"$f":"Macro!AP646","v":0},{"$f":"Macro!AQ646","v":0},{"$f":"Macro!AR646","v":0},{"$f":"Macro!AS646","v":0},{"$f":"Macro!AT646","v":0},{"$f":"Macro!AU646","v":0},{"$f":"Macro!AV646","v":0},{"$f":"Macro!AW646","v":0},{"$f":"Macro!AX646","v":0},{"$f":"Macro!AY646","v":0},{"$f":"Macro!AZ646","v":0},{"$f":"Macro!BA646","v":0},{"$f":"Macro!BB646","v":0},{"$f":"Macro!BC646","v":0},{"$f":"Macro!BD646","v":0},{"$f":"Macro!BE646","v":0},{"$f":"Macro!BF646","v":0},{"$f":"Macro!BG646","v":0},{"$f":"Macro!BH646","v":0},{"$f":"Macro!BI646","v":0},{"$f":"Macro!BJ646","v":0}]
[null,null,null,null,{"$f":"Macro!E649","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F649","v":"Spare 5"},{"$f":"Macro!G649","v":"£'000"},{"$f":"Macro!H649","v":"Nominal Y/E"},null,{"$f":"Macro!J649","v":0},null,{"$f":"Macro!L649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y649","v":0},null,{"$f":"Macro!AA649","v":0},{"$f":"Macro!AB649","v":0},{"$f":"Macro!AC649","v":0},{"$f":"Macro!AD649","v":0},{"$f":"Macro!AE649","v":0},{"$f":"Macro!AF649","v":0},{"$f":"Macro!AG649","v":0},{"$f":"Macro!AH649","v":0},{"$f":"Macro!AI649","v":0},{"$f":"Macro!AJ649","v":0},{"$f":"Macro!AK649","v":0},{"$f":"Macro!AL649","v":0},{"$f":"Macro!AM649","v":0},{"$f":"Macro!AN649","v":0},{"$f":"Macro!AO649","v":0},{"$f":"Macro!AP649","v":0},{"$f":"Macro!AQ649","v":0},{"$f":"Macro!AR649","v":0},{"$f":"Macro!AS649","v":0},{"$f":"Macro!AT649","v":0},{"$f":"Macro!AU649","v":0},{"$f":"Macro!AV649","v":0},{"$f":"Macro!AW649","v":0},{"$f":"Macro!AX649","v":0},{"$f":"Macro!AY649","v":0},{"$f":"Macro!AZ649","v":0},{"$f":"Macro!BA649","v":0},{"$f":"Macro!BB649","v":0},{"$f":"Macro!BC649","v":0},{"$f":"Macro!BD649","v":0},{"$f":"Macro!BE649","v":0},{"$f":"Macro!BF649","v":0},{"$f":"Macro!BG649","v":0},{"$f":"Macro!BH649","v":0},{"$f":"Macro!BI649","v":0},{"$f":"Macro!BJ649","v":0}]
[null,null,null,null,{"$f":"Macro!E652","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F652","v":"Spare 6"},{"$f":"Macro!G652","v":"£'000"},{"$f":"Macro!H652","v":"Nominal Y/E"},null,{"$f":"Macro!J652","v":0},null,{"$f":"Macro!L652","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y652","v":0},null,{"$f":"Macro!AA652","v":0},{"$f":"Macro!AB652","v":0},{"$f":"Macro!AC652","v":0},{"$f":"Macro!AD652","v":0},{"$f":"Macro!AE652","v":0},{"$f":"Macro!AF652","v":0},{"$f":"Macro!AG652","v":0},{"$f":"Macro!AH652","v":0},{"$f":"Macro!AI652","v":0},{"$f":"Macro!AJ652","v":0},{"$f":"Macro!AK652","v":0},{"$f":"Macro!AL652","v":0},{"$f":"Macro!AM652","v":0},{"$f":"Macro!AN652","v":0},{"$f":"Macro!AO652","v":0},{"$f":"Macro!AP652","v":0},{"$f":"Macro!AQ652","v":0},{"$f":"Macro!AR652","v":0},{"$f":"Macro!AS652","v":0},{"$f":"Macro!AT652","v":0},{"$f":"Macro!AU652","v":0},{"$f":"Macro!AV652","v":0},{"$f":"Macro!AW652","v":0},{"$f":"Macro!AX652","v":0},{"$f":"Macro!AY652","v":0},{"$f":"Macro!AZ652","v":0},{"$f":"Macro!BA652","v":0},{"$f":"Macro!BB652","v":0},{"$f":"Macro!BC652","v":0},{"$f":"Macro!BD652","v":0},{"$f":"Macro!BE652","v":0},{"$f":"Macro!BF652","v":0},{"$f":"Macro!BG652","v":0},{"$f":"Macro!BH652","v":0},{"$f":"Macro!BI652","v":0},{"$f":"Macro!BJ652","v":0}]
[null,null,null,null,{"$f":"Macro!E655","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F655","v":"Spare 7"},{"$f":"Macro!G655","v":"£'000"},{"$f":"Macro!H655","v":"Nominal Y/E"},null,{"$f":"Macro!J655","v":0},null,{"$f":"Macro!L655","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y655","v":0},null,{"$f":"Macro!AA655","v":0},{"$f":"Macro!AB655","v":0},{"$f":"Macro!AC655","v":0},{"$f":"Macro!AD655","v":0},{"$f":"Macro!AE655","v":0},{"$f":"Macro!AF655","v":0},{"$f":"Macro!AG655","v":0},{"$f":"Macro!AH655","v":0},{"$f":"Macro!AI655","v":0},{"$f":"Macro!AJ655","v":0},{"$f":"Macro!AK655","v":0},{"$f":"Macro!AL655","v":0},{"$f":"Macro!AM655","v":0},{"$f":"Macro!AN655","v":0},{"$f":"Macro!AO655","v":0},{"$f":"Macro!AP655","v":0},{"$f":"Macro!AQ655","v":0},{"$f":"Macro!AR655","v":0},{"$f":"Macro!AS655","v":0},{"$f":"Macro!AT655","v":0},{"$f":"Macro!AU655","v":0},{"$f":"Macro!AV655","v":0},{"$f":"Macro!AW655","v":0},{"$f":"Macro!AX655","v":0},{"$f":"Macro!AY655","v":0},{"$f":"Macro!AZ655","v":0},{"$f":"Macro!BA655","v":0},{"$f":"Macro!BB655","v":0},{"$f":"Macro!BC655","v":0},{"$f":"Macro!BD655","v":0},{"$f":"Macro!BE655","v":0},{"$f":"Macro!BF655","v":0},{"$f":"Macro!BG655","v":0},{"$f":"Macro!BH655","v":0},{"$f":"Macro!BI655","v":0},{"$f":"Macro!BJ655","v":0}]
[null,null,null,null,{"$f":"Macro!E658","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F658","v":"Spare 8"},{"$f":"Macro!G658","v":"£'000"},{"$f":"Macro!H658","v":"Nominal Y/E"},null,{"$f":"Macro!J658","v":0},null,{"$f":"Macro!L658","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y658","v":0},null,{"$f":"Macro!AA658","v":0},{"$f":"Macro!AB658","v":0},{"$f":"Macro!AC658","v":0},{"$f":"Macro!AD658","v":0},{"$f":"Macro!AE658","v":0},{"$f":"Macro!AF658","v":0},{"$f":"Macro!AG658","v":0},{"$f":"Macro!AH658","v":0},{"$f":"Macro!AI658","v":0},{"$f":"Macro!AJ658","v":0},{"$f":"Macro!AK658","v":0},{"$f":"Macro!AL658","v":0},{"$f":"Macro!AM658","v":0},{"$f":"Macro!AN658","v":0},{"$f":"Macro!AO658","v":0},{"$f":"Macro!AP658","v":0},{"$f":"Macro!AQ658","v":0},{"$f":"Macro!AR658","v":0},{"$f":"Macro!AS658","v":0},{"$f":"Macro!AT658","v":0},{"$f":"Macro!AU658","v":0},{"$f":"Macro!AV658","v":0},{"$f":"Macro!AW658","v":0},{"$f":"Macro!AX658","v":0},{"$f":"Macro!AY658","v":0},{"$f":"Macro!AZ658","v":0},{"$f":"Macro!BA658","v":0},{"$f":"Macro!BB658","v":0},{"$f":"Macro!BC658","v":0},{"$f":"Macro!BD658","v":0},{"$f":"Macro!BE658","v":0},{"$f":"Macro!BF658","v":0},{"$f":"Macro!BG658","v":0},{"$f":"Macro!BH658","v":0},{"$f":"Macro!BI658","v":0},{"$f":"Macro!BJ658","v":0}]
[null,null,null,null,{"$f":"Macro!E661","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F661","v":"Spare 9"},{"$f":"Macro!G661","v":"£'000"},{"$f":"Macro!H661","v":"Nominal Y/E"},null,{"$f":"Macro!J661","v":0},null,{"$f":"Macro!L661","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y661","v":0},null,{"$f":"Macro!AA661","v":0},{"$f":"Macro!AB661","v":0},{"$f":"Macro!AC661","v":0},{"$f":"Macro!AD661","v":0},{"$f":"Macro!AE661","v":0},{"$f":"Macro!AF661","v":0},{"$f":"Macro!AG661","v":0},{"$f":"Macro!AH661","v":0},{"$f":"Macro!AI661","v":0},{"$f":"Macro!AJ661","v":0},{"$f":"Macro!AK661","v":0},{"$f":"Macro!AL661","v":0},{"$f":"Macro!AM661","v":0},{"$f":"Macro!AN661","v":0},{"$f":"Macro!AO661","v":0},{"$f":"Macro!AP661","v":0},{"$f":"Macro!AQ661","v":0},{"$f":"Macro!AR661","v":0},{"$f":"Macro!AS661","v":0},{"$f":"Macro!AT661","v":0},{"$f":"Macro!AU661","v":0},{"$f":"Macro!AV661","v":0},{"$f":"Macro!AW661","v":0},{"$f":"Macro!AX661","v":0},{"$f":"Macro!AY661","v":0},{"$f":"Macro!AZ661","v":0},{"$f":"Macro!BA661","v":0},{"$f":"Macro!BB661","v":0},{"$f":"Macro!BC661","v":0},{"$f":"Macro!BD661","v":0},{"$f":"Macro!BE661","v":0},{"$f":"Macro!BF661","v":0},{"$f":"Macro!BG661","v":0},{"$f":"Macro!BH661","v":0},{"$f":"Macro!BI661","v":0},{"$f":"Macro!BJ661","v":0}]
[null,null,null,null,{"$f":"Macro!E664","v":"Regulatory Return for Next Price Control Period"},{"$f":"Macro!F664","v":"Spare 10"},{"$f":"Macro!G664","v":"£'000"},{"$f":"Macro!H664","v":"Nominal Y/E"},null,{"$f":"Macro!J664","v":0},null,{"$f":"Macro!L664","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y664","v":0},null,{"$f":"Macro!AA664","v":0},{"$f":"Macro!AB664","v":0},{"$f":"Macro!AC664","v":0},{"$f":"Macro!AD664","v":0},{"$f":"Macro!AE664","v":0},{"$f":"Macro!AF664","v":0},{"$f":"Macro!AG664","v":0},{"$f":"Macro!AH664","v":0},{"$f":"Macro!AI664","v":0},{"$f":"Macro!AJ664","v":0},{"$f":"Macro!AK664","v":0},{"$f":"Macro!AL664","v":0},{"$f":"Macro!AM664","v":0},{"$f":"Macro!AN664","v":0},{"$f":"Macro!AO664","v":0},{"$f":"Macro!AP664","v":0},{"$f":"Macro!AQ664","v":0},{"$f":"Macro!AR664","v":0},{"$f":"Macro!AS664","v":0},{"$f":"Macro!AT664","v":0},{"$f":"Macro!AU664","v":0},{"$f":"Macro!AV664","v":0},{"$f":"Macro!AW664","v":0},{"$f":"Macro!AX664","v":0},{"$f":"Macro!AY664","v":0},{"$f":"Macro!AZ664","v":0},{"$f":"Macro!BA664","v":0},{"$f":"Macro!BB664","v":0},{"$f":"Macro!BC664","v":0},{"$f":"Macro!BD664","v":0},{"$f":"Macro!BE664","v":0},{"$f":"Macro!BF664","v":0},{"$f":"Macro!BG664","v":0},{"$f":"Macro!BH664","v":0},{"$f":"Macro!BI664","v":0},{"$f":"Macro!BJ664","v":0}]
[null,null,null,null,"Regulatory Return for Next Price Control Period",null,{"$f":"G170","v":"£'000"},{"$f":"H170","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA171:BJ171)","v":5241.9892950830063},null,{"$f":"INDEX(AA161:AA170, $G$160, 1 )","v":0},{"$f":"INDEX(AB161:AB170, $G$160, 1 )","v":0},{"$f":"INDEX(AC161:AC170, $G$160, 1 )","v":0},{"$f":"INDEX(AD161:AD170, $G$160, 1 )","v":0},{"$f":"INDEX(AE161:AE170, $G$160, 1 )","v":0},{"$f":"INDEX(AF161:AF170, $G$160, 1 )","v":0},{"$f":"INDEX(AG161:AG170, $G$160, 1 )","v":0},{"$f":"INDEX(AH161:AH170, $G$160, 1 )","v":0},{"$f":"INDEX(AI161:AI170, $G$160, 1 )","v":1203.0616568960638},{"$f":"INDEX(AJ161:AJ170, $G$160, 1 )","v":1077.7581405186888},{"$f":"INDEX(AK161:AK170, $G$160, 1 )","v":974.63186647956672},{"$f":"INDEX(AL161:AL170, $G$160, 1 )","v":983.51230947478268},{"$f":"INDEX(AM161:AM170, $G$160, 1 )","v":1003.0253217139041},{"$f":"INDEX(AN161:AN170, $G$160, 1 )","v":0},{"$f":"INDEX(AO161:AO170, $G$160, 1 )","v":0},{"$f":"INDEX(AP161:AP170, $G$160, 1 )","v":0},{"$f":"INDEX(AQ161:AQ170, $G$160, 1 )","v":0},{"$f":"INDEX(AR161:AR170, $G$160, 1 )","v":0},{"$f":"INDEX(AS161:AS170, $G$160, 1 )","v":0},{"$f":"INDEX(AT161:AT170, $G$160, 1 )","v":0},{"$f":"INDEX(AU161:AU170, $G$160, 1 )","v":0},{"$f":"INDEX(AV161:AV170, $G$160, 1 )","v":0},{"$f":"INDEX(AW161:AW170, $G$160, 1 )","v":0},{"$f":"INDEX(AX161:AX170, $G$160, 1 )","v":0},{"$f":"INDEX(AY161:AY170, $G$160, 1 )","v":0},{"$f":"INDEX(AZ161:AZ170, $G$160, 1 )","v":0},{"$f":"INDEX(BA161:BA170, $G$160, 1 )","v":0},{"$f":"INDEX(BB161:BB170, $G$160, 1 )","v":0},{"$f":"INDEX(BC161:BC170, $G$160, 1 )","v":0},{"$f":"INDEX(BD161:BD170, $G$160, 1 )","v":0},{"$f":"INDEX(BE161:BE170, $G$160, 1 )","v":0},{"$f":"INDEX(BF161:BF170, $G$160, 1 )","v":0},{"$f":"INDEX(BG161:BG170, $G$160, 1 )","v":0},{"$f":"INDEX(BH161:BH170, $G$160, 1 )","v":0},{"$f":"INDEX(BI161:BI170, $G$160, 1 )","v":0},{"$f":"INDEX(BJ161:BJ170, $G$160, 1 )","v":0}]
[]
[null,"Oceanic Revenue"]
[]
[null,null,null,"Oceanic Revenue"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E178","v":"Oceanic Revenue - Price Determination"},{"$f":"'I_Series Oceanic'!F178","v":"Other Oceanic Revenue - CAA  Run"},{"$f":"'I_Series Oceanic'!G178","v":"£'000"},{"$f":"'I_Series Oceanic'!H178","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J178","v":0},null,{"$f":"'I_Series Oceanic'!L178","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y178","v":4090.8259151696757},null,{"$f":"'I_Series Oceanic'!AA178","v":0},{"$f":"'I_Series Oceanic'!AB178","v":0},{"$f":"'I_Series Oceanic'!AC178","v":0},{"$f":"'I_Series Oceanic'!AD178","v":0},{"$f":"'I_Series Oceanic'!AE178","v":415},{"$f":"'I_Series Oceanic'!AF178","v":351},{"$f":"'I_Series Oceanic'!AG178","v":497},{"$f":"'I_Series Oceanic'!AH178","v":369.82591516967591},{"$f":"'I_Series Oceanic'!AI178","v":499},{"$f":"'I_Series Oceanic'!AJ178","v":491},{"$f":"'I_Series Oceanic'!AK178","v":488},{"$f":"'I_Series Oceanic'!AL178","v":490},{"$f":"'I_Series Oceanic'!AM178","v":490},{"$f":"'I_Series Oceanic'!AN178","v":0},{"$f":"'I_Series Oceanic'!AO178","v":0},{"$f":"'I_Series Oceanic'!AP178","v":0},{"$f":"'I_Series Oceanic'!AQ178","v":0},{"$f":"'I_Series Oceanic'!AR178","v":0},{"$f":"'I_Series Oceanic'!AS178","v":0},{"$f":"'I_Series Oceanic'!AT178","v":0},{"$f":"'I_Series Oceanic'!AU178","v":0},{"$f":"'I_Series Oceanic'!AV178","v":0},{"$f":"'I_Series Oceanic'!AW178","v":0},{"$f":"'I_Series Oceanic'!AX178","v":0},{"$f":"'I_Series Oceanic'!AY178","v":0},{"$f":"'I_Series Oceanic'!AZ178","v":0},{"$f":"'I_Series Oceanic'!BA178","v":0},{"$f":"'I_Series Oceanic'!BB178","v":0},{"$f":"'I_Series Oceanic'!BC178","v":0},{"$f":"'I_Series Oceanic'!BD178","v":0},{"$f":"'I_Series Oceanic'!BE178","v":0},{"$f":"'I_Series Oceanic'!BF178","v":0},{"$f":"'I_Series Oceanic'!BG178","v":0},{"$f":"'I_Series Oceanic'!BH178","v":0},{"$f":"'I_Series Oceanic'!BI178","v":0},{"$f":"'I_Series Oceanic'!BJ178","v":0}]
[null,null,null,null,{"$f":"C_Index!E314","v":"Oceanic Revenue - indexation - growth rate"},null,{"$f":"C_Index!G314","v":"index"},{"$f":"C_Index!H314","v":"CPI 2020"},null,{"$f":"C_Index!J314","v":0},null,{"$f":"C_Index!L314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y314","v":0},null,{"$f":"C_Index!AA314","v":0.91961685823754757},{"$f":"C_Index!AB314","v":0.92551724137931035},{"$f":"C_Index!AC314","v":0.95042145593869709},{"$f":"C_Index!AD314","v":0.97394636015325609},{"$f":"C_Index!AE314","v":0.99126436781609162},{"$f":"C_Index!AF314","v":1},{"$f":"C_Index!AG314","v":1.0258237547892719},{"$f":"C_Index!AH314","v":1.1186973180076629},{"$f":"C_Index!AI314","v":1.1873399586480322},{"$f":"C_Index!AJ314","v":1.1975124598510096},{"$f":"C_Index!AK314","v":1.198896577295987},{"$f":"C_Index!AL314","v":1.2048871867171229},{"$f":"C_Index!AM314","v":1.2238361939769149},{"$f":"C_Index!AN314","v":1.2430832082867362},{"$f":"C_Index!AO314","v":1.2626329163407577},{"$f":"C_Index!AP314","v":1.282490078539803},{"$f":"C_Index!AQ314","v":1.3026595301505184},{"$f":"C_Index!AR314","v":1.3231461824827708},{"$f":"C_Index!AS314","v":1.3439550240855642},{"$f":"C_Index!AT314","v":1.3650911219617634},{"$f":"C_Index!AU314","v":1.3865596228019204},{"$f":"C_Index!AV314","v":1.4083657542375072},{"$f":"C_Index!AW314","v":1.4305148261138558},{"$f":"C_Index!AX314","v":1.4530122317831182},{"$f":"C_Index!AY314","v":1.4758634494175611},{"$f":"C_Index!AZ314","v":1.4990740433435141},{"$f":"C_Index!BA314","v":1.5226496653962955},{"$f":"C_Index!BB314","v":1.5465960562964489},{"$f":"C_Index!BC314","v":1.5709190470476218},{"$f":"C_Index!BD314","v":1.5956245603564285},{"$f":"C_Index!BE314","v":1.6207186120746455},{"$f":"C_Index!BF314","v":1.6462073126640833},{"$f":"C_Index!BG314","v":1.6720968686844992},{"$f":"C_Index!BH314","v":1.6983935843049107},{"$f":"C_Index!BI314","v":1.725103862838675},{"$f":"C_Index!BJ314","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E338","v":"Revenue - Other Oceanic Revenue - previous Price Determination"},null,{"$f":"I_Actuals!G338","v":"£'000 "},{"$f":"I_Actuals!H338","v":"Nominal"},null,{"$f":"I_Actuals!J338","v":" I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L338","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y338","v":643.04922584853455},null,{"$f":"I_Actuals!AA338","v":524.03096056446736},{"$f":"I_Actuals!AB338","v":492.71482580911663},{"$f":"I_Actuals!AC338","v":497.90731196996904},{"$f":"I_Actuals!AD338","v":475.70831224888968},{"$f":"I_Actuals!AE338","v":-429.20177023081743},{"$f":"I_Actuals!AF338","v":-369.35654884206252},{"$f":"I_Actuals!AG338","v":-548.75386567102817},{"$f":"I_Actuals!AH338","v":0},{"$f":"I_Actuals!AI338","v":0},{"$f":"I_Actuals!AJ338","v":0},{"$f":"I_Actuals!AK338","v":0},{"$f":"I_Actuals!AL338","v":0},{"$f":"I_Actuals!AM338","v":0},{"$f":"I_Actuals!AN338","v":0},{"$f":"I_Actuals!AO338","v":0},{"$f":"I_Actuals!AP338","v":0},{"$f":"I_Actuals!AQ338","v":0},{"$f":"I_Actuals!AR338","v":0},{"$f":"I_Actuals!AS338","v":0},{"$f":"I_Actuals!AT338","v":0},{"$f":"I_Actuals!AU338","v":0},{"$f":"I_Actuals!AV338","v":0},{"$f":"I_Actuals!AW338","v":0},{"$f":"I_Actuals!AX338","v":0},{"$f":"I_Actuals!AY338","v":0},{"$f":"I_Actuals!AZ338","v":0},{"$f":"I_Actuals!BA338","v":0},{"$f":"I_Actuals!BB338","v":0},{"$f":"I_Actuals!BC338","v":0},{"$f":"I_Actuals!BD338","v":0},{"$f":"I_Actuals!BE338","v":0},{"$f":"I_Actuals!BF338","v":0},{"$f":"I_Actuals!BG338","v":0},{"$f":"I_Actuals!BH338","v":0},{"$f":"I_Actuals!BI338","v":0},{"$f":"I_Actuals!BJ338","v":0}]
[]
[null,null,null,null,"Revenue - Other Oceanic Revenue - Price Determination",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z181:BJ181)","v":5070.9580004926111},null,{"$f":"IF(AA178,AA176 * AA177, AA179)","v":524.03096056446736},{"$f":"IF(AB178,AB176 * AB177, AB179)","v":492.71482580911663},497.90731196996904,475.70831224888968,-429.20177023081743,-369.35654884206252,509.83440613026812,413.72325943004591,592.48263936536807,587.97861778684569,585.06152972044163,590.39472149139021,599.67973504868826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E181 & \" -NEG\"","v":"Revenue - Other Oceanic Revenue - Price Determination -NEG"},null,{"$f":"G181","v":"£'000 "},{"$f":"H181","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z182:BJ182)","v":-5070.9580004926111},null,{"$f":"AA181 * SignSwitch","v":-524.03096056446736},-492.71482580911663,-497.90731196996904,-475.70831224888968,429.20177023081743,369.35654884206252,-509.83440613026812,-413.72325943004591,-592.48263936536807,-587.97861778684569,-585.06152972044163,-590.39472149139021,-599.67973504868826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Regulatory Depreciation"]
[]
[null,null,null,"Calculated"]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E259","v":"Allowed Depreciation for year RAB 1  (Oceanic) POS- Determined Costs"},null,{"$f":"C_RAB_Oceanic!G259","v":"£'000 "},{"$f":"C_RAB_Oceanic!H259","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J259","v":0},null,{"$f":"C_RAB_Oceanic!L259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y259","v":100846.34462272521},null,{"$f":"C_RAB_Oceanic!AA259","v":5329.9794096199412},{"$f":"C_RAB_Oceanic!AB259","v":4960.3119266659814},{"$f":"C_RAB_Oceanic!AC259","v":4478.7281750952734},{"$f":"C_RAB_Oceanic!AD259","v":4272.323022350397},{"$f":"C_RAB_Oceanic!AE259","v":4242.8556423936552},{"$f":"C_RAB_Oceanic!AF259","v":5884.3222468769145},{"$f":"C_RAB_Oceanic!AG259","v":5100},{"$f":"C_RAB_Oceanic!AH259","v":5200},{"$f":"C_RAB_Oceanic!AI259","v":6553.5871044379437},{"$f":"C_RAB_Oceanic!AJ259","v":6935.0535246696572},{"$f":"C_RAB_Oceanic!AK259","v":5714.336567755422},{"$f":"C_RAB_Oceanic!AL259","v":6072.3082897355607},{"$f":"C_RAB_Oceanic!AM259","v":6377.6534477239948},{"$f":"C_RAB_Oceanic!AN259","v":2172.4713796139422},{"$f":"C_RAB_Oceanic!AO259","v":2233.3444262815028},{"$f":"C_RAB_Oceanic!AP259","v":2295.9231468858361},{"$f":"C_RAB_Oceanic!AQ259","v":2360.2553347236112},{"$f":"C_RAB_Oceanic!AR259","v":2426.3901222684399},{"$f":"C_RAB_Oceanic!AS259","v":2494.3780186948602},{"$f":"C_RAB_Oceanic!AT259","v":2564.2709484537477},{"$f":"C_RAB_Oceanic!AU259","v":2636.122290928618},{"$f":"C_RAB_Oceanic!AV259","v":2666.1895806319358},{"$f":"C_RAB_Oceanic!AW259","v":2443.2212115172151},{"$f":"C_RAB_Oceanic!AX259","v":2067.7442938526056},{"$f":"C_RAB_Oceanic!AY259","v":1669.4814690466283},{"$f":"C_RAB_Oceanic!AZ259","v":1127.0629367141719},{"$f":"C_RAB_Oceanic!BA259","v":568.03010578736098},{"$f":"C_RAB_Oceanic!BB259","v":9.7246613024767943E-13},{"$f":"C_RAB_Oceanic!BC259","v":0},{"$f":"C_RAB_Oceanic!BD259","v":0},{"$f":"C_RAB_Oceanic!BE259","v":0},{"$f":"C_RAB_Oceanic!BF259","v":0},{"$f":"C_RAB_Oceanic!BG259","v":0},{"$f":"C_RAB_Oceanic!BH259","v":0},{"$f":"C_RAB_Oceanic!BI259","v":0},{"$f":"C_RAB_Oceanic!BJ259","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E341","v":"Backlog adjustment to Depreciation for year (Oceanic) - POS"},null,{"$f":"C_RAB_Oceanic!G341","v":"£'000 "},{"$f":"C_RAB_Oceanic!H341","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J341","v":0},null,{"$f":"C_RAB_Oceanic!L341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y341","v":7165.3768209522623},null,{"$f":"C_RAB_Oceanic!AA341","v":199.94024348542592},{"$f":"C_RAB_Oceanic!AB341","v":70.080393449376885},{"$f":"C_RAB_Oceanic!AC341","v":72.903503965392943},{"$f":"C_RAB_Oceanic!AD341","v":74.853144917087249},{"$f":"C_RAB_Oceanic!AE341","v":76.594511896178801},{"$f":"C_RAB_Oceanic!AF341","v":1335.9899051548077},{"$f":"C_RAB_Oceanic!AG341","v":1400},{"$f":"C_RAB_Oceanic!AH341","v":1600},{"$f":"C_RAB_Oceanic!AI341","v":1457.4129922814943},{"$f":"C_RAB_Oceanic!AJ341","v":1473.916401914149},{"$f":"C_RAB_Oceanic!AK341","v":-193.66991854733345},{"$f":"C_RAB_Oceanic!AL341","v":-198.37498469464489},{"$f":"C_RAB_Oceanic!AM341","v":-204.26937286967231},{"$f":"C_RAB_Oceanic!AN341","v":0},{"$f":"C_RAB_Oceanic!AO341","v":0},{"$f":"C_RAB_Oceanic!AP341","v":0},{"$f":"C_RAB_Oceanic!AQ341","v":0},{"$f":"C_RAB_Oceanic!AR341","v":0},{"$f":"C_RAB_Oceanic!AS341","v":0},{"$f":"C_RAB_Oceanic!AT341","v":0},{"$f":"C_RAB_Oceanic!AU341","v":0},{"$f":"C_RAB_Oceanic!AV341","v":0},{"$f":"C_RAB_Oceanic!AW341","v":0},{"$f":"C_RAB_Oceanic!AX341","v":0},{"$f":"C_RAB_Oceanic!AY341","v":0},{"$f":"C_RAB_Oceanic!AZ341","v":0},{"$f":"C_RAB_Oceanic!BA341","v":0},{"$f":"C_RAB_Oceanic!BB341","v":0},{"$f":"C_RAB_Oceanic!BC341","v":0},{"$f":"C_RAB_Oceanic!BD341","v":0},{"$f":"C_RAB_Oceanic!BE341","v":0},{"$f":"C_RAB_Oceanic!BF341","v":0},{"$f":"C_RAB_Oceanic!BG341","v":0},{"$f":"C_RAB_Oceanic!BH341","v":0},{"$f":"C_RAB_Oceanic!BI341","v":0},{"$f":"C_RAB_Oceanic!BJ341","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E620","v":"Allowed Depreciation for year RAB2  - Oceanic POS"},null,{"$f":"C_RAB_Oceanic!G620","v":"£'000 "},{"$f":"C_RAB_Oceanic!H620","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J620","v":0},null,{"$f":"C_RAB_Oceanic!L620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y620","v":0},null,{"$f":"C_RAB_Oceanic!AA620","v":0},{"$f":"C_RAB_Oceanic!AB620","v":0},{"$f":"C_RAB_Oceanic!AC620","v":0},{"$f":"C_RAB_Oceanic!AD620","v":0},{"$f":"C_RAB_Oceanic!AE620","v":0},{"$f":"C_RAB_Oceanic!AF620","v":0},{"$f":"C_RAB_Oceanic!AG620","v":0},{"$f":"C_RAB_Oceanic!AH620","v":0},{"$f":"C_RAB_Oceanic!AI620","v":0},{"$f":"C_RAB_Oceanic!AJ620","v":0},{"$f":"C_RAB_Oceanic!AK620","v":0},{"$f":"C_RAB_Oceanic!AL620","v":0},{"$f":"C_RAB_Oceanic!AM620","v":0},{"$f":"C_RAB_Oceanic!AN620","v":0},{"$f":"C_RAB_Oceanic!AO620","v":0},{"$f":"C_RAB_Oceanic!AP620","v":0},{"$f":"C_RAB_Oceanic!AQ620","v":0},{"$f":"C_RAB_Oceanic!AR620","v":0},{"$f":"C_RAB_Oceanic!AS620","v":0},{"$f":"C_RAB_Oceanic!AT620","v":0},{"$f":"C_RAB_Oceanic!AU620","v":0},{"$f":"C_RAB_Oceanic!AV620","v":0},{"$f":"C_RAB_Oceanic!AW620","v":0},{"$f":"C_RAB_Oceanic!AX620","v":0},{"$f":"C_RAB_Oceanic!AY620","v":0},{"$f":"C_RAB_Oceanic!AZ620","v":0},{"$f":"C_RAB_Oceanic!BA620","v":0},{"$f":"C_RAB_Oceanic!BB620","v":0},{"$f":"C_RAB_Oceanic!BC620","v":0},{"$f":"C_RAB_Oceanic!BD620","v":0},{"$f":"C_RAB_Oceanic!BE620","v":0},{"$f":"C_RAB_Oceanic!BF620","v":0},{"$f":"C_RAB_Oceanic!BG620","v":0},{"$f":"C_RAB_Oceanic!BH620","v":0},{"$f":"C_RAB_Oceanic!BI620","v":0},{"$f":"C_RAB_Oceanic!BJ620","v":0}]
[null,null,null,null,"Regulatory Depreciation",null,{"$f":"G189","v":"£'000 "},{"$f":"H189","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA187:AA189)","v":5529.9196531053667},5030.3923201153584,4551.6316790606661,4347.1761672674838,4319.4501542898342,7220.3121520317218,6500,6800,8011.0000967194383,8408.9699265838062,5520.6666492080885,5873.9333050409159,6173.3840748543225,2172.4713796139422,2233.3444262815028,2295.9231468858361,2360.2553347236112,2426.3901222684399,2494.3780186948602,2564.2709484537477,2636.122290928618,2666.1895806319358,2443.2212115172151,2067.7442938526056,1669.4814690466283,1127.0629367141719,568.03010578736098,9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$240","v":"RAB Within Year RPI Growth (Oceanic) - growth rate"},null,{"$f":"C_Index!G$240","v":"%"},{"$f":"C_Index!H$240","v":"Nominal Year"},null,{"$f":"C_Index!J$240","v":0},null,{"$f":"C_Index!L$240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$240","v":0},null,{"$f":"C_Index!AA$240","v":7.9613215149072492E-3},{"$f":"C_Index!AB$240","v":1.5396312488120234E-2},{"$f":"C_Index!AC$240","v":2.0644095788604488E-2},{"$f":"C_Index!AD$240","v":1.4264575318141626E-2},{"$f":"C_Index!AE$240","v":1.0734072022160479E-2},{"$f":"C_Index!AF$240","v":7.7038974329814991E-3},{"$f":"C_Index!AG$240","v":4.1639344262295097E-2},{"$f":"C_Index!AH$240","v":5.896180215475022E-2},{"$f":"C_Index!AI$240","v":1.8784626003040206E-2},{"$f":"C_Index!AJ$240","v":1.3874068238776127E-2},{"$f":"C_Index!AK$240","v":1.455948765302395E-2},{"$f":"C_Index!AL$240","v":2.1548923742415571E-2},{"$f":"C_Index!AM$240","v":2.3231446130044908E-2},{"$f":"C_Index!AN$240","v":2.3231446130044908E-2},{"$f":"C_Index!AO$240","v":2.3231446130044908E-2},{"$f":"C_Index!AP$240","v":2.3231446130044908E-2},{"$f":"C_Index!AQ$240","v":2.3231446130044908E-2},{"$f":"C_Index!AR$240","v":2.3231446130044908E-2},{"$f":"C_Index!AS$240","v":2.3231446130044908E-2},{"$f":"C_Index!AT$240","v":2.3231446130044908E-2},{"$f":"C_Index!AU$240","v":2.3231446130044908E-2},{"$f":"C_Index!AV$240","v":2.3231446130044908E-2},{"$f":"C_Index!AW$240","v":2.3231446130044908E-2},{"$f":"C_Index!AX$240","v":2.3231446130044908E-2},{"$f":"C_Index!AY$240","v":2.3231446130044908E-2},{"$f":"C_Index!AZ$240","v":2.3231446130044908E-2},{"$f":"C_Index!BA$240","v":2.3231446130044908E-2},{"$f":"C_Index!BB$240","v":2.3231446130044908E-2},{"$f":"C_Index!BC$240","v":2.3231446130044908E-2},{"$f":"C_Index!BD$240","v":2.3231446130044908E-2},{"$f":"C_Index!BE$240","v":2.3231446130044908E-2},{"$f":"C_Index!BF$240","v":2.3231446130044908E-2},{"$f":"C_Index!BG$240","v":2.3231446130044908E-2},{"$f":"C_Index!BH$240","v":2.3231446130044908E-2},{"$f":"C_Index!BI$240","v":2.3231446130044908E-2},{"$f":"C_Index!BJ$240","v":2.3231446130044908E-2}]
[null,null,null,null,"Regulatory Depreciation - Calculated",null,{"$f":"G190","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA190 / (1+AA191)","v":5486.2419172932341},{"$f":"AB190 / (1+AB191)","v":4954.1171838500368},4459.5679315068501,4286.0376602465058,4273.5772681017625,7165.112857481944,6240.1636764242994,6421.3836477987425,7863.2911139901043,8293.8997948642882,5441.4420409975392,5750.0264241108762,6033.2235665768749,2123.147590733678,2182.6385757867547,2243.796509156582,2306.6680990408504,2371.3013624095211,2437.7456616768636,2506.0517424010523,2576.2717720401129,2605.65641401631,2387.750318618238,2020.7982286637143,1631.5775627896896,1101.4741004851123,555.1335506113528,9.503872598185244E-13,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Summary"]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"E192","v":"Regulatory Depreciation - Calculated"},null,"£'000 ","Nominal",null,0,null,{"$f":"L192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y192","v":0},null,{"$f":"AA192","v":5486.2419172932341},4954.1171838500368,4459.5679315068501,4286.0376602465058,4273.5772681017625,7165.112857481944,6240.1636764242994,6421.3836477987425,7863.2911139901043,8293.8997948642882,5441.4420409975392,5750.0264241108762,6033.2235665768749,2123.147590733678,2182.6385757867547,2243.796509156582,2306.6680990408504,2371.3013624095211,2437.7456616768636,2506.0517424010523,2576.2717720401129,2605.65641401631,2387.750318618238,2020.7982286637143,1631.5775627896896,1101.4741004851123,555.1335506113528,9.503872598185244E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$336","v":"Allowed Depreciation for year - RAB 1 POS - previous Price Determination"},null,{"$f":"I_Actuals!G$336","v":"£'000 "},{"$f":"I_Actuals!H$336","v":"Nominal"},null,{"$f":"I_Actuals!J$336","v":" I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L$336","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$336","v":38582.231888418071},null,{"$f":"I_Actuals!AA$336","v":5630.0329631897284},{"$f":"I_Actuals!AB$336","v":5154.1911772518542},{"$f":"I_Actuals!AC$336","v":4645.9211553893774},{"$f":"I_Actuals!AD$336","v":4483.3687907305484},{"$f":"I_Actuals!AE$336","v":4456.338085000174},{"$f":"I_Actuals!AF$336","v":7537.374797180586},{"$f":"I_Actuals!AG$336","v":6675.0049196758036},{"$f":"I_Actuals!AH$336","v":0},{"$f":"I_Actuals!AI$336","v":0},{"$f":"I_Actuals!AJ$336","v":0},{"$f":"I_Actuals!AK$336","v":0},{"$f":"I_Actuals!AL$336","v":0},{"$f":"I_Actuals!AM$336","v":0},{"$f":"I_Actuals!AN$336","v":0},{"$f":"I_Actuals!AO$336","v":0},{"$f":"I_Actuals!AP$336","v":0},{"$f":"I_Actuals!AQ$336","v":0},{"$f":"I_Actuals!AR$336","v":0},{"$f":"I_Actuals!AS$336","v":0},{"$f":"I_Actuals!AT$336","v":0},{"$f":"I_Actuals!AU$336","v":0},{"$f":"I_Actuals!AV$336","v":0},{"$f":"I_Actuals!AW$336","v":0},{"$f":"I_Actuals!AX$336","v":0},{"$f":"I_Actuals!AY$336","v":0},{"$f":"I_Actuals!AZ$336","v":0},{"$f":"I_Actuals!BA$336","v":0},{"$f":"I_Actuals!BB$336","v":0},{"$f":"I_Actuals!BC$336","v":0},{"$f":"I_Actuals!BD$336","v":0},{"$f":"I_Actuals!BE$336","v":0},{"$f":"I_Actuals!BF$336","v":0},{"$f":"I_Actuals!BG$336","v":0},{"$f":"I_Actuals!BH$336","v":0},{"$f":"I_Actuals!BI$336","v":0},{"$f":"I_Actuals!BJ$336","v":0}]
[null,null,null,null,"Regulatory Depreciation",null,{"$f":"G197","v":"£'000 "},{"$f":"H197","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA195=1,AA196,AA197)","v":5630.0329631897284},{"$f":"IF(AB195=1,AB196,AB197)","v":5154.1911772518542},4645.9211553893774,4483.3687907305484,4456.338085000174,7537.374797180586,6240.1636764242994,6421.3836477987425,7863.2911139901043,8293.8997948642882,5441.4420409975392,5750.0264241108762,6033.2235665768749,2123.147590733678,2182.6385757867547,2243.796509156582,2306.6680990408504,2371.3013624095211,2437.7456616768636,2506.0517424010523,2576.2717720401129,2605.65641401631,2387.750318618238,2020.7982286637143,1631.5775627896896,1101.4741004851123,555.1335506113528,9.503872598185244E-13,0,0,0,0,0,0,0,0]
[]
[null,"Adjustments - Previous Price Determination, TUR"]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E431","v":"Adjustments"},null,{"$f":"'I_Series Oceanic'!G431","v":"£'000 "},{"$f":"'I_Series Oceanic'!H431","v":"Nominal"},{"$f":"'I_Series Oceanic'!I431","v":"Increase / (Decrease)"},{"$f":"'I_Series Oceanic'!J431","v":0},null,{"$f":"'I_Series Oceanic'!L431","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y431","v":0},null,{"$f":"'I_Series Oceanic'!AA431","v":0},{"$f":"'I_Series Oceanic'!AB431","v":0},{"$f":"'I_Series Oceanic'!AC431","v":0},{"$f":"'I_Series Oceanic'!AD431","v":0},{"$f":"'I_Series Oceanic'!AE431","v":0},{"$f":"'I_Series Oceanic'!AF431","v":0},{"$f":"'I_Series Oceanic'!AG431","v":0},{"$f":"'I_Series Oceanic'!AH431","v":0},{"$f":"'I_Series Oceanic'!AI431","v":0},{"$f":"'I_Series Oceanic'!AJ431","v":0},{"$f":"'I_Series Oceanic'!AK431","v":0},{"$f":"'I_Series Oceanic'!AL431","v":0},{"$f":"'I_Series Oceanic'!AM431","v":0},{"$f":"'I_Series Oceanic'!AN431","v":0},{"$f":"'I_Series Oceanic'!AO431","v":0},{"$f":"'I_Series Oceanic'!AP431","v":0},{"$f":"'I_Series Oceanic'!AQ431","v":0},{"$f":"'I_Series Oceanic'!AR431","v":0},{"$f":"'I_Series Oceanic'!AS431","v":0},{"$f":"'I_Series Oceanic'!AT431","v":0},{"$f":"'I_Series Oceanic'!AU431","v":0},{"$f":"'I_Series Oceanic'!AV431","v":0},{"$f":"'I_Series Oceanic'!AW431","v":0},{"$f":"'I_Series Oceanic'!AX431","v":0},{"$f":"'I_Series Oceanic'!AY431","v":0},{"$f":"'I_Series Oceanic'!AZ431","v":0},{"$f":"'I_Series Oceanic'!BA431","v":0},{"$f":"'I_Series Oceanic'!BB431","v":0},{"$f":"'I_Series Oceanic'!BC431","v":0},{"$f":"'I_Series Oceanic'!BD431","v":0},{"$f":"'I_Series Oceanic'!BE431","v":0},{"$f":"'I_Series Oceanic'!BF431","v":0},{"$f":"'I_Series Oceanic'!BG431","v":0},{"$f":"'I_Series Oceanic'!BH431","v":0},{"$f":"'I_Series Oceanic'!BI431","v":0},{"$f":"'I_Series Oceanic'!BJ431","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$339","v":"Adjustments - previous Price Determination"},null,{"$f":"I_Actuals!G$339","v":"£'000 "},{"$f":"I_Actuals!H$339","v":"Nominal"},null,{"$f":"I_Actuals!J$339","v":" I_Actuals, rows 322:334, 2019-2021 from CMA Inputs_v2.xlsx, Oceanic - NR23 tab, rows 51:63"},null,{"$f":"I_Actuals!L$339","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$339","v":0},null,{"$f":"I_Actuals!AA$339","v":0},{"$f":"I_Actuals!AB$339","v":0},{"$f":"I_Actuals!AC$339","v":0},{"$f":"I_Actuals!AD$339","v":0},{"$f":"I_Actuals!AE$339","v":0},{"$f":"I_Actuals!AF$339","v":0},{"$f":"I_Actuals!AG$339","v":0},{"$f":"I_Actuals!AH$339","v":0},{"$f":"I_Actuals!AI$339","v":0},{"$f":"I_Actuals!AJ$339","v":0},{"$f":"I_Actuals!AK$339","v":0},{"$f":"I_Actuals!AL$339","v":0},{"$f":"I_Actuals!AM$339","v":0},{"$f":"I_Actuals!AN$339","v":0},{"$f":"I_Actuals!AO$339","v":0},{"$f":"I_Actuals!AP$339","v":0},{"$f":"I_Actuals!AQ$339","v":0},{"$f":"I_Actuals!AR$339","v":0},{"$f":"I_Actuals!AS$339","v":0},{"$f":"I_Actuals!AT$339","v":0},{"$f":"I_Actuals!AU$339","v":0},{"$f":"I_Actuals!AV$339","v":0},{"$f":"I_Actuals!AW$339","v":0},{"$f":"I_Actuals!AX$339","v":0},{"$f":"I_Actuals!AY$339","v":0},{"$f":"I_Actuals!AZ$339","v":0},{"$f":"I_Actuals!BA$339","v":0},{"$f":"I_Actuals!BB$339","v":0},{"$f":"I_Actuals!BC$339","v":0},{"$f":"I_Actuals!BD$339","v":0},{"$f":"I_Actuals!BE$339","v":0},{"$f":"I_Actuals!BF$339","v":0},{"$f":"I_Actuals!BG$339","v":0},{"$f":"I_Actuals!BH$339","v":0},{"$f":"I_Actuals!BI$339","v":0},{"$f":"I_Actuals!BJ$339","v":0}]
[null,null,null,null,{"$f":"C_PriceSmoothing!E251","v":"Adjustment Required for 2023 price set at IPs"},null,{"$f":"C_PriceSmoothing!G251","v":"£'000"},{"$f":"C_PriceSmoothing!H251","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PriceSmoothing!Y251","v":0},null,{"$f":"C_PriceSmoothing!AA251","v":0},{"$f":"C_PriceSmoothing!AB251","v":0},{"$f":"C_PriceSmoothing!AC251","v":0},{"$f":"C_PriceSmoothing!AD251","v":0},{"$f":"C_PriceSmoothing!AE251","v":0},{"$f":"C_PriceSmoothing!AF251","v":0},{"$f":"C_PriceSmoothing!AG251","v":0},{"$f":"C_PriceSmoothing!AH251","v":0},{"$f":"C_PriceSmoothing!AI251","v":-6270.3331532236662},{"$f":"C_PriceSmoothing!AJ251","v":1567.5832883059165},{"$f":"C_PriceSmoothing!AK251","v":1567.5832883059165},{"$f":"C_PriceSmoothing!AL251","v":1567.5832883059165},{"$f":"C_PriceSmoothing!AM251","v":1567.5832883059165},{"$f":"C_PriceSmoothing!AN251","v":0},{"$f":"C_PriceSmoothing!AO251","v":0},{"$f":"C_PriceSmoothing!AP251","v":0},{"$f":"C_PriceSmoothing!AQ251","v":0},{"$f":"C_PriceSmoothing!AR251","v":0},{"$f":"C_PriceSmoothing!AS251","v":0},{"$f":"C_PriceSmoothing!AT251","v":0},{"$f":"C_PriceSmoothing!AU251","v":0},{"$f":"C_PriceSmoothing!AV251","v":0},{"$f":"C_PriceSmoothing!AW251","v":0},{"$f":"C_PriceSmoothing!AX251","v":0},{"$f":"C_PriceSmoothing!AY251","v":0},{"$f":"C_PriceSmoothing!AZ251","v":0},{"$f":"C_PriceSmoothing!BA251","v":0},{"$f":"C_PriceSmoothing!BB251","v":0},{"$f":"C_PriceSmoothing!BC251","v":0},{"$f":"C_PriceSmoothing!BD251","v":0},{"$f":"C_PriceSmoothing!BE251","v":0},{"$f":"C_PriceSmoothing!BF251","v":0},{"$f":"C_PriceSmoothing!BG251","v":0},{"$f":"C_PriceSmoothing!BH251","v":0},{"$f":"C_PriceSmoothing!BI251","v":0},{"$f":"C_PriceSmoothing!BJ251","v":0}]
[null,null,null,null,{"$f":"B200","v":"Adjustments - Previous Price Determination, TUR"},null,{"$f":"G203","v":"£'000 "},{"$f":"H203","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA202,AA203+AA205,AA204)","v":0},{"$f":"IF(AB202,AB203+AB205,AB204)","v":0},0,0,0,0,0,0,-6270.3331532236662,1567.5832883059165,1567.5832883059165,1567.5832883059165,1567.5832883059165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax Charge Grossed Up"]
[]
[null,null,null,null,{"$f":"I_Global!E$333","v":"Label 1"},{"$f":"I_Global!F$333","v":"No REG Tax in DC"}]
[null,null,null,null,{"$f":"Scenario!E$33","v":"Tax Mode"},{"$f":"Scenario!F$33","v":"REG Tax Calculated"},null,null,"Live Tax Mode"]
[null,null,null,null,"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital ",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AA237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AB237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AC237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AD237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AE237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AF237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AG237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AH237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AI237)","v":1444.2200109179619},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AJ237)","v":1789.3711368300171},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AK237)","v":752.8143161635362},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AL237)","v":1285.969583518478},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AM237)","v":1432.130044047648},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AN237)","v":578.32457090767844},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AO237)","v":489.40634535304912},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AP237)","v":478.35060893242945},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AQ237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AR237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AS237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AT237)","v":0},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AU237)","v":1484.6417838329107},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AV237)","v":900.54642706440416},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AW237)","v":667.50874513453812},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AX237)","v":511.58897177314992},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AY237)","v":393.04655778289094},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!AZ237)","v":274.23096591499086},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!BA237)","v":168.40413697402064},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!BB237)","v":78.75413636265074},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!BC237)","v":74.943925296214772},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!BD237)","v":74.754853132375857},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!BE237)","v":75.5394138607804},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!BF237)","v":76.694424228529016},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!BG237)","v":78.087327632048599},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!BH237)","v":79.669725104356175},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!BI237)","v":81.428676748187868},{"$f":"IF($F$210 = $F$211, 0, C_Reg_Tax_Oceanic!BJ237)","v":83.355023256104957}]
[]
["ADS-B service (Atlantic)"]
[]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$612","v":"ADS - B North Atlantic - Oceanic - Outturn POS"},null,{"$f":"C_RevCost_Oceanic!G$612","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H$612","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J$612","v":0},null,{"$f":"C_RevCost_Oceanic!L$612","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$612","v":121643.30265492633},null,{"$f":"C_RevCost_Oceanic!AA$612","v":0},{"$f":"C_RevCost_Oceanic!AB$612","v":0},{"$f":"C_RevCost_Oceanic!AC$612","v":0},{"$f":"C_RevCost_Oceanic!AD$612","v":0},{"$f":"C_RevCost_Oceanic!AE$612","v":0},{"$f":"C_RevCost_Oceanic!AF$612","v":0},{"$f":"C_RevCost_Oceanic!AG$612","v":7956.1132194333804},{"$f":"C_RevCost_Oceanic!AH$612","v":14415.385294453687},{"$f":"C_RevCost_Oceanic!AI$612","v":17714.990904451159},{"$f":"C_RevCost_Oceanic!AJ$612","v":18934.817010724371},{"$f":"C_RevCost_Oceanic!AK$612","v":20229.807360880008},{"$f":"C_RevCost_Oceanic!AL$612","v":20587.881700014848},{"$f":"C_RevCost_Oceanic!AM$612","v":21804.307164968883},{"$f":"C_RevCost_Oceanic!AN$612","v":0},{"$f":"C_RevCost_Oceanic!AO$612","v":0},{"$f":"C_RevCost_Oceanic!AP$612","v":0},{"$f":"C_RevCost_Oceanic!AQ$612","v":0},{"$f":"C_RevCost_Oceanic!AR$612","v":0},{"$f":"C_RevCost_Oceanic!AS$612","v":0},{"$f":"C_RevCost_Oceanic!AT$612","v":0},{"$f":"C_RevCost_Oceanic!AU$612","v":0},{"$f":"C_RevCost_Oceanic!AV$612","v":0},{"$f":"C_RevCost_Oceanic!AW$612","v":0},{"$f":"C_RevCost_Oceanic!AX$612","v":0},{"$f":"C_RevCost_Oceanic!AY$612","v":0},{"$f":"C_RevCost_Oceanic!AZ$612","v":0},{"$f":"C_RevCost_Oceanic!BA$612","v":0},{"$f":"C_RevCost_Oceanic!BB$612","v":0},{"$f":"C_RevCost_Oceanic!BC$612","v":0},{"$f":"C_RevCost_Oceanic!BD$612","v":0},{"$f":"C_RevCost_Oceanic!BE$612","v":0},{"$f":"C_RevCost_Oceanic!BF$612","v":0},{"$f":"C_RevCost_Oceanic!BG$612","v":0},{"$f":"C_RevCost_Oceanic!BH$612","v":0},{"$f":"C_RevCost_Oceanic!BI$612","v":0},{"$f":"C_RevCost_Oceanic!BJ$612","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$361","v":"Atlantic Flights - Used for Price Determination"},null,{"$f":"C_RevCost_Oceanic!G$361","v":"# Flights ('000)"},null,null,{"$f":"C_RevCost_Oceanic!J$361","v":0},null,{"$f":"C_RevCost_Oceanic!L$361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$361","v":18067.985000000001},null,{"$f":"C_RevCost_Oceanic!AA$361","v":412.35},{"$f":"C_RevCost_Oceanic!AB$361","v":420.18700000000001},{"$f":"C_RevCost_Oceanic!AC$361","v":426.06900000000002},{"$f":"C_RevCost_Oceanic!AD$361","v":432.88499999999999},{"$f":"C_RevCost_Oceanic!AE$361","v":439.37700000000001},{"$f":"C_RevCost_Oceanic!AF$361","v":201.11699999999999},{"$f":"C_RevCost_Oceanic!AG$361","v":224},{"$f":"C_RevCost_Oceanic!AH$361","v":439},{"$f":"C_RevCost_Oceanic!AI$361","v":483},{"$f":"C_RevCost_Oceanic!AJ$361","v":519},{"$f":"C_RevCost_Oceanic!AK$361","v":528},{"$f":"C_RevCost_Oceanic!AL$361","v":535},{"$f":"C_RevCost_Oceanic!AM$361","v":542},{"$f":"C_RevCost_Oceanic!AN$361","v":542},{"$f":"C_RevCost_Oceanic!AO$361","v":542},{"$f":"C_RevCost_Oceanic!AP$361","v":542},{"$f":"C_RevCost_Oceanic!AQ$361","v":542},{"$f":"C_RevCost_Oceanic!AR$361","v":542},{"$f":"C_RevCost_Oceanic!AS$361","v":542},{"$f":"C_RevCost_Oceanic!AT$361","v":542},{"$f":"C_RevCost_Oceanic!AU$361","v":542},{"$f":"C_RevCost_Oceanic!AV$361","v":542},{"$f":"C_RevCost_Oceanic!AW$361","v":542},{"$f":"C_RevCost_Oceanic!AX$361","v":542},{"$f":"C_RevCost_Oceanic!AY$361","v":542},{"$f":"C_RevCost_Oceanic!AZ$361","v":542},{"$f":"C_RevCost_Oceanic!BA$361","v":542},{"$f":"C_RevCost_Oceanic!BB$361","v":542},{"$f":"C_RevCost_Oceanic!BC$361","v":542},{"$f":"C_RevCost_Oceanic!BD$361","v":542},{"$f":"C_RevCost_Oceanic!BE$361","v":542},{"$f":"C_RevCost_Oceanic!BF$361","v":542},{"$f":"C_RevCost_Oceanic!BG$361","v":542},{"$f":"C_RevCost_Oceanic!BH$361","v":542},{"$f":"C_RevCost_Oceanic!BI$361","v":542},{"$f":"C_RevCost_Oceanic!BJ$361","v":542}]
[null,null,null,null,"Calculated ADA charge - Excluding 2023 TUR adjustment",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA217 <> 0, AA216 / AA217, 0)","v":0},{"$f":"IF(AB217 <> 0, AB216 / AB217, 0)","v":0},0,0,0,0,35.518362586756162,32.836868552286305,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_PriceSmoothing!E278","v":"Adjustment Required for 2023 price set at IPs"},null,{"$f":"C_PriceSmoothing!G278","v":"£'000"},{"$f":"C_PriceSmoothing!H278","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PriceSmoothing!Y278","v":0},null,{"$f":"C_PriceSmoothing!AA278","v":0},{"$f":"C_PriceSmoothing!AB278","v":0},{"$f":"C_PriceSmoothing!AC278","v":0},{"$f":"C_PriceSmoothing!AD278","v":0},{"$f":"C_PriceSmoothing!AE278","v":0},{"$f":"C_PriceSmoothing!AF278","v":0},{"$f":"C_PriceSmoothing!AG278","v":0},{"$f":"C_PriceSmoothing!AH278","v":0},{"$f":"C_PriceSmoothing!AI278","v":-312.50090445115791},{"$f":"C_PriceSmoothing!AJ278","v":78.125226112789477},{"$f":"C_PriceSmoothing!AK278","v":78.125226112789477},{"$f":"C_PriceSmoothing!AL278","v":78.125226112789477},{"$f":"C_PriceSmoothing!AM278","v":78.125226112789477},{"$f":"C_PriceSmoothing!AN278","v":0},{"$f":"C_PriceSmoothing!AO278","v":0},{"$f":"C_PriceSmoothing!AP278","v":0},{"$f":"C_PriceSmoothing!AQ278","v":0},{"$f":"C_PriceSmoothing!AR278","v":0},{"$f":"C_PriceSmoothing!AS278","v":0},{"$f":"C_PriceSmoothing!AT278","v":0},{"$f":"C_PriceSmoothing!AU278","v":0},{"$f":"C_PriceSmoothing!AV278","v":0},{"$f":"C_PriceSmoothing!AW278","v":0},{"$f":"C_PriceSmoothing!AX278","v":0},{"$f":"C_PriceSmoothing!AY278","v":0},{"$f":"C_PriceSmoothing!AZ278","v":0},{"$f":"C_PriceSmoothing!BA278","v":0},{"$f":"C_PriceSmoothing!BB278","v":0},{"$f":"C_PriceSmoothing!BC278","v":0},{"$f":"C_PriceSmoothing!BD278","v":0},{"$f":"C_PriceSmoothing!BE278","v":0},{"$f":"C_PriceSmoothing!BF278","v":0},{"$f":"C_PriceSmoothing!BG278","v":0},{"$f":"C_PriceSmoothing!BH278","v":0},{"$f":"C_PriceSmoothing!BI278","v":0},{"$f":"C_PriceSmoothing!BJ278","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$361","v":"Atlantic Flights - Used for Price Determination"},null,{"$f":"C_RevCost_Oceanic!G$361","v":"# Flights ('000)"},null,null,{"$f":"C_RevCost_Oceanic!J$361","v":0},null,{"$f":"C_RevCost_Oceanic!L$361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$361","v":18067.985000000001},null,{"$f":"C_RevCost_Oceanic!AA$361","v":412.35},{"$f":"C_RevCost_Oceanic!AB$361","v":420.18700000000001},{"$f":"C_RevCost_Oceanic!AC$361","v":426.06900000000002},{"$f":"C_RevCost_Oceanic!AD$361","v":432.88499999999999},{"$f":"C_RevCost_Oceanic!AE$361","v":439.37700000000001},{"$f":"C_RevCost_Oceanic!AF$361","v":201.11699999999999},{"$f":"C_RevCost_Oceanic!AG$361","v":224},{"$f":"C_RevCost_Oceanic!AH$361","v":439},{"$f":"C_RevCost_Oceanic!AI$361","v":483},{"$f":"C_RevCost_Oceanic!AJ$361","v":519},{"$f":"C_RevCost_Oceanic!AK$361","v":528},{"$f":"C_RevCost_Oceanic!AL$361","v":535},{"$f":"C_RevCost_Oceanic!AM$361","v":542},{"$f":"C_RevCost_Oceanic!AN$361","v":542},{"$f":"C_RevCost_Oceanic!AO$361","v":542},{"$f":"C_RevCost_Oceanic!AP$361","v":542},{"$f":"C_RevCost_Oceanic!AQ$361","v":542},{"$f":"C_RevCost_Oceanic!AR$361","v":542},{"$f":"C_RevCost_Oceanic!AS$361","v":542},{"$f":"C_RevCost_Oceanic!AT$361","v":542},{"$f":"C_RevCost_Oceanic!AU$361","v":542},{"$f":"C_RevCost_Oceanic!AV$361","v":542},{"$f":"C_RevCost_Oceanic!AW$361","v":542},{"$f":"C_RevCost_Oceanic!AX$361","v":542},{"$f":"C_RevCost_Oceanic!AY$361","v":542},{"$f":"C_RevCost_Oceanic!AZ$361","v":542},{"$f":"C_RevCost_Oceanic!BA$361","v":542},{"$f":"C_RevCost_Oceanic!BB$361","v":542},{"$f":"C_RevCost_Oceanic!BC$361","v":542},{"$f":"C_RevCost_Oceanic!BD$361","v":542},{"$f":"C_RevCost_Oceanic!BE$361","v":542},{"$f":"C_RevCost_Oceanic!BF$361","v":542},{"$f":"C_RevCost_Oceanic!BG$361","v":542},{"$f":"C_RevCost_Oceanic!BH$361","v":542},{"$f":"C_RevCost_Oceanic!BI$361","v":542},{"$f":"C_RevCost_Oceanic!BJ$361","v":542}]
[null,null,null,null,"ADS-B service (Atlantic) - Adjustment req. for 2023 TUR - price set at IPs",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA220 / AA221","v":0},0,0,0,0,0,0,0,-0.64699980217631037,0.15053030079535545,0.1479644433954346,0.14602846002390557,0.14414248360293261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Calculated ADA charge",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA218 + AA222","v":0},{"$f":"AB218 + AB222","v":0},0,0,0,0,35.518362586756162,32.836868552286305,36.03,36.633800070977188,38.46199353597121,38.628050329210538,40.373491496460652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E218","v":"Calculated ADA charge - Excluding 2023 TUR adjustment"},null,{"$f":"G218","v":"£ per flight"},{"$f":"H218","v":"Nominal"},null,{"$f":"J224","v":0},null,{"$f":"L224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y218","v":0},null,{"$f":"AA218","v":0},{"$f":"AB218","v":0},0,0,0,0,35.518362586756162,32.836868552286305,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$323","v":"Allowed ADS-B Charge - Atlantic (ADAt) - set by previous Price Determination"},null,{"$f":"I_Actuals!G$323","v":"£ per flight"},{"$f":"I_Actuals!H$323","v":"Nominal"},{"$f":"I_Actuals!I$323","v":"Enter as a positive."},{"$f":"I_Actuals!J$323","v":"CAP 2279, p.39"},null,{"$f":"I_Actuals!L$323","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$323","v":101.91999999999999},null,{"$f":"I_Actuals!AA$323","v":0},{"$f":"I_Actuals!AB$323","v":0},{"$f":"I_Actuals!AC$323","v":0},{"$f":"I_Actuals!AD$323","v":0},{"$f":"I_Actuals!AE$323","v":0},{"$f":"I_Actuals!AF$323","v":33.299999999999997},{"$f":"I_Actuals!AG$323","v":33.97},{"$f":"I_Actuals!AH$323","v":34.65},{"$f":"I_Actuals!AI$323","v":0},{"$f":"I_Actuals!AJ$323","v":0},{"$f":"I_Actuals!AK$323","v":0},{"$f":"I_Actuals!AL$323","v":0},{"$f":"I_Actuals!AM$323","v":0},{"$f":"I_Actuals!AN$323","v":0},{"$f":"I_Actuals!AO$323","v":0},{"$f":"I_Actuals!AP$323","v":0},{"$f":"I_Actuals!AQ$323","v":0},{"$f":"I_Actuals!AR$323","v":0},{"$f":"I_Actuals!AS$323","v":0},{"$f":"I_Actuals!AT$323","v":0},{"$f":"I_Actuals!AU$323","v":0},{"$f":"I_Actuals!AV$323","v":0},{"$f":"I_Actuals!AW$323","v":0},{"$f":"I_Actuals!AX$323","v":0},{"$f":"I_Actuals!AY$323","v":0},{"$f":"I_Actuals!AZ$323","v":0},{"$f":"I_Actuals!BA$323","v":0},{"$f":"I_Actuals!BB$323","v":0},{"$f":"I_Actuals!BC$323","v":0},{"$f":"I_Actuals!BD$323","v":0},{"$f":"I_Actuals!BE$323","v":0},{"$f":"I_Actuals!BF$323","v":0},{"$f":"I_Actuals!BG$323","v":0},{"$f":"I_Actuals!BH$323","v":0},{"$f":"I_Actuals!BI$323","v":0},{"$f":"I_Actuals!BJ$323","v":0}]
[null,null,null,null,"ADS-B Price per Flight (Atlantic)",null,{"$f":"I_Global!F65","v":"£ per flight"},{"$f":"H228","v":"Nominal"},"Exported via Macro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA226=1,AA227,AA228)","v":0},0,0,0,0,33.299999999999997,33.97,34.65,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["ADS-B service (Tango)"]
[]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$611","v":"ADS - B Tango - Oceanic - Outturn POS"},null,{"$f":"C_RevCost_Oceanic!G$611","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H$611","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J$611","v":0},null,{"$f":"C_RevCost_Oceanic!L$611","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$611","v":940.77068392572778},null,{"$f":"C_RevCost_Oceanic!AA$611","v":0},{"$f":"C_RevCost_Oceanic!AB$611","v":0},{"$f":"C_RevCost_Oceanic!AC$611","v":0},{"$f":"C_RevCost_Oceanic!AD$611","v":0},{"$f":"C_RevCost_Oceanic!AE$611","v":0},{"$f":"C_RevCost_Oceanic!AF$611","v":0},{"$f":"C_RevCost_Oceanic!AG$611","v":75.141723982216718},{"$f":"C_RevCost_Oceanic!AH$611","v":132.67367947683377},{"$f":"C_RevCost_Oceanic!AI$611","v":41.841744273310972},{"$f":"C_RevCost_Oceanic!AJ$611","v":163.01927984358611},{"$f":"C_RevCost_Oceanic!AK$611","v":175.44827960429078},{"$f":"C_RevCost_Oceanic!AL$611","v":171.96149928826779},{"$f":"C_RevCost_Oceanic!AM$611","v":180.68447745722167},{"$f":"C_RevCost_Oceanic!AN$611","v":0},{"$f":"C_RevCost_Oceanic!AO$611","v":0},{"$f":"C_RevCost_Oceanic!AP$611","v":0},{"$f":"C_RevCost_Oceanic!AQ$611","v":0},{"$f":"C_RevCost_Oceanic!AR$611","v":0},{"$f":"C_RevCost_Oceanic!AS$611","v":0},{"$f":"C_RevCost_Oceanic!AT$611","v":0},{"$f":"C_RevCost_Oceanic!AU$611","v":0},{"$f":"C_RevCost_Oceanic!AV$611","v":0},{"$f":"C_RevCost_Oceanic!AW$611","v":0},{"$f":"C_RevCost_Oceanic!AX$611","v":0},{"$f":"C_RevCost_Oceanic!AY$611","v":0},{"$f":"C_RevCost_Oceanic!AZ$611","v":0},{"$f":"C_RevCost_Oceanic!BA$611","v":0},{"$f":"C_RevCost_Oceanic!BB$611","v":0},{"$f":"C_RevCost_Oceanic!BC$611","v":0},{"$f":"C_RevCost_Oceanic!BD$611","v":0},{"$f":"C_RevCost_Oceanic!BE$611","v":0},{"$f":"C_RevCost_Oceanic!BF$611","v":0},{"$f":"C_RevCost_Oceanic!BG$611","v":0},{"$f":"C_RevCost_Oceanic!BH$611","v":0},{"$f":"C_RevCost_Oceanic!BI$611","v":0},{"$f":"C_RevCost_Oceanic!BJ$611","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$362","v":"Tango Flights - Use for Price Determination"},null,{"$f":"C_RevCost_Oceanic!G$362","v":"# Flights ('000)"},null,null,{"$f":"C_RevCost_Oceanic!J$362","v":0},null,{"$f":"C_RevCost_Oceanic!L$362","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$362","v":815},null,{"$f":"C_RevCost_Oceanic!AA$362","v":0},{"$f":"C_RevCost_Oceanic!AB$362","v":0},{"$f":"C_RevCost_Oceanic!AC$362","v":0},{"$f":"C_RevCost_Oceanic!AD$362","v":0},{"$f":"C_RevCost_Oceanic!AE$362","v":0},{"$f":"C_RevCost_Oceanic!AF$362","v":31},{"$f":"C_RevCost_Oceanic!AG$362","v":10},{"$f":"C_RevCost_Oceanic!AH$362","v":22},{"$f":"C_RevCost_Oceanic!AI$362","v":24},{"$f":"C_RevCost_Oceanic!AJ$362","v":26},{"$f":"C_RevCost_Oceanic!AK$362","v":27},{"$f":"C_RevCost_Oceanic!AL$362","v":27},{"$f":"C_RevCost_Oceanic!AM$362","v":27},{"$f":"C_RevCost_Oceanic!AN$362","v":27},{"$f":"C_RevCost_Oceanic!AO$362","v":27},{"$f":"C_RevCost_Oceanic!AP$362","v":27},{"$f":"C_RevCost_Oceanic!AQ$362","v":27},{"$f":"C_RevCost_Oceanic!AR$362","v":27},{"$f":"C_RevCost_Oceanic!AS$362","v":27},{"$f":"C_RevCost_Oceanic!AT$362","v":27},{"$f":"C_RevCost_Oceanic!AU$362","v":27},{"$f":"C_RevCost_Oceanic!AV$362","v":27},{"$f":"C_RevCost_Oceanic!AW$362","v":27},{"$f":"C_RevCost_Oceanic!AX$362","v":27},{"$f":"C_RevCost_Oceanic!AY$362","v":27},{"$f":"C_RevCost_Oceanic!AZ$362","v":27},{"$f":"C_RevCost_Oceanic!BA$362","v":27},{"$f":"C_RevCost_Oceanic!BB$362","v":27},{"$f":"C_RevCost_Oceanic!BC$362","v":27},{"$f":"C_RevCost_Oceanic!BD$362","v":27},{"$f":"C_RevCost_Oceanic!BE$362","v":27},{"$f":"C_RevCost_Oceanic!BF$362","v":27},{"$f":"C_RevCost_Oceanic!BG$362","v":27},{"$f":"C_RevCost_Oceanic!BH$362","v":27},{"$f":"C_RevCost_Oceanic!BI$362","v":27},{"$f":"C_RevCost_Oceanic!BJ$362","v":27}]
[null,null,null,null,"Calculated ADT charge - Excluding 2023 TUR adjustment",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA234 <> 0, AA233 / AA234, 0)","v":0},{"$f":"IF(AB234 <> 0, AB233 / AB234, 0)","v":0},0,0,0,0,7.5141723982216719,6.0306217944015348,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_PriceSmoothing!E305","v":"Adjustment Required for 2023 price set at IPs"},null,{"$f":"C_PriceSmoothing!G305","v":"£'000"},{"$f":"C_PriceSmoothing!H305","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PriceSmoothing!Y305","v":0},null,{"$f":"C_PriceSmoothing!AA305","v":0},{"$f":"C_PriceSmoothing!AB305","v":0},{"$f":"C_PriceSmoothing!AC305","v":0},{"$f":"C_PriceSmoothing!AD305","v":0},{"$f":"C_PriceSmoothing!AE305","v":0},{"$f":"C_PriceSmoothing!AF305","v":0},{"$f":"C_PriceSmoothing!AG305","v":0},{"$f":"C_PriceSmoothing!AH305","v":0},{"$f":"C_PriceSmoothing!AI305","v":129.99825572668902},{"$f":"C_PriceSmoothing!AJ305","v":-32.499563931672256},{"$f":"C_PriceSmoothing!AK305","v":-32.499563931672256},{"$f":"C_PriceSmoothing!AL305","v":-32.499563931672256},{"$f":"C_PriceSmoothing!AM305","v":-32.499563931672256},{"$f":"C_PriceSmoothing!AN305","v":0},{"$f":"C_PriceSmoothing!AO305","v":0},{"$f":"C_PriceSmoothing!AP305","v":0},{"$f":"C_PriceSmoothing!AQ305","v":0},{"$f":"C_PriceSmoothing!AR305","v":0},{"$f":"C_PriceSmoothing!AS305","v":0},{"$f":"C_PriceSmoothing!AT305","v":0},{"$f":"C_PriceSmoothing!AU305","v":0},{"$f":"C_PriceSmoothing!AV305","v":0},{"$f":"C_PriceSmoothing!AW305","v":0},{"$f":"C_PriceSmoothing!AX305","v":0},{"$f":"C_PriceSmoothing!AY305","v":0},{"$f":"C_PriceSmoothing!AZ305","v":0},{"$f":"C_PriceSmoothing!BA305","v":0},{"$f":"C_PriceSmoothing!BB305","v":0},{"$f":"C_PriceSmoothing!BC305","v":0},{"$f":"C_PriceSmoothing!BD305","v":0},{"$f":"C_PriceSmoothing!BE305","v":0},{"$f":"C_PriceSmoothing!BF305","v":0},{"$f":"C_PriceSmoothing!BG305","v":0},{"$f":"C_PriceSmoothing!BH305","v":0},{"$f":"C_PriceSmoothing!BI305","v":0},{"$f":"C_PriceSmoothing!BJ305","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$362","v":"Tango Flights - Use for Price Determination"},null,{"$f":"C_RevCost_Oceanic!G$362","v":"# Flights ('000)"},null,null,{"$f":"C_RevCost_Oceanic!J$362","v":0},null,{"$f":"C_RevCost_Oceanic!L$362","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$362","v":815},null,{"$f":"C_RevCost_Oceanic!AA$362","v":0},{"$f":"C_RevCost_Oceanic!AB$362","v":0},{"$f":"C_RevCost_Oceanic!AC$362","v":0},{"$f":"C_RevCost_Oceanic!AD$362","v":0},{"$f":"C_RevCost_Oceanic!AE$362","v":0},{"$f":"C_RevCost_Oceanic!AF$362","v":31},{"$f":"C_RevCost_Oceanic!AG$362","v":10},{"$f":"C_RevCost_Oceanic!AH$362","v":22},{"$f":"C_RevCost_Oceanic!AI$362","v":24},{"$f":"C_RevCost_Oceanic!AJ$362","v":26},{"$f":"C_RevCost_Oceanic!AK$362","v":27},{"$f":"C_RevCost_Oceanic!AL$362","v":27},{"$f":"C_RevCost_Oceanic!AM$362","v":27},{"$f":"C_RevCost_Oceanic!AN$362","v":27},{"$f":"C_RevCost_Oceanic!AO$362","v":27},{"$f":"C_RevCost_Oceanic!AP$362","v":27},{"$f":"C_RevCost_Oceanic!AQ$362","v":27},{"$f":"C_RevCost_Oceanic!AR$362","v":27},{"$f":"C_RevCost_Oceanic!AS$362","v":27},{"$f":"C_RevCost_Oceanic!AT$362","v":27},{"$f":"C_RevCost_Oceanic!AU$362","v":27},{"$f":"C_RevCost_Oceanic!AV$362","v":27},{"$f":"C_RevCost_Oceanic!AW$362","v":27},{"$f":"C_RevCost_Oceanic!AX$362","v":27},{"$f":"C_RevCost_Oceanic!AY$362","v":27},{"$f":"C_RevCost_Oceanic!AZ$362","v":27},{"$f":"C_RevCost_Oceanic!BA$362","v":27},{"$f":"C_RevCost_Oceanic!BB$362","v":27},{"$f":"C_RevCost_Oceanic!BC$362","v":27},{"$f":"C_RevCost_Oceanic!BD$362","v":27},{"$f":"C_RevCost_Oceanic!BE$362","v":27},{"$f":"C_RevCost_Oceanic!BF$362","v":27},{"$f":"C_RevCost_Oceanic!BG$362","v":27},{"$f":"C_RevCost_Oceanic!BH$362","v":27},{"$f":"C_RevCost_Oceanic!BI$362","v":27},{"$f":"C_RevCost_Oceanic!BJ$362","v":27}]
[null,null,null,null,"ADS-B service (Tango) - Adjustment req. for 2023 TUR - price set at IPs",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA238 <> 0, AA237 / AA238, 0)","v":0},{"$f":"IF(AB238 <> 0, AB237 / AB238, 0)","v":0},0,0,0,0,0,0,5.4165939886120427,-1.2499832281412406,-1.2036875530248983,-1.2036875530248983,-1.2036875530248983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Calculated ADT charge",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA235 + AA239","v":0},{"$f":"AB235 + AB239","v":0},0,0,0,0,7.5141723982216719,6.0306217944015348,7.16,5.0199890735351484,5.2943968767636491,5.165256865059094,5.4883301305759042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E235","v":"Calculated ADT charge - Excluding 2023 TUR adjustment"},null,{"$f":"G235","v":"£ per flight"},{"$f":"H235","v":"Nominal"},null,{"$f":"J241","v":0},null,{"$f":"L241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y235","v":0},null,{"$f":"AA235","v":0},{"$f":"AB235","v":0},0,0,0,0,7.5141723982216719,6.0306217944015348,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$324","v":"Allowed ADS-B Charge - Tango (ADTt) - set by previous Price Determination"},null,{"$f":"I_Actuals!G$324","v":"£ per flight"},{"$f":"I_Actuals!H$324","v":"Nominal"},{"$f":"I_Actuals!I$324","v":"Enter as a positive."},{"$f":"I_Actuals!J$324","v":"2020-2022 from CAP 2279, p.38"},null,{"$f":"I_Actuals!L$324","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$324","v":15.25},null,{"$f":"I_Actuals!AA$324","v":0},{"$f":"I_Actuals!AB$324","v":0},{"$f":"I_Actuals!AC$324","v":0},{"$f":"I_Actuals!AD$324","v":0},{"$f":"I_Actuals!AE$324","v":0},{"$f":"I_Actuals!AF$324","v":5.15},{"$f":"I_Actuals!AG$324","v":5.08},{"$f":"I_Actuals!AH$324","v":5.0199999999999996},{"$f":"I_Actuals!AI$324","v":0},{"$f":"I_Actuals!AJ$324","v":0},{"$f":"I_Actuals!AK$324","v":0},{"$f":"I_Actuals!AL$324","v":0},{"$f":"I_Actuals!AM$324","v":0},{"$f":"I_Actuals!AN$324","v":0},{"$f":"I_Actuals!AO$324","v":0},{"$f":"I_Actuals!AP$324","v":0},{"$f":"I_Actuals!AQ$324","v":0},{"$f":"I_Actuals!AR$324","v":0},{"$f":"I_Actuals!AS$324","v":0},{"$f":"I_Actuals!AT$324","v":0},{"$f":"I_Actuals!AU$324","v":0},{"$f":"I_Actuals!AV$324","v":0},{"$f":"I_Actuals!AW$324","v":0},{"$f":"I_Actuals!AX$324","v":0},{"$f":"I_Actuals!AY$324","v":0},{"$f":"I_Actuals!AZ$324","v":0},{"$f":"I_Actuals!BA$324","v":0},{"$f":"I_Actuals!BB$324","v":0},{"$f":"I_Actuals!BC$324","v":0},{"$f":"I_Actuals!BD$324","v":0},{"$f":"I_Actuals!BE$324","v":0},{"$f":"I_Actuals!BF$324","v":0},{"$f":"I_Actuals!BG$324","v":0},{"$f":"I_Actuals!BH$324","v":0},{"$f":"I_Actuals!BI$324","v":0},{"$f":"I_Actuals!BJ$324","v":0}]
[null,null,null,null,"ADS-B Price per Flight (Tango)",null,{"$f":"I_Global!F65","v":"£ per flight"},{"$f":"H245","v":"Nominal"},"Exported via Macro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA243=1,AA244,AA245)","v":0},{"$f":"IF(AB243=1,AB244,AB245)","v":0},0,0,0,5.15,5.08,5.0199999999999996,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_RAB_Oceanic","index":35,"n_rows":712,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_RAB_Oceanic"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["RAB 1 Summary"]
[]
[null,null,null,null,{"$f":"C_Time!E$50","v":"Actuals + 1st Forecast b/f"},null,{"$f":"C_Time!G$50","v":"flag"},null,null,{"$f":"C_Time!J$50","v":0},null,{"$f":"C_Time!L$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$50","v":0},null,{"$f":"C_Time!AA$50","v":1},{"$f":"C_Time!AB$50","v":1},{"$f":"C_Time!AC$50","v":1},{"$f":"C_Time!AD$50","v":1},{"$f":"C_Time!AE$50","v":1},{"$f":"C_Time!AF$50","v":1},{"$f":"C_Time!AG$50","v":1},{"$f":"C_Time!AH$50","v":1},{"$f":"C_Time!AI$50","v":0},{"$f":"C_Time!AJ$50","v":0},{"$f":"C_Time!AK$50","v":0},{"$f":"C_Time!AL$50","v":0},{"$f":"C_Time!AM$50","v":0},{"$f":"C_Time!AN$50","v":0},{"$f":"C_Time!AO$50","v":0},{"$f":"C_Time!AP$50","v":0},{"$f":"C_Time!AQ$50","v":0},{"$f":"C_Time!AR$50","v":0},{"$f":"C_Time!AS$50","v":0},{"$f":"C_Time!AT$50","v":0},{"$f":"C_Time!AU$50","v":0},{"$f":"C_Time!AV$50","v":0},{"$f":"C_Time!AW$50","v":0},{"$f":"C_Time!AX$50","v":0},{"$f":"C_Time!AY$50","v":0},{"$f":"C_Time!AZ$50","v":0},{"$f":"C_Time!BA$50","v":0},{"$f":"C_Time!BB$50","v":0},{"$f":"C_Time!BC$50","v":0},{"$f":"C_Time!BD$50","v":0},{"$f":"C_Time!BE$50","v":0},{"$f":"C_Time!BF$50","v":0},{"$f":"C_Time!BG$50","v":0},{"$f":"C_Time!BH$50","v":0},{"$f":"C_Time!BI$50","v":0},{"$f":"C_Time!BJ$50","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$244","v":"RAB b/f - Oceanic - Actual"},null,{"$f":"I_Actuals!G$244","v":"£'000 "},{"$f":"I_Actuals!H$244","v":"Nominal Year BEG"},{"$f":"I_Actuals!I$244","v":0},{"$f":"I_Actuals!J$244","v":" I_Actuals, row 239:249"},null,{"$f":"I_Actuals!L$244","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$244","v":303656.84762886318},null,{"$f":"I_Actuals!AA$244","v":33216.758535526431},{"$f":"I_Actuals!AB$244","v":34124.027874688145},{"$f":"I_Actuals!AC$244","v":35700.887237066672},{"$f":"I_Actuals!AD$244","v":38966.144195333625},{"$f":"I_Actuals!AE$244","v":40151.794196000141},{"$f":"I_Actuals!AF$244","v":44597.235590248136},{"$f":"I_Actuals!AG$244","v":39200},{"$f":"I_Actuals!AH$244","v":37700},{"$f":"I_Actuals!AI$244","v":0},{"$f":"I_Actuals!AJ$244","v":0},{"$f":"I_Actuals!AK$244","v":0},{"$f":"I_Actuals!AL$244","v":0},{"$f":"I_Actuals!AM$244","v":0},{"$f":"I_Actuals!AN$244","v":0},{"$f":"I_Actuals!AO$244","v":0},{"$f":"I_Actuals!AP$244","v":0},{"$f":"I_Actuals!AQ$244","v":0},{"$f":"I_Actuals!AR$244","v":0},{"$f":"I_Actuals!AS$244","v":0},{"$f":"I_Actuals!AT$244","v":0},{"$f":"I_Actuals!AU$244","v":0},{"$f":"I_Actuals!AV$244","v":0},{"$f":"I_Actuals!AW$244","v":0},{"$f":"I_Actuals!AX$244","v":0},{"$f":"I_Actuals!AY$244","v":0},{"$f":"I_Actuals!AZ$244","v":0},{"$f":"I_Actuals!BA$244","v":0},{"$f":"I_Actuals!BB$244","v":0},{"$f":"I_Actuals!BC$244","v":0},{"$f":"I_Actuals!BD$244","v":0},{"$f":"I_Actuals!BE$244","v":0},{"$f":"I_Actuals!BF$244","v":0},{"$f":"I_Actuals!BG$244","v":0},{"$f":"I_Actuals!BH$244","v":0},{"$f":"I_Actuals!BI$244","v":0},{"$f":"I_Actuals!BJ$244","v":0}]
[]
[null,null,null,null,"Oceanic RAB 1 b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H19","v":"Nominal Year BEG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA18 = 1, AA19, Z32)","v":33216.758535526431},34124.027874688145,35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39200,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846]
[null,null,null,null,{"$f":"E44","v":"RAB 1 Indexation of prior year closing balance"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y44","v":25292.913900094627},null,399.89109087824858,851.1365713633179,1470.2724648677572,1050.8669263192935,885.70137415998227,534.73905303157937,3000,5100,1801.5860170643634,429.70695320476483,329.87082067685219,767.14202232015396,959.09750542675044,915.99525599597803,748.96472463450755,705.86594207474627,660.04707686222469,610.41136587445123,558.29409070484883,502.80890779191071,443.80729421055707,383.44868632404689,317.20149729805996,255.5329174298441,202.57930296251476,159.36616625269326,129.96560716488079,115.45498814160538,125.70430136878001,118.6664721092463,120.86198256492536,122.80250296748419,125.12782954960149,127.51831220920677,129.97577663154621,132.50209965790168]
[null,null,null,null,{"$f":"E55","v":"RAB 1 Adjustments"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,14.293789545307254,0,0,0,0,0,0,0,0,0,{"$f":"AK55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6a",null,{"$f":"E112","v":"Net capex for year"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y112","v":53884.213292051281},null,3324.1806756785654,5068.3530957657467,5317.1601092291594,4447.9417412556868,3084.8772892764782,1993.3785428191086,500,3500,4558.9618902746824,4608.8266001662387,5850.4582568429832,5843.2596242538893,5786.8154664887406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6b",null,{"$f":"E141","v":"Real movements in Working Capital"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y141","v":-7715.4268663381245},null,763.27628412975673,-95.299885513232994,-232.92871695573695,-2014.8738593089333,2285.6589810951032,-906.96702053145191,1600,-1100,1697.7921884526431,-2882.5439701346568,-776.92447790032293,-35.245058356780646,-160.29811444852021,-4704.603020098968,-53.753786539029534,-45.152116388154354,-71.218792876177758,-44.01174659100684,-44.10235263586992,-44.220586931022808,38.203196418413427,-81.525887422400046,-74.843099774510165,-77.626871786503898,-75.31245704990647,-81.566847174379518,-79.798599321433358,250.32824213330196,-376.87429331029307,-40.311865436541893,-51.607603707582484,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577]
[null,null,"6c",null,{"$f":"E253","v":"Allowed Depreciation for year RAB 1  (Oceanic)"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-100846.34462272521,null,-5329.9794096199412,-4960.3119266659814,-4478.7281750952734,-4272.323022350397,-4242.8556423936552,-5884.3222468769145,-5100,-5200,-6553.5871044379437,-6935.0535246696572,{"$f":"AK253","v":-5714.336567755422},-6072.3082897355607,-6377.6534477239948,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,"6d",null,{"$f":"E338","v":"Backlog adjustment to Depreciation for year (Oceanic)"},null,{"$f":"G338","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-7165.3768209522623,null,-199.94024348542592,-70.080393449376885,-72.903503965392943,-74.853144917087249,-76.594511896178801,-1335.9899051548077,-1400,-1600,-1457.4129922814943,-1473.916401914149,193.66991854733345,198.37498469464489,204.26937286967231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6e",null,{"$f":"E356","v":"Pension Contribution Variance for Calendar Year - calculated"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,3602.5788741047249,null,689.10777737006902,371.45783436390502,534.52559337882576,973.18376204597416,1125.1959764090866,209.10793053686439,0,-300,0,0,{"$f":"AK356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6f",null,{"$f":"E367","v":"RPI-CPI wedge variance adjustment"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,100,null,0,0,0,0,0,0,0,100,0,0,{"$f":"AK367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6g",null,{"$f":"E505","v":"Capitalised financing costs"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,3355.471711988986,null,196.45843406556057,411.60406651413092,727.85918680761449,1075.7075976219796,1383.4579275971807,-39.615500617480926,-100,-300,0,0,{"$f":"AK505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6h",null,{"$f":"E516","v":"Prior Reporting Period Tax clawback  - Oceanic - nominal"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y516","v":1049.9809405995666},null,1049.9809405995666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic RAB 1 c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA21:AA31)","v":34124.027874688145},35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39167.566443455034,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846,4821.4962904403001]
[]
["RAB 1 Calculations"]
[]
[null,null,null,"RAB 1 Indexation of prior year closing balance"]
[null,null,null,null,{"$f":"E21","v":"Oceanic RAB 1 b/f"},null,"£'000 ","Nominal Year BEG",null,0,null,{"$f":"L21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y21","v":0},null,{"$f":"AA21","v":33216.758535526431},34124.027874688145,35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39200,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846]
[null,null,null,null,{"$f":"C_Index!E$231","v":"RAB Indexation of prior year closing balance (Oceanic) - growth rate"},null,{"$f":"C_Index!G$231","v":"%"},{"$f":"C_Index!H$231","v":"RPI 2020"},null,{"$f":"C_Index!J$231","v":0},null,{"$f":"C_Index!L$231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$231","v":0},null,{"$f":"C_Index!AA$231","v":0},{"$f":"C_Index!AB$231","v":2.4942440521872777E-2},{"$f":"C_Index!AC$231","v":4.1183077499064025E-2},{"$f":"C_Index!AD$231","v":2.6968716289104577E-2},{"$f":"C_Index!AE$231","v":2.2058823529411686E-2},{"$f":"C_Index!AF$231","v":1.1990407673860837E-2},{"$f":"C_Index!AG$231","v":7.549085985104953E-2},{"$f":"C_Index!AH$231","v":0.13440352533836952},{"$f":"C_Index!AI$231","v":4.7535251109877663E-2},{"$f":"C_Index!AJ$231","v":1.1323770077567241E-2},{"$f":"C_Index!AK$231","v":1.0407871440219152E-2},{"$f":"C_Index!AL$231","v":2.429425376229255E-2},{"$f":"C_Index!AM$231","v":2.9713364233401318E-2},{"$f":"C_Index!AN$231","v":2.802018348263724E-2},{"$f":"C_Index!AO$231","v":2.802018348263724E-2},{"$f":"C_Index!AP$231","v":2.802018348263724E-2},{"$f":"C_Index!AQ$231","v":2.802018348263724E-2},{"$f":"C_Index!AR$231","v":2.802018348263724E-2},{"$f":"C_Index!AS$231","v":2.802018348263724E-2},{"$f":"C_Index!AT$231","v":2.802018348263724E-2},{"$f":"C_Index!AU$231","v":2.802018348263724E-2},{"$f":"C_Index!AV$231","v":2.802018348263724E-2},{"$f":"C_Index!AW$231","v":2.802018348263724E-2},{"$f":"C_Index!AX$231","v":2.802018348263724E-2},{"$f":"C_Index!AY$231","v":2.802018348263724E-2},{"$f":"C_Index!AZ$231","v":2.802018348263724E-2},{"$f":"C_Index!BA$231","v":2.802018348263724E-2},{"$f":"C_Index!BB$231","v":2.802018348263724E-2},{"$f":"C_Index!BC$231","v":2.802018348263724E-2},{"$f":"C_Index!BD$231","v":2.802018348263724E-2},{"$f":"C_Index!BE$231","v":2.802018348263724E-2},{"$f":"C_Index!BF$231","v":2.802018348263724E-2},{"$f":"C_Index!BG$231","v":2.802018348263724E-2},{"$f":"C_Index!BH$231","v":2.802018348263724E-2},{"$f":"C_Index!BI$231","v":2.802018348263724E-2},{"$f":"C_Index!BJ$231","v":2.802018348263724E-2}]
[null,null,null,null,"RAB 1 Indexation of prior year closing balance - calculated",null,{"$f":"G37","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA38 * AA37","v":0},851.1365356311378,1470.2724058694625,1050.8668876842917,885.70134255882351,534.73903585429082,2959.2417061611418,5067.0129052565308,1801.5860170643634,429.70695320476483,329.87082067685219,767.14202232015396,959.09750542675044,915.99525599597803,748.96472463450755,705.86594207474627,660.04707686222469,610.41136587445123,558.29409070484883,502.80890779191071,443.80729421055707,383.44868632404689,317.20149729805996,255.5329174298441,202.57930296251476,159.36616625269326,129.96560716488079,115.45498814160538,125.70430136878001,118.6664721092463,120.86198256492536,122.80250296748419,125.12782954960149,127.51831220920677,129.97577663154621,132.50209965790168]
[]
[null,null,null,null,{"$f":"C_Time!E$47","v":"RAB Flag (Oceanic & UKATS) for 2021 & 2022"},null,{"$f":"C_Time!G$47","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$47","v":8},null,{"$f":"C_Time!AA$47","v":1},{"$f":"C_Time!AB$47","v":1},{"$f":"C_Time!AC$47","v":1},{"$f":"C_Time!AD$47","v":1},{"$f":"C_Time!AE$47","v":1},{"$f":"C_Time!AF$47","v":1},{"$f":"C_Time!AG$47","v":1},{"$f":"C_Time!AH$47","v":1},{"$f":"C_Time!AI$47","v":0},{"$f":"C_Time!AJ$47","v":0},{"$f":"C_Time!AK$47","v":0},{"$f":"C_Time!AL$47","v":0},{"$f":"C_Time!AM$47","v":0},{"$f":"C_Time!AN$47","v":0},{"$f":"C_Time!AO$47","v":0},{"$f":"C_Time!AP$47","v":0},{"$f":"C_Time!AQ$47","v":0},{"$f":"C_Time!AR$47","v":0},{"$f":"C_Time!AS$47","v":0},{"$f":"C_Time!AT$47","v":0},{"$f":"C_Time!AU$47","v":0},{"$f":"C_Time!AV$47","v":0},{"$f":"C_Time!AW$47","v":0},{"$f":"C_Time!AX$47","v":0},{"$f":"C_Time!AY$47","v":0},{"$f":"C_Time!AZ$47","v":0},{"$f":"C_Time!BA$47","v":0},{"$f":"C_Time!BB$47","v":0},{"$f":"C_Time!BC$47","v":0},{"$f":"C_Time!BD$47","v":0},{"$f":"C_Time!BE$47","v":0},{"$f":"C_Time!BF$47","v":0},{"$f":"C_Time!BG$47","v":0},{"$f":"C_Time!BH$47","v":0},{"$f":"C_Time!BI$47","v":0},{"$f":"C_Time!BJ$47","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$245","v":"RAB Inflation - Oceanic - Actual"},null,{"$f":"I_Actuals!G$245","v":"£'000 "},{"$f":"I_Actuals!H$245","v":"Nominal Y/E"},{"$f":"I_Actuals!I$245","v":"Increase / (Decrease)"},{"$f":"I_Actuals!J$245","v":" I_Actuals, row 239:249"},null,{"$f":"I_Actuals!L$245","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$245","v":13292.60748062018},null,{"$f":"I_Actuals!AA$245","v":399.89109087824858},{"$f":"I_Actuals!AB$245","v":851.1365713633179},{"$f":"I_Actuals!AC$245","v":1470.2724648677572},{"$f":"I_Actuals!AD$245","v":1050.8669263192935},{"$f":"I_Actuals!AE$245","v":885.70137415998227},{"$f":"I_Actuals!AF$245","v":534.73905303157937},{"$f":"I_Actuals!AG$245","v":3000},{"$f":"I_Actuals!AH$245","v":5100},{"$f":"I_Actuals!AI$245","v":0},{"$f":"I_Actuals!AJ$245","v":0},{"$f":"I_Actuals!AK$245","v":0},{"$f":"I_Actuals!AL$245","v":0},{"$f":"I_Actuals!AM$245","v":0},{"$f":"I_Actuals!AN$245","v":0},{"$f":"I_Actuals!AO$245","v":0},{"$f":"I_Actuals!AP$245","v":0},{"$f":"I_Actuals!AQ$245","v":0},{"$f":"I_Actuals!AR$245","v":0},{"$f":"I_Actuals!AS$245","v":0},{"$f":"I_Actuals!AT$245","v":0},{"$f":"I_Actuals!AU$245","v":0},{"$f":"I_Actuals!AV$245","v":0},{"$f":"I_Actuals!AW$245","v":0},{"$f":"I_Actuals!AX$245","v":0},{"$f":"I_Actuals!AY$245","v":0},{"$f":"I_Actuals!AZ$245","v":0},{"$f":"I_Actuals!BA$245","v":0},{"$f":"I_Actuals!BB$245","v":0},{"$f":"I_Actuals!BC$245","v":0},{"$f":"I_Actuals!BD$245","v":0},{"$f":"I_Actuals!BE$245","v":0},{"$f":"I_Actuals!BF$245","v":0},{"$f":"I_Actuals!BG$245","v":0},{"$f":"I_Actuals!BH$245","v":0},{"$f":"I_Actuals!BI$245","v":0},{"$f":"I_Actuals!BJ$245","v":0}]
[null,null,null,null,{"$f":"E39","v":"RAB 1 Indexation of prior year closing balance - calculated"},null,{"$f":"G39","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,851.1365356311378,1470.2724058694625,1050.8668876842917,885.70134255882351,534.73903585429082,2959.2417061611418,5067.0129052565308,1801.5860170643634,429.70695320476483,329.87082067685219,767.14202232015396,959.09750542675044,915.99525599597803,748.96472463450755,705.86594207474627,660.04707686222469,610.41136587445123,558.29409070484883,502.80890779191071,443.80729421055707,383.44868632404689,317.20149729805996,255.5329174298441,202.57930296251476,159.36616625269326,129.96560716488079,115.45498814160538,125.70430136878001,118.6664721092463,120.86198256492536,122.80250296748419,125.12782954960149,127.51831220920677,129.97577663154621,132.50209965790168]
[null,null,null,null,{"$f":"D36","v":"RAB 1 Indexation of prior year closing balance"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H43","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA44:BJ44)","v":25292.913900094627},null,{"$f":"IF( AA41 = 1, AA$42, AA43 )","v":399.89109087824858},851.1365713633179,1470.2724648677572,1050.8669263192935,885.70137415998227,534.73905303157937,3000,5100,1801.5860170643634,429.70695320476483,329.87082067685219,767.14202232015396,959.09750542675044,915.99525599597803,748.96472463450755,705.86594207474627,660.04707686222469,610.41136587445123,558.29409070484883,502.80890779191071,443.80729421055707,383.44868632404689,317.20149729805996,255.5329174298441,202.57930296251476,159.36616625269326,129.96560716488079,115.45498814160538,125.70430136878001,118.6664721092463,120.86198256492536,122.80250296748419,125.12782954960149,127.51831220920677,129.97577663154621,132.50209965790168]
[]
[null,null,null,"RAB 1 Adjustments"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$312","v":"RAB 1  non capex RAB adjustments effected at start of price control period"},null,{"$f":"'I_Series Oceanic'!G$312","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$312","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I$312","v":"Increase / (Decrease)"},{"$f":"'I_Series Oceanic'!J$312","v":0},null,{"$f":"'I_Series Oceanic'!L$312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$312","v":0},null,{"$f":"'I_Series Oceanic'!AA$312","v":0},{"$f":"'I_Series Oceanic'!AB$312","v":0},{"$f":"'I_Series Oceanic'!AC$312","v":0},{"$f":"'I_Series Oceanic'!AD$312","v":0},{"$f":"'I_Series Oceanic'!AE$312","v":0},{"$f":"'I_Series Oceanic'!AF$312","v":0},{"$f":"'I_Series Oceanic'!AG$312","v":0},{"$f":"'I_Series Oceanic'!AH$312","v":0},{"$f":"'I_Series Oceanic'!AI$312","v":0},{"$f":"'I_Series Oceanic'!AJ$312","v":0},{"$f":"'I_Series Oceanic'!AK$312","v":0},{"$f":"'I_Series Oceanic'!AL$312","v":0},{"$f":"'I_Series Oceanic'!AM$312","v":0},{"$f":"'I_Series Oceanic'!AN$312","v":0},{"$f":"'I_Series Oceanic'!AO$312","v":0},{"$f":"'I_Series Oceanic'!AP$312","v":0},{"$f":"'I_Series Oceanic'!AQ$312","v":0},{"$f":"'I_Series Oceanic'!AR$312","v":0},{"$f":"'I_Series Oceanic'!AS$312","v":0},{"$f":"'I_Series Oceanic'!AT$312","v":0},{"$f":"'I_Series Oceanic'!AU$312","v":0},{"$f":"'I_Series Oceanic'!AV$312","v":0},{"$f":"'I_Series Oceanic'!AW$312","v":0},{"$f":"'I_Series Oceanic'!AX$312","v":0},{"$f":"'I_Series Oceanic'!AY$312","v":0},{"$f":"'I_Series Oceanic'!AZ$312","v":0},{"$f":"'I_Series Oceanic'!BA$312","v":0},{"$f":"'I_Series Oceanic'!BB$312","v":0},{"$f":"'I_Series Oceanic'!BC$312","v":0},{"$f":"'I_Series Oceanic'!BD$312","v":0},{"$f":"'I_Series Oceanic'!BE$312","v":0},{"$f":"'I_Series Oceanic'!BF$312","v":0},{"$f":"'I_Series Oceanic'!BG$312","v":0},{"$f":"'I_Series Oceanic'!BH$312","v":0},{"$f":"'I_Series Oceanic'!BI$312","v":0},{"$f":"'I_Series Oceanic'!BJ$312","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$313","v":"RAB 1 In-period non capex RAB adjustments"},null,{"$f":"'I_Series Oceanic'!G$313","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$313","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I$313","v":"Increase / (Decrease)"},{"$f":"'I_Series Oceanic'!J$313","v":0},null,{"$f":"'I_Series Oceanic'!L$313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$313","v":0},null,{"$f":"'I_Series Oceanic'!AA$313","v":0},{"$f":"'I_Series Oceanic'!AB$313","v":0},{"$f":"'I_Series Oceanic'!AC$313","v":0},{"$f":"'I_Series Oceanic'!AD$313","v":0},{"$f":"'I_Series Oceanic'!AE$313","v":0},{"$f":"'I_Series Oceanic'!AF$313","v":0},{"$f":"'I_Series Oceanic'!AG$313","v":0},{"$f":"'I_Series Oceanic'!AH$313","v":0},{"$f":"'I_Series Oceanic'!AI$313","v":0},{"$f":"'I_Series Oceanic'!AJ$313","v":0},{"$f":"'I_Series Oceanic'!AK$313","v":0},{"$f":"'I_Series Oceanic'!AL$313","v":0},{"$f":"'I_Series Oceanic'!AM$313","v":0},{"$f":"'I_Series Oceanic'!AN$313","v":0},{"$f":"'I_Series Oceanic'!AO$313","v":0},{"$f":"'I_Series Oceanic'!AP$313","v":0},{"$f":"'I_Series Oceanic'!AQ$313","v":0},{"$f":"'I_Series Oceanic'!AR$313","v":0},{"$f":"'I_Series Oceanic'!AS$313","v":0},{"$f":"'I_Series Oceanic'!AT$313","v":0},{"$f":"'I_Series Oceanic'!AU$313","v":0},{"$f":"'I_Series Oceanic'!AV$313","v":0},{"$f":"'I_Series Oceanic'!AW$313","v":0},{"$f":"'I_Series Oceanic'!AX$313","v":0},{"$f":"'I_Series Oceanic'!AY$313","v":0},{"$f":"'I_Series Oceanic'!AZ$313","v":0},{"$f":"'I_Series Oceanic'!BA$313","v":0},{"$f":"'I_Series Oceanic'!BB$313","v":0},{"$f":"'I_Series Oceanic'!BC$313","v":0},{"$f":"'I_Series Oceanic'!BD$313","v":0},{"$f":"'I_Series Oceanic'!BE$313","v":0},{"$f":"'I_Series Oceanic'!BF$313","v":0},{"$f":"'I_Series Oceanic'!BG$313","v":0},{"$f":"'I_Series Oceanic'!BH$313","v":0},{"$f":"'I_Series Oceanic'!BI$313","v":0},{"$f":"'I_Series Oceanic'!BJ$313","v":0}]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,"RAB 1 Adjustments - calculated",null,{"$f":"G47","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA47:AA48) * AA49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC47:BC48) * BC49","v":0},{"$f":"SUM(BD47:BD48) * BD49","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$246","v":"RAB 1 Adjustments - Actual"},null,{"$f":"I_Actuals!G$246","v":"£'000 "},{"$f":"I_Actuals!H$246","v":"Nominal Y/E"},{"$f":"I_Actuals!I$246","v":"Increase / (Decrease)"},{"$f":"I_Actuals!J$246","v":" I_Actuals, row 239:249"},null,{"$f":"I_Actuals!L$246","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$246","v":14.293789545307254},null,{"$f":"I_Actuals!AA$246","v":14.293789545307254},{"$f":"I_Actuals!AB$246","v":0},{"$f":"I_Actuals!AC$246","v":0},{"$f":"I_Actuals!AD$246","v":0},{"$f":"I_Actuals!AE$246","v":0},{"$f":"I_Actuals!AF$246","v":0},{"$f":"I_Actuals!AG$246","v":0},{"$f":"I_Actuals!AH$246","v":0},{"$f":"I_Actuals!AI$246","v":0},{"$f":"I_Actuals!AJ$246","v":0},{"$f":"I_Actuals!AK$246","v":0},{"$f":"I_Actuals!AL$246","v":0},{"$f":"I_Actuals!AM$246","v":0},{"$f":"I_Actuals!AN$246","v":0},{"$f":"I_Actuals!AO$246","v":0},{"$f":"I_Actuals!AP$246","v":0},{"$f":"I_Actuals!AQ$246","v":0},{"$f":"I_Actuals!AR$246","v":0},{"$f":"I_Actuals!AS$246","v":0},{"$f":"I_Actuals!AT$246","v":0},{"$f":"I_Actuals!AU$246","v":0},{"$f":"I_Actuals!AV$246","v":0},{"$f":"I_Actuals!AW$246","v":0},{"$f":"I_Actuals!AX$246","v":0},{"$f":"I_Actuals!AY$246","v":0},{"$f":"I_Actuals!AZ$246","v":0},{"$f":"I_Actuals!BA$246","v":0},{"$f":"I_Actuals!BB$246","v":0},{"$f":"I_Actuals!BC$246","v":0},{"$f":"I_Actuals!BD$246","v":0},{"$f":"I_Actuals!BE$246","v":0},{"$f":"I_Actuals!BF$246","v":0},{"$f":"I_Actuals!BG$246","v":0},{"$f":"I_Actuals!BH$246","v":0},{"$f":"I_Actuals!BI$246","v":0},{"$f":"I_Actuals!BJ$246","v":0}]
[null,null,null,null,{"$f":"E$50","v":"RAB 1 Adjustments - calculated"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$50","v":0},null,{"$f":"AA$50","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D46","v":"RAB 1 Adjustments"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H54","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA52 = 1, AA53, AA54 )","v":14.293789545307254},{"$f":"IF(AB52 = 1, AB53, AB54 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E55","v":"RAB 1 Adjustments"},null,{"$f":"G55","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,14.293789545307254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E57","v":"RAB 1 Adjustments"},null,{"$f":"G57","v":"£'000 "},{"$f":"H58","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA59:BJ59)","v":16.078684920544681},null,{"$f":"AA57/AA58","v":16.078684920544681},{"$f":"AB57/AB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"6a",null,"Net capex for year"]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E73","v":"Category 1"},null,{"$f":"C_Capex_Oceanic!G73","v":"£'000"},{"$f":"C_Capex_Oceanic!H73","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J73","v":0},null,{"$f":"C_Capex_Oceanic!L73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y73","v":25905.05904267446},null,{"$f":"C_Capex_Oceanic!AA73","v":0},{"$f":"C_Capex_Oceanic!AB73","v":0},{"$f":"C_Capex_Oceanic!AC73","v":0},{"$f":"C_Capex_Oceanic!AD73","v":0},{"$f":"C_Capex_Oceanic!AE73","v":0},{"$f":"C_Capex_Oceanic!AF73","v":2000},{"$f":"C_Capex_Oceanic!AG73","v":985.99614248248963},{"$f":"C_Capex_Oceanic!AH73","v":2891.2402222623723},{"$f":"C_Capex_Oceanic!AI73","v":3539.8925993642961},{"$f":"C_Capex_Oceanic!AJ73","v":3538.5413720935589},{"$f":"C_Capex_Oceanic!AK73","v":4445.5661098995679},{"$f":"C_Capex_Oceanic!AL73","v":4334.7857270797858},{"$f":"C_Capex_Oceanic!AM73","v":4169.0368694923891},{"$f":"C_Capex_Oceanic!AN73","v":0},{"$f":"C_Capex_Oceanic!AO73","v":0},{"$f":"C_Capex_Oceanic!AP73","v":0},{"$f":"C_Capex_Oceanic!AQ73","v":0},{"$f":"C_Capex_Oceanic!AR73","v":0},{"$f":"C_Capex_Oceanic!AS73","v":0},{"$f":"C_Capex_Oceanic!AT73","v":0},{"$f":"C_Capex_Oceanic!AU73","v":0},{"$f":"C_Capex_Oceanic!AV73","v":0},{"$f":"C_Capex_Oceanic!AW73","v":0},{"$f":"C_Capex_Oceanic!AX73","v":0},{"$f":"C_Capex_Oceanic!AY73","v":0},{"$f":"C_Capex_Oceanic!AZ73","v":0},{"$f":"C_Capex_Oceanic!BA73","v":0},{"$f":"C_Capex_Oceanic!BB73","v":0},{"$f":"C_Capex_Oceanic!BC73","v":0},{"$f":"C_Capex_Oceanic!BD73","v":0},{"$f":"C_Capex_Oceanic!BE73","v":0},{"$f":"C_Capex_Oceanic!BF73","v":0},{"$f":"C_Capex_Oceanic!BG73","v":0},{"$f":"C_Capex_Oceanic!BH73","v":0},{"$f":"C_Capex_Oceanic!BI73","v":0},{"$f":"C_Capex_Oceanic!BJ73","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E74","v":"Category 2"},null,{"$f":"C_Capex_Oceanic!G74","v":"£'000"},{"$f":"C_Capex_Oceanic!H74","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J74","v":0},null,{"$f":"C_Capex_Oceanic!L74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y74","v":0},null,{"$f":"C_Capex_Oceanic!AA74","v":0},{"$f":"C_Capex_Oceanic!AB74","v":0},{"$f":"C_Capex_Oceanic!AC74","v":0},{"$f":"C_Capex_Oceanic!AD74","v":0},{"$f":"C_Capex_Oceanic!AE74","v":0},{"$f":"C_Capex_Oceanic!AF74","v":0},{"$f":"C_Capex_Oceanic!AG74","v":0},{"$f":"C_Capex_Oceanic!AH74","v":0},{"$f":"C_Capex_Oceanic!AI74","v":0},{"$f":"C_Capex_Oceanic!AJ74","v":0},{"$f":"C_Capex_Oceanic!AK74","v":0},{"$f":"C_Capex_Oceanic!AL74","v":0},{"$f":"C_Capex_Oceanic!AM74","v":0},{"$f":"C_Capex_Oceanic!AN74","v":0},{"$f":"C_Capex_Oceanic!AO74","v":0},{"$f":"C_Capex_Oceanic!AP74","v":0},{"$f":"C_Capex_Oceanic!AQ74","v":0},{"$f":"C_Capex_Oceanic!AR74","v":0},{"$f":"C_Capex_Oceanic!AS74","v":0},{"$f":"C_Capex_Oceanic!AT74","v":0},{"$f":"C_Capex_Oceanic!AU74","v":0},{"$f":"C_Capex_Oceanic!AV74","v":0},{"$f":"C_Capex_Oceanic!AW74","v":0},{"$f":"C_Capex_Oceanic!AX74","v":0},{"$f":"C_Capex_Oceanic!AY74","v":0},{"$f":"C_Capex_Oceanic!AZ74","v":0},{"$f":"C_Capex_Oceanic!BA74","v":0},{"$f":"C_Capex_Oceanic!BB74","v":0},{"$f":"C_Capex_Oceanic!BC74","v":0},{"$f":"C_Capex_Oceanic!BD74","v":0},{"$f":"C_Capex_Oceanic!BE74","v":0},{"$f":"C_Capex_Oceanic!BF74","v":0},{"$f":"C_Capex_Oceanic!BG74","v":0},{"$f":"C_Capex_Oceanic!BH74","v":0},{"$f":"C_Capex_Oceanic!BI74","v":0},{"$f":"C_Capex_Oceanic!BJ74","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E75","v":"Category 3"},null,{"$f":"C_Capex_Oceanic!G75","v":"£'000"},{"$f":"C_Capex_Oceanic!H75","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J75","v":0},null,{"$f":"C_Capex_Oceanic!L75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y75","v":0},null,{"$f":"C_Capex_Oceanic!AA75","v":0},{"$f":"C_Capex_Oceanic!AB75","v":0},{"$f":"C_Capex_Oceanic!AC75","v":0},{"$f":"C_Capex_Oceanic!AD75","v":0},{"$f":"C_Capex_Oceanic!AE75","v":0},{"$f":"C_Capex_Oceanic!AF75","v":0},{"$f":"C_Capex_Oceanic!AG75","v":0},{"$f":"C_Capex_Oceanic!AH75","v":0},{"$f":"C_Capex_Oceanic!AI75","v":0},{"$f":"C_Capex_Oceanic!AJ75","v":0},{"$f":"C_Capex_Oceanic!AK75","v":0},{"$f":"C_Capex_Oceanic!AL75","v":0},{"$f":"C_Capex_Oceanic!AM75","v":0},{"$f":"C_Capex_Oceanic!AN75","v":0},{"$f":"C_Capex_Oceanic!AO75","v":0},{"$f":"C_Capex_Oceanic!AP75","v":0},{"$f":"C_Capex_Oceanic!AQ75","v":0},{"$f":"C_Capex_Oceanic!AR75","v":0},{"$f":"C_Capex_Oceanic!AS75","v":0},{"$f":"C_Capex_Oceanic!AT75","v":0},{"$f":"C_Capex_Oceanic!AU75","v":0},{"$f":"C_Capex_Oceanic!AV75","v":0},{"$f":"C_Capex_Oceanic!AW75","v":0},{"$f":"C_Capex_Oceanic!AX75","v":0},{"$f":"C_Capex_Oceanic!AY75","v":0},{"$f":"C_Capex_Oceanic!AZ75","v":0},{"$f":"C_Capex_Oceanic!BA75","v":0},{"$f":"C_Capex_Oceanic!BB75","v":0},{"$f":"C_Capex_Oceanic!BC75","v":0},{"$f":"C_Capex_Oceanic!BD75","v":0},{"$f":"C_Capex_Oceanic!BE75","v":0},{"$f":"C_Capex_Oceanic!BF75","v":0},{"$f":"C_Capex_Oceanic!BG75","v":0},{"$f":"C_Capex_Oceanic!BH75","v":0},{"$f":"C_Capex_Oceanic!BI75","v":0},{"$f":"C_Capex_Oceanic!BJ75","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E76","v":"Category 4"},null,{"$f":"C_Capex_Oceanic!G76","v":"£'000"},{"$f":"C_Capex_Oceanic!H76","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J76","v":0},null,{"$f":"C_Capex_Oceanic!L76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y76","v":0},null,{"$f":"C_Capex_Oceanic!AA76","v":0},{"$f":"C_Capex_Oceanic!AB76","v":0},{"$f":"C_Capex_Oceanic!AC76","v":0},{"$f":"C_Capex_Oceanic!AD76","v":0},{"$f":"C_Capex_Oceanic!AE76","v":0},{"$f":"C_Capex_Oceanic!AF76","v":0},{"$f":"C_Capex_Oceanic!AG76","v":0},{"$f":"C_Capex_Oceanic!AH76","v":0},{"$f":"C_Capex_Oceanic!AI76","v":0},{"$f":"C_Capex_Oceanic!AJ76","v":0},{"$f":"C_Capex_Oceanic!AK76","v":0},{"$f":"C_Capex_Oceanic!AL76","v":0},{"$f":"C_Capex_Oceanic!AM76","v":0},{"$f":"C_Capex_Oceanic!AN76","v":0},{"$f":"C_Capex_Oceanic!AO76","v":0},{"$f":"C_Capex_Oceanic!AP76","v":0},{"$f":"C_Capex_Oceanic!AQ76","v":0},{"$f":"C_Capex_Oceanic!AR76","v":0},{"$f":"C_Capex_Oceanic!AS76","v":0},{"$f":"C_Capex_Oceanic!AT76","v":0},{"$f":"C_Capex_Oceanic!AU76","v":0},{"$f":"C_Capex_Oceanic!AV76","v":0},{"$f":"C_Capex_Oceanic!AW76","v":0},{"$f":"C_Capex_Oceanic!AX76","v":0},{"$f":"C_Capex_Oceanic!AY76","v":0},{"$f":"C_Capex_Oceanic!AZ76","v":0},{"$f":"C_Capex_Oceanic!BA76","v":0},{"$f":"C_Capex_Oceanic!BB76","v":0},{"$f":"C_Capex_Oceanic!BC76","v":0},{"$f":"C_Capex_Oceanic!BD76","v":0},{"$f":"C_Capex_Oceanic!BE76","v":0},{"$f":"C_Capex_Oceanic!BF76","v":0},{"$f":"C_Capex_Oceanic!BG76","v":0},{"$f":"C_Capex_Oceanic!BH76","v":0},{"$f":"C_Capex_Oceanic!BI76","v":0},{"$f":"C_Capex_Oceanic!BJ76","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E77","v":"Category 5"},null,{"$f":"C_Capex_Oceanic!G77","v":"£'000"},{"$f":"C_Capex_Oceanic!H77","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J77","v":0},null,{"$f":"C_Capex_Oceanic!L77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y77","v":0},null,{"$f":"C_Capex_Oceanic!AA77","v":0},{"$f":"C_Capex_Oceanic!AB77","v":0},{"$f":"C_Capex_Oceanic!AC77","v":0},{"$f":"C_Capex_Oceanic!AD77","v":0},{"$f":"C_Capex_Oceanic!AE77","v":0},{"$f":"C_Capex_Oceanic!AF77","v":0},{"$f":"C_Capex_Oceanic!AG77","v":0},{"$f":"C_Capex_Oceanic!AH77","v":0},{"$f":"C_Capex_Oceanic!AI77","v":0},{"$f":"C_Capex_Oceanic!AJ77","v":0},{"$f":"C_Capex_Oceanic!AK77","v":0},{"$f":"C_Capex_Oceanic!AL77","v":0},{"$f":"C_Capex_Oceanic!AM77","v":0},{"$f":"C_Capex_Oceanic!AN77","v":0},{"$f":"C_Capex_Oceanic!AO77","v":0},{"$f":"C_Capex_Oceanic!AP77","v":0},{"$f":"C_Capex_Oceanic!AQ77","v":0},{"$f":"C_Capex_Oceanic!AR77","v":0},{"$f":"C_Capex_Oceanic!AS77","v":0},{"$f":"C_Capex_Oceanic!AT77","v":0},{"$f":"C_Capex_Oceanic!AU77","v":0},{"$f":"C_Capex_Oceanic!AV77","v":0},{"$f":"C_Capex_Oceanic!AW77","v":0},{"$f":"C_Capex_Oceanic!AX77","v":0},{"$f":"C_Capex_Oceanic!AY77","v":0},{"$f":"C_Capex_Oceanic!AZ77","v":0},{"$f":"C_Capex_Oceanic!BA77","v":0},{"$f":"C_Capex_Oceanic!BB77","v":0},{"$f":"C_Capex_Oceanic!BC77","v":0},{"$f":"C_Capex_Oceanic!BD77","v":0},{"$f":"C_Capex_Oceanic!BE77","v":0},{"$f":"C_Capex_Oceanic!BF77","v":0},{"$f":"C_Capex_Oceanic!BG77","v":0},{"$f":"C_Capex_Oceanic!BH77","v":0},{"$f":"C_Capex_Oceanic!BI77","v":0},{"$f":"C_Capex_Oceanic!BJ77","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E78","v":"Category 6"},null,{"$f":"C_Capex_Oceanic!G78","v":"£'000"},{"$f":"C_Capex_Oceanic!H78","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J78","v":0},null,{"$f":"C_Capex_Oceanic!L78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y78","v":0},null,{"$f":"C_Capex_Oceanic!AA78","v":0},{"$f":"C_Capex_Oceanic!AB78","v":0},{"$f":"C_Capex_Oceanic!AC78","v":0},{"$f":"C_Capex_Oceanic!AD78","v":0},{"$f":"C_Capex_Oceanic!AE78","v":0},{"$f":"C_Capex_Oceanic!AF78","v":0},{"$f":"C_Capex_Oceanic!AG78","v":0},{"$f":"C_Capex_Oceanic!AH78","v":0},{"$f":"C_Capex_Oceanic!AI78","v":0},{"$f":"C_Capex_Oceanic!AJ78","v":0},{"$f":"C_Capex_Oceanic!AK78","v":0},{"$f":"C_Capex_Oceanic!AL78","v":0},{"$f":"C_Capex_Oceanic!AM78","v":0},{"$f":"C_Capex_Oceanic!AN78","v":0},{"$f":"C_Capex_Oceanic!AO78","v":0},{"$f":"C_Capex_Oceanic!AP78","v":0},{"$f":"C_Capex_Oceanic!AQ78","v":0},{"$f":"C_Capex_Oceanic!AR78","v":0},{"$f":"C_Capex_Oceanic!AS78","v":0},{"$f":"C_Capex_Oceanic!AT78","v":0},{"$f":"C_Capex_Oceanic!AU78","v":0},{"$f":"C_Capex_Oceanic!AV78","v":0},{"$f":"C_Capex_Oceanic!AW78","v":0},{"$f":"C_Capex_Oceanic!AX78","v":0},{"$f":"C_Capex_Oceanic!AY78","v":0},{"$f":"C_Capex_Oceanic!AZ78","v":0},{"$f":"C_Capex_Oceanic!BA78","v":0},{"$f":"C_Capex_Oceanic!BB78","v":0},{"$f":"C_Capex_Oceanic!BC78","v":0},{"$f":"C_Capex_Oceanic!BD78","v":0},{"$f":"C_Capex_Oceanic!BE78","v":0},{"$f":"C_Capex_Oceanic!BF78","v":0},{"$f":"C_Capex_Oceanic!BG78","v":0},{"$f":"C_Capex_Oceanic!BH78","v":0},{"$f":"C_Capex_Oceanic!BI78","v":0},{"$f":"C_Capex_Oceanic!BJ78","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E79","v":"Category 7"},null,{"$f":"C_Capex_Oceanic!G79","v":"£'000"},{"$f":"C_Capex_Oceanic!H79","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J79","v":0},null,{"$f":"C_Capex_Oceanic!L79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y79","v":0},null,{"$f":"C_Capex_Oceanic!AA79","v":0},{"$f":"C_Capex_Oceanic!AB79","v":0},{"$f":"C_Capex_Oceanic!AC79","v":0},{"$f":"C_Capex_Oceanic!AD79","v":0},{"$f":"C_Capex_Oceanic!AE79","v":0},{"$f":"C_Capex_Oceanic!AF79","v":0},{"$f":"C_Capex_Oceanic!AG79","v":0},{"$f":"C_Capex_Oceanic!AH79","v":0},{"$f":"C_Capex_Oceanic!AI79","v":0},{"$f":"C_Capex_Oceanic!AJ79","v":0},{"$f":"C_Capex_Oceanic!AK79","v":0},{"$f":"C_Capex_Oceanic!AL79","v":0},{"$f":"C_Capex_Oceanic!AM79","v":0},{"$f":"C_Capex_Oceanic!AN79","v":0},{"$f":"C_Capex_Oceanic!AO79","v":0},{"$f":"C_Capex_Oceanic!AP79","v":0},{"$f":"C_Capex_Oceanic!AQ79","v":0},{"$f":"C_Capex_Oceanic!AR79","v":0},{"$f":"C_Capex_Oceanic!AS79","v":0},{"$f":"C_Capex_Oceanic!AT79","v":0},{"$f":"C_Capex_Oceanic!AU79","v":0},{"$f":"C_Capex_Oceanic!AV79","v":0},{"$f":"C_Capex_Oceanic!AW79","v":0},{"$f":"C_Capex_Oceanic!AX79","v":0},{"$f":"C_Capex_Oceanic!AY79","v":0},{"$f":"C_Capex_Oceanic!AZ79","v":0},{"$f":"C_Capex_Oceanic!BA79","v":0},{"$f":"C_Capex_Oceanic!BB79","v":0},{"$f":"C_Capex_Oceanic!BC79","v":0},{"$f":"C_Capex_Oceanic!BD79","v":0},{"$f":"C_Capex_Oceanic!BE79","v":0},{"$f":"C_Capex_Oceanic!BF79","v":0},{"$f":"C_Capex_Oceanic!BG79","v":0},{"$f":"C_Capex_Oceanic!BH79","v":0},{"$f":"C_Capex_Oceanic!BI79","v":0},{"$f":"C_Capex_Oceanic!BJ79","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E80","v":"Category 8"},null,{"$f":"C_Capex_Oceanic!G80","v":"£'000"},{"$f":"C_Capex_Oceanic!H80","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J80","v":0},null,{"$f":"C_Capex_Oceanic!L80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y80","v":0},null,{"$f":"C_Capex_Oceanic!AA80","v":0},{"$f":"C_Capex_Oceanic!AB80","v":0},{"$f":"C_Capex_Oceanic!AC80","v":0},{"$f":"C_Capex_Oceanic!AD80","v":0},{"$f":"C_Capex_Oceanic!AE80","v":0},{"$f":"C_Capex_Oceanic!AF80","v":0},{"$f":"C_Capex_Oceanic!AG80","v":0},{"$f":"C_Capex_Oceanic!AH80","v":0},{"$f":"C_Capex_Oceanic!AI80","v":0},{"$f":"C_Capex_Oceanic!AJ80","v":0},{"$f":"C_Capex_Oceanic!AK80","v":0},{"$f":"C_Capex_Oceanic!AL80","v":0},{"$f":"C_Capex_Oceanic!AM80","v":0},{"$f":"C_Capex_Oceanic!AN80","v":0},{"$f":"C_Capex_Oceanic!AO80","v":0},{"$f":"C_Capex_Oceanic!AP80","v":0},{"$f":"C_Capex_Oceanic!AQ80","v":0},{"$f":"C_Capex_Oceanic!AR80","v":0},{"$f":"C_Capex_Oceanic!AS80","v":0},{"$f":"C_Capex_Oceanic!AT80","v":0},{"$f":"C_Capex_Oceanic!AU80","v":0},{"$f":"C_Capex_Oceanic!AV80","v":0},{"$f":"C_Capex_Oceanic!AW80","v":0},{"$f":"C_Capex_Oceanic!AX80","v":0},{"$f":"C_Capex_Oceanic!AY80","v":0},{"$f":"C_Capex_Oceanic!AZ80","v":0},{"$f":"C_Capex_Oceanic!BA80","v":0},{"$f":"C_Capex_Oceanic!BB80","v":0},{"$f":"C_Capex_Oceanic!BC80","v":0},{"$f":"C_Capex_Oceanic!BD80","v":0},{"$f":"C_Capex_Oceanic!BE80","v":0},{"$f":"C_Capex_Oceanic!BF80","v":0},{"$f":"C_Capex_Oceanic!BG80","v":0},{"$f":"C_Capex_Oceanic!BH80","v":0},{"$f":"C_Capex_Oceanic!BI80","v":0},{"$f":"C_Capex_Oceanic!BJ80","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E81","v":"Category 9"},null,{"$f":"C_Capex_Oceanic!G81","v":"£'000"},{"$f":"C_Capex_Oceanic!H81","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J81","v":0},null,{"$f":"C_Capex_Oceanic!L81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y81","v":0},null,{"$f":"C_Capex_Oceanic!AA81","v":0},{"$f":"C_Capex_Oceanic!AB81","v":0},{"$f":"C_Capex_Oceanic!AC81","v":0},{"$f":"C_Capex_Oceanic!AD81","v":0},{"$f":"C_Capex_Oceanic!AE81","v":0},{"$f":"C_Capex_Oceanic!AF81","v":0},{"$f":"C_Capex_Oceanic!AG81","v":0},{"$f":"C_Capex_Oceanic!AH81","v":0},{"$f":"C_Capex_Oceanic!AI81","v":0},{"$f":"C_Capex_Oceanic!AJ81","v":0},{"$f":"C_Capex_Oceanic!AK81","v":0},{"$f":"C_Capex_Oceanic!AL81","v":0},{"$f":"C_Capex_Oceanic!AM81","v":0},{"$f":"C_Capex_Oceanic!AN81","v":0},{"$f":"C_Capex_Oceanic!AO81","v":0},{"$f":"C_Capex_Oceanic!AP81","v":0},{"$f":"C_Capex_Oceanic!AQ81","v":0},{"$f":"C_Capex_Oceanic!AR81","v":0},{"$f":"C_Capex_Oceanic!AS81","v":0},{"$f":"C_Capex_Oceanic!AT81","v":0},{"$f":"C_Capex_Oceanic!AU81","v":0},{"$f":"C_Capex_Oceanic!AV81","v":0},{"$f":"C_Capex_Oceanic!AW81","v":0},{"$f":"C_Capex_Oceanic!AX81","v":0},{"$f":"C_Capex_Oceanic!AY81","v":0},{"$f":"C_Capex_Oceanic!AZ81","v":0},{"$f":"C_Capex_Oceanic!BA81","v":0},{"$f":"C_Capex_Oceanic!BB81","v":0},{"$f":"C_Capex_Oceanic!BC81","v":0},{"$f":"C_Capex_Oceanic!BD81","v":0},{"$f":"C_Capex_Oceanic!BE81","v":0},{"$f":"C_Capex_Oceanic!BF81","v":0},{"$f":"C_Capex_Oceanic!BG81","v":0},{"$f":"C_Capex_Oceanic!BH81","v":0},{"$f":"C_Capex_Oceanic!BI81","v":0},{"$f":"C_Capex_Oceanic!BJ81","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E82","v":"Category 10"},null,{"$f":"C_Capex_Oceanic!G82","v":"£'000"},{"$f":"C_Capex_Oceanic!H82","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J82","v":0},null,{"$f":"C_Capex_Oceanic!L82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y82","v":0},null,{"$f":"C_Capex_Oceanic!AA82","v":0},{"$f":"C_Capex_Oceanic!AB82","v":0},{"$f":"C_Capex_Oceanic!AC82","v":0},{"$f":"C_Capex_Oceanic!AD82","v":0},{"$f":"C_Capex_Oceanic!AE82","v":0},{"$f":"C_Capex_Oceanic!AF82","v":0},{"$f":"C_Capex_Oceanic!AG82","v":0},{"$f":"C_Capex_Oceanic!AH82","v":0},{"$f":"C_Capex_Oceanic!AI82","v":0},{"$f":"C_Capex_Oceanic!AJ82","v":0},{"$f":"C_Capex_Oceanic!AK82","v":0},{"$f":"C_Capex_Oceanic!AL82","v":0},{"$f":"C_Capex_Oceanic!AM82","v":0},{"$f":"C_Capex_Oceanic!AN82","v":0},{"$f":"C_Capex_Oceanic!AO82","v":0},{"$f":"C_Capex_Oceanic!AP82","v":0},{"$f":"C_Capex_Oceanic!AQ82","v":0},{"$f":"C_Capex_Oceanic!AR82","v":0},{"$f":"C_Capex_Oceanic!AS82","v":0},{"$f":"C_Capex_Oceanic!AT82","v":0},{"$f":"C_Capex_Oceanic!AU82","v":0},{"$f":"C_Capex_Oceanic!AV82","v":0},{"$f":"C_Capex_Oceanic!AW82","v":0},{"$f":"C_Capex_Oceanic!AX82","v":0},{"$f":"C_Capex_Oceanic!AY82","v":0},{"$f":"C_Capex_Oceanic!AZ82","v":0},{"$f":"C_Capex_Oceanic!BA82","v":0},{"$f":"C_Capex_Oceanic!BB82","v":0},{"$f":"C_Capex_Oceanic!BC82","v":0},{"$f":"C_Capex_Oceanic!BD82","v":0},{"$f":"C_Capex_Oceanic!BE82","v":0},{"$f":"C_Capex_Oceanic!BF82","v":0},{"$f":"C_Capex_Oceanic!BG82","v":0},{"$f":"C_Capex_Oceanic!BH82","v":0},{"$f":"C_Capex_Oceanic!BI82","v":0},{"$f":"C_Capex_Oceanic!BJ82","v":0}]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E$233","v":"Project cash flows - RAB Allocation - RAB 1 - Category 1 "},null,{"$f":"'I_Series NERL'!G$233","v":"%"},null,null,{"$f":"'I_Series NERL'!J$233","v":"CAA"},null,{"$f":"'I_Series NERL'!L$233","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$233","v":0},null,{"$f":"'I_Series NERL'!AA$233","v":1},{"$f":"'I_Series NERL'!AB$233","v":1},{"$f":"'I_Series NERL'!AC$233","v":1},{"$f":"'I_Series NERL'!AD$233","v":1},{"$f":"'I_Series NERL'!AE$233","v":1},{"$f":"'I_Series NERL'!AF$233","v":1},{"$f":"'I_Series NERL'!AG$233","v":1},{"$f":"'I_Series NERL'!AH$233","v":1},{"$f":"'I_Series NERL'!AI$233","v":1},{"$f":"'I_Series NERL'!AJ$233","v":1},{"$f":"'I_Series NERL'!AK$233","v":1},{"$f":"'I_Series NERL'!AL$233","v":1},{"$f":"'I_Series NERL'!AM$233","v":1},{"$f":"'I_Series NERL'!AN$233","v":1},{"$f":"'I_Series NERL'!AO$233","v":1},{"$f":"'I_Series NERL'!AP$233","v":1},{"$f":"'I_Series NERL'!AQ$233","v":1},{"$f":"'I_Series NERL'!AR$233","v":1},{"$f":"'I_Series NERL'!AS$233","v":1},{"$f":"'I_Series NERL'!AT$233","v":1},{"$f":"'I_Series NERL'!AU$233","v":1},{"$f":"'I_Series NERL'!AV$233","v":1},{"$f":"'I_Series NERL'!AW$233","v":1},{"$f":"'I_Series NERL'!AX$233","v":1},{"$f":"'I_Series NERL'!AY$233","v":1},{"$f":"'I_Series NERL'!AZ$233","v":1},{"$f":"'I_Series NERL'!BA$233","v":1},{"$f":"'I_Series NERL'!BB$233","v":1},{"$f":"'I_Series NERL'!BC$233","v":1},{"$f":"'I_Series NERL'!BD$233","v":1},{"$f":"'I_Series NERL'!BE$233","v":1},{"$f":"'I_Series NERL'!BF$233","v":1},{"$f":"'I_Series NERL'!BG$233","v":1},{"$f":"'I_Series NERL'!BH$233","v":1},{"$f":"'I_Series NERL'!BI$233","v":1},{"$f":"'I_Series NERL'!BJ$233","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$254","v":"Project cash flows - RAB Allocation - RAB 1 - Category 2 "},null,{"$f":"'I_Series NERL'!G$254","v":"%"},null,null,{"$f":"'I_Series NERL'!J$254","v":"CAA"},null,{"$f":"'I_Series NERL'!L$254","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$254","v":0},null,{"$f":"'I_Series NERL'!AA$254","v":1},{"$f":"'I_Series NERL'!AB$254","v":1},{"$f":"'I_Series NERL'!AC$254","v":1},{"$f":"'I_Series NERL'!AD$254","v":1},{"$f":"'I_Series NERL'!AE$254","v":1},{"$f":"'I_Series NERL'!AF$254","v":1},{"$f":"'I_Series NERL'!AG$254","v":1},{"$f":"'I_Series NERL'!AH$254","v":1},{"$f":"'I_Series NERL'!AI$254","v":1},{"$f":"'I_Series NERL'!AJ$254","v":1},{"$f":"'I_Series NERL'!AK$254","v":1},{"$f":"'I_Series NERL'!AL$254","v":1},{"$f":"'I_Series NERL'!AM$254","v":1},{"$f":"'I_Series NERL'!AN$254","v":1},{"$f":"'I_Series NERL'!AO$254","v":1},{"$f":"'I_Series NERL'!AP$254","v":1},{"$f":"'I_Series NERL'!AQ$254","v":1},{"$f":"'I_Series NERL'!AR$254","v":1},{"$f":"'I_Series NERL'!AS$254","v":1},{"$f":"'I_Series NERL'!AT$254","v":1},{"$f":"'I_Series NERL'!AU$254","v":1},{"$f":"'I_Series NERL'!AV$254","v":1},{"$f":"'I_Series NERL'!AW$254","v":1},{"$f":"'I_Series NERL'!AX$254","v":1},{"$f":"'I_Series NERL'!AY$254","v":1},{"$f":"'I_Series NERL'!AZ$254","v":1},{"$f":"'I_Series NERL'!BA$254","v":1},{"$f":"'I_Series NERL'!BB$254","v":1},{"$f":"'I_Series NERL'!BC$254","v":1},{"$f":"'I_Series NERL'!BD$254","v":1},{"$f":"'I_Series NERL'!BE$254","v":1},{"$f":"'I_Series NERL'!BF$254","v":1},{"$f":"'I_Series NERL'!BG$254","v":1},{"$f":"'I_Series NERL'!BH$254","v":1},{"$f":"'I_Series NERL'!BI$254","v":1},{"$f":"'I_Series NERL'!BJ$254","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$275","v":"Project cash flows - RAB Allocation - RAB 1 - Category 3 "},null,{"$f":"'I_Series NERL'!G$275","v":"%"},null,null,{"$f":"'I_Series NERL'!J$275","v":"CAA"},null,{"$f":"'I_Series NERL'!L$275","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$275","v":0},null,{"$f":"'I_Series NERL'!AA$275","v":1},{"$f":"'I_Series NERL'!AB$275","v":1},{"$f":"'I_Series NERL'!AC$275","v":1},{"$f":"'I_Series NERL'!AD$275","v":1},{"$f":"'I_Series NERL'!AE$275","v":1},{"$f":"'I_Series NERL'!AF$275","v":1},{"$f":"'I_Series NERL'!AG$275","v":1},{"$f":"'I_Series NERL'!AH$275","v":1},{"$f":"'I_Series NERL'!AI$275","v":1},{"$f":"'I_Series NERL'!AJ$275","v":1},{"$f":"'I_Series NERL'!AK$275","v":1},{"$f":"'I_Series NERL'!AL$275","v":1},{"$f":"'I_Series NERL'!AM$275","v":1},{"$f":"'I_Series NERL'!AN$275","v":1},{"$f":"'I_Series NERL'!AO$275","v":1},{"$f":"'I_Series NERL'!AP$275","v":1},{"$f":"'I_Series NERL'!AQ$275","v":1},{"$f":"'I_Series NERL'!AR$275","v":1},{"$f":"'I_Series NERL'!AS$275","v":1},{"$f":"'I_Series NERL'!AT$275","v":1},{"$f":"'I_Series NERL'!AU$275","v":1},{"$f":"'I_Series NERL'!AV$275","v":1},{"$f":"'I_Series NERL'!AW$275","v":1},{"$f":"'I_Series NERL'!AX$275","v":1},{"$f":"'I_Series NERL'!AY$275","v":1},{"$f":"'I_Series NERL'!AZ$275","v":1},{"$f":"'I_Series NERL'!BA$275","v":1},{"$f":"'I_Series NERL'!BB$275","v":1},{"$f":"'I_Series NERL'!BC$275","v":1},{"$f":"'I_Series NERL'!BD$275","v":1},{"$f":"'I_Series NERL'!BE$275","v":1},{"$f":"'I_Series NERL'!BF$275","v":1},{"$f":"'I_Series NERL'!BG$275","v":1},{"$f":"'I_Series NERL'!BH$275","v":1},{"$f":"'I_Series NERL'!BI$275","v":1},{"$f":"'I_Series NERL'!BJ$275","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$296","v":"Project cash flows - RAB Allocation - RAB 1 - Category 4 "},null,{"$f":"'I_Series NERL'!G$296","v":"%"},null,null,{"$f":"'I_Series NERL'!J$296","v":"CAA"},null,{"$f":"'I_Series NERL'!L$296","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$296","v":0},null,{"$f":"'I_Series NERL'!AA$296","v":1},{"$f":"'I_Series NERL'!AB$296","v":1},{"$f":"'I_Series NERL'!AC$296","v":1},{"$f":"'I_Series NERL'!AD$296","v":1},{"$f":"'I_Series NERL'!AE$296","v":1},{"$f":"'I_Series NERL'!AF$296","v":1},{"$f":"'I_Series NERL'!AG$296","v":1},{"$f":"'I_Series NERL'!AH$296","v":1},{"$f":"'I_Series NERL'!AI$296","v":1},{"$f":"'I_Series NERL'!AJ$296","v":1},{"$f":"'I_Series NERL'!AK$296","v":1},{"$f":"'I_Series NERL'!AL$296","v":1},{"$f":"'I_Series NERL'!AM$296","v":1},{"$f":"'I_Series NERL'!AN$296","v":1},{"$f":"'I_Series NERL'!AO$296","v":1},{"$f":"'I_Series NERL'!AP$296","v":1},{"$f":"'I_Series NERL'!AQ$296","v":1},{"$f":"'I_Series NERL'!AR$296","v":1},{"$f":"'I_Series NERL'!AS$296","v":1},{"$f":"'I_Series NERL'!AT$296","v":1},{"$f":"'I_Series NERL'!AU$296","v":1},{"$f":"'I_Series NERL'!AV$296","v":1},{"$f":"'I_Series NERL'!AW$296","v":1},{"$f":"'I_Series NERL'!AX$296","v":1},{"$f":"'I_Series NERL'!AY$296","v":1},{"$f":"'I_Series NERL'!AZ$296","v":1},{"$f":"'I_Series NERL'!BA$296","v":1},{"$f":"'I_Series NERL'!BB$296","v":1},{"$f":"'I_Series NERL'!BC$296","v":1},{"$f":"'I_Series NERL'!BD$296","v":1},{"$f":"'I_Series NERL'!BE$296","v":1},{"$f":"'I_Series NERL'!BF$296","v":1},{"$f":"'I_Series NERL'!BG$296","v":1},{"$f":"'I_Series NERL'!BH$296","v":1},{"$f":"'I_Series NERL'!BI$296","v":1},{"$f":"'I_Series NERL'!BJ$296","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$317","v":"Project cash flows - RAB Allocation - RAB 1 - Category 5 "},null,{"$f":"'I_Series NERL'!G$317","v":"%"},null,null,{"$f":"'I_Series NERL'!J$317","v":"CAA"},null,{"$f":"'I_Series NERL'!L$317","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$317","v":0},null,{"$f":"'I_Series NERL'!AA$317","v":1},{"$f":"'I_Series NERL'!AB$317","v":1},{"$f":"'I_Series NERL'!AC$317","v":1},{"$f":"'I_Series NERL'!AD$317","v":1},{"$f":"'I_Series NERL'!AE$317","v":1},{"$f":"'I_Series NERL'!AF$317","v":1},{"$f":"'I_Series NERL'!AG$317","v":1},{"$f":"'I_Series NERL'!AH$317","v":1},{"$f":"'I_Series NERL'!AI$317","v":1},{"$f":"'I_Series NERL'!AJ$317","v":1},{"$f":"'I_Series NERL'!AK$317","v":1},{"$f":"'I_Series NERL'!AL$317","v":1},{"$f":"'I_Series NERL'!AM$317","v":1},{"$f":"'I_Series NERL'!AN$317","v":1},{"$f":"'I_Series NERL'!AO$317","v":1},{"$f":"'I_Series NERL'!AP$317","v":1},{"$f":"'I_Series NERL'!AQ$317","v":1},{"$f":"'I_Series NERL'!AR$317","v":1},{"$f":"'I_Series NERL'!AS$317","v":1},{"$f":"'I_Series NERL'!AT$317","v":1},{"$f":"'I_Series NERL'!AU$317","v":1},{"$f":"'I_Series NERL'!AV$317","v":1},{"$f":"'I_Series NERL'!AW$317","v":1},{"$f":"'I_Series NERL'!AX$317","v":1},{"$f":"'I_Series NERL'!AY$317","v":1},{"$f":"'I_Series NERL'!AZ$317","v":1},{"$f":"'I_Series NERL'!BA$317","v":1},{"$f":"'I_Series NERL'!BB$317","v":1},{"$f":"'I_Series NERL'!BC$317","v":1},{"$f":"'I_Series NERL'!BD$317","v":1},{"$f":"'I_Series NERL'!BE$317","v":1},{"$f":"'I_Series NERL'!BF$317","v":1},{"$f":"'I_Series NERL'!BG$317","v":1},{"$f":"'I_Series NERL'!BH$317","v":1},{"$f":"'I_Series NERL'!BI$317","v":1},{"$f":"'I_Series NERL'!BJ$317","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$338","v":"Project cash flows - RAB Allocation - RAB 1 - Category 6 "},null,{"$f":"'I_Series NERL'!G$338","v":"%"},null,null,{"$f":"'I_Series NERL'!J$338","v":"CAA"},null,{"$f":"'I_Series NERL'!L$338","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$338","v":0},null,{"$f":"'I_Series NERL'!AA$338","v":1},{"$f":"'I_Series NERL'!AB$338","v":1},{"$f":"'I_Series NERL'!AC$338","v":1},{"$f":"'I_Series NERL'!AD$338","v":1},{"$f":"'I_Series NERL'!AE$338","v":1},{"$f":"'I_Series NERL'!AF$338","v":1},{"$f":"'I_Series NERL'!AG$338","v":1},{"$f":"'I_Series NERL'!AH$338","v":1},{"$f":"'I_Series NERL'!AI$338","v":1},{"$f":"'I_Series NERL'!AJ$338","v":1},{"$f":"'I_Series NERL'!AK$338","v":1},{"$f":"'I_Series NERL'!AL$338","v":1},{"$f":"'I_Series NERL'!AM$338","v":1},{"$f":"'I_Series NERL'!AN$338","v":1},{"$f":"'I_Series NERL'!AO$338","v":1},{"$f":"'I_Series NERL'!AP$338","v":1},{"$f":"'I_Series NERL'!AQ$338","v":1},{"$f":"'I_Series NERL'!AR$338","v":1},{"$f":"'I_Series NERL'!AS$338","v":1},{"$f":"'I_Series NERL'!AT$338","v":1},{"$f":"'I_Series NERL'!AU$338","v":1},{"$f":"'I_Series NERL'!AV$338","v":1},{"$f":"'I_Series NERL'!AW$338","v":1},{"$f":"'I_Series NERL'!AX$338","v":1},{"$f":"'I_Series NERL'!AY$338","v":1},{"$f":"'I_Series NERL'!AZ$338","v":1},{"$f":"'I_Series NERL'!BA$338","v":1},{"$f":"'I_Series NERL'!BB$338","v":1},{"$f":"'I_Series NERL'!BC$338","v":1},{"$f":"'I_Series NERL'!BD$338","v":1},{"$f":"'I_Series NERL'!BE$338","v":1},{"$f":"'I_Series NERL'!BF$338","v":1},{"$f":"'I_Series NERL'!BG$338","v":1},{"$f":"'I_Series NERL'!BH$338","v":1},{"$f":"'I_Series NERL'!BI$338","v":1},{"$f":"'I_Series NERL'!BJ$338","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$359","v":"Project cash flows - RAB Allocation - RAB 1 - Category 7 "},null,{"$f":"'I_Series NERL'!G$359","v":"%"},null,null,{"$f":"'I_Series NERL'!J$359","v":"CAA"},null,{"$f":"'I_Series NERL'!L$359","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$359","v":0},null,{"$f":"'I_Series NERL'!AA$359","v":1},{"$f":"'I_Series NERL'!AB$359","v":1},{"$f":"'I_Series NERL'!AC$359","v":1},{"$f":"'I_Series NERL'!AD$359","v":1},{"$f":"'I_Series NERL'!AE$359","v":1},{"$f":"'I_Series NERL'!AF$359","v":1},{"$f":"'I_Series NERL'!AG$359","v":1},{"$f":"'I_Series NERL'!AH$359","v":1},{"$f":"'I_Series NERL'!AI$359","v":1},{"$f":"'I_Series NERL'!AJ$359","v":1},{"$f":"'I_Series NERL'!AK$359","v":1},{"$f":"'I_Series NERL'!AL$359","v":1},{"$f":"'I_Series NERL'!AM$359","v":1},{"$f":"'I_Series NERL'!AN$359","v":1},{"$f":"'I_Series NERL'!AO$359","v":1},{"$f":"'I_Series NERL'!AP$359","v":1},{"$f":"'I_Series NERL'!AQ$359","v":1},{"$f":"'I_Series NERL'!AR$359","v":1},{"$f":"'I_Series NERL'!AS$359","v":1},{"$f":"'I_Series NERL'!AT$359","v":1},{"$f":"'I_Series NERL'!AU$359","v":1},{"$f":"'I_Series NERL'!AV$359","v":1},{"$f":"'I_Series NERL'!AW$359","v":1},{"$f":"'I_Series NERL'!AX$359","v":1},{"$f":"'I_Series NERL'!AY$359","v":1},{"$f":"'I_Series NERL'!AZ$359","v":1},{"$f":"'I_Series NERL'!BA$359","v":1},{"$f":"'I_Series NERL'!BB$359","v":1},{"$f":"'I_Series NERL'!BC$359","v":1},{"$f":"'I_Series NERL'!BD$359","v":1},{"$f":"'I_Series NERL'!BE$359","v":1},{"$f":"'I_Series NERL'!BF$359","v":1},{"$f":"'I_Series NERL'!BG$359","v":1},{"$f":"'I_Series NERL'!BH$359","v":1},{"$f":"'I_Series NERL'!BI$359","v":1},{"$f":"'I_Series NERL'!BJ$359","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$380","v":"Project cash flows - RAB Allocation - RAB 1 - Category 8 "},null,{"$f":"'I_Series NERL'!G$380","v":"%"},null,null,{"$f":"'I_Series NERL'!J$380","v":"CAA"},null,{"$f":"'I_Series NERL'!L$380","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$380","v":0},null,{"$f":"'I_Series NERL'!AA$380","v":1},{"$f":"'I_Series NERL'!AB$380","v":1},{"$f":"'I_Series NERL'!AC$380","v":1},{"$f":"'I_Series NERL'!AD$380","v":1},{"$f":"'I_Series NERL'!AE$380","v":1},{"$f":"'I_Series NERL'!AF$380","v":1},{"$f":"'I_Series NERL'!AG$380","v":1},{"$f":"'I_Series NERL'!AH$380","v":1},{"$f":"'I_Series NERL'!AI$380","v":1},{"$f":"'I_Series NERL'!AJ$380","v":1},{"$f":"'I_Series NERL'!AK$380","v":1},{"$f":"'I_Series NERL'!AL$380","v":1},{"$f":"'I_Series NERL'!AM$380","v":1},{"$f":"'I_Series NERL'!AN$380","v":1},{"$f":"'I_Series NERL'!AO$380","v":1},{"$f":"'I_Series NERL'!AP$380","v":1},{"$f":"'I_Series NERL'!AQ$380","v":1},{"$f":"'I_Series NERL'!AR$380","v":1},{"$f":"'I_Series NERL'!AS$380","v":1},{"$f":"'I_Series NERL'!AT$380","v":1},{"$f":"'I_Series NERL'!AU$380","v":1},{"$f":"'I_Series NERL'!AV$380","v":1},{"$f":"'I_Series NERL'!AW$380","v":1},{"$f":"'I_Series NERL'!AX$380","v":1},{"$f":"'I_Series NERL'!AY$380","v":1},{"$f":"'I_Series NERL'!AZ$380","v":1},{"$f":"'I_Series NERL'!BA$380","v":1},{"$f":"'I_Series NERL'!BB$380","v":1},{"$f":"'I_Series NERL'!BC$380","v":1},{"$f":"'I_Series NERL'!BD$380","v":1},{"$f":"'I_Series NERL'!BE$380","v":1},{"$f":"'I_Series NERL'!BF$380","v":1},{"$f":"'I_Series NERL'!BG$380","v":1},{"$f":"'I_Series NERL'!BH$380","v":1},{"$f":"'I_Series NERL'!BI$380","v":1},{"$f":"'I_Series NERL'!BJ$380","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$401","v":"Project cash flows - RAB Allocation - RAB 1 - Category 9 "},null,{"$f":"'I_Series NERL'!G$401","v":"%"},null,null,{"$f":"'I_Series NERL'!J$401","v":"CAA"},null,{"$f":"'I_Series NERL'!L$401","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$401","v":0},null,{"$f":"'I_Series NERL'!AA$401","v":1},{"$f":"'I_Series NERL'!AB$401","v":1},{"$f":"'I_Series NERL'!AC$401","v":1},{"$f":"'I_Series NERL'!AD$401","v":1},{"$f":"'I_Series NERL'!AE$401","v":1},{"$f":"'I_Series NERL'!AF$401","v":1},{"$f":"'I_Series NERL'!AG$401","v":1},{"$f":"'I_Series NERL'!AH$401","v":1},{"$f":"'I_Series NERL'!AI$401","v":1},{"$f":"'I_Series NERL'!AJ$401","v":1},{"$f":"'I_Series NERL'!AK$401","v":1},{"$f":"'I_Series NERL'!AL$401","v":1},{"$f":"'I_Series NERL'!AM$401","v":1},{"$f":"'I_Series NERL'!AN$401","v":1},{"$f":"'I_Series NERL'!AO$401","v":1},{"$f":"'I_Series NERL'!AP$401","v":1},{"$f":"'I_Series NERL'!AQ$401","v":1},{"$f":"'I_Series NERL'!AR$401","v":1},{"$f":"'I_Series NERL'!AS$401","v":1},{"$f":"'I_Series NERL'!AT$401","v":1},{"$f":"'I_Series NERL'!AU$401","v":1},{"$f":"'I_Series NERL'!AV$401","v":1},{"$f":"'I_Series NERL'!AW$401","v":1},{"$f":"'I_Series NERL'!AX$401","v":1},{"$f":"'I_Series NERL'!AY$401","v":1},{"$f":"'I_Series NERL'!AZ$401","v":1},{"$f":"'I_Series NERL'!BA$401","v":1},{"$f":"'I_Series NERL'!BB$401","v":1},{"$f":"'I_Series NERL'!BC$401","v":1},{"$f":"'I_Series NERL'!BD$401","v":1},{"$f":"'I_Series NERL'!BE$401","v":1},{"$f":"'I_Series NERL'!BF$401","v":1},{"$f":"'I_Series NERL'!BG$401","v":1},{"$f":"'I_Series NERL'!BH$401","v":1},{"$f":"'I_Series NERL'!BI$401","v":1},{"$f":"'I_Series NERL'!BJ$401","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$422","v":"Project cash flows - RAB Allocation - RAB 1 - Category 10 "},null,{"$f":"'I_Series NERL'!G$422","v":"%"},null,null,{"$f":"'I_Series NERL'!J$422","v":"CAA"},null,{"$f":"'I_Series NERL'!L$422","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$422","v":0},null,{"$f":"'I_Series NERL'!AA$422","v":1},{"$f":"'I_Series NERL'!AB$422","v":1},{"$f":"'I_Series NERL'!AC$422","v":1},{"$f":"'I_Series NERL'!AD$422","v":1},{"$f":"'I_Series NERL'!AE$422","v":1},{"$f":"'I_Series NERL'!AF$422","v":1},{"$f":"'I_Series NERL'!AG$422","v":1},{"$f":"'I_Series NERL'!AH$422","v":1},{"$f":"'I_Series NERL'!AI$422","v":1},{"$f":"'I_Series NERL'!AJ$422","v":1},{"$f":"'I_Series NERL'!AK$422","v":1},{"$f":"'I_Series NERL'!AL$422","v":1},{"$f":"'I_Series NERL'!AM$422","v":1},{"$f":"'I_Series NERL'!AN$422","v":1},{"$f":"'I_Series NERL'!AO$422","v":1},{"$f":"'I_Series NERL'!AP$422","v":1},{"$f":"'I_Series NERL'!AQ$422","v":1},{"$f":"'I_Series NERL'!AR$422","v":1},{"$f":"'I_Series NERL'!AS$422","v":1},{"$f":"'I_Series NERL'!AT$422","v":1},{"$f":"'I_Series NERL'!AU$422","v":1},{"$f":"'I_Series NERL'!AV$422","v":1},{"$f":"'I_Series NERL'!AW$422","v":1},{"$f":"'I_Series NERL'!AX$422","v":1},{"$f":"'I_Series NERL'!AY$422","v":1},{"$f":"'I_Series NERL'!AZ$422","v":1},{"$f":"'I_Series NERL'!BA$422","v":1},{"$f":"'I_Series NERL'!BB$422","v":1},{"$f":"'I_Series NERL'!BC$422","v":1},{"$f":"'I_Series NERL'!BD$422","v":1},{"$f":"'I_Series NERL'!BE$422","v":1},{"$f":"'I_Series NERL'!BF$422","v":1},{"$f":"'I_Series NERL'!BG$422","v":1},{"$f":"'I_Series NERL'!BH$422","v":1},{"$f":"'I_Series NERL'!BI$422","v":1},{"$f":"'I_Series NERL'!BJ$422","v":1}]
[]
[null,null,null,1,{"$f":"\"Project \" & D84 & \" - allocated capex - RAB 1\"","v":"Project 1 - allocated capex - RAB 1"},null,{"$f":"G62","v":"£'000"},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA84:BJ84)","v":25905.05904267446},null,{"$f":"AA62 * AA73","v":0},{"$f":"AB62 * AB73","v":0},0,0,0,2000,985.99614248248963,2891.2402222623723,3539.8925993642961,3538.5413720935589,4445.5661098995679,4334.7857270797858,4169.0368694923891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D84 + 1","v":2},{"$f":"\"Project \" & D85 & \" - allocated capex - RAB 1\"","v":"Project 2 - allocated capex - RAB 1"},null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA85:BJ85)","v":0},null,{"$f":"AA63 * AA74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D85 + 1","v":3},"Project 3 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA64 * AA75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,"Project 4 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA65 * AA76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,"Project 5 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA66 * AA77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"Project 6 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA67 * AA78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,"Project 7 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA68 * AA79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"Project 8 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA69 * AA80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"Project 9 - allocated capex - RAB 1",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA70 * AA81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"\"Project \" & D93 & \" - allocated capex - RAB 1\"","v":"Project 10 - allocated capex - RAB 1"},null,{"$f":"G71","v":"£'000"},{"$f":"H71","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA93:BJ93)","v":0},null,{"$f":"AA71 * AA82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAB 1 Capex Additions",null,{"$f":"G92","v":"£'000"},{"$f":"H92","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA94:BJ94)","v":25905.05904267446},null,{"$f":"SUM(AA84:AA93)","v":0},{"$f":"SUM(AB84:AB93)","v":0},0,0,0,2000,985.99614248248963,2891.2402222623723,3539.8925993642961,3538.5413720935589,4445.5661098995679,4334.7857270797858,4169.0368694923891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E94","v":"RAB 1 Capex Additions"},null,"£'000","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y94","v":25905.05904267446},null,0,0,0,0,0,2000,985.99614248248963,2891.2402222623723,3539.8925993642961,3538.5413720935589,4445.5661098995679,4334.7857270797858,4169.0368694923891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E316","v":"Oceanic fixed assets - disposals"},null,{"$f":"'I_Series Oceanic'!G316","v":"£'000 "},{"$f":"'I_Series Oceanic'!H316","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I316","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J316","v":0},null,{"$f":"'I_Series Oceanic'!L316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y316","v":0},null,{"$f":"'I_Series Oceanic'!AA316","v":0},{"$f":"'I_Series Oceanic'!AB316","v":0},{"$f":"'I_Series Oceanic'!AC316","v":0},{"$f":"'I_Series Oceanic'!AD316","v":0},{"$f":"'I_Series Oceanic'!AE316","v":0},{"$f":"'I_Series Oceanic'!AF316","v":0},{"$f":"'I_Series Oceanic'!AG316","v":0},{"$f":"'I_Series Oceanic'!AH316","v":0},{"$f":"'I_Series Oceanic'!AI316","v":0},{"$f":"'I_Series Oceanic'!AJ316","v":0},{"$f":"'I_Series Oceanic'!AK316","v":0},{"$f":"'I_Series Oceanic'!AL316","v":0},{"$f":"'I_Series Oceanic'!AM316","v":0},{"$f":"'I_Series Oceanic'!AN316","v":0},{"$f":"'I_Series Oceanic'!AO316","v":0},{"$f":"'I_Series Oceanic'!AP316","v":0},{"$f":"'I_Series Oceanic'!AQ316","v":0},{"$f":"'I_Series Oceanic'!AR316","v":0},{"$f":"'I_Series Oceanic'!AS316","v":0},{"$f":"'I_Series Oceanic'!AT316","v":0},{"$f":"'I_Series Oceanic'!AU316","v":0},{"$f":"'I_Series Oceanic'!AV316","v":0},{"$f":"'I_Series Oceanic'!AW316","v":0},{"$f":"'I_Series Oceanic'!AX316","v":0},{"$f":"'I_Series Oceanic'!AY316","v":0},{"$f":"'I_Series Oceanic'!AZ316","v":0},{"$f":"'I_Series Oceanic'!BA316","v":0},{"$f":"'I_Series Oceanic'!BB316","v":0},{"$f":"'I_Series Oceanic'!BC316","v":0},{"$f":"'I_Series Oceanic'!BD316","v":0},{"$f":"'I_Series Oceanic'!BE316","v":0},{"$f":"'I_Series Oceanic'!BF316","v":0},{"$f":"'I_Series Oceanic'!BG316","v":0},{"$f":"'I_Series Oceanic'!BH316","v":0},{"$f":"'I_Series Oceanic'!BI316","v":0},{"$f":"'I_Series Oceanic'!BJ316","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E317","v":"Oceanic fixed assets - Grants or other contributions"},null,{"$f":"'I_Series Oceanic'!G317","v":"£'000 "},{"$f":"'I_Series Oceanic'!H317","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I317","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J317","v":0},null,{"$f":"'I_Series Oceanic'!L317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y317","v":0},null,{"$f":"'I_Series Oceanic'!AA317","v":0},{"$f":"'I_Series Oceanic'!AB317","v":0},{"$f":"'I_Series Oceanic'!AC317","v":0},{"$f":"'I_Series Oceanic'!AD317","v":0},{"$f":"'I_Series Oceanic'!AE317","v":0},{"$f":"'I_Series Oceanic'!AF317","v":0},{"$f":"'I_Series Oceanic'!AG317","v":0},{"$f":"'I_Series Oceanic'!AH317","v":0},{"$f":"'I_Series Oceanic'!AI317","v":0},{"$f":"'I_Series Oceanic'!AJ317","v":0},{"$f":"'I_Series Oceanic'!AK317","v":0},{"$f":"'I_Series Oceanic'!AL317","v":0},{"$f":"'I_Series Oceanic'!AM317","v":0},{"$f":"'I_Series Oceanic'!AN317","v":0},{"$f":"'I_Series Oceanic'!AO317","v":0},{"$f":"'I_Series Oceanic'!AP317","v":0},{"$f":"'I_Series Oceanic'!AQ317","v":0},{"$f":"'I_Series Oceanic'!AR317","v":0},{"$f":"'I_Series Oceanic'!AS317","v":0},{"$f":"'I_Series Oceanic'!AT317","v":0},{"$f":"'I_Series Oceanic'!AU317","v":0},{"$f":"'I_Series Oceanic'!AV317","v":0},{"$f":"'I_Series Oceanic'!AW317","v":0},{"$f":"'I_Series Oceanic'!AX317","v":0},{"$f":"'I_Series Oceanic'!AY317","v":0},{"$f":"'I_Series Oceanic'!AZ317","v":0},{"$f":"'I_Series Oceanic'!BA317","v":0},{"$f":"'I_Series Oceanic'!BB317","v":0},{"$f":"'I_Series Oceanic'!BC317","v":0},{"$f":"'I_Series Oceanic'!BD317","v":0},{"$f":"'I_Series Oceanic'!BE317","v":0},{"$f":"'I_Series Oceanic'!BF317","v":0},{"$f":"'I_Series Oceanic'!BG317","v":0},{"$f":"'I_Series Oceanic'!BH317","v":0},{"$f":"'I_Series Oceanic'!BI317","v":0},{"$f":"'I_Series Oceanic'!BJ317","v":0}]
[null,null,null,null,{"$f":"D61","v":"Net capex for year"},null,{"$f":"G98","v":"£'000 "},{"$f":"H96","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA99:BJ99)","v":25905.05904267446},null,{"$f":"AA96 - SUM(AA97:AA98)","v":0},{"$f":"AB96 - SUM(AB97:AB98)","v":0},0,0,0,2000,985.99614248248963,2891.2402222623723,3539.8925993642961,3538.5413720935589,4445.5661098995679,4334.7857270797858,4169.0368694923891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E99","v":"Net capex for year"},null,"£'000 ","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,25905.05904267446,null,0,0,0,0,0,2000,985.99614248248963,2891.2402222623723,3539.8925993642961,3538.5413720935589,{"$f":"AK99","v":4445.5661098995679},4334.7857270797858,4169.0368694923891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$237","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$237","v":"Index"},{"$f":"C_Index!H$237","v":"RPI 2020"},null,{"$f":"C_Index!J$237","v":0},null,{"$f":"C_Index!L$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$237","v":0},null,{"$f":"C_Index!AA$237","v":0.88196833158029397},{"$f":"C_Index!AB$237","v":0.89734769878045306},{"$f":"C_Index!AC$237","v":0.92949938880518512},{"$f":"C_Index!AD$237","v":0.96057082752935141},{"$f":"C_Index!AE$237","v":0.98518918611592798},{"$f":"C_Index!AF$237","v":1},{"$f":"C_Index!AG$237","v":1.0404525684396053},{"$f":"C_Index!AH$237","v":1.1609858714500951},{"$f":"C_Index!AI$237","v":1.2641351098729281},{"$f":"C_Index!AJ$237","v":1.2846418790687095},{"$f":"C_Index!AK$237","v":1.2971353512238111},{"$f":"C_Index!AL$237","v":1.3195576771754272},{"$f":"C_Index!AM$237","v":1.3565319254058053},{"$f":"C_Index!AN$237","v":1.3945421988557309},{"$f":"C_Index!AO$237","v":1.4336175271419489},{"$f":"C_Index!AP$237","v":1.4737877532963912},{"$f":"C_Index!AQ$237","v":1.5150835565582197},{"$f":"C_Index!AR$237","v":1.5575364758045076},{"$f":"C_Index!AS$237","v":1.60117893363745},{"$f":"C_Index!AT$237","v":1.6460442611465049},{"$f":"C_Index!AU$237","v":1.692166723364372},{"$f":"C_Index!AV$237","v":1.7395815454362549},{"$f":"C_Index!AW$237","v":1.7883249395223884},{"$f":"C_Index!AX$237","v":1.8384341324543818},{"$f":"C_Index!AY$237","v":1.8899473941664968},{"$f":"C_Index!AZ$237","v":1.9429040669235742},{"$f":"C_Index!BA$237","v":1.9973445953679347},{"$f":"C_Index!BB$237","v":2.053310557408198},{"$f":"C_Index!BC$237","v":2.1108446959736118},{"$f":"C_Index!BD$237","v":2.1699909516581442},{"$f":"C_Index!BE$237","v":2.2307944962792678},{"$f":"C_Index!BF$237","v":2.2933017673770704},{"$f":"C_Index!BG$237","v":2.3575605036800322},{"$f":"C_Index!BH$237","v":2.423619781564565},{"$f":"C_Index!BI$237","v":2.4915300525361532},{"$f":"C_Index!BJ$237","v":2.5613431817607211}]
[null,null,null,null,"Net Capex for year",null,{"$f":"G101","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA103:BJ103)","v":32545.164579468834},null,{"$f":"AA101*AA102","v":0},0,0,0,0,2000,1025.8822189174493,3356.6890490148471,4474.9025200357491,4545.7584374086391,5766.5009573532479,5719.9997850785976,5655.4316116603013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$103","v":"Net Capex for year"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$103","v":32545.164579468834},null,{"$f":"AA$103","v":0},0,0,0,0,2000,1025.8822189174493,3356.6890490148471,4474.9025200357491,4545.7584374086391,5766.5009573532479,5719.9997850785976,5655.4316116603013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$240","v":"RAB Within Year RPI Growth (Oceanic) - growth rate"},null,{"$f":"C_Index!G$240","v":"%"},{"$f":"C_Index!H$240","v":"Nominal Year"},null,{"$f":"C_Index!J$240","v":0},null,{"$f":"C_Index!L$240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$240","v":0},null,{"$f":"C_Index!AA$240","v":7.9613215149072492E-3},{"$f":"C_Index!AB$240","v":1.5396312488120234E-2},{"$f":"C_Index!AC$240","v":2.0644095788604488E-2},{"$f":"C_Index!AD$240","v":1.4264575318141626E-2},{"$f":"C_Index!AE$240","v":1.0734072022160479E-2},{"$f":"C_Index!AF$240","v":7.7038974329814991E-3},{"$f":"C_Index!AG$240","v":4.1639344262295097E-2},{"$f":"C_Index!AH$240","v":5.896180215475022E-2},{"$f":"C_Index!AI$240","v":1.8784626003040206E-2},{"$f":"C_Index!AJ$240","v":1.3874068238776127E-2},{"$f":"C_Index!AK$240","v":1.455948765302395E-2},{"$f":"C_Index!AL$240","v":2.1548923742415571E-2},{"$f":"C_Index!AM$240","v":2.3231446130044908E-2},{"$f":"C_Index!AN$240","v":2.3231446130044908E-2},{"$f":"C_Index!AO$240","v":2.3231446130044908E-2},{"$f":"C_Index!AP$240","v":2.3231446130044908E-2},{"$f":"C_Index!AQ$240","v":2.3231446130044908E-2},{"$f":"C_Index!AR$240","v":2.3231446130044908E-2},{"$f":"C_Index!AS$240","v":2.3231446130044908E-2},{"$f":"C_Index!AT$240","v":2.3231446130044908E-2},{"$f":"C_Index!AU$240","v":2.3231446130044908E-2},{"$f":"C_Index!AV$240","v":2.3231446130044908E-2},{"$f":"C_Index!AW$240","v":2.3231446130044908E-2},{"$f":"C_Index!AX$240","v":2.3231446130044908E-2},{"$f":"C_Index!AY$240","v":2.3231446130044908E-2},{"$f":"C_Index!AZ$240","v":2.3231446130044908E-2},{"$f":"C_Index!BA$240","v":2.3231446130044908E-2},{"$f":"C_Index!BB$240","v":2.3231446130044908E-2},{"$f":"C_Index!BC$240","v":2.3231446130044908E-2},{"$f":"C_Index!BD$240","v":2.3231446130044908E-2},{"$f":"C_Index!BE$240","v":2.3231446130044908E-2},{"$f":"C_Index!BF$240","v":2.3231446130044908E-2},{"$f":"C_Index!BG$240","v":2.3231446130044908E-2},{"$f":"C_Index!BH$240","v":2.3231446130044908E-2},{"$f":"C_Index!BI$240","v":2.3231446130044908E-2},{"$f":"C_Index!BJ$240","v":2.3231446130044908E-2}]
[null,null,null,null,{"$f":"E105 & \" - calculated\"","v":"Net Capex for year - calculated"},null,{"$f":"G105","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA105 * ( 1 + AA106 )","v":0},{"$f":"AB105 * ( 1 + AB106 )","v":0},0,0,0,2015.4077948659631,1068.5992818035202,3554.6054846178772,{"$f":"AI105 * ( 1 + AI106 )","v":4558.9618902746824},4608.8266001662387,5850.4582568429832,5843.2596242538893,5786.8154664887406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$47","v":"RAB Flag (Oceanic & UKATS) for 2021 & 2022"},null,{"$f":"C_Time!G$47","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$47","v":8},null,{"$f":"C_Time!AA$47","v":1},{"$f":"C_Time!AB$47","v":1},{"$f":"C_Time!AC$47","v":1},{"$f":"C_Time!AD$47","v":1},{"$f":"C_Time!AE$47","v":1},{"$f":"C_Time!AF$47","v":1},{"$f":"C_Time!AG$47","v":1},{"$f":"C_Time!AH$47","v":1},{"$f":"C_Time!AI$47","v":0},{"$f":"C_Time!AJ$47","v":0},{"$f":"C_Time!AK$47","v":0},{"$f":"C_Time!AL$47","v":0},{"$f":"C_Time!AM$47","v":0},{"$f":"C_Time!AN$47","v":0},{"$f":"C_Time!AO$47","v":0},{"$f":"C_Time!AP$47","v":0},{"$f":"C_Time!AQ$47","v":0},{"$f":"C_Time!AR$47","v":0},{"$f":"C_Time!AS$47","v":0},{"$f":"C_Time!AT$47","v":0},{"$f":"C_Time!AU$47","v":0},{"$f":"C_Time!AV$47","v":0},{"$f":"C_Time!AW$47","v":0},{"$f":"C_Time!AX$47","v":0},{"$f":"C_Time!AY$47","v":0},{"$f":"C_Time!AZ$47","v":0},{"$f":"C_Time!BA$47","v":0},{"$f":"C_Time!BB$47","v":0},{"$f":"C_Time!BC$47","v":0},{"$f":"C_Time!BD$47","v":0},{"$f":"C_Time!BE$47","v":0},{"$f":"C_Time!BF$47","v":0},{"$f":"C_Time!BG$47","v":0},{"$f":"C_Time!BH$47","v":0},{"$f":"C_Time!BI$47","v":0},{"$f":"C_Time!BJ$47","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$247","v":"Net Capex for year - nominal - Oceanic  -Actual"},null,{"$f":"I_Actuals!G$247","v":"£'000 "},{"$f":"I_Actuals!H$247","v":"Nominal Y/E"},{"$f":"I_Actuals!I$247","v":"Increase / (Decrease)"},{"$f":"I_Actuals!J$247","v":" I_Actuals, row 239:249"},null,{"$f":"I_Actuals!L$247","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$247","v":27235.891454024746},null,{"$f":"I_Actuals!AA$247","v":3324.1806756785654},{"$f":"I_Actuals!AB$247","v":5068.3530957657467},{"$f":"I_Actuals!AC$247","v":5317.1601092291594},{"$f":"I_Actuals!AD$247","v":4447.9417412556868},{"$f":"I_Actuals!AE$247","v":3084.8772892764782},{"$f":"I_Actuals!AF$247","v":1993.3785428191086},{"$f":"I_Actuals!AG$247","v":500},{"$f":"I_Actuals!AH$247","v":3500},{"$f":"I_Actuals!AI$247","v":0},{"$f":"I_Actuals!AJ$247","v":0},{"$f":"I_Actuals!AK$247","v":0},{"$f":"I_Actuals!AL$247","v":0},{"$f":"I_Actuals!AM$247","v":0},{"$f":"I_Actuals!AN$247","v":0},{"$f":"I_Actuals!AO$247","v":0},{"$f":"I_Actuals!AP$247","v":0},{"$f":"I_Actuals!AQ$247","v":0},{"$f":"I_Actuals!AR$247","v":0},{"$f":"I_Actuals!AS$247","v":0},{"$f":"I_Actuals!AT$247","v":0},{"$f":"I_Actuals!AU$247","v":0},{"$f":"I_Actuals!AV$247","v":0},{"$f":"I_Actuals!AW$247","v":0},{"$f":"I_Actuals!AX$247","v":0},{"$f":"I_Actuals!AY$247","v":0},{"$f":"I_Actuals!AZ$247","v":0},{"$f":"I_Actuals!BA$247","v":0},{"$f":"I_Actuals!BB$247","v":0},{"$f":"I_Actuals!BC$247","v":0},{"$f":"I_Actuals!BD$247","v":0},{"$f":"I_Actuals!BE$247","v":0},{"$f":"I_Actuals!BF$247","v":0},{"$f":"I_Actuals!BG$247","v":0},{"$f":"I_Actuals!BH$247","v":0},{"$f":"I_Actuals!BI$247","v":0},{"$f":"I_Actuals!BJ$247","v":0}]
[null,null,null,null,{"$f":"E$107","v":"Net Capex for year - calculated"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$107","v":0},null,{"$f":"AA$107","v":0},0,0,0,0,2015.4077948659631,1068.5992818035202,3554.6054846178772,4558.9618902746824,4608.8266001662387,5850.4582568429832,5843.2596242538893,5786.8154664887406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D61","v":"Net capex for year"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H111","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA112:BJ112)","v":53884.213292051281},null,{"$f":"IF(AA109 = 1, AA110, AA111)","v":3324.1806756785654},{"$f":"IF(AB109 = 1, AB110, AB111)","v":5068.3530957657467},5317.1601092291594,4447.9417412556868,3084.8772892764782,1993.3785428191086,500,3500,{"$f":"IF(AI109 = 1, AI110, AI111)","v":4558.9618902746824},4608.8266001662387,5850.4582568429832,5843.2596242538893,5786.8154664887406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"6b",null,"Real movements in Working Capital"]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$810","v":"Oceanic Working Capital (b/f)"},null,{"$f":"C_RevCost_Oceanic!G$810","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H$810","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J$810","v":0},null,{"$f":"C_RevCost_Oceanic!L$810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$810","v":0},null,{"$f":"C_RevCost_Oceanic!AA$810","v":0},{"$f":"C_RevCost_Oceanic!AB$810","v":858.58818901357279},{"$f":"C_RevCost_Oceanic!AC$810","v":-104.59141622048534},{"$f":"C_RevCost_Oceanic!AD$810","v":-245.52719274697222},{"$f":"C_RevCost_Oceanic!AE$810","v":-2068.0794161096619},{"$f":"C_RevCost_Oceanic!AF$810","v":2295.3815798213559},{"$f":"C_RevCost_Oceanic!AG$810","v":-900.03325663605517},{"$f":"C_RevCost_Oceanic!AH$810","v":327.02030162555866},{"$f":"C_RevCost_Oceanic!AI$810","v":7451.2466472388842},{"$f":"C_RevCost_Oceanic!AJ$810","v":9503.2357260216813},{"$f":"C_RevCost_Oceanic!AK$810","v":6728.3042370303192},{"$f":"C_RevCost_Oceanic!AL$810","v":6021.4070885681504},{"$f":"C_RevCost_Oceanic!AM$810","v":6132.4476442649357},{"$f":"C_RevCost_Oceanic!AN$810","v":6154.3652074459369},{"$f":"C_RevCost_Oceanic!AO$810","v":1622.208642596167},{"$f":"C_RevCost_Oceanic!AP$810","v":1613.909342315133},{"$f":"C_RevCost_Oceanic!AQ$810","v":1613.9792506045342},{"$f":"C_RevCost_Oceanic!AR$810","v":1587.9844261103349},{"$f":"C_RevCost_Oceanic!AS$810","v":1588.4682706642307},{"$f":"C_RevCost_Oceanic!AT$810","v":1588.8751054037716},{"$f":"C_RevCost_Oceanic!AU$810","v":1589.175119530772},{"$f":"C_RevCost_Oceanic!AV$810","v":1671.9081142262021},{"$f":"C_RevCost_Oceanic!AW$810","v":1637.2289108136752},{"$f":"C_RevCost_Oceanic!AX$810","v":1608.2610421086483},{"$f":"C_RevCost_Oceanic!AY$810","v":1575.6978659503307},{"$f":"C_RevCost_Oceanic!AZ$810","v":1544.5367244133386},{"$f":"C_RevCost_Oceanic!BA$810","v":1506.2480663882998},{"$f":"C_RevCost_Oceanic!BB$810","v":1468.6548076246086},{"$f":"C_RevCost_Oceanic!BC$810","v":1760.1350247882956},{"$f":"C_RevCost_Oceanic!BD$810","v":1432.5800372138872},{"$f":"C_RevCost_Oceanic!BE$810","v":1432.4093267060491},{"$f":"C_RevCost_Oceanic!BF$810","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BG$810","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BH$810","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BI$810","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BJ$810","v":1420.9380784196837}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$812","v":"Oceanic Working Capital (c/f) "},null,{"$f":"C_RevCost_Oceanic!G$812","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H$812","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I$812","v":"RAB workings"},{"$f":"C_RevCost_Oceanic!J$812","v":0},null,{"$f":"C_RevCost_Oceanic!L$812","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$812","v":0},null,{"$f":"C_RevCost_Oceanic!AA$812","v":858.58818901357279},{"$f":"C_RevCost_Oceanic!AB$812","v":-104.59141622048534},{"$f":"C_RevCost_Oceanic!AC$812","v":-245.52719274697222},{"$f":"C_RevCost_Oceanic!AD$812","v":-2068.0794161096619},{"$f":"C_RevCost_Oceanic!AE$812","v":2295.3815798213559},{"$f":"C_RevCost_Oceanic!AF$812","v":-900.03325663605517},{"$f":"C_RevCost_Oceanic!AG$812","v":327.02030162555866},{"$f":"C_RevCost_Oceanic!AH$812","v":7451.2466472388842},{"$f":"C_RevCost_Oceanic!AI$812","v":9503.2357260216813},{"$f":"C_RevCost_Oceanic!AJ$812","v":6728.3042370303192},{"$f":"C_RevCost_Oceanic!AK$812","v":6021.4070885681504},{"$f":"C_RevCost_Oceanic!AL$812","v":6132.4476442649357},{"$f":"C_RevCost_Oceanic!AM$812","v":6154.3652074459369},{"$f":"C_RevCost_Oceanic!AN$812","v":1622.208642596167},{"$f":"C_RevCost_Oceanic!AO$812","v":1613.909342315133},{"$f":"C_RevCost_Oceanic!AP$812","v":1613.9792506045342},{"$f":"C_RevCost_Oceanic!AQ$812","v":1587.9844261103349},{"$f":"C_RevCost_Oceanic!AR$812","v":1588.4682706642307},{"$f":"C_RevCost_Oceanic!AS$812","v":1588.8751054037716},{"$f":"C_RevCost_Oceanic!AT$812","v":1589.175119530772},{"$f":"C_RevCost_Oceanic!AU$812","v":1671.9081142262021},{"$f":"C_RevCost_Oceanic!AV$812","v":1637.2289108136752},{"$f":"C_RevCost_Oceanic!AW$812","v":1608.2610421086483},{"$f":"C_RevCost_Oceanic!AX$812","v":1575.6978659503307},{"$f":"C_RevCost_Oceanic!AY$812","v":1544.5367244133386},{"$f":"C_RevCost_Oceanic!AZ$812","v":1506.2480663882998},{"$f":"C_RevCost_Oceanic!BA$812","v":1468.6548076246086},{"$f":"C_RevCost_Oceanic!BB$812","v":1760.1350247882956},{"$f":"C_RevCost_Oceanic!BC$812","v":1432.5800372138872},{"$f":"C_RevCost_Oceanic!BD$812","v":1432.4093267060491},{"$f":"C_RevCost_Oceanic!BE$812","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BF$812","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BG$812","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BH$812","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BI$812","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BJ$812","v":1420.9380784196837}]
[null,null,null,null,{"$f":"C_Index!E$243","v":"RAB Annual RPI Growth for calendar year t (Oceanic) - growth rate"},null,{"$f":"C_Index!G$243","v":"%"},{"$f":"C_Index!H$243","v":"RPI 2020"},null,{"$f":"C_Index!J$243","v":0},null,{"$f":"C_Index!L$243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$243","v":0},null,{"$f":"C_Index!AA$243","v":0},{"$f":"C_Index!AB$243","v":2.4942440521872777E-2},{"$f":"C_Index!AC$243","v":4.1183077499064025E-2},{"$f":"C_Index!AD$243","v":2.6968716289104577E-2},{"$f":"C_Index!AE$243","v":2.2058823529411686E-2},{"$f":"C_Index!AF$243","v":1.1990407673860837E-2},{"$f":"C_Index!AG$243","v":7.549085985104953E-2},{"$f":"C_Index!AH$243","v":0.13440352533836952},{"$f":"C_Index!AI$243","v":4.7535251109877663E-2},{"$f":"C_Index!AJ$243","v":1.1323770077567241E-2},{"$f":"C_Index!AK$243","v":1.0407871440219152E-2},{"$f":"C_Index!AL$243","v":2.429425376229255E-2},{"$f":"C_Index!AM$243","v":2.9713364233401318E-2},{"$f":"C_Index!AN$243","v":2.802018348263724E-2},{"$f":"C_Index!AO$243","v":2.802018348263724E-2},{"$f":"C_Index!AP$243","v":2.802018348263724E-2},{"$f":"C_Index!AQ$243","v":2.802018348263724E-2},{"$f":"C_Index!AR$243","v":2.802018348263724E-2},{"$f":"C_Index!AS$243","v":2.802018348263724E-2},{"$f":"C_Index!AT$243","v":2.802018348263724E-2},{"$f":"C_Index!AU$243","v":2.802018348263724E-2},{"$f":"C_Index!AV$243","v":2.802018348263724E-2},{"$f":"C_Index!AW$243","v":2.802018348263724E-2},{"$f":"C_Index!AX$243","v":2.802018348263724E-2},{"$f":"C_Index!AY$243","v":2.802018348263724E-2},{"$f":"C_Index!AZ$243","v":2.802018348263724E-2},{"$f":"C_Index!BA$243","v":2.802018348263724E-2},{"$f":"C_Index!BB$243","v":2.802018348263724E-2},{"$f":"C_Index!BC$243","v":2.802018348263724E-2},{"$f":"C_Index!BD$243","v":2.802018348263724E-2},{"$f":"C_Index!BE$243","v":2.802018348263724E-2},{"$f":"C_Index!BF$243","v":2.802018348263724E-2},{"$f":"C_Index!BG$243","v":2.802018348263724E-2},{"$f":"C_Index!BH$243","v":2.802018348263724E-2},{"$f":"C_Index!BI$243","v":2.802018348263724E-2},{"$f":"C_Index!BJ$243","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"D114 & \" calculated\"","v":"Real movements in Working Capital calculated"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA118:BJ118)","v":-531.44394359626608},null,{"$f":"AA116 - (AA115 *  (1 + AA117 ) )","v":858.58818901357279},{"$f":"AB116 - (AB115 *  (1 + AB117 ) )","v":-984.59489007131162},-136.62838012654177,-1815.9306701602363,4409.08039481579,-3222.9373973665402,1294.9978426996099,7080.2736642176333,1697.7921983246624,-2882.5439453457548,-776.92447397186243,-35.245036118956705,-160.29808731530647,-4704.603007181564,-53.753884093698389,-45.152127606611202,-71.218819233307613,-44.011770433286301,-44.102337660818193,-44.220557857407812,38.204016260135859,-81.526375539255241,-74.84332318910424,-77.626945646179365,-75.312484854120385,-81.566860438771982,-79.798605954258846,250.32823998138815,-376.87429392319268,-40.311866004134572,-51.60762044290982,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577]
[]
[null,null,null,null,{"$f":"C_Time!E$47","v":"RAB Flag (Oceanic & UKATS) for 2021 & 2022"},null,{"$f":"C_Time!G$47","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$47","v":8},null,{"$f":"C_Time!AA$47","v":1},{"$f":"C_Time!AB$47","v":1},{"$f":"C_Time!AC$47","v":1},{"$f":"C_Time!AD$47","v":1},{"$f":"C_Time!AE$47","v":1},{"$f":"C_Time!AF$47","v":1},{"$f":"C_Time!AG$47","v":1},{"$f":"C_Time!AH$47","v":1},{"$f":"C_Time!AI$47","v":0},{"$f":"C_Time!AJ$47","v":0},{"$f":"C_Time!AK$47","v":0},{"$f":"C_Time!AL$47","v":0},{"$f":"C_Time!AM$47","v":0},{"$f":"C_Time!AN$47","v":0},{"$f":"C_Time!AO$47","v":0},{"$f":"C_Time!AP$47","v":0},{"$f":"C_Time!AQ$47","v":0},{"$f":"C_Time!AR$47","v":0},{"$f":"C_Time!AS$47","v":0},{"$f":"C_Time!AT$47","v":0},{"$f":"C_Time!AU$47","v":0},{"$f":"C_Time!AV$47","v":0},{"$f":"C_Time!AW$47","v":0},{"$f":"C_Time!AX$47","v":0},{"$f":"C_Time!AY$47","v":0},{"$f":"C_Time!AZ$47","v":0},{"$f":"C_Time!BA$47","v":0},{"$f":"C_Time!BB$47","v":0},{"$f":"C_Time!BC$47","v":0},{"$f":"C_Time!BD$47","v":0},{"$f":"C_Time!BE$47","v":0},{"$f":"C_Time!BF$47","v":0},{"$f":"C_Time!BG$47","v":0},{"$f":"C_Time!BH$47","v":0},{"$f":"C_Time!BI$47","v":0},{"$f":"C_Time!BJ$47","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$248","v":"Real movements in Working Capital - Oceanic - Actual"},null,{"$f":"I_Actuals!G$248","v":"£'000 "},{"$f":"I_Actuals!H$248","v":"Nominal Y/E"},{"$f":"I_Actuals!I$248","v":"Increase / (Decrease)"},{"$f":"I_Actuals!J$248","v":" I_Actuals, row 239:249"},null,{"$f":"I_Actuals!L$248","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$248","v":298.86578291550472},null,{"$f":"I_Actuals!AA$248","v":763.27628412975673},{"$f":"I_Actuals!AB$248","v":-95.299885513232994},{"$f":"I_Actuals!AC$248","v":-232.92871695573695},{"$f":"I_Actuals!AD$248","v":-2014.8738593089333},{"$f":"I_Actuals!AE$248","v":2285.6589810951032},{"$f":"I_Actuals!AF$248","v":-906.96702053145191},{"$f":"I_Actuals!AG$248","v":1600},{"$f":"I_Actuals!AH$248","v":-1100},{"$f":"I_Actuals!AI$248","v":0},{"$f":"I_Actuals!AJ$248","v":0},{"$f":"I_Actuals!AK$248","v":0},{"$f":"I_Actuals!AL$248","v":0},{"$f":"I_Actuals!AM$248","v":0},{"$f":"I_Actuals!AN$248","v":0},{"$f":"I_Actuals!AO$248","v":0},{"$f":"I_Actuals!AP$248","v":0},{"$f":"I_Actuals!AQ$248","v":0},{"$f":"I_Actuals!AR$248","v":0},{"$f":"I_Actuals!AS$248","v":0},{"$f":"I_Actuals!AT$248","v":0},{"$f":"I_Actuals!AU$248","v":0},{"$f":"I_Actuals!AV$248","v":0},{"$f":"I_Actuals!AW$248","v":0},{"$f":"I_Actuals!AX$248","v":0},{"$f":"I_Actuals!AY$248","v":0},{"$f":"I_Actuals!AZ$248","v":0},{"$f":"I_Actuals!BA$248","v":0},{"$f":"I_Actuals!BB$248","v":0},{"$f":"I_Actuals!BC$248","v":0},{"$f":"I_Actuals!BD$248","v":0},{"$f":"I_Actuals!BE$248","v":0},{"$f":"I_Actuals!BF$248","v":0},{"$f":"I_Actuals!BG$248","v":0},{"$f":"I_Actuals!BH$248","v":0},{"$f":"I_Actuals!BI$248","v":0},{"$f":"I_Actuals!BJ$248","v":0}]
[null,null,null,null,{"$f":"E$118","v":"Real movements in Working Capital calculated"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$118","v":-531.44394359626608},null,{"$f":"AA$118","v":858.58818901357279},-984.59489007131162,-136.62838012654177,-1815.9306701602363,4409.08039481579,-3222.9373973665402,1294.9978426996099,7080.2736642176333,1697.7921983246624,-2882.5439453457548,-776.92447397186243,-35.245036118956705,-160.29808731530647,-4704.603007181564,-53.753884093698389,-45.152127606611202,-71.218819233307613,-44.011770433286301,-44.102337660818193,-44.220557857407812,38.204016260135859,-81.526375539255241,-74.84332318910424,-77.626945646179365,-75.312484854120385,-81.566860438771982,-79.798605954258846,250.32823998138815,-376.87429392319268,-40.311866004134572,-51.60762044290982,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577]
[null,null,null,null,{"$f":"E122","v":"Real movements in Working Capital calculated"},null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF( AA120 = 1, AA121, AA122 )","v":763.27628412975673},{"$f":"IF( AB120 = 1, AB121, AB122 )","v":-95.299885513232994},-232.92871695573695,-2014.8738593089333,2285.6589810951032,-906.96702053145191,1600,-1100,1697.7921983246624,-2882.5439453457548,-776.92447397186243,-35.245036118956705,-160.29808731530647,-4704.603007181564,-53.753884093698389,-45.152127606611202,-71.218819233307613,-44.011770433286301,-44.102337660818193,-44.220557857407812,38.204016260135859,-81.526375539255241,-74.84332318910424,-77.626945646179365,-75.312484854120385,-81.566860438771982,-79.798605954258846,250.32823998138815,-376.87429392319268,-40.311866004134572,-51.60762044290982,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577]
[]
[null,null,null,null,{"$f":"Macro!E808","v":"Real movements in Working Capital calculated - SCEN 1"},{"$f":"Macro!F808","v":"Base - Flat"},{"$f":"Macro!G808","v":"£'000"},{"$f":"Macro!H808","v":"Nominal Y/E"},null,{"$f":"Macro!J808","v":0},null,{"$f":"Macro!L808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y808","v":0},null,{"$f":"Macro!AA808","v":763.27628412975673},{"$f":"Macro!AB808","v":-95.299885513232994},{"$f":"Macro!AC808","v":-232.92871695573695},{"$f":"Macro!AD808","v":-2014.8738593089333},{"$f":"Macro!AE808","v":2285.6589810951032},{"$f":"Macro!AF808","v":-906.96702053145191},{"$f":"Macro!AG808","v":1600},{"$f":"Macro!AH808","v":-1100},{"$f":"Macro!AI808","v":1697.7921884526431},{"$f":"Macro!AJ808","v":-2882.5439701346568},{"$f":"Macro!AK808","v":-776.92447790032293},{"$f":"Macro!AL808","v":-35.245058356780646},{"$f":"Macro!AM808","v":-160.29811444852021},{"$f":"Macro!AN808","v":-4704.603020098968},{"$f":"Macro!AO808","v":-53.753786539029534},{"$f":"Macro!AP808","v":-45.152116388154354},{"$f":"Macro!AQ808","v":-71.218792876177758},{"$f":"Macro!AR808","v":-44.01174659100684},{"$f":"Macro!AS808","v":-44.10235263586992},{"$f":"Macro!AT808","v":-44.220586931022808},{"$f":"Macro!AU808","v":38.203196418413427},{"$f":"Macro!AV808","v":-81.525887422400046},{"$f":"Macro!AW808","v":-74.843099774510165},{"$f":"Macro!AX808","v":-77.626871786503898},{"$f":"Macro!AY808","v":-75.31245704990647},{"$f":"Macro!AZ808","v":-81.566847174379518},{"$f":"Macro!BA808","v":-79.798599321433358},{"$f":"Macro!BB808","v":250.32824213330196},{"$f":"Macro!BC808","v":-376.87429331029307},{"$f":"Macro!BD808","v":-40.311865436541893},{"$f":"Macro!BE808","v":-51.607603707582484},{"$f":"Macro!BF808","v":-39.814945674785577},{"$f":"Macro!BG808","v":-39.814945674785577},{"$f":"Macro!BH808","v":-39.814945674785577},{"$f":"Macro!BI808","v":-39.814945674785577},{"$f":"Macro!BJ808","v":-39.814945674785577}]
[null,null,null,null,{"$f":"Macro!E811","v":"Real movements in Working Capital calculated - SCEN 2"},{"$f":"Macro!F811","v":"Flights (Low)"},{"$f":"Macro!G811","v":"£'000"},{"$f":"Macro!H811","v":"Nominal Y/E"},null,{"$f":"Macro!J811","v":0},null,{"$f":"Macro!L811","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y811","v":0},null,{"$f":"Macro!AA811","v":0},{"$f":"Macro!AB811","v":0},{"$f":"Macro!AC811","v":0},{"$f":"Macro!AD811","v":0},{"$f":"Macro!AE811","v":0},{"$f":"Macro!AF811","v":0},{"$f":"Macro!AG811","v":0},{"$f":"Macro!AH811","v":0},{"$f":"Macro!AI811","v":0},{"$f":"Macro!AJ811","v":0},{"$f":"Macro!AK811","v":0},{"$f":"Macro!AL811","v":0},{"$f":"Macro!AM811","v":0},{"$f":"Macro!AN811","v":0},{"$f":"Macro!AO811","v":0},{"$f":"Macro!AP811","v":0},{"$f":"Macro!AQ811","v":0},{"$f":"Macro!AR811","v":0},{"$f":"Macro!AS811","v":0},{"$f":"Macro!AT811","v":0},{"$f":"Macro!AU811","v":0},{"$f":"Macro!AV811","v":0},{"$f":"Macro!AW811","v":0},{"$f":"Macro!AX811","v":0},{"$f":"Macro!AY811","v":0},{"$f":"Macro!AZ811","v":0},{"$f":"Macro!BA811","v":0},{"$f":"Macro!BB811","v":0},{"$f":"Macro!BC811","v":0},{"$f":"Macro!BD811","v":0},{"$f":"Macro!BE811","v":0},{"$f":"Macro!BF811","v":0},{"$f":"Macro!BG811","v":0},{"$f":"Macro!BH811","v":0},{"$f":"Macro!BI811","v":0},{"$f":"Macro!BJ811","v":0}]
[null,null,null,null,{"$f":"Macro!E814","v":"Real movements in Working Capital calculated - SCEN 3"},{"$f":"Macro!F814","v":"Spare 3"},{"$f":"Macro!G814","v":"£'000"},{"$f":"Macro!H814","v":"Nominal Y/E"},null,{"$f":"Macro!J814","v":0},null,{"$f":"Macro!L814","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y814","v":0},null,{"$f":"Macro!AA814","v":0},{"$f":"Macro!AB814","v":0},{"$f":"Macro!AC814","v":0},{"$f":"Macro!AD814","v":0},{"$f":"Macro!AE814","v":0},{"$f":"Macro!AF814","v":0},{"$f":"Macro!AG814","v":0},{"$f":"Macro!AH814","v":0},{"$f":"Macro!AI814","v":0},{"$f":"Macro!AJ814","v":0},{"$f":"Macro!AK814","v":0},{"$f":"Macro!AL814","v":0},{"$f":"Macro!AM814","v":0},{"$f":"Macro!AN814","v":0},{"$f":"Macro!AO814","v":0},{"$f":"Macro!AP814","v":0},{"$f":"Macro!AQ814","v":0},{"$f":"Macro!AR814","v":0},{"$f":"Macro!AS814","v":0},{"$f":"Macro!AT814","v":0},{"$f":"Macro!AU814","v":0},{"$f":"Macro!AV814","v":0},{"$f":"Macro!AW814","v":0},{"$f":"Macro!AX814","v":0},{"$f":"Macro!AY814","v":0},{"$f":"Macro!AZ814","v":0},{"$f":"Macro!BA814","v":0},{"$f":"Macro!BB814","v":0},{"$f":"Macro!BC814","v":0},{"$f":"Macro!BD814","v":0},{"$f":"Macro!BE814","v":0},{"$f":"Macro!BF814","v":0},{"$f":"Macro!BG814","v":0},{"$f":"Macro!BH814","v":0},{"$f":"Macro!BI814","v":0},{"$f":"Macro!BJ814","v":0}]
[null,null,null,null,{"$f":"Macro!E817","v":"Real movements in Working Capital calculated - SCEN 4"},{"$f":"Macro!F817","v":"Spare 4"},{"$f":"Macro!G817","v":"£'000"},{"$f":"Macro!H817","v":"Nominal Y/E"},null,{"$f":"Macro!J817","v":0},null,{"$f":"Macro!L817","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y817","v":0},null,{"$f":"Macro!AA817","v":0},{"$f":"Macro!AB817","v":0},{"$f":"Macro!AC817","v":0},{"$f":"Macro!AD817","v":0},{"$f":"Macro!AE817","v":0},{"$f":"Macro!AF817","v":0},{"$f":"Macro!AG817","v":0},{"$f":"Macro!AH817","v":0},{"$f":"Macro!AI817","v":0},{"$f":"Macro!AJ817","v":0},{"$f":"Macro!AK817","v":0},{"$f":"Macro!AL817","v":0},{"$f":"Macro!AM817","v":0},{"$f":"Macro!AN817","v":0},{"$f":"Macro!AO817","v":0},{"$f":"Macro!AP817","v":0},{"$f":"Macro!AQ817","v":0},{"$f":"Macro!AR817","v":0},{"$f":"Macro!AS817","v":0},{"$f":"Macro!AT817","v":0},{"$f":"Macro!AU817","v":0},{"$f":"Macro!AV817","v":0},{"$f":"Macro!AW817","v":0},{"$f":"Macro!AX817","v":0},{"$f":"Macro!AY817","v":0},{"$f":"Macro!AZ817","v":0},{"$f":"Macro!BA817","v":0},{"$f":"Macro!BB817","v":0},{"$f":"Macro!BC817","v":0},{"$f":"Macro!BD817","v":0},{"$f":"Macro!BE817","v":0},{"$f":"Macro!BF817","v":0},{"$f":"Macro!BG817","v":0},{"$f":"Macro!BH817","v":0},{"$f":"Macro!BI817","v":0},{"$f":"Macro!BJ817","v":0}]
[null,null,null,null,{"$f":"Macro!E820","v":"Real movements in Working Capital calculated - SCEN 5"},{"$f":"Macro!F820","v":"Spare 5"},{"$f":"Macro!G820","v":"£'000"},{"$f":"Macro!H820","v":"Nominal Y/E"},null,{"$f":"Macro!J820","v":0},null,{"$f":"Macro!L820","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y820","v":0},null,{"$f":"Macro!AA820","v":0},{"$f":"Macro!AB820","v":0},{"$f":"Macro!AC820","v":0},{"$f":"Macro!AD820","v":0},{"$f":"Macro!AE820","v":0},{"$f":"Macro!AF820","v":0},{"$f":"Macro!AG820","v":0},{"$f":"Macro!AH820","v":0},{"$f":"Macro!AI820","v":0},{"$f":"Macro!AJ820","v":0},{"$f":"Macro!AK820","v":0},{"$f":"Macro!AL820","v":0},{"$f":"Macro!AM820","v":0},{"$f":"Macro!AN820","v":0},{"$f":"Macro!AO820","v":0},{"$f":"Macro!AP820","v":0},{"$f":"Macro!AQ820","v":0},{"$f":"Macro!AR820","v":0},{"$f":"Macro!AS820","v":0},{"$f":"Macro!AT820","v":0},{"$f":"Macro!AU820","v":0},{"$f":"Macro!AV820","v":0},{"$f":"Macro!AW820","v":0},{"$f":"Macro!AX820","v":0},{"$f":"Macro!AY820","v":0},{"$f":"Macro!AZ820","v":0},{"$f":"Macro!BA820","v":0},{"$f":"Macro!BB820","v":0},{"$f":"Macro!BC820","v":0},{"$f":"Macro!BD820","v":0},{"$f":"Macro!BE820","v":0},{"$f":"Macro!BF820","v":0},{"$f":"Macro!BG820","v":0},{"$f":"Macro!BH820","v":0},{"$f":"Macro!BI820","v":0},{"$f":"Macro!BJ820","v":0}]
[null,null,null,null,{"$f":"Macro!E823","v":"Real movements in Working Capital calculated - SCEN 6"},{"$f":"Macro!F823","v":"Spare 6"},{"$f":"Macro!G823","v":"£'000"},{"$f":"Macro!H823","v":"Nominal Y/E"},null,{"$f":"Macro!J823","v":0},null,{"$f":"Macro!L823","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y823","v":0},null,{"$f":"Macro!AA823","v":0},{"$f":"Macro!AB823","v":0},{"$f":"Macro!AC823","v":0},{"$f":"Macro!AD823","v":0},{"$f":"Macro!AE823","v":0},{"$f":"Macro!AF823","v":0},{"$f":"Macro!AG823","v":0},{"$f":"Macro!AH823","v":0},{"$f":"Macro!AI823","v":0},{"$f":"Macro!AJ823","v":0},{"$f":"Macro!AK823","v":0},{"$f":"Macro!AL823","v":0},{"$f":"Macro!AM823","v":0},{"$f":"Macro!AN823","v":0},{"$f":"Macro!AO823","v":0},{"$f":"Macro!AP823","v":0},{"$f":"Macro!AQ823","v":0},{"$f":"Macro!AR823","v":0},{"$f":"Macro!AS823","v":0},{"$f":"Macro!AT823","v":0},{"$f":"Macro!AU823","v":0},{"$f":"Macro!AV823","v":0},{"$f":"Macro!AW823","v":0},{"$f":"Macro!AX823","v":0},{"$f":"Macro!AY823","v":0},{"$f":"Macro!AZ823","v":0},{"$f":"Macro!BA823","v":0},{"$f":"Macro!BB823","v":0},{"$f":"Macro!BC823","v":0},{"$f":"Macro!BD823","v":0},{"$f":"Macro!BE823","v":0},{"$f":"Macro!BF823","v":0},{"$f":"Macro!BG823","v":0},{"$f":"Macro!BH823","v":0},{"$f":"Macro!BI823","v":0},{"$f":"Macro!BJ823","v":0}]
[null,null,null,null,{"$f":"Macro!E826","v":"Real movements in Working Capital calculated - SCEN 7"},{"$f":"Macro!F826","v":"Spare 7"},{"$f":"Macro!G826","v":"£'000"},{"$f":"Macro!H826","v":"Nominal Y/E"},null,{"$f":"Macro!J826","v":0},null,{"$f":"Macro!L826","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y826","v":0},null,{"$f":"Macro!AA826","v":0},{"$f":"Macro!AB826","v":0},{"$f":"Macro!AC826","v":0},{"$f":"Macro!AD826","v":0},{"$f":"Macro!AE826","v":0},{"$f":"Macro!AF826","v":0},{"$f":"Macro!AG826","v":0},{"$f":"Macro!AH826","v":0},{"$f":"Macro!AI826","v":0},{"$f":"Macro!AJ826","v":0},{"$f":"Macro!AK826","v":0},{"$f":"Macro!AL826","v":0},{"$f":"Macro!AM826","v":0},{"$f":"Macro!AN826","v":0},{"$f":"Macro!AO826","v":0},{"$f":"Macro!AP826","v":0},{"$f":"Macro!AQ826","v":0},{"$f":"Macro!AR826","v":0},{"$f":"Macro!AS826","v":0},{"$f":"Macro!AT826","v":0},{"$f":"Macro!AU826","v":0},{"$f":"Macro!AV826","v":0},{"$f":"Macro!AW826","v":0},{"$f":"Macro!AX826","v":0},{"$f":"Macro!AY826","v":0},{"$f":"Macro!AZ826","v":0},{"$f":"Macro!BA826","v":0},{"$f":"Macro!BB826","v":0},{"$f":"Macro!BC826","v":0},{"$f":"Macro!BD826","v":0},{"$f":"Macro!BE826","v":0},{"$f":"Macro!BF826","v":0},{"$f":"Macro!BG826","v":0},{"$f":"Macro!BH826","v":0},{"$f":"Macro!BI826","v":0},{"$f":"Macro!BJ826","v":0}]
[null,null,null,null,{"$f":"Macro!E829","v":"Real movements in Working Capital calculated - SCEN 8"},{"$f":"Macro!F829","v":"Spare 8"},{"$f":"Macro!G829","v":"£'000"},{"$f":"Macro!H829","v":"Nominal Y/E"},null,{"$f":"Macro!J829","v":0},null,{"$f":"Macro!L829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y829","v":0},null,{"$f":"Macro!AA829","v":0},{"$f":"Macro!AB829","v":0},{"$f":"Macro!AC829","v":0},{"$f":"Macro!AD829","v":0},{"$f":"Macro!AE829","v":0},{"$f":"Macro!AF829","v":0},{"$f":"Macro!AG829","v":0},{"$f":"Macro!AH829","v":0},{"$f":"Macro!AI829","v":0},{"$f":"Macro!AJ829","v":0},{"$f":"Macro!AK829","v":0},{"$f":"Macro!AL829","v":0},{"$f":"Macro!AM829","v":0},{"$f":"Macro!AN829","v":0},{"$f":"Macro!AO829","v":0},{"$f":"Macro!AP829","v":0},{"$f":"Macro!AQ829","v":0},{"$f":"Macro!AR829","v":0},{"$f":"Macro!AS829","v":0},{"$f":"Macro!AT829","v":0},{"$f":"Macro!AU829","v":0},{"$f":"Macro!AV829","v":0},{"$f":"Macro!AW829","v":0},{"$f":"Macro!AX829","v":0},{"$f":"Macro!AY829","v":0},{"$f":"Macro!AZ829","v":0},{"$f":"Macro!BA829","v":0},{"$f":"Macro!BB829","v":0},{"$f":"Macro!BC829","v":0},{"$f":"Macro!BD829","v":0},{"$f":"Macro!BE829","v":0},{"$f":"Macro!BF829","v":0},{"$f":"Macro!BG829","v":0},{"$f":"Macro!BH829","v":0},{"$f":"Macro!BI829","v":0},{"$f":"Macro!BJ829","v":0}]
[null,null,null,null,{"$f":"Macro!E832","v":"Real movements in Working Capital calculated - SCEN 9"},{"$f":"Macro!F832","v":"Spare 9"},{"$f":"Macro!G832","v":"£'000"},{"$f":"Macro!H832","v":"Nominal Y/E"},null,{"$f":"Macro!J832","v":0},null,{"$f":"Macro!L832","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y832","v":0},null,{"$f":"Macro!AA832","v":0},{"$f":"Macro!AB832","v":0},{"$f":"Macro!AC832","v":0},{"$f":"Macro!AD832","v":0},{"$f":"Macro!AE832","v":0},{"$f":"Macro!AF832","v":0},{"$f":"Macro!AG832","v":0},{"$f":"Macro!AH832","v":0},{"$f":"Macro!AI832","v":0},{"$f":"Macro!AJ832","v":0},{"$f":"Macro!AK832","v":0},{"$f":"Macro!AL832","v":0},{"$f":"Macro!AM832","v":0},{"$f":"Macro!AN832","v":0},{"$f":"Macro!AO832","v":0},{"$f":"Macro!AP832","v":0},{"$f":"Macro!AQ832","v":0},{"$f":"Macro!AR832","v":0},{"$f":"Macro!AS832","v":0},{"$f":"Macro!AT832","v":0},{"$f":"Macro!AU832","v":0},{"$f":"Macro!AV832","v":0},{"$f":"Macro!AW832","v":0},{"$f":"Macro!AX832","v":0},{"$f":"Macro!AY832","v":0},{"$f":"Macro!AZ832","v":0},{"$f":"Macro!BA832","v":0},{"$f":"Macro!BB832","v":0},{"$f":"Macro!BC832","v":0},{"$f":"Macro!BD832","v":0},{"$f":"Macro!BE832","v":0},{"$f":"Macro!BF832","v":0},{"$f":"Macro!BG832","v":0},{"$f":"Macro!BH832","v":0},{"$f":"Macro!BI832","v":0},{"$f":"Macro!BJ832","v":0}]
[null,null,null,null,{"$f":"Macro!E835","v":"Real movements in Working Capital calculated - SCEN 10"},{"$f":"Macro!F835","v":"Spare 10"},{"$f":"Macro!G835","v":"£'000"},{"$f":"Macro!H835","v":"Nominal Y/E"},null,{"$f":"Macro!J835","v":0},null,{"$f":"Macro!L835","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y835","v":0},null,{"$f":"Macro!AA835","v":0},{"$f":"Macro!AB835","v":0},{"$f":"Macro!AC835","v":0},{"$f":"Macro!AD835","v":0},{"$f":"Macro!AE835","v":0},{"$f":"Macro!AF835","v":0},{"$f":"Macro!AG835","v":0},{"$f":"Macro!AH835","v":0},{"$f":"Macro!AI835","v":0},{"$f":"Macro!AJ835","v":0},{"$f":"Macro!AK835","v":0},{"$f":"Macro!AL835","v":0},{"$f":"Macro!AM835","v":0},{"$f":"Macro!AN835","v":0},{"$f":"Macro!AO835","v":0},{"$f":"Macro!AP835","v":0},{"$f":"Macro!AQ835","v":0},{"$f":"Macro!AR835","v":0},{"$f":"Macro!AS835","v":0},{"$f":"Macro!AT835","v":0},{"$f":"Macro!AU835","v":0},{"$f":"Macro!AV835","v":0},{"$f":"Macro!AW835","v":0},{"$f":"Macro!AX835","v":0},{"$f":"Macro!AY835","v":0},{"$f":"Macro!AZ835","v":0},{"$f":"Macro!BA835","v":0},{"$f":"Macro!BB835","v":0},{"$f":"Macro!BC835","v":0},{"$f":"Macro!BD835","v":0},{"$f":"Macro!BE835","v":0},{"$f":"Macro!BF835","v":0},{"$f":"Macro!BG835","v":0},{"$f":"Macro!BH835","v":0},{"$f":"Macro!BI835","v":0},{"$f":"Macro!BJ835","v":0}]
[]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[null,null,null,null,"Stored WCM for Current Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA137:BJ137)","v":-7715.4268663381245},null,{"$f":"INDEX(AA$125:AA$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":763.27628412975673},{"$f":"INDEX(AB$125:AB$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-95.299885513232994},{"$f":"INDEX(AC$125:AC$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-232.92871695573695},{"$f":"INDEX(AD$125:AD$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-2014.8738593089333},{"$f":"INDEX(AE$125:AE$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":2285.6589810951032},{"$f":"INDEX(AF$125:AF$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-906.96702053145191},{"$f":"INDEX(AG$125:AG$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":1600},{"$f":"INDEX(AH$125:AH$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-1100},{"$f":"INDEX(AI$125:AI$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":1697.7921884526431},{"$f":"INDEX(AJ$125:AJ$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-2882.5439701346568},{"$f":"INDEX(AK$125:AK$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-776.92447790032293},{"$f":"INDEX(AL$125:AL$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-35.245058356780646},{"$f":"INDEX(AM$125:AM$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-160.29811444852021},{"$f":"INDEX(AN$125:AN$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-4704.603020098968},{"$f":"INDEX(AO$125:AO$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-53.753786539029534},{"$f":"INDEX(AP$125:AP$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-45.152116388154354},{"$f":"INDEX(AQ$125:AQ$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-71.218792876177758},{"$f":"INDEX(AR$125:AR$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-44.01174659100684},{"$f":"INDEX(AS$125:AS$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-44.10235263586992},{"$f":"INDEX(AT$125:AT$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-44.220586931022808},{"$f":"INDEX(AU$125:AU$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":38.203196418413427},{"$f":"INDEX(AV$125:AV$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-81.525887422400046},{"$f":"INDEX(AW$125:AW$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-74.843099774510165},{"$f":"INDEX(AX$125:AX$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-77.626871786503898},{"$f":"INDEX(AY$125:AY$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-75.31245704990647},{"$f":"INDEX(AZ$125:AZ$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-81.566847174379518},{"$f":"INDEX(BA$125:BA$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-79.798599321433358},{"$f":"INDEX(BB$125:BB$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":250.32824213330196},{"$f":"INDEX(BC$125:BC$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-376.87429331029307},{"$f":"INDEX(BD$125:BD$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-40.311865436541893},{"$f":"INDEX(BE$125:BE$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-51.607603707582484},{"$f":"INDEX(BF$125:BF$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-39.814945674785577},{"$f":"INDEX(BG$125:BG$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-39.814945674785577},{"$f":"INDEX(BH$125:BH$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-39.814945674785577},{"$f":"INDEX(BI$125:BI$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-39.814945674785577},{"$f":"INDEX(BJ$125:BJ$134, MATCH($F$136, $F$125:$F$134,0), 0)","v":-39.814945674785577}]
[]
[null,null,null,null,{"$f":"I_Global!E$333","v":"Label 1"},{"$f":"I_Global!F$333","v":"No REG Tax in DC"},{"$f":"I_Global!G$333","v":"label"}]
[null,null,null,null,{"$f":"Scenario!E$33","v":"Tax Mode"},{"$f":"Scenario!F$33","v":"REG Tax Calculated"}]
[null,null,null,null,{"$f":"D114","v":"Real movements in Working Capital"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H122","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA141:BJ141)","v":-7715.4268663381245},null,{"$f":"IF($F$139 = $F$140, AA$123, AA$137)","v":763.27628412975673},{"$f":"IF($F$139 = $F$140, AB$123, AB$137)","v":-95.299885513232994},-232.92871695573695,-2014.8738593089333,2285.6589810951032,-906.96702053145191,1600,-1100,1697.7921884526431,-2882.5439701346568,-776.92447790032293,-35.245058356780646,-160.29811444852021,-4704.603020098968,-53.753786539029534,-45.152116388154354,-71.218792876177758,-44.01174659100684,-44.10235263586992,-44.220586931022808,38.203196418413427,-81.525887422400046,-74.843099774510165,-77.626871786503898,-75.31245704990647,-81.566847174379518,-79.798599321433358,250.32824213330196,-376.87429331029307,-40.311865436541893,-51.607603707582484,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577]
[]
[null,"6c",null,"Allowed underlying depreciation"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E306","v":"Regulatory Depreciation profile for existing asset"},{"$f":"'I_Series Oceanic'!F306","v":"Regulatory Depreciation profile for existing asset - 1"},{"$f":"'I_Series Oceanic'!G306","v":"£'000"},{"$f":"'I_Series Oceanic'!H306","v":"RPI 2020"},null,{"$f":"'I_Series Oceanic'!J306","v":"CAA NERL PCM_06_Draft - 170122.xlsm, 'I_Series Oceanic'!E229"},null,{"$f":"'I_Series Oceanic'!L306","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y306","v":68203.905789792625},null,{"$f":"'I_Series Oceanic'!AA306","v":6917.5563268145388},{"$f":"'I_Series Oceanic'!AB306","v":6549.0185897740421},{"$f":"'I_Series Oceanic'!AC306","v":6235.1050321260427},{"$f":"'I_Series Oceanic'!AD306","v":5987.7362529123711},{"$f":"'I_Series Oceanic'!AE306","v":6043.4553400016011},{"$f":"'I_Series Oceanic'!AF306","v":6990.8280794351867},{"$f":"'I_Series Oceanic'!AG306","v":5626.6441943643777},{"$f":"'I_Series Oceanic'!AH306","v":4803.8112738178006},{"$f":"'I_Series Oceanic'!AI306","v":4665.383359653134},{"$f":"'I_Series Oceanic'!AJ306","v":4665.383359653134},{"$f":"'I_Series Oceanic'!AK306","v":3386.5840989683898},{"$f":"'I_Series Oceanic'!AL306","v":3260.1706108649933},{"$f":"'I_Series Oceanic'!AM306","v":3072.2292714070077},{"$f":"'I_Series Oceanic'!AN306","v":0},{"$f":"'I_Series Oceanic'!AO306","v":0},{"$f":"'I_Series Oceanic'!AP306","v":0},{"$f":"'I_Series Oceanic'!AQ306","v":0},{"$f":"'I_Series Oceanic'!AR306","v":0},{"$f":"'I_Series Oceanic'!AS306","v":0},{"$f":"'I_Series Oceanic'!AT306","v":0},{"$f":"'I_Series Oceanic'!AU306","v":0},{"$f":"'I_Series Oceanic'!AV306","v":0},{"$f":"'I_Series Oceanic'!AW306","v":0},{"$f":"'I_Series Oceanic'!AX306","v":0},{"$f":"'I_Series Oceanic'!AY306","v":0},{"$f":"'I_Series Oceanic'!AZ306","v":0},{"$f":"'I_Series Oceanic'!BA306","v":0},{"$f":"'I_Series Oceanic'!BB306","v":0},{"$f":"'I_Series Oceanic'!BC306","v":0},{"$f":"'I_Series Oceanic'!BD306","v":0},{"$f":"'I_Series Oceanic'!BE306","v":0},{"$f":"'I_Series Oceanic'!BF306","v":0},{"$f":"'I_Series Oceanic'!BG306","v":0},{"$f":"'I_Series Oceanic'!BH306","v":0},{"$f":"'I_Series Oceanic'!BI306","v":0},{"$f":"'I_Series Oceanic'!BJ306","v":0}]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E144 & \" - nominal\"","v":"Regulatory Depreciation profile for existing asset - nominal"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA146:BJ146)","v":74133.143478965329},null,{"$f":"AA145 * AA144","v":6149.6381570953818},{"$f":"AB145 * AB144","v":5967.2269903470333},5915.169716920439,5833.6895374765554,6017.8569420239373,7044.6847019307625,6098.0238015165451,5905.9962466973375,{"$f":"AI145 * AI144","v":6008.4605233503153},6076.4989488368738,4456.8157158167596,4394.6862654916004,4264.3959314617814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Additions for Depreciation"]
[null,null,null,null,{"$f":"E112","v":"Net capex for year"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y112","v":53884.213292051281},null,3324.1806756785654,5068.3530957657467,5317.1601092291594,4447.9417412556868,3084.8772892764782,1993.3785428191086,500,3500,4558.9618902746824,4608.8266001662387,5850.4582568429832,5843.2596242538893,5786.8154664887406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,"Capex Additions for Depreciation",null,{"$f":"G149","v":"£'000 "},{"$f":"H150","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA150=0, 0,AA149 / AA150)","v":3739.2780643497349},{"$f":"IF(AB150=0, 0,AB149 / AB150)","v":5562.506453567692},5604.7507240307486,4565.3958517784577,3097.9995547812809,1978.139161609902,461.34980589654816,2846.825286718461,3539.8925993642952,3538.5413720935585,4445.5661098995679,4334.7857270797858,4169.0368694923891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"E151","v":"Capex Additions for Depreciation"},null,{"$f":"G151","v":"£'000 "},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3739.2780643497349,5562.506453567692,5604.7507240307486,4565.3958517784577,3097.9995547812809,1978.139161609902,461.34980589654816,2846.825286718461,3539.8925993642952,3538.5413720935585,4445.5661098995679,4334.7857270797858,4169.0368694923891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$59","v":"RAB 1 Adjustments"},null,"£'000 ","RPI 2020",null,0,null,{"$f":"L$59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$59","v":16.078684920544681},null,{"$f":"AA$59","v":16.078684920544681},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E509","v":"Capitalised financing costs"},null,"£'000 ","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,3557.8120272007363,null,220.99060933500334,451.73456407611332,767.22709499974394,1104.1131583084843,1389.3427977356982,-39.312640070557634,-92.269961179309632,-244.01359600443953,0,0,{"$f":"AK509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E360","v":"Pension Contribution Variance for Calendar Year - calculated"},null,"£'000 ","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,3838.6288945395995,null,775.15810579901893,407.67416196864741,563.43661747234069,998.88203774192436,1129.9822673901579,207.50930017194992,0,-244.01359600443953,0,0,{"$f":"AK360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E370","v":"RPI-CPI wedge variance adjustment"},null,"£'000 ","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,81.337865334813173,null,0,0,0,0,0,0,0,81.337865334813173,0,0,{"$f":"AK370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E514","v":"Prior Reporting Period Tax clawback  - Oceanic"},0,"£'000 ","RPI 2020","Increase / (Decrease)",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAB1 Additions for Depreciation",null,{"$f":"G159","v":"£'000 "},{"$f":"H159","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA160:BJ160)","v":22837.03848269123},null,{"$f":"SUM(AA154:AA159) * AA153","v":0},0,0,0,0,0,369.07984471723853,2440.1359600443952,3539.8925993642952,3538.5413720935585,4445.5661098995679,4334.7857270797858,4169.0368694923891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation %"]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E385","v":"Oceanic RAB 1 depreciation years (straight line)"},{"$f":"'I_InputSets Oceanic'!F385","v":15},{"$f":"'I_InputSets Oceanic'!G385","v":"years"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E383","v":"Proportion of Oceanic RAB additions in first year depreciation"},{"$f":"'I_InputSets Oceanic'!F383","v":1},{"$f":"'I_InputSets Oceanic'!G383","v":"%"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,{"$f":" C_Time!J11","v":0},null,{"$f":" C_Time!L11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y11","v":0},null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,"Depreciation %",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA166:BJ166)","v":1},null,{"$f":"IF(AA165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:Z166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AB165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AA166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AC165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AB166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AD165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AC166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AE165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AD166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AF165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AE166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AG165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AF166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AH165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AG166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AI165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AH166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AJ165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AI166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AK165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AJ166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AL165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AK166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AM165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AL166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AN165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AM166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AO165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AN166) ) )","v":6.6666666666666666E-2},{"$f":"IF(AP165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AO166) ) )","v":1.1102230246251565E-16},{"$f":"IF(AQ165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AP166) ) )","v":0},{"$f":"IF(AR165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AQ166) ) )","v":0},{"$f":"IF(AS165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AR166) ) )","v":0},{"$f":"IF(AT165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AS166) ) )","v":0},{"$f":"IF(AU165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AT166) ) )","v":0},{"$f":"IF(AV165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AU166) ) )","v":0},{"$f":"IF(AW165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AV166) ) )","v":0},{"$f":"IF(AX165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AW166) ) )","v":0},{"$f":"IF(AY165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AX166) ) )","v":0},{"$f":"IF(AZ165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AY166) ) )","v":0},{"$f":"IF(BA165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:AZ166) ) )","v":0},{"$f":"IF(BB165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:BA166) ) )","v":0},{"$f":"IF(BC165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:BB166) ) )","v":0},{"$f":"IF(BD165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:BC166) ) )","v":0},{"$f":"IF(BE165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:BD166) ) )","v":0},{"$f":"IF(BF165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:BE166) ) )","v":0},{"$f":"IF(BG165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:BF166) ) )","v":0},{"$f":"IF(BH165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:BG166) ) )","v":0},{"$f":"IF(BI165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:BH166) ) )","v":0},{"$f":"IF(BJ165 = 1, $F$164 * (1/ $F$163), MIN(1 / $F$163, 1 - SUM($Z$166:BI166) ) )","v":0}]
[]
[null,null,null,"Depreciation by Year"]
[null,null,null,null,1,null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"$H$160","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA169:BJ169)","v":0},null,{"$f":"IF(AA$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E169 + 1) )","v":0},{"$f":"IF(AB$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E169 + 1) )","v":0},{"$f":"IF(AC$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E169 + 1) )","v":0},{"$f":"IF(AD$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E169 + 1) )","v":0},{"$f":"IF(AE$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E169 + 1) )","v":0},{"$f":"IF(AF$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E169 + 1) )","v":0},{"$f":"IF(AG$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E169 + 1) )","v":0},{"$f":"IF(AH$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E169 + 1) )","v":0},{"$f":"IF(AI$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E169 + 1) )","v":0},{"$f":"IF(AJ$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E169 + 1) )","v":0},{"$f":"IF(AK$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E169 + 1) )","v":0},{"$f":"IF(AL$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E169 + 1) )","v":0},{"$f":"IF(AM$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E169 + 1) )","v":0},{"$f":"IF(AN$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E169 + 1) )","v":0},{"$f":"IF(AO$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E169 + 1) )","v":0},{"$f":"IF(AP$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E169 + 1) )","v":0},{"$f":"IF(AQ$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E169 + 1) )","v":0},{"$f":"IF(AR$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E169 + 1) )","v":0},{"$f":"IF(AS$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E169 + 1) )","v":0},{"$f":"IF(AT$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E169 + 1) )","v":0},{"$f":"IF(AU$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E169 + 1) )","v":0},{"$f":"IF(AV$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E169 + 1) )","v":0},{"$f":"IF(AW$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E169 + 1) )","v":0},{"$f":"IF(AX$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E169 + 1) )","v":0},{"$f":"IF(AY$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E169 + 1) )","v":0},{"$f":"IF(AZ$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E169 + 1) )","v":0},{"$f":"IF(BA$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E169 + 1) )","v":0},{"$f":"IF(BB$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E169 + 1) )","v":0},{"$f":"IF(BC$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E169 + 1) )","v":0},{"$f":"IF(BD$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E169 + 1) )","v":0},{"$f":"IF(BE$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E169 + 1) )","v":0},{"$f":"IF(BF$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E169 + 1) )","v":0},{"$f":"IF(BG$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E169 + 1) )","v":0},{"$f":"IF(BH$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E169 + 1) )","v":0},{"$f":"IF(BI$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E169 + 1) )","v":0},{"$f":"IF(BJ$11 < $E169, 0, INDEX($AA$160:$BJ$160, 0, $E169) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E169 + 1) )","v":0}]
[null,null,null,null,{"$f":"E169 + 1","v":2},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"$H$160","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E170 + 1) )","v":0},{"$f":"IF(AB$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E170 + 1) )","v":0},{"$f":"IF(AC$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E170 + 1) )","v":0},{"$f":"IF(AD$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E170 + 1) )","v":0},{"$f":"IF(AE$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E170 + 1) )","v":0},{"$f":"IF(AF$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E170 + 1) )","v":0},{"$f":"IF(AG$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E170 + 1) )","v":0},{"$f":"IF(AH$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E170 + 1) )","v":0},{"$f":"IF(AI$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E170 + 1) )","v":0},{"$f":"IF(AJ$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E170 + 1) )","v":0},{"$f":"IF(AK$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E170 + 1) )","v":0},{"$f":"IF(AL$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E170 + 1) )","v":0},{"$f":"IF(AM$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E170 + 1) )","v":0},{"$f":"IF(AN$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E170 + 1) )","v":0},{"$f":"IF(AO$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E170 + 1) )","v":0},{"$f":"IF(AP$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E170 + 1) )","v":0},{"$f":"IF(AQ$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E170 + 1) )","v":0},{"$f":"IF(AR$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E170 + 1) )","v":0},{"$f":"IF(AS$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E170 + 1) )","v":0},{"$f":"IF(AT$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E170 + 1) )","v":0},{"$f":"IF(AU$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E170 + 1) )","v":0},{"$f":"IF(AV$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E170 + 1) )","v":0},{"$f":"IF(AW$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E170 + 1) )","v":0},{"$f":"IF(AX$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E170 + 1) )","v":0},{"$f":"IF(AY$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E170 + 1) )","v":0},{"$f":"IF(AZ$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E170 + 1) )","v":0},{"$f":"IF(BA$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E170 + 1) )","v":0},{"$f":"IF(BB$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E170 + 1) )","v":0},{"$f":"IF(BC$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E170 + 1) )","v":0},{"$f":"IF(BD$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E170 + 1) )","v":0},{"$f":"IF(BE$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E170 + 1) )","v":0},{"$f":"IF(BF$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E170 + 1) )","v":0},{"$f":"IF(BG$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E170 + 1) )","v":0},{"$f":"IF(BH$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E170 + 1) )","v":0},{"$f":"IF(BI$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E170 + 1) )","v":0},{"$f":"IF(BJ$11 < $E170, 0, INDEX($AA$160:$BJ$160, 0, $E170) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E170 + 1) )","v":0}]
[null,null,null,null,3,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E171 + 1) )","v":0},{"$f":"IF(AB$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E171 + 1) )","v":0},{"$f":"IF(AC$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E171 + 1) )","v":0},{"$f":"IF(AD$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E171 + 1) )","v":0},{"$f":"IF(AE$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E171 + 1) )","v":0},{"$f":"IF(AF$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E171 + 1) )","v":0},{"$f":"IF(AG$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E171 + 1) )","v":0},{"$f":"IF(AH$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E171 + 1) )","v":0},{"$f":"IF(AI$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E171 + 1) )","v":0},{"$f":"IF(AJ$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E171 + 1) )","v":0},{"$f":"IF(AK$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E171 + 1) )","v":0},{"$f":"IF(AL$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E171 + 1) )","v":0},{"$f":"IF(AM$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E171 + 1) )","v":0},{"$f":"IF(AN$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E171 + 1) )","v":0},{"$f":"IF(AO$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E171 + 1) )","v":0},{"$f":"IF(AP$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E171 + 1) )","v":0},{"$f":"IF(AQ$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E171 + 1) )","v":0},{"$f":"IF(AR$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E171 + 1) )","v":0},{"$f":"IF(AS$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E171 + 1) )","v":0},{"$f":"IF(AT$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E171 + 1) )","v":0},{"$f":"IF(AU$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E171 + 1) )","v":0},{"$f":"IF(AV$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E171 + 1) )","v":0},{"$f":"IF(AW$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E171 + 1) )","v":0},{"$f":"IF(AX$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E171 + 1) )","v":0},{"$f":"IF(AY$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E171 + 1) )","v":0},{"$f":"IF(AZ$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E171 + 1) )","v":0},{"$f":"IF(BA$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E171 + 1) )","v":0},{"$f":"IF(BB$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E171 + 1) )","v":0},{"$f":"IF(BC$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E171 + 1) )","v":0},{"$f":"IF(BD$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E171 + 1) )","v":0},{"$f":"IF(BE$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E171 + 1) )","v":0},{"$f":"IF(BF$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E171 + 1) )","v":0},{"$f":"IF(BG$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E171 + 1) )","v":0},{"$f":"IF(BH$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E171 + 1) )","v":0},{"$f":"IF(BI$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E171 + 1) )","v":0},{"$f":"IF(BJ$11 < $E171, 0, INDEX($AA$160:$BJ$160, 0, $E171) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E171 + 1) )","v":0}]
[null,null,null,null,4,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E172 + 1) )","v":0},{"$f":"IF(AB$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E172 + 1) )","v":0},{"$f":"IF(AC$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E172 + 1) )","v":0},{"$f":"IF(AD$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E172 + 1) )","v":0},{"$f":"IF(AE$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E172 + 1) )","v":0},{"$f":"IF(AF$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E172 + 1) )","v":0},{"$f":"IF(AG$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E172 + 1) )","v":0},{"$f":"IF(AH$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E172 + 1) )","v":0},{"$f":"IF(AI$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E172 + 1) )","v":0},{"$f":"IF(AJ$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E172 + 1) )","v":0},{"$f":"IF(AK$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E172 + 1) )","v":0},{"$f":"IF(AL$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E172 + 1) )","v":0},{"$f":"IF(AM$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E172 + 1) )","v":0},{"$f":"IF(AN$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E172 + 1) )","v":0},{"$f":"IF(AO$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E172 + 1) )","v":0},{"$f":"IF(AP$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E172 + 1) )","v":0},{"$f":"IF(AQ$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E172 + 1) )","v":0},{"$f":"IF(AR$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E172 + 1) )","v":0},{"$f":"IF(AS$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E172 + 1) )","v":0},{"$f":"IF(AT$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E172 + 1) )","v":0},{"$f":"IF(AU$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E172 + 1) )","v":0},{"$f":"IF(AV$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E172 + 1) )","v":0},{"$f":"IF(AW$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E172 + 1) )","v":0},{"$f":"IF(AX$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E172 + 1) )","v":0},{"$f":"IF(AY$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E172 + 1) )","v":0},{"$f":"IF(AZ$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E172 + 1) )","v":0},{"$f":"IF(BA$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E172 + 1) )","v":0},{"$f":"IF(BB$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E172 + 1) )","v":0},{"$f":"IF(BC$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E172 + 1) )","v":0},{"$f":"IF(BD$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E172 + 1) )","v":0},{"$f":"IF(BE$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E172 + 1) )","v":0},{"$f":"IF(BF$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E172 + 1) )","v":0},{"$f":"IF(BG$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E172 + 1) )","v":0},{"$f":"IF(BH$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E172 + 1) )","v":0},{"$f":"IF(BI$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E172 + 1) )","v":0},{"$f":"IF(BJ$11 < $E172, 0, INDEX($AA$160:$BJ$160, 0, $E172) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E172 + 1) )","v":0}]
[null,null,null,null,5,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E173 + 1) )","v":0},{"$f":"IF(AB$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E173 + 1) )","v":0},{"$f":"IF(AC$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E173 + 1) )","v":0},{"$f":"IF(AD$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E173 + 1) )","v":0},{"$f":"IF(AE$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E173 + 1) )","v":0},{"$f":"IF(AF$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E173 + 1) )","v":0},{"$f":"IF(AG$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E173 + 1) )","v":0},{"$f":"IF(AH$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E173 + 1) )","v":0},{"$f":"IF(AI$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E173 + 1) )","v":0},{"$f":"IF(AJ$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E173 + 1) )","v":0},{"$f":"IF(AK$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E173 + 1) )","v":0},{"$f":"IF(AL$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E173 + 1) )","v":0},{"$f":"IF(AM$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E173 + 1) )","v":0},{"$f":"IF(AN$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E173 + 1) )","v":0},{"$f":"IF(AO$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E173 + 1) )","v":0},{"$f":"IF(AP$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E173 + 1) )","v":0},{"$f":"IF(AQ$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E173 + 1) )","v":0},{"$f":"IF(AR$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E173 + 1) )","v":0},{"$f":"IF(AS$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E173 + 1) )","v":0},{"$f":"IF(AT$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E173 + 1) )","v":0},{"$f":"IF(AU$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E173 + 1) )","v":0},{"$f":"IF(AV$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E173 + 1) )","v":0},{"$f":"IF(AW$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E173 + 1) )","v":0},{"$f":"IF(AX$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E173 + 1) )","v":0},{"$f":"IF(AY$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E173 + 1) )","v":0},{"$f":"IF(AZ$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E173 + 1) )","v":0},{"$f":"IF(BA$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E173 + 1) )","v":0},{"$f":"IF(BB$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E173 + 1) )","v":0},{"$f":"IF(BC$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E173 + 1) )","v":0},{"$f":"IF(BD$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E173 + 1) )","v":0},{"$f":"IF(BE$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E173 + 1) )","v":0},{"$f":"IF(BF$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E173 + 1) )","v":0},{"$f":"IF(BG$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E173 + 1) )","v":0},{"$f":"IF(BH$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E173 + 1) )","v":0},{"$f":"IF(BI$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E173 + 1) )","v":0},{"$f":"IF(BJ$11 < $E173, 0, INDEX($AA$160:$BJ$160, 0, $E173) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E173 + 1) )","v":0}]
[null,null,null,null,6,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E174 + 1) )","v":0},{"$f":"IF(AB$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E174 + 1) )","v":0},{"$f":"IF(AC$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E174 + 1) )","v":0},{"$f":"IF(AD$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E174 + 1) )","v":0},{"$f":"IF(AE$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E174 + 1) )","v":0},{"$f":"IF(AF$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E174 + 1) )","v":0},{"$f":"IF(AG$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E174 + 1) )","v":0},{"$f":"IF(AH$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E174 + 1) )","v":0},{"$f":"IF(AI$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E174 + 1) )","v":0},{"$f":"IF(AJ$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E174 + 1) )","v":0},{"$f":"IF(AK$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E174 + 1) )","v":0},{"$f":"IF(AL$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E174 + 1) )","v":0},{"$f":"IF(AM$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E174 + 1) )","v":0},{"$f":"IF(AN$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E174 + 1) )","v":0},{"$f":"IF(AO$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E174 + 1) )","v":0},{"$f":"IF(AP$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E174 + 1) )","v":0},{"$f":"IF(AQ$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E174 + 1) )","v":0},{"$f":"IF(AR$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E174 + 1) )","v":0},{"$f":"IF(AS$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E174 + 1) )","v":0},{"$f":"IF(AT$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E174 + 1) )","v":0},{"$f":"IF(AU$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E174 + 1) )","v":0},{"$f":"IF(AV$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E174 + 1) )","v":0},{"$f":"IF(AW$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E174 + 1) )","v":0},{"$f":"IF(AX$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E174 + 1) )","v":0},{"$f":"IF(AY$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E174 + 1) )","v":0},{"$f":"IF(AZ$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E174 + 1) )","v":0},{"$f":"IF(BA$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E174 + 1) )","v":0},{"$f":"IF(BB$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E174 + 1) )","v":0},{"$f":"IF(BC$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E174 + 1) )","v":0},{"$f":"IF(BD$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E174 + 1) )","v":0},{"$f":"IF(BE$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E174 + 1) )","v":0},{"$f":"IF(BF$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E174 + 1) )","v":0},{"$f":"IF(BG$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E174 + 1) )","v":0},{"$f":"IF(BH$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E174 + 1) )","v":0},{"$f":"IF(BI$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E174 + 1) )","v":0},{"$f":"IF(BJ$11 < $E174, 0, INDEX($AA$160:$BJ$160, 0, $E174) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E174 + 1) )","v":0}]
[null,null,null,null,7,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369.07984471723864,null,{"$f":"IF(AA$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E175 + 1) )","v":0},{"$f":"IF(AB$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E175 + 1) )","v":0},{"$f":"IF(AC$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E175 + 1) )","v":0},{"$f":"IF(AD$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E175 + 1) )","v":0},{"$f":"IF(AE$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E175 + 1) )","v":0},{"$f":"IF(AF$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E175 + 1) )","v":0},{"$f":"IF(AG$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AH$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AI$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AJ$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AK$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AL$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AM$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AN$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AO$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AP$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AQ$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AR$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AS$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AT$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AU$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E175 + 1) )","v":24.605322981149236},{"$f":"IF(AV$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E175 + 1) )","v":4.0976094153015566E-14},{"$f":"IF(AW$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E175 + 1) )","v":0},{"$f":"IF(AX$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E175 + 1) )","v":0},{"$f":"IF(AY$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E175 + 1) )","v":0},{"$f":"IF(AZ$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E175 + 1) )","v":0},{"$f":"IF(BA$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E175 + 1) )","v":0},{"$f":"IF(BB$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E175 + 1) )","v":0},{"$f":"IF(BC$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E175 + 1) )","v":0},{"$f":"IF(BD$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E175 + 1) )","v":0},{"$f":"IF(BE$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E175 + 1) )","v":0},{"$f":"IF(BF$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E175 + 1) )","v":0},{"$f":"IF(BG$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E175 + 1) )","v":0},{"$f":"IF(BH$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E175 + 1) )","v":0},{"$f":"IF(BI$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E175 + 1) )","v":0},{"$f":"IF(BJ$11 < $E175, 0, INDEX($AA$160:$BJ$160, 0, $E175) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E175 + 1) )","v":0}]
[null,null,null,null,8,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2440.1359600443957,null,{"$f":"IF(AA$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E176 + 1) )","v":0},{"$f":"IF(AB$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E176 + 1) )","v":0},{"$f":"IF(AC$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E176 + 1) )","v":0},{"$f":"IF(AD$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E176 + 1) )","v":0},{"$f":"IF(AE$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E176 + 1) )","v":0},{"$f":"IF(AF$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E176 + 1) )","v":0},{"$f":"IF(AG$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E176 + 1) )","v":0},{"$f":"IF(AH$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AI$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AJ$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AK$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AL$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AM$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AN$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AO$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AP$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AQ$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AR$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AS$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AT$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AU$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AV$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E176 + 1) )","v":162.67573066962635},{"$f":"IF(AW$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E176 + 1) )","v":2.7090951260570986E-13},{"$f":"IF(AX$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E176 + 1) )","v":0},{"$f":"IF(AY$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E176 + 1) )","v":0},{"$f":"IF(AZ$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E176 + 1) )","v":0},{"$f":"IF(BA$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E176 + 1) )","v":0},{"$f":"IF(BB$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E176 + 1) )","v":0},{"$f":"IF(BC$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E176 + 1) )","v":0},{"$f":"IF(BD$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E176 + 1) )","v":0},{"$f":"IF(BE$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E176 + 1) )","v":0},{"$f":"IF(BF$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E176 + 1) )","v":0},{"$f":"IF(BG$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E176 + 1) )","v":0},{"$f":"IF(BH$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E176 + 1) )","v":0},{"$f":"IF(BI$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E176 + 1) )","v":0},{"$f":"IF(BJ$11 < $E176, 0, INDEX($AA$160:$BJ$160, 0, $E176) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E176 + 1) )","v":0}]
[null,null,null,null,9,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3539.8925993642956,null,{"$f":"IF(AA$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E177 + 1) )","v":0},{"$f":"IF(AB$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E177 + 1) )","v":0},{"$f":"IF(AC$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E177 + 1) )","v":0},{"$f":"IF(AD$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E177 + 1) )","v":0},{"$f":"IF(AE$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E177 + 1) )","v":0},{"$f":"IF(AF$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E177 + 1) )","v":0},{"$f":"IF(AG$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E177 + 1) )","v":0},{"$f":"IF(AH$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E177 + 1) )","v":0},{"$f":"IF(AI$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AJ$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AK$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AL$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AM$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AN$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AO$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AP$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AQ$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AR$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AS$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AT$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AU$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AV$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AW$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E177 + 1) )","v":235.99283995761968},{"$f":"IF(AX$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E177 + 1) )","v":3.9300702685144353E-13},{"$f":"IF(AY$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E177 + 1) )","v":0},{"$f":"IF(AZ$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E177 + 1) )","v":0},{"$f":"IF(BA$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E177 + 1) )","v":0},{"$f":"IF(BB$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E177 + 1) )","v":0},{"$f":"IF(BC$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E177 + 1) )","v":0},{"$f":"IF(BD$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E177 + 1) )","v":0},{"$f":"IF(BE$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E177 + 1) )","v":0},{"$f":"IF(BF$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E177 + 1) )","v":0},{"$f":"IF(BG$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E177 + 1) )","v":0},{"$f":"IF(BH$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E177 + 1) )","v":0},{"$f":"IF(BI$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E177 + 1) )","v":0},{"$f":"IF(BJ$11 < $E177, 0, INDEX($AA$160:$BJ$160, 0, $E177) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E177 + 1) )","v":0}]
[null,null,null,null,10,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3538.5413720935571,null,{"$f":"IF(AA$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E178 + 1) )","v":0},{"$f":"IF(AB$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E178 + 1) )","v":0},{"$f":"IF(AC$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E178 + 1) )","v":0},{"$f":"IF(AD$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E178 + 1) )","v":0},{"$f":"IF(AE$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E178 + 1) )","v":0},{"$f":"IF(AF$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E178 + 1) )","v":0},{"$f":"IF(AG$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E178 + 1) )","v":0},{"$f":"IF(AH$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E178 + 1) )","v":0},{"$f":"IF(AI$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E178 + 1) )","v":0},{"$f":"IF(AJ$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AK$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AL$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AM$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AN$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AO$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AP$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AQ$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AR$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AS$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AT$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AU$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AV$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AW$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AX$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E178 + 1) )","v":235.90275813957055},{"$f":"IF(AY$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E178 + 1) )","v":3.928570104886962E-13},{"$f":"IF(AZ$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E178 + 1) )","v":0},{"$f":"IF(BA$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E178 + 1) )","v":0},{"$f":"IF(BB$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E178 + 1) )","v":0},{"$f":"IF(BC$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E178 + 1) )","v":0},{"$f":"IF(BD$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E178 + 1) )","v":0},{"$f":"IF(BE$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E178 + 1) )","v":0},{"$f":"IF(BF$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E178 + 1) )","v":0},{"$f":"IF(BG$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E178 + 1) )","v":0},{"$f":"IF(BH$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E178 + 1) )","v":0},{"$f":"IF(BI$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E178 + 1) )","v":0},{"$f":"IF(BJ$11 < $E178, 0, INDEX($AA$160:$BJ$160, 0, $E178) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E178 + 1) )","v":0}]
[null,null,null,null,11,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4445.5661098995688,null,{"$f":"IF(AA$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E179 + 1) )","v":0},{"$f":"IF(AB$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E179 + 1) )","v":0},{"$f":"IF(AC$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E179 + 1) )","v":0},{"$f":"IF(AD$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E179 + 1) )","v":0},{"$f":"IF(AE$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E179 + 1) )","v":0},{"$f":"IF(AF$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E179 + 1) )","v":0},{"$f":"IF(AG$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E179 + 1) )","v":0},{"$f":"IF(AH$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E179 + 1) )","v":0},{"$f":"IF(AI$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E179 + 1) )","v":0},{"$f":"IF(AJ$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E179 + 1) )","v":0},{"$f":"IF(AK$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AL$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AM$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AN$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AO$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AP$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AQ$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AR$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AS$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AT$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AU$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AV$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AW$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AX$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AY$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E179 + 1) )","v":296.37107399330455},{"$f":"IF(AZ$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E179 + 1) )","v":4.9355698527037893E-13},{"$f":"IF(BA$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E179 + 1) )","v":0},{"$f":"IF(BB$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E179 + 1) )","v":0},{"$f":"IF(BC$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E179 + 1) )","v":0},{"$f":"IF(BD$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E179 + 1) )","v":0},{"$f":"IF(BE$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E179 + 1) )","v":0},{"$f":"IF(BF$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E179 + 1) )","v":0},{"$f":"IF(BG$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E179 + 1) )","v":0},{"$f":"IF(BH$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E179 + 1) )","v":0},{"$f":"IF(BI$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E179 + 1) )","v":0},{"$f":"IF(BJ$11 < $E179, 0, INDEX($AA$160:$BJ$160, 0, $E179) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E179 + 1) )","v":0}]
[null,null,null,null,12,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4334.7857270797858,null,{"$f":"IF(AA$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E180 + 1) )","v":0},{"$f":"IF(AB$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E180 + 1) )","v":0},{"$f":"IF(AC$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E180 + 1) )","v":0},{"$f":"IF(AD$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E180 + 1) )","v":0},{"$f":"IF(AE$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E180 + 1) )","v":0},{"$f":"IF(AF$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E180 + 1) )","v":0},{"$f":"IF(AG$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E180 + 1) )","v":0},{"$f":"IF(AH$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E180 + 1) )","v":0},{"$f":"IF(AI$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E180 + 1) )","v":0},{"$f":"IF(AJ$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E180 + 1) )","v":0},{"$f":"IF(AK$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E180 + 1) )","v":0},{"$f":"IF(AL$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AM$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AN$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AO$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AP$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AQ$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AR$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AS$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AT$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AU$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AV$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AW$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AX$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AY$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(AZ$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E180 + 1) )","v":288.98571513865238},{"$f":"IF(BA$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E180 + 1) )","v":4.8125789210204782E-13},{"$f":"IF(BB$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E180 + 1) )","v":0},{"$f":"IF(BC$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E180 + 1) )","v":0},{"$f":"IF(BD$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E180 + 1) )","v":0},{"$f":"IF(BE$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E180 + 1) )","v":0},{"$f":"IF(BF$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E180 + 1) )","v":0},{"$f":"IF(BG$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E180 + 1) )","v":0},{"$f":"IF(BH$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E180 + 1) )","v":0},{"$f":"IF(BI$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E180 + 1) )","v":0},{"$f":"IF(BJ$11 < $E180, 0, INDEX($AA$160:$BJ$160, 0, $E180) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E180 + 1) )","v":0}]
[null,null,null,null,13,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4169.0368694923918,null,{"$f":"IF(AA$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E181 + 1) )","v":0},{"$f":"IF(AB$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E181 + 1) )","v":0},{"$f":"IF(AC$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E181 + 1) )","v":0},{"$f":"IF(AD$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E181 + 1) )","v":0},{"$f":"IF(AE$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E181 + 1) )","v":0},{"$f":"IF(AF$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E181 + 1) )","v":0},{"$f":"IF(AG$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E181 + 1) )","v":0},{"$f":"IF(AH$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E181 + 1) )","v":0},{"$f":"IF(AI$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E181 + 1) )","v":0},{"$f":"IF(AJ$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E181 + 1) )","v":0},{"$f":"IF(AK$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E181 + 1) )","v":0},{"$f":"IF(AL$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E181 + 1) )","v":0},{"$f":"IF(AM$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AN$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AO$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AP$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AQ$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AR$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AS$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AT$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AU$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AV$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AW$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AX$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AY$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(AZ$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(BA$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E181 + 1) )","v":277.93579129949262},{"$f":"IF(BB$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E181 + 1) )","v":4.6285607230216342E-13},{"$f":"IF(BC$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E181 + 1) )","v":0},{"$f":"IF(BD$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E181 + 1) )","v":0},{"$f":"IF(BE$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E181 + 1) )","v":0},{"$f":"IF(BF$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E181 + 1) )","v":0},{"$f":"IF(BG$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E181 + 1) )","v":0},{"$f":"IF(BH$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E181 + 1) )","v":0},{"$f":"IF(BI$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E181 + 1) )","v":0},{"$f":"IF(BJ$11 < $E181, 0, INDEX($AA$160:$BJ$160, 0, $E181) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E181 + 1) )","v":0}]
[null,null,null,null,14,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E182 + 1) )","v":0},{"$f":"IF(AB$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E182 + 1) )","v":0},{"$f":"IF(AC$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E182 + 1) )","v":0},{"$f":"IF(AD$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E182 + 1) )","v":0},{"$f":"IF(AE$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E182 + 1) )","v":0},{"$f":"IF(AF$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E182 + 1) )","v":0},{"$f":"IF(AG$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E182 + 1) )","v":0},{"$f":"IF(AH$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E182 + 1) )","v":0},{"$f":"IF(AI$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E182 + 1) )","v":0},{"$f":"IF(AJ$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E182 + 1) )","v":0},{"$f":"IF(AK$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E182 + 1) )","v":0},{"$f":"IF(AL$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E182 + 1) )","v":0},{"$f":"IF(AM$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E182 + 1) )","v":0},{"$f":"IF(AN$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E182 + 1) )","v":0},{"$f":"IF(AO$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E182 + 1) )","v":0},{"$f":"IF(AP$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E182 + 1) )","v":0},{"$f":"IF(AQ$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E182 + 1) )","v":0},{"$f":"IF(AR$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E182 + 1) )","v":0},{"$f":"IF(AS$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E182 + 1) )","v":0},{"$f":"IF(AT$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E182 + 1) )","v":0},{"$f":"IF(AU$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E182 + 1) )","v":0},{"$f":"IF(AV$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E182 + 1) )","v":0},{"$f":"IF(AW$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E182 + 1) )","v":0},{"$f":"IF(AX$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E182 + 1) )","v":0},{"$f":"IF(AY$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E182 + 1) )","v":0},{"$f":"IF(AZ$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E182 + 1) )","v":0},{"$f":"IF(BA$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E182 + 1) )","v":0},{"$f":"IF(BB$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E182 + 1) )","v":0},{"$f":"IF(BC$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E182 + 1) )","v":0},{"$f":"IF(BD$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E182 + 1) )","v":0},{"$f":"IF(BE$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E182 + 1) )","v":0},{"$f":"IF(BF$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E182 + 1) )","v":0},{"$f":"IF(BG$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E182 + 1) )","v":0},{"$f":"IF(BH$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E182 + 1) )","v":0},{"$f":"IF(BI$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E182 + 1) )","v":0},{"$f":"IF(BJ$11 < $E182, 0, INDEX($AA$160:$BJ$160, 0, $E182) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E182 + 1) )","v":0}]
[null,null,null,null,15,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E183 + 1) )","v":0},{"$f":"IF(AB$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E183 + 1) )","v":0},{"$f":"IF(AC$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E183 + 1) )","v":0},{"$f":"IF(AD$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E183 + 1) )","v":0},{"$f":"IF(AE$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E183 + 1) )","v":0},{"$f":"IF(AF$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E183 + 1) )","v":0},{"$f":"IF(AG$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E183 + 1) )","v":0},{"$f":"IF(AH$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E183 + 1) )","v":0},{"$f":"IF(AI$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E183 + 1) )","v":0},{"$f":"IF(AJ$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E183 + 1) )","v":0},{"$f":"IF(AK$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E183 + 1) )","v":0},{"$f":"IF(AL$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E183 + 1) )","v":0},{"$f":"IF(AM$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E183 + 1) )","v":0},{"$f":"IF(AN$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E183 + 1) )","v":0},{"$f":"IF(AO$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E183 + 1) )","v":0},{"$f":"IF(AP$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E183 + 1) )","v":0},{"$f":"IF(AQ$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E183 + 1) )","v":0},{"$f":"IF(AR$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E183 + 1) )","v":0},{"$f":"IF(AS$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E183 + 1) )","v":0},{"$f":"IF(AT$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E183 + 1) )","v":0},{"$f":"IF(AU$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E183 + 1) )","v":0},{"$f":"IF(AV$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E183 + 1) )","v":0},{"$f":"IF(AW$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E183 + 1) )","v":0},{"$f":"IF(AX$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E183 + 1) )","v":0},{"$f":"IF(AY$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E183 + 1) )","v":0},{"$f":"IF(AZ$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E183 + 1) )","v":0},{"$f":"IF(BA$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E183 + 1) )","v":0},{"$f":"IF(BB$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E183 + 1) )","v":0},{"$f":"IF(BC$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E183 + 1) )","v":0},{"$f":"IF(BD$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E183 + 1) )","v":0},{"$f":"IF(BE$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E183 + 1) )","v":0},{"$f":"IF(BF$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E183 + 1) )","v":0},{"$f":"IF(BG$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E183 + 1) )","v":0},{"$f":"IF(BH$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E183 + 1) )","v":0},{"$f":"IF(BI$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E183 + 1) )","v":0},{"$f":"IF(BJ$11 < $E183, 0, INDEX($AA$160:$BJ$160, 0, $E183) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E183 + 1) )","v":0}]
[null,null,null,null,16,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E184 + 1) )","v":0},{"$f":"IF(AB$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E184 + 1) )","v":0},{"$f":"IF(AC$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E184 + 1) )","v":0},{"$f":"IF(AD$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E184 + 1) )","v":0},{"$f":"IF(AE$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E184 + 1) )","v":0},{"$f":"IF(AF$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E184 + 1) )","v":0},{"$f":"IF(AG$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E184 + 1) )","v":0},{"$f":"IF(AH$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E184 + 1) )","v":0},{"$f":"IF(AI$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E184 + 1) )","v":0},{"$f":"IF(AJ$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E184 + 1) )","v":0},{"$f":"IF(AK$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E184 + 1) )","v":0},{"$f":"IF(AL$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E184 + 1) )","v":0},{"$f":"IF(AM$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E184 + 1) )","v":0},{"$f":"IF(AN$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E184 + 1) )","v":0},{"$f":"IF(AO$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E184 + 1) )","v":0},{"$f":"IF(AP$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E184 + 1) )","v":0},{"$f":"IF(AQ$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E184 + 1) )","v":0},{"$f":"IF(AR$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E184 + 1) )","v":0},{"$f":"IF(AS$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E184 + 1) )","v":0},{"$f":"IF(AT$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E184 + 1) )","v":0},{"$f":"IF(AU$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E184 + 1) )","v":0},{"$f":"IF(AV$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E184 + 1) )","v":0},{"$f":"IF(AW$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E184 + 1) )","v":0},{"$f":"IF(AX$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E184 + 1) )","v":0},{"$f":"IF(AY$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E184 + 1) )","v":0},{"$f":"IF(AZ$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E184 + 1) )","v":0},{"$f":"IF(BA$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E184 + 1) )","v":0},{"$f":"IF(BB$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E184 + 1) )","v":0},{"$f":"IF(BC$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E184 + 1) )","v":0},{"$f":"IF(BD$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E184 + 1) )","v":0},{"$f":"IF(BE$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E184 + 1) )","v":0},{"$f":"IF(BF$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E184 + 1) )","v":0},{"$f":"IF(BG$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E184 + 1) )","v":0},{"$f":"IF(BH$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E184 + 1) )","v":0},{"$f":"IF(BI$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E184 + 1) )","v":0},{"$f":"IF(BJ$11 < $E184, 0, INDEX($AA$160:$BJ$160, 0, $E184) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E184 + 1) )","v":0}]
[null,null,null,null,17,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E185 + 1) )","v":0},{"$f":"IF(AB$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E185 + 1) )","v":0},{"$f":"IF(AC$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E185 + 1) )","v":0},{"$f":"IF(AD$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E185 + 1) )","v":0},{"$f":"IF(AE$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E185 + 1) )","v":0},{"$f":"IF(AF$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E185 + 1) )","v":0},{"$f":"IF(AG$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E185 + 1) )","v":0},{"$f":"IF(AH$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E185 + 1) )","v":0},{"$f":"IF(AI$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E185 + 1) )","v":0},{"$f":"IF(AJ$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E185 + 1) )","v":0},{"$f":"IF(AK$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E185 + 1) )","v":0},{"$f":"IF(AL$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E185 + 1) )","v":0},{"$f":"IF(AM$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E185 + 1) )","v":0},{"$f":"IF(AN$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E185 + 1) )","v":0},{"$f":"IF(AO$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E185 + 1) )","v":0},{"$f":"IF(AP$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E185 + 1) )","v":0},{"$f":"IF(AQ$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E185 + 1) )","v":0},{"$f":"IF(AR$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E185 + 1) )","v":0},{"$f":"IF(AS$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E185 + 1) )","v":0},{"$f":"IF(AT$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E185 + 1) )","v":0},{"$f":"IF(AU$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E185 + 1) )","v":0},{"$f":"IF(AV$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E185 + 1) )","v":0},{"$f":"IF(AW$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E185 + 1) )","v":0},{"$f":"IF(AX$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E185 + 1) )","v":0},{"$f":"IF(AY$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E185 + 1) )","v":0},{"$f":"IF(AZ$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E185 + 1) )","v":0},{"$f":"IF(BA$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E185 + 1) )","v":0},{"$f":"IF(BB$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E185 + 1) )","v":0},{"$f":"IF(BC$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E185 + 1) )","v":0},{"$f":"IF(BD$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E185 + 1) )","v":0},{"$f":"IF(BE$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E185 + 1) )","v":0},{"$f":"IF(BF$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E185 + 1) )","v":0},{"$f":"IF(BG$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E185 + 1) )","v":0},{"$f":"IF(BH$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E185 + 1) )","v":0},{"$f":"IF(BI$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E185 + 1) )","v":0},{"$f":"IF(BJ$11 < $E185, 0, INDEX($AA$160:$BJ$160, 0, $E185) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E185 + 1) )","v":0}]
[null,null,null,null,18,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E186 + 1) )","v":0},{"$f":"IF(AB$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E186 + 1) )","v":0},{"$f":"IF(AC$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E186 + 1) )","v":0},{"$f":"IF(AD$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E186 + 1) )","v":0},{"$f":"IF(AE$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E186 + 1) )","v":0},{"$f":"IF(AF$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E186 + 1) )","v":0},{"$f":"IF(AG$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E186 + 1) )","v":0},{"$f":"IF(AH$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E186 + 1) )","v":0},{"$f":"IF(AI$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E186 + 1) )","v":0},{"$f":"IF(AJ$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E186 + 1) )","v":0},{"$f":"IF(AK$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E186 + 1) )","v":0},{"$f":"IF(AL$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E186 + 1) )","v":0},{"$f":"IF(AM$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E186 + 1) )","v":0},{"$f":"IF(AN$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E186 + 1) )","v":0},{"$f":"IF(AO$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E186 + 1) )","v":0},{"$f":"IF(AP$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E186 + 1) )","v":0},{"$f":"IF(AQ$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E186 + 1) )","v":0},{"$f":"IF(AR$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E186 + 1) )","v":0},{"$f":"IF(AS$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E186 + 1) )","v":0},{"$f":"IF(AT$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E186 + 1) )","v":0},{"$f":"IF(AU$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E186 + 1) )","v":0},{"$f":"IF(AV$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E186 + 1) )","v":0},{"$f":"IF(AW$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E186 + 1) )","v":0},{"$f":"IF(AX$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E186 + 1) )","v":0},{"$f":"IF(AY$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E186 + 1) )","v":0},{"$f":"IF(AZ$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E186 + 1) )","v":0},{"$f":"IF(BA$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E186 + 1) )","v":0},{"$f":"IF(BB$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E186 + 1) )","v":0},{"$f":"IF(BC$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E186 + 1) )","v":0},{"$f":"IF(BD$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E186 + 1) )","v":0},{"$f":"IF(BE$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E186 + 1) )","v":0},{"$f":"IF(BF$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E186 + 1) )","v":0},{"$f":"IF(BG$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E186 + 1) )","v":0},{"$f":"IF(BH$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E186 + 1) )","v":0},{"$f":"IF(BI$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E186 + 1) )","v":0},{"$f":"IF(BJ$11 < $E186, 0, INDEX($AA$160:$BJ$160, 0, $E186) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E186 + 1) )","v":0}]
[null,null,null,null,19,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E187 + 1) )","v":0},{"$f":"IF(AB$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E187 + 1) )","v":0},{"$f":"IF(AC$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E187 + 1) )","v":0},{"$f":"IF(AD$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E187 + 1) )","v":0},{"$f":"IF(AE$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E187 + 1) )","v":0},{"$f":"IF(AF$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E187 + 1) )","v":0},{"$f":"IF(AG$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E187 + 1) )","v":0},{"$f":"IF(AH$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E187 + 1) )","v":0},{"$f":"IF(AI$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E187 + 1) )","v":0},{"$f":"IF(AJ$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E187 + 1) )","v":0},{"$f":"IF(AK$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E187 + 1) )","v":0},{"$f":"IF(AL$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E187 + 1) )","v":0},{"$f":"IF(AM$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E187 + 1) )","v":0},{"$f":"IF(AN$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E187 + 1) )","v":0},{"$f":"IF(AO$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E187 + 1) )","v":0},{"$f":"IF(AP$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E187 + 1) )","v":0},{"$f":"IF(AQ$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E187 + 1) )","v":0},{"$f":"IF(AR$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E187 + 1) )","v":0},{"$f":"IF(AS$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E187 + 1) )","v":0},{"$f":"IF(AT$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E187 + 1) )","v":0},{"$f":"IF(AU$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E187 + 1) )","v":0},{"$f":"IF(AV$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E187 + 1) )","v":0},{"$f":"IF(AW$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E187 + 1) )","v":0},{"$f":"IF(AX$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E187 + 1) )","v":0},{"$f":"IF(AY$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E187 + 1) )","v":0},{"$f":"IF(AZ$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E187 + 1) )","v":0},{"$f":"IF(BA$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E187 + 1) )","v":0},{"$f":"IF(BB$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E187 + 1) )","v":0},{"$f":"IF(BC$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E187 + 1) )","v":0},{"$f":"IF(BD$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E187 + 1) )","v":0},{"$f":"IF(BE$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E187 + 1) )","v":0},{"$f":"IF(BF$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E187 + 1) )","v":0},{"$f":"IF(BG$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E187 + 1) )","v":0},{"$f":"IF(BH$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E187 + 1) )","v":0},{"$f":"IF(BI$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E187 + 1) )","v":0},{"$f":"IF(BJ$11 < $E187, 0, INDEX($AA$160:$BJ$160, 0, $E187) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E187 + 1) )","v":0}]
[null,null,null,null,20,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E188 + 1) )","v":0},{"$f":"IF(AB$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E188 + 1) )","v":0},{"$f":"IF(AC$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E188 + 1) )","v":0},{"$f":"IF(AD$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E188 + 1) )","v":0},{"$f":"IF(AE$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E188 + 1) )","v":0},{"$f":"IF(AF$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E188 + 1) )","v":0},{"$f":"IF(AG$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E188 + 1) )","v":0},{"$f":"IF(AH$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E188 + 1) )","v":0},{"$f":"IF(AI$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E188 + 1) )","v":0},{"$f":"IF(AJ$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E188 + 1) )","v":0},{"$f":"IF(AK$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E188 + 1) )","v":0},{"$f":"IF(AL$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E188 + 1) )","v":0},{"$f":"IF(AM$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E188 + 1) )","v":0},{"$f":"IF(AN$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E188 + 1) )","v":0},{"$f":"IF(AO$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E188 + 1) )","v":0},{"$f":"IF(AP$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E188 + 1) )","v":0},{"$f":"IF(AQ$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E188 + 1) )","v":0},{"$f":"IF(AR$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E188 + 1) )","v":0},{"$f":"IF(AS$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E188 + 1) )","v":0},{"$f":"IF(AT$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E188 + 1) )","v":0},{"$f":"IF(AU$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E188 + 1) )","v":0},{"$f":"IF(AV$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E188 + 1) )","v":0},{"$f":"IF(AW$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E188 + 1) )","v":0},{"$f":"IF(AX$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E188 + 1) )","v":0},{"$f":"IF(AY$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E188 + 1) )","v":0},{"$f":"IF(AZ$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E188 + 1) )","v":0},{"$f":"IF(BA$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E188 + 1) )","v":0},{"$f":"IF(BB$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E188 + 1) )","v":0},{"$f":"IF(BC$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E188 + 1) )","v":0},{"$f":"IF(BD$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E188 + 1) )","v":0},{"$f":"IF(BE$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E188 + 1) )","v":0},{"$f":"IF(BF$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E188 + 1) )","v":0},{"$f":"IF(BG$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E188 + 1) )","v":0},{"$f":"IF(BH$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E188 + 1) )","v":0},{"$f":"IF(BI$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E188 + 1) )","v":0},{"$f":"IF(BJ$11 < $E188, 0, INDEX($AA$160:$BJ$160, 0, $E188) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E188 + 1) )","v":0}]
[null,null,null,null,21,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E189 + 1) )","v":0},{"$f":"IF(AB$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E189 + 1) )","v":0},{"$f":"IF(AC$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E189 + 1) )","v":0},{"$f":"IF(AD$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E189 + 1) )","v":0},{"$f":"IF(AE$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E189 + 1) )","v":0},{"$f":"IF(AF$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E189 + 1) )","v":0},{"$f":"IF(AG$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E189 + 1) )","v":0},{"$f":"IF(AH$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E189 + 1) )","v":0},{"$f":"IF(AI$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E189 + 1) )","v":0},{"$f":"IF(AJ$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E189 + 1) )","v":0},{"$f":"IF(AK$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E189 + 1) )","v":0},{"$f":"IF(AL$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E189 + 1) )","v":0},{"$f":"IF(AM$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E189 + 1) )","v":0},{"$f":"IF(AN$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E189 + 1) )","v":0},{"$f":"IF(AO$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E189 + 1) )","v":0},{"$f":"IF(AP$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E189 + 1) )","v":0},{"$f":"IF(AQ$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E189 + 1) )","v":0},{"$f":"IF(AR$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E189 + 1) )","v":0},{"$f":"IF(AS$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E189 + 1) )","v":0},{"$f":"IF(AT$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E189 + 1) )","v":0},{"$f":"IF(AU$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E189 + 1) )","v":0},{"$f":"IF(AV$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E189 + 1) )","v":0},{"$f":"IF(AW$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E189 + 1) )","v":0},{"$f":"IF(AX$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E189 + 1) )","v":0},{"$f":"IF(AY$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E189 + 1) )","v":0},{"$f":"IF(AZ$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E189 + 1) )","v":0},{"$f":"IF(BA$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E189 + 1) )","v":0},{"$f":"IF(BB$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E189 + 1) )","v":0},{"$f":"IF(BC$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E189 + 1) )","v":0},{"$f":"IF(BD$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E189 + 1) )","v":0},{"$f":"IF(BE$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E189 + 1) )","v":0},{"$f":"IF(BF$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E189 + 1) )","v":0},{"$f":"IF(BG$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E189 + 1) )","v":0},{"$f":"IF(BH$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E189 + 1) )","v":0},{"$f":"IF(BI$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E189 + 1) )","v":0},{"$f":"IF(BJ$11 < $E189, 0, INDEX($AA$160:$BJ$160, 0, $E189) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E189 + 1) )","v":0}]
[null,null,null,null,22,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E190 + 1) )","v":0},{"$f":"IF(AB$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E190 + 1) )","v":0},{"$f":"IF(AC$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E190 + 1) )","v":0},{"$f":"IF(AD$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E190 + 1) )","v":0},{"$f":"IF(AE$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E190 + 1) )","v":0},{"$f":"IF(AF$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E190 + 1) )","v":0},{"$f":"IF(AG$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E190 + 1) )","v":0},{"$f":"IF(AH$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E190 + 1) )","v":0},{"$f":"IF(AI$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E190 + 1) )","v":0},{"$f":"IF(AJ$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E190 + 1) )","v":0},{"$f":"IF(AK$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E190 + 1) )","v":0},{"$f":"IF(AL$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E190 + 1) )","v":0},{"$f":"IF(AM$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E190 + 1) )","v":0},{"$f":"IF(AN$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E190 + 1) )","v":0},{"$f":"IF(AO$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E190 + 1) )","v":0},{"$f":"IF(AP$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E190 + 1) )","v":0},{"$f":"IF(AQ$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E190 + 1) )","v":0},{"$f":"IF(AR$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E190 + 1) )","v":0},{"$f":"IF(AS$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E190 + 1) )","v":0},{"$f":"IF(AT$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E190 + 1) )","v":0},{"$f":"IF(AU$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E190 + 1) )","v":0},{"$f":"IF(AV$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E190 + 1) )","v":0},{"$f":"IF(AW$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E190 + 1) )","v":0},{"$f":"IF(AX$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E190 + 1) )","v":0},{"$f":"IF(AY$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E190 + 1) )","v":0},{"$f":"IF(AZ$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E190 + 1) )","v":0},{"$f":"IF(BA$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E190 + 1) )","v":0},{"$f":"IF(BB$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E190 + 1) )","v":0},{"$f":"IF(BC$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E190 + 1) )","v":0},{"$f":"IF(BD$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E190 + 1) )","v":0},{"$f":"IF(BE$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E190 + 1) )","v":0},{"$f":"IF(BF$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E190 + 1) )","v":0},{"$f":"IF(BG$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E190 + 1) )","v":0},{"$f":"IF(BH$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E190 + 1) )","v":0},{"$f":"IF(BI$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E190 + 1) )","v":0},{"$f":"IF(BJ$11 < $E190, 0, INDEX($AA$160:$BJ$160, 0, $E190) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E190 + 1) )","v":0}]
[null,null,null,null,23,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E191 + 1) )","v":0},{"$f":"IF(AB$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E191 + 1) )","v":0},{"$f":"IF(AC$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E191 + 1) )","v":0},{"$f":"IF(AD$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E191 + 1) )","v":0},{"$f":"IF(AE$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E191 + 1) )","v":0},{"$f":"IF(AF$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E191 + 1) )","v":0},{"$f":"IF(AG$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E191 + 1) )","v":0},{"$f":"IF(AH$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E191 + 1) )","v":0},{"$f":"IF(AI$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E191 + 1) )","v":0},{"$f":"IF(AJ$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E191 + 1) )","v":0},{"$f":"IF(AK$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E191 + 1) )","v":0},{"$f":"IF(AL$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E191 + 1) )","v":0},{"$f":"IF(AM$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E191 + 1) )","v":0},{"$f":"IF(AN$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E191 + 1) )","v":0},{"$f":"IF(AO$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E191 + 1) )","v":0},{"$f":"IF(AP$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E191 + 1) )","v":0},{"$f":"IF(AQ$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E191 + 1) )","v":0},{"$f":"IF(AR$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E191 + 1) )","v":0},{"$f":"IF(AS$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E191 + 1) )","v":0},{"$f":"IF(AT$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E191 + 1) )","v":0},{"$f":"IF(AU$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E191 + 1) )","v":0},{"$f":"IF(AV$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E191 + 1) )","v":0},{"$f":"IF(AW$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E191 + 1) )","v":0},{"$f":"IF(AX$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E191 + 1) )","v":0},{"$f":"IF(AY$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E191 + 1) )","v":0},{"$f":"IF(AZ$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E191 + 1) )","v":0},{"$f":"IF(BA$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E191 + 1) )","v":0},{"$f":"IF(BB$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E191 + 1) )","v":0},{"$f":"IF(BC$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E191 + 1) )","v":0},{"$f":"IF(BD$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E191 + 1) )","v":0},{"$f":"IF(BE$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E191 + 1) )","v":0},{"$f":"IF(BF$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E191 + 1) )","v":0},{"$f":"IF(BG$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E191 + 1) )","v":0},{"$f":"IF(BH$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E191 + 1) )","v":0},{"$f":"IF(BI$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E191 + 1) )","v":0},{"$f":"IF(BJ$11 < $E191, 0, INDEX($AA$160:$BJ$160, 0, $E191) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E191 + 1) )","v":0}]
[null,null,null,null,24,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E192 + 1) )","v":0},{"$f":"IF(AB$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E192 + 1) )","v":0},{"$f":"IF(AC$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E192 + 1) )","v":0},{"$f":"IF(AD$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E192 + 1) )","v":0},{"$f":"IF(AE$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E192 + 1) )","v":0},{"$f":"IF(AF$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E192 + 1) )","v":0},{"$f":"IF(AG$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E192 + 1) )","v":0},{"$f":"IF(AH$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E192 + 1) )","v":0},{"$f":"IF(AI$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E192 + 1) )","v":0},{"$f":"IF(AJ$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E192 + 1) )","v":0},{"$f":"IF(AK$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E192 + 1) )","v":0},{"$f":"IF(AL$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E192 + 1) )","v":0},{"$f":"IF(AM$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E192 + 1) )","v":0},{"$f":"IF(AN$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E192 + 1) )","v":0},{"$f":"IF(AO$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E192 + 1) )","v":0},{"$f":"IF(AP$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E192 + 1) )","v":0},{"$f":"IF(AQ$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E192 + 1) )","v":0},{"$f":"IF(AR$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E192 + 1) )","v":0},{"$f":"IF(AS$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E192 + 1) )","v":0},{"$f":"IF(AT$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E192 + 1) )","v":0},{"$f":"IF(AU$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E192 + 1) )","v":0},{"$f":"IF(AV$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E192 + 1) )","v":0},{"$f":"IF(AW$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E192 + 1) )","v":0},{"$f":"IF(AX$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E192 + 1) )","v":0},{"$f":"IF(AY$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E192 + 1) )","v":0},{"$f":"IF(AZ$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E192 + 1) )","v":0},{"$f":"IF(BA$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E192 + 1) )","v":0},{"$f":"IF(BB$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E192 + 1) )","v":0},{"$f":"IF(BC$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E192 + 1) )","v":0},{"$f":"IF(BD$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E192 + 1) )","v":0},{"$f":"IF(BE$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E192 + 1) )","v":0},{"$f":"IF(BF$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E192 + 1) )","v":0},{"$f":"IF(BG$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E192 + 1) )","v":0},{"$f":"IF(BH$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E192 + 1) )","v":0},{"$f":"IF(BI$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E192 + 1) )","v":0},{"$f":"IF(BJ$11 < $E192, 0, INDEX($AA$160:$BJ$160, 0, $E192) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E192 + 1) )","v":0}]
[null,null,null,null,25,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E193 + 1) )","v":0},{"$f":"IF(AB$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E193 + 1) )","v":0},{"$f":"IF(AC$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E193 + 1) )","v":0},{"$f":"IF(AD$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E193 + 1) )","v":0},{"$f":"IF(AE$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E193 + 1) )","v":0},{"$f":"IF(AF$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E193 + 1) )","v":0},{"$f":"IF(AG$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E193 + 1) )","v":0},{"$f":"IF(AH$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E193 + 1) )","v":0},{"$f":"IF(AI$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E193 + 1) )","v":0},{"$f":"IF(AJ$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E193 + 1) )","v":0},{"$f":"IF(AK$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E193 + 1) )","v":0},{"$f":"IF(AL$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E193 + 1) )","v":0},{"$f":"IF(AM$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E193 + 1) )","v":0},{"$f":"IF(AN$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E193 + 1) )","v":0},{"$f":"IF(AO$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E193 + 1) )","v":0},{"$f":"IF(AP$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E193 + 1) )","v":0},{"$f":"IF(AQ$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E193 + 1) )","v":0},{"$f":"IF(AR$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E193 + 1) )","v":0},{"$f":"IF(AS$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E193 + 1) )","v":0},{"$f":"IF(AT$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E193 + 1) )","v":0},{"$f":"IF(AU$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E193 + 1) )","v":0},{"$f":"IF(AV$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E193 + 1) )","v":0},{"$f":"IF(AW$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E193 + 1) )","v":0},{"$f":"IF(AX$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E193 + 1) )","v":0},{"$f":"IF(AY$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E193 + 1) )","v":0},{"$f":"IF(AZ$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E193 + 1) )","v":0},{"$f":"IF(BA$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E193 + 1) )","v":0},{"$f":"IF(BB$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E193 + 1) )","v":0},{"$f":"IF(BC$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E193 + 1) )","v":0},{"$f":"IF(BD$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E193 + 1) )","v":0},{"$f":"IF(BE$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E193 + 1) )","v":0},{"$f":"IF(BF$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E193 + 1) )","v":0},{"$f":"IF(BG$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E193 + 1) )","v":0},{"$f":"IF(BH$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E193 + 1) )","v":0},{"$f":"IF(BI$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E193 + 1) )","v":0},{"$f":"IF(BJ$11 < $E193, 0, INDEX($AA$160:$BJ$160, 0, $E193) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E193 + 1) )","v":0}]
[null,null,null,null,26,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E194 + 1) )","v":0},{"$f":"IF(AB$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E194 + 1) )","v":0},{"$f":"IF(AC$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E194 + 1) )","v":0},{"$f":"IF(AD$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E194 + 1) )","v":0},{"$f":"IF(AE$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E194 + 1) )","v":0},{"$f":"IF(AF$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E194 + 1) )","v":0},{"$f":"IF(AG$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E194 + 1) )","v":0},{"$f":"IF(AH$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E194 + 1) )","v":0},{"$f":"IF(AI$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E194 + 1) )","v":0},{"$f":"IF(AJ$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E194 + 1) )","v":0},{"$f":"IF(AK$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E194 + 1) )","v":0},{"$f":"IF(AL$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E194 + 1) )","v":0},{"$f":"IF(AM$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E194 + 1) )","v":0},{"$f":"IF(AN$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E194 + 1) )","v":0},{"$f":"IF(AO$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E194 + 1) )","v":0},{"$f":"IF(AP$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E194 + 1) )","v":0},{"$f":"IF(AQ$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E194 + 1) )","v":0},{"$f":"IF(AR$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E194 + 1) )","v":0},{"$f":"IF(AS$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E194 + 1) )","v":0},{"$f":"IF(AT$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E194 + 1) )","v":0},{"$f":"IF(AU$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E194 + 1) )","v":0},{"$f":"IF(AV$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E194 + 1) )","v":0},{"$f":"IF(AW$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E194 + 1) )","v":0},{"$f":"IF(AX$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E194 + 1) )","v":0},{"$f":"IF(AY$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E194 + 1) )","v":0},{"$f":"IF(AZ$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E194 + 1) )","v":0},{"$f":"IF(BA$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E194 + 1) )","v":0},{"$f":"IF(BB$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E194 + 1) )","v":0},{"$f":"IF(BC$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E194 + 1) )","v":0},{"$f":"IF(BD$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E194 + 1) )","v":0},{"$f":"IF(BE$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E194 + 1) )","v":0},{"$f":"IF(BF$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E194 + 1) )","v":0},{"$f":"IF(BG$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E194 + 1) )","v":0},{"$f":"IF(BH$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E194 + 1) )","v":0},{"$f":"IF(BI$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E194 + 1) )","v":0},{"$f":"IF(BJ$11 < $E194, 0, INDEX($AA$160:$BJ$160, 0, $E194) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E194 + 1) )","v":0}]
[null,null,null,null,27,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E195 + 1) )","v":0},{"$f":"IF(AB$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E195 + 1) )","v":0},{"$f":"IF(AC$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E195 + 1) )","v":0},{"$f":"IF(AD$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E195 + 1) )","v":0},{"$f":"IF(AE$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E195 + 1) )","v":0},{"$f":"IF(AF$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E195 + 1) )","v":0},{"$f":"IF(AG$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E195 + 1) )","v":0},{"$f":"IF(AH$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E195 + 1) )","v":0},{"$f":"IF(AI$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E195 + 1) )","v":0},{"$f":"IF(AJ$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E195 + 1) )","v":0},{"$f":"IF(AK$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E195 + 1) )","v":0},{"$f":"IF(AL$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E195 + 1) )","v":0},{"$f":"IF(AM$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E195 + 1) )","v":0},{"$f":"IF(AN$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E195 + 1) )","v":0},{"$f":"IF(AO$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E195 + 1) )","v":0},{"$f":"IF(AP$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E195 + 1) )","v":0},{"$f":"IF(AQ$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E195 + 1) )","v":0},{"$f":"IF(AR$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E195 + 1) )","v":0},{"$f":"IF(AS$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E195 + 1) )","v":0},{"$f":"IF(AT$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E195 + 1) )","v":0},{"$f":"IF(AU$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E195 + 1) )","v":0},{"$f":"IF(AV$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E195 + 1) )","v":0},{"$f":"IF(AW$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E195 + 1) )","v":0},{"$f":"IF(AX$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E195 + 1) )","v":0},{"$f":"IF(AY$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E195 + 1) )","v":0},{"$f":"IF(AZ$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E195 + 1) )","v":0},{"$f":"IF(BA$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E195 + 1) )","v":0},{"$f":"IF(BB$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E195 + 1) )","v":0},{"$f":"IF(BC$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E195 + 1) )","v":0},{"$f":"IF(BD$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E195 + 1) )","v":0},{"$f":"IF(BE$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E195 + 1) )","v":0},{"$f":"IF(BF$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E195 + 1) )","v":0},{"$f":"IF(BG$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E195 + 1) )","v":0},{"$f":"IF(BH$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E195 + 1) )","v":0},{"$f":"IF(BI$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E195 + 1) )","v":0},{"$f":"IF(BJ$11 < $E195, 0, INDEX($AA$160:$BJ$160, 0, $E195) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E195 + 1) )","v":0}]
[null,null,null,null,28,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E196 + 1) )","v":0},{"$f":"IF(AB$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E196 + 1) )","v":0},{"$f":"IF(AC$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E196 + 1) )","v":0},{"$f":"IF(AD$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E196 + 1) )","v":0},{"$f":"IF(AE$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E196 + 1) )","v":0},{"$f":"IF(AF$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E196 + 1) )","v":0},{"$f":"IF(AG$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E196 + 1) )","v":0},{"$f":"IF(AH$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E196 + 1) )","v":0},{"$f":"IF(AI$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E196 + 1) )","v":0},{"$f":"IF(AJ$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E196 + 1) )","v":0},{"$f":"IF(AK$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E196 + 1) )","v":0},{"$f":"IF(AL$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E196 + 1) )","v":0},{"$f":"IF(AM$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E196 + 1) )","v":0},{"$f":"IF(AN$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E196 + 1) )","v":0},{"$f":"IF(AO$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E196 + 1) )","v":0},{"$f":"IF(AP$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E196 + 1) )","v":0},{"$f":"IF(AQ$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E196 + 1) )","v":0},{"$f":"IF(AR$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E196 + 1) )","v":0},{"$f":"IF(AS$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E196 + 1) )","v":0},{"$f":"IF(AT$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E196 + 1) )","v":0},{"$f":"IF(AU$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E196 + 1) )","v":0},{"$f":"IF(AV$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E196 + 1) )","v":0},{"$f":"IF(AW$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E196 + 1) )","v":0},{"$f":"IF(AX$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E196 + 1) )","v":0},{"$f":"IF(AY$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E196 + 1) )","v":0},{"$f":"IF(AZ$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E196 + 1) )","v":0},{"$f":"IF(BA$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E196 + 1) )","v":0},{"$f":"IF(BB$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E196 + 1) )","v":0},{"$f":"IF(BC$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E196 + 1) )","v":0},{"$f":"IF(BD$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E196 + 1) )","v":0},{"$f":"IF(BE$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E196 + 1) )","v":0},{"$f":"IF(BF$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E196 + 1) )","v":0},{"$f":"IF(BG$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E196 + 1) )","v":0},{"$f":"IF(BH$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E196 + 1) )","v":0},{"$f":"IF(BI$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E196 + 1) )","v":0},{"$f":"IF(BJ$11 < $E196, 0, INDEX($AA$160:$BJ$160, 0, $E196) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E196 + 1) )","v":0}]
[null,null,null,null,29,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E197 + 1) )","v":0},{"$f":"IF(AB$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E197 + 1) )","v":0},{"$f":"IF(AC$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E197 + 1) )","v":0},{"$f":"IF(AD$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E197 + 1) )","v":0},{"$f":"IF(AE$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E197 + 1) )","v":0},{"$f":"IF(AF$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E197 + 1) )","v":0},{"$f":"IF(AG$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E197 + 1) )","v":0},{"$f":"IF(AH$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E197 + 1) )","v":0},{"$f":"IF(AI$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E197 + 1) )","v":0},{"$f":"IF(AJ$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E197 + 1) )","v":0},{"$f":"IF(AK$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E197 + 1) )","v":0},{"$f":"IF(AL$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E197 + 1) )","v":0},{"$f":"IF(AM$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E197 + 1) )","v":0},{"$f":"IF(AN$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E197 + 1) )","v":0},{"$f":"IF(AO$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E197 + 1) )","v":0},{"$f":"IF(AP$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E197 + 1) )","v":0},{"$f":"IF(AQ$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E197 + 1) )","v":0},{"$f":"IF(AR$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E197 + 1) )","v":0},{"$f":"IF(AS$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E197 + 1) )","v":0},{"$f":"IF(AT$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E197 + 1) )","v":0},{"$f":"IF(AU$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E197 + 1) )","v":0},{"$f":"IF(AV$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E197 + 1) )","v":0},{"$f":"IF(AW$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E197 + 1) )","v":0},{"$f":"IF(AX$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E197 + 1) )","v":0},{"$f":"IF(AY$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E197 + 1) )","v":0},{"$f":"IF(AZ$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E197 + 1) )","v":0},{"$f":"IF(BA$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E197 + 1) )","v":0},{"$f":"IF(BB$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E197 + 1) )","v":0},{"$f":"IF(BC$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E197 + 1) )","v":0},{"$f":"IF(BD$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E197 + 1) )","v":0},{"$f":"IF(BE$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E197 + 1) )","v":0},{"$f":"IF(BF$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E197 + 1) )","v":0},{"$f":"IF(BG$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E197 + 1) )","v":0},{"$f":"IF(BH$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E197 + 1) )","v":0},{"$f":"IF(BI$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E197 + 1) )","v":0},{"$f":"IF(BJ$11 < $E197, 0, INDEX($AA$160:$BJ$160, 0, $E197) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E197 + 1) )","v":0}]
[null,null,null,null,30,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E198 + 1) )","v":0},{"$f":"IF(AB$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E198 + 1) )","v":0},{"$f":"IF(AC$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E198 + 1) )","v":0},{"$f":"IF(AD$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E198 + 1) )","v":0},{"$f":"IF(AE$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E198 + 1) )","v":0},{"$f":"IF(AF$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E198 + 1) )","v":0},{"$f":"IF(AG$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E198 + 1) )","v":0},{"$f":"IF(AH$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E198 + 1) )","v":0},{"$f":"IF(AI$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E198 + 1) )","v":0},{"$f":"IF(AJ$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E198 + 1) )","v":0},{"$f":"IF(AK$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E198 + 1) )","v":0},{"$f":"IF(AL$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E198 + 1) )","v":0},{"$f":"IF(AM$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E198 + 1) )","v":0},{"$f":"IF(AN$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E198 + 1) )","v":0},{"$f":"IF(AO$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E198 + 1) )","v":0},{"$f":"IF(AP$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E198 + 1) )","v":0},{"$f":"IF(AQ$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E198 + 1) )","v":0},{"$f":"IF(AR$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E198 + 1) )","v":0},{"$f":"IF(AS$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E198 + 1) )","v":0},{"$f":"IF(AT$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E198 + 1) )","v":0},{"$f":"IF(AU$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E198 + 1) )","v":0},{"$f":"IF(AV$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E198 + 1) )","v":0},{"$f":"IF(AW$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E198 + 1) )","v":0},{"$f":"IF(AX$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E198 + 1) )","v":0},{"$f":"IF(AY$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E198 + 1) )","v":0},{"$f":"IF(AZ$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E198 + 1) )","v":0},{"$f":"IF(BA$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E198 + 1) )","v":0},{"$f":"IF(BB$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E198 + 1) )","v":0},{"$f":"IF(BC$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E198 + 1) )","v":0},{"$f":"IF(BD$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E198 + 1) )","v":0},{"$f":"IF(BE$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E198 + 1) )","v":0},{"$f":"IF(BF$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E198 + 1) )","v":0},{"$f":"IF(BG$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E198 + 1) )","v":0},{"$f":"IF(BH$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E198 + 1) )","v":0},{"$f":"IF(BI$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E198 + 1) )","v":0},{"$f":"IF(BJ$11 < $E198, 0, INDEX($AA$160:$BJ$160, 0, $E198) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E198 + 1) )","v":0}]
[null,null,null,null,31,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E199 + 1) )","v":0},{"$f":"IF(AB$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E199 + 1) )","v":0},{"$f":"IF(AC$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E199 + 1) )","v":0},{"$f":"IF(AD$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E199 + 1) )","v":0},{"$f":"IF(AE$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E199 + 1) )","v":0},{"$f":"IF(AF$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E199 + 1) )","v":0},{"$f":"IF(AG$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E199 + 1) )","v":0},{"$f":"IF(AH$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E199 + 1) )","v":0},{"$f":"IF(AI$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E199 + 1) )","v":0},{"$f":"IF(AJ$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E199 + 1) )","v":0},{"$f":"IF(AK$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E199 + 1) )","v":0},{"$f":"IF(AL$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E199 + 1) )","v":0},{"$f":"IF(AM$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E199 + 1) )","v":0},{"$f":"IF(AN$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E199 + 1) )","v":0},{"$f":"IF(AO$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E199 + 1) )","v":0},{"$f":"IF(AP$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E199 + 1) )","v":0},{"$f":"IF(AQ$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E199 + 1) )","v":0},{"$f":"IF(AR$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E199 + 1) )","v":0},{"$f":"IF(AS$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E199 + 1) )","v":0},{"$f":"IF(AT$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E199 + 1) )","v":0},{"$f":"IF(AU$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E199 + 1) )","v":0},{"$f":"IF(AV$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E199 + 1) )","v":0},{"$f":"IF(AW$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E199 + 1) )","v":0},{"$f":"IF(AX$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E199 + 1) )","v":0},{"$f":"IF(AY$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E199 + 1) )","v":0},{"$f":"IF(AZ$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E199 + 1) )","v":0},{"$f":"IF(BA$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E199 + 1) )","v":0},{"$f":"IF(BB$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E199 + 1) )","v":0},{"$f":"IF(BC$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E199 + 1) )","v":0},{"$f":"IF(BD$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E199 + 1) )","v":0},{"$f":"IF(BE$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E199 + 1) )","v":0},{"$f":"IF(BF$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E199 + 1) )","v":0},{"$f":"IF(BG$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E199 + 1) )","v":0},{"$f":"IF(BH$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E199 + 1) )","v":0},{"$f":"IF(BI$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E199 + 1) )","v":0},{"$f":"IF(BJ$11 < $E199, 0, INDEX($AA$160:$BJ$160, 0, $E199) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E199 + 1) )","v":0}]
[null,null,null,null,32,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E200 + 1) )","v":0},{"$f":"IF(AB$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E200 + 1) )","v":0},{"$f":"IF(AC$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E200 + 1) )","v":0},{"$f":"IF(AD$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E200 + 1) )","v":0},{"$f":"IF(AE$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E200 + 1) )","v":0},{"$f":"IF(AF$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E200 + 1) )","v":0},{"$f":"IF(AG$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E200 + 1) )","v":0},{"$f":"IF(AH$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E200 + 1) )","v":0},{"$f":"IF(AI$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E200 + 1) )","v":0},{"$f":"IF(AJ$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E200 + 1) )","v":0},{"$f":"IF(AK$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E200 + 1) )","v":0},{"$f":"IF(AL$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E200 + 1) )","v":0},{"$f":"IF(AM$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E200 + 1) )","v":0},{"$f":"IF(AN$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E200 + 1) )","v":0},{"$f":"IF(AO$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E200 + 1) )","v":0},{"$f":"IF(AP$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E200 + 1) )","v":0},{"$f":"IF(AQ$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E200 + 1) )","v":0},{"$f":"IF(AR$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E200 + 1) )","v":0},{"$f":"IF(AS$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E200 + 1) )","v":0},{"$f":"IF(AT$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E200 + 1) )","v":0},{"$f":"IF(AU$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E200 + 1) )","v":0},{"$f":"IF(AV$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E200 + 1) )","v":0},{"$f":"IF(AW$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E200 + 1) )","v":0},{"$f":"IF(AX$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E200 + 1) )","v":0},{"$f":"IF(AY$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E200 + 1) )","v":0},{"$f":"IF(AZ$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E200 + 1) )","v":0},{"$f":"IF(BA$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E200 + 1) )","v":0},{"$f":"IF(BB$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E200 + 1) )","v":0},{"$f":"IF(BC$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E200 + 1) )","v":0},{"$f":"IF(BD$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E200 + 1) )","v":0},{"$f":"IF(BE$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E200 + 1) )","v":0},{"$f":"IF(BF$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E200 + 1) )","v":0},{"$f":"IF(BG$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E200 + 1) )","v":0},{"$f":"IF(BH$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E200 + 1) )","v":0},{"$f":"IF(BI$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E200 + 1) )","v":0},{"$f":"IF(BJ$11 < $E200, 0, INDEX($AA$160:$BJ$160, 0, $E200) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E200 + 1) )","v":0}]
[null,null,null,null,33,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E201 + 1) )","v":0},{"$f":"IF(AB$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E201 + 1) )","v":0},{"$f":"IF(AC$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E201 + 1) )","v":0},{"$f":"IF(AD$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E201 + 1) )","v":0},{"$f":"IF(AE$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E201 + 1) )","v":0},{"$f":"IF(AF$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E201 + 1) )","v":0},{"$f":"IF(AG$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E201 + 1) )","v":0},{"$f":"IF(AH$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E201 + 1) )","v":0},{"$f":"IF(AI$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E201 + 1) )","v":0},{"$f":"IF(AJ$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E201 + 1) )","v":0},{"$f":"IF(AK$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E201 + 1) )","v":0},{"$f":"IF(AL$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E201 + 1) )","v":0},{"$f":"IF(AM$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E201 + 1) )","v":0},{"$f":"IF(AN$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E201 + 1) )","v":0},{"$f":"IF(AO$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E201 + 1) )","v":0},{"$f":"IF(AP$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E201 + 1) )","v":0},{"$f":"IF(AQ$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E201 + 1) )","v":0},{"$f":"IF(AR$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E201 + 1) )","v":0},{"$f":"IF(AS$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E201 + 1) )","v":0},{"$f":"IF(AT$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E201 + 1) )","v":0},{"$f":"IF(AU$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E201 + 1) )","v":0},{"$f":"IF(AV$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E201 + 1) )","v":0},{"$f":"IF(AW$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E201 + 1) )","v":0},{"$f":"IF(AX$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E201 + 1) )","v":0},{"$f":"IF(AY$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E201 + 1) )","v":0},{"$f":"IF(AZ$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E201 + 1) )","v":0},{"$f":"IF(BA$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E201 + 1) )","v":0},{"$f":"IF(BB$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E201 + 1) )","v":0},{"$f":"IF(BC$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E201 + 1) )","v":0},{"$f":"IF(BD$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E201 + 1) )","v":0},{"$f":"IF(BE$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E201 + 1) )","v":0},{"$f":"IF(BF$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E201 + 1) )","v":0},{"$f":"IF(BG$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E201 + 1) )","v":0},{"$f":"IF(BH$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E201 + 1) )","v":0},{"$f":"IF(BI$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E201 + 1) )","v":0},{"$f":"IF(BJ$11 < $E201, 0, INDEX($AA$160:$BJ$160, 0, $E201) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E201 + 1) )","v":0}]
[null,null,null,null,34,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E202 + 1) )","v":0},{"$f":"IF(AB$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E202 + 1) )","v":0},{"$f":"IF(AC$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E202 + 1) )","v":0},{"$f":"IF(AD$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E202 + 1) )","v":0},{"$f":"IF(AE$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E202 + 1) )","v":0},{"$f":"IF(AF$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E202 + 1) )","v":0},{"$f":"IF(AG$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E202 + 1) )","v":0},{"$f":"IF(AH$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E202 + 1) )","v":0},{"$f":"IF(AI$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E202 + 1) )","v":0},{"$f":"IF(AJ$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E202 + 1) )","v":0},{"$f":"IF(AK$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E202 + 1) )","v":0},{"$f":"IF(AL$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E202 + 1) )","v":0},{"$f":"IF(AM$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E202 + 1) )","v":0},{"$f":"IF(AN$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E202 + 1) )","v":0},{"$f":"IF(AO$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E202 + 1) )","v":0},{"$f":"IF(AP$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E202 + 1) )","v":0},{"$f":"IF(AQ$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E202 + 1) )","v":0},{"$f":"IF(AR$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E202 + 1) )","v":0},{"$f":"IF(AS$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E202 + 1) )","v":0},{"$f":"IF(AT$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E202 + 1) )","v":0},{"$f":"IF(AU$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E202 + 1) )","v":0},{"$f":"IF(AV$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E202 + 1) )","v":0},{"$f":"IF(AW$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E202 + 1) )","v":0},{"$f":"IF(AX$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E202 + 1) )","v":0},{"$f":"IF(AY$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E202 + 1) )","v":0},{"$f":"IF(AZ$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E202 + 1) )","v":0},{"$f":"IF(BA$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E202 + 1) )","v":0},{"$f":"IF(BB$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E202 + 1) )","v":0},{"$f":"IF(BC$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E202 + 1) )","v":0},{"$f":"IF(BD$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E202 + 1) )","v":0},{"$f":"IF(BE$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E202 + 1) )","v":0},{"$f":"IF(BF$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E202 + 1) )","v":0},{"$f":"IF(BG$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E202 + 1) )","v":0},{"$f":"IF(BH$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E202 + 1) )","v":0},{"$f":"IF(BI$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E202 + 1) )","v":0},{"$f":"IF(BJ$11 < $E202, 0, INDEX($AA$160:$BJ$160, 0, $E202) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E202 + 1) )","v":0}]
[null,null,null,null,35,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E203 + 1) )","v":0},{"$f":"IF(AB$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E203 + 1) )","v":0},{"$f":"IF(AC$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E203 + 1) )","v":0},{"$f":"IF(AD$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E203 + 1) )","v":0},{"$f":"IF(AE$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E203 + 1) )","v":0},{"$f":"IF(AF$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E203 + 1) )","v":0},{"$f":"IF(AG$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E203 + 1) )","v":0},{"$f":"IF(AH$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E203 + 1) )","v":0},{"$f":"IF(AI$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E203 + 1) )","v":0},{"$f":"IF(AJ$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E203 + 1) )","v":0},{"$f":"IF(AK$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E203 + 1) )","v":0},{"$f":"IF(AL$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E203 + 1) )","v":0},{"$f":"IF(AM$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E203 + 1) )","v":0},{"$f":"IF(AN$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E203 + 1) )","v":0},{"$f":"IF(AO$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E203 + 1) )","v":0},{"$f":"IF(AP$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E203 + 1) )","v":0},{"$f":"IF(AQ$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E203 + 1) )","v":0},{"$f":"IF(AR$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E203 + 1) )","v":0},{"$f":"IF(AS$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E203 + 1) )","v":0},{"$f":"IF(AT$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E203 + 1) )","v":0},{"$f":"IF(AU$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E203 + 1) )","v":0},{"$f":"IF(AV$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E203 + 1) )","v":0},{"$f":"IF(AW$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E203 + 1) )","v":0},{"$f":"IF(AX$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E203 + 1) )","v":0},{"$f":"IF(AY$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E203 + 1) )","v":0},{"$f":"IF(AZ$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E203 + 1) )","v":0},{"$f":"IF(BA$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E203 + 1) )","v":0},{"$f":"IF(BB$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E203 + 1) )","v":0},{"$f":"IF(BC$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E203 + 1) )","v":0},{"$f":"IF(BD$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E203 + 1) )","v":0},{"$f":"IF(BE$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E203 + 1) )","v":0},{"$f":"IF(BF$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E203 + 1) )","v":0},{"$f":"IF(BG$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E203 + 1) )","v":0},{"$f":"IF(BH$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E203 + 1) )","v":0},{"$f":"IF(BI$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E203 + 1) )","v":0},{"$f":"IF(BJ$11 < $E203, 0, INDEX($AA$160:$BJ$160, 0, $E203) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E203 + 1) )","v":0}]
[null,null,null,null,36,null,{"$f":"I_Global!$F$69","v":"£'000 "},"RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AA$11 - $E204 + 1) )","v":0},{"$f":"IF(AB$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AB$11 - $E204 + 1) )","v":0},{"$f":"IF(AC$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AC$11 - $E204 + 1) )","v":0},{"$f":"IF(AD$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AD$11 - $E204 + 1) )","v":0},{"$f":"IF(AE$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AE$11 - $E204 + 1) )","v":0},{"$f":"IF(AF$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AF$11 - $E204 + 1) )","v":0},{"$f":"IF(AG$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AG$11 - $E204 + 1) )","v":0},{"$f":"IF(AH$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AH$11 - $E204 + 1) )","v":0},{"$f":"IF(AI$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AI$11 - $E204 + 1) )","v":0},{"$f":"IF(AJ$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AJ$11 - $E204 + 1) )","v":0},{"$f":"IF(AK$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AK$11 - $E204 + 1) )","v":0},{"$f":"IF(AL$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AL$11 - $E204 + 1) )","v":0},{"$f":"IF(AM$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AM$11 - $E204 + 1) )","v":0},{"$f":"IF(AN$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AN$11 - $E204 + 1) )","v":0},{"$f":"IF(AO$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AO$11 - $E204 + 1) )","v":0},{"$f":"IF(AP$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AP$11 - $E204 + 1) )","v":0},{"$f":"IF(AQ$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AQ$11 - $E204 + 1) )","v":0},{"$f":"IF(AR$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AR$11 - $E204 + 1) )","v":0},{"$f":"IF(AS$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AS$11 - $E204 + 1) )","v":0},{"$f":"IF(AT$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AT$11 - $E204 + 1) )","v":0},{"$f":"IF(AU$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AU$11 - $E204 + 1) )","v":0},{"$f":"IF(AV$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AV$11 - $E204 + 1) )","v":0},{"$f":"IF(AW$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AW$11 - $E204 + 1) )","v":0},{"$f":"IF(AX$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AX$11 - $E204 + 1) )","v":0},{"$f":"IF(AY$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AY$11 - $E204 + 1) )","v":0},{"$f":"IF(AZ$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, AZ$11 - $E204 + 1) )","v":0},{"$f":"IF(BA$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, BA$11 - $E204 + 1) )","v":0},{"$f":"IF(BB$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, BB$11 - $E204 + 1) )","v":0},{"$f":"IF(BC$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, BC$11 - $E204 + 1) )","v":0},{"$f":"IF(BD$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, BD$11 - $E204 + 1) )","v":0},{"$f":"IF(BE$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, BE$11 - $E204 + 1) )","v":0},{"$f":"IF(BF$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, BF$11 - $E204 + 1) )","v":0},{"$f":"IF(BG$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, BG$11 - $E204 + 1) )","v":0},{"$f":"IF(BH$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, BH$11 - $E204 + 1) )","v":0},{"$f":"IF(BI$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, BI$11 - $E204 + 1) )","v":0},{"$f":"IF(BJ$11 < $E204, 0, INDEX($AA$160:$BJ$160, 0, $E204) * INDEX($AA$166:$BJ$166, 0, BJ$11 - $E204 + 1) )","v":0}]
[null,null,null,null,"RAB 1 Depreciable Value (Straight Line)",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"$H$160","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA205:BJ205)","v":22837.038482691234},null,{"$f":"SUM(AA169:AA204)","v":0},0,0,0,0,0,24.605322981149236,187.28105365077559,423.27389360839527,659.17665174796582,955.54772574127037,1244.5334408799226,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1497.8639091982661,1335.18817852864,1099.1953385710203,863.29258043145001,566.92150643814557,277.93579129949308,4.6285607230216342E-13,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RAB 1 Depreciation Profile"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E296","v":"Manual Depreciation Profile for RAB 1"},{"$f":"'I_Series Oceanic'!F296","v":"Profile 1"},{"$f":"'I_Series Oceanic'!G296","v":"£'000"},{"$f":"'I_Series Oceanic'!H296","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I296","v":"RAB 1 Depreciation profile for additions"},{"$f":"'I_Series Oceanic'!J296","v":0},null,{"$f":"'I_Series Oceanic'!L296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y296","v":8600},null,{"$f":"'I_Series Oceanic'!AA296","v":0},{"$f":"'I_Series Oceanic'!AB296","v":0},{"$f":"'I_Series Oceanic'!AC296","v":0},{"$f":"'I_Series Oceanic'!AD296","v":0},{"$f":"'I_Series Oceanic'!AE296","v":0},{"$f":"'I_Series Oceanic'!AF296","v":0},{"$f":"'I_Series Oceanic'!AG296","v":121},{"$f":"'I_Series Oceanic'!AH296","v":378},{"$f":"'I_Series Oceanic'!AI296","v":831},{"$f":"'I_Series Oceanic'!AJ296","v":1364},{"$f":"'I_Series Oceanic'!AK296","v":1789},{"$f":"'I_Series Oceanic'!AL296","v":2006},{"$f":"'I_Series Oceanic'!AM296","v":2111},{"$f":"'I_Series Oceanic'!AN296","v":0},{"$f":"'I_Series Oceanic'!AO296","v":0},{"$f":"'I_Series Oceanic'!AP296","v":0},{"$f":"'I_Series Oceanic'!AQ296","v":0},{"$f":"'I_Series Oceanic'!AR296","v":0},{"$f":"'I_Series Oceanic'!AS296","v":0},{"$f":"'I_Series Oceanic'!AT296","v":0},{"$f":"'I_Series Oceanic'!AU296","v":0},{"$f":"'I_Series Oceanic'!AV296","v":0},{"$f":"'I_Series Oceanic'!AW296","v":0},{"$f":"'I_Series Oceanic'!AX296","v":0},{"$f":"'I_Series Oceanic'!AY296","v":0},{"$f":"'I_Series Oceanic'!AZ296","v":0},{"$f":"'I_Series Oceanic'!BA296","v":0},{"$f":"'I_Series Oceanic'!BB296","v":0},{"$f":"'I_Series Oceanic'!BC296","v":0},{"$f":"'I_Series Oceanic'!BD296","v":0},{"$f":"'I_Series Oceanic'!BE296","v":0},{"$f":"'I_Series Oceanic'!BF296","v":0},{"$f":"'I_Series Oceanic'!BG296","v":0},{"$f":"'I_Series Oceanic'!BH296","v":0},{"$f":"'I_Series Oceanic'!BI296","v":0},{"$f":"'I_Series Oceanic'!BJ296","v":0}]
[]
[null,null,null,"RAB 1 Selection"]
[null,null,null,null,{"$f":"E205","v":"RAB 1 Depreciable Value (Straight Line)"},null,"£'000 ","RPI 2020",null,0,null,{"$f":"L205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y205","v":22837.038482691234},null,{"$f":"AA205","v":0},0,0,0,0,0,24.605322981149236,187.28105365077559,423.27389360839527,659.17665174796582,955.54772574127037,1244.5334408799226,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1497.8639091982661,1335.18817852864,1099.1953385710203,863.29258043145001,566.92150643814557,277.93579129949308,4.6285607230216342E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E208","v":"Manual Depreciation Profile for RAB 1"},{"$f":"F208","v":"Profile 1"},"£'000","RPI 2020","RAB 1 Depreciation profile for additions",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,8600,null,0,0,0,0,0,0,121,378,831,1364,1789,2006,2111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E$384","v":"Oceanic RAB 1 depreciation method"},{"$f":"'I_InputSets Oceanic'!F$384","v":"straight line"},{"$f":"'I_InputSets Oceanic'!G$384","v":"selection"}]
[null,null,null,null,"RAB 1 New Additions Depreciation (POS)",null,{"$f":"G211","v":"£'000 "},{"$f":"H211","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA214:BJ214)","v":22837.038482691234},null,{"$f":"IF($F$213 = I_Global!$F$49, AA$211, AA$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, AB$211, AB$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, AC$211, AC$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, AD$211, AD$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, AE$211, AE$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, AF$211, AF$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, AG$211, AG$212)","v":24.605322981149236},{"$f":"IF($F$213 = I_Global!$F$49, AH$211, AH$212)","v":187.28105365077559},{"$f":"IF($F$213 = I_Global!$F$49, AI$211, AI$212)","v":423.27389360839527},{"$f":"IF($F$213 = I_Global!$F$49, AJ$211, AJ$212)","v":659.17665174796582},{"$f":"IF($F$213 = I_Global!$F$49, AK$211, AK$212)","v":955.54772574127037},{"$f":"IF($F$213 = I_Global!$F$49, AL$211, AL$212)","v":1244.5334408799226},{"$f":"IF($F$213 = I_Global!$F$49, AM$211, AM$212)","v":1522.4692321794153},{"$f":"IF($F$213 = I_Global!$F$49, AN$211, AN$212)","v":1522.4692321794153},{"$f":"IF($F$213 = I_Global!$F$49, AO$211, AO$212)","v":1522.4692321794153},{"$f":"IF($F$213 = I_Global!$F$49, AP$211, AP$212)","v":1522.4692321794153},{"$f":"IF($F$213 = I_Global!$F$49, AQ$211, AQ$212)","v":1522.4692321794153},{"$f":"IF($F$213 = I_Global!$F$49, AR$211, AR$212)","v":1522.4692321794153},{"$f":"IF($F$213 = I_Global!$F$49, AS$211, AS$212)","v":1522.4692321794153},{"$f":"IF($F$213 = I_Global!$F$49, AT$211, AT$212)","v":1522.4692321794153},{"$f":"IF($F$213 = I_Global!$F$49, AU$211, AU$212)","v":1522.4692321794153},{"$f":"IF($F$213 = I_Global!$F$49, AV$211, AV$212)","v":1497.8639091982661},{"$f":"IF($F$213 = I_Global!$F$49, AW$211, AW$212)","v":1335.18817852864},{"$f":"IF($F$213 = I_Global!$F$49, AX$211, AX$212)","v":1099.1953385710203},{"$f":"IF($F$213 = I_Global!$F$49, AY$211, AY$212)","v":863.29258043145001},{"$f":"IF($F$213 = I_Global!$F$49, AZ$211, AZ$212)","v":566.92150643814557},{"$f":"IF($F$213 = I_Global!$F$49, BA$211, BA$212)","v":277.93579129949308},{"$f":"IF($F$213 = I_Global!$F$49, BB$211, BB$212)","v":4.6285607230216342E-13},{"$f":"IF($F$213 = I_Global!$F$49, BC$211, BC$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, BD$211, BD$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, BE$211, BE$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, BF$211, BF$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, BG$211, BG$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, BH$211, BH$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, BI$211, BI$212)","v":0},{"$f":"IF($F$213 = I_Global!$F$49, BJ$211, BJ$212)","v":0}]
[]
[null,null,null,null,{"$f":"E214","v":"RAB 1 New Additions Depreciation (POS)"},null,"£'000 ","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y214","v":22837.038482691234},null,0,0,0,0,0,0,24.605322981149236,187.28105365077559,423.27389360839527,659.17665174796582,955.54772574127037,1244.5334408799226,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1522.4692321794153,1497.8639091982661,1335.18817852864,1099.1953385710203,863.29258043145001,566.92150643814557,277.93579129949308,4.6285607230216342E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E216","v":"RAB 1 New Additions Depreciation (POS)"},null,{"$f":"I_Global!F69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA218:BJ218)","v":36433.884242108084},null,{"$f":"AA216 * AA217","v":0},{"$f":"AB216 * AB217","v":0},0,0,0,0,26.666666666666668,230.25076067568986,545.12658108762798,858.55457583278383,1257.5208519386622,1677.6220242439601,2113.2575162622129,2172.4713796139422,2233.3444262815028,2295.9231468858361,2360.2553347236112,2426.3901222684399,2494.3780186948602,2564.2709484537477,2636.122290928618,2666.1895806319358,2443.2212115172151,2067.7442938526056,1669.4814690466283,1127.0629367141719,568.03010578736098,9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E146","v":"Regulatory Depreciation profile for existing asset - nominal"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y146","v":74133.143478965329},null,{"$f":"AA146","v":6149.6381570953818},5967.2269903470333,5915.169716920439,5833.6895374765554,6017.8569420239373,7044.6847019307625,6098.0238015165451,5905.9962466973375,6008.4605233503153,6076.4989488368738,4456.8157158167596,4394.6862654916004,4264.3959314617814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E218","v":"RAB 1 New Additions Depreciation (POS)"},null,{"$f":"G218","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,36433.884242108084,null,0,0,0,0,0,0,26.666666666666668,230.25076067568986,545.12658108762798,858.55457583278383,1257.5208519386622,1677.6220242439601,2113.2575162622129,2172.4713796139422,2233.3444262815028,2295.9231468858361,2360.2553347236112,2426.3901222684399,2494.3780186948602,2564.2709484537477,2636.122290928618,2666.1895806319358,2443.2212115172151,2067.7442938526056,1669.4814690466283,1127.0629367141719,568.03010578736098,9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,"Calculated RAB1 Depreciation Charge ",null,{"$f":"G221","v":"£'000 "},{"$f":"H221","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA222:BJ222)","v":-110567.02772107339},null,{"$f":"SUM(AA220:AA221) * SignSwitch","v":-6149.6381570953818},-5967.2269903470333,-5915.169716920439,-5833.6895374765554,-6017.8569420239373,-7044.6847019307625,-6124.690468183212,-6136.2470073730274,{"$f":"SUM(AI220:AI221) * SignSwitch","v":-6553.5871044379437},{"$f":"SUM(AJ220:AJ221) * SignSwitch","v":-6935.0535246696572},-5714.336567755422,-6072.3082897355607,-6377.6534477239948,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$323","v":"Allowed Depreciation from RAB Rules"},null,{"$f":"'I_Series Oceanic'!G$323","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$323","v":"RPI 2020"},null,{"$f":"'I_Series Oceanic'!J$323","v":"CAA NERL PCM_06_Draft - 170122 - Copy, I_Series Oceanic, row 253"},null,{"$f":"'I_Series Oceanic'!L$323","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$323","v":-39537.382903590034},null,{"$f":"'I_Series Oceanic'!AA$323","v":-5995.5450784152163},{"$f":"'I_Series Oceanic'!AB$323","v":-5443.9315064373268},{"$f":"'I_Series Oceanic'!AC$323","v":-4720.9703049061009},{"$f":"'I_Series Oceanic'!AD$323","v":-4385.1396754557618},{"$f":"'I_Series Oceanic'!AE$323","v":-4260.9036465822091},{"$f":"'I_Series Oceanic'!AF$323","v":-5839.336596659592},{"$f":"'I_Series Oceanic'!AG$323","v":-4675.6377321571626},{"$f":"'I_Series Oceanic'!AH$323","v":-4215.9183629766612},{"$f":"'I_Series Oceanic'!AI$323","v":0},{"$f":"'I_Series Oceanic'!AJ$323","v":0},{"$f":"'I_Series Oceanic'!AK$323","v":0},{"$f":"'I_Series Oceanic'!AL$323","v":0},{"$f":"'I_Series Oceanic'!AM$323","v":0},{"$f":"'I_Series Oceanic'!AN$323","v":0},{"$f":"'I_Series Oceanic'!AO$323","v":0},{"$f":"'I_Series Oceanic'!AP$323","v":0},{"$f":"'I_Series Oceanic'!AQ$323","v":0},{"$f":"'I_Series Oceanic'!AR$323","v":0},{"$f":"'I_Series Oceanic'!AS$323","v":0},{"$f":"'I_Series Oceanic'!AT$323","v":0},{"$f":"'I_Series Oceanic'!AU$323","v":0},{"$f":"'I_Series Oceanic'!AV$323","v":0},{"$f":"'I_Series Oceanic'!AW$323","v":0},{"$f":"'I_Series Oceanic'!AX$323","v":0},{"$f":"'I_Series Oceanic'!AY$323","v":0},{"$f":"'I_Series Oceanic'!AZ$323","v":0},{"$f":"'I_Series Oceanic'!BA$323","v":0},{"$f":"'I_Series Oceanic'!BB$323","v":0},{"$f":"'I_Series Oceanic'!BC$323","v":0},{"$f":"'I_Series Oceanic'!BD$323","v":0},{"$f":"'I_Series Oceanic'!BE$323","v":0},{"$f":"'I_Series Oceanic'!BF$323","v":0},{"$f":"'I_Series Oceanic'!BG$323","v":0},{"$f":"'I_Series Oceanic'!BH$323","v":0},{"$f":"'I_Series Oceanic'!BI$323","v":0},{"$f":"'I_Series Oceanic'!BJ$323","v":0}]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,"Allowed Underlying Depreciation - nominal",null,{"$f":"G224","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA226:BK226)","v":-39419.083298255144},null,{"$f":"AA224 * AA225","v":-5329.9794096199403},{"$f":"AB224 * AB225","v":-4960.3119266659805},-4478.7281750952725,-4272.3230223503961,-4242.8556423936543,-5884.3222468769127,-5067.3455070290147,-5183.2173682239709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Price Determination Scenario"]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E$226","v":"Allowed Underlying Depreciation - nominal"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$226","v":-39419.083298255144},null,{"$f":"AA$226","v":-5329.9794096199403},-4960.3119266659805,-4478.7281750952725,-4272.3230223503961,-4242.8556423936543,-5884.3222468769127,-5067.3455070290147,-5183.2173682239709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E222","v":"Calculated RAB1 Depreciation Charge "},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y222","v":-110567.02772107339},null,{"$f":"AA222","v":-6149.6381570953818},-5967.2269903470333,-5915.169716920439,-5833.6895374765554,-6017.8569420239373,-7044.6847019307625,-6124.690468183212,-6136.2470073730274,-6553.5871044379437,-6935.0535246696572,-5714.336567755422,-6072.3082897355607,-6377.6534477239948,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast Allowed Depreciation for year - Price Determination",null,{"$f":"G231","v":"£'000 "},{"$f":"H231","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA229 = 1, AA231, AA230)","v":-5329.9794096199403},{"$f":"IF(AB229 = 1, AB231, AB230)","v":-4960.3119266659805},-4478.7281750952725,-4272.3230223503961,-4242.8556423936543,-5884.3222468769127,-5067.3455070290147,-5183.2173682239709,-6553.5871044379437,-6935.0535246696572,-5714.336567755422,-6072.3082897355607,-6377.6534477239948,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Outturn Scenario"]
[null,null,null,null,{"$f":"E278","v":"Forecast Allowed Depreciation for next Control Period"},null,{"$f":"G278","v":"£'000"},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-5995.5450784152163,-5443.9315064373268,-4720.9703049061009,-4385.1396754557618,-4260.9036465822091,-5839.336596659592,-4675.6377321571626,-4215.9183629766612,{"$f":"AI278","v":-5088.6572532615301},-5324.5600114010995,-4342.1318247096606,-4504.7040517449159,-4594.6985035864227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E235","v":"Forecast Allowed Depreciation for next Control Period"},null,{"$f":"G235","v":"£'000"},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA235 * AA236","v":-5329.9794096199403},{"$f":"AB235 * AB236","v":-4960.3119266659805},-4478.7281750952725,-4272.3230223503961,-4242.8556423936543,-5884.3222468769127,-5067.3455070290147,-5183.2173682239709,-6553.5871044379437,-6935.0535246696572,-5714.336567755422,-6072.3082897355607,-6377.6534477239938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$142","v":"Next Price Control Period flag"},null,{"$f":"C_Time!G$142","v":"flag"},null,null,{"$f":"C_Time!J$142","v":0},null,{"$f":"C_Time!L$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$142","v":5},null,{"$f":"C_Time!AA$142","v":0},{"$f":"C_Time!AB$142","v":0},{"$f":"C_Time!AC$142","v":0},{"$f":"C_Time!AD$142","v":0},{"$f":"C_Time!AE$142","v":0},{"$f":"C_Time!AF$142","v":0},{"$f":"C_Time!AG$142","v":0},{"$f":"C_Time!AH$142","v":0},{"$f":"C_Time!AI$142","v":1},{"$f":"C_Time!AJ$142","v":1},{"$f":"C_Time!AK$142","v":1},{"$f":"C_Time!AL$142","v":1},{"$f":"C_Time!AM$142","v":1},{"$f":"C_Time!AN$142","v":0},{"$f":"C_Time!AO$142","v":0},{"$f":"C_Time!AP$142","v":0},{"$f":"C_Time!AQ$142","v":0},{"$f":"C_Time!AR$142","v":0},{"$f":"C_Time!AS$142","v":0},{"$f":"C_Time!AT$142","v":0},{"$f":"C_Time!AU$142","v":0},{"$f":"C_Time!AV$142","v":0},{"$f":"C_Time!AW$142","v":0},{"$f":"C_Time!AX$142","v":0},{"$f":"C_Time!AY$142","v":0},{"$f":"C_Time!AZ$142","v":0},{"$f":"C_Time!BA$142","v":0},{"$f":"C_Time!BB$142","v":0},{"$f":"C_Time!BC$142","v":0},{"$f":"C_Time!BD$142","v":0},{"$f":"C_Time!BE$142","v":0},{"$f":"C_Time!BF$142","v":0},{"$f":"C_Time!BG$142","v":0},{"$f":"C_Time!BH$142","v":0},{"$f":"C_Time!BI$142","v":0},{"$f":"C_Time!BJ$142","v":0}]
[null,null,null,null,{"$f":"E$237","v":"Forecast Allowed Depreciation for next Control Period"},null,"£'000","Nominal Y/E",null,0,null,{"$f":"L$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$237","v":0},null,{"$f":"AA$237","v":-5329.9794096199403},-4960.3119266659805,-4478.7281750952725,-4272.3230223503961,-4242.8556423936543,-5884.3222468769127,-5067.3455070290147,-5183.2173682239709,-6553.5871044379437,-6935.0535246696572,-5714.336567755422,-6072.3082897355607,-6377.6534477239938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E232","v":"Forecast Allowed Depreciation for year - Price Determination"},null,{"$f":"G232","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-5329.9794096199403,-4960.3119266659805,-4478.7281750952725,-4272.3230223503961,-4242.8556423936543,-5884.3222468769127,-5067.3455070290147,-5183.2173682239709,{"$f":"AI232","v":-6553.5871044379437},-6935.0535246696572,-5714.336567755422,-6072.3082897355607,-6377.6534477239948,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast Allowed Depreciation for year - Outturn Scenario",null,{"$f":"G241","v":"£'000 "},{"$f":"H241","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA239=1,AA240,AA241)","v":-5329.9794096199403},{"$f":"IF(AB239=1,AB240,AB241)","v":-4960.3119266659805},-4478.7281750952725,-4272.3230223503961,-4242.8556423936543,-5884.3222468769127,-5067.3455070290147,-5183.2173682239709,{"$f":"IF(AI239=1,AI240,AI241)","v":-6553.5871044379437},-6935.0535246696572,-5714.336567755422,-6072.3082897355607,-6377.6534477239938,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Active Forecast Allowed Depreciation for year"]
[null,null,null,null,{"$f":"Scenario!E$29","v":"Model Mode"},{"$f":"Scenario!F$29","v":"Price Determination"}]
[null,null,null,null,{"$f":"E$232","v":"Forecast Allowed Depreciation for year - Price Determination"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$232","v":0},null,{"$f":"AA$232","v":-5329.9794096199403},-4960.3119266659805,-4478.7281750952725,-4272.3230223503961,-4242.8556423936543,-5884.3222468769127,-5067.3455070290147,-5183.2173682239709,-6553.5871044379437,-6935.0535246696572,-5714.336567755422,-6072.3082897355607,-6377.6534477239948,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$242","v":"Forecast Allowed Depreciation for year - Outturn Scenario"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$242","v":0},null,{"$f":"AA$242","v":-5329.9794096199403},-4960.3119266659805,-4478.7281750952725,-4272.3230223503961,-4242.8556423936543,-5884.3222468769127,-5067.3455070290147,-5183.2173682239709,-6553.5871044379437,-6935.0535246696572,-5714.336567755422,-6072.3082897355607,-6377.6534477239938,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D244","v":"Active Forecast Allowed Depreciation for year"},null,{"$f":"G247","v":"£'000 "},{"$f":"H247","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$245=I_Global!$F$205,AA246,AA247)","v":-5329.9794096199403},{"$f":"IF($F$245=I_Global!$F$205,AB246,AB247)","v":-4960.3119266659805},{"$f":"IF($F$245=I_Global!$F$205,AC246,AC247)","v":-4478.7281750952725},{"$f":"IF($F$245=I_Global!$F$205,AD246,AD247)","v":-4272.3230223503961},{"$f":"IF($F$245=I_Global!$F$205,AE246,AE247)","v":-4242.8556423936543},{"$f":"IF($F$245=I_Global!$F$205,AF246,AF247)","v":-5884.3222468769127},{"$f":"IF($F$245=I_Global!$F$205,AG246,AG247)","v":-5067.3455070290147},{"$f":"IF($F$245=I_Global!$F$205,AH246,AH247)","v":-5183.2173682239709},{"$f":"IF($F$245=I_Global!$F$205,AI246,AI247)","v":-6553.5871044379437},{"$f":"IF($F$245=I_Global!$F$205,AJ246,AJ247)","v":-6935.0535246696572},{"$f":"IF($F$245=I_Global!$F$205,AK246,AK247)","v":-5714.336567755422},{"$f":"IF($F$245=I_Global!$F$205,AL246,AL247)","v":-6072.3082897355607},{"$f":"IF($F$245=I_Global!$F$205,AM246,AM247)","v":-6377.6534477239948},{"$f":"IF($F$245=I_Global!$F$205,AN246,AN247)","v":-2172.4713796139422},{"$f":"IF($F$245=I_Global!$F$205,AO246,AO247)","v":-2233.3444262815028},{"$f":"IF($F$245=I_Global!$F$205,AP246,AP247)","v":-2295.9231468858361},{"$f":"IF($F$245=I_Global!$F$205,AQ246,AQ247)","v":-2360.2553347236112},{"$f":"IF($F$245=I_Global!$F$205,AR246,AR247)","v":-2426.3901222684399},{"$f":"IF($F$245=I_Global!$F$205,AS246,AS247)","v":-2494.3780186948602},{"$f":"IF($F$245=I_Global!$F$205,AT246,AT247)","v":-2564.2709484537477},{"$f":"IF($F$245=I_Global!$F$205,AU246,AU247)","v":-2636.122290928618},{"$f":"IF($F$245=I_Global!$F$205,AV246,AV247)","v":-2666.1895806319358},{"$f":"IF($F$245=I_Global!$F$205,AW246,AW247)","v":-2443.2212115172151},{"$f":"IF($F$245=I_Global!$F$205,AX246,AX247)","v":-2067.7442938526056},{"$f":"IF($F$245=I_Global!$F$205,AY246,AY247)","v":-1669.4814690466283},{"$f":"IF($F$245=I_Global!$F$205,AZ246,AZ247)","v":-1127.0629367141719},{"$f":"IF($F$245=I_Global!$F$205,BA246,BA247)","v":-568.03010578736098},{"$f":"IF($F$245=I_Global!$F$205,BB246,BB247)","v":-9.7246613024767943E-13},{"$f":"IF($F$245=I_Global!$F$205,BC246,BC247)","v":0},{"$f":"IF($F$245=I_Global!$F$205,BD246,BD247)","v":0},{"$f":"IF($F$245=I_Global!$F$205,BE246,BE247)","v":0},{"$f":"IF($F$245=I_Global!$F$205,BF246,BF247)","v":0},{"$f":"IF($F$245=I_Global!$F$205,BG246,BG247)","v":0},{"$f":"IF($F$245=I_Global!$F$205,BH246,BH247)","v":0},{"$f":"IF($F$245=I_Global!$F$205,BI246,BI247)","v":0},{"$f":"IF($F$245=I_Global!$F$205,BJ246,BJ247)","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E$47","v":"RAB Flag (Oceanic & UKATS) for 2021 & 2022"},null,{"$f":"C_Time!G$47","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$47","v":8},null,{"$f":"C_Time!AA$47","v":1},{"$f":"C_Time!AB$47","v":1},{"$f":"C_Time!AC$47","v":1},{"$f":"C_Time!AD$47","v":1},{"$f":"C_Time!AE$47","v":1},{"$f":"C_Time!AF$47","v":1},{"$f":"C_Time!AG$47","v":1},{"$f":"C_Time!AH$47","v":1},{"$f":"C_Time!AI$47","v":0},{"$f":"C_Time!AJ$47","v":0},{"$f":"C_Time!AK$47","v":0},{"$f":"C_Time!AL$47","v":0},{"$f":"C_Time!AM$47","v":0},{"$f":"C_Time!AN$47","v":0},{"$f":"C_Time!AO$47","v":0},{"$f":"C_Time!AP$47","v":0},{"$f":"C_Time!AQ$47","v":0},{"$f":"C_Time!AR$47","v":0},{"$f":"C_Time!AS$47","v":0},{"$f":"C_Time!AT$47","v":0},{"$f":"C_Time!AU$47","v":0},{"$f":"C_Time!AV$47","v":0},{"$f":"C_Time!AW$47","v":0},{"$f":"C_Time!AX$47","v":0},{"$f":"C_Time!AY$47","v":0},{"$f":"C_Time!AZ$47","v":0},{"$f":"C_Time!BA$47","v":0},{"$f":"C_Time!BB$47","v":0},{"$f":"C_Time!BC$47","v":0},{"$f":"C_Time!BD$47","v":0},{"$f":"C_Time!BE$47","v":0},{"$f":"C_Time!BF$47","v":0},{"$f":"C_Time!BG$47","v":0},{"$f":"C_Time!BH$47","v":0},{"$f":"C_Time!BI$47","v":0},{"$f":"C_Time!BJ$47","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$249","v":"Allowed Depreciation for year  - Oceanic - Actual"},null,{"$f":"I_Actuals!G$249","v":"£'000 "},{"$f":"I_Actuals!H$249","v":"Nominal Y/E"},{"$f":"I_Actuals!I$249","v":"Increase / (Decrease)"},{"$f":"I_Actuals!J$249","v":"NATS Financial Model V15.33_Board_NR23_CAA_Final_2020.xlsb, Regulatory, Row 761"},null,{"$f":"I_Actuals!L$249","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$249","v":-50846.414899934127},null,{"$f":"I_Actuals!AA$249","v":-5329.9794096199412},{"$f":"I_Actuals!AB$249","v":-4960.3119266659814},{"$f":"I_Actuals!AC$249","v":-4478.7281750952734},{"$f":"I_Actuals!AD$249","v":-4272.323022350397},{"$f":"I_Actuals!AE$249","v":-4242.8556423936552},{"$f":"I_Actuals!AF$249","v":-5884.3222468769145},{"$f":"I_Actuals!AG$249","v":-5100},{"$f":"I_Actuals!AH$249","v":-5200},{"$f":"I_Actuals!AI$249","v":-5367.2436910382539},{"$f":"I_Actuals!AJ$249","v":-6010.6507858937111},{"$f":"I_Actuals!AK$249","v":0},{"$f":"I_Actuals!AL$249","v":0},{"$f":"I_Actuals!AM$249","v":0},{"$f":"I_Actuals!AN$249","v":0},{"$f":"I_Actuals!AO$249","v":0},{"$f":"I_Actuals!AP$249","v":0},{"$f":"I_Actuals!AQ$249","v":0},{"$f":"I_Actuals!AR$249","v":0},{"$f":"I_Actuals!AS$249","v":0},{"$f":"I_Actuals!AT$249","v":0},{"$f":"I_Actuals!AU$249","v":0},{"$f":"I_Actuals!AV$249","v":0},{"$f":"I_Actuals!AW$249","v":0},{"$f":"I_Actuals!AX$249","v":0},{"$f":"I_Actuals!AY$249","v":0},{"$f":"I_Actuals!AZ$249","v":0},{"$f":"I_Actuals!BA$249","v":0},{"$f":"I_Actuals!BB$249","v":0},{"$f":"I_Actuals!BC$249","v":0},{"$f":"I_Actuals!BD$249","v":0},{"$f":"I_Actuals!BE$249","v":0},{"$f":"I_Actuals!BF$249","v":0},{"$f":"I_Actuals!BG$249","v":0},{"$f":"I_Actuals!BH$249","v":0},{"$f":"I_Actuals!BI$249","v":0},{"$f":"I_Actuals!BJ$249","v":0}]
[null,null,null,null,{"$f":"E$248","v":"Active Forecast Allowed Depreciation for year"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$248","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$248","v":0},null,{"$f":"AA$248","v":-5329.9794096199403},-4960.3119266659805,-4478.7281750952725,-4272.3230223503961,-4242.8556423936543,-5884.3222468769127,-5067.3455070290147,-5183.2173682239709,-6553.5871044379437,-6935.0535246696572,-5714.336567755422,-6072.3082897355607,-6377.6534477239948,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E253 &  \" POS\"","v":"Allowed Depreciation for year RAB 1  (Oceanic) POS"},null,{"$f":"G253","v":"£'000 "},{"$f":"H253","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA254:BJ254)","v":100846.34462272521},null,{"$f":"AA253 *SignSwitch","v":5329.9794096199412},4960.3119266659814,4478.7281750952734,4272.323022350397,4242.8556423936552,5884.3222468769145,5100,5200,6553.5871044379437,6935.0535246696572,5714.336567755422,6072.3082897355607,6377.6534477239948,2172.4713796139422,2233.3444262815028,2295.9231468858361,2360.2553347236112,2426.3901222684399,2494.3780186948602,2564.2709484537477,2636.122290928618,2666.1895806319358,2443.2212115172151,2067.7442938526056,1669.4814690466283,1127.0629367141719,568.03010578736098,9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E254","v":"Allowed Depreciation for year RAB 1  (Oceanic) POS"},null,{"$f":"G254","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,100846.34462272521,null,5329.9794096199412,4960.3119266659814,4478.7281750952734,4272.323022350397,4242.8556423936552,5884.3222468769145,5100,5200,6553.5871044379437,6935.0535246696572,5714.336567755422,6072.3082897355607,6377.6534477239948,2172.4713796139422,2233.3444262815028,2295.9231468858361,2360.2553347236112,2426.3901222684399,2494.3780186948602,2564.2709484537477,2636.122290928618,2666.1895806319358,2443.2212115172151,2067.7442938526056,1669.4814690466283,1127.0629367141719,568.03010578736098,9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E254 & \"- Determined Costs\"","v":"Allowed Depreciation for year RAB 1  (Oceanic) POS- Determined Costs"},null,{"$f":"G254","v":"£'000 "},{"$f":"H254","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA259:BJ259)","v":100846.34462272521},null,{"$f":"IF(AA256=1, AA258, AA257 *SignSwitch)","v":5329.9794096199412},4960.3119266659814,4478.7281750952734,4272.323022350397,4242.8556423936552,5884.3222468769145,5100,5200,6553.5871044379437,6935.0535246696572,5714.336567755422,6072.3082897355607,6377.6534477239948,2172.4713796139422,2233.3444262815028,2295.9231468858361,2360.2553347236112,2426.3901222684399,2494.3780186948602,2564.2709484537477,2636.122290928618,2666.1895806319358,2443.2212115172151,2067.7442938526056,1669.4814690466283,1127.0629367141719,568.03010578736098,9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$146","v":"Subsequent Future Price Control Periods flag"},null,{"$f":"C_Time!G$146","v":"flag"},null,null,{"$f":"C_Time!J$146","v":0},null,{"$f":"C_Time!L$146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$146","v":23},null,{"$f":"C_Time!AA$146","v":0},{"$f":"C_Time!AB$146","v":0},{"$f":"C_Time!AC$146","v":0},{"$f":"C_Time!AD$146","v":0},{"$f":"C_Time!AE$146","v":0},{"$f":"C_Time!AF$146","v":0},{"$f":"C_Time!AG$146","v":0},{"$f":"C_Time!AH$146","v":0},{"$f":"C_Time!AI$146","v":0},{"$f":"C_Time!AJ$146","v":0},{"$f":"C_Time!AK$146","v":0},{"$f":"C_Time!AL$146","v":0},{"$f":"C_Time!AM$146","v":0},{"$f":"C_Time!AN$146","v":1},{"$f":"C_Time!AO$146","v":1},{"$f":"C_Time!AP$146","v":1},{"$f":"C_Time!AQ$146","v":1},{"$f":"C_Time!AR$146","v":1},{"$f":"C_Time!AS$146","v":1},{"$f":"C_Time!AT$146","v":1},{"$f":"C_Time!AU$146","v":1},{"$f":"C_Time!AV$146","v":1},{"$f":"C_Time!AW$146","v":1},{"$f":"C_Time!AX$146","v":1},{"$f":"C_Time!AY$146","v":1},{"$f":"C_Time!AZ$146","v":1},{"$f":"C_Time!BA$146","v":1},{"$f":"C_Time!BB$146","v":1},{"$f":"C_Time!BC$146","v":1},{"$f":"C_Time!BD$146","v":1},{"$f":"C_Time!BE$146","v":1},{"$f":"C_Time!BF$146","v":1},{"$f":"C_Time!BG$146","v":1},{"$f":"C_Time!BH$146","v":1},{"$f":"C_Time!BI$146","v":1},{"$f":"C_Time!BJ$146","v":1}]
[null,null,null,null,{"$f":"E232","v":"Forecast Allowed Depreciation for year - Price Determination"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-5329.9794096199403,-4960.3119266659805,-4478.7281750952725,-4272.3230223503961,-4242.8556423936543,-5884.3222468769127,-5067.3455070290147,-5183.2173682239709,-6553.5871044379437,-6935.0535246696572,{"$f":"AK232","v":-5714.336567755422},-6072.3082897355607,-6377.6534477239948,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$262 & \" for next Control Period\"","v":"Forecast Allowed Depreciation for year - Price Determination for next Control Period"},null,{"$f":"G$262","v":"£'000 "},{"$f":"H263","v":"RPI 2020"},"Exported via Macro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA263 = 0, 0, (1- AA261 ) * AA262 / AA263 )","v":-5995.5450784152163},{"$f":"IF(AB263 = 0, 0, (1- AB261 ) * AB262 / AB263 )","v":-5443.9315064373268},-4720.9703049061009,-4385.1396754557618,-4260.9036465822091,-5839.336596659592,-4675.6377321571626,-4215.9183629766612,-5088.6572532615301,-5324.5600114010995,-4342.1318247096606,-4504.7040517449159,-4594.6985035864227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[null,null,null,null,{"$f":"Macro!E462","v":"Forecast Allowed Depreciation"},{"$f":"Macro!F462","v":"Base - Flat"},{"$f":"Macro!G462","v":"£'000"},{"$f":"Macro!H462","v":"RPI 2020"},null,{"$f":"Macro!J462","v":0},null,{"$f":"Macro!L462","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y462","v":0},null,{"$f":"Macro!AA462","v":-5995.5450784152163},{"$f":"Macro!AB462","v":-5443.9315064373268},{"$f":"Macro!AC462","v":-4720.9703049061009},{"$f":"Macro!AD462","v":-4385.1396754557618},{"$f":"Macro!AE462","v":-4260.9036465822091},{"$f":"Macro!AF462","v":-5839.336596659592},{"$f":"Macro!AG462","v":-4675.6377321571626},{"$f":"Macro!AH462","v":-4215.9183629766612},{"$f":"Macro!AI462","v":-5088.6572532615301},{"$f":"Macro!AJ462","v":-5324.5600114010995},{"$f":"Macro!AK462","v":-4342.1318247096606},{"$f":"Macro!AL462","v":-4504.7040517449159},{"$f":"Macro!AM462","v":-4594.6985035864227},{"$f":"Macro!AN462","v":0},{"$f":"Macro!AO462","v":0},{"$f":"Macro!AP462","v":0},{"$f":"Macro!AQ462","v":0},{"$f":"Macro!AR462","v":0},{"$f":"Macro!AS462","v":0},{"$f":"Macro!AT462","v":0},{"$f":"Macro!AU462","v":0},{"$f":"Macro!AV462","v":0},{"$f":"Macro!AW462","v":0},{"$f":"Macro!AX462","v":0},{"$f":"Macro!AY462","v":0},{"$f":"Macro!AZ462","v":0},{"$f":"Macro!BA462","v":0},{"$f":"Macro!BB462","v":0},{"$f":"Macro!BC462","v":0},{"$f":"Macro!BD462","v":0},{"$f":"Macro!BE462","v":0},{"$f":"Macro!BF462","v":0},{"$f":"Macro!BG462","v":0},{"$f":"Macro!BH462","v":0},{"$f":"Macro!BI462","v":0},{"$f":"Macro!BJ462","v":0}]
[null,null,null,null,{"$f":"Macro!E468","v":"Forecast Allowed Depreciation"},{"$f":"Macro!F468","v":"Spare 3"},{"$f":"Macro!G468","v":"£'000"},{"$f":"Macro!H468","v":"RPI 2020"},null,{"$f":"Macro!J468","v":0},null,{"$f":"Macro!L468","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y468","v":0},null,{"$f":"Macro!AA468","v":0},{"$f":"Macro!AB468","v":0},{"$f":"Macro!AC468","v":0},{"$f":"Macro!AD468","v":0},{"$f":"Macro!AE468","v":0},{"$f":"Macro!AF468","v":0},{"$f":"Macro!AG468","v":0},{"$f":"Macro!AH468","v":0},{"$f":"Macro!AI468","v":0},{"$f":"Macro!AJ468","v":0},{"$f":"Macro!AK468","v":0},{"$f":"Macro!AL468","v":0},{"$f":"Macro!AM468","v":0},{"$f":"Macro!AN468","v":0},{"$f":"Macro!AO468","v":0},{"$f":"Macro!AP468","v":0},{"$f":"Macro!AQ468","v":0},{"$f":"Macro!AR468","v":0},{"$f":"Macro!AS468","v":0},{"$f":"Macro!AT468","v":0},{"$f":"Macro!AU468","v":0},{"$f":"Macro!AV468","v":0},{"$f":"Macro!AW468","v":0},{"$f":"Macro!AX468","v":0},{"$f":"Macro!AY468","v":0},{"$f":"Macro!AZ468","v":0},{"$f":"Macro!BA468","v":0},{"$f":"Macro!BB468","v":0},{"$f":"Macro!BC468","v":0},{"$f":"Macro!BD468","v":0},{"$f":"Macro!BE468","v":0},{"$f":"Macro!BF468","v":0},{"$f":"Macro!BG468","v":0},{"$f":"Macro!BH468","v":0},{"$f":"Macro!BI468","v":0},{"$f":"Macro!BJ468","v":0}]
[null,null,null,null,{"$f":"Macro!E471","v":"Forecast Allowed Depreciation"},{"$f":"Macro!F471","v":"Spare 4"},{"$f":"Macro!G471","v":"£'000"},{"$f":"Macro!H471","v":"RPI 2020"},null,{"$f":"Macro!J471","v":0},null,{"$f":"Macro!L471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y471","v":0},null,{"$f":"Macro!AA471","v":0},{"$f":"Macro!AB471","v":0},{"$f":"Macro!AC471","v":0},{"$f":"Macro!AD471","v":0},{"$f":"Macro!AE471","v":0},{"$f":"Macro!AF471","v":0},{"$f":"Macro!AG471","v":0},{"$f":"Macro!AH471","v":0},{"$f":"Macro!AI471","v":0},{"$f":"Macro!AJ471","v":0},{"$f":"Macro!AK471","v":0},{"$f":"Macro!AL471","v":0},{"$f":"Macro!AM471","v":0},{"$f":"Macro!AN471","v":0},{"$f":"Macro!AO471","v":0},{"$f":"Macro!AP471","v":0},{"$f":"Macro!AQ471","v":0},{"$f":"Macro!AR471","v":0},{"$f":"Macro!AS471","v":0},{"$f":"Macro!AT471","v":0},{"$f":"Macro!AU471","v":0},{"$f":"Macro!AV471","v":0},{"$f":"Macro!AW471","v":0},{"$f":"Macro!AX471","v":0},{"$f":"Macro!AY471","v":0},{"$f":"Macro!AZ471","v":0},{"$f":"Macro!BA471","v":0},{"$f":"Macro!BB471","v":0},{"$f":"Macro!BC471","v":0},{"$f":"Macro!BD471","v":0},{"$f":"Macro!BE471","v":0},{"$f":"Macro!BF471","v":0},{"$f":"Macro!BG471","v":0},{"$f":"Macro!BH471","v":0},{"$f":"Macro!BI471","v":0},{"$f":"Macro!BJ471","v":0}]
[null,null,null,null,{"$f":"Macro!E480","v":"Forecast Allowed Depreciation"},{"$f":"Macro!F480","v":"Spare 7"},{"$f":"Macro!G480","v":"£'000"},{"$f":"Macro!H480","v":"RPI 2020"},null,{"$f":"Macro!J480","v":0},null,{"$f":"Macro!L480","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y480","v":0},null,{"$f":"Macro!AA480","v":0},{"$f":"Macro!AB480","v":0},{"$f":"Macro!AC480","v":0},{"$f":"Macro!AD480","v":0},{"$f":"Macro!AE480","v":0},{"$f":"Macro!AF480","v":0},{"$f":"Macro!AG480","v":0},{"$f":"Macro!AH480","v":0},{"$f":"Macro!AI480","v":0},{"$f":"Macro!AJ480","v":0},{"$f":"Macro!AK480","v":0},{"$f":"Macro!AL480","v":0},{"$f":"Macro!AM480","v":0},{"$f":"Macro!AN480","v":0},{"$f":"Macro!AO480","v":0},{"$f":"Macro!AP480","v":0},{"$f":"Macro!AQ480","v":0},{"$f":"Macro!AR480","v":0},{"$f":"Macro!AS480","v":0},{"$f":"Macro!AT480","v":0},{"$f":"Macro!AU480","v":0},{"$f":"Macro!AV480","v":0},{"$f":"Macro!AW480","v":0},{"$f":"Macro!AX480","v":0},{"$f":"Macro!AY480","v":0},{"$f":"Macro!AZ480","v":0},{"$f":"Macro!BA480","v":0},{"$f":"Macro!BB480","v":0},{"$f":"Macro!BC480","v":0},{"$f":"Macro!BD480","v":0},{"$f":"Macro!BE480","v":0},{"$f":"Macro!BF480","v":0},{"$f":"Macro!BG480","v":0},{"$f":"Macro!BH480","v":0},{"$f":"Macro!BI480","v":0},{"$f":"Macro!BJ480","v":0}]
[null,null,null,null,{"$f":"Macro!E483","v":"Forecast Allowed Depreciation"},{"$f":"Macro!F483","v":"Spare 8"},{"$f":"Macro!G483","v":"£'000"},{"$f":"Macro!H483","v":"RPI 2020"},null,{"$f":"Macro!J483","v":0},null,{"$f":"Macro!L483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y483","v":0},null,{"$f":"Macro!AA483","v":0},{"$f":"Macro!AB483","v":0},{"$f":"Macro!AC483","v":0},{"$f":"Macro!AD483","v":0},{"$f":"Macro!AE483","v":0},{"$f":"Macro!AF483","v":0},{"$f":"Macro!AG483","v":0},{"$f":"Macro!AH483","v":0},{"$f":"Macro!AI483","v":0},{"$f":"Macro!AJ483","v":0},{"$f":"Macro!AK483","v":0},{"$f":"Macro!AL483","v":0},{"$f":"Macro!AM483","v":0},{"$f":"Macro!AN483","v":0},{"$f":"Macro!AO483","v":0},{"$f":"Macro!AP483","v":0},{"$f":"Macro!AQ483","v":0},{"$f":"Macro!AR483","v":0},{"$f":"Macro!AS483","v":0},{"$f":"Macro!AT483","v":0},{"$f":"Macro!AU483","v":0},{"$f":"Macro!AV483","v":0},{"$f":"Macro!AW483","v":0},{"$f":"Macro!AX483","v":0},{"$f":"Macro!AY483","v":0},{"$f":"Macro!AZ483","v":0},{"$f":"Macro!BA483","v":0},{"$f":"Macro!BB483","v":0},{"$f":"Macro!BC483","v":0},{"$f":"Macro!BD483","v":0},{"$f":"Macro!BE483","v":0},{"$f":"Macro!BF483","v":0},{"$f":"Macro!BG483","v":0},{"$f":"Macro!BH483","v":0},{"$f":"Macro!BI483","v":0},{"$f":"Macro!BJ483","v":0}]
[null,null,null,null,{"$f":"Macro!E489","v":"Forecast Allowed Depreciation"},{"$f":"Macro!F489","v":"Spare 10"},{"$f":"Macro!G489","v":"£'000"},{"$f":"Macro!H489","v":"RPI 2020"},null,{"$f":"Macro!J489","v":0},null,{"$f":"Macro!L489","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y489","v":0},null,{"$f":"Macro!AA489","v":0},{"$f":"Macro!AB489","v":0},{"$f":"Macro!AC489","v":0},{"$f":"Macro!AD489","v":0},{"$f":"Macro!AE489","v":0},{"$f":"Macro!AF489","v":0},{"$f":"Macro!AG489","v":0},{"$f":"Macro!AH489","v":0},{"$f":"Macro!AI489","v":0},{"$f":"Macro!AJ489","v":0},{"$f":"Macro!AK489","v":0},{"$f":"Macro!AL489","v":0},{"$f":"Macro!AM489","v":0},{"$f":"Macro!AN489","v":0},{"$f":"Macro!AO489","v":0},{"$f":"Macro!AP489","v":0},{"$f":"Macro!AQ489","v":0},{"$f":"Macro!AR489","v":0},{"$f":"Macro!AS489","v":0},{"$f":"Macro!AT489","v":0},{"$f":"Macro!AU489","v":0},{"$f":"Macro!AV489","v":0},{"$f":"Macro!AW489","v":0},{"$f":"Macro!AX489","v":0},{"$f":"Macro!AY489","v":0},{"$f":"Macro!AZ489","v":0},{"$f":"Macro!BA489","v":0},{"$f":"Macro!BB489","v":0},{"$f":"Macro!BC489","v":0},{"$f":"Macro!BD489","v":0},{"$f":"Macro!BE489","v":0},{"$f":"Macro!BF489","v":0},{"$f":"Macro!BG489","v":0},{"$f":"Macro!BH489","v":0},{"$f":"Macro!BI489","v":0},{"$f":"Macro!BJ489","v":0}]
[null,null,null,null,"Forecast Allowed Depreciation for next Control Period",null,{"$f":"G277","v":"£'000"},{"$f":"H277","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA268:AA277, $G$267, 1 )","v":-5995.5450784152163},{"$f":"INDEX(AB268:AB277, $G$267, 1 )","v":-5443.9315064373268},{"$f":"INDEX(AC268:AC277, $G$267, 1 )","v":-4720.9703049061009},{"$f":"INDEX(AD268:AD277, $G$267, 1 )","v":-4385.1396754557618},{"$f":"INDEX(AE268:AE277, $G$267, 1 )","v":-4260.9036465822091},{"$f":"INDEX(AF268:AF277, $G$267, 1 )","v":-5839.336596659592},{"$f":"INDEX(AG268:AG277, $G$267, 1 )","v":-4675.6377321571626},{"$f":"INDEX(AH268:AH277, $G$267, 1 )","v":-4215.9183629766612},{"$f":"INDEX(AI268:AI277, $G$267, 1 )","v":-5088.6572532615301},{"$f":"INDEX(AJ268:AJ277, $G$267, 1 )","v":-5324.5600114010995},{"$f":"INDEX(AK268:AK277, $G$267, 1 )","v":-4342.1318247096606},{"$f":"INDEX(AL268:AL277, $G$267, 1 )","v":-4504.7040517449159},{"$f":"INDEX(AM268:AM277, $G$267, 1 )","v":-4594.6985035864227},{"$f":"INDEX(AN268:AN277, $G$267, 1 )","v":0},{"$f":"INDEX(AO268:AO277, $G$267, 1 )","v":0},{"$f":"INDEX(AP268:AP277, $G$267, 1 )","v":0},{"$f":"INDEX(AQ268:AQ277, $G$267, 1 )","v":0},{"$f":"INDEX(AR268:AR277, $G$267, 1 )","v":0},{"$f":"INDEX(AS268:AS277, $G$267, 1 )","v":0},{"$f":"INDEX(AT268:AT277, $G$267, 1 )","v":0},{"$f":"INDEX(AU268:AU277, $G$267, 1 )","v":0},{"$f":"INDEX(AV268:AV277, $G$267, 1 )","v":0},{"$f":"INDEX(AW268:AW277, $G$267, 1 )","v":0},{"$f":"INDEX(AX268:AX277, $G$267, 1 )","v":0},{"$f":"INDEX(AY268:AY277, $G$267, 1 )","v":0},{"$f":"INDEX(AZ268:AZ277, $G$267, 1 )","v":0},{"$f":"INDEX(BA268:BA277, $G$267, 1 )","v":0},{"$f":"INDEX(BB268:BB277, $G$267, 1 )","v":0},{"$f":"INDEX(BC268:BC277, $G$267, 1 )","v":0},{"$f":"INDEX(BD268:BD277, $G$267, 1 )","v":0},{"$f":"INDEX(BE268:BE277, $G$267, 1 )","v":0},{"$f":"INDEX(BF268:BF277, $G$267, 1 )","v":0},{"$f":"INDEX(BG268:BG277, $G$267, 1 )","v":0},{"$f":"INDEX(BH268:BH277, $G$267, 1 )","v":0},{"$f":"INDEX(BI268:BI277, $G$267, 1 )","v":0},{"$f":"INDEX(BJ268:BJ277, $G$267, 1 )","v":0}]
[null,"6d",null,"Backlog adjustments to depreciation"]
[null,null,null,null,{"$f":"E$222","v":"Calculated RAB1 Depreciation Charge "},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$222","v":-110567.02772107339},null,{"$f":"AA$222","v":-6149.6381570953818},-5967.2269903470333,-5915.169716920439,-5833.6895374765554,-6017.8569420239373,-7044.6847019307625,-6124.690468183212,-6136.2470073730274,-6553.5871044379437,-6935.0535246696572,-5714.336567755422,-6072.3082897355607,-6377.6534477239948,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference between Assumed Depreciation and Calculated Depreciation",null,{"$f":"G282","v":"£'000 "},{"$f":"H282","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA283:BJ283)","v":-9720.6830983481868},null,{"$f":"AA281 - AA282","v":-819.65874747544058},-1006.9150636810518,-1436.4415418251656,-1561.3665151261584,-1775.0012996302821,-1160.362455053848,-1024.690468183212,-936.24700737302737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E283","v":"Difference between Assumed Depreciation and Calculated Depreciation"},null,{"$f":"G283","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-9720.6830983481868,null,-819.65874747544058,-1006.9150636810518,-1436.4415418251656,-1561.3665151261584,-1775.0012996302821,-1160.362455053848,-1024.690468183212,-936.24700737302737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total for Pricing Period",null,{"$f":"G286","v":"£'000 "},{"$f":"H286","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AA$285:$BJ$285, AA285, $AA$286:$BJ$286)","v":-6599.3831677380986},-6599.3831677380986,-6599.3831677380986,-6599.3831677380986,-6599.3831677380986,-3121.2999306100874,-3121.2999306100874,-3121.2999306100874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$123","v":"Pricing Period number"},null,{"$f":"C_Time!G$123","v":"#"},null,null,{"$f":"C_Time!J$123","v":0},null,{"$f":"C_Time!L$123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$123","v":0},null,{"$f":"C_Time!AA$123","v":1},{"$f":"C_Time!AB$123","v":1},{"$f":"C_Time!AC$123","v":1},{"$f":"C_Time!AD$123","v":1},{"$f":"C_Time!AE$123","v":1},{"$f":"C_Time!AF$123","v":2},{"$f":"C_Time!AG$123","v":2},{"$f":"C_Time!AH$123","v":2},{"$f":"C_Time!AI$123","v":3},{"$f":"C_Time!AJ$123","v":3},{"$f":"C_Time!AK$123","v":3},{"$f":"C_Time!AL$123","v":3},{"$f":"C_Time!AM$123","v":3},{"$f":"C_Time!AN$123","v":4},{"$f":"C_Time!AO$123","v":4},{"$f":"C_Time!AP$123","v":4},{"$f":"C_Time!AQ$123","v":4},{"$f":"C_Time!AR$123","v":4},{"$f":"C_Time!AS$123","v":5},{"$f":"C_Time!AT$123","v":5},{"$f":"C_Time!AU$123","v":5},{"$f":"C_Time!AV$123","v":5},{"$f":"C_Time!AW$123","v":5},{"$f":"C_Time!AX$123","v":6},{"$f":"C_Time!AY$123","v":6},{"$f":"C_Time!AZ$123","v":6},{"$f":"C_Time!BA$123","v":6},{"$f":"C_Time!BB$123","v":6},{"$f":"C_Time!BC$123","v":7},{"$f":"C_Time!BD$123","v":7},{"$f":"C_Time!BE$123","v":7},{"$f":"C_Time!BF$123","v":7},{"$f":"C_Time!BG$123","v":7},{"$f":"C_Time!BH$123","v":7},{"$f":"C_Time!BI$123","v":7},{"$f":"C_Time!BJ$123","v":7}]
[null,null,null,null,{"$f":"I_Global!E292","v":"# Periods in a Price Control Period"},{"$f":"I_Global!F292","v":5},{"$f":"I_Global!G292","v":"#"}]
[null,null,null,null,"Calculated Backlog Adjustment to Depreciation for Prior Price Control Period",null,{"$f":"G292","v":"£'000 "},{"$f":"H292","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA290>1,SUMIF($AA$290:$BJ$290,AA290-1,$AA$292:$BJ$292),0) / $F$291 * AA289","v":0},0,0,0,0,0,-1319.8766335476198,-1319.8766335476198,{"$f":"IF(AI290>1,SUMIF($AA$290:$BJ$290,AI290-1,$AA$292:$BJ$292),0) / $F$291 * AI289","v":-624.25998612201749},-624.25998612201749,-624.25998612201749,-624.25998612201749,-624.25998612201749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E295","v":"Calculated Backlog Adjustment to Depreciation for Prior Price Control Period"},null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA296:BJ296)","v":-5761.0531977053279},null,{"$f":"AA295 * AA289","v":0},{"$f":"AB295 * AB289","v":0},0,0,0,0,-1319.8766335476198,-1319.8766335476198,-624.25998612201749,-624.25998612201749,-624.25998612201749,-624.25998612201749,-624.25998612201749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Index!E234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G234","v":"Index"},{"$f":"C_Index!H234","v":"RPI 2020"},null,{"$f":"C_Index!J234","v":0},null,{"$f":"C_Index!L234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y234","v":0},null,{"$f":"C_Index!AA234","v":0.88898996503397099},{"$f":"C_Index!AB234","v":0.91116354436137248},{"$f":"C_Index!AC234","v":0.94868806322312871},{"$f":"C_Index!AD234","v":0.97427296244705353},{"$f":"C_Index!AE234","v":0.99576427779514998},{"$f":"C_Index!AF234","v":1.0077038974329815},{"$f":"C_Index!AG234","v":1.0837763311254511},{"$f":"C_Index!AH234","v":1.229439690706996},{"$f":"C_Index!AI234","v":1.2878814151292033},{"$f":"C_Index!AJ234","v":1.3024650881612985},{"$f":"C_Index!AK234","v":1.3160209773542551},{"$f":"C_Index!AL234","v":1.3479927249345995},{"$f":"C_Index!AM234","v":1.3880461237545563},{"$f":"C_Index!AN234","v":1.4269394308245222},{"$f":"C_Index!AO234","v":1.4669225354948352},{"$f":"C_Index!AP234","v":1.5080259740942163},{"$f":"C_Index!AQ234","v":1.5502811385849189},{"$f":"C_Index!AR234","v":1.5937203005377401},{"$f":"C_Index!AS234","v":1.6383766357788112},{"$f":"C_Index!AT234","v":1.6842842497269996},{"$f":"C_Index!AU234","v":1.7314782034412661},{"$f":"C_Index!AV234","v":1.7799945403978774},{"$f":"C_Index!AW234","v":1.8298703140179184},{"$f":"C_Index!AX234","v":1.8811436159661317},{"$f":"C_Index!AY234","v":1.9338536052426945},{"$f":"C_Index!AZ234","v":1.9880405380901545},{"$f":"C_Index!BA234","v":2.0437457987383612},{"$f":"C_Index!BB234","v":2.1010119310108792},{"$f":"C_Index!BC234","v":2.1598826708170136},{"$f":"C_Index!BD234","v":2.220402979554275},{"$f":"C_Index!BE234","v":2.2826190784467801},{"$f":"C_Index!BF234","v":2.3465784838458275},{"$f":"C_Index!BG234","v":2.4123300435195962},{"$f":"C_Index!BH234","v":2.4799239739596932},{"$f":"C_Index!BI234","v":2.5494118987330348},{"$f":"C_Index!BJ234","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E296","v":"Calculated Backlog Adjustment to Depreciation for Prior Price Control Period"},{"$f":"F296","v":0},{"$f":"G296","v":"£'000 "},{"$f":"H299","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA300:BJ300)","v":-4642.6164107707273},null,{"$f":"AA298/AA299","v":0},{"$f":"AB298/AB299","v":0},0,0,0,0,-1217.8496573891678,-1073.5594787806285,-484.71852981851612,-479.29114706889447,-474.35413026397003,-463.10337925028836,-449.74008819926172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price Determination Scenario"]
[]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$326","v":"Allowed Backlog Depreciation Adjustment"},null,{"$f":"'I_Series Oceanic'!G$326","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$326","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I$326","v":"Increase / (Decrease)"},{"$f":"'I_Series Oceanic'!J$326","v":"BackLog_Dep_Inputcalc_v2.xlsx, Summary tab, row 18"},null,{"$f":"'I_Series Oceanic'!L$326","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$326","v":-4421.753199487991},null,{"$f":"'I_Series Oceanic'!AA$326","v":0},{"$f":"'I_Series Oceanic'!AB$326","v":0},{"$f":"'I_Series Oceanic'!AC$326","v":0},{"$f":"'I_Series Oceanic'!AD$326","v":0},{"$f":"'I_Series Oceanic'!AE$326","v":0},{"$f":"'I_Series Oceanic'!AF$326","v":0},{"$f":"'I_Series Oceanic'!AG$326","v":-1299.9854535193458},{"$f":"'I_Series Oceanic'!AH$326","v":-1299.9854535193458},{"$f":"'I_Series Oceanic'!AI$326","v":-1131.6360149007066},{"$f":"'I_Series Oceanic'!AJ$326","v":-1131.6360149007064},{"$f":"'I_Series Oceanic'!AK$326","v":147.16324578403749},{"$f":"'I_Series Oceanic'!AL$326","v":147.16324578403749},{"$f":"'I_Series Oceanic'!AM$326","v":147.16324578403751},{"$f":"'I_Series Oceanic'!AN$326","v":0},{"$f":"'I_Series Oceanic'!AO$326","v":0},{"$f":"'I_Series Oceanic'!AP$326","v":0},{"$f":"'I_Series Oceanic'!AQ$326","v":0},{"$f":"'I_Series Oceanic'!AR$326","v":0},{"$f":"'I_Series Oceanic'!AS$326","v":0},{"$f":"'I_Series Oceanic'!AT$326","v":0},{"$f":"'I_Series Oceanic'!AU$326","v":0},{"$f":"'I_Series Oceanic'!AV$326","v":0},{"$f":"'I_Series Oceanic'!AW$326","v":0},{"$f":"'I_Series Oceanic'!AX$326","v":0},{"$f":"'I_Series Oceanic'!AY$326","v":0},{"$f":"'I_Series Oceanic'!AZ$326","v":0},{"$f":"'I_Series Oceanic'!BA$326","v":0},{"$f":"'I_Series Oceanic'!BB$326","v":0},{"$f":"'I_Series Oceanic'!BC$326","v":0},{"$f":"'I_Series Oceanic'!BD$326","v":0},{"$f":"'I_Series Oceanic'!BE$326","v":0},{"$f":"'I_Series Oceanic'!BF$326","v":0},{"$f":"'I_Series Oceanic'!BG$326","v":0},{"$f":"'I_Series Oceanic'!BH$326","v":0},{"$f":"'I_Series Oceanic'!BI$326","v":0},{"$f":"'I_Series Oceanic'!BJ$326","v":0}]
[null,null,null,null,"Forecast Allowed Backlog Depreciation Adjustment - Price Determination Scenario",null,{"$f":"G306","v":"£'000 "},{"$f":"H306","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA307:BJ307)","v":-4421.753199487991},null,{"$f":"IF(AA304 = 1, AA306, AA305)","v":0},{"$f":"IF(AB304 = 1, AB306, AB305)","v":0},0,0,0,0,-1299.9854535193458,-1299.9854535193458,-1131.6360149007066,-1131.6360149007064,147.16324578403749,147.16324578403749,147.16324578403751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Outturn Scenario"]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[null,null,null,null,{"$f":"Macro!E535","v":"Backlog Adjustment for Next Control Period"},{"$f":"Macro!F535","v":"Flights (Low)"},{"$f":"Macro!G535","v":"£'000"},{"$f":"Macro!H535","v":"RPI 2020"},null,{"$f":"Macro!J535","v":0},null,{"$f":"Macro!L535","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y535","v":0},null,{"$f":"Macro!AA535","v":0},{"$f":"Macro!AB535","v":0},{"$f":"Macro!AC535","v":0},{"$f":"Macro!AD535","v":0},{"$f":"Macro!AE535","v":0},{"$f":"Macro!AF535","v":0},{"$f":"Macro!AG535","v":0},{"$f":"Macro!AH535","v":0},{"$f":"Macro!AI535","v":0},{"$f":"Macro!AJ535","v":0},{"$f":"Macro!AK535","v":0},{"$f":"Macro!AL535","v":0},{"$f":"Macro!AM535","v":0},{"$f":"Macro!AN535","v":0},{"$f":"Macro!AO535","v":0},{"$f":"Macro!AP535","v":0},{"$f":"Macro!AQ535","v":0},{"$f":"Macro!AR535","v":0},{"$f":"Macro!AS535","v":0},{"$f":"Macro!AT535","v":0},{"$f":"Macro!AU535","v":0},{"$f":"Macro!AV535","v":0},{"$f":"Macro!AW535","v":0},{"$f":"Macro!AX535","v":0},{"$f":"Macro!AY535","v":0},{"$f":"Macro!AZ535","v":0},{"$f":"Macro!BA535","v":0},{"$f":"Macro!BB535","v":0},{"$f":"Macro!BC535","v":0},{"$f":"Macro!BD535","v":0},{"$f":"Macro!BE535","v":0},{"$f":"Macro!BF535","v":0},{"$f":"Macro!BG535","v":0},{"$f":"Macro!BH535","v":0},{"$f":"Macro!BI535","v":0},{"$f":"Macro!BJ535","v":0}]
[null,null,null,null,{"$f":"Macro!E538","v":"Backlog Adjustment for Next Control Period"},{"$f":"Macro!F538","v":"Spare 3"},{"$f":"Macro!G538","v":"£'000"},{"$f":"Macro!H538","v":"RPI 2020"},null,{"$f":"Macro!J538","v":0},null,{"$f":"Macro!L538","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y538","v":0},null,{"$f":"Macro!AA538","v":0},{"$f":"Macro!AB538","v":0},{"$f":"Macro!AC538","v":0},{"$f":"Macro!AD538","v":0},{"$f":"Macro!AE538","v":0},{"$f":"Macro!AF538","v":0},{"$f":"Macro!AG538","v":0},{"$f":"Macro!AH538","v":0},{"$f":"Macro!AI538","v":0},{"$f":"Macro!AJ538","v":0},{"$f":"Macro!AK538","v":0},{"$f":"Macro!AL538","v":0},{"$f":"Macro!AM538","v":0},{"$f":"Macro!AN538","v":0},{"$f":"Macro!AO538","v":0},{"$f":"Macro!AP538","v":0},{"$f":"Macro!AQ538","v":0},{"$f":"Macro!AR538","v":0},{"$f":"Macro!AS538","v":0},{"$f":"Macro!AT538","v":0},{"$f":"Macro!AU538","v":0},{"$f":"Macro!AV538","v":0},{"$f":"Macro!AW538","v":0},{"$f":"Macro!AX538","v":0},{"$f":"Macro!AY538","v":0},{"$f":"Macro!AZ538","v":0},{"$f":"Macro!BA538","v":0},{"$f":"Macro!BB538","v":0},{"$f":"Macro!BC538","v":0},{"$f":"Macro!BD538","v":0},{"$f":"Macro!BE538","v":0},{"$f":"Macro!BF538","v":0},{"$f":"Macro!BG538","v":0},{"$f":"Macro!BH538","v":0},{"$f":"Macro!BI538","v":0},{"$f":"Macro!BJ538","v":0}]
[null,null,null,null,{"$f":"Macro!E544","v":"Backlog Adjustment for Next Control Period"},{"$f":"Macro!F544","v":"Spare 5"},{"$f":"Macro!G544","v":"£'000"},{"$f":"Macro!H544","v":"RPI 2020"},null,{"$f":"Macro!J544","v":0},null,{"$f":"Macro!L544","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y544","v":0},null,{"$f":"Macro!AA544","v":0},{"$f":"Macro!AB544","v":0},{"$f":"Macro!AC544","v":0},{"$f":"Macro!AD544","v":0},{"$f":"Macro!AE544","v":0},{"$f":"Macro!AF544","v":0},{"$f":"Macro!AG544","v":0},{"$f":"Macro!AH544","v":0},{"$f":"Macro!AI544","v":0},{"$f":"Macro!AJ544","v":0},{"$f":"Macro!AK544","v":0},{"$f":"Macro!AL544","v":0},{"$f":"Macro!AM544","v":0},{"$f":"Macro!AN544","v":0},{"$f":"Macro!AO544","v":0},{"$f":"Macro!AP544","v":0},{"$f":"Macro!AQ544","v":0},{"$f":"Macro!AR544","v":0},{"$f":"Macro!AS544","v":0},{"$f":"Macro!AT544","v":0},{"$f":"Macro!AU544","v":0},{"$f":"Macro!AV544","v":0},{"$f":"Macro!AW544","v":0},{"$f":"Macro!AX544","v":0},{"$f":"Macro!AY544","v":0},{"$f":"Macro!AZ544","v":0},{"$f":"Macro!BA544","v":0},{"$f":"Macro!BB544","v":0},{"$f":"Macro!BC544","v":0},{"$f":"Macro!BD544","v":0},{"$f":"Macro!BE544","v":0},{"$f":"Macro!BF544","v":0},{"$f":"Macro!BG544","v":0},{"$f":"Macro!BH544","v":0},{"$f":"Macro!BI544","v":0},{"$f":"Macro!BJ544","v":0}]
[null,null,null,null,{"$f":"Macro!E547","v":"Backlog Adjustment for Next Control Period"},{"$f":"Macro!F547","v":"Spare 6"},{"$f":"Macro!G547","v":"£'000"},{"$f":"Macro!H547","v":"RPI 2020"},null,{"$f":"Macro!J547","v":0},null,{"$f":"Macro!L547","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y547","v":0},null,{"$f":"Macro!AA547","v":0},{"$f":"Macro!AB547","v":0},{"$f":"Macro!AC547","v":0},{"$f":"Macro!AD547","v":0},{"$f":"Macro!AE547","v":0},{"$f":"Macro!AF547","v":0},{"$f":"Macro!AG547","v":0},{"$f":"Macro!AH547","v":0},{"$f":"Macro!AI547","v":0},{"$f":"Macro!AJ547","v":0},{"$f":"Macro!AK547","v":0},{"$f":"Macro!AL547","v":0},{"$f":"Macro!AM547","v":0},{"$f":"Macro!AN547","v":0},{"$f":"Macro!AO547","v":0},{"$f":"Macro!AP547","v":0},{"$f":"Macro!AQ547","v":0},{"$f":"Macro!AR547","v":0},{"$f":"Macro!AS547","v":0},{"$f":"Macro!AT547","v":0},{"$f":"Macro!AU547","v":0},{"$f":"Macro!AV547","v":0},{"$f":"Macro!AW547","v":0},{"$f":"Macro!AX547","v":0},{"$f":"Macro!AY547","v":0},{"$f":"Macro!AZ547","v":0},{"$f":"Macro!BA547","v":0},{"$f":"Macro!BB547","v":0},{"$f":"Macro!BC547","v":0},{"$f":"Macro!BD547","v":0},{"$f":"Macro!BE547","v":0},{"$f":"Macro!BF547","v":0},{"$f":"Macro!BG547","v":0},{"$f":"Macro!BH547","v":0},{"$f":"Macro!BI547","v":0},{"$f":"Macro!BJ547","v":0}]
[null,null,null,null,{"$f":"Macro!E553","v":"Backlog Adjustment for Next Control Period"},{"$f":"Macro!F553","v":"Spare 8"},{"$f":"Macro!G553","v":"£'000"},{"$f":"Macro!H553","v":"RPI 2020"},null,{"$f":"Macro!J553","v":0},null,{"$f":"Macro!L553","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y553","v":0},null,{"$f":"Macro!AA553","v":0},{"$f":"Macro!AB553","v":0},{"$f":"Macro!AC553","v":0},{"$f":"Macro!AD553","v":0},{"$f":"Macro!AE553","v":0},{"$f":"Macro!AF553","v":0},{"$f":"Macro!AG553","v":0},{"$f":"Macro!AH553","v":0},{"$f":"Macro!AI553","v":0},{"$f":"Macro!AJ553","v":0},{"$f":"Macro!AK553","v":0},{"$f":"Macro!AL553","v":0},{"$f":"Macro!AM553","v":0},{"$f":"Macro!AN553","v":0},{"$f":"Macro!AO553","v":0},{"$f":"Macro!AP553","v":0},{"$f":"Macro!AQ553","v":0},{"$f":"Macro!AR553","v":0},{"$f":"Macro!AS553","v":0},{"$f":"Macro!AT553","v":0},{"$f":"Macro!AU553","v":0},{"$f":"Macro!AV553","v":0},{"$f":"Macro!AW553","v":0},{"$f":"Macro!AX553","v":0},{"$f":"Macro!AY553","v":0},{"$f":"Macro!AZ553","v":0},{"$f":"Macro!BA553","v":0},{"$f":"Macro!BB553","v":0},{"$f":"Macro!BC553","v":0},{"$f":"Macro!BD553","v":0},{"$f":"Macro!BE553","v":0},{"$f":"Macro!BF553","v":0},{"$f":"Macro!BG553","v":0},{"$f":"Macro!BH553","v":0},{"$f":"Macro!BI553","v":0},{"$f":"Macro!BJ553","v":0}]
[null,null,null,null,{"$f":"Macro!E556","v":"Backlog Adjustment for Next Control Period"},{"$f":"Macro!F556","v":"Spare 9"},{"$f":"Macro!G556","v":"£'000"},{"$f":"Macro!H556","v":"RPI 2020"},null,{"$f":"Macro!J556","v":0},null,{"$f":"Macro!L556","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y556","v":0},null,{"$f":"Macro!AA556","v":0},{"$f":"Macro!AB556","v":0},{"$f":"Macro!AC556","v":0},{"$f":"Macro!AD556","v":0},{"$f":"Macro!AE556","v":0},{"$f":"Macro!AF556","v":0},{"$f":"Macro!AG556","v":0},{"$f":"Macro!AH556","v":0},{"$f":"Macro!AI556","v":0},{"$f":"Macro!AJ556","v":0},{"$f":"Macro!AK556","v":0},{"$f":"Macro!AL556","v":0},{"$f":"Macro!AM556","v":0},{"$f":"Macro!AN556","v":0},{"$f":"Macro!AO556","v":0},{"$f":"Macro!AP556","v":0},{"$f":"Macro!AQ556","v":0},{"$f":"Macro!AR556","v":0},{"$f":"Macro!AS556","v":0},{"$f":"Macro!AT556","v":0},{"$f":"Macro!AU556","v":0},{"$f":"Macro!AV556","v":0},{"$f":"Macro!AW556","v":0},{"$f":"Macro!AX556","v":0},{"$f":"Macro!AY556","v":0},{"$f":"Macro!AZ556","v":0},{"$f":"Macro!BA556","v":0},{"$f":"Macro!BB556","v":0},{"$f":"Macro!BC556","v":0},{"$f":"Macro!BD556","v":0},{"$f":"Macro!BE556","v":0},{"$f":"Macro!BF556","v":0},{"$f":"Macro!BG556","v":0},{"$f":"Macro!BH556","v":0},{"$f":"Macro!BI556","v":0},{"$f":"Macro!BJ556","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E$142","v":"Next Price Control Period flag"},null,{"$f":"C_Time!G$142","v":"flag"},null,null,{"$f":"C_Time!J$142","v":0},null,{"$f":"C_Time!L$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$142","v":5},null,{"$f":"C_Time!AA$142","v":0},{"$f":"C_Time!AB$142","v":0},{"$f":"C_Time!AC$142","v":0},{"$f":"C_Time!AD$142","v":0},{"$f":"C_Time!AE$142","v":0},{"$f":"C_Time!AF$142","v":0},{"$f":"C_Time!AG$142","v":0},{"$f":"C_Time!AH$142","v":0},{"$f":"C_Time!AI$142","v":1},{"$f":"C_Time!AJ$142","v":1},{"$f":"C_Time!AK$142","v":1},{"$f":"C_Time!AL$142","v":1},{"$f":"C_Time!AM$142","v":1},{"$f":"C_Time!AN$142","v":0},{"$f":"C_Time!AO$142","v":0},{"$f":"C_Time!AP$142","v":0},{"$f":"C_Time!AQ$142","v":0},{"$f":"C_Time!AR$142","v":0},{"$f":"C_Time!AS$142","v":0},{"$f":"C_Time!AT$142","v":0},{"$f":"C_Time!AU$142","v":0},{"$f":"C_Time!AV$142","v":0},{"$f":"C_Time!AW$142","v":0},{"$f":"C_Time!AX$142","v":0},{"$f":"C_Time!AY$142","v":0},{"$f":"C_Time!AZ$142","v":0},{"$f":"C_Time!BA$142","v":0},{"$f":"C_Time!BB$142","v":0},{"$f":"C_Time!BC$142","v":0},{"$f":"C_Time!BD$142","v":0},{"$f":"C_Time!BE$142","v":0},{"$f":"C_Time!BF$142","v":0},{"$f":"C_Time!BG$142","v":0},{"$f":"C_Time!BH$142","v":0},{"$f":"C_Time!BI$142","v":0},{"$f":"C_Time!BJ$142","v":0}]
[null,null,null,null,{"$f":"E$307","v":"Forecast Allowed Backlog Depreciation Adjustment - Price Determination Scenario"},null,"£'000 ","RPI 2020",null,0,null,{"$f":"L$307","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$307","v":-4421.753199487991},null,{"$f":"AA$307","v":0},0,0,0,0,0,-1299.9854535193458,-1299.9854535193458,-1131.6360149007066,-1131.6360149007064,{"$f":"AK$307","v":147.16324578403749},147.16324578403749,147.16324578403751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast Allowed Backlog Depreciation Adjustment for year - Outturn Scenario",null,{"$f":"G325","v":"£'000 "},{"$f":"H325","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA323 = 1, AA324, AA325)","v":0},0,0,0,0,0,-1299.9854535193458,-1299.9854535193458,{"$f":"IF(AI323 = 1, AI324, AI325)","v":-1131.6360149007066},-1131.6360149007064,147.16324578403749,147.16324578403749,147.16324578403751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Active Backlog Depreciation Adjustment for year"]
[null,null,null,null,{"$f":"Scenario!E$29","v":"Model Mode"},{"$f":"Scenario!F$29","v":"Price Determination"}]
[null,null,null,null,{"$f":"E326","v":"Forecast Allowed Backlog Depreciation Adjustment for year - Outturn Scenario"},null,{"$f":"G326","v":"£'000 "},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-1299.9854535193458,-1299.9854535193458,-1131.6360149007066,-1131.6360149007064,147.16324578403749,147.16324578403749,147.16324578403751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D328","v":"Active Backlog Depreciation Adjustment for year"},null,{"$f":"G331","v":"£'000 "},{"$f":"H331","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$329=I_Global!$F$205,AA330,AA331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AB330,AB331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AC330,AC331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AD330,AD331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AE330,AE331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AF330,AF331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AG330,AG331)","v":-1299.9854535193458},{"$f":"IF($F$329=I_Global!$F$205,AH330,AH331)","v":-1299.9854535193458},{"$f":"IF($F$329=I_Global!$F$205,AI330,AI331)","v":-1131.6360149007066},{"$f":"IF($F$329=I_Global!$F$205,AJ330,AJ331)","v":-1131.6360149007064},{"$f":"IF($F$329=I_Global!$F$205,AK330,AK331)","v":147.16324578403749},{"$f":"IF($F$329=I_Global!$F$205,AL330,AL331)","v":147.16324578403749},{"$f":"IF($F$329=I_Global!$F$205,AM330,AM331)","v":147.16324578403751},{"$f":"IF($F$329=I_Global!$F$205,AN330,AN331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AO330,AO331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AP330,AP331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AQ330,AQ331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AR330,AR331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AS330,AS331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AT330,AT331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AU330,AU331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AV330,AV331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AW330,AW331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AX330,AX331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AY330,AY331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,AZ330,AZ331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,BA330,BA331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,BB330,BB331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,BC330,BC331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,BD330,BD331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,BE330,BE331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,BF330,BF331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,BG330,BG331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,BH330,BH331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,BI330,BI331)","v":0},{"$f":"IF($F$329=I_Global!$F$205,BJ330,BJ331)","v":0}]
[null,null,null,null,{"$f":"C_Time!E$47","v":"RAB Flag (Oceanic & UKATS) for 2021 & 2022"},null,{"$f":"C_Time!G$47","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$47","v":8},null,{"$f":"C_Time!AA$47","v":1},{"$f":"C_Time!AB$47","v":1},{"$f":"C_Time!AC$47","v":1},{"$f":"C_Time!AD$47","v":1},{"$f":"C_Time!AE$47","v":1},{"$f":"C_Time!AF$47","v":1},{"$f":"C_Time!AG$47","v":1},{"$f":"C_Time!AH$47","v":1},{"$f":"C_Time!AI$47","v":0},{"$f":"C_Time!AJ$47","v":0},{"$f":"C_Time!AK$47","v":0},{"$f":"C_Time!AL$47","v":0},{"$f":"C_Time!AM$47","v":0},{"$f":"C_Time!AN$47","v":0},{"$f":"C_Time!AO$47","v":0},{"$f":"C_Time!AP$47","v":0},{"$f":"C_Time!AQ$47","v":0},{"$f":"C_Time!AR$47","v":0},{"$f":"C_Time!AS$47","v":0},{"$f":"C_Time!AT$47","v":0},{"$f":"C_Time!AU$47","v":0},{"$f":"C_Time!AV$47","v":0},{"$f":"C_Time!AW$47","v":0},{"$f":"C_Time!AX$47","v":0},{"$f":"C_Time!AY$47","v":0},{"$f":"C_Time!AZ$47","v":0},{"$f":"C_Time!BA$47","v":0},{"$f":"C_Time!BB$47","v":0},{"$f":"C_Time!BC$47","v":0},{"$f":"C_Time!BD$47","v":0},{"$f":"C_Time!BE$47","v":0},{"$f":"C_Time!BF$47","v":0},{"$f":"C_Time!BG$47","v":0},{"$f":"C_Time!BH$47","v":0},{"$f":"C_Time!BI$47","v":0},{"$f":"C_Time!BJ$47","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$250","v":"Backlog adjustment to Depreciation for year - Oceanic - Actual"},null,{"$f":"I_Actuals!G$250","v":"£'000 "},{"$f":"I_Actuals!H$250","v":"Nominal Y/E"},{"$f":"I_Actuals!I$250","v":"Increase / (Decrease)"},{"$f":"I_Actuals!J$250","v":" I_Actuals, row 239:249"},null,{"$f":"I_Actuals!L$250","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$250","v":-4830.3617028682693},null,{"$f":"I_Actuals!AA$250","v":-199.94024348542592},{"$f":"I_Actuals!AB$250","v":-70.080393449376885},{"$f":"I_Actuals!AC$250","v":-72.903503965392943},{"$f":"I_Actuals!AD$250","v":-74.853144917087249},{"$f":"I_Actuals!AE$250","v":-76.594511896178801},{"$f":"I_Actuals!AF$250","v":-1335.9899051548077},{"$f":"I_Actuals!AG$250","v":-1400},{"$f":"I_Actuals!AH$250","v":-1600},{"$f":"I_Actuals!AI$250","v":0},{"$f":"I_Actuals!AJ$250","v":0},{"$f":"I_Actuals!AK$250","v":0},{"$f":"I_Actuals!AL$250","v":0},{"$f":"I_Actuals!AM$250","v":0},{"$f":"I_Actuals!AN$250","v":0},{"$f":"I_Actuals!AO$250","v":0},{"$f":"I_Actuals!AP$250","v":0},{"$f":"I_Actuals!AQ$250","v":0},{"$f":"I_Actuals!AR$250","v":0},{"$f":"I_Actuals!AS$250","v":0},{"$f":"I_Actuals!AT$250","v":0},{"$f":"I_Actuals!AU$250","v":0},{"$f":"I_Actuals!AV$250","v":0},{"$f":"I_Actuals!AW$250","v":0},{"$f":"I_Actuals!AX$250","v":0},{"$f":"I_Actuals!AY$250","v":0},{"$f":"I_Actuals!AZ$250","v":0},{"$f":"I_Actuals!BA$250","v":0},{"$f":"I_Actuals!BB$250","v":0},{"$f":"I_Actuals!BC$250","v":0},{"$f":"I_Actuals!BD$250","v":0},{"$f":"I_Actuals!BE$250","v":0},{"$f":"I_Actuals!BF$250","v":0},{"$f":"I_Actuals!BG$250","v":0},{"$f":"I_Actuals!BH$250","v":0},{"$f":"I_Actuals!BI$250","v":0},{"$f":"I_Actuals!BJ$250","v":0}]
[null,null,null,null,"Backlog adjustment to Depreciation for year (Oceanic)",null,{"$f":"G337","v":"£'000 "},{"$f":"H335","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA338:BK338)","v":-7165.3768209522623},null,{"$f":"IF(AA334 = 1, AA335, AA337 * AA336)","v":-199.94024348542592},{"$f":"IF(AB334 = 1, AB335, AB337 * AB336)","v":-70.080393449376885},-72.903503965392943,-74.853144917087249,-76.594511896178801,-1335.9899051548077,{"$f":"IF(AG334 = 1, AG335, AG337 * AG336)","v":-1400},-1600,-1457.4129922814943,-1473.916401914149,193.66991854733345,198.37498469464489,204.26937286967231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E338 & \" - POS\"","v":"Backlog adjustment to Depreciation for year (Oceanic) - POS"},null,{"$f":"G338","v":"£'000 "},{"$f":"H338","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA341:BJ341)","v":7165.3768209522623},null,{"$f":"AA338 *SignSwitch","v":199.94024348542592},70.080393449376885,72.903503965392943,74.853144917087249,76.594511896178801,1335.9899051548077,1400,{"$f":"AH338 *SignSwitch","v":1600},1457.4129922814943,1473.916401914149,-193.66991854733345,-198.37498469464489,-204.26937286967231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E338","v":"Backlog adjustment to Depreciation for year (Oceanic)"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y338","v":-7165.3768209522623},null,-199.94024348542592,-70.080393449376885,-72.903503965392943,-74.853144917087249,-76.594511896178801,-1335.9899051548077,-1400,-1600,-1457.4129922814943,-1473.916401914149,193.66991854733345,198.37498469464489,204.26937286967231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G234","v":"Index"},{"$f":"C_Index!H234","v":"RPI 2020"},null,{"$f":"C_Index!J234","v":0},null,{"$f":"C_Index!L234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y234","v":0},null,{"$f":"C_Index!AA234","v":0.88898996503397099},{"$f":"C_Index!AB234","v":0.91116354436137248},{"$f":"C_Index!AC234","v":0.94868806322312871},{"$f":"C_Index!AD234","v":0.97427296244705353},{"$f":"C_Index!AE234","v":0.99576427779514998},{"$f":"C_Index!AF234","v":1.0077038974329815},{"$f":"C_Index!AG234","v":1.0837763311254511},{"$f":"C_Index!AH234","v":1.229439690706996},{"$f":"C_Index!AI234","v":1.2878814151292033},{"$f":"C_Index!AJ234","v":1.3024650881612985},{"$f":"C_Index!AK234","v":1.3160209773542551},{"$f":"C_Index!AL234","v":1.3479927249345995},{"$f":"C_Index!AM234","v":1.3880461237545563},{"$f":"C_Index!AN234","v":1.4269394308245222},{"$f":"C_Index!AO234","v":1.4669225354948352},{"$f":"C_Index!AP234","v":1.5080259740942163},{"$f":"C_Index!AQ234","v":1.5502811385849189},{"$f":"C_Index!AR234","v":1.5937203005377401},{"$f":"C_Index!AS234","v":1.6383766357788112},{"$f":"C_Index!AT234","v":1.6842842497269996},{"$f":"C_Index!AU234","v":1.7314782034412661},{"$f":"C_Index!AV234","v":1.7799945403978774},{"$f":"C_Index!AW234","v":1.8298703140179184},{"$f":"C_Index!AX234","v":1.8811436159661317},{"$f":"C_Index!AY234","v":1.9338536052426945},{"$f":"C_Index!AZ234","v":1.9880405380901545},{"$f":"C_Index!BA234","v":2.0437457987383612},{"$f":"C_Index!BB234","v":2.1010119310108792},{"$f":"C_Index!BC234","v":2.1598826708170136},{"$f":"C_Index!BD234","v":2.220402979554275},{"$f":"C_Index!BE234","v":2.2826190784467801},{"$f":"C_Index!BF234","v":2.3465784838458275},{"$f":"C_Index!BG234","v":2.4123300435195962},{"$f":"C_Index!BH234","v":2.4799239739596932},{"$f":"C_Index!BI234","v":2.5494118987330348},{"$f":"C_Index!BJ234","v":2.6208468879083533}]
[]
[null,"6e",null,"Pension Contribution Variance"]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E349","v":"Pension Contribution Variance"},null,{"$f":"G349","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA351:BK351)","v":1099.7177701338942},null,{"$f":"AA349 * AA350","v":739.63965090826389},{"$f":"AB349 * AB350","v":409.11243141825622},612.85248884214116,-79.890382920658382,208.11473405918633,0,-213.50393723171388,-576.60721494158111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$251","v":"Pension Contribution Variance for Calendar Year - Oceanic - Actual"},null,{"$f":"I_Actuals!G$251","v":"£'000 "},{"$f":"I_Actuals!H$251","v":"Nominal Y/E"},{"$f":"I_Actuals!I$251","v":"Increase / (Decrease)"},{"$f":"I_Actuals!J$251","v":" I_Actuals, row 239:249"},null,{"$f":"I_Actuals!L$251","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$251","v":3602.5788741047249},null,{"$f":"I_Actuals!AA$251","v":689.10777737006902},{"$f":"I_Actuals!AB$251","v":371.45783436390502},{"$f":"I_Actuals!AC$251","v":534.52559337882576},{"$f":"I_Actuals!AD$251","v":973.18376204597416},{"$f":"I_Actuals!AE$251","v":1125.1959764090866},{"$f":"I_Actuals!AF$251","v":209.10793053686439},{"$f":"I_Actuals!AG$251","v":0},{"$f":"I_Actuals!AH$251","v":-300},{"$f":"I_Actuals!AI$251","v":0},{"$f":"I_Actuals!AJ$251","v":0},{"$f":"I_Actuals!AK$251","v":0},{"$f":"I_Actuals!AL$251","v":0},{"$f":"I_Actuals!AM$251","v":0},{"$f":"I_Actuals!AN$251","v":0},{"$f":"I_Actuals!AO$251","v":0},{"$f":"I_Actuals!AP$251","v":0},{"$f":"I_Actuals!AQ$251","v":0},{"$f":"I_Actuals!AR$251","v":0},{"$f":"I_Actuals!AS$251","v":0},{"$f":"I_Actuals!AT$251","v":0},{"$f":"I_Actuals!AU$251","v":0},{"$f":"I_Actuals!AV$251","v":0},{"$f":"I_Actuals!AW$251","v":0},{"$f":"I_Actuals!AX$251","v":0},{"$f":"I_Actuals!AY$251","v":0},{"$f":"I_Actuals!AZ$251","v":0},{"$f":"I_Actuals!BA$251","v":0},{"$f":"I_Actuals!BB$251","v":0},{"$f":"I_Actuals!BC$251","v":0},{"$f":"I_Actuals!BD$251","v":0},{"$f":"I_Actuals!BE$251","v":0},{"$f":"I_Actuals!BF$251","v":0},{"$f":"I_Actuals!BG$251","v":0},{"$f":"I_Actuals!BH$251","v":0},{"$f":"I_Actuals!BI$251","v":0},{"$f":"I_Actuals!BJ$251","v":0}]
[null,null,null,null,{"$f":"E$351","v":"Pension Contribution Variance"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$351","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$351","v":1099.7177701338942},null,{"$f":"AA$351","v":739.63965090826389},{"$f":"AB$351","v":409.11243141825622},612.85248884214116,-79.890382920658382,208.11473405918633,0,-213.50393723171388,-576.60721494158111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E356","v":"Pension Contribution Variance for Calendar Year - calculated"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,3602.5788741047249,null,689.10777737006902,371.45783436390502,534.52559337882576,973.18376204597416,1125.1959764090866,209.10793053686439,0,-300,0,0,{"$f":"AK356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E358","v":"Pension Contribution Variance for Calendar Year - calculated"},null,{"$f":"G358","v":"£'000 "},{"$f":"H359","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA360:BJ360)","v":3838.6288945395995},null,{"$f":"AA358 / AA359","v":775.15810579901893},407.67416196864741,563.43661747234069,998.88203774192436,1129.9822673901579,207.50930017194992,0,-244.01359600443953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Three part calculation (A-C). Mechanism introduced during RP3. Not modelled here for NR23."]
[null,null,null,null,{"$f":"C_Time!E$47","v":"RAB Flag (Oceanic & UKATS) for 2021 & 2022"},null,{"$f":"C_Time!G$47","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$47","v":8},null,{"$f":"C_Time!AA$47","v":1},{"$f":"C_Time!AB$47","v":1},{"$f":"C_Time!AC$47","v":1},{"$f":"C_Time!AD$47","v":1},{"$f":"C_Time!AE$47","v":1},{"$f":"C_Time!AF$47","v":1},{"$f":"C_Time!AG$47","v":1},{"$f":"C_Time!AH$47","v":1},{"$f":"C_Time!AI$47","v":0},{"$f":"C_Time!AJ$47","v":0},{"$f":"C_Time!AK$47","v":0},{"$f":"C_Time!AL$47","v":0},{"$f":"C_Time!AM$47","v":0},{"$f":"C_Time!AN$47","v":0},{"$f":"C_Time!AO$47","v":0},{"$f":"C_Time!AP$47","v":0},{"$f":"C_Time!AQ$47","v":0},{"$f":"C_Time!AR$47","v":0},{"$f":"C_Time!AS$47","v":0},{"$f":"C_Time!AT$47","v":0},{"$f":"C_Time!AU$47","v":0},{"$f":"C_Time!AV$47","v":0},{"$f":"C_Time!AW$47","v":0},{"$f":"C_Time!AX$47","v":0},{"$f":"C_Time!AY$47","v":0},{"$f":"C_Time!AZ$47","v":0},{"$f":"C_Time!BA$47","v":0},{"$f":"C_Time!BB$47","v":0},{"$f":"C_Time!BC$47","v":0},{"$f":"C_Time!BD$47","v":0},{"$f":"C_Time!BE$47","v":0},{"$f":"C_Time!BF$47","v":0},{"$f":"C_Time!BG$47","v":0},{"$f":"C_Time!BH$47","v":0},{"$f":"C_Time!BI$47","v":0},{"$f":"C_Time!BJ$47","v":0}]
[null,null,null,null,{"$f":"E$376","v":"RPI - CPI Wedge Variance - calculated"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$376","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$376","v":0},null,{"$f":"AA$376","v":0},0,0,0,0,-5.7926660523308513,31.21923436939678,140.61623926473644,0,0,{"$f":"AK$376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RPI-CPI wedge variance adjustment",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA367:BJ367)","v":100},null,{"$f":"IF( AA364 = 1, AA365, AA366 )","v":0},0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E367","v":"RPI-CPI wedge variance adjustment"},null,{"$f":"G367","v":"£'000 "},{"$f":"H369","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA370:BJ370)","v":81.337865334813173},null,{"$f":"AA367 / AA369","v":0},0,0,0,0,0,0,81.337865334813173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Index!E$240","v":"RAB Within Year RPI Growth (Oceanic) - growth rate"},null,{"$f":"C_Index!G$240","v":"%"},{"$f":"C_Index!H$240","v":"Nominal Year"},null,{"$f":"C_Index!J$240","v":0},null,{"$f":"C_Index!L$240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$240","v":0},null,{"$f":"C_Index!AA$240","v":7.9613215149072492E-3},{"$f":"C_Index!AB$240","v":1.5396312488120234E-2},{"$f":"C_Index!AC$240","v":2.0644095788604488E-2},{"$f":"C_Index!AD$240","v":1.4264575318141626E-2},{"$f":"C_Index!AE$240","v":1.0734072022160479E-2},{"$f":"C_Index!AF$240","v":7.7038974329814991E-3},{"$f":"C_Index!AG$240","v":4.1639344262295097E-2},{"$f":"C_Index!AH$240","v":5.896180215475022E-2},{"$f":"C_Index!AI$240","v":1.8784626003040206E-2},{"$f":"C_Index!AJ$240","v":1.3874068238776127E-2},{"$f":"C_Index!AK$240","v":1.455948765302395E-2},{"$f":"C_Index!AL$240","v":2.1548923742415571E-2},{"$f":"C_Index!AM$240","v":2.3231446130044908E-2},{"$f":"C_Index!AN$240","v":2.3231446130044908E-2},{"$f":"C_Index!AO$240","v":2.3231446130044908E-2},{"$f":"C_Index!AP$240","v":2.3231446130044908E-2},{"$f":"C_Index!AQ$240","v":2.3231446130044908E-2},{"$f":"C_Index!AR$240","v":2.3231446130044908E-2},{"$f":"C_Index!AS$240","v":2.3231446130044908E-2},{"$f":"C_Index!AT$240","v":2.3231446130044908E-2},{"$f":"C_Index!AU$240","v":2.3231446130044908E-2},{"$f":"C_Index!AV$240","v":2.3231446130044908E-2},{"$f":"C_Index!AW$240","v":2.3231446130044908E-2},{"$f":"C_Index!AX$240","v":2.3231446130044908E-2},{"$f":"C_Index!AY$240","v":2.3231446130044908E-2},{"$f":"C_Index!AZ$240","v":2.3231446130044908E-2},{"$f":"C_Index!BA$240","v":2.3231446130044908E-2},{"$f":"C_Index!BB$240","v":2.3231446130044908E-2},{"$f":"C_Index!BC$240","v":2.3231446130044908E-2},{"$f":"C_Index!BD$240","v":2.3231446130044908E-2},{"$f":"C_Index!BE$240","v":2.3231446130044908E-2},{"$f":"C_Index!BF$240","v":2.3231446130044908E-2},{"$f":"C_Index!BG$240","v":2.3231446130044908E-2},{"$f":"C_Index!BH$240","v":2.3231446130044908E-2},{"$f":"C_Index!BI$240","v":2.3231446130044908E-2},{"$f":"C_Index!BJ$240","v":2.3231446130044908E-2}]
[null,null,null,null,{"$f":"E409","v":"Part B: Regulatory Depreciation true-up for calendar year t"},null,{"$f":"G409","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.69649266324814,null,0,0,0,0,0,-4.6825339548877309,23.958190472447313,105.42083614568855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RPI - CPI Wedge Variance - calculated",null,{"$f":"G374","v":"£'000 "},{"$f":"H375","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA374:AA375)*(1+AA373)","v":0},{"$f":"SUM(AB374:AB375)*(1+AB373)","v":0},0,0,0,-5.7926660523308513,31.21923436939678,140.61623926473644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Actual RPI–CPI Wedge for calendar year t"]
[null,null,null,null,{"$f":"C_Index!E$249","v":"Average CPI Growth for calendar year t (Oceanic) - growth rate"},null,{"$f":"C_Index!G$249","v":"%"},{"$f":"C_Index!H$249","v":"CPI 2020"},null,{"$f":"C_Index!J$249","v":0},null,{"$f":"C_Index!L$249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA$249","v":5.0020842017528544E-4},{"$f":"C_Index!AB$249","v":6.4161319890012614E-3},{"$f":"C_Index!AC$249","v":2.6908428547772534E-2},{"$f":"C_Index!AD$249","v":2.4752076110618138E-2},{"$f":"C_Index!AE$249","v":1.7781274586939677E-2},{"$f":"C_Index!AF$249","v":8.8126159554733352E-3},{"$f":"C_Index!AG$249","v":2.5823754789271902E-2},{"$f":"C_Index!AH$249","v":9.0535594233211558E-2},{"$f":"C_Index!AI$249","v":6.1359439712091124E-2},{"$f":"C_Index!AJ$249","v":8.5674714548986675E-3},{"$f":"C_Index!AK$249","v":1.1558271762361905E-3},{"$f":"C_Index!AL$249","v":4.9967691413776993E-3},{"$f":"C_Index!AM$249","v":1.5726789585522205E-2},{"$f":"C_Index!AN$249","v":1.5726789585522205E-2},{"$f":"C_Index!AO$249","v":1.5726789585522205E-2},{"$f":"C_Index!AP$249","v":1.5726789585522205E-2},{"$f":"C_Index!AQ$249","v":1.5726789585522205E-2},{"$f":"C_Index!AR$249","v":1.5726789585522205E-2},{"$f":"C_Index!AS$249","v":1.5726789585522205E-2},{"$f":"C_Index!AT$249","v":1.5726789585522205E-2},{"$f":"C_Index!AU$249","v":1.5726789585522205E-2},{"$f":"C_Index!AV$249","v":1.5726789585522205E-2},{"$f":"C_Index!AW$249","v":1.5726789585522205E-2},{"$f":"C_Index!AX$249","v":1.5726789585522205E-2},{"$f":"C_Index!AY$249","v":1.5726789585522205E-2},{"$f":"C_Index!AZ$249","v":1.5726789585522205E-2},{"$f":"C_Index!BA$249","v":1.5726789585522205E-2},{"$f":"C_Index!BB$249","v":1.5726789585522205E-2},{"$f":"C_Index!BC$249","v":1.5726789585522205E-2},{"$f":"C_Index!BD$249","v":1.5726789585522205E-2},{"$f":"C_Index!BE$249","v":1.5726789585522205E-2},{"$f":"C_Index!BF$249","v":1.5726789585522205E-2},{"$f":"C_Index!BG$249","v":1.5726789585522205E-2},{"$f":"C_Index!BH$249","v":1.5726789585522205E-2},{"$f":"C_Index!BI$249","v":1.5726789585522205E-2},{"$f":"C_Index!BJ$249","v":1.5726789585522205E-2}]
[]
[null,null,null,null,"Differential RPI for year t",null,{"$f":"G384","v":"%"},{"$f":"H384","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA385 <> 0, AA384 + AA385, 0)","v":0},0,0,3.3430591615953187E-2,2.6198111664262447E-2,2.622085588201517E-2,3.4628813650333212E-2,4.5311400302307847E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$333","v":"Base Year for differential RPI growth calculation"},{"$f":"'I_Series Oceanic'!F$333","v":2017},{"$f":"'I_Series Oceanic'!G$333","v":"year"}]
[null,null,null,null,{"$f":"E388","v":"Differential RPI growth from [2017] to calendar year t"},null,"Index",{"$f":"\"RPI \"&F389","v":"RPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$8 = $F389, 1, Z390 * ( 1 + AA386))","v":0},0,1,1.0334305916159532,1.0605045216523727,1.0883118578768451,1.1259988063967103,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725]
[null,null,null,null,{"$f":"\"Year end outturn Differential RPI Growth from \" & $F$389 & \" for calendar year t\"","v":"Year end outturn Differential RPI Growth from 2017 for calendar year t"}]
[null,null,null,null,{"$f":"C_Index!E240","v":"RAB Within Year RPI Growth (Oceanic) - growth rate"},null,{"$f":"C_Index!G240","v":"%"},{"$f":"C_Index!H240","v":"Nominal Year"},null,{"$f":"C_Index!J240","v":0},null,{"$f":"C_Index!L240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y240","v":0},null,{"$f":"C_Index!AA240","v":7.9613215149072492E-3},{"$f":"C_Index!AB240","v":1.5396312488120234E-2},{"$f":"C_Index!AC240","v":2.0644095788604488E-2},{"$f":"C_Index!AD240","v":1.4264575318141626E-2},{"$f":"C_Index!AE240","v":1.0734072022160479E-2},{"$f":"C_Index!AF240","v":7.7038974329814991E-3},{"$f":"C_Index!AG240","v":4.1639344262295097E-2},{"$f":"C_Index!AH240","v":5.896180215475022E-2},{"$f":"C_Index!AI240","v":1.8784626003040206E-2},{"$f":"C_Index!AJ240","v":1.3874068238776127E-2},{"$f":"C_Index!AK240","v":1.455948765302395E-2},{"$f":"C_Index!AL240","v":2.1548923742415571E-2},{"$f":"C_Index!AM240","v":2.3231446130044908E-2},{"$f":"C_Index!AN240","v":2.3231446130044908E-2},{"$f":"C_Index!AO240","v":2.3231446130044908E-2},{"$f":"C_Index!AP240","v":2.3231446130044908E-2},{"$f":"C_Index!AQ240","v":2.3231446130044908E-2},{"$f":"C_Index!AR240","v":2.3231446130044908E-2},{"$f":"C_Index!AS240","v":2.3231446130044908E-2},{"$f":"C_Index!AT240","v":2.3231446130044908E-2},{"$f":"C_Index!AU240","v":2.3231446130044908E-2},{"$f":"C_Index!AV240","v":2.3231446130044908E-2},{"$f":"C_Index!AW240","v":2.3231446130044908E-2},{"$f":"C_Index!AX240","v":2.3231446130044908E-2},{"$f":"C_Index!AY240","v":2.3231446130044908E-2},{"$f":"C_Index!AZ240","v":2.3231446130044908E-2},{"$f":"C_Index!BA240","v":2.3231446130044908E-2},{"$f":"C_Index!BB240","v":2.3231446130044908E-2},{"$f":"C_Index!BC240","v":2.3231446130044908E-2},{"$f":"C_Index!BD240","v":2.3231446130044908E-2},{"$f":"C_Index!BE240","v":2.3231446130044908E-2},{"$f":"C_Index!BF240","v":2.3231446130044908E-2},{"$f":"C_Index!BG240","v":2.3231446130044908E-2},{"$f":"C_Index!BH240","v":2.3231446130044908E-2},{"$f":"C_Index!BI240","v":2.3231446130044908E-2},{"$f":"C_Index!BJ240","v":2.3231446130044908E-2}]
[null,null,null,null,{"$f":"E392","v":"Year end outturn Differential RPI Growth from 2017 for calendar year t"},null,"Index",{"$f":"H394","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$8 = $F389, ( 1 + AA393), Z395 * ( 1 + AA394))","v":0},0,1.0206440957886045,1.0547648317401472,1.0823976785816125,1.1107790721187287,1.1492440336138183,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329,1.2013178900659329]
[]
[null,null,null,null,"Opening RAB inflator (Differential RPI for calendar year t)",null,{"$f":"G390","v":"Index"},{"$f":"H390","v":"RPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z395 <> 0, AA390 / Z395, 0)","v":0},0,0,1.0125278692936239,1.005441677366846,1.005463961547832,1.0137018554454318,1.0241683703609181,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157,0.97977346278317157]
[null,null,null,null,"Closing RAB deflator (Differential RPI for calendar year t)",null,{"$f":"G398","v":"Index"},{"$f":"H398","v":"RPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA390 <> 0, AA395 / AA390, 0)","v":0},0,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886043,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045]
[]
[null,null,null,null,"Regulatory Depreciation true-up for calendar year t Oceanic"]
[null,null,null,null,{"$f":"E390","v":"Differential RPI growth from [2017] to calendar year t"},null,{"$f":"G390","v":"Index"},{"$f":"H390","v":"RPI 2017"},null,{"$f":"J390","v":0},null,{"$f":"L390","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y390","v":0},null,{"$f":"AA390","v":0},0,1,1.0334305916159532,1.0605045216523727,1.0883118578768451,1.1259988063967103,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725]
[]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$335","v":"CAA Assumed Regulatory Depreciation for calendar year t"},null,{"$f":"'I_Series Oceanic'!G$335","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$335","v":"Nominal Y/E"},{"$f":"'I_Series Oceanic'!I$335","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J$335","v":"CAA NERL PCM_06_Draft - 170122 - Copy.xlsm, 'I_Series Oceanic Rows 262:266"},null,{"$f":"'I_Series Oceanic'!L$335","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$335","v":19412.233556728101},null,{"$f":"'I_Series Oceanic'!AA$335","v":0},{"$f":"'I_Series Oceanic'!AB$335","v":0},{"$f":"'I_Series Oceanic'!AC$335","v":0},{"$f":"'I_Series Oceanic'!AD$335","v":0},{"$f":"'I_Series Oceanic'!AE$335","v":0},{"$f":"'I_Series Oceanic'!AF$335","v":7252.8047051056164},{"$f":"'I_Series Oceanic'!AG$335","v":6230.228437604057},{"$f":"'I_Series Oceanic'!AH$335","v":5929.2004140184272},{"$f":"'I_Series Oceanic'!AI$335","v":0},{"$f":"'I_Series Oceanic'!AJ$335","v":0},{"$f":"'I_Series Oceanic'!AK$335","v":0},{"$f":"'I_Series Oceanic'!AL$335","v":0},{"$f":"'I_Series Oceanic'!AM$335","v":0},{"$f":"'I_Series Oceanic'!AN$335","v":0},{"$f":"'I_Series Oceanic'!AO$335","v":0},{"$f":"'I_Series Oceanic'!AP$335","v":0},{"$f":"'I_Series Oceanic'!AQ$335","v":0},{"$f":"'I_Series Oceanic'!AR$335","v":0},{"$f":"'I_Series Oceanic'!AS$335","v":0},{"$f":"'I_Series Oceanic'!AT$335","v":0},{"$f":"'I_Series Oceanic'!AU$335","v":0},{"$f":"'I_Series Oceanic'!AV$335","v":0},{"$f":"'I_Series Oceanic'!AW$335","v":0},{"$f":"'I_Series Oceanic'!AX$335","v":0},{"$f":"'I_Series Oceanic'!AY$335","v":0},{"$f":"'I_Series Oceanic'!AZ$335","v":0},{"$f":"'I_Series Oceanic'!BA$335","v":0},{"$f":"'I_Series Oceanic'!BB$335","v":0},{"$f":"'I_Series Oceanic'!BC$335","v":0},{"$f":"'I_Series Oceanic'!BD$335","v":0},{"$f":"'I_Series Oceanic'!BE$335","v":0},{"$f":"'I_Series Oceanic'!BF$335","v":0},{"$f":"'I_Series Oceanic'!BG$335","v":0},{"$f":"'I_Series Oceanic'!BH$335","v":0},{"$f":"'I_Series Oceanic'!BI$335","v":0},{"$f":"'I_Series Oceanic'!BJ$335","v":0}]
[null,null,null,null,{"$f":"D401","v":"Part B: Regulatory Depreciation true-up for calendar year t"},null,{"$f":"G408","v":"£'000 "},{"$f":"H408","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA409:BJ409)","v":124.69649266324814},null,{"$f":"AA407 - AA408","v":0},{"$f":"AB407 - AB408","v":0},0,0,0,-4.6825339548877309,23.958190472447313,105.42083614568855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Part C: Regulatory Return true-up for calendar year t"]
[]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$336","v":"Opening RAB for RPI CPI Wedge Calculations"},{"$f":"'I_Series Oceanic'!F$336","v":44820.291820291757},{"$f":"'I_Series Oceanic'!G$336","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$336","v":"RPI 2017"}]
[null,null,null,null,{"$f":"C_Time!E$84","v":"RP3 Period start flag"},null,{"$f":"C_Time!G$84","v":"flag"},null,null,{"$f":"C_Time!J$84","v":0},null,{"$f":"C_Time!L$84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$84","v":0},null,{"$f":"C_Time!AA$84","v":0},{"$f":"C_Time!AB$84","v":0},{"$f":"C_Time!AC$84","v":0},{"$f":"C_Time!AD$84","v":0},{"$f":"C_Time!AE$84","v":0},{"$f":"C_Time!AF$84","v":1},{"$f":"C_Time!AG$84","v":0},{"$f":"C_Time!AH$84","v":0},{"$f":"C_Time!AI$84","v":0},{"$f":"C_Time!AJ$84","v":0},{"$f":"C_Time!AK$84","v":0},{"$f":"C_Time!AL$84","v":0},{"$f":"C_Time!AM$84","v":0},{"$f":"C_Time!AN$84","v":0},{"$f":"C_Time!AO$84","v":0},{"$f":"C_Time!AP$84","v":0},{"$f":"C_Time!AQ$84","v":0},{"$f":"C_Time!AR$84","v":0},{"$f":"C_Time!AS$84","v":0},{"$f":"C_Time!AT$84","v":0},{"$f":"C_Time!AU$84","v":0},{"$f":"C_Time!AV$84","v":0},{"$f":"C_Time!AW$84","v":0},{"$f":"C_Time!AX$84","v":0},{"$f":"C_Time!AY$84","v":0},{"$f":"C_Time!AZ$84","v":0},{"$f":"C_Time!BA$84","v":0},{"$f":"C_Time!BB$84","v":0},{"$f":"C_Time!BC$84","v":0},{"$f":"C_Time!BD$84","v":0},{"$f":"C_Time!BE$84","v":0},{"$f":"C_Time!BF$84","v":0},{"$f":"C_Time!BG$84","v":0},{"$f":"C_Time!BH$84","v":0},{"$f":"C_Time!BI$84","v":0},{"$f":"C_Time!BJ$84","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E$127","v":"RP3 flag"},null,{"$f":"C_Time!G$127","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA$127","v":0},{"$f":"C_Time!AB$127","v":0},{"$f":"C_Time!AC$127","v":0},{"$f":"C_Time!AD$127","v":0},{"$f":"C_Time!AE$127","v":0},{"$f":"C_Time!AF$127","v":1},{"$f":"C_Time!AG$127","v":1},{"$f":"C_Time!AH$127","v":1},{"$f":"C_Time!AI$127","v":0},{"$f":"C_Time!AJ$127","v":0},{"$f":"C_Time!AK$127","v":0},{"$f":"C_Time!AL$127","v":0},{"$f":"C_Time!AM$127","v":0},{"$f":"C_Time!AN$127","v":0},{"$f":"C_Time!AO$127","v":0},{"$f":"C_Time!AP$127","v":0},{"$f":"C_Time!AQ$127","v":0},{"$f":"C_Time!AR$127","v":0},{"$f":"C_Time!AS$127","v":0},{"$f":"C_Time!AT$127","v":0},{"$f":"C_Time!AU$127","v":0},{"$f":"C_Time!AV$127","v":0},{"$f":"C_Time!AW$127","v":0},{"$f":"C_Time!AX$127","v":0},{"$f":"C_Time!AY$127","v":0},{"$f":"C_Time!AZ$127","v":0},{"$f":"C_Time!BA$127","v":0},{"$f":"C_Time!BB$127","v":0},{"$f":"C_Time!BC$127","v":0},{"$f":"C_Time!BD$127","v":0},{"$f":"C_Time!BE$127","v":0},{"$f":"C_Time!BF$127","v":0},{"$f":"C_Time!BG$127","v":0},{"$f":"C_Time!BH$127","v":0},{"$f":"C_Time!BI$127","v":0},{"$f":"C_Time!BJ$127","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$334","v":"CAA Assumed Regulatory Depreciation for calendar year t"},null,{"$f":"'I_Series Oceanic'!G$334","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$334","v":"RPI 2017"},{"$f":"'I_Series Oceanic'!I$334","v":"Enter as positive"},{"$f":"'I_Series UKATS'!J101","v":0},null,{"$f":"'I_Series UKATS'!L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$334","v":17341.350120495772},null,{"$f":"'I_Series Oceanic'!AA$334","v":0},{"$f":"'I_Series Oceanic'!AB$334","v":0},{"$f":"'I_Series Oceanic'!AC$334","v":0},{"$f":"'I_Series Oceanic'!AD$334","v":0},{"$f":"'I_Series Oceanic'!AE$334","v":0},{"$f":"'I_Series Oceanic'!AF$334","v":6659.9680217496407},{"$f":"'I_Series Oceanic'!AG$334","v":5554.345699610838},{"$f":"'I_Series Oceanic'!AH$334","v":5127.0363991352951},{"$f":"'I_Series Oceanic'!AI$334","v":0},{"$f":"'I_Series Oceanic'!AJ$334","v":0},{"$f":"'I_Series Oceanic'!AK$334","v":0},{"$f":"'I_Series Oceanic'!AL$334","v":0},{"$f":"'I_Series Oceanic'!AM$334","v":0},{"$f":"'I_Series Oceanic'!AN$334","v":0},{"$f":"'I_Series Oceanic'!AO$334","v":0},{"$f":"'I_Series Oceanic'!AP$334","v":0},{"$f":"'I_Series Oceanic'!AQ$334","v":0},{"$f":"'I_Series Oceanic'!AR$334","v":0},{"$f":"'I_Series Oceanic'!AS$334","v":0},{"$f":"'I_Series Oceanic'!AT$334","v":0},{"$f":"'I_Series Oceanic'!AU$334","v":0},{"$f":"'I_Series Oceanic'!AV$334","v":0},{"$f":"'I_Series Oceanic'!AW$334","v":0},{"$f":"'I_Series Oceanic'!AX$334","v":0},{"$f":"'I_Series Oceanic'!AY$334","v":0},{"$f":"'I_Series Oceanic'!AZ$334","v":0},{"$f":"'I_Series Oceanic'!BA$334","v":0},{"$f":"'I_Series Oceanic'!BB$334","v":0},{"$f":"'I_Series Oceanic'!BC$334","v":0},{"$f":"'I_Series Oceanic'!BD$334","v":0},{"$f":"'I_Series Oceanic'!BE$334","v":0},{"$f":"'I_Series Oceanic'!BF$334","v":0},{"$f":"'I_Series Oceanic'!BG$334","v":0},{"$f":"'I_Series Oceanic'!BH$334","v":0},{"$f":"'I_Series Oceanic'!BI$334","v":0},{"$f":"'I_Series Oceanic'!BJ$334","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$337","v":"CAA Assumed RAB Movements for RPI CPI Wedge Calculations"},null,{"$f":"'I_Series Oceanic'!G$337","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$337","v":"RPI 2017"},{"$f":"'I_Series Oceanic'!I$337","v":"Increase / (Decrease)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$337","v":-1302},null,{"$f":"'I_Series Oceanic'!AA$337","v":0},{"$f":"'I_Series Oceanic'!AB$337","v":0},{"$f":"'I_Series Oceanic'!AC$337","v":0},{"$f":"'I_Series Oceanic'!AD$337","v":0},{"$f":"'I_Series Oceanic'!AE$337","v":0},{"$f":"'I_Series Oceanic'!AF$337","v":-650},{"$f":"'I_Series Oceanic'!AG$337","v":-307},{"$f":"'I_Series Oceanic'!AH$337","v":-345},{"$f":"'I_Series Oceanic'!AI$337","v":0},{"$f":"'I_Series Oceanic'!AJ$337","v":0},{"$f":"'I_Series Oceanic'!AK$337","v":0},{"$f":"'I_Series Oceanic'!AL$337","v":0},{"$f":"'I_Series Oceanic'!AM$337","v":0},{"$f":"'I_Series Oceanic'!AN$337","v":0},{"$f":"'I_Series Oceanic'!AO$337","v":0},{"$f":"'I_Series Oceanic'!AP$337","v":0},{"$f":"'I_Series Oceanic'!AQ$337","v":0},{"$f":"'I_Series Oceanic'!AR$337","v":0},{"$f":"'I_Series Oceanic'!AS$337","v":0},{"$f":"'I_Series Oceanic'!AT$337","v":0},{"$f":"'I_Series Oceanic'!AU$337","v":0},{"$f":"'I_Series Oceanic'!AV$337","v":0},{"$f":"'I_Series Oceanic'!AW$337","v":0},{"$f":"'I_Series Oceanic'!AX$337","v":0},{"$f":"'I_Series Oceanic'!AY$337","v":0},{"$f":"'I_Series Oceanic'!AZ$337","v":0},{"$f":"'I_Series Oceanic'!BA$337","v":0},{"$f":"'I_Series Oceanic'!BB$337","v":0},{"$f":"'I_Series Oceanic'!BC$337","v":0},{"$f":"'I_Series Oceanic'!BD$337","v":0},{"$f":"'I_Series Oceanic'!BE$337","v":0},{"$f":"'I_Series Oceanic'!BF$337","v":0},{"$f":"'I_Series Oceanic'!BG$337","v":0},{"$f":"'I_Series Oceanic'!BH$337","v":0},{"$f":"'I_Series Oceanic'!BI$337","v":0},{"$f":"'I_Series Oceanic'!BJ$337","v":0}]
[]
[null,null,null,null,{"$f":"C_Index!E237","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G237","v":"Index"},{"$f":"C_Index!H237","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA237","v":0.88196833158029397},{"$f":"C_Index!AB237","v":0.89734769878045306},{"$f":"C_Index!AC237","v":0.92949938880518512},{"$f":"C_Index!AD237","v":0.96057082752935141},{"$f":"C_Index!AE237","v":0.98518918611592798},{"$f":"C_Index!AF237","v":1},{"$f":"C_Index!AG237","v":1.0404525684396053},{"$f":"C_Index!AH237","v":1.1609858714500951},{"$f":"C_Index!AI237","v":1.2641351098729281},{"$f":"C_Index!AJ237","v":1.2846418790687095},{"$f":"C_Index!AK237","v":1.2971353512238111},{"$f":"C_Index!AL237","v":1.3195576771754272},{"$f":"C_Index!AM237","v":1.3565319254058053},{"$f":"C_Index!AN237","v":1.3945421988557309},{"$f":"C_Index!AO237","v":1.4336175271419489},{"$f":"C_Index!AP237","v":1.4737877532963912},{"$f":"C_Index!AQ237","v":1.5150835565582197},{"$f":"C_Index!AR237","v":1.5575364758045076},{"$f":"C_Index!AS237","v":1.60117893363745},{"$f":"C_Index!AT237","v":1.6460442611465049},{"$f":"C_Index!AU237","v":1.692166723364372},{"$f":"C_Index!AV237","v":1.7395815454362549},{"$f":"C_Index!AW237","v":1.7883249395223884},{"$f":"C_Index!AX237","v":1.8384341324543818},{"$f":"C_Index!AY237","v":1.8899473941664968},{"$f":"C_Index!AZ237","v":1.9429040669235742},{"$f":"C_Index!BA237","v":1.9973445953679347},{"$f":"C_Index!BB237","v":2.053310557408198},{"$f":"C_Index!BC237","v":2.1108446959736118},{"$f":"C_Index!BD237","v":2.1699909516581442},{"$f":"C_Index!BE237","v":2.2307944962792678},{"$f":"C_Index!BF237","v":2.2933017673770704},{"$f":"C_Index!BG237","v":2.3575605036800322},{"$f":"C_Index!BH237","v":2.423619781564565},{"$f":"C_Index!BI237","v":2.4915300525361532},{"$f":"C_Index!BJ237","v":2.5613431817607211}]
[]
[null,null,null,null,"Derived RAB"]
[null,null,null,null,"Inflation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA430:BJ430)","v":4879.7824467751816},null,{"$f":"IF(Z426 <> 0, AA429 * (AA426 / Z426 - 1), 0)","v":0},0,0,0,0,1272.0623406000923,1608.501749738612,1999.2183564364768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CAA Assumed Regulatory Depreciation for calendar year t",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA431:BJ431)","v":-19940.252304746245},null,{"$f":"AA421 * AA$426 * SignSwitch","v":0},0,0,0,0,-7397.7530995394709,-6383.2986559063247,-6159.2005493004508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing RAB",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA429:AA433) * AA$419","v":0},{"$f":"SUM(AB429:AB433) * AB$419","v":0},0,0,0,46449.808127433047,44121.751768829148,45629.587381296245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E399","v":"Closing RAB deflator (Differential RPI for calendar year t)"},null,{"$f":"G399","v":"Index"},{"$f":"H399","v":"RPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA399","v":0},0,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886043,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045,1.0206440957886045]
[]
[null,null,null,null,"Closing Differential RPI RAB for calendar year t",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA440:BJ440)","v":133446.26970317418},null,{"$f":"IF(AA437=0,0,IF(AND(AA437<>0,C_Time!AA47=1),AA434/AA437,(AA434/AA437)/(1+AA499)))","v":0},{"$f":"IF(AB437=0,0,IF(AND(AB437<>0,C_Time!AB47=1),AB434/AB437,(AB434/AB437)/(1+AB499)))","v":0},{"$f":"IF(AC437=0,0,IF(AND(AC437<>0,C_Time!AC47=1),AC434/AC437,(AC434/AC437)/(1+AC499)))","v":0},{"$f":"IF(AD437=0,0,IF(AND(AD437<>0,C_Time!AD47=1),AD434/AD437,(AD434/AD437)/(1+AD499)))","v":0},{"$f":"IF(AE437=0,0,IF(AND(AE437<>0,C_Time!AE47=1),AE434/AE437,(AE434/AE437)/(1+AE499)))","v":0},{"$f":"IF(AF437=0,0,IF(AND(AF437<>0,C_Time!AF47=1),AF434/AF437,(AF434/AF437)/(1+AF499)))","v":45510.289354628992},{"$f":"IF(AG437=0,0,IF(AND(AG437<>0,C_Time!AG47=1),AG434/AG437,(AG434/AG437)/(1+AG499)))","v":43229.321514605253},{"$f":"IF(AH437=0,0,IF(AND(AH437<>0,C_Time!AH47=1),AH434/AH437,(AH434/AH437)/(1+AH499)))","v":44706.658833939931},{"$f":"IF(AI437=0,0,IF(AND(AI437<>0,C_Time!AI47=1),AI434/AI437,(AI434/AI437)/(1+AI499)))","v":0},{"$f":"IF(AJ437=0,0,IF(AND(AJ437<>0,C_Time!AJ47=1),AJ434/AJ437,(AJ434/AJ437)/(1+AJ499)))","v":0},{"$f":"IF(AK437=0,0,IF(AND(AK437<>0,C_Time!AK47=1),AK434/AK437,(AK434/AK437)/(1+AK499)))","v":0},{"$f":"IF(AL437=0,0,IF(AND(AL437<>0,C_Time!AL47=1),AL434/AL437,(AL434/AL437)/(1+AL499)))","v":0},{"$f":"IF(AM437=0,0,IF(AND(AM437<>0,C_Time!AM47=1),AM434/AM437,(AM434/AM437)/(1+AM499)))","v":0},{"$f":"IF(AN437=0,0,IF(AND(AN437<>0,C_Time!AN47=1),AN434/AN437,(AN434/AN437)/(1+AN499)))","v":0},{"$f":"IF(AO437=0,0,IF(AND(AO437<>0,C_Time!AO47=1),AO434/AO437,(AO434/AO437)/(1+AO499)))","v":0},{"$f":"IF(AP437=0,0,IF(AND(AP437<>0,C_Time!AP47=1),AP434/AP437,(AP434/AP437)/(1+AP499)))","v":0},{"$f":"IF(AQ437=0,0,IF(AND(AQ437<>0,C_Time!AQ47=1),AQ434/AQ437,(AQ434/AQ437)/(1+AQ499)))","v":0},{"$f":"IF(AR437=0,0,IF(AND(AR437<>0,C_Time!AR47=1),AR434/AR437,(AR434/AR437)/(1+AR499)))","v":0},{"$f":"IF(AS437=0,0,IF(AND(AS437<>0,C_Time!AS47=1),AS434/AS437,(AS434/AS437)/(1+AS499)))","v":0},{"$f":"IF(AT437=0,0,IF(AND(AT437<>0,C_Time!AT47=1),AT434/AT437,(AT434/AT437)/(1+AT499)))","v":0},{"$f":"IF(AU437=0,0,IF(AND(AU437<>0,C_Time!AU47=1),AU434/AU437,(AU434/AU437)/(1+AU499)))","v":0},{"$f":"IF(AV437=0,0,IF(AND(AV437<>0,C_Time!AV47=1),AV434/AV437,(AV434/AV437)/(1+AV499)))","v":0},{"$f":"IF(AW437=0,0,IF(AND(AW437<>0,C_Time!AW47=1),AW434/AW437,(AW434/AW437)/(1+AW499)))","v":0},{"$f":"IF(AX437=0,0,IF(AND(AX437<>0,C_Time!AX47=1),AX434/AX437,(AX434/AX437)/(1+AX499)))","v":0},{"$f":"IF(AY437=0,0,IF(AND(AY437<>0,C_Time!AY47=1),AY434/AY437,(AY434/AY437)/(1+AY499)))","v":0},{"$f":"IF(AZ437=0,0,IF(AND(AZ437<>0,C_Time!AZ47=1),AZ434/AZ437,(AZ434/AZ437)/(1+AZ499)))","v":0},{"$f":"IF(BA437=0,0,IF(AND(BA437<>0,C_Time!BA47=1),BA434/BA437,(BA434/BA437)/(1+BA499)))","v":0},{"$f":"IF(BB437=0,0,IF(AND(BB437<>0,C_Time!BB47=1),BB434/BB437,(BB434/BB437)/(1+BB499)))","v":0},{"$f":"IF(BC437=0,0,IF(AND(BC437<>0,C_Time!BC47=1),BC434/BC437,(BC434/BC437)/(1+BC499)))","v":0},{"$f":"IF(BD437=0,0,IF(AND(BD437<>0,C_Time!BD47=1),BD434/BD437,(BD434/BD437)/(1+BD499)))","v":0},{"$f":"IF(BE437=0,0,IF(AND(BE437<>0,C_Time!BE47=1),BE434/BE437,(BE434/BE437)/(1+BE499)))","v":0},{"$f":"IF(BF437=0,0,IF(AND(BF437<>0,C_Time!BF47=1),BF434/BF437,(BF434/BF437)/(1+BF499)))","v":0},{"$f":"IF(BG437=0,0,IF(AND(BG437<>0,C_Time!BG47=1),BG434/BG437,(BG434/BG437)/(1+BG499)))","v":0},{"$f":"IF(BH437=0,0,IF(AND(BH437<>0,C_Time!BH47=1),BH434/BH437,(BH434/BH437)/(1+BH499)))","v":0},{"$f":"IF(BI437=0,0,IF(AND(BI437<>0,C_Time!BI47=1),BI434/BI437,(BI434/BI437)/(1+BI499)))","v":0},{"$f":"IF(BJ437=0,0,IF(AND(BJ437<>0,C_Time!BJ47=1),BJ434/BJ437,(BJ434/BJ437)/(1+BJ499)))","v":0}]
[null,null,null,null,"Average RPI Differential RAB for calendar year t",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA441:BJ441)","v":137249.54202755605},null,{"$f":"AVERAGE(AA439:AA440)","v":0},{"$f":"AVERAGE(AB439:AB440)","v":0},0,0,0,47144.372208076536,45157.789099234215,44947.380720245317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E390","v":"Differential RPI growth from [2017] to calendar year t"},null,{"$f":"G390","v":"Index"},{"$f":"H390","v":"RPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA390","v":0},0,1,1.0334305916159532,1.0605045216523727,1.0883118578768451,1.1259988063967103,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725,1.1770193890532725]
[]
[null,null,null,null,{"$f":"E445","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},{"$f":"F389","v":2017},{"$f":"G445","v":"Index"},{"$f":"\"RPI \" & F446","v":"RPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA445 / INDEX($AA$445:$BJ$445, MATCH($F446, $AA$8:$BJ$8, 0))","v":0.9488638101354866},0.9654096706119828,1,1.0334281432547328,1.0599137535553722,1.0758479371196135,1.119368749426553,1.2490442548246017,1.3600171501972658,1.3820793155335351,1.3955203917790624,1.4196434048995323,1.459422073584733,1.5003153478651881,1.5423544591941873,1.5855715141360724,1.629999518887008,1.6756724044828324,1.7226250527132332,1.7708933227620458,1.8205140785940153,1.871525217108944,1.9239656970847192,1.977875568931333,2.0332960052786149,2.0902693324210349,2.1488390626436016,2.2090499274535338,2.2709479117430882,2.3345802889096414,2.3999956569598377,2.4672439756253848,2.5363766045188396,2.6074463423585255,2.6805074672925429,2.7556157783526589]
[]
[null,null,null,null,"CAA Assumed average RAB (average outturn prices) ",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA450:BJ450)","v":136321},null,{"$f":"IF(AA419=1,'I_Series Oceanic'!AA339,AVERAGE(AA448:AA449))","v":0},{"$f":"IF(AB419=1,'I_Series Oceanic'!AB339,AVERAGE(AB448:AB449))","v":0},{"$f":"IF(AC419=1,'I_Series Oceanic'!AC339,AVERAGE(AC448:AC449))","v":0},{"$f":"IF(AD419=1,'I_Series Oceanic'!AD339,AVERAGE(AD448:AD449))","v":0},{"$f":"IF(AE419=1,'I_Series Oceanic'!AE339,AVERAGE(AE448:AE449))","v":0},{"$f":"IF(AF419=1,'I_Series Oceanic'!AF339,AVERAGE(AF448:AF449))","v":47175},{"$f":"IF(AG419=1,'I_Series Oceanic'!AG339,AVERAGE(AG448:AG449))","v":44985},{"$f":"IF(AH419=1,'I_Series Oceanic'!AH339,AVERAGE(AH448:AH449))","v":44161},{"$f":"IF(AI419=1,'I_Series Oceanic'!AI339,AVERAGE(AI448:AI449))","v":0},{"$f":"IF(AJ419=1,'I_Series Oceanic'!AJ339,AVERAGE(AJ448:AJ449))","v":0},{"$f":"IF(AK419=1,'I_Series Oceanic'!AK339,AVERAGE(AK448:AK449))","v":0},{"$f":"IF(AL419=1,'I_Series Oceanic'!AL339,AVERAGE(AL448:AL449))","v":0},{"$f":"IF(AM419=1,'I_Series Oceanic'!AM339,AVERAGE(AM448:AM449))","v":0},{"$f":"IF(AN419=1,'I_Series Oceanic'!AN339,AVERAGE(AN448:AN449))","v":0},{"$f":"IF(AO419=1,'I_Series Oceanic'!AO339,AVERAGE(AO448:AO449))","v":0},{"$f":"IF(AP419=1,'I_Series Oceanic'!AP339,AVERAGE(AP448:AP449))","v":0},{"$f":"IF(AQ419=1,'I_Series Oceanic'!AQ339,AVERAGE(AQ448:AQ449))","v":0},{"$f":"IF(AR419=1,'I_Series Oceanic'!AR339,AVERAGE(AR448:AR449))","v":0},{"$f":"IF(AS419=1,'I_Series Oceanic'!AS339,AVERAGE(AS448:AS449))","v":0},{"$f":"IF(AT419=1,'I_Series Oceanic'!AT339,AVERAGE(AT448:AT449))","v":0},{"$f":"IF(AU419=1,'I_Series Oceanic'!AU339,AVERAGE(AU448:AU449))","v":0},{"$f":"IF(AV419=1,'I_Series Oceanic'!AV339,AVERAGE(AV448:AV449))","v":0},{"$f":"IF(AW419=1,'I_Series Oceanic'!AW339,AVERAGE(AW448:AW449))","v":0},{"$f":"IF(AX419=1,'I_Series Oceanic'!AX339,AVERAGE(AX448:AX449))","v":0},{"$f":"IF(AY419=1,'I_Series Oceanic'!AY339,AVERAGE(AY448:AY449))","v":0},{"$f":"IF(AZ419=1,'I_Series Oceanic'!AZ339,AVERAGE(AZ448:AZ449))","v":0},{"$f":"IF(BA419=1,'I_Series Oceanic'!BA339,AVERAGE(BA448:BA449))","v":0},{"$f":"IF(BB419=1,'I_Series Oceanic'!BB339,AVERAGE(BB448:BB449))","v":0},{"$f":"IF(BC419=1,'I_Series Oceanic'!BC339,AVERAGE(BC448:BC449))","v":0},{"$f":"IF(BD419=1,'I_Series Oceanic'!BD339,AVERAGE(BD448:BD449))","v":0},{"$f":"IF(BE419=1,'I_Series Oceanic'!BE339,AVERAGE(BE448:BE449))","v":0},{"$f":"IF(BF419=1,'I_Series Oceanic'!BF339,AVERAGE(BF448:BF449))","v":0},{"$f":"IF(BG419=1,'I_Series Oceanic'!BG339,AVERAGE(BG448:BG449))","v":0},{"$f":"IF(BH419=1,'I_Series Oceanic'!BH339,AVERAGE(BH448:BH449))","v":0},{"$f":"IF(BI419=1,'I_Series Oceanic'!BI339,AVERAGE(BI448:BI449))","v":0},{"$f":"IF(BJ419=1,'I_Series Oceanic'!BJ339,AVERAGE(BJ448:BJ449))","v":0}]
[]
[null,null,null,null,"Average RAB for Calendar year t (in Differential RPI prices)",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA453:BJ453)","v":137249.54202755605},null,{"$f":"AA441","v":0},{"$f":"AB441","v":0},0,0,0,47144.372208076536,45157.789099234215,44947.380720245317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Average RAB for Calendar year t (in Outturn RPI prices) ",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA454:BJ454)","v":136321},null,{"$f":"AA450","v":0},{"$f":"AB450","v":0},0,0,0,47175,44985,44161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E284","v":"RAB 1 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_Series Oceanic'!F284","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"'I_Series Oceanic'!G284","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!AA284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AB284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AC284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AD284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AE284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AF284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AG284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AH284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AJ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AK284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AL284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AM284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AN284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AO284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AP284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AQ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AR284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AS284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AT284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AU284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AV284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AW284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AX284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AY284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AZ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BA284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BB284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BC284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BD284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BE284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BF284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BG284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BH284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BJ284","v":3.1868757419804931E-2}]
[]
[null,"6g",null,"Capitalised financing costs"]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E461 & \" - nominal\"","v":"CAA Assumed Net Capital Expenditure - nominal"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA463:BJ463)","v":47157.182832329883},null,{"$f":"(AA462) * AA461","v":2002.7710984996784},1269.1004995042449,819.43708429282594,857.25812049767785,1353.9785209126476,4669.2117161050328,2840.3236994219651,6696.7802550692722,4558.9618902746834,4608.8266001662396,5850.4582568429832,5843.2596242538903,5786.8154664887406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$240","v":"RAB Within Year RPI Growth (Oceanic) - growth rate"},null,{"$f":"C_Index!G$240","v":"%"},{"$f":"C_Index!H$240","v":"Nominal Year"},null,{"$f":"C_Index!J$240","v":0},null,{"$f":"C_Index!L$240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$240","v":0},null,{"$f":"C_Index!AA$240","v":7.9613215149072492E-3},{"$f":"C_Index!AB$240","v":1.5396312488120234E-2},{"$f":"C_Index!AC$240","v":2.0644095788604488E-2},{"$f":"C_Index!AD$240","v":1.4264575318141626E-2},{"$f":"C_Index!AE$240","v":1.0734072022160479E-2},{"$f":"C_Index!AF$240","v":7.7038974329814991E-3},{"$f":"C_Index!AG$240","v":4.1639344262295097E-2},{"$f":"C_Index!AH$240","v":5.896180215475022E-2},{"$f":"C_Index!AI$240","v":1.8784626003040206E-2},{"$f":"C_Index!AJ$240","v":1.3874068238776127E-2},{"$f":"C_Index!AK$240","v":1.455948765302395E-2},{"$f":"C_Index!AL$240","v":2.1548923742415571E-2},{"$f":"C_Index!AM$240","v":2.3231446130044908E-2},{"$f":"C_Index!AN$240","v":2.3231446130044908E-2},{"$f":"C_Index!AO$240","v":2.3231446130044908E-2},{"$f":"C_Index!AP$240","v":2.3231446130044908E-2},{"$f":"C_Index!AQ$240","v":2.3231446130044908E-2},{"$f":"C_Index!AR$240","v":2.3231446130044908E-2},{"$f":"C_Index!AS$240","v":2.3231446130044908E-2},{"$f":"C_Index!AT$240","v":2.3231446130044908E-2},{"$f":"C_Index!AU$240","v":2.3231446130044908E-2},{"$f":"C_Index!AV$240","v":2.3231446130044908E-2},{"$f":"C_Index!AW$240","v":2.3231446130044908E-2},{"$f":"C_Index!AX$240","v":2.3231446130044908E-2},{"$f":"C_Index!AY$240","v":2.3231446130044908E-2},{"$f":"C_Index!AZ$240","v":2.3231446130044908E-2},{"$f":"C_Index!BA$240","v":2.3231446130044908E-2},{"$f":"C_Index!BB$240","v":2.3231446130044908E-2},{"$f":"C_Index!BC$240","v":2.3231446130044908E-2},{"$f":"C_Index!BD$240","v":2.3231446130044908E-2},{"$f":"C_Index!BE$240","v":2.3231446130044908E-2},{"$f":"C_Index!BF$240","v":2.3231446130044908E-2},{"$f":"C_Index!BG$240","v":2.3231446130044908E-2},{"$f":"C_Index!BH$240","v":2.3231446130044908E-2},{"$f":"C_Index!BI$240","v":2.3231446130044908E-2},{"$f":"C_Index!BJ$240","v":2.3231446130044908E-2}]
[null,null,null,null,{"$f":"E465 & \" - in year inflation adjusted\"","v":"Net Capex for year - in year inflation adjusted"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA467:BJ467)","v":33286.93439931389},null,{"$f":"(1 + AA466) * AA465","v":0},0,0,0,0,2015.4077948659631,1068.5992818035202,3554.6054846178772,4558.9618902746824,4608.8266001662387,5850.4582568429832,5843.2596242538893,5786.8154664887406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"E$467","v":"Net Capex for year - in year inflation adjusted"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$467","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$467","v":33286.93439931389},null,{"$f":"AA$467","v":0},0,0,0,0,2015.4077948659631,1068.5992818035202,3554.6054846178772,4558.9618902746824,4608.8266001662387,5850.4582568429832,5843.2596242538893,5786.8154664887406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net capex variance",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H471","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA472:BJ472)","v":-13870.248433015984},null,{"$f":"IF(AA469=1, 0, AA470 - AA471)","v":-2002.7710984996784},{"$f":"IF(AB469=1, 0, AB470 - AB471)","v":-1269.1004995042449},-819.43708429282594,-857.25812049767785,-1353.9785209126476,{"$f":"IF(AF469=1, 0, AF470 - AF471)","v":-2653.8039212390695},-1771.7244176184449,-3142.174770451395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Index!E$243","v":"RAB Annual RPI Growth for calendar year t (Oceanic) - growth rate"},null,{"$f":"C_Index!G$243","v":"%"},{"$f":"C_Index!H$243","v":"RPI 2020"},null,{"$f":"C_Index!J$243","v":0},null,{"$f":"C_Index!L$243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$243","v":0},null,{"$f":"C_Index!AA$243","v":0},{"$f":"C_Index!AB$243","v":2.4942440521872777E-2},{"$f":"C_Index!AC$243","v":4.1183077499064025E-2},{"$f":"C_Index!AD$243","v":2.6968716289104577E-2},{"$f":"C_Index!AE$243","v":2.2058823529411686E-2},{"$f":"C_Index!AF$243","v":1.1990407673860837E-2},{"$f":"C_Index!AG$243","v":7.549085985104953E-2},{"$f":"C_Index!AH$243","v":0.13440352533836952},{"$f":"C_Index!AI$243","v":4.7535251109877663E-2},{"$f":"C_Index!AJ$243","v":1.1323770077567241E-2},{"$f":"C_Index!AK$243","v":1.0407871440219152E-2},{"$f":"C_Index!AL$243","v":2.429425376229255E-2},{"$f":"C_Index!AM$243","v":2.9713364233401318E-2},{"$f":"C_Index!AN$243","v":2.802018348263724E-2},{"$f":"C_Index!AO$243","v":2.802018348263724E-2},{"$f":"C_Index!AP$243","v":2.802018348263724E-2},{"$f":"C_Index!AQ$243","v":2.802018348263724E-2},{"$f":"C_Index!AR$243","v":2.802018348263724E-2},{"$f":"C_Index!AS$243","v":2.802018348263724E-2},{"$f":"C_Index!AT$243","v":2.802018348263724E-2},{"$f":"C_Index!AU$243","v":2.802018348263724E-2},{"$f":"C_Index!AV$243","v":2.802018348263724E-2},{"$f":"C_Index!AW$243","v":2.802018348263724E-2},{"$f":"C_Index!AX$243","v":2.802018348263724E-2},{"$f":"C_Index!AY$243","v":2.802018348263724E-2},{"$f":"C_Index!AZ$243","v":2.802018348263724E-2},{"$f":"C_Index!BA$243","v":2.802018348263724E-2},{"$f":"C_Index!BB$243","v":2.802018348263724E-2},{"$f":"C_Index!BC$243","v":2.802018348263724E-2},{"$f":"C_Index!BD$243","v":2.802018348263724E-2},{"$f":"C_Index!BE$243","v":2.802018348263724E-2},{"$f":"C_Index!BF$243","v":2.802018348263724E-2},{"$f":"C_Index!BG$243","v":2.802018348263724E-2},{"$f":"C_Index!BH$243","v":2.802018348263724E-2},{"$f":"C_Index!BI$243","v":2.802018348263724E-2},{"$f":"C_Index!BJ$243","v":2.802018348263724E-2}]
[null,null,null,null,"Growth for calendar year",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA476:BJ476)","v":-809.87720025076271},null,{"$f":"AA474*AA475","v":0},{"$f":"AB474*AB475","v":-1.6767292863359076},-22.854107143943466,-3.6366150384939608,23.231270702303423,0,-189.85007541948664,-615.09094406480619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$122","v":"New pricing period flag (for true-ups)"},null,{"$f":"C_Time!G122","v":"flag"},null,null,{"$f":"C_Time!J122","v":0},null,{"$f":"C_Time!L122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y122","v":0},null,{"$f":"C_Time!AA122","v":1},{"$f":"C_Time!AB122","v":0},{"$f":"C_Time!AC122","v":0},{"$f":"C_Time!AD122","v":0},{"$f":"C_Time!AE122","v":0},{"$f":"C_Time!AF122","v":1},{"$f":"C_Time!AG122","v":0},{"$f":"C_Time!AH122","v":0},{"$f":"C_Time!AI122","v":1},{"$f":"C_Time!AJ122","v":0},{"$f":"C_Time!AK122","v":0},{"$f":"C_Time!AL122","v":0},{"$f":"C_Time!AM122","v":0},{"$f":"C_Time!AN122","v":1},{"$f":"C_Time!AO122","v":0},{"$f":"C_Time!AP122","v":0},{"$f":"C_Time!AQ122","v":0},{"$f":"C_Time!AR122","v":0},{"$f":"C_Time!AS122","v":1},{"$f":"C_Time!AT122","v":0},{"$f":"C_Time!AU122","v":0},{"$f":"C_Time!AV122","v":0},{"$f":"C_Time!AW122","v":0},{"$f":"C_Time!AX122","v":1},{"$f":"C_Time!AY122","v":0},{"$f":"C_Time!AZ122","v":0},{"$f":"C_Time!BA122","v":0},{"$f":"C_Time!BB122","v":0},{"$f":"C_Time!BC122","v":1},{"$f":"C_Time!BD122","v":0},{"$f":"C_Time!BE122","v":0},{"$f":"C_Time!BF122","v":0},{"$f":"C_Time!BG122","v":0},{"$f":"C_Time!BH122","v":0},{"$f":"C_Time!BI122","v":0},{"$f":"C_Time!BJ122","v":0}]
[null,null,null,null,"Capitalised variances b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA478=1,0,Z486)","v":0},{"$f":"IF(AB478=1,0,AA486)","v":-67.223946464482225},-554.93927437702723,-134.84568562735637,1053.1509385044255,0,-2514.8749900859316,-4576.4494831238626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E356","v":"Pension Contribution Variance for Calendar Year - calculated"},null,{"$f":"G356","v":"£'000 "},{"$f":"H356","v":"Nominal Y/E"},null,{"$f":"J356","v":0},null,{"$f":"L356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y356","v":3602.5788741047249},null,{"$f":"AA356","v":689.10777737006902},371.45783436390502,534.52559337882576,973.18376204597416,1125.1959764090866,209.10793053686439,0,-300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E516","v":"Prior Reporting Period Tax clawback  - Oceanic - nominal"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA483:BJ483)","v":1049.9809405995666},null,{"$f":"AA516","v":1049.9809405995666},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E505","v":"Capitalised financing costs"},null,{"$f":"G505","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,3355.471711988986,null,196.45843406556057,411.60406651413092,727.85918680761449,1075.7075976219796,1383.4579275971807,-39.615500617480926,-100,-300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capitalised variances c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA490 = 0, SUM(AA479:AA485), AA490)","v":-67.223946464482225},{"$f":"IF(AB490 = 0, SUM(AB479:AB485), AB490)","v":-554.93927437702723},-134.84568562735637,1053.1509385044255,2231.0575923003489,-2514.8749900859316,-4576.4494831238626,-8833.7151976400637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E442","v":"Oceanic c/f Capitalised Finance Costs"},{"$f":"I_Actuals!F442","v":"final actuals periods"},{"$f":"I_Actuals!G442","v":"£'000"},{"$f":"I_Actuals!H442","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J442","v":"NATS Financial Model V15.33_Board_NR23_CAA_Final - withMOD, Regulatory tab, cell AJ842:AK842"},null,{"$f":"I_Actuals!L442","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y442","v":-6000.4218298686374},null,{"$f":"I_Actuals!AA442","v":0},{"$f":"I_Actuals!AB442","v":0},{"$f":"I_Actuals!AC442","v":0},{"$f":"I_Actuals!AD442","v":0},{"$f":"I_Actuals!AE442","v":0},{"$f":"I_Actuals!AF442","v":-2514.8749900859316},{"$f":"I_Actuals!AG442","v":-3485.5468397827062},{"$f":"I_Actuals!AH442","v":0},{"$f":"I_Actuals!AI442","v":0},{"$f":"I_Actuals!AJ442","v":0},{"$f":"I_Actuals!AK442","v":0},{"$f":"I_Actuals!AL442","v":0},{"$f":"I_Actuals!AM442","v":0},{"$f":"I_Actuals!AN442","v":0},{"$f":"I_Actuals!AO442","v":0},{"$f":"I_Actuals!AP442","v":0},{"$f":"I_Actuals!AQ442","v":0},{"$f":"I_Actuals!AR442","v":0},{"$f":"I_Actuals!AS442","v":0},{"$f":"I_Actuals!AT442","v":0},{"$f":"I_Actuals!AU442","v":0},{"$f":"I_Actuals!AV442","v":0},{"$f":"I_Actuals!AW442","v":0},{"$f":"I_Actuals!AX442","v":0},{"$f":"I_Actuals!AY442","v":0},{"$f":"I_Actuals!AZ442","v":0},{"$f":"I_Actuals!BA442","v":0},{"$f":"I_Actuals!BB442","v":0},{"$f":"I_Actuals!BC442","v":0},{"$f":"I_Actuals!BD442","v":0},{"$f":"I_Actuals!BE442","v":0},{"$f":"I_Actuals!BF442","v":0},{"$f":"I_Actuals!BG442","v":0},{"$f":"I_Actuals!BH442","v":0},{"$f":"I_Actuals!BI442","v":0},{"$f":"I_Actuals!BJ442","v":0}]
[null,null,null,null,{"$f":"C_Time!E46","v":"Final historic actuals period flag"},null,{"$f":"C_Time!G46","v":"flag"},null,null,{"$f":"C_Time!J46","v":0},null,{"$f":"C_Time!L46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y46","v":0},null,{"$f":"C_Time!AA46","v":0},{"$f":"C_Time!AB46","v":0},{"$f":"C_Time!AC46","v":0},{"$f":"C_Time!AD46","v":0},{"$f":"C_Time!AE46","v":0},{"$f":"C_Time!AF46","v":1},{"$f":"C_Time!AG46","v":0},{"$f":"C_Time!AH46","v":0},{"$f":"C_Time!AI46","v":0},{"$f":"C_Time!AJ46","v":0},{"$f":"C_Time!AK46","v":0},{"$f":"C_Time!AL46","v":0},{"$f":"C_Time!AM46","v":0},{"$f":"C_Time!AN46","v":0},{"$f":"C_Time!AO46","v":0},{"$f":"C_Time!AP46","v":0},{"$f":"C_Time!AQ46","v":0},{"$f":"C_Time!AR46","v":0},{"$f":"C_Time!AS46","v":0},{"$f":"C_Time!AT46","v":0},{"$f":"C_Time!AU46","v":0},{"$f":"C_Time!AV46","v":0},{"$f":"C_Time!AW46","v":0},{"$f":"C_Time!AX46","v":0},{"$f":"C_Time!AY46","v":0},{"$f":"C_Time!AZ46","v":0},{"$f":"C_Time!BA46","v":0},{"$f":"C_Time!BB46","v":0},{"$f":"C_Time!BC46","v":0},{"$f":"C_Time!BD46","v":0},{"$f":"C_Time!BE46","v":0},{"$f":"C_Time!BF46","v":0},{"$f":"C_Time!BG46","v":0},{"$f":"C_Time!BH46","v":0},{"$f":"C_Time!BI46","v":0},{"$f":"C_Time!BJ46","v":0}]
[]
[null,null,null,"Capitalised Financing Costs"]
[null,null,null,null,{"$f":"E356","v":"Pension Contribution Variance for Calendar Year - calculated"},null,{"$f":"G356","v":"£'000 "},{"$f":"H356","v":"Nominal Y/E"},null,{"$f":"J356","v":0},null,{"$f":"L356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y356","v":3602.5788741047249},null,{"$f":"AA356","v":689.10777737006902},371.45783436390502,534.52559337882576,973.18376204597416,1125.1959764090866,209.10793053686439,0,-300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E367","v":"RPI-CPI wedge variance adjustment"},null,{"$f":"G367","v":"£'000 "},{"$f":"H367","v":"Nominal Y/E"},null,{"$f":"J367","v":0},null,{"$f":"L367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y367","v":100},null,{"$f":"AA367","v":0},0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E480","v":"Growth for calendar year"},null,{"$f":"G480","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-809.87720025076271,null,0,-1.6767292863359076,-22.854107143943466,-3.6366150384939608,23.231270702303423,0,-189.85007541948664,-615.09094406480619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E284","v":"RAB 1 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_Series Oceanic'!F284","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"'I_Series Oceanic'!G284","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J284","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series Oceanic'!L284","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y284","v":0},null,{"$f":"'I_Series Oceanic'!AA284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AB284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AC284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AD284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AE284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AF284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AG284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AH284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AJ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AK284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AL284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AM284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AN284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AO284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AP284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AQ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AR284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AS284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AT284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AU284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AV284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AW284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AX284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AY284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AZ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BA284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BB284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BC284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BD284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BE284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BF284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BG284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BH284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BJ284","v":3.1868757419804931E-2}]
[]
[null,null,null,null,{"$f":"C_Time!E$47","v":"RAB Flag (Oceanic & UKATS) for 2021 & 2022"},null,{"$f":"C_Time!G$47","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$47","v":8},null,{"$f":"C_Time!AA$47","v":1},{"$f":"C_Time!AB$47","v":1},{"$f":"C_Time!AC$47","v":1},{"$f":"C_Time!AD$47","v":1},{"$f":"C_Time!AE$47","v":1},{"$f":"C_Time!AF$47","v":1},{"$f":"C_Time!AG$47","v":1},{"$f":"C_Time!AH$47","v":1},{"$f":"C_Time!AI$47","v":0},{"$f":"C_Time!AJ$47","v":0},{"$f":"C_Time!AK$47","v":0},{"$f":"C_Time!AL$47","v":0},{"$f":"C_Time!AM$47","v":0},{"$f":"C_Time!AN$47","v":0},{"$f":"C_Time!AO$47","v":0},{"$f":"C_Time!AP$47","v":0},{"$f":"C_Time!AQ$47","v":0},{"$f":"C_Time!AR$47","v":0},{"$f":"C_Time!AS$47","v":0},{"$f":"C_Time!AT$47","v":0},{"$f":"C_Time!AU$47","v":0},{"$f":"C_Time!AV$47","v":0},{"$f":"C_Time!AW$47","v":0},{"$f":"C_Time!AX$47","v":0},{"$f":"C_Time!AY$47","v":0},{"$f":"C_Time!AZ$47","v":0},{"$f":"C_Time!BA$47","v":0},{"$f":"C_Time!BB$47","v":0},{"$f":"C_Time!BC$47","v":0},{"$f":"C_Time!BD$47","v":0},{"$f":"C_Time!BE$47","v":0},{"$f":"C_Time!BF$47","v":0},{"$f":"C_Time!BG$47","v":0},{"$f":"C_Time!BH$47","v":0},{"$f":"C_Time!BI$47","v":0},{"$f":"C_Time!BJ$47","v":0}]
[null,null,null,null,{"$f":"E$500","v":"Forecast Capitalised financing costs"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$500","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$500","v":-404.16085137300342},null,{"$f":"AA$500","v":23.050103391671151},-30.353726754598796,-42.227768656056526,-4.7208081784690474,56.40094408083759,-42.537710238218366,-124.95243714614948,-238.81944787201994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capitalised financing costs",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H504","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA505:BJ505)","v":3355.471711988986},null,{"$f":"IF(AA502 = 1, AA503, AA504)","v":196.45843406556057},411.60406651413092,727.85918680761449,1075.7075976219796,1383.4579275971807,-39.615500617480926,-100,-300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E505","v":"Capitalised financing costs"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,3355.471711988986,null,196.45843406556057,411.60406651413092,727.85918680761449,1075.7075976219796,1383.4579275971807,-39.615500617480926,-100,-300,0,0,{"$f":"AK505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[]
[null,"6h",null,"Prior Reporting Period Tax Clawback"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E344","v":"Prior Reporting Period Tax clawback  - Oceanic"},null,{"$f":"'I_Series Oceanic'!G344","v":"£'000 "},{"$f":"'I_Series Oceanic'!H344","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I344","v":"Increase / (Decrease)"},{"$f":"'I_Series Oceanic'!J344","v":0},null,{"$f":"'I_Series Oceanic'!L344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y344","v":0},null,{"$f":"'I_Series Oceanic'!AA344","v":0},{"$f":"'I_Series Oceanic'!AB344","v":0},{"$f":"'I_Series Oceanic'!AC344","v":0},{"$f":"'I_Series Oceanic'!AD344","v":0},{"$f":"'I_Series Oceanic'!AE344","v":0},{"$f":"'I_Series Oceanic'!AF344","v":0},{"$f":"'I_Series Oceanic'!AG344","v":0},{"$f":"'I_Series Oceanic'!AH344","v":0},{"$f":"'I_Series Oceanic'!AI344","v":0},{"$f":"'I_Series Oceanic'!AJ344","v":0},{"$f":"'I_Series Oceanic'!AK344","v":0},{"$f":"'I_Series Oceanic'!AL344","v":0},{"$f":"'I_Series Oceanic'!AM344","v":0},{"$f":"'I_Series Oceanic'!AN344","v":0},{"$f":"'I_Series Oceanic'!AO344","v":0},{"$f":"'I_Series Oceanic'!AP344","v":0},{"$f":"'I_Series Oceanic'!AQ344","v":0},{"$f":"'I_Series Oceanic'!AR344","v":0},{"$f":"'I_Series Oceanic'!AS344","v":0},{"$f":"'I_Series Oceanic'!AT344","v":0},{"$f":"'I_Series Oceanic'!AU344","v":0},{"$f":"'I_Series Oceanic'!AV344","v":0},{"$f":"'I_Series Oceanic'!AW344","v":0},{"$f":"'I_Series Oceanic'!AX344","v":0},{"$f":"'I_Series Oceanic'!AY344","v":0},{"$f":"'I_Series Oceanic'!AZ344","v":0},{"$f":"'I_Series Oceanic'!BA344","v":0},{"$f":"'I_Series Oceanic'!BB344","v":0},{"$f":"'I_Series Oceanic'!BC344","v":0},{"$f":"'I_Series Oceanic'!BD344","v":0},{"$f":"'I_Series Oceanic'!BE344","v":0},{"$f":"'I_Series Oceanic'!BF344","v":0},{"$f":"'I_Series Oceanic'!BG344","v":0},{"$f":"'I_Series Oceanic'!BH344","v":0},{"$f":"'I_Series Oceanic'!BI344","v":0},{"$f":"'I_Series Oceanic'!BJ344","v":0}]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[]
["RAB2 Calculations"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$258","v":"RAB 2 b/f - Oceanic - Actual"},null,{"$f":"I_Actuals!G$258","v":"£'000 "},{"$f":"I_Actuals!H$258","v":"Nominal Year BEG"},null,{"$f":"I_Actuals!J$258","v":0},null,{"$f":"I_Actuals!L$258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$258","v":0},null,{"$f":"I_Actuals!AA$258","v":0},{"$f":"I_Actuals!AB$258","v":0},{"$f":"I_Actuals!AC$258","v":0},{"$f":"I_Actuals!AD$258","v":0},{"$f":"I_Actuals!AE$258","v":0},{"$f":"I_Actuals!AF$258","v":0},{"$f":"I_Actuals!AG$258","v":0},{"$f":"I_Actuals!AH$258","v":0},{"$f":"I_Actuals!AI$258","v":0},{"$f":"I_Actuals!AJ$258","v":0},{"$f":"I_Actuals!AK$258","v":0},{"$f":"I_Actuals!AL$258","v":0},{"$f":"I_Actuals!AM$258","v":0},{"$f":"I_Actuals!AN$258","v":0},{"$f":"I_Actuals!AO$258","v":0},{"$f":"I_Actuals!AP$258","v":0},{"$f":"I_Actuals!AQ$258","v":0},{"$f":"I_Actuals!AR$258","v":0},{"$f":"I_Actuals!AS$258","v":0},{"$f":"I_Actuals!AT$258","v":0},{"$f":"I_Actuals!AU$258","v":0},{"$f":"I_Actuals!AV$258","v":0},{"$f":"I_Actuals!AW$258","v":0},{"$f":"I_Actuals!AX$258","v":0},{"$f":"I_Actuals!AY$258","v":0},{"$f":"I_Actuals!AZ$258","v":0},{"$f":"I_Actuals!BA$258","v":0},{"$f":"I_Actuals!BB$258","v":0},{"$f":"I_Actuals!BC$258","v":0},{"$f":"I_Actuals!BD$258","v":0},{"$f":"I_Actuals!BE$258","v":0},{"$f":"I_Actuals!BF$258","v":0},{"$f":"I_Actuals!BG$258","v":0},{"$f":"I_Actuals!BH$258","v":0},{"$f":"I_Actuals!BI$258","v":0},{"$f":"I_Actuals!BJ$258","v":0}]
[null,null,null,null,"Oceanic RAB 2 b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA520 = 1, AA521, Z530)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E540","v":"RAB 2 Indexation of prior year closing balance"},null,{"$f":"G540","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E598","v":"Net Capex for year - RAB 2"},null,{"$f":"G598","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E609","v":"Real movements in Working Capital"},null,{"$f":"G609","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic RAB 2 c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H529","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA523:AA529)","v":0},{"$f":"SUM(AB523:AB529)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E523","v":"Oceanic RAB 2 b/f"},null,"£'000 ","Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$231","v":"RAB Indexation of prior year closing balance (Oceanic) - growth rate"},null,{"$f":"C_Index!G$231","v":"%"},{"$f":"C_Index!H$231","v":"RPI 2020"},null,{"$f":"C_Index!J$231","v":0},null,{"$f":"C_Index!L$231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$231","v":0},null,{"$f":"C_Index!AA$231","v":0},{"$f":"C_Index!AB$231","v":2.4942440521872777E-2},{"$f":"C_Index!AC$231","v":4.1183077499064025E-2},{"$f":"C_Index!AD$231","v":2.6968716289104577E-2},{"$f":"C_Index!AE$231","v":2.2058823529411686E-2},{"$f":"C_Index!AF$231","v":1.1990407673860837E-2},{"$f":"C_Index!AG$231","v":7.549085985104953E-2},{"$f":"C_Index!AH$231","v":0.13440352533836952},{"$f":"C_Index!AI$231","v":4.7535251109877663E-2},{"$f":"C_Index!AJ$231","v":1.1323770077567241E-2},{"$f":"C_Index!AK$231","v":1.0407871440219152E-2},{"$f":"C_Index!AL$231","v":2.429425376229255E-2},{"$f":"C_Index!AM$231","v":2.9713364233401318E-2},{"$f":"C_Index!AN$231","v":2.802018348263724E-2},{"$f":"C_Index!AO$231","v":2.802018348263724E-2},{"$f":"C_Index!AP$231","v":2.802018348263724E-2},{"$f":"C_Index!AQ$231","v":2.802018348263724E-2},{"$f":"C_Index!AR$231","v":2.802018348263724E-2},{"$f":"C_Index!AS$231","v":2.802018348263724E-2},{"$f":"C_Index!AT$231","v":2.802018348263724E-2},{"$f":"C_Index!AU$231","v":2.802018348263724E-2},{"$f":"C_Index!AV$231","v":2.802018348263724E-2},{"$f":"C_Index!AW$231","v":2.802018348263724E-2},{"$f":"C_Index!AX$231","v":2.802018348263724E-2},{"$f":"C_Index!AY$231","v":2.802018348263724E-2},{"$f":"C_Index!AZ$231","v":2.802018348263724E-2},{"$f":"C_Index!BA$231","v":2.802018348263724E-2},{"$f":"C_Index!BB$231","v":2.802018348263724E-2},{"$f":"C_Index!BC$231","v":2.802018348263724E-2},{"$f":"C_Index!BD$231","v":2.802018348263724E-2},{"$f":"C_Index!BE$231","v":2.802018348263724E-2},{"$f":"C_Index!BF$231","v":2.802018348263724E-2},{"$f":"C_Index!BG$231","v":2.802018348263724E-2},{"$f":"C_Index!BH$231","v":2.802018348263724E-2},{"$f":"C_Index!BI$231","v":2.802018348263724E-2},{"$f":"C_Index!BJ$231","v":2.802018348263724E-2}]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"E535","v":"RAB 2 Indexation of prior year closing balance - calculated"},null,{"$f":"G535","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D532","v":"RAB 2 Indexation of prior year closing balance"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H539","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA540:BJ540)","v":0},null,{"$f":"IF( AA537 = 1, AA538, AA539 )","v":0},{"$f":"IF( AB537 = 1, AB538, AB539 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RAB 2 Adjustments"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$348","v":"RAB 2 In-period non capex RAB adjustments"},null,{"$f":"'I_Series Oceanic'!G$348","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$348","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I$348","v":"Increase / (Decrease)"},{"$f":"'I_Series Oceanic'!J$348","v":0},null,{"$f":"'I_Series Oceanic'!L$348","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$348","v":0},null,{"$f":"'I_Series Oceanic'!AA$348","v":0},{"$f":"'I_Series Oceanic'!AB$348","v":0},{"$f":"'I_Series Oceanic'!AC$348","v":0},{"$f":"'I_Series Oceanic'!AD$348","v":0},{"$f":"'I_Series Oceanic'!AE$348","v":0},{"$f":"'I_Series Oceanic'!AF$348","v":0},{"$f":"'I_Series Oceanic'!AG$348","v":0},{"$f":"'I_Series Oceanic'!AH$348","v":0},{"$f":"'I_Series Oceanic'!AI$348","v":0},{"$f":"'I_Series Oceanic'!AJ$348","v":0},{"$f":"'I_Series Oceanic'!AK$348","v":0},{"$f":"'I_Series Oceanic'!AL$348","v":0},{"$f":"'I_Series Oceanic'!AM$348","v":0},{"$f":"'I_Series Oceanic'!AN$348","v":0},{"$f":"'I_Series Oceanic'!AO$348","v":0},{"$f":"'I_Series Oceanic'!AP$348","v":0},{"$f":"'I_Series Oceanic'!AQ$348","v":0},{"$f":"'I_Series Oceanic'!AR$348","v":0},{"$f":"'I_Series Oceanic'!AS$348","v":0},{"$f":"'I_Series Oceanic'!AT$348","v":0},{"$f":"'I_Series Oceanic'!AU$348","v":0},{"$f":"'I_Series Oceanic'!AV$348","v":0},{"$f":"'I_Series Oceanic'!AW$348","v":0},{"$f":"'I_Series Oceanic'!AX$348","v":0},{"$f":"'I_Series Oceanic'!AY$348","v":0},{"$f":"'I_Series Oceanic'!AZ$348","v":0},{"$f":"'I_Series Oceanic'!BA$348","v":0},{"$f":"'I_Series Oceanic'!BB$348","v":0},{"$f":"'I_Series Oceanic'!BC$348","v":0},{"$f":"'I_Series Oceanic'!BD$348","v":0},{"$f":"'I_Series Oceanic'!BE$348","v":0},{"$f":"'I_Series Oceanic'!BF$348","v":0},{"$f":"'I_Series Oceanic'!BG$348","v":0},{"$f":"'I_Series Oceanic'!BH$348","v":0},{"$f":"'I_Series Oceanic'!BI$348","v":0},{"$f":"'I_Series Oceanic'!BJ$348","v":0}]
[null,null,null,null,"RAB 2 Adjustments - calculated",null,{"$f":"G543","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA543:AA544) * AA545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC543:BC544) * BC545","v":0},{"$f":"SUM(BD543:BD544) * BD545","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Actuals!E$260","v":"RAB 2 Adjustments - Oceanic - Actual"},null,{"$f":"I_Actuals!G$260","v":"£'000 "},{"$f":"I_Actuals!H$260","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$260","v":0},null,{"$f":"I_Actuals!L$260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$260","v":0},null,{"$f":"I_Actuals!AA$260","v":0},{"$f":"I_Actuals!AB$260","v":0},{"$f":"I_Actuals!AC$260","v":0},{"$f":"I_Actuals!AD$260","v":0},{"$f":"I_Actuals!AE$260","v":0},{"$f":"I_Actuals!AF$260","v":0},{"$f":"I_Actuals!AG$260","v":0},{"$f":"I_Actuals!AH$260","v":0},{"$f":"I_Actuals!AI$260","v":0},{"$f":"I_Actuals!AJ$260","v":0},{"$f":"I_Actuals!AK$260","v":0},{"$f":"I_Actuals!AL$260","v":0},{"$f":"I_Actuals!AM$260","v":0},{"$f":"I_Actuals!AN$260","v":0},{"$f":"I_Actuals!AO$260","v":0},{"$f":"I_Actuals!AP$260","v":0},{"$f":"I_Actuals!AQ$260","v":0},{"$f":"I_Actuals!AR$260","v":0},{"$f":"I_Actuals!AS$260","v":0},{"$f":"I_Actuals!AT$260","v":0},{"$f":"I_Actuals!AU$260","v":0},{"$f":"I_Actuals!AV$260","v":0},{"$f":"I_Actuals!AW$260","v":0},{"$f":"I_Actuals!AX$260","v":0},{"$f":"I_Actuals!AY$260","v":0},{"$f":"I_Actuals!AZ$260","v":0},{"$f":"I_Actuals!BA$260","v":0},{"$f":"I_Actuals!BB$260","v":0},{"$f":"I_Actuals!BC$260","v":0},{"$f":"I_Actuals!BD$260","v":0},{"$f":"I_Actuals!BE$260","v":0},{"$f":"I_Actuals!BF$260","v":0},{"$f":"I_Actuals!BG$260","v":0},{"$f":"I_Actuals!BH$260","v":0},{"$f":"I_Actuals!BI$260","v":0},{"$f":"I_Actuals!BJ$260","v":0}]
[null,null,null,null,{"$f":"E$546","v":"RAB 2 Adjustments - calculated"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$546","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$546","v":0},null,{"$f":"AA$546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RAB 2 - Capex - Additions"]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E74","v":"Category 2"},null,{"$f":"C_Capex_Oceanic!G74","v":"£'000"},{"$f":"C_Capex_Oceanic!H74","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J74","v":0},null,{"$f":"C_Capex_Oceanic!L74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y74","v":0},null,{"$f":"C_Capex_Oceanic!AA74","v":0},{"$f":"C_Capex_Oceanic!AB74","v":0},{"$f":"C_Capex_Oceanic!AC74","v":0},{"$f":"C_Capex_Oceanic!AD74","v":0},{"$f":"C_Capex_Oceanic!AE74","v":0},{"$f":"C_Capex_Oceanic!AF74","v":0},{"$f":"C_Capex_Oceanic!AG74","v":0},{"$f":"C_Capex_Oceanic!AH74","v":0},{"$f":"C_Capex_Oceanic!AI74","v":0},{"$f":"C_Capex_Oceanic!AJ74","v":0},{"$f":"C_Capex_Oceanic!AK74","v":0},{"$f":"C_Capex_Oceanic!AL74","v":0},{"$f":"C_Capex_Oceanic!AM74","v":0},{"$f":"C_Capex_Oceanic!AN74","v":0},{"$f":"C_Capex_Oceanic!AO74","v":0},{"$f":"C_Capex_Oceanic!AP74","v":0},{"$f":"C_Capex_Oceanic!AQ74","v":0},{"$f":"C_Capex_Oceanic!AR74","v":0},{"$f":"C_Capex_Oceanic!AS74","v":0},{"$f":"C_Capex_Oceanic!AT74","v":0},{"$f":"C_Capex_Oceanic!AU74","v":0},{"$f":"C_Capex_Oceanic!AV74","v":0},{"$f":"C_Capex_Oceanic!AW74","v":0},{"$f":"C_Capex_Oceanic!AX74","v":0},{"$f":"C_Capex_Oceanic!AY74","v":0},{"$f":"C_Capex_Oceanic!AZ74","v":0},{"$f":"C_Capex_Oceanic!BA74","v":0},{"$f":"C_Capex_Oceanic!BB74","v":0},{"$f":"C_Capex_Oceanic!BC74","v":0},{"$f":"C_Capex_Oceanic!BD74","v":0},{"$f":"C_Capex_Oceanic!BE74","v":0},{"$f":"C_Capex_Oceanic!BF74","v":0},{"$f":"C_Capex_Oceanic!BG74","v":0},{"$f":"C_Capex_Oceanic!BH74","v":0},{"$f":"C_Capex_Oceanic!BI74","v":0},{"$f":"C_Capex_Oceanic!BJ74","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E75","v":"Category 3"},null,{"$f":"C_Capex_Oceanic!G75","v":"£'000"},{"$f":"C_Capex_Oceanic!H75","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J75","v":0},null,{"$f":"C_Capex_Oceanic!L75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y75","v":0},null,{"$f":"C_Capex_Oceanic!AA75","v":0},{"$f":"C_Capex_Oceanic!AB75","v":0},{"$f":"C_Capex_Oceanic!AC75","v":0},{"$f":"C_Capex_Oceanic!AD75","v":0},{"$f":"C_Capex_Oceanic!AE75","v":0},{"$f":"C_Capex_Oceanic!AF75","v":0},{"$f":"C_Capex_Oceanic!AG75","v":0},{"$f":"C_Capex_Oceanic!AH75","v":0},{"$f":"C_Capex_Oceanic!AI75","v":0},{"$f":"C_Capex_Oceanic!AJ75","v":0},{"$f":"C_Capex_Oceanic!AK75","v":0},{"$f":"C_Capex_Oceanic!AL75","v":0},{"$f":"C_Capex_Oceanic!AM75","v":0},{"$f":"C_Capex_Oceanic!AN75","v":0},{"$f":"C_Capex_Oceanic!AO75","v":0},{"$f":"C_Capex_Oceanic!AP75","v":0},{"$f":"C_Capex_Oceanic!AQ75","v":0},{"$f":"C_Capex_Oceanic!AR75","v":0},{"$f":"C_Capex_Oceanic!AS75","v":0},{"$f":"C_Capex_Oceanic!AT75","v":0},{"$f":"C_Capex_Oceanic!AU75","v":0},{"$f":"C_Capex_Oceanic!AV75","v":0},{"$f":"C_Capex_Oceanic!AW75","v":0},{"$f":"C_Capex_Oceanic!AX75","v":0},{"$f":"C_Capex_Oceanic!AY75","v":0},{"$f":"C_Capex_Oceanic!AZ75","v":0},{"$f":"C_Capex_Oceanic!BA75","v":0},{"$f":"C_Capex_Oceanic!BB75","v":0},{"$f":"C_Capex_Oceanic!BC75","v":0},{"$f":"C_Capex_Oceanic!BD75","v":0},{"$f":"C_Capex_Oceanic!BE75","v":0},{"$f":"C_Capex_Oceanic!BF75","v":0},{"$f":"C_Capex_Oceanic!BG75","v":0},{"$f":"C_Capex_Oceanic!BH75","v":0},{"$f":"C_Capex_Oceanic!BI75","v":0},{"$f":"C_Capex_Oceanic!BJ75","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E77","v":"Category 5"},null,{"$f":"C_Capex_Oceanic!G77","v":"£'000"},{"$f":"C_Capex_Oceanic!H77","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J77","v":0},null,{"$f":"C_Capex_Oceanic!L77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y77","v":0},null,{"$f":"C_Capex_Oceanic!AA77","v":0},{"$f":"C_Capex_Oceanic!AB77","v":0},{"$f":"C_Capex_Oceanic!AC77","v":0},{"$f":"C_Capex_Oceanic!AD77","v":0},{"$f":"C_Capex_Oceanic!AE77","v":0},{"$f":"C_Capex_Oceanic!AF77","v":0},{"$f":"C_Capex_Oceanic!AG77","v":0},{"$f":"C_Capex_Oceanic!AH77","v":0},{"$f":"C_Capex_Oceanic!AI77","v":0},{"$f":"C_Capex_Oceanic!AJ77","v":0},{"$f":"C_Capex_Oceanic!AK77","v":0},{"$f":"C_Capex_Oceanic!AL77","v":0},{"$f":"C_Capex_Oceanic!AM77","v":0},{"$f":"C_Capex_Oceanic!AN77","v":0},{"$f":"C_Capex_Oceanic!AO77","v":0},{"$f":"C_Capex_Oceanic!AP77","v":0},{"$f":"C_Capex_Oceanic!AQ77","v":0},{"$f":"C_Capex_Oceanic!AR77","v":0},{"$f":"C_Capex_Oceanic!AS77","v":0},{"$f":"C_Capex_Oceanic!AT77","v":0},{"$f":"C_Capex_Oceanic!AU77","v":0},{"$f":"C_Capex_Oceanic!AV77","v":0},{"$f":"C_Capex_Oceanic!AW77","v":0},{"$f":"C_Capex_Oceanic!AX77","v":0},{"$f":"C_Capex_Oceanic!AY77","v":0},{"$f":"C_Capex_Oceanic!AZ77","v":0},{"$f":"C_Capex_Oceanic!BA77","v":0},{"$f":"C_Capex_Oceanic!BB77","v":0},{"$f":"C_Capex_Oceanic!BC77","v":0},{"$f":"C_Capex_Oceanic!BD77","v":0},{"$f":"C_Capex_Oceanic!BE77","v":0},{"$f":"C_Capex_Oceanic!BF77","v":0},{"$f":"C_Capex_Oceanic!BG77","v":0},{"$f":"C_Capex_Oceanic!BH77","v":0},{"$f":"C_Capex_Oceanic!BI77","v":0},{"$f":"C_Capex_Oceanic!BJ77","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E78","v":"Category 6"},null,{"$f":"C_Capex_Oceanic!G78","v":"£'000"},{"$f":"C_Capex_Oceanic!H78","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J78","v":0},null,{"$f":"C_Capex_Oceanic!L78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y78","v":0},null,{"$f":"C_Capex_Oceanic!AA78","v":0},{"$f":"C_Capex_Oceanic!AB78","v":0},{"$f":"C_Capex_Oceanic!AC78","v":0},{"$f":"C_Capex_Oceanic!AD78","v":0},{"$f":"C_Capex_Oceanic!AE78","v":0},{"$f":"C_Capex_Oceanic!AF78","v":0},{"$f":"C_Capex_Oceanic!AG78","v":0},{"$f":"C_Capex_Oceanic!AH78","v":0},{"$f":"C_Capex_Oceanic!AI78","v":0},{"$f":"C_Capex_Oceanic!AJ78","v":0},{"$f":"C_Capex_Oceanic!AK78","v":0},{"$f":"C_Capex_Oceanic!AL78","v":0},{"$f":"C_Capex_Oceanic!AM78","v":0},{"$f":"C_Capex_Oceanic!AN78","v":0},{"$f":"C_Capex_Oceanic!AO78","v":0},{"$f":"C_Capex_Oceanic!AP78","v":0},{"$f":"C_Capex_Oceanic!AQ78","v":0},{"$f":"C_Capex_Oceanic!AR78","v":0},{"$f":"C_Capex_Oceanic!AS78","v":0},{"$f":"C_Capex_Oceanic!AT78","v":0},{"$f":"C_Capex_Oceanic!AU78","v":0},{"$f":"C_Capex_Oceanic!AV78","v":0},{"$f":"C_Capex_Oceanic!AW78","v":0},{"$f":"C_Capex_Oceanic!AX78","v":0},{"$f":"C_Capex_Oceanic!AY78","v":0},{"$f":"C_Capex_Oceanic!AZ78","v":0},{"$f":"C_Capex_Oceanic!BA78","v":0},{"$f":"C_Capex_Oceanic!BB78","v":0},{"$f":"C_Capex_Oceanic!BC78","v":0},{"$f":"C_Capex_Oceanic!BD78","v":0},{"$f":"C_Capex_Oceanic!BE78","v":0},{"$f":"C_Capex_Oceanic!BF78","v":0},{"$f":"C_Capex_Oceanic!BG78","v":0},{"$f":"C_Capex_Oceanic!BH78","v":0},{"$f":"C_Capex_Oceanic!BI78","v":0},{"$f":"C_Capex_Oceanic!BJ78","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E81","v":"Category 9"},null,{"$f":"C_Capex_Oceanic!G81","v":"£'000"},{"$f":"C_Capex_Oceanic!H81","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J81","v":0},null,{"$f":"C_Capex_Oceanic!L81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y81","v":0},null,{"$f":"C_Capex_Oceanic!AA81","v":0},{"$f":"C_Capex_Oceanic!AB81","v":0},{"$f":"C_Capex_Oceanic!AC81","v":0},{"$f":"C_Capex_Oceanic!AD81","v":0},{"$f":"C_Capex_Oceanic!AE81","v":0},{"$f":"C_Capex_Oceanic!AF81","v":0},{"$f":"C_Capex_Oceanic!AG81","v":0},{"$f":"C_Capex_Oceanic!AH81","v":0},{"$f":"C_Capex_Oceanic!AI81","v":0},{"$f":"C_Capex_Oceanic!AJ81","v":0},{"$f":"C_Capex_Oceanic!AK81","v":0},{"$f":"C_Capex_Oceanic!AL81","v":0},{"$f":"C_Capex_Oceanic!AM81","v":0},{"$f":"C_Capex_Oceanic!AN81","v":0},{"$f":"C_Capex_Oceanic!AO81","v":0},{"$f":"C_Capex_Oceanic!AP81","v":0},{"$f":"C_Capex_Oceanic!AQ81","v":0},{"$f":"C_Capex_Oceanic!AR81","v":0},{"$f":"C_Capex_Oceanic!AS81","v":0},{"$f":"C_Capex_Oceanic!AT81","v":0},{"$f":"C_Capex_Oceanic!AU81","v":0},{"$f":"C_Capex_Oceanic!AV81","v":0},{"$f":"C_Capex_Oceanic!AW81","v":0},{"$f":"C_Capex_Oceanic!AX81","v":0},{"$f":"C_Capex_Oceanic!AY81","v":0},{"$f":"C_Capex_Oceanic!AZ81","v":0},{"$f":"C_Capex_Oceanic!BA81","v":0},{"$f":"C_Capex_Oceanic!BB81","v":0},{"$f":"C_Capex_Oceanic!BC81","v":0},{"$f":"C_Capex_Oceanic!BD81","v":0},{"$f":"C_Capex_Oceanic!BE81","v":0},{"$f":"C_Capex_Oceanic!BF81","v":0},{"$f":"C_Capex_Oceanic!BG81","v":0},{"$f":"C_Capex_Oceanic!BH81","v":0},{"$f":"C_Capex_Oceanic!BI81","v":0},{"$f":"C_Capex_Oceanic!BJ81","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E82","v":"Category 10"},null,{"$f":"C_Capex_Oceanic!G82","v":"£'000"},{"$f":"C_Capex_Oceanic!H82","v":"RPI 2020"},null,{"$f":"C_Capex_Oceanic!J82","v":0},null,{"$f":"C_Capex_Oceanic!L82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y82","v":0},null,{"$f":"C_Capex_Oceanic!AA82","v":0},{"$f":"C_Capex_Oceanic!AB82","v":0},{"$f":"C_Capex_Oceanic!AC82","v":0},{"$f":"C_Capex_Oceanic!AD82","v":0},{"$f":"C_Capex_Oceanic!AE82","v":0},{"$f":"C_Capex_Oceanic!AF82","v":0},{"$f":"C_Capex_Oceanic!AG82","v":0},{"$f":"C_Capex_Oceanic!AH82","v":0},{"$f":"C_Capex_Oceanic!AI82","v":0},{"$f":"C_Capex_Oceanic!AJ82","v":0},{"$f":"C_Capex_Oceanic!AK82","v":0},{"$f":"C_Capex_Oceanic!AL82","v":0},{"$f":"C_Capex_Oceanic!AM82","v":0},{"$f":"C_Capex_Oceanic!AN82","v":0},{"$f":"C_Capex_Oceanic!AO82","v":0},{"$f":"C_Capex_Oceanic!AP82","v":0},{"$f":"C_Capex_Oceanic!AQ82","v":0},{"$f":"C_Capex_Oceanic!AR82","v":0},{"$f":"C_Capex_Oceanic!AS82","v":0},{"$f":"C_Capex_Oceanic!AT82","v":0},{"$f":"C_Capex_Oceanic!AU82","v":0},{"$f":"C_Capex_Oceanic!AV82","v":0},{"$f":"C_Capex_Oceanic!AW82","v":0},{"$f":"C_Capex_Oceanic!AX82","v":0},{"$f":"C_Capex_Oceanic!AY82","v":0},{"$f":"C_Capex_Oceanic!AZ82","v":0},{"$f":"C_Capex_Oceanic!BA82","v":0},{"$f":"C_Capex_Oceanic!BB82","v":0},{"$f":"C_Capex_Oceanic!BC82","v":0},{"$f":"C_Capex_Oceanic!BD82","v":0},{"$f":"C_Capex_Oceanic!BE82","v":0},{"$f":"C_Capex_Oceanic!BF82","v":0},{"$f":"C_Capex_Oceanic!BG82","v":0},{"$f":"C_Capex_Oceanic!BH82","v":0},{"$f":"C_Capex_Oceanic!BI82","v":0},{"$f":"C_Capex_Oceanic!BJ82","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$255","v":"Project cash flows - RAB Allocation - RAB 2 - Category 2 "},null,{"$f":"'I_Series NERL'!G$255","v":"%"},null,null,{"$f":"'I_Series NERL'!J$255","v":0},null,{"$f":"'I_Series NERL'!L$255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$255","v":0},null,{"$f":"'I_Series NERL'!AA$255","v":0},{"$f":"'I_Series NERL'!AB$255","v":0},{"$f":"'I_Series NERL'!AC$255","v":0},{"$f":"'I_Series NERL'!AD$255","v":0},{"$f":"'I_Series NERL'!AE$255","v":0},{"$f":"'I_Series NERL'!AF$255","v":0},{"$f":"'I_Series NERL'!AG$255","v":0},{"$f":"'I_Series NERL'!AH$255","v":0},{"$f":"'I_Series NERL'!AI$255","v":0},{"$f":"'I_Series NERL'!AJ$255","v":0},{"$f":"'I_Series NERL'!AK$255","v":0},{"$f":"'I_Series NERL'!AL$255","v":0},{"$f":"'I_Series NERL'!AM$255","v":0},{"$f":"'I_Series NERL'!AN$255","v":0},{"$f":"'I_Series NERL'!AO$255","v":0},{"$f":"'I_Series NERL'!AP$255","v":0},{"$f":"'I_Series NERL'!AQ$255","v":0},{"$f":"'I_Series NERL'!AR$255","v":0},{"$f":"'I_Series NERL'!AS$255","v":0},{"$f":"'I_Series NERL'!AT$255","v":0},{"$f":"'I_Series NERL'!AU$255","v":0},{"$f":"'I_Series NERL'!AV$255","v":0},{"$f":"'I_Series NERL'!AW$255","v":0},{"$f":"'I_Series NERL'!AX$255","v":0},{"$f":"'I_Series NERL'!AY$255","v":0},{"$f":"'I_Series NERL'!AZ$255","v":0},{"$f":"'I_Series NERL'!BA$255","v":0},{"$f":"'I_Series NERL'!BB$255","v":0},{"$f":"'I_Series NERL'!BC$255","v":0},{"$f":"'I_Series NERL'!BD$255","v":0},{"$f":"'I_Series NERL'!BE$255","v":0},{"$f":"'I_Series NERL'!BF$255","v":0},{"$f":"'I_Series NERL'!BG$255","v":0},{"$f":"'I_Series NERL'!BH$255","v":0},{"$f":"'I_Series NERL'!BI$255","v":0},{"$f":"'I_Series NERL'!BJ$255","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$276","v":"Project cash flows - RAB Allocation - RAB 2 - Category 3 "},null,{"$f":"'I_Series NERL'!G$276","v":"%"},null,null,{"$f":"'I_Series NERL'!J$276","v":0},null,{"$f":"'I_Series NERL'!L$276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$276","v":0},null,{"$f":"'I_Series NERL'!AA$276","v":0},{"$f":"'I_Series NERL'!AB$276","v":0},{"$f":"'I_Series NERL'!AC$276","v":0},{"$f":"'I_Series NERL'!AD$276","v":0},{"$f":"'I_Series NERL'!AE$276","v":0},{"$f":"'I_Series NERL'!AF$276","v":0},{"$f":"'I_Series NERL'!AG$276","v":0},{"$f":"'I_Series NERL'!AH$276","v":0},{"$f":"'I_Series NERL'!AI$276","v":0},{"$f":"'I_Series NERL'!AJ$276","v":0},{"$f":"'I_Series NERL'!AK$276","v":0},{"$f":"'I_Series NERL'!AL$276","v":0},{"$f":"'I_Series NERL'!AM$276","v":0},{"$f":"'I_Series NERL'!AN$276","v":0},{"$f":"'I_Series NERL'!AO$276","v":0},{"$f":"'I_Series NERL'!AP$276","v":0},{"$f":"'I_Series NERL'!AQ$276","v":0},{"$f":"'I_Series NERL'!AR$276","v":0},{"$f":"'I_Series NERL'!AS$276","v":0},{"$f":"'I_Series NERL'!AT$276","v":0},{"$f":"'I_Series NERL'!AU$276","v":0},{"$f":"'I_Series NERL'!AV$276","v":0},{"$f":"'I_Series NERL'!AW$276","v":0},{"$f":"'I_Series NERL'!AX$276","v":0},{"$f":"'I_Series NERL'!AY$276","v":0},{"$f":"'I_Series NERL'!AZ$276","v":0},{"$f":"'I_Series NERL'!BA$276","v":0},{"$f":"'I_Series NERL'!BB$276","v":0},{"$f":"'I_Series NERL'!BC$276","v":0},{"$f":"'I_Series NERL'!BD$276","v":0},{"$f":"'I_Series NERL'!BE$276","v":0},{"$f":"'I_Series NERL'!BF$276","v":0},{"$f":"'I_Series NERL'!BG$276","v":0},{"$f":"'I_Series NERL'!BH$276","v":0},{"$f":"'I_Series NERL'!BI$276","v":0},{"$f":"'I_Series NERL'!BJ$276","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$318","v":"Project cash flows - RAB Allocation - RAB 2 - Category 5 "},null,{"$f":"'I_Series NERL'!G$318","v":"%"},null,null,{"$f":"'I_Series NERL'!J$318","v":0},null,{"$f":"'I_Series NERL'!L$318","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$318","v":0},null,{"$f":"'I_Series NERL'!AA$318","v":0},{"$f":"'I_Series NERL'!AB$318","v":0},{"$f":"'I_Series NERL'!AC$318","v":0},{"$f":"'I_Series NERL'!AD$318","v":0},{"$f":"'I_Series NERL'!AE$318","v":0},{"$f":"'I_Series NERL'!AF$318","v":0},{"$f":"'I_Series NERL'!AG$318","v":0},{"$f":"'I_Series NERL'!AH$318","v":0},{"$f":"'I_Series NERL'!AI$318","v":0},{"$f":"'I_Series NERL'!AJ$318","v":0},{"$f":"'I_Series NERL'!AK$318","v":0},{"$f":"'I_Series NERL'!AL$318","v":0},{"$f":"'I_Series NERL'!AM$318","v":0},{"$f":"'I_Series NERL'!AN$318","v":0},{"$f":"'I_Series NERL'!AO$318","v":0},{"$f":"'I_Series NERL'!AP$318","v":0},{"$f":"'I_Series NERL'!AQ$318","v":0},{"$f":"'I_Series NERL'!AR$318","v":0},{"$f":"'I_Series NERL'!AS$318","v":0},{"$f":"'I_Series NERL'!AT$318","v":0},{"$f":"'I_Series NERL'!AU$318","v":0},{"$f":"'I_Series NERL'!AV$318","v":0},{"$f":"'I_Series NERL'!AW$318","v":0},{"$f":"'I_Series NERL'!AX$318","v":0},{"$f":"'I_Series NERL'!AY$318","v":0},{"$f":"'I_Series NERL'!AZ$318","v":0},{"$f":"'I_Series NERL'!BA$318","v":0},{"$f":"'I_Series NERL'!BB$318","v":0},{"$f":"'I_Series NERL'!BC$318","v":0},{"$f":"'I_Series NERL'!BD$318","v":0},{"$f":"'I_Series NERL'!BE$318","v":0},{"$f":"'I_Series NERL'!BF$318","v":0},{"$f":"'I_Series NERL'!BG$318","v":0},{"$f":"'I_Series NERL'!BH$318","v":0},{"$f":"'I_Series NERL'!BI$318","v":0},{"$f":"'I_Series NERL'!BJ$318","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$339","v":"Project cash flows - RAB Allocation - RAB 2 - Category 6 "},null,{"$f":"'I_Series NERL'!G$339","v":"%"},null,null,{"$f":"'I_Series NERL'!J$339","v":0},null,{"$f":"'I_Series NERL'!L$339","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$339","v":0},null,{"$f":"'I_Series NERL'!AA$339","v":0},{"$f":"'I_Series NERL'!AB$339","v":0},{"$f":"'I_Series NERL'!AC$339","v":0},{"$f":"'I_Series NERL'!AD$339","v":0},{"$f":"'I_Series NERL'!AE$339","v":0},{"$f":"'I_Series NERL'!AF$339","v":0},{"$f":"'I_Series NERL'!AG$339","v":0},{"$f":"'I_Series NERL'!AH$339","v":0},{"$f":"'I_Series NERL'!AI$339","v":0},{"$f":"'I_Series NERL'!AJ$339","v":0},{"$f":"'I_Series NERL'!AK$339","v":0},{"$f":"'I_Series NERL'!AL$339","v":0},{"$f":"'I_Series NERL'!AM$339","v":0},{"$f":"'I_Series NERL'!AN$339","v":0},{"$f":"'I_Series NERL'!AO$339","v":0},{"$f":"'I_Series NERL'!AP$339","v":0},{"$f":"'I_Series NERL'!AQ$339","v":0},{"$f":"'I_Series NERL'!AR$339","v":0},{"$f":"'I_Series NERL'!AS$339","v":0},{"$f":"'I_Series NERL'!AT$339","v":0},{"$f":"'I_Series NERL'!AU$339","v":0},{"$f":"'I_Series NERL'!AV$339","v":0},{"$f":"'I_Series NERL'!AW$339","v":0},{"$f":"'I_Series NERL'!AX$339","v":0},{"$f":"'I_Series NERL'!AY$339","v":0},{"$f":"'I_Series NERL'!AZ$339","v":0},{"$f":"'I_Series NERL'!BA$339","v":0},{"$f":"'I_Series NERL'!BB$339","v":0},{"$f":"'I_Series NERL'!BC$339","v":0},{"$f":"'I_Series NERL'!BD$339","v":0},{"$f":"'I_Series NERL'!BE$339","v":0},{"$f":"'I_Series NERL'!BF$339","v":0},{"$f":"'I_Series NERL'!BG$339","v":0},{"$f":"'I_Series NERL'!BH$339","v":0},{"$f":"'I_Series NERL'!BI$339","v":0},{"$f":"'I_Series NERL'!BJ$339","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$381","v":"Project cash flows - RAB Allocation - RAB 2 - Category 8 "},null,{"$f":"'I_Series NERL'!G$381","v":"%"},null,null,{"$f":"'I_Series NERL'!J$381","v":0},null,{"$f":"'I_Series NERL'!L$381","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$381","v":0},null,{"$f":"'I_Series NERL'!AA$381","v":0},{"$f":"'I_Series NERL'!AB$381","v":0},{"$f":"'I_Series NERL'!AC$381","v":0},{"$f":"'I_Series NERL'!AD$381","v":0},{"$f":"'I_Series NERL'!AE$381","v":0},{"$f":"'I_Series NERL'!AF$381","v":0},{"$f":"'I_Series NERL'!AG$381","v":0},{"$f":"'I_Series NERL'!AH$381","v":0},{"$f":"'I_Series NERL'!AI$381","v":0},{"$f":"'I_Series NERL'!AJ$381","v":0},{"$f":"'I_Series NERL'!AK$381","v":0},{"$f":"'I_Series NERL'!AL$381","v":0},{"$f":"'I_Series NERL'!AM$381","v":0},{"$f":"'I_Series NERL'!AN$381","v":0},{"$f":"'I_Series NERL'!AO$381","v":0},{"$f":"'I_Series NERL'!AP$381","v":0},{"$f":"'I_Series NERL'!AQ$381","v":0},{"$f":"'I_Series NERL'!AR$381","v":0},{"$f":"'I_Series NERL'!AS$381","v":0},{"$f":"'I_Series NERL'!AT$381","v":0},{"$f":"'I_Series NERL'!AU$381","v":0},{"$f":"'I_Series NERL'!AV$381","v":0},{"$f":"'I_Series NERL'!AW$381","v":0},{"$f":"'I_Series NERL'!AX$381","v":0},{"$f":"'I_Series NERL'!AY$381","v":0},{"$f":"'I_Series NERL'!AZ$381","v":0},{"$f":"'I_Series NERL'!BA$381","v":0},{"$f":"'I_Series NERL'!BB$381","v":0},{"$f":"'I_Series NERL'!BC$381","v":0},{"$f":"'I_Series NERL'!BD$381","v":0},{"$f":"'I_Series NERL'!BE$381","v":0},{"$f":"'I_Series NERL'!BF$381","v":0},{"$f":"'I_Series NERL'!BG$381","v":0},{"$f":"'I_Series NERL'!BH$381","v":0},{"$f":"'I_Series NERL'!BI$381","v":0},{"$f":"'I_Series NERL'!BJ$381","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$402","v":"Project cash flows - RAB Allocation - RAB 2 - Category 9 "},null,{"$f":"'I_Series NERL'!G$402","v":"%"},null,null,{"$f":"'I_Series NERL'!J$402","v":0},null,{"$f":"'I_Series NERL'!L$402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$402","v":0},null,{"$f":"'I_Series NERL'!AA$402","v":0},{"$f":"'I_Series NERL'!AB$402","v":0},{"$f":"'I_Series NERL'!AC$402","v":0},{"$f":"'I_Series NERL'!AD$402","v":0},{"$f":"'I_Series NERL'!AE$402","v":0},{"$f":"'I_Series NERL'!AF$402","v":0},{"$f":"'I_Series NERL'!AG$402","v":0},{"$f":"'I_Series NERL'!AH$402","v":0},{"$f":"'I_Series NERL'!AI$402","v":0},{"$f":"'I_Series NERL'!AJ$402","v":0},{"$f":"'I_Series NERL'!AK$402","v":0},{"$f":"'I_Series NERL'!AL$402","v":0},{"$f":"'I_Series NERL'!AM$402","v":0},{"$f":"'I_Series NERL'!AN$402","v":0},{"$f":"'I_Series NERL'!AO$402","v":0},{"$f":"'I_Series NERL'!AP$402","v":0},{"$f":"'I_Series NERL'!AQ$402","v":0},{"$f":"'I_Series NERL'!AR$402","v":0},{"$f":"'I_Series NERL'!AS$402","v":0},{"$f":"'I_Series NERL'!AT$402","v":0},{"$f":"'I_Series NERL'!AU$402","v":0},{"$f":"'I_Series NERL'!AV$402","v":0},{"$f":"'I_Series NERL'!AW$402","v":0},{"$f":"'I_Series NERL'!AX$402","v":0},{"$f":"'I_Series NERL'!AY$402","v":0},{"$f":"'I_Series NERL'!AZ$402","v":0},{"$f":"'I_Series NERL'!BA$402","v":0},{"$f":"'I_Series NERL'!BB$402","v":0},{"$f":"'I_Series NERL'!BC$402","v":0},{"$f":"'I_Series NERL'!BD$402","v":0},{"$f":"'I_Series NERL'!BE$402","v":0},{"$f":"'I_Series NERL'!BF$402","v":0},{"$f":"'I_Series NERL'!BG$402","v":0},{"$f":"'I_Series NERL'!BH$402","v":0},{"$f":"'I_Series NERL'!BI$402","v":0},{"$f":"'I_Series NERL'!BJ$402","v":0}]
[null,null,null,1,{"$f":"\"Project \" & D574 & \" - allocated capex - RAB 2\"","v":"Project 1 - allocated capex - RAB 2"},null,{"$f":"G554","v":"£'000"},{"$f":"H554","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA574:BJ574)","v":0},null,{"$f":"AA554 * AA564","v":0},{"$f":"AB554 * AB564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D574 + 1","v":2},{"$f":"\"Project \" & D575 & \" - allocated capex - RAB 2\"","v":"Project 2 - allocated capex - RAB 2"},null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA575:BJ575)","v":0},null,{"$f":"AA555 * AA565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,"Project 5 - allocated capex - RAB 2",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA558 * AA568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"Project 6 - allocated capex - RAB 2",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA559 * AA569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"Project 8 - allocated capex - RAB 2",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA561 * AA571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"Project 9 - allocated capex - RAB 2",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA562 * AA572","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RAB 2 Capex Additions",null,{"$f":"G583","v":"£'000"},{"$f":"H583","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA585:BJ585)","v":0},null,{"$f":"SUM(AA574:AA583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB574:BB583)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E585","v":"RAB 2 Capex Additions"},null,{"$f":"G585","v":"£'000"},"RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$237","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$237","v":"Index"},{"$f":"C_Index!H$237","v":"RPI 2020"},null,{"$f":"C_Index!J$237","v":0},null,{"$f":"C_Index!L$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$237","v":0},null,{"$f":"C_Index!AA$237","v":0.88196833158029397},{"$f":"C_Index!AB$237","v":0.89734769878045306},{"$f":"C_Index!AC$237","v":0.92949938880518512},{"$f":"C_Index!AD$237","v":0.96057082752935141},{"$f":"C_Index!AE$237","v":0.98518918611592798},{"$f":"C_Index!AF$237","v":1},{"$f":"C_Index!AG$237","v":1.0404525684396053},{"$f":"C_Index!AH$237","v":1.1609858714500951},{"$f":"C_Index!AI$237","v":1.2641351098729281},{"$f":"C_Index!AJ$237","v":1.2846418790687095},{"$f":"C_Index!AK$237","v":1.2971353512238111},{"$f":"C_Index!AL$237","v":1.3195576771754272},{"$f":"C_Index!AM$237","v":1.3565319254058053},{"$f":"C_Index!AN$237","v":1.3945421988557309},{"$f":"C_Index!AO$237","v":1.4336175271419489},{"$f":"C_Index!AP$237","v":1.4737877532963912},{"$f":"C_Index!AQ$237","v":1.5150835565582197},{"$f":"C_Index!AR$237","v":1.5575364758045076},{"$f":"C_Index!AS$237","v":1.60117893363745},{"$f":"C_Index!AT$237","v":1.6460442611465049},{"$f":"C_Index!AU$237","v":1.692166723364372},{"$f":"C_Index!AV$237","v":1.7395815454362549},{"$f":"C_Index!AW$237","v":1.7883249395223884},{"$f":"C_Index!AX$237","v":1.8384341324543818},{"$f":"C_Index!AY$237","v":1.8899473941664968},{"$f":"C_Index!AZ$237","v":1.9429040669235742},{"$f":"C_Index!BA$237","v":1.9973445953679347},{"$f":"C_Index!BB$237","v":2.053310557408198},{"$f":"C_Index!BC$237","v":2.1108446959736118},{"$f":"C_Index!BD$237","v":2.1699909516581442},{"$f":"C_Index!BE$237","v":2.2307944962792678},{"$f":"C_Index!BF$237","v":2.2933017673770704},{"$f":"C_Index!BG$237","v":2.3575605036800322},{"$f":"C_Index!BH$237","v":2.423619781564565},{"$f":"C_Index!BI$237","v":2.4915300525361532},{"$f":"C_Index!BJ$237","v":2.5613431817607211}]
[]
[null,null,null,null,{"$f":"E589","v":"Net Capex for year - RAB 2"},null,{"$f":"G589","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"E593","v":"Net Capex for year - RAB 2 - calculated"},null,{"$f":"G593","v":"£'000"},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E589","v":"Net Capex for year - RAB 2"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H597","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA598:BJ598)","v":0},null,{"$f":"IF(AA595 = 1, AA596, AA597)","v":0},{"$f":"IF(AB595 = 1, AB596, AB597)","v":0},0,0,0,0,{"$f":"IF(AG595 = 1, AG596, AG597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Real movements in Working Capital"]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$733","v":"RAB 2 Allocation of TRS  - b/f"},null,{"$f":"C_RevCost_Oceanic!G$733","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H$733","v":"Nominal BEG"},null,{"$f":"C_RevCost_Oceanic!J$733","v":0},null,{"$f":"C_RevCost_Oceanic!L$733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$733","v":0},null,{"$f":"C_RevCost_Oceanic!AA$733","v":0},{"$f":"C_RevCost_Oceanic!AB$733","v":0},{"$f":"C_RevCost_Oceanic!AC$733","v":0},{"$f":"C_RevCost_Oceanic!AD$733","v":0},{"$f":"C_RevCost_Oceanic!AE$733","v":0},{"$f":"C_RevCost_Oceanic!AF$733","v":0},{"$f":"C_RevCost_Oceanic!AG$733","v":0},{"$f":"C_RevCost_Oceanic!AH$733","v":0},{"$f":"C_RevCost_Oceanic!AI$733","v":0},{"$f":"C_RevCost_Oceanic!AJ$733","v":0},{"$f":"C_RevCost_Oceanic!AK$733","v":0},{"$f":"C_RevCost_Oceanic!AL$733","v":0},{"$f":"C_RevCost_Oceanic!AM$733","v":0},{"$f":"C_RevCost_Oceanic!AN$733","v":0},{"$f":"C_RevCost_Oceanic!AO$733","v":0},{"$f":"C_RevCost_Oceanic!AP$733","v":0},{"$f":"C_RevCost_Oceanic!AQ$733","v":0},{"$f":"C_RevCost_Oceanic!AR$733","v":0},{"$f":"C_RevCost_Oceanic!AS$733","v":0},{"$f":"C_RevCost_Oceanic!AT$733","v":0},{"$f":"C_RevCost_Oceanic!AU$733","v":0},{"$f":"C_RevCost_Oceanic!AV$733","v":0},{"$f":"C_RevCost_Oceanic!AW$733","v":0},{"$f":"C_RevCost_Oceanic!AX$733","v":0},{"$f":"C_RevCost_Oceanic!AY$733","v":0},{"$f":"C_RevCost_Oceanic!AZ$733","v":0},{"$f":"C_RevCost_Oceanic!BA$733","v":0},{"$f":"C_RevCost_Oceanic!BB$733","v":0},{"$f":"C_RevCost_Oceanic!BC$733","v":0},{"$f":"C_RevCost_Oceanic!BD$733","v":0},{"$f":"C_RevCost_Oceanic!BE$733","v":0},{"$f":"C_RevCost_Oceanic!BF$733","v":0},{"$f":"C_RevCost_Oceanic!BG$733","v":0},{"$f":"C_RevCost_Oceanic!BH$733","v":0},{"$f":"C_RevCost_Oceanic!BI$733","v":0},{"$f":"C_RevCost_Oceanic!BJ$733","v":0}]
[null,null,null,null,{"$f":"C_Index!E$243","v":"RAB Annual RPI Growth for calendar year t (Oceanic) - growth rate"},null,{"$f":"C_Index!G$243","v":"%"},{"$f":"C_Index!H$243","v":"RPI 2020"},null,{"$f":"C_Index!J$243","v":0},null,{"$f":"C_Index!L$243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$243","v":0},null,{"$f":"C_Index!AA$243","v":0},{"$f":"C_Index!AB$243","v":2.4942440521872777E-2},{"$f":"C_Index!AC$243","v":4.1183077499064025E-2},{"$f":"C_Index!AD$243","v":2.6968716289104577E-2},{"$f":"C_Index!AE$243","v":2.2058823529411686E-2},{"$f":"C_Index!AF$243","v":1.1990407673860837E-2},{"$f":"C_Index!AG$243","v":7.549085985104953E-2},{"$f":"C_Index!AH$243","v":0.13440352533836952},{"$f":"C_Index!AI$243","v":4.7535251109877663E-2},{"$f":"C_Index!AJ$243","v":1.1323770077567241E-2},{"$f":"C_Index!AK$243","v":1.0407871440219152E-2},{"$f":"C_Index!AL$243","v":2.429425376229255E-2},{"$f":"C_Index!AM$243","v":2.9713364233401318E-2},{"$f":"C_Index!AN$243","v":2.802018348263724E-2},{"$f":"C_Index!AO$243","v":2.802018348263724E-2},{"$f":"C_Index!AP$243","v":2.802018348263724E-2},{"$f":"C_Index!AQ$243","v":2.802018348263724E-2},{"$f":"C_Index!AR$243","v":2.802018348263724E-2},{"$f":"C_Index!AS$243","v":2.802018348263724E-2},{"$f":"C_Index!AT$243","v":2.802018348263724E-2},{"$f":"C_Index!AU$243","v":2.802018348263724E-2},{"$f":"C_Index!AV$243","v":2.802018348263724E-2},{"$f":"C_Index!AW$243","v":2.802018348263724E-2},{"$f":"C_Index!AX$243","v":2.802018348263724E-2},{"$f":"C_Index!AY$243","v":2.802018348263724E-2},{"$f":"C_Index!AZ$243","v":2.802018348263724E-2},{"$f":"C_Index!BA$243","v":2.802018348263724E-2},{"$f":"C_Index!BB$243","v":2.802018348263724E-2},{"$f":"C_Index!BC$243","v":2.802018348263724E-2},{"$f":"C_Index!BD$243","v":2.802018348263724E-2},{"$f":"C_Index!BE$243","v":2.802018348263724E-2},{"$f":"C_Index!BF$243","v":2.802018348263724E-2},{"$f":"C_Index!BG$243","v":2.802018348263724E-2},{"$f":"C_Index!BH$243","v":2.802018348263724E-2},{"$f":"C_Index!BI$243","v":2.802018348263724E-2},{"$f":"C_Index!BJ$243","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"D600 & \" calculated\"","v":"Real movements in Working Capital calculated"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA604:BJ604)","v":0},null,{"$f":"AA602 - (AA601 *  (1 + AA603 ) )","v":0},{"$f":"AB602 - (AB601 *  (1 + AB603 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$262","v":"Real movements in Working Capital - Oceanic - Actual"},null,{"$f":"I_Actuals!G$262","v":"£'000 "},{"$f":"I_Actuals!H$262","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$262","v":0},null,{"$f":"I_Actuals!L$262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$262","v":0},null,{"$f":"I_Actuals!AA$262","v":0},{"$f":"I_Actuals!AB$262","v":0},{"$f":"I_Actuals!AC$262","v":0},{"$f":"I_Actuals!AD$262","v":0},{"$f":"I_Actuals!AE$262","v":0},{"$f":"I_Actuals!AF$262","v":0},{"$f":"I_Actuals!AG$262","v":0},{"$f":"I_Actuals!AH$262","v":0},{"$f":"I_Actuals!AI$262","v":0},{"$f":"I_Actuals!AJ$262","v":0},{"$f":"I_Actuals!AK$262","v":0},{"$f":"I_Actuals!AL$262","v":0},{"$f":"I_Actuals!AM$262","v":0},{"$f":"I_Actuals!AN$262","v":0},{"$f":"I_Actuals!AO$262","v":0},{"$f":"I_Actuals!AP$262","v":0},{"$f":"I_Actuals!AQ$262","v":0},{"$f":"I_Actuals!AR$262","v":0},{"$f":"I_Actuals!AS$262","v":0},{"$f":"I_Actuals!AT$262","v":0},{"$f":"I_Actuals!AU$262","v":0},{"$f":"I_Actuals!AV$262","v":0},{"$f":"I_Actuals!AW$262","v":0},{"$f":"I_Actuals!AX$262","v":0},{"$f":"I_Actuals!AY$262","v":0},{"$f":"I_Actuals!AZ$262","v":0},{"$f":"I_Actuals!BA$262","v":0},{"$f":"I_Actuals!BB$262","v":0},{"$f":"I_Actuals!BC$262","v":0},{"$f":"I_Actuals!BD$262","v":0},{"$f":"I_Actuals!BE$262","v":0},{"$f":"I_Actuals!BF$262","v":0},{"$f":"I_Actuals!BG$262","v":0},{"$f":"I_Actuals!BH$262","v":0},{"$f":"I_Actuals!BI$262","v":0},{"$f":"I_Actuals!BJ$262","v":0}]
[]
[null,null,null,"Allowed underlying depreciation"]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,{"$f":"E612 & \" - nominal\"","v":"Manual Depreciation Profile for RAB 2 - nominal"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA614:BJ614)","v":0},null,{"$f":"AA613 * AA612","v":0},{"$f":"AB613 * AB612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$263","v":"Allowed Depreciation for year RAB2  - Oceanic - Actual"},null,{"$f":"I_Actuals!G$263","v":"£'000 "},{"$f":"I_Actuals!H$263","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$263","v":0},null,{"$f":"I_Actuals!L$263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$263","v":0},null,{"$f":"I_Actuals!AA$263","v":0},{"$f":"I_Actuals!AB$263","v":0},{"$f":"I_Actuals!AC$263","v":0},{"$f":"I_Actuals!AD$263","v":0},{"$f":"I_Actuals!AE$263","v":0},{"$f":"I_Actuals!AF$263","v":0},{"$f":"I_Actuals!AG$263","v":0},{"$f":"I_Actuals!AH$263","v":0},{"$f":"I_Actuals!AI$263","v":0},{"$f":"I_Actuals!AJ$263","v":0},{"$f":"I_Actuals!AK$263","v":0},{"$f":"I_Actuals!AL$263","v":0},{"$f":"I_Actuals!AM$263","v":0},{"$f":"I_Actuals!AN$263","v":0},{"$f":"I_Actuals!AO$263","v":0},{"$f":"I_Actuals!AP$263","v":0},{"$f":"I_Actuals!AQ$263","v":0},{"$f":"I_Actuals!AR$263","v":0},{"$f":"I_Actuals!AS$263","v":0},{"$f":"I_Actuals!AT$263","v":0},{"$f":"I_Actuals!AU$263","v":0},{"$f":"I_Actuals!AV$263","v":0},{"$f":"I_Actuals!AW$263","v":0},{"$f":"I_Actuals!AX$263","v":0},{"$f":"I_Actuals!AY$263","v":0},{"$f":"I_Actuals!AZ$263","v":0},{"$f":"I_Actuals!BA$263","v":0},{"$f":"I_Actuals!BB$263","v":0},{"$f":"I_Actuals!BC$263","v":0},{"$f":"I_Actuals!BD$263","v":0},{"$f":"I_Actuals!BE$263","v":0},{"$f":"I_Actuals!BF$263","v":0},{"$f":"I_Actuals!BG$263","v":0},{"$f":"I_Actuals!BH$263","v":0},{"$f":"I_Actuals!BI$263","v":0},{"$f":"I_Actuals!BJ$263","v":0}]
[null,null,null,null,"Allowed Depreciation for year RAB2  - Oceanic",null,{"$f":"G618","v":"£'000 "},{"$f":"H618","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA619:BK619)","v":0},null,{"$f":"IF(AA616 = 1, AA617, AA618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E619 &  \" POS\"","v":"Allowed Depreciation for year RAB2  - Oceanic POS"},null,{"$f":"G619","v":"£'000 "},{"$f":"H619","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA620:BJ620)","v":0},null,{"$f":"AA619 *SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6g",null,"Capitalised financing costs"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$352","v":"CAA Assumed Net Capital Expenditure"},null,{"$f":"'I_Series Oceanic'!G$352","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$352","v":"RPI 2020"},{"$f":"'I_Series Oceanic'!I$352","v":"Enter as positive"},{"$f":"'I_Series Oceanic'!J$352","v":0},null,{"$f":"'I_Series Oceanic'!L$352","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$352","v":0},null,{"$f":"'I_Series Oceanic'!AA$352","v":0},{"$f":"'I_Series Oceanic'!AB$352","v":0},{"$f":"'I_Series Oceanic'!AC$352","v":0},{"$f":"'I_Series Oceanic'!AD$352","v":0},{"$f":"'I_Series Oceanic'!AE$352","v":0},{"$f":"'I_Series Oceanic'!AF$352","v":0},{"$f":"'I_Series Oceanic'!AG$352","v":0},{"$f":"'I_Series Oceanic'!AH$352","v":0},{"$f":"'I_Series Oceanic'!AI$352","v":0},{"$f":"'I_Series Oceanic'!AJ$352","v":0},{"$f":"'I_Series Oceanic'!AK$352","v":0},{"$f":"'I_Series Oceanic'!AL$352","v":0},{"$f":"'I_Series Oceanic'!AM$352","v":0},{"$f":"'I_Series Oceanic'!AN$352","v":0},{"$f":"'I_Series Oceanic'!AO$352","v":0},{"$f":"'I_Series Oceanic'!AP$352","v":0},{"$f":"'I_Series Oceanic'!AQ$352","v":0},{"$f":"'I_Series Oceanic'!AR$352","v":0},{"$f":"'I_Series Oceanic'!AS$352","v":0},{"$f":"'I_Series Oceanic'!AT$352","v":0},{"$f":"'I_Series Oceanic'!AU$352","v":0},{"$f":"'I_Series Oceanic'!AV$352","v":0},{"$f":"'I_Series Oceanic'!AW$352","v":0},{"$f":"'I_Series Oceanic'!AX$352","v":0},{"$f":"'I_Series Oceanic'!AY$352","v":0},{"$f":"'I_Series Oceanic'!AZ$352","v":0},{"$f":"'I_Series Oceanic'!BA$352","v":0},{"$f":"'I_Series Oceanic'!BB$352","v":0},{"$f":"'I_Series Oceanic'!BC$352","v":0},{"$f":"'I_Series Oceanic'!BD$352","v":0},{"$f":"'I_Series Oceanic'!BE$352","v":0},{"$f":"'I_Series Oceanic'!BF$352","v":0},{"$f":"'I_Series Oceanic'!BG$352","v":0},{"$f":"'I_Series Oceanic'!BH$352","v":0},{"$f":"'I_Series Oceanic'!BI$352","v":0},{"$f":"'I_Series Oceanic'!BJ$352","v":0}]
[]
[null,null,null,null,{"$f":"E598","v":"Net Capex for year - RAB 2"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E627 & \" - in year inflation adjusted\"","v":"Net Capex for year - RAB 2 - in year inflation adjusted"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA629:BJ629)","v":0},null,{"$f":"(1 + AA628) * AA627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E629","v":"Net Capex for year - RAB 2 - in year inflation adjusted"},null,{"$f":"G629","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$625","v":"CAA Assumed Net Capital Expenditure - nominal"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$625","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$625","v":0},null,{"$f":"AA$625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E641","v":"Capitalised variances b/f"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y641","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Growth for calendar year",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA638:BJ638)","v":0},null,{"$f":"AA636*AA637","v":0},{"$f":"AB636*AB637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E638","v":"Growth for calendar year"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y638","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E634","v":"Net capex variance"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y634","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capitalised variances c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA641:AA644)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E634","v":"Net capex variance"},null,"£'000 ","Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y634","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E641","v":"Capitalised variances b/f"},null,{"$f":"G641","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E285","v":"RAB 2 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_Series Oceanic'!F285","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"'I_Series Oceanic'!G285","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J285","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series Oceanic'!L285","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y285","v":0},null,{"$f":"'I_Series Oceanic'!AA285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AB285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AC285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AD285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AE285","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AF285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AG285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AH285","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AI285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AJ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AK285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AL285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AM285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AN285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AO285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AP285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AQ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AR285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AS285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AT285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AU285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AV285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AW285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AX285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AY285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AZ285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BA285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BB285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BC285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BD285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BE285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BF285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BG285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BH285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BI285","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BJ285","v":3.1868757419804931E-2}]
[null,null,null,null,"Forecast Capitalised financing costs",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H648","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA652:BK652)","v":0},null,{"$f":" ( ( SUM(AA648:AA648) / 2   ) + SUM(AA649:AA650) ) *AA651","v":0},{"$f":" ( ( SUM(AB648:AB648) / 2   ) + SUM(AB649:AB650) ) *AB651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$264","v":"Capitalised financing costs - Oceanic - Actual"},null,{"$f":"I_Actuals!G$264","v":"£'000 "},{"$f":"I_Actuals!H$264","v":"Nominal Y/E"},null,{"$f":"I_Actuals!J$264","v":0},null,{"$f":"I_Actuals!L$264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$264","v":0},null,{"$f":"I_Actuals!AA$264","v":0},{"$f":"I_Actuals!AB$264","v":0},{"$f":"I_Actuals!AC$264","v":0},{"$f":"I_Actuals!AD$264","v":0},{"$f":"I_Actuals!AE$264","v":0},{"$f":"I_Actuals!AF$264","v":0},{"$f":"I_Actuals!AG$264","v":0},{"$f":"I_Actuals!AH$264","v":0},{"$f":"I_Actuals!AI$264","v":0},{"$f":"I_Actuals!AJ$264","v":0},{"$f":"I_Actuals!AK$264","v":0},{"$f":"I_Actuals!AL$264","v":0},{"$f":"I_Actuals!AM$264","v":0},{"$f":"I_Actuals!AN$264","v":0},{"$f":"I_Actuals!AO$264","v":0},{"$f":"I_Actuals!AP$264","v":0},{"$f":"I_Actuals!AQ$264","v":0},{"$f":"I_Actuals!AR$264","v":0},{"$f":"I_Actuals!AS$264","v":0},{"$f":"I_Actuals!AT$264","v":0},{"$f":"I_Actuals!AU$264","v":0},{"$f":"I_Actuals!AV$264","v":0},{"$f":"I_Actuals!AW$264","v":0},{"$f":"I_Actuals!AX$264","v":0},{"$f":"I_Actuals!AY$264","v":0},{"$f":"I_Actuals!AZ$264","v":0},{"$f":"I_Actuals!BA$264","v":0},{"$f":"I_Actuals!BB$264","v":0},{"$f":"I_Actuals!BC$264","v":0},{"$f":"I_Actuals!BD$264","v":0},{"$f":"I_Actuals!BE$264","v":0},{"$f":"I_Actuals!BF$264","v":0},{"$f":"I_Actuals!BG$264","v":0},{"$f":"I_Actuals!BH$264","v":0},{"$f":"I_Actuals!BI$264","v":0},{"$f":"I_Actuals!BJ$264","v":0}]
[null,null,null,null,{"$f":"E652","v":"Forecast Capitalised financing costs"},null,{"$f":"G652","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capitalised financing costs",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H656","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA657:BJ657)","v":0},null,{"$f":"IF(AA654 = 1, AA655, AA656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total RAB"]
[]
[null,null,null,"RAB 1"]
[null,null,null,"B/f"]
[null,null,null,null,{"$f":"E$21","v":"Oceanic RAB 1 b/f"},null,{"$f":"G$21","v":"£'000 "},"Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,33216.758535526431,34124.027874688145,35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39200,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846]
[null,null,null,null,{"$f":"C_Index!E$237","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$237","v":"Index"},{"$f":"C_Index!H$237","v":"RPI 2020"},null,{"$f":"C_Index!J$237","v":0},null,{"$f":"C_Index!L$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$237","v":0},null,{"$f":"C_Index!AA$237","v":0.88196833158029397},{"$f":"C_Index!AB$237","v":0.89734769878045306},{"$f":"C_Index!AC$237","v":0.92949938880518512},{"$f":"C_Index!AD$237","v":0.96057082752935141},{"$f":"C_Index!AE$237","v":0.98518918611592798},{"$f":"C_Index!AF$237","v":1},{"$f":"C_Index!AG$237","v":1.0404525684396053},{"$f":"C_Index!AH$237","v":1.1609858714500951},{"$f":"C_Index!AI$237","v":1.2641351098729281},{"$f":"C_Index!AJ$237","v":1.2846418790687095},{"$f":"C_Index!AK$237","v":1.2971353512238111},{"$f":"C_Index!AL$237","v":1.3195576771754272},{"$f":"C_Index!AM$237","v":1.3565319254058053},{"$f":"C_Index!AN$237","v":1.3945421988557309},{"$f":"C_Index!AO$237","v":1.4336175271419489},{"$f":"C_Index!AP$237","v":1.4737877532963912},{"$f":"C_Index!AQ$237","v":1.5150835565582197},{"$f":"C_Index!AR$237","v":1.5575364758045076},{"$f":"C_Index!AS$237","v":1.60117893363745},{"$f":"C_Index!AT$237","v":1.6460442611465049},{"$f":"C_Index!AU$237","v":1.692166723364372},{"$f":"C_Index!AV$237","v":1.7395815454362549},{"$f":"C_Index!AW$237","v":1.7883249395223884},{"$f":"C_Index!AX$237","v":1.8384341324543818},{"$f":"C_Index!AY$237","v":1.8899473941664968},{"$f":"C_Index!AZ$237","v":1.9429040669235742},{"$f":"C_Index!BA$237","v":1.9973445953679347},{"$f":"C_Index!BB$237","v":2.053310557408198},{"$f":"C_Index!BC$237","v":2.1108446959736118},{"$f":"C_Index!BD$237","v":2.1699909516581442},{"$f":"C_Index!BE$237","v":2.2307944962792678},{"$f":"C_Index!BF$237","v":2.2933017673770704},{"$f":"C_Index!BG$237","v":2.3575605036800322},{"$f":"C_Index!BH$237","v":2.423619781564565},{"$f":"C_Index!BI$237","v":2.4915300525361532},{"$f":"C_Index!BJ$237","v":2.5613431817607211}]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,"Inflator",null,{"$f":"G665","v":"Index"},{"$f":"H665","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z665<>0,AA664/Z665,1)","v":1},{"$f":"IF(AA665<>0,AB664/AA665,1)","v":1.0094013814274752},1.0201235492324972,1.012525470454273,1.011204481792717,1.0042537398652509,1.0324983073798242,1.0712412128842725,1.0282205133185349,0.99748460066087008,0.99590796176731966,1.0026874190320905,1.0063347526386837,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542]
[]
[null,null,null,null,{"$f":"E663","v":"Oceanic RAB 1 b/f"},null,{"$f":"G663","v":"£'000 "},"Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA668:BJ668)","v":758864.97248803009},null,{"$f":"AA663 * AA666","v":33216.758535526431},{"$f":"AB663 * AB666","v":34444.840876579881},36419.315799025615,39454.213483169216,40601.674243014146,44786.940629158358,40473.933649289109,40385.793725737072,38969.557454772475,37851.887285116842,31564.665124253243,31661.958499221128,32482.796067738411,32843.543906927633,26854.566830181728,25309.234855948387,23666.372732457581,21886.655378565887,20017.960094242513,18028.506514372672,15912.96926289232,13748.776189505563,11373.444606461764,9162.2817239888082,7263.5990065797505,5714.1667976302742,4659.9926117183004,4139.7059072970524,4507.2010081603712,4254.8555371746907,4333.5768444928253,4403.1553348032712,4486.5312750145285,4572.2434243685402,4660.3572438741439,4750.9400287696499]
[]
[null,null,null,"C/f"]
[null,null,null,null,{"$f":"E$32","v":"Oceanic RAB 1 c/f"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$32","v":0},null,{"$f":"AA$32","v":34124.027874688145},35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39167.566443455034,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846,4821.4962904403001]
[null,null,null,null,{"$f":"C_Index!E$237","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$237","v":"Index"},{"$f":"C_Index!H$237","v":"RPI 2020"},null,{"$f":"C_Index!J$237","v":0},null,{"$f":"C_Index!L$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$237","v":0},null,{"$f":"C_Index!AA$237","v":0.88196833158029397},{"$f":"C_Index!AB$237","v":0.89734769878045306},{"$f":"C_Index!AC$237","v":0.92949938880518512},{"$f":"C_Index!AD$237","v":0.96057082752935141},{"$f":"C_Index!AE$237","v":0.98518918611592798},{"$f":"C_Index!AF$237","v":1},{"$f":"C_Index!AG$237","v":1.0404525684396053},{"$f":"C_Index!AH$237","v":1.1609858714500951},{"$f":"C_Index!AI$237","v":1.2641351098729281},{"$f":"C_Index!AJ$237","v":1.2846418790687095},{"$f":"C_Index!AK$237","v":1.2971353512238111},{"$f":"C_Index!AL$237","v":1.3195576771754272},{"$f":"C_Index!AM$237","v":1.3565319254058053},{"$f":"C_Index!AN$237","v":1.3945421988557309},{"$f":"C_Index!AO$237","v":1.4336175271419489},{"$f":"C_Index!AP$237","v":1.4737877532963912},{"$f":"C_Index!AQ$237","v":1.5150835565582197},{"$f":"C_Index!AR$237","v":1.5575364758045076},{"$f":"C_Index!AS$237","v":1.60117893363745},{"$f":"C_Index!AT$237","v":1.6460442611465049},{"$f":"C_Index!AU$237","v":1.692166723364372},{"$f":"C_Index!AV$237","v":1.7395815454362549},{"$f":"C_Index!AW$237","v":1.7883249395223884},{"$f":"C_Index!AX$237","v":1.8384341324543818},{"$f":"C_Index!AY$237","v":1.8899473941664968},{"$f":"C_Index!AZ$237","v":1.9429040669235742},{"$f":"C_Index!BA$237","v":1.9973445953679347},{"$f":"C_Index!BB$237","v":2.053310557408198},{"$f":"C_Index!BC$237","v":2.1108446959736118},{"$f":"C_Index!BD$237","v":2.1699909516581442},{"$f":"C_Index!BE$237","v":2.2307944962792678},{"$f":"C_Index!BF$237","v":2.2933017673770704},{"$f":"C_Index!BG$237","v":2.3575605036800322},{"$f":"C_Index!BH$237","v":2.423619781564565},{"$f":"C_Index!BI$237","v":2.4915300525361532},{"$f":"C_Index!BJ$237","v":2.5613431817607211}]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,"Deflator",null,{"$f":"G673","v":"Index"},{"$f":"H673","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA673<>0,AA672/AA673,1)","v":0.99210156050140708},{"$f":"IF(AB673<>0,AB672/AB673,1)","v":0.98483713964807185},0.97977346278317146,0.98593604108309973,0.98937992463172342,0.99235499887158685,0.96002518098835388,0.94432112467628559,0.98156173000299651,0.98631578745980042,0.9856494490168296,0.97890563707563627,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874955,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874944]
[]
[null,null,null,null,{"$f":"E671","v":"Oceanic RAB 1 c/f"},null,{"$f":"G671","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA676:BJ676)","v":706708.17584027722},null,{"$f":"AA671 * AA674","v":33854.501305071622},{"$f":"AB671 * AB674","v":35159.559669451097},38177.9940295704,39587.101011987761,44123.609587062914,38868.13035379762,36192.949323260938,35789.770625231227,{"$f":"AI671 * AI674","v":37247.656698501261},31260.647301870325,31123.948857038813,31597.430273884329,31948.34540666618,26122.606600199393,24619.394893792807,23021.311364026631,21290.102791970661,19472.341512233164,17537.113379717179,15479.238169219352,13374.033321922394,11063.444851765265,8912.5504257607372,7065.6190639883753,5558.4188807191676,4532.9777436193745,4026.8722091359309,4384.3506971733459,4138.8832685759735,4215.4589123064798,4283.1409397884045,4364.244347630849,4447.6202878421054,4533.332437196118,4621.4462567017208,4712.0290415972268]
[]
[null,null,null,"RAB 2"]
[null,null,null,"B/f"]
[null,null,null,null,{"$f":"E$523","v":"Oceanic RAB 2 b/f"},null,"£'000 ","Nominal Year BEG",null,0,null,{"$f":"L$523","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$523","v":0},null,{"$f":"AA$523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$237","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$237","v":"Index"},{"$f":"C_Index!H$237","v":"RPI 2020"},null,{"$f":"C_Index!J$237","v":0},null,{"$f":"C_Index!L$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$237","v":0},null,{"$f":"C_Index!AA$237","v":0.88196833158029397},{"$f":"C_Index!AB$237","v":0.89734769878045306},{"$f":"C_Index!AC$237","v":0.92949938880518512},{"$f":"C_Index!AD$237","v":0.96057082752935141},{"$f":"C_Index!AE$237","v":0.98518918611592798},{"$f":"C_Index!AF$237","v":1},{"$f":"C_Index!AG$237","v":1.0404525684396053},{"$f":"C_Index!AH$237","v":1.1609858714500951},{"$f":"C_Index!AI$237","v":1.2641351098729281},{"$f":"C_Index!AJ$237","v":1.2846418790687095},{"$f":"C_Index!AK$237","v":1.2971353512238111},{"$f":"C_Index!AL$237","v":1.3195576771754272},{"$f":"C_Index!AM$237","v":1.3565319254058053},{"$f":"C_Index!AN$237","v":1.3945421988557309},{"$f":"C_Index!AO$237","v":1.4336175271419489},{"$f":"C_Index!AP$237","v":1.4737877532963912},{"$f":"C_Index!AQ$237","v":1.5150835565582197},{"$f":"C_Index!AR$237","v":1.5575364758045076},{"$f":"C_Index!AS$237","v":1.60117893363745},{"$f":"C_Index!AT$237","v":1.6460442611465049},{"$f":"C_Index!AU$237","v":1.692166723364372},{"$f":"C_Index!AV$237","v":1.7395815454362549},{"$f":"C_Index!AW$237","v":1.7883249395223884},{"$f":"C_Index!AX$237","v":1.8384341324543818},{"$f":"C_Index!AY$237","v":1.8899473941664968},{"$f":"C_Index!AZ$237","v":1.9429040669235742},{"$f":"C_Index!BA$237","v":1.9973445953679347},{"$f":"C_Index!BB$237","v":2.053310557408198},{"$f":"C_Index!BC$237","v":2.1108446959736118},{"$f":"C_Index!BD$237","v":2.1699909516581442},{"$f":"C_Index!BE$237","v":2.2307944962792678},{"$f":"C_Index!BF$237","v":2.2933017673770704},{"$f":"C_Index!BG$237","v":2.3575605036800322},{"$f":"C_Index!BH$237","v":2.423619781564565},{"$f":"C_Index!BI$237","v":2.4915300525361532},{"$f":"C_Index!BJ$237","v":2.5613431817607211}]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,"Inflator",null,{"$f":"G682","v":"Index"},{"$f":"H682","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z682<>0,AA681/Z682,1)","v":1},{"$f":"IF(AA682<>0,AB681/AA682,1)","v":1.0094013814274752},1.0201235492324972,1.012525470454273,1.011204481792717,1.0042537398652509,1.0324983073798242,1.0712412128842725,1.0282205133185349,0.99748460066087008,0.99590796176731966,1.0026874190320905,1.0063347526386837,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542]
[]
[null,null,null,null,{"$f":"E680","v":"Oceanic RAB 2 b/f"},null,{"$f":"G680","v":"£'000 "},"Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA685:BJ685)","v":0},null,{"$f":"AA680 * AA683","v":0},{"$f":"AB680 * AB683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"C/f"]
[null,null,null,null,{"$f":"E$530","v":"Oceanic RAB 2 c/f"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$530","v":0},null,{"$f":"AA$530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E$237","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$237","v":"Index"},{"$f":"C_Index!H$237","v":"RPI 2020"},null,{"$f":"C_Index!J$237","v":0},null,{"$f":"C_Index!L$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$237","v":0},null,{"$f":"C_Index!AA$237","v":0.88196833158029397},{"$f":"C_Index!AB$237","v":0.89734769878045306},{"$f":"C_Index!AC$237","v":0.92949938880518512},{"$f":"C_Index!AD$237","v":0.96057082752935141},{"$f":"C_Index!AE$237","v":0.98518918611592798},{"$f":"C_Index!AF$237","v":1},{"$f":"C_Index!AG$237","v":1.0404525684396053},{"$f":"C_Index!AH$237","v":1.1609858714500951},{"$f":"C_Index!AI$237","v":1.2641351098729281},{"$f":"C_Index!AJ$237","v":1.2846418790687095},{"$f":"C_Index!AK$237","v":1.2971353512238111},{"$f":"C_Index!AL$237","v":1.3195576771754272},{"$f":"C_Index!AM$237","v":1.3565319254058053},{"$f":"C_Index!AN$237","v":1.3945421988557309},{"$f":"C_Index!AO$237","v":1.4336175271419489},{"$f":"C_Index!AP$237","v":1.4737877532963912},{"$f":"C_Index!AQ$237","v":1.5150835565582197},{"$f":"C_Index!AR$237","v":1.5575364758045076},{"$f":"C_Index!AS$237","v":1.60117893363745},{"$f":"C_Index!AT$237","v":1.6460442611465049},{"$f":"C_Index!AU$237","v":1.692166723364372},{"$f":"C_Index!AV$237","v":1.7395815454362549},{"$f":"C_Index!AW$237","v":1.7883249395223884},{"$f":"C_Index!AX$237","v":1.8384341324543818},{"$f":"C_Index!AY$237","v":1.8899473941664968},{"$f":"C_Index!AZ$237","v":1.9429040669235742},{"$f":"C_Index!BA$237","v":1.9973445953679347},{"$f":"C_Index!BB$237","v":2.053310557408198},{"$f":"C_Index!BC$237","v":2.1108446959736118},{"$f":"C_Index!BD$237","v":2.1699909516581442},{"$f":"C_Index!BE$237","v":2.2307944962792678},{"$f":"C_Index!BF$237","v":2.2933017673770704},{"$f":"C_Index!BG$237","v":2.3575605036800322},{"$f":"C_Index!BH$237","v":2.423619781564565},{"$f":"C_Index!BI$237","v":2.4915300525361532},{"$f":"C_Index!BJ$237","v":2.5613431817607211}]
[null,null,null,null,{"$f":"C_Index!E$234","v":"RAB RPI Growth from 2020 for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$234","v":"Index"},{"$f":"C_Index!H$234","v":"RPI 2020"},null,{"$f":"C_Index!J$234","v":0},null,{"$f":"C_Index!L$234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$234","v":0},null,{"$f":"C_Index!AA$234","v":0.88898996503397099},{"$f":"C_Index!AB$234","v":0.91116354436137248},{"$f":"C_Index!AC$234","v":0.94868806322312871},{"$f":"C_Index!AD$234","v":0.97427296244705353},{"$f":"C_Index!AE$234","v":0.99576427779514998},{"$f":"C_Index!AF$234","v":1.0077038974329815},{"$f":"C_Index!AG$234","v":1.0837763311254511},{"$f":"C_Index!AH$234","v":1.229439690706996},{"$f":"C_Index!AI$234","v":1.2878814151292033},{"$f":"C_Index!AJ$234","v":1.3024650881612985},{"$f":"C_Index!AK$234","v":1.3160209773542551},{"$f":"C_Index!AL$234","v":1.3479927249345995},{"$f":"C_Index!AM$234","v":1.3880461237545563},{"$f":"C_Index!AN$234","v":1.4269394308245222},{"$f":"C_Index!AO$234","v":1.4669225354948352},{"$f":"C_Index!AP$234","v":1.5080259740942163},{"$f":"C_Index!AQ$234","v":1.5502811385849189},{"$f":"C_Index!AR$234","v":1.5937203005377401},{"$f":"C_Index!AS$234","v":1.6383766357788112},{"$f":"C_Index!AT$234","v":1.6842842497269996},{"$f":"C_Index!AU$234","v":1.7314782034412661},{"$f":"C_Index!AV$234","v":1.7799945403978774},{"$f":"C_Index!AW$234","v":1.8298703140179184},{"$f":"C_Index!AX$234","v":1.8811436159661317},{"$f":"C_Index!AY$234","v":1.9338536052426945},{"$f":"C_Index!AZ$234","v":1.9880405380901545},{"$f":"C_Index!BA$234","v":2.0437457987383612},{"$f":"C_Index!BB$234","v":2.1010119310108792},{"$f":"C_Index!BC$234","v":2.1598826708170136},{"$f":"C_Index!BD$234","v":2.220402979554275},{"$f":"C_Index!BE$234","v":2.2826190784467801},{"$f":"C_Index!BF$234","v":2.3465784838458275},{"$f":"C_Index!BG$234","v":2.4123300435195962},{"$f":"C_Index!BH$234","v":2.4799239739596932},{"$f":"C_Index!BI$234","v":2.5494118987330348},{"$f":"C_Index!BJ$234","v":2.6208468879083533}]
[null,null,null,null,"Deflator",null,{"$f":"G690","v":"Index"},{"$f":"H690","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA690<>0,AA689/AA690,1)","v":0.99210156050140708},{"$f":"IF(AB690<>0,AB689/AB690,1)","v":0.98483713964807185},0.97977346278317146,0.98593604108309973,0.98937992463172342,0.99235499887158685,0.96002518098835388,0.94432112467628559,0.98156173000299651,0.98631578745980042,0.9856494490168296,0.97890563707563627,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874944,0.97729600060874955,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874944,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874955,0.97729600060874944]
[]
[null,null,null,null,{"$f":"E688","v":"Oceanic RAB 2 c/f"},null,{"$f":"G688","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA693:BJ693)","v":0},null,{"$f":"AA688 * AA691","v":0},{"$f":"AB688 * AB691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Average RAB"]
[null,null,null,null,{"$f":"E668","v":"Oceanic RAB 1 b/f"},null,{"$f":"G668","v":"£'000 "},"Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,758864.97248803009,null,33216.758535526431,34444.840876579881,36419.315799025615,39454.213483169216,40601.674243014146,44786.940629158358,40473.933649289109,40385.793725737072,38969.557454772475,37851.887285116842,31564.665124253243,31661.958499221128,32482.796067738411,32843.543906927633,26854.566830181728,25309.234855948387,23666.372732457581,21886.655378565887,20017.960094242513,18028.506514372672,15912.96926289232,13748.776189505563,11373.444606461764,9162.2817239888082,7263.5990065797505,5714.1667976302742,4659.9926117183004,4139.7059072970524,4507.2010081603712,4254.8555371746907,4333.5768444928253,4403.1553348032712,4486.5312750145285,4572.2434243685402,4660.3572438741439,4750.9400287696499]
[null,null,null,null,{"$f":"E676","v":"Oceanic RAB 1 c/f"},null,{"$f":"G676","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,706708.17584027722,null,33854.501305071622,35159.559669451097,38177.9940295704,39587.101011987761,44123.609587062914,38868.13035379762,36192.949323260938,35789.770625231227,37247.656698501261,31260.647301870325,31123.948857038813,31597.430273884329,31948.34540666618,26122.606600199393,24619.394893792807,23021.311364026631,21290.102791970661,19472.341512233164,17537.113379717179,15479.238169219352,13374.033321922394,11063.444851765265,8912.5504257607372,7065.6190639883753,5558.4188807191676,4532.9777436193745,4026.8722091359309,4384.3506971733459,4138.8832685759735,4215.4589123064798,4283.1409397884045,4364.244347630849,4447.6202878421054,4533.332437196118,4621.4462567017208,4712.0290415972268]
[null,null,null,null,"Average Oceanic RAB1",null,{"$f":"G697","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( AA696 + AA697 ) / 2","v":33535.629920299027},{"$f":"( AB696 + AB697 ) / 2","v":34802.200273015493},37298.654914298007,39520.657247578492,42362.641915038534,41827.535491477989,38333.441486275027,38087.78217548415,38108.607076636865,34556.267293493584,31344.30699064603,31629.694386552728,32215.570737202295,29483.075253563511,25736.980861987267,24165.273109987509,22478.237762214121,20679.498445399528,18777.536736979848,16753.872341796014,14643.501292407356,12406.110520635415,10142.997516111251,8113.9503939885917,6411.0089436494591,5123.5722706248243,4343.4324104271154,4262.0283022351996,4323.0421383681723,4235.1572247405857,4308.3588921406154,4383.6998412170597,4467.075781428317,4552.7879307823296,4640.9017502879324,4731.4845351834383]
[]
[null,null,null,null,{"$f":"E685","v":"Oceanic RAB 2 b/f"},null,{"$f":"G685","v":"£'000 "},"Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E693","v":"Oceanic RAB 2 c/f"},null,{"$f":"G693","v":"£'000 "},"Nominal Y/E",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Average Oceanic RAB2",null,{"$f":"G701","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( AA700 + AA701 ) / 2","v":0},{"$f":"( AB700 + AB701 ) / 2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total RAB"]
[null,null,null,null,{"$f":"E$32","v":"Oceanic RAB 1 c/f"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$32","v":0},null,{"$f":"AA$32","v":34124.027874688145},35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39167.566443455034,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846,4821.4962904403001]
[null,null,null,null,{"$f":"E$530","v":"Oceanic RAB 2 c/f"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L$530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$530","v":0},null,{"$f":"AA$530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total RAB Oceanic",null,{"$f":"G706","v":"£'000 "},"Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA705:AA706)","v":34124.027874688145},{"$f":"SUM(AB705:AB706)","v":35700.887237066672},38966.144195333625,40151.794196000141,44597.235590248136,39167.566443455034,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846,4821.4962904403001]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,"Oceanic - Year average Basic RAB balance post inflation adjustment",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA710:BJ710)","v":506354.05476021685},null,{"$f":" AVERAGE(Z707:AA707) * AA709","v":0},{"$f":" AVERAGE(AA707:AB707) * AB709","v":0},0,0,0,0,38433.783221727514,37800,37923.669999536127,34820.849827398517,31635.728630930505,31927.70924772439,32484.436280618887,29710.012100066746,25960.405784115268,24373.734379422633,22670.416193454228,20854.707416592948,18934.619024787509,16891.684570678139,14761.787356731884,12502.598065716917,10220.033267854938,8174.6827367534725,6458.65630108183,5162.9171806968898,4379.3538229070036,4303.3138890725004,4360.6205082391971,4274.2128156047929,4348.0173083698173,4424.1382764448381,4508.2884970285959,4594.7966222332143,4683.7287209788046,4775.1527134487424]
[]
["End of spreadsheet"]

{"sheet":"C_RevCost_Oceanic","index":36,"n_rows":935,"n_cols":63,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_RevCost_Oceanic"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E4","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E5","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E6","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Oceanic Revenue"]
[null,"Summary"]
[]
[null,null,null,"Oceanic Revenue"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E177","v":"Oceanic Revenue - Outturn"},{"$f":"'I_Series Oceanic'!F177","v":"Other Oceanic Revenue - CAA  Run"},{"$f":"'I_Series Oceanic'!G177","v":"£'000"},{"$f":"'I_Series Oceanic'!H177","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J177","v":0},null,{"$f":"'I_Series Oceanic'!L177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y177","v":4090.8259151696757},null,{"$f":"'I_Series Oceanic'!AA177","v":0},{"$f":"'I_Series Oceanic'!AB177","v":0},{"$f":"'I_Series Oceanic'!AC177","v":0},{"$f":"'I_Series Oceanic'!AD177","v":0},{"$f":"'I_Series Oceanic'!AE177","v":415},{"$f":"'I_Series Oceanic'!AF177","v":351},{"$f":"'I_Series Oceanic'!AG177","v":497},{"$f":"'I_Series Oceanic'!AH177","v":369.82591516967591},{"$f":"'I_Series Oceanic'!AI177","v":499},{"$f":"'I_Series Oceanic'!AJ177","v":491},{"$f":"'I_Series Oceanic'!AK177","v":488},{"$f":"'I_Series Oceanic'!AL177","v":490},{"$f":"'I_Series Oceanic'!AM177","v":490},{"$f":"'I_Series Oceanic'!AN177","v":0},{"$f":"'I_Series Oceanic'!AO177","v":0},{"$f":"'I_Series Oceanic'!AP177","v":0},{"$f":"'I_Series Oceanic'!AQ177","v":0},{"$f":"'I_Series Oceanic'!AR177","v":0},{"$f":"'I_Series Oceanic'!AS177","v":0},{"$f":"'I_Series Oceanic'!AT177","v":0},{"$f":"'I_Series Oceanic'!AU177","v":0},{"$f":"'I_Series Oceanic'!AV177","v":0},{"$f":"'I_Series Oceanic'!AW177","v":0},{"$f":"'I_Series Oceanic'!AX177","v":0},{"$f":"'I_Series Oceanic'!AY177","v":0},{"$f":"'I_Series Oceanic'!AZ177","v":0},{"$f":"'I_Series Oceanic'!BA177","v":0},{"$f":"'I_Series Oceanic'!BB177","v":0},{"$f":"'I_Series Oceanic'!BC177","v":0},{"$f":"'I_Series Oceanic'!BD177","v":0},{"$f":"'I_Series Oceanic'!BE177","v":0},{"$f":"'I_Series Oceanic'!BF177","v":0},{"$f":"'I_Series Oceanic'!BG177","v":0},{"$f":"'I_Series Oceanic'!BH177","v":0},{"$f":"'I_Series Oceanic'!BI177","v":0},{"$f":"'I_Series Oceanic'!BJ177","v":0}]
[null,null,null,null,{"$f":"C_Index!E310","v":"Oceanic Revenue - indexation - growth rate"},null,{"$f":"C_Index!G310","v":"index"},{"$f":"C_Index!H310","v":"CPI 2020"},null,{"$f":"C_Index!J310","v":0},null,{"$f":"C_Index!L310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y310","v":0},null,{"$f":"C_Index!AA310","v":0.91961685823754757},{"$f":"C_Index!AB310","v":0.92551724137931035},{"$f":"C_Index!AC310","v":0.95042145593869709},{"$f":"C_Index!AD310","v":0.97394636015325609},{"$f":"C_Index!AE310","v":0.99126436781609162},{"$f":"C_Index!AF310","v":1},{"$f":"C_Index!AG310","v":1.0258237547892719},{"$f":"C_Index!AH310","v":1.1186973180076629},{"$f":"C_Index!AI310","v":1.1873399586480322},{"$f":"C_Index!AJ310","v":1.1975124598510096},{"$f":"C_Index!AK310","v":1.198896577295987},{"$f":"C_Index!AL310","v":1.2048871867171229},{"$f":"C_Index!AM310","v":1.2238361939769149},{"$f":"C_Index!AN310","v":1.2430832082867362},{"$f":"C_Index!AO310","v":1.2626329163407577},{"$f":"C_Index!AP310","v":1.282490078539803},{"$f":"C_Index!AQ310","v":1.3026595301505184},{"$f":"C_Index!AR310","v":1.3231461824827708},{"$f":"C_Index!AS310","v":1.3439550240855642},{"$f":"C_Index!AT310","v":1.3650911219617634},{"$f":"C_Index!AU310","v":1.3865596228019204},{"$f":"C_Index!AV310","v":1.4083657542375072},{"$f":"C_Index!AW310","v":1.4305148261138558},{"$f":"C_Index!AX310","v":1.4530122317831182},{"$f":"C_Index!AY310","v":1.4758634494175611},{"$f":"C_Index!AZ310","v":1.4990740433435141},{"$f":"C_Index!BA310","v":1.5226496653962955},{"$f":"C_Index!BB310","v":1.5465960562964489},{"$f":"C_Index!BC310","v":1.5709190470476218},{"$f":"C_Index!BD310","v":1.5956245603564285},{"$f":"C_Index!BE310","v":1.6207186120746455},{"$f":"C_Index!BF310","v":1.6462073126640833},{"$f":"C_Index!BG310","v":1.6720968686844992},{"$f":"C_Index!BH310","v":1.6983935843049107},{"$f":"C_Index!BI310","v":1.725103862838675},{"$f":"C_Index!BJ310","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,"Revenue - Other Oceanic Revenue",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z23:BJ23)","v":3879.1549089730474},null,{"$f":"AA20 * AA21 * AA22","v":0},{"$f":"AB20 * AB21 * AB22","v":0},0,0,0,0,{"$f":"AG20 * AG21 * AG22","v":509.83440613026812},413.72325943004591,592.48263936536807,587.97861778684569,585.06152972044163,590.39472149139021,599.67973504868826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E23 & \" -NEG\"","v":"Revenue - Other Oceanic Revenue -NEG"},null,{"$f":"G23","v":"£'000 "},{"$f":"H23","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z24:BJ24)","v":-3879.1549089730474},null,{"$f":"AA23 * SignSwitch","v":0},0,0,0,0,0,-509.83440613026812,-413.72325943004591,-592.48263936536807,-587.97861778684569,-585.06152972044163,-590.39472149139021,-599.67973504868826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Condition 22 - Oceanic Revenue - Atlantic"]
[null,"Summary"]
[]
[null,null,null,"Summary",null,null,null,null,"Condition 22"]
[null,null,null,null,{"$f":"E$108","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,{"$f":"G$108","v":"£ per flight"},{"$f":"H$108","v":"Nominal"},"U",{"$f":"J$108","v":0},null,{"$f":"L$108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$108","v":0},null,{"$f":"AA$108","v":64.930687492374773},62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,78.106387220590918,71.441600989449682,{"$f":"AK$108","v":53.62613808392878},54.93751592689177,52.828760162753262,6.3670828737727474,6.104539103898202,6.1067506139319878,5.284418731865931,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.895740203078466,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037997,0.3682869214335,0.36288658902386306,0.3682777378899863,0.37441878874773027,0.38142369158606432,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[null,null,null,null,{"$f":"E$565","v":"Oceanic Base TRS - year t"},null,{"$f":"G$565","v":"£ per flight"},{"$f":"H$565","v":"Nominal"},null,{"$f":"J$565","v":0},null,{"$f":"L$565","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$565","v":0},null,{"$f":"AA$565","v":0},0,0,0,0,0,0,0,{"$f":"AI$565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E141","v":"ADS-B Charge per Flight (Atlantic) - Price Determination"},null,{"$f":"G141","v":"£ per flight"},{"$f":"H141","v":"Nominal"},"ADA",{"$f":"J141","v":0},null,{"$f":"L141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y141","v":0},null,{"$f":"AA141","v":0},0,0,0,0,33.299999999999997,33.97,34.65,36.676999802176312,36.483269770181835,{"$f":"AK141","v":38.314029092575772},38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E159","v":"AINF - year (t)"},null,"£ per flight","Nominal","AINF",0,null,{"$f":"L159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y142","v":0},null,{"$f":"AA159","v":0},0,0,0,0,0,-1.3838291950266677,-1.0354769506303636,-0.52432966584384255,5.6523279743605963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E188","v":"ATVARt"},null,"£ per flight","Nominal","ATVAR",0,null,{"$f":"L188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y143","v":0},null,{"$f":"AA188","v":0},0,0,0,0,0,0,0,-0.8108150355953353,-0.15961109065593271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Charge Per Atlantic Flight (At)",null,"£ per flight",{"$f":"H34","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA30:AA34)","v":64.930687492374773},62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,89.86,87.796170804973343,88.874523049369628,113.44824232132805,113.41758764333619,91.940167176504559,93.419537796078401,93.05810917561098,6.3670828737727474,6.104539103898202,6.1067506139319878,5.284418731865931,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.895740203078466,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037997,0.3682869214335,0.36288658902386306,0.3682777378899863,0.37441878874773027,0.38142369158606432,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[]
[null,null,null,"Cash"]
[null,null,null,null,{"$f":"E30","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,{"$f":"G30","v":"£ per flight"},"Nominal",null,{"$f":"J30","v":0},null,{"$f":"L30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y30","v":0},null,{"$f":"AA30","v":64.930687492374773},62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,78.106387220590918,71.441600989449682,53.62613808392878,54.93751592689177,52.828760162753262,6.3670828737727474,6.104539103898202,6.1067506139319878,5.284418731865931,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.895740203078466,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037997,0.3682869214335,0.36288658902386306,0.3682777378899863,0.37441878874773027,0.38142369158606432,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[null,null,null,null,{"$f":"E31","v":"Oceanic Base TRS - year t"},null,"£ per flight","Nominal",null,{"$f":"J31","v":0},null,{"$f":"L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y31","v":0},null,{"$f":"AA31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E32","v":"ADS-B Charge per Flight (Atlantic) - Price Determination"},null,"£ per flight","Nominal",null,{"$f":"J32","v":0},null,{"$f":"L32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y32","v":0},null,{"$f":"AA32","v":0},0,0,0,0,33.299999999999997,33.97,34.65,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E33","v":"AINF - year (t)"},null,"£ per flight","Nominal",null,{"$f":"J33","v":0},null,{"$f":"L33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y33","v":0},null,{"$f":"AA33","v":0},0,0,0,0,0,-1.3838291950266677,-1.0354769506303636,-0.52432966584384255,5.6523279743605963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E34","v":"ATVARt"},null,"£ per flight","Nominal",null,{"$f":"J34","v":0},null,{"$f":"L34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y34","v":0},null,{"$f":"AA34","v":0},0,0,0,0,0,0,0,-0.8108150355953353,-0.15961109065593271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$74","v":"Atlantic #Flights - actual / projected "},null,{"$f":"G$74","v":"# Flights ('000)"},null,null,{"$f":"J$74","v":0},null,{"$f":"L$74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$74","v":16429.249},null,{"$f":"AA$74","v":0},0,0,0,488.38799999999998,204.86099999999999,224,439,483,519,{"$f":"AK$74","v":528},535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[null,null,null,null,{"$f":"E38","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,"£'000",{"$f":"H38","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA44:BJ44)","v":279100.24821113452},null,{"$f":"AA38 * AA$43","v":0},0,0,0,28044.991147021283,11586.93816,12367.04,24259.14,37725.38502754541,37078.190913524384,28314.600908314394,29391.571020887095,28633.18800821227,3450.9589175848291,3308.6601943128253,3309.8588327511375,2864.1549526713347,2872.4508884671309,2879.4264240013408,2884.5704272052349,4303.0995946017474,3708.4944830154345,3211.8151735492802,2653.4911900685288,2119.2063098666035,1462.7139589135647,818.14483325702429,201.16402079516595,199.611511416957,196.68453125093379,199.60653393637259,202.93498350126981,206.73164083964687,210.77800186043828,215.06367951265651,219.58194225019486]
[null,null,null,null,{"$f":"E39 & \" Atlantic\"","v":"Oceanic Base TRS - year t Atlantic"},null,"£'000",{"$f":"H39","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA39 * AA$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E40","v":"ADS-B Charge per Flight (Atlantic) - Price Determination"},null,"£'000",{"$f":"H40","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128914.30544103925,null,{"$f":"AA40 * AA$43","v":0},0,0,0,0,6821.8712999999989,7609.28,15211.349999999999,17714.990904451159,18934.817010724371,20229.807360880008,20587.881700014848,21804.307164968883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E41","v":"AINF - year (t)"},null,"£'000",{"$f":"H41","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1915.7548690778706,null,{"$f":"AA41 * AA$43","v":0},0,0,0,0,0,-309.97773968597357,-454.57438132672962,-253.25122860257596,2933.5582186931497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E42","v":"ATVARt"},null,"£'000",{"$f":"H42","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-474.46181824297599,null,{"$f":"AA42 * AA$43","v":0},0,0,0,0,0,0,0,-391.62366219254693,-82.838156050429077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Atlantic Revenue - cash",null,{"$f":"G48","v":"£'000"},{"$f":"H48","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409455.84670300863,null,{"$f":"SUM(AA44:AA48)","v":0},0,0,0,28044.991147021283,18408.809459999997,19666.342260314028,39015.915618673265,54795.501041201445,58863.727986891477,48544.408269194406,49979.452720901943,50437.495173181152,3450.9589175848291,3308.6601943128253,3309.8588327511375,2864.1549526713347,2872.4508884671309,2879.4264240013408,2884.5704272052349,4303.0995946017474,3708.4944830154345,3211.8151735492802,2653.4911900685288,2119.2063098666035,1462.7139589135647,818.14483325702429,201.16402079516595,199.611511416957,196.68453125093379,199.60653393637259,202.93498350126981,206.73164083964687,210.77800186043828,215.06367951265651,219.58194225019486]
[]
[null,null,null,"ATVARt"]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[null,null,null,null,{"$f":"E45","v":"Oceanic Base TRS - year t Atlantic"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E47","v":"AINF - year (t)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1915.7548690778706,null,0,0,0,0,0,0,-309.97773968597357,-454.57438132672962,-253.25122860257596,2933.5582186931497,{"$f":"AK47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E48","v":"ATVARt"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-474.46181824297599,null,0,0,0,0,0,0,0,0,-391.62366219254693,-82.838156050429077,{"$f":"AK48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E53 & \" recognised in year\"","v":"Oceanic Base TRS - year t Atlantic recognised in year"},null,{"$f":"G53","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA56:BJ56)","v":0},null,{"$f":"IF((AA$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AA$11 + $F$52))","v":0},{"$f":"IF((AB$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AB$11 + $F$52))","v":0},{"$f":"IF((AC$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AC$11 + $F$52))","v":0},{"$f":"IF((AD$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AD$11 + $F$52))","v":0},{"$f":"IF((AE$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AE$11 + $F$52))","v":0},{"$f":"IF((AF$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AF$11 + $F$52))","v":0},{"$f":"IF((AG$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AG$11 + $F$52))","v":0},{"$f":"IF((AH$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AH$11 + $F$52))","v":0},{"$f":"IF((AI$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AI$11 + $F$52))","v":0},{"$f":"IF((AJ$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AJ$11 + $F$52))","v":0},{"$f":"IF((AK$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AK$11 + $F$52))","v":0},{"$f":"IF((AL$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AL$11 + $F$52))","v":0},{"$f":"IF((AM$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AM$11 + $F$52))","v":0},{"$f":"IF((AN$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AN$11 + $F$52))","v":0},{"$f":"IF((AO$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AO$11 + $F$52))","v":0},{"$f":"IF((AP$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AP$11 + $F$52))","v":0},{"$f":"IF((AQ$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AQ$11 + $F$52))","v":0},{"$f":"IF((AR$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AR$11 + $F$52))","v":0},{"$f":"IF((AS$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AS$11 + $F$52))","v":0},{"$f":"IF((AT$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AT$11 + $F$52))","v":0},{"$f":"IF((AU$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AU$11 + $F$52))","v":0},{"$f":"IF((AV$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AV$11 + $F$52))","v":0},{"$f":"IF((AW$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AW$11 + $F$52))","v":0},{"$f":"IF((AX$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AX$11 + $F$52))","v":0},{"$f":"IF((AY$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AY$11 + $F$52))","v":0},{"$f":"IF((AZ$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,AZ$11 + $F$52))","v":0},{"$f":"IF((BA$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,BA$11 + $F$52))","v":0},{"$f":"IF((BB$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,BB$11 + $F$52))","v":0},{"$f":"IF((BC$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,BC$11 + $F$52))","v":0},{"$f":"IF((BD$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,BD$11 + $F$52))","v":0},{"$f":"IF((BE$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,BE$11 + $F$52))","v":0},{"$f":"IF((BF$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,BF$11 + $F$52))","v":0},{"$f":"IF((BG$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,BG$11 + $F$52))","v":0},{"$f":"IF((BH$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,BH$11 + $F$52))","v":0},{"$f":"IF((BI$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,BI$11 + $F$52))","v":0},{"$f":"IF((BJ$11 + $F$52) > $BJ$11, 0, INDEX($AA53:$BJ53,BJ$11 + $F$52))","v":0}]
[null,null,null,null,{"$f":"E54 & \" recognised in year\"","v":"AINF - year (t) recognised in year"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA57:BJ57)","v":1915.7548690778706},null,{"$f":"IF((AA$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AA$11 + $F$52))","v":0},{"$f":"IF((AB$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AB$11 + $F$52))","v":0},{"$f":"IF((AC$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AC$11 + $F$52))","v":0},{"$f":"IF((AD$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AD$11 + $F$52))","v":0},{"$f":"IF((AE$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AE$11 + $F$52))","v":-309.97773968597357},{"$f":"IF((AF$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AF$11 + $F$52))","v":-454.57438132672962},{"$f":"IF((AG$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AG$11 + $F$52))","v":-253.25122860257596},{"$f":"IF((AH$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AH$11 + $F$52))","v":2933.5582186931497},{"$f":"IF((AI$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AI$11 + $F$52))","v":0},{"$f":"IF((AJ$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AJ$11 + $F$52))","v":0},{"$f":"IF((AK$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AK$11 + $F$52))","v":0},{"$f":"IF((AL$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AL$11 + $F$52))","v":0},{"$f":"IF((AM$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AM$11 + $F$52))","v":0},{"$f":"IF((AN$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AN$11 + $F$52))","v":0},{"$f":"IF((AO$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AO$11 + $F$52))","v":0},{"$f":"IF((AP$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AP$11 + $F$52))","v":0},{"$f":"IF((AQ$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AQ$11 + $F$52))","v":0},{"$f":"IF((AR$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AR$11 + $F$52))","v":0},{"$f":"IF((AS$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AS$11 + $F$52))","v":0},{"$f":"IF((AT$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AT$11 + $F$52))","v":0},{"$f":"IF((AU$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AU$11 + $F$52))","v":0},{"$f":"IF((AV$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AV$11 + $F$52))","v":0},{"$f":"IF((AW$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AW$11 + $F$52))","v":0},{"$f":"IF((AX$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AX$11 + $F$52))","v":0},{"$f":"IF((AY$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AY$11 + $F$52))","v":0},{"$f":"IF((AZ$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,AZ$11 + $F$52))","v":0},{"$f":"IF((BA$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,BA$11 + $F$52))","v":0},{"$f":"IF((BB$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,BB$11 + $F$52))","v":0},{"$f":"IF((BC$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,BC$11 + $F$52))","v":0},{"$f":"IF((BD$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,BD$11 + $F$52))","v":0},{"$f":"IF((BE$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,BE$11 + $F$52))","v":0},{"$f":"IF((BF$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,BF$11 + $F$52))","v":0},{"$f":"IF((BG$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,BG$11 + $F$52))","v":0},{"$f":"IF((BH$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,BH$11 + $F$52))","v":0},{"$f":"IF((BI$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,BI$11 + $F$52))","v":0},{"$f":"IF((BJ$11 + $F$52) > $BJ$11, 0, INDEX($AA54:$BJ54,BJ$11 + $F$52))","v":0}]
[null,null,null,null,{"$f":"E55 & \" recognised in year\"","v":"ATVARt recognised in year"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA58:BJ58)","v":-474.46181824297599},null,{"$f":"IF((AA$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AA$11 + $F$52))","v":0},{"$f":"IF((AB$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AB$11 + $F$52))","v":0},{"$f":"IF((AC$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AC$11 + $F$52))","v":0},{"$f":"IF((AD$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AD$11 + $F$52))","v":0},{"$f":"IF((AE$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AE$11 + $F$52))","v":0},{"$f":"IF((AF$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AF$11 + $F$52))","v":0},{"$f":"IF((AG$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AG$11 + $F$52))","v":-391.62366219254693},{"$f":"IF((AH$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AH$11 + $F$52))","v":-82.838156050429077},{"$f":"IF((AI$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AI$11 + $F$52))","v":0},{"$f":"IF((AJ$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AJ$11 + $F$52))","v":0},{"$f":"IF((AK$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AK$11 + $F$52))","v":0},{"$f":"IF((AL$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AL$11 + $F$52))","v":0},{"$f":"IF((AM$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AM$11 + $F$52))","v":0},{"$f":"IF((AN$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AN$11 + $F$52))","v":0},{"$f":"IF((AO$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AO$11 + $F$52))","v":0},{"$f":"IF((AP$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AP$11 + $F$52))","v":0},{"$f":"IF((AQ$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AQ$11 + $F$52))","v":0},{"$f":"IF((AR$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AR$11 + $F$52))","v":0},{"$f":"IF((AS$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AS$11 + $F$52))","v":0},{"$f":"IF((AT$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AT$11 + $F$52))","v":0},{"$f":"IF((AU$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AU$11 + $F$52))","v":0},{"$f":"IF((AV$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AV$11 + $F$52))","v":0},{"$f":"IF((AW$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AW$11 + $F$52))","v":0},{"$f":"IF((AX$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AX$11 + $F$52))","v":0},{"$f":"IF((AY$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AY$11 + $F$52))","v":0},{"$f":"IF((AZ$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,AZ$11 + $F$52))","v":0},{"$f":"IF((BA$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,BA$11 + $F$52))","v":0},{"$f":"IF((BB$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,BB$11 + $F$52))","v":0},{"$f":"IF((BC$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,BC$11 + $F$52))","v":0},{"$f":"IF((BD$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,BD$11 + $F$52))","v":0},{"$f":"IF((BE$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,BE$11 + $F$52))","v":0},{"$f":"IF((BF$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,BF$11 + $F$52))","v":0},{"$f":"IF((BG$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,BG$11 + $F$52))","v":0},{"$f":"IF((BH$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,BH$11 + $F$52))","v":0},{"$f":"IF((BI$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,BI$11 + $F$52))","v":0},{"$f":"IF((BJ$11 + $F$52) > $BJ$11, 0, INDEX($AA55:$BJ55,BJ$11 + $F$52))","v":0}]
[]
[null,null,null,"Accrued"]
[null,null,null,null,{"$f":"E44","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,{"$f":"G44","v":"£'000"},{"$f":"H44","v":"Nominal"},null,{"$f":"J44","v":0},null,{"$f":"L44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y44","v":279100.24821113452},null,{"$f":"AA44","v":0},0,0,0,28044.991147021283,11586.93816,12367.04,24259.14,37725.38502754541,37078.190913524384,28314.600908314394,29391.571020887095,28633.18800821227,3450.9589175848291,3308.6601943128253,3309.8588327511375,2864.1549526713347,2872.4508884671309,2879.4264240013408,2884.5704272052349,4303.0995946017474,3708.4944830154345,3211.8151735492802,2653.4911900685288,2119.2063098666035,1462.7139589135647,818.14483325702429,201.16402079516595,199.611511416957,196.68453125093379,199.60653393637259,202.93498350126981,206.73164083964687,210.77800186043828,215.06367951265651,219.58194225019486]
[null,null,null,null,{"$f":"E56","v":"Oceanic Base TRS - year t Atlantic recognised in year"},null,{"$f":"G56","v":"£'000"},{"$f":"H56","v":"Nominal"},null,{"$f":"J56","v":0},null,{"$f":"L56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y56","v":0},null,{"$f":"AA56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E46","v":"ADS-B Charge per Flight (Atlantic) - Price Determination"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,128914.30544103925,null,0,0,0,0,0,6821.8712999999989,7609.28,15211.349999999999,17714.990904451159,18934.817010724371,{"$f":"AK46","v":20229.807360880008},20587.881700014848,21804.307164968883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E57","v":"AINF - year (t) recognised in year"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1915.7548690778706,null,0,0,0,0,-309.97773968597357,-454.57438132672962,-253.25122860257596,2933.5582186931497,0,0,{"$f":"AK57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E58","v":"ATVARt recognised in year"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-474.46181824297599,null,0,0,0,0,0,0,-391.62366219254693,-82.838156050429077,0,0,{"$f":"AK58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Atlantic Revenue - accrued ",null,{"$f":"G65","v":"£'000"},{"$f":"H65","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA66:BJ66)","v":409455.84670300863},null,{"$f":"SUM(AA61:AA65)","v":0},0,0,0,27735.013407335311,17954.235078673268,19331.445109204877,42321.21006264272,{"$f":"SUM(AI61:AI65)","v":55440.375931996568},56013.007924248755,48544.408269194406,49979.452720901943,50437.495173181152,3450.9589175848291,3308.6601943128253,3309.8588327511375,2864.1549526713347,2872.4508884671309,2879.4264240013408,2884.5704272052349,4303.0995946017474,3708.4944830154345,3211.8151735492802,2653.4911900685288,2119.2063098666035,1462.7139589135647,818.14483325702429,201.16402079516595,199.611511416957,196.68453125093379,199.60653393637259,202.93498350126981,206.73164083964687,210.77800186043828,215.06367951265651,219.58194225019486]
[]
[null,"Determined Costs"]
[]
[null,null,null,"Determined Costs"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$25","v":"Atlantic Flights - Outturn"},{"$f":"'I_Series Oceanic'!F$25","v":"Atlantic Flights - CAA PCM Run  (BASE CASE)"},{"$f":"'I_Series Oceanic'!G$25","v":"# Flights ('000)"},null,null,{"$f":"'I_Series Oceanic'!J$25","v":0},null,{"$f":"'I_Series Oceanic'!L$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$25","v":16414},null,{"$f":"'I_Series Oceanic'!AA$25","v":0},{"$f":"'I_Series Oceanic'!AB$25","v":0},{"$f":"'I_Series Oceanic'!AC$25","v":0},{"$f":"'I_Series Oceanic'!AD$25","v":0},{"$f":"'I_Series Oceanic'!AE$25","v":477},{"$f":"'I_Series Oceanic'!AF$25","v":201},{"$f":"'I_Series Oceanic'!AG$25","v":224},{"$f":"'I_Series Oceanic'!AH$25","v":439},{"$f":"'I_Series Oceanic'!AI$25","v":483},{"$f":"'I_Series Oceanic'!AJ$25","v":519},{"$f":"'I_Series Oceanic'!AK$25","v":528},{"$f":"'I_Series Oceanic'!AL$25","v":535},{"$f":"'I_Series Oceanic'!AM$25","v":542},{"$f":"'I_Series Oceanic'!AN$25","v":542},{"$f":"'I_Series Oceanic'!AO$25","v":542},{"$f":"'I_Series Oceanic'!AP$25","v":542},{"$f":"'I_Series Oceanic'!AQ$25","v":542},{"$f":"'I_Series Oceanic'!AR$25","v":542},{"$f":"'I_Series Oceanic'!AS$25","v":542},{"$f":"'I_Series Oceanic'!AT$25","v":542},{"$f":"'I_Series Oceanic'!AU$25","v":542},{"$f":"'I_Series Oceanic'!AV$25","v":542},{"$f":"'I_Series Oceanic'!AW$25","v":542},{"$f":"'I_Series Oceanic'!AX$25","v":542},{"$f":"'I_Series Oceanic'!AY$25","v":542},{"$f":"'I_Series Oceanic'!AZ$25","v":542},{"$f":"'I_Series Oceanic'!BA$25","v":542},{"$f":"'I_Series Oceanic'!BB$25","v":542},{"$f":"'I_Series Oceanic'!BC$25","v":542},{"$f":"'I_Series Oceanic'!BD$25","v":542},{"$f":"'I_Series Oceanic'!BE$25","v":542},{"$f":"'I_Series Oceanic'!BF$25","v":542},{"$f":"'I_Series Oceanic'!BG$25","v":542},{"$f":"'I_Series Oceanic'!BH$25","v":542},{"$f":"'I_Series Oceanic'!BI$25","v":542},{"$f":"'I_Series Oceanic'!BJ$25","v":542}]
[null,null,null,null,{"$f":"I_Actuals!E$312","v":"Atlantic Flights - Actual"},null,{"$f":"I_Actuals!G$312","v":"# Flights ('000)"},null,{"$f":"I_Actuals!I$312","v":"Enter as a positive."},{"$f":"I_Actuals!J$312","v":"NR23 Dry Run (25Mar23) - Inputs for Traffic and Forecasts.xlsx, Oceanic, rows 11 & 12"},null,{"$f":"I_Actuals!L$312","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$312","v":1386.981},null,{"$f":"I_Actuals!AA$312","v":0},{"$f":"I_Actuals!AB$312","v":0},{"$f":"I_Actuals!AC$312","v":0},{"$f":"I_Actuals!AD$312","v":0},{"$f":"I_Actuals!AE$312","v":488.38799999999998},{"$f":"I_Actuals!AF$312","v":204.86099999999999},{"$f":"I_Actuals!AG$312","v":255.43599999999998},{"$f":"I_Actuals!AH$312","v":438.29599999999999},{"$f":"I_Actuals!AI$312","v":0},{"$f":"I_Actuals!AJ$312","v":0},{"$f":"I_Actuals!AK$312","v":0},{"$f":"I_Actuals!AL$312","v":0},{"$f":"I_Actuals!AM$312","v":0},{"$f":"I_Actuals!AN$312","v":0},{"$f":"I_Actuals!AO$312","v":0},{"$f":"I_Actuals!AP$312","v":0},{"$f":"I_Actuals!AQ$312","v":0},{"$f":"I_Actuals!AR$312","v":0},{"$f":"I_Actuals!AS$312","v":0},{"$f":"I_Actuals!AT$312","v":0},{"$f":"I_Actuals!AU$312","v":0},{"$f":"I_Actuals!AV$312","v":0},{"$f":"I_Actuals!AW$312","v":0},{"$f":"I_Actuals!AX$312","v":0},{"$f":"I_Actuals!AY$312","v":0},{"$f":"I_Actuals!AZ$312","v":0},{"$f":"I_Actuals!BA$312","v":0},{"$f":"I_Actuals!BB$312","v":0},{"$f":"I_Actuals!BC$312","v":0},{"$f":"I_Actuals!BD$312","v":0},{"$f":"I_Actuals!BE$312","v":0},{"$f":"I_Actuals!BF$312","v":0},{"$f":"I_Actuals!BG$312","v":0},{"$f":"I_Actuals!BH$312","v":0},{"$f":"I_Actuals!BI$312","v":0},{"$f":"I_Actuals!BJ$312","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Atlantic #Flights - actual / projected ",null,{"$f":"I_Global!F68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA74:BJ74)","v":16429.249},null,{"$f":"IF(AA73 = 1,AA72, AA71)","v":0},0,0,0,488.38799999999998,204.86099999999999,224,439,483,519,528,535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[]
[null,null,null,"Price Determination"]
[]
[null,null,null,null,{"$f":"Macro!E$169","v":"Base Charge per Oceanic Flight"},{"$f":"Macro!F$169","v":"Base - Flat"},{"$f":"Macro!G$169","v":"£ per flight"},{"$f":"Macro!H$169","v":"Nominal"},null,{"$f":"Macro!J$169","v":0},null,{"$f":"Macro!L$169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y$169","v":0},null,{"$f":"Macro!AA$169","v":64.930687492374773},{"$f":"Macro!AB$169","v":62.918184723388975},{"$f":"Macro!AC$169","v":61.030620323016251},{"$f":"Macro!AD$169","v":59.199513403949673},{"$f":"Macro!AE$169","v":57.423587694663432},{"$f":"Macro!AF$169","v":56.56},{"$f":"Macro!AG$169","v":55.21},{"$f":"Macro!AH$169","v":55.26},{"$f":"Macro!AI$169","v":78.106387220590918},{"$f":"Macro!AJ$169","v":71.441600989449682},{"$f":"Macro!AK$169","v":53.62613808392878},{"$f":"Macro!AL$169","v":54.93751592689177},{"$f":"Macro!AM$169","v":52.828760162753262},{"$f":"Macro!AN$169","v":6.3670828737727474},{"$f":"Macro!AO$169","v":6.104539103898202},{"$f":"Macro!AP$169","v":6.1067506139319878},{"$f":"Macro!AQ$169","v":5.284418731865931},{"$f":"Macro!AR$169","v":5.2997248864707212},{"$f":"Macro!AS$169","v":5.3125948782312564},{"$f":"Macro!AT$169","v":5.3220856590502486},{"$f":"Macro!AU$169","v":7.9392981450216737},{"$f":"Macro!AV$169","v":6.8422407435709127},{"$f":"Macro!AW$169","v":5.9258582537809597},{"$f":"Macro!AX$169","v":4.895740203078466},{"$f":"Macro!AY$169","v":3.9099747414512982},{"$f":"Macro!AZ$169","v":2.6987342415379425},{"$f":"Macro!BA$169","v":1.5094923122823327},{"$f":"Macro!BB$169","v":0.37115132988037997},{"$f":"Macro!BC$169","v":0.3682869214335},{"$f":"Macro!BD$169","v":0.36288658902386306},{"$f":"Macro!BE$169","v":0.3682777378899863},{"$f":"Macro!BF$169","v":0.37441878874773027},{"$f":"Macro!BG$169","v":0.38142369158606432},{"$f":"Macro!BH$169","v":0.38888930232553187},{"$f":"Macro!BI$169","v":0.39679645666541791},{"$f":"Macro!BJ$169","v":0.40513273477895728}]
[null,null,null,null,{"$f":"Macro!E$172","v":"Base Charge per Oceanic Flight"},{"$f":"Macro!F$172","v":"Flights (Low)"},{"$f":"Macro!G$172","v":"£ per flight"},{"$f":"Macro!H$172","v":"Nominal"},null,{"$f":"Macro!J$172","v":0},null,{"$f":"Macro!L$172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y$172","v":0},null,{"$f":"Macro!AA$172","v":0},{"$f":"Macro!AB$172","v":0},{"$f":"Macro!AC$172","v":0},{"$f":"Macro!AD$172","v":0},{"$f":"Macro!AE$172","v":0},{"$f":"Macro!AF$172","v":0},{"$f":"Macro!AG$172","v":0},{"$f":"Macro!AH$172","v":0},{"$f":"Macro!AI$172","v":0},{"$f":"Macro!AJ$172","v":0},{"$f":"Macro!AK$172","v":0},{"$f":"Macro!AL$172","v":0},{"$f":"Macro!AM$172","v":0},{"$f":"Macro!AN$172","v":0},{"$f":"Macro!AO$172","v":0},{"$f":"Macro!AP$172","v":0},{"$f":"Macro!AQ$172","v":0},{"$f":"Macro!AR$172","v":0},{"$f":"Macro!AS$172","v":0},{"$f":"Macro!AT$172","v":0},{"$f":"Macro!AU$172","v":0},{"$f":"Macro!AV$172","v":0},{"$f":"Macro!AW$172","v":0},{"$f":"Macro!AX$172","v":0},{"$f":"Macro!AY$172","v":0},{"$f":"Macro!AZ$172","v":0},{"$f":"Macro!BA$172","v":0},{"$f":"Macro!BB$172","v":0},{"$f":"Macro!BC$172","v":0},{"$f":"Macro!BD$172","v":0},{"$f":"Macro!BE$172","v":0},{"$f":"Macro!BF$172","v":0},{"$f":"Macro!BG$172","v":0},{"$f":"Macro!BH$172","v":0},{"$f":"Macro!BI$172","v":0},{"$f":"Macro!BJ$172","v":0}]
[null,null,null,null,{"$f":"Macro!E$175","v":"Base Charge per Oceanic Flight"},{"$f":"Macro!F$175","v":"Spare 3"},{"$f":"Macro!G$175","v":"£ per flight"},{"$f":"Macro!H$175","v":"Nominal"},null,{"$f":"Macro!J$175","v":0},null,{"$f":"Macro!L$175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y$175","v":0},null,{"$f":"Macro!AA$175","v":0},{"$f":"Macro!AB$175","v":0},{"$f":"Macro!AC$175","v":0},{"$f":"Macro!AD$175","v":0},{"$f":"Macro!AE$175","v":0},{"$f":"Macro!AF$175","v":0},{"$f":"Macro!AG$175","v":0},{"$f":"Macro!AH$175","v":0},{"$f":"Macro!AI$175","v":0},{"$f":"Macro!AJ$175","v":0},{"$f":"Macro!AK$175","v":0},{"$f":"Macro!AL$175","v":0},{"$f":"Macro!AM$175","v":0},{"$f":"Macro!AN$175","v":0},{"$f":"Macro!AO$175","v":0},{"$f":"Macro!AP$175","v":0},{"$f":"Macro!AQ$175","v":0},{"$f":"Macro!AR$175","v":0},{"$f":"Macro!AS$175","v":0},{"$f":"Macro!AT$175","v":0},{"$f":"Macro!AU$175","v":0},{"$f":"Macro!AV$175","v":0},{"$f":"Macro!AW$175","v":0},{"$f":"Macro!AX$175","v":0},{"$f":"Macro!AY$175","v":0},{"$f":"Macro!AZ$175","v":0},{"$f":"Macro!BA$175","v":0},{"$f":"Macro!BB$175","v":0},{"$f":"Macro!BC$175","v":0},{"$f":"Macro!BD$175","v":0},{"$f":"Macro!BE$175","v":0},{"$f":"Macro!BF$175","v":0},{"$f":"Macro!BG$175","v":0},{"$f":"Macro!BH$175","v":0},{"$f":"Macro!BI$175","v":0},{"$f":"Macro!BJ$175","v":0}]
[null,null,null,null,{"$f":"Macro!E$178","v":"Base Charge per Oceanic Flight"},{"$f":"Macro!F$178","v":"Spare 4"},{"$f":"Macro!G$178","v":"£ per flight"},{"$f":"Macro!H$178","v":"Nominal"},null,{"$f":"Macro!J$178","v":0},null,{"$f":"Macro!L$178","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y$178","v":0},null,{"$f":"Macro!AA$178","v":0},{"$f":"Macro!AB$178","v":0},{"$f":"Macro!AC$178","v":0},{"$f":"Macro!AD$178","v":0},{"$f":"Macro!AE$178","v":0},{"$f":"Macro!AF$178","v":0},{"$f":"Macro!AG$178","v":0},{"$f":"Macro!AH$178","v":0},{"$f":"Macro!AI$178","v":0},{"$f":"Macro!AJ$178","v":0},{"$f":"Macro!AK$178","v":0},{"$f":"Macro!AL$178","v":0},{"$f":"Macro!AM$178","v":0},{"$f":"Macro!AN$178","v":0},{"$f":"Macro!AO$178","v":0},{"$f":"Macro!AP$178","v":0},{"$f":"Macro!AQ$178","v":0},{"$f":"Macro!AR$178","v":0},{"$f":"Macro!AS$178","v":0},{"$f":"Macro!AT$178","v":0},{"$f":"Macro!AU$178","v":0},{"$f":"Macro!AV$178","v":0},{"$f":"Macro!AW$178","v":0},{"$f":"Macro!AX$178","v":0},{"$f":"Macro!AY$178","v":0},{"$f":"Macro!AZ$178","v":0},{"$f":"Macro!BA$178","v":0},{"$f":"Macro!BB$178","v":0},{"$f":"Macro!BC$178","v":0},{"$f":"Macro!BD$178","v":0},{"$f":"Macro!BE$178","v":0},{"$f":"Macro!BF$178","v":0},{"$f":"Macro!BG$178","v":0},{"$f":"Macro!BH$178","v":0},{"$f":"Macro!BI$178","v":0},{"$f":"Macro!BJ$178","v":0}]
[null,null,null,null,{"$f":"Macro!E$181","v":"Base Charge per Oceanic Flight"},{"$f":"Macro!F$181","v":"Spare 5"},{"$f":"Macro!G$181","v":"£ per flight"},{"$f":"Macro!H$181","v":"Nominal"},null,{"$f":"Macro!J$181","v":0},null,{"$f":"Macro!L$181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y$181","v":0},null,{"$f":"Macro!AA$181","v":0},{"$f":"Macro!AB$181","v":0},{"$f":"Macro!AC$181","v":0},{"$f":"Macro!AD$181","v":0},{"$f":"Macro!AE$181","v":0},{"$f":"Macro!AF$181","v":0},{"$f":"Macro!AG$181","v":0},{"$f":"Macro!AH$181","v":0},{"$f":"Macro!AI$181","v":0},{"$f":"Macro!AJ$181","v":0},{"$f":"Macro!AK$181","v":0},{"$f":"Macro!AL$181","v":0},{"$f":"Macro!AM$181","v":0},{"$f":"Macro!AN$181","v":0},{"$f":"Macro!AO$181","v":0},{"$f":"Macro!AP$181","v":0},{"$f":"Macro!AQ$181","v":0},{"$f":"Macro!AR$181","v":0},{"$f":"Macro!AS$181","v":0},{"$f":"Macro!AT$181","v":0},{"$f":"Macro!AU$181","v":0},{"$f":"Macro!AV$181","v":0},{"$f":"Macro!AW$181","v":0},{"$f":"Macro!AX$181","v":0},{"$f":"Macro!AY$181","v":0},{"$f":"Macro!AZ$181","v":0},{"$f":"Macro!BA$181","v":0},{"$f":"Macro!BB$181","v":0},{"$f":"Macro!BC$181","v":0},{"$f":"Macro!BD$181","v":0},{"$f":"Macro!BE$181","v":0},{"$f":"Macro!BF$181","v":0},{"$f":"Macro!BG$181","v":0},{"$f":"Macro!BH$181","v":0},{"$f":"Macro!BI$181","v":0},{"$f":"Macro!BJ$181","v":0}]
[null,null,null,null,{"$f":"Macro!E$184","v":"Base Charge per Oceanic Flight"},{"$f":"Macro!F$184","v":"Spare 6"},{"$f":"Macro!G$184","v":"£ per flight"},{"$f":"Macro!H$184","v":"Nominal"},null,{"$f":"Macro!J$184","v":0},null,{"$f":"Macro!L$184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y$184","v":0},null,{"$f":"Macro!AA$184","v":0},{"$f":"Macro!AB$184","v":0},{"$f":"Macro!AC$184","v":0},{"$f":"Macro!AD$184","v":0},{"$f":"Macro!AE$184","v":0},{"$f":"Macro!AF$184","v":0},{"$f":"Macro!AG$184","v":0},{"$f":"Macro!AH$184","v":0},{"$f":"Macro!AI$184","v":0},{"$f":"Macro!AJ$184","v":0},{"$f":"Macro!AK$184","v":0},{"$f":"Macro!AL$184","v":0},{"$f":"Macro!AM$184","v":0},{"$f":"Macro!AN$184","v":0},{"$f":"Macro!AO$184","v":0},{"$f":"Macro!AP$184","v":0},{"$f":"Macro!AQ$184","v":0},{"$f":"Macro!AR$184","v":0},{"$f":"Macro!AS$184","v":0},{"$f":"Macro!AT$184","v":0},{"$f":"Macro!AU$184","v":0},{"$f":"Macro!AV$184","v":0},{"$f":"Macro!AW$184","v":0},{"$f":"Macro!AX$184","v":0},{"$f":"Macro!AY$184","v":0},{"$f":"Macro!AZ$184","v":0},{"$f":"Macro!BA$184","v":0},{"$f":"Macro!BB$184","v":0},{"$f":"Macro!BC$184","v":0},{"$f":"Macro!BD$184","v":0},{"$f":"Macro!BE$184","v":0},{"$f":"Macro!BF$184","v":0},{"$f":"Macro!BG$184","v":0},{"$f":"Macro!BH$184","v":0},{"$f":"Macro!BI$184","v":0},{"$f":"Macro!BJ$184","v":0}]
[null,null,null,null,{"$f":"Macro!E$187","v":"Base Charge per Oceanic Flight"},{"$f":"Macro!F$187","v":"Spare 7"},{"$f":"Macro!G$187","v":"£ per flight"},{"$f":"Macro!H$187","v":"Nominal"},null,{"$f":"Macro!J$187","v":0},null,{"$f":"Macro!L$187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y$187","v":0},null,{"$f":"Macro!AA$187","v":0},{"$f":"Macro!AB$187","v":0},{"$f":"Macro!AC$187","v":0},{"$f":"Macro!AD$187","v":0},{"$f":"Macro!AE$187","v":0},{"$f":"Macro!AF$187","v":0},{"$f":"Macro!AG$187","v":0},{"$f":"Macro!AH$187","v":0},{"$f":"Macro!AI$187","v":0},{"$f":"Macro!AJ$187","v":0},{"$f":"Macro!AK$187","v":0},{"$f":"Macro!AL$187","v":0},{"$f":"Macro!AM$187","v":0},{"$f":"Macro!AN$187","v":0},{"$f":"Macro!AO$187","v":0},{"$f":"Macro!AP$187","v":0},{"$f":"Macro!AQ$187","v":0},{"$f":"Macro!AR$187","v":0},{"$f":"Macro!AS$187","v":0},{"$f":"Macro!AT$187","v":0},{"$f":"Macro!AU$187","v":0},{"$f":"Macro!AV$187","v":0},{"$f":"Macro!AW$187","v":0},{"$f":"Macro!AX$187","v":0},{"$f":"Macro!AY$187","v":0},{"$f":"Macro!AZ$187","v":0},{"$f":"Macro!BA$187","v":0},{"$f":"Macro!BB$187","v":0},{"$f":"Macro!BC$187","v":0},{"$f":"Macro!BD$187","v":0},{"$f":"Macro!BE$187","v":0},{"$f":"Macro!BF$187","v":0},{"$f":"Macro!BG$187","v":0},{"$f":"Macro!BH$187","v":0},{"$f":"Macro!BI$187","v":0},{"$f":"Macro!BJ$187","v":0}]
[null,null,null,null,{"$f":"Macro!E$190","v":"Base Charge per Oceanic Flight"},{"$f":"Macro!F$190","v":"Spare 8"},{"$f":"Macro!G$190","v":"£ per flight"},{"$f":"Macro!H$190","v":"Nominal"},null,{"$f":"Macro!J$190","v":0},null,{"$f":"Macro!L$190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y$190","v":0},null,{"$f":"Macro!AA$190","v":0},{"$f":"Macro!AB$190","v":0},{"$f":"Macro!AC$190","v":0},{"$f":"Macro!AD$190","v":0},{"$f":"Macro!AE$190","v":0},{"$f":"Macro!AF$190","v":0},{"$f":"Macro!AG$190","v":0},{"$f":"Macro!AH$190","v":0},{"$f":"Macro!AI$190","v":0},{"$f":"Macro!AJ$190","v":0},{"$f":"Macro!AK$190","v":0},{"$f":"Macro!AL$190","v":0},{"$f":"Macro!AM$190","v":0},{"$f":"Macro!AN$190","v":0},{"$f":"Macro!AO$190","v":0},{"$f":"Macro!AP$190","v":0},{"$f":"Macro!AQ$190","v":0},{"$f":"Macro!AR$190","v":0},{"$f":"Macro!AS$190","v":0},{"$f":"Macro!AT$190","v":0},{"$f":"Macro!AU$190","v":0},{"$f":"Macro!AV$190","v":0},{"$f":"Macro!AW$190","v":0},{"$f":"Macro!AX$190","v":0},{"$f":"Macro!AY$190","v":0},{"$f":"Macro!AZ$190","v":0},{"$f":"Macro!BA$190","v":0},{"$f":"Macro!BB$190","v":0},{"$f":"Macro!BC$190","v":0},{"$f":"Macro!BD$190","v":0},{"$f":"Macro!BE$190","v":0},{"$f":"Macro!BF$190","v":0},{"$f":"Macro!BG$190","v":0},{"$f":"Macro!BH$190","v":0},{"$f":"Macro!BI$190","v":0},{"$f":"Macro!BJ$190","v":0}]
[null,null,null,null,{"$f":"Macro!E$193","v":"Base Charge per Oceanic Flight"},{"$f":"Macro!F$193","v":"Spare 9"},{"$f":"Macro!G$193","v":"£ per flight"},{"$f":"Macro!H$193","v":"Nominal"},null,{"$f":"Macro!J$193","v":0},null,{"$f":"Macro!L$193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y$193","v":0},null,{"$f":"Macro!AA$193","v":0},{"$f":"Macro!AB$193","v":0},{"$f":"Macro!AC$193","v":0},{"$f":"Macro!AD$193","v":0},{"$f":"Macro!AE$193","v":0},{"$f":"Macro!AF$193","v":0},{"$f":"Macro!AG$193","v":0},{"$f":"Macro!AH$193","v":0},{"$f":"Macro!AI$193","v":0},{"$f":"Macro!AJ$193","v":0},{"$f":"Macro!AK$193","v":0},{"$f":"Macro!AL$193","v":0},{"$f":"Macro!AM$193","v":0},{"$f":"Macro!AN$193","v":0},{"$f":"Macro!AO$193","v":0},{"$f":"Macro!AP$193","v":0},{"$f":"Macro!AQ$193","v":0},{"$f":"Macro!AR$193","v":0},{"$f":"Macro!AS$193","v":0},{"$f":"Macro!AT$193","v":0},{"$f":"Macro!AU$193","v":0},{"$f":"Macro!AV$193","v":0},{"$f":"Macro!AW$193","v":0},{"$f":"Macro!AX$193","v":0},{"$f":"Macro!AY$193","v":0},{"$f":"Macro!AZ$193","v":0},{"$f":"Macro!BA$193","v":0},{"$f":"Macro!BB$193","v":0},{"$f":"Macro!BC$193","v":0},{"$f":"Macro!BD$193","v":0},{"$f":"Macro!BE$193","v":0},{"$f":"Macro!BF$193","v":0},{"$f":"Macro!BG$193","v":0},{"$f":"Macro!BH$193","v":0},{"$f":"Macro!BI$193","v":0},{"$f":"Macro!BJ$193","v":0}]
[null,null,null,null,{"$f":"Macro!E$196","v":"Base Charge per Oceanic Flight"},{"$f":"Macro!F$196","v":"Spare 10"},{"$f":"Macro!G$196","v":"£ per flight"},{"$f":"Macro!H$196","v":"Nominal"},null,{"$f":"Macro!J$196","v":0},null,{"$f":"Macro!L$196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y$196","v":0},null,{"$f":"Macro!AA$196","v":0},{"$f":"Macro!AB$196","v":0},{"$f":"Macro!AC$196","v":0},{"$f":"Macro!AD$196","v":0},{"$f":"Macro!AE$196","v":0},{"$f":"Macro!AF$196","v":0},{"$f":"Macro!AG$196","v":0},{"$f":"Macro!AH$196","v":0},{"$f":"Macro!AI$196","v":0},{"$f":"Macro!AJ$196","v":0},{"$f":"Macro!AK$196","v":0},{"$f":"Macro!AL$196","v":0},{"$f":"Macro!AM$196","v":0},{"$f":"Macro!AN$196","v":0},{"$f":"Macro!AO$196","v":0},{"$f":"Macro!AP$196","v":0},{"$f":"Macro!AQ$196","v":0},{"$f":"Macro!AR$196","v":0},{"$f":"Macro!AS$196","v":0},{"$f":"Macro!AT$196","v":0},{"$f":"Macro!AU$196","v":0},{"$f":"Macro!AV$196","v":0},{"$f":"Macro!AW$196","v":0},{"$f":"Macro!AX$196","v":0},{"$f":"Macro!AY$196","v":0},{"$f":"Macro!AZ$196","v":0},{"$f":"Macro!BA$196","v":0},{"$f":"Macro!BB$196","v":0},{"$f":"Macro!BC$196","v":0},{"$f":"Macro!BD$196","v":0},{"$f":"Macro!BE$196","v":0},{"$f":"Macro!BF$196","v":0},{"$f":"Macro!BG$196","v":0},{"$f":"Macro!BH$196","v":0},{"$f":"Macro!BI$196","v":0},{"$f":"Macro!BJ$196","v":0}]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",null,"£ per flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA80:AA89, MATCH($F$76, $F$80:$F$89,0), 1 )","v":64.930687492374773},62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,{"$f":"INDEX(AI80:AI89, MATCH($F$76, $F$80:$F$89,0), 1 )","v":78.106387220590918},71.441600989449682,53.62613808392878,54.93751592689177,52.828760162753262,6.3670828737727474,6.104539103898202,6.1067506139319878,5.284418731865931,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.895740203078466,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037997,0.3682869214335,0.36288658902386306,0.3682777378899863,0.37441878874773027,0.38142369158606432,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[]
[null,null,null,"Outturn"]
[]
[null,null,null,null,{"$f":"Macro!E207","v":"Base Charge per Oceanic Flight (Oceanic)"},{"$f":"Macro!F207","v":"Base - Flat"},{"$f":"Macro!G207","v":"£ per flight"},{"$f":"Macro!H207","v":"Nominal"},null,{"$f":"Macro!J207","v":0},null,{"$f":"Macro!L207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y207","v":0},null,{"$f":"Macro!AA207","v":64.930687492374773},{"$f":"Macro!AB207","v":62.918184723388975},{"$f":"Macro!AC207","v":61.030620323016251},{"$f":"Macro!AD207","v":59.199513403949673},{"$f":"Macro!AE207","v":57.423587694663432},{"$f":"Macro!AF207","v":56.56},{"$f":"Macro!AG207","v":55.21},{"$f":"Macro!AH207","v":55.26},{"$f":"Macro!AI207","v":78.106387220590918},{"$f":"Macro!AJ207","v":71.441600989449682},{"$f":"Macro!AK207","v":53.62613808392878},{"$f":"Macro!AL207","v":54.93751592689177},{"$f":"Macro!AM207","v":52.828760162753262},{"$f":"Macro!AN207","v":6.3671473535309238},{"$f":"Macro!AO207","v":6.10453915112745},{"$f":"Macro!AP207","v":6.1067506139645351},{"$f":"Macro!AQ207","v":5.2844187318659506},{"$f":"Macro!AR207","v":5.2997248864707212},{"$f":"Macro!AS207","v":5.3125948782312564},{"$f":"Macro!AT207","v":5.3220856590502486},{"$f":"Macro!AU207","v":7.9392981450216737},{"$f":"Macro!AV207","v":6.8422407435709127},{"$f":"Macro!AW207","v":5.9258582537809597},{"$f":"Macro!AX207","v":4.8957402030784651},{"$f":"Macro!AY207","v":3.9099747414512982},{"$f":"Macro!AZ207","v":2.6987342415379425},{"$f":"Macro!BA207","v":1.5094923122823327},{"$f":"Macro!BB207","v":0.37115132988037985},{"$f":"Macro!BC207","v":0.36828692143349995},{"$f":"Macro!BD207","v":0.36288658902386295},{"$f":"Macro!BE207","v":0.36827773788998625},{"$f":"Macro!BF207","v":0.37441878874773027},{"$f":"Macro!BG207","v":0.38142369158606421},{"$f":"Macro!BH207","v":0.38888930232553187},{"$f":"Macro!BI207","v":0.39679645666541791},{"$f":"Macro!BJ207","v":0.40513273477895728}]
[null,null,null,null,{"$f":"Macro!E210","v":"Base Charge per Oceanic Flight (Oceanic)"},{"$f":"Macro!F210","v":"Flights (Low)"},{"$f":"Macro!G210","v":"£ per flight"},{"$f":"Macro!H210","v":"Nominal"},null,{"$f":"Macro!J210","v":0},null,{"$f":"Macro!L210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y210","v":0},null,{"$f":"Macro!AA210","v":0},{"$f":"Macro!AB210","v":0},{"$f":"Macro!AC210","v":0},{"$f":"Macro!AD210","v":0},{"$f":"Macro!AE210","v":0},{"$f":"Macro!AF210","v":0},{"$f":"Macro!AG210","v":0},{"$f":"Macro!AH210","v":0},{"$f":"Macro!AI210","v":0},{"$f":"Macro!AJ210","v":0},{"$f":"Macro!AK210","v":0},{"$f":"Macro!AL210","v":0},{"$f":"Macro!AM210","v":0},{"$f":"Macro!AN210","v":0},{"$f":"Macro!AO210","v":0},{"$f":"Macro!AP210","v":0},{"$f":"Macro!AQ210","v":0},{"$f":"Macro!AR210","v":0},{"$f":"Macro!AS210","v":0},{"$f":"Macro!AT210","v":0},{"$f":"Macro!AU210","v":0},{"$f":"Macro!AV210","v":0},{"$f":"Macro!AW210","v":0},{"$f":"Macro!AX210","v":0},{"$f":"Macro!AY210","v":0},{"$f":"Macro!AZ210","v":0},{"$f":"Macro!BA210","v":0},{"$f":"Macro!BB210","v":0},{"$f":"Macro!BC210","v":0},{"$f":"Macro!BD210","v":0},{"$f":"Macro!BE210","v":0},{"$f":"Macro!BF210","v":0},{"$f":"Macro!BG210","v":0},{"$f":"Macro!BH210","v":0},{"$f":"Macro!BI210","v":0},{"$f":"Macro!BJ210","v":0}]
[null,null,null,null,{"$f":"Macro!E213","v":"Base Charge per Oceanic Flight (Oceanic)"},{"$f":"Macro!F213","v":"Spare 3"},{"$f":"Macro!G213","v":"£ per flight"},{"$f":"Macro!H213","v":"Nominal"},null,{"$f":"Macro!J213","v":0},null,{"$f":"Macro!L213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y213","v":0},null,{"$f":"Macro!AA213","v":0},{"$f":"Macro!AB213","v":0},{"$f":"Macro!AC213","v":0},{"$f":"Macro!AD213","v":0},{"$f":"Macro!AE213","v":0},{"$f":"Macro!AF213","v":0},{"$f":"Macro!AG213","v":0},{"$f":"Macro!AH213","v":0},{"$f":"Macro!AI213","v":0},{"$f":"Macro!AJ213","v":0},{"$f":"Macro!AK213","v":0},{"$f":"Macro!AL213","v":0},{"$f":"Macro!AM213","v":0},{"$f":"Macro!AN213","v":0},{"$f":"Macro!AO213","v":0},{"$f":"Macro!AP213","v":0},{"$f":"Macro!AQ213","v":0},{"$f":"Macro!AR213","v":0},{"$f":"Macro!AS213","v":0},{"$f":"Macro!AT213","v":0},{"$f":"Macro!AU213","v":0},{"$f":"Macro!AV213","v":0},{"$f":"Macro!AW213","v":0},{"$f":"Macro!AX213","v":0},{"$f":"Macro!AY213","v":0},{"$f":"Macro!AZ213","v":0},{"$f":"Macro!BA213","v":0},{"$f":"Macro!BB213","v":0},{"$f":"Macro!BC213","v":0},{"$f":"Macro!BD213","v":0},{"$f":"Macro!BE213","v":0},{"$f":"Macro!BF213","v":0},{"$f":"Macro!BG213","v":0},{"$f":"Macro!BH213","v":0},{"$f":"Macro!BI213","v":0},{"$f":"Macro!BJ213","v":0}]
[null,null,null,null,{"$f":"Macro!E216","v":"Base Charge per Oceanic Flight (Oceanic)"},{"$f":"Macro!F216","v":"Spare 4"},{"$f":"Macro!G216","v":"£ per flight"},{"$f":"Macro!H216","v":"Nominal"},null,{"$f":"Macro!J216","v":0},null,{"$f":"Macro!L216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y216","v":0},null,{"$f":"Macro!AA216","v":0},{"$f":"Macro!AB216","v":0},{"$f":"Macro!AC216","v":0},{"$f":"Macro!AD216","v":0},{"$f":"Macro!AE216","v":0},{"$f":"Macro!AF216","v":0},{"$f":"Macro!AG216","v":0},{"$f":"Macro!AH216","v":0},{"$f":"Macro!AI216","v":0},{"$f":"Macro!AJ216","v":0},{"$f":"Macro!AK216","v":0},{"$f":"Macro!AL216","v":0},{"$f":"Macro!AM216","v":0},{"$f":"Macro!AN216","v":0},{"$f":"Macro!AO216","v":0},{"$f":"Macro!AP216","v":0},{"$f":"Macro!AQ216","v":0},{"$f":"Macro!AR216","v":0},{"$f":"Macro!AS216","v":0},{"$f":"Macro!AT216","v":0},{"$f":"Macro!AU216","v":0},{"$f":"Macro!AV216","v":0},{"$f":"Macro!AW216","v":0},{"$f":"Macro!AX216","v":0},{"$f":"Macro!AY216","v":0},{"$f":"Macro!AZ216","v":0},{"$f":"Macro!BA216","v":0},{"$f":"Macro!BB216","v":0},{"$f":"Macro!BC216","v":0},{"$f":"Macro!BD216","v":0},{"$f":"Macro!BE216","v":0},{"$f":"Macro!BF216","v":0},{"$f":"Macro!BG216","v":0},{"$f":"Macro!BH216","v":0},{"$f":"Macro!BI216","v":0},{"$f":"Macro!BJ216","v":0}]
[null,null,null,null,{"$f":"Macro!E219","v":"Base Charge per Oceanic Flight (Oceanic)"},{"$f":"Macro!F219","v":"Spare 5"},{"$f":"Macro!G219","v":"£ per flight"},{"$f":"Macro!H219","v":"Nominal"},null,{"$f":"Macro!J219","v":0},null,{"$f":"Macro!L219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y219","v":0},null,{"$f":"Macro!AA219","v":0},{"$f":"Macro!AB219","v":0},{"$f":"Macro!AC219","v":0},{"$f":"Macro!AD219","v":0},{"$f":"Macro!AE219","v":0},{"$f":"Macro!AF219","v":0},{"$f":"Macro!AG219","v":0},{"$f":"Macro!AH219","v":0},{"$f":"Macro!AI219","v":0},{"$f":"Macro!AJ219","v":0},{"$f":"Macro!AK219","v":0},{"$f":"Macro!AL219","v":0},{"$f":"Macro!AM219","v":0},{"$f":"Macro!AN219","v":0},{"$f":"Macro!AO219","v":0},{"$f":"Macro!AP219","v":0},{"$f":"Macro!AQ219","v":0},{"$f":"Macro!AR219","v":0},{"$f":"Macro!AS219","v":0},{"$f":"Macro!AT219","v":0},{"$f":"Macro!AU219","v":0},{"$f":"Macro!AV219","v":0},{"$f":"Macro!AW219","v":0},{"$f":"Macro!AX219","v":0},{"$f":"Macro!AY219","v":0},{"$f":"Macro!AZ219","v":0},{"$f":"Macro!BA219","v":0},{"$f":"Macro!BB219","v":0},{"$f":"Macro!BC219","v":0},{"$f":"Macro!BD219","v":0},{"$f":"Macro!BE219","v":0},{"$f":"Macro!BF219","v":0},{"$f":"Macro!BG219","v":0},{"$f":"Macro!BH219","v":0},{"$f":"Macro!BI219","v":0},{"$f":"Macro!BJ219","v":0}]
[null,null,null,null,{"$f":"Macro!E222","v":"Base Charge per Oceanic Flight (Oceanic)"},{"$f":"Macro!F222","v":"Spare 6"},{"$f":"Macro!G222","v":"£ per flight"},{"$f":"Macro!H222","v":"Nominal"},null,{"$f":"Macro!J222","v":0},null,{"$f":"Macro!L222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y222","v":0},null,{"$f":"Macro!AA222","v":0},{"$f":"Macro!AB222","v":0},{"$f":"Macro!AC222","v":0},{"$f":"Macro!AD222","v":0},{"$f":"Macro!AE222","v":0},{"$f":"Macro!AF222","v":0},{"$f":"Macro!AG222","v":0},{"$f":"Macro!AH222","v":0},{"$f":"Macro!AI222","v":0},{"$f":"Macro!AJ222","v":0},{"$f":"Macro!AK222","v":0},{"$f":"Macro!AL222","v":0},{"$f":"Macro!AM222","v":0},{"$f":"Macro!AN222","v":0},{"$f":"Macro!AO222","v":0},{"$f":"Macro!AP222","v":0},{"$f":"Macro!AQ222","v":0},{"$f":"Macro!AR222","v":0},{"$f":"Macro!AS222","v":0},{"$f":"Macro!AT222","v":0},{"$f":"Macro!AU222","v":0},{"$f":"Macro!AV222","v":0},{"$f":"Macro!AW222","v":0},{"$f":"Macro!AX222","v":0},{"$f":"Macro!AY222","v":0},{"$f":"Macro!AZ222","v":0},{"$f":"Macro!BA222","v":0},{"$f":"Macro!BB222","v":0},{"$f":"Macro!BC222","v":0},{"$f":"Macro!BD222","v":0},{"$f":"Macro!BE222","v":0},{"$f":"Macro!BF222","v":0},{"$f":"Macro!BG222","v":0},{"$f":"Macro!BH222","v":0},{"$f":"Macro!BI222","v":0},{"$f":"Macro!BJ222","v":0}]
[null,null,null,null,{"$f":"Macro!E225","v":"Base Charge per Oceanic Flight (Oceanic)"},{"$f":"Macro!F225","v":"Spare 7"},{"$f":"Macro!G225","v":"£ per flight"},{"$f":"Macro!H225","v":"Nominal"},null,{"$f":"Macro!J225","v":0},null,{"$f":"Macro!L225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y225","v":0},null,{"$f":"Macro!AA225","v":0},{"$f":"Macro!AB225","v":0},{"$f":"Macro!AC225","v":0},{"$f":"Macro!AD225","v":0},{"$f":"Macro!AE225","v":0},{"$f":"Macro!AF225","v":0},{"$f":"Macro!AG225","v":0},{"$f":"Macro!AH225","v":0},{"$f":"Macro!AI225","v":0},{"$f":"Macro!AJ225","v":0},{"$f":"Macro!AK225","v":0},{"$f":"Macro!AL225","v":0},{"$f":"Macro!AM225","v":0},{"$f":"Macro!AN225","v":0},{"$f":"Macro!AO225","v":0},{"$f":"Macro!AP225","v":0},{"$f":"Macro!AQ225","v":0},{"$f":"Macro!AR225","v":0},{"$f":"Macro!AS225","v":0},{"$f":"Macro!AT225","v":0},{"$f":"Macro!AU225","v":0},{"$f":"Macro!AV225","v":0},{"$f":"Macro!AW225","v":0},{"$f":"Macro!AX225","v":0},{"$f":"Macro!AY225","v":0},{"$f":"Macro!AZ225","v":0},{"$f":"Macro!BA225","v":0},{"$f":"Macro!BB225","v":0},{"$f":"Macro!BC225","v":0},{"$f":"Macro!BD225","v":0},{"$f":"Macro!BE225","v":0},{"$f":"Macro!BF225","v":0},{"$f":"Macro!BG225","v":0},{"$f":"Macro!BH225","v":0},{"$f":"Macro!BI225","v":0},{"$f":"Macro!BJ225","v":0}]
[null,null,null,null,{"$f":"Macro!E228","v":"Base Charge per Oceanic Flight (Oceanic)"},{"$f":"Macro!F228","v":"Spare 8"},{"$f":"Macro!G228","v":"£ per flight"},{"$f":"Macro!H228","v":"Nominal"},null,{"$f":"Macro!J228","v":0},null,{"$f":"Macro!L228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y228","v":0},null,{"$f":"Macro!AA228","v":0},{"$f":"Macro!AB228","v":0},{"$f":"Macro!AC228","v":0},{"$f":"Macro!AD228","v":0},{"$f":"Macro!AE228","v":0},{"$f":"Macro!AF228","v":0},{"$f":"Macro!AG228","v":0},{"$f":"Macro!AH228","v":0},{"$f":"Macro!AI228","v":0},{"$f":"Macro!AJ228","v":0},{"$f":"Macro!AK228","v":0},{"$f":"Macro!AL228","v":0},{"$f":"Macro!AM228","v":0},{"$f":"Macro!AN228","v":0},{"$f":"Macro!AO228","v":0},{"$f":"Macro!AP228","v":0},{"$f":"Macro!AQ228","v":0},{"$f":"Macro!AR228","v":0},{"$f":"Macro!AS228","v":0},{"$f":"Macro!AT228","v":0},{"$f":"Macro!AU228","v":0},{"$f":"Macro!AV228","v":0},{"$f":"Macro!AW228","v":0},{"$f":"Macro!AX228","v":0},{"$f":"Macro!AY228","v":0},{"$f":"Macro!AZ228","v":0},{"$f":"Macro!BA228","v":0},{"$f":"Macro!BB228","v":0},{"$f":"Macro!BC228","v":0},{"$f":"Macro!BD228","v":0},{"$f":"Macro!BE228","v":0},{"$f":"Macro!BF228","v":0},{"$f":"Macro!BG228","v":0},{"$f":"Macro!BH228","v":0},{"$f":"Macro!BI228","v":0},{"$f":"Macro!BJ228","v":0}]
[null,null,null,null,{"$f":"Macro!E231","v":"Base Charge per Oceanic Flight (Oceanic)"},{"$f":"Macro!F231","v":"Spare 9"},{"$f":"Macro!G231","v":"£ per flight"},{"$f":"Macro!H231","v":"Nominal"},null,{"$f":"Macro!J231","v":0},null,{"$f":"Macro!L231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y231","v":0},null,{"$f":"Macro!AA231","v":0},{"$f":"Macro!AB231","v":0},{"$f":"Macro!AC231","v":0},{"$f":"Macro!AD231","v":0},{"$f":"Macro!AE231","v":0},{"$f":"Macro!AF231","v":0},{"$f":"Macro!AG231","v":0},{"$f":"Macro!AH231","v":0},{"$f":"Macro!AI231","v":0},{"$f":"Macro!AJ231","v":0},{"$f":"Macro!AK231","v":0},{"$f":"Macro!AL231","v":0},{"$f":"Macro!AM231","v":0},{"$f":"Macro!AN231","v":0},{"$f":"Macro!AO231","v":0},{"$f":"Macro!AP231","v":0},{"$f":"Macro!AQ231","v":0},{"$f":"Macro!AR231","v":0},{"$f":"Macro!AS231","v":0},{"$f":"Macro!AT231","v":0},{"$f":"Macro!AU231","v":0},{"$f":"Macro!AV231","v":0},{"$f":"Macro!AW231","v":0},{"$f":"Macro!AX231","v":0},{"$f":"Macro!AY231","v":0},{"$f":"Macro!AZ231","v":0},{"$f":"Macro!BA231","v":0},{"$f":"Macro!BB231","v":0},{"$f":"Macro!BC231","v":0},{"$f":"Macro!BD231","v":0},{"$f":"Macro!BE231","v":0},{"$f":"Macro!BF231","v":0},{"$f":"Macro!BG231","v":0},{"$f":"Macro!BH231","v":0},{"$f":"Macro!BI231","v":0},{"$f":"Macro!BJ231","v":0}]
[null,null,null,null,{"$f":"Macro!E234","v":"Base Charge per Oceanic Flight (Oceanic)"},{"$f":"Macro!F234","v":"Spare 10"},{"$f":"Macro!G234","v":"£ per flight"},{"$f":"Macro!H234","v":"Nominal"},null,{"$f":"Macro!J234","v":0},null,{"$f":"Macro!L234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y234","v":0},null,{"$f":"Macro!AA234","v":0},{"$f":"Macro!AB234","v":0},{"$f":"Macro!AC234","v":0},{"$f":"Macro!AD234","v":0},{"$f":"Macro!AE234","v":0},{"$f":"Macro!AF234","v":0},{"$f":"Macro!AG234","v":0},{"$f":"Macro!AH234","v":0},{"$f":"Macro!AI234","v":0},{"$f":"Macro!AJ234","v":0},{"$f":"Macro!AK234","v":0},{"$f":"Macro!AL234","v":0},{"$f":"Macro!AM234","v":0},{"$f":"Macro!AN234","v":0},{"$f":"Macro!AO234","v":0},{"$f":"Macro!AP234","v":0},{"$f":"Macro!AQ234","v":0},{"$f":"Macro!AR234","v":0},{"$f":"Macro!AS234","v":0},{"$f":"Macro!AT234","v":0},{"$f":"Macro!AU234","v":0},{"$f":"Macro!AV234","v":0},{"$f":"Macro!AW234","v":0},{"$f":"Macro!AX234","v":0},{"$f":"Macro!AY234","v":0},{"$f":"Macro!AZ234","v":0},{"$f":"Macro!BA234","v":0},{"$f":"Macro!BB234","v":0},{"$f":"Macro!BC234","v":0},{"$f":"Macro!BD234","v":0},{"$f":"Macro!BE234","v":0},{"$f":"Macro!BF234","v":0},{"$f":"Macro!BG234","v":0},{"$f":"Macro!BH234","v":0},{"$f":"Macro!BI234","v":0},{"$f":"Macro!BJ234","v":0}]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic)",null,"£ per flight",{"$f":"H103","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA104:BJ104)","v":860.40885948830362},null,{"$f":"INDEX(AA94:AA103, MATCH($F$76, $F$94:$F$103,0), 1 )","v":64.930687492374773},62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,78.106387220590918,71.441600989449682,53.62613808392878,54.93751592689177,52.828760162753262,6.3671473535309238,6.10453915112745,6.1067506139645351,5.2844187318659506,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.8957402030784651,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037985,0.36828692143349995,0.36288658902386295,0.36827773788998625,0.37441878874773027,0.38142369158606421,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[]
[]
[null,null,null,null,{"$f":"Scenario!E$29","v":"Model Mode"},{"$f":"Scenario!F$29","v":"Price Determination"},{"$f":"Scenario!G$29","v":"selection"}]
[null,null,null,null,{"$f":"E90 & \" - \" & F107","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,{"$f":"G90","v":"£ per flight"},{"$f":"H90","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$107 = I_Global!$F$205, AA90, AA104)","v":64.930687492374773},{"$f":"IF($F$107 = I_Global!$F$205, AB90, AB104)","v":62.918184723388975},{"$f":"IF($F$107 = I_Global!$F$205, AC90, AC104)","v":61.030620323016251},{"$f":"IF($F$107 = I_Global!$F$205, AD90, AD104)","v":59.199513403949673},{"$f":"IF($F$107 = I_Global!$F$205, AE90, AE104)","v":57.423587694663432},{"$f":"IF($F$107 = I_Global!$F$205, AF90, AF104)","v":56.56},{"$f":"IF($F$107 = I_Global!$F$205, AG90, AG104)","v":55.21},{"$f":"IF($F$107 = I_Global!$F$205, AH90, AH104)","v":55.26},{"$f":"IF($F$107 = I_Global!$F$205, AI90, AI104)","v":78.106387220590918},{"$f":"IF($F$107 = I_Global!$F$205, AJ90, AJ104)","v":71.441600989449682},{"$f":"IF($F$107 = I_Global!$F$205, AK90, AK104)","v":53.62613808392878},{"$f":"IF($F$107 = I_Global!$F$205, AL90, AL104)","v":54.93751592689177},{"$f":"IF($F$107 = I_Global!$F$205, AM90, AM104)","v":52.828760162753262},{"$f":"IF($F$107 = I_Global!$F$205, AN90, AN104)","v":6.3670828737727474},{"$f":"IF($F$107 = I_Global!$F$205, AO90, AO104)","v":6.104539103898202},{"$f":"IF($F$107 = I_Global!$F$205, AP90, AP104)","v":6.1067506139319878},{"$f":"IF($F$107 = I_Global!$F$205, AQ90, AQ104)","v":5.284418731865931},{"$f":"IF($F$107 = I_Global!$F$205, AR90, AR104)","v":5.2997248864707212},{"$f":"IF($F$107 = I_Global!$F$205, AS90, AS104)","v":5.3125948782312564},{"$f":"IF($F$107 = I_Global!$F$205, AT90, AT104)","v":5.3220856590502486},{"$f":"IF($F$107 = I_Global!$F$205, AU90, AU104)","v":7.9392981450216737},{"$f":"IF($F$107 = I_Global!$F$205, AV90, AV104)","v":6.8422407435709127},{"$f":"IF($F$107 = I_Global!$F$205, AW90, AW104)","v":5.9258582537809597},{"$f":"IF($F$107 = I_Global!$F$205, AX90, AX104)","v":4.895740203078466},{"$f":"IF($F$107 = I_Global!$F$205, AY90, AY104)","v":3.9099747414512982},{"$f":"IF($F$107 = I_Global!$F$205, AZ90, AZ104)","v":2.6987342415379425},{"$f":"IF($F$107 = I_Global!$F$205, BA90, BA104)","v":1.5094923122823327},{"$f":"IF($F$107 = I_Global!$F$205, BB90, BB104)","v":0.37115132988037997},{"$f":"IF($F$107 = I_Global!$F$205, BC90, BC104)","v":0.3682869214335},{"$f":"IF($F$107 = I_Global!$F$205, BD90, BD104)","v":0.36288658902386306},{"$f":"IF($F$107 = I_Global!$F$205, BE90, BE104)","v":0.3682777378899863},{"$f":"IF($F$107 = I_Global!$F$205, BF90, BF104)","v":0.37441878874773027},{"$f":"IF($F$107 = I_Global!$F$205, BG90, BG104)","v":0.38142369158606432},{"$f":"IF($F$107 = I_Global!$F$205, BH90, BH104)","v":0.38888930232553187},{"$f":"IF($F$107 = I_Global!$F$205, BI90, BI104)","v":0.39679645666541791},{"$f":"IF($F$107 = I_Global!$F$205, BJ90, BJ104)","v":0.40513273477895728}]
[]
[null,"ADS-B Revenue Atlantic"]
[]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[]
[null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"Macro!E243","v":"ADS-B Atlantic Charge"},{"$f":"Macro!F243","v":"Base - Flat"},{"$f":"Macro!G243","v":"£ per flight"},{"$f":"Macro!H243","v":"Nominal"},null,{"$f":"Macro!J243","v":0},null,{"$f":"Macro!L243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y243","v":0},null,{"$f":"Macro!AA243","v":0},{"$f":"Macro!AB243","v":0},{"$f":"Macro!AC243","v":0},{"$f":"Macro!AD243","v":0},{"$f":"Macro!AE243","v":0},{"$f":"Macro!AF243","v":33.299999999999997},{"$f":"Macro!AG243","v":33.97},{"$f":"Macro!AH243","v":34.65},{"$f":"Macro!AI243","v":36.676999802176312},{"$f":"Macro!AJ243","v":36.483269770181835},{"$f":"Macro!AK243","v":38.314029092575772},{"$f":"Macro!AL243","v":38.482021869186632},{"$f":"Macro!AM243","v":40.229349012857718},{"$f":"Macro!AN243","v":0},{"$f":"Macro!AO243","v":0},{"$f":"Macro!AP243","v":0},{"$f":"Macro!AQ243","v":0},{"$f":"Macro!AR243","v":0},{"$f":"Macro!AS243","v":0},{"$f":"Macro!AT243","v":0},{"$f":"Macro!AU243","v":0},{"$f":"Macro!AV243","v":0},{"$f":"Macro!AW243","v":0},{"$f":"Macro!AX243","v":0},{"$f":"Macro!AY243","v":0},{"$f":"Macro!AZ243","v":0},{"$f":"Macro!BA243","v":0},{"$f":"Macro!BB243","v":0},{"$f":"Macro!BC243","v":0},{"$f":"Macro!BD243","v":0},{"$f":"Macro!BE243","v":0},{"$f":"Macro!BF243","v":0},{"$f":"Macro!BG243","v":0},{"$f":"Macro!BH243","v":0},{"$f":"Macro!BI243","v":0},{"$f":"Macro!BJ243","v":0}]
[null,null,null,null,{"$f":"Macro!E246","v":"ADS-B Atlantic Charge"},{"$f":"Macro!F246","v":"Flights (Low)"},{"$f":"Macro!G246","v":"£ per flight"},{"$f":"Macro!H246","v":"Nominal"},null,{"$f":"Macro!J246","v":0},null,{"$f":"Macro!L246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y246","v":0},null,{"$f":"Macro!AA246","v":0},{"$f":"Macro!AB246","v":0},{"$f":"Macro!AC246","v":0},{"$f":"Macro!AD246","v":0},{"$f":"Macro!AE246","v":0},{"$f":"Macro!AF246","v":0},{"$f":"Macro!AG246","v":0},{"$f":"Macro!AH246","v":0},{"$f":"Macro!AI246","v":0},{"$f":"Macro!AJ246","v":0},{"$f":"Macro!AK246","v":0},{"$f":"Macro!AL246","v":0},{"$f":"Macro!AM246","v":0},{"$f":"Macro!AN246","v":0},{"$f":"Macro!AO246","v":0},{"$f":"Macro!AP246","v":0},{"$f":"Macro!AQ246","v":0},{"$f":"Macro!AR246","v":0},{"$f":"Macro!AS246","v":0},{"$f":"Macro!AT246","v":0},{"$f":"Macro!AU246","v":0},{"$f":"Macro!AV246","v":0},{"$f":"Macro!AW246","v":0},{"$f":"Macro!AX246","v":0},{"$f":"Macro!AY246","v":0},{"$f":"Macro!AZ246","v":0},{"$f":"Macro!BA246","v":0},{"$f":"Macro!BB246","v":0},{"$f":"Macro!BC246","v":0},{"$f":"Macro!BD246","v":0},{"$f":"Macro!BE246","v":0},{"$f":"Macro!BF246","v":0},{"$f":"Macro!BG246","v":0},{"$f":"Macro!BH246","v":0},{"$f":"Macro!BI246","v":0},{"$f":"Macro!BJ246","v":0}]
[null,null,null,null,{"$f":"Macro!E249","v":"ADS-B Atlantic Charge"},{"$f":"Macro!F249","v":"Spare 3"},{"$f":"Macro!G249","v":"£ per flight"},{"$f":"Macro!H249","v":"Nominal"},null,{"$f":"Macro!J249","v":0},null,{"$f":"Macro!L249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y249","v":0},null,{"$f":"Macro!AA249","v":0},{"$f":"Macro!AB249","v":0},{"$f":"Macro!AC249","v":0},{"$f":"Macro!AD249","v":0},{"$f":"Macro!AE249","v":0},{"$f":"Macro!AF249","v":0},{"$f":"Macro!AG249","v":0},{"$f":"Macro!AH249","v":0},{"$f":"Macro!AI249","v":0},{"$f":"Macro!AJ249","v":0},{"$f":"Macro!AK249","v":0},{"$f":"Macro!AL249","v":0},{"$f":"Macro!AM249","v":0},{"$f":"Macro!AN249","v":0},{"$f":"Macro!AO249","v":0},{"$f":"Macro!AP249","v":0},{"$f":"Macro!AQ249","v":0},{"$f":"Macro!AR249","v":0},{"$f":"Macro!AS249","v":0},{"$f":"Macro!AT249","v":0},{"$f":"Macro!AU249","v":0},{"$f":"Macro!AV249","v":0},{"$f":"Macro!AW249","v":0},{"$f":"Macro!AX249","v":0},{"$f":"Macro!AY249","v":0},{"$f":"Macro!AZ249","v":0},{"$f":"Macro!BA249","v":0},{"$f":"Macro!BB249","v":0},{"$f":"Macro!BC249","v":0},{"$f":"Macro!BD249","v":0},{"$f":"Macro!BE249","v":0},{"$f":"Macro!BF249","v":0},{"$f":"Macro!BG249","v":0},{"$f":"Macro!BH249","v":0},{"$f":"Macro!BI249","v":0},{"$f":"Macro!BJ249","v":0}]
[null,null,null,null,{"$f":"Macro!E252","v":"ADS-B Atlantic Charge"},{"$f":"Macro!F252","v":"Spare 4"},{"$f":"Macro!G252","v":"£ per flight"},{"$f":"Macro!H252","v":"Nominal"},null,{"$f":"Macro!J252","v":0},null,{"$f":"Macro!L252","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y252","v":0},null,{"$f":"Macro!AA252","v":0},{"$f":"Macro!AB252","v":0},{"$f":"Macro!AC252","v":0},{"$f":"Macro!AD252","v":0},{"$f":"Macro!AE252","v":0},{"$f":"Macro!AF252","v":0},{"$f":"Macro!AG252","v":0},{"$f":"Macro!AH252","v":0},{"$f":"Macro!AI252","v":0},{"$f":"Macro!AJ252","v":0},{"$f":"Macro!AK252","v":0},{"$f":"Macro!AL252","v":0},{"$f":"Macro!AM252","v":0},{"$f":"Macro!AN252","v":0},{"$f":"Macro!AO252","v":0},{"$f":"Macro!AP252","v":0},{"$f":"Macro!AQ252","v":0},{"$f":"Macro!AR252","v":0},{"$f":"Macro!AS252","v":0},{"$f":"Macro!AT252","v":0},{"$f":"Macro!AU252","v":0},{"$f":"Macro!AV252","v":0},{"$f":"Macro!AW252","v":0},{"$f":"Macro!AX252","v":0},{"$f":"Macro!AY252","v":0},{"$f":"Macro!AZ252","v":0},{"$f":"Macro!BA252","v":0},{"$f":"Macro!BB252","v":0},{"$f":"Macro!BC252","v":0},{"$f":"Macro!BD252","v":0},{"$f":"Macro!BE252","v":0},{"$f":"Macro!BF252","v":0},{"$f":"Macro!BG252","v":0},{"$f":"Macro!BH252","v":0},{"$f":"Macro!BI252","v":0},{"$f":"Macro!BJ252","v":0}]
[null,null,null,null,{"$f":"Macro!E255","v":"ADS-B Atlantic Charge"},{"$f":"Macro!F255","v":"Spare 5"},{"$f":"Macro!G255","v":"£ per flight"},{"$f":"Macro!H255","v":"Nominal"},null,{"$f":"Macro!J255","v":0},null,{"$f":"Macro!L255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y255","v":0},null,{"$f":"Macro!AA255","v":0},{"$f":"Macro!AB255","v":0},{"$f":"Macro!AC255","v":0},{"$f":"Macro!AD255","v":0},{"$f":"Macro!AE255","v":0},{"$f":"Macro!AF255","v":0},{"$f":"Macro!AG255","v":0},{"$f":"Macro!AH255","v":0},{"$f":"Macro!AI255","v":0},{"$f":"Macro!AJ255","v":0},{"$f":"Macro!AK255","v":0},{"$f":"Macro!AL255","v":0},{"$f":"Macro!AM255","v":0},{"$f":"Macro!AN255","v":0},{"$f":"Macro!AO255","v":0},{"$f":"Macro!AP255","v":0},{"$f":"Macro!AQ255","v":0},{"$f":"Macro!AR255","v":0},{"$f":"Macro!AS255","v":0},{"$f":"Macro!AT255","v":0},{"$f":"Macro!AU255","v":0},{"$f":"Macro!AV255","v":0},{"$f":"Macro!AW255","v":0},{"$f":"Macro!AX255","v":0},{"$f":"Macro!AY255","v":0},{"$f":"Macro!AZ255","v":0},{"$f":"Macro!BA255","v":0},{"$f":"Macro!BB255","v":0},{"$f":"Macro!BC255","v":0},{"$f":"Macro!BD255","v":0},{"$f":"Macro!BE255","v":0},{"$f":"Macro!BF255","v":0},{"$f":"Macro!BG255","v":0},{"$f":"Macro!BH255","v":0},{"$f":"Macro!BI255","v":0},{"$f":"Macro!BJ255","v":0}]
[null,null,null,null,{"$f":"Macro!E258","v":"ADS-B Atlantic Charge"},{"$f":"Macro!F258","v":"Spare 6"},{"$f":"Macro!G258","v":"£ per flight"},{"$f":"Macro!H258","v":"Nominal"},null,{"$f":"Macro!J258","v":0},null,{"$f":"Macro!L258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y258","v":0},null,{"$f":"Macro!AA258","v":0},{"$f":"Macro!AB258","v":0},{"$f":"Macro!AC258","v":0},{"$f":"Macro!AD258","v":0},{"$f":"Macro!AE258","v":0},{"$f":"Macro!AF258","v":0},{"$f":"Macro!AG258","v":0},{"$f":"Macro!AH258","v":0},{"$f":"Macro!AI258","v":0},{"$f":"Macro!AJ258","v":0},{"$f":"Macro!AK258","v":0},{"$f":"Macro!AL258","v":0},{"$f":"Macro!AM258","v":0},{"$f":"Macro!AN258","v":0},{"$f":"Macro!AO258","v":0},{"$f":"Macro!AP258","v":0},{"$f":"Macro!AQ258","v":0},{"$f":"Macro!AR258","v":0},{"$f":"Macro!AS258","v":0},{"$f":"Macro!AT258","v":0},{"$f":"Macro!AU258","v":0},{"$f":"Macro!AV258","v":0},{"$f":"Macro!AW258","v":0},{"$f":"Macro!AX258","v":0},{"$f":"Macro!AY258","v":0},{"$f":"Macro!AZ258","v":0},{"$f":"Macro!BA258","v":0},{"$f":"Macro!BB258","v":0},{"$f":"Macro!BC258","v":0},{"$f":"Macro!BD258","v":0},{"$f":"Macro!BE258","v":0},{"$f":"Macro!BF258","v":0},{"$f":"Macro!BG258","v":0},{"$f":"Macro!BH258","v":0},{"$f":"Macro!BI258","v":0},{"$f":"Macro!BJ258","v":0}]
[null,null,null,null,{"$f":"Macro!E261","v":"ADS-B Atlantic Charge"},{"$f":"Macro!F261","v":"Spare 7"},{"$f":"Macro!G261","v":"£ per flight"},{"$f":"Macro!H261","v":"Nominal"},null,{"$f":"Macro!J261","v":0},null,{"$f":"Macro!L261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y261","v":0},null,{"$f":"Macro!AA261","v":0},{"$f":"Macro!AB261","v":0},{"$f":"Macro!AC261","v":0},{"$f":"Macro!AD261","v":0},{"$f":"Macro!AE261","v":0},{"$f":"Macro!AF261","v":0},{"$f":"Macro!AG261","v":0},{"$f":"Macro!AH261","v":0},{"$f":"Macro!AI261","v":0},{"$f":"Macro!AJ261","v":0},{"$f":"Macro!AK261","v":0},{"$f":"Macro!AL261","v":0},{"$f":"Macro!AM261","v":0},{"$f":"Macro!AN261","v":0},{"$f":"Macro!AO261","v":0},{"$f":"Macro!AP261","v":0},{"$f":"Macro!AQ261","v":0},{"$f":"Macro!AR261","v":0},{"$f":"Macro!AS261","v":0},{"$f":"Macro!AT261","v":0},{"$f":"Macro!AU261","v":0},{"$f":"Macro!AV261","v":0},{"$f":"Macro!AW261","v":0},{"$f":"Macro!AX261","v":0},{"$f":"Macro!AY261","v":0},{"$f":"Macro!AZ261","v":0},{"$f":"Macro!BA261","v":0},{"$f":"Macro!BB261","v":0},{"$f":"Macro!BC261","v":0},{"$f":"Macro!BD261","v":0},{"$f":"Macro!BE261","v":0},{"$f":"Macro!BF261","v":0},{"$f":"Macro!BG261","v":0},{"$f":"Macro!BH261","v":0},{"$f":"Macro!BI261","v":0},{"$f":"Macro!BJ261","v":0}]
[null,null,null,null,{"$f":"Macro!E264","v":"ADS-B Atlantic Charge"},{"$f":"Macro!F264","v":"Spare 8"},{"$f":"Macro!G264","v":"£ per flight"},{"$f":"Macro!H264","v":"Nominal"},null,{"$f":"Macro!J264","v":0},null,{"$f":"Macro!L264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y264","v":0},null,{"$f":"Macro!AA264","v":0},{"$f":"Macro!AB264","v":0},{"$f":"Macro!AC264","v":0},{"$f":"Macro!AD264","v":0},{"$f":"Macro!AE264","v":0},{"$f":"Macro!AF264","v":0},{"$f":"Macro!AG264","v":0},{"$f":"Macro!AH264","v":0},{"$f":"Macro!AI264","v":0},{"$f":"Macro!AJ264","v":0},{"$f":"Macro!AK264","v":0},{"$f":"Macro!AL264","v":0},{"$f":"Macro!AM264","v":0},{"$f":"Macro!AN264","v":0},{"$f":"Macro!AO264","v":0},{"$f":"Macro!AP264","v":0},{"$f":"Macro!AQ264","v":0},{"$f":"Macro!AR264","v":0},{"$f":"Macro!AS264","v":0},{"$f":"Macro!AT264","v":0},{"$f":"Macro!AU264","v":0},{"$f":"Macro!AV264","v":0},{"$f":"Macro!AW264","v":0},{"$f":"Macro!AX264","v":0},{"$f":"Macro!AY264","v":0},{"$f":"Macro!AZ264","v":0},{"$f":"Macro!BA264","v":0},{"$f":"Macro!BB264","v":0},{"$f":"Macro!BC264","v":0},{"$f":"Macro!BD264","v":0},{"$f":"Macro!BE264","v":0},{"$f":"Macro!BF264","v":0},{"$f":"Macro!BG264","v":0},{"$f":"Macro!BH264","v":0},{"$f":"Macro!BI264","v":0},{"$f":"Macro!BJ264","v":0}]
[null,null,null,null,{"$f":"Macro!E267","v":"ADS-B Atlantic Charge"},{"$f":"Macro!F267","v":"Spare 9"},{"$f":"Macro!G267","v":"£ per flight"},{"$f":"Macro!H267","v":"Nominal"},null,{"$f":"Macro!J267","v":0},null,{"$f":"Macro!L267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y267","v":0},null,{"$f":"Macro!AA267","v":0},{"$f":"Macro!AB267","v":0},{"$f":"Macro!AC267","v":0},{"$f":"Macro!AD267","v":0},{"$f":"Macro!AE267","v":0},{"$f":"Macro!AF267","v":0},{"$f":"Macro!AG267","v":0},{"$f":"Macro!AH267","v":0},{"$f":"Macro!AI267","v":0},{"$f":"Macro!AJ267","v":0},{"$f":"Macro!AK267","v":0},{"$f":"Macro!AL267","v":0},{"$f":"Macro!AM267","v":0},{"$f":"Macro!AN267","v":0},{"$f":"Macro!AO267","v":0},{"$f":"Macro!AP267","v":0},{"$f":"Macro!AQ267","v":0},{"$f":"Macro!AR267","v":0},{"$f":"Macro!AS267","v":0},{"$f":"Macro!AT267","v":0},{"$f":"Macro!AU267","v":0},{"$f":"Macro!AV267","v":0},{"$f":"Macro!AW267","v":0},{"$f":"Macro!AX267","v":0},{"$f":"Macro!AY267","v":0},{"$f":"Macro!AZ267","v":0},{"$f":"Macro!BA267","v":0},{"$f":"Macro!BB267","v":0},{"$f":"Macro!BC267","v":0},{"$f":"Macro!BD267","v":0},{"$f":"Macro!BE267","v":0},{"$f":"Macro!BF267","v":0},{"$f":"Macro!BG267","v":0},{"$f":"Macro!BH267","v":0},{"$f":"Macro!BI267","v":0},{"$f":"Macro!BJ267","v":0}]
[null,null,null,null,{"$f":"Macro!E270","v":"ADS-B Atlantic Charge"},{"$f":"Macro!F270","v":"Spare 10"},{"$f":"Macro!G270","v":"£ per flight"},{"$f":"Macro!H270","v":"Nominal"},null,{"$f":"Macro!J270","v":0},null,{"$f":"Macro!L270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y270","v":0},null,{"$f":"Macro!AA270","v":0},{"$f":"Macro!AB270","v":0},{"$f":"Macro!AC270","v":0},{"$f":"Macro!AD270","v":0},{"$f":"Macro!AE270","v":0},{"$f":"Macro!AF270","v":0},{"$f":"Macro!AG270","v":0},{"$f":"Macro!AH270","v":0},{"$f":"Macro!AI270","v":0},{"$f":"Macro!AJ270","v":0},{"$f":"Macro!AK270","v":0},{"$f":"Macro!AL270","v":0},{"$f":"Macro!AM270","v":0},{"$f":"Macro!AN270","v":0},{"$f":"Macro!AO270","v":0},{"$f":"Macro!AP270","v":0},{"$f":"Macro!AQ270","v":0},{"$f":"Macro!AR270","v":0},{"$f":"Macro!AS270","v":0},{"$f":"Macro!AT270","v":0},{"$f":"Macro!AU270","v":0},{"$f":"Macro!AV270","v":0},{"$f":"Macro!AW270","v":0},{"$f":"Macro!AX270","v":0},{"$f":"Macro!AY270","v":0},{"$f":"Macro!AZ270","v":0},{"$f":"Macro!BA270","v":0},{"$f":"Macro!BB270","v":0},{"$f":"Macro!BC270","v":0},{"$f":"Macro!BD270","v":0},{"$f":"Macro!BE270","v":0},{"$f":"Macro!BF270","v":0},{"$f":"Macro!BG270","v":0},{"$f":"Macro!BH270","v":0},{"$f":"Macro!BI270","v":0},{"$f":"Macro!BJ270","v":0}]
[null,null,null,null,"ADS-B Charge per Flight (Atlantic)",null,{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"H124","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA115:AA124, MATCH($F$112, $F$115:$F$124,0), 1 )","v":0},0,0,0,0,33.299999999999997,33.97,34.65,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Outturn"]
[null,null,null,null,{"$f":"Macro!E281","v":"ADS-B Charge per Flight (Atlantic)"},{"$f":"Macro!F281","v":"Base - Flat"},{"$f":"Macro!G281","v":"£ per flight"},{"$f":"Macro!H281","v":"Nominal"},null,{"$f":"Macro!J281","v":0},null,{"$f":"Macro!L281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y281","v":0},null,{"$f":"Macro!AA281","v":0},{"$f":"Macro!AB281","v":0},{"$f":"Macro!AC281","v":0},{"$f":"Macro!AD281","v":0},{"$f":"Macro!AE281","v":0},{"$f":"Macro!AF281","v":33.299999999999997},{"$f":"Macro!AG281","v":33.97},{"$f":"Macro!AH281","v":34.65},{"$f":"Macro!AI281","v":36.676999802176312},{"$f":"Macro!AJ281","v":36.483269770181835},{"$f":"Macro!AK281","v":38.314029092575772},{"$f":"Macro!AL281","v":38.482021869186632},{"$f":"Macro!AM281","v":40.229349012857718},{"$f":"Macro!AN281","v":0},{"$f":"Macro!AO281","v":0},{"$f":"Macro!AP281","v":0},{"$f":"Macro!AQ281","v":0},{"$f":"Macro!AR281","v":0},{"$f":"Macro!AS281","v":0},{"$f":"Macro!AT281","v":0},{"$f":"Macro!AU281","v":0},{"$f":"Macro!AV281","v":0},{"$f":"Macro!AW281","v":0},{"$f":"Macro!AX281","v":0},{"$f":"Macro!AY281","v":0},{"$f":"Macro!AZ281","v":0},{"$f":"Macro!BA281","v":0},{"$f":"Macro!BB281","v":0},{"$f":"Macro!BC281","v":0},{"$f":"Macro!BD281","v":0},{"$f":"Macro!BE281","v":0},{"$f":"Macro!BF281","v":0},{"$f":"Macro!BG281","v":0},{"$f":"Macro!BH281","v":0},{"$f":"Macro!BI281","v":0},{"$f":"Macro!BJ281","v":0}]
[null,null,null,null,{"$f":"Macro!E284","v":"ADS-B Charge per Flight (Atlantic)"},{"$f":"Macro!F284","v":"Flights (Low)"},{"$f":"Macro!G284","v":"£ per flight"},{"$f":"Macro!H284","v":"Nominal"},null,{"$f":"Macro!J284","v":0},null,{"$f":"Macro!L284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y284","v":0},null,{"$f":"Macro!AA284","v":0},{"$f":"Macro!AB284","v":0},{"$f":"Macro!AC284","v":0},{"$f":"Macro!AD284","v":0},{"$f":"Macro!AE284","v":0},{"$f":"Macro!AF284","v":0},{"$f":"Macro!AG284","v":0},{"$f":"Macro!AH284","v":0},{"$f":"Macro!AI284","v":0},{"$f":"Macro!AJ284","v":0},{"$f":"Macro!AK284","v":0},{"$f":"Macro!AL284","v":0},{"$f":"Macro!AM284","v":0},{"$f":"Macro!AN284","v":0},{"$f":"Macro!AO284","v":0},{"$f":"Macro!AP284","v":0},{"$f":"Macro!AQ284","v":0},{"$f":"Macro!AR284","v":0},{"$f":"Macro!AS284","v":0},{"$f":"Macro!AT284","v":0},{"$f":"Macro!AU284","v":0},{"$f":"Macro!AV284","v":0},{"$f":"Macro!AW284","v":0},{"$f":"Macro!AX284","v":0},{"$f":"Macro!AY284","v":0},{"$f":"Macro!AZ284","v":0},{"$f":"Macro!BA284","v":0},{"$f":"Macro!BB284","v":0},{"$f":"Macro!BC284","v":0},{"$f":"Macro!BD284","v":0},{"$f":"Macro!BE284","v":0},{"$f":"Macro!BF284","v":0},{"$f":"Macro!BG284","v":0},{"$f":"Macro!BH284","v":0},{"$f":"Macro!BI284","v":0},{"$f":"Macro!BJ284","v":0}]
[null,null,null,null,{"$f":"Macro!E287","v":"ADS-B Charge per Flight (Atlantic)"},{"$f":"Macro!F287","v":"Spare 3"},{"$f":"Macro!G287","v":"£ per flight"},{"$f":"Macro!H287","v":"Nominal"},null,{"$f":"Macro!J287","v":0},null,{"$f":"Macro!L287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y287","v":0},null,{"$f":"Macro!AA287","v":0},{"$f":"Macro!AB287","v":0},{"$f":"Macro!AC287","v":0},{"$f":"Macro!AD287","v":0},{"$f":"Macro!AE287","v":0},{"$f":"Macro!AF287","v":0},{"$f":"Macro!AG287","v":0},{"$f":"Macro!AH287","v":0},{"$f":"Macro!AI287","v":0},{"$f":"Macro!AJ287","v":0},{"$f":"Macro!AK287","v":0},{"$f":"Macro!AL287","v":0},{"$f":"Macro!AM287","v":0},{"$f":"Macro!AN287","v":0},{"$f":"Macro!AO287","v":0},{"$f":"Macro!AP287","v":0},{"$f":"Macro!AQ287","v":0},{"$f":"Macro!AR287","v":0},{"$f":"Macro!AS287","v":0},{"$f":"Macro!AT287","v":0},{"$f":"Macro!AU287","v":0},{"$f":"Macro!AV287","v":0},{"$f":"Macro!AW287","v":0},{"$f":"Macro!AX287","v":0},{"$f":"Macro!AY287","v":0},{"$f":"Macro!AZ287","v":0},{"$f":"Macro!BA287","v":0},{"$f":"Macro!BB287","v":0},{"$f":"Macro!BC287","v":0},{"$f":"Macro!BD287","v":0},{"$f":"Macro!BE287","v":0},{"$f":"Macro!BF287","v":0},{"$f":"Macro!BG287","v":0},{"$f":"Macro!BH287","v":0},{"$f":"Macro!BI287","v":0},{"$f":"Macro!BJ287","v":0}]
[null,null,null,null,{"$f":"Macro!E290","v":"ADS-B Charge per Flight (Atlantic)"},{"$f":"Macro!F290","v":"Spare 4"},{"$f":"Macro!G290","v":"£ per flight"},{"$f":"Macro!H290","v":"Nominal"},null,{"$f":"Macro!J290","v":0},null,{"$f":"Macro!L290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y290","v":0},null,{"$f":"Macro!AA290","v":0},{"$f":"Macro!AB290","v":0},{"$f":"Macro!AC290","v":0},{"$f":"Macro!AD290","v":0},{"$f":"Macro!AE290","v":0},{"$f":"Macro!AF290","v":0},{"$f":"Macro!AG290","v":0},{"$f":"Macro!AH290","v":0},{"$f":"Macro!AI290","v":0},{"$f":"Macro!AJ290","v":0},{"$f":"Macro!AK290","v":0},{"$f":"Macro!AL290","v":0},{"$f":"Macro!AM290","v":0},{"$f":"Macro!AN290","v":0},{"$f":"Macro!AO290","v":0},{"$f":"Macro!AP290","v":0},{"$f":"Macro!AQ290","v":0},{"$f":"Macro!AR290","v":0},{"$f":"Macro!AS290","v":0},{"$f":"Macro!AT290","v":0},{"$f":"Macro!AU290","v":0},{"$f":"Macro!AV290","v":0},{"$f":"Macro!AW290","v":0},{"$f":"Macro!AX290","v":0},{"$f":"Macro!AY290","v":0},{"$f":"Macro!AZ290","v":0},{"$f":"Macro!BA290","v":0},{"$f":"Macro!BB290","v":0},{"$f":"Macro!BC290","v":0},{"$f":"Macro!BD290","v":0},{"$f":"Macro!BE290","v":0},{"$f":"Macro!BF290","v":0},{"$f":"Macro!BG290","v":0},{"$f":"Macro!BH290","v":0},{"$f":"Macro!BI290","v":0},{"$f":"Macro!BJ290","v":0}]
[null,null,null,null,{"$f":"Macro!E293","v":"ADS-B Charge per Flight (Atlantic)"},{"$f":"Macro!F293","v":"Spare 5"},{"$f":"Macro!G293","v":"£ per flight"},{"$f":"Macro!H293","v":"Nominal"},null,{"$f":"Macro!J293","v":0},null,{"$f":"Macro!L293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y293","v":0},null,{"$f":"Macro!AA293","v":0},{"$f":"Macro!AB293","v":0},{"$f":"Macro!AC293","v":0},{"$f":"Macro!AD293","v":0},{"$f":"Macro!AE293","v":0},{"$f":"Macro!AF293","v":0},{"$f":"Macro!AG293","v":0},{"$f":"Macro!AH293","v":0},{"$f":"Macro!AI293","v":0},{"$f":"Macro!AJ293","v":0},{"$f":"Macro!AK293","v":0},{"$f":"Macro!AL293","v":0},{"$f":"Macro!AM293","v":0},{"$f":"Macro!AN293","v":0},{"$f":"Macro!AO293","v":0},{"$f":"Macro!AP293","v":0},{"$f":"Macro!AQ293","v":0},{"$f":"Macro!AR293","v":0},{"$f":"Macro!AS293","v":0},{"$f":"Macro!AT293","v":0},{"$f":"Macro!AU293","v":0},{"$f":"Macro!AV293","v":0},{"$f":"Macro!AW293","v":0},{"$f":"Macro!AX293","v":0},{"$f":"Macro!AY293","v":0},{"$f":"Macro!AZ293","v":0},{"$f":"Macro!BA293","v":0},{"$f":"Macro!BB293","v":0},{"$f":"Macro!BC293","v":0},{"$f":"Macro!BD293","v":0},{"$f":"Macro!BE293","v":0},{"$f":"Macro!BF293","v":0},{"$f":"Macro!BG293","v":0},{"$f":"Macro!BH293","v":0},{"$f":"Macro!BI293","v":0},{"$f":"Macro!BJ293","v":0}]
[null,null,null,null,{"$f":"Macro!E296","v":"ADS-B Charge per Flight (Atlantic)"},{"$f":"Macro!F296","v":"Spare 6"},{"$f":"Macro!G296","v":"£ per flight"},{"$f":"Macro!H296","v":"Nominal"},null,{"$f":"Macro!J296","v":0},null,{"$f":"Macro!L296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y296","v":0},null,{"$f":"Macro!AA296","v":0},{"$f":"Macro!AB296","v":0},{"$f":"Macro!AC296","v":0},{"$f":"Macro!AD296","v":0},{"$f":"Macro!AE296","v":0},{"$f":"Macro!AF296","v":0},{"$f":"Macro!AG296","v":0},{"$f":"Macro!AH296","v":0},{"$f":"Macro!AI296","v":0},{"$f":"Macro!AJ296","v":0},{"$f":"Macro!AK296","v":0},{"$f":"Macro!AL296","v":0},{"$f":"Macro!AM296","v":0},{"$f":"Macro!AN296","v":0},{"$f":"Macro!AO296","v":0},{"$f":"Macro!AP296","v":0},{"$f":"Macro!AQ296","v":0},{"$f":"Macro!AR296","v":0},{"$f":"Macro!AS296","v":0},{"$f":"Macro!AT296","v":0},{"$f":"Macro!AU296","v":0},{"$f":"Macro!AV296","v":0},{"$f":"Macro!AW296","v":0},{"$f":"Macro!AX296","v":0},{"$f":"Macro!AY296","v":0},{"$f":"Macro!AZ296","v":0},{"$f":"Macro!BA296","v":0},{"$f":"Macro!BB296","v":0},{"$f":"Macro!BC296","v":0},{"$f":"Macro!BD296","v":0},{"$f":"Macro!BE296","v":0},{"$f":"Macro!BF296","v":0},{"$f":"Macro!BG296","v":0},{"$f":"Macro!BH296","v":0},{"$f":"Macro!BI296","v":0},{"$f":"Macro!BJ296","v":0}]
[null,null,null,null,{"$f":"Macro!E299","v":"ADS-B Charge per Flight (Atlantic)"},{"$f":"Macro!F299","v":"Spare 7"},{"$f":"Macro!G299","v":"£ per flight"},{"$f":"Macro!H299","v":"Nominal"},null,{"$f":"Macro!J299","v":0},null,{"$f":"Macro!L299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y299","v":0},null,{"$f":"Macro!AA299","v":0},{"$f":"Macro!AB299","v":0},{"$f":"Macro!AC299","v":0},{"$f":"Macro!AD299","v":0},{"$f":"Macro!AE299","v":0},{"$f":"Macro!AF299","v":0},{"$f":"Macro!AG299","v":0},{"$f":"Macro!AH299","v":0},{"$f":"Macro!AI299","v":0},{"$f":"Macro!AJ299","v":0},{"$f":"Macro!AK299","v":0},{"$f":"Macro!AL299","v":0},{"$f":"Macro!AM299","v":0},{"$f":"Macro!AN299","v":0},{"$f":"Macro!AO299","v":0},{"$f":"Macro!AP299","v":0},{"$f":"Macro!AQ299","v":0},{"$f":"Macro!AR299","v":0},{"$f":"Macro!AS299","v":0},{"$f":"Macro!AT299","v":0},{"$f":"Macro!AU299","v":0},{"$f":"Macro!AV299","v":0},{"$f":"Macro!AW299","v":0},{"$f":"Macro!AX299","v":0},{"$f":"Macro!AY299","v":0},{"$f":"Macro!AZ299","v":0},{"$f":"Macro!BA299","v":0},{"$f":"Macro!BB299","v":0},{"$f":"Macro!BC299","v":0},{"$f":"Macro!BD299","v":0},{"$f":"Macro!BE299","v":0},{"$f":"Macro!BF299","v":0},{"$f":"Macro!BG299","v":0},{"$f":"Macro!BH299","v":0},{"$f":"Macro!BI299","v":0},{"$f":"Macro!BJ299","v":0}]
[null,null,null,null,{"$f":"Macro!E302","v":"ADS-B Charge per Flight (Atlantic)"},{"$f":"Macro!F302","v":"Spare 8"},{"$f":"Macro!G302","v":"£ per flight"},{"$f":"Macro!H302","v":"Nominal"},null,{"$f":"Macro!J302","v":0},null,{"$f":"Macro!L302","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y302","v":0},null,{"$f":"Macro!AA302","v":0},{"$f":"Macro!AB302","v":0},{"$f":"Macro!AC302","v":0},{"$f":"Macro!AD302","v":0},{"$f":"Macro!AE302","v":0},{"$f":"Macro!AF302","v":0},{"$f":"Macro!AG302","v":0},{"$f":"Macro!AH302","v":0},{"$f":"Macro!AI302","v":0},{"$f":"Macro!AJ302","v":0},{"$f":"Macro!AK302","v":0},{"$f":"Macro!AL302","v":0},{"$f":"Macro!AM302","v":0},{"$f":"Macro!AN302","v":0},{"$f":"Macro!AO302","v":0},{"$f":"Macro!AP302","v":0},{"$f":"Macro!AQ302","v":0},{"$f":"Macro!AR302","v":0},{"$f":"Macro!AS302","v":0},{"$f":"Macro!AT302","v":0},{"$f":"Macro!AU302","v":0},{"$f":"Macro!AV302","v":0},{"$f":"Macro!AW302","v":0},{"$f":"Macro!AX302","v":0},{"$f":"Macro!AY302","v":0},{"$f":"Macro!AZ302","v":0},{"$f":"Macro!BA302","v":0},{"$f":"Macro!BB302","v":0},{"$f":"Macro!BC302","v":0},{"$f":"Macro!BD302","v":0},{"$f":"Macro!BE302","v":0},{"$f":"Macro!BF302","v":0},{"$f":"Macro!BG302","v":0},{"$f":"Macro!BH302","v":0},{"$f":"Macro!BI302","v":0},{"$f":"Macro!BJ302","v":0}]
[null,null,null,null,{"$f":"Macro!E305","v":"ADS-B Charge per Flight (Atlantic)"},{"$f":"Macro!F305","v":"Spare 9"},{"$f":"Macro!G305","v":"£ per flight"},{"$f":"Macro!H305","v":"Nominal"},null,{"$f":"Macro!J305","v":0},null,{"$f":"Macro!L305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y305","v":0},null,{"$f":"Macro!AA305","v":0},{"$f":"Macro!AB305","v":0},{"$f":"Macro!AC305","v":0},{"$f":"Macro!AD305","v":0},{"$f":"Macro!AE305","v":0},{"$f":"Macro!AF305","v":0},{"$f":"Macro!AG305","v":0},{"$f":"Macro!AH305","v":0},{"$f":"Macro!AI305","v":0},{"$f":"Macro!AJ305","v":0},{"$f":"Macro!AK305","v":0},{"$f":"Macro!AL305","v":0},{"$f":"Macro!AM305","v":0},{"$f":"Macro!AN305","v":0},{"$f":"Macro!AO305","v":0},{"$f":"Macro!AP305","v":0},{"$f":"Macro!AQ305","v":0},{"$f":"Macro!AR305","v":0},{"$f":"Macro!AS305","v":0},{"$f":"Macro!AT305","v":0},{"$f":"Macro!AU305","v":0},{"$f":"Macro!AV305","v":0},{"$f":"Macro!AW305","v":0},{"$f":"Macro!AX305","v":0},{"$f":"Macro!AY305","v":0},{"$f":"Macro!AZ305","v":0},{"$f":"Macro!BA305","v":0},{"$f":"Macro!BB305","v":0},{"$f":"Macro!BC305","v":0},{"$f":"Macro!BD305","v":0},{"$f":"Macro!BE305","v":0},{"$f":"Macro!BF305","v":0},{"$f":"Macro!BG305","v":0},{"$f":"Macro!BH305","v":0},{"$f":"Macro!BI305","v":0},{"$f":"Macro!BJ305","v":0}]
[null,null,null,null,{"$f":"Macro!E308","v":"ADS-B Charge per Flight (Atlantic)"},{"$f":"Macro!F308","v":"Spare 10"},{"$f":"Macro!G308","v":"£ per flight"},{"$f":"Macro!H308","v":"Nominal"},null,{"$f":"Macro!J308","v":0},null,{"$f":"Macro!L308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y308","v":0},null,{"$f":"Macro!AA308","v":0},{"$f":"Macro!AB308","v":0},{"$f":"Macro!AC308","v":0},{"$f":"Macro!AD308","v":0},{"$f":"Macro!AE308","v":0},{"$f":"Macro!AF308","v":0},{"$f":"Macro!AG308","v":0},{"$f":"Macro!AH308","v":0},{"$f":"Macro!AI308","v":0},{"$f":"Macro!AJ308","v":0},{"$f":"Macro!AK308","v":0},{"$f":"Macro!AL308","v":0},{"$f":"Macro!AM308","v":0},{"$f":"Macro!AN308","v":0},{"$f":"Macro!AO308","v":0},{"$f":"Macro!AP308","v":0},{"$f":"Macro!AQ308","v":0},{"$f":"Macro!AR308","v":0},{"$f":"Macro!AS308","v":0},{"$f":"Macro!AT308","v":0},{"$f":"Macro!AU308","v":0},{"$f":"Macro!AV308","v":0},{"$f":"Macro!AW308","v":0},{"$f":"Macro!AX308","v":0},{"$f":"Macro!AY308","v":0},{"$f":"Macro!AZ308","v":0},{"$f":"Macro!BA308","v":0},{"$f":"Macro!BB308","v":0},{"$f":"Macro!BC308","v":0},{"$f":"Macro!BD308","v":0},{"$f":"Macro!BE308","v":0},{"$f":"Macro!BF308","v":0},{"$f":"Macro!BG308","v":0},{"$f":"Macro!BH308","v":0},{"$f":"Macro!BI308","v":0},{"$f":"Macro!BJ308","v":0}]
[null,null,null,null,"ADS-B Charge per Flight (Atlantic)",null,{"$f":"I_Global!$F$65","v":"£ per flight"},{"$f":"H137","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA128:AA137, MATCH($F$112, $F$115:$F$124,0), 1 )","v":0},0,0,0,0,33.299999999999997,33.97,34.65,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Scenario!E$29","v":"Model Mode"},{"$f":"Scenario!F$29","v":"Price Determination"},{"$f":"Scenario!G$29","v":"selection"}]
[null,null,null,null,{"$f":"E125 & \" - \" & F140","v":"ADS-B Charge per Flight (Atlantic) - Price Determination"},null,{"$f":"G125","v":"£ per flight"},{"$f":"H125","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$140 = I_Global!$F$205, AA125, AA138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AB125, AB138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AC125, AC138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AD125, AD138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AE125, AE138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AF125, AF138)","v":33.299999999999997},{"$f":"IF($F$140 = I_Global!$F$205, AG125, AG138)","v":33.97},{"$f":"IF($F$140 = I_Global!$F$205, AH125, AH138)","v":34.65},{"$f":"IF($F$140 = I_Global!$F$205, AI125, AI138)","v":36.676999802176312},{"$f":"IF($F$140 = I_Global!$F$205, AJ125, AJ138)","v":36.483269770181835},{"$f":"IF($F$140 = I_Global!$F$205, AK125, AK138)","v":38.314029092575772},{"$f":"IF($F$140 = I_Global!$F$205, AL125, AL138)","v":38.482021869186632},{"$f":"IF($F$140 = I_Global!$F$205, AM125, AM138)","v":40.229349012857718},{"$f":"IF($F$140 = I_Global!$F$205, AN125, AN138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AO125, AO138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AP125, AP138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AQ125, AQ138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AR125, AR138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AS125, AS138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AT125, AT138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AU125, AU138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AV125, AV138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AW125, AW138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AX125, AX138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AY125, AY138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, AZ125, AZ138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, BA125, BA138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, BB125, BB138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, BC125, BC138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, BD125, BD138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, BE125, BE138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, BF125, BF138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, BG125, BG138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, BH125, BH138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, BI125, BI138)","v":0},{"$f":"IF($F$140 = I_Global!$F$205, BJ125, BJ138)","v":0}]
[]
[null,"Inflation Adjustment"]
[]
[null,null,null,null,{"$f":"C_Index!E177","v":"FHICP Index Value (Base = 100)"},null,{"$f":"C_Index!G177","v":"Index"},null,null,{"$f":"C_Index!J177","v":0},null,{"$f":"C_Index!L177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y177","v":0},null,{"$f":"C_Index!AA177","v":106.489},{"$f":"C_Index!AB177","v":108.512},{"$f":"C_Index!AC177","v":110.68300000000001},{"$f":"C_Index!AD177","v":112.896},{"$f":"C_Index!AE177","v":115.154},{"$f":"C_Index!AF177","v":106.443047007549},{"$f":"C_Index!AG177","v":108.5719079477},{"$f":"C_Index!AH177","v":110.74334610665392},{"$f":"C_Index!AI177","v":118.73399586480322},{"$f":"C_Index!AJ177","v":119.75124598510097},{"$f":"C_Index!AK177","v":119.8896577295987},{"$f":"C_Index!AL177","v":120.48871867171229},{"$f":"C_Index!AM177","v":122.38361939769149},{"$f":"C_Index!AN177","v":103.68560823573361},{"$f":"C_Index!AO177","v":105.31624997950389},{"$f":"C_Index!AP177","v":106.97253648286778},{"$f":"C_Index!AQ177","v":108.65487105556348},{"$f":"C_Index!AR177","v":110.36366335009635},{"$f":"C_Index!AS177","v":112.09932946149071},{"$f":"C_Index!AT177","v":113.86229202860973},{"$f":"C_Index!AU177","v":115.65298033706894},{"$f":"C_Index!AV177","v":117.47183042376857},{"$f":"C_Index!AW177","v":119.31928518306933},{"$f":"C_Index!AX177","v":121.19579447463836},{"$f":"C_Index!AY177","v":123.10181523299116},{"$f":"C_Index!AZ177","v":125.03781157875626},{"$f":"C_Index!BA177","v":127.00425493168952},{"$f":"C_Index!BB177","v":129.00162412546624},{"$f":"C_Index!BC177","v":131.03040552427808},{"$f":"C_Index!BD177","v":133.09109314126403},{"$f":"C_Index!BE177","v":135.18418875880386},{"$f":"C_Index!BF177","v":137.31020205070305},{"$f":"C_Index!BG177","v":139.46965070630003},{"$f":"C_Index!BH177","v":141.66306055652427},{"$f":"C_Index!BI177","v":143.8909657019378},{"$f":"C_Index!BJ177","v":146.15390864278979}]
[null,null,null,null,{"$f":"C_Index!E$225","v":"HICP (Index Value (Base = 100))"},null,{"$f":"C_Index!G$225","v":"Index (Base = 100)"},null,null,{"$f":"C_Index!J$225","v":0},null,{"$f":"C_Index!L$225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$225","v":0},null,{"$f":"C_Index!AA$225","v":104.139},{"$f":"C_Index!AB$225","v":104.86797299999998},{"$f":"C_Index!AC$225","v":107.69940827099997},{"$f":"C_Index!AD$225","v":110.39189347777496},{"$f":"C_Index!AE$225","v":112.37894756037491},{"$f":"C_Index!AF$225","v":105.21647988389908},{"$f":"C_Index!AG$225","v":107.93356446021126},{"$f":"C_Index!AH$225","v":117.70539385632512},{"$f":"C_Index!AI$225","v":118.73399586480322},{"$f":"C_Index!AJ$225","v":119.75124598510097},{"$f":"C_Index!AK$225","v":119.8896577295987},{"$f":"C_Index!AL$225","v":120.48871867171229},{"$f":"C_Index!AM$225","v":122.38361939769149},{"$f":"C_Index!AN$225","v":103.68560823573361},{"$f":"C_Index!AO$225","v":105.31624997950389},{"$f":"C_Index!AP$225","v":106.97253648286778},{"$f":"C_Index!AQ$225","v":108.65487105556348},{"$f":"C_Index!AR$225","v":110.36366335009635},{"$f":"C_Index!AS$225","v":112.09932946149071},{"$f":"C_Index!AT$225","v":113.86229202860973},{"$f":"C_Index!AU$225","v":115.65298033706894},{"$f":"C_Index!AV$225","v":117.47183042376857},{"$f":"C_Index!AW$225","v":119.31928518306933},{"$f":"C_Index!AX$225","v":121.19579447463836},{"$f":"C_Index!AY$225","v":123.10181523299116},{"$f":"C_Index!AZ$225","v":125.03781157875626},{"$f":"C_Index!BA$225","v":127.00425493168952},{"$f":"C_Index!BB$225","v":129.00162412546624},{"$f":"C_Index!BC$225","v":131.03040552427808},{"$f":"C_Index!BD$225","v":133.09109314126403},{"$f":"C_Index!BE$225","v":135.18418875880386},{"$f":"C_Index!BF$225","v":137.31020205070305},{"$f":"C_Index!BG$225","v":139.46965070630003},{"$f":"C_Index!BH$225","v":141.66306055652427},{"$f":"C_Index!BI$225","v":143.8909657019378},{"$f":"C_Index!BJ$225","v":146.15390864278979}]
[null,null,null,null,"Inflation Variance (year t)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA145=0,0,(AA146/AA145-1))","v":-2.2068007024199754E-2},-3.358178818932489E-2,-2.6956187752410377E-2,-2.2180648758370891E-2,-2.4098619584426828E-2,-1.1523224467286486E-2,-5.8794535304310669E-3,6.2866510670232412E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E74","v":"2018 Onwards flag"},null,{"$f":"C_Time!G74","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA149:BJ149)","v":33},null,{"$f":"C_Time!AA74","v":0},{"$f":"C_Time!AB74","v":0},{"$f":"C_Time!AC74","v":0},{"$f":"C_Time!AD74","v":1},{"$f":"C_Time!AE74","v":1},{"$f":"C_Time!AF74","v":1},{"$f":"C_Time!AG74","v":1},{"$f":"C_Time!AH74","v":1},{"$f":"C_Time!AI74","v":1},{"$f":"C_Time!AJ74","v":1},{"$f":"C_Time!AK74","v":1},{"$f":"C_Time!AL74","v":1},{"$f":"C_Time!AM74","v":1},{"$f":"C_Time!AN74","v":1},{"$f":"C_Time!AO74","v":1},{"$f":"C_Time!AP74","v":1},{"$f":"C_Time!AQ74","v":1},{"$f":"C_Time!AR74","v":1},{"$f":"C_Time!AS74","v":1},{"$f":"C_Time!AT74","v":1},{"$f":"C_Time!AU74","v":1},{"$f":"C_Time!AV74","v":1},{"$f":"C_Time!AW74","v":1},{"$f":"C_Time!AX74","v":1},{"$f":"C_Time!AY74","v":1},{"$f":"C_Time!AZ74","v":1},{"$f":"C_Time!BA74","v":1},{"$f":"C_Time!BB74","v":1},{"$f":"C_Time!BC74","v":1},{"$f":"C_Time!BD74","v":1},{"$f":"C_Time!BE74","v":1},{"$f":"C_Time!BF74","v":1},{"$f":"C_Time!BG74","v":1},{"$f":"C_Time!BH74","v":1},{"$f":"C_Time!BI74","v":1},{"$f":"C_Time!BJ74","v":1}]
[null,null,null,null,{"$f":"E147","v":"Inflation Variance (year t)"},null,null,null,null,{"$f":"J147","v":0},null,{"$f":"L147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y147","v":0},null,{"$f":"AA147","v":-2.2068007024199754E-2},-3.358178818932489E-2,-2.6956187752410377E-2,-2.2180648758370891E-2,-2.4098619584426828E-2,-1.1523224467286486E-2,-5.8794535304310669E-3,6.2866510670232412E-2,0,0,{"$f":"AK147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E108","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,64.930687492374773,62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,78.106387220590918,71.441600989449682,{"$f":"AK108","v":53.62613808392878},54.93751592689177,52.828760162753262,6.3670828737727474,6.104539103898202,6.1067506139319878,5.284418731865931,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.895740203078466,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037997,0.3682869214335,0.36288658902386306,0.3682777378899863,0.37441878874773027,0.38142369158606432,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[null,null,null,null,{"$f":"E$141","v":"ADS-B Charge per Flight (Atlantic) - Price Determination"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,33.299999999999997,33.97,34.65,36.676999802176312,36.483269770181835,{"$f":"AK$141","v":38.314029092575772},38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Inflation adjustment for current year",null,"£ per flight",{"$f":"H152","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA150 * (AA152 + AA151) * AA149","v":0},{"$f":"AB150 * (AB152 + AB151) * AB149","v":0},0,-1.3130836134794772,-1.3838291950266677,-1.0354769506303636,-0.52432966584384255,{"$f":"AH150 * (AH152 + AH151) * AH149","v":5.6523279743605963},{"$f":"AI150 * (AI152 + AI151) * AI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[null,null,null,null,{"$f":"C_Time!E42","v":"Forecast period flags"},null,{"$f":"C_Time!G42","v":"flag"},null,null,{"$f":"C_Time!J42","v":0},null,{"$f":"C_Time!L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y42","v":30},null,{"$f":"C_Time!AA42","v":0},{"$f":"C_Time!AB42","v":0},{"$f":"C_Time!AC42","v":0},{"$f":"C_Time!AD42","v":0},{"$f":"C_Time!AE42","v":0},{"$f":"C_Time!AF42","v":0},{"$f":"C_Time!AG42","v":1},{"$f":"C_Time!AH42","v":1},{"$f":"C_Time!AI42","v":1},{"$f":"C_Time!AJ42","v":1},{"$f":"C_Time!AK42","v":1},{"$f":"C_Time!AL42","v":1},{"$f":"C_Time!AM42","v":1},{"$f":"C_Time!AN42","v":1},{"$f":"C_Time!AO42","v":1},{"$f":"C_Time!AP42","v":1},{"$f":"C_Time!AQ42","v":1},{"$f":"C_Time!AR42","v":1},{"$f":"C_Time!AS42","v":1},{"$f":"C_Time!AT42","v":1},{"$f":"C_Time!AU42","v":1},{"$f":"C_Time!AV42","v":1},{"$f":"C_Time!AW42","v":1},{"$f":"C_Time!AX42","v":1},{"$f":"C_Time!AY42","v":1},{"$f":"C_Time!AZ42","v":1},{"$f":"C_Time!BA42","v":1},{"$f":"C_Time!BB42","v":1},{"$f":"C_Time!BC42","v":1},{"$f":"C_Time!BD42","v":1},{"$f":"C_Time!BE42","v":1},{"$f":"C_Time!BF42","v":1},{"$f":"C_Time!BG42","v":1},{"$f":"C_Time!BH42","v":1},{"$f":"C_Time!BI42","v":1},{"$f":"C_Time!BJ42","v":1}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Model period number"},null,{"$f":" C_Time!G$11","v":"#"},null,null,{"$f":" C_Time!J$11","v":0},null,{"$f":" C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$11","v":0},null,{"$f":" C_Time!AA$11","v":1},{"$f":" C_Time!AB$11","v":2},{"$f":" C_Time!AC$11","v":3},{"$f":" C_Time!AD$11","v":4},{"$f":" C_Time!AE$11","v":5},{"$f":" C_Time!AF$11","v":6},{"$f":" C_Time!AG$11","v":7},{"$f":" C_Time!AH$11","v":8},{"$f":" C_Time!AI$11","v":9},{"$f":" C_Time!AJ$11","v":10},{"$f":" C_Time!AK$11","v":11},{"$f":" C_Time!AL$11","v":12},{"$f":" C_Time!AM$11","v":13},{"$f":" C_Time!AN$11","v":14},{"$f":" C_Time!AO$11","v":15},{"$f":" C_Time!AP$11","v":16},{"$f":" C_Time!AQ$11","v":17},{"$f":" C_Time!AR$11","v":18},{"$f":" C_Time!AS$11","v":19},{"$f":" C_Time!AT$11","v":20},{"$f":" C_Time!AU$11","v":21},{"$f":" C_Time!AV$11","v":22},{"$f":" C_Time!AW$11","v":23},{"$f":" C_Time!AX$11","v":24},{"$f":" C_Time!AY$11","v":25},{"$f":" C_Time!AZ$11","v":26},{"$f":" C_Time!BA$11","v":27},{"$f":" C_Time!BB$11","v":28},{"$f":" C_Time!BC$11","v":29},{"$f":" C_Time!BD$11","v":30},{"$f":" C_Time!BE$11","v":31},{"$f":" C_Time!BF$11","v":32},{"$f":" C_Time!BG$11","v":33},{"$f":" C_Time!BH$11","v":34},{"$f":" C_Time!BI$11","v":35},{"$f":" C_Time!BJ$11","v":36}]
[null,null,null,null,{"$f":"E153","v":"Inflation adjustment for current year"},null,{"$f":"G153","v":"£ per flight"},{"$f":"H153","v":"Nominal"},null,{"$f":"J153","v":0},null,{"$f":"L153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y153","v":0},null,{"$f":"AA153","v":0},0,0,-1.3130836134794772,-1.3838291950266677,-1.0354769506303636,-0.52432966584384255,5.6523279743605963,0,0,{"$f":"AK153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"AINF - year (t)",null,{"$f":"G158","v":"£ per flight"},{"$f":"H158","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA157 - $F155 <= 0, 0, INDEX($AA158:AA158, 0, AA157 - $F$155)) * AA156","v":0},{"$f":"IF(AB157 - $F155 <= 0, 0, INDEX($AA158:AB158, 0, AB157 - $F$155)) * AB156","v":0},{"$f":"IF(AC157 - $F155 <= 0, 0, INDEX($AA158:AC158, 0, AC157 - $F$155)) * AC156","v":0},{"$f":"IF(AD157 - $F155 <= 0, 0, INDEX($AA158:AD158, 0, AD157 - $F$155)) * AD156","v":0},{"$f":"IF(AE157 - $F155 <= 0, 0, INDEX($AA158:AE158, 0, AE157 - $F$155)) * AE156","v":0},{"$f":"IF(AF157 - $F155 <= 0, 0, INDEX($AA158:AF158, 0, AF157 - $F$155)) * AF156","v":0},{"$f":"IF(AG157 - $F155 <= 0, 0, INDEX($AA158:AG158, 0, AG157 - $F$155)) * AG156","v":-1.3838291950266677},{"$f":"IF(AH157 - $F155 <= 0, 0, INDEX($AA158:AH158, 0, AH157 - $F$155)) * AH156","v":-1.0354769506303636},{"$f":"IF(AI157 - $F155 <= 0, 0, INDEX($AA158:AI158, 0, AI157 - $F$155)) * AI156","v":-0.52432966584384255},{"$f":"IF(AJ157 - $F155 <= 0, 0, INDEX($AA158:AJ158, 0, AJ157 - $F$155)) * AJ156","v":5.6523279743605963},{"$f":"IF(AK157 - $F155 <= 0, 0, INDEX($AA158:AK158, 0, AK157 - $F$155)) * AK156","v":0},{"$f":"IF(AL157 - $F155 <= 0, 0, INDEX($AA158:AL158, 0, AL157 - $F$155)) * AL156","v":0},{"$f":"IF(AM157 - $F155 <= 0, 0, INDEX($AA158:AM158, 0, AM157 - $F$155)) * AM156","v":0},{"$f":"IF(AN157 - $F155 <= 0, 0, INDEX($AA158:AN158, 0, AN157 - $F$155)) * AN156","v":0},{"$f":"IF(AO157 - $F155 <= 0, 0, INDEX($AA158:AO158, 0, AO157 - $F$155)) * AO156","v":0},{"$f":"IF(AP157 - $F155 <= 0, 0, INDEX($AA158:AP158, 0, AP157 - $F$155)) * AP156","v":0},{"$f":"IF(AQ157 - $F155 <= 0, 0, INDEX($AA158:AQ158, 0, AQ157 - $F$155)) * AQ156","v":0},{"$f":"IF(AR157 - $F155 <= 0, 0, INDEX($AA158:AR158, 0, AR157 - $F$155)) * AR156","v":0},{"$f":"IF(AS157 - $F155 <= 0, 0, INDEX($AA158:AS158, 0, AS157 - $F$155)) * AS156","v":0},{"$f":"IF(AT157 - $F155 <= 0, 0, INDEX($AA158:AT158, 0, AT157 - $F$155)) * AT156","v":0},{"$f":"IF(AU157 - $F155 <= 0, 0, INDEX($AA158:AU158, 0, AU157 - $F$155)) * AU156","v":0},{"$f":"IF(AV157 - $F155 <= 0, 0, INDEX($AA158:AV158, 0, AV157 - $F$155)) * AV156","v":0},{"$f":"IF(AW157 - $F155 <= 0, 0, INDEX($AA158:AW158, 0, AW157 - $F$155)) * AW156","v":0},{"$f":"IF(AX157 - $F155 <= 0, 0, INDEX($AA158:AX158, 0, AX157 - $F$155)) * AX156","v":0},{"$f":"IF(AY157 - $F155 <= 0, 0, INDEX($AA158:AY158, 0, AY157 - $F$155)) * AY156","v":0},{"$f":"IF(AZ157 - $F155 <= 0, 0, INDEX($AA158:AZ158, 0, AZ157 - $F$155)) * AZ156","v":0},{"$f":"IF(BA157 - $F155 <= 0, 0, INDEX($AA158:BA158, 0, BA157 - $F$155)) * BA156","v":0},{"$f":"IF(BB157 - $F155 <= 0, 0, INDEX($AA158:BB158, 0, BB157 - $F$155)) * BB156","v":0},{"$f":"IF(BC157 - $F155 <= 0, 0, INDEX($AA158:BC158, 0, BC157 - $F$155)) * BC156","v":0},{"$f":"IF(BD157 - $F155 <= 0, 0, INDEX($AA158:BD158, 0, BD157 - $F$155)) * BD156","v":0},{"$f":"IF(BE157 - $F155 <= 0, 0, INDEX($AA158:BE158, 0, BE157 - $F$155)) * BE156","v":0},{"$f":"IF(BF157 - $F155 <= 0, 0, INDEX($AA158:BF158, 0, BF157 - $F$155)) * BF156","v":0},{"$f":"IF(BG157 - $F155 <= 0, 0, INDEX($AA158:BG158, 0, BG157 - $F$155)) * BG156","v":0},{"$f":"IF(BH157 - $F155 <= 0, 0, INDEX($AA158:BH158, 0, BH157 - $F$155)) * BH156","v":0},{"$f":"IF(BI157 - $F155 <= 0, 0, INDEX($AA158:BI158, 0, BI157 - $F$155)) * BI156","v":0},{"$f":"IF(BJ157 - $F155 <= 0, 0, INDEX($AA158:BJ158, 0, BJ157 - $F$155)) * BJ156","v":0}]
[]
[null,"ATVARt"]
[]
[null,null,null,null,{"$f":"C_Time!E$150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G$150","v":"flag"},null,null,{"$f":"C_Time!J$150","v":0},null,{"$f":"C_Time!L$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$150","v":28},null,{"$f":"C_Time!AA$150","v":0},{"$f":"C_Time!AB$150","v":0},{"$f":"C_Time!AC$150","v":0},{"$f":"C_Time!AD$150","v":0},{"$f":"C_Time!AE$150","v":0},{"$f":"C_Time!AF$150","v":0},{"$f":"C_Time!AG$150","v":0},{"$f":"C_Time!AH$150","v":0},{"$f":"C_Time!AI$150","v":1},{"$f":"C_Time!AJ$150","v":1},{"$f":"C_Time!AK$150","v":1},{"$f":"C_Time!AL$150","v":1},{"$f":"C_Time!AM$150","v":1},{"$f":"C_Time!AN$150","v":1},{"$f":"C_Time!AO$150","v":1},{"$f":"C_Time!AP$150","v":1},{"$f":"C_Time!AQ$150","v":1},{"$f":"C_Time!AR$150","v":1},{"$f":"C_Time!AS$150","v":1},{"$f":"C_Time!AT$150","v":1},{"$f":"C_Time!AU$150","v":1},{"$f":"C_Time!AV$150","v":1},{"$f":"C_Time!AW$150","v":1},{"$f":"C_Time!AX$150","v":1},{"$f":"C_Time!AY$150","v":1},{"$f":"C_Time!AZ$150","v":1},{"$f":"C_Time!BA$150","v":1},{"$f":"C_Time!BB$150","v":1},{"$f":"C_Time!BC$150","v":1},{"$f":"C_Time!BD$150","v":1},{"$f":"C_Time!BE$150","v":1},{"$f":"C_Time!BF$150","v":1},{"$f":"C_Time!BG$150","v":1},{"$f":"C_Time!BH$150","v":1},{"$f":"C_Time!BI$150","v":1},{"$f":"C_Time!BJ$150","v":1}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$26","v":"Atlantic Flights - Price Determination"},{"$f":"'I_Series Oceanic'!F$26","v":"Atlantic Flights - CAA PCM Run  (BASE CASE)"},{"$f":"'I_Series Oceanic'!G$26","v":"# Flights ('000)"},null,null,{"$f":"'I_Series Oceanic'!J$26","v":0},null,{"$f":"'I_Series Oceanic'!L$26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$26","v":16414},null,{"$f":"'I_Series Oceanic'!AA$26","v":0},{"$f":"'I_Series Oceanic'!AB$26","v":0},{"$f":"'I_Series Oceanic'!AC$26","v":0},{"$f":"'I_Series Oceanic'!AD$26","v":0},{"$f":"'I_Series Oceanic'!AE$26","v":477},{"$f":"'I_Series Oceanic'!AF$26","v":201},{"$f":"'I_Series Oceanic'!AG$26","v":224},{"$f":"'I_Series Oceanic'!AH$26","v":439},{"$f":"'I_Series Oceanic'!AI$26","v":483},{"$f":"'I_Series Oceanic'!AJ$26","v":519},{"$f":"'I_Series Oceanic'!AK$26","v":528},{"$f":"'I_Series Oceanic'!AL$26","v":535},{"$f":"'I_Series Oceanic'!AM$26","v":542},{"$f":"'I_Series Oceanic'!AN$26","v":542},{"$f":"'I_Series Oceanic'!AO$26","v":542},{"$f":"'I_Series Oceanic'!AP$26","v":542},{"$f":"'I_Series Oceanic'!AQ$26","v":542},{"$f":"'I_Series Oceanic'!AR$26","v":542},{"$f":"'I_Series Oceanic'!AS$26","v":542},{"$f":"'I_Series Oceanic'!AT$26","v":542},{"$f":"'I_Series Oceanic'!AU$26","v":542},{"$f":"'I_Series Oceanic'!AV$26","v":542},{"$f":"'I_Series Oceanic'!AW$26","v":542},{"$f":"'I_Series Oceanic'!AX$26","v":542},{"$f":"'I_Series Oceanic'!AY$26","v":542},{"$f":"'I_Series Oceanic'!AZ$26","v":542},{"$f":"'I_Series Oceanic'!BA$26","v":542},{"$f":"'I_Series Oceanic'!BB$26","v":542},{"$f":"'I_Series Oceanic'!BC$26","v":542},{"$f":"'I_Series Oceanic'!BD$26","v":542},{"$f":"'I_Series Oceanic'!BE$26","v":542},{"$f":"'I_Series Oceanic'!BF$26","v":542},{"$f":"'I_Series Oceanic'!BG$26","v":542},{"$f":"'I_Series Oceanic'!BH$26","v":542},{"$f":"'I_Series Oceanic'!BI$26","v":542},{"$f":"'I_Series Oceanic'!BJ$26","v":542}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$39","v":"Forecast Atlantic Flights set in Licence"},null,{"$f":"'I_Series Oceanic'!G$39","v":"# Flights ('000)"},null,null,{"$f":"'I_Series Oceanic'!J$39","v":"CAP2111, p.92"},null,{"$f":"'I_Series Oceanic'!L$39","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$39","v":1523},null,{"$f":"'I_Series Oceanic'!AA$39","v":0},{"$f":"'I_Series Oceanic'!AB$39","v":0},{"$f":"'I_Series Oceanic'!AC$39","v":0},{"$f":"'I_Series Oceanic'!AD$39","v":0},{"$f":"'I_Series Oceanic'!AE$39","v":0},{"$f":"'I_Series Oceanic'!AF$39","v":497},{"$f":"'I_Series Oceanic'!AG$39","v":507},{"$f":"'I_Series Oceanic'!AH$39","v":519},{"$f":"'I_Series Oceanic'!AI$39","v":0},{"$f":"'I_Series Oceanic'!AJ$39","v":0},{"$f":"'I_Series Oceanic'!AK$39","v":0},{"$f":"'I_Series Oceanic'!AL$39","v":0},{"$f":"'I_Series Oceanic'!AM$39","v":0},{"$f":"'I_Series Oceanic'!AN$39","v":0},{"$f":"'I_Series Oceanic'!AO$39","v":0},{"$f":"'I_Series Oceanic'!AP$39","v":0},{"$f":"'I_Series Oceanic'!AQ$39","v":0},{"$f":"'I_Series Oceanic'!AR$39","v":0},{"$f":"'I_Series Oceanic'!AS$39","v":0},{"$f":"'I_Series Oceanic'!AT$39","v":0},{"$f":"'I_Series Oceanic'!AU$39","v":0},{"$f":"'I_Series Oceanic'!AV$39","v":0},{"$f":"'I_Series Oceanic'!AW$39","v":0},{"$f":"'I_Series Oceanic'!AX$39","v":0},{"$f":"'I_Series Oceanic'!AY$39","v":0},{"$f":"'I_Series Oceanic'!AZ$39","v":0},{"$f":"'I_Series Oceanic'!BA$39","v":0},{"$f":"'I_Series Oceanic'!BB$39","v":0},{"$f":"'I_Series Oceanic'!BC$39","v":0},{"$f":"'I_Series Oceanic'!BD$39","v":0},{"$f":"'I_Series Oceanic'!BE$39","v":0},{"$f":"'I_Series Oceanic'!BF$39","v":0},{"$f":"'I_Series Oceanic'!BG$39","v":0},{"$f":"'I_Series Oceanic'!BH$39","v":0},{"$f":"'I_Series Oceanic'!BI$39","v":0},{"$f":"'I_Series Oceanic'!BJ$39","v":0}]
[null,null,null,null,"Forecast Atlantic Flights",null,{"$f":"G165","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA163=1,AA164,AA165)","v":0},0,0,0,0,497,507,519,483,519,528,535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Model period number"},null,{"$f":" C_Time!G$11","v":"#"},null,null,{"$f":" C_Time!J$11","v":0},null,{"$f":" C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$11","v":0},null,{"$f":" C_Time!AA$11","v":1},{"$f":" C_Time!AB$11","v":2},{"$f":" C_Time!AC$11","v":3},{"$f":" C_Time!AD$11","v":4},{"$f":" C_Time!AE$11","v":5},{"$f":" C_Time!AF$11","v":6},{"$f":" C_Time!AG$11","v":7},{"$f":" C_Time!AH$11","v":8},{"$f":" C_Time!AI$11","v":9},{"$f":" C_Time!AJ$11","v":10},{"$f":" C_Time!AK$11","v":11},{"$f":" C_Time!AL$11","v":12},{"$f":" C_Time!AM$11","v":13},{"$f":" C_Time!AN$11","v":14},{"$f":" C_Time!AO$11","v":15},{"$f":" C_Time!AP$11","v":16},{"$f":" C_Time!AQ$11","v":17},{"$f":" C_Time!AR$11","v":18},{"$f":" C_Time!AS$11","v":19},{"$f":" C_Time!AT$11","v":20},{"$f":" C_Time!AU$11","v":21},{"$f":" C_Time!AV$11","v":22},{"$f":" C_Time!AW$11","v":23},{"$f":" C_Time!AX$11","v":24},{"$f":" C_Time!AY$11","v":25},{"$f":" C_Time!AZ$11","v":26},{"$f":" C_Time!BA$11","v":27},{"$f":" C_Time!BB$11","v":28},{"$f":" C_Time!BC$11","v":29},{"$f":" C_Time!BD$11","v":30},{"$f":" C_Time!BE$11","v":31},{"$f":" C_Time!BF$11","v":32},{"$f":" C_Time!BG$11","v":33},{"$f":" C_Time!BH$11","v":34},{"$f":" C_Time!BI$11","v":35},{"$f":" C_Time!BJ$11","v":36}]
[null,null,null,null,{"$f":"E$166","v":"Forecast Atlantic Flights"},null,{"$f":"G$166","v":"# Flights ('000)"},null,null,{"$f":"J$166","v":0},null,{"$f":"L$166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$166","v":0},null,{"$f":"AA$166","v":0},0,0,0,0,497,507,519,483,519,{"$f":"AK$166","v":528},535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[null,null,null,null,{"$f":"E170 & \" - year (t-\"&F168&\")\"","v":"Forecast Atlantic Flights - year (t-2)"},null,{"$f":"G170","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA171:BJ171)","v":15512},null,{"$f":"IF(AA169 - $F168 <= 0, 0, INDEX($AA170:AA170, 0, AA169 - 2))","v":0},{"$f":"IF(AB169 - $F168 <= 0, 0, INDEX($AA170:AB170, 0, AB169 - 2))","v":0},{"$f":"IF(AC169 - $F168 <= 0, 0, INDEX($AA170:AC170, 0, AC169 - 2))","v":0},{"$f":"IF(AD169 - $F168 <= 0, 0, INDEX($AA170:AD170, 0, AD169 - 2))","v":0},{"$f":"IF(AE169 - $F168 <= 0, 0, INDEX($AA170:AE170, 0, AE169 - 2))","v":0},{"$f":"IF(AF169 - $F168 <= 0, 0, INDEX($AA170:AF170, 0, AF169 - 2))","v":0},{"$f":"IF(AG169 - $F168 <= 0, 0, INDEX($AA170:AG170, 0, AG169 - 2))","v":0},{"$f":"IF(AH169 - $F168 <= 0, 0, INDEX($AA170:AH170, 0, AH169 - 2))","v":497},{"$f":"IF(AI169 - $F168 <= 0, 0, INDEX($AA170:AI170, 0, AI169 - 2))","v":507},{"$f":"IF(AJ169 - $F168 <= 0, 0, INDEX($AA170:AJ170, 0, AJ169 - 2))","v":519},{"$f":"IF(AK169 - $F168 <= 0, 0, INDEX($AA170:AK170, 0, AK169 - 2))","v":483},{"$f":"IF(AL169 - $F168 <= 0, 0, INDEX($AA170:AL170, 0, AL169 - 2))","v":519},{"$f":"IF(AM169 - $F168 <= 0, 0, INDEX($AA170:AM170, 0, AM169 - 2))","v":528},{"$f":"IF(AN169 - $F168 <= 0, 0, INDEX($AA170:AN170, 0, AN169 - 2))","v":535},{"$f":"IF(AO169 - $F168 <= 0, 0, INDEX($AA170:AO170, 0, AO169 - 2))","v":542},{"$f":"IF(AP169 - $F168 <= 0, 0, INDEX($AA170:AP170, 0, AP169 - 2))","v":542},{"$f":"IF(AQ169 - $F168 <= 0, 0, INDEX($AA170:AQ170, 0, AQ169 - 2))","v":542},{"$f":"IF(AR169 - $F168 <= 0, 0, INDEX($AA170:AR170, 0, AR169 - 2))","v":542},{"$f":"IF(AS169 - $F168 <= 0, 0, INDEX($AA170:AS170, 0, AS169 - 2))","v":542},{"$f":"IF(AT169 - $F168 <= 0, 0, INDEX($AA170:AT170, 0, AT169 - 2))","v":542},{"$f":"IF(AU169 - $F168 <= 0, 0, INDEX($AA170:AU170, 0, AU169 - 2))","v":542},{"$f":"IF(AV169 - $F168 <= 0, 0, INDEX($AA170:AV170, 0, AV169 - 2))","v":542},{"$f":"IF(AW169 - $F168 <= 0, 0, INDEX($AA170:AW170, 0, AW169 - 2))","v":542},{"$f":"IF(AX169 - $F168 <= 0, 0, INDEX($AA170:AX170, 0, AX169 - 2))","v":542},{"$f":"IF(AY169 - $F168 <= 0, 0, INDEX($AA170:AY170, 0, AY169 - 2))","v":542},{"$f":"IF(AZ169 - $F168 <= 0, 0, INDEX($AA170:AZ170, 0, AZ169 - 2))","v":542},{"$f":"IF(BA169 - $F168 <= 0, 0, INDEX($AA170:BA170, 0, BA169 - 2))","v":542},{"$f":"IF(BB169 - $F168 <= 0, 0, INDEX($AA170:BB170, 0, BB169 - 2))","v":542},{"$f":"IF(BC169 - $F168 <= 0, 0, INDEX($AA170:BC170, 0, BC169 - 2))","v":542},{"$f":"IF(BD169 - $F168 <= 0, 0, INDEX($AA170:BD170, 0, BD169 - 2))","v":542},{"$f":"IF(BE169 - $F168 <= 0, 0, INDEX($AA170:BE170, 0, BE169 - 2))","v":542},{"$f":"IF(BF169 - $F168 <= 0, 0, INDEX($AA170:BF170, 0, BF169 - 2))","v":542},{"$f":"IF(BG169 - $F168 <= 0, 0, INDEX($AA170:BG170, 0, BG169 - 2))","v":542},{"$f":"IF(BH169 - $F168 <= 0, 0, INDEX($AA170:BH170, 0, BH169 - 2))","v":542},{"$f":"IF(BI169 - $F168 <= 0, 0, INDEX($AA170:BI170, 0, BI169 - 2))","v":542},{"$f":"IF(BJ169 - $F168 <= 0, 0, INDEX($AA170:BJ170, 0, BJ169 - 2))","v":542}]
[]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Model period number"},null,{"$f":" C_Time!G$11","v":"#"},null,null,{"$f":" C_Time!J$11","v":0},null,{"$f":" C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$11","v":0},null,{"$f":" C_Time!AA$11","v":1},{"$f":" C_Time!AB$11","v":2},{"$f":" C_Time!AC$11","v":3},{"$f":" C_Time!AD$11","v":4},{"$f":" C_Time!AE$11","v":5},{"$f":" C_Time!AF$11","v":6},{"$f":" C_Time!AG$11","v":7},{"$f":" C_Time!AH$11","v":8},{"$f":" C_Time!AI$11","v":9},{"$f":" C_Time!AJ$11","v":10},{"$f":" C_Time!AK$11","v":11},{"$f":" C_Time!AL$11","v":12},{"$f":" C_Time!AM$11","v":13},{"$f":" C_Time!AN$11","v":14},{"$f":" C_Time!AO$11","v":15},{"$f":" C_Time!AP$11","v":16},{"$f":" C_Time!AQ$11","v":17},{"$f":" C_Time!AR$11","v":18},{"$f":" C_Time!AS$11","v":19},{"$f":" C_Time!AT$11","v":20},{"$f":" C_Time!AU$11","v":21},{"$f":" C_Time!AV$11","v":22},{"$f":" C_Time!AW$11","v":23},{"$f":" C_Time!AX$11","v":24},{"$f":" C_Time!AY$11","v":25},{"$f":" C_Time!AZ$11","v":26},{"$f":" C_Time!BA$11","v":27},{"$f":" C_Time!BB$11","v":28},{"$f":" C_Time!BC$11","v":29},{"$f":" C_Time!BD$11","v":30},{"$f":" C_Time!BE$11","v":31},{"$f":" C_Time!BF$11","v":32},{"$f":" C_Time!BG$11","v":33},{"$f":" C_Time!BH$11","v":34},{"$f":" C_Time!BI$11","v":35},{"$f":" C_Time!BJ$11","v":36}]
[null,null,null,null,{"$f":"E74","v":"Atlantic #Flights - actual / projected "},null,{"$f":"G74","v":"# Flights ('000)"},null,null,{"$f":"J74","v":0},null,{"$f":"L74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y74","v":16429.249},null,{"$f":"AA74","v":0},0,0,0,488.38799999999998,204.86099999999999,224,439,483,519,{"$f":"AK74","v":528},535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[null,null,null,null,{"$f":"E175 & \" - year (t-\"&F173&\")\"","v":"Atlantic #Flights - actual / projected  - year (t-2)"},null,{"$f":"G175","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA176:BJ176)","v":15345.249},null,{"$f":"IF(AA174 - $F173 <= 0, 0, INDEX($AA175:AA175, 0, AA174 - 2))","v":0},{"$f":"IF(AB174 - $F173 <= 0, 0, INDEX($AA175:AB175, 0, AB174 - 2))","v":0},{"$f":"IF(AC174 - $F173 <= 0, 0, INDEX($AA175:AC175, 0, AC174 - 2))","v":0},{"$f":"IF(AD174 - $F173 <= 0, 0, INDEX($AA175:AD175, 0, AD174 - 2))","v":0},{"$f":"IF(AE174 - $F173 <= 0, 0, INDEX($AA175:AE175, 0, AE174 - 2))","v":0},{"$f":"IF(AF174 - $F173 <= 0, 0, INDEX($AA175:AF175, 0, AF174 - 2))","v":0},{"$f":"IF(AG174 - $F173 <= 0, 0, INDEX($AA175:AG175, 0, AG174 - 2))","v":488.38799999999998},{"$f":"IF(AH174 - $F173 <= 0, 0, INDEX($AA175:AH175, 0, AH174 - 2))","v":204.86099999999999},{"$f":"IF(AI174 - $F173 <= 0, 0, INDEX($AA175:AI175, 0, AI174 - 2))","v":224},{"$f":"IF(AJ174 - $F173 <= 0, 0, INDEX($AA175:AJ175, 0, AJ174 - 2))","v":439},{"$f":"IF(AK174 - $F173 <= 0, 0, INDEX($AA175:AK175, 0, AK174 - 2))","v":483},{"$f":"IF(AL174 - $F173 <= 0, 0, INDEX($AA175:AL175, 0, AL174 - 2))","v":519},{"$f":"IF(AM174 - $F173 <= 0, 0, INDEX($AA175:AM175, 0, AM174 - 2))","v":528},{"$f":"IF(AN174 - $F173 <= 0, 0, INDEX($AA175:AN175, 0, AN174 - 2))","v":535},{"$f":"IF(AO174 - $F173 <= 0, 0, INDEX($AA175:AO175, 0, AO174 - 2))","v":542},{"$f":"IF(AP174 - $F173 <= 0, 0, INDEX($AA175:AP175, 0, AP174 - 2))","v":542},{"$f":"IF(AQ174 - $F173 <= 0, 0, INDEX($AA175:AQ175, 0, AQ174 - 2))","v":542},{"$f":"IF(AR174 - $F173 <= 0, 0, INDEX($AA175:AR175, 0, AR174 - 2))","v":542},{"$f":"IF(AS174 - $F173 <= 0, 0, INDEX($AA175:AS175, 0, AS174 - 2))","v":542},{"$f":"IF(AT174 - $F173 <= 0, 0, INDEX($AA175:AT175, 0, AT174 - 2))","v":542},{"$f":"IF(AU174 - $F173 <= 0, 0, INDEX($AA175:AU175, 0, AU174 - 2))","v":542},{"$f":"IF(AV174 - $F173 <= 0, 0, INDEX($AA175:AV175, 0, AV174 - 2))","v":542},{"$f":"IF(AW174 - $F173 <= 0, 0, INDEX($AA175:AW175, 0, AW174 - 2))","v":542},{"$f":"IF(AX174 - $F173 <= 0, 0, INDEX($AA175:AX175, 0, AX174 - 2))","v":542},{"$f":"IF(AY174 - $F173 <= 0, 0, INDEX($AA175:AY175, 0, AY174 - 2))","v":542},{"$f":"IF(AZ174 - $F173 <= 0, 0, INDEX($AA175:AZ175, 0, AZ174 - 2))","v":542},{"$f":"IF(BA174 - $F173 <= 0, 0, INDEX($AA175:BA175, 0, BA174 - 2))","v":542},{"$f":"IF(BB174 - $F173 <= 0, 0, INDEX($AA175:BB175, 0, BB174 - 2))","v":542},{"$f":"IF(BC174 - $F173 <= 0, 0, INDEX($AA175:BC175, 0, BC174 - 2))","v":542},{"$f":"IF(BD174 - $F173 <= 0, 0, INDEX($AA175:BD175, 0, BD174 - 2))","v":542},{"$f":"IF(BE174 - $F173 <= 0, 0, INDEX($AA175:BE175, 0, BE174 - 2))","v":542},{"$f":"IF(BF174 - $F173 <= 0, 0, INDEX($AA175:BF175, 0, BF174 - 2))","v":542},{"$f":"IF(BG174 - $F173 <= 0, 0, INDEX($AA175:BG175, 0, BG174 - 2))","v":542},{"$f":"IF(BH174 - $F173 <= 0, 0, INDEX($AA175:BH175, 0, BH174 - 2))","v":542},{"$f":"IF(BI174 - $F173 <= 0, 0, INDEX($AA175:BI175, 0, BI174 - 2))","v":542},{"$f":"IF(BJ174 - $F173 <= 0, 0, INDEX($AA175:BJ175, 0, BJ174 - 2))","v":542}]
[]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Model period number"},null,{"$f":" C_Time!G$11","v":"#"},null,null,{"$f":" C_Time!J$11","v":0},null,{"$f":" C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$11","v":0},null,{"$f":" C_Time!AA$11","v":1},{"$f":" C_Time!AB$11","v":2},{"$f":" C_Time!AC$11","v":3},{"$f":" C_Time!AD$11","v":4},{"$f":" C_Time!AE$11","v":5},{"$f":" C_Time!AF$11","v":6},{"$f":" C_Time!AG$11","v":7},{"$f":" C_Time!AH$11","v":8},{"$f":" C_Time!AI$11","v":9},{"$f":" C_Time!AJ$11","v":10},{"$f":" C_Time!AK$11","v":11},{"$f":" C_Time!AL$11","v":12},{"$f":" C_Time!AM$11","v":13},{"$f":" C_Time!AN$11","v":14},{"$f":" C_Time!AO$11","v":15},{"$f":" C_Time!AP$11","v":16},{"$f":" C_Time!AQ$11","v":17},{"$f":" C_Time!AR$11","v":18},{"$f":" C_Time!AS$11","v":19},{"$f":" C_Time!AT$11","v":20},{"$f":" C_Time!AU$11","v":21},{"$f":" C_Time!AV$11","v":22},{"$f":" C_Time!AW$11","v":23},{"$f":" C_Time!AX$11","v":24},{"$f":" C_Time!AY$11","v":25},{"$f":" C_Time!AZ$11","v":26},{"$f":" C_Time!BA$11","v":27},{"$f":" C_Time!BB$11","v":28},{"$f":" C_Time!BC$11","v":29},{"$f":" C_Time!BD$11","v":30},{"$f":" C_Time!BE$11","v":31},{"$f":" C_Time!BF$11","v":32},{"$f":" C_Time!BG$11","v":33},{"$f":" C_Time!BH$11","v":34},{"$f":" C_Time!BI$11","v":35},{"$f":" C_Time!BJ$11","v":36}]
[null,null,null,null,{"$f":"E159","v":"AINF - year (t)"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-1.3838291950266677,-1.0354769506303636,-0.52432966584384255,5.6523279743605963,{"$f":"AK159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"AINF - year (t-\"&F178&\")\"","v":"AINF - year (t-2)"},null,{"$f":"G180","v":"£ per flight"},{"$f":"H180","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA181:BJ181)","v":2.7086921628597227},null,{"$f":"IF(AA179 - $F178 <= 0, 0, INDEX($AA180:AA180, 0, AA179 - 2))","v":0},{"$f":"IF(AB179 - $F178 <= 0, 0, INDEX($AA180:AB180, 0, AB179 - 2))","v":0},{"$f":"IF(AC179 - $F178 <= 0, 0, INDEX($AA180:AC180, 0, AC179 - 2))","v":0},{"$f":"IF(AD179 - $F178 <= 0, 0, INDEX($AA180:AD180, 0, AD179 - 2))","v":0},{"$f":"IF(AE179 - $F178 <= 0, 0, INDEX($AA180:AE180, 0, AE179 - 2))","v":0},{"$f":"IF(AF179 - $F178 <= 0, 0, INDEX($AA180:AF180, 0, AF179 - 2))","v":0},{"$f":"IF(AG179 - $F178 <= 0, 0, INDEX($AA180:AG180, 0, AG179 - 2))","v":0},{"$f":"IF(AH179 - $F178 <= 0, 0, INDEX($AA180:AH180, 0, AH179 - 2))","v":0},{"$f":"IF(AI179 - $F178 <= 0, 0, INDEX($AA180:AI180, 0, AI179 - 2))","v":-1.3838291950266677},{"$f":"IF(AJ179 - $F178 <= 0, 0, INDEX($AA180:AJ180, 0, AJ179 - 2))","v":-1.0354769506303636},{"$f":"IF(AK179 - $F178 <= 0, 0, INDEX($AA180:AK180, 0, AK179 - 2))","v":-0.52432966584384255},{"$f":"IF(AL179 - $F178 <= 0, 0, INDEX($AA180:AL180, 0, AL179 - 2))","v":5.6523279743605963},{"$f":"IF(AM179 - $F178 <= 0, 0, INDEX($AA180:AM180, 0, AM179 - 2))","v":0},{"$f":"IF(AN179 - $F178 <= 0, 0, INDEX($AA180:AN180, 0, AN179 - 2))","v":0},{"$f":"IF(AO179 - $F178 <= 0, 0, INDEX($AA180:AO180, 0, AO179 - 2))","v":0},{"$f":"IF(AP179 - $F178 <= 0, 0, INDEX($AA180:AP180, 0, AP179 - 2))","v":0},{"$f":"IF(AQ179 - $F178 <= 0, 0, INDEX($AA180:AQ180, 0, AQ179 - 2))","v":0},{"$f":"IF(AR179 - $F178 <= 0, 0, INDEX($AA180:AR180, 0, AR179 - 2))","v":0},{"$f":"IF(AS179 - $F178 <= 0, 0, INDEX($AA180:AS180, 0, AS179 - 2))","v":0},{"$f":"IF(AT179 - $F178 <= 0, 0, INDEX($AA180:AT180, 0, AT179 - 2))","v":0},{"$f":"IF(AU179 - $F178 <= 0, 0, INDEX($AA180:AU180, 0, AU179 - 2))","v":0},{"$f":"IF(AV179 - $F178 <= 0, 0, INDEX($AA180:AV180, 0, AV179 - 2))","v":0},{"$f":"IF(AW179 - $F178 <= 0, 0, INDEX($AA180:AW180, 0, AW179 - 2))","v":0},{"$f":"IF(AX179 - $F178 <= 0, 0, INDEX($AA180:AX180, 0, AX179 - 2))","v":0},{"$f":"IF(AY179 - $F178 <= 0, 0, INDEX($AA180:AY180, 0, AY179 - 2))","v":0},{"$f":"IF(AZ179 - $F178 <= 0, 0, INDEX($AA180:AZ180, 0, AZ179 - 2))","v":0},{"$f":"IF(BA179 - $F178 <= 0, 0, INDEX($AA180:BA180, 0, BA179 - 2))","v":0},{"$f":"IF(BB179 - $F178 <= 0, 0, INDEX($AA180:BB180, 0, BB179 - 2))","v":0},{"$f":"IF(BC179 - $F178 <= 0, 0, INDEX($AA180:BC180, 0, BC179 - 2))","v":0},{"$f":"IF(BD179 - $F178 <= 0, 0, INDEX($AA180:BD180, 0, BD179 - 2))","v":0},{"$f":"IF(BE179 - $F178 <= 0, 0, INDEX($AA180:BE180, 0, BE179 - 2))","v":0},{"$f":"IF(BF179 - $F178 <= 0, 0, INDEX($AA180:BF180, 0, BF179 - 2))","v":0},{"$f":"IF(BG179 - $F178 <= 0, 0, INDEX($AA180:BG180, 0, BG179 - 2))","v":0},{"$f":"IF(BH179 - $F178 <= 0, 0, INDEX($AA180:BH180, 0, BH179 - 2))","v":0},{"$f":"IF(BI179 - $F178 <= 0, 0, INDEX($AA180:BI180, 0, BI179 - 2))","v":0},{"$f":"IF(BJ179 - $F178 <= 0, 0, INDEX($AA180:BJ180, 0, BJ179 - 2))","v":0}]
[]
[null,null,null,null,{"$f":"E$181","v":"AINF - year (t-2)"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,2.7086921628597227,null,0,0,0,0,0,0,0,0,-1.3838291950266677,-1.0354769506303636,{"$f":"AK$181","v":-0.52432966584384255},{"$f":"AL$181","v":5.6523279743605963},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$193","v":"ATVARt - year (t-2)"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$193","v":-0.8108150355953353},{"$f":"AL$193","v":-0.15961109065593271},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E171","v":"Forecast Atlantic Flights - year (t-2)"},null,{"$f":"G171","v":"# Flights ('000)"},null,null,{"$f":"J171","v":0},null,{"$f":"L171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y171","v":15512},null,{"$f":"AA171","v":0},0,0,0,0,0,0,497,507,519,{"$f":"AK171","v":483},519,528,535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[null,null,null,null,{"$f":"E176","v":"Atlantic #Flights - actual / projected  - year (t-2)"},null,{"$f":"G176","v":"# Flights ('000)"},null,null,{"$f":"J176","v":0},null,{"$f":"L176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y176","v":15345.249},null,{"$f":"AA176","v":0},0,0,0,0,0,488.38799999999998,204.86099999999999,224,439,{"$f":"AK176","v":483},519,528,535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[null,null,null,null,{"$f":"E$166","v":"Forecast Atlantic Flights"},null,{"$f":"G$166","v":"# Flights ('000)"},null,null,{"$f":"J$166","v":0},null,{"$f":"L$166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$166","v":0},null,{"$f":"AA$166","v":0},0,0,0,0,497,507,519,483,519,{"$f":"AK$166","v":528},535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[null,null,null,null,"ATVARt",null,{"$f":"G183","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA188:BJ188)","v":-0.97042612625126801},null,{"$f":"IF( OR(AA185 = 0, AA187 = 0 ), 0, ( ( ( AA183 + AA184 ) * AA185 * (1 - AA186 / AA185 ) ) / AA187) )","v":0},0,0,0,0,0,0,0,-0.8108150355953353,{"$f":"IF( OR(AJ185 = 0, AJ187 = 0 ), 0, ( ( ( AJ183 + AJ184 ) * AJ185 * (1 - AJ186 / AJ185 ) ) / AJ187) )","v":-0.15961109065593271},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Model period number"},null,{"$f":" C_Time!G$11","v":"#"},null,null,{"$f":" C_Time!J$11","v":0},null,{"$f":" C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$11","v":0},null,{"$f":" C_Time!AA$11","v":1},{"$f":" C_Time!AB$11","v":2},{"$f":" C_Time!AC$11","v":3},{"$f":" C_Time!AD$11","v":4},{"$f":" C_Time!AE$11","v":5},{"$f":" C_Time!AF$11","v":6},{"$f":" C_Time!AG$11","v":7},{"$f":" C_Time!AH$11","v":8},{"$f":" C_Time!AI$11","v":9},{"$f":" C_Time!AJ$11","v":10},{"$f":" C_Time!AK$11","v":11},{"$f":" C_Time!AL$11","v":12},{"$f":" C_Time!AM$11","v":13},{"$f":" C_Time!AN$11","v":14},{"$f":" C_Time!AO$11","v":15},{"$f":" C_Time!AP$11","v":16},{"$f":" C_Time!AQ$11","v":17},{"$f":" C_Time!AR$11","v":18},{"$f":" C_Time!AS$11","v":19},{"$f":" C_Time!AT$11","v":20},{"$f":" C_Time!AU$11","v":21},{"$f":" C_Time!AV$11","v":22},{"$f":" C_Time!AW$11","v":23},{"$f":" C_Time!AX$11","v":24},{"$f":" C_Time!AY$11","v":25},{"$f":" C_Time!AZ$11","v":26},{"$f":" C_Time!BA$11","v":27},{"$f":" C_Time!BB$11","v":28},{"$f":" C_Time!BC$11","v":29},{"$f":" C_Time!BD$11","v":30},{"$f":" C_Time!BE$11","v":31},{"$f":" C_Time!BF$11","v":32},{"$f":" C_Time!BG$11","v":33},{"$f":" C_Time!BH$11","v":34},{"$f":" C_Time!BI$11","v":35},{"$f":" C_Time!BJ$11","v":36}]
[null,null,null,null,{"$f":"E$188","v":"ATVARt"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-0.97042612625126801,null,0,0,0,0,0,0,0,0,-0.8108150355953353,-0.15961109065593271,{"$f":"AK$188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E192 & \" - year (t-\"&F190&\")\"","v":"ATVARt - year (t-2)"},null,{"$f":"G192","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA191 - $F190 <= 0, 0, INDEX($AA192:AA192, 0, AA191 - 2))","v":0},{"$f":"IF(AB191 - $F190 <= 0, 0, INDEX($AA192:AB192, 0, AB191 - 2))","v":0},{"$f":"IF(AC191 - $F190 <= 0, 0, INDEX($AA192:AC192, 0, AC191 - 2))","v":0},{"$f":"IF(AD191 - $F190 <= 0, 0, INDEX($AA192:AD192, 0, AD191 - 2))","v":0},{"$f":"IF(AE191 - $F190 <= 0, 0, INDEX($AA192:AE192, 0, AE191 - 2))","v":0},{"$f":"IF(AF191 - $F190 <= 0, 0, INDEX($AA192:AF192, 0, AF191 - 2))","v":0},{"$f":"IF(AG191 - $F190 <= 0, 0, INDEX($AA192:AG192, 0, AG191 - 2))","v":0},{"$f":"IF(AH191 - $F190 <= 0, 0, INDEX($AA192:AH192, 0, AH191 - 2))","v":0},{"$f":"IF(AI191 - $F190 <= 0, 0, INDEX($AA192:AI192, 0, AI191 - 2))","v":0},{"$f":"IF(AJ191 - $F190 <= 0, 0, INDEX($AA192:AJ192, 0, AJ191 - 2))","v":0},{"$f":"IF(AK191 - $F190 <= 0, 0, INDEX($AA192:AK192, 0, AK191 - 2))","v":-0.8108150355953353},{"$f":"IF(AL191 - $F190 <= 0, 0, INDEX($AA192:AL192, 0, AL191 - 2))","v":-0.15961109065593271},{"$f":"IF(AM191 - $F190 <= 0, 0, INDEX($AA192:AM192, 0, AM191 - 2))","v":0},{"$f":"IF(AN191 - $F190 <= 0, 0, INDEX($AA192:AN192, 0, AN191 - 2))","v":0},{"$f":"IF(AO191 - $F190 <= 0, 0, INDEX($AA192:AO192, 0, AO191 - 2))","v":0},{"$f":"IF(AP191 - $F190 <= 0, 0, INDEX($AA192:AP192, 0, AP191 - 2))","v":0},{"$f":"IF(AQ191 - $F190 <= 0, 0, INDEX($AA192:AQ192, 0, AQ191 - 2))","v":0},{"$f":"IF(AR191 - $F190 <= 0, 0, INDEX($AA192:AR192, 0, AR191 - 2))","v":0},{"$f":"IF(AS191 - $F190 <= 0, 0, INDEX($AA192:AS192, 0, AS191 - 2))","v":0},{"$f":"IF(AT191 - $F190 <= 0, 0, INDEX($AA192:AT192, 0, AT191 - 2))","v":0},{"$f":"IF(AU191 - $F190 <= 0, 0, INDEX($AA192:AU192, 0, AU191 - 2))","v":0},{"$f":"IF(AV191 - $F190 <= 0, 0, INDEX($AA192:AV192, 0, AV191 - 2))","v":0},{"$f":"IF(AW191 - $F190 <= 0, 0, INDEX($AA192:AW192, 0, AW191 - 2))","v":0},{"$f":"IF(AX191 - $F190 <= 0, 0, INDEX($AA192:AX192, 0, AX191 - 2))","v":0},{"$f":"IF(AY191 - $F190 <= 0, 0, INDEX($AA192:AY192, 0, AY191 - 2))","v":0},{"$f":"IF(AZ191 - $F190 <= 0, 0, INDEX($AA192:AZ192, 0, AZ191 - 2))","v":0},{"$f":"IF(BA191 - $F190 <= 0, 0, INDEX($AA192:BA192, 0, BA191 - 2))","v":0},{"$f":"IF(BB191 - $F190 <= 0, 0, INDEX($AA192:BB192, 0, BB191 - 2))","v":0},{"$f":"IF(BC191 - $F190 <= 0, 0, INDEX($AA192:BC192, 0, BC191 - 2))","v":0},{"$f":"IF(BD191 - $F190 <= 0, 0, INDEX($AA192:BD192, 0, BD191 - 2))","v":0},{"$f":"IF(BE191 - $F190 <= 0, 0, INDEX($AA192:BE192, 0, BE191 - 2))","v":0},{"$f":"IF(BF191 - $F190 <= 0, 0, INDEX($AA192:BF192, 0, BF191 - 2))","v":0},{"$f":"IF(BG191 - $F190 <= 0, 0, INDEX($AA192:BG192, 0, BG191 - 2))","v":0},{"$f":"IF(BH191 - $F190 <= 0, 0, INDEX($AA192:BH192, 0, BH191 - 2))","v":0},{"$f":"IF(BI191 - $F190 <= 0, 0, INDEX($AA192:BI192, 0, BI191 - 2))","v":0},{"$f":"IF(BJ191 - $F190 <= 0, 0, INDEX($AA192:BJ192, 0, BJ191 - 2))","v":0}]
[]
[]
[null,"Condition 22 - Oceanic Revenue - Tango"]
[]
[null,null,null,"Summary"]
[null,null,null,null,{"$f":"E$108","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,64.930687492374773,62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,78.106387220590918,71.441600989449682,{"$f":"AK$108","v":53.62613808392878},54.93751592689177,52.828760162753262,6.3670828737727474,6.104539103898202,6.1067506139319878,5.284418731865931,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.895740203078466,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037997,0.3682869214335,0.36288658902386306,0.3682777378899863,0.37441878874773027,0.38142369158606432,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[null,null,null,null,{"$f":"E$565","v":"Oceanic Base TRS - year t"},null,{"$f":"G$565","v":"£ per flight"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$278","v":"ADS-B Charge per Flight (Tango) - Price Determination"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,5.15,5.08,5.0199999999999996,1.7434060113879573,6.2699723016763889,{"$f":"AK$278","v":6.4980844297885474},6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$295","v":"TINF - year (t-2)"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-1.3130836134794772,-1.3838291950266677,-0.71109818187624907,-0.35447225334968901,3.7895932632016098,{"$f":"AK$295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$323","v":"TDTRS - year t"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,1.6733333333333333,{"$f":"AK$323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$337","v":"TTVARt"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,-0.49561388433799181,-0.32493289890388161,1.3936066602884538,{"$f":"AK$337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Charge Per Tango Flight (Tt)",null,"£ per flight",{"$f":"H204","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA199:AA204)","v":64.930687492374773},62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,60.396916386520523,58.906170804973328,59.073287933785757,79.170388079725313,84.568106547949469,60.124222513717328,61.306460344975761,59.520777846354065,6.3670828737727474,6.104539103898202,6.1067506139319878,5.284418731865931,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.895740203078466,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037997,0.3682869214335,0.36288658902386306,0.3682777378899863,0.37441878874773027,0.38142369158606432,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[]
[]
[null,null,null,null,{"$f":"E199","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,64.930687492374773,62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,78.106387220590918,71.441600989449682,{"$f":"AK199","v":53.62613808392878},54.93751592689177,52.828760162753262,6.3670828737727474,6.104539103898202,6.1067506139319878,5.284418731865931,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.895740203078466,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037997,0.3682869214335,0.36288658902386306,0.3682777378899863,0.37441878874773027,0.38142369158606432,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[null,null,null,null,{"$f":"E200","v":"Oceanic Base TRS - year t"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E201","v":"ADS-B Charge per Flight (Tango) - Price Determination"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,5.15,5.08,5.0199999999999996,1.7434060113879573,6.2699723016763889,{"$f":"AK201","v":6.4980844297885474},6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E202","v":"TINF - year (t-2)"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-1.3130836134794772,-1.3838291950266677,-0.71109818187624907,-0.35447225334968901,3.7895932632016098,{"$f":"AK202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E203","v":"TDTRS - year t"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,1.6733333333333333,{"$f":"AK203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E204","v":"TTVARt"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,-0.49561388433799181,-0.32493289890388161,1.3936066602884538,{"$f":"AK204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$245","v":"Tango #Flights - actual / projected"},null,{"$f":"G$245","v":"# Flights ('000)"},null,null,{"$f":"J$245","v":0},null,{"$f":"L$245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$245","v":812},null,{"$f":"AA$245","v":0},0,0,0,20,8,10,22,24,26,{"$f":"AK$245","v":27},27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[null,null,null,null,{"$f":"E208","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA215:BJ215)","v":13535.668426987086},null,{"$f":"AA208 * AA$214","v":0},0,0,0,1148.4717538932687,452.48,552.1,1215.72,{"$f":"AI208 * AI$214","v":1874.5532932941819},1857.4816257256916,1447.9057282660769,1483.3129300260778,1426.376524394338,171.91123759186419,164.82255580525145,164.88226657616366,142.67930576038015,143.09257193470947,143.44006171224393,143.69631279435671,214.3610499155852,184.74050007641463,159.9981728520859,132.1849854831186,105.56931801918505,72.865824521524445,40.756292431622981,10.021085906770258,9.9437468787045002,9.7979379036443035,9.9434989230296296,10.109307296188717,10.298439672823736,10.500011162789361,10.713504329966284,10.938583839031846]
[null,null,null,null,{"$f":"E209 & \" Tango\"","v":"Oceanic Base TRS - year t Tango"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA209 * AA$214","v":0},{"$f":"AB209 * AB$214","v":0},0,0,{"$f":"AE209 * AE$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E210","v":"ADS-B Charge per Flight (Tango) - Price Determination"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,935.39528046667726,null,{"$f":"AA210 * AA$214","v":0},0,0,0,0,41.2,50.8,110.44,41.841744273310972,163.01927984358611,175.44827960429078,171.96149928826779,180.68447745722167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E211","v":"TINF - year (t-2)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.034969903469346,null,{"$f":"AA211 * AA$214","v":0},0,0,0,0,-10.504668907835818,-13.838291950266676,{"$f":"AH211 * AH$214","v":-15.644160001277479},-8.5073340803925355,98.529424843241856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E212","v":"TDTRS - year t"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.506666666666668,null,{"$f":"AA212 * AA$214","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ212 * AJ$214","v":43.506666666666668},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E213","v":"TTVARt"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.531878138370821,null,{"$f":"AA213 * AA$214","v":0},0,0,0,0,0,0,{"$f":"AH213 * AH$214","v":-10.90350545543582},-7.798389573693159,36.233773167499798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tango Revenue - cash",null,{"$f":"G220","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14582.137222162271,null,{"$f":"SUM(AA215:AA220)","v":0},0,0,0,1148.4717538932687,483.17533109216419,589.06170804973328,1299.6123345432868,1900.0893139134071,2198.770770246686,1623.3540078703677,1655.2744293143455,1607.0610018515597,171.91123759186419,164.82255580525145,164.88226657616366,142.67930576038015,143.09257193470947,143.44006171224393,143.69631279435671,214.3610499155852,184.74050007641463,159.9981728520859,132.1849854831186,105.56931801918505,72.865824521524445,40.756292431622981,10.021085906770258,9.9437468787045002,9.7979379036443035,9.9434989230296296,10.109307296188717,10.298439672823736,10.500011162789361,10.713504329966284,10.938583839031846]
[]
[null,null,null,null,{"$f":"I_Global!E$43","v":"Lag Factor used for adjustments"},{"$f":"I_Global!F$43","v":2},{"$f":"I_Global!G$43","v":"# years"}]
[null,null,null,null,{"$f":"E216","v":"Oceanic Base TRS - year t Tango"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E218","v":"TINF - year (t-2)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,50.034969903469346,null,0,0,0,0,0,-10.504668907835818,-13.838291950266676,-15.644160001277479,-8.5073340803925355,98.529424843241856,{"$f":"AK218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E219","v":"TDTRS - year t"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,43.506666666666668,null,0,0,0,0,0,0,0,0,0,43.506666666666668,{"$f":"AK219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E220","v":"TTVARt"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,17.531878138370821,null,0,0,0,0,0,0,0,-10.90350545543582,-7.798389573693159,36.233773167499798,{"$f":"AK220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E224 & \" recognised in year\"","v":"Oceanic Base TRS - year t Tango recognised in year"},null,{"$f":"G224","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA228:BJ228)","v":0},null,{"$f":"IF((AA$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AA$11 - $F$223))","v":0},{"$f":"IF((AB$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AB$11 - $F$223))","v":0},{"$f":"IF((AC$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AC$11 - $F$223))","v":0},{"$f":"IF((AD$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AD$11 - $F$223))","v":0},{"$f":"IF((AE$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AE$11 - $F$223))","v":0},{"$f":"IF((AF$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AF$11 - $F$223))","v":0},{"$f":"IF((AG$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AG$11 - $F$223))","v":0},{"$f":"IF((AH$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AH$11 - $F$223))","v":0},{"$f":"IF((AI$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AI$11 - $F$223))","v":0},{"$f":"IF((AJ$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AJ$11 - $F$223))","v":0},{"$f":"IF((AK$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AK$11 - $F$223))","v":0},{"$f":"IF((AL$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AL$11 - $F$223))","v":0},{"$f":"IF((AM$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AM$11 - $F$223))","v":0},{"$f":"IF((AN$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AN$11 - $F$223))","v":0},{"$f":"IF((AO$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AO$11 - $F$223))","v":0},{"$f":"IF((AP$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AP$11 - $F$223))","v":0},{"$f":"IF((AQ$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AQ$11 - $F$223))","v":0},{"$f":"IF((AR$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AR$11 - $F$223))","v":0},{"$f":"IF((AS$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AS$11 - $F$223))","v":0},{"$f":"IF((AT$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AT$11 - $F$223))","v":0},{"$f":"IF((AU$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AU$11 - $F$223))","v":0},{"$f":"IF((AV$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AV$11 - $F$223))","v":0},{"$f":"IF((AW$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AW$11 - $F$223))","v":0},{"$f":"IF((AX$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AX$11 - $F$223))","v":0},{"$f":"IF((AY$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AY$11 - $F$223))","v":0},{"$f":"IF((AZ$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,AZ$11 - $F$223))","v":0},{"$f":"IF((BA$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,BA$11 - $F$223))","v":0},{"$f":"IF((BB$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,BB$11 - $F$223))","v":0},{"$f":"IF((BC$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,BC$11 - $F$223))","v":0},{"$f":"IF((BD$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,BD$11 - $F$223))","v":0},{"$f":"IF((BE$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,BE$11 - $F$223))","v":0},{"$f":"IF((BF$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,BF$11 - $F$223))","v":0},{"$f":"IF((BG$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,BG$11 - $F$223))","v":0},{"$f":"IF((BH$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,BH$11 - $F$223))","v":0},{"$f":"IF((BI$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,BI$11 - $F$223))","v":0},{"$f":"IF((BJ$11 - $F$223) <= 0, 0, INDEX($AA224:$BJ224,BJ$11 - $F$223))","v":0}]
[null,null,null,null,"TINF (year t) recognised in year",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA229:BJ229)","v":50.034969903469346},null,{"$f":"IF((AA$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AA$11 + $F$52))","v":0},{"$f":"IF((AB$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AB$11 + $F$52))","v":0},{"$f":"IF((AC$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AC$11 + $F$52))","v":0},{"$f":"IF((AD$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AD$11 + $F$52))","v":-10.504668907835818},{"$f":"IF((AE$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AE$11 + $F$52))","v":-13.838291950266676},{"$f":"IF((AF$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AF$11 + $F$52))","v":-15.644160001277479},{"$f":"IF((AG$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AG$11 + $F$52))","v":-8.5073340803925355},{"$f":"IF((AH$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AH$11 + $F$52))","v":98.529424843241856},{"$f":"IF((AI$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AI$11 + $F$52))","v":0},{"$f":"IF((AJ$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AJ$11 + $F$52))","v":0},{"$f":"IF((AK$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AK$11 + $F$52))","v":0},{"$f":"IF((AL$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AL$11 + $F$52))","v":0},{"$f":"IF((AM$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AM$11 + $F$52))","v":0},{"$f":"IF((AN$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AN$11 + $F$52))","v":0},{"$f":"IF((AO$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AO$11 + $F$52))","v":0},{"$f":"IF((AP$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AP$11 + $F$52))","v":0},{"$f":"IF((AQ$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AQ$11 + $F$52))","v":0},{"$f":"IF((AR$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AR$11 + $F$52))","v":0},{"$f":"IF((AS$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AS$11 + $F$52))","v":0},{"$f":"IF((AT$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AT$11 + $F$52))","v":0},{"$f":"IF((AU$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AU$11 + $F$52))","v":0},{"$f":"IF((AV$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AV$11 + $F$52))","v":0},{"$f":"IF((AW$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AW$11 + $F$52))","v":0},{"$f":"IF((AX$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AX$11 + $F$52))","v":0},{"$f":"IF((AY$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AY$11 + $F$52))","v":0},{"$f":"IF((AZ$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,AZ$11 + $F$52))","v":0},{"$f":"IF((BA$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,BA$11 + $F$52))","v":0},{"$f":"IF((BB$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,BB$11 + $F$52))","v":0},{"$f":"IF((BC$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,BC$11 + $F$52))","v":0},{"$f":"IF((BD$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,BD$11 + $F$52))","v":0},{"$f":"IF((BE$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,BE$11 + $F$52))","v":0},{"$f":"IF((BF$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,BF$11 + $F$52))","v":0},{"$f":"IF((BG$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,BG$11 + $F$52))","v":0},{"$f":"IF((BH$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,BH$11 + $F$52))","v":0},{"$f":"IF((BI$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,BI$11 + $F$52))","v":0},{"$f":"IF((BJ$11 + $F$52) > $BJ$11, 0, INDEX($AA225:$BJ225,BJ$11 + $F$52))","v":0}]
[null,null,null,null,{"$f":"E226 & \" recognised in year\"","v":"TDTRS - year t recognised in year"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA230:BJ230)","v":43.506666666666668},null,{"$f":"IF((AA$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AA$11 + $F$52))","v":0},{"$f":"IF((AB$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AB$11 + $F$52))","v":0},{"$f":"IF((AC$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AC$11 + $F$52))","v":0},{"$f":"IF((AD$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AD$11 + $F$52))","v":0},{"$f":"IF((AE$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AE$11 + $F$52))","v":0},{"$f":"IF((AF$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AF$11 + $F$52))","v":0},{"$f":"IF((AG$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AG$11 + $F$52))","v":0},{"$f":"IF((AH$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AH$11 + $F$52))","v":43.506666666666668},{"$f":"IF((AI$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AI$11 + $F$52))","v":0},{"$f":"IF((AJ$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AJ$11 + $F$52))","v":0},{"$f":"IF((AK$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AK$11 + $F$52))","v":0},{"$f":"IF((AL$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AL$11 + $F$52))","v":0},{"$f":"IF((AM$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AM$11 + $F$52))","v":0},{"$f":"IF((AN$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AN$11 + $F$52))","v":0},{"$f":"IF((AO$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AO$11 + $F$52))","v":0},{"$f":"IF((AP$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AP$11 + $F$52))","v":0},{"$f":"IF((AQ$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AQ$11 + $F$52))","v":0},{"$f":"IF((AR$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AR$11 + $F$52))","v":0},{"$f":"IF((AS$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AS$11 + $F$52))","v":0},{"$f":"IF((AT$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AT$11 + $F$52))","v":0},{"$f":"IF((AU$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AU$11 + $F$52))","v":0},{"$f":"IF((AV$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AV$11 + $F$52))","v":0},{"$f":"IF((AW$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AW$11 + $F$52))","v":0},{"$f":"IF((AX$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AX$11 + $F$52))","v":0},{"$f":"IF((AY$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AY$11 + $F$52))","v":0},{"$f":"IF((AZ$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,AZ$11 + $F$52))","v":0},{"$f":"IF((BA$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,BA$11 + $F$52))","v":0},{"$f":"IF((BB$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,BB$11 + $F$52))","v":0},{"$f":"IF((BC$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,BC$11 + $F$52))","v":0},{"$f":"IF((BD$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,BD$11 + $F$52))","v":0},{"$f":"IF((BE$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,BE$11 + $F$52))","v":0},{"$f":"IF((BF$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,BF$11 + $F$52))","v":0},{"$f":"IF((BG$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,BG$11 + $F$52))","v":0},{"$f":"IF((BH$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,BH$11 + $F$52))","v":0},{"$f":"IF((BI$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,BI$11 + $F$52))","v":0},{"$f":"IF((BJ$11 + $F$52) > $BJ$11, 0, INDEX($AA226:$BJ226,BJ$11 + $F$52))","v":0}]
[null,null,null,null,{"$f":"E227 & \" recognised in year\"","v":"TTVARt recognised in year"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA231:BJ231)","v":17.531878138370821},null,{"$f":"IF((AA$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AA$11 + $F$52))","v":0},{"$f":"IF((AB$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AB$11 + $F$52))","v":0},{"$f":"IF((AC$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AC$11 + $F$52))","v":0},{"$f":"IF((AD$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AD$11 + $F$52))","v":0},{"$f":"IF((AE$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AE$11 + $F$52))","v":0},{"$f":"IF((AF$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AF$11 + $F$52))","v":-10.90350545543582},{"$f":"IF((AG$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AG$11 + $F$52))","v":-7.798389573693159},{"$f":"IF((AH$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AH$11 + $F$52))","v":36.233773167499798},{"$f":"IF((AI$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AI$11 + $F$52))","v":0},{"$f":"IF((AJ$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AJ$11 + $F$52))","v":0},{"$f":"IF((AK$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AK$11 + $F$52))","v":0},{"$f":"IF((AL$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AL$11 + $F$52))","v":0},{"$f":"IF((AM$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AM$11 + $F$52))","v":0},{"$f":"IF((AN$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AN$11 + $F$52))","v":0},{"$f":"IF((AO$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AO$11 + $F$52))","v":0},{"$f":"IF((AP$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AP$11 + $F$52))","v":0},{"$f":"IF((AQ$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AQ$11 + $F$52))","v":0},{"$f":"IF((AR$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AR$11 + $F$52))","v":0},{"$f":"IF((AS$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AS$11 + $F$52))","v":0},{"$f":"IF((AT$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AT$11 + $F$52))","v":0},{"$f":"IF((AU$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AU$11 + $F$52))","v":0},{"$f":"IF((AV$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AV$11 + $F$52))","v":0},{"$f":"IF((AW$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AW$11 + $F$52))","v":0},{"$f":"IF((AX$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AX$11 + $F$52))","v":0},{"$f":"IF((AY$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AY$11 + $F$52))","v":0},{"$f":"IF((AZ$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,AZ$11 + $F$52))","v":0},{"$f":"IF((BA$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,BA$11 + $F$52))","v":0},{"$f":"IF((BB$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,BB$11 + $F$52))","v":0},{"$f":"IF((BC$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,BC$11 + $F$52))","v":0},{"$f":"IF((BD$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,BD$11 + $F$52))","v":0},{"$f":"IF((BE$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,BE$11 + $F$52))","v":0},{"$f":"IF((BF$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,BF$11 + $F$52))","v":0},{"$f":"IF((BG$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,BG$11 + $F$52))","v":0},{"$f":"IF((BH$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,BH$11 + $F$52))","v":0},{"$f":"IF((BI$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,BI$11 + $F$52))","v":0},{"$f":"IF((BJ$11 + $F$52) > $BJ$11, 0, INDEX($AA227:$BJ227,BJ$11 + $F$52))","v":0}]
[]
[null,null,null,null,{"$f":"E215","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,13535.668426987086,null,0,0,0,0,1148.4717538932687,452.48,552.1,1215.72,1874.5532932941819,1857.4816257256916,{"$f":"AK215","v":1447.9057282660769},1483.3129300260778,1426.376524394338,171.91123759186419,164.82255580525145,164.88226657616366,142.67930576038015,143.09257193470947,143.44006171224393,143.69631279435671,214.3610499155852,184.74050007641463,159.9981728520859,132.1849854831186,105.56931801918505,72.865824521524445,40.756292431622981,10.021085906770258,9.9437468787045002,9.7979379036443035,9.9434989230296296,10.109307296188717,10.298439672823736,10.500011162789361,10.713504329966284,10.938583839031846]
[null,null,null,null,{"$f":"E228","v":"Oceanic Base TRS - year t Tango recognised in year"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E217","v":"ADS-B Charge per Flight (Tango) - Price Determination"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,935.39528046667726,null,0,0,0,0,0,41.2,50.8,110.44,41.841744273310972,163.01927984358611,{"$f":"AK217","v":175.44827960429078},171.96149928826779,180.68447745722167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E229","v":"TINF (year t) recognised in year"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,50.034969903469346,null,0,0,0,-10.504668907835818,-13.838291950266676,-15.644160001277479,-8.5073340803925355,98.529424843241856,0,0,{"$f":"AK229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E230","v":"TDTRS - year t recognised in year"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,43.506666666666668,null,0,0,0,0,0,0,0,43.506666666666668,0,0,{"$f":"AK230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E231","v":"TTVARt recognised in year"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,17.531878138370821,null,0,0,0,0,0,-10.90350545543582,-7.798389573693159,36.233773167499798,0,0,{"$f":"AK231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tango Revenue - accrued ",null,{"$f":"G238","v":"£'000"},{"$f":"H238","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA239:BJ239)","v":14582.137222162273},null,{"$f":"SUM(AA233:AA238)","v":0},0,0,-10.504668907835818,1134.633461943002,467.13233454328667,586.5942763459143,1504.4298646774084,1916.3950375674929,2020.5009055692776,1623.3540078703677,1655.2744293143455,1607.0610018515597,171.91123759186419,164.82255580525145,164.88226657616366,142.67930576038015,143.09257193470947,143.44006171224393,143.69631279435671,214.3610499155852,184.74050007641463,159.9981728520859,132.1849854831186,105.56931801918505,72.865824521524445,40.756292431622981,10.021085906770258,9.9437468787045002,9.7979379036443035,9.9434989230296296,10.109307296188717,10.298439672823736,10.500011162789361,10.713504329966284,10.938583839031846]
[]
[null,null,null,"Determined Costs"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$35","v":"Tango Flights - Outturn"},{"$f":"'I_Series Oceanic'!F$35","v":"Tango Flights - CAA PCM Run  (BASE CASE)"},{"$f":"'I_Series Oceanic'!G$35","v":"# Flights ('000)"},null,null,{"$f":"'I_Series Oceanic'!J$35","v":0},null,{"$f":"'I_Series Oceanic'!L$35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$35","v":812},null,{"$f":"'I_Series Oceanic'!AA$35","v":0},{"$f":"'I_Series Oceanic'!AB$35","v":0},{"$f":"'I_Series Oceanic'!AC$35","v":0},{"$f":"'I_Series Oceanic'!AD$35","v":0},{"$f":"'I_Series Oceanic'!AE$35","v":20},{"$f":"'I_Series Oceanic'!AF$35","v":8},{"$f":"'I_Series Oceanic'!AG$35","v":10},{"$f":"'I_Series Oceanic'!AH$35","v":22},{"$f":"'I_Series Oceanic'!AI$35","v":24},{"$f":"'I_Series Oceanic'!AJ$35","v":26},{"$f":"'I_Series Oceanic'!AK$35","v":27},{"$f":"'I_Series Oceanic'!AL$35","v":27},{"$f":"'I_Series Oceanic'!AM$35","v":27},{"$f":"'I_Series Oceanic'!AN$35","v":27},{"$f":"'I_Series Oceanic'!AO$35","v":27},{"$f":"'I_Series Oceanic'!AP$35","v":27},{"$f":"'I_Series Oceanic'!AQ$35","v":27},{"$f":"'I_Series Oceanic'!AR$35","v":27},{"$f":"'I_Series Oceanic'!AS$35","v":27},{"$f":"'I_Series Oceanic'!AT$35","v":27},{"$f":"'I_Series Oceanic'!AU$35","v":27},{"$f":"'I_Series Oceanic'!AV$35","v":27},{"$f":"'I_Series Oceanic'!AW$35","v":27},{"$f":"'I_Series Oceanic'!AX$35","v":27},{"$f":"'I_Series Oceanic'!AY$35","v":27},{"$f":"'I_Series Oceanic'!AZ$35","v":27},{"$f":"'I_Series Oceanic'!BA$35","v":27},{"$f":"'I_Series Oceanic'!BB$35","v":27},{"$f":"'I_Series Oceanic'!BC$35","v":27},{"$f":"'I_Series Oceanic'!BD$35","v":27},{"$f":"'I_Series Oceanic'!BE$35","v":27},{"$f":"'I_Series Oceanic'!BF$35","v":27},{"$f":"'I_Series Oceanic'!BG$35","v":27},{"$f":"'I_Series Oceanic'!BH$35","v":27},{"$f":"'I_Series Oceanic'!BI$35","v":27},{"$f":"'I_Series Oceanic'!BJ$35","v":27}]
[null,null,null,null,{"$f":"I_Actuals!E$313","v":"Tango Flight - Actual"},null,{"$f":"I_Actuals!G$313","v":"# Flights ('000)"},null,{"$f":"I_Actuals!I$313","v":"Enter as a positive."},{"$f":"I_Actuals!J$313","v":"NR23 Dry Run (25Mar23) - Inputs for Traffic and Forecasts.xlsx, Oceanic, rows 11 & 12"},null,{"$f":"I_Actuals!L$313","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$313","v":60},null,{"$f":"I_Actuals!AA$313","v":0},{"$f":"I_Actuals!AB$313","v":0},{"$f":"I_Actuals!AC$313","v":0},{"$f":"I_Actuals!AD$313","v":0},{"$f":"I_Actuals!AE$313","v":20},{"$f":"I_Actuals!AF$313","v":8},{"$f":"I_Actuals!AG$313","v":10},{"$f":"I_Actuals!AH$313","v":22},{"$f":"I_Actuals!AI$313","v":0},{"$f":"I_Actuals!AJ$313","v":0},{"$f":"I_Actuals!AK$313","v":0},{"$f":"I_Actuals!AL$313","v":0},{"$f":"I_Actuals!AM$313","v":0},{"$f":"I_Actuals!AN$313","v":0},{"$f":"I_Actuals!AO$313","v":0},{"$f":"I_Actuals!AP$313","v":0},{"$f":"I_Actuals!AQ$313","v":0},{"$f":"I_Actuals!AR$313","v":0},{"$f":"I_Actuals!AS$313","v":0},{"$f":"I_Actuals!AT$313","v":0},{"$f":"I_Actuals!AU$313","v":0},{"$f":"I_Actuals!AV$313","v":0},{"$f":"I_Actuals!AW$313","v":0},{"$f":"I_Actuals!AX$313","v":0},{"$f":"I_Actuals!AY$313","v":0},{"$f":"I_Actuals!AZ$313","v":0},{"$f":"I_Actuals!BA$313","v":0},{"$f":"I_Actuals!BB$313","v":0},{"$f":"I_Actuals!BC$313","v":0},{"$f":"I_Actuals!BD$313","v":0},{"$f":"I_Actuals!BE$313","v":0},{"$f":"I_Actuals!BF$313","v":0},{"$f":"I_Actuals!BG$313","v":0},{"$f":"I_Actuals!BH$313","v":0},{"$f":"I_Actuals!BI$313","v":0},{"$f":"I_Actuals!BJ$313","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Tango #Flights - actual / projected",null,{"$f":"I_Global!F68","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA245:BJ245)","v":812},null,{"$f":"IF(AA244 = 1,AA243, AA242)","v":0},{"$f":"IF(AB244 = 1,AB243, AB242)","v":0},{"$f":"IF(AC244 = 1,AC243, AC242)","v":0},0,20,8,10,22,24,26,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[]
[null,"ADS-B Revenue Tango"]
[]
[null,null,null,null,{"$f":"Scenario!E$30","v":"Live combination"},{"$f":"Scenario!F$30","v":"Base - Flat"},{"$f":"Scenario!G$30","v":1}]
[]
[null,null,null,null,{"$f":"Macro!E316","v":"ADS-B Price per Flight (Tango)"},{"$f":"Macro!F316","v":"Base - Flat"},{"$f":"Macro!G316","v":"£ per flight"},{"$f":"Macro!H316","v":"Nominal"},null,{"$f":"Macro!J316","v":0},null,{"$f":"Macro!L316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y316","v":0},null,{"$f":"Macro!AA316","v":0},{"$f":"Macro!AB316","v":0},{"$f":"Macro!AC316","v":0},{"$f":"Macro!AD316","v":0},{"$f":"Macro!AE316","v":0},{"$f":"Macro!AF316","v":5.15},{"$f":"Macro!AG316","v":5.08},{"$f":"Macro!AH316","v":5.0199999999999996},{"$f":"Macro!AI316","v":1.7434060113879573},{"$f":"Macro!AJ316","v":6.2699723016763889},{"$f":"Macro!AK316","v":6.4980844297885474},{"$f":"Macro!AL316","v":6.3689444180839923},{"$f":"Macro!AM316","v":6.6920176836008025},{"$f":"Macro!AN316","v":0},{"$f":"Macro!AO316","v":0},{"$f":"Macro!AP316","v":0},{"$f":"Macro!AQ316","v":0},{"$f":"Macro!AR316","v":0},{"$f":"Macro!AS316","v":0},{"$f":"Macro!AT316","v":0},{"$f":"Macro!AU316","v":0},{"$f":"Macro!AV316","v":0},{"$f":"Macro!AW316","v":0},{"$f":"Macro!AX316","v":0},{"$f":"Macro!AY316","v":0},{"$f":"Macro!AZ316","v":0},{"$f":"Macro!BA316","v":0},{"$f":"Macro!BB316","v":0},{"$f":"Macro!BC316","v":0},{"$f":"Macro!BD316","v":0},{"$f":"Macro!BE316","v":0},{"$f":"Macro!BF316","v":0},{"$f":"Macro!BG316","v":0},{"$f":"Macro!BH316","v":0},{"$f":"Macro!BI316","v":0},{"$f":"Macro!BJ316","v":0}]
[null,null,null,null,{"$f":"Macro!E319","v":"ADS-B Price per Flight (Tango)"},{"$f":"Macro!F319","v":"Flights (Low)"},{"$f":"Macro!G319","v":"£ per flight"},{"$f":"Macro!H319","v":"Nominal"},null,{"$f":"Macro!J319","v":0},null,{"$f":"Macro!L319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y319","v":0},null,{"$f":"Macro!AA319","v":0},{"$f":"Macro!AB319","v":0},{"$f":"Macro!AC319","v":0},{"$f":"Macro!AD319","v":0},{"$f":"Macro!AE319","v":0},{"$f":"Macro!AF319","v":0},{"$f":"Macro!AG319","v":0},{"$f":"Macro!AH319","v":0},{"$f":"Macro!AI319","v":0},{"$f":"Macro!AJ319","v":0},{"$f":"Macro!AK319","v":0},{"$f":"Macro!AL319","v":0},{"$f":"Macro!AM319","v":0},{"$f":"Macro!AN319","v":0},{"$f":"Macro!AO319","v":0},{"$f":"Macro!AP319","v":0},{"$f":"Macro!AQ319","v":0},{"$f":"Macro!AR319","v":0},{"$f":"Macro!AS319","v":0},{"$f":"Macro!AT319","v":0},{"$f":"Macro!AU319","v":0},{"$f":"Macro!AV319","v":0},{"$f":"Macro!AW319","v":0},{"$f":"Macro!AX319","v":0},{"$f":"Macro!AY319","v":0},{"$f":"Macro!AZ319","v":0},{"$f":"Macro!BA319","v":0},{"$f":"Macro!BB319","v":0},{"$f":"Macro!BC319","v":0},{"$f":"Macro!BD319","v":0},{"$f":"Macro!BE319","v":0},{"$f":"Macro!BF319","v":0},{"$f":"Macro!BG319","v":0},{"$f":"Macro!BH319","v":0},{"$f":"Macro!BI319","v":0},{"$f":"Macro!BJ319","v":0}]
[null,null,null,null,{"$f":"Macro!E328","v":"ADS-B Price per Flight (Tango)"},{"$f":"Macro!F328","v":"Spare 5"},{"$f":"Macro!G328","v":"£ per flight"},{"$f":"Macro!H328","v":"Nominal"},null,{"$f":"Macro!J328","v":0},null,{"$f":"Macro!L328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y328","v":0},null,{"$f":"Macro!AA328","v":0},{"$f":"Macro!AB328","v":0},{"$f":"Macro!AC328","v":0},{"$f":"Macro!AD328","v":0},{"$f":"Macro!AE328","v":0},{"$f":"Macro!AF328","v":0},{"$f":"Macro!AG328","v":0},{"$f":"Macro!AH328","v":0},{"$f":"Macro!AI328","v":0},{"$f":"Macro!AJ328","v":0},{"$f":"Macro!AK328","v":0},{"$f":"Macro!AL328","v":0},{"$f":"Macro!AM328","v":0},{"$f":"Macro!AN328","v":0},{"$f":"Macro!AO328","v":0},{"$f":"Macro!AP328","v":0},{"$f":"Macro!AQ328","v":0},{"$f":"Macro!AR328","v":0},{"$f":"Macro!AS328","v":0},{"$f":"Macro!AT328","v":0},{"$f":"Macro!AU328","v":0},{"$f":"Macro!AV328","v":0},{"$f":"Macro!AW328","v":0},{"$f":"Macro!AX328","v":0},{"$f":"Macro!AY328","v":0},{"$f":"Macro!AZ328","v":0},{"$f":"Macro!BA328","v":0},{"$f":"Macro!BB328","v":0},{"$f":"Macro!BC328","v":0},{"$f":"Macro!BD328","v":0},{"$f":"Macro!BE328","v":0},{"$f":"Macro!BF328","v":0},{"$f":"Macro!BG328","v":0},{"$f":"Macro!BH328","v":0},{"$f":"Macro!BI328","v":0},{"$f":"Macro!BJ328","v":0}]
[null,null,null,null,{"$f":"Macro!E334","v":"ADS-B Price per Flight (Tango)"},{"$f":"Macro!F334","v":"Spare 7"},{"$f":"Macro!G334","v":"£ per flight"},{"$f":"Macro!H334","v":"Nominal"},null,{"$f":"Macro!J334","v":0},null,{"$f":"Macro!L334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y334","v":0},null,{"$f":"Macro!AA334","v":0},{"$f":"Macro!AB334","v":0},{"$f":"Macro!AC334","v":0},{"$f":"Macro!AD334","v":0},{"$f":"Macro!AE334","v":0},{"$f":"Macro!AF334","v":0},{"$f":"Macro!AG334","v":0},{"$f":"Macro!AH334","v":0},{"$f":"Macro!AI334","v":0},{"$f":"Macro!AJ334","v":0},{"$f":"Macro!AK334","v":0},{"$f":"Macro!AL334","v":0},{"$f":"Macro!AM334","v":0},{"$f":"Macro!AN334","v":0},{"$f":"Macro!AO334","v":0},{"$f":"Macro!AP334","v":0},{"$f":"Macro!AQ334","v":0},{"$f":"Macro!AR334","v":0},{"$f":"Macro!AS334","v":0},{"$f":"Macro!AT334","v":0},{"$f":"Macro!AU334","v":0},{"$f":"Macro!AV334","v":0},{"$f":"Macro!AW334","v":0},{"$f":"Macro!AX334","v":0},{"$f":"Macro!AY334","v":0},{"$f":"Macro!AZ334","v":0},{"$f":"Macro!BA334","v":0},{"$f":"Macro!BB334","v":0},{"$f":"Macro!BC334","v":0},{"$f":"Macro!BD334","v":0},{"$f":"Macro!BE334","v":0},{"$f":"Macro!BF334","v":0},{"$f":"Macro!BG334","v":0},{"$f":"Macro!BH334","v":0},{"$f":"Macro!BI334","v":0},{"$f":"Macro!BJ334","v":0}]
[null,null,null,null,"ADS-B Charge per Flight (Tango)",null,{"$f":"I_Global!$F$65","v":"£ per flight"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA252:AA261, MATCH($F$249, $F$252:$F$261,0), 1 )","v":0},0,0,0,0,5.15,5.08,5.0199999999999996,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Macro!E354","v":"Determined Cost ADS-B - Tango -Outturn"},{"$f":"Macro!F354","v":"Base - Flat"},{"$f":"Macro!G354","v":"£ per flight"},{"$f":"Macro!H354","v":"Nominal"},null,{"$f":"Macro!J354","v":0},null,{"$f":"Macro!L354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y354","v":0},null,{"$f":"Macro!AA354","v":0},{"$f":"Macro!AB354","v":0},{"$f":"Macro!AC354","v":0},{"$f":"Macro!AD354","v":0},{"$f":"Macro!AE354","v":0},{"$f":"Macro!AF354","v":5.15},{"$f":"Macro!AG354","v":5.08},{"$f":"Macro!AH354","v":5.0199999999999996},{"$f":"Macro!AI354","v":1.7434060113879573},{"$f":"Macro!AJ354","v":6.2699723016763889},{"$f":"Macro!AK354","v":6.4980844297885474},{"$f":"Macro!AL354","v":6.3689444180839923},{"$f":"Macro!AM354","v":6.6920176836008025},{"$f":"Macro!AN354","v":0},{"$f":"Macro!AO354","v":0},{"$f":"Macro!AP354","v":0},{"$f":"Macro!AQ354","v":0},{"$f":"Macro!AR354","v":0},{"$f":"Macro!AS354","v":0},{"$f":"Macro!AT354","v":0},{"$f":"Macro!AU354","v":0},{"$f":"Macro!AV354","v":0},{"$f":"Macro!AW354","v":0},{"$f":"Macro!AX354","v":0},{"$f":"Macro!AY354","v":0},{"$f":"Macro!AZ354","v":0},{"$f":"Macro!BA354","v":0},{"$f":"Macro!BB354","v":0},{"$f":"Macro!BC354","v":0},{"$f":"Macro!BD354","v":0},{"$f":"Macro!BE354","v":0},{"$f":"Macro!BF354","v":0},{"$f":"Macro!BG354","v":0},{"$f":"Macro!BH354","v":0},{"$f":"Macro!BI354","v":0},{"$f":"Macro!BJ354","v":0}]
[null,null,null,null,{"$f":"Macro!E363","v":"Determined Cost ADS-B - Tango -Outturn"},{"$f":"Macro!F363","v":"Spare 4"},{"$f":"Macro!G363","v":"£ per flight"},{"$f":"Macro!H363","v":"Nominal"},null,{"$f":"Macro!J363","v":0},null,{"$f":"Macro!L363","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y363","v":0},null,{"$f":"Macro!AA363","v":0},{"$f":"Macro!AB363","v":0},{"$f":"Macro!AC363","v":0},{"$f":"Macro!AD363","v":0},{"$f":"Macro!AE363","v":0},{"$f":"Macro!AF363","v":0},{"$f":"Macro!AG363","v":0},{"$f":"Macro!AH363","v":0},{"$f":"Macro!AI363","v":0},{"$f":"Macro!AJ363","v":0},{"$f":"Macro!AK363","v":0},{"$f":"Macro!AL363","v":0},{"$f":"Macro!AM363","v":0},{"$f":"Macro!AN363","v":0},{"$f":"Macro!AO363","v":0},{"$f":"Macro!AP363","v":0},{"$f":"Macro!AQ363","v":0},{"$f":"Macro!AR363","v":0},{"$f":"Macro!AS363","v":0},{"$f":"Macro!AT363","v":0},{"$f":"Macro!AU363","v":0},{"$f":"Macro!AV363","v":0},{"$f":"Macro!AW363","v":0},{"$f":"Macro!AX363","v":0},{"$f":"Macro!AY363","v":0},{"$f":"Macro!AZ363","v":0},{"$f":"Macro!BA363","v":0},{"$f":"Macro!BB363","v":0},{"$f":"Macro!BC363","v":0},{"$f":"Macro!BD363","v":0},{"$f":"Macro!BE363","v":0},{"$f":"Macro!BF363","v":0},{"$f":"Macro!BG363","v":0},{"$f":"Macro!BH363","v":0},{"$f":"Macro!BI363","v":0},{"$f":"Macro!BJ363","v":0}]
[null,null,null,null,{"$f":"Macro!E372","v":"Determined Cost ADS-B - Tango -Outturn"},{"$f":"Macro!F372","v":"Spare 7"},{"$f":"Macro!G372","v":"£ per flight"},{"$f":"Macro!H372","v":"Nominal"},null,{"$f":"Macro!J372","v":0},null,{"$f":"Macro!L372","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y372","v":0},null,{"$f":"Macro!AA372","v":0},{"$f":"Macro!AB372","v":0},{"$f":"Macro!AC372","v":0},{"$f":"Macro!AD372","v":0},{"$f":"Macro!AE372","v":0},{"$f":"Macro!AF372","v":0},{"$f":"Macro!AG372","v":0},{"$f":"Macro!AH372","v":0},{"$f":"Macro!AI372","v":0},{"$f":"Macro!AJ372","v":0},{"$f":"Macro!AK372","v":0},{"$f":"Macro!AL372","v":0},{"$f":"Macro!AM372","v":0},{"$f":"Macro!AN372","v":0},{"$f":"Macro!AO372","v":0},{"$f":"Macro!AP372","v":0},{"$f":"Macro!AQ372","v":0},{"$f":"Macro!AR372","v":0},{"$f":"Macro!AS372","v":0},{"$f":"Macro!AT372","v":0},{"$f":"Macro!AU372","v":0},{"$f":"Macro!AV372","v":0},{"$f":"Macro!AW372","v":0},{"$f":"Macro!AX372","v":0},{"$f":"Macro!AY372","v":0},{"$f":"Macro!AZ372","v":0},{"$f":"Macro!BA372","v":0},{"$f":"Macro!BB372","v":0},{"$f":"Macro!BC372","v":0},{"$f":"Macro!BD372","v":0},{"$f":"Macro!BE372","v":0},{"$f":"Macro!BF372","v":0},{"$f":"Macro!BG372","v":0},{"$f":"Macro!BH372","v":0},{"$f":"Macro!BI372","v":0},{"$f":"Macro!BJ372","v":0}]
[null,null,null,null,{"$f":"Macro!E378","v":"Determined Cost ADS-B - Tango -Outturn"},{"$f":"Macro!F378","v":"Spare 9"},{"$f":"Macro!G378","v":"£ per flight"},{"$f":"Macro!H378","v":"Nominal"},null,{"$f":"Macro!J378","v":0},null,{"$f":"Macro!L378","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y378","v":0},null,{"$f":"Macro!AA378","v":0},{"$f":"Macro!AB378","v":0},{"$f":"Macro!AC378","v":0},{"$f":"Macro!AD378","v":0},{"$f":"Macro!AE378","v":0},{"$f":"Macro!AF378","v":0},{"$f":"Macro!AG378","v":0},{"$f":"Macro!AH378","v":0},{"$f":"Macro!AI378","v":0},{"$f":"Macro!AJ378","v":0},{"$f":"Macro!AK378","v":0},{"$f":"Macro!AL378","v":0},{"$f":"Macro!AM378","v":0},{"$f":"Macro!AN378","v":0},{"$f":"Macro!AO378","v":0},{"$f":"Macro!AP378","v":0},{"$f":"Macro!AQ378","v":0},{"$f":"Macro!AR378","v":0},{"$f":"Macro!AS378","v":0},{"$f":"Macro!AT378","v":0},{"$f":"Macro!AU378","v":0},{"$f":"Macro!AV378","v":0},{"$f":"Macro!AW378","v":0},{"$f":"Macro!AX378","v":0},{"$f":"Macro!AY378","v":0},{"$f":"Macro!AZ378","v":0},{"$f":"Macro!BA378","v":0},{"$f":"Macro!BB378","v":0},{"$f":"Macro!BC378","v":0},{"$f":"Macro!BD378","v":0},{"$f":"Macro!BE378","v":0},{"$f":"Macro!BF378","v":0},{"$f":"Macro!BG378","v":0},{"$f":"Macro!BH378","v":0},{"$f":"Macro!BI378","v":0},{"$f":"Macro!BJ378","v":0}]
[]
[null,null,null,null,{"$f":"E262 & \" - \" & F277","v":"ADS-B Charge per Flight (Tango) - Price Determination"},null,{"$f":"G262","v":"£ per flight"},{"$f":"H262","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$277 = I_Global!$F$205, AA262, AA275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AB262, AB275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AC262, AC275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AD262, AD275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AE262, AE275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AF262, AF275)","v":5.15},{"$f":"IF($F$277 = I_Global!$F$205, AG262, AG275)","v":5.08},{"$f":"IF($F$277 = I_Global!$F$205, AH262, AH275)","v":5.0199999999999996},{"$f":"IF($F$277 = I_Global!$F$205, AI262, AI275)","v":1.7434060113879573},{"$f":"IF($F$277 = I_Global!$F$205, AJ262, AJ275)","v":6.2699723016763889},{"$f":"IF($F$277 = I_Global!$F$205, AK262, AK275)","v":6.4980844297885474},{"$f":"IF($F$277 = I_Global!$F$205, AL262, AL275)","v":6.3689444180839923},{"$f":"IF($F$277 = I_Global!$F$205, AM262, AM275)","v":6.6920176836008025},{"$f":"IF($F$277 = I_Global!$F$205, AN262, AN275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AO262, AO275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AP262, AP275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AQ262, AQ275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AR262, AR275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AS262, AS275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AT262, AT275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AU262, AU275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AV262, AV275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AW262, AW275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AX262, AX275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AY262, AY275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, AZ262, AZ275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, BA262, BA275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, BB262, BB275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, BC262, BC275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, BD262, BD275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, BE262, BE275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, BF262, BF275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, BG262, BG275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, BH262, BH275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, BI262, BI275)","v":0},{"$f":"IF($F$277 = I_Global!$F$205, BJ262, BJ275)","v":0}]
[null,null,null,null,{"$f":"C_Index!E$177","v":"FHICP Index Value (Base = 100)"},null,{"$f":"C_Index!G$177","v":"Index"},null,null,{"$f":"C_Index!J$177","v":0},null,{"$f":"C_Index!L$177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$177","v":0},null,{"$f":"C_Index!AA$177","v":106.489},{"$f":"C_Index!AB$177","v":108.512},{"$f":"C_Index!AC$177","v":110.68300000000001},{"$f":"C_Index!AD$177","v":112.896},{"$f":"C_Index!AE$177","v":115.154},{"$f":"C_Index!AF$177","v":106.443047007549},{"$f":"C_Index!AG$177","v":108.5719079477},{"$f":"C_Index!AH$177","v":110.74334610665392},{"$f":"C_Index!AI$177","v":118.73399586480322},{"$f":"C_Index!AJ$177","v":119.75124598510097},{"$f":"C_Index!AK$177","v":119.8896577295987},{"$f":"C_Index!AL$177","v":120.48871867171229},{"$f":"C_Index!AM$177","v":122.38361939769149},{"$f":"C_Index!AN$177","v":103.68560823573361},{"$f":"C_Index!AO$177","v":105.31624997950389},{"$f":"C_Index!AP$177","v":106.97253648286778},{"$f":"C_Index!AQ$177","v":108.65487105556348},{"$f":"C_Index!AR$177","v":110.36366335009635},{"$f":"C_Index!AS$177","v":112.09932946149071},{"$f":"C_Index!AT$177","v":113.86229202860973},{"$f":"C_Index!AU$177","v":115.65298033706894},{"$f":"C_Index!AV$177","v":117.47183042376857},{"$f":"C_Index!AW$177","v":119.31928518306933},{"$f":"C_Index!AX$177","v":121.19579447463836},{"$f":"C_Index!AY$177","v":123.10181523299116},{"$f":"C_Index!AZ$177","v":125.03781157875626},{"$f":"C_Index!BA$177","v":127.00425493168952},{"$f":"C_Index!BB$177","v":129.00162412546624},{"$f":"C_Index!BC$177","v":131.03040552427808},{"$f":"C_Index!BD$177","v":133.09109314126403},{"$f":"C_Index!BE$177","v":135.18418875880386},{"$f":"C_Index!BF$177","v":137.31020205070305},{"$f":"C_Index!BG$177","v":139.46965070630003},{"$f":"C_Index!BH$177","v":141.66306055652427},{"$f":"C_Index!BI$177","v":143.8909657019378},{"$f":"C_Index!BJ$177","v":146.15390864278979}]
[null,null,null,null,{"$f":"C_Index!E$225","v":"HICP (Index Value (Base = 100))"},null,{"$f":"C_Index!G$225","v":"Index (Base = 100)"},null,null,{"$f":"C_Index!J$225","v":0},null,{"$f":"C_Index!L$225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$225","v":0},null,{"$f":"C_Index!AA$225","v":104.139},{"$f":"C_Index!AB$225","v":104.86797299999998},{"$f":"C_Index!AC$225","v":107.69940827099997},{"$f":"C_Index!AD$225","v":110.39189347777496},{"$f":"C_Index!AE$225","v":112.37894756037491},{"$f":"C_Index!AF$225","v":105.21647988389908},{"$f":"C_Index!AG$225","v":107.93356446021126},{"$f":"C_Index!AH$225","v":117.70539385632512},{"$f":"C_Index!AI$225","v":118.73399586480322},{"$f":"C_Index!AJ$225","v":119.75124598510097},{"$f":"C_Index!AK$225","v":119.8896577295987},{"$f":"C_Index!AL$225","v":120.48871867171229},{"$f":"C_Index!AM$225","v":122.38361939769149},{"$f":"C_Index!AN$225","v":103.68560823573361},{"$f":"C_Index!AO$225","v":105.31624997950389},{"$f":"C_Index!AP$225","v":106.97253648286778},{"$f":"C_Index!AQ$225","v":108.65487105556348},{"$f":"C_Index!AR$225","v":110.36366335009635},{"$f":"C_Index!AS$225","v":112.09932946149071},{"$f":"C_Index!AT$225","v":113.86229202860973},{"$f":"C_Index!AU$225","v":115.65298033706894},{"$f":"C_Index!AV$225","v":117.47183042376857},{"$f":"C_Index!AW$225","v":119.31928518306933},{"$f":"C_Index!AX$225","v":121.19579447463836},{"$f":"C_Index!AY$225","v":123.10181523299116},{"$f":"C_Index!AZ$225","v":125.03781157875626},{"$f":"C_Index!BA$225","v":127.00425493168952},{"$f":"C_Index!BB$225","v":129.00162412546624},{"$f":"C_Index!BC$225","v":131.03040552427808},{"$f":"C_Index!BD$225","v":133.09109314126403},{"$f":"C_Index!BE$225","v":135.18418875880386},{"$f":"C_Index!BF$225","v":137.31020205070305},{"$f":"C_Index!BG$225","v":139.46965070630003},{"$f":"C_Index!BH$225","v":141.66306055652427},{"$f":"C_Index!BI$225","v":143.8909657019378},{"$f":"C_Index!BJ$225","v":146.15390864278979}]
[]
[null,null,null,null,{"$f":"E90","v":"Base Charge per Oceanic Flight (Oceanic)"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,64.930687492374773,62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,78.106387220590918,71.441600989449682,{"$f":"AK90","v":53.62613808392878},54.93751592689177,52.828760162753262,6.3670828737727474,6.104539103898202,6.1067506139319878,5.284418731865931,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.895740203078466,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037997,0.3682869214335,0.36288658902386306,0.3682777378899863,0.37441878874773027,0.38142369158606432,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Model period number"},null,{"$f":" C_Time!G$11","v":"#"},null,null,{"$f":" C_Time!J$11","v":0},null,{"$f":" C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$11","v":0},null,{"$f":" C_Time!AA$11","v":1},{"$f":" C_Time!AB$11","v":2},{"$f":" C_Time!AC$11","v":3},{"$f":" C_Time!AD$11","v":4},{"$f":" C_Time!AE$11","v":5},{"$f":" C_Time!AF$11","v":6},{"$f":" C_Time!AG$11","v":7},{"$f":" C_Time!AH$11","v":8},{"$f":" C_Time!AI$11","v":9},{"$f":" C_Time!AJ$11","v":10},{"$f":" C_Time!AK$11","v":11},{"$f":" C_Time!AL$11","v":12},{"$f":" C_Time!AM$11","v":13},{"$f":" C_Time!AN$11","v":14},{"$f":" C_Time!AO$11","v":15},{"$f":" C_Time!AP$11","v":16},{"$f":" C_Time!AQ$11","v":17},{"$f":" C_Time!AR$11","v":18},{"$f":" C_Time!AS$11","v":19},{"$f":" C_Time!AT$11","v":20},{"$f":" C_Time!AU$11","v":21},{"$f":" C_Time!AV$11","v":22},{"$f":" C_Time!AW$11","v":23},{"$f":" C_Time!AX$11","v":24},{"$f":" C_Time!AY$11","v":25},{"$f":" C_Time!AZ$11","v":26},{"$f":" C_Time!BA$11","v":27},{"$f":" C_Time!BB$11","v":28},{"$f":" C_Time!BC$11","v":29},{"$f":" C_Time!BD$11","v":30},{"$f":" C_Time!BE$11","v":31},{"$f":" C_Time!BF$11","v":32},{"$f":" C_Time!BG$11","v":33},{"$f":" C_Time!BH$11","v":34},{"$f":" C_Time!BI$11","v":35},{"$f":" C_Time!BJ$11","v":36}]
[]
[]
[null,null,null,null,"Forecast Tango Flights",null,{"$f":"G301","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA299=1,AA300,AA301)","v":0},0,0,0,0,31,32,33,24,26,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Model period number"},null,{"$f":" C_Time!G$11","v":"#"},null,null,{"$f":" C_Time!J$11","v":0},null,{"$f":" C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$11","v":0},null,{"$f":" C_Time!AA$11","v":1},{"$f":" C_Time!AB$11","v":2},{"$f":" C_Time!AC$11","v":3},{"$f":" C_Time!AD$11","v":4},{"$f":" C_Time!AE$11","v":5},{"$f":" C_Time!AF$11","v":6},{"$f":" C_Time!AG$11","v":7},{"$f":" C_Time!AH$11","v":8},{"$f":" C_Time!AI$11","v":9},{"$f":" C_Time!AJ$11","v":10},{"$f":" C_Time!AK$11","v":11},{"$f":" C_Time!AL$11","v":12},{"$f":" C_Time!AM$11","v":13},{"$f":" C_Time!AN$11","v":14},{"$f":" C_Time!AO$11","v":15},{"$f":" C_Time!AP$11","v":16},{"$f":" C_Time!AQ$11","v":17},{"$f":" C_Time!AR$11","v":18},{"$f":" C_Time!AS$11","v":19},{"$f":" C_Time!AT$11","v":20},{"$f":" C_Time!AU$11","v":21},{"$f":" C_Time!AV$11","v":22},{"$f":" C_Time!AW$11","v":23},{"$f":" C_Time!AX$11","v":24},{"$f":" C_Time!AY$11","v":25},{"$f":" C_Time!AZ$11","v":26},{"$f":" C_Time!BA$11","v":27},{"$f":" C_Time!BB$11","v":28},{"$f":" C_Time!BC$11","v":29},{"$f":" C_Time!BD$11","v":30},{"$f":" C_Time!BE$11","v":31},{"$f":" C_Time!BF$11","v":32},{"$f":" C_Time!BG$11","v":33},{"$f":" C_Time!BH$11","v":34},{"$f":" C_Time!BI$11","v":35},{"$f":" C_Time!BJ$11","v":36}]
[]
[null,null,null,null,{"$f":"E$245","v":"Tango #Flights - actual / projected"},null,{"$f":"G$245","v":"# Flights ('000)"},null,null,{"$f":"J$245","v":0},null,{"$f":"L$245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$245","v":812},null,{"$f":"AA$245","v":0},0,0,0,20,8,10,22,24,26,{"$f":"AK$245","v":27},27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[]
[null,null,null,null,{"$f":"E$278","v":"ADS-B Charge per Flight (Tango) - Price Determination"},null,{"$f":"G$278","v":"£ per flight"},{"$f":"H$278","v":"Nominal"},null,{"$f":"J$278","v":0},null,{"$f":"L$278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$278","v":0},null,{"$f":"AA$278","v":0},0,0,0,0,5.15,5.08,5.0199999999999996,1.7434060113879573,6.2699723016763889,{"$f":"AK$278","v":6.4980844297885474},6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E307","v":"Forecast Tango Flights - year (t-2)"},null,{"$f":"G307","v":"# Flights ('000)"},null,null,{"$f":"J307","v":0},null,{"$f":"L307","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y307","v":794},null,{"$f":"AA307","v":0},0,0,0,0,0,0,31,32,33,24,26,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[null,null,null,null,"TDTRS - year t",null,"£ per flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA322 = 0, 0,  AA319 * ( 1 - AA321 / AA322) *INDEX($AA320:AA320, 0, AA315 - $F314))","v":0},{"$f":" IF(AB322 = 0, 0,  AB319 * ( 1 - AB321 / AB322) *INDEX($AA320:AB320, 0, AB315 - $F314))","v":0},{"$f":" IF(AC322 = 0, 0,  AC319 * ( 1 - AC321 / AC322) *INDEX($AA320:AC320, 0, AC315 - $F314))","v":0},{"$f":" IF(AD322 = 0, 0,  AD319 * ( 1 - AD321 / AD322) *INDEX($AA320:AD320, 0, AD315 - $F314))","v":0},{"$f":" IF(AE322 = 0, 0,  AE319 * ( 1 - AE321 / AE322) *INDEX($AA320:AE320, 0, AE315 - $F314))","v":0},{"$f":" IF(AF322 = 0, 0,  AF319 * ( 1 - AF321 / AF322) *INDEX($AA320:AF320, 0, AF315 - $F314))","v":0},{"$f":" IF(AG322 = 0, 0,  AG319 * ( 1 - AG321 / AG322) *INDEX($AA320:AG320, 0, AG315 - $F314))","v":0},{"$f":" IF(AH322 = 0, 0,  AH319 * ( 1 - AH321 / AH322) *INDEX($AA320:AH320, 0, AH315 - $F314))","v":0},{"$f":" IF(AI322 = 0, 0,  AI319 * ( 1 - AI321 / AI322) *INDEX($AA320:AI320, 0, AI315 - $F314))","v":0},{"$f":" IF(AJ322 = 0, 0,  AJ319 * ( 1 - AJ321 / AJ322) *INDEX($AA320:AJ320, 0, AJ315 - $F314))","v":1.6733333333333333},{"$f":" IF(AK322 = 0, 0,  AK319 * ( 1 - AK321 / AK322) *INDEX($AA320:AK320, 0, AK315 - $F314))","v":0},{"$f":" IF(AL322 = 0, 0,  AL319 * ( 1 - AL321 / AL322) *INDEX($AA320:AL320, 0, AL315 - $F314))","v":0},{"$f":" IF(AM322 = 0, 0,  AM319 * ( 1 - AM321 / AM322) *INDEX($AA320:AM320, 0, AM315 - $F314))","v":0},{"$f":" IF(AN322 = 0, 0,  AN319 * ( 1 - AN321 / AN322) *INDEX($AA320:AN320, 0, AN315 - $F314))","v":0},{"$f":" IF(AO322 = 0, 0,  AO319 * ( 1 - AO321 / AO322) *INDEX($AA320:AO320, 0, AO315 - $F314))","v":0},{"$f":" IF(AP322 = 0, 0,  AP319 * ( 1 - AP321 / AP322) *INDEX($AA320:AP320, 0, AP315 - $F314))","v":0},{"$f":" IF(AQ322 = 0, 0,  AQ319 * ( 1 - AQ321 / AQ322) *INDEX($AA320:AQ320, 0, AQ315 - $F314))","v":0},{"$f":" IF(AR322 = 0, 0,  AR319 * ( 1 - AR321 / AR322) *INDEX($AA320:AR320, 0, AR315 - $F314))","v":0},{"$f":" IF(AS322 = 0, 0,  AS319 * ( 1 - AS321 / AS322) *INDEX($AA320:AS320, 0, AS315 - $F314))","v":0},{"$f":" IF(AT322 = 0, 0,  AT319 * ( 1 - AT321 / AT322) *INDEX($AA320:AT320, 0, AT315 - $F314))","v":0},{"$f":" IF(AU322 = 0, 0,  AU319 * ( 1 - AU321 / AU322) *INDEX($AA320:AU320, 0, AU315 - $F314))","v":0},{"$f":" IF(AV322 = 0, 0,  AV319 * ( 1 - AV321 / AV322) *INDEX($AA320:AV320, 0, AV315 - $F314))","v":0},{"$f":" IF(AW322 = 0, 0,  AW319 * ( 1 - AW321 / AW322) *INDEX($AA320:AW320, 0, AW315 - $F314))","v":0},{"$f":" IF(AX322 = 0, 0,  AX319 * ( 1 - AX321 / AX322) *INDEX($AA320:AX320, 0, AX315 - $F314))","v":0},{"$f":" IF(AY322 = 0, 0,  AY319 * ( 1 - AY321 / AY322) *INDEX($AA320:AY320, 0, AY315 - $F314))","v":0},{"$f":" IF(AZ322 = 0, 0,  AZ319 * ( 1 - AZ321 / AZ322) *INDEX($AA320:AZ320, 0, AZ315 - $F314))","v":0},{"$f":" IF(BA322 = 0, 0,  BA319 * ( 1 - BA321 / BA322) *INDEX($AA320:BA320, 0, BA315 - $F314))","v":0},{"$f":" IF(BB322 = 0, 0,  BB319 * ( 1 - BB321 / BB322) *INDEX($AA320:BB320, 0, BB315 - $F314))","v":0},{"$f":" IF(BC322 = 0, 0,  BC319 * ( 1 - BC321 / BC322) *INDEX($AA320:BC320, 0, BC315 - $F314))","v":0},{"$f":" IF(BD322 = 0, 0,  BD319 * ( 1 - BD321 / BD322) *INDEX($AA320:BD320, 0, BD315 - $F314))","v":0},{"$f":" IF(BE322 = 0, 0,  BE319 * ( 1 - BE321 / BE322) *INDEX($AA320:BE320, 0, BE315 - $F314))","v":0},{"$f":" IF(BF322 = 0, 0,  BF319 * ( 1 - BF321 / BF322) *INDEX($AA320:BF320, 0, BF315 - $F314))","v":0},{"$f":" IF(BG322 = 0, 0,  BG319 * ( 1 - BG321 / BG322) *INDEX($AA320:BG320, 0, BG315 - $F314))","v":0},{"$f":" IF(BH322 = 0, 0,  BH319 * ( 1 - BH321 / BH322) *INDEX($AA320:BH320, 0, BH315 - $F314))","v":0},{"$f":" IF(BI322 = 0, 0,  BI319 * ( 1 - BI321 / BI322) *INDEX($AA320:BI320, 0, BI315 - $F314))","v":0},{"$f":" IF(BJ322 = 0, 0,  BJ319 * ( 1 - BJ321 / BJ322) *INDEX($AA320:BJ320, 0, BJ315 - $F314))","v":0}]
[null,"TTVARt"]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Model period number"},null,{"$f":" C_Time!G$11","v":"#"},null,null,{"$f":" C_Time!J$11","v":0},null,{"$f":" C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$11","v":0},null,{"$f":" C_Time!AA$11","v":1},{"$f":" C_Time!AB$11","v":2},{"$f":" C_Time!AC$11","v":3},{"$f":" C_Time!AD$11","v":4},{"$f":" C_Time!AE$11","v":5},{"$f":" C_Time!AF$11","v":6},{"$f":" C_Time!AG$11","v":7},{"$f":" C_Time!AH$11","v":8},{"$f":" C_Time!AI$11","v":9},{"$f":" C_Time!AJ$11","v":10},{"$f":" C_Time!AK$11","v":11},{"$f":" C_Time!AL$11","v":12},{"$f":" C_Time!AM$11","v":13},{"$f":" C_Time!AN$11","v":14},{"$f":" C_Time!AO$11","v":15},{"$f":" C_Time!AP$11","v":16},{"$f":" C_Time!AQ$11","v":17},{"$f":" C_Time!AR$11","v":18},{"$f":" C_Time!AS$11","v":19},{"$f":" C_Time!AT$11","v":20},{"$f":" C_Time!AU$11","v":21},{"$f":" C_Time!AV$11","v":22},{"$f":" C_Time!AW$11","v":23},{"$f":" C_Time!AX$11","v":24},{"$f":" C_Time!AY$11","v":25},{"$f":" C_Time!AZ$11","v":26},{"$f":" C_Time!BA$11","v":27},{"$f":" C_Time!BB$11","v":28},{"$f":" C_Time!BC$11","v":29},{"$f":" C_Time!BD$11","v":30},{"$f":" C_Time!BE$11","v":31},{"$f":" C_Time!BF$11","v":32},{"$f":" C_Time!BG$11","v":33},{"$f":" C_Time!BH$11","v":34},{"$f":" C_Time!BI$11","v":35},{"$f":" C_Time!BJ$11","v":36}]
[]
[null,null,null,null,{"$f":"E342","v":"TTVARt - year (t-2)"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,-0.49561388433799181,{"$f":"AK342","v":-0.32493289890388161},1.3936066602884538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E302","v":"Forecast Tango Flights"},null,{"$f":"G302","v":"# Flights ('000)"},null,null,{"$f":"J302","v":0},null,{"$f":"L302","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y302","v":0},null,{"$f":"AA302","v":0},0,0,0,0,31,32,33,24,26,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[]
[null,null,null,null,{"$f":"E341 & \" - year (t-\"&F339&\")\"","v":"TTVARt - year (t-2)"},null,{"$f":"G341","v":"£ per flight"},{"$f":"H341","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA340 - $F339 <= 0, 0, INDEX($AA341:AA341, 0, AA340 - 2))","v":0},{"$f":"IF(AB340 - $F339 <= 0, 0, INDEX($AA341:AB341, 0, AB340 - 2))","v":0},{"$f":"IF(AC340 - $F339 <= 0, 0, INDEX($AA341:AC341, 0, AC340 - 2))","v":0},{"$f":"IF(AD340 - $F339 <= 0, 0, INDEX($AA341:AD341, 0, AD340 - 2))","v":0},{"$f":"IF(AE340 - $F339 <= 0, 0, INDEX($AA341:AE341, 0, AE340 - 2))","v":0},{"$f":"IF(AF340 - $F339 <= 0, 0, INDEX($AA341:AF341, 0, AF340 - 2))","v":0},{"$f":"IF(AG340 - $F339 <= 0, 0, INDEX($AA341:AG341, 0, AG340 - 2))","v":0},{"$f":"IF(AH340 - $F339 <= 0, 0, INDEX($AA341:AH341, 0, AH340 - 2))","v":0},{"$f":"IF(AI340 - $F339 <= 0, 0, INDEX($AA341:AI341, 0, AI340 - 2))","v":0},{"$f":"IF(AJ340 - $F339 <= 0, 0, INDEX($AA341:AJ341, 0, AJ340 - 2))","v":-0.49561388433799181},{"$f":"IF(AK340 - $F339 <= 0, 0, INDEX($AA341:AK341, 0, AK340 - 2))","v":-0.32493289890388161},{"$f":"IF(AL340 - $F339 <= 0, 0, INDEX($AA341:AL341, 0, AL340 - 2))","v":1.3936066602884538},{"$f":"IF(AM340 - $F339 <= 0, 0, INDEX($AA341:AM341, 0, AM340 - 2))","v":0},{"$f":"IF(AN340 - $F339 <= 0, 0, INDEX($AA341:AN341, 0, AN340 - 2))","v":0},{"$f":"IF(AO340 - $F339 <= 0, 0, INDEX($AA341:AO341, 0, AO340 - 2))","v":0},{"$f":"IF(AP340 - $F339 <= 0, 0, INDEX($AA341:AP341, 0, AP340 - 2))","v":0},{"$f":"IF(AQ340 - $F339 <= 0, 0, INDEX($AA341:AQ341, 0, AQ340 - 2))","v":0},{"$f":"IF(AR340 - $F339 <= 0, 0, INDEX($AA341:AR341, 0, AR340 - 2))","v":0},{"$f":"IF(AS340 - $F339 <= 0, 0, INDEX($AA341:AS341, 0, AS340 - 2))","v":0},{"$f":"IF(AT340 - $F339 <= 0, 0, INDEX($AA341:AT341, 0, AT340 - 2))","v":0},{"$f":"IF(AU340 - $F339 <= 0, 0, INDEX($AA341:AU341, 0, AU340 - 2))","v":0},{"$f":"IF(AV340 - $F339 <= 0, 0, INDEX($AA341:AV341, 0, AV340 - 2))","v":0},{"$f":"IF(AW340 - $F339 <= 0, 0, INDEX($AA341:AW341, 0, AW340 - 2))","v":0},{"$f":"IF(AX340 - $F339 <= 0, 0, INDEX($AA341:AX341, 0, AX340 - 2))","v":0},{"$f":"IF(AY340 - $F339 <= 0, 0, INDEX($AA341:AY341, 0, AY340 - 2))","v":0},{"$f":"IF(AZ340 - $F339 <= 0, 0, INDEX($AA341:AZ341, 0, AZ340 - 2))","v":0},{"$f":"IF(BA340 - $F339 <= 0, 0, INDEX($AA341:BA341, 0, BA340 - 2))","v":0},{"$f":"IF(BB340 - $F339 <= 0, 0, INDEX($AA341:BB341, 0, BB340 - 2))","v":0},{"$f":"IF(BC340 - $F339 <= 0, 0, INDEX($AA341:BC341, 0, BC340 - 2))","v":0},{"$f":"IF(BD340 - $F339 <= 0, 0, INDEX($AA341:BD341, 0, BD340 - 2))","v":0},{"$f":"IF(BE340 - $F339 <= 0, 0, INDEX($AA341:BE341, 0, BE340 - 2))","v":0},{"$f":"IF(BF340 - $F339 <= 0, 0, INDEX($AA341:BF341, 0, BF340 - 2))","v":0},{"$f":"IF(BG340 - $F339 <= 0, 0, INDEX($AA341:BG341, 0, BG340 - 2))","v":0},{"$f":"IF(BH340 - $F339 <= 0, 0, INDEX($AA341:BH341, 0, BH340 - 2))","v":0},{"$f":"IF(BI340 - $F339 <= 0, 0, INDEX($AA341:BI341, 0, BI340 - 2))","v":0},{"$f":"IF(BJ340 - $F339 <= 0, 0, INDEX($AA341:BJ341, 0, BJ340 - 2))","v":0}]
[]
[]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$360","v":"Reconciled Determined Cost"},null,{"$f":"'I_Series Oceanic'!G$360","v":"£ per TSU"},{"$f":"'I_Series Oceanic'!H$360","v":"Nominal"},null,{"$f":"'I_Series Oceanic'!J$360","v":0},null,{"$f":"'I_Series Oceanic'!L$360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$360","v":0},null,{"$f":"'I_Series Oceanic'!AA$360","v":0},{"$f":"'I_Series Oceanic'!AB$360","v":0},{"$f":"'I_Series Oceanic'!AC$360","v":0},{"$f":"'I_Series Oceanic'!AD$360","v":0},{"$f":"'I_Series Oceanic'!AE$360","v":0},{"$f":"'I_Series Oceanic'!AF$360","v":0},{"$f":"'I_Series Oceanic'!AG$360","v":0},{"$f":"'I_Series Oceanic'!AH$360","v":0},{"$f":"'I_Series Oceanic'!AI$360","v":0},{"$f":"'I_Series Oceanic'!AJ$360","v":0},{"$f":"'I_Series Oceanic'!AK$360","v":0},{"$f":"'I_Series Oceanic'!AL$360","v":0},{"$f":"'I_Series Oceanic'!AM$360","v":0},{"$f":"'I_Series Oceanic'!AN$360","v":0},{"$f":"'I_Series Oceanic'!AO$360","v":0},{"$f":"'I_Series Oceanic'!AP$360","v":0},{"$f":"'I_Series Oceanic'!AQ$360","v":0},{"$f":"'I_Series Oceanic'!AR$360","v":0},{"$f":"'I_Series Oceanic'!AS$360","v":0},{"$f":"'I_Series Oceanic'!AT$360","v":0},{"$f":"'I_Series Oceanic'!AU$360","v":0},{"$f":"'I_Series Oceanic'!AV$360","v":0},{"$f":"'I_Series Oceanic'!AW$360","v":0},{"$f":"'I_Series Oceanic'!AX$360","v":0},{"$f":"'I_Series Oceanic'!AY$360","v":0},{"$f":"'I_Series Oceanic'!AZ$360","v":0},{"$f":"'I_Series Oceanic'!BA$360","v":0},{"$f":"'I_Series Oceanic'!BB$360","v":0},{"$f":"'I_Series Oceanic'!BC$360","v":0},{"$f":"'I_Series Oceanic'!BD$360","v":0},{"$f":"'I_Series Oceanic'!BE$360","v":0},{"$f":"'I_Series Oceanic'!BF$360","v":0},{"$f":"'I_Series Oceanic'!BG$360","v":0},{"$f":"'I_Series Oceanic'!BH$360","v":0},{"$f":"'I_Series Oceanic'!BI$360","v":0},{"$f":"'I_Series Oceanic'!BJ$360","v":0}]
[]
[null,null,null,null,{"$f":"E245","v":"Tango #Flights - actual / projected"},null,{"$f":"G245","v":"# Flights ('000)"},null,null,{"$f":"J245","v":0},null,{"$f":"L245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y245","v":812},null,{"$f":"AA245","v":0},0,0,0,20,8,10,22,24,26,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[null,null,null,null,{"$f":"I_Actuals!E$318","v":"Forecast Flights used for previous Price Determination - Atlantic "},null,{"$f":"I_Actuals!G$318","v":"# Flights ('000)"},null,{"$f":"I_Actuals!I$318","v":"Enter as a positive."},{"$f":"I_Actuals!J$318","v":"CAP2111, p.92 for 2020&2021"},null,{"$f":"I_Actuals!L$318","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$318","v":2555.9850000000001},null,{"$f":"I_Actuals!AA$318","v":412.35},{"$f":"I_Actuals!AB$318","v":420.18700000000001},{"$f":"I_Actuals!AC$318","v":426.06900000000002},{"$f":"I_Actuals!AD$318","v":432.88499999999999},{"$f":"I_Actuals!AE$318","v":439.37700000000001},{"$f":"I_Actuals!AF$318","v":201.11699999999999},{"$f":"I_Actuals!AG$318","v":224},{"$f":"I_Actuals!AH$318","v":0},{"$f":"I_Actuals!AI$318","v":0},{"$f":"I_Actuals!AJ$318","v":0},{"$f":"I_Actuals!AK$318","v":0},{"$f":"I_Actuals!AL$318","v":0},{"$f":"I_Actuals!AM$318","v":0},{"$f":"I_Actuals!AN$318","v":0},{"$f":"I_Actuals!AO$318","v":0},{"$f":"I_Actuals!AP$318","v":0},{"$f":"I_Actuals!AQ$318","v":0},{"$f":"I_Actuals!AR$318","v":0},{"$f":"I_Actuals!AS$318","v":0},{"$f":"I_Actuals!AT$318","v":0},{"$f":"I_Actuals!AU$318","v":0},{"$f":"I_Actuals!AV$318","v":0},{"$f":"I_Actuals!AW$318","v":0},{"$f":"I_Actuals!AX$318","v":0},{"$f":"I_Actuals!AY$318","v":0},{"$f":"I_Actuals!AZ$318","v":0},{"$f":"I_Actuals!BA$318","v":0},{"$f":"I_Actuals!BB$318","v":0},{"$f":"I_Actuals!BC$318","v":0},{"$f":"I_Actuals!BD$318","v":0},{"$f":"I_Actuals!BE$318","v":0},{"$f":"I_Actuals!BF$318","v":0},{"$f":"I_Actuals!BG$318","v":0},{"$f":"I_Actuals!BH$318","v":0},{"$f":"I_Actuals!BI$318","v":0},{"$f":"I_Actuals!BJ$318","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$319","v":"Forecast Flights used for previous Price Determination - Tango"},null,{"$f":"I_Actuals!G$319","v":"# Flights ('000)"},null,{"$f":"I_Actuals!I$319","v":"Enter as a positive."},{"$f":"I_Actuals!J$319","v":"CAP2111, p.92 for 2020&2021"},null,{"$f":"I_Actuals!L$319","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$319","v":63},null,{"$f":"I_Actuals!AA$319","v":0},{"$f":"I_Actuals!AB$319","v":0},{"$f":"I_Actuals!AC$319","v":0},{"$f":"I_Actuals!AD$319","v":0},{"$f":"I_Actuals!AE$319","v":0},{"$f":"I_Actuals!AF$319","v":31},{"$f":"I_Actuals!AG$319","v":32},{"$f":"I_Actuals!AH$319","v":0},{"$f":"I_Actuals!AI$319","v":0},{"$f":"I_Actuals!AJ$319","v":0},{"$f":"I_Actuals!AK$319","v":0},{"$f":"I_Actuals!AL$319","v":0},{"$f":"I_Actuals!AM$319","v":0},{"$f":"I_Actuals!AN$319","v":0},{"$f":"I_Actuals!AO$319","v":0},{"$f":"I_Actuals!AP$319","v":0},{"$f":"I_Actuals!AQ$319","v":0},{"$f":"I_Actuals!AR$319","v":0},{"$f":"I_Actuals!AS$319","v":0},{"$f":"I_Actuals!AT$319","v":0},{"$f":"I_Actuals!AU$319","v":0},{"$f":"I_Actuals!AV$319","v":0},{"$f":"I_Actuals!AW$319","v":0},{"$f":"I_Actuals!AX$319","v":0},{"$f":"I_Actuals!AY$319","v":0},{"$f":"I_Actuals!AZ$319","v":0},{"$f":"I_Actuals!BA$319","v":0},{"$f":"I_Actuals!BB$319","v":0},{"$f":"I_Actuals!BC$319","v":0},{"$f":"I_Actuals!BD$319","v":0},{"$f":"I_Actuals!BE$319","v":0},{"$f":"I_Actuals!BF$319","v":0},{"$f":"I_Actuals!BG$319","v":0},{"$f":"I_Actuals!BH$319","v":0},{"$f":"I_Actuals!BI$319","v":0},{"$f":"I_Actuals!BJ$319","v":0}]
[null,null,null,null,"Tango Flights - Use for Price Determination",null,{"$f":"G360","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA362:BJ362)","v":815},null,{"$f":"IF(AA$356 = 1, AA360, AA358)","v":0},0,0,0,0,31,10,22,24,26,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[null,null,null,null,"Total Oceanic Flights - Used for Price Determination ",null,"# Flights ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA363:BJ363)","v":18882.985000000001},null,{"$f":"SUM(AA361:AA362)","v":412.35},{"$f":"SUM(AB361:AB362)","v":420.18700000000001},426.06900000000002,432.88499999999999,439.37700000000001,232.11699999999999,234,461,507,545,555,562,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569]
[null,null,null,null,{"$f":"C_Time!E65","v":"2022 Onwards Flag"},null,{"$f":"C_Time!G65","v":"flag"},null,null,{"$f":"C_Time!J65","v":0},null,{"$f":"C_Time!L65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y65","v":0},null,{"$f":"C_Time!AA65","v":0},{"$f":"C_Time!AB65","v":0},{"$f":"C_Time!AC65","v":0},{"$f":"C_Time!AD65","v":0},{"$f":"C_Time!AE65","v":0},{"$f":"C_Time!AF65","v":0},{"$f":"C_Time!AG65","v":0},{"$f":"C_Time!AH65","v":1},{"$f":"C_Time!AI65","v":1},{"$f":"C_Time!AJ65","v":1},{"$f":"C_Time!AK65","v":1},{"$f":"C_Time!AL65","v":1},{"$f":"C_Time!AM65","v":1},{"$f":"C_Time!AN65","v":1},{"$f":"C_Time!AO65","v":1},{"$f":"C_Time!AP65","v":1},{"$f":"C_Time!AQ65","v":1},{"$f":"C_Time!AR65","v":1},{"$f":"C_Time!AS65","v":1},{"$f":"C_Time!AT65","v":1},{"$f":"C_Time!AU65","v":1},{"$f":"C_Time!AV65","v":1},{"$f":"C_Time!AW65","v":1},{"$f":"C_Time!AX65","v":1},{"$f":"C_Time!AY65","v":1},{"$f":"C_Time!AZ65","v":1},{"$f":"C_Time!BA65","v":1},{"$f":"C_Time!BB65","v":1},{"$f":"C_Time!BC65","v":1},{"$f":"C_Time!BD65","v":1},{"$f":"C_Time!BE65","v":1},{"$f":"C_Time!BF65","v":1},{"$f":"C_Time!BG65","v":1},{"$f":"C_Time!BH65","v":1},{"$f":"C_Time!BI65","v":1},{"$f":"C_Time!BJ65","v":1}]
[null,null,null,null,"Actual Flights / Forecast Flights",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( IF(AA367 = 0, 0, ( AA366 / AA367 ) - 1) ) * AA365","v":0},{"$f":"( IF(AB367 = 0, 0, ( AB366 / AB367 ) - 1) ) * AB365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Change in Revenue",null,{"$f":"G368","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AA368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$384","v":"Band One -Bands - A"},null,{"$f":"'I_Series Oceanic'!G384","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J384","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series Oceanic'!L384","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y384","v":0},null,{"$f":"'I_Series Oceanic'!AA384","v":0.1},{"$f":"'I_Series Oceanic'!AB384","v":0.1},{"$f":"'I_Series Oceanic'!AC384","v":0.1},{"$f":"'I_Series Oceanic'!AD384","v":0.1},{"$f":"'I_Series Oceanic'!AE384","v":0.1},{"$f":"'I_Series Oceanic'!AF384","v":0.1},{"$f":"'I_Series Oceanic'!AG384","v":0.1},{"$f":"'I_Series Oceanic'!AH384","v":0.1},{"$f":"'I_Series Oceanic'!AI384","v":0.1},{"$f":"'I_Series Oceanic'!AJ384","v":0.1},{"$f":"'I_Series Oceanic'!AK384","v":0.1},{"$f":"'I_Series Oceanic'!AL384","v":0.1},{"$f":"'I_Series Oceanic'!AM384","v":0.1},{"$f":"'I_Series Oceanic'!AN384","v":0.1},{"$f":"'I_Series Oceanic'!AO384","v":0.1},{"$f":"'I_Series Oceanic'!AP384","v":0.1},{"$f":"'I_Series Oceanic'!AQ384","v":0.1},{"$f":"'I_Series Oceanic'!AR384","v":0.1},{"$f":"'I_Series Oceanic'!AS384","v":0.1},{"$f":"'I_Series Oceanic'!AT384","v":0.1},{"$f":"'I_Series Oceanic'!AU384","v":0.1},{"$f":"'I_Series Oceanic'!AV384","v":0.1},{"$f":"'I_Series Oceanic'!AW384","v":0.1},{"$f":"'I_Series Oceanic'!AX384","v":0.1},{"$f":"'I_Series Oceanic'!AY384","v":0.1},{"$f":"'I_Series Oceanic'!AZ384","v":0.1},{"$f":"'I_Series Oceanic'!BA384","v":0.1},{"$f":"'I_Series Oceanic'!BB384","v":0.1},{"$f":"'I_Series Oceanic'!BC384","v":0.1},{"$f":"'I_Series Oceanic'!BD384","v":0.1},{"$f":"'I_Series Oceanic'!BE384","v":0.1},{"$f":"'I_Series Oceanic'!BF384","v":0.1},{"$f":"'I_Series Oceanic'!BG384","v":0.1},{"$f":"'I_Series Oceanic'!BH384","v":0.1},{"$f":"'I_Series Oceanic'!BI384","v":0.1},{"$f":"'I_Series Oceanic'!BJ384","v":0.1}]
[null,null,null,null,"Base Charge Adjustment in Band 1",null,"£ per flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AA373,AA371)*AA$350 - SUM(AA$376:AA376)","v":0},{"$f":"MIN(AB373,AB371)*AB$350 - SUM(AB$376:AB376)","v":0},{"$f":"MIN(AC373,AC371)*AC$350 - SUM(AC$376:AC376)","v":0},{"$f":"MIN(AD373,AD371)*AD$350 - SUM(AD$376:AD376)","v":0},{"$f":"MIN(AE373,AE371)*AE$350 - SUM(AE$376:AE376)","v":0},{"$f":"MIN(AF373,AF371)*AF$350 - SUM(AF$376:AF376)","v":0},{"$f":"MIN(AG373,AG371)*AG$350 - SUM(AG$376:AG376)","v":0},{"$f":"MIN(AH373,AH371)*AH$350 - SUM(AH$376:AH376)","v":0},{"$f":"MIN(AI373,AI371)*AI$350 - SUM(AI$376:AI376)","v":0},{"$f":"MIN(AJ373,AJ371)*AJ$350 - SUM(AJ$376:AJ376)","v":0},{"$f":"MIN(AK373,AK371)*AK$350 - SUM(AK$376:AK376)","v":0},{"$f":"MIN(AL373,AL371)*AL$350 - SUM(AL$376:AL376)","v":0},{"$f":"MIN(AM373,AM371)*AM$350 - SUM(AM$376:AM376)","v":0},{"$f":"MIN(AN373,AN371)*AN$350 - SUM(AN$376:AN376)","v":0},{"$f":"MIN(AO373,AO371)*AO$350 - SUM(AO$376:AO376)","v":0},{"$f":"MIN(AP373,AP371)*AP$350 - SUM(AP$376:AP376)","v":0},{"$f":"MIN(AQ373,AQ371)*AQ$350 - SUM(AQ$376:AQ376)","v":0},{"$f":"MIN(AR373,AR371)*AR$350 - SUM(AR$376:AR376)","v":0},{"$f":"MIN(AS373,AS371)*AS$350 - SUM(AS$376:AS376)","v":0},{"$f":"MIN(AT373,AT371)*AT$350 - SUM(AT$376:AT376)","v":0},{"$f":"MIN(AU373,AU371)*AU$350 - SUM(AU$376:AU376)","v":0},{"$f":"MIN(AV373,AV371)*AV$350 - SUM(AV$376:AV376)","v":0},{"$f":"MIN(AW373,AW371)*AW$350 - SUM(AW$376:AW376)","v":0},{"$f":"MIN(AX373,AX371)*AX$350 - SUM(AX$376:AX376)","v":0},{"$f":"MIN(AY373,AY371)*AY$350 - SUM(AY$376:AY376)","v":0},{"$f":"MIN(AZ373,AZ371)*AZ$350 - SUM(AZ$376:AZ376)","v":0},{"$f":"MIN(BA373,BA371)*BA$350 - SUM(BA$376:BA376)","v":0},{"$f":"MIN(BB373,BB371)*BB$350 - SUM(BB$376:BB376)","v":0},{"$f":"MIN(BC373,BC371)*BC$350 - SUM(BC$376:BC376)","v":0},{"$f":"MIN(BD373,BD371)*BD$350 - SUM(BD$376:BD376)","v":0},{"$f":"MIN(BE373,BE371)*BE$350 - SUM(BE$376:BE376)","v":0},{"$f":"MIN(BF373,BF371)*BF$350 - SUM(BF$376:BF376)","v":0},{"$f":"MIN(BG373,BG371)*BG$350 - SUM(BG$376:BG376)","v":0},{"$f":"MIN(BH373,BH371)*BH$350 - SUM(BH$376:BH376)","v":0},{"$f":"MIN(BI373,BI371)*BI$350 - SUM(BI$376:BI376)","v":0},{"$f":"MIN(BJ373,BJ371)*BJ$350 - SUM(BJ$376:BJ376)","v":0}]
[null,null,null,null,"Base Charge Adjustment in Band 2",null,"£ per flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AA374,AA371)*AA$350 - SUM(AA$376:AA377)","v":0},{"$f":"MIN(AB374,AB371)*AB$350 - SUM(AB$376:AB377)","v":0},{"$f":"MIN(AC374,AC371)*AC$350 - SUM(AC$376:AC377)","v":0},{"$f":"MIN(AD374,AD371)*AD$350 - SUM(AD$376:AD377)","v":0},{"$f":"MIN(AE374,AE371)*AE$350 - SUM(AE$376:AE377)","v":0},{"$f":"MIN(AF374,AF371)*AF$350 - SUM(AF$376:AF377)","v":0},{"$f":"MIN(AG374,AG371)*AG$350 - SUM(AG$376:AG377)","v":0},{"$f":"MIN(AH374,AH371)*AH$350 - SUM(AH$376:AH377)","v":0},{"$f":"MIN(AI374,AI371)*AI$350 - SUM(AI$376:AI377)","v":0},{"$f":"MIN(AJ374,AJ371)*AJ$350 - SUM(AJ$376:AJ377)","v":0},{"$f":"MIN(AK374,AK371)*AK$350 - SUM(AK$376:AK377)","v":0},{"$f":"MIN(AL374,AL371)*AL$350 - SUM(AL$376:AL377)","v":0},{"$f":"MIN(AM374,AM371)*AM$350 - SUM(AM$376:AM377)","v":0},{"$f":"MIN(AN374,AN371)*AN$350 - SUM(AN$376:AN377)","v":0},{"$f":"MIN(AO374,AO371)*AO$350 - SUM(AO$376:AO377)","v":0},{"$f":"MIN(AP374,AP371)*AP$350 - SUM(AP$376:AP377)","v":0},{"$f":"MIN(AQ374,AQ371)*AQ$350 - SUM(AQ$376:AQ377)","v":0},{"$f":"MIN(AR374,AR371)*AR$350 - SUM(AR$376:AR377)","v":0},{"$f":"MIN(AS374,AS371)*AS$350 - SUM(AS$376:AS377)","v":0},{"$f":"MIN(AT374,AT371)*AT$350 - SUM(AT$376:AT377)","v":0},{"$f":"MIN(AU374,AU371)*AU$350 - SUM(AU$376:AU377)","v":0},{"$f":"MIN(AV374,AV371)*AV$350 - SUM(AV$376:AV377)","v":0},{"$f":"MIN(AW374,AW371)*AW$350 - SUM(AW$376:AW377)","v":0},{"$f":"MIN(AX374,AX371)*AX$350 - SUM(AX$376:AX377)","v":0},{"$f":"MIN(AY374,AY371)*AY$350 - SUM(AY$376:AY377)","v":0},{"$f":"MIN(AZ374,AZ371)*AZ$350 - SUM(AZ$376:AZ377)","v":0},{"$f":"MIN(BA374,BA371)*BA$350 - SUM(BA$376:BA377)","v":0},{"$f":"MIN(BB374,BB371)*BB$350 - SUM(BB$376:BB377)","v":0},{"$f":"MIN(BC374,BC371)*BC$350 - SUM(BC$376:BC377)","v":0},{"$f":"MIN(BD374,BD371)*BD$350 - SUM(BD$376:BD377)","v":0},{"$f":"MIN(BE374,BE371)*BE$350 - SUM(BE$376:BE377)","v":0},{"$f":"MIN(BF374,BF371)*BF$350 - SUM(BF$376:BF377)","v":0},{"$f":"MIN(BG374,BG371)*BG$350 - SUM(BG$376:BG377)","v":0},{"$f":"MIN(BH374,BH371)*BH$350 - SUM(BH$376:BH377)","v":0},{"$f":"MIN(BI374,BI371)*BI$350 - SUM(BI$376:BI377)","v":0},{"$f":"MIN(BJ374,BJ371)*BJ$350 - SUM(BJ$376:BJ377)","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$395","v":"Band One % of revenue risk shared with users"},null,{"$f":"'I_Series Oceanic'!G$395","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J$395","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series Oceanic'!L$395","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$395","v":0},null,{"$f":"'I_Series Oceanic'!AA$395","v":0},{"$f":"'I_Series Oceanic'!AB$395","v":0},{"$f":"'I_Series Oceanic'!AC$395","v":0},{"$f":"'I_Series Oceanic'!AD$395","v":0},{"$f":"'I_Series Oceanic'!AE$395","v":0},{"$f":"'I_Series Oceanic'!AF$395","v":0},{"$f":"'I_Series Oceanic'!AG$395","v":0},{"$f":"'I_Series Oceanic'!AH$395","v":0},{"$f":"'I_Series Oceanic'!AI$395","v":0},{"$f":"'I_Series Oceanic'!AJ$395","v":0},{"$f":"'I_Series Oceanic'!AK$395","v":0},{"$f":"'I_Series Oceanic'!AL$395","v":0},{"$f":"'I_Series Oceanic'!AM$395","v":0},{"$f":"'I_Series Oceanic'!AN$395","v":0},{"$f":"'I_Series Oceanic'!AO$395","v":0},{"$f":"'I_Series Oceanic'!AP$395","v":0},{"$f":"'I_Series Oceanic'!AQ$395","v":0},{"$f":"'I_Series Oceanic'!AR$395","v":0},{"$f":"'I_Series Oceanic'!AS$395","v":0},{"$f":"'I_Series Oceanic'!AT$395","v":0},{"$f":"'I_Series Oceanic'!AU$395","v":0},{"$f":"'I_Series Oceanic'!AV$395","v":0},{"$f":"'I_Series Oceanic'!AW$395","v":0},{"$f":"'I_Series Oceanic'!AX$395","v":0},{"$f":"'I_Series Oceanic'!AY$395","v":0},{"$f":"'I_Series Oceanic'!AZ$395","v":0},{"$f":"'I_Series Oceanic'!BA$395","v":0},{"$f":"'I_Series Oceanic'!BB$395","v":0},{"$f":"'I_Series Oceanic'!BC$395","v":0},{"$f":"'I_Series Oceanic'!BD$395","v":0},{"$f":"'I_Series Oceanic'!BE$395","v":0},{"$f":"'I_Series Oceanic'!BF$395","v":0},{"$f":"'I_Series Oceanic'!BG$395","v":0},{"$f":"'I_Series Oceanic'!BH$395","v":0},{"$f":"'I_Series Oceanic'!BI$395","v":0},{"$f":"'I_Series Oceanic'!BJ$395","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$396","v":"Band Two  % of revenue risk shared with users"},null,{"$f":"'I_Series Oceanic'!G$396","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J$396","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series Oceanic'!L$396","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$396","v":0},null,{"$f":"'I_Series Oceanic'!AA$396","v":0},{"$f":"'I_Series Oceanic'!AB$396","v":0},{"$f":"'I_Series Oceanic'!AC$396","v":0},{"$f":"'I_Series Oceanic'!AD$396","v":0},{"$f":"'I_Series Oceanic'!AE$396","v":0},{"$f":"'I_Series Oceanic'!AF$396","v":0},{"$f":"'I_Series Oceanic'!AG$396","v":0},{"$f":"'I_Series Oceanic'!AH$396","v":0},{"$f":"'I_Series Oceanic'!AI$396","v":0},{"$f":"'I_Series Oceanic'!AJ$396","v":0},{"$f":"'I_Series Oceanic'!AK$396","v":0},{"$f":"'I_Series Oceanic'!AL$396","v":0},{"$f":"'I_Series Oceanic'!AM$396","v":0},{"$f":"'I_Series Oceanic'!AN$396","v":0},{"$f":"'I_Series Oceanic'!AO$396","v":0},{"$f":"'I_Series Oceanic'!AP$396","v":0},{"$f":"'I_Series Oceanic'!AQ$396","v":0},{"$f":"'I_Series Oceanic'!AR$396","v":0},{"$f":"'I_Series Oceanic'!AS$396","v":0},{"$f":"'I_Series Oceanic'!AT$396","v":0},{"$f":"'I_Series Oceanic'!AU$396","v":0},{"$f":"'I_Series Oceanic'!AV$396","v":0},{"$f":"'I_Series Oceanic'!AW$396","v":0},{"$f":"'I_Series Oceanic'!AX$396","v":0},{"$f":"'I_Series Oceanic'!AY$396","v":0},{"$f":"'I_Series Oceanic'!AZ$396","v":0},{"$f":"'I_Series Oceanic'!BA$396","v":0},{"$f":"'I_Series Oceanic'!BB$396","v":0},{"$f":"'I_Series Oceanic'!BC$396","v":0},{"$f":"'I_Series Oceanic'!BD$396","v":0},{"$f":"'I_Series Oceanic'!BE$396","v":0},{"$f":"'I_Series Oceanic'!BF$396","v":0},{"$f":"'I_Series Oceanic'!BG$396","v":0},{"$f":"'I_Series Oceanic'!BH$396","v":0},{"$f":"'I_Series Oceanic'!BI$396","v":0},{"$f":"'I_Series Oceanic'!BJ$396","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$398","v":"Above Band Three - % of revenue risk shared with users"},null,{"$f":"'I_Series Oceanic'!G$398","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J$398","v":"10. Traffic & TRS input comments.msg"},null,{"$f":"'I_Series Oceanic'!L$398","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$398","v":0},null,{"$f":"'I_Series Oceanic'!AA$398","v":0},{"$f":"'I_Series Oceanic'!AB$398","v":0},{"$f":"'I_Series Oceanic'!AC$398","v":0},{"$f":"'I_Series Oceanic'!AD$398","v":0},{"$f":"'I_Series Oceanic'!AE$398","v":0},{"$f":"'I_Series Oceanic'!AF$398","v":0},{"$f":"'I_Series Oceanic'!AG$398","v":0},{"$f":"'I_Series Oceanic'!AH$398","v":0},{"$f":"'I_Series Oceanic'!AI$398","v":0},{"$f":"'I_Series Oceanic'!AJ$398","v":0},{"$f":"'I_Series Oceanic'!AK$398","v":0},{"$f":"'I_Series Oceanic'!AL$398","v":0},{"$f":"'I_Series Oceanic'!AM$398","v":0},{"$f":"'I_Series Oceanic'!AN$398","v":0},{"$f":"'I_Series Oceanic'!AO$398","v":0},{"$f":"'I_Series Oceanic'!AP$398","v":0},{"$f":"'I_Series Oceanic'!AQ$398","v":0},{"$f":"'I_Series Oceanic'!AR$398","v":0},{"$f":"'I_Series Oceanic'!AS$398","v":0},{"$f":"'I_Series Oceanic'!AT$398","v":0},{"$f":"'I_Series Oceanic'!AU$398","v":0},{"$f":"'I_Series Oceanic'!AV$398","v":0},{"$f":"'I_Series Oceanic'!AW$398","v":0},{"$f":"'I_Series Oceanic'!AX$398","v":0},{"$f":"'I_Series Oceanic'!AY$398","v":0},{"$f":"'I_Series Oceanic'!AZ$398","v":0},{"$f":"'I_Series Oceanic'!BA$398","v":0},{"$f":"'I_Series Oceanic'!BB$398","v":0},{"$f":"'I_Series Oceanic'!BC$398","v":0},{"$f":"'I_Series Oceanic'!BD$398","v":0},{"$f":"'I_Series Oceanic'!BE$398","v":0},{"$f":"'I_Series Oceanic'!BF$398","v":0},{"$f":"'I_Series Oceanic'!BG$398","v":0},{"$f":"'I_Series Oceanic'!BH$398","v":0},{"$f":"'I_Series Oceanic'!BI$398","v":0},{"$f":"'I_Series Oceanic'!BJ$398","v":0}]
[null,null,null,null,{"$f":"E378 & \" shared with users\"","v":"Base Charge Adjustment in Band 2 shared with users"},null,"£ per flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA378 * AA383 * IF(AA$368 < 0, -1, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additional Base Charge returned to users",null,"£ per flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA368 < 0, 0, SUM(AA386:AA390) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Traffic Risk Share Adjustment for current year",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA393:BJ393)","v":0},null,{"$f":"AA392-AA391","v":0},{"$f":"AB392-AB391","v":0},{"$f":"AC392-AC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$424","v":"Lag Factor used for adjustments (Band One -Bands - A)"},null,{"$f":"'I_Series Oceanic'!G$424","v":"# years"},null,null,{"$f":"'I_Series Oceanic'!J$424","v":"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18"},null,{"$f":"'I_Series Oceanic'!L$424","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$424","v":0},null,{"$f":"'I_Series Oceanic'!AA$424","v":2},{"$f":"'I_Series Oceanic'!AB$424","v":2},{"$f":"'I_Series Oceanic'!AC$424","v":2},{"$f":"'I_Series Oceanic'!AD$424","v":2},{"$f":"'I_Series Oceanic'!AE$424","v":2},{"$f":"'I_Series Oceanic'!AF$424","v":2},{"$f":"'I_Series Oceanic'!AG$424","v":2},{"$f":"'I_Series Oceanic'!AH$424","v":2},{"$f":"'I_Series Oceanic'!AI$424","v":2},{"$f":"'I_Series Oceanic'!AJ$424","v":2},{"$f":"'I_Series Oceanic'!AK$424","v":2},{"$f":"'I_Series Oceanic'!AL$424","v":2},{"$f":"'I_Series Oceanic'!AM$424","v":2},{"$f":"'I_Series Oceanic'!AN$424","v":2},{"$f":"'I_Series Oceanic'!AO$424","v":2},{"$f":"'I_Series Oceanic'!AP$424","v":2},{"$f":"'I_Series Oceanic'!AQ$424","v":2},{"$f":"'I_Series Oceanic'!AR$424","v":2},{"$f":"'I_Series Oceanic'!AS$424","v":2},{"$f":"'I_Series Oceanic'!AT$424","v":2},{"$f":"'I_Series Oceanic'!AU$424","v":2},{"$f":"'I_Series Oceanic'!AV$424","v":2},{"$f":"'I_Series Oceanic'!AW$424","v":2},{"$f":"'I_Series Oceanic'!AX$424","v":2},{"$f":"'I_Series Oceanic'!AY$424","v":2},{"$f":"'I_Series Oceanic'!AZ$424","v":2},{"$f":"'I_Series Oceanic'!BA$424","v":2},{"$f":"'I_Series Oceanic'!BB$424","v":2},{"$f":"'I_Series Oceanic'!BC$424","v":2},{"$f":"'I_Series Oceanic'!BD$424","v":2},{"$f":"'I_Series Oceanic'!BE$424","v":2},{"$f":"'I_Series Oceanic'!BF$424","v":2},{"$f":"'I_Series Oceanic'!BG$424","v":2},{"$f":"'I_Series Oceanic'!BH$424","v":2},{"$f":"'I_Series Oceanic'!BI$424","v":2},{"$f":"'I_Series Oceanic'!BJ$424","v":2}]
[null,null,null,null,{"$f":" A$344 & \" Release, Year \" & F398","v":" Release, Year 1"},1,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F398)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F398+$H398, AA$11 <= $F398 + INDEX($AA$396:BJ$396, 0, $F398)+$H398 - 1,AA$11-$H398>0), INDEX($AA$387:AA$387, 0, $F398) / INDEX($AA$396:BJ$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F398+$H398, AB$11 <= $F398 + INDEX($AA$396:BK$396, 0, $F398)+$H398 - 1,AB$11-$H398>0), INDEX($AA$387:AB$387, 0, $F398) / INDEX($AA$396:BK$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F398+$H398, AC$11 <= $F398 + INDEX($AA$396:BL$396, 0, $F398)+$H398 - 1,AC$11-$H398>0), INDEX($AA$387:AC$387, 0, $F398) / INDEX($AA$396:BL$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F398+$H398, AD$11 <= $F398 + INDEX($AA$396:BM$396, 0, $F398)+$H398 - 1,AD$11-$H398>0), INDEX($AA$387:AD$387, 0, $F398) / INDEX($AA$396:BM$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F398+$H398, AE$11 <= $F398 + INDEX($AA$396:BN$396, 0, $F398)+$H398 - 1,AE$11-$H398>0), INDEX($AA$387:AE$387, 0, $F398) / INDEX($AA$396:BN$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F398+$H398, AF$11 <= $F398 + INDEX($AA$396:BO$396, 0, $F398)+$H398 - 1,AF$11-$H398>0), INDEX($AA$387:AF$387, 0, $F398) / INDEX($AA$396:BO$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F398+$H398, AG$11 <= $F398 + INDEX($AA$396:BP$396, 0, $F398)+$H398 - 1,AG$11-$H398>0), INDEX($AA$387:AG$387, 0, $F398) / INDEX($AA$396:BP$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F398+$H398, AH$11 <= $F398 + INDEX($AA$396:BQ$396, 0, $F398)+$H398 - 1,AH$11-$H398>0), INDEX($AA$387:AH$387, 0, $F398) / INDEX($AA$396:BQ$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F398+$H398, AI$11 <= $F398 + INDEX($AA$396:BR$396, 0, $F398)+$H398 - 1,AI$11-$H398>0), INDEX($AA$387:AI$387, 0, $F398) / INDEX($AA$396:BR$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F398+$H398, AJ$11 <= $F398 + INDEX($AA$396:BS$396, 0, $F398)+$H398 - 1,AJ$11-$H398>0), INDEX($AA$387:AJ$387, 0, $F398) / INDEX($AA$396:BS$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F398+$H398, AK$11 <= $F398 + INDEX($AA$396:BT$396, 0, $F398)+$H398 - 1,AK$11-$H398>0), INDEX($AA$387:AK$387, 0, $F398) / INDEX($AA$396:BT$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F398+$H398, AL$11 <= $F398 + INDEX($AA$396:BU$396, 0, $F398)+$H398 - 1,AL$11-$H398>0), INDEX($AA$387:AL$387, 0, $F398) / INDEX($AA$396:BU$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F398+$H398, AM$11 <= $F398 + INDEX($AA$396:BV$396, 0, $F398)+$H398 - 1,AM$11-$H398>0), INDEX($AA$387:AM$387, 0, $F398) / INDEX($AA$396:BV$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F398+$H398, AN$11 <= $F398 + INDEX($AA$396:BW$396, 0, $F398)+$H398 - 1,AN$11-$H398>0), INDEX($AA$387:AN$387, 0, $F398) / INDEX($AA$396:BW$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F398+$H398, AO$11 <= $F398 + INDEX($AA$396:BX$396, 0, $F398)+$H398 - 1,AO$11-$H398>0), INDEX($AA$387:AO$387, 0, $F398) / INDEX($AA$396:BX$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F398+$H398, AP$11 <= $F398 + INDEX($AA$396:BY$396, 0, $F398)+$H398 - 1,AP$11-$H398>0), INDEX($AA$387:AP$387, 0, $F398) / INDEX($AA$396:BY$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F398+$H398, AQ$11 <= $F398 + INDEX($AA$396:BZ$396, 0, $F398)+$H398 - 1,AQ$11-$H398>0), INDEX($AA$387:AQ$387, 0, $F398) / INDEX($AA$396:BZ$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F398+$H398, AR$11 <= $F398 + INDEX($AA$396:CA$396, 0, $F398)+$H398 - 1,AR$11-$H398>0), INDEX($AA$387:AR$387, 0, $F398) / INDEX($AA$396:CA$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F398+$H398, AS$11 <= $F398 + INDEX($AA$396:CB$396, 0, $F398)+$H398 - 1,AS$11-$H398>0), INDEX($AA$387:AS$387, 0, $F398) / INDEX($AA$396:CB$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F398+$H398, AT$11 <= $F398 + INDEX($AA$396:CC$396, 0, $F398)+$H398 - 1,AT$11-$H398>0), INDEX($AA$387:AT$387, 0, $F398) / INDEX($AA$396:CC$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F398+$H398, AU$11 <= $F398 + INDEX($AA$396:CD$396, 0, $F398)+$H398 - 1,AU$11-$H398>0), INDEX($AA$387:AU$387, 0, $F398) / INDEX($AA$396:CD$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F398+$H398, AV$11 <= $F398 + INDEX($AA$396:CE$396, 0, $F398)+$H398 - 1,AV$11-$H398>0), INDEX($AA$387:AV$387, 0, $F398) / INDEX($AA$396:CE$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F398+$H398, AW$11 <= $F398 + INDEX($AA$396:CF$396, 0, $F398)+$H398 - 1,AW$11-$H398>0), INDEX($AA$387:AW$387, 0, $F398) / INDEX($AA$396:CF$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F398+$H398, AX$11 <= $F398 + INDEX($AA$396:CG$396, 0, $F398)+$H398 - 1,AX$11-$H398>0), INDEX($AA$387:AX$387, 0, $F398) / INDEX($AA$396:CG$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F398+$H398, AY$11 <= $F398 + INDEX($AA$396:CH$396, 0, $F398)+$H398 - 1,AY$11-$H398>0), INDEX($AA$387:AY$387, 0, $F398) / INDEX($AA$396:CH$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F398+$H398, AZ$11 <= $F398 + INDEX($AA$396:CI$396, 0, $F398)+$H398 - 1,AZ$11-$H398>0), INDEX($AA$387:AZ$387, 0, $F398) / INDEX($AA$396:CI$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F398+$H398, BA$11 <= $F398 + INDEX($AA$396:CJ$396, 0, $F398)+$H398 - 1,BA$11-$H398>0), INDEX($AA$387:BA$387, 0, $F398) / INDEX($AA$396:CJ$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F398+$H398, BB$11 <= $F398 + INDEX($AA$396:CK$396, 0, $F398)+$H398 - 1,BB$11-$H398>0), INDEX($AA$387:BB$387, 0, $F398) / INDEX($AA$396:CK$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F398+$H398, BC$11 <= $F398 + INDEX($AA$396:CL$396, 0, $F398)+$H398 - 1,BC$11-$H398>0), INDEX($AA$387:BC$387, 0, $F398) / INDEX($AA$396:CL$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F398+$H398, BD$11 <= $F398 + INDEX($AA$396:CM$396, 0, $F398)+$H398 - 1,BD$11-$H398>0), INDEX($AA$387:BD$387, 0, $F398) / INDEX($AA$396:CM$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F398+$H398, BE$11 <= $F398 + INDEX($AA$396:CN$396, 0, $F398)+$H398 - 1,BE$11-$H398>0), INDEX($AA$387:BE$387, 0, $F398) / INDEX($AA$396:CN$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F398+$H398, BF$11 <= $F398 + INDEX($AA$396:CO$396, 0, $F398)+$H398 - 1,BF$11-$H398>0), INDEX($AA$387:BF$387, 0, $F398) / INDEX($AA$396:CO$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F398+$H398, BG$11 <= $F398 + INDEX($AA$396:CP$396, 0, $F398)+$H398 - 1,BG$11-$H398>0), INDEX($AA$387:BG$387, 0, $F398) / INDEX($AA$396:CP$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F398+$H398, BH$11 <= $F398 + INDEX($AA$396:CQ$396, 0, $F398)+$H398 - 1,BH$11-$H398>0), INDEX($AA$387:BH$387, 0, $F398) / INDEX($AA$396:CQ$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F398+$H398, BI$11 <= $F398 + INDEX($AA$396:CR$396, 0, $F398)+$H398 - 1,BI$11-$H398>0), INDEX($AA$387:BI$387, 0, $F398) / INDEX($AA$396:CR$396, 0, $F398), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F398+$H398, BJ$11 <= $F398 + INDEX($AA$396:CS$396, 0, $F398)+$H398 - 1,BJ$11-$H398>0), INDEX($AA$387:BJ$387, 0, $F398) / INDEX($AA$396:CS$396, 0, $F398), 0)","v":0}]
[null,null,null,null," Release, Year 5",5,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F402)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F402+$H402, AA$11 <= $F402 + INDEX($AA$396:BJ$396, 0, $F402)+$H402 - 1,AA$11-$H402>0), INDEX($AA$387:AA$387, 0, $F402) / INDEX($AA$396:BJ$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F402+$H402, AB$11 <= $F402 + INDEX($AA$396:BK$396, 0, $F402)+$H402 - 1,AB$11-$H402>0), INDEX($AA$387:AB$387, 0, $F402) / INDEX($AA$396:BK$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F402+$H402, AC$11 <= $F402 + INDEX($AA$396:BL$396, 0, $F402)+$H402 - 1,AC$11-$H402>0), INDEX($AA$387:AC$387, 0, $F402) / INDEX($AA$396:BL$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F402+$H402, AD$11 <= $F402 + INDEX($AA$396:BM$396, 0, $F402)+$H402 - 1,AD$11-$H402>0), INDEX($AA$387:AD$387, 0, $F402) / INDEX($AA$396:BM$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F402+$H402, AE$11 <= $F402 + INDEX($AA$396:BN$396, 0, $F402)+$H402 - 1,AE$11-$H402>0), INDEX($AA$387:AE$387, 0, $F402) / INDEX($AA$396:BN$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F402+$H402, AF$11 <= $F402 + INDEX($AA$396:BO$396, 0, $F402)+$H402 - 1,AF$11-$H402>0), INDEX($AA$387:AF$387, 0, $F402) / INDEX($AA$396:BO$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F402+$H402, AG$11 <= $F402 + INDEX($AA$396:BP$396, 0, $F402)+$H402 - 1,AG$11-$H402>0), INDEX($AA$387:AG$387, 0, $F402) / INDEX($AA$396:BP$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F402+$H402, AH$11 <= $F402 + INDEX($AA$396:BQ$396, 0, $F402)+$H402 - 1,AH$11-$H402>0), INDEX($AA$387:AH$387, 0, $F402) / INDEX($AA$396:BQ$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F402+$H402, AI$11 <= $F402 + INDEX($AA$396:BR$396, 0, $F402)+$H402 - 1,AI$11-$H402>0), INDEX($AA$387:AI$387, 0, $F402) / INDEX($AA$396:BR$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F402+$H402, AJ$11 <= $F402 + INDEX($AA$396:BS$396, 0, $F402)+$H402 - 1,AJ$11-$H402>0), INDEX($AA$387:AJ$387, 0, $F402) / INDEX($AA$396:BS$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F402+$H402, AK$11 <= $F402 + INDEX($AA$396:BT$396, 0, $F402)+$H402 - 1,AK$11-$H402>0), INDEX($AA$387:AK$387, 0, $F402) / INDEX($AA$396:BT$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F402+$H402, AL$11 <= $F402 + INDEX($AA$396:BU$396, 0, $F402)+$H402 - 1,AL$11-$H402>0), INDEX($AA$387:AL$387, 0, $F402) / INDEX($AA$396:BU$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F402+$H402, AM$11 <= $F402 + INDEX($AA$396:BV$396, 0, $F402)+$H402 - 1,AM$11-$H402>0), INDEX($AA$387:AM$387, 0, $F402) / INDEX($AA$396:BV$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F402+$H402, AN$11 <= $F402 + INDEX($AA$396:BW$396, 0, $F402)+$H402 - 1,AN$11-$H402>0), INDEX($AA$387:AN$387, 0, $F402) / INDEX($AA$396:BW$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F402+$H402, AO$11 <= $F402 + INDEX($AA$396:BX$396, 0, $F402)+$H402 - 1,AO$11-$H402>0), INDEX($AA$387:AO$387, 0, $F402) / INDEX($AA$396:BX$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F402+$H402, AP$11 <= $F402 + INDEX($AA$396:BY$396, 0, $F402)+$H402 - 1,AP$11-$H402>0), INDEX($AA$387:AP$387, 0, $F402) / INDEX($AA$396:BY$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F402+$H402, AQ$11 <= $F402 + INDEX($AA$396:BZ$396, 0, $F402)+$H402 - 1,AQ$11-$H402>0), INDEX($AA$387:AQ$387, 0, $F402) / INDEX($AA$396:BZ$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F402+$H402, AR$11 <= $F402 + INDEX($AA$396:CA$396, 0, $F402)+$H402 - 1,AR$11-$H402>0), INDEX($AA$387:AR$387, 0, $F402) / INDEX($AA$396:CA$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F402+$H402, AS$11 <= $F402 + INDEX($AA$396:CB$396, 0, $F402)+$H402 - 1,AS$11-$H402>0), INDEX($AA$387:AS$387, 0, $F402) / INDEX($AA$396:CB$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F402+$H402, AT$11 <= $F402 + INDEX($AA$396:CC$396, 0, $F402)+$H402 - 1,AT$11-$H402>0), INDEX($AA$387:AT$387, 0, $F402) / INDEX($AA$396:CC$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F402+$H402, AU$11 <= $F402 + INDEX($AA$396:CD$396, 0, $F402)+$H402 - 1,AU$11-$H402>0), INDEX($AA$387:AU$387, 0, $F402) / INDEX($AA$396:CD$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F402+$H402, AV$11 <= $F402 + INDEX($AA$396:CE$396, 0, $F402)+$H402 - 1,AV$11-$H402>0), INDEX($AA$387:AV$387, 0, $F402) / INDEX($AA$396:CE$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F402+$H402, AW$11 <= $F402 + INDEX($AA$396:CF$396, 0, $F402)+$H402 - 1,AW$11-$H402>0), INDEX($AA$387:AW$387, 0, $F402) / INDEX($AA$396:CF$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F402+$H402, AX$11 <= $F402 + INDEX($AA$396:CG$396, 0, $F402)+$H402 - 1,AX$11-$H402>0), INDEX($AA$387:AX$387, 0, $F402) / INDEX($AA$396:CG$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F402+$H402, AY$11 <= $F402 + INDEX($AA$396:CH$396, 0, $F402)+$H402 - 1,AY$11-$H402>0), INDEX($AA$387:AY$387, 0, $F402) / INDEX($AA$396:CH$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F402+$H402, AZ$11 <= $F402 + INDEX($AA$396:CI$396, 0, $F402)+$H402 - 1,AZ$11-$H402>0), INDEX($AA$387:AZ$387, 0, $F402) / INDEX($AA$396:CI$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F402+$H402, BA$11 <= $F402 + INDEX($AA$396:CJ$396, 0, $F402)+$H402 - 1,BA$11-$H402>0), INDEX($AA$387:BA$387, 0, $F402) / INDEX($AA$396:CJ$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F402+$H402, BB$11 <= $F402 + INDEX($AA$396:CK$396, 0, $F402)+$H402 - 1,BB$11-$H402>0), INDEX($AA$387:BB$387, 0, $F402) / INDEX($AA$396:CK$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F402+$H402, BC$11 <= $F402 + INDEX($AA$396:CL$396, 0, $F402)+$H402 - 1,BC$11-$H402>0), INDEX($AA$387:BC$387, 0, $F402) / INDEX($AA$396:CL$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F402+$H402, BD$11 <= $F402 + INDEX($AA$396:CM$396, 0, $F402)+$H402 - 1,BD$11-$H402>0), INDEX($AA$387:BD$387, 0, $F402) / INDEX($AA$396:CM$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F402+$H402, BE$11 <= $F402 + INDEX($AA$396:CN$396, 0, $F402)+$H402 - 1,BE$11-$H402>0), INDEX($AA$387:BE$387, 0, $F402) / INDEX($AA$396:CN$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F402+$H402, BF$11 <= $F402 + INDEX($AA$396:CO$396, 0, $F402)+$H402 - 1,BF$11-$H402>0), INDEX($AA$387:BF$387, 0, $F402) / INDEX($AA$396:CO$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F402+$H402, BG$11 <= $F402 + INDEX($AA$396:CP$396, 0, $F402)+$H402 - 1,BG$11-$H402>0), INDEX($AA$387:BG$387, 0, $F402) / INDEX($AA$396:CP$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F402+$H402, BH$11 <= $F402 + INDEX($AA$396:CQ$396, 0, $F402)+$H402 - 1,BH$11-$H402>0), INDEX($AA$387:BH$387, 0, $F402) / INDEX($AA$396:CQ$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F402+$H402, BI$11 <= $F402 + INDEX($AA$396:CR$396, 0, $F402)+$H402 - 1,BI$11-$H402>0), INDEX($AA$387:BI$387, 0, $F402) / INDEX($AA$396:CR$396, 0, $F402), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F402+$H402, BJ$11 <= $F402 + INDEX($AA$396:CS$396, 0, $F402)+$H402 - 1,BJ$11-$H402>0), INDEX($AA$387:BJ$387, 0, $F402) / INDEX($AA$396:CS$396, 0, $F402), 0)","v":0}]
[null,null,null,null," Release, Year 6",6,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F403)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F403+$H403, AA$11 <= $F403 + INDEX($AA$396:BJ$396, 0, $F403)+$H403 - 1,AA$11-$H403>0), INDEX($AA$387:AA$387, 0, $F403) / INDEX($AA$396:BJ$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F403+$H403, AB$11 <= $F403 + INDEX($AA$396:BK$396, 0, $F403)+$H403 - 1,AB$11-$H403>0), INDEX($AA$387:AB$387, 0, $F403) / INDEX($AA$396:BK$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F403+$H403, AC$11 <= $F403 + INDEX($AA$396:BL$396, 0, $F403)+$H403 - 1,AC$11-$H403>0), INDEX($AA$387:AC$387, 0, $F403) / INDEX($AA$396:BL$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F403+$H403, AD$11 <= $F403 + INDEX($AA$396:BM$396, 0, $F403)+$H403 - 1,AD$11-$H403>0), INDEX($AA$387:AD$387, 0, $F403) / INDEX($AA$396:BM$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F403+$H403, AE$11 <= $F403 + INDEX($AA$396:BN$396, 0, $F403)+$H403 - 1,AE$11-$H403>0), INDEX($AA$387:AE$387, 0, $F403) / INDEX($AA$396:BN$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F403+$H403, AF$11 <= $F403 + INDEX($AA$396:BO$396, 0, $F403)+$H403 - 1,AF$11-$H403>0), INDEX($AA$387:AF$387, 0, $F403) / INDEX($AA$396:BO$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F403+$H403, AG$11 <= $F403 + INDEX($AA$396:BP$396, 0, $F403)+$H403 - 1,AG$11-$H403>0), INDEX($AA$387:AG$387, 0, $F403) / INDEX($AA$396:BP$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F403+$H403, AH$11 <= $F403 + INDEX($AA$396:BQ$396, 0, $F403)+$H403 - 1,AH$11-$H403>0), INDEX($AA$387:AH$387, 0, $F403) / INDEX($AA$396:BQ$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F403+$H403, AI$11 <= $F403 + INDEX($AA$396:BR$396, 0, $F403)+$H403 - 1,AI$11-$H403>0), INDEX($AA$387:AI$387, 0, $F403) / INDEX($AA$396:BR$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F403+$H403, AJ$11 <= $F403 + INDEX($AA$396:BS$396, 0, $F403)+$H403 - 1,AJ$11-$H403>0), INDEX($AA$387:AJ$387, 0, $F403) / INDEX($AA$396:BS$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F403+$H403, AK$11 <= $F403 + INDEX($AA$396:BT$396, 0, $F403)+$H403 - 1,AK$11-$H403>0), INDEX($AA$387:AK$387, 0, $F403) / INDEX($AA$396:BT$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F403+$H403, AL$11 <= $F403 + INDEX($AA$396:BU$396, 0, $F403)+$H403 - 1,AL$11-$H403>0), INDEX($AA$387:AL$387, 0, $F403) / INDEX($AA$396:BU$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F403+$H403, AM$11 <= $F403 + INDEX($AA$396:BV$396, 0, $F403)+$H403 - 1,AM$11-$H403>0), INDEX($AA$387:AM$387, 0, $F403) / INDEX($AA$396:BV$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F403+$H403, AN$11 <= $F403 + INDEX($AA$396:BW$396, 0, $F403)+$H403 - 1,AN$11-$H403>0), INDEX($AA$387:AN$387, 0, $F403) / INDEX($AA$396:BW$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F403+$H403, AO$11 <= $F403 + INDEX($AA$396:BX$396, 0, $F403)+$H403 - 1,AO$11-$H403>0), INDEX($AA$387:AO$387, 0, $F403) / INDEX($AA$396:BX$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F403+$H403, AP$11 <= $F403 + INDEX($AA$396:BY$396, 0, $F403)+$H403 - 1,AP$11-$H403>0), INDEX($AA$387:AP$387, 0, $F403) / INDEX($AA$396:BY$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F403+$H403, AQ$11 <= $F403 + INDEX($AA$396:BZ$396, 0, $F403)+$H403 - 1,AQ$11-$H403>0), INDEX($AA$387:AQ$387, 0, $F403) / INDEX($AA$396:BZ$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F403+$H403, AR$11 <= $F403 + INDEX($AA$396:CA$396, 0, $F403)+$H403 - 1,AR$11-$H403>0), INDEX($AA$387:AR$387, 0, $F403) / INDEX($AA$396:CA$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F403+$H403, AS$11 <= $F403 + INDEX($AA$396:CB$396, 0, $F403)+$H403 - 1,AS$11-$H403>0), INDEX($AA$387:AS$387, 0, $F403) / INDEX($AA$396:CB$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F403+$H403, AT$11 <= $F403 + INDEX($AA$396:CC$396, 0, $F403)+$H403 - 1,AT$11-$H403>0), INDEX($AA$387:AT$387, 0, $F403) / INDEX($AA$396:CC$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F403+$H403, AU$11 <= $F403 + INDEX($AA$396:CD$396, 0, $F403)+$H403 - 1,AU$11-$H403>0), INDEX($AA$387:AU$387, 0, $F403) / INDEX($AA$396:CD$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F403+$H403, AV$11 <= $F403 + INDEX($AA$396:CE$396, 0, $F403)+$H403 - 1,AV$11-$H403>0), INDEX($AA$387:AV$387, 0, $F403) / INDEX($AA$396:CE$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F403+$H403, AW$11 <= $F403 + INDEX($AA$396:CF$396, 0, $F403)+$H403 - 1,AW$11-$H403>0), INDEX($AA$387:AW$387, 0, $F403) / INDEX($AA$396:CF$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F403+$H403, AX$11 <= $F403 + INDEX($AA$396:CG$396, 0, $F403)+$H403 - 1,AX$11-$H403>0), INDEX($AA$387:AX$387, 0, $F403) / INDEX($AA$396:CG$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F403+$H403, AY$11 <= $F403 + INDEX($AA$396:CH$396, 0, $F403)+$H403 - 1,AY$11-$H403>0), INDEX($AA$387:AY$387, 0, $F403) / INDEX($AA$396:CH$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F403+$H403, AZ$11 <= $F403 + INDEX($AA$396:CI$396, 0, $F403)+$H403 - 1,AZ$11-$H403>0), INDEX($AA$387:AZ$387, 0, $F403) / INDEX($AA$396:CI$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F403+$H403, BA$11 <= $F403 + INDEX($AA$396:CJ$396, 0, $F403)+$H403 - 1,BA$11-$H403>0), INDEX($AA$387:BA$387, 0, $F403) / INDEX($AA$396:CJ$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F403+$H403, BB$11 <= $F403 + INDEX($AA$396:CK$396, 0, $F403)+$H403 - 1,BB$11-$H403>0), INDEX($AA$387:BB$387, 0, $F403) / INDEX($AA$396:CK$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F403+$H403, BC$11 <= $F403 + INDEX($AA$396:CL$396, 0, $F403)+$H403 - 1,BC$11-$H403>0), INDEX($AA$387:BC$387, 0, $F403) / INDEX($AA$396:CL$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F403+$H403, BD$11 <= $F403 + INDEX($AA$396:CM$396, 0, $F403)+$H403 - 1,BD$11-$H403>0), INDEX($AA$387:BD$387, 0, $F403) / INDEX($AA$396:CM$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F403+$H403, BE$11 <= $F403 + INDEX($AA$396:CN$396, 0, $F403)+$H403 - 1,BE$11-$H403>0), INDEX($AA$387:BE$387, 0, $F403) / INDEX($AA$396:CN$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F403+$H403, BF$11 <= $F403 + INDEX($AA$396:CO$396, 0, $F403)+$H403 - 1,BF$11-$H403>0), INDEX($AA$387:BF$387, 0, $F403) / INDEX($AA$396:CO$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F403+$H403, BG$11 <= $F403 + INDEX($AA$396:CP$396, 0, $F403)+$H403 - 1,BG$11-$H403>0), INDEX($AA$387:BG$387, 0, $F403) / INDEX($AA$396:CP$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F403+$H403, BH$11 <= $F403 + INDEX($AA$396:CQ$396, 0, $F403)+$H403 - 1,BH$11-$H403>0), INDEX($AA$387:BH$387, 0, $F403) / INDEX($AA$396:CQ$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F403+$H403, BI$11 <= $F403 + INDEX($AA$396:CR$396, 0, $F403)+$H403 - 1,BI$11-$H403>0), INDEX($AA$387:BI$387, 0, $F403) / INDEX($AA$396:CR$396, 0, $F403), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F403+$H403, BJ$11 <= $F403 + INDEX($AA$396:CS$396, 0, $F403)+$H403 - 1,BJ$11-$H403>0), INDEX($AA$387:BJ$387, 0, $F403) / INDEX($AA$396:CS$396, 0, $F403), 0)","v":0}]
[null,null,null,null," Release, Year 9",9,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F406)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F406+$H406, AA$11 <= $F406 + INDEX($AA$396:BJ$396, 0, $F406)+$H406 - 1,AA$11-$H406>0), INDEX($AA$387:AA$387, 0, $F406) / INDEX($AA$396:BJ$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F406+$H406, AB$11 <= $F406 + INDEX($AA$396:BK$396, 0, $F406)+$H406 - 1,AB$11-$H406>0), INDEX($AA$387:AB$387, 0, $F406) / INDEX($AA$396:BK$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F406+$H406, AC$11 <= $F406 + INDEX($AA$396:BL$396, 0, $F406)+$H406 - 1,AC$11-$H406>0), INDEX($AA$387:AC$387, 0, $F406) / INDEX($AA$396:BL$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F406+$H406, AD$11 <= $F406 + INDEX($AA$396:BM$396, 0, $F406)+$H406 - 1,AD$11-$H406>0), INDEX($AA$387:AD$387, 0, $F406) / INDEX($AA$396:BM$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F406+$H406, AE$11 <= $F406 + INDEX($AA$396:BN$396, 0, $F406)+$H406 - 1,AE$11-$H406>0), INDEX($AA$387:AE$387, 0, $F406) / INDEX($AA$396:BN$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F406+$H406, AF$11 <= $F406 + INDEX($AA$396:BO$396, 0, $F406)+$H406 - 1,AF$11-$H406>0), INDEX($AA$387:AF$387, 0, $F406) / INDEX($AA$396:BO$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F406+$H406, AG$11 <= $F406 + INDEX($AA$396:BP$396, 0, $F406)+$H406 - 1,AG$11-$H406>0), INDEX($AA$387:AG$387, 0, $F406) / INDEX($AA$396:BP$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F406+$H406, AH$11 <= $F406 + INDEX($AA$396:BQ$396, 0, $F406)+$H406 - 1,AH$11-$H406>0), INDEX($AA$387:AH$387, 0, $F406) / INDEX($AA$396:BQ$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F406+$H406, AI$11 <= $F406 + INDEX($AA$396:BR$396, 0, $F406)+$H406 - 1,AI$11-$H406>0), INDEX($AA$387:AI$387, 0, $F406) / INDEX($AA$396:BR$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F406+$H406, AJ$11 <= $F406 + INDEX($AA$396:BS$396, 0, $F406)+$H406 - 1,AJ$11-$H406>0), INDEX($AA$387:AJ$387, 0, $F406) / INDEX($AA$396:BS$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F406+$H406, AK$11 <= $F406 + INDEX($AA$396:BT$396, 0, $F406)+$H406 - 1,AK$11-$H406>0), INDEX($AA$387:AK$387, 0, $F406) / INDEX($AA$396:BT$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F406+$H406, AL$11 <= $F406 + INDEX($AA$396:BU$396, 0, $F406)+$H406 - 1,AL$11-$H406>0), INDEX($AA$387:AL$387, 0, $F406) / INDEX($AA$396:BU$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F406+$H406, AM$11 <= $F406 + INDEX($AA$396:BV$396, 0, $F406)+$H406 - 1,AM$11-$H406>0), INDEX($AA$387:AM$387, 0, $F406) / INDEX($AA$396:BV$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F406+$H406, AN$11 <= $F406 + INDEX($AA$396:BW$396, 0, $F406)+$H406 - 1,AN$11-$H406>0), INDEX($AA$387:AN$387, 0, $F406) / INDEX($AA$396:BW$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F406+$H406, AO$11 <= $F406 + INDEX($AA$396:BX$396, 0, $F406)+$H406 - 1,AO$11-$H406>0), INDEX($AA$387:AO$387, 0, $F406) / INDEX($AA$396:BX$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F406+$H406, AP$11 <= $F406 + INDEX($AA$396:BY$396, 0, $F406)+$H406 - 1,AP$11-$H406>0), INDEX($AA$387:AP$387, 0, $F406) / INDEX($AA$396:BY$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F406+$H406, AQ$11 <= $F406 + INDEX($AA$396:BZ$396, 0, $F406)+$H406 - 1,AQ$11-$H406>0), INDEX($AA$387:AQ$387, 0, $F406) / INDEX($AA$396:BZ$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F406+$H406, AR$11 <= $F406 + INDEX($AA$396:CA$396, 0, $F406)+$H406 - 1,AR$11-$H406>0), INDEX($AA$387:AR$387, 0, $F406) / INDEX($AA$396:CA$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F406+$H406, AS$11 <= $F406 + INDEX($AA$396:CB$396, 0, $F406)+$H406 - 1,AS$11-$H406>0), INDEX($AA$387:AS$387, 0, $F406) / INDEX($AA$396:CB$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F406+$H406, AT$11 <= $F406 + INDEX($AA$396:CC$396, 0, $F406)+$H406 - 1,AT$11-$H406>0), INDEX($AA$387:AT$387, 0, $F406) / INDEX($AA$396:CC$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F406+$H406, AU$11 <= $F406 + INDEX($AA$396:CD$396, 0, $F406)+$H406 - 1,AU$11-$H406>0), INDEX($AA$387:AU$387, 0, $F406) / INDEX($AA$396:CD$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F406+$H406, AV$11 <= $F406 + INDEX($AA$396:CE$396, 0, $F406)+$H406 - 1,AV$11-$H406>0), INDEX($AA$387:AV$387, 0, $F406) / INDEX($AA$396:CE$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F406+$H406, AW$11 <= $F406 + INDEX($AA$396:CF$396, 0, $F406)+$H406 - 1,AW$11-$H406>0), INDEX($AA$387:AW$387, 0, $F406) / INDEX($AA$396:CF$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F406+$H406, AX$11 <= $F406 + INDEX($AA$396:CG$396, 0, $F406)+$H406 - 1,AX$11-$H406>0), INDEX($AA$387:AX$387, 0, $F406) / INDEX($AA$396:CG$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F406+$H406, AY$11 <= $F406 + INDEX($AA$396:CH$396, 0, $F406)+$H406 - 1,AY$11-$H406>0), INDEX($AA$387:AY$387, 0, $F406) / INDEX($AA$396:CH$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F406+$H406, AZ$11 <= $F406 + INDEX($AA$396:CI$396, 0, $F406)+$H406 - 1,AZ$11-$H406>0), INDEX($AA$387:AZ$387, 0, $F406) / INDEX($AA$396:CI$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F406+$H406, BA$11 <= $F406 + INDEX($AA$396:CJ$396, 0, $F406)+$H406 - 1,BA$11-$H406>0), INDEX($AA$387:BA$387, 0, $F406) / INDEX($AA$396:CJ$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F406+$H406, BB$11 <= $F406 + INDEX($AA$396:CK$396, 0, $F406)+$H406 - 1,BB$11-$H406>0), INDEX($AA$387:BB$387, 0, $F406) / INDEX($AA$396:CK$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F406+$H406, BC$11 <= $F406 + INDEX($AA$396:CL$396, 0, $F406)+$H406 - 1,BC$11-$H406>0), INDEX($AA$387:BC$387, 0, $F406) / INDEX($AA$396:CL$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F406+$H406, BD$11 <= $F406 + INDEX($AA$396:CM$396, 0, $F406)+$H406 - 1,BD$11-$H406>0), INDEX($AA$387:BD$387, 0, $F406) / INDEX($AA$396:CM$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F406+$H406, BE$11 <= $F406 + INDEX($AA$396:CN$396, 0, $F406)+$H406 - 1,BE$11-$H406>0), INDEX($AA$387:BE$387, 0, $F406) / INDEX($AA$396:CN$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F406+$H406, BF$11 <= $F406 + INDEX($AA$396:CO$396, 0, $F406)+$H406 - 1,BF$11-$H406>0), INDEX($AA$387:BF$387, 0, $F406) / INDEX($AA$396:CO$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F406+$H406, BG$11 <= $F406 + INDEX($AA$396:CP$396, 0, $F406)+$H406 - 1,BG$11-$H406>0), INDEX($AA$387:BG$387, 0, $F406) / INDEX($AA$396:CP$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F406+$H406, BH$11 <= $F406 + INDEX($AA$396:CQ$396, 0, $F406)+$H406 - 1,BH$11-$H406>0), INDEX($AA$387:BH$387, 0, $F406) / INDEX($AA$396:CQ$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F406+$H406, BI$11 <= $F406 + INDEX($AA$396:CR$396, 0, $F406)+$H406 - 1,BI$11-$H406>0), INDEX($AA$387:BI$387, 0, $F406) / INDEX($AA$396:CR$396, 0, $F406), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F406+$H406, BJ$11 <= $F406 + INDEX($AA$396:CS$396, 0, $F406)+$H406 - 1,BJ$11-$H406>0), INDEX($AA$387:BJ$387, 0, $F406) / INDEX($AA$396:CS$396, 0, $F406), 0)","v":0}]
[null,null,null,null," Release, Year 11",11,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F408)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F408+$H408, AA$11 <= $F408 + INDEX($AA$396:BJ$396, 0, $F408)+$H408 - 1,AA$11-$H408>0), INDEX($AA$387:AA$387, 0, $F408) / INDEX($AA$396:BJ$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F408+$H408, AB$11 <= $F408 + INDEX($AA$396:BK$396, 0, $F408)+$H408 - 1,AB$11-$H408>0), INDEX($AA$387:AB$387, 0, $F408) / INDEX($AA$396:BK$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F408+$H408, AC$11 <= $F408 + INDEX($AA$396:BL$396, 0, $F408)+$H408 - 1,AC$11-$H408>0), INDEX($AA$387:AC$387, 0, $F408) / INDEX($AA$396:BL$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F408+$H408, AD$11 <= $F408 + INDEX($AA$396:BM$396, 0, $F408)+$H408 - 1,AD$11-$H408>0), INDEX($AA$387:AD$387, 0, $F408) / INDEX($AA$396:BM$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F408+$H408, AE$11 <= $F408 + INDEX($AA$396:BN$396, 0, $F408)+$H408 - 1,AE$11-$H408>0), INDEX($AA$387:AE$387, 0, $F408) / INDEX($AA$396:BN$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F408+$H408, AF$11 <= $F408 + INDEX($AA$396:BO$396, 0, $F408)+$H408 - 1,AF$11-$H408>0), INDEX($AA$387:AF$387, 0, $F408) / INDEX($AA$396:BO$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F408+$H408, AG$11 <= $F408 + INDEX($AA$396:BP$396, 0, $F408)+$H408 - 1,AG$11-$H408>0), INDEX($AA$387:AG$387, 0, $F408) / INDEX($AA$396:BP$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F408+$H408, AH$11 <= $F408 + INDEX($AA$396:BQ$396, 0, $F408)+$H408 - 1,AH$11-$H408>0), INDEX($AA$387:AH$387, 0, $F408) / INDEX($AA$396:BQ$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F408+$H408, AI$11 <= $F408 + INDEX($AA$396:BR$396, 0, $F408)+$H408 - 1,AI$11-$H408>0), INDEX($AA$387:AI$387, 0, $F408) / INDEX($AA$396:BR$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F408+$H408, AJ$11 <= $F408 + INDEX($AA$396:BS$396, 0, $F408)+$H408 - 1,AJ$11-$H408>0), INDEX($AA$387:AJ$387, 0, $F408) / INDEX($AA$396:BS$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F408+$H408, AK$11 <= $F408 + INDEX($AA$396:BT$396, 0, $F408)+$H408 - 1,AK$11-$H408>0), INDEX($AA$387:AK$387, 0, $F408) / INDEX($AA$396:BT$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F408+$H408, AL$11 <= $F408 + INDEX($AA$396:BU$396, 0, $F408)+$H408 - 1,AL$11-$H408>0), INDEX($AA$387:AL$387, 0, $F408) / INDEX($AA$396:BU$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F408+$H408, AM$11 <= $F408 + INDEX($AA$396:BV$396, 0, $F408)+$H408 - 1,AM$11-$H408>0), INDEX($AA$387:AM$387, 0, $F408) / INDEX($AA$396:BV$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F408+$H408, AN$11 <= $F408 + INDEX($AA$396:BW$396, 0, $F408)+$H408 - 1,AN$11-$H408>0), INDEX($AA$387:AN$387, 0, $F408) / INDEX($AA$396:BW$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F408+$H408, AO$11 <= $F408 + INDEX($AA$396:BX$396, 0, $F408)+$H408 - 1,AO$11-$H408>0), INDEX($AA$387:AO$387, 0, $F408) / INDEX($AA$396:BX$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F408+$H408, AP$11 <= $F408 + INDEX($AA$396:BY$396, 0, $F408)+$H408 - 1,AP$11-$H408>0), INDEX($AA$387:AP$387, 0, $F408) / INDEX($AA$396:BY$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F408+$H408, AQ$11 <= $F408 + INDEX($AA$396:BZ$396, 0, $F408)+$H408 - 1,AQ$11-$H408>0), INDEX($AA$387:AQ$387, 0, $F408) / INDEX($AA$396:BZ$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F408+$H408, AR$11 <= $F408 + INDEX($AA$396:CA$396, 0, $F408)+$H408 - 1,AR$11-$H408>0), INDEX($AA$387:AR$387, 0, $F408) / INDEX($AA$396:CA$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F408+$H408, AS$11 <= $F408 + INDEX($AA$396:CB$396, 0, $F408)+$H408 - 1,AS$11-$H408>0), INDEX($AA$387:AS$387, 0, $F408) / INDEX($AA$396:CB$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F408+$H408, AT$11 <= $F408 + INDEX($AA$396:CC$396, 0, $F408)+$H408 - 1,AT$11-$H408>0), INDEX($AA$387:AT$387, 0, $F408) / INDEX($AA$396:CC$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F408+$H408, AU$11 <= $F408 + INDEX($AA$396:CD$396, 0, $F408)+$H408 - 1,AU$11-$H408>0), INDEX($AA$387:AU$387, 0, $F408) / INDEX($AA$396:CD$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F408+$H408, AV$11 <= $F408 + INDEX($AA$396:CE$396, 0, $F408)+$H408 - 1,AV$11-$H408>0), INDEX($AA$387:AV$387, 0, $F408) / INDEX($AA$396:CE$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F408+$H408, AW$11 <= $F408 + INDEX($AA$396:CF$396, 0, $F408)+$H408 - 1,AW$11-$H408>0), INDEX($AA$387:AW$387, 0, $F408) / INDEX($AA$396:CF$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F408+$H408, AX$11 <= $F408 + INDEX($AA$396:CG$396, 0, $F408)+$H408 - 1,AX$11-$H408>0), INDEX($AA$387:AX$387, 0, $F408) / INDEX($AA$396:CG$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F408+$H408, AY$11 <= $F408 + INDEX($AA$396:CH$396, 0, $F408)+$H408 - 1,AY$11-$H408>0), INDEX($AA$387:AY$387, 0, $F408) / INDEX($AA$396:CH$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F408+$H408, AZ$11 <= $F408 + INDEX($AA$396:CI$396, 0, $F408)+$H408 - 1,AZ$11-$H408>0), INDEX($AA$387:AZ$387, 0, $F408) / INDEX($AA$396:CI$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F408+$H408, BA$11 <= $F408 + INDEX($AA$396:CJ$396, 0, $F408)+$H408 - 1,BA$11-$H408>0), INDEX($AA$387:BA$387, 0, $F408) / INDEX($AA$396:CJ$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F408+$H408, BB$11 <= $F408 + INDEX($AA$396:CK$396, 0, $F408)+$H408 - 1,BB$11-$H408>0), INDEX($AA$387:BB$387, 0, $F408) / INDEX($AA$396:CK$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F408+$H408, BC$11 <= $F408 + INDEX($AA$396:CL$396, 0, $F408)+$H408 - 1,BC$11-$H408>0), INDEX($AA$387:BC$387, 0, $F408) / INDEX($AA$396:CL$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F408+$H408, BD$11 <= $F408 + INDEX($AA$396:CM$396, 0, $F408)+$H408 - 1,BD$11-$H408>0), INDEX($AA$387:BD$387, 0, $F408) / INDEX($AA$396:CM$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F408+$H408, BE$11 <= $F408 + INDEX($AA$396:CN$396, 0, $F408)+$H408 - 1,BE$11-$H408>0), INDEX($AA$387:BE$387, 0, $F408) / INDEX($AA$396:CN$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F408+$H408, BF$11 <= $F408 + INDEX($AA$396:CO$396, 0, $F408)+$H408 - 1,BF$11-$H408>0), INDEX($AA$387:BF$387, 0, $F408) / INDEX($AA$396:CO$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F408+$H408, BG$11 <= $F408 + INDEX($AA$396:CP$396, 0, $F408)+$H408 - 1,BG$11-$H408>0), INDEX($AA$387:BG$387, 0, $F408) / INDEX($AA$396:CP$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F408+$H408, BH$11 <= $F408 + INDEX($AA$396:CQ$396, 0, $F408)+$H408 - 1,BH$11-$H408>0), INDEX($AA$387:BH$387, 0, $F408) / INDEX($AA$396:CQ$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F408+$H408, BI$11 <= $F408 + INDEX($AA$396:CR$396, 0, $F408)+$H408 - 1,BI$11-$H408>0), INDEX($AA$387:BI$387, 0, $F408) / INDEX($AA$396:CR$396, 0, $F408), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F408+$H408, BJ$11 <= $F408 + INDEX($AA$396:CS$396, 0, $F408)+$H408 - 1,BJ$11-$H408>0), INDEX($AA$387:BJ$387, 0, $F408) / INDEX($AA$396:CS$396, 0, $F408), 0)","v":0}]
[null,null,null,null," Release, Year 14",14,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F411)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F411+$H411, AA$11 <= $F411 + INDEX($AA$396:BJ$396, 0, $F411)+$H411 - 1,AA$11-$H411>0), INDEX($AA$387:AA$387, 0, $F411) / INDEX($AA$396:BJ$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F411+$H411, AB$11 <= $F411 + INDEX($AA$396:BK$396, 0, $F411)+$H411 - 1,AB$11-$H411>0), INDEX($AA$387:AB$387, 0, $F411) / INDEX($AA$396:BK$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F411+$H411, AC$11 <= $F411 + INDEX($AA$396:BL$396, 0, $F411)+$H411 - 1,AC$11-$H411>0), INDEX($AA$387:AC$387, 0, $F411) / INDEX($AA$396:BL$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F411+$H411, AD$11 <= $F411 + INDEX($AA$396:BM$396, 0, $F411)+$H411 - 1,AD$11-$H411>0), INDEX($AA$387:AD$387, 0, $F411) / INDEX($AA$396:BM$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F411+$H411, AE$11 <= $F411 + INDEX($AA$396:BN$396, 0, $F411)+$H411 - 1,AE$11-$H411>0), INDEX($AA$387:AE$387, 0, $F411) / INDEX($AA$396:BN$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F411+$H411, AF$11 <= $F411 + INDEX($AA$396:BO$396, 0, $F411)+$H411 - 1,AF$11-$H411>0), INDEX($AA$387:AF$387, 0, $F411) / INDEX($AA$396:BO$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F411+$H411, AG$11 <= $F411 + INDEX($AA$396:BP$396, 0, $F411)+$H411 - 1,AG$11-$H411>0), INDEX($AA$387:AG$387, 0, $F411) / INDEX($AA$396:BP$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F411+$H411, AH$11 <= $F411 + INDEX($AA$396:BQ$396, 0, $F411)+$H411 - 1,AH$11-$H411>0), INDEX($AA$387:AH$387, 0, $F411) / INDEX($AA$396:BQ$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F411+$H411, AI$11 <= $F411 + INDEX($AA$396:BR$396, 0, $F411)+$H411 - 1,AI$11-$H411>0), INDEX($AA$387:AI$387, 0, $F411) / INDEX($AA$396:BR$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F411+$H411, AJ$11 <= $F411 + INDEX($AA$396:BS$396, 0, $F411)+$H411 - 1,AJ$11-$H411>0), INDEX($AA$387:AJ$387, 0, $F411) / INDEX($AA$396:BS$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F411+$H411, AK$11 <= $F411 + INDEX($AA$396:BT$396, 0, $F411)+$H411 - 1,AK$11-$H411>0), INDEX($AA$387:AK$387, 0, $F411) / INDEX($AA$396:BT$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F411+$H411, AL$11 <= $F411 + INDEX($AA$396:BU$396, 0, $F411)+$H411 - 1,AL$11-$H411>0), INDEX($AA$387:AL$387, 0, $F411) / INDEX($AA$396:BU$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F411+$H411, AM$11 <= $F411 + INDEX($AA$396:BV$396, 0, $F411)+$H411 - 1,AM$11-$H411>0), INDEX($AA$387:AM$387, 0, $F411) / INDEX($AA$396:BV$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F411+$H411, AN$11 <= $F411 + INDEX($AA$396:BW$396, 0, $F411)+$H411 - 1,AN$11-$H411>0), INDEX($AA$387:AN$387, 0, $F411) / INDEX($AA$396:BW$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F411+$H411, AO$11 <= $F411 + INDEX($AA$396:BX$396, 0, $F411)+$H411 - 1,AO$11-$H411>0), INDEX($AA$387:AO$387, 0, $F411) / INDEX($AA$396:BX$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F411+$H411, AP$11 <= $F411 + INDEX($AA$396:BY$396, 0, $F411)+$H411 - 1,AP$11-$H411>0), INDEX($AA$387:AP$387, 0, $F411) / INDEX($AA$396:BY$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F411+$H411, AQ$11 <= $F411 + INDEX($AA$396:BZ$396, 0, $F411)+$H411 - 1,AQ$11-$H411>0), INDEX($AA$387:AQ$387, 0, $F411) / INDEX($AA$396:BZ$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F411+$H411, AR$11 <= $F411 + INDEX($AA$396:CA$396, 0, $F411)+$H411 - 1,AR$11-$H411>0), INDEX($AA$387:AR$387, 0, $F411) / INDEX($AA$396:CA$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F411+$H411, AS$11 <= $F411 + INDEX($AA$396:CB$396, 0, $F411)+$H411 - 1,AS$11-$H411>0), INDEX($AA$387:AS$387, 0, $F411) / INDEX($AA$396:CB$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F411+$H411, AT$11 <= $F411 + INDEX($AA$396:CC$396, 0, $F411)+$H411 - 1,AT$11-$H411>0), INDEX($AA$387:AT$387, 0, $F411) / INDEX($AA$396:CC$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F411+$H411, AU$11 <= $F411 + INDEX($AA$396:CD$396, 0, $F411)+$H411 - 1,AU$11-$H411>0), INDEX($AA$387:AU$387, 0, $F411) / INDEX($AA$396:CD$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F411+$H411, AV$11 <= $F411 + INDEX($AA$396:CE$396, 0, $F411)+$H411 - 1,AV$11-$H411>0), INDEX($AA$387:AV$387, 0, $F411) / INDEX($AA$396:CE$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F411+$H411, AW$11 <= $F411 + INDEX($AA$396:CF$396, 0, $F411)+$H411 - 1,AW$11-$H411>0), INDEX($AA$387:AW$387, 0, $F411) / INDEX($AA$396:CF$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F411+$H411, AX$11 <= $F411 + INDEX($AA$396:CG$396, 0, $F411)+$H411 - 1,AX$11-$H411>0), INDEX($AA$387:AX$387, 0, $F411) / INDEX($AA$396:CG$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F411+$H411, AY$11 <= $F411 + INDEX($AA$396:CH$396, 0, $F411)+$H411 - 1,AY$11-$H411>0), INDEX($AA$387:AY$387, 0, $F411) / INDEX($AA$396:CH$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F411+$H411, AZ$11 <= $F411 + INDEX($AA$396:CI$396, 0, $F411)+$H411 - 1,AZ$11-$H411>0), INDEX($AA$387:AZ$387, 0, $F411) / INDEX($AA$396:CI$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F411+$H411, BA$11 <= $F411 + INDEX($AA$396:CJ$396, 0, $F411)+$H411 - 1,BA$11-$H411>0), INDEX($AA$387:BA$387, 0, $F411) / INDEX($AA$396:CJ$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F411+$H411, BB$11 <= $F411 + INDEX($AA$396:CK$396, 0, $F411)+$H411 - 1,BB$11-$H411>0), INDEX($AA$387:BB$387, 0, $F411) / INDEX($AA$396:CK$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F411+$H411, BC$11 <= $F411 + INDEX($AA$396:CL$396, 0, $F411)+$H411 - 1,BC$11-$H411>0), INDEX($AA$387:BC$387, 0, $F411) / INDEX($AA$396:CL$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F411+$H411, BD$11 <= $F411 + INDEX($AA$396:CM$396, 0, $F411)+$H411 - 1,BD$11-$H411>0), INDEX($AA$387:BD$387, 0, $F411) / INDEX($AA$396:CM$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F411+$H411, BE$11 <= $F411 + INDEX($AA$396:CN$396, 0, $F411)+$H411 - 1,BE$11-$H411>0), INDEX($AA$387:BE$387, 0, $F411) / INDEX($AA$396:CN$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F411+$H411, BF$11 <= $F411 + INDEX($AA$396:CO$396, 0, $F411)+$H411 - 1,BF$11-$H411>0), INDEX($AA$387:BF$387, 0, $F411) / INDEX($AA$396:CO$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F411+$H411, BG$11 <= $F411 + INDEX($AA$396:CP$396, 0, $F411)+$H411 - 1,BG$11-$H411>0), INDEX($AA$387:BG$387, 0, $F411) / INDEX($AA$396:CP$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F411+$H411, BH$11 <= $F411 + INDEX($AA$396:CQ$396, 0, $F411)+$H411 - 1,BH$11-$H411>0), INDEX($AA$387:BH$387, 0, $F411) / INDEX($AA$396:CQ$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F411+$H411, BI$11 <= $F411 + INDEX($AA$396:CR$396, 0, $F411)+$H411 - 1,BI$11-$H411>0), INDEX($AA$387:BI$387, 0, $F411) / INDEX($AA$396:CR$396, 0, $F411), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F411+$H411, BJ$11 <= $F411 + INDEX($AA$396:CS$396, 0, $F411)+$H411 - 1,BJ$11-$H411>0), INDEX($AA$387:BJ$387, 0, $F411) / INDEX($AA$396:CS$396, 0, $F411), 0)","v":0}]
[null,null,null,null," Release, Year 16",16,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F413)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F413+$H413, AA$11 <= $F413 + INDEX($AA$396:BJ$396, 0, $F413)+$H413 - 1,AA$11-$H413>0), INDEX($AA$387:AA$387, 0, $F413) / INDEX($AA$396:BJ$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F413+$H413, AB$11 <= $F413 + INDEX($AA$396:BK$396, 0, $F413)+$H413 - 1,AB$11-$H413>0), INDEX($AA$387:AB$387, 0, $F413) / INDEX($AA$396:BK$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F413+$H413, AC$11 <= $F413 + INDEX($AA$396:BL$396, 0, $F413)+$H413 - 1,AC$11-$H413>0), INDEX($AA$387:AC$387, 0, $F413) / INDEX($AA$396:BL$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F413+$H413, AD$11 <= $F413 + INDEX($AA$396:BM$396, 0, $F413)+$H413 - 1,AD$11-$H413>0), INDEX($AA$387:AD$387, 0, $F413) / INDEX($AA$396:BM$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F413+$H413, AE$11 <= $F413 + INDEX($AA$396:BN$396, 0, $F413)+$H413 - 1,AE$11-$H413>0), INDEX($AA$387:AE$387, 0, $F413) / INDEX($AA$396:BN$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F413+$H413, AF$11 <= $F413 + INDEX($AA$396:BO$396, 0, $F413)+$H413 - 1,AF$11-$H413>0), INDEX($AA$387:AF$387, 0, $F413) / INDEX($AA$396:BO$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F413+$H413, AG$11 <= $F413 + INDEX($AA$396:BP$396, 0, $F413)+$H413 - 1,AG$11-$H413>0), INDEX($AA$387:AG$387, 0, $F413) / INDEX($AA$396:BP$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F413+$H413, AH$11 <= $F413 + INDEX($AA$396:BQ$396, 0, $F413)+$H413 - 1,AH$11-$H413>0), INDEX($AA$387:AH$387, 0, $F413) / INDEX($AA$396:BQ$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F413+$H413, AI$11 <= $F413 + INDEX($AA$396:BR$396, 0, $F413)+$H413 - 1,AI$11-$H413>0), INDEX($AA$387:AI$387, 0, $F413) / INDEX($AA$396:BR$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F413+$H413, AJ$11 <= $F413 + INDEX($AA$396:BS$396, 0, $F413)+$H413 - 1,AJ$11-$H413>0), INDEX($AA$387:AJ$387, 0, $F413) / INDEX($AA$396:BS$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F413+$H413, AK$11 <= $F413 + INDEX($AA$396:BT$396, 0, $F413)+$H413 - 1,AK$11-$H413>0), INDEX($AA$387:AK$387, 0, $F413) / INDEX($AA$396:BT$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F413+$H413, AL$11 <= $F413 + INDEX($AA$396:BU$396, 0, $F413)+$H413 - 1,AL$11-$H413>0), INDEX($AA$387:AL$387, 0, $F413) / INDEX($AA$396:BU$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F413+$H413, AM$11 <= $F413 + INDEX($AA$396:BV$396, 0, $F413)+$H413 - 1,AM$11-$H413>0), INDEX($AA$387:AM$387, 0, $F413) / INDEX($AA$396:BV$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F413+$H413, AN$11 <= $F413 + INDEX($AA$396:BW$396, 0, $F413)+$H413 - 1,AN$11-$H413>0), INDEX($AA$387:AN$387, 0, $F413) / INDEX($AA$396:BW$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F413+$H413, AO$11 <= $F413 + INDEX($AA$396:BX$396, 0, $F413)+$H413 - 1,AO$11-$H413>0), INDEX($AA$387:AO$387, 0, $F413) / INDEX($AA$396:BX$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F413+$H413, AP$11 <= $F413 + INDEX($AA$396:BY$396, 0, $F413)+$H413 - 1,AP$11-$H413>0), INDEX($AA$387:AP$387, 0, $F413) / INDEX($AA$396:BY$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F413+$H413, AQ$11 <= $F413 + INDEX($AA$396:BZ$396, 0, $F413)+$H413 - 1,AQ$11-$H413>0), INDEX($AA$387:AQ$387, 0, $F413) / INDEX($AA$396:BZ$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F413+$H413, AR$11 <= $F413 + INDEX($AA$396:CA$396, 0, $F413)+$H413 - 1,AR$11-$H413>0), INDEX($AA$387:AR$387, 0, $F413) / INDEX($AA$396:CA$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F413+$H413, AS$11 <= $F413 + INDEX($AA$396:CB$396, 0, $F413)+$H413 - 1,AS$11-$H413>0), INDEX($AA$387:AS$387, 0, $F413) / INDEX($AA$396:CB$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F413+$H413, AT$11 <= $F413 + INDEX($AA$396:CC$396, 0, $F413)+$H413 - 1,AT$11-$H413>0), INDEX($AA$387:AT$387, 0, $F413) / INDEX($AA$396:CC$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F413+$H413, AU$11 <= $F413 + INDEX($AA$396:CD$396, 0, $F413)+$H413 - 1,AU$11-$H413>0), INDEX($AA$387:AU$387, 0, $F413) / INDEX($AA$396:CD$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F413+$H413, AV$11 <= $F413 + INDEX($AA$396:CE$396, 0, $F413)+$H413 - 1,AV$11-$H413>0), INDEX($AA$387:AV$387, 0, $F413) / INDEX($AA$396:CE$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F413+$H413, AW$11 <= $F413 + INDEX($AA$396:CF$396, 0, $F413)+$H413 - 1,AW$11-$H413>0), INDEX($AA$387:AW$387, 0, $F413) / INDEX($AA$396:CF$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F413+$H413, AX$11 <= $F413 + INDEX($AA$396:CG$396, 0, $F413)+$H413 - 1,AX$11-$H413>0), INDEX($AA$387:AX$387, 0, $F413) / INDEX($AA$396:CG$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F413+$H413, AY$11 <= $F413 + INDEX($AA$396:CH$396, 0, $F413)+$H413 - 1,AY$11-$H413>0), INDEX($AA$387:AY$387, 0, $F413) / INDEX($AA$396:CH$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F413+$H413, AZ$11 <= $F413 + INDEX($AA$396:CI$396, 0, $F413)+$H413 - 1,AZ$11-$H413>0), INDEX($AA$387:AZ$387, 0, $F413) / INDEX($AA$396:CI$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F413+$H413, BA$11 <= $F413 + INDEX($AA$396:CJ$396, 0, $F413)+$H413 - 1,BA$11-$H413>0), INDEX($AA$387:BA$387, 0, $F413) / INDEX($AA$396:CJ$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F413+$H413, BB$11 <= $F413 + INDEX($AA$396:CK$396, 0, $F413)+$H413 - 1,BB$11-$H413>0), INDEX($AA$387:BB$387, 0, $F413) / INDEX($AA$396:CK$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F413+$H413, BC$11 <= $F413 + INDEX($AA$396:CL$396, 0, $F413)+$H413 - 1,BC$11-$H413>0), INDEX($AA$387:BC$387, 0, $F413) / INDEX($AA$396:CL$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F413+$H413, BD$11 <= $F413 + INDEX($AA$396:CM$396, 0, $F413)+$H413 - 1,BD$11-$H413>0), INDEX($AA$387:BD$387, 0, $F413) / INDEX($AA$396:CM$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F413+$H413, BE$11 <= $F413 + INDEX($AA$396:CN$396, 0, $F413)+$H413 - 1,BE$11-$H413>0), INDEX($AA$387:BE$387, 0, $F413) / INDEX($AA$396:CN$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F413+$H413, BF$11 <= $F413 + INDEX($AA$396:CO$396, 0, $F413)+$H413 - 1,BF$11-$H413>0), INDEX($AA$387:BF$387, 0, $F413) / INDEX($AA$396:CO$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F413+$H413, BG$11 <= $F413 + INDEX($AA$396:CP$396, 0, $F413)+$H413 - 1,BG$11-$H413>0), INDEX($AA$387:BG$387, 0, $F413) / INDEX($AA$396:CP$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F413+$H413, BH$11 <= $F413 + INDEX($AA$396:CQ$396, 0, $F413)+$H413 - 1,BH$11-$H413>0), INDEX($AA$387:BH$387, 0, $F413) / INDEX($AA$396:CQ$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F413+$H413, BI$11 <= $F413 + INDEX($AA$396:CR$396, 0, $F413)+$H413 - 1,BI$11-$H413>0), INDEX($AA$387:BI$387, 0, $F413) / INDEX($AA$396:CR$396, 0, $F413), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F413+$H413, BJ$11 <= $F413 + INDEX($AA$396:CS$396, 0, $F413)+$H413 - 1,BJ$11-$H413>0), INDEX($AA$387:BJ$387, 0, $F413) / INDEX($AA$396:CS$396, 0, $F413), 0)","v":0}]
[null,null,null,null," Release, Year 19",19,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F416)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F416+$H416, AA$11 <= $F416 + INDEX($AA$396:BJ$396, 0, $F416)+$H416 - 1,AA$11-$H416>0), INDEX($AA$387:AA$387, 0, $F416) / INDEX($AA$396:BJ$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F416+$H416, AB$11 <= $F416 + INDEX($AA$396:BK$396, 0, $F416)+$H416 - 1,AB$11-$H416>0), INDEX($AA$387:AB$387, 0, $F416) / INDEX($AA$396:BK$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F416+$H416, AC$11 <= $F416 + INDEX($AA$396:BL$396, 0, $F416)+$H416 - 1,AC$11-$H416>0), INDEX($AA$387:AC$387, 0, $F416) / INDEX($AA$396:BL$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F416+$H416, AD$11 <= $F416 + INDEX($AA$396:BM$396, 0, $F416)+$H416 - 1,AD$11-$H416>0), INDEX($AA$387:AD$387, 0, $F416) / INDEX($AA$396:BM$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F416+$H416, AE$11 <= $F416 + INDEX($AA$396:BN$396, 0, $F416)+$H416 - 1,AE$11-$H416>0), INDEX($AA$387:AE$387, 0, $F416) / INDEX($AA$396:BN$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F416+$H416, AF$11 <= $F416 + INDEX($AA$396:BO$396, 0, $F416)+$H416 - 1,AF$11-$H416>0), INDEX($AA$387:AF$387, 0, $F416) / INDEX($AA$396:BO$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F416+$H416, AG$11 <= $F416 + INDEX($AA$396:BP$396, 0, $F416)+$H416 - 1,AG$11-$H416>0), INDEX($AA$387:AG$387, 0, $F416) / INDEX($AA$396:BP$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F416+$H416, AH$11 <= $F416 + INDEX($AA$396:BQ$396, 0, $F416)+$H416 - 1,AH$11-$H416>0), INDEX($AA$387:AH$387, 0, $F416) / INDEX($AA$396:BQ$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F416+$H416, AI$11 <= $F416 + INDEX($AA$396:BR$396, 0, $F416)+$H416 - 1,AI$11-$H416>0), INDEX($AA$387:AI$387, 0, $F416) / INDEX($AA$396:BR$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F416+$H416, AJ$11 <= $F416 + INDEX($AA$396:BS$396, 0, $F416)+$H416 - 1,AJ$11-$H416>0), INDEX($AA$387:AJ$387, 0, $F416) / INDEX($AA$396:BS$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F416+$H416, AK$11 <= $F416 + INDEX($AA$396:BT$396, 0, $F416)+$H416 - 1,AK$11-$H416>0), INDEX($AA$387:AK$387, 0, $F416) / INDEX($AA$396:BT$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F416+$H416, AL$11 <= $F416 + INDEX($AA$396:BU$396, 0, $F416)+$H416 - 1,AL$11-$H416>0), INDEX($AA$387:AL$387, 0, $F416) / INDEX($AA$396:BU$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F416+$H416, AM$11 <= $F416 + INDEX($AA$396:BV$396, 0, $F416)+$H416 - 1,AM$11-$H416>0), INDEX($AA$387:AM$387, 0, $F416) / INDEX($AA$396:BV$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F416+$H416, AN$11 <= $F416 + INDEX($AA$396:BW$396, 0, $F416)+$H416 - 1,AN$11-$H416>0), INDEX($AA$387:AN$387, 0, $F416) / INDEX($AA$396:BW$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F416+$H416, AO$11 <= $F416 + INDEX($AA$396:BX$396, 0, $F416)+$H416 - 1,AO$11-$H416>0), INDEX($AA$387:AO$387, 0, $F416) / INDEX($AA$396:BX$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F416+$H416, AP$11 <= $F416 + INDEX($AA$396:BY$396, 0, $F416)+$H416 - 1,AP$11-$H416>0), INDEX($AA$387:AP$387, 0, $F416) / INDEX($AA$396:BY$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F416+$H416, AQ$11 <= $F416 + INDEX($AA$396:BZ$396, 0, $F416)+$H416 - 1,AQ$11-$H416>0), INDEX($AA$387:AQ$387, 0, $F416) / INDEX($AA$396:BZ$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F416+$H416, AR$11 <= $F416 + INDEX($AA$396:CA$396, 0, $F416)+$H416 - 1,AR$11-$H416>0), INDEX($AA$387:AR$387, 0, $F416) / INDEX($AA$396:CA$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F416+$H416, AS$11 <= $F416 + INDEX($AA$396:CB$396, 0, $F416)+$H416 - 1,AS$11-$H416>0), INDEX($AA$387:AS$387, 0, $F416) / INDEX($AA$396:CB$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F416+$H416, AT$11 <= $F416 + INDEX($AA$396:CC$396, 0, $F416)+$H416 - 1,AT$11-$H416>0), INDEX($AA$387:AT$387, 0, $F416) / INDEX($AA$396:CC$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F416+$H416, AU$11 <= $F416 + INDEX($AA$396:CD$396, 0, $F416)+$H416 - 1,AU$11-$H416>0), INDEX($AA$387:AU$387, 0, $F416) / INDEX($AA$396:CD$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F416+$H416, AV$11 <= $F416 + INDEX($AA$396:CE$396, 0, $F416)+$H416 - 1,AV$11-$H416>0), INDEX($AA$387:AV$387, 0, $F416) / INDEX($AA$396:CE$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F416+$H416, AW$11 <= $F416 + INDEX($AA$396:CF$396, 0, $F416)+$H416 - 1,AW$11-$H416>0), INDEX($AA$387:AW$387, 0, $F416) / INDEX($AA$396:CF$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F416+$H416, AX$11 <= $F416 + INDEX($AA$396:CG$396, 0, $F416)+$H416 - 1,AX$11-$H416>0), INDEX($AA$387:AX$387, 0, $F416) / INDEX($AA$396:CG$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F416+$H416, AY$11 <= $F416 + INDEX($AA$396:CH$396, 0, $F416)+$H416 - 1,AY$11-$H416>0), INDEX($AA$387:AY$387, 0, $F416) / INDEX($AA$396:CH$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F416+$H416, AZ$11 <= $F416 + INDEX($AA$396:CI$396, 0, $F416)+$H416 - 1,AZ$11-$H416>0), INDEX($AA$387:AZ$387, 0, $F416) / INDEX($AA$396:CI$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F416+$H416, BA$11 <= $F416 + INDEX($AA$396:CJ$396, 0, $F416)+$H416 - 1,BA$11-$H416>0), INDEX($AA$387:BA$387, 0, $F416) / INDEX($AA$396:CJ$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F416+$H416, BB$11 <= $F416 + INDEX($AA$396:CK$396, 0, $F416)+$H416 - 1,BB$11-$H416>0), INDEX($AA$387:BB$387, 0, $F416) / INDEX($AA$396:CK$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F416+$H416, BC$11 <= $F416 + INDEX($AA$396:CL$396, 0, $F416)+$H416 - 1,BC$11-$H416>0), INDEX($AA$387:BC$387, 0, $F416) / INDEX($AA$396:CL$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F416+$H416, BD$11 <= $F416 + INDEX($AA$396:CM$396, 0, $F416)+$H416 - 1,BD$11-$H416>0), INDEX($AA$387:BD$387, 0, $F416) / INDEX($AA$396:CM$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F416+$H416, BE$11 <= $F416 + INDEX($AA$396:CN$396, 0, $F416)+$H416 - 1,BE$11-$H416>0), INDEX($AA$387:BE$387, 0, $F416) / INDEX($AA$396:CN$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F416+$H416, BF$11 <= $F416 + INDEX($AA$396:CO$396, 0, $F416)+$H416 - 1,BF$11-$H416>0), INDEX($AA$387:BF$387, 0, $F416) / INDEX($AA$396:CO$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F416+$H416, BG$11 <= $F416 + INDEX($AA$396:CP$396, 0, $F416)+$H416 - 1,BG$11-$H416>0), INDEX($AA$387:BG$387, 0, $F416) / INDEX($AA$396:CP$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F416+$H416, BH$11 <= $F416 + INDEX($AA$396:CQ$396, 0, $F416)+$H416 - 1,BH$11-$H416>0), INDEX($AA$387:BH$387, 0, $F416) / INDEX($AA$396:CQ$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F416+$H416, BI$11 <= $F416 + INDEX($AA$396:CR$396, 0, $F416)+$H416 - 1,BI$11-$H416>0), INDEX($AA$387:BI$387, 0, $F416) / INDEX($AA$396:CR$396, 0, $F416), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F416+$H416, BJ$11 <= $F416 + INDEX($AA$396:CS$396, 0, $F416)+$H416 - 1,BJ$11-$H416>0), INDEX($AA$387:BJ$387, 0, $F416) / INDEX($AA$396:CS$396, 0, $F416), 0)","v":0}]
[null,null,null,null," Release, Year 22",22,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F419)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F419+$H419, AA$11 <= $F419 + INDEX($AA$396:BJ$396, 0, $F419)+$H419 - 1,AA$11-$H419>0), INDEX($AA$387:AA$387, 0, $F419) / INDEX($AA$396:BJ$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F419+$H419, AB$11 <= $F419 + INDEX($AA$396:BK$396, 0, $F419)+$H419 - 1,AB$11-$H419>0), INDEX($AA$387:AB$387, 0, $F419) / INDEX($AA$396:BK$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F419+$H419, AC$11 <= $F419 + INDEX($AA$396:BL$396, 0, $F419)+$H419 - 1,AC$11-$H419>0), INDEX($AA$387:AC$387, 0, $F419) / INDEX($AA$396:BL$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F419+$H419, AD$11 <= $F419 + INDEX($AA$396:BM$396, 0, $F419)+$H419 - 1,AD$11-$H419>0), INDEX($AA$387:AD$387, 0, $F419) / INDEX($AA$396:BM$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F419+$H419, AE$11 <= $F419 + INDEX($AA$396:BN$396, 0, $F419)+$H419 - 1,AE$11-$H419>0), INDEX($AA$387:AE$387, 0, $F419) / INDEX($AA$396:BN$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F419+$H419, AF$11 <= $F419 + INDEX($AA$396:BO$396, 0, $F419)+$H419 - 1,AF$11-$H419>0), INDEX($AA$387:AF$387, 0, $F419) / INDEX($AA$396:BO$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F419+$H419, AG$11 <= $F419 + INDEX($AA$396:BP$396, 0, $F419)+$H419 - 1,AG$11-$H419>0), INDEX($AA$387:AG$387, 0, $F419) / INDEX($AA$396:BP$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F419+$H419, AH$11 <= $F419 + INDEX($AA$396:BQ$396, 0, $F419)+$H419 - 1,AH$11-$H419>0), INDEX($AA$387:AH$387, 0, $F419) / INDEX($AA$396:BQ$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F419+$H419, AI$11 <= $F419 + INDEX($AA$396:BR$396, 0, $F419)+$H419 - 1,AI$11-$H419>0), INDEX($AA$387:AI$387, 0, $F419) / INDEX($AA$396:BR$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F419+$H419, AJ$11 <= $F419 + INDEX($AA$396:BS$396, 0, $F419)+$H419 - 1,AJ$11-$H419>0), INDEX($AA$387:AJ$387, 0, $F419) / INDEX($AA$396:BS$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F419+$H419, AK$11 <= $F419 + INDEX($AA$396:BT$396, 0, $F419)+$H419 - 1,AK$11-$H419>0), INDEX($AA$387:AK$387, 0, $F419) / INDEX($AA$396:BT$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F419+$H419, AL$11 <= $F419 + INDEX($AA$396:BU$396, 0, $F419)+$H419 - 1,AL$11-$H419>0), INDEX($AA$387:AL$387, 0, $F419) / INDEX($AA$396:BU$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F419+$H419, AM$11 <= $F419 + INDEX($AA$396:BV$396, 0, $F419)+$H419 - 1,AM$11-$H419>0), INDEX($AA$387:AM$387, 0, $F419) / INDEX($AA$396:BV$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F419+$H419, AN$11 <= $F419 + INDEX($AA$396:BW$396, 0, $F419)+$H419 - 1,AN$11-$H419>0), INDEX($AA$387:AN$387, 0, $F419) / INDEX($AA$396:BW$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F419+$H419, AO$11 <= $F419 + INDEX($AA$396:BX$396, 0, $F419)+$H419 - 1,AO$11-$H419>0), INDEX($AA$387:AO$387, 0, $F419) / INDEX($AA$396:BX$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F419+$H419, AP$11 <= $F419 + INDEX($AA$396:BY$396, 0, $F419)+$H419 - 1,AP$11-$H419>0), INDEX($AA$387:AP$387, 0, $F419) / INDEX($AA$396:BY$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F419+$H419, AQ$11 <= $F419 + INDEX($AA$396:BZ$396, 0, $F419)+$H419 - 1,AQ$11-$H419>0), INDEX($AA$387:AQ$387, 0, $F419) / INDEX($AA$396:BZ$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F419+$H419, AR$11 <= $F419 + INDEX($AA$396:CA$396, 0, $F419)+$H419 - 1,AR$11-$H419>0), INDEX($AA$387:AR$387, 0, $F419) / INDEX($AA$396:CA$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F419+$H419, AS$11 <= $F419 + INDEX($AA$396:CB$396, 0, $F419)+$H419 - 1,AS$11-$H419>0), INDEX($AA$387:AS$387, 0, $F419) / INDEX($AA$396:CB$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F419+$H419, AT$11 <= $F419 + INDEX($AA$396:CC$396, 0, $F419)+$H419 - 1,AT$11-$H419>0), INDEX($AA$387:AT$387, 0, $F419) / INDEX($AA$396:CC$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F419+$H419, AU$11 <= $F419 + INDEX($AA$396:CD$396, 0, $F419)+$H419 - 1,AU$11-$H419>0), INDEX($AA$387:AU$387, 0, $F419) / INDEX($AA$396:CD$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F419+$H419, AV$11 <= $F419 + INDEX($AA$396:CE$396, 0, $F419)+$H419 - 1,AV$11-$H419>0), INDEX($AA$387:AV$387, 0, $F419) / INDEX($AA$396:CE$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F419+$H419, AW$11 <= $F419 + INDEX($AA$396:CF$396, 0, $F419)+$H419 - 1,AW$11-$H419>0), INDEX($AA$387:AW$387, 0, $F419) / INDEX($AA$396:CF$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F419+$H419, AX$11 <= $F419 + INDEX($AA$396:CG$396, 0, $F419)+$H419 - 1,AX$11-$H419>0), INDEX($AA$387:AX$387, 0, $F419) / INDEX($AA$396:CG$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F419+$H419, AY$11 <= $F419 + INDEX($AA$396:CH$396, 0, $F419)+$H419 - 1,AY$11-$H419>0), INDEX($AA$387:AY$387, 0, $F419) / INDEX($AA$396:CH$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F419+$H419, AZ$11 <= $F419 + INDEX($AA$396:CI$396, 0, $F419)+$H419 - 1,AZ$11-$H419>0), INDEX($AA$387:AZ$387, 0, $F419) / INDEX($AA$396:CI$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F419+$H419, BA$11 <= $F419 + INDEX($AA$396:CJ$396, 0, $F419)+$H419 - 1,BA$11-$H419>0), INDEX($AA$387:BA$387, 0, $F419) / INDEX($AA$396:CJ$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F419+$H419, BB$11 <= $F419 + INDEX($AA$396:CK$396, 0, $F419)+$H419 - 1,BB$11-$H419>0), INDEX($AA$387:BB$387, 0, $F419) / INDEX($AA$396:CK$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F419+$H419, BC$11 <= $F419 + INDEX($AA$396:CL$396, 0, $F419)+$H419 - 1,BC$11-$H419>0), INDEX($AA$387:BC$387, 0, $F419) / INDEX($AA$396:CL$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F419+$H419, BD$11 <= $F419 + INDEX($AA$396:CM$396, 0, $F419)+$H419 - 1,BD$11-$H419>0), INDEX($AA$387:BD$387, 0, $F419) / INDEX($AA$396:CM$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F419+$H419, BE$11 <= $F419 + INDEX($AA$396:CN$396, 0, $F419)+$H419 - 1,BE$11-$H419>0), INDEX($AA$387:BE$387, 0, $F419) / INDEX($AA$396:CN$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F419+$H419, BF$11 <= $F419 + INDEX($AA$396:CO$396, 0, $F419)+$H419 - 1,BF$11-$H419>0), INDEX($AA$387:BF$387, 0, $F419) / INDEX($AA$396:CO$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F419+$H419, BG$11 <= $F419 + INDEX($AA$396:CP$396, 0, $F419)+$H419 - 1,BG$11-$H419>0), INDEX($AA$387:BG$387, 0, $F419) / INDEX($AA$396:CP$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F419+$H419, BH$11 <= $F419 + INDEX($AA$396:CQ$396, 0, $F419)+$H419 - 1,BH$11-$H419>0), INDEX($AA$387:BH$387, 0, $F419) / INDEX($AA$396:CQ$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F419+$H419, BI$11 <= $F419 + INDEX($AA$396:CR$396, 0, $F419)+$H419 - 1,BI$11-$H419>0), INDEX($AA$387:BI$387, 0, $F419) / INDEX($AA$396:CR$396, 0, $F419), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F419+$H419, BJ$11 <= $F419 + INDEX($AA$396:CS$396, 0, $F419)+$H419 - 1,BJ$11-$H419>0), INDEX($AA$387:BJ$387, 0, $F419) / INDEX($AA$396:CS$396, 0, $F419), 0)","v":0}]
[null,null,null,null," Release, Year 24",24,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F421)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F421+$H421, AA$11 <= $F421 + INDEX($AA$396:BJ$396, 0, $F421)+$H421 - 1,AA$11-$H421>0), INDEX($AA$387:AA$387, 0, $F421) / INDEX($AA$396:BJ$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F421+$H421, AB$11 <= $F421 + INDEX($AA$396:BK$396, 0, $F421)+$H421 - 1,AB$11-$H421>0), INDEX($AA$387:AB$387, 0, $F421) / INDEX($AA$396:BK$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F421+$H421, AC$11 <= $F421 + INDEX($AA$396:BL$396, 0, $F421)+$H421 - 1,AC$11-$H421>0), INDEX($AA$387:AC$387, 0, $F421) / INDEX($AA$396:BL$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F421+$H421, AD$11 <= $F421 + INDEX($AA$396:BM$396, 0, $F421)+$H421 - 1,AD$11-$H421>0), INDEX($AA$387:AD$387, 0, $F421) / INDEX($AA$396:BM$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F421+$H421, AE$11 <= $F421 + INDEX($AA$396:BN$396, 0, $F421)+$H421 - 1,AE$11-$H421>0), INDEX($AA$387:AE$387, 0, $F421) / INDEX($AA$396:BN$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F421+$H421, AF$11 <= $F421 + INDEX($AA$396:BO$396, 0, $F421)+$H421 - 1,AF$11-$H421>0), INDEX($AA$387:AF$387, 0, $F421) / INDEX($AA$396:BO$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F421+$H421, AG$11 <= $F421 + INDEX($AA$396:BP$396, 0, $F421)+$H421 - 1,AG$11-$H421>0), INDEX($AA$387:AG$387, 0, $F421) / INDEX($AA$396:BP$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F421+$H421, AH$11 <= $F421 + INDEX($AA$396:BQ$396, 0, $F421)+$H421 - 1,AH$11-$H421>0), INDEX($AA$387:AH$387, 0, $F421) / INDEX($AA$396:BQ$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F421+$H421, AI$11 <= $F421 + INDEX($AA$396:BR$396, 0, $F421)+$H421 - 1,AI$11-$H421>0), INDEX($AA$387:AI$387, 0, $F421) / INDEX($AA$396:BR$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F421+$H421, AJ$11 <= $F421 + INDEX($AA$396:BS$396, 0, $F421)+$H421 - 1,AJ$11-$H421>0), INDEX($AA$387:AJ$387, 0, $F421) / INDEX($AA$396:BS$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F421+$H421, AK$11 <= $F421 + INDEX($AA$396:BT$396, 0, $F421)+$H421 - 1,AK$11-$H421>0), INDEX($AA$387:AK$387, 0, $F421) / INDEX($AA$396:BT$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F421+$H421, AL$11 <= $F421 + INDEX($AA$396:BU$396, 0, $F421)+$H421 - 1,AL$11-$H421>0), INDEX($AA$387:AL$387, 0, $F421) / INDEX($AA$396:BU$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F421+$H421, AM$11 <= $F421 + INDEX($AA$396:BV$396, 0, $F421)+$H421 - 1,AM$11-$H421>0), INDEX($AA$387:AM$387, 0, $F421) / INDEX($AA$396:BV$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F421+$H421, AN$11 <= $F421 + INDEX($AA$396:BW$396, 0, $F421)+$H421 - 1,AN$11-$H421>0), INDEX($AA$387:AN$387, 0, $F421) / INDEX($AA$396:BW$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F421+$H421, AO$11 <= $F421 + INDEX($AA$396:BX$396, 0, $F421)+$H421 - 1,AO$11-$H421>0), INDEX($AA$387:AO$387, 0, $F421) / INDEX($AA$396:BX$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F421+$H421, AP$11 <= $F421 + INDEX($AA$396:BY$396, 0, $F421)+$H421 - 1,AP$11-$H421>0), INDEX($AA$387:AP$387, 0, $F421) / INDEX($AA$396:BY$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F421+$H421, AQ$11 <= $F421 + INDEX($AA$396:BZ$396, 0, $F421)+$H421 - 1,AQ$11-$H421>0), INDEX($AA$387:AQ$387, 0, $F421) / INDEX($AA$396:BZ$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F421+$H421, AR$11 <= $F421 + INDEX($AA$396:CA$396, 0, $F421)+$H421 - 1,AR$11-$H421>0), INDEX($AA$387:AR$387, 0, $F421) / INDEX($AA$396:CA$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F421+$H421, AS$11 <= $F421 + INDEX($AA$396:CB$396, 0, $F421)+$H421 - 1,AS$11-$H421>0), INDEX($AA$387:AS$387, 0, $F421) / INDEX($AA$396:CB$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F421+$H421, AT$11 <= $F421 + INDEX($AA$396:CC$396, 0, $F421)+$H421 - 1,AT$11-$H421>0), INDEX($AA$387:AT$387, 0, $F421) / INDEX($AA$396:CC$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F421+$H421, AU$11 <= $F421 + INDEX($AA$396:CD$396, 0, $F421)+$H421 - 1,AU$11-$H421>0), INDEX($AA$387:AU$387, 0, $F421) / INDEX($AA$396:CD$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F421+$H421, AV$11 <= $F421 + INDEX($AA$396:CE$396, 0, $F421)+$H421 - 1,AV$11-$H421>0), INDEX($AA$387:AV$387, 0, $F421) / INDEX($AA$396:CE$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F421+$H421, AW$11 <= $F421 + INDEX($AA$396:CF$396, 0, $F421)+$H421 - 1,AW$11-$H421>0), INDEX($AA$387:AW$387, 0, $F421) / INDEX($AA$396:CF$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F421+$H421, AX$11 <= $F421 + INDEX($AA$396:CG$396, 0, $F421)+$H421 - 1,AX$11-$H421>0), INDEX($AA$387:AX$387, 0, $F421) / INDEX($AA$396:CG$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F421+$H421, AY$11 <= $F421 + INDEX($AA$396:CH$396, 0, $F421)+$H421 - 1,AY$11-$H421>0), INDEX($AA$387:AY$387, 0, $F421) / INDEX($AA$396:CH$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F421+$H421, AZ$11 <= $F421 + INDEX($AA$396:CI$396, 0, $F421)+$H421 - 1,AZ$11-$H421>0), INDEX($AA$387:AZ$387, 0, $F421) / INDEX($AA$396:CI$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F421+$H421, BA$11 <= $F421 + INDEX($AA$396:CJ$396, 0, $F421)+$H421 - 1,BA$11-$H421>0), INDEX($AA$387:BA$387, 0, $F421) / INDEX($AA$396:CJ$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F421+$H421, BB$11 <= $F421 + INDEX($AA$396:CK$396, 0, $F421)+$H421 - 1,BB$11-$H421>0), INDEX($AA$387:BB$387, 0, $F421) / INDEX($AA$396:CK$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F421+$H421, BC$11 <= $F421 + INDEX($AA$396:CL$396, 0, $F421)+$H421 - 1,BC$11-$H421>0), INDEX($AA$387:BC$387, 0, $F421) / INDEX($AA$396:CL$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F421+$H421, BD$11 <= $F421 + INDEX($AA$396:CM$396, 0, $F421)+$H421 - 1,BD$11-$H421>0), INDEX($AA$387:BD$387, 0, $F421) / INDEX($AA$396:CM$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F421+$H421, BE$11 <= $F421 + INDEX($AA$396:CN$396, 0, $F421)+$H421 - 1,BE$11-$H421>0), INDEX($AA$387:BE$387, 0, $F421) / INDEX($AA$396:CN$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F421+$H421, BF$11 <= $F421 + INDEX($AA$396:CO$396, 0, $F421)+$H421 - 1,BF$11-$H421>0), INDEX($AA$387:BF$387, 0, $F421) / INDEX($AA$396:CO$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F421+$H421, BG$11 <= $F421 + INDEX($AA$396:CP$396, 0, $F421)+$H421 - 1,BG$11-$H421>0), INDEX($AA$387:BG$387, 0, $F421) / INDEX($AA$396:CP$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F421+$H421, BH$11 <= $F421 + INDEX($AA$396:CQ$396, 0, $F421)+$H421 - 1,BH$11-$H421>0), INDEX($AA$387:BH$387, 0, $F421) / INDEX($AA$396:CQ$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F421+$H421, BI$11 <= $F421 + INDEX($AA$396:CR$396, 0, $F421)+$H421 - 1,BI$11-$H421>0), INDEX($AA$387:BI$387, 0, $F421) / INDEX($AA$396:CR$396, 0, $F421), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F421+$H421, BJ$11 <= $F421 + INDEX($AA$396:CS$396, 0, $F421)+$H421 - 1,BJ$11-$H421>0), INDEX($AA$387:BJ$387, 0, $F421) / INDEX($AA$396:CS$396, 0, $F421), 0)","v":0}]
[null,null,null,null," Release, Year 25",25,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F422)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F422+$H422, AA$11 <= $F422 + INDEX($AA$396:BJ$396, 0, $F422)+$H422 - 1,AA$11-$H422>0), INDEX($AA$387:AA$387, 0, $F422) / INDEX($AA$396:BJ$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F422+$H422, AB$11 <= $F422 + INDEX($AA$396:BK$396, 0, $F422)+$H422 - 1,AB$11-$H422>0), INDEX($AA$387:AB$387, 0, $F422) / INDEX($AA$396:BK$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F422+$H422, AC$11 <= $F422 + INDEX($AA$396:BL$396, 0, $F422)+$H422 - 1,AC$11-$H422>0), INDEX($AA$387:AC$387, 0, $F422) / INDEX($AA$396:BL$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F422+$H422, AD$11 <= $F422 + INDEX($AA$396:BM$396, 0, $F422)+$H422 - 1,AD$11-$H422>0), INDEX($AA$387:AD$387, 0, $F422) / INDEX($AA$396:BM$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F422+$H422, AE$11 <= $F422 + INDEX($AA$396:BN$396, 0, $F422)+$H422 - 1,AE$11-$H422>0), INDEX($AA$387:AE$387, 0, $F422) / INDEX($AA$396:BN$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F422+$H422, AF$11 <= $F422 + INDEX($AA$396:BO$396, 0, $F422)+$H422 - 1,AF$11-$H422>0), INDEX($AA$387:AF$387, 0, $F422) / INDEX($AA$396:BO$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F422+$H422, AG$11 <= $F422 + INDEX($AA$396:BP$396, 0, $F422)+$H422 - 1,AG$11-$H422>0), INDEX($AA$387:AG$387, 0, $F422) / INDEX($AA$396:BP$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F422+$H422, AH$11 <= $F422 + INDEX($AA$396:BQ$396, 0, $F422)+$H422 - 1,AH$11-$H422>0), INDEX($AA$387:AH$387, 0, $F422) / INDEX($AA$396:BQ$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F422+$H422, AI$11 <= $F422 + INDEX($AA$396:BR$396, 0, $F422)+$H422 - 1,AI$11-$H422>0), INDEX($AA$387:AI$387, 0, $F422) / INDEX($AA$396:BR$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F422+$H422, AJ$11 <= $F422 + INDEX($AA$396:BS$396, 0, $F422)+$H422 - 1,AJ$11-$H422>0), INDEX($AA$387:AJ$387, 0, $F422) / INDEX($AA$396:BS$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F422+$H422, AK$11 <= $F422 + INDEX($AA$396:BT$396, 0, $F422)+$H422 - 1,AK$11-$H422>0), INDEX($AA$387:AK$387, 0, $F422) / INDEX($AA$396:BT$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F422+$H422, AL$11 <= $F422 + INDEX($AA$396:BU$396, 0, $F422)+$H422 - 1,AL$11-$H422>0), INDEX($AA$387:AL$387, 0, $F422) / INDEX($AA$396:BU$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F422+$H422, AM$11 <= $F422 + INDEX($AA$396:BV$396, 0, $F422)+$H422 - 1,AM$11-$H422>0), INDEX($AA$387:AM$387, 0, $F422) / INDEX($AA$396:BV$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F422+$H422, AN$11 <= $F422 + INDEX($AA$396:BW$396, 0, $F422)+$H422 - 1,AN$11-$H422>0), INDEX($AA$387:AN$387, 0, $F422) / INDEX($AA$396:BW$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F422+$H422, AO$11 <= $F422 + INDEX($AA$396:BX$396, 0, $F422)+$H422 - 1,AO$11-$H422>0), INDEX($AA$387:AO$387, 0, $F422) / INDEX($AA$396:BX$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F422+$H422, AP$11 <= $F422 + INDEX($AA$396:BY$396, 0, $F422)+$H422 - 1,AP$11-$H422>0), INDEX($AA$387:AP$387, 0, $F422) / INDEX($AA$396:BY$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F422+$H422, AQ$11 <= $F422 + INDEX($AA$396:BZ$396, 0, $F422)+$H422 - 1,AQ$11-$H422>0), INDEX($AA$387:AQ$387, 0, $F422) / INDEX($AA$396:BZ$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F422+$H422, AR$11 <= $F422 + INDEX($AA$396:CA$396, 0, $F422)+$H422 - 1,AR$11-$H422>0), INDEX($AA$387:AR$387, 0, $F422) / INDEX($AA$396:CA$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F422+$H422, AS$11 <= $F422 + INDEX($AA$396:CB$396, 0, $F422)+$H422 - 1,AS$11-$H422>0), INDEX($AA$387:AS$387, 0, $F422) / INDEX($AA$396:CB$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F422+$H422, AT$11 <= $F422 + INDEX($AA$396:CC$396, 0, $F422)+$H422 - 1,AT$11-$H422>0), INDEX($AA$387:AT$387, 0, $F422) / INDEX($AA$396:CC$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F422+$H422, AU$11 <= $F422 + INDEX($AA$396:CD$396, 0, $F422)+$H422 - 1,AU$11-$H422>0), INDEX($AA$387:AU$387, 0, $F422) / INDEX($AA$396:CD$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F422+$H422, AV$11 <= $F422 + INDEX($AA$396:CE$396, 0, $F422)+$H422 - 1,AV$11-$H422>0), INDEX($AA$387:AV$387, 0, $F422) / INDEX($AA$396:CE$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F422+$H422, AW$11 <= $F422 + INDEX($AA$396:CF$396, 0, $F422)+$H422 - 1,AW$11-$H422>0), INDEX($AA$387:AW$387, 0, $F422) / INDEX($AA$396:CF$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F422+$H422, AX$11 <= $F422 + INDEX($AA$396:CG$396, 0, $F422)+$H422 - 1,AX$11-$H422>0), INDEX($AA$387:AX$387, 0, $F422) / INDEX($AA$396:CG$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F422+$H422, AY$11 <= $F422 + INDEX($AA$396:CH$396, 0, $F422)+$H422 - 1,AY$11-$H422>0), INDEX($AA$387:AY$387, 0, $F422) / INDEX($AA$396:CH$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F422+$H422, AZ$11 <= $F422 + INDEX($AA$396:CI$396, 0, $F422)+$H422 - 1,AZ$11-$H422>0), INDEX($AA$387:AZ$387, 0, $F422) / INDEX($AA$396:CI$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F422+$H422, BA$11 <= $F422 + INDEX($AA$396:CJ$396, 0, $F422)+$H422 - 1,BA$11-$H422>0), INDEX($AA$387:BA$387, 0, $F422) / INDEX($AA$396:CJ$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F422+$H422, BB$11 <= $F422 + INDEX($AA$396:CK$396, 0, $F422)+$H422 - 1,BB$11-$H422>0), INDEX($AA$387:BB$387, 0, $F422) / INDEX($AA$396:CK$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F422+$H422, BC$11 <= $F422 + INDEX($AA$396:CL$396, 0, $F422)+$H422 - 1,BC$11-$H422>0), INDEX($AA$387:BC$387, 0, $F422) / INDEX($AA$396:CL$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F422+$H422, BD$11 <= $F422 + INDEX($AA$396:CM$396, 0, $F422)+$H422 - 1,BD$11-$H422>0), INDEX($AA$387:BD$387, 0, $F422) / INDEX($AA$396:CM$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F422+$H422, BE$11 <= $F422 + INDEX($AA$396:CN$396, 0, $F422)+$H422 - 1,BE$11-$H422>0), INDEX($AA$387:BE$387, 0, $F422) / INDEX($AA$396:CN$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F422+$H422, BF$11 <= $F422 + INDEX($AA$396:CO$396, 0, $F422)+$H422 - 1,BF$11-$H422>0), INDEX($AA$387:BF$387, 0, $F422) / INDEX($AA$396:CO$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F422+$H422, BG$11 <= $F422 + INDEX($AA$396:CP$396, 0, $F422)+$H422 - 1,BG$11-$H422>0), INDEX($AA$387:BG$387, 0, $F422) / INDEX($AA$396:CP$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F422+$H422, BH$11 <= $F422 + INDEX($AA$396:CQ$396, 0, $F422)+$H422 - 1,BH$11-$H422>0), INDEX($AA$387:BH$387, 0, $F422) / INDEX($AA$396:CQ$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F422+$H422, BI$11 <= $F422 + INDEX($AA$396:CR$396, 0, $F422)+$H422 - 1,BI$11-$H422>0), INDEX($AA$387:BI$387, 0, $F422) / INDEX($AA$396:CR$396, 0, $F422), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F422+$H422, BJ$11 <= $F422 + INDEX($AA$396:CS$396, 0, $F422)+$H422 - 1,BJ$11-$H422>0), INDEX($AA$387:BJ$387, 0, $F422) / INDEX($AA$396:CS$396, 0, $F422), 0)","v":0}]
[null,null,null,null," Release, Year 29",29,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F426)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F426+$H426, AA$11 <= $F426 + INDEX($AA$396:BJ$396, 0, $F426)+$H426 - 1,AA$11-$H426>0), INDEX($AA$387:AA$387, 0, $F426) / INDEX($AA$396:BJ$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F426+$H426, AB$11 <= $F426 + INDEX($AA$396:BK$396, 0, $F426)+$H426 - 1,AB$11-$H426>0), INDEX($AA$387:AB$387, 0, $F426) / INDEX($AA$396:BK$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F426+$H426, AC$11 <= $F426 + INDEX($AA$396:BL$396, 0, $F426)+$H426 - 1,AC$11-$H426>0), INDEX($AA$387:AC$387, 0, $F426) / INDEX($AA$396:BL$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F426+$H426, AD$11 <= $F426 + INDEX($AA$396:BM$396, 0, $F426)+$H426 - 1,AD$11-$H426>0), INDEX($AA$387:AD$387, 0, $F426) / INDEX($AA$396:BM$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F426+$H426, AE$11 <= $F426 + INDEX($AA$396:BN$396, 0, $F426)+$H426 - 1,AE$11-$H426>0), INDEX($AA$387:AE$387, 0, $F426) / INDEX($AA$396:BN$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F426+$H426, AF$11 <= $F426 + INDEX($AA$396:BO$396, 0, $F426)+$H426 - 1,AF$11-$H426>0), INDEX($AA$387:AF$387, 0, $F426) / INDEX($AA$396:BO$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F426+$H426, AG$11 <= $F426 + INDEX($AA$396:BP$396, 0, $F426)+$H426 - 1,AG$11-$H426>0), INDEX($AA$387:AG$387, 0, $F426) / INDEX($AA$396:BP$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F426+$H426, AH$11 <= $F426 + INDEX($AA$396:BQ$396, 0, $F426)+$H426 - 1,AH$11-$H426>0), INDEX($AA$387:AH$387, 0, $F426) / INDEX($AA$396:BQ$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F426+$H426, AI$11 <= $F426 + INDEX($AA$396:BR$396, 0, $F426)+$H426 - 1,AI$11-$H426>0), INDEX($AA$387:AI$387, 0, $F426) / INDEX($AA$396:BR$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F426+$H426, AJ$11 <= $F426 + INDEX($AA$396:BS$396, 0, $F426)+$H426 - 1,AJ$11-$H426>0), INDEX($AA$387:AJ$387, 0, $F426) / INDEX($AA$396:BS$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F426+$H426, AK$11 <= $F426 + INDEX($AA$396:BT$396, 0, $F426)+$H426 - 1,AK$11-$H426>0), INDEX($AA$387:AK$387, 0, $F426) / INDEX($AA$396:BT$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F426+$H426, AL$11 <= $F426 + INDEX($AA$396:BU$396, 0, $F426)+$H426 - 1,AL$11-$H426>0), INDEX($AA$387:AL$387, 0, $F426) / INDEX($AA$396:BU$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F426+$H426, AM$11 <= $F426 + INDEX($AA$396:BV$396, 0, $F426)+$H426 - 1,AM$11-$H426>0), INDEX($AA$387:AM$387, 0, $F426) / INDEX($AA$396:BV$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F426+$H426, AN$11 <= $F426 + INDEX($AA$396:BW$396, 0, $F426)+$H426 - 1,AN$11-$H426>0), INDEX($AA$387:AN$387, 0, $F426) / INDEX($AA$396:BW$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F426+$H426, AO$11 <= $F426 + INDEX($AA$396:BX$396, 0, $F426)+$H426 - 1,AO$11-$H426>0), INDEX($AA$387:AO$387, 0, $F426) / INDEX($AA$396:BX$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F426+$H426, AP$11 <= $F426 + INDEX($AA$396:BY$396, 0, $F426)+$H426 - 1,AP$11-$H426>0), INDEX($AA$387:AP$387, 0, $F426) / INDEX($AA$396:BY$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F426+$H426, AQ$11 <= $F426 + INDEX($AA$396:BZ$396, 0, $F426)+$H426 - 1,AQ$11-$H426>0), INDEX($AA$387:AQ$387, 0, $F426) / INDEX($AA$396:BZ$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F426+$H426, AR$11 <= $F426 + INDEX($AA$396:CA$396, 0, $F426)+$H426 - 1,AR$11-$H426>0), INDEX($AA$387:AR$387, 0, $F426) / INDEX($AA$396:CA$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F426+$H426, AS$11 <= $F426 + INDEX($AA$396:CB$396, 0, $F426)+$H426 - 1,AS$11-$H426>0), INDEX($AA$387:AS$387, 0, $F426) / INDEX($AA$396:CB$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F426+$H426, AT$11 <= $F426 + INDEX($AA$396:CC$396, 0, $F426)+$H426 - 1,AT$11-$H426>0), INDEX($AA$387:AT$387, 0, $F426) / INDEX($AA$396:CC$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F426+$H426, AU$11 <= $F426 + INDEX($AA$396:CD$396, 0, $F426)+$H426 - 1,AU$11-$H426>0), INDEX($AA$387:AU$387, 0, $F426) / INDEX($AA$396:CD$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F426+$H426, AV$11 <= $F426 + INDEX($AA$396:CE$396, 0, $F426)+$H426 - 1,AV$11-$H426>0), INDEX($AA$387:AV$387, 0, $F426) / INDEX($AA$396:CE$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F426+$H426, AW$11 <= $F426 + INDEX($AA$396:CF$396, 0, $F426)+$H426 - 1,AW$11-$H426>0), INDEX($AA$387:AW$387, 0, $F426) / INDEX($AA$396:CF$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F426+$H426, AX$11 <= $F426 + INDEX($AA$396:CG$396, 0, $F426)+$H426 - 1,AX$11-$H426>0), INDEX($AA$387:AX$387, 0, $F426) / INDEX($AA$396:CG$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F426+$H426, AY$11 <= $F426 + INDEX($AA$396:CH$396, 0, $F426)+$H426 - 1,AY$11-$H426>0), INDEX($AA$387:AY$387, 0, $F426) / INDEX($AA$396:CH$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F426+$H426, AZ$11 <= $F426 + INDEX($AA$396:CI$396, 0, $F426)+$H426 - 1,AZ$11-$H426>0), INDEX($AA$387:AZ$387, 0, $F426) / INDEX($AA$396:CI$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F426+$H426, BA$11 <= $F426 + INDEX($AA$396:CJ$396, 0, $F426)+$H426 - 1,BA$11-$H426>0), INDEX($AA$387:BA$387, 0, $F426) / INDEX($AA$396:CJ$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F426+$H426, BB$11 <= $F426 + INDEX($AA$396:CK$396, 0, $F426)+$H426 - 1,BB$11-$H426>0), INDEX($AA$387:BB$387, 0, $F426) / INDEX($AA$396:CK$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F426+$H426, BC$11 <= $F426 + INDEX($AA$396:CL$396, 0, $F426)+$H426 - 1,BC$11-$H426>0), INDEX($AA$387:BC$387, 0, $F426) / INDEX($AA$396:CL$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F426+$H426, BD$11 <= $F426 + INDEX($AA$396:CM$396, 0, $F426)+$H426 - 1,BD$11-$H426>0), INDEX($AA$387:BD$387, 0, $F426) / INDEX($AA$396:CM$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F426+$H426, BE$11 <= $F426 + INDEX($AA$396:CN$396, 0, $F426)+$H426 - 1,BE$11-$H426>0), INDEX($AA$387:BE$387, 0, $F426) / INDEX($AA$396:CN$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F426+$H426, BF$11 <= $F426 + INDEX($AA$396:CO$396, 0, $F426)+$H426 - 1,BF$11-$H426>0), INDEX($AA$387:BF$387, 0, $F426) / INDEX($AA$396:CO$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F426+$H426, BG$11 <= $F426 + INDEX($AA$396:CP$396, 0, $F426)+$H426 - 1,BG$11-$H426>0), INDEX($AA$387:BG$387, 0, $F426) / INDEX($AA$396:CP$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F426+$H426, BH$11 <= $F426 + INDEX($AA$396:CQ$396, 0, $F426)+$H426 - 1,BH$11-$H426>0), INDEX($AA$387:BH$387, 0, $F426) / INDEX($AA$396:CQ$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F426+$H426, BI$11 <= $F426 + INDEX($AA$396:CR$396, 0, $F426)+$H426 - 1,BI$11-$H426>0), INDEX($AA$387:BI$387, 0, $F426) / INDEX($AA$396:CR$396, 0, $F426), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F426+$H426, BJ$11 <= $F426 + INDEX($AA$396:CS$396, 0, $F426)+$H426 - 1,BJ$11-$H426>0), INDEX($AA$387:BJ$387, 0, $F426) / INDEX($AA$396:CS$396, 0, $F426), 0)","v":0}]
[null,null,null,null," Release, Year 31",31,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F428)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F428+$H428, AA$11 <= $F428 + INDEX($AA$396:BJ$396, 0, $F428)+$H428 - 1,AA$11-$H428>0), INDEX($AA$387:AA$387, 0, $F428) / INDEX($AA$396:BJ$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F428+$H428, AB$11 <= $F428 + INDEX($AA$396:BK$396, 0, $F428)+$H428 - 1,AB$11-$H428>0), INDEX($AA$387:AB$387, 0, $F428) / INDEX($AA$396:BK$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F428+$H428, AC$11 <= $F428 + INDEX($AA$396:BL$396, 0, $F428)+$H428 - 1,AC$11-$H428>0), INDEX($AA$387:AC$387, 0, $F428) / INDEX($AA$396:BL$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F428+$H428, AD$11 <= $F428 + INDEX($AA$396:BM$396, 0, $F428)+$H428 - 1,AD$11-$H428>0), INDEX($AA$387:AD$387, 0, $F428) / INDEX($AA$396:BM$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F428+$H428, AE$11 <= $F428 + INDEX($AA$396:BN$396, 0, $F428)+$H428 - 1,AE$11-$H428>0), INDEX($AA$387:AE$387, 0, $F428) / INDEX($AA$396:BN$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F428+$H428, AF$11 <= $F428 + INDEX($AA$396:BO$396, 0, $F428)+$H428 - 1,AF$11-$H428>0), INDEX($AA$387:AF$387, 0, $F428) / INDEX($AA$396:BO$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F428+$H428, AG$11 <= $F428 + INDEX($AA$396:BP$396, 0, $F428)+$H428 - 1,AG$11-$H428>0), INDEX($AA$387:AG$387, 0, $F428) / INDEX($AA$396:BP$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F428+$H428, AH$11 <= $F428 + INDEX($AA$396:BQ$396, 0, $F428)+$H428 - 1,AH$11-$H428>0), INDEX($AA$387:AH$387, 0, $F428) / INDEX($AA$396:BQ$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F428+$H428, AI$11 <= $F428 + INDEX($AA$396:BR$396, 0, $F428)+$H428 - 1,AI$11-$H428>0), INDEX($AA$387:AI$387, 0, $F428) / INDEX($AA$396:BR$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F428+$H428, AJ$11 <= $F428 + INDEX($AA$396:BS$396, 0, $F428)+$H428 - 1,AJ$11-$H428>0), INDEX($AA$387:AJ$387, 0, $F428) / INDEX($AA$396:BS$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F428+$H428, AK$11 <= $F428 + INDEX($AA$396:BT$396, 0, $F428)+$H428 - 1,AK$11-$H428>0), INDEX($AA$387:AK$387, 0, $F428) / INDEX($AA$396:BT$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F428+$H428, AL$11 <= $F428 + INDEX($AA$396:BU$396, 0, $F428)+$H428 - 1,AL$11-$H428>0), INDEX($AA$387:AL$387, 0, $F428) / INDEX($AA$396:BU$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F428+$H428, AM$11 <= $F428 + INDEX($AA$396:BV$396, 0, $F428)+$H428 - 1,AM$11-$H428>0), INDEX($AA$387:AM$387, 0, $F428) / INDEX($AA$396:BV$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F428+$H428, AN$11 <= $F428 + INDEX($AA$396:BW$396, 0, $F428)+$H428 - 1,AN$11-$H428>0), INDEX($AA$387:AN$387, 0, $F428) / INDEX($AA$396:BW$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F428+$H428, AO$11 <= $F428 + INDEX($AA$396:BX$396, 0, $F428)+$H428 - 1,AO$11-$H428>0), INDEX($AA$387:AO$387, 0, $F428) / INDEX($AA$396:BX$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F428+$H428, AP$11 <= $F428 + INDEX($AA$396:BY$396, 0, $F428)+$H428 - 1,AP$11-$H428>0), INDEX($AA$387:AP$387, 0, $F428) / INDEX($AA$396:BY$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F428+$H428, AQ$11 <= $F428 + INDEX($AA$396:BZ$396, 0, $F428)+$H428 - 1,AQ$11-$H428>0), INDEX($AA$387:AQ$387, 0, $F428) / INDEX($AA$396:BZ$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F428+$H428, AR$11 <= $F428 + INDEX($AA$396:CA$396, 0, $F428)+$H428 - 1,AR$11-$H428>0), INDEX($AA$387:AR$387, 0, $F428) / INDEX($AA$396:CA$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F428+$H428, AS$11 <= $F428 + INDEX($AA$396:CB$396, 0, $F428)+$H428 - 1,AS$11-$H428>0), INDEX($AA$387:AS$387, 0, $F428) / INDEX($AA$396:CB$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F428+$H428, AT$11 <= $F428 + INDEX($AA$396:CC$396, 0, $F428)+$H428 - 1,AT$11-$H428>0), INDEX($AA$387:AT$387, 0, $F428) / INDEX($AA$396:CC$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F428+$H428, AU$11 <= $F428 + INDEX($AA$396:CD$396, 0, $F428)+$H428 - 1,AU$11-$H428>0), INDEX($AA$387:AU$387, 0, $F428) / INDEX($AA$396:CD$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F428+$H428, AV$11 <= $F428 + INDEX($AA$396:CE$396, 0, $F428)+$H428 - 1,AV$11-$H428>0), INDEX($AA$387:AV$387, 0, $F428) / INDEX($AA$396:CE$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F428+$H428, AW$11 <= $F428 + INDEX($AA$396:CF$396, 0, $F428)+$H428 - 1,AW$11-$H428>0), INDEX($AA$387:AW$387, 0, $F428) / INDEX($AA$396:CF$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F428+$H428, AX$11 <= $F428 + INDEX($AA$396:CG$396, 0, $F428)+$H428 - 1,AX$11-$H428>0), INDEX($AA$387:AX$387, 0, $F428) / INDEX($AA$396:CG$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F428+$H428, AY$11 <= $F428 + INDEX($AA$396:CH$396, 0, $F428)+$H428 - 1,AY$11-$H428>0), INDEX($AA$387:AY$387, 0, $F428) / INDEX($AA$396:CH$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F428+$H428, AZ$11 <= $F428 + INDEX($AA$396:CI$396, 0, $F428)+$H428 - 1,AZ$11-$H428>0), INDEX($AA$387:AZ$387, 0, $F428) / INDEX($AA$396:CI$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F428+$H428, BA$11 <= $F428 + INDEX($AA$396:CJ$396, 0, $F428)+$H428 - 1,BA$11-$H428>0), INDEX($AA$387:BA$387, 0, $F428) / INDEX($AA$396:CJ$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F428+$H428, BB$11 <= $F428 + INDEX($AA$396:CK$396, 0, $F428)+$H428 - 1,BB$11-$H428>0), INDEX($AA$387:BB$387, 0, $F428) / INDEX($AA$396:CK$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F428+$H428, BC$11 <= $F428 + INDEX($AA$396:CL$396, 0, $F428)+$H428 - 1,BC$11-$H428>0), INDEX($AA$387:BC$387, 0, $F428) / INDEX($AA$396:CL$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F428+$H428, BD$11 <= $F428 + INDEX($AA$396:CM$396, 0, $F428)+$H428 - 1,BD$11-$H428>0), INDEX($AA$387:BD$387, 0, $F428) / INDEX($AA$396:CM$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F428+$H428, BE$11 <= $F428 + INDEX($AA$396:CN$396, 0, $F428)+$H428 - 1,BE$11-$H428>0), INDEX($AA$387:BE$387, 0, $F428) / INDEX($AA$396:CN$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F428+$H428, BF$11 <= $F428 + INDEX($AA$396:CO$396, 0, $F428)+$H428 - 1,BF$11-$H428>0), INDEX($AA$387:BF$387, 0, $F428) / INDEX($AA$396:CO$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F428+$H428, BG$11 <= $F428 + INDEX($AA$396:CP$396, 0, $F428)+$H428 - 1,BG$11-$H428>0), INDEX($AA$387:BG$387, 0, $F428) / INDEX($AA$396:CP$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F428+$H428, BH$11 <= $F428 + INDEX($AA$396:CQ$396, 0, $F428)+$H428 - 1,BH$11-$H428>0), INDEX($AA$387:BH$387, 0, $F428) / INDEX($AA$396:CQ$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F428+$H428, BI$11 <= $F428 + INDEX($AA$396:CR$396, 0, $F428)+$H428 - 1,BI$11-$H428>0), INDEX($AA$387:BI$387, 0, $F428) / INDEX($AA$396:CR$396, 0, $F428), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F428+$H428, BJ$11 <= $F428 + INDEX($AA$396:CS$396, 0, $F428)+$H428 - 1,BJ$11-$H428>0), INDEX($AA$387:BJ$387, 0, $F428) / INDEX($AA$396:CS$396, 0, $F428), 0)","v":0}]
[null,null,null,null," Release, Year 34",34,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F431)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F431+$H431, AA$11 <= $F431 + INDEX($AA$396:BJ$396, 0, $F431)+$H431 - 1,AA$11-$H431>0), INDEX($AA$387:AA$387, 0, $F431) / INDEX($AA$396:BJ$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F431+$H431, AB$11 <= $F431 + INDEX($AA$396:BK$396, 0, $F431)+$H431 - 1,AB$11-$H431>0), INDEX($AA$387:AB$387, 0, $F431) / INDEX($AA$396:BK$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F431+$H431, AC$11 <= $F431 + INDEX($AA$396:BL$396, 0, $F431)+$H431 - 1,AC$11-$H431>0), INDEX($AA$387:AC$387, 0, $F431) / INDEX($AA$396:BL$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F431+$H431, AD$11 <= $F431 + INDEX($AA$396:BM$396, 0, $F431)+$H431 - 1,AD$11-$H431>0), INDEX($AA$387:AD$387, 0, $F431) / INDEX($AA$396:BM$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F431+$H431, AE$11 <= $F431 + INDEX($AA$396:BN$396, 0, $F431)+$H431 - 1,AE$11-$H431>0), INDEX($AA$387:AE$387, 0, $F431) / INDEX($AA$396:BN$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F431+$H431, AF$11 <= $F431 + INDEX($AA$396:BO$396, 0, $F431)+$H431 - 1,AF$11-$H431>0), INDEX($AA$387:AF$387, 0, $F431) / INDEX($AA$396:BO$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F431+$H431, AG$11 <= $F431 + INDEX($AA$396:BP$396, 0, $F431)+$H431 - 1,AG$11-$H431>0), INDEX($AA$387:AG$387, 0, $F431) / INDEX($AA$396:BP$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F431+$H431, AH$11 <= $F431 + INDEX($AA$396:BQ$396, 0, $F431)+$H431 - 1,AH$11-$H431>0), INDEX($AA$387:AH$387, 0, $F431) / INDEX($AA$396:BQ$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F431+$H431, AI$11 <= $F431 + INDEX($AA$396:BR$396, 0, $F431)+$H431 - 1,AI$11-$H431>0), INDEX($AA$387:AI$387, 0, $F431) / INDEX($AA$396:BR$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F431+$H431, AJ$11 <= $F431 + INDEX($AA$396:BS$396, 0, $F431)+$H431 - 1,AJ$11-$H431>0), INDEX($AA$387:AJ$387, 0, $F431) / INDEX($AA$396:BS$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F431+$H431, AK$11 <= $F431 + INDEX($AA$396:BT$396, 0, $F431)+$H431 - 1,AK$11-$H431>0), INDEX($AA$387:AK$387, 0, $F431) / INDEX($AA$396:BT$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F431+$H431, AL$11 <= $F431 + INDEX($AA$396:BU$396, 0, $F431)+$H431 - 1,AL$11-$H431>0), INDEX($AA$387:AL$387, 0, $F431) / INDEX($AA$396:BU$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F431+$H431, AM$11 <= $F431 + INDEX($AA$396:BV$396, 0, $F431)+$H431 - 1,AM$11-$H431>0), INDEX($AA$387:AM$387, 0, $F431) / INDEX($AA$396:BV$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F431+$H431, AN$11 <= $F431 + INDEX($AA$396:BW$396, 0, $F431)+$H431 - 1,AN$11-$H431>0), INDEX($AA$387:AN$387, 0, $F431) / INDEX($AA$396:BW$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F431+$H431, AO$11 <= $F431 + INDEX($AA$396:BX$396, 0, $F431)+$H431 - 1,AO$11-$H431>0), INDEX($AA$387:AO$387, 0, $F431) / INDEX($AA$396:BX$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F431+$H431, AP$11 <= $F431 + INDEX($AA$396:BY$396, 0, $F431)+$H431 - 1,AP$11-$H431>0), INDEX($AA$387:AP$387, 0, $F431) / INDEX($AA$396:BY$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F431+$H431, AQ$11 <= $F431 + INDEX($AA$396:BZ$396, 0, $F431)+$H431 - 1,AQ$11-$H431>0), INDEX($AA$387:AQ$387, 0, $F431) / INDEX($AA$396:BZ$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F431+$H431, AR$11 <= $F431 + INDEX($AA$396:CA$396, 0, $F431)+$H431 - 1,AR$11-$H431>0), INDEX($AA$387:AR$387, 0, $F431) / INDEX($AA$396:CA$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F431+$H431, AS$11 <= $F431 + INDEX($AA$396:CB$396, 0, $F431)+$H431 - 1,AS$11-$H431>0), INDEX($AA$387:AS$387, 0, $F431) / INDEX($AA$396:CB$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F431+$H431, AT$11 <= $F431 + INDEX($AA$396:CC$396, 0, $F431)+$H431 - 1,AT$11-$H431>0), INDEX($AA$387:AT$387, 0, $F431) / INDEX($AA$396:CC$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F431+$H431, AU$11 <= $F431 + INDEX($AA$396:CD$396, 0, $F431)+$H431 - 1,AU$11-$H431>0), INDEX($AA$387:AU$387, 0, $F431) / INDEX($AA$396:CD$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F431+$H431, AV$11 <= $F431 + INDEX($AA$396:CE$396, 0, $F431)+$H431 - 1,AV$11-$H431>0), INDEX($AA$387:AV$387, 0, $F431) / INDEX($AA$396:CE$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F431+$H431, AW$11 <= $F431 + INDEX($AA$396:CF$396, 0, $F431)+$H431 - 1,AW$11-$H431>0), INDEX($AA$387:AW$387, 0, $F431) / INDEX($AA$396:CF$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F431+$H431, AX$11 <= $F431 + INDEX($AA$396:CG$396, 0, $F431)+$H431 - 1,AX$11-$H431>0), INDEX($AA$387:AX$387, 0, $F431) / INDEX($AA$396:CG$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F431+$H431, AY$11 <= $F431 + INDEX($AA$396:CH$396, 0, $F431)+$H431 - 1,AY$11-$H431>0), INDEX($AA$387:AY$387, 0, $F431) / INDEX($AA$396:CH$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F431+$H431, AZ$11 <= $F431 + INDEX($AA$396:CI$396, 0, $F431)+$H431 - 1,AZ$11-$H431>0), INDEX($AA$387:AZ$387, 0, $F431) / INDEX($AA$396:CI$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F431+$H431, BA$11 <= $F431 + INDEX($AA$396:CJ$396, 0, $F431)+$H431 - 1,BA$11-$H431>0), INDEX($AA$387:BA$387, 0, $F431) / INDEX($AA$396:CJ$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F431+$H431, BB$11 <= $F431 + INDEX($AA$396:CK$396, 0, $F431)+$H431 - 1,BB$11-$H431>0), INDEX($AA$387:BB$387, 0, $F431) / INDEX($AA$396:CK$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F431+$H431, BC$11 <= $F431 + INDEX($AA$396:CL$396, 0, $F431)+$H431 - 1,BC$11-$H431>0), INDEX($AA$387:BC$387, 0, $F431) / INDEX($AA$396:CL$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F431+$H431, BD$11 <= $F431 + INDEX($AA$396:CM$396, 0, $F431)+$H431 - 1,BD$11-$H431>0), INDEX($AA$387:BD$387, 0, $F431) / INDEX($AA$396:CM$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F431+$H431, BE$11 <= $F431 + INDEX($AA$396:CN$396, 0, $F431)+$H431 - 1,BE$11-$H431>0), INDEX($AA$387:BE$387, 0, $F431) / INDEX($AA$396:CN$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F431+$H431, BF$11 <= $F431 + INDEX($AA$396:CO$396, 0, $F431)+$H431 - 1,BF$11-$H431>0), INDEX($AA$387:BF$387, 0, $F431) / INDEX($AA$396:CO$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F431+$H431, BG$11 <= $F431 + INDEX($AA$396:CP$396, 0, $F431)+$H431 - 1,BG$11-$H431>0), INDEX($AA$387:BG$387, 0, $F431) / INDEX($AA$396:CP$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F431+$H431, BH$11 <= $F431 + INDEX($AA$396:CQ$396, 0, $F431)+$H431 - 1,BH$11-$H431>0), INDEX($AA$387:BH$387, 0, $F431) / INDEX($AA$396:CQ$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F431+$H431, BI$11 <= $F431 + INDEX($AA$396:CR$396, 0, $F431)+$H431 - 1,BI$11-$H431>0), INDEX($AA$387:BI$387, 0, $F431) / INDEX($AA$396:CR$396, 0, $F431), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F431+$H431, BJ$11 <= $F431 + INDEX($AA$396:CS$396, 0, $F431)+$H431 - 1,BJ$11-$H431>0), INDEX($AA$387:BJ$387, 0, $F431) / INDEX($AA$396:CS$396, 0, $F431), 0)","v":0}]
[null,null,null,null," Release, Year 36",36,"£ per flight",{"$f":"INDEX($AA$397:$BJ$397,$F433)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F433+$H433, AA$11 <= $F433 + INDEX($AA$396:BJ$396, 0, $F433)+$H433 - 1,AA$11-$H433>0), INDEX($AA$387:AA$387, 0, $F433) / INDEX($AA$396:BJ$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F433+$H433, AB$11 <= $F433 + INDEX($AA$396:BK$396, 0, $F433)+$H433 - 1,AB$11-$H433>0), INDEX($AA$387:AB$387, 0, $F433) / INDEX($AA$396:BK$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F433+$H433, AC$11 <= $F433 + INDEX($AA$396:BL$396, 0, $F433)+$H433 - 1,AC$11-$H433>0), INDEX($AA$387:AC$387, 0, $F433) / INDEX($AA$396:BL$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F433+$H433, AD$11 <= $F433 + INDEX($AA$396:BM$396, 0, $F433)+$H433 - 1,AD$11-$H433>0), INDEX($AA$387:AD$387, 0, $F433) / INDEX($AA$396:BM$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F433+$H433, AE$11 <= $F433 + INDEX($AA$396:BN$396, 0, $F433)+$H433 - 1,AE$11-$H433>0), INDEX($AA$387:AE$387, 0, $F433) / INDEX($AA$396:BN$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F433+$H433, AF$11 <= $F433 + INDEX($AA$396:BO$396, 0, $F433)+$H433 - 1,AF$11-$H433>0), INDEX($AA$387:AF$387, 0, $F433) / INDEX($AA$396:BO$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F433+$H433, AG$11 <= $F433 + INDEX($AA$396:BP$396, 0, $F433)+$H433 - 1,AG$11-$H433>0), INDEX($AA$387:AG$387, 0, $F433) / INDEX($AA$396:BP$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F433+$H433, AH$11 <= $F433 + INDEX($AA$396:BQ$396, 0, $F433)+$H433 - 1,AH$11-$H433>0), INDEX($AA$387:AH$387, 0, $F433) / INDEX($AA$396:BQ$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F433+$H433, AI$11 <= $F433 + INDEX($AA$396:BR$396, 0, $F433)+$H433 - 1,AI$11-$H433>0), INDEX($AA$387:AI$387, 0, $F433) / INDEX($AA$396:BR$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F433+$H433, AJ$11 <= $F433 + INDEX($AA$396:BS$396, 0, $F433)+$H433 - 1,AJ$11-$H433>0), INDEX($AA$387:AJ$387, 0, $F433) / INDEX($AA$396:BS$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F433+$H433, AK$11 <= $F433 + INDEX($AA$396:BT$396, 0, $F433)+$H433 - 1,AK$11-$H433>0), INDEX($AA$387:AK$387, 0, $F433) / INDEX($AA$396:BT$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F433+$H433, AL$11 <= $F433 + INDEX($AA$396:BU$396, 0, $F433)+$H433 - 1,AL$11-$H433>0), INDEX($AA$387:AL$387, 0, $F433) / INDEX($AA$396:BU$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F433+$H433, AM$11 <= $F433 + INDEX($AA$396:BV$396, 0, $F433)+$H433 - 1,AM$11-$H433>0), INDEX($AA$387:AM$387, 0, $F433) / INDEX($AA$396:BV$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F433+$H433, AN$11 <= $F433 + INDEX($AA$396:BW$396, 0, $F433)+$H433 - 1,AN$11-$H433>0), INDEX($AA$387:AN$387, 0, $F433) / INDEX($AA$396:BW$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F433+$H433, AO$11 <= $F433 + INDEX($AA$396:BX$396, 0, $F433)+$H433 - 1,AO$11-$H433>0), INDEX($AA$387:AO$387, 0, $F433) / INDEX($AA$396:BX$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F433+$H433, AP$11 <= $F433 + INDEX($AA$396:BY$396, 0, $F433)+$H433 - 1,AP$11-$H433>0), INDEX($AA$387:AP$387, 0, $F433) / INDEX($AA$396:BY$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F433+$H433, AQ$11 <= $F433 + INDEX($AA$396:BZ$396, 0, $F433)+$H433 - 1,AQ$11-$H433>0), INDEX($AA$387:AQ$387, 0, $F433) / INDEX($AA$396:BZ$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F433+$H433, AR$11 <= $F433 + INDEX($AA$396:CA$396, 0, $F433)+$H433 - 1,AR$11-$H433>0), INDEX($AA$387:AR$387, 0, $F433) / INDEX($AA$396:CA$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F433+$H433, AS$11 <= $F433 + INDEX($AA$396:CB$396, 0, $F433)+$H433 - 1,AS$11-$H433>0), INDEX($AA$387:AS$387, 0, $F433) / INDEX($AA$396:CB$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F433+$H433, AT$11 <= $F433 + INDEX($AA$396:CC$396, 0, $F433)+$H433 - 1,AT$11-$H433>0), INDEX($AA$387:AT$387, 0, $F433) / INDEX($AA$396:CC$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F433+$H433, AU$11 <= $F433 + INDEX($AA$396:CD$396, 0, $F433)+$H433 - 1,AU$11-$H433>0), INDEX($AA$387:AU$387, 0, $F433) / INDEX($AA$396:CD$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F433+$H433, AV$11 <= $F433 + INDEX($AA$396:CE$396, 0, $F433)+$H433 - 1,AV$11-$H433>0), INDEX($AA$387:AV$387, 0, $F433) / INDEX($AA$396:CE$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F433+$H433, AW$11 <= $F433 + INDEX($AA$396:CF$396, 0, $F433)+$H433 - 1,AW$11-$H433>0), INDEX($AA$387:AW$387, 0, $F433) / INDEX($AA$396:CF$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F433+$H433, AX$11 <= $F433 + INDEX($AA$396:CG$396, 0, $F433)+$H433 - 1,AX$11-$H433>0), INDEX($AA$387:AX$387, 0, $F433) / INDEX($AA$396:CG$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F433+$H433, AY$11 <= $F433 + INDEX($AA$396:CH$396, 0, $F433)+$H433 - 1,AY$11-$H433>0), INDEX($AA$387:AY$387, 0, $F433) / INDEX($AA$396:CH$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F433+$H433, AZ$11 <= $F433 + INDEX($AA$396:CI$396, 0, $F433)+$H433 - 1,AZ$11-$H433>0), INDEX($AA$387:AZ$387, 0, $F433) / INDEX($AA$396:CI$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F433+$H433, BA$11 <= $F433 + INDEX($AA$396:CJ$396, 0, $F433)+$H433 - 1,BA$11-$H433>0), INDEX($AA$387:BA$387, 0, $F433) / INDEX($AA$396:CJ$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F433+$H433, BB$11 <= $F433 + INDEX($AA$396:CK$396, 0, $F433)+$H433 - 1,BB$11-$H433>0), INDEX($AA$387:BB$387, 0, $F433) / INDEX($AA$396:CK$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F433+$H433, BC$11 <= $F433 + INDEX($AA$396:CL$396, 0, $F433)+$H433 - 1,BC$11-$H433>0), INDEX($AA$387:BC$387, 0, $F433) / INDEX($AA$396:CL$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F433+$H433, BD$11 <= $F433 + INDEX($AA$396:CM$396, 0, $F433)+$H433 - 1,BD$11-$H433>0), INDEX($AA$387:BD$387, 0, $F433) / INDEX($AA$396:CM$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F433+$H433, BE$11 <= $F433 + INDEX($AA$396:CN$396, 0, $F433)+$H433 - 1,BE$11-$H433>0), INDEX($AA$387:BE$387, 0, $F433) / INDEX($AA$396:CN$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F433+$H433, BF$11 <= $F433 + INDEX($AA$396:CO$396, 0, $F433)+$H433 - 1,BF$11-$H433>0), INDEX($AA$387:BF$387, 0, $F433) / INDEX($AA$396:CO$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F433+$H433, BG$11 <= $F433 + INDEX($AA$396:CP$396, 0, $F433)+$H433 - 1,BG$11-$H433>0), INDEX($AA$387:BG$387, 0, $F433) / INDEX($AA$396:CP$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F433+$H433, BH$11 <= $F433 + INDEX($AA$396:CQ$396, 0, $F433)+$H433 - 1,BH$11-$H433>0), INDEX($AA$387:BH$387, 0, $F433) / INDEX($AA$396:CQ$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F433+$H433, BI$11 <= $F433 + INDEX($AA$396:CR$396, 0, $F433)+$H433 - 1,BI$11-$H433>0), INDEX($AA$387:BI$387, 0, $F433) / INDEX($AA$396:CR$396, 0, $F433), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F433+$H433, BJ$11 <= $F433 + INDEX($AA$396:CS$396, 0, $F433)+$H433 - 1,BJ$11-$H433>0), INDEX($AA$387:BJ$387, 0, $F433) / INDEX($AA$396:CS$396, 0, $F433), 0)","v":0}]
[null,null,null,"Band Two"]
[null,null,null,null,{"$f":" A$344 & \" Release, Year \" & F439","v":" Release, Year 1"},1,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F439)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F439+$H439, AA$11 <= $F439 + INDEX($AA$437:BJ$437, 0, $F439)+$H439 - 1,AA$11-$H439>0), INDEX($AA$388:AA$388, 0, $F439) / INDEX($AA$437:BJ$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F439+$H439, AB$11 <= $F439 + INDEX($AA$437:BK$437, 0, $F439)+$H439 - 1,AB$11-$H439>0), INDEX($AA$388:AB$388, 0, $F439) / INDEX($AA$437:BK$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F439+$H439, AC$11 <= $F439 + INDEX($AA$437:BL$437, 0, $F439)+$H439 - 1,AC$11-$H439>0), INDEX($AA$388:AC$388, 0, $F439) / INDEX($AA$437:BL$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F439+$H439, AD$11 <= $F439 + INDEX($AA$437:BM$437, 0, $F439)+$H439 - 1,AD$11-$H439>0), INDEX($AA$388:AD$388, 0, $F439) / INDEX($AA$437:BM$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F439+$H439, AE$11 <= $F439 + INDEX($AA$437:BN$437, 0, $F439)+$H439 - 1,AE$11-$H439>0), INDEX($AA$388:AE$388, 0, $F439) / INDEX($AA$437:BN$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F439+$H439, AF$11 <= $F439 + INDEX($AA$437:BO$437, 0, $F439)+$H439 - 1,AF$11-$H439>0), INDEX($AA$388:AF$388, 0, $F439) / INDEX($AA$437:BO$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F439+$H439, AG$11 <= $F439 + INDEX($AA$437:BP$437, 0, $F439)+$H439 - 1,AG$11-$H439>0), INDEX($AA$388:AG$388, 0, $F439) / INDEX($AA$437:BP$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F439+$H439, AH$11 <= $F439 + INDEX($AA$437:BQ$437, 0, $F439)+$H439 - 1,AH$11-$H439>0), INDEX($AA$388:AH$388, 0, $F439) / INDEX($AA$437:BQ$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F439+$H439, AI$11 <= $F439 + INDEX($AA$437:BR$437, 0, $F439)+$H439 - 1,AI$11-$H439>0), INDEX($AA$388:AI$388, 0, $F439) / INDEX($AA$437:BR$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F439+$H439, AJ$11 <= $F439 + INDEX($AA$437:BS$437, 0, $F439)+$H439 - 1,AJ$11-$H439>0), INDEX($AA$388:AJ$388, 0, $F439) / INDEX($AA$437:BS$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F439+$H439, AK$11 <= $F439 + INDEX($AA$437:BT$437, 0, $F439)+$H439 - 1,AK$11-$H439>0), INDEX($AA$388:AK$388, 0, $F439) / INDEX($AA$437:BT$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F439+$H439, AL$11 <= $F439 + INDEX($AA$437:BU$437, 0, $F439)+$H439 - 1,AL$11-$H439>0), INDEX($AA$388:AL$388, 0, $F439) / INDEX($AA$437:BU$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F439+$H439, AM$11 <= $F439 + INDEX($AA$437:BV$437, 0, $F439)+$H439 - 1,AM$11-$H439>0), INDEX($AA$388:AM$388, 0, $F439) / INDEX($AA$437:BV$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F439+$H439, AN$11 <= $F439 + INDEX($AA$437:BW$437, 0, $F439)+$H439 - 1,AN$11-$H439>0), INDEX($AA$388:AN$388, 0, $F439) / INDEX($AA$437:BW$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F439+$H439, AO$11 <= $F439 + INDEX($AA$437:BX$437, 0, $F439)+$H439 - 1,AO$11-$H439>0), INDEX($AA$388:AO$388, 0, $F439) / INDEX($AA$437:BX$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F439+$H439, AP$11 <= $F439 + INDEX($AA$437:BY$437, 0, $F439)+$H439 - 1,AP$11-$H439>0), INDEX($AA$388:AP$388, 0, $F439) / INDEX($AA$437:BY$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F439+$H439, AQ$11 <= $F439 + INDEX($AA$437:BZ$437, 0, $F439)+$H439 - 1,AQ$11-$H439>0), INDEX($AA$388:AQ$388, 0, $F439) / INDEX($AA$437:BZ$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F439+$H439, AR$11 <= $F439 + INDEX($AA$437:CA$437, 0, $F439)+$H439 - 1,AR$11-$H439>0), INDEX($AA$388:AR$388, 0, $F439) / INDEX($AA$437:CA$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F439+$H439, AS$11 <= $F439 + INDEX($AA$437:CB$437, 0, $F439)+$H439 - 1,AS$11-$H439>0), INDEX($AA$388:AS$388, 0, $F439) / INDEX($AA$437:CB$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F439+$H439, AT$11 <= $F439 + INDEX($AA$437:CC$437, 0, $F439)+$H439 - 1,AT$11-$H439>0), INDEX($AA$388:AT$388, 0, $F439) / INDEX($AA$437:CC$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F439+$H439, AU$11 <= $F439 + INDEX($AA$437:CD$437, 0, $F439)+$H439 - 1,AU$11-$H439>0), INDEX($AA$388:AU$388, 0, $F439) / INDEX($AA$437:CD$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F439+$H439, AV$11 <= $F439 + INDEX($AA$437:CE$437, 0, $F439)+$H439 - 1,AV$11-$H439>0), INDEX($AA$388:AV$388, 0, $F439) / INDEX($AA$437:CE$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F439+$H439, AW$11 <= $F439 + INDEX($AA$437:CF$437, 0, $F439)+$H439 - 1,AW$11-$H439>0), INDEX($AA$388:AW$388, 0, $F439) / INDEX($AA$437:CF$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F439+$H439, AX$11 <= $F439 + INDEX($AA$437:CG$437, 0, $F439)+$H439 - 1,AX$11-$H439>0), INDEX($AA$388:AX$388, 0, $F439) / INDEX($AA$437:CG$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F439+$H439, AY$11 <= $F439 + INDEX($AA$437:CH$437, 0, $F439)+$H439 - 1,AY$11-$H439>0), INDEX($AA$388:AY$388, 0, $F439) / INDEX($AA$437:CH$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F439+$H439, AZ$11 <= $F439 + INDEX($AA$437:CI$437, 0, $F439)+$H439 - 1,AZ$11-$H439>0), INDEX($AA$388:AZ$388, 0, $F439) / INDEX($AA$437:CI$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F439+$H439, BA$11 <= $F439 + INDEX($AA$437:CJ$437, 0, $F439)+$H439 - 1,BA$11-$H439>0), INDEX($AA$388:BA$388, 0, $F439) / INDEX($AA$437:CJ$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F439+$H439, BB$11 <= $F439 + INDEX($AA$437:CK$437, 0, $F439)+$H439 - 1,BB$11-$H439>0), INDEX($AA$388:BB$388, 0, $F439) / INDEX($AA$437:CK$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F439+$H439, BC$11 <= $F439 + INDEX($AA$437:CL$437, 0, $F439)+$H439 - 1,BC$11-$H439>0), INDEX($AA$388:BC$388, 0, $F439) / INDEX($AA$437:CL$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F439+$H439, BD$11 <= $F439 + INDEX($AA$437:CM$437, 0, $F439)+$H439 - 1,BD$11-$H439>0), INDEX($AA$388:BD$388, 0, $F439) / INDEX($AA$437:CM$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F439+$H439, BE$11 <= $F439 + INDEX($AA$437:CN$437, 0, $F439)+$H439 - 1,BE$11-$H439>0), INDEX($AA$388:BE$388, 0, $F439) / INDEX($AA$437:CN$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F439+$H439, BF$11 <= $F439 + INDEX($AA$437:CO$437, 0, $F439)+$H439 - 1,BF$11-$H439>0), INDEX($AA$388:BF$388, 0, $F439) / INDEX($AA$437:CO$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F439+$H439, BG$11 <= $F439 + INDEX($AA$437:CP$437, 0, $F439)+$H439 - 1,BG$11-$H439>0), INDEX($AA$388:BG$388, 0, $F439) / INDEX($AA$437:CP$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F439+$H439, BH$11 <= $F439 + INDEX($AA$437:CQ$437, 0, $F439)+$H439 - 1,BH$11-$H439>0), INDEX($AA$388:BH$388, 0, $F439) / INDEX($AA$437:CQ$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F439+$H439, BI$11 <= $F439 + INDEX($AA$437:CR$437, 0, $F439)+$H439 - 1,BI$11-$H439>0), INDEX($AA$388:BI$388, 0, $F439) / INDEX($AA$437:CR$437, 0, $F439), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F439+$H439, BJ$11 <= $F439 + INDEX($AA$437:CS$437, 0, $F439)+$H439 - 1,BJ$11-$H439>0), INDEX($AA$388:BJ$388, 0, $F439) / INDEX($AA$437:CS$437, 0, $F439), 0)","v":0}]
[null,null,null,null," Release, Year 3",3,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F441)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F441+$H441, AA$11 <= $F441 + INDEX($AA$437:BJ$437, 0, $F441)+$H441 - 1,AA$11-$H441>0), INDEX($AA$388:AA$388, 0, $F441) / INDEX($AA$437:BJ$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F441+$H441, AB$11 <= $F441 + INDEX($AA$437:BK$437, 0, $F441)+$H441 - 1,AB$11-$H441>0), INDEX($AA$388:AB$388, 0, $F441) / INDEX($AA$437:BK$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F441+$H441, AC$11 <= $F441 + INDEX($AA$437:BL$437, 0, $F441)+$H441 - 1,AC$11-$H441>0), INDEX($AA$388:AC$388, 0, $F441) / INDEX($AA$437:BL$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F441+$H441, AD$11 <= $F441 + INDEX($AA$437:BM$437, 0, $F441)+$H441 - 1,AD$11-$H441>0), INDEX($AA$388:AD$388, 0, $F441) / INDEX($AA$437:BM$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F441+$H441, AE$11 <= $F441 + INDEX($AA$437:BN$437, 0, $F441)+$H441 - 1,AE$11-$H441>0), INDEX($AA$388:AE$388, 0, $F441) / INDEX($AA$437:BN$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F441+$H441, AF$11 <= $F441 + INDEX($AA$437:BO$437, 0, $F441)+$H441 - 1,AF$11-$H441>0), INDEX($AA$388:AF$388, 0, $F441) / INDEX($AA$437:BO$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F441+$H441, AG$11 <= $F441 + INDEX($AA$437:BP$437, 0, $F441)+$H441 - 1,AG$11-$H441>0), INDEX($AA$388:AG$388, 0, $F441) / INDEX($AA$437:BP$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F441+$H441, AH$11 <= $F441 + INDEX($AA$437:BQ$437, 0, $F441)+$H441 - 1,AH$11-$H441>0), INDEX($AA$388:AH$388, 0, $F441) / INDEX($AA$437:BQ$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F441+$H441, AI$11 <= $F441 + INDEX($AA$437:BR$437, 0, $F441)+$H441 - 1,AI$11-$H441>0), INDEX($AA$388:AI$388, 0, $F441) / INDEX($AA$437:BR$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F441+$H441, AJ$11 <= $F441 + INDEX($AA$437:BS$437, 0, $F441)+$H441 - 1,AJ$11-$H441>0), INDEX($AA$388:AJ$388, 0, $F441) / INDEX($AA$437:BS$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F441+$H441, AK$11 <= $F441 + INDEX($AA$437:BT$437, 0, $F441)+$H441 - 1,AK$11-$H441>0), INDEX($AA$388:AK$388, 0, $F441) / INDEX($AA$437:BT$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F441+$H441, AL$11 <= $F441 + INDEX($AA$437:BU$437, 0, $F441)+$H441 - 1,AL$11-$H441>0), INDEX($AA$388:AL$388, 0, $F441) / INDEX($AA$437:BU$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F441+$H441, AM$11 <= $F441 + INDEX($AA$437:BV$437, 0, $F441)+$H441 - 1,AM$11-$H441>0), INDEX($AA$388:AM$388, 0, $F441) / INDEX($AA$437:BV$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F441+$H441, AN$11 <= $F441 + INDEX($AA$437:BW$437, 0, $F441)+$H441 - 1,AN$11-$H441>0), INDEX($AA$388:AN$388, 0, $F441) / INDEX($AA$437:BW$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F441+$H441, AO$11 <= $F441 + INDEX($AA$437:BX$437, 0, $F441)+$H441 - 1,AO$11-$H441>0), INDEX($AA$388:AO$388, 0, $F441) / INDEX($AA$437:BX$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F441+$H441, AP$11 <= $F441 + INDEX($AA$437:BY$437, 0, $F441)+$H441 - 1,AP$11-$H441>0), INDEX($AA$388:AP$388, 0, $F441) / INDEX($AA$437:BY$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F441+$H441, AQ$11 <= $F441 + INDEX($AA$437:BZ$437, 0, $F441)+$H441 - 1,AQ$11-$H441>0), INDEX($AA$388:AQ$388, 0, $F441) / INDEX($AA$437:BZ$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F441+$H441, AR$11 <= $F441 + INDEX($AA$437:CA$437, 0, $F441)+$H441 - 1,AR$11-$H441>0), INDEX($AA$388:AR$388, 0, $F441) / INDEX($AA$437:CA$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F441+$H441, AS$11 <= $F441 + INDEX($AA$437:CB$437, 0, $F441)+$H441 - 1,AS$11-$H441>0), INDEX($AA$388:AS$388, 0, $F441) / INDEX($AA$437:CB$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F441+$H441, AT$11 <= $F441 + INDEX($AA$437:CC$437, 0, $F441)+$H441 - 1,AT$11-$H441>0), INDEX($AA$388:AT$388, 0, $F441) / INDEX($AA$437:CC$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F441+$H441, AU$11 <= $F441 + INDEX($AA$437:CD$437, 0, $F441)+$H441 - 1,AU$11-$H441>0), INDEX($AA$388:AU$388, 0, $F441) / INDEX($AA$437:CD$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F441+$H441, AV$11 <= $F441 + INDEX($AA$437:CE$437, 0, $F441)+$H441 - 1,AV$11-$H441>0), INDEX($AA$388:AV$388, 0, $F441) / INDEX($AA$437:CE$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F441+$H441, AW$11 <= $F441 + INDEX($AA$437:CF$437, 0, $F441)+$H441 - 1,AW$11-$H441>0), INDEX($AA$388:AW$388, 0, $F441) / INDEX($AA$437:CF$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F441+$H441, AX$11 <= $F441 + INDEX($AA$437:CG$437, 0, $F441)+$H441 - 1,AX$11-$H441>0), INDEX($AA$388:AX$388, 0, $F441) / INDEX($AA$437:CG$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F441+$H441, AY$11 <= $F441 + INDEX($AA$437:CH$437, 0, $F441)+$H441 - 1,AY$11-$H441>0), INDEX($AA$388:AY$388, 0, $F441) / INDEX($AA$437:CH$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F441+$H441, AZ$11 <= $F441 + INDEX($AA$437:CI$437, 0, $F441)+$H441 - 1,AZ$11-$H441>0), INDEX($AA$388:AZ$388, 0, $F441) / INDEX($AA$437:CI$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F441+$H441, BA$11 <= $F441 + INDEX($AA$437:CJ$437, 0, $F441)+$H441 - 1,BA$11-$H441>0), INDEX($AA$388:BA$388, 0, $F441) / INDEX($AA$437:CJ$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F441+$H441, BB$11 <= $F441 + INDEX($AA$437:CK$437, 0, $F441)+$H441 - 1,BB$11-$H441>0), INDEX($AA$388:BB$388, 0, $F441) / INDEX($AA$437:CK$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F441+$H441, BC$11 <= $F441 + INDEX($AA$437:CL$437, 0, $F441)+$H441 - 1,BC$11-$H441>0), INDEX($AA$388:BC$388, 0, $F441) / INDEX($AA$437:CL$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F441+$H441, BD$11 <= $F441 + INDEX($AA$437:CM$437, 0, $F441)+$H441 - 1,BD$11-$H441>0), INDEX($AA$388:BD$388, 0, $F441) / INDEX($AA$437:CM$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F441+$H441, BE$11 <= $F441 + INDEX($AA$437:CN$437, 0, $F441)+$H441 - 1,BE$11-$H441>0), INDEX($AA$388:BE$388, 0, $F441) / INDEX($AA$437:CN$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F441+$H441, BF$11 <= $F441 + INDEX($AA$437:CO$437, 0, $F441)+$H441 - 1,BF$11-$H441>0), INDEX($AA$388:BF$388, 0, $F441) / INDEX($AA$437:CO$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F441+$H441, BG$11 <= $F441 + INDEX($AA$437:CP$437, 0, $F441)+$H441 - 1,BG$11-$H441>0), INDEX($AA$388:BG$388, 0, $F441) / INDEX($AA$437:CP$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F441+$H441, BH$11 <= $F441 + INDEX($AA$437:CQ$437, 0, $F441)+$H441 - 1,BH$11-$H441>0), INDEX($AA$388:BH$388, 0, $F441) / INDEX($AA$437:CQ$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F441+$H441, BI$11 <= $F441 + INDEX($AA$437:CR$437, 0, $F441)+$H441 - 1,BI$11-$H441>0), INDEX($AA$388:BI$388, 0, $F441) / INDEX($AA$437:CR$437, 0, $F441), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F441+$H441, BJ$11 <= $F441 + INDEX($AA$437:CS$437, 0, $F441)+$H441 - 1,BJ$11-$H441>0), INDEX($AA$388:BJ$388, 0, $F441) / INDEX($AA$437:CS$437, 0, $F441), 0)","v":0}]
[null,null,null,null," Release, Year 4",4,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F442)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F442+$H442, AA$11 <= $F442 + INDEX($AA$437:BJ$437, 0, $F442)+$H442 - 1,AA$11-$H442>0), INDEX($AA$388:AA$388, 0, $F442) / INDEX($AA$437:BJ$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F442+$H442, AB$11 <= $F442 + INDEX($AA$437:BK$437, 0, $F442)+$H442 - 1,AB$11-$H442>0), INDEX($AA$388:AB$388, 0, $F442) / INDEX($AA$437:BK$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F442+$H442, AC$11 <= $F442 + INDEX($AA$437:BL$437, 0, $F442)+$H442 - 1,AC$11-$H442>0), INDEX($AA$388:AC$388, 0, $F442) / INDEX($AA$437:BL$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F442+$H442, AD$11 <= $F442 + INDEX($AA$437:BM$437, 0, $F442)+$H442 - 1,AD$11-$H442>0), INDEX($AA$388:AD$388, 0, $F442) / INDEX($AA$437:BM$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F442+$H442, AE$11 <= $F442 + INDEX($AA$437:BN$437, 0, $F442)+$H442 - 1,AE$11-$H442>0), INDEX($AA$388:AE$388, 0, $F442) / INDEX($AA$437:BN$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F442+$H442, AF$11 <= $F442 + INDEX($AA$437:BO$437, 0, $F442)+$H442 - 1,AF$11-$H442>0), INDEX($AA$388:AF$388, 0, $F442) / INDEX($AA$437:BO$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F442+$H442, AG$11 <= $F442 + INDEX($AA$437:BP$437, 0, $F442)+$H442 - 1,AG$11-$H442>0), INDEX($AA$388:AG$388, 0, $F442) / INDEX($AA$437:BP$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F442+$H442, AH$11 <= $F442 + INDEX($AA$437:BQ$437, 0, $F442)+$H442 - 1,AH$11-$H442>0), INDEX($AA$388:AH$388, 0, $F442) / INDEX($AA$437:BQ$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F442+$H442, AI$11 <= $F442 + INDEX($AA$437:BR$437, 0, $F442)+$H442 - 1,AI$11-$H442>0), INDEX($AA$388:AI$388, 0, $F442) / INDEX($AA$437:BR$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F442+$H442, AJ$11 <= $F442 + INDEX($AA$437:BS$437, 0, $F442)+$H442 - 1,AJ$11-$H442>0), INDEX($AA$388:AJ$388, 0, $F442) / INDEX($AA$437:BS$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F442+$H442, AK$11 <= $F442 + INDEX($AA$437:BT$437, 0, $F442)+$H442 - 1,AK$11-$H442>0), INDEX($AA$388:AK$388, 0, $F442) / INDEX($AA$437:BT$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F442+$H442, AL$11 <= $F442 + INDEX($AA$437:BU$437, 0, $F442)+$H442 - 1,AL$11-$H442>0), INDEX($AA$388:AL$388, 0, $F442) / INDEX($AA$437:BU$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F442+$H442, AM$11 <= $F442 + INDEX($AA$437:BV$437, 0, $F442)+$H442 - 1,AM$11-$H442>0), INDEX($AA$388:AM$388, 0, $F442) / INDEX($AA$437:BV$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F442+$H442, AN$11 <= $F442 + INDEX($AA$437:BW$437, 0, $F442)+$H442 - 1,AN$11-$H442>0), INDEX($AA$388:AN$388, 0, $F442) / INDEX($AA$437:BW$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F442+$H442, AO$11 <= $F442 + INDEX($AA$437:BX$437, 0, $F442)+$H442 - 1,AO$11-$H442>0), INDEX($AA$388:AO$388, 0, $F442) / INDEX($AA$437:BX$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F442+$H442, AP$11 <= $F442 + INDEX($AA$437:BY$437, 0, $F442)+$H442 - 1,AP$11-$H442>0), INDEX($AA$388:AP$388, 0, $F442) / INDEX($AA$437:BY$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F442+$H442, AQ$11 <= $F442 + INDEX($AA$437:BZ$437, 0, $F442)+$H442 - 1,AQ$11-$H442>0), INDEX($AA$388:AQ$388, 0, $F442) / INDEX($AA$437:BZ$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F442+$H442, AR$11 <= $F442 + INDEX($AA$437:CA$437, 0, $F442)+$H442 - 1,AR$11-$H442>0), INDEX($AA$388:AR$388, 0, $F442) / INDEX($AA$437:CA$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F442+$H442, AS$11 <= $F442 + INDEX($AA$437:CB$437, 0, $F442)+$H442 - 1,AS$11-$H442>0), INDEX($AA$388:AS$388, 0, $F442) / INDEX($AA$437:CB$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F442+$H442, AT$11 <= $F442 + INDEX($AA$437:CC$437, 0, $F442)+$H442 - 1,AT$11-$H442>0), INDEX($AA$388:AT$388, 0, $F442) / INDEX($AA$437:CC$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F442+$H442, AU$11 <= $F442 + INDEX($AA$437:CD$437, 0, $F442)+$H442 - 1,AU$11-$H442>0), INDEX($AA$388:AU$388, 0, $F442) / INDEX($AA$437:CD$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F442+$H442, AV$11 <= $F442 + INDEX($AA$437:CE$437, 0, $F442)+$H442 - 1,AV$11-$H442>0), INDEX($AA$388:AV$388, 0, $F442) / INDEX($AA$437:CE$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F442+$H442, AW$11 <= $F442 + INDEX($AA$437:CF$437, 0, $F442)+$H442 - 1,AW$11-$H442>0), INDEX($AA$388:AW$388, 0, $F442) / INDEX($AA$437:CF$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F442+$H442, AX$11 <= $F442 + INDEX($AA$437:CG$437, 0, $F442)+$H442 - 1,AX$11-$H442>0), INDEX($AA$388:AX$388, 0, $F442) / INDEX($AA$437:CG$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F442+$H442, AY$11 <= $F442 + INDEX($AA$437:CH$437, 0, $F442)+$H442 - 1,AY$11-$H442>0), INDEX($AA$388:AY$388, 0, $F442) / INDEX($AA$437:CH$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F442+$H442, AZ$11 <= $F442 + INDEX($AA$437:CI$437, 0, $F442)+$H442 - 1,AZ$11-$H442>0), INDEX($AA$388:AZ$388, 0, $F442) / INDEX($AA$437:CI$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F442+$H442, BA$11 <= $F442 + INDEX($AA$437:CJ$437, 0, $F442)+$H442 - 1,BA$11-$H442>0), INDEX($AA$388:BA$388, 0, $F442) / INDEX($AA$437:CJ$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F442+$H442, BB$11 <= $F442 + INDEX($AA$437:CK$437, 0, $F442)+$H442 - 1,BB$11-$H442>0), INDEX($AA$388:BB$388, 0, $F442) / INDEX($AA$437:CK$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F442+$H442, BC$11 <= $F442 + INDEX($AA$437:CL$437, 0, $F442)+$H442 - 1,BC$11-$H442>0), INDEX($AA$388:BC$388, 0, $F442) / INDEX($AA$437:CL$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F442+$H442, BD$11 <= $F442 + INDEX($AA$437:CM$437, 0, $F442)+$H442 - 1,BD$11-$H442>0), INDEX($AA$388:BD$388, 0, $F442) / INDEX($AA$437:CM$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F442+$H442, BE$11 <= $F442 + INDEX($AA$437:CN$437, 0, $F442)+$H442 - 1,BE$11-$H442>0), INDEX($AA$388:BE$388, 0, $F442) / INDEX($AA$437:CN$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F442+$H442, BF$11 <= $F442 + INDEX($AA$437:CO$437, 0, $F442)+$H442 - 1,BF$11-$H442>0), INDEX($AA$388:BF$388, 0, $F442) / INDEX($AA$437:CO$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F442+$H442, BG$11 <= $F442 + INDEX($AA$437:CP$437, 0, $F442)+$H442 - 1,BG$11-$H442>0), INDEX($AA$388:BG$388, 0, $F442) / INDEX($AA$437:CP$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F442+$H442, BH$11 <= $F442 + INDEX($AA$437:CQ$437, 0, $F442)+$H442 - 1,BH$11-$H442>0), INDEX($AA$388:BH$388, 0, $F442) / INDEX($AA$437:CQ$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F442+$H442, BI$11 <= $F442 + INDEX($AA$437:CR$437, 0, $F442)+$H442 - 1,BI$11-$H442>0), INDEX($AA$388:BI$388, 0, $F442) / INDEX($AA$437:CR$437, 0, $F442), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F442+$H442, BJ$11 <= $F442 + INDEX($AA$437:CS$437, 0, $F442)+$H442 - 1,BJ$11-$H442>0), INDEX($AA$388:BJ$388, 0, $F442) / INDEX($AA$437:CS$437, 0, $F442), 0)","v":0}]
[null,null,null,null," Release, Year 8",8,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F446)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F446+$H446, AA$11 <= $F446 + INDEX($AA$437:BJ$437, 0, $F446)+$H446 - 1,AA$11-$H446>0), INDEX($AA$388:AA$388, 0, $F446) / INDEX($AA$437:BJ$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F446+$H446, AB$11 <= $F446 + INDEX($AA$437:BK$437, 0, $F446)+$H446 - 1,AB$11-$H446>0), INDEX($AA$388:AB$388, 0, $F446) / INDEX($AA$437:BK$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F446+$H446, AC$11 <= $F446 + INDEX($AA$437:BL$437, 0, $F446)+$H446 - 1,AC$11-$H446>0), INDEX($AA$388:AC$388, 0, $F446) / INDEX($AA$437:BL$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F446+$H446, AD$11 <= $F446 + INDEX($AA$437:BM$437, 0, $F446)+$H446 - 1,AD$11-$H446>0), INDEX($AA$388:AD$388, 0, $F446) / INDEX($AA$437:BM$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F446+$H446, AE$11 <= $F446 + INDEX($AA$437:BN$437, 0, $F446)+$H446 - 1,AE$11-$H446>0), INDEX($AA$388:AE$388, 0, $F446) / INDEX($AA$437:BN$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F446+$H446, AF$11 <= $F446 + INDEX($AA$437:BO$437, 0, $F446)+$H446 - 1,AF$11-$H446>0), INDEX($AA$388:AF$388, 0, $F446) / INDEX($AA$437:BO$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F446+$H446, AG$11 <= $F446 + INDEX($AA$437:BP$437, 0, $F446)+$H446 - 1,AG$11-$H446>0), INDEX($AA$388:AG$388, 0, $F446) / INDEX($AA$437:BP$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F446+$H446, AH$11 <= $F446 + INDEX($AA$437:BQ$437, 0, $F446)+$H446 - 1,AH$11-$H446>0), INDEX($AA$388:AH$388, 0, $F446) / INDEX($AA$437:BQ$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F446+$H446, AI$11 <= $F446 + INDEX($AA$437:BR$437, 0, $F446)+$H446 - 1,AI$11-$H446>0), INDEX($AA$388:AI$388, 0, $F446) / INDEX($AA$437:BR$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F446+$H446, AJ$11 <= $F446 + INDEX($AA$437:BS$437, 0, $F446)+$H446 - 1,AJ$11-$H446>0), INDEX($AA$388:AJ$388, 0, $F446) / INDEX($AA$437:BS$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F446+$H446, AK$11 <= $F446 + INDEX($AA$437:BT$437, 0, $F446)+$H446 - 1,AK$11-$H446>0), INDEX($AA$388:AK$388, 0, $F446) / INDEX($AA$437:BT$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F446+$H446, AL$11 <= $F446 + INDEX($AA$437:BU$437, 0, $F446)+$H446 - 1,AL$11-$H446>0), INDEX($AA$388:AL$388, 0, $F446) / INDEX($AA$437:BU$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F446+$H446, AM$11 <= $F446 + INDEX($AA$437:BV$437, 0, $F446)+$H446 - 1,AM$11-$H446>0), INDEX($AA$388:AM$388, 0, $F446) / INDEX($AA$437:BV$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F446+$H446, AN$11 <= $F446 + INDEX($AA$437:BW$437, 0, $F446)+$H446 - 1,AN$11-$H446>0), INDEX($AA$388:AN$388, 0, $F446) / INDEX($AA$437:BW$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F446+$H446, AO$11 <= $F446 + INDEX($AA$437:BX$437, 0, $F446)+$H446 - 1,AO$11-$H446>0), INDEX($AA$388:AO$388, 0, $F446) / INDEX($AA$437:BX$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F446+$H446, AP$11 <= $F446 + INDEX($AA$437:BY$437, 0, $F446)+$H446 - 1,AP$11-$H446>0), INDEX($AA$388:AP$388, 0, $F446) / INDEX($AA$437:BY$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F446+$H446, AQ$11 <= $F446 + INDEX($AA$437:BZ$437, 0, $F446)+$H446 - 1,AQ$11-$H446>0), INDEX($AA$388:AQ$388, 0, $F446) / INDEX($AA$437:BZ$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F446+$H446, AR$11 <= $F446 + INDEX($AA$437:CA$437, 0, $F446)+$H446 - 1,AR$11-$H446>0), INDEX($AA$388:AR$388, 0, $F446) / INDEX($AA$437:CA$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F446+$H446, AS$11 <= $F446 + INDEX($AA$437:CB$437, 0, $F446)+$H446 - 1,AS$11-$H446>0), INDEX($AA$388:AS$388, 0, $F446) / INDEX($AA$437:CB$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F446+$H446, AT$11 <= $F446 + INDEX($AA$437:CC$437, 0, $F446)+$H446 - 1,AT$11-$H446>0), INDEX($AA$388:AT$388, 0, $F446) / INDEX($AA$437:CC$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F446+$H446, AU$11 <= $F446 + INDEX($AA$437:CD$437, 0, $F446)+$H446 - 1,AU$11-$H446>0), INDEX($AA$388:AU$388, 0, $F446) / INDEX($AA$437:CD$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F446+$H446, AV$11 <= $F446 + INDEX($AA$437:CE$437, 0, $F446)+$H446 - 1,AV$11-$H446>0), INDEX($AA$388:AV$388, 0, $F446) / INDEX($AA$437:CE$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F446+$H446, AW$11 <= $F446 + INDEX($AA$437:CF$437, 0, $F446)+$H446 - 1,AW$11-$H446>0), INDEX($AA$388:AW$388, 0, $F446) / INDEX($AA$437:CF$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F446+$H446, AX$11 <= $F446 + INDEX($AA$437:CG$437, 0, $F446)+$H446 - 1,AX$11-$H446>0), INDEX($AA$388:AX$388, 0, $F446) / INDEX($AA$437:CG$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F446+$H446, AY$11 <= $F446 + INDEX($AA$437:CH$437, 0, $F446)+$H446 - 1,AY$11-$H446>0), INDEX($AA$388:AY$388, 0, $F446) / INDEX($AA$437:CH$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F446+$H446, AZ$11 <= $F446 + INDEX($AA$437:CI$437, 0, $F446)+$H446 - 1,AZ$11-$H446>0), INDEX($AA$388:AZ$388, 0, $F446) / INDEX($AA$437:CI$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F446+$H446, BA$11 <= $F446 + INDEX($AA$437:CJ$437, 0, $F446)+$H446 - 1,BA$11-$H446>0), INDEX($AA$388:BA$388, 0, $F446) / INDEX($AA$437:CJ$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F446+$H446, BB$11 <= $F446 + INDEX($AA$437:CK$437, 0, $F446)+$H446 - 1,BB$11-$H446>0), INDEX($AA$388:BB$388, 0, $F446) / INDEX($AA$437:CK$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F446+$H446, BC$11 <= $F446 + INDEX($AA$437:CL$437, 0, $F446)+$H446 - 1,BC$11-$H446>0), INDEX($AA$388:BC$388, 0, $F446) / INDEX($AA$437:CL$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F446+$H446, BD$11 <= $F446 + INDEX($AA$437:CM$437, 0, $F446)+$H446 - 1,BD$11-$H446>0), INDEX($AA$388:BD$388, 0, $F446) / INDEX($AA$437:CM$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F446+$H446, BE$11 <= $F446 + INDEX($AA$437:CN$437, 0, $F446)+$H446 - 1,BE$11-$H446>0), INDEX($AA$388:BE$388, 0, $F446) / INDEX($AA$437:CN$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F446+$H446, BF$11 <= $F446 + INDEX($AA$437:CO$437, 0, $F446)+$H446 - 1,BF$11-$H446>0), INDEX($AA$388:BF$388, 0, $F446) / INDEX($AA$437:CO$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F446+$H446, BG$11 <= $F446 + INDEX($AA$437:CP$437, 0, $F446)+$H446 - 1,BG$11-$H446>0), INDEX($AA$388:BG$388, 0, $F446) / INDEX($AA$437:CP$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F446+$H446, BH$11 <= $F446 + INDEX($AA$437:CQ$437, 0, $F446)+$H446 - 1,BH$11-$H446>0), INDEX($AA$388:BH$388, 0, $F446) / INDEX($AA$437:CQ$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F446+$H446, BI$11 <= $F446 + INDEX($AA$437:CR$437, 0, $F446)+$H446 - 1,BI$11-$H446>0), INDEX($AA$388:BI$388, 0, $F446) / INDEX($AA$437:CR$437, 0, $F446), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F446+$H446, BJ$11 <= $F446 + INDEX($AA$437:CS$437, 0, $F446)+$H446 - 1,BJ$11-$H446>0), INDEX($AA$388:BJ$388, 0, $F446) / INDEX($AA$437:CS$437, 0, $F446), 0)","v":0}]
[null,null,null,null," Release, Year 10",10,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F448)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F448+$H448, AA$11 <= $F448 + INDEX($AA$437:BJ$437, 0, $F448)+$H448 - 1,AA$11-$H448>0), INDEX($AA$388:AA$388, 0, $F448) / INDEX($AA$437:BJ$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F448+$H448, AB$11 <= $F448 + INDEX($AA$437:BK$437, 0, $F448)+$H448 - 1,AB$11-$H448>0), INDEX($AA$388:AB$388, 0, $F448) / INDEX($AA$437:BK$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F448+$H448, AC$11 <= $F448 + INDEX($AA$437:BL$437, 0, $F448)+$H448 - 1,AC$11-$H448>0), INDEX($AA$388:AC$388, 0, $F448) / INDEX($AA$437:BL$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F448+$H448, AD$11 <= $F448 + INDEX($AA$437:BM$437, 0, $F448)+$H448 - 1,AD$11-$H448>0), INDEX($AA$388:AD$388, 0, $F448) / INDEX($AA$437:BM$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F448+$H448, AE$11 <= $F448 + INDEX($AA$437:BN$437, 0, $F448)+$H448 - 1,AE$11-$H448>0), INDEX($AA$388:AE$388, 0, $F448) / INDEX($AA$437:BN$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F448+$H448, AF$11 <= $F448 + INDEX($AA$437:BO$437, 0, $F448)+$H448 - 1,AF$11-$H448>0), INDEX($AA$388:AF$388, 0, $F448) / INDEX($AA$437:BO$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F448+$H448, AG$11 <= $F448 + INDEX($AA$437:BP$437, 0, $F448)+$H448 - 1,AG$11-$H448>0), INDEX($AA$388:AG$388, 0, $F448) / INDEX($AA$437:BP$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F448+$H448, AH$11 <= $F448 + INDEX($AA$437:BQ$437, 0, $F448)+$H448 - 1,AH$11-$H448>0), INDEX($AA$388:AH$388, 0, $F448) / INDEX($AA$437:BQ$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F448+$H448, AI$11 <= $F448 + INDEX($AA$437:BR$437, 0, $F448)+$H448 - 1,AI$11-$H448>0), INDEX($AA$388:AI$388, 0, $F448) / INDEX($AA$437:BR$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F448+$H448, AJ$11 <= $F448 + INDEX($AA$437:BS$437, 0, $F448)+$H448 - 1,AJ$11-$H448>0), INDEX($AA$388:AJ$388, 0, $F448) / INDEX($AA$437:BS$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F448+$H448, AK$11 <= $F448 + INDEX($AA$437:BT$437, 0, $F448)+$H448 - 1,AK$11-$H448>0), INDEX($AA$388:AK$388, 0, $F448) / INDEX($AA$437:BT$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F448+$H448, AL$11 <= $F448 + INDEX($AA$437:BU$437, 0, $F448)+$H448 - 1,AL$11-$H448>0), INDEX($AA$388:AL$388, 0, $F448) / INDEX($AA$437:BU$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F448+$H448, AM$11 <= $F448 + INDEX($AA$437:BV$437, 0, $F448)+$H448 - 1,AM$11-$H448>0), INDEX($AA$388:AM$388, 0, $F448) / INDEX($AA$437:BV$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F448+$H448, AN$11 <= $F448 + INDEX($AA$437:BW$437, 0, $F448)+$H448 - 1,AN$11-$H448>0), INDEX($AA$388:AN$388, 0, $F448) / INDEX($AA$437:BW$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F448+$H448, AO$11 <= $F448 + INDEX($AA$437:BX$437, 0, $F448)+$H448 - 1,AO$11-$H448>0), INDEX($AA$388:AO$388, 0, $F448) / INDEX($AA$437:BX$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F448+$H448, AP$11 <= $F448 + INDEX($AA$437:BY$437, 0, $F448)+$H448 - 1,AP$11-$H448>0), INDEX($AA$388:AP$388, 0, $F448) / INDEX($AA$437:BY$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F448+$H448, AQ$11 <= $F448 + INDEX($AA$437:BZ$437, 0, $F448)+$H448 - 1,AQ$11-$H448>0), INDEX($AA$388:AQ$388, 0, $F448) / INDEX($AA$437:BZ$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F448+$H448, AR$11 <= $F448 + INDEX($AA$437:CA$437, 0, $F448)+$H448 - 1,AR$11-$H448>0), INDEX($AA$388:AR$388, 0, $F448) / INDEX($AA$437:CA$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F448+$H448, AS$11 <= $F448 + INDEX($AA$437:CB$437, 0, $F448)+$H448 - 1,AS$11-$H448>0), INDEX($AA$388:AS$388, 0, $F448) / INDEX($AA$437:CB$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F448+$H448, AT$11 <= $F448 + INDEX($AA$437:CC$437, 0, $F448)+$H448 - 1,AT$11-$H448>0), INDEX($AA$388:AT$388, 0, $F448) / INDEX($AA$437:CC$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F448+$H448, AU$11 <= $F448 + INDEX($AA$437:CD$437, 0, $F448)+$H448 - 1,AU$11-$H448>0), INDEX($AA$388:AU$388, 0, $F448) / INDEX($AA$437:CD$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F448+$H448, AV$11 <= $F448 + INDEX($AA$437:CE$437, 0, $F448)+$H448 - 1,AV$11-$H448>0), INDEX($AA$388:AV$388, 0, $F448) / INDEX($AA$437:CE$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F448+$H448, AW$11 <= $F448 + INDEX($AA$437:CF$437, 0, $F448)+$H448 - 1,AW$11-$H448>0), INDEX($AA$388:AW$388, 0, $F448) / INDEX($AA$437:CF$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F448+$H448, AX$11 <= $F448 + INDEX($AA$437:CG$437, 0, $F448)+$H448 - 1,AX$11-$H448>0), INDEX($AA$388:AX$388, 0, $F448) / INDEX($AA$437:CG$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F448+$H448, AY$11 <= $F448 + INDEX($AA$437:CH$437, 0, $F448)+$H448 - 1,AY$11-$H448>0), INDEX($AA$388:AY$388, 0, $F448) / INDEX($AA$437:CH$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F448+$H448, AZ$11 <= $F448 + INDEX($AA$437:CI$437, 0, $F448)+$H448 - 1,AZ$11-$H448>0), INDEX($AA$388:AZ$388, 0, $F448) / INDEX($AA$437:CI$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F448+$H448, BA$11 <= $F448 + INDEX($AA$437:CJ$437, 0, $F448)+$H448 - 1,BA$11-$H448>0), INDEX($AA$388:BA$388, 0, $F448) / INDEX($AA$437:CJ$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F448+$H448, BB$11 <= $F448 + INDEX($AA$437:CK$437, 0, $F448)+$H448 - 1,BB$11-$H448>0), INDEX($AA$388:BB$388, 0, $F448) / INDEX($AA$437:CK$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F448+$H448, BC$11 <= $F448 + INDEX($AA$437:CL$437, 0, $F448)+$H448 - 1,BC$11-$H448>0), INDEX($AA$388:BC$388, 0, $F448) / INDEX($AA$437:CL$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F448+$H448, BD$11 <= $F448 + INDEX($AA$437:CM$437, 0, $F448)+$H448 - 1,BD$11-$H448>0), INDEX($AA$388:BD$388, 0, $F448) / INDEX($AA$437:CM$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F448+$H448, BE$11 <= $F448 + INDEX($AA$437:CN$437, 0, $F448)+$H448 - 1,BE$11-$H448>0), INDEX($AA$388:BE$388, 0, $F448) / INDEX($AA$437:CN$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F448+$H448, BF$11 <= $F448 + INDEX($AA$437:CO$437, 0, $F448)+$H448 - 1,BF$11-$H448>0), INDEX($AA$388:BF$388, 0, $F448) / INDEX($AA$437:CO$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F448+$H448, BG$11 <= $F448 + INDEX($AA$437:CP$437, 0, $F448)+$H448 - 1,BG$11-$H448>0), INDEX($AA$388:BG$388, 0, $F448) / INDEX($AA$437:CP$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F448+$H448, BH$11 <= $F448 + INDEX($AA$437:CQ$437, 0, $F448)+$H448 - 1,BH$11-$H448>0), INDEX($AA$388:BH$388, 0, $F448) / INDEX($AA$437:CQ$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F448+$H448, BI$11 <= $F448 + INDEX($AA$437:CR$437, 0, $F448)+$H448 - 1,BI$11-$H448>0), INDEX($AA$388:BI$388, 0, $F448) / INDEX($AA$437:CR$437, 0, $F448), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F448+$H448, BJ$11 <= $F448 + INDEX($AA$437:CS$437, 0, $F448)+$H448 - 1,BJ$11-$H448>0), INDEX($AA$388:BJ$388, 0, $F448) / INDEX($AA$437:CS$437, 0, $F448), 0)","v":0}]
[null,null,null,null," Release, Year 13",13,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F451)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F451+$H451, AA$11 <= $F451 + INDEX($AA$437:BJ$437, 0, $F451)+$H451 - 1,AA$11-$H451>0), INDEX($AA$388:AA$388, 0, $F451) / INDEX($AA$437:BJ$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F451+$H451, AB$11 <= $F451 + INDEX($AA$437:BK$437, 0, $F451)+$H451 - 1,AB$11-$H451>0), INDEX($AA$388:AB$388, 0, $F451) / INDEX($AA$437:BK$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F451+$H451, AC$11 <= $F451 + INDEX($AA$437:BL$437, 0, $F451)+$H451 - 1,AC$11-$H451>0), INDEX($AA$388:AC$388, 0, $F451) / INDEX($AA$437:BL$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F451+$H451, AD$11 <= $F451 + INDEX($AA$437:BM$437, 0, $F451)+$H451 - 1,AD$11-$H451>0), INDEX($AA$388:AD$388, 0, $F451) / INDEX($AA$437:BM$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F451+$H451, AE$11 <= $F451 + INDEX($AA$437:BN$437, 0, $F451)+$H451 - 1,AE$11-$H451>0), INDEX($AA$388:AE$388, 0, $F451) / INDEX($AA$437:BN$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F451+$H451, AF$11 <= $F451 + INDEX($AA$437:BO$437, 0, $F451)+$H451 - 1,AF$11-$H451>0), INDEX($AA$388:AF$388, 0, $F451) / INDEX($AA$437:BO$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F451+$H451, AG$11 <= $F451 + INDEX($AA$437:BP$437, 0, $F451)+$H451 - 1,AG$11-$H451>0), INDEX($AA$388:AG$388, 0, $F451) / INDEX($AA$437:BP$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F451+$H451, AH$11 <= $F451 + INDEX($AA$437:BQ$437, 0, $F451)+$H451 - 1,AH$11-$H451>0), INDEX($AA$388:AH$388, 0, $F451) / INDEX($AA$437:BQ$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F451+$H451, AI$11 <= $F451 + INDEX($AA$437:BR$437, 0, $F451)+$H451 - 1,AI$11-$H451>0), INDEX($AA$388:AI$388, 0, $F451) / INDEX($AA$437:BR$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F451+$H451, AJ$11 <= $F451 + INDEX($AA$437:BS$437, 0, $F451)+$H451 - 1,AJ$11-$H451>0), INDEX($AA$388:AJ$388, 0, $F451) / INDEX($AA$437:BS$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F451+$H451, AK$11 <= $F451 + INDEX($AA$437:BT$437, 0, $F451)+$H451 - 1,AK$11-$H451>0), INDEX($AA$388:AK$388, 0, $F451) / INDEX($AA$437:BT$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F451+$H451, AL$11 <= $F451 + INDEX($AA$437:BU$437, 0, $F451)+$H451 - 1,AL$11-$H451>0), INDEX($AA$388:AL$388, 0, $F451) / INDEX($AA$437:BU$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F451+$H451, AM$11 <= $F451 + INDEX($AA$437:BV$437, 0, $F451)+$H451 - 1,AM$11-$H451>0), INDEX($AA$388:AM$388, 0, $F451) / INDEX($AA$437:BV$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F451+$H451, AN$11 <= $F451 + INDEX($AA$437:BW$437, 0, $F451)+$H451 - 1,AN$11-$H451>0), INDEX($AA$388:AN$388, 0, $F451) / INDEX($AA$437:BW$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F451+$H451, AO$11 <= $F451 + INDEX($AA$437:BX$437, 0, $F451)+$H451 - 1,AO$11-$H451>0), INDEX($AA$388:AO$388, 0, $F451) / INDEX($AA$437:BX$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F451+$H451, AP$11 <= $F451 + INDEX($AA$437:BY$437, 0, $F451)+$H451 - 1,AP$11-$H451>0), INDEX($AA$388:AP$388, 0, $F451) / INDEX($AA$437:BY$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F451+$H451, AQ$11 <= $F451 + INDEX($AA$437:BZ$437, 0, $F451)+$H451 - 1,AQ$11-$H451>0), INDEX($AA$388:AQ$388, 0, $F451) / INDEX($AA$437:BZ$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F451+$H451, AR$11 <= $F451 + INDEX($AA$437:CA$437, 0, $F451)+$H451 - 1,AR$11-$H451>0), INDEX($AA$388:AR$388, 0, $F451) / INDEX($AA$437:CA$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F451+$H451, AS$11 <= $F451 + INDEX($AA$437:CB$437, 0, $F451)+$H451 - 1,AS$11-$H451>0), INDEX($AA$388:AS$388, 0, $F451) / INDEX($AA$437:CB$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F451+$H451, AT$11 <= $F451 + INDEX($AA$437:CC$437, 0, $F451)+$H451 - 1,AT$11-$H451>0), INDEX($AA$388:AT$388, 0, $F451) / INDEX($AA$437:CC$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F451+$H451, AU$11 <= $F451 + INDEX($AA$437:CD$437, 0, $F451)+$H451 - 1,AU$11-$H451>0), INDEX($AA$388:AU$388, 0, $F451) / INDEX($AA$437:CD$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F451+$H451, AV$11 <= $F451 + INDEX($AA$437:CE$437, 0, $F451)+$H451 - 1,AV$11-$H451>0), INDEX($AA$388:AV$388, 0, $F451) / INDEX($AA$437:CE$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F451+$H451, AW$11 <= $F451 + INDEX($AA$437:CF$437, 0, $F451)+$H451 - 1,AW$11-$H451>0), INDEX($AA$388:AW$388, 0, $F451) / INDEX($AA$437:CF$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F451+$H451, AX$11 <= $F451 + INDEX($AA$437:CG$437, 0, $F451)+$H451 - 1,AX$11-$H451>0), INDEX($AA$388:AX$388, 0, $F451) / INDEX($AA$437:CG$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F451+$H451, AY$11 <= $F451 + INDEX($AA$437:CH$437, 0, $F451)+$H451 - 1,AY$11-$H451>0), INDEX($AA$388:AY$388, 0, $F451) / INDEX($AA$437:CH$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F451+$H451, AZ$11 <= $F451 + INDEX($AA$437:CI$437, 0, $F451)+$H451 - 1,AZ$11-$H451>0), INDEX($AA$388:AZ$388, 0, $F451) / INDEX($AA$437:CI$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F451+$H451, BA$11 <= $F451 + INDEX($AA$437:CJ$437, 0, $F451)+$H451 - 1,BA$11-$H451>0), INDEX($AA$388:BA$388, 0, $F451) / INDEX($AA$437:CJ$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F451+$H451, BB$11 <= $F451 + INDEX($AA$437:CK$437, 0, $F451)+$H451 - 1,BB$11-$H451>0), INDEX($AA$388:BB$388, 0, $F451) / INDEX($AA$437:CK$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F451+$H451, BC$11 <= $F451 + INDEX($AA$437:CL$437, 0, $F451)+$H451 - 1,BC$11-$H451>0), INDEX($AA$388:BC$388, 0, $F451) / INDEX($AA$437:CL$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F451+$H451, BD$11 <= $F451 + INDEX($AA$437:CM$437, 0, $F451)+$H451 - 1,BD$11-$H451>0), INDEX($AA$388:BD$388, 0, $F451) / INDEX($AA$437:CM$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F451+$H451, BE$11 <= $F451 + INDEX($AA$437:CN$437, 0, $F451)+$H451 - 1,BE$11-$H451>0), INDEX($AA$388:BE$388, 0, $F451) / INDEX($AA$437:CN$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F451+$H451, BF$11 <= $F451 + INDEX($AA$437:CO$437, 0, $F451)+$H451 - 1,BF$11-$H451>0), INDEX($AA$388:BF$388, 0, $F451) / INDEX($AA$437:CO$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F451+$H451, BG$11 <= $F451 + INDEX($AA$437:CP$437, 0, $F451)+$H451 - 1,BG$11-$H451>0), INDEX($AA$388:BG$388, 0, $F451) / INDEX($AA$437:CP$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F451+$H451, BH$11 <= $F451 + INDEX($AA$437:CQ$437, 0, $F451)+$H451 - 1,BH$11-$H451>0), INDEX($AA$388:BH$388, 0, $F451) / INDEX($AA$437:CQ$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F451+$H451, BI$11 <= $F451 + INDEX($AA$437:CR$437, 0, $F451)+$H451 - 1,BI$11-$H451>0), INDEX($AA$388:BI$388, 0, $F451) / INDEX($AA$437:CR$437, 0, $F451), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F451+$H451, BJ$11 <= $F451 + INDEX($AA$437:CS$437, 0, $F451)+$H451 - 1,BJ$11-$H451>0), INDEX($AA$388:BJ$388, 0, $F451) / INDEX($AA$437:CS$437, 0, $F451), 0)","v":0}]
[null,null,null,null," Release, Year 15",15,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F453)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F453+$H453, AA$11 <= $F453 + INDEX($AA$437:BJ$437, 0, $F453)+$H453 - 1,AA$11-$H453>0), INDEX($AA$388:AA$388, 0, $F453) / INDEX($AA$437:BJ$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F453+$H453, AB$11 <= $F453 + INDEX($AA$437:BK$437, 0, $F453)+$H453 - 1,AB$11-$H453>0), INDEX($AA$388:AB$388, 0, $F453) / INDEX($AA$437:BK$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F453+$H453, AC$11 <= $F453 + INDEX($AA$437:BL$437, 0, $F453)+$H453 - 1,AC$11-$H453>0), INDEX($AA$388:AC$388, 0, $F453) / INDEX($AA$437:BL$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F453+$H453, AD$11 <= $F453 + INDEX($AA$437:BM$437, 0, $F453)+$H453 - 1,AD$11-$H453>0), INDEX($AA$388:AD$388, 0, $F453) / INDEX($AA$437:BM$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F453+$H453, AE$11 <= $F453 + INDEX($AA$437:BN$437, 0, $F453)+$H453 - 1,AE$11-$H453>0), INDEX($AA$388:AE$388, 0, $F453) / INDEX($AA$437:BN$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F453+$H453, AF$11 <= $F453 + INDEX($AA$437:BO$437, 0, $F453)+$H453 - 1,AF$11-$H453>0), INDEX($AA$388:AF$388, 0, $F453) / INDEX($AA$437:BO$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F453+$H453, AG$11 <= $F453 + INDEX($AA$437:BP$437, 0, $F453)+$H453 - 1,AG$11-$H453>0), INDEX($AA$388:AG$388, 0, $F453) / INDEX($AA$437:BP$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F453+$H453, AH$11 <= $F453 + INDEX($AA$437:BQ$437, 0, $F453)+$H453 - 1,AH$11-$H453>0), INDEX($AA$388:AH$388, 0, $F453) / INDEX($AA$437:BQ$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F453+$H453, AI$11 <= $F453 + INDEX($AA$437:BR$437, 0, $F453)+$H453 - 1,AI$11-$H453>0), INDEX($AA$388:AI$388, 0, $F453) / INDEX($AA$437:BR$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F453+$H453, AJ$11 <= $F453 + INDEX($AA$437:BS$437, 0, $F453)+$H453 - 1,AJ$11-$H453>0), INDEX($AA$388:AJ$388, 0, $F453) / INDEX($AA$437:BS$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F453+$H453, AK$11 <= $F453 + INDEX($AA$437:BT$437, 0, $F453)+$H453 - 1,AK$11-$H453>0), INDEX($AA$388:AK$388, 0, $F453) / INDEX($AA$437:BT$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F453+$H453, AL$11 <= $F453 + INDEX($AA$437:BU$437, 0, $F453)+$H453 - 1,AL$11-$H453>0), INDEX($AA$388:AL$388, 0, $F453) / INDEX($AA$437:BU$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F453+$H453, AM$11 <= $F453 + INDEX($AA$437:BV$437, 0, $F453)+$H453 - 1,AM$11-$H453>0), INDEX($AA$388:AM$388, 0, $F453) / INDEX($AA$437:BV$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F453+$H453, AN$11 <= $F453 + INDEX($AA$437:BW$437, 0, $F453)+$H453 - 1,AN$11-$H453>0), INDEX($AA$388:AN$388, 0, $F453) / INDEX($AA$437:BW$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F453+$H453, AO$11 <= $F453 + INDEX($AA$437:BX$437, 0, $F453)+$H453 - 1,AO$11-$H453>0), INDEX($AA$388:AO$388, 0, $F453) / INDEX($AA$437:BX$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F453+$H453, AP$11 <= $F453 + INDEX($AA$437:BY$437, 0, $F453)+$H453 - 1,AP$11-$H453>0), INDEX($AA$388:AP$388, 0, $F453) / INDEX($AA$437:BY$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F453+$H453, AQ$11 <= $F453 + INDEX($AA$437:BZ$437, 0, $F453)+$H453 - 1,AQ$11-$H453>0), INDEX($AA$388:AQ$388, 0, $F453) / INDEX($AA$437:BZ$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F453+$H453, AR$11 <= $F453 + INDEX($AA$437:CA$437, 0, $F453)+$H453 - 1,AR$11-$H453>0), INDEX($AA$388:AR$388, 0, $F453) / INDEX($AA$437:CA$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F453+$H453, AS$11 <= $F453 + INDEX($AA$437:CB$437, 0, $F453)+$H453 - 1,AS$11-$H453>0), INDEX($AA$388:AS$388, 0, $F453) / INDEX($AA$437:CB$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F453+$H453, AT$11 <= $F453 + INDEX($AA$437:CC$437, 0, $F453)+$H453 - 1,AT$11-$H453>0), INDEX($AA$388:AT$388, 0, $F453) / INDEX($AA$437:CC$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F453+$H453, AU$11 <= $F453 + INDEX($AA$437:CD$437, 0, $F453)+$H453 - 1,AU$11-$H453>0), INDEX($AA$388:AU$388, 0, $F453) / INDEX($AA$437:CD$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F453+$H453, AV$11 <= $F453 + INDEX($AA$437:CE$437, 0, $F453)+$H453 - 1,AV$11-$H453>0), INDEX($AA$388:AV$388, 0, $F453) / INDEX($AA$437:CE$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F453+$H453, AW$11 <= $F453 + INDEX($AA$437:CF$437, 0, $F453)+$H453 - 1,AW$11-$H453>0), INDEX($AA$388:AW$388, 0, $F453) / INDEX($AA$437:CF$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F453+$H453, AX$11 <= $F453 + INDEX($AA$437:CG$437, 0, $F453)+$H453 - 1,AX$11-$H453>0), INDEX($AA$388:AX$388, 0, $F453) / INDEX($AA$437:CG$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F453+$H453, AY$11 <= $F453 + INDEX($AA$437:CH$437, 0, $F453)+$H453 - 1,AY$11-$H453>0), INDEX($AA$388:AY$388, 0, $F453) / INDEX($AA$437:CH$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F453+$H453, AZ$11 <= $F453 + INDEX($AA$437:CI$437, 0, $F453)+$H453 - 1,AZ$11-$H453>0), INDEX($AA$388:AZ$388, 0, $F453) / INDEX($AA$437:CI$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F453+$H453, BA$11 <= $F453 + INDEX($AA$437:CJ$437, 0, $F453)+$H453 - 1,BA$11-$H453>0), INDEX($AA$388:BA$388, 0, $F453) / INDEX($AA$437:CJ$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F453+$H453, BB$11 <= $F453 + INDEX($AA$437:CK$437, 0, $F453)+$H453 - 1,BB$11-$H453>0), INDEX($AA$388:BB$388, 0, $F453) / INDEX($AA$437:CK$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F453+$H453, BC$11 <= $F453 + INDEX($AA$437:CL$437, 0, $F453)+$H453 - 1,BC$11-$H453>0), INDEX($AA$388:BC$388, 0, $F453) / INDEX($AA$437:CL$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F453+$H453, BD$11 <= $F453 + INDEX($AA$437:CM$437, 0, $F453)+$H453 - 1,BD$11-$H453>0), INDEX($AA$388:BD$388, 0, $F453) / INDEX($AA$437:CM$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F453+$H453, BE$11 <= $F453 + INDEX($AA$437:CN$437, 0, $F453)+$H453 - 1,BE$11-$H453>0), INDEX($AA$388:BE$388, 0, $F453) / INDEX($AA$437:CN$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F453+$H453, BF$11 <= $F453 + INDEX($AA$437:CO$437, 0, $F453)+$H453 - 1,BF$11-$H453>0), INDEX($AA$388:BF$388, 0, $F453) / INDEX($AA$437:CO$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F453+$H453, BG$11 <= $F453 + INDEX($AA$437:CP$437, 0, $F453)+$H453 - 1,BG$11-$H453>0), INDEX($AA$388:BG$388, 0, $F453) / INDEX($AA$437:CP$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F453+$H453, BH$11 <= $F453 + INDEX($AA$437:CQ$437, 0, $F453)+$H453 - 1,BH$11-$H453>0), INDEX($AA$388:BH$388, 0, $F453) / INDEX($AA$437:CQ$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F453+$H453, BI$11 <= $F453 + INDEX($AA$437:CR$437, 0, $F453)+$H453 - 1,BI$11-$H453>0), INDEX($AA$388:BI$388, 0, $F453) / INDEX($AA$437:CR$437, 0, $F453), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F453+$H453, BJ$11 <= $F453 + INDEX($AA$437:CS$437, 0, $F453)+$H453 - 1,BJ$11-$H453>0), INDEX($AA$388:BJ$388, 0, $F453) / INDEX($AA$437:CS$437, 0, $F453), 0)","v":0}]
[null,null,null,null," Release, Year 18",18,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F456)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F456+$H456, AA$11 <= $F456 + INDEX($AA$437:BJ$437, 0, $F456)+$H456 - 1,AA$11-$H456>0), INDEX($AA$388:AA$388, 0, $F456) / INDEX($AA$437:BJ$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F456+$H456, AB$11 <= $F456 + INDEX($AA$437:BK$437, 0, $F456)+$H456 - 1,AB$11-$H456>0), INDEX($AA$388:AB$388, 0, $F456) / INDEX($AA$437:BK$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F456+$H456, AC$11 <= $F456 + INDEX($AA$437:BL$437, 0, $F456)+$H456 - 1,AC$11-$H456>0), INDEX($AA$388:AC$388, 0, $F456) / INDEX($AA$437:BL$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F456+$H456, AD$11 <= $F456 + INDEX($AA$437:BM$437, 0, $F456)+$H456 - 1,AD$11-$H456>0), INDEX($AA$388:AD$388, 0, $F456) / INDEX($AA$437:BM$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F456+$H456, AE$11 <= $F456 + INDEX($AA$437:BN$437, 0, $F456)+$H456 - 1,AE$11-$H456>0), INDEX($AA$388:AE$388, 0, $F456) / INDEX($AA$437:BN$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F456+$H456, AF$11 <= $F456 + INDEX($AA$437:BO$437, 0, $F456)+$H456 - 1,AF$11-$H456>0), INDEX($AA$388:AF$388, 0, $F456) / INDEX($AA$437:BO$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F456+$H456, AG$11 <= $F456 + INDEX($AA$437:BP$437, 0, $F456)+$H456 - 1,AG$11-$H456>0), INDEX($AA$388:AG$388, 0, $F456) / INDEX($AA$437:BP$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F456+$H456, AH$11 <= $F456 + INDEX($AA$437:BQ$437, 0, $F456)+$H456 - 1,AH$11-$H456>0), INDEX($AA$388:AH$388, 0, $F456) / INDEX($AA$437:BQ$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F456+$H456, AI$11 <= $F456 + INDEX($AA$437:BR$437, 0, $F456)+$H456 - 1,AI$11-$H456>0), INDEX($AA$388:AI$388, 0, $F456) / INDEX($AA$437:BR$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F456+$H456, AJ$11 <= $F456 + INDEX($AA$437:BS$437, 0, $F456)+$H456 - 1,AJ$11-$H456>0), INDEX($AA$388:AJ$388, 0, $F456) / INDEX($AA$437:BS$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F456+$H456, AK$11 <= $F456 + INDEX($AA$437:BT$437, 0, $F456)+$H456 - 1,AK$11-$H456>0), INDEX($AA$388:AK$388, 0, $F456) / INDEX($AA$437:BT$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F456+$H456, AL$11 <= $F456 + INDEX($AA$437:BU$437, 0, $F456)+$H456 - 1,AL$11-$H456>0), INDEX($AA$388:AL$388, 0, $F456) / INDEX($AA$437:BU$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F456+$H456, AM$11 <= $F456 + INDEX($AA$437:BV$437, 0, $F456)+$H456 - 1,AM$11-$H456>0), INDEX($AA$388:AM$388, 0, $F456) / INDEX($AA$437:BV$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F456+$H456, AN$11 <= $F456 + INDEX($AA$437:BW$437, 0, $F456)+$H456 - 1,AN$11-$H456>0), INDEX($AA$388:AN$388, 0, $F456) / INDEX($AA$437:BW$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F456+$H456, AO$11 <= $F456 + INDEX($AA$437:BX$437, 0, $F456)+$H456 - 1,AO$11-$H456>0), INDEX($AA$388:AO$388, 0, $F456) / INDEX($AA$437:BX$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F456+$H456, AP$11 <= $F456 + INDEX($AA$437:BY$437, 0, $F456)+$H456 - 1,AP$11-$H456>0), INDEX($AA$388:AP$388, 0, $F456) / INDEX($AA$437:BY$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F456+$H456, AQ$11 <= $F456 + INDEX($AA$437:BZ$437, 0, $F456)+$H456 - 1,AQ$11-$H456>0), INDEX($AA$388:AQ$388, 0, $F456) / INDEX($AA$437:BZ$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F456+$H456, AR$11 <= $F456 + INDEX($AA$437:CA$437, 0, $F456)+$H456 - 1,AR$11-$H456>0), INDEX($AA$388:AR$388, 0, $F456) / INDEX($AA$437:CA$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F456+$H456, AS$11 <= $F456 + INDEX($AA$437:CB$437, 0, $F456)+$H456 - 1,AS$11-$H456>0), INDEX($AA$388:AS$388, 0, $F456) / INDEX($AA$437:CB$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F456+$H456, AT$11 <= $F456 + INDEX($AA$437:CC$437, 0, $F456)+$H456 - 1,AT$11-$H456>0), INDEX($AA$388:AT$388, 0, $F456) / INDEX($AA$437:CC$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F456+$H456, AU$11 <= $F456 + INDEX($AA$437:CD$437, 0, $F456)+$H456 - 1,AU$11-$H456>0), INDEX($AA$388:AU$388, 0, $F456) / INDEX($AA$437:CD$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F456+$H456, AV$11 <= $F456 + INDEX($AA$437:CE$437, 0, $F456)+$H456 - 1,AV$11-$H456>0), INDEX($AA$388:AV$388, 0, $F456) / INDEX($AA$437:CE$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F456+$H456, AW$11 <= $F456 + INDEX($AA$437:CF$437, 0, $F456)+$H456 - 1,AW$11-$H456>0), INDEX($AA$388:AW$388, 0, $F456) / INDEX($AA$437:CF$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F456+$H456, AX$11 <= $F456 + INDEX($AA$437:CG$437, 0, $F456)+$H456 - 1,AX$11-$H456>0), INDEX($AA$388:AX$388, 0, $F456) / INDEX($AA$437:CG$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F456+$H456, AY$11 <= $F456 + INDEX($AA$437:CH$437, 0, $F456)+$H456 - 1,AY$11-$H456>0), INDEX($AA$388:AY$388, 0, $F456) / INDEX($AA$437:CH$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F456+$H456, AZ$11 <= $F456 + INDEX($AA$437:CI$437, 0, $F456)+$H456 - 1,AZ$11-$H456>0), INDEX($AA$388:AZ$388, 0, $F456) / INDEX($AA$437:CI$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F456+$H456, BA$11 <= $F456 + INDEX($AA$437:CJ$437, 0, $F456)+$H456 - 1,BA$11-$H456>0), INDEX($AA$388:BA$388, 0, $F456) / INDEX($AA$437:CJ$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F456+$H456, BB$11 <= $F456 + INDEX($AA$437:CK$437, 0, $F456)+$H456 - 1,BB$11-$H456>0), INDEX($AA$388:BB$388, 0, $F456) / INDEX($AA$437:CK$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F456+$H456, BC$11 <= $F456 + INDEX($AA$437:CL$437, 0, $F456)+$H456 - 1,BC$11-$H456>0), INDEX($AA$388:BC$388, 0, $F456) / INDEX($AA$437:CL$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F456+$H456, BD$11 <= $F456 + INDEX($AA$437:CM$437, 0, $F456)+$H456 - 1,BD$11-$H456>0), INDEX($AA$388:BD$388, 0, $F456) / INDEX($AA$437:CM$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F456+$H456, BE$11 <= $F456 + INDEX($AA$437:CN$437, 0, $F456)+$H456 - 1,BE$11-$H456>0), INDEX($AA$388:BE$388, 0, $F456) / INDEX($AA$437:CN$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F456+$H456, BF$11 <= $F456 + INDEX($AA$437:CO$437, 0, $F456)+$H456 - 1,BF$11-$H456>0), INDEX($AA$388:BF$388, 0, $F456) / INDEX($AA$437:CO$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F456+$H456, BG$11 <= $F456 + INDEX($AA$437:CP$437, 0, $F456)+$H456 - 1,BG$11-$H456>0), INDEX($AA$388:BG$388, 0, $F456) / INDEX($AA$437:CP$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F456+$H456, BH$11 <= $F456 + INDEX($AA$437:CQ$437, 0, $F456)+$H456 - 1,BH$11-$H456>0), INDEX($AA$388:BH$388, 0, $F456) / INDEX($AA$437:CQ$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F456+$H456, BI$11 <= $F456 + INDEX($AA$437:CR$437, 0, $F456)+$H456 - 1,BI$11-$H456>0), INDEX($AA$388:BI$388, 0, $F456) / INDEX($AA$437:CR$437, 0, $F456), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F456+$H456, BJ$11 <= $F456 + INDEX($AA$437:CS$437, 0, $F456)+$H456 - 1,BJ$11-$H456>0), INDEX($AA$388:BJ$388, 0, $F456) / INDEX($AA$437:CS$437, 0, $F456), 0)","v":0}]
[null,null,null,null," Release, Year 21",21,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F459)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F459+$H459, AA$11 <= $F459 + INDEX($AA$437:BJ$437, 0, $F459)+$H459 - 1,AA$11-$H459>0), INDEX($AA$388:AA$388, 0, $F459) / INDEX($AA$437:BJ$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F459+$H459, AB$11 <= $F459 + INDEX($AA$437:BK$437, 0, $F459)+$H459 - 1,AB$11-$H459>0), INDEX($AA$388:AB$388, 0, $F459) / INDEX($AA$437:BK$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F459+$H459, AC$11 <= $F459 + INDEX($AA$437:BL$437, 0, $F459)+$H459 - 1,AC$11-$H459>0), INDEX($AA$388:AC$388, 0, $F459) / INDEX($AA$437:BL$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F459+$H459, AD$11 <= $F459 + INDEX($AA$437:BM$437, 0, $F459)+$H459 - 1,AD$11-$H459>0), INDEX($AA$388:AD$388, 0, $F459) / INDEX($AA$437:BM$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F459+$H459, AE$11 <= $F459 + INDEX($AA$437:BN$437, 0, $F459)+$H459 - 1,AE$11-$H459>0), INDEX($AA$388:AE$388, 0, $F459) / INDEX($AA$437:BN$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F459+$H459, AF$11 <= $F459 + INDEX($AA$437:BO$437, 0, $F459)+$H459 - 1,AF$11-$H459>0), INDEX($AA$388:AF$388, 0, $F459) / INDEX($AA$437:BO$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F459+$H459, AG$11 <= $F459 + INDEX($AA$437:BP$437, 0, $F459)+$H459 - 1,AG$11-$H459>0), INDEX($AA$388:AG$388, 0, $F459) / INDEX($AA$437:BP$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F459+$H459, AH$11 <= $F459 + INDEX($AA$437:BQ$437, 0, $F459)+$H459 - 1,AH$11-$H459>0), INDEX($AA$388:AH$388, 0, $F459) / INDEX($AA$437:BQ$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F459+$H459, AI$11 <= $F459 + INDEX($AA$437:BR$437, 0, $F459)+$H459 - 1,AI$11-$H459>0), INDEX($AA$388:AI$388, 0, $F459) / INDEX($AA$437:BR$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F459+$H459, AJ$11 <= $F459 + INDEX($AA$437:BS$437, 0, $F459)+$H459 - 1,AJ$11-$H459>0), INDEX($AA$388:AJ$388, 0, $F459) / INDEX($AA$437:BS$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F459+$H459, AK$11 <= $F459 + INDEX($AA$437:BT$437, 0, $F459)+$H459 - 1,AK$11-$H459>0), INDEX($AA$388:AK$388, 0, $F459) / INDEX($AA$437:BT$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F459+$H459, AL$11 <= $F459 + INDEX($AA$437:BU$437, 0, $F459)+$H459 - 1,AL$11-$H459>0), INDEX($AA$388:AL$388, 0, $F459) / INDEX($AA$437:BU$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F459+$H459, AM$11 <= $F459 + INDEX($AA$437:BV$437, 0, $F459)+$H459 - 1,AM$11-$H459>0), INDEX($AA$388:AM$388, 0, $F459) / INDEX($AA$437:BV$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F459+$H459, AN$11 <= $F459 + INDEX($AA$437:BW$437, 0, $F459)+$H459 - 1,AN$11-$H459>0), INDEX($AA$388:AN$388, 0, $F459) / INDEX($AA$437:BW$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F459+$H459, AO$11 <= $F459 + INDEX($AA$437:BX$437, 0, $F459)+$H459 - 1,AO$11-$H459>0), INDEX($AA$388:AO$388, 0, $F459) / INDEX($AA$437:BX$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F459+$H459, AP$11 <= $F459 + INDEX($AA$437:BY$437, 0, $F459)+$H459 - 1,AP$11-$H459>0), INDEX($AA$388:AP$388, 0, $F459) / INDEX($AA$437:BY$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F459+$H459, AQ$11 <= $F459 + INDEX($AA$437:BZ$437, 0, $F459)+$H459 - 1,AQ$11-$H459>0), INDEX($AA$388:AQ$388, 0, $F459) / INDEX($AA$437:BZ$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F459+$H459, AR$11 <= $F459 + INDEX($AA$437:CA$437, 0, $F459)+$H459 - 1,AR$11-$H459>0), INDEX($AA$388:AR$388, 0, $F459) / INDEX($AA$437:CA$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F459+$H459, AS$11 <= $F459 + INDEX($AA$437:CB$437, 0, $F459)+$H459 - 1,AS$11-$H459>0), INDEX($AA$388:AS$388, 0, $F459) / INDEX($AA$437:CB$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F459+$H459, AT$11 <= $F459 + INDEX($AA$437:CC$437, 0, $F459)+$H459 - 1,AT$11-$H459>0), INDEX($AA$388:AT$388, 0, $F459) / INDEX($AA$437:CC$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F459+$H459, AU$11 <= $F459 + INDEX($AA$437:CD$437, 0, $F459)+$H459 - 1,AU$11-$H459>0), INDEX($AA$388:AU$388, 0, $F459) / INDEX($AA$437:CD$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F459+$H459, AV$11 <= $F459 + INDEX($AA$437:CE$437, 0, $F459)+$H459 - 1,AV$11-$H459>0), INDEX($AA$388:AV$388, 0, $F459) / INDEX($AA$437:CE$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F459+$H459, AW$11 <= $F459 + INDEX($AA$437:CF$437, 0, $F459)+$H459 - 1,AW$11-$H459>0), INDEX($AA$388:AW$388, 0, $F459) / INDEX($AA$437:CF$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F459+$H459, AX$11 <= $F459 + INDEX($AA$437:CG$437, 0, $F459)+$H459 - 1,AX$11-$H459>0), INDEX($AA$388:AX$388, 0, $F459) / INDEX($AA$437:CG$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F459+$H459, AY$11 <= $F459 + INDEX($AA$437:CH$437, 0, $F459)+$H459 - 1,AY$11-$H459>0), INDEX($AA$388:AY$388, 0, $F459) / INDEX($AA$437:CH$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F459+$H459, AZ$11 <= $F459 + INDEX($AA$437:CI$437, 0, $F459)+$H459 - 1,AZ$11-$H459>0), INDEX($AA$388:AZ$388, 0, $F459) / INDEX($AA$437:CI$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F459+$H459, BA$11 <= $F459 + INDEX($AA$437:CJ$437, 0, $F459)+$H459 - 1,BA$11-$H459>0), INDEX($AA$388:BA$388, 0, $F459) / INDEX($AA$437:CJ$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F459+$H459, BB$11 <= $F459 + INDEX($AA$437:CK$437, 0, $F459)+$H459 - 1,BB$11-$H459>0), INDEX($AA$388:BB$388, 0, $F459) / INDEX($AA$437:CK$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F459+$H459, BC$11 <= $F459 + INDEX($AA$437:CL$437, 0, $F459)+$H459 - 1,BC$11-$H459>0), INDEX($AA$388:BC$388, 0, $F459) / INDEX($AA$437:CL$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F459+$H459, BD$11 <= $F459 + INDEX($AA$437:CM$437, 0, $F459)+$H459 - 1,BD$11-$H459>0), INDEX($AA$388:BD$388, 0, $F459) / INDEX($AA$437:CM$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F459+$H459, BE$11 <= $F459 + INDEX($AA$437:CN$437, 0, $F459)+$H459 - 1,BE$11-$H459>0), INDEX($AA$388:BE$388, 0, $F459) / INDEX($AA$437:CN$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F459+$H459, BF$11 <= $F459 + INDEX($AA$437:CO$437, 0, $F459)+$H459 - 1,BF$11-$H459>0), INDEX($AA$388:BF$388, 0, $F459) / INDEX($AA$437:CO$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F459+$H459, BG$11 <= $F459 + INDEX($AA$437:CP$437, 0, $F459)+$H459 - 1,BG$11-$H459>0), INDEX($AA$388:BG$388, 0, $F459) / INDEX($AA$437:CP$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F459+$H459, BH$11 <= $F459 + INDEX($AA$437:CQ$437, 0, $F459)+$H459 - 1,BH$11-$H459>0), INDEX($AA$388:BH$388, 0, $F459) / INDEX($AA$437:CQ$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F459+$H459, BI$11 <= $F459 + INDEX($AA$437:CR$437, 0, $F459)+$H459 - 1,BI$11-$H459>0), INDEX($AA$388:BI$388, 0, $F459) / INDEX($AA$437:CR$437, 0, $F459), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F459+$H459, BJ$11 <= $F459 + INDEX($AA$437:CS$437, 0, $F459)+$H459 - 1,BJ$11-$H459>0), INDEX($AA$388:BJ$388, 0, $F459) / INDEX($AA$437:CS$437, 0, $F459), 0)","v":0}]
[null,null,null,null," Release, Year 23",23,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F461)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F461+$H461, AA$11 <= $F461 + INDEX($AA$437:BJ$437, 0, $F461)+$H461 - 1,AA$11-$H461>0), INDEX($AA$388:AA$388, 0, $F461) / INDEX($AA$437:BJ$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F461+$H461, AB$11 <= $F461 + INDEX($AA$437:BK$437, 0, $F461)+$H461 - 1,AB$11-$H461>0), INDEX($AA$388:AB$388, 0, $F461) / INDEX($AA$437:BK$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F461+$H461, AC$11 <= $F461 + INDEX($AA$437:BL$437, 0, $F461)+$H461 - 1,AC$11-$H461>0), INDEX($AA$388:AC$388, 0, $F461) / INDEX($AA$437:BL$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F461+$H461, AD$11 <= $F461 + INDEX($AA$437:BM$437, 0, $F461)+$H461 - 1,AD$11-$H461>0), INDEX($AA$388:AD$388, 0, $F461) / INDEX($AA$437:BM$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F461+$H461, AE$11 <= $F461 + INDEX($AA$437:BN$437, 0, $F461)+$H461 - 1,AE$11-$H461>0), INDEX($AA$388:AE$388, 0, $F461) / INDEX($AA$437:BN$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F461+$H461, AF$11 <= $F461 + INDEX($AA$437:BO$437, 0, $F461)+$H461 - 1,AF$11-$H461>0), INDEX($AA$388:AF$388, 0, $F461) / INDEX($AA$437:BO$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F461+$H461, AG$11 <= $F461 + INDEX($AA$437:BP$437, 0, $F461)+$H461 - 1,AG$11-$H461>0), INDEX($AA$388:AG$388, 0, $F461) / INDEX($AA$437:BP$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F461+$H461, AH$11 <= $F461 + INDEX($AA$437:BQ$437, 0, $F461)+$H461 - 1,AH$11-$H461>0), INDEX($AA$388:AH$388, 0, $F461) / INDEX($AA$437:BQ$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F461+$H461, AI$11 <= $F461 + INDEX($AA$437:BR$437, 0, $F461)+$H461 - 1,AI$11-$H461>0), INDEX($AA$388:AI$388, 0, $F461) / INDEX($AA$437:BR$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F461+$H461, AJ$11 <= $F461 + INDEX($AA$437:BS$437, 0, $F461)+$H461 - 1,AJ$11-$H461>0), INDEX($AA$388:AJ$388, 0, $F461) / INDEX($AA$437:BS$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F461+$H461, AK$11 <= $F461 + INDEX($AA$437:BT$437, 0, $F461)+$H461 - 1,AK$11-$H461>0), INDEX($AA$388:AK$388, 0, $F461) / INDEX($AA$437:BT$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F461+$H461, AL$11 <= $F461 + INDEX($AA$437:BU$437, 0, $F461)+$H461 - 1,AL$11-$H461>0), INDEX($AA$388:AL$388, 0, $F461) / INDEX($AA$437:BU$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F461+$H461, AM$11 <= $F461 + INDEX($AA$437:BV$437, 0, $F461)+$H461 - 1,AM$11-$H461>0), INDEX($AA$388:AM$388, 0, $F461) / INDEX($AA$437:BV$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F461+$H461, AN$11 <= $F461 + INDEX($AA$437:BW$437, 0, $F461)+$H461 - 1,AN$11-$H461>0), INDEX($AA$388:AN$388, 0, $F461) / INDEX($AA$437:BW$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F461+$H461, AO$11 <= $F461 + INDEX($AA$437:BX$437, 0, $F461)+$H461 - 1,AO$11-$H461>0), INDEX($AA$388:AO$388, 0, $F461) / INDEX($AA$437:BX$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F461+$H461, AP$11 <= $F461 + INDEX($AA$437:BY$437, 0, $F461)+$H461 - 1,AP$11-$H461>0), INDEX($AA$388:AP$388, 0, $F461) / INDEX($AA$437:BY$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F461+$H461, AQ$11 <= $F461 + INDEX($AA$437:BZ$437, 0, $F461)+$H461 - 1,AQ$11-$H461>0), INDEX($AA$388:AQ$388, 0, $F461) / INDEX($AA$437:BZ$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F461+$H461, AR$11 <= $F461 + INDEX($AA$437:CA$437, 0, $F461)+$H461 - 1,AR$11-$H461>0), INDEX($AA$388:AR$388, 0, $F461) / INDEX($AA$437:CA$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F461+$H461, AS$11 <= $F461 + INDEX($AA$437:CB$437, 0, $F461)+$H461 - 1,AS$11-$H461>0), INDEX($AA$388:AS$388, 0, $F461) / INDEX($AA$437:CB$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F461+$H461, AT$11 <= $F461 + INDEX($AA$437:CC$437, 0, $F461)+$H461 - 1,AT$11-$H461>0), INDEX($AA$388:AT$388, 0, $F461) / INDEX($AA$437:CC$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F461+$H461, AU$11 <= $F461 + INDEX($AA$437:CD$437, 0, $F461)+$H461 - 1,AU$11-$H461>0), INDEX($AA$388:AU$388, 0, $F461) / INDEX($AA$437:CD$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F461+$H461, AV$11 <= $F461 + INDEX($AA$437:CE$437, 0, $F461)+$H461 - 1,AV$11-$H461>0), INDEX($AA$388:AV$388, 0, $F461) / INDEX($AA$437:CE$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F461+$H461, AW$11 <= $F461 + INDEX($AA$437:CF$437, 0, $F461)+$H461 - 1,AW$11-$H461>0), INDEX($AA$388:AW$388, 0, $F461) / INDEX($AA$437:CF$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F461+$H461, AX$11 <= $F461 + INDEX($AA$437:CG$437, 0, $F461)+$H461 - 1,AX$11-$H461>0), INDEX($AA$388:AX$388, 0, $F461) / INDEX($AA$437:CG$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F461+$H461, AY$11 <= $F461 + INDEX($AA$437:CH$437, 0, $F461)+$H461 - 1,AY$11-$H461>0), INDEX($AA$388:AY$388, 0, $F461) / INDEX($AA$437:CH$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F461+$H461, AZ$11 <= $F461 + INDEX($AA$437:CI$437, 0, $F461)+$H461 - 1,AZ$11-$H461>0), INDEX($AA$388:AZ$388, 0, $F461) / INDEX($AA$437:CI$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F461+$H461, BA$11 <= $F461 + INDEX($AA$437:CJ$437, 0, $F461)+$H461 - 1,BA$11-$H461>0), INDEX($AA$388:BA$388, 0, $F461) / INDEX($AA$437:CJ$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F461+$H461, BB$11 <= $F461 + INDEX($AA$437:CK$437, 0, $F461)+$H461 - 1,BB$11-$H461>0), INDEX($AA$388:BB$388, 0, $F461) / INDEX($AA$437:CK$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F461+$H461, BC$11 <= $F461 + INDEX($AA$437:CL$437, 0, $F461)+$H461 - 1,BC$11-$H461>0), INDEX($AA$388:BC$388, 0, $F461) / INDEX($AA$437:CL$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F461+$H461, BD$11 <= $F461 + INDEX($AA$437:CM$437, 0, $F461)+$H461 - 1,BD$11-$H461>0), INDEX($AA$388:BD$388, 0, $F461) / INDEX($AA$437:CM$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F461+$H461, BE$11 <= $F461 + INDEX($AA$437:CN$437, 0, $F461)+$H461 - 1,BE$11-$H461>0), INDEX($AA$388:BE$388, 0, $F461) / INDEX($AA$437:CN$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F461+$H461, BF$11 <= $F461 + INDEX($AA$437:CO$437, 0, $F461)+$H461 - 1,BF$11-$H461>0), INDEX($AA$388:BF$388, 0, $F461) / INDEX($AA$437:CO$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F461+$H461, BG$11 <= $F461 + INDEX($AA$437:CP$437, 0, $F461)+$H461 - 1,BG$11-$H461>0), INDEX($AA$388:BG$388, 0, $F461) / INDEX($AA$437:CP$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F461+$H461, BH$11 <= $F461 + INDEX($AA$437:CQ$437, 0, $F461)+$H461 - 1,BH$11-$H461>0), INDEX($AA$388:BH$388, 0, $F461) / INDEX($AA$437:CQ$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F461+$H461, BI$11 <= $F461 + INDEX($AA$437:CR$437, 0, $F461)+$H461 - 1,BI$11-$H461>0), INDEX($AA$388:BI$388, 0, $F461) / INDEX($AA$437:CR$437, 0, $F461), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F461+$H461, BJ$11 <= $F461 + INDEX($AA$437:CS$437, 0, $F461)+$H461 - 1,BJ$11-$H461>0), INDEX($AA$388:BJ$388, 0, $F461) / INDEX($AA$437:CS$437, 0, $F461), 0)","v":0}]
[null,null,null,null," Release, Year 24",24,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F462)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F462+$H462, AA$11 <= $F462 + INDEX($AA$437:BJ$437, 0, $F462)+$H462 - 1,AA$11-$H462>0), INDEX($AA$388:AA$388, 0, $F462) / INDEX($AA$437:BJ$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F462+$H462, AB$11 <= $F462 + INDEX($AA$437:BK$437, 0, $F462)+$H462 - 1,AB$11-$H462>0), INDEX($AA$388:AB$388, 0, $F462) / INDEX($AA$437:BK$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F462+$H462, AC$11 <= $F462 + INDEX($AA$437:BL$437, 0, $F462)+$H462 - 1,AC$11-$H462>0), INDEX($AA$388:AC$388, 0, $F462) / INDEX($AA$437:BL$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F462+$H462, AD$11 <= $F462 + INDEX($AA$437:BM$437, 0, $F462)+$H462 - 1,AD$11-$H462>0), INDEX($AA$388:AD$388, 0, $F462) / INDEX($AA$437:BM$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F462+$H462, AE$11 <= $F462 + INDEX($AA$437:BN$437, 0, $F462)+$H462 - 1,AE$11-$H462>0), INDEX($AA$388:AE$388, 0, $F462) / INDEX($AA$437:BN$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F462+$H462, AF$11 <= $F462 + INDEX($AA$437:BO$437, 0, $F462)+$H462 - 1,AF$11-$H462>0), INDEX($AA$388:AF$388, 0, $F462) / INDEX($AA$437:BO$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F462+$H462, AG$11 <= $F462 + INDEX($AA$437:BP$437, 0, $F462)+$H462 - 1,AG$11-$H462>0), INDEX($AA$388:AG$388, 0, $F462) / INDEX($AA$437:BP$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F462+$H462, AH$11 <= $F462 + INDEX($AA$437:BQ$437, 0, $F462)+$H462 - 1,AH$11-$H462>0), INDEX($AA$388:AH$388, 0, $F462) / INDEX($AA$437:BQ$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F462+$H462, AI$11 <= $F462 + INDEX($AA$437:BR$437, 0, $F462)+$H462 - 1,AI$11-$H462>0), INDEX($AA$388:AI$388, 0, $F462) / INDEX($AA$437:BR$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F462+$H462, AJ$11 <= $F462 + INDEX($AA$437:BS$437, 0, $F462)+$H462 - 1,AJ$11-$H462>0), INDEX($AA$388:AJ$388, 0, $F462) / INDEX($AA$437:BS$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F462+$H462, AK$11 <= $F462 + INDEX($AA$437:BT$437, 0, $F462)+$H462 - 1,AK$11-$H462>0), INDEX($AA$388:AK$388, 0, $F462) / INDEX($AA$437:BT$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F462+$H462, AL$11 <= $F462 + INDEX($AA$437:BU$437, 0, $F462)+$H462 - 1,AL$11-$H462>0), INDEX($AA$388:AL$388, 0, $F462) / INDEX($AA$437:BU$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F462+$H462, AM$11 <= $F462 + INDEX($AA$437:BV$437, 0, $F462)+$H462 - 1,AM$11-$H462>0), INDEX($AA$388:AM$388, 0, $F462) / INDEX($AA$437:BV$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F462+$H462, AN$11 <= $F462 + INDEX($AA$437:BW$437, 0, $F462)+$H462 - 1,AN$11-$H462>0), INDEX($AA$388:AN$388, 0, $F462) / INDEX($AA$437:BW$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F462+$H462, AO$11 <= $F462 + INDEX($AA$437:BX$437, 0, $F462)+$H462 - 1,AO$11-$H462>0), INDEX($AA$388:AO$388, 0, $F462) / INDEX($AA$437:BX$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F462+$H462, AP$11 <= $F462 + INDEX($AA$437:BY$437, 0, $F462)+$H462 - 1,AP$11-$H462>0), INDEX($AA$388:AP$388, 0, $F462) / INDEX($AA$437:BY$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F462+$H462, AQ$11 <= $F462 + INDEX($AA$437:BZ$437, 0, $F462)+$H462 - 1,AQ$11-$H462>0), INDEX($AA$388:AQ$388, 0, $F462) / INDEX($AA$437:BZ$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F462+$H462, AR$11 <= $F462 + INDEX($AA$437:CA$437, 0, $F462)+$H462 - 1,AR$11-$H462>0), INDEX($AA$388:AR$388, 0, $F462) / INDEX($AA$437:CA$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F462+$H462, AS$11 <= $F462 + INDEX($AA$437:CB$437, 0, $F462)+$H462 - 1,AS$11-$H462>0), INDEX($AA$388:AS$388, 0, $F462) / INDEX($AA$437:CB$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F462+$H462, AT$11 <= $F462 + INDEX($AA$437:CC$437, 0, $F462)+$H462 - 1,AT$11-$H462>0), INDEX($AA$388:AT$388, 0, $F462) / INDEX($AA$437:CC$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F462+$H462, AU$11 <= $F462 + INDEX($AA$437:CD$437, 0, $F462)+$H462 - 1,AU$11-$H462>0), INDEX($AA$388:AU$388, 0, $F462) / INDEX($AA$437:CD$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F462+$H462, AV$11 <= $F462 + INDEX($AA$437:CE$437, 0, $F462)+$H462 - 1,AV$11-$H462>0), INDEX($AA$388:AV$388, 0, $F462) / INDEX($AA$437:CE$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F462+$H462, AW$11 <= $F462 + INDEX($AA$437:CF$437, 0, $F462)+$H462 - 1,AW$11-$H462>0), INDEX($AA$388:AW$388, 0, $F462) / INDEX($AA$437:CF$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F462+$H462, AX$11 <= $F462 + INDEX($AA$437:CG$437, 0, $F462)+$H462 - 1,AX$11-$H462>0), INDEX($AA$388:AX$388, 0, $F462) / INDEX($AA$437:CG$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F462+$H462, AY$11 <= $F462 + INDEX($AA$437:CH$437, 0, $F462)+$H462 - 1,AY$11-$H462>0), INDEX($AA$388:AY$388, 0, $F462) / INDEX($AA$437:CH$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F462+$H462, AZ$11 <= $F462 + INDEX($AA$437:CI$437, 0, $F462)+$H462 - 1,AZ$11-$H462>0), INDEX($AA$388:AZ$388, 0, $F462) / INDEX($AA$437:CI$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F462+$H462, BA$11 <= $F462 + INDEX($AA$437:CJ$437, 0, $F462)+$H462 - 1,BA$11-$H462>0), INDEX($AA$388:BA$388, 0, $F462) / INDEX($AA$437:CJ$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F462+$H462, BB$11 <= $F462 + INDEX($AA$437:CK$437, 0, $F462)+$H462 - 1,BB$11-$H462>0), INDEX($AA$388:BB$388, 0, $F462) / INDEX($AA$437:CK$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F462+$H462, BC$11 <= $F462 + INDEX($AA$437:CL$437, 0, $F462)+$H462 - 1,BC$11-$H462>0), INDEX($AA$388:BC$388, 0, $F462) / INDEX($AA$437:CL$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F462+$H462, BD$11 <= $F462 + INDEX($AA$437:CM$437, 0, $F462)+$H462 - 1,BD$11-$H462>0), INDEX($AA$388:BD$388, 0, $F462) / INDEX($AA$437:CM$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F462+$H462, BE$11 <= $F462 + INDEX($AA$437:CN$437, 0, $F462)+$H462 - 1,BE$11-$H462>0), INDEX($AA$388:BE$388, 0, $F462) / INDEX($AA$437:CN$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F462+$H462, BF$11 <= $F462 + INDEX($AA$437:CO$437, 0, $F462)+$H462 - 1,BF$11-$H462>0), INDEX($AA$388:BF$388, 0, $F462) / INDEX($AA$437:CO$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F462+$H462, BG$11 <= $F462 + INDEX($AA$437:CP$437, 0, $F462)+$H462 - 1,BG$11-$H462>0), INDEX($AA$388:BG$388, 0, $F462) / INDEX($AA$437:CP$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F462+$H462, BH$11 <= $F462 + INDEX($AA$437:CQ$437, 0, $F462)+$H462 - 1,BH$11-$H462>0), INDEX($AA$388:BH$388, 0, $F462) / INDEX($AA$437:CQ$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F462+$H462, BI$11 <= $F462 + INDEX($AA$437:CR$437, 0, $F462)+$H462 - 1,BI$11-$H462>0), INDEX($AA$388:BI$388, 0, $F462) / INDEX($AA$437:CR$437, 0, $F462), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F462+$H462, BJ$11 <= $F462 + INDEX($AA$437:CS$437, 0, $F462)+$H462 - 1,BJ$11-$H462>0), INDEX($AA$388:BJ$388, 0, $F462) / INDEX($AA$437:CS$437, 0, $F462), 0)","v":0}]
[null,null,null,null," Release, Year 28",28,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F466)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F466+$H466, AA$11 <= $F466 + INDEX($AA$437:BJ$437, 0, $F466)+$H466 - 1,AA$11-$H466>0), INDEX($AA$388:AA$388, 0, $F466) / INDEX($AA$437:BJ$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F466+$H466, AB$11 <= $F466 + INDEX($AA$437:BK$437, 0, $F466)+$H466 - 1,AB$11-$H466>0), INDEX($AA$388:AB$388, 0, $F466) / INDEX($AA$437:BK$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F466+$H466, AC$11 <= $F466 + INDEX($AA$437:BL$437, 0, $F466)+$H466 - 1,AC$11-$H466>0), INDEX($AA$388:AC$388, 0, $F466) / INDEX($AA$437:BL$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F466+$H466, AD$11 <= $F466 + INDEX($AA$437:BM$437, 0, $F466)+$H466 - 1,AD$11-$H466>0), INDEX($AA$388:AD$388, 0, $F466) / INDEX($AA$437:BM$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F466+$H466, AE$11 <= $F466 + INDEX($AA$437:BN$437, 0, $F466)+$H466 - 1,AE$11-$H466>0), INDEX($AA$388:AE$388, 0, $F466) / INDEX($AA$437:BN$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F466+$H466, AF$11 <= $F466 + INDEX($AA$437:BO$437, 0, $F466)+$H466 - 1,AF$11-$H466>0), INDEX($AA$388:AF$388, 0, $F466) / INDEX($AA$437:BO$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F466+$H466, AG$11 <= $F466 + INDEX($AA$437:BP$437, 0, $F466)+$H466 - 1,AG$11-$H466>0), INDEX($AA$388:AG$388, 0, $F466) / INDEX($AA$437:BP$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F466+$H466, AH$11 <= $F466 + INDEX($AA$437:BQ$437, 0, $F466)+$H466 - 1,AH$11-$H466>0), INDEX($AA$388:AH$388, 0, $F466) / INDEX($AA$437:BQ$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F466+$H466, AI$11 <= $F466 + INDEX($AA$437:BR$437, 0, $F466)+$H466 - 1,AI$11-$H466>0), INDEX($AA$388:AI$388, 0, $F466) / INDEX($AA$437:BR$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F466+$H466, AJ$11 <= $F466 + INDEX($AA$437:BS$437, 0, $F466)+$H466 - 1,AJ$11-$H466>0), INDEX($AA$388:AJ$388, 0, $F466) / INDEX($AA$437:BS$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F466+$H466, AK$11 <= $F466 + INDEX($AA$437:BT$437, 0, $F466)+$H466 - 1,AK$11-$H466>0), INDEX($AA$388:AK$388, 0, $F466) / INDEX($AA$437:BT$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F466+$H466, AL$11 <= $F466 + INDEX($AA$437:BU$437, 0, $F466)+$H466 - 1,AL$11-$H466>0), INDEX($AA$388:AL$388, 0, $F466) / INDEX($AA$437:BU$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F466+$H466, AM$11 <= $F466 + INDEX($AA$437:BV$437, 0, $F466)+$H466 - 1,AM$11-$H466>0), INDEX($AA$388:AM$388, 0, $F466) / INDEX($AA$437:BV$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F466+$H466, AN$11 <= $F466 + INDEX($AA$437:BW$437, 0, $F466)+$H466 - 1,AN$11-$H466>0), INDEX($AA$388:AN$388, 0, $F466) / INDEX($AA$437:BW$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F466+$H466, AO$11 <= $F466 + INDEX($AA$437:BX$437, 0, $F466)+$H466 - 1,AO$11-$H466>0), INDEX($AA$388:AO$388, 0, $F466) / INDEX($AA$437:BX$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F466+$H466, AP$11 <= $F466 + INDEX($AA$437:BY$437, 0, $F466)+$H466 - 1,AP$11-$H466>0), INDEX($AA$388:AP$388, 0, $F466) / INDEX($AA$437:BY$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F466+$H466, AQ$11 <= $F466 + INDEX($AA$437:BZ$437, 0, $F466)+$H466 - 1,AQ$11-$H466>0), INDEX($AA$388:AQ$388, 0, $F466) / INDEX($AA$437:BZ$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F466+$H466, AR$11 <= $F466 + INDEX($AA$437:CA$437, 0, $F466)+$H466 - 1,AR$11-$H466>0), INDEX($AA$388:AR$388, 0, $F466) / INDEX($AA$437:CA$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F466+$H466, AS$11 <= $F466 + INDEX($AA$437:CB$437, 0, $F466)+$H466 - 1,AS$11-$H466>0), INDEX($AA$388:AS$388, 0, $F466) / INDEX($AA$437:CB$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F466+$H466, AT$11 <= $F466 + INDEX($AA$437:CC$437, 0, $F466)+$H466 - 1,AT$11-$H466>0), INDEX($AA$388:AT$388, 0, $F466) / INDEX($AA$437:CC$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F466+$H466, AU$11 <= $F466 + INDEX($AA$437:CD$437, 0, $F466)+$H466 - 1,AU$11-$H466>0), INDEX($AA$388:AU$388, 0, $F466) / INDEX($AA$437:CD$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F466+$H466, AV$11 <= $F466 + INDEX($AA$437:CE$437, 0, $F466)+$H466 - 1,AV$11-$H466>0), INDEX($AA$388:AV$388, 0, $F466) / INDEX($AA$437:CE$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F466+$H466, AW$11 <= $F466 + INDEX($AA$437:CF$437, 0, $F466)+$H466 - 1,AW$11-$H466>0), INDEX($AA$388:AW$388, 0, $F466) / INDEX($AA$437:CF$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F466+$H466, AX$11 <= $F466 + INDEX($AA$437:CG$437, 0, $F466)+$H466 - 1,AX$11-$H466>0), INDEX($AA$388:AX$388, 0, $F466) / INDEX($AA$437:CG$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F466+$H466, AY$11 <= $F466 + INDEX($AA$437:CH$437, 0, $F466)+$H466 - 1,AY$11-$H466>0), INDEX($AA$388:AY$388, 0, $F466) / INDEX($AA$437:CH$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F466+$H466, AZ$11 <= $F466 + INDEX($AA$437:CI$437, 0, $F466)+$H466 - 1,AZ$11-$H466>0), INDEX($AA$388:AZ$388, 0, $F466) / INDEX($AA$437:CI$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F466+$H466, BA$11 <= $F466 + INDEX($AA$437:CJ$437, 0, $F466)+$H466 - 1,BA$11-$H466>0), INDEX($AA$388:BA$388, 0, $F466) / INDEX($AA$437:CJ$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F466+$H466, BB$11 <= $F466 + INDEX($AA$437:CK$437, 0, $F466)+$H466 - 1,BB$11-$H466>0), INDEX($AA$388:BB$388, 0, $F466) / INDEX($AA$437:CK$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F466+$H466, BC$11 <= $F466 + INDEX($AA$437:CL$437, 0, $F466)+$H466 - 1,BC$11-$H466>0), INDEX($AA$388:BC$388, 0, $F466) / INDEX($AA$437:CL$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F466+$H466, BD$11 <= $F466 + INDEX($AA$437:CM$437, 0, $F466)+$H466 - 1,BD$11-$H466>0), INDEX($AA$388:BD$388, 0, $F466) / INDEX($AA$437:CM$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F466+$H466, BE$11 <= $F466 + INDEX($AA$437:CN$437, 0, $F466)+$H466 - 1,BE$11-$H466>0), INDEX($AA$388:BE$388, 0, $F466) / INDEX($AA$437:CN$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F466+$H466, BF$11 <= $F466 + INDEX($AA$437:CO$437, 0, $F466)+$H466 - 1,BF$11-$H466>0), INDEX($AA$388:BF$388, 0, $F466) / INDEX($AA$437:CO$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F466+$H466, BG$11 <= $F466 + INDEX($AA$437:CP$437, 0, $F466)+$H466 - 1,BG$11-$H466>0), INDEX($AA$388:BG$388, 0, $F466) / INDEX($AA$437:CP$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F466+$H466, BH$11 <= $F466 + INDEX($AA$437:CQ$437, 0, $F466)+$H466 - 1,BH$11-$H466>0), INDEX($AA$388:BH$388, 0, $F466) / INDEX($AA$437:CQ$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F466+$H466, BI$11 <= $F466 + INDEX($AA$437:CR$437, 0, $F466)+$H466 - 1,BI$11-$H466>0), INDEX($AA$388:BI$388, 0, $F466) / INDEX($AA$437:CR$437, 0, $F466), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F466+$H466, BJ$11 <= $F466 + INDEX($AA$437:CS$437, 0, $F466)+$H466 - 1,BJ$11-$H466>0), INDEX($AA$388:BJ$388, 0, $F466) / INDEX($AA$437:CS$437, 0, $F466), 0)","v":0}]
[null,null,null,null," Release, Year 30",30,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F468)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F468+$H468, AA$11 <= $F468 + INDEX($AA$437:BJ$437, 0, $F468)+$H468 - 1,AA$11-$H468>0), INDEX($AA$388:AA$388, 0, $F468) / INDEX($AA$437:BJ$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F468+$H468, AB$11 <= $F468 + INDEX($AA$437:BK$437, 0, $F468)+$H468 - 1,AB$11-$H468>0), INDEX($AA$388:AB$388, 0, $F468) / INDEX($AA$437:BK$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F468+$H468, AC$11 <= $F468 + INDEX($AA$437:BL$437, 0, $F468)+$H468 - 1,AC$11-$H468>0), INDEX($AA$388:AC$388, 0, $F468) / INDEX($AA$437:BL$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F468+$H468, AD$11 <= $F468 + INDEX($AA$437:BM$437, 0, $F468)+$H468 - 1,AD$11-$H468>0), INDEX($AA$388:AD$388, 0, $F468) / INDEX($AA$437:BM$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F468+$H468, AE$11 <= $F468 + INDEX($AA$437:BN$437, 0, $F468)+$H468 - 1,AE$11-$H468>0), INDEX($AA$388:AE$388, 0, $F468) / INDEX($AA$437:BN$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F468+$H468, AF$11 <= $F468 + INDEX($AA$437:BO$437, 0, $F468)+$H468 - 1,AF$11-$H468>0), INDEX($AA$388:AF$388, 0, $F468) / INDEX($AA$437:BO$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F468+$H468, AG$11 <= $F468 + INDEX($AA$437:BP$437, 0, $F468)+$H468 - 1,AG$11-$H468>0), INDEX($AA$388:AG$388, 0, $F468) / INDEX($AA$437:BP$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F468+$H468, AH$11 <= $F468 + INDEX($AA$437:BQ$437, 0, $F468)+$H468 - 1,AH$11-$H468>0), INDEX($AA$388:AH$388, 0, $F468) / INDEX($AA$437:BQ$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F468+$H468, AI$11 <= $F468 + INDEX($AA$437:BR$437, 0, $F468)+$H468 - 1,AI$11-$H468>0), INDEX($AA$388:AI$388, 0, $F468) / INDEX($AA$437:BR$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F468+$H468, AJ$11 <= $F468 + INDEX($AA$437:BS$437, 0, $F468)+$H468 - 1,AJ$11-$H468>0), INDEX($AA$388:AJ$388, 0, $F468) / INDEX($AA$437:BS$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F468+$H468, AK$11 <= $F468 + INDEX($AA$437:BT$437, 0, $F468)+$H468 - 1,AK$11-$H468>0), INDEX($AA$388:AK$388, 0, $F468) / INDEX($AA$437:BT$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F468+$H468, AL$11 <= $F468 + INDEX($AA$437:BU$437, 0, $F468)+$H468 - 1,AL$11-$H468>0), INDEX($AA$388:AL$388, 0, $F468) / INDEX($AA$437:BU$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F468+$H468, AM$11 <= $F468 + INDEX($AA$437:BV$437, 0, $F468)+$H468 - 1,AM$11-$H468>0), INDEX($AA$388:AM$388, 0, $F468) / INDEX($AA$437:BV$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F468+$H468, AN$11 <= $F468 + INDEX($AA$437:BW$437, 0, $F468)+$H468 - 1,AN$11-$H468>0), INDEX($AA$388:AN$388, 0, $F468) / INDEX($AA$437:BW$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F468+$H468, AO$11 <= $F468 + INDEX($AA$437:BX$437, 0, $F468)+$H468 - 1,AO$11-$H468>0), INDEX($AA$388:AO$388, 0, $F468) / INDEX($AA$437:BX$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F468+$H468, AP$11 <= $F468 + INDEX($AA$437:BY$437, 0, $F468)+$H468 - 1,AP$11-$H468>0), INDEX($AA$388:AP$388, 0, $F468) / INDEX($AA$437:BY$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F468+$H468, AQ$11 <= $F468 + INDEX($AA$437:BZ$437, 0, $F468)+$H468 - 1,AQ$11-$H468>0), INDEX($AA$388:AQ$388, 0, $F468) / INDEX($AA$437:BZ$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F468+$H468, AR$11 <= $F468 + INDEX($AA$437:CA$437, 0, $F468)+$H468 - 1,AR$11-$H468>0), INDEX($AA$388:AR$388, 0, $F468) / INDEX($AA$437:CA$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F468+$H468, AS$11 <= $F468 + INDEX($AA$437:CB$437, 0, $F468)+$H468 - 1,AS$11-$H468>0), INDEX($AA$388:AS$388, 0, $F468) / INDEX($AA$437:CB$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F468+$H468, AT$11 <= $F468 + INDEX($AA$437:CC$437, 0, $F468)+$H468 - 1,AT$11-$H468>0), INDEX($AA$388:AT$388, 0, $F468) / INDEX($AA$437:CC$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F468+$H468, AU$11 <= $F468 + INDEX($AA$437:CD$437, 0, $F468)+$H468 - 1,AU$11-$H468>0), INDEX($AA$388:AU$388, 0, $F468) / INDEX($AA$437:CD$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F468+$H468, AV$11 <= $F468 + INDEX($AA$437:CE$437, 0, $F468)+$H468 - 1,AV$11-$H468>0), INDEX($AA$388:AV$388, 0, $F468) / INDEX($AA$437:CE$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F468+$H468, AW$11 <= $F468 + INDEX($AA$437:CF$437, 0, $F468)+$H468 - 1,AW$11-$H468>0), INDEX($AA$388:AW$388, 0, $F468) / INDEX($AA$437:CF$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F468+$H468, AX$11 <= $F468 + INDEX($AA$437:CG$437, 0, $F468)+$H468 - 1,AX$11-$H468>0), INDEX($AA$388:AX$388, 0, $F468) / INDEX($AA$437:CG$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F468+$H468, AY$11 <= $F468 + INDEX($AA$437:CH$437, 0, $F468)+$H468 - 1,AY$11-$H468>0), INDEX($AA$388:AY$388, 0, $F468) / INDEX($AA$437:CH$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F468+$H468, AZ$11 <= $F468 + INDEX($AA$437:CI$437, 0, $F468)+$H468 - 1,AZ$11-$H468>0), INDEX($AA$388:AZ$388, 0, $F468) / INDEX($AA$437:CI$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F468+$H468, BA$11 <= $F468 + INDEX($AA$437:CJ$437, 0, $F468)+$H468 - 1,BA$11-$H468>0), INDEX($AA$388:BA$388, 0, $F468) / INDEX($AA$437:CJ$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F468+$H468, BB$11 <= $F468 + INDEX($AA$437:CK$437, 0, $F468)+$H468 - 1,BB$11-$H468>0), INDEX($AA$388:BB$388, 0, $F468) / INDEX($AA$437:CK$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F468+$H468, BC$11 <= $F468 + INDEX($AA$437:CL$437, 0, $F468)+$H468 - 1,BC$11-$H468>0), INDEX($AA$388:BC$388, 0, $F468) / INDEX($AA$437:CL$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F468+$H468, BD$11 <= $F468 + INDEX($AA$437:CM$437, 0, $F468)+$H468 - 1,BD$11-$H468>0), INDEX($AA$388:BD$388, 0, $F468) / INDEX($AA$437:CM$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F468+$H468, BE$11 <= $F468 + INDEX($AA$437:CN$437, 0, $F468)+$H468 - 1,BE$11-$H468>0), INDEX($AA$388:BE$388, 0, $F468) / INDEX($AA$437:CN$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F468+$H468, BF$11 <= $F468 + INDEX($AA$437:CO$437, 0, $F468)+$H468 - 1,BF$11-$H468>0), INDEX($AA$388:BF$388, 0, $F468) / INDEX($AA$437:CO$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F468+$H468, BG$11 <= $F468 + INDEX($AA$437:CP$437, 0, $F468)+$H468 - 1,BG$11-$H468>0), INDEX($AA$388:BG$388, 0, $F468) / INDEX($AA$437:CP$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F468+$H468, BH$11 <= $F468 + INDEX($AA$437:CQ$437, 0, $F468)+$H468 - 1,BH$11-$H468>0), INDEX($AA$388:BH$388, 0, $F468) / INDEX($AA$437:CQ$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F468+$H468, BI$11 <= $F468 + INDEX($AA$437:CR$437, 0, $F468)+$H468 - 1,BI$11-$H468>0), INDEX($AA$388:BI$388, 0, $F468) / INDEX($AA$437:CR$437, 0, $F468), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F468+$H468, BJ$11 <= $F468 + INDEX($AA$437:CS$437, 0, $F468)+$H468 - 1,BJ$11-$H468>0), INDEX($AA$388:BJ$388, 0, $F468) / INDEX($AA$437:CS$437, 0, $F468), 0)","v":0}]
[null,null,null,null," Release, Year 33",33,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F471)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F471+$H471, AA$11 <= $F471 + INDEX($AA$437:BJ$437, 0, $F471)+$H471 - 1,AA$11-$H471>0), INDEX($AA$388:AA$388, 0, $F471) / INDEX($AA$437:BJ$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F471+$H471, AB$11 <= $F471 + INDEX($AA$437:BK$437, 0, $F471)+$H471 - 1,AB$11-$H471>0), INDEX($AA$388:AB$388, 0, $F471) / INDEX($AA$437:BK$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F471+$H471, AC$11 <= $F471 + INDEX($AA$437:BL$437, 0, $F471)+$H471 - 1,AC$11-$H471>0), INDEX($AA$388:AC$388, 0, $F471) / INDEX($AA$437:BL$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F471+$H471, AD$11 <= $F471 + INDEX($AA$437:BM$437, 0, $F471)+$H471 - 1,AD$11-$H471>0), INDEX($AA$388:AD$388, 0, $F471) / INDEX($AA$437:BM$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F471+$H471, AE$11 <= $F471 + INDEX($AA$437:BN$437, 0, $F471)+$H471 - 1,AE$11-$H471>0), INDEX($AA$388:AE$388, 0, $F471) / INDEX($AA$437:BN$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F471+$H471, AF$11 <= $F471 + INDEX($AA$437:BO$437, 0, $F471)+$H471 - 1,AF$11-$H471>0), INDEX($AA$388:AF$388, 0, $F471) / INDEX($AA$437:BO$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F471+$H471, AG$11 <= $F471 + INDEX($AA$437:BP$437, 0, $F471)+$H471 - 1,AG$11-$H471>0), INDEX($AA$388:AG$388, 0, $F471) / INDEX($AA$437:BP$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F471+$H471, AH$11 <= $F471 + INDEX($AA$437:BQ$437, 0, $F471)+$H471 - 1,AH$11-$H471>0), INDEX($AA$388:AH$388, 0, $F471) / INDEX($AA$437:BQ$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F471+$H471, AI$11 <= $F471 + INDEX($AA$437:BR$437, 0, $F471)+$H471 - 1,AI$11-$H471>0), INDEX($AA$388:AI$388, 0, $F471) / INDEX($AA$437:BR$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F471+$H471, AJ$11 <= $F471 + INDEX($AA$437:BS$437, 0, $F471)+$H471 - 1,AJ$11-$H471>0), INDEX($AA$388:AJ$388, 0, $F471) / INDEX($AA$437:BS$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F471+$H471, AK$11 <= $F471 + INDEX($AA$437:BT$437, 0, $F471)+$H471 - 1,AK$11-$H471>0), INDEX($AA$388:AK$388, 0, $F471) / INDEX($AA$437:BT$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F471+$H471, AL$11 <= $F471 + INDEX($AA$437:BU$437, 0, $F471)+$H471 - 1,AL$11-$H471>0), INDEX($AA$388:AL$388, 0, $F471) / INDEX($AA$437:BU$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F471+$H471, AM$11 <= $F471 + INDEX($AA$437:BV$437, 0, $F471)+$H471 - 1,AM$11-$H471>0), INDEX($AA$388:AM$388, 0, $F471) / INDEX($AA$437:BV$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F471+$H471, AN$11 <= $F471 + INDEX($AA$437:BW$437, 0, $F471)+$H471 - 1,AN$11-$H471>0), INDEX($AA$388:AN$388, 0, $F471) / INDEX($AA$437:BW$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F471+$H471, AO$11 <= $F471 + INDEX($AA$437:BX$437, 0, $F471)+$H471 - 1,AO$11-$H471>0), INDEX($AA$388:AO$388, 0, $F471) / INDEX($AA$437:BX$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F471+$H471, AP$11 <= $F471 + INDEX($AA$437:BY$437, 0, $F471)+$H471 - 1,AP$11-$H471>0), INDEX($AA$388:AP$388, 0, $F471) / INDEX($AA$437:BY$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F471+$H471, AQ$11 <= $F471 + INDEX($AA$437:BZ$437, 0, $F471)+$H471 - 1,AQ$11-$H471>0), INDEX($AA$388:AQ$388, 0, $F471) / INDEX($AA$437:BZ$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F471+$H471, AR$11 <= $F471 + INDEX($AA$437:CA$437, 0, $F471)+$H471 - 1,AR$11-$H471>0), INDEX($AA$388:AR$388, 0, $F471) / INDEX($AA$437:CA$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F471+$H471, AS$11 <= $F471 + INDEX($AA$437:CB$437, 0, $F471)+$H471 - 1,AS$11-$H471>0), INDEX($AA$388:AS$388, 0, $F471) / INDEX($AA$437:CB$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F471+$H471, AT$11 <= $F471 + INDEX($AA$437:CC$437, 0, $F471)+$H471 - 1,AT$11-$H471>0), INDEX($AA$388:AT$388, 0, $F471) / INDEX($AA$437:CC$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F471+$H471, AU$11 <= $F471 + INDEX($AA$437:CD$437, 0, $F471)+$H471 - 1,AU$11-$H471>0), INDEX($AA$388:AU$388, 0, $F471) / INDEX($AA$437:CD$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F471+$H471, AV$11 <= $F471 + INDEX($AA$437:CE$437, 0, $F471)+$H471 - 1,AV$11-$H471>0), INDEX($AA$388:AV$388, 0, $F471) / INDEX($AA$437:CE$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F471+$H471, AW$11 <= $F471 + INDEX($AA$437:CF$437, 0, $F471)+$H471 - 1,AW$11-$H471>0), INDEX($AA$388:AW$388, 0, $F471) / INDEX($AA$437:CF$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F471+$H471, AX$11 <= $F471 + INDEX($AA$437:CG$437, 0, $F471)+$H471 - 1,AX$11-$H471>0), INDEX($AA$388:AX$388, 0, $F471) / INDEX($AA$437:CG$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F471+$H471, AY$11 <= $F471 + INDEX($AA$437:CH$437, 0, $F471)+$H471 - 1,AY$11-$H471>0), INDEX($AA$388:AY$388, 0, $F471) / INDEX($AA$437:CH$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F471+$H471, AZ$11 <= $F471 + INDEX($AA$437:CI$437, 0, $F471)+$H471 - 1,AZ$11-$H471>0), INDEX($AA$388:AZ$388, 0, $F471) / INDEX($AA$437:CI$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F471+$H471, BA$11 <= $F471 + INDEX($AA$437:CJ$437, 0, $F471)+$H471 - 1,BA$11-$H471>0), INDEX($AA$388:BA$388, 0, $F471) / INDEX($AA$437:CJ$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F471+$H471, BB$11 <= $F471 + INDEX($AA$437:CK$437, 0, $F471)+$H471 - 1,BB$11-$H471>0), INDEX($AA$388:BB$388, 0, $F471) / INDEX($AA$437:CK$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F471+$H471, BC$11 <= $F471 + INDEX($AA$437:CL$437, 0, $F471)+$H471 - 1,BC$11-$H471>0), INDEX($AA$388:BC$388, 0, $F471) / INDEX($AA$437:CL$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F471+$H471, BD$11 <= $F471 + INDEX($AA$437:CM$437, 0, $F471)+$H471 - 1,BD$11-$H471>0), INDEX($AA$388:BD$388, 0, $F471) / INDEX($AA$437:CM$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F471+$H471, BE$11 <= $F471 + INDEX($AA$437:CN$437, 0, $F471)+$H471 - 1,BE$11-$H471>0), INDEX($AA$388:BE$388, 0, $F471) / INDEX($AA$437:CN$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F471+$H471, BF$11 <= $F471 + INDEX($AA$437:CO$437, 0, $F471)+$H471 - 1,BF$11-$H471>0), INDEX($AA$388:BF$388, 0, $F471) / INDEX($AA$437:CO$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F471+$H471, BG$11 <= $F471 + INDEX($AA$437:CP$437, 0, $F471)+$H471 - 1,BG$11-$H471>0), INDEX($AA$388:BG$388, 0, $F471) / INDEX($AA$437:CP$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F471+$H471, BH$11 <= $F471 + INDEX($AA$437:CQ$437, 0, $F471)+$H471 - 1,BH$11-$H471>0), INDEX($AA$388:BH$388, 0, $F471) / INDEX($AA$437:CQ$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F471+$H471, BI$11 <= $F471 + INDEX($AA$437:CR$437, 0, $F471)+$H471 - 1,BI$11-$H471>0), INDEX($AA$388:BI$388, 0, $F471) / INDEX($AA$437:CR$437, 0, $F471), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F471+$H471, BJ$11 <= $F471 + INDEX($AA$437:CS$437, 0, $F471)+$H471 - 1,BJ$11-$H471>0), INDEX($AA$388:BJ$388, 0, $F471) / INDEX($AA$437:CS$437, 0, $F471), 0)","v":0}]
[null,null,null,null," Release, Year 35",35,"£ per flight",{"$f":"INDEX($AA$438:$BJ$438,$F473)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F473+$H473, AA$11 <= $F473 + INDEX($AA$437:BJ$437, 0, $F473)+$H473 - 1,AA$11-$H473>0), INDEX($AA$388:AA$388, 0, $F473) / INDEX($AA$437:BJ$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F473+$H473, AB$11 <= $F473 + INDEX($AA$437:BK$437, 0, $F473)+$H473 - 1,AB$11-$H473>0), INDEX($AA$388:AB$388, 0, $F473) / INDEX($AA$437:BK$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F473+$H473, AC$11 <= $F473 + INDEX($AA$437:BL$437, 0, $F473)+$H473 - 1,AC$11-$H473>0), INDEX($AA$388:AC$388, 0, $F473) / INDEX($AA$437:BL$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F473+$H473, AD$11 <= $F473 + INDEX($AA$437:BM$437, 0, $F473)+$H473 - 1,AD$11-$H473>0), INDEX($AA$388:AD$388, 0, $F473) / INDEX($AA$437:BM$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F473+$H473, AE$11 <= $F473 + INDEX($AA$437:BN$437, 0, $F473)+$H473 - 1,AE$11-$H473>0), INDEX($AA$388:AE$388, 0, $F473) / INDEX($AA$437:BN$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F473+$H473, AF$11 <= $F473 + INDEX($AA$437:BO$437, 0, $F473)+$H473 - 1,AF$11-$H473>0), INDEX($AA$388:AF$388, 0, $F473) / INDEX($AA$437:BO$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F473+$H473, AG$11 <= $F473 + INDEX($AA$437:BP$437, 0, $F473)+$H473 - 1,AG$11-$H473>0), INDEX($AA$388:AG$388, 0, $F473) / INDEX($AA$437:BP$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F473+$H473, AH$11 <= $F473 + INDEX($AA$437:BQ$437, 0, $F473)+$H473 - 1,AH$11-$H473>0), INDEX($AA$388:AH$388, 0, $F473) / INDEX($AA$437:BQ$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F473+$H473, AI$11 <= $F473 + INDEX($AA$437:BR$437, 0, $F473)+$H473 - 1,AI$11-$H473>0), INDEX($AA$388:AI$388, 0, $F473) / INDEX($AA$437:BR$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F473+$H473, AJ$11 <= $F473 + INDEX($AA$437:BS$437, 0, $F473)+$H473 - 1,AJ$11-$H473>0), INDEX($AA$388:AJ$388, 0, $F473) / INDEX($AA$437:BS$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F473+$H473, AK$11 <= $F473 + INDEX($AA$437:BT$437, 0, $F473)+$H473 - 1,AK$11-$H473>0), INDEX($AA$388:AK$388, 0, $F473) / INDEX($AA$437:BT$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F473+$H473, AL$11 <= $F473 + INDEX($AA$437:BU$437, 0, $F473)+$H473 - 1,AL$11-$H473>0), INDEX($AA$388:AL$388, 0, $F473) / INDEX($AA$437:BU$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F473+$H473, AM$11 <= $F473 + INDEX($AA$437:BV$437, 0, $F473)+$H473 - 1,AM$11-$H473>0), INDEX($AA$388:AM$388, 0, $F473) / INDEX($AA$437:BV$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F473+$H473, AN$11 <= $F473 + INDEX($AA$437:BW$437, 0, $F473)+$H473 - 1,AN$11-$H473>0), INDEX($AA$388:AN$388, 0, $F473) / INDEX($AA$437:BW$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F473+$H473, AO$11 <= $F473 + INDEX($AA$437:BX$437, 0, $F473)+$H473 - 1,AO$11-$H473>0), INDEX($AA$388:AO$388, 0, $F473) / INDEX($AA$437:BX$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F473+$H473, AP$11 <= $F473 + INDEX($AA$437:BY$437, 0, $F473)+$H473 - 1,AP$11-$H473>0), INDEX($AA$388:AP$388, 0, $F473) / INDEX($AA$437:BY$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F473+$H473, AQ$11 <= $F473 + INDEX($AA$437:BZ$437, 0, $F473)+$H473 - 1,AQ$11-$H473>0), INDEX($AA$388:AQ$388, 0, $F473) / INDEX($AA$437:BZ$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F473+$H473, AR$11 <= $F473 + INDEX($AA$437:CA$437, 0, $F473)+$H473 - 1,AR$11-$H473>0), INDEX($AA$388:AR$388, 0, $F473) / INDEX($AA$437:CA$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F473+$H473, AS$11 <= $F473 + INDEX($AA$437:CB$437, 0, $F473)+$H473 - 1,AS$11-$H473>0), INDEX($AA$388:AS$388, 0, $F473) / INDEX($AA$437:CB$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F473+$H473, AT$11 <= $F473 + INDEX($AA$437:CC$437, 0, $F473)+$H473 - 1,AT$11-$H473>0), INDEX($AA$388:AT$388, 0, $F473) / INDEX($AA$437:CC$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F473+$H473, AU$11 <= $F473 + INDEX($AA$437:CD$437, 0, $F473)+$H473 - 1,AU$11-$H473>0), INDEX($AA$388:AU$388, 0, $F473) / INDEX($AA$437:CD$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F473+$H473, AV$11 <= $F473 + INDEX($AA$437:CE$437, 0, $F473)+$H473 - 1,AV$11-$H473>0), INDEX($AA$388:AV$388, 0, $F473) / INDEX($AA$437:CE$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F473+$H473, AW$11 <= $F473 + INDEX($AA$437:CF$437, 0, $F473)+$H473 - 1,AW$11-$H473>0), INDEX($AA$388:AW$388, 0, $F473) / INDEX($AA$437:CF$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F473+$H473, AX$11 <= $F473 + INDEX($AA$437:CG$437, 0, $F473)+$H473 - 1,AX$11-$H473>0), INDEX($AA$388:AX$388, 0, $F473) / INDEX($AA$437:CG$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F473+$H473, AY$11 <= $F473 + INDEX($AA$437:CH$437, 0, $F473)+$H473 - 1,AY$11-$H473>0), INDEX($AA$388:AY$388, 0, $F473) / INDEX($AA$437:CH$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F473+$H473, AZ$11 <= $F473 + INDEX($AA$437:CI$437, 0, $F473)+$H473 - 1,AZ$11-$H473>0), INDEX($AA$388:AZ$388, 0, $F473) / INDEX($AA$437:CI$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F473+$H473, BA$11 <= $F473 + INDEX($AA$437:CJ$437, 0, $F473)+$H473 - 1,BA$11-$H473>0), INDEX($AA$388:BA$388, 0, $F473) / INDEX($AA$437:CJ$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F473+$H473, BB$11 <= $F473 + INDEX($AA$437:CK$437, 0, $F473)+$H473 - 1,BB$11-$H473>0), INDEX($AA$388:BB$388, 0, $F473) / INDEX($AA$437:CK$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F473+$H473, BC$11 <= $F473 + INDEX($AA$437:CL$437, 0, $F473)+$H473 - 1,BC$11-$H473>0), INDEX($AA$388:BC$388, 0, $F473) / INDEX($AA$437:CL$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F473+$H473, BD$11 <= $F473 + INDEX($AA$437:CM$437, 0, $F473)+$H473 - 1,BD$11-$H473>0), INDEX($AA$388:BD$388, 0, $F473) / INDEX($AA$437:CM$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F473+$H473, BE$11 <= $F473 + INDEX($AA$437:CN$437, 0, $F473)+$H473 - 1,BE$11-$H473>0), INDEX($AA$388:BE$388, 0, $F473) / INDEX($AA$437:CN$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F473+$H473, BF$11 <= $F473 + INDEX($AA$437:CO$437, 0, $F473)+$H473 - 1,BF$11-$H473>0), INDEX($AA$388:BF$388, 0, $F473) / INDEX($AA$437:CO$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F473+$H473, BG$11 <= $F473 + INDEX($AA$437:CP$437, 0, $F473)+$H473 - 1,BG$11-$H473>0), INDEX($AA$388:BG$388, 0, $F473) / INDEX($AA$437:CP$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F473+$H473, BH$11 <= $F473 + INDEX($AA$437:CQ$437, 0, $F473)+$H473 - 1,BH$11-$H473>0), INDEX($AA$388:BH$388, 0, $F473) / INDEX($AA$437:CQ$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F473+$H473, BI$11 <= $F473 + INDEX($AA$437:CR$437, 0, $F473)+$H473 - 1,BI$11-$H473>0), INDEX($AA$388:BI$388, 0, $F473) / INDEX($AA$437:CR$437, 0, $F473), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F473+$H473, BJ$11 <= $F473 + INDEX($AA$437:CS$437, 0, $F473)+$H473 - 1,BJ$11-$H473>0), INDEX($AA$388:BJ$388, 0, $F473) / INDEX($AA$437:CS$437, 0, $F473), 0)","v":0}]
[]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$426","v":"Lag Factor used for adjustments (Band Three -Bands - A)"},null,{"$f":"'I_Series Oceanic'!G$426","v":"# years"},null,null,{"$f":"'I_Series Oceanic'!J$426","v":"TRS Core Inputs.xlsx, I_Series Oceanic tab, row 15:18"},null,{"$f":"'I_Series Oceanic'!L$426","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$426","v":0},null,{"$f":"'I_Series Oceanic'!AA$426","v":2},{"$f":"'I_Series Oceanic'!AB$426","v":2},{"$f":"'I_Series Oceanic'!AC$426","v":2},{"$f":"'I_Series Oceanic'!AD$426","v":2},{"$f":"'I_Series Oceanic'!AE$426","v":2},{"$f":"'I_Series Oceanic'!AF$426","v":2},{"$f":"'I_Series Oceanic'!AG$426","v":2},{"$f":"'I_Series Oceanic'!AH$426","v":2},{"$f":"'I_Series Oceanic'!AI$426","v":2},{"$f":"'I_Series Oceanic'!AJ$426","v":2},{"$f":"'I_Series Oceanic'!AK$426","v":2},{"$f":"'I_Series Oceanic'!AL$426","v":2},{"$f":"'I_Series Oceanic'!AM$426","v":2},{"$f":"'I_Series Oceanic'!AN$426","v":2},{"$f":"'I_Series Oceanic'!AO$426","v":2},{"$f":"'I_Series Oceanic'!AP$426","v":2},{"$f":"'I_Series Oceanic'!AQ$426","v":2},{"$f":"'I_Series Oceanic'!AR$426","v":2},{"$f":"'I_Series Oceanic'!AS$426","v":2},{"$f":"'I_Series Oceanic'!AT$426","v":2},{"$f":"'I_Series Oceanic'!AU$426","v":2},{"$f":"'I_Series Oceanic'!AV$426","v":2},{"$f":"'I_Series Oceanic'!AW$426","v":2},{"$f":"'I_Series Oceanic'!AX$426","v":2},{"$f":"'I_Series Oceanic'!AY$426","v":2},{"$f":"'I_Series Oceanic'!AZ$426","v":2},{"$f":"'I_Series Oceanic'!BA$426","v":2},{"$f":"'I_Series Oceanic'!BB$426","v":2},{"$f":"'I_Series Oceanic'!BC$426","v":2},{"$f":"'I_Series Oceanic'!BD$426","v":2},{"$f":"'I_Series Oceanic'!BE$426","v":2},{"$f":"'I_Series Oceanic'!BF$426","v":2},{"$f":"'I_Series Oceanic'!BG$426","v":2},{"$f":"'I_Series Oceanic'!BH$426","v":2},{"$f":"'I_Series Oceanic'!BI$426","v":2},{"$f":"'I_Series Oceanic'!BJ$426","v":2}]
[null,null,null,null," Release, Year 2",{"$f":"F480 + 1","v":2},"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F481)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F481+$H481, AA$11 <= $F481 + INDEX($AA$478:BJ$478, 0, $F481)+$H481 - 1,AA$11-$H481>0), INDEX($AA$389:AA$389, 0, $F481) / INDEX($AA$478:BJ$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F481+$H481, AB$11 <= $F481 + INDEX($AA$478:BK$478, 0, $F481)+$H481 - 1,AB$11-$H481>0), INDEX($AA$389:AB$389, 0, $F481) / INDEX($AA$478:BK$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F481+$H481, AC$11 <= $F481 + INDEX($AA$478:BL$478, 0, $F481)+$H481 - 1,AC$11-$H481>0), INDEX($AA$389:AC$389, 0, $F481) / INDEX($AA$478:BL$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F481+$H481, AD$11 <= $F481 + INDEX($AA$478:BM$478, 0, $F481)+$H481 - 1,AD$11-$H481>0), INDEX($AA$389:AD$389, 0, $F481) / INDEX($AA$478:BM$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F481+$H481, AE$11 <= $F481 + INDEX($AA$478:BN$478, 0, $F481)+$H481 - 1,AE$11-$H481>0), INDEX($AA$389:AE$389, 0, $F481) / INDEX($AA$478:BN$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F481+$H481, AF$11 <= $F481 + INDEX($AA$478:BO$478, 0, $F481)+$H481 - 1,AF$11-$H481>0), INDEX($AA$389:AF$389, 0, $F481) / INDEX($AA$478:BO$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F481+$H481, AG$11 <= $F481 + INDEX($AA$478:BP$478, 0, $F481)+$H481 - 1,AG$11-$H481>0), INDEX($AA$389:AG$389, 0, $F481) / INDEX($AA$478:BP$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F481+$H481, AH$11 <= $F481 + INDEX($AA$478:BQ$478, 0, $F481)+$H481 - 1,AH$11-$H481>0), INDEX($AA$389:AH$389, 0, $F481) / INDEX($AA$478:BQ$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F481+$H481, AI$11 <= $F481 + INDEX($AA$478:BR$478, 0, $F481)+$H481 - 1,AI$11-$H481>0), INDEX($AA$389:AI$389, 0, $F481) / INDEX($AA$478:BR$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F481+$H481, AJ$11 <= $F481 + INDEX($AA$478:BS$478, 0, $F481)+$H481 - 1,AJ$11-$H481>0), INDEX($AA$389:AJ$389, 0, $F481) / INDEX($AA$478:BS$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F481+$H481, AK$11 <= $F481 + INDEX($AA$478:BT$478, 0, $F481)+$H481 - 1,AK$11-$H481>0), INDEX($AA$389:AK$389, 0, $F481) / INDEX($AA$478:BT$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F481+$H481, AL$11 <= $F481 + INDEX($AA$478:BU$478, 0, $F481)+$H481 - 1,AL$11-$H481>0), INDEX($AA$389:AL$389, 0, $F481) / INDEX($AA$478:BU$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F481+$H481, AM$11 <= $F481 + INDEX($AA$478:BV$478, 0, $F481)+$H481 - 1,AM$11-$H481>0), INDEX($AA$389:AM$389, 0, $F481) / INDEX($AA$478:BV$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F481+$H481, AN$11 <= $F481 + INDEX($AA$478:BW$478, 0, $F481)+$H481 - 1,AN$11-$H481>0), INDEX($AA$389:AN$389, 0, $F481) / INDEX($AA$478:BW$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F481+$H481, AO$11 <= $F481 + INDEX($AA$478:BX$478, 0, $F481)+$H481 - 1,AO$11-$H481>0), INDEX($AA$389:AO$389, 0, $F481) / INDEX($AA$478:BX$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F481+$H481, AP$11 <= $F481 + INDEX($AA$478:BY$478, 0, $F481)+$H481 - 1,AP$11-$H481>0), INDEX($AA$389:AP$389, 0, $F481) / INDEX($AA$478:BY$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F481+$H481, AQ$11 <= $F481 + INDEX($AA$478:BZ$478, 0, $F481)+$H481 - 1,AQ$11-$H481>0), INDEX($AA$389:AQ$389, 0, $F481) / INDEX($AA$478:BZ$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F481+$H481, AR$11 <= $F481 + INDEX($AA$478:CA$478, 0, $F481)+$H481 - 1,AR$11-$H481>0), INDEX($AA$389:AR$389, 0, $F481) / INDEX($AA$478:CA$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F481+$H481, AS$11 <= $F481 + INDEX($AA$478:CB$478, 0, $F481)+$H481 - 1,AS$11-$H481>0), INDEX($AA$389:AS$389, 0, $F481) / INDEX($AA$478:CB$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F481+$H481, AT$11 <= $F481 + INDEX($AA$478:CC$478, 0, $F481)+$H481 - 1,AT$11-$H481>0), INDEX($AA$389:AT$389, 0, $F481) / INDEX($AA$478:CC$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F481+$H481, AU$11 <= $F481 + INDEX($AA$478:CD$478, 0, $F481)+$H481 - 1,AU$11-$H481>0), INDEX($AA$389:AU$389, 0, $F481) / INDEX($AA$478:CD$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F481+$H481, AV$11 <= $F481 + INDEX($AA$478:CE$478, 0, $F481)+$H481 - 1,AV$11-$H481>0), INDEX($AA$389:AV$389, 0, $F481) / INDEX($AA$478:CE$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F481+$H481, AW$11 <= $F481 + INDEX($AA$478:CF$478, 0, $F481)+$H481 - 1,AW$11-$H481>0), INDEX($AA$389:AW$389, 0, $F481) / INDEX($AA$478:CF$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F481+$H481, AX$11 <= $F481 + INDEX($AA$478:CG$478, 0, $F481)+$H481 - 1,AX$11-$H481>0), INDEX($AA$389:AX$389, 0, $F481) / INDEX($AA$478:CG$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F481+$H481, AY$11 <= $F481 + INDEX($AA$478:CH$478, 0, $F481)+$H481 - 1,AY$11-$H481>0), INDEX($AA$389:AY$389, 0, $F481) / INDEX($AA$478:CH$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F481+$H481, AZ$11 <= $F481 + INDEX($AA$478:CI$478, 0, $F481)+$H481 - 1,AZ$11-$H481>0), INDEX($AA$389:AZ$389, 0, $F481) / INDEX($AA$478:CI$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F481+$H481, BA$11 <= $F481 + INDEX($AA$478:CJ$478, 0, $F481)+$H481 - 1,BA$11-$H481>0), INDEX($AA$389:BA$389, 0, $F481) / INDEX($AA$478:CJ$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F481+$H481, BB$11 <= $F481 + INDEX($AA$478:CK$478, 0, $F481)+$H481 - 1,BB$11-$H481>0), INDEX($AA$389:BB$389, 0, $F481) / INDEX($AA$478:CK$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F481+$H481, BC$11 <= $F481 + INDEX($AA$478:CL$478, 0, $F481)+$H481 - 1,BC$11-$H481>0), INDEX($AA$389:BC$389, 0, $F481) / INDEX($AA$478:CL$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F481+$H481, BD$11 <= $F481 + INDEX($AA$478:CM$478, 0, $F481)+$H481 - 1,BD$11-$H481>0), INDEX($AA$389:BD$389, 0, $F481) / INDEX($AA$478:CM$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F481+$H481, BE$11 <= $F481 + INDEX($AA$478:CN$478, 0, $F481)+$H481 - 1,BE$11-$H481>0), INDEX($AA$389:BE$389, 0, $F481) / INDEX($AA$478:CN$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F481+$H481, BF$11 <= $F481 + INDEX($AA$478:CO$478, 0, $F481)+$H481 - 1,BF$11-$H481>0), INDEX($AA$389:BF$389, 0, $F481) / INDEX($AA$478:CO$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F481+$H481, BG$11 <= $F481 + INDEX($AA$478:CP$478, 0, $F481)+$H481 - 1,BG$11-$H481>0), INDEX($AA$389:BG$389, 0, $F481) / INDEX($AA$478:CP$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F481+$H481, BH$11 <= $F481 + INDEX($AA$478:CQ$478, 0, $F481)+$H481 - 1,BH$11-$H481>0), INDEX($AA$389:BH$389, 0, $F481) / INDEX($AA$478:CQ$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F481+$H481, BI$11 <= $F481 + INDEX($AA$478:CR$478, 0, $F481)+$H481 - 1,BI$11-$H481>0), INDEX($AA$389:BI$389, 0, $F481) / INDEX($AA$478:CR$478, 0, $F481), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F481+$H481, BJ$11 <= $F481 + INDEX($AA$478:CS$478, 0, $F481)+$H481 - 1,BJ$11-$H481>0), INDEX($AA$389:BJ$389, 0, $F481) / INDEX($AA$478:CS$478, 0, $F481), 0)","v":0}]
[null,null,null,null," Release, Year 3",3,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F482)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F482+$H482, AA$11 <= $F482 + INDEX($AA$478:BJ$478, 0, $F482)+$H482 - 1,AA$11-$H482>0), INDEX($AA$389:AA$389, 0, $F482) / INDEX($AA$478:BJ$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F482+$H482, AB$11 <= $F482 + INDEX($AA$478:BK$478, 0, $F482)+$H482 - 1,AB$11-$H482>0), INDEX($AA$389:AB$389, 0, $F482) / INDEX($AA$478:BK$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F482+$H482, AC$11 <= $F482 + INDEX($AA$478:BL$478, 0, $F482)+$H482 - 1,AC$11-$H482>0), INDEX($AA$389:AC$389, 0, $F482) / INDEX($AA$478:BL$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F482+$H482, AD$11 <= $F482 + INDEX($AA$478:BM$478, 0, $F482)+$H482 - 1,AD$11-$H482>0), INDEX($AA$389:AD$389, 0, $F482) / INDEX($AA$478:BM$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F482+$H482, AE$11 <= $F482 + INDEX($AA$478:BN$478, 0, $F482)+$H482 - 1,AE$11-$H482>0), INDEX($AA$389:AE$389, 0, $F482) / INDEX($AA$478:BN$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F482+$H482, AF$11 <= $F482 + INDEX($AA$478:BO$478, 0, $F482)+$H482 - 1,AF$11-$H482>0), INDEX($AA$389:AF$389, 0, $F482) / INDEX($AA$478:BO$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F482+$H482, AG$11 <= $F482 + INDEX($AA$478:BP$478, 0, $F482)+$H482 - 1,AG$11-$H482>0), INDEX($AA$389:AG$389, 0, $F482) / INDEX($AA$478:BP$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F482+$H482, AH$11 <= $F482 + INDEX($AA$478:BQ$478, 0, $F482)+$H482 - 1,AH$11-$H482>0), INDEX($AA$389:AH$389, 0, $F482) / INDEX($AA$478:BQ$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F482+$H482, AI$11 <= $F482 + INDEX($AA$478:BR$478, 0, $F482)+$H482 - 1,AI$11-$H482>0), INDEX($AA$389:AI$389, 0, $F482) / INDEX($AA$478:BR$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F482+$H482, AJ$11 <= $F482 + INDEX($AA$478:BS$478, 0, $F482)+$H482 - 1,AJ$11-$H482>0), INDEX($AA$389:AJ$389, 0, $F482) / INDEX($AA$478:BS$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F482+$H482, AK$11 <= $F482 + INDEX($AA$478:BT$478, 0, $F482)+$H482 - 1,AK$11-$H482>0), INDEX($AA$389:AK$389, 0, $F482) / INDEX($AA$478:BT$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F482+$H482, AL$11 <= $F482 + INDEX($AA$478:BU$478, 0, $F482)+$H482 - 1,AL$11-$H482>0), INDEX($AA$389:AL$389, 0, $F482) / INDEX($AA$478:BU$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F482+$H482, AM$11 <= $F482 + INDEX($AA$478:BV$478, 0, $F482)+$H482 - 1,AM$11-$H482>0), INDEX($AA$389:AM$389, 0, $F482) / INDEX($AA$478:BV$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F482+$H482, AN$11 <= $F482 + INDEX($AA$478:BW$478, 0, $F482)+$H482 - 1,AN$11-$H482>0), INDEX($AA$389:AN$389, 0, $F482) / INDEX($AA$478:BW$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F482+$H482, AO$11 <= $F482 + INDEX($AA$478:BX$478, 0, $F482)+$H482 - 1,AO$11-$H482>0), INDEX($AA$389:AO$389, 0, $F482) / INDEX($AA$478:BX$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F482+$H482, AP$11 <= $F482 + INDEX($AA$478:BY$478, 0, $F482)+$H482 - 1,AP$11-$H482>0), INDEX($AA$389:AP$389, 0, $F482) / INDEX($AA$478:BY$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F482+$H482, AQ$11 <= $F482 + INDEX($AA$478:BZ$478, 0, $F482)+$H482 - 1,AQ$11-$H482>0), INDEX($AA$389:AQ$389, 0, $F482) / INDEX($AA$478:BZ$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F482+$H482, AR$11 <= $F482 + INDEX($AA$478:CA$478, 0, $F482)+$H482 - 1,AR$11-$H482>0), INDEX($AA$389:AR$389, 0, $F482) / INDEX($AA$478:CA$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F482+$H482, AS$11 <= $F482 + INDEX($AA$478:CB$478, 0, $F482)+$H482 - 1,AS$11-$H482>0), INDEX($AA$389:AS$389, 0, $F482) / INDEX($AA$478:CB$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F482+$H482, AT$11 <= $F482 + INDEX($AA$478:CC$478, 0, $F482)+$H482 - 1,AT$11-$H482>0), INDEX($AA$389:AT$389, 0, $F482) / INDEX($AA$478:CC$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F482+$H482, AU$11 <= $F482 + INDEX($AA$478:CD$478, 0, $F482)+$H482 - 1,AU$11-$H482>0), INDEX($AA$389:AU$389, 0, $F482) / INDEX($AA$478:CD$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F482+$H482, AV$11 <= $F482 + INDEX($AA$478:CE$478, 0, $F482)+$H482 - 1,AV$11-$H482>0), INDEX($AA$389:AV$389, 0, $F482) / INDEX($AA$478:CE$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F482+$H482, AW$11 <= $F482 + INDEX($AA$478:CF$478, 0, $F482)+$H482 - 1,AW$11-$H482>0), INDEX($AA$389:AW$389, 0, $F482) / INDEX($AA$478:CF$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F482+$H482, AX$11 <= $F482 + INDEX($AA$478:CG$478, 0, $F482)+$H482 - 1,AX$11-$H482>0), INDEX($AA$389:AX$389, 0, $F482) / INDEX($AA$478:CG$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F482+$H482, AY$11 <= $F482 + INDEX($AA$478:CH$478, 0, $F482)+$H482 - 1,AY$11-$H482>0), INDEX($AA$389:AY$389, 0, $F482) / INDEX($AA$478:CH$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F482+$H482, AZ$11 <= $F482 + INDEX($AA$478:CI$478, 0, $F482)+$H482 - 1,AZ$11-$H482>0), INDEX($AA$389:AZ$389, 0, $F482) / INDEX($AA$478:CI$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F482+$H482, BA$11 <= $F482 + INDEX($AA$478:CJ$478, 0, $F482)+$H482 - 1,BA$11-$H482>0), INDEX($AA$389:BA$389, 0, $F482) / INDEX($AA$478:CJ$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F482+$H482, BB$11 <= $F482 + INDEX($AA$478:CK$478, 0, $F482)+$H482 - 1,BB$11-$H482>0), INDEX($AA$389:BB$389, 0, $F482) / INDEX($AA$478:CK$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F482+$H482, BC$11 <= $F482 + INDEX($AA$478:CL$478, 0, $F482)+$H482 - 1,BC$11-$H482>0), INDEX($AA$389:BC$389, 0, $F482) / INDEX($AA$478:CL$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F482+$H482, BD$11 <= $F482 + INDEX($AA$478:CM$478, 0, $F482)+$H482 - 1,BD$11-$H482>0), INDEX($AA$389:BD$389, 0, $F482) / INDEX($AA$478:CM$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F482+$H482, BE$11 <= $F482 + INDEX($AA$478:CN$478, 0, $F482)+$H482 - 1,BE$11-$H482>0), INDEX($AA$389:BE$389, 0, $F482) / INDEX($AA$478:CN$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F482+$H482, BF$11 <= $F482 + INDEX($AA$478:CO$478, 0, $F482)+$H482 - 1,BF$11-$H482>0), INDEX($AA$389:BF$389, 0, $F482) / INDEX($AA$478:CO$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F482+$H482, BG$11 <= $F482 + INDEX($AA$478:CP$478, 0, $F482)+$H482 - 1,BG$11-$H482>0), INDEX($AA$389:BG$389, 0, $F482) / INDEX($AA$478:CP$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F482+$H482, BH$11 <= $F482 + INDEX($AA$478:CQ$478, 0, $F482)+$H482 - 1,BH$11-$H482>0), INDEX($AA$389:BH$389, 0, $F482) / INDEX($AA$478:CQ$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F482+$H482, BI$11 <= $F482 + INDEX($AA$478:CR$478, 0, $F482)+$H482 - 1,BI$11-$H482>0), INDEX($AA$389:BI$389, 0, $F482) / INDEX($AA$478:CR$478, 0, $F482), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F482+$H482, BJ$11 <= $F482 + INDEX($AA$478:CS$478, 0, $F482)+$H482 - 1,BJ$11-$H482>0), INDEX($AA$389:BJ$389, 0, $F482) / INDEX($AA$478:CS$478, 0, $F482), 0)","v":0}]
[null,null,null,null," Release, Year 7",7,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F486)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F486+$H486, AA$11 <= $F486 + INDEX($AA$478:BJ$478, 0, $F486)+$H486 - 1,AA$11-$H486>0), INDEX($AA$389:AA$389, 0, $F486) / INDEX($AA$478:BJ$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F486+$H486, AB$11 <= $F486 + INDEX($AA$478:BK$478, 0, $F486)+$H486 - 1,AB$11-$H486>0), INDEX($AA$389:AB$389, 0, $F486) / INDEX($AA$478:BK$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F486+$H486, AC$11 <= $F486 + INDEX($AA$478:BL$478, 0, $F486)+$H486 - 1,AC$11-$H486>0), INDEX($AA$389:AC$389, 0, $F486) / INDEX($AA$478:BL$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F486+$H486, AD$11 <= $F486 + INDEX($AA$478:BM$478, 0, $F486)+$H486 - 1,AD$11-$H486>0), INDEX($AA$389:AD$389, 0, $F486) / INDEX($AA$478:BM$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F486+$H486, AE$11 <= $F486 + INDEX($AA$478:BN$478, 0, $F486)+$H486 - 1,AE$11-$H486>0), INDEX($AA$389:AE$389, 0, $F486) / INDEX($AA$478:BN$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F486+$H486, AF$11 <= $F486 + INDEX($AA$478:BO$478, 0, $F486)+$H486 - 1,AF$11-$H486>0), INDEX($AA$389:AF$389, 0, $F486) / INDEX($AA$478:BO$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F486+$H486, AG$11 <= $F486 + INDEX($AA$478:BP$478, 0, $F486)+$H486 - 1,AG$11-$H486>0), INDEX($AA$389:AG$389, 0, $F486) / INDEX($AA$478:BP$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F486+$H486, AH$11 <= $F486 + INDEX($AA$478:BQ$478, 0, $F486)+$H486 - 1,AH$11-$H486>0), INDEX($AA$389:AH$389, 0, $F486) / INDEX($AA$478:BQ$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F486+$H486, AI$11 <= $F486 + INDEX($AA$478:BR$478, 0, $F486)+$H486 - 1,AI$11-$H486>0), INDEX($AA$389:AI$389, 0, $F486) / INDEX($AA$478:BR$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F486+$H486, AJ$11 <= $F486 + INDEX($AA$478:BS$478, 0, $F486)+$H486 - 1,AJ$11-$H486>0), INDEX($AA$389:AJ$389, 0, $F486) / INDEX($AA$478:BS$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F486+$H486, AK$11 <= $F486 + INDEX($AA$478:BT$478, 0, $F486)+$H486 - 1,AK$11-$H486>0), INDEX($AA$389:AK$389, 0, $F486) / INDEX($AA$478:BT$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F486+$H486, AL$11 <= $F486 + INDEX($AA$478:BU$478, 0, $F486)+$H486 - 1,AL$11-$H486>0), INDEX($AA$389:AL$389, 0, $F486) / INDEX($AA$478:BU$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F486+$H486, AM$11 <= $F486 + INDEX($AA$478:BV$478, 0, $F486)+$H486 - 1,AM$11-$H486>0), INDEX($AA$389:AM$389, 0, $F486) / INDEX($AA$478:BV$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F486+$H486, AN$11 <= $F486 + INDEX($AA$478:BW$478, 0, $F486)+$H486 - 1,AN$11-$H486>0), INDEX($AA$389:AN$389, 0, $F486) / INDEX($AA$478:BW$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F486+$H486, AO$11 <= $F486 + INDEX($AA$478:BX$478, 0, $F486)+$H486 - 1,AO$11-$H486>0), INDEX($AA$389:AO$389, 0, $F486) / INDEX($AA$478:BX$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F486+$H486, AP$11 <= $F486 + INDEX($AA$478:BY$478, 0, $F486)+$H486 - 1,AP$11-$H486>0), INDEX($AA$389:AP$389, 0, $F486) / INDEX($AA$478:BY$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F486+$H486, AQ$11 <= $F486 + INDEX($AA$478:BZ$478, 0, $F486)+$H486 - 1,AQ$11-$H486>0), INDEX($AA$389:AQ$389, 0, $F486) / INDEX($AA$478:BZ$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F486+$H486, AR$11 <= $F486 + INDEX($AA$478:CA$478, 0, $F486)+$H486 - 1,AR$11-$H486>0), INDEX($AA$389:AR$389, 0, $F486) / INDEX($AA$478:CA$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F486+$H486, AS$11 <= $F486 + INDEX($AA$478:CB$478, 0, $F486)+$H486 - 1,AS$11-$H486>0), INDEX($AA$389:AS$389, 0, $F486) / INDEX($AA$478:CB$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F486+$H486, AT$11 <= $F486 + INDEX($AA$478:CC$478, 0, $F486)+$H486 - 1,AT$11-$H486>0), INDEX($AA$389:AT$389, 0, $F486) / INDEX($AA$478:CC$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F486+$H486, AU$11 <= $F486 + INDEX($AA$478:CD$478, 0, $F486)+$H486 - 1,AU$11-$H486>0), INDEX($AA$389:AU$389, 0, $F486) / INDEX($AA$478:CD$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F486+$H486, AV$11 <= $F486 + INDEX($AA$478:CE$478, 0, $F486)+$H486 - 1,AV$11-$H486>0), INDEX($AA$389:AV$389, 0, $F486) / INDEX($AA$478:CE$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F486+$H486, AW$11 <= $F486 + INDEX($AA$478:CF$478, 0, $F486)+$H486 - 1,AW$11-$H486>0), INDEX($AA$389:AW$389, 0, $F486) / INDEX($AA$478:CF$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F486+$H486, AX$11 <= $F486 + INDEX($AA$478:CG$478, 0, $F486)+$H486 - 1,AX$11-$H486>0), INDEX($AA$389:AX$389, 0, $F486) / INDEX($AA$478:CG$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F486+$H486, AY$11 <= $F486 + INDEX($AA$478:CH$478, 0, $F486)+$H486 - 1,AY$11-$H486>0), INDEX($AA$389:AY$389, 0, $F486) / INDEX($AA$478:CH$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F486+$H486, AZ$11 <= $F486 + INDEX($AA$478:CI$478, 0, $F486)+$H486 - 1,AZ$11-$H486>0), INDEX($AA$389:AZ$389, 0, $F486) / INDEX($AA$478:CI$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F486+$H486, BA$11 <= $F486 + INDEX($AA$478:CJ$478, 0, $F486)+$H486 - 1,BA$11-$H486>0), INDEX($AA$389:BA$389, 0, $F486) / INDEX($AA$478:CJ$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F486+$H486, BB$11 <= $F486 + INDEX($AA$478:CK$478, 0, $F486)+$H486 - 1,BB$11-$H486>0), INDEX($AA$389:BB$389, 0, $F486) / INDEX($AA$478:CK$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F486+$H486, BC$11 <= $F486 + INDEX($AA$478:CL$478, 0, $F486)+$H486 - 1,BC$11-$H486>0), INDEX($AA$389:BC$389, 0, $F486) / INDEX($AA$478:CL$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F486+$H486, BD$11 <= $F486 + INDEX($AA$478:CM$478, 0, $F486)+$H486 - 1,BD$11-$H486>0), INDEX($AA$389:BD$389, 0, $F486) / INDEX($AA$478:CM$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F486+$H486, BE$11 <= $F486 + INDEX($AA$478:CN$478, 0, $F486)+$H486 - 1,BE$11-$H486>0), INDEX($AA$389:BE$389, 0, $F486) / INDEX($AA$478:CN$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F486+$H486, BF$11 <= $F486 + INDEX($AA$478:CO$478, 0, $F486)+$H486 - 1,BF$11-$H486>0), INDEX($AA$389:BF$389, 0, $F486) / INDEX($AA$478:CO$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F486+$H486, BG$11 <= $F486 + INDEX($AA$478:CP$478, 0, $F486)+$H486 - 1,BG$11-$H486>0), INDEX($AA$389:BG$389, 0, $F486) / INDEX($AA$478:CP$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F486+$H486, BH$11 <= $F486 + INDEX($AA$478:CQ$478, 0, $F486)+$H486 - 1,BH$11-$H486>0), INDEX($AA$389:BH$389, 0, $F486) / INDEX($AA$478:CQ$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F486+$H486, BI$11 <= $F486 + INDEX($AA$478:CR$478, 0, $F486)+$H486 - 1,BI$11-$H486>0), INDEX($AA$389:BI$389, 0, $F486) / INDEX($AA$478:CR$478, 0, $F486), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F486+$H486, BJ$11 <= $F486 + INDEX($AA$478:CS$478, 0, $F486)+$H486 - 1,BJ$11-$H486>0), INDEX($AA$389:BJ$389, 0, $F486) / INDEX($AA$478:CS$478, 0, $F486), 0)","v":0}]
[null,null,null,null," Release, Year 9",9,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F488)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F488+$H488, AA$11 <= $F488 + INDEX($AA$478:BJ$478, 0, $F488)+$H488 - 1,AA$11-$H488>0), INDEX($AA$389:AA$389, 0, $F488) / INDEX($AA$478:BJ$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F488+$H488, AB$11 <= $F488 + INDEX($AA$478:BK$478, 0, $F488)+$H488 - 1,AB$11-$H488>0), INDEX($AA$389:AB$389, 0, $F488) / INDEX($AA$478:BK$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F488+$H488, AC$11 <= $F488 + INDEX($AA$478:BL$478, 0, $F488)+$H488 - 1,AC$11-$H488>0), INDEX($AA$389:AC$389, 0, $F488) / INDEX($AA$478:BL$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F488+$H488, AD$11 <= $F488 + INDEX($AA$478:BM$478, 0, $F488)+$H488 - 1,AD$11-$H488>0), INDEX($AA$389:AD$389, 0, $F488) / INDEX($AA$478:BM$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F488+$H488, AE$11 <= $F488 + INDEX($AA$478:BN$478, 0, $F488)+$H488 - 1,AE$11-$H488>0), INDEX($AA$389:AE$389, 0, $F488) / INDEX($AA$478:BN$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F488+$H488, AF$11 <= $F488 + INDEX($AA$478:BO$478, 0, $F488)+$H488 - 1,AF$11-$H488>0), INDEX($AA$389:AF$389, 0, $F488) / INDEX($AA$478:BO$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F488+$H488, AG$11 <= $F488 + INDEX($AA$478:BP$478, 0, $F488)+$H488 - 1,AG$11-$H488>0), INDEX($AA$389:AG$389, 0, $F488) / INDEX($AA$478:BP$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F488+$H488, AH$11 <= $F488 + INDEX($AA$478:BQ$478, 0, $F488)+$H488 - 1,AH$11-$H488>0), INDEX($AA$389:AH$389, 0, $F488) / INDEX($AA$478:BQ$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F488+$H488, AI$11 <= $F488 + INDEX($AA$478:BR$478, 0, $F488)+$H488 - 1,AI$11-$H488>0), INDEX($AA$389:AI$389, 0, $F488) / INDEX($AA$478:BR$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F488+$H488, AJ$11 <= $F488 + INDEX($AA$478:BS$478, 0, $F488)+$H488 - 1,AJ$11-$H488>0), INDEX($AA$389:AJ$389, 0, $F488) / INDEX($AA$478:BS$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F488+$H488, AK$11 <= $F488 + INDEX($AA$478:BT$478, 0, $F488)+$H488 - 1,AK$11-$H488>0), INDEX($AA$389:AK$389, 0, $F488) / INDEX($AA$478:BT$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F488+$H488, AL$11 <= $F488 + INDEX($AA$478:BU$478, 0, $F488)+$H488 - 1,AL$11-$H488>0), INDEX($AA$389:AL$389, 0, $F488) / INDEX($AA$478:BU$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F488+$H488, AM$11 <= $F488 + INDEX($AA$478:BV$478, 0, $F488)+$H488 - 1,AM$11-$H488>0), INDEX($AA$389:AM$389, 0, $F488) / INDEX($AA$478:BV$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F488+$H488, AN$11 <= $F488 + INDEX($AA$478:BW$478, 0, $F488)+$H488 - 1,AN$11-$H488>0), INDEX($AA$389:AN$389, 0, $F488) / INDEX($AA$478:BW$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F488+$H488, AO$11 <= $F488 + INDEX($AA$478:BX$478, 0, $F488)+$H488 - 1,AO$11-$H488>0), INDEX($AA$389:AO$389, 0, $F488) / INDEX($AA$478:BX$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F488+$H488, AP$11 <= $F488 + INDEX($AA$478:BY$478, 0, $F488)+$H488 - 1,AP$11-$H488>0), INDEX($AA$389:AP$389, 0, $F488) / INDEX($AA$478:BY$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F488+$H488, AQ$11 <= $F488 + INDEX($AA$478:BZ$478, 0, $F488)+$H488 - 1,AQ$11-$H488>0), INDEX($AA$389:AQ$389, 0, $F488) / INDEX($AA$478:BZ$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F488+$H488, AR$11 <= $F488 + INDEX($AA$478:CA$478, 0, $F488)+$H488 - 1,AR$11-$H488>0), INDEX($AA$389:AR$389, 0, $F488) / INDEX($AA$478:CA$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F488+$H488, AS$11 <= $F488 + INDEX($AA$478:CB$478, 0, $F488)+$H488 - 1,AS$11-$H488>0), INDEX($AA$389:AS$389, 0, $F488) / INDEX($AA$478:CB$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F488+$H488, AT$11 <= $F488 + INDEX($AA$478:CC$478, 0, $F488)+$H488 - 1,AT$11-$H488>0), INDEX($AA$389:AT$389, 0, $F488) / INDEX($AA$478:CC$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F488+$H488, AU$11 <= $F488 + INDEX($AA$478:CD$478, 0, $F488)+$H488 - 1,AU$11-$H488>0), INDEX($AA$389:AU$389, 0, $F488) / INDEX($AA$478:CD$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F488+$H488, AV$11 <= $F488 + INDEX($AA$478:CE$478, 0, $F488)+$H488 - 1,AV$11-$H488>0), INDEX($AA$389:AV$389, 0, $F488) / INDEX($AA$478:CE$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F488+$H488, AW$11 <= $F488 + INDEX($AA$478:CF$478, 0, $F488)+$H488 - 1,AW$11-$H488>0), INDEX($AA$389:AW$389, 0, $F488) / INDEX($AA$478:CF$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F488+$H488, AX$11 <= $F488 + INDEX($AA$478:CG$478, 0, $F488)+$H488 - 1,AX$11-$H488>0), INDEX($AA$389:AX$389, 0, $F488) / INDEX($AA$478:CG$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F488+$H488, AY$11 <= $F488 + INDEX($AA$478:CH$478, 0, $F488)+$H488 - 1,AY$11-$H488>0), INDEX($AA$389:AY$389, 0, $F488) / INDEX($AA$478:CH$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F488+$H488, AZ$11 <= $F488 + INDEX($AA$478:CI$478, 0, $F488)+$H488 - 1,AZ$11-$H488>0), INDEX($AA$389:AZ$389, 0, $F488) / INDEX($AA$478:CI$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F488+$H488, BA$11 <= $F488 + INDEX($AA$478:CJ$478, 0, $F488)+$H488 - 1,BA$11-$H488>0), INDEX($AA$389:BA$389, 0, $F488) / INDEX($AA$478:CJ$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F488+$H488, BB$11 <= $F488 + INDEX($AA$478:CK$478, 0, $F488)+$H488 - 1,BB$11-$H488>0), INDEX($AA$389:BB$389, 0, $F488) / INDEX($AA$478:CK$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F488+$H488, BC$11 <= $F488 + INDEX($AA$478:CL$478, 0, $F488)+$H488 - 1,BC$11-$H488>0), INDEX($AA$389:BC$389, 0, $F488) / INDEX($AA$478:CL$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F488+$H488, BD$11 <= $F488 + INDEX($AA$478:CM$478, 0, $F488)+$H488 - 1,BD$11-$H488>0), INDEX($AA$389:BD$389, 0, $F488) / INDEX($AA$478:CM$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F488+$H488, BE$11 <= $F488 + INDEX($AA$478:CN$478, 0, $F488)+$H488 - 1,BE$11-$H488>0), INDEX($AA$389:BE$389, 0, $F488) / INDEX($AA$478:CN$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F488+$H488, BF$11 <= $F488 + INDEX($AA$478:CO$478, 0, $F488)+$H488 - 1,BF$11-$H488>0), INDEX($AA$389:BF$389, 0, $F488) / INDEX($AA$478:CO$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F488+$H488, BG$11 <= $F488 + INDEX($AA$478:CP$478, 0, $F488)+$H488 - 1,BG$11-$H488>0), INDEX($AA$389:BG$389, 0, $F488) / INDEX($AA$478:CP$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F488+$H488, BH$11 <= $F488 + INDEX($AA$478:CQ$478, 0, $F488)+$H488 - 1,BH$11-$H488>0), INDEX($AA$389:BH$389, 0, $F488) / INDEX($AA$478:CQ$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F488+$H488, BI$11 <= $F488 + INDEX($AA$478:CR$478, 0, $F488)+$H488 - 1,BI$11-$H488>0), INDEX($AA$389:BI$389, 0, $F488) / INDEX($AA$478:CR$478, 0, $F488), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F488+$H488, BJ$11 <= $F488 + INDEX($AA$478:CS$478, 0, $F488)+$H488 - 1,BJ$11-$H488>0), INDEX($AA$389:BJ$389, 0, $F488) / INDEX($AA$478:CS$478, 0, $F488), 0)","v":0}]
[null,null,null,null," Release, Year 12",12,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F491)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F491+$H491, AA$11 <= $F491 + INDEX($AA$478:BJ$478, 0, $F491)+$H491 - 1,AA$11-$H491>0), INDEX($AA$389:AA$389, 0, $F491) / INDEX($AA$478:BJ$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F491+$H491, AB$11 <= $F491 + INDEX($AA$478:BK$478, 0, $F491)+$H491 - 1,AB$11-$H491>0), INDEX($AA$389:AB$389, 0, $F491) / INDEX($AA$478:BK$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F491+$H491, AC$11 <= $F491 + INDEX($AA$478:BL$478, 0, $F491)+$H491 - 1,AC$11-$H491>0), INDEX($AA$389:AC$389, 0, $F491) / INDEX($AA$478:BL$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F491+$H491, AD$11 <= $F491 + INDEX($AA$478:BM$478, 0, $F491)+$H491 - 1,AD$11-$H491>0), INDEX($AA$389:AD$389, 0, $F491) / INDEX($AA$478:BM$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F491+$H491, AE$11 <= $F491 + INDEX($AA$478:BN$478, 0, $F491)+$H491 - 1,AE$11-$H491>0), INDEX($AA$389:AE$389, 0, $F491) / INDEX($AA$478:BN$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F491+$H491, AF$11 <= $F491 + INDEX($AA$478:BO$478, 0, $F491)+$H491 - 1,AF$11-$H491>0), INDEX($AA$389:AF$389, 0, $F491) / INDEX($AA$478:BO$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F491+$H491, AG$11 <= $F491 + INDEX($AA$478:BP$478, 0, $F491)+$H491 - 1,AG$11-$H491>0), INDEX($AA$389:AG$389, 0, $F491) / INDEX($AA$478:BP$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F491+$H491, AH$11 <= $F491 + INDEX($AA$478:BQ$478, 0, $F491)+$H491 - 1,AH$11-$H491>0), INDEX($AA$389:AH$389, 0, $F491) / INDEX($AA$478:BQ$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F491+$H491, AI$11 <= $F491 + INDEX($AA$478:BR$478, 0, $F491)+$H491 - 1,AI$11-$H491>0), INDEX($AA$389:AI$389, 0, $F491) / INDEX($AA$478:BR$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F491+$H491, AJ$11 <= $F491 + INDEX($AA$478:BS$478, 0, $F491)+$H491 - 1,AJ$11-$H491>0), INDEX($AA$389:AJ$389, 0, $F491) / INDEX($AA$478:BS$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F491+$H491, AK$11 <= $F491 + INDEX($AA$478:BT$478, 0, $F491)+$H491 - 1,AK$11-$H491>0), INDEX($AA$389:AK$389, 0, $F491) / INDEX($AA$478:BT$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F491+$H491, AL$11 <= $F491 + INDEX($AA$478:BU$478, 0, $F491)+$H491 - 1,AL$11-$H491>0), INDEX($AA$389:AL$389, 0, $F491) / INDEX($AA$478:BU$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F491+$H491, AM$11 <= $F491 + INDEX($AA$478:BV$478, 0, $F491)+$H491 - 1,AM$11-$H491>0), INDEX($AA$389:AM$389, 0, $F491) / INDEX($AA$478:BV$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F491+$H491, AN$11 <= $F491 + INDEX($AA$478:BW$478, 0, $F491)+$H491 - 1,AN$11-$H491>0), INDEX($AA$389:AN$389, 0, $F491) / INDEX($AA$478:BW$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F491+$H491, AO$11 <= $F491 + INDEX($AA$478:BX$478, 0, $F491)+$H491 - 1,AO$11-$H491>0), INDEX($AA$389:AO$389, 0, $F491) / INDEX($AA$478:BX$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F491+$H491, AP$11 <= $F491 + INDEX($AA$478:BY$478, 0, $F491)+$H491 - 1,AP$11-$H491>0), INDEX($AA$389:AP$389, 0, $F491) / INDEX($AA$478:BY$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F491+$H491, AQ$11 <= $F491 + INDEX($AA$478:BZ$478, 0, $F491)+$H491 - 1,AQ$11-$H491>0), INDEX($AA$389:AQ$389, 0, $F491) / INDEX($AA$478:BZ$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F491+$H491, AR$11 <= $F491 + INDEX($AA$478:CA$478, 0, $F491)+$H491 - 1,AR$11-$H491>0), INDEX($AA$389:AR$389, 0, $F491) / INDEX($AA$478:CA$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F491+$H491, AS$11 <= $F491 + INDEX($AA$478:CB$478, 0, $F491)+$H491 - 1,AS$11-$H491>0), INDEX($AA$389:AS$389, 0, $F491) / INDEX($AA$478:CB$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F491+$H491, AT$11 <= $F491 + INDEX($AA$478:CC$478, 0, $F491)+$H491 - 1,AT$11-$H491>0), INDEX($AA$389:AT$389, 0, $F491) / INDEX($AA$478:CC$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F491+$H491, AU$11 <= $F491 + INDEX($AA$478:CD$478, 0, $F491)+$H491 - 1,AU$11-$H491>0), INDEX($AA$389:AU$389, 0, $F491) / INDEX($AA$478:CD$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F491+$H491, AV$11 <= $F491 + INDEX($AA$478:CE$478, 0, $F491)+$H491 - 1,AV$11-$H491>0), INDEX($AA$389:AV$389, 0, $F491) / INDEX($AA$478:CE$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F491+$H491, AW$11 <= $F491 + INDEX($AA$478:CF$478, 0, $F491)+$H491 - 1,AW$11-$H491>0), INDEX($AA$389:AW$389, 0, $F491) / INDEX($AA$478:CF$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F491+$H491, AX$11 <= $F491 + INDEX($AA$478:CG$478, 0, $F491)+$H491 - 1,AX$11-$H491>0), INDEX($AA$389:AX$389, 0, $F491) / INDEX($AA$478:CG$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F491+$H491, AY$11 <= $F491 + INDEX($AA$478:CH$478, 0, $F491)+$H491 - 1,AY$11-$H491>0), INDEX($AA$389:AY$389, 0, $F491) / INDEX($AA$478:CH$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F491+$H491, AZ$11 <= $F491 + INDEX($AA$478:CI$478, 0, $F491)+$H491 - 1,AZ$11-$H491>0), INDEX($AA$389:AZ$389, 0, $F491) / INDEX($AA$478:CI$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F491+$H491, BA$11 <= $F491 + INDEX($AA$478:CJ$478, 0, $F491)+$H491 - 1,BA$11-$H491>0), INDEX($AA$389:BA$389, 0, $F491) / INDEX($AA$478:CJ$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F491+$H491, BB$11 <= $F491 + INDEX($AA$478:CK$478, 0, $F491)+$H491 - 1,BB$11-$H491>0), INDEX($AA$389:BB$389, 0, $F491) / INDEX($AA$478:CK$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F491+$H491, BC$11 <= $F491 + INDEX($AA$478:CL$478, 0, $F491)+$H491 - 1,BC$11-$H491>0), INDEX($AA$389:BC$389, 0, $F491) / INDEX($AA$478:CL$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F491+$H491, BD$11 <= $F491 + INDEX($AA$478:CM$478, 0, $F491)+$H491 - 1,BD$11-$H491>0), INDEX($AA$389:BD$389, 0, $F491) / INDEX($AA$478:CM$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F491+$H491, BE$11 <= $F491 + INDEX($AA$478:CN$478, 0, $F491)+$H491 - 1,BE$11-$H491>0), INDEX($AA$389:BE$389, 0, $F491) / INDEX($AA$478:CN$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F491+$H491, BF$11 <= $F491 + INDEX($AA$478:CO$478, 0, $F491)+$H491 - 1,BF$11-$H491>0), INDEX($AA$389:BF$389, 0, $F491) / INDEX($AA$478:CO$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F491+$H491, BG$11 <= $F491 + INDEX($AA$478:CP$478, 0, $F491)+$H491 - 1,BG$11-$H491>0), INDEX($AA$389:BG$389, 0, $F491) / INDEX($AA$478:CP$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F491+$H491, BH$11 <= $F491 + INDEX($AA$478:CQ$478, 0, $F491)+$H491 - 1,BH$11-$H491>0), INDEX($AA$389:BH$389, 0, $F491) / INDEX($AA$478:CQ$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F491+$H491, BI$11 <= $F491 + INDEX($AA$478:CR$478, 0, $F491)+$H491 - 1,BI$11-$H491>0), INDEX($AA$389:BI$389, 0, $F491) / INDEX($AA$478:CR$478, 0, $F491), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F491+$H491, BJ$11 <= $F491 + INDEX($AA$478:CS$478, 0, $F491)+$H491 - 1,BJ$11-$H491>0), INDEX($AA$389:BJ$389, 0, $F491) / INDEX($AA$478:CS$478, 0, $F491), 0)","v":0}]
[null,null,null,null," Release, Year 15",15,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F494)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F494+$H494, AA$11 <= $F494 + INDEX($AA$478:BJ$478, 0, $F494)+$H494 - 1,AA$11-$H494>0), INDEX($AA$389:AA$389, 0, $F494) / INDEX($AA$478:BJ$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F494+$H494, AB$11 <= $F494 + INDEX($AA$478:BK$478, 0, $F494)+$H494 - 1,AB$11-$H494>0), INDEX($AA$389:AB$389, 0, $F494) / INDEX($AA$478:BK$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F494+$H494, AC$11 <= $F494 + INDEX($AA$478:BL$478, 0, $F494)+$H494 - 1,AC$11-$H494>0), INDEX($AA$389:AC$389, 0, $F494) / INDEX($AA$478:BL$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F494+$H494, AD$11 <= $F494 + INDEX($AA$478:BM$478, 0, $F494)+$H494 - 1,AD$11-$H494>0), INDEX($AA$389:AD$389, 0, $F494) / INDEX($AA$478:BM$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F494+$H494, AE$11 <= $F494 + INDEX($AA$478:BN$478, 0, $F494)+$H494 - 1,AE$11-$H494>0), INDEX($AA$389:AE$389, 0, $F494) / INDEX($AA$478:BN$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F494+$H494, AF$11 <= $F494 + INDEX($AA$478:BO$478, 0, $F494)+$H494 - 1,AF$11-$H494>0), INDEX($AA$389:AF$389, 0, $F494) / INDEX($AA$478:BO$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F494+$H494, AG$11 <= $F494 + INDEX($AA$478:BP$478, 0, $F494)+$H494 - 1,AG$11-$H494>0), INDEX($AA$389:AG$389, 0, $F494) / INDEX($AA$478:BP$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F494+$H494, AH$11 <= $F494 + INDEX($AA$478:BQ$478, 0, $F494)+$H494 - 1,AH$11-$H494>0), INDEX($AA$389:AH$389, 0, $F494) / INDEX($AA$478:BQ$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F494+$H494, AI$11 <= $F494 + INDEX($AA$478:BR$478, 0, $F494)+$H494 - 1,AI$11-$H494>0), INDEX($AA$389:AI$389, 0, $F494) / INDEX($AA$478:BR$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F494+$H494, AJ$11 <= $F494 + INDEX($AA$478:BS$478, 0, $F494)+$H494 - 1,AJ$11-$H494>0), INDEX($AA$389:AJ$389, 0, $F494) / INDEX($AA$478:BS$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F494+$H494, AK$11 <= $F494 + INDEX($AA$478:BT$478, 0, $F494)+$H494 - 1,AK$11-$H494>0), INDEX($AA$389:AK$389, 0, $F494) / INDEX($AA$478:BT$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F494+$H494, AL$11 <= $F494 + INDEX($AA$478:BU$478, 0, $F494)+$H494 - 1,AL$11-$H494>0), INDEX($AA$389:AL$389, 0, $F494) / INDEX($AA$478:BU$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F494+$H494, AM$11 <= $F494 + INDEX($AA$478:BV$478, 0, $F494)+$H494 - 1,AM$11-$H494>0), INDEX($AA$389:AM$389, 0, $F494) / INDEX($AA$478:BV$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F494+$H494, AN$11 <= $F494 + INDEX($AA$478:BW$478, 0, $F494)+$H494 - 1,AN$11-$H494>0), INDEX($AA$389:AN$389, 0, $F494) / INDEX($AA$478:BW$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F494+$H494, AO$11 <= $F494 + INDEX($AA$478:BX$478, 0, $F494)+$H494 - 1,AO$11-$H494>0), INDEX($AA$389:AO$389, 0, $F494) / INDEX($AA$478:BX$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F494+$H494, AP$11 <= $F494 + INDEX($AA$478:BY$478, 0, $F494)+$H494 - 1,AP$11-$H494>0), INDEX($AA$389:AP$389, 0, $F494) / INDEX($AA$478:BY$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F494+$H494, AQ$11 <= $F494 + INDEX($AA$478:BZ$478, 0, $F494)+$H494 - 1,AQ$11-$H494>0), INDEX($AA$389:AQ$389, 0, $F494) / INDEX($AA$478:BZ$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F494+$H494, AR$11 <= $F494 + INDEX($AA$478:CA$478, 0, $F494)+$H494 - 1,AR$11-$H494>0), INDEX($AA$389:AR$389, 0, $F494) / INDEX($AA$478:CA$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F494+$H494, AS$11 <= $F494 + INDEX($AA$478:CB$478, 0, $F494)+$H494 - 1,AS$11-$H494>0), INDEX($AA$389:AS$389, 0, $F494) / INDEX($AA$478:CB$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F494+$H494, AT$11 <= $F494 + INDEX($AA$478:CC$478, 0, $F494)+$H494 - 1,AT$11-$H494>0), INDEX($AA$389:AT$389, 0, $F494) / INDEX($AA$478:CC$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F494+$H494, AU$11 <= $F494 + INDEX($AA$478:CD$478, 0, $F494)+$H494 - 1,AU$11-$H494>0), INDEX($AA$389:AU$389, 0, $F494) / INDEX($AA$478:CD$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F494+$H494, AV$11 <= $F494 + INDEX($AA$478:CE$478, 0, $F494)+$H494 - 1,AV$11-$H494>0), INDEX($AA$389:AV$389, 0, $F494) / INDEX($AA$478:CE$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F494+$H494, AW$11 <= $F494 + INDEX($AA$478:CF$478, 0, $F494)+$H494 - 1,AW$11-$H494>0), INDEX($AA$389:AW$389, 0, $F494) / INDEX($AA$478:CF$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F494+$H494, AX$11 <= $F494 + INDEX($AA$478:CG$478, 0, $F494)+$H494 - 1,AX$11-$H494>0), INDEX($AA$389:AX$389, 0, $F494) / INDEX($AA$478:CG$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F494+$H494, AY$11 <= $F494 + INDEX($AA$478:CH$478, 0, $F494)+$H494 - 1,AY$11-$H494>0), INDEX($AA$389:AY$389, 0, $F494) / INDEX($AA$478:CH$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F494+$H494, AZ$11 <= $F494 + INDEX($AA$478:CI$478, 0, $F494)+$H494 - 1,AZ$11-$H494>0), INDEX($AA$389:AZ$389, 0, $F494) / INDEX($AA$478:CI$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F494+$H494, BA$11 <= $F494 + INDEX($AA$478:CJ$478, 0, $F494)+$H494 - 1,BA$11-$H494>0), INDEX($AA$389:BA$389, 0, $F494) / INDEX($AA$478:CJ$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F494+$H494, BB$11 <= $F494 + INDEX($AA$478:CK$478, 0, $F494)+$H494 - 1,BB$11-$H494>0), INDEX($AA$389:BB$389, 0, $F494) / INDEX($AA$478:CK$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F494+$H494, BC$11 <= $F494 + INDEX($AA$478:CL$478, 0, $F494)+$H494 - 1,BC$11-$H494>0), INDEX($AA$389:BC$389, 0, $F494) / INDEX($AA$478:CL$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F494+$H494, BD$11 <= $F494 + INDEX($AA$478:CM$478, 0, $F494)+$H494 - 1,BD$11-$H494>0), INDEX($AA$389:BD$389, 0, $F494) / INDEX($AA$478:CM$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F494+$H494, BE$11 <= $F494 + INDEX($AA$478:CN$478, 0, $F494)+$H494 - 1,BE$11-$H494>0), INDEX($AA$389:BE$389, 0, $F494) / INDEX($AA$478:CN$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F494+$H494, BF$11 <= $F494 + INDEX($AA$478:CO$478, 0, $F494)+$H494 - 1,BF$11-$H494>0), INDEX($AA$389:BF$389, 0, $F494) / INDEX($AA$478:CO$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F494+$H494, BG$11 <= $F494 + INDEX($AA$478:CP$478, 0, $F494)+$H494 - 1,BG$11-$H494>0), INDEX($AA$389:BG$389, 0, $F494) / INDEX($AA$478:CP$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F494+$H494, BH$11 <= $F494 + INDEX($AA$478:CQ$478, 0, $F494)+$H494 - 1,BH$11-$H494>0), INDEX($AA$389:BH$389, 0, $F494) / INDEX($AA$478:CQ$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F494+$H494, BI$11 <= $F494 + INDEX($AA$478:CR$478, 0, $F494)+$H494 - 1,BI$11-$H494>0), INDEX($AA$389:BI$389, 0, $F494) / INDEX($AA$478:CR$478, 0, $F494), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F494+$H494, BJ$11 <= $F494 + INDEX($AA$478:CS$478, 0, $F494)+$H494 - 1,BJ$11-$H494>0), INDEX($AA$389:BJ$389, 0, $F494) / INDEX($AA$478:CS$478, 0, $F494), 0)","v":0}]
[null,null,null,null," Release, Year 17",17,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F496)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F496+$H496, AA$11 <= $F496 + INDEX($AA$478:BJ$478, 0, $F496)+$H496 - 1,AA$11-$H496>0), INDEX($AA$389:AA$389, 0, $F496) / INDEX($AA$478:BJ$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F496+$H496, AB$11 <= $F496 + INDEX($AA$478:BK$478, 0, $F496)+$H496 - 1,AB$11-$H496>0), INDEX($AA$389:AB$389, 0, $F496) / INDEX($AA$478:BK$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F496+$H496, AC$11 <= $F496 + INDEX($AA$478:BL$478, 0, $F496)+$H496 - 1,AC$11-$H496>0), INDEX($AA$389:AC$389, 0, $F496) / INDEX($AA$478:BL$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F496+$H496, AD$11 <= $F496 + INDEX($AA$478:BM$478, 0, $F496)+$H496 - 1,AD$11-$H496>0), INDEX($AA$389:AD$389, 0, $F496) / INDEX($AA$478:BM$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F496+$H496, AE$11 <= $F496 + INDEX($AA$478:BN$478, 0, $F496)+$H496 - 1,AE$11-$H496>0), INDEX($AA$389:AE$389, 0, $F496) / INDEX($AA$478:BN$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F496+$H496, AF$11 <= $F496 + INDEX($AA$478:BO$478, 0, $F496)+$H496 - 1,AF$11-$H496>0), INDEX($AA$389:AF$389, 0, $F496) / INDEX($AA$478:BO$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F496+$H496, AG$11 <= $F496 + INDEX($AA$478:BP$478, 0, $F496)+$H496 - 1,AG$11-$H496>0), INDEX($AA$389:AG$389, 0, $F496) / INDEX($AA$478:BP$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F496+$H496, AH$11 <= $F496 + INDEX($AA$478:BQ$478, 0, $F496)+$H496 - 1,AH$11-$H496>0), INDEX($AA$389:AH$389, 0, $F496) / INDEX($AA$478:BQ$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F496+$H496, AI$11 <= $F496 + INDEX($AA$478:BR$478, 0, $F496)+$H496 - 1,AI$11-$H496>0), INDEX($AA$389:AI$389, 0, $F496) / INDEX($AA$478:BR$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F496+$H496, AJ$11 <= $F496 + INDEX($AA$478:BS$478, 0, $F496)+$H496 - 1,AJ$11-$H496>0), INDEX($AA$389:AJ$389, 0, $F496) / INDEX($AA$478:BS$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F496+$H496, AK$11 <= $F496 + INDEX($AA$478:BT$478, 0, $F496)+$H496 - 1,AK$11-$H496>0), INDEX($AA$389:AK$389, 0, $F496) / INDEX($AA$478:BT$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F496+$H496, AL$11 <= $F496 + INDEX($AA$478:BU$478, 0, $F496)+$H496 - 1,AL$11-$H496>0), INDEX($AA$389:AL$389, 0, $F496) / INDEX($AA$478:BU$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F496+$H496, AM$11 <= $F496 + INDEX($AA$478:BV$478, 0, $F496)+$H496 - 1,AM$11-$H496>0), INDEX($AA$389:AM$389, 0, $F496) / INDEX($AA$478:BV$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F496+$H496, AN$11 <= $F496 + INDEX($AA$478:BW$478, 0, $F496)+$H496 - 1,AN$11-$H496>0), INDEX($AA$389:AN$389, 0, $F496) / INDEX($AA$478:BW$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F496+$H496, AO$11 <= $F496 + INDEX($AA$478:BX$478, 0, $F496)+$H496 - 1,AO$11-$H496>0), INDEX($AA$389:AO$389, 0, $F496) / INDEX($AA$478:BX$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F496+$H496, AP$11 <= $F496 + INDEX($AA$478:BY$478, 0, $F496)+$H496 - 1,AP$11-$H496>0), INDEX($AA$389:AP$389, 0, $F496) / INDEX($AA$478:BY$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F496+$H496, AQ$11 <= $F496 + INDEX($AA$478:BZ$478, 0, $F496)+$H496 - 1,AQ$11-$H496>0), INDEX($AA$389:AQ$389, 0, $F496) / INDEX($AA$478:BZ$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F496+$H496, AR$11 <= $F496 + INDEX($AA$478:CA$478, 0, $F496)+$H496 - 1,AR$11-$H496>0), INDEX($AA$389:AR$389, 0, $F496) / INDEX($AA$478:CA$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F496+$H496, AS$11 <= $F496 + INDEX($AA$478:CB$478, 0, $F496)+$H496 - 1,AS$11-$H496>0), INDEX($AA$389:AS$389, 0, $F496) / INDEX($AA$478:CB$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F496+$H496, AT$11 <= $F496 + INDEX($AA$478:CC$478, 0, $F496)+$H496 - 1,AT$11-$H496>0), INDEX($AA$389:AT$389, 0, $F496) / INDEX($AA$478:CC$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F496+$H496, AU$11 <= $F496 + INDEX($AA$478:CD$478, 0, $F496)+$H496 - 1,AU$11-$H496>0), INDEX($AA$389:AU$389, 0, $F496) / INDEX($AA$478:CD$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F496+$H496, AV$11 <= $F496 + INDEX($AA$478:CE$478, 0, $F496)+$H496 - 1,AV$11-$H496>0), INDEX($AA$389:AV$389, 0, $F496) / INDEX($AA$478:CE$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F496+$H496, AW$11 <= $F496 + INDEX($AA$478:CF$478, 0, $F496)+$H496 - 1,AW$11-$H496>0), INDEX($AA$389:AW$389, 0, $F496) / INDEX($AA$478:CF$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F496+$H496, AX$11 <= $F496 + INDEX($AA$478:CG$478, 0, $F496)+$H496 - 1,AX$11-$H496>0), INDEX($AA$389:AX$389, 0, $F496) / INDEX($AA$478:CG$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F496+$H496, AY$11 <= $F496 + INDEX($AA$478:CH$478, 0, $F496)+$H496 - 1,AY$11-$H496>0), INDEX($AA$389:AY$389, 0, $F496) / INDEX($AA$478:CH$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F496+$H496, AZ$11 <= $F496 + INDEX($AA$478:CI$478, 0, $F496)+$H496 - 1,AZ$11-$H496>0), INDEX($AA$389:AZ$389, 0, $F496) / INDEX($AA$478:CI$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F496+$H496, BA$11 <= $F496 + INDEX($AA$478:CJ$478, 0, $F496)+$H496 - 1,BA$11-$H496>0), INDEX($AA$389:BA$389, 0, $F496) / INDEX($AA$478:CJ$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F496+$H496, BB$11 <= $F496 + INDEX($AA$478:CK$478, 0, $F496)+$H496 - 1,BB$11-$H496>0), INDEX($AA$389:BB$389, 0, $F496) / INDEX($AA$478:CK$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F496+$H496, BC$11 <= $F496 + INDEX($AA$478:CL$478, 0, $F496)+$H496 - 1,BC$11-$H496>0), INDEX($AA$389:BC$389, 0, $F496) / INDEX($AA$478:CL$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F496+$H496, BD$11 <= $F496 + INDEX($AA$478:CM$478, 0, $F496)+$H496 - 1,BD$11-$H496>0), INDEX($AA$389:BD$389, 0, $F496) / INDEX($AA$478:CM$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F496+$H496, BE$11 <= $F496 + INDEX($AA$478:CN$478, 0, $F496)+$H496 - 1,BE$11-$H496>0), INDEX($AA$389:BE$389, 0, $F496) / INDEX($AA$478:CN$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F496+$H496, BF$11 <= $F496 + INDEX($AA$478:CO$478, 0, $F496)+$H496 - 1,BF$11-$H496>0), INDEX($AA$389:BF$389, 0, $F496) / INDEX($AA$478:CO$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F496+$H496, BG$11 <= $F496 + INDEX($AA$478:CP$478, 0, $F496)+$H496 - 1,BG$11-$H496>0), INDEX($AA$389:BG$389, 0, $F496) / INDEX($AA$478:CP$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F496+$H496, BH$11 <= $F496 + INDEX($AA$478:CQ$478, 0, $F496)+$H496 - 1,BH$11-$H496>0), INDEX($AA$389:BH$389, 0, $F496) / INDEX($AA$478:CQ$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F496+$H496, BI$11 <= $F496 + INDEX($AA$478:CR$478, 0, $F496)+$H496 - 1,BI$11-$H496>0), INDEX($AA$389:BI$389, 0, $F496) / INDEX($AA$478:CR$478, 0, $F496), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F496+$H496, BJ$11 <= $F496 + INDEX($AA$478:CS$478, 0, $F496)+$H496 - 1,BJ$11-$H496>0), INDEX($AA$389:BJ$389, 0, $F496) / INDEX($AA$478:CS$478, 0, $F496), 0)","v":0}]
[null,null,null,null," Release, Year 20",20,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F499)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F499+$H499, AA$11 <= $F499 + INDEX($AA$478:BJ$478, 0, $F499)+$H499 - 1,AA$11-$H499>0), INDEX($AA$389:AA$389, 0, $F499) / INDEX($AA$478:BJ$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F499+$H499, AB$11 <= $F499 + INDEX($AA$478:BK$478, 0, $F499)+$H499 - 1,AB$11-$H499>0), INDEX($AA$389:AB$389, 0, $F499) / INDEX($AA$478:BK$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F499+$H499, AC$11 <= $F499 + INDEX($AA$478:BL$478, 0, $F499)+$H499 - 1,AC$11-$H499>0), INDEX($AA$389:AC$389, 0, $F499) / INDEX($AA$478:BL$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F499+$H499, AD$11 <= $F499 + INDEX($AA$478:BM$478, 0, $F499)+$H499 - 1,AD$11-$H499>0), INDEX($AA$389:AD$389, 0, $F499) / INDEX($AA$478:BM$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F499+$H499, AE$11 <= $F499 + INDEX($AA$478:BN$478, 0, $F499)+$H499 - 1,AE$11-$H499>0), INDEX($AA$389:AE$389, 0, $F499) / INDEX($AA$478:BN$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F499+$H499, AF$11 <= $F499 + INDEX($AA$478:BO$478, 0, $F499)+$H499 - 1,AF$11-$H499>0), INDEX($AA$389:AF$389, 0, $F499) / INDEX($AA$478:BO$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F499+$H499, AG$11 <= $F499 + INDEX($AA$478:BP$478, 0, $F499)+$H499 - 1,AG$11-$H499>0), INDEX($AA$389:AG$389, 0, $F499) / INDEX($AA$478:BP$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F499+$H499, AH$11 <= $F499 + INDEX($AA$478:BQ$478, 0, $F499)+$H499 - 1,AH$11-$H499>0), INDEX($AA$389:AH$389, 0, $F499) / INDEX($AA$478:BQ$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F499+$H499, AI$11 <= $F499 + INDEX($AA$478:BR$478, 0, $F499)+$H499 - 1,AI$11-$H499>0), INDEX($AA$389:AI$389, 0, $F499) / INDEX($AA$478:BR$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F499+$H499, AJ$11 <= $F499 + INDEX($AA$478:BS$478, 0, $F499)+$H499 - 1,AJ$11-$H499>0), INDEX($AA$389:AJ$389, 0, $F499) / INDEX($AA$478:BS$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F499+$H499, AK$11 <= $F499 + INDEX($AA$478:BT$478, 0, $F499)+$H499 - 1,AK$11-$H499>0), INDEX($AA$389:AK$389, 0, $F499) / INDEX($AA$478:BT$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F499+$H499, AL$11 <= $F499 + INDEX($AA$478:BU$478, 0, $F499)+$H499 - 1,AL$11-$H499>0), INDEX($AA$389:AL$389, 0, $F499) / INDEX($AA$478:BU$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F499+$H499, AM$11 <= $F499 + INDEX($AA$478:BV$478, 0, $F499)+$H499 - 1,AM$11-$H499>0), INDEX($AA$389:AM$389, 0, $F499) / INDEX($AA$478:BV$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F499+$H499, AN$11 <= $F499 + INDEX($AA$478:BW$478, 0, $F499)+$H499 - 1,AN$11-$H499>0), INDEX($AA$389:AN$389, 0, $F499) / INDEX($AA$478:BW$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F499+$H499, AO$11 <= $F499 + INDEX($AA$478:BX$478, 0, $F499)+$H499 - 1,AO$11-$H499>0), INDEX($AA$389:AO$389, 0, $F499) / INDEX($AA$478:BX$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F499+$H499, AP$11 <= $F499 + INDEX($AA$478:BY$478, 0, $F499)+$H499 - 1,AP$11-$H499>0), INDEX($AA$389:AP$389, 0, $F499) / INDEX($AA$478:BY$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F499+$H499, AQ$11 <= $F499 + INDEX($AA$478:BZ$478, 0, $F499)+$H499 - 1,AQ$11-$H499>0), INDEX($AA$389:AQ$389, 0, $F499) / INDEX($AA$478:BZ$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F499+$H499, AR$11 <= $F499 + INDEX($AA$478:CA$478, 0, $F499)+$H499 - 1,AR$11-$H499>0), INDEX($AA$389:AR$389, 0, $F499) / INDEX($AA$478:CA$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F499+$H499, AS$11 <= $F499 + INDEX($AA$478:CB$478, 0, $F499)+$H499 - 1,AS$11-$H499>0), INDEX($AA$389:AS$389, 0, $F499) / INDEX($AA$478:CB$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F499+$H499, AT$11 <= $F499 + INDEX($AA$478:CC$478, 0, $F499)+$H499 - 1,AT$11-$H499>0), INDEX($AA$389:AT$389, 0, $F499) / INDEX($AA$478:CC$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F499+$H499, AU$11 <= $F499 + INDEX($AA$478:CD$478, 0, $F499)+$H499 - 1,AU$11-$H499>0), INDEX($AA$389:AU$389, 0, $F499) / INDEX($AA$478:CD$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F499+$H499, AV$11 <= $F499 + INDEX($AA$478:CE$478, 0, $F499)+$H499 - 1,AV$11-$H499>0), INDEX($AA$389:AV$389, 0, $F499) / INDEX($AA$478:CE$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F499+$H499, AW$11 <= $F499 + INDEX($AA$478:CF$478, 0, $F499)+$H499 - 1,AW$11-$H499>0), INDEX($AA$389:AW$389, 0, $F499) / INDEX($AA$478:CF$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F499+$H499, AX$11 <= $F499 + INDEX($AA$478:CG$478, 0, $F499)+$H499 - 1,AX$11-$H499>0), INDEX($AA$389:AX$389, 0, $F499) / INDEX($AA$478:CG$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F499+$H499, AY$11 <= $F499 + INDEX($AA$478:CH$478, 0, $F499)+$H499 - 1,AY$11-$H499>0), INDEX($AA$389:AY$389, 0, $F499) / INDEX($AA$478:CH$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F499+$H499, AZ$11 <= $F499 + INDEX($AA$478:CI$478, 0, $F499)+$H499 - 1,AZ$11-$H499>0), INDEX($AA$389:AZ$389, 0, $F499) / INDEX($AA$478:CI$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F499+$H499, BA$11 <= $F499 + INDEX($AA$478:CJ$478, 0, $F499)+$H499 - 1,BA$11-$H499>0), INDEX($AA$389:BA$389, 0, $F499) / INDEX($AA$478:CJ$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F499+$H499, BB$11 <= $F499 + INDEX($AA$478:CK$478, 0, $F499)+$H499 - 1,BB$11-$H499>0), INDEX($AA$389:BB$389, 0, $F499) / INDEX($AA$478:CK$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F499+$H499, BC$11 <= $F499 + INDEX($AA$478:CL$478, 0, $F499)+$H499 - 1,BC$11-$H499>0), INDEX($AA$389:BC$389, 0, $F499) / INDEX($AA$478:CL$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F499+$H499, BD$11 <= $F499 + INDEX($AA$478:CM$478, 0, $F499)+$H499 - 1,BD$11-$H499>0), INDEX($AA$389:BD$389, 0, $F499) / INDEX($AA$478:CM$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F499+$H499, BE$11 <= $F499 + INDEX($AA$478:CN$478, 0, $F499)+$H499 - 1,BE$11-$H499>0), INDEX($AA$389:BE$389, 0, $F499) / INDEX($AA$478:CN$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F499+$H499, BF$11 <= $F499 + INDEX($AA$478:CO$478, 0, $F499)+$H499 - 1,BF$11-$H499>0), INDEX($AA$389:BF$389, 0, $F499) / INDEX($AA$478:CO$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F499+$H499, BG$11 <= $F499 + INDEX($AA$478:CP$478, 0, $F499)+$H499 - 1,BG$11-$H499>0), INDEX($AA$389:BG$389, 0, $F499) / INDEX($AA$478:CP$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F499+$H499, BH$11 <= $F499 + INDEX($AA$478:CQ$478, 0, $F499)+$H499 - 1,BH$11-$H499>0), INDEX($AA$389:BH$389, 0, $F499) / INDEX($AA$478:CQ$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F499+$H499, BI$11 <= $F499 + INDEX($AA$478:CR$478, 0, $F499)+$H499 - 1,BI$11-$H499>0), INDEX($AA$389:BI$389, 0, $F499) / INDEX($AA$478:CR$478, 0, $F499), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F499+$H499, BJ$11 <= $F499 + INDEX($AA$478:CS$478, 0, $F499)+$H499 - 1,BJ$11-$H499>0), INDEX($AA$389:BJ$389, 0, $F499) / INDEX($AA$478:CS$478, 0, $F499), 0)","v":0}]
[null,null,null,null," Release, Year 22",22,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F501)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F501+$H501, AA$11 <= $F501 + INDEX($AA$478:BJ$478, 0, $F501)+$H501 - 1,AA$11-$H501>0), INDEX($AA$389:AA$389, 0, $F501) / INDEX($AA$478:BJ$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F501+$H501, AB$11 <= $F501 + INDEX($AA$478:BK$478, 0, $F501)+$H501 - 1,AB$11-$H501>0), INDEX($AA$389:AB$389, 0, $F501) / INDEX($AA$478:BK$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F501+$H501, AC$11 <= $F501 + INDEX($AA$478:BL$478, 0, $F501)+$H501 - 1,AC$11-$H501>0), INDEX($AA$389:AC$389, 0, $F501) / INDEX($AA$478:BL$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F501+$H501, AD$11 <= $F501 + INDEX($AA$478:BM$478, 0, $F501)+$H501 - 1,AD$11-$H501>0), INDEX($AA$389:AD$389, 0, $F501) / INDEX($AA$478:BM$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F501+$H501, AE$11 <= $F501 + INDEX($AA$478:BN$478, 0, $F501)+$H501 - 1,AE$11-$H501>0), INDEX($AA$389:AE$389, 0, $F501) / INDEX($AA$478:BN$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F501+$H501, AF$11 <= $F501 + INDEX($AA$478:BO$478, 0, $F501)+$H501 - 1,AF$11-$H501>0), INDEX($AA$389:AF$389, 0, $F501) / INDEX($AA$478:BO$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F501+$H501, AG$11 <= $F501 + INDEX($AA$478:BP$478, 0, $F501)+$H501 - 1,AG$11-$H501>0), INDEX($AA$389:AG$389, 0, $F501) / INDEX($AA$478:BP$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F501+$H501, AH$11 <= $F501 + INDEX($AA$478:BQ$478, 0, $F501)+$H501 - 1,AH$11-$H501>0), INDEX($AA$389:AH$389, 0, $F501) / INDEX($AA$478:BQ$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F501+$H501, AI$11 <= $F501 + INDEX($AA$478:BR$478, 0, $F501)+$H501 - 1,AI$11-$H501>0), INDEX($AA$389:AI$389, 0, $F501) / INDEX($AA$478:BR$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F501+$H501, AJ$11 <= $F501 + INDEX($AA$478:BS$478, 0, $F501)+$H501 - 1,AJ$11-$H501>0), INDEX($AA$389:AJ$389, 0, $F501) / INDEX($AA$478:BS$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F501+$H501, AK$11 <= $F501 + INDEX($AA$478:BT$478, 0, $F501)+$H501 - 1,AK$11-$H501>0), INDEX($AA$389:AK$389, 0, $F501) / INDEX($AA$478:BT$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F501+$H501, AL$11 <= $F501 + INDEX($AA$478:BU$478, 0, $F501)+$H501 - 1,AL$11-$H501>0), INDEX($AA$389:AL$389, 0, $F501) / INDEX($AA$478:BU$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F501+$H501, AM$11 <= $F501 + INDEX($AA$478:BV$478, 0, $F501)+$H501 - 1,AM$11-$H501>0), INDEX($AA$389:AM$389, 0, $F501) / INDEX($AA$478:BV$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F501+$H501, AN$11 <= $F501 + INDEX($AA$478:BW$478, 0, $F501)+$H501 - 1,AN$11-$H501>0), INDEX($AA$389:AN$389, 0, $F501) / INDEX($AA$478:BW$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F501+$H501, AO$11 <= $F501 + INDEX($AA$478:BX$478, 0, $F501)+$H501 - 1,AO$11-$H501>0), INDEX($AA$389:AO$389, 0, $F501) / INDEX($AA$478:BX$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F501+$H501, AP$11 <= $F501 + INDEX($AA$478:BY$478, 0, $F501)+$H501 - 1,AP$11-$H501>0), INDEX($AA$389:AP$389, 0, $F501) / INDEX($AA$478:BY$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F501+$H501, AQ$11 <= $F501 + INDEX($AA$478:BZ$478, 0, $F501)+$H501 - 1,AQ$11-$H501>0), INDEX($AA$389:AQ$389, 0, $F501) / INDEX($AA$478:BZ$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F501+$H501, AR$11 <= $F501 + INDEX($AA$478:CA$478, 0, $F501)+$H501 - 1,AR$11-$H501>0), INDEX($AA$389:AR$389, 0, $F501) / INDEX($AA$478:CA$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F501+$H501, AS$11 <= $F501 + INDEX($AA$478:CB$478, 0, $F501)+$H501 - 1,AS$11-$H501>0), INDEX($AA$389:AS$389, 0, $F501) / INDEX($AA$478:CB$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F501+$H501, AT$11 <= $F501 + INDEX($AA$478:CC$478, 0, $F501)+$H501 - 1,AT$11-$H501>0), INDEX($AA$389:AT$389, 0, $F501) / INDEX($AA$478:CC$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F501+$H501, AU$11 <= $F501 + INDEX($AA$478:CD$478, 0, $F501)+$H501 - 1,AU$11-$H501>0), INDEX($AA$389:AU$389, 0, $F501) / INDEX($AA$478:CD$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F501+$H501, AV$11 <= $F501 + INDEX($AA$478:CE$478, 0, $F501)+$H501 - 1,AV$11-$H501>0), INDEX($AA$389:AV$389, 0, $F501) / INDEX($AA$478:CE$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F501+$H501, AW$11 <= $F501 + INDEX($AA$478:CF$478, 0, $F501)+$H501 - 1,AW$11-$H501>0), INDEX($AA$389:AW$389, 0, $F501) / INDEX($AA$478:CF$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F501+$H501, AX$11 <= $F501 + INDEX($AA$478:CG$478, 0, $F501)+$H501 - 1,AX$11-$H501>0), INDEX($AA$389:AX$389, 0, $F501) / INDEX($AA$478:CG$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F501+$H501, AY$11 <= $F501 + INDEX($AA$478:CH$478, 0, $F501)+$H501 - 1,AY$11-$H501>0), INDEX($AA$389:AY$389, 0, $F501) / INDEX($AA$478:CH$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F501+$H501, AZ$11 <= $F501 + INDEX($AA$478:CI$478, 0, $F501)+$H501 - 1,AZ$11-$H501>0), INDEX($AA$389:AZ$389, 0, $F501) / INDEX($AA$478:CI$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F501+$H501, BA$11 <= $F501 + INDEX($AA$478:CJ$478, 0, $F501)+$H501 - 1,BA$11-$H501>0), INDEX($AA$389:BA$389, 0, $F501) / INDEX($AA$478:CJ$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F501+$H501, BB$11 <= $F501 + INDEX($AA$478:CK$478, 0, $F501)+$H501 - 1,BB$11-$H501>0), INDEX($AA$389:BB$389, 0, $F501) / INDEX($AA$478:CK$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F501+$H501, BC$11 <= $F501 + INDEX($AA$478:CL$478, 0, $F501)+$H501 - 1,BC$11-$H501>0), INDEX($AA$389:BC$389, 0, $F501) / INDEX($AA$478:CL$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F501+$H501, BD$11 <= $F501 + INDEX($AA$478:CM$478, 0, $F501)+$H501 - 1,BD$11-$H501>0), INDEX($AA$389:BD$389, 0, $F501) / INDEX($AA$478:CM$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F501+$H501, BE$11 <= $F501 + INDEX($AA$478:CN$478, 0, $F501)+$H501 - 1,BE$11-$H501>0), INDEX($AA$389:BE$389, 0, $F501) / INDEX($AA$478:CN$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F501+$H501, BF$11 <= $F501 + INDEX($AA$478:CO$478, 0, $F501)+$H501 - 1,BF$11-$H501>0), INDEX($AA$389:BF$389, 0, $F501) / INDEX($AA$478:CO$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F501+$H501, BG$11 <= $F501 + INDEX($AA$478:CP$478, 0, $F501)+$H501 - 1,BG$11-$H501>0), INDEX($AA$389:BG$389, 0, $F501) / INDEX($AA$478:CP$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F501+$H501, BH$11 <= $F501 + INDEX($AA$478:CQ$478, 0, $F501)+$H501 - 1,BH$11-$H501>0), INDEX($AA$389:BH$389, 0, $F501) / INDEX($AA$478:CQ$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F501+$H501, BI$11 <= $F501 + INDEX($AA$478:CR$478, 0, $F501)+$H501 - 1,BI$11-$H501>0), INDEX($AA$389:BI$389, 0, $F501) / INDEX($AA$478:CR$478, 0, $F501), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F501+$H501, BJ$11 <= $F501 + INDEX($AA$478:CS$478, 0, $F501)+$H501 - 1,BJ$11-$H501>0), INDEX($AA$389:BJ$389, 0, $F501) / INDEX($AA$478:CS$478, 0, $F501), 0)","v":0}]
[null,null,null,null," Release, Year 23",23,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F502)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F502+$H502, AA$11 <= $F502 + INDEX($AA$478:BJ$478, 0, $F502)+$H502 - 1,AA$11-$H502>0), INDEX($AA$389:AA$389, 0, $F502) / INDEX($AA$478:BJ$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F502+$H502, AB$11 <= $F502 + INDEX($AA$478:BK$478, 0, $F502)+$H502 - 1,AB$11-$H502>0), INDEX($AA$389:AB$389, 0, $F502) / INDEX($AA$478:BK$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F502+$H502, AC$11 <= $F502 + INDEX($AA$478:BL$478, 0, $F502)+$H502 - 1,AC$11-$H502>0), INDEX($AA$389:AC$389, 0, $F502) / INDEX($AA$478:BL$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F502+$H502, AD$11 <= $F502 + INDEX($AA$478:BM$478, 0, $F502)+$H502 - 1,AD$11-$H502>0), INDEX($AA$389:AD$389, 0, $F502) / INDEX($AA$478:BM$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F502+$H502, AE$11 <= $F502 + INDEX($AA$478:BN$478, 0, $F502)+$H502 - 1,AE$11-$H502>0), INDEX($AA$389:AE$389, 0, $F502) / INDEX($AA$478:BN$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F502+$H502, AF$11 <= $F502 + INDEX($AA$478:BO$478, 0, $F502)+$H502 - 1,AF$11-$H502>0), INDEX($AA$389:AF$389, 0, $F502) / INDEX($AA$478:BO$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F502+$H502, AG$11 <= $F502 + INDEX($AA$478:BP$478, 0, $F502)+$H502 - 1,AG$11-$H502>0), INDEX($AA$389:AG$389, 0, $F502) / INDEX($AA$478:BP$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F502+$H502, AH$11 <= $F502 + INDEX($AA$478:BQ$478, 0, $F502)+$H502 - 1,AH$11-$H502>0), INDEX($AA$389:AH$389, 0, $F502) / INDEX($AA$478:BQ$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F502+$H502, AI$11 <= $F502 + INDEX($AA$478:BR$478, 0, $F502)+$H502 - 1,AI$11-$H502>0), INDEX($AA$389:AI$389, 0, $F502) / INDEX($AA$478:BR$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F502+$H502, AJ$11 <= $F502 + INDEX($AA$478:BS$478, 0, $F502)+$H502 - 1,AJ$11-$H502>0), INDEX($AA$389:AJ$389, 0, $F502) / INDEX($AA$478:BS$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F502+$H502, AK$11 <= $F502 + INDEX($AA$478:BT$478, 0, $F502)+$H502 - 1,AK$11-$H502>0), INDEX($AA$389:AK$389, 0, $F502) / INDEX($AA$478:BT$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F502+$H502, AL$11 <= $F502 + INDEX($AA$478:BU$478, 0, $F502)+$H502 - 1,AL$11-$H502>0), INDEX($AA$389:AL$389, 0, $F502) / INDEX($AA$478:BU$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F502+$H502, AM$11 <= $F502 + INDEX($AA$478:BV$478, 0, $F502)+$H502 - 1,AM$11-$H502>0), INDEX($AA$389:AM$389, 0, $F502) / INDEX($AA$478:BV$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F502+$H502, AN$11 <= $F502 + INDEX($AA$478:BW$478, 0, $F502)+$H502 - 1,AN$11-$H502>0), INDEX($AA$389:AN$389, 0, $F502) / INDEX($AA$478:BW$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F502+$H502, AO$11 <= $F502 + INDEX($AA$478:BX$478, 0, $F502)+$H502 - 1,AO$11-$H502>0), INDEX($AA$389:AO$389, 0, $F502) / INDEX($AA$478:BX$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F502+$H502, AP$11 <= $F502 + INDEX($AA$478:BY$478, 0, $F502)+$H502 - 1,AP$11-$H502>0), INDEX($AA$389:AP$389, 0, $F502) / INDEX($AA$478:BY$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F502+$H502, AQ$11 <= $F502 + INDEX($AA$478:BZ$478, 0, $F502)+$H502 - 1,AQ$11-$H502>0), INDEX($AA$389:AQ$389, 0, $F502) / INDEX($AA$478:BZ$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F502+$H502, AR$11 <= $F502 + INDEX($AA$478:CA$478, 0, $F502)+$H502 - 1,AR$11-$H502>0), INDEX($AA$389:AR$389, 0, $F502) / INDEX($AA$478:CA$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F502+$H502, AS$11 <= $F502 + INDEX($AA$478:CB$478, 0, $F502)+$H502 - 1,AS$11-$H502>0), INDEX($AA$389:AS$389, 0, $F502) / INDEX($AA$478:CB$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F502+$H502, AT$11 <= $F502 + INDEX($AA$478:CC$478, 0, $F502)+$H502 - 1,AT$11-$H502>0), INDEX($AA$389:AT$389, 0, $F502) / INDEX($AA$478:CC$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F502+$H502, AU$11 <= $F502 + INDEX($AA$478:CD$478, 0, $F502)+$H502 - 1,AU$11-$H502>0), INDEX($AA$389:AU$389, 0, $F502) / INDEX($AA$478:CD$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F502+$H502, AV$11 <= $F502 + INDEX($AA$478:CE$478, 0, $F502)+$H502 - 1,AV$11-$H502>0), INDEX($AA$389:AV$389, 0, $F502) / INDEX($AA$478:CE$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F502+$H502, AW$11 <= $F502 + INDEX($AA$478:CF$478, 0, $F502)+$H502 - 1,AW$11-$H502>0), INDEX($AA$389:AW$389, 0, $F502) / INDEX($AA$478:CF$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F502+$H502, AX$11 <= $F502 + INDEX($AA$478:CG$478, 0, $F502)+$H502 - 1,AX$11-$H502>0), INDEX($AA$389:AX$389, 0, $F502) / INDEX($AA$478:CG$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F502+$H502, AY$11 <= $F502 + INDEX($AA$478:CH$478, 0, $F502)+$H502 - 1,AY$11-$H502>0), INDEX($AA$389:AY$389, 0, $F502) / INDEX($AA$478:CH$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F502+$H502, AZ$11 <= $F502 + INDEX($AA$478:CI$478, 0, $F502)+$H502 - 1,AZ$11-$H502>0), INDEX($AA$389:AZ$389, 0, $F502) / INDEX($AA$478:CI$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F502+$H502, BA$11 <= $F502 + INDEX($AA$478:CJ$478, 0, $F502)+$H502 - 1,BA$11-$H502>0), INDEX($AA$389:BA$389, 0, $F502) / INDEX($AA$478:CJ$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F502+$H502, BB$11 <= $F502 + INDEX($AA$478:CK$478, 0, $F502)+$H502 - 1,BB$11-$H502>0), INDEX($AA$389:BB$389, 0, $F502) / INDEX($AA$478:CK$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F502+$H502, BC$11 <= $F502 + INDEX($AA$478:CL$478, 0, $F502)+$H502 - 1,BC$11-$H502>0), INDEX($AA$389:BC$389, 0, $F502) / INDEX($AA$478:CL$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F502+$H502, BD$11 <= $F502 + INDEX($AA$478:CM$478, 0, $F502)+$H502 - 1,BD$11-$H502>0), INDEX($AA$389:BD$389, 0, $F502) / INDEX($AA$478:CM$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F502+$H502, BE$11 <= $F502 + INDEX($AA$478:CN$478, 0, $F502)+$H502 - 1,BE$11-$H502>0), INDEX($AA$389:BE$389, 0, $F502) / INDEX($AA$478:CN$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F502+$H502, BF$11 <= $F502 + INDEX($AA$478:CO$478, 0, $F502)+$H502 - 1,BF$11-$H502>0), INDEX($AA$389:BF$389, 0, $F502) / INDEX($AA$478:CO$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F502+$H502, BG$11 <= $F502 + INDEX($AA$478:CP$478, 0, $F502)+$H502 - 1,BG$11-$H502>0), INDEX($AA$389:BG$389, 0, $F502) / INDEX($AA$478:CP$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F502+$H502, BH$11 <= $F502 + INDEX($AA$478:CQ$478, 0, $F502)+$H502 - 1,BH$11-$H502>0), INDEX($AA$389:BH$389, 0, $F502) / INDEX($AA$478:CQ$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F502+$H502, BI$11 <= $F502 + INDEX($AA$478:CR$478, 0, $F502)+$H502 - 1,BI$11-$H502>0), INDEX($AA$389:BI$389, 0, $F502) / INDEX($AA$478:CR$478, 0, $F502), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F502+$H502, BJ$11 <= $F502 + INDEX($AA$478:CS$478, 0, $F502)+$H502 - 1,BJ$11-$H502>0), INDEX($AA$389:BJ$389, 0, $F502) / INDEX($AA$478:CS$478, 0, $F502), 0)","v":0}]
[null,null,null,null," Release, Year 27",27,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F506)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F506+$H506, AA$11 <= $F506 + INDEX($AA$478:BJ$478, 0, $F506)+$H506 - 1,AA$11-$H506>0), INDEX($AA$389:AA$389, 0, $F506) / INDEX($AA$478:BJ$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F506+$H506, AB$11 <= $F506 + INDEX($AA$478:BK$478, 0, $F506)+$H506 - 1,AB$11-$H506>0), INDEX($AA$389:AB$389, 0, $F506) / INDEX($AA$478:BK$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F506+$H506, AC$11 <= $F506 + INDEX($AA$478:BL$478, 0, $F506)+$H506 - 1,AC$11-$H506>0), INDEX($AA$389:AC$389, 0, $F506) / INDEX($AA$478:BL$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F506+$H506, AD$11 <= $F506 + INDEX($AA$478:BM$478, 0, $F506)+$H506 - 1,AD$11-$H506>0), INDEX($AA$389:AD$389, 0, $F506) / INDEX($AA$478:BM$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F506+$H506, AE$11 <= $F506 + INDEX($AA$478:BN$478, 0, $F506)+$H506 - 1,AE$11-$H506>0), INDEX($AA$389:AE$389, 0, $F506) / INDEX($AA$478:BN$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F506+$H506, AF$11 <= $F506 + INDEX($AA$478:BO$478, 0, $F506)+$H506 - 1,AF$11-$H506>0), INDEX($AA$389:AF$389, 0, $F506) / INDEX($AA$478:BO$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F506+$H506, AG$11 <= $F506 + INDEX($AA$478:BP$478, 0, $F506)+$H506 - 1,AG$11-$H506>0), INDEX($AA$389:AG$389, 0, $F506) / INDEX($AA$478:BP$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F506+$H506, AH$11 <= $F506 + INDEX($AA$478:BQ$478, 0, $F506)+$H506 - 1,AH$11-$H506>0), INDEX($AA$389:AH$389, 0, $F506) / INDEX($AA$478:BQ$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F506+$H506, AI$11 <= $F506 + INDEX($AA$478:BR$478, 0, $F506)+$H506 - 1,AI$11-$H506>0), INDEX($AA$389:AI$389, 0, $F506) / INDEX($AA$478:BR$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F506+$H506, AJ$11 <= $F506 + INDEX($AA$478:BS$478, 0, $F506)+$H506 - 1,AJ$11-$H506>0), INDEX($AA$389:AJ$389, 0, $F506) / INDEX($AA$478:BS$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F506+$H506, AK$11 <= $F506 + INDEX($AA$478:BT$478, 0, $F506)+$H506 - 1,AK$11-$H506>0), INDEX($AA$389:AK$389, 0, $F506) / INDEX($AA$478:BT$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F506+$H506, AL$11 <= $F506 + INDEX($AA$478:BU$478, 0, $F506)+$H506 - 1,AL$11-$H506>0), INDEX($AA$389:AL$389, 0, $F506) / INDEX($AA$478:BU$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F506+$H506, AM$11 <= $F506 + INDEX($AA$478:BV$478, 0, $F506)+$H506 - 1,AM$11-$H506>0), INDEX($AA$389:AM$389, 0, $F506) / INDEX($AA$478:BV$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F506+$H506, AN$11 <= $F506 + INDEX($AA$478:BW$478, 0, $F506)+$H506 - 1,AN$11-$H506>0), INDEX($AA$389:AN$389, 0, $F506) / INDEX($AA$478:BW$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F506+$H506, AO$11 <= $F506 + INDEX($AA$478:BX$478, 0, $F506)+$H506 - 1,AO$11-$H506>0), INDEX($AA$389:AO$389, 0, $F506) / INDEX($AA$478:BX$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F506+$H506, AP$11 <= $F506 + INDEX($AA$478:BY$478, 0, $F506)+$H506 - 1,AP$11-$H506>0), INDEX($AA$389:AP$389, 0, $F506) / INDEX($AA$478:BY$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F506+$H506, AQ$11 <= $F506 + INDEX($AA$478:BZ$478, 0, $F506)+$H506 - 1,AQ$11-$H506>0), INDEX($AA$389:AQ$389, 0, $F506) / INDEX($AA$478:BZ$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F506+$H506, AR$11 <= $F506 + INDEX($AA$478:CA$478, 0, $F506)+$H506 - 1,AR$11-$H506>0), INDEX($AA$389:AR$389, 0, $F506) / INDEX($AA$478:CA$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F506+$H506, AS$11 <= $F506 + INDEX($AA$478:CB$478, 0, $F506)+$H506 - 1,AS$11-$H506>0), INDEX($AA$389:AS$389, 0, $F506) / INDEX($AA$478:CB$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F506+$H506, AT$11 <= $F506 + INDEX($AA$478:CC$478, 0, $F506)+$H506 - 1,AT$11-$H506>0), INDEX($AA$389:AT$389, 0, $F506) / INDEX($AA$478:CC$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F506+$H506, AU$11 <= $F506 + INDEX($AA$478:CD$478, 0, $F506)+$H506 - 1,AU$11-$H506>0), INDEX($AA$389:AU$389, 0, $F506) / INDEX($AA$478:CD$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F506+$H506, AV$11 <= $F506 + INDEX($AA$478:CE$478, 0, $F506)+$H506 - 1,AV$11-$H506>0), INDEX($AA$389:AV$389, 0, $F506) / INDEX($AA$478:CE$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F506+$H506, AW$11 <= $F506 + INDEX($AA$478:CF$478, 0, $F506)+$H506 - 1,AW$11-$H506>0), INDEX($AA$389:AW$389, 0, $F506) / INDEX($AA$478:CF$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F506+$H506, AX$11 <= $F506 + INDEX($AA$478:CG$478, 0, $F506)+$H506 - 1,AX$11-$H506>0), INDEX($AA$389:AX$389, 0, $F506) / INDEX($AA$478:CG$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F506+$H506, AY$11 <= $F506 + INDEX($AA$478:CH$478, 0, $F506)+$H506 - 1,AY$11-$H506>0), INDEX($AA$389:AY$389, 0, $F506) / INDEX($AA$478:CH$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F506+$H506, AZ$11 <= $F506 + INDEX($AA$478:CI$478, 0, $F506)+$H506 - 1,AZ$11-$H506>0), INDEX($AA$389:AZ$389, 0, $F506) / INDEX($AA$478:CI$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F506+$H506, BA$11 <= $F506 + INDEX($AA$478:CJ$478, 0, $F506)+$H506 - 1,BA$11-$H506>0), INDEX($AA$389:BA$389, 0, $F506) / INDEX($AA$478:CJ$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F506+$H506, BB$11 <= $F506 + INDEX($AA$478:CK$478, 0, $F506)+$H506 - 1,BB$11-$H506>0), INDEX($AA$389:BB$389, 0, $F506) / INDEX($AA$478:CK$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F506+$H506, BC$11 <= $F506 + INDEX($AA$478:CL$478, 0, $F506)+$H506 - 1,BC$11-$H506>0), INDEX($AA$389:BC$389, 0, $F506) / INDEX($AA$478:CL$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F506+$H506, BD$11 <= $F506 + INDEX($AA$478:CM$478, 0, $F506)+$H506 - 1,BD$11-$H506>0), INDEX($AA$389:BD$389, 0, $F506) / INDEX($AA$478:CM$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F506+$H506, BE$11 <= $F506 + INDEX($AA$478:CN$478, 0, $F506)+$H506 - 1,BE$11-$H506>0), INDEX($AA$389:BE$389, 0, $F506) / INDEX($AA$478:CN$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F506+$H506, BF$11 <= $F506 + INDEX($AA$478:CO$478, 0, $F506)+$H506 - 1,BF$11-$H506>0), INDEX($AA$389:BF$389, 0, $F506) / INDEX($AA$478:CO$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F506+$H506, BG$11 <= $F506 + INDEX($AA$478:CP$478, 0, $F506)+$H506 - 1,BG$11-$H506>0), INDEX($AA$389:BG$389, 0, $F506) / INDEX($AA$478:CP$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F506+$H506, BH$11 <= $F506 + INDEX($AA$478:CQ$478, 0, $F506)+$H506 - 1,BH$11-$H506>0), INDEX($AA$389:BH$389, 0, $F506) / INDEX($AA$478:CQ$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F506+$H506, BI$11 <= $F506 + INDEX($AA$478:CR$478, 0, $F506)+$H506 - 1,BI$11-$H506>0), INDEX($AA$389:BI$389, 0, $F506) / INDEX($AA$478:CR$478, 0, $F506), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F506+$H506, BJ$11 <= $F506 + INDEX($AA$478:CS$478, 0, $F506)+$H506 - 1,BJ$11-$H506>0), INDEX($AA$389:BJ$389, 0, $F506) / INDEX($AA$478:CS$478, 0, $F506), 0)","v":0}]
[null,null,null,null," Release, Year 29",29,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F508)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F508+$H508, AA$11 <= $F508 + INDEX($AA$478:BJ$478, 0, $F508)+$H508 - 1,AA$11-$H508>0), INDEX($AA$389:AA$389, 0, $F508) / INDEX($AA$478:BJ$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F508+$H508, AB$11 <= $F508 + INDEX($AA$478:BK$478, 0, $F508)+$H508 - 1,AB$11-$H508>0), INDEX($AA$389:AB$389, 0, $F508) / INDEX($AA$478:BK$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F508+$H508, AC$11 <= $F508 + INDEX($AA$478:BL$478, 0, $F508)+$H508 - 1,AC$11-$H508>0), INDEX($AA$389:AC$389, 0, $F508) / INDEX($AA$478:BL$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F508+$H508, AD$11 <= $F508 + INDEX($AA$478:BM$478, 0, $F508)+$H508 - 1,AD$11-$H508>0), INDEX($AA$389:AD$389, 0, $F508) / INDEX($AA$478:BM$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F508+$H508, AE$11 <= $F508 + INDEX($AA$478:BN$478, 0, $F508)+$H508 - 1,AE$11-$H508>0), INDEX($AA$389:AE$389, 0, $F508) / INDEX($AA$478:BN$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F508+$H508, AF$11 <= $F508 + INDEX($AA$478:BO$478, 0, $F508)+$H508 - 1,AF$11-$H508>0), INDEX($AA$389:AF$389, 0, $F508) / INDEX($AA$478:BO$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F508+$H508, AG$11 <= $F508 + INDEX($AA$478:BP$478, 0, $F508)+$H508 - 1,AG$11-$H508>0), INDEX($AA$389:AG$389, 0, $F508) / INDEX($AA$478:BP$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F508+$H508, AH$11 <= $F508 + INDEX($AA$478:BQ$478, 0, $F508)+$H508 - 1,AH$11-$H508>0), INDEX($AA$389:AH$389, 0, $F508) / INDEX($AA$478:BQ$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F508+$H508, AI$11 <= $F508 + INDEX($AA$478:BR$478, 0, $F508)+$H508 - 1,AI$11-$H508>0), INDEX($AA$389:AI$389, 0, $F508) / INDEX($AA$478:BR$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F508+$H508, AJ$11 <= $F508 + INDEX($AA$478:BS$478, 0, $F508)+$H508 - 1,AJ$11-$H508>0), INDEX($AA$389:AJ$389, 0, $F508) / INDEX($AA$478:BS$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F508+$H508, AK$11 <= $F508 + INDEX($AA$478:BT$478, 0, $F508)+$H508 - 1,AK$11-$H508>0), INDEX($AA$389:AK$389, 0, $F508) / INDEX($AA$478:BT$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F508+$H508, AL$11 <= $F508 + INDEX($AA$478:BU$478, 0, $F508)+$H508 - 1,AL$11-$H508>0), INDEX($AA$389:AL$389, 0, $F508) / INDEX($AA$478:BU$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F508+$H508, AM$11 <= $F508 + INDEX($AA$478:BV$478, 0, $F508)+$H508 - 1,AM$11-$H508>0), INDEX($AA$389:AM$389, 0, $F508) / INDEX($AA$478:BV$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F508+$H508, AN$11 <= $F508 + INDEX($AA$478:BW$478, 0, $F508)+$H508 - 1,AN$11-$H508>0), INDEX($AA$389:AN$389, 0, $F508) / INDEX($AA$478:BW$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F508+$H508, AO$11 <= $F508 + INDEX($AA$478:BX$478, 0, $F508)+$H508 - 1,AO$11-$H508>0), INDEX($AA$389:AO$389, 0, $F508) / INDEX($AA$478:BX$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F508+$H508, AP$11 <= $F508 + INDEX($AA$478:BY$478, 0, $F508)+$H508 - 1,AP$11-$H508>0), INDEX($AA$389:AP$389, 0, $F508) / INDEX($AA$478:BY$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F508+$H508, AQ$11 <= $F508 + INDEX($AA$478:BZ$478, 0, $F508)+$H508 - 1,AQ$11-$H508>0), INDEX($AA$389:AQ$389, 0, $F508) / INDEX($AA$478:BZ$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F508+$H508, AR$11 <= $F508 + INDEX($AA$478:CA$478, 0, $F508)+$H508 - 1,AR$11-$H508>0), INDEX($AA$389:AR$389, 0, $F508) / INDEX($AA$478:CA$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F508+$H508, AS$11 <= $F508 + INDEX($AA$478:CB$478, 0, $F508)+$H508 - 1,AS$11-$H508>0), INDEX($AA$389:AS$389, 0, $F508) / INDEX($AA$478:CB$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F508+$H508, AT$11 <= $F508 + INDEX($AA$478:CC$478, 0, $F508)+$H508 - 1,AT$11-$H508>0), INDEX($AA$389:AT$389, 0, $F508) / INDEX($AA$478:CC$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F508+$H508, AU$11 <= $F508 + INDEX($AA$478:CD$478, 0, $F508)+$H508 - 1,AU$11-$H508>0), INDEX($AA$389:AU$389, 0, $F508) / INDEX($AA$478:CD$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F508+$H508, AV$11 <= $F508 + INDEX($AA$478:CE$478, 0, $F508)+$H508 - 1,AV$11-$H508>0), INDEX($AA$389:AV$389, 0, $F508) / INDEX($AA$478:CE$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F508+$H508, AW$11 <= $F508 + INDEX($AA$478:CF$478, 0, $F508)+$H508 - 1,AW$11-$H508>0), INDEX($AA$389:AW$389, 0, $F508) / INDEX($AA$478:CF$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F508+$H508, AX$11 <= $F508 + INDEX($AA$478:CG$478, 0, $F508)+$H508 - 1,AX$11-$H508>0), INDEX($AA$389:AX$389, 0, $F508) / INDEX($AA$478:CG$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F508+$H508, AY$11 <= $F508 + INDEX($AA$478:CH$478, 0, $F508)+$H508 - 1,AY$11-$H508>0), INDEX($AA$389:AY$389, 0, $F508) / INDEX($AA$478:CH$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F508+$H508, AZ$11 <= $F508 + INDEX($AA$478:CI$478, 0, $F508)+$H508 - 1,AZ$11-$H508>0), INDEX($AA$389:AZ$389, 0, $F508) / INDEX($AA$478:CI$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F508+$H508, BA$11 <= $F508 + INDEX($AA$478:CJ$478, 0, $F508)+$H508 - 1,BA$11-$H508>0), INDEX($AA$389:BA$389, 0, $F508) / INDEX($AA$478:CJ$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F508+$H508, BB$11 <= $F508 + INDEX($AA$478:CK$478, 0, $F508)+$H508 - 1,BB$11-$H508>0), INDEX($AA$389:BB$389, 0, $F508) / INDEX($AA$478:CK$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F508+$H508, BC$11 <= $F508 + INDEX($AA$478:CL$478, 0, $F508)+$H508 - 1,BC$11-$H508>0), INDEX($AA$389:BC$389, 0, $F508) / INDEX($AA$478:CL$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F508+$H508, BD$11 <= $F508 + INDEX($AA$478:CM$478, 0, $F508)+$H508 - 1,BD$11-$H508>0), INDEX($AA$389:BD$389, 0, $F508) / INDEX($AA$478:CM$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F508+$H508, BE$11 <= $F508 + INDEX($AA$478:CN$478, 0, $F508)+$H508 - 1,BE$11-$H508>0), INDEX($AA$389:BE$389, 0, $F508) / INDEX($AA$478:CN$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F508+$H508, BF$11 <= $F508 + INDEX($AA$478:CO$478, 0, $F508)+$H508 - 1,BF$11-$H508>0), INDEX($AA$389:BF$389, 0, $F508) / INDEX($AA$478:CO$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F508+$H508, BG$11 <= $F508 + INDEX($AA$478:CP$478, 0, $F508)+$H508 - 1,BG$11-$H508>0), INDEX($AA$389:BG$389, 0, $F508) / INDEX($AA$478:CP$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F508+$H508, BH$11 <= $F508 + INDEX($AA$478:CQ$478, 0, $F508)+$H508 - 1,BH$11-$H508>0), INDEX($AA$389:BH$389, 0, $F508) / INDEX($AA$478:CQ$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F508+$H508, BI$11 <= $F508 + INDEX($AA$478:CR$478, 0, $F508)+$H508 - 1,BI$11-$H508>0), INDEX($AA$389:BI$389, 0, $F508) / INDEX($AA$478:CR$478, 0, $F508), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F508+$H508, BJ$11 <= $F508 + INDEX($AA$478:CS$478, 0, $F508)+$H508 - 1,BJ$11-$H508>0), INDEX($AA$389:BJ$389, 0, $F508) / INDEX($AA$478:CS$478, 0, $F508), 0)","v":0}]
[null,null,null,null," Release, Year 32",32,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F511)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F511+$H511, AA$11 <= $F511 + INDEX($AA$478:BJ$478, 0, $F511)+$H511 - 1,AA$11-$H511>0), INDEX($AA$389:AA$389, 0, $F511) / INDEX($AA$478:BJ$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F511+$H511, AB$11 <= $F511 + INDEX($AA$478:BK$478, 0, $F511)+$H511 - 1,AB$11-$H511>0), INDEX($AA$389:AB$389, 0, $F511) / INDEX($AA$478:BK$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F511+$H511, AC$11 <= $F511 + INDEX($AA$478:BL$478, 0, $F511)+$H511 - 1,AC$11-$H511>0), INDEX($AA$389:AC$389, 0, $F511) / INDEX($AA$478:BL$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F511+$H511, AD$11 <= $F511 + INDEX($AA$478:BM$478, 0, $F511)+$H511 - 1,AD$11-$H511>0), INDEX($AA$389:AD$389, 0, $F511) / INDEX($AA$478:BM$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F511+$H511, AE$11 <= $F511 + INDEX($AA$478:BN$478, 0, $F511)+$H511 - 1,AE$11-$H511>0), INDEX($AA$389:AE$389, 0, $F511) / INDEX($AA$478:BN$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F511+$H511, AF$11 <= $F511 + INDEX($AA$478:BO$478, 0, $F511)+$H511 - 1,AF$11-$H511>0), INDEX($AA$389:AF$389, 0, $F511) / INDEX($AA$478:BO$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F511+$H511, AG$11 <= $F511 + INDEX($AA$478:BP$478, 0, $F511)+$H511 - 1,AG$11-$H511>0), INDEX($AA$389:AG$389, 0, $F511) / INDEX($AA$478:BP$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F511+$H511, AH$11 <= $F511 + INDEX($AA$478:BQ$478, 0, $F511)+$H511 - 1,AH$11-$H511>0), INDEX($AA$389:AH$389, 0, $F511) / INDEX($AA$478:BQ$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F511+$H511, AI$11 <= $F511 + INDEX($AA$478:BR$478, 0, $F511)+$H511 - 1,AI$11-$H511>0), INDEX($AA$389:AI$389, 0, $F511) / INDEX($AA$478:BR$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F511+$H511, AJ$11 <= $F511 + INDEX($AA$478:BS$478, 0, $F511)+$H511 - 1,AJ$11-$H511>0), INDEX($AA$389:AJ$389, 0, $F511) / INDEX($AA$478:BS$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F511+$H511, AK$11 <= $F511 + INDEX($AA$478:BT$478, 0, $F511)+$H511 - 1,AK$11-$H511>0), INDEX($AA$389:AK$389, 0, $F511) / INDEX($AA$478:BT$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F511+$H511, AL$11 <= $F511 + INDEX($AA$478:BU$478, 0, $F511)+$H511 - 1,AL$11-$H511>0), INDEX($AA$389:AL$389, 0, $F511) / INDEX($AA$478:BU$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F511+$H511, AM$11 <= $F511 + INDEX($AA$478:BV$478, 0, $F511)+$H511 - 1,AM$11-$H511>0), INDEX($AA$389:AM$389, 0, $F511) / INDEX($AA$478:BV$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F511+$H511, AN$11 <= $F511 + INDEX($AA$478:BW$478, 0, $F511)+$H511 - 1,AN$11-$H511>0), INDEX($AA$389:AN$389, 0, $F511) / INDEX($AA$478:BW$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F511+$H511, AO$11 <= $F511 + INDEX($AA$478:BX$478, 0, $F511)+$H511 - 1,AO$11-$H511>0), INDEX($AA$389:AO$389, 0, $F511) / INDEX($AA$478:BX$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F511+$H511, AP$11 <= $F511 + INDEX($AA$478:BY$478, 0, $F511)+$H511 - 1,AP$11-$H511>0), INDEX($AA$389:AP$389, 0, $F511) / INDEX($AA$478:BY$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F511+$H511, AQ$11 <= $F511 + INDEX($AA$478:BZ$478, 0, $F511)+$H511 - 1,AQ$11-$H511>0), INDEX($AA$389:AQ$389, 0, $F511) / INDEX($AA$478:BZ$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F511+$H511, AR$11 <= $F511 + INDEX($AA$478:CA$478, 0, $F511)+$H511 - 1,AR$11-$H511>0), INDEX($AA$389:AR$389, 0, $F511) / INDEX($AA$478:CA$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F511+$H511, AS$11 <= $F511 + INDEX($AA$478:CB$478, 0, $F511)+$H511 - 1,AS$11-$H511>0), INDEX($AA$389:AS$389, 0, $F511) / INDEX($AA$478:CB$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F511+$H511, AT$11 <= $F511 + INDEX($AA$478:CC$478, 0, $F511)+$H511 - 1,AT$11-$H511>0), INDEX($AA$389:AT$389, 0, $F511) / INDEX($AA$478:CC$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F511+$H511, AU$11 <= $F511 + INDEX($AA$478:CD$478, 0, $F511)+$H511 - 1,AU$11-$H511>0), INDEX($AA$389:AU$389, 0, $F511) / INDEX($AA$478:CD$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F511+$H511, AV$11 <= $F511 + INDEX($AA$478:CE$478, 0, $F511)+$H511 - 1,AV$11-$H511>0), INDEX($AA$389:AV$389, 0, $F511) / INDEX($AA$478:CE$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F511+$H511, AW$11 <= $F511 + INDEX($AA$478:CF$478, 0, $F511)+$H511 - 1,AW$11-$H511>0), INDEX($AA$389:AW$389, 0, $F511) / INDEX($AA$478:CF$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F511+$H511, AX$11 <= $F511 + INDEX($AA$478:CG$478, 0, $F511)+$H511 - 1,AX$11-$H511>0), INDEX($AA$389:AX$389, 0, $F511) / INDEX($AA$478:CG$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F511+$H511, AY$11 <= $F511 + INDEX($AA$478:CH$478, 0, $F511)+$H511 - 1,AY$11-$H511>0), INDEX($AA$389:AY$389, 0, $F511) / INDEX($AA$478:CH$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F511+$H511, AZ$11 <= $F511 + INDEX($AA$478:CI$478, 0, $F511)+$H511 - 1,AZ$11-$H511>0), INDEX($AA$389:AZ$389, 0, $F511) / INDEX($AA$478:CI$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F511+$H511, BA$11 <= $F511 + INDEX($AA$478:CJ$478, 0, $F511)+$H511 - 1,BA$11-$H511>0), INDEX($AA$389:BA$389, 0, $F511) / INDEX($AA$478:CJ$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F511+$H511, BB$11 <= $F511 + INDEX($AA$478:CK$478, 0, $F511)+$H511 - 1,BB$11-$H511>0), INDEX($AA$389:BB$389, 0, $F511) / INDEX($AA$478:CK$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F511+$H511, BC$11 <= $F511 + INDEX($AA$478:CL$478, 0, $F511)+$H511 - 1,BC$11-$H511>0), INDEX($AA$389:BC$389, 0, $F511) / INDEX($AA$478:CL$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F511+$H511, BD$11 <= $F511 + INDEX($AA$478:CM$478, 0, $F511)+$H511 - 1,BD$11-$H511>0), INDEX($AA$389:BD$389, 0, $F511) / INDEX($AA$478:CM$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F511+$H511, BE$11 <= $F511 + INDEX($AA$478:CN$478, 0, $F511)+$H511 - 1,BE$11-$H511>0), INDEX($AA$389:BE$389, 0, $F511) / INDEX($AA$478:CN$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F511+$H511, BF$11 <= $F511 + INDEX($AA$478:CO$478, 0, $F511)+$H511 - 1,BF$11-$H511>0), INDEX($AA$389:BF$389, 0, $F511) / INDEX($AA$478:CO$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F511+$H511, BG$11 <= $F511 + INDEX($AA$478:CP$478, 0, $F511)+$H511 - 1,BG$11-$H511>0), INDEX($AA$389:BG$389, 0, $F511) / INDEX($AA$478:CP$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F511+$H511, BH$11 <= $F511 + INDEX($AA$478:CQ$478, 0, $F511)+$H511 - 1,BH$11-$H511>0), INDEX($AA$389:BH$389, 0, $F511) / INDEX($AA$478:CQ$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F511+$H511, BI$11 <= $F511 + INDEX($AA$478:CR$478, 0, $F511)+$H511 - 1,BI$11-$H511>0), INDEX($AA$389:BI$389, 0, $F511) / INDEX($AA$478:CR$478, 0, $F511), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F511+$H511, BJ$11 <= $F511 + INDEX($AA$478:CS$478, 0, $F511)+$H511 - 1,BJ$11-$H511>0), INDEX($AA$389:BJ$389, 0, $F511) / INDEX($AA$478:CS$478, 0, $F511), 0)","v":0}]
[null,null,null,null," Release, Year 35",35,"£ per flight",{"$f":"INDEX($AA$479:$BJ$479,$F514)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F514+$H514, AA$11 <= $F514 + INDEX($AA$478:BJ$478, 0, $F514)+$H514 - 1,AA$11-$H514>0), INDEX($AA$389:AA$389, 0, $F514) / INDEX($AA$478:BJ$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F514+$H514, AB$11 <= $F514 + INDEX($AA$478:BK$478, 0, $F514)+$H514 - 1,AB$11-$H514>0), INDEX($AA$389:AB$389, 0, $F514) / INDEX($AA$478:BK$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F514+$H514, AC$11 <= $F514 + INDEX($AA$478:BL$478, 0, $F514)+$H514 - 1,AC$11-$H514>0), INDEX($AA$389:AC$389, 0, $F514) / INDEX($AA$478:BL$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F514+$H514, AD$11 <= $F514 + INDEX($AA$478:BM$478, 0, $F514)+$H514 - 1,AD$11-$H514>0), INDEX($AA$389:AD$389, 0, $F514) / INDEX($AA$478:BM$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F514+$H514, AE$11 <= $F514 + INDEX($AA$478:BN$478, 0, $F514)+$H514 - 1,AE$11-$H514>0), INDEX($AA$389:AE$389, 0, $F514) / INDEX($AA$478:BN$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F514+$H514, AF$11 <= $F514 + INDEX($AA$478:BO$478, 0, $F514)+$H514 - 1,AF$11-$H514>0), INDEX($AA$389:AF$389, 0, $F514) / INDEX($AA$478:BO$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F514+$H514, AG$11 <= $F514 + INDEX($AA$478:BP$478, 0, $F514)+$H514 - 1,AG$11-$H514>0), INDEX($AA$389:AG$389, 0, $F514) / INDEX($AA$478:BP$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F514+$H514, AH$11 <= $F514 + INDEX($AA$478:BQ$478, 0, $F514)+$H514 - 1,AH$11-$H514>0), INDEX($AA$389:AH$389, 0, $F514) / INDEX($AA$478:BQ$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F514+$H514, AI$11 <= $F514 + INDEX($AA$478:BR$478, 0, $F514)+$H514 - 1,AI$11-$H514>0), INDEX($AA$389:AI$389, 0, $F514) / INDEX($AA$478:BR$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F514+$H514, AJ$11 <= $F514 + INDEX($AA$478:BS$478, 0, $F514)+$H514 - 1,AJ$11-$H514>0), INDEX($AA$389:AJ$389, 0, $F514) / INDEX($AA$478:BS$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F514+$H514, AK$11 <= $F514 + INDEX($AA$478:BT$478, 0, $F514)+$H514 - 1,AK$11-$H514>0), INDEX($AA$389:AK$389, 0, $F514) / INDEX($AA$478:BT$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F514+$H514, AL$11 <= $F514 + INDEX($AA$478:BU$478, 0, $F514)+$H514 - 1,AL$11-$H514>0), INDEX($AA$389:AL$389, 0, $F514) / INDEX($AA$478:BU$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F514+$H514, AM$11 <= $F514 + INDEX($AA$478:BV$478, 0, $F514)+$H514 - 1,AM$11-$H514>0), INDEX($AA$389:AM$389, 0, $F514) / INDEX($AA$478:BV$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F514+$H514, AN$11 <= $F514 + INDEX($AA$478:BW$478, 0, $F514)+$H514 - 1,AN$11-$H514>0), INDEX($AA$389:AN$389, 0, $F514) / INDEX($AA$478:BW$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F514+$H514, AO$11 <= $F514 + INDEX($AA$478:BX$478, 0, $F514)+$H514 - 1,AO$11-$H514>0), INDEX($AA$389:AO$389, 0, $F514) / INDEX($AA$478:BX$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F514+$H514, AP$11 <= $F514 + INDEX($AA$478:BY$478, 0, $F514)+$H514 - 1,AP$11-$H514>0), INDEX($AA$389:AP$389, 0, $F514) / INDEX($AA$478:BY$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F514+$H514, AQ$11 <= $F514 + INDEX($AA$478:BZ$478, 0, $F514)+$H514 - 1,AQ$11-$H514>0), INDEX($AA$389:AQ$389, 0, $F514) / INDEX($AA$478:BZ$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F514+$H514, AR$11 <= $F514 + INDEX($AA$478:CA$478, 0, $F514)+$H514 - 1,AR$11-$H514>0), INDEX($AA$389:AR$389, 0, $F514) / INDEX($AA$478:CA$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F514+$H514, AS$11 <= $F514 + INDEX($AA$478:CB$478, 0, $F514)+$H514 - 1,AS$11-$H514>0), INDEX($AA$389:AS$389, 0, $F514) / INDEX($AA$478:CB$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F514+$H514, AT$11 <= $F514 + INDEX($AA$478:CC$478, 0, $F514)+$H514 - 1,AT$11-$H514>0), INDEX($AA$389:AT$389, 0, $F514) / INDEX($AA$478:CC$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F514+$H514, AU$11 <= $F514 + INDEX($AA$478:CD$478, 0, $F514)+$H514 - 1,AU$11-$H514>0), INDEX($AA$389:AU$389, 0, $F514) / INDEX($AA$478:CD$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F514+$H514, AV$11 <= $F514 + INDEX($AA$478:CE$478, 0, $F514)+$H514 - 1,AV$11-$H514>0), INDEX($AA$389:AV$389, 0, $F514) / INDEX($AA$478:CE$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F514+$H514, AW$11 <= $F514 + INDEX($AA$478:CF$478, 0, $F514)+$H514 - 1,AW$11-$H514>0), INDEX($AA$389:AW$389, 0, $F514) / INDEX($AA$478:CF$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F514+$H514, AX$11 <= $F514 + INDEX($AA$478:CG$478, 0, $F514)+$H514 - 1,AX$11-$H514>0), INDEX($AA$389:AX$389, 0, $F514) / INDEX($AA$478:CG$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F514+$H514, AY$11 <= $F514 + INDEX($AA$478:CH$478, 0, $F514)+$H514 - 1,AY$11-$H514>0), INDEX($AA$389:AY$389, 0, $F514) / INDEX($AA$478:CH$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F514+$H514, AZ$11 <= $F514 + INDEX($AA$478:CI$478, 0, $F514)+$H514 - 1,AZ$11-$H514>0), INDEX($AA$389:AZ$389, 0, $F514) / INDEX($AA$478:CI$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F514+$H514, BA$11 <= $F514 + INDEX($AA$478:CJ$478, 0, $F514)+$H514 - 1,BA$11-$H514>0), INDEX($AA$389:BA$389, 0, $F514) / INDEX($AA$478:CJ$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F514+$H514, BB$11 <= $F514 + INDEX($AA$478:CK$478, 0, $F514)+$H514 - 1,BB$11-$H514>0), INDEX($AA$389:BB$389, 0, $F514) / INDEX($AA$478:CK$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F514+$H514, BC$11 <= $F514 + INDEX($AA$478:CL$478, 0, $F514)+$H514 - 1,BC$11-$H514>0), INDEX($AA$389:BC$389, 0, $F514) / INDEX($AA$478:CL$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F514+$H514, BD$11 <= $F514 + INDEX($AA$478:CM$478, 0, $F514)+$H514 - 1,BD$11-$H514>0), INDEX($AA$389:BD$389, 0, $F514) / INDEX($AA$478:CM$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F514+$H514, BE$11 <= $F514 + INDEX($AA$478:CN$478, 0, $F514)+$H514 - 1,BE$11-$H514>0), INDEX($AA$389:BE$389, 0, $F514) / INDEX($AA$478:CN$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F514+$H514, BF$11 <= $F514 + INDEX($AA$478:CO$478, 0, $F514)+$H514 - 1,BF$11-$H514>0), INDEX($AA$389:BF$389, 0, $F514) / INDEX($AA$478:CO$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F514+$H514, BG$11 <= $F514 + INDEX($AA$478:CP$478, 0, $F514)+$H514 - 1,BG$11-$H514>0), INDEX($AA$389:BG$389, 0, $F514) / INDEX($AA$478:CP$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F514+$H514, BH$11 <= $F514 + INDEX($AA$478:CQ$478, 0, $F514)+$H514 - 1,BH$11-$H514>0), INDEX($AA$389:BH$389, 0, $F514) / INDEX($AA$478:CQ$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F514+$H514, BI$11 <= $F514 + INDEX($AA$478:CR$478, 0, $F514)+$H514 - 1,BI$11-$H514>0), INDEX($AA$389:BI$389, 0, $F514) / INDEX($AA$478:CR$478, 0, $F514), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F514+$H514, BJ$11 <= $F514 + INDEX($AA$478:CS$478, 0, $F514)+$H514 - 1,BJ$11-$H514>0), INDEX($AA$389:BJ$389, 0, $F514) / INDEX($AA$478:CS$478, 0, $F514), 0)","v":0}]
[null,null,null,null,"Total Traffic Risk Share Release (Band 3)",null,"£ per flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA516:BJ516)","v":0},null,{"$f":"SUM(AA480:AA515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E422","v":"Number of Years Band 4 adjustment spread over"},{"$f":"'I_Series Oceanic'!F422","v":"Above Band 3 Revenue Release (1)"},{"$f":"'I_Series Oceanic'!G422","v":"# years"},null,null,{"$f":"'I_Series Oceanic'!J422","v":0},null,{"$f":"'I_Series Oceanic'!L422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y422","v":0},null,{"$f":"'I_Series Oceanic'!AA422","v":1},{"$f":"'I_Series Oceanic'!AB422","v":1},{"$f":"'I_Series Oceanic'!AC422","v":1},{"$f":"'I_Series Oceanic'!AD422","v":1},{"$f":"'I_Series Oceanic'!AE422","v":1},{"$f":"'I_Series Oceanic'!AF422","v":1},{"$f":"'I_Series Oceanic'!AG422","v":1},{"$f":"'I_Series Oceanic'!AH422","v":1},{"$f":"'I_Series Oceanic'!AI422","v":1},{"$f":"'I_Series Oceanic'!AJ422","v":1},{"$f":"'I_Series Oceanic'!AK422","v":1},{"$f":"'I_Series Oceanic'!AL422","v":1},{"$f":"'I_Series Oceanic'!AM422","v":1},{"$f":"'I_Series Oceanic'!AN422","v":1},{"$f":"'I_Series Oceanic'!AO422","v":1},{"$f":"'I_Series Oceanic'!AP422","v":1},{"$f":"'I_Series Oceanic'!AQ422","v":1},{"$f":"'I_Series Oceanic'!AR422","v":1},{"$f":"'I_Series Oceanic'!AS422","v":1},{"$f":"'I_Series Oceanic'!AT422","v":1},{"$f":"'I_Series Oceanic'!AU422","v":1},{"$f":"'I_Series Oceanic'!AV422","v":1},{"$f":"'I_Series Oceanic'!AW422","v":1},{"$f":"'I_Series Oceanic'!AX422","v":1},{"$f":"'I_Series Oceanic'!AY422","v":1},{"$f":"'I_Series Oceanic'!AZ422","v":1},{"$f":"'I_Series Oceanic'!BA422","v":1},{"$f":"'I_Series Oceanic'!BB422","v":1},{"$f":"'I_Series Oceanic'!BC422","v":1},{"$f":"'I_Series Oceanic'!BD422","v":1},{"$f":"'I_Series Oceanic'!BE422","v":1},{"$f":"'I_Series Oceanic'!BF422","v":1},{"$f":"'I_Series Oceanic'!BG422","v":1},{"$f":"'I_Series Oceanic'!BH422","v":1},{"$f":"'I_Series Oceanic'!BI422","v":1},{"$f":"'I_Series Oceanic'!BJ422","v":1}]
[null,null,null,null,{"$f":" A$344 & \" Release, Year \" & F521","v":" Release, Year 1"},1,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F521)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F521+$H521, AA$11 <= $F521 + INDEX($AA$519:BJ$519, 0, $F521)+$H521 - 1,AA$11-$H521>0), INDEX($AA$390:AA$390, 0, $F521) / INDEX($AA$519:BJ$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F521+$H521, AB$11 <= $F521 + INDEX($AA$519:BK$519, 0, $F521)+$H521 - 1,AB$11-$H521>0), INDEX($AA$390:AB$390, 0, $F521) / INDEX($AA$519:BK$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F521+$H521, AC$11 <= $F521 + INDEX($AA$519:BL$519, 0, $F521)+$H521 - 1,AC$11-$H521>0), INDEX($AA$390:AC$390, 0, $F521) / INDEX($AA$519:BL$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F521+$H521, AD$11 <= $F521 + INDEX($AA$519:BM$519, 0, $F521)+$H521 - 1,AD$11-$H521>0), INDEX($AA$390:AD$390, 0, $F521) / INDEX($AA$519:BM$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F521+$H521, AE$11 <= $F521 + INDEX($AA$519:BN$519, 0, $F521)+$H521 - 1,AE$11-$H521>0), INDEX($AA$390:AE$390, 0, $F521) / INDEX($AA$519:BN$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F521+$H521, AF$11 <= $F521 + INDEX($AA$519:BO$519, 0, $F521)+$H521 - 1,AF$11-$H521>0), INDEX($AA$390:AF$390, 0, $F521) / INDEX($AA$519:BO$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F521+$H521, AG$11 <= $F521 + INDEX($AA$519:BP$519, 0, $F521)+$H521 - 1,AG$11-$H521>0), INDEX($AA$390:AG$390, 0, $F521) / INDEX($AA$519:BP$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F521+$H521, AH$11 <= $F521 + INDEX($AA$519:BQ$519, 0, $F521)+$H521 - 1,AH$11-$H521>0), INDEX($AA$390:AH$390, 0, $F521) / INDEX($AA$519:BQ$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F521+$H521, AI$11 <= $F521 + INDEX($AA$519:BR$519, 0, $F521)+$H521 - 1,AI$11-$H521>0), INDEX($AA$390:AI$390, 0, $F521) / INDEX($AA$519:BR$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F521+$H521, AJ$11 <= $F521 + INDEX($AA$519:BS$519, 0, $F521)+$H521 - 1,AJ$11-$H521>0), INDEX($AA$390:AJ$390, 0, $F521) / INDEX($AA$519:BS$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F521+$H521, AK$11 <= $F521 + INDEX($AA$519:BT$519, 0, $F521)+$H521 - 1,AK$11-$H521>0), INDEX($AA$390:AK$390, 0, $F521) / INDEX($AA$519:BT$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F521+$H521, AL$11 <= $F521 + INDEX($AA$519:BU$519, 0, $F521)+$H521 - 1,AL$11-$H521>0), INDEX($AA$390:AL$390, 0, $F521) / INDEX($AA$519:BU$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F521+$H521, AM$11 <= $F521 + INDEX($AA$519:BV$519, 0, $F521)+$H521 - 1,AM$11-$H521>0), INDEX($AA$390:AM$390, 0, $F521) / INDEX($AA$519:BV$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F521+$H521, AN$11 <= $F521 + INDEX($AA$519:BW$519, 0, $F521)+$H521 - 1,AN$11-$H521>0), INDEX($AA$390:AN$390, 0, $F521) / INDEX($AA$519:BW$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F521+$H521, AO$11 <= $F521 + INDEX($AA$519:BX$519, 0, $F521)+$H521 - 1,AO$11-$H521>0), INDEX($AA$390:AO$390, 0, $F521) / INDEX($AA$519:BX$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F521+$H521, AP$11 <= $F521 + INDEX($AA$519:BY$519, 0, $F521)+$H521 - 1,AP$11-$H521>0), INDEX($AA$390:AP$390, 0, $F521) / INDEX($AA$519:BY$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F521+$H521, AQ$11 <= $F521 + INDEX($AA$519:BZ$519, 0, $F521)+$H521 - 1,AQ$11-$H521>0), INDEX($AA$390:AQ$390, 0, $F521) / INDEX($AA$519:BZ$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F521+$H521, AR$11 <= $F521 + INDEX($AA$519:CA$519, 0, $F521)+$H521 - 1,AR$11-$H521>0), INDEX($AA$390:AR$390, 0, $F521) / INDEX($AA$519:CA$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F521+$H521, AS$11 <= $F521 + INDEX($AA$519:CB$519, 0, $F521)+$H521 - 1,AS$11-$H521>0), INDEX($AA$390:AS$390, 0, $F521) / INDEX($AA$519:CB$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F521+$H521, AT$11 <= $F521 + INDEX($AA$519:CC$519, 0, $F521)+$H521 - 1,AT$11-$H521>0), INDEX($AA$390:AT$390, 0, $F521) / INDEX($AA$519:CC$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F521+$H521, AU$11 <= $F521 + INDEX($AA$519:CD$519, 0, $F521)+$H521 - 1,AU$11-$H521>0), INDEX($AA$390:AU$390, 0, $F521) / INDEX($AA$519:CD$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F521+$H521, AV$11 <= $F521 + INDEX($AA$519:CE$519, 0, $F521)+$H521 - 1,AV$11-$H521>0), INDEX($AA$390:AV$390, 0, $F521) / INDEX($AA$519:CE$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F521+$H521, AW$11 <= $F521 + INDEX($AA$519:CF$519, 0, $F521)+$H521 - 1,AW$11-$H521>0), INDEX($AA$390:AW$390, 0, $F521) / INDEX($AA$519:CF$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F521+$H521, AX$11 <= $F521 + INDEX($AA$519:CG$519, 0, $F521)+$H521 - 1,AX$11-$H521>0), INDEX($AA$390:AX$390, 0, $F521) / INDEX($AA$519:CG$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F521+$H521, AY$11 <= $F521 + INDEX($AA$519:CH$519, 0, $F521)+$H521 - 1,AY$11-$H521>0), INDEX($AA$390:AY$390, 0, $F521) / INDEX($AA$519:CH$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F521+$H521, AZ$11 <= $F521 + INDEX($AA$519:CI$519, 0, $F521)+$H521 - 1,AZ$11-$H521>0), INDEX($AA$390:AZ$390, 0, $F521) / INDEX($AA$519:CI$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F521+$H521, BA$11 <= $F521 + INDEX($AA$519:CJ$519, 0, $F521)+$H521 - 1,BA$11-$H521>0), INDEX($AA$390:BA$390, 0, $F521) / INDEX($AA$519:CJ$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F521+$H521, BB$11 <= $F521 + INDEX($AA$519:CK$519, 0, $F521)+$H521 - 1,BB$11-$H521>0), INDEX($AA$390:BB$390, 0, $F521) / INDEX($AA$519:CK$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F521+$H521, BC$11 <= $F521 + INDEX($AA$519:CL$519, 0, $F521)+$H521 - 1,BC$11-$H521>0), INDEX($AA$390:BC$390, 0, $F521) / INDEX($AA$519:CL$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F521+$H521, BD$11 <= $F521 + INDEX($AA$519:CM$519, 0, $F521)+$H521 - 1,BD$11-$H521>0), INDEX($AA$390:BD$390, 0, $F521) / INDEX($AA$519:CM$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F521+$H521, BE$11 <= $F521 + INDEX($AA$519:CN$519, 0, $F521)+$H521 - 1,BE$11-$H521>0), INDEX($AA$390:BE$390, 0, $F521) / INDEX($AA$519:CN$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F521+$H521, BF$11 <= $F521 + INDEX($AA$519:CO$519, 0, $F521)+$H521 - 1,BF$11-$H521>0), INDEX($AA$390:BF$390, 0, $F521) / INDEX($AA$519:CO$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F521+$H521, BG$11 <= $F521 + INDEX($AA$519:CP$519, 0, $F521)+$H521 - 1,BG$11-$H521>0), INDEX($AA$390:BG$390, 0, $F521) / INDEX($AA$519:CP$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F521+$H521, BH$11 <= $F521 + INDEX($AA$519:CQ$519, 0, $F521)+$H521 - 1,BH$11-$H521>0), INDEX($AA$390:BH$390, 0, $F521) / INDEX($AA$519:CQ$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F521+$H521, BI$11 <= $F521 + INDEX($AA$519:CR$519, 0, $F521)+$H521 - 1,BI$11-$H521>0), INDEX($AA$390:BI$390, 0, $F521) / INDEX($AA$519:CR$519, 0, $F521), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F521+$H521, BJ$11 <= $F521 + INDEX($AA$519:CS$519, 0, $F521)+$H521 - 1,BJ$11-$H521>0), INDEX($AA$390:BJ$390, 0, $F521) / INDEX($AA$519:CS$519, 0, $F521), 0)","v":0}]
[null,null,null,null," Release, Year 2",{"$f":"F521 + 1","v":2},"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F522)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F522+$H522, AA$11 <= $F522 + INDEX($AA$519:BJ$519, 0, $F522)+$H522 - 1,AA$11-$H522>0), INDEX($AA$390:AA$390, 0, $F522) / INDEX($AA$519:BJ$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F522+$H522, AB$11 <= $F522 + INDEX($AA$519:BK$519, 0, $F522)+$H522 - 1,AB$11-$H522>0), INDEX($AA$390:AB$390, 0, $F522) / INDEX($AA$519:BK$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F522+$H522, AC$11 <= $F522 + INDEX($AA$519:BL$519, 0, $F522)+$H522 - 1,AC$11-$H522>0), INDEX($AA$390:AC$390, 0, $F522) / INDEX($AA$519:BL$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F522+$H522, AD$11 <= $F522 + INDEX($AA$519:BM$519, 0, $F522)+$H522 - 1,AD$11-$H522>0), INDEX($AA$390:AD$390, 0, $F522) / INDEX($AA$519:BM$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F522+$H522, AE$11 <= $F522 + INDEX($AA$519:BN$519, 0, $F522)+$H522 - 1,AE$11-$H522>0), INDEX($AA$390:AE$390, 0, $F522) / INDEX($AA$519:BN$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F522+$H522, AF$11 <= $F522 + INDEX($AA$519:BO$519, 0, $F522)+$H522 - 1,AF$11-$H522>0), INDEX($AA$390:AF$390, 0, $F522) / INDEX($AA$519:BO$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F522+$H522, AG$11 <= $F522 + INDEX($AA$519:BP$519, 0, $F522)+$H522 - 1,AG$11-$H522>0), INDEX($AA$390:AG$390, 0, $F522) / INDEX($AA$519:BP$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F522+$H522, AH$11 <= $F522 + INDEX($AA$519:BQ$519, 0, $F522)+$H522 - 1,AH$11-$H522>0), INDEX($AA$390:AH$390, 0, $F522) / INDEX($AA$519:BQ$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F522+$H522, AI$11 <= $F522 + INDEX($AA$519:BR$519, 0, $F522)+$H522 - 1,AI$11-$H522>0), INDEX($AA$390:AI$390, 0, $F522) / INDEX($AA$519:BR$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F522+$H522, AJ$11 <= $F522 + INDEX($AA$519:BS$519, 0, $F522)+$H522 - 1,AJ$11-$H522>0), INDEX($AA$390:AJ$390, 0, $F522) / INDEX($AA$519:BS$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F522+$H522, AK$11 <= $F522 + INDEX($AA$519:BT$519, 0, $F522)+$H522 - 1,AK$11-$H522>0), INDEX($AA$390:AK$390, 0, $F522) / INDEX($AA$519:BT$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F522+$H522, AL$11 <= $F522 + INDEX($AA$519:BU$519, 0, $F522)+$H522 - 1,AL$11-$H522>0), INDEX($AA$390:AL$390, 0, $F522) / INDEX($AA$519:BU$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F522+$H522, AM$11 <= $F522 + INDEX($AA$519:BV$519, 0, $F522)+$H522 - 1,AM$11-$H522>0), INDEX($AA$390:AM$390, 0, $F522) / INDEX($AA$519:BV$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F522+$H522, AN$11 <= $F522 + INDEX($AA$519:BW$519, 0, $F522)+$H522 - 1,AN$11-$H522>0), INDEX($AA$390:AN$390, 0, $F522) / INDEX($AA$519:BW$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F522+$H522, AO$11 <= $F522 + INDEX($AA$519:BX$519, 0, $F522)+$H522 - 1,AO$11-$H522>0), INDEX($AA$390:AO$390, 0, $F522) / INDEX($AA$519:BX$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F522+$H522, AP$11 <= $F522 + INDEX($AA$519:BY$519, 0, $F522)+$H522 - 1,AP$11-$H522>0), INDEX($AA$390:AP$390, 0, $F522) / INDEX($AA$519:BY$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F522+$H522, AQ$11 <= $F522 + INDEX($AA$519:BZ$519, 0, $F522)+$H522 - 1,AQ$11-$H522>0), INDEX($AA$390:AQ$390, 0, $F522) / INDEX($AA$519:BZ$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F522+$H522, AR$11 <= $F522 + INDEX($AA$519:CA$519, 0, $F522)+$H522 - 1,AR$11-$H522>0), INDEX($AA$390:AR$390, 0, $F522) / INDEX($AA$519:CA$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F522+$H522, AS$11 <= $F522 + INDEX($AA$519:CB$519, 0, $F522)+$H522 - 1,AS$11-$H522>0), INDEX($AA$390:AS$390, 0, $F522) / INDEX($AA$519:CB$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F522+$H522, AT$11 <= $F522 + INDEX($AA$519:CC$519, 0, $F522)+$H522 - 1,AT$11-$H522>0), INDEX($AA$390:AT$390, 0, $F522) / INDEX($AA$519:CC$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F522+$H522, AU$11 <= $F522 + INDEX($AA$519:CD$519, 0, $F522)+$H522 - 1,AU$11-$H522>0), INDEX($AA$390:AU$390, 0, $F522) / INDEX($AA$519:CD$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F522+$H522, AV$11 <= $F522 + INDEX($AA$519:CE$519, 0, $F522)+$H522 - 1,AV$11-$H522>0), INDEX($AA$390:AV$390, 0, $F522) / INDEX($AA$519:CE$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F522+$H522, AW$11 <= $F522 + INDEX($AA$519:CF$519, 0, $F522)+$H522 - 1,AW$11-$H522>0), INDEX($AA$390:AW$390, 0, $F522) / INDEX($AA$519:CF$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F522+$H522, AX$11 <= $F522 + INDEX($AA$519:CG$519, 0, $F522)+$H522 - 1,AX$11-$H522>0), INDEX($AA$390:AX$390, 0, $F522) / INDEX($AA$519:CG$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F522+$H522, AY$11 <= $F522 + INDEX($AA$519:CH$519, 0, $F522)+$H522 - 1,AY$11-$H522>0), INDEX($AA$390:AY$390, 0, $F522) / INDEX($AA$519:CH$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F522+$H522, AZ$11 <= $F522 + INDEX($AA$519:CI$519, 0, $F522)+$H522 - 1,AZ$11-$H522>0), INDEX($AA$390:AZ$390, 0, $F522) / INDEX($AA$519:CI$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F522+$H522, BA$11 <= $F522 + INDEX($AA$519:CJ$519, 0, $F522)+$H522 - 1,BA$11-$H522>0), INDEX($AA$390:BA$390, 0, $F522) / INDEX($AA$519:CJ$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F522+$H522, BB$11 <= $F522 + INDEX($AA$519:CK$519, 0, $F522)+$H522 - 1,BB$11-$H522>0), INDEX($AA$390:BB$390, 0, $F522) / INDEX($AA$519:CK$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F522+$H522, BC$11 <= $F522 + INDEX($AA$519:CL$519, 0, $F522)+$H522 - 1,BC$11-$H522>0), INDEX($AA$390:BC$390, 0, $F522) / INDEX($AA$519:CL$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F522+$H522, BD$11 <= $F522 + INDEX($AA$519:CM$519, 0, $F522)+$H522 - 1,BD$11-$H522>0), INDEX($AA$390:BD$390, 0, $F522) / INDEX($AA$519:CM$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F522+$H522, BE$11 <= $F522 + INDEX($AA$519:CN$519, 0, $F522)+$H522 - 1,BE$11-$H522>0), INDEX($AA$390:BE$390, 0, $F522) / INDEX($AA$519:CN$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F522+$H522, BF$11 <= $F522 + INDEX($AA$519:CO$519, 0, $F522)+$H522 - 1,BF$11-$H522>0), INDEX($AA$390:BF$390, 0, $F522) / INDEX($AA$519:CO$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F522+$H522, BG$11 <= $F522 + INDEX($AA$519:CP$519, 0, $F522)+$H522 - 1,BG$11-$H522>0), INDEX($AA$390:BG$390, 0, $F522) / INDEX($AA$519:CP$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F522+$H522, BH$11 <= $F522 + INDEX($AA$519:CQ$519, 0, $F522)+$H522 - 1,BH$11-$H522>0), INDEX($AA$390:BH$390, 0, $F522) / INDEX($AA$519:CQ$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F522+$H522, BI$11 <= $F522 + INDEX($AA$519:CR$519, 0, $F522)+$H522 - 1,BI$11-$H522>0), INDEX($AA$390:BI$390, 0, $F522) / INDEX($AA$519:CR$519, 0, $F522), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F522+$H522, BJ$11 <= $F522 + INDEX($AA$519:CS$519, 0, $F522)+$H522 - 1,BJ$11-$H522>0), INDEX($AA$390:BJ$390, 0, $F522) / INDEX($AA$519:CS$519, 0, $F522), 0)","v":0}]
[null,null,null,null," Release, Year 6",6,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F526)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F526+$H526, AA$11 <= $F526 + INDEX($AA$519:BJ$519, 0, $F526)+$H526 - 1,AA$11-$H526>0), INDEX($AA$390:AA$390, 0, $F526) / INDEX($AA$519:BJ$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F526+$H526, AB$11 <= $F526 + INDEX($AA$519:BK$519, 0, $F526)+$H526 - 1,AB$11-$H526>0), INDEX($AA$390:AB$390, 0, $F526) / INDEX($AA$519:BK$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F526+$H526, AC$11 <= $F526 + INDEX($AA$519:BL$519, 0, $F526)+$H526 - 1,AC$11-$H526>0), INDEX($AA$390:AC$390, 0, $F526) / INDEX($AA$519:BL$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F526+$H526, AD$11 <= $F526 + INDEX($AA$519:BM$519, 0, $F526)+$H526 - 1,AD$11-$H526>0), INDEX($AA$390:AD$390, 0, $F526) / INDEX($AA$519:BM$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F526+$H526, AE$11 <= $F526 + INDEX($AA$519:BN$519, 0, $F526)+$H526 - 1,AE$11-$H526>0), INDEX($AA$390:AE$390, 0, $F526) / INDEX($AA$519:BN$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F526+$H526, AF$11 <= $F526 + INDEX($AA$519:BO$519, 0, $F526)+$H526 - 1,AF$11-$H526>0), INDEX($AA$390:AF$390, 0, $F526) / INDEX($AA$519:BO$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F526+$H526, AG$11 <= $F526 + INDEX($AA$519:BP$519, 0, $F526)+$H526 - 1,AG$11-$H526>0), INDEX($AA$390:AG$390, 0, $F526) / INDEX($AA$519:BP$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F526+$H526, AH$11 <= $F526 + INDEX($AA$519:BQ$519, 0, $F526)+$H526 - 1,AH$11-$H526>0), INDEX($AA$390:AH$390, 0, $F526) / INDEX($AA$519:BQ$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F526+$H526, AI$11 <= $F526 + INDEX($AA$519:BR$519, 0, $F526)+$H526 - 1,AI$11-$H526>0), INDEX($AA$390:AI$390, 0, $F526) / INDEX($AA$519:BR$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F526+$H526, AJ$11 <= $F526 + INDEX($AA$519:BS$519, 0, $F526)+$H526 - 1,AJ$11-$H526>0), INDEX($AA$390:AJ$390, 0, $F526) / INDEX($AA$519:BS$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F526+$H526, AK$11 <= $F526 + INDEX($AA$519:BT$519, 0, $F526)+$H526 - 1,AK$11-$H526>0), INDEX($AA$390:AK$390, 0, $F526) / INDEX($AA$519:BT$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F526+$H526, AL$11 <= $F526 + INDEX($AA$519:BU$519, 0, $F526)+$H526 - 1,AL$11-$H526>0), INDEX($AA$390:AL$390, 0, $F526) / INDEX($AA$519:BU$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F526+$H526, AM$11 <= $F526 + INDEX($AA$519:BV$519, 0, $F526)+$H526 - 1,AM$11-$H526>0), INDEX($AA$390:AM$390, 0, $F526) / INDEX($AA$519:BV$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F526+$H526, AN$11 <= $F526 + INDEX($AA$519:BW$519, 0, $F526)+$H526 - 1,AN$11-$H526>0), INDEX($AA$390:AN$390, 0, $F526) / INDEX($AA$519:BW$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F526+$H526, AO$11 <= $F526 + INDEX($AA$519:BX$519, 0, $F526)+$H526 - 1,AO$11-$H526>0), INDEX($AA$390:AO$390, 0, $F526) / INDEX($AA$519:BX$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F526+$H526, AP$11 <= $F526 + INDEX($AA$519:BY$519, 0, $F526)+$H526 - 1,AP$11-$H526>0), INDEX($AA$390:AP$390, 0, $F526) / INDEX($AA$519:BY$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F526+$H526, AQ$11 <= $F526 + INDEX($AA$519:BZ$519, 0, $F526)+$H526 - 1,AQ$11-$H526>0), INDEX($AA$390:AQ$390, 0, $F526) / INDEX($AA$519:BZ$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F526+$H526, AR$11 <= $F526 + INDEX($AA$519:CA$519, 0, $F526)+$H526 - 1,AR$11-$H526>0), INDEX($AA$390:AR$390, 0, $F526) / INDEX($AA$519:CA$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F526+$H526, AS$11 <= $F526 + INDEX($AA$519:CB$519, 0, $F526)+$H526 - 1,AS$11-$H526>0), INDEX($AA$390:AS$390, 0, $F526) / INDEX($AA$519:CB$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F526+$H526, AT$11 <= $F526 + INDEX($AA$519:CC$519, 0, $F526)+$H526 - 1,AT$11-$H526>0), INDEX($AA$390:AT$390, 0, $F526) / INDEX($AA$519:CC$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F526+$H526, AU$11 <= $F526 + INDEX($AA$519:CD$519, 0, $F526)+$H526 - 1,AU$11-$H526>0), INDEX($AA$390:AU$390, 0, $F526) / INDEX($AA$519:CD$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F526+$H526, AV$11 <= $F526 + INDEX($AA$519:CE$519, 0, $F526)+$H526 - 1,AV$11-$H526>0), INDEX($AA$390:AV$390, 0, $F526) / INDEX($AA$519:CE$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F526+$H526, AW$11 <= $F526 + INDEX($AA$519:CF$519, 0, $F526)+$H526 - 1,AW$11-$H526>0), INDEX($AA$390:AW$390, 0, $F526) / INDEX($AA$519:CF$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F526+$H526, AX$11 <= $F526 + INDEX($AA$519:CG$519, 0, $F526)+$H526 - 1,AX$11-$H526>0), INDEX($AA$390:AX$390, 0, $F526) / INDEX($AA$519:CG$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F526+$H526, AY$11 <= $F526 + INDEX($AA$519:CH$519, 0, $F526)+$H526 - 1,AY$11-$H526>0), INDEX($AA$390:AY$390, 0, $F526) / INDEX($AA$519:CH$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F526+$H526, AZ$11 <= $F526 + INDEX($AA$519:CI$519, 0, $F526)+$H526 - 1,AZ$11-$H526>0), INDEX($AA$390:AZ$390, 0, $F526) / INDEX($AA$519:CI$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F526+$H526, BA$11 <= $F526 + INDEX($AA$519:CJ$519, 0, $F526)+$H526 - 1,BA$11-$H526>0), INDEX($AA$390:BA$390, 0, $F526) / INDEX($AA$519:CJ$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F526+$H526, BB$11 <= $F526 + INDEX($AA$519:CK$519, 0, $F526)+$H526 - 1,BB$11-$H526>0), INDEX($AA$390:BB$390, 0, $F526) / INDEX($AA$519:CK$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F526+$H526, BC$11 <= $F526 + INDEX($AA$519:CL$519, 0, $F526)+$H526 - 1,BC$11-$H526>0), INDEX($AA$390:BC$390, 0, $F526) / INDEX($AA$519:CL$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F526+$H526, BD$11 <= $F526 + INDEX($AA$519:CM$519, 0, $F526)+$H526 - 1,BD$11-$H526>0), INDEX($AA$390:BD$390, 0, $F526) / INDEX($AA$519:CM$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F526+$H526, BE$11 <= $F526 + INDEX($AA$519:CN$519, 0, $F526)+$H526 - 1,BE$11-$H526>0), INDEX($AA$390:BE$390, 0, $F526) / INDEX($AA$519:CN$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F526+$H526, BF$11 <= $F526 + INDEX($AA$519:CO$519, 0, $F526)+$H526 - 1,BF$11-$H526>0), INDEX($AA$390:BF$390, 0, $F526) / INDEX($AA$519:CO$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F526+$H526, BG$11 <= $F526 + INDEX($AA$519:CP$519, 0, $F526)+$H526 - 1,BG$11-$H526>0), INDEX($AA$390:BG$390, 0, $F526) / INDEX($AA$519:CP$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F526+$H526, BH$11 <= $F526 + INDEX($AA$519:CQ$519, 0, $F526)+$H526 - 1,BH$11-$H526>0), INDEX($AA$390:BH$390, 0, $F526) / INDEX($AA$519:CQ$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F526+$H526, BI$11 <= $F526 + INDEX($AA$519:CR$519, 0, $F526)+$H526 - 1,BI$11-$H526>0), INDEX($AA$390:BI$390, 0, $F526) / INDEX($AA$519:CR$519, 0, $F526), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F526+$H526, BJ$11 <= $F526 + INDEX($AA$519:CS$519, 0, $F526)+$H526 - 1,BJ$11-$H526>0), INDEX($AA$390:BJ$390, 0, $F526) / INDEX($AA$519:CS$519, 0, $F526), 0)","v":0}]
[null,null,null,null," Release, Year 8",8,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F528)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F528+$H528, AA$11 <= $F528 + INDEX($AA$519:BJ$519, 0, $F528)+$H528 - 1,AA$11-$H528>0), INDEX($AA$390:AA$390, 0, $F528) / INDEX($AA$519:BJ$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F528+$H528, AB$11 <= $F528 + INDEX($AA$519:BK$519, 0, $F528)+$H528 - 1,AB$11-$H528>0), INDEX($AA$390:AB$390, 0, $F528) / INDEX($AA$519:BK$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F528+$H528, AC$11 <= $F528 + INDEX($AA$519:BL$519, 0, $F528)+$H528 - 1,AC$11-$H528>0), INDEX($AA$390:AC$390, 0, $F528) / INDEX($AA$519:BL$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F528+$H528, AD$11 <= $F528 + INDEX($AA$519:BM$519, 0, $F528)+$H528 - 1,AD$11-$H528>0), INDEX($AA$390:AD$390, 0, $F528) / INDEX($AA$519:BM$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F528+$H528, AE$11 <= $F528 + INDEX($AA$519:BN$519, 0, $F528)+$H528 - 1,AE$11-$H528>0), INDEX($AA$390:AE$390, 0, $F528) / INDEX($AA$519:BN$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F528+$H528, AF$11 <= $F528 + INDEX($AA$519:BO$519, 0, $F528)+$H528 - 1,AF$11-$H528>0), INDEX($AA$390:AF$390, 0, $F528) / INDEX($AA$519:BO$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F528+$H528, AG$11 <= $F528 + INDEX($AA$519:BP$519, 0, $F528)+$H528 - 1,AG$11-$H528>0), INDEX($AA$390:AG$390, 0, $F528) / INDEX($AA$519:BP$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F528+$H528, AH$11 <= $F528 + INDEX($AA$519:BQ$519, 0, $F528)+$H528 - 1,AH$11-$H528>0), INDEX($AA$390:AH$390, 0, $F528) / INDEX($AA$519:BQ$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F528+$H528, AI$11 <= $F528 + INDEX($AA$519:BR$519, 0, $F528)+$H528 - 1,AI$11-$H528>0), INDEX($AA$390:AI$390, 0, $F528) / INDEX($AA$519:BR$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F528+$H528, AJ$11 <= $F528 + INDEX($AA$519:BS$519, 0, $F528)+$H528 - 1,AJ$11-$H528>0), INDEX($AA$390:AJ$390, 0, $F528) / INDEX($AA$519:BS$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F528+$H528, AK$11 <= $F528 + INDEX($AA$519:BT$519, 0, $F528)+$H528 - 1,AK$11-$H528>0), INDEX($AA$390:AK$390, 0, $F528) / INDEX($AA$519:BT$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F528+$H528, AL$11 <= $F528 + INDEX($AA$519:BU$519, 0, $F528)+$H528 - 1,AL$11-$H528>0), INDEX($AA$390:AL$390, 0, $F528) / INDEX($AA$519:BU$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F528+$H528, AM$11 <= $F528 + INDEX($AA$519:BV$519, 0, $F528)+$H528 - 1,AM$11-$H528>0), INDEX($AA$390:AM$390, 0, $F528) / INDEX($AA$519:BV$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F528+$H528, AN$11 <= $F528 + INDEX($AA$519:BW$519, 0, $F528)+$H528 - 1,AN$11-$H528>0), INDEX($AA$390:AN$390, 0, $F528) / INDEX($AA$519:BW$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F528+$H528, AO$11 <= $F528 + INDEX($AA$519:BX$519, 0, $F528)+$H528 - 1,AO$11-$H528>0), INDEX($AA$390:AO$390, 0, $F528) / INDEX($AA$519:BX$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F528+$H528, AP$11 <= $F528 + INDEX($AA$519:BY$519, 0, $F528)+$H528 - 1,AP$11-$H528>0), INDEX($AA$390:AP$390, 0, $F528) / INDEX($AA$519:BY$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F528+$H528, AQ$11 <= $F528 + INDEX($AA$519:BZ$519, 0, $F528)+$H528 - 1,AQ$11-$H528>0), INDEX($AA$390:AQ$390, 0, $F528) / INDEX($AA$519:BZ$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F528+$H528, AR$11 <= $F528 + INDEX($AA$519:CA$519, 0, $F528)+$H528 - 1,AR$11-$H528>0), INDEX($AA$390:AR$390, 0, $F528) / INDEX($AA$519:CA$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F528+$H528, AS$11 <= $F528 + INDEX($AA$519:CB$519, 0, $F528)+$H528 - 1,AS$11-$H528>0), INDEX($AA$390:AS$390, 0, $F528) / INDEX($AA$519:CB$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F528+$H528, AT$11 <= $F528 + INDEX($AA$519:CC$519, 0, $F528)+$H528 - 1,AT$11-$H528>0), INDEX($AA$390:AT$390, 0, $F528) / INDEX($AA$519:CC$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F528+$H528, AU$11 <= $F528 + INDEX($AA$519:CD$519, 0, $F528)+$H528 - 1,AU$11-$H528>0), INDEX($AA$390:AU$390, 0, $F528) / INDEX($AA$519:CD$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F528+$H528, AV$11 <= $F528 + INDEX($AA$519:CE$519, 0, $F528)+$H528 - 1,AV$11-$H528>0), INDEX($AA$390:AV$390, 0, $F528) / INDEX($AA$519:CE$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F528+$H528, AW$11 <= $F528 + INDEX($AA$519:CF$519, 0, $F528)+$H528 - 1,AW$11-$H528>0), INDEX($AA$390:AW$390, 0, $F528) / INDEX($AA$519:CF$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F528+$H528, AX$11 <= $F528 + INDEX($AA$519:CG$519, 0, $F528)+$H528 - 1,AX$11-$H528>0), INDEX($AA$390:AX$390, 0, $F528) / INDEX($AA$519:CG$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F528+$H528, AY$11 <= $F528 + INDEX($AA$519:CH$519, 0, $F528)+$H528 - 1,AY$11-$H528>0), INDEX($AA$390:AY$390, 0, $F528) / INDEX($AA$519:CH$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F528+$H528, AZ$11 <= $F528 + INDEX($AA$519:CI$519, 0, $F528)+$H528 - 1,AZ$11-$H528>0), INDEX($AA$390:AZ$390, 0, $F528) / INDEX($AA$519:CI$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F528+$H528, BA$11 <= $F528 + INDEX($AA$519:CJ$519, 0, $F528)+$H528 - 1,BA$11-$H528>0), INDEX($AA$390:BA$390, 0, $F528) / INDEX($AA$519:CJ$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F528+$H528, BB$11 <= $F528 + INDEX($AA$519:CK$519, 0, $F528)+$H528 - 1,BB$11-$H528>0), INDEX($AA$390:BB$390, 0, $F528) / INDEX($AA$519:CK$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F528+$H528, BC$11 <= $F528 + INDEX($AA$519:CL$519, 0, $F528)+$H528 - 1,BC$11-$H528>0), INDEX($AA$390:BC$390, 0, $F528) / INDEX($AA$519:CL$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F528+$H528, BD$11 <= $F528 + INDEX($AA$519:CM$519, 0, $F528)+$H528 - 1,BD$11-$H528>0), INDEX($AA$390:BD$390, 0, $F528) / INDEX($AA$519:CM$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F528+$H528, BE$11 <= $F528 + INDEX($AA$519:CN$519, 0, $F528)+$H528 - 1,BE$11-$H528>0), INDEX($AA$390:BE$390, 0, $F528) / INDEX($AA$519:CN$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F528+$H528, BF$11 <= $F528 + INDEX($AA$519:CO$519, 0, $F528)+$H528 - 1,BF$11-$H528>0), INDEX($AA$390:BF$390, 0, $F528) / INDEX($AA$519:CO$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F528+$H528, BG$11 <= $F528 + INDEX($AA$519:CP$519, 0, $F528)+$H528 - 1,BG$11-$H528>0), INDEX($AA$390:BG$390, 0, $F528) / INDEX($AA$519:CP$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F528+$H528, BH$11 <= $F528 + INDEX($AA$519:CQ$519, 0, $F528)+$H528 - 1,BH$11-$H528>0), INDEX($AA$390:BH$390, 0, $F528) / INDEX($AA$519:CQ$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F528+$H528, BI$11 <= $F528 + INDEX($AA$519:CR$519, 0, $F528)+$H528 - 1,BI$11-$H528>0), INDEX($AA$390:BI$390, 0, $F528) / INDEX($AA$519:CR$519, 0, $F528), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F528+$H528, BJ$11 <= $F528 + INDEX($AA$519:CS$519, 0, $F528)+$H528 - 1,BJ$11-$H528>0), INDEX($AA$390:BJ$390, 0, $F528) / INDEX($AA$519:CS$519, 0, $F528), 0)","v":0}]
[null,null,null,null," Release, Year 11",11,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F531)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F531+$H531, AA$11 <= $F531 + INDEX($AA$519:BJ$519, 0, $F531)+$H531 - 1,AA$11-$H531>0), INDEX($AA$390:AA$390, 0, $F531) / INDEX($AA$519:BJ$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F531+$H531, AB$11 <= $F531 + INDEX($AA$519:BK$519, 0, $F531)+$H531 - 1,AB$11-$H531>0), INDEX($AA$390:AB$390, 0, $F531) / INDEX($AA$519:BK$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F531+$H531, AC$11 <= $F531 + INDEX($AA$519:BL$519, 0, $F531)+$H531 - 1,AC$11-$H531>0), INDEX($AA$390:AC$390, 0, $F531) / INDEX($AA$519:BL$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F531+$H531, AD$11 <= $F531 + INDEX($AA$519:BM$519, 0, $F531)+$H531 - 1,AD$11-$H531>0), INDEX($AA$390:AD$390, 0, $F531) / INDEX($AA$519:BM$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F531+$H531, AE$11 <= $F531 + INDEX($AA$519:BN$519, 0, $F531)+$H531 - 1,AE$11-$H531>0), INDEX($AA$390:AE$390, 0, $F531) / INDEX($AA$519:BN$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F531+$H531, AF$11 <= $F531 + INDEX($AA$519:BO$519, 0, $F531)+$H531 - 1,AF$11-$H531>0), INDEX($AA$390:AF$390, 0, $F531) / INDEX($AA$519:BO$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F531+$H531, AG$11 <= $F531 + INDEX($AA$519:BP$519, 0, $F531)+$H531 - 1,AG$11-$H531>0), INDEX($AA$390:AG$390, 0, $F531) / INDEX($AA$519:BP$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F531+$H531, AH$11 <= $F531 + INDEX($AA$519:BQ$519, 0, $F531)+$H531 - 1,AH$11-$H531>0), INDEX($AA$390:AH$390, 0, $F531) / INDEX($AA$519:BQ$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F531+$H531, AI$11 <= $F531 + INDEX($AA$519:BR$519, 0, $F531)+$H531 - 1,AI$11-$H531>0), INDEX($AA$390:AI$390, 0, $F531) / INDEX($AA$519:BR$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F531+$H531, AJ$11 <= $F531 + INDEX($AA$519:BS$519, 0, $F531)+$H531 - 1,AJ$11-$H531>0), INDEX($AA$390:AJ$390, 0, $F531) / INDEX($AA$519:BS$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F531+$H531, AK$11 <= $F531 + INDEX($AA$519:BT$519, 0, $F531)+$H531 - 1,AK$11-$H531>0), INDEX($AA$390:AK$390, 0, $F531) / INDEX($AA$519:BT$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F531+$H531, AL$11 <= $F531 + INDEX($AA$519:BU$519, 0, $F531)+$H531 - 1,AL$11-$H531>0), INDEX($AA$390:AL$390, 0, $F531) / INDEX($AA$519:BU$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F531+$H531, AM$11 <= $F531 + INDEX($AA$519:BV$519, 0, $F531)+$H531 - 1,AM$11-$H531>0), INDEX($AA$390:AM$390, 0, $F531) / INDEX($AA$519:BV$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F531+$H531, AN$11 <= $F531 + INDEX($AA$519:BW$519, 0, $F531)+$H531 - 1,AN$11-$H531>0), INDEX($AA$390:AN$390, 0, $F531) / INDEX($AA$519:BW$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F531+$H531, AO$11 <= $F531 + INDEX($AA$519:BX$519, 0, $F531)+$H531 - 1,AO$11-$H531>0), INDEX($AA$390:AO$390, 0, $F531) / INDEX($AA$519:BX$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F531+$H531, AP$11 <= $F531 + INDEX($AA$519:BY$519, 0, $F531)+$H531 - 1,AP$11-$H531>0), INDEX($AA$390:AP$390, 0, $F531) / INDEX($AA$519:BY$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F531+$H531, AQ$11 <= $F531 + INDEX($AA$519:BZ$519, 0, $F531)+$H531 - 1,AQ$11-$H531>0), INDEX($AA$390:AQ$390, 0, $F531) / INDEX($AA$519:BZ$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F531+$H531, AR$11 <= $F531 + INDEX($AA$519:CA$519, 0, $F531)+$H531 - 1,AR$11-$H531>0), INDEX($AA$390:AR$390, 0, $F531) / INDEX($AA$519:CA$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F531+$H531, AS$11 <= $F531 + INDEX($AA$519:CB$519, 0, $F531)+$H531 - 1,AS$11-$H531>0), INDEX($AA$390:AS$390, 0, $F531) / INDEX($AA$519:CB$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F531+$H531, AT$11 <= $F531 + INDEX($AA$519:CC$519, 0, $F531)+$H531 - 1,AT$11-$H531>0), INDEX($AA$390:AT$390, 0, $F531) / INDEX($AA$519:CC$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F531+$H531, AU$11 <= $F531 + INDEX($AA$519:CD$519, 0, $F531)+$H531 - 1,AU$11-$H531>0), INDEX($AA$390:AU$390, 0, $F531) / INDEX($AA$519:CD$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F531+$H531, AV$11 <= $F531 + INDEX($AA$519:CE$519, 0, $F531)+$H531 - 1,AV$11-$H531>0), INDEX($AA$390:AV$390, 0, $F531) / INDEX($AA$519:CE$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F531+$H531, AW$11 <= $F531 + INDEX($AA$519:CF$519, 0, $F531)+$H531 - 1,AW$11-$H531>0), INDEX($AA$390:AW$390, 0, $F531) / INDEX($AA$519:CF$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F531+$H531, AX$11 <= $F531 + INDEX($AA$519:CG$519, 0, $F531)+$H531 - 1,AX$11-$H531>0), INDEX($AA$390:AX$390, 0, $F531) / INDEX($AA$519:CG$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F531+$H531, AY$11 <= $F531 + INDEX($AA$519:CH$519, 0, $F531)+$H531 - 1,AY$11-$H531>0), INDEX($AA$390:AY$390, 0, $F531) / INDEX($AA$519:CH$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F531+$H531, AZ$11 <= $F531 + INDEX($AA$519:CI$519, 0, $F531)+$H531 - 1,AZ$11-$H531>0), INDEX($AA$390:AZ$390, 0, $F531) / INDEX($AA$519:CI$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F531+$H531, BA$11 <= $F531 + INDEX($AA$519:CJ$519, 0, $F531)+$H531 - 1,BA$11-$H531>0), INDEX($AA$390:BA$390, 0, $F531) / INDEX($AA$519:CJ$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F531+$H531, BB$11 <= $F531 + INDEX($AA$519:CK$519, 0, $F531)+$H531 - 1,BB$11-$H531>0), INDEX($AA$390:BB$390, 0, $F531) / INDEX($AA$519:CK$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F531+$H531, BC$11 <= $F531 + INDEX($AA$519:CL$519, 0, $F531)+$H531 - 1,BC$11-$H531>0), INDEX($AA$390:BC$390, 0, $F531) / INDEX($AA$519:CL$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F531+$H531, BD$11 <= $F531 + INDEX($AA$519:CM$519, 0, $F531)+$H531 - 1,BD$11-$H531>0), INDEX($AA$390:BD$390, 0, $F531) / INDEX($AA$519:CM$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F531+$H531, BE$11 <= $F531 + INDEX($AA$519:CN$519, 0, $F531)+$H531 - 1,BE$11-$H531>0), INDEX($AA$390:BE$390, 0, $F531) / INDEX($AA$519:CN$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F531+$H531, BF$11 <= $F531 + INDEX($AA$519:CO$519, 0, $F531)+$H531 - 1,BF$11-$H531>0), INDEX($AA$390:BF$390, 0, $F531) / INDEX($AA$519:CO$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F531+$H531, BG$11 <= $F531 + INDEX($AA$519:CP$519, 0, $F531)+$H531 - 1,BG$11-$H531>0), INDEX($AA$390:BG$390, 0, $F531) / INDEX($AA$519:CP$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F531+$H531, BH$11 <= $F531 + INDEX($AA$519:CQ$519, 0, $F531)+$H531 - 1,BH$11-$H531>0), INDEX($AA$390:BH$390, 0, $F531) / INDEX($AA$519:CQ$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F531+$H531, BI$11 <= $F531 + INDEX($AA$519:CR$519, 0, $F531)+$H531 - 1,BI$11-$H531>0), INDEX($AA$390:BI$390, 0, $F531) / INDEX($AA$519:CR$519, 0, $F531), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F531+$H531, BJ$11 <= $F531 + INDEX($AA$519:CS$519, 0, $F531)+$H531 - 1,BJ$11-$H531>0), INDEX($AA$390:BJ$390, 0, $F531) / INDEX($AA$519:CS$519, 0, $F531), 0)","v":0}]
[null,null,null,null," Release, Year 14",14,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F534)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F534+$H534, AA$11 <= $F534 + INDEX($AA$519:BJ$519, 0, $F534)+$H534 - 1,AA$11-$H534>0), INDEX($AA$390:AA$390, 0, $F534) / INDEX($AA$519:BJ$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F534+$H534, AB$11 <= $F534 + INDEX($AA$519:BK$519, 0, $F534)+$H534 - 1,AB$11-$H534>0), INDEX($AA$390:AB$390, 0, $F534) / INDEX($AA$519:BK$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F534+$H534, AC$11 <= $F534 + INDEX($AA$519:BL$519, 0, $F534)+$H534 - 1,AC$11-$H534>0), INDEX($AA$390:AC$390, 0, $F534) / INDEX($AA$519:BL$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F534+$H534, AD$11 <= $F534 + INDEX($AA$519:BM$519, 0, $F534)+$H534 - 1,AD$11-$H534>0), INDEX($AA$390:AD$390, 0, $F534) / INDEX($AA$519:BM$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F534+$H534, AE$11 <= $F534 + INDEX($AA$519:BN$519, 0, $F534)+$H534 - 1,AE$11-$H534>0), INDEX($AA$390:AE$390, 0, $F534) / INDEX($AA$519:BN$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F534+$H534, AF$11 <= $F534 + INDEX($AA$519:BO$519, 0, $F534)+$H534 - 1,AF$11-$H534>0), INDEX($AA$390:AF$390, 0, $F534) / INDEX($AA$519:BO$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F534+$H534, AG$11 <= $F534 + INDEX($AA$519:BP$519, 0, $F534)+$H534 - 1,AG$11-$H534>0), INDEX($AA$390:AG$390, 0, $F534) / INDEX($AA$519:BP$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F534+$H534, AH$11 <= $F534 + INDEX($AA$519:BQ$519, 0, $F534)+$H534 - 1,AH$11-$H534>0), INDEX($AA$390:AH$390, 0, $F534) / INDEX($AA$519:BQ$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F534+$H534, AI$11 <= $F534 + INDEX($AA$519:BR$519, 0, $F534)+$H534 - 1,AI$11-$H534>0), INDEX($AA$390:AI$390, 0, $F534) / INDEX($AA$519:BR$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F534+$H534, AJ$11 <= $F534 + INDEX($AA$519:BS$519, 0, $F534)+$H534 - 1,AJ$11-$H534>0), INDEX($AA$390:AJ$390, 0, $F534) / INDEX($AA$519:BS$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F534+$H534, AK$11 <= $F534 + INDEX($AA$519:BT$519, 0, $F534)+$H534 - 1,AK$11-$H534>0), INDEX($AA$390:AK$390, 0, $F534) / INDEX($AA$519:BT$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F534+$H534, AL$11 <= $F534 + INDEX($AA$519:BU$519, 0, $F534)+$H534 - 1,AL$11-$H534>0), INDEX($AA$390:AL$390, 0, $F534) / INDEX($AA$519:BU$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F534+$H534, AM$11 <= $F534 + INDEX($AA$519:BV$519, 0, $F534)+$H534 - 1,AM$11-$H534>0), INDEX($AA$390:AM$390, 0, $F534) / INDEX($AA$519:BV$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F534+$H534, AN$11 <= $F534 + INDEX($AA$519:BW$519, 0, $F534)+$H534 - 1,AN$11-$H534>0), INDEX($AA$390:AN$390, 0, $F534) / INDEX($AA$519:BW$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F534+$H534, AO$11 <= $F534 + INDEX($AA$519:BX$519, 0, $F534)+$H534 - 1,AO$11-$H534>0), INDEX($AA$390:AO$390, 0, $F534) / INDEX($AA$519:BX$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F534+$H534, AP$11 <= $F534 + INDEX($AA$519:BY$519, 0, $F534)+$H534 - 1,AP$11-$H534>0), INDEX($AA$390:AP$390, 0, $F534) / INDEX($AA$519:BY$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F534+$H534, AQ$11 <= $F534 + INDEX($AA$519:BZ$519, 0, $F534)+$H534 - 1,AQ$11-$H534>0), INDEX($AA$390:AQ$390, 0, $F534) / INDEX($AA$519:BZ$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F534+$H534, AR$11 <= $F534 + INDEX($AA$519:CA$519, 0, $F534)+$H534 - 1,AR$11-$H534>0), INDEX($AA$390:AR$390, 0, $F534) / INDEX($AA$519:CA$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F534+$H534, AS$11 <= $F534 + INDEX($AA$519:CB$519, 0, $F534)+$H534 - 1,AS$11-$H534>0), INDEX($AA$390:AS$390, 0, $F534) / INDEX($AA$519:CB$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F534+$H534, AT$11 <= $F534 + INDEX($AA$519:CC$519, 0, $F534)+$H534 - 1,AT$11-$H534>0), INDEX($AA$390:AT$390, 0, $F534) / INDEX($AA$519:CC$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F534+$H534, AU$11 <= $F534 + INDEX($AA$519:CD$519, 0, $F534)+$H534 - 1,AU$11-$H534>0), INDEX($AA$390:AU$390, 0, $F534) / INDEX($AA$519:CD$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F534+$H534, AV$11 <= $F534 + INDEX($AA$519:CE$519, 0, $F534)+$H534 - 1,AV$11-$H534>0), INDEX($AA$390:AV$390, 0, $F534) / INDEX($AA$519:CE$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F534+$H534, AW$11 <= $F534 + INDEX($AA$519:CF$519, 0, $F534)+$H534 - 1,AW$11-$H534>0), INDEX($AA$390:AW$390, 0, $F534) / INDEX($AA$519:CF$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F534+$H534, AX$11 <= $F534 + INDEX($AA$519:CG$519, 0, $F534)+$H534 - 1,AX$11-$H534>0), INDEX($AA$390:AX$390, 0, $F534) / INDEX($AA$519:CG$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F534+$H534, AY$11 <= $F534 + INDEX($AA$519:CH$519, 0, $F534)+$H534 - 1,AY$11-$H534>0), INDEX($AA$390:AY$390, 0, $F534) / INDEX($AA$519:CH$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F534+$H534, AZ$11 <= $F534 + INDEX($AA$519:CI$519, 0, $F534)+$H534 - 1,AZ$11-$H534>0), INDEX($AA$390:AZ$390, 0, $F534) / INDEX($AA$519:CI$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F534+$H534, BA$11 <= $F534 + INDEX($AA$519:CJ$519, 0, $F534)+$H534 - 1,BA$11-$H534>0), INDEX($AA$390:BA$390, 0, $F534) / INDEX($AA$519:CJ$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F534+$H534, BB$11 <= $F534 + INDEX($AA$519:CK$519, 0, $F534)+$H534 - 1,BB$11-$H534>0), INDEX($AA$390:BB$390, 0, $F534) / INDEX($AA$519:CK$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F534+$H534, BC$11 <= $F534 + INDEX($AA$519:CL$519, 0, $F534)+$H534 - 1,BC$11-$H534>0), INDEX($AA$390:BC$390, 0, $F534) / INDEX($AA$519:CL$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F534+$H534, BD$11 <= $F534 + INDEX($AA$519:CM$519, 0, $F534)+$H534 - 1,BD$11-$H534>0), INDEX($AA$390:BD$390, 0, $F534) / INDEX($AA$519:CM$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F534+$H534, BE$11 <= $F534 + INDEX($AA$519:CN$519, 0, $F534)+$H534 - 1,BE$11-$H534>0), INDEX($AA$390:BE$390, 0, $F534) / INDEX($AA$519:CN$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F534+$H534, BF$11 <= $F534 + INDEX($AA$519:CO$519, 0, $F534)+$H534 - 1,BF$11-$H534>0), INDEX($AA$390:BF$390, 0, $F534) / INDEX($AA$519:CO$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F534+$H534, BG$11 <= $F534 + INDEX($AA$519:CP$519, 0, $F534)+$H534 - 1,BG$11-$H534>0), INDEX($AA$390:BG$390, 0, $F534) / INDEX($AA$519:CP$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F534+$H534, BH$11 <= $F534 + INDEX($AA$519:CQ$519, 0, $F534)+$H534 - 1,BH$11-$H534>0), INDEX($AA$390:BH$390, 0, $F534) / INDEX($AA$519:CQ$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F534+$H534, BI$11 <= $F534 + INDEX($AA$519:CR$519, 0, $F534)+$H534 - 1,BI$11-$H534>0), INDEX($AA$390:BI$390, 0, $F534) / INDEX($AA$519:CR$519, 0, $F534), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F534+$H534, BJ$11 <= $F534 + INDEX($AA$519:CS$519, 0, $F534)+$H534 - 1,BJ$11-$H534>0), INDEX($AA$390:BJ$390, 0, $F534) / INDEX($AA$519:CS$519, 0, $F534), 0)","v":0}]
[null,null,null,null," Release, Year 16",16,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F536)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F536+$H536, AA$11 <= $F536 + INDEX($AA$519:BJ$519, 0, $F536)+$H536 - 1,AA$11-$H536>0), INDEX($AA$390:AA$390, 0, $F536) / INDEX($AA$519:BJ$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F536+$H536, AB$11 <= $F536 + INDEX($AA$519:BK$519, 0, $F536)+$H536 - 1,AB$11-$H536>0), INDEX($AA$390:AB$390, 0, $F536) / INDEX($AA$519:BK$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F536+$H536, AC$11 <= $F536 + INDEX($AA$519:BL$519, 0, $F536)+$H536 - 1,AC$11-$H536>0), INDEX($AA$390:AC$390, 0, $F536) / INDEX($AA$519:BL$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F536+$H536, AD$11 <= $F536 + INDEX($AA$519:BM$519, 0, $F536)+$H536 - 1,AD$11-$H536>0), INDEX($AA$390:AD$390, 0, $F536) / INDEX($AA$519:BM$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F536+$H536, AE$11 <= $F536 + INDEX($AA$519:BN$519, 0, $F536)+$H536 - 1,AE$11-$H536>0), INDEX($AA$390:AE$390, 0, $F536) / INDEX($AA$519:BN$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F536+$H536, AF$11 <= $F536 + INDEX($AA$519:BO$519, 0, $F536)+$H536 - 1,AF$11-$H536>0), INDEX($AA$390:AF$390, 0, $F536) / INDEX($AA$519:BO$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F536+$H536, AG$11 <= $F536 + INDEX($AA$519:BP$519, 0, $F536)+$H536 - 1,AG$11-$H536>0), INDEX($AA$390:AG$390, 0, $F536) / INDEX($AA$519:BP$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F536+$H536, AH$11 <= $F536 + INDEX($AA$519:BQ$519, 0, $F536)+$H536 - 1,AH$11-$H536>0), INDEX($AA$390:AH$390, 0, $F536) / INDEX($AA$519:BQ$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F536+$H536, AI$11 <= $F536 + INDEX($AA$519:BR$519, 0, $F536)+$H536 - 1,AI$11-$H536>0), INDEX($AA$390:AI$390, 0, $F536) / INDEX($AA$519:BR$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F536+$H536, AJ$11 <= $F536 + INDEX($AA$519:BS$519, 0, $F536)+$H536 - 1,AJ$11-$H536>0), INDEX($AA$390:AJ$390, 0, $F536) / INDEX($AA$519:BS$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F536+$H536, AK$11 <= $F536 + INDEX($AA$519:BT$519, 0, $F536)+$H536 - 1,AK$11-$H536>0), INDEX($AA$390:AK$390, 0, $F536) / INDEX($AA$519:BT$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F536+$H536, AL$11 <= $F536 + INDEX($AA$519:BU$519, 0, $F536)+$H536 - 1,AL$11-$H536>0), INDEX($AA$390:AL$390, 0, $F536) / INDEX($AA$519:BU$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F536+$H536, AM$11 <= $F536 + INDEX($AA$519:BV$519, 0, $F536)+$H536 - 1,AM$11-$H536>0), INDEX($AA$390:AM$390, 0, $F536) / INDEX($AA$519:BV$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F536+$H536, AN$11 <= $F536 + INDEX($AA$519:BW$519, 0, $F536)+$H536 - 1,AN$11-$H536>0), INDEX($AA$390:AN$390, 0, $F536) / INDEX($AA$519:BW$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F536+$H536, AO$11 <= $F536 + INDEX($AA$519:BX$519, 0, $F536)+$H536 - 1,AO$11-$H536>0), INDEX($AA$390:AO$390, 0, $F536) / INDEX($AA$519:BX$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F536+$H536, AP$11 <= $F536 + INDEX($AA$519:BY$519, 0, $F536)+$H536 - 1,AP$11-$H536>0), INDEX($AA$390:AP$390, 0, $F536) / INDEX($AA$519:BY$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F536+$H536, AQ$11 <= $F536 + INDEX($AA$519:BZ$519, 0, $F536)+$H536 - 1,AQ$11-$H536>0), INDEX($AA$390:AQ$390, 0, $F536) / INDEX($AA$519:BZ$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F536+$H536, AR$11 <= $F536 + INDEX($AA$519:CA$519, 0, $F536)+$H536 - 1,AR$11-$H536>0), INDEX($AA$390:AR$390, 0, $F536) / INDEX($AA$519:CA$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F536+$H536, AS$11 <= $F536 + INDEX($AA$519:CB$519, 0, $F536)+$H536 - 1,AS$11-$H536>0), INDEX($AA$390:AS$390, 0, $F536) / INDEX($AA$519:CB$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F536+$H536, AT$11 <= $F536 + INDEX($AA$519:CC$519, 0, $F536)+$H536 - 1,AT$11-$H536>0), INDEX($AA$390:AT$390, 0, $F536) / INDEX($AA$519:CC$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F536+$H536, AU$11 <= $F536 + INDEX($AA$519:CD$519, 0, $F536)+$H536 - 1,AU$11-$H536>0), INDEX($AA$390:AU$390, 0, $F536) / INDEX($AA$519:CD$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F536+$H536, AV$11 <= $F536 + INDEX($AA$519:CE$519, 0, $F536)+$H536 - 1,AV$11-$H536>0), INDEX($AA$390:AV$390, 0, $F536) / INDEX($AA$519:CE$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F536+$H536, AW$11 <= $F536 + INDEX($AA$519:CF$519, 0, $F536)+$H536 - 1,AW$11-$H536>0), INDEX($AA$390:AW$390, 0, $F536) / INDEX($AA$519:CF$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F536+$H536, AX$11 <= $F536 + INDEX($AA$519:CG$519, 0, $F536)+$H536 - 1,AX$11-$H536>0), INDEX($AA$390:AX$390, 0, $F536) / INDEX($AA$519:CG$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F536+$H536, AY$11 <= $F536 + INDEX($AA$519:CH$519, 0, $F536)+$H536 - 1,AY$11-$H536>0), INDEX($AA$390:AY$390, 0, $F536) / INDEX($AA$519:CH$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F536+$H536, AZ$11 <= $F536 + INDEX($AA$519:CI$519, 0, $F536)+$H536 - 1,AZ$11-$H536>0), INDEX($AA$390:AZ$390, 0, $F536) / INDEX($AA$519:CI$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F536+$H536, BA$11 <= $F536 + INDEX($AA$519:CJ$519, 0, $F536)+$H536 - 1,BA$11-$H536>0), INDEX($AA$390:BA$390, 0, $F536) / INDEX($AA$519:CJ$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F536+$H536, BB$11 <= $F536 + INDEX($AA$519:CK$519, 0, $F536)+$H536 - 1,BB$11-$H536>0), INDEX($AA$390:BB$390, 0, $F536) / INDEX($AA$519:CK$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F536+$H536, BC$11 <= $F536 + INDEX($AA$519:CL$519, 0, $F536)+$H536 - 1,BC$11-$H536>0), INDEX($AA$390:BC$390, 0, $F536) / INDEX($AA$519:CL$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F536+$H536, BD$11 <= $F536 + INDEX($AA$519:CM$519, 0, $F536)+$H536 - 1,BD$11-$H536>0), INDEX($AA$390:BD$390, 0, $F536) / INDEX($AA$519:CM$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F536+$H536, BE$11 <= $F536 + INDEX($AA$519:CN$519, 0, $F536)+$H536 - 1,BE$11-$H536>0), INDEX($AA$390:BE$390, 0, $F536) / INDEX($AA$519:CN$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F536+$H536, BF$11 <= $F536 + INDEX($AA$519:CO$519, 0, $F536)+$H536 - 1,BF$11-$H536>0), INDEX($AA$390:BF$390, 0, $F536) / INDEX($AA$519:CO$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F536+$H536, BG$11 <= $F536 + INDEX($AA$519:CP$519, 0, $F536)+$H536 - 1,BG$11-$H536>0), INDEX($AA$390:BG$390, 0, $F536) / INDEX($AA$519:CP$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F536+$H536, BH$11 <= $F536 + INDEX($AA$519:CQ$519, 0, $F536)+$H536 - 1,BH$11-$H536>0), INDEX($AA$390:BH$390, 0, $F536) / INDEX($AA$519:CQ$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F536+$H536, BI$11 <= $F536 + INDEX($AA$519:CR$519, 0, $F536)+$H536 - 1,BI$11-$H536>0), INDEX($AA$390:BI$390, 0, $F536) / INDEX($AA$519:CR$519, 0, $F536), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F536+$H536, BJ$11 <= $F536 + INDEX($AA$519:CS$519, 0, $F536)+$H536 - 1,BJ$11-$H536>0), INDEX($AA$390:BJ$390, 0, $F536) / INDEX($AA$519:CS$519, 0, $F536), 0)","v":0}]
[null,null,null,null," Release, Year 19",19,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F539)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F539+$H539, AA$11 <= $F539 + INDEX($AA$519:BJ$519, 0, $F539)+$H539 - 1,AA$11-$H539>0), INDEX($AA$390:AA$390, 0, $F539) / INDEX($AA$519:BJ$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F539+$H539, AB$11 <= $F539 + INDEX($AA$519:BK$519, 0, $F539)+$H539 - 1,AB$11-$H539>0), INDEX($AA$390:AB$390, 0, $F539) / INDEX($AA$519:BK$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F539+$H539, AC$11 <= $F539 + INDEX($AA$519:BL$519, 0, $F539)+$H539 - 1,AC$11-$H539>0), INDEX($AA$390:AC$390, 0, $F539) / INDEX($AA$519:BL$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F539+$H539, AD$11 <= $F539 + INDEX($AA$519:BM$519, 0, $F539)+$H539 - 1,AD$11-$H539>0), INDEX($AA$390:AD$390, 0, $F539) / INDEX($AA$519:BM$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F539+$H539, AE$11 <= $F539 + INDEX($AA$519:BN$519, 0, $F539)+$H539 - 1,AE$11-$H539>0), INDEX($AA$390:AE$390, 0, $F539) / INDEX($AA$519:BN$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F539+$H539, AF$11 <= $F539 + INDEX($AA$519:BO$519, 0, $F539)+$H539 - 1,AF$11-$H539>0), INDEX($AA$390:AF$390, 0, $F539) / INDEX($AA$519:BO$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F539+$H539, AG$11 <= $F539 + INDEX($AA$519:BP$519, 0, $F539)+$H539 - 1,AG$11-$H539>0), INDEX($AA$390:AG$390, 0, $F539) / INDEX($AA$519:BP$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F539+$H539, AH$11 <= $F539 + INDEX($AA$519:BQ$519, 0, $F539)+$H539 - 1,AH$11-$H539>0), INDEX($AA$390:AH$390, 0, $F539) / INDEX($AA$519:BQ$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F539+$H539, AI$11 <= $F539 + INDEX($AA$519:BR$519, 0, $F539)+$H539 - 1,AI$11-$H539>0), INDEX($AA$390:AI$390, 0, $F539) / INDEX($AA$519:BR$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F539+$H539, AJ$11 <= $F539 + INDEX($AA$519:BS$519, 0, $F539)+$H539 - 1,AJ$11-$H539>0), INDEX($AA$390:AJ$390, 0, $F539) / INDEX($AA$519:BS$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F539+$H539, AK$11 <= $F539 + INDEX($AA$519:BT$519, 0, $F539)+$H539 - 1,AK$11-$H539>0), INDEX($AA$390:AK$390, 0, $F539) / INDEX($AA$519:BT$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F539+$H539, AL$11 <= $F539 + INDEX($AA$519:BU$519, 0, $F539)+$H539 - 1,AL$11-$H539>0), INDEX($AA$390:AL$390, 0, $F539) / INDEX($AA$519:BU$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F539+$H539, AM$11 <= $F539 + INDEX($AA$519:BV$519, 0, $F539)+$H539 - 1,AM$11-$H539>0), INDEX($AA$390:AM$390, 0, $F539) / INDEX($AA$519:BV$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F539+$H539, AN$11 <= $F539 + INDEX($AA$519:BW$519, 0, $F539)+$H539 - 1,AN$11-$H539>0), INDEX($AA$390:AN$390, 0, $F539) / INDEX($AA$519:BW$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F539+$H539, AO$11 <= $F539 + INDEX($AA$519:BX$519, 0, $F539)+$H539 - 1,AO$11-$H539>0), INDEX($AA$390:AO$390, 0, $F539) / INDEX($AA$519:BX$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F539+$H539, AP$11 <= $F539 + INDEX($AA$519:BY$519, 0, $F539)+$H539 - 1,AP$11-$H539>0), INDEX($AA$390:AP$390, 0, $F539) / INDEX($AA$519:BY$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F539+$H539, AQ$11 <= $F539 + INDEX($AA$519:BZ$519, 0, $F539)+$H539 - 1,AQ$11-$H539>0), INDEX($AA$390:AQ$390, 0, $F539) / INDEX($AA$519:BZ$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F539+$H539, AR$11 <= $F539 + INDEX($AA$519:CA$519, 0, $F539)+$H539 - 1,AR$11-$H539>0), INDEX($AA$390:AR$390, 0, $F539) / INDEX($AA$519:CA$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F539+$H539, AS$11 <= $F539 + INDEX($AA$519:CB$519, 0, $F539)+$H539 - 1,AS$11-$H539>0), INDEX($AA$390:AS$390, 0, $F539) / INDEX($AA$519:CB$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F539+$H539, AT$11 <= $F539 + INDEX($AA$519:CC$519, 0, $F539)+$H539 - 1,AT$11-$H539>0), INDEX($AA$390:AT$390, 0, $F539) / INDEX($AA$519:CC$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F539+$H539, AU$11 <= $F539 + INDEX($AA$519:CD$519, 0, $F539)+$H539 - 1,AU$11-$H539>0), INDEX($AA$390:AU$390, 0, $F539) / INDEX($AA$519:CD$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F539+$H539, AV$11 <= $F539 + INDEX($AA$519:CE$519, 0, $F539)+$H539 - 1,AV$11-$H539>0), INDEX($AA$390:AV$390, 0, $F539) / INDEX($AA$519:CE$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F539+$H539, AW$11 <= $F539 + INDEX($AA$519:CF$519, 0, $F539)+$H539 - 1,AW$11-$H539>0), INDEX($AA$390:AW$390, 0, $F539) / INDEX($AA$519:CF$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F539+$H539, AX$11 <= $F539 + INDEX($AA$519:CG$519, 0, $F539)+$H539 - 1,AX$11-$H539>0), INDEX($AA$390:AX$390, 0, $F539) / INDEX($AA$519:CG$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F539+$H539, AY$11 <= $F539 + INDEX($AA$519:CH$519, 0, $F539)+$H539 - 1,AY$11-$H539>0), INDEX($AA$390:AY$390, 0, $F539) / INDEX($AA$519:CH$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F539+$H539, AZ$11 <= $F539 + INDEX($AA$519:CI$519, 0, $F539)+$H539 - 1,AZ$11-$H539>0), INDEX($AA$390:AZ$390, 0, $F539) / INDEX($AA$519:CI$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F539+$H539, BA$11 <= $F539 + INDEX($AA$519:CJ$519, 0, $F539)+$H539 - 1,BA$11-$H539>0), INDEX($AA$390:BA$390, 0, $F539) / INDEX($AA$519:CJ$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F539+$H539, BB$11 <= $F539 + INDEX($AA$519:CK$519, 0, $F539)+$H539 - 1,BB$11-$H539>0), INDEX($AA$390:BB$390, 0, $F539) / INDEX($AA$519:CK$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F539+$H539, BC$11 <= $F539 + INDEX($AA$519:CL$519, 0, $F539)+$H539 - 1,BC$11-$H539>0), INDEX($AA$390:BC$390, 0, $F539) / INDEX($AA$519:CL$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F539+$H539, BD$11 <= $F539 + INDEX($AA$519:CM$519, 0, $F539)+$H539 - 1,BD$11-$H539>0), INDEX($AA$390:BD$390, 0, $F539) / INDEX($AA$519:CM$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F539+$H539, BE$11 <= $F539 + INDEX($AA$519:CN$519, 0, $F539)+$H539 - 1,BE$11-$H539>0), INDEX($AA$390:BE$390, 0, $F539) / INDEX($AA$519:CN$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F539+$H539, BF$11 <= $F539 + INDEX($AA$519:CO$519, 0, $F539)+$H539 - 1,BF$11-$H539>0), INDEX($AA$390:BF$390, 0, $F539) / INDEX($AA$519:CO$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F539+$H539, BG$11 <= $F539 + INDEX($AA$519:CP$519, 0, $F539)+$H539 - 1,BG$11-$H539>0), INDEX($AA$390:BG$390, 0, $F539) / INDEX($AA$519:CP$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F539+$H539, BH$11 <= $F539 + INDEX($AA$519:CQ$519, 0, $F539)+$H539 - 1,BH$11-$H539>0), INDEX($AA$390:BH$390, 0, $F539) / INDEX($AA$519:CQ$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F539+$H539, BI$11 <= $F539 + INDEX($AA$519:CR$519, 0, $F539)+$H539 - 1,BI$11-$H539>0), INDEX($AA$390:BI$390, 0, $F539) / INDEX($AA$519:CR$519, 0, $F539), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F539+$H539, BJ$11 <= $F539 + INDEX($AA$519:CS$519, 0, $F539)+$H539 - 1,BJ$11-$H539>0), INDEX($AA$390:BJ$390, 0, $F539) / INDEX($AA$519:CS$519, 0, $F539), 0)","v":0}]
[null,null,null,null," Release, Year 21",21,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F541)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F541+$H541, AA$11 <= $F541 + INDEX($AA$519:BJ$519, 0, $F541)+$H541 - 1,AA$11-$H541>0), INDEX($AA$390:AA$390, 0, $F541) / INDEX($AA$519:BJ$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F541+$H541, AB$11 <= $F541 + INDEX($AA$519:BK$519, 0, $F541)+$H541 - 1,AB$11-$H541>0), INDEX($AA$390:AB$390, 0, $F541) / INDEX($AA$519:BK$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F541+$H541, AC$11 <= $F541 + INDEX($AA$519:BL$519, 0, $F541)+$H541 - 1,AC$11-$H541>0), INDEX($AA$390:AC$390, 0, $F541) / INDEX($AA$519:BL$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F541+$H541, AD$11 <= $F541 + INDEX($AA$519:BM$519, 0, $F541)+$H541 - 1,AD$11-$H541>0), INDEX($AA$390:AD$390, 0, $F541) / INDEX($AA$519:BM$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F541+$H541, AE$11 <= $F541 + INDEX($AA$519:BN$519, 0, $F541)+$H541 - 1,AE$11-$H541>0), INDEX($AA$390:AE$390, 0, $F541) / INDEX($AA$519:BN$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F541+$H541, AF$11 <= $F541 + INDEX($AA$519:BO$519, 0, $F541)+$H541 - 1,AF$11-$H541>0), INDEX($AA$390:AF$390, 0, $F541) / INDEX($AA$519:BO$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F541+$H541, AG$11 <= $F541 + INDEX($AA$519:BP$519, 0, $F541)+$H541 - 1,AG$11-$H541>0), INDEX($AA$390:AG$390, 0, $F541) / INDEX($AA$519:BP$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F541+$H541, AH$11 <= $F541 + INDEX($AA$519:BQ$519, 0, $F541)+$H541 - 1,AH$11-$H541>0), INDEX($AA$390:AH$390, 0, $F541) / INDEX($AA$519:BQ$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F541+$H541, AI$11 <= $F541 + INDEX($AA$519:BR$519, 0, $F541)+$H541 - 1,AI$11-$H541>0), INDEX($AA$390:AI$390, 0, $F541) / INDEX($AA$519:BR$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F541+$H541, AJ$11 <= $F541 + INDEX($AA$519:BS$519, 0, $F541)+$H541 - 1,AJ$11-$H541>0), INDEX($AA$390:AJ$390, 0, $F541) / INDEX($AA$519:BS$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F541+$H541, AK$11 <= $F541 + INDEX($AA$519:BT$519, 0, $F541)+$H541 - 1,AK$11-$H541>0), INDEX($AA$390:AK$390, 0, $F541) / INDEX($AA$519:BT$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F541+$H541, AL$11 <= $F541 + INDEX($AA$519:BU$519, 0, $F541)+$H541 - 1,AL$11-$H541>0), INDEX($AA$390:AL$390, 0, $F541) / INDEX($AA$519:BU$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F541+$H541, AM$11 <= $F541 + INDEX($AA$519:BV$519, 0, $F541)+$H541 - 1,AM$11-$H541>0), INDEX($AA$390:AM$390, 0, $F541) / INDEX($AA$519:BV$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F541+$H541, AN$11 <= $F541 + INDEX($AA$519:BW$519, 0, $F541)+$H541 - 1,AN$11-$H541>0), INDEX($AA$390:AN$390, 0, $F541) / INDEX($AA$519:BW$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F541+$H541, AO$11 <= $F541 + INDEX($AA$519:BX$519, 0, $F541)+$H541 - 1,AO$11-$H541>0), INDEX($AA$390:AO$390, 0, $F541) / INDEX($AA$519:BX$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F541+$H541, AP$11 <= $F541 + INDEX($AA$519:BY$519, 0, $F541)+$H541 - 1,AP$11-$H541>0), INDEX($AA$390:AP$390, 0, $F541) / INDEX($AA$519:BY$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F541+$H541, AQ$11 <= $F541 + INDEX($AA$519:BZ$519, 0, $F541)+$H541 - 1,AQ$11-$H541>0), INDEX($AA$390:AQ$390, 0, $F541) / INDEX($AA$519:BZ$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F541+$H541, AR$11 <= $F541 + INDEX($AA$519:CA$519, 0, $F541)+$H541 - 1,AR$11-$H541>0), INDEX($AA$390:AR$390, 0, $F541) / INDEX($AA$519:CA$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F541+$H541, AS$11 <= $F541 + INDEX($AA$519:CB$519, 0, $F541)+$H541 - 1,AS$11-$H541>0), INDEX($AA$390:AS$390, 0, $F541) / INDEX($AA$519:CB$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F541+$H541, AT$11 <= $F541 + INDEX($AA$519:CC$519, 0, $F541)+$H541 - 1,AT$11-$H541>0), INDEX($AA$390:AT$390, 0, $F541) / INDEX($AA$519:CC$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F541+$H541, AU$11 <= $F541 + INDEX($AA$519:CD$519, 0, $F541)+$H541 - 1,AU$11-$H541>0), INDEX($AA$390:AU$390, 0, $F541) / INDEX($AA$519:CD$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F541+$H541, AV$11 <= $F541 + INDEX($AA$519:CE$519, 0, $F541)+$H541 - 1,AV$11-$H541>0), INDEX($AA$390:AV$390, 0, $F541) / INDEX($AA$519:CE$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F541+$H541, AW$11 <= $F541 + INDEX($AA$519:CF$519, 0, $F541)+$H541 - 1,AW$11-$H541>0), INDEX($AA$390:AW$390, 0, $F541) / INDEX($AA$519:CF$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F541+$H541, AX$11 <= $F541 + INDEX($AA$519:CG$519, 0, $F541)+$H541 - 1,AX$11-$H541>0), INDEX($AA$390:AX$390, 0, $F541) / INDEX($AA$519:CG$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F541+$H541, AY$11 <= $F541 + INDEX($AA$519:CH$519, 0, $F541)+$H541 - 1,AY$11-$H541>0), INDEX($AA$390:AY$390, 0, $F541) / INDEX($AA$519:CH$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F541+$H541, AZ$11 <= $F541 + INDEX($AA$519:CI$519, 0, $F541)+$H541 - 1,AZ$11-$H541>0), INDEX($AA$390:AZ$390, 0, $F541) / INDEX($AA$519:CI$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F541+$H541, BA$11 <= $F541 + INDEX($AA$519:CJ$519, 0, $F541)+$H541 - 1,BA$11-$H541>0), INDEX($AA$390:BA$390, 0, $F541) / INDEX($AA$519:CJ$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F541+$H541, BB$11 <= $F541 + INDEX($AA$519:CK$519, 0, $F541)+$H541 - 1,BB$11-$H541>0), INDEX($AA$390:BB$390, 0, $F541) / INDEX($AA$519:CK$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F541+$H541, BC$11 <= $F541 + INDEX($AA$519:CL$519, 0, $F541)+$H541 - 1,BC$11-$H541>0), INDEX($AA$390:BC$390, 0, $F541) / INDEX($AA$519:CL$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F541+$H541, BD$11 <= $F541 + INDEX($AA$519:CM$519, 0, $F541)+$H541 - 1,BD$11-$H541>0), INDEX($AA$390:BD$390, 0, $F541) / INDEX($AA$519:CM$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F541+$H541, BE$11 <= $F541 + INDEX($AA$519:CN$519, 0, $F541)+$H541 - 1,BE$11-$H541>0), INDEX($AA$390:BE$390, 0, $F541) / INDEX($AA$519:CN$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F541+$H541, BF$11 <= $F541 + INDEX($AA$519:CO$519, 0, $F541)+$H541 - 1,BF$11-$H541>0), INDEX($AA$390:BF$390, 0, $F541) / INDEX($AA$519:CO$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F541+$H541, BG$11 <= $F541 + INDEX($AA$519:CP$519, 0, $F541)+$H541 - 1,BG$11-$H541>0), INDEX($AA$390:BG$390, 0, $F541) / INDEX($AA$519:CP$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F541+$H541, BH$11 <= $F541 + INDEX($AA$519:CQ$519, 0, $F541)+$H541 - 1,BH$11-$H541>0), INDEX($AA$390:BH$390, 0, $F541) / INDEX($AA$519:CQ$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F541+$H541, BI$11 <= $F541 + INDEX($AA$519:CR$519, 0, $F541)+$H541 - 1,BI$11-$H541>0), INDEX($AA$390:BI$390, 0, $F541) / INDEX($AA$519:CR$519, 0, $F541), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F541+$H541, BJ$11 <= $F541 + INDEX($AA$519:CS$519, 0, $F541)+$H541 - 1,BJ$11-$H541>0), INDEX($AA$390:BJ$390, 0, $F541) / INDEX($AA$519:CS$519, 0, $F541), 0)","v":0}]
[null,null,null,null," Release, Year 22",22,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F542)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F542+$H542, AA$11 <= $F542 + INDEX($AA$519:BJ$519, 0, $F542)+$H542 - 1,AA$11-$H542>0), INDEX($AA$390:AA$390, 0, $F542) / INDEX($AA$519:BJ$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F542+$H542, AB$11 <= $F542 + INDEX($AA$519:BK$519, 0, $F542)+$H542 - 1,AB$11-$H542>0), INDEX($AA$390:AB$390, 0, $F542) / INDEX($AA$519:BK$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F542+$H542, AC$11 <= $F542 + INDEX($AA$519:BL$519, 0, $F542)+$H542 - 1,AC$11-$H542>0), INDEX($AA$390:AC$390, 0, $F542) / INDEX($AA$519:BL$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F542+$H542, AD$11 <= $F542 + INDEX($AA$519:BM$519, 0, $F542)+$H542 - 1,AD$11-$H542>0), INDEX($AA$390:AD$390, 0, $F542) / INDEX($AA$519:BM$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F542+$H542, AE$11 <= $F542 + INDEX($AA$519:BN$519, 0, $F542)+$H542 - 1,AE$11-$H542>0), INDEX($AA$390:AE$390, 0, $F542) / INDEX($AA$519:BN$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F542+$H542, AF$11 <= $F542 + INDEX($AA$519:BO$519, 0, $F542)+$H542 - 1,AF$11-$H542>0), INDEX($AA$390:AF$390, 0, $F542) / INDEX($AA$519:BO$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F542+$H542, AG$11 <= $F542 + INDEX($AA$519:BP$519, 0, $F542)+$H542 - 1,AG$11-$H542>0), INDEX($AA$390:AG$390, 0, $F542) / INDEX($AA$519:BP$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F542+$H542, AH$11 <= $F542 + INDEX($AA$519:BQ$519, 0, $F542)+$H542 - 1,AH$11-$H542>0), INDEX($AA$390:AH$390, 0, $F542) / INDEX($AA$519:BQ$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F542+$H542, AI$11 <= $F542 + INDEX($AA$519:BR$519, 0, $F542)+$H542 - 1,AI$11-$H542>0), INDEX($AA$390:AI$390, 0, $F542) / INDEX($AA$519:BR$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F542+$H542, AJ$11 <= $F542 + INDEX($AA$519:BS$519, 0, $F542)+$H542 - 1,AJ$11-$H542>0), INDEX($AA$390:AJ$390, 0, $F542) / INDEX($AA$519:BS$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F542+$H542, AK$11 <= $F542 + INDEX($AA$519:BT$519, 0, $F542)+$H542 - 1,AK$11-$H542>0), INDEX($AA$390:AK$390, 0, $F542) / INDEX($AA$519:BT$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F542+$H542, AL$11 <= $F542 + INDEX($AA$519:BU$519, 0, $F542)+$H542 - 1,AL$11-$H542>0), INDEX($AA$390:AL$390, 0, $F542) / INDEX($AA$519:BU$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F542+$H542, AM$11 <= $F542 + INDEX($AA$519:BV$519, 0, $F542)+$H542 - 1,AM$11-$H542>0), INDEX($AA$390:AM$390, 0, $F542) / INDEX($AA$519:BV$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F542+$H542, AN$11 <= $F542 + INDEX($AA$519:BW$519, 0, $F542)+$H542 - 1,AN$11-$H542>0), INDEX($AA$390:AN$390, 0, $F542) / INDEX($AA$519:BW$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F542+$H542, AO$11 <= $F542 + INDEX($AA$519:BX$519, 0, $F542)+$H542 - 1,AO$11-$H542>0), INDEX($AA$390:AO$390, 0, $F542) / INDEX($AA$519:BX$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F542+$H542, AP$11 <= $F542 + INDEX($AA$519:BY$519, 0, $F542)+$H542 - 1,AP$11-$H542>0), INDEX($AA$390:AP$390, 0, $F542) / INDEX($AA$519:BY$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F542+$H542, AQ$11 <= $F542 + INDEX($AA$519:BZ$519, 0, $F542)+$H542 - 1,AQ$11-$H542>0), INDEX($AA$390:AQ$390, 0, $F542) / INDEX($AA$519:BZ$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F542+$H542, AR$11 <= $F542 + INDEX($AA$519:CA$519, 0, $F542)+$H542 - 1,AR$11-$H542>0), INDEX($AA$390:AR$390, 0, $F542) / INDEX($AA$519:CA$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F542+$H542, AS$11 <= $F542 + INDEX($AA$519:CB$519, 0, $F542)+$H542 - 1,AS$11-$H542>0), INDEX($AA$390:AS$390, 0, $F542) / INDEX($AA$519:CB$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F542+$H542, AT$11 <= $F542 + INDEX($AA$519:CC$519, 0, $F542)+$H542 - 1,AT$11-$H542>0), INDEX($AA$390:AT$390, 0, $F542) / INDEX($AA$519:CC$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F542+$H542, AU$11 <= $F542 + INDEX($AA$519:CD$519, 0, $F542)+$H542 - 1,AU$11-$H542>0), INDEX($AA$390:AU$390, 0, $F542) / INDEX($AA$519:CD$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F542+$H542, AV$11 <= $F542 + INDEX($AA$519:CE$519, 0, $F542)+$H542 - 1,AV$11-$H542>0), INDEX($AA$390:AV$390, 0, $F542) / INDEX($AA$519:CE$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F542+$H542, AW$11 <= $F542 + INDEX($AA$519:CF$519, 0, $F542)+$H542 - 1,AW$11-$H542>0), INDEX($AA$390:AW$390, 0, $F542) / INDEX($AA$519:CF$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F542+$H542, AX$11 <= $F542 + INDEX($AA$519:CG$519, 0, $F542)+$H542 - 1,AX$11-$H542>0), INDEX($AA$390:AX$390, 0, $F542) / INDEX($AA$519:CG$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F542+$H542, AY$11 <= $F542 + INDEX($AA$519:CH$519, 0, $F542)+$H542 - 1,AY$11-$H542>0), INDEX($AA$390:AY$390, 0, $F542) / INDEX($AA$519:CH$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F542+$H542, AZ$11 <= $F542 + INDEX($AA$519:CI$519, 0, $F542)+$H542 - 1,AZ$11-$H542>0), INDEX($AA$390:AZ$390, 0, $F542) / INDEX($AA$519:CI$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F542+$H542, BA$11 <= $F542 + INDEX($AA$519:CJ$519, 0, $F542)+$H542 - 1,BA$11-$H542>0), INDEX($AA$390:BA$390, 0, $F542) / INDEX($AA$519:CJ$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F542+$H542, BB$11 <= $F542 + INDEX($AA$519:CK$519, 0, $F542)+$H542 - 1,BB$11-$H542>0), INDEX($AA$390:BB$390, 0, $F542) / INDEX($AA$519:CK$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F542+$H542, BC$11 <= $F542 + INDEX($AA$519:CL$519, 0, $F542)+$H542 - 1,BC$11-$H542>0), INDEX($AA$390:BC$390, 0, $F542) / INDEX($AA$519:CL$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F542+$H542, BD$11 <= $F542 + INDEX($AA$519:CM$519, 0, $F542)+$H542 - 1,BD$11-$H542>0), INDEX($AA$390:BD$390, 0, $F542) / INDEX($AA$519:CM$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F542+$H542, BE$11 <= $F542 + INDEX($AA$519:CN$519, 0, $F542)+$H542 - 1,BE$11-$H542>0), INDEX($AA$390:BE$390, 0, $F542) / INDEX($AA$519:CN$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F542+$H542, BF$11 <= $F542 + INDEX($AA$519:CO$519, 0, $F542)+$H542 - 1,BF$11-$H542>0), INDEX($AA$390:BF$390, 0, $F542) / INDEX($AA$519:CO$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F542+$H542, BG$11 <= $F542 + INDEX($AA$519:CP$519, 0, $F542)+$H542 - 1,BG$11-$H542>0), INDEX($AA$390:BG$390, 0, $F542) / INDEX($AA$519:CP$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F542+$H542, BH$11 <= $F542 + INDEX($AA$519:CQ$519, 0, $F542)+$H542 - 1,BH$11-$H542>0), INDEX($AA$390:BH$390, 0, $F542) / INDEX($AA$519:CQ$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F542+$H542, BI$11 <= $F542 + INDEX($AA$519:CR$519, 0, $F542)+$H542 - 1,BI$11-$H542>0), INDEX($AA$390:BI$390, 0, $F542) / INDEX($AA$519:CR$519, 0, $F542), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F542+$H542, BJ$11 <= $F542 + INDEX($AA$519:CS$519, 0, $F542)+$H542 - 1,BJ$11-$H542>0), INDEX($AA$390:BJ$390, 0, $F542) / INDEX($AA$519:CS$519, 0, $F542), 0)","v":0}]
[null,null,null,null," Release, Year 26",26,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F546)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F546+$H546, AA$11 <= $F546 + INDEX($AA$519:BJ$519, 0, $F546)+$H546 - 1,AA$11-$H546>0), INDEX($AA$390:AA$390, 0, $F546) / INDEX($AA$519:BJ$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F546+$H546, AB$11 <= $F546 + INDEX($AA$519:BK$519, 0, $F546)+$H546 - 1,AB$11-$H546>0), INDEX($AA$390:AB$390, 0, $F546) / INDEX($AA$519:BK$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F546+$H546, AC$11 <= $F546 + INDEX($AA$519:BL$519, 0, $F546)+$H546 - 1,AC$11-$H546>0), INDEX($AA$390:AC$390, 0, $F546) / INDEX($AA$519:BL$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F546+$H546, AD$11 <= $F546 + INDEX($AA$519:BM$519, 0, $F546)+$H546 - 1,AD$11-$H546>0), INDEX($AA$390:AD$390, 0, $F546) / INDEX($AA$519:BM$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F546+$H546, AE$11 <= $F546 + INDEX($AA$519:BN$519, 0, $F546)+$H546 - 1,AE$11-$H546>0), INDEX($AA$390:AE$390, 0, $F546) / INDEX($AA$519:BN$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F546+$H546, AF$11 <= $F546 + INDEX($AA$519:BO$519, 0, $F546)+$H546 - 1,AF$11-$H546>0), INDEX($AA$390:AF$390, 0, $F546) / INDEX($AA$519:BO$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F546+$H546, AG$11 <= $F546 + INDEX($AA$519:BP$519, 0, $F546)+$H546 - 1,AG$11-$H546>0), INDEX($AA$390:AG$390, 0, $F546) / INDEX($AA$519:BP$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F546+$H546, AH$11 <= $F546 + INDEX($AA$519:BQ$519, 0, $F546)+$H546 - 1,AH$11-$H546>0), INDEX($AA$390:AH$390, 0, $F546) / INDEX($AA$519:BQ$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F546+$H546, AI$11 <= $F546 + INDEX($AA$519:BR$519, 0, $F546)+$H546 - 1,AI$11-$H546>0), INDEX($AA$390:AI$390, 0, $F546) / INDEX($AA$519:BR$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F546+$H546, AJ$11 <= $F546 + INDEX($AA$519:BS$519, 0, $F546)+$H546 - 1,AJ$11-$H546>0), INDEX($AA$390:AJ$390, 0, $F546) / INDEX($AA$519:BS$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F546+$H546, AK$11 <= $F546 + INDEX($AA$519:BT$519, 0, $F546)+$H546 - 1,AK$11-$H546>0), INDEX($AA$390:AK$390, 0, $F546) / INDEX($AA$519:BT$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F546+$H546, AL$11 <= $F546 + INDEX($AA$519:BU$519, 0, $F546)+$H546 - 1,AL$11-$H546>0), INDEX($AA$390:AL$390, 0, $F546) / INDEX($AA$519:BU$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F546+$H546, AM$11 <= $F546 + INDEX($AA$519:BV$519, 0, $F546)+$H546 - 1,AM$11-$H546>0), INDEX($AA$390:AM$390, 0, $F546) / INDEX($AA$519:BV$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F546+$H546, AN$11 <= $F546 + INDEX($AA$519:BW$519, 0, $F546)+$H546 - 1,AN$11-$H546>0), INDEX($AA$390:AN$390, 0, $F546) / INDEX($AA$519:BW$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F546+$H546, AO$11 <= $F546 + INDEX($AA$519:BX$519, 0, $F546)+$H546 - 1,AO$11-$H546>0), INDEX($AA$390:AO$390, 0, $F546) / INDEX($AA$519:BX$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F546+$H546, AP$11 <= $F546 + INDEX($AA$519:BY$519, 0, $F546)+$H546 - 1,AP$11-$H546>0), INDEX($AA$390:AP$390, 0, $F546) / INDEX($AA$519:BY$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F546+$H546, AQ$11 <= $F546 + INDEX($AA$519:BZ$519, 0, $F546)+$H546 - 1,AQ$11-$H546>0), INDEX($AA$390:AQ$390, 0, $F546) / INDEX($AA$519:BZ$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F546+$H546, AR$11 <= $F546 + INDEX($AA$519:CA$519, 0, $F546)+$H546 - 1,AR$11-$H546>0), INDEX($AA$390:AR$390, 0, $F546) / INDEX($AA$519:CA$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F546+$H546, AS$11 <= $F546 + INDEX($AA$519:CB$519, 0, $F546)+$H546 - 1,AS$11-$H546>0), INDEX($AA$390:AS$390, 0, $F546) / INDEX($AA$519:CB$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F546+$H546, AT$11 <= $F546 + INDEX($AA$519:CC$519, 0, $F546)+$H546 - 1,AT$11-$H546>0), INDEX($AA$390:AT$390, 0, $F546) / INDEX($AA$519:CC$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F546+$H546, AU$11 <= $F546 + INDEX($AA$519:CD$519, 0, $F546)+$H546 - 1,AU$11-$H546>0), INDEX($AA$390:AU$390, 0, $F546) / INDEX($AA$519:CD$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F546+$H546, AV$11 <= $F546 + INDEX($AA$519:CE$519, 0, $F546)+$H546 - 1,AV$11-$H546>0), INDEX($AA$390:AV$390, 0, $F546) / INDEX($AA$519:CE$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F546+$H546, AW$11 <= $F546 + INDEX($AA$519:CF$519, 0, $F546)+$H546 - 1,AW$11-$H546>0), INDEX($AA$390:AW$390, 0, $F546) / INDEX($AA$519:CF$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F546+$H546, AX$11 <= $F546 + INDEX($AA$519:CG$519, 0, $F546)+$H546 - 1,AX$11-$H546>0), INDEX($AA$390:AX$390, 0, $F546) / INDEX($AA$519:CG$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F546+$H546, AY$11 <= $F546 + INDEX($AA$519:CH$519, 0, $F546)+$H546 - 1,AY$11-$H546>0), INDEX($AA$390:AY$390, 0, $F546) / INDEX($AA$519:CH$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F546+$H546, AZ$11 <= $F546 + INDEX($AA$519:CI$519, 0, $F546)+$H546 - 1,AZ$11-$H546>0), INDEX($AA$390:AZ$390, 0, $F546) / INDEX($AA$519:CI$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F546+$H546, BA$11 <= $F546 + INDEX($AA$519:CJ$519, 0, $F546)+$H546 - 1,BA$11-$H546>0), INDEX($AA$390:BA$390, 0, $F546) / INDEX($AA$519:CJ$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F546+$H546, BB$11 <= $F546 + INDEX($AA$519:CK$519, 0, $F546)+$H546 - 1,BB$11-$H546>0), INDEX($AA$390:BB$390, 0, $F546) / INDEX($AA$519:CK$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F546+$H546, BC$11 <= $F546 + INDEX($AA$519:CL$519, 0, $F546)+$H546 - 1,BC$11-$H546>0), INDEX($AA$390:BC$390, 0, $F546) / INDEX($AA$519:CL$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F546+$H546, BD$11 <= $F546 + INDEX($AA$519:CM$519, 0, $F546)+$H546 - 1,BD$11-$H546>0), INDEX($AA$390:BD$390, 0, $F546) / INDEX($AA$519:CM$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F546+$H546, BE$11 <= $F546 + INDEX($AA$519:CN$519, 0, $F546)+$H546 - 1,BE$11-$H546>0), INDEX($AA$390:BE$390, 0, $F546) / INDEX($AA$519:CN$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F546+$H546, BF$11 <= $F546 + INDEX($AA$519:CO$519, 0, $F546)+$H546 - 1,BF$11-$H546>0), INDEX($AA$390:BF$390, 0, $F546) / INDEX($AA$519:CO$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F546+$H546, BG$11 <= $F546 + INDEX($AA$519:CP$519, 0, $F546)+$H546 - 1,BG$11-$H546>0), INDEX($AA$390:BG$390, 0, $F546) / INDEX($AA$519:CP$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F546+$H546, BH$11 <= $F546 + INDEX($AA$519:CQ$519, 0, $F546)+$H546 - 1,BH$11-$H546>0), INDEX($AA$390:BH$390, 0, $F546) / INDEX($AA$519:CQ$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F546+$H546, BI$11 <= $F546 + INDEX($AA$519:CR$519, 0, $F546)+$H546 - 1,BI$11-$H546>0), INDEX($AA$390:BI$390, 0, $F546) / INDEX($AA$519:CR$519, 0, $F546), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F546+$H546, BJ$11 <= $F546 + INDEX($AA$519:CS$519, 0, $F546)+$H546 - 1,BJ$11-$H546>0), INDEX($AA$390:BJ$390, 0, $F546) / INDEX($AA$519:CS$519, 0, $F546), 0)","v":0}]
[null,null,null,null," Release, Year 28",28,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F548)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F548+$H548, AA$11 <= $F548 + INDEX($AA$519:BJ$519, 0, $F548)+$H548 - 1,AA$11-$H548>0), INDEX($AA$390:AA$390, 0, $F548) / INDEX($AA$519:BJ$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F548+$H548, AB$11 <= $F548 + INDEX($AA$519:BK$519, 0, $F548)+$H548 - 1,AB$11-$H548>0), INDEX($AA$390:AB$390, 0, $F548) / INDEX($AA$519:BK$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F548+$H548, AC$11 <= $F548 + INDEX($AA$519:BL$519, 0, $F548)+$H548 - 1,AC$11-$H548>0), INDEX($AA$390:AC$390, 0, $F548) / INDEX($AA$519:BL$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F548+$H548, AD$11 <= $F548 + INDEX($AA$519:BM$519, 0, $F548)+$H548 - 1,AD$11-$H548>0), INDEX($AA$390:AD$390, 0, $F548) / INDEX($AA$519:BM$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F548+$H548, AE$11 <= $F548 + INDEX($AA$519:BN$519, 0, $F548)+$H548 - 1,AE$11-$H548>0), INDEX($AA$390:AE$390, 0, $F548) / INDEX($AA$519:BN$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F548+$H548, AF$11 <= $F548 + INDEX($AA$519:BO$519, 0, $F548)+$H548 - 1,AF$11-$H548>0), INDEX($AA$390:AF$390, 0, $F548) / INDEX($AA$519:BO$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F548+$H548, AG$11 <= $F548 + INDEX($AA$519:BP$519, 0, $F548)+$H548 - 1,AG$11-$H548>0), INDEX($AA$390:AG$390, 0, $F548) / INDEX($AA$519:BP$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F548+$H548, AH$11 <= $F548 + INDEX($AA$519:BQ$519, 0, $F548)+$H548 - 1,AH$11-$H548>0), INDEX($AA$390:AH$390, 0, $F548) / INDEX($AA$519:BQ$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F548+$H548, AI$11 <= $F548 + INDEX($AA$519:BR$519, 0, $F548)+$H548 - 1,AI$11-$H548>0), INDEX($AA$390:AI$390, 0, $F548) / INDEX($AA$519:BR$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F548+$H548, AJ$11 <= $F548 + INDEX($AA$519:BS$519, 0, $F548)+$H548 - 1,AJ$11-$H548>0), INDEX($AA$390:AJ$390, 0, $F548) / INDEX($AA$519:BS$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F548+$H548, AK$11 <= $F548 + INDEX($AA$519:BT$519, 0, $F548)+$H548 - 1,AK$11-$H548>0), INDEX($AA$390:AK$390, 0, $F548) / INDEX($AA$519:BT$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F548+$H548, AL$11 <= $F548 + INDEX($AA$519:BU$519, 0, $F548)+$H548 - 1,AL$11-$H548>0), INDEX($AA$390:AL$390, 0, $F548) / INDEX($AA$519:BU$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F548+$H548, AM$11 <= $F548 + INDEX($AA$519:BV$519, 0, $F548)+$H548 - 1,AM$11-$H548>0), INDEX($AA$390:AM$390, 0, $F548) / INDEX($AA$519:BV$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F548+$H548, AN$11 <= $F548 + INDEX($AA$519:BW$519, 0, $F548)+$H548 - 1,AN$11-$H548>0), INDEX($AA$390:AN$390, 0, $F548) / INDEX($AA$519:BW$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F548+$H548, AO$11 <= $F548 + INDEX($AA$519:BX$519, 0, $F548)+$H548 - 1,AO$11-$H548>0), INDEX($AA$390:AO$390, 0, $F548) / INDEX($AA$519:BX$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F548+$H548, AP$11 <= $F548 + INDEX($AA$519:BY$519, 0, $F548)+$H548 - 1,AP$11-$H548>0), INDEX($AA$390:AP$390, 0, $F548) / INDEX($AA$519:BY$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F548+$H548, AQ$11 <= $F548 + INDEX($AA$519:BZ$519, 0, $F548)+$H548 - 1,AQ$11-$H548>0), INDEX($AA$390:AQ$390, 0, $F548) / INDEX($AA$519:BZ$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F548+$H548, AR$11 <= $F548 + INDEX($AA$519:CA$519, 0, $F548)+$H548 - 1,AR$11-$H548>0), INDEX($AA$390:AR$390, 0, $F548) / INDEX($AA$519:CA$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F548+$H548, AS$11 <= $F548 + INDEX($AA$519:CB$519, 0, $F548)+$H548 - 1,AS$11-$H548>0), INDEX($AA$390:AS$390, 0, $F548) / INDEX($AA$519:CB$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F548+$H548, AT$11 <= $F548 + INDEX($AA$519:CC$519, 0, $F548)+$H548 - 1,AT$11-$H548>0), INDEX($AA$390:AT$390, 0, $F548) / INDEX($AA$519:CC$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F548+$H548, AU$11 <= $F548 + INDEX($AA$519:CD$519, 0, $F548)+$H548 - 1,AU$11-$H548>0), INDEX($AA$390:AU$390, 0, $F548) / INDEX($AA$519:CD$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F548+$H548, AV$11 <= $F548 + INDEX($AA$519:CE$519, 0, $F548)+$H548 - 1,AV$11-$H548>0), INDEX($AA$390:AV$390, 0, $F548) / INDEX($AA$519:CE$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F548+$H548, AW$11 <= $F548 + INDEX($AA$519:CF$519, 0, $F548)+$H548 - 1,AW$11-$H548>0), INDEX($AA$390:AW$390, 0, $F548) / INDEX($AA$519:CF$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F548+$H548, AX$11 <= $F548 + INDEX($AA$519:CG$519, 0, $F548)+$H548 - 1,AX$11-$H548>0), INDEX($AA$390:AX$390, 0, $F548) / INDEX($AA$519:CG$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F548+$H548, AY$11 <= $F548 + INDEX($AA$519:CH$519, 0, $F548)+$H548 - 1,AY$11-$H548>0), INDEX($AA$390:AY$390, 0, $F548) / INDEX($AA$519:CH$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F548+$H548, AZ$11 <= $F548 + INDEX($AA$519:CI$519, 0, $F548)+$H548 - 1,AZ$11-$H548>0), INDEX($AA$390:AZ$390, 0, $F548) / INDEX($AA$519:CI$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F548+$H548, BA$11 <= $F548 + INDEX($AA$519:CJ$519, 0, $F548)+$H548 - 1,BA$11-$H548>0), INDEX($AA$390:BA$390, 0, $F548) / INDEX($AA$519:CJ$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F548+$H548, BB$11 <= $F548 + INDEX($AA$519:CK$519, 0, $F548)+$H548 - 1,BB$11-$H548>0), INDEX($AA$390:BB$390, 0, $F548) / INDEX($AA$519:CK$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F548+$H548, BC$11 <= $F548 + INDEX($AA$519:CL$519, 0, $F548)+$H548 - 1,BC$11-$H548>0), INDEX($AA$390:BC$390, 0, $F548) / INDEX($AA$519:CL$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F548+$H548, BD$11 <= $F548 + INDEX($AA$519:CM$519, 0, $F548)+$H548 - 1,BD$11-$H548>0), INDEX($AA$390:BD$390, 0, $F548) / INDEX($AA$519:CM$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F548+$H548, BE$11 <= $F548 + INDEX($AA$519:CN$519, 0, $F548)+$H548 - 1,BE$11-$H548>0), INDEX($AA$390:BE$390, 0, $F548) / INDEX($AA$519:CN$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F548+$H548, BF$11 <= $F548 + INDEX($AA$519:CO$519, 0, $F548)+$H548 - 1,BF$11-$H548>0), INDEX($AA$390:BF$390, 0, $F548) / INDEX($AA$519:CO$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F548+$H548, BG$11 <= $F548 + INDEX($AA$519:CP$519, 0, $F548)+$H548 - 1,BG$11-$H548>0), INDEX($AA$390:BG$390, 0, $F548) / INDEX($AA$519:CP$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F548+$H548, BH$11 <= $F548 + INDEX($AA$519:CQ$519, 0, $F548)+$H548 - 1,BH$11-$H548>0), INDEX($AA$390:BH$390, 0, $F548) / INDEX($AA$519:CQ$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F548+$H548, BI$11 <= $F548 + INDEX($AA$519:CR$519, 0, $F548)+$H548 - 1,BI$11-$H548>0), INDEX($AA$390:BI$390, 0, $F548) / INDEX($AA$519:CR$519, 0, $F548), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F548+$H548, BJ$11 <= $F548 + INDEX($AA$519:CS$519, 0, $F548)+$H548 - 1,BJ$11-$H548>0), INDEX($AA$390:BJ$390, 0, $F548) / INDEX($AA$519:CS$519, 0, $F548), 0)","v":0}]
[null,null,null,null," Release, Year 31",31,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F551)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F551+$H551, AA$11 <= $F551 + INDEX($AA$519:BJ$519, 0, $F551)+$H551 - 1,AA$11-$H551>0), INDEX($AA$390:AA$390, 0, $F551) / INDEX($AA$519:BJ$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F551+$H551, AB$11 <= $F551 + INDEX($AA$519:BK$519, 0, $F551)+$H551 - 1,AB$11-$H551>0), INDEX($AA$390:AB$390, 0, $F551) / INDEX($AA$519:BK$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F551+$H551, AC$11 <= $F551 + INDEX($AA$519:BL$519, 0, $F551)+$H551 - 1,AC$11-$H551>0), INDEX($AA$390:AC$390, 0, $F551) / INDEX($AA$519:BL$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F551+$H551, AD$11 <= $F551 + INDEX($AA$519:BM$519, 0, $F551)+$H551 - 1,AD$11-$H551>0), INDEX($AA$390:AD$390, 0, $F551) / INDEX($AA$519:BM$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F551+$H551, AE$11 <= $F551 + INDEX($AA$519:BN$519, 0, $F551)+$H551 - 1,AE$11-$H551>0), INDEX($AA$390:AE$390, 0, $F551) / INDEX($AA$519:BN$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F551+$H551, AF$11 <= $F551 + INDEX($AA$519:BO$519, 0, $F551)+$H551 - 1,AF$11-$H551>0), INDEX($AA$390:AF$390, 0, $F551) / INDEX($AA$519:BO$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F551+$H551, AG$11 <= $F551 + INDEX($AA$519:BP$519, 0, $F551)+$H551 - 1,AG$11-$H551>0), INDEX($AA$390:AG$390, 0, $F551) / INDEX($AA$519:BP$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F551+$H551, AH$11 <= $F551 + INDEX($AA$519:BQ$519, 0, $F551)+$H551 - 1,AH$11-$H551>0), INDEX($AA$390:AH$390, 0, $F551) / INDEX($AA$519:BQ$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F551+$H551, AI$11 <= $F551 + INDEX($AA$519:BR$519, 0, $F551)+$H551 - 1,AI$11-$H551>0), INDEX($AA$390:AI$390, 0, $F551) / INDEX($AA$519:BR$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F551+$H551, AJ$11 <= $F551 + INDEX($AA$519:BS$519, 0, $F551)+$H551 - 1,AJ$11-$H551>0), INDEX($AA$390:AJ$390, 0, $F551) / INDEX($AA$519:BS$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F551+$H551, AK$11 <= $F551 + INDEX($AA$519:BT$519, 0, $F551)+$H551 - 1,AK$11-$H551>0), INDEX($AA$390:AK$390, 0, $F551) / INDEX($AA$519:BT$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F551+$H551, AL$11 <= $F551 + INDEX($AA$519:BU$519, 0, $F551)+$H551 - 1,AL$11-$H551>0), INDEX($AA$390:AL$390, 0, $F551) / INDEX($AA$519:BU$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F551+$H551, AM$11 <= $F551 + INDEX($AA$519:BV$519, 0, $F551)+$H551 - 1,AM$11-$H551>0), INDEX($AA$390:AM$390, 0, $F551) / INDEX($AA$519:BV$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F551+$H551, AN$11 <= $F551 + INDEX($AA$519:BW$519, 0, $F551)+$H551 - 1,AN$11-$H551>0), INDEX($AA$390:AN$390, 0, $F551) / INDEX($AA$519:BW$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F551+$H551, AO$11 <= $F551 + INDEX($AA$519:BX$519, 0, $F551)+$H551 - 1,AO$11-$H551>0), INDEX($AA$390:AO$390, 0, $F551) / INDEX($AA$519:BX$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F551+$H551, AP$11 <= $F551 + INDEX($AA$519:BY$519, 0, $F551)+$H551 - 1,AP$11-$H551>0), INDEX($AA$390:AP$390, 0, $F551) / INDEX($AA$519:BY$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F551+$H551, AQ$11 <= $F551 + INDEX($AA$519:BZ$519, 0, $F551)+$H551 - 1,AQ$11-$H551>0), INDEX($AA$390:AQ$390, 0, $F551) / INDEX($AA$519:BZ$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F551+$H551, AR$11 <= $F551 + INDEX($AA$519:CA$519, 0, $F551)+$H551 - 1,AR$11-$H551>0), INDEX($AA$390:AR$390, 0, $F551) / INDEX($AA$519:CA$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F551+$H551, AS$11 <= $F551 + INDEX($AA$519:CB$519, 0, $F551)+$H551 - 1,AS$11-$H551>0), INDEX($AA$390:AS$390, 0, $F551) / INDEX($AA$519:CB$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F551+$H551, AT$11 <= $F551 + INDEX($AA$519:CC$519, 0, $F551)+$H551 - 1,AT$11-$H551>0), INDEX($AA$390:AT$390, 0, $F551) / INDEX($AA$519:CC$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F551+$H551, AU$11 <= $F551 + INDEX($AA$519:CD$519, 0, $F551)+$H551 - 1,AU$11-$H551>0), INDEX($AA$390:AU$390, 0, $F551) / INDEX($AA$519:CD$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F551+$H551, AV$11 <= $F551 + INDEX($AA$519:CE$519, 0, $F551)+$H551 - 1,AV$11-$H551>0), INDEX($AA$390:AV$390, 0, $F551) / INDEX($AA$519:CE$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F551+$H551, AW$11 <= $F551 + INDEX($AA$519:CF$519, 0, $F551)+$H551 - 1,AW$11-$H551>0), INDEX($AA$390:AW$390, 0, $F551) / INDEX($AA$519:CF$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F551+$H551, AX$11 <= $F551 + INDEX($AA$519:CG$519, 0, $F551)+$H551 - 1,AX$11-$H551>0), INDEX($AA$390:AX$390, 0, $F551) / INDEX($AA$519:CG$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F551+$H551, AY$11 <= $F551 + INDEX($AA$519:CH$519, 0, $F551)+$H551 - 1,AY$11-$H551>0), INDEX($AA$390:AY$390, 0, $F551) / INDEX($AA$519:CH$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F551+$H551, AZ$11 <= $F551 + INDEX($AA$519:CI$519, 0, $F551)+$H551 - 1,AZ$11-$H551>0), INDEX($AA$390:AZ$390, 0, $F551) / INDEX($AA$519:CI$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F551+$H551, BA$11 <= $F551 + INDEX($AA$519:CJ$519, 0, $F551)+$H551 - 1,BA$11-$H551>0), INDEX($AA$390:BA$390, 0, $F551) / INDEX($AA$519:CJ$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F551+$H551, BB$11 <= $F551 + INDEX($AA$519:CK$519, 0, $F551)+$H551 - 1,BB$11-$H551>0), INDEX($AA$390:BB$390, 0, $F551) / INDEX($AA$519:CK$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F551+$H551, BC$11 <= $F551 + INDEX($AA$519:CL$519, 0, $F551)+$H551 - 1,BC$11-$H551>0), INDEX($AA$390:BC$390, 0, $F551) / INDEX($AA$519:CL$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F551+$H551, BD$11 <= $F551 + INDEX($AA$519:CM$519, 0, $F551)+$H551 - 1,BD$11-$H551>0), INDEX($AA$390:BD$390, 0, $F551) / INDEX($AA$519:CM$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F551+$H551, BE$11 <= $F551 + INDEX($AA$519:CN$519, 0, $F551)+$H551 - 1,BE$11-$H551>0), INDEX($AA$390:BE$390, 0, $F551) / INDEX($AA$519:CN$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F551+$H551, BF$11 <= $F551 + INDEX($AA$519:CO$519, 0, $F551)+$H551 - 1,BF$11-$H551>0), INDEX($AA$390:BF$390, 0, $F551) / INDEX($AA$519:CO$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F551+$H551, BG$11 <= $F551 + INDEX($AA$519:CP$519, 0, $F551)+$H551 - 1,BG$11-$H551>0), INDEX($AA$390:BG$390, 0, $F551) / INDEX($AA$519:CP$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F551+$H551, BH$11 <= $F551 + INDEX($AA$519:CQ$519, 0, $F551)+$H551 - 1,BH$11-$H551>0), INDEX($AA$390:BH$390, 0, $F551) / INDEX($AA$519:CQ$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F551+$H551, BI$11 <= $F551 + INDEX($AA$519:CR$519, 0, $F551)+$H551 - 1,BI$11-$H551>0), INDEX($AA$390:BI$390, 0, $F551) / INDEX($AA$519:CR$519, 0, $F551), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F551+$H551, BJ$11 <= $F551 + INDEX($AA$519:CS$519, 0, $F551)+$H551 - 1,BJ$11-$H551>0), INDEX($AA$390:BJ$390, 0, $F551) / INDEX($AA$519:CS$519, 0, $F551), 0)","v":0}]
[null,null,null,null," Release, Year 34",34,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F554)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F554+$H554, AA$11 <= $F554 + INDEX($AA$519:BJ$519, 0, $F554)+$H554 - 1,AA$11-$H554>0), INDEX($AA$390:AA$390, 0, $F554) / INDEX($AA$519:BJ$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F554+$H554, AB$11 <= $F554 + INDEX($AA$519:BK$519, 0, $F554)+$H554 - 1,AB$11-$H554>0), INDEX($AA$390:AB$390, 0, $F554) / INDEX($AA$519:BK$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F554+$H554, AC$11 <= $F554 + INDEX($AA$519:BL$519, 0, $F554)+$H554 - 1,AC$11-$H554>0), INDEX($AA$390:AC$390, 0, $F554) / INDEX($AA$519:BL$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F554+$H554, AD$11 <= $F554 + INDEX($AA$519:BM$519, 0, $F554)+$H554 - 1,AD$11-$H554>0), INDEX($AA$390:AD$390, 0, $F554) / INDEX($AA$519:BM$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F554+$H554, AE$11 <= $F554 + INDEX($AA$519:BN$519, 0, $F554)+$H554 - 1,AE$11-$H554>0), INDEX($AA$390:AE$390, 0, $F554) / INDEX($AA$519:BN$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F554+$H554, AF$11 <= $F554 + INDEX($AA$519:BO$519, 0, $F554)+$H554 - 1,AF$11-$H554>0), INDEX($AA$390:AF$390, 0, $F554) / INDEX($AA$519:BO$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F554+$H554, AG$11 <= $F554 + INDEX($AA$519:BP$519, 0, $F554)+$H554 - 1,AG$11-$H554>0), INDEX($AA$390:AG$390, 0, $F554) / INDEX($AA$519:BP$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F554+$H554, AH$11 <= $F554 + INDEX($AA$519:BQ$519, 0, $F554)+$H554 - 1,AH$11-$H554>0), INDEX($AA$390:AH$390, 0, $F554) / INDEX($AA$519:BQ$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F554+$H554, AI$11 <= $F554 + INDEX($AA$519:BR$519, 0, $F554)+$H554 - 1,AI$11-$H554>0), INDEX($AA$390:AI$390, 0, $F554) / INDEX($AA$519:BR$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F554+$H554, AJ$11 <= $F554 + INDEX($AA$519:BS$519, 0, $F554)+$H554 - 1,AJ$11-$H554>0), INDEX($AA$390:AJ$390, 0, $F554) / INDEX($AA$519:BS$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F554+$H554, AK$11 <= $F554 + INDEX($AA$519:BT$519, 0, $F554)+$H554 - 1,AK$11-$H554>0), INDEX($AA$390:AK$390, 0, $F554) / INDEX($AA$519:BT$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F554+$H554, AL$11 <= $F554 + INDEX($AA$519:BU$519, 0, $F554)+$H554 - 1,AL$11-$H554>0), INDEX($AA$390:AL$390, 0, $F554) / INDEX($AA$519:BU$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F554+$H554, AM$11 <= $F554 + INDEX($AA$519:BV$519, 0, $F554)+$H554 - 1,AM$11-$H554>0), INDEX($AA$390:AM$390, 0, $F554) / INDEX($AA$519:BV$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F554+$H554, AN$11 <= $F554 + INDEX($AA$519:BW$519, 0, $F554)+$H554 - 1,AN$11-$H554>0), INDEX($AA$390:AN$390, 0, $F554) / INDEX($AA$519:BW$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F554+$H554, AO$11 <= $F554 + INDEX($AA$519:BX$519, 0, $F554)+$H554 - 1,AO$11-$H554>0), INDEX($AA$390:AO$390, 0, $F554) / INDEX($AA$519:BX$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F554+$H554, AP$11 <= $F554 + INDEX($AA$519:BY$519, 0, $F554)+$H554 - 1,AP$11-$H554>0), INDEX($AA$390:AP$390, 0, $F554) / INDEX($AA$519:BY$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F554+$H554, AQ$11 <= $F554 + INDEX($AA$519:BZ$519, 0, $F554)+$H554 - 1,AQ$11-$H554>0), INDEX($AA$390:AQ$390, 0, $F554) / INDEX($AA$519:BZ$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F554+$H554, AR$11 <= $F554 + INDEX($AA$519:CA$519, 0, $F554)+$H554 - 1,AR$11-$H554>0), INDEX($AA$390:AR$390, 0, $F554) / INDEX($AA$519:CA$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F554+$H554, AS$11 <= $F554 + INDEX($AA$519:CB$519, 0, $F554)+$H554 - 1,AS$11-$H554>0), INDEX($AA$390:AS$390, 0, $F554) / INDEX($AA$519:CB$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F554+$H554, AT$11 <= $F554 + INDEX($AA$519:CC$519, 0, $F554)+$H554 - 1,AT$11-$H554>0), INDEX($AA$390:AT$390, 0, $F554) / INDEX($AA$519:CC$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F554+$H554, AU$11 <= $F554 + INDEX($AA$519:CD$519, 0, $F554)+$H554 - 1,AU$11-$H554>0), INDEX($AA$390:AU$390, 0, $F554) / INDEX($AA$519:CD$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F554+$H554, AV$11 <= $F554 + INDEX($AA$519:CE$519, 0, $F554)+$H554 - 1,AV$11-$H554>0), INDEX($AA$390:AV$390, 0, $F554) / INDEX($AA$519:CE$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F554+$H554, AW$11 <= $F554 + INDEX($AA$519:CF$519, 0, $F554)+$H554 - 1,AW$11-$H554>0), INDEX($AA$390:AW$390, 0, $F554) / INDEX($AA$519:CF$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F554+$H554, AX$11 <= $F554 + INDEX($AA$519:CG$519, 0, $F554)+$H554 - 1,AX$11-$H554>0), INDEX($AA$390:AX$390, 0, $F554) / INDEX($AA$519:CG$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F554+$H554, AY$11 <= $F554 + INDEX($AA$519:CH$519, 0, $F554)+$H554 - 1,AY$11-$H554>0), INDEX($AA$390:AY$390, 0, $F554) / INDEX($AA$519:CH$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F554+$H554, AZ$11 <= $F554 + INDEX($AA$519:CI$519, 0, $F554)+$H554 - 1,AZ$11-$H554>0), INDEX($AA$390:AZ$390, 0, $F554) / INDEX($AA$519:CI$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F554+$H554, BA$11 <= $F554 + INDEX($AA$519:CJ$519, 0, $F554)+$H554 - 1,BA$11-$H554>0), INDEX($AA$390:BA$390, 0, $F554) / INDEX($AA$519:CJ$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F554+$H554, BB$11 <= $F554 + INDEX($AA$519:CK$519, 0, $F554)+$H554 - 1,BB$11-$H554>0), INDEX($AA$390:BB$390, 0, $F554) / INDEX($AA$519:CK$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F554+$H554, BC$11 <= $F554 + INDEX($AA$519:CL$519, 0, $F554)+$H554 - 1,BC$11-$H554>0), INDEX($AA$390:BC$390, 0, $F554) / INDEX($AA$519:CL$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F554+$H554, BD$11 <= $F554 + INDEX($AA$519:CM$519, 0, $F554)+$H554 - 1,BD$11-$H554>0), INDEX($AA$390:BD$390, 0, $F554) / INDEX($AA$519:CM$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F554+$H554, BE$11 <= $F554 + INDEX($AA$519:CN$519, 0, $F554)+$H554 - 1,BE$11-$H554>0), INDEX($AA$390:BE$390, 0, $F554) / INDEX($AA$519:CN$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F554+$H554, BF$11 <= $F554 + INDEX($AA$519:CO$519, 0, $F554)+$H554 - 1,BF$11-$H554>0), INDEX($AA$390:BF$390, 0, $F554) / INDEX($AA$519:CO$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F554+$H554, BG$11 <= $F554 + INDEX($AA$519:CP$519, 0, $F554)+$H554 - 1,BG$11-$H554>0), INDEX($AA$390:BG$390, 0, $F554) / INDEX($AA$519:CP$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F554+$H554, BH$11 <= $F554 + INDEX($AA$519:CQ$519, 0, $F554)+$H554 - 1,BH$11-$H554>0), INDEX($AA$390:BH$390, 0, $F554) / INDEX($AA$519:CQ$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F554+$H554, BI$11 <= $F554 + INDEX($AA$519:CR$519, 0, $F554)+$H554 - 1,BI$11-$H554>0), INDEX($AA$390:BI$390, 0, $F554) / INDEX($AA$519:CR$519, 0, $F554), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F554+$H554, BJ$11 <= $F554 + INDEX($AA$519:CS$519, 0, $F554)+$H554 - 1,BJ$11-$H554>0), INDEX($AA$390:BJ$390, 0, $F554) / INDEX($AA$519:CS$519, 0, $F554), 0)","v":0}]
[null,null,null,null," Release, Year 36",36,"£ per flight",{"$f":"INDEX($AA$520:$BJ$520,$F556)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA$11 >= $F556+$H556, AA$11 <= $F556 + INDEX($AA$519:BJ$519, 0, $F556)+$H556 - 1,AA$11-$H556>0), INDEX($AA$390:AA$390, 0, $F556) / INDEX($AA$519:BJ$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AB$11 >= $F556+$H556, AB$11 <= $F556 + INDEX($AA$519:BK$519, 0, $F556)+$H556 - 1,AB$11-$H556>0), INDEX($AA$390:AB$390, 0, $F556) / INDEX($AA$519:BK$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AC$11 >= $F556+$H556, AC$11 <= $F556 + INDEX($AA$519:BL$519, 0, $F556)+$H556 - 1,AC$11-$H556>0), INDEX($AA$390:AC$390, 0, $F556) / INDEX($AA$519:BL$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AD$11 >= $F556+$H556, AD$11 <= $F556 + INDEX($AA$519:BM$519, 0, $F556)+$H556 - 1,AD$11-$H556>0), INDEX($AA$390:AD$390, 0, $F556) / INDEX($AA$519:BM$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AE$11 >= $F556+$H556, AE$11 <= $F556 + INDEX($AA$519:BN$519, 0, $F556)+$H556 - 1,AE$11-$H556>0), INDEX($AA$390:AE$390, 0, $F556) / INDEX($AA$519:BN$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AF$11 >= $F556+$H556, AF$11 <= $F556 + INDEX($AA$519:BO$519, 0, $F556)+$H556 - 1,AF$11-$H556>0), INDEX($AA$390:AF$390, 0, $F556) / INDEX($AA$519:BO$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AG$11 >= $F556+$H556, AG$11 <= $F556 + INDEX($AA$519:BP$519, 0, $F556)+$H556 - 1,AG$11-$H556>0), INDEX($AA$390:AG$390, 0, $F556) / INDEX($AA$519:BP$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AH$11 >= $F556+$H556, AH$11 <= $F556 + INDEX($AA$519:BQ$519, 0, $F556)+$H556 - 1,AH$11-$H556>0), INDEX($AA$390:AH$390, 0, $F556) / INDEX($AA$519:BQ$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AI$11 >= $F556+$H556, AI$11 <= $F556 + INDEX($AA$519:BR$519, 0, $F556)+$H556 - 1,AI$11-$H556>0), INDEX($AA$390:AI$390, 0, $F556) / INDEX($AA$519:BR$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AJ$11 >= $F556+$H556, AJ$11 <= $F556 + INDEX($AA$519:BS$519, 0, $F556)+$H556 - 1,AJ$11-$H556>0), INDEX($AA$390:AJ$390, 0, $F556) / INDEX($AA$519:BS$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AK$11 >= $F556+$H556, AK$11 <= $F556 + INDEX($AA$519:BT$519, 0, $F556)+$H556 - 1,AK$11-$H556>0), INDEX($AA$390:AK$390, 0, $F556) / INDEX($AA$519:BT$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AL$11 >= $F556+$H556, AL$11 <= $F556 + INDEX($AA$519:BU$519, 0, $F556)+$H556 - 1,AL$11-$H556>0), INDEX($AA$390:AL$390, 0, $F556) / INDEX($AA$519:BU$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AM$11 >= $F556+$H556, AM$11 <= $F556 + INDEX($AA$519:BV$519, 0, $F556)+$H556 - 1,AM$11-$H556>0), INDEX($AA$390:AM$390, 0, $F556) / INDEX($AA$519:BV$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AN$11 >= $F556+$H556, AN$11 <= $F556 + INDEX($AA$519:BW$519, 0, $F556)+$H556 - 1,AN$11-$H556>0), INDEX($AA$390:AN$390, 0, $F556) / INDEX($AA$519:BW$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AO$11 >= $F556+$H556, AO$11 <= $F556 + INDEX($AA$519:BX$519, 0, $F556)+$H556 - 1,AO$11-$H556>0), INDEX($AA$390:AO$390, 0, $F556) / INDEX($AA$519:BX$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AP$11 >= $F556+$H556, AP$11 <= $F556 + INDEX($AA$519:BY$519, 0, $F556)+$H556 - 1,AP$11-$H556>0), INDEX($AA$390:AP$390, 0, $F556) / INDEX($AA$519:BY$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AQ$11 >= $F556+$H556, AQ$11 <= $F556 + INDEX($AA$519:BZ$519, 0, $F556)+$H556 - 1,AQ$11-$H556>0), INDEX($AA$390:AQ$390, 0, $F556) / INDEX($AA$519:BZ$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AR$11 >= $F556+$H556, AR$11 <= $F556 + INDEX($AA$519:CA$519, 0, $F556)+$H556 - 1,AR$11-$H556>0), INDEX($AA$390:AR$390, 0, $F556) / INDEX($AA$519:CA$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AS$11 >= $F556+$H556, AS$11 <= $F556 + INDEX($AA$519:CB$519, 0, $F556)+$H556 - 1,AS$11-$H556>0), INDEX($AA$390:AS$390, 0, $F556) / INDEX($AA$519:CB$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AT$11 >= $F556+$H556, AT$11 <= $F556 + INDEX($AA$519:CC$519, 0, $F556)+$H556 - 1,AT$11-$H556>0), INDEX($AA$390:AT$390, 0, $F556) / INDEX($AA$519:CC$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AU$11 >= $F556+$H556, AU$11 <= $F556 + INDEX($AA$519:CD$519, 0, $F556)+$H556 - 1,AU$11-$H556>0), INDEX($AA$390:AU$390, 0, $F556) / INDEX($AA$519:CD$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AV$11 >= $F556+$H556, AV$11 <= $F556 + INDEX($AA$519:CE$519, 0, $F556)+$H556 - 1,AV$11-$H556>0), INDEX($AA$390:AV$390, 0, $F556) / INDEX($AA$519:CE$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AW$11 >= $F556+$H556, AW$11 <= $F556 + INDEX($AA$519:CF$519, 0, $F556)+$H556 - 1,AW$11-$H556>0), INDEX($AA$390:AW$390, 0, $F556) / INDEX($AA$519:CF$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AX$11 >= $F556+$H556, AX$11 <= $F556 + INDEX($AA$519:CG$519, 0, $F556)+$H556 - 1,AX$11-$H556>0), INDEX($AA$390:AX$390, 0, $F556) / INDEX($AA$519:CG$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AY$11 >= $F556+$H556, AY$11 <= $F556 + INDEX($AA$519:CH$519, 0, $F556)+$H556 - 1,AY$11-$H556>0), INDEX($AA$390:AY$390, 0, $F556) / INDEX($AA$519:CH$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(AZ$11 >= $F556+$H556, AZ$11 <= $F556 + INDEX($AA$519:CI$519, 0, $F556)+$H556 - 1,AZ$11-$H556>0), INDEX($AA$390:AZ$390, 0, $F556) / INDEX($AA$519:CI$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(BA$11 >= $F556+$H556, BA$11 <= $F556 + INDEX($AA$519:CJ$519, 0, $F556)+$H556 - 1,BA$11-$H556>0), INDEX($AA$390:BA$390, 0, $F556) / INDEX($AA$519:CJ$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(BB$11 >= $F556+$H556, BB$11 <= $F556 + INDEX($AA$519:CK$519, 0, $F556)+$H556 - 1,BB$11-$H556>0), INDEX($AA$390:BB$390, 0, $F556) / INDEX($AA$519:CK$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(BC$11 >= $F556+$H556, BC$11 <= $F556 + INDEX($AA$519:CL$519, 0, $F556)+$H556 - 1,BC$11-$H556>0), INDEX($AA$390:BC$390, 0, $F556) / INDEX($AA$519:CL$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(BD$11 >= $F556+$H556, BD$11 <= $F556 + INDEX($AA$519:CM$519, 0, $F556)+$H556 - 1,BD$11-$H556>0), INDEX($AA$390:BD$390, 0, $F556) / INDEX($AA$519:CM$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(BE$11 >= $F556+$H556, BE$11 <= $F556 + INDEX($AA$519:CN$519, 0, $F556)+$H556 - 1,BE$11-$H556>0), INDEX($AA$390:BE$390, 0, $F556) / INDEX($AA$519:CN$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(BF$11 >= $F556+$H556, BF$11 <= $F556 + INDEX($AA$519:CO$519, 0, $F556)+$H556 - 1,BF$11-$H556>0), INDEX($AA$390:BF$390, 0, $F556) / INDEX($AA$519:CO$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(BG$11 >= $F556+$H556, BG$11 <= $F556 + INDEX($AA$519:CP$519, 0, $F556)+$H556 - 1,BG$11-$H556>0), INDEX($AA$390:BG$390, 0, $F556) / INDEX($AA$519:CP$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(BH$11 >= $F556+$H556, BH$11 <= $F556 + INDEX($AA$519:CQ$519, 0, $F556)+$H556 - 1,BH$11-$H556>0), INDEX($AA$390:BH$390, 0, $F556) / INDEX($AA$519:CQ$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(BI$11 >= $F556+$H556, BI$11 <= $F556 + INDEX($AA$519:CR$519, 0, $F556)+$H556 - 1,BI$11-$H556>0), INDEX($AA$390:BI$390, 0, $F556) / INDEX($AA$519:CR$519, 0, $F556), 0)","v":0},{"$f":"IF(AND(BJ$11 >= $F556+$H556, BJ$11 <= $F556 + INDEX($AA$519:CS$519, 0, $F556)+$H556 - 1,BJ$11-$H556>0), INDEX($AA$390:BJ$390, 0, $F556) / INDEX($AA$519:CS$519, 0, $F556), 0)","v":0}]
[null,null,null,"Summary"]
[null,null,null,null,{"$f":"E434","v":"Total Traffic Risk Share Release (Band 1)"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E475","v":"Total Traffic Risk Share Release (Band 2)"},null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Base TRS - year t",null,"£ per flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA565:BJ565)","v":0},null,{"$f":"SUM(AA560:AA564) *SignSwitch","v":0},0,0,0,{"$f":"SUM(AE560:AE564) *SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic calcs - check TTRS Allocation",{"$f":"IF(ABS(Y565-(Y392-Y391)) < CheckTOL, 0, 1)","v":0},"check"]
[null,null,null,null,{"$f":" C_Time!E$11","v":"Model period number"},null,{"$f":" C_Time!G$11","v":"#"},null,null,{"$f":" C_Time!J$11","v":0},null,{"$f":" C_Time!L$11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y$11","v":0},null,{"$f":" C_Time!AA$11","v":1},{"$f":" C_Time!AB$11","v":2},{"$f":" C_Time!AC$11","v":3},{"$f":" C_Time!AD$11","v":4},{"$f":" C_Time!AE$11","v":5},{"$f":" C_Time!AF$11","v":6},{"$f":" C_Time!AG$11","v":7},{"$f":" C_Time!AH$11","v":8},{"$f":" C_Time!AI$11","v":9},{"$f":" C_Time!AJ$11","v":10},{"$f":" C_Time!AK$11","v":11},{"$f":" C_Time!AL$11","v":12},{"$f":" C_Time!AM$11","v":13},{"$f":" C_Time!AN$11","v":14},{"$f":" C_Time!AO$11","v":15},{"$f":" C_Time!AP$11","v":16},{"$f":" C_Time!AQ$11","v":17},{"$f":" C_Time!AR$11","v":18},{"$f":" C_Time!AS$11","v":19},{"$f":" C_Time!AT$11","v":20},{"$f":" C_Time!AU$11","v":21},{"$f":" C_Time!AV$11","v":22},{"$f":" C_Time!AW$11","v":23},{"$f":" C_Time!AX$11","v":24},{"$f":" C_Time!AY$11","v":25},{"$f":" C_Time!AZ$11","v":26},{"$f":" C_Time!BA$11","v":27},{"$f":" C_Time!BB$11","v":28},{"$f":" C_Time!BC$11","v":29},{"$f":" C_Time!BD$11","v":30},{"$f":" C_Time!BE$11","v":31},{"$f":" C_Time!BF$11","v":32},{"$f":" C_Time!BG$11","v":33},{"$f":" C_Time!BH$11","v":34},{"$f":" C_Time!BI$11","v":35},{"$f":" C_Time!BJ$11","v":36}]
[null,null,null,null,{"$f":"\"Oceanic Base TRS - year (t-\"&F569&\")\"","v":"Oceanic Base TRS - year (t-2)"},null,{"$f":"G571","v":"£ per flight"},{"$f":"H571","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA572:BJ572)","v":0},null,{"$f":"( IF(AA570 - $F569 <= 0, 0, INDEX($AA571:AA571, 0, AA570 - 2)) )","v":0},{"$f":"( IF(AB570 - $F569 <= 0, 0, INDEX($AA571:AB571, 0, AB570 - 2)) )","v":0},{"$f":"( IF(AC570 - $F569 <= 0, 0, INDEX($AA571:AC571, 0, AC570 - 2)) )","v":0},{"$f":"( IF(AD570 - $F569 <= 0, 0, INDEX($AA571:AD571, 0, AD570 - 2)) )","v":0},{"$f":"( IF(AE570 - $F569 <= 0, 0, INDEX($AA571:AE571, 0, AE570 - 2)) )","v":0},{"$f":"( IF(AF570 - $F569 <= 0, 0, INDEX($AA571:AF571, 0, AF570 - 2)) )","v":0},{"$f":"( IF(AG570 - $F569 <= 0, 0, INDEX($AA571:AG571, 0, AG570 - 2)) )","v":0},{"$f":"( IF(AH570 - $F569 <= 0, 0, INDEX($AA571:AH571, 0, AH570 - 2)) )","v":0},{"$f":"( IF(AI570 - $F569 <= 0, 0, INDEX($AA571:AI571, 0, AI570 - 2)) )","v":0},{"$f":"( IF(AJ570 - $F569 <= 0, 0, INDEX($AA571:AJ571, 0, AJ570 - 2)) )","v":0},{"$f":"( IF(AK570 - $F569 <= 0, 0, INDEX($AA571:AK571, 0, AK570 - 2)) )","v":0},{"$f":"( IF(AL570 - $F569 <= 0, 0, INDEX($AA571:AL571, 0, AL570 - 2)) )","v":0},{"$f":"( IF(AM570 - $F569 <= 0, 0, INDEX($AA571:AM571, 0, AM570 - 2)) )","v":0},{"$f":"( IF(AN570 - $F569 <= 0, 0, INDEX($AA571:AN571, 0, AN570 - 2)) )","v":0},{"$f":"( IF(AO570 - $F569 <= 0, 0, INDEX($AA571:AO571, 0, AO570 - 2)) )","v":0},{"$f":"( IF(AP570 - $F569 <= 0, 0, INDEX($AA571:AP571, 0, AP570 - 2)) )","v":0},{"$f":"( IF(AQ570 - $F569 <= 0, 0, INDEX($AA571:AQ571, 0, AQ570 - 2)) )","v":0},{"$f":"( IF(AR570 - $F569 <= 0, 0, INDEX($AA571:AR571, 0, AR570 - 2)) )","v":0},{"$f":"( IF(AS570 - $F569 <= 0, 0, INDEX($AA571:AS571, 0, AS570 - 2)) )","v":0},{"$f":"( IF(AT570 - $F569 <= 0, 0, INDEX($AA571:AT571, 0, AT570 - 2)) )","v":0},{"$f":"( IF(AU570 - $F569 <= 0, 0, INDEX($AA571:AU571, 0, AU570 - 2)) )","v":0},{"$f":"( IF(AV570 - $F569 <= 0, 0, INDEX($AA571:AV571, 0, AV570 - 2)) )","v":0},{"$f":"( IF(AW570 - $F569 <= 0, 0, INDEX($AA571:AW571, 0, AW570 - 2)) )","v":0},{"$f":"( IF(AX570 - $F569 <= 0, 0, INDEX($AA571:AX571, 0, AX570 - 2)) )","v":0},{"$f":"( IF(AY570 - $F569 <= 0, 0, INDEX($AA571:AY571, 0, AY570 - 2)) )","v":0},{"$f":"( IF(AZ570 - $F569 <= 0, 0, INDEX($AA571:AZ571, 0, AZ570 - 2)) )","v":0},{"$f":"( IF(BA570 - $F569 <= 0, 0, INDEX($AA571:BA571, 0, BA570 - 2)) )","v":0},{"$f":"( IF(BB570 - $F569 <= 0, 0, INDEX($AA571:BB571, 0, BB570 - 2)) )","v":0},{"$f":"( IF(BC570 - $F569 <= 0, 0, INDEX($AA571:BC571, 0, BC570 - 2)) )","v":0},{"$f":"( IF(BD570 - $F569 <= 0, 0, INDEX($AA571:BD571, 0, BD570 - 2)) )","v":0},{"$f":"( IF(BE570 - $F569 <= 0, 0, INDEX($AA571:BE571, 0, BE570 - 2)) )","v":0},{"$f":"( IF(BF570 - $F569 <= 0, 0, INDEX($AA571:BF571, 0, BF570 - 2)) )","v":0},{"$f":"( IF(BG570 - $F569 <= 0, 0, INDEX($AA571:BG571, 0, BG570 - 2)) )","v":0},{"$f":"( IF(BH570 - $F569 <= 0, 0, INDEX($AA571:BH571, 0, BH570 - 2)) )","v":0},{"$f":"( IF(BI570 - $F569 <= 0, 0, INDEX($AA571:BI571, 0, BI570 - 2)) )","v":0},{"$f":"( IF(BJ570 - $F569 <= 0, 0, INDEX($AA571:BJ571, 0, BJ570 - 2)) )","v":0}]
[null,null,null,"Oceanic Operating Costs"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E52","v":"Opex - Wages & Salaries - Oceanic - Outturn"},{"$f":"'I_Series Oceanic'!F52","v":"Opex - Wages & Salaries - CAA  Run"},{"$f":"'I_Series Oceanic'!G52","v":"£'000"},{"$f":"'I_Series Oceanic'!H52","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J52","v":0},null,{"$f":"'I_Series Oceanic'!L52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y52","v":106493.76550724081},null,{"$f":"'I_Series Oceanic'!AA52","v":0},{"$f":"'I_Series Oceanic'!AB52","v":0},{"$f":"'I_Series Oceanic'!AC52","v":0},{"$f":"'I_Series Oceanic'!AD52","v":0},{"$f":"'I_Series Oceanic'!AE52","v":13712.550712141361},{"$f":"'I_Series Oceanic'!AF52","v":12629.421423373877},{"$f":"'I_Series Oceanic'!AG52","v":11153.49888739583},{"$f":"'I_Series Oceanic'!AH52","v":10776.419505243792},{"$f":"'I_Series Oceanic'!AI52","v":11761.733214765138},{"$f":"'I_Series Oceanic'!AJ52","v":11846.463490785953},{"$f":"'I_Series Oceanic'!AK52","v":11383.245020732709},{"$f":"'I_Series Oceanic'!AL52","v":11692.962098862459},{"$f":"'I_Series Oceanic'!AM52","v":11537.471153939692},{"$f":"'I_Series Oceanic'!AN52","v":0},{"$f":"'I_Series Oceanic'!AO52","v":0},{"$f":"'I_Series Oceanic'!AP52","v":0},{"$f":"'I_Series Oceanic'!AQ52","v":0},{"$f":"'I_Series Oceanic'!AR52","v":0},{"$f":"'I_Series Oceanic'!AS52","v":0},{"$f":"'I_Series Oceanic'!AT52","v":0},{"$f":"'I_Series Oceanic'!AU52","v":0},{"$f":"'I_Series Oceanic'!AV52","v":0},{"$f":"'I_Series Oceanic'!AW52","v":0},{"$f":"'I_Series Oceanic'!AX52","v":0},{"$f":"'I_Series Oceanic'!AY52","v":0},{"$f":"'I_Series Oceanic'!AZ52","v":0},{"$f":"'I_Series Oceanic'!BA52","v":0},{"$f":"'I_Series Oceanic'!BB52","v":0},{"$f":"'I_Series Oceanic'!BC52","v":0},{"$f":"'I_Series Oceanic'!BD52","v":0},{"$f":"'I_Series Oceanic'!BE52","v":0},{"$f":"'I_Series Oceanic'!BF52","v":0},{"$f":"'I_Series Oceanic'!BG52","v":0},{"$f":"'I_Series Oceanic'!BH52","v":0},{"$f":"'I_Series Oceanic'!BI52","v":0},{"$f":"'I_Series Oceanic'!BJ52","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E143","v":"Pensions - Defined benefit - Deficit Repair"},{"$f":"'I_Series Oceanic'!F143","v":"Pensions - Defined benefit (P&L) - Deficit Repair - base"},{"$f":"'I_Series Oceanic'!G143","v":"£'000"},{"$f":"'I_Series Oceanic'!H143","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J143","v":0},null,{"$f":"'I_Series Oceanic'!L143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y143","v":0},null,{"$f":"'I_Series Oceanic'!AA143","v":0},{"$f":"'I_Series Oceanic'!AB143","v":0},{"$f":"'I_Series Oceanic'!AC143","v":0},{"$f":"'I_Series Oceanic'!AD143","v":0},{"$f":"'I_Series Oceanic'!AE143","v":0},{"$f":"'I_Series Oceanic'!AF143","v":0},{"$f":"'I_Series Oceanic'!AG143","v":0},{"$f":"'I_Series Oceanic'!AH143","v":0},{"$f":"'I_Series Oceanic'!AI143","v":0},{"$f":"'I_Series Oceanic'!AJ143","v":0},{"$f":"'I_Series Oceanic'!AK143","v":0},{"$f":"'I_Series Oceanic'!AL143","v":0},{"$f":"'I_Series Oceanic'!AM143","v":0},{"$f":"'I_Series Oceanic'!AN143","v":0},{"$f":"'I_Series Oceanic'!AO143","v":0},{"$f":"'I_Series Oceanic'!AP143","v":0},{"$f":"'I_Series Oceanic'!AQ143","v":0},{"$f":"'I_Series Oceanic'!AR143","v":0},{"$f":"'I_Series Oceanic'!AS143","v":0},{"$f":"'I_Series Oceanic'!AT143","v":0},{"$f":"'I_Series Oceanic'!AU143","v":0},{"$f":"'I_Series Oceanic'!AV143","v":0},{"$f":"'I_Series Oceanic'!AW143","v":0},{"$f":"'I_Series Oceanic'!AX143","v":0},{"$f":"'I_Series Oceanic'!AY143","v":0},{"$f":"'I_Series Oceanic'!AZ143","v":0},{"$f":"'I_Series Oceanic'!BA143","v":0},{"$f":"'I_Series Oceanic'!BB143","v":0},{"$f":"'I_Series Oceanic'!BC143","v":0},{"$f":"'I_Series Oceanic'!BD143","v":0},{"$f":"'I_Series Oceanic'!BE143","v":0},{"$f":"'I_Series Oceanic'!BF143","v":0},{"$f":"'I_Series Oceanic'!BG143","v":0},{"$f":"'I_Series Oceanic'!BH143","v":0},{"$f":"'I_Series Oceanic'!BI143","v":0},{"$f":"'I_Series Oceanic'!BJ143","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E97","v":"Pensions - Other pension costs - Oceanic - Outturn"},{"$f":"'I_Series Oceanic'!F97","v":"Pensions - Other pension costs - 1"},{"$f":"'I_Series Oceanic'!G97","v":"£'000"},{"$f":"'I_Series Oceanic'!H97","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J97","v":0},null,{"$f":"'I_Series Oceanic'!L97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y97","v":0},null,{"$f":"'I_Series Oceanic'!AA97","v":0},{"$f":"'I_Series Oceanic'!AB97","v":0},{"$f":"'I_Series Oceanic'!AC97","v":0},{"$f":"'I_Series Oceanic'!AD97","v":0},{"$f":"'I_Series Oceanic'!AE97","v":0},{"$f":"'I_Series Oceanic'!AF97","v":0},{"$f":"'I_Series Oceanic'!AG97","v":0},{"$f":"'I_Series Oceanic'!AH97","v":0},{"$f":"'I_Series Oceanic'!AI97","v":0},{"$f":"'I_Series Oceanic'!AJ97","v":0},{"$f":"'I_Series Oceanic'!AK97","v":0},{"$f":"'I_Series Oceanic'!AL97","v":0},{"$f":"'I_Series Oceanic'!AM97","v":0},{"$f":"'I_Series Oceanic'!AN97","v":0},{"$f":"'I_Series Oceanic'!AO97","v":0},{"$f":"'I_Series Oceanic'!AP97","v":0},{"$f":"'I_Series Oceanic'!AQ97","v":0},{"$f":"'I_Series Oceanic'!AR97","v":0},{"$f":"'I_Series Oceanic'!AS97","v":0},{"$f":"'I_Series Oceanic'!AT97","v":0},{"$f":"'I_Series Oceanic'!AU97","v":0},{"$f":"'I_Series Oceanic'!AV97","v":0},{"$f":"'I_Series Oceanic'!AW97","v":0},{"$f":"'I_Series Oceanic'!AX97","v":0},{"$f":"'I_Series Oceanic'!AY97","v":0},{"$f":"'I_Series Oceanic'!AZ97","v":0},{"$f":"'I_Series Oceanic'!BA97","v":0},{"$f":"'I_Series Oceanic'!BB97","v":0},{"$f":"'I_Series Oceanic'!BC97","v":0},{"$f":"'I_Series Oceanic'!BD97","v":0},{"$f":"'I_Series Oceanic'!BE97","v":0},{"$f":"'I_Series Oceanic'!BF97","v":0},{"$f":"'I_Series Oceanic'!BG97","v":0},{"$f":"'I_Series Oceanic'!BH97","v":0},{"$f":"'I_Series Oceanic'!BI97","v":0},{"$f":"'I_Series Oceanic'!BJ97","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E153","v":"ADS - B Tango - Oceanic - Outturn"},{"$f":"'I_Series Oceanic'!F153","v":"ADS - B Tango - CAA  Run"},{"$f":"'I_Series Oceanic'!G153","v":"£'000"},{"$f":"'I_Series Oceanic'!H153","v":"CPI 2020"},{"$f":"'I_Series Oceanic'!I153","v":"Price determination values are stored on the Macro sheet for ADSB charges."},{"$f":"'I_Series Oceanic'!J153","v":0},null,{"$f":"'I_Series Oceanic'!L153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y153","v":861.17945445393786},null,{"$f":"'I_Series Oceanic'!AA153","v":0},{"$f":"'I_Series Oceanic'!AB153","v":0},{"$f":"'I_Series Oceanic'!AC153","v":0},{"$f":"'I_Series Oceanic'!AD153","v":0},{"$f":"'I_Series Oceanic'!AE153","v":0},{"$f":"'I_Series Oceanic'!AF153","v":61.261985771054846},{"$f":"'I_Series Oceanic'!AG153","v":73.250130572042153},{"$f":"'I_Series Oceanic'!AH153","v":118.5965831339599},{"$f":"'I_Series Oceanic'!AI153","v":35.239902412577933},{"$f":"'I_Series Oceanic'!AJ153","v":136.13159387407828},{"$f":"'I_Series Oceanic'!AK153","v":146.34146341463415},{"$f":"'I_Series Oceanic'!AL153","v":142.72},{"$f":"'I_Series Oceanic'!AM153","v":147.63779527559055},{"$f":"'I_Series Oceanic'!AN153","v":0},{"$f":"'I_Series Oceanic'!AO153","v":0},{"$f":"'I_Series Oceanic'!AP153","v":0},{"$f":"'I_Series Oceanic'!AQ153","v":0},{"$f":"'I_Series Oceanic'!AR153","v":0},{"$f":"'I_Series Oceanic'!AS153","v":0},{"$f":"'I_Series Oceanic'!AT153","v":0},{"$f":"'I_Series Oceanic'!AU153","v":0},{"$f":"'I_Series Oceanic'!AV153","v":0},{"$f":"'I_Series Oceanic'!AW153","v":0},{"$f":"'I_Series Oceanic'!AX153","v":0},{"$f":"'I_Series Oceanic'!AY153","v":0},{"$f":"'I_Series Oceanic'!AZ153","v":0},{"$f":"'I_Series Oceanic'!BA153","v":0},{"$f":"'I_Series Oceanic'!BB153","v":0},{"$f":"'I_Series Oceanic'!BC153","v":0},{"$f":"'I_Series Oceanic'!BD153","v":0},{"$f":"'I_Series Oceanic'!BE153","v":0},{"$f":"'I_Series Oceanic'!BF153","v":0},{"$f":"'I_Series Oceanic'!BG153","v":0},{"$f":"'I_Series Oceanic'!BH153","v":0},{"$f":"'I_Series Oceanic'!BI153","v":0},{"$f":"'I_Series Oceanic'!BJ153","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E124","v":"Opex - Spare Cash provisions - Oceanic - Outturn"},{"$f":"'I_Series Oceanic'!F124","v":"Opex - Exceptionals (excl. redundancy) - CAA  Run"},{"$f":"'I_Series Oceanic'!G124","v":"£'000"},{"$f":"'I_Series Oceanic'!H124","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J124","v":0},null,{"$f":"'I_Series Oceanic'!L124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y124","v":-618.10512286822632},null,{"$f":"'I_Series Oceanic'!AA124","v":0},{"$f":"'I_Series Oceanic'!AB124","v":0},{"$f":"'I_Series Oceanic'!AC124","v":0},{"$f":"'I_Series Oceanic'!AD124","v":0},{"$f":"'I_Series Oceanic'!AE124","v":98.346378370464166},{"$f":"'I_Series Oceanic'!AF124","v":-271.93034999999765},{"$f":"'I_Series Oceanic'!AG124","v":-807.08108736897645},{"$f":"'I_Series Oceanic'!AH124","v":23.930272541182529},{"$f":"'I_Series Oceanic'!AI124","v":55.29497099749063},{"$f":"'I_Series Oceanic'!AJ124","v":65.627882524672856},{"$f":"'I_Series Oceanic'!AK124","v":83.635063974217232},{"$f":"'I_Series Oceanic'!AL124","v":71.005602217678899},{"$f":"'I_Series Oceanic'!AM124","v":63.066143875041561},{"$f":"'I_Series Oceanic'!AN124","v":0},{"$f":"'I_Series Oceanic'!AO124","v":0},{"$f":"'I_Series Oceanic'!AP124","v":0},{"$f":"'I_Series Oceanic'!AQ124","v":0},{"$f":"'I_Series Oceanic'!AR124","v":0},{"$f":"'I_Series Oceanic'!AS124","v":0},{"$f":"'I_Series Oceanic'!AT124","v":0},{"$f":"'I_Series Oceanic'!AU124","v":0},{"$f":"'I_Series Oceanic'!AV124","v":0},{"$f":"'I_Series Oceanic'!AW124","v":0},{"$f":"'I_Series Oceanic'!AX124","v":0},{"$f":"'I_Series Oceanic'!AY124","v":0},{"$f":"'I_Series Oceanic'!AZ124","v":0},{"$f":"'I_Series Oceanic'!BA124","v":0},{"$f":"'I_Series Oceanic'!BB124","v":0},{"$f":"'I_Series Oceanic'!BC124","v":0},{"$f":"'I_Series Oceanic'!BD124","v":0},{"$f":"'I_Series Oceanic'!BE124","v":0},{"$f":"'I_Series Oceanic'!BF124","v":0},{"$f":"'I_Series Oceanic'!BG124","v":0},{"$f":"'I_Series Oceanic'!BH124","v":0},{"$f":"'I_Series Oceanic'!BI124","v":0},{"$f":"'I_Series Oceanic'!BJ124","v":0}]
[null,null,null,null,{"$f":"C_Index!E457","v":"Pensions - Defined benefit - Ongoing Contributions - indexation"},null,{"$f":"C_Index!G457","v":"index"},{"$f":"C_Index!H457","v":"CPI 2020"},null,{"$f":"C_Index!J457","v":0},null,{"$f":"C_Index!L457","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y457","v":0},null,{"$f":"C_Index!AA457","v":0.91961685823754757},{"$f":"C_Index!AB457","v":0.92551724137931035},{"$f":"C_Index!AC457","v":0.95042145593869709},{"$f":"C_Index!AD457","v":0.97394636015325609},{"$f":"C_Index!AE457","v":0.99126436781609162},{"$f":"C_Index!AF457","v":1},{"$f":"C_Index!AG457","v":1.0258237547892719},{"$f":"C_Index!AH457","v":1.1186973180076629},{"$f":"C_Index!AI457","v":1.1873399586480322},{"$f":"C_Index!AJ457","v":1.1975124598510096},{"$f":"C_Index!AK457","v":1.198896577295987},{"$f":"C_Index!AL457","v":1.2048871867171229},{"$f":"C_Index!AM457","v":1.2238361939769149},{"$f":"C_Index!AN457","v":1.2430832082867362},{"$f":"C_Index!AO457","v":1.2626329163407577},{"$f":"C_Index!AP457","v":1.282490078539803},{"$f":"C_Index!AQ457","v":1.3026595301505184},{"$f":"C_Index!AR457","v":1.3231461824827708},{"$f":"C_Index!AS457","v":1.3439550240855642},{"$f":"C_Index!AT457","v":1.3650911219617634},{"$f":"C_Index!AU457","v":1.3865596228019204},{"$f":"C_Index!AV457","v":1.4083657542375072},{"$f":"C_Index!AW457","v":1.4305148261138558},{"$f":"C_Index!AX457","v":1.4530122317831182},{"$f":"C_Index!AY457","v":1.4758634494175611},{"$f":"C_Index!AZ457","v":1.4990740433435141},{"$f":"C_Index!BA457","v":1.5226496653962955},{"$f":"C_Index!BB457","v":1.5465960562964489},{"$f":"C_Index!BC457","v":1.5709190470476218},{"$f":"C_Index!BD457","v":1.5956245603564285},{"$f":"C_Index!BE457","v":1.6207186120746455},{"$f":"C_Index!BF457","v":1.6462073126640833},{"$f":"C_Index!BG457","v":1.6720968686844992},{"$f":"C_Index!BH457","v":1.6983935843049107},{"$f":"C_Index!BI457","v":1.725103862838675},{"$f":"C_Index!BJ457","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E459","v":"Pensions - Defined contribution - indexation"},null,{"$f":"C_Index!G459","v":"index"},{"$f":"C_Index!H459","v":"CPI 2020"},null,{"$f":"C_Index!J459","v":0},null,{"$f":"C_Index!L459","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y459","v":0},null,{"$f":"C_Index!AA459","v":0.91961685823754757},{"$f":"C_Index!AB459","v":0.92551724137931035},{"$f":"C_Index!AC459","v":0.95042145593869709},{"$f":"C_Index!AD459","v":0.97394636015325609},{"$f":"C_Index!AE459","v":0.99126436781609162},{"$f":"C_Index!AF459","v":1},{"$f":"C_Index!AG459","v":1.0258237547892719},{"$f":"C_Index!AH459","v":1.1186973180076629},{"$f":"C_Index!AI459","v":1.1873399586480322},{"$f":"C_Index!AJ459","v":1.1975124598510096},{"$f":"C_Index!AK459","v":1.198896577295987},{"$f":"C_Index!AL459","v":1.2048871867171229},{"$f":"C_Index!AM459","v":1.2238361939769149},{"$f":"C_Index!AN459","v":1.2430832082867362},{"$f":"C_Index!AO459","v":1.2626329163407577},{"$f":"C_Index!AP459","v":1.282490078539803},{"$f":"C_Index!AQ459","v":1.3026595301505184},{"$f":"C_Index!AR459","v":1.3231461824827708},{"$f":"C_Index!AS459","v":1.3439550240855642},{"$f":"C_Index!AT459","v":1.3650911219617634},{"$f":"C_Index!AU459","v":1.3865596228019204},{"$f":"C_Index!AV459","v":1.4083657542375072},{"$f":"C_Index!AW459","v":1.4305148261138558},{"$f":"C_Index!AX459","v":1.4530122317831182},{"$f":"C_Index!AY459","v":1.4758634494175611},{"$f":"C_Index!AZ459","v":1.4990740433435141},{"$f":"C_Index!BA459","v":1.5226496653962955},{"$f":"C_Index!BB459","v":1.5465960562964489},{"$f":"C_Index!BC459","v":1.5709190470476218},{"$f":"C_Index!BD459","v":1.5956245603564285},{"$f":"C_Index!BE459","v":1.6207186120746455},{"$f":"C_Index!BF459","v":1.6462073126640833},{"$f":"C_Index!BG459","v":1.6720968686844992},{"$f":"C_Index!BH459","v":1.6983935843049107},{"$f":"C_Index!BI459","v":1.725103862838675},{"$f":"C_Index!BJ459","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E463","v":"Opex - Non-staff costs - indexation"},null,{"$f":"C_Index!G463","v":"index"},{"$f":"C_Index!H463","v":"CPI 2020"},null,{"$f":"C_Index!J463","v":0},null,{"$f":"C_Index!L463","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y463","v":0},null,{"$f":"C_Index!AA463","v":0.91961685823754757},{"$f":"C_Index!AB463","v":0.92551724137931035},{"$f":"C_Index!AC463","v":0.95042145593869709},{"$f":"C_Index!AD463","v":0.97394636015325609},{"$f":"C_Index!AE463","v":0.99126436781609162},{"$f":"C_Index!AF463","v":1},{"$f":"C_Index!AG463","v":1.0258237547892719},{"$f":"C_Index!AH463","v":1.1186973180076629},{"$f":"C_Index!AI463","v":1.1873399586480322},{"$f":"C_Index!AJ463","v":1.1975124598510096},{"$f":"C_Index!AK463","v":1.198896577295987},{"$f":"C_Index!AL463","v":1.2048871867171229},{"$f":"C_Index!AM463","v":1.2238361939769149},{"$f":"C_Index!AN463","v":1.2430832082867362},{"$f":"C_Index!AO463","v":1.2626329163407577},{"$f":"C_Index!AP463","v":1.282490078539803},{"$f":"C_Index!AQ463","v":1.3026595301505184},{"$f":"C_Index!AR463","v":1.3231461824827708},{"$f":"C_Index!AS463","v":1.3439550240855642},{"$f":"C_Index!AT463","v":1.3650911219617634},{"$f":"C_Index!AU463","v":1.3865596228019204},{"$f":"C_Index!AV463","v":1.4083657542375072},{"$f":"C_Index!AW463","v":1.4305148261138558},{"$f":"C_Index!AX463","v":1.4530122317831182},{"$f":"C_Index!AY463","v":1.4758634494175611},{"$f":"C_Index!AZ463","v":1.4990740433435141},{"$f":"C_Index!BA463","v":1.5226496653962955},{"$f":"C_Index!BB463","v":1.5465960562964489},{"$f":"C_Index!BC463","v":1.5709190470476218},{"$f":"C_Index!BD463","v":1.5956245603564285},{"$f":"C_Index!BE463","v":1.6207186120746455},{"$f":"C_Index!BF463","v":1.6462073126640833},{"$f":"C_Index!BG463","v":1.6720968686844992},{"$f":"C_Index!BH463","v":1.6983935843049107},{"$f":"C_Index!BI463","v":1.725103862838675},{"$f":"C_Index!BJ463","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E464","v":"ADS - B Tango - indexation"},null,{"$f":"C_Index!G464","v":"index"},{"$f":"C_Index!H464","v":"CPI 2020"},null,{"$f":"C_Index!J464","v":0},null,{"$f":"C_Index!L464","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y464","v":0},null,{"$f":"C_Index!AA464","v":0.91961685823754757},{"$f":"C_Index!AB464","v":0.92551724137931035},{"$f":"C_Index!AC464","v":0.95042145593869709},{"$f":"C_Index!AD464","v":0.97394636015325609},{"$f":"C_Index!AE464","v":0.99126436781609162},{"$f":"C_Index!AF464","v":1},{"$f":"C_Index!AG464","v":1.0258237547892719},{"$f":"C_Index!AH464","v":1.1186973180076629},{"$f":"C_Index!AI464","v":1.1873399586480322},{"$f":"C_Index!AJ464","v":1.1975124598510096},{"$f":"C_Index!AK464","v":1.198896577295987},{"$f":"C_Index!AL464","v":1.2048871867171229},{"$f":"C_Index!AM464","v":1.2238361939769149},{"$f":"C_Index!AN464","v":1.2430832082867362},{"$f":"C_Index!AO464","v":1.2626329163407577},{"$f":"C_Index!AP464","v":1.282490078539803},{"$f":"C_Index!AQ464","v":1.3026595301505184},{"$f":"C_Index!AR464","v":1.3231461824827708},{"$f":"C_Index!AS464","v":1.3439550240855642},{"$f":"C_Index!AT464","v":1.3650911219617634},{"$f":"C_Index!AU464","v":1.3865596228019204},{"$f":"C_Index!AV464","v":1.4083657542375072},{"$f":"C_Index!AW464","v":1.4305148261138558},{"$f":"C_Index!AX464","v":1.4530122317831182},{"$f":"C_Index!AY464","v":1.4758634494175611},{"$f":"C_Index!AZ464","v":1.4990740433435141},{"$f":"C_Index!BA464","v":1.5226496653962955},{"$f":"C_Index!BB464","v":1.5465960562964489},{"$f":"C_Index!BC464","v":1.5709190470476218},{"$f":"C_Index!BD464","v":1.5956245603564285},{"$f":"C_Index!BE464","v":1.6207186120746455},{"$f":"C_Index!BF464","v":1.6462073126640833},{"$f":"C_Index!BG464","v":1.6720968686844992},{"$f":"C_Index!BH464","v":1.6983935843049107},{"$f":"C_Index!BI464","v":1.725103862838675},{"$f":"C_Index!BJ464","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E466","v":"Opex - Spare Cash provisions - indexation"},null,{"$f":"C_Index!G466","v":"index"},{"$f":"C_Index!H466","v":"CPI 2020"},null,{"$f":"C_Index!J466","v":0},null,{"$f":"C_Index!L466","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y466","v":0},null,{"$f":"C_Index!AA466","v":0.91961685823754757},{"$f":"C_Index!AB466","v":0.92551724137931035},{"$f":"C_Index!AC466","v":0.95042145593869709},{"$f":"C_Index!AD466","v":0.97394636015325609},{"$f":"C_Index!AE466","v":0.99126436781609162},{"$f":"C_Index!AF466","v":1},{"$f":"C_Index!AG466","v":1.0258237547892719},{"$f":"C_Index!AH466","v":1.1186973180076629},{"$f":"C_Index!AI466","v":1.1873399586480322},{"$f":"C_Index!AJ466","v":1.1975124598510096},{"$f":"C_Index!AK466","v":1.198896577295987},{"$f":"C_Index!AL466","v":1.2048871867171229},{"$f":"C_Index!AM466","v":1.2238361939769149},{"$f":"C_Index!AN466","v":1.2430832082867362},{"$f":"C_Index!AO466","v":1.2626329163407577},{"$f":"C_Index!AP466","v":1.282490078539803},{"$f":"C_Index!AQ466","v":1.3026595301505184},{"$f":"C_Index!AR466","v":1.3231461824827708},{"$f":"C_Index!AS466","v":1.3439550240855642},{"$f":"C_Index!AT466","v":1.3650911219617634},{"$f":"C_Index!AU466","v":1.3865596228019204},{"$f":"C_Index!AV466","v":1.4083657542375072},{"$f":"C_Index!AW466","v":1.4305148261138558},{"$f":"C_Index!AX466","v":1.4530122317831182},{"$f":"C_Index!AY466","v":1.4758634494175611},{"$f":"C_Index!AZ466","v":1.4990740433435141},{"$f":"C_Index!BA466","v":1.5226496653962955},{"$f":"C_Index!BB466","v":1.5465960562964489},{"$f":"C_Index!BC466","v":1.5709190470476218},{"$f":"C_Index!BD466","v":1.5956245603564285},{"$f":"C_Index!BE466","v":1.6207186120746455},{"$f":"C_Index!BF466","v":1.6462073126640833},{"$f":"C_Index!BG466","v":1.6720968686844992},{"$f":"C_Index!BH466","v":1.6983935843049107},{"$f":"C_Index!BI466","v":1.725103862838675},{"$f":"C_Index!BJ466","v":1.7522342083027105}]
[]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA579 * AA591 * AA$601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Outturn POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4341.0681754342904,null,{"$f":"AA581 * AA593 * AA$601","v":0},0,0,0,0,0,571.99151566692206,619.43395846132512,735.13121336118115,706.17161725983601,638.45841453622893,558.77673437713895,511.10472177165821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ADS - B Tango - Oceanic - Outturn POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940.77068392572778,null,{"$f":"AA585 * AA597 * AA$601","v":0},0,0,0,0,0,75.141723982216718,132.67367947683377,41.841744273310972,163.01927984358611,175.44827960429078,171.96149928826779,180.68447745722167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ADS - B North Atlantic - Oceanic - Outturn POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121643.30265492633,null,{"$f":"AA586 * AA598 * AA$601","v":0},0,0,0,0,0,7956.1132194333804,14415.385294453687,17714.990904451159,18934.817010724371,20229.807360880008,20587.881700014848,21804.307164968883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"LEFT(E577,LEN(E603)-4)","v":"Opex - Wages & Salaries - Oceanic - Outturn"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA616:BJ616)","v":-93504.54765690511},null,{"$f":"AA603 * SignSwitch","v":0},0,0,0,0,0,-11441.524107706357,-12055.551598241696,-13965.175828848425,-14186.287635386265,-13647.333493878032,-14088.700207688333,-14119.974785155997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11982.325650853762,null,{"$f":"AA604 * SignSwitch","v":0},0,0,0,0,0,-2131.7861222564475,-1565.7007651654467,-2180.802788623696,-2183.2156236586147,-1449.2846782276417,-1314.444690127202,-1157.090982794715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Oceanic - Outturn",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8067.3281003938237,null,{"$f":"AA606 * SignSwitch","v":0},0,0,0,0,0,-543.61475856700918,-918.32754054596944,-1339.2085231282351,-1416.3602914467476,-1293.7835268167378,-1280.3379407676853,-1275.6955191214392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Oceanic - Outturn",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-369.31504891709136,null,{"$f":"AA609 * SignSwitch","v":0},0,0,0,0,0,-62.964030667665618,-9.2145655574305163,-53.529077935785232,-58.097907253299169,-59.325797698916887,-61.908400676970395,-64.275269127023535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ADS - B North Atlantic - Oceanic - Outturn",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-121643.30265492633,null,{"$f":"AA612 * SignSwitch","v":0},0,0,0,0,0,-7956.1132194333804,-14415.385294453687,-17714.990904451159,-18934.817010724371,-20229.807360880008,-20587.881700014848,-21804.307164968883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totel Opex",null,{"$f":"G626","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA627:BJ627)","v":-278563.02063661237},null,{"$f":"SUM(AA616:AA626)","v":0},0,0,0,0,0,-25303.772707455591,-33594.313859229958,-44895.287960791211,-45176.151306755281,-42740.824501182949,-43442.733751342421,-43409.936549854974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Oceanic Revenue"]
[]
[null,null,null,"Oceanic Operating Costs"]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,11982.325650853762,null,{"$f":"AA604","v":0},0,0,0,0,0,2131.7861222564475,1565.7007651654467,2180.802788623696,2183.2156236586147,1449.2846782276417,1314.444690127202,1157.090982794715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Outturn POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,4341.0681754342904,null,{"$f":"AA607","v":0},0,0,0,0,0,571.99151566692206,619.43395846132512,735.13121336118115,706.17161725983601,638.45841453622893,558.77673437713895,511.10472177165821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Oceanic - Outturn POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,38108.264587668302,null,{"$f":"AA610","v":0},0,0,0,0,0,3348.560180639839,3851.2557256165614,8798.9539515918168,7449.5917341456261,5147.1131576004755,5293.1688381047688,4219.6209999692055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ADS - B North Atlantic - Oceanic - Outturn POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,121643.30265492633,null,{"$f":"AA612","v":0},0,0,0,0,0,7956.1132194333804,14415.385294453687,17714.990904451159,18934.817010724371,20229.807360880008,20587.881700014848,21804.307164968883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debtors"]
[null,null,null,null,{"$f":"E$635","v":"Oceanic Revenue for working cap calcs"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$635","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$635","v":0},null,{"$f":"AA$635","v":0},0,0,0,29193.46290091455,18891.98479109216,20765.238374494027,40729.251212646595,57288.072994480222,61650.477374925009,{"$f":"AK$635","v":50752.823806785214},52225.121871707684,52644.235910081399,3622.8701551766935,3473.4827501180766,3474.7410993273011,3006.8342584317147,3015.5434604018405,3022.8664857135846,3028.2667399995917,4517.4606445173322,3893.2349830918492,3371.8133464013663,2785.6761755516472,2224.7756278857887,1535.5797834350892,858.90112568864731,211.18510670193621,209.5552582956615,206.4824691545781,209.55003285940222,213.04429079745853,217.03008051247062,221.27801302322763,225.77718384262278,230.52052608922671]
[null,null,null,null,{"$f":"$B$652& \" - Target Balance\"","v":"Debtors - Target Balance"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA656 * AA655 / $F654","v":0},{"$f":"AB656 * AB655 / $F654","v":0},0,0,0,1416.898859331912,-1005.9389783721195,2262.7361784803666,3182.6707219155674,3425.0265208291671,2819.6013225991787,2901.3956595393156,2924.6797727822996,201.27056417648296,192.97126389544869,193.04117218485007,167.0463476906508,167.5301922445467,167.93702698408802,168.23704111108842,250.97003580651844,216.29083239399162,187.32296368896479,154.75978753064706,123.59864599365493,85.309987968616056,47.716729204924853,11.732505927885343,11.641958794203417,11.47124828636545,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E665","v":"Oceanic Trade Debtors b/f"},null,"£'000 ","Nominal BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,1890.08923,2019.446769515926,2134.9570700715185,2202.5092364323664,2408.2762677561195,1371.7400942929264,-1005.9389783721199,2262.7361784803652,3182.6707219155651,{"$f":"AK665","v":3425.0265208291676},2819.6013225991774,2901.3956595393174,2924.6797727822996,201.27056417648328,192.97126389544883,193.04117218484998,167.04634769065069,167.53019224454647,167.93702698408788,168.23704111108827,250.97003580651835,216.29083239399142,187.32296368896459,154.75978753064692,123.59864599365483,85.309987968616042,47.716729204924832,11.732505927885342,11.641958794203418,11.471248286365437,0,0,0,0,0]
[]
[null,null,null,null,"Oceanic Trade Debtors b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z668","v":0},1890.08923,2019.446769515926,2134.9570700715185,2202.5092364323664,2408.2762677561195,1371.7400942929264,-1005.9389783721199,2262.7361784803652,3182.6707219155651,3425.0265208291676,2819.6013225991774,2901.3956595393174,2924.6797727822996,201.27056417648328,192.97126389544883,193.04117218484998,167.04634769065069,167.53019224454647,167.93702698408788,168.23704111108827,250.97003580651835,216.29083239399142,187.32296368896459,154.75978753064692,123.59864599365483,85.309987968616042,47.716729204924832,11.732505927885342,11.641958794203418,11.471248286365437,0,0,0,0,0]
[null,null,null,"Less:",{"$f":"E661","v":"Oceanic Revenue Received"},null,"£'000 ","Nominal","CF",0,null,{"$f":"L661","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y661","v":438527.25864288083},null,{"$f":"AA661*SignSwitch","v":0},-1890.08923,-2019.446769515926,-2134.9570700715185,-31395.972137346915,-19883.362199516367,-23142.917447159074,-37460.57605579411,-56368.138451045023,-61408.121576011406,-51358.249005015205,-52143.327534767544,-52620.951796838417,-6346.2793637825098,-3481.7820503991111,-3474.6711910378999,-3032.829082925914,-3015.0596158479448,-3022.4596509740431,-3027.9667258725913,-4434.7276498219017,-3927.9141865043762,-3400.7812151063931,-2818.2393517099649,-2255.9367694227808,-1573.868441460128,-896.49438445233852,-247.1693299789757,-209.64580542934343,-206.65317966241608,-221.02128114576766,-213.04429079745853,-217.03008051247062,-221.27801302322763,-225.77718384262278,-230.52052608922671]
[]
[null,null,null,null,{"$f":"I_Global!E$24","v":"Number of months in model period"},{"$f":"I_Global!F$24","v":12},{"$f":"I_Global!G$24","v":"# months"}]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"E$675","v":"Prepayments - Target Balance"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$675","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$675","v":0},null,{"$f":"AA$675","v":0},0,0,0,0,0,3162.9715884319489,4199.2892324037448,5611.9109950989014,5647.0189133444101,5342.6030626478687,5430.3417189178026,5426.2420687318718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Oceanic Prepayments b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z687","v":0},0,0,0,0,0,0,3162.9715884319489,4199.2892324037448,5611.9109950989014,5647.0189133444101,5342.6030626478687,5430.3417189178026,5426.2420687318718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Prepayments c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$684 = 1, AA683, AA685 + AA686)","v":0},{"$f":"IF(AB$684 = 1, AB683, AB685 + AB686)","v":0},0,0,0,0,3162.9715884319489,4199.2892324037448,5611.9109950989014,5647.0189133444101,5342.6030626478687,5430.3417189178026,5426.2420687318718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"In-Year Revenue"]
[null,null,null,null,{"$f":"E$66","v":"Atlantic Revenue - accrued "},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,409455.84670300863,null,0,0,0,0,27735.013407335311,17954.235078673268,19331.445109204877,42321.21006264272,55440.375931996568,56013.007924248755,{"$f":"AK$66","v":48544.408269194406},49979.452720901943,50437.495173181152,3450.9589175848291,3308.6601943128253,3309.8588327511375,2864.1549526713347,2872.4508884671309,2879.4264240013408,2884.5704272052349,4303.0995946017474,3708.4944830154345,3211.8151735492802,2653.4911900685288,2119.2063098666035,1462.7139589135647,818.14483325702429,201.16402079516595,199.611511416957,196.68453125093379,199.60653393637259,202.93498350126981,206.73164083964687,210.77800186043828,215.06367951265651,219.58194225019486]
[null,null,null,"Cash Payments"]
[null,null,null,null,{"$f":"E$49","v":"Atlantic Revenue - cash"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,409455.84670300863,null,0,0,0,0,28044.991147021283,18408.809459999997,19666.342260314028,39015.915618673265,54795.501041201445,58863.727986891477,{"$f":"AK$49","v":48544.408269194406},49979.452720901943,50437.495173181152,3450.9589175848291,3308.6601943128253,3309.8588327511375,2864.1549526713347,2872.4508884671309,2879.4264240013408,2884.5704272052349,4303.0995946017474,3708.4944830154345,3211.8151735492802,2653.4911900685288,2119.2063098666035,1462.7139589135647,818.14483325702429,201.16402079516595,199.611511416957,196.68453125093379,199.60653393637259,202.93498350126981,206.73164083964687,210.77800186043828,215.06367951265651,219.58194225019486]
[null,null,null,null,"Total Oceanic Cash Received",null,{"$f":"I_Global!F69","v":"£'000 "},{"$f":"H698","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA697:AA698)","v":0},0,0,0,29193.46290091455,18891.98479109216,20255.40396836376,40315.527953216551,56695.590355114851,61062.498757138164,50167.762277064772,51634.727150216291,52044.556175032711,3622.8701551766935,3473.4827501180766,3474.7410993273011,3006.8342584317147,3015.5434604018405,3022.8664857135846,3028.2667399995917,4517.4606445173322,3893.2349830918492,3371.8133464013663,2785.6761755516472,2224.7756278857887,1535.5797834350892,858.90112568864731,211.18510670193621,209.5552582956615,206.4824691545781,209.55003285940222,213.04429079745853,217.03008051247062,221.27801302322763,225.77718384262278,230.52052608922671]
[null,null,null,null,{"$f":"I_Actuals!E$54","v":"Oceanic Price Control Creditor - Actual"},null,{"$f":"I_Actuals!G$54","v":"£'000 "},{"$f":"I_Actuals!H$54","v":"Nominal"},{"$f":"I_Actuals!I$54","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J$54","v":" I_Actuals, row 54"},null,{"$f":"I_Actuals!L$54","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$54","v":616},null,{"$f":"I_Actuals!AA$54","v":0},{"$f":"I_Actuals!AB$54","v":0},{"$f":"I_Actuals!AC$54","v":0},{"$f":"I_Actuals!AD$54","v":0},{"$f":"I_Actuals!AE$54","v":0},{"$f":"I_Actuals!AF$54","v":616},{"$f":"I_Actuals!AG$54","v":0},{"$f":"I_Actuals!AH$54","v":0},{"$f":"I_Actuals!AI$54","v":0},{"$f":"I_Actuals!AJ$54","v":0},{"$f":"I_Actuals!AK$54","v":0},{"$f":"I_Actuals!AL$54","v":0},{"$f":"I_Actuals!AM$54","v":0},{"$f":"I_Actuals!AN$54","v":0},{"$f":"I_Actuals!AO$54","v":0},{"$f":"I_Actuals!AP$54","v":0},{"$f":"I_Actuals!AQ$54","v":0},{"$f":"I_Actuals!AR$54","v":0},{"$f":"I_Actuals!AS$54","v":0},{"$f":"I_Actuals!AT$54","v":0},{"$f":"I_Actuals!AU$54","v":0},{"$f":"I_Actuals!AV$54","v":0},{"$f":"I_Actuals!AW$54","v":0},{"$f":"I_Actuals!AX$54","v":0},{"$f":"I_Actuals!AY$54","v":0},{"$f":"I_Actuals!AZ$54","v":0},{"$f":"I_Actuals!BA$54","v":0},{"$f":"I_Actuals!BB$54","v":0},{"$f":"I_Actuals!BC$54","v":0},{"$f":"I_Actuals!BD$54","v":0},{"$f":"I_Actuals!BE$54","v":0},{"$f":"I_Actuals!BF$54","v":0},{"$f":"I_Actuals!BG$54","v":0},{"$f":"I_Actuals!BH$54","v":0},{"$f":"I_Actuals!BI$54","v":0},{"$f":"I_Actuals!BJ$54","v":0}]
[null,null,null,null,{"$f":"D701 & \" -  \" & $B$738& \" - b/f\"","v":"Oceanic Price Control Creditor -  Creditors - b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z708","v":0},0,0,0,0,0,616,278.63541718702982,3788.7473912906062,4449.9280057398137,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837]
[null,null,null,"Less:",{"$f":"E699","v":"Total Oceanic Cash Received"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,29193.46290091455,18891.98479109216,20255.40396836376,40315.527953216551,56695.590355114851,61062.498757138164,{"$f":"AK699","v":50167.762277064772},51634.727150216291,52044.556175032711,3622.8701551766935,3473.4827501180766,3474.7410993273011,3006.8342584317147,3015.5434604018405,3022.8664857135846,3028.2667399995917,4517.4606445173322,3893.2349830918492,3371.8133464013663,2785.6761755516472,2224.7756278857887,1535.5797834350892,858.90112568864731,211.18510670193621,209.5552582956615,206.4824691545781,209.55003285940222,213.04429079745853,217.03008051247062,221.27801302322763,225.77718384262278,230.52052608922671]
[null,null,null,null,"Oceanic Price Control Asset -  Debtors - c/f",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA710 < 0, AA710, 0)","v":0},{"$f":"IF(AB710 < 0, AB710, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Price Control Creditor -  Creditors - c/f",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA710 > 0, AA710, 0)","v":0},{"$f":"IF(AB710 > 0, AB710, 0)","v":0},0,0,0,616,278.63541718702982,3788.7473912906062,4449.9280057398137,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837]
[null,null,null,null,{"$f":"E708","v":"Oceanic Price Control Creditor -  Creditors - c/f - POS/NEG"},null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,616,278.63541718702982,3788.7473912906062,4449.9280057398137,1420.9380784196837,{"$f":"AK708","v":1420.9380784196837},1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837]
[]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$356","v":"Proportion of TRS accrued in year allocated to RAB2 working capital adjustment"},null,{"$f":"'I_Series Oceanic'!G$356","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J$356","v":0},null,{"$f":"'I_Series Oceanic'!L$356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$356","v":0},null,{"$f":"'I_Series Oceanic'!AA$356","v":0},{"$f":"'I_Series Oceanic'!AB$356","v":0},{"$f":"'I_Series Oceanic'!AC$356","v":0},{"$f":"'I_Series Oceanic'!AD$356","v":0},{"$f":"'I_Series Oceanic'!AE$356","v":0},{"$f":"'I_Series Oceanic'!AF$356","v":0},{"$f":"'I_Series Oceanic'!AG$356","v":0},{"$f":"'I_Series Oceanic'!AH$356","v":0},{"$f":"'I_Series Oceanic'!AI$356","v":0},{"$f":"'I_Series Oceanic'!AJ$356","v":0},{"$f":"'I_Series Oceanic'!AK$356","v":0},{"$f":"'I_Series Oceanic'!AL$356","v":0},{"$f":"'I_Series Oceanic'!AM$356","v":0},{"$f":"'I_Series Oceanic'!AN$356","v":0},{"$f":"'I_Series Oceanic'!AO$356","v":0},{"$f":"'I_Series Oceanic'!AP$356","v":0},{"$f":"'I_Series Oceanic'!AQ$356","v":0},{"$f":"'I_Series Oceanic'!AR$356","v":0},{"$f":"'I_Series Oceanic'!AS$356","v":0},{"$f":"'I_Series Oceanic'!AT$356","v":0},{"$f":"'I_Series Oceanic'!AU$356","v":0},{"$f":"'I_Series Oceanic'!AV$356","v":0},{"$f":"'I_Series Oceanic'!AW$356","v":0},{"$f":"'I_Series Oceanic'!AX$356","v":0},{"$f":"'I_Series Oceanic'!AY$356","v":0},{"$f":"'I_Series Oceanic'!AZ$356","v":0},{"$f":"'I_Series Oceanic'!BA$356","v":0},{"$f":"'I_Series Oceanic'!BB$356","v":0},{"$f":"'I_Series Oceanic'!BC$356","v":0},{"$f":"'I_Series Oceanic'!BD$356","v":0},{"$f":"'I_Series Oceanic'!BE$356","v":0},{"$f":"'I_Series Oceanic'!BF$356","v":0},{"$f":"'I_Series Oceanic'!BG$356","v":0},{"$f":"'I_Series Oceanic'!BH$356","v":0},{"$f":"'I_Series Oceanic'!BI$356","v":0},{"$f":"'I_Series Oceanic'!BJ$356","v":0}]
[null,null,null,null,{"$f":"E216","v":"Oceanic Base TRS - year t Tango"},null,{"$f":"G216","v":"£'000"},{"$f":"H216","v":"Nominal"},null,{"$f":"J216","v":0},null,{"$f":"L216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y216","v":0},null,{"$f":"AA216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$356","v":"Proportion of TRS accrued in year allocated to RAB2 working capital adjustment"},null,{"$f":"'I_Series Oceanic'!G$356","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J$356","v":0},null,{"$f":"'I_Series Oceanic'!L$356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$356","v":0},null,{"$f":"'I_Series Oceanic'!AA$356","v":0},{"$f":"'I_Series Oceanic'!AB$356","v":0},{"$f":"'I_Series Oceanic'!AC$356","v":0},{"$f":"'I_Series Oceanic'!AD$356","v":0},{"$f":"'I_Series Oceanic'!AE$356","v":0},{"$f":"'I_Series Oceanic'!AF$356","v":0},{"$f":"'I_Series Oceanic'!AG$356","v":0},{"$f":"'I_Series Oceanic'!AH$356","v":0},{"$f":"'I_Series Oceanic'!AI$356","v":0},{"$f":"'I_Series Oceanic'!AJ$356","v":0},{"$f":"'I_Series Oceanic'!AK$356","v":0},{"$f":"'I_Series Oceanic'!AL$356","v":0},{"$f":"'I_Series Oceanic'!AM$356","v":0},{"$f":"'I_Series Oceanic'!AN$356","v":0},{"$f":"'I_Series Oceanic'!AO$356","v":0},{"$f":"'I_Series Oceanic'!AP$356","v":0},{"$f":"'I_Series Oceanic'!AQ$356","v":0},{"$f":"'I_Series Oceanic'!AR$356","v":0},{"$f":"'I_Series Oceanic'!AS$356","v":0},{"$f":"'I_Series Oceanic'!AT$356","v":0},{"$f":"'I_Series Oceanic'!AU$356","v":0},{"$f":"'I_Series Oceanic'!AV$356","v":0},{"$f":"'I_Series Oceanic'!AW$356","v":0},{"$f":"'I_Series Oceanic'!AX$356","v":0},{"$f":"'I_Series Oceanic'!AY$356","v":0},{"$f":"'I_Series Oceanic'!AZ$356","v":0},{"$f":"'I_Series Oceanic'!BA$356","v":0},{"$f":"'I_Series Oceanic'!BB$356","v":0},{"$f":"'I_Series Oceanic'!BC$356","v":0},{"$f":"'I_Series Oceanic'!BD$356","v":0},{"$f":"'I_Series Oceanic'!BE$356","v":0},{"$f":"'I_Series Oceanic'!BF$356","v":0},{"$f":"'I_Series Oceanic'!BG$356","v":0},{"$f":"'I_Series Oceanic'!BH$356","v":0},{"$f":"'I_Series Oceanic'!BI$356","v":0},{"$f":"'I_Series Oceanic'!BJ$356","v":0}]
[null,null,null,null,{"$f":"E228","v":"Oceanic Base TRS - year t Tango recognised in year"},null,{"$f":"G228","v":"£'000"},{"$f":"H228","v":"Nominal"},null,{"$f":"J228","v":0},null,{"$f":"L228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y228","v":0},null,{"$f":"AA228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$355","v":"Closing Working Capital balance for RAB2 calculation"},null,{"$f":"'I_Series Oceanic'!G$355","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$355","v":"Nominal"},{"$f":"'I_Series Oceanic'!I$355","v":"Net Asset / (Net Liability)"},{"$f":"'I_Series Oceanic'!J$355","v":0},null,{"$f":"'I_Series Oceanic'!L$355","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$355","v":0},null,{"$f":"'I_Series Oceanic'!AA$355","v":0},{"$f":"'I_Series Oceanic'!AB$355","v":0},{"$f":"'I_Series Oceanic'!AC$355","v":0},{"$f":"'I_Series Oceanic'!AD$355","v":0},{"$f":"'I_Series Oceanic'!AE$355","v":0},{"$f":"'I_Series Oceanic'!AF$355","v":0},{"$f":"'I_Series Oceanic'!AG$355","v":0},{"$f":"'I_Series Oceanic'!AH$355","v":0},{"$f":"'I_Series Oceanic'!AI$355","v":0},{"$f":"'I_Series Oceanic'!AJ$355","v":0},{"$f":"'I_Series Oceanic'!AK$355","v":0},{"$f":"'I_Series Oceanic'!AL$355","v":0},{"$f":"'I_Series Oceanic'!AM$355","v":0},{"$f":"'I_Series Oceanic'!AN$355","v":0},{"$f":"'I_Series Oceanic'!AO$355","v":0},{"$f":"'I_Series Oceanic'!AP$355","v":0},{"$f":"'I_Series Oceanic'!AQ$355","v":0},{"$f":"'I_Series Oceanic'!AR$355","v":0},{"$f":"'I_Series Oceanic'!AS$355","v":0},{"$f":"'I_Series Oceanic'!AT$355","v":0},{"$f":"'I_Series Oceanic'!AU$355","v":0},{"$f":"'I_Series Oceanic'!AV$355","v":0},{"$f":"'I_Series Oceanic'!AW$355","v":0},{"$f":"'I_Series Oceanic'!AX$355","v":0},{"$f":"'I_Series Oceanic'!AY$355","v":0},{"$f":"'I_Series Oceanic'!AZ$355","v":0},{"$f":"'I_Series Oceanic'!BA$355","v":0},{"$f":"'I_Series Oceanic'!BB$355","v":0},{"$f":"'I_Series Oceanic'!BC$355","v":0},{"$f":"'I_Series Oceanic'!BD$355","v":0},{"$f":"'I_Series Oceanic'!BE$355","v":0},{"$f":"'I_Series Oceanic'!BF$355","v":0},{"$f":"'I_Series Oceanic'!BG$355","v":0},{"$f":"'I_Series Oceanic'!BH$355","v":0},{"$f":"'I_Series Oceanic'!BI$355","v":0},{"$f":"'I_Series Oceanic'!BJ$355","v":0}]
[null,null,null,null,{"$f":"D718 & \"  - b/f\"","v":"RAB 2 Allocation of TRS  - b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less:",{"$f":"E723","v":"TRS adjustment received used in RAB2 working capital adjustment"},null,null,{"$f":"H723","v":"Nominal"},null,{"$f":"J723","v":0},null,{"$f":"L723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y723","v":0},null,{"$f":"AA723","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D718 & \" -  c/f\"","v":"RAB 2 Allocation of TRS -  c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H735","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA731=1,AA730,AA733+AA734-AA735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Target Balances"]
[null,null,null,null,{"$f":"'I_Series NERL'!E$71","v":"Creditor day adjustments - Oceanic"},null,{"$f":"'I_Series NERL'!G$71","v":"# months"},null,null,{"$f":"'I_Series NERL'!J$71","v":"NATS Financial Model V15.33_Board_NR23_CAA_Final - withMOD, NERL tab, row 476"},null,{"$f":"'I_Series NERL'!L$71","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$71","v":0},null,{"$f":"'I_Series NERL'!AA$71","v":0},{"$f":"'I_Series NERL'!AB$71","v":0},{"$f":"'I_Series NERL'!AC$71","v":0},{"$f":"'I_Series NERL'!AD$71","v":0},{"$f":"'I_Series NERL'!AE$71","v":0},{"$f":"'I_Series NERL'!AF$71","v":0},{"$f":"'I_Series NERL'!AG$71","v":1},{"$f":"'I_Series NERL'!AH$71","v":1},{"$f":"'I_Series NERL'!AI$71","v":1},{"$f":"'I_Series NERL'!AJ$71","v":1},{"$f":"'I_Series NERL'!AK$71","v":1},{"$f":"'I_Series NERL'!AL$71","v":1},{"$f":"'I_Series NERL'!AM$71","v":1},{"$f":"'I_Series NERL'!AN$71","v":1},{"$f":"'I_Series NERL'!AO$71","v":1},{"$f":"'I_Series NERL'!AP$71","v":1},{"$f":"'I_Series NERL'!AQ$71","v":1},{"$f":"'I_Series NERL'!AR$71","v":1},{"$f":"'I_Series NERL'!AS$71","v":1},{"$f":"'I_Series NERL'!AT$71","v":1},{"$f":"'I_Series NERL'!AU$71","v":1},{"$f":"'I_Series NERL'!AV$71","v":1},{"$f":"'I_Series NERL'!AW$71","v":1},{"$f":"'I_Series NERL'!AX$71","v":1},{"$f":"'I_Series NERL'!AY$71","v":1},{"$f":"'I_Series NERL'!AZ$71","v":1},{"$f":"'I_Series NERL'!BA$71","v":1},{"$f":"'I_Series NERL'!BB$71","v":1},{"$f":"'I_Series NERL'!BC$71","v":1},{"$f":"'I_Series NERL'!BD$71","v":1},{"$f":"'I_Series NERL'!BE$71","v":1},{"$f":"'I_Series NERL'!BF$71","v":1},{"$f":"'I_Series NERL'!BG$71","v":1},{"$f":"'I_Series NERL'!BH$71","v":1},{"$f":"'I_Series NERL'!BI$71","v":1},{"$f":"'I_Series NERL'!BJ$71","v":1}]
[null,null,null,null,{"$f":"LEFT(E744,LEN(E744)-3)","v":"Target Balance Trade Creditors "},null,{"$f":"G744","v":"£'000 "},{"$f":"H744","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA744 * SignSwitch","v":0},0,0,0,0,0,{"$f":"AG744 * SignSwitch","v":-2108.6477256212993},-2799.5261549358297,-3741.2739967326006,-3764.6792755629399,-3561.735375098579,-3620.2278126118681,-3617.4947124879145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$755","v":"Oceanic Opex Creditor - b/f"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$755","v":0},null,{"$f":"AA$755","v":0},-1902.8974800000001,-1978.1154372022443,-2242.4192646992456,-2491.5393624314393,-3006.8913037214024,-3191.0583692922764,-2108.6477256213002,-2799.5261549358329,-3741.2739967325979,-3764.6792755629431,-3561.7353750985785,-3620.227812611869,-3617.4947124879182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Trade Creditors - Cash Paid POS",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA750:BJ750)","v":293375.941853959},null,{"$f":"AA747 -(AA748 - AA749)","v":0},{"$f":"AB747 -(AB748 - AB749)","v":1902.8974800000001},1978.1154372022443,2242.4192646992456,2491.5393624314393,3006.8913037214024,26386.183351126569,32903.435429915429,43953.540118994446,45152.746027924935,42943.768401647314,43384.24131382913,43412.669649978925,3617.4947124879182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$52","v":"Oceanic Opex Creditor - Actual"},null,{"$f":"I_Actuals!G$52","v":"£'000 "},{"$f":"I_Actuals!H$52","v":"Nominal"},{"$f":"I_Actuals!I$52","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J$52","v":"Detailed Balance Sheet Inputs.xlsm, I_Actuals tab, rows 25:37"},null,{"$f":"I_Actuals!L$52","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$52","v":-14812.921217346608},null,{"$f":"I_Actuals!AA$52","v":-1902.8974800000001},{"$f":"I_Actuals!AB$52","v":-1978.1154372022443},{"$f":"I_Actuals!AC$52","v":-2242.4192646992456},{"$f":"I_Actuals!AD$52","v":-2491.5393624314393},{"$f":"I_Actuals!AE$52","v":-3006.8913037214024},{"$f":"I_Actuals!AF$52","v":-3191.0583692922764},{"$f":"I_Actuals!AG$52","v":0},{"$f":"I_Actuals!AH$52","v":0},{"$f":"I_Actuals!AI$52","v":0},{"$f":"I_Actuals!AJ$52","v":0},{"$f":"I_Actuals!AK$52","v":0},{"$f":"I_Actuals!AL$52","v":0},{"$f":"I_Actuals!AM$52","v":0},{"$f":"I_Actuals!AN$52","v":0},{"$f":"I_Actuals!AO$52","v":0},{"$f":"I_Actuals!AP$52","v":0},{"$f":"I_Actuals!AQ$52","v":0},{"$f":"I_Actuals!AR$52","v":0},{"$f":"I_Actuals!AS$52","v":0},{"$f":"I_Actuals!AT$52","v":0},{"$f":"I_Actuals!AU$52","v":0},{"$f":"I_Actuals!AV$52","v":0},{"$f":"I_Actuals!AW$52","v":0},{"$f":"I_Actuals!AX$52","v":0},{"$f":"I_Actuals!AY$52","v":0},{"$f":"I_Actuals!AZ$52","v":0},{"$f":"I_Actuals!BA$52","v":0},{"$f":"I_Actuals!BB$52","v":0},{"$f":"I_Actuals!BC$52","v":0},{"$f":"I_Actuals!BD$52","v":0},{"$f":"I_Actuals!BE$52","v":0},{"$f":"I_Actuals!BF$52","v":0},{"$f":"I_Actuals!BG$52","v":0},{"$f":"I_Actuals!BH$52","v":0},{"$f":"I_Actuals!BI$52","v":0},{"$f":"I_Actuals!BJ$52","v":0}]
[null,null,null,null,"Oceanic Opex Creditor - b/f",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z758","v":0},{"$f":"AA758","v":-1902.8974800000001},-1978.1154372022443,-2242.4192646992456,-2491.5393624314393,-3006.8913037214024,-3191.0583692922764,-2108.6477256213002,-2799.5261549358329,-3741.2739967325979,-3764.6792755629431,-3561.7353750985785,-3620.227812611869,-3617.4947124879182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$650","v":"Oceanic Operating Costs for working cap calcs "},null,"£'000 ","Nominal",null,0,null,{"$f":"L$650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$650","v":-278563.02063661237},null,{"$f":"AA$650","v":0},0,0,0,0,0,-25303.772707455591,-33594.313859229958,-44895.287960791211,-45176.151306755281,-42740.824501182949,-43442.733751342421,-43409.936549854974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accruals"]
[null,null,null,null,{"$f":"I_Global!E$24","v":"Number of months in model period"},{"$f":"I_Global!F$24","v":12},{"$f":"I_Global!G$24","v":"# months"}]
[null,null,null,null,{"$f":"$B$760& \" - Target Balance\"","v":"Accruals - Target Balance"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA764 * AA763 / $F762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"E$766","v":"Accruals - Target Balance"},null,"£'000 ","Nominal","Sign-switch",0,null,{"$f":"L$766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$766","v":0},null,{"$f":"AA$766","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK$766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Oceanic Accruals b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Provisions"]
[null,null,null,"Oceanic Provisions"]
[]
[null,null,null,null,"Oceanic Provision c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA784 = 1, AA783, SUM(AA786:AA787))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327.46444044072655,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$135","v":"(Increase)/decrease in Oceanic Provision - Actual"},null,{"$f":"I_Actuals!G$135","v":"£'000 "},{"$f":"I_Actuals!H$135","v":"Nominal"},{"$f":"I_Actuals!I$135","v":"Enter costs as positive"},{"$f":"I_Actuals!J$135","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L$135","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$135","v":0},null,{"$f":"I_Actuals!AA$135","v":0},{"$f":"I_Actuals!AB$135","v":0},{"$f":"I_Actuals!AC$135","v":0},{"$f":"I_Actuals!AD$135","v":0},{"$f":"I_Actuals!AE$135","v":0},{"$f":"I_Actuals!AF$135","v":0},{"$f":"I_Actuals!AG$135","v":0},{"$f":"I_Actuals!AH$135","v":0},{"$f":"I_Actuals!AI$135","v":0},{"$f":"I_Actuals!AJ$135","v":0},{"$f":"I_Actuals!AK$135","v":0},{"$f":"I_Actuals!AL$135","v":0},{"$f":"I_Actuals!AM$135","v":0},{"$f":"I_Actuals!AN$135","v":0},{"$f":"I_Actuals!AO$135","v":0},{"$f":"I_Actuals!AP$135","v":0},{"$f":"I_Actuals!AQ$135","v":0},{"$f":"I_Actuals!AR$135","v":0},{"$f":"I_Actuals!AS$135","v":0},{"$f":"I_Actuals!AT$135","v":0},{"$f":"I_Actuals!AU$135","v":0},{"$f":"I_Actuals!AV$135","v":0},{"$f":"I_Actuals!AW$135","v":0},{"$f":"I_Actuals!AX$135","v":0},{"$f":"I_Actuals!AY$135","v":0},{"$f":"I_Actuals!AZ$135","v":0},{"$f":"I_Actuals!BA$135","v":0},{"$f":"I_Actuals!BB$135","v":0},{"$f":"I_Actuals!BC$135","v":0},{"$f":"I_Actuals!BD$135","v":0},{"$f":"I_Actuals!BE$135","v":0},{"$f":"I_Actuals!BF$135","v":0},{"$f":"I_Actuals!BG$135","v":0},{"$f":"I_Actuals!BH$135","v":0},{"$f":"I_Actuals!BI$135","v":0},{"$f":"I_Actuals!BJ$135","v":0}]
[null,null,null,null,"(Increase)/Decrease in Oceanic Provision",null,{"$f":"G792","v":"£'000"},{"$f":"H792","v":"Nominal"},"PL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA791=1, AA790, AA792 )","v":0},{"$f":"IF(AB791=1, AB790, AB792 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327.46444044072655,-327.46444044072655,0,0,0,0,0,0,0]
[null,"Working Capital for Regulatory calculations"]
[]
[]
[null,null,null,null,{"$f":"E687","v":"Oceanic Prepayments c/f"},null,{"$f":"G687","v":"£'000 "},"Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,3162.9715884319489,4199.2892324037448,5611.9109950989014,5647.0189133444101,5342.6030626478687,5430.3417189178026,5426.2420687318718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E778","v":"Oceanic Accruals c/f"},null,{"$f":"G778","v":"£'000 "},"Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Working Capital (c/f) ",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA799=1,AA798,SUM(AA801:AA807))","v":858.58818901357279},-104.59141622048534,-245.52719274697222,-2068.0794161096619,2295.3815798213559,-900.03325663605517,327.02030162555866,7451.2466472388842,9503.2357260216813,6728.3042370303192,6021.4070885681504,6132.4476442649357,6154.3652074459369,1622.208642596167,1613.909342315133,1613.9792506045342,1587.9844261103349,1588.4682706642307,1588.8751054037716,1589.175119530772,1671.9081142262021,1637.2289108136752,1608.2610421086483,1575.6978659503307,1544.5367244133386,1506.2480663882998,1468.6548076246086,1760.1350247882956,1432.5800372138872,1432.4093267060491,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837]
[null,null,null,null,"Oceanic Working Capital (b/f)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z812","v":0},858.58818901357279,-104.59141622048534,-245.52719274697222,-2068.0794161096619,2295.3815798213559,-900.03325663605517,327.02030162555866,7451.2466472388842,9503.2357260216813,6728.3042370303192,6021.4070885681504,6132.4476442649357,6154.3652074459369,1622.208642596167,1613.909342315133,1613.9792506045342,1587.9844261103349,1588.4682706642307,1588.8751054037716,1589.175119530772,1671.9081142262021,1637.2289108136752,1608.2610421086483,1575.6978659503307,1544.5367244133386,1506.2480663882998,1468.6548076246086,1760.1350247882956,1432.5800372138872,1432.4093267060491,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837]
[]
[]
[]
[null,null,null,null,{"$f":"I_Actuals!E120","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Outturn - Actual"},null,{"$f":"I_Actuals!G120","v":"£'000 "},{"$f":"I_Actuals!H120","v":"Nominal"},{"$f":"I_Actuals!I120","v":"Enter costs as positive"},{"$f":"I_Actuals!J120","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L120","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y120","v":10929.909654153442},null,{"$f":"I_Actuals!AA120","v":0},{"$f":"I_Actuals!AB120","v":2175.1304524827924},{"$f":"I_Actuals!AC120","v":3209.431523136373},{"$f":"I_Actuals!AD120","v":2072.870546518332},{"$f":"I_Actuals!AE120","v":1758.4970136902293},{"$f":"I_Actuals!AF120","v":1713.9801183257152},{"$f":"I_Actuals!AG120","v":0},{"$f":"I_Actuals!AH120","v":0},{"$f":"I_Actuals!AI120","v":0},{"$f":"I_Actuals!AJ120","v":0},{"$f":"I_Actuals!AK120","v":0},{"$f":"I_Actuals!AL120","v":0},{"$f":"I_Actuals!AM120","v":0},{"$f":"I_Actuals!AN120","v":0},{"$f":"I_Actuals!AO120","v":0},{"$f":"I_Actuals!AP120","v":0},{"$f":"I_Actuals!AQ120","v":0},{"$f":"I_Actuals!AR120","v":0},{"$f":"I_Actuals!AS120","v":0},{"$f":"I_Actuals!AT120","v":0},{"$f":"I_Actuals!AU120","v":0},{"$f":"I_Actuals!AV120","v":0},{"$f":"I_Actuals!AW120","v":0},{"$f":"I_Actuals!AX120","v":0},{"$f":"I_Actuals!AY120","v":0},{"$f":"I_Actuals!AZ120","v":0},{"$f":"I_Actuals!BA120","v":0},{"$f":"I_Actuals!BB120","v":0},{"$f":"I_Actuals!BC120","v":0},{"$f":"I_Actuals!BD120","v":0},{"$f":"I_Actuals!BE120","v":0},{"$f":"I_Actuals!BF120","v":0},{"$f":"I_Actuals!BG120","v":0},{"$f":"I_Actuals!BH120","v":0},{"$f":"I_Actuals!BI120","v":0},{"$f":"I_Actuals!BJ120","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E122","v":"Pensions - Opt outs - Oceanic - Outturn - Actual"},null,{"$f":"I_Actuals!G122","v":"£'000 "},{"$f":"I_Actuals!H122","v":"Nominal"},{"$f":"I_Actuals!I122","v":"Enter costs as positive"},{"$f":"I_Actuals!J122","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L122","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y122","v":2671.17635815841},null,{"$f":"I_Actuals!AA122","v":0},{"$f":"I_Actuals!AB122","v":0},{"$f":"I_Actuals!AC122","v":0},{"$f":"I_Actuals!AD122","v":810.82483794082282},{"$f":"I_Actuals!AE122","v":984.06514645797552},{"$f":"I_Actuals!AF122","v":876.28637375961148},{"$f":"I_Actuals!AG122","v":0},{"$f":"I_Actuals!AH122","v":0},{"$f":"I_Actuals!AI122","v":0},{"$f":"I_Actuals!AJ122","v":0},{"$f":"I_Actuals!AK122","v":0},{"$f":"I_Actuals!AL122","v":0},{"$f":"I_Actuals!AM122","v":0},{"$f":"I_Actuals!AN122","v":0},{"$f":"I_Actuals!AO122","v":0},{"$f":"I_Actuals!AP122","v":0},{"$f":"I_Actuals!AQ122","v":0},{"$f":"I_Actuals!AR122","v":0},{"$f":"I_Actuals!AS122","v":0},{"$f":"I_Actuals!AT122","v":0},{"$f":"I_Actuals!AU122","v":0},{"$f":"I_Actuals!AV122","v":0},{"$f":"I_Actuals!AW122","v":0},{"$f":"I_Actuals!AX122","v":0},{"$f":"I_Actuals!AY122","v":0},{"$f":"I_Actuals!AZ122","v":0},{"$f":"I_Actuals!BA122","v":0},{"$f":"I_Actuals!BB122","v":0},{"$f":"I_Actuals!BC122","v":0},{"$f":"I_Actuals!BD122","v":0},{"$f":"I_Actuals!BE122","v":0},{"$f":"I_Actuals!BF122","v":0},{"$f":"I_Actuals!BG122","v":0},{"$f":"I_Actuals!BH122","v":0},{"$f":"I_Actuals!BI122","v":0},{"$f":"I_Actuals!BJ122","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E125","v":"Opex - Non-staff costs - Oceanic - Outturn - Actual"},null,{"$f":"I_Actuals!G125","v":"£'000 "},{"$f":"I_Actuals!H125","v":"Nominal"},{"$f":"I_Actuals!I125","v":"Enter costs as positive"},{"$f":"I_Actuals!J125","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L125","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y125","v":24640.465820133672},null,{"$f":"I_Actuals!AA125","v":3745.8334699999996},{"$f":"I_Actuals!AB125","v":3674.1420296503525},{"$f":"I_Actuals!AC125","v":3641.1501640011938},{"$f":"I_Actuals!AD125","v":4494.0722011061816},{"$f":"I_Actuals!AE125","v":5054.7964451725584},{"$f":"I_Actuals!AF125","v":4030.4715102033865},{"$f":"I_Actuals!AG125","v":0},{"$f":"I_Actuals!AH125","v":0},{"$f":"I_Actuals!AI125","v":0},{"$f":"I_Actuals!AJ125","v":0},{"$f":"I_Actuals!AK125","v":0},{"$f":"I_Actuals!AL125","v":0},{"$f":"I_Actuals!AM125","v":0},{"$f":"I_Actuals!AN125","v":0},{"$f":"I_Actuals!AO125","v":0},{"$f":"I_Actuals!AP125","v":0},{"$f":"I_Actuals!AQ125","v":0},{"$f":"I_Actuals!AR125","v":0},{"$f":"I_Actuals!AS125","v":0},{"$f":"I_Actuals!AT125","v":0},{"$f":"I_Actuals!AU125","v":0},{"$f":"I_Actuals!AV125","v":0},{"$f":"I_Actuals!AW125","v":0},{"$f":"I_Actuals!AX125","v":0},{"$f":"I_Actuals!AY125","v":0},{"$f":"I_Actuals!AZ125","v":0},{"$f":"I_Actuals!BA125","v":0},{"$f":"I_Actuals!BB125","v":0},{"$f":"I_Actuals!BC125","v":0},{"$f":"I_Actuals!BD125","v":0},{"$f":"I_Actuals!BE125","v":0},{"$f":"I_Actuals!BF125","v":0},{"$f":"I_Actuals!BG125","v":0},{"$f":"I_Actuals!BH125","v":0},{"$f":"I_Actuals!BI125","v":0},{"$f":"I_Actuals!BJ125","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E128","v":"ADS - B North Atlantic - Oceanic - Outturn - Actual"},null,{"$f":"I_Actuals!G128","v":"£'000 "},{"$f":"I_Actuals!H128","v":"Nominal"},{"$f":"I_Actuals!I128","v":"Enter costs as positive"},{"$f":"I_Actuals!J128","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L128","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y128","v":0},null,{"$f":"I_Actuals!AA128","v":0},{"$f":"I_Actuals!AB128","v":0},{"$f":"I_Actuals!AC128","v":0},{"$f":"I_Actuals!AD128","v":0},{"$f":"I_Actuals!AE128","v":0},{"$f":"I_Actuals!AF128","v":0},{"$f":"I_Actuals!AG128","v":0},{"$f":"I_Actuals!AH128","v":0},{"$f":"I_Actuals!AI128","v":0},{"$f":"I_Actuals!AJ128","v":0},{"$f":"I_Actuals!AK128","v":0},{"$f":"I_Actuals!AL128","v":0},{"$f":"I_Actuals!AM128","v":0},{"$f":"I_Actuals!AN128","v":0},{"$f":"I_Actuals!AO128","v":0},{"$f":"I_Actuals!AP128","v":0},{"$f":"I_Actuals!AQ128","v":0},{"$f":"I_Actuals!AR128","v":0},{"$f":"I_Actuals!AS128","v":0},{"$f":"I_Actuals!AT128","v":0},{"$f":"I_Actuals!AU128","v":0},{"$f":"I_Actuals!AV128","v":0},{"$f":"I_Actuals!AW128","v":0},{"$f":"I_Actuals!AX128","v":0},{"$f":"I_Actuals!AY128","v":0},{"$f":"I_Actuals!AZ128","v":0},{"$f":"I_Actuals!BA128","v":0},{"$f":"I_Actuals!BB128","v":0},{"$f":"I_Actuals!BC128","v":0},{"$f":"I_Actuals!BD128","v":0},{"$f":"I_Actuals!BE128","v":0},{"$f":"I_Actuals!BF128","v":0},{"$f":"I_Actuals!BG128","v":0},{"$f":"I_Actuals!BH128","v":0},{"$f":"I_Actuals!BI128","v":0},{"$f":"I_Actuals!BJ128","v":0}]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-11982.325650853762,null,{"$f":"AA617","v":0},0,0,0,0,0,-2131.7861222564475,-1565.7007651654467,-2180.802788623696,-2183.2156236586147,-1449.2846782276417,-1314.444690127202,-1157.090982794715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Outturn",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-4341.0681754342904,null,{"$f":"AA620","v":0},0,0,0,0,0,-571.99151566692206,-619.43395846132512,-735.13121336118115,-706.17161725983601,-638.45841453622893,-558.77673437713895,-511.10472177165821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Oceanic - Outturn",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-369.31504891709136,null,{"$f":"AA622","v":0},0,0,0,0,0,-62.964030667665618,-9.2145655574305163,-53.529077935785232,-58.097907253299169,-59.325797698916887,-61.908400676970395,-64.275269127023535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Oceanic - Outturn",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-38108.264587668302,null,{"$f":"AA623","v":0},0,0,0,0,0,-3348.560180639839,-3851.2557256165614,-8798.9539515918168,-7449.5917341456261,-5147.1131576004755,-5293.1688381047688,-4219.6209999692055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11982.325650853762,null,{"$f":"IF(AA$840 = 1, AA819 * SignSwitch, AA830)","v":0},0,0,0,0,0,-2131.7861222564475,-1565.7007651654467,-2180.802788623696,-2183.2156236586147,-1449.2846782276417,-1314.444690127202,-1157.090982794715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Outturn",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7012.2445335927005,null,{"$f":"IF(AA$840 = 1, AA822 * SignSwitch, AA833)","v":0},0,0,-810.82483794082282,-984.06514645797552,-876.28637375961148,-571.99151566692206,-619.43395846132512,-735.13121336118115,-706.17161725983601,-638.45841453622893,-558.77673437713895,-511.10472177165821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Oceanic - Outturn",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-62748.730407801973,null,{"$f":"IF(AA$840 = 1, AA825 * SignSwitch, AA836)","v":-3745.8334699999996},-3674.1420296503525,-3641.1501640011938,-4494.0722011061816,-5054.7964451725584,-4030.4715102033865,-3348.560180639839,-3851.2557256165614,-8798.9539515918168,-7449.5917341456261,-5147.1131576004755,-5293.1688381047688,-4219.6209999692055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ADS - B North Atlantic - Oceanic - Outturn",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-128321.05687742632,null,{"$f":"IF(AA$840 = 1, AA827 * SignSwitch, AA838)","v":0},0,0,-4.9389600000000007,-2138.6161824999999,-4534.1990800000003,-7956.1132194333804,-14415.385294453687,-17714.990904451159,-18934.817010724371,-20229.807360880008,-20587.881700014848,-21804.307164968883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare Cash provisions - Oceanic - Outturn",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,393.90192241203414,null,{"$f":"IF(AA$840 = 1, AA828 * SignSwitch, AA839)","v":0},0,0,0,0,0,827.92295146425181,-26.770731711013315,-65.65392857760466,-78.590207036934075,-100.26979194061994,-85.553740297214233,-77.182629488831381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E99","v":"Oceanic Civil and Military Revenue - Actual"},null,{"$f":"I_Actuals!G99","v":"£'000 "},{"$f":"I_Actuals!H99","v":"Nominal"},{"$f":"I_Actuals!I99","v":"Enter income as positive"},{"$f":"I_Actuals!J99","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L99","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y99","v":166079.5191},null,{"$f":"I_Actuals!AA99","v":28627.885622500002},{"$f":"I_Actuals!AB99","v":29585.881002500002},{"$f":"I_Actuals!AC99","v":29544.866827500005},{"$f":"I_Actuals!AD99","v":29211.807709999997},{"$f":"I_Actuals!AE99","v":30617.7653875},{"$f":"I_Actuals!AF99","v":18491.312550000002},{"$f":"I_Actuals!AG99","v":0},{"$f":"I_Actuals!AH99","v":0},{"$f":"I_Actuals!AI99","v":0},{"$f":"I_Actuals!AJ99","v":0},{"$f":"I_Actuals!AK99","v":0},{"$f":"I_Actuals!AL99","v":0},{"$f":"I_Actuals!AM99","v":0},{"$f":"I_Actuals!AN99","v":0},{"$f":"I_Actuals!AO99","v":0},{"$f":"I_Actuals!AP99","v":0},{"$f":"I_Actuals!AQ99","v":0},{"$f":"I_Actuals!AR99","v":0},{"$f":"I_Actuals!AS99","v":0},{"$f":"I_Actuals!AT99","v":0},{"$f":"I_Actuals!AU99","v":0},{"$f":"I_Actuals!AV99","v":0},{"$f":"I_Actuals!AW99","v":0},{"$f":"I_Actuals!AX99","v":0},{"$f":"I_Actuals!AY99","v":0},{"$f":"I_Actuals!AZ99","v":0},{"$f":"I_Actuals!BA99","v":0},{"$f":"I_Actuals!BB99","v":0},{"$f":"I_Actuals!BC99","v":0},{"$f":"I_Actuals!BD99","v":0},{"$f":"I_Actuals!BE99","v":0},{"$f":"I_Actuals!BF99","v":0},{"$f":"I_Actuals!BG99","v":0},{"$f":"I_Actuals!BH99","v":0},{"$f":"I_Actuals!BI99","v":0},{"$f":"I_Actuals!BJ99","v":0}]
[null,null,null,null,{"$f":"E23","v":"Revenue - Other Oceanic Revenue"},null,{"$f":"G23","v":"£'000 "},{"$f":"H23","v":"Nominal"},{"$f":"I23","v":"P&L"},{"$f":"J23","v":0},null,{"$f":"L23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y23","v":3879.1549089730474},null,{"$f":"AA23","v":0},0,0,0,0,0,509.83440613026812,413.72325943004591,592.48263936536807,587.97861778684569,585.06152972044163,590.39472149139021,599.67973504868826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E857","v":"Oceanic (Atlantic / Tango) Revenue"},null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA860:BJ860)","v":542836.99341158371},null,{"$f":"IF(AA$858 = 1, AA855, AA857)","v":28627.885622500002},{"$f":"IF(AB$858 = 1, AB855, AB857)","v":29585.881002500002},29544.866827500005,29211.807709999997,30617.7653875,18491.312550000002,19918.03938555079,43825.639927320131,57356.770969564059,58033.508829818034,50167.762277064772,51634.727150216291,52044.556175032711,3622.8701551766935,3473.4827501180766,3474.7410993273011,3006.8342584317147,3015.5434604018405,3022.8664857135846,3028.2667399995917,4517.4606445173322,3893.2349830918492,3371.8133464013663,2785.6761755516472,2224.7756278857887,1535.5797834350892,858.90112568864731,211.18510670193621,209.5552582956615,206.4824691545781,209.55003285940222,213.04429079745853,217.03008051247062,221.27801302322763,225.77718384262278,230.52052608922671]
["Working Capital Impact of change in Determined Cost - used to reduce iterations when solving for Price Determination"]
[null,null,null,null,{"$f":"E74","v":"Atlantic #Flights - actual / projected "},null,{"$f":"G74","v":"# Flights ('000)"},null,null,{"$f":"J74","v":0},null,{"$f":"L74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y74","v":16429.249},null,{"$f":"AA74","v":0},0,0,0,488.38799999999998,204.86099999999999,224,439,483,519,528,535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E$33","v":"Total Determined Costs (Flight - based)"},null,{"$f":"'C_Determined Costs_Oceanic'!G$33","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H$33","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J$33","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L$33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y$33","v":421193.20008306816},null,{"$f":"'C_Determined Costs_Oceanic'!AA$33","v":26774.168987480738},{"$f":"'C_Determined Costs_Oceanic'!AB$33","v":26437.403284366639},{"$f":"'C_Determined Costs_Oceanic'!AC$33","v":26003.255370407212},{"$f":"'C_Determined Costs_Oceanic'!AD$33","v":25626.581359868753},{"$f":"'C_Determined Costs_Oceanic'!AE$33","v":23916.2010159899},{"$f":"'C_Determined Costs_Oceanic'!AF$33","v":26808.815875671571},{"$f":"'C_Determined Costs_Oceanic'!AG$33","v":24792.556026438429},{"$f":"'C_Determined Costs_Oceanic'!AH$33","v":27824.593638551971},{"$f":"'C_Determined Costs_Oceanic'!AI$33","v":33335.178040404149},{"$f":"'C_Determined Costs_Oceanic'!AJ$33","v":40507.550993008095},{"$f":"'C_Determined Costs_Oceanic'!AK$33","v":31327.382123278698},{"$f":"'C_Determined Costs_Oceanic'!AL$33","v":32439.732449984014},{"$f":"'C_Determined Costs_Oceanic'!AM$33","v":31624.399618962652},{"$f":"'C_Determined Costs_Oceanic'!AN$33","v":3621.4961717330207},{"$f":"'C_Determined Costs_Oceanic'!AO$33","v":3473.50573721815},{"$f":"'C_Determined Costs_Oceanic'!AP$33","v":3474.7510679408861},{"$f":"'C_Determined Costs_Oceanic'!AQ$33","v":3006.8447503446118},{"$f":"'C_Determined Costs_Oceanic'!AR$33","v":3015.5535829983414},{"$f":"'C_Determined Costs_Oceanic'!AS$33","v":3022.8762392412182},{"$f":"'C_Determined Costs_Oceanic'!AT$33","v":3028.2765161393691},{"$f":"'C_Determined Costs_Oceanic'!AU$33","v":4517.4997759351145},{"$f":"'C_Determined Costs_Oceanic'!AV$33","v":3893.272000517687},{"$f":"'C_Determined Costs_Oceanic'!AW$33","v":3371.841103336501},{"$f":"'C_Determined Costs_Oceanic'!AX$33","v":2785.6975938864034},{"$f":"'C_Determined Costs_Oceanic'!AY$33","v":2224.7924526436359},{"$f":"'C_Determined Costs_Oceanic'!AZ$33","v":1535.5930117109438},{"$f":"'C_Determined Costs_Oceanic'!BA$33","v":858.91144034837714},{"$f":"'C_Determined Costs_Oceanic'!BB$33","v":211.19358541396068},{"$f":"'C_Determined Costs_Oceanic'!BC$33","v":209.56207661029339},{"$f":"'C_Determined Costs_Oceanic'!BD$33","v":206.48887095435668},{"$f":"'C_Determined Costs_Oceanic'!BE$33","v":209.55511092998168},{"$f":"'C_Determined Costs_Oceanic'!BF$33","v":213.04798443476346},{"$f":"'C_Determined Costs_Oceanic'!BG$33","v":217.03392995458557},{"$f":"'C_Determined Costs_Oceanic'!BH$33","v":221.28202705907268},{"$f":"'C_Determined Costs_Oceanic'!BI$33","v":225.78137172788718},{"$f":"'C_Determined Costs_Oceanic'!BJ$33","v":230.52489757616166}]
[null,null,null,null,{"$f":"E867","v":"Base Charge Revenue Received"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,29193.46290091455,12039.418159999999,12919.14,25474.86,39599.938320839596,38935.672539250074,{"$f":"AK867","v":29762.506636580474},30874.883950913176,30059.564532606608,3622.8701551766931,3473.4827501180771,3474.7410993273011,3006.8342584317147,3015.5434604018405,3022.866485713585,3028.2667399995912,4517.4606445173322,3893.2349830918492,3371.8133464013658,2785.6761755516472,2224.7756278857887,1535.5797834350892,858.90112568864731,211.18510670193621,209.5552582956615,206.48246915457807,209.55003285940219,213.04429079745853,217.03008051247059,221.27801302322763,225.77718384262278,230.52052608922671]
[null,null,null,"Impact on Revenue Debtor"]
[null,null,null,null,{"$f":"I_Global!E$24","v":"Number of months in model period"},{"$f":"I_Global!F$24","v":12},{"$f":"I_Global!G$24","v":"# months"}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$68","v":"Oceanic Revenue Debtor"},null,{"$f":"'I_Series NERL'!G$68","v":"# months"},null,null,{"$f":"'I_Series NERL'!J$68","v":"I_Series NERL, row 68:69"},null,{"$f":"'I_Series NERL'!L$68","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$68","v":0},null,{"$f":"'I_Series NERL'!AA$68","v":0},{"$f":"'I_Series NERL'!AB$68","v":0},{"$f":"'I_Series NERL'!AC$68","v":0},{"$f":"'I_Series NERL'!AD$68","v":0},{"$f":"'I_Series NERL'!AE$68","v":0},{"$f":"'I_Series NERL'!AF$68","v":0.9},{"$f":"'I_Series NERL'!AG$68","v":-0.58132093274173968},{"$f":"'I_Series NERL'!AH$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AI$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AJ$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AK$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AL$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AM$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AN$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AO$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AP$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AQ$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AR$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AS$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AT$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AU$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AV$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AW$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AX$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AY$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AZ$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BA$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BB$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BC$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BD$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BE$68","v":0},{"$f":"'I_Series NERL'!BF$68","v":0},{"$f":"'I_Series NERL'!BG$68","v":0},{"$f":"'I_Series NERL'!BH$68","v":0},{"$f":"'I_Series NERL'!BI$68","v":0},{"$f":"'I_Series NERL'!BJ$68","v":0}]
[null,null,null,null,{"$f":"E872","v":"Difference in Base Charge Received"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0.58894708589758693,null,0,0,0,0,0,0,0,0,-6264.7602804354465,1571.8784537580214,{"$f":"AK872","v":1564.8754866982235},1564.8484990708384,1564.8350863560445,-1.3739834436723868,2.2987100072896283E-2,9.9686135849879065E-3,1.0491912897123257E-2,1.0122596500877989E-2,9.7535276331655041E-3,9.7761397778413084E-3,3.9131417782300559E-2,3.7017425837802875E-2,2.7756935135130334E-2,2.1418334756162949E-2,1.6824757847189176E-2,1.3228275854544336E-2,1.0314659729829145E-2,8.4787120244698144E-3,6.8183146318858689E-3,6.4017997786152137E-3,5.0780705794863934E-3,3.6936373049343274E-3,3.8494421149835034E-3,4.0140358450457825E-3,4.1878852644003928E-3,4.3714869349571472E-3]
[null,null,null,null,"Impact on Closing Revenue Debtor",null,{"$f":"G877","v":"£'000"},{"$f":"H877","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA876/$F$875*AA877","v":0},0,0,0,0,0,0,0,-348.04223780196924,87.326580764334508,86.937527038790194,86.93602772615769,86.935282575335805,-7.6332413537354815E-2,1.2770611151609046E-3,5.538118658326614E-4,5.828840498401809E-4,5.6236647227099934E-4,5.4186264628697245E-4,5.4311887654673937E-4,2.1739676545722533E-3,2.0565236576557152E-3,1.542051951951685E-3,1.1899074864534971E-3,9.347087692882875E-4,7.3490421414135199E-4,5.7303665165717469E-4,4.7103955691498968E-4,3.7879525732699269E-4,3.5565554325640072E-4,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$24","v":"Number of months in model period"},{"$f":"I_Global!F$24","v":12},{"$f":"I_Global!G$24","v":"# months"}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$68","v":"Oceanic Revenue Debtor"},null,{"$f":"'I_Series NERL'!G$68","v":"# months"},null,null,{"$f":"'I_Series NERL'!J$68","v":"I_Series NERL, row 68:69"},null,{"$f":"'I_Series NERL'!L$68","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$68","v":0},null,{"$f":"'I_Series NERL'!AA$68","v":0},{"$f":"'I_Series NERL'!AB$68","v":0},{"$f":"'I_Series NERL'!AC$68","v":0},{"$f":"'I_Series NERL'!AD$68","v":0},{"$f":"'I_Series NERL'!AE$68","v":0},{"$f":"'I_Series NERL'!AF$68","v":0.9},{"$f":"'I_Series NERL'!AG$68","v":-0.58132093274173968},{"$f":"'I_Series NERL'!AH$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AI$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AJ$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AK$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AL$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AM$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AN$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AO$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AP$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AQ$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AR$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AS$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AT$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AU$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AV$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AW$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AX$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AY$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AZ$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BA$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BB$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BC$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BD$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BE$68","v":0},{"$f":"'I_Series NERL'!BF$68","v":0},{"$f":"'I_Series NERL'!BG$68","v":0},{"$f":"'I_Series NERL'!BH$68","v":0},{"$f":"'I_Series NERL'!BI$68","v":0},{"$f":"'I_Series NERL'!BJ$68","v":0}]
[null,null,null,null,{"$f":"E$878","v":"Impact on Closing Revenue Debtor"},null,"£'000","Nominal",null,0,null,{"$f":"L$878","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$878","v":0},null,{"$f":"AA$878","v":0},0,0,0,0,0,0,0,-348.04223780196924,87.326580764334508,{"$f":"AK$878","v":86.937527038790194},86.93602772615769,86.935282575335805,-7.6332413537354815E-2,1.2770611151609046E-3,5.538118658326614E-4,5.828840498401809E-4,5.6236647227099934E-4,5.4186264628697245E-4,5.4311887654673937E-4,2.1739676545722533E-3,2.0565236576557152E-3,1.542051951951685E-3,1.1899074864534971E-3,9.347087692882875E-4,7.3490421414135199E-4,5.7303665165717469E-4,4.7103955691498968E-4,3.7879525732699269E-4,3.5565554325640072E-4,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E897","v":"Adjustment for Working Capital Impact of change in Determined Cost"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-5.5507505887343491,-4.2258521099243964,{"$f":"AK897","v":2.7899627420960185},2.8092384461535191,2.8167466427761805,1.4266849753721904,6.8370620448707166E-5,2.9832640765089258E-5,1.8403251942634476E-5,1.854226632238235E-5,1.787899432111656E-5,1.7562257208225895E-5,4.3592151934504615E-5,6.84811863968583E-5,5.8373267635357627E-5,4.4312928360316951E-5,3.4456544255179109E-5,2.7076905043036452E-5,2.1212767958600594E-5,1.6926846541676297E-5,1.3779503952711143E-5,1.189521347021147E-5,5.8259447026122271E-6,0,0,0,0,0]
[null,null,null,null,"Impact on Opening Revenue Debtor",null,{"$f":"G883","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z882 + Z883 * ( AA881 / $F$880 )","v":0},0,0,0,0,0,0,0,0,-348.35061283467672,87.091811202672048,87.092524968906645,87.092096528721768,87.091768499934474,2.9278628722113204E-3,1.2808594829636106E-3,5.5546923476405526E-4,5.8390645272588285E-4,5.6339659817779839E-4,5.4285592374925674E-4,5.4409455750275193E-4,2.1763894407908369E-3,2.0603281680110961E-3,1.5452949112647605E-3,1.1923693158068481E-3,9.3662302174690856E-4,7.3640848664374291E-4,5.7421513876598589E-4,4.7197993727841615E-4,3.7956078532436552E-4,3.5565554325640072E-4,0,0,0,0,0]
[]
[null,null,null,null,"Oceanic - Opening Rev. Debtor Check",{"$f":"SUM(AA886:BJ886)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA884 - AA888) < CheckTOL, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E884","v":"Impact on Opening Revenue Debtor"},null,{"$f":"G878","v":"£'000"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z882 + Z897 * AA876/$F$875","v":0},0,0,0,0,0,0,0,0,-348.35061283467672,87.091811202672048,87.092524968906645,87.092096528721768,87.091768499934474,2.9278628722113204E-3,1.2808594829636106E-3,5.5546923476405526E-4,5.8390645272588285E-4,5.6339659817779839E-4,5.4285592374925674E-4,5.4409455750275193E-4,2.1763894407908369E-3,2.0603281680110961E-3,1.5452949112647605E-3,1.1923693158068481E-3,9.3662302174690856E-4,7.3640848664374291E-4,5.7421513876598589E-4,4.7197993727841615E-4,3.7956078532436552E-4,3.5565554325640072E-4,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E117","v":"RAB Annual RPI Growth for calendar year t (Oceanic) - growth rate"},null,{"$f":"C_RAB_Oceanic!G117","v":"%"},{"$f":"C_RAB_Oceanic!H117","v":"RPI 2020"},null,{"$f":"C_RAB_Oceanic!J117","v":0},null,{"$f":"C_RAB_Oceanic!L117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y117","v":0},null,{"$f":"C_RAB_Oceanic!AA117","v":0},{"$f":"C_RAB_Oceanic!AB117","v":2.4942440521872777E-2},{"$f":"C_RAB_Oceanic!AC117","v":4.1183077499064025E-2},{"$f":"C_RAB_Oceanic!AD117","v":2.6968716289104577E-2},{"$f":"C_RAB_Oceanic!AE117","v":2.2058823529411686E-2},{"$f":"C_RAB_Oceanic!AF117","v":1.1990407673860837E-2},{"$f":"C_RAB_Oceanic!AG117","v":7.549085985104953E-2},{"$f":"C_RAB_Oceanic!AH117","v":0.13440352533836952},{"$f":"C_RAB_Oceanic!AI117","v":4.7535251109877663E-2},{"$f":"C_RAB_Oceanic!AJ117","v":1.1323770077567241E-2},{"$f":"C_RAB_Oceanic!AK117","v":1.0407871440219152E-2},{"$f":"C_RAB_Oceanic!AL117","v":2.429425376229255E-2},{"$f":"C_RAB_Oceanic!AM117","v":2.9713364233401318E-2},{"$f":"C_RAB_Oceanic!AN117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AO117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AP117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AQ117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AR117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AS117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AT117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AU117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AV117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AW117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AX117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AY117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!AZ117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!BA117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!BB117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!BC117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!BD117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!BE117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!BF117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!BG117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!BH117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!BI117","v":2.802018348263724E-2},{"$f":"C_RAB_Oceanic!BJ117","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"E$878","v":"Impact on Closing Revenue Debtor"},null,"£'000","Nominal",null,0,null,{"$f":"L$878","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$878","v":0},null,{"$f":"AA$878","v":0},0,0,0,0,0,0,0,-348.04223780196924,87.326580764334508,{"$f":"AK$878","v":86.937527038790194},86.93602772615769,86.935282575335805,-7.6332413537354815E-2,1.2770611151609046E-3,5.538118658326614E-4,5.828840498401809E-4,5.6236647227099934E-4,5.4186264628697245E-4,5.4311887654673937E-4,2.1739676545722533E-3,2.0565236576557152E-3,1.542051951951685E-3,1.1899074864534971E-3,9.347087692882875E-4,7.3490421414135199E-4,5.7303665165717469E-4,4.7103955691498968E-4,3.7879525732699269E-4,3.5565554325640072E-4,0,0,0,0,0,0]
[null,null,null,null,"Impact on Average Debtor Balance",null,{"$f":"G888","v":"£'000"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA888*(1+AA889) + AA890) / 2","v":0},0,0,0,0,0,0,0,-174.02111890098462,-132.48433715823089,87.467889307977742,88.072200298728873,88.307589145033006,44.727881709796321,2.1434816211317936E-3,9.3528063326219412E-4,5.7695881724064259E-4,5.8131704546947869E-4,5.6052286025960317E-4,5.5059286144204338E-4,1.3666539207040683E-3,2.1469479649535929E-3,1.8300554466324488E-3,1.3892509223333409E-3,1.080244246051555E-3,8.4888579240583557E-4,6.6503971960742321E-4,5.3067215461385323E-4,4.3200007952403686E-4,3.7292584571418442E-4,1.8281053841753104E-4,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$24","v":"Number of months in model period"},{"$f":"I_Global!F$24","v":12},{"$f":"I_Global!G$24","v":"# months"}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$68","v":"Oceanic Revenue Debtor"},null,{"$f":"'I_Series NERL'!G$68","v":"# months"},null,null,{"$f":"'I_Series NERL'!J$68","v":"I_Series NERL, row 68:69"},null,{"$f":"'I_Series NERL'!L$68","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$68","v":0},null,{"$f":"'I_Series NERL'!AA$68","v":0},{"$f":"'I_Series NERL'!AB$68","v":0},{"$f":"'I_Series NERL'!AC$68","v":0},{"$f":"'I_Series NERL'!AD$68","v":0},{"$f":"'I_Series NERL'!AE$68","v":0},{"$f":"'I_Series NERL'!AF$68","v":0.9},{"$f":"'I_Series NERL'!AG$68","v":-0.58132093274173968},{"$f":"'I_Series NERL'!AH$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AI$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AJ$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AK$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AL$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AM$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AN$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AO$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AP$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AQ$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AR$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AS$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AT$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AU$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AV$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AW$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AX$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AY$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!AZ$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BA$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BB$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BC$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BD$68","v":0.66666666666666663},{"$f":"'I_Series NERL'!BE$68","v":0},{"$f":"'I_Series NERL'!BF$68","v":0},{"$f":"'I_Series NERL'!BG$68","v":0},{"$f":"'I_Series NERL'!BH$68","v":0},{"$f":"'I_Series NERL'!BI$68","v":0},{"$f":"'I_Series NERL'!BJ$68","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E284","v":"RAB 1 - cost of capital (Oceanic, pre-tax real cost of capital)"},{"$f":"'I_Series Oceanic'!F284","v":"Profiled Cost of Capital - CAA  Run "},{"$f":"'I_Series Oceanic'!G284","v":"%"},null,null,{"$f":"'I_Series Oceanic'!J284","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series Oceanic'!L284","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y284","v":0},null,{"$f":"'I_Series Oceanic'!AA284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AB284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AC284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AD284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AE284","v":5.8629392350999808E-2},{"$f":"'I_Series Oceanic'!AF284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AG284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AH284","v":3.4799999999999998E-2},{"$f":"'I_Series Oceanic'!AI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AJ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AK284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AL284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AM284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AN284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AO284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AP284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AQ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AR284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AS284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AT284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AU284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AV284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AW284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AX284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AY284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!AZ284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BA284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BB284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BC284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BD284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BE284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BF284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BG284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BH284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BI284","v":3.1868757419804931E-2},{"$f":"'I_Series Oceanic'!BJ284","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"E891","v":"Impact on Average Debtor Balance"},null,{"$f":"G891","v":"£'000"},null,null,{"$f":"J891","v":0},null,{"$f":"L891","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y891","v":0},null,{"$f":"AA891","v":0},0,0,0,0,0,0,0,-174.02111890098462,-132.48433715823089,{"$f":"AK891","v":87.467889307977742},88.072200298728873,88.307589145033006,44.727881709796321,2.1434816211317936E-3,9.3528063326219412E-4,5.7695881724064259E-4,5.8131704546947869E-4,5.6052286025960317E-4,5.5059286144204338E-4,1.3666539207040683E-3,2.1469479649535929E-3,1.8300554466324488E-3,1.3892509223333409E-3,1.080244246051555E-3,8.4888579240583557E-4,6.6503971960742321E-4,5.3067215461385323E-4,4.3200007952403686E-4,3.7292584571418442E-4,1.8281053841753104E-4,0,0,0,0,0]
[null,null,null,null,"Adjustment for Working Capital Impact of change in Determined Cost",null,{"$f":"G896","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA896 * AA895 / ( 1 - AA895 / 2 * ( AA894 / $F$893 ) )","v":0},0,0,0,0,0,0,0,-5.5507505887343491,-4.2258521099243964,2.7899627420960185,2.8092384461535191,2.8167466427761805,1.4266849753721904,6.8370620448707166E-5,2.9832640765089258E-5,1.8403251942634476E-5,1.854226632238235E-5,1.787899432111656E-5,1.7562257208225895E-5,4.3592151934504615E-5,6.84811863968583E-5,5.8373267635357627E-5,4.4312928360316951E-5,3.4456544255179109E-5,2.7076905043036452E-5,2.1212767958600594E-5,1.6926846541676297E-5,1.3779503952711143E-5,1.189521347021147E-5,5.8259447026122271E-6,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$134","v":"Up to NR28 Flag"},null,{"$f":"C_Time!G$134","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA$134","v":1},{"$f":"C_Time!AB$134","v":1},{"$f":"C_Time!AC$134","v":1},{"$f":"C_Time!AD$134","v":1},{"$f":"C_Time!AE$134","v":1},{"$f":"C_Time!AF$134","v":1},{"$f":"C_Time!AG$134","v":1},{"$f":"C_Time!AH$134","v":1},{"$f":"C_Time!AI$134","v":1},{"$f":"C_Time!AJ$134","v":1},{"$f":"C_Time!AK$134","v":1},{"$f":"C_Time!AL$134","v":1},{"$f":"C_Time!AM$134","v":1},{"$f":"C_Time!AN$134","v":0},{"$f":"C_Time!AO$134","v":0},{"$f":"C_Time!AP$134","v":0},{"$f":"C_Time!AQ$134","v":0},{"$f":"C_Time!AR$134","v":0},{"$f":"C_Time!AS$134","v":0},{"$f":"C_Time!AT$134","v":0},{"$f":"C_Time!AU$134","v":0},{"$f":"C_Time!AV$134","v":0},{"$f":"C_Time!AW$134","v":0},{"$f":"C_Time!AX$134","v":0},{"$f":"C_Time!AY$134","v":0},{"$f":"C_Time!AZ$134","v":0},{"$f":"C_Time!BA$134","v":0},{"$f":"C_Time!BB$134","v":0},{"$f":"C_Time!BC$134","v":0},{"$f":"C_Time!BD$134","v":0},{"$f":"C_Time!BE$134","v":0},{"$f":"C_Time!BF$134","v":0},{"$f":"C_Time!BG$134","v":0},{"$f":"C_Time!BH$134","v":0},{"$f":"C_Time!BI$134","v":0},{"$f":"C_Time!BJ$134","v":0}]
[null,null,null,null,{"$f":"I_Global!E$14","v":"Tolerance for Price Determination macro"},{"$f":"I_Global!F$14","v":1},{"$f":"I_Global!G$14","v":"Decimal Places"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(ROUND(AA897,$F$900)) * AA$899","v":0},{"$f":"ABS(ROUND(AB897,$F$900)) * AB$899","v":0},0,0,0,0,0,0,5.6,4.2,2.8,2.8,2.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sum of rounded differences",{"$f":"SUM(AA900:BJ900)","v":18.200000000000003},{"$f":"G897","v":"£'000"}]
[null,null,null,null,"Oceanic Price Determination Macro needs running",{"$f":"IF(H6 = I_Global!$F$206, 0, MAX(F901 - AlertValueTOL, 0))","v":0},"alert"]
[]
["Oceanic - Retirement Pension Asset"]
[]
[null,null,null,"Cash"]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E61","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Outturn"},{"$f":"'I_Series Oceanic'!F61","v":"Pensions - Defined benefit - Ongoing Contributions - CAA  Run"},{"$f":"'I_Series Oceanic'!G61","v":"£'000"},{"$f":"'I_Series Oceanic'!H61","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J61","v":0},null,{"$f":"'I_Series Oceanic'!L61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y61","v":16694.164408348464},null,{"$f":"'I_Series Oceanic'!AA61","v":0},{"$f":"'I_Series Oceanic'!AB61","v":0},{"$f":"'I_Series Oceanic'!AC61","v":0},{"$f":"'I_Series Oceanic'!AD61","v":0},{"$f":"'I_Series Oceanic'!AE61","v":0},{"$f":"'I_Series Oceanic'!AF61","v":2037.3450688464648},{"$f":"'I_Series Oceanic'!AG61","v":1639.4212373269368},{"$f":"'I_Series Oceanic'!AH61","v":1866.2679974080204},{"$f":"'I_Series Oceanic'!AI61","v":3081.6769880553547},{"$f":"'I_Series Oceanic'!AJ61","v":2868.7588144156534},{"$f":"'I_Series Oceanic'!AK61","v":1909.8294231065206},{"$f":"'I_Series Oceanic'!AL61","v":1721.812404533692},{"$f":"'I_Series Oceanic'!AM61","v":1569.052474655821},{"$f":"'I_Series Oceanic'!AN61","v":0},{"$f":"'I_Series Oceanic'!AO61","v":0},{"$f":"'I_Series Oceanic'!AP61","v":0},{"$f":"'I_Series Oceanic'!AQ61","v":0},{"$f":"'I_Series Oceanic'!AR61","v":0},{"$f":"'I_Series Oceanic'!AS61","v":0},{"$f":"'I_Series Oceanic'!AT61","v":0},{"$f":"'I_Series Oceanic'!AU61","v":0},{"$f":"'I_Series Oceanic'!AV61","v":0},{"$f":"'I_Series Oceanic'!AW61","v":0},{"$f":"'I_Series Oceanic'!AX61","v":0},{"$f":"'I_Series Oceanic'!AY61","v":0},{"$f":"'I_Series Oceanic'!AZ61","v":0},{"$f":"'I_Series Oceanic'!BA61","v":0},{"$f":"'I_Series Oceanic'!BB61","v":0},{"$f":"'I_Series Oceanic'!BC61","v":0},{"$f":"'I_Series Oceanic'!BD61","v":0},{"$f":"'I_Series Oceanic'!BE61","v":0},{"$f":"'I_Series Oceanic'!BF61","v":0},{"$f":"'I_Series Oceanic'!BG61","v":0},{"$f":"'I_Series Oceanic'!BH61","v":0},{"$f":"'I_Series Oceanic'!BI61","v":0},{"$f":"'I_Series Oceanic'!BJ61","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E70","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Outturn"},{"$f":"'I_Series Oceanic'!F70","v":"Pensions - Defined benefit - Deficit Repair - CAA  Run"},{"$f":"'I_Series Oceanic'!G70","v":"£'000"},{"$f":"'I_Series Oceanic'!H70","v":"CPI 2020"},null,{"$f":"'I_Series Oceanic'!J70","v":0},null,{"$f":"'I_Series Oceanic'!L70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y70","v":4357.1829121244809},null,{"$f":"'I_Series Oceanic'!AA70","v":0},{"$f":"'I_Series Oceanic'!AB70","v":0},{"$f":"'I_Series Oceanic'!AC70","v":0},{"$f":"'I_Series Oceanic'!AD70","v":0},{"$f":"'I_Series Oceanic'!AE70","v":0},{"$f":"'I_Series Oceanic'!AF70","v":881.74189308644918},{"$f":"'I_Series Oceanic'!AG70","v":882.93344451605549},{"$f":"'I_Series Oceanic'!AH70","v":825.18773585924077},{"$f":"'I_Series Oceanic'!AI70","v":901.82284558249626},{"$f":"'I_Series Oceanic'!AJ70","v":865.49699308023935},{"$f":"'I_Series Oceanic'!AK70","v":0},{"$f":"'I_Series Oceanic'!AL70","v":0},{"$f":"'I_Series Oceanic'!AM70","v":0},{"$f":"'I_Series Oceanic'!AN70","v":0},{"$f":"'I_Series Oceanic'!AO70","v":0},{"$f":"'I_Series Oceanic'!AP70","v":0},{"$f":"'I_Series Oceanic'!AQ70","v":0},{"$f":"'I_Series Oceanic'!AR70","v":0},{"$f":"'I_Series Oceanic'!AS70","v":0},{"$f":"'I_Series Oceanic'!AT70","v":0},{"$f":"'I_Series Oceanic'!AU70","v":0},{"$f":"'I_Series Oceanic'!AV70","v":0},{"$f":"'I_Series Oceanic'!AW70","v":0},{"$f":"'I_Series Oceanic'!AX70","v":0},{"$f":"'I_Series Oceanic'!AY70","v":0},{"$f":"'I_Series Oceanic'!AZ70","v":0},{"$f":"'I_Series Oceanic'!BA70","v":0},{"$f":"'I_Series Oceanic'!BB70","v":0},{"$f":"'I_Series Oceanic'!BC70","v":0},{"$f":"'I_Series Oceanic'!BD70","v":0},{"$f":"'I_Series Oceanic'!BE70","v":0},{"$f":"'I_Series Oceanic'!BF70","v":0},{"$f":"'I_Series Oceanic'!BG70","v":0},{"$f":"'I_Series Oceanic'!BH70","v":0},{"$f":"'I_Series Oceanic'!BI70","v":0},{"$f":"'I_Series Oceanic'!BJ70","v":0}]
[null,null,null,null,{"$f":"C_Index!E501","v":"Pensions - Defined benefit - Ongoing Contributions (P&L) - indexation"},null,{"$f":"C_Index!G501","v":"index"},{"$f":"C_Index!H501","v":"CPI 2020"},null,{"$f":"C_Index!J501","v":0},null,{"$f":"C_Index!L501","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y501","v":0},null,{"$f":"C_Index!AA501","v":0.91961685823754757},{"$f":"C_Index!AB501","v":0.92551724137931035},{"$f":"C_Index!AC501","v":0.95042145593869709},{"$f":"C_Index!AD501","v":0.97394636015325609},{"$f":"C_Index!AE501","v":0.99126436781609162},{"$f":"C_Index!AF501","v":1},{"$f":"C_Index!AG501","v":1.0258237547892719},{"$f":"C_Index!AH501","v":1.1186973180076629},{"$f":"C_Index!AI501","v":1.1873399586480322},{"$f":"C_Index!AJ501","v":1.1975124598510096},{"$f":"C_Index!AK501","v":1.198896577295987},{"$f":"C_Index!AL501","v":1.2048871867171229},{"$f":"C_Index!AM501","v":1.2238361939769149},{"$f":"C_Index!AN501","v":1.2430832082867362},{"$f":"C_Index!AO501","v":1.2626329163407577},{"$f":"C_Index!AP501","v":1.282490078539803},{"$f":"C_Index!AQ501","v":1.3026595301505184},{"$f":"C_Index!AR501","v":1.3231461824827708},{"$f":"C_Index!AS501","v":1.3439550240855642},{"$f":"C_Index!AT501","v":1.3650911219617634},{"$f":"C_Index!AU501","v":1.3865596228019204},{"$f":"C_Index!AV501","v":1.4083657542375072},{"$f":"C_Index!AW501","v":1.4305148261138558},{"$f":"C_Index!AX501","v":1.4530122317831182},{"$f":"C_Index!AY501","v":1.4758634494175611},{"$f":"C_Index!AZ501","v":1.4990740433435141},{"$f":"C_Index!BA501","v":1.5226496653962955},{"$f":"C_Index!BB501","v":1.5465960562964489},{"$f":"C_Index!BC501","v":1.5709190470476218},{"$f":"C_Index!BD501","v":1.5956245603564285},{"$f":"C_Index!BE501","v":1.6207186120746455},{"$f":"C_Index!BF501","v":1.6462073126640833},{"$f":"C_Index!BG501","v":1.6720968686844992},{"$f":"C_Index!BH501","v":1.6983935843049107},{"$f":"C_Index!BI501","v":1.725103862838675},{"$f":"C_Index!BJ501","v":1.7522342083027105}]
[null,null,null,null,{"$f":"C_Index!E502","v":"Pensions - Defined benefit - Deficit Repair (P&L) - indexation"},null,{"$f":"C_Index!G502","v":"index"},{"$f":"C_Index!H502","v":"CPI 2020"},null,{"$f":"C_Index!J502","v":0},null,{"$f":"C_Index!L502","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y502","v":0},null,{"$f":"C_Index!AA502","v":0.91961685823754757},{"$f":"C_Index!AB502","v":0.92551724137931035},{"$f":"C_Index!AC502","v":0.95042145593869709},{"$f":"C_Index!AD502","v":0.97394636015325609},{"$f":"C_Index!AE502","v":0.99126436781609162},{"$f":"C_Index!AF502","v":1},{"$f":"C_Index!AG502","v":1.0258237547892719},{"$f":"C_Index!AH502","v":1.1186973180076629},{"$f":"C_Index!AI502","v":1.1873399586480322},{"$f":"C_Index!AJ502","v":1.1975124598510096},{"$f":"C_Index!AK502","v":1.198896577295987},{"$f":"C_Index!AL502","v":1.2048871867171229},{"$f":"C_Index!AM502","v":1.2238361939769149},{"$f":"C_Index!AN502","v":1.2430832082867362},{"$f":"C_Index!AO502","v":1.2626329163407577},{"$f":"C_Index!AP502","v":1.282490078539803},{"$f":"C_Index!AQ502","v":1.3026595301505184},{"$f":"C_Index!AR502","v":1.3231461824827708},{"$f":"C_Index!AS502","v":1.3439550240855642},{"$f":"C_Index!AT502","v":1.3650911219617634},{"$f":"C_Index!AU502","v":1.3865596228019204},{"$f":"C_Index!AV502","v":1.4083657542375072},{"$f":"C_Index!AW502","v":1.4305148261138558},{"$f":"C_Index!AX502","v":1.4530122317831182},{"$f":"C_Index!AY502","v":1.4758634494175611},{"$f":"C_Index!AZ502","v":1.4990740433435141},{"$f":"C_Index!BA502","v":1.5226496653962955},{"$f":"C_Index!BB502","v":1.5465960562964489},{"$f":"C_Index!BC502","v":1.5709190470476218},{"$f":"C_Index!BD502","v":1.5956245603564285},{"$f":"C_Index!BE502","v":1.6207186120746455},{"$f":"C_Index!BF502","v":1.6462073126640833},{"$f":"C_Index!BG502","v":1.6720968686844992},{"$f":"C_Index!BH502","v":1.6983935843049107},{"$f":"C_Index!BI502","v":1.725103862838675},{"$f":"C_Index!BJ502","v":1.7522342083027105}]
[null,null,null,null,{"$f":"E907","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Outturn"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA907 * AA909","v":0},0,0,0,0,2037.3450688464648,1681.7572493559924,2087.7890033838844,3658.9982275642374,3435.374424570155,2289.6879585815768,2074.5897041532448,1920.2632087328398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E908","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Outturn"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA908 * AA910","v":0},0,0,0,0,881.74189308644918,905.73410128248531,923.13530695854843,1070.7703001817717,1036.4434331771697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Movement"]
[null,null,null,null,{"$f":"E911","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Outturn"},null,"£'000","Nominal","CASH",{"$f":"J911","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,2037.3450688464648,1681.7572493559924,2087.7890033838844,3658.9982275642374,3435.374424570155,2289.6879585815768,2074.5897041532448,1920.2632087328398,0,0,{"$f":"AP911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Oceanic - Outturn",null,"£'000","Nominal","CASH",{"$f":"J912","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,881.74189308644918,905.73410128248531,923.13530695854843,1070.7703001817717,1036.4434331771697,0,0,0,0,0,{"$f":"AP912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E604","v":"Pensions - Defined benefit - Ongoing Contributions POS"},null,{"$f":"G604","v":"£'000 "},{"$f":"H604","v":"Nominal"},null,{"$f":"J604","v":0},null,{"$f":"L604","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y604","v":11982.325650853762},null,{"$f":"AA604","v":0},0,0,0,0,0,2131.7861222564475,1565.7007651654467,2180.802788623696,2183.2156236586147,1449.2846782276417,1314.444690127202,1157.090982794715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E605","v":"Pensions - Defined benefit - Deficit Repair POS"},null,{"$f":"G605","v":"£'000 "},{"$f":"H605","v":"Nominal"},null,{"$f":"J605","v":0},null,{"$f":"L605","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y605","v":0},null,{"$f":"AA605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Increase / (Decrease) in Retirement Benefit Asset",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA915 + AA916 - AA917 - AA918","v":0},0,0,0,0,2919.0869619329142,{"$f":" AG915 + AG916 - AG917 - AG918","v":455.70522838203033},1445.2235451769861,2548.9657391223136,2288.6022340887098,840.40328035393509,760.14501402604287,763.17222593812471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E919 & \" - cash  increase / (decrease) \"","v":"Increase / (Decrease) in Retirement Benefit Asset - cash  increase / (decrease) "},null,"£'000","Nominal","To CF Statement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA919 * SignSwitch","v":0},0,0,0,0,-2919.0869619329142,-455.70522838203033,-1445.2235451769861,-2548.9657391223136,-2288.6022340887098,-840.40328035393509,-760.14501402604287,-763.17222593812471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance"]
[null,null,null,null,{"$f":"I_Actuals!E$23","v":"Retirement Benefit Asset (Oceanic)"},null,{"$f":"I_Actuals!G$23","v":"£'000 "},{"$f":"I_Actuals!H$23","v":"Nominal"},{"$f":"I_Actuals!I$23","v":"Enter Assets as Positive"},{"$f":"I_Actuals!J$23","v":" I_Actuals, row 20:23"},null,{"$f":"I_Actuals!L$23","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$23","v":6183.8645479694842},null,{"$f":"I_Actuals!AA$23","v":0},{"$f":"I_Actuals!AB$23","v":0},{"$f":"I_Actuals!AC$23","v":0},{"$f":"I_Actuals!AD$23","v":1008.2342798148027},{"$f":"I_Actuals!AE$23","v":1214.9729993867104},{"$f":"I_Actuals!AF$23","v":3960.6572687679704},{"$f":"I_Actuals!AG$23","v":0},{"$f":"I_Actuals!AH$23","v":0},{"$f":"I_Actuals!AI$23","v":0},{"$f":"I_Actuals!AJ$23","v":0},{"$f":"I_Actuals!AK$23","v":0},{"$f":"I_Actuals!AL$23","v":0},{"$f":"I_Actuals!AM$23","v":0},{"$f":"I_Actuals!AN$23","v":0},{"$f":"I_Actuals!AO$23","v":0},{"$f":"I_Actuals!AP$23","v":0},{"$f":"I_Actuals!AQ$23","v":0},{"$f":"I_Actuals!AR$23","v":0},{"$f":"I_Actuals!AS$23","v":0},{"$f":"I_Actuals!AT$23","v":0},{"$f":"I_Actuals!AU$23","v":0},{"$f":"I_Actuals!AV$23","v":0},{"$f":"I_Actuals!AW$23","v":0},{"$f":"I_Actuals!AX$23","v":0},{"$f":"I_Actuals!AY$23","v":0},{"$f":"I_Actuals!AZ$23","v":0},{"$f":"I_Actuals!BA$23","v":0},{"$f":"I_Actuals!BB$23","v":0},{"$f":"I_Actuals!BC$23","v":0},{"$f":"I_Actuals!BD$23","v":0},{"$f":"I_Actuals!BE$23","v":0},{"$f":"I_Actuals!BF$23","v":0},{"$f":"I_Actuals!BG$23","v":0},{"$f":"I_Actuals!BH$23","v":0},{"$f":"I_Actuals!BI$23","v":0},{"$f":"I_Actuals!BJ$23","v":0}]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[]
[null,null,null,null,"b/f (Retirement Benefit Asset)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z929","v":0},0,0,0,1008.2342798148027,1214.9729993867104,3960.6572687679704,5708.3020198699069,8323.0866167411641,12016.958614630421,15511.745230543123,17495.490949584433,19266.160478881709,20951.695343635445,21821.549477635148,22843.378168269053,23867.591112692633,23465.853885214852,23137.614790936848,22809.797488543889,22482.413797638485,22155.475322739185,21828.993464732048,21502.979423370754,21177.444199749665,20852.398598749696,20527.853231457553,20203.818517558575,20030.498375723397,19644.433738619144,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E435","v":"Increase (decrease) in Pension Asset due to Revaluation (Oceanic)"},null,{"$f":"'I_Series Oceanic'!G435","v":"£'000 "},{"$f":"'I_Series Oceanic'!H435","v":"Nominal"},null,{"$f":"'I_Series Oceanic'!J435","v":"CAA NERL PCM_06_Draft - 170122 - Copy, I_Series Oceanic, row 345"},null,{"$f":"'I_Series Oceanic'!L435","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y435","v":14805.072034180457},null,{"$f":"'I_Series Oceanic'!AA435","v":11128.856660379879},{"$f":"'I_Series Oceanic'!AB435","v":-10324.779572519459},{"$f":"'I_Series Oceanic'!AC435","v":15067.618172263916},{"$f":"'I_Series Oceanic'!AD435","v":-5975.4041136208116},{"$f":"'I_Series Oceanic'!AE435","v":6763.6914206010288},{"$f":"'I_Series Oceanic'!AF435","v":-8116.2916545517182},{"$f":"'I_Series Oceanic'!AG435","v":1291.9395227199061},{"$f":"'I_Series Oceanic'!AH435","v":1169.5610516942713},{"$f":"'I_Series Oceanic'!AI435","v":1144.9062587669428},{"$f":"'I_Series Oceanic'!AJ435","v":1206.1843818239918},{"$f":"'I_Series Oceanic'!AK435","v":1143.342438687376},{"$f":"'I_Series Oceanic'!AL435","v":1010.5245152712333},{"$f":"'I_Series Oceanic'!AM435","v":922.36263881561206},{"$f":"'I_Series Oceanic'!AN435","v":869.85413399970389},{"$f":"'I_Series Oceanic'!AO435","v":1021.8286906339047},{"$f":"'I_Series Oceanic'!AP435","v":1024.2129444235786},{"$f":"'I_Series Oceanic'!AQ435","v":-401.7372274777818},{"$f":"'I_Series Oceanic'!AR435","v":-328.2390942780051},{"$f":"'I_Series Oceanic'!AS435","v":-327.81730239295956},{"$f":"'I_Series Oceanic'!AT435","v":-327.383690905403},{"$f":"'I_Series Oceanic'!AU435","v":-326.93847489929874},{"$f":"'I_Series Oceanic'!AV435","v":-326.48185800713634},{"$f":"'I_Series Oceanic'!AW435","v":-326.01404136129253},{"$f":"'I_Series Oceanic'!AX435","v":-325.53522362108754},{"$f":"'I_Series Oceanic'!AY435","v":-325.04560099996957},{"$f":"'I_Series Oceanic'!AZ435","v":-324.54536729214141},{"$f":"'I_Series Oceanic'!BA435","v":-324.03471389897703},{"$f":"'I_Series Oceanic'!BB435","v":-173.32014183517771},{"$f":"'I_Series Oceanic'!BC435","v":-386.06463710425425},{"$f":"'I_Series Oceanic'!BD435","v":-320.17808113541383},{"$f":"'I_Series Oceanic'!BE435","v":0},{"$f":"'I_Series Oceanic'!BF435","v":0},{"$f":"'I_Series Oceanic'!BG435","v":0},{"$f":"'I_Series Oceanic'!BH435","v":0},{"$f":"'I_Series Oceanic'!BI435","v":0},{"$f":"'I_Series Oceanic'!BJ435","v":0}]
[null,null,null,null,{"$f":"E919","v":"Increase / (Decrease) in Retirement Benefit Asset"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,2919.0869619329142,455.70522838203033,1445.2235451769861,2548.9657391223136,2288.6022340887098,{"$f":"AK919","v":840.40328035393509},760.14501402604287,763.17222593812471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retirement Benefit Asset (Oceanic) POS/NEG",null,"£'000","Nominal","To BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA924 = 0, AA923, SUM(AA926:AA928))","v":0},0,0,1008.2342798148027,1214.9729993867104,3960.6572687679704,5708.3020198699069,8323.0866167411641,12016.958614630421,15511.745230543123,17495.490949584433,19266.160478881709,20951.695343635445,21821.549477635148,22843.378168269053,23867.591112692633,23465.853885214852,23137.614790936848,22809.797488543889,22482.413797638485,22155.475322739185,21828.993464732048,21502.979423370754,21177.444199749665,20852.398598749696,20527.853231457553,20203.818517558575,20030.498375723397,19644.433738619144,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729]
[]
[null,null,null,null,{"$f":"E929","v":"Retirement Benefit Asset (Oceanic) POS/NEG"},null,{"$f":"G929","v":"£'000"},"Nominal","To BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,1008.2342798148027,1214.9729993867104,3960.6572687679704,5708.3020198699069,8323.0866167411641,12016.958614630421,15511.745230543123,17495.490949584433,19266.160478881709,20951.695343635445,21821.549477635148,22843.378168269053,23867.591112692633,23465.853885214852,23137.614790936848,22809.797488543889,22482.413797638485,22155.475322739185,21828.993464732048,21502.979423370754,21177.444199749665,20852.398598749696,20527.853231457553,20203.818517558575,20030.498375723397,19644.433738619144,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729]
[null,null,null,null,"Retirement Benefit Asset (Oceanic) Debtor",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA931, 0)","v":0},{"$f":"MAX(AB931, 0)","v":0},0,1008.2342798148027,1214.9729993867104,3960.6572687679704,5708.3020198699069,8323.0866167411641,12016.958614630421,15511.745230543123,17495.490949584433,19266.160478881709,20951.695343635445,21821.549477635148,22843.378168269053,23867.591112692633,23465.853885214852,23137.614790936848,22809.797488543889,22482.413797638485,22155.475322739185,21828.993464732048,21502.979423370754,21177.444199749665,20852.398598749696,20527.853231457553,20203.818517558575,20030.498375723397,19644.433738619144,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729]
[null,null,null,null,"Retirement Benefit Asset (Oceanic) Creditor",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AA931, 0)","v":0},{"$f":"MIN(AB931, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_Financing","index":37,"n_rows":779,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Financing"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Revolving Credit Facility"]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[]
[null,null,null,"Average Drawn Balance for interest and fee calculations"]
[null,null,null,null,{"$f":"'I_Series NERL'!E$100","v":"Base Case: Average Balance Drawn"},null,{"$f":"'I_Series NERL'!G$100","v":"£'000 "},{"$f":"'I_Series NERL'!H$100","v":"Nominal"},{"$f":"'I_Series NERL'!I$100","v":"Enter +ve values"},{"$f":"'I_Series NERL'!J$100","v":"CAA Assumed, I_Series NERL, row 100"},null,{"$f":"'I_Series NERL'!L$100","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$100","v":0},null,{"$f":"'I_Series NERL'!AA$100","v":0},{"$f":"'I_Series NERL'!AB$100","v":0},{"$f":"'I_Series NERL'!AC$100","v":0},{"$f":"'I_Series NERL'!AD$100","v":0},{"$f":"'I_Series NERL'!AE$100","v":0},{"$f":"'I_Series NERL'!AF$100","v":0},{"$f":"'I_Series NERL'!AG$100","v":5000},{"$f":"'I_Series NERL'!AH$100","v":5000},{"$f":"'I_Series NERL'!AI$100","v":5000},{"$f":"'I_Series NERL'!AJ$100","v":5000},{"$f":"'I_Series NERL'!AK$100","v":5000},{"$f":"'I_Series NERL'!AL$100","v":5000},{"$f":"'I_Series NERL'!AM$100","v":5000},{"$f":"'I_Series NERL'!AN$100","v":5000},{"$f":"'I_Series NERL'!AO$100","v":5000},{"$f":"'I_Series NERL'!AP$100","v":5000},{"$f":"'I_Series NERL'!AQ$100","v":5000},{"$f":"'I_Series NERL'!AR$100","v":5000},{"$f":"'I_Series NERL'!AS$100","v":5000},{"$f":"'I_Series NERL'!AT$100","v":5000},{"$f":"'I_Series NERL'!AU$100","v":5000},{"$f":"'I_Series NERL'!AV$100","v":5000},{"$f":"'I_Series NERL'!AW$100","v":5000},{"$f":"'I_Series NERL'!AX$100","v":5000},{"$f":"'I_Series NERL'!AY$100","v":5000},{"$f":"'I_Series NERL'!AZ$100","v":5000},{"$f":"'I_Series NERL'!BA$100","v":5000},{"$f":"'I_Series NERL'!BB$100","v":5000},{"$f":"'I_Series NERL'!BC$100","v":5000},{"$f":"'I_Series NERL'!BD$100","v":5000},{"$f":"'I_Series NERL'!BE$100","v":5000},{"$f":"'I_Series NERL'!BF$100","v":5000},{"$f":"'I_Series NERL'!BG$100","v":5000},{"$f":"'I_Series NERL'!BH$100","v":5000},{"$f":"'I_Series NERL'!BI$100","v":5000},{"$f":"'I_Series NERL'!BJ$100","v":5000}]
[null,null,null,null,"RCF Average Drawn Balance",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H21","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA21,0)","v":0},0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[]
[null,null,null,"Interest Costs"]
[null,null,null,null,{"$f":"'I_Series NERL'!E107","v":"Interest rate (high)"},null,{"$f":"'I_Series NERL'!G107","v":"Input set selection"},null,null,{"$f":"'I_Series NERL'!J107","v":0},null,{"$f":"'I_Series NERL'!L107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y107","v":0},null,{"$f":"'I_Series NERL'!AA107","v":0},{"$f":"'I_Series NERL'!AB107","v":0},{"$f":"'I_Series NERL'!AC107","v":0},{"$f":"'I_Series NERL'!AD107","v":0},{"$f":"'I_Series NERL'!AE107","v":0},{"$f":"'I_Series NERL'!AF107","v":0.05},{"$f":"'I_Series NERL'!AG107","v":0.05},{"$f":"'I_Series NERL'!AH107","v":0.05},{"$f":"'I_Series NERL'!AI107","v":0.05},{"$f":"'I_Series NERL'!AJ107","v":0.05},{"$f":"'I_Series NERL'!AK107","v":0.05},{"$f":"'I_Series NERL'!AL107","v":0.05},{"$f":"'I_Series NERL'!AM107","v":0.05},{"$f":"'I_Series NERL'!AN107","v":0.05},{"$f":"'I_Series NERL'!AO107","v":0.05},{"$f":"'I_Series NERL'!AP107","v":0.05},{"$f":"'I_Series NERL'!AQ107","v":0.05},{"$f":"'I_Series NERL'!AR107","v":0.05},{"$f":"'I_Series NERL'!AS107","v":0.05},{"$f":"'I_Series NERL'!AT107","v":0.05},{"$f":"'I_Series NERL'!AU107","v":0.05},{"$f":"'I_Series NERL'!AV107","v":0.05},{"$f":"'I_Series NERL'!AW107","v":0.05},{"$f":"'I_Series NERL'!AX107","v":0.05},{"$f":"'I_Series NERL'!AY107","v":0.05},{"$f":"'I_Series NERL'!AZ107","v":0},{"$f":"'I_Series NERL'!BA107","v":0},{"$f":"'I_Series NERL'!BB107","v":0},{"$f":"'I_Series NERL'!BC107","v":0},{"$f":"'I_Series NERL'!BD107","v":0},{"$f":"'I_Series NERL'!BE107","v":0},{"$f":"'I_Series NERL'!BF107","v":0},{"$f":"'I_Series NERL'!BG107","v":0},{"$f":"'I_Series NERL'!BH107","v":0},{"$f":"'I_Series NERL'!BI107","v":0},{"$f":"'I_Series NERL'!BJ107","v":0}]
[null,null,null,null,{"$f":"E22","v":"RCF Average Drawn Balance"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,5000,5000,5000,5000,{"$f":"AK22","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,null,null,null,"RCF Interest Cost",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H26","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA27:BJ27)","v":4750},null,{"$f":"AA25 * AA$26","v":0},0,0,0,0,0,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E$143","v":"Interest on Revolving Capital Facility - Actual"},null,{"$f":"I_Actuals!G$143","v":"£'000 "},{"$f":"I_Actuals!H$143","v":"Nominal"},{"$f":"I_Actuals!I$143","v":"Enter costs as positive"},{"$f":"I_Actuals!J$143","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L$143","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$143","v":-1991.5720595098337},null,{"$f":"I_Actuals!AA$143","v":-882.38168904109591},{"$f":"I_Actuals!AB$143","v":-868.69764682414802},{"$f":"I_Actuals!AC$143","v":10.666840765779595},{"$f":"I_Actuals!AD$143","v":121.10637085872801},{"$f":"I_Actuals!AE$143","v":4.4986256498481065},{"$f":"I_Actuals!AF$143","v":-376.76456091894539},{"$f":"I_Actuals!AG$143","v":0},{"$f":"I_Actuals!AH$143","v":0},{"$f":"I_Actuals!AI$143","v":0},{"$f":"I_Actuals!AJ$143","v":0},{"$f":"I_Actuals!AK$143","v":0},{"$f":"I_Actuals!AL$143","v":0},{"$f":"I_Actuals!AM$143","v":0},{"$f":"I_Actuals!AN$143","v":0},{"$f":"I_Actuals!AO$143","v":0},{"$f":"I_Actuals!AP$143","v":0},{"$f":"I_Actuals!AQ$143","v":0},{"$f":"I_Actuals!AR$143","v":0},{"$f":"I_Actuals!AS$143","v":0},{"$f":"I_Actuals!AT$143","v":0},{"$f":"I_Actuals!AU$143","v":0},{"$f":"I_Actuals!AV$143","v":0},{"$f":"I_Actuals!AW$143","v":0},{"$f":"I_Actuals!AX$143","v":0},{"$f":"I_Actuals!AY$143","v":0},{"$f":"I_Actuals!AZ$143","v":0},{"$f":"I_Actuals!BA$143","v":0},{"$f":"I_Actuals!BB$143","v":0},{"$f":"I_Actuals!BC$143","v":0},{"$f":"I_Actuals!BD$143","v":0},{"$f":"I_Actuals!BE$143","v":0},{"$f":"I_Actuals!BF$143","v":0},{"$f":"I_Actuals!BG$143","v":0},{"$f":"I_Actuals!BH$143","v":0},{"$f":"I_Actuals!BI$143","v":0},{"$f":"I_Actuals!BJ$143","v":0}]
[null,null,null,null,"RCF Interest Cost NEG",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H27","v":"Nominal"},"PL & CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA29:BJ29)","v":-2758.4279404901663},null,{"$f":"IF(AA18=1,AA28,AA27) *SignSwitch","v":882.38168904109591},868.69764682414802,-10.666840765779595,-121.10637085872801,-4.4986256498481065,376.76456091894539,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Commitment Fee"]
[null,null,null,null,{"$f":"'I_Series NERL'!E101","v":"Revolving Capital Facility Max. Amount"},null,{"$f":"'I_Series NERL'!G101","v":"£'000 "},{"$f":"'I_Series NERL'!H101","v":"Nominal"},{"$f":"'I_Series NERL'!I101","v":"Enter +ve values"},{"$f":"'I_Series NERL'!J101","v":"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, row 61"},null,{"$f":"'I_Series NERL'!L101","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y101","v":0},null,{"$f":"'I_Series NERL'!AA101","v":0},{"$f":"'I_Series NERL'!AB101","v":0},{"$f":"'I_Series NERL'!AC101","v":0},{"$f":"'I_Series NERL'!AD101","v":0},{"$f":"'I_Series NERL'!AE101","v":0},{"$f":"'I_Series NERL'!AF101","v":0},{"$f":"'I_Series NERL'!AG101","v":261295.87540428809},{"$f":"'I_Series NERL'!AH101","v":261295.87540428809},{"$f":"'I_Series NERL'!AI101","v":261295.87540428809},{"$f":"'I_Series NERL'!AJ101","v":261295.87540428809},{"$f":"'I_Series NERL'!AK101","v":261295.87540428809},{"$f":"'I_Series NERL'!AL101","v":261295.87540428809},{"$f":"'I_Series NERL'!AM101","v":261295.87540428809},{"$f":"'I_Series NERL'!AN101","v":261295.87540428809},{"$f":"'I_Series NERL'!AO101","v":261295.87540428809},{"$f":"'I_Series NERL'!AP101","v":261295.87540428809},{"$f":"'I_Series NERL'!AQ101","v":261295.87540428809},{"$f":"'I_Series NERL'!AR101","v":261295.87540428809},{"$f":"'I_Series NERL'!AS101","v":261295.87540428809},{"$f":"'I_Series NERL'!AT101","v":261295.87540428809},{"$f":"'I_Series NERL'!AU101","v":261295.87540428809},{"$f":"'I_Series NERL'!AV101","v":261295.87540428809},{"$f":"'I_Series NERL'!AW101","v":261295.87540428809},{"$f":"'I_Series NERL'!AX101","v":261295.87540428809},{"$f":"'I_Series NERL'!AY101","v":261295.87540428809},{"$f":"'I_Series NERL'!AZ101","v":261295.87540428809},{"$f":"'I_Series NERL'!BA101","v":261295.87540428809},{"$f":"'I_Series NERL'!BB101","v":261295.87540428809},{"$f":"'I_Series NERL'!BC101","v":261295.87540428809},{"$f":"'I_Series NERL'!BD101","v":261295.87540428809},{"$f":"'I_Series NERL'!BE101","v":261295.87540428809},{"$f":"'I_Series NERL'!BF101","v":261295.87540428809},{"$f":"'I_Series NERL'!BG101","v":261295.87540428809},{"$f":"'I_Series NERL'!BH101","v":261295.87540428809},{"$f":"'I_Series NERL'!BI101","v":261295.87540428809},{"$f":"'I_Series NERL'!BJ101","v":261295.87540428809}]
[null,null,null,null,{"$f":"E$22","v":"RCF Average Drawn Balance"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,5000,5000,5000,5000,{"$f":"AK$22","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,null,null,null,"RCF Average Undrawn Balance",null,{"$f":"G33","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,AA32 - AA33)","v":0},0,0,0,0,0,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809]
[null,null,null,null,"Check: Average Drawn Balance does not exceed facility size",{"$f":" IF( SUM( AA35:BJ35 ) <> 0, 1, 0 )","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA33> AA32, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Actuals!E$144","v":"Fees on Revolving Capital Facility - Actual"},null,{"$f":"I_Actuals!G$144","v":"£'000 "},{"$f":"I_Actuals!H$144","v":"Nominal"},{"$f":"I_Actuals!I$144","v":"Enter costs as positive"},{"$f":"I_Actuals!J$144","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L$144","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$144","v":1182.2773613977372},null,{"$f":"I_Actuals!AA$144","v":-1135.5910265143609},{"$f":"I_Actuals!AB$144","v":57.694958036130402},{"$f":"I_Actuals!AC$144","v":912.5881798381821},{"$f":"I_Actuals!AD$144","v":1269.5537682171605},{"$f":"I_Actuals!AE$144","v":606.57855623858802},{"$f":"I_Actuals!AF$144","v":-528.54707441796313},{"$f":"I_Actuals!AG$144","v":0},{"$f":"I_Actuals!AH$144","v":0},{"$f":"I_Actuals!AI$144","v":0},{"$f":"I_Actuals!AJ$144","v":0},{"$f":"I_Actuals!AK$144","v":0},{"$f":"I_Actuals!AL$144","v":0},{"$f":"I_Actuals!AM$144","v":0},{"$f":"I_Actuals!AN$144","v":0},{"$f":"I_Actuals!AO$144","v":0},{"$f":"I_Actuals!AP$144","v":0},{"$f":"I_Actuals!AQ$144","v":0},{"$f":"I_Actuals!AR$144","v":0},{"$f":"I_Actuals!AS$144","v":0},{"$f":"I_Actuals!AT$144","v":0},{"$f":"I_Actuals!AU$144","v":0},{"$f":"I_Actuals!AV$144","v":0},{"$f":"I_Actuals!AW$144","v":0},{"$f":"I_Actuals!AX$144","v":0},{"$f":"I_Actuals!AY$144","v":0},{"$f":"I_Actuals!AZ$144","v":0},{"$f":"I_Actuals!BA$144","v":0},{"$f":"I_Actuals!BB$144","v":0},{"$f":"I_Actuals!BC$144","v":0},{"$f":"I_Actuals!BD$144","v":0},{"$f":"I_Actuals!BE$144","v":0},{"$f":"I_Actuals!BF$144","v":0},{"$f":"I_Actuals!BG$144","v":0},{"$f":"I_Actuals!BH$144","v":0},{"$f":"I_Actuals!BI$144","v":0},{"$f":"I_Actuals!BJ$144","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E16","v":"RCF Commitment Fee"},{"$f":"'I_InputSets NERL'!F16","v":1.6000000000000001E-3},{"$f":"'I_InputSets NERL'!G16","v":"%"}]
[null,null,null,null,{"$f":"E$34","v":"RCF Average Undrawn Balance"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,{"$f":"AK$34","v":256295.87540428809},256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809,256295.87540428809]
[null,null,null,null,"RCF Commitment Fee",null,{"$f":"I_Global!F69","v":"£'000 "},{"$f":"H40","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA41:BJ41)","v":12302.20201940583},null,{"$f":" $F$39 * AA40","v":0},0,0,0,0,0,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099,410.07340064686099]
[null,null,null,null,"RCF Commitment Fee NEG",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H41","v":"Nominal"},"PL & CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA42:BJ42)","v":-13484.479380803568},null,{"$f":"IF(AA38 = 1, AA37, AA41 ) * SignSwitch","v":1135.5910265143609},-57.694958036130402,-912.5881798381821,-1269.5537682171605,-606.57855623858802,528.54707441796313,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099]
[]
[{"$f":"I_Global!$F$85","v":"Post 2020 Debt"}]
[]
[null,null,null,"Interest"]
[null,null,null,null,{"$f":"'I_Series NERL'!E84","v":"Interest Rate for Nominal Company Interest Rate (high)"},null,{"$f":"'I_Series NERL'!G84","v":"%"},null,null,{"$f":"'I_Series NERL'!J84","v":"CAA / IP_File 24 / _Interface - Sensitivity.xlsx"},null,{"$f":"'I_Series NERL'!L84","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y84","v":0},null,{"$f":"'I_Series NERL'!AA84","v":0},{"$f":"'I_Series NERL'!AB84","v":0},{"$f":"'I_Series NERL'!AC84","v":0},{"$f":"'I_Series NERL'!AD84","v":0},{"$f":"'I_Series NERL'!AE84","v":0},{"$f":"'I_Series NERL'!AF84","v":0},{"$f":"'I_Series NERL'!AG84","v":4.02E-2},{"$f":"'I_Series NERL'!AH84","v":4.02E-2},{"$f":"'I_Series NERL'!AI84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AJ84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AK84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AL84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AM84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AN84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AO84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AP84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AQ84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AR84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AS84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AT84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AU84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AV84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AW84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AX84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AY84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!AZ84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!BA84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!BB84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!BC84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!BD84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!BE84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!BF84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!BG84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!BH84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!BI84","v":4.9000000000000002E-2},{"$f":"'I_Series NERL'!BJ84","v":4.9000000000000002E-2}]
[null,null,null,null,{"$f":"'I_Series NERL'!E85","v":"Interest Rate for Nominal Company Interest Rate (medium)"},null,{"$f":"'I_Series NERL'!G85","v":"%"},null,null,{"$f":"'I_Series NERL'!J85","v":"RE_ _External_ NR23 _ Cost of Capital.msg"},null,{"$f":"'I_Series NERL'!L85","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y85","v":0},null,{"$f":"'I_Series NERL'!AA85","v":0},{"$f":"'I_Series NERL'!AB85","v":0},{"$f":"'I_Series NERL'!AC85","v":0},{"$f":"'I_Series NERL'!AD85","v":0},{"$f":"'I_Series NERL'!AE85","v":0},{"$f":"'I_Series NERL'!AF85","v":0},{"$f":"'I_Series NERL'!AG85","v":4.02E-2},{"$f":"'I_Series NERL'!AH85","v":4.02E-2},{"$f":"'I_Series NERL'!AI85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AJ85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AK85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AL85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AM85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AN85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AO85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AP85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AQ85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AR85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AS85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AT85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AU85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AV85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AW85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AX85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AY85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!AZ85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!BA85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!BB85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!BC85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!BD85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!BE85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!BF85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!BG85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!BH85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!BI85","v":2.2385405565205779E-2},{"$f":"'I_Series NERL'!BJ85","v":2.2385405565205779E-2}]
[null,null,null,null,{"$f":"'I_Series NERL'!E86","v":"Interest Rate for Nominal Company Interest Rate (medium) - CAA Run "},null,{"$f":"'I_Series NERL'!G86","v":"%"},null,null,{"$f":"'I_Series NERL'!J86","v":"NR23 WACC Calculator - Phase 2 Update, NR23 Cost of Debt, tab, row 60"},null,{"$f":"'I_Series NERL'!L86","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y86","v":0},null,{"$f":"'I_Series NERL'!AA86","v":0},{"$f":"'I_Series NERL'!AB86","v":0},{"$f":"'I_Series NERL'!AC86","v":0},{"$f":"'I_Series NERL'!AD86","v":0},{"$f":"'I_Series NERL'!AE86","v":0},{"$f":"'I_Series NERL'!AF86","v":0},{"$f":"'I_Series NERL'!AG86","v":1.5280000000000002E-2},{"$f":"'I_Series NERL'!AH86","v":1.5639664804469273E-2},{"$f":"'I_Series NERL'!AI86","v":1.555555306038613E-2},{"$f":"'I_Series NERL'!AJ86","v":1.523333088984956E-2},{"$f":"'I_Series NERL'!AK86","v":1.4544442111461033E-2},{"$f":"'I_Series NERL'!AL86","v":1.3855553333072503E-2},{"$f":"'I_Series NERL'!AM86","v":1.3166664554683974E-2},{"$f":"'I_Series NERL'!AN86","v":1.2477775776295446E-2},{"$f":"'I_Series NERL'!AO86","v":1.1466664827370347E-2},{"$f":"'I_Series NERL'!AP86","v":1.008888727059329E-2},{"$f":"'I_Series NERL'!AQ86","v":5.4133281234237517E-2},{"$f":"'I_Series NERL'!AR86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!AS86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!AT86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!AU86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!AV86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!AW86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!AX86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!AY86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!AZ86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!BA86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!BB86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!BC86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!BD86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!BE86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!BF86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!BG86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!BH86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!BI86","v":1.7500000000000002E-2},{"$f":"'I_Series NERL'!BJ86","v":1.7500000000000002E-2}]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E20","v":"Cost for Post 2020 Debt"},{"$f":"'I_InputSets NERL'!F20","v":"Interest Rate for Nominal Company Interest Rate (medium) - CAA Run "},{"$f":"'I_InputSets NERL'!G20","v":"Input set selection"}]
[null,null,null,null,{"$f":" INDEX( E47:E49, MATCH( $F51, $E47:$E49, 0 ) )","v":"Interest Rate for Nominal Company Interest Rate (medium) - CAA Run "},null,{"$f":" INDEX( G47:G49, MATCH( $F51, $E47:$E49, 0 ) )","v":"%"},null,null,{"$f":" INDEX( J47:J49, MATCH( $F51, $E47:$E49, 0 ) )","v":"NR23 WACC Calculator - Phase 2 Update, NR23 Cost of Debt, tab, row 60"},null,{"$f":" INDEX( L47:L49, MATCH( $F51, $E47:$E49, 0 ) )","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" INDEX( Y47:Y49, MATCH( $F51, $E47:$E49, 0 ) )","v":0},null,{"$f":" INDEX( AA47:AA49, MATCH( $F51, $E47:$E49, 0 ) )","v":0},0,0,0,0,0,1.5280000000000002E-2,1.5639664804469273E-2,1.555555306038613E-2,1.523333088984956E-2,{"$f":" INDEX( AK47:AK49, MATCH( $F51, $E47:$E49, 0 ) )","v":1.4544442111461033E-2},1.3855553333072503E-2,{"$f":" INDEX( AM47:AM49, MATCH( $F51, $E47:$E49, 0 ) )","v":1.3166664554683974E-2},1.2477775776295446E-2,1.1466664827370347E-2,1.008888727059329E-2,5.4133281234237517E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"E332","v":"Notional Interest - Post 2020 Debt"},0,"£'000","Nominal ",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,637514.00282693061,null,0,0,0,0,0,0,11340.280399649062,15821.478519591572,14411.969362112073,12258.293344109417,{"$f":"AK332","v":9036.6818939461173},6020.535005240944,3162.8543738079547,937.50341925343639,8737.8242811615764,7855.9385877070554,40556.924011762305,12499.31063627917,13553.104681852228,14633.179023323626,18200.473676138936,19388.729457537862,20611.877762822805,21879.181067871981,23178.269797233446,24508.743670677562,25926.883336724761,27437.477383574147,29035.42094312144,30726.365179404249,32515.468347627728,34408.847626826842,36412.367594646857,38532.437098906521,40775.837512550264,43149.744831468684]
[null,null,null,null,{"$f":"A44&\" Interest\"","v":"Post 2020 Debt Interest"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","PL & CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z56:BJ56)","v":-637514.00282693061},null,{"$f":"AA55 * AA54 * SignSwitch","v":0},0,0,0,0,0,-11340.280399649062,-15821.478519591572,-14411.969362112073,-12258.293344109417,-9036.6818939461173,-6020.535005240944,-3162.8543738079547,-937.50341925343639,-8737.8242811615764,-7855.9385877070554,-40556.924011762305,-12499.31063627917,-13553.104681852228,-14633.179023323626,-18200.473676138936,-19388.729457537862,-20611.877762822805,-21879.181067871981,-23178.269797233446,-24508.743670677562,-25926.883336724761,-27437.477383574147,-29035.42094312144,-30726.365179404249,-32515.468347627728,-34408.847626826842,-36412.367594646857,-38532.437098906521,-40775.837512550264,-43149.744831468684]
[]
[null,null,null,"Gearing"]
[null,null,null,null,{"$f":"'I_Series NERL'!E78","v":"Gearing target A"},null,{"$f":"'I_Series NERL'!G78","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA78","v":0.4},{"$f":"'I_Series NERL'!AB78","v":0.4},{"$f":"'I_Series NERL'!AC78","v":0.4},{"$f":"'I_Series NERL'!AD78","v":0.4},{"$f":"'I_Series NERL'!AE78","v":0.4},{"$f":"'I_Series NERL'!AF78","v":0.4},{"$f":"'I_Series NERL'!AG78","v":0.4},{"$f":"'I_Series NERL'!AH78","v":0.35},{"$f":"'I_Series NERL'!AI78","v":0.52886999999999973},{"$f":"'I_Series NERL'!AJ78","v":0.51909000000000016},{"$f":"'I_Series NERL'!AK78","v":0.51644700000000032},{"$f":"'I_Series NERL'!AL78","v":0.49437700000000023},{"$f":"'I_Series NERL'!AM78","v":0.4},{"$f":"'I_Series NERL'!AN78","v":0.4},{"$f":"'I_Series NERL'!AO78","v":0.4},{"$f":"'I_Series NERL'!AP78","v":0.4},{"$f":"'I_Series NERL'!AQ78","v":0.4},{"$f":"'I_Series NERL'!AR78","v":0.4},{"$f":"'I_Series NERL'!AS78","v":0.4},{"$f":"'I_Series NERL'!AT78","v":0.4},{"$f":"'I_Series NERL'!AU78","v":0.4},{"$f":"'I_Series NERL'!AV78","v":0.4},{"$f":"'I_Series NERL'!AW78","v":0.4},{"$f":"'I_Series NERL'!AX78","v":0.4},{"$f":"'I_Series NERL'!AY78","v":0.4},{"$f":"'I_Series NERL'!AZ78","v":0.4},{"$f":"'I_Series NERL'!BA78","v":0.4},{"$f":"'I_Series NERL'!BB78","v":0.4},{"$f":"'I_Series NERL'!BC78","v":0.4},{"$f":"'I_Series NERL'!BD78","v":0.4},{"$f":"'I_Series NERL'!BE78","v":0.4},{"$f":"'I_Series NERL'!BF78","v":0.4},{"$f":"'I_Series NERL'!BG78","v":0.4},{"$f":"'I_Series NERL'!BH78","v":0.4},{"$f":"'I_Series NERL'!BI78","v":0.4},{"$f":"'I_Series NERL'!BJ78","v":0.4}]
[null,null,null,null,{"$f":"'I_Series NERL'!E79","v":"Gearing target B"},null,{"$f":"'I_Series NERL'!G79","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA79","v":0.6},{"$f":"'I_Series NERL'!AB79","v":0.6},{"$f":"'I_Series NERL'!AC79","v":0.6},{"$f":"'I_Series NERL'!AD79","v":0.6},{"$f":"'I_Series NERL'!AE79","v":0.6},{"$f":"'I_Series NERL'!AF79","v":0.3},{"$f":"'I_Series NERL'!AG79","v":0.57756232755827153},{"$f":"'I_Series NERL'!AH79","v":0.57071467426672806},{"$f":"'I_Series NERL'!AI79","v":0.47809295160932819},{"$f":"'I_Series NERL'!AJ79","v":0.43502732296288443},{"$f":"'I_Series NERL'!AK79","v":0.38395218366528555},{"$f":"'I_Series NERL'!AL79","v":0.32488088351786748},{"$f":"'I_Series NERL'!AM79","v":0.24802113564022976},{"$f":"'I_Series NERL'!AN79","v":0.5},{"$f":"'I_Series NERL'!AO79","v":0.4},{"$f":"'I_Series NERL'!AP79","v":0.4},{"$f":"'I_Series NERL'!AQ79","v":0.4},{"$f":"'I_Series NERL'!AR79","v":0.4},{"$f":"'I_Series NERL'!AS79","v":0.4},{"$f":"'I_Series NERL'!AT79","v":0.4},{"$f":"'I_Series NERL'!AU79","v":0.4},{"$f":"'I_Series NERL'!AV79","v":0.4},{"$f":"'I_Series NERL'!AW79","v":0.4},{"$f":"'I_Series NERL'!AX79","v":0.4},{"$f":"'I_Series NERL'!AY79","v":0.4},{"$f":"'I_Series NERL'!AZ79","v":0.4},{"$f":"'I_Series NERL'!BA79","v":0.4},{"$f":"'I_Series NERL'!BB79","v":0.4},{"$f":"'I_Series NERL'!BC79","v":0.4},{"$f":"'I_Series NERL'!BD79","v":0.4},{"$f":"'I_Series NERL'!BE79","v":0.4},{"$f":"'I_Series NERL'!BF79","v":0.4},{"$f":"'I_Series NERL'!BG79","v":0.4},{"$f":"'I_Series NERL'!BH79","v":0.4},{"$f":"'I_Series NERL'!BI79","v":0.4},{"$f":"'I_Series NERL'!BJ79","v":0.4}]
[null,null,null,null,{"$f":"'I_Series NERL'!E80","v":"Gearing target C"},null,{"$f":"'I_Series NERL'!G80","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA80","v":0},{"$f":"'I_Series NERL'!AB80","v":0},{"$f":"'I_Series NERL'!AC80","v":0},{"$f":"'I_Series NERL'!AD80","v":0},{"$f":"'I_Series NERL'!AE80","v":0},{"$f":"'I_Series NERL'!AF80","v":0},{"$f":"'I_Series NERL'!AG80","v":0},{"$f":"'I_Series NERL'!AH80","v":0},{"$f":"'I_Series NERL'!AI80","v":0},{"$f":"'I_Series NERL'!AJ80","v":0},{"$f":"'I_Series NERL'!AK80","v":0},{"$f":"'I_Series NERL'!AL80","v":0},{"$f":"'I_Series NERL'!AM80","v":0},{"$f":"'I_Series NERL'!AN80","v":0},{"$f":"'I_Series NERL'!AO80","v":0},{"$f":"'I_Series NERL'!AP80","v":0},{"$f":"'I_Series NERL'!AQ80","v":0},{"$f":"'I_Series NERL'!AR80","v":0},{"$f":"'I_Series NERL'!AS80","v":0},{"$f":"'I_Series NERL'!AT80","v":0},{"$f":"'I_Series NERL'!AU80","v":0},{"$f":"'I_Series NERL'!AV80","v":0},{"$f":"'I_Series NERL'!AW80","v":0},{"$f":"'I_Series NERL'!AX80","v":0},{"$f":"'I_Series NERL'!AY80","v":0},{"$f":"'I_Series NERL'!AZ80","v":0},{"$f":"'I_Series NERL'!BA80","v":0},{"$f":"'I_Series NERL'!BB80","v":0},{"$f":"'I_Series NERL'!BC80","v":0},{"$f":"'I_Series NERL'!BD80","v":0},{"$f":"'I_Series NERL'!BE80","v":0},{"$f":"'I_Series NERL'!BF80","v":0},{"$f":"'I_Series NERL'!BG80","v":0},{"$f":"'I_Series NERL'!BH80","v":0},{"$f":"'I_Series NERL'!BI80","v":0},{"$f":"'I_Series NERL'!BJ80","v":0}]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E28","v":"Gearing scenario selected"},{"$f":"'I_InputSets NERL'!F28","v":"Gearing target A"},{"$f":"'I_InputSets NERL'!G28","v":"selection"}]
[null,null,null,null,{"$f":" INDEX( E59:E61, MATCH( $F63, $E59:$E61, 0 ) )","v":"Gearing target A"},null,"%",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.35,0.52886999999999973,0.51909000000000016,0.51644700000000032,0.49437700000000023,0.4,0.4,0.4,0.4,0.4,0.4,{"$f":" INDEX( AS59:AS61, MATCH( $F63, $E59:$E61, 0 ) )","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[]
[null,null,null,"Checks to Initial Gearing Goal Seek"]
[null,null,null,null,{"$f":"I_Global!E326","v":"Label 6"},{"$f":"I_Global!F326","v":"Target Profiled Gearing"},{"$f":"I_Global!G326","v":"label"}]
[null,null,null,null,{"$f":"I_Global!E327","v":"Label 7"},{"$f":"I_Global!F327","v":"Target Profiled Dividends"},{"$f":"I_Global!G327","v":"label"}]
[null,null,null,null,{"$f":"I_Global!E328","v":"Label 8"},{"$f":"I_Global!F328","v":"Do not solve"},{"$f":"I_Global!G328","v":"label"}]
[]
[null,null,null,1,{"$f":"'I_Series NERL'!E440","v":"Use Gearing Profit or Target Dividends?"},null,{"$f":"'I_Series NERL'!G440","v":"Selection"},null,null,{"$f":"'I_Series NERL'!J440","v":"CAA"},null,{"$f":"'I_Series NERL'!L440","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y440","v":0},null,{"$f":"'I_Series NERL'!AA440","v":"Do not solve"},{"$f":"'I_Series NERL'!AB440","v":"Do not solve"},{"$f":"'I_Series NERL'!AC440","v":"Do not solve"},{"$f":"'I_Series NERL'!AD440","v":"Do not solve"},{"$f":"'I_Series NERL'!AE440","v":"Do not solve"},{"$f":"'I_Series NERL'!AF440","v":"Do not solve"},{"$f":"'I_Series NERL'!AG440","v":"Target Profiled Gearing"},{"$f":"'I_Series NERL'!AH440","v":"Target Profiled Gearing"},{"$f":"'I_Series NERL'!AI440","v":"Target Profiled Gearing"},{"$f":"'I_Series NERL'!AJ440","v":"Target Profiled Dividends"},{"$f":"'I_Series NERL'!AK440","v":"Target Profiled Dividends"},{"$f":"'I_Series NERL'!AL440","v":"Target Profiled Dividends"},{"$f":"'I_Series NERL'!AM440","v":"Target Profiled Dividends"},{"$f":"'I_Series NERL'!AN440","v":"Do not solve"},{"$f":"'I_Series NERL'!AO440","v":"Do not solve"},{"$f":"'I_Series NERL'!AP440","v":"Do not solve"},{"$f":"'I_Series NERL'!AQ440","v":"Do not solve"},{"$f":"'I_Series NERL'!AR440","v":"Do not solve"},{"$f":"'I_Series NERL'!AS440","v":"Do not solve"},{"$f":"'I_Series NERL'!AT440","v":"Do not solve"},{"$f":"'I_Series NERL'!AU440","v":"Do not solve"},{"$f":"'I_Series NERL'!AV440","v":"Do not solve"},{"$f":"'I_Series NERL'!AW440","v":"Do not solve"},{"$f":"'I_Series NERL'!AX440","v":"Do not solve"},{"$f":"'I_Series NERL'!AY440","v":"Do not solve"},{"$f":"'I_Series NERL'!AZ440","v":"Do not solve"},{"$f":"'I_Series NERL'!BA440","v":"Do not solve"},{"$f":"'I_Series NERL'!BB440","v":"Do not solve"},{"$f":"'I_Series NERL'!BC440","v":"Do not solve"},{"$f":"'I_Series NERL'!BD440","v":"Do not solve"},{"$f":"'I_Series NERL'!BE440","v":"Do not solve"},{"$f":"'I_Series NERL'!BF440","v":"Do not solve"},{"$f":"'I_Series NERL'!BG440","v":"Do not solve"},{"$f":"'I_Series NERL'!BH440","v":"Do not solve"},{"$f":"'I_Series NERL'!BI440","v":"Do not solve"},{"$f":"'I_Series NERL'!BJ440","v":"Do not solve"}]
[null,null,null,null,"Use Goal Seeked Gearing?",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AA$71, $F$67:$F$69,0)","v":3},3,3,3,3,3,1,1,1,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[]
[null,null,null,"Target Gearing Level"]
[null,null,null,null,{"$f":"'I_Series NERL'!E$215","v":"Equity Transfer (to)/from Shareholders - Override"},{"$f":"'I_Series NERL'!F$215","v":"Equity Transfer (to)/from Shareholders - Override - 1"},{"$f":"'I_Series NERL'!G$215","v":"£'000 "},{"$f":"'I_Series NERL'!H$215","v":"Nominal"},{"$f":"'I_Series NERL'!I$215","v":"CF"},{"$f":"'I_Series NERL'!J$215","v":" I_Series NERL, rows 198:202"},null,{"$f":"'I_Series NERL'!L$215","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$215","v":0},null,{"$f":"'I_Series NERL'!AA$215","v":0},{"$f":"'I_Series NERL'!AB$215","v":0},{"$f":"'I_Series NERL'!AC$215","v":0},{"$f":"'I_Series NERL'!AD$215","v":0},{"$f":"'I_Series NERL'!AE$215","v":0},{"$f":"'I_Series NERL'!AF$215","v":0},{"$f":"'I_Series NERL'!AG$215","v":20000},{"$f":"'I_Series NERL'!AH$215","v":180000},{"$f":"'I_Series NERL'!AI$215","v":0},{"$f":"'I_Series NERL'!AJ$215","v":0},{"$f":"'I_Series NERL'!AK$215","v":0},{"$f":"'I_Series NERL'!AL$215","v":0},{"$f":"'I_Series NERL'!AM$215","v":0},{"$f":"'I_Series NERL'!AN$215","v":0},{"$f":"'I_Series NERL'!AO$215","v":0},{"$f":"'I_Series NERL'!AP$215","v":0},{"$f":"'I_Series NERL'!AQ$215","v":0},{"$f":"'I_Series NERL'!AR$215","v":0},{"$f":"'I_Series NERL'!AS$215","v":0},{"$f":"'I_Series NERL'!AT$215","v":0},{"$f":"'I_Series NERL'!AU$215","v":0},{"$f":"'I_Series NERL'!AV$215","v":0},{"$f":"'I_Series NERL'!AW$215","v":0},{"$f":"'I_Series NERL'!AX$215","v":0},{"$f":"'I_Series NERL'!AY$215","v":0},{"$f":"'I_Series NERL'!AZ$215","v":0},{"$f":"'I_Series NERL'!BA$215","v":0},{"$f":"'I_Series NERL'!BB$215","v":0},{"$f":"'I_Series NERL'!BC$215","v":0},{"$f":"'I_Series NERL'!BD$215","v":0},{"$f":"'I_Series NERL'!BE$215","v":0},{"$f":"'I_Series NERL'!BF$215","v":0},{"$f":"'I_Series NERL'!BG$215","v":0},{"$f":"'I_Series NERL'!BH$215","v":0},{"$f":"'I_Series NERL'!BI$215","v":0},{"$f":"'I_Series NERL'!BJ$215","v":0}]
[]
[null,null,null,null,"Target Dividend Profile - Based on Override",null,null,null,"Override",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA75 * SignSwitch","v":0},0,0,0,0,0,{"$f":"AG75 * SignSwitch","v":-20000},-180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series NERL'!E443","v":"Target Dividend Profile"},null,{"$f":"\n'I_Series NERL'!G443","v":"£'000 "},{"$f":"\n'I_Series NERL'!H443","v":"Nominal"},"Inputs",{"$f":"\n'I_Series NERL'!J443","v":"Dividends - 19 Aug 2022.xlsx, Dividend Profiles tab, row 33"},null,{"$f":"\n'I_Series NERL'!L443","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\n'I_Series NERL'!Y443","v":0},null,{"$f":"'I_Series NERL'!AA443","v":0},{"$f":"'I_Series NERL'!AB443","v":0},{"$f":"'I_Series NERL'!AC443","v":0},{"$f":"'I_Series NERL'!AD443","v":0},{"$f":"'I_Series NERL'!AE443","v":0},{"$f":"'I_Series NERL'!AF443","v":0},{"$f":"'I_Series NERL'!AG443","v":0},{"$f":"'I_Series NERL'!AH443","v":0},{"$f":"'I_Series NERL'!AI443","v":0},{"$f":"'I_Series NERL'!AJ443","v":0},{"$f":"'I_Series NERL'!AK443","v":35591},{"$f":"'I_Series NERL'!AL443","v":35591},{"$f":"'I_Series NERL'!AM443","v":53387},{"$f":"'I_Series NERL'!AN443","v":0},{"$f":"'I_Series NERL'!AO443","v":0},{"$f":"'I_Series NERL'!AP443","v":0},{"$f":"'I_Series NERL'!AQ443","v":0},{"$f":"'I_Series NERL'!AR443","v":0},{"$f":"'I_Series NERL'!AS443","v":0},{"$f":"'I_Series NERL'!AT443","v":0},{"$f":"'I_Series NERL'!AU443","v":0},{"$f":"'I_Series NERL'!AV443","v":0},{"$f":"'I_Series NERL'!AW443","v":0},{"$f":"'I_Series NERL'!AX443","v":0},{"$f":"'I_Series NERL'!AY443","v":0},{"$f":"'I_Series NERL'!AZ443","v":0},{"$f":"'I_Series NERL'!BA443","v":0},{"$f":"'I_Series NERL'!BB443","v":0},{"$f":"'I_Series NERL'!BC443","v":0},{"$f":"'I_Series NERL'!BD443","v":0},{"$f":"'I_Series NERL'!BE443","v":0},{"$f":"'I_Series NERL'!BF443","v":0},{"$f":"'I_Series NERL'!BG443","v":0},{"$f":"'I_Series NERL'!BH443","v":0},{"$f":"'I_Series NERL'!BI443","v":0},{"$f":"'I_Series NERL'!BJ443","v":0}]
[null,null,null,null,"Live - Target Dividend Profile",null,{"$f":"G78","v":"£'000 "},{"$f":"H78","v":"Nominal"},null,{"$f":"J78","v":"Dividends - 19 Aug 2022.xlsx, Dividend Profiles tab, row 33"},null,{"$f":"L78","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y78","v":0},null,{"$f":"IF(AA77 <> 0, AA77, AA78)","v":0},{"$f":"IF(AB77 <> 0, AB77, AB78)","v":0},0,0,0,0,-20000,-180000,0,0,35591,35591,53387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity Transfer (to)/from Shareholders - Override Active?",{"$f":"--(Y75 > 0)","v":0},"Alert"]
[]
[null,null,null,null,{"$f":"I_Global!E302","v":"Label 4"},{"$f":"I_Global!F302","v":"Decrease Gearing"},{"$f":"I_Global!G302","v":"label"}]
[null,null,null,null,{"$f":"I_Global!E303","v":"Label 5"},{"$f":"I_Global!F303","v":"Increase Gearing"},{"$f":"I_Global!G303","v":"label"}]
[null,null,null,null,{"$f":"E462","v":"Dividends Paid [POS]"},null,"£'000 ","Nominal",null,0,null,{"$f":"L462","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y462","v":0},null,{"$f":"AA462","v":71750},35375,47750,56750,57000,14250,0,0,0,0,{"$f":"AK462","v":35591.000000479493},35591.000000367902,53387.000000722823,749115.71211455984,58428.100487868214,46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E79","v":"Live - Target Dividend Profile"},null,{"$f":"G79","v":"£'000 "},{"$f":"H79","v":"Nominal"},null,{"$f":"J79","v":"Dividends - 19 Aug 2022.xlsx, Dividend Profiles tab, row 33"},null,{"$f":"L79","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y79","v":0},null,{"$f":"AA79","v":0},0,0,0,0,0,-20000,-180000,0,0,35591,35591,53387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Suggested Movement in Gearing to Achieve Divi. Target",null,"String",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA84 < AA85, $F$83, $F$82)","v":"Decrease Gearing"},"Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing","Decrease Gearing"]
[]
[]
[null,null,null,null,"Drawdown used in Model",null,"£'000","Nominal","Used when running macro / rDrawdownUtilised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Scenario!E30","v":"Live combination"},{"$f":"Scenario!F30","v":"Base - Flat"},{"$f":"Scenario!G30","v":1}]
[null,null,null,null,{"$f":"Macro!E672","v":"Drawdown used in Model - SCEN 1"},{"$f":"Macro!F672","v":"Base - Flat"},{"$f":"Macro!G672","v":"£'000"},{"$f":"Macro!H672","v":"Nominal"},null,{"$f":"Macro!J672","v":0},null,{"$f":"Macro!L672","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y672","v":0},null,{"$f":"Macro!AA672","v":0},{"$f":"Macro!AB672","v":0},{"$f":"Macro!AC672","v":0},{"$f":"Macro!AD672","v":0},{"$f":"Macro!AE672","v":0},{"$f":"Macro!AF672","v":0},{"$f":"Macro!AG672","v":750000},{"$f":"Macro!AH672","v":160000},{"$f":"Macro!AI672","v":0},{"$f":"Macro!AJ672","v":0},{"$f":"Macro!AK672","v":-36849.897759999985},{"$f":"Macro!AL672","v":-205506.99230000013},{"$f":"Macro!AM672","v":-381375.54414999997},{"$f":"Macro!AN672","v":0},{"$f":"Macro!AO672","v":0},{"$f":"Macro!AP672","v":0},{"$f":"Macro!AQ672","v":0},{"$f":"Macro!AR672","v":0},{"$f":"Macro!AS672","v":0},{"$f":"Macro!AT672","v":0},{"$f":"Macro!AU672","v":0},{"$f":"Macro!AV672","v":0},{"$f":"Macro!AW672","v":0},{"$f":"Macro!AX672","v":0},{"$f":"Macro!AY672","v":0},{"$f":"Macro!AZ672","v":0},{"$f":"Macro!BA672","v":0},{"$f":"Macro!BB672","v":0},{"$f":"Macro!BC672","v":0},{"$f":"Macro!BD672","v":0},{"$f":"Macro!BE672","v":0},{"$f":"Macro!BF672","v":0},{"$f":"Macro!BG672","v":0},{"$f":"Macro!BH672","v":0},{"$f":"Macro!BI672","v":0},{"$f":"Macro!BJ672","v":0}]
[null,null,null,null,{"$f":"Macro!E675","v":"Drawdown used in Model - SCEN 2"},{"$f":"Macro!F675","v":"Flights (Low)"},{"$f":"Macro!G675","v":"£'000"},{"$f":"Macro!H675","v":"Nominal"},null,{"$f":"Macro!J675","v":0},null,{"$f":"Macro!L675","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y675","v":0},null,{"$f":"Macro!AA675","v":0},{"$f":"Macro!AB675","v":0},{"$f":"Macro!AC675","v":0},{"$f":"Macro!AD675","v":0},{"$f":"Macro!AE675","v":0},{"$f":"Macro!AF675","v":0},{"$f":"Macro!AG675","v":0},{"$f":"Macro!AH675","v":0},{"$f":"Macro!AI675","v":0},{"$f":"Macro!AJ675","v":0},{"$f":"Macro!AK675","v":0},{"$f":"Macro!AL675","v":0},{"$f":"Macro!AM675","v":0},{"$f":"Macro!AN675","v":0},{"$f":"Macro!AO675","v":0},{"$f":"Macro!AP675","v":0},{"$f":"Macro!AQ675","v":0},{"$f":"Macro!AR675","v":0},{"$f":"Macro!AS675","v":0},{"$f":"Macro!AT675","v":0},{"$f":"Macro!AU675","v":0},{"$f":"Macro!AV675","v":0},{"$f":"Macro!AW675","v":0},{"$f":"Macro!AX675","v":0},{"$f":"Macro!AY675","v":0},{"$f":"Macro!AZ675","v":0},{"$f":"Macro!BA675","v":0},{"$f":"Macro!BB675","v":0},{"$f":"Macro!BC675","v":0},{"$f":"Macro!BD675","v":0},{"$f":"Macro!BE675","v":0},{"$f":"Macro!BF675","v":0},{"$f":"Macro!BG675","v":0},{"$f":"Macro!BH675","v":0},{"$f":"Macro!BI675","v":0},{"$f":"Macro!BJ675","v":0}]
[null,null,null,null,{"$f":"Macro!E678","v":"Drawdown used in Model - SCEN 3"},{"$f":"Macro!F678","v":"Spare 3"},{"$f":"Macro!G678","v":"£'000"},{"$f":"Macro!H678","v":"Nominal"},null,{"$f":"Macro!J678","v":0},null,{"$f":"Macro!L678","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y678","v":0},null,{"$f":"Macro!AA678","v":0},{"$f":"Macro!AB678","v":0},{"$f":"Macro!AC678","v":0},{"$f":"Macro!AD678","v":0},{"$f":"Macro!AE678","v":0},{"$f":"Macro!AF678","v":0},{"$f":"Macro!AG678","v":0},{"$f":"Macro!AH678","v":0},{"$f":"Macro!AI678","v":0},{"$f":"Macro!AJ678","v":0},{"$f":"Macro!AK678","v":0},{"$f":"Macro!AL678","v":0},{"$f":"Macro!AM678","v":0},{"$f":"Macro!AN678","v":0},{"$f":"Macro!AO678","v":0},{"$f":"Macro!AP678","v":0},{"$f":"Macro!AQ678","v":0},{"$f":"Macro!AR678","v":0},{"$f":"Macro!AS678","v":0},{"$f":"Macro!AT678","v":0},{"$f":"Macro!AU678","v":0},{"$f":"Macro!AV678","v":0},{"$f":"Macro!AW678","v":0},{"$f":"Macro!AX678","v":0},{"$f":"Macro!AY678","v":0},{"$f":"Macro!AZ678","v":0},{"$f":"Macro!BA678","v":0},{"$f":"Macro!BB678","v":0},{"$f":"Macro!BC678","v":0},{"$f":"Macro!BD678","v":0},{"$f":"Macro!BE678","v":0},{"$f":"Macro!BF678","v":0},{"$f":"Macro!BG678","v":0},{"$f":"Macro!BH678","v":0},{"$f":"Macro!BI678","v":0},{"$f":"Macro!BJ678","v":0}]
[null,null,null,null,{"$f":"Macro!E681","v":"Drawdown used in Model - SCEN 4"},{"$f":"Macro!F681","v":"Spare 4"},{"$f":"Macro!G681","v":"£'000"},{"$f":"Macro!H681","v":"Nominal"},null,{"$f":"Macro!J681","v":0},null,{"$f":"Macro!L681","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y681","v":0},null,{"$f":"Macro!AA681","v":0},{"$f":"Macro!AB681","v":0},{"$f":"Macro!AC681","v":0},{"$f":"Macro!AD681","v":0},{"$f":"Macro!AE681","v":0},{"$f":"Macro!AF681","v":0},{"$f":"Macro!AG681","v":0},{"$f":"Macro!AH681","v":0},{"$f":"Macro!AI681","v":0},{"$f":"Macro!AJ681","v":0},{"$f":"Macro!AK681","v":0},{"$f":"Macro!AL681","v":0},{"$f":"Macro!AM681","v":0},{"$f":"Macro!AN681","v":0},{"$f":"Macro!AO681","v":0},{"$f":"Macro!AP681","v":0},{"$f":"Macro!AQ681","v":0},{"$f":"Macro!AR681","v":0},{"$f":"Macro!AS681","v":0},{"$f":"Macro!AT681","v":0},{"$f":"Macro!AU681","v":0},{"$f":"Macro!AV681","v":0},{"$f":"Macro!AW681","v":0},{"$f":"Macro!AX681","v":0},{"$f":"Macro!AY681","v":0},{"$f":"Macro!AZ681","v":0},{"$f":"Macro!BA681","v":0},{"$f":"Macro!BB681","v":0},{"$f":"Macro!BC681","v":0},{"$f":"Macro!BD681","v":0},{"$f":"Macro!BE681","v":0},{"$f":"Macro!BF681","v":0},{"$f":"Macro!BG681","v":0},{"$f":"Macro!BH681","v":0},{"$f":"Macro!BI681","v":0},{"$f":"Macro!BJ681","v":0}]
[null,null,null,null,{"$f":"Macro!E684","v":"Drawdown used in Model - SCEN 5"},{"$f":"Macro!F684","v":"Spare 5"},{"$f":"Macro!G684","v":"£'000"},{"$f":"Macro!H684","v":"Nominal"},null,{"$f":"Macro!J684","v":0},null,{"$f":"Macro!L684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y684","v":0},null,{"$f":"Macro!AA684","v":0},{"$f":"Macro!AB684","v":0},{"$f":"Macro!AC684","v":0},{"$f":"Macro!AD684","v":0},{"$f":"Macro!AE684","v":0},{"$f":"Macro!AF684","v":0},{"$f":"Macro!AG684","v":0},{"$f":"Macro!AH684","v":0},{"$f":"Macro!AI684","v":0},{"$f":"Macro!AJ684","v":0},{"$f":"Macro!AK684","v":0},{"$f":"Macro!AL684","v":0},{"$f":"Macro!AM684","v":0},{"$f":"Macro!AN684","v":0},{"$f":"Macro!AO684","v":0},{"$f":"Macro!AP684","v":0},{"$f":"Macro!AQ684","v":0},{"$f":"Macro!AR684","v":0},{"$f":"Macro!AS684","v":0},{"$f":"Macro!AT684","v":0},{"$f":"Macro!AU684","v":0},{"$f":"Macro!AV684","v":0},{"$f":"Macro!AW684","v":0},{"$f":"Macro!AX684","v":0},{"$f":"Macro!AY684","v":0},{"$f":"Macro!AZ684","v":0},{"$f":"Macro!BA684","v":0},{"$f":"Macro!BB684","v":0},{"$f":"Macro!BC684","v":0},{"$f":"Macro!BD684","v":0},{"$f":"Macro!BE684","v":0},{"$f":"Macro!BF684","v":0},{"$f":"Macro!BG684","v":0},{"$f":"Macro!BH684","v":0},{"$f":"Macro!BI684","v":0},{"$f":"Macro!BJ684","v":0}]
[null,null,null,null,{"$f":"Macro!E687","v":"Drawdown used in Model - SCEN 6"},{"$f":"Macro!F687","v":"Spare 6"},{"$f":"Macro!G687","v":"£'000"},{"$f":"Macro!H687","v":"Nominal"},null,{"$f":"Macro!J687","v":0},null,{"$f":"Macro!L687","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y687","v":0},null,{"$f":"Macro!AA687","v":0},{"$f":"Macro!AB687","v":0},{"$f":"Macro!AC687","v":0},{"$f":"Macro!AD687","v":0},{"$f":"Macro!AE687","v":0},{"$f":"Macro!AF687","v":0},{"$f":"Macro!AG687","v":0},{"$f":"Macro!AH687","v":0},{"$f":"Macro!AI687","v":0},{"$f":"Macro!AJ687","v":0},{"$f":"Macro!AK687","v":0},{"$f":"Macro!AL687","v":0},{"$f":"Macro!AM687","v":0},{"$f":"Macro!AN687","v":0},{"$f":"Macro!AO687","v":0},{"$f":"Macro!AP687","v":0},{"$f":"Macro!AQ687","v":0},{"$f":"Macro!AR687","v":0},{"$f":"Macro!AS687","v":0},{"$f":"Macro!AT687","v":0},{"$f":"Macro!AU687","v":0},{"$f":"Macro!AV687","v":0},{"$f":"Macro!AW687","v":0},{"$f":"Macro!AX687","v":0},{"$f":"Macro!AY687","v":0},{"$f":"Macro!AZ687","v":0},{"$f":"Macro!BA687","v":0},{"$f":"Macro!BB687","v":0},{"$f":"Macro!BC687","v":0},{"$f":"Macro!BD687","v":0},{"$f":"Macro!BE687","v":0},{"$f":"Macro!BF687","v":0},{"$f":"Macro!BG687","v":0},{"$f":"Macro!BH687","v":0},{"$f":"Macro!BI687","v":0},{"$f":"Macro!BJ687","v":0}]
[null,null,null,null,{"$f":"Macro!E690","v":"Drawdown used in Model - SCEN 7"},{"$f":"Macro!F690","v":"Spare 7"},{"$f":"Macro!G690","v":"£'000"},{"$f":"Macro!H690","v":"Nominal"},null,{"$f":"Macro!J690","v":0},null,{"$f":"Macro!L690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y690","v":0},null,{"$f":"Macro!AA690","v":0},{"$f":"Macro!AB690","v":0},{"$f":"Macro!AC690","v":0},{"$f":"Macro!AD690","v":0},{"$f":"Macro!AE690","v":0},{"$f":"Macro!AF690","v":0},{"$f":"Macro!AG690","v":0},{"$f":"Macro!AH690","v":0},{"$f":"Macro!AI690","v":0},{"$f":"Macro!AJ690","v":0},{"$f":"Macro!AK690","v":0},{"$f":"Macro!AL690","v":0},{"$f":"Macro!AM690","v":0},{"$f":"Macro!AN690","v":0},{"$f":"Macro!AO690","v":0},{"$f":"Macro!AP690","v":0},{"$f":"Macro!AQ690","v":0},{"$f":"Macro!AR690","v":0},{"$f":"Macro!AS690","v":0},{"$f":"Macro!AT690","v":0},{"$f":"Macro!AU690","v":0},{"$f":"Macro!AV690","v":0},{"$f":"Macro!AW690","v":0},{"$f":"Macro!AX690","v":0},{"$f":"Macro!AY690","v":0},{"$f":"Macro!AZ690","v":0},{"$f":"Macro!BA690","v":0},{"$f":"Macro!BB690","v":0},{"$f":"Macro!BC690","v":0},{"$f":"Macro!BD690","v":0},{"$f":"Macro!BE690","v":0},{"$f":"Macro!BF690","v":0},{"$f":"Macro!BG690","v":0},{"$f":"Macro!BH690","v":0},{"$f":"Macro!BI690","v":0},{"$f":"Macro!BJ690","v":0}]
[null,null,null,null,{"$f":"Macro!E693","v":"Drawdown used in Model - SCEN 8"},{"$f":"Macro!F693","v":"Spare 8"},{"$f":"Macro!G693","v":"£'000"},{"$f":"Macro!H693","v":"Nominal"},null,{"$f":"Macro!J693","v":0},null,{"$f":"Macro!L693","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y693","v":0},null,{"$f":"Macro!AA693","v":0},{"$f":"Macro!AB693","v":0},{"$f":"Macro!AC693","v":0},{"$f":"Macro!AD693","v":0},{"$f":"Macro!AE693","v":0},{"$f":"Macro!AF693","v":0},{"$f":"Macro!AG693","v":0},{"$f":"Macro!AH693","v":0},{"$f":"Macro!AI693","v":0},{"$f":"Macro!AJ693","v":0},{"$f":"Macro!AK693","v":0},{"$f":"Macro!AL693","v":0},{"$f":"Macro!AM693","v":0},{"$f":"Macro!AN693","v":0},{"$f":"Macro!AO693","v":0},{"$f":"Macro!AP693","v":0},{"$f":"Macro!AQ693","v":0},{"$f":"Macro!AR693","v":0},{"$f":"Macro!AS693","v":0},{"$f":"Macro!AT693","v":0},{"$f":"Macro!AU693","v":0},{"$f":"Macro!AV693","v":0},{"$f":"Macro!AW693","v":0},{"$f":"Macro!AX693","v":0},{"$f":"Macro!AY693","v":0},{"$f":"Macro!AZ693","v":0},{"$f":"Macro!BA693","v":0},{"$f":"Macro!BB693","v":0},{"$f":"Macro!BC693","v":0},{"$f":"Macro!BD693","v":0},{"$f":"Macro!BE693","v":0},{"$f":"Macro!BF693","v":0},{"$f":"Macro!BG693","v":0},{"$f":"Macro!BH693","v":0},{"$f":"Macro!BI693","v":0},{"$f":"Macro!BJ693","v":0}]
[null,null,null,null,{"$f":"Macro!E696","v":"Drawdown used in Model - SCEN 9"},{"$f":"Macro!F696","v":"Spare 9"},{"$f":"Macro!G696","v":"£'000"},{"$f":"Macro!H696","v":"Nominal"},null,{"$f":"Macro!J696","v":0},null,{"$f":"Macro!L696","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y696","v":0},null,{"$f":"Macro!AA696","v":0},{"$f":"Macro!AB696","v":0},{"$f":"Macro!AC696","v":0},{"$f":"Macro!AD696","v":0},{"$f":"Macro!AE696","v":0},{"$f":"Macro!AF696","v":0},{"$f":"Macro!AG696","v":0},{"$f":"Macro!AH696","v":0},{"$f":"Macro!AI696","v":0},{"$f":"Macro!AJ696","v":0},{"$f":"Macro!AK696","v":0},{"$f":"Macro!AL696","v":0},{"$f":"Macro!AM696","v":0},{"$f":"Macro!AN696","v":0},{"$f":"Macro!AO696","v":0},{"$f":"Macro!AP696","v":0},{"$f":"Macro!AQ696","v":0},{"$f":"Macro!AR696","v":0},{"$f":"Macro!AS696","v":0},{"$f":"Macro!AT696","v":0},{"$f":"Macro!AU696","v":0},{"$f":"Macro!AV696","v":0},{"$f":"Macro!AW696","v":0},{"$f":"Macro!AX696","v":0},{"$f":"Macro!AY696","v":0},{"$f":"Macro!AZ696","v":0},{"$f":"Macro!BA696","v":0},{"$f":"Macro!BB696","v":0},{"$f":"Macro!BC696","v":0},{"$f":"Macro!BD696","v":0},{"$f":"Macro!BE696","v":0},{"$f":"Macro!BF696","v":0},{"$f":"Macro!BG696","v":0},{"$f":"Macro!BH696","v":0},{"$f":"Macro!BI696","v":0},{"$f":"Macro!BJ696","v":0}]
[null,null,null,null,{"$f":"Macro!E699","v":"Drawdown used in Model - SCEN 10"},{"$f":"Macro!F699","v":"Spare 10"},{"$f":"Macro!G699","v":"£'000"},{"$f":"Macro!H699","v":"Nominal"},null,{"$f":"Macro!J699","v":0},null,{"$f":"Macro!L699","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!Y699","v":0},null,{"$f":"Macro!AA699","v":0},{"$f":"Macro!AB699","v":0},{"$f":"Macro!AC699","v":0},{"$f":"Macro!AD699","v":0},{"$f":"Macro!AE699","v":0},{"$f":"Macro!AF699","v":0},{"$f":"Macro!AG699","v":0},{"$f":"Macro!AH699","v":0},{"$f":"Macro!AI699","v":0},{"$f":"Macro!AJ699","v":0},{"$f":"Macro!AK699","v":0},{"$f":"Macro!AL699","v":0},{"$f":"Macro!AM699","v":0},{"$f":"Macro!AN699","v":0},{"$f":"Macro!AO699","v":0},{"$f":"Macro!AP699","v":0},{"$f":"Macro!AQ699","v":0},{"$f":"Macro!AR699","v":0},{"$f":"Macro!AS699","v":0},{"$f":"Macro!AT699","v":0},{"$f":"Macro!AU699","v":0},{"$f":"Macro!AV699","v":0},{"$f":"Macro!AW699","v":0},{"$f":"Macro!AX699","v":0},{"$f":"Macro!AY699","v":0},{"$f":"Macro!AZ699","v":0},{"$f":"Macro!BA699","v":0},{"$f":"Macro!BB699","v":0},{"$f":"Macro!BC699","v":0},{"$f":"Macro!BD699","v":0},{"$f":"Macro!BE699","v":0},{"$f":"Macro!BF699","v":0},{"$f":"Macro!BG699","v":0},{"$f":"Macro!BH699","v":0},{"$f":"Macro!BI699","v":0},{"$f":"Macro!BJ699","v":0}]
[]
[null,null,null,null,null,"rGearingModelMode"]
[null,null,null,null,{"$f":"I_Global!E300","v":"Label 3"},{"$f":"I_Global!F300","v":"Live"},{"$f":"I_Global!G300","v":"label"}]
[null,null,null,null,"Gearing Model Mode","Stored","label"]
[null,null,null,null,"Selected Stored Drawdown",null,"£'000",{"$f":"INDEX(H$92:H$101, MATCH($F$91, $F$92:$F$101,0) )","v":"Nominal"},null,{"$f":"INDEX(J$92:J$101, MATCH($F$91, $F$92:$F$101,0) )","v":0},null,{"$f":"INDEX(L$92:L$101, MATCH($F$91, $F$92:$F$101,0) )","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Y$92:Y$101, MATCH($F$91, $F$92:$F$101,0) )","v":0},null,{"$f":"INDEX(AA$92:AA$101, MATCH($F$91, $F$92:$F$101,0) )","v":0},0,0,0,0,0,750000,160000,0,0,-36849.897759999985,-205506.99230000013,{"$f":"INDEX(AM$92:AM$101, MATCH($F$91, $F$92:$F$101,0) )","v":-381375.54414999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Drawdown Used to for Macro-Solve",null,{"$f":"G89","v":"£'000"},{"$f":"H89","v":"Nominal"},{"$f":"I89","v":"Used when running macro / rDrawdownUtilised"},{"$f":"J89","v":0},null,{"$f":"L89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y89","v":0},null,{"$f":"IF($F$105 = $F$104, AA89, AA106)","v":0},0,0,0,0,0,{"$f":"IF($F$105 = $F$104, AG89, AG106)","v":750000},160000,0,0,-36849.897759999985,-205506.99230000013,{"$f":"IF($F$105 = $F$104, AM89, AM106)","v":-381375.54414999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E462","v":"Dividends Paid [POS]"},null,"£'000 ","Nominal",null,0,null,{"$f":"L462","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y462","v":0},null,{"$f":"AA462","v":71750},35375,47750,56750,57000,14250,0,0,0,0,35591.000000479493,35591.000000367902,53387.000000722823,749115.71211455984,58428.100487868214,46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E79","v":"Live - Target Dividend Profile"},null,{"$f":"G79","v":"£'000 "},{"$f":"H79","v":"Nominal"},null,{"$f":"J79","v":"Dividends - 19 Aug 2022.xlsx, Dividend Profiles tab, row 33"},null,{"$f":"L79","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y79","v":0},null,{"$f":"AA79","v":0},0,0,0,0,0,-20000,-180000,0,0,35591,35591,53387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dividend Variance",null,"£'000","Nominal","rDiviDifference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA109 - AA110","v":71750},35375,47750,56750,57000,14250,20000,180000,0,0,4.7949288273230195E-7,3.6790152080357075E-7,7.2282273322343826E-7,749115.71211455984,58428.100487868214,46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Checks to Stop Goal-Seeking Dividend"]
[null,null,null,null,{"$f":"E399","v":"Cash flow available for debt service (CFADS)"},0,"£'000 ","Nominal","Pre tax pre financing cash flow - Tax",0,null,{"$f":"L399","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y399","v":1323606.5988738071},null,{"$f":"AA399","v":158949.49172851394},206628.21338155351,179899.30276147876,110833.59419688606,70746.34498738205,-217254.09618370011,-244242.92595157752,-239827.17574520304,112856.30283298978,151318.97613678253,{"$f":"AK399","v":208016.45802848105},216234.04319258171,236461.54588890861,212389.79900241783,74311.434848697187,57864.409028098686,99304.311718204932,100281.67046928607,-13181.451668715788,-149746.31901225934,-6324.9923403099438,-4506.9386558575179,-2647.8909721408345,-321.76620978865822,1961.1518510856122,1368.1952170238844,770.19128172182275,188.10372770698723,153.43786145718195,150.58703981313377,164.36672075018186,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[null,null,null,1,"CAFDS > 0?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA114 > 0, 1, 0)","v":1},1,1,1,1,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":"E$557","v":"Gearing Metric Used by Model"},null,{"$f":"G557","v":"%"},null,null,{"$f":"J557","v":0},null,{"$f":"L557","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y557","v":0},null,{"$f":"AA557","v":0.41716915945219574},0.30962415488865075,0.20712329896031514,0.1729594478086732,0.19077844728785881,0.39293548867088207,0.50543640189837902,0.53307683211381696,0.50103396732009986,0.47122604807384061,0.40152086754118688,{"$f":"AL557","v":0.31624015857096643},0.21698861374406983,0.77334737621763294,0.98473591508483194,1.3020266495993547,1.9004319769117395,3.8251502709888876,8.8644599735001037,1143.0403044763179,-12.525268231864356,-6.8314401193010488,-4.9604997456301501,-4.093561389168924,-3.6442473601352514,-3.4221242160813188,-3.3439203090112173,-3.379961804230688,-3.4148885552524666,-3.4553141922748516,-3.4987258181058731,-3.5452644553255754,-3.5947931208743609,-3.6472842363242468,-3.7027201485329613,-3.761092168959312]
[null,null,null,2,{"$f":"\"Gearing <\" & I_Global!F319 &\"00 %?\"","v":"Gearing <100 %?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA117 <= rGearingLimit, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":"E557","v":"Gearing Metric Used by Model"},null,"%",null,null,0,null,{"$f":"L557","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y557","v":0},null,{"$f":"AA557","v":0.41716915945219574},0.30962415488865075,0.20712329896031514,0.1729594478086732,0.19077844728785881,0.39293548867088207,0.50543640189837902,0.53307683211381696,0.50103396732009986,0.47122604807384061,{"$f":"AK557","v":0.40152086754118688},0.31624015857096643,0.21698861374406983,0.77334737621763294,0.98473591508483194,1.3020266495993547,1.9004319769117395,3.8251502709888876,8.8644599735001037,1143.0403044763179,-12.525268231864356,-6.8314401193010488,-4.9604997456301501,-4.093561389168924,-3.6442473601352514,-3.4221242160813188,-3.3439203090112173,-3.379961804230688,-3.4148885552524666,-3.4553141922748516,-3.4987258181058731,-3.5452644553255754,-3.5947931208743609,-3.6472842363242468,-3.7027201485329613,-3.761092168959312]
[null,null,null,3,"Gearing > 0%?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA120 > 0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E320","v":"GoalSeek Tolerance"},{"$f":"I_Global!F320","v":9.9999999999999995E-7},{"$f":"I_Global!G320","v":"£'000"},"Nominal"]
[null,null,null,null,{"$f":"E462","v":"Dividends Paid [POS]"},null,"£'000 ","Nominal",null,0,null,{"$f":"L462","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y462","v":0},null,{"$f":"AA462","v":71750},35375,47750,56750,57000,14250,0,0,0,0,35591.000000479493,35591.000000367902,53387.000000722823,749115.71211455984,58428.100487868214,46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E79","v":"Live - Target Dividend Profile"},null,{"$f":"G79","v":"£'000 "},{"$f":"H79","v":"Nominal"},null,{"$f":"J79","v":"Dividends - 19 Aug 2022.xlsx, Dividend Profiles tab, row 33"},null,{"$f":"L79","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y79","v":0},null,{"$f":"AA79","v":0},0,0,0,0,0,-20000,-180000,0,0,35591,35591,53387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,"Dividend Variance Check",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA124 - AA125) <= $F$123, 0, 1)","v":1},1,1,1,1,1,1,1,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Continue Goal Seek? (Target Dividends)",null,"flag",null,"1 = continue / 0 = stop, rStopGearingGoalSeek",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA126 * AA118 * AA121 * AA115 = 0, 0, 1)","v":1},1,1,1,1,0,0,0,0,0,{"$f":"IF(AK126 * AK118 * AK121 * AK115 = 0, 0, 1)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"E64","v":"Gearing target A"},null,{"$f":"G64","v":"%"},null,null,{"$f":"J64","v":0},null,{"$f":"L64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y64","v":0},null,{"$f":"AA64","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.35,0.52886999999999973,0.51909000000000016,0.51644700000000032,0.49437700000000023,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,null,{"$f":"E$557","v":"Gearing Metric Used by Model"},null,"%",null,null,0,null,{"$f":"L$557","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$557","v":0},null,{"$f":"AA$557","v":0.41716915945219574},0.30962415488865075,0.20712329896031514,0.1729594478086732,0.19077844728785881,0.39293548867088207,0.50543640189837902,0.53307683211381696,0.50103396732009986,0.47122604807384061,{"$f":"AK$557","v":0.40152086754118688},0.31624015857096643,0.21698861374406983,0.77334737621763294,0.98473591508483194,1.3020266495993547,1.9004319769117395,3.8251502709888876,8.8644599735001037,1143.0403044763179,-12.525268231864356,-6.8314401193010488,-4.9604997456301501,-4.093561389168924,-3.6442473601352514,-3.4221242160813188,-3.3439203090112173,-3.379961804230688,-3.4148885552524666,-3.4553141922748516,-3.4987258181058731,-3.5452644553255754,-3.5947931208743609,-3.6472842363242468,-3.7027201485329613,-3.761092168959312]
[null,null,null,null,"Gearing Output vs Gearing Target",null,"%",null,"rGearingDifference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA131 - AA132","v":-1.7169159452195715E-2},9.0375845111349273E-2,0.19287670103968488,0.22704055219132682,0.20922155271214121,7.0645113291179507E-3,-0.105436401898379,-0.18307683211381698,2.7836032679899869E-2,4.7863951926159554E-2,0.11492613245881345,0.1781368414290338,0.18301138625593019,-0.37334737621763292,-0.58473591508483191,-0.90202664959935464,-1.5004319769117394,-3.4251502709888877,-8.4644599735001034,-1142.6403044763179,12.925268231864356,7.2314401193010491,5.3604997456301504,4.4935613891689243,4.0442473601352518,3.8221242160813187,3.7439203090112172,3.7799618042306879,3.8148885552524665,3.8553141922748515,3.898725818105873,3.9452644553255753,3.9947931208743608,4.0472842363242467,4.1027201485329616,4.1610921689593123]
[]
[null,null,null,"Checks to Stop Goal Seeking Target Gearing"]
[null,null,null,null,{"$f":"O_FinStats!E166","v":"Retained Cash c/f"},{"$f":"O_FinStats!F166","v":0},{"$f":"O_FinStats!G166","v":"£'000 "},{"$f":"O_FinStats!H166","v":"Nominal"},{"$f":"O_FinStats!I166","v":"BS"},{"$f":"O_FinStats!J166","v":0},null,{"$f":"O_FinStats!L166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y166","v":0},null,{"$f":"O_FinStats!AA166 + (AA79 * (AA72 = 1) * SignSwitch)","v":102768.37073828882},{"$f":"O_FinStats!AB166 + (AB79 * (AB72 = 1) * SignSwitch)","v":136202.77774609628},{"$f":"O_FinStats!AC166 + (AC79 * (AC72 = 1) * SignSwitch)","v":182887.23749999999},{"$f":"O_FinStats!AD166 + (AD79 * (AD72 = 1) * SignSwitch)","v":173204.35},{"$f":"O_FinStats!AE166 + (AE79 * (AE72 = 1) * SignSwitch)","v":407781.52500000002},{"$f":"O_FinStats!AF166 + (AF79 * (AF72 = 1) * SignSwitch)","v":316000},{"$f":"O_FinStats!AG166 + (AG79 * (AG72 = 1) * SignSwitch)","v":58914.59794809937},{"$f":"O_FinStats!AH166 + (AH79 * (AH72 = 1) * SignSwitch)","v":55193.454599087039},{"$f":"O_FinStats!AI166 + (AI79 * (AI72 = 1) * SignSwitch)","v":-39558.743506727289},{"$f":"O_FinStats!AJ166 + (AJ79 * (AJ72 = 1) * SignSwitch)","v":89420.786303669753},{"$f":"O_FinStats!AK166 + (AK79 * (AK72 = 1) * SignSwitch)","v":245095.89776000002},{"$f":"O_FinStats!AL166 + (AL79 * (AL72 = 1) * SignSwitch)","v":413752.99230000016},{"$f":"O_FinStats!AM166 + (AM79 * (AM72 = 1) * SignSwitch)","v":589621.54414999997},{"$f":"O_FinStats!AN166 + (AN79 * (AN72 = 1) * SignSwitch)","v":50000},{"$f":"O_FinStats!AO166 + (AO79 * (AO72 = 1) * SignSwitch)","v":50000},{"$f":"O_FinStats!AP166 + (AP79 * (AP72 = 1) * SignSwitch)","v":50000},{"$f":"O_FinStats!AQ166 + (AQ79 * (AQ72 = 1) * SignSwitch)","v":-645181.0439666356},{"$f":"O_FinStats!AR166 + (AR79 * (AR72 = 1) * SignSwitch)","v":-743865.99929294095},{"$f":"O_FinStats!AS166 + (AS79 * (AS72 = 1) * SignSwitch)","v":-801015.26901587343},{"$f":"O_FinStats!AT166 + (AT79 * (AT72 = 1) * SignSwitch)","v":-998095.45121273817},{"$f":"O_FinStats!AU166 + (AU79 * (AU72 = 1) * SignSwitch)","v":-1063204.8086783434},{"$f":"O_FinStats!AV166 + (AV79 * (AV72 = 1) * SignSwitch)","v":-1130288.7425395194},{"$f":"O_FinStats!AW166 + (AW79 * (AW72 = 1) * SignSwitch)","v":-1199420.1343767107},{"$f":"O_FinStats!AX166 + (AX79 * (AX72 = 1) * SignSwitch)","v":-1270257.9604300866},{"$f":"O_FinStats!AY166 + (AY79 * (AY72 = 1) * SignSwitch)","v":-1342945.4701940848},{"$f":"O_FinStats!AZ166 + (AZ79 * (AZ72 = 1) * SignSwitch)","v":-1420213.9108561487},{"$f":"O_FinStats!BA166 + (BA79 * (BA72 = 1) * SignSwitch)","v":-1502589.2327460444},{"$f":"O_FinStats!BB166 + (BB79 * (BB72 = 1) * SignSwitch)","v":-1590352.2491124002},{"$f":"O_FinStats!BC166 + (BC79 * (BC72 = 1) * SignSwitch)","v":-1683258.3955592073},{"$f":"O_FinStats!BD166 + (BD79 * (BD72 = 1) * SignSwitch)","v":-1781574.5829218135},{"$f":"O_FinStats!BE166 + (BE79 * (BE72 = 1) * SignSwitch)","v":-1885598.7412662103},{"$f":"O_FinStats!BF166 + (BF79 * (BF72 = 1) * SignSwitch)","v":-1995686.0884717065},{"$f":"O_FinStats!BG166 + (BG79 * (BG72 = 1) * SignSwitch)","v":-2112177.5084210802},{"$f":"O_FinStats!BH166 + (BH79 * (BH72 = 1) * SignSwitch)","v":-2235445.593538282},{"$f":"O_FinStats!BI166 + (BI79 * (BI72 = 1) * SignSwitch)","v":-2365884.6225167289},{"$f":"O_FinStats!BJ166 + (BJ79 * (BJ72 = 1) * SignSwitch)","v":-2503911.8213908663}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$111","v":"Minimum cash balance"},null,{"$f":"'I_Series NERL'!G$111","v":"£'000 "},{"$f":"'I_Series NERL'!H$111","v":"Nominal"},null,{"$f":"'I_Series NERL'!J$111","v":"Minimum cash balance calculations, Sheet1, F19"},null,{"$f":"'I_Series NERL'!L$111","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$111","v":0},null,{"$f":"'I_Series NERL'!AA$111","v":0},{"$f":"'I_Series NERL'!AB$111","v":0},{"$f":"'I_Series NERL'!AC$111","v":0},{"$f":"'I_Series NERL'!AD$111","v":0},{"$f":"'I_Series NERL'!AE$111","v":0},{"$f":"'I_Series NERL'!AF$111","v":40},{"$f":"'I_Series NERL'!AG$111","v":50254.490531069627},{"$f":"'I_Series NERL'!AH$111","v":49775.493132968899},{"$f":"'I_Series NERL'!AI$111","v":208246},{"$f":"'I_Series NERL'!AJ$111","v":208246},{"$f":"'I_Series NERL'!AK$111","v":208246},{"$f":"'I_Series NERL'!AL$111","v":208246},{"$f":"'I_Series NERL'!AM$111","v":208246},{"$f":"'I_Series NERL'!AN$111","v":50000},{"$f":"'I_Series NERL'!AO$111","v":50000},{"$f":"'I_Series NERL'!AP$111","v":50000},{"$f":"'I_Series NERL'!AQ$111","v":50000},{"$f":"'I_Series NERL'!AR$111","v":50000},{"$f":"'I_Series NERL'!AS$111","v":50000},{"$f":"'I_Series NERL'!AT$111","v":50000},{"$f":"'I_Series NERL'!AU$111","v":50000},{"$f":"'I_Series NERL'!AV$111","v":50000},{"$f":"'I_Series NERL'!AW$111","v":50000},{"$f":"'I_Series NERL'!AX$111","v":50000},{"$f":"'I_Series NERL'!AY$111","v":50000},{"$f":"'I_Series NERL'!AZ$111","v":50000},{"$f":"'I_Series NERL'!BA$111","v":50000},{"$f":"'I_Series NERL'!BB$111","v":50000},{"$f":"'I_Series NERL'!BC$111","v":50000},{"$f":"'I_Series NERL'!BD$111","v":50000},{"$f":"'I_Series NERL'!BE$111","v":50000},{"$f":"'I_Series NERL'!BF$111","v":50000},{"$f":"'I_Series NERL'!BG$111","v":50000},{"$f":"'I_Series NERL'!BH$111","v":50000},{"$f":"'I_Series NERL'!BI$111","v":50000},{"$f":"'I_Series NERL'!BJ$111","v":50000}]
[null,null,null,1,"Cash Balance > Min. Cash requirement",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA136 >= AA137, 0, 1)","v":0},0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":"I_Global!E321","v":"Incremental Change (%)"},{"$f":"I_Global!F321","v":0.01},{"$f":"I_Global!G321","v":"%"}]
[null,null,null,null,{"$f":"E64","v":"Gearing target A"},null,{"$f":"G64","v":"%"},null,null,{"$f":"J64","v":0},null,{"$f":"L64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y64","v":0},null,{"$f":"AA64","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.35,0.52886999999999973,0.51909000000000016,0.51644700000000032,0.49437700000000023,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,null,{"$f":"E$557","v":"Gearing Metric Used by Model"},null,"%",null,null,0,null,{"$f":"L$557","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$557","v":0},null,{"$f":"AA$557","v":0.41716915945219574},0.30962415488865075,0.20712329896031514,0.1729594478086732,0.19077844728785881,0.39293548867088207,0.50543640189837902,0.53307683211381696,0.50103396732009986,0.47122604807384061,{"$f":"AK$557","v":0.40152086754118688},0.31624015857096643,0.21698861374406983,0.77334737621763294,0.98473591508483194,1.3020266495993547,1.9004319769117395,3.8251502709888876,8.8644599735001037,1143.0403044763179,-12.525268231864356,-6.8314401193010488,-4.9604997456301501,-4.093561389168924,-3.6442473601352514,-3.4221242160813188,-3.3439203090112173,-3.379961804230688,-3.4148885552524666,-3.4553141922748516,-3.4987258181058731,-3.5452644553255754,-3.5947931208743609,-3.6472842363242468,-3.7027201485329613,-3.761092168959312]
[null,null,null,2,"Final Gearing <>",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA141 - AA142) > $F$140, 1, 0)","v":1},{"$f":"IF(ABS(AB141 - AB142) > $F$140, 1, 0)","v":1},1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Continue Goal Seek? (Target Gearing)",null,"flag",null,"1 = continue / 0 = stop, rStopGearingGoalSeek_Gearing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA143 * AA138 = 0, 0, 1) * IF(AA141 > AA142, 0, 1)","v":0},0,0,0,0,0,{"$f":"IF(AG143 * AG138 = 0, 0, 1) * IF(AG141 > AG142, 0, 1)","v":0},{"$f":"IF(AH143 * AH138 = 0, 0, 1) * IF(AH141 > AH142, 0, 1)","v":0},0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Gearing Diagnostics"]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E440","v":"Use Gearing Profit or Target Dividends?"},null,{"$f":"'I_Series NERL'!G440","v":"Selection"},null,null,{"$f":"'I_Series NERL'!J440","v":"CAA"},null,{"$f":"'I_Series NERL'!L440","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y440","v":0},null,{"$f":"'I_Series NERL'!AA440","v":"Do not solve"},{"$f":"'I_Series NERL'!AB440","v":"Do not solve"},{"$f":"'I_Series NERL'!AC440","v":"Do not solve"},{"$f":"'I_Series NERL'!AD440","v":"Do not solve"},{"$f":"'I_Series NERL'!AE440","v":"Do not solve"},{"$f":"'I_Series NERL'!AF440","v":"Do not solve"},{"$f":"'I_Series NERL'!AG440","v":"Target Profiled Gearing"},{"$f":"'I_Series NERL'!AH440","v":"Target Profiled Gearing"},{"$f":"'I_Series NERL'!AI440","v":"Target Profiled Gearing"},{"$f":"'I_Series NERL'!AJ440","v":"Target Profiled Dividends"},{"$f":"'I_Series NERL'!AK440","v":"Target Profiled Dividends"},{"$f":"'I_Series NERL'!AL440","v":"Target Profiled Dividends"},{"$f":"'I_Series NERL'!AM440","v":"Target Profiled Dividends"},{"$f":"'I_Series NERL'!AN440","v":"Do not solve"},{"$f":"'I_Series NERL'!AO440","v":"Do not solve"},{"$f":"'I_Series NERL'!AP440","v":"Do not solve"},{"$f":"'I_Series NERL'!AQ440","v":"Do not solve"},{"$f":"'I_Series NERL'!AR440","v":"Do not solve"},{"$f":"'I_Series NERL'!AS440","v":"Do not solve"},{"$f":"'I_Series NERL'!AT440","v":"Do not solve"},{"$f":"'I_Series NERL'!AU440","v":"Do not solve"},{"$f":"'I_Series NERL'!AV440","v":"Do not solve"},{"$f":"'I_Series NERL'!AW440","v":"Do not solve"},{"$f":"'I_Series NERL'!AX440","v":"Do not solve"},{"$f":"'I_Series NERL'!AY440","v":"Do not solve"},{"$f":"'I_Series NERL'!AZ440","v":"Do not solve"},{"$f":"'I_Series NERL'!BA440","v":"Do not solve"},{"$f":"'I_Series NERL'!BB440","v":"Do not solve"},{"$f":"'I_Series NERL'!BC440","v":"Do not solve"},{"$f":"'I_Series NERL'!BD440","v":"Do not solve"},{"$f":"'I_Series NERL'!BE440","v":"Do not solve"},{"$f":"'I_Series NERL'!BF440","v":"Do not solve"},{"$f":"'I_Series NERL'!BG440","v":"Do not solve"},{"$f":"'I_Series NERL'!BH440","v":"Do not solve"},{"$f":"'I_Series NERL'!BI440","v":"Do not solve"},{"$f":"'I_Series NERL'!BJ440","v":"Do not solve"}]
[null,null,null,null,{"$f":"'I_Series NERL'!E206","v":"Allow Payment of Dividends in Period?"},null,{"$f":"'I_Series NERL'!G206","v":"1 / 0"},{"$f":"'I_Series NERL'!H206","v":"switch"},{"$f":"'I_Series NERL'!I206","v":"NB: 1 = Yes, 0 = No"},{"$f":"'I_Series NERL'!J206","v":"I_Series NERL, rows 198:202"},null,{"$f":"'I_Series NERL'!L206","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y206","v":0},null,{"$f":"'I_Series NERL'!AA206","v":1},{"$f":"'I_Series NERL'!AB206","v":1},{"$f":"'I_Series NERL'!AC206","v":1},{"$f":"'I_Series NERL'!AD206","v":1},{"$f":"'I_Series NERL'!AE206","v":1},{"$f":"'I_Series NERL'!AF206","v":1},{"$f":"'I_Series NERL'!AG206","v":0},{"$f":"'I_Series NERL'!AH206","v":0},{"$f":"'I_Series NERL'!AI206","v":0},{"$f":"'I_Series NERL'!AJ206","v":1},{"$f":"'I_Series NERL'!AK206","v":1},{"$f":"'I_Series NERL'!AL206","v":1},{"$f":"'I_Series NERL'!AM206","v":1},{"$f":"'I_Series NERL'!AN206","v":1},{"$f":"'I_Series NERL'!AO206","v":1},{"$f":"'I_Series NERL'!AP206","v":1},{"$f":"'I_Series NERL'!AQ206","v":1},{"$f":"'I_Series NERL'!AR206","v":1},{"$f":"'I_Series NERL'!AS206","v":1},{"$f":"'I_Series NERL'!AT206","v":1},{"$f":"'I_Series NERL'!AU206","v":1},{"$f":"'I_Series NERL'!AV206","v":1},{"$f":"'I_Series NERL'!AW206","v":1},{"$f":"'I_Series NERL'!AX206","v":1},{"$f":"'I_Series NERL'!AY206","v":1},{"$f":"'I_Series NERL'!AZ206","v":1},{"$f":"'I_Series NERL'!BA206","v":1},{"$f":"'I_Series NERL'!BB206","v":1},{"$f":"'I_Series NERL'!BC206","v":1},{"$f":"'I_Series NERL'!BD206","v":1},{"$f":"'I_Series NERL'!BE206","v":1},{"$f":"'I_Series NERL'!BF206","v":1},{"$f":"'I_Series NERL'!BG206","v":1},{"$f":"'I_Series NERL'!BH206","v":1},{"$f":"'I_Series NERL'!BI206","v":1},{"$f":"'I_Series NERL'!BJ206","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E209","v":"Allowing raising of cash from Shareholders?"},null,{"$f":"'I_Series NERL'!G209","v":"1 / 0"},{"$f":"'I_Series NERL'!H209","v":"switch"},{"$f":"'I_Series NERL'!I209","v":"NB: 1 = Yes, 0 = No"},{"$f":"'I_Series NERL'!J209","v":" I_Series NERL, rows 198:202"},null,{"$f":"'I_Series NERL'!L209","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y209","v":0},null,{"$f":"'I_Series NERL'!AA209","v":1},{"$f":"'I_Series NERL'!AB209","v":1},{"$f":"'I_Series NERL'!AC209","v":1},{"$f":"'I_Series NERL'!AD209","v":1},{"$f":"'I_Series NERL'!AE209","v":1},{"$f":"'I_Series NERL'!AF209","v":1},{"$f":"'I_Series NERL'!AG209","v":0},{"$f":"'I_Series NERL'!AH209","v":0},{"$f":"'I_Series NERL'!AI209","v":0},{"$f":"'I_Series NERL'!AJ209","v":0},{"$f":"'I_Series NERL'!AK209","v":0},{"$f":"'I_Series NERL'!AL209","v":0},{"$f":"'I_Series NERL'!AM209","v":0},{"$f":"'I_Series NERL'!AN209","v":0},{"$f":"'I_Series NERL'!AO209","v":0},{"$f":"'I_Series NERL'!AP209","v":0},{"$f":"'I_Series NERL'!AQ209","v":0},{"$f":"'I_Series NERL'!AR209","v":0},{"$f":"'I_Series NERL'!AS209","v":0},{"$f":"'I_Series NERL'!AT209","v":0},{"$f":"'I_Series NERL'!AU209","v":0},{"$f":"'I_Series NERL'!AV209","v":0},{"$f":"'I_Series NERL'!AW209","v":0},{"$f":"'I_Series NERL'!AX209","v":0},{"$f":"'I_Series NERL'!AY209","v":0},{"$f":"'I_Series NERL'!AZ209","v":0},{"$f":"'I_Series NERL'!BA209","v":0},{"$f":"'I_Series NERL'!BB209","v":0},{"$f":"'I_Series NERL'!BC209","v":0},{"$f":"'I_Series NERL'!BD209","v":0},{"$f":"'I_Series NERL'!BE209","v":0},{"$f":"'I_Series NERL'!BF209","v":0},{"$f":"'I_Series NERL'!BG209","v":0},{"$f":"'I_Series NERL'!BH209","v":0},{"$f":"'I_Series NERL'!BI209","v":0},{"$f":"'I_Series NERL'!BJ209","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start from 0 cash, raise to Cash min."]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"E107","v":"Drawdown Used to for Macro-Solve"},null,"£'000","Nominal","Used when running macro / rDrawdownUtilised",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,750000,160000,0,0,{"$f":"AK107","v":-36849.897759999985},-205506.99230000013,-381375.54414999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Required Drawdown to meet Target Gearing",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA156,0)*NOT(AA155)","v":0},0,0,0,0,0,750000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E$152","v":"Proportion of new loan drawdown raised via Synthetic Index Linked Debt"},null,{"$f":"'I_Series NERL'!G$152","v":"%"},null,null,{"$f":"'I_Series NERL'!J$152","v":0},null,{"$f":"'I_Series NERL'!L$152","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA$152","v":0},{"$f":"'I_Series NERL'!AB$152","v":0},{"$f":"'I_Series NERL'!AC$152","v":0},{"$f":"'I_Series NERL'!AD$152","v":0},{"$f":"'I_Series NERL'!AE$152","v":0},{"$f":"'I_Series NERL'!AF$152","v":0},{"$f":"'I_Series NERL'!AG$152","v":0},{"$f":"'I_Series NERL'!AH$152","v":0},{"$f":"'I_Series NERL'!AI$152","v":0},{"$f":"'I_Series NERL'!AJ$152","v":0},{"$f":"'I_Series NERL'!AK$152","v":0},{"$f":"'I_Series NERL'!AL$152","v":0},{"$f":"'I_Series NERL'!AM$152","v":0},{"$f":"'I_Series NERL'!AN$152","v":0},{"$f":"'I_Series NERL'!AO$152","v":0},{"$f":"'I_Series NERL'!AP$152","v":0},{"$f":"'I_Series NERL'!AQ$152","v":0},{"$f":"'I_Series NERL'!AR$152","v":0},{"$f":"'I_Series NERL'!AS$152","v":0},{"$f":"'I_Series NERL'!AT$152","v":0},{"$f":"'I_Series NERL'!AU$152","v":0},{"$f":"'I_Series NERL'!AV$152","v":0},{"$f":"'I_Series NERL'!AW$152","v":0},{"$f":"'I_Series NERL'!AX$152","v":0},{"$f":"'I_Series NERL'!AY$152","v":0},{"$f":"'I_Series NERL'!AZ$152","v":0},{"$f":"'I_Series NERL'!BA$152","v":0},{"$f":"'I_Series NERL'!BB$152","v":0},{"$f":"'I_Series NERL'!BC$152","v":0},{"$f":"'I_Series NERL'!BD$152","v":0},{"$f":"'I_Series NERL'!BE$152","v":0},{"$f":"'I_Series NERL'!BF$152","v":0},{"$f":"'I_Series NERL'!BG$152","v":0},{"$f":"'I_Series NERL'!BH$152","v":0},{"$f":"'I_Series NERL'!BI$152","v":0},{"$f":"'I_Series NERL'!BJ$152","v":0}]
[null,null,null,null,"Required Drawdown to meet Target Gearing (Fixed)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA157 * ( 1 - AA159)","v":0},0,0,0,0,0,750000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Actuals!E62","v":"Post 2020 Debt - Actual"},null,{"$f":"I_Actuals!G62","v":"£'000 "},{"$f":"I_Actuals!H62","v":"Nominal"},{"$f":"I_Actuals!I62","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J62","v":0},null,{"$f":"I_Actuals!L62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y62","v":0},null,{"$f":"I_Actuals!AA62","v":0},{"$f":"I_Actuals!AB62","v":0},{"$f":"I_Actuals!AC62","v":0},{"$f":"I_Actuals!AD62","v":0},{"$f":"I_Actuals!AE62","v":0},{"$f":"I_Actuals!AF62","v":0},{"$f":"I_Actuals!AG62","v":0},{"$f":"I_Actuals!AH62","v":0},{"$f":"I_Actuals!AI62","v":0},{"$f":"I_Actuals!AJ62","v":0},{"$f":"I_Actuals!AK62","v":0},{"$f":"I_Actuals!AL62","v":0},{"$f":"I_Actuals!AM62","v":0},{"$f":"I_Actuals!AN62","v":0},{"$f":"I_Actuals!AO62","v":0},{"$f":"I_Actuals!AP62","v":0},{"$f":"I_Actuals!AQ62","v":0},{"$f":"I_Actuals!AR62","v":0},{"$f":"I_Actuals!AS62","v":0},{"$f":"I_Actuals!AT62","v":0},{"$f":"I_Actuals!AU62","v":0},{"$f":"I_Actuals!AV62","v":0},{"$f":"I_Actuals!AW62","v":0},{"$f":"I_Actuals!AX62","v":0},{"$f":"I_Actuals!AY62","v":0},{"$f":"I_Actuals!AZ62","v":0},{"$f":"I_Actuals!BA62","v":0},{"$f":"I_Actuals!BB62","v":0},{"$f":"I_Actuals!BC62","v":0},{"$f":"I_Actuals!BD62","v":0},{"$f":"I_Actuals!BE62","v":0},{"$f":"I_Actuals!BF62","v":0},{"$f":"I_Actuals!BG62","v":0},{"$f":"I_Actuals!BH62","v":0},{"$f":"I_Actuals!BI62","v":0},{"$f":"I_Actuals!BJ62","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[]
[null,null,null,null,{"$f":"$D$173","v":"Post 2020 Debt b/f (Fixed)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z168","v":0},0,0,0,0,0,0,750000,910000,910000,910000,910000,910000,910000,910000,910000,910000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E249","v":"Post 2020 Debt Drawdowns (Fixed)"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,910000,null,0,0,0,0,0,0,750000,160000,0,0,{"$f":"AK249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add:",{"$f":"E290","v":"Post 2020 Debt Repayments (Fixed)"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-910000,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK290","v":0},0,0,0,0,0,-750000,-160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$292","v":"Post 2020 Debt c/f (Fixed)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA163 = 1, -AA162, AA$329)","v":0},0,0,0,0,0,{"$f":"IF(AG163 = 1, -AG162, AG$329)","v":750000},910000,910000,910000,910000,{"$f":"IF(AL163 = 1, -AL162, AL$329)","v":910000},910000,910000,910000,910000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Post 2020 Debt - Corkscrew Check",null,{"$f":"SUM(AA170:BJ170)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(AA165:AA167) - AA168) > CheckTOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E168","v":"Post 2020 Debt c/f (Fixed)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA168 * SignSwitch","v":0},0,0,0,0,0,{"$f":"AG168 * SignSwitch","v":-750000},-910000,-910000,-910000,-910000,{"$f":"AL168 * SignSwitch","v":-910000},-910000,-910000,-910000,-910000,-160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"I_Global!$F$85 & \" b/f (Fixed)\"","v":"Post 2020 Debt b/f (Fixed)"}]
[null,null,null,null,{"$f":"$D$173 & \" - Year \" & F174","v":"Post 2020 Debt b/f (Fixed) - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 2",{"$f":"F174 + 1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z299","v":0},0,0,0,0,0,0,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z300","v":0},0,0,0,0,0,0,0,160000,160000,160000,160000,160000,160000,160000,160000,160000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt b/f (Fixed) - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$173","v":"Post 2020 Debt b/f (Fixed)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA174:AA209)","v":0},0,0,0,0,0,0,750000,910000,910000,910000,910000,910000,910000,910000,910000,910000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"I_Global!$F$85 & \" Drawdowns (Fixed)\"","v":"Post 2020 Debt Drawdowns (Fixed)"}]
[null,null,null,null,{"$f":"$D$212 & \" - Year \" & F213","v":"Post 2020 Debt Drawdowns (Fixed) - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA213:BJ213)","v":0},null,{"$f":"IF($F213 = AA$11, INDEX($AA$160:AA$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AB$11, INDEX($AA$160:AB$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AC$11, INDEX($AA$160:AC$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AD$11, INDEX($AA$160:AD$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AE$11, INDEX($AA$160:AE$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AF$11, INDEX($AA$160:AF$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AG$11, INDEX($AA$160:AG$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AH$11, INDEX($AA$160:AH$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AI$11, INDEX($AA$160:AI$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AJ$11, INDEX($AA$160:AJ$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AK$11, INDEX($AA$160:AK$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AL$11, INDEX($AA$160:AL$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AM$11, INDEX($AA$160:AM$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AN$11, INDEX($AA$160:AN$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AO$11, INDEX($AA$160:AO$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AP$11, INDEX($AA$160:AP$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AQ$11, INDEX($AA$160:AQ$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AR$11, INDEX($AA$160:AR$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AS$11, INDEX($AA$160:AS$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AT$11, INDEX($AA$160:AT$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AU$11, INDEX($AA$160:AU$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AV$11, INDEX($AA$160:AV$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AW$11, INDEX($AA$160:AW$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AX$11, INDEX($AA$160:AX$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AY$11, INDEX($AA$160:AY$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = AZ$11, INDEX($AA$160:AZ$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = BA$11, INDEX($AA$160:BA$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = BB$11, INDEX($AA$160:BB$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = BC$11, INDEX($AA$160:BC$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = BD$11, INDEX($AA$160:BD$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = BE$11, INDEX($AA$160:BE$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = BF$11, INDEX($AA$160:BF$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = BG$11, INDEX($AA$160:BG$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = BH$11, INDEX($AA$160:BH$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = BI$11, INDEX($AA$160:BI$160, 1, $F213), 0 )","v":0},{"$f":"IF($F213 = BJ$11, INDEX($AA$160:BJ$160, 1, $F213), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 2",{"$f":"F213 + 1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F214 = AA$11, INDEX($AA$160:AA$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AB$11, INDEX($AA$160:AB$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AC$11, INDEX($AA$160:AC$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AD$11, INDEX($AA$160:AD$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AE$11, INDEX($AA$160:AE$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AF$11, INDEX($AA$160:AF$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AG$11, INDEX($AA$160:AG$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AH$11, INDEX($AA$160:AH$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AI$11, INDEX($AA$160:AI$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AJ$11, INDEX($AA$160:AJ$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AK$11, INDEX($AA$160:AK$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AL$11, INDEX($AA$160:AL$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AM$11, INDEX($AA$160:AM$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AN$11, INDEX($AA$160:AN$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AO$11, INDEX($AA$160:AO$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AP$11, INDEX($AA$160:AP$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AQ$11, INDEX($AA$160:AQ$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AR$11, INDEX($AA$160:AR$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AS$11, INDEX($AA$160:AS$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AT$11, INDEX($AA$160:AT$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AU$11, INDEX($AA$160:AU$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AV$11, INDEX($AA$160:AV$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AW$11, INDEX($AA$160:AW$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AX$11, INDEX($AA$160:AX$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AY$11, INDEX($AA$160:AY$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = AZ$11, INDEX($AA$160:AZ$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = BA$11, INDEX($AA$160:BA$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = BB$11, INDEX($AA$160:BB$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = BC$11, INDEX($AA$160:BC$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = BD$11, INDEX($AA$160:BD$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = BE$11, INDEX($AA$160:BE$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = BF$11, INDEX($AA$160:BF$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = BG$11, INDEX($AA$160:BG$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = BH$11, INDEX($AA$160:BH$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = BI$11, INDEX($AA$160:BI$160, 1, $F214), 0 )","v":0},{"$f":"IF($F214 = BJ$11, INDEX($AA$160:BJ$160, 1, $F214), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F215 = AA$11, INDEX($AA$160:AA$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AB$11, INDEX($AA$160:AB$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AC$11, INDEX($AA$160:AC$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AD$11, INDEX($AA$160:AD$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AE$11, INDEX($AA$160:AE$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AF$11, INDEX($AA$160:AF$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AG$11, INDEX($AA$160:AG$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AH$11, INDEX($AA$160:AH$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AI$11, INDEX($AA$160:AI$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AJ$11, INDEX($AA$160:AJ$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AK$11, INDEX($AA$160:AK$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AL$11, INDEX($AA$160:AL$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AM$11, INDEX($AA$160:AM$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AN$11, INDEX($AA$160:AN$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AO$11, INDEX($AA$160:AO$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AP$11, INDEX($AA$160:AP$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AQ$11, INDEX($AA$160:AQ$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AR$11, INDEX($AA$160:AR$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AS$11, INDEX($AA$160:AS$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AT$11, INDEX($AA$160:AT$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AU$11, INDEX($AA$160:AU$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AV$11, INDEX($AA$160:AV$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AW$11, INDEX($AA$160:AW$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AX$11, INDEX($AA$160:AX$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AY$11, INDEX($AA$160:AY$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = AZ$11, INDEX($AA$160:AZ$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = BA$11, INDEX($AA$160:BA$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = BB$11, INDEX($AA$160:BB$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = BC$11, INDEX($AA$160:BC$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = BD$11, INDEX($AA$160:BD$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = BE$11, INDEX($AA$160:BE$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = BF$11, INDEX($AA$160:BF$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = BG$11, INDEX($AA$160:BG$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = BH$11, INDEX($AA$160:BH$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = BI$11, INDEX($AA$160:BI$160, 1, $F215), 0 )","v":0},{"$f":"IF($F215 = BJ$11, INDEX($AA$160:BJ$160, 1, $F215), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F216 = AA$11, INDEX($AA$160:AA$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AB$11, INDEX($AA$160:AB$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AC$11, INDEX($AA$160:AC$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AD$11, INDEX($AA$160:AD$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AE$11, INDEX($AA$160:AE$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AF$11, INDEX($AA$160:AF$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AG$11, INDEX($AA$160:AG$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AH$11, INDEX($AA$160:AH$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AI$11, INDEX($AA$160:AI$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AJ$11, INDEX($AA$160:AJ$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AK$11, INDEX($AA$160:AK$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AL$11, INDEX($AA$160:AL$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AM$11, INDEX($AA$160:AM$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AN$11, INDEX($AA$160:AN$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AO$11, INDEX($AA$160:AO$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AP$11, INDEX($AA$160:AP$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AQ$11, INDEX($AA$160:AQ$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AR$11, INDEX($AA$160:AR$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AS$11, INDEX($AA$160:AS$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AT$11, INDEX($AA$160:AT$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AU$11, INDEX($AA$160:AU$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AV$11, INDEX($AA$160:AV$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AW$11, INDEX($AA$160:AW$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AX$11, INDEX($AA$160:AX$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AY$11, INDEX($AA$160:AY$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = AZ$11, INDEX($AA$160:AZ$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = BA$11, INDEX($AA$160:BA$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = BB$11, INDEX($AA$160:BB$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = BC$11, INDEX($AA$160:BC$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = BD$11, INDEX($AA$160:BD$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = BE$11, INDEX($AA$160:BE$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = BF$11, INDEX($AA$160:BF$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = BG$11, INDEX($AA$160:BG$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = BH$11, INDEX($AA$160:BH$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = BI$11, INDEX($AA$160:BI$160, 1, $F216), 0 )","v":0},{"$f":"IF($F216 = BJ$11, INDEX($AA$160:BJ$160, 1, $F216), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F217 = AA$11, INDEX($AA$160:AA$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AB$11, INDEX($AA$160:AB$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AC$11, INDEX($AA$160:AC$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AD$11, INDEX($AA$160:AD$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AE$11, INDEX($AA$160:AE$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AF$11, INDEX($AA$160:AF$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AG$11, INDEX($AA$160:AG$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AH$11, INDEX($AA$160:AH$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AI$11, INDEX($AA$160:AI$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AJ$11, INDEX($AA$160:AJ$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AK$11, INDEX($AA$160:AK$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AL$11, INDEX($AA$160:AL$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AM$11, INDEX($AA$160:AM$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AN$11, INDEX($AA$160:AN$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AO$11, INDEX($AA$160:AO$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AP$11, INDEX($AA$160:AP$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AQ$11, INDEX($AA$160:AQ$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AR$11, INDEX($AA$160:AR$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AS$11, INDEX($AA$160:AS$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AT$11, INDEX($AA$160:AT$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AU$11, INDEX($AA$160:AU$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AV$11, INDEX($AA$160:AV$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AW$11, INDEX($AA$160:AW$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AX$11, INDEX($AA$160:AX$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AY$11, INDEX($AA$160:AY$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = AZ$11, INDEX($AA$160:AZ$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = BA$11, INDEX($AA$160:BA$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = BB$11, INDEX($AA$160:BB$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = BC$11, INDEX($AA$160:BC$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = BD$11, INDEX($AA$160:BD$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = BE$11, INDEX($AA$160:BE$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = BF$11, INDEX($AA$160:BF$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = BG$11, INDEX($AA$160:BG$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = BH$11, INDEX($AA$160:BH$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = BI$11, INDEX($AA$160:BI$160, 1, $F217), 0 )","v":0},{"$f":"IF($F217 = BJ$11, INDEX($AA$160:BJ$160, 1, $F217), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F218 = AA$11, INDEX($AA$160:AA$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AB$11, INDEX($AA$160:AB$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AC$11, INDEX($AA$160:AC$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AD$11, INDEX($AA$160:AD$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AE$11, INDEX($AA$160:AE$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AF$11, INDEX($AA$160:AF$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AG$11, INDEX($AA$160:AG$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AH$11, INDEX($AA$160:AH$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AI$11, INDEX($AA$160:AI$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AJ$11, INDEX($AA$160:AJ$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AK$11, INDEX($AA$160:AK$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AL$11, INDEX($AA$160:AL$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AM$11, INDEX($AA$160:AM$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AN$11, INDEX($AA$160:AN$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AO$11, INDEX($AA$160:AO$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AP$11, INDEX($AA$160:AP$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AQ$11, INDEX($AA$160:AQ$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AR$11, INDEX($AA$160:AR$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AS$11, INDEX($AA$160:AS$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AT$11, INDEX($AA$160:AT$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AU$11, INDEX($AA$160:AU$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AV$11, INDEX($AA$160:AV$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AW$11, INDEX($AA$160:AW$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AX$11, INDEX($AA$160:AX$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AY$11, INDEX($AA$160:AY$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = AZ$11, INDEX($AA$160:AZ$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = BA$11, INDEX($AA$160:BA$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = BB$11, INDEX($AA$160:BB$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = BC$11, INDEX($AA$160:BC$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = BD$11, INDEX($AA$160:BD$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = BE$11, INDEX($AA$160:BE$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = BF$11, INDEX($AA$160:BF$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = BG$11, INDEX($AA$160:BG$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = BH$11, INDEX($AA$160:BH$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = BI$11, INDEX($AA$160:BI$160, 1, $F218), 0 )","v":0},{"$f":"IF($F218 = BJ$11, INDEX($AA$160:BJ$160, 1, $F218), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750000,null,{"$f":"IF($F219 = AA$11, INDEX($AA$160:AA$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AB$11, INDEX($AA$160:AB$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AC$11, INDEX($AA$160:AC$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AD$11, INDEX($AA$160:AD$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AE$11, INDEX($AA$160:AE$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AF$11, INDEX($AA$160:AF$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AG$11, INDEX($AA$160:AG$160, 1, $F219), 0 )","v":750000},{"$f":"IF($F219 = AH$11, INDEX($AA$160:AH$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AI$11, INDEX($AA$160:AI$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AJ$11, INDEX($AA$160:AJ$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AK$11, INDEX($AA$160:AK$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AL$11, INDEX($AA$160:AL$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AM$11, INDEX($AA$160:AM$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AN$11, INDEX($AA$160:AN$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AO$11, INDEX($AA$160:AO$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AP$11, INDEX($AA$160:AP$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AQ$11, INDEX($AA$160:AQ$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AR$11, INDEX($AA$160:AR$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AS$11, INDEX($AA$160:AS$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AT$11, INDEX($AA$160:AT$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AU$11, INDEX($AA$160:AU$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AV$11, INDEX($AA$160:AV$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AW$11, INDEX($AA$160:AW$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AX$11, INDEX($AA$160:AX$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AY$11, INDEX($AA$160:AY$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = AZ$11, INDEX($AA$160:AZ$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = BA$11, INDEX($AA$160:BA$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = BB$11, INDEX($AA$160:BB$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = BC$11, INDEX($AA$160:BC$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = BD$11, INDEX($AA$160:BD$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = BE$11, INDEX($AA$160:BE$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = BF$11, INDEX($AA$160:BF$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = BG$11, INDEX($AA$160:BG$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = BH$11, INDEX($AA$160:BH$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = BI$11, INDEX($AA$160:BI$160, 1, $F219), 0 )","v":0},{"$f":"IF($F219 = BJ$11, INDEX($AA$160:BJ$160, 1, $F219), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160000,null,{"$f":"IF($F220 = AA$11, INDEX($AA$160:AA$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AB$11, INDEX($AA$160:AB$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AC$11, INDEX($AA$160:AC$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AD$11, INDEX($AA$160:AD$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AE$11, INDEX($AA$160:AE$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AF$11, INDEX($AA$160:AF$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AG$11, INDEX($AA$160:AG$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AH$11, INDEX($AA$160:AH$160, 1, $F220), 0 )","v":160000},{"$f":"IF($F220 = AI$11, INDEX($AA$160:AI$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AJ$11, INDEX($AA$160:AJ$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AK$11, INDEX($AA$160:AK$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AL$11, INDEX($AA$160:AL$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AM$11, INDEX($AA$160:AM$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AN$11, INDEX($AA$160:AN$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AO$11, INDEX($AA$160:AO$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AP$11, INDEX($AA$160:AP$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AQ$11, INDEX($AA$160:AQ$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AR$11, INDEX($AA$160:AR$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AS$11, INDEX($AA$160:AS$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AT$11, INDEX($AA$160:AT$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AU$11, INDEX($AA$160:AU$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AV$11, INDEX($AA$160:AV$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AW$11, INDEX($AA$160:AW$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AX$11, INDEX($AA$160:AX$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AY$11, INDEX($AA$160:AY$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = AZ$11, INDEX($AA$160:AZ$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = BA$11, INDEX($AA$160:BA$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = BB$11, INDEX($AA$160:BB$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = BC$11, INDEX($AA$160:BC$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = BD$11, INDEX($AA$160:BD$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = BE$11, INDEX($AA$160:BE$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = BF$11, INDEX($AA$160:BF$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = BG$11, INDEX($AA$160:BG$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = BH$11, INDEX($AA$160:BH$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = BI$11, INDEX($AA$160:BI$160, 1, $F220), 0 )","v":0},{"$f":"IF($F220 = BJ$11, INDEX($AA$160:BJ$160, 1, $F220), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F221 = AA$11, INDEX($AA$160:AA$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AB$11, INDEX($AA$160:AB$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AC$11, INDEX($AA$160:AC$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AD$11, INDEX($AA$160:AD$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AE$11, INDEX($AA$160:AE$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AF$11, INDEX($AA$160:AF$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AG$11, INDEX($AA$160:AG$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AH$11, INDEX($AA$160:AH$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AI$11, INDEX($AA$160:AI$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AJ$11, INDEX($AA$160:AJ$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AK$11, INDEX($AA$160:AK$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AL$11, INDEX($AA$160:AL$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AM$11, INDEX($AA$160:AM$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AN$11, INDEX($AA$160:AN$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AO$11, INDEX($AA$160:AO$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AP$11, INDEX($AA$160:AP$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AQ$11, INDEX($AA$160:AQ$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AR$11, INDEX($AA$160:AR$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AS$11, INDEX($AA$160:AS$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AT$11, INDEX($AA$160:AT$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AU$11, INDEX($AA$160:AU$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AV$11, INDEX($AA$160:AV$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AW$11, INDEX($AA$160:AW$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AX$11, INDEX($AA$160:AX$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AY$11, INDEX($AA$160:AY$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = AZ$11, INDEX($AA$160:AZ$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = BA$11, INDEX($AA$160:BA$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = BB$11, INDEX($AA$160:BB$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = BC$11, INDEX($AA$160:BC$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = BD$11, INDEX($AA$160:BD$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = BE$11, INDEX($AA$160:BE$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = BF$11, INDEX($AA$160:BF$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = BG$11, INDEX($AA$160:BG$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = BH$11, INDEX($AA$160:BH$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = BI$11, INDEX($AA$160:BI$160, 1, $F221), 0 )","v":0},{"$f":"IF($F221 = BJ$11, INDEX($AA$160:BJ$160, 1, $F221), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F222 = AA$11, INDEX($AA$160:AA$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AB$11, INDEX($AA$160:AB$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AC$11, INDEX($AA$160:AC$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AD$11, INDEX($AA$160:AD$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AE$11, INDEX($AA$160:AE$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AF$11, INDEX($AA$160:AF$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AG$11, INDEX($AA$160:AG$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AH$11, INDEX($AA$160:AH$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AI$11, INDEX($AA$160:AI$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AJ$11, INDEX($AA$160:AJ$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AK$11, INDEX($AA$160:AK$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AL$11, INDEX($AA$160:AL$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AM$11, INDEX($AA$160:AM$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AN$11, INDEX($AA$160:AN$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AO$11, INDEX($AA$160:AO$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AP$11, INDEX($AA$160:AP$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AQ$11, INDEX($AA$160:AQ$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AR$11, INDEX($AA$160:AR$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AS$11, INDEX($AA$160:AS$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AT$11, INDEX($AA$160:AT$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AU$11, INDEX($AA$160:AU$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AV$11, INDEX($AA$160:AV$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AW$11, INDEX($AA$160:AW$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AX$11, INDEX($AA$160:AX$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AY$11, INDEX($AA$160:AY$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = AZ$11, INDEX($AA$160:AZ$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = BA$11, INDEX($AA$160:BA$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = BB$11, INDEX($AA$160:BB$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = BC$11, INDEX($AA$160:BC$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = BD$11, INDEX($AA$160:BD$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = BE$11, INDEX($AA$160:BE$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = BF$11, INDEX($AA$160:BF$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = BG$11, INDEX($AA$160:BG$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = BH$11, INDEX($AA$160:BH$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = BI$11, INDEX($AA$160:BI$160, 1, $F222), 0 )","v":0},{"$f":"IF($F222 = BJ$11, INDEX($AA$160:BJ$160, 1, $F222), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F223 = AA$11, INDEX($AA$160:AA$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AB$11, INDEX($AA$160:AB$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AC$11, INDEX($AA$160:AC$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AD$11, INDEX($AA$160:AD$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AE$11, INDEX($AA$160:AE$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AF$11, INDEX($AA$160:AF$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AG$11, INDEX($AA$160:AG$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AH$11, INDEX($AA$160:AH$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AI$11, INDEX($AA$160:AI$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AJ$11, INDEX($AA$160:AJ$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AK$11, INDEX($AA$160:AK$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AL$11, INDEX($AA$160:AL$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AM$11, INDEX($AA$160:AM$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AN$11, INDEX($AA$160:AN$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AO$11, INDEX($AA$160:AO$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AP$11, INDEX($AA$160:AP$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AQ$11, INDEX($AA$160:AQ$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AR$11, INDEX($AA$160:AR$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AS$11, INDEX($AA$160:AS$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AT$11, INDEX($AA$160:AT$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AU$11, INDEX($AA$160:AU$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AV$11, INDEX($AA$160:AV$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AW$11, INDEX($AA$160:AW$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AX$11, INDEX($AA$160:AX$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AY$11, INDEX($AA$160:AY$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = AZ$11, INDEX($AA$160:AZ$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = BA$11, INDEX($AA$160:BA$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = BB$11, INDEX($AA$160:BB$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = BC$11, INDEX($AA$160:BC$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = BD$11, INDEX($AA$160:BD$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = BE$11, INDEX($AA$160:BE$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = BF$11, INDEX($AA$160:BF$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = BG$11, INDEX($AA$160:BG$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = BH$11, INDEX($AA$160:BH$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = BI$11, INDEX($AA$160:BI$160, 1, $F223), 0 )","v":0},{"$f":"IF($F223 = BJ$11, INDEX($AA$160:BJ$160, 1, $F223), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F224 = AA$11, INDEX($AA$160:AA$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AB$11, INDEX($AA$160:AB$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AC$11, INDEX($AA$160:AC$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AD$11, INDEX($AA$160:AD$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AE$11, INDEX($AA$160:AE$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AF$11, INDEX($AA$160:AF$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AG$11, INDEX($AA$160:AG$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AH$11, INDEX($AA$160:AH$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AI$11, INDEX($AA$160:AI$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AJ$11, INDEX($AA$160:AJ$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AK$11, INDEX($AA$160:AK$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AL$11, INDEX($AA$160:AL$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AM$11, INDEX($AA$160:AM$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AN$11, INDEX($AA$160:AN$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AO$11, INDEX($AA$160:AO$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AP$11, INDEX($AA$160:AP$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AQ$11, INDEX($AA$160:AQ$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AR$11, INDEX($AA$160:AR$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AS$11, INDEX($AA$160:AS$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AT$11, INDEX($AA$160:AT$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AU$11, INDEX($AA$160:AU$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AV$11, INDEX($AA$160:AV$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AW$11, INDEX($AA$160:AW$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AX$11, INDEX($AA$160:AX$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AY$11, INDEX($AA$160:AY$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = AZ$11, INDEX($AA$160:AZ$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = BA$11, INDEX($AA$160:BA$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = BB$11, INDEX($AA$160:BB$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = BC$11, INDEX($AA$160:BC$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = BD$11, INDEX($AA$160:BD$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = BE$11, INDEX($AA$160:BE$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = BF$11, INDEX($AA$160:BF$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = BG$11, INDEX($AA$160:BG$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = BH$11, INDEX($AA$160:BH$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = BI$11, INDEX($AA$160:BI$160, 1, $F224), 0 )","v":0},{"$f":"IF($F224 = BJ$11, INDEX($AA$160:BJ$160, 1, $F224), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F225 = AA$11, INDEX($AA$160:AA$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AB$11, INDEX($AA$160:AB$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AC$11, INDEX($AA$160:AC$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AD$11, INDEX($AA$160:AD$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AE$11, INDEX($AA$160:AE$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AF$11, INDEX($AA$160:AF$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AG$11, INDEX($AA$160:AG$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AH$11, INDEX($AA$160:AH$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AI$11, INDEX($AA$160:AI$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AJ$11, INDEX($AA$160:AJ$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AK$11, INDEX($AA$160:AK$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AL$11, INDEX($AA$160:AL$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AM$11, INDEX($AA$160:AM$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AN$11, INDEX($AA$160:AN$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AO$11, INDEX($AA$160:AO$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AP$11, INDEX($AA$160:AP$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AQ$11, INDEX($AA$160:AQ$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AR$11, INDEX($AA$160:AR$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AS$11, INDEX($AA$160:AS$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AT$11, INDEX($AA$160:AT$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AU$11, INDEX($AA$160:AU$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AV$11, INDEX($AA$160:AV$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AW$11, INDEX($AA$160:AW$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AX$11, INDEX($AA$160:AX$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AY$11, INDEX($AA$160:AY$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = AZ$11, INDEX($AA$160:AZ$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = BA$11, INDEX($AA$160:BA$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = BB$11, INDEX($AA$160:BB$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = BC$11, INDEX($AA$160:BC$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = BD$11, INDEX($AA$160:BD$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = BE$11, INDEX($AA$160:BE$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = BF$11, INDEX($AA$160:BF$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = BG$11, INDEX($AA$160:BG$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = BH$11, INDEX($AA$160:BH$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = BI$11, INDEX($AA$160:BI$160, 1, $F225), 0 )","v":0},{"$f":"IF($F225 = BJ$11, INDEX($AA$160:BJ$160, 1, $F225), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F226 = AA$11, INDEX($AA$160:AA$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AB$11, INDEX($AA$160:AB$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AC$11, INDEX($AA$160:AC$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AD$11, INDEX($AA$160:AD$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AE$11, INDEX($AA$160:AE$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AF$11, INDEX($AA$160:AF$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AG$11, INDEX($AA$160:AG$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AH$11, INDEX($AA$160:AH$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AI$11, INDEX($AA$160:AI$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AJ$11, INDEX($AA$160:AJ$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AK$11, INDEX($AA$160:AK$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AL$11, INDEX($AA$160:AL$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AM$11, INDEX($AA$160:AM$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AN$11, INDEX($AA$160:AN$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AO$11, INDEX($AA$160:AO$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AP$11, INDEX($AA$160:AP$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AQ$11, INDEX($AA$160:AQ$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AR$11, INDEX($AA$160:AR$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AS$11, INDEX($AA$160:AS$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AT$11, INDEX($AA$160:AT$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AU$11, INDEX($AA$160:AU$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AV$11, INDEX($AA$160:AV$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AW$11, INDEX($AA$160:AW$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AX$11, INDEX($AA$160:AX$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AY$11, INDEX($AA$160:AY$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = AZ$11, INDEX($AA$160:AZ$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = BA$11, INDEX($AA$160:BA$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = BB$11, INDEX($AA$160:BB$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = BC$11, INDEX($AA$160:BC$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = BD$11, INDEX($AA$160:BD$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = BE$11, INDEX($AA$160:BE$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = BF$11, INDEX($AA$160:BF$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = BG$11, INDEX($AA$160:BG$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = BH$11, INDEX($AA$160:BH$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = BI$11, INDEX($AA$160:BI$160, 1, $F226), 0 )","v":0},{"$f":"IF($F226 = BJ$11, INDEX($AA$160:BJ$160, 1, $F226), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F227 = AA$11, INDEX($AA$160:AA$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AB$11, INDEX($AA$160:AB$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AC$11, INDEX($AA$160:AC$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AD$11, INDEX($AA$160:AD$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AE$11, INDEX($AA$160:AE$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AF$11, INDEX($AA$160:AF$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AG$11, INDEX($AA$160:AG$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AH$11, INDEX($AA$160:AH$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AI$11, INDEX($AA$160:AI$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AJ$11, INDEX($AA$160:AJ$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AK$11, INDEX($AA$160:AK$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AL$11, INDEX($AA$160:AL$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AM$11, INDEX($AA$160:AM$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AN$11, INDEX($AA$160:AN$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AO$11, INDEX($AA$160:AO$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AP$11, INDEX($AA$160:AP$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AQ$11, INDEX($AA$160:AQ$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AR$11, INDEX($AA$160:AR$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AS$11, INDEX($AA$160:AS$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AT$11, INDEX($AA$160:AT$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AU$11, INDEX($AA$160:AU$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AV$11, INDEX($AA$160:AV$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AW$11, INDEX($AA$160:AW$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AX$11, INDEX($AA$160:AX$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AY$11, INDEX($AA$160:AY$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = AZ$11, INDEX($AA$160:AZ$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = BA$11, INDEX($AA$160:BA$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = BB$11, INDEX($AA$160:BB$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = BC$11, INDEX($AA$160:BC$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = BD$11, INDEX($AA$160:BD$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = BE$11, INDEX($AA$160:BE$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = BF$11, INDEX($AA$160:BF$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = BG$11, INDEX($AA$160:BG$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = BH$11, INDEX($AA$160:BH$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = BI$11, INDEX($AA$160:BI$160, 1, $F227), 0 )","v":0},{"$f":"IF($F227 = BJ$11, INDEX($AA$160:BJ$160, 1, $F227), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F228 = AA$11, INDEX($AA$160:AA$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AB$11, INDEX($AA$160:AB$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AC$11, INDEX($AA$160:AC$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AD$11, INDEX($AA$160:AD$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AE$11, INDEX($AA$160:AE$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AF$11, INDEX($AA$160:AF$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AG$11, INDEX($AA$160:AG$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AH$11, INDEX($AA$160:AH$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AI$11, INDEX($AA$160:AI$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AJ$11, INDEX($AA$160:AJ$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AK$11, INDEX($AA$160:AK$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AL$11, INDEX($AA$160:AL$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AM$11, INDEX($AA$160:AM$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AN$11, INDEX($AA$160:AN$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AO$11, INDEX($AA$160:AO$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AP$11, INDEX($AA$160:AP$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AQ$11, INDEX($AA$160:AQ$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AR$11, INDEX($AA$160:AR$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AS$11, INDEX($AA$160:AS$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AT$11, INDEX($AA$160:AT$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AU$11, INDEX($AA$160:AU$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AV$11, INDEX($AA$160:AV$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AW$11, INDEX($AA$160:AW$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AX$11, INDEX($AA$160:AX$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AY$11, INDEX($AA$160:AY$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = AZ$11, INDEX($AA$160:AZ$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = BA$11, INDEX($AA$160:BA$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = BB$11, INDEX($AA$160:BB$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = BC$11, INDEX($AA$160:BC$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = BD$11, INDEX($AA$160:BD$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = BE$11, INDEX($AA$160:BE$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = BF$11, INDEX($AA$160:BF$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = BG$11, INDEX($AA$160:BG$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = BH$11, INDEX($AA$160:BH$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = BI$11, INDEX($AA$160:BI$160, 1, $F228), 0 )","v":0},{"$f":"IF($F228 = BJ$11, INDEX($AA$160:BJ$160, 1, $F228), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F229 = AA$11, INDEX($AA$160:AA$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AB$11, INDEX($AA$160:AB$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AC$11, INDEX($AA$160:AC$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AD$11, INDEX($AA$160:AD$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AE$11, INDEX($AA$160:AE$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AF$11, INDEX($AA$160:AF$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AG$11, INDEX($AA$160:AG$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AH$11, INDEX($AA$160:AH$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AI$11, INDEX($AA$160:AI$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AJ$11, INDEX($AA$160:AJ$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AK$11, INDEX($AA$160:AK$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AL$11, INDEX($AA$160:AL$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AM$11, INDEX($AA$160:AM$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AN$11, INDEX($AA$160:AN$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AO$11, INDEX($AA$160:AO$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AP$11, INDEX($AA$160:AP$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AQ$11, INDEX($AA$160:AQ$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AR$11, INDEX($AA$160:AR$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AS$11, INDEX($AA$160:AS$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AT$11, INDEX($AA$160:AT$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AU$11, INDEX($AA$160:AU$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AV$11, INDEX($AA$160:AV$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AW$11, INDEX($AA$160:AW$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AX$11, INDEX($AA$160:AX$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AY$11, INDEX($AA$160:AY$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = AZ$11, INDEX($AA$160:AZ$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = BA$11, INDEX($AA$160:BA$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = BB$11, INDEX($AA$160:BB$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = BC$11, INDEX($AA$160:BC$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = BD$11, INDEX($AA$160:BD$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = BE$11, INDEX($AA$160:BE$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = BF$11, INDEX($AA$160:BF$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = BG$11, INDEX($AA$160:BG$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = BH$11, INDEX($AA$160:BH$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = BI$11, INDEX($AA$160:BI$160, 1, $F229), 0 )","v":0},{"$f":"IF($F229 = BJ$11, INDEX($AA$160:BJ$160, 1, $F229), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F230 = AA$11, INDEX($AA$160:AA$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AB$11, INDEX($AA$160:AB$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AC$11, INDEX($AA$160:AC$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AD$11, INDEX($AA$160:AD$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AE$11, INDEX($AA$160:AE$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AF$11, INDEX($AA$160:AF$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AG$11, INDEX($AA$160:AG$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AH$11, INDEX($AA$160:AH$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AI$11, INDEX($AA$160:AI$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AJ$11, INDEX($AA$160:AJ$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AK$11, INDEX($AA$160:AK$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AL$11, INDEX($AA$160:AL$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AM$11, INDEX($AA$160:AM$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AN$11, INDEX($AA$160:AN$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AO$11, INDEX($AA$160:AO$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AP$11, INDEX($AA$160:AP$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AQ$11, INDEX($AA$160:AQ$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AR$11, INDEX($AA$160:AR$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AS$11, INDEX($AA$160:AS$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AT$11, INDEX($AA$160:AT$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AU$11, INDEX($AA$160:AU$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AV$11, INDEX($AA$160:AV$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AW$11, INDEX($AA$160:AW$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AX$11, INDEX($AA$160:AX$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AY$11, INDEX($AA$160:AY$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = AZ$11, INDEX($AA$160:AZ$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = BA$11, INDEX($AA$160:BA$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = BB$11, INDEX($AA$160:BB$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = BC$11, INDEX($AA$160:BC$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = BD$11, INDEX($AA$160:BD$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = BE$11, INDEX($AA$160:BE$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = BF$11, INDEX($AA$160:BF$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = BG$11, INDEX($AA$160:BG$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = BH$11, INDEX($AA$160:BH$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = BI$11, INDEX($AA$160:BI$160, 1, $F230), 0 )","v":0},{"$f":"IF($F230 = BJ$11, INDEX($AA$160:BJ$160, 1, $F230), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F231 = AA$11, INDEX($AA$160:AA$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AB$11, INDEX($AA$160:AB$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AC$11, INDEX($AA$160:AC$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AD$11, INDEX($AA$160:AD$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AE$11, INDEX($AA$160:AE$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AF$11, INDEX($AA$160:AF$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AG$11, INDEX($AA$160:AG$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AH$11, INDEX($AA$160:AH$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AI$11, INDEX($AA$160:AI$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AJ$11, INDEX($AA$160:AJ$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AK$11, INDEX($AA$160:AK$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AL$11, INDEX($AA$160:AL$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AM$11, INDEX($AA$160:AM$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AN$11, INDEX($AA$160:AN$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AO$11, INDEX($AA$160:AO$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AP$11, INDEX($AA$160:AP$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AQ$11, INDEX($AA$160:AQ$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AR$11, INDEX($AA$160:AR$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AS$11, INDEX($AA$160:AS$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AT$11, INDEX($AA$160:AT$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AU$11, INDEX($AA$160:AU$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AV$11, INDEX($AA$160:AV$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AW$11, INDEX($AA$160:AW$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AX$11, INDEX($AA$160:AX$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AY$11, INDEX($AA$160:AY$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = AZ$11, INDEX($AA$160:AZ$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = BA$11, INDEX($AA$160:BA$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = BB$11, INDEX($AA$160:BB$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = BC$11, INDEX($AA$160:BC$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = BD$11, INDEX($AA$160:BD$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = BE$11, INDEX($AA$160:BE$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = BF$11, INDEX($AA$160:BF$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = BG$11, INDEX($AA$160:BG$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = BH$11, INDEX($AA$160:BH$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = BI$11, INDEX($AA$160:BI$160, 1, $F231), 0 )","v":0},{"$f":"IF($F231 = BJ$11, INDEX($AA$160:BJ$160, 1, $F231), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F232 = AA$11, INDEX($AA$160:AA$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AB$11, INDEX($AA$160:AB$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AC$11, INDEX($AA$160:AC$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AD$11, INDEX($AA$160:AD$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AE$11, INDEX($AA$160:AE$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AF$11, INDEX($AA$160:AF$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AG$11, INDEX($AA$160:AG$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AH$11, INDEX($AA$160:AH$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AI$11, INDEX($AA$160:AI$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AJ$11, INDEX($AA$160:AJ$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AK$11, INDEX($AA$160:AK$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AL$11, INDEX($AA$160:AL$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AM$11, INDEX($AA$160:AM$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AN$11, INDEX($AA$160:AN$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AO$11, INDEX($AA$160:AO$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AP$11, INDEX($AA$160:AP$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AQ$11, INDEX($AA$160:AQ$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AR$11, INDEX($AA$160:AR$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AS$11, INDEX($AA$160:AS$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AT$11, INDEX($AA$160:AT$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AU$11, INDEX($AA$160:AU$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AV$11, INDEX($AA$160:AV$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AW$11, INDEX($AA$160:AW$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AX$11, INDEX($AA$160:AX$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AY$11, INDEX($AA$160:AY$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = AZ$11, INDEX($AA$160:AZ$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = BA$11, INDEX($AA$160:BA$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = BB$11, INDEX($AA$160:BB$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = BC$11, INDEX($AA$160:BC$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = BD$11, INDEX($AA$160:BD$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = BE$11, INDEX($AA$160:BE$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = BF$11, INDEX($AA$160:BF$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = BG$11, INDEX($AA$160:BG$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = BH$11, INDEX($AA$160:BH$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = BI$11, INDEX($AA$160:BI$160, 1, $F232), 0 )","v":0},{"$f":"IF($F232 = BJ$11, INDEX($AA$160:BJ$160, 1, $F232), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F233 = AA$11, INDEX($AA$160:AA$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AB$11, INDEX($AA$160:AB$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AC$11, INDEX($AA$160:AC$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AD$11, INDEX($AA$160:AD$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AE$11, INDEX($AA$160:AE$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AF$11, INDEX($AA$160:AF$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AG$11, INDEX($AA$160:AG$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AH$11, INDEX($AA$160:AH$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AI$11, INDEX($AA$160:AI$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AJ$11, INDEX($AA$160:AJ$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AK$11, INDEX($AA$160:AK$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AL$11, INDEX($AA$160:AL$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AM$11, INDEX($AA$160:AM$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AN$11, INDEX($AA$160:AN$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AO$11, INDEX($AA$160:AO$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AP$11, INDEX($AA$160:AP$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AQ$11, INDEX($AA$160:AQ$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AR$11, INDEX($AA$160:AR$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AS$11, INDEX($AA$160:AS$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AT$11, INDEX($AA$160:AT$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AU$11, INDEX($AA$160:AU$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AV$11, INDEX($AA$160:AV$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AW$11, INDEX($AA$160:AW$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AX$11, INDEX($AA$160:AX$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AY$11, INDEX($AA$160:AY$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = AZ$11, INDEX($AA$160:AZ$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = BA$11, INDEX($AA$160:BA$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = BB$11, INDEX($AA$160:BB$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = BC$11, INDEX($AA$160:BC$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = BD$11, INDEX($AA$160:BD$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = BE$11, INDEX($AA$160:BE$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = BF$11, INDEX($AA$160:BF$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = BG$11, INDEX($AA$160:BG$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = BH$11, INDEX($AA$160:BH$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = BI$11, INDEX($AA$160:BI$160, 1, $F233), 0 )","v":0},{"$f":"IF($F233 = BJ$11, INDEX($AA$160:BJ$160, 1, $F233), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F234 = AA$11, INDEX($AA$160:AA$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AB$11, INDEX($AA$160:AB$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AC$11, INDEX($AA$160:AC$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AD$11, INDEX($AA$160:AD$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AE$11, INDEX($AA$160:AE$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AF$11, INDEX($AA$160:AF$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AG$11, INDEX($AA$160:AG$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AH$11, INDEX($AA$160:AH$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AI$11, INDEX($AA$160:AI$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AJ$11, INDEX($AA$160:AJ$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AK$11, INDEX($AA$160:AK$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AL$11, INDEX($AA$160:AL$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AM$11, INDEX($AA$160:AM$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AN$11, INDEX($AA$160:AN$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AO$11, INDEX($AA$160:AO$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AP$11, INDEX($AA$160:AP$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AQ$11, INDEX($AA$160:AQ$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AR$11, INDEX($AA$160:AR$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AS$11, INDEX($AA$160:AS$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AT$11, INDEX($AA$160:AT$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AU$11, INDEX($AA$160:AU$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AV$11, INDEX($AA$160:AV$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AW$11, INDEX($AA$160:AW$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AX$11, INDEX($AA$160:AX$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AY$11, INDEX($AA$160:AY$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = AZ$11, INDEX($AA$160:AZ$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = BA$11, INDEX($AA$160:BA$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = BB$11, INDEX($AA$160:BB$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = BC$11, INDEX($AA$160:BC$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = BD$11, INDEX($AA$160:BD$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = BE$11, INDEX($AA$160:BE$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = BF$11, INDEX($AA$160:BF$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = BG$11, INDEX($AA$160:BG$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = BH$11, INDEX($AA$160:BH$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = BI$11, INDEX($AA$160:BI$160, 1, $F234), 0 )","v":0},{"$f":"IF($F234 = BJ$11, INDEX($AA$160:BJ$160, 1, $F234), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F235 = AA$11, INDEX($AA$160:AA$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AB$11, INDEX($AA$160:AB$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AC$11, INDEX($AA$160:AC$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AD$11, INDEX($AA$160:AD$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AE$11, INDEX($AA$160:AE$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AF$11, INDEX($AA$160:AF$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AG$11, INDEX($AA$160:AG$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AH$11, INDEX($AA$160:AH$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AI$11, INDEX($AA$160:AI$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AJ$11, INDEX($AA$160:AJ$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AK$11, INDEX($AA$160:AK$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AL$11, INDEX($AA$160:AL$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AM$11, INDEX($AA$160:AM$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AN$11, INDEX($AA$160:AN$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AO$11, INDEX($AA$160:AO$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AP$11, INDEX($AA$160:AP$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AQ$11, INDEX($AA$160:AQ$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AR$11, INDEX($AA$160:AR$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AS$11, INDEX($AA$160:AS$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AT$11, INDEX($AA$160:AT$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AU$11, INDEX($AA$160:AU$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AV$11, INDEX($AA$160:AV$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AW$11, INDEX($AA$160:AW$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AX$11, INDEX($AA$160:AX$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AY$11, INDEX($AA$160:AY$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = AZ$11, INDEX($AA$160:AZ$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = BA$11, INDEX($AA$160:BA$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = BB$11, INDEX($AA$160:BB$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = BC$11, INDEX($AA$160:BC$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = BD$11, INDEX($AA$160:BD$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = BE$11, INDEX($AA$160:BE$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = BF$11, INDEX($AA$160:BF$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = BG$11, INDEX($AA$160:BG$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = BH$11, INDEX($AA$160:BH$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = BI$11, INDEX($AA$160:BI$160, 1, $F235), 0 )","v":0},{"$f":"IF($F235 = BJ$11, INDEX($AA$160:BJ$160, 1, $F235), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F236 = AA$11, INDEX($AA$160:AA$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AB$11, INDEX($AA$160:AB$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AC$11, INDEX($AA$160:AC$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AD$11, INDEX($AA$160:AD$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AE$11, INDEX($AA$160:AE$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AF$11, INDEX($AA$160:AF$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AG$11, INDEX($AA$160:AG$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AH$11, INDEX($AA$160:AH$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AI$11, INDEX($AA$160:AI$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AJ$11, INDEX($AA$160:AJ$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AK$11, INDEX($AA$160:AK$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AL$11, INDEX($AA$160:AL$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AM$11, INDEX($AA$160:AM$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AN$11, INDEX($AA$160:AN$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AO$11, INDEX($AA$160:AO$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AP$11, INDEX($AA$160:AP$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AQ$11, INDEX($AA$160:AQ$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AR$11, INDEX($AA$160:AR$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AS$11, INDEX($AA$160:AS$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AT$11, INDEX($AA$160:AT$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AU$11, INDEX($AA$160:AU$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AV$11, INDEX($AA$160:AV$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AW$11, INDEX($AA$160:AW$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AX$11, INDEX($AA$160:AX$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AY$11, INDEX($AA$160:AY$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = AZ$11, INDEX($AA$160:AZ$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = BA$11, INDEX($AA$160:BA$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = BB$11, INDEX($AA$160:BB$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = BC$11, INDEX($AA$160:BC$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = BD$11, INDEX($AA$160:BD$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = BE$11, INDEX($AA$160:BE$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = BF$11, INDEX($AA$160:BF$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = BG$11, INDEX($AA$160:BG$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = BH$11, INDEX($AA$160:BH$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = BI$11, INDEX($AA$160:BI$160, 1, $F236), 0 )","v":0},{"$f":"IF($F236 = BJ$11, INDEX($AA$160:BJ$160, 1, $F236), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F237 = AA$11, INDEX($AA$160:AA$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AB$11, INDEX($AA$160:AB$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AC$11, INDEX($AA$160:AC$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AD$11, INDEX($AA$160:AD$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AE$11, INDEX($AA$160:AE$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AF$11, INDEX($AA$160:AF$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AG$11, INDEX($AA$160:AG$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AH$11, INDEX($AA$160:AH$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AI$11, INDEX($AA$160:AI$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AJ$11, INDEX($AA$160:AJ$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AK$11, INDEX($AA$160:AK$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AL$11, INDEX($AA$160:AL$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AM$11, INDEX($AA$160:AM$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AN$11, INDEX($AA$160:AN$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AO$11, INDEX($AA$160:AO$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AP$11, INDEX($AA$160:AP$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AQ$11, INDEX($AA$160:AQ$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AR$11, INDEX($AA$160:AR$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AS$11, INDEX($AA$160:AS$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AT$11, INDEX($AA$160:AT$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AU$11, INDEX($AA$160:AU$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AV$11, INDEX($AA$160:AV$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AW$11, INDEX($AA$160:AW$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AX$11, INDEX($AA$160:AX$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AY$11, INDEX($AA$160:AY$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = AZ$11, INDEX($AA$160:AZ$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = BA$11, INDEX($AA$160:BA$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = BB$11, INDEX($AA$160:BB$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = BC$11, INDEX($AA$160:BC$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = BD$11, INDEX($AA$160:BD$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = BE$11, INDEX($AA$160:BE$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = BF$11, INDEX($AA$160:BF$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = BG$11, INDEX($AA$160:BG$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = BH$11, INDEX($AA$160:BH$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = BI$11, INDEX($AA$160:BI$160, 1, $F237), 0 )","v":0},{"$f":"IF($F237 = BJ$11, INDEX($AA$160:BJ$160, 1, $F237), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F238 = AA$11, INDEX($AA$160:AA$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AB$11, INDEX($AA$160:AB$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AC$11, INDEX($AA$160:AC$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AD$11, INDEX($AA$160:AD$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AE$11, INDEX($AA$160:AE$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AF$11, INDEX($AA$160:AF$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AG$11, INDEX($AA$160:AG$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AH$11, INDEX($AA$160:AH$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AI$11, INDEX($AA$160:AI$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AJ$11, INDEX($AA$160:AJ$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AK$11, INDEX($AA$160:AK$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AL$11, INDEX($AA$160:AL$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AM$11, INDEX($AA$160:AM$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AN$11, INDEX($AA$160:AN$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AO$11, INDEX($AA$160:AO$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AP$11, INDEX($AA$160:AP$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AQ$11, INDEX($AA$160:AQ$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AR$11, INDEX($AA$160:AR$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AS$11, INDEX($AA$160:AS$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AT$11, INDEX($AA$160:AT$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AU$11, INDEX($AA$160:AU$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AV$11, INDEX($AA$160:AV$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AW$11, INDEX($AA$160:AW$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AX$11, INDEX($AA$160:AX$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AY$11, INDEX($AA$160:AY$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = AZ$11, INDEX($AA$160:AZ$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = BA$11, INDEX($AA$160:BA$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = BB$11, INDEX($AA$160:BB$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = BC$11, INDEX($AA$160:BC$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = BD$11, INDEX($AA$160:BD$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = BE$11, INDEX($AA$160:BE$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = BF$11, INDEX($AA$160:BF$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = BG$11, INDEX($AA$160:BG$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = BH$11, INDEX($AA$160:BH$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = BI$11, INDEX($AA$160:BI$160, 1, $F238), 0 )","v":0},{"$f":"IF($F238 = BJ$11, INDEX($AA$160:BJ$160, 1, $F238), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F239 = AA$11, INDEX($AA$160:AA$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AB$11, INDEX($AA$160:AB$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AC$11, INDEX($AA$160:AC$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AD$11, INDEX($AA$160:AD$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AE$11, INDEX($AA$160:AE$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AF$11, INDEX($AA$160:AF$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AG$11, INDEX($AA$160:AG$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AH$11, INDEX($AA$160:AH$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AI$11, INDEX($AA$160:AI$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AJ$11, INDEX($AA$160:AJ$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AK$11, INDEX($AA$160:AK$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AL$11, INDEX($AA$160:AL$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AM$11, INDEX($AA$160:AM$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AN$11, INDEX($AA$160:AN$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AO$11, INDEX($AA$160:AO$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AP$11, INDEX($AA$160:AP$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AQ$11, INDEX($AA$160:AQ$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AR$11, INDEX($AA$160:AR$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AS$11, INDEX($AA$160:AS$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AT$11, INDEX($AA$160:AT$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AU$11, INDEX($AA$160:AU$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AV$11, INDEX($AA$160:AV$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AW$11, INDEX($AA$160:AW$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AX$11, INDEX($AA$160:AX$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AY$11, INDEX($AA$160:AY$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = AZ$11, INDEX($AA$160:AZ$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = BA$11, INDEX($AA$160:BA$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = BB$11, INDEX($AA$160:BB$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = BC$11, INDEX($AA$160:BC$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = BD$11, INDEX($AA$160:BD$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = BE$11, INDEX($AA$160:BE$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = BF$11, INDEX($AA$160:BF$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = BG$11, INDEX($AA$160:BG$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = BH$11, INDEX($AA$160:BH$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = BI$11, INDEX($AA$160:BI$160, 1, $F239), 0 )","v":0},{"$f":"IF($F239 = BJ$11, INDEX($AA$160:BJ$160, 1, $F239), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F240 = AA$11, INDEX($AA$160:AA$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AB$11, INDEX($AA$160:AB$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AC$11, INDEX($AA$160:AC$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AD$11, INDEX($AA$160:AD$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AE$11, INDEX($AA$160:AE$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AF$11, INDEX($AA$160:AF$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AG$11, INDEX($AA$160:AG$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AH$11, INDEX($AA$160:AH$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AI$11, INDEX($AA$160:AI$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AJ$11, INDEX($AA$160:AJ$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AK$11, INDEX($AA$160:AK$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AL$11, INDEX($AA$160:AL$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AM$11, INDEX($AA$160:AM$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AN$11, INDEX($AA$160:AN$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AO$11, INDEX($AA$160:AO$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AP$11, INDEX($AA$160:AP$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AQ$11, INDEX($AA$160:AQ$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AR$11, INDEX($AA$160:AR$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AS$11, INDEX($AA$160:AS$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AT$11, INDEX($AA$160:AT$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AU$11, INDEX($AA$160:AU$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AV$11, INDEX($AA$160:AV$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AW$11, INDEX($AA$160:AW$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AX$11, INDEX($AA$160:AX$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AY$11, INDEX($AA$160:AY$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = AZ$11, INDEX($AA$160:AZ$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = BA$11, INDEX($AA$160:BA$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = BB$11, INDEX($AA$160:BB$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = BC$11, INDEX($AA$160:BC$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = BD$11, INDEX($AA$160:BD$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = BE$11, INDEX($AA$160:BE$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = BF$11, INDEX($AA$160:BF$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = BG$11, INDEX($AA$160:BG$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = BH$11, INDEX($AA$160:BH$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = BI$11, INDEX($AA$160:BI$160, 1, $F240), 0 )","v":0},{"$f":"IF($F240 = BJ$11, INDEX($AA$160:BJ$160, 1, $F240), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F241 = AA$11, INDEX($AA$160:AA$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AB$11, INDEX($AA$160:AB$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AC$11, INDEX($AA$160:AC$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AD$11, INDEX($AA$160:AD$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AE$11, INDEX($AA$160:AE$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AF$11, INDEX($AA$160:AF$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AG$11, INDEX($AA$160:AG$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AH$11, INDEX($AA$160:AH$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AI$11, INDEX($AA$160:AI$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AJ$11, INDEX($AA$160:AJ$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AK$11, INDEX($AA$160:AK$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AL$11, INDEX($AA$160:AL$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AM$11, INDEX($AA$160:AM$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AN$11, INDEX($AA$160:AN$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AO$11, INDEX($AA$160:AO$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AP$11, INDEX($AA$160:AP$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AQ$11, INDEX($AA$160:AQ$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AR$11, INDEX($AA$160:AR$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AS$11, INDEX($AA$160:AS$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AT$11, INDEX($AA$160:AT$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AU$11, INDEX($AA$160:AU$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AV$11, INDEX($AA$160:AV$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AW$11, INDEX($AA$160:AW$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AX$11, INDEX($AA$160:AX$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AY$11, INDEX($AA$160:AY$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = AZ$11, INDEX($AA$160:AZ$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = BA$11, INDEX($AA$160:BA$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = BB$11, INDEX($AA$160:BB$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = BC$11, INDEX($AA$160:BC$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = BD$11, INDEX($AA$160:BD$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = BE$11, INDEX($AA$160:BE$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = BF$11, INDEX($AA$160:BF$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = BG$11, INDEX($AA$160:BG$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = BH$11, INDEX($AA$160:BH$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = BI$11, INDEX($AA$160:BI$160, 1, $F241), 0 )","v":0},{"$f":"IF($F241 = BJ$11, INDEX($AA$160:BJ$160, 1, $F241), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F242 = AA$11, INDEX($AA$160:AA$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AB$11, INDEX($AA$160:AB$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AC$11, INDEX($AA$160:AC$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AD$11, INDEX($AA$160:AD$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AE$11, INDEX($AA$160:AE$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AF$11, INDEX($AA$160:AF$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AG$11, INDEX($AA$160:AG$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AH$11, INDEX($AA$160:AH$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AI$11, INDEX($AA$160:AI$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AJ$11, INDEX($AA$160:AJ$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AK$11, INDEX($AA$160:AK$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AL$11, INDEX($AA$160:AL$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AM$11, INDEX($AA$160:AM$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AN$11, INDEX($AA$160:AN$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AO$11, INDEX($AA$160:AO$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AP$11, INDEX($AA$160:AP$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AQ$11, INDEX($AA$160:AQ$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AR$11, INDEX($AA$160:AR$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AS$11, INDEX($AA$160:AS$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AT$11, INDEX($AA$160:AT$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AU$11, INDEX($AA$160:AU$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AV$11, INDEX($AA$160:AV$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AW$11, INDEX($AA$160:AW$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AX$11, INDEX($AA$160:AX$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AY$11, INDEX($AA$160:AY$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = AZ$11, INDEX($AA$160:AZ$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = BA$11, INDEX($AA$160:BA$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = BB$11, INDEX($AA$160:BB$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = BC$11, INDEX($AA$160:BC$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = BD$11, INDEX($AA$160:BD$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = BE$11, INDEX($AA$160:BE$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = BF$11, INDEX($AA$160:BF$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = BG$11, INDEX($AA$160:BG$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = BH$11, INDEX($AA$160:BH$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = BI$11, INDEX($AA$160:BI$160, 1, $F242), 0 )","v":0},{"$f":"IF($F242 = BJ$11, INDEX($AA$160:BJ$160, 1, $F242), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F243 = AA$11, INDEX($AA$160:AA$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AB$11, INDEX($AA$160:AB$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AC$11, INDEX($AA$160:AC$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AD$11, INDEX($AA$160:AD$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AE$11, INDEX($AA$160:AE$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AF$11, INDEX($AA$160:AF$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AG$11, INDEX($AA$160:AG$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AH$11, INDEX($AA$160:AH$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AI$11, INDEX($AA$160:AI$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AJ$11, INDEX($AA$160:AJ$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AK$11, INDEX($AA$160:AK$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AL$11, INDEX($AA$160:AL$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AM$11, INDEX($AA$160:AM$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AN$11, INDEX($AA$160:AN$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AO$11, INDEX($AA$160:AO$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AP$11, INDEX($AA$160:AP$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AQ$11, INDEX($AA$160:AQ$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AR$11, INDEX($AA$160:AR$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AS$11, INDEX($AA$160:AS$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AT$11, INDEX($AA$160:AT$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AU$11, INDEX($AA$160:AU$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AV$11, INDEX($AA$160:AV$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AW$11, INDEX($AA$160:AW$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AX$11, INDEX($AA$160:AX$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AY$11, INDEX($AA$160:AY$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = AZ$11, INDEX($AA$160:AZ$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = BA$11, INDEX($AA$160:BA$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = BB$11, INDEX($AA$160:BB$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = BC$11, INDEX($AA$160:BC$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = BD$11, INDEX($AA$160:BD$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = BE$11, INDEX($AA$160:BE$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = BF$11, INDEX($AA$160:BF$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = BG$11, INDEX($AA$160:BG$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = BH$11, INDEX($AA$160:BH$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = BI$11, INDEX($AA$160:BI$160, 1, $F243), 0 )","v":0},{"$f":"IF($F243 = BJ$11, INDEX($AA$160:BJ$160, 1, $F243), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F244 = AA$11, INDEX($AA$160:AA$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AB$11, INDEX($AA$160:AB$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AC$11, INDEX($AA$160:AC$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AD$11, INDEX($AA$160:AD$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AE$11, INDEX($AA$160:AE$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AF$11, INDEX($AA$160:AF$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AG$11, INDEX($AA$160:AG$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AH$11, INDEX($AA$160:AH$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AI$11, INDEX($AA$160:AI$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AJ$11, INDEX($AA$160:AJ$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AK$11, INDEX($AA$160:AK$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AL$11, INDEX($AA$160:AL$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AM$11, INDEX($AA$160:AM$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AN$11, INDEX($AA$160:AN$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AO$11, INDEX($AA$160:AO$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AP$11, INDEX($AA$160:AP$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AQ$11, INDEX($AA$160:AQ$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AR$11, INDEX($AA$160:AR$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AS$11, INDEX($AA$160:AS$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AT$11, INDEX($AA$160:AT$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AU$11, INDEX($AA$160:AU$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AV$11, INDEX($AA$160:AV$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AW$11, INDEX($AA$160:AW$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AX$11, INDEX($AA$160:AX$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AY$11, INDEX($AA$160:AY$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = AZ$11, INDEX($AA$160:AZ$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = BA$11, INDEX($AA$160:BA$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = BB$11, INDEX($AA$160:BB$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = BC$11, INDEX($AA$160:BC$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = BD$11, INDEX($AA$160:BD$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = BE$11, INDEX($AA$160:BE$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = BF$11, INDEX($AA$160:BF$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = BG$11, INDEX($AA$160:BG$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = BH$11, INDEX($AA$160:BH$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = BI$11, INDEX($AA$160:BI$160, 1, $F244), 0 )","v":0},{"$f":"IF($F244 = BJ$11, INDEX($AA$160:BJ$160, 1, $F244), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F245 = AA$11, INDEX($AA$160:AA$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AB$11, INDEX($AA$160:AB$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AC$11, INDEX($AA$160:AC$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AD$11, INDEX($AA$160:AD$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AE$11, INDEX($AA$160:AE$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AF$11, INDEX($AA$160:AF$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AG$11, INDEX($AA$160:AG$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AH$11, INDEX($AA$160:AH$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AI$11, INDEX($AA$160:AI$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AJ$11, INDEX($AA$160:AJ$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AK$11, INDEX($AA$160:AK$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AL$11, INDEX($AA$160:AL$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AM$11, INDEX($AA$160:AM$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AN$11, INDEX($AA$160:AN$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AO$11, INDEX($AA$160:AO$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AP$11, INDEX($AA$160:AP$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AQ$11, INDEX($AA$160:AQ$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AR$11, INDEX($AA$160:AR$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AS$11, INDEX($AA$160:AS$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AT$11, INDEX($AA$160:AT$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AU$11, INDEX($AA$160:AU$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AV$11, INDEX($AA$160:AV$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AW$11, INDEX($AA$160:AW$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AX$11, INDEX($AA$160:AX$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AY$11, INDEX($AA$160:AY$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = AZ$11, INDEX($AA$160:AZ$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = BA$11, INDEX($AA$160:BA$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = BB$11, INDEX($AA$160:BB$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = BC$11, INDEX($AA$160:BC$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = BD$11, INDEX($AA$160:BD$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = BE$11, INDEX($AA$160:BE$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = BF$11, INDEX($AA$160:BF$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = BG$11, INDEX($AA$160:BG$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = BH$11, INDEX($AA$160:BH$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = BI$11, INDEX($AA$160:BI$160, 1, $F245), 0 )","v":0},{"$f":"IF($F245 = BJ$11, INDEX($AA$160:BJ$160, 1, $F245), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F246 = AA$11, INDEX($AA$160:AA$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AB$11, INDEX($AA$160:AB$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AC$11, INDEX($AA$160:AC$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AD$11, INDEX($AA$160:AD$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AE$11, INDEX($AA$160:AE$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AF$11, INDEX($AA$160:AF$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AG$11, INDEX($AA$160:AG$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AH$11, INDEX($AA$160:AH$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AI$11, INDEX($AA$160:AI$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AJ$11, INDEX($AA$160:AJ$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AK$11, INDEX($AA$160:AK$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AL$11, INDEX($AA$160:AL$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AM$11, INDEX($AA$160:AM$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AN$11, INDEX($AA$160:AN$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AO$11, INDEX($AA$160:AO$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AP$11, INDEX($AA$160:AP$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AQ$11, INDEX($AA$160:AQ$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AR$11, INDEX($AA$160:AR$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AS$11, INDEX($AA$160:AS$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AT$11, INDEX($AA$160:AT$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AU$11, INDEX($AA$160:AU$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AV$11, INDEX($AA$160:AV$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AW$11, INDEX($AA$160:AW$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AX$11, INDEX($AA$160:AX$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AY$11, INDEX($AA$160:AY$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = AZ$11, INDEX($AA$160:AZ$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = BA$11, INDEX($AA$160:BA$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = BB$11, INDEX($AA$160:BB$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = BC$11, INDEX($AA$160:BC$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = BD$11, INDEX($AA$160:BD$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = BE$11, INDEX($AA$160:BE$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = BF$11, INDEX($AA$160:BF$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = BG$11, INDEX($AA$160:BG$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = BH$11, INDEX($AA$160:BH$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = BI$11, INDEX($AA$160:BI$160, 1, $F246), 0 )","v":0},{"$f":"IF($F246 = BJ$11, INDEX($AA$160:BJ$160, 1, $F246), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F247 = AA$11, INDEX($AA$160:AA$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AB$11, INDEX($AA$160:AB$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AC$11, INDEX($AA$160:AC$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AD$11, INDEX($AA$160:AD$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AE$11, INDEX($AA$160:AE$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AF$11, INDEX($AA$160:AF$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AG$11, INDEX($AA$160:AG$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AH$11, INDEX($AA$160:AH$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AI$11, INDEX($AA$160:AI$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AJ$11, INDEX($AA$160:AJ$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AK$11, INDEX($AA$160:AK$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AL$11, INDEX($AA$160:AL$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AM$11, INDEX($AA$160:AM$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AN$11, INDEX($AA$160:AN$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AO$11, INDEX($AA$160:AO$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AP$11, INDEX($AA$160:AP$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AQ$11, INDEX($AA$160:AQ$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AR$11, INDEX($AA$160:AR$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AS$11, INDEX($AA$160:AS$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AT$11, INDEX($AA$160:AT$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AU$11, INDEX($AA$160:AU$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AV$11, INDEX($AA$160:AV$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AW$11, INDEX($AA$160:AW$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AX$11, INDEX($AA$160:AX$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AY$11, INDEX($AA$160:AY$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = AZ$11, INDEX($AA$160:AZ$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = BA$11, INDEX($AA$160:BA$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = BB$11, INDEX($AA$160:BB$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = BC$11, INDEX($AA$160:BC$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = BD$11, INDEX($AA$160:BD$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = BE$11, INDEX($AA$160:BE$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = BF$11, INDEX($AA$160:BF$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = BG$11, INDEX($AA$160:BG$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = BH$11, INDEX($AA$160:BH$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = BI$11, INDEX($AA$160:BI$160, 1, $F247), 0 )","v":0},{"$f":"IF($F247 = BJ$11, INDEX($AA$160:BJ$160, 1, $F247), 0 )","v":0}]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed) - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F248 = AA$11, INDEX($AA$160:AA$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AB$11, INDEX($AA$160:AB$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AC$11, INDEX($AA$160:AC$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AD$11, INDEX($AA$160:AD$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AE$11, INDEX($AA$160:AE$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AF$11, INDEX($AA$160:AF$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AG$11, INDEX($AA$160:AG$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AH$11, INDEX($AA$160:AH$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AI$11, INDEX($AA$160:AI$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AJ$11, INDEX($AA$160:AJ$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AK$11, INDEX($AA$160:AK$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AL$11, INDEX($AA$160:AL$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AM$11, INDEX($AA$160:AM$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AN$11, INDEX($AA$160:AN$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AO$11, INDEX($AA$160:AO$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AP$11, INDEX($AA$160:AP$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AQ$11, INDEX($AA$160:AQ$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AR$11, INDEX($AA$160:AR$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AS$11, INDEX($AA$160:AS$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AT$11, INDEX($AA$160:AT$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AU$11, INDEX($AA$160:AU$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AV$11, INDEX($AA$160:AV$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AW$11, INDEX($AA$160:AW$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AX$11, INDEX($AA$160:AX$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AY$11, INDEX($AA$160:AY$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = AZ$11, INDEX($AA$160:AZ$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = BA$11, INDEX($AA$160:BA$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = BB$11, INDEX($AA$160:BB$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = BC$11, INDEX($AA$160:BC$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = BD$11, INDEX($AA$160:BD$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = BE$11, INDEX($AA$160:BE$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = BF$11, INDEX($AA$160:BF$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = BG$11, INDEX($AA$160:BG$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = BH$11, INDEX($AA$160:BH$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = BI$11, INDEX($AA$160:BI$160, 1, $F248), 0 )","v":0},{"$f":"IF($F248 = BJ$11, INDEX($AA$160:BJ$160, 1, $F248), 0 )","v":0}]
[null,null,null,null,{"$f":"$D$212","v":"Post 2020 Debt Drawdowns (Fixed)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910000,null,{"$f":"SUM(AA213:AA248)","v":0},0,0,0,0,0,750000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$29","v":"Post 2020 Debt Term"},{"$f":"'I_InputSets NERL'!F$29","v":10},{"$f":"'I_InputSets NERL'!G$29","v":"years"}]
[]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 2",{"$f":"F254 + 1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F255 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0},{"$f":"IF($F255 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F255), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F256 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0},{"$f":"IF($F256 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F256), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F259 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0},{"$f":"IF($F259 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F259), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-750000,null,{"$f":"IF($F260 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":-750000},{"$f":"IF($F260 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0},{"$f":"IF($F260 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F260), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F263 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0},{"$f":"IF($F263 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F263), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F264 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0},{"$f":"IF($F264 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F264), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F266 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0},{"$f":"IF($F266 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F266), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F267 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0},{"$f":"IF($F267 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F267), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F270 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0},{"$f":"IF($F270 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F270), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F271 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0},{"$f":"IF($F271 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F271), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F274 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0},{"$f":"IF($F274 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F274), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F275 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0},{"$f":"IF($F275 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F275), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F278 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0},{"$f":"IF($F278 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F278), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F279 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0},{"$f":"IF($F279 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F279), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F281 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0},{"$f":"IF($F281 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F281), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F282 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0},{"$f":"IF($F282 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F282), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F285 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0},{"$f":"IF($F285 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F285), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F286 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0},{"$f":"IF($F286 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F286), 0 ) * SignSwitch","v":0}]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed) - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF($F289 + $F$251 = AA$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AB$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AC$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AD$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AE$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AF$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AG$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AH$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AI$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AJ$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AK$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AL$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AM$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AN$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AO$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AP$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AQ$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AR$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AS$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AT$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AU$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AV$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AW$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AX$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AY$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = AZ$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = BA$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = BB$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = BC$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = BD$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = BE$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = BF$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = BG$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = BH$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = BI$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0},{"$f":"IF($F289 + $F$251 = BJ$11, INDEX($AA$249:$BJ$249, 1, $F289), 0 ) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"$D$253","v":"Post 2020 Debt Repayments (Fixed)"},null,{"$f":"I_Global!F69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-910000,null,{"$f":"SUM(AA254:AA289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-750000,-160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"I_Global!$F$85 & \" c/f (Fixed)\"","v":"Post 2020 Debt c/f (Fixed)"}]
[null,null,null,null,{"$f":"$D$292&\" - Year \"&F293","v":"Post 2020 Debt c/f (Fixed) - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA254 + AA213 + AA174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA257 + AA216 + AA177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA258 + AA217 + AA178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA261 + AA220 + AA181","v":0},0,0,0,0,0,0,160000,160000,160000,160000,160000,160000,160000,160000,160000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA262 + AA221 + AA182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA265 + AA224 + AA185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA266 + AA225 + AA186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA268 + AA227 + AA188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA269 + AA228 + AA189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA272 + AA231 + AA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA273 + AA232 + AA193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA276 + AA235 + AA196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA277 + AA236 + AA197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA280 + AA239 + AA200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA281 + AA240 + AA201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA283 + AA242 + AA203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA284 + AA243 + AA204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA287 + AA246 + AA207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt c/f (Fixed) - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA288 + AA247 + AA208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"I_Global!$F$85 & \" Interest Expense (Fixed)\"","v":"Post 2020 Debt Interest Expense (Fixed)"}]
[]
[null,null,null,{"$f":"I_Global!$F$85&\" Arrangement Fees\"","v":"Post 2020 Debt Arrangement Fees"}]
[null,null,null,null,{"$f":"I_Actuals!E212","v":"Arrangement Fees for Post 2020 Debt - Actual"},null,{"$f":"I_Actuals!G212","v":"£'000 "},{"$f":"I_Actuals!H212","v":"Nominal"},{"$f":"I_Actuals!I212","v":"Enter as a negative."},{"$f":"I_Actuals!J212","v":"CAA NERL PCM_07zc - InputsSummarised, I_Actuals, row 211"},null,{"$f":"I_Actuals!L212","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y212","v":5915.5059698243276},null,{"$f":"I_Actuals!AA212","v":0},{"$f":"I_Actuals!AB212","v":6813.9973112120642},{"$f":"I_Actuals!AC212","v":3498.4800206039508},{"$f":"I_Actuals!AD212","v":-1009.2660030133266},{"$f":"I_Actuals!AE212","v":595.46403580607148},{"$f":"I_Actuals!AF212","v":-3983.1693947844324},{"$f":"I_Actuals!AG212","v":0},{"$f":"I_Actuals!AH212","v":0},{"$f":"I_Actuals!AI212","v":0},{"$f":"I_Actuals!AJ212","v":0},{"$f":"I_Actuals!AK212","v":0},{"$f":"I_Actuals!AL212","v":0},{"$f":"I_Actuals!AM212","v":0},{"$f":"I_Actuals!AN212","v":0},{"$f":"I_Actuals!AO212","v":0},{"$f":"I_Actuals!AP212","v":0},{"$f":"I_Actuals!AQ212","v":0},{"$f":"I_Actuals!AR212","v":0},{"$f":"I_Actuals!AS212","v":0},{"$f":"I_Actuals!AT212","v":0},{"$f":"I_Actuals!AU212","v":0},{"$f":"I_Actuals!AV212","v":0},{"$f":"I_Actuals!AW212","v":0},{"$f":"I_Actuals!AX212","v":0},{"$f":"I_Actuals!AY212","v":0},{"$f":"I_Actuals!AZ212","v":0},{"$f":"I_Actuals!BA212","v":0},{"$f":"I_Actuals!BB212","v":0},{"$f":"I_Actuals!BC212","v":0},{"$f":"I_Actuals!BD212","v":0},{"$f":"I_Actuals!BE212","v":0},{"$f":"I_Actuals!BF212","v":0},{"$f":"I_Actuals!BG212","v":0},{"$f":"I_Actuals!BH212","v":0},{"$f":"I_Actuals!BI212","v":0},{"$f":"I_Actuals!BJ212","v":0}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E22","v":"Arrangement Fee"},{"$f":"'I_InputSets NERL'!F22","v":3.0000000000000001E-3},{"$f":"'I_InputSets NERL'!G22","v":"%"}]
[null,null,null,null,{"$f":"I_Global!$F$85&\" \"&LEFT(E340,LEN(E340)-4)&\" (Fixed)\"","v":"Post 2020 Debt Arrangement Fee Paid (Fixed)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA341:BJ341)","v":-8645.5059698243276},null,{"$f":"IF(AA336=  1, AA337, AA340) * SignSwitch","v":0},-6813.9973112120642,-3498.4800206039508,1009.2660030133266,-595.46403580607148,3983.1693947844324,-2250,-480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"I_Global!$F$85&\" Arrangement Fee Expense (Fixed)\"","v":"Post 2020 Debt Arrangement Fee Expense (Fixed)"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA349:BJ349)","v":-4421.1192391979412},null,{"$f":"SUMIF($AA11:AA11,\">=\"&AA$348,$AA347:AA347) / IF($F$343 = 0, 1, $F$343) * AA346","v":0},{"$f":"SUMIF($AA11:AB11,\">=\"&AB$348,$AA347:AB347) / IF($F$343 = 0, 1, $F$343) * AB346","v":0},{"$f":"SUMIF($AA11:AC11,\">=\"&AC$348,$AA347:AC347) / IF($F$343 = 0, 1, $F$343) * AC346","v":0},{"$f":"SUMIF($AA11:AD11,\">=\"&AD$348,$AA347:AD347) / IF($F$343 = 0, 1, $F$343) * AD346","v":0},{"$f":"SUMIF($AA11:AE11,\">=\"&AE$348,$AA347:AE347) / IF($F$343 = 0, 1, $F$343) * AE346","v":0},{"$f":"SUMIF($AA11:AF11,\">=\"&AF$348,$AA347:AF347) / IF($F$343 = 0, 1, $F$343) * AF346","v":0},{"$f":"SUMIF($AA11:AG11,\">=\"&AG$348,$AA347:AG347) / IF($F$343 = 0, 1, $F$343) * AG346","v":-816.55059698243281},{"$f":"SUMIF($AA11:AH11,\">=\"&AH$348,$AA347:AH347) / IF($F$343 = 0, 1, $F$343) * AH346","v":-864.55059698243281},{"$f":"SUMIF($AA11:AI11,\">=\"&AI$348,$AA347:AI347) / IF($F$343 = 0, 1, $F$343) * AI346","v":-864.55059698243281},{"$f":"SUMIF($AA11:AJ11,\">=\"&AJ$348,$AA347:AJ347) / IF($F$343 = 0, 1, $F$343) * AJ346","v":-864.55059698243281},{"$f":"SUMIF($AA11:AK11,\">=\"&AK$348,$AA347:AK347) / IF($F$343 = 0, 1, $F$343) * AK346","v":-864.55059698243281},{"$f":"SUMIF($AA11:AL11,\">=\"&AL$348,$AA347:AL347) / IF($F$343 = 0, 1, $F$343) * AL346","v":-183.15086586122635},{"$f":"SUMIF($AA11:AM11,\">=\"&AM$348,$AA347:AM347) / IF($F$343 = 0, 1, $F$343) * AM346","v":166.69713619916874},{"$f":"SUMIF($AA11:AN11,\">=\"&AN$348,$AA347:AN347) / IF($F$343 = 0, 1, $F$343) * AN346","v":65.770535897836083},{"$f":"SUMIF($AA11:AO11,\">=\"&AO$348,$AA347:AO347) / IF($F$343 = 0, 1, $F$343) * AO346","v":125.31693947844323},{"$f":"SUMIF($AA11:AP11,\">=\"&AP$348,$AA347:AP347) / IF($F$343 = 0, 1, $F$343) * AP346","v":-273},{"$f":"SUMIF($AA11:AQ11,\">=\"&AQ$348,$AA347:AQ347) / IF($F$343 = 0, 1, $F$343) * AQ346","v":-48},{"$f":"SUMIF($AA11:AR11,\">=\"&AR$348,$AA347:AR347) / IF($F$343 = 0, 1, $F$343) * AR346","v":0},{"$f":"SUMIF($AA11:AS11,\">=\"&AS$348,$AA347:AS347) / IF($F$343 = 0, 1, $F$343) * AS346","v":0},{"$f":"SUMIF($AA11:AT11,\">=\"&AT$348,$AA347:AT347) / IF($F$343 = 0, 1, $F$343) * AT346","v":0},{"$f":"SUMIF($AA11:AU11,\">=\"&AU$348,$AA347:AU347) / IF($F$343 = 0, 1, $F$343) * AU346","v":0},{"$f":"SUMIF($AA11:AV11,\">=\"&AV$348,$AA347:AV347) / IF($F$343 = 0, 1, $F$343) * AV346","v":0},{"$f":"SUMIF($AA11:AW11,\">=\"&AW$348,$AA347:AW347) / IF($F$343 = 0, 1, $F$343) * AW346","v":0},{"$f":"SUMIF($AA11:AX11,\">=\"&AX$348,$AA347:AX347) / IF($F$343 = 0, 1, $F$343) * AX346","v":0},{"$f":"SUMIF($AA11:AY11,\">=\"&AY$348,$AA347:AY347) / IF($F$343 = 0, 1, $F$343) * AY346","v":0},{"$f":"SUMIF($AA11:AZ11,\">=\"&AZ$348,$AA347:AZ347) / IF($F$343 = 0, 1, $F$343) * AZ346","v":0},{"$f":"SUMIF($AA11:BA11,\">=\"&BA$348,$AA347:BA347) / IF($F$343 = 0, 1, $F$343) * BA346","v":0},{"$f":"SUMIF($AA11:BB11,\">=\"&BB$348,$AA347:BB347) / IF($F$343 = 0, 1, $F$343) * BB346","v":0},{"$f":"SUMIF($AA11:BC11,\">=\"&BC$348,$AA347:BC347) / IF($F$343 = 0, 1, $F$343) * BC346","v":0},{"$f":"SUMIF($AA11:BD11,\">=\"&BD$348,$AA347:BD347) / IF($F$343 = 0, 1, $F$343) * BD346","v":0},{"$f":"SUMIF($AA11:BE11,\">=\"&BE$348,$AA347:BE347) / IF($F$343 = 0, 1, $F$343) * BE346","v":0},{"$f":"SUMIF($AA11:BF11,\">=\"&BF$348,$AA347:BF347) / IF($F$343 = 0, 1, $F$343) * BF346","v":0},{"$f":"SUMIF($AA11:BG11,\">=\"&BG$348,$AA347:BG347) / IF($F$343 = 0, 1, $F$343) * BG346","v":0},{"$f":"SUMIF($AA11:BH11,\">=\"&BH$348,$AA347:BH347) / IF($F$343 = 0, 1, $F$343) * BH346","v":0},{"$f":"SUMIF($AA11:BI11,\">=\"&BI$348,$AA347:BI347) / IF($F$343 = 0, 1, $F$343) * BI346","v":0},{"$f":"SUMIF($AA11:BJ11,\">=\"&BJ$348,$AA347:BJ347) / IF($F$343 = 0, 1, $F$343) * BJ346","v":0}]
[]
[null,null,null,null,"Capitalised Fees b/f",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z355","v":0},0,0,0,0,0,0,1433.4494030175672,1048.8988060351344,184.34820905270158,-680.20238792973123,-1544.752984912164,-1727.9038507733903,-1561.2067145742217,-1495.4361786763857,-1370.1192391979425,-1643.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425]
[null,null,null,null,{"$f":"E$340","v":"Arrangement Fee Paid POS"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,2730,null,0,0,0,0,0,0,2250,480,0,0,{"$f":"AK$340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest on Cash Balance"]
[null,null,null,null,{"$f":"'I_Series NERL'!E$113","v":"Interest rate on negative cash balances (overdraft)"},null,{"$f":"'I_Series NERL'!G$113","v":"%"},null,null,{"$f":"'I_Series NERL'!J$113","v":"CAA Assumed, I_Series NERL, rows 111:113"},null,{"$f":"'I_Series NERL'!L$113","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$113","v":0},null,{"$f":"'I_Series NERL'!AA$113","v":0.04},{"$f":"'I_Series NERL'!AB$113","v":0.04},{"$f":"'I_Series NERL'!AC$113","v":0.04},{"$f":"'I_Series NERL'!AD$113","v":0.04},{"$f":"'I_Series NERL'!AE$113","v":0.04},{"$f":"'I_Series NERL'!AF$113","v":0.04},{"$f":"'I_Series NERL'!AG$113","v":0.04},{"$f":"'I_Series NERL'!AH$113","v":0.04},{"$f":"'I_Series NERL'!AI$113","v":0.04},{"$f":"'I_Series NERL'!AJ$113","v":0.04},{"$f":"'I_Series NERL'!AK$113","v":0.04},{"$f":"'I_Series NERL'!AL$113","v":0.04},{"$f":"'I_Series NERL'!AM$113","v":0.04},{"$f":"'I_Series NERL'!AN$113","v":0.04},{"$f":"'I_Series NERL'!AO$113","v":0.04},{"$f":"'I_Series NERL'!AP$113","v":0.04},{"$f":"'I_Series NERL'!AQ$113","v":0.04},{"$f":"'I_Series NERL'!AR$113","v":0.04},{"$f":"'I_Series NERL'!AS$113","v":0.04},{"$f":"'I_Series NERL'!AT$113","v":0.04},{"$f":"'I_Series NERL'!AU$113","v":0.04},{"$f":"'I_Series NERL'!AV$113","v":0.04},{"$f":"'I_Series NERL'!AW$113","v":0.04},{"$f":"'I_Series NERL'!AX$113","v":0.04},{"$f":"'I_Series NERL'!AY$113","v":0.04},{"$f":"'I_Series NERL'!AZ$113","v":0.04},{"$f":"'I_Series NERL'!BA$113","v":0.04},{"$f":"'I_Series NERL'!BB$113","v":0.04},{"$f":"'I_Series NERL'!BC$113","v":0.04},{"$f":"'I_Series NERL'!BD$113","v":0.04},{"$f":"'I_Series NERL'!BE$113","v":0.04},{"$f":"'I_Series NERL'!BF$113","v":0.04},{"$f":"'I_Series NERL'!BG$113","v":0.04},{"$f":"'I_Series NERL'!BH$113","v":0.04},{"$f":"'I_Series NERL'!BI$113","v":0.04},{"$f":"'I_Series NERL'!BJ$113","v":0.04}]
[null,null,null,null,{"$f":"O_FinStats!E306","v":"Retained cash balance BEG"},null,{"$f":"O_FinStats!G306","v":"£'000 "},{"$f":"O_FinStats!H306","v":"Nominal"},null,{"$f":"O_FinStats!J306","v":0},null,{"$f":"O_FinStats!L306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y306","v":0},null,{"$f":"O_FinStats!AA306","v":103179.11379551412},{"$f":"O_FinStats!AB306","v":102768.37073828882},{"$f":"O_FinStats!AC306","v":136202.77774609628},{"$f":"O_FinStats!AD306","v":182887.23749999999},{"$f":"O_FinStats!AE306","v":173204.35},{"$f":"O_FinStats!AF306","v":407781.52500000002},{"$f":"O_FinStats!AG306","v":316000},{"$f":"O_FinStats!AH306","v":38914.59794809937},{"$f":"O_FinStats!AI306","v":-124806.54540091296},{"$f":"O_FinStats!AJ306","v":-39558.743506727289},{"$f":"O_FinStats!AK306","v":89420.786303669753},{"$f":"O_FinStats!AL306","v":245095.89776000002},{"$f":"O_FinStats!AM306","v":413752.99230000016},{"$f":"O_FinStats!AN306","v":589621.54414999997},{"$f":"O_FinStats!AO306","v":50000},{"$f":"O_FinStats!AP306","v":50000},{"$f":"O_FinStats!AQ306","v":50000},{"$f":"O_FinStats!AR306","v":-645181.0439666356},{"$f":"O_FinStats!AS306","v":-743865.99929294095},{"$f":"O_FinStats!AT306","v":-801015.26901587343},{"$f":"O_FinStats!AU306","v":-998095.45121273817},{"$f":"O_FinStats!AV306","v":-1063204.8086783434},{"$f":"O_FinStats!AW306","v":-1130288.7425395194},{"$f":"O_FinStats!AX306","v":-1199420.1343767107},{"$f":"O_FinStats!AY306","v":-1270257.9604300866},{"$f":"O_FinStats!AZ306","v":-1342945.4701940848},{"$f":"O_FinStats!BA306","v":-1420213.9108561487},{"$f":"O_FinStats!BB306","v":-1502589.2327460444},{"$f":"O_FinStats!BC306","v":-1590352.2491124002},{"$f":"O_FinStats!BD306","v":-1683258.3955592073},{"$f":"O_FinStats!BE306","v":-1781574.5829218135},{"$f":"O_FinStats!BF306","v":-1885598.7412662103},{"$f":"O_FinStats!BG306","v":-1995686.0884717065},{"$f":"O_FinStats!BH306","v":-2112177.5084210802},{"$f":"O_FinStats!BI306","v":-2235445.593538282},{"$f":"O_FinStats!BJ306","v":-2365884.6225167289}]
[]
[null,null,null,null,{"$f":"I_Actuals!E145","v":"Interest income on cash balances - Actual"},null,{"$f":"I_Actuals!G145","v":"£'000 "},{"$f":"I_Actuals!H145","v":"Nominal"},{"$f":"I_Actuals!I145","v":"Enter income as negative / cost as positive"},{"$f":"I_Actuals!J145","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L145","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y145","v":11598.418295823025},null,{"$f":"I_Actuals!AA145","v":3887.3681087463301},{"$f":"I_Actuals!AB145","v":888.2987300195},{"$f":"I_Actuals!AC145","v":-20.862284988769602},{"$f":"I_Actuals!AD145","v":1148.0447093209368},{"$f":"I_Actuals!AE145","v":3427.8239072939564},{"$f":"I_Actuals!AF145","v":2267.7451254310708},{"$f":"I_Actuals!AG145","v":0},{"$f":"I_Actuals!AH145","v":0},{"$f":"I_Actuals!AI145","v":0},{"$f":"I_Actuals!AJ145","v":0},{"$f":"I_Actuals!AK145","v":0},{"$f":"I_Actuals!AL145","v":0},{"$f":"I_Actuals!AM145","v":0},{"$f":"I_Actuals!AN145","v":0},{"$f":"I_Actuals!AO145","v":0},{"$f":"I_Actuals!AP145","v":0},{"$f":"I_Actuals!AQ145","v":0},{"$f":"I_Actuals!AR145","v":0},{"$f":"I_Actuals!AS145","v":0},{"$f":"I_Actuals!AT145","v":0},{"$f":"I_Actuals!AU145","v":0},{"$f":"I_Actuals!AV145","v":0},{"$f":"I_Actuals!AW145","v":0},{"$f":"I_Actuals!AX145","v":0},{"$f":"I_Actuals!AY145","v":0},{"$f":"I_Actuals!AZ145","v":0},{"$f":"I_Actuals!BA145","v":0},{"$f":"I_Actuals!BB145","v":0},{"$f":"I_Actuals!BC145","v":0},{"$f":"I_Actuals!BD145","v":0},{"$f":"I_Actuals!BE145","v":0},{"$f":"I_Actuals!BF145","v":0},{"$f":"I_Actuals!BG145","v":0},{"$f":"I_Actuals!BH145","v":0},{"$f":"I_Actuals!BI145","v":0},{"$f":"I_Actuals!BJ145","v":0}]
[]
["Interest (Notional Company)"]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E32","v":"Oceanic RAB 1 c/f"},null,{"$f":"C_RAB_Oceanic!G32","v":"£'000 "},{"$f":"C_RAB_Oceanic!H32","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J32","v":0},null,{"$f":"C_RAB_Oceanic!L32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y32","v":0},null,{"$f":"C_RAB_Oceanic!AA32","v":34124.027874688145},{"$f":"C_RAB_Oceanic!AB32","v":35700.887237066672},{"$f":"C_RAB_Oceanic!AC32","v":38966.144195333625},{"$f":"C_RAB_Oceanic!AD32","v":40151.794196000141},{"$f":"C_RAB_Oceanic!AE32","v":44597.235590248136},{"$f":"C_RAB_Oceanic!AF32","v":39167.566443455034},{"$f":"C_RAB_Oceanic!AG32","v":37700},{"$f":"C_RAB_Oceanic!AH32","v":37900},{"$f":"C_RAB_Oceanic!AI32","v":37947.339999072246},{"$f":"C_RAB_Oceanic!AJ32","v":31694.359655724791},{"$f":"C_RAB_Oceanic!AK32","v":31577.09760613622},{"$f":"C_RAB_Oceanic!AL32","v":32278.320889312559},{"$f":"C_RAB_Oceanic!AM32","v":32690.551671925212},{"$f":"C_RAB_Oceanic!AN32","v":26729.47252820828},{"$f":"C_RAB_Oceanic!AO32","v":25191.339040022256},{"$f":"C_RAB_Oceanic!AP32","v":23556.129718823009},{"$f":"C_RAB_Oceanic!AQ32","v":21784.702668085447},{"$f":"C_RAB_Oceanic!AR32","v":19924.712165100449},{"$f":"C_RAB_Oceanic!AS32","v":17944.525884474569},{"$f":"C_RAB_Oceanic!AT32","v":15838.843256881708},{"$f":"C_RAB_Oceanic!AU32","v":13684.73145658206},{"$f":"C_RAB_Oceanic!AV32","v":11320.464674851772},{"$f":"C_RAB_Oceanic!AW32","v":9119.6018608581053},{"$f":"C_RAB_Oceanic!AX32","v":7229.7636126488396},{"$f":"C_RAB_Oceanic!AY32","v":5687.5489895148194},{"$f":"C_RAB_Oceanic!AZ32","v":4638.2853718789611},{"$f":"C_RAB_Oceanic!BA32","v":4120.4222739350471},{"$f":"C_RAB_Oceanic!BB32","v":4486.2055042099537},{"$f":"C_RAB_Oceanic!BC32","v":4235.0355122684405},{"$f":"C_RAB_Oceanic!BD32","v":4313.3901189411454},{"$f":"C_RAB_Oceanic!BE32","v":4382.6444977984884},{"$f":"C_RAB_Oceanic!BF32","v":4465.6320550911878},{"$f":"C_RAB_Oceanic!BG32","v":4550.944938966004},{"$f":"C_RAB_Oceanic!BH32","v":4638.6483055004246},{"$f":"C_RAB_Oceanic!BI32","v":4728.8091364571846},{"$f":"C_RAB_Oceanic!BJ32","v":4821.4962904403001}]
[null,null,null,null,"Total RAB",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA370:AA371)","v":1154263.3995270303},{"$f":"SUM(AB370:AB371)","v":1057585.114351511},1022646.7208818628,1016207.858124222,1015201.8100229384,1247696.9082679027,1519000,1951817.5,1906072.1431287529,1752463.3059552859,1668417.0133067369,1585020.5563026671,1499519.2355907175,1118514.3584426818,878408.24236504058,664349.03204904858,426314.22654053738,195774.30704774355,90926.623368915476,877.56800145004672,-85283.998176120556,-166185.87985501837,-242802.20552397307,-311527.78315910068,-369883.12848978909,-416470.57944949792,-450844.88797378936,-472003.08343097236,-494381.73826372187,-517051.30933664693,-540367.83215357317,-564326.37340487842,-588956.74426725181,-614277.80033935956,-640308.92742987443,-667070.05652788212]
[null,null,null,null,{"$f":"E52","v":"Interest Rate for Nominal Company Interest Rate (medium) - CAA Run "},null,{"$f":"G52","v":"%"},null,null,{"$f":"J52","v":"NR23 WACC Calculator - Phase 2 Update, NR23 Cost of Debt, tab, row 60"},null,{"$f":"L52","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y52","v":0},null,{"$f":"AA52","v":0},0,0,0,0,0,1.5280000000000002E-2,1.5639664804469273E-2,1.555555306038613E-2,1.523333088984956E-2,1.4544442111461033E-2,1.3855553333072503E-2,1.3166664554683974E-2,1.2477775776295446E-2,1.1466664827370347E-2,1.008888727059329E-2,5.4133281234237517E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2]
[null,null,null,null,"Interest Expense (Notional Company)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA376:BJ376)","v":637514.00282693061},null,{"$f":"MAX(AA374 * AA375, 0)","v":0},{"$f":"MAX(AB374 * AB375, 0)","v":0},0,0,0,0,11340.280399649062,15821.478519591572,14411.969362112073,{"$f":"MAX(AJ374 * AJ375, 0)","v":12258.293344109417},9036.6818939461173,6020.535005240944,{"$f":"MAX(AM374 * AM375, 0)","v":3162.8543738079547},937.50341925343639,8737.8242811615764,7855.9385877070554,40556.924011762305,12499.31063627917,13553.104681852228,14633.179023323626,18200.473676138936,19388.729457537862,20611.877762822805,21879.181067871981,23178.269797233446,24508.743670677562,25926.883336724761,27437.477383574147,29035.42094312144,30726.365179404249,32515.468347627728,34408.847626826842,36412.367594646857,38532.437098906521,40775.837512550264,43149.744831468684]
[null,null,null,null,{"$f":"E376","v":"Interest Expense (Notional Company)"},null,{"$f":"G376","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,637514.00282693061,null,0,0,0,0,0,0,11340.280399649062,15821.478519591572,14411.969362112073,12258.293344109417,9036.6818939461173,6020.535005240944,3162.8543738079547,937.50341925343639,8737.8242811615764,7855.9385877070554,40556.924011762305,12499.31063627917,13553.104681852228,14633.179023323626,18200.473676138936,19388.729457537862,20611.877762822805,21879.181067871981,23178.269797233446,24508.743670677562,25926.883336724761,27437.477383574147,29035.42094312144,30726.365179404249,32515.468347627728,34408.847626826842,36412.367594646857,38532.437098906521,40775.837512550264,43149.744831468684]
[null,null,null,null,{"$f":"C_Fin_Synth!E21","v":"Proportion of new loan drawdown raised via Synthetic Index Linked Debt"},{"$f":"C_Fin_Synth!F21","v":0},{"$f":"C_Fin_Synth!G21","v":"%"},null,{"$f":"C_Fin_Synth!I21","v":0},{"$f":"C_Fin_Synth!J21","v":0},null,{"$f":"C_Fin_Synth!L21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y21","v":0},null,{"$f":"C_Fin_Synth!AA21","v":0},{"$f":"C_Fin_Synth!AB21","v":0},{"$f":"C_Fin_Synth!AC21","v":0},{"$f":"C_Fin_Synth!AD21","v":0},{"$f":"C_Fin_Synth!AE21","v":0},{"$f":"C_Fin_Synth!AF21","v":0},{"$f":"C_Fin_Synth!AG21","v":0},{"$f":"C_Fin_Synth!AH21","v":0},{"$f":"C_Fin_Synth!AI21","v":0},{"$f":"C_Fin_Synth!AJ21","v":0},{"$f":"C_Fin_Synth!AK21","v":0},{"$f":"C_Fin_Synth!AL21","v":0},{"$f":"C_Fin_Synth!AM21","v":0},{"$f":"C_Fin_Synth!AN21","v":0},{"$f":"C_Fin_Synth!AO21","v":0},{"$f":"C_Fin_Synth!AP21","v":0},{"$f":"C_Fin_Synth!AQ21","v":0},{"$f":"C_Fin_Synth!AR21","v":0},{"$f":"C_Fin_Synth!AS21","v":0},{"$f":"C_Fin_Synth!AT21","v":0},{"$f":"C_Fin_Synth!AU21","v":0},{"$f":"C_Fin_Synth!AV21","v":0},{"$f":"C_Fin_Synth!AW21","v":0},{"$f":"C_Fin_Synth!AX21","v":0},{"$f":"C_Fin_Synth!AY21","v":0},{"$f":"C_Fin_Synth!AZ21","v":0},{"$f":"C_Fin_Synth!BA21","v":0},{"$f":"C_Fin_Synth!BB21","v":0},{"$f":"C_Fin_Synth!BC21","v":0},{"$f":"C_Fin_Synth!BD21","v":0},{"$f":"C_Fin_Synth!BE21","v":0},{"$f":"C_Fin_Synth!BF21","v":0},{"$f":"C_Fin_Synth!BG21","v":0},{"$f":"C_Fin_Synth!BH21","v":0},{"$f":"C_Fin_Synth!BI21","v":0},{"$f":"C_Fin_Synth!BJ21","v":0}]
[]
["Equity"]
[]
[null,null,null,null,{"$f":"I_Actuals!E72","v":"Share capital balance - Actual"},null,{"$f":"I_Actuals!G72","v":"£'000 "},{"$f":"I_Actuals!H72","v":"Nominal"},{"$f":"I_Actuals!I72","v":"Enter as Positive"},{"$f":"I_Actuals!J72","v":" I_Actuals, row 72"},null,{"$f":"I_Actuals!L72","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y72","v":60000},null,{"$f":"I_Actuals!AA72","v":10000},{"$f":"I_Actuals!AB72","v":10000},{"$f":"I_Actuals!AC72","v":10000},{"$f":"I_Actuals!AD72","v":10000},{"$f":"I_Actuals!AE72","v":10000},{"$f":"I_Actuals!AF72","v":10000},{"$f":"I_Actuals!AG72","v":0},{"$f":"I_Actuals!AH72","v":0},{"$f":"I_Actuals!AI72","v":0},{"$f":"I_Actuals!AJ72","v":0},{"$f":"I_Actuals!AK72","v":0},{"$f":"I_Actuals!AL72","v":0},{"$f":"I_Actuals!AM72","v":0},{"$f":"I_Actuals!AN72","v":0},{"$f":"I_Actuals!AO72","v":0},{"$f":"I_Actuals!AP72","v":0},{"$f":"I_Actuals!AQ72","v":0},{"$f":"I_Actuals!AR72","v":0},{"$f":"I_Actuals!AS72","v":0},{"$f":"I_Actuals!AT72","v":0},{"$f":"I_Actuals!AU72","v":0},{"$f":"I_Actuals!AV72","v":0},{"$f":"I_Actuals!AW72","v":0},{"$f":"I_Actuals!AX72","v":0},{"$f":"I_Actuals!AY72","v":0},{"$f":"I_Actuals!AZ72","v":0},{"$f":"I_Actuals!BA72","v":0},{"$f":"I_Actuals!BB72","v":0},{"$f":"I_Actuals!BC72","v":0},{"$f":"I_Actuals!BD72","v":0},{"$f":"I_Actuals!BE72","v":0},{"$f":"I_Actuals!BF72","v":0},{"$f":"I_Actuals!BG72","v":0},{"$f":"I_Actuals!BH72","v":0},{"$f":"I_Actuals!BI72","v":0},{"$f":"I_Actuals!BJ72","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$203","v":"Share Capital Injection/(Redemption)"},null,{"$f":"'I_Series NERL'!G$203","v":"£'000 "},{"$f":"'I_Series NERL'!H$203","v":"Nominal"},{"$f":"'I_Series NERL'!I$203","v":"CF"},{"$f":"'I_Series NERL'!J$203","v":"I_Series NERL, rows 198:202"},null,{"$f":"'I_Series NERL'!L$203","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$203","v":0},null,{"$f":"'I_Series NERL'!AA$203","v":0},{"$f":"'I_Series NERL'!AB$203","v":0},{"$f":"'I_Series NERL'!AC$203","v":0},{"$f":"'I_Series NERL'!AD$203","v":0},{"$f":"'I_Series NERL'!AE$203","v":0},{"$f":"'I_Series NERL'!AF$203","v":0},{"$f":"'I_Series NERL'!AG$203","v":0},{"$f":"'I_Series NERL'!AH$203","v":0},{"$f":"'I_Series NERL'!AI$203","v":0},{"$f":"'I_Series NERL'!AJ$203","v":0},{"$f":"'I_Series NERL'!AK$203","v":0},{"$f":"'I_Series NERL'!AL$203","v":0},{"$f":"'I_Series NERL'!AM$203","v":0},{"$f":"'I_Series NERL'!AN$203","v":0},{"$f":"'I_Series NERL'!AO$203","v":0},{"$f":"'I_Series NERL'!AP$203","v":0},{"$f":"'I_Series NERL'!AQ$203","v":0},{"$f":"'I_Series NERL'!AR$203","v":0},{"$f":"'I_Series NERL'!AS$203","v":0},{"$f":"'I_Series NERL'!AT$203","v":0},{"$f":"'I_Series NERL'!AU$203","v":0},{"$f":"'I_Series NERL'!AV$203","v":0},{"$f":"'I_Series NERL'!AW$203","v":0},{"$f":"'I_Series NERL'!AX$203","v":0},{"$f":"'I_Series NERL'!AY$203","v":0},{"$f":"'I_Series NERL'!AZ$203","v":0},{"$f":"'I_Series NERL'!BA$203","v":0},{"$f":"'I_Series NERL'!BB$203","v":0},{"$f":"'I_Series NERL'!BC$203","v":0},{"$f":"'I_Series NERL'!BD$203","v":0},{"$f":"'I_Series NERL'!BE$203","v":0},{"$f":"'I_Series NERL'!BF$203","v":0},{"$f":"'I_Series NERL'!BG$203","v":0},{"$f":"'I_Series NERL'!BH$203","v":0},{"$f":"'I_Series NERL'!BI$203","v":0},{"$f":"'I_Series NERL'!BJ$203","v":0}]
[]
[null,null,null,null,{"$f":"E390","v":"Share Capital Injection/(Redemption)"},null,{"$f":"G390","v":"£'000 "},"Nominal","CF","I_Series NERL, rows 198:202",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share Capital Balance c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA388=1,AA387,SUM(AA392:AA393))","v":10000},{"$f":"IF(AB388=1,AB387,SUM(AB392:AB393))","v":10000},{"$f":"IF(AC388=1,AC387,SUM(AC392:AC393))","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[]
[null,null,null,null,{"$f":"O_FinStats!E306","v":"Retained cash balance BEG"},null,{"$f":"O_FinStats!G306","v":"£'000 "},{"$f":"O_FinStats!H306","v":"Nominal"},null,{"$f":"O_FinStats!J306","v":0},null,{"$f":"O_FinStats!L306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y306","v":0},null,{"$f":"O_FinStats!AA306","v":103179.11379551412},{"$f":"O_FinStats!AB306","v":102768.37073828882},{"$f":"O_FinStats!AC306","v":136202.77774609628},{"$f":"O_FinStats!AD306","v":182887.23749999999},{"$f":"O_FinStats!AE306","v":173204.35},{"$f":"O_FinStats!AF306","v":407781.52500000002},{"$f":"O_FinStats!AG306","v":316000},{"$f":"O_FinStats!AH306","v":38914.59794809937},{"$f":"O_FinStats!AI306","v":-124806.54540091296},{"$f":"O_FinStats!AJ306","v":-39558.743506727289},{"$f":"O_FinStats!AK306","v":89420.786303669753},{"$f":"O_FinStats!AL306","v":245095.89776000002},{"$f":"O_FinStats!AM306","v":413752.99230000016},{"$f":"O_FinStats!AN306","v":589621.54414999997},{"$f":"O_FinStats!AO306","v":50000},{"$f":"O_FinStats!AP306","v":50000},{"$f":"O_FinStats!AQ306","v":50000},{"$f":"O_FinStats!AR306","v":-645181.0439666356},{"$f":"O_FinStats!AS306","v":-743865.99929294095},{"$f":"O_FinStats!AT306","v":-801015.26901587343},{"$f":"O_FinStats!AU306","v":-998095.45121273817},{"$f":"O_FinStats!AV306","v":-1063204.8086783434},{"$f":"O_FinStats!AW306","v":-1130288.7425395194},{"$f":"O_FinStats!AX306","v":-1199420.1343767107},{"$f":"O_FinStats!AY306","v":-1270257.9604300866},{"$f":"O_FinStats!AZ306","v":-1342945.4701940848},{"$f":"O_FinStats!BA306","v":-1420213.9108561487},{"$f":"O_FinStats!BB306","v":-1502589.2327460444},{"$f":"O_FinStats!BC306","v":-1590352.2491124002},{"$f":"O_FinStats!BD306","v":-1683258.3955592073},{"$f":"O_FinStats!BE306","v":-1781574.5829218135},{"$f":"O_FinStats!BF306","v":-1885598.7412662103},{"$f":"O_FinStats!BG306","v":-1995686.0884717065},{"$f":"O_FinStats!BH306","v":-2112177.5084210802},{"$f":"O_FinStats!BI306","v":-2235445.593538282},{"$f":"O_FinStats!BJ306","v":-2365884.6225167289}]
[null,null,null,null,{"$f":"E29","v":"RCF Interest Cost NEG"},null,{"$f":"G29","v":"£'000 "},{"$f":"H29","v":"Nominal"},{"$f":"I29","v":"PL & CF"},{"$f":"J29","v":0},null,{"$f":"L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y29","v":-2758.4279404901663},null,{"$f":"AA29","v":882.38168904109591},868.69764682414802,-10.666840765779595,-121.10637085872801,-4.4986256498481065,376.76456091894539,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E42","v":"RCF Commitment Fee NEG"},null,{"$f":"G42","v":"£'000 "},{"$f":"H42","v":"Nominal"},{"$f":"I42","v":"PL & CF"},{"$f":"J42","v":0},null,{"$f":"L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y42","v":-13484.479380803568},null,{"$f":"AA42","v":1135.5910265143609},-57.694958036130402,-912.5881798381821,-1269.5537682171605,-606.57855623858802,528.54707441796313,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099]
[null,null,null,null,{"$f":"E341","v":"Post 2020 Debt Arrangement Fee Paid (Fixed)"},null,"£'000 ","Nominal",null,0,null,{"$f":"L341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y341","v":-8645.5059698243276},null,{"$f":"AA341","v":0},-6813.9973112120642,-3498.4800206039508,1009.2660030133266,-595.46403580607148,3983.1693947844324,-2250,-480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E492","v":"Finance Lease Liability payments"},0,"£'000 ","Nominal","CF",0,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-78838.100320958241,null,0,0,0,0,0,0,-9861.1443021521191,-8652.3764643602408,-7544.1963600086601,-7838.7298413601238,{"$f":"AK492","v":-7947.7991401150211},-7756.2992239258674,-7520.596186731178,-7194.2696594576264,-6985.4366790205386,-3768.8941913955368,-3768.3582724313324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'C_Existing Debt'!E86","v":"Net Settlement to Counterparty on Existing Swap"},null,{"$f":"'C_Existing Debt'!G86","v":"£'000 "},{"$f":"'C_Existing Debt'!H86","v":"Nominal"},{"$f":"'C_Existing Debt'!I86","v":"CF"},{"$f":"'C_Existing Debt'!J86","v":0},null,{"$f":"'C_Existing Debt'!L86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y86","v":-107492.11132273928},null,{"$f":"'C_Existing Debt'!AA86","v":0},{"$f":"'C_Existing Debt'!AB86","v":0},{"$f":"'C_Existing Debt'!AC86","v":0},{"$f":"'C_Existing Debt'!AD86","v":0},{"$f":"'C_Existing Debt'!AE86","v":0},{"$f":"'C_Existing Debt'!AF86","v":0},{"$f":"'C_Existing Debt'!AG86","v":-50803.348068340107},{"$f":"'C_Existing Debt'!AH86","v":-56688.763254399179},{"$f":"'C_Existing Debt'!AI86","v":0},{"$f":"'C_Existing Debt'!AJ86","v":0},{"$f":"'C_Existing Debt'!AK86","v":0},{"$f":"'C_Existing Debt'!AL86","v":0},{"$f":"'C_Existing Debt'!AM86","v":0},{"$f":"'C_Existing Debt'!AN86","v":0},{"$f":"'C_Existing Debt'!AO86","v":0},{"$f":"'C_Existing Debt'!AP86","v":0},{"$f":"'C_Existing Debt'!AQ86","v":0},{"$f":"'C_Existing Debt'!AR86","v":0},{"$f":"'C_Existing Debt'!AS86","v":0},{"$f":"'C_Existing Debt'!AT86","v":0},{"$f":"'C_Existing Debt'!AU86","v":0},{"$f":"'C_Existing Debt'!AV86","v":0},{"$f":"'C_Existing Debt'!AW86","v":0},{"$f":"'C_Existing Debt'!AX86","v":0},{"$f":"'C_Existing Debt'!AY86","v":0},{"$f":"'C_Existing Debt'!AZ86","v":0},{"$f":"'C_Existing Debt'!BA86","v":0},{"$f":"'C_Existing Debt'!BB86","v":0},{"$f":"'C_Existing Debt'!BC86","v":0},{"$f":"'C_Existing Debt'!BD86","v":0},{"$f":"'C_Existing Debt'!BE86","v":0},{"$f":"'C_Existing Debt'!BF86","v":0},{"$f":"'C_Existing Debt'!BG86","v":0},{"$f":"'C_Existing Debt'!BH86","v":0},{"$f":"'C_Existing Debt'!BI86","v":0},{"$f":"'C_Existing Debt'!BJ86","v":0}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E114","v":"Swap - interest receivable from Counter Party"},{"$f":"'C_Existing Debt'!F114","v":0},{"$f":"'C_Existing Debt'!G114","v":"£'000 "},{"$f":"'C_Existing Debt'!H114","v":"Nominal"},{"$f":"'C_Existing Debt'!I114","v":"CF & PL"},{"$f":"'C_Existing Debt'!J114","v":0},null,{"$f":"'C_Existing Debt'!L114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y114","v":0},null,{"$f":"'C_Existing Debt'!AA114","v":0},{"$f":"'C_Existing Debt'!AB114","v":0},{"$f":"'C_Existing Debt'!AC114","v":0},{"$f":"'C_Existing Debt'!AD114","v":0},{"$f":"'C_Existing Debt'!AE114","v":0},{"$f":"'C_Existing Debt'!AF114","v":0},{"$f":"'C_Existing Debt'!AG114","v":0},{"$f":"'C_Existing Debt'!AH114","v":0},{"$f":"'C_Existing Debt'!AI114","v":0},{"$f":"'C_Existing Debt'!AJ114","v":0},{"$f":"'C_Existing Debt'!AK114","v":0},{"$f":"'C_Existing Debt'!AL114","v":0},{"$f":"'C_Existing Debt'!AM114","v":0},{"$f":"'C_Existing Debt'!AN114","v":0},{"$f":"'C_Existing Debt'!AO114","v":0},{"$f":"'C_Existing Debt'!AP114","v":0},{"$f":"'C_Existing Debt'!AQ114","v":0},{"$f":"'C_Existing Debt'!AR114","v":0},{"$f":"'C_Existing Debt'!AS114","v":0},{"$f":"'C_Existing Debt'!AT114","v":0},{"$f":"'C_Existing Debt'!AU114","v":0},{"$f":"'C_Existing Debt'!AV114","v":0},{"$f":"'C_Existing Debt'!AW114","v":0},{"$f":"'C_Existing Debt'!AX114","v":0},{"$f":"'C_Existing Debt'!AY114","v":0},{"$f":"'C_Existing Debt'!AZ114","v":0},{"$f":"'C_Existing Debt'!BA114","v":0},{"$f":"'C_Existing Debt'!BB114","v":0},{"$f":"'C_Existing Debt'!BC114","v":0},{"$f":"'C_Existing Debt'!BD114","v":0},{"$f":"'C_Existing Debt'!BE114","v":0},{"$f":"'C_Existing Debt'!BF114","v":0},{"$f":"'C_Existing Debt'!BG114","v":0},{"$f":"'C_Existing Debt'!BH114","v":0},{"$f":"'C_Existing Debt'!BI114","v":0},{"$f":"'C_Existing Debt'!BJ114","v":0}]
[null,null,null,null,{"$f":"C_OtherFin!E38","v":"Cash Movement for Other Liabilities"},null,{"$f":"C_OtherFin!G38","v":"£'000"},{"$f":"C_OtherFin!H38","v":"Nominal"},{"$f":"C_OtherFin!I38","v":"Dr Cash Cr Liability"},{"$f":"C_OtherFin!J38","v":0},null,{"$f":"C_OtherFin!L38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y38","v":0},null,{"$f":"C_OtherFin!AA38","v":0},{"$f":"C_OtherFin!AB38","v":0},{"$f":"C_OtherFin!AC38","v":0},{"$f":"C_OtherFin!AD38","v":0},{"$f":"C_OtherFin!AE38","v":0},{"$f":"C_OtherFin!AF38","v":0},{"$f":"C_OtherFin!AG38","v":0},{"$f":"C_OtherFin!AH38","v":0},{"$f":"C_OtherFin!AI38","v":0},{"$f":"C_OtherFin!AJ38","v":0},{"$f":"C_OtherFin!AK38","v":0},{"$f":"C_OtherFin!AL38","v":0},{"$f":"C_OtherFin!AM38","v":0},{"$f":"C_OtherFin!AN38","v":0},{"$f":"C_OtherFin!AO38","v":0},{"$f":"C_OtherFin!AP38","v":0},{"$f":"C_OtherFin!AQ38","v":0},{"$f":"C_OtherFin!AR38","v":0},{"$f":"C_OtherFin!AS38","v":0},{"$f":"C_OtherFin!AT38","v":0},{"$f":"C_OtherFin!AU38","v":0},{"$f":"C_OtherFin!AV38","v":0},{"$f":"C_OtherFin!AW38","v":0},{"$f":"C_OtherFin!AX38","v":0},{"$f":"C_OtherFin!AY38","v":0},{"$f":"C_OtherFin!AZ38","v":0},{"$f":"C_OtherFin!BA38","v":0},{"$f":"C_OtherFin!BB38","v":0},{"$f":"C_OtherFin!BC38","v":0},{"$f":"C_OtherFin!BD38","v":0},{"$f":"C_OtherFin!BE38","v":0},{"$f":"C_OtherFin!BF38","v":0},{"$f":"C_OtherFin!BG38","v":0},{"$f":"C_OtherFin!BH38","v":0},{"$f":"C_OtherFin!BI38","v":0},{"$f":"C_OtherFin!BJ38","v":0}]
[null,null,null,null,{"$f":"E160","v":"Required Drawdown to meet Target Gearing (Fixed)"},null,"£'000 ","Nominal","CF",0,null,{"$f":"L160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y160","v":0},null,{"$f":"AA160","v":0},0,0,0,0,0,750000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Fin_Synth!E491","v":"Synthetic index-linked Accretion Interest Paid"},null,{"$f":"C_Fin_Synth!G491","v":"£'000 "},{"$f":"C_Fin_Synth!H491","v":"Nominal"},null,{"$f":"C_Fin_Synth!J491","v":0},null,{"$f":"C_Fin_Synth!L491","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y491","v":0},null,{"$f":"C_Fin_Synth!AA491","v":0},{"$f":"C_Fin_Synth!AB491","v":0},{"$f":"C_Fin_Synth!AC491","v":0},{"$f":"C_Fin_Synth!AD491","v":0},{"$f":"C_Fin_Synth!AE491","v":0},{"$f":"C_Fin_Synth!AF491","v":0},{"$f":"C_Fin_Synth!AG491","v":0},{"$f":"C_Fin_Synth!AH491","v":0},{"$f":"C_Fin_Synth!AI491","v":0},{"$f":"C_Fin_Synth!AJ491","v":0},{"$f":"C_Fin_Synth!AK491","v":0},{"$f":"C_Fin_Synth!AL491","v":0},{"$f":"C_Fin_Synth!AM491","v":0},{"$f":"C_Fin_Synth!AN491","v":0},{"$f":"C_Fin_Synth!AO491","v":0},{"$f":"C_Fin_Synth!AP491","v":0},{"$f":"C_Fin_Synth!AQ491","v":0},{"$f":"C_Fin_Synth!AR491","v":0},{"$f":"C_Fin_Synth!AS491","v":0},{"$f":"C_Fin_Synth!AT491","v":0},{"$f":"C_Fin_Synth!AU491","v":0},{"$f":"C_Fin_Synth!AV491","v":0},{"$f":"C_Fin_Synth!AW491","v":0},{"$f":"C_Fin_Synth!AX491","v":0},{"$f":"C_Fin_Synth!AY491","v":0},{"$f":"C_Fin_Synth!AZ491","v":0},{"$f":"C_Fin_Synth!BA491","v":0},{"$f":"C_Fin_Synth!BB491","v":0},{"$f":"C_Fin_Synth!BC491","v":0},{"$f":"C_Fin_Synth!BD491","v":0},{"$f":"C_Fin_Synth!BE491","v":0},{"$f":"C_Fin_Synth!BF491","v":0},{"$f":"C_Fin_Synth!BG491","v":0},{"$f":"C_Fin_Synth!BH491","v":0},{"$f":"C_Fin_Synth!BI491","v":0},{"$f":"C_Fin_Synth!BJ491","v":0}]
[null,null,null,null,{"$f":"C_Fin_Synth!E206","v":"Synthetic index-linked debt interest paid"},null,{"$f":"C_Fin_Synth!G206","v":"£'000 "},{"$f":"C_Fin_Synth!H206","v":"Nominal"},null,{"$f":"C_Fin_Synth!J206","v":0},null,{"$f":"C_Fin_Synth!L206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y206","v":0},null,{"$f":"C_Fin_Synth!AA206","v":0},{"$f":"C_Fin_Synth!AB206","v":0},{"$f":"C_Fin_Synth!AC206","v":0},{"$f":"C_Fin_Synth!AD206","v":0},{"$f":"C_Fin_Synth!AE206","v":0},{"$f":"C_Fin_Synth!AF206","v":0},{"$f":"C_Fin_Synth!AG206","v":0},{"$f":"C_Fin_Synth!AH206","v":0},{"$f":"C_Fin_Synth!AI206","v":0},{"$f":"C_Fin_Synth!AJ206","v":0},{"$f":"C_Fin_Synth!AK206","v":0},{"$f":"C_Fin_Synth!AL206","v":0},{"$f":"C_Fin_Synth!AM206","v":0},{"$f":"C_Fin_Synth!AN206","v":0},{"$f":"C_Fin_Synth!AO206","v":0},{"$f":"C_Fin_Synth!AP206","v":0},{"$f":"C_Fin_Synth!AQ206","v":0},{"$f":"C_Fin_Synth!AR206","v":0},{"$f":"C_Fin_Synth!AS206","v":0},{"$f":"C_Fin_Synth!AT206","v":0},{"$f":"C_Fin_Synth!AU206","v":0},{"$f":"C_Fin_Synth!AV206","v":0},{"$f":"C_Fin_Synth!AW206","v":0},{"$f":"C_Fin_Synth!AX206","v":0},{"$f":"C_Fin_Synth!AY206","v":0},{"$f":"C_Fin_Synth!AZ206","v":0},{"$f":"C_Fin_Synth!BA206","v":0},{"$f":"C_Fin_Synth!BB206","v":0},{"$f":"C_Fin_Synth!BC206","v":0},{"$f":"C_Fin_Synth!BD206","v":0},{"$f":"C_Fin_Synth!BE206","v":0},{"$f":"C_Fin_Synth!BF206","v":0},{"$f":"C_Fin_Synth!BG206","v":0},{"$f":"C_Fin_Synth!BH206","v":0},{"$f":"C_Fin_Synth!BI206","v":0},{"$f":"C_Fin_Synth!BJ206","v":0}]
[null,null,null,null,"Cash available before Equity",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,{"$f":"L162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA419:BJ419)","v":-26345231.877283361},null,{"$f":"SUM(AA398:AA418)","v":262940.69685148034},290130.72236977809,308259.91360020684,289880.56729046965,240050.86145620776,193840.14264944033,38914.59794809937,-124806.54540091299,-39558.743506727289,89420.786303669753,280686.89776047948,449343.99230036803,643008.5441507228,799115.71211455984,108428.10048786821,96079.502848349235,-645181.04396663548,-743865.99929294107,-801015.26901587355,-998095.45121273817,-1063204.8086783434,-1130288.7425395194,-1199420.134376711,-1270257.9604300868,-1342945.4701940846,-1420213.9108561489,-1502589.2327460444,-1590352.2491124005,-1683258.3955592073,-1781574.5829218135,-1885598.7412662103,-1995686.0884717065,-2112177.5084210802,-2235445.5935382815,-2365884.6225167294,-2503911.8213908668]
[]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E111","v":"Minimum cash balance"},null,{"$f":"'I_Series NERL'!G111","v":"£'000 "},{"$f":"'I_Series NERL'!H111","v":"Nominal"},null,{"$f":"'I_Series NERL'!J111","v":"Minimum cash balance calculations, Sheet1, F19"},null,{"$f":"'I_Series NERL'!L111","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y111","v":0},null,{"$f":"'I_Series NERL'!AA111","v":0},{"$f":"'I_Series NERL'!AB111","v":0},{"$f":"'I_Series NERL'!AC111","v":0},{"$f":"'I_Series NERL'!AD111","v":0},{"$f":"'I_Series NERL'!AE111","v":0},{"$f":"'I_Series NERL'!AF111","v":40},{"$f":"'I_Series NERL'!AG111","v":50254.490531069627},{"$f":"'I_Series NERL'!AH111","v":49775.493132968899},{"$f":"'I_Series NERL'!AI111","v":208246},{"$f":"'I_Series NERL'!AJ111","v":208246},{"$f":"'I_Series NERL'!AK111","v":208246},{"$f":"'I_Series NERL'!AL111","v":208246},{"$f":"'I_Series NERL'!AM111","v":208246},{"$f":"'I_Series NERL'!AN111","v":50000},{"$f":"'I_Series NERL'!AO111","v":50000},{"$f":"'I_Series NERL'!AP111","v":50000},{"$f":"'I_Series NERL'!AQ111","v":50000},{"$f":"'I_Series NERL'!AR111","v":50000},{"$f":"'I_Series NERL'!AS111","v":50000},{"$f":"'I_Series NERL'!AT111","v":50000},{"$f":"'I_Series NERL'!AU111","v":50000},{"$f":"'I_Series NERL'!AV111","v":50000},{"$f":"'I_Series NERL'!AW111","v":50000},{"$f":"'I_Series NERL'!AX111","v":50000},{"$f":"'I_Series NERL'!AY111","v":50000},{"$f":"'I_Series NERL'!AZ111","v":50000},{"$f":"'I_Series NERL'!BA111","v":50000},{"$f":"'I_Series NERL'!BB111","v":50000},{"$f":"'I_Series NERL'!BC111","v":50000},{"$f":"'I_Series NERL'!BD111","v":50000},{"$f":"'I_Series NERL'!BE111","v":50000},{"$f":"'I_Series NERL'!BF111","v":50000},{"$f":"'I_Series NERL'!BG111","v":50000},{"$f":"'I_Series NERL'!BH111","v":50000},{"$f":"'I_Series NERL'!BI111","v":50000},{"$f":"'I_Series NERL'!BJ111","v":50000}]
[null,null,null,null,{"$f":"E107","v":"Drawdown Used to for Macro-Solve"},null,"£'000","Nominal","Used when running macro / rDrawdownUtilised",0,null,{"$f":"L107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y107","v":0},null,{"$f":"AA107","v":0},0,0,0,0,0,750000,160000,0,0,-36849.897759999985,-205506.99230000013,-381375.54414999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Maximum Cash available for Equity under Gearing Target",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA428:BJ428)","v":-623732.43421000009},null,{"$f":" MIN(AA427,0)","v":0},{"$f":" MIN(AB427,0)","v":0},0,0,0,0,0,0,0,0,-36849.897759999985,-205506.99230000013,-381375.54414999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E425","v":"Cash available for Equity (before considering Gearing)"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-28636531.860947404,null,262940.69685148034,290130.72236977809,308259.91360020684,289880.56729046965,240050.86145620776,193800.14264944033,-11339.892582970257,-174582.03853388189,-247804.74350672727,-118825.21369633025,{"$f":"AK425","v":72440.897760479478},241097.99230036803,434762.5441507228,749115.71211455984,58428.100487868214,46079.502848349235,-695181.04396663548,-793865.99929294107,-851015.26901587355,-1048095.4512127382,-1113204.8086783434,-1180288.7425395194,-1249420.134376711,-1320257.9604300868,-1392945.4701940846,-1470213.9108561489,-1552589.2327460444,-1640352.2491124005,-1733258.3955592073,-1831574.5829218135,-1935598.7412662103,-2045686.0884717065,-2162177.5084210802,-2285445.5935382815,-2415884.6225167294,-2553911.8213908668]
[null,null,null,null,{"$f":"E428","v":"Maximum Cash available for Equity under Gearing Target"},null,{"$f":"G428","v":"£'000 "},{"$f":"H428","v":"Nominal"},null,{"$f":"J428","v":0},null,{"$f":"L428","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y428","v":-623732.43421000009},null,{"$f":"AA428","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK428","v":-36849.897759999985},-205506.99230000013,-381375.54414999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity Transfer (to)/from Shareholders (before SCA Fee)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA434:BJ434)","v":30845327.199374985},null,{"$f":"(AA431 + AA432 + AA433) * AA430 *SignSwitch","v":0},0,0,0,0,0,11339.892582970257,174582.03853388189,247804.74350672727,118825.21369633025,-35591.000000479493,-35591.000000367902,{"$f":"(AM431 + AM432 + AM433) * AM430 *SignSwitch","v":-53387.000000722823},-749115.71211455984,-58428.100487868214,-46079.502848349235,695181.04396663548,793865.99929294107,851015.26901587355,1048095.4512127382,1113204.8086783434,1180288.7425395194,1249420.134376711,1320257.9604300868,1392945.4701940846,1470213.9108561489,1552589.2327460444,1640352.2491124005,1733258.3955592073,1831574.5829218135,1935598.7412662103,2045686.0884717065,2162177.5084210802,2285445.5935382815,2415884.6225167294,2553911.8213908668]
[]
[null,null,null,null,"Equity Transfer (to)/from Shareholders (before SCA Fee, after Manual Divi Switch)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA438:BJ438)","v":30845327.199374985},null,{"$f":"IF(AA436 = 1, AA437, MAX(AA437, 0))","v":0},{"$f":"IF(AB436 = 1, AB437, MAX(AB437, 0))","v":0},0,0,0,0,11339.892582970257,174582.03853388189,247804.74350672727,118825.21369633025,-35591.000000479493,-35591.000000367902,{"$f":"IF(AM436 = 1, AM437, MAX(AM437, 0))","v":-53387.000000722823},-749115.71211455984,-58428.100487868214,-46079.502848349235,695181.04396663548,793865.99929294107,851015.26901587355,1048095.4512127382,1113204.8086783434,1180288.7425395194,1249420.134376711,1320257.9604300868,1392945.4701940846,1470213.9108561489,1552589.2327460444,1640352.2491124005,1733258.3955592073,1831574.5829218135,1935598.7412662103,2045686.0884717065,2162177.5084210802,2285445.5935382815,2415884.6225167294,2553911.8213908668]
[]
[null,null,null,null,"Equity Transfer (to)/from Shareholders (before SCA Fee, after Divi/Injection Switch)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA440 = 1, AA441, MIN(AA441, 0))","v":0},{"$f":"IF(AB440 = 1, AB441, MIN(AB441, 0))","v":0},0,0,0,0,0,0,0,0,-35591.000000479493,-35591.000000367902,{"$f":"IF(AM440 = 1, AM441, MIN(AM441, 0))","v":-53387.000000722823},-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E442","v":"Equity Transfer (to)/from Shareholders (before SCA Fee, after Divi/Injection Switch)"},null,{"$f":"G442","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Charge of Share Capital Additions (Dr Cash, Cr Share Capital)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA446, 0) * $F$445","v":0},{"$f":"MAX(AB446, 0) * $F$445","v":0},0,0,0,0,0,{"$f":"MAX(AH446, 0) * $F$445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E442","v":"Equity Transfer (to)/from Shareholders (before SCA Fee, after Divi/Injection Switch)"},null,{"$f":"G442","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E447","v":"Charge of Share Capital Additions (Dr Cash, Cr Share Capital)"},null,{"$f":"G447","v":"£'000"},{"$f":"H447","v":"Nominal"},null,{"$f":"J447","v":0},null,{"$f":"L447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y447","v":0},null,{"$f":"AA447","v":0},0,0,0,0,0,0,{"$f":"AH447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E447","v":"Charge of Share Capital Additions (Dr Cash, Cr Share Capital)"},null,{"$f":"G447","v":"£'000"},{"$f":"H447","v":"Nominal"},null,{"$f":"J447","v":0},null,{"$f":"L447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y447","v":0},null,{"$f":"AA447","v":0},0,0,0,0,0,0,{"$f":"AH447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Charge of Share Capital Additions (Dr Expense, Cr Cash)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z453 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E451","v":"Equity Transfer (to)/from Shareholders (after SCA Fee)"},null,{"$f":"G451","v":"£'000"},{"$f":"H451","v":"Nominal"},null,{"$f":"J451","v":0},null,{"$f":"L451","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y451","v":0},null,{"$f":"AA451","v":0},0,0,0,0,0,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Dividends Paid",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA461:BJ461)","v":-1261067.3154523477},null,{"$f":"IF(AA458=1,AA459, MIN(AA457,0) )","v":-71750},-35375,-47750,-56750,-57000,-14250,{"$f":"IF(AG458=1,AG459, MIN(AG457,0) )","v":0},0,0,{"$f":"IF(AJ458=1,AJ459, MIN(AJ457,0) )","v":0},{"$f":"IF(AK458=1,AK459, MIN(AK457,0) )","v":-35591.000000479493},-35591.000000367902,{"$f":"IF(AM458=1,AM459, MIN(AM457,0) )","v":-53387.000000722823},-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dividends Paid [POS]",null,{"$f":"G461","v":"£'000 "},{"$f":"H461","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA461 * SignSwitch","v":71750},35375,47750,56750,57000,14250,0,0,0,0,35591.000000479493,35591.000000367902,53387.000000722823,749115.71211455984,58428.100487868214,46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity Transfer from Shareholders",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA464:BJ464)","v":0},null,{"$f":"MAX(AA457,0)","v":0},0,0,0,0,0,{"$f":"MAX(AG457,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative Equity Transfer From Shareholders",null,{"$f":"G464","v":"£'000 "},{"$f":"H464","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z465 + AA464","v":0},{"$f":"AA465 + AB464","v":0},{"$f":"AB465 + AC464","v":0},{"$f":"AC465 + AD464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Export to Financial Statements"]
[null,null,null,null,{"$f":"'I_Series NERL'!E187","v":"Right of Use Asset amortisation"},null,{"$f":"'I_Series NERL'!G187","v":"£'000 "},{"$f":"'I_Series NERL'!H187","v":"Nominal"},null,{"$f":"'I_Series NERL'!J187","v":0},null,{"$f":"'I_Series NERL'!L187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y187","v":0},null,{"$f":"'I_Series NERL'!AA187","v":0},{"$f":"'I_Series NERL'!AB187","v":0},{"$f":"'I_Series NERL'!AC187","v":0},{"$f":"'I_Series NERL'!AD187","v":0},{"$f":"'I_Series NERL'!AE187","v":0},{"$f":"'I_Series NERL'!AF187","v":0},{"$f":"'I_Series NERL'!AG187","v":0},{"$f":"'I_Series NERL'!AH187","v":0},{"$f":"'I_Series NERL'!AI187","v":0},{"$f":"'I_Series NERL'!AJ187","v":0},{"$f":"'I_Series NERL'!AK187","v":0},{"$f":"'I_Series NERL'!AL187","v":0},{"$f":"'I_Series NERL'!AM187","v":0},{"$f":"'I_Series NERL'!AN187","v":0},{"$f":"'I_Series NERL'!AO187","v":0},{"$f":"'I_Series NERL'!AP187","v":0},{"$f":"'I_Series NERL'!AQ187","v":0},{"$f":"'I_Series NERL'!AR187","v":0},{"$f":"'I_Series NERL'!AS187","v":0},{"$f":"'I_Series NERL'!AT187","v":0},{"$f":"'I_Series NERL'!AU187","v":0},{"$f":"'I_Series NERL'!AV187","v":0},{"$f":"'I_Series NERL'!AW187","v":0},{"$f":"'I_Series NERL'!AX187","v":0},{"$f":"'I_Series NERL'!AY187","v":0},{"$f":"'I_Series NERL'!AZ187","v":0},{"$f":"'I_Series NERL'!BA187","v":0},{"$f":"'I_Series NERL'!BB187","v":0},{"$f":"'I_Series NERL'!BC187","v":0},{"$f":"'I_Series NERL'!BD187","v":0},{"$f":"'I_Series NERL'!BE187","v":0},{"$f":"'I_Series NERL'!BF187","v":0},{"$f":"'I_Series NERL'!BG187","v":0},{"$f":"'I_Series NERL'!BH187","v":0},{"$f":"'I_Series NERL'!BI187","v":0},{"$f":"'I_Series NERL'!BJ187","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E188","v":"Right of Use Asset other adjustments"},null,{"$f":"'I_Series NERL'!G188","v":"£'000 "},{"$f":"'I_Series NERL'!H188","v":"Nominal"},null,{"$f":"'I_Series NERL'!J188","v":0},null,{"$f":"'I_Series NERL'!L188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y188","v":0},null,{"$f":"'I_Series NERL'!AA188","v":0},{"$f":"'I_Series NERL'!AB188","v":0},{"$f":"'I_Series NERL'!AC188","v":0},{"$f":"'I_Series NERL'!AD188","v":0},{"$f":"'I_Series NERL'!AE188","v":0},{"$f":"'I_Series NERL'!AF188","v":0},{"$f":"'I_Series NERL'!AG188","v":0},{"$f":"'I_Series NERL'!AH188","v":0},{"$f":"'I_Series NERL'!AI188","v":0},{"$f":"'I_Series NERL'!AJ188","v":0},{"$f":"'I_Series NERL'!AK188","v":0},{"$f":"'I_Series NERL'!AL188","v":0},{"$f":"'I_Series NERL'!AM188","v":0},{"$f":"'I_Series NERL'!AN188","v":0},{"$f":"'I_Series NERL'!AO188","v":0},{"$f":"'I_Series NERL'!AP188","v":0},{"$f":"'I_Series NERL'!AQ188","v":0},{"$f":"'I_Series NERL'!AR188","v":0},{"$f":"'I_Series NERL'!AS188","v":0},{"$f":"'I_Series NERL'!AT188","v":0},{"$f":"'I_Series NERL'!AU188","v":0},{"$f":"'I_Series NERL'!AV188","v":0},{"$f":"'I_Series NERL'!AW188","v":0},{"$f":"'I_Series NERL'!AX188","v":0},{"$f":"'I_Series NERL'!AY188","v":0},{"$f":"'I_Series NERL'!AZ188","v":0},{"$f":"'I_Series NERL'!BA188","v":0},{"$f":"'I_Series NERL'!BB188","v":0},{"$f":"'I_Series NERL'!BC188","v":0},{"$f":"'I_Series NERL'!BD188","v":0},{"$f":"'I_Series NERL'!BE188","v":0},{"$f":"'I_Series NERL'!BF188","v":0},{"$f":"'I_Series NERL'!BG188","v":0},{"$f":"'I_Series NERL'!BH188","v":0},{"$f":"'I_Series NERL'!BI188","v":0},{"$f":"'I_Series NERL'!BJ188","v":0}]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E189","v":"Right of Use Asset c/f"},null,{"$f":"'I_Series NERL'!G189","v":"£'000 "},{"$f":"'I_Series NERL'!H189","v":"Nominal"},null,{"$f":"'I_Series NERL'!J189","v":0},null,{"$f":"'I_Series NERL'!L189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y189","v":0},null,{"$f":"'I_Series NERL'!AA189","v":0},{"$f":"'I_Series NERL'!AB189","v":0},{"$f":"'I_Series NERL'!AC189","v":0},{"$f":"'I_Series NERL'!AD189","v":0},{"$f":"'I_Series NERL'!AE189","v":0},{"$f":"'I_Series NERL'!AF189","v":0},{"$f":"'I_Series NERL'!AG189","v":0},{"$f":"'I_Series NERL'!AH189","v":0},{"$f":"'I_Series NERL'!AI189","v":0},{"$f":"'I_Series NERL'!AJ189","v":0},{"$f":"'I_Series NERL'!AK189","v":0},{"$f":"'I_Series NERL'!AL189","v":0},{"$f":"'I_Series NERL'!AM189","v":0},{"$f":"'I_Series NERL'!AN189","v":0},{"$f":"'I_Series NERL'!AO189","v":0},{"$f":"'I_Series NERL'!AP189","v":0},{"$f":"'I_Series NERL'!AQ189","v":0},{"$f":"'I_Series NERL'!AR189","v":0},{"$f":"'I_Series NERL'!AS189","v":0},{"$f":"'I_Series NERL'!AT189","v":0},{"$f":"'I_Series NERL'!AU189","v":0},{"$f":"'I_Series NERL'!AV189","v":0},{"$f":"'I_Series NERL'!AW189","v":0},{"$f":"'I_Series NERL'!AX189","v":0},{"$f":"'I_Series NERL'!AY189","v":0},{"$f":"'I_Series NERL'!AZ189","v":0},{"$f":"'I_Series NERL'!BA189","v":0},{"$f":"'I_Series NERL'!BB189","v":0},{"$f":"'I_Series NERL'!BC189","v":0},{"$f":"'I_Series NERL'!BD189","v":0},{"$f":"'I_Series NERL'!BE189","v":0},{"$f":"'I_Series NERL'!BF189","v":0},{"$f":"'I_Series NERL'!BG189","v":0},{"$f":"'I_Series NERL'!BH189","v":0},{"$f":"'I_Series NERL'!BI189","v":0},{"$f":"'I_Series NERL'!BJ189","v":0}]
[]
[null,null,null,"Finance Lease"]
[null,null,null,null,{"$f":"'I_Series NERL'!E197","v":"Finance Lease Liability c/f"},null,{"$f":"'I_Series NERL'!G197","v":"£'000 "},{"$f":"'I_Series NERL'!H197","v":"Nominal"},null,{"$f":"'I_Series NERL'!J197","v":0},null,{"$f":"'I_Series NERL'!L197","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y197","v":0},null,{"$f":"'I_Series NERL'!AA197","v":-1490.46795},{"$f":"'I_Series NERL'!AB197","v":-1857.32264999993},{"$f":"'I_Series NERL'!AC197","v":-1647.5749999999007},{"$f":"'I_Series NERL'!AD197","v":-1453.5812150479471},{"$f":"'I_Series NERL'!AE197","v":-49298.202071682659},{"$f":"'I_Series NERL'!AF197","v":-61454.649999999994},{"$f":"'I_Series NERL'!AG197","v":-54666.238197847873},{"$f":"'I_Series NERL'!AH197","v":-48747.173643380025},{"$f":"'I_Series NERL'!AI197","v":-43640.335965540369},{"$f":"'I_Series NERL'!AJ197","v":-37983.622922457267},{"$f":"'I_Series NERL'!AK197","v":-31935.00492846511},{"$f":"'I_Series NERL'!AL197","v":-25775.455950962496},{"$f":"'I_Series NERL'!AM197","v":-19543.632561779443},{"$f":"'I_Series NERL'!AN197","v":-13326.544530410789},{"$f":"'I_Series NERL'!AO197","v":-7007.4350779107899},{"$f":"'I_Series NERL'!AP197","v":-3588.9126404107928},{"$f":"'I_Series NERL'!AQ197","v":0},{"$f":"'I_Series NERL'!AR197","v":0},{"$f":"'I_Series NERL'!AS197","v":0},{"$f":"'I_Series NERL'!AT197","v":0},{"$f":"'I_Series NERL'!AU197","v":0},{"$f":"'I_Series NERL'!AV197","v":0},{"$f":"'I_Series NERL'!AW197","v":0},{"$f":"'I_Series NERL'!AX197","v":0},{"$f":"'I_Series NERL'!AY197","v":0},{"$f":"'I_Series NERL'!AZ197","v":0},{"$f":"'I_Series NERL'!BA197","v":0},{"$f":"'I_Series NERL'!BB197","v":0},{"$f":"'I_Series NERL'!BC197","v":0},{"$f":"'I_Series NERL'!BD197","v":0},{"$f":"'I_Series NERL'!BE197","v":0},{"$f":"'I_Series NERL'!BF197","v":0},{"$f":"'I_Series NERL'!BG197","v":0},{"$f":"'I_Series NERL'!BH197","v":0},{"$f":"'I_Series NERL'!BI197","v":0},{"$f":"'I_Series NERL'!BJ197","v":0}]
[]
[null,null,null,"Export to Financial Statements"]
[null,null,null,null,{"$f":"E481","v":"Finance Lease Liability interest charge"},null,"£'000 ","Nominal",null," 'I_Series NERL'!J189:J191",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-17383.450320958247,null,0,0,0,0,0,0,-3072.7325000000001,-2733.3119098923939,-2437.3586821690014,-2182.0167982770186,{"$f":"AK481","v":-1899.1811461228635},-1596.7502464232557,-1288.7727975481248,-977.18162808897216,-666.32722652053951,-350.37175389553954,-179.44563202053965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E482","v":"Finance Lease Liability payments"},null,"£'000 ","Nominal",null," 'I_Series NERL'!J189:J191",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,78838.100320958241,null,0,0,0,0,0,0,9861.1443021521191,8652.3764643602408,7544.1963600086601,7838.7298413601238,{"$f":"AK482","v":7947.7991401150211},7756.2992239258674,7520.596186731178,7194.2696594576264,6985.4366790205386,3768.8941913955368,3768.3582724313324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E483","v":"Finance Lease Liability c/f"},null,"£'000 ","Nominal",null,0,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,-1490.46795,-1857.32264999993,-1647.5749999999007,-1453.5812150479471,-49298.202071682659,-61454.649999999994,-54666.238197847873,-48747.173643380025,-43640.335965540369,-37983.622922457267,{"$f":"AK483","v":-31935.00492846511},-25775.455950962496,-19543.632561779443,-13326.544530410789,-7007.4350779107899,-3588.9126404107928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E494","v":"Finance Lease Liability c/f"},null,{"$f":"G494","v":"£'000 "},{"$f":"H494","v":"Nominal"},"BS",null,null,{"$f":"L494","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA494","v":-1490.46795},-1857.32264999993,-1647.5749999999007,-1453.5812150479471,-49298.202071682659,-61454.649999999994,-54666.238197847873,-48747.173643380025,-43640.335965540369,-37983.622922457267,-31935.00492846511,-25775.455950962496,-19543.632561779443,-13326.544530410789,-7007.4350779107899,-3588.9126404107928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1202","v":"Total RAB UKATS"},null,{"$f":"C_RAB_UKATS!G1202","v":"£'000 "},{"$f":"C_RAB_UKATS!H1202","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J1202","v":0},null,{"$f":"C_RAB_UKATS!L1202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1202","v":0},null,{"$f":"C_RAB_UKATS!AA1202","v":1120139.3716523421},{"$f":"C_RAB_UKATS!AB1202","v":1021884.2271144444},{"$f":"C_RAB_UKATS!AC1202","v":983680.57668652921},{"$f":"C_RAB_UKATS!AD1202","v":976056.06392822193},{"$f":"C_RAB_UKATS!AE1202","v":970604.57443269028},{"$f":"C_RAB_UKATS!AF1202","v":1208529.3418244477},{"$f":"C_RAB_UKATS!AG1202","v":1481300},{"$f":"C_RAB_UKATS!AH1202","v":1913917.5},{"$f":"C_RAB_UKATS!AI1202","v":1868124.8031296807},{"$f":"C_RAB_UKATS!AJ1202","v":1720768.9462995611},{"$f":"C_RAB_UKATS!AK1202","v":1636839.9157006007},{"$f":"C_RAB_UKATS!AL1202","v":1552742.2354133546},{"$f":"C_RAB_UKATS!AM1202","v":1466828.6839187923},{"$f":"C_RAB_UKATS!AN1202","v":1091784.8859144736},{"$f":"C_RAB_UKATS!AO1202","v":853216.90332501836},{"$f":"C_RAB_UKATS!AP1202","v":640792.90233022557},{"$f":"C_RAB_UKATS!AQ1202","v":404529.52387245191},{"$f":"C_RAB_UKATS!AR1202","v":175849.59488264311},{"$f":"C_RAB_UKATS!AS1202","v":72982.097484440907},{"$f":"C_RAB_UKATS!AT1202","v":-14961.275255431661},{"$f":"C_RAB_UKATS!AU1202","v":-98968.729632702612},{"$f":"C_RAB_UKATS!AV1202","v":-177506.34452987014},{"$f":"C_RAB_UKATS!AW1202","v":-251921.80738483116},{"$f":"C_RAB_UKATS!AX1202","v":-318757.5467717495},{"$f":"C_RAB_UKATS!AY1202","v":-375570.67747930391},{"$f":"C_RAB_UKATS!AZ1202","v":-421108.86482137686},{"$f":"C_RAB_UKATS!BA1202","v":-454965.31024772441},{"$f":"C_RAB_UKATS!BB1202","v":-476489.28893518233},{"$f":"C_RAB_UKATS!BC1202","v":-498616.7737759903},{"$f":"C_RAB_UKATS!BD1202","v":-521364.69945558807},{"$f":"C_RAB_UKATS!BE1202","v":-544750.47665137169},{"$f":"C_RAB_UKATS!BF1202","v":-568792.00545996963},{"$f":"C_RAB_UKATS!BG1202","v":-593507.68920621776},{"$f":"C_RAB_UKATS!BH1202","v":-618916.44864485995},{"$f":"C_RAB_UKATS!BI1202","v":-645037.73656633159},{"$f":"C_RAB_UKATS!BJ1202","v":-671891.55281832244}]
[null,null,null,"Gearing Ratio"]
[null,null,null,null,{"$f":"O_FinStats!E208","v":"Pre 2020 Debt c/f"},{"$f":"O_FinStats!F208","v":0},{"$f":"O_FinStats!G208","v":"£'000 "},{"$f":"O_FinStats!H208","v":"Nominal"},{"$f":"O_FinStats!I208","v":"BS"},{"$f":"O_FinStats!J208","v":0},null,{"$f":"O_FinStats!L208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y208","v":0},null,{"$f":"O_FinStats!AA208","v":-584291.46290541405},{"$f":"O_FinStats!AB208","v":-461841.67499999999},{"$f":"O_FinStats!AC208","v":-393064.2},{"$f":"O_FinStats!AD208","v":-347513.1},{"$f":"O_FinStats!AE208","v":-600195.15},{"$f":"O_FinStats!AF208","v":-707538.14436339703},{"$f":"O_FinStats!AG208","v":-0.14436339703388512},{"$f":"O_FinStats!AH208","v":-0.14436339703388512},{"$f":"O_FinStats!AI208","v":-0.14436339703388512},{"$f":"O_FinStats!AJ208","v":-0.14436339703388512},{"$f":"O_FinStats!AK208","v":-0.14436339703388512},{"$f":"O_FinStats!AL208","v":-0.14436339703388512},{"$f":"O_FinStats!AM208","v":-0.14436339703388512},{"$f":"O_FinStats!AN208","v":-0.14436339703388512},{"$f":"O_FinStats!AO208","v":-0.14436339703388512},{"$f":"O_FinStats!AP208","v":-0.14436339703388512},{"$f":"O_FinStats!AQ208","v":-0.14436339703388512},{"$f":"O_FinStats!AR208","v":-0.14436339703388512},{"$f":"O_FinStats!AS208","v":-0.14436339703388512},{"$f":"O_FinStats!AT208","v":-0.14436339703388512},{"$f":"O_FinStats!AU208","v":-0.14436339703388512},{"$f":"O_FinStats!AV208","v":-0.14436339703388512},{"$f":"O_FinStats!AW208","v":-0.14436339703388512},{"$f":"O_FinStats!AX208","v":-0.14436339703388512},{"$f":"O_FinStats!AY208","v":-0.14436339703388512},{"$f":"O_FinStats!AZ208","v":-0.14436339703388512},{"$f":"O_FinStats!BA208","v":-0.14436339703388512},{"$f":"O_FinStats!BB208","v":-0.14436339703388512},{"$f":"O_FinStats!BC208","v":-0.14436339703388512},{"$f":"O_FinStats!BD208","v":-0.14436339703388512},{"$f":"O_FinStats!BE208","v":-0.14436339703388512},{"$f":"O_FinStats!BF208","v":-0.14436339703388512},{"$f":"O_FinStats!BG208","v":-0.14436339703388512},{"$f":"O_FinStats!BH208","v":-0.14436339703388512},{"$f":"O_FinStats!BI208","v":-0.14436339703388512},{"$f":"O_FinStats!BJ208","v":-0.14436339703388512}]
[null,null,null,null,{"$f":"O_FinStats!E213","v":"Synthetic index-linked Accretion c/f"},{"$f":"O_FinStats!F213","v":0},{"$f":"O_FinStats!G213","v":"£'000 "},{"$f":"O_FinStats!H213","v":"Nominal"},{"$f":"O_FinStats!I213","v":0},{"$f":"O_FinStats!J213","v":0},null,{"$f":"O_FinStats!L213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y213","v":0},null,{"$f":"O_FinStats!AA213","v":0},{"$f":"O_FinStats!AB213","v":0},{"$f":"O_FinStats!AC213","v":0},{"$f":"O_FinStats!AD213","v":0},{"$f":"O_FinStats!AE213","v":0},{"$f":"O_FinStats!AF213","v":0},{"$f":"O_FinStats!AG213","v":0},{"$f":"O_FinStats!AH213","v":0},{"$f":"O_FinStats!AI213","v":0},{"$f":"O_FinStats!AJ213","v":0},{"$f":"O_FinStats!AK213","v":0},{"$f":"O_FinStats!AL213","v":0},{"$f":"O_FinStats!AM213","v":0},{"$f":"O_FinStats!AN213","v":0},{"$f":"O_FinStats!AO213","v":0},{"$f":"O_FinStats!AP213","v":0},{"$f":"O_FinStats!AQ213","v":0},{"$f":"O_FinStats!AR213","v":0},{"$f":"O_FinStats!AS213","v":0},{"$f":"O_FinStats!AT213","v":0},{"$f":"O_FinStats!AU213","v":0},{"$f":"O_FinStats!AV213","v":0},{"$f":"O_FinStats!AW213","v":0},{"$f":"O_FinStats!AX213","v":0},{"$f":"O_FinStats!AY213","v":0},{"$f":"O_FinStats!AZ213","v":0},{"$f":"O_FinStats!BA213","v":0},{"$f":"O_FinStats!BB213","v":0},{"$f":"O_FinStats!BC213","v":0},{"$f":"O_FinStats!BD213","v":0},{"$f":"O_FinStats!BE213","v":0},{"$f":"O_FinStats!BF213","v":0},{"$f":"O_FinStats!BG213","v":0},{"$f":"O_FinStats!BH213","v":0},{"$f":"O_FinStats!BI213","v":0},{"$f":"O_FinStats!BJ213","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E214","v":"Synthetic index-linked debt c/f"},{"$f":"O_FinStats!F214","v":0},{"$f":"O_FinStats!G214","v":"£'000 "},{"$f":"O_FinStats!H214","v":"Nominal"},{"$f":"O_FinStats!I214","v":0},{"$f":"O_FinStats!J214","v":0},null,{"$f":"O_FinStats!L214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y214","v":0},null,{"$f":"O_FinStats!AA214","v":0},{"$f":"O_FinStats!AB214","v":0},{"$f":"O_FinStats!AC214","v":0},{"$f":"O_FinStats!AD214","v":0},{"$f":"O_FinStats!AE214","v":0},{"$f":"O_FinStats!AF214","v":0},{"$f":"O_FinStats!AG214","v":0},{"$f":"O_FinStats!AH214","v":0},{"$f":"O_FinStats!AI214","v":0},{"$f":"O_FinStats!AJ214","v":0},{"$f":"O_FinStats!AK214","v":0},{"$f":"O_FinStats!AL214","v":0},{"$f":"O_FinStats!AM214","v":0},{"$f":"O_FinStats!AN214","v":0},{"$f":"O_FinStats!AO214","v":0},{"$f":"O_FinStats!AP214","v":0},{"$f":"O_FinStats!AQ214","v":0},{"$f":"O_FinStats!AR214","v":0},{"$f":"O_FinStats!AS214","v":0},{"$f":"O_FinStats!AT214","v":0},{"$f":"O_FinStats!AU214","v":0},{"$f":"O_FinStats!AV214","v":0},{"$f":"O_FinStats!AW214","v":0},{"$f":"O_FinStats!AX214","v":0},{"$f":"O_FinStats!AY214","v":0},{"$f":"O_FinStats!AZ214","v":0},{"$f":"O_FinStats!BA214","v":0},{"$f":"O_FinStats!BB214","v":0},{"$f":"O_FinStats!BC214","v":0},{"$f":"O_FinStats!BD214","v":0},{"$f":"O_FinStats!BE214","v":0},{"$f":"O_FinStats!BF214","v":0},{"$f":"O_FinStats!BG214","v":0},{"$f":"O_FinStats!BH214","v":0},{"$f":"O_FinStats!BI214","v":0},{"$f":"O_FinStats!BJ214","v":0}]
[null,null,null,null,{"$f":"E22","v":"RCF Average Drawn Balance"},null,{"$f":"G22","v":"£'000 "},{"$f":"H22","v":"Nominal"},null,{"$f":"J22","v":0},null,{"$f":"L22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y22","v":0},null,{"$f":"AA22","v":0},0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,null,null,null,{"$f":"O_FinStats!E166","v":"Retained Cash c/f"},{"$f":"O_FinStats!F166","v":0},{"$f":"O_FinStats!G166","v":"£'000 "},{"$f":"O_FinStats!H166","v":"Nominal"},{"$f":"O_FinStats!I166","v":"BS"},{"$f":"O_FinStats!J166","v":0},null,{"$f":"O_FinStats!L166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y166","v":0},null,{"$f":"O_FinStats!AA166","v":102768.37073828882},{"$f":"O_FinStats!AB166","v":136202.77774609628},{"$f":"O_FinStats!AC166","v":182887.23749999999},{"$f":"O_FinStats!AD166","v":173204.35},{"$f":"O_FinStats!AE166","v":407781.52500000002},{"$f":"O_FinStats!AF166","v":316000},{"$f":"O_FinStats!AG166","v":38914.59794809937},{"$f":"O_FinStats!AH166","v":-124806.54540091296},{"$f":"O_FinStats!AI166","v":-39558.743506727289},{"$f":"O_FinStats!AJ166","v":89420.786303669753},{"$f":"O_FinStats!AK166","v":245095.89776000002},{"$f":"O_FinStats!AL166","v":413752.99230000016},{"$f":"O_FinStats!AM166","v":589621.54414999997},{"$f":"O_FinStats!AN166","v":50000},{"$f":"O_FinStats!AO166","v":50000},{"$f":"O_FinStats!AP166","v":50000},{"$f":"O_FinStats!AQ166","v":-645181.0439666356},{"$f":"O_FinStats!AR166","v":-743865.99929294095},{"$f":"O_FinStats!AS166","v":-801015.26901587343},{"$f":"O_FinStats!AT166","v":-998095.45121273817},{"$f":"O_FinStats!AU166","v":-1063204.8086783434},{"$f":"O_FinStats!AV166","v":-1130288.7425395194},{"$f":"O_FinStats!AW166","v":-1199420.1343767107},{"$f":"O_FinStats!AX166","v":-1270257.9604300866},{"$f":"O_FinStats!AY166","v":-1342945.4701940848},{"$f":"O_FinStats!AZ166","v":-1420213.9108561487},{"$f":"O_FinStats!BA166","v":-1502589.2327460444},{"$f":"O_FinStats!BB166","v":-1590352.2491124002},{"$f":"O_FinStats!BC166","v":-1683258.3955592073},{"$f":"O_FinStats!BD166","v":-1781574.5829218135},{"$f":"O_FinStats!BE166","v":-1885598.7412662103},{"$f":"O_FinStats!BF166","v":-1995686.0884717065},{"$f":"O_FinStats!BG166","v":-2112177.5084210802},{"$f":"O_FinStats!BH166","v":-2235445.593538282},{"$f":"O_FinStats!BI166","v":-2365884.6225167289},{"$f":"O_FinStats!BJ166","v":-2503911.8213908663}]
[null,null,null,null,"Net Debt (PCM Original)/RAB",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA499:AA500)=0,\"n/a\",AA511/SUM(AA499:AA500))","v":0.41846043140157113},{"$f":"IF(SUM(AB499:AB500)=0,\"n/a\",AB511/SUM(AB499:AB500))","v":0.30966417308617045},0.20713363977477625,0.17295903570307034,0.23809239176417663,0.44133237865262298,0.54085262191012873,0.55771293341087991,0.52369435618378768,0.49277093451691267,0.42066176857118254,0.33250206498503099,0.23002187940543395,0.78526188087268756,0.99271333917985616,1.3074287988722175,1.9004319769117395,3.8251502709888876,8.8644599735001037,1143.0403044763179,-12.525268231864356,-6.8314401193010488,-4.9604997456301501,-4.093561389168924,-3.6442473601352514,-3.4221242160813188,-3.3439203090112173,-3.379961804230688,-3.4148885552524666,-3.4553141922748516,-3.4987258181058731,-3.5452644553255754,-3.5947931208743609,-3.6472842363242468,-3.7027201485329613,-3.761092168959312]
[]
[null,null,null,null,{"$f":"E$504","v":"Post 2020 Debt c/f (Fixed)"},{"$f":"F504","v":0},"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-750000,-910000,-910000,-910000,-910000,{"$f":"AL504","v":-910000},-910000,-910000,-910000,-910000,-160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$505","v":"Synthetic index-linked Accretion c/f"},{"$f":"F505","v":0},"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$507","v":"Accrued Notional Principal Outstanding on Existing Swaps"},{"$f":"F507","v":0},{"$f":"G507","v":"£'000 "},{"$f":"H507","v":"Nominal"},0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-97656.25,-50803.348068340107,0,0,0,0,{"$f":"AL507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series NERL'!E452","v":"NERL PV of Leases"},{"$f":"'I_Series NERL'!F452","v":0},{"$f":"'I_Series NERL'!G452","v":"£'000 "},{"$f":"'I_Series NERL'!H452","v":"Nominal"},{"$f":"'I_Series NERL'!I452","v":0},{"$f":"'I_Series NERL'!J452","v":"NATS Financial Model V15.33_Board_NR23_CAA_Final - withMOD, Ratios tab, row 723"},null,{"$f":"'I_Series NERL'!L452","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y452","v":0},null,{"$f":"'I_Series NERL'!AA452","v":0},{"$f":"'I_Series NERL'!AB452","v":-1815},{"$f":"'I_Series NERL'!AC452","v":-1637},{"$f":"'I_Series NERL'!AD452","v":-1454},{"$f":"'I_Series NERL'!AE452","v":-1265},{"$f":"'I_Series NERL'!AF452","v":-1070},{"$f":"'I_Series NERL'!AG452","v":-869},{"$f":"'I_Series NERL'!AH452","v":-662},{"$f":"'I_Series NERL'!AI452","v":-448},{"$f":"'I_Series NERL'!AJ452","v":-227},{"$f":"'I_Series NERL'!AK452","v":0},{"$f":"'I_Series NERL'!AL452","v":0},{"$f":"'I_Series NERL'!AM452","v":0},{"$f":"'I_Series NERL'!AN452","v":0},{"$f":"'I_Series NERL'!AO452","v":0},{"$f":"'I_Series NERL'!AP452","v":0},{"$f":"'I_Series NERL'!AQ452","v":0},{"$f":"'I_Series NERL'!AR452","v":0},{"$f":"'I_Series NERL'!AS452","v":0},{"$f":"'I_Series NERL'!AT452","v":0},{"$f":"'I_Series NERL'!AU452","v":0},{"$f":"'I_Series NERL'!AV452","v":0},{"$f":"'I_Series NERL'!AW452","v":0},{"$f":"'I_Series NERL'!AX452","v":0},{"$f":"'I_Series NERL'!AY452","v":0},{"$f":"'I_Series NERL'!AZ452","v":0},{"$f":"'I_Series NERL'!BA452","v":0},{"$f":"'I_Series NERL'!BB452","v":0},{"$f":"'I_Series NERL'!BC452","v":0},{"$f":"'I_Series NERL'!BD452","v":0},{"$f":"'I_Series NERL'!BE452","v":0},{"$f":"'I_Series NERL'!BF452","v":0},{"$f":"'I_Series NERL'!BG452","v":0},{"$f":"'I_Series NERL'!BH452","v":0},{"$f":"'I_Series NERL'!BI452","v":0},{"$f":"'I_Series NERL'!BJ452","v":0}]
[null,null,null,null,"Net Debt (PCM Original, with PV of Leases)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( SUM(AA516:AA521) - AA522 + AA523 ) * SignSwitch","v":481523.0921671252},327453.89725390368,211813.96250000002,175762.74999999997,193678.625,490264.39436339703,767757.89448363776,1040468.68976431,955006.88787012431,825806.35805972724,669904.24660339695,501247.15206339688,325378.60021339706,865000.14436339703,865000.14436339703,865000.14436339703,810181.18833003263,748866.14365633798,806015.41337927047,1003095.5955761352,1068204.9530417405,1135288.8869029165,1204420.2787401078,1275258.1047934836,1347945.6145574818,1425214.0552195457,1507589.3771094414,1595352.3934757973,1688258.5399226043,1786574.7272852105,1890598.8856296074,2000686.2328351035,2117177.652784477,2240445.7379016792,2370884.7668801257,2508911.9657542631]
[]
[null,null,null,"All Liabilities"]
[null,null,null,null,{"$f":"O_FinStats!E208","v":"Pre 2020 Debt c/f"},{"$f":"O_FinStats!F208","v":0},{"$f":"O_FinStats!G208","v":"£'000 "},{"$f":"O_FinStats!H208","v":"Nominal"},{"$f":"O_FinStats!I208","v":"BS"},{"$f":"O_FinStats!J208","v":0},null,{"$f":"O_FinStats!L208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y208","v":0},null,{"$f":"O_FinStats!AA208","v":-584291.46290541405},{"$f":"O_FinStats!AB208","v":-461841.67499999999},{"$f":"O_FinStats!AC208","v":-393064.2},{"$f":"O_FinStats!AD208","v":-347513.1},{"$f":"O_FinStats!AE208","v":-600195.15},{"$f":"O_FinStats!AF208","v":-707538.14436339703},{"$f":"O_FinStats!AG208","v":-0.14436339703388512},{"$f":"O_FinStats!AH208","v":-0.14436339703388512},{"$f":"O_FinStats!AI208","v":-0.14436339703388512},{"$f":"O_FinStats!AJ208","v":-0.14436339703388512},{"$f":"O_FinStats!AK208","v":-0.14436339703388512},{"$f":"O_FinStats!AL208","v":-0.14436339703388512},{"$f":"O_FinStats!AM208","v":-0.14436339703388512},{"$f":"O_FinStats!AN208","v":-0.14436339703388512},{"$f":"O_FinStats!AO208","v":-0.14436339703388512},{"$f":"O_FinStats!AP208","v":-0.14436339703388512},{"$f":"O_FinStats!AQ208","v":-0.14436339703388512},{"$f":"O_FinStats!AR208","v":-0.14436339703388512},{"$f":"O_FinStats!AS208","v":-0.14436339703388512},{"$f":"O_FinStats!AT208","v":-0.14436339703388512},{"$f":"O_FinStats!AU208","v":-0.14436339703388512},{"$f":"O_FinStats!AV208","v":-0.14436339703388512},{"$f":"O_FinStats!AW208","v":-0.14436339703388512},{"$f":"O_FinStats!AX208","v":-0.14436339703388512},{"$f":"O_FinStats!AY208","v":-0.14436339703388512},{"$f":"O_FinStats!AZ208","v":-0.14436339703388512},{"$f":"O_FinStats!BA208","v":-0.14436339703388512},{"$f":"O_FinStats!BB208","v":-0.14436339703388512},{"$f":"O_FinStats!BC208","v":-0.14436339703388512},{"$f":"O_FinStats!BD208","v":-0.14436339703388512},{"$f":"O_FinStats!BE208","v":-0.14436339703388512},{"$f":"O_FinStats!BF208","v":-0.14436339703388512},{"$f":"O_FinStats!BG208","v":-0.14436339703388512},{"$f":"O_FinStats!BH208","v":-0.14436339703388512},{"$f":"O_FinStats!BI208","v":-0.14436339703388512},{"$f":"O_FinStats!BJ208","v":-0.14436339703388512}]
[null,null,null,null,{"$f":"O_FinStats!E211","v":"Swap Asset / (Liability) "},{"$f":"O_FinStats!F211","v":0},{"$f":"O_FinStats!G211","v":"£'000 "},{"$f":"O_FinStats!H211","v":"Nominal"},{"$f":"O_FinStats!I211","v":"BS"},{"$f":"O_FinStats!J211","v":0},null,{"$f":"O_FinStats!L211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y211","v":0},null,{"$f":"O_FinStats!AA211","v":-125529.75557354683},{"$f":"O_FinStats!AB211","v":-135155.62564489478},{"$f":"O_FinStats!AC211","v":-131560.92499829797},{"$f":"O_FinStats!AD211","v":-124242.05444316794},{"$f":"O_FinStats!AE211","v":-111901.99714572338},{"$f":"O_FinStats!AF211","v":-97656.248529201563},{"$f":"O_FinStats!AG211","v":-50803.348068340107},{"$f":"O_FinStats!AH211","v":0},{"$f":"O_FinStats!AI211","v":0},{"$f":"O_FinStats!AJ211","v":0},{"$f":"O_FinStats!AK211","v":0},{"$f":"O_FinStats!AL211","v":0},{"$f":"O_FinStats!AM211","v":0},{"$f":"O_FinStats!AN211","v":0},{"$f":"O_FinStats!AO211","v":0},{"$f":"O_FinStats!AP211","v":0},{"$f":"O_FinStats!AQ211","v":0},{"$f":"O_FinStats!AR211","v":0},{"$f":"O_FinStats!AS211","v":0},{"$f":"O_FinStats!AT211","v":0},{"$f":"O_FinStats!AU211","v":0},{"$f":"O_FinStats!AV211","v":0},{"$f":"O_FinStats!AW211","v":0},{"$f":"O_FinStats!AX211","v":0},{"$f":"O_FinStats!AY211","v":0},{"$f":"O_FinStats!AZ211","v":0},{"$f":"O_FinStats!BA211","v":0},{"$f":"O_FinStats!BB211","v":0},{"$f":"O_FinStats!BC211","v":0},{"$f":"O_FinStats!BD211","v":0},{"$f":"O_FinStats!BE211","v":0},{"$f":"O_FinStats!BF211","v":0},{"$f":"O_FinStats!BG211","v":0},{"$f":"O_FinStats!BH211","v":0},{"$f":"O_FinStats!BI211","v":0},{"$f":"O_FinStats!BJ211","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E212","v":"Finance Lease Liability c/f"},{"$f":"O_FinStats!F212","v":0},{"$f":"O_FinStats!G212","v":"£'000 "},{"$f":"O_FinStats!H212","v":"Nominal"},{"$f":"O_FinStats!I212","v":"BS"},{"$f":"O_FinStats!J212","v":0},null,{"$f":"O_FinStats!L212","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y212","v":0},null,{"$f":"O_FinStats!AA212","v":-1490.46795},{"$f":"O_FinStats!AB212","v":-1857.32264999993},{"$f":"O_FinStats!AC212","v":-1647.5749999999007},{"$f":"O_FinStats!AD212","v":-1453.5812150479471},{"$f":"O_FinStats!AE212","v":-49298.202071682659},{"$f":"O_FinStats!AF212","v":-61454.649999999994},{"$f":"O_FinStats!AG212","v":-54666.238197847873},{"$f":"O_FinStats!AH212","v":-48747.173643380025},{"$f":"O_FinStats!AI212","v":-43640.335965540369},{"$f":"O_FinStats!AJ212","v":-37983.622922457267},{"$f":"O_FinStats!AK212","v":-31935.00492846511},{"$f":"O_FinStats!AL212","v":-25775.455950962496},{"$f":"O_FinStats!AM212","v":-19543.632561779443},{"$f":"O_FinStats!AN212","v":-13326.544530410789},{"$f":"O_FinStats!AO212","v":-7007.4350779107899},{"$f":"O_FinStats!AP212","v":-3588.9126404107928},{"$f":"O_FinStats!AQ212","v":0},{"$f":"O_FinStats!AR212","v":0},{"$f":"O_FinStats!AS212","v":0},{"$f":"O_FinStats!AT212","v":0},{"$f":"O_FinStats!AU212","v":0},{"$f":"O_FinStats!AV212","v":0},{"$f":"O_FinStats!AW212","v":0},{"$f":"O_FinStats!AX212","v":0},{"$f":"O_FinStats!AY212","v":0},{"$f":"O_FinStats!AZ212","v":0},{"$f":"O_FinStats!BA212","v":0},{"$f":"O_FinStats!BB212","v":0},{"$f":"O_FinStats!BC212","v":0},{"$f":"O_FinStats!BD212","v":0},{"$f":"O_FinStats!BE212","v":0},{"$f":"O_FinStats!BF212","v":0},{"$f":"O_FinStats!BG212","v":0},{"$f":"O_FinStats!BH212","v":0},{"$f":"O_FinStats!BI212","v":0},{"$f":"O_FinStats!BJ212","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E214","v":"Synthetic index-linked debt c/f"},{"$f":"O_FinStats!F214","v":0},{"$f":"O_FinStats!G214","v":"£'000 "},{"$f":"O_FinStats!H214","v":"Nominal"},{"$f":"O_FinStats!I214","v":0},{"$f":"O_FinStats!J214","v":0},null,{"$f":"O_FinStats!L214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y214","v":0},null,{"$f":"O_FinStats!AA214","v":0},{"$f":"O_FinStats!AB214","v":0},{"$f":"O_FinStats!AC214","v":0},{"$f":"O_FinStats!AD214","v":0},{"$f":"O_FinStats!AE214","v":0},{"$f":"O_FinStats!AF214","v":0},{"$f":"O_FinStats!AG214","v":0},{"$f":"O_FinStats!AH214","v":0},{"$f":"O_FinStats!AI214","v":0},{"$f":"O_FinStats!AJ214","v":0},{"$f":"O_FinStats!AK214","v":0},{"$f":"O_FinStats!AL214","v":0},{"$f":"O_FinStats!AM214","v":0},{"$f":"O_FinStats!AN214","v":0},{"$f":"O_FinStats!AO214","v":0},{"$f":"O_FinStats!AP214","v":0},{"$f":"O_FinStats!AQ214","v":0},{"$f":"O_FinStats!AR214","v":0},{"$f":"O_FinStats!AS214","v":0},{"$f":"O_FinStats!AT214","v":0},{"$f":"O_FinStats!AU214","v":0},{"$f":"O_FinStats!AV214","v":0},{"$f":"O_FinStats!AW214","v":0},{"$f":"O_FinStats!AX214","v":0},{"$f":"O_FinStats!AY214","v":0},{"$f":"O_FinStats!AZ214","v":0},{"$f":"O_FinStats!BA214","v":0},{"$f":"O_FinStats!BB214","v":0},{"$f":"O_FinStats!BC214","v":0},{"$f":"O_FinStats!BD214","v":0},{"$f":"O_FinStats!BE214","v":0},{"$f":"O_FinStats!BF214","v":0},{"$f":"O_FinStats!BG214","v":0},{"$f":"O_FinStats!BH214","v":0},{"$f":"O_FinStats!BI214","v":0},{"$f":"O_FinStats!BJ214","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E215","v":"Retirement Benefit Asset (Oceanic) Creditor"},{"$f":"O_FinStats!F215","v":0},{"$f":"O_FinStats!G215","v":"£'000"},{"$f":"O_FinStats!H215","v":"Nominal"},{"$f":"O_FinStats!I215","v":0},{"$f":"O_FinStats!J215","v":0},null,{"$f":"O_FinStats!L215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y215","v":0},null,{"$f":"O_FinStats!AA215","v":0},{"$f":"O_FinStats!AB215","v":0},{"$f":"O_FinStats!AC215","v":0},{"$f":"O_FinStats!AD215","v":0},{"$f":"O_FinStats!AE215","v":0},{"$f":"O_FinStats!AF215","v":0},{"$f":"O_FinStats!AG215","v":0},{"$f":"O_FinStats!AH215","v":0},{"$f":"O_FinStats!AI215","v":0},{"$f":"O_FinStats!AJ215","v":0},{"$f":"O_FinStats!AK215","v":0},{"$f":"O_FinStats!AL215","v":0},{"$f":"O_FinStats!AM215","v":0},{"$f":"O_FinStats!AN215","v":0},{"$f":"O_FinStats!AO215","v":0},{"$f":"O_FinStats!AP215","v":0},{"$f":"O_FinStats!AQ215","v":0},{"$f":"O_FinStats!AR215","v":0},{"$f":"O_FinStats!AS215","v":0},{"$f":"O_FinStats!AT215","v":0},{"$f":"O_FinStats!AU215","v":0},{"$f":"O_FinStats!AV215","v":0},{"$f":"O_FinStats!AW215","v":0},{"$f":"O_FinStats!AX215","v":0},{"$f":"O_FinStats!AY215","v":0},{"$f":"O_FinStats!AZ215","v":0},{"$f":"O_FinStats!BA215","v":0},{"$f":"O_FinStats!BB215","v":0},{"$f":"O_FinStats!BC215","v":0},{"$f":"O_FinStats!BD215","v":0},{"$f":"O_FinStats!BE215","v":0},{"$f":"O_FinStats!BF215","v":0},{"$f":"O_FinStats!BG215","v":0},{"$f":"O_FinStats!BH215","v":0},{"$f":"O_FinStats!BI215","v":0},{"$f":"O_FinStats!BJ215","v":0}]
[null,null,null,null,"Net Debt (all liabilities)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA529:AA537) + AA538","v":-820349.9698981347},{"$f":"SUM(AB529:AB537) + AB538","v":-768147.93069993437},-500686.25721534312,-468701.121658216,-545092.74595751194,-738962.27051823447,-1004868.3603071214,{"$f":"SUM(AH529:AH537) + AH538","v":-1271867.0910333255},{"$f":"SUM(AI529:AI537) + AI538","v":-1181512.4514613003},{"$f":"SUM(AJ529:AJ537) + AJ538","v":-1046876.2086078202},{"$f":"SUM(AK529:AK537) + AK538","v":-885152.47915749764},{"$f":"SUM(AL529:AL537) + AL538","v":-710335.83563999494},-528235.4604008121,-1061639.9165194435,-1055320.8070669435,-1051902.2846294434,-993494.41595566843,-932179.37128197378,-989328.64100490627,-1186408.8232017709,-1251518.1806673761,-1318602.1145285522,-1387733.5063657435,-1458571.3324191193,-1531258.8421831178,-1608527.2828451814,-1690902.6047350774,-1778665.6211014329,-1871571.7675482403,-1969887.9549108464,-2073912.1132552433,-2183999.4604607392,-2300490.8804101129,-2423758.9655273147,-2554197.9945057617,-2692225.193379899]
[]
[null,null,null,null,{"$f":"O_FinStats!E209","v":"Post 2020 Debt c/f (Fixed)"},{"$f":"O_FinStats!F209","v":0},{"$f":"O_FinStats!G209","v":"£'000 "},{"$f":"O_FinStats!H209","v":"Nominal"},{"$f":"O_FinStats!I209","v":"BS"},{"$f":"O_FinStats!J209","v":0},null,{"$f":"O_FinStats!L209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y209","v":0},null,{"$f":"O_FinStats!AA209","v":0},{"$f":"O_FinStats!AB209","v":0},{"$f":"O_FinStats!AC209","v":0},{"$f":"O_FinStats!AD209","v":0},{"$f":"O_FinStats!AE209","v":0},{"$f":"O_FinStats!AF209","v":0},{"$f":"O_FinStats!AG209","v":-750000},{"$f":"O_FinStats!AH209","v":-910000},{"$f":"O_FinStats!AI209","v":-910000},{"$f":"O_FinStats!AJ209","v":-910000},{"$f":"O_FinStats!AK209","v":-910000},{"$f":"O_FinStats!AL209","v":-910000},{"$f":"O_FinStats!AM209","v":-910000},{"$f":"O_FinStats!AN209","v":-910000},{"$f":"O_FinStats!AO209","v":-910000},{"$f":"O_FinStats!AP209","v":-910000},{"$f":"O_FinStats!AQ209","v":-160000},{"$f":"O_FinStats!AR209","v":0},{"$f":"O_FinStats!AS209","v":0},{"$f":"O_FinStats!AT209","v":0},{"$f":"O_FinStats!AU209","v":0},{"$f":"O_FinStats!AV209","v":0},{"$f":"O_FinStats!AW209","v":0},{"$f":"O_FinStats!AX209","v":0},{"$f":"O_FinStats!AY209","v":0},{"$f":"O_FinStats!AZ209","v":0},{"$f":"O_FinStats!BA209","v":0},{"$f":"O_FinStats!BB209","v":0},{"$f":"O_FinStats!BC209","v":0},{"$f":"O_FinStats!BD209","v":0},{"$f":"O_FinStats!BE209","v":0},{"$f":"O_FinStats!BF209","v":0},{"$f":"O_FinStats!BG209","v":0},{"$f":"O_FinStats!BH209","v":0},{"$f":"O_FinStats!BI209","v":0},{"$f":"O_FinStats!BJ209","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E210","v":"Other liabilities (actual for historic balances)"},{"$f":"O_FinStats!F210","v":0},{"$f":"O_FinStats!G210","v":"£'000"},{"$f":"O_FinStats!H210","v":"Nominal"},{"$f":"O_FinStats!I210","v":0},{"$f":"O_FinStats!J210","v":0},null,{"$f":"O_FinStats!L210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y210","v":0},null,{"$f":"O_FinStats!AA210","v":-100825.40420746268},{"$f":"O_FinStats!AB210","v":-93039.451348169008},{"$f":"O_FinStats!AC210","v":-154046.91678272304},{"$f":"O_FinStats!AD210","v":-168696.73600000003},{"$f":"O_FinStats!AE210","v":-191478.92174010596},{"$f":"O_FinStats!AF210","v":-188313.2276256358},{"$f":"O_FinStats!AG210","v":-188313.2276256358},{"$f":"O_FinStats!AH210","v":-188313.2276256358},{"$f":"O_FinStats!AI210","v":-188313.2276256358},{"$f":"O_FinStats!AJ210","v":-188313.2276256358},{"$f":"O_FinStats!AK210","v":-188313.2276256358},{"$f":"O_FinStats!AL210","v":-188313.2276256358},{"$f":"O_FinStats!AM210","v":-188313.2276256358},{"$f":"O_FinStats!AN210","v":-188313.2276256358},{"$f":"O_FinStats!AO210","v":-188313.2276256358},{"$f":"O_FinStats!AP210","v":-188313.2276256358},{"$f":"O_FinStats!AQ210","v":-188313.2276256358},{"$f":"O_FinStats!AR210","v":-188313.2276256358},{"$f":"O_FinStats!AS210","v":-188313.2276256358},{"$f":"O_FinStats!AT210","v":-188313.2276256358},{"$f":"O_FinStats!AU210","v":-188313.2276256358},{"$f":"O_FinStats!AV210","v":-188313.2276256358},{"$f":"O_FinStats!AW210","v":-188313.2276256358},{"$f":"O_FinStats!AX210","v":-188313.2276256358},{"$f":"O_FinStats!AY210","v":-188313.2276256358},{"$f":"O_FinStats!AZ210","v":-188313.2276256358},{"$f":"O_FinStats!BA210","v":-188313.2276256358},{"$f":"O_FinStats!BB210","v":-188313.2276256358},{"$f":"O_FinStats!BC210","v":-188313.2276256358},{"$f":"O_FinStats!BD210","v":-188313.2276256358},{"$f":"O_FinStats!BE210","v":-188313.2276256358},{"$f":"O_FinStats!BF210","v":-188313.2276256358},{"$f":"O_FinStats!BG210","v":-188313.2276256358},{"$f":"O_FinStats!BH210","v":-188313.2276256358},{"$f":"O_FinStats!BI210","v":-188313.2276256358},{"$f":"O_FinStats!BJ210","v":-188313.2276256358}]
[null,null,null,null,{"$f":"O_FinStats!E214","v":"Synthetic index-linked debt c/f"},{"$f":"O_FinStats!F214","v":0},{"$f":"O_FinStats!G214","v":"£'000 "},{"$f":"O_FinStats!H214","v":"Nominal"},{"$f":"O_FinStats!I214","v":0},{"$f":"O_FinStats!J214","v":0},null,{"$f":"O_FinStats!L214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y214","v":0},null,{"$f":"O_FinStats!AA214","v":0},{"$f":"O_FinStats!AB214","v":0},{"$f":"O_FinStats!AC214","v":0},{"$f":"O_FinStats!AD214","v":0},{"$f":"O_FinStats!AE214","v":0},{"$f":"O_FinStats!AF214","v":0},{"$f":"O_FinStats!AG214","v":0},{"$f":"O_FinStats!AH214","v":0},{"$f":"O_FinStats!AI214","v":0},{"$f":"O_FinStats!AJ214","v":0},{"$f":"O_FinStats!AK214","v":0},{"$f":"O_FinStats!AL214","v":0},{"$f":"O_FinStats!AM214","v":0},{"$f":"O_FinStats!AN214","v":0},{"$f":"O_FinStats!AO214","v":0},{"$f":"O_FinStats!AP214","v":0},{"$f":"O_FinStats!AQ214","v":0},{"$f":"O_FinStats!AR214","v":0},{"$f":"O_FinStats!AS214","v":0},{"$f":"O_FinStats!AT214","v":0},{"$f":"O_FinStats!AU214","v":0},{"$f":"O_FinStats!AV214","v":0},{"$f":"O_FinStats!AW214","v":0},{"$f":"O_FinStats!AX214","v":0},{"$f":"O_FinStats!AY214","v":0},{"$f":"O_FinStats!AZ214","v":0},{"$f":"O_FinStats!BA214","v":0},{"$f":"O_FinStats!BB214","v":0},{"$f":"O_FinStats!BC214","v":0},{"$f":"O_FinStats!BD214","v":0},{"$f":"O_FinStats!BE214","v":0},{"$f":"O_FinStats!BF214","v":0},{"$f":"O_FinStats!BG214","v":0},{"$f":"O_FinStats!BH214","v":0},{"$f":"O_FinStats!BI214","v":0},{"$f":"O_FinStats!BJ214","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E452","v":"NERL PV of Leases"},{"$f":"'I_Series NERL'!F452","v":0},{"$f":"'I_Series NERL'!G452","v":"£'000 "},{"$f":"'I_Series NERL'!H452","v":"Nominal"},{"$f":"'I_Series NERL'!I452","v":0},{"$f":"'I_Series NERL'!J452","v":"NATS Financial Model V15.33_Board_NR23_CAA_Final - withMOD, Ratios tab, row 723"},null,{"$f":"'I_Series NERL'!L452","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y452","v":0},null,{"$f":"'I_Series NERL'!AA452","v":0},{"$f":"'I_Series NERL'!AB452","v":-1815},{"$f":"'I_Series NERL'!AC452","v":-1637},{"$f":"'I_Series NERL'!AD452","v":-1454},{"$f":"'I_Series NERL'!AE452","v":-1265},{"$f":"'I_Series NERL'!AF452","v":-1070},{"$f":"'I_Series NERL'!AG452","v":-869},{"$f":"'I_Series NERL'!AH452","v":-662},{"$f":"'I_Series NERL'!AI452","v":-448},{"$f":"'I_Series NERL'!AJ452","v":-227},{"$f":"'I_Series NERL'!AK452","v":0},{"$f":"'I_Series NERL'!AL452","v":0},{"$f":"'I_Series NERL'!AM452","v":0},{"$f":"'I_Series NERL'!AN452","v":0},{"$f":"'I_Series NERL'!AO452","v":0},{"$f":"'I_Series NERL'!AP452","v":0},{"$f":"'I_Series NERL'!AQ452","v":0},{"$f":"'I_Series NERL'!AR452","v":0},{"$f":"'I_Series NERL'!AS452","v":0},{"$f":"'I_Series NERL'!AT452","v":0},{"$f":"'I_Series NERL'!AU452","v":0},{"$f":"'I_Series NERL'!AV452","v":0},{"$f":"'I_Series NERL'!AW452","v":0},{"$f":"'I_Series NERL'!AX452","v":0},{"$f":"'I_Series NERL'!AY452","v":0},{"$f":"'I_Series NERL'!AZ452","v":0},{"$f":"'I_Series NERL'!BA452","v":0},{"$f":"'I_Series NERL'!BB452","v":0},{"$f":"'I_Series NERL'!BC452","v":0},{"$f":"'I_Series NERL'!BD452","v":0},{"$f":"'I_Series NERL'!BE452","v":0},{"$f":"'I_Series NERL'!BF452","v":0},{"$f":"'I_Series NERL'!BG452","v":0},{"$f":"'I_Series NERL'!BH452","v":0},{"$f":"'I_Series NERL'!BI452","v":0},{"$f":"'I_Series NERL'!BJ452","v":0}]
[null,null,null,null,"Net Debt (NERL Method)",null,"£'000","Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA542:AA549)","v":-707878.25194813474},{"$f":"SUM(AB542:AB549)","v":-555648.97424696758},-497421.80428102094,-468701.54044316802,-497059.54388582928,-678577.62051823444,-951071.12210927357,-1223781.9173899456,-1138320.11549576,-1009119.5856853629,-853217.47422903264,-684560.37968903256,-508691.82783903275,-1048313.3719890327,-1048313.3719890327,-1048313.3719890327,-993494.41595566843,-932179.37128197378,-989328.64100490627,-1186408.8232017709,-1251518.1806673761,-1318602.1145285522,-1387733.5063657435,-1458571.3324191193,-1531258.8421831178,-1608527.2828451814,-1690902.6047350774,-1778665.6211014329,-1871571.7675482403,-1969887.9549108464,-2073912.1132552433,-2183999.4604607392,-2300490.8804101129,-2423758.9655273147,-2554197.9945057617,-2692225.193379899]
[]
[null,null,null,null,{"$f":"E526","v":"Net Debt (PCM Original, with PV of Leases)/RAB"},null,{"$f":"G526","v":"ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y526","v":0},null,{"$f":"AA526","v":0.41716915945219574},0.30962415488865075,0.20712329896031514,0.1729594478086732,0.19077844728785881,0.39293548867088207,0.50543640189837902,0.53307683211381696,0.50103396732009986,0.47122604807384061,{"$f":"AK526","v":0.40152086754118688},0.31624015857096643,0.21698861374406983,0.77334737621763294,0.98473591508483194,1.3020266495993547,1.9004319769117395,3.8251502709888876,8.8644599735001037,1143.0403044763179,-12.525268231864356,-6.8314401193010488,-4.9604997456301501,-4.093561389168924,-3.6442473601352514,-3.4221242160813188,-3.3439203090112173,-3.379961804230688,-3.4148885552524666,-3.4553141922748516,-3.4987258181058731,-3.5452644553255754,-3.5947931208743609,-3.6472842363242468,-3.7027201485329613,-3.761092168959312]
[null,null,null,null,{"$f":"E539 & \"/RAB\"","v":"Net Debt (all liabilities)/RAB"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA539 / SUM(AA499:AA500) * SignSwitch","v":0.71071297091658658},0.7263225628614739,0.48959845760184362,0.46122564189119036,0.53693043154168096,0.59226104162114834,0.66153282442865136,0.65163217925514327,0.61986764547216322,0.59737411051648648,0.53053431611990109,0.4481555982447164,0.35226987948088584,0.94915179989068255,1.2014013031407591,1.5833578945468862,2.3304275440622648,4.7615000422636813,10.880516666619361,1351.9280799224812,-14.674712811691327,-7.9345015092672684,-5.7154897064093007,-4.6819943878784347,-4.1398450598035028,-3.8622831052589026,-3.7505196351109138,-3.7683347493672725,-3.785681433382301,-3.8098500464840175,-3.8379636792773315,-3.8700999339859301,-3.9060438696092352,-3.9457049631100163,-3.9890088753845983,-4.0358957309416716]
[]
[null,null,null,null,{"$f":"E511","v":"Net Debt (PCM Original)"},null,{"$f":"G511","v":"£'000 "},"Nominal",{"$f":"I511","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,483013.56011712516,327496.21990390366,211824.53749999992,175762.33121504795,241711.82707168267,550649.04436339706,821555.13268148561,1088553.8634076901,998199.22383566468,863562.98098218453,701839.25153186219,527022.60801435937,344922.23277517653,878326.68889380782,872007.57944130781,868589.05700380786,810181.18833003263,748866.14365633798,806015.41337927047,1003095.5955761352,1068204.9530417405,1135288.8869029165,1204420.2787401078,1275258.1047934836,1347945.6145574818,1425214.0552195457,1507589.3771094414,1595352.3934757973,1688258.5399226043,1786574.7272852105,1890598.8856296074,2000686.2328351035,2117177.652784477,2240445.7379016792,2370884.7668801257,2508911.9657542631]
[null,null,null,null,{"$f":"E539","v":"Net Debt (all liabilities)"},null,{"$f":"G539","v":"£'000"},"Nominal",{"$f":"I539","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-820349.9698981347,-768147.93069993437,-500686.25721534312,-468701.121658216,-545092.74595751194,-738962.27051823447,-1004868.3603071214,-1271867.0910333255,-1181512.4514613003,-1046876.2086078202,-885152.47915749764,-710335.83563999494,-528235.4604008121,-1061639.9165194435,-1055320.8070669435,-1051902.2846294434,-993494.41595566843,-932179.37128197378,-989328.64100490627,-1186408.8232017709,-1251518.1806673761,-1318602.1145285522,-1387733.5063657435,-1458571.3324191193,-1531258.8421831178,-1608527.2828451814,-1690902.6047350774,-1778665.6211014329,-1871571.7675482403,-1969887.9549108464,-2073912.1132552433,-2183999.4604607392,-2300490.8804101129,-2423758.9655273147,-2554197.9945057617,-2692225.193379899]
[null,null,null,null,{"$f":"E550","v":"Net Debt (NERL Method)"},null,{"$f":"G550","v":"£'000"},"Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-707878.25194813474,-555648.97424696758,-497421.80428102094,-468701.54044316802,-497059.54388582928,-678577.62051823444,-951071.12210927357,-1223781.9173899456,-1138320.11549576,-1009119.5856853629,-853217.47422903264,-684560.37968903256,-508691.82783903275,-1048313.3719890327,-1048313.3719890327,-1048313.3719890327,-993494.41595566843,-932179.37128197378,-989328.64100490627,-1186408.8232017709,-1251518.1806673761,-1318602.1145285522,-1387733.5063657435,-1458571.3324191193,-1531258.8421831178,-1608527.2828451814,-1690902.6047350774,-1778665.6211014329,-1871571.7675482403,-1969887.9549108464,-2073912.1132552433,-2183999.4604607392,-2300490.8804101129,-2423758.9655273147,-2554197.9945057617,-2692225.193379899]
[null,null,null,"Net Debt - Pre Interest"]
[null,null,null,null,{"$f":"E$503","v":"Pre 2020 Debt c/f"},0,"£'000 ","Nominal","BS",0,null,{"$f":"L$503","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$503","v":0},null,{"$f":"AA$503","v":-584291.46290541405},-461841.67499999999,-393064.2,-347513.1,-600195.15,-707538.14436339703,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512]
[null,null,null,null,{"$f":"E$506","v":"Synthetic index-linked debt c/f"},0,"£'000 ","Nominal",{"$f":"I$506","v":0},{"$f":"J$506","v":0},null,{"$f":"L$506","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$506","v":0},null,{"$f":"AA$506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$507","v":"Accrued Notional Principal Outstanding on Existing Swaps"},0,"£'000 ","Nominal",0,0,null,{"$f":"L$507","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$507","v":0},null,{"$f":"AA$507","v":0},0,0,0,0,-97656.25,-50803.348068340107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E618","v":"Retained cash balance (ex. Interest payments/tax)"},0,"£'000 ","Nominal",0,0,null,{"$f":"L618","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y618","v":-25270645.683020405},null,{"$f":"AA618","v":97137.4258927747},188525.27774609631,238248.48749999999,235778.7,466271.97499999998,339223.22499999998,64507.544810725289,-95963.02263317068,-11035.748955297371,110525.04521333541,293685.01761644508,480478.70299517451,674783.31794756907,839866.2874916899,152980.46272895765,136327.69248604769,-584204.83798877907,-709246.17770969833,-769462.98031387303,-831181.51411223866,-1035026.9228445421,-1102927.2532101949,-1172821.4420836202,-1245238.773800716,-1319472.415478514,-1395499.493961035,-1476536.0463065892,-1562855.7061265542,-1654166.7666721137,-1750792.15160256,-1853026.6183581871,-1961219.7200267082,-2075706.5753307091,-2196853.4041455472,-2325047.7134966175,-2460699.5602919557]
[null,null,null,null,"Net debt (Pre Interest/Pre Tax)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA574:BJ574)","v":37773000.344259471},null,{"$f":"(SUM(AA566:AA571) - AA572 + AA573) * SignSwitch","v":487154.03701263934},275131.39725390368,156452.71250000002,113188.39999999997,135188.17500000005,467041.16936339706,742164.94762101187,1011625.1669965677,926483.89331869443,804702.09915006161,621315.12674695195,434521.44136822253,240216.82641582796,75133.856871707132,762019.68163443939,778672.45187734929,749204.9823521761,714246.32207309536,774463.12467727007,836181.65847563569,1040027.0672079391,1107927.3975735919,1177821.5864470173,1250238.9181641131,1324472.5598419111,1400499.6383244321,1481536.1906699862,1567855.8504899512,1659166.9110355107,1755792.295965957,1858026.7627215842,1966219.8643901052,2080706.7196941061,2201853.548508944,2330047.8578600148,2465699.704655353]
[null,null,"Cashflow ex. Interest/Tax"]
[]
[]
[null,null,null,null,"Calculated in C_Financing"]
[null,null,null,null,{"$f":"E$718","v":"Repayment Pre 2020 Debt"},0,"£'000","Nominal",0,0,null,{"$f":"L$718","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$718","v":0},null,{"$f":"AA$718","v":-73184.5},{"$f":"AB$718","v":-106725},-28475,-14475,-5609.3875000000044,3077.6332010596707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$723","v":"Net Settlement to Counterparty on Existing Swap"},0,"£'000","Nominal",0,0,null,{"$f":"L$723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$723","v":0},null,{"$f":"AA$723","v":-43.478247716031788},{"$f":"AB$723","v":-188.40574010280443},-231.8839878188362,-231.8839878188362,-4778.8076721999078,-7080.9718114517409,-50803.348068340107,-56688.763254399179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$738","v":"Post 2020 Debt Drawdowns (Fixed)"},0,"£'000","Nominal",0,0,null,{"$f":"L$738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$738","v":0},null,{"$f":"AA$738","v":36975},{"$f":"AB$738","v":13600},2150,0,296250.00000000012,98750.000000000029,750000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$743","v":"Post 2020 Debt Repayments (Fixed)"},0,"£'000","Nominal",0,0,null,{"$f":"L$743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$743","v":0},null,{"$f":"AA$743","v":0},{"$f":"AB$743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-750000,-160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"O_FinStats!E284","v":"Post 2020 Debt Interest"},{"$f":"O_FinStats!F284","v":0},{"$f":"O_FinStats!G284","v":"£'000"},{"$f":"O_FinStats!H284","v":"Nominal"},"Excluded",{"$f":"O_FinStats!J284","v":0},null,{"$f":"O_FinStats!L284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y284","v":0}]
[null,null,null,null,{"$f":"C_OtherFin!E$38","v":"Cash Movement for Other Liabilities"},{"$f":"C_OtherFin!F$38","v":0},{"$f":"C_OtherFin!G$38","v":"£'000"},{"$f":"C_OtherFin!H$38","v":"Nominal"},{"$f":"C_OtherFin!I$38","v":"Dr Cash Cr Liability"},{"$f":"C_OtherFin!J$38","v":0},null,{"$f":"C_OtherFin!L$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y$38","v":0},null,{"$f":"C_OtherFin!AA$38","v":0},{"$f":"C_OtherFin!AB$38","v":0},{"$f":"C_OtherFin!AC$38","v":0},{"$f":"C_OtherFin!AD$38","v":0},{"$f":"C_OtherFin!AE$38","v":0},{"$f":"C_OtherFin!AF$38","v":0},{"$f":"C_OtherFin!AG$38","v":0},{"$f":"C_OtherFin!AH$38","v":0},{"$f":"C_OtherFin!AI$38","v":0},{"$f":"C_OtherFin!AJ$38","v":0},{"$f":"C_OtherFin!AK$38","v":0},{"$f":"C_OtherFin!AL$38","v":0},{"$f":"C_OtherFin!AM$38","v":0},{"$f":"C_OtherFin!AN$38","v":0},{"$f":"C_OtherFin!AO$38","v":0},{"$f":"C_OtherFin!AP$38","v":0},{"$f":"C_OtherFin!AQ$38","v":0},{"$f":"C_OtherFin!AR$38","v":0},{"$f":"C_OtherFin!AS$38","v":0},{"$f":"C_OtherFin!AT$38","v":0},{"$f":"C_OtherFin!AU$38","v":0},{"$f":"C_OtherFin!AV$38","v":0},{"$f":"C_OtherFin!AW$38","v":0},{"$f":"C_OtherFin!AX$38","v":0},{"$f":"C_OtherFin!AY$38","v":0},{"$f":"C_OtherFin!AZ$38","v":0},{"$f":"C_OtherFin!BA$38","v":0},{"$f":"C_OtherFin!BB$38","v":0},{"$f":"C_OtherFin!BC$38","v":0},{"$f":"C_OtherFin!BD$38","v":0},{"$f":"C_OtherFin!BE$38","v":0},{"$f":"C_OtherFin!BF$38","v":0},{"$f":"C_OtherFin!BG$38","v":0},{"$f":"C_OtherFin!BH$38","v":0},{"$f":"C_OtherFin!BI$38","v":0},{"$f":"C_OtherFin!BJ$38","v":0}]
[null,null,null,null,{"$f":"E$42","v":"RCF Commitment Fee NEG"},0,"£'000 ","Nominal","PL & CF",0,null,{"$f":"L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$42","v":-13484.479380803568},null,{"$f":"AA$42","v":1135.5910265143609},{"$f":"AB$42","v":-57.694958036130402},-912.5881798381821,-1269.5537682171605,-606.57855623858802,528.54707441796313,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099]
[null,null,null,null,{"$f":"E$492","v":"Finance Lease Liability payments"},0,"£'000 ","Nominal","CF",0,null,{"$f":"L$492","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$492","v":-78838.100320958241},null,{"$f":"AA$492","v":0},{"$f":"AB$492","v":0},0,0,0,0,-9861.1443021521191,-8652.3764643602408,-7544.1963600086601,-7838.7298413601238,-7947.7991401150211,-7756.2992239258674,-7520.596186731178,-7194.2696594576264,-6985.4366790205386,-3768.8941913955368,-3768.3582724313324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Fin_Synth!E$368","v":"Total synthetic index-linked debt accretion repayments"},{"$f":"C_Fin_Synth!F$368","v":0},{"$f":"C_Fin_Synth!G$368","v":"£'000 "},{"$f":"C_Fin_Synth!H$368","v":"Nominal"},{"$f":"C_Fin_Synth!I$368","v":0},{"$f":"C_Fin_Synth!J$368","v":0},null,{"$f":"C_Fin_Synth!L$368","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y$368","v":0},null,{"$f":"C_Fin_Synth!AA$368","v":0},{"$f":"C_Fin_Synth!AB$368","v":0},{"$f":"C_Fin_Synth!AC$368","v":0},{"$f":"C_Fin_Synth!AD$368","v":0},{"$f":"C_Fin_Synth!AE$368","v":0},{"$f":"C_Fin_Synth!AF$368","v":0},{"$f":"C_Fin_Synth!AG$368","v":0},{"$f":"C_Fin_Synth!AH$368","v":0},{"$f":"C_Fin_Synth!AI$368","v":0},{"$f":"C_Fin_Synth!AJ$368","v":0},{"$f":"C_Fin_Synth!AK$368","v":0},{"$f":"C_Fin_Synth!AL$368","v":0},{"$f":"C_Fin_Synth!AM$368","v":0},{"$f":"C_Fin_Synth!AN$368","v":0},{"$f":"C_Fin_Synth!AO$368","v":0},{"$f":"C_Fin_Synth!AP$368","v":0},{"$f":"C_Fin_Synth!AQ$368","v":0},{"$f":"C_Fin_Synth!AR$368","v":0},{"$f":"C_Fin_Synth!AS$368","v":0},{"$f":"C_Fin_Synth!AT$368","v":0},{"$f":"C_Fin_Synth!AU$368","v":0},{"$f":"C_Fin_Synth!AV$368","v":0},{"$f":"C_Fin_Synth!AW$368","v":0},{"$f":"C_Fin_Synth!AX$368","v":0},{"$f":"C_Fin_Synth!AY$368","v":0},{"$f":"C_Fin_Synth!AZ$368","v":0},{"$f":"C_Fin_Synth!BA$368","v":0},{"$f":"C_Fin_Synth!BB$368","v":0},{"$f":"C_Fin_Synth!BC$368","v":0},{"$f":"C_Fin_Synth!BD$368","v":0},{"$f":"C_Fin_Synth!BE$368","v":0},{"$f":"C_Fin_Synth!BF$368","v":0},{"$f":"C_Fin_Synth!BG$368","v":0},{"$f":"C_Fin_Synth!BH$368","v":0},{"$f":"C_Fin_Synth!BI$368","v":0},{"$f":"C_Fin_Synth!BJ$368","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E292","v":"Synthetic index-linked Accretion Interest Paid"},{"$f":"O_FinStats!F292","v":0},{"$f":"O_FinStats!G292","v":"£'000 "},{"$f":"O_FinStats!H292","v":"Nominal"},"Excluded",{"$f":"O_FinStats!J292","v":0},null,{"$f":"O_FinStats!L292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y292","v":0}]
[null,null,null,null,{"$f":"C_Fin_Synth!E$154","v":"Synthetic index-linked debt repayments"},{"$f":"C_Fin_Synth!F$154","v":0},{"$f":"C_Fin_Synth!G$154","v":"£'000 "},{"$f":"C_Fin_Synth!H$154","v":"Nominal"},{"$f":"C_Fin_Synth!I$154","v":0},{"$f":"C_Fin_Synth!J$154","v":0},null,{"$f":"C_Fin_Synth!L$154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y$154","v":0},null,{"$f":"C_Fin_Synth!AA$154","v":0},{"$f":"C_Fin_Synth!AB$154","v":0},{"$f":"C_Fin_Synth!AC$154","v":0},{"$f":"C_Fin_Synth!AD$154","v":0},{"$f":"C_Fin_Synth!AE$154","v":0},{"$f":"C_Fin_Synth!AF$154","v":0},{"$f":"C_Fin_Synth!AG$154","v":0},{"$f":"C_Fin_Synth!AH$154","v":0},{"$f":"C_Fin_Synth!AI$154","v":0},{"$f":"C_Fin_Synth!AJ$154","v":0},{"$f":"C_Fin_Synth!AK$154","v":0},{"$f":"C_Fin_Synth!AL$154","v":0},{"$f":"C_Fin_Synth!AM$154","v":0},{"$f":"C_Fin_Synth!AN$154","v":0},{"$f":"C_Fin_Synth!AO$154","v":0},{"$f":"C_Fin_Synth!AP$154","v":0},{"$f":"C_Fin_Synth!AQ$154","v":0},{"$f":"C_Fin_Synth!AR$154","v":0},{"$f":"C_Fin_Synth!AS$154","v":0},{"$f":"C_Fin_Synth!AT$154","v":0},{"$f":"C_Fin_Synth!AU$154","v":0},{"$f":"C_Fin_Synth!AV$154","v":0},{"$f":"C_Fin_Synth!AW$154","v":0},{"$f":"C_Fin_Synth!AX$154","v":0},{"$f":"C_Fin_Synth!AY$154","v":0},{"$f":"C_Fin_Synth!AZ$154","v":0},{"$f":"C_Fin_Synth!BA$154","v":0},{"$f":"C_Fin_Synth!BB$154","v":0},{"$f":"C_Fin_Synth!BC$154","v":0},{"$f":"C_Fin_Synth!BD$154","v":0},{"$f":"C_Fin_Synth!BE$154","v":0},{"$f":"C_Fin_Synth!BF$154","v":0},{"$f":"C_Fin_Synth!BG$154","v":0},{"$f":"C_Fin_Synth!BH$154","v":0},{"$f":"C_Fin_Synth!BI$154","v":0},{"$f":"C_Fin_Synth!BJ$154","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E296","v":"Synthetic index-linked debt interest paid"},{"$f":"O_FinStats!F296","v":0},{"$f":"O_FinStats!G296","v":"£'000 "},{"$f":"O_FinStats!H296","v":"Nominal"},"Excluded",{"$f":"O_FinStats!J296","v":0},null,{"$f":"O_FinStats!L296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y296","v":0}]
[null,null,null,null,"Calculated in C_Financing"]
[null,null,null,null,{"$f":"E$758","v":"Share Capital Injection/(Redemption)"},0,"£'000","Nominal",0,0,null,{"$f":"L$758","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$758","v":0},null,{"$f":"AA$758","v":0},{"$f":"AB$758","v":0},0,0,0,64797.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow (ex. Interest/tax)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA610:BJ610)","v":-184874.6684423644},null,{"$f":"SUM(AA$579:AA$609)","v":97137.4258927747},85756.907007807473,102045.70975390371,52891.462500000038,293067.62499999994,-68558.300000000076,-251492.45518927471,-134877.62058127005,113770.79644561559,150083.7887200627,204264.23131277534,235382.80523517448,261030.32564756885,250244.74334168999,102980.46272895766,86327.692486047701,-634204.83798877907,-64065.133743062768,-25596.981020932086,-30166.245096365259,-36931.471631803921,-39722.444531851339,-42532.699544100717,-45818.639424005334,-49214.455048427546,-52554.023766950129,-56322.135450440474,-60266.473380509662,-63814.517559713531,-67533.756043352725,-71452.035436373641,-75620.978760497805,-80020.486859002645,-84675.895724466842,-89602.119958335505,-94814.93777522679]
[]
[null,null,null,null,"Retained cash balance b/f",null,{"$f":"G613","v":"£'000 "},{"$f":"H613","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA614:BJ614)","v":-25085771.014578041},null,{"$f":"Z613","v":0},{"$f":"AA613","v":102768.37073828882},136202.77774609628,182887.23749999999,173204.35000000003,407781.52500000002,316000,38914.59794809937,-124806.54540091296,-39558.743506727289,89420.786303669753,245095.89776000002,413752.99230000016,589621.54414999997,50000,50000,50000,-645181.0439666356,-743865.99929294095,-801015.26901587343,-998095.45121273817,-1063204.8086783434,-1130288.7425395194,-1199420.1343767107,-1270257.9604300866,-1342945.4701940848,-1420213.9108561487,-1502589.2327460444,-1590352.2491124002,-1683258.3955592073,-1781574.5829218135,-1885598.7412662103,-1995686.0884717065,-2112177.5084210802,-2235445.593538282,-2365884.6225167289]
[]
[null,null,null,null,{"$f":"E614","v":"Retained cash balance b/f"},null,{"$f":"G614","v":"£'000 "},{"$f":"H614","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y614","v":-25085771.014578041},null,{"$f":"AA614","v":0},102768.37073828882,136202.77774609628,182887.23749999999,173204.35000000003,407781.52500000002,316000,38914.59794809937,-124806.54540091296,-39558.743506727289,89420.786303669753,245095.89776000002,413752.99230000016,589621.54414999997,50000,50000,50000,-645181.0439666356,-743865.99929294095,-801015.26901587343,-998095.45121273817,-1063204.8086783434,-1130288.7425395194,-1199420.1343767107,-1270257.9604300866,-1342945.4701940848,-1420213.9108561487,-1502589.2327460444,-1590352.2491124002,-1683258.3955592073,-1781574.5829218135,-1885598.7412662103,-1995686.0884717065,-2112177.5084210802,-2235445.593538282,-2365884.6225167289]
[null,null,null,null,"Retained cash balance (ex. Interest payments/tax)",null,{"$f":"G614","v":"£'000 "},{"$f":"H614","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y616:Y617)","v":-25270645.683020405},null,{"$f":"SUM(AA616:AA617)","v":97137.4258927747},{"$f":"SUM(AB616:AB617)","v":188525.27774609631},238248.48749999999,235778.7,466271.97499999998,339223.22499999998,64507.544810725289,-95963.02263317068,-11035.748955297371,110525.04521333541,293685.01761644508,480478.70299517451,674783.31794756907,839866.2874916899,152980.46272895765,136327.69248604769,-584204.83798877907,-709246.17770969833,-769462.98031387303,-831181.51411223866,-1035026.9228445421,-1102927.2532101949,-1172821.4420836202,-1245238.773800716,-1319472.415478514,-1395499.493961035,-1476536.0463065892,-1562855.7061265542,-1654166.7666721137,-1750792.15160256,-1853026.6183581871,-1961219.7200267082,-2075706.5753307091,-2196853.4041455472,-2325047.7134966175,-2460699.5602919557]
[]
[null,null,null,"Actuals & Forecast Values"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$1041","v":"For Working Capital Calcs Received"},null,{"$f":"C_RevCost_UKATS!G$1041","v":"£'000 "},{"$f":"C_RevCost_UKATS!H$1041","v":"Nominal"},{"$f":"C_RevCost_UKATS!I$1041","v":"CF"},{"$f":"C_RevCost_UKATS!J$1041","v":0},null,{"$f":"C_RevCost_UKATS!L$1041","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$1041","v":9100702.9791525733},null,{"$f":"C_RevCost_UKATS!AA$1041","v":605994.21402874449},{"$f":"C_RevCost_UKATS!AB$1041","v":752510.4733806341},{"$f":"C_RevCost_UKATS!AC$1041","v":755516.24058356322},{"$f":"C_RevCost_UKATS!AD$1041","v":724342.26718848734},{"$f":"C_RevCost_UKATS!AE$1041","v":721530.4893109051},{"$f":"C_RevCost_UKATS!AF$1041","v":348566.26192677574},{"$f":"C_RevCost_UKATS!AG$1041","v":462673.90674260625},{"$f":"C_RevCost_UKATS!AH$1041","v":456905.98544094677},{"$f":"C_RevCost_UKATS!AI$1041","v":718313.09805228177},{"$f":"C_RevCost_UKATS!AJ$1041","v":806643.63567066041},{"$f":"C_RevCost_UKATS!AK$1041","v":833198.2178076664},{"$f":"C_RevCost_UKATS!AL$1041","v":860125.72297948459},{"$f":"C_RevCost_UKATS!AM$1041","v":887652.05655207357},{"$f":"C_RevCost_UKATS!AN$1041","v":142489.41603070218},{"$f":"C_RevCost_UKATS!AO$1041","v":7506.4672508903213},{"$f":"C_RevCost_UKATS!AP$1041","v":5981.2162689524848},{"$f":"C_RevCost_UKATS!AQ$1041","v":5587.3027723476334},{"$f":"C_RevCost_UKATS!AR$1041","v":5170.5205853704474},{"$f":"C_RevCost_UKATS!AS$1041","v":1795.2727004583696},{"$f":"C_RevCost_UKATS!AT$1041","v":-493.52766095605028},{"$f":"C_RevCost_UKATS!AU$1041","v":-782.30783246943292},{"$f":"C_RevCost_UKATS!AV$1041","v":-462.09297057511299},{"$f":"C_RevCost_UKATS!AW$1041","v":-61.85765697946642},{"$f":"C_RevCost_UKATS!AX$1041","v":-3.6149798990116373E-13},{"$f":"C_RevCost_UKATS!AY$1041","v":-3.6812875755159803E-13},{"$f":"C_RevCost_UKATS!AZ$1041","v":-3.7844379288342917E-13},{"$f":"C_RevCost_UKATS!BA$1041","v":-3.8904785739788801E-13},{"$f":"C_RevCost_UKATS!BB$1041","v":-3.9994904974570364E-13},{"$f":"C_RevCost_UKATS!BC$1041","v":-4.1115569550328476E-13},{"$f":"C_RevCost_UKATS!BD$1041","v":-4.2267635353121822E-13},{"$f":"C_RevCost_UKATS!BE$1041","v":-5.0118239034428079E-13},{"$f":"C_RevCost_UKATS!BF$1041","v":-4.4856304504664832E-13},{"$f":"C_RevCost_UKATS!BG$1041","v":-4.6113186387238588E-13},{"$f":"C_RevCost_UKATS!BH$1041","v":-4.7405286330778056E-13},{"$f":"C_RevCost_UKATS!BI$1041","v":-4.8733591151813417E-13},{"$f":"C_RevCost_UKATS!BJ$1041","v":-5.0099115317655049E-13}]
[null,null,null,null,{"$f":"E625","v":"For Working Capital Calcs Received"},null,{"$f":"G625","v":"£'000 "},"Nominal",{"$f":"I625","v":"CF"},{"$f":"J625","v":0},null,{"$f":"L625","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y625","v":9100702.9791525733},null,{"$f":"IF(AA$623 = 1, AA624, AA625)","v":723837.98158749996},{"$f":"IF(AB$623 = 1, AB624, AB625)","v":735286.5152149999},744947.3470825,737141.24074500042,736608.56143500004,699974.00007750001,462673.90674260625,456905.98544094677,718313.09805228177,806643.63567066041,833198.2178076664,860125.72297948459,887652.05655207357,142489.41603070218,7506.4672508903213,5981.2162689524848,5587.3027723476334,5170.5205853704474,1795.2727004583696,-493.52766095605028,-782.30783246943292,-462.09297057511299,-61.85765697946642,-3.6149798990116373E-13,-3.6812875755159803E-13,-3.7844379288342917E-13,-3.8904785739788801E-13,-3.9994904974570364E-13,-4.1115569550328476E-13,-4.2267635353121822E-13,-5.0118239034428079E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[null,null,null,null,"RP3 TRS Revenues Received - Actual"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$1068","v":"RP3 TRS Revenues Received"},null,{"$f":"C_RevCost_UKATS!G$1068","v":"£'000 "},{"$f":"C_RevCost_UKATS!H$1068","v":"Nominal"},{"$f":"C_RevCost_UKATS!I$1068","v":"CF"},{"$f":"C_RevCost_UKATS!J$1068","v":0},null,{"$f":"C_RevCost_UKATS!L$1068","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$1068","v":1016564.7498230938},null,{"$f":"C_RevCost_UKATS!AA$1068","v":0},{"$f":"C_RevCost_UKATS!AB$1068","v":0},{"$f":"C_RevCost_UKATS!AC$1068","v":0},{"$f":"C_RevCost_UKATS!AD$1068","v":0},{"$f":"C_RevCost_UKATS!AE$1068","v":0},{"$f":"C_RevCost_UKATS!AF$1068","v":0},{"$f":"C_RevCost_UKATS!AG$1068","v":0},{"$f":"C_RevCost_UKATS!AH$1068","v":0},{"$f":"C_RevCost_UKATS!AI$1068","v":92149.110734223854},{"$f":"C_RevCost_UKATS!AJ$1068","v":93281.778975170528},{"$f":"C_RevCost_UKATS!AK$1068","v":94279.116282038813},{"$f":"C_RevCost_UKATS!AL$1068","v":96589.480023528173},{"$f":"C_RevCost_UKATS!AM$1068","v":99476.621168376485},{"$f":"C_RevCost_UKATS!AN$1068","v":102263.97434574718},{"$f":"C_RevCost_UKATS!AO$1068","v":105129.42967057873},{"$f":"C_RevCost_UKATS!AP$1068","v":108075.17557937335},{"$f":"C_RevCost_UKATS!AQ$1068","v":111103.46182902563},{"$f":"C_RevCost_UKATS!AR$1068","v":114216.60121503111},{"$f":"C_RevCost_UKATS!AS$1068","v":0},{"$f":"C_RevCost_UKATS!AT$1068","v":0},{"$f":"C_RevCost_UKATS!AU$1068","v":0},{"$f":"C_RevCost_UKATS!AV$1068","v":0},{"$f":"C_RevCost_UKATS!AW$1068","v":0},{"$f":"C_RevCost_UKATS!AX$1068","v":0},{"$f":"C_RevCost_UKATS!AY$1068","v":0},{"$f":"C_RevCost_UKATS!AZ$1068","v":0},{"$f":"C_RevCost_UKATS!BA$1068","v":0},{"$f":"C_RevCost_UKATS!BB$1068","v":0},{"$f":"C_RevCost_UKATS!BC$1068","v":0},{"$f":"C_RevCost_UKATS!BD$1068","v":0},{"$f":"C_RevCost_UKATS!BE$1068","v":0},{"$f":"C_RevCost_UKATS!BF$1068","v":0},{"$f":"C_RevCost_UKATS!BG$1068","v":0},{"$f":"C_RevCost_UKATS!BH$1068","v":0},{"$f":"C_RevCost_UKATS!BI$1068","v":0},{"$f":"C_RevCost_UKATS!BJ$1068","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"E635","v":"Oceanic Revenue Received"},null,"£'000","Nominal","Two actual rows and combined intow one output row, so the logic in this row is different to the rest of the block/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$633 = 1, AA634, AA635)","v":0},{"$f":"IF(AB$633 = 1, AB634, AB635)","v":0},{"$f":"IF(AC$633 = 1, AC634, AC635)","v":0},0,0,0,23142.917447159074,37460.57605579411,56368.138451045023,61408.121576011406,51358.249005015205,52143.327534767544,52620.951796838417,6346.2793637825098,3481.7820503991111,3474.6711910378999,3032.829082925914,3015.0596158479448,3022.4596509740431,3027.9667258725913,4434.7276498219017,3927.9141865043762,3400.7812151063931,2818.2393517099649,2255.9367694227808,1573.868441460128,896.49438445233852,247.1693299789757,209.64580542934343,206.65317966241608,221.02128114576766,213.04429079745853,217.03008051247062,221.27801302322763,225.77718384262278,230.52052608922671]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1196","v":"Trade Creditors - Cash Paid"},null,{"$f":"C_RevCost_UKATS!G1196","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1196","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1196","v":"CF"},{"$f":"C_RevCost_UKATS!J1196","v":0},null,{"$f":"C_RevCost_UKATS!L1196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1196","v":4348463.6742980685},null,{"$f":"C_RevCost_UKATS!AA1196","v":0},{"$f":"C_RevCost_UKATS!AB1196","v":70131.837625698157},{"$f":"C_RevCost_UKATS!AC1196","v":86282.733508483565},{"$f":"C_RevCost_UKATS!AD1196","v":90486.977380078257},{"$f":"C_RevCost_UKATS!AE1196","v":70565.262251596141},{"$f":"C_RevCost_UKATS!AF1196","v":68269.034446381542},{"$f":"C_RevCost_UKATS!AG1196","v":442720.24437488092},{"$f":"C_RevCost_UKATS!AH1196","v":505380.29975161032},{"$f":"C_RevCost_UKATS!AI1196","v":595853.91836292087},{"$f":"C_RevCost_UKATS!AJ1196","v":611749.28142027673},{"$f":"C_RevCost_UKATS!AK1196","v":586920.41107911861},{"$f":"C_RevCost_UKATS!AL1196","v":582181.14600002929},{"$f":"C_RevCost_UKATS!AM1196","v":588803.71919912647},{"$f":"C_RevCost_UKATS!AN1196","v":49118.808897867566},{"$f":"C_RevCost_UKATS!AO1196","v":0},{"$f":"C_RevCost_UKATS!AP1196","v":0},{"$f":"C_RevCost_UKATS!AQ1196","v":0},{"$f":"C_RevCost_UKATS!AR1196","v":0},{"$f":"C_RevCost_UKATS!AS1196","v":0},{"$f":"C_RevCost_UKATS!AT1196","v":0},{"$f":"C_RevCost_UKATS!AU1196","v":0},{"$f":"C_RevCost_UKATS!AV1196","v":0},{"$f":"C_RevCost_UKATS!AW1196","v":0},{"$f":"C_RevCost_UKATS!AX1196","v":0},{"$f":"C_RevCost_UKATS!AY1196","v":0},{"$f":"C_RevCost_UKATS!AZ1196","v":0},{"$f":"C_RevCost_UKATS!BA1196","v":0},{"$f":"C_RevCost_UKATS!BB1196","v":0},{"$f":"C_RevCost_UKATS!BC1196","v":0},{"$f":"C_RevCost_UKATS!BD1196","v":0},{"$f":"C_RevCost_UKATS!BE1196","v":0},{"$f":"C_RevCost_UKATS!BF1196","v":0},{"$f":"C_RevCost_UKATS!BG1196","v":0},{"$f":"C_RevCost_UKATS!BH1196","v":0},{"$f":"C_RevCost_UKATS!BI1196","v":0},{"$f":"C_RevCost_UKATS!BJ1196","v":0}]
[null,null,null,null,"UKATS - Opex Cash Movement",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$638 = 1, AA639, AA640 * SignSwitch)","v":-442162.33357009653},{"$f":"IF(AB$638 = 1, AB639, AB640 * SignSwitch)","v":-438228.76187721844},-448343.14559740614,-471735.60684934154,-506871.671060614,-478729.176951778,-442720.24437488092,-505380.29975161032,-595853.91836292087,-611749.28142027673,-586920.41107911861,-582181.14600002929,-588803.71919912647,-49118.808897867566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E179","v":"UKATS - movement in prepayments - Actual"},null,{"$f":"I_Actuals!G179","v":"£'000 "},{"$f":"I_Actuals!H179","v":"Nominal"},{"$f":"I_Actuals!I179","v":"Enter as negative."},{"$f":"I_Actuals!J179","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L179","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y179","v":37174.400193151429},null,{"$f":"I_Actuals!AA179","v":6196.0181924999961},{"$f":"I_Actuals!AB179","v":1059.1698707895011},{"$f":"I_Actuals!AC179","v":-2182.4542371929997},{"$f":"I_Actuals!AD179","v":-2275.0646185965006},{"$f":"I_Actuals!AE179","v":28861.774999999998},{"$f":"I_Actuals!AF179","v":5514.9559856514352},{"$f":"I_Actuals!AG179","v":0},{"$f":"I_Actuals!AH179","v":0},{"$f":"I_Actuals!AI179","v":0},{"$f":"I_Actuals!AJ179","v":0},{"$f":"I_Actuals!AK179","v":0},{"$f":"I_Actuals!AL179","v":0},{"$f":"I_Actuals!AM179","v":0},{"$f":"I_Actuals!AN179","v":0},{"$f":"I_Actuals!AO179","v":0},{"$f":"I_Actuals!AP179","v":0},{"$f":"I_Actuals!AQ179","v":0},{"$f":"I_Actuals!AR179","v":0},{"$f":"I_Actuals!AS179","v":0},{"$f":"I_Actuals!AT179","v":0},{"$f":"I_Actuals!AU179","v":0},{"$f":"I_Actuals!AV179","v":0},{"$f":"I_Actuals!AW179","v":0},{"$f":"I_Actuals!AX179","v":0},{"$f":"I_Actuals!AY179","v":0},{"$f":"I_Actuals!AZ179","v":0},{"$f":"I_Actuals!BA179","v":0},{"$f":"I_Actuals!BB179","v":0},{"$f":"I_Actuals!BC179","v":0},{"$f":"I_Actuals!BD179","v":0},{"$f":"I_Actuals!BE179","v":0},{"$f":"I_Actuals!BF179","v":0},{"$f":"I_Actuals!BG179","v":0},{"$f":"I_Actuals!BH179","v":0},{"$f":"I_Actuals!BI179","v":0},{"$f":"I_Actuals!BJ179","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$1089","v":"Prepayments - (Increase) / Decrease in period"},null,{"$f":"C_RevCost_UKATS!G$1089","v":"£'000 "},{"$f":"C_RevCost_UKATS!H$1089","v":"Nominal"},{"$f":"C_RevCost_UKATS!I$1089","v":"CF"},{"$f":"C_RevCost_UKATS!J$1089","v":0},null,{"$f":"C_RevCost_UKATS!L$1089","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$1089","v":0},null,{"$f":"C_RevCost_UKATS!AA$1089","v":0},{"$f":"C_RevCost_UKATS!AB$1089","v":0},{"$f":"C_RevCost_UKATS!AC$1089","v":0},{"$f":"C_RevCost_UKATS!AD$1089","v":0},{"$f":"C_RevCost_UKATS!AE$1089","v":0},{"$f":"C_RevCost_UKATS!AF$1089","v":0},{"$f":"C_RevCost_UKATS!AG$1089","v":-21424.366358302184},{"$f":"C_RevCost_UKATS!AH$1089","v":-8666.3548592712832},{"$f":"C_RevCost_UKATS!AI$1089","v":-8693.8801073338982},{"$f":"C_RevCost_UKATS!AJ$1089","v":-1213.5232901914205},{"$f":"C_RevCost_UKATS!AK$1089","v":2404.6427817663134},{"$f":"C_RevCost_UKATS!AL$1089","v":226.59979999631469},{"$f":"C_RevCost_UKATS!AM$1089","v":-642.72049446031451},{"$f":"C_RevCost_UKATS!AN$1089","v":50756.102527796473},{"$f":"C_RevCost_UKATS!AO$1089","v":0},{"$f":"C_RevCost_UKATS!AP$1089","v":0},{"$f":"C_RevCost_UKATS!AQ$1089","v":0},{"$f":"C_RevCost_UKATS!AR$1089","v":0},{"$f":"C_RevCost_UKATS!AS$1089","v":0},{"$f":"C_RevCost_UKATS!AT$1089","v":0},{"$f":"C_RevCost_UKATS!AU$1089","v":0},{"$f":"C_RevCost_UKATS!AV$1089","v":0},{"$f":"C_RevCost_UKATS!AW$1089","v":0},{"$f":"C_RevCost_UKATS!AX$1089","v":0},{"$f":"C_RevCost_UKATS!AY$1089","v":0},{"$f":"C_RevCost_UKATS!AZ$1089","v":0},{"$f":"C_RevCost_UKATS!BA$1089","v":0},{"$f":"C_RevCost_UKATS!BB$1089","v":0},{"$f":"C_RevCost_UKATS!BC$1089","v":0},{"$f":"C_RevCost_UKATS!BD$1089","v":0},{"$f":"C_RevCost_UKATS!BE$1089","v":0},{"$f":"C_RevCost_UKATS!BF$1089","v":0},{"$f":"C_RevCost_UKATS!BG$1089","v":0},{"$f":"C_RevCost_UKATS!BH$1089","v":0},{"$f":"C_RevCost_UKATS!BI$1089","v":0},{"$f":"C_RevCost_UKATS!BJ$1089","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"UKATS - Movement in Accruals",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$648 = 1, AA649, AA650)","v":-4589.8386665624994},{"$f":"IF(AB$648 = 1, AB649, AB650)","v":-3433.3729050287538},-28250.694007613754,13619.434104999971,-11870.922605967729,10549.724270168008,-57933.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$1208","v":"MOD Gain Share Creditor - (Increase) / Decrease in period"},null,{"$f":"C_RevCost_UKATS!G$1208","v":"£'000 "},{"$f":"C_RevCost_UKATS!H$1208","v":"Nominal"},{"$f":"C_RevCost_UKATS!I$1208","v":"CF"},{"$f":"C_RevCost_UKATS!J$1208","v":0},null,{"$f":"C_RevCost_UKATS!L$1208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$1208","v":0},null,{"$f":"C_RevCost_UKATS!AA$1208","v":0},{"$f":"C_RevCost_UKATS!AB$1208","v":0},{"$f":"C_RevCost_UKATS!AC$1208","v":0},{"$f":"C_RevCost_UKATS!AD$1208","v":0},{"$f":"C_RevCost_UKATS!AE$1208","v":0},{"$f":"C_RevCost_UKATS!AF$1208","v":0},{"$f":"C_RevCost_UKATS!AG$1208","v":3081.798425908557},{"$f":"C_RevCost_UKATS!AH$1208","v":-43.90922431016952},{"$f":"C_RevCost_UKATS!AI$1208","v":-1295.6208117345232},{"$f":"C_RevCost_UKATS!AJ$1208","v":-1194.1488452921476},{"$f":"C_RevCost_UKATS!AK$1208","v":-2439.5063145062959},{"$f":"C_RevCost_UKATS!AL$1208","v":-2985.8915433024449},{"$f":"C_RevCost_UKATS!AM$1208","v":-3168.9611854308823},{"$f":"C_RevCost_UKATS!AN$1208","v":-2342.8397661102717},{"$f":"C_RevCost_UKATS!AO$1208","v":-5991.7061632431069},{"$f":"C_RevCost_UKATS!AP$1208","v":-27274.402961273641},{"$f":"C_RevCost_UKATS!AQ$1208","v":0},{"$f":"C_RevCost_UKATS!AR$1208","v":0},{"$f":"C_RevCost_UKATS!AS$1208","v":0},{"$f":"C_RevCost_UKATS!AT$1208","v":0},{"$f":"C_RevCost_UKATS!AU$1208","v":0},{"$f":"C_RevCost_UKATS!AV$1208","v":0},{"$f":"C_RevCost_UKATS!AW$1208","v":0},{"$f":"C_RevCost_UKATS!AX$1208","v":0},{"$f":"C_RevCost_UKATS!AY$1208","v":0},{"$f":"C_RevCost_UKATS!AZ$1208","v":0},{"$f":"C_RevCost_UKATS!BA$1208","v":0},{"$f":"C_RevCost_UKATS!BB$1208","v":0},{"$f":"C_RevCost_UKATS!BC$1208","v":0},{"$f":"C_RevCost_UKATS!BD$1208","v":0},{"$f":"C_RevCost_UKATS!BE$1208","v":0},{"$f":"C_RevCost_UKATS!BF$1208","v":0},{"$f":"C_RevCost_UKATS!BG$1208","v":0},{"$f":"C_RevCost_UKATS!BH$1208","v":0},{"$f":"C_RevCost_UKATS!BI$1208","v":0},{"$f":"C_RevCost_UKATS!BJ$1208","v":0}]
[null,null,null,null,"UKATS - Movement in MOD Gain Share Creditor",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$653 = 1, AA654, AA655)","v":4.9824209999999765},{"$f":"IF(AB$653 = 1, AB654, AB655)","v":4.2958794999999919},0,0,0,-124.78839953377695,3081.798425908557,-43.90922431016952,-1295.6208117345232,-1194.1488452921476,-2439.5063145062959,-2985.8915433024449,-3168.9611854308823,-2342.8397661102717,-5991.7061632431069,-27274.402961273641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E185","v":"Oceanic - Opex Cashflows - Actual"},null,{"$f":"I_Actuals!G185","v":"£'000 "},{"$f":"I_Actuals!H185","v":"Nominal"},{"$f":"I_Actuals!I185","v":"Enter as negative."},{"$f":"I_Actuals!J185","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L185","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y185","v":17778.669659382027},null,{"$f":"I_Actuals!AA185","v":-109.46407000000001},{"$f":"I_Actuals!AB185","v":0},{"$f":"I_Actuals!AC185","v":0},{"$f":"I_Actuals!AD185","v":10615.399683235935},{"$f":"I_Actuals!AE185","v":8784.5574323007986},{"$f":"I_Actuals!AF185","v":-1511.8233861547101},{"$f":"I_Actuals!AG185","v":0},{"$f":"I_Actuals!AH185","v":0},{"$f":"I_Actuals!AI185","v":0},{"$f":"I_Actuals!AJ185","v":0},{"$f":"I_Actuals!AK185","v":0},{"$f":"I_Actuals!AL185","v":0},{"$f":"I_Actuals!AM185","v":0},{"$f":"I_Actuals!AN185","v":0},{"$f":"I_Actuals!AO185","v":0},{"$f":"I_Actuals!AP185","v":0},{"$f":"I_Actuals!AQ185","v":0},{"$f":"I_Actuals!AR185","v":0},{"$f":"I_Actuals!AS185","v":0},{"$f":"I_Actuals!AT185","v":0},{"$f":"I_Actuals!AU185","v":0},{"$f":"I_Actuals!AV185","v":0},{"$f":"I_Actuals!AW185","v":0},{"$f":"I_Actuals!AX185","v":0},{"$f":"I_Actuals!AY185","v":0},{"$f":"I_Actuals!AZ185","v":0},{"$f":"I_Actuals!BA185","v":0},{"$f":"I_Actuals!BB185","v":0},{"$f":"I_Actuals!BC185","v":0},{"$f":"I_Actuals!BD185","v":0},{"$f":"I_Actuals!BE185","v":0},{"$f":"I_Actuals!BF185","v":0},{"$f":"I_Actuals!BG185","v":0},{"$f":"I_Actuals!BH185","v":0},{"$f":"I_Actuals!BI185","v":0},{"$f":"I_Actuals!BJ185","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E757","v":"Trade Creditors - Cash Paid POS"},null,{"$f":"C_RevCost_Oceanic!G757","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H757","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J757","v":0},null,{"$f":"C_RevCost_Oceanic!L757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y757","v":293375.941853959},null,{"$f":"C_RevCost_Oceanic!AA757","v":0},{"$f":"C_RevCost_Oceanic!AB757","v":1902.8974800000001},{"$f":"C_RevCost_Oceanic!AC757","v":1978.1154372022443},{"$f":"C_RevCost_Oceanic!AD757","v":2242.4192646992456},{"$f":"C_RevCost_Oceanic!AE757","v":2491.5393624314393},{"$f":"C_RevCost_Oceanic!AF757","v":3006.8913037214024},{"$f":"C_RevCost_Oceanic!AG757","v":26386.183351126569},{"$f":"C_RevCost_Oceanic!AH757","v":32903.435429915429},{"$f":"C_RevCost_Oceanic!AI757","v":43953.540118994446},{"$f":"C_RevCost_Oceanic!AJ757","v":45152.746027924935},{"$f":"C_RevCost_Oceanic!AK757","v":42943.768401647314},{"$f":"C_RevCost_Oceanic!AL757","v":43384.24131382913},{"$f":"C_RevCost_Oceanic!AM757","v":43412.669649978925},{"$f":"C_RevCost_Oceanic!AN757","v":3617.4947124879182},{"$f":"C_RevCost_Oceanic!AO757","v":0},{"$f":"C_RevCost_Oceanic!AP757","v":0},{"$f":"C_RevCost_Oceanic!AQ757","v":0},{"$f":"C_RevCost_Oceanic!AR757","v":0},{"$f":"C_RevCost_Oceanic!AS757","v":0},{"$f":"C_RevCost_Oceanic!AT757","v":0},{"$f":"C_RevCost_Oceanic!AU757","v":0},{"$f":"C_RevCost_Oceanic!AV757","v":0},{"$f":"C_RevCost_Oceanic!AW757","v":0},{"$f":"C_RevCost_Oceanic!AX757","v":0},{"$f":"C_RevCost_Oceanic!AY757","v":0},{"$f":"C_RevCost_Oceanic!AZ757","v":0},{"$f":"C_RevCost_Oceanic!BA757","v":0},{"$f":"C_RevCost_Oceanic!BB757","v":0},{"$f":"C_RevCost_Oceanic!BC757","v":0},{"$f":"C_RevCost_Oceanic!BD757","v":0},{"$f":"C_RevCost_Oceanic!BE757","v":0},{"$f":"C_RevCost_Oceanic!BF757","v":0},{"$f":"C_RevCost_Oceanic!BG757","v":0},{"$f":"C_RevCost_Oceanic!BH757","v":0},{"$f":"C_RevCost_Oceanic!BI757","v":0},{"$f":"C_RevCost_Oceanic!BJ757","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Oceanics - Movement in Prepayments",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$663 = 1, AA664, AA665)","v":0},{"$f":"IF(AB$663 = 1, AB664, AB665)","v":0},{"$f":"IF(AC$663 = 1, AC664, AC665)","v":0},0,0,0,-3162.9715884319489,-1036.3176439717959,-1412.6217626951566,-35.107918245508699,304.41585069654138,-87.738656269933927,4.099650185930841,5426.2420687318718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E772","v":"Accruals - (Increase) / Decrease in period"},null,{"$f":"C_RevCost_Oceanic!G772","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H772","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I772","v":"CF"},{"$f":"C_RevCost_Oceanic!J772","v":0},null,{"$f":"C_RevCost_Oceanic!L772","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y772","v":0},null,{"$f":"C_RevCost_Oceanic!AA772","v":0},{"$f":"C_RevCost_Oceanic!AB772","v":0},{"$f":"C_RevCost_Oceanic!AC772","v":0},{"$f":"C_RevCost_Oceanic!AD772","v":0},{"$f":"C_RevCost_Oceanic!AE772","v":0},{"$f":"C_RevCost_Oceanic!AF772","v":0},{"$f":"C_RevCost_Oceanic!AG772","v":0},{"$f":"C_RevCost_Oceanic!AH772","v":0},{"$f":"C_RevCost_Oceanic!AI772","v":0},{"$f":"C_RevCost_Oceanic!AJ772","v":0},{"$f":"C_RevCost_Oceanic!AK772","v":0},{"$f":"C_RevCost_Oceanic!AL772","v":0},{"$f":"C_RevCost_Oceanic!AM772","v":0},{"$f":"C_RevCost_Oceanic!AN772","v":0},{"$f":"C_RevCost_Oceanic!AO772","v":0},{"$f":"C_RevCost_Oceanic!AP772","v":0},{"$f":"C_RevCost_Oceanic!AQ772","v":0},{"$f":"C_RevCost_Oceanic!AR772","v":0},{"$f":"C_RevCost_Oceanic!AS772","v":0},{"$f":"C_RevCost_Oceanic!AT772","v":0},{"$f":"C_RevCost_Oceanic!AU772","v":0},{"$f":"C_RevCost_Oceanic!AV772","v":0},{"$f":"C_RevCost_Oceanic!AW772","v":0},{"$f":"C_RevCost_Oceanic!AX772","v":0},{"$f":"C_RevCost_Oceanic!AY772","v":0},{"$f":"C_RevCost_Oceanic!AZ772","v":0},{"$f":"C_RevCost_Oceanic!BA772","v":0},{"$f":"C_RevCost_Oceanic!BB772","v":0},{"$f":"C_RevCost_Oceanic!BC772","v":0},{"$f":"C_RevCost_Oceanic!BD772","v":0},{"$f":"C_RevCost_Oceanic!BE772","v":0},{"$f":"C_RevCost_Oceanic!BF772","v":0},{"$f":"C_RevCost_Oceanic!BG772","v":0},{"$f":"C_RevCost_Oceanic!BH772","v":0},{"$f":"C_RevCost_Oceanic!BI772","v":0},{"$f":"C_RevCost_Oceanic!BJ772","v":0}]
[null,null,null,null,"Oceanics - Movement in Accuals",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$668 = 1, AA669, AA670)","v":0},{"$f":"IF(AB$668 = 1, AB669, AB670)","v":0},{"$f":"IF(AC$668 = 1, AC669, AC670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Actuals!E190","v":"Movement (in Retirement Benefit Asset) - UKATS"},null,{"$f":"I_Actuals!G190","v":"£'000 "},{"$f":"I_Actuals!H190","v":"Nominal"},{"$f":"I_Actuals!I190","v":"Enter as positive."},{"$f":"I_Actuals!J190","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L190","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y190","v":-83375.895176314109},null,{"$f":"I_Actuals!AA190","v":1045.317461794486},{"$f":"I_Actuals!AB190","v":-7558.5444110685057},{"$f":"I_Actuals!AC190","v":-10496.518697500074},{"$f":"I_Actuals!AD190","v":-22483.986150000033},{"$f":"I_Actuals!AE190","v":-21626.175780000005},{"$f":"I_Actuals!AF190","v":-22255.987599539982},{"$f":"I_Actuals!AG190","v":0},{"$f":"I_Actuals!AH190","v":0},{"$f":"I_Actuals!AI190","v":0},{"$f":"I_Actuals!AJ190","v":0},{"$f":"I_Actuals!AK190","v":0},{"$f":"I_Actuals!AL190","v":0},{"$f":"I_Actuals!AM190","v":0},{"$f":"I_Actuals!AN190","v":0},{"$f":"I_Actuals!AO190","v":0},{"$f":"I_Actuals!AP190","v":0},{"$f":"I_Actuals!AQ190","v":0},{"$f":"I_Actuals!AR190","v":0},{"$f":"I_Actuals!AS190","v":0},{"$f":"I_Actuals!AT190","v":0},{"$f":"I_Actuals!AU190","v":0},{"$f":"I_Actuals!AV190","v":0},{"$f":"I_Actuals!AW190","v":0},{"$f":"I_Actuals!AX190","v":0},{"$f":"I_Actuals!AY190","v":0},{"$f":"I_Actuals!AZ190","v":0},{"$f":"I_Actuals!BA190","v":0},{"$f":"I_Actuals!BB190","v":0},{"$f":"I_Actuals!BC190","v":0},{"$f":"I_Actuals!BD190","v":0},{"$f":"I_Actuals!BE190","v":0},{"$f":"I_Actuals!BF190","v":0},{"$f":"I_Actuals!BG190","v":0},{"$f":"I_Actuals!BH190","v":0},{"$f":"I_Actuals!BI190","v":0},{"$f":"I_Actuals!BJ190","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1404","v":"Increase / (Decrease) in Retirement Benefit Asset - cash  increase / (decrease) "},null,{"$f":"C_RevCost_UKATS!G1404","v":"£'000"},{"$f":"C_RevCost_UKATS!H1404","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1404","v":"To CF Statement"},{"$f":"C_RevCost_UKATS!J1404","v":0},null,{"$f":"C_RevCost_UKATS!L1404","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1404","v":0},null,{"$f":"C_RevCost_UKATS!AA1404","v":0},{"$f":"C_RevCost_UKATS!AB1404","v":0},{"$f":"C_RevCost_UKATS!AC1404","v":0},{"$f":"C_RevCost_UKATS!AD1404","v":0},{"$f":"C_RevCost_UKATS!AE1404","v":0},{"$f":"C_RevCost_UKATS!AF1404","v":-65992.819825981584},{"$f":"C_RevCost_UKATS!AG1404","v":-19211.743652967329},{"$f":"C_RevCost_UKATS!AH1404","v":-20919.859699003398},{"$f":"C_RevCost_UKATS!AI1404","v":-22643.169526844911},{"$f":"C_RevCost_UKATS!AJ1404","v":-23023.118860214629},{"$f":"C_RevCost_UKATS!AK1404","v":0},{"$f":"C_RevCost_UKATS!AL1404","v":0},{"$f":"C_RevCost_UKATS!AM1404","v":0},{"$f":"C_RevCost_UKATS!AN1404","v":0},{"$f":"C_RevCost_UKATS!AO1404","v":0},{"$f":"C_RevCost_UKATS!AP1404","v":0},{"$f":"C_RevCost_UKATS!AQ1404","v":0},{"$f":"C_RevCost_UKATS!AR1404","v":0},{"$f":"C_RevCost_UKATS!AS1404","v":0},{"$f":"C_RevCost_UKATS!AT1404","v":0},{"$f":"C_RevCost_UKATS!AU1404","v":0},{"$f":"C_RevCost_UKATS!AV1404","v":0},{"$f":"C_RevCost_UKATS!AW1404","v":0},{"$f":"C_RevCost_UKATS!AX1404","v":0},{"$f":"C_RevCost_UKATS!AY1404","v":0},{"$f":"C_RevCost_UKATS!AZ1404","v":0},{"$f":"C_RevCost_UKATS!BA1404","v":0},{"$f":"C_RevCost_UKATS!BB1404","v":0},{"$f":"C_RevCost_UKATS!BC1404","v":0},{"$f":"C_RevCost_UKATS!BD1404","v":0},{"$f":"C_RevCost_UKATS!BE1404","v":0},{"$f":"C_RevCost_UKATS!BF1404","v":0},{"$f":"C_RevCost_UKATS!BG1404","v":0},{"$f":"C_RevCost_UKATS!BH1404","v":0},{"$f":"C_RevCost_UKATS!BI1404","v":0},{"$f":"C_RevCost_UKATS!BJ1404","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,"Oceanics - Movement in Retirement Benefit Asset",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$678 = 1, AA679, AA680)","v":0},0,0,0,0,0,-455.70522838203033,-1445.2235451769861,-2548.9657391223136,-2288.6022340887098,-840.40328035393509,-760.14501402604287,-763.17222593812471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Capex_UKATS!E110","v":"Total Capital Expenditure - UKATS"},null,{"$f":"C_Capex_UKATS!G110","v":"£'000 "},{"$f":"C_Capex_UKATS!H110","v":"Nominal"},{"$f":"C_Capex_UKATS!I110","v":"CF"},{"$f":"C_Capex_UKATS!J110","v":0},null,{"$f":"C_Capex_UKATS!L110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y110","v":-875724.84120993735},null,{"$f":"C_Capex_UKATS!AA110","v":0},{"$f":"C_Capex_UKATS!AB110","v":0},{"$f":"C_Capex_UKATS!AC110","v":0},{"$f":"C_Capex_UKATS!AD110","v":0},{"$f":"C_Capex_UKATS!AE110","v":0},{"$f":"C_Capex_UKATS!AF110","v":0},{"$f":"C_Capex_UKATS!AG110","v":-96432.928578240229},{"$f":"C_Capex_UKATS!AH110","v":-129791.97656190743},{"$f":"C_Capex_UKATS!AI110","v":-115219.50701858712},{"$f":"C_Capex_UKATS!AJ110","v":-132772.93471547245},{"$f":"C_Capex_UKATS!AK110","v":-136656.15570370341},{"$f":"C_Capex_UKATS!AL110","v":-132617.74914309406},{"$f":"C_Capex_UKATS!AM110","v":-132233.58948893257},{"$f":"C_Capex_UKATS!AN110","v":0},{"$f":"C_Capex_UKATS!AO110","v":0},{"$f":"C_Capex_UKATS!AP110","v":0},{"$f":"C_Capex_UKATS!AQ110","v":0},{"$f":"C_Capex_UKATS!AR110","v":0},{"$f":"C_Capex_UKATS!AS110","v":0},{"$f":"C_Capex_UKATS!AT110","v":0},{"$f":"C_Capex_UKATS!AU110","v":0},{"$f":"C_Capex_UKATS!AV110","v":0},{"$f":"C_Capex_UKATS!AW110","v":0},{"$f":"C_Capex_UKATS!AX110","v":0},{"$f":"C_Capex_UKATS!AY110","v":0},{"$f":"C_Capex_UKATS!AZ110","v":0},{"$f":"C_Capex_UKATS!BA110","v":0},{"$f":"C_Capex_UKATS!BB110","v":0},{"$f":"C_Capex_UKATS!BC110","v":0},{"$f":"C_Capex_UKATS!BD110","v":0},{"$f":"C_Capex_UKATS!BE110","v":0},{"$f":"C_Capex_UKATS!BF110","v":0},{"$f":"C_Capex_UKATS!BG110","v":0},{"$f":"C_Capex_UKATS!BH110","v":0},{"$f":"C_Capex_UKATS!BI110","v":0},{"$f":"C_Capex_UKATS!BJ110","v":0}]
[null,null,null,null,{"$f":"E685","v":"Total Capital Expenditure - UKATS"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$683 = 1, AA684, AA685)","v":-144753.21430707362},{"$f":"IF(AB$683 = 1, AB684, AB685)","v":-146022.52356975022},{"$f":"IF(AC$683 = 1, AC684, AC685)","v":-169171.23466683121},-166979.16166541851,-151958.03932644302,-93255.097055715858,-96432.928578240229,-129791.97656190743,-115219.50701858712,-132772.93471547245,-136656.15570370341,-132617.74914309406,-132233.58948893257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E196","v":"Capital expenditure - Oceanic - Actual"},null,{"$f":"I_Actuals!G196","v":"£'000 "},{"$f":"I_Actuals!H196","v":"Nominal"},{"$f":"I_Actuals!I196","v":"Enter as a negative."},{"$f":"I_Actuals!J196","v":0},null,{"$f":"I_Actuals!L196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y196","v":0},null,{"$f":"I_Actuals!AA196","v":0},{"$f":"I_Actuals!AB196","v":0},{"$f":"I_Actuals!AC196","v":0},{"$f":"I_Actuals!AD196","v":0},{"$f":"I_Actuals!AE196","v":0},{"$f":"I_Actuals!AF196","v":0},{"$f":"I_Actuals!AG196","v":0},{"$f":"I_Actuals!AH196","v":0},{"$f":"I_Actuals!AI196","v":0},{"$f":"I_Actuals!AJ196","v":0},{"$f":"I_Actuals!AK196","v":0},{"$f":"I_Actuals!AL196","v":0},{"$f":"I_Actuals!AM196","v":0},{"$f":"I_Actuals!AN196","v":0},{"$f":"I_Actuals!AO196","v":0},{"$f":"I_Actuals!AP196","v":0},{"$f":"I_Actuals!AQ196","v":0},{"$f":"I_Actuals!AR196","v":0},{"$f":"I_Actuals!AS196","v":0},{"$f":"I_Actuals!AT196","v":0},{"$f":"I_Actuals!AU196","v":0},{"$f":"I_Actuals!AV196","v":0},{"$f":"I_Actuals!AW196","v":0},{"$f":"I_Actuals!AX196","v":0},{"$f":"I_Actuals!AY196","v":0},{"$f":"I_Actuals!AZ196","v":0},{"$f":"I_Actuals!BA196","v":0},{"$f":"I_Actuals!BB196","v":0},{"$f":"I_Actuals!BC196","v":0},{"$f":"I_Actuals!BD196","v":0},{"$f":"I_Actuals!BE196","v":0},{"$f":"I_Actuals!BF196","v":0},{"$f":"I_Actuals!BG196","v":0},{"$f":"I_Actuals!BH196","v":0},{"$f":"I_Actuals!BI196","v":0},{"$f":"I_Actuals!BJ196","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"C_Reg_Tax_Oceanic!E233","v":"Oceanic - Corporation Tax Charge [REG] [NEG]"},{"$f":"C_Reg_Tax_Oceanic!F233","v":0},{"$f":"C_Reg_Tax_Oceanic!G233","v":"£'000"},{"$f":"C_Reg_Tax_Oceanic!H233","v":"Nominal"},{"$f":"C_Reg_Tax_Oceanic!I233","v":"CF & PL"},{"$f":"C_Reg_Tax_Oceanic!J233","v":0},{"$f":"C_Reg_Tax_Oceanic!K233","v":0},{"$f":"C_Reg_Tax_Oceanic!L233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_Oceanic!Y233","v":0},null,{"$f":"C_Reg_Tax_Oceanic!AA233","v":0},{"$f":"C_Reg_Tax_Oceanic!AB233","v":0},{"$f":"C_Reg_Tax_Oceanic!AC233","v":0},{"$f":"C_Reg_Tax_Oceanic!AD233","v":0},{"$f":"C_Reg_Tax_Oceanic!AE233","v":0},{"$f":"C_Reg_Tax_Oceanic!AF233","v":0},{"$f":"C_Reg_Tax_Oceanic!AG233","v":-486.88644528151184},{"$f":"C_Reg_Tax_Oceanic!AH233","v":-673.21621908145312},{"$f":"C_Reg_Tax_Oceanic!AI233","v":-1104.8283083522408},{"$f":"C_Reg_Tax_Oceanic!AJ233","v":-1342.0283526225128},{"$f":"C_Reg_Tax_Oceanic!AK233","v":-564.61073712265215},{"$f":"C_Reg_Tax_Oceanic!AL233","v":-964.47718763885848},{"$f":"C_Reg_Tax_Oceanic!AM233","v":-1074.097533035736},{"$f":"C_Reg_Tax_Oceanic!AN233","v":-433.74342818075883},{"$f":"C_Reg_Tax_Oceanic!AO233","v":-367.05475901478684},{"$f":"C_Reg_Tax_Oceanic!AP233","v":-358.7629566993221},{"$f":"C_Reg_Tax_Oceanic!AQ233","v":0},{"$f":"C_Reg_Tax_Oceanic!AR233","v":0},{"$f":"C_Reg_Tax_Oceanic!AS233","v":0},{"$f":"C_Reg_Tax_Oceanic!AT233","v":0},{"$f":"C_Reg_Tax_Oceanic!AU233","v":-1113.481337874683},{"$f":"C_Reg_Tax_Oceanic!AV233","v":-675.40982029830309},{"$f":"C_Reg_Tax_Oceanic!AW233","v":-500.63155885090356},{"$f":"C_Reg_Tax_Oceanic!AX233","v":-383.69172882986243},{"$f":"C_Reg_Tax_Oceanic!AY233","v":-294.78491833716822},{"$f":"C_Reg_Tax_Oceanic!AZ233","v":-205.67322443624315},{"$f":"C_Reg_Tax_Oceanic!BA233","v":-126.30310273051548},{"$f":"C_Reg_Tax_Oceanic!BB233","v":-59.065602271988055},{"$f":"C_Reg_Tax_Oceanic!BC233","v":-56.207943972161075},{"$f":"C_Reg_Tax_Oceanic!BD233","v":-56.066139849281889},{"$f":"C_Reg_Tax_Oceanic!BE233","v":-56.6545603955853},{"$f":"C_Reg_Tax_Oceanic!BF233","v":-57.520818171396762},{"$f":"C_Reg_Tax_Oceanic!BG233","v":-58.565495724036445},{"$f":"C_Reg_Tax_Oceanic!BH233","v":-59.752293828267128},{"$f":"C_Reg_Tax_Oceanic!BI233","v":-61.071507561140905},{"$f":"C_Reg_Tax_Oceanic!BJ233","v":-62.516267442078714}]
[null,null,null,null,"Corporation Tax NEG",null,"£'000","Nominal","CF & PL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA697:BJ697)","v":-523634.94846473815},null,{"$f":"IF(AA$693 = 1, AA694, SUM(AA695:AA696))","v":-25798.168949999996},-16947.5,-7611.25,-5824.35,-1490.45,-8973.2249999999985,{"$f":"IF(AG$693 = 1, AG694, SUM(AG695:AG696))","v":-14252.666462976891},-13022.044248150734,-14111.025189317856,-8845.9655655562619,-3961.4379620195018,-25114.175689565491,-28611.919423038256,-39813.071957876658,-35814.53795992786,-32392.25104999141,-20419.281966094248,-22120.510946963441,-17999.184020148201,-152280.75807717588,-9977.4121576624129,-7972.7598717867813,-5986.8145302677613,-3140.0055614986227,-294.78491833716822,-205.67322443624315,-126.30310273051548,-59.065602271988055,-56.207943972161075,-56.066139849281889,-56.6545603955853,-57.520818171396762,-58.565495724036445,-59.752293828267128,-61.071507561140905,-62.516267442078714]
[null,null,null,null,{"$f":"I_Actuals!E200","v":"Tax paid - Actual"},null,{"$f":"I_Actuals!G200","v":"£'000 "},{"$f":"I_Actuals!H200","v":"Nominal"},{"$f":"I_Actuals!I200","v":"Enter as a negative."},{"$f":"I_Actuals!J200","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L200","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y200","v":-66644.943949999986},null,{"$f":"I_Actuals!AA200","v":-25798.168949999996},{"$f":"I_Actuals!AB200","v":-16947.5},{"$f":"I_Actuals!AC200","v":-7611.25},{"$f":"I_Actuals!AD200","v":-5824.35},{"$f":"I_Actuals!AE200","v":-1490.45},{"$f":"I_Actuals!AF200","v":-8973.2249999999985},{"$f":"I_Actuals!AG200","v":0},{"$f":"I_Actuals!AH200","v":0},{"$f":"I_Actuals!AI200","v":0},{"$f":"I_Actuals!AJ200","v":0},{"$f":"I_Actuals!AK200","v":0},{"$f":"I_Actuals!AL200","v":0},{"$f":"I_Actuals!AM200","v":0},{"$f":"I_Actuals!AN200","v":0},{"$f":"I_Actuals!AO200","v":0},{"$f":"I_Actuals!AP200","v":0},{"$f":"I_Actuals!AQ200","v":0},{"$f":"I_Actuals!AR200","v":0},{"$f":"I_Actuals!AS200","v":0},{"$f":"I_Actuals!AT200","v":0},{"$f":"I_Actuals!AU200","v":0},{"$f":"I_Actuals!AV200","v":0},{"$f":"I_Actuals!AW200","v":0},{"$f":"I_Actuals!AX200","v":0},{"$f":"I_Actuals!AY200","v":0},{"$f":"I_Actuals!AZ200","v":0},{"$f":"I_Actuals!BA200","v":0},{"$f":"I_Actuals!BB200","v":0},{"$f":"I_Actuals!BC200","v":0},{"$f":"I_Actuals!BD200","v":0},{"$f":"I_Actuals!BE200","v":0},{"$f":"I_Actuals!BF200","v":0},{"$f":"I_Actuals!BG200","v":0},{"$f":"I_Actuals!BH200","v":0},{"$f":"I_Actuals!BI200","v":0},{"$f":"I_Actuals!BJ200","v":0}]
[null,null,null,null,{"$f":"C_Reg_Tax_UKATS!E604","v":"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital [REG]"},{"$f":"C_Reg_Tax_UKATS!F604","v":0},{"$f":"C_Reg_Tax_UKATS!G604","v":"£'000 "},{"$f":"C_Reg_Tax_UKATS!H604","v":"Nominal"},{"$f":"C_Reg_Tax_UKATS!I604","v":0},{"$f":"C_Reg_Tax_UKATS!J604","v":0},{"$f":"C_Reg_Tax_UKATS!K604","v":0},{"$f":"C_Reg_Tax_UKATS!L604","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Y604","v":0},null,{"$f":"C_Reg_Tax_UKATS!AA604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!AB604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!AC604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!AD604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!AE604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!AF604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!AG604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!AH604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!AI604*SignSwitch","v":-17001.564550281852},{"$f":"C_Reg_Tax_UKATS!AJ604*SignSwitch","v":-10005.249617244999},{"$f":"C_Reg_Tax_UKATS!AK604*SignSwitch","v":-4529.1029665291326},{"$f":"C_Reg_Tax_UKATS!AL604*SignSwitch","v":-32199.598002568844},{"$f":"C_Reg_Tax_UKATS!AM604*SignSwitch","v":-36717.095853336694},{"$f":"C_Reg_Tax_UKATS!AN604*SignSwitch","v":-52505.771372927869},{"$f":"C_Reg_Tax_UKATS!AO604*SignSwitch","v":-47263.310934550769},{"$f":"C_Reg_Tax_UKATS!AP604*SignSwitch","v":-42711.317457722784},{"$f":"C_Reg_Tax_UKATS!AQ604*SignSwitch","v":-27225.709288125665},{"$f":"C_Reg_Tax_UKATS!AR604*SignSwitch","v":-29494.014595951256},{"$f":"C_Reg_Tax_UKATS!AS604*SignSwitch","v":-23998.912026864269},{"$f":"C_Reg_Tax_UKATS!AT604*SignSwitch","v":-203041.01076956783},{"$f":"C_Reg_Tax_UKATS!AU604*SignSwitch","v":-11818.574426383639},{"$f":"C_Reg_Tax_UKATS!AV604*SignSwitch","v":-9729.8000686513042},{"$f":"C_Reg_Tax_UKATS!AW604*SignSwitch","v":-7314.9106285558109},{"$f":"C_Reg_Tax_UKATS!AX604*SignSwitch","v":-3675.085110225014},{"$f":"C_Reg_Tax_UKATS!AY604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!AZ604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!BA604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!BB604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!BC604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!BD604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!BE604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!BF604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!BG604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!BH604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!BI604*SignSwitch","v":0},{"$f":"C_Reg_Tax_UKATS!BJ604*SignSwitch","v":0}]
[null,null,null,null,"Corporation Tax NEG",null,"£'000","Nominal","CF & PL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA703:BJ703)","v":-639229.75333025667},null,{"$f":"IF(AA$693 = 1, AA700, SUM(AA701:AA702))","v":-25798.168949999996},{"$f":"IF(AB$693 = 1, AB700, SUM(AB701:AB702))","v":-16947.5},-7611.25,-5824.35,-1490.45,-8973.2249999999985,0,0,-18445.784561199813,-11794.620754075017,-5281.9172826926688,-33485.567586087323,-38149.225897384342,-53084.095943835549,-47752.717279903816,-43189.668066655213,-27225.709288125665,-29494.014595951256,-23998.912026864269,-203041.01076956783,-13303.216210216549,-10630.346495715708,-7982.4193736903489,-4186.6740819981642,-393.04655778289094,-274.23096591499086,-168.40413697402064,-78.75413636265074,-74.943925296214772,-74.754853132375857,-75.5394138607804,-76.694424228529016,-78.087327632048599,-79.669725104356175,-81.428676748187868,-83.355023256104957]
[]
[null,null,null,null,{"$f":"E$366","v":"Interest received / (paid) on cash balances"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$366","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$366","v":0},null,{"$f":"AA$366","v":-3887.3681087463301},-888.2987300195,20.862284988769602,-1148.0447093209368,-3427.8239072939564,-2267.7451254310708,3160,389.14597948099373,-4992.2618160365182,-1582.3497402690916,{"$f":"AK$366","v":894.20786303669752},2450.9589776000003,4137.5299230000019,5896.2154414999995,500,500,500,-25807.241758665423,-29754.639971717639,-32040.61076063494,-39923.818048509529,-42528.192347133736,-45211.549701580778,-47976.805375068434,-50810.318417203467,-53717.818807763397,-56808.556434245947,-60103.569309841776,-63614.089964496008,-67330.335822368288,-71262.983316872545,-75423.949650648414,-79827.443538868261,-84487.100336843214,-89417.823741531276,-94635.38490066916]
[null,null,null,null,{"$f":"E707","v":"Interest received / (paid) on cash balances"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$705 = 1, AA706, AA707)","v":-30662.085523578658},{"$f":"IF(AB$705 = 1, AB706, AB707)","v":-29587.60272364346},{"$f":"IF(AC$705 = 1, AC706, AC707)","v":-30304.991329756238},-30316.014523003796,-31102.916954249231,-34308.879367347887,3160,389.14597948099373,-4992.2618160365182,-1582.3497402690916,894.20786303669752,2450.9589776000003,4137.5299230000019,5896.2154414999995,500,500,500,-25807.241758665423,-29754.639971717639,-32040.61076063494,-39923.818048509529,-42528.192347133736,-45211.549701580778,-47976.805375068434,-50810.318417203467,-53717.818807763397,-56808.556434245947,-60103.569309841776,-63614.089964496008,-67330.335822368288,-71262.983316872545,-75423.949650648414,-79827.443538868261,-84487.100336843214,-89417.823741531276,-94635.38490066916]
[null,null,null,null,{"$f":"I_Actuals!E205","v":"Pre 2020 Debt Interest & Fees - Actual"},null,{"$f":"I_Actuals!G205","v":"£'000 "},{"$f":"I_Actuals!H205","v":"Nominal"},{"$f":"I_Actuals!I205","v":"Enter as a negative."},{"$f":"I_Actuals!J205","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L205","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y205","v":0},null,{"$f":"I_Actuals!AA205","v":0},{"$f":"I_Actuals!AB205","v":0},{"$f":"I_Actuals!AC205","v":0},{"$f":"I_Actuals!AD205","v":0},{"$f":"I_Actuals!AE205","v":0},{"$f":"I_Actuals!AF205","v":0},{"$f":"I_Actuals!AG205","v":0},{"$f":"I_Actuals!AH205","v":0},{"$f":"I_Actuals!AI205","v":0},{"$f":"I_Actuals!AJ205","v":0},{"$f":"I_Actuals!AK205","v":0},{"$f":"I_Actuals!AL205","v":0},{"$f":"I_Actuals!AM205","v":0},{"$f":"I_Actuals!AN205","v":0},{"$f":"I_Actuals!AO205","v":0},{"$f":"I_Actuals!AP205","v":0},{"$f":"I_Actuals!AQ205","v":0},{"$f":"I_Actuals!AR205","v":0},{"$f":"I_Actuals!AS205","v":0},{"$f":"I_Actuals!AT205","v":0},{"$f":"I_Actuals!AU205","v":0},{"$f":"I_Actuals!AV205","v":0},{"$f":"I_Actuals!AW205","v":0},{"$f":"I_Actuals!AX205","v":0},{"$f":"I_Actuals!AY205","v":0},{"$f":"I_Actuals!AZ205","v":0},{"$f":"I_Actuals!BA205","v":0},{"$f":"I_Actuals!BB205","v":0},{"$f":"I_Actuals!BC205","v":0},{"$f":"I_Actuals!BD205","v":0},{"$f":"I_Actuals!BE205","v":0},{"$f":"I_Actuals!BF205","v":0},{"$f":"I_Actuals!BG205","v":0},{"$f":"I_Actuals!BH205","v":0},{"$f":"I_Actuals!BI205","v":0},{"$f":"I_Actuals!BJ205","v":0}]
[null,null,null,null,{"$f":" 'C_Existing Debt'!E31","v":"Cash Interest & Fees on Pre 2020 Debt POS"},{"$f":" 'C_Existing Debt'!F31","v":0},{"$f":" 'C_Existing Debt'!G31","v":"£'000 "},{"$f":" 'C_Existing Debt'!H31","v":"Nominal"},{"$f":" 'C_Existing Debt'!I31","v":"Enter +ve values"},{"$f":" 'C_Existing Debt'!J31","v":"Set to repay all existing debt in first forecast period"},null,{"$f":" 'C_Existing Debt'!L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" 'C_Existing Debt'!Y31","v":707538},null,{"$f":" 'C_Existing Debt'!AA31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AB31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AC31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AD31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AE31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AF31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AG31 * SignSwitch","v":-707538},{"$f":" 'C_Existing Debt'!AH31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AI31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AJ31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AK31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AL31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AM31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AN31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AO31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AP31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AQ31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AR31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AS31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AT31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AU31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AV31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AW31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AX31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AY31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!AZ31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!BA31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!BB31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!BC31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!BD31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!BE31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!BF31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!BG31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!BH31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!BI31 * SignSwitch","v":0},{"$f":" 'C_Existing Debt'!BJ31 * SignSwitch","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E206","v":"Pre 2020 Debt Repayment Profiled - Actual"},null,{"$f":"I_Actuals!G206","v":"£'000 "},{"$f":"I_Actuals!H206","v":"Nominal"},{"$f":"I_Actuals!I206","v":"Enter as a negative."},{"$f":"I_Actuals!J206","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L206","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y206","v":-225391.25429894033},null,{"$f":"I_Actuals!AA206","v":-73184.5},{"$f":"I_Actuals!AB206","v":-106725},{"$f":"I_Actuals!AC206","v":-28475},{"$f":"I_Actuals!AD206","v":-14475},{"$f":"I_Actuals!AE206","v":-5609.3875000000044},{"$f":"I_Actuals!AF206","v":3077.6332010596707},{"$f":"I_Actuals!AG206","v":0},{"$f":"I_Actuals!AH206","v":0},{"$f":"I_Actuals!AI206","v":0},{"$f":"I_Actuals!AJ206","v":0},{"$f":"I_Actuals!AK206","v":0},{"$f":"I_Actuals!AL206","v":0},{"$f":"I_Actuals!AM206","v":0},{"$f":"I_Actuals!AN206","v":0},{"$f":"I_Actuals!AO206","v":0},{"$f":"I_Actuals!AP206","v":0},{"$f":"I_Actuals!AQ206","v":0},{"$f":"I_Actuals!AR206","v":0},{"$f":"I_Actuals!AS206","v":0},{"$f":"I_Actuals!AT206","v":0},{"$f":"I_Actuals!AU206","v":0},{"$f":"I_Actuals!AV206","v":0},{"$f":"I_Actuals!AW206","v":0},{"$f":"I_Actuals!AX206","v":0},{"$f":"I_Actuals!AY206","v":0},{"$f":"I_Actuals!AZ206","v":0},{"$f":"I_Actuals!BA206","v":0},{"$f":"I_Actuals!BB206","v":0},{"$f":"I_Actuals!BC206","v":0},{"$f":"I_Actuals!BD206","v":0},{"$f":"I_Actuals!BE206","v":0},{"$f":"I_Actuals!BF206","v":0},{"$f":"I_Actuals!BG206","v":0},{"$f":"I_Actuals!BH206","v":0},{"$f":"I_Actuals!BI206","v":0},{"$f":"I_Actuals!BJ206","v":0}]
[null,null,null,null,{"$f":"E717","v":"Repayment Pre 2020 Debt"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$715 = 1, AA716, AA717)","v":-73184.5},{"$f":"IF(AB$715 = 1, AB716, AB717)","v":-106725},{"$f":"IF(AC$715 = 1, AC716, AC717)","v":-28475},-14475,-5609.3875000000044,3077.6332010596707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E207","v":"Existing Swap - net payments / receipts) - Actual"},null,{"$f":"I_Actuals!G207","v":"£'000 "},{"$f":"I_Actuals!H207","v":"Nominal"},{"$f":"I_Actuals!I207","v":"Enter as a negative."},{"$f":"I_Actuals!J207","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L207","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y207","v":-12555.431447108156},null,{"$f":"I_Actuals!AA207","v":-43.478247716031788},{"$f":"I_Actuals!AB207","v":-188.40574010280443},{"$f":"I_Actuals!AC207","v":-231.8839878188362},{"$f":"I_Actuals!AD207","v":-231.8839878188362},{"$f":"I_Actuals!AE207","v":-4778.8076721999078},{"$f":"I_Actuals!AF207","v":-7080.9718114517409},{"$f":"I_Actuals!AG207","v":0},{"$f":"I_Actuals!AH207","v":0},{"$f":"I_Actuals!AI207","v":0},{"$f":"I_Actuals!AJ207","v":0},{"$f":"I_Actuals!AK207","v":0},{"$f":"I_Actuals!AL207","v":0},{"$f":"I_Actuals!AM207","v":0},{"$f":"I_Actuals!AN207","v":0},{"$f":"I_Actuals!AO207","v":0},{"$f":"I_Actuals!AP207","v":0},{"$f":"I_Actuals!AQ207","v":0},{"$f":"I_Actuals!AR207","v":0},{"$f":"I_Actuals!AS207","v":0},{"$f":"I_Actuals!AT207","v":0},{"$f":"I_Actuals!AU207","v":0},{"$f":"I_Actuals!AV207","v":0},{"$f":"I_Actuals!AW207","v":0},{"$f":"I_Actuals!AX207","v":0},{"$f":"I_Actuals!AY207","v":0},{"$f":"I_Actuals!AZ207","v":0},{"$f":"I_Actuals!BA207","v":0},{"$f":"I_Actuals!BB207","v":0},{"$f":"I_Actuals!BC207","v":0},{"$f":"I_Actuals!BD207","v":0},{"$f":"I_Actuals!BE207","v":0},{"$f":"I_Actuals!BF207","v":0},{"$f":"I_Actuals!BG207","v":0},{"$f":"I_Actuals!BH207","v":0},{"$f":"I_Actuals!BI207","v":0},{"$f":"I_Actuals!BJ207","v":0}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E$86","v":"Net Settlement to Counterparty on Existing Swap"},null,{"$f":"'C_Existing Debt'!G$86","v":"£'000 "},{"$f":"'C_Existing Debt'!H$86","v":"Nominal"},{"$f":"'C_Existing Debt'!I$86","v":"CF"},{"$f":"'C_Existing Debt'!J$86","v":0},null,{"$f":"'C_Existing Debt'!L$86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y$86","v":-107492.11132273928},null,{"$f":"'C_Existing Debt'!AA$86","v":0},{"$f":"'C_Existing Debt'!AB$86","v":0},{"$f":"'C_Existing Debt'!AC$86","v":0},{"$f":"'C_Existing Debt'!AD$86","v":0},{"$f":"'C_Existing Debt'!AE$86","v":0},{"$f":"'C_Existing Debt'!AF$86","v":0},{"$f":"'C_Existing Debt'!AG$86","v":-50803.348068340107},{"$f":"'C_Existing Debt'!AH$86","v":-56688.763254399179},{"$f":"'C_Existing Debt'!AI$86","v":0},{"$f":"'C_Existing Debt'!AJ$86","v":0},{"$f":"'C_Existing Debt'!AK$86","v":0},{"$f":"'C_Existing Debt'!AL$86","v":0},{"$f":"'C_Existing Debt'!AM$86","v":0},{"$f":"'C_Existing Debt'!AN$86","v":0},{"$f":"'C_Existing Debt'!AO$86","v":0},{"$f":"'C_Existing Debt'!AP$86","v":0},{"$f":"'C_Existing Debt'!AQ$86","v":0},{"$f":"'C_Existing Debt'!AR$86","v":0},{"$f":"'C_Existing Debt'!AS$86","v":0},{"$f":"'C_Existing Debt'!AT$86","v":0},{"$f":"'C_Existing Debt'!AU$86","v":0},{"$f":"'C_Existing Debt'!AV$86","v":0},{"$f":"'C_Existing Debt'!AW$86","v":0},{"$f":"'C_Existing Debt'!AX$86","v":0},{"$f":"'C_Existing Debt'!AY$86","v":0},{"$f":"'C_Existing Debt'!AZ$86","v":0},{"$f":"'C_Existing Debt'!BA$86","v":0},{"$f":"'C_Existing Debt'!BB$86","v":0},{"$f":"'C_Existing Debt'!BC$86","v":0},{"$f":"'C_Existing Debt'!BD$86","v":0},{"$f":"'C_Existing Debt'!BE$86","v":0},{"$f":"'C_Existing Debt'!BF$86","v":0},{"$f":"'C_Existing Debt'!BG$86","v":0},{"$f":"'C_Existing Debt'!BH$86","v":0},{"$f":"'C_Existing Debt'!BI$86","v":0},{"$f":"'C_Existing Debt'!BJ$86","v":0}]
[null,null,null,null,{"$f":"E722","v":"Net Settlement to Counterparty on Existing Swap"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$720 = 1, AA721, AA722)","v":-43.478247716031788},{"$f":"IF(AB$720 = 1, AB721, AB722)","v":-188.40574010280443},{"$f":"IF(AC$720 = 1, AC721, AC722)","v":-231.8839878188362},-231.8839878188362,-4778.8076721999078,-7080.9718114517409,-50803.348068340107,-56688.763254399179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E208","v":"New Swap - net payments / receipts) - Actual"},null,{"$f":"I_Actuals!G208","v":"£'000 "},{"$f":"I_Actuals!H208","v":"Nominal"},{"$f":"I_Actuals!I208","v":"Enter as a negative."},{"$f":"I_Actuals!J208","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L208","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y208","v":84572.960832062789},null,{"$f":"I_Actuals!AA208","v":7834.3562700000002},{"$f":"I_Actuals!AB208","v":14555.202090000141},{"$f":"I_Actuals!AC208","v":14018.307310000047},{"$f":"I_Actuals!AD208","v":29358.342956025826},{"$f":"I_Actuals!AE208","v":9788.5552851493048},{"$f":"I_Actuals!AF208","v":9018.196920887478},{"$f":"I_Actuals!AG208","v":0},{"$f":"I_Actuals!AH208","v":0},{"$f":"I_Actuals!AI208","v":0},{"$f":"I_Actuals!AJ208","v":0},{"$f":"I_Actuals!AK208","v":0},{"$f":"I_Actuals!AL208","v":0},{"$f":"I_Actuals!AM208","v":0},{"$f":"I_Actuals!AN208","v":0},{"$f":"I_Actuals!AO208","v":0},{"$f":"I_Actuals!AP208","v":0},{"$f":"I_Actuals!AQ208","v":0},{"$f":"I_Actuals!AR208","v":0},{"$f":"I_Actuals!AS208","v":0},{"$f":"I_Actuals!AT208","v":0},{"$f":"I_Actuals!AU208","v":0},{"$f":"I_Actuals!AV208","v":0},{"$f":"I_Actuals!AW208","v":0},{"$f":"I_Actuals!AX208","v":0},{"$f":"I_Actuals!AY208","v":0},{"$f":"I_Actuals!AZ208","v":0},{"$f":"I_Actuals!BA208","v":0},{"$f":"I_Actuals!BB208","v":0},{"$f":"I_Actuals!BC208","v":0},{"$f":"I_Actuals!BD208","v":0},{"$f":"I_Actuals!BE208","v":0},{"$f":"I_Actuals!BF208","v":0},{"$f":"I_Actuals!BG208","v":0},{"$f":"I_Actuals!BH208","v":0},{"$f":"I_Actuals!BI208","v":0},{"$f":"I_Actuals!BJ208","v":0}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E$114","v":"Swap - interest receivable from Counter Party"},{"$f":"'C_Existing Debt'!F$114","v":0},{"$f":"'C_Existing Debt'!G$114","v":"£'000 "},{"$f":"'C_Existing Debt'!H$114","v":"Nominal"},{"$f":"'C_Existing Debt'!I$114","v":"CF & PL"},{"$f":"'C_Existing Debt'!J$114","v":0},null,{"$f":"'C_Existing Debt'!L$114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y$114","v":0},null,{"$f":"'C_Existing Debt'!AA$114","v":0},{"$f":"'C_Existing Debt'!AB$114","v":0},{"$f":"'C_Existing Debt'!AC$114","v":0},{"$f":"'C_Existing Debt'!AD$114","v":0},{"$f":"'C_Existing Debt'!AE$114","v":0},{"$f":"'C_Existing Debt'!AF$114","v":0},{"$f":"'C_Existing Debt'!AG$114","v":0},{"$f":"'C_Existing Debt'!AH$114","v":0},{"$f":"'C_Existing Debt'!AI$114","v":0},{"$f":"'C_Existing Debt'!AJ$114","v":0},{"$f":"'C_Existing Debt'!AK$114","v":0},{"$f":"'C_Existing Debt'!AL$114","v":0},{"$f":"'C_Existing Debt'!AM$114","v":0},{"$f":"'C_Existing Debt'!AN$114","v":0},{"$f":"'C_Existing Debt'!AO$114","v":0},{"$f":"'C_Existing Debt'!AP$114","v":0},{"$f":"'C_Existing Debt'!AQ$114","v":0},{"$f":"'C_Existing Debt'!AR$114","v":0},{"$f":"'C_Existing Debt'!AS$114","v":0},{"$f":"'C_Existing Debt'!AT$114","v":0},{"$f":"'C_Existing Debt'!AU$114","v":0},{"$f":"'C_Existing Debt'!AV$114","v":0},{"$f":"'C_Existing Debt'!AW$114","v":0},{"$f":"'C_Existing Debt'!AX$114","v":0},{"$f":"'C_Existing Debt'!AY$114","v":0},{"$f":"'C_Existing Debt'!AZ$114","v":0},{"$f":"'C_Existing Debt'!BA$114","v":0},{"$f":"'C_Existing Debt'!BB$114","v":0},{"$f":"'C_Existing Debt'!BC$114","v":0},{"$f":"'C_Existing Debt'!BD$114","v":0},{"$f":"'C_Existing Debt'!BE$114","v":0},{"$f":"'C_Existing Debt'!BF$114","v":0},{"$f":"'C_Existing Debt'!BG$114","v":0},{"$f":"'C_Existing Debt'!BH$114","v":0},{"$f":"'C_Existing Debt'!BI$114","v":0},{"$f":"'C_Existing Debt'!BJ$114","v":0}]
[null,null,null,null,{"$f":"E727","v":"Swap - interest receivable from Counter Party"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$725 = 1, AA726, AA727)","v":7834.3562700000002},{"$f":"IF(AB$725 = 1, AB726, AB727)","v":14555.202090000141},{"$f":"IF(AC$725 = 1, AC726, AC727)","v":14018.307310000047},29358.342956025826,9788.5552851493048,9018.196920887478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E209","v":"Swap - interest and fees payable - Actual"},null,{"$f":"I_Actuals!G209","v":"£'000 "},{"$f":"I_Actuals!H209","v":"Nominal"},{"$f":"I_Actuals!I209","v":"Enter as a negative."},{"$f":"I_Actuals!J209","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L209","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y209","v":-193697.69999999998},null,{"$f":"I_Actuals!AA209","v":-30547.5},{"$f":"I_Actuals!AB209","v":-37098},{"$f":"I_Actuals!AC209","v":-45196.5},{"$f":"I_Actuals!AD209","v":-45702},{"$f":"I_Actuals!AE209","v":-43701},{"$f":"I_Actuals!AF209","v":8547.3000000000175},{"$f":"I_Actuals!AG209","v":0},{"$f":"I_Actuals!AH209","v":0},{"$f":"I_Actuals!AI209","v":0},{"$f":"I_Actuals!AJ209","v":0},{"$f":"I_Actuals!AK209","v":0},{"$f":"I_Actuals!AL209","v":0},{"$f":"I_Actuals!AM209","v":0},{"$f":"I_Actuals!AN209","v":0},{"$f":"I_Actuals!AO209","v":0},{"$f":"I_Actuals!AP209","v":0},{"$f":"I_Actuals!AQ209","v":0},{"$f":"I_Actuals!AR209","v":0},{"$f":"I_Actuals!AS209","v":0},{"$f":"I_Actuals!AT209","v":0},{"$f":"I_Actuals!AU209","v":0},{"$f":"I_Actuals!AV209","v":0},{"$f":"I_Actuals!AW209","v":0},{"$f":"I_Actuals!AX209","v":0},{"$f":"I_Actuals!AY209","v":0},{"$f":"I_Actuals!AZ209","v":0},{"$f":"I_Actuals!BA209","v":0},{"$f":"I_Actuals!BB209","v":0},{"$f":"I_Actuals!BC209","v":0},{"$f":"I_Actuals!BD209","v":0},{"$f":"I_Actuals!BE209","v":0},{"$f":"I_Actuals!BF209","v":0},{"$f":"I_Actuals!BG209","v":0},{"$f":"I_Actuals!BH209","v":0},{"$f":"I_Actuals!BI209","v":0},{"$f":"I_Actuals!BJ209","v":0}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E$142","v":"Swap - interest and fees payable"},null,{"$f":"'C_Existing Debt'!G$142","v":"£'000 "},{"$f":"'C_Existing Debt'!H$142","v":"Nominal"},{"$f":"'C_Existing Debt'!I$142","v":"CF & PL"},{"$f":"'C_Existing Debt'!J$142","v":0},null,{"$f":"'C_Existing Debt'!L$142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y$142","v":-19548.743740722366},null,{"$f":"'C_Existing Debt'!AA$142","v":2681.4867206431445},{"$f":"'C_Existing Debt'!AB$142","v":-12374.56839762068},{"$f":"'C_Existing Debt'!AC$142","v":-3441.2941511489635},{"$f":"'C_Existing Debt'!AD$142","v":-2310.8255610328515},{"$f":"'C_Existing Debt'!AE$142","v":734.53159381417902},{"$f":"'C_Existing Debt'!AF$142","v":691.97792845016534},{"$f":"'C_Existing Debt'!AG$142","v":-3549.6299295349231},{"$f":"'C_Existing Debt'!AH$142","v":-1980.4219442924355},{"$f":"'C_Existing Debt'!AI$142","v":0},{"$f":"'C_Existing Debt'!AJ$142","v":0},{"$f":"'C_Existing Debt'!AK$142","v":0},{"$f":"'C_Existing Debt'!AL$142","v":0},{"$f":"'C_Existing Debt'!AM$142","v":0},{"$f":"'C_Existing Debt'!AN$142","v":0},{"$f":"'C_Existing Debt'!AO$142","v":0},{"$f":"'C_Existing Debt'!AP$142","v":0},{"$f":"'C_Existing Debt'!AQ$142","v":0},{"$f":"'C_Existing Debt'!AR$142","v":0},{"$f":"'C_Existing Debt'!AS$142","v":0},{"$f":"'C_Existing Debt'!AT$142","v":0},{"$f":"'C_Existing Debt'!AU$142","v":0},{"$f":"'C_Existing Debt'!AV$142","v":0},{"$f":"'C_Existing Debt'!AW$142","v":0},{"$f":"'C_Existing Debt'!AX$142","v":0},{"$f":"'C_Existing Debt'!AY$142","v":0},{"$f":"'C_Existing Debt'!AZ$142","v":0},{"$f":"'C_Existing Debt'!BA$142","v":0},{"$f":"'C_Existing Debt'!BB$142","v":0},{"$f":"'C_Existing Debt'!BC$142","v":0},{"$f":"'C_Existing Debt'!BD$142","v":0},{"$f":"'C_Existing Debt'!BE$142","v":0},{"$f":"'C_Existing Debt'!BF$142","v":0},{"$f":"'C_Existing Debt'!BG$142","v":0},{"$f":"'C_Existing Debt'!BH$142","v":0},{"$f":"'C_Existing Debt'!BI$142","v":0},{"$f":"'C_Existing Debt'!BJ$142","v":0}]
[null,null,null,null,{"$f":"E732","v":"Swap - interest and fees payable"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$730 = 1, AA731, AA732)","v":-30547.5},{"$f":"IF(AB$730 = 1, AB731, AB732)","v":-37098},{"$f":"IF(AC$730 = 1, AC731, AC732)","v":-45196.5},-45702,-43701,8547.3000000000175,-3549.6299295349231,-1980.4219442924355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E210","v":"Post 2020 Debt Drawdowns - Actual"},null,{"$f":"I_Actuals!G210","v":"£'000 "},{"$f":"I_Actuals!H210","v":"Nominal"},{"$f":"I_Actuals!I210","v":"Enter as a negative."},{"$f":"I_Actuals!J210","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L210","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y210","v":447725.00000000012},null,{"$f":"I_Actuals!AA210","v":36975},{"$f":"I_Actuals!AB210","v":13600},{"$f":"I_Actuals!AC210","v":2150},{"$f":"I_Actuals!AD210","v":0},{"$f":"I_Actuals!AE210","v":296250.00000000012},{"$f":"I_Actuals!AF210","v":98750.000000000029},{"$f":"I_Actuals!AG210","v":0},{"$f":"I_Actuals!AH210","v":0},{"$f":"I_Actuals!AI210","v":0},{"$f":"I_Actuals!AJ210","v":0},{"$f":"I_Actuals!AK210","v":0},{"$f":"I_Actuals!AL210","v":0},{"$f":"I_Actuals!AM210","v":0},{"$f":"I_Actuals!AN210","v":0},{"$f":"I_Actuals!AO210","v":0},{"$f":"I_Actuals!AP210","v":0},{"$f":"I_Actuals!AQ210","v":0},{"$f":"I_Actuals!AR210","v":0},{"$f":"I_Actuals!AS210","v":0},{"$f":"I_Actuals!AT210","v":0},{"$f":"I_Actuals!AU210","v":0},{"$f":"I_Actuals!AV210","v":0},{"$f":"I_Actuals!AW210","v":0},{"$f":"I_Actuals!AX210","v":0},{"$f":"I_Actuals!AY210","v":0},{"$f":"I_Actuals!AZ210","v":0},{"$f":"I_Actuals!BA210","v":0},{"$f":"I_Actuals!BB210","v":0},{"$f":"I_Actuals!BC210","v":0},{"$f":"I_Actuals!BD210","v":0},{"$f":"I_Actuals!BE210","v":0},{"$f":"I_Actuals!BF210","v":0},{"$f":"I_Actuals!BG210","v":0},{"$f":"I_Actuals!BH210","v":0},{"$f":"I_Actuals!BI210","v":0},{"$f":"I_Actuals!BJ210","v":0}]
[null,null,null,null,{"$f":"E249","v":"Post 2020 Debt Drawdowns (Fixed)"},null,{"$f":"G249","v":"£'000 "},{"$f":"H249","v":"Nominal"},null,{"$f":"J249","v":0},null,{"$f":"L249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y249","v":910000},null,{"$f":"AA249","v":0},0,0,0,0,0,750000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E737","v":"Post 2020 Debt Drawdowns (Fixed)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$735 = 1, AA736, AA737)","v":36975},{"$f":"IF(AB$735 = 1, AB736, AB737)","v":13600},{"$f":"IF(AC$735 = 1, AC736, AC737)","v":2150},0,296250.00000000012,98750.000000000029,750000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E211","v":"Post 2020 Debt Repayments - Actual"},null,{"$f":"I_Actuals!G211","v":"£'000 "},{"$f":"I_Actuals!H211","v":"Nominal"},{"$f":"I_Actuals!I211","v":"Enter as a negative."},{"$f":"I_Actuals!J211","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L211","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y211","v":0},null,{"$f":"I_Actuals!AA211","v":0},{"$f":"I_Actuals!AB211","v":0},{"$f":"I_Actuals!AC211","v":0},{"$f":"I_Actuals!AD211","v":0},{"$f":"I_Actuals!AE211","v":0},{"$f":"I_Actuals!AF211","v":0},{"$f":"I_Actuals!AG211","v":0},{"$f":"I_Actuals!AH211","v":0},{"$f":"I_Actuals!AI211","v":0},{"$f":"I_Actuals!AJ211","v":0},{"$f":"I_Actuals!AK211","v":0},{"$f":"I_Actuals!AL211","v":0},{"$f":"I_Actuals!AM211","v":0},{"$f":"I_Actuals!AN211","v":0},{"$f":"I_Actuals!AO211","v":0},{"$f":"I_Actuals!AP211","v":0},{"$f":"I_Actuals!AQ211","v":0},{"$f":"I_Actuals!AR211","v":0},{"$f":"I_Actuals!AS211","v":0},{"$f":"I_Actuals!AT211","v":0},{"$f":"I_Actuals!AU211","v":0},{"$f":"I_Actuals!AV211","v":0},{"$f":"I_Actuals!AW211","v":0},{"$f":"I_Actuals!AX211","v":0},{"$f":"I_Actuals!AY211","v":0},{"$f":"I_Actuals!AZ211","v":0},{"$f":"I_Actuals!BA211","v":0},{"$f":"I_Actuals!BB211","v":0},{"$f":"I_Actuals!BC211","v":0},{"$f":"I_Actuals!BD211","v":0},{"$f":"I_Actuals!BE211","v":0},{"$f":"I_Actuals!BF211","v":0},{"$f":"I_Actuals!BG211","v":0},{"$f":"I_Actuals!BH211","v":0},{"$f":"I_Actuals!BI211","v":0},{"$f":"I_Actuals!BJ211","v":0}]
[null,null,null,null,{"$f":"E290","v":"Post 2020 Debt Repayments (Fixed)"},null,{"$f":"G290","v":"£'000 "},{"$f":"H290","v":"Nominal"},null,{"$f":"J290","v":0},null,{"$f":"L290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y290","v":-910000},null,{"$f":"AA290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-750000,-160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E742","v":"Post 2020 Debt Repayments (Fixed)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$740 = 1, AA741, AA742)","v":0},{"$f":"IF(AB$740 = 1, AB741, AB742)","v":0},{"$f":"IF(AC$740 = 1, AC741, AC742)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-750000,-160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E212","v":"Arrangement Fees for Post 2020 Debt - Actual"},null,{"$f":"I_Actuals!G212","v":"£'000 "},{"$f":"I_Actuals!H212","v":"Nominal"},{"$f":"I_Actuals!I212","v":"Enter as a negative."},{"$f":"I_Actuals!J212","v":"CAA NERL PCM_07zc - InputsSummarised, I_Actuals, row 211"},null,{"$f":"I_Actuals!L212","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y212","v":5915.5059698243276},null,{"$f":"I_Actuals!AA212","v":0},{"$f":"I_Actuals!AB212","v":6813.9973112120642},{"$f":"I_Actuals!AC212","v":3498.4800206039508},{"$f":"I_Actuals!AD212","v":-1009.2660030133266},{"$f":"I_Actuals!AE212","v":595.46403580607148},{"$f":"I_Actuals!AF212","v":-3983.1693947844324},{"$f":"I_Actuals!AG212","v":0},{"$f":"I_Actuals!AH212","v":0},{"$f":"I_Actuals!AI212","v":0},{"$f":"I_Actuals!AJ212","v":0},{"$f":"I_Actuals!AK212","v":0},{"$f":"I_Actuals!AL212","v":0},{"$f":"I_Actuals!AM212","v":0},{"$f":"I_Actuals!AN212","v":0},{"$f":"I_Actuals!AO212","v":0},{"$f":"I_Actuals!AP212","v":0},{"$f":"I_Actuals!AQ212","v":0},{"$f":"I_Actuals!AR212","v":0},{"$f":"I_Actuals!AS212","v":0},{"$f":"I_Actuals!AT212","v":0},{"$f":"I_Actuals!AU212","v":0},{"$f":"I_Actuals!AV212","v":0},{"$f":"I_Actuals!AW212","v":0},{"$f":"I_Actuals!AX212","v":0},{"$f":"I_Actuals!AY212","v":0},{"$f":"I_Actuals!AZ212","v":0},{"$f":"I_Actuals!BA212","v":0},{"$f":"I_Actuals!BB212","v":0},{"$f":"I_Actuals!BC212","v":0},{"$f":"I_Actuals!BD212","v":0},{"$f":"I_Actuals!BE212","v":0},{"$f":"I_Actuals!BF212","v":0},{"$f":"I_Actuals!BG212","v":0},{"$f":"I_Actuals!BH212","v":0},{"$f":"I_Actuals!BI212","v":0},{"$f":"I_Actuals!BJ212","v":0}]
[null,null,null,null,{"$f":"E341","v":"Post 2020 Debt Arrangement Fee Paid (Fixed)"},null,{"$f":"G341","v":"£'000 "},{"$f":"H341","v":"Nominal"},null,{"$f":"J341","v":0},null,{"$f":"L341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y341","v":-8645.5059698243276},null,{"$f":"AA341","v":0},-6813.9973112120642,-3498.4800206039508,1009.2660030133266,-595.46403580607148,3983.1693947844324,-2250,-480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E747","v":"Post 2020 Debt Arrangement Fee Paid (Fixed)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$745 = 1, AA746, AA747)","v":0},{"$f":"IF(AB$745 = 1, AB746, AB747)","v":6813.9973112120642},{"$f":"IF(AC$745 = 1, AC746, AC747)","v":3498.4800206039508},-1009.2660030133266,595.46403580607148,-3983.1693947844324,-2250,-480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E213","v":"Post 2020 Debt Interest - Actual"},null,{"$f":"I_Actuals!G213","v":"£'000 "},{"$f":"I_Actuals!H213","v":"Nominal"},{"$f":"I_Actuals!I213","v":"Enter as a negative."},{"$f":"I_Actuals!J213","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L213","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y213","v":0},null,{"$f":"I_Actuals!AA213","v":0},{"$f":"I_Actuals!AB213","v":0},{"$f":"I_Actuals!AC213","v":0},{"$f":"I_Actuals!AD213","v":0},{"$f":"I_Actuals!AE213","v":0},{"$f":"I_Actuals!AF213","v":0},{"$f":"I_Actuals!AG213","v":0},{"$f":"I_Actuals!AH213","v":0},{"$f":"I_Actuals!AI213","v":0},{"$f":"I_Actuals!AJ213","v":0},{"$f":"I_Actuals!AK213","v":0},{"$f":"I_Actuals!AL213","v":0},{"$f":"I_Actuals!AM213","v":0},{"$f":"I_Actuals!AN213","v":0},{"$f":"I_Actuals!AO213","v":0},{"$f":"I_Actuals!AP213","v":0},{"$f":"I_Actuals!AQ213","v":0},{"$f":"I_Actuals!AR213","v":0},{"$f":"I_Actuals!AS213","v":0},{"$f":"I_Actuals!AT213","v":0},{"$f":"I_Actuals!AU213","v":0},{"$f":"I_Actuals!AV213","v":0},{"$f":"I_Actuals!AW213","v":0},{"$f":"I_Actuals!AX213","v":0},{"$f":"I_Actuals!AY213","v":0},{"$f":"I_Actuals!AZ213","v":0},{"$f":"I_Actuals!BA213","v":0},{"$f":"I_Actuals!BB213","v":0},{"$f":"I_Actuals!BC213","v":0},{"$f":"I_Actuals!BD213","v":0},{"$f":"I_Actuals!BE213","v":0},{"$f":"I_Actuals!BF213","v":0},{"$f":"I_Actuals!BG213","v":0},{"$f":"I_Actuals!BH213","v":0},{"$f":"I_Actuals!BI213","v":0},{"$f":"I_Actuals!BJ213","v":0}]
[null,null,null,null,{"$f":"E56","v":"Post 2020 Debt Interest"},null,{"$f":"G56","v":"£'000 "},{"$f":"H56","v":"Nominal"},{"$f":"I56","v":"PL & CF"},{"$f":"J56","v":0},null,{"$f":"L56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y56","v":-637514.00282693061},null,{"$f":"AA56","v":0},0,0,0,0,0,-11340.280399649062,-15821.478519591572,-14411.969362112073,-12258.293344109417,-9036.6818939461173,-6020.535005240944,-3162.8543738079547,-937.50341925343639,-8737.8242811615764,-7855.9385877070554,-40556.924011762305,-12499.31063627917,-13553.104681852228,-14633.179023323626,-18200.473676138936,-19388.729457537862,-20611.877762822805,-21879.181067871981,-23178.269797233446,-24508.743670677562,-25926.883336724761,-27437.477383574147,-29035.42094312144,-30726.365179404249,-32515.468347627728,-34408.847626826842,-36412.367594646857,-38532.437098906521,-40775.837512550264,-43149.744831468684]
[null,null,null,null,{"$f":"E752","v":"Post 2020 Debt Interest"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$750 = 1, AA751, AA752)","v":0},{"$f":"IF(AB$750 = 1, AB751, AB752)","v":0},{"$f":"IF(AC$750 = 1, AC751, AC752)","v":0},0,0,0,-11340.280399649062,-15821.478519591572,-14411.969362112073,-12258.293344109417,-9036.6818939461173,-6020.535005240944,-3162.8543738079547,-937.50341925343639,-8737.8242811615764,-7855.9385877070554,-40556.924011762305,-12499.31063627917,-13553.104681852228,-14633.179023323626,-18200.473676138936,-19388.729457537862,-20611.877762822805,-21879.181067871981,-23178.269797233446,-24508.743670677562,-25926.883336724761,-27437.477383574147,-29035.42094312144,-30726.365179404249,-32515.468347627728,-34408.847626826842,-36412.367594646857,-38532.437098906521,-40775.837512550264,-43149.744831468684]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E219","v":"Share Capital Injection/(Redemption) - Actual"},null,{"$f":"I_Actuals!G219","v":"£'000 "},{"$f":"I_Actuals!H219","v":"Nominal"},{"$f":"I_Actuals!I219","v":"Enter as a positive."},{"$f":"I_Actuals!J219","v":"CAA Assumed"},null,{"$f":"I_Actuals!L219","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y219","v":64797.15},null,{"$f":"I_Actuals!AA219","v":0},{"$f":"I_Actuals!AB219","v":0},{"$f":"I_Actuals!AC219","v":0},{"$f":"I_Actuals!AD219","v":0},{"$f":"I_Actuals!AE219","v":0},{"$f":"I_Actuals!AF219","v":64797.15},{"$f":"I_Actuals!AG219","v":0},{"$f":"I_Actuals!AH219","v":0},{"$f":"I_Actuals!AI219","v":0},{"$f":"I_Actuals!AJ219","v":0},{"$f":"I_Actuals!AK219","v":0},{"$f":"I_Actuals!AL219","v":0},{"$f":"I_Actuals!AM219","v":0},{"$f":"I_Actuals!AN219","v":0},{"$f":"I_Actuals!AO219","v":0},{"$f":"I_Actuals!AP219","v":0},{"$f":"I_Actuals!AQ219","v":0},{"$f":"I_Actuals!AR219","v":0},{"$f":"I_Actuals!AS219","v":0},{"$f":"I_Actuals!AT219","v":0},{"$f":"I_Actuals!AU219","v":0},{"$f":"I_Actuals!AV219","v":0},{"$f":"I_Actuals!AW219","v":0},{"$f":"I_Actuals!AX219","v":0},{"$f":"I_Actuals!AY219","v":0},{"$f":"I_Actuals!AZ219","v":0},{"$f":"I_Actuals!BA219","v":0},{"$f":"I_Actuals!BB219","v":0},{"$f":"I_Actuals!BC219","v":0},{"$f":"I_Actuals!BD219","v":0},{"$f":"I_Actuals!BE219","v":0},{"$f":"I_Actuals!BF219","v":0},{"$f":"I_Actuals!BG219","v":0},{"$f":"I_Actuals!BH219","v":0},{"$f":"I_Actuals!BI219","v":0},{"$f":"I_Actuals!BJ219","v":0}]
[null,null,null,null,{"$f":"E$390","v":"Share Capital Injection/(Redemption)"},null,"£'000 ","Nominal","CF","I_Series NERL, rows 198:202",null,{"$f":"L$390","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$390","v":0},null,{"$f":"AA$390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E757","v":"Share Capital Injection/(Redemption)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$755 = 1, AA756, AA757)","v":0},{"$f":"IF(AB$755 = 1, AB756, AB757)","v":0},0,0,0,64797.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E220","v":"Equity (to)/from Shareholders - Actual"},null,{"$f":"I_Actuals!G220","v":"£'000 "},{"$f":"I_Actuals!H220","v":"Nominal"},{"$f":"I_Actuals!I220","v":"Enter as a negative."},{"$f":"I_Actuals!J220","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L220","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y220","v":-282875},null,{"$f":"I_Actuals!AA220","v":-71750},{"$f":"I_Actuals!AB220","v":-35375},{"$f":"I_Actuals!AC220","v":-47750},{"$f":"I_Actuals!AD220","v":-56750},{"$f":"I_Actuals!AE220","v":-57000},{"$f":"I_Actuals!AF220","v":-14250},{"$f":"I_Actuals!AG220","v":0},{"$f":"I_Actuals!AH220","v":0},{"$f":"I_Actuals!AI220","v":0},{"$f":"I_Actuals!AJ220","v":0},{"$f":"I_Actuals!AK220","v":0},{"$f":"I_Actuals!AL220","v":0},{"$f":"I_Actuals!AM220","v":0},{"$f":"I_Actuals!AN220","v":0},{"$f":"I_Actuals!AO220","v":0},{"$f":"I_Actuals!AP220","v":0},{"$f":"I_Actuals!AQ220","v":0},{"$f":"I_Actuals!AR220","v":0},{"$f":"I_Actuals!AS220","v":0},{"$f":"I_Actuals!AT220","v":0},{"$f":"I_Actuals!AU220","v":0},{"$f":"I_Actuals!AV220","v":0},{"$f":"I_Actuals!AW220","v":0},{"$f":"I_Actuals!AX220","v":0},{"$f":"I_Actuals!AY220","v":0},{"$f":"I_Actuals!AZ220","v":0},{"$f":"I_Actuals!BA220","v":0},{"$f":"I_Actuals!BB220","v":0},{"$f":"I_Actuals!BC220","v":0},{"$f":"I_Actuals!BD220","v":0},{"$f":"I_Actuals!BE220","v":0},{"$f":"I_Actuals!BF220","v":0},{"$f":"I_Actuals!BG220","v":0},{"$f":"I_Actuals!BH220","v":0},{"$f":"I_Actuals!BI220","v":0},{"$f":"I_Actuals!BJ220","v":0}]
[null,null,null,null,{"$f":"E461","v":"Dividends Paid"},null,{"$f":"G461","v":"£'000 "},{"$f":"H461","v":"Nominal"},null,{"$f":"J461","v":0},null,{"$f":"L461","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y461","v":-1261067.3154523477},null,{"$f":"AA461","v":-71750},-35375,-47750,-56750,-57000,-14250,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E762","v":"Dividends Paid"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$760 = 1, AA761, AA762)","v":-71750},{"$f":"IF(AB$760 = 1, AB761, AB762)","v":-35375},{"$f":"IF(AC$760 = 1, AC761, AC762)","v":-47750},-56750,-57000,-14250,0,0,0,0,{"$f":"IF(AK$760 = 1, AK761, AK762)","v":-35591.000000479493},-35591.000000367902,{"$f":"IF(AM$760 = 1, AM761, AM762)","v":-53387.000000722823},-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"E464","v":"Equity Transfer from Shareholders"},null,{"$f":"G464","v":"£'000 "},{"$f":"H464","v":"Nominal"},null,{"$f":"J464","v":0},null,{"$f":"L464","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y464","v":0},null,{"$f":"AA464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E766","v":"Equity Transfer from Shareholders"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA765 = 1, 0, AA766)","v":0},{"$f":"IF(AB765 = 1, 0, AB766)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E182","v":"UKATS - movement in DfT, CAA and Met Price Control Creditor - Actual"},null,{"$f":"I_Actuals!G182","v":"£'000 "},{"$f":"I_Actuals!H182","v":"Nominal"},{"$f":"I_Actuals!I182","v":"Enter as negative."},{"$f":"I_Actuals!J182","v":" I_Actuals, row 162:217"},null,{"$f":"I_Actuals!L182","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y182","v":-90623.879589879885},null,{"$f":"I_Actuals!AA182","v":45278.211629452126},{"$f":"I_Actuals!AB182","v":82468.935179330001},{"$f":"I_Actuals!AC182","v":101007.25288552292},{"$f":"I_Actuals!AD182","v":18755.688947006325},{"$f":"I_Actuals!AE182","v":-9691.2901068940191},{"$f":"I_Actuals!AF182","v":-328442.67812429724},{"$f":"I_Actuals!AG182","v":0},{"$f":"I_Actuals!AH182","v":0},{"$f":"I_Actuals!AI182","v":0},{"$f":"I_Actuals!AJ182","v":0},{"$f":"I_Actuals!AK182","v":0},{"$f":"I_Actuals!AL182","v":0},{"$f":"I_Actuals!AM182","v":0},{"$f":"I_Actuals!AN182","v":0},{"$f":"I_Actuals!AO182","v":0},{"$f":"I_Actuals!AP182","v":0},{"$f":"I_Actuals!AQ182","v":0},{"$f":"I_Actuals!AR182","v":0},{"$f":"I_Actuals!AS182","v":0},{"$f":"I_Actuals!AT182","v":0},{"$f":"I_Actuals!AU182","v":0},{"$f":"I_Actuals!AV182","v":0},{"$f":"I_Actuals!AW182","v":0},{"$f":"I_Actuals!AX182","v":0},{"$f":"I_Actuals!AY182","v":0},{"$f":"I_Actuals!AZ182","v":0},{"$f":"I_Actuals!BA182","v":0},{"$f":"I_Actuals!BB182","v":0},{"$f":"I_Actuals!BC182","v":0},{"$f":"I_Actuals!BD182","v":0},{"$f":"I_Actuals!BE182","v":0},{"$f":"I_Actuals!BF182","v":0},{"$f":"I_Actuals!BG182","v":0},{"$f":"I_Actuals!BH182","v":0},{"$f":"I_Actuals!BI182","v":0},{"$f":"I_Actuals!BJ182","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E952","v":"Movement in Price Control Creditor - DfT, CAA and MET Charges"},null,{"$f":"C_RevCost_UKATS!G952","v":"£'000"},{"$f":"C_RevCost_UKATS!H952","v":"Nominal"},{"$f":"C_RevCost_UKATS!I952","v":"CF"},{"$f":"C_RevCost_UKATS!J952","v":0},null,{"$f":"C_RevCost_UKATS!L952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y952","v":0},null,{"$f":"C_RevCost_UKATS!AA952","v":45278.211629452126},{"$f":"C_RevCost_UKATS!AB952","v":82468.935179330001},{"$f":"C_RevCost_UKATS!AC952","v":101007.25288552292},{"$f":"C_RevCost_UKATS!AD952","v":18755.688947006325},{"$f":"C_RevCost_UKATS!AE952","v":-9691.2901068940191},{"$f":"C_RevCost_UKATS!AF952","v":-328442.67812429724},{"$f":"C_RevCost_UKATS!AG952","v":-53224.106753025881},{"$f":"C_RevCost_UKATS!AH952","v":-20013.627229611571},{"$f":"C_RevCost_UKATS!AI952","v":53224.106753025881},{"$f":"C_RevCost_UKATS!AJ952","v":20013.627229611571},{"$f":"C_RevCost_UKATS!AK952","v":0},{"$f":"C_RevCost_UKATS!AL952","v":0},{"$f":"C_RevCost_UKATS!AM952","v":0},{"$f":"C_RevCost_UKATS!AN952","v":0},{"$f":"C_RevCost_UKATS!AO952","v":0},{"$f":"C_RevCost_UKATS!AP952","v":0},{"$f":"C_RevCost_UKATS!AQ952","v":0},{"$f":"C_RevCost_UKATS!AR952","v":0},{"$f":"C_RevCost_UKATS!AS952","v":0},{"$f":"C_RevCost_UKATS!AT952","v":0},{"$f":"C_RevCost_UKATS!AU952","v":0},{"$f":"C_RevCost_UKATS!AV952","v":0},{"$f":"C_RevCost_UKATS!AW952","v":0},{"$f":"C_RevCost_UKATS!AX952","v":0},{"$f":"C_RevCost_UKATS!AY952","v":0},{"$f":"C_RevCost_UKATS!AZ952","v":0},{"$f":"C_RevCost_UKATS!BA952","v":0},{"$f":"C_RevCost_UKATS!BB952","v":0},{"$f":"C_RevCost_UKATS!BC952","v":0},{"$f":"C_RevCost_UKATS!BD952","v":0},{"$f":"C_RevCost_UKATS!BE952","v":0},{"$f":"C_RevCost_UKATS!BF952","v":0},{"$f":"C_RevCost_UKATS!BG952","v":0},{"$f":"C_RevCost_UKATS!BH952","v":0},{"$f":"C_RevCost_UKATS!BI952","v":0},{"$f":"C_RevCost_UKATS!BJ952","v":0}]
[null,null,null,null,{"$f":"E771","v":"Movement in Price Control Creditor - DfT, CAA and MET Charges"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$769 = 1, AA770, AA771)","v":45278.211629452126},{"$f":"IF(AB$769 = 1, AB770, AB771)","v":82468.935179330001},{"$f":"IF(AC$769 = 1, AC770, AC771)","v":101007.25288552292},18755.688947006325,-9691.2901068940191,-328442.67812429724,-53224.106753025881,-20013.627229611571,53224.106753025881,20013.627229611571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E164","v":"INEA Grant Funding received - Actual"},null,{"$f":"I_Actuals!G164","v":"£'000 "},{"$f":"I_Actuals!H164","v":"Nominal"},{"$f":"I_Actuals!I164","v":"Enter as positive."},{"$f":"I_Actuals!J164","v":0},null,{"$f":"I_Actuals!L164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y164","v":0},null,{"$f":"I_Actuals!AA164","v":0},{"$f":"I_Actuals!AB164","v":0},{"$f":"I_Actuals!AC164","v":0},{"$f":"I_Actuals!AD164","v":0},{"$f":"I_Actuals!AE164","v":0},{"$f":"I_Actuals!AF164","v":0},{"$f":"I_Actuals!AG164","v":0},{"$f":"I_Actuals!AH164","v":0},{"$f":"I_Actuals!AI164","v":0},{"$f":"I_Actuals!AJ164","v":0},{"$f":"I_Actuals!AK164","v":0},{"$f":"I_Actuals!AL164","v":0},{"$f":"I_Actuals!AM164","v":0},{"$f":"I_Actuals!AN164","v":0},{"$f":"I_Actuals!AO164","v":0},{"$f":"I_Actuals!AP164","v":0},{"$f":"I_Actuals!AQ164","v":0},{"$f":"I_Actuals!AR164","v":0},{"$f":"I_Actuals!AS164","v":0},{"$f":"I_Actuals!AT164","v":0},{"$f":"I_Actuals!AU164","v":0},{"$f":"I_Actuals!AV164","v":0},{"$f":"I_Actuals!AW164","v":0},{"$f":"I_Actuals!AX164","v":0},{"$f":"I_Actuals!AY164","v":0},{"$f":"I_Actuals!AZ164","v":0},{"$f":"I_Actuals!BA164","v":0},{"$f":"I_Actuals!BB164","v":0},{"$f":"I_Actuals!BC164","v":0},{"$f":"I_Actuals!BD164","v":0},{"$f":"I_Actuals!BE164","v":0},{"$f":"I_Actuals!BF164","v":0},{"$f":"I_Actuals!BG164","v":0},{"$f":"I_Actuals!BH164","v":0},{"$f":"I_Actuals!BI164","v":0},{"$f":"I_Actuals!BJ164","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$194","v":"INEA Grant Funding received"},null,{"$f":"'I_Series UKATS'!G$194","v":"£'000 "},{"$f":"'I_Series UKATS'!H$194","v":"Nominal"},{"$f":"'I_Series UKATS'!I$194","v":"Enter +ve values"},{"$f":"'I_Series UKATS'!J$194","v":"I_Series UKATS, rows 175, 179"},null,{"$f":"'I_Series UKATS'!L$194","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$194","v":103613},null,{"$f":"'I_Series UKATS'!AA$194","v":" - "},{"$f":"'I_Series UKATS'!AB$194","v":15034},{"$f":"'I_Series UKATS'!AC$194","v":28254},{"$f":"'I_Series UKATS'!AD$194","v":" - "},{"$f":"'I_Series UKATS'!AE$194","v":36718},{"$f":"'I_Series UKATS'!AF$194","v":8330},{"$f":"'I_Series UKATS'!AG$194","v":3089},{"$f":"'I_Series UKATS'!AH$194","v":2386},{"$f":"'I_Series UKATS'!AI$194","v":3009},{"$f":"'I_Series UKATS'!AJ$194","v":793},{"$f":"'I_Series UKATS'!AK$194","v":6000},{"$f":"'I_Series UKATS'!AL$194","v":0},{"$f":"'I_Series UKATS'!AM$194","v":0},{"$f":"'I_Series UKATS'!AN$194","v":0},{"$f":"'I_Series UKATS'!AO$194","v":0},{"$f":"'I_Series UKATS'!AP$194","v":0},{"$f":"'I_Series UKATS'!AQ$194","v":0},{"$f":"'I_Series UKATS'!AR$194","v":0},{"$f":"'I_Series UKATS'!AS$194","v":0},{"$f":"'I_Series UKATS'!AT$194","v":0},{"$f":"'I_Series UKATS'!AU$194","v":0},{"$f":"'I_Series UKATS'!AV$194","v":0},{"$f":"'I_Series UKATS'!AW$194","v":0},{"$f":"'I_Series UKATS'!AX$194","v":0},{"$f":"'I_Series UKATS'!AY$194","v":0},{"$f":"'I_Series UKATS'!AZ$194","v":0},{"$f":"'I_Series UKATS'!BA$194","v":0},{"$f":"'I_Series UKATS'!BB$194","v":0},{"$f":"'I_Series UKATS'!BC$194","v":0},{"$f":"'I_Series UKATS'!BD$194","v":0},{"$f":"'I_Series UKATS'!BE$194","v":0},{"$f":"'I_Series UKATS'!BF$194","v":0},{"$f":"'I_Series UKATS'!BG$194","v":0},{"$f":"'I_Series UKATS'!BH$194","v":0},{"$f":"'I_Series UKATS'!BI$194","v":0},{"$f":"'I_Series UKATS'!BJ$194","v":0}]
[null,null,null,null,{"$f":"E776","v":"INEA Grant Funding received"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$774 = 1, AA775, AA776)","v":0},{"$f":"IF(AB$774 = 1, AB775, AB776)","v":0},0,0,0,0,3089,2386,3009,793,6000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_Existing Debt","index":38,"n_rows":144,"n_cols":62,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Existing Debt"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source","Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Pre 2020 Debt"]
[]
[null,null,null,"Repayment"]
[null,null,null,null,{"$f":"'I_Series NERL'!E94","v":"Repayment Pre 2020 Debt POS"},null,{"$f":"'I_Series NERL'!G94","v":"£'000 "},{"$f":"'I_Series NERL'!H94","v":"Nominal"},null,{"$f":"'I_Series NERL'!J94","v":"Set to repay all existing debt in first forecast period"},{"$f":"'I_Series NERL'!K94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y94","v":0},null,{"$f":"'I_Series NERL'!AA94","v":0},{"$f":"'I_Series NERL'!AB94","v":0},{"$f":"'I_Series NERL'!AC94","v":0},{"$f":"'I_Series NERL'!AD94","v":0},{"$f":"'I_Series NERL'!AE94","v":0},{"$f":"'I_Series NERL'!AF94","v":0},{"$f":"'I_Series NERL'!AG94","v":0},{"$f":"'I_Series NERL'!AH94","v":0},{"$f":"'I_Series NERL'!AI94","v":0},{"$f":"'I_Series NERL'!AJ94","v":0},{"$f":"'I_Series NERL'!AK94","v":0},{"$f":"'I_Series NERL'!AL94","v":0},{"$f":"'I_Series NERL'!AM94","v":0},{"$f":"'I_Series NERL'!AN94","v":0},{"$f":"'I_Series NERL'!AO94","v":0},{"$f":"'I_Series NERL'!AP94","v":0},{"$f":"'I_Series NERL'!AQ94","v":0},{"$f":"'I_Series NERL'!AR94","v":0},{"$f":"'I_Series NERL'!AS94","v":0},{"$f":"'I_Series NERL'!AT94","v":0},{"$f":"'I_Series NERL'!AU94","v":0},{"$f":"'I_Series NERL'!AV94","v":0},{"$f":"'I_Series NERL'!AW94","v":0},{"$f":"'I_Series NERL'!AX94","v":0},{"$f":"'I_Series NERL'!AY94","v":0},{"$f":"'I_Series NERL'!AZ94","v":0},{"$f":"'I_Series NERL'!BA94","v":0},{"$f":"'I_Series NERL'!BB94","v":0},{"$f":"'I_Series NERL'!BC94","v":0},{"$f":"'I_Series NERL'!BD94","v":0},{"$f":"'I_Series NERL'!BE94","v":0},{"$f":"'I_Series NERL'!BF94","v":0},{"$f":"'I_Series NERL'!BG94","v":0},{"$f":"'I_Series NERL'!BH94","v":0},{"$f":"'I_Series NERL'!BI94","v":0},{"$f":"'I_Series NERL'!BJ94","v":0}]
[null,null,null,null,{"$f":"LEFT(E19,LEN(E19)-4)","v":"Repayment Pre 2020 Debt"},null,{"$f":"G19","v":"£'000 "},"Nominal","CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z20:BJ20)","v":0},null,{"$f":"AA19 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest (accrued)"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},{"$f":"C_Time!K$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E146","v":"Interest & Fees on Pre 2020 Debt - Actual"},null,{"$f":"I_Actuals!G146","v":"£'000 "},{"$f":"I_Actuals!H146","v":"Nominal"},{"$f":"I_Actuals!I146","v":"Enter costs as positive"},{"$f":"I_Actuals!J146","v":" I_Actuals, row 89:152"},{"$f":"I_Actuals!K146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y146","v":142318.26378704593},null,{"$f":"I_Actuals!AA146","v":28354.017300765347},{"$f":"I_Actuals!AB146","v":26897.569246768449},{"$f":"I_Actuals!AC146","v":25038.034599024642},{"$f":"I_Actuals!AD146","v":22301.597260814255},{"$f":"I_Actuals!AE146","v":19671.464682206199},{"$f":"I_Actuals!AF146","v":20055.580697467045},{"$f":"I_Actuals!AG146","v":0},{"$f":"I_Actuals!AH146","v":0},{"$f":"I_Actuals!AI146","v":0},{"$f":"I_Actuals!AJ146","v":0},{"$f":"I_Actuals!AK146","v":0},{"$f":"I_Actuals!AL146","v":0},{"$f":"I_Actuals!AM146","v":0},{"$f":"I_Actuals!AN146","v":0},{"$f":"I_Actuals!AO146","v":0},{"$f":"I_Actuals!AP146","v":0},{"$f":"I_Actuals!AQ146","v":0},{"$f":"I_Actuals!AR146","v":0},{"$f":"I_Actuals!AS146","v":0},{"$f":"I_Actuals!AT146","v":0},{"$f":"I_Actuals!AU146","v":0},{"$f":"I_Actuals!AV146","v":0},{"$f":"I_Actuals!AW146","v":0},{"$f":"I_Actuals!AX146","v":0},{"$f":"I_Actuals!AY146","v":0},{"$f":"I_Actuals!AZ146","v":0},{"$f":"I_Actuals!BA146","v":0},{"$f":"I_Actuals!BB146","v":0},{"$f":"I_Actuals!BC146","v":0},{"$f":"I_Actuals!BD146","v":0},{"$f":"I_Actuals!BE146","v":0},{"$f":"I_Actuals!BF146","v":0},{"$f":"I_Actuals!BG146","v":0},{"$f":"I_Actuals!BH146","v":0},{"$f":"I_Actuals!BI146","v":0},{"$f":"I_Actuals!BJ146","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E91","v":"Interest & Fees on Pre 2020 Debt POS"},null,{"$f":"'I_Series NERL'!G91","v":"£'000 "},{"$f":"'I_Series NERL'!H91","v":"Nominal"},null,{"$f":"'I_Series NERL'!J91","v":0},{"$f":"'I_Series NERL'!K91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y91","v":0},null,{"$f":"'I_Series NERL'!AA91","v":0},{"$f":"'I_Series NERL'!AB91","v":0},{"$f":"'I_Series NERL'!AC91","v":0},{"$f":"'I_Series NERL'!AD91","v":0},{"$f":"'I_Series NERL'!AE91","v":0},{"$f":"'I_Series NERL'!AF91","v":0},{"$f":"'I_Series NERL'!AG91","v":0},{"$f":"'I_Series NERL'!AH91","v":0},{"$f":"'I_Series NERL'!AI91","v":0},{"$f":"'I_Series NERL'!AJ91","v":0},{"$f":"'I_Series NERL'!AK91","v":0},{"$f":"'I_Series NERL'!AL91","v":0},{"$f":"'I_Series NERL'!AM91","v":0},{"$f":"'I_Series NERL'!AN91","v":0},{"$f":"'I_Series NERL'!AO91","v":0},{"$f":"'I_Series NERL'!AP91","v":0},{"$f":"'I_Series NERL'!AQ91","v":0},{"$f":"'I_Series NERL'!AR91","v":0},{"$f":"'I_Series NERL'!AS91","v":0},{"$f":"'I_Series NERL'!AT91","v":0},{"$f":"'I_Series NERL'!AU91","v":0},{"$f":"'I_Series NERL'!AV91","v":0},{"$f":"'I_Series NERL'!AW91","v":0},{"$f":"'I_Series NERL'!AX91","v":0},{"$f":"'I_Series NERL'!AY91","v":0},{"$f":"'I_Series NERL'!AZ91","v":0},{"$f":"'I_Series NERL'!BA91","v":0},{"$f":"'I_Series NERL'!BB91","v":0},{"$f":"'I_Series NERL'!BC91","v":0},{"$f":"'I_Series NERL'!BD91","v":0},{"$f":"'I_Series NERL'!BE91","v":0},{"$f":"'I_Series NERL'!BF91","v":0},{"$f":"'I_Series NERL'!BG91","v":0},{"$f":"'I_Series NERL'!BH91","v":0},{"$f":"'I_Series NERL'!BI91","v":0},{"$f":"'I_Series NERL'!BJ91","v":0}]
[null,null,null,null,{"$f":"LEFT(E25,LEN(E25)-4)","v":"Interest & Fees on Pre 2020 Debt"},null,{"$f":"G25","v":"£'000 "},"Nominal","PL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z26:BJ26)","v":-142318.26378704593},null,{"$f":"IF(AA23 = 1, AA24, AA25 ) * SignSwitch","v":-28354.017300765347},-26897.569246768449,-25038.034599024642,-22301.597260814255,-19671.464682206199,-20055.580697467045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest (cash)"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},{"$f":"C_Time!K$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E205","v":"Pre 2020 Debt Interest & Fees - Actual"},null,{"$f":"I_Actuals!G205","v":"£'000 "},{"$f":"I_Actuals!H205","v":"Nominal"},{"$f":"I_Actuals!I205","v":"Enter as a negative."},{"$f":"I_Actuals!J205","v":" I_Actuals, row 162:217"},{"$f":"I_Actuals!K205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y205","v":0},null,{"$f":"I_Actuals!AA205","v":0},{"$f":"I_Actuals!AB205","v":0},{"$f":"I_Actuals!AC205","v":0},{"$f":"I_Actuals!AD205","v":0},{"$f":"I_Actuals!AE205","v":0},{"$f":"I_Actuals!AF205","v":0},{"$f":"I_Actuals!AG205","v":0},{"$f":"I_Actuals!AH205","v":0},{"$f":"I_Actuals!AI205","v":0},{"$f":"I_Actuals!AJ205","v":0},{"$f":"I_Actuals!AK205","v":0},{"$f":"I_Actuals!AL205","v":0},{"$f":"I_Actuals!AM205","v":0},{"$f":"I_Actuals!AN205","v":0},{"$f":"I_Actuals!AO205","v":0},{"$f":"I_Actuals!AP205","v":0},{"$f":"I_Actuals!AQ205","v":0},{"$f":"I_Actuals!AR205","v":0},{"$f":"I_Actuals!AS205","v":0},{"$f":"I_Actuals!AT205","v":0},{"$f":"I_Actuals!AU205","v":0},{"$f":"I_Actuals!AV205","v":0},{"$f":"I_Actuals!AW205","v":0},{"$f":"I_Actuals!AX205","v":0},{"$f":"I_Actuals!AY205","v":0},{"$f":"I_Actuals!AZ205","v":0},{"$f":"I_Actuals!BA205","v":0},{"$f":"I_Actuals!BB205","v":0},{"$f":"I_Actuals!BC205","v":0},{"$f":"I_Actuals!BD205","v":0},{"$f":"I_Actuals!BE205","v":0},{"$f":"I_Actuals!BF205","v":0},{"$f":"I_Actuals!BG205","v":0},{"$f":"I_Actuals!BH205","v":0},{"$f":"I_Actuals!BI205","v":0},{"$f":"I_Actuals!BJ205","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E95","v":"Cash Interest & Fees on Pre 2020 Debt POS"},null,{"$f":"'I_Series NERL'!G95","v":"£'000 "},{"$f":"'I_Series NERL'!H95","v":"Nominal"},{"$f":"'I_Series NERL'!I95","v":"Enter +ve values"},{"$f":"'I_Series NERL'!J95","v":"Set to repay all existing debt in first forecast period"},{"$f":"'I_Series NERL'!K95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y95","v":707538},null,{"$f":"'I_Series NERL'!AA95","v":0},{"$f":"'I_Series NERL'!AB95","v":0},{"$f":"'I_Series NERL'!AC95","v":0},{"$f":"'I_Series NERL'!AD95","v":0},{"$f":"'I_Series NERL'!AE95","v":0},{"$f":"'I_Series NERL'!AF95","v":0},{"$f":"'I_Series NERL'!AG95","v":707538},{"$f":"'I_Series NERL'!AH95","v":0},{"$f":"'I_Series NERL'!AI95","v":0},{"$f":"'I_Series NERL'!AJ95","v":0},{"$f":"'I_Series NERL'!AK95","v":0},{"$f":"'I_Series NERL'!AL95","v":0},{"$f":"'I_Series NERL'!AM95","v":0},{"$f":"'I_Series NERL'!AN95","v":0},{"$f":"'I_Series NERL'!AO95","v":0},{"$f":"'I_Series NERL'!AP95","v":0},{"$f":"'I_Series NERL'!AQ95","v":0},{"$f":"'I_Series NERL'!AR95","v":0},{"$f":"'I_Series NERL'!AS95","v":0},{"$f":"'I_Series NERL'!AT95","v":0},{"$f":"'I_Series NERL'!AU95","v":0},{"$f":"'I_Series NERL'!AV95","v":0},{"$f":"'I_Series NERL'!AW95","v":0},{"$f":"'I_Series NERL'!AX95","v":0},{"$f":"'I_Series NERL'!AY95","v":0},{"$f":"'I_Series NERL'!AZ95","v":0},{"$f":"'I_Series NERL'!BA95","v":0},{"$f":"'I_Series NERL'!BB95","v":0},{"$f":"'I_Series NERL'!BC95","v":0},{"$f":"'I_Series NERL'!BD95","v":0},{"$f":"'I_Series NERL'!BE95","v":0},{"$f":"'I_Series NERL'!BF95","v":0},{"$f":"'I_Series NERL'!BG95","v":0},{"$f":"'I_Series NERL'!BH95","v":0},{"$f":"'I_Series NERL'!BI95","v":0},{"$f":"'I_Series NERL'!BJ95","v":0}]
[null,null,null,null,{"$f":"LEFT(E31,LEN(E31)-4)","v":"Cash Interest & Fees on Pre 2020 Debt"},null,{"$f":"G31","v":"£'000 "},"Nominal","CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z32:BJ32)","v":-707538},null,{"$f":"IF(AA29 = 1, AA30, AA31 * SignSwitch)","v":0},0,0,0,0,0,-707538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Closing Balance"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},{"$f":"C_Time!K$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E61","v":"Pre 2020 Debt - Actual"},null,{"$f":"I_Actuals!G61","v":"£'000 "},{"$f":"I_Actuals!H61","v":"Nominal"},{"$f":"I_Actuals!I61","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J61","v":"Pre2020 Debt Input Generation.xlsx,  Sheet3 tab, row 8"},{"$f":"I_Actuals!K61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y61","v":-3094443.7322688112},null,{"$f":"I_Actuals!AA61","v":-584291.46290541405},{"$f":"I_Actuals!AB61","v":-461841.67499999999},{"$f":"I_Actuals!AC61","v":-393064.2},{"$f":"I_Actuals!AD61","v":-347513.1},{"$f":"I_Actuals!AE61","v":-600195.15},{"$f":"I_Actuals!AF61","v":-707538.14436339703},{"$f":"I_Actuals!AG61","v":0},{"$f":"I_Actuals!AH61","v":0},{"$f":"I_Actuals!AI61","v":0},{"$f":"I_Actuals!AJ61","v":0},{"$f":"I_Actuals!AK61","v":0},{"$f":"I_Actuals!AL61","v":0},{"$f":"I_Actuals!AM61","v":0},{"$f":"I_Actuals!AN61","v":0},{"$f":"I_Actuals!AO61","v":0},{"$f":"I_Actuals!AP61","v":0},{"$f":"I_Actuals!AQ61","v":0},{"$f":"I_Actuals!AR61","v":0},{"$f":"I_Actuals!AS61","v":0},{"$f":"I_Actuals!AT61","v":0},{"$f":"I_Actuals!AU61","v":0},{"$f":"I_Actuals!AV61","v":0},{"$f":"I_Actuals!AW61","v":0},{"$f":"I_Actuals!AX61","v":0},{"$f":"I_Actuals!AY61","v":0},{"$f":"I_Actuals!AZ61","v":0},{"$f":"I_Actuals!BA61","v":0},{"$f":"I_Actuals!BB61","v":0},{"$f":"I_Actuals!BC61","v":0},{"$f":"I_Actuals!BD61","v":0},{"$f":"I_Actuals!BE61","v":0},{"$f":"I_Actuals!BF61","v":0},{"$f":"I_Actuals!BG61","v":0},{"$f":"I_Actuals!BH61","v":0},{"$f":"I_Actuals!BI61","v":0},{"$f":"I_Actuals!BJ61","v":0}]
[]
[null,null,null,null,{"$f":"A16 & \" - b/f\"","v":"Pre 2020 Debt - b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z42","v":0},584291.46290541405,461841.67499999999,393064.2,347513.1,600195.15,707538.14436339703,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512]
[null,null,null,null,{"$f":"E25","v":"Interest & Fees on Pre 2020 Debt POS"},null,{"$f":"G25","v":"£'000 "},{"$f":"H25","v":"Nominal"},null,{"$f":"J25","v":0},{"$f":"K25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y25","v":0},null,{"$f":"AA25","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E32","v":"Cash Interest & Fees on Pre 2020 Debt"},null,"£'000 ","Nominal","CF",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-707538,null,0,0,0,0,0,0,-707538,0,0,0,{"$f":"AK32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E20","v":"Repayment Pre 2020 Debt"},null,"£'000 ","Nominal","CF",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"A16 & \" c/f POS\"","v":"Pre 2020 Debt c/f POS"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA35 = 1, AA36 * SignSwitch, SUM(AA38:AA41))","v":584291.46290541405},461841.67499999999,393064.2,347513.1,600195.15,707538.14436339703,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512,0.14436339703388512]
[null,null,null,null,{"$f":"\"Check that \" & I_Global!$F$84 &\" does not result in a negative debt value \"","v":"Check that Pre 2020 Debt does not result in a negative debt value "},{"$f":"IF($BJ$42 >= 0,0, 1)","v":0},"check"]
[]
[null,null,null,null,{"$f":"LEFT(E42,LEN(E42)-4)","v":"Pre 2020 Debt c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA42* SignSwitch","v":-584291.46290541405},-461841.67499999999,-393064.2,-347513.1,-600195.15,-707538.14436339703,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512]
[]
["Existing Swaps"]
[]
[null,null,null,"Amoritisation Profile"]
[null,null,null,null,{"$f":"'I_Series NERL'!E132","v":"Existing Swap Amortisation Profile"},null,{"$f":"'I_Series NERL'!G132","v":"%"},null,{"$f":"'I_Series NERL'!I132","v":"Set to ensure no swapped balance at start of NR23"},{"$f":"'I_Series NERL'!J132","v":"CAA Assumed"},{"$f":"'I_Series NERL'!K132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y132","v":1},null,{"$f":"'I_Series NERL'!AA132","v":0},{"$f":"'I_Series NERL'!AB132","v":0},{"$f":"'I_Series NERL'!AC132","v":0},{"$f":"'I_Series NERL'!AD132","v":0},{"$f":"'I_Series NERL'!AE132","v":0},{"$f":"'I_Series NERL'!AF132","v":0},{"$f":"'I_Series NERL'!AG132","v":0.5},{"$f":"'I_Series NERL'!AH132","v":0.5},{"$f":"'I_Series NERL'!AI132","v":0},{"$f":"'I_Series NERL'!AJ132","v":0},{"$f":"'I_Series NERL'!AK132","v":0},{"$f":"'I_Series NERL'!AL132","v":0},{"$f":"'I_Series NERL'!AM132","v":0},{"$f":"'I_Series NERL'!AN132","v":0},{"$f":"'I_Series NERL'!AO132","v":0},{"$f":"'I_Series NERL'!AP132","v":0},{"$f":"'I_Series NERL'!AQ132","v":0},{"$f":"'I_Series NERL'!AR132","v":0},{"$f":"'I_Series NERL'!AS132","v":0},{"$f":"'I_Series NERL'!AT132","v":0},{"$f":"'I_Series NERL'!AU132","v":0},{"$f":"'I_Series NERL'!AV132","v":0},{"$f":"'I_Series NERL'!AW132","v":0},{"$f":"'I_Series NERL'!AX132","v":0},{"$f":"'I_Series NERL'!AY132","v":0},{"$f":"'I_Series NERL'!AZ132","v":0},{"$f":"'I_Series NERL'!BA132","v":0},{"$f":"'I_Series NERL'!BB132","v":0},{"$f":"'I_Series NERL'!BC132","v":0},{"$f":"'I_Series NERL'!BD132","v":0},{"$f":"'I_Series NERL'!BE132","v":0},{"$f":"'I_Series NERL'!BF132","v":0},{"$f":"'I_Series NERL'!BG132","v":0},{"$f":"'I_Series NERL'!BH132","v":0},{"$f":"'I_Series NERL'!BI132","v":0},{"$f":"'I_Series NERL'!BJ132","v":0}]
[null,null,null,null,"Proportion of remaining balance to be settled in year",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA50:$BJ50)=0,0,AA50/SUM(AA50:$BJ50))","v":0},{"$f":"IF(SUM(AB50:$BJ50)=0,0,AB50/SUM(AB50:$BJ50))","v":0},{"$f":"IF(SUM(AC50:$BJ50)=0,0,AC50/SUM(AC50:$BJ50))","v":0},{"$f":"IF(SUM(AD50:$BJ50)=0,0,AD50/SUM(AD50:$BJ50))","v":0},{"$f":"IF(SUM(AE50:$BJ50)=0,0,AE50/SUM(AE50:$BJ50))","v":0},{"$f":"IF(SUM(AF50:$BJ50)=0,0,AF50/SUM(AF50:$BJ50))","v":0},{"$f":"IF(SUM(AG50:$BJ50)=0,0,AG50/SUM(AG50:$BJ50))","v":0.5},{"$f":"IF(SUM(AH50:$BJ50)=0,0,AH50/SUM(AH50:$BJ50))","v":1},{"$f":"IF(SUM(AI50:$BJ50)=0,0,AI50/SUM(AI50:$BJ50))","v":0},{"$f":"IF(SUM(AJ50:$BJ50)=0,0,AJ50/SUM(AJ50:$BJ50))","v":0},{"$f":"IF(SUM(AK50:$BJ50)=0,0,AK50/SUM(AK50:$BJ50))","v":0},{"$f":"IF(SUM(AL50:$BJ50)=0,0,AL50/SUM(AL50:$BJ50))","v":0},{"$f":"IF(SUM(AM50:$BJ50)=0,0,AM50/SUM(AM50:$BJ50))","v":0},{"$f":"IF(SUM(AN50:$BJ50)=0,0,AN50/SUM(AN50:$BJ50))","v":0},{"$f":"IF(SUM(AO50:$BJ50)=0,0,AO50/SUM(AO50:$BJ50))","v":0},{"$f":"IF(SUM(AP50:$BJ50)=0,0,AP50/SUM(AP50:$BJ50))","v":0},{"$f":"IF(SUM(AQ50:$BJ50)=0,0,AQ50/SUM(AQ50:$BJ50))","v":0},{"$f":"IF(SUM(AR50:$BJ50)=0,0,AR50/SUM(AR50:$BJ50))","v":0},{"$f":"IF(SUM(AS50:$BJ50)=0,0,AS50/SUM(AS50:$BJ50))","v":0},{"$f":"IF(SUM(AT50:$BJ50)=0,0,AT50/SUM(AT50:$BJ50))","v":0},{"$f":"IF(SUM(AU50:$BJ50)=0,0,AU50/SUM(AU50:$BJ50))","v":0},{"$f":"IF(SUM(AV50:$BJ50)=0,0,AV50/SUM(AV50:$BJ50))","v":0},{"$f":"IF(SUM(AW50:$BJ50)=0,0,AW50/SUM(AW50:$BJ50))","v":0},{"$f":"IF(SUM(AX50:$BJ50)=0,0,AX50/SUM(AX50:$BJ50))","v":0},{"$f":"IF(SUM(AY50:$BJ50)=0,0,AY50/SUM(AY50:$BJ50))","v":0},{"$f":"IF(SUM(AZ50:$BJ50)=0,0,AZ50/SUM(AZ50:$BJ50))","v":0},{"$f":"IF(SUM(BA50:$BJ50)=0,0,BA50/SUM(BA50:$BJ50))","v":0},{"$f":"IF(SUM(BB50:$BJ50)=0,0,BB50/SUM(BB50:$BJ50))","v":0},{"$f":"IF(SUM(BC50:$BJ50)=0,0,BC50/SUM(BC50:$BJ50))","v":0},{"$f":"IF(SUM(BD50:$BJ50)=0,0,BD50/SUM(BD50:$BJ50))","v":0},{"$f":"IF(SUM(BE50:$BJ50)=0,0,BE50/SUM(BE50:$BJ50))","v":0},{"$f":"IF(SUM(BF50:$BJ50)=0,0,BF50/SUM(BF50:$BJ50))","v":0},{"$f":"IF(SUM(BG50:$BJ50)=0,0,BG50/SUM(BG50:$BJ50))","v":0},{"$f":"IF(SUM(BH50:$BJ50)=0,0,BH50/SUM(BH50:$BJ50))","v":0},{"$f":"IF(SUM(BI50:$BJ50)=0,0,BI50/SUM(BI50:$BJ50))","v":0},{"$f":"IF(SUM(BJ50:$BJ50)=0,0,BJ50/SUM(BJ50:$BJ50))","v":0}]
[]
[null,null,null,"Amount payable to counterparty (Indexed)"]
[null,null,null,null,{"$f":"I_Actuals!E$238","v":"Outstanding Notional Balance (Indexed) - Actual"},null,{"$f":"I_Actuals!G$238","v":"£'000 "},{"$f":"I_Actuals!H$238","v":"Nominal"},{"$f":"I_Actuals!I$238","v":"Enter as a positive."},{"$f":"I_Actuals!J$238","v":"CAA NERL PCM_07zc - InputsSummarised.xlsm, I_Actuals tab, rows 237:238"},{"$f":"I_Actuals!K$238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$238","v":97656.25},null,{"$f":"I_Actuals!AA$238","v":0},{"$f":"I_Actuals!AB$238","v":0},{"$f":"I_Actuals!AC$238","v":0},{"$f":"I_Actuals!AD$238","v":0},{"$f":"I_Actuals!AE$238","v":0},{"$f":"I_Actuals!AF$238","v":97656.25},{"$f":"I_Actuals!AG$238","v":0},{"$f":"I_Actuals!AH$238","v":0},{"$f":"I_Actuals!AI$238","v":0},{"$f":"I_Actuals!AJ$238","v":0},{"$f":"I_Actuals!AK$238","v":0},{"$f":"I_Actuals!AL$238","v":0},{"$f":"I_Actuals!AM$238","v":0},{"$f":"I_Actuals!AN$238","v":0},{"$f":"I_Actuals!AO$238","v":0},{"$f":"I_Actuals!AP$238","v":0},{"$f":"I_Actuals!AQ$238","v":0},{"$f":"I_Actuals!AR$238","v":0},{"$f":"I_Actuals!AS$238","v":0},{"$f":"I_Actuals!AT$238","v":0},{"$f":"I_Actuals!AU$238","v":0},{"$f":"I_Actuals!AV$238","v":0},{"$f":"I_Actuals!AW$238","v":0},{"$f":"I_Actuals!AX$238","v":0},{"$f":"I_Actuals!AY$238","v":0},{"$f":"I_Actuals!AZ$238","v":0},{"$f":"I_Actuals!BA$238","v":0},{"$f":"I_Actuals!BB$238","v":0},{"$f":"I_Actuals!BC$238","v":0},{"$f":"I_Actuals!BD$238","v":0},{"$f":"I_Actuals!BE$238","v":0},{"$f":"I_Actuals!BF$238","v":0},{"$f":"I_Actuals!BG$238","v":0},{"$f":"I_Actuals!BH$238","v":0},{"$f":"I_Actuals!BI$238","v":0},{"$f":"I_Actuals!BJ$238","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},{"$f":"C_Time!K$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[]
[null,null,null,null,"Amount payable to counter-party existing Swap b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z60","v":0},0,0,0,0,0,97656.25,50803.348068340107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$64","v":"Accretion on Existing Swap"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,9835.8613227392816,null,0,0,0,0,0,0,3950.446136680207,5885.4151860590746,0,0,{"$f":"AK$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$69","v":"Repayment to counterparty"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-107492.11132273928,null,0,0,0,0,0,0,-50803.348068340107,-56688.763254399179,0,0,{"$f":"AK$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Amount payable to counter-party existing Swap c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA55=1,AA54,SUM(AA57:AA59))","v":0},0,0,0,0,97656.25,50803.348068340107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Index!E$506","v":"Indexation Factor (swapped against) - index"},null,{"$f":"C_Index!G$506","v":"%"},{"$f":"C_Index!H$506","v":"RPI 2020"},null,{"$f":"C_Index!J$506","v":0},{"$f":"C_Index!K$506","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$506","v":0},null,{"$f":"C_Index!AA$506","v":9.7969014451244618E-3},{"$f":"C_Index!AB$506","v":1.7437550362610743E-2},{"$f":"C_Index!AC$506","v":3.5829690172970885E-2},{"$f":"C_Index!AD$506","v":3.3428143254732756E-2},{"$f":"C_Index!AE$506","v":2.5628884285291642E-2},{"$f":"C_Index!AF$506","v":1.5033471837488488E-2},{"$f":"C_Index!AG$506","v":4.0452568439605319E-2},{"$f":"C_Index!AH$506","v":0.11584699453551917},{"$f":"C_Index!AI$506","v":8.8846247796278144E-2},{"$f":"C_Index!AJ$506","v":1.6221975828076385E-2},{"$f":"C_Index!AK$506","v":9.7252567884198449E-3},{"$f":"C_Index!AL$506","v":1.7286034129330607E-2},{"$f":"C_Index!AM$506","v":2.802018348263724E-2},{"$f":"C_Index!AN$506","v":2.802018348263724E-2},{"$f":"C_Index!AO$506","v":2.802018348263724E-2},{"$f":"C_Index!AP$506","v":2.802018348263724E-2},{"$f":"C_Index!AQ$506","v":2.802018348263724E-2},{"$f":"C_Index!AR$506","v":2.802018348263724E-2},{"$f":"C_Index!AS$506","v":2.802018348263724E-2},{"$f":"C_Index!AT$506","v":2.802018348263724E-2},{"$f":"C_Index!AU$506","v":2.802018348263724E-2},{"$f":"C_Index!AV$506","v":2.802018348263724E-2},{"$f":"C_Index!AW$506","v":2.802018348263724E-2},{"$f":"C_Index!AX$506","v":2.802018348263724E-2},{"$f":"C_Index!AY$506","v":2.802018348263724E-2},{"$f":"C_Index!AZ$506","v":2.802018348263724E-2},{"$f":"C_Index!BA$506","v":2.802018348263724E-2},{"$f":"C_Index!BB$506","v":2.802018348263724E-2},{"$f":"C_Index!BC$506","v":2.802018348263724E-2},{"$f":"C_Index!BD$506","v":2.802018348263724E-2},{"$f":"C_Index!BE$506","v":2.802018348263724E-2},{"$f":"C_Index!BF$506","v":2.802018348263724E-2},{"$f":"C_Index!BG$506","v":2.802018348263724E-2},{"$f":"C_Index!BH$506","v":2.802018348263724E-2},{"$f":"C_Index!BI$506","v":2.802018348263724E-2},{"$f":"C_Index!BJ$506","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"E57","v":"Amount payable to counter-party existing Swap b/f"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,97656.25,50803.348068340107,0,0,{"$f":"AK57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Accretion on Existing Swap",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA64:BJ64)","v":9835.8613227392816},null,{"$f":"AA62 * AA63","v":0},0,0,0,0,0,3950.446136680207,5885.4151860590746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E57","v":"Amount payable to counter-party existing Swap b/f"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,97656.25,50803.348068340107,0,0,{"$f":"AK57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E64","v":"Accretion on Existing Swap"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,9835.8613227392816,null,0,0,0,0,0,0,3950.446136680207,5885.4151860590746,0,0,{"$f":"AK64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$51","v":"Proportion of remaining balance to be settled in year"},null,{"$f":"G$51","v":"%"},null,null,{"$f":"J$51","v":0},{"$f":"K$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$51","v":0},null,{"$f":"AA$51","v":0},0,0,0,0,0,0.5,1,0,0,{"$f":"AK$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Repayment to counterparty",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA69:BJ69)","v":-107492.11132273928},null,{"$f":"SUM(AA66:AA67)* AA68 * SignSwitch","v":0},0,0,0,0,0,-50803.348068340107,-56688.763254399179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Amount receivable from counterparty (Fixed)"]
[null,null,null,null,{"$f":"I_Actuals!E$237","v":"Outstanding Notional Balance - Actual"},null,{"$f":"I_Actuals!G$237","v":"£'000 "},{"$f":"I_Actuals!H$237","v":"Nominal"},{"$f":"I_Actuals!I$237","v":"Enter as a positive."},{"$f":"I_Actuals!J$237","v":0},{"$f":"I_Actuals!K$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$237","v":0},null,{"$f":"I_Actuals!AA$237","v":0},{"$f":"I_Actuals!AB$237","v":0},{"$f":"I_Actuals!AC$237","v":0},{"$f":"I_Actuals!AD$237","v":0},{"$f":"I_Actuals!AE$237","v":0},{"$f":"I_Actuals!AF$237","v":0},{"$f":"I_Actuals!AG$237","v":0},{"$f":"I_Actuals!AH$237","v":0},{"$f":"I_Actuals!AI$237","v":0},{"$f":"I_Actuals!AJ$237","v":0},{"$f":"I_Actuals!AK$237","v":0},{"$f":"I_Actuals!AL$237","v":0},{"$f":"I_Actuals!AM$237","v":0},{"$f":"I_Actuals!AN$237","v":0},{"$f":"I_Actuals!AO$237","v":0},{"$f":"I_Actuals!AP$237","v":0},{"$f":"I_Actuals!AQ$237","v":0},{"$f":"I_Actuals!AR$237","v":0},{"$f":"I_Actuals!AS$237","v":0},{"$f":"I_Actuals!AT$237","v":0},{"$f":"I_Actuals!AU$237","v":0},{"$f":"I_Actuals!AV$237","v":0},{"$f":"I_Actuals!AW$237","v":0},{"$f":"I_Actuals!AX$237","v":0},{"$f":"I_Actuals!AY$237","v":0},{"$f":"I_Actuals!AZ$237","v":0},{"$f":"I_Actuals!BA$237","v":0},{"$f":"I_Actuals!BB$237","v":0},{"$f":"I_Actuals!BC$237","v":0},{"$f":"I_Actuals!BD$237","v":0},{"$f":"I_Actuals!BE$237","v":0},{"$f":"I_Actuals!BF$237","v":0},{"$f":"I_Actuals!BG$237","v":0},{"$f":"I_Actuals!BH$237","v":0},{"$f":"I_Actuals!BI$237","v":0},{"$f":"I_Actuals!BJ$237","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},{"$f":"C_Time!K$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[]
[null,null,null,null,"Amount receivable from counter-party existing Swap b/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E81","v":"Payment from Counterparty"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Amount receivable from counter-party existing Swap c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA73=1,AA72,SUM(AA75:AA76))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E75","v":"Amount receivable from counter-party existing Swap b/f"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$51","v":"Proportion of remaining balance to be settled in year"},null,{"$f":"G$51","v":"%"},null,null,{"$f":"J$51","v":0},{"$f":"K$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$51","v":0},null,{"$f":"AA$51","v":0},0,0,0,0,0,0.5,1,0,0,{"$f":"AK$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Payment from Counterparty",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA81:BJ81)","v":0},null,{"$f":"AA79 * AA80 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Settlement on Existing Swap"]
[null,null,null,null,{"$f":"E69","v":"Repayment to counterparty"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-107492.11132273928,null,0,0,0,0,0,0,-50803.348068340107,-56688.763254399179,0,0,{"$f":"AK69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E81","v":"Payment from Counterparty"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net Settlement to Counterparty on Existing Swap",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA86:BK86)","v":-107492.11132273928},null,{"$f":"AA84 - AA85","v":0},0,0,0,0,0,-50803.348068340107,-56688.763254399179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"MTM Adjustment - Existing Swap"]
[null,null,null,null,{"$f":"I_Actuals!E$239","v":"Swap Liability (Balance Sheet) including MTM - Actual"},null,{"$f":"I_Actuals!G$239","v":"£'000 "},{"$f":"I_Actuals!H$239","v":"Nominal"},{"$f":"I_Actuals!I$239","v":"Enter as a negative."},{"$f":"I_Actuals!J$239","v":"CAA NERL PCM_07zc - InputsSummarised.xlsm, I_Actuals tab, rows 237:238"},{"$f":"I_Actuals!K$239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$239","v":-97656.25},null,{"$f":"I_Actuals!AA$239","v":0},{"$f":"I_Actuals!AB$239","v":0},{"$f":"I_Actuals!AC$239","v":0},{"$f":"I_Actuals!AD$239","v":0},{"$f":"I_Actuals!AE$239","v":0},{"$f":"I_Actuals!AF$239","v":-97656.25},{"$f":"I_Actuals!AG$239","v":0},{"$f":"I_Actuals!AH$239","v":0},{"$f":"I_Actuals!AI$239","v":0},{"$f":"I_Actuals!AJ$239","v":0},{"$f":"I_Actuals!AK$239","v":0},{"$f":"I_Actuals!AL$239","v":0},{"$f":"I_Actuals!AM$239","v":0},{"$f":"I_Actuals!AN$239","v":0},{"$f":"I_Actuals!AO$239","v":0},{"$f":"I_Actuals!AP$239","v":0},{"$f":"I_Actuals!AQ$239","v":0},{"$f":"I_Actuals!AR$239","v":0},{"$f":"I_Actuals!AS$239","v":0},{"$f":"I_Actuals!AT$239","v":0},{"$f":"I_Actuals!AU$239","v":0},{"$f":"I_Actuals!AV$239","v":0},{"$f":"I_Actuals!AW$239","v":0},{"$f":"I_Actuals!AX$239","v":0},{"$f":"I_Actuals!AY$239","v":0},{"$f":"I_Actuals!AZ$239","v":0},{"$f":"I_Actuals!BA$239","v":0},{"$f":"I_Actuals!BB$239","v":0},{"$f":"I_Actuals!BC$239","v":0},{"$f":"I_Actuals!BD$239","v":0},{"$f":"I_Actuals!BE$239","v":0},{"$f":"I_Actuals!BF$239","v":0},{"$f":"I_Actuals!BG$239","v":0},{"$f":"I_Actuals!BH$239","v":0},{"$f":"I_Actuals!BI$239","v":0},{"$f":"I_Actuals!BJ$239","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$237","v":"Outstanding Notional Balance - Actual"},null,{"$f":"I_Actuals!G$237","v":"£'000 "},{"$f":"I_Actuals!H$237","v":"Nominal"},{"$f":"I_Actuals!I$237","v":"Enter as a positive."},{"$f":"I_Actuals!J$237","v":0},{"$f":"I_Actuals!K$237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$237","v":0},null,{"$f":"I_Actuals!AA$237","v":0},{"$f":"I_Actuals!AB$237","v":0},{"$f":"I_Actuals!AC$237","v":0},{"$f":"I_Actuals!AD$237","v":0},{"$f":"I_Actuals!AE$237","v":0},{"$f":"I_Actuals!AF$237","v":0},{"$f":"I_Actuals!AG$237","v":0},{"$f":"I_Actuals!AH$237","v":0},{"$f":"I_Actuals!AI$237","v":0},{"$f":"I_Actuals!AJ$237","v":0},{"$f":"I_Actuals!AK$237","v":0},{"$f":"I_Actuals!AL$237","v":0},{"$f":"I_Actuals!AM$237","v":0},{"$f":"I_Actuals!AN$237","v":0},{"$f":"I_Actuals!AO$237","v":0},{"$f":"I_Actuals!AP$237","v":0},{"$f":"I_Actuals!AQ$237","v":0},{"$f":"I_Actuals!AR$237","v":0},{"$f":"I_Actuals!AS$237","v":0},{"$f":"I_Actuals!AT$237","v":0},{"$f":"I_Actuals!AU$237","v":0},{"$f":"I_Actuals!AV$237","v":0},{"$f":"I_Actuals!AW$237","v":0},{"$f":"I_Actuals!AX$237","v":0},{"$f":"I_Actuals!AY$237","v":0},{"$f":"I_Actuals!AZ$237","v":0},{"$f":"I_Actuals!BA$237","v":0},{"$f":"I_Actuals!BB$237","v":0},{"$f":"I_Actuals!BC$237","v":0},{"$f":"I_Actuals!BD$237","v":0},{"$f":"I_Actuals!BE$237","v":0},{"$f":"I_Actuals!BF$237","v":0},{"$f":"I_Actuals!BG$237","v":0},{"$f":"I_Actuals!BH$237","v":0},{"$f":"I_Actuals!BI$237","v":0},{"$f":"I_Actuals!BJ$237","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$238","v":"Outstanding Notional Balance (Indexed) - Actual"},null,{"$f":"I_Actuals!G$238","v":"£'000 "},{"$f":"I_Actuals!H$238","v":"Nominal"},{"$f":"I_Actuals!I$238","v":"Enter as a positive."},{"$f":"I_Actuals!J$238","v":"CAA NERL PCM_07zc - InputsSummarised.xlsm, I_Actuals tab, rows 237:238"},{"$f":"I_Actuals!K$238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$238","v":97656.25},null,{"$f":"I_Actuals!AA$238","v":0},{"$f":"I_Actuals!AB$238","v":0},{"$f":"I_Actuals!AC$238","v":0},{"$f":"I_Actuals!AD$238","v":0},{"$f":"I_Actuals!AE$238","v":0},{"$f":"I_Actuals!AF$238","v":97656.25},{"$f":"I_Actuals!AG$238","v":0},{"$f":"I_Actuals!AH$238","v":0},{"$f":"I_Actuals!AI$238","v":0},{"$f":"I_Actuals!AJ$238","v":0},{"$f":"I_Actuals!AK$238","v":0},{"$f":"I_Actuals!AL$238","v":0},{"$f":"I_Actuals!AM$238","v":0},{"$f":"I_Actuals!AN$238","v":0},{"$f":"I_Actuals!AO$238","v":0},{"$f":"I_Actuals!AP$238","v":0},{"$f":"I_Actuals!AQ$238","v":0},{"$f":"I_Actuals!AR$238","v":0},{"$f":"I_Actuals!AS$238","v":0},{"$f":"I_Actuals!AT$238","v":0},{"$f":"I_Actuals!AU$238","v":0},{"$f":"I_Actuals!AV$238","v":0},{"$f":"I_Actuals!AW$238","v":0},{"$f":"I_Actuals!AX$238","v":0},{"$f":"I_Actuals!AY$238","v":0},{"$f":"I_Actuals!AZ$238","v":0},{"$f":"I_Actuals!BA$238","v":0},{"$f":"I_Actuals!BB$238","v":0},{"$f":"I_Actuals!BC$238","v":0},{"$f":"I_Actuals!BD$238","v":0},{"$f":"I_Actuals!BE$238","v":0},{"$f":"I_Actuals!BF$238","v":0},{"$f":"I_Actuals!BG$238","v":0},{"$f":"I_Actuals!BH$238","v":0},{"$f":"I_Actuals!BI$238","v":0},{"$f":"I_Actuals!BJ$238","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},{"$f":"C_Time!K$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[]
[null,null,null,null,{"$f":"$D$88 & \" - b/f\"","v":"MTM Adjustment - Existing Swap - b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$100","v":"MTM Amortisation Charge - Existing Swaps"},null,"£'000 ","Nominal","P&L",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$88 & \" - c/f\"","v":"MTM Adjustment - Existing Swap - c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA92=1,AA89+(AA91-AA90),SUM(AA94:AA95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E94","v":"MTM Adjustment - Existing Swap - b/f"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E80","v":"Proportion of remaining balance to be settled in year"},null,{"$f":"G80","v":"%"},null,null,{"$f":"J80","v":0},{"$f":"K80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y80","v":0},null,{"$f":"AA80","v":0},0,0,0,0,0,0.5,1,0,0,{"$f":"AK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MTM Amortisation Charge - Existing Swaps",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA100:BJ100)","v":0},null,{"$f":"AA98 * AA99 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest and fees payable to counterparty (Indexed)"]
[null,null,null,null,{"$f":"'I_Series NERL'!E$138","v":"Annual Interest Rate Payer Leg (1)"},null,{"$f":"'I_Series NERL'!G$138","v":"Input set selection"},null,null,{"$f":"'I_Series NERL'!J$138","v":0},{"$f":"'I_Series NERL'!K$138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$138","v":0},null,{"$f":"'I_Series NERL'!AA$138","v":3.431E-2},{"$f":"'I_Series NERL'!AB$138","v":3.431E-2},{"$f":"'I_Series NERL'!AC$138","v":3.431E-2},{"$f":"'I_Series NERL'!AD$138","v":3.431E-2},{"$f":"'I_Series NERL'!AE$138","v":3.431E-2},{"$f":"'I_Series NERL'!AF$138","v":3.431E-2},{"$f":"'I_Series NERL'!AG$138","v":3.431E-2},{"$f":"'I_Series NERL'!AH$138","v":3.431E-2},{"$f":"'I_Series NERL'!AI$138","v":3.431E-2},{"$f":"'I_Series NERL'!AJ$138","v":3.431E-2},{"$f":"'I_Series NERL'!AK$138","v":3.431E-2},{"$f":"'I_Series NERL'!AL$138","v":3.431E-2},{"$f":"'I_Series NERL'!AM$138","v":3.431E-2},{"$f":"'I_Series NERL'!AN$138","v":3.431E-2},{"$f":"'I_Series NERL'!AO$138","v":3.431E-2},{"$f":"'I_Series NERL'!AP$138","v":3.431E-2},{"$f":"'I_Series NERL'!AQ$138","v":3.431E-2},{"$f":"'I_Series NERL'!AR$138","v":3.431E-2},{"$f":"'I_Series NERL'!AS$138","v":3.431E-2},{"$f":"'I_Series NERL'!AT$138","v":3.431E-2},{"$f":"'I_Series NERL'!AU$138","v":3.431E-2},{"$f":"'I_Series NERL'!AV$138","v":3.431E-2},{"$f":"'I_Series NERL'!AW$138","v":3.431E-2},{"$f":"'I_Series NERL'!AX$138","v":3.431E-2},{"$f":"'I_Series NERL'!AY$138","v":3.431E-2},{"$f":"'I_Series NERL'!AZ$138","v":3.431E-2},{"$f":"'I_Series NERL'!BA$138","v":3.431E-2},{"$f":"'I_Series NERL'!BB$138","v":3.431E-2},{"$f":"'I_Series NERL'!BC$138","v":3.431E-2},{"$f":"'I_Series NERL'!BD$138","v":3.431E-2},{"$f":"'I_Series NERL'!BE$138","v":3.431E-2},{"$f":"'I_Series NERL'!BF$138","v":3.431E-2},{"$f":"'I_Series NERL'!BG$138","v":3.431E-2},{"$f":"'I_Series NERL'!BH$138","v":3.431E-2},{"$f":"'I_Series NERL'!BI$138","v":3.431E-2},{"$f":"'I_Series NERL'!BJ$138","v":3.431E-2}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$150","v":"Monoline Fee profile used (1)"},null,{"$f":"'I_Series NERL'!G$150","v":"Input set selection"},null,null,{"$f":"'I_Series NERL'!J$150","v":0},{"$f":"'I_Series NERL'!K$150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$150","v":0},null,{"$f":"'I_Series NERL'!AA$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AB$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AC$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AD$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AE$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AF$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AG$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AH$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AI$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AJ$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AK$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AL$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AM$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AN$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AO$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AP$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AQ$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AR$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AS$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AT$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AU$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AV$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AW$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AX$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AY$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!AZ$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!BA$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!BB$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!BC$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!BD$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!BE$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!BF$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!BG$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!BH$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!BI$150","v":6.2500000000000001E-4},{"$f":"'I_Series NERL'!BJ$150","v":6.2500000000000001E-4}]
[null,null,null,null,{"$f":"E57","v":"Amount payable to counter-party existing Swap b/f"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,97656.25,50803.348068340107,0,0,{"$f":"AK57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E58","v":"Accretion on Existing Swap"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,9835.8613227392816,null,0,0,0,0,0,0,3950.446136680207,5885.4151860590746,0,0,{"$f":"AK58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D102 & \" existing Swap\"","v":"Interest and fees payable to counterparty (Indexed) existing Swap"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA107:BJ107)","v":-5530.0518738273586},null,{"$f":"SUM(AA103:AA104) * SUM(AA105:AA106) * SignSwitch","v":0},0,0,0,0,0,-3549.6299295349231,-1980.4219442924355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest receivable from counterparty (Fixed)"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},{"$f":"C_Time!K$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$144","v":"Annual Interest Rate Receiver Leg (1)"},null,{"$f":"'I_Series NERL'!G$144","v":"Input set selection"},null,null,{"$f":"'I_Series NERL'!J$144","v":0},{"$f":"'I_Series NERL'!K$144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$144","v":0},null,{"$f":"'I_Series NERL'!AA$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AB$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AC$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AD$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AE$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AF$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AG$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AH$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AI$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AJ$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AK$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AL$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AM$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AN$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AO$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AP$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AQ$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AR$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AS$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AT$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AU$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AV$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AW$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AX$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AY$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!AZ$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!BA$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!BB$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!BC$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!BD$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!BE$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!BF$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!BG$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!BH$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!BI$144","v":5.2499999999999998E-2},{"$f":"'I_Series NERL'!BJ$144","v":5.2499999999999998E-2}]
[null,null,null,null,{"$f":"E75","v":"Amount receivable from counter-party existing Swap b/f"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D109 & \" existing Swap\"","v":"Interest receivable from counterparty (Fixed) existing Swap"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA113:BJ113)","v":0},null,{"$f":"AA111 * AA112 * (AA110=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Swap - interest receivable from Counter Party",null,{"$f":"G113","v":"£'000 "},"Nominal","CF & PL",{"$f":"J113","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Financial Statement Outputs"]
[null,null,null,"Swaps MTM Amoritsation Charge"]
[null,null,null,null,"Swaps MTM Amoritsation Charge",null,{"$f":"G100","v":"£'000 "},"Nominal",{"$f":"I100","v":"P&L"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Swap Asset / (Liability) "]
[null,null,null,null,{"$f":"E60","v":"Amount payable to counter-party existing Swap c/f"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,97656.25,50803.348068340107,0,0,0,{"$f":"AK60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E77","v":"Amount receivable from counter-party existing Swap c/f"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Accrued Notional Principal Outstanding on Existing Swaps",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA122-AA121","v":0},0,0,0,0,-97656.25,-50803.348068340107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E123& \" POS\"","v":"Accrued Notional Principal Outstanding on Existing Swaps POS"},null,{"$f":"G123","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA123 * SignSwitch","v":0},0,0,0,0,97656.25,50803.348068340107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},{"$f":"C_Time!K$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E64","v":"Swap Asset / (Liability)  - Actual"},null,{"$f":"I_Actuals!G64","v":"£'000 "},{"$f":"I_Actuals!H64","v":"Nominal"},{"$f":"I_Actuals!I64","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J64","v":" I_Actuals, row 63:65"},{"$f":"I_Actuals!K64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y64","v":-726046.6063348325},null,{"$f":"I_Actuals!AA64","v":-125529.75557354683},{"$f":"I_Actuals!AB64","v":-135155.62564489478},{"$f":"I_Actuals!AC64","v":-131560.92499829797},{"$f":"I_Actuals!AD64","v":-124242.05444316794},{"$f":"I_Actuals!AE64","v":-111901.99714572338},{"$f":"I_Actuals!AF64","v":-97656.248529201563},{"$f":"I_Actuals!AG64","v":0},{"$f":"I_Actuals!AH64","v":0},{"$f":"I_Actuals!AI64","v":0},{"$f":"I_Actuals!AJ64","v":0},{"$f":"I_Actuals!AK64","v":0},{"$f":"I_Actuals!AL64","v":0},{"$f":"I_Actuals!AM64","v":0},{"$f":"I_Actuals!AN64","v":0},{"$f":"I_Actuals!AO64","v":0},{"$f":"I_Actuals!AP64","v":0},{"$f":"I_Actuals!AQ64","v":0},{"$f":"I_Actuals!AR64","v":0},{"$f":"I_Actuals!AS64","v":0},{"$f":"I_Actuals!AT64","v":0},{"$f":"I_Actuals!AU64","v":0},{"$f":"I_Actuals!AV64","v":0},{"$f":"I_Actuals!AW64","v":0},{"$f":"I_Actuals!AX64","v":0},{"$f":"I_Actuals!AY64","v":0},{"$f":"I_Actuals!AZ64","v":0},{"$f":"I_Actuals!BA64","v":0},{"$f":"I_Actuals!BB64","v":0},{"$f":"I_Actuals!BC64","v":0},{"$f":"I_Actuals!BD64","v":0},{"$f":"I_Actuals!BE64","v":0},{"$f":"I_Actuals!BF64","v":0},{"$f":"I_Actuals!BG64","v":0},{"$f":"I_Actuals!BH64","v":0},{"$f":"I_Actuals!BI64","v":0},{"$f":"I_Actuals!BJ64","v":0}]
[]
[null,null,null,null,{"$f":"E123","v":"Accrued Notional Principal Outstanding on Existing Swaps"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-97656.25,-50803.348068340107,0,0,0,{"$f":"AK123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E96","v":"MTM Adjustment - Existing Swap - c/f"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AK96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Swap Asset / (Liability) ",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA126 = 1, AA127, SUM(AA129:AA130) )","v":-125529.75557354683},-135155.62564489478,-131560.92499829797,-124242.05444316794,-111901.99714572338,-97656.248529201563,-50803.348068340107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Swaps Amortisation Charge and Fees"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},{"$f":"C_Time!K$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"E$64","v":"Accretion on Existing Swap"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,9835.8613227392816,null,0,0,0,0,0,0,3950.446136680207,5885.4151860590746,0,0,{"$f":"AK$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Swaps Amortisation Charge and Fees",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","P&L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA136:BJ136)","v":-9835.8613227392816},null,{"$f":"AA135*SignSwitch*(AA134=0)","v":0},0,0,0,0,0,-3950.446136680207,-5885.4151860590746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Swap - interest and fees payable (Indexed)"]
[null,null,null,null,{"$f":"I_Actuals!E147","v":"Financing costs associated with Swaps (expensed) - Actual"},null,{"$f":"I_Actuals!G147","v":"£'000 "},{"$f":"I_Actuals!H147","v":"Nominal"},{"$f":"I_Actuals!I147","v":"Enter costs as positive"},{"$f":"I_Actuals!J147","v":" I_Actuals, row 89:152"},{"$f":"I_Actuals!K147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y147","v":14018.691866895007},null,{"$f":"I_Actuals!AA147","v":-2681.4867206431445},{"$f":"I_Actuals!AB147","v":12374.56839762068},{"$f":"I_Actuals!AC147","v":3441.2941511489635},{"$f":"I_Actuals!AD147","v":2310.8255610328515},{"$f":"I_Actuals!AE147","v":-734.53159381417902},{"$f":"I_Actuals!AF147","v":-691.97792845016534},{"$f":"I_Actuals!AG147","v":0},{"$f":"I_Actuals!AH147","v":0},{"$f":"I_Actuals!AI147","v":0},{"$f":"I_Actuals!AJ147","v":0},{"$f":"I_Actuals!AK147","v":0},{"$f":"I_Actuals!AL147","v":0},{"$f":"I_Actuals!AM147","v":0},{"$f":"I_Actuals!AN147","v":0},{"$f":"I_Actuals!AO147","v":0},{"$f":"I_Actuals!AP147","v":0},{"$f":"I_Actuals!AQ147","v":0},{"$f":"I_Actuals!AR147","v":0},{"$f":"I_Actuals!AS147","v":0},{"$f":"I_Actuals!AT147","v":0},{"$f":"I_Actuals!AU147","v":0},{"$f":"I_Actuals!AV147","v":0},{"$f":"I_Actuals!AW147","v":0},{"$f":"I_Actuals!AX147","v":0},{"$f":"I_Actuals!AY147","v":0},{"$f":"I_Actuals!AZ147","v":0},{"$f":"I_Actuals!BA147","v":0},{"$f":"I_Actuals!BB147","v":0},{"$f":"I_Actuals!BC147","v":0},{"$f":"I_Actuals!BD147","v":0},{"$f":"I_Actuals!BE147","v":0},{"$f":"I_Actuals!BF147","v":0},{"$f":"I_Actuals!BG147","v":0},{"$f":"I_Actuals!BH147","v":0},{"$f":"I_Actuals!BI147","v":0},{"$f":"I_Actuals!BJ147","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},{"$f":"C_Time!K$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"E107","v":"Interest and fees payable to counterparty (Indexed) existing Swap"},null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-5530.0518738273586,null,0,0,0,0,0,0,-3549.6299295349231,-1980.4219442924355,0,0,{"$f":"AK107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Swap - interest and fees payable",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","CF & PL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA142:BK142)","v":-19548.743740722366},null,{"$f":"IF(AA140 = 1, AA139 * SignSwitch, AA141)","v":2681.4867206431445},-12374.56839762068,-3441.2941511489635,-2310.8255610328515,734.53159381417902,691.97792845016534,-3549.6299295349231,-1980.4219442924355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_Fin_Synth","index":39,"n_rows":493,"n_cols":62,"rows_kept":493,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Fin_Synth"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Synthetic index-linked debt"]
[]
[null,"Summary"]
[]
[null,null,null,null,{"$f":"C_Time!E45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,null,{"$f":"C_Time!K45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$152","v":"Proportion of new loan drawdown raised via Synthetic Index Linked Debt"},null,{"$f":"'I_Series NERL'!G$152","v":"%"},null,null,null,{"$f":"'I_Series NERL'!K$152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA$152","v":0},{"$f":"'I_Series NERL'!AB$152","v":0},{"$f":"'I_Series NERL'!AC$152","v":0},{"$f":"'I_Series NERL'!AD$152","v":0},{"$f":"'I_Series NERL'!AE$152","v":0},{"$f":"'I_Series NERL'!AF$152","v":0},{"$f":"'I_Series NERL'!AG$152","v":0},{"$f":"'I_Series NERL'!AH$152","v":0},{"$f":"'I_Series NERL'!AI$152","v":0},{"$f":"'I_Series NERL'!AJ$152","v":0},{"$f":"'I_Series NERL'!AK$152","v":0},{"$f":"'I_Series NERL'!AL$152","v":0},{"$f":"'I_Series NERL'!AM$152","v":0},{"$f":"'I_Series NERL'!AN$152","v":0},{"$f":"'I_Series NERL'!AO$152","v":0},{"$f":"'I_Series NERL'!AP$152","v":0},{"$f":"'I_Series NERL'!AQ$152","v":0},{"$f":"'I_Series NERL'!AR$152","v":0},{"$f":"'I_Series NERL'!AS$152","v":0},{"$f":"'I_Series NERL'!AT$152","v":0},{"$f":"'I_Series NERL'!AU$152","v":0},{"$f":"'I_Series NERL'!AV$152","v":0},{"$f":"'I_Series NERL'!AW$152","v":0},{"$f":"'I_Series NERL'!AX$152","v":0},{"$f":"'I_Series NERL'!AY$152","v":0},{"$f":"'I_Series NERL'!AZ$152","v":0},{"$f":"'I_Series NERL'!BA$152","v":0},{"$f":"'I_Series NERL'!BB$152","v":0},{"$f":"'I_Series NERL'!BC$152","v":0},{"$f":"'I_Series NERL'!BD$152","v":0},{"$f":"'I_Series NERL'!BE$152","v":0},{"$f":"'I_Series NERL'!BF$152","v":0},{"$f":"'I_Series NERL'!BG$152","v":0},{"$f":"'I_Series NERL'!BH$152","v":0},{"$f":"'I_Series NERL'!BI$152","v":0},{"$f":"'I_Series NERL'!BJ$152","v":0}]
[null,null,null,null,{"$f":"C_Financing!E157","v":"Required Drawdown to meet Target Gearing"},null,{"$f":"C_Financing!G157","v":"£'000 "},{"$f":"C_Financing!H157","v":"Nominal"},null,null,{"$f":"C_Financing!K157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y157","v":0},null,{"$f":"C_Financing!AA157","v":0},{"$f":"C_Financing!AB157","v":0},{"$f":"C_Financing!AC157","v":0},{"$f":"C_Financing!AD157","v":0},{"$f":"C_Financing!AE157","v":0},{"$f":"C_Financing!AF157","v":0},{"$f":"C_Financing!AG157","v":750000},{"$f":"C_Financing!AH157","v":160000},{"$f":"C_Financing!AI157","v":0},{"$f":"C_Financing!AJ157","v":0},{"$f":"C_Financing!AK157","v":0},{"$f":"C_Financing!AL157","v":0},{"$f":"C_Financing!AM157","v":0},{"$f":"C_Financing!AN157","v":0},{"$f":"C_Financing!AO157","v":0},{"$f":"C_Financing!AP157","v":0},{"$f":"C_Financing!AQ157","v":0},{"$f":"C_Financing!AR157","v":0},{"$f":"C_Financing!AS157","v":0},{"$f":"C_Financing!AT157","v":0},{"$f":"C_Financing!AU157","v":0},{"$f":"C_Financing!AV157","v":0},{"$f":"C_Financing!AW157","v":0},{"$f":"C_Financing!AX157","v":0},{"$f":"C_Financing!AY157","v":0},{"$f":"C_Financing!AZ157","v":0},{"$f":"C_Financing!BA157","v":0},{"$f":"C_Financing!BB157","v":0},{"$f":"C_Financing!BC157","v":0},{"$f":"C_Financing!BD157","v":0},{"$f":"C_Financing!BE157","v":0},{"$f":"C_Financing!BF157","v":0},{"$f":"C_Financing!BG157","v":0},{"$f":"C_Financing!BH157","v":0},{"$f":"C_Financing!BI157","v":0},{"$f":"C_Financing!BJ157","v":0}]
[null,null,null,null,"New Swap Drawdown",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H22","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA23:BJ23)","v":0},null,{"$f":"IF(AA20 = 1, 0, AA21 * AA22 )","v":0},{"$f":"IF(AB20 = 1, 0, AB21 * AB22 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E23","v":"New Swap Drawdown"},null,{"$f":"G23","v":"£'000 "},{"$f":"H23","v":"Nominal"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H25","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA26:BJ26)","v":0},null,{"$f":"AA25","v":0},{"$f":"AB25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,null,{"$f":"C_Time!K$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"E206","v":"Synthetic index-linked debt interest paid"},null,{"$f":"G206","v":"£'000 "},{"$f":"H206","v":"Nominal"},null,null,{"$f":"K206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y206","v":0},null,{"$f":"AA206","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Interest on synthetic index-linked debt in year of drawdown",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","PL & CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z30:BJ30)","v":0},null,{"$f":"AA29 * SignSwitch * AA28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance"]
[]
[null,null,null,"Synthetic index-linked debt b/f"]
[null,null,null,null,{"$f":"$D$34 & \" - Year \" & F35","v":"Synthetic index-linked debt b/f - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z157","v":0},0,0,0,0,0,{"$f":" AF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$34 & \" - Year \" & F36","v":"Synthetic index-linked debt b/f - Year 2"},{"$f":" F35+1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":" AC164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":" AC172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":" AC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":" AC188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Z189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt b/f - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$34","v":"Synthetic index-linked debt b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA35:AA70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E26","v":"Synthetic index-linked debt drawdowns"},null,{"$f":"G26","v":"£'000 "},"Nominal",null,null,{"$f":"K26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Synthetic index-linked debt drawdowns"]
[null,null,null,null,{"$f":"$D$75 & \" - Year \" & F76","v":"Synthetic index-linked debt drawdowns - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA76:BJ76)","v":0},null,{"$f":" IF(AA$11 = $F76, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$11 = $F76, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$11 = $F76, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$11 = $F76, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0]
[null,null,null,null,{"$f":"$D$75 & \" - Year \" & F77","v":"Synthetic index-linked debt drawdowns - Year 2"},{"$f":" F76+1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$11 = $F86, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$11 = $F86, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$11 = $F86, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$11 = $F86, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$11 = $F96, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$11 = $F96, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$11 = $F96, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$11 = $F96, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":" IF(AA$11 = $F106, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AK$11 = $F106, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(AU$11 = $F106, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":" IF(BE$11 = $F106, INDEX($AA$73:$BJ$73, $AA$11:$BJ$11), 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$75","v":"Synthetic index-linked debt drawdowns"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z112:BJ112)","v":0},null,{"$f":"SUM(AA76:AA111)","v":0},0,0,0,0,{"$f":"SUM(AF76:AF111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E68","v":"Post 2020 Debt term"},{"$f":"'I_InputSets NERL'!F68","v":10},{"$f":"'I_InputSets NERL'!G68","v":"years"}]
[null,null,null,null,{"$f":" E26","v":"Synthetic index-linked debt drawdowns"},null,{"$f":" G26","v":"£'000 "},"Nominal",null,null,{"$f":" K26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Y26","v":0},null,{"$f":" AA26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Synthetic index-linked debt repayments"]
[null,null,null,null,{"$f":"$D$117 & \" - Year \" & F118","v":"Synthetic index-linked debt repayments - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA118:BJ118)","v":0},null,{"$f":"IF(AA$11<($F118+$F$114),0,(AA$11=$F$114+$F118)*INDEX($AA$115:AA$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F118+$F$114),0,(AB$11=$F$114+$F118)*INDEX($AA$115:AB$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F118+$F$114),0,(AC$11=$F$114+$F118)*INDEX($AA$115:AC$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F118+$F$114),0,(AD$11=$F$114+$F118)*INDEX($AA$115:AD$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F118+$F$114),0,(AE$11=$F$114+$F118)*INDEX($AA$115:AE$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F118+$F$114),0,(AF$11=$F$114+$F118)*INDEX($AA$115:AF$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F118+$F$114),0,(AG$11=$F$114+$F118)*INDEX($AA$115:AG$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F118+$F$114),0,(AH$11=$F$114+$F118)*INDEX($AA$115:AH$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F118+$F$114),0,(AI$11=$F$114+$F118)*INDEX($AA$115:AI$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F118+$F$114),0,(AJ$11=$F$114+$F118)*INDEX($AA$115:AJ$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F118+$F$114),0,(AK$11=$F$114+$F118)*INDEX($AA$115:AK$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F118+$F$114),0,(AL$11=$F$114+$F118)*INDEX($AA$115:AL$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F118+$F$114),0,(AM$11=$F$114+$F118)*INDEX($AA$115:AM$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F118+$F$114),0,(AN$11=$F$114+$F118)*INDEX($AA$115:AN$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F118+$F$114),0,(AO$11=$F$114+$F118)*INDEX($AA$115:AO$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F118+$F$114),0,(AP$11=$F$114+$F118)*INDEX($AA$115:AP$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F118+$F$114),0,(AQ$11=$F$114+$F118)*INDEX($AA$115:AQ$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F118+$F$114),0,(AR$11=$F$114+$F118)*INDEX($AA$115:AR$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F118+$F$114),0,(AS$11=$F$114+$F118)*INDEX($AA$115:AS$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F118+$F$114),0,(AT$11=$F$114+$F118)*INDEX($AA$115:AT$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F118+$F$114),0,(AU$11=$F$114+$F118)*INDEX($AA$115:AU$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F118+$F$114),0,(AV$11=$F$114+$F118)*INDEX($AA$115:AV$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F118+$F$114),0,(AW$11=$F$114+$F118)*INDEX($AA$115:AW$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F118+$F$114),0,(AX$11=$F$114+$F118)*INDEX($AA$115:AX$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F118+$F$114),0,(AY$11=$F$114+$F118)*INDEX($AA$115:AY$115,$F118)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F118+$F$114),0,(AZ$11=$F$114+$F118)*INDEX($AA$115:AZ$115,$F118)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F118+$F$114),0,(BA$11=$F$114+$F118)*INDEX($AA$115:BA$115,$F118)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F118+$F$114),0,(BB$11=$F$114+$F118)*INDEX($AA$115:BB$115,$F118)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F118+$F$114),0,(BC$11=$F$114+$F118)*INDEX($AA$115:BC$115,$F118)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F118+$F$114),0,(BD$11=$F$114+$F118)*INDEX($AA$115:BD$115,$F118)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F118+$F$114),0,(BE$11=$F$114+$F118)*INDEX($AA$115:BE$115,$F118)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F118+$F$114),0,(BF$11=$F$114+$F118)*INDEX($AA$115:BF$115,$F118)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F118+$F$114),0,(BG$11=$F$114+$F118)*INDEX($AA$115:BG$115,$F118)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F118+$F$114),0,(BH$11=$F$114+$F118)*INDEX($AA$115:BH$115,$F118)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F118+$F$114),0,(BI$11=$F$114+$F118)*INDEX($AA$115:BI$115,$F118)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F118+$F$114),0,(BJ$11=$F$114+$F118)*INDEX($AA$115:BJ$115,$F118)*SignSwitch)","v":0}]
[null,null,null,null,{"$f":"$D$117 & \" - Year \" & F119","v":"Synthetic index-linked debt repayments - Year 2"},{"$f":" F118+1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F119+$F$114),0,(AA$11=$F$114+$F119)*INDEX($AA$115:AA$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F119+$F$114),0,(AB$11=$F$114+$F119)*INDEX($AA$115:AB$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F119+$F$114),0,(AC$11=$F$114+$F119)*INDEX($AA$115:AC$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F119+$F$114),0,(AD$11=$F$114+$F119)*INDEX($AA$115:AD$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F119+$F$114),0,(AE$11=$F$114+$F119)*INDEX($AA$115:AE$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F119+$F$114),0,(AF$11=$F$114+$F119)*INDEX($AA$115:AF$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F119+$F$114),0,(AG$11=$F$114+$F119)*INDEX($AA$115:AG$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F119+$F$114),0,(AH$11=$F$114+$F119)*INDEX($AA$115:AH$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F119+$F$114),0,(AI$11=$F$114+$F119)*INDEX($AA$115:AI$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F119+$F$114),0,(AJ$11=$F$114+$F119)*INDEX($AA$115:AJ$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F119+$F$114),0,(AK$11=$F$114+$F119)*INDEX($AA$115:AK$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F119+$F$114),0,(AL$11=$F$114+$F119)*INDEX($AA$115:AL$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F119+$F$114),0,(AM$11=$F$114+$F119)*INDEX($AA$115:AM$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F119+$F$114),0,(AN$11=$F$114+$F119)*INDEX($AA$115:AN$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F119+$F$114),0,(AO$11=$F$114+$F119)*INDEX($AA$115:AO$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F119+$F$114),0,(AP$11=$F$114+$F119)*INDEX($AA$115:AP$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F119+$F$114),0,(AQ$11=$F$114+$F119)*INDEX($AA$115:AQ$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F119+$F$114),0,(AR$11=$F$114+$F119)*INDEX($AA$115:AR$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F119+$F$114),0,(AS$11=$F$114+$F119)*INDEX($AA$115:AS$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F119+$F$114),0,(AT$11=$F$114+$F119)*INDEX($AA$115:AT$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F119+$F$114),0,(AU$11=$F$114+$F119)*INDEX($AA$115:AU$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F119+$F$114),0,(AV$11=$F$114+$F119)*INDEX($AA$115:AV$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F119+$F$114),0,(AW$11=$F$114+$F119)*INDEX($AA$115:AW$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F119+$F$114),0,(AX$11=$F$114+$F119)*INDEX($AA$115:AX$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F119+$F$114),0,(AY$11=$F$114+$F119)*INDEX($AA$115:AY$115,$F119)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F119+$F$114),0,(AZ$11=$F$114+$F119)*INDEX($AA$115:AZ$115,$F119)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F119+$F$114),0,(BA$11=$F$114+$F119)*INDEX($AA$115:BA$115,$F119)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F119+$F$114),0,(BB$11=$F$114+$F119)*INDEX($AA$115:BB$115,$F119)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F119+$F$114),0,(BC$11=$F$114+$F119)*INDEX($AA$115:BC$115,$F119)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F119+$F$114),0,(BD$11=$F$114+$F119)*INDEX($AA$115:BD$115,$F119)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F119+$F$114),0,(BE$11=$F$114+$F119)*INDEX($AA$115:BE$115,$F119)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F119+$F$114),0,(BF$11=$F$114+$F119)*INDEX($AA$115:BF$115,$F119)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F119+$F$114),0,(BG$11=$F$114+$F119)*INDEX($AA$115:BG$115,$F119)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F119+$F$114),0,(BH$11=$F$114+$F119)*INDEX($AA$115:BH$115,$F119)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F119+$F$114),0,(BI$11=$F$114+$F119)*INDEX($AA$115:BI$115,$F119)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F119+$F$114),0,(BJ$11=$F$114+$F119)*INDEX($AA$115:BJ$115,$F119)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F120+$F$114),0,(AA$11=$F$114+$F120)*INDEX($AA$115:AA$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F120+$F$114),0,(AB$11=$F$114+$F120)*INDEX($AA$115:AB$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F120+$F$114),0,(AC$11=$F$114+$F120)*INDEX($AA$115:AC$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F120+$F$114),0,(AD$11=$F$114+$F120)*INDEX($AA$115:AD$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F120+$F$114),0,(AE$11=$F$114+$F120)*INDEX($AA$115:AE$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F120+$F$114),0,(AF$11=$F$114+$F120)*INDEX($AA$115:AF$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F120+$F$114),0,(AG$11=$F$114+$F120)*INDEX($AA$115:AG$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F120+$F$114),0,(AH$11=$F$114+$F120)*INDEX($AA$115:AH$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F120+$F$114),0,(AI$11=$F$114+$F120)*INDEX($AA$115:AI$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F120+$F$114),0,(AJ$11=$F$114+$F120)*INDEX($AA$115:AJ$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F120+$F$114),0,(AK$11=$F$114+$F120)*INDEX($AA$115:AK$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F120+$F$114),0,(AL$11=$F$114+$F120)*INDEX($AA$115:AL$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F120+$F$114),0,(AM$11=$F$114+$F120)*INDEX($AA$115:AM$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F120+$F$114),0,(AN$11=$F$114+$F120)*INDEX($AA$115:AN$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F120+$F$114),0,(AO$11=$F$114+$F120)*INDEX($AA$115:AO$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F120+$F$114),0,(AP$11=$F$114+$F120)*INDEX($AA$115:AP$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F120+$F$114),0,(AQ$11=$F$114+$F120)*INDEX($AA$115:AQ$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F120+$F$114),0,(AR$11=$F$114+$F120)*INDEX($AA$115:AR$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F120+$F$114),0,(AS$11=$F$114+$F120)*INDEX($AA$115:AS$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F120+$F$114),0,(AT$11=$F$114+$F120)*INDEX($AA$115:AT$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F120+$F$114),0,(AU$11=$F$114+$F120)*INDEX($AA$115:AU$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F120+$F$114),0,(AV$11=$F$114+$F120)*INDEX($AA$115:AV$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F120+$F$114),0,(AW$11=$F$114+$F120)*INDEX($AA$115:AW$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F120+$F$114),0,(AX$11=$F$114+$F120)*INDEX($AA$115:AX$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F120+$F$114),0,(AY$11=$F$114+$F120)*INDEX($AA$115:AY$115,$F120)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F120+$F$114),0,(AZ$11=$F$114+$F120)*INDEX($AA$115:AZ$115,$F120)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F120+$F$114),0,(BA$11=$F$114+$F120)*INDEX($AA$115:BA$115,$F120)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F120+$F$114),0,(BB$11=$F$114+$F120)*INDEX($AA$115:BB$115,$F120)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F120+$F$114),0,(BC$11=$F$114+$F120)*INDEX($AA$115:BC$115,$F120)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F120+$F$114),0,(BD$11=$F$114+$F120)*INDEX($AA$115:BD$115,$F120)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F120+$F$114),0,(BE$11=$F$114+$F120)*INDEX($AA$115:BE$115,$F120)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F120+$F$114),0,(BF$11=$F$114+$F120)*INDEX($AA$115:BF$115,$F120)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F120+$F$114),0,(BG$11=$F$114+$F120)*INDEX($AA$115:BG$115,$F120)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F120+$F$114),0,(BH$11=$F$114+$F120)*INDEX($AA$115:BH$115,$F120)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F120+$F$114),0,(BI$11=$F$114+$F120)*INDEX($AA$115:BI$115,$F120)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F120+$F$114),0,(BJ$11=$F$114+$F120)*INDEX($AA$115:BJ$115,$F120)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F121+$F$114),0,(AA$11=$F$114+$F121)*INDEX($AA$115:AA$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F121+$F$114),0,(AB$11=$F$114+$F121)*INDEX($AA$115:AB$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F121+$F$114),0,(AC$11=$F$114+$F121)*INDEX($AA$115:AC$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F121+$F$114),0,(AD$11=$F$114+$F121)*INDEX($AA$115:AD$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F121+$F$114),0,(AE$11=$F$114+$F121)*INDEX($AA$115:AE$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F121+$F$114),0,(AF$11=$F$114+$F121)*INDEX($AA$115:AF$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F121+$F$114),0,(AG$11=$F$114+$F121)*INDEX($AA$115:AG$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F121+$F$114),0,(AH$11=$F$114+$F121)*INDEX($AA$115:AH$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F121+$F$114),0,(AI$11=$F$114+$F121)*INDEX($AA$115:AI$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F121+$F$114),0,(AJ$11=$F$114+$F121)*INDEX($AA$115:AJ$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F121+$F$114),0,(AK$11=$F$114+$F121)*INDEX($AA$115:AK$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F121+$F$114),0,(AL$11=$F$114+$F121)*INDEX($AA$115:AL$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F121+$F$114),0,(AM$11=$F$114+$F121)*INDEX($AA$115:AM$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F121+$F$114),0,(AN$11=$F$114+$F121)*INDEX($AA$115:AN$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F121+$F$114),0,(AO$11=$F$114+$F121)*INDEX($AA$115:AO$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F121+$F$114),0,(AP$11=$F$114+$F121)*INDEX($AA$115:AP$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F121+$F$114),0,(AQ$11=$F$114+$F121)*INDEX($AA$115:AQ$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F121+$F$114),0,(AR$11=$F$114+$F121)*INDEX($AA$115:AR$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F121+$F$114),0,(AS$11=$F$114+$F121)*INDEX($AA$115:AS$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F121+$F$114),0,(AT$11=$F$114+$F121)*INDEX($AA$115:AT$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F121+$F$114),0,(AU$11=$F$114+$F121)*INDEX($AA$115:AU$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F121+$F$114),0,(AV$11=$F$114+$F121)*INDEX($AA$115:AV$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F121+$F$114),0,(AW$11=$F$114+$F121)*INDEX($AA$115:AW$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F121+$F$114),0,(AX$11=$F$114+$F121)*INDEX($AA$115:AX$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F121+$F$114),0,(AY$11=$F$114+$F121)*INDEX($AA$115:AY$115,$F121)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F121+$F$114),0,(AZ$11=$F$114+$F121)*INDEX($AA$115:AZ$115,$F121)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F121+$F$114),0,(BA$11=$F$114+$F121)*INDEX($AA$115:BA$115,$F121)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F121+$F$114),0,(BB$11=$F$114+$F121)*INDEX($AA$115:BB$115,$F121)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F121+$F$114),0,(BC$11=$F$114+$F121)*INDEX($AA$115:BC$115,$F121)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F121+$F$114),0,(BD$11=$F$114+$F121)*INDEX($AA$115:BD$115,$F121)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F121+$F$114),0,(BE$11=$F$114+$F121)*INDEX($AA$115:BE$115,$F121)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F121+$F$114),0,(BF$11=$F$114+$F121)*INDEX($AA$115:BF$115,$F121)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F121+$F$114),0,(BG$11=$F$114+$F121)*INDEX($AA$115:BG$115,$F121)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F121+$F$114),0,(BH$11=$F$114+$F121)*INDEX($AA$115:BH$115,$F121)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F121+$F$114),0,(BI$11=$F$114+$F121)*INDEX($AA$115:BI$115,$F121)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F121+$F$114),0,(BJ$11=$F$114+$F121)*INDEX($AA$115:BJ$115,$F121)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F122+$F$114),0,(AA$11=$F$114+$F122)*INDEX($AA$115:AA$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F122+$F$114),0,(AB$11=$F$114+$F122)*INDEX($AA$115:AB$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F122+$F$114),0,(AC$11=$F$114+$F122)*INDEX($AA$115:AC$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F122+$F$114),0,(AD$11=$F$114+$F122)*INDEX($AA$115:AD$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F122+$F$114),0,(AE$11=$F$114+$F122)*INDEX($AA$115:AE$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F122+$F$114),0,(AF$11=$F$114+$F122)*INDEX($AA$115:AF$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F122+$F$114),0,(AG$11=$F$114+$F122)*INDEX($AA$115:AG$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F122+$F$114),0,(AH$11=$F$114+$F122)*INDEX($AA$115:AH$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F122+$F$114),0,(AI$11=$F$114+$F122)*INDEX($AA$115:AI$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F122+$F$114),0,(AJ$11=$F$114+$F122)*INDEX($AA$115:AJ$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F122+$F$114),0,(AK$11=$F$114+$F122)*INDEX($AA$115:AK$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F122+$F$114),0,(AL$11=$F$114+$F122)*INDEX($AA$115:AL$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F122+$F$114),0,(AM$11=$F$114+$F122)*INDEX($AA$115:AM$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F122+$F$114),0,(AN$11=$F$114+$F122)*INDEX($AA$115:AN$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F122+$F$114),0,(AO$11=$F$114+$F122)*INDEX($AA$115:AO$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F122+$F$114),0,(AP$11=$F$114+$F122)*INDEX($AA$115:AP$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F122+$F$114),0,(AQ$11=$F$114+$F122)*INDEX($AA$115:AQ$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F122+$F$114),0,(AR$11=$F$114+$F122)*INDEX($AA$115:AR$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F122+$F$114),0,(AS$11=$F$114+$F122)*INDEX($AA$115:AS$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F122+$F$114),0,(AT$11=$F$114+$F122)*INDEX($AA$115:AT$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F122+$F$114),0,(AU$11=$F$114+$F122)*INDEX($AA$115:AU$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F122+$F$114),0,(AV$11=$F$114+$F122)*INDEX($AA$115:AV$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F122+$F$114),0,(AW$11=$F$114+$F122)*INDEX($AA$115:AW$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F122+$F$114),0,(AX$11=$F$114+$F122)*INDEX($AA$115:AX$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F122+$F$114),0,(AY$11=$F$114+$F122)*INDEX($AA$115:AY$115,$F122)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F122+$F$114),0,(AZ$11=$F$114+$F122)*INDEX($AA$115:AZ$115,$F122)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F122+$F$114),0,(BA$11=$F$114+$F122)*INDEX($AA$115:BA$115,$F122)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F122+$F$114),0,(BB$11=$F$114+$F122)*INDEX($AA$115:BB$115,$F122)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F122+$F$114),0,(BC$11=$F$114+$F122)*INDEX($AA$115:BC$115,$F122)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F122+$F$114),0,(BD$11=$F$114+$F122)*INDEX($AA$115:BD$115,$F122)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F122+$F$114),0,(BE$11=$F$114+$F122)*INDEX($AA$115:BE$115,$F122)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F122+$F$114),0,(BF$11=$F$114+$F122)*INDEX($AA$115:BF$115,$F122)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F122+$F$114),0,(BG$11=$F$114+$F122)*INDEX($AA$115:BG$115,$F122)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F122+$F$114),0,(BH$11=$F$114+$F122)*INDEX($AA$115:BH$115,$F122)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F122+$F$114),0,(BI$11=$F$114+$F122)*INDEX($AA$115:BI$115,$F122)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F122+$F$114),0,(BJ$11=$F$114+$F122)*INDEX($AA$115:BJ$115,$F122)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F123+$F$114),0,(AA$11=$F$114+$F123)*INDEX($AA$115:AA$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F123+$F$114),0,(AB$11=$F$114+$F123)*INDEX($AA$115:AB$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F123+$F$114),0,(AC$11=$F$114+$F123)*INDEX($AA$115:AC$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F123+$F$114),0,(AD$11=$F$114+$F123)*INDEX($AA$115:AD$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F123+$F$114),0,(AE$11=$F$114+$F123)*INDEX($AA$115:AE$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F123+$F$114),0,(AF$11=$F$114+$F123)*INDEX($AA$115:AF$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F123+$F$114),0,(AG$11=$F$114+$F123)*INDEX($AA$115:AG$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F123+$F$114),0,(AH$11=$F$114+$F123)*INDEX($AA$115:AH$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F123+$F$114),0,(AI$11=$F$114+$F123)*INDEX($AA$115:AI$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F123+$F$114),0,(AJ$11=$F$114+$F123)*INDEX($AA$115:AJ$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F123+$F$114),0,(AK$11=$F$114+$F123)*INDEX($AA$115:AK$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F123+$F$114),0,(AL$11=$F$114+$F123)*INDEX($AA$115:AL$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F123+$F$114),0,(AM$11=$F$114+$F123)*INDEX($AA$115:AM$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F123+$F$114),0,(AN$11=$F$114+$F123)*INDEX($AA$115:AN$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F123+$F$114),0,(AO$11=$F$114+$F123)*INDEX($AA$115:AO$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F123+$F$114),0,(AP$11=$F$114+$F123)*INDEX($AA$115:AP$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F123+$F$114),0,(AQ$11=$F$114+$F123)*INDEX($AA$115:AQ$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F123+$F$114),0,(AR$11=$F$114+$F123)*INDEX($AA$115:AR$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F123+$F$114),0,(AS$11=$F$114+$F123)*INDEX($AA$115:AS$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F123+$F$114),0,(AT$11=$F$114+$F123)*INDEX($AA$115:AT$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F123+$F$114),0,(AU$11=$F$114+$F123)*INDEX($AA$115:AU$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F123+$F$114),0,(AV$11=$F$114+$F123)*INDEX($AA$115:AV$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F123+$F$114),0,(AW$11=$F$114+$F123)*INDEX($AA$115:AW$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F123+$F$114),0,(AX$11=$F$114+$F123)*INDEX($AA$115:AX$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F123+$F$114),0,(AY$11=$F$114+$F123)*INDEX($AA$115:AY$115,$F123)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F123+$F$114),0,(AZ$11=$F$114+$F123)*INDEX($AA$115:AZ$115,$F123)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F123+$F$114),0,(BA$11=$F$114+$F123)*INDEX($AA$115:BA$115,$F123)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F123+$F$114),0,(BB$11=$F$114+$F123)*INDEX($AA$115:BB$115,$F123)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F123+$F$114),0,(BC$11=$F$114+$F123)*INDEX($AA$115:BC$115,$F123)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F123+$F$114),0,(BD$11=$F$114+$F123)*INDEX($AA$115:BD$115,$F123)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F123+$F$114),0,(BE$11=$F$114+$F123)*INDEX($AA$115:BE$115,$F123)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F123+$F$114),0,(BF$11=$F$114+$F123)*INDEX($AA$115:BF$115,$F123)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F123+$F$114),0,(BG$11=$F$114+$F123)*INDEX($AA$115:BG$115,$F123)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F123+$F$114),0,(BH$11=$F$114+$F123)*INDEX($AA$115:BH$115,$F123)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F123+$F$114),0,(BI$11=$F$114+$F123)*INDEX($AA$115:BI$115,$F123)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F123+$F$114),0,(BJ$11=$F$114+$F123)*INDEX($AA$115:BJ$115,$F123)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F124+$F$114),0,(AA$11=$F$114+$F124)*INDEX($AA$115:AA$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F124+$F$114),0,(AB$11=$F$114+$F124)*INDEX($AA$115:AB$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F124+$F$114),0,(AC$11=$F$114+$F124)*INDEX($AA$115:AC$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F124+$F$114),0,(AD$11=$F$114+$F124)*INDEX($AA$115:AD$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F124+$F$114),0,(AE$11=$F$114+$F124)*INDEX($AA$115:AE$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F124+$F$114),0,(AF$11=$F$114+$F124)*INDEX($AA$115:AF$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F124+$F$114),0,(AG$11=$F$114+$F124)*INDEX($AA$115:AG$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F124+$F$114),0,(AH$11=$F$114+$F124)*INDEX($AA$115:AH$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F124+$F$114),0,(AI$11=$F$114+$F124)*INDEX($AA$115:AI$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F124+$F$114),0,(AJ$11=$F$114+$F124)*INDEX($AA$115:AJ$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F124+$F$114),0,(AK$11=$F$114+$F124)*INDEX($AA$115:AK$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F124+$F$114),0,(AL$11=$F$114+$F124)*INDEX($AA$115:AL$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F124+$F$114),0,(AM$11=$F$114+$F124)*INDEX($AA$115:AM$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F124+$F$114),0,(AN$11=$F$114+$F124)*INDEX($AA$115:AN$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F124+$F$114),0,(AO$11=$F$114+$F124)*INDEX($AA$115:AO$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F124+$F$114),0,(AP$11=$F$114+$F124)*INDEX($AA$115:AP$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F124+$F$114),0,(AQ$11=$F$114+$F124)*INDEX($AA$115:AQ$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F124+$F$114),0,(AR$11=$F$114+$F124)*INDEX($AA$115:AR$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F124+$F$114),0,(AS$11=$F$114+$F124)*INDEX($AA$115:AS$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F124+$F$114),0,(AT$11=$F$114+$F124)*INDEX($AA$115:AT$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F124+$F$114),0,(AU$11=$F$114+$F124)*INDEX($AA$115:AU$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F124+$F$114),0,(AV$11=$F$114+$F124)*INDEX($AA$115:AV$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F124+$F$114),0,(AW$11=$F$114+$F124)*INDEX($AA$115:AW$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F124+$F$114),0,(AX$11=$F$114+$F124)*INDEX($AA$115:AX$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F124+$F$114),0,(AY$11=$F$114+$F124)*INDEX($AA$115:AY$115,$F124)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F124+$F$114),0,(AZ$11=$F$114+$F124)*INDEX($AA$115:AZ$115,$F124)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F124+$F$114),0,(BA$11=$F$114+$F124)*INDEX($AA$115:BA$115,$F124)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F124+$F$114),0,(BB$11=$F$114+$F124)*INDEX($AA$115:BB$115,$F124)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F124+$F$114),0,(BC$11=$F$114+$F124)*INDEX($AA$115:BC$115,$F124)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F124+$F$114),0,(BD$11=$F$114+$F124)*INDEX($AA$115:BD$115,$F124)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F124+$F$114),0,(BE$11=$F$114+$F124)*INDEX($AA$115:BE$115,$F124)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F124+$F$114),0,(BF$11=$F$114+$F124)*INDEX($AA$115:BF$115,$F124)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F124+$F$114),0,(BG$11=$F$114+$F124)*INDEX($AA$115:BG$115,$F124)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F124+$F$114),0,(BH$11=$F$114+$F124)*INDEX($AA$115:BH$115,$F124)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F124+$F$114),0,(BI$11=$F$114+$F124)*INDEX($AA$115:BI$115,$F124)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F124+$F$114),0,(BJ$11=$F$114+$F124)*INDEX($AA$115:BJ$115,$F124)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F125+$F$114),0,(AA$11=$F$114+$F125)*INDEX($AA$115:AA$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F125+$F$114),0,(AB$11=$F$114+$F125)*INDEX($AA$115:AB$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F125+$F$114),0,(AC$11=$F$114+$F125)*INDEX($AA$115:AC$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F125+$F$114),0,(AD$11=$F$114+$F125)*INDEX($AA$115:AD$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F125+$F$114),0,(AE$11=$F$114+$F125)*INDEX($AA$115:AE$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F125+$F$114),0,(AF$11=$F$114+$F125)*INDEX($AA$115:AF$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F125+$F$114),0,(AG$11=$F$114+$F125)*INDEX($AA$115:AG$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F125+$F$114),0,(AH$11=$F$114+$F125)*INDEX($AA$115:AH$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F125+$F$114),0,(AI$11=$F$114+$F125)*INDEX($AA$115:AI$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F125+$F$114),0,(AJ$11=$F$114+$F125)*INDEX($AA$115:AJ$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F125+$F$114),0,(AK$11=$F$114+$F125)*INDEX($AA$115:AK$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F125+$F$114),0,(AL$11=$F$114+$F125)*INDEX($AA$115:AL$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F125+$F$114),0,(AM$11=$F$114+$F125)*INDEX($AA$115:AM$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F125+$F$114),0,(AN$11=$F$114+$F125)*INDEX($AA$115:AN$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F125+$F$114),0,(AO$11=$F$114+$F125)*INDEX($AA$115:AO$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F125+$F$114),0,(AP$11=$F$114+$F125)*INDEX($AA$115:AP$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F125+$F$114),0,(AQ$11=$F$114+$F125)*INDEX($AA$115:AQ$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F125+$F$114),0,(AR$11=$F$114+$F125)*INDEX($AA$115:AR$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F125+$F$114),0,(AS$11=$F$114+$F125)*INDEX($AA$115:AS$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F125+$F$114),0,(AT$11=$F$114+$F125)*INDEX($AA$115:AT$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F125+$F$114),0,(AU$11=$F$114+$F125)*INDEX($AA$115:AU$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F125+$F$114),0,(AV$11=$F$114+$F125)*INDEX($AA$115:AV$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F125+$F$114),0,(AW$11=$F$114+$F125)*INDEX($AA$115:AW$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F125+$F$114),0,(AX$11=$F$114+$F125)*INDEX($AA$115:AX$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F125+$F$114),0,(AY$11=$F$114+$F125)*INDEX($AA$115:AY$115,$F125)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F125+$F$114),0,(AZ$11=$F$114+$F125)*INDEX($AA$115:AZ$115,$F125)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F125+$F$114),0,(BA$11=$F$114+$F125)*INDEX($AA$115:BA$115,$F125)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F125+$F$114),0,(BB$11=$F$114+$F125)*INDEX($AA$115:BB$115,$F125)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F125+$F$114),0,(BC$11=$F$114+$F125)*INDEX($AA$115:BC$115,$F125)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F125+$F$114),0,(BD$11=$F$114+$F125)*INDEX($AA$115:BD$115,$F125)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F125+$F$114),0,(BE$11=$F$114+$F125)*INDEX($AA$115:BE$115,$F125)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F125+$F$114),0,(BF$11=$F$114+$F125)*INDEX($AA$115:BF$115,$F125)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F125+$F$114),0,(BG$11=$F$114+$F125)*INDEX($AA$115:BG$115,$F125)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F125+$F$114),0,(BH$11=$F$114+$F125)*INDEX($AA$115:BH$115,$F125)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F125+$F$114),0,(BI$11=$F$114+$F125)*INDEX($AA$115:BI$115,$F125)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F125+$F$114),0,(BJ$11=$F$114+$F125)*INDEX($AA$115:BJ$115,$F125)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F126+$F$114),0,(AA$11=$F$114+$F126)*INDEX($AA$115:AA$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F126+$F$114),0,(AB$11=$F$114+$F126)*INDEX($AA$115:AB$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F126+$F$114),0,(AC$11=$F$114+$F126)*INDEX($AA$115:AC$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F126+$F$114),0,(AD$11=$F$114+$F126)*INDEX($AA$115:AD$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F126+$F$114),0,(AE$11=$F$114+$F126)*INDEX($AA$115:AE$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F126+$F$114),0,(AF$11=$F$114+$F126)*INDEX($AA$115:AF$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F126+$F$114),0,(AG$11=$F$114+$F126)*INDEX($AA$115:AG$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F126+$F$114),0,(AH$11=$F$114+$F126)*INDEX($AA$115:AH$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F126+$F$114),0,(AI$11=$F$114+$F126)*INDEX($AA$115:AI$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F126+$F$114),0,(AJ$11=$F$114+$F126)*INDEX($AA$115:AJ$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F126+$F$114),0,(AK$11=$F$114+$F126)*INDEX($AA$115:AK$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F126+$F$114),0,(AL$11=$F$114+$F126)*INDEX($AA$115:AL$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F126+$F$114),0,(AM$11=$F$114+$F126)*INDEX($AA$115:AM$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F126+$F$114),0,(AN$11=$F$114+$F126)*INDEX($AA$115:AN$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F126+$F$114),0,(AO$11=$F$114+$F126)*INDEX($AA$115:AO$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F126+$F$114),0,(AP$11=$F$114+$F126)*INDEX($AA$115:AP$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F126+$F$114),0,(AQ$11=$F$114+$F126)*INDEX($AA$115:AQ$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F126+$F$114),0,(AR$11=$F$114+$F126)*INDEX($AA$115:AR$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F126+$F$114),0,(AS$11=$F$114+$F126)*INDEX($AA$115:AS$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F126+$F$114),0,(AT$11=$F$114+$F126)*INDEX($AA$115:AT$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F126+$F$114),0,(AU$11=$F$114+$F126)*INDEX($AA$115:AU$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F126+$F$114),0,(AV$11=$F$114+$F126)*INDEX($AA$115:AV$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F126+$F$114),0,(AW$11=$F$114+$F126)*INDEX($AA$115:AW$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F126+$F$114),0,(AX$11=$F$114+$F126)*INDEX($AA$115:AX$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F126+$F$114),0,(AY$11=$F$114+$F126)*INDEX($AA$115:AY$115,$F126)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F126+$F$114),0,(AZ$11=$F$114+$F126)*INDEX($AA$115:AZ$115,$F126)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F126+$F$114),0,(BA$11=$F$114+$F126)*INDEX($AA$115:BA$115,$F126)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F126+$F$114),0,(BB$11=$F$114+$F126)*INDEX($AA$115:BB$115,$F126)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F126+$F$114),0,(BC$11=$F$114+$F126)*INDEX($AA$115:BC$115,$F126)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F126+$F$114),0,(BD$11=$F$114+$F126)*INDEX($AA$115:BD$115,$F126)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F126+$F$114),0,(BE$11=$F$114+$F126)*INDEX($AA$115:BE$115,$F126)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F126+$F$114),0,(BF$11=$F$114+$F126)*INDEX($AA$115:BF$115,$F126)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F126+$F$114),0,(BG$11=$F$114+$F126)*INDEX($AA$115:BG$115,$F126)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F126+$F$114),0,(BH$11=$F$114+$F126)*INDEX($AA$115:BH$115,$F126)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F126+$F$114),0,(BI$11=$F$114+$F126)*INDEX($AA$115:BI$115,$F126)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F126+$F$114),0,(BJ$11=$F$114+$F126)*INDEX($AA$115:BJ$115,$F126)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F127+$F$114),0,(AA$11=$F$114+$F127)*INDEX($AA$115:AA$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F127+$F$114),0,(AB$11=$F$114+$F127)*INDEX($AA$115:AB$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F127+$F$114),0,(AC$11=$F$114+$F127)*INDEX($AA$115:AC$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F127+$F$114),0,(AD$11=$F$114+$F127)*INDEX($AA$115:AD$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F127+$F$114),0,(AE$11=$F$114+$F127)*INDEX($AA$115:AE$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F127+$F$114),0,(AF$11=$F$114+$F127)*INDEX($AA$115:AF$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F127+$F$114),0,(AG$11=$F$114+$F127)*INDEX($AA$115:AG$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F127+$F$114),0,(AH$11=$F$114+$F127)*INDEX($AA$115:AH$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F127+$F$114),0,(AI$11=$F$114+$F127)*INDEX($AA$115:AI$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F127+$F$114),0,(AJ$11=$F$114+$F127)*INDEX($AA$115:AJ$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F127+$F$114),0,(AK$11=$F$114+$F127)*INDEX($AA$115:AK$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F127+$F$114),0,(AL$11=$F$114+$F127)*INDEX($AA$115:AL$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F127+$F$114),0,(AM$11=$F$114+$F127)*INDEX($AA$115:AM$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F127+$F$114),0,(AN$11=$F$114+$F127)*INDEX($AA$115:AN$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F127+$F$114),0,(AO$11=$F$114+$F127)*INDEX($AA$115:AO$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F127+$F$114),0,(AP$11=$F$114+$F127)*INDEX($AA$115:AP$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F127+$F$114),0,(AQ$11=$F$114+$F127)*INDEX($AA$115:AQ$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F127+$F$114),0,(AR$11=$F$114+$F127)*INDEX($AA$115:AR$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F127+$F$114),0,(AS$11=$F$114+$F127)*INDEX($AA$115:AS$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F127+$F$114),0,(AT$11=$F$114+$F127)*INDEX($AA$115:AT$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F127+$F$114),0,(AU$11=$F$114+$F127)*INDEX($AA$115:AU$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F127+$F$114),0,(AV$11=$F$114+$F127)*INDEX($AA$115:AV$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F127+$F$114),0,(AW$11=$F$114+$F127)*INDEX($AA$115:AW$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F127+$F$114),0,(AX$11=$F$114+$F127)*INDEX($AA$115:AX$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F127+$F$114),0,(AY$11=$F$114+$F127)*INDEX($AA$115:AY$115,$F127)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F127+$F$114),0,(AZ$11=$F$114+$F127)*INDEX($AA$115:AZ$115,$F127)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F127+$F$114),0,(BA$11=$F$114+$F127)*INDEX($AA$115:BA$115,$F127)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F127+$F$114),0,(BB$11=$F$114+$F127)*INDEX($AA$115:BB$115,$F127)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F127+$F$114),0,(BC$11=$F$114+$F127)*INDEX($AA$115:BC$115,$F127)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F127+$F$114),0,(BD$11=$F$114+$F127)*INDEX($AA$115:BD$115,$F127)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F127+$F$114),0,(BE$11=$F$114+$F127)*INDEX($AA$115:BE$115,$F127)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F127+$F$114),0,(BF$11=$F$114+$F127)*INDEX($AA$115:BF$115,$F127)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F127+$F$114),0,(BG$11=$F$114+$F127)*INDEX($AA$115:BG$115,$F127)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F127+$F$114),0,(BH$11=$F$114+$F127)*INDEX($AA$115:BH$115,$F127)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F127+$F$114),0,(BI$11=$F$114+$F127)*INDEX($AA$115:BI$115,$F127)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F127+$F$114),0,(BJ$11=$F$114+$F127)*INDEX($AA$115:BJ$115,$F127)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F128+$F$114),0,(AA$11=$F$114+$F128)*INDEX($AA$115:AA$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F128+$F$114),0,(AB$11=$F$114+$F128)*INDEX($AA$115:AB$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F128+$F$114),0,(AC$11=$F$114+$F128)*INDEX($AA$115:AC$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F128+$F$114),0,(AD$11=$F$114+$F128)*INDEX($AA$115:AD$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F128+$F$114),0,(AE$11=$F$114+$F128)*INDEX($AA$115:AE$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F128+$F$114),0,(AF$11=$F$114+$F128)*INDEX($AA$115:AF$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F128+$F$114),0,(AG$11=$F$114+$F128)*INDEX($AA$115:AG$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F128+$F$114),0,(AH$11=$F$114+$F128)*INDEX($AA$115:AH$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F128+$F$114),0,(AI$11=$F$114+$F128)*INDEX($AA$115:AI$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F128+$F$114),0,(AJ$11=$F$114+$F128)*INDEX($AA$115:AJ$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F128+$F$114),0,(AK$11=$F$114+$F128)*INDEX($AA$115:AK$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F128+$F$114),0,(AL$11=$F$114+$F128)*INDEX($AA$115:AL$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F128+$F$114),0,(AM$11=$F$114+$F128)*INDEX($AA$115:AM$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F128+$F$114),0,(AN$11=$F$114+$F128)*INDEX($AA$115:AN$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F128+$F$114),0,(AO$11=$F$114+$F128)*INDEX($AA$115:AO$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F128+$F$114),0,(AP$11=$F$114+$F128)*INDEX($AA$115:AP$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F128+$F$114),0,(AQ$11=$F$114+$F128)*INDEX($AA$115:AQ$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F128+$F$114),0,(AR$11=$F$114+$F128)*INDEX($AA$115:AR$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F128+$F$114),0,(AS$11=$F$114+$F128)*INDEX($AA$115:AS$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F128+$F$114),0,(AT$11=$F$114+$F128)*INDEX($AA$115:AT$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F128+$F$114),0,(AU$11=$F$114+$F128)*INDEX($AA$115:AU$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F128+$F$114),0,(AV$11=$F$114+$F128)*INDEX($AA$115:AV$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F128+$F$114),0,(AW$11=$F$114+$F128)*INDEX($AA$115:AW$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F128+$F$114),0,(AX$11=$F$114+$F128)*INDEX($AA$115:AX$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F128+$F$114),0,(AY$11=$F$114+$F128)*INDEX($AA$115:AY$115,$F128)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F128+$F$114),0,(AZ$11=$F$114+$F128)*INDEX($AA$115:AZ$115,$F128)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F128+$F$114),0,(BA$11=$F$114+$F128)*INDEX($AA$115:BA$115,$F128)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F128+$F$114),0,(BB$11=$F$114+$F128)*INDEX($AA$115:BB$115,$F128)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F128+$F$114),0,(BC$11=$F$114+$F128)*INDEX($AA$115:BC$115,$F128)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F128+$F$114),0,(BD$11=$F$114+$F128)*INDEX($AA$115:BD$115,$F128)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F128+$F$114),0,(BE$11=$F$114+$F128)*INDEX($AA$115:BE$115,$F128)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F128+$F$114),0,(BF$11=$F$114+$F128)*INDEX($AA$115:BF$115,$F128)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F128+$F$114),0,(BG$11=$F$114+$F128)*INDEX($AA$115:BG$115,$F128)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F128+$F$114),0,(BH$11=$F$114+$F128)*INDEX($AA$115:BH$115,$F128)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F128+$F$114),0,(BI$11=$F$114+$F128)*INDEX($AA$115:BI$115,$F128)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F128+$F$114),0,(BJ$11=$F$114+$F128)*INDEX($AA$115:BJ$115,$F128)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F129+$F$114),0,(AA$11=$F$114+$F129)*INDEX($AA$115:AA$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F129+$F$114),0,(AB$11=$F$114+$F129)*INDEX($AA$115:AB$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F129+$F$114),0,(AC$11=$F$114+$F129)*INDEX($AA$115:AC$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F129+$F$114),0,(AD$11=$F$114+$F129)*INDEX($AA$115:AD$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F129+$F$114),0,(AE$11=$F$114+$F129)*INDEX($AA$115:AE$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F129+$F$114),0,(AF$11=$F$114+$F129)*INDEX($AA$115:AF$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F129+$F$114),0,(AG$11=$F$114+$F129)*INDEX($AA$115:AG$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F129+$F$114),0,(AH$11=$F$114+$F129)*INDEX($AA$115:AH$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F129+$F$114),0,(AI$11=$F$114+$F129)*INDEX($AA$115:AI$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F129+$F$114),0,(AJ$11=$F$114+$F129)*INDEX($AA$115:AJ$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F129+$F$114),0,(AK$11=$F$114+$F129)*INDEX($AA$115:AK$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F129+$F$114),0,(AL$11=$F$114+$F129)*INDEX($AA$115:AL$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F129+$F$114),0,(AM$11=$F$114+$F129)*INDEX($AA$115:AM$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F129+$F$114),0,(AN$11=$F$114+$F129)*INDEX($AA$115:AN$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F129+$F$114),0,(AO$11=$F$114+$F129)*INDEX($AA$115:AO$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F129+$F$114),0,(AP$11=$F$114+$F129)*INDEX($AA$115:AP$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F129+$F$114),0,(AQ$11=$F$114+$F129)*INDEX($AA$115:AQ$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F129+$F$114),0,(AR$11=$F$114+$F129)*INDEX($AA$115:AR$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F129+$F$114),0,(AS$11=$F$114+$F129)*INDEX($AA$115:AS$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F129+$F$114),0,(AT$11=$F$114+$F129)*INDEX($AA$115:AT$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F129+$F$114),0,(AU$11=$F$114+$F129)*INDEX($AA$115:AU$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F129+$F$114),0,(AV$11=$F$114+$F129)*INDEX($AA$115:AV$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F129+$F$114),0,(AW$11=$F$114+$F129)*INDEX($AA$115:AW$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F129+$F$114),0,(AX$11=$F$114+$F129)*INDEX($AA$115:AX$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F129+$F$114),0,(AY$11=$F$114+$F129)*INDEX($AA$115:AY$115,$F129)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F129+$F$114),0,(AZ$11=$F$114+$F129)*INDEX($AA$115:AZ$115,$F129)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F129+$F$114),0,(BA$11=$F$114+$F129)*INDEX($AA$115:BA$115,$F129)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F129+$F$114),0,(BB$11=$F$114+$F129)*INDEX($AA$115:BB$115,$F129)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F129+$F$114),0,(BC$11=$F$114+$F129)*INDEX($AA$115:BC$115,$F129)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F129+$F$114),0,(BD$11=$F$114+$F129)*INDEX($AA$115:BD$115,$F129)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F129+$F$114),0,(BE$11=$F$114+$F129)*INDEX($AA$115:BE$115,$F129)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F129+$F$114),0,(BF$11=$F$114+$F129)*INDEX($AA$115:BF$115,$F129)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F129+$F$114),0,(BG$11=$F$114+$F129)*INDEX($AA$115:BG$115,$F129)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F129+$F$114),0,(BH$11=$F$114+$F129)*INDEX($AA$115:BH$115,$F129)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F129+$F$114),0,(BI$11=$F$114+$F129)*INDEX($AA$115:BI$115,$F129)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F129+$F$114),0,(BJ$11=$F$114+$F129)*INDEX($AA$115:BJ$115,$F129)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F130+$F$114),0,(AA$11=$F$114+$F130)*INDEX($AA$115:AA$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F130+$F$114),0,(AB$11=$F$114+$F130)*INDEX($AA$115:AB$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F130+$F$114),0,(AC$11=$F$114+$F130)*INDEX($AA$115:AC$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F130+$F$114),0,(AD$11=$F$114+$F130)*INDEX($AA$115:AD$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F130+$F$114),0,(AE$11=$F$114+$F130)*INDEX($AA$115:AE$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F130+$F$114),0,(AF$11=$F$114+$F130)*INDEX($AA$115:AF$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F130+$F$114),0,(AG$11=$F$114+$F130)*INDEX($AA$115:AG$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F130+$F$114),0,(AH$11=$F$114+$F130)*INDEX($AA$115:AH$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F130+$F$114),0,(AI$11=$F$114+$F130)*INDEX($AA$115:AI$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F130+$F$114),0,(AJ$11=$F$114+$F130)*INDEX($AA$115:AJ$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F130+$F$114),0,(AK$11=$F$114+$F130)*INDEX($AA$115:AK$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F130+$F$114),0,(AL$11=$F$114+$F130)*INDEX($AA$115:AL$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F130+$F$114),0,(AM$11=$F$114+$F130)*INDEX($AA$115:AM$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F130+$F$114),0,(AN$11=$F$114+$F130)*INDEX($AA$115:AN$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F130+$F$114),0,(AO$11=$F$114+$F130)*INDEX($AA$115:AO$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F130+$F$114),0,(AP$11=$F$114+$F130)*INDEX($AA$115:AP$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F130+$F$114),0,(AQ$11=$F$114+$F130)*INDEX($AA$115:AQ$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F130+$F$114),0,(AR$11=$F$114+$F130)*INDEX($AA$115:AR$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F130+$F$114),0,(AS$11=$F$114+$F130)*INDEX($AA$115:AS$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F130+$F$114),0,(AT$11=$F$114+$F130)*INDEX($AA$115:AT$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F130+$F$114),0,(AU$11=$F$114+$F130)*INDEX($AA$115:AU$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F130+$F$114),0,(AV$11=$F$114+$F130)*INDEX($AA$115:AV$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F130+$F$114),0,(AW$11=$F$114+$F130)*INDEX($AA$115:AW$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F130+$F$114),0,(AX$11=$F$114+$F130)*INDEX($AA$115:AX$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F130+$F$114),0,(AY$11=$F$114+$F130)*INDEX($AA$115:AY$115,$F130)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F130+$F$114),0,(AZ$11=$F$114+$F130)*INDEX($AA$115:AZ$115,$F130)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F130+$F$114),0,(BA$11=$F$114+$F130)*INDEX($AA$115:BA$115,$F130)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F130+$F$114),0,(BB$11=$F$114+$F130)*INDEX($AA$115:BB$115,$F130)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F130+$F$114),0,(BC$11=$F$114+$F130)*INDEX($AA$115:BC$115,$F130)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F130+$F$114),0,(BD$11=$F$114+$F130)*INDEX($AA$115:BD$115,$F130)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F130+$F$114),0,(BE$11=$F$114+$F130)*INDEX($AA$115:BE$115,$F130)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F130+$F$114),0,(BF$11=$F$114+$F130)*INDEX($AA$115:BF$115,$F130)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F130+$F$114),0,(BG$11=$F$114+$F130)*INDEX($AA$115:BG$115,$F130)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F130+$F$114),0,(BH$11=$F$114+$F130)*INDEX($AA$115:BH$115,$F130)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F130+$F$114),0,(BI$11=$F$114+$F130)*INDEX($AA$115:BI$115,$F130)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F130+$F$114),0,(BJ$11=$F$114+$F130)*INDEX($AA$115:BJ$115,$F130)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F131+$F$114),0,(AA$11=$F$114+$F131)*INDEX($AA$115:AA$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F131+$F$114),0,(AB$11=$F$114+$F131)*INDEX($AA$115:AB$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F131+$F$114),0,(AC$11=$F$114+$F131)*INDEX($AA$115:AC$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F131+$F$114),0,(AD$11=$F$114+$F131)*INDEX($AA$115:AD$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F131+$F$114),0,(AE$11=$F$114+$F131)*INDEX($AA$115:AE$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F131+$F$114),0,(AF$11=$F$114+$F131)*INDEX($AA$115:AF$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F131+$F$114),0,(AG$11=$F$114+$F131)*INDEX($AA$115:AG$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F131+$F$114),0,(AH$11=$F$114+$F131)*INDEX($AA$115:AH$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F131+$F$114),0,(AI$11=$F$114+$F131)*INDEX($AA$115:AI$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F131+$F$114),0,(AJ$11=$F$114+$F131)*INDEX($AA$115:AJ$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F131+$F$114),0,(AK$11=$F$114+$F131)*INDEX($AA$115:AK$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F131+$F$114),0,(AL$11=$F$114+$F131)*INDEX($AA$115:AL$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F131+$F$114),0,(AM$11=$F$114+$F131)*INDEX($AA$115:AM$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F131+$F$114),0,(AN$11=$F$114+$F131)*INDEX($AA$115:AN$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F131+$F$114),0,(AO$11=$F$114+$F131)*INDEX($AA$115:AO$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F131+$F$114),0,(AP$11=$F$114+$F131)*INDEX($AA$115:AP$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F131+$F$114),0,(AQ$11=$F$114+$F131)*INDEX($AA$115:AQ$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F131+$F$114),0,(AR$11=$F$114+$F131)*INDEX($AA$115:AR$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F131+$F$114),0,(AS$11=$F$114+$F131)*INDEX($AA$115:AS$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F131+$F$114),0,(AT$11=$F$114+$F131)*INDEX($AA$115:AT$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F131+$F$114),0,(AU$11=$F$114+$F131)*INDEX($AA$115:AU$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F131+$F$114),0,(AV$11=$F$114+$F131)*INDEX($AA$115:AV$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F131+$F$114),0,(AW$11=$F$114+$F131)*INDEX($AA$115:AW$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F131+$F$114),0,(AX$11=$F$114+$F131)*INDEX($AA$115:AX$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F131+$F$114),0,(AY$11=$F$114+$F131)*INDEX($AA$115:AY$115,$F131)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F131+$F$114),0,(AZ$11=$F$114+$F131)*INDEX($AA$115:AZ$115,$F131)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F131+$F$114),0,(BA$11=$F$114+$F131)*INDEX($AA$115:BA$115,$F131)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F131+$F$114),0,(BB$11=$F$114+$F131)*INDEX($AA$115:BB$115,$F131)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F131+$F$114),0,(BC$11=$F$114+$F131)*INDEX($AA$115:BC$115,$F131)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F131+$F$114),0,(BD$11=$F$114+$F131)*INDEX($AA$115:BD$115,$F131)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F131+$F$114),0,(BE$11=$F$114+$F131)*INDEX($AA$115:BE$115,$F131)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F131+$F$114),0,(BF$11=$F$114+$F131)*INDEX($AA$115:BF$115,$F131)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F131+$F$114),0,(BG$11=$F$114+$F131)*INDEX($AA$115:BG$115,$F131)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F131+$F$114),0,(BH$11=$F$114+$F131)*INDEX($AA$115:BH$115,$F131)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F131+$F$114),0,(BI$11=$F$114+$F131)*INDEX($AA$115:BI$115,$F131)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F131+$F$114),0,(BJ$11=$F$114+$F131)*INDEX($AA$115:BJ$115,$F131)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F132+$F$114),0,(AA$11=$F$114+$F132)*INDEX($AA$115:AA$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F132+$F$114),0,(AB$11=$F$114+$F132)*INDEX($AA$115:AB$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F132+$F$114),0,(AC$11=$F$114+$F132)*INDEX($AA$115:AC$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F132+$F$114),0,(AD$11=$F$114+$F132)*INDEX($AA$115:AD$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F132+$F$114),0,(AE$11=$F$114+$F132)*INDEX($AA$115:AE$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F132+$F$114),0,(AF$11=$F$114+$F132)*INDEX($AA$115:AF$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F132+$F$114),0,(AG$11=$F$114+$F132)*INDEX($AA$115:AG$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F132+$F$114),0,(AH$11=$F$114+$F132)*INDEX($AA$115:AH$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F132+$F$114),0,(AI$11=$F$114+$F132)*INDEX($AA$115:AI$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F132+$F$114),0,(AJ$11=$F$114+$F132)*INDEX($AA$115:AJ$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F132+$F$114),0,(AK$11=$F$114+$F132)*INDEX($AA$115:AK$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F132+$F$114),0,(AL$11=$F$114+$F132)*INDEX($AA$115:AL$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F132+$F$114),0,(AM$11=$F$114+$F132)*INDEX($AA$115:AM$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F132+$F$114),0,(AN$11=$F$114+$F132)*INDEX($AA$115:AN$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F132+$F$114),0,(AO$11=$F$114+$F132)*INDEX($AA$115:AO$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F132+$F$114),0,(AP$11=$F$114+$F132)*INDEX($AA$115:AP$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F132+$F$114),0,(AQ$11=$F$114+$F132)*INDEX($AA$115:AQ$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F132+$F$114),0,(AR$11=$F$114+$F132)*INDEX($AA$115:AR$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F132+$F$114),0,(AS$11=$F$114+$F132)*INDEX($AA$115:AS$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F132+$F$114),0,(AT$11=$F$114+$F132)*INDEX($AA$115:AT$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F132+$F$114),0,(AU$11=$F$114+$F132)*INDEX($AA$115:AU$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F132+$F$114),0,(AV$11=$F$114+$F132)*INDEX($AA$115:AV$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F132+$F$114),0,(AW$11=$F$114+$F132)*INDEX($AA$115:AW$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F132+$F$114),0,(AX$11=$F$114+$F132)*INDEX($AA$115:AX$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F132+$F$114),0,(AY$11=$F$114+$F132)*INDEX($AA$115:AY$115,$F132)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F132+$F$114),0,(AZ$11=$F$114+$F132)*INDEX($AA$115:AZ$115,$F132)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F132+$F$114),0,(BA$11=$F$114+$F132)*INDEX($AA$115:BA$115,$F132)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F132+$F$114),0,(BB$11=$F$114+$F132)*INDEX($AA$115:BB$115,$F132)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F132+$F$114),0,(BC$11=$F$114+$F132)*INDEX($AA$115:BC$115,$F132)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F132+$F$114),0,(BD$11=$F$114+$F132)*INDEX($AA$115:BD$115,$F132)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F132+$F$114),0,(BE$11=$F$114+$F132)*INDEX($AA$115:BE$115,$F132)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F132+$F$114),0,(BF$11=$F$114+$F132)*INDEX($AA$115:BF$115,$F132)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F132+$F$114),0,(BG$11=$F$114+$F132)*INDEX($AA$115:BG$115,$F132)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F132+$F$114),0,(BH$11=$F$114+$F132)*INDEX($AA$115:BH$115,$F132)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F132+$F$114),0,(BI$11=$F$114+$F132)*INDEX($AA$115:BI$115,$F132)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F132+$F$114),0,(BJ$11=$F$114+$F132)*INDEX($AA$115:BJ$115,$F132)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F133+$F$114),0,(AA$11=$F$114+$F133)*INDEX($AA$115:AA$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F133+$F$114),0,(AB$11=$F$114+$F133)*INDEX($AA$115:AB$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F133+$F$114),0,(AC$11=$F$114+$F133)*INDEX($AA$115:AC$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F133+$F$114),0,(AD$11=$F$114+$F133)*INDEX($AA$115:AD$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F133+$F$114),0,(AE$11=$F$114+$F133)*INDEX($AA$115:AE$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F133+$F$114),0,(AF$11=$F$114+$F133)*INDEX($AA$115:AF$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F133+$F$114),0,(AG$11=$F$114+$F133)*INDEX($AA$115:AG$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F133+$F$114),0,(AH$11=$F$114+$F133)*INDEX($AA$115:AH$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F133+$F$114),0,(AI$11=$F$114+$F133)*INDEX($AA$115:AI$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F133+$F$114),0,(AJ$11=$F$114+$F133)*INDEX($AA$115:AJ$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F133+$F$114),0,(AK$11=$F$114+$F133)*INDEX($AA$115:AK$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F133+$F$114),0,(AL$11=$F$114+$F133)*INDEX($AA$115:AL$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F133+$F$114),0,(AM$11=$F$114+$F133)*INDEX($AA$115:AM$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F133+$F$114),0,(AN$11=$F$114+$F133)*INDEX($AA$115:AN$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F133+$F$114),0,(AO$11=$F$114+$F133)*INDEX($AA$115:AO$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F133+$F$114),0,(AP$11=$F$114+$F133)*INDEX($AA$115:AP$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F133+$F$114),0,(AQ$11=$F$114+$F133)*INDEX($AA$115:AQ$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F133+$F$114),0,(AR$11=$F$114+$F133)*INDEX($AA$115:AR$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F133+$F$114),0,(AS$11=$F$114+$F133)*INDEX($AA$115:AS$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F133+$F$114),0,(AT$11=$F$114+$F133)*INDEX($AA$115:AT$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F133+$F$114),0,(AU$11=$F$114+$F133)*INDEX($AA$115:AU$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F133+$F$114),0,(AV$11=$F$114+$F133)*INDEX($AA$115:AV$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F133+$F$114),0,(AW$11=$F$114+$F133)*INDEX($AA$115:AW$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F133+$F$114),0,(AX$11=$F$114+$F133)*INDEX($AA$115:AX$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F133+$F$114),0,(AY$11=$F$114+$F133)*INDEX($AA$115:AY$115,$F133)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F133+$F$114),0,(AZ$11=$F$114+$F133)*INDEX($AA$115:AZ$115,$F133)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F133+$F$114),0,(BA$11=$F$114+$F133)*INDEX($AA$115:BA$115,$F133)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F133+$F$114),0,(BB$11=$F$114+$F133)*INDEX($AA$115:BB$115,$F133)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F133+$F$114),0,(BC$11=$F$114+$F133)*INDEX($AA$115:BC$115,$F133)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F133+$F$114),0,(BD$11=$F$114+$F133)*INDEX($AA$115:BD$115,$F133)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F133+$F$114),0,(BE$11=$F$114+$F133)*INDEX($AA$115:BE$115,$F133)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F133+$F$114),0,(BF$11=$F$114+$F133)*INDEX($AA$115:BF$115,$F133)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F133+$F$114),0,(BG$11=$F$114+$F133)*INDEX($AA$115:BG$115,$F133)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F133+$F$114),0,(BH$11=$F$114+$F133)*INDEX($AA$115:BH$115,$F133)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F133+$F$114),0,(BI$11=$F$114+$F133)*INDEX($AA$115:BI$115,$F133)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F133+$F$114),0,(BJ$11=$F$114+$F133)*INDEX($AA$115:BJ$115,$F133)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F134+$F$114),0,(AA$11=$F$114+$F134)*INDEX($AA$115:AA$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F134+$F$114),0,(AB$11=$F$114+$F134)*INDEX($AA$115:AB$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F134+$F$114),0,(AC$11=$F$114+$F134)*INDEX($AA$115:AC$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F134+$F$114),0,(AD$11=$F$114+$F134)*INDEX($AA$115:AD$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F134+$F$114),0,(AE$11=$F$114+$F134)*INDEX($AA$115:AE$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F134+$F$114),0,(AF$11=$F$114+$F134)*INDEX($AA$115:AF$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F134+$F$114),0,(AG$11=$F$114+$F134)*INDEX($AA$115:AG$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F134+$F$114),0,(AH$11=$F$114+$F134)*INDEX($AA$115:AH$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F134+$F$114),0,(AI$11=$F$114+$F134)*INDEX($AA$115:AI$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F134+$F$114),0,(AJ$11=$F$114+$F134)*INDEX($AA$115:AJ$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F134+$F$114),0,(AK$11=$F$114+$F134)*INDEX($AA$115:AK$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F134+$F$114),0,(AL$11=$F$114+$F134)*INDEX($AA$115:AL$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F134+$F$114),0,(AM$11=$F$114+$F134)*INDEX($AA$115:AM$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F134+$F$114),0,(AN$11=$F$114+$F134)*INDEX($AA$115:AN$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F134+$F$114),0,(AO$11=$F$114+$F134)*INDEX($AA$115:AO$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F134+$F$114),0,(AP$11=$F$114+$F134)*INDEX($AA$115:AP$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F134+$F$114),0,(AQ$11=$F$114+$F134)*INDEX($AA$115:AQ$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F134+$F$114),0,(AR$11=$F$114+$F134)*INDEX($AA$115:AR$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F134+$F$114),0,(AS$11=$F$114+$F134)*INDEX($AA$115:AS$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F134+$F$114),0,(AT$11=$F$114+$F134)*INDEX($AA$115:AT$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F134+$F$114),0,(AU$11=$F$114+$F134)*INDEX($AA$115:AU$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F134+$F$114),0,(AV$11=$F$114+$F134)*INDEX($AA$115:AV$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F134+$F$114),0,(AW$11=$F$114+$F134)*INDEX($AA$115:AW$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F134+$F$114),0,(AX$11=$F$114+$F134)*INDEX($AA$115:AX$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F134+$F$114),0,(AY$11=$F$114+$F134)*INDEX($AA$115:AY$115,$F134)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F134+$F$114),0,(AZ$11=$F$114+$F134)*INDEX($AA$115:AZ$115,$F134)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F134+$F$114),0,(BA$11=$F$114+$F134)*INDEX($AA$115:BA$115,$F134)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F134+$F$114),0,(BB$11=$F$114+$F134)*INDEX($AA$115:BB$115,$F134)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F134+$F$114),0,(BC$11=$F$114+$F134)*INDEX($AA$115:BC$115,$F134)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F134+$F$114),0,(BD$11=$F$114+$F134)*INDEX($AA$115:BD$115,$F134)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F134+$F$114),0,(BE$11=$F$114+$F134)*INDEX($AA$115:BE$115,$F134)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F134+$F$114),0,(BF$11=$F$114+$F134)*INDEX($AA$115:BF$115,$F134)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F134+$F$114),0,(BG$11=$F$114+$F134)*INDEX($AA$115:BG$115,$F134)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F134+$F$114),0,(BH$11=$F$114+$F134)*INDEX($AA$115:BH$115,$F134)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F134+$F$114),0,(BI$11=$F$114+$F134)*INDEX($AA$115:BI$115,$F134)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F134+$F$114),0,(BJ$11=$F$114+$F134)*INDEX($AA$115:BJ$115,$F134)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F135+$F$114),0,(AA$11=$F$114+$F135)*INDEX($AA$115:AA$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F135+$F$114),0,(AB$11=$F$114+$F135)*INDEX($AA$115:AB$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F135+$F$114),0,(AC$11=$F$114+$F135)*INDEX($AA$115:AC$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F135+$F$114),0,(AD$11=$F$114+$F135)*INDEX($AA$115:AD$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F135+$F$114),0,(AE$11=$F$114+$F135)*INDEX($AA$115:AE$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F135+$F$114),0,(AF$11=$F$114+$F135)*INDEX($AA$115:AF$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F135+$F$114),0,(AG$11=$F$114+$F135)*INDEX($AA$115:AG$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F135+$F$114),0,(AH$11=$F$114+$F135)*INDEX($AA$115:AH$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F135+$F$114),0,(AI$11=$F$114+$F135)*INDEX($AA$115:AI$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F135+$F$114),0,(AJ$11=$F$114+$F135)*INDEX($AA$115:AJ$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F135+$F$114),0,(AK$11=$F$114+$F135)*INDEX($AA$115:AK$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F135+$F$114),0,(AL$11=$F$114+$F135)*INDEX($AA$115:AL$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F135+$F$114),0,(AM$11=$F$114+$F135)*INDEX($AA$115:AM$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F135+$F$114),0,(AN$11=$F$114+$F135)*INDEX($AA$115:AN$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F135+$F$114),0,(AO$11=$F$114+$F135)*INDEX($AA$115:AO$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F135+$F$114),0,(AP$11=$F$114+$F135)*INDEX($AA$115:AP$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F135+$F$114),0,(AQ$11=$F$114+$F135)*INDEX($AA$115:AQ$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F135+$F$114),0,(AR$11=$F$114+$F135)*INDEX($AA$115:AR$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F135+$F$114),0,(AS$11=$F$114+$F135)*INDEX($AA$115:AS$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F135+$F$114),0,(AT$11=$F$114+$F135)*INDEX($AA$115:AT$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F135+$F$114),0,(AU$11=$F$114+$F135)*INDEX($AA$115:AU$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F135+$F$114),0,(AV$11=$F$114+$F135)*INDEX($AA$115:AV$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F135+$F$114),0,(AW$11=$F$114+$F135)*INDEX($AA$115:AW$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F135+$F$114),0,(AX$11=$F$114+$F135)*INDEX($AA$115:AX$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F135+$F$114),0,(AY$11=$F$114+$F135)*INDEX($AA$115:AY$115,$F135)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F135+$F$114),0,(AZ$11=$F$114+$F135)*INDEX($AA$115:AZ$115,$F135)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F135+$F$114),0,(BA$11=$F$114+$F135)*INDEX($AA$115:BA$115,$F135)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F135+$F$114),0,(BB$11=$F$114+$F135)*INDEX($AA$115:BB$115,$F135)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F135+$F$114),0,(BC$11=$F$114+$F135)*INDEX($AA$115:BC$115,$F135)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F135+$F$114),0,(BD$11=$F$114+$F135)*INDEX($AA$115:BD$115,$F135)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F135+$F$114),0,(BE$11=$F$114+$F135)*INDEX($AA$115:BE$115,$F135)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F135+$F$114),0,(BF$11=$F$114+$F135)*INDEX($AA$115:BF$115,$F135)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F135+$F$114),0,(BG$11=$F$114+$F135)*INDEX($AA$115:BG$115,$F135)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F135+$F$114),0,(BH$11=$F$114+$F135)*INDEX($AA$115:BH$115,$F135)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F135+$F$114),0,(BI$11=$F$114+$F135)*INDEX($AA$115:BI$115,$F135)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F135+$F$114),0,(BJ$11=$F$114+$F135)*INDEX($AA$115:BJ$115,$F135)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F136+$F$114),0,(AA$11=$F$114+$F136)*INDEX($AA$115:AA$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F136+$F$114),0,(AB$11=$F$114+$F136)*INDEX($AA$115:AB$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F136+$F$114),0,(AC$11=$F$114+$F136)*INDEX($AA$115:AC$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F136+$F$114),0,(AD$11=$F$114+$F136)*INDEX($AA$115:AD$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F136+$F$114),0,(AE$11=$F$114+$F136)*INDEX($AA$115:AE$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F136+$F$114),0,(AF$11=$F$114+$F136)*INDEX($AA$115:AF$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F136+$F$114),0,(AG$11=$F$114+$F136)*INDEX($AA$115:AG$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F136+$F$114),0,(AH$11=$F$114+$F136)*INDEX($AA$115:AH$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F136+$F$114),0,(AI$11=$F$114+$F136)*INDEX($AA$115:AI$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F136+$F$114),0,(AJ$11=$F$114+$F136)*INDEX($AA$115:AJ$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F136+$F$114),0,(AK$11=$F$114+$F136)*INDEX($AA$115:AK$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F136+$F$114),0,(AL$11=$F$114+$F136)*INDEX($AA$115:AL$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F136+$F$114),0,(AM$11=$F$114+$F136)*INDEX($AA$115:AM$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F136+$F$114),0,(AN$11=$F$114+$F136)*INDEX($AA$115:AN$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F136+$F$114),0,(AO$11=$F$114+$F136)*INDEX($AA$115:AO$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F136+$F$114),0,(AP$11=$F$114+$F136)*INDEX($AA$115:AP$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F136+$F$114),0,(AQ$11=$F$114+$F136)*INDEX($AA$115:AQ$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F136+$F$114),0,(AR$11=$F$114+$F136)*INDEX($AA$115:AR$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F136+$F$114),0,(AS$11=$F$114+$F136)*INDEX($AA$115:AS$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F136+$F$114),0,(AT$11=$F$114+$F136)*INDEX($AA$115:AT$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F136+$F$114),0,(AU$11=$F$114+$F136)*INDEX($AA$115:AU$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F136+$F$114),0,(AV$11=$F$114+$F136)*INDEX($AA$115:AV$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F136+$F$114),0,(AW$11=$F$114+$F136)*INDEX($AA$115:AW$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F136+$F$114),0,(AX$11=$F$114+$F136)*INDEX($AA$115:AX$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F136+$F$114),0,(AY$11=$F$114+$F136)*INDEX($AA$115:AY$115,$F136)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F136+$F$114),0,(AZ$11=$F$114+$F136)*INDEX($AA$115:AZ$115,$F136)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F136+$F$114),0,(BA$11=$F$114+$F136)*INDEX($AA$115:BA$115,$F136)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F136+$F$114),0,(BB$11=$F$114+$F136)*INDEX($AA$115:BB$115,$F136)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F136+$F$114),0,(BC$11=$F$114+$F136)*INDEX($AA$115:BC$115,$F136)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F136+$F$114),0,(BD$11=$F$114+$F136)*INDEX($AA$115:BD$115,$F136)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F136+$F$114),0,(BE$11=$F$114+$F136)*INDEX($AA$115:BE$115,$F136)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F136+$F$114),0,(BF$11=$F$114+$F136)*INDEX($AA$115:BF$115,$F136)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F136+$F$114),0,(BG$11=$F$114+$F136)*INDEX($AA$115:BG$115,$F136)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F136+$F$114),0,(BH$11=$F$114+$F136)*INDEX($AA$115:BH$115,$F136)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F136+$F$114),0,(BI$11=$F$114+$F136)*INDEX($AA$115:BI$115,$F136)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F136+$F$114),0,(BJ$11=$F$114+$F136)*INDEX($AA$115:BJ$115,$F136)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F137+$F$114),0,(AA$11=$F$114+$F137)*INDEX($AA$115:AA$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F137+$F$114),0,(AB$11=$F$114+$F137)*INDEX($AA$115:AB$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F137+$F$114),0,(AC$11=$F$114+$F137)*INDEX($AA$115:AC$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F137+$F$114),0,(AD$11=$F$114+$F137)*INDEX($AA$115:AD$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F137+$F$114),0,(AE$11=$F$114+$F137)*INDEX($AA$115:AE$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F137+$F$114),0,(AF$11=$F$114+$F137)*INDEX($AA$115:AF$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F137+$F$114),0,(AG$11=$F$114+$F137)*INDEX($AA$115:AG$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F137+$F$114),0,(AH$11=$F$114+$F137)*INDEX($AA$115:AH$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F137+$F$114),0,(AI$11=$F$114+$F137)*INDEX($AA$115:AI$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F137+$F$114),0,(AJ$11=$F$114+$F137)*INDEX($AA$115:AJ$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F137+$F$114),0,(AK$11=$F$114+$F137)*INDEX($AA$115:AK$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F137+$F$114),0,(AL$11=$F$114+$F137)*INDEX($AA$115:AL$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F137+$F$114),0,(AM$11=$F$114+$F137)*INDEX($AA$115:AM$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F137+$F$114),0,(AN$11=$F$114+$F137)*INDEX($AA$115:AN$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F137+$F$114),0,(AO$11=$F$114+$F137)*INDEX($AA$115:AO$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F137+$F$114),0,(AP$11=$F$114+$F137)*INDEX($AA$115:AP$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F137+$F$114),0,(AQ$11=$F$114+$F137)*INDEX($AA$115:AQ$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F137+$F$114),0,(AR$11=$F$114+$F137)*INDEX($AA$115:AR$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F137+$F$114),0,(AS$11=$F$114+$F137)*INDEX($AA$115:AS$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F137+$F$114),0,(AT$11=$F$114+$F137)*INDEX($AA$115:AT$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F137+$F$114),0,(AU$11=$F$114+$F137)*INDEX($AA$115:AU$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F137+$F$114),0,(AV$11=$F$114+$F137)*INDEX($AA$115:AV$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F137+$F$114),0,(AW$11=$F$114+$F137)*INDEX($AA$115:AW$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F137+$F$114),0,(AX$11=$F$114+$F137)*INDEX($AA$115:AX$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F137+$F$114),0,(AY$11=$F$114+$F137)*INDEX($AA$115:AY$115,$F137)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F137+$F$114),0,(AZ$11=$F$114+$F137)*INDEX($AA$115:AZ$115,$F137)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F137+$F$114),0,(BA$11=$F$114+$F137)*INDEX($AA$115:BA$115,$F137)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F137+$F$114),0,(BB$11=$F$114+$F137)*INDEX($AA$115:BB$115,$F137)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F137+$F$114),0,(BC$11=$F$114+$F137)*INDEX($AA$115:BC$115,$F137)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F137+$F$114),0,(BD$11=$F$114+$F137)*INDEX($AA$115:BD$115,$F137)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F137+$F$114),0,(BE$11=$F$114+$F137)*INDEX($AA$115:BE$115,$F137)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F137+$F$114),0,(BF$11=$F$114+$F137)*INDEX($AA$115:BF$115,$F137)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F137+$F$114),0,(BG$11=$F$114+$F137)*INDEX($AA$115:BG$115,$F137)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F137+$F$114),0,(BH$11=$F$114+$F137)*INDEX($AA$115:BH$115,$F137)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F137+$F$114),0,(BI$11=$F$114+$F137)*INDEX($AA$115:BI$115,$F137)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F137+$F$114),0,(BJ$11=$F$114+$F137)*INDEX($AA$115:BJ$115,$F137)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F138+$F$114),0,(AA$11=$F$114+$F138)*INDEX($AA$115:AA$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F138+$F$114),0,(AB$11=$F$114+$F138)*INDEX($AA$115:AB$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F138+$F$114),0,(AC$11=$F$114+$F138)*INDEX($AA$115:AC$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F138+$F$114),0,(AD$11=$F$114+$F138)*INDEX($AA$115:AD$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F138+$F$114),0,(AE$11=$F$114+$F138)*INDEX($AA$115:AE$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F138+$F$114),0,(AF$11=$F$114+$F138)*INDEX($AA$115:AF$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F138+$F$114),0,(AG$11=$F$114+$F138)*INDEX($AA$115:AG$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F138+$F$114),0,(AH$11=$F$114+$F138)*INDEX($AA$115:AH$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F138+$F$114),0,(AI$11=$F$114+$F138)*INDEX($AA$115:AI$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F138+$F$114),0,(AJ$11=$F$114+$F138)*INDEX($AA$115:AJ$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F138+$F$114),0,(AK$11=$F$114+$F138)*INDEX($AA$115:AK$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F138+$F$114),0,(AL$11=$F$114+$F138)*INDEX($AA$115:AL$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F138+$F$114),0,(AM$11=$F$114+$F138)*INDEX($AA$115:AM$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F138+$F$114),0,(AN$11=$F$114+$F138)*INDEX($AA$115:AN$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F138+$F$114),0,(AO$11=$F$114+$F138)*INDEX($AA$115:AO$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F138+$F$114),0,(AP$11=$F$114+$F138)*INDEX($AA$115:AP$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F138+$F$114),0,(AQ$11=$F$114+$F138)*INDEX($AA$115:AQ$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F138+$F$114),0,(AR$11=$F$114+$F138)*INDEX($AA$115:AR$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F138+$F$114),0,(AS$11=$F$114+$F138)*INDEX($AA$115:AS$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F138+$F$114),0,(AT$11=$F$114+$F138)*INDEX($AA$115:AT$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F138+$F$114),0,(AU$11=$F$114+$F138)*INDEX($AA$115:AU$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F138+$F$114),0,(AV$11=$F$114+$F138)*INDEX($AA$115:AV$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F138+$F$114),0,(AW$11=$F$114+$F138)*INDEX($AA$115:AW$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F138+$F$114),0,(AX$11=$F$114+$F138)*INDEX($AA$115:AX$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F138+$F$114),0,(AY$11=$F$114+$F138)*INDEX($AA$115:AY$115,$F138)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F138+$F$114),0,(AZ$11=$F$114+$F138)*INDEX($AA$115:AZ$115,$F138)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F138+$F$114),0,(BA$11=$F$114+$F138)*INDEX($AA$115:BA$115,$F138)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F138+$F$114),0,(BB$11=$F$114+$F138)*INDEX($AA$115:BB$115,$F138)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F138+$F$114),0,(BC$11=$F$114+$F138)*INDEX($AA$115:BC$115,$F138)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F138+$F$114),0,(BD$11=$F$114+$F138)*INDEX($AA$115:BD$115,$F138)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F138+$F$114),0,(BE$11=$F$114+$F138)*INDEX($AA$115:BE$115,$F138)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F138+$F$114),0,(BF$11=$F$114+$F138)*INDEX($AA$115:BF$115,$F138)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F138+$F$114),0,(BG$11=$F$114+$F138)*INDEX($AA$115:BG$115,$F138)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F138+$F$114),0,(BH$11=$F$114+$F138)*INDEX($AA$115:BH$115,$F138)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F138+$F$114),0,(BI$11=$F$114+$F138)*INDEX($AA$115:BI$115,$F138)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F138+$F$114),0,(BJ$11=$F$114+$F138)*INDEX($AA$115:BJ$115,$F138)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F139+$F$114),0,(AA$11=$F$114+$F139)*INDEX($AA$115:AA$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F139+$F$114),0,(AB$11=$F$114+$F139)*INDEX($AA$115:AB$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F139+$F$114),0,(AC$11=$F$114+$F139)*INDEX($AA$115:AC$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F139+$F$114),0,(AD$11=$F$114+$F139)*INDEX($AA$115:AD$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F139+$F$114),0,(AE$11=$F$114+$F139)*INDEX($AA$115:AE$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F139+$F$114),0,(AF$11=$F$114+$F139)*INDEX($AA$115:AF$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F139+$F$114),0,(AG$11=$F$114+$F139)*INDEX($AA$115:AG$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F139+$F$114),0,(AH$11=$F$114+$F139)*INDEX($AA$115:AH$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F139+$F$114),0,(AI$11=$F$114+$F139)*INDEX($AA$115:AI$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F139+$F$114),0,(AJ$11=$F$114+$F139)*INDEX($AA$115:AJ$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F139+$F$114),0,(AK$11=$F$114+$F139)*INDEX($AA$115:AK$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F139+$F$114),0,(AL$11=$F$114+$F139)*INDEX($AA$115:AL$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F139+$F$114),0,(AM$11=$F$114+$F139)*INDEX($AA$115:AM$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F139+$F$114),0,(AN$11=$F$114+$F139)*INDEX($AA$115:AN$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F139+$F$114),0,(AO$11=$F$114+$F139)*INDEX($AA$115:AO$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F139+$F$114),0,(AP$11=$F$114+$F139)*INDEX($AA$115:AP$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F139+$F$114),0,(AQ$11=$F$114+$F139)*INDEX($AA$115:AQ$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F139+$F$114),0,(AR$11=$F$114+$F139)*INDEX($AA$115:AR$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F139+$F$114),0,(AS$11=$F$114+$F139)*INDEX($AA$115:AS$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F139+$F$114),0,(AT$11=$F$114+$F139)*INDEX($AA$115:AT$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F139+$F$114),0,(AU$11=$F$114+$F139)*INDEX($AA$115:AU$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F139+$F$114),0,(AV$11=$F$114+$F139)*INDEX($AA$115:AV$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F139+$F$114),0,(AW$11=$F$114+$F139)*INDEX($AA$115:AW$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F139+$F$114),0,(AX$11=$F$114+$F139)*INDEX($AA$115:AX$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F139+$F$114),0,(AY$11=$F$114+$F139)*INDEX($AA$115:AY$115,$F139)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F139+$F$114),0,(AZ$11=$F$114+$F139)*INDEX($AA$115:AZ$115,$F139)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F139+$F$114),0,(BA$11=$F$114+$F139)*INDEX($AA$115:BA$115,$F139)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F139+$F$114),0,(BB$11=$F$114+$F139)*INDEX($AA$115:BB$115,$F139)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F139+$F$114),0,(BC$11=$F$114+$F139)*INDEX($AA$115:BC$115,$F139)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F139+$F$114),0,(BD$11=$F$114+$F139)*INDEX($AA$115:BD$115,$F139)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F139+$F$114),0,(BE$11=$F$114+$F139)*INDEX($AA$115:BE$115,$F139)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F139+$F$114),0,(BF$11=$F$114+$F139)*INDEX($AA$115:BF$115,$F139)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F139+$F$114),0,(BG$11=$F$114+$F139)*INDEX($AA$115:BG$115,$F139)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F139+$F$114),0,(BH$11=$F$114+$F139)*INDEX($AA$115:BH$115,$F139)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F139+$F$114),0,(BI$11=$F$114+$F139)*INDEX($AA$115:BI$115,$F139)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F139+$F$114),0,(BJ$11=$F$114+$F139)*INDEX($AA$115:BJ$115,$F139)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F140+$F$114),0,(AA$11=$F$114+$F140)*INDEX($AA$115:AA$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F140+$F$114),0,(AB$11=$F$114+$F140)*INDEX($AA$115:AB$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F140+$F$114),0,(AC$11=$F$114+$F140)*INDEX($AA$115:AC$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F140+$F$114),0,(AD$11=$F$114+$F140)*INDEX($AA$115:AD$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F140+$F$114),0,(AE$11=$F$114+$F140)*INDEX($AA$115:AE$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F140+$F$114),0,(AF$11=$F$114+$F140)*INDEX($AA$115:AF$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F140+$F$114),0,(AG$11=$F$114+$F140)*INDEX($AA$115:AG$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F140+$F$114),0,(AH$11=$F$114+$F140)*INDEX($AA$115:AH$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F140+$F$114),0,(AI$11=$F$114+$F140)*INDEX($AA$115:AI$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F140+$F$114),0,(AJ$11=$F$114+$F140)*INDEX($AA$115:AJ$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F140+$F$114),0,(AK$11=$F$114+$F140)*INDEX($AA$115:AK$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F140+$F$114),0,(AL$11=$F$114+$F140)*INDEX($AA$115:AL$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F140+$F$114),0,(AM$11=$F$114+$F140)*INDEX($AA$115:AM$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F140+$F$114),0,(AN$11=$F$114+$F140)*INDEX($AA$115:AN$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F140+$F$114),0,(AO$11=$F$114+$F140)*INDEX($AA$115:AO$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F140+$F$114),0,(AP$11=$F$114+$F140)*INDEX($AA$115:AP$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F140+$F$114),0,(AQ$11=$F$114+$F140)*INDEX($AA$115:AQ$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F140+$F$114),0,(AR$11=$F$114+$F140)*INDEX($AA$115:AR$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F140+$F$114),0,(AS$11=$F$114+$F140)*INDEX($AA$115:AS$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F140+$F$114),0,(AT$11=$F$114+$F140)*INDEX($AA$115:AT$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F140+$F$114),0,(AU$11=$F$114+$F140)*INDEX($AA$115:AU$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F140+$F$114),0,(AV$11=$F$114+$F140)*INDEX($AA$115:AV$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F140+$F$114),0,(AW$11=$F$114+$F140)*INDEX($AA$115:AW$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F140+$F$114),0,(AX$11=$F$114+$F140)*INDEX($AA$115:AX$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F140+$F$114),0,(AY$11=$F$114+$F140)*INDEX($AA$115:AY$115,$F140)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F140+$F$114),0,(AZ$11=$F$114+$F140)*INDEX($AA$115:AZ$115,$F140)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F140+$F$114),0,(BA$11=$F$114+$F140)*INDEX($AA$115:BA$115,$F140)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F140+$F$114),0,(BB$11=$F$114+$F140)*INDEX($AA$115:BB$115,$F140)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F140+$F$114),0,(BC$11=$F$114+$F140)*INDEX($AA$115:BC$115,$F140)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F140+$F$114),0,(BD$11=$F$114+$F140)*INDEX($AA$115:BD$115,$F140)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F140+$F$114),0,(BE$11=$F$114+$F140)*INDEX($AA$115:BE$115,$F140)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F140+$F$114),0,(BF$11=$F$114+$F140)*INDEX($AA$115:BF$115,$F140)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F140+$F$114),0,(BG$11=$F$114+$F140)*INDEX($AA$115:BG$115,$F140)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F140+$F$114),0,(BH$11=$F$114+$F140)*INDEX($AA$115:BH$115,$F140)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F140+$F$114),0,(BI$11=$F$114+$F140)*INDEX($AA$115:BI$115,$F140)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F140+$F$114),0,(BJ$11=$F$114+$F140)*INDEX($AA$115:BJ$115,$F140)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F141+$F$114),0,(AA$11=$F$114+$F141)*INDEX($AA$115:AA$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F141+$F$114),0,(AB$11=$F$114+$F141)*INDEX($AA$115:AB$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F141+$F$114),0,(AC$11=$F$114+$F141)*INDEX($AA$115:AC$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F141+$F$114),0,(AD$11=$F$114+$F141)*INDEX($AA$115:AD$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F141+$F$114),0,(AE$11=$F$114+$F141)*INDEX($AA$115:AE$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F141+$F$114),0,(AF$11=$F$114+$F141)*INDEX($AA$115:AF$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F141+$F$114),0,(AG$11=$F$114+$F141)*INDEX($AA$115:AG$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F141+$F$114),0,(AH$11=$F$114+$F141)*INDEX($AA$115:AH$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F141+$F$114),0,(AI$11=$F$114+$F141)*INDEX($AA$115:AI$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F141+$F$114),0,(AJ$11=$F$114+$F141)*INDEX($AA$115:AJ$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F141+$F$114),0,(AK$11=$F$114+$F141)*INDEX($AA$115:AK$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F141+$F$114),0,(AL$11=$F$114+$F141)*INDEX($AA$115:AL$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F141+$F$114),0,(AM$11=$F$114+$F141)*INDEX($AA$115:AM$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F141+$F$114),0,(AN$11=$F$114+$F141)*INDEX($AA$115:AN$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F141+$F$114),0,(AO$11=$F$114+$F141)*INDEX($AA$115:AO$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F141+$F$114),0,(AP$11=$F$114+$F141)*INDEX($AA$115:AP$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F141+$F$114),0,(AQ$11=$F$114+$F141)*INDEX($AA$115:AQ$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F141+$F$114),0,(AR$11=$F$114+$F141)*INDEX($AA$115:AR$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F141+$F$114),0,(AS$11=$F$114+$F141)*INDEX($AA$115:AS$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F141+$F$114),0,(AT$11=$F$114+$F141)*INDEX($AA$115:AT$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F141+$F$114),0,(AU$11=$F$114+$F141)*INDEX($AA$115:AU$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F141+$F$114),0,(AV$11=$F$114+$F141)*INDEX($AA$115:AV$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F141+$F$114),0,(AW$11=$F$114+$F141)*INDEX($AA$115:AW$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F141+$F$114),0,(AX$11=$F$114+$F141)*INDEX($AA$115:AX$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F141+$F$114),0,(AY$11=$F$114+$F141)*INDEX($AA$115:AY$115,$F141)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F141+$F$114),0,(AZ$11=$F$114+$F141)*INDEX($AA$115:AZ$115,$F141)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F141+$F$114),0,(BA$11=$F$114+$F141)*INDEX($AA$115:BA$115,$F141)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F141+$F$114),0,(BB$11=$F$114+$F141)*INDEX($AA$115:BB$115,$F141)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F141+$F$114),0,(BC$11=$F$114+$F141)*INDEX($AA$115:BC$115,$F141)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F141+$F$114),0,(BD$11=$F$114+$F141)*INDEX($AA$115:BD$115,$F141)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F141+$F$114),0,(BE$11=$F$114+$F141)*INDEX($AA$115:BE$115,$F141)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F141+$F$114),0,(BF$11=$F$114+$F141)*INDEX($AA$115:BF$115,$F141)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F141+$F$114),0,(BG$11=$F$114+$F141)*INDEX($AA$115:BG$115,$F141)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F141+$F$114),0,(BH$11=$F$114+$F141)*INDEX($AA$115:BH$115,$F141)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F141+$F$114),0,(BI$11=$F$114+$F141)*INDEX($AA$115:BI$115,$F141)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F141+$F$114),0,(BJ$11=$F$114+$F141)*INDEX($AA$115:BJ$115,$F141)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F142+$F$114),0,(AA$11=$F$114+$F142)*INDEX($AA$115:AA$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F142+$F$114),0,(AB$11=$F$114+$F142)*INDEX($AA$115:AB$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F142+$F$114),0,(AC$11=$F$114+$F142)*INDEX($AA$115:AC$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F142+$F$114),0,(AD$11=$F$114+$F142)*INDEX($AA$115:AD$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F142+$F$114),0,(AE$11=$F$114+$F142)*INDEX($AA$115:AE$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F142+$F$114),0,(AF$11=$F$114+$F142)*INDEX($AA$115:AF$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F142+$F$114),0,(AG$11=$F$114+$F142)*INDEX($AA$115:AG$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F142+$F$114),0,(AH$11=$F$114+$F142)*INDEX($AA$115:AH$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F142+$F$114),0,(AI$11=$F$114+$F142)*INDEX($AA$115:AI$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F142+$F$114),0,(AJ$11=$F$114+$F142)*INDEX($AA$115:AJ$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F142+$F$114),0,(AK$11=$F$114+$F142)*INDEX($AA$115:AK$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F142+$F$114),0,(AL$11=$F$114+$F142)*INDEX($AA$115:AL$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F142+$F$114),0,(AM$11=$F$114+$F142)*INDEX($AA$115:AM$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F142+$F$114),0,(AN$11=$F$114+$F142)*INDEX($AA$115:AN$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F142+$F$114),0,(AO$11=$F$114+$F142)*INDEX($AA$115:AO$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F142+$F$114),0,(AP$11=$F$114+$F142)*INDEX($AA$115:AP$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F142+$F$114),0,(AQ$11=$F$114+$F142)*INDEX($AA$115:AQ$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F142+$F$114),0,(AR$11=$F$114+$F142)*INDEX($AA$115:AR$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F142+$F$114),0,(AS$11=$F$114+$F142)*INDEX($AA$115:AS$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F142+$F$114),0,(AT$11=$F$114+$F142)*INDEX($AA$115:AT$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F142+$F$114),0,(AU$11=$F$114+$F142)*INDEX($AA$115:AU$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F142+$F$114),0,(AV$11=$F$114+$F142)*INDEX($AA$115:AV$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F142+$F$114),0,(AW$11=$F$114+$F142)*INDEX($AA$115:AW$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F142+$F$114),0,(AX$11=$F$114+$F142)*INDEX($AA$115:AX$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F142+$F$114),0,(AY$11=$F$114+$F142)*INDEX($AA$115:AY$115,$F142)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F142+$F$114),0,(AZ$11=$F$114+$F142)*INDEX($AA$115:AZ$115,$F142)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F142+$F$114),0,(BA$11=$F$114+$F142)*INDEX($AA$115:BA$115,$F142)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F142+$F$114),0,(BB$11=$F$114+$F142)*INDEX($AA$115:BB$115,$F142)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F142+$F$114),0,(BC$11=$F$114+$F142)*INDEX($AA$115:BC$115,$F142)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F142+$F$114),0,(BD$11=$F$114+$F142)*INDEX($AA$115:BD$115,$F142)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F142+$F$114),0,(BE$11=$F$114+$F142)*INDEX($AA$115:BE$115,$F142)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F142+$F$114),0,(BF$11=$F$114+$F142)*INDEX($AA$115:BF$115,$F142)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F142+$F$114),0,(BG$11=$F$114+$F142)*INDEX($AA$115:BG$115,$F142)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F142+$F$114),0,(BH$11=$F$114+$F142)*INDEX($AA$115:BH$115,$F142)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F142+$F$114),0,(BI$11=$F$114+$F142)*INDEX($AA$115:BI$115,$F142)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F142+$F$114),0,(BJ$11=$F$114+$F142)*INDEX($AA$115:BJ$115,$F142)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F143+$F$114),0,(AA$11=$F$114+$F143)*INDEX($AA$115:AA$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F143+$F$114),0,(AB$11=$F$114+$F143)*INDEX($AA$115:AB$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F143+$F$114),0,(AC$11=$F$114+$F143)*INDEX($AA$115:AC$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F143+$F$114),0,(AD$11=$F$114+$F143)*INDEX($AA$115:AD$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F143+$F$114),0,(AE$11=$F$114+$F143)*INDEX($AA$115:AE$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F143+$F$114),0,(AF$11=$F$114+$F143)*INDEX($AA$115:AF$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F143+$F$114),0,(AG$11=$F$114+$F143)*INDEX($AA$115:AG$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F143+$F$114),0,(AH$11=$F$114+$F143)*INDEX($AA$115:AH$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F143+$F$114),0,(AI$11=$F$114+$F143)*INDEX($AA$115:AI$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F143+$F$114),0,(AJ$11=$F$114+$F143)*INDEX($AA$115:AJ$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F143+$F$114),0,(AK$11=$F$114+$F143)*INDEX($AA$115:AK$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F143+$F$114),0,(AL$11=$F$114+$F143)*INDEX($AA$115:AL$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F143+$F$114),0,(AM$11=$F$114+$F143)*INDEX($AA$115:AM$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F143+$F$114),0,(AN$11=$F$114+$F143)*INDEX($AA$115:AN$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F143+$F$114),0,(AO$11=$F$114+$F143)*INDEX($AA$115:AO$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F143+$F$114),0,(AP$11=$F$114+$F143)*INDEX($AA$115:AP$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F143+$F$114),0,(AQ$11=$F$114+$F143)*INDEX($AA$115:AQ$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F143+$F$114),0,(AR$11=$F$114+$F143)*INDEX($AA$115:AR$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F143+$F$114),0,(AS$11=$F$114+$F143)*INDEX($AA$115:AS$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F143+$F$114),0,(AT$11=$F$114+$F143)*INDEX($AA$115:AT$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F143+$F$114),0,(AU$11=$F$114+$F143)*INDEX($AA$115:AU$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F143+$F$114),0,(AV$11=$F$114+$F143)*INDEX($AA$115:AV$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F143+$F$114),0,(AW$11=$F$114+$F143)*INDEX($AA$115:AW$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F143+$F$114),0,(AX$11=$F$114+$F143)*INDEX($AA$115:AX$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F143+$F$114),0,(AY$11=$F$114+$F143)*INDEX($AA$115:AY$115,$F143)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F143+$F$114),0,(AZ$11=$F$114+$F143)*INDEX($AA$115:AZ$115,$F143)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F143+$F$114),0,(BA$11=$F$114+$F143)*INDEX($AA$115:BA$115,$F143)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F143+$F$114),0,(BB$11=$F$114+$F143)*INDEX($AA$115:BB$115,$F143)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F143+$F$114),0,(BC$11=$F$114+$F143)*INDEX($AA$115:BC$115,$F143)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F143+$F$114),0,(BD$11=$F$114+$F143)*INDEX($AA$115:BD$115,$F143)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F143+$F$114),0,(BE$11=$F$114+$F143)*INDEX($AA$115:BE$115,$F143)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F143+$F$114),0,(BF$11=$F$114+$F143)*INDEX($AA$115:BF$115,$F143)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F143+$F$114),0,(BG$11=$F$114+$F143)*INDEX($AA$115:BG$115,$F143)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F143+$F$114),0,(BH$11=$F$114+$F143)*INDEX($AA$115:BH$115,$F143)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F143+$F$114),0,(BI$11=$F$114+$F143)*INDEX($AA$115:BI$115,$F143)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F143+$F$114),0,(BJ$11=$F$114+$F143)*INDEX($AA$115:BJ$115,$F143)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F144+$F$114),0,(AA$11=$F$114+$F144)*INDEX($AA$115:AA$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F144+$F$114),0,(AB$11=$F$114+$F144)*INDEX($AA$115:AB$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F144+$F$114),0,(AC$11=$F$114+$F144)*INDEX($AA$115:AC$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F144+$F$114),0,(AD$11=$F$114+$F144)*INDEX($AA$115:AD$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F144+$F$114),0,(AE$11=$F$114+$F144)*INDEX($AA$115:AE$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F144+$F$114),0,(AF$11=$F$114+$F144)*INDEX($AA$115:AF$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F144+$F$114),0,(AG$11=$F$114+$F144)*INDEX($AA$115:AG$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F144+$F$114),0,(AH$11=$F$114+$F144)*INDEX($AA$115:AH$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F144+$F$114),0,(AI$11=$F$114+$F144)*INDEX($AA$115:AI$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F144+$F$114),0,(AJ$11=$F$114+$F144)*INDEX($AA$115:AJ$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F144+$F$114),0,(AK$11=$F$114+$F144)*INDEX($AA$115:AK$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F144+$F$114),0,(AL$11=$F$114+$F144)*INDEX($AA$115:AL$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F144+$F$114),0,(AM$11=$F$114+$F144)*INDEX($AA$115:AM$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F144+$F$114),0,(AN$11=$F$114+$F144)*INDEX($AA$115:AN$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F144+$F$114),0,(AO$11=$F$114+$F144)*INDEX($AA$115:AO$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F144+$F$114),0,(AP$11=$F$114+$F144)*INDEX($AA$115:AP$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F144+$F$114),0,(AQ$11=$F$114+$F144)*INDEX($AA$115:AQ$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F144+$F$114),0,(AR$11=$F$114+$F144)*INDEX($AA$115:AR$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F144+$F$114),0,(AS$11=$F$114+$F144)*INDEX($AA$115:AS$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F144+$F$114),0,(AT$11=$F$114+$F144)*INDEX($AA$115:AT$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F144+$F$114),0,(AU$11=$F$114+$F144)*INDEX($AA$115:AU$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F144+$F$114),0,(AV$11=$F$114+$F144)*INDEX($AA$115:AV$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F144+$F$114),0,(AW$11=$F$114+$F144)*INDEX($AA$115:AW$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F144+$F$114),0,(AX$11=$F$114+$F144)*INDEX($AA$115:AX$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F144+$F$114),0,(AY$11=$F$114+$F144)*INDEX($AA$115:AY$115,$F144)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F144+$F$114),0,(AZ$11=$F$114+$F144)*INDEX($AA$115:AZ$115,$F144)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F144+$F$114),0,(BA$11=$F$114+$F144)*INDEX($AA$115:BA$115,$F144)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F144+$F$114),0,(BB$11=$F$114+$F144)*INDEX($AA$115:BB$115,$F144)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F144+$F$114),0,(BC$11=$F$114+$F144)*INDEX($AA$115:BC$115,$F144)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F144+$F$114),0,(BD$11=$F$114+$F144)*INDEX($AA$115:BD$115,$F144)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F144+$F$114),0,(BE$11=$F$114+$F144)*INDEX($AA$115:BE$115,$F144)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F144+$F$114),0,(BF$11=$F$114+$F144)*INDEX($AA$115:BF$115,$F144)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F144+$F$114),0,(BG$11=$F$114+$F144)*INDEX($AA$115:BG$115,$F144)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F144+$F$114),0,(BH$11=$F$114+$F144)*INDEX($AA$115:BH$115,$F144)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F144+$F$114),0,(BI$11=$F$114+$F144)*INDEX($AA$115:BI$115,$F144)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F144+$F$114),0,(BJ$11=$F$114+$F144)*INDEX($AA$115:BJ$115,$F144)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F145+$F$114),0,(AA$11=$F$114+$F145)*INDEX($AA$115:AA$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F145+$F$114),0,(AB$11=$F$114+$F145)*INDEX($AA$115:AB$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F145+$F$114),0,(AC$11=$F$114+$F145)*INDEX($AA$115:AC$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F145+$F$114),0,(AD$11=$F$114+$F145)*INDEX($AA$115:AD$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F145+$F$114),0,(AE$11=$F$114+$F145)*INDEX($AA$115:AE$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F145+$F$114),0,(AF$11=$F$114+$F145)*INDEX($AA$115:AF$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F145+$F$114),0,(AG$11=$F$114+$F145)*INDEX($AA$115:AG$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F145+$F$114),0,(AH$11=$F$114+$F145)*INDEX($AA$115:AH$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F145+$F$114),0,(AI$11=$F$114+$F145)*INDEX($AA$115:AI$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F145+$F$114),0,(AJ$11=$F$114+$F145)*INDEX($AA$115:AJ$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F145+$F$114),0,(AK$11=$F$114+$F145)*INDEX($AA$115:AK$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F145+$F$114),0,(AL$11=$F$114+$F145)*INDEX($AA$115:AL$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F145+$F$114),0,(AM$11=$F$114+$F145)*INDEX($AA$115:AM$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F145+$F$114),0,(AN$11=$F$114+$F145)*INDEX($AA$115:AN$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F145+$F$114),0,(AO$11=$F$114+$F145)*INDEX($AA$115:AO$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F145+$F$114),0,(AP$11=$F$114+$F145)*INDEX($AA$115:AP$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F145+$F$114),0,(AQ$11=$F$114+$F145)*INDEX($AA$115:AQ$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F145+$F$114),0,(AR$11=$F$114+$F145)*INDEX($AA$115:AR$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F145+$F$114),0,(AS$11=$F$114+$F145)*INDEX($AA$115:AS$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F145+$F$114),0,(AT$11=$F$114+$F145)*INDEX($AA$115:AT$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F145+$F$114),0,(AU$11=$F$114+$F145)*INDEX($AA$115:AU$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F145+$F$114),0,(AV$11=$F$114+$F145)*INDEX($AA$115:AV$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F145+$F$114),0,(AW$11=$F$114+$F145)*INDEX($AA$115:AW$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F145+$F$114),0,(AX$11=$F$114+$F145)*INDEX($AA$115:AX$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F145+$F$114),0,(AY$11=$F$114+$F145)*INDEX($AA$115:AY$115,$F145)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F145+$F$114),0,(AZ$11=$F$114+$F145)*INDEX($AA$115:AZ$115,$F145)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F145+$F$114),0,(BA$11=$F$114+$F145)*INDEX($AA$115:BA$115,$F145)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F145+$F$114),0,(BB$11=$F$114+$F145)*INDEX($AA$115:BB$115,$F145)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F145+$F$114),0,(BC$11=$F$114+$F145)*INDEX($AA$115:BC$115,$F145)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F145+$F$114),0,(BD$11=$F$114+$F145)*INDEX($AA$115:BD$115,$F145)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F145+$F$114),0,(BE$11=$F$114+$F145)*INDEX($AA$115:BE$115,$F145)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F145+$F$114),0,(BF$11=$F$114+$F145)*INDEX($AA$115:BF$115,$F145)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F145+$F$114),0,(BG$11=$F$114+$F145)*INDEX($AA$115:BG$115,$F145)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F145+$F$114),0,(BH$11=$F$114+$F145)*INDEX($AA$115:BH$115,$F145)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F145+$F$114),0,(BI$11=$F$114+$F145)*INDEX($AA$115:BI$115,$F145)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F145+$F$114),0,(BJ$11=$F$114+$F145)*INDEX($AA$115:BJ$115,$F145)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F146+$F$114),0,(AA$11=$F$114+$F146)*INDEX($AA$115:AA$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F146+$F$114),0,(AB$11=$F$114+$F146)*INDEX($AA$115:AB$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F146+$F$114),0,(AC$11=$F$114+$F146)*INDEX($AA$115:AC$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F146+$F$114),0,(AD$11=$F$114+$F146)*INDEX($AA$115:AD$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F146+$F$114),0,(AE$11=$F$114+$F146)*INDEX($AA$115:AE$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F146+$F$114),0,(AF$11=$F$114+$F146)*INDEX($AA$115:AF$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F146+$F$114),0,(AG$11=$F$114+$F146)*INDEX($AA$115:AG$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F146+$F$114),0,(AH$11=$F$114+$F146)*INDEX($AA$115:AH$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F146+$F$114),0,(AI$11=$F$114+$F146)*INDEX($AA$115:AI$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F146+$F$114),0,(AJ$11=$F$114+$F146)*INDEX($AA$115:AJ$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F146+$F$114),0,(AK$11=$F$114+$F146)*INDEX($AA$115:AK$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F146+$F$114),0,(AL$11=$F$114+$F146)*INDEX($AA$115:AL$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F146+$F$114),0,(AM$11=$F$114+$F146)*INDEX($AA$115:AM$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F146+$F$114),0,(AN$11=$F$114+$F146)*INDEX($AA$115:AN$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F146+$F$114),0,(AO$11=$F$114+$F146)*INDEX($AA$115:AO$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F146+$F$114),0,(AP$11=$F$114+$F146)*INDEX($AA$115:AP$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F146+$F$114),0,(AQ$11=$F$114+$F146)*INDEX($AA$115:AQ$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F146+$F$114),0,(AR$11=$F$114+$F146)*INDEX($AA$115:AR$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F146+$F$114),0,(AS$11=$F$114+$F146)*INDEX($AA$115:AS$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F146+$F$114),0,(AT$11=$F$114+$F146)*INDEX($AA$115:AT$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F146+$F$114),0,(AU$11=$F$114+$F146)*INDEX($AA$115:AU$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F146+$F$114),0,(AV$11=$F$114+$F146)*INDEX($AA$115:AV$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F146+$F$114),0,(AW$11=$F$114+$F146)*INDEX($AA$115:AW$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F146+$F$114),0,(AX$11=$F$114+$F146)*INDEX($AA$115:AX$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F146+$F$114),0,(AY$11=$F$114+$F146)*INDEX($AA$115:AY$115,$F146)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F146+$F$114),0,(AZ$11=$F$114+$F146)*INDEX($AA$115:AZ$115,$F146)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F146+$F$114),0,(BA$11=$F$114+$F146)*INDEX($AA$115:BA$115,$F146)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F146+$F$114),0,(BB$11=$F$114+$F146)*INDEX($AA$115:BB$115,$F146)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F146+$F$114),0,(BC$11=$F$114+$F146)*INDEX($AA$115:BC$115,$F146)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F146+$F$114),0,(BD$11=$F$114+$F146)*INDEX($AA$115:BD$115,$F146)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F146+$F$114),0,(BE$11=$F$114+$F146)*INDEX($AA$115:BE$115,$F146)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F146+$F$114),0,(BF$11=$F$114+$F146)*INDEX($AA$115:BF$115,$F146)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F146+$F$114),0,(BG$11=$F$114+$F146)*INDEX($AA$115:BG$115,$F146)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F146+$F$114),0,(BH$11=$F$114+$F146)*INDEX($AA$115:BH$115,$F146)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F146+$F$114),0,(BI$11=$F$114+$F146)*INDEX($AA$115:BI$115,$F146)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F146+$F$114),0,(BJ$11=$F$114+$F146)*INDEX($AA$115:BJ$115,$F146)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F147+$F$114),0,(AA$11=$F$114+$F147)*INDEX($AA$115:AA$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F147+$F$114),0,(AB$11=$F$114+$F147)*INDEX($AA$115:AB$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F147+$F$114),0,(AC$11=$F$114+$F147)*INDEX($AA$115:AC$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F147+$F$114),0,(AD$11=$F$114+$F147)*INDEX($AA$115:AD$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F147+$F$114),0,(AE$11=$F$114+$F147)*INDEX($AA$115:AE$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F147+$F$114),0,(AF$11=$F$114+$F147)*INDEX($AA$115:AF$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F147+$F$114),0,(AG$11=$F$114+$F147)*INDEX($AA$115:AG$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F147+$F$114),0,(AH$11=$F$114+$F147)*INDEX($AA$115:AH$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F147+$F$114),0,(AI$11=$F$114+$F147)*INDEX($AA$115:AI$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F147+$F$114),0,(AJ$11=$F$114+$F147)*INDEX($AA$115:AJ$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F147+$F$114),0,(AK$11=$F$114+$F147)*INDEX($AA$115:AK$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F147+$F$114),0,(AL$11=$F$114+$F147)*INDEX($AA$115:AL$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F147+$F$114),0,(AM$11=$F$114+$F147)*INDEX($AA$115:AM$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F147+$F$114),0,(AN$11=$F$114+$F147)*INDEX($AA$115:AN$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F147+$F$114),0,(AO$11=$F$114+$F147)*INDEX($AA$115:AO$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F147+$F$114),0,(AP$11=$F$114+$F147)*INDEX($AA$115:AP$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F147+$F$114),0,(AQ$11=$F$114+$F147)*INDEX($AA$115:AQ$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F147+$F$114),0,(AR$11=$F$114+$F147)*INDEX($AA$115:AR$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F147+$F$114),0,(AS$11=$F$114+$F147)*INDEX($AA$115:AS$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F147+$F$114),0,(AT$11=$F$114+$F147)*INDEX($AA$115:AT$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F147+$F$114),0,(AU$11=$F$114+$F147)*INDEX($AA$115:AU$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F147+$F$114),0,(AV$11=$F$114+$F147)*INDEX($AA$115:AV$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F147+$F$114),0,(AW$11=$F$114+$F147)*INDEX($AA$115:AW$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F147+$F$114),0,(AX$11=$F$114+$F147)*INDEX($AA$115:AX$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F147+$F$114),0,(AY$11=$F$114+$F147)*INDEX($AA$115:AY$115,$F147)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F147+$F$114),0,(AZ$11=$F$114+$F147)*INDEX($AA$115:AZ$115,$F147)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F147+$F$114),0,(BA$11=$F$114+$F147)*INDEX($AA$115:BA$115,$F147)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F147+$F$114),0,(BB$11=$F$114+$F147)*INDEX($AA$115:BB$115,$F147)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F147+$F$114),0,(BC$11=$F$114+$F147)*INDEX($AA$115:BC$115,$F147)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F147+$F$114),0,(BD$11=$F$114+$F147)*INDEX($AA$115:BD$115,$F147)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F147+$F$114),0,(BE$11=$F$114+$F147)*INDEX($AA$115:BE$115,$F147)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F147+$F$114),0,(BF$11=$F$114+$F147)*INDEX($AA$115:BF$115,$F147)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F147+$F$114),0,(BG$11=$F$114+$F147)*INDEX($AA$115:BG$115,$F147)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F147+$F$114),0,(BH$11=$F$114+$F147)*INDEX($AA$115:BH$115,$F147)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F147+$F$114),0,(BI$11=$F$114+$F147)*INDEX($AA$115:BI$115,$F147)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F147+$F$114),0,(BJ$11=$F$114+$F147)*INDEX($AA$115:BJ$115,$F147)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F148+$F$114),0,(AA$11=$F$114+$F148)*INDEX($AA$115:AA$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F148+$F$114),0,(AB$11=$F$114+$F148)*INDEX($AA$115:AB$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F148+$F$114),0,(AC$11=$F$114+$F148)*INDEX($AA$115:AC$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F148+$F$114),0,(AD$11=$F$114+$F148)*INDEX($AA$115:AD$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F148+$F$114),0,(AE$11=$F$114+$F148)*INDEX($AA$115:AE$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F148+$F$114),0,(AF$11=$F$114+$F148)*INDEX($AA$115:AF$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F148+$F$114),0,(AG$11=$F$114+$F148)*INDEX($AA$115:AG$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F148+$F$114),0,(AH$11=$F$114+$F148)*INDEX($AA$115:AH$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F148+$F$114),0,(AI$11=$F$114+$F148)*INDEX($AA$115:AI$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F148+$F$114),0,(AJ$11=$F$114+$F148)*INDEX($AA$115:AJ$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F148+$F$114),0,(AK$11=$F$114+$F148)*INDEX($AA$115:AK$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F148+$F$114),0,(AL$11=$F$114+$F148)*INDEX($AA$115:AL$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F148+$F$114),0,(AM$11=$F$114+$F148)*INDEX($AA$115:AM$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F148+$F$114),0,(AN$11=$F$114+$F148)*INDEX($AA$115:AN$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F148+$F$114),0,(AO$11=$F$114+$F148)*INDEX($AA$115:AO$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F148+$F$114),0,(AP$11=$F$114+$F148)*INDEX($AA$115:AP$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F148+$F$114),0,(AQ$11=$F$114+$F148)*INDEX($AA$115:AQ$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F148+$F$114),0,(AR$11=$F$114+$F148)*INDEX($AA$115:AR$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F148+$F$114),0,(AS$11=$F$114+$F148)*INDEX($AA$115:AS$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F148+$F$114),0,(AT$11=$F$114+$F148)*INDEX($AA$115:AT$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F148+$F$114),0,(AU$11=$F$114+$F148)*INDEX($AA$115:AU$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F148+$F$114),0,(AV$11=$F$114+$F148)*INDEX($AA$115:AV$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F148+$F$114),0,(AW$11=$F$114+$F148)*INDEX($AA$115:AW$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F148+$F$114),0,(AX$11=$F$114+$F148)*INDEX($AA$115:AX$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F148+$F$114),0,(AY$11=$F$114+$F148)*INDEX($AA$115:AY$115,$F148)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F148+$F$114),0,(AZ$11=$F$114+$F148)*INDEX($AA$115:AZ$115,$F148)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F148+$F$114),0,(BA$11=$F$114+$F148)*INDEX($AA$115:BA$115,$F148)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F148+$F$114),0,(BB$11=$F$114+$F148)*INDEX($AA$115:BB$115,$F148)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F148+$F$114),0,(BC$11=$F$114+$F148)*INDEX($AA$115:BC$115,$F148)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F148+$F$114),0,(BD$11=$F$114+$F148)*INDEX($AA$115:BD$115,$F148)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F148+$F$114),0,(BE$11=$F$114+$F148)*INDEX($AA$115:BE$115,$F148)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F148+$F$114),0,(BF$11=$F$114+$F148)*INDEX($AA$115:BF$115,$F148)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F148+$F$114),0,(BG$11=$F$114+$F148)*INDEX($AA$115:BG$115,$F148)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F148+$F$114),0,(BH$11=$F$114+$F148)*INDEX($AA$115:BH$115,$F148)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F148+$F$114),0,(BI$11=$F$114+$F148)*INDEX($AA$115:BI$115,$F148)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F148+$F$114),0,(BJ$11=$F$114+$F148)*INDEX($AA$115:BJ$115,$F148)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F149+$F$114),0,(AA$11=$F$114+$F149)*INDEX($AA$115:AA$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F149+$F$114),0,(AB$11=$F$114+$F149)*INDEX($AA$115:AB$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F149+$F$114),0,(AC$11=$F$114+$F149)*INDEX($AA$115:AC$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F149+$F$114),0,(AD$11=$F$114+$F149)*INDEX($AA$115:AD$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F149+$F$114),0,(AE$11=$F$114+$F149)*INDEX($AA$115:AE$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F149+$F$114),0,(AF$11=$F$114+$F149)*INDEX($AA$115:AF$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F149+$F$114),0,(AG$11=$F$114+$F149)*INDEX($AA$115:AG$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F149+$F$114),0,(AH$11=$F$114+$F149)*INDEX($AA$115:AH$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F149+$F$114),0,(AI$11=$F$114+$F149)*INDEX($AA$115:AI$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F149+$F$114),0,(AJ$11=$F$114+$F149)*INDEX($AA$115:AJ$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F149+$F$114),0,(AK$11=$F$114+$F149)*INDEX($AA$115:AK$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F149+$F$114),0,(AL$11=$F$114+$F149)*INDEX($AA$115:AL$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F149+$F$114),0,(AM$11=$F$114+$F149)*INDEX($AA$115:AM$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F149+$F$114),0,(AN$11=$F$114+$F149)*INDEX($AA$115:AN$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F149+$F$114),0,(AO$11=$F$114+$F149)*INDEX($AA$115:AO$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F149+$F$114),0,(AP$11=$F$114+$F149)*INDEX($AA$115:AP$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F149+$F$114),0,(AQ$11=$F$114+$F149)*INDEX($AA$115:AQ$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F149+$F$114),0,(AR$11=$F$114+$F149)*INDEX($AA$115:AR$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F149+$F$114),0,(AS$11=$F$114+$F149)*INDEX($AA$115:AS$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F149+$F$114),0,(AT$11=$F$114+$F149)*INDEX($AA$115:AT$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F149+$F$114),0,(AU$11=$F$114+$F149)*INDEX($AA$115:AU$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F149+$F$114),0,(AV$11=$F$114+$F149)*INDEX($AA$115:AV$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F149+$F$114),0,(AW$11=$F$114+$F149)*INDEX($AA$115:AW$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F149+$F$114),0,(AX$11=$F$114+$F149)*INDEX($AA$115:AX$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F149+$F$114),0,(AY$11=$F$114+$F149)*INDEX($AA$115:AY$115,$F149)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F149+$F$114),0,(AZ$11=$F$114+$F149)*INDEX($AA$115:AZ$115,$F149)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F149+$F$114),0,(BA$11=$F$114+$F149)*INDEX($AA$115:BA$115,$F149)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F149+$F$114),0,(BB$11=$F$114+$F149)*INDEX($AA$115:BB$115,$F149)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F149+$F$114),0,(BC$11=$F$114+$F149)*INDEX($AA$115:BC$115,$F149)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F149+$F$114),0,(BD$11=$F$114+$F149)*INDEX($AA$115:BD$115,$F149)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F149+$F$114),0,(BE$11=$F$114+$F149)*INDEX($AA$115:BE$115,$F149)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F149+$F$114),0,(BF$11=$F$114+$F149)*INDEX($AA$115:BF$115,$F149)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F149+$F$114),0,(BG$11=$F$114+$F149)*INDEX($AA$115:BG$115,$F149)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F149+$F$114),0,(BH$11=$F$114+$F149)*INDEX($AA$115:BH$115,$F149)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F149+$F$114),0,(BI$11=$F$114+$F149)*INDEX($AA$115:BI$115,$F149)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F149+$F$114),0,(BJ$11=$F$114+$F149)*INDEX($AA$115:BJ$115,$F149)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F150+$F$114),0,(AA$11=$F$114+$F150)*INDEX($AA$115:AA$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F150+$F$114),0,(AB$11=$F$114+$F150)*INDEX($AA$115:AB$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F150+$F$114),0,(AC$11=$F$114+$F150)*INDEX($AA$115:AC$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F150+$F$114),0,(AD$11=$F$114+$F150)*INDEX($AA$115:AD$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F150+$F$114),0,(AE$11=$F$114+$F150)*INDEX($AA$115:AE$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F150+$F$114),0,(AF$11=$F$114+$F150)*INDEX($AA$115:AF$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F150+$F$114),0,(AG$11=$F$114+$F150)*INDEX($AA$115:AG$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F150+$F$114),0,(AH$11=$F$114+$F150)*INDEX($AA$115:AH$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F150+$F$114),0,(AI$11=$F$114+$F150)*INDEX($AA$115:AI$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F150+$F$114),0,(AJ$11=$F$114+$F150)*INDEX($AA$115:AJ$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F150+$F$114),0,(AK$11=$F$114+$F150)*INDEX($AA$115:AK$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F150+$F$114),0,(AL$11=$F$114+$F150)*INDEX($AA$115:AL$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F150+$F$114),0,(AM$11=$F$114+$F150)*INDEX($AA$115:AM$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F150+$F$114),0,(AN$11=$F$114+$F150)*INDEX($AA$115:AN$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F150+$F$114),0,(AO$11=$F$114+$F150)*INDEX($AA$115:AO$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F150+$F$114),0,(AP$11=$F$114+$F150)*INDEX($AA$115:AP$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F150+$F$114),0,(AQ$11=$F$114+$F150)*INDEX($AA$115:AQ$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F150+$F$114),0,(AR$11=$F$114+$F150)*INDEX($AA$115:AR$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F150+$F$114),0,(AS$11=$F$114+$F150)*INDEX($AA$115:AS$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F150+$F$114),0,(AT$11=$F$114+$F150)*INDEX($AA$115:AT$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F150+$F$114),0,(AU$11=$F$114+$F150)*INDEX($AA$115:AU$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F150+$F$114),0,(AV$11=$F$114+$F150)*INDEX($AA$115:AV$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F150+$F$114),0,(AW$11=$F$114+$F150)*INDEX($AA$115:AW$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F150+$F$114),0,(AX$11=$F$114+$F150)*INDEX($AA$115:AX$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F150+$F$114),0,(AY$11=$F$114+$F150)*INDEX($AA$115:AY$115,$F150)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F150+$F$114),0,(AZ$11=$F$114+$F150)*INDEX($AA$115:AZ$115,$F150)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F150+$F$114),0,(BA$11=$F$114+$F150)*INDEX($AA$115:BA$115,$F150)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F150+$F$114),0,(BB$11=$F$114+$F150)*INDEX($AA$115:BB$115,$F150)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F150+$F$114),0,(BC$11=$F$114+$F150)*INDEX($AA$115:BC$115,$F150)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F150+$F$114),0,(BD$11=$F$114+$F150)*INDEX($AA$115:BD$115,$F150)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F150+$F$114),0,(BE$11=$F$114+$F150)*INDEX($AA$115:BE$115,$F150)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F150+$F$114),0,(BF$11=$F$114+$F150)*INDEX($AA$115:BF$115,$F150)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F150+$F$114),0,(BG$11=$F$114+$F150)*INDEX($AA$115:BG$115,$F150)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F150+$F$114),0,(BH$11=$F$114+$F150)*INDEX($AA$115:BH$115,$F150)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F150+$F$114),0,(BI$11=$F$114+$F150)*INDEX($AA$115:BI$115,$F150)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F150+$F$114),0,(BJ$11=$F$114+$F150)*INDEX($AA$115:BJ$115,$F150)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F151+$F$114),0,(AA$11=$F$114+$F151)*INDEX($AA$115:AA$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F151+$F$114),0,(AB$11=$F$114+$F151)*INDEX($AA$115:AB$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F151+$F$114),0,(AC$11=$F$114+$F151)*INDEX($AA$115:AC$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F151+$F$114),0,(AD$11=$F$114+$F151)*INDEX($AA$115:AD$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F151+$F$114),0,(AE$11=$F$114+$F151)*INDEX($AA$115:AE$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F151+$F$114),0,(AF$11=$F$114+$F151)*INDEX($AA$115:AF$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F151+$F$114),0,(AG$11=$F$114+$F151)*INDEX($AA$115:AG$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F151+$F$114),0,(AH$11=$F$114+$F151)*INDEX($AA$115:AH$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F151+$F$114),0,(AI$11=$F$114+$F151)*INDEX($AA$115:AI$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F151+$F$114),0,(AJ$11=$F$114+$F151)*INDEX($AA$115:AJ$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F151+$F$114),0,(AK$11=$F$114+$F151)*INDEX($AA$115:AK$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F151+$F$114),0,(AL$11=$F$114+$F151)*INDEX($AA$115:AL$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F151+$F$114),0,(AM$11=$F$114+$F151)*INDEX($AA$115:AM$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F151+$F$114),0,(AN$11=$F$114+$F151)*INDEX($AA$115:AN$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F151+$F$114),0,(AO$11=$F$114+$F151)*INDEX($AA$115:AO$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F151+$F$114),0,(AP$11=$F$114+$F151)*INDEX($AA$115:AP$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F151+$F$114),0,(AQ$11=$F$114+$F151)*INDEX($AA$115:AQ$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F151+$F$114),0,(AR$11=$F$114+$F151)*INDEX($AA$115:AR$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F151+$F$114),0,(AS$11=$F$114+$F151)*INDEX($AA$115:AS$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F151+$F$114),0,(AT$11=$F$114+$F151)*INDEX($AA$115:AT$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F151+$F$114),0,(AU$11=$F$114+$F151)*INDEX($AA$115:AU$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F151+$F$114),0,(AV$11=$F$114+$F151)*INDEX($AA$115:AV$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F151+$F$114),0,(AW$11=$F$114+$F151)*INDEX($AA$115:AW$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F151+$F$114),0,(AX$11=$F$114+$F151)*INDEX($AA$115:AX$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F151+$F$114),0,(AY$11=$F$114+$F151)*INDEX($AA$115:AY$115,$F151)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F151+$F$114),0,(AZ$11=$F$114+$F151)*INDEX($AA$115:AZ$115,$F151)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F151+$F$114),0,(BA$11=$F$114+$F151)*INDEX($AA$115:BA$115,$F151)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F151+$F$114),0,(BB$11=$F$114+$F151)*INDEX($AA$115:BB$115,$F151)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F151+$F$114),0,(BC$11=$F$114+$F151)*INDEX($AA$115:BC$115,$F151)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F151+$F$114),0,(BD$11=$F$114+$F151)*INDEX($AA$115:BD$115,$F151)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F151+$F$114),0,(BE$11=$F$114+$F151)*INDEX($AA$115:BE$115,$F151)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F151+$F$114),0,(BF$11=$F$114+$F151)*INDEX($AA$115:BF$115,$F151)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F151+$F$114),0,(BG$11=$F$114+$F151)*INDEX($AA$115:BG$115,$F151)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F151+$F$114),0,(BH$11=$F$114+$F151)*INDEX($AA$115:BH$115,$F151)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F151+$F$114),0,(BI$11=$F$114+$F151)*INDEX($AA$115:BI$115,$F151)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F151+$F$114),0,(BJ$11=$F$114+$F151)*INDEX($AA$115:BJ$115,$F151)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F152+$F$114),0,(AA$11=$F$114+$F152)*INDEX($AA$115:AA$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F152+$F$114),0,(AB$11=$F$114+$F152)*INDEX($AA$115:AB$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F152+$F$114),0,(AC$11=$F$114+$F152)*INDEX($AA$115:AC$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F152+$F$114),0,(AD$11=$F$114+$F152)*INDEX($AA$115:AD$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F152+$F$114),0,(AE$11=$F$114+$F152)*INDEX($AA$115:AE$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F152+$F$114),0,(AF$11=$F$114+$F152)*INDEX($AA$115:AF$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F152+$F$114),0,(AG$11=$F$114+$F152)*INDEX($AA$115:AG$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F152+$F$114),0,(AH$11=$F$114+$F152)*INDEX($AA$115:AH$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F152+$F$114),0,(AI$11=$F$114+$F152)*INDEX($AA$115:AI$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F152+$F$114),0,(AJ$11=$F$114+$F152)*INDEX($AA$115:AJ$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F152+$F$114),0,(AK$11=$F$114+$F152)*INDEX($AA$115:AK$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F152+$F$114),0,(AL$11=$F$114+$F152)*INDEX($AA$115:AL$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F152+$F$114),0,(AM$11=$F$114+$F152)*INDEX($AA$115:AM$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F152+$F$114),0,(AN$11=$F$114+$F152)*INDEX($AA$115:AN$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F152+$F$114),0,(AO$11=$F$114+$F152)*INDEX($AA$115:AO$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F152+$F$114),0,(AP$11=$F$114+$F152)*INDEX($AA$115:AP$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F152+$F$114),0,(AQ$11=$F$114+$F152)*INDEX($AA$115:AQ$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F152+$F$114),0,(AR$11=$F$114+$F152)*INDEX($AA$115:AR$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F152+$F$114),0,(AS$11=$F$114+$F152)*INDEX($AA$115:AS$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F152+$F$114),0,(AT$11=$F$114+$F152)*INDEX($AA$115:AT$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F152+$F$114),0,(AU$11=$F$114+$F152)*INDEX($AA$115:AU$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F152+$F$114),0,(AV$11=$F$114+$F152)*INDEX($AA$115:AV$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F152+$F$114),0,(AW$11=$F$114+$F152)*INDEX($AA$115:AW$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F152+$F$114),0,(AX$11=$F$114+$F152)*INDEX($AA$115:AX$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F152+$F$114),0,(AY$11=$F$114+$F152)*INDEX($AA$115:AY$115,$F152)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F152+$F$114),0,(AZ$11=$F$114+$F152)*INDEX($AA$115:AZ$115,$F152)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F152+$F$114),0,(BA$11=$F$114+$F152)*INDEX($AA$115:BA$115,$F152)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F152+$F$114),0,(BB$11=$F$114+$F152)*INDEX($AA$115:BB$115,$F152)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F152+$F$114),0,(BC$11=$F$114+$F152)*INDEX($AA$115:BC$115,$F152)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F152+$F$114),0,(BD$11=$F$114+$F152)*INDEX($AA$115:BD$115,$F152)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F152+$F$114),0,(BE$11=$F$114+$F152)*INDEX($AA$115:BE$115,$F152)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F152+$F$114),0,(BF$11=$F$114+$F152)*INDEX($AA$115:BF$115,$F152)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F152+$F$114),0,(BG$11=$F$114+$F152)*INDEX($AA$115:BG$115,$F152)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F152+$F$114),0,(BH$11=$F$114+$F152)*INDEX($AA$115:BH$115,$F152)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F152+$F$114),0,(BI$11=$F$114+$F152)*INDEX($AA$115:BI$115,$F152)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F152+$F$114),0,(BJ$11=$F$114+$F152)*INDEX($AA$115:BJ$115,$F152)*SignSwitch)","v":0}]
[null,null,null,null,"Synthetic index-linked debt repayments - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$11<($F153+$F$114),0,(AA$11=$F$114+$F153)*INDEX($AA$115:AA$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AB$11<($F153+$F$114),0,(AB$11=$F$114+$F153)*INDEX($AA$115:AB$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AC$11<($F153+$F$114),0,(AC$11=$F$114+$F153)*INDEX($AA$115:AC$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AD$11<($F153+$F$114),0,(AD$11=$F$114+$F153)*INDEX($AA$115:AD$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AE$11<($F153+$F$114),0,(AE$11=$F$114+$F153)*INDEX($AA$115:AE$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AF$11<($F153+$F$114),0,(AF$11=$F$114+$F153)*INDEX($AA$115:AF$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AG$11<($F153+$F$114),0,(AG$11=$F$114+$F153)*INDEX($AA$115:AG$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AH$11<($F153+$F$114),0,(AH$11=$F$114+$F153)*INDEX($AA$115:AH$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AI$11<($F153+$F$114),0,(AI$11=$F$114+$F153)*INDEX($AA$115:AI$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AJ$11<($F153+$F$114),0,(AJ$11=$F$114+$F153)*INDEX($AA$115:AJ$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AK$11<($F153+$F$114),0,(AK$11=$F$114+$F153)*INDEX($AA$115:AK$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AL$11<($F153+$F$114),0,(AL$11=$F$114+$F153)*INDEX($AA$115:AL$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AM$11<($F153+$F$114),0,(AM$11=$F$114+$F153)*INDEX($AA$115:AM$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AN$11<($F153+$F$114),0,(AN$11=$F$114+$F153)*INDEX($AA$115:AN$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AO$11<($F153+$F$114),0,(AO$11=$F$114+$F153)*INDEX($AA$115:AO$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AP$11<($F153+$F$114),0,(AP$11=$F$114+$F153)*INDEX($AA$115:AP$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AQ$11<($F153+$F$114),0,(AQ$11=$F$114+$F153)*INDEX($AA$115:AQ$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AR$11<($F153+$F$114),0,(AR$11=$F$114+$F153)*INDEX($AA$115:AR$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AS$11<($F153+$F$114),0,(AS$11=$F$114+$F153)*INDEX($AA$115:AS$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AT$11<($F153+$F$114),0,(AT$11=$F$114+$F153)*INDEX($AA$115:AT$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AU$11<($F153+$F$114),0,(AU$11=$F$114+$F153)*INDEX($AA$115:AU$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AV$11<($F153+$F$114),0,(AV$11=$F$114+$F153)*INDEX($AA$115:AV$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AW$11<($F153+$F$114),0,(AW$11=$F$114+$F153)*INDEX($AA$115:AW$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AX$11<($F153+$F$114),0,(AX$11=$F$114+$F153)*INDEX($AA$115:AX$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AY$11<($F153+$F$114),0,(AY$11=$F$114+$F153)*INDEX($AA$115:AY$115,$F153)*SignSwitch)","v":0},{"$f":"IF(AZ$11<($F153+$F$114),0,(AZ$11=$F$114+$F153)*INDEX($AA$115:AZ$115,$F153)*SignSwitch)","v":0},{"$f":"IF(BA$11<($F153+$F$114),0,(BA$11=$F$114+$F153)*INDEX($AA$115:BA$115,$F153)*SignSwitch)","v":0},{"$f":"IF(BB$11<($F153+$F$114),0,(BB$11=$F$114+$F153)*INDEX($AA$115:BB$115,$F153)*SignSwitch)","v":0},{"$f":"IF(BC$11<($F153+$F$114),0,(BC$11=$F$114+$F153)*INDEX($AA$115:BC$115,$F153)*SignSwitch)","v":0},{"$f":"IF(BD$11<($F153+$F$114),0,(BD$11=$F$114+$F153)*INDEX($AA$115:BD$115,$F153)*SignSwitch)","v":0},{"$f":"IF(BE$11<($F153+$F$114),0,(BE$11=$F$114+$F153)*INDEX($AA$115:BE$115,$F153)*SignSwitch)","v":0},{"$f":"IF(BF$11<($F153+$F$114),0,(BF$11=$F$114+$F153)*INDEX($AA$115:BF$115,$F153)*SignSwitch)","v":0},{"$f":"IF(BG$11<($F153+$F$114),0,(BG$11=$F$114+$F153)*INDEX($AA$115:BG$115,$F153)*SignSwitch)","v":0},{"$f":"IF(BH$11<($F153+$F$114),0,(BH$11=$F$114+$F153)*INDEX($AA$115:BH$115,$F153)*SignSwitch)","v":0},{"$f":"IF(BI$11<($F153+$F$114),0,(BI$11=$F$114+$F153)*INDEX($AA$115:BI$115,$F153)*SignSwitch)","v":0},{"$f":"IF(BJ$11<($F153+$F$114),0,(BJ$11=$F$114+$F153)*INDEX($AA$115:BJ$115,$F153)*SignSwitch)","v":0}]
[null,null,null,null,{"$f":"$D$117","v":"Synthetic index-linked debt repayments"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z154:BJ154)","v":0},null,{"$f":"SUM(AA118:AA153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Synthetic index-linked debt c/f"]
[null,null,null,null,{"$f":"$D$156 & \" - Year \" & F157","v":"Synthetic index-linked debt c/f - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA35, AA76, AA118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$156 & \" - Year \" & F158","v":"Synthetic index-linked debt c/f - Year 2"},{"$f":" F157+1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA36, AA77, AA119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA37, AA78, AA120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA38, AA79, AA121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA39, AA80, AA122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA40, AA81, AA123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA41, AA82, AA124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA42, AA83, AA125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA43, AA84, AA126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA44, AA85, AA127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA45, AA86, AA128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA46, AA87, AA129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA47, AA88, AA130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA48, AA89, AA131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA49, AA90, AA132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA50, AA91, AA133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA51, AA92, AA134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA52, AA93, AA135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA53, AA94, AA136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA54, AA95, AA137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA55, AA96, AA138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA56, AA97, AA139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA57, AA98, AA140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA58, AA99, AA141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA59, AA100, AA142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA60, AA101, AA143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA61, AA102, AA144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA62, AA103, AA145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA63, AA104, AA146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA64, AA105, AA147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA65, AA106, AA148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA66, AA107, AA149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA67, AA108, AA150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA68, AA109, AA151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA69, AA110, AA152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA70, AA111, AA153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$156","v":"Synthetic index-linked debt c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA157:AA192) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Interest Calculation"]
[]
[null,null,null,null,{"$f":"C_Financing!E381","v":"Notional Interest - Synthetic Debt"},null,{"$f":"C_Financing!G381","v":"£'000"},{"$f":"C_Financing!H381","v":"Nominal "},null,null,{"$f":"C_Financing!K381","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y381","v":0},null,{"$f":"C_Financing!AA381","v":0},{"$f":"C_Financing!AB381","v":0},{"$f":"C_Financing!AC381","v":0},{"$f":"C_Financing!AD381","v":0},{"$f":"C_Financing!AE381","v":0},{"$f":"C_Financing!AF381","v":0},{"$f":"C_Financing!AG381","v":0},{"$f":"C_Financing!AH381","v":0},{"$f":"C_Financing!AI381","v":0},{"$f":"C_Financing!AJ381","v":0},{"$f":"C_Financing!AK381","v":0},{"$f":"C_Financing!AL381","v":0},{"$f":"C_Financing!AM381","v":0},{"$f":"C_Financing!AN381","v":0},{"$f":"C_Financing!AO381","v":0},{"$f":"C_Financing!AP381","v":0},{"$f":"C_Financing!AQ381","v":0},{"$f":"C_Financing!AR381","v":0},{"$f":"C_Financing!AS381","v":0},{"$f":"C_Financing!AT381","v":0},{"$f":"C_Financing!AU381","v":0},{"$f":"C_Financing!AV381","v":0},{"$f":"C_Financing!AW381","v":0},{"$f":"C_Financing!AX381","v":0},{"$f":"C_Financing!AY381","v":0},{"$f":"C_Financing!AZ381","v":0},{"$f":"C_Financing!BA381","v":0},{"$f":"C_Financing!BB381","v":0},{"$f":"C_Financing!BC381","v":0},{"$f":"C_Financing!BD381","v":0},{"$f":"C_Financing!BE381","v":0},{"$f":"C_Financing!BF381","v":0},{"$f":"C_Financing!BG381","v":0},{"$f":"C_Financing!BH381","v":0},{"$f":"C_Financing!BI381","v":0},{"$f":"C_Financing!BJ381","v":0}]
[null,null,null,null,{"$f":"E452","v":"Synthetic index-linked Accretion Interest Expense"},null,{"$f":"G452","v":"£'000 "},{"$f":"H452","v":"Nominal"},null,null,{"$f":"K452","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y452","v":0},null,{"$f":"AA452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense POS",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA197 + AA198, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Synthetic index-linked debt interest expense"]
[null,null,null,null,{"$f":"E199","v":"Synthetic index-linked debt interest expense POS"},null,{"$f":"G199","v":"£'000"},{"$f":"H199","v":"Nominal"},null,null,{"$f":"K199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y199","v":0},null,{"$f":"AA199","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E199,LEN(E199)-3)","v":"Synthetic index-linked debt interest expense "},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA203:BJ203)","v":0},null,{"$f":"AA199 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Synthetic index-linked debt interest paid"]
[null,null,null,null,{"$f":"$D$205","v":"Synthetic index-linked debt interest paid"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(Z206:BJ206)","v":0},null,{"$f":"AA203","v":0},{"$f":"AB203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Synthetic index-linked debt - Accretion"]
[]
[null,null,null,"Synthetic index-linked Accretion b/f"]
[null,null,null,null,{"$f":"$D$210 & \" - Year \" & F211","v":"Synthetic index-linked Accretion b/f - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 2",{"$f":" F211+1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion b/f - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$210","v":"Synthetic index-linked Accretion b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA211:AA246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Index!E510","v":"Inflation - index"},null,{"$f":"C_Index!G510","v":"factor"},{"$f":"C_Index!H510","v":"RPI 2020"},null,{"$f":"C_Index!J510","v":0},{"$f":"C_Index!K510","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y510","v":0},null,{"$f":"C_Index!AA510","v":0.88196833158029397},{"$f":"C_Index!AB510","v":0.89734769878045306},{"$f":"C_Index!AC510","v":0.92949938880518512},{"$f":"C_Index!AD510","v":0.96057082752935141},{"$f":"C_Index!AE510","v":0.98518918611592798},{"$f":"C_Index!AF510","v":1},{"$f":"C_Index!AG510","v":1.0404525684396053},{"$f":"C_Index!AH510","v":1.1609858714500951},{"$f":"C_Index!AI510","v":1.2641351098729281},{"$f":"C_Index!AJ510","v":1.2846418790687095},{"$f":"C_Index!AK510","v":1.2971353512238111},{"$f":"C_Index!AL510","v":1.3195576771754272},{"$f":"C_Index!AM510","v":1.3565319254058053},{"$f":"C_Index!AN510","v":1.3945421988557309},{"$f":"C_Index!AO510","v":1.4336175271419489},{"$f":"C_Index!AP510","v":1.4737877532963912},{"$f":"C_Index!AQ510","v":1.5150835565582197},{"$f":"C_Index!AR510","v":1.5575364758045076},{"$f":"C_Index!AS510","v":1.60117893363745},{"$f":"C_Index!AT510","v":1.6460442611465049},{"$f":"C_Index!AU510","v":1.692166723364372},{"$f":"C_Index!AV510","v":1.7395815454362549},{"$f":"C_Index!AW510","v":1.7883249395223884},{"$f":"C_Index!AX510","v":1.8384341324543818},{"$f":"C_Index!AY510","v":1.8899473941664968},{"$f":"C_Index!AZ510","v":1.9429040669235742},{"$f":"C_Index!BA510","v":1.9973445953679347},{"$f":"C_Index!BB510","v":2.053310557408198},{"$f":"C_Index!BC510","v":2.1108446959736118},{"$f":"C_Index!BD510","v":2.1699909516581442},{"$f":"C_Index!BE510","v":2.2307944962792678},{"$f":"C_Index!BF510","v":2.2933017673770704},{"$f":"C_Index!BG510","v":2.3575605036800322},{"$f":"C_Index!BH510","v":2.423619781564565},{"$f":"C_Index!BI510","v":2.4915300525361532},{"$f":"C_Index!BJ510","v":2.5613431817607211}]
[]
[null,null,null,"Synthetic index-linked Accretion"]
[null,null,null,null,{"$f":"$D$251 & \" - Year \" & F252","v":"Synthetic index-linked Accretion - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA35+AA211) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 2",{"$f":" F252+1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA36+AA212) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA37+AA213) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA38+AA214) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA39+AA215) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA40+AA216) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA41+AA217) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA42+AA218) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA43+AA219) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA44+AA220) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA45+AA221) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA46+AA222) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA47+AA223) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA48+AA224) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA49+AA225) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA50+AA226) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA51+AA227) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA52+AA228) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA53+AA229) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA54+AA230) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA55+AA231) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA56+AA232) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA57+AA233) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA58+AA234) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA59+AA235) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA60+AA236) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA61+AA237) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA62+AA238) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA63+AA239) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA64+AA240) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA65+AA241) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA66+AA242) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA67+AA243) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA68+AA244) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA69+AA245) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Z$249 = 0, 0, (AA70+AA246) * ((AA$249 / Z$249) - 1)) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$251","v":"Synthetic index-linked Accretion"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA288:BJ288)","v":0},null,{"$f":"SUM(AA252:AA287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E288 & \" - POS\"","v":"Synthetic index-linked Accretion - POS"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA288 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'I_InputSets NERL'!E70","v":"Repayment term for accretion on synthetic index-linked debt"},{"$f":" 'I_InputSets NERL'!F70","v":10},{"$f":" 'I_InputSets NERL'!G70","v":"years"}]
[]
[null,null,null,"Synthetic index-linked Accretion Repayment Flag"]
[null,null,null,null,{"$f":"$D$293 & \" - Year \" & F294","v":"Synthetic index-linked Accretion Repayment Flag - Year 1"},1,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11>=$F294,IF(Z294=$F$291,1,Z294+1),0)","v":1},{"$f":"IF(AB$11>=$F294,IF(AA294=$F$291,1,AA294+1),0)","v":2},3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 2",{"$f":" F294+1","v":2},"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AB$11>=$F295,IF(AA295=$F$291,1,AA295+1),0)","v":1},2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 3",3,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 4",4,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 5",5,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 6",6,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 7",7,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 8",8,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,{"$f":"IF(BA$11>=$F301,IF(AZ301=$F$291,1,AZ301+1),0)","v":10},1,2,3,4,5,6,7,8,9]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 9",9,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 10",10,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 11",11,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 12",12,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 13",13,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 14",14,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 15",15,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 16",16,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AB$11>=$F309,IF(AA309=$F$291,1,AA309+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 17",17,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 18",18,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 19",19,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 20",20,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 21",21,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 22",22,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 23",23,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL$11>=$F316,IF(AK316=$F$291,1,AK316+1),0)","v":0},0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3,4]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 24",24,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2,3]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 25",25,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1,2]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 26",26,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,1]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 27",27,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 28",28,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 29",29,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 30",30,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$11>=$F323,IF(AU323=$F$291,1,AU323+1),0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 31",31,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 32",32,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 33",33,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 34",34,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 35",35,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2]
[null,null,null,null,"Synthetic index-linked Accretion Repayment Flag - Year 36",36,"Counter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[]
[null,null,null,"Synthetic index-linked Accretion Repayments"]
[null,null,null,null,{"$f":"$D$331 & \" - Year \" & F332","v":"Synthetic index-linked Accretion Repayments - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA294=1)*(AA211 +AA252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 2",{"$f":" F332+1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA295=1)*(AA212 +AA253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA296=1)*(AA213 +AA254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA297=1)*(AA214 +AA255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA298=1)*(AA215 +AA256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA299=1)*(AA216 +AA257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA300=1)*(AA217 +AA258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA301=1)*(AA218 +AA259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA302=1)*(AA219 +AA260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA303=1)*(AA220 +AA261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA304=1)*(AA221 +AA262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA305=1)*(AA222 +AA263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA306=1)*(AA223 +AA264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA307=1)*(AA224 +AA265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA308=1)*(AA225 +AA266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA309=1)*(AA226 +AA267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA310=1)*(AA227 +AA268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA311=1)*(AA228 +AA269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA312=1)*(AA229 +AA270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA313=1)*(AA230 +AA271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA314=1)*(AA231 +AA272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA315=1)*(AA232 +AA273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA316=1)*(AA233 +AA274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA317=1)*(AA234 +AA275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA318=1)*(AA235 +AA276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA319=1)*(AA236 +AA277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA320=1)*(AA237 +AA278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA321=1)*(AA238 +AA279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA322=1)*(AA239 +AA280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA323=1)*(AA240 +AA281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA324=1)*(AA241 +AA282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA325=1)*(AA242 +AA283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA326=1)*(AA243 +AA284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA327=1)*(AA244 +AA285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA328=1)*(AA245 +AA286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Repayments - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA329=1)*(AA246 +AA287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA368:BJ368)","v":0},null,{"$f":"SUM(AA332:AA367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Synthetic index-linked Accretion c/f"]
[null,null,null,null,{"$f":"$D$370 & \" - Year \" & F371","v":"Synthetic index-linked Accretion c/f - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA211 + AA252 - AA332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 2",{"$f":" F371+1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA212 + AA253 - AA333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA213 + AA254 - AA334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA214 + AA255 - AA335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA215 + AA256 - AA336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA216 + AA257 - AA337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA217 + AA258 - AA338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA218 + AA259 - AA339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA219 + AA260 - AA340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA220 + AA261 - AA341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA221 + AA262 - AA342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA222 + AA263 - AA343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA223 + AA264 - AA344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA224 + AA265 - AA345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA225 + AA266 - AA346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA226 + AA267 - AA347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA227 + AA268 - AA348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA228 + AA269 - AA349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA229 + AA270 - AA350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA230 + AA271 - AA351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA231 + AA272 - AA352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA232 + AA273 - AA353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA233 + AA274 - AA354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA234 + AA275 - AA355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA235 + AA276 - AA356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA236 + AA277 - AA357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA237 + AA278 - AA358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA238 + AA279 - AA359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA239 + AA280 - AA360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA240 + AA281 - AA361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA241 + AA282 - AA362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA242 + AA283 - AA363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA243 + AA284 - AA364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA244 + AA285 - AA365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA245 + AA286 - AA366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA246 + AA287 - AA367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA371:AA406)","v":0},{"$f":"SUM(AB371:AB406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Accretion Interest"]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E128","v":"Synthetic Floating Debt Interest Rate "},{"$f":"'I_Series NERL'!F128","v":"Synthetic Floating Debt Interest Rate (medium)"},{"$f":"'I_Series NERL'!G128","v":"%"},null,null,{"$f":"'I_Series NERL'!I128","v":0},{"$f":"'I_Series NERL'!K128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y128","v":0},null,{"$f":"'I_Series NERL'!AA128","v":0.02},{"$f":"'I_Series NERL'!AB128","v":0.02},{"$f":"'I_Series NERL'!AC128","v":0.02},{"$f":"'I_Series NERL'!AD128","v":0.02},{"$f":"'I_Series NERL'!AE128","v":0.02},{"$f":"'I_Series NERL'!AF128","v":0.02},{"$f":"'I_Series NERL'!AG128","v":0.02},{"$f":"'I_Series NERL'!AH128","v":0.02},{"$f":"'I_Series NERL'!AI128","v":0.02},{"$f":"'I_Series NERL'!AJ128","v":0.02},{"$f":"'I_Series NERL'!AK128","v":0.02},{"$f":"'I_Series NERL'!AL128","v":0.02},{"$f":"'I_Series NERL'!AM128","v":0.02},{"$f":"'I_Series NERL'!AN128","v":0.02},{"$f":"'I_Series NERL'!AO128","v":0.02},{"$f":"'I_Series NERL'!AP128","v":0.02},{"$f":"'I_Series NERL'!AQ128","v":0.02},{"$f":"'I_Series NERL'!AR128","v":0.02},{"$f":"'I_Series NERL'!AS128","v":0.02},{"$f":"'I_Series NERL'!AT128","v":0.02},{"$f":"'I_Series NERL'!AU128","v":0.02},{"$f":"'I_Series NERL'!AV128","v":0.02},{"$f":"'I_Series NERL'!AW128","v":0.02},{"$f":"'I_Series NERL'!AX128","v":0.02},{"$f":"'I_Series NERL'!AY128","v":0.02},{"$f":"'I_Series NERL'!AZ128","v":0.02},{"$f":"'I_Series NERL'!BA128","v":0.02},{"$f":"'I_Series NERL'!BB128","v":0.02},{"$f":"'I_Series NERL'!BC128","v":0.02},{"$f":"'I_Series NERL'!BD128","v":0.02},{"$f":"'I_Series NERL'!BE128","v":0.02},{"$f":"'I_Series NERL'!BF128","v":0.02},{"$f":"'I_Series NERL'!BG128","v":0.02},{"$f":"'I_Series NERL'!BH128","v":0.02},{"$f":"'I_Series NERL'!BI128","v":0.02},{"$f":"'I_Series NERL'!BJ128","v":0.02}]
[null,null,null,null,"Applicable Synthetic Debt Interest Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA412","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,null,"Synthetic index-linked Accretion Interest Expense"]
[null,null,null,null,{"$f":"$D$415 & \" - Year \" & F416","v":"Synthetic index-linked Accretion Interest Expense - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA211,AA371) * INDEX($AA$413:$BJ$413, $F416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 2",{"$f":" F416+1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA212,AA372) * INDEX($AA$413:$BJ$413, $F417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA213,AA373) * INDEX($AA$413:$BJ$413, $F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA214,AA374) * INDEX($AA$413:$BJ$413, $F419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA215,AA375) * INDEX($AA$413:$BJ$413, $F420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA216,AA376) * INDEX($AA$413:$BJ$413, $F421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA217,AA377) * INDEX($AA$413:$BJ$413, $F422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA218,AA378) * INDEX($AA$413:$BJ$413, $F423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA219,AA379) * INDEX($AA$413:$BJ$413, $F424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA220,AA380) * INDEX($AA$413:$BJ$413, $F425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA221,AA381) * INDEX($AA$413:$BJ$413, $F426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA222,AA382) * INDEX($AA$413:$BJ$413, $F427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA223,AA383) * INDEX($AA$413:$BJ$413, $F428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA224,AA384) * INDEX($AA$413:$BJ$413, $F429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA225,AA385) * INDEX($AA$413:$BJ$413, $F430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA226,AA386) * INDEX($AA$413:$BJ$413, $F431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA227,AA387) * INDEX($AA$413:$BJ$413, $F432)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA228,AA388) * INDEX($AA$413:$BJ$413, $F433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA229,AA389) * INDEX($AA$413:$BJ$413, $F434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA230,AA390) * INDEX($AA$413:$BJ$413, $F435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA231,AA391) * INDEX($AA$413:$BJ$413, $F436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA232,AA392) * INDEX($AA$413:$BJ$413, $F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA233,AA393) * INDEX($AA$413:$BJ$413, $F438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA234,AA394) * INDEX($AA$413:$BJ$413, $F439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA235,AA395) * INDEX($AA$413:$BJ$413, $F440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA236,AA396) * INDEX($AA$413:$BJ$413, $F441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA237,AA397) * INDEX($AA$413:$BJ$413, $F442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA238,AA398) * INDEX($AA$413:$BJ$413, $F443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA239,AA399) * INDEX($AA$413:$BJ$413, $F444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA240,AA400) * INDEX($AA$413:$BJ$413, $F445)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA241,AA401) * INDEX($AA$413:$BJ$413, $F446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA242,AA402) * INDEX($AA$413:$BJ$413, $F447)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA243,AA403) * INDEX($AA$413:$BJ$413, $F448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA244,AA404) * INDEX($AA$413:$BJ$413, $F449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA245,AA405) * INDEX($AA$413:$BJ$413, $F450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AVERAGE(AA246,AA406) * INDEX($AA$413:$BJ$413, $F451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$415","v":"Synthetic index-linked Accretion Interest Expense"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA452:BJ452)","v":0},null,{"$f":"SUM(AA416:AA451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Synthetic index-linked Accretion Interest Paid"]
[null,null,null,null,{"$f":"$D$454 & \" - Year \" & F455","v":"Synthetic index-linked Accretion Interest Paid - Year 1"},1,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 2",{"$f":" F455+1","v":2},{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 3",3,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 4",4,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 5",5,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 6",6,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 7",7,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 8",8,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 9",9,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 10",10,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 11",11,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 12",12,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 13",13,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 14",14,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 15",15,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 16",16,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 17",17,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 18",18,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 19",19,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 20",20,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 21",21,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 22",22,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 23",23,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 24",24,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 25",25,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 26",26,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 27",27,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 28",28,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 29",29,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 30",30,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 31",31,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 32",32,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 33",33,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 34",34,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 35",35,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid - Year 36",36,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$D$454","v":"Synthetic index-linked Accretion Interest Paid"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA491:BJ491)","v":0},null,{"$f":"SUM(AA455:AA490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_Reg_Tax_UKATS","index":40,"n_rows":606,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Reg_Tax_UKATS"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Reconciling Values"]
[]
[null,null,null,1,{"$f":"I_Global!E352","v":"Include INEA/Grant release?"},{"$f":"I_Global!F352","v":"No"},{"$f":"I_Global!G352","v":"selection"}]
[null,null,null,null,{"$f":"O_FinStats!E26","v":"INEA Deferred Income Release"},{"$f":"O_FinStats!F26","v":0},{"$f":"O_FinStats!G26","v":"£'000 "},{"$f":"O_FinStats!H26","v":"Nominal"},{"$f":"O_FinStats!I26","v":"P&L"},{"$f":"O_FinStats!J26","v":0},null,{"$f":"O_FinStats!L26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y26","v":54881.775606127761},null,{"$f":"O_FinStats!AA26","v":0},{"$f":"O_FinStats!AB26","v":0},{"$f":"O_FinStats!AC26","v":0},{"$f":"O_FinStats!AD26","v":0},{"$f":"O_FinStats!AE26","v":0},{"$f":"O_FinStats!AF26","v":0},{"$f":"O_FinStats!AG26","v":10060.046996722403},{"$f":"O_FinStats!AH26","v":29382.860002963338},{"$f":"O_FinStats!AI26","v":5398.8850611591452},{"$f":"O_FinStats!AJ26","v":3006.8770125660872},{"$f":"O_FinStats!AK26","v":7033.1065327167853},{"$f":"O_FinStats!AL26","v":0},{"$f":"O_FinStats!AM26","v":0},{"$f":"O_FinStats!AN26","v":0},{"$f":"O_FinStats!AO26","v":0},{"$f":"O_FinStats!AP26","v":0},{"$f":"O_FinStats!AQ26","v":0},{"$f":"O_FinStats!AR26","v":0},{"$f":"O_FinStats!AS26","v":0},{"$f":"O_FinStats!AT26","v":0},{"$f":"O_FinStats!AU26","v":0},{"$f":"O_FinStats!AV26","v":0},{"$f":"O_FinStats!AW26","v":0},{"$f":"O_FinStats!AX26","v":0},{"$f":"O_FinStats!AY26","v":0},{"$f":"O_FinStats!AZ26","v":0},{"$f":"O_FinStats!BA26","v":0},{"$f":"O_FinStats!BB26","v":0},{"$f":"O_FinStats!BC26","v":0},{"$f":"O_FinStats!BD26","v":0},{"$f":"O_FinStats!BE26","v":0},{"$f":"O_FinStats!BF26","v":0},{"$f":"O_FinStats!BG26","v":0},{"$f":"O_FinStats!BH26","v":0},{"$f":"O_FinStats!BI26","v":0},{"$f":"O_FinStats!BJ26","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E40","v":"Revenue recognition of grants or other contributions (UKATS)"},{"$f":"O_FinStats!F40","v":0},{"$f":"O_FinStats!G40","v":"£'000 "},{"$f":"O_FinStats!H40","v":"Nominal"},{"$f":"O_FinStats!I40","v":"IE"},{"$f":"O_FinStats!J40","v":0},null,{"$f":"O_FinStats!L40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y40","v":0},null,{"$f":"O_FinStats!AA40","v":0},{"$f":"O_FinStats!AB40","v":0},{"$f":"O_FinStats!AC40","v":0},{"$f":"O_FinStats!AD40","v":0},{"$f":"O_FinStats!AE40","v":0},{"$f":"O_FinStats!AF40","v":0},{"$f":"O_FinStats!AG40","v":0},{"$f":"O_FinStats!AH40","v":0},{"$f":"O_FinStats!AI40","v":0},{"$f":"O_FinStats!AJ40","v":0},{"$f":"O_FinStats!AK40","v":0},{"$f":"O_FinStats!AL40","v":0},{"$f":"O_FinStats!AM40","v":0},{"$f":"O_FinStats!AN40","v":0},{"$f":"O_FinStats!AO40","v":0},{"$f":"O_FinStats!AP40","v":0},{"$f":"O_FinStats!AQ40","v":0},{"$f":"O_FinStats!AR40","v":0},{"$f":"O_FinStats!AS40","v":0},{"$f":"O_FinStats!AT40","v":0},{"$f":"O_FinStats!AU40","v":0},{"$f":"O_FinStats!AV40","v":0},{"$f":"O_FinStats!AW40","v":0},{"$f":"O_FinStats!AX40","v":0},{"$f":"O_FinStats!AY40","v":0},{"$f":"O_FinStats!AZ40","v":0},{"$f":"O_FinStats!BA40","v":0},{"$f":"O_FinStats!BB40","v":0},{"$f":"O_FinStats!BC40","v":0},{"$f":"O_FinStats!BD40","v":0},{"$f":"O_FinStats!BE40","v":0},{"$f":"O_FinStats!BF40","v":0},{"$f":"O_FinStats!BG40","v":0},{"$f":"O_FinStats!BH40","v":0},{"$f":"O_FinStats!BI40","v":0},{"$f":"O_FinStats!BJ40","v":0}]
[null,null,null,null,{"$f":"IF($F$18 = \"Yes\", \"Including - \" & E19, \"Excluding - \" & E19)","v":"Excluding - INEA Deferred Income Release"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA21:BJ21)","v":0},null,{"$f":"IF($F$18 = \"Yes\", AA19 * SignSwitch, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF($F$18 = \"Yes\", \"Including - \" & E20, \"Excluding - \" & E20)","v":"Excluding - Revenue recognition of grants or other contributions (UKATS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA22:BJ22)","v":0},null,{"$f":"IF($F$18 = \"Yes\", AA20 * SignSwitch, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"2a",{"$f":"I_Global!E353","v":"Include Revenue Adjustments? (ex. TRS)"},{"$f":"I_Global!F353","v":"No"},{"$f":"I_Global!G353","v":"selection"}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E23","v":"Inflation adjustment for current year - CSU basis"},null,{"$f":"C_RevCost_UKATS!G23","v":"£'000"},{"$f":"C_RevCost_UKATS!H23","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J23","v":0},null,{"$f":"C_RevCost_UKATS!L23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y23","v":0},null,{"$f":"C_RevCost_UKATS!AA23","v":-13047.641263576525},{"$f":"C_RevCost_UKATS!AB23","v":-19817.625172341246},{"$f":"C_RevCost_UKATS!AC23","v":-15939.40646421434},{"$f":"C_RevCost_UKATS!AD23","v":-12919.973383444709},{"$f":"C_RevCost_UKATS!AE23","v":-13787.430332018379},{"$f":"C_RevCost_UKATS!AF23","v":-7859.9292910772219},{"$f":"C_RevCost_UKATS!AG23","v":-3920.059985238533},{"$f":"C_RevCost_UKATS!AH23","v":42828.970756042734},{"$f":"C_RevCost_UKATS!AI23","v":0},{"$f":"C_RevCost_UKATS!AJ23","v":0},{"$f":"C_RevCost_UKATS!AK23","v":0},{"$f":"C_RevCost_UKATS!AL23","v":0},{"$f":"C_RevCost_UKATS!AM23","v":0},{"$f":"C_RevCost_UKATS!AN23","v":0},{"$f":"C_RevCost_UKATS!AO23","v":0},{"$f":"C_RevCost_UKATS!AP23","v":0},{"$f":"C_RevCost_UKATS!AQ23","v":0},{"$f":"C_RevCost_UKATS!AR23","v":0},{"$f":"C_RevCost_UKATS!AS23","v":0},{"$f":"C_RevCost_UKATS!AT23","v":0},{"$f":"C_RevCost_UKATS!AU23","v":0},{"$f":"C_RevCost_UKATS!AV23","v":0},{"$f":"C_RevCost_UKATS!AW23","v":0},{"$f":"C_RevCost_UKATS!AX23","v":0},{"$f":"C_RevCost_UKATS!AY23","v":0},{"$f":"C_RevCost_UKATS!AZ23","v":0},{"$f":"C_RevCost_UKATS!BA23","v":0},{"$f":"C_RevCost_UKATS!BB23","v":0},{"$f":"C_RevCost_UKATS!BC23","v":0},{"$f":"C_RevCost_UKATS!BD23","v":0},{"$f":"C_RevCost_UKATS!BE23","v":0},{"$f":"C_RevCost_UKATS!BF23","v":0},{"$f":"C_RevCost_UKATS!BG23","v":0},{"$f":"C_RevCost_UKATS!BH23","v":0},{"$f":"C_RevCost_UKATS!BI23","v":0},{"$f":"C_RevCost_UKATS!BJ23","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E24","v":"Restructuring Costs ReS t (CSU)"},null,{"$f":"C_RevCost_UKATS!G24","v":"£'000"},{"$f":"C_RevCost_UKATS!H24","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J24","v":0},null,{"$f":"C_RevCost_UKATS!L24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y24","v":0},null,{"$f":"C_RevCost_UKATS!AA24","v":0},{"$f":"C_RevCost_UKATS!AB24","v":0},{"$f":"C_RevCost_UKATS!AC24","v":0},{"$f":"C_RevCost_UKATS!AD24","v":0},{"$f":"C_RevCost_UKATS!AE24","v":0},{"$f":"C_RevCost_UKATS!AF24","v":0},{"$f":"C_RevCost_UKATS!AG24","v":0},{"$f":"C_RevCost_UKATS!AH24","v":0},{"$f":"C_RevCost_UKATS!AI24","v":0},{"$f":"C_RevCost_UKATS!AJ24","v":0},{"$f":"C_RevCost_UKATS!AK24","v":0},{"$f":"C_RevCost_UKATS!AL24","v":0},{"$f":"C_RevCost_UKATS!AM24","v":0},{"$f":"C_RevCost_UKATS!AN24","v":0},{"$f":"C_RevCost_UKATS!AO24","v":0},{"$f":"C_RevCost_UKATS!AP24","v":0},{"$f":"C_RevCost_UKATS!AQ24","v":0},{"$f":"C_RevCost_UKATS!AR24","v":0},{"$f":"C_RevCost_UKATS!AS24","v":0},{"$f":"C_RevCost_UKATS!AT24","v":0},{"$f":"C_RevCost_UKATS!AU24","v":0},{"$f":"C_RevCost_UKATS!AV24","v":0},{"$f":"C_RevCost_UKATS!AW24","v":0},{"$f":"C_RevCost_UKATS!AX24","v":0},{"$f":"C_RevCost_UKATS!AY24","v":0},{"$f":"C_RevCost_UKATS!AZ24","v":0},{"$f":"C_RevCost_UKATS!BA24","v":0},{"$f":"C_RevCost_UKATS!BB24","v":0},{"$f":"C_RevCost_UKATS!BC24","v":0},{"$f":"C_RevCost_UKATS!BD24","v":0},{"$f":"C_RevCost_UKATS!BE24","v":0},{"$f":"C_RevCost_UKATS!BF24","v":0},{"$f":"C_RevCost_UKATS!BG24","v":0},{"$f":"C_RevCost_UKATS!BH24","v":0},{"$f":"C_RevCost_UKATS!BI24","v":0},{"$f":"C_RevCost_UKATS!BJ24","v":0}]
[null,null,null,null,"TRS Seperated -> See 2b below"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E26","v":"CSM adjustment (CSU) "},null,{"$f":"C_RevCost_UKATS!G26","v":"£'000 "},{"$f":"C_RevCost_UKATS!H26","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J26","v":0},null,{"$f":"C_RevCost_UKATS!L26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y26","v":0},null,{"$f":"C_RevCost_UKATS!AA26","v":0},{"$f":"C_RevCost_UKATS!AB26","v":2135.5277266705693},{"$f":"C_RevCost_UKATS!AC26","v":2148.4985180755089},{"$f":"C_RevCost_UKATS!AD26","v":2159.535231855953},{"$f":"C_RevCost_UKATS!AE26","v":2166.0671717028558},{"$f":"C_RevCost_UKATS!AF26","v":1610.5760707597067},{"$f":"C_RevCost_UKATS!AG26","v":7904.4710738579406},{"$f":"C_RevCost_UKATS!AH26","v":8668.4098742726565},{"$f":"C_RevCost_UKATS!AI26","v":9036.6914762179476},{"$f":"C_RevCost_UKATS!AJ26","v":7699.4700178719086},{"$f":"C_RevCost_UKATS!AK26","v":4682.7425418826306},{"$f":"C_RevCost_UKATS!AL26","v":4635.0461085864945},{"$f":"C_RevCost_UKATS!AM26","v":4632.1849660945427},{"$f":"C_RevCost_UKATS!AN26","v":5211.4740355251297},{"$f":"C_RevCost_UKATS!AO26","v":5267.4478153874006},{"$f":"C_RevCost_UKATS!AP26","v":3382.7240190185817},{"$f":"C_RevCost_UKATS!AQ26","v":3181.2283935143482},{"$f":"C_RevCost_UKATS!AR26","v":2647.0660545911087},{"$f":"C_RevCost_UKATS!AS26","v":1199.4963703220619},{"$f":"C_RevCost_UKATS!AT26","v":-798.82707643243111},{"$f":"C_RevCost_UKATS!AU26","v":-779.32895241053166},{"$f":"C_RevCost_UKATS!AV26","v":-404.88648204741457},{"$f":"C_RevCost_UKATS!AW26","v":-3.497910705936024E-13},{"$f":"C_RevCost_UKATS!AX26","v":-3.5959228057222312E-13},{"$f":"C_RevCost_UKATS!AY26","v":-3.6966812225279683E-13},{"$f":"C_RevCost_UKATS!AZ26","v":-3.8002629086600221E-13},{"$f":"C_RevCost_UKATS!BA26","v":-3.9067469726429362E-13},{"$f":"C_RevCost_UKATS!BB26","v":-4.0162147396366285E-13},{"$f":"C_RevCost_UKATS!BC26","v":-4.1287498135469195E-13},{"$f":"C_RevCost_UKATS!BD26","v":-4.2444381408764095E-13},{"$f":"C_RevCost_UKATS!BE26","v":-4.3633680763644681E-13},{"$f":"C_RevCost_UKATS!BF26","v":-4.4856304504664832E-13},{"$f":"C_RevCost_UKATS!BG26","v":-4.6113186387238588E-13},{"$f":"C_RevCost_UKATS!BH26","v":-4.7405286330778056E-13},{"$f":"C_RevCost_UKATS!BI26","v":-4.8733591151813417E-13},{"$f":"C_RevCost_UKATS!BJ26","v":-5.0099115317655049E-13}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E27","v":"Financial Incentives FI t  (CSU)"},null,{"$f":"C_RevCost_UKATS!G27","v":"£'000"},{"$f":"C_RevCost_UKATS!H27","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J27","v":0},null,{"$f":"C_RevCost_UKATS!L27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y27","v":11305.146023211471},null,{"$f":"C_RevCost_UKATS!AA27","v":-973.50155538510887},{"$f":"C_RevCost_UKATS!AB27","v":5681.6251171269105},{"$f":"C_RevCost_UKATS!AC27","v":4581.4177002857959},{"$f":"C_RevCost_UKATS!AD27","v":-413.01066907525666},{"$f":"C_RevCost_UKATS!AE27","v":2525.9921471546595},{"$f":"C_RevCost_UKATS!AF27","v":-261.1009537873544},{"$f":"C_RevCost_UKATS!AG27","v":163.72423689182557},{"$f":"C_RevCost_UKATS!AH27","v":0},{"$f":"C_RevCost_UKATS!AI27","v":0},{"$f":"C_RevCost_UKATS!AJ27","v":0},{"$f":"C_RevCost_UKATS!AK27","v":0},{"$f":"C_RevCost_UKATS!AL27","v":0},{"$f":"C_RevCost_UKATS!AM27","v":0},{"$f":"C_RevCost_UKATS!AN27","v":0},{"$f":"C_RevCost_UKATS!AO27","v":0},{"$f":"C_RevCost_UKATS!AP27","v":0},{"$f":"C_RevCost_UKATS!AQ27","v":0},{"$f":"C_RevCost_UKATS!AR27","v":0},{"$f":"C_RevCost_UKATS!AS27","v":0},{"$f":"C_RevCost_UKATS!AT27","v":0},{"$f":"C_RevCost_UKATS!AU27","v":0},{"$f":"C_RevCost_UKATS!AV27","v":0},{"$f":"C_RevCost_UKATS!AW27","v":0},{"$f":"C_RevCost_UKATS!AX27","v":0},{"$f":"C_RevCost_UKATS!AY27","v":0},{"$f":"C_RevCost_UKATS!AZ27","v":0},{"$f":"C_RevCost_UKATS!BA27","v":0},{"$f":"C_RevCost_UKATS!BB27","v":0},{"$f":"C_RevCost_UKATS!BC27","v":0},{"$f":"C_RevCost_UKATS!BD27","v":0},{"$f":"C_RevCost_UKATS!BE27","v":0},{"$f":"C_RevCost_UKATS!BF27","v":0},{"$f":"C_RevCost_UKATS!BG27","v":0},{"$f":"C_RevCost_UKATS!BH27","v":0},{"$f":"C_RevCost_UKATS!BI27","v":0},{"$f":"C_RevCost_UKATS!BJ27","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E28","v":"Modulation MOD t (CSU) - Rev Recognition"},null,{"$f":"C_RevCost_UKATS!G28","v":"£'000"},{"$f":"C_RevCost_UKATS!H28","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J28","v":0},null,{"$f":"C_RevCost_UKATS!L28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y28","v":0},null,{"$f":"C_RevCost_UKATS!AA28","v":0},{"$f":"C_RevCost_UKATS!AB28","v":0},{"$f":"C_RevCost_UKATS!AC28","v":0},{"$f":"C_RevCost_UKATS!AD28","v":0},{"$f":"C_RevCost_UKATS!AE28","v":0},{"$f":"C_RevCost_UKATS!AF28","v":0},{"$f":"C_RevCost_UKATS!AG28","v":0},{"$f":"C_RevCost_UKATS!AH28","v":0},{"$f":"C_RevCost_UKATS!AI28","v":0},{"$f":"C_RevCost_UKATS!AJ28","v":0},{"$f":"C_RevCost_UKATS!AK28","v":0},{"$f":"C_RevCost_UKATS!AL28","v":0},{"$f":"C_RevCost_UKATS!AM28","v":0},{"$f":"C_RevCost_UKATS!AN28","v":0},{"$f":"C_RevCost_UKATS!AO28","v":0},{"$f":"C_RevCost_UKATS!AP28","v":0},{"$f":"C_RevCost_UKATS!AQ28","v":0},{"$f":"C_RevCost_UKATS!AR28","v":0},{"$f":"C_RevCost_UKATS!AS28","v":0},{"$f":"C_RevCost_UKATS!AT28","v":0},{"$f":"C_RevCost_UKATS!AU28","v":0},{"$f":"C_RevCost_UKATS!AV28","v":0},{"$f":"C_RevCost_UKATS!AW28","v":0},{"$f":"C_RevCost_UKATS!AX28","v":0},{"$f":"C_RevCost_UKATS!AY28","v":0},{"$f":"C_RevCost_UKATS!AZ28","v":0},{"$f":"C_RevCost_UKATS!BA28","v":0},{"$f":"C_RevCost_UKATS!BB28","v":0},{"$f":"C_RevCost_UKATS!BC28","v":0},{"$f":"C_RevCost_UKATS!BD28","v":0},{"$f":"C_RevCost_UKATS!BE28","v":0},{"$f":"C_RevCost_UKATS!BF28","v":0},{"$f":"C_RevCost_UKATS!BG28","v":0},{"$f":"C_RevCost_UKATS!BH28","v":0},{"$f":"C_RevCost_UKATS!BI28","v":0},{"$f":"C_RevCost_UKATS!BJ28","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E29","v":"Pre2011 t (CSU)"},null,{"$f":"C_RevCost_UKATS!G29","v":"£'000"},{"$f":"C_RevCost_UKATS!H29","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J29","v":0},null,{"$f":"C_RevCost_UKATS!L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y29","v":4077.0355953867065},null,{"$f":"C_RevCost_UKATS!AA29","v":665.89134988889759},{"$f":"C_RevCost_UKATS!AB29","v":3411.1442454978092},{"$f":"C_RevCost_UKATS!AC29","v":0},{"$f":"C_RevCost_UKATS!AD29","v":0},{"$f":"C_RevCost_UKATS!AE29","v":0},{"$f":"C_RevCost_UKATS!AF29","v":0},{"$f":"C_RevCost_UKATS!AG29","v":0},{"$f":"C_RevCost_UKATS!AH29","v":0},{"$f":"C_RevCost_UKATS!AI29","v":0},{"$f":"C_RevCost_UKATS!AJ29","v":0},{"$f":"C_RevCost_UKATS!AK29","v":0},{"$f":"C_RevCost_UKATS!AL29","v":0},{"$f":"C_RevCost_UKATS!AM29","v":0},{"$f":"C_RevCost_UKATS!AN29","v":0},{"$f":"C_RevCost_UKATS!AO29","v":0},{"$f":"C_RevCost_UKATS!AP29","v":0},{"$f":"C_RevCost_UKATS!AQ29","v":0},{"$f":"C_RevCost_UKATS!AR29","v":0},{"$f":"C_RevCost_UKATS!AS29","v":0},{"$f":"C_RevCost_UKATS!AT29","v":0},{"$f":"C_RevCost_UKATS!AU29","v":0},{"$f":"C_RevCost_UKATS!AV29","v":0},{"$f":"C_RevCost_UKATS!AW29","v":0},{"$f":"C_RevCost_UKATS!AX29","v":0},{"$f":"C_RevCost_UKATS!AY29","v":0},{"$f":"C_RevCost_UKATS!AZ29","v":0},{"$f":"C_RevCost_UKATS!BA29","v":0},{"$f":"C_RevCost_UKATS!BB29","v":0},{"$f":"C_RevCost_UKATS!BC29","v":0},{"$f":"C_RevCost_UKATS!BD29","v":0},{"$f":"C_RevCost_UKATS!BE29","v":0},{"$f":"C_RevCost_UKATS!BF29","v":0},{"$f":"C_RevCost_UKATS!BG29","v":0},{"$f":"C_RevCost_UKATS!BH29","v":0},{"$f":"C_RevCost_UKATS!BI29","v":0},{"$f":"C_RevCost_UKATS!BJ29","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E30","v":"VFR t (CSU)"},null,{"$f":"C_RevCost_UKATS!G30","v":"£'000"},{"$f":"C_RevCost_UKATS!H30","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J30","v":0},null,{"$f":"C_RevCost_UKATS!L30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y30","v":0},null,{"$f":"C_RevCost_UKATS!AA30","v":0},{"$f":"C_RevCost_UKATS!AB30","v":0},{"$f":"C_RevCost_UKATS!AC30","v":0},{"$f":"C_RevCost_UKATS!AD30","v":0},{"$f":"C_RevCost_UKATS!AE30","v":0},{"$f":"C_RevCost_UKATS!AF30","v":0},{"$f":"C_RevCost_UKATS!AG30","v":0},{"$f":"C_RevCost_UKATS!AH30","v":0},{"$f":"C_RevCost_UKATS!AI30","v":0},{"$f":"C_RevCost_UKATS!AJ30","v":0},{"$f":"C_RevCost_UKATS!AK30","v":0},{"$f":"C_RevCost_UKATS!AL30","v":0},{"$f":"C_RevCost_UKATS!AM30","v":0},{"$f":"C_RevCost_UKATS!AN30","v":0},{"$f":"C_RevCost_UKATS!AO30","v":0},{"$f":"C_RevCost_UKATS!AP30","v":0},{"$f":"C_RevCost_UKATS!AQ30","v":0},{"$f":"C_RevCost_UKATS!AR30","v":0},{"$f":"C_RevCost_UKATS!AS30","v":0},{"$f":"C_RevCost_UKATS!AT30","v":0},{"$f":"C_RevCost_UKATS!AU30","v":0},{"$f":"C_RevCost_UKATS!AV30","v":0},{"$f":"C_RevCost_UKATS!AW30","v":0},{"$f":"C_RevCost_UKATS!AX30","v":0},{"$f":"C_RevCost_UKATS!AY30","v":0},{"$f":"C_RevCost_UKATS!AZ30","v":0},{"$f":"C_RevCost_UKATS!BA30","v":0},{"$f":"C_RevCost_UKATS!BB30","v":0},{"$f":"C_RevCost_UKATS!BC30","v":0},{"$f":"C_RevCost_UKATS!BD30","v":0},{"$f":"C_RevCost_UKATS!BE30","v":0},{"$f":"C_RevCost_UKATS!BF30","v":0},{"$f":"C_RevCost_UKATS!BG30","v":0},{"$f":"C_RevCost_UKATS!BH30","v":0},{"$f":"C_RevCost_UKATS!BI30","v":0},{"$f":"C_RevCost_UKATS!BJ30","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E31","v":"Customer Discount CD t (CSU)"},null,{"$f":"C_RevCost_UKATS!G31","v":"£'000"},{"$f":"C_RevCost_UKATS!H31","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J31","v":0},null,{"$f":"C_RevCost_UKATS!L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y31","v":-671.62967152113254},null,{"$f":"C_RevCost_UKATS!AA31","v":-671.62967152113254},{"$f":"C_RevCost_UKATS!AB31","v":0},{"$f":"C_RevCost_UKATS!AC31","v":0},{"$f":"C_RevCost_UKATS!AD31","v":0},{"$f":"C_RevCost_UKATS!AE31","v":0},{"$f":"C_RevCost_UKATS!AF31","v":0},{"$f":"C_RevCost_UKATS!AG31","v":0},{"$f":"C_RevCost_UKATS!AH31","v":0},{"$f":"C_RevCost_UKATS!AI31","v":0},{"$f":"C_RevCost_UKATS!AJ31","v":0},{"$f":"C_RevCost_UKATS!AK31","v":0},{"$f":"C_RevCost_UKATS!AL31","v":0},{"$f":"C_RevCost_UKATS!AM31","v":0},{"$f":"C_RevCost_UKATS!AN31","v":0},{"$f":"C_RevCost_UKATS!AO31","v":0},{"$f":"C_RevCost_UKATS!AP31","v":0},{"$f":"C_RevCost_UKATS!AQ31","v":0},{"$f":"C_RevCost_UKATS!AR31","v":0},{"$f":"C_RevCost_UKATS!AS31","v":0},{"$f":"C_RevCost_UKATS!AT31","v":0},{"$f":"C_RevCost_UKATS!AU31","v":0},{"$f":"C_RevCost_UKATS!AV31","v":0},{"$f":"C_RevCost_UKATS!AW31","v":0},{"$f":"C_RevCost_UKATS!AX31","v":0},{"$f":"C_RevCost_UKATS!AY31","v":0},{"$f":"C_RevCost_UKATS!AZ31","v":0},{"$f":"C_RevCost_UKATS!BA31","v":0},{"$f":"C_RevCost_UKATS!BB31","v":0},{"$f":"C_RevCost_UKATS!BC31","v":0},{"$f":"C_RevCost_UKATS!BD31","v":0},{"$f":"C_RevCost_UKATS!BE31","v":0},{"$f":"C_RevCost_UKATS!BF31","v":0},{"$f":"C_RevCost_UKATS!BG31","v":0},{"$f":"C_RevCost_UKATS!BH31","v":0},{"$f":"C_RevCost_UKATS!BI31","v":0},{"$f":"C_RevCost_UKATS!BJ31","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E32","v":"FAS Funding not spent (Cash Condition 21) (CSU) - Rev Recognition"},null,{"$f":"C_RevCost_UKATS!G32","v":"£'000 "},{"$f":"C_RevCost_UKATS!H32","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J32","v":0},null,{"$f":"C_RevCost_UKATS!L32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y32","v":-13163.139619315909},null,{"$f":"C_RevCost_UKATS!AA32","v":-3763.7870499638111},{"$f":"C_RevCost_UKATS!AB32","v":-2687.175863277982},{"$f":"C_RevCost_UKATS!AC32","v":-2060.6772922316486},{"$f":"C_RevCost_UKATS!AD32","v":-1248.650546013022},{"$f":"C_RevCost_UKATS!AE32","v":947.02124941094553},{"$f":"C_RevCost_UKATS!AF32","v":-4349.8701172403898},{"$f":"C_RevCost_UKATS!AG32","v":0},{"$f":"C_RevCost_UKATS!AH32","v":0},{"$f":"C_RevCost_UKATS!AI32","v":0},{"$f":"C_RevCost_UKATS!AJ32","v":0},{"$f":"C_RevCost_UKATS!AK32","v":0},{"$f":"C_RevCost_UKATS!AL32","v":0},{"$f":"C_RevCost_UKATS!AM32","v":0},{"$f":"C_RevCost_UKATS!AN32","v":0},{"$f":"C_RevCost_UKATS!AO32","v":0},{"$f":"C_RevCost_UKATS!AP32","v":0},{"$f":"C_RevCost_UKATS!AQ32","v":0},{"$f":"C_RevCost_UKATS!AR32","v":0},{"$f":"C_RevCost_UKATS!AS32","v":0},{"$f":"C_RevCost_UKATS!AT32","v":0},{"$f":"C_RevCost_UKATS!AU32","v":0},{"$f":"C_RevCost_UKATS!AV32","v":0},{"$f":"C_RevCost_UKATS!AW32","v":0},{"$f":"C_RevCost_UKATS!AX32","v":0},{"$f":"C_RevCost_UKATS!AY32","v":0},{"$f":"C_RevCost_UKATS!AZ32","v":0},{"$f":"C_RevCost_UKATS!BA32","v":0},{"$f":"C_RevCost_UKATS!BB32","v":0},{"$f":"C_RevCost_UKATS!BC32","v":0},{"$f":"C_RevCost_UKATS!BD32","v":0},{"$f":"C_RevCost_UKATS!BE32","v":0},{"$f":"C_RevCost_UKATS!BF32","v":0},{"$f":"C_RevCost_UKATS!BG32","v":0},{"$f":"C_RevCost_UKATS!BH32","v":0},{"$f":"C_RevCost_UKATS!BI32","v":0},{"$f":"C_RevCost_UKATS!BJ32","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E33","v":"INEA Funding (Cash Condition 21) (CSU)"},null,{"$f":"C_RevCost_UKATS!G33","v":"£'000"},{"$f":"C_RevCost_UKATS!H33","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J33","v":0},null,{"$f":"C_RevCost_UKATS!L33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y33","v":-95407.872975435879},null,{"$f":"C_RevCost_UKATS!AA33","v":0},{"$f":"C_RevCost_UKATS!AB33","v":0},{"$f":"C_RevCost_UKATS!AC33","v":0},{"$f":"C_RevCost_UKATS!AD33","v":0},{"$f":"C_RevCost_UKATS!AE33","v":-40169.458431443563},{"$f":"C_RevCost_UKATS!AF33","v":-364.78532116491732},{"$f":"C_RevCost_UKATS!AG33","v":-10059.806293739775},{"$f":"C_RevCost_UKATS!AH33","v":-29383.554031693537},{"$f":"C_RevCost_UKATS!AI33","v":-5394.0037880494647},{"$f":"C_RevCost_UKATS!AJ33","v":-3005.5461491752267},{"$f":"C_RevCost_UKATS!AK33","v":-7030.7189601694026},{"$f":"C_RevCost_UKATS!AL33","v":0},{"$f":"C_RevCost_UKATS!AM33","v":0},{"$f":"C_RevCost_UKATS!AN33","v":0},{"$f":"C_RevCost_UKATS!AO33","v":0},{"$f":"C_RevCost_UKATS!AP33","v":0},{"$f":"C_RevCost_UKATS!AQ33","v":0},{"$f":"C_RevCost_UKATS!AR33","v":0},{"$f":"C_RevCost_UKATS!AS33","v":0},{"$f":"C_RevCost_UKATS!AT33","v":0},{"$f":"C_RevCost_UKATS!AU33","v":0},{"$f":"C_RevCost_UKATS!AV33","v":0},{"$f":"C_RevCost_UKATS!AW33","v":0},{"$f":"C_RevCost_UKATS!AX33","v":0},{"$f":"C_RevCost_UKATS!AY33","v":0},{"$f":"C_RevCost_UKATS!AZ33","v":0},{"$f":"C_RevCost_UKATS!BA33","v":0},{"$f":"C_RevCost_UKATS!BB33","v":0},{"$f":"C_RevCost_UKATS!BC33","v":0},{"$f":"C_RevCost_UKATS!BD33","v":0},{"$f":"C_RevCost_UKATS!BE33","v":0},{"$f":"C_RevCost_UKATS!BF33","v":0},{"$f":"C_RevCost_UKATS!BG33","v":0},{"$f":"C_RevCost_UKATS!BH33","v":0},{"$f":"C_RevCost_UKATS!BI33","v":0},{"$f":"C_RevCost_UKATS!BJ33","v":0}]
[null,null,null,null,{"$f":"IF($F$24 = \"Yes\", \"Including - Revenue adjustments (ex. TRS)\", \"Excluding - Revenue adjustments (ex. TRS)\")","v":"Excluding - Revenue adjustments (ex. TRS)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA36:BJ36)","v":0},null,{"$f":"IF($F$24 = \"Yes\", SUM(AA25:AA35), 0)","v":0},{"$f":"IF($F$24 = \"Yes\", SUM(AB25:AB35), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"2b",{"$f":"I_Global!E354","v":"Include TRS (Base Adjustment)"},{"$f":"I_Global!F354","v":"No"},{"$f":"I_Global!G354","v":"selection"}]
[null,null,null,null,{"$f":"I_Global!E355","v":"Include TRS (indexation)"},{"$f":"I_Global!F355","v":"Yes"},{"$f":"I_Global!G355","v":"selection"}]
[null,null,null,null,{"$f":"I_Global!E357","v":"Include TRS (return)"},{"$f":"I_Global!F357","v":"No"},{"$f":"I_Global!G357","v":"selection"}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E412","v":"Traffic Risk Share Adjustment for current year"},null,{"$f":"C_RevCost_UKATS!G412","v":"£'000"},{"$f":"C_RevCost_UKATS!H412","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J412","v":0},null,{"$f":"C_RevCost_UKATS!L412","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y412","v":542566.38647751696},null,{"$f":"C_RevCost_UKATS!AA412","v":0},{"$f":"C_RevCost_UKATS!AB412","v":-9275.3992300201444},{"$f":"C_RevCost_UKATS!AC412","v":-40706.95831062863},{"$f":"C_RevCost_UKATS!AD412","v":-52778.573401516776},{"$f":"C_RevCost_UKATS!AE412","v":-62084.313388410344},{"$f":"C_RevCost_UKATS!AF412","v":382962.32141656143},{"$f":"C_RevCost_UKATS!AG412","v":280466.07453745778},{"$f":"C_RevCost_UKATS!AH412","v":43983.234854073664},{"$f":"C_RevCost_UKATS!AI412","v":0},{"$f":"C_RevCost_UKATS!AJ412","v":0},{"$f":"C_RevCost_UKATS!AK412","v":0},{"$f":"C_RevCost_UKATS!AL412","v":0},{"$f":"C_RevCost_UKATS!AM412","v":0},{"$f":"C_RevCost_UKATS!AN412","v":0},{"$f":"C_RevCost_UKATS!AO412","v":0},{"$f":"C_RevCost_UKATS!AP412","v":0},{"$f":"C_RevCost_UKATS!AQ412","v":0},{"$f":"C_RevCost_UKATS!AR412","v":0},{"$f":"C_RevCost_UKATS!AS412","v":0},{"$f":"C_RevCost_UKATS!AT412","v":0},{"$f":"C_RevCost_UKATS!AU412","v":0},{"$f":"C_RevCost_UKATS!AV412","v":0},{"$f":"C_RevCost_UKATS!AW412","v":0},{"$f":"C_RevCost_UKATS!AX412","v":0},{"$f":"C_RevCost_UKATS!AY412","v":0},{"$f":"C_RevCost_UKATS!AZ412","v":0},{"$f":"C_RevCost_UKATS!BA412","v":0},{"$f":"C_RevCost_UKATS!BB412","v":0},{"$f":"C_RevCost_UKATS!BC412","v":0},{"$f":"C_RevCost_UKATS!BD412","v":0},{"$f":"C_RevCost_UKATS!BE412","v":0},{"$f":"C_RevCost_UKATS!BF412","v":0},{"$f":"C_RevCost_UKATS!BG412","v":0},{"$f":"C_RevCost_UKATS!BH412","v":0},{"$f":"C_RevCost_UKATS!BI412","v":0},{"$f":"C_RevCost_UKATS!BJ412","v":0}]
[null,null,null,null,{"$f":"E58","v":"Indexation of opening balance RP3 TRS"},null,{"$f":"G58","v":"£'000"},"Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,259194.82625133987,null,0,0,0,0,0,0,28910.154934290222,93052.741967046939,42346.880358007889,9510.5980677083735,7858.0791169455179,16216.712427718228,17413.61848435572,14091.047428036403,11588.704929946021,8935.0669263069394,6123.6194273411356,3147.602183636538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E415","v":"Return on TRS RP3 Debtor b/f"},null,{"$f":"C_RevCost_UKATS!G415","v":"£'000"},{"$f":"C_RevCost_UKATS!H415","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J415","v":0},null,{"$f":"C_RevCost_UKATS!L415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y415","v":0},null,{"$f":"C_RevCost_UKATS!AA415","v":0},{"$f":"C_RevCost_UKATS!AB415","v":0},{"$f":"C_RevCost_UKATS!AC415","v":0},{"$f":"C_RevCost_UKATS!AD415","v":0},{"$f":"C_RevCost_UKATS!AE415","v":0},{"$f":"C_RevCost_UKATS!AF415","v":0},{"$f":"C_RevCost_UKATS!AG415","v":0},{"$f":"C_RevCost_UKATS!AH415","v":0},{"$f":"C_RevCost_UKATS!AI415","v":0},{"$f":"C_RevCost_UKATS!AJ415","v":0},{"$f":"C_RevCost_UKATS!AK415","v":0},{"$f":"C_RevCost_UKATS!AL415","v":0},{"$f":"C_RevCost_UKATS!AM415","v":0},{"$f":"C_RevCost_UKATS!AN415","v":0},{"$f":"C_RevCost_UKATS!AO415","v":0},{"$f":"C_RevCost_UKATS!AP415","v":0},{"$f":"C_RevCost_UKATS!AQ415","v":0},{"$f":"C_RevCost_UKATS!AR415","v":0},{"$f":"C_RevCost_UKATS!AS415","v":0},{"$f":"C_RevCost_UKATS!AT415","v":0},{"$f":"C_RevCost_UKATS!AU415","v":0},{"$f":"C_RevCost_UKATS!AV415","v":0},{"$f":"C_RevCost_UKATS!AW415","v":0},{"$f":"C_RevCost_UKATS!AX415","v":0},{"$f":"C_RevCost_UKATS!AY415","v":0},{"$f":"C_RevCost_UKATS!AZ415","v":0},{"$f":"C_RevCost_UKATS!BA415","v":0},{"$f":"C_RevCost_UKATS!BB415","v":0},{"$f":"C_RevCost_UKATS!BC415","v":0},{"$f":"C_RevCost_UKATS!BD415","v":0},{"$f":"C_RevCost_UKATS!BE415","v":0},{"$f":"C_RevCost_UKATS!BF415","v":0},{"$f":"C_RevCost_UKATS!BG415","v":0},{"$f":"C_RevCost_UKATS!BH415","v":0},{"$f":"C_RevCost_UKATS!BI415","v":0},{"$f":"C_RevCost_UKATS!BJ415","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E416","v":"Traffic Risk Share Adjustment for current year including indexation allowance"},null,{"$f":"C_RevCost_UKATS!G416","v":"£'000"},{"$f":"C_RevCost_UKATS!H416","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J416","v":0},null,{"$f":"C_RevCost_UKATS!L416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y416","v":877495.17464498768},null,{"$f":"C_RevCost_UKATS!AA416","v":0},{"$f":"C_RevCost_UKATS!AB416","v":-9275.3992300201444},{"$f":"C_RevCost_UKATS!AC416","v":-40706.95831062863},{"$f":"C_RevCost_UKATS!AD416","v":-52778.573401516776},{"$f":"C_RevCost_UKATS!AE416","v":-62084.313388410344},{"$f":"C_RevCost_UKATS!AF416","v":382962.32141656143},{"$f":"C_RevCost_UKATS!AG416","v":309376.229471748},{"$f":"C_RevCost_UKATS!AH416","v":198513.59292645936},{"$f":"C_RevCost_UKATS!AI416","v":-26043.750569902673},{"$f":"C_RevCost_UKATS!AJ416","v":-66802.408315061883},{"$f":"C_RevCost_UKATS!AK416","v":64353.697703868223},{"$f":"C_RevCost_UKATS!AL416","v":59704.81744599087},{"$f":"C_RevCost_UKATS!AM416","v":76389.878000633267},{"$f":"C_RevCost_UKATS!AN416","v":14091.047428036403},{"$f":"C_RevCost_UKATS!AO416","v":11588.704929946021},{"$f":"C_RevCost_UKATS!AP416","v":8935.0669263069394},{"$f":"C_RevCost_UKATS!AQ416","v":6123.6194273411356},{"$f":"C_RevCost_UKATS!AR416","v":3147.602183636538},{"$f":"C_RevCost_UKATS!AS416","v":0},{"$f":"C_RevCost_UKATS!AT416","v":0},{"$f":"C_RevCost_UKATS!AU416","v":0},{"$f":"C_RevCost_UKATS!AV416","v":0},{"$f":"C_RevCost_UKATS!AW416","v":0},{"$f":"C_RevCost_UKATS!AX416","v":0},{"$f":"C_RevCost_UKATS!AY416","v":0},{"$f":"C_RevCost_UKATS!AZ416","v":0},{"$f":"C_RevCost_UKATS!BA416","v":0},{"$f":"C_RevCost_UKATS!BB416","v":0},{"$f":"C_RevCost_UKATS!BC416","v":0},{"$f":"C_RevCost_UKATS!BD416","v":0},{"$f":"C_RevCost_UKATS!BE416","v":0},{"$f":"C_RevCost_UKATS!BF416","v":0},{"$f":"C_RevCost_UKATS!BG416","v":0},{"$f":"C_RevCost_UKATS!BH416","v":0},{"$f":"C_RevCost_UKATS!BI416","v":0},{"$f":"C_RevCost_UKATS!BJ416","v":0}]
[null,null,null,null,"Traffic Risk Share Adjustment for current year",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$38 = \"Yes\", AA41, 0)","v":0},{"$f":"IF($F$38 = \"Yes\", AB41, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Indexation of opening balance RP3 TRS",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$39 = \"Yes\", AA42, 0)","v":0},{"$f":"IF($F$39 = \"Yes\", AB42, 0)","v":0},0,0,0,0,28910.154934290222,93052.741967046939,42346.880358007889,9510.5980677083735,7858.0791169455179,16216.712427718228,17413.61848435572,14091.047428036403,11588.704929946021,8935.0669263069394,6123.6194273411356,3147.602183636538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Return on TRS RP3 Debtor b/f",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$40 = \"Yes\", AA43, 0)","v":0},{"$f":"IF($F$40 = \"Yes\", AB43, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(SUM(AA45:BJ47) <> 0, \"Including - TRS Adjustments\", \"Excluding - TRS Adjustments\")","v":"Including - TRS Adjustments"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA45:AA47)","v":0},{"$f":"SUM(AB45:AB47)","v":0},0,0,0,0,28910.154934290222,93052.741967046939,42346.880358007889,9510.5980677083735,7858.0791169455179,16216.712427718228,17413.61848435572,14091.047428036403,11588.704929946021,8935.0669263069394,6123.6194273411356,3147.602183636538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"2bii - Tax Basis for Indexation"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E754","v":"RP3 Indexation adjustment - UKATS - growth rate"},null,{"$f":"C_RevCost_UKATS!G754","v":"%"},{"$f":"C_RevCost_UKATS!H754","v":"RPI 2020"},null,{"$f":"C_RevCost_UKATS!J754","v":0},null,{"$f":"C_RevCost_UKATS!L754","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y754","v":0},null,{"$f":"C_RevCost_UKATS!AA754","v":0},{"$f":"C_RevCost_UKATS!AB754","v":2.4942440521872777E-2},{"$f":"C_RevCost_UKATS!AC754","v":4.1183077499064025E-2},{"$f":"C_RevCost_UKATS!AD754","v":2.6968716289104577E-2},{"$f":"C_RevCost_UKATS!AE754","v":2.2058823529411686E-2},{"$f":"C_RevCost_UKATS!AF754","v":1.1990407673860837E-2},{"$f":"C_RevCost_UKATS!AG754","v":7.549085985104953E-2},{"$f":"C_RevCost_UKATS!AH754","v":0.13440352533836952},{"$f":"C_RevCost_UKATS!AI754","v":4.7535251109877663E-2},{"$f":"C_RevCost_UKATS!AJ754","v":1.1323770077567241E-2},{"$f":"C_RevCost_UKATS!AK754","v":1.0407871440219152E-2},{"$f":"C_RevCost_UKATS!AL754","v":2.429425376229255E-2},{"$f":"C_RevCost_UKATS!AM754","v":2.9713364233401318E-2},{"$f":"C_RevCost_UKATS!AN754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AO754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AP754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AQ754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AR754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AS754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AT754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AU754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AV754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AW754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AX754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AY754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!AZ754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!BA754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!BB754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!BC754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!BD754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!BE754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!BF754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!BG754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!BH754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!BI754","v":2.802018348263724E-2},{"$f":"C_RevCost_UKATS!BJ754","v":2.802018348263724E-2}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E788","v":"Total Traffic Risk Share (t) (TSU)"},null,{"$f":"C_RevCost_UKATS!G788","v":"£'000"},{"$f":"C_RevCost_UKATS!H788","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J788","v":0},null,{"$f":"C_RevCost_UKATS!L788","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y788","v":877495.17464498791},null,{"$f":"C_RevCost_UKATS!AA788","v":0},{"$f":"C_RevCost_UKATS!AB788","v":0},{"$f":"C_RevCost_UKATS!AC788","v":0},{"$f":"C_RevCost_UKATS!AD788","v":-9275.3992300201444},{"$f":"C_RevCost_UKATS!AE788","v":-40706.95831062863},{"$f":"C_RevCost_UKATS!AF788","v":-52778.573401516776},{"$f":"C_RevCost_UKATS!AG788","v":-62084.313388410344},{"$f":"C_RevCost_UKATS!AH788","v":0},{"$f":"C_RevCost_UKATS!AI788","v":24929.271489367122},{"$f":"C_RevCost_UKATS!AJ788","v":18063.629153141708},{"$f":"C_RevCost_UKATS!AK788","v":151854.51401245286},{"$f":"C_RevCost_UKATS!AL788","v":141163.67364776251},{"$f":"C_RevCost_UKATS!AM788","v":159554.09789316007},{"$f":"C_RevCost_UKATS!AN788","v":103396.04786248977},{"$f":"C_RevCost_UKATS!AO788","v":106293.22409497628},{"$f":"C_RevCost_UKATS!AP788","v":109271.57973707859},{"$f":"C_RevCost_UKATS!AQ788","v":112333.38945074916},{"$f":"C_RevCost_UKATS!AR788","v":115480.9916343857},{"$f":"C_RevCost_UKATS!AS788","v":0},{"$f":"C_RevCost_UKATS!AT788","v":0},{"$f":"C_RevCost_UKATS!AU788","v":0},{"$f":"C_RevCost_UKATS!AV788","v":0},{"$f":"C_RevCost_UKATS!AW788","v":0},{"$f":"C_RevCost_UKATS!AX788","v":0},{"$f":"C_RevCost_UKATS!AY788","v":0},{"$f":"C_RevCost_UKATS!AZ788","v":0},{"$f":"C_RevCost_UKATS!BA788","v":0},{"$f":"C_RevCost_UKATS!BB788","v":0},{"$f":"C_RevCost_UKATS!BC788","v":0},{"$f":"C_RevCost_UKATS!BD788","v":0},{"$f":"C_RevCost_UKATS!BE788","v":0},{"$f":"C_RevCost_UKATS!BF788","v":0},{"$f":"C_RevCost_UKATS!BG788","v":0},{"$f":"C_RevCost_UKATS!BH788","v":0},{"$f":"C_RevCost_UKATS!BI788","v":0},{"$f":"C_RevCost_UKATS!BJ788","v":0}]
[null,null,null,null,"Indexation recognised on Recovery",null,"£'000","Nominal",null,{"$f":"C_RevCost_UKATS!J754","v":0},null,{"$f":"C_RevCost_UKATS!L754","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y754","v":0},null,{"$f":"AA51 * AA52","v":0},{"$f":"AB51 * AB52","v":0},0,-250.14561030259233,-897.94760979327543,-632.83661152897423,-4686.7982009531233,0,1185.01918023338,204.54838329661737,1580.4822594585671,3429.4661096161922,4740.8890256312352,2897.1762324865053,2978.3556421023131,3061.8097136705674,3147.602183636538,3235.7985743523836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E356","v":"Tax indexation on TRS released? (No = on RP3 TRS Balance)"},{"$f":"I_Global!F356","v":"No"},{"$f":"I_Global!G356","v":"selection"}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E413","v":"Indexation of opening balance RP3 TRS"},null,{"$f":"C_RevCost_UKATS!G413","v":"£'000"},{"$f":"C_RevCost_UKATS!H413","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J413","v":0},null,{"$f":"C_RevCost_UKATS!L413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y413","v":259194.82625133987},null,{"$f":"C_RevCost_UKATS!AA413","v":0},{"$f":"C_RevCost_UKATS!AB413","v":0},{"$f":"C_RevCost_UKATS!AC413","v":0},{"$f":"C_RevCost_UKATS!AD413","v":0},{"$f":"C_RevCost_UKATS!AE413","v":0},{"$f":"C_RevCost_UKATS!AF413","v":0},{"$f":"C_RevCost_UKATS!AG413","v":28910.154934290222},{"$f":"C_RevCost_UKATS!AH413","v":93052.741967046939},{"$f":"C_RevCost_UKATS!AI413","v":42346.880358007889},{"$f":"C_RevCost_UKATS!AJ413","v":9510.5980677083735},{"$f":"C_RevCost_UKATS!AK413","v":7858.0791169455179},{"$f":"C_RevCost_UKATS!AL413","v":16216.712427718228},{"$f":"C_RevCost_UKATS!AM413","v":17413.61848435572},{"$f":"C_RevCost_UKATS!AN413","v":14091.047428036403},{"$f":"C_RevCost_UKATS!AO413","v":11588.704929946021},{"$f":"C_RevCost_UKATS!AP413","v":8935.0669263069394},{"$f":"C_RevCost_UKATS!AQ413","v":6123.6194273411356},{"$f":"C_RevCost_UKATS!AR413","v":3147.602183636538},{"$f":"C_RevCost_UKATS!AS413","v":0},{"$f":"C_RevCost_UKATS!AT413","v":0},{"$f":"C_RevCost_UKATS!AU413","v":0},{"$f":"C_RevCost_UKATS!AV413","v":0},{"$f":"C_RevCost_UKATS!AW413","v":0},{"$f":"C_RevCost_UKATS!AX413","v":0},{"$f":"C_RevCost_UKATS!AY413","v":0},{"$f":"C_RevCost_UKATS!AZ413","v":0},{"$f":"C_RevCost_UKATS!BA413","v":0},{"$f":"C_RevCost_UKATS!BB413","v":0},{"$f":"C_RevCost_UKATS!BC413","v":0},{"$f":"C_RevCost_UKATS!BD413","v":0},{"$f":"C_RevCost_UKATS!BE413","v":0},{"$f":"C_RevCost_UKATS!BF413","v":0},{"$f":"C_RevCost_UKATS!BG413","v":0},{"$f":"C_RevCost_UKATS!BH413","v":0},{"$f":"C_RevCost_UKATS!BI413","v":0},{"$f":"C_RevCost_UKATS!BJ413","v":0}]
[null,null,null,null,{"$f":"E53","v":"Indexation recognised on Recovery"},null,{"$f":"G53","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,-250.14561030259233,-897.94760979327543,-632.83661152897423,-4686.7982009531233,0,1185.01918023338,204.54838329661737,1580.4822594585671,3429.4661096161922,4740.8890256312352,2897.1762324865053,2978.3556421023131,3061.8097136705674,3147.602183636538,3235.7985743523836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF($F$55 = \"Yes\", E57, E56)","v":"Indexation of opening balance RP3 TRS"},null,{"$f":"IF($F$55 = \"Yes\", G57, G56)","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,259194.82625133987,null,0,0,0,0,0,0,28910.154934290222,93052.741967046939,42346.880358007889,9510.5980677083735,7858.0791169455179,16216.712427718228,17413.61848435572,14091.047428036403,11588.704929946021,8935.0669263069394,6123.6194273411356,3147.602183636538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,3,{"$f":"'C_Determined Costs_UKATS'!E110","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G110","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H110","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J110","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y110","v":847883.14283597702},null,{"$f":"'C_Determined Costs_UKATS'!AA110","v":73570.637552309199},{"$f":"'C_Determined Costs_UKATS'!AB110","v":72953.076027119896},{"$f":"'C_Determined Costs_UKATS'!AC110","v":74198.635907297095},{"$f":"'C_Determined Costs_UKATS'!AD110","v":69243.331663503093},{"$f":"'C_Determined Costs_UKATS'!AE110","v":65858.576392172996},{"$f":"'C_Determined Costs_UKATS'!AF110","v":65992.819825981598},{"$f":"'C_Determined Costs_UKATS'!AG110","v":47263.361928078797},{"$f":"'C_Determined Costs_UKATS'!AH110","v":50134.697922240273},{"$f":"'C_Determined Costs_UKATS'!AI110","v":85187.077758774612},{"$f":"'C_Determined Costs_UKATS'!AJ110","v":78416.234791685216},{"$f":"'C_Determined Costs_UKATS'!AK110","v":56479.372722506574},{"$f":"'C_Determined Costs_UKATS'!AL110","v":53728.470719394085},{"$f":"'C_Determined Costs_UKATS'!AM110","v":54856.849624913673},{"$f":"'C_Determined Costs_UKATS'!AN110","v":0},{"$f":"'C_Determined Costs_UKATS'!AO110","v":0},{"$f":"'C_Determined Costs_UKATS'!AP110","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ110","v":0},{"$f":"'C_Determined Costs_UKATS'!AR110","v":0},{"$f":"'C_Determined Costs_UKATS'!AS110","v":0},{"$f":"'C_Determined Costs_UKATS'!AT110","v":0},{"$f":"'C_Determined Costs_UKATS'!AU110","v":0},{"$f":"'C_Determined Costs_UKATS'!AV110","v":0},{"$f":"'C_Determined Costs_UKATS'!AW110","v":0},{"$f":"'C_Determined Costs_UKATS'!AX110","v":0},{"$f":"'C_Determined Costs_UKATS'!AY110","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ110","v":0},{"$f":"'C_Determined Costs_UKATS'!BA110","v":0},{"$f":"'C_Determined Costs_UKATS'!BB110","v":0},{"$f":"'C_Determined Costs_UKATS'!BC110","v":0},{"$f":"'C_Determined Costs_UKATS'!BD110","v":0},{"$f":"'C_Determined Costs_UKATS'!BE110","v":0},{"$f":"'C_Determined Costs_UKATS'!BF110","v":0},{"$f":"'C_Determined Costs_UKATS'!BG110","v":0},{"$f":"'C_Determined Costs_UKATS'!BH110","v":0},{"$f":"'C_Determined Costs_UKATS'!BI110","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ110","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E111","v":"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS"},{"$f":"'C_Determined Costs_UKATS'!F111","v":"Pensions - Defined benefit - Deficit Repair - CAA Run - UKATS POS"},{"$f":"'C_Determined Costs_UKATS'!G111","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H111","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J111","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y111","v":85797.891739030252},null,{"$f":"'C_Determined Costs_UKATS'!AA111","v":0},{"$f":"'C_Determined Costs_UKATS'!AB111","v":0},{"$f":"'C_Determined Costs_UKATS'!AC111","v":0},{"$f":"'C_Determined Costs_UKATS'!AD111","v":0},{"$f":"'C_Determined Costs_UKATS'!AE111","v":0},{"$f":"'C_Determined Costs_UKATS'!AF111","v":0},{"$f":"'C_Determined Costs_UKATS'!AG111","v":19211.743652967325},{"$f":"'C_Determined Costs_UKATS'!AH111","v":20919.859699003406},{"$f":"'C_Determined Costs_UKATS'!AI111","v":22643.169526844904},{"$f":"'C_Determined Costs_UKATS'!AJ111","v":23023.118860214625},{"$f":"'C_Determined Costs_UKATS'!AK111","v":0},{"$f":"'C_Determined Costs_UKATS'!AL111","v":0},{"$f":"'C_Determined Costs_UKATS'!AM111","v":0},{"$f":"'C_Determined Costs_UKATS'!AN111","v":0},{"$f":"'C_Determined Costs_UKATS'!AO111","v":0},{"$f":"'C_Determined Costs_UKATS'!AP111","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ111","v":0},{"$f":"'C_Determined Costs_UKATS'!AR111","v":0},{"$f":"'C_Determined Costs_UKATS'!AS111","v":0},{"$f":"'C_Determined Costs_UKATS'!AT111","v":0},{"$f":"'C_Determined Costs_UKATS'!AU111","v":0},{"$f":"'C_Determined Costs_UKATS'!AV111","v":0},{"$f":"'C_Determined Costs_UKATS'!AW111","v":0},{"$f":"'C_Determined Costs_UKATS'!AX111","v":0},{"$f":"'C_Determined Costs_UKATS'!AY111","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ111","v":0},{"$f":"'C_Determined Costs_UKATS'!BA111","v":0},{"$f":"'C_Determined Costs_UKATS'!BB111","v":0},{"$f":"'C_Determined Costs_UKATS'!BC111","v":0},{"$f":"'C_Determined Costs_UKATS'!BD111","v":0},{"$f":"'C_Determined Costs_UKATS'!BE111","v":0},{"$f":"'C_Determined Costs_UKATS'!BF111","v":0},{"$f":"'C_Determined Costs_UKATS'!BG111","v":0},{"$f":"'C_Determined Costs_UKATS'!BH111","v":0},{"$f":"'C_Determined Costs_UKATS'!BI111","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ111","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E112","v":"Pensions - Defined contribution - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G112","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H112","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J112","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y112","v":171541.73479262195},null,{"$f":"'C_Determined Costs_UKATS'!AA112","v":4537.5987194322952},{"$f":"'C_Determined Costs_UKATS'!AB112","v":5211.1051207713372},{"$f":"'C_Determined Costs_UKATS'!AC112","v":6036.7447530622194},{"$f":"'C_Determined Costs_UKATS'!AD112","v":6802.9956626988569},{"$f":"'C_Determined Costs_UKATS'!AE112","v":7592.3741543342694},{"$f":"'C_Determined Costs_UKATS'!AF112","v":11784.545145078317},{"$f":"'C_Determined Costs_UKATS'!AG112","v":11645.829121836972},{"$f":"'C_Determined Costs_UKATS'!AH112","v":12899.56663789873},{"$f":"'C_Determined Costs_UKATS'!AI112","v":18359.871092741105},{"$f":"'C_Determined Costs_UKATS'!AJ112","v":19925.969246263754},{"$f":"'C_Determined Costs_UKATS'!AK112","v":20876.958399008177},{"$f":"'C_Determined Costs_UKATS'!AL112","v":22146.780219774311},{"$f":"'C_Determined Costs_UKATS'!AM112","v":23721.396519721635},{"$f":"'C_Determined Costs_UKATS'!AN112","v":0},{"$f":"'C_Determined Costs_UKATS'!AO112","v":0},{"$f":"'C_Determined Costs_UKATS'!AP112","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ112","v":0},{"$f":"'C_Determined Costs_UKATS'!AR112","v":0},{"$f":"'C_Determined Costs_UKATS'!AS112","v":0},{"$f":"'C_Determined Costs_UKATS'!AT112","v":0},{"$f":"'C_Determined Costs_UKATS'!AU112","v":0},{"$f":"'C_Determined Costs_UKATS'!AV112","v":0},{"$f":"'C_Determined Costs_UKATS'!AW112","v":0},{"$f":"'C_Determined Costs_UKATS'!AX112","v":0},{"$f":"'C_Determined Costs_UKATS'!AY112","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ112","v":0},{"$f":"'C_Determined Costs_UKATS'!BA112","v":0},{"$f":"'C_Determined Costs_UKATS'!BB112","v":0},{"$f":"'C_Determined Costs_UKATS'!BC112","v":0},{"$f":"'C_Determined Costs_UKATS'!BD112","v":0},{"$f":"'C_Determined Costs_UKATS'!BE112","v":0},{"$f":"'C_Determined Costs_UKATS'!BF112","v":0},{"$f":"'C_Determined Costs_UKATS'!BG112","v":0},{"$f":"'C_Determined Costs_UKATS'!BH112","v":0},{"$f":"'C_Determined Costs_UKATS'!BI112","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ112","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E113","v":"Pensions - Opt outs - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G113","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H113","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J113","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y113","v":98306.957597968023},null,{"$f":"'C_Determined Costs_UKATS'!AA113","v":0},{"$f":"'C_Determined Costs_UKATS'!AB113","v":0},{"$f":"'C_Determined Costs_UKATS'!AC113","v":0},{"$f":"'C_Determined Costs_UKATS'!AD113","v":0},{"$f":"'C_Determined Costs_UKATS'!AE113","v":0},{"$f":"'C_Determined Costs_UKATS'!AF113","v":15622.442615719234},{"$f":"'C_Determined Costs_UKATS'!AG113","v":12899.315125358502},{"$f":"'C_Determined Costs_UKATS'!AH113","v":12935.507414190435},{"$f":"'C_Determined Costs_UKATS'!AI113","v":12672.258581245516},{"$f":"'C_Determined Costs_UKATS'!AJ113","v":12147.60772815505},{"$f":"'C_Determined Costs_UKATS'!AK113","v":11417.926005080557},{"$f":"'C_Determined Costs_UKATS'!AL113","v":10664.098648741181},{"$f":"'C_Determined Costs_UKATS'!AM113","v":9947.8014794775445},{"$f":"'C_Determined Costs_UKATS'!AN113","v":0},{"$f":"'C_Determined Costs_UKATS'!AO113","v":0},{"$f":"'C_Determined Costs_UKATS'!AP113","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ113","v":0},{"$f":"'C_Determined Costs_UKATS'!AR113","v":0},{"$f":"'C_Determined Costs_UKATS'!AS113","v":0},{"$f":"'C_Determined Costs_UKATS'!AT113","v":0},{"$f":"'C_Determined Costs_UKATS'!AU113","v":0},{"$f":"'C_Determined Costs_UKATS'!AV113","v":0},{"$f":"'C_Determined Costs_UKATS'!AW113","v":0},{"$f":"'C_Determined Costs_UKATS'!AX113","v":0},{"$f":"'C_Determined Costs_UKATS'!AY113","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ113","v":0},{"$f":"'C_Determined Costs_UKATS'!BA113","v":0},{"$f":"'C_Determined Costs_UKATS'!BB113","v":0},{"$f":"'C_Determined Costs_UKATS'!BC113","v":0},{"$f":"'C_Determined Costs_UKATS'!BD113","v":0},{"$f":"'C_Determined Costs_UKATS'!BE113","v":0},{"$f":"'C_Determined Costs_UKATS'!BF113","v":0},{"$f":"'C_Determined Costs_UKATS'!BG113","v":0},{"$f":"'C_Determined Costs_UKATS'!BH113","v":0},{"$f":"'C_Determined Costs_UKATS'!BI113","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ113","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E114","v":"Pensions - Other pension costs - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G114","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H114","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J114","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y114","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA114","v":0},{"$f":"'C_Determined Costs_UKATS'!AB114","v":0},{"$f":"'C_Determined Costs_UKATS'!AC114","v":0},{"$f":"'C_Determined Costs_UKATS'!AD114","v":0},{"$f":"'C_Determined Costs_UKATS'!AE114","v":0},{"$f":"'C_Determined Costs_UKATS'!AF114","v":0},{"$f":"'C_Determined Costs_UKATS'!AG114","v":0},{"$f":"'C_Determined Costs_UKATS'!AH114","v":0},{"$f":"'C_Determined Costs_UKATS'!AI114","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ114","v":0},{"$f":"'C_Determined Costs_UKATS'!AK114","v":0},{"$f":"'C_Determined Costs_UKATS'!AL114","v":0},{"$f":"'C_Determined Costs_UKATS'!AM114","v":0},{"$f":"'C_Determined Costs_UKATS'!AN114","v":0},{"$f":"'C_Determined Costs_UKATS'!AO114","v":0},{"$f":"'C_Determined Costs_UKATS'!AP114","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ114","v":0},{"$f":"'C_Determined Costs_UKATS'!AR114","v":0},{"$f":"'C_Determined Costs_UKATS'!AS114","v":0},{"$f":"'C_Determined Costs_UKATS'!AT114","v":0},{"$f":"'C_Determined Costs_UKATS'!AU114","v":0},{"$f":"'C_Determined Costs_UKATS'!AV114","v":0},{"$f":"'C_Determined Costs_UKATS'!AW114","v":0},{"$f":"'C_Determined Costs_UKATS'!AX114","v":0},{"$f":"'C_Determined Costs_UKATS'!AY114","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ114","v":0},{"$f":"'C_Determined Costs_UKATS'!BA114","v":0},{"$f":"'C_Determined Costs_UKATS'!BB114","v":0},{"$f":"'C_Determined Costs_UKATS'!BC114","v":0},{"$f":"'C_Determined Costs_UKATS'!BD114","v":0},{"$f":"'C_Determined Costs_UKATS'!BE114","v":0},{"$f":"'C_Determined Costs_UKATS'!BF114","v":0},{"$f":"'C_Determined Costs_UKATS'!BG114","v":0},{"$f":"'C_Determined Costs_UKATS'!BH114","v":0},{"$f":"'C_Determined Costs_UKATS'!BI114","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ114","v":0}]
[null,null,null,null,"Determined Cost - Total Pension Expense",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA65:BJ65)","v":1203529.7269655974},null,{"$f":"SUM(AA60:AA64)","v":78108.236271741494},{"$f":"SUM(AB60:AB64)","v":78164.181147891228},80235.380660359311,76046.32732620195,73450.950546507258,93399.807586779149,91020.249828241591,96889.631673332842,138862.37695960613,133512.93062631864,88774.257126595316,86539.349587909586,88526.047624112864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"O_FinStats!E46","v":"Pensions - Defined benefit - Ongoing Contributions - UKATS"},{"$f":"O_FinStats!F46","v":0},{"$f":"O_FinStats!G46","v":"£'000 "},{"$f":"O_FinStats!H46","v":"Nominal"},{"$f":"O_FinStats!I46","v":"P&L"},{"$f":"O_FinStats!J46","v":0},null,{"$f":"O_FinStats!L46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y46","v":-426066.0654675932},null,{"$f":"O_FinStats!AA46","v":0},{"$f":"O_FinStats!AB46","v":0},{"$f":"O_FinStats!AC46","v":0},{"$f":"O_FinStats!AD46","v":0},{"$f":"O_FinStats!AE46","v":0},{"$f":"O_FinStats!AF46","v":0},{"$f":"O_FinStats!AG46","v":-47263.361928078797},{"$f":"O_FinStats!AH46","v":-50134.697922240273},{"$f":"O_FinStats!AI46","v":-85187.077758774612},{"$f":"O_FinStats!AJ46","v":-78416.234791685216},{"$f":"O_FinStats!AK46","v":-56479.372722506574},{"$f":"O_FinStats!AL46","v":-53728.470719394085},{"$f":"O_FinStats!AM46","v":-54856.849624913673},{"$f":"O_FinStats!AN46","v":0},{"$f":"O_FinStats!AO46","v":0},{"$f":"O_FinStats!AP46","v":0},{"$f":"O_FinStats!AQ46","v":0},{"$f":"O_FinStats!AR46","v":0},{"$f":"O_FinStats!AS46","v":0},{"$f":"O_FinStats!AT46","v":0},{"$f":"O_FinStats!AU46","v":0},{"$f":"O_FinStats!AV46","v":0},{"$f":"O_FinStats!AW46","v":0},{"$f":"O_FinStats!AX46","v":0},{"$f":"O_FinStats!AY46","v":0},{"$f":"O_FinStats!AZ46","v":0},{"$f":"O_FinStats!BA46","v":0},{"$f":"O_FinStats!BB46","v":0},{"$f":"O_FinStats!BC46","v":0},{"$f":"O_FinStats!BD46","v":0},{"$f":"O_FinStats!BE46","v":0},{"$f":"O_FinStats!BF46","v":0},{"$f":"O_FinStats!BG46","v":0},{"$f":"O_FinStats!BH46","v":0},{"$f":"O_FinStats!BI46","v":0},{"$f":"O_FinStats!BJ46","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E47","v":"Pensions - Defined benefit - Deficit Repair - UKATS"},{"$f":"O_FinStats!F47","v":0},{"$f":"O_FinStats!G47","v":"£'000 "},{"$f":"O_FinStats!H47","v":"Nominal"},{"$f":"O_FinStats!I47","v":"P&L"},{"$f":"O_FinStats!J47","v":0},null,{"$f":"O_FinStats!L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y47","v":-326623.56126087037},null,{"$f":"O_FinStats!AA47","v":-62102.47582314285},{"$f":"O_FinStats!AB47","v":-67177.619586898159},{"$f":"O_FinStats!AC47","v":-59647.540644363631},{"$f":"O_FinStats!AD47","v":-46199.461200981663},{"$f":"O_FinStats!AE47","v":-46453.615111309766},{"$f":"O_FinStats!AF47","v":-45042.848894174283},{"$f":"O_FinStats!AG47","v":0},{"$f":"O_FinStats!AH47","v":0},{"$f":"O_FinStats!AI47","v":0},{"$f":"O_FinStats!AJ47","v":0},{"$f":"O_FinStats!AK47","v":0},{"$f":"O_FinStats!AL47","v":0},{"$f":"O_FinStats!AM47","v":0},{"$f":"O_FinStats!AN47","v":0},{"$f":"O_FinStats!AO47","v":0},{"$f":"O_FinStats!AP47","v":0},{"$f":"O_FinStats!AQ47","v":0},{"$f":"O_FinStats!AR47","v":0},{"$f":"O_FinStats!AS47","v":0},{"$f":"O_FinStats!AT47","v":0},{"$f":"O_FinStats!AU47","v":0},{"$f":"O_FinStats!AV47","v":0},{"$f":"O_FinStats!AW47","v":0},{"$f":"O_FinStats!AX47","v":0},{"$f":"O_FinStats!AY47","v":0},{"$f":"O_FinStats!AZ47","v":0},{"$f":"O_FinStats!BA47","v":0},{"$f":"O_FinStats!BB47","v":0},{"$f":"O_FinStats!BC47","v":0},{"$f":"O_FinStats!BD47","v":0},{"$f":"O_FinStats!BE47","v":0},{"$f":"O_FinStats!BF47","v":0},{"$f":"O_FinStats!BG47","v":0},{"$f":"O_FinStats!BH47","v":0},{"$f":"O_FinStats!BI47","v":0},{"$f":"O_FinStats!BJ47","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E48","v":"Pensions - Defined contribution - Outturn - UKATS"},{"$f":"O_FinStats!F48","v":0},{"$f":"O_FinStats!G48","v":"£'000 "},{"$f":"O_FinStats!H48","v":"Nominal"},{"$f":"O_FinStats!I48","v":"P&L"},{"$f":"O_FinStats!J48","v":0},null,{"$f":"O_FinStats!L48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y48","v":-177854.79879719621},null,{"$f":"O_FinStats!AA48","v":-8012.3226868571246},{"$f":"O_FinStats!AB48","v":-6095.1709069096341},{"$f":"O_FinStats!AC48","v":-5420.5291200720421},{"$f":"O_FinStats!AD48","v":-7278.0229155570851},{"$f":"O_FinStats!AE48","v":-9944.6931627566573},{"$f":"O_FinStats!AF48","v":-11527.688767798989},{"$f":"O_FinStats!AG48","v":-11645.829121836972},{"$f":"O_FinStats!AH48","v":-12899.56663789873},{"$f":"O_FinStats!AI48","v":-18359.871092741105},{"$f":"O_FinStats!AJ48","v":-19925.969246263754},{"$f":"O_FinStats!AK48","v":-20876.958399008177},{"$f":"O_FinStats!AL48","v":-22146.780219774311},{"$f":"O_FinStats!AM48","v":-23721.396519721635},{"$f":"O_FinStats!AN48","v":0},{"$f":"O_FinStats!AO48","v":0},{"$f":"O_FinStats!AP48","v":0},{"$f":"O_FinStats!AQ48","v":0},{"$f":"O_FinStats!AR48","v":0},{"$f":"O_FinStats!AS48","v":0},{"$f":"O_FinStats!AT48","v":0},{"$f":"O_FinStats!AU48","v":0},{"$f":"O_FinStats!AV48","v":0},{"$f":"O_FinStats!AW48","v":0},{"$f":"O_FinStats!AX48","v":0},{"$f":"O_FinStats!AY48","v":0},{"$f":"O_FinStats!AZ48","v":0},{"$f":"O_FinStats!BA48","v":0},{"$f":"O_FinStats!BB48","v":0},{"$f":"O_FinStats!BC48","v":0},{"$f":"O_FinStats!BD48","v":0},{"$f":"O_FinStats!BE48","v":0},{"$f":"O_FinStats!BF48","v":0},{"$f":"O_FinStats!BG48","v":0},{"$f":"O_FinStats!BH48","v":0},{"$f":"O_FinStats!BI48","v":0},{"$f":"O_FinStats!BJ48","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E49","v":"Pensions - Opt outs - Outturn - UKATS"},{"$f":"O_FinStats!F49","v":0},{"$f":"O_FinStats!G49","v":"£'000 "},{"$f":"O_FinStats!H49","v":"Nominal"},{"$f":"O_FinStats!I49","v":"P&L"},{"$f":"O_FinStats!J49","v":0},null,{"$f":"O_FinStats!L49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y49","v":-134398.73971409039},null,{"$f":"O_FinStats!AA49","v":0},{"$f":"O_FinStats!AB49","v":0},{"$f":"O_FinStats!AC49","v":-9596.7418724999989},{"$f":"O_FinStats!AD49","v":-14420.262664559177},{"$f":"O_FinStats!AE49","v":-14555.895401042024},{"$f":"O_FinStats!AF49","v":-13141.324793740388},{"$f":"O_FinStats!AG49","v":-12899.315125358502},{"$f":"O_FinStats!AH49","v":-12935.507414190435},{"$f":"O_FinStats!AI49","v":-12672.258581245516},{"$f":"O_FinStats!AJ49","v":-12147.60772815505},{"$f":"O_FinStats!AK49","v":-11417.926005080557},{"$f":"O_FinStats!AL49","v":-10664.098648741181},{"$f":"O_FinStats!AM49","v":-9947.8014794775445},{"$f":"O_FinStats!AN49","v":0},{"$f":"O_FinStats!AO49","v":0},{"$f":"O_FinStats!AP49","v":0},{"$f":"O_FinStats!AQ49","v":0},{"$f":"O_FinStats!AR49","v":0},{"$f":"O_FinStats!AS49","v":0},{"$f":"O_FinStats!AT49","v":0},{"$f":"O_FinStats!AU49","v":0},{"$f":"O_FinStats!AV49","v":0},{"$f":"O_FinStats!AW49","v":0},{"$f":"O_FinStats!AX49","v":0},{"$f":"O_FinStats!AY49","v":0},{"$f":"O_FinStats!AZ49","v":0},{"$f":"O_FinStats!BA49","v":0},{"$f":"O_FinStats!BB49","v":0},{"$f":"O_FinStats!BC49","v":0},{"$f":"O_FinStats!BD49","v":0},{"$f":"O_FinStats!BE49","v":0},{"$f":"O_FinStats!BF49","v":0},{"$f":"O_FinStats!BG49","v":0},{"$f":"O_FinStats!BH49","v":0},{"$f":"O_FinStats!BI49","v":0},{"$f":"O_FinStats!BJ49","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E50","v":"Pensions - Other pension costs - Outturn - UKATS"},{"$f":"O_FinStats!F50","v":0},{"$f":"O_FinStats!G50","v":"£'000 "},{"$f":"O_FinStats!H50","v":"Nominal"},{"$f":"O_FinStats!I50","v":"P&L"},{"$f":"O_FinStats!J50","v":0},null,{"$f":"O_FinStats!L50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y50","v":27.901584164229604},null,{"$f":"O_FinStats!AA50","v":0},{"$f":"O_FinStats!AB50","v":0},{"$f":"O_FinStats!AC50","v":0},{"$f":"O_FinStats!AD50","v":0},{"$f":"O_FinStats!AE50","v":11.798311195467258},{"$f":"O_FinStats!AF50","v":16.103272968762347},{"$f":"O_FinStats!AG50","v":0},{"$f":"O_FinStats!AH50","v":0},{"$f":"O_FinStats!AI50","v":0},{"$f":"O_FinStats!AJ50","v":0},{"$f":"O_FinStats!AK50","v":0},{"$f":"O_FinStats!AL50","v":0},{"$f":"O_FinStats!AM50","v":0},{"$f":"O_FinStats!AN50","v":0},{"$f":"O_FinStats!AO50","v":0},{"$f":"O_FinStats!AP50","v":0},{"$f":"O_FinStats!AQ50","v":0},{"$f":"O_FinStats!AR50","v":0},{"$f":"O_FinStats!AS50","v":0},{"$f":"O_FinStats!AT50","v":0},{"$f":"O_FinStats!AU50","v":0},{"$f":"O_FinStats!AV50","v":0},{"$f":"O_FinStats!AW50","v":0},{"$f":"O_FinStats!AX50","v":0},{"$f":"O_FinStats!AY50","v":0},{"$f":"O_FinStats!AZ50","v":0},{"$f":"O_FinStats!BA50","v":0},{"$f":"O_FinStats!BB50","v":0},{"$f":"O_FinStats!BC50","v":0},{"$f":"O_FinStats!BD50","v":0},{"$f":"O_FinStats!BE50","v":0},{"$f":"O_FinStats!BF50","v":0},{"$f":"O_FinStats!BG50","v":0},{"$f":"O_FinStats!BH50","v":0},{"$f":"O_FinStats!BI50","v":0},{"$f":"O_FinStats!BJ50","v":0}]
[null,null,null,null,"P&L - Total Pension Expense",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA72:BJ72)","v":-1064915.2636555859},null,{"$f":"SUM(AA67:AA71)","v":-70114.798509999979},{"$f":"SUM(AB67:AB71)","v":-73272.790493807799},-74664.811636935672,-67897.746781097929,-70942.405363912985,-69695.759182744907,-71808.506175274262,-75969.771974329444,-116219.20743276124,-110489.81176610403,-88774.257126595316,-86539.349587909586,-88526.047624112864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E358","v":"Include variance between Determined Cost/P&L Pensions"},{"$f":"I_Global!F358","v":"No"},{"$f":"I_Global!G358","v":"selection"}]
[null,null,null,null,{"$f":"E65","v":"Determined Cost - Total Pension Expense"},null,{"$f":"G65","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1203529.7269655974,null,78108.236271741494,78164.181147891228,80235.380660359311,76046.32732620195,73450.950546507258,93399.807586779149,91020.249828241591,96889.631673332842,138862.37695960613,133512.93062631864,88774.257126595316,86539.349587909586,88526.047624112864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E72","v":"P&L - Total Pension Expense"},null,{"$f":"G72","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-1064915.2636555859,null,-70114.798509999979,-73272.790493807799,-74664.811636935672,-67897.746781097929,-70942.405363912985,-69695.759182744907,-71808.506175274262,-75969.771974329444,-116219.20743276124,-110489.81176610403,-88774.257126595316,-86539.349587909586,-88526.047624112864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF($F$74 = \"Yes\", \"Including - Variance in DC/P&L Determined Costs\", \"Excluding - Variance in DC/P&L Determined Costs\")","v":"Excluding - Variance in DC/P&L Determined Costs"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA77:BJ77)","v":0},null,{"$f":"IF($F$74 = \"Yes\", SUM(AA75:AA76) * SignSwitch, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,{"$f":"I_Global!E359","v":"Include Movement in Pension Asset"},{"$f":"I_Global!F359","v":"No"},{"$f":"I_Global!G359","v":"selection"}]
[null,null,null,null,{"$f":"O_FinStats!E80","v":"Movement in Pension Asset - I&E Charge"},{"$f":"O_FinStats!F80","v":0},{"$f":"O_FinStats!G80","v":"£'000 "},{"$f":"O_FinStats!H80","v":"Nominal"},{"$f":"O_FinStats!I80","v":0},{"$f":"O_FinStats!J80","v":0},null,{"$f":"O_FinStats!L80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y80","v":0},null,{"$f":"O_FinStats!AA80","v":0},{"$f":"O_FinStats!AB80","v":0},{"$f":"O_FinStats!AC80","v":0},{"$f":"O_FinStats!AD80","v":0},{"$f":"O_FinStats!AE80","v":0},{"$f":"O_FinStats!AF80","v":0},{"$f":"O_FinStats!AG80","v":33250.725709078208},{"$f":"O_FinStats!AH80","v":28829.559485806778},{"$f":"O_FinStats!AI80","v":27927.958266297763},{"$f":"O_FinStats!AJ80","v":27519.754147653348},{"$f":"O_FinStats!AK80","v":26632.841507900703},{"$f":"O_FinStats!AL80","v":25295.534820969468},{"$f":"O_FinStats!AM80","v":24436.751973502774},{"$f":"O_FinStats!AN80","v":23419.705986229834},{"$f":"O_FinStats!AO80","v":22879.57689187468},{"$f":"O_FinStats!AP80","v":22932.843112469865},{"$f":"O_FinStats!AQ80","v":-8995.1631262125993},{"$f":"O_FinStats!AR80","v":-7349.479761505776},{"$f":"O_FinStats!AS80","v":-7340.0239556534034},{"$f":"O_FinStats!AT80","v":-7330.3037284992115},{"$f":"O_FinStats!AU80","v":-7320.3236973502007},{"$f":"O_FinStats!AV80","v":-7310.0884228846335},{"$f":"O_FinStats!AW80","v":-7299.6024097741674},{"$f":"O_FinStats!AX80","v":-7288.8701072899003},{"$f":"O_FinStats!AY80","v":-7277.895909911651},{"$f":"O_FinStats!AZ80","v":-7266.6841579243865},{"$f":"O_FinStats!BA80","v":-7255.2391380102599},{"$f":"O_FinStats!BB80","v":-3880.7641788695269},{"$f":"O_FinStats!BC80","v":-8644.6706873986495},{"$f":"O_FinStats!BD80","v":-7168.8695601849386},{"$f":"O_FinStats!BE80","v":0},{"$f":"O_FinStats!BF80","v":0},{"$f":"O_FinStats!BG80","v":0},{"$f":"O_FinStats!BH80","v":0},{"$f":"O_FinStats!BI80","v":0},{"$f":"O_FinStats!BJ80","v":0}]
[null,null,null,null,{"$f":"IF($F$79 = \"Yes\", \"Including - \" & $E$80, \"Excluding - \" & $E$80)","v":"Excluding - Movement in Pension Asset - I&E Charge"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$79 = \"Yes\", AA80, 0)","v":0},{"$f":"IF($F$79 = \"Yes\", AB80, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,5,{"$f":"I_Global!E360","v":"Include Provisions"},{"$f":"I_Global!F360","v":"No"},{"$f":"I_Global!G360","v":"selection"}]
[null,null,null,null,{"$f":"O_FinStats!E78","v":"(Increase)/Decrease in UKATS Provision"},{"$f":"O_FinStats!F78","v":0},{"$f":"O_FinStats!G78","v":"£'000 "},{"$f":"O_FinStats!H78","v":"Nominal"},{"$f":"O_FinStats!I78","v":"PL"},{"$f":"O_FinStats!J78","v":0},null,{"$f":"O_FinStats!L78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y78","v":0},null,{"$f":"O_FinStats!AA78","v":0},{"$f":"O_FinStats!AB78","v":0},{"$f":"O_FinStats!AC78","v":0},{"$f":"O_FinStats!AD78","v":0},{"$f":"O_FinStats!AE78","v":0},{"$f":"O_FinStats!AF78","v":0},{"$f":"O_FinStats!AG78","v":0},{"$f":"O_FinStats!AH78","v":0},{"$f":"O_FinStats!AI78","v":0},{"$f":"O_FinStats!AJ78","v":0},{"$f":"O_FinStats!AK78","v":0},{"$f":"O_FinStats!AL78","v":0},{"$f":"O_FinStats!AM78","v":0},{"$f":"O_FinStats!AN78","v":0},{"$f":"O_FinStats!AO78","v":0},{"$f":"O_FinStats!AP78","v":0},{"$f":"O_FinStats!AQ78","v":0},{"$f":"O_FinStats!AR78","v":0},{"$f":"O_FinStats!AS78","v":0},{"$f":"O_FinStats!AT78","v":0},{"$f":"O_FinStats!AU78","v":0},{"$f":"O_FinStats!AV78","v":0},{"$f":"O_FinStats!AW78","v":0},{"$f":"O_FinStats!AX78","v":0},{"$f":"O_FinStats!AY78","v":0},{"$f":"O_FinStats!AZ78","v":0},{"$f":"O_FinStats!BA78","v":0},{"$f":"O_FinStats!BB78","v":0},{"$f":"O_FinStats!BC78","v":0},{"$f":"O_FinStats!BD78","v":0},{"$f":"O_FinStats!BE78","v":0},{"$f":"O_FinStats!BF78","v":0},{"$f":"O_FinStats!BG78","v":0},{"$f":"O_FinStats!BH78","v":0},{"$f":"O_FinStats!BI78","v":0},{"$f":"O_FinStats!BJ78","v":0}]
[null,null,null,null,{"$f":"IF($F$83 = \"Yes\", \"Including - \" & $E$84, \"Excluding - \" & $E$84)","v":"Excluding - (Increase)/Decrease in UKATS Provision"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$83 = \"Yes\", AA84, 0)","v":0},{"$f":"IF($F$83 = \"Yes\", AB84, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["New Capital Expenditure additions - For Capital Allowances"]
[]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E97","v":"Category 1 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F97","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G97","v":"£'000 "},{"$f":"C_Capex_Oceanic!H97","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J97","v":0},null,{"$f":"C_Capex_Oceanic!L97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y97","v":0},null,{"$f":"C_Capex_Oceanic!AA97","v":0},{"$f":"C_Capex_Oceanic!AB97","v":0},{"$f":"C_Capex_Oceanic!AC97","v":0},{"$f":"C_Capex_Oceanic!AD97","v":0},{"$f":"C_Capex_Oceanic!AE97","v":0},{"$f":"C_Capex_Oceanic!AF97","v":0},{"$f":"C_Capex_Oceanic!AG97","v":1025.8822189174493},{"$f":"C_Capex_Oceanic!AH97","v":3356.6890490148471},{"$f":"C_Capex_Oceanic!AI97","v":4474.9025200357491},{"$f":"C_Capex_Oceanic!AJ97","v":4545.7584374086391},{"$f":"C_Capex_Oceanic!AK97","v":5766.5009573532479},{"$f":"C_Capex_Oceanic!AL97","v":5719.9997850785976},{"$f":"C_Capex_Oceanic!AM97","v":5655.4316116603013},{"$f":"C_Capex_Oceanic!AN97","v":0},{"$f":"C_Capex_Oceanic!AO97","v":0},{"$f":"C_Capex_Oceanic!AP97","v":0},{"$f":"C_Capex_Oceanic!AQ97","v":0},{"$f":"C_Capex_Oceanic!AR97","v":0},{"$f":"C_Capex_Oceanic!AS97","v":0},{"$f":"C_Capex_Oceanic!AT97","v":0},{"$f":"C_Capex_Oceanic!AU97","v":0},{"$f":"C_Capex_Oceanic!AV97","v":0},{"$f":"C_Capex_Oceanic!AW97","v":0},{"$f":"C_Capex_Oceanic!AX97","v":0},{"$f":"C_Capex_Oceanic!AY97","v":0},{"$f":"C_Capex_Oceanic!AZ97","v":0},{"$f":"C_Capex_Oceanic!BA97","v":0},{"$f":"C_Capex_Oceanic!BB97","v":0},{"$f":"C_Capex_Oceanic!BC97","v":0},{"$f":"C_Capex_Oceanic!BD97","v":0},{"$f":"C_Capex_Oceanic!BE97","v":0},{"$f":"C_Capex_Oceanic!BF97","v":0},{"$f":"C_Capex_Oceanic!BG97","v":0},{"$f":"C_Capex_Oceanic!BH97","v":0},{"$f":"C_Capex_Oceanic!BI97","v":0},{"$f":"C_Capex_Oceanic!BJ97","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E98","v":"Category 2 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F98","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G98","v":"£'000 "},{"$f":"C_Capex_Oceanic!H98","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J98","v":0},null,{"$f":"C_Capex_Oceanic!L98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y98","v":0},null,{"$f":"C_Capex_Oceanic!AA98","v":0},{"$f":"C_Capex_Oceanic!AB98","v":0},{"$f":"C_Capex_Oceanic!AC98","v":0},{"$f":"C_Capex_Oceanic!AD98","v":0},{"$f":"C_Capex_Oceanic!AE98","v":0},{"$f":"C_Capex_Oceanic!AF98","v":0},{"$f":"C_Capex_Oceanic!AG98","v":0},{"$f":"C_Capex_Oceanic!AH98","v":0},{"$f":"C_Capex_Oceanic!AI98","v":0},{"$f":"C_Capex_Oceanic!AJ98","v":0},{"$f":"C_Capex_Oceanic!AK98","v":0},{"$f":"C_Capex_Oceanic!AL98","v":0},{"$f":"C_Capex_Oceanic!AM98","v":0},{"$f":"C_Capex_Oceanic!AN98","v":0},{"$f":"C_Capex_Oceanic!AO98","v":0},{"$f":"C_Capex_Oceanic!AP98","v":0},{"$f":"C_Capex_Oceanic!AQ98","v":0},{"$f":"C_Capex_Oceanic!AR98","v":0},{"$f":"C_Capex_Oceanic!AS98","v":0},{"$f":"C_Capex_Oceanic!AT98","v":0},{"$f":"C_Capex_Oceanic!AU98","v":0},{"$f":"C_Capex_Oceanic!AV98","v":0},{"$f":"C_Capex_Oceanic!AW98","v":0},{"$f":"C_Capex_Oceanic!AX98","v":0},{"$f":"C_Capex_Oceanic!AY98","v":0},{"$f":"C_Capex_Oceanic!AZ98","v":0},{"$f":"C_Capex_Oceanic!BA98","v":0},{"$f":"C_Capex_Oceanic!BB98","v":0},{"$f":"C_Capex_Oceanic!BC98","v":0},{"$f":"C_Capex_Oceanic!BD98","v":0},{"$f":"C_Capex_Oceanic!BE98","v":0},{"$f":"C_Capex_Oceanic!BF98","v":0},{"$f":"C_Capex_Oceanic!BG98","v":0},{"$f":"C_Capex_Oceanic!BH98","v":0},{"$f":"C_Capex_Oceanic!BI98","v":0},{"$f":"C_Capex_Oceanic!BJ98","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E99","v":"Category 3 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F99","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G99","v":"£'000 "},{"$f":"C_Capex_Oceanic!H99","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J99","v":0},null,{"$f":"C_Capex_Oceanic!L99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y99","v":0},null,{"$f":"C_Capex_Oceanic!AA99","v":0},{"$f":"C_Capex_Oceanic!AB99","v":0},{"$f":"C_Capex_Oceanic!AC99","v":0},{"$f":"C_Capex_Oceanic!AD99","v":0},{"$f":"C_Capex_Oceanic!AE99","v":0},{"$f":"C_Capex_Oceanic!AF99","v":0},{"$f":"C_Capex_Oceanic!AG99","v":0},{"$f":"C_Capex_Oceanic!AH99","v":0},{"$f":"C_Capex_Oceanic!AI99","v":0},{"$f":"C_Capex_Oceanic!AJ99","v":0},{"$f":"C_Capex_Oceanic!AK99","v":0},{"$f":"C_Capex_Oceanic!AL99","v":0},{"$f":"C_Capex_Oceanic!AM99","v":0},{"$f":"C_Capex_Oceanic!AN99","v":0},{"$f":"C_Capex_Oceanic!AO99","v":0},{"$f":"C_Capex_Oceanic!AP99","v":0},{"$f":"C_Capex_Oceanic!AQ99","v":0},{"$f":"C_Capex_Oceanic!AR99","v":0},{"$f":"C_Capex_Oceanic!AS99","v":0},{"$f":"C_Capex_Oceanic!AT99","v":0},{"$f":"C_Capex_Oceanic!AU99","v":0},{"$f":"C_Capex_Oceanic!AV99","v":0},{"$f":"C_Capex_Oceanic!AW99","v":0},{"$f":"C_Capex_Oceanic!AX99","v":0},{"$f":"C_Capex_Oceanic!AY99","v":0},{"$f":"C_Capex_Oceanic!AZ99","v":0},{"$f":"C_Capex_Oceanic!BA99","v":0},{"$f":"C_Capex_Oceanic!BB99","v":0},{"$f":"C_Capex_Oceanic!BC99","v":0},{"$f":"C_Capex_Oceanic!BD99","v":0},{"$f":"C_Capex_Oceanic!BE99","v":0},{"$f":"C_Capex_Oceanic!BF99","v":0},{"$f":"C_Capex_Oceanic!BG99","v":0},{"$f":"C_Capex_Oceanic!BH99","v":0},{"$f":"C_Capex_Oceanic!BI99","v":0},{"$f":"C_Capex_Oceanic!BJ99","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E100","v":"Category 4 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F100","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G100","v":"£'000 "},{"$f":"C_Capex_Oceanic!H100","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J100","v":0},null,{"$f":"C_Capex_Oceanic!L100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y100","v":0},null,{"$f":"C_Capex_Oceanic!AA100","v":0},{"$f":"C_Capex_Oceanic!AB100","v":0},{"$f":"C_Capex_Oceanic!AC100","v":0},{"$f":"C_Capex_Oceanic!AD100","v":0},{"$f":"C_Capex_Oceanic!AE100","v":0},{"$f":"C_Capex_Oceanic!AF100","v":0},{"$f":"C_Capex_Oceanic!AG100","v":0},{"$f":"C_Capex_Oceanic!AH100","v":0},{"$f":"C_Capex_Oceanic!AI100","v":0},{"$f":"C_Capex_Oceanic!AJ100","v":0},{"$f":"C_Capex_Oceanic!AK100","v":0},{"$f":"C_Capex_Oceanic!AL100","v":0},{"$f":"C_Capex_Oceanic!AM100","v":0},{"$f":"C_Capex_Oceanic!AN100","v":0},{"$f":"C_Capex_Oceanic!AO100","v":0},{"$f":"C_Capex_Oceanic!AP100","v":0},{"$f":"C_Capex_Oceanic!AQ100","v":0},{"$f":"C_Capex_Oceanic!AR100","v":0},{"$f":"C_Capex_Oceanic!AS100","v":0},{"$f":"C_Capex_Oceanic!AT100","v":0},{"$f":"C_Capex_Oceanic!AU100","v":0},{"$f":"C_Capex_Oceanic!AV100","v":0},{"$f":"C_Capex_Oceanic!AW100","v":0},{"$f":"C_Capex_Oceanic!AX100","v":0},{"$f":"C_Capex_Oceanic!AY100","v":0},{"$f":"C_Capex_Oceanic!AZ100","v":0},{"$f":"C_Capex_Oceanic!BA100","v":0},{"$f":"C_Capex_Oceanic!BB100","v":0},{"$f":"C_Capex_Oceanic!BC100","v":0},{"$f":"C_Capex_Oceanic!BD100","v":0},{"$f":"C_Capex_Oceanic!BE100","v":0},{"$f":"C_Capex_Oceanic!BF100","v":0},{"$f":"C_Capex_Oceanic!BG100","v":0},{"$f":"C_Capex_Oceanic!BH100","v":0},{"$f":"C_Capex_Oceanic!BI100","v":0},{"$f":"C_Capex_Oceanic!BJ100","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E101","v":"Category 5 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F101","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G101","v":"£'000 "},{"$f":"C_Capex_Oceanic!H101","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J101","v":0},null,{"$f":"C_Capex_Oceanic!L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y101","v":0},null,{"$f":"C_Capex_Oceanic!AA101","v":0},{"$f":"C_Capex_Oceanic!AB101","v":0},{"$f":"C_Capex_Oceanic!AC101","v":0},{"$f":"C_Capex_Oceanic!AD101","v":0},{"$f":"C_Capex_Oceanic!AE101","v":0},{"$f":"C_Capex_Oceanic!AF101","v":0},{"$f":"C_Capex_Oceanic!AG101","v":0},{"$f":"C_Capex_Oceanic!AH101","v":0},{"$f":"C_Capex_Oceanic!AI101","v":0},{"$f":"C_Capex_Oceanic!AJ101","v":0},{"$f":"C_Capex_Oceanic!AK101","v":0},{"$f":"C_Capex_Oceanic!AL101","v":0},{"$f":"C_Capex_Oceanic!AM101","v":0},{"$f":"C_Capex_Oceanic!AN101","v":0},{"$f":"C_Capex_Oceanic!AO101","v":0},{"$f":"C_Capex_Oceanic!AP101","v":0},{"$f":"C_Capex_Oceanic!AQ101","v":0},{"$f":"C_Capex_Oceanic!AR101","v":0},{"$f":"C_Capex_Oceanic!AS101","v":0},{"$f":"C_Capex_Oceanic!AT101","v":0},{"$f":"C_Capex_Oceanic!AU101","v":0},{"$f":"C_Capex_Oceanic!AV101","v":0},{"$f":"C_Capex_Oceanic!AW101","v":0},{"$f":"C_Capex_Oceanic!AX101","v":0},{"$f":"C_Capex_Oceanic!AY101","v":0},{"$f":"C_Capex_Oceanic!AZ101","v":0},{"$f":"C_Capex_Oceanic!BA101","v":0},{"$f":"C_Capex_Oceanic!BB101","v":0},{"$f":"C_Capex_Oceanic!BC101","v":0},{"$f":"C_Capex_Oceanic!BD101","v":0},{"$f":"C_Capex_Oceanic!BE101","v":0},{"$f":"C_Capex_Oceanic!BF101","v":0},{"$f":"C_Capex_Oceanic!BG101","v":0},{"$f":"C_Capex_Oceanic!BH101","v":0},{"$f":"C_Capex_Oceanic!BI101","v":0},{"$f":"C_Capex_Oceanic!BJ101","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E102","v":"Category 6 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F102","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G102","v":"£'000 "},{"$f":"C_Capex_Oceanic!H102","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J102","v":0},null,{"$f":"C_Capex_Oceanic!L102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y102","v":0},null,{"$f":"C_Capex_Oceanic!AA102","v":0},{"$f":"C_Capex_Oceanic!AB102","v":0},{"$f":"C_Capex_Oceanic!AC102","v":0},{"$f":"C_Capex_Oceanic!AD102","v":0},{"$f":"C_Capex_Oceanic!AE102","v":0},{"$f":"C_Capex_Oceanic!AF102","v":0},{"$f":"C_Capex_Oceanic!AG102","v":0},{"$f":"C_Capex_Oceanic!AH102","v":0},{"$f":"C_Capex_Oceanic!AI102","v":0},{"$f":"C_Capex_Oceanic!AJ102","v":0},{"$f":"C_Capex_Oceanic!AK102","v":0},{"$f":"C_Capex_Oceanic!AL102","v":0},{"$f":"C_Capex_Oceanic!AM102","v":0},{"$f":"C_Capex_Oceanic!AN102","v":0},{"$f":"C_Capex_Oceanic!AO102","v":0},{"$f":"C_Capex_Oceanic!AP102","v":0},{"$f":"C_Capex_Oceanic!AQ102","v":0},{"$f":"C_Capex_Oceanic!AR102","v":0},{"$f":"C_Capex_Oceanic!AS102","v":0},{"$f":"C_Capex_Oceanic!AT102","v":0},{"$f":"C_Capex_Oceanic!AU102","v":0},{"$f":"C_Capex_Oceanic!AV102","v":0},{"$f":"C_Capex_Oceanic!AW102","v":0},{"$f":"C_Capex_Oceanic!AX102","v":0},{"$f":"C_Capex_Oceanic!AY102","v":0},{"$f":"C_Capex_Oceanic!AZ102","v":0},{"$f":"C_Capex_Oceanic!BA102","v":0},{"$f":"C_Capex_Oceanic!BB102","v":0},{"$f":"C_Capex_Oceanic!BC102","v":0},{"$f":"C_Capex_Oceanic!BD102","v":0},{"$f":"C_Capex_Oceanic!BE102","v":0},{"$f":"C_Capex_Oceanic!BF102","v":0},{"$f":"C_Capex_Oceanic!BG102","v":0},{"$f":"C_Capex_Oceanic!BH102","v":0},{"$f":"C_Capex_Oceanic!BI102","v":0},{"$f":"C_Capex_Oceanic!BJ102","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E103","v":"Category 7 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F103","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G103","v":"£'000 "},{"$f":"C_Capex_Oceanic!H103","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J103","v":0},null,{"$f":"C_Capex_Oceanic!L103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y103","v":0},null,{"$f":"C_Capex_Oceanic!AA103","v":0},{"$f":"C_Capex_Oceanic!AB103","v":0},{"$f":"C_Capex_Oceanic!AC103","v":0},{"$f":"C_Capex_Oceanic!AD103","v":0},{"$f":"C_Capex_Oceanic!AE103","v":0},{"$f":"C_Capex_Oceanic!AF103","v":0},{"$f":"C_Capex_Oceanic!AG103","v":0},{"$f":"C_Capex_Oceanic!AH103","v":0},{"$f":"C_Capex_Oceanic!AI103","v":0},{"$f":"C_Capex_Oceanic!AJ103","v":0},{"$f":"C_Capex_Oceanic!AK103","v":0},{"$f":"C_Capex_Oceanic!AL103","v":0},{"$f":"C_Capex_Oceanic!AM103","v":0},{"$f":"C_Capex_Oceanic!AN103","v":0},{"$f":"C_Capex_Oceanic!AO103","v":0},{"$f":"C_Capex_Oceanic!AP103","v":0},{"$f":"C_Capex_Oceanic!AQ103","v":0},{"$f":"C_Capex_Oceanic!AR103","v":0},{"$f":"C_Capex_Oceanic!AS103","v":0},{"$f":"C_Capex_Oceanic!AT103","v":0},{"$f":"C_Capex_Oceanic!AU103","v":0},{"$f":"C_Capex_Oceanic!AV103","v":0},{"$f":"C_Capex_Oceanic!AW103","v":0},{"$f":"C_Capex_Oceanic!AX103","v":0},{"$f":"C_Capex_Oceanic!AY103","v":0},{"$f":"C_Capex_Oceanic!AZ103","v":0},{"$f":"C_Capex_Oceanic!BA103","v":0},{"$f":"C_Capex_Oceanic!BB103","v":0},{"$f":"C_Capex_Oceanic!BC103","v":0},{"$f":"C_Capex_Oceanic!BD103","v":0},{"$f":"C_Capex_Oceanic!BE103","v":0},{"$f":"C_Capex_Oceanic!BF103","v":0},{"$f":"C_Capex_Oceanic!BG103","v":0},{"$f":"C_Capex_Oceanic!BH103","v":0},{"$f":"C_Capex_Oceanic!BI103","v":0},{"$f":"C_Capex_Oceanic!BJ103","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E104","v":"Category 8 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F104","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G104","v":"£'000 "},{"$f":"C_Capex_Oceanic!H104","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J104","v":0},null,{"$f":"C_Capex_Oceanic!L104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y104","v":0},null,{"$f":"C_Capex_Oceanic!AA104","v":0},{"$f":"C_Capex_Oceanic!AB104","v":0},{"$f":"C_Capex_Oceanic!AC104","v":0},{"$f":"C_Capex_Oceanic!AD104","v":0},{"$f":"C_Capex_Oceanic!AE104","v":0},{"$f":"C_Capex_Oceanic!AF104","v":0},{"$f":"C_Capex_Oceanic!AG104","v":0},{"$f":"C_Capex_Oceanic!AH104","v":0},{"$f":"C_Capex_Oceanic!AI104","v":0},{"$f":"C_Capex_Oceanic!AJ104","v":0},{"$f":"C_Capex_Oceanic!AK104","v":0},{"$f":"C_Capex_Oceanic!AL104","v":0},{"$f":"C_Capex_Oceanic!AM104","v":0},{"$f":"C_Capex_Oceanic!AN104","v":0},{"$f":"C_Capex_Oceanic!AO104","v":0},{"$f":"C_Capex_Oceanic!AP104","v":0},{"$f":"C_Capex_Oceanic!AQ104","v":0},{"$f":"C_Capex_Oceanic!AR104","v":0},{"$f":"C_Capex_Oceanic!AS104","v":0},{"$f":"C_Capex_Oceanic!AT104","v":0},{"$f":"C_Capex_Oceanic!AU104","v":0},{"$f":"C_Capex_Oceanic!AV104","v":0},{"$f":"C_Capex_Oceanic!AW104","v":0},{"$f":"C_Capex_Oceanic!AX104","v":0},{"$f":"C_Capex_Oceanic!AY104","v":0},{"$f":"C_Capex_Oceanic!AZ104","v":0},{"$f":"C_Capex_Oceanic!BA104","v":0},{"$f":"C_Capex_Oceanic!BB104","v":0},{"$f":"C_Capex_Oceanic!BC104","v":0},{"$f":"C_Capex_Oceanic!BD104","v":0},{"$f":"C_Capex_Oceanic!BE104","v":0},{"$f":"C_Capex_Oceanic!BF104","v":0},{"$f":"C_Capex_Oceanic!BG104","v":0},{"$f":"C_Capex_Oceanic!BH104","v":0},{"$f":"C_Capex_Oceanic!BI104","v":0},{"$f":"C_Capex_Oceanic!BJ104","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E105","v":"Category 9 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F105","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G105","v":"£'000 "},{"$f":"C_Capex_Oceanic!H105","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J105","v":0},null,{"$f":"C_Capex_Oceanic!L105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y105","v":0},null,{"$f":"C_Capex_Oceanic!AA105","v":0},{"$f":"C_Capex_Oceanic!AB105","v":0},{"$f":"C_Capex_Oceanic!AC105","v":0},{"$f":"C_Capex_Oceanic!AD105","v":0},{"$f":"C_Capex_Oceanic!AE105","v":0},{"$f":"C_Capex_Oceanic!AF105","v":0},{"$f":"C_Capex_Oceanic!AG105","v":0},{"$f":"C_Capex_Oceanic!AH105","v":0},{"$f":"C_Capex_Oceanic!AI105","v":0},{"$f":"C_Capex_Oceanic!AJ105","v":0},{"$f":"C_Capex_Oceanic!AK105","v":0},{"$f":"C_Capex_Oceanic!AL105","v":0},{"$f":"C_Capex_Oceanic!AM105","v":0},{"$f":"C_Capex_Oceanic!AN105","v":0},{"$f":"C_Capex_Oceanic!AO105","v":0},{"$f":"C_Capex_Oceanic!AP105","v":0},{"$f":"C_Capex_Oceanic!AQ105","v":0},{"$f":"C_Capex_Oceanic!AR105","v":0},{"$f":"C_Capex_Oceanic!AS105","v":0},{"$f":"C_Capex_Oceanic!AT105","v":0},{"$f":"C_Capex_Oceanic!AU105","v":0},{"$f":"C_Capex_Oceanic!AV105","v":0},{"$f":"C_Capex_Oceanic!AW105","v":0},{"$f":"C_Capex_Oceanic!AX105","v":0},{"$f":"C_Capex_Oceanic!AY105","v":0},{"$f":"C_Capex_Oceanic!AZ105","v":0},{"$f":"C_Capex_Oceanic!BA105","v":0},{"$f":"C_Capex_Oceanic!BB105","v":0},{"$f":"C_Capex_Oceanic!BC105","v":0},{"$f":"C_Capex_Oceanic!BD105","v":0},{"$f":"C_Capex_Oceanic!BE105","v":0},{"$f":"C_Capex_Oceanic!BF105","v":0},{"$f":"C_Capex_Oceanic!BG105","v":0},{"$f":"C_Capex_Oceanic!BH105","v":0},{"$f":"C_Capex_Oceanic!BI105","v":0},{"$f":"C_Capex_Oceanic!BJ105","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E106","v":"Category 10 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F106","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G106","v":"£'000 "},{"$f":"C_Capex_Oceanic!H106","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J106","v":0},null,{"$f":"C_Capex_Oceanic!L106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y106","v":0},null,{"$f":"C_Capex_Oceanic!AA106","v":0},{"$f":"C_Capex_Oceanic!AB106","v":0},{"$f":"C_Capex_Oceanic!AC106","v":0},{"$f":"C_Capex_Oceanic!AD106","v":0},{"$f":"C_Capex_Oceanic!AE106","v":0},{"$f":"C_Capex_Oceanic!AF106","v":0},{"$f":"C_Capex_Oceanic!AG106","v":0},{"$f":"C_Capex_Oceanic!AH106","v":0},{"$f":"C_Capex_Oceanic!AI106","v":0},{"$f":"C_Capex_Oceanic!AJ106","v":0},{"$f":"C_Capex_Oceanic!AK106","v":0},{"$f":"C_Capex_Oceanic!AL106","v":0},{"$f":"C_Capex_Oceanic!AM106","v":0},{"$f":"C_Capex_Oceanic!AN106","v":0},{"$f":"C_Capex_Oceanic!AO106","v":0},{"$f":"C_Capex_Oceanic!AP106","v":0},{"$f":"C_Capex_Oceanic!AQ106","v":0},{"$f":"C_Capex_Oceanic!AR106","v":0},{"$f":"C_Capex_Oceanic!AS106","v":0},{"$f":"C_Capex_Oceanic!AT106","v":0},{"$f":"C_Capex_Oceanic!AU106","v":0},{"$f":"C_Capex_Oceanic!AV106","v":0},{"$f":"C_Capex_Oceanic!AW106","v":0},{"$f":"C_Capex_Oceanic!AX106","v":0},{"$f":"C_Capex_Oceanic!AY106","v":0},{"$f":"C_Capex_Oceanic!AZ106","v":0},{"$f":"C_Capex_Oceanic!BA106","v":0},{"$f":"C_Capex_Oceanic!BB106","v":0},{"$f":"C_Capex_Oceanic!BC106","v":0},{"$f":"C_Capex_Oceanic!BD106","v":0},{"$f":"C_Capex_Oceanic!BE106","v":0},{"$f":"C_Capex_Oceanic!BF106","v":0},{"$f":"C_Capex_Oceanic!BG106","v":0},{"$f":"C_Capex_Oceanic!BH106","v":0},{"$f":"C_Capex_Oceanic!BI106","v":0},{"$f":"C_Capex_Oceanic!BJ106","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E97","v":"Category 1 additions (UKATS)"},{"$f":"C_Capex_UKATS!F97","v":"UKATS"},{"$f":"C_Capex_UKATS!G97","v":"£'000 "},{"$f":"C_Capex_UKATS!H97","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J97","v":0},null,{"$f":"C_Capex_UKATS!L97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y97","v":0},null,{"$f":"C_Capex_UKATS!AA97","v":0},{"$f":"C_Capex_UKATS!AB97","v":0},{"$f":"C_Capex_UKATS!AC97","v":0},{"$f":"C_Capex_UKATS!AD97","v":0},{"$f":"C_Capex_UKATS!AE97","v":0},{"$f":"C_Capex_UKATS!AF97","v":0},{"$f":"C_Capex_UKATS!AG97","v":96432.928578240229},{"$f":"C_Capex_UKATS!AH97","v":129791.97656190743},{"$f":"C_Capex_UKATS!AI97","v":115219.50701858712},{"$f":"C_Capex_UKATS!AJ97","v":132772.93471547245},{"$f":"C_Capex_UKATS!AK97","v":136656.15570370341},{"$f":"C_Capex_UKATS!AL97","v":132617.74914309406},{"$f":"C_Capex_UKATS!AM97","v":132233.58948893257},{"$f":"C_Capex_UKATS!AN97","v":0},{"$f":"C_Capex_UKATS!AO97","v":0},{"$f":"C_Capex_UKATS!AP97","v":0},{"$f":"C_Capex_UKATS!AQ97","v":0},{"$f":"C_Capex_UKATS!AR97","v":0},{"$f":"C_Capex_UKATS!AS97","v":0},{"$f":"C_Capex_UKATS!AT97","v":0},{"$f":"C_Capex_UKATS!AU97","v":0},{"$f":"C_Capex_UKATS!AV97","v":0},{"$f":"C_Capex_UKATS!AW97","v":0},{"$f":"C_Capex_UKATS!AX97","v":0},{"$f":"C_Capex_UKATS!AY97","v":0},{"$f":"C_Capex_UKATS!AZ97","v":0},{"$f":"C_Capex_UKATS!BA97","v":0},{"$f":"C_Capex_UKATS!BB97","v":0},{"$f":"C_Capex_UKATS!BC97","v":0},{"$f":"C_Capex_UKATS!BD97","v":0},{"$f":"C_Capex_UKATS!BE97","v":0},{"$f":"C_Capex_UKATS!BF97","v":0},{"$f":"C_Capex_UKATS!BG97","v":0},{"$f":"C_Capex_UKATS!BH97","v":0},{"$f":"C_Capex_UKATS!BI97","v":0},{"$f":"C_Capex_UKATS!BJ97","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E98","v":"Category 2 additions (UKATS)"},{"$f":"C_Capex_UKATS!F98","v":"UKATS"},{"$f":"C_Capex_UKATS!G98","v":"£'000 "},{"$f":"C_Capex_UKATS!H98","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J98","v":0},null,{"$f":"C_Capex_UKATS!L98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y98","v":0},null,{"$f":"C_Capex_UKATS!AA98","v":0},{"$f":"C_Capex_UKATS!AB98","v":0},{"$f":"C_Capex_UKATS!AC98","v":0},{"$f":"C_Capex_UKATS!AD98","v":0},{"$f":"C_Capex_UKATS!AE98","v":0},{"$f":"C_Capex_UKATS!AF98","v":0},{"$f":"C_Capex_UKATS!AG98","v":0},{"$f":"C_Capex_UKATS!AH98","v":0},{"$f":"C_Capex_UKATS!AI98","v":0},{"$f":"C_Capex_UKATS!AJ98","v":0},{"$f":"C_Capex_UKATS!AK98","v":0},{"$f":"C_Capex_UKATS!AL98","v":0},{"$f":"C_Capex_UKATS!AM98","v":0},{"$f":"C_Capex_UKATS!AN98","v":0},{"$f":"C_Capex_UKATS!AO98","v":0},{"$f":"C_Capex_UKATS!AP98","v":0},{"$f":"C_Capex_UKATS!AQ98","v":0},{"$f":"C_Capex_UKATS!AR98","v":0},{"$f":"C_Capex_UKATS!AS98","v":0},{"$f":"C_Capex_UKATS!AT98","v":0},{"$f":"C_Capex_UKATS!AU98","v":0},{"$f":"C_Capex_UKATS!AV98","v":0},{"$f":"C_Capex_UKATS!AW98","v":0},{"$f":"C_Capex_UKATS!AX98","v":0},{"$f":"C_Capex_UKATS!AY98","v":0},{"$f":"C_Capex_UKATS!AZ98","v":0},{"$f":"C_Capex_UKATS!BA98","v":0},{"$f":"C_Capex_UKATS!BB98","v":0},{"$f":"C_Capex_UKATS!BC98","v":0},{"$f":"C_Capex_UKATS!BD98","v":0},{"$f":"C_Capex_UKATS!BE98","v":0},{"$f":"C_Capex_UKATS!BF98","v":0},{"$f":"C_Capex_UKATS!BG98","v":0},{"$f":"C_Capex_UKATS!BH98","v":0},{"$f":"C_Capex_UKATS!BI98","v":0},{"$f":"C_Capex_UKATS!BJ98","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E99","v":"Category 3 additions (UKATS)"},{"$f":"C_Capex_UKATS!F99","v":"UKATS"},{"$f":"C_Capex_UKATS!G99","v":"£'000 "},{"$f":"C_Capex_UKATS!H99","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J99","v":0},null,{"$f":"C_Capex_UKATS!L99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y99","v":0},null,{"$f":"C_Capex_UKATS!AA99","v":0},{"$f":"C_Capex_UKATS!AB99","v":0},{"$f":"C_Capex_UKATS!AC99","v":0},{"$f":"C_Capex_UKATS!AD99","v":0},{"$f":"C_Capex_UKATS!AE99","v":0},{"$f":"C_Capex_UKATS!AF99","v":0},{"$f":"C_Capex_UKATS!AG99","v":0},{"$f":"C_Capex_UKATS!AH99","v":0},{"$f":"C_Capex_UKATS!AI99","v":0},{"$f":"C_Capex_UKATS!AJ99","v":0},{"$f":"C_Capex_UKATS!AK99","v":0},{"$f":"C_Capex_UKATS!AL99","v":0},{"$f":"C_Capex_UKATS!AM99","v":0},{"$f":"C_Capex_UKATS!AN99","v":0},{"$f":"C_Capex_UKATS!AO99","v":0},{"$f":"C_Capex_UKATS!AP99","v":0},{"$f":"C_Capex_UKATS!AQ99","v":0},{"$f":"C_Capex_UKATS!AR99","v":0},{"$f":"C_Capex_UKATS!AS99","v":0},{"$f":"C_Capex_UKATS!AT99","v":0},{"$f":"C_Capex_UKATS!AU99","v":0},{"$f":"C_Capex_UKATS!AV99","v":0},{"$f":"C_Capex_UKATS!AW99","v":0},{"$f":"C_Capex_UKATS!AX99","v":0},{"$f":"C_Capex_UKATS!AY99","v":0},{"$f":"C_Capex_UKATS!AZ99","v":0},{"$f":"C_Capex_UKATS!BA99","v":0},{"$f":"C_Capex_UKATS!BB99","v":0},{"$f":"C_Capex_UKATS!BC99","v":0},{"$f":"C_Capex_UKATS!BD99","v":0},{"$f":"C_Capex_UKATS!BE99","v":0},{"$f":"C_Capex_UKATS!BF99","v":0},{"$f":"C_Capex_UKATS!BG99","v":0},{"$f":"C_Capex_UKATS!BH99","v":0},{"$f":"C_Capex_UKATS!BI99","v":0},{"$f":"C_Capex_UKATS!BJ99","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E100","v":"Category 4 additions (UKATS)"},{"$f":"C_Capex_UKATS!F100","v":"UKATS"},{"$f":"C_Capex_UKATS!G100","v":"£'000 "},{"$f":"C_Capex_UKATS!H100","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J100","v":0},null,{"$f":"C_Capex_UKATS!L100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y100","v":0},null,{"$f":"C_Capex_UKATS!AA100","v":0},{"$f":"C_Capex_UKATS!AB100","v":0},{"$f":"C_Capex_UKATS!AC100","v":0},{"$f":"C_Capex_UKATS!AD100","v":0},{"$f":"C_Capex_UKATS!AE100","v":0},{"$f":"C_Capex_UKATS!AF100","v":0},{"$f":"C_Capex_UKATS!AG100","v":0},{"$f":"C_Capex_UKATS!AH100","v":0},{"$f":"C_Capex_UKATS!AI100","v":0},{"$f":"C_Capex_UKATS!AJ100","v":0},{"$f":"C_Capex_UKATS!AK100","v":0},{"$f":"C_Capex_UKATS!AL100","v":0},{"$f":"C_Capex_UKATS!AM100","v":0},{"$f":"C_Capex_UKATS!AN100","v":0},{"$f":"C_Capex_UKATS!AO100","v":0},{"$f":"C_Capex_UKATS!AP100","v":0},{"$f":"C_Capex_UKATS!AQ100","v":0},{"$f":"C_Capex_UKATS!AR100","v":0},{"$f":"C_Capex_UKATS!AS100","v":0},{"$f":"C_Capex_UKATS!AT100","v":0},{"$f":"C_Capex_UKATS!AU100","v":0},{"$f":"C_Capex_UKATS!AV100","v":0},{"$f":"C_Capex_UKATS!AW100","v":0},{"$f":"C_Capex_UKATS!AX100","v":0},{"$f":"C_Capex_UKATS!AY100","v":0},{"$f":"C_Capex_UKATS!AZ100","v":0},{"$f":"C_Capex_UKATS!BA100","v":0},{"$f":"C_Capex_UKATS!BB100","v":0},{"$f":"C_Capex_UKATS!BC100","v":0},{"$f":"C_Capex_UKATS!BD100","v":0},{"$f":"C_Capex_UKATS!BE100","v":0},{"$f":"C_Capex_UKATS!BF100","v":0},{"$f":"C_Capex_UKATS!BG100","v":0},{"$f":"C_Capex_UKATS!BH100","v":0},{"$f":"C_Capex_UKATS!BI100","v":0},{"$f":"C_Capex_UKATS!BJ100","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E101","v":"Category 5 additions (UKATS)"},{"$f":"C_Capex_UKATS!F101","v":"UKATS"},{"$f":"C_Capex_UKATS!G101","v":"£'000 "},{"$f":"C_Capex_UKATS!H101","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J101","v":0},null,{"$f":"C_Capex_UKATS!L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y101","v":0},null,{"$f":"C_Capex_UKATS!AA101","v":0},{"$f":"C_Capex_UKATS!AB101","v":0},{"$f":"C_Capex_UKATS!AC101","v":0},{"$f":"C_Capex_UKATS!AD101","v":0},{"$f":"C_Capex_UKATS!AE101","v":0},{"$f":"C_Capex_UKATS!AF101","v":0},{"$f":"C_Capex_UKATS!AG101","v":0},{"$f":"C_Capex_UKATS!AH101","v":0},{"$f":"C_Capex_UKATS!AI101","v":0},{"$f":"C_Capex_UKATS!AJ101","v":0},{"$f":"C_Capex_UKATS!AK101","v":0},{"$f":"C_Capex_UKATS!AL101","v":0},{"$f":"C_Capex_UKATS!AM101","v":0},{"$f":"C_Capex_UKATS!AN101","v":0},{"$f":"C_Capex_UKATS!AO101","v":0},{"$f":"C_Capex_UKATS!AP101","v":0},{"$f":"C_Capex_UKATS!AQ101","v":0},{"$f":"C_Capex_UKATS!AR101","v":0},{"$f":"C_Capex_UKATS!AS101","v":0},{"$f":"C_Capex_UKATS!AT101","v":0},{"$f":"C_Capex_UKATS!AU101","v":0},{"$f":"C_Capex_UKATS!AV101","v":0},{"$f":"C_Capex_UKATS!AW101","v":0},{"$f":"C_Capex_UKATS!AX101","v":0},{"$f":"C_Capex_UKATS!AY101","v":0},{"$f":"C_Capex_UKATS!AZ101","v":0},{"$f":"C_Capex_UKATS!BA101","v":0},{"$f":"C_Capex_UKATS!BB101","v":0},{"$f":"C_Capex_UKATS!BC101","v":0},{"$f":"C_Capex_UKATS!BD101","v":0},{"$f":"C_Capex_UKATS!BE101","v":0},{"$f":"C_Capex_UKATS!BF101","v":0},{"$f":"C_Capex_UKATS!BG101","v":0},{"$f":"C_Capex_UKATS!BH101","v":0},{"$f":"C_Capex_UKATS!BI101","v":0},{"$f":"C_Capex_UKATS!BJ101","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E102","v":"Category 6 additions (UKATS)"},{"$f":"C_Capex_UKATS!F102","v":"UKATS"},{"$f":"C_Capex_UKATS!G102","v":"£'000 "},{"$f":"C_Capex_UKATS!H102","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J102","v":0},null,{"$f":"C_Capex_UKATS!L102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y102","v":0},null,{"$f":"C_Capex_UKATS!AA102","v":0},{"$f":"C_Capex_UKATS!AB102","v":0},{"$f":"C_Capex_UKATS!AC102","v":0},{"$f":"C_Capex_UKATS!AD102","v":0},{"$f":"C_Capex_UKATS!AE102","v":0},{"$f":"C_Capex_UKATS!AF102","v":0},{"$f":"C_Capex_UKATS!AG102","v":0},{"$f":"C_Capex_UKATS!AH102","v":0},{"$f":"C_Capex_UKATS!AI102","v":0},{"$f":"C_Capex_UKATS!AJ102","v":0},{"$f":"C_Capex_UKATS!AK102","v":0},{"$f":"C_Capex_UKATS!AL102","v":0},{"$f":"C_Capex_UKATS!AM102","v":0},{"$f":"C_Capex_UKATS!AN102","v":0},{"$f":"C_Capex_UKATS!AO102","v":0},{"$f":"C_Capex_UKATS!AP102","v":0},{"$f":"C_Capex_UKATS!AQ102","v":0},{"$f":"C_Capex_UKATS!AR102","v":0},{"$f":"C_Capex_UKATS!AS102","v":0},{"$f":"C_Capex_UKATS!AT102","v":0},{"$f":"C_Capex_UKATS!AU102","v":0},{"$f":"C_Capex_UKATS!AV102","v":0},{"$f":"C_Capex_UKATS!AW102","v":0},{"$f":"C_Capex_UKATS!AX102","v":0},{"$f":"C_Capex_UKATS!AY102","v":0},{"$f":"C_Capex_UKATS!AZ102","v":0},{"$f":"C_Capex_UKATS!BA102","v":0},{"$f":"C_Capex_UKATS!BB102","v":0},{"$f":"C_Capex_UKATS!BC102","v":0},{"$f":"C_Capex_UKATS!BD102","v":0},{"$f":"C_Capex_UKATS!BE102","v":0},{"$f":"C_Capex_UKATS!BF102","v":0},{"$f":"C_Capex_UKATS!BG102","v":0},{"$f":"C_Capex_UKATS!BH102","v":0},{"$f":"C_Capex_UKATS!BI102","v":0},{"$f":"C_Capex_UKATS!BJ102","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E103","v":"Category 7 additions (UKATS)"},{"$f":"C_Capex_UKATS!F103","v":"UKATS"},{"$f":"C_Capex_UKATS!G103","v":"£'000 "},{"$f":"C_Capex_UKATS!H103","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J103","v":0},null,{"$f":"C_Capex_UKATS!L103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y103","v":0},null,{"$f":"C_Capex_UKATS!AA103","v":0},{"$f":"C_Capex_UKATS!AB103","v":0},{"$f":"C_Capex_UKATS!AC103","v":0},{"$f":"C_Capex_UKATS!AD103","v":0},{"$f":"C_Capex_UKATS!AE103","v":0},{"$f":"C_Capex_UKATS!AF103","v":0},{"$f":"C_Capex_UKATS!AG103","v":0},{"$f":"C_Capex_UKATS!AH103","v":0},{"$f":"C_Capex_UKATS!AI103","v":0},{"$f":"C_Capex_UKATS!AJ103","v":0},{"$f":"C_Capex_UKATS!AK103","v":0},{"$f":"C_Capex_UKATS!AL103","v":0},{"$f":"C_Capex_UKATS!AM103","v":0},{"$f":"C_Capex_UKATS!AN103","v":0},{"$f":"C_Capex_UKATS!AO103","v":0},{"$f":"C_Capex_UKATS!AP103","v":0},{"$f":"C_Capex_UKATS!AQ103","v":0},{"$f":"C_Capex_UKATS!AR103","v":0},{"$f":"C_Capex_UKATS!AS103","v":0},{"$f":"C_Capex_UKATS!AT103","v":0},{"$f":"C_Capex_UKATS!AU103","v":0},{"$f":"C_Capex_UKATS!AV103","v":0},{"$f":"C_Capex_UKATS!AW103","v":0},{"$f":"C_Capex_UKATS!AX103","v":0},{"$f":"C_Capex_UKATS!AY103","v":0},{"$f":"C_Capex_UKATS!AZ103","v":0},{"$f":"C_Capex_UKATS!BA103","v":0},{"$f":"C_Capex_UKATS!BB103","v":0},{"$f":"C_Capex_UKATS!BC103","v":0},{"$f":"C_Capex_UKATS!BD103","v":0},{"$f":"C_Capex_UKATS!BE103","v":0},{"$f":"C_Capex_UKATS!BF103","v":0},{"$f":"C_Capex_UKATS!BG103","v":0},{"$f":"C_Capex_UKATS!BH103","v":0},{"$f":"C_Capex_UKATS!BI103","v":0},{"$f":"C_Capex_UKATS!BJ103","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E104","v":"Category 8 additions (UKATS)"},{"$f":"C_Capex_UKATS!F104","v":"UKATS"},{"$f":"C_Capex_UKATS!G104","v":"£'000 "},{"$f":"C_Capex_UKATS!H104","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J104","v":0},null,{"$f":"C_Capex_UKATS!L104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y104","v":0},null,{"$f":"C_Capex_UKATS!AA104","v":0},{"$f":"C_Capex_UKATS!AB104","v":0},{"$f":"C_Capex_UKATS!AC104","v":0},{"$f":"C_Capex_UKATS!AD104","v":0},{"$f":"C_Capex_UKATS!AE104","v":0},{"$f":"C_Capex_UKATS!AF104","v":0},{"$f":"C_Capex_UKATS!AG104","v":0},{"$f":"C_Capex_UKATS!AH104","v":0},{"$f":"C_Capex_UKATS!AI104","v":0},{"$f":"C_Capex_UKATS!AJ104","v":0},{"$f":"C_Capex_UKATS!AK104","v":0},{"$f":"C_Capex_UKATS!AL104","v":0},{"$f":"C_Capex_UKATS!AM104","v":0},{"$f":"C_Capex_UKATS!AN104","v":0},{"$f":"C_Capex_UKATS!AO104","v":0},{"$f":"C_Capex_UKATS!AP104","v":0},{"$f":"C_Capex_UKATS!AQ104","v":0},{"$f":"C_Capex_UKATS!AR104","v":0},{"$f":"C_Capex_UKATS!AS104","v":0},{"$f":"C_Capex_UKATS!AT104","v":0},{"$f":"C_Capex_UKATS!AU104","v":0},{"$f":"C_Capex_UKATS!AV104","v":0},{"$f":"C_Capex_UKATS!AW104","v":0},{"$f":"C_Capex_UKATS!AX104","v":0},{"$f":"C_Capex_UKATS!AY104","v":0},{"$f":"C_Capex_UKATS!AZ104","v":0},{"$f":"C_Capex_UKATS!BA104","v":0},{"$f":"C_Capex_UKATS!BB104","v":0},{"$f":"C_Capex_UKATS!BC104","v":0},{"$f":"C_Capex_UKATS!BD104","v":0},{"$f":"C_Capex_UKATS!BE104","v":0},{"$f":"C_Capex_UKATS!BF104","v":0},{"$f":"C_Capex_UKATS!BG104","v":0},{"$f":"C_Capex_UKATS!BH104","v":0},{"$f":"C_Capex_UKATS!BI104","v":0},{"$f":"C_Capex_UKATS!BJ104","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E105","v":"Category 9 additions (UKATS)"},{"$f":"C_Capex_UKATS!F105","v":"UKATS"},{"$f":"C_Capex_UKATS!G105","v":"£'000 "},{"$f":"C_Capex_UKATS!H105","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J105","v":0},null,{"$f":"C_Capex_UKATS!L105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y105","v":0},null,{"$f":"C_Capex_UKATS!AA105","v":0},{"$f":"C_Capex_UKATS!AB105","v":0},{"$f":"C_Capex_UKATS!AC105","v":0},{"$f":"C_Capex_UKATS!AD105","v":0},{"$f":"C_Capex_UKATS!AE105","v":0},{"$f":"C_Capex_UKATS!AF105","v":0},{"$f":"C_Capex_UKATS!AG105","v":0},{"$f":"C_Capex_UKATS!AH105","v":0},{"$f":"C_Capex_UKATS!AI105","v":0},{"$f":"C_Capex_UKATS!AJ105","v":0},{"$f":"C_Capex_UKATS!AK105","v":0},{"$f":"C_Capex_UKATS!AL105","v":0},{"$f":"C_Capex_UKATS!AM105","v":0},{"$f":"C_Capex_UKATS!AN105","v":0},{"$f":"C_Capex_UKATS!AO105","v":0},{"$f":"C_Capex_UKATS!AP105","v":0},{"$f":"C_Capex_UKATS!AQ105","v":0},{"$f":"C_Capex_UKATS!AR105","v":0},{"$f":"C_Capex_UKATS!AS105","v":0},{"$f":"C_Capex_UKATS!AT105","v":0},{"$f":"C_Capex_UKATS!AU105","v":0},{"$f":"C_Capex_UKATS!AV105","v":0},{"$f":"C_Capex_UKATS!AW105","v":0},{"$f":"C_Capex_UKATS!AX105","v":0},{"$f":"C_Capex_UKATS!AY105","v":0},{"$f":"C_Capex_UKATS!AZ105","v":0},{"$f":"C_Capex_UKATS!BA105","v":0},{"$f":"C_Capex_UKATS!BB105","v":0},{"$f":"C_Capex_UKATS!BC105","v":0},{"$f":"C_Capex_UKATS!BD105","v":0},{"$f":"C_Capex_UKATS!BE105","v":0},{"$f":"C_Capex_UKATS!BF105","v":0},{"$f":"C_Capex_UKATS!BG105","v":0},{"$f":"C_Capex_UKATS!BH105","v":0},{"$f":"C_Capex_UKATS!BI105","v":0},{"$f":"C_Capex_UKATS!BJ105","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E106","v":"Category 10 additions (UKATS)"},{"$f":"C_Capex_UKATS!F106","v":"UKATS"},{"$f":"C_Capex_UKATS!G106","v":"£'000 "},{"$f":"C_Capex_UKATS!H106","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J106","v":0},null,{"$f":"C_Capex_UKATS!L106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y106","v":0},null,{"$f":"C_Capex_UKATS!AA106","v":0},{"$f":"C_Capex_UKATS!AB106","v":0},{"$f":"C_Capex_UKATS!AC106","v":0},{"$f":"C_Capex_UKATS!AD106","v":0},{"$f":"C_Capex_UKATS!AE106","v":0},{"$f":"C_Capex_UKATS!AF106","v":0},{"$f":"C_Capex_UKATS!AG106","v":0},{"$f":"C_Capex_UKATS!AH106","v":0},{"$f":"C_Capex_UKATS!AI106","v":0},{"$f":"C_Capex_UKATS!AJ106","v":0},{"$f":"C_Capex_UKATS!AK106","v":0},{"$f":"C_Capex_UKATS!AL106","v":0},{"$f":"C_Capex_UKATS!AM106","v":0},{"$f":"C_Capex_UKATS!AN106","v":0},{"$f":"C_Capex_UKATS!AO106","v":0},{"$f":"C_Capex_UKATS!AP106","v":0},{"$f":"C_Capex_UKATS!AQ106","v":0},{"$f":"C_Capex_UKATS!AR106","v":0},{"$f":"C_Capex_UKATS!AS106","v":0},{"$f":"C_Capex_UKATS!AT106","v":0},{"$f":"C_Capex_UKATS!AU106","v":0},{"$f":"C_Capex_UKATS!AV106","v":0},{"$f":"C_Capex_UKATS!AW106","v":0},{"$f":"C_Capex_UKATS!AX106","v":0},{"$f":"C_Capex_UKATS!AY106","v":0},{"$f":"C_Capex_UKATS!AZ106","v":0},{"$f":"C_Capex_UKATS!BA106","v":0},{"$f":"C_Capex_UKATS!BB106","v":0},{"$f":"C_Capex_UKATS!BC106","v":0},{"$f":"C_Capex_UKATS!BD106","v":0},{"$f":"C_Capex_UKATS!BE106","v":0},{"$f":"C_Capex_UKATS!BF106","v":0},{"$f":"C_Capex_UKATS!BG106","v":0},{"$f":"C_Capex_UKATS!BH106","v":0},{"$f":"C_Capex_UKATS!BI106","v":0},{"$f":"C_Capex_UKATS!BJ106","v":0}]
[null,null,null,null,"Category 1 (UKATS & Oceanic)",null,{"$f":"G99","v":"£'000 "},{"$f":"H99","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA89 + AA99","v":0},0,0,0,0,0,97458.810797157683,133148.66561092227,119694.40953862286,137318.69315288108,142422.65666105665,138337.74892817266,137889.02110059289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 2 (UKATS & Oceanic)",null,{"$f":"G100","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA90 + AA100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 3 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA91 + AA101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 4 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA92 + AA102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 5 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA93 + AA103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 6 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA94 + AA104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 7 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA95 + AA105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 8 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA96 + AA106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 9 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA97 + AA107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Category 10 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA98 + AA108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E225","v":"Capital Allowance - Main Pool"},null,{"$f":"'I_Series NERL'!G225","v":"%"},null,null,{"$f":"'I_Series NERL'!J225","v":"CAA "},null,{"$f":"'I_Series NERL'!L225","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y225","v":0},null,{"$f":"'I_Series NERL'!AA225","v":1},{"$f":"'I_Series NERL'!AB225","v":1},{"$f":"'I_Series NERL'!AC225","v":1},{"$f":"'I_Series NERL'!AD225","v":1},{"$f":"'I_Series NERL'!AE225","v":1},{"$f":"'I_Series NERL'!AF225","v":1},{"$f":"'I_Series NERL'!AG225","v":0.25},{"$f":"'I_Series NERL'!AH225","v":0},{"$f":"'I_Series NERL'!AI225","v":0},{"$f":"'I_Series NERL'!AJ225","v":0},{"$f":"'I_Series NERL'!AK225","v":0},{"$f":"'I_Series NERL'!AL225","v":0.75},{"$f":"'I_Series NERL'!AM225","v":1},{"$f":"'I_Series NERL'!AN225","v":1},{"$f":"'I_Series NERL'!AO225","v":1},{"$f":"'I_Series NERL'!AP225","v":1},{"$f":"'I_Series NERL'!AQ225","v":1},{"$f":"'I_Series NERL'!AR225","v":1},{"$f":"'I_Series NERL'!AS225","v":1},{"$f":"'I_Series NERL'!AT225","v":1},{"$f":"'I_Series NERL'!AU225","v":1},{"$f":"'I_Series NERL'!AV225","v":1},{"$f":"'I_Series NERL'!AW225","v":1},{"$f":"'I_Series NERL'!AX225","v":1},{"$f":"'I_Series NERL'!AY225","v":1},{"$f":"'I_Series NERL'!AZ225","v":1},{"$f":"'I_Series NERL'!BA225","v":1},{"$f":"'I_Series NERL'!BB225","v":1},{"$f":"'I_Series NERL'!BC225","v":1},{"$f":"'I_Series NERL'!BD225","v":1},{"$f":"'I_Series NERL'!BE225","v":1},{"$f":"'I_Series NERL'!BF225","v":1},{"$f":"'I_Series NERL'!BG225","v":1},{"$f":"'I_Series NERL'!BH225","v":1},{"$f":"'I_Series NERL'!BI225","v":1},{"$f":"'I_Series NERL'!BJ225","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E226","v":"Capital Allowance - Special Pool"},null,{"$f":"'I_Series NERL'!G226","v":"%"},null,null,{"$f":"'I_Series NERL'!J226","v":0},null,{"$f":"'I_Series NERL'!L226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y226","v":0},null,{"$f":"'I_Series NERL'!AA226","v":0},{"$f":"'I_Series NERL'!AB226","v":0},{"$f":"'I_Series NERL'!AC226","v":0},{"$f":"'I_Series NERL'!AD226","v":0},{"$f":"'I_Series NERL'!AE226","v":0},{"$f":"'I_Series NERL'!AF226","v":0},{"$f":"'I_Series NERL'!AG226","v":0},{"$f":"'I_Series NERL'!AH226","v":0},{"$f":"'I_Series NERL'!AI226","v":0},{"$f":"'I_Series NERL'!AJ226","v":0},{"$f":"'I_Series NERL'!AK226","v":0},{"$f":"'I_Series NERL'!AL226","v":0},{"$f":"'I_Series NERL'!AM226","v":0},{"$f":"'I_Series NERL'!AN226","v":0},{"$f":"'I_Series NERL'!AO226","v":0},{"$f":"'I_Series NERL'!AP226","v":0},{"$f":"'I_Series NERL'!AQ226","v":0},{"$f":"'I_Series NERL'!AR226","v":0},{"$f":"'I_Series NERL'!AS226","v":0},{"$f":"'I_Series NERL'!AT226","v":0},{"$f":"'I_Series NERL'!AU226","v":0},{"$f":"'I_Series NERL'!AV226","v":0},{"$f":"'I_Series NERL'!AW226","v":0},{"$f":"'I_Series NERL'!AX226","v":0},{"$f":"'I_Series NERL'!AY226","v":0},{"$f":"'I_Series NERL'!AZ226","v":0},{"$f":"'I_Series NERL'!BA226","v":0},{"$f":"'I_Series NERL'!BB226","v":0},{"$f":"'I_Series NERL'!BC226","v":0},{"$f":"'I_Series NERL'!BD226","v":0},{"$f":"'I_Series NERL'!BE226","v":0},{"$f":"'I_Series NERL'!BF226","v":0},{"$f":"'I_Series NERL'!BG226","v":0},{"$f":"'I_Series NERL'!BH226","v":0},{"$f":"'I_Series NERL'!BI226","v":0},{"$f":"'I_Series NERL'!BJ226","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E227","v":"Capital Allowance - Super Deduction"},null,{"$f":"'I_Series NERL'!G227","v":"%"},null,null,{"$f":"'I_Series NERL'!J227","v":"CAA "},null,{"$f":"'I_Series NERL'!L227","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y227","v":0},null,{"$f":"'I_Series NERL'!AA227","v":0},{"$f":"'I_Series NERL'!AB227","v":0},{"$f":"'I_Series NERL'!AC227","v":0},{"$f":"'I_Series NERL'!AD227","v":0},{"$f":"'I_Series NERL'!AE227","v":0},{"$f":"'I_Series NERL'!AF227","v":0},{"$f":"'I_Series NERL'!AG227","v":0.75},{"$f":"'I_Series NERL'!AH227","v":1},{"$f":"'I_Series NERL'!AI227","v":1},{"$f":"'I_Series NERL'!AJ227","v":1},{"$f":"'I_Series NERL'!AK227","v":1},{"$f":"'I_Series NERL'!AL227","v":0.25},{"$f":"'I_Series NERL'!AM227","v":0},{"$f":"'I_Series NERL'!AN227","v":0},{"$f":"'I_Series NERL'!AO227","v":0},{"$f":"'I_Series NERL'!AP227","v":0},{"$f":"'I_Series NERL'!AQ227","v":0},{"$f":"'I_Series NERL'!AR227","v":0},{"$f":"'I_Series NERL'!AS227","v":0},{"$f":"'I_Series NERL'!AT227","v":0},{"$f":"'I_Series NERL'!AU227","v":0},{"$f":"'I_Series NERL'!AV227","v":0},{"$f":"'I_Series NERL'!AW227","v":0},{"$f":"'I_Series NERL'!AX227","v":0},{"$f":"'I_Series NERL'!AY227","v":0},{"$f":"'I_Series NERL'!AZ227","v":0},{"$f":"'I_Series NERL'!BA227","v":0},{"$f":"'I_Series NERL'!BB227","v":0},{"$f":"'I_Series NERL'!BC227","v":0},{"$f":"'I_Series NERL'!BD227","v":0},{"$f":"'I_Series NERL'!BE227","v":0},{"$f":"'I_Series NERL'!BF227","v":0},{"$f":"'I_Series NERL'!BG227","v":0},{"$f":"'I_Series NERL'!BH227","v":0},{"$f":"'I_Series NERL'!BI227","v":0},{"$f":"'I_Series NERL'!BJ227","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E228","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"'I_Series NERL'!G228","v":"%"},null,null,{"$f":"'I_Series NERL'!J228","v":0},null,{"$f":"'I_Series NERL'!L228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y228","v":0},null,{"$f":"'I_Series NERL'!AA228","v":0},{"$f":"'I_Series NERL'!AB228","v":0},{"$f":"'I_Series NERL'!AC228","v":0},{"$f":"'I_Series NERL'!AD228","v":0},{"$f":"'I_Series NERL'!AE228","v":0},{"$f":"'I_Series NERL'!AF228","v":0},{"$f":"'I_Series NERL'!AG228","v":0},{"$f":"'I_Series NERL'!AH228","v":0},{"$f":"'I_Series NERL'!AI228","v":0},{"$f":"'I_Series NERL'!AJ228","v":0},{"$f":"'I_Series NERL'!AK228","v":0},{"$f":"'I_Series NERL'!AL228","v":0},{"$f":"'I_Series NERL'!AM228","v":0},{"$f":"'I_Series NERL'!AN228","v":0},{"$f":"'I_Series NERL'!AO228","v":0},{"$f":"'I_Series NERL'!AP228","v":0},{"$f":"'I_Series NERL'!AQ228","v":0},{"$f":"'I_Series NERL'!AR228","v":0},{"$f":"'I_Series NERL'!AS228","v":0},{"$f":"'I_Series NERL'!AT228","v":0},{"$f":"'I_Series NERL'!AU228","v":0},{"$f":"'I_Series NERL'!AV228","v":0},{"$f":"'I_Series NERL'!AW228","v":0},{"$f":"'I_Series NERL'!AX228","v":0},{"$f":"'I_Series NERL'!AY228","v":0},{"$f":"'I_Series NERL'!AZ228","v":0},{"$f":"'I_Series NERL'!BA228","v":0},{"$f":"'I_Series NERL'!BB228","v":0},{"$f":"'I_Series NERL'!BC228","v":0},{"$f":"'I_Series NERL'!BD228","v":0},{"$f":"'I_Series NERL'!BE228","v":0},{"$f":"'I_Series NERL'!BF228","v":0},{"$f":"'I_Series NERL'!BG228","v":0},{"$f":"'I_Series NERL'!BH228","v":0},{"$f":"'I_Series NERL'!BI228","v":0},{"$f":"'I_Series NERL'!BJ228","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E229","v":"Capital Allowance - Expensed "},null,{"$f":"'I_Series NERL'!G229","v":"%"},null,null,{"$f":"'I_Series NERL'!J229","v":0},null,{"$f":"'I_Series NERL'!L229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y229","v":0},null,{"$f":"'I_Series NERL'!AA229","v":0},{"$f":"'I_Series NERL'!AB229","v":0},{"$f":"'I_Series NERL'!AC229","v":0},{"$f":"'I_Series NERL'!AD229","v":0},{"$f":"'I_Series NERL'!AE229","v":0},{"$f":"'I_Series NERL'!AF229","v":0},{"$f":"'I_Series NERL'!AG229","v":0},{"$f":"'I_Series NERL'!AH229","v":0},{"$f":"'I_Series NERL'!AI229","v":0},{"$f":"'I_Series NERL'!AJ229","v":0},{"$f":"'I_Series NERL'!AK229","v":0},{"$f":"'I_Series NERL'!AL229","v":0},{"$f":"'I_Series NERL'!AM229","v":0},{"$f":"'I_Series NERL'!AN229","v":0},{"$f":"'I_Series NERL'!AO229","v":0},{"$f":"'I_Series NERL'!AP229","v":0},{"$f":"'I_Series NERL'!AQ229","v":0},{"$f":"'I_Series NERL'!AR229","v":0},{"$f":"'I_Series NERL'!AS229","v":0},{"$f":"'I_Series NERL'!AT229","v":0},{"$f":"'I_Series NERL'!AU229","v":0},{"$f":"'I_Series NERL'!AV229","v":0},{"$f":"'I_Series NERL'!AW229","v":0},{"$f":"'I_Series NERL'!AX229","v":0},{"$f":"'I_Series NERL'!AY229","v":0},{"$f":"'I_Series NERL'!AZ229","v":0},{"$f":"'I_Series NERL'!BA229","v":0},{"$f":"'I_Series NERL'!BB229","v":0},{"$f":"'I_Series NERL'!BC229","v":0},{"$f":"'I_Series NERL'!BD229","v":0},{"$f":"'I_Series NERL'!BE229","v":0},{"$f":"'I_Series NERL'!BF229","v":0},{"$f":"'I_Series NERL'!BG229","v":0},{"$f":"'I_Series NERL'!BH229","v":0},{"$f":"'I_Series NERL'!BI229","v":0},{"$f":"'I_Series NERL'!BJ229","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E230","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"'I_Series NERL'!G230","v":"%"},null,null,{"$f":"'I_Series NERL'!J230","v":0},null,{"$f":"'I_Series NERL'!L230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y230","v":0},null,{"$f":"'I_Series NERL'!AA230","v":0},{"$f":"'I_Series NERL'!AB230","v":0},{"$f":"'I_Series NERL'!AC230","v":0},{"$f":"'I_Series NERL'!AD230","v":0},{"$f":"'I_Series NERL'!AE230","v":0},{"$f":"'I_Series NERL'!AF230","v":0},{"$f":"'I_Series NERL'!AG230","v":0},{"$f":"'I_Series NERL'!AH230","v":0},{"$f":"'I_Series NERL'!AI230","v":0},{"$f":"'I_Series NERL'!AJ230","v":0},{"$f":"'I_Series NERL'!AK230","v":0},{"$f":"'I_Series NERL'!AL230","v":0},{"$f":"'I_Series NERL'!AM230","v":0},{"$f":"'I_Series NERL'!AN230","v":0},{"$f":"'I_Series NERL'!AO230","v":0},{"$f":"'I_Series NERL'!AP230","v":0},{"$f":"'I_Series NERL'!AQ230","v":0},{"$f":"'I_Series NERL'!AR230","v":0},{"$f":"'I_Series NERL'!AS230","v":0},{"$f":"'I_Series NERL'!AT230","v":0},{"$f":"'I_Series NERL'!AU230","v":0},{"$f":"'I_Series NERL'!AV230","v":0},{"$f":"'I_Series NERL'!AW230","v":0},{"$f":"'I_Series NERL'!AX230","v":0},{"$f":"'I_Series NERL'!AY230","v":0},{"$f":"'I_Series NERL'!AZ230","v":0},{"$f":"'I_Series NERL'!BA230","v":0},{"$f":"'I_Series NERL'!BB230","v":0},{"$f":"'I_Series NERL'!BC230","v":0},{"$f":"'I_Series NERL'!BD230","v":0},{"$f":"'I_Series NERL'!BE230","v":0},{"$f":"'I_Series NERL'!BF230","v":0},{"$f":"'I_Series NERL'!BG230","v":0},{"$f":"'I_Series NERL'!BH230","v":0},{"$f":"'I_Series NERL'!BI230","v":0},{"$f":"'I_Series NERL'!BJ230","v":0}]
[null,null,null,null,{"$f":"E$109","v":"Category 1 (UKATS & Oceanic)"},null,{"$f":"G$109","v":"£'000 "},{"$f":"H$109","v":"Nominal"},null,{"$f":"J$109","v":0},null,{"$f":"L$109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$109","v":0},null,{"$f":"AA$109","v":0},0,0,0,0,0,97458.810797157683,133148.66561092227,119694.40953862286,137318.69315288108,142422.65666105665,138337.74892817266,137889.02110059289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E120 & \" - \" & E$109","v":"Capital Allowance - Main Pool - Category 1 (UKATS & Oceanic)"},null,{"$f":"G$126","v":"£'000 "},{"$f":"H$126","v":"Nominal"},null,"Capital Allowance - Main Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA120 * AA$126","v":0},0,0,0,0,0,24364.702699289421,0,0,0,0,103753.3116961295,137889.02110059289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool - Category 1 (UKATS & Oceanic)",null,{"$f":"G$126","v":"£'000 "},"Nominal",null,"Capital Allowance - Special Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA121 * AA$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction - Category 1 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Super Deduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA122 * AA$126","v":0},0,0,0,0,0,73094.108097868258,133148.66561092227,119694.40953862286,137318.69315288108,142422.65666105665,34584.437232043165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances - Category 1 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Structures & building allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA123 * AA$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed  - Category 1 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Expensed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA124 * AA$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure - Category 1 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Non - qualifying expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA125 * AA$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E246","v":"Capital Allowance - Main Pool"},null,{"$f":"'I_Series NERL'!G246","v":"%"},null,null,{"$f":"'I_Series NERL'!J246","v":"CAA "},null,{"$f":"'I_Series NERL'!L246","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y246","v":0},null,{"$f":"'I_Series NERL'!AA246","v":1},{"$f":"'I_Series NERL'!AB246","v":1},{"$f":"'I_Series NERL'!AC246","v":1},{"$f":"'I_Series NERL'!AD246","v":1},{"$f":"'I_Series NERL'!AE246","v":1},{"$f":"'I_Series NERL'!AF246","v":1},{"$f":"'I_Series NERL'!AG246","v":0.25},{"$f":"'I_Series NERL'!AH246","v":0},{"$f":"'I_Series NERL'!AI246","v":0},{"$f":"'I_Series NERL'!AJ246","v":0},{"$f":"'I_Series NERL'!AK246","v":0},{"$f":"'I_Series NERL'!AL246","v":0.75},{"$f":"'I_Series NERL'!AM246","v":1},{"$f":"'I_Series NERL'!AN246","v":1},{"$f":"'I_Series NERL'!AO246","v":1},{"$f":"'I_Series NERL'!AP246","v":1},{"$f":"'I_Series NERL'!AQ246","v":1},{"$f":"'I_Series NERL'!AR246","v":1},{"$f":"'I_Series NERL'!AS246","v":1},{"$f":"'I_Series NERL'!AT246","v":1},{"$f":"'I_Series NERL'!AU246","v":1},{"$f":"'I_Series NERL'!AV246","v":1},{"$f":"'I_Series NERL'!AW246","v":1},{"$f":"'I_Series NERL'!AX246","v":1},{"$f":"'I_Series NERL'!AY246","v":1},{"$f":"'I_Series NERL'!AZ246","v":1},{"$f":"'I_Series NERL'!BA246","v":1},{"$f":"'I_Series NERL'!BB246","v":1},{"$f":"'I_Series NERL'!BC246","v":1},{"$f":"'I_Series NERL'!BD246","v":1},{"$f":"'I_Series NERL'!BE246","v":1},{"$f":"'I_Series NERL'!BF246","v":1},{"$f":"'I_Series NERL'!BG246","v":1},{"$f":"'I_Series NERL'!BH246","v":1},{"$f":"'I_Series NERL'!BI246","v":1},{"$f":"'I_Series NERL'!BJ246","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E247","v":"Capital Allowance - Special Pool"},null,{"$f":"'I_Series NERL'!G247","v":"%"},null,null,{"$f":"'I_Series NERL'!J247","v":0},null,{"$f":"'I_Series NERL'!L247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y247","v":0},null,{"$f":"'I_Series NERL'!AA247","v":0},{"$f":"'I_Series NERL'!AB247","v":0},{"$f":"'I_Series NERL'!AC247","v":0},{"$f":"'I_Series NERL'!AD247","v":0},{"$f":"'I_Series NERL'!AE247","v":0},{"$f":"'I_Series NERL'!AF247","v":0},{"$f":"'I_Series NERL'!AG247","v":0},{"$f":"'I_Series NERL'!AH247","v":0},{"$f":"'I_Series NERL'!AI247","v":0},{"$f":"'I_Series NERL'!AJ247","v":0},{"$f":"'I_Series NERL'!AK247","v":0},{"$f":"'I_Series NERL'!AL247","v":0},{"$f":"'I_Series NERL'!AM247","v":0},{"$f":"'I_Series NERL'!AN247","v":0},{"$f":"'I_Series NERL'!AO247","v":0},{"$f":"'I_Series NERL'!AP247","v":0},{"$f":"'I_Series NERL'!AQ247","v":0},{"$f":"'I_Series NERL'!AR247","v":0},{"$f":"'I_Series NERL'!AS247","v":0},{"$f":"'I_Series NERL'!AT247","v":0},{"$f":"'I_Series NERL'!AU247","v":0},{"$f":"'I_Series NERL'!AV247","v":0},{"$f":"'I_Series NERL'!AW247","v":0},{"$f":"'I_Series NERL'!AX247","v":0},{"$f":"'I_Series NERL'!AY247","v":0},{"$f":"'I_Series NERL'!AZ247","v":0},{"$f":"'I_Series NERL'!BA247","v":0},{"$f":"'I_Series NERL'!BB247","v":0},{"$f":"'I_Series NERL'!BC247","v":0},{"$f":"'I_Series NERL'!BD247","v":0},{"$f":"'I_Series NERL'!BE247","v":0},{"$f":"'I_Series NERL'!BF247","v":0},{"$f":"'I_Series NERL'!BG247","v":0},{"$f":"'I_Series NERL'!BH247","v":0},{"$f":"'I_Series NERL'!BI247","v":0},{"$f":"'I_Series NERL'!BJ247","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E248","v":"Capital Allowance - Super Deduction"},null,{"$f":"'I_Series NERL'!G248","v":"%"},null,null,{"$f":"'I_Series NERL'!J248","v":"CAA "},null,{"$f":"'I_Series NERL'!L248","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y248","v":0},null,{"$f":"'I_Series NERL'!AA248","v":0},{"$f":"'I_Series NERL'!AB248","v":0},{"$f":"'I_Series NERL'!AC248","v":0},{"$f":"'I_Series NERL'!AD248","v":0},{"$f":"'I_Series NERL'!AE248","v":0},{"$f":"'I_Series NERL'!AF248","v":0},{"$f":"'I_Series NERL'!AG248","v":0.75},{"$f":"'I_Series NERL'!AH248","v":1},{"$f":"'I_Series NERL'!AI248","v":1},{"$f":"'I_Series NERL'!AJ248","v":1},{"$f":"'I_Series NERL'!AK248","v":1},{"$f":"'I_Series NERL'!AL248","v":0.25},{"$f":"'I_Series NERL'!AM248","v":0},{"$f":"'I_Series NERL'!AN248","v":0},{"$f":"'I_Series NERL'!AO248","v":0},{"$f":"'I_Series NERL'!AP248","v":0},{"$f":"'I_Series NERL'!AQ248","v":0},{"$f":"'I_Series NERL'!AR248","v":0},{"$f":"'I_Series NERL'!AS248","v":0},{"$f":"'I_Series NERL'!AT248","v":0},{"$f":"'I_Series NERL'!AU248","v":0},{"$f":"'I_Series NERL'!AV248","v":0},{"$f":"'I_Series NERL'!AW248","v":0},{"$f":"'I_Series NERL'!AX248","v":0},{"$f":"'I_Series NERL'!AY248","v":0},{"$f":"'I_Series NERL'!AZ248","v":0},{"$f":"'I_Series NERL'!BA248","v":0},{"$f":"'I_Series NERL'!BB248","v":0},{"$f":"'I_Series NERL'!BC248","v":0},{"$f":"'I_Series NERL'!BD248","v":0},{"$f":"'I_Series NERL'!BE248","v":0},{"$f":"'I_Series NERL'!BF248","v":0},{"$f":"'I_Series NERL'!BG248","v":0},{"$f":"'I_Series NERL'!BH248","v":0},{"$f":"'I_Series NERL'!BI248","v":0},{"$f":"'I_Series NERL'!BJ248","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E249","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"'I_Series NERL'!G249","v":"%"},null,null,{"$f":"'I_Series NERL'!J249","v":0},null,{"$f":"'I_Series NERL'!L249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y249","v":0},null,{"$f":"'I_Series NERL'!AA249","v":0},{"$f":"'I_Series NERL'!AB249","v":0},{"$f":"'I_Series NERL'!AC249","v":0},{"$f":"'I_Series NERL'!AD249","v":0},{"$f":"'I_Series NERL'!AE249","v":0},{"$f":"'I_Series NERL'!AF249","v":0},{"$f":"'I_Series NERL'!AG249","v":0},{"$f":"'I_Series NERL'!AH249","v":0},{"$f":"'I_Series NERL'!AI249","v":0},{"$f":"'I_Series NERL'!AJ249","v":0},{"$f":"'I_Series NERL'!AK249","v":0},{"$f":"'I_Series NERL'!AL249","v":0},{"$f":"'I_Series NERL'!AM249","v":0},{"$f":"'I_Series NERL'!AN249","v":0},{"$f":"'I_Series NERL'!AO249","v":0},{"$f":"'I_Series NERL'!AP249","v":0},{"$f":"'I_Series NERL'!AQ249","v":0},{"$f":"'I_Series NERL'!AR249","v":0},{"$f":"'I_Series NERL'!AS249","v":0},{"$f":"'I_Series NERL'!AT249","v":0},{"$f":"'I_Series NERL'!AU249","v":0},{"$f":"'I_Series NERL'!AV249","v":0},{"$f":"'I_Series NERL'!AW249","v":0},{"$f":"'I_Series NERL'!AX249","v":0},{"$f":"'I_Series NERL'!AY249","v":0},{"$f":"'I_Series NERL'!AZ249","v":0},{"$f":"'I_Series NERL'!BA249","v":0},{"$f":"'I_Series NERL'!BB249","v":0},{"$f":"'I_Series NERL'!BC249","v":0},{"$f":"'I_Series NERL'!BD249","v":0},{"$f":"'I_Series NERL'!BE249","v":0},{"$f":"'I_Series NERL'!BF249","v":0},{"$f":"'I_Series NERL'!BG249","v":0},{"$f":"'I_Series NERL'!BH249","v":0},{"$f":"'I_Series NERL'!BI249","v":0},{"$f":"'I_Series NERL'!BJ249","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E250","v":"Capital Allowance - Expensed "},null,{"$f":"'I_Series NERL'!G250","v":"%"},null,null,{"$f":"'I_Series NERL'!J250","v":0},null,{"$f":"'I_Series NERL'!L250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y250","v":0},null,{"$f":"'I_Series NERL'!AA250","v":0},{"$f":"'I_Series NERL'!AB250","v":0},{"$f":"'I_Series NERL'!AC250","v":0},{"$f":"'I_Series NERL'!AD250","v":0},{"$f":"'I_Series NERL'!AE250","v":0},{"$f":"'I_Series NERL'!AF250","v":0},{"$f":"'I_Series NERL'!AG250","v":0},{"$f":"'I_Series NERL'!AH250","v":0},{"$f":"'I_Series NERL'!AI250","v":0},{"$f":"'I_Series NERL'!AJ250","v":0},{"$f":"'I_Series NERL'!AK250","v":0},{"$f":"'I_Series NERL'!AL250","v":0},{"$f":"'I_Series NERL'!AM250","v":0},{"$f":"'I_Series NERL'!AN250","v":0},{"$f":"'I_Series NERL'!AO250","v":0},{"$f":"'I_Series NERL'!AP250","v":0},{"$f":"'I_Series NERL'!AQ250","v":0},{"$f":"'I_Series NERL'!AR250","v":0},{"$f":"'I_Series NERL'!AS250","v":0},{"$f":"'I_Series NERL'!AT250","v":0},{"$f":"'I_Series NERL'!AU250","v":0},{"$f":"'I_Series NERL'!AV250","v":0},{"$f":"'I_Series NERL'!AW250","v":0},{"$f":"'I_Series NERL'!AX250","v":0},{"$f":"'I_Series NERL'!AY250","v":0},{"$f":"'I_Series NERL'!AZ250","v":0},{"$f":"'I_Series NERL'!BA250","v":0},{"$f":"'I_Series NERL'!BB250","v":0},{"$f":"'I_Series NERL'!BC250","v":0},{"$f":"'I_Series NERL'!BD250","v":0},{"$f":"'I_Series NERL'!BE250","v":0},{"$f":"'I_Series NERL'!BF250","v":0},{"$f":"'I_Series NERL'!BG250","v":0},{"$f":"'I_Series NERL'!BH250","v":0},{"$f":"'I_Series NERL'!BI250","v":0},{"$f":"'I_Series NERL'!BJ250","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E251","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"'I_Series NERL'!G251","v":"%"},null,null,{"$f":"'I_Series NERL'!J251","v":0},null,{"$f":"'I_Series NERL'!L251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y251","v":0},null,{"$f":"'I_Series NERL'!AA251","v":0},{"$f":"'I_Series NERL'!AB251","v":0},{"$f":"'I_Series NERL'!AC251","v":0},{"$f":"'I_Series NERL'!AD251","v":0},{"$f":"'I_Series NERL'!AE251","v":0},{"$f":"'I_Series NERL'!AF251","v":0},{"$f":"'I_Series NERL'!AG251","v":0},{"$f":"'I_Series NERL'!AH251","v":0},{"$f":"'I_Series NERL'!AI251","v":0},{"$f":"'I_Series NERL'!AJ251","v":0},{"$f":"'I_Series NERL'!AK251","v":0},{"$f":"'I_Series NERL'!AL251","v":0},{"$f":"'I_Series NERL'!AM251","v":0},{"$f":"'I_Series NERL'!AN251","v":0},{"$f":"'I_Series NERL'!AO251","v":0},{"$f":"'I_Series NERL'!AP251","v":0},{"$f":"'I_Series NERL'!AQ251","v":0},{"$f":"'I_Series NERL'!AR251","v":0},{"$f":"'I_Series NERL'!AS251","v":0},{"$f":"'I_Series NERL'!AT251","v":0},{"$f":"'I_Series NERL'!AU251","v":0},{"$f":"'I_Series NERL'!AV251","v":0},{"$f":"'I_Series NERL'!AW251","v":0},{"$f":"'I_Series NERL'!AX251","v":0},{"$f":"'I_Series NERL'!AY251","v":0},{"$f":"'I_Series NERL'!AZ251","v":0},{"$f":"'I_Series NERL'!BA251","v":0},{"$f":"'I_Series NERL'!BB251","v":0},{"$f":"'I_Series NERL'!BC251","v":0},{"$f":"'I_Series NERL'!BD251","v":0},{"$f":"'I_Series NERL'!BE251","v":0},{"$f":"'I_Series NERL'!BF251","v":0},{"$f":"'I_Series NERL'!BG251","v":0},{"$f":"'I_Series NERL'!BH251","v":0},{"$f":"'I_Series NERL'!BI251","v":0},{"$f":"'I_Series NERL'!BJ251","v":0}]
[null,null,null,null,{"$f":"E$110","v":"Category 2 (UKATS & Oceanic)"},null,{"$f":"G$110","v":"£'000 "},{"$f":"H$110","v":"Nominal"},null,{"$f":"J$110","v":0},null,{"$f":"L$110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$110","v":0},null,{"$f":"AA$110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E134 & \" - \" & E$110","v":"Capital Allowance - Main Pool - Category 2 (UKATS & Oceanic)"},null,{"$f":"G$140","v":"£'000 "},{"$f":"H$140","v":"Nominal"},null,"Capital Allowance - Main Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA134 * AA$140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool - Category 2 (UKATS & Oceanic)",null,{"$f":"G$140","v":"£'000 "},"Nominal",null,"Capital Allowance - Special Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA135 * AA$140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction - Category 2 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Super Deduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA136 * AA$140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances - Category 2 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Structures & building allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA137 * AA$140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed  - Category 2 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Expensed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA138 * AA$140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure - Category 2 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Non - qualifying expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA139 * AA$140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E267","v":"Capital Allowance - Main Pool"},null,{"$f":"'I_Series NERL'!G267","v":"%"},null,null,{"$f":"'I_Series NERL'!J267","v":"CAA"},null,{"$f":"'I_Series NERL'!L267","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y267","v":0},null,{"$f":"'I_Series NERL'!AA267","v":1},{"$f":"'I_Series NERL'!AB267","v":1},{"$f":"'I_Series NERL'!AC267","v":1},{"$f":"'I_Series NERL'!AD267","v":1},{"$f":"'I_Series NERL'!AE267","v":1},{"$f":"'I_Series NERL'!AF267","v":1},{"$f":"'I_Series NERL'!AG267","v":1},{"$f":"'I_Series NERL'!AH267","v":1},{"$f":"'I_Series NERL'!AI267","v":1},{"$f":"'I_Series NERL'!AJ267","v":1},{"$f":"'I_Series NERL'!AK267","v":1},{"$f":"'I_Series NERL'!AL267","v":1},{"$f":"'I_Series NERL'!AM267","v":1},{"$f":"'I_Series NERL'!AN267","v":1},{"$f":"'I_Series NERL'!AO267","v":1},{"$f":"'I_Series NERL'!AP267","v":1},{"$f":"'I_Series NERL'!AQ267","v":1},{"$f":"'I_Series NERL'!AR267","v":1},{"$f":"'I_Series NERL'!AS267","v":1},{"$f":"'I_Series NERL'!AT267","v":1},{"$f":"'I_Series NERL'!AU267","v":1},{"$f":"'I_Series NERL'!AV267","v":1},{"$f":"'I_Series NERL'!AW267","v":1},{"$f":"'I_Series NERL'!AX267","v":1},{"$f":"'I_Series NERL'!AY267","v":1},{"$f":"'I_Series NERL'!AZ267","v":1},{"$f":"'I_Series NERL'!BA267","v":1},{"$f":"'I_Series NERL'!BB267","v":1},{"$f":"'I_Series NERL'!BC267","v":1},{"$f":"'I_Series NERL'!BD267","v":1},{"$f":"'I_Series NERL'!BE267","v":1},{"$f":"'I_Series NERL'!BF267","v":1},{"$f":"'I_Series NERL'!BG267","v":1},{"$f":"'I_Series NERL'!BH267","v":1},{"$f":"'I_Series NERL'!BI267","v":1},{"$f":"'I_Series NERL'!BJ267","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E268","v":"Capital Allowance - Special Pool"},null,{"$f":"'I_Series NERL'!G268","v":"%"},null,null,{"$f":"'I_Series NERL'!J268","v":0},null,{"$f":"'I_Series NERL'!L268","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y268","v":0},null,{"$f":"'I_Series NERL'!AA268","v":0},{"$f":"'I_Series NERL'!AB268","v":0},{"$f":"'I_Series NERL'!AC268","v":0},{"$f":"'I_Series NERL'!AD268","v":0},{"$f":"'I_Series NERL'!AE268","v":0},{"$f":"'I_Series NERL'!AF268","v":0},{"$f":"'I_Series NERL'!AG268","v":0},{"$f":"'I_Series NERL'!AH268","v":0},{"$f":"'I_Series NERL'!AI268","v":0},{"$f":"'I_Series NERL'!AJ268","v":0},{"$f":"'I_Series NERL'!AK268","v":0},{"$f":"'I_Series NERL'!AL268","v":0},{"$f":"'I_Series NERL'!AM268","v":0},{"$f":"'I_Series NERL'!AN268","v":0},{"$f":"'I_Series NERL'!AO268","v":0},{"$f":"'I_Series NERL'!AP268","v":0},{"$f":"'I_Series NERL'!AQ268","v":0},{"$f":"'I_Series NERL'!AR268","v":0},{"$f":"'I_Series NERL'!AS268","v":0},{"$f":"'I_Series NERL'!AT268","v":0},{"$f":"'I_Series NERL'!AU268","v":0},{"$f":"'I_Series NERL'!AV268","v":0},{"$f":"'I_Series NERL'!AW268","v":0},{"$f":"'I_Series NERL'!AX268","v":0},{"$f":"'I_Series NERL'!AY268","v":0},{"$f":"'I_Series NERL'!AZ268","v":0},{"$f":"'I_Series NERL'!BA268","v":0},{"$f":"'I_Series NERL'!BB268","v":0},{"$f":"'I_Series NERL'!BC268","v":0},{"$f":"'I_Series NERL'!BD268","v":0},{"$f":"'I_Series NERL'!BE268","v":0},{"$f":"'I_Series NERL'!BF268","v":0},{"$f":"'I_Series NERL'!BG268","v":0},{"$f":"'I_Series NERL'!BH268","v":0},{"$f":"'I_Series NERL'!BI268","v":0},{"$f":"'I_Series NERL'!BJ268","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E269","v":"Capital Allowance - Super Deduction"},null,{"$f":"'I_Series NERL'!G269","v":"%"},null,null,{"$f":"'I_Series NERL'!J269","v":0},null,{"$f":"'I_Series NERL'!L269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y269","v":0},null,{"$f":"'I_Series NERL'!AA269","v":0},{"$f":"'I_Series NERL'!AB269","v":0},{"$f":"'I_Series NERL'!AC269","v":0},{"$f":"'I_Series NERL'!AD269","v":0},{"$f":"'I_Series NERL'!AE269","v":0},{"$f":"'I_Series NERL'!AF269","v":0},{"$f":"'I_Series NERL'!AG269","v":0},{"$f":"'I_Series NERL'!AH269","v":0},{"$f":"'I_Series NERL'!AI269","v":0},{"$f":"'I_Series NERL'!AJ269","v":0},{"$f":"'I_Series NERL'!AK269","v":0},{"$f":"'I_Series NERL'!AL269","v":0},{"$f":"'I_Series NERL'!AM269","v":0},{"$f":"'I_Series NERL'!AN269","v":0},{"$f":"'I_Series NERL'!AO269","v":0},{"$f":"'I_Series NERL'!AP269","v":0},{"$f":"'I_Series NERL'!AQ269","v":0},{"$f":"'I_Series NERL'!AR269","v":0},{"$f":"'I_Series NERL'!AS269","v":0},{"$f":"'I_Series NERL'!AT269","v":0},{"$f":"'I_Series NERL'!AU269","v":0},{"$f":"'I_Series NERL'!AV269","v":0},{"$f":"'I_Series NERL'!AW269","v":0},{"$f":"'I_Series NERL'!AX269","v":0},{"$f":"'I_Series NERL'!AY269","v":0},{"$f":"'I_Series NERL'!AZ269","v":0},{"$f":"'I_Series NERL'!BA269","v":0},{"$f":"'I_Series NERL'!BB269","v":0},{"$f":"'I_Series NERL'!BC269","v":0},{"$f":"'I_Series NERL'!BD269","v":0},{"$f":"'I_Series NERL'!BE269","v":0},{"$f":"'I_Series NERL'!BF269","v":0},{"$f":"'I_Series NERL'!BG269","v":0},{"$f":"'I_Series NERL'!BH269","v":0},{"$f":"'I_Series NERL'!BI269","v":0},{"$f":"'I_Series NERL'!BJ269","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E270","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"'I_Series NERL'!G270","v":"%"},null,null,{"$f":"'I_Series NERL'!J270","v":0},null,{"$f":"'I_Series NERL'!L270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y270","v":0},null,{"$f":"'I_Series NERL'!AA270","v":0},{"$f":"'I_Series NERL'!AB270","v":0},{"$f":"'I_Series NERL'!AC270","v":0},{"$f":"'I_Series NERL'!AD270","v":0},{"$f":"'I_Series NERL'!AE270","v":0},{"$f":"'I_Series NERL'!AF270","v":0},{"$f":"'I_Series NERL'!AG270","v":0},{"$f":"'I_Series NERL'!AH270","v":0},{"$f":"'I_Series NERL'!AI270","v":0},{"$f":"'I_Series NERL'!AJ270","v":0},{"$f":"'I_Series NERL'!AK270","v":0},{"$f":"'I_Series NERL'!AL270","v":0},{"$f":"'I_Series NERL'!AM270","v":0},{"$f":"'I_Series NERL'!AN270","v":0},{"$f":"'I_Series NERL'!AO270","v":0},{"$f":"'I_Series NERL'!AP270","v":0},{"$f":"'I_Series NERL'!AQ270","v":0},{"$f":"'I_Series NERL'!AR270","v":0},{"$f":"'I_Series NERL'!AS270","v":0},{"$f":"'I_Series NERL'!AT270","v":0},{"$f":"'I_Series NERL'!AU270","v":0},{"$f":"'I_Series NERL'!AV270","v":0},{"$f":"'I_Series NERL'!AW270","v":0},{"$f":"'I_Series NERL'!AX270","v":0},{"$f":"'I_Series NERL'!AY270","v":0},{"$f":"'I_Series NERL'!AZ270","v":0},{"$f":"'I_Series NERL'!BA270","v":0},{"$f":"'I_Series NERL'!BB270","v":0},{"$f":"'I_Series NERL'!BC270","v":0},{"$f":"'I_Series NERL'!BD270","v":0},{"$f":"'I_Series NERL'!BE270","v":0},{"$f":"'I_Series NERL'!BF270","v":0},{"$f":"'I_Series NERL'!BG270","v":0},{"$f":"'I_Series NERL'!BH270","v":0},{"$f":"'I_Series NERL'!BI270","v":0},{"$f":"'I_Series NERL'!BJ270","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E271","v":"Capital Allowance - Expensed "},null,{"$f":"'I_Series NERL'!G271","v":"%"},null,null,{"$f":"'I_Series NERL'!J271","v":0},null,{"$f":"'I_Series NERL'!L271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y271","v":0},null,{"$f":"'I_Series NERL'!AA271","v":0},{"$f":"'I_Series NERL'!AB271","v":0},{"$f":"'I_Series NERL'!AC271","v":0},{"$f":"'I_Series NERL'!AD271","v":0},{"$f":"'I_Series NERL'!AE271","v":0},{"$f":"'I_Series NERL'!AF271","v":0},{"$f":"'I_Series NERL'!AG271","v":0},{"$f":"'I_Series NERL'!AH271","v":0},{"$f":"'I_Series NERL'!AI271","v":0},{"$f":"'I_Series NERL'!AJ271","v":0},{"$f":"'I_Series NERL'!AK271","v":0},{"$f":"'I_Series NERL'!AL271","v":0},{"$f":"'I_Series NERL'!AM271","v":0},{"$f":"'I_Series NERL'!AN271","v":0},{"$f":"'I_Series NERL'!AO271","v":0},{"$f":"'I_Series NERL'!AP271","v":0},{"$f":"'I_Series NERL'!AQ271","v":0},{"$f":"'I_Series NERL'!AR271","v":0},{"$f":"'I_Series NERL'!AS271","v":0},{"$f":"'I_Series NERL'!AT271","v":0},{"$f":"'I_Series NERL'!AU271","v":0},{"$f":"'I_Series NERL'!AV271","v":0},{"$f":"'I_Series NERL'!AW271","v":0},{"$f":"'I_Series NERL'!AX271","v":0},{"$f":"'I_Series NERL'!AY271","v":0},{"$f":"'I_Series NERL'!AZ271","v":0},{"$f":"'I_Series NERL'!BA271","v":0},{"$f":"'I_Series NERL'!BB271","v":0},{"$f":"'I_Series NERL'!BC271","v":0},{"$f":"'I_Series NERL'!BD271","v":0},{"$f":"'I_Series NERL'!BE271","v":0},{"$f":"'I_Series NERL'!BF271","v":0},{"$f":"'I_Series NERL'!BG271","v":0},{"$f":"'I_Series NERL'!BH271","v":0},{"$f":"'I_Series NERL'!BI271","v":0},{"$f":"'I_Series NERL'!BJ271","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E272","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"'I_Series NERL'!G272","v":"%"},null,null,{"$f":"'I_Series NERL'!J272","v":0},null,{"$f":"'I_Series NERL'!L272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y272","v":0},null,{"$f":"'I_Series NERL'!AA272","v":0},{"$f":"'I_Series NERL'!AB272","v":0},{"$f":"'I_Series NERL'!AC272","v":0},{"$f":"'I_Series NERL'!AD272","v":0},{"$f":"'I_Series NERL'!AE272","v":0},{"$f":"'I_Series NERL'!AF272","v":0},{"$f":"'I_Series NERL'!AG272","v":0},{"$f":"'I_Series NERL'!AH272","v":0},{"$f":"'I_Series NERL'!AI272","v":0},{"$f":"'I_Series NERL'!AJ272","v":0},{"$f":"'I_Series NERL'!AK272","v":0},{"$f":"'I_Series NERL'!AL272","v":0},{"$f":"'I_Series NERL'!AM272","v":0},{"$f":"'I_Series NERL'!AN272","v":0},{"$f":"'I_Series NERL'!AO272","v":0},{"$f":"'I_Series NERL'!AP272","v":0},{"$f":"'I_Series NERL'!AQ272","v":0},{"$f":"'I_Series NERL'!AR272","v":0},{"$f":"'I_Series NERL'!AS272","v":0},{"$f":"'I_Series NERL'!AT272","v":0},{"$f":"'I_Series NERL'!AU272","v":0},{"$f":"'I_Series NERL'!AV272","v":0},{"$f":"'I_Series NERL'!AW272","v":0},{"$f":"'I_Series NERL'!AX272","v":0},{"$f":"'I_Series NERL'!AY272","v":0},{"$f":"'I_Series NERL'!AZ272","v":0},{"$f":"'I_Series NERL'!BA272","v":0},{"$f":"'I_Series NERL'!BB272","v":0},{"$f":"'I_Series NERL'!BC272","v":0},{"$f":"'I_Series NERL'!BD272","v":0},{"$f":"'I_Series NERL'!BE272","v":0},{"$f":"'I_Series NERL'!BF272","v":0},{"$f":"'I_Series NERL'!BG272","v":0},{"$f":"'I_Series NERL'!BH272","v":0},{"$f":"'I_Series NERL'!BI272","v":0},{"$f":"'I_Series NERL'!BJ272","v":0}]
[null,null,null,null,{"$f":"E$111","v":"Category 3 (UKATS & Oceanic)"},null,{"$f":"G$111","v":"£'000 "},{"$f":"H$111","v":"Nominal"},null,{"$f":"J$111","v":0},null,{"$f":"L$111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$111","v":0},null,{"$f":"AA$111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E148 & \" - \" & E$111","v":"Capital Allowance - Main Pool - Category 3 (UKATS & Oceanic)"},null,{"$f":"G$154","v":"£'000 "},{"$f":"H$154","v":"Nominal"},null,"Capital Allowance - Main Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA148 * AA$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool - Category 3 (UKATS & Oceanic)",null,{"$f":"G$154","v":"£'000 "},"Nominal",null,"Capital Allowance - Special Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA149 * AA$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction - Category 3 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Super Deduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA150 * AA$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances - Category 3 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Structures & building allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA151 * AA$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed  - Category 3 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Expensed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA152 * AA$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure - Category 3 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Non - qualifying expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA153 * AA$154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E288","v":"Capital Allowance - Main Pool"},null,{"$f":"'I_Series NERL'!G288","v":"%"},null,null,{"$f":"'I_Series NERL'!J288","v":"CAA"},null,{"$f":"'I_Series NERL'!L288","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y288","v":0},null,{"$f":"'I_Series NERL'!AA288","v":1},{"$f":"'I_Series NERL'!AB288","v":1},{"$f":"'I_Series NERL'!AC288","v":1},{"$f":"'I_Series NERL'!AD288","v":1},{"$f":"'I_Series NERL'!AE288","v":1},{"$f":"'I_Series NERL'!AF288","v":1},{"$f":"'I_Series NERL'!AG288","v":1},{"$f":"'I_Series NERL'!AH288","v":1},{"$f":"'I_Series NERL'!AI288","v":1},{"$f":"'I_Series NERL'!AJ288","v":1},{"$f":"'I_Series NERL'!AK288","v":1},{"$f":"'I_Series NERL'!AL288","v":1},{"$f":"'I_Series NERL'!AM288","v":1},{"$f":"'I_Series NERL'!AN288","v":1},{"$f":"'I_Series NERL'!AO288","v":1},{"$f":"'I_Series NERL'!AP288","v":1},{"$f":"'I_Series NERL'!AQ288","v":1},{"$f":"'I_Series NERL'!AR288","v":1},{"$f":"'I_Series NERL'!AS288","v":1},{"$f":"'I_Series NERL'!AT288","v":1},{"$f":"'I_Series NERL'!AU288","v":1},{"$f":"'I_Series NERL'!AV288","v":1},{"$f":"'I_Series NERL'!AW288","v":1},{"$f":"'I_Series NERL'!AX288","v":1},{"$f":"'I_Series NERL'!AY288","v":1},{"$f":"'I_Series NERL'!AZ288","v":1},{"$f":"'I_Series NERL'!BA288","v":1},{"$f":"'I_Series NERL'!BB288","v":1},{"$f":"'I_Series NERL'!BC288","v":1},{"$f":"'I_Series NERL'!BD288","v":1},{"$f":"'I_Series NERL'!BE288","v":1},{"$f":"'I_Series NERL'!BF288","v":1},{"$f":"'I_Series NERL'!BG288","v":1},{"$f":"'I_Series NERL'!BH288","v":1},{"$f":"'I_Series NERL'!BI288","v":1},{"$f":"'I_Series NERL'!BJ288","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E289","v":"Capital Allowance - Special Pool"},null,{"$f":"'I_Series NERL'!G289","v":"%"},null,null,{"$f":"'I_Series NERL'!J289","v":0},null,{"$f":"'I_Series NERL'!L289","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y289","v":0},null,{"$f":"'I_Series NERL'!AA289","v":0},{"$f":"'I_Series NERL'!AB289","v":0},{"$f":"'I_Series NERL'!AC289","v":0},{"$f":"'I_Series NERL'!AD289","v":0},{"$f":"'I_Series NERL'!AE289","v":0},{"$f":"'I_Series NERL'!AF289","v":0},{"$f":"'I_Series NERL'!AG289","v":0},{"$f":"'I_Series NERL'!AH289","v":0},{"$f":"'I_Series NERL'!AI289","v":0},{"$f":"'I_Series NERL'!AJ289","v":0},{"$f":"'I_Series NERL'!AK289","v":0},{"$f":"'I_Series NERL'!AL289","v":0},{"$f":"'I_Series NERL'!AM289","v":0},{"$f":"'I_Series NERL'!AN289","v":0},{"$f":"'I_Series NERL'!AO289","v":0},{"$f":"'I_Series NERL'!AP289","v":0},{"$f":"'I_Series NERL'!AQ289","v":0},{"$f":"'I_Series NERL'!AR289","v":0},{"$f":"'I_Series NERL'!AS289","v":0},{"$f":"'I_Series NERL'!AT289","v":0},{"$f":"'I_Series NERL'!AU289","v":0},{"$f":"'I_Series NERL'!AV289","v":0},{"$f":"'I_Series NERL'!AW289","v":0},{"$f":"'I_Series NERL'!AX289","v":0},{"$f":"'I_Series NERL'!AY289","v":0},{"$f":"'I_Series NERL'!AZ289","v":0},{"$f":"'I_Series NERL'!BA289","v":0},{"$f":"'I_Series NERL'!BB289","v":0},{"$f":"'I_Series NERL'!BC289","v":0},{"$f":"'I_Series NERL'!BD289","v":0},{"$f":"'I_Series NERL'!BE289","v":0},{"$f":"'I_Series NERL'!BF289","v":0},{"$f":"'I_Series NERL'!BG289","v":0},{"$f":"'I_Series NERL'!BH289","v":0},{"$f":"'I_Series NERL'!BI289","v":0},{"$f":"'I_Series NERL'!BJ289","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E290","v":"Capital Allowance - Super Deduction"},null,{"$f":"'I_Series NERL'!G290","v":"%"},null,null,{"$f":"'I_Series NERL'!J290","v":0},null,{"$f":"'I_Series NERL'!L290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y290","v":0},null,{"$f":"'I_Series NERL'!AA290","v":0},{"$f":"'I_Series NERL'!AB290","v":0},{"$f":"'I_Series NERL'!AC290","v":0},{"$f":"'I_Series NERL'!AD290","v":0},{"$f":"'I_Series NERL'!AE290","v":0},{"$f":"'I_Series NERL'!AF290","v":0},{"$f":"'I_Series NERL'!AG290","v":0},{"$f":"'I_Series NERL'!AH290","v":0},{"$f":"'I_Series NERL'!AI290","v":0},{"$f":"'I_Series NERL'!AJ290","v":0},{"$f":"'I_Series NERL'!AK290","v":0},{"$f":"'I_Series NERL'!AL290","v":0},{"$f":"'I_Series NERL'!AM290","v":0},{"$f":"'I_Series NERL'!AN290","v":0},{"$f":"'I_Series NERL'!AO290","v":0},{"$f":"'I_Series NERL'!AP290","v":0},{"$f":"'I_Series NERL'!AQ290","v":0},{"$f":"'I_Series NERL'!AR290","v":0},{"$f":"'I_Series NERL'!AS290","v":0},{"$f":"'I_Series NERL'!AT290","v":0},{"$f":"'I_Series NERL'!AU290","v":0},{"$f":"'I_Series NERL'!AV290","v":0},{"$f":"'I_Series NERL'!AW290","v":0},{"$f":"'I_Series NERL'!AX290","v":0},{"$f":"'I_Series NERL'!AY290","v":0},{"$f":"'I_Series NERL'!AZ290","v":0},{"$f":"'I_Series NERL'!BA290","v":0},{"$f":"'I_Series NERL'!BB290","v":0},{"$f":"'I_Series NERL'!BC290","v":0},{"$f":"'I_Series NERL'!BD290","v":0},{"$f":"'I_Series NERL'!BE290","v":0},{"$f":"'I_Series NERL'!BF290","v":0},{"$f":"'I_Series NERL'!BG290","v":0},{"$f":"'I_Series NERL'!BH290","v":0},{"$f":"'I_Series NERL'!BI290","v":0},{"$f":"'I_Series NERL'!BJ290","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E291","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"'I_Series NERL'!G291","v":"%"},null,null,{"$f":"'I_Series NERL'!J291","v":0},null,{"$f":"'I_Series NERL'!L291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y291","v":0},null,{"$f":"'I_Series NERL'!AA291","v":0},{"$f":"'I_Series NERL'!AB291","v":0},{"$f":"'I_Series NERL'!AC291","v":0},{"$f":"'I_Series NERL'!AD291","v":0},{"$f":"'I_Series NERL'!AE291","v":0},{"$f":"'I_Series NERL'!AF291","v":0},{"$f":"'I_Series NERL'!AG291","v":0},{"$f":"'I_Series NERL'!AH291","v":0},{"$f":"'I_Series NERL'!AI291","v":0},{"$f":"'I_Series NERL'!AJ291","v":0},{"$f":"'I_Series NERL'!AK291","v":0},{"$f":"'I_Series NERL'!AL291","v":0},{"$f":"'I_Series NERL'!AM291","v":0},{"$f":"'I_Series NERL'!AN291","v":0},{"$f":"'I_Series NERL'!AO291","v":0},{"$f":"'I_Series NERL'!AP291","v":0},{"$f":"'I_Series NERL'!AQ291","v":0},{"$f":"'I_Series NERL'!AR291","v":0},{"$f":"'I_Series NERL'!AS291","v":0},{"$f":"'I_Series NERL'!AT291","v":0},{"$f":"'I_Series NERL'!AU291","v":0},{"$f":"'I_Series NERL'!AV291","v":0},{"$f":"'I_Series NERL'!AW291","v":0},{"$f":"'I_Series NERL'!AX291","v":0},{"$f":"'I_Series NERL'!AY291","v":0},{"$f":"'I_Series NERL'!AZ291","v":0},{"$f":"'I_Series NERL'!BA291","v":0},{"$f":"'I_Series NERL'!BB291","v":0},{"$f":"'I_Series NERL'!BC291","v":0},{"$f":"'I_Series NERL'!BD291","v":0},{"$f":"'I_Series NERL'!BE291","v":0},{"$f":"'I_Series NERL'!BF291","v":0},{"$f":"'I_Series NERL'!BG291","v":0},{"$f":"'I_Series NERL'!BH291","v":0},{"$f":"'I_Series NERL'!BI291","v":0},{"$f":"'I_Series NERL'!BJ291","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E292","v":"Capital Allowance - Expensed "},null,{"$f":"'I_Series NERL'!G292","v":"%"},null,null,{"$f":"'I_Series NERL'!J292","v":0},null,{"$f":"'I_Series NERL'!L292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y292","v":0},null,{"$f":"'I_Series NERL'!AA292","v":0},{"$f":"'I_Series NERL'!AB292","v":0},{"$f":"'I_Series NERL'!AC292","v":0},{"$f":"'I_Series NERL'!AD292","v":0},{"$f":"'I_Series NERL'!AE292","v":0},{"$f":"'I_Series NERL'!AF292","v":0},{"$f":"'I_Series NERL'!AG292","v":0},{"$f":"'I_Series NERL'!AH292","v":0},{"$f":"'I_Series NERL'!AI292","v":0},{"$f":"'I_Series NERL'!AJ292","v":0},{"$f":"'I_Series NERL'!AK292","v":0},{"$f":"'I_Series NERL'!AL292","v":0},{"$f":"'I_Series NERL'!AM292","v":0},{"$f":"'I_Series NERL'!AN292","v":0},{"$f":"'I_Series NERL'!AO292","v":0},{"$f":"'I_Series NERL'!AP292","v":0},{"$f":"'I_Series NERL'!AQ292","v":0},{"$f":"'I_Series NERL'!AR292","v":0},{"$f":"'I_Series NERL'!AS292","v":0},{"$f":"'I_Series NERL'!AT292","v":0},{"$f":"'I_Series NERL'!AU292","v":0},{"$f":"'I_Series NERL'!AV292","v":0},{"$f":"'I_Series NERL'!AW292","v":0},{"$f":"'I_Series NERL'!AX292","v":0},{"$f":"'I_Series NERL'!AY292","v":0},{"$f":"'I_Series NERL'!AZ292","v":0},{"$f":"'I_Series NERL'!BA292","v":0},{"$f":"'I_Series NERL'!BB292","v":0},{"$f":"'I_Series NERL'!BC292","v":0},{"$f":"'I_Series NERL'!BD292","v":0},{"$f":"'I_Series NERL'!BE292","v":0},{"$f":"'I_Series NERL'!BF292","v":0},{"$f":"'I_Series NERL'!BG292","v":0},{"$f":"'I_Series NERL'!BH292","v":0},{"$f":"'I_Series NERL'!BI292","v":0},{"$f":"'I_Series NERL'!BJ292","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E293","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"'I_Series NERL'!G293","v":"%"},null,null,{"$f":"'I_Series NERL'!J293","v":0},null,{"$f":"'I_Series NERL'!L293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y293","v":0},null,{"$f":"'I_Series NERL'!AA293","v":0},{"$f":"'I_Series NERL'!AB293","v":0},{"$f":"'I_Series NERL'!AC293","v":0},{"$f":"'I_Series NERL'!AD293","v":0},{"$f":"'I_Series NERL'!AE293","v":0},{"$f":"'I_Series NERL'!AF293","v":0},{"$f":"'I_Series NERL'!AG293","v":0},{"$f":"'I_Series NERL'!AH293","v":0},{"$f":"'I_Series NERL'!AI293","v":0},{"$f":"'I_Series NERL'!AJ293","v":0},{"$f":"'I_Series NERL'!AK293","v":0},{"$f":"'I_Series NERL'!AL293","v":0},{"$f":"'I_Series NERL'!AM293","v":0},{"$f":"'I_Series NERL'!AN293","v":0},{"$f":"'I_Series NERL'!AO293","v":0},{"$f":"'I_Series NERL'!AP293","v":0},{"$f":"'I_Series NERL'!AQ293","v":0},{"$f":"'I_Series NERL'!AR293","v":0},{"$f":"'I_Series NERL'!AS293","v":0},{"$f":"'I_Series NERL'!AT293","v":0},{"$f":"'I_Series NERL'!AU293","v":0},{"$f":"'I_Series NERL'!AV293","v":0},{"$f":"'I_Series NERL'!AW293","v":0},{"$f":"'I_Series NERL'!AX293","v":0},{"$f":"'I_Series NERL'!AY293","v":0},{"$f":"'I_Series NERL'!AZ293","v":0},{"$f":"'I_Series NERL'!BA293","v":0},{"$f":"'I_Series NERL'!BB293","v":0},{"$f":"'I_Series NERL'!BC293","v":0},{"$f":"'I_Series NERL'!BD293","v":0},{"$f":"'I_Series NERL'!BE293","v":0},{"$f":"'I_Series NERL'!BF293","v":0},{"$f":"'I_Series NERL'!BG293","v":0},{"$f":"'I_Series NERL'!BH293","v":0},{"$f":"'I_Series NERL'!BI293","v":0},{"$f":"'I_Series NERL'!BJ293","v":0}]
[null,null,null,null,{"$f":"E$112","v":"Category 4 (UKATS & Oceanic)"},null,{"$f":"G$112","v":"£'000 "},{"$f":"H$112","v":"Nominal"},null,{"$f":"J$112","v":0},null,{"$f":"L$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$112","v":0},null,{"$f":"AA$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E162 & \" - \" & E$112","v":"Capital Allowance - Main Pool - Category 4 (UKATS & Oceanic)"},null,{"$f":"G$168","v":"£'000 "},{"$f":"H$168","v":"Nominal"},null,"Capital Allowance - Main Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA162 * AA$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool - Category 4 (UKATS & Oceanic)",null,{"$f":"G$168","v":"£'000 "},"Nominal",null,"Capital Allowance - Special Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA163 * AA$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction - Category 4 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Super Deduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA164 * AA$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances - Category 4 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Structures & building allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA165 * AA$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed  - Category 4 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Expensed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA166 * AA$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure - Category 4 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Non - qualifying expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA167 * AA$168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E309","v":"Capital Allowance - Main Pool"},null,{"$f":"'I_Series NERL'!G309","v":"%"},null,null,{"$f":"'I_Series NERL'!J309","v":"CAA"},null,{"$f":"'I_Series NERL'!L309","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y309","v":0},null,{"$f":"'I_Series NERL'!AA309","v":1},{"$f":"'I_Series NERL'!AB309","v":1},{"$f":"'I_Series NERL'!AC309","v":1},{"$f":"'I_Series NERL'!AD309","v":1},{"$f":"'I_Series NERL'!AE309","v":1},{"$f":"'I_Series NERL'!AF309","v":1},{"$f":"'I_Series NERL'!AG309","v":1},{"$f":"'I_Series NERL'!AH309","v":1},{"$f":"'I_Series NERL'!AI309","v":1},{"$f":"'I_Series NERL'!AJ309","v":1},{"$f":"'I_Series NERL'!AK309","v":1},{"$f":"'I_Series NERL'!AL309","v":1},{"$f":"'I_Series NERL'!AM309","v":1},{"$f":"'I_Series NERL'!AN309","v":1},{"$f":"'I_Series NERL'!AO309","v":1},{"$f":"'I_Series NERL'!AP309","v":1},{"$f":"'I_Series NERL'!AQ309","v":1},{"$f":"'I_Series NERL'!AR309","v":1},{"$f":"'I_Series NERL'!AS309","v":1},{"$f":"'I_Series NERL'!AT309","v":1},{"$f":"'I_Series NERL'!AU309","v":1},{"$f":"'I_Series NERL'!AV309","v":1},{"$f":"'I_Series NERL'!AW309","v":1},{"$f":"'I_Series NERL'!AX309","v":1},{"$f":"'I_Series NERL'!AY309","v":1},{"$f":"'I_Series NERL'!AZ309","v":1},{"$f":"'I_Series NERL'!BA309","v":1},{"$f":"'I_Series NERL'!BB309","v":1},{"$f":"'I_Series NERL'!BC309","v":1},{"$f":"'I_Series NERL'!BD309","v":1},{"$f":"'I_Series NERL'!BE309","v":1},{"$f":"'I_Series NERL'!BF309","v":1},{"$f":"'I_Series NERL'!BG309","v":1},{"$f":"'I_Series NERL'!BH309","v":1},{"$f":"'I_Series NERL'!BI309","v":1},{"$f":"'I_Series NERL'!BJ309","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E310","v":"Capital Allowance - Special Pool"},null,{"$f":"'I_Series NERL'!G310","v":"%"},null,null,{"$f":"'I_Series NERL'!J310","v":0},null,{"$f":"'I_Series NERL'!L310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y310","v":0},null,{"$f":"'I_Series NERL'!AA310","v":0},{"$f":"'I_Series NERL'!AB310","v":0},{"$f":"'I_Series NERL'!AC310","v":0},{"$f":"'I_Series NERL'!AD310","v":0},{"$f":"'I_Series NERL'!AE310","v":0},{"$f":"'I_Series NERL'!AF310","v":0},{"$f":"'I_Series NERL'!AG310","v":0},{"$f":"'I_Series NERL'!AH310","v":0},{"$f":"'I_Series NERL'!AI310","v":0},{"$f":"'I_Series NERL'!AJ310","v":0},{"$f":"'I_Series NERL'!AK310","v":0},{"$f":"'I_Series NERL'!AL310","v":0},{"$f":"'I_Series NERL'!AM310","v":0},{"$f":"'I_Series NERL'!AN310","v":0},{"$f":"'I_Series NERL'!AO310","v":0},{"$f":"'I_Series NERL'!AP310","v":0},{"$f":"'I_Series NERL'!AQ310","v":0},{"$f":"'I_Series NERL'!AR310","v":0},{"$f":"'I_Series NERL'!AS310","v":0},{"$f":"'I_Series NERL'!AT310","v":0},{"$f":"'I_Series NERL'!AU310","v":0},{"$f":"'I_Series NERL'!AV310","v":0},{"$f":"'I_Series NERL'!AW310","v":0},{"$f":"'I_Series NERL'!AX310","v":0},{"$f":"'I_Series NERL'!AY310","v":0},{"$f":"'I_Series NERL'!AZ310","v":0},{"$f":"'I_Series NERL'!BA310","v":0},{"$f":"'I_Series NERL'!BB310","v":0},{"$f":"'I_Series NERL'!BC310","v":0},{"$f":"'I_Series NERL'!BD310","v":0},{"$f":"'I_Series NERL'!BE310","v":0},{"$f":"'I_Series NERL'!BF310","v":0},{"$f":"'I_Series NERL'!BG310","v":0},{"$f":"'I_Series NERL'!BH310","v":0},{"$f":"'I_Series NERL'!BI310","v":0},{"$f":"'I_Series NERL'!BJ310","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E311","v":"Capital Allowance - Super Deduction"},null,{"$f":"'I_Series NERL'!G311","v":"%"},null,null,{"$f":"'I_Series NERL'!J311","v":0},null,{"$f":"'I_Series NERL'!L311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y311","v":0},null,{"$f":"'I_Series NERL'!AA311","v":0},{"$f":"'I_Series NERL'!AB311","v":0},{"$f":"'I_Series NERL'!AC311","v":0},{"$f":"'I_Series NERL'!AD311","v":0},{"$f":"'I_Series NERL'!AE311","v":0},{"$f":"'I_Series NERL'!AF311","v":0},{"$f":"'I_Series NERL'!AG311","v":0},{"$f":"'I_Series NERL'!AH311","v":0},{"$f":"'I_Series NERL'!AI311","v":0},{"$f":"'I_Series NERL'!AJ311","v":0},{"$f":"'I_Series NERL'!AK311","v":0},{"$f":"'I_Series NERL'!AL311","v":0},{"$f":"'I_Series NERL'!AM311","v":0},{"$f":"'I_Series NERL'!AN311","v":0},{"$f":"'I_Series NERL'!AO311","v":0},{"$f":"'I_Series NERL'!AP311","v":0},{"$f":"'I_Series NERL'!AQ311","v":0},{"$f":"'I_Series NERL'!AR311","v":0},{"$f":"'I_Series NERL'!AS311","v":0},{"$f":"'I_Series NERL'!AT311","v":0},{"$f":"'I_Series NERL'!AU311","v":0},{"$f":"'I_Series NERL'!AV311","v":0},{"$f":"'I_Series NERL'!AW311","v":0},{"$f":"'I_Series NERL'!AX311","v":0},{"$f":"'I_Series NERL'!AY311","v":0},{"$f":"'I_Series NERL'!AZ311","v":0},{"$f":"'I_Series NERL'!BA311","v":0},{"$f":"'I_Series NERL'!BB311","v":0},{"$f":"'I_Series NERL'!BC311","v":0},{"$f":"'I_Series NERL'!BD311","v":0},{"$f":"'I_Series NERL'!BE311","v":0},{"$f":"'I_Series NERL'!BF311","v":0},{"$f":"'I_Series NERL'!BG311","v":0},{"$f":"'I_Series NERL'!BH311","v":0},{"$f":"'I_Series NERL'!BI311","v":0},{"$f":"'I_Series NERL'!BJ311","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E312","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"'I_Series NERL'!G312","v":"%"},null,null,{"$f":"'I_Series NERL'!J312","v":0},null,{"$f":"'I_Series NERL'!L312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y312","v":0},null,{"$f":"'I_Series NERL'!AA312","v":0},{"$f":"'I_Series NERL'!AB312","v":0},{"$f":"'I_Series NERL'!AC312","v":0},{"$f":"'I_Series NERL'!AD312","v":0},{"$f":"'I_Series NERL'!AE312","v":0},{"$f":"'I_Series NERL'!AF312","v":0},{"$f":"'I_Series NERL'!AG312","v":0},{"$f":"'I_Series NERL'!AH312","v":0},{"$f":"'I_Series NERL'!AI312","v":0},{"$f":"'I_Series NERL'!AJ312","v":0},{"$f":"'I_Series NERL'!AK312","v":0},{"$f":"'I_Series NERL'!AL312","v":0},{"$f":"'I_Series NERL'!AM312","v":0},{"$f":"'I_Series NERL'!AN312","v":0},{"$f":"'I_Series NERL'!AO312","v":0},{"$f":"'I_Series NERL'!AP312","v":0},{"$f":"'I_Series NERL'!AQ312","v":0},{"$f":"'I_Series NERL'!AR312","v":0},{"$f":"'I_Series NERL'!AS312","v":0},{"$f":"'I_Series NERL'!AT312","v":0},{"$f":"'I_Series NERL'!AU312","v":0},{"$f":"'I_Series NERL'!AV312","v":0},{"$f":"'I_Series NERL'!AW312","v":0},{"$f":"'I_Series NERL'!AX312","v":0},{"$f":"'I_Series NERL'!AY312","v":0},{"$f":"'I_Series NERL'!AZ312","v":0},{"$f":"'I_Series NERL'!BA312","v":0},{"$f":"'I_Series NERL'!BB312","v":0},{"$f":"'I_Series NERL'!BC312","v":0},{"$f":"'I_Series NERL'!BD312","v":0},{"$f":"'I_Series NERL'!BE312","v":0},{"$f":"'I_Series NERL'!BF312","v":0},{"$f":"'I_Series NERL'!BG312","v":0},{"$f":"'I_Series NERL'!BH312","v":0},{"$f":"'I_Series NERL'!BI312","v":0},{"$f":"'I_Series NERL'!BJ312","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E313","v":"Capital Allowance - Expensed "},null,{"$f":"'I_Series NERL'!G313","v":"%"},null,null,{"$f":"'I_Series NERL'!J313","v":0},null,{"$f":"'I_Series NERL'!L313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y313","v":0},null,{"$f":"'I_Series NERL'!AA313","v":0},{"$f":"'I_Series NERL'!AB313","v":0},{"$f":"'I_Series NERL'!AC313","v":0},{"$f":"'I_Series NERL'!AD313","v":0},{"$f":"'I_Series NERL'!AE313","v":0},{"$f":"'I_Series NERL'!AF313","v":0},{"$f":"'I_Series NERL'!AG313","v":0},{"$f":"'I_Series NERL'!AH313","v":0},{"$f":"'I_Series NERL'!AI313","v":0},{"$f":"'I_Series NERL'!AJ313","v":0},{"$f":"'I_Series NERL'!AK313","v":0},{"$f":"'I_Series NERL'!AL313","v":0},{"$f":"'I_Series NERL'!AM313","v":0},{"$f":"'I_Series NERL'!AN313","v":0},{"$f":"'I_Series NERL'!AO313","v":0},{"$f":"'I_Series NERL'!AP313","v":0},{"$f":"'I_Series NERL'!AQ313","v":0},{"$f":"'I_Series NERL'!AR313","v":0},{"$f":"'I_Series NERL'!AS313","v":0},{"$f":"'I_Series NERL'!AT313","v":0},{"$f":"'I_Series NERL'!AU313","v":0},{"$f":"'I_Series NERL'!AV313","v":0},{"$f":"'I_Series NERL'!AW313","v":0},{"$f":"'I_Series NERL'!AX313","v":0},{"$f":"'I_Series NERL'!AY313","v":0},{"$f":"'I_Series NERL'!AZ313","v":0},{"$f":"'I_Series NERL'!BA313","v":0},{"$f":"'I_Series NERL'!BB313","v":0},{"$f":"'I_Series NERL'!BC313","v":0},{"$f":"'I_Series NERL'!BD313","v":0},{"$f":"'I_Series NERL'!BE313","v":0},{"$f":"'I_Series NERL'!BF313","v":0},{"$f":"'I_Series NERL'!BG313","v":0},{"$f":"'I_Series NERL'!BH313","v":0},{"$f":"'I_Series NERL'!BI313","v":0},{"$f":"'I_Series NERL'!BJ313","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E314","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"'I_Series NERL'!G314","v":"%"},null,null,{"$f":"'I_Series NERL'!J314","v":0},null,{"$f":"'I_Series NERL'!L314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y314","v":0},null,{"$f":"'I_Series NERL'!AA314","v":0},{"$f":"'I_Series NERL'!AB314","v":0},{"$f":"'I_Series NERL'!AC314","v":0},{"$f":"'I_Series NERL'!AD314","v":0},{"$f":"'I_Series NERL'!AE314","v":0},{"$f":"'I_Series NERL'!AF314","v":0},{"$f":"'I_Series NERL'!AG314","v":0},{"$f":"'I_Series NERL'!AH314","v":0},{"$f":"'I_Series NERL'!AI314","v":0},{"$f":"'I_Series NERL'!AJ314","v":0},{"$f":"'I_Series NERL'!AK314","v":0},{"$f":"'I_Series NERL'!AL314","v":0},{"$f":"'I_Series NERL'!AM314","v":0},{"$f":"'I_Series NERL'!AN314","v":0},{"$f":"'I_Series NERL'!AO314","v":0},{"$f":"'I_Series NERL'!AP314","v":0},{"$f":"'I_Series NERL'!AQ314","v":0},{"$f":"'I_Series NERL'!AR314","v":0},{"$f":"'I_Series NERL'!AS314","v":0},{"$f":"'I_Series NERL'!AT314","v":0},{"$f":"'I_Series NERL'!AU314","v":0},{"$f":"'I_Series NERL'!AV314","v":0},{"$f":"'I_Series NERL'!AW314","v":0},{"$f":"'I_Series NERL'!AX314","v":0},{"$f":"'I_Series NERL'!AY314","v":0},{"$f":"'I_Series NERL'!AZ314","v":0},{"$f":"'I_Series NERL'!BA314","v":0},{"$f":"'I_Series NERL'!BB314","v":0},{"$f":"'I_Series NERL'!BC314","v":0},{"$f":"'I_Series NERL'!BD314","v":0},{"$f":"'I_Series NERL'!BE314","v":0},{"$f":"'I_Series NERL'!BF314","v":0},{"$f":"'I_Series NERL'!BG314","v":0},{"$f":"'I_Series NERL'!BH314","v":0},{"$f":"'I_Series NERL'!BI314","v":0},{"$f":"'I_Series NERL'!BJ314","v":0}]
[null,null,null,null,{"$f":"E$113","v":"Category 5 (UKATS & Oceanic)"},null,{"$f":"G$113","v":"£'000 "},{"$f":"H$113","v":"Nominal"},null,{"$f":"J$113","v":0},null,{"$f":"L$113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$113","v":0},null,{"$f":"AA$113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E176 & \" - \" & E$113","v":"Capital Allowance - Main Pool - Category 5 (UKATS & Oceanic)"},null,{"$f":"G$182","v":"£'000 "},{"$f":"H$182","v":"Nominal"},null,"Capital Allowance - Main Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA176 * AA$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool - Category 5 (UKATS & Oceanic)",null,{"$f":"G$182","v":"£'000 "},"Nominal",null,"Capital Allowance - Special Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA177 * AA$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction - Category 5 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Super Deduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA178 * AA$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances - Category 5 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Structures & building allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA179 * AA$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed  - Category 5 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Expensed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA180 * AA$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure - Category 5 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Non - qualifying expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA181 * AA$182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E330","v":"Capital Allowance - Main Pool"},null,{"$f":"'I_Series NERL'!G330","v":"%"},null,null,{"$f":"'I_Series NERL'!J330","v":"CAA"},null,{"$f":"'I_Series NERL'!L330","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y330","v":0},null,{"$f":"'I_Series NERL'!AA330","v":1},{"$f":"'I_Series NERL'!AB330","v":1},{"$f":"'I_Series NERL'!AC330","v":1},{"$f":"'I_Series NERL'!AD330","v":1},{"$f":"'I_Series NERL'!AE330","v":1},{"$f":"'I_Series NERL'!AF330","v":1},{"$f":"'I_Series NERL'!AG330","v":1},{"$f":"'I_Series NERL'!AH330","v":1},{"$f":"'I_Series NERL'!AI330","v":1},{"$f":"'I_Series NERL'!AJ330","v":1},{"$f":"'I_Series NERL'!AK330","v":1},{"$f":"'I_Series NERL'!AL330","v":1},{"$f":"'I_Series NERL'!AM330","v":1},{"$f":"'I_Series NERL'!AN330","v":1},{"$f":"'I_Series NERL'!AO330","v":1},{"$f":"'I_Series NERL'!AP330","v":1},{"$f":"'I_Series NERL'!AQ330","v":1},{"$f":"'I_Series NERL'!AR330","v":1},{"$f":"'I_Series NERL'!AS330","v":1},{"$f":"'I_Series NERL'!AT330","v":1},{"$f":"'I_Series NERL'!AU330","v":1},{"$f":"'I_Series NERL'!AV330","v":1},{"$f":"'I_Series NERL'!AW330","v":1},{"$f":"'I_Series NERL'!AX330","v":1},{"$f":"'I_Series NERL'!AY330","v":1},{"$f":"'I_Series NERL'!AZ330","v":1},{"$f":"'I_Series NERL'!BA330","v":1},{"$f":"'I_Series NERL'!BB330","v":1},{"$f":"'I_Series NERL'!BC330","v":1},{"$f":"'I_Series NERL'!BD330","v":1},{"$f":"'I_Series NERL'!BE330","v":1},{"$f":"'I_Series NERL'!BF330","v":1},{"$f":"'I_Series NERL'!BG330","v":1},{"$f":"'I_Series NERL'!BH330","v":1},{"$f":"'I_Series NERL'!BI330","v":1},{"$f":"'I_Series NERL'!BJ330","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E331","v":"Capital Allowance - Special Pool"},null,{"$f":"'I_Series NERL'!G331","v":"%"},null,null,{"$f":"'I_Series NERL'!J331","v":0},null,{"$f":"'I_Series NERL'!L331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y331","v":0},null,{"$f":"'I_Series NERL'!AA331","v":0},{"$f":"'I_Series NERL'!AB331","v":0},{"$f":"'I_Series NERL'!AC331","v":0},{"$f":"'I_Series NERL'!AD331","v":0},{"$f":"'I_Series NERL'!AE331","v":0},{"$f":"'I_Series NERL'!AF331","v":0},{"$f":"'I_Series NERL'!AG331","v":0},{"$f":"'I_Series NERL'!AH331","v":0},{"$f":"'I_Series NERL'!AI331","v":0},{"$f":"'I_Series NERL'!AJ331","v":0},{"$f":"'I_Series NERL'!AK331","v":0},{"$f":"'I_Series NERL'!AL331","v":0},{"$f":"'I_Series NERL'!AM331","v":0},{"$f":"'I_Series NERL'!AN331","v":0},{"$f":"'I_Series NERL'!AO331","v":0},{"$f":"'I_Series NERL'!AP331","v":0},{"$f":"'I_Series NERL'!AQ331","v":0},{"$f":"'I_Series NERL'!AR331","v":0},{"$f":"'I_Series NERL'!AS331","v":0},{"$f":"'I_Series NERL'!AT331","v":0},{"$f":"'I_Series NERL'!AU331","v":0},{"$f":"'I_Series NERL'!AV331","v":0},{"$f":"'I_Series NERL'!AW331","v":0},{"$f":"'I_Series NERL'!AX331","v":0},{"$f":"'I_Series NERL'!AY331","v":0},{"$f":"'I_Series NERL'!AZ331","v":0},{"$f":"'I_Series NERL'!BA331","v":0},{"$f":"'I_Series NERL'!BB331","v":0},{"$f":"'I_Series NERL'!BC331","v":0},{"$f":"'I_Series NERL'!BD331","v":0},{"$f":"'I_Series NERL'!BE331","v":0},{"$f":"'I_Series NERL'!BF331","v":0},{"$f":"'I_Series NERL'!BG331","v":0},{"$f":"'I_Series NERL'!BH331","v":0},{"$f":"'I_Series NERL'!BI331","v":0},{"$f":"'I_Series NERL'!BJ331","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E332","v":"Capital Allowance - Super Deduction"},null,{"$f":"'I_Series NERL'!G332","v":"%"},null,null,{"$f":"'I_Series NERL'!J332","v":0},null,{"$f":"'I_Series NERL'!L332","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y332","v":0},null,{"$f":"'I_Series NERL'!AA332","v":0},{"$f":"'I_Series NERL'!AB332","v":0},{"$f":"'I_Series NERL'!AC332","v":0},{"$f":"'I_Series NERL'!AD332","v":0},{"$f":"'I_Series NERL'!AE332","v":0},{"$f":"'I_Series NERL'!AF332","v":0},{"$f":"'I_Series NERL'!AG332","v":0},{"$f":"'I_Series NERL'!AH332","v":0},{"$f":"'I_Series NERL'!AI332","v":0},{"$f":"'I_Series NERL'!AJ332","v":0},{"$f":"'I_Series NERL'!AK332","v":0},{"$f":"'I_Series NERL'!AL332","v":0},{"$f":"'I_Series NERL'!AM332","v":0},{"$f":"'I_Series NERL'!AN332","v":0},{"$f":"'I_Series NERL'!AO332","v":0},{"$f":"'I_Series NERL'!AP332","v":0},{"$f":"'I_Series NERL'!AQ332","v":0},{"$f":"'I_Series NERL'!AR332","v":0},{"$f":"'I_Series NERL'!AS332","v":0},{"$f":"'I_Series NERL'!AT332","v":0},{"$f":"'I_Series NERL'!AU332","v":0},{"$f":"'I_Series NERL'!AV332","v":0},{"$f":"'I_Series NERL'!AW332","v":0},{"$f":"'I_Series NERL'!AX332","v":0},{"$f":"'I_Series NERL'!AY332","v":0},{"$f":"'I_Series NERL'!AZ332","v":0},{"$f":"'I_Series NERL'!BA332","v":0},{"$f":"'I_Series NERL'!BB332","v":0},{"$f":"'I_Series NERL'!BC332","v":0},{"$f":"'I_Series NERL'!BD332","v":0},{"$f":"'I_Series NERL'!BE332","v":0},{"$f":"'I_Series NERL'!BF332","v":0},{"$f":"'I_Series NERL'!BG332","v":0},{"$f":"'I_Series NERL'!BH332","v":0},{"$f":"'I_Series NERL'!BI332","v":0},{"$f":"'I_Series NERL'!BJ332","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E333","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"'I_Series NERL'!G333","v":"%"},null,null,{"$f":"'I_Series NERL'!J333","v":0},null,{"$f":"'I_Series NERL'!L333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y333","v":0},null,{"$f":"'I_Series NERL'!AA333","v":0},{"$f":"'I_Series NERL'!AB333","v":0},{"$f":"'I_Series NERL'!AC333","v":0},{"$f":"'I_Series NERL'!AD333","v":0},{"$f":"'I_Series NERL'!AE333","v":0},{"$f":"'I_Series NERL'!AF333","v":0},{"$f":"'I_Series NERL'!AG333","v":0},{"$f":"'I_Series NERL'!AH333","v":0},{"$f":"'I_Series NERL'!AI333","v":0},{"$f":"'I_Series NERL'!AJ333","v":0},{"$f":"'I_Series NERL'!AK333","v":0},{"$f":"'I_Series NERL'!AL333","v":0},{"$f":"'I_Series NERL'!AM333","v":0},{"$f":"'I_Series NERL'!AN333","v":0},{"$f":"'I_Series NERL'!AO333","v":0},{"$f":"'I_Series NERL'!AP333","v":0},{"$f":"'I_Series NERL'!AQ333","v":0},{"$f":"'I_Series NERL'!AR333","v":0},{"$f":"'I_Series NERL'!AS333","v":0},{"$f":"'I_Series NERL'!AT333","v":0},{"$f":"'I_Series NERL'!AU333","v":0},{"$f":"'I_Series NERL'!AV333","v":0},{"$f":"'I_Series NERL'!AW333","v":0},{"$f":"'I_Series NERL'!AX333","v":0},{"$f":"'I_Series NERL'!AY333","v":0},{"$f":"'I_Series NERL'!AZ333","v":0},{"$f":"'I_Series NERL'!BA333","v":0},{"$f":"'I_Series NERL'!BB333","v":0},{"$f":"'I_Series NERL'!BC333","v":0},{"$f":"'I_Series NERL'!BD333","v":0},{"$f":"'I_Series NERL'!BE333","v":0},{"$f":"'I_Series NERL'!BF333","v":0},{"$f":"'I_Series NERL'!BG333","v":0},{"$f":"'I_Series NERL'!BH333","v":0},{"$f":"'I_Series NERL'!BI333","v":0},{"$f":"'I_Series NERL'!BJ333","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E334","v":"Capital Allowance - Expensed "},null,{"$f":"'I_Series NERL'!G334","v":"%"},null,null,{"$f":"'I_Series NERL'!J334","v":0},null,{"$f":"'I_Series NERL'!L334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y334","v":0},null,{"$f":"'I_Series NERL'!AA334","v":0},{"$f":"'I_Series NERL'!AB334","v":0},{"$f":"'I_Series NERL'!AC334","v":0},{"$f":"'I_Series NERL'!AD334","v":0},{"$f":"'I_Series NERL'!AE334","v":0},{"$f":"'I_Series NERL'!AF334","v":0},{"$f":"'I_Series NERL'!AG334","v":0},{"$f":"'I_Series NERL'!AH334","v":0},{"$f":"'I_Series NERL'!AI334","v":0},{"$f":"'I_Series NERL'!AJ334","v":0},{"$f":"'I_Series NERL'!AK334","v":0},{"$f":"'I_Series NERL'!AL334","v":0},{"$f":"'I_Series NERL'!AM334","v":0},{"$f":"'I_Series NERL'!AN334","v":0},{"$f":"'I_Series NERL'!AO334","v":0},{"$f":"'I_Series NERL'!AP334","v":0},{"$f":"'I_Series NERL'!AQ334","v":0},{"$f":"'I_Series NERL'!AR334","v":0},{"$f":"'I_Series NERL'!AS334","v":0},{"$f":"'I_Series NERL'!AT334","v":0},{"$f":"'I_Series NERL'!AU334","v":0},{"$f":"'I_Series NERL'!AV334","v":0},{"$f":"'I_Series NERL'!AW334","v":0},{"$f":"'I_Series NERL'!AX334","v":0},{"$f":"'I_Series NERL'!AY334","v":0},{"$f":"'I_Series NERL'!AZ334","v":0},{"$f":"'I_Series NERL'!BA334","v":0},{"$f":"'I_Series NERL'!BB334","v":0},{"$f":"'I_Series NERL'!BC334","v":0},{"$f":"'I_Series NERL'!BD334","v":0},{"$f":"'I_Series NERL'!BE334","v":0},{"$f":"'I_Series NERL'!BF334","v":0},{"$f":"'I_Series NERL'!BG334","v":0},{"$f":"'I_Series NERL'!BH334","v":0},{"$f":"'I_Series NERL'!BI334","v":0},{"$f":"'I_Series NERL'!BJ334","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E335","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"'I_Series NERL'!G335","v":"%"},null,null,{"$f":"'I_Series NERL'!J335","v":0},null,{"$f":"'I_Series NERL'!L335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y335","v":0},null,{"$f":"'I_Series NERL'!AA335","v":0},{"$f":"'I_Series NERL'!AB335","v":0},{"$f":"'I_Series NERL'!AC335","v":0},{"$f":"'I_Series NERL'!AD335","v":0},{"$f":"'I_Series NERL'!AE335","v":0},{"$f":"'I_Series NERL'!AF335","v":0},{"$f":"'I_Series NERL'!AG335","v":0},{"$f":"'I_Series NERL'!AH335","v":0},{"$f":"'I_Series NERL'!AI335","v":0},{"$f":"'I_Series NERL'!AJ335","v":0},{"$f":"'I_Series NERL'!AK335","v":0},{"$f":"'I_Series NERL'!AL335","v":0},{"$f":"'I_Series NERL'!AM335","v":0},{"$f":"'I_Series NERL'!AN335","v":0},{"$f":"'I_Series NERL'!AO335","v":0},{"$f":"'I_Series NERL'!AP335","v":0},{"$f":"'I_Series NERL'!AQ335","v":0},{"$f":"'I_Series NERL'!AR335","v":0},{"$f":"'I_Series NERL'!AS335","v":0},{"$f":"'I_Series NERL'!AT335","v":0},{"$f":"'I_Series NERL'!AU335","v":0},{"$f":"'I_Series NERL'!AV335","v":0},{"$f":"'I_Series NERL'!AW335","v":0},{"$f":"'I_Series NERL'!AX335","v":0},{"$f":"'I_Series NERL'!AY335","v":0},{"$f":"'I_Series NERL'!AZ335","v":0},{"$f":"'I_Series NERL'!BA335","v":0},{"$f":"'I_Series NERL'!BB335","v":0},{"$f":"'I_Series NERL'!BC335","v":0},{"$f":"'I_Series NERL'!BD335","v":0},{"$f":"'I_Series NERL'!BE335","v":0},{"$f":"'I_Series NERL'!BF335","v":0},{"$f":"'I_Series NERL'!BG335","v":0},{"$f":"'I_Series NERL'!BH335","v":0},{"$f":"'I_Series NERL'!BI335","v":0},{"$f":"'I_Series NERL'!BJ335","v":0}]
[null,null,null,null,{"$f":"E$114","v":"Category 6 (UKATS & Oceanic)"},null,{"$f":"G$114","v":"£'000 "},{"$f":"H$114","v":"Nominal"},null,{"$f":"J$114","v":0},null,{"$f":"L$114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$114","v":0},null,{"$f":"AA$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E190 & \" - \" & E$114","v":"Capital Allowance - Main Pool - Category 6 (UKATS & Oceanic)"},null,{"$f":"G$196","v":"£'000 "},{"$f":"H$196","v":"Nominal"},null,"Capital Allowance - Main Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA190 * AA$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool - Category 6 (UKATS & Oceanic)",null,{"$f":"G$196","v":"£'000 "},"Nominal",null,"Capital Allowance - Special Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA191 * AA$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction - Category 6 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Super Deduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA192 * AA$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances - Category 6 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Structures & building allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA193 * AA$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed  - Category 6 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Expensed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA194 * AA$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure - Category 6 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Non - qualifying expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA195 * AA$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E351","v":"Capital Allowance - Main Pool"},null,{"$f":"'I_Series NERL'!G351","v":"%"},null,null,{"$f":"'I_Series NERL'!J351","v":"CAA"},null,{"$f":"'I_Series NERL'!L351","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y351","v":0},null,{"$f":"'I_Series NERL'!AA351","v":1},{"$f":"'I_Series NERL'!AB351","v":1},{"$f":"'I_Series NERL'!AC351","v":1},{"$f":"'I_Series NERL'!AD351","v":1},{"$f":"'I_Series NERL'!AE351","v":1},{"$f":"'I_Series NERL'!AF351","v":1},{"$f":"'I_Series NERL'!AG351","v":1},{"$f":"'I_Series NERL'!AH351","v":1},{"$f":"'I_Series NERL'!AI351","v":1},{"$f":"'I_Series NERL'!AJ351","v":1},{"$f":"'I_Series NERL'!AK351","v":1},{"$f":"'I_Series NERL'!AL351","v":1},{"$f":"'I_Series NERL'!AM351","v":1},{"$f":"'I_Series NERL'!AN351","v":1},{"$f":"'I_Series NERL'!AO351","v":1},{"$f":"'I_Series NERL'!AP351","v":1},{"$f":"'I_Series NERL'!AQ351","v":1},{"$f":"'I_Series NERL'!AR351","v":1},{"$f":"'I_Series NERL'!AS351","v":1},{"$f":"'I_Series NERL'!AT351","v":1},{"$f":"'I_Series NERL'!AU351","v":1},{"$f":"'I_Series NERL'!AV351","v":1},{"$f":"'I_Series NERL'!AW351","v":1},{"$f":"'I_Series NERL'!AX351","v":1},{"$f":"'I_Series NERL'!AY351","v":1},{"$f":"'I_Series NERL'!AZ351","v":1},{"$f":"'I_Series NERL'!BA351","v":1},{"$f":"'I_Series NERL'!BB351","v":1},{"$f":"'I_Series NERL'!BC351","v":1},{"$f":"'I_Series NERL'!BD351","v":1},{"$f":"'I_Series NERL'!BE351","v":1},{"$f":"'I_Series NERL'!BF351","v":1},{"$f":"'I_Series NERL'!BG351","v":1},{"$f":"'I_Series NERL'!BH351","v":1},{"$f":"'I_Series NERL'!BI351","v":1},{"$f":"'I_Series NERL'!BJ351","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E352","v":"Capital Allowance - Special Pool"},null,{"$f":"'I_Series NERL'!G352","v":"%"},null,null,{"$f":"'I_Series NERL'!J352","v":0},null,{"$f":"'I_Series NERL'!L352","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y352","v":0},null,{"$f":"'I_Series NERL'!AA352","v":0},{"$f":"'I_Series NERL'!AB352","v":0},{"$f":"'I_Series NERL'!AC352","v":0},{"$f":"'I_Series NERL'!AD352","v":0},{"$f":"'I_Series NERL'!AE352","v":0},{"$f":"'I_Series NERL'!AF352","v":0},{"$f":"'I_Series NERL'!AG352","v":0},{"$f":"'I_Series NERL'!AH352","v":0},{"$f":"'I_Series NERL'!AI352","v":0},{"$f":"'I_Series NERL'!AJ352","v":0},{"$f":"'I_Series NERL'!AK352","v":0},{"$f":"'I_Series NERL'!AL352","v":0},{"$f":"'I_Series NERL'!AM352","v":0},{"$f":"'I_Series NERL'!AN352","v":0},{"$f":"'I_Series NERL'!AO352","v":0},{"$f":"'I_Series NERL'!AP352","v":0},{"$f":"'I_Series NERL'!AQ352","v":0},{"$f":"'I_Series NERL'!AR352","v":0},{"$f":"'I_Series NERL'!AS352","v":0},{"$f":"'I_Series NERL'!AT352","v":0},{"$f":"'I_Series NERL'!AU352","v":0},{"$f":"'I_Series NERL'!AV352","v":0},{"$f":"'I_Series NERL'!AW352","v":0},{"$f":"'I_Series NERL'!AX352","v":0},{"$f":"'I_Series NERL'!AY352","v":0},{"$f":"'I_Series NERL'!AZ352","v":0},{"$f":"'I_Series NERL'!BA352","v":0},{"$f":"'I_Series NERL'!BB352","v":0},{"$f":"'I_Series NERL'!BC352","v":0},{"$f":"'I_Series NERL'!BD352","v":0},{"$f":"'I_Series NERL'!BE352","v":0},{"$f":"'I_Series NERL'!BF352","v":0},{"$f":"'I_Series NERL'!BG352","v":0},{"$f":"'I_Series NERL'!BH352","v":0},{"$f":"'I_Series NERL'!BI352","v":0},{"$f":"'I_Series NERL'!BJ352","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E353","v":"Capital Allowance - Super Deduction"},null,{"$f":"'I_Series NERL'!G353","v":"%"},null,null,{"$f":"'I_Series NERL'!J353","v":0},null,{"$f":"'I_Series NERL'!L353","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y353","v":0},null,{"$f":"'I_Series NERL'!AA353","v":0},{"$f":"'I_Series NERL'!AB353","v":0},{"$f":"'I_Series NERL'!AC353","v":0},{"$f":"'I_Series NERL'!AD353","v":0},{"$f":"'I_Series NERL'!AE353","v":0},{"$f":"'I_Series NERL'!AF353","v":0},{"$f":"'I_Series NERL'!AG353","v":0},{"$f":"'I_Series NERL'!AH353","v":0},{"$f":"'I_Series NERL'!AI353","v":0},{"$f":"'I_Series NERL'!AJ353","v":0},{"$f":"'I_Series NERL'!AK353","v":0},{"$f":"'I_Series NERL'!AL353","v":0},{"$f":"'I_Series NERL'!AM353","v":0},{"$f":"'I_Series NERL'!AN353","v":0},{"$f":"'I_Series NERL'!AO353","v":0},{"$f":"'I_Series NERL'!AP353","v":0},{"$f":"'I_Series NERL'!AQ353","v":0},{"$f":"'I_Series NERL'!AR353","v":0},{"$f":"'I_Series NERL'!AS353","v":0},{"$f":"'I_Series NERL'!AT353","v":0},{"$f":"'I_Series NERL'!AU353","v":0},{"$f":"'I_Series NERL'!AV353","v":0},{"$f":"'I_Series NERL'!AW353","v":0},{"$f":"'I_Series NERL'!AX353","v":0},{"$f":"'I_Series NERL'!AY353","v":0},{"$f":"'I_Series NERL'!AZ353","v":0},{"$f":"'I_Series NERL'!BA353","v":0},{"$f":"'I_Series NERL'!BB353","v":0},{"$f":"'I_Series NERL'!BC353","v":0},{"$f":"'I_Series NERL'!BD353","v":0},{"$f":"'I_Series NERL'!BE353","v":0},{"$f":"'I_Series NERL'!BF353","v":0},{"$f":"'I_Series NERL'!BG353","v":0},{"$f":"'I_Series NERL'!BH353","v":0},{"$f":"'I_Series NERL'!BI353","v":0},{"$f":"'I_Series NERL'!BJ353","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E354","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"'I_Series NERL'!G354","v":"%"},null,null,{"$f":"'I_Series NERL'!J354","v":0},null,{"$f":"'I_Series NERL'!L354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y354","v":0},null,{"$f":"'I_Series NERL'!AA354","v":0},{"$f":"'I_Series NERL'!AB354","v":0},{"$f":"'I_Series NERL'!AC354","v":0},{"$f":"'I_Series NERL'!AD354","v":0},{"$f":"'I_Series NERL'!AE354","v":0},{"$f":"'I_Series NERL'!AF354","v":0},{"$f":"'I_Series NERL'!AG354","v":0},{"$f":"'I_Series NERL'!AH354","v":0},{"$f":"'I_Series NERL'!AI354","v":0},{"$f":"'I_Series NERL'!AJ354","v":0},{"$f":"'I_Series NERL'!AK354","v":0},{"$f":"'I_Series NERL'!AL354","v":0},{"$f":"'I_Series NERL'!AM354","v":0},{"$f":"'I_Series NERL'!AN354","v":0},{"$f":"'I_Series NERL'!AO354","v":0},{"$f":"'I_Series NERL'!AP354","v":0},{"$f":"'I_Series NERL'!AQ354","v":0},{"$f":"'I_Series NERL'!AR354","v":0},{"$f":"'I_Series NERL'!AS354","v":0},{"$f":"'I_Series NERL'!AT354","v":0},{"$f":"'I_Series NERL'!AU354","v":0},{"$f":"'I_Series NERL'!AV354","v":0},{"$f":"'I_Series NERL'!AW354","v":0},{"$f":"'I_Series NERL'!AX354","v":0},{"$f":"'I_Series NERL'!AY354","v":0},{"$f":"'I_Series NERL'!AZ354","v":0},{"$f":"'I_Series NERL'!BA354","v":0},{"$f":"'I_Series NERL'!BB354","v":0},{"$f":"'I_Series NERL'!BC354","v":0},{"$f":"'I_Series NERL'!BD354","v":0},{"$f":"'I_Series NERL'!BE354","v":0},{"$f":"'I_Series NERL'!BF354","v":0},{"$f":"'I_Series NERL'!BG354","v":0},{"$f":"'I_Series NERL'!BH354","v":0},{"$f":"'I_Series NERL'!BI354","v":0},{"$f":"'I_Series NERL'!BJ354","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E355","v":"Capital Allowance - Expensed "},null,{"$f":"'I_Series NERL'!G355","v":"%"},null,null,{"$f":"'I_Series NERL'!J355","v":0},null,{"$f":"'I_Series NERL'!L355","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y355","v":0},null,{"$f":"'I_Series NERL'!AA355","v":0},{"$f":"'I_Series NERL'!AB355","v":0},{"$f":"'I_Series NERL'!AC355","v":0},{"$f":"'I_Series NERL'!AD355","v":0},{"$f":"'I_Series NERL'!AE355","v":0},{"$f":"'I_Series NERL'!AF355","v":0},{"$f":"'I_Series NERL'!AG355","v":0},{"$f":"'I_Series NERL'!AH355","v":0},{"$f":"'I_Series NERL'!AI355","v":0},{"$f":"'I_Series NERL'!AJ355","v":0},{"$f":"'I_Series NERL'!AK355","v":0},{"$f":"'I_Series NERL'!AL355","v":0},{"$f":"'I_Series NERL'!AM355","v":0},{"$f":"'I_Series NERL'!AN355","v":0},{"$f":"'I_Series NERL'!AO355","v":0},{"$f":"'I_Series NERL'!AP355","v":0},{"$f":"'I_Series NERL'!AQ355","v":0},{"$f":"'I_Series NERL'!AR355","v":0},{"$f":"'I_Series NERL'!AS355","v":0},{"$f":"'I_Series NERL'!AT355","v":0},{"$f":"'I_Series NERL'!AU355","v":0},{"$f":"'I_Series NERL'!AV355","v":0},{"$f":"'I_Series NERL'!AW355","v":0},{"$f":"'I_Series NERL'!AX355","v":0},{"$f":"'I_Series NERL'!AY355","v":0},{"$f":"'I_Series NERL'!AZ355","v":0},{"$f":"'I_Series NERL'!BA355","v":0},{"$f":"'I_Series NERL'!BB355","v":0},{"$f":"'I_Series NERL'!BC355","v":0},{"$f":"'I_Series NERL'!BD355","v":0},{"$f":"'I_Series NERL'!BE355","v":0},{"$f":"'I_Series NERL'!BF355","v":0},{"$f":"'I_Series NERL'!BG355","v":0},{"$f":"'I_Series NERL'!BH355","v":0},{"$f":"'I_Series NERL'!BI355","v":0},{"$f":"'I_Series NERL'!BJ355","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E356","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"'I_Series NERL'!G356","v":"%"},null,null,{"$f":"'I_Series NERL'!J356","v":0},null,{"$f":"'I_Series NERL'!L356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y356","v":0},null,{"$f":"'I_Series NERL'!AA356","v":0},{"$f":"'I_Series NERL'!AB356","v":0},{"$f":"'I_Series NERL'!AC356","v":0},{"$f":"'I_Series NERL'!AD356","v":0},{"$f":"'I_Series NERL'!AE356","v":0},{"$f":"'I_Series NERL'!AF356","v":0},{"$f":"'I_Series NERL'!AG356","v":0},{"$f":"'I_Series NERL'!AH356","v":0},{"$f":"'I_Series NERL'!AI356","v":0},{"$f":"'I_Series NERL'!AJ356","v":0},{"$f":"'I_Series NERL'!AK356","v":0},{"$f":"'I_Series NERL'!AL356","v":0},{"$f":"'I_Series NERL'!AM356","v":0},{"$f":"'I_Series NERL'!AN356","v":0},{"$f":"'I_Series NERL'!AO356","v":0},{"$f":"'I_Series NERL'!AP356","v":0},{"$f":"'I_Series NERL'!AQ356","v":0},{"$f":"'I_Series NERL'!AR356","v":0},{"$f":"'I_Series NERL'!AS356","v":0},{"$f":"'I_Series NERL'!AT356","v":0},{"$f":"'I_Series NERL'!AU356","v":0},{"$f":"'I_Series NERL'!AV356","v":0},{"$f":"'I_Series NERL'!AW356","v":0},{"$f":"'I_Series NERL'!AX356","v":0},{"$f":"'I_Series NERL'!AY356","v":0},{"$f":"'I_Series NERL'!AZ356","v":0},{"$f":"'I_Series NERL'!BA356","v":0},{"$f":"'I_Series NERL'!BB356","v":0},{"$f":"'I_Series NERL'!BC356","v":0},{"$f":"'I_Series NERL'!BD356","v":0},{"$f":"'I_Series NERL'!BE356","v":0},{"$f":"'I_Series NERL'!BF356","v":0},{"$f":"'I_Series NERL'!BG356","v":0},{"$f":"'I_Series NERL'!BH356","v":0},{"$f":"'I_Series NERL'!BI356","v":0},{"$f":"'I_Series NERL'!BJ356","v":0}]
[null,null,null,null,{"$f":"E$115","v":"Category 7 (UKATS & Oceanic)"},null,{"$f":"G$115","v":"£'000 "},{"$f":"H$115","v":"Nominal"},null,{"$f":"J$115","v":0},null,{"$f":"L$115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$115","v":0},null,{"$f":"AA$115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E204 & \" - \" & E$115","v":"Capital Allowance - Main Pool - Category 7 (UKATS & Oceanic)"},null,{"$f":"G$210","v":"£'000 "},{"$f":"H$210","v":"Nominal"},null,"Capital Allowance - Main Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA204 * AA$210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool - Category 7 (UKATS & Oceanic)",null,{"$f":"G$210","v":"£'000 "},"Nominal",null,"Capital Allowance - Special Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA205 * AA$210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction - Category 7 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Super Deduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA206 * AA$210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances - Category 7 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Structures & building allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA207 * AA$210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed  - Category 7 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Expensed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA208 * AA$210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure - Category 7 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Non - qualifying expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA209 * AA$210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E372","v":"Capital Allowance - Main Pool"},null,{"$f":"'I_Series NERL'!G372","v":"%"},null,null,{"$f":"'I_Series NERL'!J372","v":"CAA"},null,{"$f":"'I_Series NERL'!L372","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y372","v":0},null,{"$f":"'I_Series NERL'!AA372","v":1},{"$f":"'I_Series NERL'!AB372","v":1},{"$f":"'I_Series NERL'!AC372","v":1},{"$f":"'I_Series NERL'!AD372","v":1},{"$f":"'I_Series NERL'!AE372","v":1},{"$f":"'I_Series NERL'!AF372","v":1},{"$f":"'I_Series NERL'!AG372","v":1},{"$f":"'I_Series NERL'!AH372","v":1},{"$f":"'I_Series NERL'!AI372","v":1},{"$f":"'I_Series NERL'!AJ372","v":1},{"$f":"'I_Series NERL'!AK372","v":1},{"$f":"'I_Series NERL'!AL372","v":1},{"$f":"'I_Series NERL'!AM372","v":1},{"$f":"'I_Series NERL'!AN372","v":1},{"$f":"'I_Series NERL'!AO372","v":1},{"$f":"'I_Series NERL'!AP372","v":1},{"$f":"'I_Series NERL'!AQ372","v":1},{"$f":"'I_Series NERL'!AR372","v":1},{"$f":"'I_Series NERL'!AS372","v":1},{"$f":"'I_Series NERL'!AT372","v":1},{"$f":"'I_Series NERL'!AU372","v":1},{"$f":"'I_Series NERL'!AV372","v":1},{"$f":"'I_Series NERL'!AW372","v":1},{"$f":"'I_Series NERL'!AX372","v":1},{"$f":"'I_Series NERL'!AY372","v":1},{"$f":"'I_Series NERL'!AZ372","v":1},{"$f":"'I_Series NERL'!BA372","v":1},{"$f":"'I_Series NERL'!BB372","v":1},{"$f":"'I_Series NERL'!BC372","v":1},{"$f":"'I_Series NERL'!BD372","v":1},{"$f":"'I_Series NERL'!BE372","v":1},{"$f":"'I_Series NERL'!BF372","v":1},{"$f":"'I_Series NERL'!BG372","v":1},{"$f":"'I_Series NERL'!BH372","v":1},{"$f":"'I_Series NERL'!BI372","v":1},{"$f":"'I_Series NERL'!BJ372","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E373","v":"Capital Allowance - Special Pool"},null,{"$f":"'I_Series NERL'!G373","v":"%"},null,null,{"$f":"'I_Series NERL'!J373","v":0},null,{"$f":"'I_Series NERL'!L373","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y373","v":0},null,{"$f":"'I_Series NERL'!AA373","v":0},{"$f":"'I_Series NERL'!AB373","v":0},{"$f":"'I_Series NERL'!AC373","v":0},{"$f":"'I_Series NERL'!AD373","v":0},{"$f":"'I_Series NERL'!AE373","v":0},{"$f":"'I_Series NERL'!AF373","v":0},{"$f":"'I_Series NERL'!AG373","v":0},{"$f":"'I_Series NERL'!AH373","v":0},{"$f":"'I_Series NERL'!AI373","v":0},{"$f":"'I_Series NERL'!AJ373","v":0},{"$f":"'I_Series NERL'!AK373","v":0},{"$f":"'I_Series NERL'!AL373","v":0},{"$f":"'I_Series NERL'!AM373","v":0},{"$f":"'I_Series NERL'!AN373","v":0},{"$f":"'I_Series NERL'!AO373","v":0},{"$f":"'I_Series NERL'!AP373","v":0},{"$f":"'I_Series NERL'!AQ373","v":0},{"$f":"'I_Series NERL'!AR373","v":0},{"$f":"'I_Series NERL'!AS373","v":0},{"$f":"'I_Series NERL'!AT373","v":0},{"$f":"'I_Series NERL'!AU373","v":0},{"$f":"'I_Series NERL'!AV373","v":0},{"$f":"'I_Series NERL'!AW373","v":0},{"$f":"'I_Series NERL'!AX373","v":0},{"$f":"'I_Series NERL'!AY373","v":0},{"$f":"'I_Series NERL'!AZ373","v":0},{"$f":"'I_Series NERL'!BA373","v":0},{"$f":"'I_Series NERL'!BB373","v":0},{"$f":"'I_Series NERL'!BC373","v":0},{"$f":"'I_Series NERL'!BD373","v":0},{"$f":"'I_Series NERL'!BE373","v":0},{"$f":"'I_Series NERL'!BF373","v":0},{"$f":"'I_Series NERL'!BG373","v":0},{"$f":"'I_Series NERL'!BH373","v":0},{"$f":"'I_Series NERL'!BI373","v":0},{"$f":"'I_Series NERL'!BJ373","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E374","v":"Capital Allowance - Super Deduction"},null,{"$f":"'I_Series NERL'!G374","v":"%"},null,null,{"$f":"'I_Series NERL'!J374","v":0},null,{"$f":"'I_Series NERL'!L374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y374","v":0},null,{"$f":"'I_Series NERL'!AA374","v":0},{"$f":"'I_Series NERL'!AB374","v":0},{"$f":"'I_Series NERL'!AC374","v":0},{"$f":"'I_Series NERL'!AD374","v":0},{"$f":"'I_Series NERL'!AE374","v":0},{"$f":"'I_Series NERL'!AF374","v":0},{"$f":"'I_Series NERL'!AG374","v":0},{"$f":"'I_Series NERL'!AH374","v":0},{"$f":"'I_Series NERL'!AI374","v":0},{"$f":"'I_Series NERL'!AJ374","v":0},{"$f":"'I_Series NERL'!AK374","v":0},{"$f":"'I_Series NERL'!AL374","v":0},{"$f":"'I_Series NERL'!AM374","v":0},{"$f":"'I_Series NERL'!AN374","v":0},{"$f":"'I_Series NERL'!AO374","v":0},{"$f":"'I_Series NERL'!AP374","v":0},{"$f":"'I_Series NERL'!AQ374","v":0},{"$f":"'I_Series NERL'!AR374","v":0},{"$f":"'I_Series NERL'!AS374","v":0},{"$f":"'I_Series NERL'!AT374","v":0},{"$f":"'I_Series NERL'!AU374","v":0},{"$f":"'I_Series NERL'!AV374","v":0},{"$f":"'I_Series NERL'!AW374","v":0},{"$f":"'I_Series NERL'!AX374","v":0},{"$f":"'I_Series NERL'!AY374","v":0},{"$f":"'I_Series NERL'!AZ374","v":0},{"$f":"'I_Series NERL'!BA374","v":0},{"$f":"'I_Series NERL'!BB374","v":0},{"$f":"'I_Series NERL'!BC374","v":0},{"$f":"'I_Series NERL'!BD374","v":0},{"$f":"'I_Series NERL'!BE374","v":0},{"$f":"'I_Series NERL'!BF374","v":0},{"$f":"'I_Series NERL'!BG374","v":0},{"$f":"'I_Series NERL'!BH374","v":0},{"$f":"'I_Series NERL'!BI374","v":0},{"$f":"'I_Series NERL'!BJ374","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E375","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"'I_Series NERL'!G375","v":"%"},null,null,{"$f":"'I_Series NERL'!J375","v":0},null,{"$f":"'I_Series NERL'!L375","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y375","v":0},null,{"$f":"'I_Series NERL'!AA375","v":0},{"$f":"'I_Series NERL'!AB375","v":0},{"$f":"'I_Series NERL'!AC375","v":0},{"$f":"'I_Series NERL'!AD375","v":0},{"$f":"'I_Series NERL'!AE375","v":0},{"$f":"'I_Series NERL'!AF375","v":0},{"$f":"'I_Series NERL'!AG375","v":0},{"$f":"'I_Series NERL'!AH375","v":0},{"$f":"'I_Series NERL'!AI375","v":0},{"$f":"'I_Series NERL'!AJ375","v":0},{"$f":"'I_Series NERL'!AK375","v":0},{"$f":"'I_Series NERL'!AL375","v":0},{"$f":"'I_Series NERL'!AM375","v":0},{"$f":"'I_Series NERL'!AN375","v":0},{"$f":"'I_Series NERL'!AO375","v":0},{"$f":"'I_Series NERL'!AP375","v":0},{"$f":"'I_Series NERL'!AQ375","v":0},{"$f":"'I_Series NERL'!AR375","v":0},{"$f":"'I_Series NERL'!AS375","v":0},{"$f":"'I_Series NERL'!AT375","v":0},{"$f":"'I_Series NERL'!AU375","v":0},{"$f":"'I_Series NERL'!AV375","v":0},{"$f":"'I_Series NERL'!AW375","v":0},{"$f":"'I_Series NERL'!AX375","v":0},{"$f":"'I_Series NERL'!AY375","v":0},{"$f":"'I_Series NERL'!AZ375","v":0},{"$f":"'I_Series NERL'!BA375","v":0},{"$f":"'I_Series NERL'!BB375","v":0},{"$f":"'I_Series NERL'!BC375","v":0},{"$f":"'I_Series NERL'!BD375","v":0},{"$f":"'I_Series NERL'!BE375","v":0},{"$f":"'I_Series NERL'!BF375","v":0},{"$f":"'I_Series NERL'!BG375","v":0},{"$f":"'I_Series NERL'!BH375","v":0},{"$f":"'I_Series NERL'!BI375","v":0},{"$f":"'I_Series NERL'!BJ375","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E376","v":"Capital Allowance - Expensed "},null,{"$f":"'I_Series NERL'!G376","v":"%"},null,null,{"$f":"'I_Series NERL'!J376","v":0},null,{"$f":"'I_Series NERL'!L376","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y376","v":0},null,{"$f":"'I_Series NERL'!AA376","v":0},{"$f":"'I_Series NERL'!AB376","v":0},{"$f":"'I_Series NERL'!AC376","v":0},{"$f":"'I_Series NERL'!AD376","v":0},{"$f":"'I_Series NERL'!AE376","v":0},{"$f":"'I_Series NERL'!AF376","v":0},{"$f":"'I_Series NERL'!AG376","v":0},{"$f":"'I_Series NERL'!AH376","v":0},{"$f":"'I_Series NERL'!AI376","v":0},{"$f":"'I_Series NERL'!AJ376","v":0},{"$f":"'I_Series NERL'!AK376","v":0},{"$f":"'I_Series NERL'!AL376","v":0},{"$f":"'I_Series NERL'!AM376","v":0},{"$f":"'I_Series NERL'!AN376","v":0},{"$f":"'I_Series NERL'!AO376","v":0},{"$f":"'I_Series NERL'!AP376","v":0},{"$f":"'I_Series NERL'!AQ376","v":0},{"$f":"'I_Series NERL'!AR376","v":0},{"$f":"'I_Series NERL'!AS376","v":0},{"$f":"'I_Series NERL'!AT376","v":0},{"$f":"'I_Series NERL'!AU376","v":0},{"$f":"'I_Series NERL'!AV376","v":0},{"$f":"'I_Series NERL'!AW376","v":0},{"$f":"'I_Series NERL'!AX376","v":0},{"$f":"'I_Series NERL'!AY376","v":0},{"$f":"'I_Series NERL'!AZ376","v":0},{"$f":"'I_Series NERL'!BA376","v":0},{"$f":"'I_Series NERL'!BB376","v":0},{"$f":"'I_Series NERL'!BC376","v":0},{"$f":"'I_Series NERL'!BD376","v":0},{"$f":"'I_Series NERL'!BE376","v":0},{"$f":"'I_Series NERL'!BF376","v":0},{"$f":"'I_Series NERL'!BG376","v":0},{"$f":"'I_Series NERL'!BH376","v":0},{"$f":"'I_Series NERL'!BI376","v":0},{"$f":"'I_Series NERL'!BJ376","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E377","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"'I_Series NERL'!G377","v":"%"},null,null,{"$f":"'I_Series NERL'!J377","v":0},null,{"$f":"'I_Series NERL'!L377","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y377","v":0},null,{"$f":"'I_Series NERL'!AA377","v":0},{"$f":"'I_Series NERL'!AB377","v":0},{"$f":"'I_Series NERL'!AC377","v":0},{"$f":"'I_Series NERL'!AD377","v":0},{"$f":"'I_Series NERL'!AE377","v":0},{"$f":"'I_Series NERL'!AF377","v":0},{"$f":"'I_Series NERL'!AG377","v":0},{"$f":"'I_Series NERL'!AH377","v":0},{"$f":"'I_Series NERL'!AI377","v":0},{"$f":"'I_Series NERL'!AJ377","v":0},{"$f":"'I_Series NERL'!AK377","v":0},{"$f":"'I_Series NERL'!AL377","v":0},{"$f":"'I_Series NERL'!AM377","v":0},{"$f":"'I_Series NERL'!AN377","v":0},{"$f":"'I_Series NERL'!AO377","v":0},{"$f":"'I_Series NERL'!AP377","v":0},{"$f":"'I_Series NERL'!AQ377","v":0},{"$f":"'I_Series NERL'!AR377","v":0},{"$f":"'I_Series NERL'!AS377","v":0},{"$f":"'I_Series NERL'!AT377","v":0},{"$f":"'I_Series NERL'!AU377","v":0},{"$f":"'I_Series NERL'!AV377","v":0},{"$f":"'I_Series NERL'!AW377","v":0},{"$f":"'I_Series NERL'!AX377","v":0},{"$f":"'I_Series NERL'!AY377","v":0},{"$f":"'I_Series NERL'!AZ377","v":0},{"$f":"'I_Series NERL'!BA377","v":0},{"$f":"'I_Series NERL'!BB377","v":0},{"$f":"'I_Series NERL'!BC377","v":0},{"$f":"'I_Series NERL'!BD377","v":0},{"$f":"'I_Series NERL'!BE377","v":0},{"$f":"'I_Series NERL'!BF377","v":0},{"$f":"'I_Series NERL'!BG377","v":0},{"$f":"'I_Series NERL'!BH377","v":0},{"$f":"'I_Series NERL'!BI377","v":0},{"$f":"'I_Series NERL'!BJ377","v":0}]
[null,null,null,null,{"$f":"E$116","v":"Category 8 (UKATS & Oceanic)"},null,{"$f":"G$116","v":"£'000 "},{"$f":"H$116","v":"Nominal"},null,{"$f":"J$116","v":0},null,{"$f":"L$116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$116","v":0},null,{"$f":"AA$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E218 & \" - \" & E$116","v":"Capital Allowance - Main Pool - Category 8 (UKATS & Oceanic)"},null,{"$f":"G$224","v":"£'000 "},{"$f":"H$224","v":"Nominal"},null,"Capital Allowance - Main Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA218 * AA$224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool - Category 8 (UKATS & Oceanic)",null,{"$f":"G$224","v":"£'000 "},"Nominal",null,"Capital Allowance - Special Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA219 * AA$224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction - Category 8 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Super Deduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA220 * AA$224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances - Category 8 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Structures & building allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA221 * AA$224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed  - Category 8 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Expensed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA222 * AA$224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure - Category 8 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Non - qualifying expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA223 * AA$224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E393","v":"Capital Allowance - Main Pool"},null,{"$f":"'I_Series NERL'!G393","v":"%"},null,null,{"$f":"'I_Series NERL'!J393","v":"CAA"},null,{"$f":"'I_Series NERL'!L393","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y393","v":0},null,{"$f":"'I_Series NERL'!AA393","v":1},{"$f":"'I_Series NERL'!AB393","v":1},{"$f":"'I_Series NERL'!AC393","v":1},{"$f":"'I_Series NERL'!AD393","v":1},{"$f":"'I_Series NERL'!AE393","v":1},{"$f":"'I_Series NERL'!AF393","v":1},{"$f":"'I_Series NERL'!AG393","v":1},{"$f":"'I_Series NERL'!AH393","v":1},{"$f":"'I_Series NERL'!AI393","v":1},{"$f":"'I_Series NERL'!AJ393","v":1},{"$f":"'I_Series NERL'!AK393","v":1},{"$f":"'I_Series NERL'!AL393","v":1},{"$f":"'I_Series NERL'!AM393","v":1},{"$f":"'I_Series NERL'!AN393","v":1},{"$f":"'I_Series NERL'!AO393","v":1},{"$f":"'I_Series NERL'!AP393","v":1},{"$f":"'I_Series NERL'!AQ393","v":1},{"$f":"'I_Series NERL'!AR393","v":1},{"$f":"'I_Series NERL'!AS393","v":1},{"$f":"'I_Series NERL'!AT393","v":1},{"$f":"'I_Series NERL'!AU393","v":1},{"$f":"'I_Series NERL'!AV393","v":1},{"$f":"'I_Series NERL'!AW393","v":1},{"$f":"'I_Series NERL'!AX393","v":1},{"$f":"'I_Series NERL'!AY393","v":1},{"$f":"'I_Series NERL'!AZ393","v":1},{"$f":"'I_Series NERL'!BA393","v":1},{"$f":"'I_Series NERL'!BB393","v":1},{"$f":"'I_Series NERL'!BC393","v":1},{"$f":"'I_Series NERL'!BD393","v":1},{"$f":"'I_Series NERL'!BE393","v":1},{"$f":"'I_Series NERL'!BF393","v":1},{"$f":"'I_Series NERL'!BG393","v":1},{"$f":"'I_Series NERL'!BH393","v":1},{"$f":"'I_Series NERL'!BI393","v":1},{"$f":"'I_Series NERL'!BJ393","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E394","v":"Capital Allowance - Special Pool"},null,{"$f":"'I_Series NERL'!G394","v":"%"},null,null,{"$f":"'I_Series NERL'!J394","v":0},null,{"$f":"'I_Series NERL'!L394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y394","v":0},null,{"$f":"'I_Series NERL'!AA394","v":0},{"$f":"'I_Series NERL'!AB394","v":0},{"$f":"'I_Series NERL'!AC394","v":0},{"$f":"'I_Series NERL'!AD394","v":0},{"$f":"'I_Series NERL'!AE394","v":0},{"$f":"'I_Series NERL'!AF394","v":0},{"$f":"'I_Series NERL'!AG394","v":0},{"$f":"'I_Series NERL'!AH394","v":0},{"$f":"'I_Series NERL'!AI394","v":0},{"$f":"'I_Series NERL'!AJ394","v":0},{"$f":"'I_Series NERL'!AK394","v":0},{"$f":"'I_Series NERL'!AL394","v":0},{"$f":"'I_Series NERL'!AM394","v":0},{"$f":"'I_Series NERL'!AN394","v":0},{"$f":"'I_Series NERL'!AO394","v":0},{"$f":"'I_Series NERL'!AP394","v":0},{"$f":"'I_Series NERL'!AQ394","v":0},{"$f":"'I_Series NERL'!AR394","v":0},{"$f":"'I_Series NERL'!AS394","v":0},{"$f":"'I_Series NERL'!AT394","v":0},{"$f":"'I_Series NERL'!AU394","v":0},{"$f":"'I_Series NERL'!AV394","v":0},{"$f":"'I_Series NERL'!AW394","v":0},{"$f":"'I_Series NERL'!AX394","v":0},{"$f":"'I_Series NERL'!AY394","v":0},{"$f":"'I_Series NERL'!AZ394","v":0},{"$f":"'I_Series NERL'!BA394","v":0},{"$f":"'I_Series NERL'!BB394","v":0},{"$f":"'I_Series NERL'!BC394","v":0},{"$f":"'I_Series NERL'!BD394","v":0},{"$f":"'I_Series NERL'!BE394","v":0},{"$f":"'I_Series NERL'!BF394","v":0},{"$f":"'I_Series NERL'!BG394","v":0},{"$f":"'I_Series NERL'!BH394","v":0},{"$f":"'I_Series NERL'!BI394","v":0},{"$f":"'I_Series NERL'!BJ394","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E395","v":"Capital Allowance - Super Deduction"},null,{"$f":"'I_Series NERL'!G395","v":"%"},null,null,{"$f":"'I_Series NERL'!J395","v":0},null,{"$f":"'I_Series NERL'!L395","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y395","v":0},null,{"$f":"'I_Series NERL'!AA395","v":0},{"$f":"'I_Series NERL'!AB395","v":0},{"$f":"'I_Series NERL'!AC395","v":0},{"$f":"'I_Series NERL'!AD395","v":0},{"$f":"'I_Series NERL'!AE395","v":0},{"$f":"'I_Series NERL'!AF395","v":0},{"$f":"'I_Series NERL'!AG395","v":0},{"$f":"'I_Series NERL'!AH395","v":0},{"$f":"'I_Series NERL'!AI395","v":0},{"$f":"'I_Series NERL'!AJ395","v":0},{"$f":"'I_Series NERL'!AK395","v":0},{"$f":"'I_Series NERL'!AL395","v":0},{"$f":"'I_Series NERL'!AM395","v":0},{"$f":"'I_Series NERL'!AN395","v":0},{"$f":"'I_Series NERL'!AO395","v":0},{"$f":"'I_Series NERL'!AP395","v":0},{"$f":"'I_Series NERL'!AQ395","v":0},{"$f":"'I_Series NERL'!AR395","v":0},{"$f":"'I_Series NERL'!AS395","v":0},{"$f":"'I_Series NERL'!AT395","v":0},{"$f":"'I_Series NERL'!AU395","v":0},{"$f":"'I_Series NERL'!AV395","v":0},{"$f":"'I_Series NERL'!AW395","v":0},{"$f":"'I_Series NERL'!AX395","v":0},{"$f":"'I_Series NERL'!AY395","v":0},{"$f":"'I_Series NERL'!AZ395","v":0},{"$f":"'I_Series NERL'!BA395","v":0},{"$f":"'I_Series NERL'!BB395","v":0},{"$f":"'I_Series NERL'!BC395","v":0},{"$f":"'I_Series NERL'!BD395","v":0},{"$f":"'I_Series NERL'!BE395","v":0},{"$f":"'I_Series NERL'!BF395","v":0},{"$f":"'I_Series NERL'!BG395","v":0},{"$f":"'I_Series NERL'!BH395","v":0},{"$f":"'I_Series NERL'!BI395","v":0},{"$f":"'I_Series NERL'!BJ395","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E396","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"'I_Series NERL'!G396","v":"%"},null,null,{"$f":"'I_Series NERL'!J396","v":0},null,{"$f":"'I_Series NERL'!L396","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y396","v":0},null,{"$f":"'I_Series NERL'!AA396","v":0},{"$f":"'I_Series NERL'!AB396","v":0},{"$f":"'I_Series NERL'!AC396","v":0},{"$f":"'I_Series NERL'!AD396","v":0},{"$f":"'I_Series NERL'!AE396","v":0},{"$f":"'I_Series NERL'!AF396","v":0},{"$f":"'I_Series NERL'!AG396","v":0},{"$f":"'I_Series NERL'!AH396","v":0},{"$f":"'I_Series NERL'!AI396","v":0},{"$f":"'I_Series NERL'!AJ396","v":0},{"$f":"'I_Series NERL'!AK396","v":0},{"$f":"'I_Series NERL'!AL396","v":0},{"$f":"'I_Series NERL'!AM396","v":0},{"$f":"'I_Series NERL'!AN396","v":0},{"$f":"'I_Series NERL'!AO396","v":0},{"$f":"'I_Series NERL'!AP396","v":0},{"$f":"'I_Series NERL'!AQ396","v":0},{"$f":"'I_Series NERL'!AR396","v":0},{"$f":"'I_Series NERL'!AS396","v":0},{"$f":"'I_Series NERL'!AT396","v":0},{"$f":"'I_Series NERL'!AU396","v":0},{"$f":"'I_Series NERL'!AV396","v":0},{"$f":"'I_Series NERL'!AW396","v":0},{"$f":"'I_Series NERL'!AX396","v":0},{"$f":"'I_Series NERL'!AY396","v":0},{"$f":"'I_Series NERL'!AZ396","v":0},{"$f":"'I_Series NERL'!BA396","v":0},{"$f":"'I_Series NERL'!BB396","v":0},{"$f":"'I_Series NERL'!BC396","v":0},{"$f":"'I_Series NERL'!BD396","v":0},{"$f":"'I_Series NERL'!BE396","v":0},{"$f":"'I_Series NERL'!BF396","v":0},{"$f":"'I_Series NERL'!BG396","v":0},{"$f":"'I_Series NERL'!BH396","v":0},{"$f":"'I_Series NERL'!BI396","v":0},{"$f":"'I_Series NERL'!BJ396","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E397","v":"Capital Allowance - Expensed "},null,{"$f":"'I_Series NERL'!G397","v":"%"},null,null,{"$f":"'I_Series NERL'!J397","v":0},null,{"$f":"'I_Series NERL'!L397","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y397","v":0},null,{"$f":"'I_Series NERL'!AA397","v":0},{"$f":"'I_Series NERL'!AB397","v":0},{"$f":"'I_Series NERL'!AC397","v":0},{"$f":"'I_Series NERL'!AD397","v":0},{"$f":"'I_Series NERL'!AE397","v":0},{"$f":"'I_Series NERL'!AF397","v":0},{"$f":"'I_Series NERL'!AG397","v":0},{"$f":"'I_Series NERL'!AH397","v":0},{"$f":"'I_Series NERL'!AI397","v":0},{"$f":"'I_Series NERL'!AJ397","v":0},{"$f":"'I_Series NERL'!AK397","v":0},{"$f":"'I_Series NERL'!AL397","v":0},{"$f":"'I_Series NERL'!AM397","v":0},{"$f":"'I_Series NERL'!AN397","v":0},{"$f":"'I_Series NERL'!AO397","v":0},{"$f":"'I_Series NERL'!AP397","v":0},{"$f":"'I_Series NERL'!AQ397","v":0},{"$f":"'I_Series NERL'!AR397","v":0},{"$f":"'I_Series NERL'!AS397","v":0},{"$f":"'I_Series NERL'!AT397","v":0},{"$f":"'I_Series NERL'!AU397","v":0},{"$f":"'I_Series NERL'!AV397","v":0},{"$f":"'I_Series NERL'!AW397","v":0},{"$f":"'I_Series NERL'!AX397","v":0},{"$f":"'I_Series NERL'!AY397","v":0},{"$f":"'I_Series NERL'!AZ397","v":0},{"$f":"'I_Series NERL'!BA397","v":0},{"$f":"'I_Series NERL'!BB397","v":0},{"$f":"'I_Series NERL'!BC397","v":0},{"$f":"'I_Series NERL'!BD397","v":0},{"$f":"'I_Series NERL'!BE397","v":0},{"$f":"'I_Series NERL'!BF397","v":0},{"$f":"'I_Series NERL'!BG397","v":0},{"$f":"'I_Series NERL'!BH397","v":0},{"$f":"'I_Series NERL'!BI397","v":0},{"$f":"'I_Series NERL'!BJ397","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E398","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"'I_Series NERL'!G398","v":"%"},null,null,{"$f":"'I_Series NERL'!J398","v":0},null,{"$f":"'I_Series NERL'!L398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y398","v":0},null,{"$f":"'I_Series NERL'!AA398","v":0},{"$f":"'I_Series NERL'!AB398","v":0},{"$f":"'I_Series NERL'!AC398","v":0},{"$f":"'I_Series NERL'!AD398","v":0},{"$f":"'I_Series NERL'!AE398","v":0},{"$f":"'I_Series NERL'!AF398","v":0},{"$f":"'I_Series NERL'!AG398","v":0},{"$f":"'I_Series NERL'!AH398","v":0},{"$f":"'I_Series NERL'!AI398","v":0},{"$f":"'I_Series NERL'!AJ398","v":0},{"$f":"'I_Series NERL'!AK398","v":0},{"$f":"'I_Series NERL'!AL398","v":0},{"$f":"'I_Series NERL'!AM398","v":0},{"$f":"'I_Series NERL'!AN398","v":0},{"$f":"'I_Series NERL'!AO398","v":0},{"$f":"'I_Series NERL'!AP398","v":0},{"$f":"'I_Series NERL'!AQ398","v":0},{"$f":"'I_Series NERL'!AR398","v":0},{"$f":"'I_Series NERL'!AS398","v":0},{"$f":"'I_Series NERL'!AT398","v":0},{"$f":"'I_Series NERL'!AU398","v":0},{"$f":"'I_Series NERL'!AV398","v":0},{"$f":"'I_Series NERL'!AW398","v":0},{"$f":"'I_Series NERL'!AX398","v":0},{"$f":"'I_Series NERL'!AY398","v":0},{"$f":"'I_Series NERL'!AZ398","v":0},{"$f":"'I_Series NERL'!BA398","v":0},{"$f":"'I_Series NERL'!BB398","v":0},{"$f":"'I_Series NERL'!BC398","v":0},{"$f":"'I_Series NERL'!BD398","v":0},{"$f":"'I_Series NERL'!BE398","v":0},{"$f":"'I_Series NERL'!BF398","v":0},{"$f":"'I_Series NERL'!BG398","v":0},{"$f":"'I_Series NERL'!BH398","v":0},{"$f":"'I_Series NERL'!BI398","v":0},{"$f":"'I_Series NERL'!BJ398","v":0}]
[null,null,null,null,{"$f":"E$117","v":"Category 9 (UKATS & Oceanic)"},null,{"$f":"G$117","v":"£'000 "},{"$f":"H$117","v":"Nominal"},null,{"$f":"J$117","v":0},null,{"$f":"L$117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$117","v":0},null,{"$f":"AA$117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E232 & \" - \" & E$117","v":"Capital Allowance - Main Pool - Category 9 (UKATS & Oceanic)"},null,{"$f":"G$238","v":"£'000 "},{"$f":"H$238","v":"Nominal"},null,"Capital Allowance - Main Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA232 * AA$238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool - Category 9 (UKATS & Oceanic)",null,{"$f":"G$238","v":"£'000 "},"Nominal",null,"Capital Allowance - Special Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA233 * AA$238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction - Category 9 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Super Deduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA234 * AA$238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances - Category 9 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Structures & building allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA235 * AA$238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed  - Category 9 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Expensed ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA236 * AA$238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure - Category 9 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Non - qualifying expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA237 * AA$238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E414","v":"Capital Allowance - Main Pool"},null,{"$f":"'I_Series NERL'!G414","v":"%"},null,null,{"$f":"'I_Series NERL'!J414","v":"CAA"},null,{"$f":"'I_Series NERL'!L414","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y414","v":0},null,{"$f":"'I_Series NERL'!AA414","v":1},{"$f":"'I_Series NERL'!AB414","v":1},{"$f":"'I_Series NERL'!AC414","v":1},{"$f":"'I_Series NERL'!AD414","v":1},{"$f":"'I_Series NERL'!AE414","v":1},{"$f":"'I_Series NERL'!AF414","v":1},{"$f":"'I_Series NERL'!AG414","v":1},{"$f":"'I_Series NERL'!AH414","v":1},{"$f":"'I_Series NERL'!AI414","v":1},{"$f":"'I_Series NERL'!AJ414","v":1},{"$f":"'I_Series NERL'!AK414","v":1},{"$f":"'I_Series NERL'!AL414","v":1},{"$f":"'I_Series NERL'!AM414","v":1},{"$f":"'I_Series NERL'!AN414","v":1},{"$f":"'I_Series NERL'!AO414","v":1},{"$f":"'I_Series NERL'!AP414","v":1},{"$f":"'I_Series NERL'!AQ414","v":1},{"$f":"'I_Series NERL'!AR414","v":1},{"$f":"'I_Series NERL'!AS414","v":1},{"$f":"'I_Series NERL'!AT414","v":1},{"$f":"'I_Series NERL'!AU414","v":1},{"$f":"'I_Series NERL'!AV414","v":1},{"$f":"'I_Series NERL'!AW414","v":1},{"$f":"'I_Series NERL'!AX414","v":1},{"$f":"'I_Series NERL'!AY414","v":1},{"$f":"'I_Series NERL'!AZ414","v":1},{"$f":"'I_Series NERL'!BA414","v":1},{"$f":"'I_Series NERL'!BB414","v":1},{"$f":"'I_Series NERL'!BC414","v":1},{"$f":"'I_Series NERL'!BD414","v":1},{"$f":"'I_Series NERL'!BE414","v":1},{"$f":"'I_Series NERL'!BF414","v":1},{"$f":"'I_Series NERL'!BG414","v":1},{"$f":"'I_Series NERL'!BH414","v":1},{"$f":"'I_Series NERL'!BI414","v":1},{"$f":"'I_Series NERL'!BJ414","v":1}]
[null,null,null,null,{"$f":"'I_Series NERL'!E415","v":"Capital Allowance - Special Pool"},null,{"$f":"'I_Series NERL'!G415","v":"%"},null,null,{"$f":"'I_Series NERL'!J415","v":0},null,{"$f":"'I_Series NERL'!L415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y415","v":0},null,{"$f":"'I_Series NERL'!AA415","v":0},{"$f":"'I_Series NERL'!AB415","v":0},{"$f":"'I_Series NERL'!AC415","v":0},{"$f":"'I_Series NERL'!AD415","v":0},{"$f":"'I_Series NERL'!AE415","v":0},{"$f":"'I_Series NERL'!AF415","v":0},{"$f":"'I_Series NERL'!AG415","v":0},{"$f":"'I_Series NERL'!AH415","v":0},{"$f":"'I_Series NERL'!AI415","v":0},{"$f":"'I_Series NERL'!AJ415","v":0},{"$f":"'I_Series NERL'!AK415","v":0},{"$f":"'I_Series NERL'!AL415","v":0},{"$f":"'I_Series NERL'!AM415","v":0},{"$f":"'I_Series NERL'!AN415","v":0},{"$f":"'I_Series NERL'!AO415","v":0},{"$f":"'I_Series NERL'!AP415","v":0},{"$f":"'I_Series NERL'!AQ415","v":0},{"$f":"'I_Series NERL'!AR415","v":0},{"$f":"'I_Series NERL'!AS415","v":0},{"$f":"'I_Series NERL'!AT415","v":0},{"$f":"'I_Series NERL'!AU415","v":0},{"$f":"'I_Series NERL'!AV415","v":0},{"$f":"'I_Series NERL'!AW415","v":0},{"$f":"'I_Series NERL'!AX415","v":0},{"$f":"'I_Series NERL'!AY415","v":0},{"$f":"'I_Series NERL'!AZ415","v":0},{"$f":"'I_Series NERL'!BA415","v":0},{"$f":"'I_Series NERL'!BB415","v":0},{"$f":"'I_Series NERL'!BC415","v":0},{"$f":"'I_Series NERL'!BD415","v":0},{"$f":"'I_Series NERL'!BE415","v":0},{"$f":"'I_Series NERL'!BF415","v":0},{"$f":"'I_Series NERL'!BG415","v":0},{"$f":"'I_Series NERL'!BH415","v":0},{"$f":"'I_Series NERL'!BI415","v":0},{"$f":"'I_Series NERL'!BJ415","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E416","v":"Capital Allowance - Super Deduction"},null,{"$f":"'I_Series NERL'!G416","v":"%"},null,null,{"$f":"'I_Series NERL'!J416","v":0},null,{"$f":"'I_Series NERL'!L416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y416","v":0},null,{"$f":"'I_Series NERL'!AA416","v":0},{"$f":"'I_Series NERL'!AB416","v":0},{"$f":"'I_Series NERL'!AC416","v":0},{"$f":"'I_Series NERL'!AD416","v":0},{"$f":"'I_Series NERL'!AE416","v":0},{"$f":"'I_Series NERL'!AF416","v":0},{"$f":"'I_Series NERL'!AG416","v":0},{"$f":"'I_Series NERL'!AH416","v":0},{"$f":"'I_Series NERL'!AI416","v":0},{"$f":"'I_Series NERL'!AJ416","v":0},{"$f":"'I_Series NERL'!AK416","v":0},{"$f":"'I_Series NERL'!AL416","v":0},{"$f":"'I_Series NERL'!AM416","v":0},{"$f":"'I_Series NERL'!AN416","v":0},{"$f":"'I_Series NERL'!AO416","v":0},{"$f":"'I_Series NERL'!AP416","v":0},{"$f":"'I_Series NERL'!AQ416","v":0},{"$f":"'I_Series NERL'!AR416","v":0},{"$f":"'I_Series NERL'!AS416","v":0},{"$f":"'I_Series NERL'!AT416","v":0},{"$f":"'I_Series NERL'!AU416","v":0},{"$f":"'I_Series NERL'!AV416","v":0},{"$f":"'I_Series NERL'!AW416","v":0},{"$f":"'I_Series NERL'!AX416","v":0},{"$f":"'I_Series NERL'!AY416","v":0},{"$f":"'I_Series NERL'!AZ416","v":0},{"$f":"'I_Series NERL'!BA416","v":0},{"$f":"'I_Series NERL'!BB416","v":0},{"$f":"'I_Series NERL'!BC416","v":0},{"$f":"'I_Series NERL'!BD416","v":0},{"$f":"'I_Series NERL'!BE416","v":0},{"$f":"'I_Series NERL'!BF416","v":0},{"$f":"'I_Series NERL'!BG416","v":0},{"$f":"'I_Series NERL'!BH416","v":0},{"$f":"'I_Series NERL'!BI416","v":0},{"$f":"'I_Series NERL'!BJ416","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E417","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"'I_Series NERL'!G417","v":"%"},null,null,{"$f":"'I_Series NERL'!J417","v":0},null,{"$f":"'I_Series NERL'!L417","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y417","v":0},null,{"$f":"'I_Series NERL'!AA417","v":0},{"$f":"'I_Series NERL'!AB417","v":0},{"$f":"'I_Series NERL'!AC417","v":0},{"$f":"'I_Series NERL'!AD417","v":0},{"$f":"'I_Series NERL'!AE417","v":0},{"$f":"'I_Series NERL'!AF417","v":0},{"$f":"'I_Series NERL'!AG417","v":0},{"$f":"'I_Series NERL'!AH417","v":0},{"$f":"'I_Series NERL'!AI417","v":0},{"$f":"'I_Series NERL'!AJ417","v":0},{"$f":"'I_Series NERL'!AK417","v":0},{"$f":"'I_Series NERL'!AL417","v":0},{"$f":"'I_Series NERL'!AM417","v":0},{"$f":"'I_Series NERL'!AN417","v":0},{"$f":"'I_Series NERL'!AO417","v":0},{"$f":"'I_Series NERL'!AP417","v":0},{"$f":"'I_Series NERL'!AQ417","v":0},{"$f":"'I_Series NERL'!AR417","v":0},{"$f":"'I_Series NERL'!AS417","v":0},{"$f":"'I_Series NERL'!AT417","v":0},{"$f":"'I_Series NERL'!AU417","v":0},{"$f":"'I_Series NERL'!AV417","v":0},{"$f":"'I_Series NERL'!AW417","v":0},{"$f":"'I_Series NERL'!AX417","v":0},{"$f":"'I_Series NERL'!AY417","v":0},{"$f":"'I_Series NERL'!AZ417","v":0},{"$f":"'I_Series NERL'!BA417","v":0},{"$f":"'I_Series NERL'!BB417","v":0},{"$f":"'I_Series NERL'!BC417","v":0},{"$f":"'I_Series NERL'!BD417","v":0},{"$f":"'I_Series NERL'!BE417","v":0},{"$f":"'I_Series NERL'!BF417","v":0},{"$f":"'I_Series NERL'!BG417","v":0},{"$f":"'I_Series NERL'!BH417","v":0},{"$f":"'I_Series NERL'!BI417","v":0},{"$f":"'I_Series NERL'!BJ417","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E418","v":"Capital Allowance - Expensed "},null,{"$f":"'I_Series NERL'!G418","v":"%"},null,null,{"$f":"'I_Series NERL'!J418","v":0},null,{"$f":"'I_Series NERL'!L418","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y418","v":0},null,{"$f":"'I_Series NERL'!AA418","v":0},{"$f":"'I_Series NERL'!AB418","v":0},{"$f":"'I_Series NERL'!AC418","v":0},{"$f":"'I_Series NERL'!AD418","v":0},{"$f":"'I_Series NERL'!AE418","v":0},{"$f":"'I_Series NERL'!AF418","v":0},{"$f":"'I_Series NERL'!AG418","v":0},{"$f":"'I_Series NERL'!AH418","v":0},{"$f":"'I_Series NERL'!AI418","v":0},{"$f":"'I_Series NERL'!AJ418","v":0},{"$f":"'I_Series NERL'!AK418","v":0},{"$f":"'I_Series NERL'!AL418","v":0},{"$f":"'I_Series NERL'!AM418","v":0},{"$f":"'I_Series NERL'!AN418","v":0},{"$f":"'I_Series NERL'!AO418","v":0},{"$f":"'I_Series NERL'!AP418","v":0},{"$f":"'I_Series NERL'!AQ418","v":0},{"$f":"'I_Series NERL'!AR418","v":0},{"$f":"'I_Series NERL'!AS418","v":0},{"$f":"'I_Series NERL'!AT418","v":0},{"$f":"'I_Series NERL'!AU418","v":0},{"$f":"'I_Series NERL'!AV418","v":0},{"$f":"'I_Series NERL'!AW418","v":0},{"$f":"'I_Series NERL'!AX418","v":0},{"$f":"'I_Series NERL'!AY418","v":0},{"$f":"'I_Series NERL'!AZ418","v":0},{"$f":"'I_Series NERL'!BA418","v":0},{"$f":"'I_Series NERL'!BB418","v":0},{"$f":"'I_Series NERL'!BC418","v":0},{"$f":"'I_Series NERL'!BD418","v":0},{"$f":"'I_Series NERL'!BE418","v":0},{"$f":"'I_Series NERL'!BF418","v":0},{"$f":"'I_Series NERL'!BG418","v":0},{"$f":"'I_Series NERL'!BH418","v":0},{"$f":"'I_Series NERL'!BI418","v":0},{"$f":"'I_Series NERL'!BJ418","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E419","v":"Capital Allowance - Non - qualifying expenditure"},null,{"$f":"'I_Series NERL'!G419","v":"%"},null,null,{"$f":"'I_Series NERL'!J419","v":0},null,{"$f":"'I_Series NERL'!L419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y419","v":0},null,{"$f":"'I_Series NERL'!AA419","v":0},{"$f":"'I_Series NERL'!AB419","v":0},{"$f":"'I_Series NERL'!AC419","v":0},{"$f":"'I_Series NERL'!AD419","v":0},{"$f":"'I_Series NERL'!AE419","v":0},{"$f":"'I_Series NERL'!AF419","v":0},{"$f":"'I_Series NERL'!AG419","v":0},{"$f":"'I_Series NERL'!AH419","v":0},{"$f":"'I_Series NERL'!AI419","v":0},{"$f":"'I_Series NERL'!AJ419","v":0},{"$f":"'I_Series NERL'!AK419","v":0},{"$f":"'I_Series NERL'!AL419","v":0},{"$f":"'I_Series NERL'!AM419","v":0},{"$f":"'I_Series NERL'!AN419","v":0},{"$f":"'I_Series NERL'!AO419","v":0},{"$f":"'I_Series NERL'!AP419","v":0},{"$f":"'I_Series NERL'!AQ419","v":0},{"$f":"'I_Series NERL'!AR419","v":0},{"$f":"'I_Series NERL'!AS419","v":0},{"$f":"'I_Series NERL'!AT419","v":0},{"$f":"'I_Series NERL'!AU419","v":0},{"$f":"'I_Series NERL'!AV419","v":0},{"$f":"'I_Series NERL'!AW419","v":0},{"$f":"'I_Series NERL'!AX419","v":0},{"$f":"'I_Series NERL'!AY419","v":0},{"$f":"'I_Series NERL'!AZ419","v":0},{"$f":"'I_Series NERL'!BA419","v":0},{"$f":"'I_Series NERL'!BB419","v":0},{"$f":"'I_Series NERL'!BC419","v":0},{"$f":"'I_Series NERL'!BD419","v":0},{"$f":"'I_Series NERL'!BE419","v":0},{"$f":"'I_Series NERL'!BF419","v":0},{"$f":"'I_Series NERL'!BG419","v":0},{"$f":"'I_Series NERL'!BH419","v":0},{"$f":"'I_Series NERL'!BI419","v":0},{"$f":"'I_Series NERL'!BJ419","v":0}]
[null,null,null,null,{"$f":"E$118","v":"Category 10 (UKATS & Oceanic)"},null,{"$f":"G$118","v":"£'000 "},{"$f":"H$118","v":"Nominal"},null,{"$f":"J$118","v":0},null,{"$f":"L$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$118","v":0},null,{"$f":"AA$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E246 & \" - \" & E$118","v":"Capital Allowance - Main Pool - Category 10 (UKATS & Oceanic)"},null,{"$f":"G$252","v":"£'000 "},{"$f":"H$252","v":"Nominal"},null,"Capital Allowance - Main Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA246 * AA$252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool - Category 10 (UKATS & Oceanic)",null,{"$f":"G$252","v":"£'000 "},"Nominal",null,"Capital Allowance - Special Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA247 * AA$252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction - Category 10 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Super Deduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA248 * AA$252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances - Category 10 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Structures & building allowances",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA249 * AA$252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure - Category 10 (UKATS & Oceanic)",null,"£'000 ","Nominal",null,"Capital Allowance - Non - qualifying expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA251 * AA$252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Allowances"]
[]
[null,null,"Additions to capital allowance assets"]
[]
[null,null,null,null,"Capital Allowance - Main Pool",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA265:BJ265)","v":266007.03549601184},null,{"$f":"SUMIF($J$127:$J$258,$E265,AA$127:AA$258)","v":0},0,0,0,0,0,24364.702699289421,0,{"$f":"SUMIF($J$127:$J$258,$E265,AI$127:AI$258)","v":0},0,0,103753.3116961295,137889.02110059289,0,0,0,{"$f":"SUMIF($J$127:$J$258,$E265,AQ$127:AQ$258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($J$127:$J$258,$E265,BG$127:BG$258)","v":0},0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640262.97029339429,null,0,0,0,0,0,0,73094.108097868258,133148.66561092227,119694.40953862286,137318.69315288108,142422.65666105665,34584.437232043165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed ",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Remove R&D Capital from in-year Capex"]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$783","v":"R&D Capital Allowances"},null,{"$f":"'I_Series UKATS'!G$783","v":"£'000 "},{"$f":"'I_Series UKATS'!H$783","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$783","v":123601},null,{"$f":"'I_Series UKATS'!AA$783","v":0},{"$f":"'I_Series UKATS'!AB$783","v":0},{"$f":"'I_Series UKATS'!AC$783","v":0},{"$f":"'I_Series UKATS'!AD$783","v":0},{"$f":"'I_Series UKATS'!AE$783","v":0},{"$f":"'I_Series UKATS'!AF$783","v":0},{"$f":"'I_Series UKATS'!AG$783","v":0},{"$f":"'I_Series UKATS'!AH$783","v":28522},{"$f":"'I_Series UKATS'!AI$783","v":8401},{"$f":"'I_Series UKATS'!AJ$783","v":2951},{"$f":"'I_Series UKATS'!AK$783","v":27361},{"$f":"'I_Series UKATS'!AL$783","v":27906},{"$f":"'I_Series UKATS'!AM$783","v":28460},{"$f":"'I_Series UKATS'!AN$783","v":0},{"$f":"'I_Series UKATS'!AO$783","v":0},{"$f":"'I_Series UKATS'!AP$783","v":0},{"$f":"'I_Series UKATS'!AQ$783","v":0},{"$f":"'I_Series UKATS'!AR$783","v":0},{"$f":"'I_Series UKATS'!AS$783","v":0},{"$f":"'I_Series UKATS'!AT$783","v":0},{"$f":"'I_Series UKATS'!AU$783","v":0},{"$f":"'I_Series UKATS'!AV$783","v":0},{"$f":"'I_Series UKATS'!AW$783","v":0},{"$f":"'I_Series UKATS'!AX$783","v":0},{"$f":"'I_Series UKATS'!AY$783","v":0},{"$f":"'I_Series UKATS'!AZ$783","v":0},{"$f":"'I_Series UKATS'!BA$783","v":0},{"$f":"'I_Series UKATS'!BB$783","v":0},{"$f":"'I_Series UKATS'!BC$783","v":0},{"$f":"'I_Series UKATS'!BD$783","v":0},{"$f":"'I_Series UKATS'!BE$783","v":0},{"$f":"'I_Series UKATS'!BF$783","v":0},{"$f":"'I_Series UKATS'!BG$783","v":0},{"$f":"'I_Series UKATS'!BH$783","v":0},{"$f":"'I_Series UKATS'!BI$783","v":0},{"$f":"'I_Series UKATS'!BJ$783","v":0}]
[]
[null,null,null,null,"Capital Allowance - Special Pool",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$271 <> 0, AA266 / AA$271, 0) * AA$274 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$271 <> 0, AA267 / AA$271, 0) * AA$274 * SignSwitch","v":0},0,0,0,0,0,0,-28522,-8401,-2951,-27361,-6976.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$271 <> 0, AA268 / AA$271, 0) * AA$274 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed ",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$271 <> 0, AA269 / AA$271, 0) * AA$274 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Non - qualifying expenditure",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$271 <> 0, AA270 / AA$271, 0) * AA$274 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Additions",null,"£'000 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA276:AA281)","v":0},{"$f":"SUM(AB276:AB281)","v":0},0,0,0,0,0,-28522,-8401,-2951,-27361,-27906,-28460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Totals before Super Deduction Adjustment"]
[null,null,null,null,"Capital Allowance - Main Pool",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA285:BJ285)","v":340218.53549601184},null,{"$f":"AA265 + AA276 + AA$274","v":0},{"$f":"AB265 + AB276 + AB$274","v":0},0,0,0,0,24364.702699289421,28522,8401,2951,27361,110729.8116961295,137889.02110059289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Special Pool",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA266 + AA277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Super Deduction",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566051.47029339429,null,{"$f":"AA267 + AA278","v":0},0,0,0,0,0,73094.108097868258,104626.66561092227,111293.40953862286,134367.69315288108,115061.65666105665,27607.937232043165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Structures & building allowances",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA268 + AA279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Allowance - Expensed ",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA269 + AA280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Additions",null,{"$f":"G290","v":"£'000 "},{"$f":"H290","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,906270.00578940613,null,{"$f":"SUM(AA285:AA290)","v":0},0,0,0,0,0,97458.810797157683,133148.66561092227,119694.40953862286,137318.69315288108,142422.65666105665,138337.74892817266,137889.02110059289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$47","v":"Last Period for Super Deduction"},{"$f":"'I_InputSets NERL'!F$47","v":"2028-03-31"},{"$f":"'I_InputSets NERL'!G$47","v":"date"}]
[null,null,null,null,"Super Deduction / First Year Allowances Active",null,"Flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$10 <= $F293, 1, 0)","v":1},{"$f":"IF(AB$10 <= $F293, 1, 0)","v":1},1,1,1,1,1,1,{"$f":"IF(AI$10 <= $F293, 1, 0)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E287","v":"Capital Allowance - Super Deduction"},null,{"$f":"G287","v":"£'000 "},"Nominal",null,{"$f":"J287","v":0},null,{"$f":"L287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y287","v":566051.47029339429},null,{"$f":"AA287","v":0},0,0,0,0,0,73094.108097868258,104626.66561092227,111293.40953862286,134367.69315288108,115061.65666105665,27607.937232043165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E285","v":"Capital Allowance - Main Pool"},null,{"$f":"G285","v":"£'000 "},"Nominal",null,{"$f":"J285","v":0},null,{"$f":"L285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y285","v":340218.53549601184},null,{"$f":"AA285","v":0},0,0,0,0,0,24364.702699289421,28522,8401,2951,27361,110729.8116961295,137889.02110059289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E296 & \" adjusted\"","v":"Capital Allowance - Main Pool adjusted"},null,{"$f":"G287","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA298:BJ298)","v":340218.53549601184},null,{"$f":"AA296+AA295*(AA294=0)","v":0},0,0,0,0,0,24364.702699289421,28522,8401,2951,27361,110729.8116961295,137889.02110059289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Super Deduction"]
[]
[null,null,null,null,{"$f":"E297","v":"Capital Allowance - Super Deduction adjusted"},null,{"$f":"G297","v":"£'000 "},"Nominal",null,{"$f":"J297","v":0},null,{"$f":"L297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y297","v":566051.47029339429},null,{"$f":"AA297","v":0},0,0,0,0,0,73094.108097868258,104626.66561092227,111293.40953862286,134367.69315288108,115061.65666105665,27607.937232043165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series NERL'!E158","v":"Super Deduction"},null,{"$f":"'I_Series NERL'!G158","v":"%"},null,{"$f":"'I_Series NERL'!I158","v":0},{"$f":"'I_Series NERL'!J158","v":"gov.uk/government/publications/capital-allowances-full-expensing/capital-allowances-full-expensing-for-companies-investing-in-plant-and-machinery-from-1-april-2023-until-31-march-2026"},null,{"$f":"'I_Series NERL'!L158","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y158","v":0},null,{"$f":"'I_Series NERL'!AA158","v":0},{"$f":"'I_Series NERL'!AB158","v":0},{"$f":"'I_Series NERL'!AC158","v":0},{"$f":"'I_Series NERL'!AD158","v":0},{"$f":"'I_Series NERL'!AE158","v":0},{"$f":"'I_Series NERL'!AF158","v":0},{"$f":"'I_Series NERL'!AG158","v":1.3},{"$f":"'I_Series NERL'!AH158","v":1.3},{"$f":"'I_Series NERL'!AI158","v":1.075},{"$f":"'I_Series NERL'!AJ158","v":1},{"$f":"'I_Series NERL'!AK158","v":1},{"$f":"'I_Series NERL'!AL158","v":1},{"$f":"'I_Series NERL'!AM158","v":1},{"$f":"'I_Series NERL'!AN158","v":0},{"$f":"'I_Series NERL'!AO158","v":0},{"$f":"'I_Series NERL'!AP158","v":0},{"$f":"'I_Series NERL'!AQ158","v":0},{"$f":"'I_Series NERL'!AR158","v":0},{"$f":"'I_Series NERL'!AS158","v":0},{"$f":"'I_Series NERL'!AT158","v":0},{"$f":"'I_Series NERL'!AU158","v":0},{"$f":"'I_Series NERL'!AV158","v":0},{"$f":"'I_Series NERL'!AW158","v":0},{"$f":"'I_Series NERL'!AX158","v":0},{"$f":"'I_Series NERL'!AY158","v":0},{"$f":"'I_Series NERL'!AZ158","v":0},{"$f":"'I_Series NERL'!BA158","v":0},{"$f":"'I_Series NERL'!BB158","v":0},{"$f":"'I_Series NERL'!BC158","v":0},{"$f":"'I_Series NERL'!BD158","v":0},{"$f":"'I_Series NERL'!BE158","v":0},{"$f":"'I_Series NERL'!BF158","v":0},{"$f":"'I_Series NERL'!BG158","v":0},{"$f":"'I_Series NERL'!BH158","v":0},{"$f":"'I_Series NERL'!BI158","v":0},{"$f":"'I_Series NERL'!BJ158","v":0}]
[]
[null,null,"Main Pool"]
[null,null,null,null,{"$f":"'I_Series NERL'!E$159","v":"Main pool capital WDA rate"},null,{"$f":"'I_Series NERL'!G$159","v":"%"},null,{"$f":"'I_Series NERL'!I$159","v":0},{"$f":"'I_Series NERL'!J$159","v":"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121"},null,{"$f":"'I_Series NERL'!L$159","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$159","v":0},null,{"$f":"'I_Series NERL'!AA$159","v":0},{"$f":"'I_Series NERL'!AB$159","v":0},{"$f":"'I_Series NERL'!AC$159","v":0},{"$f":"'I_Series NERL'!AD$159","v":0},{"$f":"'I_Series NERL'!AE$159","v":0},{"$f":"'I_Series NERL'!AF$159","v":0},{"$f":"'I_Series NERL'!AG$159","v":0.18},{"$f":"'I_Series NERL'!AH$159","v":0.18},{"$f":"'I_Series NERL'!AI$159","v":0.18},{"$f":"'I_Series NERL'!AJ$159","v":0.18},{"$f":"'I_Series NERL'!AK$159","v":0.18},{"$f":"'I_Series NERL'!AL$159","v":0.18},{"$f":"'I_Series NERL'!AM$159","v":0.18},{"$f":"'I_Series NERL'!AN$159","v":0.18},{"$f":"'I_Series NERL'!AO$159","v":0.18},{"$f":"'I_Series NERL'!AP$159","v":0.18},{"$f":"'I_Series NERL'!AQ$159","v":0.18},{"$f":"'I_Series NERL'!AR$159","v":0.18},{"$f":"'I_Series NERL'!AS$159","v":0.18},{"$f":"'I_Series NERL'!AT$159","v":0.18},{"$f":"'I_Series NERL'!AU$159","v":0.18},{"$f":"'I_Series NERL'!AV$159","v":0.18},{"$f":"'I_Series NERL'!AW$159","v":0.18},{"$f":"'I_Series NERL'!AX$159","v":0.18},{"$f":"'I_Series NERL'!AY$159","v":0.18},{"$f":"'I_Series NERL'!AZ$159","v":0.18},{"$f":"'I_Series NERL'!BA$159","v":0.18},{"$f":"'I_Series NERL'!BB$159","v":0.18},{"$f":"'I_Series NERL'!BC$159","v":0.18},{"$f":"'I_Series NERL'!BD$159","v":0.18},{"$f":"'I_Series NERL'!BE$159","v":0.18},{"$f":"'I_Series NERL'!BF$159","v":0.18},{"$f":"'I_Series NERL'!BG$159","v":0.18},{"$f":"'I_Series NERL'!BH$159","v":0.18},{"$f":"'I_Series NERL'!BI$159","v":0.18},{"$f":"'I_Series NERL'!BJ$159","v":0.18}]
[null,null,null,null,{"$f":"E316","v":"Main Pool basis balance b/f"},null,{"$f":"G316","v":"£'000 "},"Nominal",null,{"$f":"J316","v":0},null,{"$f":"L316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y316","v":0},null,{"$f":"AA316","v":0},437920.20845777169,394775.34959425719,377619.59487682668,357930.40255884512,343673.06535144907,309338.11614326295,273636.31145089294,247769.81538973222,210060.06861958042,174669.07626805594,165664.66253980587,226643.46887346701,298916.6417787291,245111.64625855786,200991.54993201746,164813.07094425432,135146.71817428854,110820.30890291661,90872.653300391627,74515.575706321135,61102.772079183327,50104.273104930326,41085.503946042867,33690.113235755154,27625.892853319227,22653.232139721767,18575.650354571851,15232.033290748917,12490.267298414112,10242.019184699571,8398.4557314536487,6886.733699791992,5647.1216338294334,4630.6397397401352,3797.1245865869109]
[null,null,null,null,{"$f":"E298","v":"Capital Allowance - Main Pool adjusted"},null,{"$f":"G298","v":"£'000 "},"Nominal",null,{"$f":"J298","v":0},null,{"$f":"L298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y298","v":340218.53549601184},null,{"$f":"AA298","v":0},{"$f":"AB298","v":0},0,0,0,0,24364.702699289421,28522,8401,2951,27361,110729.8116961295,137889.02110059289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$82","v":"Existing main pool assets balance - Actual"},null,{"$f":"I_Actuals!G$82","v":"£'000 "},{"$f":"I_Actuals!H$82","v":"Nominal"},{"$f":"I_Actuals!I$82","v":"Enter as Positive"},{"$f":"I_Actuals!J$82","v":" I_Actuals, row 72"},null,{"$f":"I_Actuals!L$82","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$82","v":2221256.7369824126},null,{"$f":"I_Actuals!AA$82","v":437920.20845777169},{"$f":"I_Actuals!AB$82","v":394775.34959425719},{"$f":"I_Actuals!AC$82","v":377619.59487682668},{"$f":"I_Actuals!AD$82","v":357930.40255884512},{"$f":"I_Actuals!AE$82","v":343673.06535144907},{"$f":"I_Actuals!AF$82","v":309338.11614326295},{"$f":"I_Actuals!AG$82","v":0},{"$f":"I_Actuals!AH$82","v":0},{"$f":"I_Actuals!AI$82","v":0},{"$f":"I_Actuals!AJ$82","v":0},{"$f":"I_Actuals!AK$82","v":0},{"$f":"I_Actuals!AL$82","v":0},{"$f":"I_Actuals!AM$82","v":0},{"$f":"I_Actuals!AN$82","v":0},{"$f":"I_Actuals!AO$82","v":0},{"$f":"I_Actuals!AP$82","v":0},{"$f":"I_Actuals!AQ$82","v":0},{"$f":"I_Actuals!AR$82","v":0},{"$f":"I_Actuals!AS$82","v":0},{"$f":"I_Actuals!AT$82","v":0},{"$f":"I_Actuals!AU$82","v":0},{"$f":"I_Actuals!AV$82","v":0},{"$f":"I_Actuals!AW$82","v":0},{"$f":"I_Actuals!AX$82","v":0},{"$f":"I_Actuals!AY$82","v":0},{"$f":"I_Actuals!AZ$82","v":0},{"$f":"I_Actuals!BA$82","v":0},{"$f":"I_Actuals!BB$82","v":0},{"$f":"I_Actuals!BC$82","v":0},{"$f":"I_Actuals!BD$82","v":0},{"$f":"I_Actuals!BE$82","v":0},{"$f":"I_Actuals!BF$82","v":0},{"$f":"I_Actuals!BG$82","v":0},{"$f":"I_Actuals!BH$82","v":0},{"$f":"I_Actuals!BI$82","v":0},{"$f":"I_Actuals!BJ$82","v":0}]
[]
[null,null,null,"Add:",{"$f":"E$309","v":"Capital Allowance - Main Pool adjusted"},null,{"$f":"G$309","v":"£'000 "},"Nominal",null,{"$f":"J$309","v":0},null,{"$f":"L$309","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$309","v":340218.53549601184},null,{"$f":"AA$309","v":0},0,0,0,0,0,24364.702699289421,28522,8401,2951,27361,110729.8116961295,137889.02110059289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less",{"$f":"E311","v":"Main Pool Tax Allowance"},null,{"$f":"G311","v":"£'000 "},"Nominal",null,{"$f":"J311","v":0},null,{"$f":"L311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y311","v":-646443.0094782731},null,{"$f":"AA311","v":0},0,0,0,0,0,-60066.507391659427,-54388.496061160731,-46110.746770151796,-38341.992351524474,-36365.413728250067,-49751.005362468364,-65615.848195330778,-53804.995520171236,-44120.096326540413,-36178.478987763141,-29666.352769965775,-24326.409271371936,-19947.655602524988,-16357.077594070492,-13412.803627137804,-10998.498974252998,-9018.7691588874586,-7395.3907102877156,-6064.2203824359276,-4972.6607135974609,-4077.5817851499178,-3343.6170638229332,-2741.7659923348051,-2248.2481137145401,-1843.5634532459228,-1511.7220316616567,-1239.6120659625585,-1016.481894089298,-833.51515315322433,-683.48242558564391]
[null,null,null,null,{"$f":"C306 & \" basis balance c/f\"","v":"Main Pool basis balance c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA313 = 1, AA314, SUM(AA316:AA318) )","v":437920.20845777169},394775.34959425719,377619.59487682668,357930.40255884512,343673.06535144907,309338.11614326295,273636.31145089294,247769.81538973222,210060.06861958042,174669.07626805594,165664.66253980587,226643.46887346701,298916.6417787291,245111.64625855786,200991.54993201746,164813.07094425432,135146.71817428854,110820.30890291661,90872.653300391627,74515.575706321135,61102.772079183327,50104.273104930326,41085.503946042867,33690.113235755154,27625.892853319227,22653.232139721767,18575.650354571851,15232.033290748917,12490.267298414112,10242.019184699571,8398.4557314536487,6886.733699791992,5647.1216338294334,4630.6397397401352,3797.1245865869109,3113.6421610012671]
[]
[null,null,"Special Rate Pool"]
[null,null,null,null,{"$f":"'I_Series NERL'!E$160","v":"Special pool WDA rate"},null,{"$f":"'I_Series NERL'!G$160","v":"%"},null,{"$f":"'I_Series NERL'!I$160","v":0},{"$f":"'I_Series NERL'!J$160","v":"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121"},null,{"$f":"'I_Series NERL'!L$160","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$160","v":0},null,{"$f":"'I_Series NERL'!AA$160","v":0},{"$f":"'I_Series NERL'!AB$160","v":0},{"$f":"'I_Series NERL'!AC$160","v":0},{"$f":"'I_Series NERL'!AD$160","v":0},{"$f":"'I_Series NERL'!AE$160","v":0},{"$f":"'I_Series NERL'!AF$160","v":0},{"$f":"'I_Series NERL'!AG$160","v":0.06},{"$f":"'I_Series NERL'!AH$160","v":0.06},{"$f":"'I_Series NERL'!AI$160","v":0.06},{"$f":"'I_Series NERL'!AJ$160","v":0.06},{"$f":"'I_Series NERL'!AK$160","v":0.06},{"$f":"'I_Series NERL'!AL$160","v":0.06},{"$f":"'I_Series NERL'!AM$160","v":0.06},{"$f":"'I_Series NERL'!AN$160","v":0.06},{"$f":"'I_Series NERL'!AO$160","v":0.06},{"$f":"'I_Series NERL'!AP$160","v":0.06},{"$f":"'I_Series NERL'!AQ$160","v":0.06},{"$f":"'I_Series NERL'!AR$160","v":0.06},{"$f":"'I_Series NERL'!AS$160","v":0.06},{"$f":"'I_Series NERL'!AT$160","v":0.06},{"$f":"'I_Series NERL'!AU$160","v":0.06},{"$f":"'I_Series NERL'!AV$160","v":0.06},{"$f":"'I_Series NERL'!AW$160","v":0.06},{"$f":"'I_Series NERL'!AX$160","v":0.06},{"$f":"'I_Series NERL'!AY$160","v":0.06},{"$f":"'I_Series NERL'!AZ$160","v":0.06},{"$f":"'I_Series NERL'!BA$160","v":0.06},{"$f":"'I_Series NERL'!BB$160","v":0.06},{"$f":"'I_Series NERL'!BC$160","v":0.06},{"$f":"'I_Series NERL'!BD$160","v":0.06},{"$f":"'I_Series NERL'!BE$160","v":0.06},{"$f":"'I_Series NERL'!BF$160","v":0.06},{"$f":"'I_Series NERL'!BG$160","v":0.06},{"$f":"'I_Series NERL'!BH$160","v":0.06},{"$f":"'I_Series NERL'!BI$160","v":0.06},{"$f":"'I_Series NERL'!BJ$160","v":0.06}]
[null,null,null,null,{"$f":"E286","v":"Capital Allowance - Special Pool"},null,{"$f":"G286","v":"£'000 "},"Nominal",null,{"$f":"J286","v":0},null,{"$f":"L286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y286","v":0},null,{"$f":"AA286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"C321 & \" Tax Allowance\"","v":"Special Rate Pool Tax Allowance"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA326:BJ326)","v":0},null,{"$f":"SUM(AA323:AA324) * AA322 * AA325 *SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$83","v":"Existing special pool assets balance - Actual"},null,{"$f":"I_Actuals!G$83","v":"£'000 "},{"$f":"I_Actuals!H$83","v":"Nominal"},{"$f":"I_Actuals!I$83","v":"Enter as Positive"},{"$f":"I_Actuals!J$83","v":0},null,{"$f":"I_Actuals!L$83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$83","v":0},null,{"$f":"I_Actuals!AA$83","v":0},{"$f":"I_Actuals!AB$83","v":0},{"$f":"I_Actuals!AC$83","v":0},{"$f":"I_Actuals!AD$83","v":0},{"$f":"I_Actuals!AE$83","v":0},{"$f":"I_Actuals!AF$83","v":0},{"$f":"I_Actuals!AG$83","v":0},{"$f":"I_Actuals!AH$83","v":0},{"$f":"I_Actuals!AI$83","v":0},{"$f":"I_Actuals!AJ$83","v":0},{"$f":"I_Actuals!AK$83","v":0},{"$f":"I_Actuals!AL$83","v":0},{"$f":"I_Actuals!AM$83","v":0},{"$f":"I_Actuals!AN$83","v":0},{"$f":"I_Actuals!AO$83","v":0},{"$f":"I_Actuals!AP$83","v":0},{"$f":"I_Actuals!AQ$83","v":0},{"$f":"I_Actuals!AR$83","v":0},{"$f":"I_Actuals!AS$83","v":0},{"$f":"I_Actuals!AT$83","v":0},{"$f":"I_Actuals!AU$83","v":0},{"$f":"I_Actuals!AV$83","v":0},{"$f":"I_Actuals!AW$83","v":0},{"$f":"I_Actuals!AX$83","v":0},{"$f":"I_Actuals!AY$83","v":0},{"$f":"I_Actuals!AZ$83","v":0},{"$f":"I_Actuals!BA$83","v":0},{"$f":"I_Actuals!BB$83","v":0},{"$f":"I_Actuals!BC$83","v":0},{"$f":"I_Actuals!BD$83","v":0},{"$f":"I_Actuals!BE$83","v":0},{"$f":"I_Actuals!BF$83","v":0},{"$f":"I_Actuals!BG$83","v":0},{"$f":"I_Actuals!BH$83","v":0},{"$f":"I_Actuals!BI$83","v":0},{"$f":"I_Actuals!BJ$83","v":0}]
[null,null,null,null,{"$f":"C321 & \" basis balance b/f\"","v":"Special Rate Pool basis balance b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add:",{"$f":"E$286","v":"Capital Allowance - Special Pool"},null,{"$f":"G$286","v":"£'000 "},"Nominal",null,{"$f":"J$286","v":0},null,{"$f":"L$286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$286","v":0},null,{"$f":"AA$286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less",{"$f":"E326","v":"Special Rate Pool Tax Allowance"},null,{"$f":"G326","v":"£'000 "},"Nominal",null,{"$f":"J326","v":0},null,{"$f":"L326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y326","v":0},null,{"$f":"AA326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C321 & \" basis balance c/f\"","v":"Special Rate Pool basis balance c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA328 = 1, AA329, SUM(AA331:AA333) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Structure and Building Rate"]
[null,null,null,null,{"$f":"E351","v":"Structure and Building Rate basis balance b/f"},null,{"$f":"G351","v":"£'000 "},"Nominal",null,{"$f":"J351","v":0},null,{"$f":"L351","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y351","v":0},null,{"$f":"AA351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$352","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"G$352","v":"£'000 "},"Nominal",null,{"$f":"J$352","v":0},null,{"$f":"L$352","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$352","v":0},null,{"$f":"AA$352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"C336 & \" Tax Allowance\"","v":"Structure and Building Rate Tax Allowance"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA341:BJ341)","v":0},null,{"$f":"SUM(AA338:AA339) * AA337 * AA340 *SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E$161","v":"Structures and buildings rate"},null,{"$f":"'I_Series NERL'!G$161","v":"%"},null,{"$f":"'I_Series NERL'!I$161","v":0},{"$f":"'I_Series NERL'!J$161","v":"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121"},null,{"$f":"'I_Series NERL'!L$161","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$161","v":0},null,{"$f":"'I_Series NERL'!AA$161","v":0},{"$f":"'I_Series NERL'!AB$161","v":0},{"$f":"'I_Series NERL'!AC$161","v":0},{"$f":"'I_Series NERL'!AD$161","v":0},{"$f":"'I_Series NERL'!AE$161","v":0},{"$f":"'I_Series NERL'!AF$161","v":0},{"$f":"'I_Series NERL'!AG$161","v":0.03},{"$f":"'I_Series NERL'!AH$161","v":0.03},{"$f":"'I_Series NERL'!AI$161","v":0.03},{"$f":"'I_Series NERL'!AJ$161","v":0.03},{"$f":"'I_Series NERL'!AK$161","v":0.03},{"$f":"'I_Series NERL'!AL$161","v":0.03},{"$f":"'I_Series NERL'!AM$161","v":0.03},{"$f":"'I_Series NERL'!AN$161","v":0.03},{"$f":"'I_Series NERL'!AO$161","v":0.03},{"$f":"'I_Series NERL'!AP$161","v":0.03},{"$f":"'I_Series NERL'!AQ$161","v":0.03},{"$f":"'I_Series NERL'!AR$161","v":0.03},{"$f":"'I_Series NERL'!AS$161","v":0.03},{"$f":"'I_Series NERL'!AT$161","v":0.03},{"$f":"'I_Series NERL'!AU$161","v":0.03},{"$f":"'I_Series NERL'!AV$161","v":0.03},{"$f":"'I_Series NERL'!AW$161","v":0.03},{"$f":"'I_Series NERL'!AX$161","v":0.03},{"$f":"'I_Series NERL'!AY$161","v":0.03},{"$f":"'I_Series NERL'!AZ$161","v":0.03},{"$f":"'I_Series NERL'!BA$161","v":0.03},{"$f":"'I_Series NERL'!BB$161","v":0.03},{"$f":"'I_Series NERL'!BC$161","v":0.03},{"$f":"'I_Series NERL'!BD$161","v":0.03},{"$f":"'I_Series NERL'!BE$161","v":0.03},{"$f":"'I_Series NERL'!BF$161","v":0.03},{"$f":"'I_Series NERL'!BG$161","v":0.03},{"$f":"'I_Series NERL'!BH$161","v":0.03},{"$f":"'I_Series NERL'!BI$161","v":0.03},{"$f":"'I_Series NERL'!BJ$161","v":0.03}]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"E$288","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"G$288","v":"£'000 "},"Nominal",null,{"$f":"J$288","v":0},null,{"$f":"L$288","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$288","v":0},null,{"$f":"AA$288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Removal from Pool of Expenditure eligible for Structure and Building Rate",null,{"$f":"G$288","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11 > AA344, INDEX($AA346:AA346, ,AA$11 - AA344), 0 ) * SignSwitch * AA345","v":0},{"$f":"IF(AB$11 > AB344, INDEX($AA346:AB346, ,AB$11 - AB344), 0 ) * SignSwitch * AB345","v":0},{"$f":"IF(AC$11 > AC344, INDEX($AA346:AC346, ,AC$11 - AC344), 0 ) * SignSwitch * AC345","v":0},{"$f":"IF(AD$11 > AD344, INDEX($AA346:AD346, ,AD$11 - AD344), 0 ) * SignSwitch * AD345","v":0},{"$f":"IF(AE$11 > AE344, INDEX($AA346:AE346, ,AE$11 - AE344), 0 ) * SignSwitch * AE345","v":0},{"$f":"IF(AF$11 > AF344, INDEX($AA346:AF346, ,AF$11 - AF344), 0 ) * SignSwitch * AF345","v":0},{"$f":"IF(AG$11 > AG344, INDEX($AA346:AG346, ,AG$11 - AG344), 0 ) * SignSwitch * AG345","v":0},{"$f":"IF(AH$11 > AH344, INDEX($AA346:AH346, ,AH$11 - AH344), 0 ) * SignSwitch * AH345","v":0},{"$f":"IF(AI$11 > AI344, INDEX($AA346:AI346, ,AI$11 - AI344), 0 ) * SignSwitch * AI345","v":0},{"$f":"IF(AJ$11 > AJ344, INDEX($AA346:AJ346, ,AJ$11 - AJ344), 0 ) * SignSwitch * AJ345","v":0},{"$f":"IF(AK$11 > AK344, INDEX($AA346:AK346, ,AK$11 - AK344), 0 ) * SignSwitch * AK345","v":0},{"$f":"IF(AL$11 > AL344, INDEX($AA346:AL346, ,AL$11 - AL344), 0 ) * SignSwitch * AL345","v":0},{"$f":"IF(AM$11 > AM344, INDEX($AA346:AM346, ,AM$11 - AM344), 0 ) * SignSwitch * AM345","v":0},{"$f":"IF(AN$11 > AN344, INDEX($AA346:AN346, ,AN$11 - AN344), 0 ) * SignSwitch * AN345","v":0},{"$f":"IF(AO$11 > AO344, INDEX($AA346:AO346, ,AO$11 - AO344), 0 ) * SignSwitch * AO345","v":0},{"$f":"IF(AP$11 > AP344, INDEX($AA346:AP346, ,AP$11 - AP344), 0 ) * SignSwitch * AP345","v":0},{"$f":"IF(AQ$11 > AQ344, INDEX($AA346:AQ346, ,AQ$11 - AQ344), 0 ) * SignSwitch * AQ345","v":0},{"$f":"IF(AR$11 > AR344, INDEX($AA346:AR346, ,AR$11 - AR344), 0 ) * SignSwitch * AR345","v":0},{"$f":"IF(AS$11 > AS344, INDEX($AA346:AS346, ,AS$11 - AS344), 0 ) * SignSwitch * AS345","v":0},{"$f":"IF(AT$11 > AT344, INDEX($AA346:AT346, ,AT$11 - AT344), 0 ) * SignSwitch * AT345","v":0},{"$f":"IF(AU$11 > AU344, INDEX($AA346:AU346, ,AU$11 - AU344), 0 ) * SignSwitch * AU345","v":0},{"$f":"IF(AV$11 > AV344, INDEX($AA346:AV346, ,AV$11 - AV344), 0 ) * SignSwitch * AV345","v":0},{"$f":"IF(AW$11 > AW344, INDEX($AA346:AW346, ,AW$11 - AW344), 0 ) * SignSwitch * AW345","v":0},{"$f":"IF(AX$11 > AX344, INDEX($AA346:AX346, ,AX$11 - AX344), 0 ) * SignSwitch * AX345","v":0},{"$f":"IF(AY$11 > AY344, INDEX($AA346:AY346, ,AY$11 - AY344), 0 ) * SignSwitch * AY345","v":0},{"$f":"IF(AZ$11 > AZ344, INDEX($AA346:AZ346, ,AZ$11 - AZ344), 0 ) * SignSwitch * AZ345","v":0},{"$f":"IF(BA$11 > BA344, INDEX($AA346:BA346, ,BA$11 - BA344), 0 ) * SignSwitch * BA345","v":0},{"$f":"IF(BB$11 > BB344, INDEX($AA346:BB346, ,BB$11 - BB344), 0 ) * SignSwitch * BB345","v":0},{"$f":"IF(BC$11 > BC344, INDEX($AA346:BC346, ,BC$11 - BC344), 0 ) * SignSwitch * BC345","v":0},{"$f":"IF(BD$11 > BD344, INDEX($AA346:BD346, ,BD$11 - BD344), 0 ) * SignSwitch * BD345","v":0},{"$f":"IF(BE$11 > BE344, INDEX($AA346:BE346, ,BE$11 - BE344), 0 ) * SignSwitch * BE345","v":0},{"$f":"IF(BF$11 > BF344, INDEX($AA346:BF346, ,BF$11 - BF344), 0 ) * SignSwitch * BF345","v":0},{"$f":"IF(BG$11 > BG344, INDEX($AA346:BG346, ,BG$11 - BG344), 0 ) * SignSwitch * BG345","v":0},{"$f":"IF(BH$11 > BH344, INDEX($AA346:BH346, ,BH$11 - BH344), 0 ) * SignSwitch * BH345","v":0},{"$f":"IF(BI$11 > BI344, INDEX($AA346:BI346, ,BI$11 - BI344), 0 ) * SignSwitch * BI345","v":0},{"$f":"IF(BJ$11 > BJ344, INDEX($AA346:BJ346, ,BJ$11 - BJ344), 0 ) * SignSwitch * BJ345","v":0}]
[]
[null,null,null,"Pool of Expenditure eligible for Stucture and Building Rate"]
[]
[null,null,null,"Add:",{"$f":"E$288","v":"Capital Allowance - Structures & building allowances"},null,{"$f":"G$288","v":"£'000 "},"Nominal",null,{"$f":"J$288","v":0},null,{"$f":"L$288","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$288","v":0},null,{"$f":"AA$288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less",{"$f":"E341","v":"Structure and Building Rate Tax Allowance"},null,{"$f":"G341","v":"£'000 "},"Nominal",null,{"$f":"J341","v":0},null,{"$f":"L341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y341","v":0},null,{"$f":"IF((AA$11 - AA344) >0,INDEX($AA352:AA352,, AA$11 - AA344), 0) * SignSwitch","v":0},{"$f":"IF((AB$11 - AB344) >0,INDEX($AA352:AB352,, AB$11 - AB344), 0) * SignSwitch","v":0},{"$f":"IF((AC$11 - AC344) >0,INDEX($AA352:AC352,, AC$11 - AC344), 0) * SignSwitch","v":0},{"$f":"IF((AD$11 - AD344) >0,INDEX($AA352:AD352,, AD$11 - AD344), 0) * SignSwitch","v":0},{"$f":"IF((AE$11 - AE344) >0,INDEX($AA352:AE352,, AE$11 - AE344), 0) * SignSwitch","v":0},{"$f":"IF((AF$11 - AF344) >0,INDEX($AA352:AF352,, AF$11 - AF344), 0) * SignSwitch","v":0},{"$f":"IF((AG$11 - AG344) >0,INDEX($AA352:AG352,, AG$11 - AG344), 0) * SignSwitch","v":0},{"$f":"IF((AH$11 - AH344) >0,INDEX($AA352:AH352,, AH$11 - AH344), 0) * SignSwitch","v":0},{"$f":"IF((AI$11 - AI344) >0,INDEX($AA352:AI352,, AI$11 - AI344), 0) * SignSwitch","v":0},{"$f":"IF((AJ$11 - AJ344) >0,INDEX($AA352:AJ352,, AJ$11 - AJ344), 0) * SignSwitch","v":0},{"$f":"IF((AK$11 - AK344) >0,INDEX($AA352:AK352,, AK$11 - AK344), 0) * SignSwitch","v":0},{"$f":"IF((AL$11 - AL344) >0,INDEX($AA352:AL352,, AL$11 - AL344), 0) * SignSwitch","v":0},{"$f":"IF((AM$11 - AM344) >0,INDEX($AA352:AM352,, AM$11 - AM344), 0) * SignSwitch","v":0},{"$f":"IF((AN$11 - AN344) >0,INDEX($AA352:AN352,, AN$11 - AN344), 0) * SignSwitch","v":0},{"$f":"IF((AO$11 - AO344) >0,INDEX($AA352:AO352,, AO$11 - AO344), 0) * SignSwitch","v":0},{"$f":"IF((AP$11 - AP344) >0,INDEX($AA352:AP352,, AP$11 - AP344), 0) * SignSwitch","v":0},{"$f":"IF((AQ$11 - AQ344) >0,INDEX($AA352:AQ352,, AQ$11 - AQ344), 0) * SignSwitch","v":0},{"$f":"IF((AR$11 - AR344) >0,INDEX($AA352:AR352,, AR$11 - AR344), 0) * SignSwitch","v":0},{"$f":"IF((AS$11 - AS344) >0,INDEX($AA352:AS352,, AS$11 - AS344), 0) * SignSwitch","v":0},{"$f":"IF((AT$11 - AT344) >0,INDEX($AA352:AT352,, AT$11 - AT344), 0) * SignSwitch","v":0},{"$f":"IF((AU$11 - AU344) >0,INDEX($AA352:AU352,, AU$11 - AU344), 0) * SignSwitch","v":0},{"$f":"IF((AV$11 - AV344) >0,INDEX($AA352:AV352,, AV$11 - AV344), 0) * SignSwitch","v":0},{"$f":"IF((AW$11 - AW344) >0,INDEX($AA352:AW352,, AW$11 - AW344), 0) * SignSwitch","v":0},{"$f":"IF((AX$11 - AX344) >0,INDEX($AA352:AX352,, AX$11 - AX344), 0) * SignSwitch","v":0},{"$f":"IF((AY$11 - AY344) >0,INDEX($AA352:AY352,, AY$11 - AY344), 0) * SignSwitch","v":0},{"$f":"IF((AZ$11 - AZ344) >0,INDEX($AA352:AZ352,, AZ$11 - AZ344), 0) * SignSwitch","v":0},{"$f":"IF((BA$11 - BA344) >0,INDEX($AA352:BA352,, BA$11 - BA344), 0) * SignSwitch","v":0},{"$f":"IF((BB$11 - BB344) >0,INDEX($AA352:BB352,, BB$11 - BB344), 0) * SignSwitch","v":0},{"$f":"IF((BC$11 - BC344) >0,INDEX($AA352:BC352,, BC$11 - BC344), 0) * SignSwitch","v":0},{"$f":"IF((BD$11 - BD344) >0,INDEX($AA352:BD352,, BD$11 - BD344), 0) * SignSwitch","v":0},{"$f":"IF((BE$11 - BE344) >0,INDEX($AA352:BE352,, BE$11 - BE344), 0) * SignSwitch","v":0},{"$f":"IF((BF$11 - BF344) >0,INDEX($AA352:BF352,, BF$11 - BF344), 0) * SignSwitch","v":0},{"$f":"IF((BG$11 - BG344) >0,INDEX($AA352:BG352,, BG$11 - BG344), 0) * SignSwitch","v":0},{"$f":"IF((BH$11 - BH344) >0,INDEX($AA352:BH352,, BH$11 - BH344), 0) * SignSwitch","v":0},{"$f":"IF((BI$11 - BI344) >0,INDEX($AA352:BI352,, BI$11 - BI344), 0) * SignSwitch","v":0},{"$f":"IF((BJ$11 - BJ344) >0,INDEX($AA352:BJ352,, BJ$11 - BJ344), 0) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"C336 & \" basis balance c/f\"","v":"Structure and Building Rate basis balance c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA351:AA353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"E289","v":"Capital Allowance - Expensed "},null,{"$f":"G289","v":"£'000 "},"Nominal",null,{"$f":"J289","v":0},null,{"$f":"L289","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y289","v":0},null,{"$f":"AA289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C356 & \" Tax Allowance\"","v":"Expensed Tax Allowance"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA359:BJ359)","v":0},null,{"$f":"AA357 * AA358 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Capital Allowances utilisation"]
[]
[null,null,null,null,{"$f":"C_Time!E42","v":"Forecast period flags"},null,{"$f":"C_Time!G42","v":"flag"},null,null,{"$f":"C_Time!J42","v":0},null,{"$f":"C_Time!L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y42","v":30},null,{"$f":"C_Time!AA42","v":0},{"$f":"C_Time!AB42","v":0},{"$f":"C_Time!AC42","v":0},{"$f":"C_Time!AD42","v":0},{"$f":"C_Time!AE42","v":0},{"$f":"C_Time!AF42","v":0},{"$f":"C_Time!AG42","v":1},{"$f":"C_Time!AH42","v":1},{"$f":"C_Time!AI42","v":1},{"$f":"C_Time!AJ42","v":1},{"$f":"C_Time!AK42","v":1},{"$f":"C_Time!AL42","v":1},{"$f":"C_Time!AM42","v":1},{"$f":"C_Time!AN42","v":1},{"$f":"C_Time!AO42","v":1},{"$f":"C_Time!AP42","v":1},{"$f":"C_Time!AQ42","v":1},{"$f":"C_Time!AR42","v":1},{"$f":"C_Time!AS42","v":1},{"$f":"C_Time!AT42","v":1},{"$f":"C_Time!AU42","v":1},{"$f":"C_Time!AV42","v":1},{"$f":"C_Time!AW42","v":1},{"$f":"C_Time!AX42","v":1},{"$f":"C_Time!AY42","v":1},{"$f":"C_Time!AZ42","v":1},{"$f":"C_Time!BA42","v":1},{"$f":"C_Time!BB42","v":1},{"$f":"C_Time!BC42","v":1},{"$f":"C_Time!BD42","v":1},{"$f":"C_Time!BE42","v":1},{"$f":"C_Time!BF42","v":1},{"$f":"C_Time!BG42","v":1},{"$f":"C_Time!BH42","v":1},{"$f":"C_Time!BI42","v":1},{"$f":"C_Time!BJ42","v":1}]
[null,null,null,null,"Utilisation of Existing Capital Allowances Pool in forecast periods",null,{"$f":"G363","v":"£'000 "},{"$f":"H363","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA363 * AA364 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,{"$f":"C_Time!J45","v":0},null,{"$f":"C_Time!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$84","v":"Existing structures and buildings allowance assets balance - Actual"},null,{"$f":"I_Actuals!G$84","v":"£'000 "},{"$f":"I_Actuals!H$84","v":"Nominal"},{"$f":"I_Actuals!I$84","v":"Enter as Positive"},{"$f":"I_Actuals!J$84","v":0},null,{"$f":"I_Actuals!L$84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$84","v":0},null,{"$f":"I_Actuals!AA$84","v":0},{"$f":"I_Actuals!AB$84","v":0},{"$f":"I_Actuals!AC$84","v":0},{"$f":"I_Actuals!AD$84","v":0},{"$f":"I_Actuals!AE$84","v":0},{"$f":"I_Actuals!AF$84","v":0},{"$f":"I_Actuals!AG$84","v":0},{"$f":"I_Actuals!AH$84","v":0},{"$f":"I_Actuals!AI$84","v":0},{"$f":"I_Actuals!AJ$84","v":0},{"$f":"I_Actuals!AK$84","v":0},{"$f":"I_Actuals!AL$84","v":0},{"$f":"I_Actuals!AM$84","v":0},{"$f":"I_Actuals!AN$84","v":0},{"$f":"I_Actuals!AO$84","v":0},{"$f":"I_Actuals!AP$84","v":0},{"$f":"I_Actuals!AQ$84","v":0},{"$f":"I_Actuals!AR$84","v":0},{"$f":"I_Actuals!AS$84","v":0},{"$f":"I_Actuals!AT$84","v":0},{"$f":"I_Actuals!AU$84","v":0},{"$f":"I_Actuals!AV$84","v":0},{"$f":"I_Actuals!AW$84","v":0},{"$f":"I_Actuals!AX$84","v":0},{"$f":"I_Actuals!AY$84","v":0},{"$f":"I_Actuals!AZ$84","v":0},{"$f":"I_Actuals!BA$84","v":0},{"$f":"I_Actuals!BB$84","v":0},{"$f":"I_Actuals!BC$84","v":0},{"$f":"I_Actuals!BD$84","v":0},{"$f":"I_Actuals!BE$84","v":0},{"$f":"I_Actuals!BF$84","v":0},{"$f":"I_Actuals!BG$84","v":0},{"$f":"I_Actuals!BH$84","v":0},{"$f":"I_Actuals!BI$84","v":0},{"$f":"I_Actuals!BJ$84","v":0}]
[]
[null,null,null,"Less",{"$f":"E365","v":"Utilisation of Existing Capital Allowances Pool in forecast periods"},null,{"$f":"G365","v":"£'000 "},{"$f":"H365","v":"Nominal"},null,{"$f":"J365","v":0},null,{"$f":"L365","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y365","v":0},null,{"$f":"AA365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Existing Asset Capital Allowance c/f",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA367 = 1, AA368, SUM(AA370:AA371) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Existing Asset Capital Allowance does not go negative check",{"$f":"SUM(AA374:BJ374)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA372 >= 0, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Inputs"]
[null,null,null,"Total Determined Costs"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E47","v":"Total Determined Costs (TSU - based) "},null,{"$f":"'C_Determined Costs_UKATS'!G47","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H47","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J47","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y47","v":10060916.624759775},null,{"$f":"'C_Determined Costs_UKATS'!AA47","v":573441.85844610387},{"$f":"'C_Determined Costs_UKATS'!AB47","v":574822.51611193409},{"$f":"'C_Determined Costs_UKATS'!AC47","v":567447.8997928414},{"$f":"'C_Determined Costs_UKATS'!AD47","v":606675.28226029139},{"$f":"'C_Determined Costs_UKATS'!AE47","v":619122.23958021379},{"$f":"'C_Determined Costs_UKATS'!AF47","v":672108.17072855111},{"$f":"'C_Determined Costs_UKATS'!AG47","v":554159.39924359589},{"$f":"'C_Determined Costs_UKATS'!AH47","v":651074.26734953315},{"$f":"'C_Determined Costs_UKATS'!AI47","v":758911.57686880557},{"$f":"'C_Determined Costs_UKATS'!AJ47","v":770018.79971879441},{"$f":"'C_Determined Costs_UKATS'!AK47","v":696737.90683130675},{"$f":"'C_Determined Costs_UKATS'!AL47","v":720194.95479253109},{"$f":"'C_Determined Costs_UKATS'!AM47","v":729122.11092724348},{"$f":"'C_Determined Costs_UKATS'!AN47","v":252667.66954503692},{"$f":"'C_Determined Costs_UKATS'!AO47","v":232392.88552381922},{"$f":"'C_Determined Costs_UKATS'!AP47","v":207601.53266941005},{"$f":"'C_Determined Costs_UKATS'!AQ47","v":172114.71739791177},{"$f":"'C_Determined Costs_UKATS'!AR47","v":150243.92730432286},{"$f":"'C_Determined Costs_UKATS'!AS47","v":124843.14159719113},{"$f":"'C_Determined Costs_UKATS'!AT47","v":287857.44841952354},{"$f":"'C_Determined Costs_UKATS'!AU47","v":85706.565758851706},{"$f":"'C_Determined Costs_UKATS'!AV47","v":72510.322270548088},{"$f":"'C_Determined Costs_UKATS'!AW47","v":60957.480145347829},{"$f":"'C_Determined Costs_UKATS'!AX47","v":45379.891968407144},{"$f":"'C_Determined Costs_UKATS'!AY47","v":27888.070214459742},{"$f":"'C_Determined Costs_UKATS'!AZ47","v":13488.640066206801},{"$f":"'C_Determined Costs_UKATS'!BA47","v":-632.54207234515752},{"$f":"'C_Determined Costs_UKATS'!BB47","v":-14695.39595447956},{"$f":"'C_Determined Costs_UKATS'!BC47","v":-15415.598306174967},{"$f":"'C_Determined Costs_UKATS'!BD47","v":-16125.758155645077},{"$f":"'C_Determined Costs_UKATS'!BE47","v":-16819.593458435087},{"$f":"'C_Determined Costs_UKATS'!BF47","v":-17531.645969914855},{"$f":"'C_Determined Costs_UKATS'!BG47","v":-18300.054491875533},{"$f":"'C_Determined Costs_UKATS'!BH47","v":-19090.080432430834},{"$f":"'C_Determined Costs_UKATS'!BI47","v":-19902.334771477716},{"$f":"'C_Determined Costs_UKATS'!BJ47","v":-20737.445928143261}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E33","v":"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,{"$f":"'C_Determined Costs_UKATS'!G33","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H33","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J33","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y33","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA33","v":0},{"$f":"'C_Determined Costs_UKATS'!AB33","v":0},{"$f":"'C_Determined Costs_UKATS'!AC33","v":0},{"$f":"'C_Determined Costs_UKATS'!AD33","v":0},{"$f":"'C_Determined Costs_UKATS'!AE33","v":0},{"$f":"'C_Determined Costs_UKATS'!AF33","v":0},{"$f":"'C_Determined Costs_UKATS'!AG33","v":0},{"$f":"'C_Determined Costs_UKATS'!AH33","v":0},{"$f":"'C_Determined Costs_UKATS'!AI33","v":17001.564550281852},{"$f":"'C_Determined Costs_UKATS'!AJ33","v":10005.249617244999},{"$f":"'C_Determined Costs_UKATS'!AK33","v":4529.1029665291326},{"$f":"'C_Determined Costs_UKATS'!AL33","v":32199.598002568844},{"$f":"'C_Determined Costs_UKATS'!AM33","v":36717.095853336694},{"$f":"'C_Determined Costs_UKATS'!AN33","v":52505.771372927869},{"$f":"'C_Determined Costs_UKATS'!AO33","v":47263.310934550769},{"$f":"'C_Determined Costs_UKATS'!AP33","v":42711.317457722784},{"$f":"'C_Determined Costs_UKATS'!AQ33","v":27225.709288125665},{"$f":"'C_Determined Costs_UKATS'!AR33","v":29494.014595951256},{"$f":"'C_Determined Costs_UKATS'!AS33","v":23998.912026864269},{"$f":"'C_Determined Costs_UKATS'!AT33","v":203041.01076956783},{"$f":"'C_Determined Costs_UKATS'!AU33","v":11818.574426383639},{"$f":"'C_Determined Costs_UKATS'!AV33","v":9729.8000686513042},{"$f":"'C_Determined Costs_UKATS'!AW33","v":7314.9106285558109},{"$f":"'C_Determined Costs_UKATS'!AX33","v":3675.085110225014},{"$f":"'C_Determined Costs_UKATS'!AY33","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ33","v":0},{"$f":"'C_Determined Costs_UKATS'!BA33","v":0},{"$f":"'C_Determined Costs_UKATS'!BB33","v":0},{"$f":"'C_Determined Costs_UKATS'!BC33","v":0},{"$f":"'C_Determined Costs_UKATS'!BD33","v":0},{"$f":"'C_Determined Costs_UKATS'!BE33","v":0},{"$f":"'C_Determined Costs_UKATS'!BF33","v":0},{"$f":"'C_Determined Costs_UKATS'!BG33","v":0},{"$f":"'C_Determined Costs_UKATS'!BH33","v":0},{"$f":"'C_Determined Costs_UKATS'!BI33","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ33","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E44","v":"MOD Uplift"},null,{"$f":"'C_Determined Costs_UKATS'!G44","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H44","v":"Nominal"},"MOD Uplift is applied to adjust for TSU/CSU basis so does not reflect actual costs",{"$f":"'C_Determined Costs_UKATS'!J44","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y44","v":121647.56563443653},null,{"$f":"'C_Determined Costs_UKATS'!AA44","v":7823.2030197032},{"$f":"'C_Determined Costs_UKATS'!AB44","v":7663.6460361392556},{"$f":"'C_Determined Costs_UKATS'!AC44","v":7570.1784985664608},{"$f":"'C_Determined Costs_UKATS'!AD44","v":7334.4346407193798},{"$f":"'C_Determined Costs_UKATS'!AE44","v":7082.6157575922098},{"$f":"'C_Determined Costs_UKATS'!AF44","v":8367.2417025351388},{"$f":"'C_Determined Costs_UKATS'!AG44","v":8068.3631790618383},{"$f":"'C_Determined Costs_UKATS'!AH44","v":8245.2655061955429},{"$f":"'C_Determined Costs_UKATS'!AI44","v":9521.3061665483237},{"$f":"'C_Determined Costs_UKATS'!AJ44","v":8932.9327093913289},{"$f":"'C_Determined Costs_UKATS'!AK44","v":7889.3852151618848},{"$f":"'C_Determined Costs_UKATS'!AL44","v":8008.0980789843907},{"$f":"'C_Determined Costs_UKATS'!AM44","v":7983.0888079916613},{"$f":"'C_Determined Costs_UKATS'!AN44","v":2760.5129791328131},{"$f":"'C_Determined Costs_UKATS'!AO44","v":2532.9141593374879},{"$f":"'C_Determined Costs_UKATS'!AP44","v":2262.5454448100727},{"$f":"'C_Determined Costs_UKATS'!AQ44","v":1875.4325926593433},{"$f":"'C_Determined Costs_UKATS'!AR44","v":1637.3388869930257},{"$f":"'C_Determined Costs_UKATS'!AS44","v":1360.3502833119762},{"$f":"'C_Determined Costs_UKATS'!AT44","v":3141.9701158461539},{"$f":"'C_Determined Costs_UKATS'!AU44","v":929.44941849094766},{"$f":"'C_Determined Costs_UKATS'!AV44","v":790.14448593376426},{"$f":"'C_Determined Costs_UKATS'!AW44","v":664.242183289487},{"$f":"'C_Determined Costs_UKATS'!AX44","v":494.32804657301},{"$f":"'C_Determined Costs_UKATS'!AY44","v":303.59697316756223},{"$f":"'C_Determined Costs_UKATS'!AZ44","v":146.69784844924752},{"$f":"'C_Determined Costs_UKATS'!BA44","v":-7.2357880691854737},{"$f":"'C_Determined Costs_UKATS'!BB44","v":-160.53886454834515},{"$f":"'C_Determined Costs_UKATS'!BC44","v":-168.06861076612626},{"$f":"'C_Determined Costs_UKATS'!BD44","v":-175.81008956908681},{"$f":"'C_Determined Costs_UKATS'!BE44","v":-183.76927919063277},{"$f":"'C_Determined Costs_UKATS'!BF44","v":-191.95232813775385},{"$f":"'C_Determined Costs_UKATS'!BG44","v":-200.36556013002408},{"$f":"'C_Determined Costs_UKATS'!BH44","v":-209.01547918719891},{"$f":"'C_Determined Costs_UKATS'!BI44","v":-217.90877487019398},{"$f":"'C_Determined Costs_UKATS'!BJ44","v":-227.05232768040068}]
[null,null,null,null,"Total Determined Costs (after grossed Up Tax, MOD Uplift)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA379 - AA381 - AA380","v":565618.65542640071},{"$f":"AB379 - AB381 - AB380","v":567158.87007579487},559877.7212942749,599340.84761957207,612039.62382262154,663740.92902601592,546091.0360645341,642829.00184333767,732388.70615197544,751080.61739215802,684319.41864961584,679987.25871097785,684421.92626591504,197401.38519297622,182596.66042993095,162627.6697668772,143013.57551712677,119112.57382137857,99483.87928701489,81674.467534109572,72958.541913977126,61990.377715963019,52978.32733350253,41210.478811609115,27584.47324129218,13341.942217757552,-625.30628427597208,-14534.857089931214,-15247.529695408841,-15949.948066075991,-16635.824179244453,-17339.693641777099,-18099.68893174551,-18881.064953243636,-19684.425996607522,-20510.393600462859]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E44","v":"MOD Uplift"},null,{"$f":"'C_Determined Costs_UKATS'!G44","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H44","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J44","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y44","v":121647.56563443653},null,{"$f":"'C_Determined Costs_UKATS'!AA44","v":7823.2030197032},{"$f":"'C_Determined Costs_UKATS'!AB44","v":7663.6460361392556},{"$f":"'C_Determined Costs_UKATS'!AC44","v":7570.1784985664608},{"$f":"'C_Determined Costs_UKATS'!AD44","v":7334.4346407193798},{"$f":"'C_Determined Costs_UKATS'!AE44","v":7082.6157575922098},{"$f":"'C_Determined Costs_UKATS'!AF44","v":8367.2417025351388},{"$f":"'C_Determined Costs_UKATS'!AG44","v":8068.3631790618383},{"$f":"'C_Determined Costs_UKATS'!AH44","v":8245.2655061955429},{"$f":"'C_Determined Costs_UKATS'!AI44","v":9521.3061665483237},{"$f":"'C_Determined Costs_UKATS'!AJ44","v":8932.9327093913289},{"$f":"'C_Determined Costs_UKATS'!AK44","v":7889.3852151618848},{"$f":"'C_Determined Costs_UKATS'!AL44","v":8008.0980789843907},{"$f":"'C_Determined Costs_UKATS'!AM44","v":7983.0888079916613},{"$f":"'C_Determined Costs_UKATS'!AN44","v":2760.5129791328131},{"$f":"'C_Determined Costs_UKATS'!AO44","v":2532.9141593374879},{"$f":"'C_Determined Costs_UKATS'!AP44","v":2262.5454448100727},{"$f":"'C_Determined Costs_UKATS'!AQ44","v":1875.4325926593433},{"$f":"'C_Determined Costs_UKATS'!AR44","v":1637.3388869930257},{"$f":"'C_Determined Costs_UKATS'!AS44","v":1360.3502833119762},{"$f":"'C_Determined Costs_UKATS'!AT44","v":3141.9701158461539},{"$f":"'C_Determined Costs_UKATS'!AU44","v":929.44941849094766},{"$f":"'C_Determined Costs_UKATS'!AV44","v":790.14448593376426},{"$f":"'C_Determined Costs_UKATS'!AW44","v":664.242183289487},{"$f":"'C_Determined Costs_UKATS'!AX44","v":494.32804657301},{"$f":"'C_Determined Costs_UKATS'!AY44","v":303.59697316756223},{"$f":"'C_Determined Costs_UKATS'!AZ44","v":146.69784844924752},{"$f":"'C_Determined Costs_UKATS'!BA44","v":-7.2357880691854737},{"$f":"'C_Determined Costs_UKATS'!BB44","v":-160.53886454834515},{"$f":"'C_Determined Costs_UKATS'!BC44","v":-168.06861076612626},{"$f":"'C_Determined Costs_UKATS'!BD44","v":-175.81008956908681},{"$f":"'C_Determined Costs_UKATS'!BE44","v":-183.76927919063277},{"$f":"'C_Determined Costs_UKATS'!BF44","v":-191.95232813775385},{"$f":"'C_Determined Costs_UKATS'!BG44","v":-200.36556013002408},{"$f":"'C_Determined Costs_UKATS'!BH44","v":-209.01547918719891},{"$f":"'C_Determined Costs_UKATS'!BI44","v":-217.90877487019398},{"$f":"'C_Determined Costs_UKATS'!BJ44","v":-227.05232768040068}]
[null,null,null,null,"Total Determined Costs (after MOD Uplift)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA384 - AA385","v":565618.65542640071},{"$f":"AB384 - AB385","v":567158.87007579487},559877.7212942749,599340.84761957207,612039.62382262154,663740.92902601592,546091.0360645341,642829.00184333767,749390.27070225729,761085.86700940307,688848.52161614492,712186.85671354667,721139.02211925178,249907.15656590409,229859.97136448172,205338.98722459999,170239.28480525242,148606.58841732983,123482.79131387916,284715.4783036774,84777.116340360764,71720.177784614323,60293.237962058338,44885.563921834131,27584.47324129218,13341.942217757552,-625.30628427597208,-14534.857089931214,-15247.529695408841,-15949.948066075991,-16635.824179244453,-17339.693641777099,-18099.68893174551,-18881.064953243636,-19684.425996607522,{"$f":"BJ384 - BJ385","v":-20510.393600462859}]
[]
[null,null,null,null,"If <> Price Determination, don't use the grossed up Tax equivalent"]
[null,null,null,null,{"$f":"Scenario!E29","v":"Model Mode"},{"$f":"Scenario!F29","v":"Price Determination"},{"$f":"Scenario!G29","v":"selection"}]
[null,null,null,null,null,"Price Determination"]
[]
[null,null,null,"Regulatory Return"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E227","v":"Regulatory Return - UKATS"},null,{"$f":"'C_Determined Costs_UKATS'!G227","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H227","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J227","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y227","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA227","v":66500.131075216632},{"$f":"'C_Determined Costs_UKATS'!AB227","v":62448.747470529677},{"$f":"'C_Determined Costs_UKATS'!AC227","v":58943.520966560995},{"$f":"'C_Determined Costs_UKATS'!AD227","v":57604.667604041555},{"$f":"'C_Determined Costs_UKATS'!AE227","v":57042.013208439297},{"$f":"'C_Determined Costs_UKATS'!AF227","v":37475.756559765898},{"$f":"'C_Determined Costs_UKATS'!AG227","v":44455.086418038554},{"$f":"'C_Determined Costs_UKATS'!AH227","v":56982.90533636968},{"$f":"'C_Determined Costs_UKATS'!AI227","v":57804.142527885037},{"$f":"'C_Determined Costs_UKATS'!AJ227","v":54545.132151302802},{"$f":"'C_Determined Costs_UKATS'!AK227","v":51447.516596086207},{"$f":"'C_Determined Costs_UKATS'!AL227","v":48968.444138593295},{"$f":"'C_Determined Costs_UKATS'!AM227","v":46496.530218301566},{"$f":"'C_Determined Costs_UKATS'!AN227","v":39476.528196684747},{"$f":"'C_Determined Costs_UKATS'!AO227","v":30018.005214154226},{"$f":"'C_Determined Costs_UKATS'!AP227","v":23118.508096122157},{"$f":"'C_Determined Costs_UKATS'!AQ227","v":16248.439857788569},{"$f":"'C_Determined Costs_UKATS'!AR227","v":9105.0134673348693},{"$f":"'C_Determined Costs_UKATS'!AS227","v":3954.7437972591624},{"$f":"'C_Determined Costs_UKATS'!AT227","v":990.684633923192},{"$f":"'C_Determined Costs_UKATS'!AU227","v":-1708.2735510353398},{"$f":"'C_Determined Costs_UKATS'!AV227","v":-4256.7315859904056},{"$f":"'C_Determined Costs_UKATS'!AW227","v":-6643.6068610492102},{"$f":"'C_Determined Costs_UKATS'!AX227","v":-8843.5821659603662},{"$f":"'C_Determined Costs_UKATS'!AY227","v":-10770.956316941962},{"$f":"'C_Determined Costs_UKATS'!AZ227","v":-12367.721482594257},{"$f":"'C_Determined Costs_UKATS'!BA227","v":-13607.689834953098},{"$f":"'C_Determined Costs_UKATS'!BB227","v":-14474.528442801806},{"$f":"'C_Determined Costs_UKATS'!BC227","v":-15153.045089840502},{"$f":"'C_Determined Costs_UKATS'!BD227","v":-15850.586715272491},{"$f":"'C_Determined Costs_UKATS'!BE227","v":-16567.687181552024},{"$f":"'C_Determined Costs_UKATS'!BF227","v":-17304.895357410569},{"$f":"'C_Determined Costs_UKATS'!BG227","v":-18062.775541213679},{"$f":"'C_Determined Costs_UKATS'!BH227","v":-18841.907896355337},{"$f":"'C_Determined Costs_UKATS'!BI227","v":-19642.888899037702},{"$f":"'C_Determined Costs_UKATS'!BJ227","v":-20466.331798794607}]
[null,null,null,null,"Total Regulatory Return",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA395:BJ395)","v":609063.30881359498},null,{"$f":"SUM(AA394:AA394)","v":66500.131075216632},62448.747470529677,58943.520966560995,57604.667604041555,57042.013208439297,37475.756559765898,44455.086418038554,56982.90533636968,57804.142527885037,54545.132151302802,51447.516596086207,48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[null,null,null,"Opex"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E109","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G109","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H109","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J109","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y109","v":3521840.5876250612},null,{"$f":"'C_Determined Costs_UKATS'!AA109","v":216212.64881972535},{"$f":"'C_Determined Costs_UKATS'!AB109","v":233808.63331170403},{"$f":"'C_Determined Costs_UKATS'!AC109","v":229016.24644059184},{"$f":"'C_Determined Costs_UKATS'!AD109","v":243900.62891345544},{"$f":"'C_Determined Costs_UKATS'!AE109","v":251524.08826185364},{"$f":"'C_Determined Costs_UKATS'!AF109","v":261129.14878733555},{"$f":"'C_Determined Costs_UKATS'!AG109","v":237434.29781339131},{"$f":"'C_Determined Costs_UKATS'!AH109","v":275232.15557114989},{"$f":"'C_Determined Costs_UKATS'!AI109","v":310952.76611548784},{"$f":"'C_Determined Costs_UKATS'!AJ109","v":319071.35765957198},{"$f":"'C_Determined Costs_UKATS'!AK109","v":311978.40820320923},{"$f":"'C_Determined Costs_UKATS'!AL109","v":311987.11764197156},{"$f":"'C_Determined Costs_UKATS'!AM109","v":319593.09008561377},{"$f":"'C_Determined Costs_UKATS'!AN109","v":0},{"$f":"'C_Determined Costs_UKATS'!AO109","v":0},{"$f":"'C_Determined Costs_UKATS'!AP109","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ109","v":0},{"$f":"'C_Determined Costs_UKATS'!AR109","v":0},{"$f":"'C_Determined Costs_UKATS'!AS109","v":0},{"$f":"'C_Determined Costs_UKATS'!AT109","v":0},{"$f":"'C_Determined Costs_UKATS'!AU109","v":0},{"$f":"'C_Determined Costs_UKATS'!AV109","v":0},{"$f":"'C_Determined Costs_UKATS'!AW109","v":0},{"$f":"'C_Determined Costs_UKATS'!AX109","v":0},{"$f":"'C_Determined Costs_UKATS'!AY109","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ109","v":0},{"$f":"'C_Determined Costs_UKATS'!BA109","v":0},{"$f":"'C_Determined Costs_UKATS'!BB109","v":0},{"$f":"'C_Determined Costs_UKATS'!BC109","v":0},{"$f":"'C_Determined Costs_UKATS'!BD109","v":0},{"$f":"'C_Determined Costs_UKATS'!BE109","v":0},{"$f":"'C_Determined Costs_UKATS'!BF109","v":0},{"$f":"'C_Determined Costs_UKATS'!BG109","v":0},{"$f":"'C_Determined Costs_UKATS'!BH109","v":0},{"$f":"'C_Determined Costs_UKATS'!BI109","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ109","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E110","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G110","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H110","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J110","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y110","v":847883.14283597702},null,{"$f":"'C_Determined Costs_UKATS'!AA110","v":73570.637552309199},{"$f":"'C_Determined Costs_UKATS'!AB110","v":72953.076027119896},{"$f":"'C_Determined Costs_UKATS'!AC110","v":74198.635907297095},{"$f":"'C_Determined Costs_UKATS'!AD110","v":69243.331663503093},{"$f":"'C_Determined Costs_UKATS'!AE110","v":65858.576392172996},{"$f":"'C_Determined Costs_UKATS'!AF110","v":65992.819825981598},{"$f":"'C_Determined Costs_UKATS'!AG110","v":47263.361928078797},{"$f":"'C_Determined Costs_UKATS'!AH110","v":50134.697922240273},{"$f":"'C_Determined Costs_UKATS'!AI110","v":85187.077758774612},{"$f":"'C_Determined Costs_UKATS'!AJ110","v":78416.234791685216},{"$f":"'C_Determined Costs_UKATS'!AK110","v":56479.372722506574},{"$f":"'C_Determined Costs_UKATS'!AL110","v":53728.470719394085},{"$f":"'C_Determined Costs_UKATS'!AM110","v":54856.849624913673},{"$f":"'C_Determined Costs_UKATS'!AN110","v":0},{"$f":"'C_Determined Costs_UKATS'!AO110","v":0},{"$f":"'C_Determined Costs_UKATS'!AP110","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ110","v":0},{"$f":"'C_Determined Costs_UKATS'!AR110","v":0},{"$f":"'C_Determined Costs_UKATS'!AS110","v":0},{"$f":"'C_Determined Costs_UKATS'!AT110","v":0},{"$f":"'C_Determined Costs_UKATS'!AU110","v":0},{"$f":"'C_Determined Costs_UKATS'!AV110","v":0},{"$f":"'C_Determined Costs_UKATS'!AW110","v":0},{"$f":"'C_Determined Costs_UKATS'!AX110","v":0},{"$f":"'C_Determined Costs_UKATS'!AY110","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ110","v":0},{"$f":"'C_Determined Costs_UKATS'!BA110","v":0},{"$f":"'C_Determined Costs_UKATS'!BB110","v":0},{"$f":"'C_Determined Costs_UKATS'!BC110","v":0},{"$f":"'C_Determined Costs_UKATS'!BD110","v":0},{"$f":"'C_Determined Costs_UKATS'!BE110","v":0},{"$f":"'C_Determined Costs_UKATS'!BF110","v":0},{"$f":"'C_Determined Costs_UKATS'!BG110","v":0},{"$f":"'C_Determined Costs_UKATS'!BH110","v":0},{"$f":"'C_Determined Costs_UKATS'!BI110","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ110","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E111","v":"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS"},{"$f":"'C_Determined Costs_UKATS'!F111","v":"Pensions - Defined benefit - Deficit Repair - CAA Run - UKATS POS"},{"$f":"'C_Determined Costs_UKATS'!G111","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H111","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J111","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y111","v":85797.891739030252},null,{"$f":"'C_Determined Costs_UKATS'!AA111","v":0},{"$f":"'C_Determined Costs_UKATS'!AB111","v":0},{"$f":"'C_Determined Costs_UKATS'!AC111","v":0},{"$f":"'C_Determined Costs_UKATS'!AD111","v":0},{"$f":"'C_Determined Costs_UKATS'!AE111","v":0},{"$f":"'C_Determined Costs_UKATS'!AF111","v":0},{"$f":"'C_Determined Costs_UKATS'!AG111","v":19211.743652967325},{"$f":"'C_Determined Costs_UKATS'!AH111","v":20919.859699003406},{"$f":"'C_Determined Costs_UKATS'!AI111","v":22643.169526844904},{"$f":"'C_Determined Costs_UKATS'!AJ111","v":23023.118860214625},{"$f":"'C_Determined Costs_UKATS'!AK111","v":0},{"$f":"'C_Determined Costs_UKATS'!AL111","v":0},{"$f":"'C_Determined Costs_UKATS'!AM111","v":0},{"$f":"'C_Determined Costs_UKATS'!AN111","v":0},{"$f":"'C_Determined Costs_UKATS'!AO111","v":0},{"$f":"'C_Determined Costs_UKATS'!AP111","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ111","v":0},{"$f":"'C_Determined Costs_UKATS'!AR111","v":0},{"$f":"'C_Determined Costs_UKATS'!AS111","v":0},{"$f":"'C_Determined Costs_UKATS'!AT111","v":0},{"$f":"'C_Determined Costs_UKATS'!AU111","v":0},{"$f":"'C_Determined Costs_UKATS'!AV111","v":0},{"$f":"'C_Determined Costs_UKATS'!AW111","v":0},{"$f":"'C_Determined Costs_UKATS'!AX111","v":0},{"$f":"'C_Determined Costs_UKATS'!AY111","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ111","v":0},{"$f":"'C_Determined Costs_UKATS'!BA111","v":0},{"$f":"'C_Determined Costs_UKATS'!BB111","v":0},{"$f":"'C_Determined Costs_UKATS'!BC111","v":0},{"$f":"'C_Determined Costs_UKATS'!BD111","v":0},{"$f":"'C_Determined Costs_UKATS'!BE111","v":0},{"$f":"'C_Determined Costs_UKATS'!BF111","v":0},{"$f":"'C_Determined Costs_UKATS'!BG111","v":0},{"$f":"'C_Determined Costs_UKATS'!BH111","v":0},{"$f":"'C_Determined Costs_UKATS'!BI111","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ111","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E112","v":"Pensions - Defined contribution - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G112","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H112","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J112","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y112","v":171541.73479262195},null,{"$f":"'C_Determined Costs_UKATS'!AA112","v":4537.5987194322952},{"$f":"'C_Determined Costs_UKATS'!AB112","v":5211.1051207713372},{"$f":"'C_Determined Costs_UKATS'!AC112","v":6036.7447530622194},{"$f":"'C_Determined Costs_UKATS'!AD112","v":6802.9956626988569},{"$f":"'C_Determined Costs_UKATS'!AE112","v":7592.3741543342694},{"$f":"'C_Determined Costs_UKATS'!AF112","v":11784.545145078317},{"$f":"'C_Determined Costs_UKATS'!AG112","v":11645.829121836972},{"$f":"'C_Determined Costs_UKATS'!AH112","v":12899.56663789873},{"$f":"'C_Determined Costs_UKATS'!AI112","v":18359.871092741105},{"$f":"'C_Determined Costs_UKATS'!AJ112","v":19925.969246263754},{"$f":"'C_Determined Costs_UKATS'!AK112","v":20876.958399008177},{"$f":"'C_Determined Costs_UKATS'!AL112","v":22146.780219774311},{"$f":"'C_Determined Costs_UKATS'!AM112","v":23721.396519721635},{"$f":"'C_Determined Costs_UKATS'!AN112","v":0},{"$f":"'C_Determined Costs_UKATS'!AO112","v":0},{"$f":"'C_Determined Costs_UKATS'!AP112","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ112","v":0},{"$f":"'C_Determined Costs_UKATS'!AR112","v":0},{"$f":"'C_Determined Costs_UKATS'!AS112","v":0},{"$f":"'C_Determined Costs_UKATS'!AT112","v":0},{"$f":"'C_Determined Costs_UKATS'!AU112","v":0},{"$f":"'C_Determined Costs_UKATS'!AV112","v":0},{"$f":"'C_Determined Costs_UKATS'!AW112","v":0},{"$f":"'C_Determined Costs_UKATS'!AX112","v":0},{"$f":"'C_Determined Costs_UKATS'!AY112","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ112","v":0},{"$f":"'C_Determined Costs_UKATS'!BA112","v":0},{"$f":"'C_Determined Costs_UKATS'!BB112","v":0},{"$f":"'C_Determined Costs_UKATS'!BC112","v":0},{"$f":"'C_Determined Costs_UKATS'!BD112","v":0},{"$f":"'C_Determined Costs_UKATS'!BE112","v":0},{"$f":"'C_Determined Costs_UKATS'!BF112","v":0},{"$f":"'C_Determined Costs_UKATS'!BG112","v":0},{"$f":"'C_Determined Costs_UKATS'!BH112","v":0},{"$f":"'C_Determined Costs_UKATS'!BI112","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ112","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E113","v":"Pensions - Opt outs - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G113","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H113","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J113","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y113","v":98306.957597968023},null,{"$f":"'C_Determined Costs_UKATS'!AA113","v":0},{"$f":"'C_Determined Costs_UKATS'!AB113","v":0},{"$f":"'C_Determined Costs_UKATS'!AC113","v":0},{"$f":"'C_Determined Costs_UKATS'!AD113","v":0},{"$f":"'C_Determined Costs_UKATS'!AE113","v":0},{"$f":"'C_Determined Costs_UKATS'!AF113","v":15622.442615719234},{"$f":"'C_Determined Costs_UKATS'!AG113","v":12899.315125358502},{"$f":"'C_Determined Costs_UKATS'!AH113","v":12935.507414190435},{"$f":"'C_Determined Costs_UKATS'!AI113","v":12672.258581245516},{"$f":"'C_Determined Costs_UKATS'!AJ113","v":12147.60772815505},{"$f":"'C_Determined Costs_UKATS'!AK113","v":11417.926005080557},{"$f":"'C_Determined Costs_UKATS'!AL113","v":10664.098648741181},{"$f":"'C_Determined Costs_UKATS'!AM113","v":9947.8014794775445},{"$f":"'C_Determined Costs_UKATS'!AN113","v":0},{"$f":"'C_Determined Costs_UKATS'!AO113","v":0},{"$f":"'C_Determined Costs_UKATS'!AP113","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ113","v":0},{"$f":"'C_Determined Costs_UKATS'!AR113","v":0},{"$f":"'C_Determined Costs_UKATS'!AS113","v":0},{"$f":"'C_Determined Costs_UKATS'!AT113","v":0},{"$f":"'C_Determined Costs_UKATS'!AU113","v":0},{"$f":"'C_Determined Costs_UKATS'!AV113","v":0},{"$f":"'C_Determined Costs_UKATS'!AW113","v":0},{"$f":"'C_Determined Costs_UKATS'!AX113","v":0},{"$f":"'C_Determined Costs_UKATS'!AY113","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ113","v":0},{"$f":"'C_Determined Costs_UKATS'!BA113","v":0},{"$f":"'C_Determined Costs_UKATS'!BB113","v":0},{"$f":"'C_Determined Costs_UKATS'!BC113","v":0},{"$f":"'C_Determined Costs_UKATS'!BD113","v":0},{"$f":"'C_Determined Costs_UKATS'!BE113","v":0},{"$f":"'C_Determined Costs_UKATS'!BF113","v":0},{"$f":"'C_Determined Costs_UKATS'!BG113","v":0},{"$f":"'C_Determined Costs_UKATS'!BH113","v":0},{"$f":"'C_Determined Costs_UKATS'!BI113","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ113","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E115","v":"Opex - Redundancy - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G115","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H115","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J115","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y115","v":8601.7009283545194},null,{"$f":"'C_Determined Costs_UKATS'!AA115","v":0},{"$f":"'C_Determined Costs_UKATS'!AB115","v":0},{"$f":"'C_Determined Costs_UKATS'!AC115","v":0},{"$f":"'C_Determined Costs_UKATS'!AD115","v":0},{"$f":"'C_Determined Costs_UKATS'!AE115","v":0},{"$f":"'C_Determined Costs_UKATS'!AF115","v":0},{"$f":"'C_Determined Costs_UKATS'!AG115","v":1417.7689918572689},{"$f":"'C_Determined Costs_UKATS'!AH115","v":288.04769168587086},{"$f":"'C_Determined Costs_UKATS'!AI115","v":1366.8757258666305},{"$f":"'C_Determined Costs_UKATS'!AJ115","v":1375.4943834548085},{"$f":"'C_Determined Costs_UKATS'!AK115","v":1375.2848863755592},{"$f":"'C_Determined Costs_UKATS'!AL115","v":1379.2912063904066},{"$f":"'C_Determined Costs_UKATS'!AM115","v":1398.9380427239748},{"$f":"'C_Determined Costs_UKATS'!AN115","v":0},{"$f":"'C_Determined Costs_UKATS'!AO115","v":0},{"$f":"'C_Determined Costs_UKATS'!AP115","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ115","v":0},{"$f":"'C_Determined Costs_UKATS'!AR115","v":0},{"$f":"'C_Determined Costs_UKATS'!AS115","v":0},{"$f":"'C_Determined Costs_UKATS'!AT115","v":0},{"$f":"'C_Determined Costs_UKATS'!AU115","v":0},{"$f":"'C_Determined Costs_UKATS'!AV115","v":0},{"$f":"'C_Determined Costs_UKATS'!AW115","v":0},{"$f":"'C_Determined Costs_UKATS'!AX115","v":0},{"$f":"'C_Determined Costs_UKATS'!AY115","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ115","v":0},{"$f":"'C_Determined Costs_UKATS'!BA115","v":0},{"$f":"'C_Determined Costs_UKATS'!BB115","v":0},{"$f":"'C_Determined Costs_UKATS'!BC115","v":0},{"$f":"'C_Determined Costs_UKATS'!BD115","v":0},{"$f":"'C_Determined Costs_UKATS'!BE115","v":0},{"$f":"'C_Determined Costs_UKATS'!BF115","v":0},{"$f":"'C_Determined Costs_UKATS'!BG115","v":0},{"$f":"'C_Determined Costs_UKATS'!BH115","v":0},{"$f":"'C_Determined Costs_UKATS'!BI115","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ115","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E116","v":"Opex - Non-staff costs - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G116","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H116","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J116","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y116","v":1993439.2885581313},null,{"$f":"'C_Determined Costs_UKATS'!AA116","v":119889.36919132907},{"$f":"'C_Determined Costs_UKATS'!AB116","v":116086.12939291725},{"$f":"'C_Determined Costs_UKATS'!AC116","v":119393.62275508414},{"$f":"'C_Determined Costs_UKATS'!AD116","v":144362.38294549991},{"$f":"'C_Determined Costs_UKATS'!AE116","v":163876.83366140022},{"$f":"'C_Determined Costs_UKATS'!AF116","v":156204.39166999978},{"$f":"'C_Determined Costs_UKATS'!AG116","v":120630.3347933451},{"$f":"'C_Determined Costs_UKATS'!AH116","v":161682.07915654776},{"$f":"'C_Determined Costs_UKATS'!AI116","v":173077.94198241507},{"$f":"'C_Determined Costs_UKATS'!AJ116","v":179721.21271292533},{"$f":"'C_Determined Costs_UKATS'!AK116","v":180143.48314597597},{"$f":"'C_Determined Costs_UKATS'!AL116","v":180144.05135588153},{"$f":"'C_Determined Costs_UKATS'!AM116","v":178227.45579481},{"$f":"'C_Determined Costs_UKATS'!AN116","v":0},{"$f":"'C_Determined Costs_UKATS'!AO116","v":0},{"$f":"'C_Determined Costs_UKATS'!AP116","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ116","v":0},{"$f":"'C_Determined Costs_UKATS'!AR116","v":0},{"$f":"'C_Determined Costs_UKATS'!AS116","v":0},{"$f":"'C_Determined Costs_UKATS'!AT116","v":0},{"$f":"'C_Determined Costs_UKATS'!AU116","v":0},{"$f":"'C_Determined Costs_UKATS'!AV116","v":0},{"$f":"'C_Determined Costs_UKATS'!AW116","v":0},{"$f":"'C_Determined Costs_UKATS'!AX116","v":0},{"$f":"'C_Determined Costs_UKATS'!AY116","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ116","v":0},{"$f":"'C_Determined Costs_UKATS'!BA116","v":0},{"$f":"'C_Determined Costs_UKATS'!BB116","v":0},{"$f":"'C_Determined Costs_UKATS'!BC116","v":0},{"$f":"'C_Determined Costs_UKATS'!BD116","v":0},{"$f":"'C_Determined Costs_UKATS'!BE116","v":0},{"$f":"'C_Determined Costs_UKATS'!BF116","v":0},{"$f":"'C_Determined Costs_UKATS'!BG116","v":0},{"$f":"'C_Determined Costs_UKATS'!BH116","v":0},{"$f":"'C_Determined Costs_UKATS'!BI116","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ116","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E117","v":"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G117","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H117","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J117","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y117","v":25975.863564266208},null,{"$f":"'C_Determined Costs_UKATS'!AA117","v":875.56837036847651},{"$f":"'C_Determined Costs_UKATS'!AB117","v":905.44334200636797},{"$f":"'C_Determined Costs_UKATS'!AC117","v":1411.2642708805527},{"$f":"'C_Determined Costs_UKATS'!AD117","v":7334.2746158948366},{"$f":"'C_Determined Costs_UKATS'!AE117","v":1544.4909105797501},{"$f":"'C_Determined Costs_UKATS'!AF117","v":24822.112049999996},{"$f":"'C_Determined Costs_UKATS'!AG117","v":-21240.511474241754},{"$f":"'C_Determined Costs_UKATS'!AH117","v":874.60021716871029},{"$f":"'C_Determined Costs_UKATS'!AI117","v":1674.1510838482418},{"$f":"'C_Determined Costs_UKATS'!AJ117","v":1860.3448145748769},{"$f":"'C_Determined Costs_UKATS'!AK117","v":2321.9040571886394},{"$f":"'C_Determined Costs_UKATS'!AL117","v":1912.0460788474447},{"$f":"'C_Determined Costs_UKATS'!AM117","v":1680.175227150065},{"$f":"'C_Determined Costs_UKATS'!AN117","v":0},{"$f":"'C_Determined Costs_UKATS'!AO117","v":0},{"$f":"'C_Determined Costs_UKATS'!AP117","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ117","v":0},{"$f":"'C_Determined Costs_UKATS'!AR117","v":0},{"$f":"'C_Determined Costs_UKATS'!AS117","v":0},{"$f":"'C_Determined Costs_UKATS'!AT117","v":0},{"$f":"'C_Determined Costs_UKATS'!AU117","v":0},{"$f":"'C_Determined Costs_UKATS'!AV117","v":0},{"$f":"'C_Determined Costs_UKATS'!AW117","v":0},{"$f":"'C_Determined Costs_UKATS'!AX117","v":0},{"$f":"'C_Determined Costs_UKATS'!AY117","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ117","v":0},{"$f":"'C_Determined Costs_UKATS'!BA117","v":0},{"$f":"'C_Determined Costs_UKATS'!BB117","v":0},{"$f":"'C_Determined Costs_UKATS'!BC117","v":0},{"$f":"'C_Determined Costs_UKATS'!BD117","v":0},{"$f":"'C_Determined Costs_UKATS'!BE117","v":0},{"$f":"'C_Determined Costs_UKATS'!BF117","v":0},{"$f":"'C_Determined Costs_UKATS'!BG117","v":0},{"$f":"'C_Determined Costs_UKATS'!BH117","v":0},{"$f":"'C_Determined Costs_UKATS'!BI117","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ117","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E118","v":"Opex - Spare 2 - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G118","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H118","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J118","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y118","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA118","v":0},{"$f":"'C_Determined Costs_UKATS'!AB118","v":0},{"$f":"'C_Determined Costs_UKATS'!AC118","v":0},{"$f":"'C_Determined Costs_UKATS'!AD118","v":0},{"$f":"'C_Determined Costs_UKATS'!AE118","v":0},{"$f":"'C_Determined Costs_UKATS'!AF118","v":0},{"$f":"'C_Determined Costs_UKATS'!AG118","v":0},{"$f":"'C_Determined Costs_UKATS'!AH118","v":0},{"$f":"'C_Determined Costs_UKATS'!AI118","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ118","v":0},{"$f":"'C_Determined Costs_UKATS'!AK118","v":0},{"$f":"'C_Determined Costs_UKATS'!AL118","v":0},{"$f":"'C_Determined Costs_UKATS'!AM118","v":0},{"$f":"'C_Determined Costs_UKATS'!AN118","v":0},{"$f":"'C_Determined Costs_UKATS'!AO118","v":0},{"$f":"'C_Determined Costs_UKATS'!AP118","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ118","v":0},{"$f":"'C_Determined Costs_UKATS'!AR118","v":0},{"$f":"'C_Determined Costs_UKATS'!AS118","v":0},{"$f":"'C_Determined Costs_UKATS'!AT118","v":0},{"$f":"'C_Determined Costs_UKATS'!AU118","v":0},{"$f":"'C_Determined Costs_UKATS'!AV118","v":0},{"$f":"'C_Determined Costs_UKATS'!AW118","v":0},{"$f":"'C_Determined Costs_UKATS'!AX118","v":0},{"$f":"'C_Determined Costs_UKATS'!AY118","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ118","v":0},{"$f":"'C_Determined Costs_UKATS'!BA118","v":0},{"$f":"'C_Determined Costs_UKATS'!BB118","v":0},{"$f":"'C_Determined Costs_UKATS'!BC118","v":0},{"$f":"'C_Determined Costs_UKATS'!BD118","v":0},{"$f":"'C_Determined Costs_UKATS'!BE118","v":0},{"$f":"'C_Determined Costs_UKATS'!BF118","v":0},{"$f":"'C_Determined Costs_UKATS'!BG118","v":0},{"$f":"'C_Determined Costs_UKATS'!BH118","v":0},{"$f":"'C_Determined Costs_UKATS'!BI118","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ118","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E119","v":"Opex - Spare 3 - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G119","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H119","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J119","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y119","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA119","v":0},{"$f":"'C_Determined Costs_UKATS'!AB119","v":0},{"$f":"'C_Determined Costs_UKATS'!AC119","v":0},{"$f":"'C_Determined Costs_UKATS'!AD119","v":0},{"$f":"'C_Determined Costs_UKATS'!AE119","v":0},{"$f":"'C_Determined Costs_UKATS'!AF119","v":0},{"$f":"'C_Determined Costs_UKATS'!AG119","v":0},{"$f":"'C_Determined Costs_UKATS'!AH119","v":0},{"$f":"'C_Determined Costs_UKATS'!AI119","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ119","v":0},{"$f":"'C_Determined Costs_UKATS'!AK119","v":0},{"$f":"'C_Determined Costs_UKATS'!AL119","v":0},{"$f":"'C_Determined Costs_UKATS'!AM119","v":0},{"$f":"'C_Determined Costs_UKATS'!AN119","v":0},{"$f":"'C_Determined Costs_UKATS'!AO119","v":0},{"$f":"'C_Determined Costs_UKATS'!AP119","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ119","v":0},{"$f":"'C_Determined Costs_UKATS'!AR119","v":0},{"$f":"'C_Determined Costs_UKATS'!AS119","v":0},{"$f":"'C_Determined Costs_UKATS'!AT119","v":0},{"$f":"'C_Determined Costs_UKATS'!AU119","v":0},{"$f":"'C_Determined Costs_UKATS'!AV119","v":0},{"$f":"'C_Determined Costs_UKATS'!AW119","v":0},{"$f":"'C_Determined Costs_UKATS'!AX119","v":0},{"$f":"'C_Determined Costs_UKATS'!AY119","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ119","v":0},{"$f":"'C_Determined Costs_UKATS'!BA119","v":0},{"$f":"'C_Determined Costs_UKATS'!BB119","v":0},{"$f":"'C_Determined Costs_UKATS'!BC119","v":0},{"$f":"'C_Determined Costs_UKATS'!BD119","v":0},{"$f":"'C_Determined Costs_UKATS'!BE119","v":0},{"$f":"'C_Determined Costs_UKATS'!BF119","v":0},{"$f":"'C_Determined Costs_UKATS'!BG119","v":0},{"$f":"'C_Determined Costs_UKATS'!BH119","v":0},{"$f":"'C_Determined Costs_UKATS'!BI119","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ119","v":0}]
[null,null,null,null,"Total Opex",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA409:BJ409)","v":6753387.1676414097},null,{"$f":"SUM(AA398:AA408)","v":415085.82265316439},{"$f":"SUM(AB398:AB408)","v":428964.38719451887},430056.51412691583,471643.61380105215,490396.3633803408,535555.46009411442,429262.1399525936,534966.51430988498,625934.11186722387,635541.34019684559,584593.33741934481,581961.85587100056,589425.70677441068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other Income"]
[null,null,null,null,{"$f":"E21","v":"Excluding - INEA Deferred Income Release"},null,{"$f":"G21","v":"£'000"},"Nominal",0,0,null,{"$f":"L21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y21","v":0},null,{"$f":"AA21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E22","v":"Excluding - Revenue recognition of grants or other contributions (UKATS)"},null,"£'000","Nominal",0,0,null,{"$f":"L22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y22","v":0},null,{"$f":"AA22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E147","v":"Eurocontrol Revenue (Other) - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G147","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H147","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I147","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J147","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y147","v":-691900.03026302508},null,{"$f":"'C_Determined Costs_UKATS'!AA147","v":-102401.94902575015},{"$f":"'C_Determined Costs_UKATS'!AB147","v":-111905.08647580919},{"$f":"'C_Determined Costs_UKATS'!AC147","v":-114928.9493170865},{"$f":"'C_Determined Costs_UKATS'!AD147","v":-106583.28612817312},{"$f":"'C_Determined Costs_UKATS'!AE147","v":-107767.93842199724},{"$f":"'C_Determined Costs_UKATS'!AF147","v":-103006.74971},{"$f":"'C_Determined Costs_UKATS'!AG147","v":-7385.9310344827572},{"$f":"'C_Determined Costs_UKATS'!AH147","v":-9906.2504633009594},{"$f":"'C_Determined Costs_UKATS'!AI147","v":-6087.4919679884615},{"$f":"'C_Determined Costs_UKATS'!AJ147","v":-5310.9677594392278},{"$f":"'C_Determined Costs_UKATS'!AK147","v":-5504.1341863658763},{"$f":"'C_Determined Costs_UKATS'!AL147","v":-5519.5882023511404},{"$f":"'C_Determined Costs_UKATS'!AM147","v":-5591.7075702805241},{"$f":"'C_Determined Costs_UKATS'!AN147","v":0},{"$f":"'C_Determined Costs_UKATS'!AO147","v":0},{"$f":"'C_Determined Costs_UKATS'!AP147","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ147","v":0},{"$f":"'C_Determined Costs_UKATS'!AR147","v":0},{"$f":"'C_Determined Costs_UKATS'!AS147","v":0},{"$f":"'C_Determined Costs_UKATS'!AT147","v":0},{"$f":"'C_Determined Costs_UKATS'!AU147","v":0},{"$f":"'C_Determined Costs_UKATS'!AV147","v":0},{"$f":"'C_Determined Costs_UKATS'!AW147","v":0},{"$f":"'C_Determined Costs_UKATS'!AX147","v":0},{"$f":"'C_Determined Costs_UKATS'!AY147","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ147","v":0},{"$f":"'C_Determined Costs_UKATS'!BA147","v":0},{"$f":"'C_Determined Costs_UKATS'!BB147","v":0},{"$f":"'C_Determined Costs_UKATS'!BC147","v":0},{"$f":"'C_Determined Costs_UKATS'!BD147","v":0},{"$f":"'C_Determined Costs_UKATS'!BE147","v":0},{"$f":"'C_Determined Costs_UKATS'!BF147","v":0},{"$f":"'C_Determined Costs_UKATS'!BG147","v":0},{"$f":"'C_Determined Costs_UKATS'!BH147","v":0},{"$f":"'C_Determined Costs_UKATS'!BI147","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ147","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E$32","v":"London Approach Revenue NEG"},null,{"$f":"C_RevCost_LA!G$32","v":"£'000 "},{"$f":"C_RevCost_LA!H$32","v":"Nominal"},{"$f":"C_RevCost_LA!I$32","v":0},{"$f":"C_RevCost_LA!J$32","v":0},null,{"$f":"C_RevCost_LA!L$32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y$32","v":-185845.42278653276},null,{"$f":"C_RevCost_LA!AA$32","v":-11955.864352499975},{"$f":"C_RevCost_LA!AB$32","v":-12279.029750833324},{"$f":"C_RevCost_LA!AC$32","v":-12640.735855000001},{"$f":"C_RevCost_LA!AD$32","v":-13076.012965000002},{"$f":"C_RevCost_LA!AE$32","v":-13091.690187499999},{"$f":"C_RevCost_LA!AF$32","v":-11835.966044999999},{"$f":"C_RevCost_LA!AG$32","v":-11472.401388041171},{"$f":"C_RevCost_LA!AH$32","v":-16332.003973771567},{"$f":"C_RevCost_LA!AI$32","v":-16319.379645711611},{"$f":"C_RevCost_LA!AJ$32","v":-15468.396880448039},{"$f":"C_RevCost_LA!AK$32","v":-16209.525739582154},{"$f":"C_RevCost_LA!AL$32","v":-16916.59481753454},{"$f":"C_RevCost_LA!AM$32","v":-17315.970140648704},{"$f":"C_RevCost_LA!AN$32","v":-299.20122668973409},{"$f":"C_RevCost_LA!AO$32","v":-246.06791996784847},{"$f":"C_RevCost_LA!AP$32","v":-189.72209117590387},{"$f":"C_RevCost_LA!AQ$32","v":-130.02542598757489},{"$f":"C_RevCost_LA!AR$32","v":-66.834381140577406},{"$f":"C_RevCost_LA!AS$32","v":0},{"$f":"C_RevCost_LA!AT$32","v":0},{"$f":"C_RevCost_LA!AU$32","v":0},{"$f":"C_RevCost_LA!AV$32","v":0},{"$f":"C_RevCost_LA!AW$32","v":0},{"$f":"C_RevCost_LA!AX$32","v":0},{"$f":"C_RevCost_LA!AY$32","v":0},{"$f":"C_RevCost_LA!AZ$32","v":0},{"$f":"C_RevCost_LA!BA$32","v":0},{"$f":"C_RevCost_LA!BB$32","v":0},{"$f":"C_RevCost_LA!BC$32","v":0},{"$f":"C_RevCost_LA!BD$32","v":0},{"$f":"C_RevCost_LA!BE$32","v":0},{"$f":"C_RevCost_LA!BF$32","v":0},{"$f":"C_RevCost_LA!BG$32","v":0},{"$f":"C_RevCost_LA!BH$32","v":0},{"$f":"C_RevCost_LA!BI$32","v":0},{"$f":"C_RevCost_LA!BJ$32","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E148","v":"MoD Income - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G148","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H148","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I148","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J148","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y148","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA148","v":0},{"$f":"'C_Determined Costs_UKATS'!AB148","v":0},{"$f":"'C_Determined Costs_UKATS'!AC148","v":0},{"$f":"'C_Determined Costs_UKATS'!AD148","v":0},{"$f":"'C_Determined Costs_UKATS'!AE148","v":0},{"$f":"'C_Determined Costs_UKATS'!AF148","v":0},{"$f":"'C_Determined Costs_UKATS'!AG148","v":0},{"$f":"'C_Determined Costs_UKATS'!AH148","v":0},{"$f":"'C_Determined Costs_UKATS'!AI148","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ148","v":0},{"$f":"'C_Determined Costs_UKATS'!AK148","v":0},{"$f":"'C_Determined Costs_UKATS'!AL148","v":0},{"$f":"'C_Determined Costs_UKATS'!AM148","v":0},{"$f":"'C_Determined Costs_UKATS'!AN148","v":0},{"$f":"'C_Determined Costs_UKATS'!AO148","v":0},{"$f":"'C_Determined Costs_UKATS'!AP148","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ148","v":0},{"$f":"'C_Determined Costs_UKATS'!AR148","v":0},{"$f":"'C_Determined Costs_UKATS'!AS148","v":0},{"$f":"'C_Determined Costs_UKATS'!AT148","v":0},{"$f":"'C_Determined Costs_UKATS'!AU148","v":0},{"$f":"'C_Determined Costs_UKATS'!AV148","v":0},{"$f":"'C_Determined Costs_UKATS'!AW148","v":0},{"$f":"'C_Determined Costs_UKATS'!AX148","v":0},{"$f":"'C_Determined Costs_UKATS'!AY148","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ148","v":0},{"$f":"'C_Determined Costs_UKATS'!BA148","v":0},{"$f":"'C_Determined Costs_UKATS'!BB148","v":0},{"$f":"'C_Determined Costs_UKATS'!BC148","v":0},{"$f":"'C_Determined Costs_UKATS'!BD148","v":0},{"$f":"'C_Determined Costs_UKATS'!BE148","v":0},{"$f":"'C_Determined Costs_UKATS'!BF148","v":0},{"$f":"'C_Determined Costs_UKATS'!BG148","v":0},{"$f":"'C_Determined Costs_UKATS'!BH148","v":0},{"$f":"'C_Determined Costs_UKATS'!BI148","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ148","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E150","v":"Intercompany income - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G150","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H150","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I150","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J150","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y150","v":-162943.10061419217},null,{"$f":"'C_Determined Costs_UKATS'!AA150","v":0},{"$f":"'C_Determined Costs_UKATS'!AB150","v":0},{"$f":"'C_Determined Costs_UKATS'!AC150","v":0},{"$f":"'C_Determined Costs_UKATS'!AD150","v":0},{"$f":"'C_Determined Costs_UKATS'!AE150","v":0},{"$f":"'C_Determined Costs_UKATS'!AF150","v":0},{"$f":"'C_Determined Costs_UKATS'!AG150","v":-21786.444904214557},{"$f":"'C_Determined Costs_UKATS'!AH150","v":-21257.113382799031},{"$f":"'C_Determined Costs_UKATS'!AI150","v":-23707.616954325258},{"$f":"'C_Determined Costs_UKATS'!AJ150","v":-23923.903922903472},{"$f":"'C_Determined Costs_UKATS'!AK150","v":-23894.008785509021},{"$f":"'C_Determined Costs_UKATS'!AL150","v":-24003.762533778521},{"$f":"'C_Determined Costs_UKATS'!AM150","v":-24370.250130662305},{"$f":"'C_Determined Costs_UKATS'!AN150","v":0},{"$f":"'C_Determined Costs_UKATS'!AO150","v":0},{"$f":"'C_Determined Costs_UKATS'!AP150","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ150","v":0},{"$f":"'C_Determined Costs_UKATS'!AR150","v":0},{"$f":"'C_Determined Costs_UKATS'!AS150","v":0},{"$f":"'C_Determined Costs_UKATS'!AT150","v":0},{"$f":"'C_Determined Costs_UKATS'!AU150","v":0},{"$f":"'C_Determined Costs_UKATS'!AV150","v":0},{"$f":"'C_Determined Costs_UKATS'!AW150","v":0},{"$f":"'C_Determined Costs_UKATS'!AX150","v":0},{"$f":"'C_Determined Costs_UKATS'!AY150","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ150","v":0},{"$f":"'C_Determined Costs_UKATS'!BA150","v":0},{"$f":"'C_Determined Costs_UKATS'!BB150","v":0},{"$f":"'C_Determined Costs_UKATS'!BC150","v":0},{"$f":"'C_Determined Costs_UKATS'!BD150","v":0},{"$f":"'C_Determined Costs_UKATS'!BE150","v":0},{"$f":"'C_Determined Costs_UKATS'!BF150","v":0},{"$f":"'C_Determined Costs_UKATS'!BG150","v":0},{"$f":"'C_Determined Costs_UKATS'!BH150","v":0},{"$f":"'C_Determined Costs_UKATS'!BI150","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ150","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E151","v":"Other UKATS Revenue Spare - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G151","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H151","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I151","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J151","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y151","v":-322533.04231116845},null,{"$f":"'C_Determined Costs_UKATS'!AA151","v":0},{"$f":"'C_Determined Costs_UKATS'!AB151","v":0},{"$f":"'C_Determined Costs_UKATS'!AC151","v":0},{"$f":"'C_Determined Costs_UKATS'!AD151","v":0},{"$f":"'C_Determined Costs_UKATS'!AE151","v":0},{"$f":"'C_Determined Costs_UKATS'!AF151","v":0},{"$f":"'C_Determined Costs_UKATS'!AG151","v":-42647.596781609187},{"$f":"'C_Determined Costs_UKATS'!AH151","v":-39596.915311255936},{"$f":"'C_Determined Costs_UKATS'!AI151","v":-47487.840384065268},{"$f":"'C_Determined Costs_UKATS'!AJ151","v":-47934.342352615342},{"$f":"'C_Determined Costs_UKATS'!AK151","v":-48159.298569121594},{"$f":"'C_Determined Costs_UKATS'!AL151","v":-48140.901822020729},{"$f":"'C_Determined Costs_UKATS'!AM151","v":-48566.147090480365},{"$f":"'C_Determined Costs_UKATS'!AN151","v":0},{"$f":"'C_Determined Costs_UKATS'!AO151","v":0},{"$f":"'C_Determined Costs_UKATS'!AP151","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ151","v":0},{"$f":"'C_Determined Costs_UKATS'!AR151","v":0},{"$f":"'C_Determined Costs_UKATS'!AS151","v":0},{"$f":"'C_Determined Costs_UKATS'!AT151","v":0},{"$f":"'C_Determined Costs_UKATS'!AU151","v":0},{"$f":"'C_Determined Costs_UKATS'!AV151","v":0},{"$f":"'C_Determined Costs_UKATS'!AW151","v":0},{"$f":"'C_Determined Costs_UKATS'!AX151","v":0},{"$f":"'C_Determined Costs_UKATS'!AY151","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ151","v":0},{"$f":"'C_Determined Costs_UKATS'!BA151","v":0},{"$f":"'C_Determined Costs_UKATS'!BB151","v":0},{"$f":"'C_Determined Costs_UKATS'!BC151","v":0},{"$f":"'C_Determined Costs_UKATS'!BD151","v":0},{"$f":"'C_Determined Costs_UKATS'!BE151","v":0},{"$f":"'C_Determined Costs_UKATS'!BF151","v":0},{"$f":"'C_Determined Costs_UKATS'!BG151","v":0},{"$f":"'C_Determined Costs_UKATS'!BH151","v":0},{"$f":"'C_Determined Costs_UKATS'!BI151","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ151","v":0}]
[null,null,null,null,"Total Other Income",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA420:BJ420)","v":-1429282.194304307},null,{"$f":"SUM(AA412:AA419)","v":-114357.81337825012},{"$f":"SUM(AB412:AB419)","v":-124184.11622664251},-127569.68517208651,-119659.29909317312,-120859.62860949725,-114842.715755,-91429.20813133617,-96614.889635715546,-103133.10680015836,-102266.80860506804,-103421.68141754324,-104295.8527621851,-105715.53767268968,-299.20122668973409,-246.06791996784847,-189.72209117590387,-130.02542598757489,-66.834381140577406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest"]
[null,null,null,null,{"$f":"O_FinStats!E84","v":"Post 2020 Debt Arrangement Fee Expense (Fixed)"},{"$f":"O_FinStats!F84","v":0},{"$f":"O_FinStats!G84","v":"£'000 "},{"$f":"O_FinStats!H84","v":"Nominal"},{"$f":"O_FinStats!I84","v":0},{"$f":"O_FinStats!J84","v":0},null,{"$f":"O_FinStats!L84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y84","v":-4421.1192391979412},null,{"$f":"O_FinStats!AA84","v":0},{"$f":"O_FinStats!AB84","v":0},{"$f":"O_FinStats!AC84","v":0},{"$f":"O_FinStats!AD84","v":0},{"$f":"O_FinStats!AE84","v":0},{"$f":"O_FinStats!AF84","v":0},{"$f":"O_FinStats!AG84","v":-816.55059698243281},{"$f":"O_FinStats!AH84","v":-864.55059698243281},{"$f":"O_FinStats!AI84","v":-864.55059698243281},{"$f":"O_FinStats!AJ84","v":-864.55059698243281},{"$f":"O_FinStats!AK84","v":-864.55059698243281},{"$f":"O_FinStats!AL84","v":-183.15086586122635},{"$f":"O_FinStats!AM84","v":166.69713619916874},{"$f":"O_FinStats!AN84","v":65.770535897836083},{"$f":"O_FinStats!AO84","v":125.31693947844323},{"$f":"O_FinStats!AP84","v":-273},{"$f":"O_FinStats!AQ84","v":-48},{"$f":"O_FinStats!AR84","v":0},{"$f":"O_FinStats!AS84","v":0},{"$f":"O_FinStats!AT84","v":0},{"$f":"O_FinStats!AU84","v":0},{"$f":"O_FinStats!AV84","v":0},{"$f":"O_FinStats!AW84","v":0},{"$f":"O_FinStats!AX84","v":0},{"$f":"O_FinStats!AY84","v":0},{"$f":"O_FinStats!AZ84","v":0},{"$f":"O_FinStats!BA84","v":0},{"$f":"O_FinStats!BB84","v":0},{"$f":"O_FinStats!BC84","v":0},{"$f":"O_FinStats!BD84","v":0},{"$f":"O_FinStats!BE84","v":0},{"$f":"O_FinStats!BF84","v":0},{"$f":"O_FinStats!BG84","v":0},{"$f":"O_FinStats!BH84","v":0},{"$f":"O_FinStats!BI84","v":0},{"$f":"O_FinStats!BJ84","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E86","v":"RCF Commitment Fee NEG"},{"$f":"O_FinStats!F86","v":0},{"$f":"O_FinStats!G86","v":"£'000 "},{"$f":"O_FinStats!H86","v":"Nominal"},{"$f":"O_FinStats!I86","v":"PL & CF"},{"$f":"O_FinStats!J86","v":0},null,{"$f":"O_FinStats!L86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y86","v":-13484.479380803568},null,{"$f":"O_FinStats!AA86","v":1135.5910265143609},{"$f":"O_FinStats!AB86","v":-57.694958036130402},{"$f":"O_FinStats!AC86","v":-912.5881798381821},{"$f":"O_FinStats!AD86","v":-1269.5537682171605},{"$f":"O_FinStats!AE86","v":-606.57855623858802},{"$f":"O_FinStats!AF86","v":528.54707441796313},{"$f":"O_FinStats!AG86","v":-410.07340064686099},{"$f":"O_FinStats!AH86","v":-410.07340064686099},{"$f":"O_FinStats!AI86","v":-410.07340064686099},{"$f":"O_FinStats!AJ86","v":-410.07340064686099},{"$f":"O_FinStats!AK86","v":-410.07340064686099},{"$f":"O_FinStats!AL86","v":-410.07340064686099},{"$f":"O_FinStats!AM86","v":-410.07340064686099},{"$f":"O_FinStats!AN86","v":-410.07340064686099},{"$f":"O_FinStats!AO86","v":-410.07340064686099},{"$f":"O_FinStats!AP86","v":-410.07340064686099},{"$f":"O_FinStats!AQ86","v":-410.07340064686099},{"$f":"O_FinStats!AR86","v":-410.07340064686099},{"$f":"O_FinStats!AS86","v":-410.07340064686099},{"$f":"O_FinStats!AT86","v":-410.07340064686099},{"$f":"O_FinStats!AU86","v":-410.07340064686099},{"$f":"O_FinStats!AV86","v":-410.07340064686099},{"$f":"O_FinStats!AW86","v":-410.07340064686099},{"$f":"O_FinStats!AX86","v":-410.07340064686099},{"$f":"O_FinStats!AY86","v":-410.07340064686099},{"$f":"O_FinStats!AZ86","v":-410.07340064686099},{"$f":"O_FinStats!BA86","v":-410.07340064686099},{"$f":"O_FinStats!BB86","v":-410.07340064686099},{"$f":"O_FinStats!BC86","v":-410.07340064686099},{"$f":"O_FinStats!BD86","v":-410.07340064686099},{"$f":"O_FinStats!BE86","v":-410.07340064686099},{"$f":"O_FinStats!BF86","v":-410.07340064686099},{"$f":"O_FinStats!BG86","v":-410.07340064686099},{"$f":"O_FinStats!BH86","v":-410.07340064686099},{"$f":"O_FinStats!BI86","v":-410.07340064686099},{"$f":"O_FinStats!BJ86","v":-410.07340064686099}]
[null,null,null,null,{"$f":"O_FinStats!E87","v":"Interest received / (paid) on cash balances"},{"$f":"O_FinStats!F87","v":0},{"$f":"O_FinStats!G87","v":"£'000 "},{"$f":"O_FinStats!H87","v":"Nominal"},{"$f":"O_FinStats!I87","v":0},{"$f":"O_FinStats!J87","v":0},null,{"$f":"O_FinStats!L87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y87","v":0},null,{"$f":"O_FinStats!AA87","v":-3887.3681087463301},{"$f":"O_FinStats!AB87","v":-888.2987300195},{"$f":"O_FinStats!AC87","v":20.862284988769602},{"$f":"O_FinStats!AD87","v":-1148.0447093209368},{"$f":"O_FinStats!AE87","v":-3427.8239072939564},{"$f":"O_FinStats!AF87","v":-2267.7451254310708},{"$f":"O_FinStats!AG87","v":3160},{"$f":"O_FinStats!AH87","v":389.14597948099373},{"$f":"O_FinStats!AI87","v":-4992.2618160365182},{"$f":"O_FinStats!AJ87","v":-1582.3497402690916},{"$f":"O_FinStats!AK87","v":894.20786303669752},{"$f":"O_FinStats!AL87","v":2450.9589776000003},{"$f":"O_FinStats!AM87","v":4137.5299230000019},{"$f":"O_FinStats!AN87","v":5896.2154414999995},{"$f":"O_FinStats!AO87","v":500},{"$f":"O_FinStats!AP87","v":500},{"$f":"O_FinStats!AQ87","v":500},{"$f":"O_FinStats!AR87","v":-25807.241758665423},{"$f":"O_FinStats!AS87","v":-29754.639971717639},{"$f":"O_FinStats!AT87","v":-32040.61076063494},{"$f":"O_FinStats!AU87","v":-39923.818048509529},{"$f":"O_FinStats!AV87","v":-42528.192347133736},{"$f":"O_FinStats!AW87","v":-45211.549701580778},{"$f":"O_FinStats!AX87","v":-47976.805375068434},{"$f":"O_FinStats!AY87","v":-50810.318417203467},{"$f":"O_FinStats!AZ87","v":-53717.818807763397},{"$f":"O_FinStats!BA87","v":-56808.556434245947},{"$f":"O_FinStats!BB87","v":-60103.569309841776},{"$f":"O_FinStats!BC87","v":-63614.089964496008},{"$f":"O_FinStats!BD87","v":-67330.335822368288},{"$f":"O_FinStats!BE87","v":-71262.983316872545},{"$f":"O_FinStats!BF87","v":-75423.949650648414},{"$f":"O_FinStats!BG87","v":-79827.443538868261},{"$f":"O_FinStats!BH87","v":-84487.100336843214},{"$f":"O_FinStats!BI87","v":-89417.823741531276},{"$f":"O_FinStats!BJ87","v":-94635.38490066916}]
[null,null,null,null,{"$f":"O_FinStats!E88","v":"Interest & Fees on Pre 2020 Debt"},{"$f":"O_FinStats!F88","v":0},{"$f":"O_FinStats!G88","v":"£'000 "},{"$f":"O_FinStats!H88","v":"Nominal"},{"$f":"O_FinStats!I88","v":"PL"},{"$f":"O_FinStats!J88","v":0},null,{"$f":"O_FinStats!L88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y88","v":-142318.26378704593},null,{"$f":"O_FinStats!AA88","v":-28354.017300765347},{"$f":"O_FinStats!AB88","v":-26897.569246768449},{"$f":"O_FinStats!AC88","v":-25038.034599024642},{"$f":"O_FinStats!AD88","v":-22301.597260814255},{"$f":"O_FinStats!AE88","v":-19671.464682206199},{"$f":"O_FinStats!AF88","v":-20055.580697467045},{"$f":"O_FinStats!AG88","v":0},{"$f":"O_FinStats!AH88","v":0},{"$f":"O_FinStats!AI88","v":0},{"$f":"O_FinStats!AJ88","v":0},{"$f":"O_FinStats!AK88","v":0},{"$f":"O_FinStats!AL88","v":0},{"$f":"O_FinStats!AM88","v":0},{"$f":"O_FinStats!AN88","v":0},{"$f":"O_FinStats!AO88","v":0},{"$f":"O_FinStats!AP88","v":0},{"$f":"O_FinStats!AQ88","v":0},{"$f":"O_FinStats!AR88","v":0},{"$f":"O_FinStats!AS88","v":0},{"$f":"O_FinStats!AT88","v":0},{"$f":"O_FinStats!AU88","v":0},{"$f":"O_FinStats!AV88","v":0},{"$f":"O_FinStats!AW88","v":0},{"$f":"O_FinStats!AX88","v":0},{"$f":"O_FinStats!AY88","v":0},{"$f":"O_FinStats!AZ88","v":0},{"$f":"O_FinStats!BA88","v":0},{"$f":"O_FinStats!BB88","v":0},{"$f":"O_FinStats!BC88","v":0},{"$f":"O_FinStats!BD88","v":0},{"$f":"O_FinStats!BE88","v":0},{"$f":"O_FinStats!BF88","v":0},{"$f":"O_FinStats!BG88","v":0},{"$f":"O_FinStats!BH88","v":0},{"$f":"O_FinStats!BI88","v":0},{"$f":"O_FinStats!BJ88","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E89","v":"Post 2020 Debt Interest"},{"$f":"O_FinStats!F89","v":0},{"$f":"O_FinStats!G89","v":"£'000 "},{"$f":"O_FinStats!H89","v":"Nominal"},{"$f":"O_FinStats!I89","v":"PL & CF"},{"$f":"O_FinStats!J89","v":0},null,{"$f":"O_FinStats!L89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y89","v":-637514.00282693061},null,{"$f":"O_FinStats!AA89","v":0},{"$f":"O_FinStats!AB89","v":0},{"$f":"O_FinStats!AC89","v":0},{"$f":"O_FinStats!AD89","v":0},{"$f":"O_FinStats!AE89","v":0},{"$f":"O_FinStats!AF89","v":0},{"$f":"O_FinStats!AG89","v":-11340.280399649062},{"$f":"O_FinStats!AH89","v":-15821.478519591572},{"$f":"O_FinStats!AI89","v":-14411.969362112073},{"$f":"O_FinStats!AJ89","v":-12258.293344109417},{"$f":"O_FinStats!AK89","v":-9036.6818939461173},{"$f":"O_FinStats!AL89","v":-6020.535005240944},{"$f":"O_FinStats!AM89","v":-3162.8543738079547},{"$f":"O_FinStats!AN89","v":-937.50341925343639},{"$f":"O_FinStats!AO89","v":-8737.8242811615764},{"$f":"O_FinStats!AP89","v":-7855.9385877070554},{"$f":"O_FinStats!AQ89","v":-40556.924011762305},{"$f":"O_FinStats!AR89","v":-12499.31063627917},{"$f":"O_FinStats!AS89","v":-13553.104681852228},{"$f":"O_FinStats!AT89","v":-14633.179023323626},{"$f":"O_FinStats!AU89","v":-18200.473676138936},{"$f":"O_FinStats!AV89","v":-19388.729457537862},{"$f":"O_FinStats!AW89","v":-20611.877762822805},{"$f":"O_FinStats!AX89","v":-21879.181067871981},{"$f":"O_FinStats!AY89","v":-23178.269797233446},{"$f":"O_FinStats!AZ89","v":-24508.743670677562},{"$f":"O_FinStats!BA89","v":-25926.883336724761},{"$f":"O_FinStats!BB89","v":-27437.477383574147},{"$f":"O_FinStats!BC89","v":-29035.42094312144},{"$f":"O_FinStats!BD89","v":-30726.365179404249},{"$f":"O_FinStats!BE89","v":-32515.468347627728},{"$f":"O_FinStats!BF89","v":-34408.847626826842},{"$f":"O_FinStats!BG89","v":-36412.367594646857},{"$f":"O_FinStats!BH89","v":-38532.437098906521},{"$f":"O_FinStats!BI89","v":-40775.837512550264},{"$f":"O_FinStats!BJ89","v":-43149.744831468684}]
[null,null,null,null,{"$f":"O_FinStats!E90","v":"Swaps MTM Amoritsation Charge"},{"$f":"O_FinStats!F90","v":0},{"$f":"O_FinStats!G90","v":"£'000 "},{"$f":"O_FinStats!H90","v":"Nominal"},{"$f":"O_FinStats!I90","v":"P&L"},{"$f":"O_FinStats!J90","v":0},null,{"$f":"O_FinStats!L90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y90","v":0},null,{"$f":"O_FinStats!AA90","v":0},{"$f":"O_FinStats!AB90","v":0},{"$f":"O_FinStats!AC90","v":0},{"$f":"O_FinStats!AD90","v":0},{"$f":"O_FinStats!AE90","v":0},{"$f":"O_FinStats!AF90","v":0},{"$f":"O_FinStats!AG90","v":0},{"$f":"O_FinStats!AH90","v":0},{"$f":"O_FinStats!AI90","v":0},{"$f":"O_FinStats!AJ90","v":0},{"$f":"O_FinStats!AK90","v":0},{"$f":"O_FinStats!AL90","v":0},{"$f":"O_FinStats!AM90","v":0},{"$f":"O_FinStats!AN90","v":0},{"$f":"O_FinStats!AO90","v":0},{"$f":"O_FinStats!AP90","v":0},{"$f":"O_FinStats!AQ90","v":0},{"$f":"O_FinStats!AR90","v":0},{"$f":"O_FinStats!AS90","v":0},{"$f":"O_FinStats!AT90","v":0},{"$f":"O_FinStats!AU90","v":0},{"$f":"O_FinStats!AV90","v":0},{"$f":"O_FinStats!AW90","v":0},{"$f":"O_FinStats!AX90","v":0},{"$f":"O_FinStats!AY90","v":0},{"$f":"O_FinStats!AZ90","v":0},{"$f":"O_FinStats!BA90","v":0},{"$f":"O_FinStats!BB90","v":0},{"$f":"O_FinStats!BC90","v":0},{"$f":"O_FinStats!BD90","v":0},{"$f":"O_FinStats!BE90","v":0},{"$f":"O_FinStats!BF90","v":0},{"$f":"O_FinStats!BG90","v":0},{"$f":"O_FinStats!BH90","v":0},{"$f":"O_FinStats!BI90","v":0},{"$f":"O_FinStats!BJ90","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E91","v":"Swaps Amortisation Charge and Fees"},{"$f":"O_FinStats!F91","v":0},{"$f":"O_FinStats!G91","v":"£'000 "},{"$f":"O_FinStats!H91","v":"Nominal"},{"$f":"O_FinStats!I91","v":"P&L"},{"$f":"O_FinStats!J91","v":0},null,{"$f":"O_FinStats!L91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y91","v":-9835.8613227392816},null,{"$f":"O_FinStats!AA91","v":0},{"$f":"O_FinStats!AB91","v":0},{"$f":"O_FinStats!AC91","v":0},{"$f":"O_FinStats!AD91","v":0},{"$f":"O_FinStats!AE91","v":0},{"$f":"O_FinStats!AF91","v":0},{"$f":"O_FinStats!AG91","v":-3950.446136680207},{"$f":"O_FinStats!AH91","v":-5885.4151860590746},{"$f":"O_FinStats!AI91","v":0},{"$f":"O_FinStats!AJ91","v":0},{"$f":"O_FinStats!AK91","v":0},{"$f":"O_FinStats!AL91","v":0},{"$f":"O_FinStats!AM91","v":0},{"$f":"O_FinStats!AN91","v":0},{"$f":"O_FinStats!AO91","v":0},{"$f":"O_FinStats!AP91","v":0},{"$f":"O_FinStats!AQ91","v":0},{"$f":"O_FinStats!AR91","v":0},{"$f":"O_FinStats!AS91","v":0},{"$f":"O_FinStats!AT91","v":0},{"$f":"O_FinStats!AU91","v":0},{"$f":"O_FinStats!AV91","v":0},{"$f":"O_FinStats!AW91","v":0},{"$f":"O_FinStats!AX91","v":0},{"$f":"O_FinStats!AY91","v":0},{"$f":"O_FinStats!AZ91","v":0},{"$f":"O_FinStats!BA91","v":0},{"$f":"O_FinStats!BB91","v":0},{"$f":"O_FinStats!BC91","v":0},{"$f":"O_FinStats!BD91","v":0},{"$f":"O_FinStats!BE91","v":0},{"$f":"O_FinStats!BF91","v":0},{"$f":"O_FinStats!BG91","v":0},{"$f":"O_FinStats!BH91","v":0},{"$f":"O_FinStats!BI91","v":0},{"$f":"O_FinStats!BJ91","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E93","v":"Swap - interest and fees payable"},{"$f":"O_FinStats!F93","v":0},{"$f":"O_FinStats!G93","v":"£'000 "},{"$f":"O_FinStats!H93","v":"Nominal"},{"$f":"O_FinStats!I93","v":"CF & PL"},{"$f":"O_FinStats!J93","v":0},null,{"$f":"O_FinStats!L93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y93","v":-19548.743740722366},null,{"$f":"O_FinStats!AA93","v":2681.4867206431445},{"$f":"O_FinStats!AB93","v":-12374.56839762068},{"$f":"O_FinStats!AC93","v":-3441.2941511489635},{"$f":"O_FinStats!AD93","v":-2310.8255610328515},{"$f":"O_FinStats!AE93","v":734.53159381417902},{"$f":"O_FinStats!AF93","v":691.97792845016534},{"$f":"O_FinStats!AG93","v":-3549.6299295349231},{"$f":"O_FinStats!AH93","v":-1980.4219442924355},{"$f":"O_FinStats!AI93","v":0},{"$f":"O_FinStats!AJ93","v":0},{"$f":"O_FinStats!AK93","v":0},{"$f":"O_FinStats!AL93","v":0},{"$f":"O_FinStats!AM93","v":0},{"$f":"O_FinStats!AN93","v":0},{"$f":"O_FinStats!AO93","v":0},{"$f":"O_FinStats!AP93","v":0},{"$f":"O_FinStats!AQ93","v":0},{"$f":"O_FinStats!AR93","v":0},{"$f":"O_FinStats!AS93","v":0},{"$f":"O_FinStats!AT93","v":0},{"$f":"O_FinStats!AU93","v":0},{"$f":"O_FinStats!AV93","v":0},{"$f":"O_FinStats!AW93","v":0},{"$f":"O_FinStats!AX93","v":0},{"$f":"O_FinStats!AY93","v":0},{"$f":"O_FinStats!AZ93","v":0},{"$f":"O_FinStats!BA93","v":0},{"$f":"O_FinStats!BB93","v":0},{"$f":"O_FinStats!BC93","v":0},{"$f":"O_FinStats!BD93","v":0},{"$f":"O_FinStats!BE93","v":0},{"$f":"O_FinStats!BF93","v":0},{"$f":"O_FinStats!BG93","v":0},{"$f":"O_FinStats!BH93","v":0},{"$f":"O_FinStats!BI93","v":0},{"$f":"O_FinStats!BJ93","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E94","v":"Finance Lease Liability interest charge"},{"$f":"O_FinStats!F94","v":0},{"$f":"O_FinStats!G94","v":"£'000 "},{"$f":"O_FinStats!H94","v":"Nominal"},{"$f":"O_FinStats!I94","v":"PL"},{"$f":"O_FinStats!J94","v":" 'I_Series NERL'!J189:J191"},null,{"$f":"O_FinStats!L94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y94","v":-17383.450320958247},null,{"$f":"O_FinStats!AA94","v":0},{"$f":"O_FinStats!AB94","v":0},{"$f":"O_FinStats!AC94","v":0},{"$f":"O_FinStats!AD94","v":0},{"$f":"O_FinStats!AE94","v":0},{"$f":"O_FinStats!AF94","v":0},{"$f":"O_FinStats!AG94","v":-3072.7325000000001},{"$f":"O_FinStats!AH94","v":-2733.3119098923939},{"$f":"O_FinStats!AI94","v":-2437.3586821690014},{"$f":"O_FinStats!AJ94","v":-2182.0167982770186},{"$f":"O_FinStats!AK94","v":-1899.1811461228635},{"$f":"O_FinStats!AL94","v":-1596.7502464232557},{"$f":"O_FinStats!AM94","v":-1288.7727975481248},{"$f":"O_FinStats!AN94","v":-977.18162808897216},{"$f":"O_FinStats!AO94","v":-666.32722652053951},{"$f":"O_FinStats!AP94","v":-350.37175389553954},{"$f":"O_FinStats!AQ94","v":-179.44563202053965},{"$f":"O_FinStats!AR94","v":0},{"$f":"O_FinStats!AS94","v":0},{"$f":"O_FinStats!AT94","v":0},{"$f":"O_FinStats!AU94","v":0},{"$f":"O_FinStats!AV94","v":0},{"$f":"O_FinStats!AW94","v":0},{"$f":"O_FinStats!AX94","v":0},{"$f":"O_FinStats!AY94","v":0},{"$f":"O_FinStats!AZ94","v":0},{"$f":"O_FinStats!BA94","v":0},{"$f":"O_FinStats!BB94","v":0},{"$f":"O_FinStats!BC94","v":0},{"$f":"O_FinStats!BD94","v":0},{"$f":"O_FinStats!BE94","v":0},{"$f":"O_FinStats!BF94","v":0},{"$f":"O_FinStats!BG94","v":0},{"$f":"O_FinStats!BH94","v":0},{"$f":"O_FinStats!BI94","v":0},{"$f":"O_FinStats!BJ94","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E95","v":"Synthetic index-linked Accretion"},{"$f":"O_FinStats!F95","v":0},{"$f":"O_FinStats!G95","v":"£'000 "},{"$f":"O_FinStats!H95","v":"Nominal"},{"$f":"O_FinStats!I95","v":0},{"$f":"O_FinStats!J95","v":0},null,{"$f":"O_FinStats!L95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y95","v":0},null,{"$f":"O_FinStats!AA95","v":0},{"$f":"O_FinStats!AB95","v":0},{"$f":"O_FinStats!AC95","v":0},{"$f":"O_FinStats!AD95","v":0},{"$f":"O_FinStats!AE95","v":0},{"$f":"O_FinStats!AF95","v":0},{"$f":"O_FinStats!AG95","v":0},{"$f":"O_FinStats!AH95","v":0},{"$f":"O_FinStats!AI95","v":0},{"$f":"O_FinStats!AJ95","v":0},{"$f":"O_FinStats!AK95","v":0},{"$f":"O_FinStats!AL95","v":0},{"$f":"O_FinStats!AM95","v":0},{"$f":"O_FinStats!AN95","v":0},{"$f":"O_FinStats!AO95","v":0},{"$f":"O_FinStats!AP95","v":0},{"$f":"O_FinStats!AQ95","v":0},{"$f":"O_FinStats!AR95","v":0},{"$f":"O_FinStats!AS95","v":0},{"$f":"O_FinStats!AT95","v":0},{"$f":"O_FinStats!AU95","v":0},{"$f":"O_FinStats!AV95","v":0},{"$f":"O_FinStats!AW95","v":0},{"$f":"O_FinStats!AX95","v":0},{"$f":"O_FinStats!AY95","v":0},{"$f":"O_FinStats!AZ95","v":0},{"$f":"O_FinStats!BA95","v":0},{"$f":"O_FinStats!BB95","v":0},{"$f":"O_FinStats!BC95","v":0},{"$f":"O_FinStats!BD95","v":0},{"$f":"O_FinStats!BE95","v":0},{"$f":"O_FinStats!BF95","v":0},{"$f":"O_FinStats!BG95","v":0},{"$f":"O_FinStats!BH95","v":0},{"$f":"O_FinStats!BI95","v":0},{"$f":"O_FinStats!BJ95","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E96","v":"Synthetic index-linked debt interest expense "},{"$f":"O_FinStats!F96","v":0},{"$f":"O_FinStats!G96","v":"£'000 "},{"$f":"O_FinStats!H96","v":"Nominal"},{"$f":"O_FinStats!I96","v":0},{"$f":"O_FinStats!J96","v":0},null,{"$f":"O_FinStats!L96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y96","v":0},null,{"$f":"O_FinStats!AA96","v":0},{"$f":"O_FinStats!AB96","v":0},{"$f":"O_FinStats!AC96","v":0},{"$f":"O_FinStats!AD96","v":0},{"$f":"O_FinStats!AE96","v":0},{"$f":"O_FinStats!AF96","v":0},{"$f":"O_FinStats!AG96","v":0},{"$f":"O_FinStats!AH96","v":0},{"$f":"O_FinStats!AI96","v":0},{"$f":"O_FinStats!AJ96","v":0},{"$f":"O_FinStats!AK96","v":0},{"$f":"O_FinStats!AL96","v":0},{"$f":"O_FinStats!AM96","v":0},{"$f":"O_FinStats!AN96","v":0},{"$f":"O_FinStats!AO96","v":0},{"$f":"O_FinStats!AP96","v":0},{"$f":"O_FinStats!AQ96","v":0},{"$f":"O_FinStats!AR96","v":0},{"$f":"O_FinStats!AS96","v":0},{"$f":"O_FinStats!AT96","v":0},{"$f":"O_FinStats!AU96","v":0},{"$f":"O_FinStats!AV96","v":0},{"$f":"O_FinStats!AW96","v":0},{"$f":"O_FinStats!AX96","v":0},{"$f":"O_FinStats!AY96","v":0},{"$f":"O_FinStats!AZ96","v":0},{"$f":"O_FinStats!BA96","v":0},{"$f":"O_FinStats!BB96","v":0},{"$f":"O_FinStats!BC96","v":0},{"$f":"O_FinStats!BD96","v":0},{"$f":"O_FinStats!BE96","v":0},{"$f":"O_FinStats!BF96","v":0},{"$f":"O_FinStats!BG96","v":0},{"$f":"O_FinStats!BH96","v":0},{"$f":"O_FinStats!BI96","v":0},{"$f":"O_FinStats!BJ96","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E97","v":"Synthetic index-linked Accretion Interest Expense"},{"$f":"O_FinStats!F97","v":0},{"$f":"O_FinStats!G97","v":"£'000 "},{"$f":"O_FinStats!H97","v":"Nominal"},{"$f":"O_FinStats!I97","v":0},{"$f":"O_FinStats!J97","v":0},null,{"$f":"O_FinStats!L97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y97","v":0},null,{"$f":"O_FinStats!AA97","v":0},{"$f":"O_FinStats!AB97","v":0},{"$f":"O_FinStats!AC97","v":0},{"$f":"O_FinStats!AD97","v":0},{"$f":"O_FinStats!AE97","v":0},{"$f":"O_FinStats!AF97","v":0},{"$f":"O_FinStats!AG97","v":0},{"$f":"O_FinStats!AH97","v":0},{"$f":"O_FinStats!AI97","v":0},{"$f":"O_FinStats!AJ97","v":0},{"$f":"O_FinStats!AK97","v":0},{"$f":"O_FinStats!AL97","v":0},{"$f":"O_FinStats!AM97","v":0},{"$f":"O_FinStats!AN97","v":0},{"$f":"O_FinStats!AO97","v":0},{"$f":"O_FinStats!AP97","v":0},{"$f":"O_FinStats!AQ97","v":0},{"$f":"O_FinStats!AR97","v":0},{"$f":"O_FinStats!AS97","v":0},{"$f":"O_FinStats!AT97","v":0},{"$f":"O_FinStats!AU97","v":0},{"$f":"O_FinStats!AV97","v":0},{"$f":"O_FinStats!AW97","v":0},{"$f":"O_FinStats!AX97","v":0},{"$f":"O_FinStats!AY97","v":0},{"$f":"O_FinStats!AZ97","v":0},{"$f":"O_FinStats!BA97","v":0},{"$f":"O_FinStats!BB97","v":0},{"$f":"O_FinStats!BC97","v":0},{"$f":"O_FinStats!BD97","v":0},{"$f":"O_FinStats!BE97","v":0},{"$f":"O_FinStats!BF97","v":0},{"$f":"O_FinStats!BG97","v":0},{"$f":"O_FinStats!BH97","v":0},{"$f":"O_FinStats!BI97","v":0},{"$f":"O_FinStats!BJ97","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E98","v":"Charge of Share Capital Additions (Dr Expense, Cr Cash)"},{"$f":"O_FinStats!F98","v":0},{"$f":"O_FinStats!G98","v":"£'000"},{"$f":"O_FinStats!H98","v":"Nominal"},{"$f":"O_FinStats!I98","v":0},{"$f":"O_FinStats!J98","v":0},null,{"$f":"O_FinStats!L98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y98","v":0},null,{"$f":"O_FinStats!AA98","v":0},{"$f":"O_FinStats!AB98","v":0},{"$f":"O_FinStats!AC98","v":0},{"$f":"O_FinStats!AD98","v":0},{"$f":"O_FinStats!AE98","v":0},{"$f":"O_FinStats!AF98","v":0},{"$f":"O_FinStats!AG98","v":0},{"$f":"O_FinStats!AH98","v":0},{"$f":"O_FinStats!AI98","v":0},{"$f":"O_FinStats!AJ98","v":0},{"$f":"O_FinStats!AK98","v":0},{"$f":"O_FinStats!AL98","v":0},{"$f":"O_FinStats!AM98","v":0},{"$f":"O_FinStats!AN98","v":0},{"$f":"O_FinStats!AO98","v":0},{"$f":"O_FinStats!AP98","v":0},{"$f":"O_FinStats!AQ98","v":0},{"$f":"O_FinStats!AR98","v":0},{"$f":"O_FinStats!AS98","v":0},{"$f":"O_FinStats!AT98","v":0},{"$f":"O_FinStats!AU98","v":0},{"$f":"O_FinStats!AV98","v":0},{"$f":"O_FinStats!AW98","v":0},{"$f":"O_FinStats!AX98","v":0},{"$f":"O_FinStats!AY98","v":0},{"$f":"O_FinStats!AZ98","v":0},{"$f":"O_FinStats!BA98","v":0},{"$f":"O_FinStats!BB98","v":0},{"$f":"O_FinStats!BC98","v":0},{"$f":"O_FinStats!BD98","v":0},{"$f":"O_FinStats!BE98","v":0},{"$f":"O_FinStats!BF98","v":0},{"$f":"O_FinStats!BG98","v":0},{"$f":"O_FinStats!BH98","v":0},{"$f":"O_FinStats!BI98","v":0},{"$f":"O_FinStats!BJ98","v":0}]
[]
[null,null,null,null,{"$f":"C_Financing!E374","v":"Net debt (Pre Interest/Pre Tax)"},null,{"$f":"C_Financing!G374","v":"£'000"},{"$f":"C_Financing!H374","v":"Nominal"},null,{"$f":"C_Financing!J374","v":0},null,{"$f":"C_Financing!L374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y374","v":37773000.344259471},null,{"$f":"C_Financing!AA374","v":487154.03701263934},{"$f":"C_Financing!AB374","v":275131.39725390368},{"$f":"C_Financing!AC374","v":156452.71250000002},{"$f":"C_Financing!AD374","v":113188.39999999997},{"$f":"C_Financing!AE374","v":135188.17500000005},{"$f":"C_Financing!AF374","v":467041.16936339706},{"$f":"C_Financing!AG374","v":742164.94762101187},{"$f":"C_Financing!AH374","v":1011625.1669965677},{"$f":"C_Financing!AI374","v":926483.89331869443},{"$f":"C_Financing!AJ374","v":804702.09915006161},{"$f":"C_Financing!AK374","v":621315.12674695195},{"$f":"C_Financing!AL374","v":434521.44136822253},{"$f":"C_Financing!AM374","v":240216.82641582796},{"$f":"C_Financing!AN374","v":75133.856871707132},{"$f":"C_Financing!AO374","v":762019.68163443939},{"$f":"C_Financing!AP374","v":778672.45187734929},{"$f":"C_Financing!AQ374","v":749204.9823521761},{"$f":"C_Financing!AR374","v":714246.32207309536},{"$f":"C_Financing!AS374","v":774463.12467727007},{"$f":"C_Financing!AT374","v":836181.65847563569},{"$f":"C_Financing!AU374","v":1040027.0672079391},{"$f":"C_Financing!AV374","v":1107927.3975735919},{"$f":"C_Financing!AW374","v":1177821.5864470173},{"$f":"C_Financing!AX374","v":1250238.9181641131},{"$f":"C_Financing!AY374","v":1324472.5598419111},{"$f":"C_Financing!AZ374","v":1400499.6383244321},{"$f":"C_Financing!BA374","v":1481536.1906699862},{"$f":"C_Financing!BB374","v":1567855.8504899512},{"$f":"C_Financing!BC374","v":1659166.9110355107},{"$f":"C_Financing!BD374","v":1755792.295965957},{"$f":"C_Financing!BE374","v":1858026.7627215842},{"$f":"C_Financing!BF374","v":1966219.8643901052},{"$f":"C_Financing!BG374","v":2080706.7196941061},{"$f":"C_Financing!BH374","v":2201853.548508944},{"$f":"C_Financing!BI374","v":2330047.8578600148},{"$f":"C_Financing!BJ374","v":2465699.704655353}]
[null,null,null,null,{"$f":"C_Financing!E375","v":"Interest Rate for Nominal Company Interest Rate (medium) - CAA Run "},null,{"$f":"C_Financing!G375","v":"%"},null,null,{"$f":"C_Financing!J375","v":"NR23 WACC Calculator - Phase 2 Update, NR23 Cost of Debt, tab, row 60"},null,{"$f":"C_Financing!L375","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y375","v":0},null,{"$f":"C_Financing!AA375","v":0},{"$f":"C_Financing!AB375","v":0},{"$f":"C_Financing!AC375","v":0},{"$f":"C_Financing!AD375","v":0},{"$f":"C_Financing!AE375","v":0},{"$f":"C_Financing!AF375","v":0},{"$f":"C_Financing!AG375","v":1.5280000000000002E-2},{"$f":"C_Financing!AH375","v":1.5639664804469273E-2},{"$f":"C_Financing!AI375","v":1.555555306038613E-2},{"$f":"C_Financing!AJ375","v":1.523333088984956E-2},{"$f":"C_Financing!AK375","v":1.4544442111461033E-2},{"$f":"C_Financing!AL375","v":1.3855553333072503E-2},{"$f":"C_Financing!AM375","v":1.3166664554683974E-2},{"$f":"C_Financing!AN375","v":1.2477775776295446E-2},{"$f":"C_Financing!AO375","v":1.1466664827370347E-2},{"$f":"C_Financing!AP375","v":1.008888727059329E-2},{"$f":"C_Financing!AQ375","v":5.4133281234237517E-2},{"$f":"C_Financing!AR375","v":1.7500000000000002E-2},{"$f":"C_Financing!AS375","v":1.7500000000000002E-2},{"$f":"C_Financing!AT375","v":1.7500000000000002E-2},{"$f":"C_Financing!AU375","v":1.7500000000000002E-2},{"$f":"C_Financing!AV375","v":1.7500000000000002E-2},{"$f":"C_Financing!AW375","v":1.7500000000000002E-2},{"$f":"C_Financing!AX375","v":1.7500000000000002E-2},{"$f":"C_Financing!AY375","v":1.7500000000000002E-2},{"$f":"C_Financing!AZ375","v":1.7500000000000002E-2},{"$f":"C_Financing!BA375","v":1.7500000000000002E-2},{"$f":"C_Financing!BB375","v":1.7500000000000002E-2},{"$f":"C_Financing!BC375","v":1.7500000000000002E-2},{"$f":"C_Financing!BD375","v":1.7500000000000002E-2},{"$f":"C_Financing!BE375","v":1.7500000000000002E-2},{"$f":"C_Financing!BF375","v":1.7500000000000002E-2},{"$f":"C_Financing!BG375","v":1.7500000000000002E-2},{"$f":"C_Financing!BH375","v":1.7500000000000002E-2},{"$f":"C_Financing!BI375","v":1.7500000000000002E-2},{"$f":"C_Financing!BJ375","v":1.7500000000000002E-2}]
[null,null,null,null,{"$f":"C_Financing!E376","v":"Interest Expense (Notional Company)"},null,{"$f":"C_Financing!G376","v":"£'000"},{"$f":"C_Financing!H376","v":"Nominal"},null,{"$f":"C_Financing!J376","v":0},null,{"$f":"C_Financing!L376","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA442:BJ442)","v":-637514.00282693061},null,{"$f":"C_Financing!AA376 * SignSwitch","v":0},{"$f":"C_Financing!AB376 * SignSwitch","v":0},{"$f":"C_Financing!AC376 * SignSwitch","v":0},{"$f":"C_Financing!AD376 * SignSwitch","v":0},{"$f":"C_Financing!AE376 * SignSwitch","v":0},{"$f":"C_Financing!AF376 * SignSwitch","v":0},{"$f":"C_Financing!AG376 * SignSwitch","v":-11340.280399649062},{"$f":"C_Financing!AH376 * SignSwitch","v":-15821.478519591572},{"$f":"C_Financing!AI376 * SignSwitch","v":-14411.969362112073},{"$f":"C_Financing!AJ376 * SignSwitch","v":-12258.293344109417},{"$f":"C_Financing!AK376 * SignSwitch","v":-9036.6818939461173},{"$f":"C_Financing!AL376 * SignSwitch","v":-6020.535005240944},{"$f":"C_Financing!AM376 * SignSwitch","v":-3162.8543738079547},{"$f":"C_Financing!AN376 * SignSwitch","v":-937.50341925343639},{"$f":"C_Financing!AO376 * SignSwitch","v":-8737.8242811615764},{"$f":"C_Financing!AP376 * SignSwitch","v":-7855.9385877070554},{"$f":"C_Financing!AQ376 * SignSwitch","v":-40556.924011762305},{"$f":"C_Financing!AR376 * SignSwitch","v":-12499.31063627917},{"$f":"C_Financing!AS376 * SignSwitch","v":-13553.104681852228},{"$f":"C_Financing!AT376 * SignSwitch","v":-14633.179023323626},{"$f":"C_Financing!AU376 * SignSwitch","v":-18200.473676138936},{"$f":"C_Financing!AV376 * SignSwitch","v":-19388.729457537862},{"$f":"C_Financing!AW376 * SignSwitch","v":-20611.877762822805},{"$f":"C_Financing!AX376 * SignSwitch","v":-21879.181067871981},{"$f":"C_Financing!AY376 * SignSwitch","v":-23178.269797233446},{"$f":"C_Financing!AZ376 * SignSwitch","v":-24508.743670677562},{"$f":"C_Financing!BA376 * SignSwitch","v":-25926.883336724761},{"$f":"C_Financing!BB376 * SignSwitch","v":-27437.477383574147},{"$f":"C_Financing!BC376 * SignSwitch","v":-29035.42094312144},{"$f":"C_Financing!BD376 * SignSwitch","v":-30726.365179404249},{"$f":"C_Financing!BE376 * SignSwitch","v":-32515.468347627728},{"$f":"C_Financing!BF376 * SignSwitch","v":-34408.847626826842},{"$f":"C_Financing!BG376 * SignSwitch","v":-36412.367594646857},{"$f":"C_Financing!BH376 * SignSwitch","v":-38532.437098906521},{"$f":"C_Financing!BI376 * SignSwitch","v":-40775.837512550264},{"$f":"C_Financing!BJ376 * SignSwitch","v":-43149.744831468684}]
[null,null,null,null,{"$f":"I_Global!E361","v":"Interest Expense = allowed cost of debt times the net debt"},{"$f":"I_Global!F361","v":"Yes"},{"$f":"I_Global!G361","v":"selection"}]
[null,null,null,null,{"$f":"E438","v":"Total Interest"},null,{"$f":"G438","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-1957691.5524310614,null,-27541.925973313075,-39349.433685620614,-29381.721485788796,-27151.127670243932,-22975.834177574412,-20726.036259111042,-20229.71296349349,-27556.105577983777,-23366.213857946885,-17547.28388028482,-11566.279174661577,-6009.550540572287,-807.47351280377006,3387.2275294085662,-9438.9079688505335,-8639.3837422494544,-40944.44304442971,-38966.625795591448,-43967.818054216732,-47333.863184605427,-58784.365125295328,-62576.995205318461,-66483.500865050446,-70516.059843587282,-74648.66161508378,-78636.635879087815,-83145.513171617567,-87951.12009406279,-93059.584308264311,-98466.774402419396,-104188.52506514713,-110242.87067812211,-116649.88453416197,-123429.61083639659,-130603.7346547284,-138195.20313278469]
[null,null,null,null,{"$f":"E442","v":"Interest Expense (Notional Company)"},null,{"$f":"G442","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-637514.00282693061,null,0,0,0,0,0,0,-11340.280399649062,-15821.478519591572,-14411.969362112073,-12258.293344109417,-9036.6818939461173,-6020.535005240944,-3162.8543738079547,-937.50341925343639,-8737.8242811615764,-7855.9385877070554,-40556.924011762305,-12499.31063627917,-13553.104681852228,-14633.179023323626,-18200.473676138936,-19388.729457537862,-20611.877762822805,-21879.181067871981,-23178.269797233446,-24508.743670677562,-25926.883336724761,-27437.477383574147,-29035.42094312144,-30726.365179404249,-32515.468347627728,-34408.847626826842,-36412.367594646857,-38532.437098906521,-40775.837512550264,-43149.744831468684]
[null,null,null,null,{"$f":"IF($F$444 = \"Yes\", E446, E445)","v":"Interest Expense (Notional Company)"},null,"£'000","Nominal",null,0,null,{"$f":"IF($F$444 = \"Yes\", L446, L445)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$444 = \"Yes\", Y446, Y445)","v":-637514.00282693061},null,{"$f":"IF($F$444 = \"Yes\", AA446, AA445)","v":0},0,0,0,0,0,-11340.280399649062,-15821.478519591572,-14411.969362112073,-12258.293344109417,-9036.6818939461173,-6020.535005240944,-3162.8543738079547,-937.50341925343639,-8737.8242811615764,-7855.9385877070554,-40556.924011762305,-12499.31063627917,-13553.104681852228,-14633.179023323626,-18200.473676138936,-19388.729457537862,-20611.877762822805,-21879.181067871981,-23178.269797233446,-24508.743670677562,-25926.883336724761,-27437.477383574147,-29035.42094312144,-30726.365179404249,-32515.468347627728,-34408.847626826842,-36412.367594646857,-38532.437098906521,-40775.837512550264,-43149.744831468684]
[]
[null,null,null,"Sum of Average RABs"]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$1197","v":"Average UKATS RAB2"},null,{"$f":"C_RAB_UKATS!G$1197","v":"£'000 "},{"$f":"C_RAB_UKATS!H$1197","v":"Nominal"},null,{"$f":"C_RAB_UKATS!J$1197","v":0},null,{"$f":"C_RAB_UKATS!L$1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$1197","v":0},null,{"$f":"C_RAB_UKATS!AA$1197","v":0},{"$f":"C_RAB_UKATS!AB$1197","v":0},{"$f":"C_RAB_UKATS!AC$1197","v":0},{"$f":"C_RAB_UKATS!AD$1197","v":0},{"$f":"C_RAB_UKATS!AE$1197","v":0},{"$f":"C_RAB_UKATS!AF$1197","v":0},{"$f":"C_RAB_UKATS!AG$1197","v":0},{"$f":"C_RAB_UKATS!AH$1197","v":0},{"$f":"C_RAB_UKATS!AI$1197","v":0},{"$f":"C_RAB_UKATS!AJ$1197","v":0},{"$f":"C_RAB_UKATS!AK$1197","v":0},{"$f":"C_RAB_UKATS!AL$1197","v":0},{"$f":"C_RAB_UKATS!AM$1197","v":0},{"$f":"C_RAB_UKATS!AN$1197","v":0},{"$f":"C_RAB_UKATS!AO$1197","v":0},{"$f":"C_RAB_UKATS!AP$1197","v":0},{"$f":"C_RAB_UKATS!AQ$1197","v":0},{"$f":"C_RAB_UKATS!AR$1197","v":0},{"$f":"C_RAB_UKATS!AS$1197","v":0},{"$f":"C_RAB_UKATS!AT$1197","v":0},{"$f":"C_RAB_UKATS!AU$1197","v":0},{"$f":"C_RAB_UKATS!AV$1197","v":0},{"$f":"C_RAB_UKATS!AW$1197","v":0},{"$f":"C_RAB_UKATS!AX$1197","v":0},{"$f":"C_RAB_UKATS!AY$1197","v":0},{"$f":"C_RAB_UKATS!AZ$1197","v":0},{"$f":"C_RAB_UKATS!BA$1197","v":0},{"$f":"C_RAB_UKATS!BB$1197","v":0},{"$f":"C_RAB_UKATS!BC$1197","v":0},{"$f":"C_RAB_UKATS!BD$1197","v":0},{"$f":"C_RAB_UKATS!BE$1197","v":0},{"$f":"C_RAB_UKATS!BF$1197","v":0},{"$f":"C_RAB_UKATS!BG$1197","v":0},{"$f":"C_RAB_UKATS!BH$1197","v":0},{"$f":"C_RAB_UKATS!BI$1197","v":0},{"$f":"C_RAB_UKATS!BJ$1197","v":0}]
[null,null,null,null,"Total Average RAB",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA450:AA451)","v":1135061.4006652036},1068529.884210024,1003116.144780701,979165.24511540134,973644.47351229889,1087011.7037234143,1334929.7525332831,1697091.1673915489,1900804.5239604018,1780323.6507701492,1663538.9275103724,1580613.4588070486,1498052.1398791831,1270345.2325114829,965369.96079345606,741727.15546311648,519568.45390246517,289139.9167197519,123998.84270600899,29351.030120626834,-55876.51894319948,-136454.07262553691,-212269.62575315114,-282310.64027979213,-343646.52877795463,-394438.18143356784,-433857.71913362376,-461382.81530798553,-483007.72213025903,-505238.97141297138,-528093.57781881723,-551589.03427402303,-575743.32546113338,-600574.94169544335,-626102.89319616929,-652346.72476377292]
[]
[null,null,null,"Proportion of UKATS / Oceanic"]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1202","v":"Total RAB UKATS"},null,{"$f":"C_RAB_UKATS!G1202","v":"£'000 "},{"$f":"C_RAB_UKATS!H1202","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J1202","v":0},null,{"$f":"C_RAB_UKATS!L1202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1202","v":0},null,{"$f":"C_RAB_UKATS!AA1202","v":1120139.3716523421},{"$f":"C_RAB_UKATS!AB1202","v":1021884.2271144444},{"$f":"C_RAB_UKATS!AC1202","v":983680.57668652921},{"$f":"C_RAB_UKATS!AD1202","v":976056.06392822193},{"$f":"C_RAB_UKATS!AE1202","v":970604.57443269028},{"$f":"C_RAB_UKATS!AF1202","v":1208529.3418244477},{"$f":"C_RAB_UKATS!AG1202","v":1481300},{"$f":"C_RAB_UKATS!AH1202","v":1913917.5},{"$f":"C_RAB_UKATS!AI1202","v":1868124.8031296807},{"$f":"C_RAB_UKATS!AJ1202","v":1720768.9462995611},{"$f":"C_RAB_UKATS!AK1202","v":1636839.9157006007},{"$f":"C_RAB_UKATS!AL1202","v":1552742.2354133546},{"$f":"C_RAB_UKATS!AM1202","v":1466828.6839187923},{"$f":"C_RAB_UKATS!AN1202","v":1091784.8859144736},{"$f":"C_RAB_UKATS!AO1202","v":853216.90332501836},{"$f":"C_RAB_UKATS!AP1202","v":640792.90233022557},{"$f":"C_RAB_UKATS!AQ1202","v":404529.52387245191},{"$f":"C_RAB_UKATS!AR1202","v":175849.59488264311},{"$f":"C_RAB_UKATS!AS1202","v":72982.097484440907},{"$f":"C_RAB_UKATS!AT1202","v":-14961.275255431661},{"$f":"C_RAB_UKATS!AU1202","v":-98968.729632702612},{"$f":"C_RAB_UKATS!AV1202","v":-177506.34452987014},{"$f":"C_RAB_UKATS!AW1202","v":-251921.80738483116},{"$f":"C_RAB_UKATS!AX1202","v":-318757.5467717495},{"$f":"C_RAB_UKATS!AY1202","v":-375570.67747930391},{"$f":"C_RAB_UKATS!AZ1202","v":-421108.86482137686},{"$f":"C_RAB_UKATS!BA1202","v":-454965.31024772441},{"$f":"C_RAB_UKATS!BB1202","v":-476489.28893518233},{"$f":"C_RAB_UKATS!BC1202","v":-498616.7737759903},{"$f":"C_RAB_UKATS!BD1202","v":-521364.69945558807},{"$f":"C_RAB_UKATS!BE1202","v":-544750.47665137169},{"$f":"C_RAB_UKATS!BF1202","v":-568792.00545996963},{"$f":"C_RAB_UKATS!BG1202","v":-593507.68920621776},{"$f":"C_RAB_UKATS!BH1202","v":-618916.44864485995},{"$f":"C_RAB_UKATS!BI1202","v":-645037.73656633159},{"$f":"C_RAB_UKATS!BJ1202","v":-671891.55281832244}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E707","v":"Total RAB Oceanic"},null,{"$f":"C_RAB_Oceanic!G707","v":"£'000 "},{"$f":"C_RAB_Oceanic!H707","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J707","v":0},null,{"$f":"C_RAB_Oceanic!L707","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y707","v":0},null,{"$f":"C_RAB_Oceanic!AA707","v":34124.027874688145},{"$f":"C_RAB_Oceanic!AB707","v":35700.887237066672},{"$f":"C_RAB_Oceanic!AC707","v":38966.144195333625},{"$f":"C_RAB_Oceanic!AD707","v":40151.794196000141},{"$f":"C_RAB_Oceanic!AE707","v":44597.235590248136},{"$f":"C_RAB_Oceanic!AF707","v":39167.566443455034},{"$f":"C_RAB_Oceanic!AG707","v":37700},{"$f":"C_RAB_Oceanic!AH707","v":37900},{"$f":"C_RAB_Oceanic!AI707","v":37947.339999072246},{"$f":"C_RAB_Oceanic!AJ707","v":31694.359655724791},{"$f":"C_RAB_Oceanic!AK707","v":31577.09760613622},{"$f":"C_RAB_Oceanic!AL707","v":32278.320889312559},{"$f":"C_RAB_Oceanic!AM707","v":32690.551671925212},{"$f":"C_RAB_Oceanic!AN707","v":26729.47252820828},{"$f":"C_RAB_Oceanic!AO707","v":25191.339040022256},{"$f":"C_RAB_Oceanic!AP707","v":23556.129718823009},{"$f":"C_RAB_Oceanic!AQ707","v":21784.702668085447},{"$f":"C_RAB_Oceanic!AR707","v":19924.712165100449},{"$f":"C_RAB_Oceanic!AS707","v":17944.525884474569},{"$f":"C_RAB_Oceanic!AT707","v":15838.843256881708},{"$f":"C_RAB_Oceanic!AU707","v":13684.73145658206},{"$f":"C_RAB_Oceanic!AV707","v":11320.464674851772},{"$f":"C_RAB_Oceanic!AW707","v":9119.6018608581053},{"$f":"C_RAB_Oceanic!AX707","v":7229.7636126488396},{"$f":"C_RAB_Oceanic!AY707","v":5687.5489895148194},{"$f":"C_RAB_Oceanic!AZ707","v":4638.2853718789611},{"$f":"C_RAB_Oceanic!BA707","v":4120.4222739350471},{"$f":"C_RAB_Oceanic!BB707","v":4486.2055042099537},{"$f":"C_RAB_Oceanic!BC707","v":4235.0355122684405},{"$f":"C_RAB_Oceanic!BD707","v":4313.3901189411454},{"$f":"C_RAB_Oceanic!BE707","v":4382.6444977984884},{"$f":"C_RAB_Oceanic!BF707","v":4465.6320550911878},{"$f":"C_RAB_Oceanic!BG707","v":4550.944938966004},{"$f":"C_RAB_Oceanic!BH707","v":4638.6483055004246},{"$f":"C_RAB_Oceanic!BI707","v":4728.8091364571846},{"$f":"C_RAB_Oceanic!BJ707","v":4821.4962904403001}]
[null,null,null,null,"Oceanics %",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA456 / SUM(AA455:AA456)","v":2.9563466959682486E-2},{"$f":"AB456 / SUM(AB455:AB456)","v":3.3756987265235579E-2},3.8103230959105609E-2,3.9511399045973485E-2,4.392942875982507E-2,3.1391891880079154E-2,2.4818959842001317E-2,1.9417799051396966E-2,1.9908658827982751E-2,1.8085605300847008E-2,1.8926381926273727E-2,2.0364607109328154E-2,2.1800688444684847E-2,2.3897299419047224E-2,2.867839556263348E-2,3.5457460735916102E-2,5.1100107178839324E-2,0.10177388680651236,0.19735172405631368,18.048565160432521,-0.16046071653819077,-6.811929319583479E-2,-3.7559798277687725E-2,-2.3207444098032565E-2,-1.5376611019639488E-2,-1.113712612787672E-2,-9.1393345779149544E-3,-9.5046105877103545E-3,-8.5663267562065826E-3,-8.342286425064906E-3,-8.1104837057601447E-3,-7.9132081461082103E-3,-7.727129340590274E-3,-7.5513852249548818E-3,-7.3851994465204077E-3,-7.2278709608647705E-3]
[]
[null,null,null,"Debt Interest Rate"]
[null,null,null,null,{"$f":"E447","v":"Interest Expense (Notional Company)"},null,"£'000","Nominal",null,0,null,{"$f":"L447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y447","v":-637514.00282693061},null,{"$f":"AA447","v":0},0,0,0,0,0,-11340.280399649062,-15821.478519591572,-14411.969362112073,-12258.293344109417,-9036.6818939461173,-6020.535005240944,-3162.8543738079547,-937.50341925343639,-8737.8242811615764,-7855.9385877070554,-40556.924011762305,-12499.31063627917,-13553.104681852228,-14633.179023323626,-18200.473676138936,-19388.729457537862,-20611.877762822805,-21879.181067871981,-23178.269797233446,-24508.743670677562,-25926.883336724761,-27437.477383574147,-29035.42094312144,-30726.365179404249,-32515.468347627728,-34408.847626826842,-36412.367594646857,-38532.437098906521,-40775.837512550264,-43149.744831468684]
[null,null,null,null,{"$f":"E457","v":"UKATS %"},null,{"$f":"G457","v":"%"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.97043653304031752,0.96624301273476443,0.96189676904089438,0.96048860095402655,0.95607057124017492,0.96860810811992093,0.97518104015799867,0.98058220094860304,0.98009134117201724,0.98191439469915298,0.98107361807372628,0.97963539289067181,0.97819931155531514,0.97610270058095272,0.97132160443736659,0.96454253926408384,0.94889989282116061,0.89822611319348766,0.80264827594368637,-17.048565160432521,1.1604607165381908,1.0681192931958348,1.0375597982776876,1.0232074440980325,1.0153766110196394,1.0111371261278768,1.0091393345779149,1.0095046105877103,1.0085663267562066,1.0083422864250648,1.0081104837057602,1.0079132081461082,1.0077271293405903,1.0075513852249549,1.0073851994465204,1.0072278709608649]
[null,null,null,null,{"$f":"E461 & \" - UKATS proportion\"","v":"Interest Expense (Notional Company) - UKATS proportion"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA463:BJ463)","v":-374252.0495905726},null,{"$f":"AA461 * AA462","v":0},{"$f":"AB461 * AB462","v":0},0,0,0,0,-11058.826435813136,-15514.26022900215,-14125.046381042444,-12036.594689025855,-8865.6502010750501,-5897.9291752712552,-3093.9019710086586,-915.09961933715635,-8487.2375000696411,-7577.3869536896636,-38484.460847917209,-11227.207210423057,-10878.376106572994,249474.70608340716,-21120.93472354667,-20709.476004150602,-21386.055733718786,-22386.940939415352,-23534.673036013763,-24781.700640173698,-26163.837798101657,-27698.259921614128,-29284.147846424225,-30982.693318531979,-32779.184523846321,-34681.132000165642,-36693.730668647811,-38823.410375096712,-41076.975205179355,-43461.625619104787]
[]
[null,null,null,"Capital Allowances"]
[null,null,null,null,{"$f":"E$457","v":"UKATS %"},null,{"$f":"G$457","v":"%"},null,null,{"$f":"J$457","v":0},null,{"$f":"L$457","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$457","v":0},null,{"$f":"AA$457","v":0.97043653304031752},0.96624301273476443,0.96189676904089438,0.96048860095402655,0.95607057124017492,0.96860810811992093,0.97518104015799867,0.98058220094860304,0.98009134117201724,0.98191439469915298,0.98107361807372628,0.97963539289067181,0.97819931155531514,0.97610270058095272,0.97132160443736659,0.96454253926408384,0.94889989282116061,0.89822611319348766,0.80264827594368637,-17.048565160432521,1.1604607165381908,1.0681192931958348,1.0375597982776876,1.0232074440980325,1.0153766110196394,1.0111371261278768,1.0091393345779149,1.0095046105877103,1.0085663267562066,1.0083422864250648,1.0081104837057602,1.0079132081461082,1.0077271293405903,1.0075513852249549,1.0073851994465204,1.0072278709608649]
[null,null,null,null,{"$f":"E311","v":"Main Pool Tax Allowance"},null,{"$f":"G311","v":"£'000 "},{"$f":"H311","v":"Nominal"},null,{"$f":"J311","v":0},null,{"$f":"L311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y311","v":-646443.0094782731},null,{"$f":"AA311","v":0},0,0,0,0,0,-60066.507391659427,-54388.496061160731,-46110.746770151796,-38341.992351524474,-36365.413728250067,-49751.005362468364,-65615.848195330778,-53804.995520171236,-44120.096326540413,-36178.478987763141,-29666.352769965775,-24326.409271371936,-19947.655602524988,-16357.077594070492,-13412.803627137804,-10998.498974252998,-9018.7691588874586,-7395.3907102877156,-6064.2203824359276,-4972.6607135974609,-4077.5817851499178,-3343.6170638229332,-2741.7659923348051,-2248.2481137145401,-1843.5634532459228,-1511.7220316616567,-1239.6120659625585,-1016.481894089298,-833.51515315322433,-683.48242558564391]
[null,null,null,null,{"$f":"E326","v":"Special Rate Pool Tax Allowance"},null,{"$f":"G326","v":"£'000 "},{"$f":"H326","v":"Nominal"},null,{"$f":"J326","v":0},null,{"$f":"L326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y326","v":0},null,{"$f":"AA326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E304","v":"Tax Depreciation - Super Deduction"},null,{"$f":"G304","v":"£'000 "},{"$f":"H304","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y304","v":-627714.70812142815},null,{"$f":"AA304","v":0},0,0,0,0,0,-95022.340527228735,-136014.66529419896,-119640.41525401956,-134367.69315288108,-115061.65666105665,-27607.937232043165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_Series UKATS'!E783","v":"R&D Capital Allowances"},null,{"$f":"'I_Series UKATS'!G783","v":"£'000 "},{"$f":"'I_Series UKATS'!H783","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J783","v":"FW CAANERL - NR23 tax finance modelling.msg"},null,{"$f":"'I_Series UKATS'!L783","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y783","v":123601},null,{"$f":"'I_Series UKATS'!AA783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AB783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AC783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AD783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AE783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AF783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AG783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AH783 * SignSwitch","v":-28522},{"$f":"'I_Series UKATS'!AI783 * SignSwitch","v":-8401},{"$f":"'I_Series UKATS'!AJ783 * SignSwitch","v":-2951},{"$f":"'I_Series UKATS'!AK783 * SignSwitch","v":-27361},{"$f":"'I_Series UKATS'!AL783 * SignSwitch","v":-27906},{"$f":"'I_Series UKATS'!AM783 * SignSwitch","v":-28460},{"$f":"'I_Series UKATS'!AN783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AO783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AP783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AQ783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AR783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AS783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AT783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AU783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AV783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AW783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AX783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AY783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AZ783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BA783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BB783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BC783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BD783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BE783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BF783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BG783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BH783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BI783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BJ783 * SignSwitch","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E784","v":"Long Life Assets Allowances"},null,{"$f":"'I_Series UKATS'!G784","v":"£'000 "},{"$f":"'I_Series UKATS'!H784","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J784","v":"FW CAANERL - NR23 tax finance modelling.msg"},null,{"$f":"'I_Series UKATS'!L784","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y784","v":1353},null,{"$f":"'I_Series UKATS'!AA784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AB784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AC784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AD784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AE784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AF784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AG784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AH784 * SignSwitch","v":-275},{"$f":"'I_Series UKATS'!AI784 * SignSwitch","v":-253},{"$f":"'I_Series UKATS'!AJ784 * SignSwitch","v":-233},{"$f":"'I_Series UKATS'!AK784 * SignSwitch","v":-214},{"$f":"'I_Series UKATS'!AL784 * SignSwitch","v":-197},{"$f":"'I_Series UKATS'!AM784 * SignSwitch","v":-181},{"$f":"'I_Series UKATS'!AN784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AO784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AP784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AQ784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AR784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AS784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AT784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AU784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AV784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AW784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AX784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AY784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AZ784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BA784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BB784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BC784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BD784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BE784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BF784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BG784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BH784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BI784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BJ784 * SignSwitch","v":0}]
[null,null,null,null,{"$f":"E359","v":"Expensed Tax Allowance"},null,{"$f":"G359","v":"£'000 "},{"$f":"H359","v":"Nominal"},null,{"$f":"J359","v":0},null,{"$f":"L359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y359","v":0},null,{"$f":"AA359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Capital Allowances (UKATS)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA475:BJ475)","v":-1073505.3301607119},null,{"$f":"SUM(AA468:AA474) * AA$467","v":0},0,0,0,0,0,-151239.704030447,-214943.77667012752,-170932.98915559307,-172712.54173346155,-175614.20883952497,-103314.25156858777,-92201.984014046422,-52519.20143198521,-42854.802751826399,-34895.681989569362,-28150.398963815263,-21850.616047778436,-16010.951378485099,278864.70319676161,-15565.03170793438,-11747.708950594226,-9357.5123092083013,-7567.0188267798267,-6157.4675403940137,-5028.0418631559332,-4114.8481693532149,-3375.3968419689936,-2765.2528557142,-2267.0036434337585,-1858.5156445940088,-1523.6846027572531,-1249.1907087284076,-1024.157740445758,-839.67082880095791,-688.42254836179586]
[]
[null,null,null,"Patent Box"]
[null,null,null,null,{"$f":"'I_Series NERL'!E447","v":"Patent Box Deduction"},null,{"$f":"'I_Series NERL'!G447","v":"£'000 "},{"$f":"'I_Series NERL'!H447","v":"Nominal"},{"$f":"'I_Series NERL'!I447","v":"Enter as a positive"},{"$f":"'I_Series NERL'!J447","v":"CAA / IP_File 23"},null,{"$f":"'I_Series NERL'!L447","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA479:BJ479)","v":4000},null,{"$f":"'I_Series NERL'!AA447","v":0},{"$f":"'I_Series NERL'!AB447","v":0},{"$f":"'I_Series NERL'!AC447","v":0},{"$f":"'I_Series NERL'!AD447","v":0},{"$f":"'I_Series NERL'!AE447","v":0},{"$f":"'I_Series NERL'!AF447","v":0},{"$f":"'I_Series NERL'!AG447","v":0},{"$f":"'I_Series NERL'!AH447","v":0},{"$f":"'I_Series NERL'!AI447","v":800},{"$f":"'I_Series NERL'!AJ447","v":800},{"$f":"'I_Series NERL'!AK447","v":800},{"$f":"'I_Series NERL'!AL447","v":800},{"$f":"'I_Series NERL'!AM447","v":800},{"$f":"'I_Series NERL'!AN447","v":0},{"$f":"'I_Series NERL'!AO447","v":0},{"$f":"'I_Series NERL'!AP447","v":0},{"$f":"'I_Series NERL'!AQ447","v":0},{"$f":"'I_Series NERL'!AR447","v":0},{"$f":"'I_Series NERL'!AS447","v":0},{"$f":"'I_Series NERL'!AT447","v":0},{"$f":"'I_Series NERL'!AU447","v":0},{"$f":"'I_Series NERL'!AV447","v":0},{"$f":"'I_Series NERL'!AW447","v":0},{"$f":"'I_Series NERL'!AX447","v":0},{"$f":"'I_Series NERL'!AY447","v":0},{"$f":"'I_Series NERL'!AZ447","v":0},{"$f":"'I_Series NERL'!BA447","v":0},{"$f":"'I_Series NERL'!BB447","v":0},{"$f":"'I_Series NERL'!BC447","v":0},{"$f":"'I_Series NERL'!BD447","v":0},{"$f":"'I_Series NERL'!BE447","v":0},{"$f":"'I_Series NERL'!BF447","v":0},{"$f":"'I_Series NERL'!BG447","v":0},{"$f":"'I_Series NERL'!BH447","v":0},{"$f":"'I_Series NERL'!BI447","v":0},{"$f":"'I_Series NERL'!BJ447","v":0}]
[null,null,null,null,{"$f":"E479 & \" - UKATS share\"","v":"Patent Box Deduction - UKATS share"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA480:BJ480)","v":-3920.7312467127067},null,{"$f":"AA478 *AA479 * SignSwitch","v":0},0,0,0,0,0,0,0,-784.0730729376138,-785.53151575932236,-784.85889445898101,-783.70831431253748,-782.55944924425216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RDEC"]
[null,null,null,null,{"$f":"'I_Series NERL'!E167","v":"Corporation tax rate"},null,{"$f":"'I_Series NERL'!G167","v":"%"},null,{"$f":"'I_Series NERL'!I167","v":"Applies from 1 April to 31 March. Tax rates available here"},{"$f":"'I_Series NERL'!J167","v":"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121"},null,{"$f":"'I_Series NERL'!L167","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y167","v":0},null,{"$f":"'I_Series NERL'!AA167","v":0},{"$f":"'I_Series NERL'!AB167","v":0},{"$f":"'I_Series NERL'!AC167","v":0},{"$f":"'I_Series NERL'!AD167","v":0},{"$f":"'I_Series NERL'!AE167","v":0},{"$f":"'I_Series NERL'!AF167","v":0},{"$f":"'I_Series NERL'!AG167","v":0.19},{"$f":"'I_Series NERL'!AH167","v":0.19},{"$f":"'I_Series NERL'!AI167","v":0.23499999999999999},{"$f":"'I_Series NERL'!AJ167","v":0.25},{"$f":"'I_Series NERL'!AK167","v":0.25},{"$f":"'I_Series NERL'!AL167","v":0.25},{"$f":"'I_Series NERL'!AM167","v":0.25},{"$f":"'I_Series NERL'!AN167","v":0.25},{"$f":"'I_Series NERL'!AO167","v":0.25},{"$f":"'I_Series NERL'!AP167","v":0.25},{"$f":"'I_Series NERL'!AQ167","v":0.25},{"$f":"'I_Series NERL'!AR167","v":0.25},{"$f":"'I_Series NERL'!AS167","v":0.25},{"$f":"'I_Series NERL'!AT167","v":0.25},{"$f":"'I_Series NERL'!AU167","v":0.25},{"$f":"'I_Series NERL'!AV167","v":0.25},{"$f":"'I_Series NERL'!AW167","v":0.25},{"$f":"'I_Series NERL'!AX167","v":0.25},{"$f":"'I_Series NERL'!AY167","v":0.25},{"$f":"'I_Series NERL'!AZ167","v":0.25},{"$f":"'I_Series NERL'!BA167","v":0.25},{"$f":"'I_Series NERL'!BB167","v":0.25},{"$f":"'I_Series NERL'!BC167","v":0.25},{"$f":"'I_Series NERL'!BD167","v":0.25},{"$f":"'I_Series NERL'!BE167","v":0.25},{"$f":"'I_Series NERL'!BF167","v":0.25},{"$f":"'I_Series NERL'!BG167","v":0.25},{"$f":"'I_Series NERL'!BH167","v":0.25},{"$f":"'I_Series NERL'!BI167","v":0.25},{"$f":"'I_Series NERL'!BJ167","v":0.25}]
[]
[null,null,null,null,{"$f":"E$457","v":"UKATS %"},null,{"$f":"G$457","v":"%"},null,null,{"$f":"J$457","v":0},null,{"$f":"L$457","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$457","v":0},null,{"$f":"AA$457","v":0.97043653304031752},0.96624301273476443,0.96189676904089438,0.96048860095402655,0.95607057124017492,0.96860810811992093,0.97518104015799867,0.98058220094860304,0.98009134117201724,0.98191439469915298,0.98107361807372628,0.97963539289067181,0.97819931155531514,0.97610270058095272,0.97132160443736659,0.96454253926408384,0.94889989282116061,0.89822611319348766,0.80264827594368637,-17.048565160432521,1.1604607165381908,1.0681192931958348,1.0375597982776876,1.0232074440980325,1.0153766110196394,1.0111371261278768,1.0091393345779149,1.0095046105877103,1.0085663267562066,1.0083422864250648,1.0081104837057602,1.0079132081461082,1.0077271293405903,1.0075513852249549,1.0073851994465204,1.0072278709608649]
[null,null,null,null,{"$f":"'I_Series NERL'!E448","v":"RDEC Qualifying Spend"},null,{"$f":"'I_Series NERL'!G448","v":"£'000 "},{"$f":"'I_Series NERL'!H448","v":"RPI 2020"},{"$f":"'I_Series NERL'!I448","v":"Enter as a positive"},{"$f":"'I_Series NERL'!J448","v":"CAA / IP_File 22"},null,{"$f":"'I_Series NERL'!L448","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y448","v":0},null,{"$f":"'I_Series NERL'!AA448","v":0},{"$f":"'I_Series NERL'!AB448","v":0},{"$f":"'I_Series NERL'!AC448","v":0},{"$f":"'I_Series NERL'!AD448","v":0},{"$f":"'I_Series NERL'!AE448","v":0},{"$f":"'I_Series NERL'!AF448","v":0},{"$f":"'I_Series NERL'!AG448","v":0},{"$f":"'I_Series NERL'!AH448","v":0},{"$f":"'I_Series NERL'!AI448","v":14202.723498913179},{"$f":"'I_Series NERL'!AJ448","v":16033.887971848131},{"$f":"'I_Series NERL'!AK448","v":16469.675642563227},{"$f":"'I_Series NERL'!AL448","v":15725.468236934992},{"$f":"'I_Series NERL'!AM448","v":15247.229186221715},{"$f":"'I_Series NERL'!AN448","v":0},{"$f":"'I_Series NERL'!AO448","v":0},{"$f":"'I_Series NERL'!AP448","v":0},{"$f":"'I_Series NERL'!AQ448","v":0},{"$f":"'I_Series NERL'!AR448","v":0},{"$f":"'I_Series NERL'!AS448","v":0},{"$f":"'I_Series NERL'!AT448","v":0},{"$f":"'I_Series NERL'!AU448","v":0},{"$f":"'I_Series NERL'!AV448","v":0},{"$f":"'I_Series NERL'!AW448","v":0},{"$f":"'I_Series NERL'!AX448","v":0},{"$f":"'I_Series NERL'!AY448","v":0},{"$f":"'I_Series NERL'!AZ448","v":0},{"$f":"'I_Series NERL'!BA448","v":0},{"$f":"'I_Series NERL'!BB448","v":0},{"$f":"'I_Series NERL'!BC448","v":0},{"$f":"'I_Series NERL'!BD448","v":0},{"$f":"'I_Series NERL'!BE448","v":0},{"$f":"'I_Series NERL'!BF448","v":0},{"$f":"'I_Series NERL'!BG448","v":0},{"$f":"'I_Series NERL'!BH448","v":0},{"$f":"'I_Series NERL'!BI448","v":0},{"$f":"'I_Series NERL'!BJ448","v":0}]
[null,null,null,null,{"$f":"C_Index!E$259","v":"RPI Annual Growth for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$259","v":"Index"},{"$f":"C_Index!H$259","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA$259","v":0.88196833158029397},{"$f":"C_Index!AB$259","v":0.89734769878045306},{"$f":"C_Index!AC$259","v":0.92949938880518512},{"$f":"C_Index!AD$259","v":0.96057082752935141},{"$f":"C_Index!AE$259","v":0.98518918611592798},{"$f":"C_Index!AF$259","v":1},{"$f":"C_Index!AG$259","v":1.0404525684396053},{"$f":"C_Index!AH$259","v":1.1609858714500951},{"$f":"C_Index!AI$259","v":1.2641351098729281},{"$f":"C_Index!AJ$259","v":1.2846418790687095},{"$f":"C_Index!AK$259","v":1.2971353512238111},{"$f":"C_Index!AL$259","v":1.3195576771754272},{"$f":"C_Index!AM$259","v":1.3565319254058053},{"$f":"C_Index!AN$259","v":1.3945421988557309},{"$f":"C_Index!AO$259","v":1.4336175271419489},{"$f":"C_Index!AP$259","v":1.4737877532963912},{"$f":"C_Index!AQ$259","v":1.5150835565582197},{"$f":"C_Index!AR$259","v":1.5575364758045076},{"$f":"C_Index!AS$259","v":1.60117893363745},{"$f":"C_Index!AT$259","v":1.6460442611465049},{"$f":"C_Index!AU$259","v":1.692166723364372},{"$f":"C_Index!AV$259","v":1.7395815454362549},{"$f":"C_Index!AW$259","v":1.7883249395223884},{"$f":"C_Index!AX$259","v":1.8384341324543818},{"$f":"C_Index!AY$259","v":1.8899473941664968},{"$f":"C_Index!AZ$259","v":1.9429040669235742},{"$f":"C_Index!BA$259","v":1.9973445953679347},{"$f":"C_Index!BB$259","v":2.053310557408198},{"$f":"C_Index!BC$259","v":2.1108446959736118},{"$f":"C_Index!BD$259","v":2.1699909516581442},{"$f":"C_Index!BE$259","v":2.2307944962792678},{"$f":"C_Index!BF$259","v":2.2933017673770704},{"$f":"C_Index!BG$259","v":2.3575605036800322},{"$f":"C_Index!BH$259","v":2.423619781564565},{"$f":"C_Index!BI$259","v":2.4915300525361532},{"$f":"C_Index!BJ$259","v":2.5613431817607211}]
[null,null,null,null,{"$f":"E487","v":"RDEC Qualifying Spend"},null,{"$f":"G487","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA489:BJ489)","v":99341.590116633641},null,{"$f":"AA487 * AA488 * AA486","v":0},{"$f":"AB487 * AB488 * AB486","v":0},0,0,0,0,0,0,17596.718156325234,20225.280220213495,20959.066659920241,20328.083253429231,20232.441826745442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calculations"]
[]
[null,null,null,"Alert: Impact of Tax Simplification (No adjustment for WC impact of change in DC)"]
[null,null,null,null,{"$f":"C_Time!E$128","v":"NR23 flag"},{"$f":"C_Time!F$128","v":0},{"$f":"C_Time!G$128","v":"flag"},{"$f":"C_Time!H$128","v":0},{"$f":"C_Time!I$128","v":0},{"$f":"C_Time!J$128","v":0},{"$f":"C_Time!K$128","v":0},{"$f":"C_Time!L$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$128","v":5},null,{"$f":"C_Time!AA$128","v":0},{"$f":"C_Time!AB$128","v":0},{"$f":"C_Time!AC$128","v":0},{"$f":"C_Time!AD$128","v":0},{"$f":"C_Time!AE$128","v":0},{"$f":"C_Time!AF$128","v":0},{"$f":"C_Time!AG$128","v":0},{"$f":"C_Time!AH$128","v":0},{"$f":"C_Time!AI$128","v":1},{"$f":"C_Time!AJ$128","v":1},{"$f":"C_Time!AK$128","v":1},{"$f":"C_Time!AL$128","v":1},{"$f":"C_Time!AM$128","v":1},{"$f":"C_Time!AN$128","v":0},{"$f":"C_Time!AO$128","v":0},{"$f":"C_Time!AP$128","v":0},{"$f":"C_Time!AQ$128","v":0},{"$f":"C_Time!AR$128","v":0},{"$f":"C_Time!AS$128","v":0},{"$f":"C_Time!AT$128","v":0},{"$f":"C_Time!AU$128","v":0},{"$f":"C_Time!AV$128","v":0},{"$f":"C_Time!AW$128","v":0},{"$f":"C_Time!AX$128","v":0},{"$f":"C_Time!AY$128","v":0},{"$f":"C_Time!AZ$128","v":0},{"$f":"C_Time!BA$128","v":0},{"$f":"C_Time!BB$128","v":0},{"$f":"C_Time!BC$128","v":0},{"$f":"C_Time!BD$128","v":0},{"$f":"C_Time!BE$128","v":0},{"$f":"C_Time!BF$128","v":0},{"$f":"C_Time!BG$128","v":0},{"$f":"C_Time!BH$128","v":0},{"$f":"C_Time!BI$128","v":0},{"$f":"C_Time!BJ$128","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E$46","v":"Adjustment for Working Capital Impact of change in Determined Cost"},{"$f":"'C_Determined Costs_UKATS'!F$46","v":0},{"$f":"'C_Determined Costs_UKATS'!G$46","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H$46","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I$46","v":0},{"$f":"'C_Determined Costs_UKATS'!J$46","v":0},{"$f":"'C_Determined Costs_UKATS'!K$46","v":0},{"$f":"'C_Determined Costs_UKATS'!L$46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y$46","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA$46","v":0},{"$f":"'C_Determined Costs_UKATS'!AB$46","v":0},{"$f":"'C_Determined Costs_UKATS'!AC$46","v":0},{"$f":"'C_Determined Costs_UKATS'!AD$46","v":0},{"$f":"'C_Determined Costs_UKATS'!AE$46","v":0},{"$f":"'C_Determined Costs_UKATS'!AF$46","v":0},{"$f":"'C_Determined Costs_UKATS'!AG$46","v":0},{"$f":"'C_Determined Costs_UKATS'!AH$46","v":0},{"$f":"'C_Determined Costs_UKATS'!AI$46","v":2.0460625520738997E-5},{"$f":"'C_Determined Costs_UKATS'!AJ$46","v":1.6926185180395485E-4},{"$f":"'C_Determined Costs_UKATS'!AK$46","v":5.2964346538414886E-4},{"$f":"'C_Determined Costs_UKATS'!AL$46","v":8.892014911277132E-4},{"$f":"'C_Determined Costs_UKATS'!AM$46","v":-2.0266159911136702E-4},{"$f":"'C_Determined Costs_UKATS'!AN$46","v":540.81745090663594},{"$f":"'C_Determined Costs_UKATS'!AO$46","v":1053.392304328657},{"$f":"'C_Determined Costs_UKATS'!AP$46","v":955.7153767567753},{"$f":"'C_Determined Costs_UKATS'!AQ$46","v":825.20726835841845},{"$f":"'C_Determined Costs_UKATS'!AR$46","v":700.30895895985896},{"$f":"'C_Determined Costs_UKATS'!AS$46","v":597.81572136399438},{"$f":"'C_Determined Costs_UKATS'!AT$46","v":890.84450557485127},{"$f":"'C_Determined Costs_UKATS'!AU$46","v":816.85220334516214},{"$f":"'C_Determined Costs_UKATS'!AV$46","v":343.79255526428676},{"$f":"'C_Determined Costs_UKATS'!AW$46","v":290.02740490801796},{"$f":"'C_Determined Costs_UKATS'!AX$46","v":231.26371473889662},{"$f":"'C_Determined Costs_UKATS'!AY$46","v":159.54666515572276},{"$f":"'C_Determined Costs_UKATS'!AZ$46","v":90.236574508858808},{"$f":"'C_Determined Costs_UKATS'!BA$46","v":28.326571307115696},{"$f":"'C_Determined Costs_UKATS'!BB$46","v":-32.846325730703576},{"$f":"'C_Determined Costs_UKATS'!BC$46","v":-65.331856202102202},{"$f":"'C_Determined Costs_UKATS'!BD$46","v":-68.436641668480917},{"$f":"'C_Determined Costs_UKATS'!BE$46","v":-35.332625690627047},{"$f":"'C_Determined Costs_UKATS'!BF$46","v":0},{"$f":"'C_Determined Costs_UKATS'!BG$46","v":0},{"$f":"'C_Determined Costs_UKATS'!BH$46","v":0},{"$f":"'C_Determined Costs_UKATS'!BI$46","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ$46","v":0}]
[]
[null,null,null,"Tax Base"]
[null,null,null,null,"Differences between Determined Costs and Total OPEX (exc. WC impact of change in Determined Costs)"]
[null,null,null,null,{"$f":"E36","v":"Excluding - Revenue adjustments (ex. TRS)"},null,{"$f":"G36","v":"£'000"},{"$f":"H36","v":"Nominal"},"C_Reg_Tax_UKATS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y36","v":0},null,{"$f":"AA36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E48","v":"Including - TRS Adjustments"},null,{"$f":"G48","v":"£'000"},{"$f":"H48","v":"Nominal"},"C_Reg_Tax_UKATS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y48","v":0},null,{"$f":"AA48","v":0},0,0,0,0,0,28910.154934290222,93052.741967046939,42346.880358007889,9510.5980677083735,7858.0791169455179,16216.712427718228,17413.61848435572,14091.047428036403,11588.704929946021,8935.0669263069394,6123.6194273411356,3147.602183636538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E31","v":"Regulatory Depreciation"},null,{"$f":"'C_Determined Costs_UKATS'!G31","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H31","v":"Nominal"},"C_Determined Costs_UKATS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y31","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA31","v":186434.65072376988},{"$f":"'C_Determined Costs_UKATS'!AB31","v":187650.82188655561},{"$f":"'C_Determined Costs_UKATS'!AC31","v":185806.63551788454},{"$f":"'C_Determined Costs_UKATS'!AD31","v":176675.85234265152},{"$f":"'C_Determined Costs_UKATS'!AE31","v":172369.18565583861},{"$f":"'C_Determined Costs_UKATS'!AF31","v":193716.46208213558},{"$f":"'C_Determined Costs_UKATS'!AG31","v":161384.76289127546},{"$f":"'C_Determined Costs_UKATS'!AH31","v":145416.22132765668},{"$f":"'C_Determined Costs_UKATS'!AI31","v":150948.96381240187},{"$f":"'C_Determined Costs_UKATS'!AJ31","v":163096.17023569785},{"$f":"'C_Determined Costs_UKATS'!AK31","v":151569.9199795289},{"$f":"'C_Determined Costs_UKATS'!AL31","v":153044.50906865401},{"$f":"'C_Determined Costs_UKATS'!AM31","v":153881.37691155769},{"$f":"'C_Determined Costs_UKATS'!AN31","v":157384.03954538482},{"$f":"'C_Determined Costs_UKATS'!AO31","v":151525.26291144808},{"$f":"'C_Determined Costs_UKATS'!AP31","v":138553.44629399828},{"$f":"'C_Determined Costs_UKATS'!AQ31","v":125939.9283909798},{"$f":"'C_Determined Costs_UKATS'!AR31","v":109307.25139508385},{"$f":"'C_Determined Costs_UKATS'!AS31","v":94931.319768391739},{"$f":"'C_Determined Costs_UKATS'!AT31","v":79792.938394611541},{"$f":"'C_Determined Costs_UKATS'!AU31","v":73849.963261667304},{"$f":"'C_Determined Costs_UKATS'!AV31","v":65903.316746689146},{"$f":"'C_Determined Costs_UKATS'!AW31","v":59331.906789643726},{"$f":"'C_Determined Costs_UKATS'!AX31","v":49822.797262830587},{"$f":"'C_Determined Costs_UKATS'!AY31","v":38195.882893078422},{"$f":"'C_Determined Costs_UKATS'!AZ31","v":25619.427125842951},{"$f":"'C_Determined Costs_UKATS'!BA31","v":12954.056979370011},{"$f":"'C_Determined Costs_UKATS'!BB31","v":-27.482321398706453},{"$f":"'C_Determined Costs_UKATS'!BC31","v":-29.15274936623856},{"$f":"'C_Determined Costs_UKATS'!BD31","v":-30.924709135016453},{"$f":"'C_Determined Costs_UKATS'!BE31","v":-32.804372001801418},{"$f":"'C_Determined Costs_UKATS'!BF31","v":-34.798284366531362},{"$f":"'C_Determined Costs_UKATS'!BG31","v":-36.913390531831681},{"$f":"'C_Determined Costs_UKATS'!BH31","v":-39.157056888300346},{"$f":"'C_Determined Costs_UKATS'!BI31","v":-41.537097569820737},{"$f":"'C_Determined Costs_UKATS'!BJ31","v":-44.061801668253473}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E34","v":"Adjustments"},null,{"$f":"'C_Determined Costs_UKATS'!G34","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H34","v":"Nominal"},"C_Determined Costs_UKATS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y34","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA34","v":0},{"$f":"'C_Determined Costs_UKATS'!AB34","v":0},{"$f":"'C_Determined Costs_UKATS'!AC34","v":0},{"$f":"'C_Determined Costs_UKATS'!AD34","v":0},{"$f":"'C_Determined Costs_UKATS'!AE34","v":0},{"$f":"'C_Determined Costs_UKATS'!AF34","v":0},{"$f":"'C_Determined Costs_UKATS'!AG34","v":0},{"$f":"'C_Determined Costs_UKATS'!AH34","v":0},{"$f":"'C_Determined Costs_UKATS'!AI34","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ34","v":0},{"$f":"'C_Determined Costs_UKATS'!AK34","v":0},{"$f":"'C_Determined Costs_UKATS'!AL34","v":0},{"$f":"'C_Determined Costs_UKATS'!AM34","v":0},{"$f":"'C_Determined Costs_UKATS'!AN34","v":0},{"$f":"'C_Determined Costs_UKATS'!AO34","v":0},{"$f":"'C_Determined Costs_UKATS'!AP34","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ34","v":0},{"$f":"'C_Determined Costs_UKATS'!AR34","v":0},{"$f":"'C_Determined Costs_UKATS'!AS34","v":0},{"$f":"'C_Determined Costs_UKATS'!AT34","v":0},{"$f":"'C_Determined Costs_UKATS'!AU34","v":0},{"$f":"'C_Determined Costs_UKATS'!AV34","v":0},{"$f":"'C_Determined Costs_UKATS'!AW34","v":0},{"$f":"'C_Determined Costs_UKATS'!AX34","v":0},{"$f":"'C_Determined Costs_UKATS'!AY34","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ34","v":0},{"$f":"'C_Determined Costs_UKATS'!BA34","v":0},{"$f":"'C_Determined Costs_UKATS'!BB34","v":0},{"$f":"'C_Determined Costs_UKATS'!BC34","v":0},{"$f":"'C_Determined Costs_UKATS'!BD34","v":0},{"$f":"'C_Determined Costs_UKATS'!BE34","v":0},{"$f":"'C_Determined Costs_UKATS'!BF34","v":0},{"$f":"'C_Determined Costs_UKATS'!BG34","v":0},{"$f":"'C_Determined Costs_UKATS'!BH34","v":0},{"$f":"'C_Determined Costs_UKATS'!BI34","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ34","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E36","v":"Eurocontrol Revenue (Other) - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G36","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H36","v":"Nominal"},"C_Determined Costs_UKATS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y36","v":-691900.03026302508},null,{"$f":"'C_Determined Costs_UKATS'!AA36","v":-102401.94902575015},{"$f":"'C_Determined Costs_UKATS'!AB36","v":-111905.08647580919},{"$f":"'C_Determined Costs_UKATS'!AC36","v":-114928.9493170865},{"$f":"'C_Determined Costs_UKATS'!AD36","v":-106583.28612817312},{"$f":"'C_Determined Costs_UKATS'!AE36","v":-107767.93842199724},{"$f":"'C_Determined Costs_UKATS'!AF36","v":-103006.74971},{"$f":"'C_Determined Costs_UKATS'!AG36","v":-7385.9310344827572},{"$f":"'C_Determined Costs_UKATS'!AH36","v":-9906.2504633009594},{"$f":"'C_Determined Costs_UKATS'!AI36","v":-6087.4919679884615},{"$f":"'C_Determined Costs_UKATS'!AJ36","v":-5310.9677594392278},{"$f":"'C_Determined Costs_UKATS'!AK36","v":-5504.1341863658763},{"$f":"'C_Determined Costs_UKATS'!AL36","v":-5519.5882023511404},{"$f":"'C_Determined Costs_UKATS'!AM36","v":-5591.7075702805241},{"$f":"'C_Determined Costs_UKATS'!AN36","v":0},{"$f":"'C_Determined Costs_UKATS'!AO36","v":0},{"$f":"'C_Determined Costs_UKATS'!AP36","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ36","v":0},{"$f":"'C_Determined Costs_UKATS'!AR36","v":0},{"$f":"'C_Determined Costs_UKATS'!AS36","v":0},{"$f":"'C_Determined Costs_UKATS'!AT36","v":0},{"$f":"'C_Determined Costs_UKATS'!AU36","v":0},{"$f":"'C_Determined Costs_UKATS'!AV36","v":0},{"$f":"'C_Determined Costs_UKATS'!AW36","v":0},{"$f":"'C_Determined Costs_UKATS'!AX36","v":0},{"$f":"'C_Determined Costs_UKATS'!AY36","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ36","v":0},{"$f":"'C_Determined Costs_UKATS'!BA36","v":0},{"$f":"'C_Determined Costs_UKATS'!BB36","v":0},{"$f":"'C_Determined Costs_UKATS'!BC36","v":0},{"$f":"'C_Determined Costs_UKATS'!BD36","v":0},{"$f":"'C_Determined Costs_UKATS'!BE36","v":0},{"$f":"'C_Determined Costs_UKATS'!BF36","v":0},{"$f":"'C_Determined Costs_UKATS'!BG36","v":0},{"$f":"'C_Determined Costs_UKATS'!BH36","v":0},{"$f":"'C_Determined Costs_UKATS'!BI36","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ36","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E$32","v":"London Approach Revenue NEG"},null,{"$f":"C_RevCost_LA!G$32","v":"£'000 "},{"$f":"C_RevCost_LA!H$32","v":"Nominal"},"C_RevCost_LA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y$32","v":-185845.42278653276},null,{"$f":"C_RevCost_LA!AA$32","v":-11955.864352499975},{"$f":"C_RevCost_LA!AB$32","v":-12279.029750833324},{"$f":"C_RevCost_LA!AC$32","v":-12640.735855000001},{"$f":"C_RevCost_LA!AD$32","v":-13076.012965000002},{"$f":"C_RevCost_LA!AE$32","v":-13091.690187499999},{"$f":"C_RevCost_LA!AF$32","v":-11835.966044999999},{"$f":"C_RevCost_LA!AG$32","v":-11472.401388041171},{"$f":"C_RevCost_LA!AH$32","v":-16332.003973771567},{"$f":"C_RevCost_LA!AI$32","v":-16319.379645711611},{"$f":"C_RevCost_LA!AJ$32","v":-15468.396880448039},{"$f":"C_RevCost_LA!AK$32","v":-16209.525739582154},{"$f":"C_RevCost_LA!AL$32","v":-16916.59481753454},{"$f":"C_RevCost_LA!AM$32","v":-17315.970140648704},{"$f":"C_RevCost_LA!AN$32","v":-299.20122668973409},{"$f":"C_RevCost_LA!AO$32","v":-246.06791996784847},{"$f":"C_RevCost_LA!AP$32","v":-189.72209117590387},{"$f":"C_RevCost_LA!AQ$32","v":-130.02542598757489},{"$f":"C_RevCost_LA!AR$32","v":-66.834381140577406},{"$f":"C_RevCost_LA!AS$32","v":0},{"$f":"C_RevCost_LA!AT$32","v":0},{"$f":"C_RevCost_LA!AU$32","v":0},{"$f":"C_RevCost_LA!AV$32","v":0},{"$f":"C_RevCost_LA!AW$32","v":0},{"$f":"C_RevCost_LA!AX$32","v":0},{"$f":"C_RevCost_LA!AY$32","v":0},{"$f":"C_RevCost_LA!AZ$32","v":0},{"$f":"C_RevCost_LA!BA$32","v":0},{"$f":"C_RevCost_LA!BB$32","v":0},{"$f":"C_RevCost_LA!BC$32","v":0},{"$f":"C_RevCost_LA!BD$32","v":0},{"$f":"C_RevCost_LA!BE$32","v":0},{"$f":"C_RevCost_LA!BF$32","v":0},{"$f":"C_RevCost_LA!BG$32","v":0},{"$f":"C_RevCost_LA!BH$32","v":0},{"$f":"C_RevCost_LA!BI$32","v":0},{"$f":"C_RevCost_LA!BJ$32","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E38","v":"MoD Income - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G38","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H38","v":"Nominal"},"C_Determined Costs_UKATS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y38","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA38","v":0},{"$f":"'C_Determined Costs_UKATS'!AB38","v":0},{"$f":"'C_Determined Costs_UKATS'!AC38","v":0},{"$f":"'C_Determined Costs_UKATS'!AD38","v":0},{"$f":"'C_Determined Costs_UKATS'!AE38","v":0},{"$f":"'C_Determined Costs_UKATS'!AF38","v":0},{"$f":"'C_Determined Costs_UKATS'!AG38","v":0},{"$f":"'C_Determined Costs_UKATS'!AH38","v":0},{"$f":"'C_Determined Costs_UKATS'!AI38","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ38","v":0},{"$f":"'C_Determined Costs_UKATS'!AK38","v":0},{"$f":"'C_Determined Costs_UKATS'!AL38","v":0},{"$f":"'C_Determined Costs_UKATS'!AM38","v":0},{"$f":"'C_Determined Costs_UKATS'!AN38","v":0},{"$f":"'C_Determined Costs_UKATS'!AO38","v":0},{"$f":"'C_Determined Costs_UKATS'!AP38","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ38","v":0},{"$f":"'C_Determined Costs_UKATS'!AR38","v":0},{"$f":"'C_Determined Costs_UKATS'!AS38","v":0},{"$f":"'C_Determined Costs_UKATS'!AT38","v":0},{"$f":"'C_Determined Costs_UKATS'!AU38","v":0},{"$f":"'C_Determined Costs_UKATS'!AV38","v":0},{"$f":"'C_Determined Costs_UKATS'!AW38","v":0},{"$f":"'C_Determined Costs_UKATS'!AX38","v":0},{"$f":"'C_Determined Costs_UKATS'!AY38","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ38","v":0},{"$f":"'C_Determined Costs_UKATS'!BA38","v":0},{"$f":"'C_Determined Costs_UKATS'!BB38","v":0},{"$f":"'C_Determined Costs_UKATS'!BC38","v":0},{"$f":"'C_Determined Costs_UKATS'!BD38","v":0},{"$f":"'C_Determined Costs_UKATS'!BE38","v":0},{"$f":"'C_Determined Costs_UKATS'!BF38","v":0},{"$f":"'C_Determined Costs_UKATS'!BG38","v":0},{"$f":"'C_Determined Costs_UKATS'!BH38","v":0},{"$f":"'C_Determined Costs_UKATS'!BI38","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ38","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E39","v":"North Sea Helicopters - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G39","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H39","v":"Nominal"},"C_Determined Costs_UKATS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y39","v":-66060.598329388828},null,{"$f":"'C_Determined Costs_UKATS'!AA39","v":0},{"$f":"'C_Determined Costs_UKATS'!AB39","v":0},{"$f":"'C_Determined Costs_UKATS'!AC39","v":0},{"$f":"'C_Determined Costs_UKATS'!AD39","v":0},{"$f":"'C_Determined Costs_UKATS'!AE39","v":0},{"$f":"'C_Determined Costs_UKATS'!AF39","v":0},{"$f":"'C_Determined Costs_UKATS'!AG39","v":-8136.8340229885043},{"$f":"'C_Determined Costs_UKATS'!AH39","v":-9522.6065045880678},{"$f":"'C_Determined Costs_UKATS'!AI39","v":-9530.7778480677553},{"$f":"'C_Determined Costs_UKATS'!AJ39","v":-9629.197689661969},{"$f":"'C_Determined Costs_UKATS'!AK39","v":-9654.7141369645833},{"$f":"'C_Determined Costs_UKATS'!AL39","v":-9715.0053865001628},{"$f":"'C_Determined Costs_UKATS'!AM39","v":-9871.4627406177951},{"$f":"'C_Determined Costs_UKATS'!AN39","v":0},{"$f":"'C_Determined Costs_UKATS'!AO39","v":0},{"$f":"'C_Determined Costs_UKATS'!AP39","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ39","v":0},{"$f":"'C_Determined Costs_UKATS'!AR39","v":0},{"$f":"'C_Determined Costs_UKATS'!AS39","v":0},{"$f":"'C_Determined Costs_UKATS'!AT39","v":0},{"$f":"'C_Determined Costs_UKATS'!AU39","v":0},{"$f":"'C_Determined Costs_UKATS'!AV39","v":0},{"$f":"'C_Determined Costs_UKATS'!AW39","v":0},{"$f":"'C_Determined Costs_UKATS'!AX39","v":0},{"$f":"'C_Determined Costs_UKATS'!AY39","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ39","v":0},{"$f":"'C_Determined Costs_UKATS'!BA39","v":0},{"$f":"'C_Determined Costs_UKATS'!BB39","v":0},{"$f":"'C_Determined Costs_UKATS'!BC39","v":0},{"$f":"'C_Determined Costs_UKATS'!BD39","v":0},{"$f":"'C_Determined Costs_UKATS'!BE39","v":0},{"$f":"'C_Determined Costs_UKATS'!BF39","v":0},{"$f":"'C_Determined Costs_UKATS'!BG39","v":0},{"$f":"'C_Determined Costs_UKATS'!BH39","v":0},{"$f":"'C_Determined Costs_UKATS'!BI39","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ39","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E40","v":"Intercompany income - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G40","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H40","v":"Nominal"},"C_Determined Costs_UKATS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y40","v":-162943.10061419217},null,{"$f":"'C_Determined Costs_UKATS'!AA40","v":0},{"$f":"'C_Determined Costs_UKATS'!AB40","v":0},{"$f":"'C_Determined Costs_UKATS'!AC40","v":0},{"$f":"'C_Determined Costs_UKATS'!AD40","v":0},{"$f":"'C_Determined Costs_UKATS'!AE40","v":0},{"$f":"'C_Determined Costs_UKATS'!AF40","v":0},{"$f":"'C_Determined Costs_UKATS'!AG40","v":-21786.444904214557},{"$f":"'C_Determined Costs_UKATS'!AH40","v":-21257.113382799031},{"$f":"'C_Determined Costs_UKATS'!AI40","v":-23707.616954325258},{"$f":"'C_Determined Costs_UKATS'!AJ40","v":-23923.903922903472},{"$f":"'C_Determined Costs_UKATS'!AK40","v":-23894.008785509021},{"$f":"'C_Determined Costs_UKATS'!AL40","v":-24003.762533778521},{"$f":"'C_Determined Costs_UKATS'!AM40","v":-24370.250130662305},{"$f":"'C_Determined Costs_UKATS'!AN40","v":0},{"$f":"'C_Determined Costs_UKATS'!AO40","v":0},{"$f":"'C_Determined Costs_UKATS'!AP40","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ40","v":0},{"$f":"'C_Determined Costs_UKATS'!AR40","v":0},{"$f":"'C_Determined Costs_UKATS'!AS40","v":0},{"$f":"'C_Determined Costs_UKATS'!AT40","v":0},{"$f":"'C_Determined Costs_UKATS'!AU40","v":0},{"$f":"'C_Determined Costs_UKATS'!AV40","v":0},{"$f":"'C_Determined Costs_UKATS'!AW40","v":0},{"$f":"'C_Determined Costs_UKATS'!AX40","v":0},{"$f":"'C_Determined Costs_UKATS'!AY40","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ40","v":0},{"$f":"'C_Determined Costs_UKATS'!BA40","v":0},{"$f":"'C_Determined Costs_UKATS'!BB40","v":0},{"$f":"'C_Determined Costs_UKATS'!BC40","v":0},{"$f":"'C_Determined Costs_UKATS'!BD40","v":0},{"$f":"'C_Determined Costs_UKATS'!BE40","v":0},{"$f":"'C_Determined Costs_UKATS'!BF40","v":0},{"$f":"'C_Determined Costs_UKATS'!BG40","v":0},{"$f":"'C_Determined Costs_UKATS'!BH40","v":0},{"$f":"'C_Determined Costs_UKATS'!BI40","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ40","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E46","v":"Adjustment for Working Capital Impact of change in Determined Cost"},null,{"$f":"'C_Determined Costs_UKATS'!G46","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H46","v":"Nominal"},"Tax Simplification - Removed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y46","v":0}]
[null,null,null,null,"Allowances - Recalculated Determined Costs vs Total OPEX",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA513:BJ513)","v":2803766.1791723296},null,{"$f":"SUM(AA501:AA512)","v":138576.9684207364},125915.45313044277,117180.47131235902,114621.22085351995,108551.57025478067,116349.50288690148,143320.79611226806,198836.97899535776,147966.87989813642,124885.09184964097,107453.83427501738,113933.81287278043,112075.98794152524,210652.41394341624,192885.90513558048,170417.29922525145,148181.9622501219,121493.03266491467,98886.063565650897,80783.623028534726,72141.689710631967,61646.585160698742,52688.299928594519,40979.215096870219,27424.926576136459,13251.705643248693,-653.6328555830878,-14502.010764200511,-15182.197839206739,-15881.511424407508,-16600.491553553828,-17339.693641777099,-18099.68893174551,-18881.064953243636,-19684.425996607522,-20510.393600462859]
[]
[null,null,null,null,{"$f":"E77","v":"Excluding - Variance in DC/P&L Determined Costs"},null,{"$f":"G77","v":"£'000"},{"$f":"H77","v":"Nominal"},null,{"$f":"J77","v":0},null,{"$f":"L77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y77","v":0},null,{"$f":"AA77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E85","v":"Excluding - (Increase)/Decrease in UKATS Provision"},null,{"$f":"G85","v":"£'000"},{"$f":"H85","v":"Nominal"},null,{"$f":"J85","v":0},null,{"$f":"L85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y85","v":0},null,{"$f":"AA85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E81","v":"Excluding - Movement in Pension Asset - I&E Charge"},null,{"$f":"G81","v":"£'000"},{"$f":"H81","v":"Nominal"},null,{"$f":"J81","v":0},null,{"$f":"L81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y81","v":0},null,{"$f":"AA81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profits Attributable to Corporation Tax (pre Tax Adjustments)",null,{"$f":"G518","v":"£'000"},{"$f":"H518","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA519:BJ519)","v":4233048.3734766385},null,{"$f":"AA513 - AA515 + AA516 + AA517 - AA518","v":252934.78179898654},{"$f":"AB513 - AB515 + AB516 + AB517 - AB518","v":250099.56935708527},244750.15648444553,234280.51994669306,229411.19886427792,231192.21864190148,234750.00424360423,295451.86863107327,251099.98669829479,227151.90045470902,210875.51569256061,218229.66563496552,217791.52561421492,210951.61517010597,193131.97305554833,170607.02131642736,148311.98767610948,121559.86704605525,98886.063565650897,80783.623028534726,72141.689710631967,61646.585160698742,52688.299928594519,40979.215096870219,27424.926576136459,13251.705643248693,-653.6328555830878,-14502.010764200511,-15182.197839206739,-15881.511424407508,-16600.491553553828,-17339.693641777099,-18099.68893174551,-18881.064953243636,-19684.425996607522,-20510.393600462859]
[]
[null,null,null,"Tax on Patent Box"]
[null,null,null,null,{"$f":"'I_Series NERL'!E178","v":"Patent Box tax allowances"},null,{"$f":"'I_Series NERL'!G178","v":"%"},null,{"$f":"'I_Series NERL'!I178","v":"Applies from 1 April to 31 March. "},{"$f":"'I_Series NERL'!J178","v":"https://www.gov.uk/government/publications/spring-budget-2023-overview-of-tax-legislation-and-rates-ootlar/annex-a-rates-and-allowances#capital-assets-and-property"},null,{"$f":"'I_Series NERL'!L178","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA178","v":0},{"$f":"'I_Series NERL'!AB178","v":0},{"$f":"'I_Series NERL'!AC178","v":0},{"$f":"'I_Series NERL'!AD178","v":0},{"$f":"'I_Series NERL'!AE178","v":0},{"$f":"'I_Series NERL'!AF178","v":0},{"$f":"'I_Series NERL'!AG178","v":0.1},{"$f":"'I_Series NERL'!AH178","v":0.1},{"$f":"'I_Series NERL'!AI178","v":0.1},{"$f":"'I_Series NERL'!AJ178","v":0.1},{"$f":"'I_Series NERL'!AK178","v":0.1},{"$f":"'I_Series NERL'!AL178","v":0.1},{"$f":"'I_Series NERL'!AM178","v":0.1},{"$f":"'I_Series NERL'!AN178","v":0.1},{"$f":"'I_Series NERL'!AO178","v":0.1},{"$f":"'I_Series NERL'!AP178","v":0.1},{"$f":"'I_Series NERL'!AQ178","v":0.1},{"$f":"'I_Series NERL'!AR178","v":0.1},{"$f":"'I_Series NERL'!AS178","v":0.1},{"$f":"'I_Series NERL'!AT178","v":0.1},{"$f":"'I_Series NERL'!AU178","v":0.1},{"$f":"'I_Series NERL'!AV178","v":0.1},{"$f":"'I_Series NERL'!AW178","v":0.1},{"$f":"'I_Series NERL'!AX178","v":0.1},{"$f":"'I_Series NERL'!AY178","v":0.1},{"$f":"'I_Series NERL'!AZ178","v":0.1},{"$f":"'I_Series NERL'!BA178","v":0.1},{"$f":"'I_Series NERL'!BB178","v":0.1},{"$f":"'I_Series NERL'!BC178","v":0.1},{"$f":"'I_Series NERL'!BD178","v":0.1},{"$f":"'I_Series NERL'!BE178","v":0.1},{"$f":"'I_Series NERL'!BF178","v":0.1},{"$f":"'I_Series NERL'!BG178","v":0.1},{"$f":"'I_Series NERL'!BH178","v":0.1},{"$f":"'I_Series NERL'!BI178","v":0.1},{"$f":"'I_Series NERL'!BJ178","v":0.1}]
[null,null,null,null,{"$f":"D521","v":"Tax on Patent Box"},null,{"$f":"G523","v":"£'000"},{"$f":"H523","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA524:BJ524)","v":392.07312467127076},null,{"$f":"AA523 * AA$522 * SignSwitch","v":0},0,0,0,0,0,0,0,78.407307293761392,78.553151575932247,78.48588944589811,78.370831431253748,78.255944924425222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Profits attributable to Corp Tax"]
[null,null,null,null,{"$f":"E519","v":"Profits Attributable to Corporation Tax (pre Tax Adjustments)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,4233048.3734766385,null,252934.78179898654,250099.56935708527,244750.15648444553,234280.51994669306,229411.19886427792,231192.21864190148,234750.00424360423,295451.86863107327,251099.98669829479,227151.90045470902,{"$f":"AK519","v":210875.51569256061},218229.66563496552,217791.52561421492,210951.61517010597,193131.97305554833,170607.02131642736,148311.98767610948,121559.86704605525,98886.063565650897,80783.623028534726,72141.689710631967,61646.585160698742,52688.299928594519,40979.215096870219,27424.926576136459,13251.705643248693,-653.6328555830878,-14502.010764200511,-15182.197839206739,-15881.511424407508,-16600.491553553828,-17339.693641777099,-18099.68893174551,-18881.064953243636,-19684.425996607522,-20510.393600462859]
[null,null,null,null,{"$f":"E463","v":"Interest Expense (Notional Company) - UKATS proportion"},null,{"$f":"G463","v":"£'000"},{"$f":"H463","v":"Nominal"},null,{"$f":"J463","v":0},null,{"$f":"L463","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y463","v":-374252.0495905726},null,{"$f":"AA463","v":0},0,0,0,0,0,-11058.826435813136,-15514.26022900215,-14125.046381042444,-12036.594689025855,-8865.6502010750501,-5897.9291752712552,-3093.9019710086586,-915.09961933715635,-8487.2375000696411,-7577.3869536896636,-38484.460847917209,-11227.207210423057,-10878.376106572994,249474.70608340716,-21120.93472354667,-20709.476004150602,-21386.055733718786,-22386.940939415352,-23534.673036013763,-24781.700640173698,-26163.837798101657,-27698.259921614128,-29284.147846424225,-30982.693318531979,-32779.184523846321,-34681.132000165642,-36693.730668647811,-38823.410375096712,-41076.975205179355,-43461.625619104787]
[null,null,null,null,{"$f":"E480","v":"Patent Box Deduction - UKATS share"},null,{"$f":"G480","v":"£'000"},{"$f":"H480","v":"Nominal"},null,{"$f":"J480","v":0},null,{"$f":"L480","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y480","v":-3920.7312467127067},null,{"$f":"AA480","v":0},0,0,0,0,0,0,0,-784.0730729376138,-785.53151575932236,-784.85889445898101,-783.70831431253748,-782.55944924425216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profits Attributable to Corporation Tax (UKATS)",null,{"$f":"G530","v":"£'000"},{"$f":"H530","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA531:BJ531)","v":2781370.2624786394},null,{"$f":"AA527 + AA528 + AA530 + AA529","v":252934.78179898654},{"$f":"AB527 + AB528 + AB530 + AB529","v":250099.56935708527},244750.15648444553,234280.51994669306,229411.19886427792,231192.21864190148,72451.473777344101,64993.831731943588,65257.878088721649,41617.232516462282,25610.797757501619,108233.77657679397,121713.08017991559,157517.3141187836,141789.93280365231,128133.95237316834,81677.127864376991,88482.043787853763,71996.736080592804,609123.03230870352,35455.723279150916,29189.400205953913,21944.731885667432,11025.255330675041,-2267.2140002713177,-16558.036860080938,-30932.31882303796,-45575.667527783633,-47231.598541345164,-49131.208386373248,-51238.191721994153,-53544.510244699995,-56042.610309121723,-58728.633068786105,-61601.072030587842,-64660.441767929449]
[]
[null,null,null,"Tax Losses"]
[null,null,null,null,{"$f":"E531","v":"Profits Attributable to Corporation Tax (UKATS)"},null,{"$f":"G531","v":"£'000"},"Nominal",null,{"$f":"J531","v":0},null,{"$f":"L531","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y531","v":2781370.2624786394},null,{"$f":"AA531","v":252934.78179898654},250099.56935708527,244750.15648444553,234280.51994669306,229411.19886427792,231192.21864190148,72451.473777344101,64993.831731943588,65257.878088721649,41617.232516462282,25610.797757501619,108233.77657679397,121713.08017991559,157517.3141187836,141789.93280365231,128133.95237316834,81677.127864376991,88482.043787853763,71996.736080592804,609123.03230870352,35455.723279150916,29189.400205953913,21944.731885667432,11025.255330675041,-2267.2140002713177,-16558.036860080938,-30932.31882303796,-45575.667527783633,-47231.598541345164,-49131.208386373248,-51238.191721994153,-53544.510244699995,-56042.610309121723,-58728.633068786105,-61601.072030587842,-64660.441767929449]
[null,null,null,null,{"$f":"E534 & \" -neg .only\"","v":"Profits Attributable to Corporation Tax (UKATS) -neg .only"},null,{"$f":"G534","v":"£'000"},{"$f":"H534","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA535:BJ535)","v":-537511.50328201149},null,{"$f":"IF(AA534 < 0, AA534, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2267.2140002713177,-16558.036860080938,-30932.31882303796,-45575.667527783633,-47231.598541345164,-49131.208386373248,-51238.191721994153,-53544.510244699995,-56042.610309121723,-58728.633068786105,-61601.072030587842,-64660.441767929449]
[null,null,null,null,{"$f":"E534 & \" -pos .only\"","v":"Profits Attributable to Corporation Tax (UKATS) -pos .only"},null,{"$f":"G535","v":"£'000"},{"$f":"H535","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA536:BJ536)","v":3318881.7657606509},null,{"$f":"IF(AA534 > 0, AA534, 0)","v":252934.78179898654},{"$f":"IF(AB534 > 0, AB534, 0)","v":250099.56935708527},244750.15648444553,234280.51994669306,229411.19886427792,231192.21864190148,72451.473777344101,64993.831731943588,65257.878088721649,41617.232516462282,25610.797757501619,108233.77657679397,121713.08017991559,157517.3141187836,141789.93280365231,128133.95237316834,81677.127864376991,88482.043787853763,71996.736080592804,609123.03230870352,35455.723279150916,29189.400205953913,21944.731885667432,11025.255330675041,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax Losses - Balance"]
[null,null,null,null,"b/f Losses",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z542","v":0},{"$f":"AA542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2267.2140002713177,18825.250860352255,49757.569683390218,95333.237211173851,142564.83575251902,191696.04413889226,242934.2358608864,296478.74610558641,352521.35641470813,411249.98948349425,472851.06151408207]
[null,null,null,null,{"$f":"E535","v":"Profits Attributable to Corporation Tax (UKATS) -neg .only"},null,{"$f":"G535","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA540:BJ540)","v":537511.50328201149},null,{"$f":"AA535 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2267.2140002713177,16558.036860080938,30932.31882303796,45575.667527783633,47231.598541345164,49131.208386373248,51238.191721994153,53544.510244699995,56042.610309121723,58728.633068786105,61601.072030587842,64660.441767929449]
[null,null,null,null,{"$f":"E564","v":"Losses Utilised"},null,{"$f":"G564","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"c/f",null,{"$f":"G541","v":"£'000"},{"$f":"H541","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA539:AA541)","v":0},{"$f":"SUM(AB539:AB541)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2267.2140002713177,18825.250860352255,49757.569683390218,95333.237211173851,142564.83575251902,191696.04413889226,242934.2358608864,296478.74610558641,352521.35641470813,411249.98948349425,472851.06151408207,537511.50328201149]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E88","v":"Cap"},{"$f":"'I_InputSets NERL'!F88","v":5000},{"$f":"'I_InputSets NERL'!G88","v":"£'000"},{"$f":"'I_InputSets NERL'!H88","v":"Nominal"}]
[null,null,null,null,{"$f":"E457","v":"UKATS %"},null,{"$f":"G457","v":"%"},null,null,{"$f":"J457","v":0},null,{"$f":"L457","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y457","v":0},null,{"$f":"AA457","v":0.97043653304031752},0.96624301273476443,0.96189676904089438,0.96048860095402655,0.95607057124017492,0.96860810811992093,0.97518104015799867,0.98058220094860304,0.98009134117201724,0.98191439469915298,0.98107361807372628,0.97963539289067181,0.97819931155531514,0.97610270058095272,0.97132160443736659,0.96454253926408384,0.94889989282116061,0.89822611319348766,0.80264827594368637,-17.048565160432521,1.1604607165381908,1.0681192931958348,1.0375597982776876,1.0232074440980325,1.0153766110196394,1.0111371261278768,1.0091393345779149,1.0095046105877103,1.0085663267562066,1.0083422864250648,1.0081104837057602,1.0079132081461082,1.0077271293405903,1.0075513852249549,1.0073851994465204,1.0072278709608649]
[null,null,null,null,"UKATS share of Cap",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$546 * $F$545","v":4852.182665201588},{"$f":"AB$546 * $F$545","v":4831.2150636738224},4809.4838452044723,4802.4430047701326,4780.3528562008742,4843.0405405996044,4875.9052007899936,4902.9110047430149,4900.456705860086,4909.5719734957647,4905.3680903686318,4898.1769644533588,4890.9965577765761,4880.5135029047633,4856.6080221868333,4822.7126963204191,4744.4994641058029,4491.1305659674381,4013.2413797184317,-85242.82580216261,5802.3035826909545,5340.5964659791734,5187.7989913884385,5116.0372204901623,5076.8830550981966,5055.6856306393838,5045.696672889575,5047.5230529385517,5042.8316337810329,5041.7114321253239,5040.5524185288004,5039.5660407305413,5038.6356467029518,5037.7569261247745,5036.9259972326017,5036.1393548043243]
[]
[null,null,null,null,{"$f":"E547","v":"UKATS share of Cap"},null,{"$f":"G547","v":"£'000"},{"$f":"H547","v":"Nominal"},null,{"$f":"J547","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,4852.182665201588,4831.2150636738224,4809.4838452044723,4802.4430047701326,4780.3528562008742,4843.0405405996044,4875.9052007899936,4902.9110047430149,4900.456705860086,4909.5719734957647,4905.3680903686318,4898.1769644533588,4890.9965577765761,4880.5135029047633,4856.6080221868333,4822.7126963204191,4744.4994641058029,4491.1305659674381,4013.2413797184317,-85242.82580216261,5802.3035826909545,5340.5964659791734,5187.7989913884385,5116.0372204901623,{"$f":"AY547","v":5076.8830550981966},5055.6856306393838,5045.696672889575,5047.5230529385517,5042.8316337810329,5041.7114321253239,5040.5524185288004,5039.5660407305413,5038.6356467029518,5037.7569261247745,5036.9259972326017,5036.1393548043243]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E89","v":"Excess"},{"$f":"'I_InputSets NERL'!F89","v":0.5},{"$f":"'I_InputSets NERL'!G89","v":"%"}]
[null,null,null,null,{"$f":"E531","v":"Profits Attributable to Corporation Tax (UKATS)"},null,{"$f":"G531","v":"£'000"},"Nominal",null,{"$f":"J531","v":0},null,{"$f":"L531","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y531","v":2781370.2624786394},null,{"$f":"AA531","v":252934.78179898654},250099.56935708527,244750.15648444553,234280.51994669306,229411.19886427792,231192.21864190148,72451.473777344101,64993.831731943588,65257.878088721649,41617.232516462282,25610.797757501619,108233.77657679397,121713.08017991559,157517.3141187836,141789.93280365231,128133.95237316834,81677.127864376991,88482.043787853763,71996.736080592804,609123.03230870352,35455.723279150916,29189.400205953913,21944.731885667432,11025.255330675041,-2267.2140002713177,-16558.036860080938,-30932.31882303796,-45575.667527783633,-47231.598541345164,-49131.208386373248,-51238.191721994153,-53544.510244699995,-56042.610309121723,-58728.633068786105,-61601.072030587842,-64660.441767929449]
[null,null,null,null,"Excess",null,{"$f":"G551","v":"£'000"},{"$f":"H551","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA552:BJ552)","v":1346807.8170271572},null,{"$f":"(AA551 - AA$549) * $F$550","v":124041.29956689247},{"$f":"(AB551 - AB$549) * $F$550","v":122634.17714670573},119970.33631962053,114739.03847096146,112315.42300403852,113174.58905065093,33787.784288277056,30045.460363600287,30178.710691430781,18353.830271483257,10352.714833566493,51667.799806170304,58411.041811069503,76318.400307939417,68466.66239073273,61655.619838423961,38466.314200135595,41995.456610943162,33991.747350437188,347182.92905543308,14826.709848229981,11924.40186998737,8378.4664471394972,2954.6090550924396,-3672.0485276847571,-10806.86124536016,-17989.007747963769,-25311.595290361092,-26137.215087563098,-27086.459909249286,-28139.372070261477,-29292.038142715268,-30540.622977912339,-31883.194997455441,-33318.999013910223,-34848.290561366885]
[]
[null,null,null,null,{"$f":"E547","v":"UKATS share of Cap"},null,{"$f":"G547","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,4852.182665201588,4831.2150636738224,4809.4838452044723,4802.4430047701326,4780.3528562008742,4843.0405405996044,4875.9052007899936,4902.9110047430149,4900.456705860086,4909.5719734957647,4905.3680903686318,4898.1769644533588,4890.9965577765761,4880.5135029047633,4856.6080221868333,4822.7126963204191,4744.4994641058029,4491.1305659674381,4013.2413797184317,-85242.82580216261,5802.3035826909545,5340.5964659791734,5187.7989913884385,5116.0372204901623,5076.8830550981966,5055.6856306393838,5045.696672889575,5047.5230529385517,5042.8316337810329,5041.7114321253239,5040.5524185288004,5039.5660407305413,5038.6356467029518,5037.7569261247745,5036.9259972326017,5036.1393548043243]
[null,null,null,null,{"$f":"E552","v":"Excess"},null,{"$f":"G552","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1346807.8170271572,null,124041.29956689247,122634.17714670573,119970.33631962053,114739.03847096146,112315.42300403852,113174.58905065093,33787.784288277056,30045.460363600287,30178.710691430781,18353.830271483257,10352.714833566493,51667.799806170304,58411.041811069503,76318.400307939417,68466.66239073273,61655.619838423961,38466.314200135595,41995.456610943162,33991.747350437188,347182.92905543308,14826.709848229981,11924.40186998737,8378.4664471394972,2954.6090550924396,-3672.0485276847571,-10806.86124536016,-17989.007747963769,-25311.595290361092,-26137.215087563098,-27086.459909249286,-28139.372070261477,-29292.038142715268,-30540.622977912339,-31883.194997455441,-33318.999013910223,-34848.290561366885]
[null,null,null,null,{"$f":"E531","v":"Profits Attributable to Corporation Tax (UKATS)"},null,{"$f":"G555","v":"£'000"},"Nominal",null,{"$f":"J531","v":0},null,{"$f":"L531","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y531","v":2781370.2624786394},null,{"$f":"AA555 + AA$554","v":128893.48223209406},{"$f":"AB555 + AB$554","v":127465.39221037955},124779.82016482501,119541.48147573159,117095.77586023939,118017.62959125053,38663.689489067052,34948.371368343302,35079.167397290868,23263.402244979021,15258.082923935126,56565.97677062366,63302.038368846079,81198.913810844184,73323.270412919563,66478.332534744375,43210.813664241396,46486.587176910602,38004.988730155623,261940.10325327047,20629.013430920935,17264.998335966542,13566.265438527935,8070.6462755826014,1404.8345274134394,-5751.1756147207761,-12943.311075074194,-20264.072237422541,-21094.383453782066,-22044.748477123961,-23098.819651732676,-24252.472101984727,-25501.987331209388,-26845.438071330667,-28282.073016677619,-29812.151206562561]
[]
[null,null,null,null,{"$f":"E556","v":"Profits Attributable to Corporation Tax (UKATS)"},null,{"$f":"G556","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,2781370.2624786394,null,128893.48223209406,127465.39221037955,124779.82016482501,119541.48147573159,117095.77586023939,118017.62959125053,38663.689489067052,34948.371368343302,35079.167397290868,23263.402244979021,15258.082923935126,56565.97677062366,63302.038368846079,81198.913810844184,73323.270412919563,66478.332534744375,43210.813664241396,46486.587176910602,38004.988730155623,261940.10325327047,20629.013430920935,17264.998335966542,13566.265438527935,8070.6462755826014,1404.8345274134394,-5751.1756147207761,-12943.311075074194,-20264.072237422541,-21094.383453782066,-22044.748477123961,-23098.819651732676,-24252.472101984727,-25501.987331209388,-26845.438071330667,-28282.073016677619,-29812.151206562561]
[null,null,null,null,{"$f":"E536","v":"Profits Attributable to Corporation Tax (UKATS) -pos .only"},null,{"$f":"G536","v":"£'000"},"Nominal",null,{"$f":"J536","v":0},null,{"$f":"L536","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y536","v":3318881.7657606509},null,{"$f":"AA536","v":252934.78179898654},250099.56935708527,244750.15648444553,234280.51994669306,229411.19886427792,231192.21864190148,72451.473777344101,64993.831731943588,65257.878088721649,41617.232516462282,25610.797757501619,108233.77657679397,121713.08017991559,157517.3141187836,141789.93280365231,128133.95237316834,81677.127864376991,88482.043787853763,71996.736080592804,609123.03230870352,35455.723279150916,29189.400205953913,21944.731885667432,11025.255330675041,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E558 & \" (lower of TP and (Cap + Excess)\"","v":"Profits Attributable to Corporation Tax (UKATS) (lower of TP and (Cap + Excess)"},null,{"$f":"G559","v":"£'000"},{"$f":"H559","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA559 < AA558, AA559, AA558)","v":128893.48223209406},{"$f":"IF(AB559 < AB558, AB559, AB558)","v":127465.39221037955},124779.82016482501,119541.48147573159,117095.77586023939,118017.62959125053,38663.689489067052,34948.371368343302,35079.167397290868,23263.402244979021,15258.082923935126,56565.97677062366,63302.038368846079,81198.913810844184,73323.270412919563,66478.332534744375,43210.813664241396,46486.587176910602,38004.988730155623,261940.10325327047,20629.013430920935,17264.998335966542,13566.265438527935,8070.6462755826014,0,-5751.1756147207761,-12943.311075074194,-20264.072237422541,-21094.383453782066,-22044.748477123961,-23098.819651732676,-24252.472101984727,-25501.987331209388,-26845.438071330667,-28282.073016677619,-29812.151206562561]
[]
[null,null,null,null,{"$f":"E539","v":"b/f Losses"},null,{"$f":"G539","v":"£'000"},"Nominal",null,{"$f":"J539","v":0},null,{"$f":"L539","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y539","v":0},null,{"$f":"AA539","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2267.2140002713177,18825.250860352255,49757.569683390218,95333.237211173851,142564.83575251902,191696.04413889226,242934.2358608864,296478.74610558641,352521.35641470813,411249.98948349425,472851.06151408207]
[null,null,null,null,{"$f":"E560","v":"Profits Attributable to Corporation Tax (UKATS) (lower of TP and (Cap + Excess)"},null,{"$f":"G560","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,128893.48223209406,127465.39221037955,124779.82016482501,119541.48147573159,117095.77586023939,118017.62959125053,38663.689489067052,34948.371368343302,35079.167397290868,23263.402244979021,15258.082923935126,56565.97677062366,63302.038368846079,81198.913810844184,73323.270412919563,66478.332534744375,43210.813664241396,46486.587176910602,38004.988730155623,261940.10325327047,20629.013430920935,17264.998335966542,13566.265438527935,8070.6462755826014,{"$f":"AY560","v":0},-5751.1756147207761,-12943.311075074194,-20264.072237422541,-21094.383453782066,-22044.748477123961,-23098.819651732676,-24252.472101984727,-25501.987331209388,-26845.438071330667,-28282.073016677619,-29812.151206562561]
[null,null,null,null,"Losses Utilised",null,{"$f":"G563","v":"£'000"},{"$f":"H563","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA564:BJ564)","v":0},null,{"$f":"IF(AA562 > AA563, MAX(AA563, 0), MAX(AA562, 0) ) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Use of Losses"]
[null,null,null,null,{"$f":"C_Time!E52","v":"Forecast period flags"},null,{"$f":"C_Time!G52","v":"flag"},null,null,{"$f":"C_Time!J52","v":0},null,{"$f":"C_Time!L52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y52","v":30},null,{"$f":"C_Time!AA52","v":0},{"$f":"C_Time!AB52","v":0},{"$f":"C_Time!AC52","v":0},{"$f":"C_Time!AD52","v":0},{"$f":"C_Time!AE52","v":0},{"$f":"C_Time!AF52","v":0},{"$f":"C_Time!AG52","v":1},{"$f":"C_Time!AH52","v":1},{"$f":"C_Time!AI52","v":1},{"$f":"C_Time!AJ52","v":1},{"$f":"C_Time!AK52","v":1},{"$f":"C_Time!AL52","v":1},{"$f":"C_Time!AM52","v":1},{"$f":"C_Time!AN52","v":1},{"$f":"C_Time!AO52","v":1},{"$f":"C_Time!AP52","v":1},{"$f":"C_Time!AQ52","v":1},{"$f":"C_Time!AR52","v":1},{"$f":"C_Time!AS52","v":1},{"$f":"C_Time!AT52","v":1},{"$f":"C_Time!AU52","v":1},{"$f":"C_Time!AV52","v":1},{"$f":"C_Time!AW52","v":1},{"$f":"C_Time!AX52","v":1},{"$f":"C_Time!AY52","v":1},{"$f":"C_Time!AZ52","v":1},{"$f":"C_Time!BA52","v":1},{"$f":"C_Time!BB52","v":1},{"$f":"C_Time!BC52","v":1},{"$f":"C_Time!BD52","v":1},{"$f":"C_Time!BE52","v":1},{"$f":"C_Time!BF52","v":1},{"$f":"C_Time!BG52","v":1},{"$f":"C_Time!BH52","v":1},{"$f":"C_Time!BI52","v":1},{"$f":"C_Time!BJ52","v":1}]
[null,null,null,null,{"$f":"E536","v":"Profits Attributable to Corporation Tax (UKATS) -pos .only"},null,{"$f":"G536","v":"£'000"},"Nominal",null,{"$f":"J536","v":0},null,{"$f":"L536","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y536","v":3318881.7657606509},null,{"$f":"AA536","v":252934.78179898654},250099.56935708527,244750.15648444553,234280.51994669306,229411.19886427792,231192.21864190148,72451.473777344101,64993.831731943588,65257.878088721649,41617.232516462282,25610.797757501619,108233.77657679397,121713.08017991559,157517.3141187836,141789.93280365231,128133.95237316834,81677.127864376991,88482.043787853763,71996.736080592804,609123.03230870352,35455.723279150916,29189.400205953913,21944.731885667432,11025.255330675041,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E564","v":"Losses Utilised"},null,{"$f":"G564","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E568 & \" - after losses\"","v":"Profits Attributable to Corporation Tax (UKATS) -pos .only - after losses"},null,{"$f":"G569","v":"£'000"},{"$f":"H569","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA568 + AA569) * AA567","v":0},{"$f":"(AB568 + AB569) * AB567","v":0},0,0,0,0,72451.473777344101,64993.831731943588,65257.878088721649,41617.232516462282,25610.797757501619,108233.77657679397,121713.08017991559,157517.3141187836,141789.93280365231,128133.95237316834,81677.127864376991,88482.043787853763,71996.736080592804,609123.03230870352,35455.723279150916,29189.400205953913,21944.731885667432,11025.255330675041,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RDEC"]
[null,null,null,null,{"$f":"E$483","v":"R&D Expenditure Credit tax allowances"},{"$f":"F$483","v":0},"%",0,"Applies from 1 April to 31 March. ","https://www.gov.uk/government/publications/spring-budget-2023-overview-of-tax-legislation-and-rates-ootlar/annex-a-rates-and-allowances#capital-assets-and-property",0,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.13,0.13,0.18250000000000002,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,{"$f":"E$489","v":"RDEC Qualifying Spend"},{"$f":"F$489","v":0},"£'000 ","Nominal",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,99341.590116633641,0,0,0,0,0,0,0,0,0,17596.718156325234,20225.280220213495,20959.066659920241,20328.083253429231,20232.441826745442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RDEC part of Qualifiying Spend",null,{"$f":"G574","v":"£'000 "},{"$f":"H574","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA573 * AA574","v":0},{"$f":"AB573 * AB574","v":0},0,0,0,0,0,0,3211.4010635293557,4045.0560440426993,4191.8133319840481,4065.6166506858463,4046.4883653490888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E484","v":"Corporation tax rate"},null,{"$f":"G484","v":"%"},0,"Applies from 1 April to 31 March. Tax rates available here","FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121",0,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.19,0.19,0.23499999999999999,0.25,0.25,0.25,{"$f":"AM484","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,{"$f":"E575","v":"RDEC part of Qualifiying Spend"},null,{"$f":"G575","v":"£'000 "},"Nominal",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,3211.4010635293557,4045.0560440426993,4191.8133319840481,4065.6166506858463,4046.4883653490888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Grossed up RDEC",null,{"$f":"G578","v":"£'000 "},{"$f":"H578","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA578 * (1 - AA577)","v":0},{"$f":"AB578 * (1 - AB577)","v":0},0,0,0,0,0,0,2456.7218135999574,3033.7920330320244,3143.8599989880358,3049.2124880143847,3034.8662740118166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E579","v":"Grossed up RDEC"},null,"£'000 ","Nominal",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,2456.7218135999574,3033.7920330320244,3143.8599989880358,3049.2124880143847,3034.8662740118166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E457","v":"UKATS %"},null,{"$f":"G457","v":"%"},null,null,{"$f":"J457","v":0},null,{"$f":"L457","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y457","v":0},null,{"$f":"AA457","v":0.97043653304031752},0.96624301273476443,0.96189676904089438,0.96048860095402655,0.95607057124017492,0.96860810811992093,0.97518104015799867,0.98058220094860304,0.98009134117201724,0.98191439469915298,0.98107361807372628,0.97963539289067181,0.97819931155531514,0.97610270058095272,0.97132160443736659,0.96454253926408384,0.94889989282116061,0.89822611319348766,0.80264827594368637,-17.048565160432521,1.1604607165381908,1.0681192931958348,1.0375597982776876,1.0232074440980325,1.0153766110196394,1.0111371261278768,1.0091393345779149,1.0095046105877103,1.0085663267562066,1.0083422864250648,1.0081104837057602,1.0079132081461082,1.0077271293405903,1.0075513852249549,1.0073851994465204,1.0072278709608649]
[null,null,null,null,{"$f":"E581& \" - \" & E582","v":"Grossed up RDEC - UKATS %"},null,{"$f":"G581","v":"£'000 "},{"$f":"H581","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA581 * AA582","v":0},{"$f":"AB581 * AB582","v":0},0,0,0,0,0,0,2407.8117771777329,2978.9240677577532,3084.3581039244536,2987.1164737031145,2968.7040999008036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Corp. Tax charge"]
[null,null,null,null,{"$f":"'I_Series NERL'!E$167","v":"Corporation tax rate"},null,{"$f":"'I_Series NERL'!G$167","v":"%"},null,{"$f":"'I_Series NERL'!I$167","v":"Applies from 1 April to 31 March. Tax rates available here"},{"$f":"'I_Series NERL'!J$167","v":"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121"},null,{"$f":"'I_Series NERL'!L$167","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$167","v":0},null,{"$f":"'I_Series NERL'!AA$167","v":0},{"$f":"'I_Series NERL'!AB$167","v":0},{"$f":"'I_Series NERL'!AC$167","v":0},{"$f":"'I_Series NERL'!AD$167","v":0},{"$f":"'I_Series NERL'!AE$167","v":0},{"$f":"'I_Series NERL'!AF$167","v":0},{"$f":"'I_Series NERL'!AG$167","v":0.19},{"$f":"'I_Series NERL'!AH$167","v":0.19},{"$f":"'I_Series NERL'!AI$167","v":0.23499999999999999},{"$f":"'I_Series NERL'!AJ$167","v":0.25},{"$f":"'I_Series NERL'!AK$167","v":0.25},{"$f":"'I_Series NERL'!AL$167","v":0.25},{"$f":"'I_Series NERL'!AM$167","v":0.25},{"$f":"'I_Series NERL'!AN$167","v":0.25},{"$f":"'I_Series NERL'!AO$167","v":0.25},{"$f":"'I_Series NERL'!AP$167","v":0.25},{"$f":"'I_Series NERL'!AQ$167","v":0.25},{"$f":"'I_Series NERL'!AR$167","v":0.25},{"$f":"'I_Series NERL'!AS$167","v":0.25},{"$f":"'I_Series NERL'!AT$167","v":0.25},{"$f":"'I_Series NERL'!AU$167","v":0.25},{"$f":"'I_Series NERL'!AV$167","v":0.25},{"$f":"'I_Series NERL'!AW$167","v":0.25},{"$f":"'I_Series NERL'!AX$167","v":0.25},{"$f":"'I_Series NERL'!AY$167","v":0.25},{"$f":"'I_Series NERL'!AZ$167","v":0.25},{"$f":"'I_Series NERL'!BA$167","v":0.25},{"$f":"'I_Series NERL'!BB$167","v":0.25},{"$f":"'I_Series NERL'!BC$167","v":0.25},{"$f":"'I_Series NERL'!BD$167","v":0.25},{"$f":"'I_Series NERL'!BE$167","v":0.25},{"$f":"'I_Series NERL'!BF$167","v":0.25},{"$f":"'I_Series NERL'!BG$167","v":0.25},{"$f":"'I_Series NERL'!BH$167","v":0.25},{"$f":"'I_Series NERL'!BI$167","v":0.25},{"$f":"'I_Series NERL'!BJ$167","v":0.25}]
[null,null,null,null,{"$f":"E570","v":"Profits Attributable to Corporation Tax (UKATS) -pos .only - after losses"},null,{"$f":"G570","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA570","v":0},0,0,0,0,0,72451.473777344101,64993.831731943588,65257.878088721649,41617.232516462282,25610.797757501619,108233.77657679397,121713.08017991559,157517.3141187836,141789.93280365231,128133.95237316834,81677.127864376991,88482.043787853763,71996.736080592804,609123.03230870352,35455.723279150916,29189.400205953913,21944.731885667432,11025.255330675041,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - Corporation Tax Charge (before RDEC, Patent Box tax)",null,{"$f":"G587","v":"£'000"},{"$f":"H587","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA586 * AA587 * SignSwitch","v":0},0,0,0,0,0,-13765.780017695379,-12348.828029069282,-15335.601350849587,-10404.30812911557,-6402.6994393754048,-27058.444144198493,-30428.270044978897,-39379.3285296959,-35447.483200913077,-32033.488093292086,-20419.281966094248,-22120.510946963441,-17999.184020148201,-152280.75807717588,-8863.930819787729,-7297.3500514884781,-5486.182971416858,-2756.3138326687604,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E588","v":"UKATS - Corporation Tax Charge (before RDEC, Patent Box tax)"},null,{"$f":"G588","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-13765.780017695379,-12348.828029069282,-15335.601350849587,-10404.30812911557,-6402.6994393754048,-27058.444144198493,-30428.270044978897,-39379.3285296959,-35447.483200913077,-32033.488093292086,-20419.281966094248,-22120.510946963441,-17999.184020148201,-152280.75807717588,-8863.930819787729,-7297.3500514884781,-5486.182971416858,-2756.3138326687604,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E524","v":"Tax on Patent Box"},null,{"$f":"G524","v":"£'000"},"Nominal",null,{"$f":"J524","v":0},null,{"$f":"L524","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y524","v":392.07312467127076},null,{"$f":"AA524","v":0},0,0,0,0,0,0,0,78.407307293761392,78.553151575932247,78.48588944589811,78.370831431253748,78.255944924425222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - Corporation Tax Charge (before RDEC, after Patent Box tax)",null,{"$f":"G591","v":"£'000"},{"$f":"H591","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA590 - AA591","v":0},{"$f":"AB590 - AB591","v":0},0,0,0,0,-13765.780017695379,-12348.828029069282,-15414.008658143348,-10482.861280691503,-6481.1853288213033,-27136.814975629746,-30506.525989903323,-39379.3285296959,-35447.483200913077,-32033.488093292086,-20419.281966094248,-22120.510946963441,-17999.184020148201,-152280.75807717588,-8863.930819787729,-7297.3500514884781,-5486.182971416858,-2756.3138326687604,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E592","v":"UKATS - Corporation Tax Charge (before RDEC, after Patent Box tax)"},null,null,null,null,{"$f":"J592","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-13765.780017695379,-12348.828029069282,-15414.008658143348,-10482.861280691503,-6481.1853288213033,-27136.814975629746,-30506.525989903323,-39379.3285296959,-35447.483200913077,-32033.488093292086,-20419.281966094248,-22120.510946963441,-17999.184020148201,-152280.75807717588,-8863.930819787729,-7297.3500514884781,-5486.182971416858,-2756.3138326687604,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E583","v":"Grossed up RDEC - UKATS %"},null,{"$f":"G583","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,2407.8117771777329,2978.9240677577532,3084.3581039244536,2987.1164737031145,2968.7040999008036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - Corporation Tax Charge (after RDEC) (after Patent Box)",null,{"$f":"G595","v":"£'000 "},{"$f":"H595","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA594:AA595)","v":0},{"$f":"SUM(AB594:AB595)","v":0},0,0,0,0,-13765.780017695379,-12348.828029069282,-13006.196880965615,-7503.9372129337498,-3396.8272248968497,-24149.698501926632,-27537.82189000252,-39379.3285296959,-35447.483200913077,-32033.488093292086,-20419.281966094248,-22120.510946963441,-17999.184020148201,-152280.75807717588,-8863.930819787729,-7297.3500514884781,-5486.182971416858,-2756.3138326687604,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E596","v":"UKATS - Corporation Tax Charge (after RDEC) (after Patent Box)"},null,{"$f":"G596","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-13765.780017695379,-12348.828029069282,-13006.196880965615,-7503.9372129337498,-3396.8272248968497,-24149.698501926632,-27537.82189000252,-39379.3285296959,-35447.483200913077,-32033.488093292086,-20419.281966094248,-22120.510946963441,-17999.184020148201,-152280.75807717588,-8863.930819787729,-7297.3500514884781,-5486.182971416858,-2756.3138326687604,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - Corporation Tax Charge [REG] [NEG]",null,{"$f":"G598","v":"£'000 "},{"$f":"H598","v":"Nominal"},"CF & PL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA598","v":0},{"$f":"AB598","v":0},0,0,0,0,-13765.780017695379,-12348.828029069282,-13006.196880965615,-7503.9372129337498,-3396.8272248968497,-24149.698501926632,-27537.82189000252,-39379.3285296959,-35447.483200913077,-32033.488093292086,-20419.281966094248,-22120.510946963441,-17999.184020148201,-152280.75807717588,-8863.930819787729,-7297.3500514884781,-5486.182971416858,-2756.3138326687604,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E599","v":"UKATS - Corporation Tax Charge [REG] [NEG]"},null,{"$f":"G599","v":"£'000 "},"Nominal",null,{"$f":"J599","v":0},null,{"$f":"L599","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y599","v":0},null,{"$f":"MIN(AA599 * C_Time!AA150, 0)","v":0},{"$f":"MIN(AB599 * C_Time!AB150, 0)","v":0},{"$f":"MIN(AC599 * C_Time!AC150, 0)","v":0},{"$f":"MIN(AD599 * C_Time!AD150, 0)","v":0},{"$f":"MIN(AE599 * C_Time!AE150, 0)","v":0},{"$f":"MIN(AF599 * C_Time!AF150, 0)","v":0},{"$f":"MIN(AG599 * C_Time!AG150, 0)","v":0},{"$f":"MIN(AH599 * C_Time!AH150, 0)","v":0},{"$f":"MIN(AI599 * C_Time!AI150, 0)","v":-13006.196880965615},{"$f":"MIN(AJ599 * C_Time!AJ150, 0)","v":-7503.9372129337498},{"$f":"MIN(AK599 * C_Time!AK150, 0)","v":-3396.8272248968497},{"$f":"MIN(AL599 * C_Time!AL150, 0)","v":-24149.698501926632},{"$f":"MIN(AM599 * C_Time!AM150, 0)","v":-27537.82189000252},{"$f":"MIN(AN599 * C_Time!AN150, 0)","v":-39379.3285296959},{"$f":"MIN(AO599 * C_Time!AO150, 0)","v":-35447.483200913077},{"$f":"MIN(AP599 * C_Time!AP150, 0)","v":-32033.488093292086},{"$f":"MIN(AQ599 * C_Time!AQ150, 0)","v":-20419.281966094248},{"$f":"MIN(AR599 * C_Time!AR150, 0)","v":-22120.510946963441},{"$f":"MIN(AS599 * C_Time!AS150, 0)","v":-17999.184020148201},{"$f":"MIN(AT599 * C_Time!AT150, 0)","v":-152280.75807717588},{"$f":"MIN(AU599 * C_Time!AU150, 0)","v":-8863.930819787729},{"$f":"MIN(AV599 * C_Time!AV150, 0)","v":-7297.3500514884781},{"$f":"MIN(AW599 * C_Time!AW150, 0)","v":-5486.182971416858},{"$f":"MIN(AX599 * C_Time!AX150, 0)","v":-2756.3138326687604},{"$f":"MIN(AY599 * C_Time!AY150, 0)","v":0},{"$f":"MIN(AZ599 * C_Time!AZ150, 0)","v":0},{"$f":"MIN(BA599 * C_Time!BA150, 0)","v":0},{"$f":"MIN(BB599 * C_Time!BB150, 0)","v":0},{"$f":"MIN(BC599 * C_Time!BC150, 0)","v":0},{"$f":"MIN(BD599 * C_Time!BD150, 0)","v":0},{"$f":"MIN(BE599 * C_Time!BE150, 0)","v":0},{"$f":"MIN(BF599 * C_Time!BF150, 0)","v":0},{"$f":"MIN(BG599 * C_Time!BG150, 0)","v":0},{"$f":"MIN(BH599 * C_Time!BH150, 0)","v":0},{"$f":"MIN(BI599 * C_Time!BI150, 0)","v":0},{"$f":"MIN(BJ599 * C_Time!BJ150, 0)","v":0}]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E$167","v":"Corporation tax rate"},null,{"$f":"'I_Series NERL'!G$167","v":"%"},null,{"$f":"'I_Series NERL'!I$167","v":"Applies from 1 April to 31 March. Tax rates available here"},{"$f":"'I_Series NERL'!J$167","v":"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121"},null,{"$f":"'I_Series NERL'!L$167","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$167","v":0},null,{"$f":"'I_Series NERL'!AA$167","v":0},{"$f":"'I_Series NERL'!AB$167","v":0},{"$f":"'I_Series NERL'!AC$167","v":0},{"$f":"'I_Series NERL'!AD$167","v":0},{"$f":"'I_Series NERL'!AE$167","v":0},{"$f":"'I_Series NERL'!AF$167","v":0},{"$f":"'I_Series NERL'!AG$167","v":0.19},{"$f":"'I_Series NERL'!AH$167","v":0.19},{"$f":"'I_Series NERL'!AI$167","v":0.23499999999999999},{"$f":"'I_Series NERL'!AJ$167","v":0.25},{"$f":"'I_Series NERL'!AK$167","v":0.25},{"$f":"'I_Series NERL'!AL$167","v":0.25},{"$f":"'I_Series NERL'!AM$167","v":0.25},{"$f":"'I_Series NERL'!AN$167","v":0.25},{"$f":"'I_Series NERL'!AO$167","v":0.25},{"$f":"'I_Series NERL'!AP$167","v":0.25},{"$f":"'I_Series NERL'!AQ$167","v":0.25},{"$f":"'I_Series NERL'!AR$167","v":0.25},{"$f":"'I_Series NERL'!AS$167","v":0.25},{"$f":"'I_Series NERL'!AT$167","v":0.25},{"$f":"'I_Series NERL'!AU$167","v":0.25},{"$f":"'I_Series NERL'!AV$167","v":0.25},{"$f":"'I_Series NERL'!AW$167","v":0.25},{"$f":"'I_Series NERL'!AX$167","v":0.25},{"$f":"'I_Series NERL'!AY$167","v":0.25},{"$f":"'I_Series NERL'!AZ$167","v":0.25},{"$f":"'I_Series NERL'!BA$167","v":0.25},{"$f":"'I_Series NERL'!BB$167","v":0.25},{"$f":"'I_Series NERL'!BC$167","v":0.25},{"$f":"'I_Series NERL'!BD$167","v":0.25},{"$f":"'I_Series NERL'!BE$167","v":0.25},{"$f":"'I_Series NERL'!BF$167","v":0.25},{"$f":"'I_Series NERL'!BG$167","v":0.25},{"$f":"'I_Series NERL'!BH$167","v":0.25},{"$f":"'I_Series NERL'!BI$167","v":0.25},{"$f":"'I_Series NERL'!BJ$167","v":0.25}]
[null,null,null,null,"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital [REG]",null,{"$f":"G601","v":"£'000 "},{"$f":"H601","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA601 / ( 1 - AA603) *SignSwitch","v":0},0,0,0,0,0,0,0,17001.564550281852,10005.249617244999,4529.1029665291326,32199.598002568844,36717.095853336694,52505.771372927869,47263.310934550769,42711.317457722784,27225.709288125665,29494.014595951256,23998.912026864269,203041.01076956783,11818.574426383639,9729.8000686513042,7314.9106285558109,3675.085110225014,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"C_Reg_Tax_Oceanic","index":41,"n_rows":239,"n_cols":62,"rows_kept":239,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Reg_Tax_Oceanic"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Reconciling Values"]
[]
[null,null,null,1,{"$f":"I_Global!E364","v":"Include Revenue Adjustments?"},{"$f":"I_Global!F364","v":"No"},{"$f":"I_Global!G364","v":"selection"}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E62","v":"Oceanic Base TRS - year t Atlantic recognised in year"},null,{"$f":"C_RevCost_Oceanic!G62","v":"£'000"},{"$f":"C_RevCost_Oceanic!H62","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J62","v":0},null,{"$f":"C_RevCost_Oceanic!L62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y62","v":0},null,{"$f":"C_RevCost_Oceanic!AA62","v":0},{"$f":"C_RevCost_Oceanic!AB62","v":0},{"$f":"C_RevCost_Oceanic!AC62","v":0},{"$f":"C_RevCost_Oceanic!AD62","v":0},{"$f":"C_RevCost_Oceanic!AE62","v":0},{"$f":"C_RevCost_Oceanic!AF62","v":0},{"$f":"C_RevCost_Oceanic!AG62","v":0},{"$f":"C_RevCost_Oceanic!AH62","v":0},{"$f":"C_RevCost_Oceanic!AI62","v":0},{"$f":"C_RevCost_Oceanic!AJ62","v":0},{"$f":"C_RevCost_Oceanic!AK62","v":0},{"$f":"C_RevCost_Oceanic!AL62","v":0},{"$f":"C_RevCost_Oceanic!AM62","v":0},{"$f":"C_RevCost_Oceanic!AN62","v":0},{"$f":"C_RevCost_Oceanic!AO62","v":0},{"$f":"C_RevCost_Oceanic!AP62","v":0},{"$f":"C_RevCost_Oceanic!AQ62","v":0},{"$f":"C_RevCost_Oceanic!AR62","v":0},{"$f":"C_RevCost_Oceanic!AS62","v":0},{"$f":"C_RevCost_Oceanic!AT62","v":0},{"$f":"C_RevCost_Oceanic!AU62","v":0},{"$f":"C_RevCost_Oceanic!AV62","v":0},{"$f":"C_RevCost_Oceanic!AW62","v":0},{"$f":"C_RevCost_Oceanic!AX62","v":0},{"$f":"C_RevCost_Oceanic!AY62","v":0},{"$f":"C_RevCost_Oceanic!AZ62","v":0},{"$f":"C_RevCost_Oceanic!BA62","v":0},{"$f":"C_RevCost_Oceanic!BB62","v":0},{"$f":"C_RevCost_Oceanic!BC62","v":0},{"$f":"C_RevCost_Oceanic!BD62","v":0},{"$f":"C_RevCost_Oceanic!BE62","v":0},{"$f":"C_RevCost_Oceanic!BF62","v":0},{"$f":"C_RevCost_Oceanic!BG62","v":0},{"$f":"C_RevCost_Oceanic!BH62","v":0},{"$f":"C_RevCost_Oceanic!BI62","v":0},{"$f":"C_RevCost_Oceanic!BJ62","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E234","v":"Oceanic Base TRS - year t Tango recognised in year"},null,{"$f":"C_RevCost_Oceanic!G234","v":"£'000"},{"$f":"C_RevCost_Oceanic!H234","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J234","v":0},null,{"$f":"C_RevCost_Oceanic!L234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y234","v":0},null,{"$f":"C_RevCost_Oceanic!AA234","v":0},{"$f":"C_RevCost_Oceanic!AB234","v":0},{"$f":"C_RevCost_Oceanic!AC234","v":0},{"$f":"C_RevCost_Oceanic!AD234","v":0},{"$f":"C_RevCost_Oceanic!AE234","v":0},{"$f":"C_RevCost_Oceanic!AF234","v":0},{"$f":"C_RevCost_Oceanic!AG234","v":0},{"$f":"C_RevCost_Oceanic!AH234","v":0},{"$f":"C_RevCost_Oceanic!AI234","v":0},{"$f":"C_RevCost_Oceanic!AJ234","v":0},{"$f":"C_RevCost_Oceanic!AK234","v":0},{"$f":"C_RevCost_Oceanic!AL234","v":0},{"$f":"C_RevCost_Oceanic!AM234","v":0},{"$f":"C_RevCost_Oceanic!AN234","v":0},{"$f":"C_RevCost_Oceanic!AO234","v":0},{"$f":"C_RevCost_Oceanic!AP234","v":0},{"$f":"C_RevCost_Oceanic!AQ234","v":0},{"$f":"C_RevCost_Oceanic!AR234","v":0},{"$f":"C_RevCost_Oceanic!AS234","v":0},{"$f":"C_RevCost_Oceanic!AT234","v":0},{"$f":"C_RevCost_Oceanic!AU234","v":0},{"$f":"C_RevCost_Oceanic!AV234","v":0},{"$f":"C_RevCost_Oceanic!AW234","v":0},{"$f":"C_RevCost_Oceanic!AX234","v":0},{"$f":"C_RevCost_Oceanic!AY234","v":0},{"$f":"C_RevCost_Oceanic!AZ234","v":0},{"$f":"C_RevCost_Oceanic!BA234","v":0},{"$f":"C_RevCost_Oceanic!BB234","v":0},{"$f":"C_RevCost_Oceanic!BC234","v":0},{"$f":"C_RevCost_Oceanic!BD234","v":0},{"$f":"C_RevCost_Oceanic!BE234","v":0},{"$f":"C_RevCost_Oceanic!BF234","v":0},{"$f":"C_RevCost_Oceanic!BG234","v":0},{"$f":"C_RevCost_Oceanic!BH234","v":0},{"$f":"C_RevCost_Oceanic!BI234","v":0},{"$f":"C_RevCost_Oceanic!BJ234","v":0}]
[null,null,null,null,{"$f":"IF($F$18 = \"Yes\", \"Including - \" & \"Revenue Adjustments\", \"Excluding - \" & \"Revenue Adjustments\")","v":"Excluding - Revenue Adjustments"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA21:BJ21)","v":0},null,{"$f":"IF($F$18 = \"Yes\", SUM(AA19:AA20), 0)","v":0},{"$f":"IF($F$18 = \"Yes\", SUM(AB19:AB20), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,2,{"$f":"'C_Determined Costs_Oceanic'!E86","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G86","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H86","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J86","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y86","v":36166.509546107867},null,{"$f":"'C_Determined Costs_Oceanic'!AA86","v":3319.7218162724826},{"$f":"'C_Determined Costs_Oceanic'!AB86","v":3379.4231663600904},{"$f":"'C_Determined Costs_Oceanic'!AC86","v":3407.2034681411888},{"$f":"'C_Determined Costs_Oceanic'!AD86","v":3146.0247230206251},{"$f":"'C_Determined Costs_Oceanic'!AE86","v":2694.9193606723425},{"$f":"'C_Determined Costs_Oceanic'!AF86","v":3070.7572352992065},{"$f":"'C_Determined Costs_Oceanic'!AG86","v":1681.7572493559924},{"$f":"'C_Determined Costs_Oceanic'!AH86","v":2087.7890033838844},{"$f":"'C_Determined Costs_Oceanic'!AI86","v":3658.9982275642374},{"$f":"'C_Determined Costs_Oceanic'!AJ86","v":3435.374424570155},{"$f":"'C_Determined Costs_Oceanic'!AK86","v":2289.6879585815768},{"$f":"'C_Determined Costs_Oceanic'!AL86","v":2074.5897041532448},{"$f":"'C_Determined Costs_Oceanic'!AM86","v":1920.2632087328398},{"$f":"'C_Determined Costs_Oceanic'!AN86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ86","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E87","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G87","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H87","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J87","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y87","v":3936.0831415999755},null,{"$f":"'C_Determined Costs_Oceanic'!AA87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG87","v":905.73410128248531},{"$f":"'C_Determined Costs_Oceanic'!AH87","v":923.13530695854843},{"$f":"'C_Determined Costs_Oceanic'!AI87","v":1070.7703001817717},{"$f":"'C_Determined Costs_Oceanic'!AJ87","v":1036.4434331771697},{"$f":"'C_Determined Costs_Oceanic'!AK87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ87","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E88","v":"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G88","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H88","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J88","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y88","v":10166.94993056489},null,{"$f":"'C_Determined Costs_Oceanic'!AA88","v":200.1158758632649},{"$f":"'C_Determined Costs_Oceanic'!AB88","v":233.15662897831649},{"$f":"'C_Determined Costs_Oceanic'!AC88","v":269.50675371766152},{"$f":"'C_Determined Costs_Oceanic'!AD88","v":309.25651121945458},{"$f":"'C_Determined Costs_Oceanic'!AE88","v":513.47816199925478},{"$f":"'C_Determined Costs_Oceanic'!AF88","v":574.1078983931136},{"$f":"'C_Determined Costs_Oceanic'!AG88","v":543.61475856700918},{"$f":"'C_Determined Costs_Oceanic'!AH88","v":918.32754054596944},{"$f":"'C_Determined Costs_Oceanic'!AI88","v":1339.2085231282351},{"$f":"'C_Determined Costs_Oceanic'!AJ88","v":1416.3602914467476},{"$f":"'C_Determined Costs_Oceanic'!AK88","v":1293.7835268167378},{"$f":"'C_Determined Costs_Oceanic'!AL88","v":1280.3379407676853},{"$f":"'C_Determined Costs_Oceanic'!AM88","v":1275.6955191214392},{"$f":"'C_Determined Costs_Oceanic'!AN88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ88","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E89","v":"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G89","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H89","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J89","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y89","v":5102.1469941295854},null,{"$f":"'C_Determined Costs_Oceanic'!AA89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF89","v":761.07881869529569},{"$f":"'C_Determined Costs_Oceanic'!AG89","v":571.99151566692206},{"$f":"'C_Determined Costs_Oceanic'!AH89","v":619.43395846132512},{"$f":"'C_Determined Costs_Oceanic'!AI89","v":735.13121336118115},{"$f":"'C_Determined Costs_Oceanic'!AJ89","v":706.17161725983601},{"$f":"'C_Determined Costs_Oceanic'!AK89","v":638.45841453622893},{"$f":"'C_Determined Costs_Oceanic'!AL89","v":558.77673437713895},{"$f":"'C_Determined Costs_Oceanic'!AM89","v":511.10472177165821},{"$f":"'C_Determined Costs_Oceanic'!AN89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ89","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E90","v":"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G90","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H90","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J90","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y90","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AJ90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AK90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ90","v":0}]
[null,null,null,null,"Determined Cost - Total Pension Expense",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA29:BJ29)","v":55371.689612402319},null,{"$f":"SUM(AA24:AA28)","v":3519.8376921357476},{"$f":"SUM(AB24:AB28)","v":3612.5797953384067},3676.7102218588502,3455.2812342400798,3208.3975226715975,4405.9439523876163,3703.0976248724091,4548.6858093497276,6804.1082642354258,6594.3497664539082,4221.9298999345438,3913.7043792980689,3707.0634496259372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"O_FinStats!E59","v":"Pensions - Defined benefit - Ongoing Contributions"},{"$f":"O_FinStats!F59","v":0},{"$f":"O_FinStats!G59","v":"£'000 "},{"$f":"O_FinStats!H59","v":"Nominal"},{"$f":"O_FinStats!I59","v":0},{"$f":"O_FinStats!J59","v":0},null,{"$f":"O_FinStats!L59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y59","v":-11982.325650853762},null,{"$f":"O_FinStats!AA59","v":0},{"$f":"O_FinStats!AB59","v":0},{"$f":"O_FinStats!AC59","v":0},{"$f":"O_FinStats!AD59","v":0},{"$f":"O_FinStats!AE59","v":0},{"$f":"O_FinStats!AF59","v":0},{"$f":"O_FinStats!AG59","v":-2131.7861222564475},{"$f":"O_FinStats!AH59","v":-1565.7007651654467},{"$f":"O_FinStats!AI59","v":-2180.802788623696},{"$f":"O_FinStats!AJ59","v":-2183.2156236586147},{"$f":"O_FinStats!AK59","v":-1449.2846782276417},{"$f":"O_FinStats!AL59","v":-1314.444690127202},{"$f":"O_FinStats!AM59","v":-1157.090982794715},{"$f":"O_FinStats!AN59","v":0},{"$f":"O_FinStats!AO59","v":0},{"$f":"O_FinStats!AP59","v":0},{"$f":"O_FinStats!AQ59","v":0},{"$f":"O_FinStats!AR59","v":0},{"$f":"O_FinStats!AS59","v":0},{"$f":"O_FinStats!AT59","v":0},{"$f":"O_FinStats!AU59","v":0},{"$f":"O_FinStats!AV59","v":0},{"$f":"O_FinStats!AW59","v":0},{"$f":"O_FinStats!AX59","v":0},{"$f":"O_FinStats!AY59","v":0},{"$f":"O_FinStats!AZ59","v":0},{"$f":"O_FinStats!BA59","v":0},{"$f":"O_FinStats!BB59","v":0},{"$f":"O_FinStats!BC59","v":0},{"$f":"O_FinStats!BD59","v":0},{"$f":"O_FinStats!BE59","v":0},{"$f":"O_FinStats!BF59","v":0},{"$f":"O_FinStats!BG59","v":0},{"$f":"O_FinStats!BH59","v":0},{"$f":"O_FinStats!BI59","v":0},{"$f":"O_FinStats!BJ59","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E60","v":"Pensions - Defined benefit - Deficit Repair"},{"$f":"O_FinStats!F60","v":0},{"$f":"O_FinStats!G60","v":"£'000 "},{"$f":"O_FinStats!H60","v":"Nominal"},{"$f":"O_FinStats!I60","v":0},{"$f":"O_FinStats!J60","v":0},null,{"$f":"O_FinStats!L60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y60","v":-10929.909654153442},null,{"$f":"O_FinStats!AA60","v":0},{"$f":"O_FinStats!AB60","v":-2175.1304524827924},{"$f":"O_FinStats!AC60","v":-3209.431523136373},{"$f":"O_FinStats!AD60","v":-2072.870546518332},{"$f":"O_FinStats!AE60","v":-1758.4970136902293},{"$f":"O_FinStats!AF60","v":-1713.9801183257152},{"$f":"O_FinStats!AG60","v":0},{"$f":"O_FinStats!AH60","v":0},{"$f":"O_FinStats!AI60","v":0},{"$f":"O_FinStats!AJ60","v":0},{"$f":"O_FinStats!AK60","v":0},{"$f":"O_FinStats!AL60","v":0},{"$f":"O_FinStats!AM60","v":0},{"$f":"O_FinStats!AN60","v":0},{"$f":"O_FinStats!AO60","v":0},{"$f":"O_FinStats!AP60","v":0},{"$f":"O_FinStats!AQ60","v":0},{"$f":"O_FinStats!AR60","v":0},{"$f":"O_FinStats!AS60","v":0},{"$f":"O_FinStats!AT60","v":0},{"$f":"O_FinStats!AU60","v":0},{"$f":"O_FinStats!AV60","v":0},{"$f":"O_FinStats!AW60","v":0},{"$f":"O_FinStats!AX60","v":0},{"$f":"O_FinStats!AY60","v":0},{"$f":"O_FinStats!AZ60","v":0},{"$f":"O_FinStats!BA60","v":0},{"$f":"O_FinStats!BB60","v":0},{"$f":"O_FinStats!BC60","v":0},{"$f":"O_FinStats!BD60","v":0},{"$f":"O_FinStats!BE60","v":0},{"$f":"O_FinStats!BF60","v":0},{"$f":"O_FinStats!BG60","v":0},{"$f":"O_FinStats!BH60","v":0},{"$f":"O_FinStats!BI60","v":0},{"$f":"O_FinStats!BJ60","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E61","v":"Pensions - Defined contribution - Oceanic - Outturn"},{"$f":"O_FinStats!F61","v":0},{"$f":"O_FinStats!G61","v":"£'000 "},{"$f":"O_FinStats!H61","v":"Nominal"},{"$f":"O_FinStats!I61","v":0},{"$f":"O_FinStats!J61","v":0},null,{"$f":"O_FinStats!L61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y61","v":-9993.3141812517897},null,{"$f":"O_FinStats!AA61","v":0},{"$f":"O_FinStats!AB61","v":-172.99285704274084},{"$f":"O_FinStats!AC61","v":-277.69632242795859},{"$f":"O_FinStats!AD61","v":-355.41683944291492},{"$f":"O_FinStats!AE61","v":-473.88943224334264},{"$f":"O_FinStats!AF61","v":-645.99062970100726},{"$f":"O_FinStats!AG61","v":-543.61475856700918},{"$f":"O_FinStats!AH61","v":-918.32754054596944},{"$f":"O_FinStats!AI61","v":-1339.2085231282351},{"$f":"O_FinStats!AJ61","v":-1416.3602914467476},{"$f":"O_FinStats!AK61","v":-1293.7835268167378},{"$f":"O_FinStats!AL61","v":-1280.3379407676853},{"$f":"O_FinStats!AM61","v":-1275.6955191214392},{"$f":"O_FinStats!AN61","v":0},{"$f":"O_FinStats!AO61","v":0},{"$f":"O_FinStats!AP61","v":0},{"$f":"O_FinStats!AQ61","v":0},{"$f":"O_FinStats!AR61","v":0},{"$f":"O_FinStats!AS61","v":0},{"$f":"O_FinStats!AT61","v":0},{"$f":"O_FinStats!AU61","v":0},{"$f":"O_FinStats!AV61","v":0},{"$f":"O_FinStats!AW61","v":0},{"$f":"O_FinStats!AX61","v":0},{"$f":"O_FinStats!AY61","v":0},{"$f":"O_FinStats!AZ61","v":0},{"$f":"O_FinStats!BA61","v":0},{"$f":"O_FinStats!BB61","v":0},{"$f":"O_FinStats!BC61","v":0},{"$f":"O_FinStats!BD61","v":0},{"$f":"O_FinStats!BE61","v":0},{"$f":"O_FinStats!BF61","v":0},{"$f":"O_FinStats!BG61","v":0},{"$f":"O_FinStats!BH61","v":0},{"$f":"O_FinStats!BI61","v":0},{"$f":"O_FinStats!BJ61","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E62","v":"Pensions - Opt outs - Oceanic - Outturn"},{"$f":"O_FinStats!F62","v":0},{"$f":"O_FinStats!G62","v":"£'000 "},{"$f":"O_FinStats!H62","v":"Nominal"},{"$f":"O_FinStats!I62","v":0},{"$f":"O_FinStats!J62","v":0},null,{"$f":"O_FinStats!L62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y62","v":-7012.2445335927005},null,{"$f":"O_FinStats!AA62","v":0},{"$f":"O_FinStats!AB62","v":0},{"$f":"O_FinStats!AC62","v":0},{"$f":"O_FinStats!AD62","v":-810.82483794082282},{"$f":"O_FinStats!AE62","v":-984.06514645797552},{"$f":"O_FinStats!AF62","v":-876.28637375961148},{"$f":"O_FinStats!AG62","v":-571.99151566692206},{"$f":"O_FinStats!AH62","v":-619.43395846132512},{"$f":"O_FinStats!AI62","v":-735.13121336118115},{"$f":"O_FinStats!AJ62","v":-706.17161725983601},{"$f":"O_FinStats!AK62","v":-638.45841453622893},{"$f":"O_FinStats!AL62","v":-558.77673437713895},{"$f":"O_FinStats!AM62","v":-511.10472177165821},{"$f":"O_FinStats!AN62","v":0},{"$f":"O_FinStats!AO62","v":0},{"$f":"O_FinStats!AP62","v":0},{"$f":"O_FinStats!AQ62","v":0},{"$f":"O_FinStats!AR62","v":0},{"$f":"O_FinStats!AS62","v":0},{"$f":"O_FinStats!AT62","v":0},{"$f":"O_FinStats!AU62","v":0},{"$f":"O_FinStats!AV62","v":0},{"$f":"O_FinStats!AW62","v":0},{"$f":"O_FinStats!AX62","v":0},{"$f":"O_FinStats!AY62","v":0},{"$f":"O_FinStats!AZ62","v":0},{"$f":"O_FinStats!BA62","v":0},{"$f":"O_FinStats!BB62","v":0},{"$f":"O_FinStats!BC62","v":0},{"$f":"O_FinStats!BD62","v":0},{"$f":"O_FinStats!BE62","v":0},{"$f":"O_FinStats!BF62","v":0},{"$f":"O_FinStats!BG62","v":0},{"$f":"O_FinStats!BH62","v":0},{"$f":"O_FinStats!BI62","v":0},{"$f":"O_FinStats!BJ62","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E63","v":"Pensions - Other pension costs - Oceanic - Outturn"},{"$f":"O_FinStats!F63","v":0},{"$f":"O_FinStats!G63","v":"£'000 "},{"$f":"O_FinStats!H63","v":"Nominal"},{"$f":"O_FinStats!I63","v":0},{"$f":"O_FinStats!J63","v":0},null,{"$f":"O_FinStats!L63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y63","v":-27.901584164229604},null,{"$f":"O_FinStats!AA63","v":0},{"$f":"O_FinStats!AB63","v":0},{"$f":"O_FinStats!AC63","v":0},{"$f":"O_FinStats!AD63","v":0},{"$f":"O_FinStats!AE63","v":-11.798311195467258},{"$f":"O_FinStats!AF63","v":-16.103272968762347},{"$f":"O_FinStats!AG63","v":0},{"$f":"O_FinStats!AH63","v":0},{"$f":"O_FinStats!AI63","v":0},{"$f":"O_FinStats!AJ63","v":0},{"$f":"O_FinStats!AK63","v":0},{"$f":"O_FinStats!AL63","v":0},{"$f":"O_FinStats!AM63","v":0},{"$f":"O_FinStats!AN63","v":0},{"$f":"O_FinStats!AO63","v":0},{"$f":"O_FinStats!AP63","v":0},{"$f":"O_FinStats!AQ63","v":0},{"$f":"O_FinStats!AR63","v":0},{"$f":"O_FinStats!AS63","v":0},{"$f":"O_FinStats!AT63","v":0},{"$f":"O_FinStats!AU63","v":0},{"$f":"O_FinStats!AV63","v":0},{"$f":"O_FinStats!AW63","v":0},{"$f":"O_FinStats!AX63","v":0},{"$f":"O_FinStats!AY63","v":0},{"$f":"O_FinStats!AZ63","v":0},{"$f":"O_FinStats!BA63","v":0},{"$f":"O_FinStats!BB63","v":0},{"$f":"O_FinStats!BC63","v":0},{"$f":"O_FinStats!BD63","v":0},{"$f":"O_FinStats!BE63","v":0},{"$f":"O_FinStats!BF63","v":0},{"$f":"O_FinStats!BG63","v":0},{"$f":"O_FinStats!BH63","v":0},{"$f":"O_FinStats!BI63","v":0},{"$f":"O_FinStats!BJ63","v":0}]
[null,null,null,null,"P&L - Total Pension Expense",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA36:BJ36)","v":-39945.69560401592},null,{"$f":"SUM(AA31:AA35)","v":0},{"$f":"SUM(AB31:AB35)","v":-2348.1233095255334},-3487.1278455643314,-3239.1122239020697,-3228.2499035870146,-3252.3603947550964,-3247.3923964903788,-3103.462264172741,-4255.1425251131122,-4305.7475323651988,-3381.526619580608,-3153.5593652720258,-2943.8912236878127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E365","v":"Include variance between Determined Cost/P&L Pensions"},{"$f":"I_Global!F365","v":"No"},{"$f":"I_Global!G365","v":"selection"}]
[null,null,null,null,{"$f":"E29","v":"Determined Cost - Total Pension Expense"},null,"£'000","Nominal",null,0,null,{"$f":"L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y29","v":55371.689612402319},null,{"$f":"AA29","v":3519.8376921357476},3612.5797953384067,3676.7102218588502,3455.2812342400798,3208.3975226715975,4405.9439523876163,3703.0976248724091,4548.6858093497276,6804.1082642354258,6594.3497664539082,4221.9298999345438,3913.7043792980689,3707.0634496259372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E36","v":"P&L - Total Pension Expense"},null,{"$f":"G36","v":"£'000"},{"$f":"H36","v":"Nominal"},null,{"$f":"J36","v":0},null,{"$f":"L36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y36","v":-39945.69560401592},null,{"$f":"AA36","v":0},{"$f":"AB36","v":-2348.1233095255334},-3487.1278455643314,-3239.1122239020697,-3228.2499035870146,-3252.3603947550964,-3247.3923964903788,-3103.462264172741,-4255.1425251131122,-4305.7475323651988,-3381.526619580608,-3153.5593652720258,-2943.8912236878127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF($F$38 = \"Yes\", \"Including - Variance in DC/P&L Determined Costs\", \"Excluding - Variance in DC/P&L Determined Costs\")","v":"Excluding - Variance in DC/P&L Determined Costs"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA41:BJ41)","v":0},null,{"$f":"IF($F$38 = \"Yes\", SUM(AA39:AA40) * SignSwitch, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,3,{"$f":"I_Global!E366","v":"Include Grant?"},{"$f":"I_Global!F366","v":"No"},{"$f":"I_Global!G366","v":"selection"}]
[null,null,null,null,{"$f":"O_FinStats!E39","v":"Revenue recognition of grants or other contributions (Oceanic)"},{"$f":"O_FinStats!F39","v":0},{"$f":"O_FinStats!G39","v":"£'000 "},{"$f":"O_FinStats!H39","v":"Nominal"},{"$f":"O_FinStats!I39","v":"IE"},{"$f":"O_FinStats!J39","v":0},null,{"$f":"O_FinStats!L39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y39","v":0},null,{"$f":"O_FinStats!AA39","v":0},{"$f":"O_FinStats!AB39","v":0},{"$f":"O_FinStats!AC39","v":0},{"$f":"O_FinStats!AD39","v":0},{"$f":"O_FinStats!AE39","v":0},{"$f":"O_FinStats!AF39","v":0},{"$f":"O_FinStats!AG39","v":0},{"$f":"O_FinStats!AH39","v":0},{"$f":"O_FinStats!AI39","v":0},{"$f":"O_FinStats!AJ39","v":0},{"$f":"O_FinStats!AK39","v":0},{"$f":"O_FinStats!AL39","v":0},{"$f":"O_FinStats!AM39","v":0},{"$f":"O_FinStats!AN39","v":0},{"$f":"O_FinStats!AO39","v":0},{"$f":"O_FinStats!AP39","v":0},{"$f":"O_FinStats!AQ39","v":0},{"$f":"O_FinStats!AR39","v":0},{"$f":"O_FinStats!AS39","v":0},{"$f":"O_FinStats!AT39","v":0},{"$f":"O_FinStats!AU39","v":0},{"$f":"O_FinStats!AV39","v":0},{"$f":"O_FinStats!AW39","v":0},{"$f":"O_FinStats!AX39","v":0},{"$f":"O_FinStats!AY39","v":0},{"$f":"O_FinStats!AZ39","v":0},{"$f":"O_FinStats!BA39","v":0},{"$f":"O_FinStats!BB39","v":0},{"$f":"O_FinStats!BC39","v":0},{"$f":"O_FinStats!BD39","v":0},{"$f":"O_FinStats!BE39","v":0},{"$f":"O_FinStats!BF39","v":0},{"$f":"O_FinStats!BG39","v":0},{"$f":"O_FinStats!BH39","v":0},{"$f":"O_FinStats!BI39","v":0},{"$f":"O_FinStats!BJ39","v":0}]
[null,null,null,null,{"$f":"IF($F$43 = \"Yes\", \"Including - Grant\", \"Excluding - Grant\")","v":"Excluding - Grant"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$43 = \"Yes\", AA44, 0)","v":0},{"$f":"IF($F$43 = \"Yes\", AB44, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,{"$f":"I_Global!E367","v":"Include Provisions"},{"$f":"I_Global!F367","v":"No"},{"$f":"I_Global!G367","v":"selection"}]
[null,null,null,null,{"$f":"O_FinStats!E77","v":"(Increase)/Decrease in Oceanic Provision"},{"$f":"O_FinStats!F77","v":0},{"$f":"O_FinStats!G77","v":"£'000"},{"$f":"O_FinStats!H77","v":"Nominal"},{"$f":"O_FinStats!I77","v":"PL"},{"$f":"O_FinStats!J77","v":0},null,{"$f":"O_FinStats!L77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y77","v":0},null,{"$f":"O_FinStats!AA77","v":0},{"$f":"O_FinStats!AB77","v":0},{"$f":"O_FinStats!AC77","v":0},{"$f":"O_FinStats!AD77","v":0},{"$f":"O_FinStats!AE77","v":0},{"$f":"O_FinStats!AF77","v":0},{"$f":"O_FinStats!AG77","v":0},{"$f":"O_FinStats!AH77","v":0},{"$f":"O_FinStats!AI77","v":0},{"$f":"O_FinStats!AJ77","v":0},{"$f":"O_FinStats!AK77","v":0},{"$f":"O_FinStats!AL77","v":0},{"$f":"O_FinStats!AM77","v":0},{"$f":"O_FinStats!AN77","v":0},{"$f":"O_FinStats!AO77","v":0},{"$f":"O_FinStats!AP77","v":0},{"$f":"O_FinStats!AQ77","v":0},{"$f":"O_FinStats!AR77","v":0},{"$f":"O_FinStats!AS77","v":0},{"$f":"O_FinStats!AT77","v":0},{"$f":"O_FinStats!AU77","v":0},{"$f":"O_FinStats!AV77","v":0},{"$f":"O_FinStats!AW77","v":0},{"$f":"O_FinStats!AX77","v":0},{"$f":"O_FinStats!AY77","v":0},{"$f":"O_FinStats!AZ77","v":0},{"$f":"O_FinStats!BA77","v":0},{"$f":"O_FinStats!BB77","v":327.46444044072655},{"$f":"O_FinStats!BC77","v":-327.46444044072655},{"$f":"O_FinStats!BD77","v":0},{"$f":"O_FinStats!BE77","v":0},{"$f":"O_FinStats!BF77","v":0},{"$f":"O_FinStats!BG77","v":0},{"$f":"O_FinStats!BH77","v":0},{"$f":"O_FinStats!BI77","v":0},{"$f":"O_FinStats!BJ77","v":0}]
[null,null,null,null,{"$f":"IF($F$47 = \"Yes\", \"Including - Provisions\", \"Excluding - Provisions\")","v":"Excluding - Provisions"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$47 = \"Yes\", AA48, 0)","v":0},{"$f":"IF($F$47 = \"Yes\", AB48, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,5,{"$f":"I_Global!E368","v":"Include Other Oceanic Revenue"},{"$f":"I_Global!F368","v":"No"},{"$f":"I_Global!G368","v":"selection"}]
[null,null,null,null,{"$f":"O_FinStats!E31","v":"Revenue - Other Oceanic Revenue"},{"$f":"O_FinStats!F31","v":0},{"$f":"O_FinStats!G31","v":"£'000 "},{"$f":"O_FinStats!H31","v":"Nominal"},{"$f":"O_FinStats!I31","v":0},{"$f":"O_FinStats!J31","v":0},null,{"$f":"O_FinStats!L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y31","v":3879.1549089730474},null,{"$f":"O_FinStats!AA31","v":0},{"$f":"O_FinStats!AB31","v":0},{"$f":"O_FinStats!AC31","v":0},{"$f":"O_FinStats!AD31","v":0},{"$f":"O_FinStats!AE31","v":0},{"$f":"O_FinStats!AF31","v":0},{"$f":"O_FinStats!AG31","v":509.83440613026812},{"$f":"O_FinStats!AH31","v":413.72325943004591},{"$f":"O_FinStats!AI31","v":592.48263936536807},{"$f":"O_FinStats!AJ31","v":587.97861778684569},{"$f":"O_FinStats!AK31","v":585.06152972044163},{"$f":"O_FinStats!AL31","v":590.39472149139021},{"$f":"O_FinStats!AM31","v":599.67973504868826},{"$f":"O_FinStats!AN31","v":0},{"$f":"O_FinStats!AO31","v":0},{"$f":"O_FinStats!AP31","v":0},{"$f":"O_FinStats!AQ31","v":0},{"$f":"O_FinStats!AR31","v":0},{"$f":"O_FinStats!AS31","v":0},{"$f":"O_FinStats!AT31","v":0},{"$f":"O_FinStats!AU31","v":0},{"$f":"O_FinStats!AV31","v":0},{"$f":"O_FinStats!AW31","v":0},{"$f":"O_FinStats!AX31","v":0},{"$f":"O_FinStats!AY31","v":0},{"$f":"O_FinStats!AZ31","v":0},{"$f":"O_FinStats!BA31","v":0},{"$f":"O_FinStats!BB31","v":0},{"$f":"O_FinStats!BC31","v":0},{"$f":"O_FinStats!BD31","v":0},{"$f":"O_FinStats!BE31","v":0},{"$f":"O_FinStats!BF31","v":0},{"$f":"O_FinStats!BG31","v":0},{"$f":"O_FinStats!BH31","v":0},{"$f":"O_FinStats!BI31","v":0},{"$f":"O_FinStats!BJ31","v":0}]
[null,null,null,null,{"$f":"IF($F$51 = \"Yes\", \"Including - Other Oceanic Revenue\", \"Excluding - Other Oceanic Revenue\")","v":"Excluding - Other Oceanic Revenue"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$51 = \"Yes\", AA52, 0)","v":0},{"$f":"IF($F$51 = \"Yes\", AB52, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Inputs"]
[]
[null,null,null,"Total Determined Costs"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E36","v":"Total Determined Costs (Flight - based)"},null,{"$f":"'C_Determined Costs_Oceanic'!G36","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H36","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J36","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y36","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA36","v":26774.168987480738},{"$f":"'C_Determined Costs_Oceanic'!AB36","v":26437.403284366639},{"$f":"'C_Determined Costs_Oceanic'!AC36","v":26003.255370407212},{"$f":"'C_Determined Costs_Oceanic'!AD36","v":25626.581359868753},{"$f":"'C_Determined Costs_Oceanic'!AE36","v":23916.2010159899},{"$f":"'C_Determined Costs_Oceanic'!AF36","v":26808.815875671571},{"$f":"'C_Determined Costs_Oceanic'!AG36","v":24792.556026438429},{"$f":"'C_Determined Costs_Oceanic'!AH36","v":27824.593638551971},{"$f":"'C_Determined Costs_Oceanic'!AI36","v":33329.627289815413},{"$f":"'C_Determined Costs_Oceanic'!AJ36","v":40503.325140898174},{"$f":"'C_Determined Costs_Oceanic'!AK36","v":31330.172086020793},{"$f":"'C_Determined Costs_Oceanic'!AL36","v":32442.541688430167},{"$f":"'C_Determined Costs_Oceanic'!AM36","v":31627.216365605429},{"$f":"'C_Determined Costs_Oceanic'!AN36","v":3622.9228567083928},{"$f":"'C_Determined Costs_Oceanic'!AO36","v":3473.5058055887703},{"$f":"'C_Determined Costs_Oceanic'!AP36","v":3474.7510977735269},{"$f":"'C_Determined Costs_Oceanic'!AQ36","v":3006.8447687478638},{"$f":"'C_Determined Costs_Oceanic'!AR36","v":3015.5536015406078},{"$f":"'C_Determined Costs_Oceanic'!AS36","v":3022.8762571202124},{"$f":"'C_Determined Costs_Oceanic'!AT36","v":3028.2765337016262},{"$f":"'C_Determined Costs_Oceanic'!AU36","v":4517.4998195272665},{"$f":"'C_Determined Costs_Oceanic'!AV36","v":3893.2720689988732},{"$f":"'C_Determined Costs_Oceanic'!AW36","v":3371.8411617097686},{"$f":"'C_Determined Costs_Oceanic'!AX36","v":2785.6976381993318},{"$f":"'C_Determined Costs_Oceanic'!AY36","v":2224.7924871001801},{"$f":"'C_Determined Costs_Oceanic'!AZ36","v":1535.5930387878489},{"$f":"'C_Determined Costs_Oceanic'!BA36","v":858.91146156114507},{"$f":"'C_Determined Costs_Oceanic'!BB36","v":211.19360234080722},{"$f":"'C_Determined Costs_Oceanic'!BC36","v":209.56209038979733},{"$f":"'C_Determined Costs_Oceanic'!BD36","v":206.48888284957016},{"$f":"'C_Determined Costs_Oceanic'!BE36","v":209.55511675592638},{"$f":"'C_Determined Costs_Oceanic'!BF36","v":213.04798443476346},{"$f":"'C_Determined Costs_Oceanic'!BG36","v":217.03392995458557},{"$f":"'C_Determined Costs_Oceanic'!BH36","v":221.28202705907268},{"$f":"'C_Determined Costs_Oceanic'!BI36","v":225.78137172788718},{"$f":"'C_Determined Costs_Oceanic'!BJ36","v":230.52489757616166}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E31","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,{"$f":"'C_Determined Costs_Oceanic'!G31","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H31","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J31","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y31","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI31","v":1444.2200109179619},{"$f":"'C_Determined Costs_Oceanic'!AJ31","v":1789.3711368300171},{"$f":"'C_Determined Costs_Oceanic'!AK31","v":752.8143161635362},{"$f":"'C_Determined Costs_Oceanic'!AL31","v":1285.969583518478},{"$f":"'C_Determined Costs_Oceanic'!AM31","v":1432.130044047648},{"$f":"'C_Determined Costs_Oceanic'!AN31","v":578.32457090767844},{"$f":"'C_Determined Costs_Oceanic'!AO31","v":489.40634535304912},{"$f":"'C_Determined Costs_Oceanic'!AP31","v":478.35060893242945},{"$f":"'C_Determined Costs_Oceanic'!AQ31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU31","v":1484.6417838329107},{"$f":"'C_Determined Costs_Oceanic'!AV31","v":900.54642706440416},{"$f":"'C_Determined Costs_Oceanic'!AW31","v":667.50874513453812},{"$f":"'C_Determined Costs_Oceanic'!AX31","v":511.58897177314992},{"$f":"'C_Determined Costs_Oceanic'!AY31","v":393.04655778289094},{"$f":"'C_Determined Costs_Oceanic'!AZ31","v":274.23096591499086},{"$f":"'C_Determined Costs_Oceanic'!BA31","v":168.40413697402064},{"$f":"'C_Determined Costs_Oceanic'!BB31","v":78.75413636265074},{"$f":"'C_Determined Costs_Oceanic'!BC31","v":74.943925296214772},{"$f":"'C_Determined Costs_Oceanic'!BD31","v":74.754853132375857},{"$f":"'C_Determined Costs_Oceanic'!BE31","v":75.5394138607804},{"$f":"'C_Determined Costs_Oceanic'!BF31","v":76.694424228529016},{"$f":"'C_Determined Costs_Oceanic'!BG31","v":78.087327632048599},{"$f":"'C_Determined Costs_Oceanic'!BH31","v":79.669725104356175},{"$f":"'C_Determined Costs_Oceanic'!BI31","v":81.428676748187868},{"$f":"'C_Determined Costs_Oceanic'!BJ31","v":83.355023256104957}]
[null,null,null,null,"Total Determined Costs (after grossed Up Tax)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA60:BJ60)","v":407839.48491893039},null,{"$f":"AA58 - AA59","v":26774.168987480738},{"$f":"AB58 - AB59","v":26437.403284366639},26003.255370407212,25626.581359868753,23916.2010159899,26808.815875671571,24792.556026438429,27824.593638551971,{"$f":"AI58 - AI59","v":31885.407278897452},38713.95400406816,30577.357769857255,31156.572104911687,30195.086321557781,3044.5982858007146,2984.0994602357214,2996.4004888410973,3006.8447687478638,3015.5536015406078,3022.8762571202124,3028.2765337016262,3032.8580356943557,2992.725641934469,2704.3324165752306,2274.108666426182,1831.7459293172892,1261.3620728728579,690.50732458712446,132.43946597815648,134.61816509358255,131.73402971719429,134.01570289514598,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E36","v":"Total Determined Costs (Flight - based)"},null,{"$f":"'C_Determined Costs_Oceanic'!G36","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H36","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J36","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y36","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA36","v":26774.168987480738},{"$f":"'C_Determined Costs_Oceanic'!AB36","v":26437.403284366639},{"$f":"'C_Determined Costs_Oceanic'!AC36","v":26003.255370407212},{"$f":"'C_Determined Costs_Oceanic'!AD36","v":25626.581359868753},{"$f":"'C_Determined Costs_Oceanic'!AE36","v":23916.2010159899},{"$f":"'C_Determined Costs_Oceanic'!AF36","v":26808.815875671571},{"$f":"'C_Determined Costs_Oceanic'!AG36","v":24792.556026438429},{"$f":"'C_Determined Costs_Oceanic'!AH36","v":27824.593638551971},{"$f":"'C_Determined Costs_Oceanic'!AI36","v":33329.627289815413},{"$f":"'C_Determined Costs_Oceanic'!AJ36","v":40503.325140898174},{"$f":"'C_Determined Costs_Oceanic'!AK36","v":31330.172086020793},{"$f":"'C_Determined Costs_Oceanic'!AL36","v":32442.541688430167},{"$f":"'C_Determined Costs_Oceanic'!AM36","v":31627.216365605429},{"$f":"'C_Determined Costs_Oceanic'!AN36","v":3622.9228567083928},{"$f":"'C_Determined Costs_Oceanic'!AO36","v":3473.5058055887703},{"$f":"'C_Determined Costs_Oceanic'!AP36","v":3474.7510977735269},{"$f":"'C_Determined Costs_Oceanic'!AQ36","v":3006.8447687478638},{"$f":"'C_Determined Costs_Oceanic'!AR36","v":3015.5536015406078},{"$f":"'C_Determined Costs_Oceanic'!AS36","v":3022.8762571202124},{"$f":"'C_Determined Costs_Oceanic'!AT36","v":3028.2765337016262},{"$f":"'C_Determined Costs_Oceanic'!AU36","v":4517.4998195272665},{"$f":"'C_Determined Costs_Oceanic'!AV36","v":3893.2720689988732},{"$f":"'C_Determined Costs_Oceanic'!AW36","v":3371.8411617097686},{"$f":"'C_Determined Costs_Oceanic'!AX36","v":2785.6976381993318},{"$f":"'C_Determined Costs_Oceanic'!AY36","v":2224.7924871001801},{"$f":"'C_Determined Costs_Oceanic'!AZ36","v":1535.5930387878489},{"$f":"'C_Determined Costs_Oceanic'!BA36","v":858.91146156114507},{"$f":"'C_Determined Costs_Oceanic'!BB36","v":211.19360234080722},{"$f":"'C_Determined Costs_Oceanic'!BC36","v":209.56209038979733},{"$f":"'C_Determined Costs_Oceanic'!BD36","v":206.48888284957016},{"$f":"'C_Determined Costs_Oceanic'!BE36","v":209.55511675592638},{"$f":"'C_Determined Costs_Oceanic'!BF36","v":213.04798443476346},{"$f":"'C_Determined Costs_Oceanic'!BG36","v":217.03392995458557},{"$f":"'C_Determined Costs_Oceanic'!BH36","v":221.28202705907268},{"$f":"'C_Determined Costs_Oceanic'!BI36","v":225.78137172788718},{"$f":"'C_Determined Costs_Oceanic'!BJ36","v":230.52489757616166}]
[null,null,null,null,"Total Determined Costs",null,{"$f":"G62","v":"£'000"},{"$f":"H62","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA62","v":26774.168987480738},{"$f":"AB62","v":26437.403284366639},26003.255370407212,25626.581359868753,23916.2010159899,26808.815875671571,24792.556026438429,27824.593638551971,33329.627289815413,40503.325140898174,31330.172086020793,32442.541688430167,31627.216365605429,3622.9228567083928,3473.5058055887703,3474.7510977735269,3006.8447687478638,3015.5536015406078,3022.8762571202124,3028.2765337016262,4517.4998195272665,3893.2720689988732,3371.8411617097686,2785.6976381993318,2224.7924871001801,1535.5930387878489,858.91146156114507,211.19360234080722,209.56209038979733,206.48888284957016,209.55511675592638,213.04798443476346,217.03392995458557,221.28202705907268,225.78137172788718,230.52489757616166]
[]
[null,null,null,null,{"$f":"Scenario!E29","v":"Model Mode"},{"$f":"Scenario!F29","v":"Price Determination"},{"$f":"Scenario!G29","v":"selection"}]
[null,null,null,null,null,"Price Determination"]
[null,null,null,null,{"$f":"IF($F$65= $F$66,E60,E63)","v":"Total Determined Costs (after grossed Up Tax)"},null,{"$f":"IF($F$65= $F$66,G60,G63)","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,407839.48491893039,null,26774.168987480738,26437.403284366639,26003.255370407212,25626.581359868753,23916.2010159899,26808.815875671571,24792.556026438429,27824.593638551971,{"$f":"IF($F$65= $F$66,AI60,AI63)","v":31885.407278897452},38713.95400406816,30577.357769857255,31156.572104911687,30195.086321557781,3044.5982858007146,2984.0994602357214,2996.4004888410973,3006.8447687478638,3015.5536015406078,3022.8762571202124,3028.2765337016262,3032.8580356943557,2992.725641934469,2704.3324165752306,2274.108666426182,1831.7459293172892,1261.3620728728579,690.50732458712446,132.43946597815648,134.61816509358255,131.73402971719429,134.01570289514598,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[]
[null,null,null,"Oceanic (Atlantic / Tango) Revenue"]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E63","v":"ADS-B Charge per Flight (Atlantic) - Price Determination"},{"$f":"C_RevCost_Oceanic!F63","v":0},{"$f":"C_RevCost_Oceanic!G63","v":"£'000"},{"$f":"C_RevCost_Oceanic!H63","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I63","v":0},{"$f":"C_RevCost_Oceanic!J63","v":0},{"$f":"C_RevCost_Oceanic!K63","v":0},{"$f":"C_RevCost_Oceanic!L63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y63","v":128914.30544103925},{"$f":"C_RevCost_Oceanic!Z63","v":0},{"$f":"C_RevCost_Oceanic!AA63","v":0},{"$f":"C_RevCost_Oceanic!AB63","v":0},{"$f":"C_RevCost_Oceanic!AC63","v":0},{"$f":"C_RevCost_Oceanic!AD63","v":0},{"$f":"C_RevCost_Oceanic!AE63","v":0},{"$f":"C_RevCost_Oceanic!AF63","v":6821.8712999999989},{"$f":"C_RevCost_Oceanic!AG63","v":7609.28},{"$f":"C_RevCost_Oceanic!AH63","v":15211.349999999999},{"$f":"C_RevCost_Oceanic!AI63","v":17714.990904451159},{"$f":"C_RevCost_Oceanic!AJ63","v":18934.817010724371},{"$f":"C_RevCost_Oceanic!AK63","v":20229.807360880008},{"$f":"C_RevCost_Oceanic!AL63","v":20587.881700014848},{"$f":"C_RevCost_Oceanic!AM63","v":21804.307164968883},{"$f":"C_RevCost_Oceanic!AN63","v":0},{"$f":"C_RevCost_Oceanic!AO63","v":0},{"$f":"C_RevCost_Oceanic!AP63","v":0},{"$f":"C_RevCost_Oceanic!AQ63","v":0},{"$f":"C_RevCost_Oceanic!AR63","v":0},{"$f":"C_RevCost_Oceanic!AS63","v":0},{"$f":"C_RevCost_Oceanic!AT63","v":0},{"$f":"C_RevCost_Oceanic!AU63","v":0},{"$f":"C_RevCost_Oceanic!AV63","v":0},{"$f":"C_RevCost_Oceanic!AW63","v":0},{"$f":"C_RevCost_Oceanic!AX63","v":0},{"$f":"C_RevCost_Oceanic!AY63","v":0},{"$f":"C_RevCost_Oceanic!AZ63","v":0},{"$f":"C_RevCost_Oceanic!BA63","v":0},{"$f":"C_RevCost_Oceanic!BB63","v":0},{"$f":"C_RevCost_Oceanic!BC63","v":0},{"$f":"C_RevCost_Oceanic!BD63","v":0},{"$f":"C_RevCost_Oceanic!BE63","v":0},{"$f":"C_RevCost_Oceanic!BF63","v":0},{"$f":"C_RevCost_Oceanic!BG63","v":0},{"$f":"C_RevCost_Oceanic!BH63","v":0},{"$f":"C_RevCost_Oceanic!BI63","v":0},{"$f":"C_RevCost_Oceanic!BJ63","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E235","v":"ADS-B Charge per Flight (Tango) - Price Determination"},{"$f":"C_RevCost_Oceanic!F235","v":0},{"$f":"C_RevCost_Oceanic!G235","v":"£'000"},{"$f":"C_RevCost_Oceanic!H235","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I235","v":0},{"$f":"C_RevCost_Oceanic!J235","v":0},{"$f":"C_RevCost_Oceanic!K235","v":0},{"$f":"C_RevCost_Oceanic!L235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y235","v":935.39528046667726},{"$f":"C_RevCost_Oceanic!Z235","v":0},{"$f":"C_RevCost_Oceanic!AA235","v":0},{"$f":"C_RevCost_Oceanic!AB235","v":0},{"$f":"C_RevCost_Oceanic!AC235","v":0},{"$f":"C_RevCost_Oceanic!AD235","v":0},{"$f":"C_RevCost_Oceanic!AE235","v":0},{"$f":"C_RevCost_Oceanic!AF235","v":41.2},{"$f":"C_RevCost_Oceanic!AG235","v":50.8},{"$f":"C_RevCost_Oceanic!AH235","v":110.44},{"$f":"C_RevCost_Oceanic!AI235","v":41.841744273310972},{"$f":"C_RevCost_Oceanic!AJ235","v":163.01927984358611},{"$f":"C_RevCost_Oceanic!AK235","v":175.44827960429078},{"$f":"C_RevCost_Oceanic!AL235","v":171.96149928826779},{"$f":"C_RevCost_Oceanic!AM235","v":180.68447745722167},{"$f":"C_RevCost_Oceanic!AN235","v":0},{"$f":"C_RevCost_Oceanic!AO235","v":0},{"$f":"C_RevCost_Oceanic!AP235","v":0},{"$f":"C_RevCost_Oceanic!AQ235","v":0},{"$f":"C_RevCost_Oceanic!AR235","v":0},{"$f":"C_RevCost_Oceanic!AS235","v":0},{"$f":"C_RevCost_Oceanic!AT235","v":0},{"$f":"C_RevCost_Oceanic!AU235","v":0},{"$f":"C_RevCost_Oceanic!AV235","v":0},{"$f":"C_RevCost_Oceanic!AW235","v":0},{"$f":"C_RevCost_Oceanic!AX235","v":0},{"$f":"C_RevCost_Oceanic!AY235","v":0},{"$f":"C_RevCost_Oceanic!AZ235","v":0},{"$f":"C_RevCost_Oceanic!BA235","v":0},{"$f":"C_RevCost_Oceanic!BB235","v":0},{"$f":"C_RevCost_Oceanic!BC235","v":0},{"$f":"C_RevCost_Oceanic!BD235","v":0},{"$f":"C_RevCost_Oceanic!BE235","v":0},{"$f":"C_RevCost_Oceanic!BF235","v":0},{"$f":"C_RevCost_Oceanic!BG235","v":0},{"$f":"C_RevCost_Oceanic!BH235","v":0},{"$f":"C_RevCost_Oceanic!BI235","v":0},{"$f":"C_RevCost_Oceanic!BJ235","v":0}]
[null,null,null,null,"Total Oceanic (Atlantic / Tango) Revenue",null,{"$f":"G71","v":"£'000"},{"$f":"H71","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA72:BJ72)","v":129849.70072150593},null,{"$f":"SUM(AA70:AA71)","v":0},0,0,0,0,6863.0712999999987,7660.08,15321.789999999999,17756.83264872447,19097.836290567957,20405.255640484298,20759.843199303115,21984.991642426103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BJ70:BJ71)","v":0}]
[]
[null,null,null,"Regulatory Return"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E154","v":"Regulatory Return - Oceanic"},null,{"$f":"'C_Determined Costs_Oceanic'!G154","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H154","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J154","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y154","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA154","v":1991.0032047702618},{"$f":"'C_Determined Costs_Oceanic'!AB154","v":1766.1750384290142},{"$f":"'C_Determined Costs_Oceanic'!AC154","v":1462.2310633872912},{"$f":"'C_Determined Costs_Oceanic'!AD154","v":1264.6162623343134},{"$f":"'C_Determined Costs_Oceanic'!AE154","v":2589.9120457638342},{"$f":"'C_Determined Costs_Oceanic'!AF154","v":1531.2253304431615},{"$f":"'C_Determined Costs_Oceanic'!AG154","v":1334.0037637223709},{"$f":"'C_Determined Costs_Oceanic'!AH154","v":1325.4548197068484},{"$f":"'C_Determined Costs_Oceanic'!AI154","v":1203.0616568960638},{"$f":"'C_Determined Costs_Oceanic'!AJ154","v":1077.7581405186888},{"$f":"'C_Determined Costs_Oceanic'!AK154","v":974.63186647956672},{"$f":"'C_Determined Costs_Oceanic'!AL154","v":983.51230947478268},{"$f":"'C_Determined Costs_Oceanic'!AM154","v":1003.0253217139041},{"$f":"'C_Determined Costs_Oceanic'!AN154","v":920.02401009166408},{"$f":"'C_Determined Costs_Oceanic'!AO154","v":801.4608160783464},{"$f":"'C_Determined Costs_Oceanic'!AP154","v":752.60394985187452},{"$f":"'C_Determined Costs_Oceanic'!AQ154","v":700.17665130376145},{"$f":"'C_Determined Costs_Oceanic'!AR154","v":644.25222058882025},{"$f":"'C_Determined Costs_Oceanic'!AS154","v":585.13057756435444},{"$f":"'C_Determined Costs_Oceanic'!AT154","v":522.22477373831669},{"$f":"'C_Determined Costs_Oceanic'!AU154","v":456.58622006209077},{"$f":"'C_Determined Costs_Oceanic'!AV154","v":387.06915943697294},{"$f":"'C_Determined Costs_Oceanic'!AW154","v":316.58203958372513},{"$f":"'C_Determined Costs_Oceanic'!AX154","v":253.31039344953936},{"$f":"'C_Determined Costs_Oceanic'!AY154","v":200.16833207105532},{"$f":"'C_Determined Costs_Oceanic'!AZ154","v":159.88794531084076},{"$f":"'C_Determined Costs_Oceanic'!BA154","v":135.37375276300372},{"$f":"'C_Determined Costs_Oceanic'!BB154","v":132.439449051309},{"$f":"'C_Determined Costs_Oceanic'!BC154","v":134.6181513140786},{"$f":"'C_Determined Costs_Oceanic'!BD154","v":131.73401782198081},{"$f":"'C_Determined Costs_Oceanic'!BE154","v":134.01569706920128},{"$f":"'C_Determined Costs_Oceanic'!BF154","v":136.35356020623445},{"$f":"'C_Determined Costs_Oceanic'!BG154","v":138.94660232253699},{"$f":"'C_Determined Costs_Oceanic'!BH154","v":141.61230195471649},{"$f":"'C_Determined Costs_Oceanic'!BI154","v":144.35269497969932},{"$f":"'C_Determined Costs_Oceanic'!BJ154","v":147.16987432005669}]
[null,null,null,null,"Total Regulatory Return",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA76:BJ76)","v":26582.704014574279},null,{"$f":"SUM(AA75:AA75)","v":1991.0032047702618},1766.1750384290142,1462.2310633872912,1264.6162623343134,2589.9120457638342,1531.2253304431615,1334.0037637223709,1325.4548197068484,1203.0616568960638,1077.7581405186888,974.63186647956672,983.51230947478268,1003.0253217139041,920.02401009166408,801.4608160783464,752.60394985187452,700.17665130376145,644.25222058882025,585.13057756435444,522.22477373831669,456.58622006209077,387.06915943697294,316.58203958372513,253.31039344953936,200.16833207105532,159.88794531084076,135.37375276300372,132.439449051309,134.6181513140786,131.73401782198081,134.01569706920128,136.35356020623445,138.94660232253699,141.61230195471649,144.35269497969932,147.16987432005669]
[]
[null,null,null,"Opex"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E85","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G85","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H85","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J85","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y85","v":163190.04654331485},null,{"$f":"'C_Determined Costs_Oceanic'!AA85","v":10176.99183910411},{"$f":"'C_Determined Costs_Oceanic'!AB85","v":10814.819756662544},{"$f":"'C_Determined Costs_Oceanic'!AC85","v":11164.822456319667},{"$f":"'C_Determined Costs_Oceanic'!AD85","v":11331.597995181808},{"$f":"'C_Determined Costs_Oceanic'!AE85","v":13232.351592323477},{"$f":"'C_Determined Costs_Oceanic'!AF85","v":12964.915246818146},{"$f":"'C_Determined Costs_Oceanic'!AG85","v":11441.524107706357},{"$f":"'C_Determined Costs_Oceanic'!AH85","v":12055.551598241696},{"$f":"'C_Determined Costs_Oceanic'!AI85","v":13965.175828848425},{"$f":"'C_Determined Costs_Oceanic'!AJ85","v":14186.287635386265},{"$f":"'C_Determined Costs_Oceanic'!AK85","v":13647.333493878032},{"$f":"'C_Determined Costs_Oceanic'!AL85","v":14088.700207688333},{"$f":"'C_Determined Costs_Oceanic'!AM85","v":14119.974785155997},{"$f":"'C_Determined Costs_Oceanic'!AN85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY85","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ85","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA85","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB85","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC85","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD85","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE85","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF85","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG85","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH85","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI85","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ85","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E86","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G86","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H86","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J86","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y86","v":36166.509546107867},null,{"$f":"'C_Determined Costs_Oceanic'!AA86","v":3319.7218162724826},{"$f":"'C_Determined Costs_Oceanic'!AB86","v":3379.4231663600904},{"$f":"'C_Determined Costs_Oceanic'!AC86","v":3407.2034681411888},{"$f":"'C_Determined Costs_Oceanic'!AD86","v":3146.0247230206251},{"$f":"'C_Determined Costs_Oceanic'!AE86","v":2694.9193606723425},{"$f":"'C_Determined Costs_Oceanic'!AF86","v":3070.7572352992065},{"$f":"'C_Determined Costs_Oceanic'!AG86","v":1681.7572493559924},{"$f":"'C_Determined Costs_Oceanic'!AH86","v":2087.7890033838844},{"$f":"'C_Determined Costs_Oceanic'!AI86","v":3658.9982275642374},{"$f":"'C_Determined Costs_Oceanic'!AJ86","v":3435.374424570155},{"$f":"'C_Determined Costs_Oceanic'!AK86","v":2289.6879585815768},{"$f":"'C_Determined Costs_Oceanic'!AL86","v":2074.5897041532448},{"$f":"'C_Determined Costs_Oceanic'!AM86","v":1920.2632087328398},{"$f":"'C_Determined Costs_Oceanic'!AN86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY86","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI86","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ86","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E87","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G87","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H87","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J87","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y87","v":3936.0831415999755},null,{"$f":"'C_Determined Costs_Oceanic'!AA87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG87","v":905.73410128248531},{"$f":"'C_Determined Costs_Oceanic'!AH87","v":923.13530695854843},{"$f":"'C_Determined Costs_Oceanic'!AI87","v":1070.7703001817717},{"$f":"'C_Determined Costs_Oceanic'!AJ87","v":1036.4434331771697},{"$f":"'C_Determined Costs_Oceanic'!AK87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY87","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI87","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ87","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E88","v":"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G88","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H88","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J88","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y88","v":10166.94993056489},null,{"$f":"'C_Determined Costs_Oceanic'!AA88","v":200.1158758632649},{"$f":"'C_Determined Costs_Oceanic'!AB88","v":233.15662897831649},{"$f":"'C_Determined Costs_Oceanic'!AC88","v":269.50675371766152},{"$f":"'C_Determined Costs_Oceanic'!AD88","v":309.25651121945458},{"$f":"'C_Determined Costs_Oceanic'!AE88","v":513.47816199925478},{"$f":"'C_Determined Costs_Oceanic'!AF88","v":574.1078983931136},{"$f":"'C_Determined Costs_Oceanic'!AG88","v":543.61475856700918},{"$f":"'C_Determined Costs_Oceanic'!AH88","v":918.32754054596944},{"$f":"'C_Determined Costs_Oceanic'!AI88","v":1339.2085231282351},{"$f":"'C_Determined Costs_Oceanic'!AJ88","v":1416.3602914467476},{"$f":"'C_Determined Costs_Oceanic'!AK88","v":1293.7835268167378},{"$f":"'C_Determined Costs_Oceanic'!AL88","v":1280.3379407676853},{"$f":"'C_Determined Costs_Oceanic'!AM88","v":1275.6955191214392},{"$f":"'C_Determined Costs_Oceanic'!AN88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY88","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI88","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ88","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E89","v":"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G89","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H89","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J89","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y89","v":5102.1469941295854},null,{"$f":"'C_Determined Costs_Oceanic'!AA89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF89","v":761.07881869529569},{"$f":"'C_Determined Costs_Oceanic'!AG89","v":571.99151566692206},{"$f":"'C_Determined Costs_Oceanic'!AH89","v":619.43395846132512},{"$f":"'C_Determined Costs_Oceanic'!AI89","v":735.13121336118115},{"$f":"'C_Determined Costs_Oceanic'!AJ89","v":706.17161725983601},{"$f":"'C_Determined Costs_Oceanic'!AK89","v":638.45841453622893},{"$f":"'C_Determined Costs_Oceanic'!AL89","v":558.77673437713895},{"$f":"'C_Determined Costs_Oceanic'!AM89","v":511.10472177165821},{"$f":"'C_Determined Costs_Oceanic'!AN89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY89","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI89","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ89","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E90","v":"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G90","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H90","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J90","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y90","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AJ90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AK90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY90","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI90","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ90","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E91","v":"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G91","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H91","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J91","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y91","v":964.5078603924909},null,{"$f":"'C_Determined Costs_Oceanic'!AA91","v":191.60174089754369},{"$f":"'C_Determined Costs_Oceanic'!AB91","v":120.07107132677679},{"$f":"'C_Determined Costs_Oceanic'!AC91","v":138.3358604377334},{"$f":"'C_Determined Costs_Oceanic'!AD91","v":145.18413881334573},{"$f":"'C_Determined Costs_Oceanic'!AE91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG91","v":62.964030667665618},{"$f":"'C_Determined Costs_Oceanic'!AH91","v":9.2145655574305163},{"$f":"'C_Determined Costs_Oceanic'!AI91","v":53.529077935785232},{"$f":"'C_Determined Costs_Oceanic'!AJ91","v":58.097907253299169},{"$f":"'C_Determined Costs_Oceanic'!AK91","v":59.325797698916887},{"$f":"'C_Determined Costs_Oceanic'!AL91","v":61.908400676970395},{"$f":"'C_Determined Costs_Oceanic'!AM91","v":64.275269127023535},{"$f":"'C_Determined Costs_Oceanic'!AN91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY91","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ91","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA91","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB91","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC91","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD91","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE91","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF91","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG91","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH91","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI91","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ91","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E92","v":"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G92","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H92","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J92","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y92","v":60194.661542585083},null,{"$f":"'C_Determined Costs_Oceanic'!AA92","v":5788.7325079478142},{"$f":"'C_Determined Costs_Oceanic'!AB92","v":5462.281271167165},{"$f":"'C_Determined Costs_Oceanic'!AC92","v":5413.141924984262},{"$f":"'C_Determined Costs_Oceanic'!AD92","v":5422.2412508175503},{"$f":"'C_Determined Costs_Oceanic'!AE92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG92","v":3348.560180639839},{"$f":"'C_Determined Costs_Oceanic'!AH92","v":3851.2557256165614},{"$f":"'C_Determined Costs_Oceanic'!AI92","v":8798.9539515918168},{"$f":"'C_Determined Costs_Oceanic'!AJ92","v":7449.5917341456261},{"$f":"'C_Determined Costs_Oceanic'!AK92","v":5147.1131576004755},{"$f":"'C_Determined Costs_Oceanic'!AL92","v":5293.1688381047688},{"$f":"'C_Determined Costs_Oceanic'!AM92","v":4219.6209999692055},{"$f":"'C_Determined Costs_Oceanic'!AN92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY92","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ92","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA92","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB92","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC92","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD92","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE92","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF92","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG92","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH92","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI92","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ92","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E93","v":"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G93","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H93","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J93","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y93","v":-393.90192241203414},null,{"$f":"'C_Determined Costs_Oceanic'!AA93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG93","v":-827.92295146425181},{"$f":"'C_Determined Costs_Oceanic'!AH93","v":26.770731711013315},{"$f":"'C_Determined Costs_Oceanic'!AI93","v":65.65392857760466},{"$f":"'C_Determined Costs_Oceanic'!AJ93","v":78.590207036934075},{"$f":"'C_Determined Costs_Oceanic'!AK93","v":100.26979194061994},{"$f":"'C_Determined Costs_Oceanic'!AL93","v":85.553740297214233},{"$f":"'C_Determined Costs_Oceanic'!AM93","v":77.182629488831381},{"$f":"'C_Determined Costs_Oceanic'!AN93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY93","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ93","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA93","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB93","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC93","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD93","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE93","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF93","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG93","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH93","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI93","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ93","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E611","v":"ADS - B Tango - Oceanic - Outturn POS"},{"$f":"C_RevCost_Oceanic!F611","v":0},{"$f":"C_RevCost_Oceanic!G611","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H611","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I611","v":0},{"$f":"C_RevCost_Oceanic!J611","v":0},{"$f":"C_RevCost_Oceanic!K611","v":0},{"$f":"C_RevCost_Oceanic!L611","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y611","v":940.77068392572778},{"$f":"C_RevCost_Oceanic!Z611","v":0},{"$f":"C_RevCost_Oceanic!AA611","v":0},{"$f":"C_RevCost_Oceanic!AB611","v":0},{"$f":"C_RevCost_Oceanic!AC611","v":0},{"$f":"C_RevCost_Oceanic!AD611","v":0},{"$f":"C_RevCost_Oceanic!AE611","v":0},{"$f":"C_RevCost_Oceanic!AF611","v":0},{"$f":"C_RevCost_Oceanic!AG611","v":75.141723982216718},{"$f":"C_RevCost_Oceanic!AH611","v":132.67367947683377},{"$f":"C_RevCost_Oceanic!AI611","v":41.841744273310972},{"$f":"C_RevCost_Oceanic!AJ611","v":163.01927984358611},{"$f":"C_RevCost_Oceanic!AK611","v":175.44827960429078},{"$f":"C_RevCost_Oceanic!AL611","v":171.96149928826779},{"$f":"C_RevCost_Oceanic!AM611","v":180.68447745722167},{"$f":"C_RevCost_Oceanic!AN611","v":0},{"$f":"C_RevCost_Oceanic!AO611","v":0},{"$f":"C_RevCost_Oceanic!AP611","v":0},{"$f":"C_RevCost_Oceanic!AQ611","v":0},{"$f":"C_RevCost_Oceanic!AR611","v":0},{"$f":"C_RevCost_Oceanic!AS611","v":0},{"$f":"C_RevCost_Oceanic!AT611","v":0},{"$f":"C_RevCost_Oceanic!AU611","v":0},{"$f":"C_RevCost_Oceanic!AV611","v":0},{"$f":"C_RevCost_Oceanic!AW611","v":0},{"$f":"C_RevCost_Oceanic!AX611","v":0},{"$f":"C_RevCost_Oceanic!AY611","v":0},{"$f":"C_RevCost_Oceanic!AZ611","v":0},{"$f":"C_RevCost_Oceanic!BA611","v":0},{"$f":"C_RevCost_Oceanic!BB611","v":0},{"$f":"C_RevCost_Oceanic!BC611","v":0},{"$f":"C_RevCost_Oceanic!BD611","v":0},{"$f":"C_RevCost_Oceanic!BE611","v":0},{"$f":"C_RevCost_Oceanic!BF611","v":0},{"$f":"C_RevCost_Oceanic!BG611","v":0},{"$f":"C_RevCost_Oceanic!BH611","v":0},{"$f":"C_RevCost_Oceanic!BI611","v":0},{"$f":"C_RevCost_Oceanic!BJ611","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E612","v":"ADS - B North Atlantic - Oceanic - Outturn POS"},{"$f":"C_RevCost_Oceanic!F612","v":0},{"$f":"C_RevCost_Oceanic!G612","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H612","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I612","v":0},{"$f":"C_RevCost_Oceanic!J612","v":0},{"$f":"C_RevCost_Oceanic!K612","v":0},{"$f":"C_RevCost_Oceanic!L612","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y612","v":121643.30265492633},{"$f":"C_RevCost_Oceanic!Z612","v":0},{"$f":"C_RevCost_Oceanic!AA612","v":0},{"$f":"C_RevCost_Oceanic!AB612","v":0},{"$f":"C_RevCost_Oceanic!AC612","v":0},{"$f":"C_RevCost_Oceanic!AD612","v":0},{"$f":"C_RevCost_Oceanic!AE612","v":0},{"$f":"C_RevCost_Oceanic!AF612","v":0},{"$f":"C_RevCost_Oceanic!AG612","v":7956.1132194333804},{"$f":"C_RevCost_Oceanic!AH612","v":14415.385294453687},{"$f":"C_RevCost_Oceanic!AI612","v":17714.990904451159},{"$f":"C_RevCost_Oceanic!AJ612","v":18934.817010724371},{"$f":"C_RevCost_Oceanic!AK612","v":20229.807360880008},{"$f":"C_RevCost_Oceanic!AL612","v":20587.881700014848},{"$f":"C_RevCost_Oceanic!AM612","v":21804.307164968883},{"$f":"C_RevCost_Oceanic!AN612","v":0},{"$f":"C_RevCost_Oceanic!AO612","v":0},{"$f":"C_RevCost_Oceanic!AP612","v":0},{"$f":"C_RevCost_Oceanic!AQ612","v":0},{"$f":"C_RevCost_Oceanic!AR612","v":0},{"$f":"C_RevCost_Oceanic!AS612","v":0},{"$f":"C_RevCost_Oceanic!AT612","v":0},{"$f":"C_RevCost_Oceanic!AU612","v":0},{"$f":"C_RevCost_Oceanic!AV612","v":0},{"$f":"C_RevCost_Oceanic!AW612","v":0},{"$f":"C_RevCost_Oceanic!AX612","v":0},{"$f":"C_RevCost_Oceanic!AY612","v":0},{"$f":"C_RevCost_Oceanic!AZ612","v":0},{"$f":"C_RevCost_Oceanic!BA612","v":0},{"$f":"C_RevCost_Oceanic!BB612","v":0},{"$f":"C_RevCost_Oceanic!BC612","v":0},{"$f":"C_RevCost_Oceanic!BD612","v":0},{"$f":"C_RevCost_Oceanic!BE612","v":0},{"$f":"C_RevCost_Oceanic!BF612","v":0},{"$f":"C_RevCost_Oceanic!BG612","v":0},{"$f":"C_RevCost_Oceanic!BH612","v":0},{"$f":"C_RevCost_Oceanic!BI612","v":0},{"$f":"C_RevCost_Oceanic!BJ612","v":0}]
[null,null,null,null,"Total Opex",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA90:BJ90)","v":401911.07697513478},null,{"$f":"SUM(AA79:AA89)","v":19677.163780085215},20009.75189449489,20393.010463600513,20354.304619052786,16440.749114995073,17370.859199205763,25759.477935837622,35039.537404406947,47444.253699913534,47464.753540843987,43581.22778153688,44202.87876536847,44173.108775793102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Sum of Average RABs"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E$118","v":"Oceanic - RAB 1 - Time Adjusted Average RAB"},null,{"$f":"'C_Determined Costs_Oceanic'!G$118","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H$118","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J$118","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y$118","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA$118","v":32471.86455233876},{"$f":"'C_Determined Costs_Oceanic'!AB$118","v":33738.708111160573},{"$f":"'C_Determined Costs_Oceanic'!AC$118","v":36243.183247239198},{"$f":"'C_Determined Costs_Oceanic'!AD$118","v":38408.576453964852},{"$f":"'C_Determined Costs_Oceanic'!AE$118","v":41146.945444122946},{"$f":"'C_Determined Costs_Oceanic'!AF$118","v":41125.652990264985},{"$f":"'C_Determined Costs_Oceanic'!AG$118","v":37683.454404894343},{"$f":"'C_Determined Costs_Oceanic'!AH$118","v":37961.689674496658},{"$f":"'C_Determined Costs_Oceanic'!AI$118","v":37750.50407671112},{"$f":"'C_Determined Costs_Oceanic'!AJ$118","v":33818.643328996346},{"$f":"'C_Determined Costs_Oceanic'!AK$118","v":30582.67549125963},{"$f":"'C_Determined Costs_Oceanic'!AL$118","v":30861.332198147647},{"$f":"'C_Determined Costs_Oceanic'!AM$118","v":31473.625046032423},{"$f":"'C_Determined Costs_Oceanic'!AN$118","v":28869.152253796768},{"$f":"'C_Determined Costs_Oceanic'!AO$118","v":25148.794021704663},{"$f":"'C_Determined Costs_Oceanic'!AP$118","v":23615.729347017674},{"$f":"'C_Determined Costs_Oceanic'!AQ$118","v":21970.629167632203},{"$f":"'C_Determined Costs_Oceanic'!AR$118","v":20215.793546705649},{"$f":"'C_Determined Costs_Oceanic'!AS$118","v":18360.633577784974},{"$f":"'C_Determined Costs_Oceanic'!AT$118","v":16386.73158350939},{"$f":"'C_Determined Costs_Oceanic'!AU$118","v":14327.079466811716},{"$f":"'C_Determined Costs_Oceanic'!AV$118","v":12145.724865834514},{"$f":"'C_Determined Costs_Oceanic'!AW$118","v":9933.931072787429},{"$f":"'C_Determined Costs_Oceanic'!AX$118","v":7948.5494245256923},{"$f":"'C_Determined Costs_Oceanic'!AY$118","v":6281.0209207171702},{"$f":"'C_Determined Costs_Oceanic'!AZ$118","v":5017.074974234105},{"$f":"'C_Determined Costs_Oceanic'!BA$118","v":4247.851617800301},{"$f":"'C_Determined Costs_Oceanic'!BB$118","v":4155.7769983527542},{"$f":"'C_Determined Costs_Oceanic'!BC$118","v":4224.1418308458979},{"$f":"'C_Determined Costs_Oceanic'!BD$118","v":4133.6414873870899},{"$f":"'C_Determined Costs_Oceanic'!BE$118","v":4205.2376032056036},{"$f":"'C_Determined Costs_Oceanic'!BF$118","v":4278.5966961327813},{"$f":"'C_Determined Costs_Oceanic'!BG$118","v":4359.9629722678874},{"$f":"'C_Determined Costs_Oceanic'!BH$118","v":4443.6091463895955},{"$f":"'C_Determined Costs_Oceanic'!BI$118","v":4529.5991016578173},{"$f":"'C_Determined Costs_Oceanic'!BJ$118","v":4617.9985112503182}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E$119","v":"Oceanic - RAB 2 - Time Adjusted Average RAB"},null,{"$f":"'C_Determined Costs_Oceanic'!G$119","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H$119","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J$119","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L$119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y$119","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AJ$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AK$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI$119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ$119","v":0}]
[null,null,null,null,"Total Average RAB",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA93:AA94)","v":32471.86455233876},33738.708111160573,36243.183247239198,38408.576453964852,41146.945444122946,41125.652990264985,37683.454404894343,37961.689674496658,37750.50407671112,33818.643328996346,30582.67549125963,30861.332198147647,31473.625046032423,28869.152253796768,25148.794021704663,23615.729347017674,21970.629167632203,20215.793546705649,18360.633577784974,16386.73158350939,14327.079466811716,12145.724865834514,9933.931072787429,7948.5494245256923,6281.0209207171702,5017.074974234105,4247.851617800301,4155.7769983527542,4224.1418308458979,4133.6414873870899,4205.2376032056036,4278.5966961327813,4359.9629722678874,4443.6091463895955,4529.5991016578173,4617.9985112503182]
[]
[null,null,null,"Proportion of UKATS / Oceanic"]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$1202","v":"Total RAB UKATS"},null,{"$f":"C_RAB_UKATS!G1200","v":"£'000"},{"$f":"C_RAB_UKATS!H1200","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J1200","v":0},null,{"$f":"C_RAB_UKATS!L1200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1200","v":0},null,{"$f":"C_RAB_UKATS!AA1200","v":1120139.3716523421},{"$f":"C_RAB_UKATS!AB1200","v":1021884.2271144444},{"$f":"C_RAB_UKATS!AC1200","v":983680.57668652921},{"$f":"C_RAB_UKATS!AD1200","v":976056.06392822193},{"$f":"C_RAB_UKATS!AE1200","v":970604.57443269028},{"$f":"C_RAB_UKATS!AF1200","v":1208529.3418244477},{"$f":"C_RAB_UKATS!AG1200","v":1481300},{"$f":"C_RAB_UKATS!AH1200","v":1913917.5},{"$f":"C_RAB_UKATS!AI1200","v":1868124.8031296807},{"$f":"C_RAB_UKATS!AJ1200","v":1720768.9462995611},{"$f":"C_RAB_UKATS!AK1200","v":1636839.9157006007},{"$f":"C_RAB_UKATS!AL1200","v":1552742.2354133546},{"$f":"C_RAB_UKATS!AM1200","v":1466828.6839187923},{"$f":"C_RAB_UKATS!AN1200","v":1091784.8859144736},{"$f":"C_RAB_UKATS!AO1200","v":853216.90332501836},{"$f":"C_RAB_UKATS!AP1200","v":640792.90233022557},{"$f":"C_RAB_UKATS!AQ1200","v":404529.52387245191},{"$f":"C_RAB_UKATS!AR1200","v":175849.59488264311},{"$f":"C_RAB_UKATS!AS1200","v":72982.097484440907},{"$f":"C_RAB_UKATS!AT1200","v":-14961.275255431661},{"$f":"C_RAB_UKATS!AU1200","v":-98968.729632702612},{"$f":"C_RAB_UKATS!AV1200","v":-177506.34452987014},{"$f":"C_RAB_UKATS!AW1200","v":-251921.80738483116},{"$f":"C_RAB_UKATS!AX1200","v":-318757.5467717495},{"$f":"C_RAB_UKATS!AY1200","v":-375570.67747930391},{"$f":"C_RAB_UKATS!AZ1200","v":-421108.86482137686},{"$f":"C_RAB_UKATS!BA1200","v":-454965.31024772441},{"$f":"C_RAB_UKATS!BB1200","v":-476489.28893518233},{"$f":"C_RAB_UKATS!BC1200","v":-498616.7737759903},{"$f":"C_RAB_UKATS!BD1200","v":-521364.69945558807},{"$f":"C_RAB_UKATS!BE1200","v":-544750.47665137169},{"$f":"C_RAB_UKATS!BF1200","v":-568792.00545996963},{"$f":"C_RAB_UKATS!BG1200","v":-593507.68920621776},{"$f":"C_RAB_UKATS!BH1200","v":-618916.44864485995},{"$f":"C_RAB_UKATS!BI1200","v":-645037.73656633159},{"$f":"C_RAB_UKATS!BJ1200","v":-671891.55281832244}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E$707","v":"Total RAB Oceanic"},null,{"$f":"C_RAB_Oceanic!G705","v":"£'000 "},{"$f":"C_RAB_Oceanic!H705","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J705","v":0},null,{"$f":"C_RAB_Oceanic!L705","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y705","v":0},null,{"$f":"C_RAB_Oceanic!AA705","v":34124.027874688145},{"$f":"C_RAB_Oceanic!AB705","v":35700.887237066672},{"$f":"C_RAB_Oceanic!AC705","v":38966.144195333625},{"$f":"C_RAB_Oceanic!AD705","v":40151.794196000141},{"$f":"C_RAB_Oceanic!AE705","v":44597.235590248136},{"$f":"C_RAB_Oceanic!AF705","v":39167.566443455034},{"$f":"C_RAB_Oceanic!AG705","v":37700},{"$f":"C_RAB_Oceanic!AH705","v":37900},{"$f":"C_RAB_Oceanic!AI705","v":37947.339999072246},{"$f":"C_RAB_Oceanic!AJ705","v":31694.359655724791},{"$f":"C_RAB_Oceanic!AK705","v":31577.09760613622},{"$f":"C_RAB_Oceanic!AL705","v":32278.320889312559},{"$f":"C_RAB_Oceanic!AM705","v":32690.551671925212},{"$f":"C_RAB_Oceanic!AN705","v":26729.47252820828},{"$f":"C_RAB_Oceanic!AO705","v":25191.339040022256},{"$f":"C_RAB_Oceanic!AP705","v":23556.129718823009},{"$f":"C_RAB_Oceanic!AQ705","v":21784.702668085447},{"$f":"C_RAB_Oceanic!AR705","v":19924.712165100449},{"$f":"C_RAB_Oceanic!AS705","v":17944.525884474569},{"$f":"C_RAB_Oceanic!AT705","v":15838.843256881708},{"$f":"C_RAB_Oceanic!AU705","v":13684.73145658206},{"$f":"C_RAB_Oceanic!AV705","v":11320.464674851772},{"$f":"C_RAB_Oceanic!AW705","v":9119.6018608581053},{"$f":"C_RAB_Oceanic!AX705","v":7229.7636126488396},{"$f":"C_RAB_Oceanic!AY705","v":5687.5489895148194},{"$f":"C_RAB_Oceanic!AZ705","v":4638.2853718789611},{"$f":"C_RAB_Oceanic!BA705","v":4120.4222739350471},{"$f":"C_RAB_Oceanic!BB705","v":4486.2055042099537},{"$f":"C_RAB_Oceanic!BC705","v":4235.0355122684405},{"$f":"C_RAB_Oceanic!BD705","v":4313.3901189411454},{"$f":"C_RAB_Oceanic!BE705","v":4382.6444977984884},{"$f":"C_RAB_Oceanic!BF705","v":4465.6320550911878},{"$f":"C_RAB_Oceanic!BG705","v":4550.944938966004},{"$f":"C_RAB_Oceanic!BH705","v":4638.6483055004246},{"$f":"C_RAB_Oceanic!BI705","v":4728.8091364571846},{"$f":"C_RAB_Oceanic!BJ705","v":4821.4962904403001}]
[null,null,null,null,"UKATS %",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA98 / SUM(AA98:AA99)","v":0.97043653304031752},{"$f":"AB98 / SUM(AB98:AB99)","v":0.96624301273476443},0.96189676904089438,0.96048860095402655,0.95607057124017492,0.96860810811992093,0.97518104015799867,0.98058220094860304,0.98009134117201724,0.98191439469915298,0.98107361807372628,0.97963539289067181,0.97819931155531514,0.97610270058095272,0.97132160443736659,0.96454253926408384,0.94889989282116061,0.89822611319348766,0.80264827594368637,-17.048565160432521,1.1604607165381908,1.0681192931958348,1.0375597982776876,1.0232074440980325,1.0153766110196394,1.0111371261278768,1.0091393345779149,1.0095046105877103,1.0085663267562066,1.0083422864250648,1.0081104837057602,1.0079132081461082,1.0077271293405903,1.0075513852249549,1.0073851994465204,1.0072278709608649]
[null,null,null,null,"Oceanics %",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA99 / SUM(AA98:AA99)","v":2.9563466959682486E-2},{"$f":"AB99 / SUM(AB98:AB99)","v":3.3756987265235579E-2},3.8103230959105609E-2,3.9511399045973485E-2,4.392942875982507E-2,3.1391891880079154E-2,2.4818959842001317E-2,1.9417799051396966E-2,1.9908658827982751E-2,1.8085605300847008E-2,1.8926381926273727E-2,2.0364607109328154E-2,2.1800688444684847E-2,2.3897299419047224E-2,2.867839556263348E-2,3.5457460735916102E-2,5.1100107178839324E-2,0.10177388680651236,0.19735172405631368,18.048565160432521,-0.16046071653819077,-6.811929319583479E-2,-3.7559798277687725E-2,-2.3207444098032565E-2,-1.5376611019639488E-2,-1.113712612787672E-2,-9.1393345779149544E-3,-9.5046105877103545E-3,-8.5663267562065826E-3,-8.342286425064906E-3,-8.1104837057601447E-3,-7.9132081461082103E-3,-7.727129340590274E-3,-7.5513852249548818E-3,-7.3851994465204077E-3,-7.2278709608647705E-3]
[]
[null,null,null,"Debt Interest Rate"]
[null,null,null,null,{"$f":"C_Reg_Tax_UKATS!E447","v":"Interest Expense (Notional Company)"},null,{"$f":"C_Reg_Tax_UKATS!G447","v":"£'000"},{"$f":"C_Reg_Tax_UKATS!H447","v":"Nominal"},null,{"$f":"C_Reg_Tax_UKATS!J447","v":0},null,{"$f":"C_Reg_Tax_UKATS!L447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Y447","v":-637514.00282693061},null,{"$f":"C_Reg_Tax_UKATS!AA447","v":0},{"$f":"C_Reg_Tax_UKATS!AB447","v":0},{"$f":"C_Reg_Tax_UKATS!AC447","v":0},{"$f":"C_Reg_Tax_UKATS!AD447","v":0},{"$f":"C_Reg_Tax_UKATS!AE447","v":0},{"$f":"C_Reg_Tax_UKATS!AF447","v":0},{"$f":"C_Reg_Tax_UKATS!AG447","v":-11340.280399649062},{"$f":"C_Reg_Tax_UKATS!AH447","v":-15821.478519591572},{"$f":"C_Reg_Tax_UKATS!AI447","v":-14411.969362112073},{"$f":"C_Reg_Tax_UKATS!AJ447","v":-12258.293344109417},{"$f":"C_Reg_Tax_UKATS!AK447","v":-9036.6818939461173},{"$f":"C_Reg_Tax_UKATS!AL447","v":-6020.535005240944},{"$f":"C_Reg_Tax_UKATS!AM447","v":-3162.8543738079547},{"$f":"C_Reg_Tax_UKATS!AN447","v":-937.50341925343639},{"$f":"C_Reg_Tax_UKATS!AO447","v":-8737.8242811615764},{"$f":"C_Reg_Tax_UKATS!AP447","v":-7855.9385877070554},{"$f":"C_Reg_Tax_UKATS!AQ447","v":-40556.924011762305},{"$f":"C_Reg_Tax_UKATS!AR447","v":-12499.31063627917},{"$f":"C_Reg_Tax_UKATS!AS447","v":-13553.104681852228},{"$f":"C_Reg_Tax_UKATS!AT447","v":-14633.179023323626},{"$f":"C_Reg_Tax_UKATS!AU447","v":-18200.473676138936},{"$f":"C_Reg_Tax_UKATS!AV447","v":-19388.729457537862},{"$f":"C_Reg_Tax_UKATS!AW447","v":-20611.877762822805},{"$f":"C_Reg_Tax_UKATS!AX447","v":-21879.181067871981},{"$f":"C_Reg_Tax_UKATS!AY447","v":-23178.269797233446},{"$f":"C_Reg_Tax_UKATS!AZ447","v":-24508.743670677562},{"$f":"C_Reg_Tax_UKATS!BA447","v":-25926.883336724761},{"$f":"C_Reg_Tax_UKATS!BB447","v":-27437.477383574147},{"$f":"C_Reg_Tax_UKATS!BC447","v":-29035.42094312144},{"$f":"C_Reg_Tax_UKATS!BD447","v":-30726.365179404249},{"$f":"C_Reg_Tax_UKATS!BE447","v":-32515.468347627728},{"$f":"C_Reg_Tax_UKATS!BF447","v":-34408.847626826842},{"$f":"C_Reg_Tax_UKATS!BG447","v":-36412.367594646857},{"$f":"C_Reg_Tax_UKATS!BH447","v":-38532.437098906521},{"$f":"C_Reg_Tax_UKATS!BI447","v":-40775.837512550264},{"$f":"C_Reg_Tax_UKATS!BJ447","v":-43149.744831468684}]
[null,null,null,null,{"$f":"E101","v":"Oceanics %"},null,{"$f":"G101","v":"%"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,2.9563466959682486E-2,3.3756987265235579E-2,3.8103230959105609E-2,3.9511399045973485E-2,4.392942875982507E-2,3.1391891880079154E-2,2.4818959842001317E-2,1.9417799051396966E-2,1.9908658827982751E-2,1.8085605300847008E-2,1.8926381926273727E-2,2.0364607109328154E-2,2.1800688444684847E-2,2.3897299419047224E-2,2.867839556263348E-2,3.5457460735916102E-2,5.1100107178839324E-2,0.10177388680651236,0.19735172405631368,18.048565160432521,-0.16046071653819077,-6.811929319583479E-2,-3.7559798277687725E-2,-2.3207444098032565E-2,-1.5376611019639488E-2,-1.113712612787672E-2,-9.1393345779149544E-3,-9.5046105877103545E-3,-8.5663267562065826E-3,-8.342286425064906E-3,-8.1104837057601447E-3,-7.9132081461082103E-3,-7.727129340590274E-3,-7.5513852249548818E-3,-7.3851994465204077E-3,-7.2278709608647705E-3]
[null,null,null,null,{"$f":"E104 & \" - Oceanic proportion\"","v":"Interest Expense (Notional Company) - Oceanic proportion"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA104 * AA105","v":0},{"$f":"AB104 * AB105","v":0},0,0,0,0,-281.4539638359247,-307.21829058942268,-286.92298106962949,-221.69865508356287,-171.03169287106684,-122.60582996968874,-68.95240279929601,-22.403799916279933,-250.58678109193522,-278.55163401739111,-2072.463163845096,-1272.1034258561122,-2674.7285752792341,-264107.8851067308,2920.4610474077326,1320.7465466127405,774.17797089598196,507.75987154337145,356.40323878031694,272.95696949613625,236.95446137689567,260.78253803998223,248.72690330278215,256.32813912773111,263.7161762185944,272.28437333880231,281.36307400095421,290.97327619018603,301.13769262909227,311.88078763609724]
[]
[null,null,null,"Capital Allowances"]
[null,null,null,null,{"$f":"E101","v":"Oceanics %"},null,"%",null,null,0,null,{"$f":"L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y101","v":0},null,{"$f":"AA101","v":2.9563466959682486E-2},3.3756987265235579E-2,3.8103230959105609E-2,3.9511399045973485E-2,4.392942875982507E-2,3.1391891880079154E-2,2.4818959842001317E-2,1.9417799051396966E-2,1.9908658827982751E-2,1.8085605300847008E-2,1.8926381926273727E-2,2.0364607109328154E-2,2.1800688444684847E-2,2.3897299419047224E-2,2.867839556263348E-2,3.5457460735916102E-2,5.1100107178839324E-2,0.10177388680651236,0.19735172405631368,18.048565160432521,-0.16046071653819077,-6.811929319583479E-2,-3.7559798277687725E-2,-2.3207444098032565E-2,-1.5376611019639488E-2,-1.113712612787672E-2,-9.1393345779149544E-3,-9.5046105877103545E-3,-8.5663267562065826E-3,-8.342286425064906E-3,-8.1104837057601447E-3,-7.9132081461082103E-3,-7.727129340590274E-3,-7.5513852249548818E-3,-7.3851994465204077E-3,-7.2278709608647705E-3]
[null,null,null,null,{"$f":"C_Reg_Tax_UKATS!E311","v":"Main Pool Tax Allowance"},null,{"$f":"C_Reg_Tax_UKATS!G311","v":"£'000 "},{"$f":"C_Reg_Tax_UKATS!H311","v":"Nominal"},null,{"$f":"C_Reg_Tax_UKATS!J311","v":0},null,{"$f":"C_Reg_Tax_UKATS!L311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Y311","v":-646443.0094782731},null,{"$f":"C_Reg_Tax_UKATS!AA311","v":0},{"$f":"C_Reg_Tax_UKATS!AB311","v":0},{"$f":"C_Reg_Tax_UKATS!AC311","v":0},{"$f":"C_Reg_Tax_UKATS!AD311","v":0},{"$f":"C_Reg_Tax_UKATS!AE311","v":0},{"$f":"C_Reg_Tax_UKATS!AF311","v":0},{"$f":"C_Reg_Tax_UKATS!AG311","v":-60066.507391659427},{"$f":"C_Reg_Tax_UKATS!AH311","v":-54388.496061160731},{"$f":"C_Reg_Tax_UKATS!AI311","v":-46110.746770151796},{"$f":"C_Reg_Tax_UKATS!AJ311","v":-38341.992351524474},{"$f":"C_Reg_Tax_UKATS!AK311","v":-36365.413728250067},{"$f":"C_Reg_Tax_UKATS!AL311","v":-49751.005362468364},{"$f":"C_Reg_Tax_UKATS!AM311","v":-65615.848195330778},{"$f":"C_Reg_Tax_UKATS!AN311","v":-53804.995520171236},{"$f":"C_Reg_Tax_UKATS!AO311","v":-44120.096326540413},{"$f":"C_Reg_Tax_UKATS!AP311","v":-36178.478987763141},{"$f":"C_Reg_Tax_UKATS!AQ311","v":-29666.352769965775},{"$f":"C_Reg_Tax_UKATS!AR311","v":-24326.409271371936},{"$f":"C_Reg_Tax_UKATS!AS311","v":-19947.655602524988},{"$f":"C_Reg_Tax_UKATS!AT311","v":-16357.077594070492},{"$f":"C_Reg_Tax_UKATS!AU311","v":-13412.803627137804},{"$f":"C_Reg_Tax_UKATS!AV311","v":-10998.498974252998},{"$f":"C_Reg_Tax_UKATS!AW311","v":-9018.7691588874586},{"$f":"C_Reg_Tax_UKATS!AX311","v":-7395.3907102877156},{"$f":"C_Reg_Tax_UKATS!AY311","v":-6064.2203824359276},{"$f":"C_Reg_Tax_UKATS!AZ311","v":-4972.6607135974609},{"$f":"C_Reg_Tax_UKATS!BA311","v":-4077.5817851499178},{"$f":"C_Reg_Tax_UKATS!BB311","v":-3343.6170638229332},{"$f":"C_Reg_Tax_UKATS!BC311","v":-2741.7659923348051},{"$f":"C_Reg_Tax_UKATS!BD311","v":-2248.2481137145401},{"$f":"C_Reg_Tax_UKATS!BE311","v":-1843.5634532459228},{"$f":"C_Reg_Tax_UKATS!BF311","v":-1511.7220316616567},{"$f":"C_Reg_Tax_UKATS!BG311","v":-1239.6120659625585},{"$f":"C_Reg_Tax_UKATS!BH311","v":-1016.481894089298},{"$f":"C_Reg_Tax_UKATS!BI311","v":-833.51515315322433},{"$f":"C_Reg_Tax_UKATS!BJ311","v":-683.48242558564391}]
[null,null,null,null,{"$f":"C_Reg_Tax_UKATS!E326","v":"Special Rate Pool Tax Allowance"},null,{"$f":"C_Reg_Tax_UKATS!G326","v":"£'000 "},{"$f":"C_Reg_Tax_UKATS!H326","v":"Nominal"},null,{"$f":"C_Reg_Tax_UKATS!J326","v":0},null,{"$f":"C_Reg_Tax_UKATS!L326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Y326","v":0},null,{"$f":"C_Reg_Tax_UKATS!AA326","v":0},{"$f":"C_Reg_Tax_UKATS!AB326","v":0},{"$f":"C_Reg_Tax_UKATS!AC326","v":0},{"$f":"C_Reg_Tax_UKATS!AD326","v":0},{"$f":"C_Reg_Tax_UKATS!AE326","v":0},{"$f":"C_Reg_Tax_UKATS!AF326","v":0},{"$f":"C_Reg_Tax_UKATS!AG326","v":0},{"$f":"C_Reg_Tax_UKATS!AH326","v":0},{"$f":"C_Reg_Tax_UKATS!AI326","v":0},{"$f":"C_Reg_Tax_UKATS!AJ326","v":0},{"$f":"C_Reg_Tax_UKATS!AK326","v":0},{"$f":"C_Reg_Tax_UKATS!AL326","v":0},{"$f":"C_Reg_Tax_UKATS!AM326","v":0},{"$f":"C_Reg_Tax_UKATS!AN326","v":0},{"$f":"C_Reg_Tax_UKATS!AO326","v":0},{"$f":"C_Reg_Tax_UKATS!AP326","v":0},{"$f":"C_Reg_Tax_UKATS!AQ326","v":0},{"$f":"C_Reg_Tax_UKATS!AR326","v":0},{"$f":"C_Reg_Tax_UKATS!AS326","v":0},{"$f":"C_Reg_Tax_UKATS!AT326","v":0},{"$f":"C_Reg_Tax_UKATS!AU326","v":0},{"$f":"C_Reg_Tax_UKATS!AV326","v":0},{"$f":"C_Reg_Tax_UKATS!AW326","v":0},{"$f":"C_Reg_Tax_UKATS!AX326","v":0},{"$f":"C_Reg_Tax_UKATS!AY326","v":0},{"$f":"C_Reg_Tax_UKATS!AZ326","v":0},{"$f":"C_Reg_Tax_UKATS!BA326","v":0},{"$f":"C_Reg_Tax_UKATS!BB326","v":0},{"$f":"C_Reg_Tax_UKATS!BC326","v":0},{"$f":"C_Reg_Tax_UKATS!BD326","v":0},{"$f":"C_Reg_Tax_UKATS!BE326","v":0},{"$f":"C_Reg_Tax_UKATS!BF326","v":0},{"$f":"C_Reg_Tax_UKATS!BG326","v":0},{"$f":"C_Reg_Tax_UKATS!BH326","v":0},{"$f":"C_Reg_Tax_UKATS!BI326","v":0},{"$f":"C_Reg_Tax_UKATS!BJ326","v":0}]
[null,null,null,null,{"$f":"C_Reg_Tax_UKATS!E304","v":"Tax Depreciation - Super Deduction"},null,{"$f":"C_Reg_Tax_UKATS!G304","v":"£'000 "},{"$f":"C_Reg_Tax_UKATS!H304","v":"Nominal"},null,{"$f":"C_Reg_Tax_UKATS!J304","v":0},null,{"$f":"C_Reg_Tax_UKATS!L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Y304","v":-627714.70812142815},null,{"$f":"C_Reg_Tax_UKATS!AA304","v":0},{"$f":"C_Reg_Tax_UKATS!AB304","v":0},{"$f":"C_Reg_Tax_UKATS!AC304","v":0},{"$f":"C_Reg_Tax_UKATS!AD304","v":0},{"$f":"C_Reg_Tax_UKATS!AE304","v":0},{"$f":"C_Reg_Tax_UKATS!AF304","v":0},{"$f":"C_Reg_Tax_UKATS!AG304","v":-95022.340527228735},{"$f":"C_Reg_Tax_UKATS!AH304","v":-136014.66529419896},{"$f":"C_Reg_Tax_UKATS!AI304","v":-119640.41525401956},{"$f":"C_Reg_Tax_UKATS!AJ304","v":-134367.69315288108},{"$f":"C_Reg_Tax_UKATS!AK304","v":-115061.65666105665},{"$f":"C_Reg_Tax_UKATS!AL304","v":-27607.937232043165},{"$f":"C_Reg_Tax_UKATS!AM304","v":0},{"$f":"C_Reg_Tax_UKATS!AN304","v":0},{"$f":"C_Reg_Tax_UKATS!AO304","v":0},{"$f":"C_Reg_Tax_UKATS!AP304","v":0},{"$f":"C_Reg_Tax_UKATS!AQ304","v":0},{"$f":"C_Reg_Tax_UKATS!AR304","v":0},{"$f":"C_Reg_Tax_UKATS!AS304","v":0},{"$f":"C_Reg_Tax_UKATS!AT304","v":0},{"$f":"C_Reg_Tax_UKATS!AU304","v":0},{"$f":"C_Reg_Tax_UKATS!AV304","v":0},{"$f":"C_Reg_Tax_UKATS!AW304","v":0},{"$f":"C_Reg_Tax_UKATS!AX304","v":0},{"$f":"C_Reg_Tax_UKATS!AY304","v":0},{"$f":"C_Reg_Tax_UKATS!AZ304","v":0},{"$f":"C_Reg_Tax_UKATS!BA304","v":0},{"$f":"C_Reg_Tax_UKATS!BB304","v":0},{"$f":"C_Reg_Tax_UKATS!BC304","v":0},{"$f":"C_Reg_Tax_UKATS!BD304","v":0},{"$f":"C_Reg_Tax_UKATS!BE304","v":0},{"$f":"C_Reg_Tax_UKATS!BF304","v":0},{"$f":"C_Reg_Tax_UKATS!BG304","v":0},{"$f":"C_Reg_Tax_UKATS!BH304","v":0},{"$f":"C_Reg_Tax_UKATS!BI304","v":0},{"$f":"C_Reg_Tax_UKATS!BJ304","v":0}]
[null,null,null,null,{"$f":"C_Reg_Tax_UKATS!E341","v":"Structure and Building Rate Tax Allowance"},null,{"$f":"C_Reg_Tax_UKATS!G341","v":"£'000 "},{"$f":"C_Reg_Tax_UKATS!H341","v":"Nominal"},null,{"$f":"C_Reg_Tax_UKATS!J341","v":0},null,{"$f":"C_Reg_Tax_UKATS!L341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Y341","v":0},null,{"$f":"C_Reg_Tax_UKATS!AA341","v":0},{"$f":"C_Reg_Tax_UKATS!AB341","v":0},{"$f":"C_Reg_Tax_UKATS!AC341","v":0},{"$f":"C_Reg_Tax_UKATS!AD341","v":0},{"$f":"C_Reg_Tax_UKATS!AE341","v":0},{"$f":"C_Reg_Tax_UKATS!AF341","v":0},{"$f":"C_Reg_Tax_UKATS!AG341","v":0},{"$f":"C_Reg_Tax_UKATS!AH341","v":0},{"$f":"C_Reg_Tax_UKATS!AI341","v":0},{"$f":"C_Reg_Tax_UKATS!AJ341","v":0},{"$f":"C_Reg_Tax_UKATS!AK341","v":0},{"$f":"C_Reg_Tax_UKATS!AL341","v":0},{"$f":"C_Reg_Tax_UKATS!AM341","v":0},{"$f":"C_Reg_Tax_UKATS!AN341","v":0},{"$f":"C_Reg_Tax_UKATS!AO341","v":0},{"$f":"C_Reg_Tax_UKATS!AP341","v":0},{"$f":"C_Reg_Tax_UKATS!AQ341","v":0},{"$f":"C_Reg_Tax_UKATS!AR341","v":0},{"$f":"C_Reg_Tax_UKATS!AS341","v":0},{"$f":"C_Reg_Tax_UKATS!AT341","v":0},{"$f":"C_Reg_Tax_UKATS!AU341","v":0},{"$f":"C_Reg_Tax_UKATS!AV341","v":0},{"$f":"C_Reg_Tax_UKATS!AW341","v":0},{"$f":"C_Reg_Tax_UKATS!AX341","v":0},{"$f":"C_Reg_Tax_UKATS!AY341","v":0},{"$f":"C_Reg_Tax_UKATS!AZ341","v":0},{"$f":"C_Reg_Tax_UKATS!BA341","v":0},{"$f":"C_Reg_Tax_UKATS!BB341","v":0},{"$f":"C_Reg_Tax_UKATS!BC341","v":0},{"$f":"C_Reg_Tax_UKATS!BD341","v":0},{"$f":"C_Reg_Tax_UKATS!BE341","v":0},{"$f":"C_Reg_Tax_UKATS!BF341","v":0},{"$f":"C_Reg_Tax_UKATS!BG341","v":0},{"$f":"C_Reg_Tax_UKATS!BH341","v":0},{"$f":"C_Reg_Tax_UKATS!BI341","v":0},{"$f":"C_Reg_Tax_UKATS!BJ341","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E783","v":"R&D Capital Allowances"},null,{"$f":"'I_Series UKATS'!G783","v":"£'000 "},{"$f":"'I_Series UKATS'!H783","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J783","v":"FW CAANERL - NR23 tax finance modelling.msg"},null,{"$f":"'I_Series UKATS'!L783","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA114:BJ114)","v":-123601},null,{"$f":"'I_Series UKATS'!AA783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AB783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AC783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AD783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AE783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AF783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AG783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AH783 * SignSwitch","v":-28522},{"$f":"'I_Series UKATS'!AI783 * SignSwitch","v":-8401},{"$f":"'I_Series UKATS'!AJ783 * SignSwitch","v":-2951},{"$f":"'I_Series UKATS'!AK783 * SignSwitch","v":-27361},{"$f":"'I_Series UKATS'!AL783 * SignSwitch","v":-27906},{"$f":"'I_Series UKATS'!AM783 * SignSwitch","v":-28460},{"$f":"'I_Series UKATS'!AN783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AO783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AP783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AQ783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AR783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AS783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AT783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AU783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AV783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AW783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AX783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AY783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AZ783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BA783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BB783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BC783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BD783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BE783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BF783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BG783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BH783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BI783 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BJ783 * SignSwitch","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E784","v":"Long Life Assets Allowances"},null,{"$f":"'I_Series UKATS'!G784","v":"£'000 "},{"$f":"'I_Series UKATS'!H784","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J784","v":"FW CAANERL - NR23 tax finance modelling.msg"},null,{"$f":"'I_Series UKATS'!L784","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA115:BJ115)","v":-1353},null,{"$f":"'I_Series UKATS'!AA784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AB784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AC784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AD784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AE784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AF784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AG784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AH784 * SignSwitch","v":-275},{"$f":"'I_Series UKATS'!AI784 * SignSwitch","v":-253},{"$f":"'I_Series UKATS'!AJ784 * SignSwitch","v":-233},{"$f":"'I_Series UKATS'!AK784 * SignSwitch","v":-214},{"$f":"'I_Series UKATS'!AL784 * SignSwitch","v":-197},{"$f":"'I_Series UKATS'!AM784 * SignSwitch","v":-181},{"$f":"'I_Series UKATS'!AN784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AO784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AP784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AQ784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AR784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AS784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AT784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AU784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AV784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AW784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AX784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AY784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!AZ784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BA784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BB784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BC784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BD784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BE784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BF784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BG784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BH784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BI784 * SignSwitch","v":0},{"$f":"'I_Series UKATS'!BJ784 * SignSwitch","v":0}]
[null,null,null,null,{"$f":"C_Reg_Tax_UKATS!E359","v":"Expensed Tax Allowance"},null,{"$f":"C_Reg_Tax_UKATS!G359","v":"£'000 "},{"$f":"C_Reg_Tax_UKATS!H359","v":"Nominal"},null,{"$f":"C_Reg_Tax_UKATS!J359","v":0},null,{"$f":"C_Reg_Tax_UKATS!L359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Y359","v":0},null,{"$f":"C_Reg_Tax_UKATS!AA359","v":0},{"$f":"C_Reg_Tax_UKATS!AB359","v":0},{"$f":"C_Reg_Tax_UKATS!AC359","v":0},{"$f":"C_Reg_Tax_UKATS!AD359","v":0},{"$f":"C_Reg_Tax_UKATS!AE359","v":0},{"$f":"C_Reg_Tax_UKATS!AF359","v":0},{"$f":"C_Reg_Tax_UKATS!AG359","v":0},{"$f":"C_Reg_Tax_UKATS!AH359","v":0},{"$f":"C_Reg_Tax_UKATS!AI359","v":0},{"$f":"C_Reg_Tax_UKATS!AJ359","v":0},{"$f":"C_Reg_Tax_UKATS!AK359","v":0},{"$f":"C_Reg_Tax_UKATS!AL359","v":0},{"$f":"C_Reg_Tax_UKATS!AM359","v":0},{"$f":"C_Reg_Tax_UKATS!AN359","v":0},{"$f":"C_Reg_Tax_UKATS!AO359","v":0},{"$f":"C_Reg_Tax_UKATS!AP359","v":0},{"$f":"C_Reg_Tax_UKATS!AQ359","v":0},{"$f":"C_Reg_Tax_UKATS!AR359","v":0},{"$f":"C_Reg_Tax_UKATS!AS359","v":0},{"$f":"C_Reg_Tax_UKATS!AT359","v":0},{"$f":"C_Reg_Tax_UKATS!AU359","v":0},{"$f":"C_Reg_Tax_UKATS!AV359","v":0},{"$f":"C_Reg_Tax_UKATS!AW359","v":0},{"$f":"C_Reg_Tax_UKATS!AX359","v":0},{"$f":"C_Reg_Tax_UKATS!AY359","v":0},{"$f":"C_Reg_Tax_UKATS!AZ359","v":0},{"$f":"C_Reg_Tax_UKATS!BA359","v":0},{"$f":"C_Reg_Tax_UKATS!BB359","v":0},{"$f":"C_Reg_Tax_UKATS!BC359","v":0},{"$f":"C_Reg_Tax_UKATS!BD359","v":0},{"$f":"C_Reg_Tax_UKATS!BE359","v":0},{"$f":"C_Reg_Tax_UKATS!BF359","v":0},{"$f":"C_Reg_Tax_UKATS!BG359","v":0},{"$f":"C_Reg_Tax_UKATS!BH359","v":0},{"$f":"C_Reg_Tax_UKATS!BI359","v":0},{"$f":"C_Reg_Tax_UKATS!BJ359","v":0}]
[null,null,null,null,"Total Capital Allowances (Oceanic)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA110:AA116) * AA109","v":0},0,0,0,0,0,-3849.1438884411345,-4256.3846852321649,-3472.1728685782809,-3181.1437709439938,-3387.8615497817523,-2147.691025923747,-2054.8641812843616,-1285.7940881860266,-1265.2935747140184,-1282.7969981937772,-1515.9538061505079,-2475.7932235935004,-3936.704224039891,-295221.78079083207,2152.2280807965763,749.20997634122818,338.74315032084434,171.6281164921115,93.247157958086675,55.38114955847238,37.26638420329683,31.779778146060458,23.486863379394933,18.75552971921859,14.952191348085961,11.962571095596276,9.5786427658490112,7.6758463564600774,6.155675647733565,4.9401227761518918]
[]
[null,null,null,"Patent Box"]
[null,null,null,null,{"$f":"E101","v":"Oceanics %"},null,{"$f":"G101","v":"%"},null,null,{"$f":"J101","v":0},null,{"$f":"L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y101","v":0},null,{"$f":"AA101","v":2.9563466959682486E-2},3.3756987265235579E-2,3.8103230959105609E-2,3.9511399045973485E-2,4.392942875982507E-2,3.1391891880079154E-2,2.4818959842001317E-2,1.9417799051396966E-2,1.9908658827982751E-2,1.8085605300847008E-2,1.8926381926273727E-2,2.0364607109328154E-2,2.1800688444684847E-2,2.3897299419047224E-2,2.867839556263348E-2,3.5457460735916102E-2,5.1100107178839324E-2,0.10177388680651236,0.19735172405631368,18.048565160432521,-0.16046071653819077,-6.811929319583479E-2,-3.7559798277687725E-2,-2.3207444098032565E-2,-1.5376611019639488E-2,-1.113712612787672E-2,-9.1393345779149544E-3,-9.5046105877103545E-3,-8.5663267562065826E-3,-8.342286425064906E-3,-8.1104837057601447E-3,-7.9132081461082103E-3,-7.727129340590274E-3,-7.5513852249548818E-3,-7.3851994465204077E-3,-7.2278709608647705E-3]
[null,null,null,null,{"$f":"'I_Series NERL'!E447","v":"Patent Box Deduction"},null,{"$f":"'I_Series NERL'!G447","v":"£'000 "},{"$f":"'I_Series NERL'!H447","v":"Nominal"},{"$f":"'I_Series NERL'!I447","v":"Enter as a positive"},{"$f":"'I_Series NERL'!J447","v":"CAA / IP_File 23"},null,{"$f":"'I_Series NERL'!L447","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA447","v":0},{"$f":"'I_Series NERL'!AB447","v":0},{"$f":"'I_Series NERL'!AC447","v":0},{"$f":"'I_Series NERL'!AD447","v":0},{"$f":"'I_Series NERL'!AE447","v":0},{"$f":"'I_Series NERL'!AF447","v":0},{"$f":"'I_Series NERL'!AG447","v":0},{"$f":"'I_Series NERL'!AH447","v":0},{"$f":"'I_Series NERL'!AI447","v":800},{"$f":"'I_Series NERL'!AJ447","v":800},{"$f":"'I_Series NERL'!AK447","v":800},{"$f":"'I_Series NERL'!AL447","v":800},{"$f":"'I_Series NERL'!AM447","v":800},{"$f":"'I_Series NERL'!AN447","v":0},{"$f":"'I_Series NERL'!AO447","v":0},{"$f":"'I_Series NERL'!AP447","v":0},{"$f":"'I_Series NERL'!AQ447","v":0},{"$f":"'I_Series NERL'!AR447","v":0},{"$f":"'I_Series NERL'!AS447","v":0},{"$f":"'I_Series NERL'!AT447","v":0},{"$f":"'I_Series NERL'!AU447","v":0},{"$f":"'I_Series NERL'!AV447","v":0},{"$f":"'I_Series NERL'!AW447","v":0},{"$f":"'I_Series NERL'!AX447","v":0},{"$f":"'I_Series NERL'!AY447","v":0},{"$f":"'I_Series NERL'!AZ447","v":0},{"$f":"'I_Series NERL'!BA447","v":0},{"$f":"'I_Series NERL'!BB447","v":0},{"$f":"'I_Series NERL'!BC447","v":0},{"$f":"'I_Series NERL'!BD447","v":0},{"$f":"'I_Series NERL'!BE447","v":0},{"$f":"'I_Series NERL'!BF447","v":0},{"$f":"'I_Series NERL'!BG447","v":0},{"$f":"'I_Series NERL'!BH447","v":0},{"$f":"'I_Series NERL'!BI447","v":0},{"$f":"'I_Series NERL'!BJ447","v":0}]
[null,null,null,null,{"$f":"E121 & \" - Oceanic share\"","v":"Patent Box Deduction - Oceanic share"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA120 * AA121 * SignSwitch","v":0},0,0,0,0,0,0,0,-15.9269270623862,-14.468484240677606,-15.141105541018982,-16.291685687462522,-17.440550755747878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"RDEC"]
[null,null,null,null,"RDEC %",null,{"$f":"'I_Series NERL'!G179","v":"%"},null,{"$f":"'I_Series NERL'!I179","v":"Applies from 1 April to 31 March. "},{"$f":"'I_Series NERL'!J179","v":"https://www.gov.uk/government/publications/spring-budget-2023-overview-of-tax-legislation-and-rates-ootlar/annex-a-rates-and-allowances#capital-assets-and-property"},null,{"$f":"'I_Series NERL'!L179","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y179","v":0},null,{"$f":"'I_Series NERL'!AA179","v":0},{"$f":"'I_Series NERL'!AB179","v":0},{"$f":"'I_Series NERL'!AC179","v":0},{"$f":"'I_Series NERL'!AD179","v":0},{"$f":"'I_Series NERL'!AE179","v":0},{"$f":"'I_Series NERL'!AF179","v":0},{"$f":"'I_Series NERL'!AG179","v":0.13},{"$f":"'I_Series NERL'!AH179","v":0.13},{"$f":"'I_Series NERL'!AI179","v":0.18250000000000002},{"$f":"'I_Series NERL'!AJ179","v":0.2},{"$f":"'I_Series NERL'!AK179","v":0.2},{"$f":"'I_Series NERL'!AL179","v":0.2},{"$f":"'I_Series NERL'!AM179","v":0.2},{"$f":"'I_Series NERL'!AN179","v":0.2},{"$f":"'I_Series NERL'!AO179","v":0.2},{"$f":"'I_Series NERL'!AP179","v":0.2},{"$f":"'I_Series NERL'!AQ179","v":0.2},{"$f":"'I_Series NERL'!AR179","v":0.2},{"$f":"'I_Series NERL'!AS179","v":0.2},{"$f":"'I_Series NERL'!AT179","v":0.2},{"$f":"'I_Series NERL'!AU179","v":0.2},{"$f":"'I_Series NERL'!AV179","v":0.2},{"$f":"'I_Series NERL'!AW179","v":0.2},{"$f":"'I_Series NERL'!AX179","v":0.2},{"$f":"'I_Series NERL'!AY179","v":0.2},{"$f":"'I_Series NERL'!AZ179","v":0.2},{"$f":"'I_Series NERL'!BA179","v":0.2},{"$f":"'I_Series NERL'!BB179","v":0.2},{"$f":"'I_Series NERL'!BC179","v":0.2},{"$f":"'I_Series NERL'!BD179","v":0.2},{"$f":"'I_Series NERL'!BE179","v":0.2},{"$f":"'I_Series NERL'!BF179","v":0.2},{"$f":"'I_Series NERL'!BG179","v":0.2},{"$f":"'I_Series NERL'!BH179","v":0.2},{"$f":"'I_Series NERL'!BI179","v":0.2},{"$f":"'I_Series NERL'!BJ179","v":0.2}]
[null,null,null,null,{"$f":"'I_Series NERL'!E167","v":"Corporation tax rate"},null,{"$f":"'I_Series NERL'!G167","v":"%"},null,{"$f":"'I_Series NERL'!I167","v":"Applies from 1 April to 31 March. Tax rates available here"},{"$f":"'I_Series NERL'!J167","v":"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121"},null,{"$f":"'I_Series NERL'!L167","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y167","v":0},null,{"$f":"'I_Series NERL'!AA167","v":0},{"$f":"'I_Series NERL'!AB167","v":0},{"$f":"'I_Series NERL'!AC167","v":0},{"$f":"'I_Series NERL'!AD167","v":0},{"$f":"'I_Series NERL'!AE167","v":0},{"$f":"'I_Series NERL'!AF167","v":0},{"$f":"'I_Series NERL'!AG167","v":0.19},{"$f":"'I_Series NERL'!AH167","v":0.19},{"$f":"'I_Series NERL'!AI167","v":0.23499999999999999},{"$f":"'I_Series NERL'!AJ167","v":0.25},{"$f":"'I_Series NERL'!AK167","v":0.25},{"$f":"'I_Series NERL'!AL167","v":0.25},{"$f":"'I_Series NERL'!AM167","v":0.25},{"$f":"'I_Series NERL'!AN167","v":0.25},{"$f":"'I_Series NERL'!AO167","v":0.25},{"$f":"'I_Series NERL'!AP167","v":0.25},{"$f":"'I_Series NERL'!AQ167","v":0.25},{"$f":"'I_Series NERL'!AR167","v":0.25},{"$f":"'I_Series NERL'!AS167","v":0.25},{"$f":"'I_Series NERL'!AT167","v":0.25},{"$f":"'I_Series NERL'!AU167","v":0.25},{"$f":"'I_Series NERL'!AV167","v":0.25},{"$f":"'I_Series NERL'!AW167","v":0.25},{"$f":"'I_Series NERL'!AX167","v":0.25},{"$f":"'I_Series NERL'!AY167","v":0.25},{"$f":"'I_Series NERL'!AZ167","v":0.25},{"$f":"'I_Series NERL'!BA167","v":0.25},{"$f":"'I_Series NERL'!BB167","v":0.25},{"$f":"'I_Series NERL'!BC167","v":0.25},{"$f":"'I_Series NERL'!BD167","v":0.25},{"$f":"'I_Series NERL'!BE167","v":0.25},{"$f":"'I_Series NERL'!BF167","v":0.25},{"$f":"'I_Series NERL'!BG167","v":0.25},{"$f":"'I_Series NERL'!BH167","v":0.25},{"$f":"'I_Series NERL'!BI167","v":0.25},{"$f":"'I_Series NERL'!BJ167","v":0.25}]
[]
[null,null,null,null,{"$f":"E109","v":"Oceanics %"},null,{"$f":"G109","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y109","v":0},null,{"$f":"AA109","v":2.9563466959682486E-2},3.3756987265235579E-2,3.8103230959105609E-2,3.9511399045973485E-2,4.392942875982507E-2,3.1391891880079154E-2,2.4818959842001317E-2,1.9417799051396966E-2,1.9908658827982751E-2,1.8085605300847008E-2,1.8926381926273727E-2,2.0364607109328154E-2,2.1800688444684847E-2,2.3897299419047224E-2,2.867839556263348E-2,3.5457460735916102E-2,5.1100107178839324E-2,0.10177388680651236,0.19735172405631368,18.048565160432521,-0.16046071653819077,-6.811929319583479E-2,-3.7559798277687725E-2,-2.3207444098032565E-2,-1.5376611019639488E-2,-1.113712612787672E-2,-9.1393345779149544E-3,-9.5046105877103545E-3,-8.5663267562065826E-3,-8.342286425064906E-3,-8.1104837057601447E-3,-7.9132081461082103E-3,-7.727129340590274E-3,-7.5513852249548818E-3,-7.3851994465204077E-3,-7.2278709608647705E-3]
[null,null,null,null,{"$f":"'I_Series NERL'!E448","v":"RDEC Qualifying Spend"},null,{"$f":"'I_Series NERL'!G448","v":"£'000 "},{"$f":"'I_Series NERL'!H448","v":"RPI 2020"},{"$f":"'I_Series NERL'!I448","v":"Enter as a positive"},{"$f":"'I_Series NERL'!J448","v":"CAA / IP_File 22"},null,{"$f":"'I_Series NERL'!L448","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y448","v":0},null,{"$f":"'I_Series NERL'!AA448","v":0},{"$f":"'I_Series NERL'!AB448","v":0},{"$f":"'I_Series NERL'!AC448","v":0},{"$f":"'I_Series NERL'!AD448","v":0},{"$f":"'I_Series NERL'!AE448","v":0},{"$f":"'I_Series NERL'!AF448","v":0},{"$f":"'I_Series NERL'!AG448","v":0},{"$f":"'I_Series NERL'!AH448","v":0},{"$f":"'I_Series NERL'!AI448","v":14202.723498913179},{"$f":"'I_Series NERL'!AJ448","v":16033.887971848131},{"$f":"'I_Series NERL'!AK448","v":16469.675642563227},{"$f":"'I_Series NERL'!AL448","v":15725.468236934992},{"$f":"'I_Series NERL'!AM448","v":15247.229186221715},{"$f":"'I_Series NERL'!AN448","v":0},{"$f":"'I_Series NERL'!AO448","v":0},{"$f":"'I_Series NERL'!AP448","v":0},{"$f":"'I_Series NERL'!AQ448","v":0},{"$f":"'I_Series NERL'!AR448","v":0},{"$f":"'I_Series NERL'!AS448","v":0},{"$f":"'I_Series NERL'!AT448","v":0},{"$f":"'I_Series NERL'!AU448","v":0},{"$f":"'I_Series NERL'!AV448","v":0},{"$f":"'I_Series NERL'!AW448","v":0},{"$f":"'I_Series NERL'!AX448","v":0},{"$f":"'I_Series NERL'!AY448","v":0},{"$f":"'I_Series NERL'!AZ448","v":0},{"$f":"'I_Series NERL'!BA448","v":0},{"$f":"'I_Series NERL'!BB448","v":0},{"$f":"'I_Series NERL'!BC448","v":0},{"$f":"'I_Series NERL'!BD448","v":0},{"$f":"'I_Series NERL'!BE448","v":0},{"$f":"'I_Series NERL'!BF448","v":0},{"$f":"'I_Series NERL'!BG448","v":0},{"$f":"'I_Series NERL'!BH448","v":0},{"$f":"'I_Series NERL'!BI448","v":0},{"$f":"'I_Series NERL'!BJ448","v":0}]
[null,null,null,null,{"$f":"C_Index!E$237","v":"RPI Annual Growth for calendar year t (Oceanic) - index"},null,{"$f":"C_Index!G$237","v":"Index"},{"$f":"C_Index!H$237","v":"RPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA$237","v":0.88196833158029397},{"$f":"C_Index!AB$237","v":0.89734769878045306},{"$f":"C_Index!AC$237","v":0.92949938880518512},{"$f":"C_Index!AD$237","v":0.96057082752935141},{"$f":"C_Index!AE$237","v":0.98518918611592798},{"$f":"C_Index!AF$237","v":1},{"$f":"C_Index!AG$237","v":1.0404525684396053},{"$f":"C_Index!AH$237","v":1.1609858714500951},{"$f":"C_Index!AI$237","v":1.2641351098729281},{"$f":"C_Index!AJ$237","v":1.2846418790687095},{"$f":"C_Index!AK$237","v":1.2971353512238111},{"$f":"C_Index!AL$237","v":1.3195576771754272},{"$f":"C_Index!AM$237","v":1.3565319254058053},{"$f":"C_Index!AN$237","v":1.3945421988557309},{"$f":"C_Index!AO$237","v":1.4336175271419489},{"$f":"C_Index!AP$237","v":1.4737877532963912},{"$f":"C_Index!AQ$237","v":1.5150835565582197},{"$f":"C_Index!AR$237","v":1.5575364758045076},{"$f":"C_Index!AS$237","v":1.60117893363745},{"$f":"C_Index!AT$237","v":1.6460442611465049},{"$f":"C_Index!AU$237","v":1.692166723364372},{"$f":"C_Index!AV$237","v":1.7395815454362549},{"$f":"C_Index!AW$237","v":1.7883249395223884},{"$f":"C_Index!AX$237","v":1.8384341324543818},{"$f":"C_Index!AY$237","v":1.8899473941664968},{"$f":"C_Index!AZ$237","v":1.9429040669235742},{"$f":"C_Index!BA$237","v":1.9973445953679347},{"$f":"C_Index!BB$237","v":2.053310557408198},{"$f":"C_Index!BC$237","v":2.1108446959736118},{"$f":"C_Index!BD$237","v":2.1699909516581442},{"$f":"C_Index!BE$237","v":2.2307944962792678},{"$f":"C_Index!BF$237","v":2.2933017673770704},{"$f":"C_Index!BG$237","v":2.3575605036800322},{"$f":"C_Index!BH$237","v":2.423619781564565},{"$f":"C_Index!BI$237","v":2.4915300525361532},{"$f":"C_Index!BJ$237","v":2.5613431817607211}]
[null,null,null,null,{"$f":"E129","v":"RDEC Qualifying Spend"},null,{"$f":"G129","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA129 * AA130 * AA128","v":0},{"$f":"AB129 * AB130 * AB128","v":0},0,0,0,0,0,0,357.44327446819301,372.52375271866953,404.33183923825669,422.5790857966677,450.91133834349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Calculations"]
[]
[null,null,null,"Alert: Impact of Tax Simplification (No adjustment for WC impact of change in DC)"]
[null,null,null,null,{"$f":"C_Time!E$128","v":"NR23 flag"},{"$f":"C_Time!F$128","v":0},{"$f":"C_Time!G$128","v":"flag"},{"$f":"C_Time!H$128","v":0},{"$f":"C_Time!I$128","v":0},{"$f":"C_Time!J$128","v":0},{"$f":"C_Time!K$128","v":0},{"$f":"C_Time!L$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$128","v":5},null,{"$f":"C_Time!AA$128","v":0},{"$f":"C_Time!AB$128","v":0},{"$f":"C_Time!AC$128","v":0},{"$f":"C_Time!AD$128","v":0},{"$f":"C_Time!AE$128","v":0},{"$f":"C_Time!AF$128","v":0},{"$f":"C_Time!AG$128","v":0},{"$f":"C_Time!AH$128","v":0},{"$f":"C_Time!AI$128","v":1},{"$f":"C_Time!AJ$128","v":1},{"$f":"C_Time!AK$128","v":1},{"$f":"C_Time!AL$128","v":1},{"$f":"C_Time!AM$128","v":1},{"$f":"C_Time!AN$128","v":0},{"$f":"C_Time!AO$128","v":0},{"$f":"C_Time!AP$128","v":0},{"$f":"C_Time!AQ$128","v":0},{"$f":"C_Time!AR$128","v":0},{"$f":"C_Time!AS$128","v":0},{"$f":"C_Time!AT$128","v":0},{"$f":"C_Time!AU$128","v":0},{"$f":"C_Time!AV$128","v":0},{"$f":"C_Time!AW$128","v":0},{"$f":"C_Time!AX$128","v":0},{"$f":"C_Time!AY$128","v":0},{"$f":"C_Time!AZ$128","v":0},{"$f":"C_Time!BA$128","v":0},{"$f":"C_Time!BB$128","v":0},{"$f":"C_Time!BC$128","v":0},{"$f":"C_Time!BD$128","v":0},{"$f":"C_Time!BE$128","v":0},{"$f":"C_Time!BF$128","v":0},{"$f":"C_Time!BG$128","v":0},{"$f":"C_Time!BH$128","v":0},{"$f":"C_Time!BI$128","v":0},{"$f":"C_Time!BJ$128","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E$35","v":"Adjustment for Working Capital Impact of change in Determined Cost"},{"$f":"'C_Determined Costs_Oceanic'!F$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!G$35","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H$35","v":"Nominal"},{"$f":"'C_Determined Costs_Oceanic'!I$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!J$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!K$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!L$35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y$35","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI$35","v":-5.5507505887343491},{"$f":"'C_Determined Costs_Oceanic'!AJ$35","v":-4.2258521099243964},{"$f":"'C_Determined Costs_Oceanic'!AK$35","v":2.7899627420960185},{"$f":"'C_Determined Costs_Oceanic'!AL$35","v":2.8092384461535191},{"$f":"'C_Determined Costs_Oceanic'!AM$35","v":2.8167466427761805},{"$f":"'C_Determined Costs_Oceanic'!AN$35","v":1.4266849753721904},{"$f":"'C_Determined Costs_Oceanic'!AO$35","v":6.8370620448707166E-5},{"$f":"'C_Determined Costs_Oceanic'!AP$35","v":2.9832640765089258E-5},{"$f":"'C_Determined Costs_Oceanic'!AQ$35","v":1.8403251942634476E-5},{"$f":"'C_Determined Costs_Oceanic'!AR$35","v":1.854226632238235E-5},{"$f":"'C_Determined Costs_Oceanic'!AS$35","v":1.787899432111656E-5},{"$f":"'C_Determined Costs_Oceanic'!AT$35","v":1.7562257208225895E-5},{"$f":"'C_Determined Costs_Oceanic'!AU$35","v":4.3592151934504615E-5},{"$f":"'C_Determined Costs_Oceanic'!AV$35","v":6.84811863968583E-5},{"$f":"'C_Determined Costs_Oceanic'!AW$35","v":5.8373267635357627E-5},{"$f":"'C_Determined Costs_Oceanic'!AX$35","v":4.4312928360316951E-5},{"$f":"'C_Determined Costs_Oceanic'!AY$35","v":3.4456544255179109E-5},{"$f":"'C_Determined Costs_Oceanic'!AZ$35","v":2.7076905043036452E-5},{"$f":"'C_Determined Costs_Oceanic'!BA$35","v":2.1212767958600594E-5},{"$f":"'C_Determined Costs_Oceanic'!BB$35","v":1.6926846541676297E-5},{"$f":"'C_Determined Costs_Oceanic'!BC$35","v":1.3779503952711143E-5},{"$f":"'C_Determined Costs_Oceanic'!BD$35","v":1.189521347021147E-5},{"$f":"'C_Determined Costs_Oceanic'!BE$35","v":5.8259447026122271E-6},{"$f":"'C_Determined Costs_Oceanic'!BF$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI$35","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ$35","v":0}]
[null,null,null,null,"Oceanic Reg Tax - Modelling Simplification within Tolerance:",{"$f":"--(SUMPRODUCT($AA137:$BJ137, $AA138:$BJ138) > AlertValueTOL)","v":0},"Alert",null,"0 = Yes"]
[]
[null,null,null,"Tax Base"]
[null,null,null,null,"Differences between Determined Costs and Total OPEX (exc. WC impact of change in Determined Costs)"]
[null,null,null,null,{"$f":"E72","v":"Total Oceanic (Atlantic / Tango) Revenue"},null,{"$f":"G72","v":"£'000"},{"$f":"H72","v":"Nominal"},"C_Reg_Tax_Oceanic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y72","v":129849.70072150593},null,{"$f":"AA72","v":0},0,0,0,0,6863.0712999999987,7660.08,15321.789999999999,17756.83264872447,19097.836290567957,20405.255640484298,20759.843199303115,21984.991642426103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total ADS-B Costs (Atlantic/Tango)",null,"£'000","Nominal","C_Reg_Tax_Oceanic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA144:BJ144)","v":-122584.07333885205},null,{"$f":"SUM(AA88:AA89) * SignSwitch","v":0},0,0,0,0,0,-8031.2549434155972,-14548.05897393052,-17756.83264872447,-19097.836290567957,-20405.255640484298,-20759.843199303115,-21984.991642426103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$21","v":"Excluding - Revenue Adjustments"},null,{"$f":"G$21","v":"£'000"},"Nominal","C_Reg_Tax_Oceanic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E106","v":"Interest Expense (Notional Company) - Oceanic proportion"},null,{"$f":"G106","v":"£'000"},{"$f":"H106","v":"Nominal"},"C_Reg_Tax_Oceanic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y106","v":0},null,{"$f":"AA106","v":0},0,0,0,0,0,-281.4539638359247,-307.21829058942268,-286.92298106962949,-221.69865508356287,-171.03169287106684,-122.60582996968874,-68.95240279929601,-22.403799916279933,-250.58678109193522,-278.55163401739111,-2072.463163845096,-1272.1034258561122,-2674.7285752792341,-264107.8851067308,2920.4610474077326,1320.7465466127405,774.17797089598196,507.75987154337145,356.40323878031694,272.95696949613625,236.95446137689567,260.78253803998223,248.72690330278215,256.32813912773111,263.7161762185944,272.28437333880231,281.36307400095421,290.97327619018603,301.13769262909227,311.88078763609724]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E28","v":"Regulatory Depreciation"},null,{"$f":"'C_Determined Costs_Oceanic'!G28","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H28","v":"Nominal"},"C_Determined Costs_Oceanic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y28","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA28","v":5630.0329631897284},{"$f":"'C_Determined Costs_Oceanic'!AB28","v":5154.1911772518542},{"$f":"'C_Determined Costs_Oceanic'!AC28","v":4645.9211553893774},{"$f":"'C_Determined Costs_Oceanic'!AD28","v":4483.3687907305484},{"$f":"'C_Determined Costs_Oceanic'!AE28","v":4456.338085000174},{"$f":"'C_Determined Costs_Oceanic'!AF28","v":7537.374797180586},{"$f":"'C_Determined Costs_Oceanic'!AG28","v":6240.1636764242994},{"$f":"'C_Determined Costs_Oceanic'!AH28","v":6421.3836477987425},{"$f":"'C_Determined Costs_Oceanic'!AI28","v":7863.2911139901043},{"$f":"'C_Determined Costs_Oceanic'!AJ28","v":8293.8997948642882},{"$f":"'C_Determined Costs_Oceanic'!AK28","v":5441.4420409975392},{"$f":"'C_Determined Costs_Oceanic'!AL28","v":5750.0264241108762},{"$f":"'C_Determined Costs_Oceanic'!AM28","v":6033.2235665768749},{"$f":"'C_Determined Costs_Oceanic'!AN28","v":2123.147590733678},{"$f":"'C_Determined Costs_Oceanic'!AO28","v":2182.6385757867547},{"$f":"'C_Determined Costs_Oceanic'!AP28","v":2243.796509156582},{"$f":"'C_Determined Costs_Oceanic'!AQ28","v":2306.6680990408504},{"$f":"'C_Determined Costs_Oceanic'!AR28","v":2371.3013624095211},{"$f":"'C_Determined Costs_Oceanic'!AS28","v":2437.7456616768636},{"$f":"'C_Determined Costs_Oceanic'!AT28","v":2506.0517424010523},{"$f":"'C_Determined Costs_Oceanic'!AU28","v":2576.2717720401129},{"$f":"'C_Determined Costs_Oceanic'!AV28","v":2605.65641401631},{"$f":"'C_Determined Costs_Oceanic'!AW28","v":2387.750318618238},{"$f":"'C_Determined Costs_Oceanic'!AX28","v":2020.7982286637143},{"$f":"'C_Determined Costs_Oceanic'!AY28","v":1631.5775627896896},{"$f":"'C_Determined Costs_Oceanic'!AZ28","v":1101.4741004851123},{"$f":"'C_Determined Costs_Oceanic'!BA28","v":555.1335506113528},{"$f":"'C_Determined Costs_Oceanic'!BB28","v":9.503872598185244E-13},{"$f":"'C_Determined Costs_Oceanic'!BC28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ28","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E29","v":"Regulatory Return - Oceanic"},null,{"$f":"'C_Determined Costs_Oceanic'!G29","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H29","v":"Nominal"},"C_Determined Costs_Oceanic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y29","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA29","v":1991.0032047702618},{"$f":"'C_Determined Costs_Oceanic'!AB29","v":1766.1750384290142},{"$f":"'C_Determined Costs_Oceanic'!AC29","v":1462.2310633872912},{"$f":"'C_Determined Costs_Oceanic'!AD29","v":1264.6162623343134},{"$f":"'C_Determined Costs_Oceanic'!AE29","v":2589.9120457638342},{"$f":"'C_Determined Costs_Oceanic'!AF29","v":1531.2253304431615},{"$f":"'C_Determined Costs_Oceanic'!AG29","v":1334.0037637223709},{"$f":"'C_Determined Costs_Oceanic'!AH29","v":1325.4548197068484},{"$f":"'C_Determined Costs_Oceanic'!AI29","v":1203.0616568960638},{"$f":"'C_Determined Costs_Oceanic'!AJ29","v":1077.7581405186888},{"$f":"'C_Determined Costs_Oceanic'!AK29","v":974.63186647956672},{"$f":"'C_Determined Costs_Oceanic'!AL29","v":983.51230947478268},{"$f":"'C_Determined Costs_Oceanic'!AM29","v":1003.0253217139041},{"$f":"'C_Determined Costs_Oceanic'!AN29","v":920.02401009166408},{"$f":"'C_Determined Costs_Oceanic'!AO29","v":801.4608160783464},{"$f":"'C_Determined Costs_Oceanic'!AP29","v":752.60394985187452},{"$f":"'C_Determined Costs_Oceanic'!AQ29","v":700.17665130376145},{"$f":"'C_Determined Costs_Oceanic'!AR29","v":644.25222058882025},{"$f":"'C_Determined Costs_Oceanic'!AS29","v":585.13057756435444},{"$f":"'C_Determined Costs_Oceanic'!AT29","v":522.22477373831669},{"$f":"'C_Determined Costs_Oceanic'!AU29","v":456.58622006209077},{"$f":"'C_Determined Costs_Oceanic'!AV29","v":387.06915943697294},{"$f":"'C_Determined Costs_Oceanic'!AW29","v":316.58203958372513},{"$f":"'C_Determined Costs_Oceanic'!AX29","v":253.31039344953936},{"$f":"'C_Determined Costs_Oceanic'!AY29","v":200.16833207105532},{"$f":"'C_Determined Costs_Oceanic'!AZ29","v":159.88794531084076},{"$f":"'C_Determined Costs_Oceanic'!BA29","v":135.37375276300372},{"$f":"'C_Determined Costs_Oceanic'!BB29","v":132.439449051309},{"$f":"'C_Determined Costs_Oceanic'!BC29","v":134.6181513140786},{"$f":"'C_Determined Costs_Oceanic'!BD29","v":131.73401782198081},{"$f":"'C_Determined Costs_Oceanic'!BE29","v":134.01569706920128},{"$f":"'C_Determined Costs_Oceanic'!BF29","v":136.35356020623445},{"$f":"'C_Determined Costs_Oceanic'!BG29","v":138.94660232253699},{"$f":"'C_Determined Costs_Oceanic'!BH29","v":141.61230195471649},{"$f":"'C_Determined Costs_Oceanic'!BI29","v":144.35269497969932},{"$f":"'C_Determined Costs_Oceanic'!BJ29","v":147.16987432005669}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E30","v":"Revenue - Other Oceanic Revenue - Price Determination -NEG"},null,{"$f":"'C_Determined Costs_Oceanic'!G30","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H30","v":"Nominal"},"C_Determined Costs_Oceanic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y30","v":-5070.9580004926111},null,{"$f":"'C_Determined Costs_Oceanic'!AA30","v":-524.03096056446736},{"$f":"'C_Determined Costs_Oceanic'!AB30","v":-492.71482580911663},{"$f":"'C_Determined Costs_Oceanic'!AC30","v":-497.90731196996904},{"$f":"'C_Determined Costs_Oceanic'!AD30","v":-475.70831224888968},{"$f":"'C_Determined Costs_Oceanic'!AE30","v":429.20177023081743},{"$f":"'C_Determined Costs_Oceanic'!AF30","v":369.35654884206252},{"$f":"'C_Determined Costs_Oceanic'!AG30","v":-509.83440613026812},{"$f":"'C_Determined Costs_Oceanic'!AH30","v":-413.72325943004591},{"$f":"'C_Determined Costs_Oceanic'!AI30","v":-592.48263936536807},{"$f":"'C_Determined Costs_Oceanic'!AJ30","v":-587.97861778684569},{"$f":"'C_Determined Costs_Oceanic'!AK30","v":-585.06152972044163},{"$f":"'C_Determined Costs_Oceanic'!AL30","v":-590.39472149139021},{"$f":"'C_Determined Costs_Oceanic'!AM30","v":-599.67973504868826},{"$f":"'C_Determined Costs_Oceanic'!AN30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ30","v":0}]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E35","v":"Adjustment for Working Capital Impact of change in Determined Cost"},null,{"$f":"'C_Determined Costs_Oceanic'!G35","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H35","v":"Nominal"},"C_Determined Costs_Oceanic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y35","v":0}]
[null,null,null,null,"Allowances - Recalculated Determined Costs vs Total OPEX",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y145:Y150)","v":-5070.9580004926111},null,{"$f":"SUM(AA143:AA151)","v":7097.005207395523},{"$f":"SUM(AB143:AB151)","v":6427.6513898717521},5610.2449068066999,5272.2767408159725,7475.4519009948262,16301.02797646581,6411.704126764881,7799.6279435556025,8186.9471504511703,8561.9806625125675,5659.9806848855978,6020.5381821245792,6367.6167504427949,3020.7678009090619,2733.5126107731658,2717.8488249910656,934.38158649951583,1743.4501571422293,348.14766396198399,-261079.60859059141,5953.3190395099355,4313.4721200660233,3478.510329097945,2781.8684936566251,2188.1491336410618,1534.3190152920893,927.46176475125219,393.22198709129219,383.34505461686075,388.06215694971195,397.73187328779568,408.63793354503673,420.3096763234912,432.58557814490251,445.49038760879159,459.05066195615393]
[]
[null,null,null,null,{"$f":"E41","v":"Excluding - Variance in DC/P&L Determined Costs"},null,{"$f":"G41","v":"£'000"},{"$f":"H41","v":"Nominal"},null,{"$f":"J41","v":0},null,{"$f":"L41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y41","v":0},null,{"$f":"AA41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E49","v":"Excluding - Provisions"},null,{"$f":"G49","v":"£'000"},{"$f":"H49","v":"Nominal"},null,{"$f":"J49","v":0},null,{"$f":"L49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y49","v":0},null,{"$f":"AA49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E45","v":"Excluding - Grant"},null,{"$f":"G45","v":"£'000"},{"$f":"H45","v":"Nominal"},null,{"$f":"J45","v":0},null,{"$f":"L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y45","v":0},null,{"$f":"AA45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E53","v":"Excluding - Other Oceanic Revenue"},null,{"$f":"G53","v":"£'000"},{"$f":"H53","v":"Nominal"},null,{"$f":"J53","v":0},null,{"$f":"L53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y53","v":0},null,{"$f":"AA53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E117","v":"Total Capital Allowances (Oceanic)"},null,{"$f":"G117","v":"£'000"},{"$f":"H117","v":"Nominal"},null,{"$f":"J117","v":0},null,{"$f":"L117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y117","v":0},null,{"$f":"AA117","v":0},0,0,0,0,0,-3849.1438884411345,-4256.3846852321649,-3472.1728685782809,-3181.1437709439938,-3387.8615497817523,-2147.691025923747,-2054.8641812843616,-1285.7940881860266,-1265.2935747140184,-1282.7969981937772,-1515.9538061505079,-2475.7932235935004,-3936.704224039891,-295221.78079083207,2152.2280807965763,749.20997634122818,338.74315032084434,171.6281164921115,93.247157958086675,55.38114955847238,37.26638420329683,31.779778146060458,23.486863379394933,18.75552971921859,14.952191348085961,11.962571095596276,9.5786427658490112,7.6758463564600774,6.155675647733565,4.9401227761518918]
[null,null,null,null,{"$f":"E122","v":"Patent Box Deduction - Oceanic share"},null,{"$f":"G122","v":"£'000"},{"$f":"H122","v":"Nominal"},null,{"$f":"J122","v":0},null,{"$f":"L122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y122","v":0},null,{"$f":"AA122","v":0},0,0,0,0,0,0,0,-15.9269270623862,-14.468484240677606,-15.141105541018982,-16.291685687462522,-17.440550755747878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profits Attributable to Corporation Tax (Oceanic)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA152 - AA154 + AA155  + AA156 + AA157 + AA158 + AA159","v":7097.005207395523},{"$f":"AB152 - AB154 + AB155  + AB156 + AB157 + AB158 + AB159","v":6427.6513898717521},5610.2449068066999,5272.2767408159725,7475.4519009948262,16301.02797646581,2562.5602383237465,3543.2432583234377,4698.847354810503,5366.3684073278955,2256.9780295628266,3856.5554705133695,4295.3120184026857,1734.9737127230353,1468.2190360591474,1435.0518267972884,-581.57221965099211,-732.34306645127117,-3588.5565600779069,-556301.38938142348,8105.5471203065117,5062.6820964072513,3817.2534794187895,2953.4966101487366,2281.3962915991483,1589.7001648505616,964.72814895454906,425.00176523735263,406.8319179962557,406.81768666893055,412.68406463588167,420.60050464063301,429.8883190893402,440.26142450136257,451.64606325652517,463.99078473230583]
[]
[null,null,null,"Tax on Patent Box"]
[null,null,null,null,{"$f":"'I_Series NERL'!E178","v":"Patent Box tax allowances"},null,{"$f":"'I_Series NERL'!G178","v":"%"},null,{"$f":"'I_Series NERL'!I178","v":"Applies from 1 April to 31 March. "},{"$f":"'I_Series NERL'!J178","v":"https://www.gov.uk/government/publications/spring-budget-2023-overview-of-tax-legislation-and-rates-ootlar/annex-a-rates-and-allowances#capital-assets-and-property"},null,{"$f":"'I_Series NERL'!L178","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA178","v":0},{"$f":"'I_Series NERL'!AB178","v":0},{"$f":"'I_Series NERL'!AC178","v":0},{"$f":"'I_Series NERL'!AD178","v":0},{"$f":"'I_Series NERL'!AE178","v":0},{"$f":"'I_Series NERL'!AF178","v":0},{"$f":"'I_Series NERL'!AG178","v":0.1},{"$f":"'I_Series NERL'!AH178","v":0.1},{"$f":"'I_Series NERL'!AI178","v":0.1},{"$f":"'I_Series NERL'!AJ178","v":0.1},{"$f":"'I_Series NERL'!AK178","v":0.1},{"$f":"'I_Series NERL'!AL178","v":0.1},{"$f":"'I_Series NERL'!AM178","v":0.1},{"$f":"'I_Series NERL'!AN178","v":0.1},{"$f":"'I_Series NERL'!AO178","v":0.1},{"$f":"'I_Series NERL'!AP178","v":0.1},{"$f":"'I_Series NERL'!AQ178","v":0.1},{"$f":"'I_Series NERL'!AR178","v":0.1},{"$f":"'I_Series NERL'!AS178","v":0.1},{"$f":"'I_Series NERL'!AT178","v":0.1},{"$f":"'I_Series NERL'!AU178","v":0.1},{"$f":"'I_Series NERL'!AV178","v":0.1},{"$f":"'I_Series NERL'!AW178","v":0.1},{"$f":"'I_Series NERL'!AX178","v":0.1},{"$f":"'I_Series NERL'!AY178","v":0.1},{"$f":"'I_Series NERL'!AZ178","v":0.1},{"$f":"'I_Series NERL'!BA178","v":0.1},{"$f":"'I_Series NERL'!BB178","v":0.1},{"$f":"'I_Series NERL'!BC178","v":0.1},{"$f":"'I_Series NERL'!BD178","v":0.1},{"$f":"'I_Series NERL'!BE178","v":0.1},{"$f":"'I_Series NERL'!BF178","v":0.1},{"$f":"'I_Series NERL'!BG178","v":0.1},{"$f":"'I_Series NERL'!BH178","v":0.1},{"$f":"'I_Series NERL'!BI178","v":0.1},{"$f":"'I_Series NERL'!BJ178","v":0.1}]
[null,null,null,null,{"$f":"E122","v":"Patent Box Deduction - Oceanic share"},null,{"$f":"G122","v":"£'000"},{"$f":"H122","v":"Nominal"},null,{"$f":"J122","v":0},null,{"$f":"L122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y122","v":0},null,{"$f":"AA122","v":0},0,0,0,0,0,0,0,-15.9269270623862,-14.468484240677606,-15.141105541018982,-16.291685687462522,-17.440550755747878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D162","v":"Tax on Patent Box"},null,{"$f":"G164","v":"£'000"},{"$f":"H164","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA164 * AA$163 * SignSwitch","v":0},0,0,0,0,0,0,0,1.59269270623862,1.4468484240677606,1.5141105541018982,1.6291685687462523,1.7440550755747879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax Losses"]
[null,null,null,null,{"$f":"E160","v":"Profits Attributable to Corporation Tax (Oceanic)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,7097.005207395523,6427.6513898717521,5610.2449068066999,5272.2767408159725,7475.4519009948262,16301.02797646581,2562.5602383237465,3543.2432583234377,4698.847354810503,5366.3684073278955,2256.9780295628266,3856.5554705133695,4295.3120184026857,1734.9737127230353,1468.2190360591474,1435.0518267972884,-581.57221965099211,-732.34306645127117,-3588.5565600779069,-556301.38938142348,8105.5471203065117,5062.6820964072513,3817.2534794187895,2953.4966101487366,2281.3962915991483,1589.7001648505616,964.72814895454906,425.00176523735263,406.8319179962557,406.81768666893055,412.68406463588167,420.60050464063301,429.8883190893402,440.26142450136257,451.64606325652517,463.99078473230583]
[null,null,null,null,{"$f":"E168 & \" -neg .only\"","v":"Profits Attributable to Corporation Tax (Oceanic) -neg .only"},null,{"$f":"G168","v":"£'000"},{"$f":"H168","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA168 < 0, AA168, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-581.57221965099211,-732.34306645127117,-3588.5565600779069,-556301.38938142348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E168 & \" -pos .only\"","v":"Profits Attributable to Corporation Tax (Oceanic) -pos .only"},null,{"$f":"G169","v":"£'000"},{"$f":"H169","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA168 > 0, AA168, 0)","v":7097.005207395523},{"$f":"IF(AB168 > 0, AB168, 0)","v":6427.6513898717521},5610.2449068066999,5272.2767408159725,7475.4519009948262,16301.02797646581,2562.5602383237465,3543.2432583234377,4698.847354810503,5366.3684073278955,2256.9780295628266,3856.5554705133695,4295.3120184026857,1734.9737127230353,1468.2190360591474,1435.0518267972884,0,0,0,0,8105.5471203065117,5062.6820964072513,3817.2534794187895,2953.4966101487366,2281.3962915991483,1589.7001648505616,964.72814895454906,425.00176523735263,406.8319179962557,406.81768666893055,412.68406463588167,420.60050464063301,429.8883190893402,440.26142450136257,451.64606325652517,463.99078473230583]
[]
[null,null,null,"Tax Losses - Balance"]
[null,null,null,null,"b/f Losses",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z176","v":0},{"$f":"AA176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,581.57221965099211,1313.9152861022633,4902.4718461801704,561203.86122760363,557552.23945879587,555191.19664358185,553376.46939956665,551957.73970473732,550855.48308648681,550088.47581938119,549628.96008134866,549440.22072519921,549258.22058309161,549075.66745581978,548889.60163276619,548699.08440081112,548503.45806461794,548302.20581542968,548094.84578241769]
[null,null,null,null,{"$f":"E169","v":"Profits Attributable to Corporation Tax (Oceanic) -neg .only"},null,{"$f":"G169","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA169 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,581.57221965099211,732.34306645127117,3588.5565600779069,556301.38938142348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E198","v":"Losses Utilised"},null,{"$f":"G198","v":"£'000"},"Nominal",null,{"$f":"J198","v":0},null,{"$f":"L198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y198","v":0},null,{"$f":"AA198","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AK198","v":0},0,0,0,0,0,0,0,0,0,-3651.6217688077795,-2361.0428152140389,-1814.7272440151753,-1418.7296948292869,-1102.2566182504754,-767.00726710558899,-459.51573803248715,-188.73935614940041,-182.0001421076114,-182.55312727180299,-186.06582305354047,-190.51723195504596,-195.62633619319442,-201.25224918829406,-207.36003301196155,-213.92571496399097]
[null,null,null,null,"c/f",null,{"$f":"G175","v":"£'000"},{"$f":"H175","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA173:AA175)","v":0},{"$f":"SUM(AB173:AB175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,581.57221965099211,1313.9152861022633,4902.4718461801704,561203.86122760363,557552.23945879587,555191.19664358185,553376.46939956665,551957.73970473732,550855.48308648681,550088.47581938119,549628.96008134866,549440.22072519921,549258.22058309161,549075.66745581978,548889.60163276619,548699.08440081112,548503.45806461794,548302.20581542968,548094.84578241769,547880.92006745364]
[]
[null,null,null,"Calculation of Losses"]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E88","v":"Cap"},{"$f":"'I_InputSets NERL'!F88","v":5000},{"$f":"'I_InputSets NERL'!G88","v":"£'000"},"Nominal"]
[null,null,null,null,{"$f":"E101","v":"Oceanics %"},null,{"$f":"G101","v":"%"},null,null,{"$f":"J101","v":0},null,{"$f":"L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y101","v":0},null,{"$f":"AA101","v":2.9563466959682486E-2},3.3756987265235579E-2,3.8103230959105609E-2,3.9511399045973485E-2,4.392942875982507E-2,3.1391891880079154E-2,2.4818959842001317E-2,1.9417799051396966E-2,1.9908658827982751E-2,1.8085605300847008E-2,1.8926381926273727E-2,2.0364607109328154E-2,2.1800688444684847E-2,2.3897299419047224E-2,2.867839556263348E-2,3.5457460735916102E-2,5.1100107178839324E-2,0.10177388680651236,0.19735172405631368,18.048565160432521,-0.16046071653819077,-6.811929319583479E-2,-3.7559798277687725E-2,-2.3207444098032565E-2,-1.5376611019639488E-2,-1.113712612787672E-2,-9.1393345779149544E-3,-9.5046105877103545E-3,-8.5663267562065826E-3,-8.342286425064906E-3,-8.1104837057601447E-3,-7.9132081461082103E-3,-7.727129340590274E-3,-7.5513852249548818E-3,-7.3851994465204077E-3,-7.2278709608647705E-3]
[null,null,null,null,"Oceanic share of Cap",null,{"$f":"G179","v":"£'000"},{"$f":"H179","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$180 * $F$179","v":147.81733479841242},{"$f":"AB$180 * $F$179","v":168.7849363261779},190.51615479552805,197.55699522986743,219.64714379912536,156.95945940039576,124.09479921000658,97.08899525698483,99.543294139913755,90.428026504235035,94.631909631368629,101.82303554664077,109.00344222342423,119.48649709523612,143.39197781316741,177.2873036795805,255.50053589419662,508.8694340325618,986.75862028156837,90242.82580216261,-802.30358269095382,-340.59646597917396,-187.79899138843862,-116.03722049016282,-76.883055098197445,-55.685630639383604,-45.696672889574771,-47.523052938551771,-42.831633781032913,-41.711432125324528,-40.552418528800722,-39.566040730541054,-38.635646702951369,-37.756926124774409,-36.925997232602036,-36.139354804323851]
[]
[null,null,null,null,{"$f":"E181","v":"Oceanic share of Cap"},null,{"$f":"G181","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,147.81733479841242,168.7849363261779,190.51615479552805,197.55699522986743,219.64714379912536,156.95945940039576,124.09479921000658,97.08899525698483,99.543294139913755,90.428026504235035,94.631909631368629,101.82303554664077,109.00344222342423,119.48649709523612,143.39197781316741,177.2873036795805,255.50053589419662,508.8694340325618,986.75862028156837,90242.82580216261,-802.30358269095382,-340.59646597917396,-187.79899138843862,-116.03722049016282,-76.883055098197445,-55.685630639383604,-45.696672889574771,-47.523052938551771,-42.831633781032913,-41.711432125324528,-40.552418528800722,-39.566040730541054,-38.635646702951369,-37.756926124774409,-36.925997232602036,-36.139354804323851]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E89","v":"Excess"},{"$f":"'I_InputSets NERL'!F89","v":0.5},{"$f":"'I_InputSets NERL'!G89","v":"%"}]
[null,null,null,null,{"$f":"E160","v":"Profits Attributable to Corporation Tax (Oceanic)"},null,{"$f":"G160","v":"£'000"},{"$f":"H160","v":"Nominal"},null,{"$f":"J160","v":0},null,{"$f":"L160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y160","v":0},null,{"$f":"AA160","v":7097.005207395523},6427.6513898717521,5610.2449068066999,5272.2767408159725,7475.4519009948262,16301.02797646581,2562.5602383237465,3543.2432583234377,4698.847354810503,5366.3684073278955,2256.9780295628266,3856.5554705133695,4295.3120184026857,1734.9737127230353,1468.2190360591474,1435.0518267972884,-581.57221965099211,-732.34306645127117,-3588.5565600779069,-556301.38938142348,8105.5471203065117,5062.6820964072513,3817.2534794187895,2953.4966101487366,2281.3962915991483,1589.7001648505616,964.72814895454906,425.00176523735263,406.8319179962557,406.81768666893055,412.68406463588167,420.60050464063301,429.8883190893402,440.26142450136257,451.64606325652517,463.99078473230583]
[null,null,null,null,"Excess",null,{"$f":"G185","v":"£'000"},{"$f":"H185","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX( (AA185 - AA$183) * $F$184, 0)","v":3474.5939362985555},{"$f":"MAX( (AB185 - AB$183) * $F$184, 0)","v":3129.4332267727873},2709.8643760055861,2537.3598727930525,3627.9023785978507,8072.0342585327071,1219.2327195568701,1723.0771315332265,2299.6520303352945,2637.9701904118301,1081.173059965729,1877.3662174833644,2093.1542880896309,807.74360781389964,662.41352912298998,628.882261558854,0,0,0,0,4453.9253514987331,2701.6392811932128,2002.526235403614,1534.7669153194497,1179.1396733486729,822.69289774497258,505.21241092206191,236.26240908795219,224.8317758886443,224.26455939712753,226.6182415823412,230.08327268558702,234.26198289614578,239.00917531306848,244.28603024456359,250.06506976831483]
[]
[null,null,null,null,{"$f":"E181","v":"Oceanic share of Cap"},null,{"$f":"G181","v":"£'000"},{"$f":"H181","v":"Nominal"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,147.81733479841242,168.7849363261779,190.51615479552805,197.55699522986743,219.64714379912536,156.95945940039576,124.09479921000658,97.08899525698483,99.543294139913755,90.428026504235035,94.631909631368629,101.82303554664077,109.00344222342423,119.48649709523612,143.39197781316741,177.2873036795805,255.50053589419662,508.8694340325618,986.75862028156837,90242.82580216261,-802.30358269095382,-340.59646597917396,-187.79899138843862,-116.03722049016282,-76.883055098197445,-55.685630639383604,-45.696672889574771,-47.523052938551771,-42.831633781032913,-41.711432125324528,-40.552418528800722,-39.566040730541054,-38.635646702951369,-37.756926124774409,-36.925997232602036,-36.139354804323851]
[null,null,null,null,{"$f":"E186","v":"Excess"},null,{"$f":"G186","v":"£'000"},{"$f":"H186","v":"Nominal"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3474.5939362985555,3129.4332267727873,2709.8643760055861,2537.3598727930525,3627.9023785978507,8072.0342585327071,1219.2327195568701,1723.0771315332265,2299.6520303352945,2637.9701904118301,1081.173059965729,1877.3662174833644,2093.1542880896309,807.74360781389964,662.41352912298998,628.882261558854,0,0,0,0,4453.9253514987331,2701.6392811932128,2002.526235403614,1534.7669153194497,1179.1396733486729,822.69289774497258,505.21241092206191,236.26240908795219,224.8317758886443,224.26455939712753,226.6182415823412,230.08327268558702,234.26198289614578,239.00917531306848,244.28603024456359,250.06506976831483]
[null,null,null,null,{"$f":"E160 & \" (Cap + Excess)\"","v":"Profits Attributable to Corporation Tax (Oceanic) (Cap + Excess)"},null,{"$f":"G160","v":"£'000"},{"$f":"H160","v":"Nominal"},null,{"$f":"J160","v":0},null,{"$f":"L160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y160","v":0},null,{"$f":"AA189 + AA$188","v":3622.411271096968},{"$f":"AB189 + AB$188","v":3298.2181630989653},2900.3805308011142,2734.91686802292,3847.549522396976,8228.9937179331027,1343.3275187668767,1820.1661267902114,2399.1953244752081,2728.3982169160649,1175.8049695970976,1979.1892530300051,2202.1577303130553,927.23010490913578,805.80550693615737,806.16956523843453,255.50053589419662,508.8694340325618,986.75862028156837,90242.82580216261,3651.6217688077795,2361.0428152140389,1814.7272440151753,1418.7296948292869,1102.2566182504754,767.00726710558899,459.51573803248715,188.73935614940041,182.0001421076114,182.55312727180299,186.06582305354047,190.51723195504596,195.62633619319442,201.25224918829406,207.36003301196155,213.92571496399097]
[]
[null,null,null,null,{"$f":"E190","v":"Profits Attributable to Corporation Tax (Oceanic) (Cap + Excess)"},null,{"$f":"G190","v":"£'000"},{"$f":"H190","v":"Nominal"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3622.411271096968,3298.2181630989653,2900.3805308011142,2734.91686802292,3847.549522396976,8228.9937179331027,1343.3275187668767,1820.1661267902114,2399.1953244752081,2728.3982169160649,1175.8049695970976,1979.1892530300051,2202.1577303130553,927.23010490913578,805.80550693615737,806.16956523843453,255.50053589419662,508.8694340325618,986.75862028156837,90242.82580216261,3651.6217688077795,2361.0428152140389,1814.7272440151753,1418.7296948292869,1102.2566182504754,767.00726710558899,459.51573803248715,188.73935614940041,182.0001421076114,182.55312727180299,186.06582305354047,190.51723195504596,195.62633619319442,201.25224918829406,207.36003301196155,213.92571496399097]
[null,null,null,null,{"$f":"E170","v":"Profits Attributable to Corporation Tax (Oceanic) -pos .only"},null,{"$f":"G170","v":"£'000"},{"$f":"H170","v":"Nominal"},null,{"$f":"J170","v":0},null,{"$f":"L170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y170","v":0},null,{"$f":"AA170","v":7097.005207395523},6427.6513898717521,5610.2449068066999,5272.2767408159725,7475.4519009948262,16301.02797646581,2562.5602383237465,3543.2432583234377,4698.847354810503,5366.3684073278955,2256.9780295628266,3856.5554705133695,4295.3120184026857,1734.9737127230353,1468.2190360591474,1435.0518267972884,0,0,0,0,8105.5471203065117,5062.6820964072513,3817.2534794187895,2953.4966101487366,2281.3962915991483,1589.7001648505616,964.72814895454906,425.00176523735263,406.8319179962557,406.81768666893055,412.68406463588167,420.60050464063301,429.8883190893402,440.26142450136257,451.64606325652517,463.99078473230583]
[null,null,null,null,{"$f":"E160 & \" (lower of TP and (Cap + Excess)\"","v":"Profits Attributable to Corporation Tax (Oceanic) (lower of TP and (Cap + Excess)"},null,{"$f":"G193","v":"£'000"},{"$f":"H193","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA193 < AA192, AA193, AA192)","v":3622.411271096968},{"$f":"IF(AB193 < AB192, AB193, AB192)","v":3298.2181630989653},2900.3805308011142,2734.91686802292,3847.549522396976,8228.9937179331027,1343.3275187668767,1820.1661267902114,2399.1953244752081,2728.3982169160649,1175.8049695970976,1979.1892530300051,2202.1577303130553,927.23010490913578,805.80550693615737,806.16956523843453,0,0,0,0,3651.6217688077795,2361.0428152140389,1814.7272440151753,1418.7296948292869,1102.2566182504754,767.00726710558899,459.51573803248715,188.73935614940041,182.0001421076114,182.55312727180299,186.06582305354047,190.51723195504596,195.62633619319442,201.25224918829406,207.36003301196155,213.92571496399097]
[]
[null,null,null,null,{"$f":"E173","v":"b/f Losses"},null,"£'000",{"$f":"H173","v":"Nominal"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,581.57221965099211,1313.9152861022633,4902.4718461801704,561203.86122760363,557552.23945879587,555191.19664358185,553376.46939956665,551957.73970473732,550855.48308648681,550088.47581938119,549628.96008134866,549440.22072519921,549258.22058309161,549075.66745581978,548889.60163276619,548699.08440081112,548503.45806461794,548302.20581542968,548094.84578241769]
[null,null,null,null,{"$f":"E194","v":"Profits Attributable to Corporation Tax (Oceanic) (lower of TP and (Cap + Excess)"},null,{"$f":"G194","v":"£'000"},{"$f":"H194","v":"Nominal"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,3622.411271096968,3298.2181630989653,2900.3805308011142,2734.91686802292,3847.549522396976,8228.9937179331027,1343.3275187668767,1820.1661267902114,2399.1953244752081,2728.3982169160649,1175.8049695970976,1979.1892530300051,2202.1577303130553,927.23010490913578,805.80550693615737,806.16956523843453,0,0,0,0,3651.6217688077795,2361.0428152140389,1814.7272440151753,1418.7296948292869,1102.2566182504754,767.00726710558899,459.51573803248715,188.73935614940041,182.0001421076114,182.55312727180299,186.06582305354047,190.51723195504596,195.62633619319442,201.25224918829406,207.36003301196155,213.92571496399097]
[null,null,null,null,"Losses Utilised",null,{"$f":"G197","v":"£'000"},{"$f":"H197","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA196 > AA197, MAX(AA197, 0), MAX(AA196, 0) ) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3651.6217688077795,-2361.0428152140389,-1814.7272440151753,-1418.7296948292869,-1102.2566182504754,-767.00726710558899,-459.51573803248715,-188.73935614940041,-182.0001421076114,-182.55312727180299,-186.06582305354047,-190.51723195504596,-195.62633619319442,-201.25224918829406,-207.36003301196155,-213.92571496399097]
[]
[null,null,null,"Use of Losses"]
[null,null,null,null,{"$f":"C_Time!E52","v":"Forecast period flags"},null,{"$f":"C_Time!G52","v":"flag"},null,null,{"$f":"C_Time!J52","v":0},null,{"$f":"C_Time!L52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y52","v":30},null,{"$f":"C_Time!AA52","v":0},{"$f":"C_Time!AB52","v":0},{"$f":"C_Time!AC52","v":0},{"$f":"C_Time!AD52","v":0},{"$f":"C_Time!AE52","v":0},{"$f":"C_Time!AF52","v":0},{"$f":"C_Time!AG52","v":1},{"$f":"C_Time!AH52","v":1},{"$f":"C_Time!AI52","v":1},{"$f":"C_Time!AJ52","v":1},{"$f":"C_Time!AK52","v":1},{"$f":"C_Time!AL52","v":1},{"$f":"C_Time!AM52","v":1},{"$f":"C_Time!AN52","v":1},{"$f":"C_Time!AO52","v":1},{"$f":"C_Time!AP52","v":1},{"$f":"C_Time!AQ52","v":1},{"$f":"C_Time!AR52","v":1},{"$f":"C_Time!AS52","v":1},{"$f":"C_Time!AT52","v":1},{"$f":"C_Time!AU52","v":1},{"$f":"C_Time!AV52","v":1},{"$f":"C_Time!AW52","v":1},{"$f":"C_Time!AX52","v":1},{"$f":"C_Time!AY52","v":1},{"$f":"C_Time!AZ52","v":1},{"$f":"C_Time!BA52","v":1},{"$f":"C_Time!BB52","v":1},{"$f":"C_Time!BC52","v":1},{"$f":"C_Time!BD52","v":1},{"$f":"C_Time!BE52","v":1},{"$f":"C_Time!BF52","v":1},{"$f":"C_Time!BG52","v":1},{"$f":"C_Time!BH52","v":1},{"$f":"C_Time!BI52","v":1},{"$f":"C_Time!BJ52","v":1}]
[null,null,null,null,{"$f":"E170","v":"Profits Attributable to Corporation Tax (Oceanic) -pos .only"},null,{"$f":"G170","v":"£'000"},{"$f":"H170","v":"Nominal"},null,{"$f":"J170","v":0},null,{"$f":"L170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y170","v":0},null,{"$f":"AA170","v":7097.005207395523},6427.6513898717521,5610.2449068066999,5272.2767408159725,7475.4519009948262,16301.02797646581,2562.5602383237465,3543.2432583234377,4698.847354810503,5366.3684073278955,2256.9780295628266,3856.5554705133695,4295.3120184026857,1734.9737127230353,1468.2190360591474,1435.0518267972884,0,0,0,0,8105.5471203065117,5062.6820964072513,3817.2534794187895,2953.4966101487366,2281.3962915991483,1589.7001648505616,964.72814895454906,425.00176523735263,406.8319179962557,406.81768666893055,412.68406463588167,420.60050464063301,429.8883190893402,440.26142450136257,451.64606325652517,463.99078473230583]
[null,null,null,null,{"$f":"E198","v":"Losses Utilised"},null,{"$f":"G198","v":"£'000"},{"$f":"H198","v":"Nominal"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3651.6217688077795,-2361.0428152140389,-1814.7272440151753,-1418.7296948292869,-1102.2566182504754,-767.00726710558899,-459.51573803248715,-188.73935614940041,-182.0001421076114,-182.55312727180299,-186.06582305354047,-190.51723195504596,-195.62633619319442,-201.25224918829406,-207.36003301196155,-213.92571496399097]
[null,null,null,null,{"$f":"E202 & \" - after losses\"","v":"Profits Attributable to Corporation Tax (Oceanic) -pos .only - after losses"},null,{"$f":"G203","v":"£'000"},{"$f":"H203","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA202 + AA203) * AA$201","v":0},{"$f":"(AB202 + AB203) * AB$201","v":0},0,0,0,0,2562.5602383237465,3543.2432583234377,4698.847354810503,5366.3684073278955,2256.9780295628266,3856.5554705133695,4295.3120184026857,1734.9737127230353,1468.2190360591474,1435.0518267972884,0,0,0,0,4453.9253514987322,2701.6392811932124,2002.5262354036142,1534.7669153194497,1179.1396733486729,822.69289774497258,505.21241092206191,236.26240908795222,224.8317758886443,224.26455939712756,226.6182415823412,230.08327268558705,234.26198289614578,239.00917531306851,244.28603024456362,250.06506976831486]
[]
[null,null,null,"RDEC"]
[null,null,null,null,{"$f":"E125","v":"RDEC %"},null,{"$f":"G125","v":"%"},0,"Applies from 1 April to 31 March. ","https://www.gov.uk/government/publications/spring-budget-2023-overview-of-tax-legislation-and-rates-ootlar/annex-a-rates-and-allowances#capital-assets-and-property",0,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y125","v":0},null,{"$f":"AA125","v":0},0,0,0,0,0,0.13,0.13,0.18250000000000002,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,{"$f":"E131","v":"RDEC Qualifying Spend"},null,{"$f":"G131","v":"£'000 "},"Nominal",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y131","v":0},null,{"$f":"AA131","v":0},0,0,0,0,0,0,0,357.44327446819301,372.52375271866953,404.33183923825669,422.5790857966677,450.91133834349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RDEC part of Qualifiying Spend",null,{"$f":"G208","v":"£'000 "},{"$f":"H208","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA207 * AA208","v":0},{"$f":"AB207 * AB208","v":0},0,0,0,0,0,0,65.233397590445236,74.504750543733905,80.866367847651347,84.515817159333551,90.182267668698003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E126","v":"Corporation tax rate"},null,{"$f":"G126","v":"%"},0,"Applies from 1 April to 31 March. Tax rates available here","FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121",0,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y126","v":0},null,{"$f":"AA126","v":0},0,0,0,0,0,0.19,0.19,0.23499999999999999,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,null,null,"RDEC part of Qualifiying Spend",null,{"$f":"G209","v":"£'000 "},"Nominal",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y133","v":0},null,{"$f":"AA209","v":0},{"$f":"AB209","v":0},0,0,0,0,0,0,65.233397590445236,74.504750543733905,80.866367847651347,84.515817159333551,90.182267668698003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Grossed up RDEC",null,{"$f":"G212","v":"£'000 "},{"$f":"H212","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 - AA211) * AA212","v":0},{"$f":"(1 - AB211) * AB212","v":0},0,0,0,0,0,0,49.903549156690609,55.878562907800429,60.649775885738507,63.386862869500163,67.636700751523506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E213","v":"Grossed up RDEC"},null,{"$f":"G213","v":"£'000 "},{"$f":"H213","v":"Nominal"},null,{"$f":"J213","v":0},null,{"$f":"L213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y213","v":0},null,{"$f":"AA213","v":0},0,0,0,0,0,0,0,49.903549156690609,55.878562907800429,60.649775885738507,63.386862869500163,67.636700751523506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E101","v":"Oceanics %"},null,{"$f":"G101","v":"%"},null,null,{"$f":"J101","v":0},null,{"$f":"L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y101","v":0},null,{"$f":"AA101","v":2.9563466959682486E-2},3.3756987265235579E-2,3.8103230959105609E-2,3.9511399045973485E-2,4.392942875982507E-2,3.1391891880079154E-2,2.4818959842001317E-2,1.9417799051396966E-2,1.9908658827982751E-2,1.8085605300847008E-2,1.8926381926273727E-2,2.0364607109328154E-2,2.1800688444684847E-2,2.3897299419047224E-2,2.867839556263348E-2,3.5457460735916102E-2,5.1100107178839324E-2,0.10177388680651236,0.19735172405631368,18.048565160432521,-0.16046071653819077,-6.811929319583479E-2,-3.7559798277687725E-2,-2.3207444098032565E-2,-1.5376611019639488E-2,-1.113712612787672E-2,-9.1393345779149544E-3,-9.5046105877103545E-3,-8.5663267562065826E-3,-8.342286425064906E-3,-8.1104837057601447E-3,-7.9132081461082103E-3,-7.727129340590274E-3,-7.5513852249548818E-3,-7.3851994465204077E-3,-7.2278709608647705E-3]
[null,null,null,null,{"$f":"E215& \" - \" & E216","v":"Grossed up RDEC - Oceanics %"},null,{"$f":"G215","v":"£'000 "},{"$f":"H215","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA215 * AA216","v":0},{"$f":"AB215 * AB216","v":0},0,0,0,0,0,0,0.99351273446601962,1.0105976335290285,1.1478808221563934,1.2908485582302318,1.4745266405103454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Corp. Tax charge"]
[null,null,null,null,{"$f":"'I_Series NERL'!E$167","v":"Corporation tax rate"},null,{"$f":"'I_Series NERL'!G$167","v":"%"},null,{"$f":"'I_Series NERL'!I$167","v":"Applies from 1 April to 31 March. Tax rates available here"},{"$f":"'I_Series NERL'!J$167","v":"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121"},null,{"$f":"'I_Series NERL'!L$167","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$167","v":0},null,{"$f":"'I_Series NERL'!AA$167","v":0},{"$f":"'I_Series NERL'!AB$167","v":0},{"$f":"'I_Series NERL'!AC$167","v":0},{"$f":"'I_Series NERL'!AD$167","v":0},{"$f":"'I_Series NERL'!AE$167","v":0},{"$f":"'I_Series NERL'!AF$167","v":0},{"$f":"'I_Series NERL'!AG$167","v":0.19},{"$f":"'I_Series NERL'!AH$167","v":0.19},{"$f":"'I_Series NERL'!AI$167","v":0.23499999999999999},{"$f":"'I_Series NERL'!AJ$167","v":0.25},{"$f":"'I_Series NERL'!AK$167","v":0.25},{"$f":"'I_Series NERL'!AL$167","v":0.25},{"$f":"'I_Series NERL'!AM$167","v":0.25},{"$f":"'I_Series NERL'!AN$167","v":0.25},{"$f":"'I_Series NERL'!AO$167","v":0.25},{"$f":"'I_Series NERL'!AP$167","v":0.25},{"$f":"'I_Series NERL'!AQ$167","v":0.25},{"$f":"'I_Series NERL'!AR$167","v":0.25},{"$f":"'I_Series NERL'!AS$167","v":0.25},{"$f":"'I_Series NERL'!AT$167","v":0.25},{"$f":"'I_Series NERL'!AU$167","v":0.25},{"$f":"'I_Series NERL'!AV$167","v":0.25},{"$f":"'I_Series NERL'!AW$167","v":0.25},{"$f":"'I_Series NERL'!AX$167","v":0.25},{"$f":"'I_Series NERL'!AY$167","v":0.25},{"$f":"'I_Series NERL'!AZ$167","v":0.25},{"$f":"'I_Series NERL'!BA$167","v":0.25},{"$f":"'I_Series NERL'!BB$167","v":0.25},{"$f":"'I_Series NERL'!BC$167","v":0.25},{"$f":"'I_Series NERL'!BD$167","v":0.25},{"$f":"'I_Series NERL'!BE$167","v":0.25},{"$f":"'I_Series NERL'!BF$167","v":0.25},{"$f":"'I_Series NERL'!BG$167","v":0.25},{"$f":"'I_Series NERL'!BH$167","v":0.25},{"$f":"'I_Series NERL'!BI$167","v":0.25},{"$f":"'I_Series NERL'!BJ$167","v":0.25}]
[null,null,null,null,{"$f":"E204","v":"Profits Attributable to Corporation Tax (Oceanic) -pos .only - after losses"},null,{"$f":"G204","v":"£'000"},{"$f":"H204","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA204","v":0},0,0,0,0,0,2562.5602383237465,3543.2432583234377,4698.847354810503,5366.3684073278955,2256.9780295628266,3856.5554705133695,4295.3120184026857,1734.9737127230353,1468.2190360591474,1435.0518267972884,0,0,0,0,4453.9253514987322,2701.6392811932124,2002.5262354036142,1534.7669153194497,1179.1396733486729,822.69289774497258,505.21241092206191,236.26240908795222,224.8317758886443,224.26455939712756,226.6182415823412,230.08327268558705,234.26198289614578,239.00917531306851,244.28603024456362,250.06506976831486]
[null,null,null,null,"Oceanic - Corporation Tax Charge (before RDEC, Patent Box tax)",null,{"$f":"G221","v":"£'000"},{"$f":"H221","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA220 * AA221 * SignSwitch","v":0},0,0,0,0,0,-486.88644528151184,-673.21621908145312,-1104.2291283804682,-1341.5921018319739,-564.24450739070664,-964.13886762834238,-1073.8280046006714,-433.74342818075883,-367.05475901478684,-358.7629566993221,0,0,0,0,-1113.481337874683,-675.40982029830309,-500.63155885090356,-383.69172882986243,-294.78491833716822,-205.67322443624315,-126.30310273051548,-59.065602271988055,-56.207943972161075,-56.066139849281889,-56.6545603955853,-57.520818171396762,-58.565495724036445,-59.752293828267128,-61.071507561140905,-62.516267442078714]
[]
[null,null,null,null,{"$f":"E222","v":"Oceanic - Corporation Tax Charge (before RDEC, Patent Box tax)"},null,{"$f":"G222","v":"£'000"},{"$f":"H222","v":"Nominal"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-486.88644528151184,-673.21621908145312,-1104.2291283804682,-1341.5921018319739,-564.24450739070664,-964.13886762834238,-1073.8280046006714,-433.74342818075883,-367.05475901478684,-358.7629566993221,0,0,0,0,-1113.481337874683,-675.40982029830309,-500.63155885090356,-383.69172882986243,-294.78491833716822,-205.67322443624315,-126.30310273051548,-59.065602271988055,-56.207943972161075,-56.066139849281889,-56.6545603955853,-57.520818171396762,-58.565495724036445,-59.752293828267128,-61.071507561140905,-62.516267442078714]
[null,null,null,null,{"$f":"E165","v":"Tax on Patent Box"},null,{"$f":"G165","v":"£'000"},{"$f":"H165","v":"Nominal"},null,{"$f":"J165","v":0},null,{"$f":"L165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y165","v":0},null,{"$f":"AA165","v":0},0,0,0,0,0,0,0,1.59269270623862,1.4468484240677606,1.5141105541018982,1.6291685687462523,1.7440550755747879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic - Corporation Tax Charge (before RDEC, after Patent Box)",null,{"$f":"G225","v":"£'000"},{"$f":"H225","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA224 - AA225","v":0},{"$f":"AB224 - AB225","v":0},0,0,0,0,-486.88644528151184,-673.21621908145312,-1105.8218210867069,-1343.0389502560417,-565.75861794480852,-965.76803619708869,-1075.5720596762462,-433.74342818075883,-367.05475901478684,-358.7629566993221,0,0,0,0,-1113.481337874683,-675.40982029830309,-500.63155885090356,-383.69172882986243,-294.78491833716822,-205.67322443624315,-126.30310273051548,-59.065602271988055,-56.207943972161075,-56.066139849281889,-56.6545603955853,-57.520818171396762,-58.565495724036445,-59.752293828267128,-61.071507561140905,-62.516267442078714]
[]
[null,null,null,null,{"$f":"E226","v":"Oceanic - Corporation Tax Charge (before RDEC, after Patent Box)"},null,{"$f":"G226","v":"£'000"},{"$f":"H226","v":"Nominal"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-486.88644528151184,-673.21621908145312,-1105.8218210867069,-1343.0389502560417,-565.75861794480852,-965.76803619708869,-1075.5720596762462,-433.74342818075883,-367.05475901478684,-358.7629566993221,0,0,0,0,-1113.481337874683,-675.40982029830309,-500.63155885090356,-383.69172882986243,-294.78491833716822,-205.67322443624315,-126.30310273051548,-59.065602271988055,-56.207943972161075,-56.066139849281889,-56.6545603955853,-57.520818171396762,-58.565495724036445,-59.752293828267128,-61.071507561140905,-62.516267442078714]
[null,null,null,null,{"$f":"E217","v":"Grossed up RDEC - Oceanics %"},null,{"$f":"G217","v":"£'000 "},{"$f":"H217","v":"Nominal"},null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0.99351273446601962,1.0105976335290285,1.1478808221563934,1.2908485582302318,1.4745266405103454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic - Corporation Tax Charge (after RDEC) (after Patent Box)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA229 + AA228","v":0},{"$f":"AB229 + AB228","v":0},0,0,0,0,-486.88644528151184,-673.21621908145312,-1104.8283083522408,-1342.0283526225128,-564.61073712265215,-964.47718763885848,-1074.097533035736,-433.74342818075883,-367.05475901478684,-358.7629566993221,0,0,0,0,-1113.481337874683,-675.40982029830309,-500.63155885090356,-383.69172882986243,-294.78491833716822,-205.67322443624315,-126.30310273051548,-59.065602271988055,-56.207943972161075,-56.066139849281889,-56.6545603955853,-57.520818171396762,-58.565495724036445,-59.752293828267128,-61.071507561140905,-62.516267442078714]
[]
[null,null,null,null,{"$f":"E230","v":"Oceanic - Corporation Tax Charge (after RDEC) (after Patent Box)"},null,{"$f":"G230","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-486.88644528151184,-673.21621908145312,-1104.8283083522408,-1342.0283526225128,-564.61073712265215,-964.47718763885848,-1074.097533035736,-433.74342818075883,-367.05475901478684,-358.7629566993221,0,0,0,0,-1113.481337874683,-675.40982029830309,-500.63155885090356,-383.69172882986243,-294.78491833716822,-205.67322443624315,-126.30310273051548,-59.065602271988055,-56.207943972161075,-56.066139849281889,-56.6545603955853,-57.520818171396762,-58.565495724036445,-59.752293828267128,-61.071507561140905,-62.516267442078714]
[null,null,null,null,"Oceanic - Corporation Tax Charge [REG] [NEG]",null,{"$f":"G232","v":"£'000"},{"$f":"H232","v":"Nominal"},"CF & PL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA232","v":0},{"$f":"AB232","v":0},0,0,0,0,-486.88644528151184,-673.21621908145312,-1104.8283083522408,-1342.0283526225128,-564.61073712265215,-964.47718763885848,-1074.097533035736,-433.74342818075883,-367.05475901478684,-358.7629566993221,0,0,0,0,-1113.481337874683,-675.40982029830309,-500.63155885090356,-383.69172882986243,-294.78491833716822,-205.67322443624315,-126.30310273051548,-59.065602271988055,-56.207943972161075,-56.066139849281889,-56.6545603955853,-57.520818171396762,-58.565495724036445,-59.752293828267128,-61.071507561140905,-62.516267442078714]
[]
[null,null,null,null,{"$f":"E233","v":"Oceanic - Corporation Tax Charge [REG] [NEG]"},null,{"$f":"G233","v":"£'000"},{"$f":"H233","v":"Nominal"},null,{"$f":"J233","v":0},null,{"$f":"L233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y233","v":0},null,{"$f":"AA233 * C_Time!AA150","v":0},{"$f":"AB233 * C_Time!AB150","v":0},{"$f":"AC233 * C_Time!AC150","v":0},{"$f":"AD233 * C_Time!AD150","v":0},{"$f":"AE233 * C_Time!AE150","v":0},{"$f":"AF233 * C_Time!AF150","v":0},{"$f":"AG233 * C_Time!AG150","v":0},{"$f":"AH233 * C_Time!AH150","v":0},{"$f":"AI233 * C_Time!AI150","v":-1104.8283083522408},{"$f":"AJ233 * C_Time!AJ150","v":-1342.0283526225128},{"$f":"AK233 * C_Time!AK150","v":-564.61073712265215},{"$f":"AL233 * C_Time!AL150","v":-964.47718763885848},{"$f":"AM233 * C_Time!AM150","v":-1074.097533035736},{"$f":"AN233 * C_Time!AN150","v":-433.74342818075883},{"$f":"AO233 * C_Time!AO150","v":-367.05475901478684},{"$f":"AP233 * C_Time!AP150","v":-358.7629566993221},{"$f":"AQ233 * C_Time!AQ150","v":0},{"$f":"AR233 * C_Time!AR150","v":0},{"$f":"AS233 * C_Time!AS150","v":0},{"$f":"AT233 * C_Time!AT150","v":0},{"$f":"AU233 * C_Time!AU150","v":-1113.481337874683},{"$f":"AV233 * C_Time!AV150","v":-675.40982029830309},{"$f":"AW233 * C_Time!AW150","v":-500.63155885090356},{"$f":"AX233 * C_Time!AX150","v":-383.69172882986243},{"$f":"AY233 * C_Time!AY150","v":-294.78491833716822},{"$f":"AZ233 * C_Time!AZ150","v":-205.67322443624315},{"$f":"BA233 * C_Time!BA150","v":-126.30310273051548},{"$f":"BB233 * C_Time!BB150","v":-59.065602271988055},{"$f":"BC233 * C_Time!BC150","v":-56.207943972161075},{"$f":"BD233 * C_Time!BD150","v":-56.066139849281889},{"$f":"BE233 * C_Time!BE150","v":-56.6545603955853},{"$f":"BF233 * C_Time!BF150","v":-57.520818171396762},{"$f":"BG233 * C_Time!BG150","v":-58.565495724036445},{"$f":"BH233 * C_Time!BH150","v":-59.752293828267128},{"$f":"BI233 * C_Time!BI150","v":-61.071507561140905},{"$f":"BJ233 * C_Time!BJ150","v":-62.516267442078714}]
[null,null,null,null,{"$f":"'I_Series NERL'!E$167","v":"Corporation tax rate"},null,{"$f":"'I_Series NERL'!G$167","v":"%"},null,{"$f":"'I_Series NERL'!I$167","v":"Applies from 1 April to 31 March. Tax rates available here"},{"$f":"'I_Series NERL'!J$167","v":"FTI_Interface - 2022.05.31 - Updated.xlsm / I_Series NERL_FTI tab, rows 105:121"},null,{"$f":"'I_Series NERL'!L$167","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$167","v":0},null,{"$f":"'I_Series NERL'!AA$167","v":0},{"$f":"'I_Series NERL'!AB$167","v":0},{"$f":"'I_Series NERL'!AC$167","v":0},{"$f":"'I_Series NERL'!AD$167","v":0},{"$f":"'I_Series NERL'!AE$167","v":0},{"$f":"'I_Series NERL'!AF$167","v":0},{"$f":"'I_Series NERL'!AG$167","v":0.19},{"$f":"'I_Series NERL'!AH$167","v":0.19},{"$f":"'I_Series NERL'!AI$167","v":0.23499999999999999},{"$f":"'I_Series NERL'!AJ$167","v":0.25},{"$f":"'I_Series NERL'!AK$167","v":0.25},{"$f":"'I_Series NERL'!AL$167","v":0.25},{"$f":"'I_Series NERL'!AM$167","v":0.25},{"$f":"'I_Series NERL'!AN$167","v":0.25},{"$f":"'I_Series NERL'!AO$167","v":0.25},{"$f":"'I_Series NERL'!AP$167","v":0.25},{"$f":"'I_Series NERL'!AQ$167","v":0.25},{"$f":"'I_Series NERL'!AR$167","v":0.25},{"$f":"'I_Series NERL'!AS$167","v":0.25},{"$f":"'I_Series NERL'!AT$167","v":0.25},{"$f":"'I_Series NERL'!AU$167","v":0.25},{"$f":"'I_Series NERL'!AV$167","v":0.25},{"$f":"'I_Series NERL'!AW$167","v":0.25},{"$f":"'I_Series NERL'!AX$167","v":0.25},{"$f":"'I_Series NERL'!AY$167","v":0.25},{"$f":"'I_Series NERL'!AZ$167","v":0.25},{"$f":"'I_Series NERL'!BA$167","v":0.25},{"$f":"'I_Series NERL'!BB$167","v":0.25},{"$f":"'I_Series NERL'!BC$167","v":0.25},{"$f":"'I_Series NERL'!BD$167","v":0.25},{"$f":"'I_Series NERL'!BE$167","v":0.25},{"$f":"'I_Series NERL'!BF$167","v":0.25},{"$f":"'I_Series NERL'!BG$167","v":0.25},{"$f":"'I_Series NERL'!BH$167","v":0.25},{"$f":"'I_Series NERL'!BI$167","v":0.25},{"$f":"'I_Series NERL'!BJ$167","v":0.25}]
[null,null,null,null,"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital [REG]",null,{"$f":"G235","v":"£'000"},{"$f":"H235","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA235 / ( 1 - AA236) *SignSwitch","v":0},0,0,0,0,0,0,0,1444.2200109179619,1789.3711368300171,752.8143161635362,1285.969583518478,1432.130044047648,578.32457090767844,489.40634535304912,478.35060893242945,0,0,0,0,1484.6417838329107,900.54642706440416,667.50874513453812,511.58897177314992,393.04655778289094,274.23096591499086,168.40413697402064,78.75413636265074,74.943925296214772,74.754853132375857,75.5394138607804,76.694424228529016,78.087327632048599,79.669725104356175,81.428676748187868,83.355023256104957]
[]
["End of spreadsheet"]

{"sheet":"C_Ratios","index":42,"n_rows":414,"n_cols":62,"rows_kept":414,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Ratios"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Ratios"]
[null,"Moody's"]
[]
[null,null,"Adjustments to calculate Total Statutory Debt "]
[null,null,null,null,{"$f":"'C_Existing Debt'!E$45","v":"Pre 2020 Debt c/f"},null,{"$f":"'C_Existing Debt'!G$45","v":"£'000 "},{"$f":"'C_Existing Debt'!H$45","v":"Nominal"},{"$f":"'C_Existing Debt'!I$45","v":"BS"},{"$f":"'C_Existing Debt'!J$45","v":0},null,{"$f":"'C_Existing Debt'!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y$45","v":0},null,{"$f":"'C_Existing Debt'!AA$45","v":-584291.46290541405},{"$f":"'C_Existing Debt'!AB$45","v":-461841.67499999999},{"$f":"'C_Existing Debt'!AC$45","v":-393064.2},{"$f":"'C_Existing Debt'!AD$45","v":-347513.1},{"$f":"'C_Existing Debt'!AE$45","v":-600195.15},{"$f":"'C_Existing Debt'!AF$45","v":-707538.14436339703},{"$f":"'C_Existing Debt'!AG$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AH$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AI$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AJ$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AK$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AL$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AM$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AN$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AO$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AP$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AQ$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AR$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AS$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AT$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AU$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AV$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AW$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AX$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AY$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AZ$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BA$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BB$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BC$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BD$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BE$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BF$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BG$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BH$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BI$45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BJ$45","v":-0.14436339703388512}]
[null,null,null,null,{"$f":"C_Financing!E$171","v":"Post 2020 Debt c/f (Fixed)"},null,{"$f":"C_Financing!G$171","v":"£'000 "},{"$f":"C_Financing!H$171","v":"Nominal"},{"$f":"C_Financing!I$171","v":"BS"},{"$f":"C_Financing!J$171","v":0},null,{"$f":"C_Financing!L$171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$171","v":0},null,{"$f":"C_Financing!AA$171","v":0},{"$f":"C_Financing!AB$171","v":0},{"$f":"C_Financing!AC$171","v":0},{"$f":"C_Financing!AD$171","v":0},{"$f":"C_Financing!AE$171","v":0},{"$f":"C_Financing!AF$171","v":0},{"$f":"C_Financing!AG$171","v":-750000},{"$f":"C_Financing!AH$171","v":-910000},{"$f":"C_Financing!AI$171","v":-910000},{"$f":"C_Financing!AJ$171","v":-910000},{"$f":"C_Financing!AK$171","v":-910000},{"$f":"C_Financing!AL$171","v":-910000},{"$f":"C_Financing!AM$171","v":-910000},{"$f":"C_Financing!AN$171","v":-910000},{"$f":"C_Financing!AO$171","v":-910000},{"$f":"C_Financing!AP$171","v":-910000},{"$f":"C_Financing!AQ$171","v":-160000},{"$f":"C_Financing!AR$171","v":0},{"$f":"C_Financing!AS$171","v":0},{"$f":"C_Financing!AT$171","v":0},{"$f":"C_Financing!AU$171","v":0},{"$f":"C_Financing!AV$171","v":0},{"$f":"C_Financing!AW$171","v":0},{"$f":"C_Financing!AX$171","v":0},{"$f":"C_Financing!AY$171","v":0},{"$f":"C_Financing!AZ$171","v":0},{"$f":"C_Financing!BA$171","v":0},{"$f":"C_Financing!BB$171","v":0},{"$f":"C_Financing!BC$171","v":0},{"$f":"C_Financing!BD$171","v":0},{"$f":"C_Financing!BE$171","v":0},{"$f":"C_Financing!BF$171","v":0},{"$f":"C_Financing!BG$171","v":0},{"$f":"C_Financing!BH$171","v":0},{"$f":"C_Financing!BI$171","v":0},{"$f":"C_Financing!BJ$171","v":0}]
[null,null,null,null,{"$f":"C_Fin_Synth!E$193","v":"Synthetic index-linked debt c/f"},null,{"$f":"C_Fin_Synth!G$193","v":"£'000 "},{"$f":"C_Fin_Synth!H$193","v":"Nominal"},{"$f":"C_Fin_Synth!I$193","v":0},{"$f":"C_Fin_Synth!J$193","v":0},null,{"$f":"C_Fin_Synth!L$193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y$193","v":0},null,{"$f":"C_Fin_Synth!AA$193","v":0},{"$f":"C_Fin_Synth!AB$193","v":0},{"$f":"C_Fin_Synth!AC$193","v":0},{"$f":"C_Fin_Synth!AD$193","v":0},{"$f":"C_Fin_Synth!AE$193","v":0},{"$f":"C_Fin_Synth!AF$193","v":0},{"$f":"C_Fin_Synth!AG$193","v":0},{"$f":"C_Fin_Synth!AH$193","v":0},{"$f":"C_Fin_Synth!AI$193","v":0},{"$f":"C_Fin_Synth!AJ$193","v":0},{"$f":"C_Fin_Synth!AK$193","v":0},{"$f":"C_Fin_Synth!AL$193","v":0},{"$f":"C_Fin_Synth!AM$193","v":0},{"$f":"C_Fin_Synth!AN$193","v":0},{"$f":"C_Fin_Synth!AO$193","v":0},{"$f":"C_Fin_Synth!AP$193","v":0},{"$f":"C_Fin_Synth!AQ$193","v":0},{"$f":"C_Fin_Synth!AR$193","v":0},{"$f":"C_Fin_Synth!AS$193","v":0},{"$f":"C_Fin_Synth!AT$193","v":0},{"$f":"C_Fin_Synth!AU$193","v":0},{"$f":"C_Fin_Synth!AV$193","v":0},{"$f":"C_Fin_Synth!AW$193","v":0},{"$f":"C_Fin_Synth!AX$193","v":0},{"$f":"C_Fin_Synth!AY$193","v":0},{"$f":"C_Fin_Synth!AZ$193","v":0},{"$f":"C_Fin_Synth!BA$193","v":0},{"$f":"C_Fin_Synth!BB$193","v":0},{"$f":"C_Fin_Synth!BC$193","v":0},{"$f":"C_Fin_Synth!BD$193","v":0},{"$f":"C_Fin_Synth!BE$193","v":0},{"$f":"C_Fin_Synth!BF$193","v":0},{"$f":"C_Fin_Synth!BG$193","v":0},{"$f":"C_Fin_Synth!BH$193","v":0},{"$f":"C_Fin_Synth!BI$193","v":0},{"$f":"C_Fin_Synth!BJ$193","v":0}]
[null,null,null,null,{"$f":"C_Fin_Synth!E$407","v":"Synthetic index-linked Accretion c/f"},null,{"$f":"C_Fin_Synth!G$407","v":"£'000 "},{"$f":"C_Fin_Synth!H$407","v":"Nominal"},{"$f":"C_Fin_Synth!I$407","v":0},{"$f":"C_Fin_Synth!J$407","v":0},null,{"$f":"C_Fin_Synth!L$407","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y$407","v":0},null,{"$f":"C_Fin_Synth!AA$407","v":0},{"$f":"C_Fin_Synth!AB$407","v":0},{"$f":"C_Fin_Synth!AC$407","v":0},{"$f":"C_Fin_Synth!AD$407","v":0},{"$f":"C_Fin_Synth!AE$407","v":0},{"$f":"C_Fin_Synth!AF$407","v":0},{"$f":"C_Fin_Synth!AG$407","v":0},{"$f":"C_Fin_Synth!AH$407","v":0},{"$f":"C_Fin_Synth!AI$407","v":0},{"$f":"C_Fin_Synth!AJ$407","v":0},{"$f":"C_Fin_Synth!AK$407","v":0},{"$f":"C_Fin_Synth!AL$407","v":0},{"$f":"C_Fin_Synth!AM$407","v":0},{"$f":"C_Fin_Synth!AN$407","v":0},{"$f":"C_Fin_Synth!AO$407","v":0},{"$f":"C_Fin_Synth!AP$407","v":0},{"$f":"C_Fin_Synth!AQ$407","v":0},{"$f":"C_Fin_Synth!AR$407","v":0},{"$f":"C_Fin_Synth!AS$407","v":0},{"$f":"C_Fin_Synth!AT$407","v":0},{"$f":"C_Fin_Synth!AU$407","v":0},{"$f":"C_Fin_Synth!AV$407","v":0},{"$f":"C_Fin_Synth!AW$407","v":0},{"$f":"C_Fin_Synth!AX$407","v":0},{"$f":"C_Fin_Synth!AY$407","v":0},{"$f":"C_Fin_Synth!AZ$407","v":0},{"$f":"C_Fin_Synth!BA$407","v":0},{"$f":"C_Fin_Synth!BB$407","v":0},{"$f":"C_Fin_Synth!BC$407","v":0},{"$f":"C_Fin_Synth!BD$407","v":0},{"$f":"C_Fin_Synth!BE$407","v":0},{"$f":"C_Fin_Synth!BF$407","v":0},{"$f":"C_Fin_Synth!BG$407","v":0},{"$f":"C_Fin_Synth!BH$407","v":0},{"$f":"C_Fin_Synth!BI$407","v":0},{"$f":"C_Fin_Synth!BJ$407","v":0}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E131","v":"Swap Asset / (Liability) "},null,{"$f":"'C_Existing Debt'!G131","v":"£'000 "},{"$f":"'C_Existing Debt'!H131","v":"Nominal"},{"$f":"'C_Existing Debt'!I131","v":"BS"},{"$f":"'C_Existing Debt'!J131","v":0},null,{"$f":"'C_Existing Debt'!L131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y131","v":0},null,{"$f":"'C_Existing Debt'!AA131","v":-125529.75557354683},{"$f":"'C_Existing Debt'!AB131","v":-135155.62564489478},{"$f":"'C_Existing Debt'!AC131","v":-131560.92499829797},{"$f":"'C_Existing Debt'!AD131","v":-124242.05444316794},{"$f":"'C_Existing Debt'!AE131","v":-111901.99714572338},{"$f":"'C_Existing Debt'!AF131","v":-97656.248529201563},{"$f":"'C_Existing Debt'!AG131","v":-50803.348068340107},{"$f":"'C_Existing Debt'!AH131","v":0},{"$f":"'C_Existing Debt'!AI131","v":0},{"$f":"'C_Existing Debt'!AJ131","v":0},{"$f":"'C_Existing Debt'!AK131","v":0},{"$f":"'C_Existing Debt'!AL131","v":0},{"$f":"'C_Existing Debt'!AM131","v":0},{"$f":"'C_Existing Debt'!AN131","v":0},{"$f":"'C_Existing Debt'!AO131","v":0},{"$f":"'C_Existing Debt'!AP131","v":0},{"$f":"'C_Existing Debt'!AQ131","v":0},{"$f":"'C_Existing Debt'!AR131","v":0},{"$f":"'C_Existing Debt'!AS131","v":0},{"$f":"'C_Existing Debt'!AT131","v":0},{"$f":"'C_Existing Debt'!AU131","v":0},{"$f":"'C_Existing Debt'!AV131","v":0},{"$f":"'C_Existing Debt'!AW131","v":0},{"$f":"'C_Existing Debt'!AX131","v":0},{"$f":"'C_Existing Debt'!AY131","v":0},{"$f":"'C_Existing Debt'!AZ131","v":0},{"$f":"'C_Existing Debt'!BA131","v":0},{"$f":"'C_Existing Debt'!BB131","v":0},{"$f":"'C_Existing Debt'!BC131","v":0},{"$f":"'C_Existing Debt'!BD131","v":0},{"$f":"'C_Existing Debt'!BE131","v":0},{"$f":"'C_Existing Debt'!BF131","v":0},{"$f":"'C_Existing Debt'!BG131","v":0},{"$f":"'C_Existing Debt'!BH131","v":0},{"$f":"'C_Existing Debt'!BI131","v":0},{"$f":"'C_Existing Debt'!BJ131","v":0}]
[null,null,null,null,{"$f":"C_Financing!E$22","v":"RCF Average Drawn Balance"},null,{"$f":"C_Financing!G$22","v":"£'000 "},{"$f":"C_Financing!H$22","v":"Nominal"},{"$f":"C_Financing!I$22","v":0},{"$f":"C_Financing!J$22","v":0},null,{"$f":"C_Financing!L$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$22","v":0},null,{"$f":"C_Financing!AA$22","v":0},{"$f":"C_Financing!AB$22","v":0},{"$f":"C_Financing!AC$22","v":0},{"$f":"C_Financing!AD$22","v":0},{"$f":"C_Financing!AE$22","v":0},{"$f":"C_Financing!AF$22","v":0},{"$f":"C_Financing!AG$22","v":5000},{"$f":"C_Financing!AH$22","v":5000},{"$f":"C_Financing!AI$22","v":5000},{"$f":"C_Financing!AJ$22","v":5000},{"$f":"C_Financing!AK$22","v":5000},{"$f":"C_Financing!AL$22","v":5000},{"$f":"C_Financing!AM$22","v":5000},{"$f":"C_Financing!AN$22","v":5000},{"$f":"C_Financing!AO$22","v":5000},{"$f":"C_Financing!AP$22","v":5000},{"$f":"C_Financing!AQ$22","v":5000},{"$f":"C_Financing!AR$22","v":5000},{"$f":"C_Financing!AS$22","v":5000},{"$f":"C_Financing!AT$22","v":5000},{"$f":"C_Financing!AU$22","v":5000},{"$f":"C_Financing!AV$22","v":5000},{"$f":"C_Financing!AW$22","v":5000},{"$f":"C_Financing!AX$22","v":5000},{"$f":"C_Financing!AY$22","v":5000},{"$f":"C_Financing!AZ$22","v":5000},{"$f":"C_Financing!BA$22","v":5000},{"$f":"C_Financing!BB$22","v":5000},{"$f":"C_Financing!BC$22","v":5000},{"$f":"C_Financing!BD$22","v":5000},{"$f":"C_Financing!BE$22","v":5000},{"$f":"C_Financing!BF$22","v":5000},{"$f":"C_Financing!BG$22","v":5000},{"$f":"C_Financing!BH$22","v":5000},{"$f":"C_Financing!BI$22","v":5000},{"$f":"C_Financing!BJ$22","v":5000}]
[null,null,null,null,"External Debt POS",null,{"$f":"G25","v":"£'000 "},{"$f":"H25","v":"Nominal"},{"$f":"I25","v":0},{"$f":"J25","v":0},null,{"$f":"L25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y25","v":0},null,{"$f":"(SUM(AA20:AA24) - AA25 ) *SignSwitch","v":709821.21847896092},596997.30064489483,524625.12499829801,471755.15444316791,712097.14714572346,805194.39289259864,805803.49243173713,915000.14436339703,{"$f":"(SUM(AI20:AI24) - AI25 ) *SignSwitch","v":915000.14436339703},915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,165000.14436339703,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339]
[null,null,null,null,{"$f":"I_Ratios!E17","v":"Adjustments for Moody's NERL Statutory Debt"},null,{"$f":"I_Ratios!G17","v":"£'000 "},{"$f":"I_Ratios!H17","v":"Nominal"},{"$f":"I_Ratios!I17","v":0},{"$f":"I_Ratios!J17","v":"CAA assumed"},null,{"$f":"I_Ratios!L17","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y17","v":0},null,{"$f":"I_Ratios!AA17","v":10619.150000000838},{"$f":"I_Ratios!AB17","v":27494.347503030906},{"$f":"I_Ratios!AC17","v":9562.8160251645022},{"$f":"I_Ratios!AD17","v":-2416.2842891811742},{"$f":"I_Ratios!AE17","v":-20695.091885561589},{"$f":"I_Ratios!AF17","v":0},{"$f":"I_Ratios!AG17","v":0},{"$f":"I_Ratios!AH17","v":0},{"$f":"I_Ratios!AI17","v":0},{"$f":"I_Ratios!AJ17","v":0},{"$f":"I_Ratios!AK17","v":0},{"$f":"I_Ratios!AL17","v":0},{"$f":"I_Ratios!AM17","v":0},{"$f":"I_Ratios!AN17","v":0},{"$f":"I_Ratios!AO17","v":0},{"$f":"I_Ratios!AP17","v":0},{"$f":"I_Ratios!AQ17","v":0},{"$f":"I_Ratios!AR17","v":0},{"$f":"I_Ratios!AS17","v":0},{"$f":"I_Ratios!AT17","v":0},{"$f":"I_Ratios!AU17","v":0},{"$f":"I_Ratios!AV17","v":0},{"$f":"I_Ratios!AW17","v":0},{"$f":"I_Ratios!AX17","v":0},{"$f":"I_Ratios!AY17","v":0},{"$f":"I_Ratios!AZ17","v":0},{"$f":"I_Ratios!BA17","v":0},{"$f":"I_Ratios!BB17","v":0},{"$f":"I_Ratios!BC17","v":0},{"$f":"I_Ratios!BD17","v":0},{"$f":"I_Ratios!BE17","v":0},{"$f":"I_Ratios!BF17","v":0},{"$f":"I_Ratios!BG17","v":0},{"$f":"I_Ratios!BH17","v":0},{"$f":"I_Ratios!BI17","v":0},{"$f":"I_Ratios!BJ17","v":0}]
[null,null,null,null,"Total NERL Statutory Debt Balance",null,{"$f":"G27","v":"£'000 "},{"$f":"H27","v":"Nominal"},{"$f":"I27","v":0},{"$f":"J27","v":"CAA assumed"},null,{"$f":"L27","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y27","v":0},null,{"$f":"AA26 + AA27","v":720440.36847896175},624491.64814792573,534187.94102346245,469338.87015398673,691402.05526016187,805194.39289259864,805803.49243173713,915000.14436339703,{"$f":"AI26 + AI27","v":915000.14436339703},915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,165000.14436339703,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339]
[]
[null,null,"Operating Lease Adjustment"]
[null,null,null,null,{"$f":"I_Ratios!E20","v":"Assumed Interest on Leases if capitalised"},{"$f":"I_Ratios!F20","v":0.33333333333333331},{"$f":"I_Ratios!G20","v":"%"}]
[null,null,null,null,{"$f":"I_Ratios!E21","v":"NERL Lease Costs based upon input assumptions"},null,{"$f":"I_Ratios!G21","v":"£'000 "},{"$f":"I_Ratios!H21","v":"Nominal"},null,{"$f":"I_Ratios!J21","v":"CAA assumed"},null,{"$f":"I_Ratios!L21","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y21","v":0},null,{"$f":"I_Ratios!AA21","v":6410.26586781884},{"$f":"I_Ratios!AB21","v":6410.26586781884},{"$f":"I_Ratios!AC21","v":6410.26586781884},{"$f":"I_Ratios!AD21","v":6410.26586781884},{"$f":"I_Ratios!AE21","v":6410.26586781884},{"$f":"I_Ratios!AF21","v":6410.26586781884},{"$f":"I_Ratios!AG21","v":6410.26586781884},{"$f":"I_Ratios!AH21","v":6410.26586781884},{"$f":"I_Ratios!AI21","v":6410.26586781884},{"$f":"I_Ratios!AJ21","v":6410.26586781884},{"$f":"I_Ratios!AK21","v":6410.26586781884},{"$f":"I_Ratios!AL21","v":6410.26586781884},{"$f":"I_Ratios!AM21","v":6410.26586781884},{"$f":"I_Ratios!AN21","v":6410.26586781884},{"$f":"I_Ratios!AO21","v":6410.26586781884},{"$f":"I_Ratios!AP21","v":6410.26586781884},{"$f":"I_Ratios!AQ21","v":6410.26586781884},{"$f":"I_Ratios!AR21","v":6410.26586781884},{"$f":"I_Ratios!AS21","v":6410.26586781884},{"$f":"I_Ratios!AT21","v":6410.26586781884},{"$f":"I_Ratios!AU21","v":6410.26586781884},{"$f":"I_Ratios!AV21","v":6410.26586781884},{"$f":"I_Ratios!AW21","v":6410.26586781884},{"$f":"I_Ratios!AX21","v":6410.26586781884},{"$f":"I_Ratios!AY21","v":6410.26586781884},{"$f":"I_Ratios!AZ21","v":6410.26586781884},{"$f":"I_Ratios!BA21","v":6410.26586781884},{"$f":"I_Ratios!BB21","v":6410.26586781884},{"$f":"I_Ratios!BC21","v":6410.26586781884},{"$f":"I_Ratios!BD21","v":6410.26586781884},{"$f":"I_Ratios!BE21","v":6410.26586781884},{"$f":"I_Ratios!BF21","v":6410.26586781884},{"$f":"I_Ratios!BG21","v":6410.26586781884},{"$f":"I_Ratios!BH21","v":6410.26586781884},{"$f":"I_Ratios!BI21","v":6410.26586781884},{"$f":"I_Ratios!BJ21","v":6410.26586781884}]
[null,null,null,null,"Assumed interest on operating leases",null,{"$f":"G32","v":"£'000 "},{"$f":"H32","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F31 * AA32","v":2136.7552892729464},2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,{"$f":"$F31 * AI32","v":2136.7552892729464},2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464]
[]
[null,null,"Pension Deficit"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1416","v":"Retirement Benefit Asset (UKATS) Debtor"},null,{"$f":"C_RevCost_UKATS!G1416","v":"£'000"},{"$f":"C_RevCost_UKATS!H1416","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J1416","v":0},null,{"$f":"C_RevCost_UKATS!L1416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1416","v":0},null,{"$f":"C_RevCost_UKATS!AA1416","v":0},{"$f":"C_RevCost_UKATS!AB1416","v":0},{"$f":"C_RevCost_UKATS!AC1416","v":0},{"$f":"C_RevCost_UKATS!AD1416","v":8506.75},{"$f":"C_RevCost_UKATS!AE1416","v":125826.75},{"$f":"C_RevCost_UKATS!AF1416","v":25640.25},{"$f":"C_RevCost_UKATS!AG1416","v":76810.779839325638},{"$f":"C_RevCost_UKATS!AH1416","v":125390.63797244155},{"$f":"C_RevCost_UKATS!AI1416","v":174816.8595068173},{"$f":"C_RevCost_UKATS!AJ1416","v":224153.5481328613},{"$f":"C_RevCost_UKATS!AK1416","v":249643.04720207461},{"$f":"C_RevCost_UKATS!AL1416","v":273928.05750777281},{"$f":"C_RevCost_UKATS!AM1416","v":297442.44684245996},{"$f":"C_RevCost_UKATS!AN1416","v":319992.29869469011},{"$f":"C_RevCost_UKATS!AO1416","v":341850.04689593089},{"$f":"C_RevCost_UKATS!AP1416","v":363758.67706397717},{"$f":"C_RevCost_UKATS!AQ1416","v":355165.25116524234},{"$f":"C_RevCost_UKATS!AR1416","v":348144.01049801457},{"$f":"C_RevCost_UKATS!AS1416","v":341131.80384475412},{"$f":"C_RevCost_UKATS!AT1416","v":334128.88380716031},{"$f":"C_RevCost_UKATS!AU1416","v":327135.49858470942},{"$f":"C_RevCost_UKATS!AV1416","v":320151.89201983192},{"$f":"C_RevCost_UKATS!AW1416","v":313178.30365141906},{"$f":"C_RevCost_UKATS!AX1416","v":306214.96876775025},{"$f":"C_RevCost_UKATS!AY1416","v":299262.11845883855},{"$f":"C_RevCost_UKATS!AZ1416","v":292319.9796682063},{"$f":"C_RevCost_UKATS!BA1416","v":285388.77524409501},{"$f":"C_RevCost_UKATS!BB1416","v":281681.33120706066},{"$f":"C_RevCost_UKATS!BC1416","v":273422.72515676625},{"$f":"C_RevCost_UKATS!BD1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BE1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BF1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BG1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BH1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BI1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BJ1416","v":266574.03367771674}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E932","v":"Retirement Benefit Asset (Oceanic) Debtor"},null,{"$f":"C_RevCost_Oceanic!G932","v":"£'000"},{"$f":"C_RevCost_Oceanic!H932","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J932","v":0},null,{"$f":"C_RevCost_Oceanic!L932","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y932","v":0},null,{"$f":"C_RevCost_Oceanic!AA932","v":0},{"$f":"C_RevCost_Oceanic!AB932","v":0},{"$f":"C_RevCost_Oceanic!AC932","v":0},{"$f":"C_RevCost_Oceanic!AD932","v":1008.2342798148027},{"$f":"C_RevCost_Oceanic!AE932","v":1214.9729993867104},{"$f":"C_RevCost_Oceanic!AF932","v":3960.6572687679704},{"$f":"C_RevCost_Oceanic!AG932","v":5708.3020198699069},{"$f":"C_RevCost_Oceanic!AH932","v":8323.0866167411641},{"$f":"C_RevCost_Oceanic!AI932","v":12016.958614630421},{"$f":"C_RevCost_Oceanic!AJ932","v":15511.745230543123},{"$f":"C_RevCost_Oceanic!AK932","v":17495.490949584433},{"$f":"C_RevCost_Oceanic!AL932","v":19266.160478881709},{"$f":"C_RevCost_Oceanic!AM932","v":20951.695343635445},{"$f":"C_RevCost_Oceanic!AN932","v":21821.549477635148},{"$f":"C_RevCost_Oceanic!AO932","v":22843.378168269053},{"$f":"C_RevCost_Oceanic!AP932","v":23867.591112692633},{"$f":"C_RevCost_Oceanic!AQ932","v":23465.853885214852},{"$f":"C_RevCost_Oceanic!AR932","v":23137.614790936848},{"$f":"C_RevCost_Oceanic!AS932","v":22809.797488543889},{"$f":"C_RevCost_Oceanic!AT932","v":22482.413797638485},{"$f":"C_RevCost_Oceanic!AU932","v":22155.475322739185},{"$f":"C_RevCost_Oceanic!AV932","v":21828.993464732048},{"$f":"C_RevCost_Oceanic!AW932","v":21502.979423370754},{"$f":"C_RevCost_Oceanic!AX932","v":21177.444199749665},{"$f":"C_RevCost_Oceanic!AY932","v":20852.398598749696},{"$f":"C_RevCost_Oceanic!AZ932","v":20527.853231457553},{"$f":"C_RevCost_Oceanic!BA932","v":20203.818517558575},{"$f":"C_RevCost_Oceanic!BB932","v":20030.498375723397},{"$f":"C_RevCost_Oceanic!BC932","v":19644.433738619144},{"$f":"C_RevCost_Oceanic!BD932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BE932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BF932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BG932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BH932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BI932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BJ932","v":19324.255657483729}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E933","v":"Retirement Benefit Asset (Oceanic) Creditor"},null,{"$f":"C_RevCost_Oceanic!G933","v":"£'000"},{"$f":"C_RevCost_Oceanic!H933","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J933","v":0},null,{"$f":"C_RevCost_Oceanic!L933","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y933","v":0},null,{"$f":"C_RevCost_Oceanic!AA933","v":0},{"$f":"C_RevCost_Oceanic!AB933","v":0},{"$f":"C_RevCost_Oceanic!AC933","v":0},{"$f":"C_RevCost_Oceanic!AD933","v":0},{"$f":"C_RevCost_Oceanic!AE933","v":0},{"$f":"C_RevCost_Oceanic!AF933","v":0},{"$f":"C_RevCost_Oceanic!AG933","v":0},{"$f":"C_RevCost_Oceanic!AH933","v":0},{"$f":"C_RevCost_Oceanic!AI933","v":0},{"$f":"C_RevCost_Oceanic!AJ933","v":0},{"$f":"C_RevCost_Oceanic!AK933","v":0},{"$f":"C_RevCost_Oceanic!AL933","v":0},{"$f":"C_RevCost_Oceanic!AM933","v":0},{"$f":"C_RevCost_Oceanic!AN933","v":0},{"$f":"C_RevCost_Oceanic!AO933","v":0},{"$f":"C_RevCost_Oceanic!AP933","v":0},{"$f":"C_RevCost_Oceanic!AQ933","v":0},{"$f":"C_RevCost_Oceanic!AR933","v":0},{"$f":"C_RevCost_Oceanic!AS933","v":0},{"$f":"C_RevCost_Oceanic!AT933","v":0},{"$f":"C_RevCost_Oceanic!AU933","v":0},{"$f":"C_RevCost_Oceanic!AV933","v":0},{"$f":"C_RevCost_Oceanic!AW933","v":0},{"$f":"C_RevCost_Oceanic!AX933","v":0},{"$f":"C_RevCost_Oceanic!AY933","v":0},{"$f":"C_RevCost_Oceanic!AZ933","v":0},{"$f":"C_RevCost_Oceanic!BA933","v":0},{"$f":"C_RevCost_Oceanic!BB933","v":0},{"$f":"C_RevCost_Oceanic!BC933","v":0},{"$f":"C_RevCost_Oceanic!BD933","v":0},{"$f":"C_RevCost_Oceanic!BE933","v":0},{"$f":"C_RevCost_Oceanic!BF933","v":0},{"$f":"C_RevCost_Oceanic!BG933","v":0},{"$f":"C_RevCost_Oceanic!BH933","v":0},{"$f":"C_RevCost_Oceanic!BI933","v":0},{"$f":"C_RevCost_Oceanic!BJ933","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1417","v":"Retirement Benefit Asset (UKATS) Creditors"},null,{"$f":"C_RevCost_UKATS!G1417","v":"£'000"},{"$f":"C_RevCost_UKATS!H1417","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J1417","v":0},null,{"$f":"C_RevCost_UKATS!L1417","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1417","v":0},null,{"$f":"C_RevCost_UKATS!AA1417","v":-110981.25},{"$f":"C_RevCost_UKATS!AB1417","v":-212456.63380296677},{"$f":"C_RevCost_UKATS!AC1417","v":-3253.8779343222559},{"$f":"C_RevCost_UKATS!AD1417","v":0},{"$f":"C_RevCost_UKATS!AE1417","v":0},{"$f":"C_RevCost_UKATS!AF1417","v":0},{"$f":"C_RevCost_UKATS!AG1417","v":0},{"$f":"C_RevCost_UKATS!AH1417","v":0},{"$f":"C_RevCost_UKATS!AI1417","v":0},{"$f":"C_RevCost_UKATS!AJ1417","v":0},{"$f":"C_RevCost_UKATS!AK1417","v":0},{"$f":"C_RevCost_UKATS!AL1417","v":0},{"$f":"C_RevCost_UKATS!AM1417","v":0},{"$f":"C_RevCost_UKATS!AN1417","v":0},{"$f":"C_RevCost_UKATS!AO1417","v":0},{"$f":"C_RevCost_UKATS!AP1417","v":0},{"$f":"C_RevCost_UKATS!AQ1417","v":0},{"$f":"C_RevCost_UKATS!AR1417","v":0},{"$f":"C_RevCost_UKATS!AS1417","v":0},{"$f":"C_RevCost_UKATS!AT1417","v":0},{"$f":"C_RevCost_UKATS!AU1417","v":0},{"$f":"C_RevCost_UKATS!AV1417","v":0},{"$f":"C_RevCost_UKATS!AW1417","v":0},{"$f":"C_RevCost_UKATS!AX1417","v":0},{"$f":"C_RevCost_UKATS!AY1417","v":0},{"$f":"C_RevCost_UKATS!AZ1417","v":0},{"$f":"C_RevCost_UKATS!BA1417","v":0},{"$f":"C_RevCost_UKATS!BB1417","v":0},{"$f":"C_RevCost_UKATS!BC1417","v":0},{"$f":"C_RevCost_UKATS!BD1417","v":0},{"$f":"C_RevCost_UKATS!BE1417","v":0},{"$f":"C_RevCost_UKATS!BF1417","v":0},{"$f":"C_RevCost_UKATS!BG1417","v":0},{"$f":"C_RevCost_UKATS!BH1417","v":0},{"$f":"C_RevCost_UKATS!BI1417","v":0},{"$f":"C_RevCost_UKATS!BJ1417","v":0}]
[null,null,null,null,"Pension Deficit",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z40:BJ40)","v":-326691.76173728902},null,{"$f":"MIN(SUM(AA36:AA39),0)","v":-110981.25},-212456.63380296677,-3253.8779343222559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Ratios!E$25","v":"Interest Rate on Pension Deficit"},null,{"$f":"I_Ratios!G$25","v":"%"},null,null,{"$f":"I_Ratios!J$25","v":"CAA assumed"},null,{"$f":"I_Ratios!L$25","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y$25","v":0},null,{"$f":"I_Ratios!AA$25","v":3.39E-2},{"$f":"I_Ratios!AB$25","v":3.39E-2},{"$f":"I_Ratios!AC$25","v":3.39E-2},{"$f":"I_Ratios!AD$25","v":3.39E-2},{"$f":"I_Ratios!AE$25","v":3.39E-2},{"$f":"I_Ratios!AF$25","v":3.39E-2},{"$f":"I_Ratios!AG$25","v":3.39E-2},{"$f":"I_Ratios!AH$25","v":3.39E-2},{"$f":"I_Ratios!AI$25","v":3.39E-2},{"$f":"I_Ratios!AJ$25","v":3.39E-2},{"$f":"I_Ratios!AK$25","v":3.39E-2},{"$f":"I_Ratios!AL$25","v":3.39E-2},{"$f":"I_Ratios!AM$25","v":3.39E-2},{"$f":"I_Ratios!AN$25","v":3.39E-2},{"$f":"I_Ratios!AO$25","v":3.39E-2},{"$f":"I_Ratios!AP$25","v":3.39E-2},{"$f":"I_Ratios!AQ$25","v":3.39E-2},{"$f":"I_Ratios!AR$25","v":3.39E-2},{"$f":"I_Ratios!AS$25","v":3.39E-2},{"$f":"I_Ratios!AT$25","v":3.39E-2},{"$f":"I_Ratios!AU$25","v":3.39E-2},{"$f":"I_Ratios!AV$25","v":3.39E-2},{"$f":"I_Ratios!AW$25","v":3.39E-2},{"$f":"I_Ratios!AX$25","v":3.39E-2},{"$f":"I_Ratios!AY$25","v":3.39E-2},{"$f":"I_Ratios!AZ$25","v":3.39E-2},{"$f":"I_Ratios!BA$25","v":3.39E-2},{"$f":"I_Ratios!BB$25","v":3.39E-2},{"$f":"I_Ratios!BC$25","v":3.39E-2},{"$f":"I_Ratios!BD$25","v":3.39E-2},{"$f":"I_Ratios!BE$25","v":3.39E-2},{"$f":"I_Ratios!BF$25","v":3.39E-2},{"$f":"I_Ratios!BG$25","v":3.39E-2},{"$f":"I_Ratios!BH$25","v":3.39E-2},{"$f":"I_Ratios!BI$25","v":3.39E-2},{"$f":"I_Ratios!BJ$25","v":3.39E-2}]
[null,null,null,null,"Interest on Pension Deficit",null,{"$f":"G41","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA40 * AA41 *SignSwitch","v":3762.2643749999997},7202.2798859205732,110.30646197352448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Moodys Net interest expense"]
[null,null,null,null,{"$f":"C_Financing!E366","v":"Interest received / (paid) on cash balances"},null,{"$f":"C_Financing!G366","v":"£'000 "},{"$f":"C_Financing!H366","v":"Nominal"},{"$f":"C_Financing!I366","v":0},{"$f":"C_Financing!J366","v":0},null,{"$f":"C_Financing!L366","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y366","v":0},null,{"$f":"C_Financing!AA366","v":-3887.3681087463301},{"$f":"C_Financing!AB366","v":-888.2987300195},{"$f":"C_Financing!AC366","v":20.862284988769602},{"$f":"C_Financing!AD366","v":-1148.0447093209368},{"$f":"C_Financing!AE366","v":-3427.8239072939564},{"$f":"C_Financing!AF366","v":-2267.7451254310708},{"$f":"C_Financing!AG366","v":3160},{"$f":"C_Financing!AH366","v":389.14597948099373},{"$f":"C_Financing!AI366","v":-4992.2618160365182},{"$f":"C_Financing!AJ366","v":-1582.3497402690916},{"$f":"C_Financing!AK366","v":894.20786303669752},{"$f":"C_Financing!AL366","v":2450.9589776000003},{"$f":"C_Financing!AM366","v":4137.5299230000019},{"$f":"C_Financing!AN366","v":5896.2154414999995},{"$f":"C_Financing!AO366","v":500},{"$f":"C_Financing!AP366","v":500},{"$f":"C_Financing!AQ366","v":500},{"$f":"C_Financing!AR366","v":-25807.241758665423},{"$f":"C_Financing!AS366","v":-29754.639971717639},{"$f":"C_Financing!AT366","v":-32040.61076063494},{"$f":"C_Financing!AU366","v":-39923.818048509529},{"$f":"C_Financing!AV366","v":-42528.192347133736},{"$f":"C_Financing!AW366","v":-45211.549701580778},{"$f":"C_Financing!AX366","v":-47976.805375068434},{"$f":"C_Financing!AY366","v":-50810.318417203467},{"$f":"C_Financing!AZ366","v":-53717.818807763397},{"$f":"C_Financing!BA366","v":-56808.556434245947},{"$f":"C_Financing!BB366","v":-60103.569309841776},{"$f":"C_Financing!BC366","v":-63614.089964496008},{"$f":"C_Financing!BD366","v":-67330.335822368288},{"$f":"C_Financing!BE366","v":-71262.983316872545},{"$f":"C_Financing!BF366","v":-75423.949650648414},{"$f":"C_Financing!BG366","v":-79827.443538868261},{"$f":"C_Financing!BH366","v":-84487.100336843214},{"$f":"C_Financing!BI366","v":-89417.823741531276},{"$f":"C_Financing!BJ366","v":-94635.38490066916}]
[null,null,null,null,{"$f":"C_Financing!E333","v":"Notional Interest - Post 2020 "},null,{"$f":"C_Financing!G333","v":"£'000 "},{"$f":"C_Financing!H333","v":"Nominal"},{"$f":"C_Financing!I333","v":0},{"$f":"C_Financing!J333","v":0},null,{"$f":"C_Financing!L333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y333","v":-637514.00282693061},null,{"$f":"C_Financing!AA333","v":0},{"$f":"C_Financing!AB333","v":0},{"$f":"C_Financing!AC333","v":0},{"$f":"C_Financing!AD333","v":0},{"$f":"C_Financing!AE333","v":0},{"$f":"C_Financing!AF333","v":0},{"$f":"C_Financing!AG333","v":-11340.280399649062},{"$f":"C_Financing!AH333","v":-15821.478519591572},{"$f":"C_Financing!AI333","v":-14411.969362112073},{"$f":"C_Financing!AJ333","v":-12258.293344109417},{"$f":"C_Financing!AK333","v":-9036.6818939461173},{"$f":"C_Financing!AL333","v":-6020.535005240944},{"$f":"C_Financing!AM333","v":-3162.8543738079547},{"$f":"C_Financing!AN333","v":-937.50341925343639},{"$f":"C_Financing!AO333","v":-8737.8242811615764},{"$f":"C_Financing!AP333","v":-7855.9385877070554},{"$f":"C_Financing!AQ333","v":-40556.924011762305},{"$f":"C_Financing!AR333","v":-12499.31063627917},{"$f":"C_Financing!AS333","v":-13553.104681852228},{"$f":"C_Financing!AT333","v":-14633.179023323626},{"$f":"C_Financing!AU333","v":-18200.473676138936},{"$f":"C_Financing!AV333","v":-19388.729457537862},{"$f":"C_Financing!AW333","v":-20611.877762822805},{"$f":"C_Financing!AX333","v":-21879.181067871981},{"$f":"C_Financing!AY333","v":-23178.269797233446},{"$f":"C_Financing!AZ333","v":-24508.743670677562},{"$f":"C_Financing!BA333","v":-25926.883336724761},{"$f":"C_Financing!BB333","v":-27437.477383574147},{"$f":"C_Financing!BC333","v":-29035.42094312144},{"$f":"C_Financing!BD333","v":-30726.365179404249},{"$f":"C_Financing!BE333","v":-32515.468347627728},{"$f":"C_Financing!BF333","v":-34408.847626826842},{"$f":"C_Financing!BG333","v":-36412.367594646857},{"$f":"C_Financing!BH333","v":-38532.437098906521},{"$f":"C_Financing!BI333","v":-40775.837512550264},{"$f":"C_Financing!BJ333","v":-43149.744831468684}]
[null,null,null,null,{"$f":"C_Fin_Synth!E206","v":"Synthetic index-linked debt interest paid"},null,{"$f":"C_Fin_Synth!G206","v":"£'000 "},{"$f":"C_Fin_Synth!H206","v":"Nominal"},{"$f":"C_Fin_Synth!I206","v":0},{"$f":"C_Fin_Synth!J206","v":0},null,{"$f":"C_Fin_Synth!L206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y206","v":0},null,{"$f":"C_Fin_Synth!AA206","v":0},{"$f":"C_Fin_Synth!AB206","v":0},{"$f":"C_Fin_Synth!AC206","v":0},{"$f":"C_Fin_Synth!AD206","v":0},{"$f":"C_Fin_Synth!AE206","v":0},{"$f":"C_Fin_Synth!AF206","v":0},{"$f":"C_Fin_Synth!AG206","v":0},{"$f":"C_Fin_Synth!AH206","v":0},{"$f":"C_Fin_Synth!AI206","v":0},{"$f":"C_Fin_Synth!AJ206","v":0},{"$f":"C_Fin_Synth!AK206","v":0},{"$f":"C_Fin_Synth!AL206","v":0},{"$f":"C_Fin_Synth!AM206","v":0},{"$f":"C_Fin_Synth!AN206","v":0},{"$f":"C_Fin_Synth!AO206","v":0},{"$f":"C_Fin_Synth!AP206","v":0},{"$f":"C_Fin_Synth!AQ206","v":0},{"$f":"C_Fin_Synth!AR206","v":0},{"$f":"C_Fin_Synth!AS206","v":0},{"$f":"C_Fin_Synth!AT206","v":0},{"$f":"C_Fin_Synth!AU206","v":0},{"$f":"C_Fin_Synth!AV206","v":0},{"$f":"C_Fin_Synth!AW206","v":0},{"$f":"C_Fin_Synth!AX206","v":0},{"$f":"C_Fin_Synth!AY206","v":0},{"$f":"C_Fin_Synth!AZ206","v":0},{"$f":"C_Fin_Synth!BA206","v":0},{"$f":"C_Fin_Synth!BB206","v":0},{"$f":"C_Fin_Synth!BC206","v":0},{"$f":"C_Fin_Synth!BD206","v":0},{"$f":"C_Fin_Synth!BE206","v":0},{"$f":"C_Fin_Synth!BF206","v":0},{"$f":"C_Fin_Synth!BG206","v":0},{"$f":"C_Fin_Synth!BH206","v":0},{"$f":"C_Fin_Synth!BI206","v":0},{"$f":"C_Fin_Synth!BJ206","v":0}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E26","v":"Interest & Fees on Pre 2020 Debt"},null,{"$f":"'C_Existing Debt'!G26","v":"£'000 "},{"$f":"'C_Existing Debt'!H26","v":"Nominal"},{"$f":"'C_Existing Debt'!I26","v":"PL"},{"$f":"'C_Existing Debt'!J26","v":0},null,{"$f":"'C_Existing Debt'!L26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y26","v":-142318.26378704593},null,{"$f":"'C_Existing Debt'!AA26","v":-28354.017300765347},{"$f":"'C_Existing Debt'!AB26","v":-26897.569246768449},{"$f":"'C_Existing Debt'!AC26","v":-25038.034599024642},{"$f":"'C_Existing Debt'!AD26","v":-22301.597260814255},{"$f":"'C_Existing Debt'!AE26","v":-19671.464682206199},{"$f":"'C_Existing Debt'!AF26","v":-20055.580697467045},{"$f":"'C_Existing Debt'!AG26","v":0},{"$f":"'C_Existing Debt'!AH26","v":0},{"$f":"'C_Existing Debt'!AI26","v":0},{"$f":"'C_Existing Debt'!AJ26","v":0},{"$f":"'C_Existing Debt'!AK26","v":0},{"$f":"'C_Existing Debt'!AL26","v":0},{"$f":"'C_Existing Debt'!AM26","v":0},{"$f":"'C_Existing Debt'!AN26","v":0},{"$f":"'C_Existing Debt'!AO26","v":0},{"$f":"'C_Existing Debt'!AP26","v":0},{"$f":"'C_Existing Debt'!AQ26","v":0},{"$f":"'C_Existing Debt'!AR26","v":0},{"$f":"'C_Existing Debt'!AS26","v":0},{"$f":"'C_Existing Debt'!AT26","v":0},{"$f":"'C_Existing Debt'!AU26","v":0},{"$f":"'C_Existing Debt'!AV26","v":0},{"$f":"'C_Existing Debt'!AW26","v":0},{"$f":"'C_Existing Debt'!AX26","v":0},{"$f":"'C_Existing Debt'!AY26","v":0},{"$f":"'C_Existing Debt'!AZ26","v":0},{"$f":"'C_Existing Debt'!BA26","v":0},{"$f":"'C_Existing Debt'!BB26","v":0},{"$f":"'C_Existing Debt'!BC26","v":0},{"$f":"'C_Existing Debt'!BD26","v":0},{"$f":"'C_Existing Debt'!BE26","v":0},{"$f":"'C_Existing Debt'!BF26","v":0},{"$f":"'C_Existing Debt'!BG26","v":0},{"$f":"'C_Existing Debt'!BH26","v":0},{"$f":"'C_Existing Debt'!BI26","v":0},{"$f":"'C_Existing Debt'!BJ26","v":0}]
[null,null,null,null,{"$f":"C_Financing!E349","v":"Post 2020 Debt Arrangement Fee Expense (Fixed)"},null,{"$f":"C_Financing!G349","v":"£'000 "},{"$f":"C_Financing!H349","v":"Nominal"},{"$f":"C_Financing!I349","v":0},{"$f":"C_Financing!J349","v":0},null,{"$f":"C_Financing!L349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y349","v":-4421.1192391979412},null,{"$f":"C_Financing!AA349","v":0},{"$f":"C_Financing!AB349","v":0},{"$f":"C_Financing!AC349","v":0},{"$f":"C_Financing!AD349","v":0},{"$f":"C_Financing!AE349","v":0},{"$f":"C_Financing!AF349","v":0},{"$f":"C_Financing!AG349","v":-816.55059698243281},{"$f":"C_Financing!AH349","v":-864.55059698243281},{"$f":"C_Financing!AI349","v":-864.55059698243281},{"$f":"C_Financing!AJ349","v":-864.55059698243281},{"$f":"C_Financing!AK349","v":-864.55059698243281},{"$f":"C_Financing!AL349","v":-183.15086586122635},{"$f":"C_Financing!AM349","v":166.69713619916874},{"$f":"C_Financing!AN349","v":65.770535897836083},{"$f":"C_Financing!AO349","v":125.31693947844323},{"$f":"C_Financing!AP349","v":-273},{"$f":"C_Financing!AQ349","v":-48},{"$f":"C_Financing!AR349","v":0},{"$f":"C_Financing!AS349","v":0},{"$f":"C_Financing!AT349","v":0},{"$f":"C_Financing!AU349","v":0},{"$f":"C_Financing!AV349","v":0},{"$f":"C_Financing!AW349","v":0},{"$f":"C_Financing!AX349","v":0},{"$f":"C_Financing!AY349","v":0},{"$f":"C_Financing!AZ349","v":0},{"$f":"C_Financing!BA349","v":0},{"$f":"C_Financing!BB349","v":0},{"$f":"C_Financing!BC349","v":0},{"$f":"C_Financing!BD349","v":0},{"$f":"C_Financing!BE349","v":0},{"$f":"C_Financing!BF349","v":0},{"$f":"C_Financing!BG349","v":0},{"$f":"C_Financing!BH349","v":0},{"$f":"C_Financing!BI349","v":0},{"$f":"C_Financing!BJ349","v":0}]
[null,null,null,null,{"$f":"C_Financing!E29","v":"RCF Interest Cost NEG"},null,{"$f":"C_Financing!G29","v":"£'000 "},{"$f":"C_Financing!H29","v":"Nominal"},{"$f":"C_Financing!I29","v":"PL & CF"},{"$f":"C_Financing!J29","v":0},null,{"$f":"C_Financing!L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y29","v":-2758.4279404901663},null,{"$f":"C_Financing!AA29","v":882.38168904109591},{"$f":"C_Financing!AB29","v":868.69764682414802},{"$f":"C_Financing!AC29","v":-10.666840765779595},{"$f":"C_Financing!AD29","v":-121.10637085872801},{"$f":"C_Financing!AE29","v":-4.4986256498481065},{"$f":"C_Financing!AF29","v":376.76456091894539},{"$f":"C_Financing!AG29","v":-250},{"$f":"C_Financing!AH29","v":-250},{"$f":"C_Financing!AI29","v":-250},{"$f":"C_Financing!AJ29","v":-250},{"$f":"C_Financing!AK29","v":-250},{"$f":"C_Financing!AL29","v":-250},{"$f":"C_Financing!AM29","v":-250},{"$f":"C_Financing!AN29","v":-250},{"$f":"C_Financing!AO29","v":-250},{"$f":"C_Financing!AP29","v":-250},{"$f":"C_Financing!AQ29","v":-250},{"$f":"C_Financing!AR29","v":-250},{"$f":"C_Financing!AS29","v":-250},{"$f":"C_Financing!AT29","v":-250},{"$f":"C_Financing!AU29","v":-250},{"$f":"C_Financing!AV29","v":-250},{"$f":"C_Financing!AW29","v":-250},{"$f":"C_Financing!AX29","v":-250},{"$f":"C_Financing!AY29","v":-250},{"$f":"C_Financing!AZ29","v":0},{"$f":"C_Financing!BA29","v":0},{"$f":"C_Financing!BB29","v":0},{"$f":"C_Financing!BC29","v":0},{"$f":"C_Financing!BD29","v":0},{"$f":"C_Financing!BE29","v":0},{"$f":"C_Financing!BF29","v":0},{"$f":"C_Financing!BG29","v":0},{"$f":"C_Financing!BH29","v":0},{"$f":"C_Financing!BI29","v":0},{"$f":"C_Financing!BJ29","v":0}]
[null,null,null,null,{"$f":"C_Financing!E42","v":"RCF Commitment Fee NEG"},null,{"$f":"C_Financing!G42","v":"£'000 "},{"$f":"C_Financing!H42","v":"Nominal"},{"$f":"C_Financing!I42","v":"PL & CF"},{"$f":"C_Financing!J42","v":0},null,{"$f":"C_Financing!L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y42","v":-13484.479380803568},null,{"$f":"C_Financing!AA42","v":1135.5910265143609},{"$f":"C_Financing!AB42","v":-57.694958036130402},{"$f":"C_Financing!AC42","v":-912.5881798381821},{"$f":"C_Financing!AD42","v":-1269.5537682171605},{"$f":"C_Financing!AE42","v":-606.57855623858802},{"$f":"C_Financing!AF42","v":528.54707441796313},{"$f":"C_Financing!AG42","v":-410.07340064686099},{"$f":"C_Financing!AH42","v":-410.07340064686099},{"$f":"C_Financing!AI42","v":-410.07340064686099},{"$f":"C_Financing!AJ42","v":-410.07340064686099},{"$f":"C_Financing!AK42","v":-410.07340064686099},{"$f":"C_Financing!AL42","v":-410.07340064686099},{"$f":"C_Financing!AM42","v":-410.07340064686099},{"$f":"C_Financing!AN42","v":-410.07340064686099},{"$f":"C_Financing!AO42","v":-410.07340064686099},{"$f":"C_Financing!AP42","v":-410.07340064686099},{"$f":"C_Financing!AQ42","v":-410.07340064686099},{"$f":"C_Financing!AR42","v":-410.07340064686099},{"$f":"C_Financing!AS42","v":-410.07340064686099},{"$f":"C_Financing!AT42","v":-410.07340064686099},{"$f":"C_Financing!AU42","v":-410.07340064686099},{"$f":"C_Financing!AV42","v":-410.07340064686099},{"$f":"C_Financing!AW42","v":-410.07340064686099},{"$f":"C_Financing!AX42","v":-410.07340064686099},{"$f":"C_Financing!AY42","v":-410.07340064686099},{"$f":"C_Financing!AZ42","v":-410.07340064686099},{"$f":"C_Financing!BA42","v":-410.07340064686099},{"$f":"C_Financing!BB42","v":-410.07340064686099},{"$f":"C_Financing!BC42","v":-410.07340064686099},{"$f":"C_Financing!BD42","v":-410.07340064686099},{"$f":"C_Financing!BE42","v":-410.07340064686099},{"$f":"C_Financing!BF42","v":-410.07340064686099},{"$f":"C_Financing!BG42","v":-410.07340064686099},{"$f":"C_Financing!BH42","v":-410.07340064686099},{"$f":"C_Financing!BI42","v":-410.07340064686099},{"$f":"C_Financing!BJ42","v":-410.07340064686099}]
[null,null,null,null,"Net Interest Expense (excl RPI Swap) POS",null,{"$f":"G51","v":"£'000 "},{"$f":"H51","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA45:AA51) * SignSwitch","v":30223.412693956219},26974.865287999932,25940.427334639833,24840.302109211079,23710.365771388591,21418.014187561206,9656.9043972783566,16956.956537739872,{"$f":"SUM(AI45:AI51) * SignSwitch","v":20928.855175777884},{"$f":"SUM(AJ45:AJ51) * SignSwitch","v":15365.267082007804},9667.0980285387141,4412.8002941490313,{"$f":"SUM(AM45:AM51) * SignSwitch","v":-481.29928474435479},-4364.4091574975382,8772.5807423299939,8289.0119883539155,40764.997412409168,38966.625795591455,43967.818054216732,47333.863184605427,58784.365125295328,62576.995205318461,66483.500865050446,70516.059843587267,74648.661615083765,78636.635879087815,83145.513171617567,87951.120094062775,93059.584308264311,98466.774402419396,104188.52506514713,110242.87067812211,116649.88453416197,123429.61083639659,130603.7346547284,138195.20313278469]
[]
[null,null,null,"add:",{"$f":"E33","v":"Assumed interest on operating leases"},null,"£'000 ","Nominal",null,0,null,{"$f":"L33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y33","v":0},null,{"$f":"AA33","v":2136.7552892729464},2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464,2136.7552892729464]
[null,null,null,null,"Net Interest (excl RPI swap & pension interest)",null,{"$f":"G54","v":"£'000 "},{"$f":"H54","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA52 + AA54","v":32360.167983229167},29111.620577272879,28077.18262391278,26977.057398484027,25847.121060661539,23554.769476834153,11793.659686551302,19093.711827012819,23065.610465050831,{"$f":"AJ52 + AJ54","v":17502.022371280749},11803.85331781166,6549.5555834219776,{"$f":"AM52 + AM54","v":1655.4560045285916},-2227.6538682245919,10909.336031602939,10425.767277626863,42901.752701682111,41103.381084864399,46104.573343489676,49470.61847387837,60921.120414568271,64713.750494591404,68620.25615432339,72652.815132860211,76785.416904356709,80773.391168360758,85282.268460890511,90087.875383335719,95196.339597537255,100603.52969169234,106325.28035442007,112379.62596739506,118786.63982343492,125566.36612566953,132740.48994400134,140331.95842205765]
[]
[null,null,null,"add:",{"$f":"E42","v":"Interest on Pension Deficit"},null,{"$f":"G42","v":"%"},null,null,{"$f":"J42","v":0},null,{"$f":"L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y42","v":0},null,{"$f":"AA42","v":3762.2643749999997},7202.2798859205732,110.30646197352448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"add:",{"$f":"'C_Existing Debt'!E135","v":"Accretion on Existing Swap"},null,{"$f":"'C_Existing Debt'!G135","v":"£'000 "},{"$f":"'C_Existing Debt'!H135","v":"Nominal"},null,{"$f":"'C_Existing Debt'!J135","v":0},null,{"$f":"'C_Existing Debt'!L135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y135","v":9835.8613227392816},null,{"$f":"'C_Existing Debt'!AA135","v":0},{"$f":"'C_Existing Debt'!AB135","v":0},{"$f":"'C_Existing Debt'!AC135","v":0},{"$f":"'C_Existing Debt'!AD135","v":0},{"$f":"'C_Existing Debt'!AE135","v":0},{"$f":"'C_Existing Debt'!AF135","v":0},{"$f":"'C_Existing Debt'!AG135","v":3950.446136680207},{"$f":"'C_Existing Debt'!AH135","v":5885.4151860590746},{"$f":"'C_Existing Debt'!AI135","v":0},{"$f":"'C_Existing Debt'!AJ135","v":0},{"$f":"'C_Existing Debt'!AK135","v":0},{"$f":"'C_Existing Debt'!AL135","v":0},{"$f":"'C_Existing Debt'!AM135","v":0},{"$f":"'C_Existing Debt'!AN135","v":0},{"$f":"'C_Existing Debt'!AO135","v":0},{"$f":"'C_Existing Debt'!AP135","v":0},{"$f":"'C_Existing Debt'!AQ135","v":0},{"$f":"'C_Existing Debt'!AR135","v":0},{"$f":"'C_Existing Debt'!AS135","v":0},{"$f":"'C_Existing Debt'!AT135","v":0},{"$f":"'C_Existing Debt'!AU135","v":0},{"$f":"'C_Existing Debt'!AV135","v":0},{"$f":"'C_Existing Debt'!AW135","v":0},{"$f":"'C_Existing Debt'!AX135","v":0},{"$f":"'C_Existing Debt'!AY135","v":0},{"$f":"'C_Existing Debt'!AZ135","v":0},{"$f":"'C_Existing Debt'!BA135","v":0},{"$f":"'C_Existing Debt'!BB135","v":0},{"$f":"'C_Existing Debt'!BC135","v":0},{"$f":"'C_Existing Debt'!BD135","v":0},{"$f":"'C_Existing Debt'!BE135","v":0},{"$f":"'C_Existing Debt'!BF135","v":0},{"$f":"'C_Existing Debt'!BG135","v":0},{"$f":"'C_Existing Debt'!BH135","v":0},{"$f":"'C_Existing Debt'!BI135","v":0},{"$f":"'C_Existing Debt'!BJ135","v":0}]
[null,null,null,"add:",{"$f":"C_Fin_Synth!E289","v":"Synthetic index-linked Accretion - POS"},null,{"$f":"C_Fin_Synth!G289","v":"£'000"},{"$f":"C_Fin_Synth!H289","v":"Nominal"},null,{"$f":"C_Fin_Synth!J289","v":0},null,{"$f":"C_Fin_Synth!L289","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y289","v":0},null,{"$f":"C_Fin_Synth!AA289","v":0},{"$f":"C_Fin_Synth!AB289","v":0},{"$f":"C_Fin_Synth!AC289","v":0},{"$f":"C_Fin_Synth!AD289","v":0},{"$f":"C_Fin_Synth!AE289","v":0},{"$f":"C_Fin_Synth!AF289","v":0},{"$f":"C_Fin_Synth!AG289","v":0},{"$f":"C_Fin_Synth!AH289","v":0},{"$f":"C_Fin_Synth!AI289","v":0},{"$f":"C_Fin_Synth!AJ289","v":0},{"$f":"C_Fin_Synth!AK289","v":0},{"$f":"C_Fin_Synth!AL289","v":0},{"$f":"C_Fin_Synth!AM289","v":0},{"$f":"C_Fin_Synth!AN289","v":0},{"$f":"C_Fin_Synth!AO289","v":0},{"$f":"C_Fin_Synth!AP289","v":0},{"$f":"C_Fin_Synth!AQ289","v":0},{"$f":"C_Fin_Synth!AR289","v":0},{"$f":"C_Fin_Synth!AS289","v":0},{"$f":"C_Fin_Synth!AT289","v":0},{"$f":"C_Fin_Synth!AU289","v":0},{"$f":"C_Fin_Synth!AV289","v":0},{"$f":"C_Fin_Synth!AW289","v":0},{"$f":"C_Fin_Synth!AX289","v":0},{"$f":"C_Fin_Synth!AY289","v":0},{"$f":"C_Fin_Synth!AZ289","v":0},{"$f":"C_Fin_Synth!BA289","v":0},{"$f":"C_Fin_Synth!BB289","v":0},{"$f":"C_Fin_Synth!BC289","v":0},{"$f":"C_Fin_Synth!BD289","v":0},{"$f":"C_Fin_Synth!BE289","v":0},{"$f":"C_Fin_Synth!BF289","v":0},{"$f":"C_Fin_Synth!BG289","v":0},{"$f":"C_Fin_Synth!BH289","v":0},{"$f":"C_Fin_Synth!BI289","v":0},{"$f":"C_Fin_Synth!BJ289","v":0}]
[null,null,null,null,"Adjusted Net Interest Expense",null,{"$f":"G59","v":"£'000"},{"$f":"H59","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA55 + SUM(AA57:AA59)","v":36122.432358229169},36313.900463193451,28187.489085886304,26977.057398484027,25847.121060661539,23554.769476834153,15744.105823231508,24979.127013071895,{"$f":"AI55 + SUM(AI57:AI59)","v":23065.610465050831},{"$f":"AJ55 + SUM(AJ57:AJ59)","v":17502.022371280749},11803.85331781166,6549.5555834219776,{"$f":"AM55 + SUM(AM57:AM59)","v":1655.4560045285916},-2227.6538682245919,10909.336031602939,10425.767277626863,42901.752701682111,41103.381084864399,46104.573343489676,49470.61847387837,60921.120414568271,64713.750494591404,68620.25615432339,72652.815132860211,76785.416904356709,80773.391168360758,85282.268460890511,90087.875383335719,95196.339597537255,100603.52969169234,106325.28035442007,112379.62596739506,118786.63982343492,125566.36612566953,132740.48994400134,140331.95842205765]
[]
[null,null,"Moody's FFO"]
[null,null,null,null,{"$f":"O_FinStats!E$72","v":"Operating Profit (EBITDA)"},null,{"$f":"O_FinStats!G$72","v":"£'000 "},{"$f":"O_FinStats!H$72","v":"Nominal"},null,{"$f":"O_FinStats!J$72","v":0},null,{"$f":"O_FinStats!L$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y$72","v":3719899.6071144934},null,{"$f":"O_FinStats!AA$72","v":281003.49360167718},{"$f":"O_FinStats!AB$72","v":294360.92271268612},{"$f":"O_FinStats!AC$72","v":295683.28921596921},{"$f":"O_FinStats!AD$72","v":260669.76535388484},{"$f":"O_FinStats!AE$72","v":231509.6754793523},{"$f":"O_FinStats!AF$72","v":207750.70833500015},{"$f":"O_FinStats!AG$72","v":249593.55981412018},{"$f":"O_FinStats!AH$72","v":400470.53030311025},{"$f":"O_FinStats!AI$72","v":246672.41911533091},{"$f":"O_FinStats!AJ$72","v":206509.86625320744},{"$f":"O_FinStats!AK$72","v":287341.31672365952},{"$f":"O_FinStats!AL$72","v":311024.82822836097},{"$f":"O_FinStats!AM$72","v":330876.62732854555},{"$f":"O_FinStats!AN$72","v":26230.544704990367},{"$f":"O_FinStats!AO$72","v":23402.782854657213},{"$f":"O_FinStats!AP$72","v":18634.126065906275},{"$f":"O_FinStats!AQ$72","v":12454.725341371759},{"$f":"O_FinStats!AR$72","v":8889.6847555923814},{"$f":"O_FinStats!AS$72","v":4234.6334150864386},{"$f":"O_FinStats!AT$72","v":2241.3528276941433},{"$f":"O_FinStats!AU$72","v":3749.6978708708621},{"$f":"O_FinStats!AV$72","v":3499.5778008153679},{"$f":"O_FinStats!AW$72","v":3382.7155791886798},{"$f":"O_FinStats!AX$72","v":2796.2608675781653},{"$f":"O_FinStats!AY$72","v":2235.0520279115344},{"$f":"O_FinStats!AZ$72","v":1545.5568708387254},{"$f":"O_FinStats!BA$72","v":868.58761831353718},{"$f":"O_FinStats!BB$72","v":220.58946847367372},{"$f":"O_FinStats!BC$72","v":218.68570661773674},{"$f":"O_FinStats!BD$72","v":215.34698208863173},{"$f":"O_FinStats!BE$72","v":505.03379732787027},{"$f":"O_FinStats!BF$72","v":213.04429079745807},{"$f":"O_FinStats!BG$72","v":217.03008051247016},{"$f":"O_FinStats!BH$72","v":221.27801302322715},{"$f":"O_FinStats!BI$72","v":225.77718384262229},{"$f":"O_FinStats!BJ$72","v":230.52052608922619}]
[null,null,null,null,{"$f":"I_Ratios!E$27","v":"FFO Adjustments"},null,{"$f":"I_Ratios!G$27","v":"£'000"},{"$f":"I_Ratios!H$27","v":"Nominal"},null,{"$f":"I_Ratios!J$27","v":0},null,{"$f":"I_Ratios!L$27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y$27","v":0},null,{"$f":"I_Ratios!AA$27","v":0},{"$f":"I_Ratios!AB$27","v":0},{"$f":"I_Ratios!AC$27","v":0},{"$f":"I_Ratios!AD$27","v":0},{"$f":"I_Ratios!AE$27","v":0},{"$f":"I_Ratios!AF$27","v":0},{"$f":"I_Ratios!AG$27","v":0},{"$f":"I_Ratios!AH$27","v":0},{"$f":"I_Ratios!AI$27","v":0},{"$f":"I_Ratios!AJ$27","v":0},{"$f":"I_Ratios!AK$27","v":0},{"$f":"I_Ratios!AL$27","v":0},{"$f":"I_Ratios!AM$27","v":0},{"$f":"I_Ratios!AN$27","v":0},{"$f":"I_Ratios!AO$27","v":0},{"$f":"I_Ratios!AP$27","v":0},{"$f":"I_Ratios!AQ$27","v":0},{"$f":"I_Ratios!AR$27","v":0},{"$f":"I_Ratios!AS$27","v":0},{"$f":"I_Ratios!AT$27","v":0},{"$f":"I_Ratios!AU$27","v":0},{"$f":"I_Ratios!AV$27","v":0},{"$f":"I_Ratios!AW$27","v":0},{"$f":"I_Ratios!AX$27","v":0},{"$f":"I_Ratios!AY$27","v":0},{"$f":"I_Ratios!AZ$27","v":0},{"$f":"I_Ratios!BA$27","v":0},{"$f":"I_Ratios!BB$27","v":0},{"$f":"I_Ratios!BC$27","v":0},{"$f":"I_Ratios!BD$27","v":0},{"$f":"I_Ratios!BE$27","v":0},{"$f":"I_Ratios!BF$27","v":0},{"$f":"I_Ratios!BG$27","v":0},{"$f":"I_Ratios!BH$27","v":0},{"$f":"I_Ratios!BI$27","v":0},{"$f":"I_Ratios!BJ$27","v":0}]
[null,null,null,null,"Pensions adjustment",null,{"$f":"G64","v":"£'000"},{"$f":"H64","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(SUM('C_Determined Costs_UKATS'!AA21:AA22)+SUM(C_RevCost_UKATS!AA1314:AA1315))-(SUM('C_Determined Costs_Oceanic'!AA20:AA21)+SUM(C_RevCost_Oceanic!AA842:AA843))","v":-14787.883545438832},{"$f":"-(SUM('C_Determined Costs_UKATS'!AB21:AB22)+SUM(C_RevCost_UKATS!AB1314:AB1315))-(SUM('C_Determined Costs_Oceanic'!AB20:AB21)+SUM(C_RevCost_Oceanic!AB842:AB843))","v":-6979.7491540990341},{"$f":"-(SUM('C_Determined Costs_UKATS'!AC21:AC22)+SUM(C_RevCost_UKATS!AC1314:AC1315))-(SUM('C_Determined Costs_Oceanic'!AC20:AC21)+SUM(C_RevCost_Oceanic!AC842:AC843))","v":-14748.86720793828},{"$f":"-(SUM('C_Determined Costs_UKATS'!AD21:AD22)+SUM(C_RevCost_UKATS!AD1314:AD1315))-(SUM('C_Determined Costs_Oceanic'!AD20:AD21)+SUM(C_RevCost_Oceanic!AD842:AD843))","v":-24117.024639023723},{"$f":"-(SUM('C_Determined Costs_UKATS'!AE21:AE22)+SUM(C_RevCost_UKATS!AE1314:AE1315))-(SUM('C_Determined Costs_Oceanic'!AE20:AE21)+SUM(C_RevCost_Oceanic!AE842:AE843))","v":-20341.383627845342},{"$f":"-(SUM('C_Determined Costs_UKATS'!AF21:AF22)+SUM(C_RevCost_UKATS!AF1314:AF1315))-(SUM('C_Determined Costs_Oceanic'!AF20:AF21)+SUM(C_RevCost_Oceanic!AF842:AF843))","v":-22306.748048780806},{"$f":"-(SUM('C_Determined Costs_UKATS'!AG21:AG22)+SUM(C_RevCost_UKATS!AG1314:AG1315))-(SUM('C_Determined Costs_Oceanic'!AG20:AG21)+SUM(C_RevCost_Oceanic!AG842:AG843))","v":-19667.448881349359},{"$f":"-(SUM('C_Determined Costs_UKATS'!AH21:AH22)+SUM(C_RevCost_UKATS!AH1314:AH1315))-(SUM('C_Determined Costs_Oceanic'!AH20:AH21)+SUM(C_RevCost_Oceanic!AH842:AH843))","v":-22365.083244180383},{"$f":"-(SUM('C_Determined Costs_UKATS'!AI21:AI22)+SUM(C_RevCost_UKATS!AI1314:AI1315))-(SUM('C_Determined Costs_Oceanic'!AI20:AI21)+SUM(C_RevCost_Oceanic!AI842:AI843))","v":-25192.135265967227},{"$f":"-(SUM('C_Determined Costs_UKATS'!AJ21:AJ22)+SUM(C_RevCost_UKATS!AJ1314:AJ1315))-(SUM('C_Determined Costs_Oceanic'!AJ20:AJ21)+SUM(C_RevCost_Oceanic!AJ842:AJ843))","v":-25311.721094303339},{"$f":"-(SUM('C_Determined Costs_UKATS'!AK21:AK22)+SUM(C_RevCost_UKATS!AK1314:AK1315))-(SUM('C_Determined Costs_Oceanic'!AK20:AK21)+SUM(C_RevCost_Oceanic!AK842:AK843))","v":-840.40328035393509},{"$f":"-(SUM('C_Determined Costs_UKATS'!AL21:AL22)+SUM(C_RevCost_UKATS!AL1314:AL1315))-(SUM('C_Determined Costs_Oceanic'!AL20:AL21)+SUM(C_RevCost_Oceanic!AL842:AL843))","v":-760.14501402604287},{"$f":"-(SUM('C_Determined Costs_UKATS'!AM21:AM22)+SUM(C_RevCost_UKATS!AM1314:AM1315))-(SUM('C_Determined Costs_Oceanic'!AM20:AM21)+SUM(C_RevCost_Oceanic!AM842:AM843))","v":-763.17222593812471},{"$f":"-(SUM('C_Determined Costs_UKATS'!AN21:AN22)+SUM(C_RevCost_UKATS!AN1314:AN1315))-(SUM('C_Determined Costs_Oceanic'!AN20:AN21)+SUM(C_RevCost_Oceanic!AN842:AN843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AO21:AO22)+SUM(C_RevCost_UKATS!AO1314:AO1315))-(SUM('C_Determined Costs_Oceanic'!AO20:AO21)+SUM(C_RevCost_Oceanic!AO842:AO843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AP21:AP22)+SUM(C_RevCost_UKATS!AP1314:AP1315))-(SUM('C_Determined Costs_Oceanic'!AP20:AP21)+SUM(C_RevCost_Oceanic!AP842:AP843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AQ21:AQ22)+SUM(C_RevCost_UKATS!AQ1314:AQ1315))-(SUM('C_Determined Costs_Oceanic'!AQ20:AQ21)+SUM(C_RevCost_Oceanic!AQ842:AQ843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AR21:AR22)+SUM(C_RevCost_UKATS!AR1314:AR1315))-(SUM('C_Determined Costs_Oceanic'!AR20:AR21)+SUM(C_RevCost_Oceanic!AR842:AR843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AS21:AS22)+SUM(C_RevCost_UKATS!AS1314:AS1315))-(SUM('C_Determined Costs_Oceanic'!AS20:AS21)+SUM(C_RevCost_Oceanic!AS842:AS843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AT21:AT22)+SUM(C_RevCost_UKATS!AT1314:AT1315))-(SUM('C_Determined Costs_Oceanic'!AT20:AT21)+SUM(C_RevCost_Oceanic!AT842:AT843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AU21:AU22)+SUM(C_RevCost_UKATS!AU1314:AU1315))-(SUM('C_Determined Costs_Oceanic'!AU20:AU21)+SUM(C_RevCost_Oceanic!AU842:AU843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AV21:AV22)+SUM(C_RevCost_UKATS!AV1314:AV1315))-(SUM('C_Determined Costs_Oceanic'!AV20:AV21)+SUM(C_RevCost_Oceanic!AV842:AV843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AW21:AW22)+SUM(C_RevCost_UKATS!AW1314:AW1315))-(SUM('C_Determined Costs_Oceanic'!AW20:AW21)+SUM(C_RevCost_Oceanic!AW842:AW843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AX21:AX22)+SUM(C_RevCost_UKATS!AX1314:AX1315))-(SUM('C_Determined Costs_Oceanic'!AX20:AX21)+SUM(C_RevCost_Oceanic!AX842:AX843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AY21:AY22)+SUM(C_RevCost_UKATS!AY1314:AY1315))-(SUM('C_Determined Costs_Oceanic'!AY20:AY21)+SUM(C_RevCost_Oceanic!AY842:AY843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!AZ21:AZ22)+SUM(C_RevCost_UKATS!AZ1314:AZ1315))-(SUM('C_Determined Costs_Oceanic'!AZ20:AZ21)+SUM(C_RevCost_Oceanic!AZ842:AZ843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!BA21:BA22)+SUM(C_RevCost_UKATS!BA1314:BA1315))-(SUM('C_Determined Costs_Oceanic'!BA20:BA21)+SUM(C_RevCost_Oceanic!BA842:BA843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!BB21:BB22)+SUM(C_RevCost_UKATS!BB1314:BB1315))-(SUM('C_Determined Costs_Oceanic'!BB20:BB21)+SUM(C_RevCost_Oceanic!BB842:BB843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!BC21:BC22)+SUM(C_RevCost_UKATS!BC1314:BC1315))-(SUM('C_Determined Costs_Oceanic'!BC20:BC21)+SUM(C_RevCost_Oceanic!BC842:BC843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!BD21:BD22)+SUM(C_RevCost_UKATS!BD1314:BD1315))-(SUM('C_Determined Costs_Oceanic'!BD20:BD21)+SUM(C_RevCost_Oceanic!BD842:BD843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!BE21:BE22)+SUM(C_RevCost_UKATS!BE1314:BE1315))-(SUM('C_Determined Costs_Oceanic'!BE20:BE21)+SUM(C_RevCost_Oceanic!BE842:BE843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!BF21:BF22)+SUM(C_RevCost_UKATS!BF1314:BF1315))-(SUM('C_Determined Costs_Oceanic'!BF20:BF21)+SUM(C_RevCost_Oceanic!BF842:BF843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!BG21:BG22)+SUM(C_RevCost_UKATS!BG1314:BG1315))-(SUM('C_Determined Costs_Oceanic'!BG20:BG21)+SUM(C_RevCost_Oceanic!BG842:BG843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!BH21:BH22)+SUM(C_RevCost_UKATS!BH1314:BH1315))-(SUM('C_Determined Costs_Oceanic'!BH20:BH21)+SUM(C_RevCost_Oceanic!BH842:BH843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!BI21:BI22)+SUM(C_RevCost_UKATS!BI1314:BI1315))-(SUM('C_Determined Costs_Oceanic'!BI20:BI21)+SUM(C_RevCost_Oceanic!BI842:BI843))","v":0},{"$f":"-(SUM('C_Determined Costs_UKATS'!BJ21:BJ22)+SUM(C_RevCost_UKATS!BJ1314:BJ1315))-(SUM('C_Determined Costs_Oceanic'!BJ20:BJ21)+SUM(C_RevCost_Oceanic!BJ842:BJ843))","v":0}]
[null,null,null,null,"Price profiling adjustment",null,{"$f":"G65","v":"£'000"},{"$f":"H65","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C_RevCost_UKATS!AA782:AA783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AB782:AB783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AC782:AC783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AD782:AD783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AE782:AE783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AF782:AF783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AG782:AG783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AH782:AH783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AI782:AI783) * SignSwitch","v":68390.630927910563},{"$f":"SUM(C_RevCost_UKATS!AJ782:AJ783) * SignSwitch","v":76313.006382770254},{"$f":"SUM(C_RevCost_UKATS!AK782:AK783) * SignSwitch","v":-56495.618586922705},{"$f":"SUM(C_RevCost_UKATS!AL782:AL783) * SignSwitch","v":-43488.105018272639},{"$f":"SUM(C_RevCost_UKATS!AM782:AM783) * SignSwitch","v":-58976.259516277554},{"$f":"SUM(C_RevCost_UKATS!AN782:AN783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AO782:AO783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AP782:AP783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AQ782:AQ783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AR782:AR783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AS782:AS783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AT782:AT783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AU782:AU783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AV782:AV783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AW782:AW783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AX782:AX783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AY782:AY783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!AZ782:AZ783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!BA782:BA783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!BB782:BB783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!BC782:BC783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!BD782:BD783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!BE782:BE783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!BF782:BF783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!BG782:BG783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!BH782:BH783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!BI782:BI783) * SignSwitch","v":0},{"$f":"SUM(C_RevCost_UKATS!BJ782:BJ783) * SignSwitch","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E271","v":"Corporation Tax NEG"},{"$f":"O_FinStats!F271","v":0},{"$f":"O_FinStats!G271","v":"£'000"},{"$f":"O_FinStats!H271","v":"Nominal"},{"$f":"O_FinStats!I271","v":"CF & PL"},{"$f":"O_FinStats!J271","v":0},null,{"$f":"O_FinStats!L271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y271","v":-523634.94846473815},null,{"$f":"O_FinStats!AA271","v":-25798.168949999996},{"$f":"O_FinStats!AB271","v":-16947.5},{"$f":"O_FinStats!AC271","v":-7611.25},{"$f":"O_FinStats!AD271","v":-5824.35},{"$f":"O_FinStats!AE271","v":-1490.45},{"$f":"O_FinStats!AF271","v":-8973.2249999999985},{"$f":"O_FinStats!AG271","v":-14252.666462976891},{"$f":"O_FinStats!AH271","v":-13022.044248150734},{"$f":"O_FinStats!AI271","v":-14111.025189317856},{"$f":"O_FinStats!AJ271","v":-8845.9655655562619},{"$f":"O_FinStats!AK271","v":-3961.4379620195018},{"$f":"O_FinStats!AL271","v":-25114.175689565491},{"$f":"O_FinStats!AM271","v":-28611.919423038256},{"$f":"O_FinStats!AN271","v":-39813.071957876658},{"$f":"O_FinStats!AO271","v":-35814.53795992786},{"$f":"O_FinStats!AP271","v":-32392.25104999141},{"$f":"O_FinStats!AQ271","v":-20419.281966094248},{"$f":"O_FinStats!AR271","v":-22120.510946963441},{"$f":"O_FinStats!AS271","v":-17999.184020148201},{"$f":"O_FinStats!AT271","v":-152280.75807717588},{"$f":"O_FinStats!AU271","v":-9977.4121576624129},{"$f":"O_FinStats!AV271","v":-7972.7598717867813},{"$f":"O_FinStats!AW271","v":-5986.8145302677613},{"$f":"O_FinStats!AX271","v":-3140.0055614986227},{"$f":"O_FinStats!AY271","v":-294.78491833716822},{"$f":"O_FinStats!AZ271","v":-205.67322443624315},{"$f":"O_FinStats!BA271","v":-126.30310273051548},{"$f":"O_FinStats!BB271","v":-59.065602271988055},{"$f":"O_FinStats!BC271","v":-56.207943972161075},{"$f":"O_FinStats!BD271","v":-56.066139849281889},{"$f":"O_FinStats!BE271","v":-56.6545603955853},{"$f":"O_FinStats!BF271","v":-57.520818171396762},{"$f":"O_FinStats!BG271","v":-58.565495724036445},{"$f":"O_FinStats!BH271","v":-59.752293828267128},{"$f":"O_FinStats!BI271","v":-61.071507561140905},{"$f":"O_FinStats!BJ271","v":-62.516267442078714}]
[null,null,null,null,"FFO before net interest paid",null,{"$f":"G67","v":"£'000"},{"$f":"H67","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA63:AA67)","v":240417.44110623837},270433.67355858709,273323.17200803093,230728.3907148611,209677.84185150694,176470.73528621934,215673.44446979393,365083.40281077917,275759.88958795636,{"$f":"SUM(AJ63:AJ67)","v":248665.18597611811},226043.85689436339,241662.40250649682,242525.27616329165,-13582.527252886292,-12411.755105270648,-13758.124984085134,-7964.5566247224888,-13230.826191371059,-13764.550605061762,-150039.40524948173,-6227.7142867915509,-4473.1820709714139,-2604.0989510790814,-343.74469392045739,1940.2671095743663,1339.8836464024823,742.28451558302174,161.52386620168568,162.47776264557567,159.28084223934985,448.37923693228498,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[null,null,null,null,"[ROW INTENTIONALLY LEFT BLANK]"]
[null,null,null,null,"Adjusted FFO",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA68 - AA69","v":240417.44110623837},270433.67355858709,273323.17200803093,230728.3907148611,209677.84185150694,176470.73528621934,215673.44446979393,365083.40281077917,{"$f":"AI68 - AI69","v":275759.88958795636},{"$f":"AJ68 - AJ69","v":248665.18597611811},226043.85689436339,241662.40250649682,242525.27616329165,-13582.527252886292,-12411.755105270648,-13758.124984085134,-7964.5566247224888,-13230.826191371059,-13764.550605061762,-150039.40524948173,-6227.7142867915509,-4473.1820709714139,-2604.0989510790814,-343.74469392045739,1940.2671095743663,1339.8836464024823,742.28451558302174,161.52386620168568,162.47776264557567,159.28084223934985,448.37923693228498,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[]
[null,null,"Moodys Adjusted Net Debt to RAB"]
[null,null,null,null,{"$f":"I_Ratios!E$29","v":"Multiple of Lease Cost"},{"$f":"I_Ratios!F$29","v":6},{"$f":"I_Ratios!G$29","v":"x"}]
[null,null,null,null,{"$f":"E32","v":"NERL Lease Costs based upon input assumptions"},null,{"$f":"G32","v":"£'000 "},{"$f":"H32","v":"Nominal"},null,{"$f":"J32","v":"CAA assumed"},null,{"$f":"L32","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y32","v":0},null,{"$f":"AA32","v":6410.26586781884},6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884,6410.26586781884]
[null,null,null,null,{"$f":"C_Financing!E492","v":"Finance Lease Liability payments"},null,{"$f":"C_Financing!G492","v":"£'000 "},{"$f":"C_Financing!H492","v":"Nominal"},{"$f":"C_Financing!I492","v":"CF"},{"$f":"C_Financing!J492","v":0},null,{"$f":"C_Financing!L492","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y492","v":-78838.100320958241},null,{"$f":"C_Financing!AA492","v":0},{"$f":"C_Financing!AB492","v":0},{"$f":"C_Financing!AC492","v":0},{"$f":"C_Financing!AD492","v":0},{"$f":"C_Financing!AE492","v":0},{"$f":"C_Financing!AF492","v":0},{"$f":"C_Financing!AG492","v":-9861.1443021521191},{"$f":"C_Financing!AH492","v":-8652.3764643602408},{"$f":"C_Financing!AI492","v":-7544.1963600086601},{"$f":"C_Financing!AJ492","v":-7838.7298413601238},{"$f":"C_Financing!AK492","v":-7947.7991401150211},{"$f":"C_Financing!AL492","v":-7756.2992239258674},{"$f":"C_Financing!AM492","v":-7520.596186731178},{"$f":"C_Financing!AN492","v":-7194.2696594576264},{"$f":"C_Financing!AO492","v":-6985.4366790205386},{"$f":"C_Financing!AP492","v":-3768.8941913955368},{"$f":"C_Financing!AQ492","v":-3768.3582724313324},{"$f":"C_Financing!AR492","v":0},{"$f":"C_Financing!AS492","v":0},{"$f":"C_Financing!AT492","v":0},{"$f":"C_Financing!AU492","v":0},{"$f":"C_Financing!AV492","v":0},{"$f":"C_Financing!AW492","v":0},{"$f":"C_Financing!AX492","v":0},{"$f":"C_Financing!AY492","v":0},{"$f":"C_Financing!AZ492","v":0},{"$f":"C_Financing!BA492","v":0},{"$f":"C_Financing!BB492","v":0},{"$f":"C_Financing!BC492","v":0},{"$f":"C_Financing!BD492","v":0},{"$f":"C_Financing!BE492","v":0},{"$f":"C_Financing!BF492","v":0},{"$f":"C_Financing!BG492","v":0},{"$f":"C_Financing!BH492","v":0},{"$f":"C_Financing!BI492","v":0},{"$f":"C_Financing!BJ492","v":0}]
[null,null,null,null,"Multiple of Lease Cost adjustment",null,{"$f":"G74","v":"£'000 "},{"$f":"H74","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F73 * (AA74 - AA75)","v":38461.595206913044},38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,97628.461019825758,90375.853993074488,83726.773366965004,85493.974255073786,86148.39004760317,84999.390550468248,83585.172327300112,81627.213163658802,80374.215281036275,61074.960355286261,61071.744841501037,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044]
[]
[null,null,null,null,{"$f":"E28","v":"Total NERL Statutory Debt Balance"},null,{"$f":"G28","v":"£'000 "},{"$f":"H28","v":"Nominal"},null,{"$f":"J28","v":"CAA assumed"},null,{"$f":"L28","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y28","v":0},null,{"$f":"AA28","v":720440.36847896175},624491.64814792573,534187.94102346245,469338.87015398673,691402.05526016187,805194.39289259864,805803.49243173713,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,915000.14436339703,165000.14436339703,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339,5000.1443633970339]
[null,null,null,null,{"$f":"E40","v":"Pension Deficit"},null,{"$f":"G40","v":"£'000 "},{"$f":"H40","v":"Nominal"},null,{"$f":"J40","v":0},null,{"$f":"L40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y40","v":-326691.76173728902},null,{"$f":"AA40","v":-110981.25},-212456.63380296677,-3253.8779343222559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$76","v":"Multiple of Lease Cost adjustment"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$76","v":0},null,{"$f":"AA$76","v":38461.595206913044},38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,97628.461019825758,90375.853993074488,83726.773366965004,85493.974255073786,86148.39004760317,84999.390550468248,83585.172327300112,81627.213163658802,80374.215281036275,61074.960355286261,61071.744841501037,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044]
[null,null,null,"less:",{"$f":"O_FinStats!E166","v":"Retained Cash c/f"},{"$f":"O_FinStats!F166","v":0},{"$f":"O_FinStats!G166","v":"£'000 "},{"$f":"O_FinStats!H166","v":"Nominal"},{"$f":"O_FinStats!I166","v":"BS"},{"$f":"O_FinStats!J166","v":0},null,{"$f":"O_FinStats!L166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y166","v":0},null,{"$f":"O_FinStats!AA166","v":102768.37073828882},{"$f":"O_FinStats!AB166","v":136202.77774609628},{"$f":"O_FinStats!AC166","v":182887.23749999999},{"$f":"O_FinStats!AD166","v":173204.35},{"$f":"O_FinStats!AE166","v":407781.52500000002},{"$f":"O_FinStats!AF166","v":316000},{"$f":"O_FinStats!AG166","v":38914.59794809937},{"$f":"O_FinStats!AH166","v":-124806.54540091296},{"$f":"O_FinStats!AI166","v":-39558.743506727289},{"$f":"O_FinStats!AJ166","v":89420.786303669753},{"$f":"O_FinStats!AK166","v":245095.89776000002},{"$f":"O_FinStats!AL166","v":413752.99230000016},{"$f":"O_FinStats!AM166","v":589621.54414999997},{"$f":"O_FinStats!AN166","v":50000},{"$f":"O_FinStats!AO166","v":50000},{"$f":"O_FinStats!AP166","v":50000},{"$f":"O_FinStats!AQ166","v":-645181.0439666356},{"$f":"O_FinStats!AR166","v":-743865.99929294095},{"$f":"O_FinStats!AS166","v":-801015.26901587343},{"$f":"O_FinStats!AT166","v":-998095.45121273817},{"$f":"O_FinStats!AU166","v":-1063204.8086783434},{"$f":"O_FinStats!AV166","v":-1130288.7425395194},{"$f":"O_FinStats!AW166","v":-1199420.1343767107},{"$f":"O_FinStats!AX166","v":-1270257.9604300866},{"$f":"O_FinStats!AY166","v":-1342945.4701940848},{"$f":"O_FinStats!AZ166","v":-1420213.9108561487},{"$f":"O_FinStats!BA166","v":-1502589.2327460444},{"$f":"O_FinStats!BB166","v":-1590352.2491124002},{"$f":"O_FinStats!BC166","v":-1683258.3955592073},{"$f":"O_FinStats!BD166","v":-1781574.5829218135},{"$f":"O_FinStats!BE166","v":-1885598.7412662103},{"$f":"O_FinStats!BF166","v":-1995686.0884717065},{"$f":"O_FinStats!BG166","v":-2112177.5084210802},{"$f":"O_FinStats!BH166","v":-2235445.593538282},{"$f":"O_FinStats!BI166","v":-2365884.6225167289},{"$f":"O_FinStats!BJ166","v":-2503911.8213908663}]
[null,null,null,null,"Adjusted Net Debt",null,{"$f":"G81","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA78:AA80)-AA81","v":545152.34294758597},314293.83180577576,386508.42079605331,334596.11536089983,322082.12546707492,527655.98809951171,864517.35550346354,1130182.5437573844,1038285.6612370893,911073.33231480105,756052.63665100024,586246.54261386511,408963.77254069713,946627.35752705578,945374.35964443325,926075.10471868329,871252.93317153363,787327.73886325106,844477.00858618354,1041557.1907830483,1106666.5482486535,1173750.4821098296,1242881.8739470209,1313719.7000003967,1386407.2097643949,1463675.6504264588,1546050.9723163545,1633813.9886827103,1726720.1351295174,1825036.3224921236,1929060.4808365204,2039147.8280420166,2155639.2479913901,2278907.3331085918,2409346.3620870388,2547373.5609611762]
[]
[null,null,null,null,{"$f":"E40","v":"Pension Deficit"},null,{"$f":"G40","v":"£'000 "},{"$f":"H40","v":"Nominal"},null,{"$f":"J40","v":0},null,{"$f":"L40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y40","v":-326691.76173728902},null,{"$f":"AA40","v":-110981.25},-212456.63380296677,-3253.8779343222559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Ratios!E24","v":"Pension Deficit - % used to calculate the Adjusted RAB"},null,{"$f":"I_Ratios!G24","v":"%"},null,{"$f":"I_Ratios!J24","v":"CAA assumed"},{"$f":"I_Ratios!K24","v":0},null,{"$f":"I_Ratios!L24","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y24","v":0},null,{"$f":"I_Ratios!AA24","v":1},{"$f":"I_Ratios!AB24","v":1},{"$f":"I_Ratios!AC24","v":1},{"$f":"I_Ratios!AD24","v":1},{"$f":"I_Ratios!AE24","v":1},{"$f":"I_Ratios!AF24","v":1},{"$f":"I_Ratios!AG24","v":1},{"$f":"I_Ratios!AH24","v":1},{"$f":"I_Ratios!AI24","v":1},{"$f":"I_Ratios!AJ24","v":1},{"$f":"I_Ratios!AK24","v":1},{"$f":"I_Ratios!AL24","v":1},{"$f":"I_Ratios!AM24","v":1},{"$f":"I_Ratios!AN24","v":1},{"$f":"I_Ratios!AO24","v":1},{"$f":"I_Ratios!AP24","v":1},{"$f":"I_Ratios!AQ24","v":1},{"$f":"I_Ratios!AR24","v":1},{"$f":"I_Ratios!AS24","v":1},{"$f":"I_Ratios!AT24","v":1},{"$f":"I_Ratios!AU24","v":1},{"$f":"I_Ratios!AV24","v":1},{"$f":"I_Ratios!AW24","v":1},{"$f":"I_Ratios!AX24","v":1},{"$f":"I_Ratios!AY24","v":1},{"$f":"I_Ratios!AZ24","v":1},{"$f":"I_Ratios!BA24","v":1},{"$f":"I_Ratios!BB24","v":1},{"$f":"I_Ratios!BC24","v":1},{"$f":"I_Ratios!BD24","v":1},{"$f":"I_Ratios!BE24","v":1},{"$f":"I_Ratios!BF24","v":1},{"$f":"I_Ratios!BG24","v":1},{"$f":"I_Ratios!BH24","v":1},{"$f":"I_Ratios!BI24","v":1},{"$f":"I_Ratios!BJ24","v":1}]
[null,null,null,null,"Pension Deficit - % adjusted",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA84 * AA85","v":-110981.25},-212456.63380296677,-3253.8779343222559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_RAB_UKATS!E36","v":"UKATS RAB 1 c/f"},null,{"$f":"C_RAB_UKATS!G36","v":"£'000"},{"$f":"C_RAB_UKATS!H36","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J36","v":0},null,{"$f":"C_RAB_UKATS!L36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y36","v":0},null,{"$f":"C_RAB_UKATS!AA36","v":1120139.3716523421},{"$f":"C_RAB_UKATS!AB36","v":1021884.2271144444},{"$f":"C_RAB_UKATS!AC36","v":983680.57668652921},{"$f":"C_RAB_UKATS!AD36","v":976056.06392822193},{"$f":"C_RAB_UKATS!AE36","v":970604.57443269028},{"$f":"C_RAB_UKATS!AF36","v":1208529.3418244477},{"$f":"C_RAB_UKATS!AG36","v":1481300},{"$f":"C_RAB_UKATS!AH36","v":1913917.5},{"$f":"C_RAB_UKATS!AI36","v":1868124.8031296807},{"$f":"C_RAB_UKATS!AJ36","v":1720768.9462995611},{"$f":"C_RAB_UKATS!AK36","v":1636839.9157006007},{"$f":"C_RAB_UKATS!AL36","v":1552742.2354133546},{"$f":"C_RAB_UKATS!AM36","v":1466828.6839187923},{"$f":"C_RAB_UKATS!AN36","v":1091784.8859144736},{"$f":"C_RAB_UKATS!AO36","v":853216.90332501836},{"$f":"C_RAB_UKATS!AP36","v":640792.90233022557},{"$f":"C_RAB_UKATS!AQ36","v":404529.52387245191},{"$f":"C_RAB_UKATS!AR36","v":175849.59488264311},{"$f":"C_RAB_UKATS!AS36","v":72982.097484440907},{"$f":"C_RAB_UKATS!AT36","v":-14961.275255431661},{"$f":"C_RAB_UKATS!AU36","v":-98968.729632702612},{"$f":"C_RAB_UKATS!AV36","v":-177506.34452987014},{"$f":"C_RAB_UKATS!AW36","v":-251921.80738483116},{"$f":"C_RAB_UKATS!AX36","v":-318757.5467717495},{"$f":"C_RAB_UKATS!AY36","v":-375570.67747930391},{"$f":"C_RAB_UKATS!AZ36","v":-421108.86482137686},{"$f":"C_RAB_UKATS!BA36","v":-454965.31024772441},{"$f":"C_RAB_UKATS!BB36","v":-476489.28893518233},{"$f":"C_RAB_UKATS!BC36","v":-498616.7737759903},{"$f":"C_RAB_UKATS!BD36","v":-521364.69945558807},{"$f":"C_RAB_UKATS!BE36","v":-544750.47665137169},{"$f":"C_RAB_UKATS!BF36","v":-568792.00545996963},{"$f":"C_RAB_UKATS!BG36","v":-593507.68920621776},{"$f":"C_RAB_UKATS!BH36","v":-618916.44864485995},{"$f":"C_RAB_UKATS!BI36","v":-645037.73656633159},{"$f":"C_RAB_UKATS!BJ36","v":-671891.55281832244}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1026","v":"UKATS RAB 2 c/f"},null,{"$f":"C_RAB_UKATS!G1026","v":"£'000 "},{"$f":"C_RAB_UKATS!H1026","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J1026","v":0},null,{"$f":"C_RAB_UKATS!L1026","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1026","v":0},null,{"$f":"C_RAB_UKATS!AA1026","v":0},{"$f":"C_RAB_UKATS!AB1026","v":0},{"$f":"C_RAB_UKATS!AC1026","v":0},{"$f":"C_RAB_UKATS!AD1026","v":0},{"$f":"C_RAB_UKATS!AE1026","v":0},{"$f":"C_RAB_UKATS!AF1026","v":0},{"$f":"C_RAB_UKATS!AG1026","v":0},{"$f":"C_RAB_UKATS!AH1026","v":0},{"$f":"C_RAB_UKATS!AI1026","v":0},{"$f":"C_RAB_UKATS!AJ1026","v":0},{"$f":"C_RAB_UKATS!AK1026","v":0},{"$f":"C_RAB_UKATS!AL1026","v":0},{"$f":"C_RAB_UKATS!AM1026","v":0},{"$f":"C_RAB_UKATS!AN1026","v":0},{"$f":"C_RAB_UKATS!AO1026","v":0},{"$f":"C_RAB_UKATS!AP1026","v":0},{"$f":"C_RAB_UKATS!AQ1026","v":0},{"$f":"C_RAB_UKATS!AR1026","v":0},{"$f":"C_RAB_UKATS!AS1026","v":0},{"$f":"C_RAB_UKATS!AT1026","v":0},{"$f":"C_RAB_UKATS!AU1026","v":0},{"$f":"C_RAB_UKATS!AV1026","v":0},{"$f":"C_RAB_UKATS!AW1026","v":0},{"$f":"C_RAB_UKATS!AX1026","v":0},{"$f":"C_RAB_UKATS!AY1026","v":0},{"$f":"C_RAB_UKATS!AZ1026","v":0},{"$f":"C_RAB_UKATS!BA1026","v":0},{"$f":"C_RAB_UKATS!BB1026","v":0},{"$f":"C_RAB_UKATS!BC1026","v":0},{"$f":"C_RAB_UKATS!BD1026","v":0},{"$f":"C_RAB_UKATS!BE1026","v":0},{"$f":"C_RAB_UKATS!BF1026","v":0},{"$f":"C_RAB_UKATS!BG1026","v":0},{"$f":"C_RAB_UKATS!BH1026","v":0},{"$f":"C_RAB_UKATS!BI1026","v":0},{"$f":"C_RAB_UKATS!BJ1026","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E32","v":"Oceanic RAB 1 c/f"},null,{"$f":"C_RAB_Oceanic!G32","v":"£'000 "},{"$f":"C_RAB_Oceanic!H32","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J32","v":0},null,{"$f":"C_RAB_Oceanic!L32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y32","v":0},null,{"$f":"C_RAB_Oceanic!AA32","v":34124.027874688145},{"$f":"C_RAB_Oceanic!AB32","v":35700.887237066672},{"$f":"C_RAB_Oceanic!AC32","v":38966.144195333625},{"$f":"C_RAB_Oceanic!AD32","v":40151.794196000141},{"$f":"C_RAB_Oceanic!AE32","v":44597.235590248136},{"$f":"C_RAB_Oceanic!AF32","v":39167.566443455034},{"$f":"C_RAB_Oceanic!AG32","v":37700},{"$f":"C_RAB_Oceanic!AH32","v":37900},{"$f":"C_RAB_Oceanic!AI32","v":37947.339999072246},{"$f":"C_RAB_Oceanic!AJ32","v":31694.359655724791},{"$f":"C_RAB_Oceanic!AK32","v":31577.09760613622},{"$f":"C_RAB_Oceanic!AL32","v":32278.320889312559},{"$f":"C_RAB_Oceanic!AM32","v":32690.551671925212},{"$f":"C_RAB_Oceanic!AN32","v":26729.47252820828},{"$f":"C_RAB_Oceanic!AO32","v":25191.339040022256},{"$f":"C_RAB_Oceanic!AP32","v":23556.129718823009},{"$f":"C_RAB_Oceanic!AQ32","v":21784.702668085447},{"$f":"C_RAB_Oceanic!AR32","v":19924.712165100449},{"$f":"C_RAB_Oceanic!AS32","v":17944.525884474569},{"$f":"C_RAB_Oceanic!AT32","v":15838.843256881708},{"$f":"C_RAB_Oceanic!AU32","v":13684.73145658206},{"$f":"C_RAB_Oceanic!AV32","v":11320.464674851772},{"$f":"C_RAB_Oceanic!AW32","v":9119.6018608581053},{"$f":"C_RAB_Oceanic!AX32","v":7229.7636126488396},{"$f":"C_RAB_Oceanic!AY32","v":5687.5489895148194},{"$f":"C_RAB_Oceanic!AZ32","v":4638.2853718789611},{"$f":"C_RAB_Oceanic!BA32","v":4120.4222739350471},{"$f":"C_RAB_Oceanic!BB32","v":4486.2055042099537},{"$f":"C_RAB_Oceanic!BC32","v":4235.0355122684405},{"$f":"C_RAB_Oceanic!BD32","v":4313.3901189411454},{"$f":"C_RAB_Oceanic!BE32","v":4382.6444977984884},{"$f":"C_RAB_Oceanic!BF32","v":4465.6320550911878},{"$f":"C_RAB_Oceanic!BG32","v":4550.944938966004},{"$f":"C_RAB_Oceanic!BH32","v":4638.6483055004246},{"$f":"C_RAB_Oceanic!BI32","v":4728.8091364571846},{"$f":"C_RAB_Oceanic!BJ32","v":4821.4962904403001}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E530","v":"Oceanic RAB 2 c/f"},null,{"$f":"C_RAB_Oceanic!G530","v":"£'000 "},{"$f":"C_RAB_Oceanic!H530","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J530","v":0},null,{"$f":"C_RAB_Oceanic!L530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y530","v":0},null,{"$f":"C_RAB_Oceanic!AA530","v":0},{"$f":"C_RAB_Oceanic!AB530","v":0},{"$f":"C_RAB_Oceanic!AC530","v":0},{"$f":"C_RAB_Oceanic!AD530","v":0},{"$f":"C_RAB_Oceanic!AE530","v":0},{"$f":"C_RAB_Oceanic!AF530","v":0},{"$f":"C_RAB_Oceanic!AG530","v":0},{"$f":"C_RAB_Oceanic!AH530","v":0},{"$f":"C_RAB_Oceanic!AI530","v":0},{"$f":"C_RAB_Oceanic!AJ530","v":0},{"$f":"C_RAB_Oceanic!AK530","v":0},{"$f":"C_RAB_Oceanic!AL530","v":0},{"$f":"C_RAB_Oceanic!AM530","v":0},{"$f":"C_RAB_Oceanic!AN530","v":0},{"$f":"C_RAB_Oceanic!AO530","v":0},{"$f":"C_RAB_Oceanic!AP530","v":0},{"$f":"C_RAB_Oceanic!AQ530","v":0},{"$f":"C_RAB_Oceanic!AR530","v":0},{"$f":"C_RAB_Oceanic!AS530","v":0},{"$f":"C_RAB_Oceanic!AT530","v":0},{"$f":"C_RAB_Oceanic!AU530","v":0},{"$f":"C_RAB_Oceanic!AV530","v":0},{"$f":"C_RAB_Oceanic!AW530","v":0},{"$f":"C_RAB_Oceanic!AX530","v":0},{"$f":"C_RAB_Oceanic!AY530","v":0},{"$f":"C_RAB_Oceanic!AZ530","v":0},{"$f":"C_RAB_Oceanic!BA530","v":0},{"$f":"C_RAB_Oceanic!BB530","v":0},{"$f":"C_RAB_Oceanic!BC530","v":0},{"$f":"C_RAB_Oceanic!BD530","v":0},{"$f":"C_RAB_Oceanic!BE530","v":0},{"$f":"C_RAB_Oceanic!BF530","v":0},{"$f":"C_RAB_Oceanic!BG530","v":0},{"$f":"C_RAB_Oceanic!BH530","v":0},{"$f":"C_RAB_Oceanic!BI530","v":0},{"$f":"C_RAB_Oceanic!BJ530","v":0}]
[null,null,null,null,"RAB",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA88:AA91)","v":1154263.3995270303},1057585.114351511,1022646.7208818628,1016207.858124222,1015201.8100229384,1247696.9082679027,1519000,1951817.5,1906072.1431287529,1752463.3059552859,1668417.0133067369,1585020.5563026671,1499519.2355907175,1118514.3584426818,878408.24236504058,664349.03204904858,426314.22654053738,195774.30704774355,90926.623368915476,877.56800145004672,-85283.998176120556,-166185.87985501837,-242802.20552397307,-311527.78315910068,-369883.12848978909,-416470.57944949792,-450844.88797378936,-472003.08343097236,-494381.73826372187,-517051.30933664693,-540367.83215357317,-564326.37340487842,-588956.74426725181,-614277.80033935956,-640308.92742987443,-667070.05652788212]
[null,null,null,null,{"$f":"E86","v":"Pension Deficit - % adjusted"},null,{"$f":"G86","v":"£'000"},{"$f":"H86","v":"Nominal"},null,{"$f":"J86","v":0},null,{"$f":"L86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y86","v":0},null,{"$f":"AA86","v":-110981.25},-212456.63380296677,-3253.8779343222559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E80","v":"Multiple of Lease Cost adjustment"},null,{"$f":"G80","v":"£'000 "},{"$f":"H80","v":"Nominal"},null,{"$f":"J80","v":0},null,{"$f":"L80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y80","v":0},null,{"$f":"AA80","v":38461.595206913044},38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,97628.461019825758,90375.853993074488,83726.773366965004,85493.974255073786,86148.39004760317,84999.390550468248,83585.172327300112,81627.213163658802,80374.215281036275,61074.960355286261,61071.744841501037,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044,38461.595206913044]
[null,null,null,null,"Adjusted RAB",null,{"$f":"G94","v":"£'000 "},{"$f":"H94","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA92:AA94)","v":1081743.7447339434},883590.07575545728,1057854.4381544536,1054669.453331135,1053663.4052298514,1286158.5034748157,1616628.4610198257,2042193.3539930745,1989798.9164957181,1837957.2802103597,1754565.4033543402,1670019.9468531355,1583104.4079180176,1200141.5716063406,958782.4576460768,725423.99240433483,487385.97138203843,234235.9022546566,129388.21857582852,39339.16320836309,-46822.402969207513,-127724.28464810533,-204340.61031706003,-273066.18795218761,-331421.53328287601,-378008.98424258491,-412383.29276687629,-433541.48822405934,-455920.14305680885,-478589.71412973385,-501906.23694666009,-525864.77819796535,-550495.14906033874,-575816.20513244648,-601847.33222296136,-628608.46132096904]
[]
[null,null,null,null,"Adjusted Net Debt : Adjusted RAB",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA82 / AA95","v":0.50395700978300284},0.35570095277163327,0.36537013681235847,0.31725211563119632,0.30567838255407032,0.41025735682961545,0.53476564117774827,0.55341603259434424,0.52180431531525751,0.4956988620598004,0.43090592987049392,0.35104164098072338,0.25833025951746047,0.78876307589281625,0.98601549507428199,1.276598395442248,1.7876036331144221,3.3612598721407108,6.5266916716321752,26.476343313820774,-23.635406943476319,-9.1897205401748252,-6.0824026708079915,-4.8109936636696364,-4.1832140357067988,-3.8720657747307774,-3.7490630668938132,-3.7685297325877518,-3.7873302187360549,-3.8133630301912449,-3.8434678408699088,-3.8777037607077873,-3.9158187890863947,-3.9576991977577438,-4.0032517103431609,-4.0524010058790489]
[]
[null,null,null,"Thresholds",null,{"$f":"I_Ratios!F$34","v":1},{"$f":"I_Ratios!G$34","v":"selection"},null,{"$f":"I_Ratios!I$34","v":"select 1 for A- threshold, 2 for BBB+ threshold or 3 for BBB threshold"}]
[null,null,null,null,{"$f":"I_Ratios!E39","v":"A- Adjusted Net Debt to RAB threshold"},null,{"$f":"I_Ratios!G39","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J39","v":0},null,{"$f":"I_Ratios!L39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y39","v":0},null,{"$f":"I_Ratios!AA39","v":0},{"$f":"I_Ratios!AB39","v":0},{"$f":"I_Ratios!AC39","v":0},{"$f":"I_Ratios!AD39","v":0},{"$f":"I_Ratios!AE39","v":0},{"$f":"I_Ratios!AF39","v":0},{"$f":"I_Ratios!AG39","v":0},{"$f":"I_Ratios!AH39","v":0},{"$f":"I_Ratios!AI39","v":0},{"$f":"I_Ratios!AJ39","v":0},{"$f":"I_Ratios!AK39","v":0},{"$f":"I_Ratios!AL39","v":0},{"$f":"I_Ratios!AM39","v":0},{"$f":"I_Ratios!AN39","v":0},{"$f":"I_Ratios!AO39","v":0},{"$f":"I_Ratios!AP39","v":0},{"$f":"I_Ratios!AQ39","v":0},{"$f":"I_Ratios!AR39","v":0},{"$f":"I_Ratios!AS39","v":0},{"$f":"I_Ratios!AT39","v":0},{"$f":"I_Ratios!AU39","v":0},{"$f":"I_Ratios!AV39","v":0},{"$f":"I_Ratios!AW39","v":0},{"$f":"I_Ratios!AX39","v":0},{"$f":"I_Ratios!AY39","v":0},{"$f":"I_Ratios!AZ39","v":0},{"$f":"I_Ratios!BA39","v":0},{"$f":"I_Ratios!BB39","v":0},{"$f":"I_Ratios!BC39","v":0},{"$f":"I_Ratios!BD39","v":0},{"$f":"I_Ratios!BE39","v":0},{"$f":"I_Ratios!BF39","v":0},{"$f":"I_Ratios!BG39","v":0},{"$f":"I_Ratios!BH39","v":0},{"$f":"I_Ratios!BI39","v":0},{"$f":"I_Ratios!BJ39","v":0}]
[null,null,null,null,{"$f":"I_Ratios!E40","v":"BBB+ Adjusted Net Debt to RAB threshold"},null,{"$f":"I_Ratios!G40","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J40","v":0},null,{"$f":"I_Ratios!L40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y40","v":0},null,{"$f":"I_Ratios!AA40","v":0},{"$f":"I_Ratios!AB40","v":0},{"$f":"I_Ratios!AC40","v":0},{"$f":"I_Ratios!AD40","v":0},{"$f":"I_Ratios!AE40","v":0},{"$f":"I_Ratios!AF40","v":0},{"$f":"I_Ratios!AG40","v":0},{"$f":"I_Ratios!AH40","v":0},{"$f":"I_Ratios!AI40","v":0},{"$f":"I_Ratios!AJ40","v":0},{"$f":"I_Ratios!AK40","v":0},{"$f":"I_Ratios!AL40","v":0},{"$f":"I_Ratios!AM40","v":0},{"$f":"I_Ratios!AN40","v":0},{"$f":"I_Ratios!AO40","v":0},{"$f":"I_Ratios!AP40","v":0},{"$f":"I_Ratios!AQ40","v":0},{"$f":"I_Ratios!AR40","v":0},{"$f":"I_Ratios!AS40","v":0},{"$f":"I_Ratios!AT40","v":0},{"$f":"I_Ratios!AU40","v":0},{"$f":"I_Ratios!AV40","v":0},{"$f":"I_Ratios!AW40","v":0},{"$f":"I_Ratios!AX40","v":0},{"$f":"I_Ratios!AY40","v":0},{"$f":"I_Ratios!AZ40","v":0},{"$f":"I_Ratios!BA40","v":0},{"$f":"I_Ratios!BB40","v":0},{"$f":"I_Ratios!BC40","v":0},{"$f":"I_Ratios!BD40","v":0},{"$f":"I_Ratios!BE40","v":0},{"$f":"I_Ratios!BF40","v":0},{"$f":"I_Ratios!BG40","v":0},{"$f":"I_Ratios!BH40","v":0},{"$f":"I_Ratios!BI40","v":0},{"$f":"I_Ratios!BJ40","v":0}]
[null,null,null,null,{"$f":"I_Ratios!E41","v":"BBB Adjusted Net Debt to RAB threshold"},null,{"$f":"I_Ratios!G41","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J41","v":0},null,{"$f":"I_Ratios!L41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y41","v":0},null,{"$f":"I_Ratios!AA41","v":0},{"$f":"I_Ratios!AB41","v":0},{"$f":"I_Ratios!AC41","v":0},{"$f":"I_Ratios!AD41","v":0},{"$f":"I_Ratios!AE41","v":0},{"$f":"I_Ratios!AF41","v":0},{"$f":"I_Ratios!AG41","v":0},{"$f":"I_Ratios!AH41","v":0},{"$f":"I_Ratios!AI41","v":0},{"$f":"I_Ratios!AJ41","v":0},{"$f":"I_Ratios!AK41","v":0},{"$f":"I_Ratios!AL41","v":0},{"$f":"I_Ratios!AM41","v":0},{"$f":"I_Ratios!AN41","v":0},{"$f":"I_Ratios!AO41","v":0},{"$f":"I_Ratios!AP41","v":0},{"$f":"I_Ratios!AQ41","v":0},{"$f":"I_Ratios!AR41","v":0},{"$f":"I_Ratios!AS41","v":0},{"$f":"I_Ratios!AT41","v":0},{"$f":"I_Ratios!AU41","v":0},{"$f":"I_Ratios!AV41","v":0},{"$f":"I_Ratios!AW41","v":0},{"$f":"I_Ratios!AX41","v":0},{"$f":"I_Ratios!AY41","v":0},{"$f":"I_Ratios!AZ41","v":0},{"$f":"I_Ratios!BA41","v":0},{"$f":"I_Ratios!BB41","v":0},{"$f":"I_Ratios!BC41","v":0},{"$f":"I_Ratios!BD41","v":0},{"$f":"I_Ratios!BE41","v":0},{"$f":"I_Ratios!BF41","v":0},{"$f":"I_Ratios!BG41","v":0},{"$f":"I_Ratios!BH41","v":0},{"$f":"I_Ratios!BI41","v":0},{"$f":"I_Ratios!BJ41","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E100:E102,$F$99)","v":"Applicable Threshold - A- Adjusted Net Debt to RAB threshold"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA100:AA102, $F99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E97&\" alert\"","v":"Adjusted Net Debt : Adjusted RAB alert"},null,"check",{"$f":"Y104","v":-1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA104:BJ104,-1 ) > CheckTOL, -1, 0 )","v":-1},null,{"$f":" IF( AA97 = 0, \"n/a\", IF( AA97 < AA103, -1, 0 ) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[]
[null,null,"Adjusted Interest Cover Ratio"]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E26","v":"Allowed Depreciation for year RAB 1  (Oceanic)"},null,{"$f":"C_RAB_Oceanic!G26","v":"£'000 "},{"$f":"C_RAB_Oceanic!H26","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J26","v":0},null,{"$f":"C_RAB_Oceanic!L26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y26","v":-100846.34462272521},null,{"$f":"C_RAB_Oceanic!AA26","v":-5329.9794096199412},{"$f":"C_RAB_Oceanic!AB26","v":-4960.3119266659814},{"$f":"C_RAB_Oceanic!AC26","v":-4478.7281750952734},{"$f":"C_RAB_Oceanic!AD26","v":-4272.323022350397},{"$f":"C_RAB_Oceanic!AE26","v":-4242.8556423936552},{"$f":"C_RAB_Oceanic!AF26","v":-5884.3222468769145},{"$f":"C_RAB_Oceanic!AG26","v":-5100},{"$f":"C_RAB_Oceanic!AH26","v":-5200},{"$f":"C_RAB_Oceanic!AI26","v":-6553.5871044379437},{"$f":"C_RAB_Oceanic!AJ26","v":-6935.0535246696572},{"$f":"C_RAB_Oceanic!AK26","v":-5714.336567755422},{"$f":"C_RAB_Oceanic!AL26","v":-6072.3082897355607},{"$f":"C_RAB_Oceanic!AM26","v":-6377.6534477239948},{"$f":"C_RAB_Oceanic!AN26","v":-2172.4713796139422},{"$f":"C_RAB_Oceanic!AO26","v":-2233.3444262815028},{"$f":"C_RAB_Oceanic!AP26","v":-2295.9231468858361},{"$f":"C_RAB_Oceanic!AQ26","v":-2360.2553347236112},{"$f":"C_RAB_Oceanic!AR26","v":-2426.3901222684399},{"$f":"C_RAB_Oceanic!AS26","v":-2494.3780186948602},{"$f":"C_RAB_Oceanic!AT26","v":-2564.2709484537477},{"$f":"C_RAB_Oceanic!AU26","v":-2636.122290928618},{"$f":"C_RAB_Oceanic!AV26","v":-2666.1895806319358},{"$f":"C_RAB_Oceanic!AW26","v":-2443.2212115172151},{"$f":"C_RAB_Oceanic!AX26","v":-2067.7442938526056},{"$f":"C_RAB_Oceanic!AY26","v":-1669.4814690466283},{"$f":"C_RAB_Oceanic!AZ26","v":-1127.0629367141719},{"$f":"C_RAB_Oceanic!BA26","v":-568.03010578736098},{"$f":"C_RAB_Oceanic!BB26","v":-9.7246613024767943E-13},{"$f":"C_RAB_Oceanic!BC26","v":0},{"$f":"C_RAB_Oceanic!BD26","v":0},{"$f":"C_RAB_Oceanic!BE26","v":0},{"$f":"C_RAB_Oceanic!BF26","v":0},{"$f":"C_RAB_Oceanic!BG26","v":0},{"$f":"C_RAB_Oceanic!BH26","v":0},{"$f":"C_RAB_Oceanic!BI26","v":0},{"$f":"C_RAB_Oceanic!BJ26","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E27","v":"Backlog adjustment to Depreciation for year (Oceanic)"},null,{"$f":"C_RAB_Oceanic!G27","v":"£'000 "},{"$f":"C_RAB_Oceanic!H27","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J27","v":0},null,{"$f":"C_RAB_Oceanic!L27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y27","v":-7165.3768209522623},null,{"$f":"C_RAB_Oceanic!AA27","v":-199.94024348542592},{"$f":"C_RAB_Oceanic!AB27","v":-70.080393449376885},{"$f":"C_RAB_Oceanic!AC27","v":-72.903503965392943},{"$f":"C_RAB_Oceanic!AD27","v":-74.853144917087249},{"$f":"C_RAB_Oceanic!AE27","v":-76.594511896178801},{"$f":"C_RAB_Oceanic!AF27","v":-1335.9899051548077},{"$f":"C_RAB_Oceanic!AG27","v":-1400},{"$f":"C_RAB_Oceanic!AH27","v":-1600},{"$f":"C_RAB_Oceanic!AI27","v":-1457.4129922814943},{"$f":"C_RAB_Oceanic!AJ27","v":-1473.916401914149},{"$f":"C_RAB_Oceanic!AK27","v":193.66991854733345},{"$f":"C_RAB_Oceanic!AL27","v":198.37498469464489},{"$f":"C_RAB_Oceanic!AM27","v":204.26937286967231},{"$f":"C_RAB_Oceanic!AN27","v":0},{"$f":"C_RAB_Oceanic!AO27","v":0},{"$f":"C_RAB_Oceanic!AP27","v":0},{"$f":"C_RAB_Oceanic!AQ27","v":0},{"$f":"C_RAB_Oceanic!AR27","v":0},{"$f":"C_RAB_Oceanic!AS27","v":0},{"$f":"C_RAB_Oceanic!AT27","v":0},{"$f":"C_RAB_Oceanic!AU27","v":0},{"$f":"C_RAB_Oceanic!AV27","v":0},{"$f":"C_RAB_Oceanic!AW27","v":0},{"$f":"C_RAB_Oceanic!AX27","v":0},{"$f":"C_RAB_Oceanic!AY27","v":0},{"$f":"C_RAB_Oceanic!AZ27","v":0},{"$f":"C_RAB_Oceanic!BA27","v":0},{"$f":"C_RAB_Oceanic!BB27","v":0},{"$f":"C_RAB_Oceanic!BC27","v":0},{"$f":"C_RAB_Oceanic!BD27","v":0},{"$f":"C_RAB_Oceanic!BE27","v":0},{"$f":"C_RAB_Oceanic!BF27","v":0},{"$f":"C_RAB_Oceanic!BG27","v":0},{"$f":"C_RAB_Oceanic!BH27","v":0},{"$f":"C_RAB_Oceanic!BI27","v":0},{"$f":"C_RAB_Oceanic!BJ27","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E528","v":"Allowed Depreciation for year RAB2  - Oceanic"},null,{"$f":"C_RAB_Oceanic!G528","v":"£'000 "},{"$f":"C_RAB_Oceanic!H528","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J528","v":0},null,{"$f":"C_RAB_Oceanic!L528","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y528","v":0},null,{"$f":"C_RAB_Oceanic!AA528","v":0},{"$f":"C_RAB_Oceanic!AB528","v":0},{"$f":"C_RAB_Oceanic!AC528","v":0},{"$f":"C_RAB_Oceanic!AD528","v":0},{"$f":"C_RAB_Oceanic!AE528","v":0},{"$f":"C_RAB_Oceanic!AF528","v":0},{"$f":"C_RAB_Oceanic!AG528","v":0},{"$f":"C_RAB_Oceanic!AH528","v":0},{"$f":"C_RAB_Oceanic!AI528","v":0},{"$f":"C_RAB_Oceanic!AJ528","v":0},{"$f":"C_RAB_Oceanic!AK528","v":0},{"$f":"C_RAB_Oceanic!AL528","v":0},{"$f":"C_RAB_Oceanic!AM528","v":0},{"$f":"C_RAB_Oceanic!AN528","v":0},{"$f":"C_RAB_Oceanic!AO528","v":0},{"$f":"C_RAB_Oceanic!AP528","v":0},{"$f":"C_RAB_Oceanic!AQ528","v":0},{"$f":"C_RAB_Oceanic!AR528","v":0},{"$f":"C_RAB_Oceanic!AS528","v":0},{"$f":"C_RAB_Oceanic!AT528","v":0},{"$f":"C_RAB_Oceanic!AU528","v":0},{"$f":"C_RAB_Oceanic!AV528","v":0},{"$f":"C_RAB_Oceanic!AW528","v":0},{"$f":"C_RAB_Oceanic!AX528","v":0},{"$f":"C_RAB_Oceanic!AY528","v":0},{"$f":"C_RAB_Oceanic!AZ528","v":0},{"$f":"C_RAB_Oceanic!BA528","v":0},{"$f":"C_RAB_Oceanic!BB528","v":0},{"$f":"C_RAB_Oceanic!BC528","v":0},{"$f":"C_RAB_Oceanic!BD528","v":0},{"$f":"C_RAB_Oceanic!BE528","v":0},{"$f":"C_RAB_Oceanic!BF528","v":0},{"$f":"C_RAB_Oceanic!BG528","v":0},{"$f":"C_RAB_Oceanic!BH528","v":0},{"$f":"C_RAB_Oceanic!BI528","v":0},{"$f":"C_RAB_Oceanic!BJ528","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E30","v":"Allowed Depreciation for year - RAB 1 (UKATS)"},null,{"$f":"C_RAB_UKATS!G30","v":"£'000 "},{"$f":"C_RAB_UKATS!H30","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J30","v":0},null,{"$f":"C_RAB_UKATS!L30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y30","v":-3483595.7860395643},null,{"$f":"C_RAB_UKATS!AA30","v":-183929.18455124114},{"$f":"C_RAB_UKATS!AB30","v":-183348.07668184163},{"$f":"C_RAB_UKATS!AC30","v":-180623.69460871359},{"$f":"C_RAB_UKATS!AD30","v":-176582.08466041822},{"$f":"C_RAB_UKATS!AE30","v":-172666.52075558758},{"$f":"C_RAB_UKATS!AF30","v":-190748.40168298138},{"$f":"C_RAB_UKATS!AG30","v":-163900},{"$f":"C_RAB_UKATS!AH30","v":-160700},{"$f":"C_RAB_UKATS!AI30","v":-159391.86886129147},{"$f":"C_RAB_UKATS!AJ30","v":-170099.14635922553},{"$f":"C_RAB_UKATS!AK30","v":-168638.28816013617},{"$f":"C_RAB_UKATS!AL30","v":-171537.31933770041},{"$f":"C_RAB_UKATS!AM30","v":-173095.79425865001},{"$f":"C_RAB_UKATS!AN30","v":-165826.76450645673},{"$f":"C_RAB_UKATS!AO30","v":-160034.39360731142},{"$f":"C_RAB_UKATS!AP30","v":-144981.19043474374},{"$f":"C_RAB_UKATS!AQ30","v":-131967.13820237407},{"$f":"C_RAB_UKATS!AR30","v":-114498.04513840142},{"$f":"C_RAB_UKATS!AS30","v":-98387.642197274719},{"$f":"C_RAB_UKATS!AT30","v":-80887.081680493488},{"$f":"C_RAB_UKATS!AU30","v":-74802.490942223973},{"$f":"C_RAB_UKATS!AV30","v":-67031.495564260986},{"$f":"C_RAB_UKATS!AW30","v":-60710.272786020178},{"$f":"C_RAB_UKATS!AX30","v":-50980.252893490186},{"$f":"C_RAB_UKATS!AY30","v":-39083.22848889848},{"$f":"C_RAB_UKATS!AZ30","v":-26214.603466999582},{"$f":"C_RAB_UKATS!BA30","v":-13254.998456251777},{"$f":"C_RAB_UKATS!BB30","v":28.120775467809082},{"$f":"C_RAB_UKATS!BC30","v":29.83000989268303},{"$f":"C_RAB_UKATS!BD30","v":31.643134849373894},{"$f":"C_RAB_UKATS!BE30","v":33.566465002791219},{"$f":"C_RAB_UKATS!BF30","v":35.606698835210416},{"$f":"C_RAB_UKATS!BG30","v":37.77094197544924},{"$f":"C_RAB_UKATS!BH30","v":40.066731946011998},{"$f":"C_RAB_UKATS!BI30","v":42.502064414412445},{"$f":"C_RAB_UKATS!BJ30","v":45.085421040102226}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E31","v":"Backlog adjustment to Depreciation for year (UKATS)"},null,{"$f":"C_RAB_UKATS!G31","v":"£'000 "},{"$f":"C_RAB_UKATS!H31","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J31","v":0},null,{"$f":"C_RAB_UKATS!L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y31","v":16357.612305743689},null,{"$f":"C_RAB_UKATS!AA31","v":3899.5895190029878},{"$f":"C_RAB_UKATS!AB31","v":3676.4327362241224},{"$f":"C_RAB_UKATS!AC31","v":3824.5134642084668},{"$f":"C_RAB_UKATS!AD31","v":3926.8002653208368},{"$f":"C_RAB_UKATS!AE31","v":4018.1133871665461},{"$f":"C_RAB_UKATS!AF31","v":-9477.2917908889594},{"$f":"C_RAB_UKATS!AG31","v":-11100},{"$f":"C_RAB_UKATS!AH31","v":-12600},{"$f":"C_RAB_UKATS!AI31","v":-1674.3857814600321},{"$f":"C_RAB_UKATS!AJ31","v":-1693.3461410704338},{"$f":"C_RAB_UKATS!AK31","v":10898.6450014687},{"$f":"C_RAB_UKATS!AL31","v":11163.419448799521},{"$f":"C_RAB_UKATS!AM31","v":11495.122196971935},{"$f":"C_RAB_UKATS!AN31","v":0},{"$f":"C_RAB_UKATS!AO31","v":0},{"$f":"C_RAB_UKATS!AP31","v":0},{"$f":"C_RAB_UKATS!AQ31","v":0},{"$f":"C_RAB_UKATS!AR31","v":0},{"$f":"C_RAB_UKATS!AS31","v":0},{"$f":"C_RAB_UKATS!AT31","v":0},{"$f":"C_RAB_UKATS!AU31","v":0},{"$f":"C_RAB_UKATS!AV31","v":0},{"$f":"C_RAB_UKATS!AW31","v":0},{"$f":"C_RAB_UKATS!AX31","v":0},{"$f":"C_RAB_UKATS!AY31","v":0},{"$f":"C_RAB_UKATS!AZ31","v":0},{"$f":"C_RAB_UKATS!BA31","v":0},{"$f":"C_RAB_UKATS!BB31","v":0},{"$f":"C_RAB_UKATS!BC31","v":0},{"$f":"C_RAB_UKATS!BD31","v":0},{"$f":"C_RAB_UKATS!BE31","v":0},{"$f":"C_RAB_UKATS!BF31","v":0},{"$f":"C_RAB_UKATS!BG31","v":0},{"$f":"C_RAB_UKATS!BH31","v":0},{"$f":"C_RAB_UKATS!BI31","v":0},{"$f":"C_RAB_UKATS!BJ31","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1024","v":"Allowed Depreciation for year RAB2  - UKATS"},null,{"$f":"C_RAB_UKATS!G1024","v":"£'000 "},{"$f":"C_RAB_UKATS!H1024","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J1024","v":0},null,{"$f":"C_RAB_UKATS!L1024","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1024","v":0},null,{"$f":"C_RAB_UKATS!AA1024","v":0},{"$f":"C_RAB_UKATS!AB1024","v":0},{"$f":"C_RAB_UKATS!AC1024","v":0},{"$f":"C_RAB_UKATS!AD1024","v":0},{"$f":"C_RAB_UKATS!AE1024","v":0},{"$f":"C_RAB_UKATS!AF1024","v":0},{"$f":"C_RAB_UKATS!AG1024","v":0},{"$f":"C_RAB_UKATS!AH1024","v":0},{"$f":"C_RAB_UKATS!AI1024","v":0},{"$f":"C_RAB_UKATS!AJ1024","v":0},{"$f":"C_RAB_UKATS!AK1024","v":0},{"$f":"C_RAB_UKATS!AL1024","v":0},{"$f":"C_RAB_UKATS!AM1024","v":0},{"$f":"C_RAB_UKATS!AN1024","v":0},{"$f":"C_RAB_UKATS!AO1024","v":0},{"$f":"C_RAB_UKATS!AP1024","v":0},{"$f":"C_RAB_UKATS!AQ1024","v":0},{"$f":"C_RAB_UKATS!AR1024","v":0},{"$f":"C_RAB_UKATS!AS1024","v":0},{"$f":"C_RAB_UKATS!AT1024","v":0},{"$f":"C_RAB_UKATS!AU1024","v":0},{"$f":"C_RAB_UKATS!AV1024","v":0},{"$f":"C_RAB_UKATS!AW1024","v":0},{"$f":"C_RAB_UKATS!AX1024","v":0},{"$f":"C_RAB_UKATS!AY1024","v":0},{"$f":"C_RAB_UKATS!AZ1024","v":0},{"$f":"C_RAB_UKATS!BA1024","v":0},{"$f":"C_RAB_UKATS!BB1024","v":0},{"$f":"C_RAB_UKATS!BC1024","v":0},{"$f":"C_RAB_UKATS!BD1024","v":0},{"$f":"C_RAB_UKATS!BE1024","v":0},{"$f":"C_RAB_UKATS!BF1024","v":0},{"$f":"C_RAB_UKATS!BG1024","v":0},{"$f":"C_RAB_UKATS!BH1024","v":0},{"$f":"C_RAB_UKATS!BI1024","v":0},{"$f":"C_RAB_UKATS!BJ1024","v":0}]
[null,null,null,null,"Regulatory Depreciation",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA107:AA112) *SignSwitch","v":185559.51468534351},184702.03626573287,181350.81282356579,177002.46056236487,172967.85752271087,207446.00562590206,181500,180100,169077.25473947095,180201.46242687979,163260.30980787554,166247.8331939418,167774.0561365324,167999.23588607067,162267.73803359293,147277.11358162959,134327.3935370977,116924.43526066985,100882.02021596958,83451.352628947236,77438.613233152588,69697.685144892923,63153.493997537393,53047.997187342793,40752.70995794511,27341.666403713753,13823.028562039137,-28.120775467808109,-29.83000989268303,-31.643134849373894,-33.566465002791219,-35.606698835210416,-37.77094197544924,-40.066731946011998,-42.502064414412445,-45.085421040102226]
[]
[null,null,null,null,{"$f":"E70","v":"Adjusted FFO"},null,{"$f":"G70","v":"£'000"},{"$f":"H70","v":"Nominal"},null,{"$f":"J70","v":0},null,{"$f":"L70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y70","v":0},null,{"$f":"AA70","v":240417.44110623837},270433.67355858709,273323.17200803093,230728.3907148611,209677.84185150694,176470.73528621934,215673.44446979393,365083.40281077917,275759.88958795636,248665.18597611811,226043.85689436339,241662.40250649682,242525.27616329165,-13582.527252886292,-12411.755105270648,-13758.124984085134,-7964.5566247224888,-13230.826191371059,-13764.550605061762,-150039.40524948173,-6227.7142867915509,-4473.1820709714139,-2604.0989510790814,-343.74469392045739,1940.2671095743663,1339.8836464024823,742.28451558302174,161.52386620168568,162.47776264557567,159.28084223934985,448.37923693228498,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[null,null,null,null,{"$f":"E58","v":"Accretion on Existing Swap"},null,{"$f":"G58","v":"£'000 "},{"$f":"H58","v":"Nominal"},null,{"$f":"J58","v":0},null,{"$f":"L58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y58","v":9835.8613227392816},null,{"$f":"AA58","v":0},0,0,0,0,0,3950.446136680207,5885.4151860590746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E59","v":"Synthetic index-linked Accretion - POS"},null,{"$f":"G59","v":"£'000"},{"$f":"H59","v":"Nominal"},null,{"$f":"J59","v":0},null,{"$f":"L59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y59","v":0},null,{"$f":"AA59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted FFO before Swap (adding back Interest)",null,{"$f":"G117","v":"£'000"},{"$f":"H117","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA115:AA117)","v":240417.44110623837},270433.67355858709,273323.17200803093,230728.3907148611,209677.84185150694,176470.73528621934,219623.89060647413,370968.81799683825,{"$f":"SUM(AI115:AI117)","v":275759.88958795636},{"$f":"SUM(AJ115:AJ117)","v":248665.18597611811},226043.85689436339,241662.40250649682,242525.27616329165,-13582.527252886292,-12411.755105270648,-13758.124984085134,-7964.5566247224888,-13230.826191371059,-13764.550605061762,-150039.40524948173,-6227.7142867915509,-4473.1820709714139,-2604.0989510790814,-343.74469392045739,1940.2671095743663,1339.8836464024823,742.28451558302174,161.52386620168568,162.47776264557567,159.28084223934985,448.37923693228498,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[]
[null,null,null,null,{"$f":"I_Ratios!E$19","v":"Assumed Depreciation on Leases if capitalised"},{"$f":"I_Ratios!F$19","v":0.5},{"$f":"I_Ratios!G$19","v":"%"}]
[null,null,null,null,{"$f":"I_Ratios!E$21","v":"NERL Lease Costs based upon input assumptions"},null,{"$f":"I_Ratios!G$21","v":"£'000 "},{"$f":"I_Ratios!H$21","v":"Nominal"},null,{"$f":"I_Ratios!J$21","v":"CAA assumed"},null,{"$f":"I_Ratios!L$21","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y$21","v":0},null,{"$f":"I_Ratios!AA$21","v":6410.26586781884},{"$f":"I_Ratios!AB$21","v":6410.26586781884},{"$f":"I_Ratios!AC$21","v":6410.26586781884},{"$f":"I_Ratios!AD$21","v":6410.26586781884},{"$f":"I_Ratios!AE$21","v":6410.26586781884},{"$f":"I_Ratios!AF$21","v":6410.26586781884},{"$f":"I_Ratios!AG$21","v":6410.26586781884},{"$f":"I_Ratios!AH$21","v":6410.26586781884},{"$f":"I_Ratios!AI$21","v":6410.26586781884},{"$f":"I_Ratios!AJ$21","v":6410.26586781884},{"$f":"I_Ratios!AK$21","v":6410.26586781884},{"$f":"I_Ratios!AL$21","v":6410.26586781884},{"$f":"I_Ratios!AM$21","v":6410.26586781884},{"$f":"I_Ratios!AN$21","v":6410.26586781884},{"$f":"I_Ratios!AO$21","v":6410.26586781884},{"$f":"I_Ratios!AP$21","v":6410.26586781884},{"$f":"I_Ratios!AQ$21","v":6410.26586781884},{"$f":"I_Ratios!AR$21","v":6410.26586781884},{"$f":"I_Ratios!AS$21","v":6410.26586781884},{"$f":"I_Ratios!AT$21","v":6410.26586781884},{"$f":"I_Ratios!AU$21","v":6410.26586781884},{"$f":"I_Ratios!AV$21","v":6410.26586781884},{"$f":"I_Ratios!AW$21","v":6410.26586781884},{"$f":"I_Ratios!AX$21","v":6410.26586781884},{"$f":"I_Ratios!AY$21","v":6410.26586781884},{"$f":"I_Ratios!AZ$21","v":6410.26586781884},{"$f":"I_Ratios!BA$21","v":6410.26586781884},{"$f":"I_Ratios!BB$21","v":6410.26586781884},{"$f":"I_Ratios!BC$21","v":6410.26586781884},{"$f":"I_Ratios!BD$21","v":6410.26586781884},{"$f":"I_Ratios!BE$21","v":6410.26586781884},{"$f":"I_Ratios!BF$21","v":6410.26586781884},{"$f":"I_Ratios!BG$21","v":6410.26586781884},{"$f":"I_Ratios!BH$21","v":6410.26586781884},{"$f":"I_Ratios!BI$21","v":6410.26586781884},{"$f":"I_Ratios!BJ$21","v":6410.26586781884}]
[null,null,null,null,"Assumed Depreciation on Leases if capitalised",null,{"$f":"G121","v":"£'000 "},{"$f":"H121","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F120 * AA121","v":3205.13293390942},3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942,3205.13293390942]
[]
[null,null,null,null,{"$f":"E118","v":"Adjusted FFO before Swap (adding back Interest)"},null,"£'000","Nominal",null,0,null,{"$f":"L118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y118","v":0},null,{"$f":"AA118","v":240417.44110623837},270433.67355858709,273323.17200803093,230728.3907148611,209677.84185150694,176470.73528621934,219623.89060647413,370968.81799683825,{"$f":"AI118","v":275759.88958795636},248665.18597611811,226043.85689436339,241662.40250649682,242525.27616329165,-13582.527252886292,-12411.755105270648,-13758.124984085134,-7964.5566247224888,-13230.826191371059,-13764.550605061762,-150039.40524948173,-6227.7142867915509,-4473.1820709714139,-2604.0989510790814,-343.74469392045739,1940.2671095743663,1339.8836464024823,742.28451558302174,161.52386620168568,162.47776264557567,159.28084223934985,448.37923693228498,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[null,null,null,null,{"$f":"E122","v":"Assumed Depreciation on Leases if capitalised"},null,"£'000 ","Nominal",null,0,null,{"$f":"L122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y122","v":0},null,{"$f":"AA122 * SignSwitch","v":-3205.13293390942},-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942,-3205.13293390942]
[]
[null,null,null,null,{"$f":"E113","v":"Regulatory Depreciation"},null,"£'000 ","Nominal Y/E",null,0,null,{"$f":"L113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y113","v":0},null,{"$f":"AA113 * SignSwitch","v":-185559.51468534351},-184702.03626573287,-181350.81282356579,-177002.46056236487,-172967.85752271087,-207446.00562590206,-181500,-180100,-169077.25473947095,-180201.46242687979,-163260.30980787554,-166247.8331939418,-167774.0561365324,-167999.23588607067,-162267.73803359293,-147277.11358162959,-134327.3935370977,-116924.43526066985,-100882.02021596958,-83451.352628947236,-77438.613233152588,-69697.685144892923,-63153.493997537393,-53047.997187342793,-40752.70995794511,-27341.666403713753,-13823.028562039137,28.120775467808109,29.83000989268303,31.643134849373894,33.566465002791219,35.606698835210416,37.77094197544924,40.066731946011998,42.502064414412445,45.085421040102226]
[null,null,null,null,"Total for AICR calculation",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA124:AA127)","v":51652.793486985436},82526.504358944803,88767.226250555716,50520.797218586813,33504.851394886646,-34180.40327359215,34918.757672564709,187663.68506292882,{"$f":"SUM(AI124:AI127)","v":103477.50191457599},{"$f":"SUM(AJ124:AJ127)","v":65258.590615328896},59578.414152578422,72209.436378645594,71546.087092849833,-184786.8960728664,-177884.62607277301,-164240.37149962413,-145497.08309572961,-133360.39438595032,-117851.70375494075,-236695.89081233839,-86871.460453853564,-77376.000149773754,-68962.72588252589,-56596.874815172669,-42017.575782280161,-29206.915691220689,-16285.876980365534,-3015.4882922399265,-3012.8251613711614,-3014.2089568206961,-2723.1872319743438,-3014.0027624481481,-3008.8974071455373,-3003.5404827684479,-2997.9251932135262,-2992.0432542221706]
[]
[null,null,null,null,{"$f":"E60","v":"Adjusted Net Interest Expense"},null,{"$f":"G60","v":"£'000"},{"$f":"H60","v":"Nominal"},null,{"$f":"J60","v":0},null,{"$f":"L60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y60","v":0},null,{"$f":"AA60","v":36122.432358229169},36313.900463193451,28187.489085886304,26977.057398484027,25847.121060661539,23554.769476834153,15744.105823231508,24979.127013071895,23065.610465050831,17502.022371280749,11803.85331781166,6549.5555834219776,1655.4560045285916,-2227.6538682245919,10909.336031602939,10425.767277626863,42901.752701682111,41103.381084864399,46104.573343489676,49470.61847387837,60921.120414568271,64713.750494591404,68620.25615432339,72652.815132860211,76785.416904356709,80773.391168360758,85282.268460890511,90087.875383335719,95196.339597537255,100603.52969169234,106325.28035442007,112379.62596739506,118786.63982343492,125566.36612566953,132740.48994400134,140331.95842205765]
[null,null,null,null,{"$f":"E58","v":"Accretion on Existing Swap"},null,{"$f":"G58","v":"£'000 "},{"$f":"H58","v":"Nominal"},null,{"$f":"J58","v":0},null,{"$f":"L58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y58","v":9835.8613227392816},null,{"$f":"AA58","v":0},0,0,0,0,0,3950.446136680207,5885.4151860590746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E59","v":"Synthetic index-linked Accretion - POS"},null,{"$f":"G59","v":"£'000"},{"$f":"H59","v":"Nominal"},null,{"$f":"J59","v":0},null,{"$f":"L59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y59","v":0},null,{"$f":"AA59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted Net Interest Expense before Swap",null,{"$f":"G132","v":"£'000"},{"$f":"H132","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA130 - AA131 - AA132","v":36122.432358229169},36313.900463193451,28187.489085886304,26977.057398484027,25847.121060661539,23554.769476834153,11793.659686551302,19093.711827012819,23065.610465050831,17502.022371280749,11803.85331781166,{"$f":"AL130 - AL131 - AL132","v":6549.5555834219776},{"$f":"AM130 - AM131 - AM132","v":1655.4560045285916},-2227.6538682245919,10909.336031602939,10425.767277626863,42901.752701682111,41103.381084864399,46104.573343489676,49470.61847387837,60921.120414568271,64713.750494591404,68620.25615432339,72652.815132860211,76785.416904356709,80773.391168360758,85282.268460890511,90087.875383335719,95196.339597537255,100603.52969169234,106325.28035442007,112379.62596739506,118786.63982343492,125566.36612566953,132740.48994400134,140331.95842205765]
[]
[null,null,null,null,"Adjusted Interest Cover Ratio",null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA128 / AA133","v":1.4299367488529118},2.2725871720277167,3.149171108504381,1.8727319467180221,1.2962701461510124,-1.4511032811086597,2.9608076373768624,9.8285596202112835,{"$f":"AI128 / AI133","v":4.4862242892450555},{"$f":"AJ128 / AJ133","v":3.7286314250410513},5.0473699179806299,{"$f":"AL128 / AL133","v":11.025089482623795},43.218356088673787,82.951350166504497,-16.305724340827361,-15.753312646070199,-3.3914018410260636,-3.2445115429946454,-2.5561825044322273,-4.7845751299292791,-1.4259662308029335,-1.1956655202087325,-1.004990796411956,-0.77900456729273271,-0.54720775736123062,-0.36159080693223572,-0.19096439710482202,-3.3472742912502136E-2,-3.1648539997530575E-2,-2.9961264441297274E-2,-2.5611850943604283E-2,-2.6819832656522699E-2,-2.5330267878761265E-2,-2.3919944292745077E-2,-2.2584858579912187E-2,-2.132118220158663E-2]
[]
[null,null,null,"Thresholds",null,{"$f":"I_Ratios!F$34","v":1},{"$f":"I_Ratios!G$34","v":"selection"},null,{"$f":"I_Ratios!I$34","v":"select 1 for A- threshold, 2 for BBB+ threshold or 3 for BBB threshold"}]
[null,null,null,null,{"$f":"I_Ratios!E44","v":"A- Adjusted Interest Cover Ratio threshold"},null,{"$f":"I_Ratios!G44","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J44","v":0},null,{"$f":"I_Ratios!L44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y44","v":0},null,{"$f":"I_Ratios!AA44","v":0},{"$f":"I_Ratios!AB44","v":0},{"$f":"I_Ratios!AC44","v":0},{"$f":"I_Ratios!AD44","v":0},{"$f":"I_Ratios!AE44","v":0},{"$f":"I_Ratios!AF44","v":0},{"$f":"I_Ratios!AG44","v":0},{"$f":"I_Ratios!AH44","v":0},{"$f":"I_Ratios!AI44","v":0},{"$f":"I_Ratios!AJ44","v":0},{"$f":"I_Ratios!AK44","v":0},{"$f":"I_Ratios!AL44","v":0},{"$f":"I_Ratios!AM44","v":0},{"$f":"I_Ratios!AN44","v":0},{"$f":"I_Ratios!AO44","v":0},{"$f":"I_Ratios!AP44","v":0},{"$f":"I_Ratios!AQ44","v":0},{"$f":"I_Ratios!AR44","v":0},{"$f":"I_Ratios!AS44","v":0},{"$f":"I_Ratios!AT44","v":0},{"$f":"I_Ratios!AU44","v":0},{"$f":"I_Ratios!AV44","v":0},{"$f":"I_Ratios!AW44","v":0},{"$f":"I_Ratios!AX44","v":0},{"$f":"I_Ratios!AY44","v":0},{"$f":"I_Ratios!AZ44","v":0},{"$f":"I_Ratios!BA44","v":0},{"$f":"I_Ratios!BB44","v":0},{"$f":"I_Ratios!BC44","v":0},{"$f":"I_Ratios!BD44","v":0},{"$f":"I_Ratios!BE44","v":0},{"$f":"I_Ratios!BF44","v":0},{"$f":"I_Ratios!BG44","v":0},{"$f":"I_Ratios!BH44","v":0},{"$f":"I_Ratios!BI44","v":0},{"$f":"I_Ratios!BJ44","v":0}]
[null,null,null,null,{"$f":"I_Ratios!E45","v":"BBB+ Adjusted Interest Cover Ratio threshold"},null,{"$f":"I_Ratios!G45","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J45","v":"Moody's Transparency Presentation for CAA on NERL's rating_28 Feb 2022_FINAL.pdf"},null,{"$f":"I_Ratios!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y45","v":0},null,{"$f":"I_Ratios!AA45","v":0},{"$f":"I_Ratios!AB45","v":0},{"$f":"I_Ratios!AC45","v":0},{"$f":"I_Ratios!AD45","v":0},{"$f":"I_Ratios!AE45","v":0},{"$f":"I_Ratios!AF45","v":1.6},{"$f":"I_Ratios!AG45","v":1.6},{"$f":"I_Ratios!AH45","v":1.6},{"$f":"I_Ratios!AI45","v":1.6},{"$f":"I_Ratios!AJ45","v":1.6},{"$f":"I_Ratios!AK45","v":1.6},{"$f":"I_Ratios!AL45","v":1.6},{"$f":"I_Ratios!AM45","v":1.6},{"$f":"I_Ratios!AN45","v":0},{"$f":"I_Ratios!AO45","v":0},{"$f":"I_Ratios!AP45","v":0},{"$f":"I_Ratios!AQ45","v":0},{"$f":"I_Ratios!AR45","v":0},{"$f":"I_Ratios!AS45","v":0},{"$f":"I_Ratios!AT45","v":0},{"$f":"I_Ratios!AU45","v":0},{"$f":"I_Ratios!AV45","v":0},{"$f":"I_Ratios!AW45","v":0},{"$f":"I_Ratios!AX45","v":0},{"$f":"I_Ratios!AY45","v":0},{"$f":"I_Ratios!AZ45","v":0},{"$f":"I_Ratios!BA45","v":0},{"$f":"I_Ratios!BB45","v":0},{"$f":"I_Ratios!BC45","v":0},{"$f":"I_Ratios!BD45","v":0},{"$f":"I_Ratios!BE45","v":0},{"$f":"I_Ratios!BF45","v":0},{"$f":"I_Ratios!BG45","v":0},{"$f":"I_Ratios!BH45","v":0},{"$f":"I_Ratios!BI45","v":0},{"$f":"I_Ratios!BJ45","v":0}]
[null,null,null,null,{"$f":"I_Ratios!E46","v":"BBB Adjusted Interest Cover Ratio threshold"},null,{"$f":"I_Ratios!G46","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J46","v":"Moody's Transparency Presentation for CAA on NERL's rating_28 Feb 2022_FINAL.pdf"},null,{"$f":"I_Ratios!L46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y46","v":0},null,{"$f":"I_Ratios!AA46","v":0},{"$f":"I_Ratios!AB46","v":0},{"$f":"I_Ratios!AC46","v":0},{"$f":"I_Ratios!AD46","v":0},{"$f":"I_Ratios!AE46","v":0},{"$f":"I_Ratios!AF46","v":1.4},{"$f":"I_Ratios!AG46","v":1.4},{"$f":"I_Ratios!AH46","v":1.4},{"$f":"I_Ratios!AI46","v":1.4},{"$f":"I_Ratios!AJ46","v":1.4},{"$f":"I_Ratios!AK46","v":1.4},{"$f":"I_Ratios!AL46","v":1.4},{"$f":"I_Ratios!AM46","v":1.4},{"$f":"I_Ratios!AN46","v":0},{"$f":"I_Ratios!AO46","v":0},{"$f":"I_Ratios!AP46","v":0},{"$f":"I_Ratios!AQ46","v":0},{"$f":"I_Ratios!AR46","v":0},{"$f":"I_Ratios!AS46","v":0},{"$f":"I_Ratios!AT46","v":0},{"$f":"I_Ratios!AU46","v":0},{"$f":"I_Ratios!AV46","v":0},{"$f":"I_Ratios!AW46","v":0},{"$f":"I_Ratios!AX46","v":0},{"$f":"I_Ratios!AY46","v":0},{"$f":"I_Ratios!AZ46","v":0},{"$f":"I_Ratios!BA46","v":0},{"$f":"I_Ratios!BB46","v":0},{"$f":"I_Ratios!BC46","v":0},{"$f":"I_Ratios!BD46","v":0},{"$f":"I_Ratios!BE46","v":0},{"$f":"I_Ratios!BF46","v":0},{"$f":"I_Ratios!BG46","v":0},{"$f":"I_Ratios!BH46","v":0},{"$f":"I_Ratios!BI46","v":0},{"$f":"I_Ratios!BJ46","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E138:E140,$F$99)","v":"Applicable Threshold - A- Adjusted Interest Cover Ratio threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA138:AA140, $F137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$134","v":"Up to NR28 Flag"},null,{"$f":"C_Time!G$134","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA$134","v":1},{"$f":"C_Time!AB$134","v":1},{"$f":"C_Time!AC$134","v":1},{"$f":"C_Time!AD$134","v":1},{"$f":"C_Time!AE$134","v":1},{"$f":"C_Time!AF$134","v":1},{"$f":"C_Time!AG$134","v":1},{"$f":"C_Time!AH$134","v":1},{"$f":"C_Time!AI$134","v":1},{"$f":"C_Time!AJ$134","v":1},{"$f":"C_Time!AK$134","v":1},{"$f":"C_Time!AL$134","v":1},{"$f":"C_Time!AM$134","v":1},{"$f":"C_Time!AN$134","v":0},{"$f":"C_Time!AO$134","v":0},{"$f":"C_Time!AP$134","v":0},{"$f":"C_Time!AQ$134","v":0},{"$f":"C_Time!AR$134","v":0},{"$f":"C_Time!AS$134","v":0},{"$f":"C_Time!AT$134","v":0},{"$f":"C_Time!AU$134","v":0},{"$f":"C_Time!AV$134","v":0},{"$f":"C_Time!AW$134","v":0},{"$f":"C_Time!AX$134","v":0},{"$f":"C_Time!AY$134","v":0},{"$f":"C_Time!AZ$134","v":0},{"$f":"C_Time!BA$134","v":0},{"$f":"C_Time!BB$134","v":0},{"$f":"C_Time!BC$134","v":0},{"$f":"C_Time!BD$134","v":0},{"$f":"C_Time!BE$134","v":0},{"$f":"C_Time!BF$134","v":0},{"$f":"C_Time!BG$134","v":0},{"$f":"C_Time!BH$134","v":0},{"$f":"C_Time!BI$134","v":0},{"$f":"C_Time!BJ$134","v":0}]
[null,null,null,null,{"$f":" E135&\" alert\"","v":"Adjusted Interest Cover Ratio alert"},{"$f":"Y144","v":-1},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA144:BJ144,-1 ) > CheckTOL, -1, 0 )","v":-1},null,{"$f":" IF( AA135 = 0, \"n/a\", IF( AA135 < AA141, -1, 0 ) ) * AA$143","v":0},{"$f":" IF( AB135 = 0, \"n/a\", IF( AB135 < AB141, -1, 0 ) ) * AB$143","v":0},0,0,0,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Adjusted FFO to Net Debt"]
[null,null,null,null,{"$f":"E$70","v":"Adjusted FFO"},null,"£'000","Nominal",null,0,null,{"$f":"L$70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$70","v":0},null,{"$f":"AA$70","v":240417.44110623837},270433.67355858709,273323.17200803093,230728.3907148611,209677.84185150694,176470.73528621934,215673.44446979393,365083.40281077917,275759.88958795636,248665.18597611811,226043.85689436339,241662.40250649682,242525.27616329165,-13582.527252886292,-12411.755105270648,-13758.124984085134,-7964.5566247224888,-13230.826191371059,-13764.550605061762,-150039.40524948173,-6227.7142867915509,-4473.1820709714139,-2604.0989510790814,-343.74469392045739,1940.2671095743663,1339.8836464024823,742.28451558302174,161.52386620168568,162.47776264557567,159.28084223934985,448.37923693228498,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[null,null,null,null,{"$f":"E82","v":"Adjusted Net Debt"},null,{"$f":"G82","v":"£'000 "},{"$f":"H82","v":"Nominal"},null,{"$f":"J82","v":0},null,{"$f":"L82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y82","v":0},null,{"$f":"AA82","v":545152.34294758597},314293.83180577576,386508.42079605331,334596.11536089983,322082.12546707492,527655.98809951171,864517.35550346354,1130182.5437573844,1038285.6612370893,911073.33231480105,756052.63665100024,586246.54261386511,408963.77254069713,946627.35752705578,945374.35964443325,926075.10471868329,871252.93317153363,787327.73886325106,844477.00858618354,1041557.1907830483,1106666.5482486535,1173750.4821098296,1242881.8739470209,1313719.7000003967,1386407.2097643949,1463675.6504264588,1546050.9723163545,1633813.9886827103,1726720.1351295174,1825036.3224921236,1929060.4808365204,2039147.8280420166,2155639.2479913901,2278907.3331085918,2409346.3620870388,2547373.5609611762]
[null,null,null,null,"Adjusted FFO to Net Debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA148<>0,AA147/AA148,0)","v":0.44100964476521282},0.86044855543237975,0.70715968217482594,0.68957283160922056,0.6510073837454895,0.33444277951212859,0.24947266020378914,0.32303047399496149,0.26559154179149108,0.27293652130539742,0.29897899423463947,0.41221974875793721,0.59302386286344544,-1.4348335852419188E-2,-1.3128931389612533E-2,-1.485638142520253E-2,-9.141497631152783E-3,-1.6804725069732476E-2,-1.6299497162280664E-2,-0.14405296855248179,-5.6274532709488434E-3,-3.8110161734978111E-3,-2.0952103378973921E-3,-2.6165756205098669E-4,1.3994929454414003E-3,9.1542388234175495E-4,4.8011645726718944E-4,9.8863069676565182E-5,9.4096176525669911E-5,8.727543680985411E-5,2.324339964384368E-4,7.6268856277768968E-5,7.3511643906135925E-5,7.0878581523816251E-5,6.8361145111078594E-5,6.5951951932702023E-5]
[]
[null,null,null,"Thresholds",null,{"$f":"I_Ratios!F$34","v":1},{"$f":"I_Ratios!G$34","v":"selection"},null,{"$f":"I_Ratios!I$34","v":"select 1 for A- threshold, 2 for BBB+ threshold or 3 for BBB threshold"}]
[null,null,null,null,{"$f":"I_Ratios!E49","v":"A- Adjusted FFO to Net Debt threshold"},null,{"$f":"I_Ratios!G49","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J49","v":0},null,{"$f":"I_Ratios!L49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y49","v":0},null,{"$f":"I_Ratios!AA49","v":0},{"$f":"I_Ratios!AB49","v":0},{"$f":"I_Ratios!AC49","v":0},{"$f":"I_Ratios!AD49","v":0},{"$f":"I_Ratios!AE49","v":0},{"$f":"I_Ratios!AF49","v":0},{"$f":"I_Ratios!AG49","v":0},{"$f":"I_Ratios!AH49","v":0},{"$f":"I_Ratios!AI49","v":0},{"$f":"I_Ratios!AJ49","v":0},{"$f":"I_Ratios!AK49","v":0},{"$f":"I_Ratios!AL49","v":0},{"$f":"I_Ratios!AM49","v":0},{"$f":"I_Ratios!AN49","v":0},{"$f":"I_Ratios!AO49","v":0},{"$f":"I_Ratios!AP49","v":0},{"$f":"I_Ratios!AQ49","v":0},{"$f":"I_Ratios!AR49","v":0},{"$f":"I_Ratios!AS49","v":0},{"$f":"I_Ratios!AT49","v":0},{"$f":"I_Ratios!AU49","v":0},{"$f":"I_Ratios!AV49","v":0},{"$f":"I_Ratios!AW49","v":0},{"$f":"I_Ratios!AX49","v":0},{"$f":"I_Ratios!AY49","v":0},{"$f":"I_Ratios!AZ49","v":0},{"$f":"I_Ratios!BA49","v":0},{"$f":"I_Ratios!BB49","v":0},{"$f":"I_Ratios!BC49","v":0},{"$f":"I_Ratios!BD49","v":0},{"$f":"I_Ratios!BE49","v":0},{"$f":"I_Ratios!BF49","v":0},{"$f":"I_Ratios!BG49","v":0},{"$f":"I_Ratios!BH49","v":0},{"$f":"I_Ratios!BI49","v":0},{"$f":"I_Ratios!BJ49","v":0}]
[null,null,null,null,{"$f":"I_Ratios!E50","v":"BBB+ Adjusted FFO to Net Debt threshold"},null,{"$f":"I_Ratios!G50","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J50","v":"Moody's Transparency Presentation for CAA on NERL's rating_28 Feb 2022_FINAL.pdf"},null,{"$f":"I_Ratios!L50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y50","v":0},null,{"$f":"I_Ratios!AA50","v":0},{"$f":"I_Ratios!AB50","v":0},{"$f":"I_Ratios!AC50","v":0},{"$f":"I_Ratios!AD50","v":0},{"$f":"I_Ratios!AE50","v":0},{"$f":"I_Ratios!AF50","v":0.18},{"$f":"I_Ratios!AG50","v":0.18},{"$f":"I_Ratios!AH50","v":0.18},{"$f":"I_Ratios!AI50","v":0.18},{"$f":"I_Ratios!AJ50","v":0.18},{"$f":"I_Ratios!AK50","v":0.18},{"$f":"I_Ratios!AL50","v":0.18},{"$f":"I_Ratios!AM50","v":0.18},{"$f":"I_Ratios!AN50","v":0},{"$f":"I_Ratios!AO50","v":0},{"$f":"I_Ratios!AP50","v":0},{"$f":"I_Ratios!AQ50","v":0},{"$f":"I_Ratios!AR50","v":0},{"$f":"I_Ratios!AS50","v":0},{"$f":"I_Ratios!AT50","v":0},{"$f":"I_Ratios!AU50","v":0},{"$f":"I_Ratios!AV50","v":0},{"$f":"I_Ratios!AW50","v":0},{"$f":"I_Ratios!AX50","v":0},{"$f":"I_Ratios!AY50","v":0},{"$f":"I_Ratios!AZ50","v":0},{"$f":"I_Ratios!BA50","v":0},{"$f":"I_Ratios!BB50","v":0},{"$f":"I_Ratios!BC50","v":0},{"$f":"I_Ratios!BD50","v":0},{"$f":"I_Ratios!BE50","v":0},{"$f":"I_Ratios!BF50","v":0},{"$f":"I_Ratios!BG50","v":0},{"$f":"I_Ratios!BH50","v":0},{"$f":"I_Ratios!BI50","v":0},{"$f":"I_Ratios!BJ50","v":0}]
[null,null,null,null,{"$f":"I_Ratios!E51","v":"BBB Adjusted FFO to Net Debt threshold"},null,{"$f":"I_Ratios!G51","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J51","v":"Moody's Transparency Presentation for CAA on NERL's rating_28 Feb 2022_FINAL.pdf"},null,{"$f":"I_Ratios!L51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y51","v":0},null,{"$f":"I_Ratios!AA51","v":0},{"$f":"I_Ratios!AB51","v":0},{"$f":"I_Ratios!AC51","v":0},{"$f":"I_Ratios!AD51","v":0},{"$f":"I_Ratios!AE51","v":0},{"$f":"I_Ratios!AF51","v":0.13},{"$f":"I_Ratios!AG51","v":0.13},{"$f":"I_Ratios!AH51","v":0.13},{"$f":"I_Ratios!AI51","v":0.13},{"$f":"I_Ratios!AJ51","v":0.13},{"$f":"I_Ratios!AK51","v":0.13},{"$f":"I_Ratios!AL51","v":0.13},{"$f":"I_Ratios!AM51","v":0.13},{"$f":"I_Ratios!AN51","v":0},{"$f":"I_Ratios!AO51","v":0},{"$f":"I_Ratios!AP51","v":0},{"$f":"I_Ratios!AQ51","v":0},{"$f":"I_Ratios!AR51","v":0},{"$f":"I_Ratios!AS51","v":0},{"$f":"I_Ratios!AT51","v":0},{"$f":"I_Ratios!AU51","v":0},{"$f":"I_Ratios!AV51","v":0},{"$f":"I_Ratios!AW51","v":0},{"$f":"I_Ratios!AX51","v":0},{"$f":"I_Ratios!AY51","v":0},{"$f":"I_Ratios!AZ51","v":0},{"$f":"I_Ratios!BA51","v":0},{"$f":"I_Ratios!BB51","v":0},{"$f":"I_Ratios!BC51","v":0},{"$f":"I_Ratios!BD51","v":0},{"$f":"I_Ratios!BE51","v":0},{"$f":"I_Ratios!BF51","v":0},{"$f":"I_Ratios!BG51","v":0},{"$f":"I_Ratios!BH51","v":0},{"$f":"I_Ratios!BI51","v":0},{"$f":"I_Ratios!BJ51","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E152:E154,$F$99)","v":"Applicable Threshold - A- Adjusted FFO to Net Debt threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA152:AA154, $F151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$134","v":"Up to NR28 Flag"},null,{"$f":"C_Time!G$134","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA$134","v":1},{"$f":"C_Time!AB$134","v":1},{"$f":"C_Time!AC$134","v":1},{"$f":"C_Time!AD$134","v":1},{"$f":"C_Time!AE$134","v":1},{"$f":"C_Time!AF$134","v":1},{"$f":"C_Time!AG$134","v":1},{"$f":"C_Time!AH$134","v":1},{"$f":"C_Time!AI$134","v":1},{"$f":"C_Time!AJ$134","v":1},{"$f":"C_Time!AK$134","v":1},{"$f":"C_Time!AL$134","v":1},{"$f":"C_Time!AM$134","v":1},{"$f":"C_Time!AN$134","v":0},{"$f":"C_Time!AO$134","v":0},{"$f":"C_Time!AP$134","v":0},{"$f":"C_Time!AQ$134","v":0},{"$f":"C_Time!AR$134","v":0},{"$f":"C_Time!AS$134","v":0},{"$f":"C_Time!AT$134","v":0},{"$f":"C_Time!AU$134","v":0},{"$f":"C_Time!AV$134","v":0},{"$f":"C_Time!AW$134","v":0},{"$f":"C_Time!AX$134","v":0},{"$f":"C_Time!AY$134","v":0},{"$f":"C_Time!AZ$134","v":0},{"$f":"C_Time!BA$134","v":0},{"$f":"C_Time!BB$134","v":0},{"$f":"C_Time!BC$134","v":0},{"$f":"C_Time!BD$134","v":0},{"$f":"C_Time!BE$134","v":0},{"$f":"C_Time!BF$134","v":0},{"$f":"C_Time!BG$134","v":0},{"$f":"C_Time!BH$134","v":0},{"$f":"C_Time!BI$134","v":0},{"$f":"C_Time!BJ$134","v":0}]
[null,null,null,null,{"$f":" E149&\" alert\"","v":"Adjusted FFO to Net Debt alert"},{"$f":"Y158","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA158:BJ158,-1 ) > CheckTOL, -1, 0 )","v":0},null,{"$f":" IF( AA149 = 0, \"n/a\", IF( AA149 < AA155, -1, 0 ) ) * AA$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Adjusted FFO to Net Interest"]
[null,null,null,null,{"$f":"E$70","v":"Adjusted FFO"},null,"£'000","Nominal",null,0,null,{"$f":"L$70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$70","v":0},null,{"$f":"AA$70","v":240417.44110623837},270433.67355858709,273323.17200803093,230728.3907148611,209677.84185150694,176470.73528621934,215673.44446979393,365083.40281077917,275759.88958795636,248665.18597611811,226043.85689436339,241662.40250649682,242525.27616329165,-13582.527252886292,-12411.755105270648,-13758.124984085134,-7964.5566247224888,-13230.826191371059,-13764.550605061762,-150039.40524948173,-6227.7142867915509,-4473.1820709714139,-2604.0989510790814,-343.74469392045739,1940.2671095743663,1339.8836464024823,742.28451558302174,161.52386620168568,162.47776264557567,159.28084223934985,448.37923693228498,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[null,null,null,null,{"$f":"E200","v":"Adjusted Net Interest Expense (excl. RPI Swap)"},0,"£'000","Nominal",0,0,null,{"$f":"L200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y200","v":0},null,{"$f":"AA200","v":36122.432358229169},36313.900463193451,28187.489085886304,26977.057398484027,25847.121060661539,23554.769476834153,15744.105823231508,24979.127013071895,23065.610465050831,17502.022371280749,11803.85331781166,6549.5555834219776,1655.4560045285916,-2227.6538682245919,10909.336031602939,10425.767277626863,42901.752701682111,41103.381084864399,46104.573343489676,49470.61847387837,60921.120414568271,64713.750494591404,68620.25615432339,72652.815132860211,76785.416904356709,80773.391168360758,85282.268460890511,90087.875383335719,95196.339597537255,100603.52969169234,106325.28035442007,112379.62596739506,118786.63982343492,125566.36612566953,132740.48994400134,140331.95842205765]
[null,null,null,null,{"$f":"E113","v":"Regulatory Depreciation"},null,{"$f":"G113","v":"£'000 "},{"$f":"H113","v":"Nominal Y/E"},null,{"$f":"J113","v":0},null,{"$f":"L113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y113","v":0},null,{"$f":"AA113","v":185559.51468534351},184702.03626573287,181350.81282356579,177002.46056236487,172967.85752271087,207446.00562590206,181500,180100,169077.25473947095,180201.46242687979,163260.30980787554,166247.8331939418,167774.0561365324,167999.23588607067,162267.73803359293,147277.11358162959,134327.3935370977,116924.43526066985,100882.02021596958,83451.352628947236,77438.613233152588,69697.685144892923,63153.493997537393,53047.997187342793,40752.70995794511,27341.666403713753,13823.028562039137,-28.120775467808109,-29.83000989268303,-31.643134849373894,-33.566465002791219,-35.606698835210416,-37.77094197544924,-40.066731946011998,-42.502064414412445,-45.085421040102226]
[null,null,null,null,"Adjusted FFO add back Net Interest Expense Less Reg Depn",null,{"$f":"G162","v":"£'000"},{"$f":"H162","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA161 + AA162 - AA163","v":90980.358779124013},122045.53775604765,120159.84827035142,80702.987550980266,62557.105389457603,-7420.5008628485666,49917.550293025444,209962.52982385107,129748.24531353626,85965.745920519053,74587.400404299493,81964.124895977002,76406.676031287847,-183809.41700718156,-163770.15710726063,-150609.47128808787,-99390.197460138079,-89051.88036717652,-68541.997477541663,-184020.1394045506,-22745.20710537587,-9457.1167212729342,2862.6632057069146,19261.073251596965,37972.974055985971,54771.608411049485,72201.524414434389,90277.520025005215,95388.647370075516,100794.45366878106,106807.22605635515,112570.75613885633,118982.87535019881,125767.95857681052,132947.69768469722,140545.04810174491]
[]
[null,null,null,null,{"$f":"C160","v":"Adjusted FFO to Net Interest"},null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA164/AA162","v":2.5186664584727909},3.3608490467651335,4.2628787510738722,2.9915415294892527,2.4202736251608092,-0.3150317760548047,3.1705548002204531,8.4055191245864993,5.6251815017049589,4.9117607152406082,6.3189026833931718,12.514455958422879,46.154458845341196,82.512557102811954,-15.01192709004834,-14.445888468207775,-2.3166931698863005,-2.1665341881076619,-1.4866637408590253,-3.719786513316333,-0.3733550359972817,-0.14613767010866313,4.1717466039021101E-2,0.26511117589007721,0.49453367041406832,0.67808974736353189,0.84661824453632106,1.0021051072728993,1.0020201173002163,1.0018977860684792,1.0045327480005564,1.0017007546502845,1.0016519999812739,1.0016054653595632,1.0015609987637029,1.0015184686516407]
[]
[null,null,null,"Thresholds",null,{"$f":"I_Ratios!F$34","v":1},{"$f":"I_Ratios!G$34","v":"selection"},null,{"$f":"I_Ratios!I$34","v":"select 1 for A- threshold, 2 for BBB+ threshold or 3 for BBB threshold"}]
[null,null,null,null,{"$f":"I_Ratios!E54","v":"A- Adjusted FFO to Net Interest Ratio threshold"},null,{"$f":"I_Ratios!G54","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J54","v":0},null,{"$f":"I_Ratios!L54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y54","v":0},null,{"$f":"I_Ratios!AA54","v":0},{"$f":"I_Ratios!AB54","v":0},{"$f":"I_Ratios!AC54","v":0},{"$f":"I_Ratios!AD54","v":0},{"$f":"I_Ratios!AE54","v":0},{"$f":"I_Ratios!AF54","v":0},{"$f":"I_Ratios!AG54","v":0},{"$f":"I_Ratios!AH54","v":0},{"$f":"I_Ratios!AI54","v":0},{"$f":"I_Ratios!AJ54","v":0},{"$f":"I_Ratios!AK54","v":0},{"$f":"I_Ratios!AL54","v":0},{"$f":"I_Ratios!AM54","v":0},{"$f":"I_Ratios!AN54","v":0},{"$f":"I_Ratios!AO54","v":0},{"$f":"I_Ratios!AP54","v":0},{"$f":"I_Ratios!AQ54","v":0},{"$f":"I_Ratios!AR54","v":0},{"$f":"I_Ratios!AS54","v":0},{"$f":"I_Ratios!AT54","v":0},{"$f":"I_Ratios!AU54","v":0},{"$f":"I_Ratios!AV54","v":0},{"$f":"I_Ratios!AW54","v":0},{"$f":"I_Ratios!AX54","v":0},{"$f":"I_Ratios!AY54","v":0},{"$f":"I_Ratios!AZ54","v":0},{"$f":"I_Ratios!BA54","v":0},{"$f":"I_Ratios!BB54","v":0},{"$f":"I_Ratios!BC54","v":0},{"$f":"I_Ratios!BD54","v":0},{"$f":"I_Ratios!BE54","v":0},{"$f":"I_Ratios!BF54","v":0},{"$f":"I_Ratios!BG54","v":0},{"$f":"I_Ratios!BH54","v":0},{"$f":"I_Ratios!BI54","v":0},{"$f":"I_Ratios!BJ54","v":0}]
[null,null,null,null,{"$f":"I_Ratios!E55","v":"BBB+ Adjusted FFO to Net Interest Ratio threshold"},null,{"$f":"I_Ratios!G55","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J55","v":0},null,{"$f":"I_Ratios!L55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y55","v":0},null,{"$f":"I_Ratios!AA55","v":0},{"$f":"I_Ratios!AB55","v":0},{"$f":"I_Ratios!AC55","v":0},{"$f":"I_Ratios!AD55","v":0},{"$f":"I_Ratios!AE55","v":0},{"$f":"I_Ratios!AF55","v":0},{"$f":"I_Ratios!AG55","v":0},{"$f":"I_Ratios!AH55","v":0},{"$f":"I_Ratios!AI55","v":0},{"$f":"I_Ratios!AJ55","v":0},{"$f":"I_Ratios!AK55","v":0},{"$f":"I_Ratios!AL55","v":0},{"$f":"I_Ratios!AM55","v":0},{"$f":"I_Ratios!AN55","v":0},{"$f":"I_Ratios!AO55","v":0},{"$f":"I_Ratios!AP55","v":0},{"$f":"I_Ratios!AQ55","v":0},{"$f":"I_Ratios!AR55","v":0},{"$f":"I_Ratios!AS55","v":0},{"$f":"I_Ratios!AT55","v":0},{"$f":"I_Ratios!AU55","v":0},{"$f":"I_Ratios!AV55","v":0},{"$f":"I_Ratios!AW55","v":0},{"$f":"I_Ratios!AX55","v":0},{"$f":"I_Ratios!AY55","v":0},{"$f":"I_Ratios!AZ55","v":0},{"$f":"I_Ratios!BA55","v":0},{"$f":"I_Ratios!BB55","v":0},{"$f":"I_Ratios!BC55","v":0},{"$f":"I_Ratios!BD55","v":0},{"$f":"I_Ratios!BE55","v":0},{"$f":"I_Ratios!BF55","v":0},{"$f":"I_Ratios!BG55","v":0},{"$f":"I_Ratios!BH55","v":0},{"$f":"I_Ratios!BI55","v":0},{"$f":"I_Ratios!BJ55","v":0}]
[null,null,null,null,{"$f":"I_Ratios!E56","v":"BBB Adjusted FFO to Net Interest Ratio threshold"},null,{"$f":"I_Ratios!G56","v":"ratio (%)"},null,null,{"$f":"I_Ratios!J56","v":0},null,{"$f":"I_Ratios!L56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Ratios!Y56","v":0},null,{"$f":"I_Ratios!AA56","v":0},{"$f":"I_Ratios!AB56","v":0},{"$f":"I_Ratios!AC56","v":0},{"$f":"I_Ratios!AD56","v":0},{"$f":"I_Ratios!AE56","v":0},{"$f":"I_Ratios!AF56","v":0},{"$f":"I_Ratios!AG56","v":0},{"$f":"I_Ratios!AH56","v":0},{"$f":"I_Ratios!AI56","v":0},{"$f":"I_Ratios!AJ56","v":0},{"$f":"I_Ratios!AK56","v":0},{"$f":"I_Ratios!AL56","v":0},{"$f":"I_Ratios!AM56","v":0},{"$f":"I_Ratios!AN56","v":0},{"$f":"I_Ratios!AO56","v":0},{"$f":"I_Ratios!AP56","v":0},{"$f":"I_Ratios!AQ56","v":0},{"$f":"I_Ratios!AR56","v":0},{"$f":"I_Ratios!AS56","v":0},{"$f":"I_Ratios!AT56","v":0},{"$f":"I_Ratios!AU56","v":0},{"$f":"I_Ratios!AV56","v":0},{"$f":"I_Ratios!AW56","v":0},{"$f":"I_Ratios!AX56","v":0},{"$f":"I_Ratios!AY56","v":0},{"$f":"I_Ratios!AZ56","v":0},{"$f":"I_Ratios!BA56","v":0},{"$f":"I_Ratios!BB56","v":0},{"$f":"I_Ratios!BC56","v":0},{"$f":"I_Ratios!BD56","v":0},{"$f":"I_Ratios!BE56","v":0},{"$f":"I_Ratios!BF56","v":0},{"$f":"I_Ratios!BG56","v":0},{"$f":"I_Ratios!BH56","v":0},{"$f":"I_Ratios!BI56","v":0},{"$f":"I_Ratios!BJ56","v":0}]
[null,null,null,null,{"$f":"\"Applicable Threshold - \"&INDEX(E169:E171,$F$99)","v":"Applicable Threshold - A- Adjusted FFO to Net Interest Ratio threshold"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(AA169:AA171, $F168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$134","v":"Up to NR28 Flag"},null,{"$f":"C_Time!G$134","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA$134","v":1},{"$f":"C_Time!AB$134","v":1},{"$f":"C_Time!AC$134","v":1},{"$f":"C_Time!AD$134","v":1},{"$f":"C_Time!AE$134","v":1},{"$f":"C_Time!AF$134","v":1},{"$f":"C_Time!AG$134","v":1},{"$f":"C_Time!AH$134","v":1},{"$f":"C_Time!AI$134","v":1},{"$f":"C_Time!AJ$134","v":1},{"$f":"C_Time!AK$134","v":1},{"$f":"C_Time!AL$134","v":1},{"$f":"C_Time!AM$134","v":1},{"$f":"C_Time!AN$134","v":0},{"$f":"C_Time!AO$134","v":0},{"$f":"C_Time!AP$134","v":0},{"$f":"C_Time!AQ$134","v":0},{"$f":"C_Time!AR$134","v":0},{"$f":"C_Time!AS$134","v":0},{"$f":"C_Time!AT$134","v":0},{"$f":"C_Time!AU$134","v":0},{"$f":"C_Time!AV$134","v":0},{"$f":"C_Time!AW$134","v":0},{"$f":"C_Time!AX$134","v":0},{"$f":"C_Time!AY$134","v":0},{"$f":"C_Time!AZ$134","v":0},{"$f":"C_Time!BA$134","v":0},{"$f":"C_Time!BB$134","v":0},{"$f":"C_Time!BC$134","v":0},{"$f":"C_Time!BD$134","v":0},{"$f":"C_Time!BE$134","v":0},{"$f":"C_Time!BF$134","v":0},{"$f":"C_Time!BG$134","v":0},{"$f":"C_Time!BH$134","v":0},{"$f":"C_Time!BI$134","v":0},{"$f":"C_Time!BJ$134","v":0}]
[null,null,null,null,{"$f":" E166&\" alert\"","v":"Adjusted FFO to Net Interest alert"},{"$f":"Y175","v":-1},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( COUNTIF( AA175:BJ175,-1 ) > CheckTOL, -1, 0 )","v":-1},null,{"$f":" IF( AA166 = 0, \"n/a\", IF( AA166 < AA172, -1, 0 ) ) * AA$174","v":0},{"$f":" IF( AB166 = 0, \"n/a\", IF( AB166 < AB172, -1, 0 ) ) * AB$174","v":0},0,0,0,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RCF / Net Debt"]
[null,null,null,null,{"$f":"C_Financing!E461","v":"Dividends Paid"},null,{"$f":"C_Financing!G461","v":"£'000 "},{"$f":"C_Financing!H461","v":"Nominal"},null,{"$f":"C_Financing!J461","v":0},null,{"$f":"C_Financing!L461","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y461","v":-1261067.3154523477},null,{"$f":"C_Financing!AA461","v":-71750},{"$f":"C_Financing!AB461","v":-35375},{"$f":"C_Financing!AC461","v":-47750},{"$f":"C_Financing!AD461","v":-56750},{"$f":"C_Financing!AE461","v":-57000},{"$f":"C_Financing!AF461","v":-14250},{"$f":"C_Financing!AG461","v":0},{"$f":"C_Financing!AH461","v":0},{"$f":"C_Financing!AI461","v":0},{"$f":"C_Financing!AJ461","v":0},{"$f":"C_Financing!AK461","v":-35591.000000479493},{"$f":"C_Financing!AL461","v":-35591.000000367902},{"$f":"C_Financing!AM461","v":-53387.000000722823},{"$f":"C_Financing!AN461","v":-749115.71211455984},{"$f":"C_Financing!AO461","v":-58428.100487868214},{"$f":"C_Financing!AP461","v":-46079.502848349235},{"$f":"C_Financing!AQ461","v":0},{"$f":"C_Financing!AR461","v":0},{"$f":"C_Financing!AS461","v":0},{"$f":"C_Financing!AT461","v":0},{"$f":"C_Financing!AU461","v":0},{"$f":"C_Financing!AV461","v":0},{"$f":"C_Financing!AW461","v":0},{"$f":"C_Financing!AX461","v":0},{"$f":"C_Financing!AY461","v":0},{"$f":"C_Financing!AZ461","v":0},{"$f":"C_Financing!BA461","v":0},{"$f":"C_Financing!BB461","v":0},{"$f":"C_Financing!BC461","v":0},{"$f":"C_Financing!BD461","v":0},{"$f":"C_Financing!BE461","v":0},{"$f":"C_Financing!BF461","v":0},{"$f":"C_Financing!BG461","v":0},{"$f":"C_Financing!BH461","v":0},{"$f":"C_Financing!BI461","v":0},{"$f":"C_Financing!BJ461","v":0}]
[null,null,null,null,{"$f":"C_Financing!E464","v":"Equity Transfer from Shareholders"},null,{"$f":"C_Financing!G464","v":"£'000 "},{"$f":"C_Financing!H464","v":"Nominal"},null,{"$f":"C_Financing!J464","v":0},null,{"$f":"C_Financing!L464","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y464","v":0},null,{"$f":"C_Financing!AA464","v":0},{"$f":"C_Financing!AB464","v":0},{"$f":"C_Financing!AC464","v":0},{"$f":"C_Financing!AD464","v":0},{"$f":"C_Financing!AE464","v":0},{"$f":"C_Financing!AF464","v":0},{"$f":"C_Financing!AG464","v":0},{"$f":"C_Financing!AH464","v":0},{"$f":"C_Financing!AI464","v":0},{"$f":"C_Financing!AJ464","v":0},{"$f":"C_Financing!AK464","v":0},{"$f":"C_Financing!AL464","v":0},{"$f":"C_Financing!AM464","v":0},{"$f":"C_Financing!AN464","v":0},{"$f":"C_Financing!AO464","v":0},{"$f":"C_Financing!AP464","v":0},{"$f":"C_Financing!AQ464","v":0},{"$f":"C_Financing!AR464","v":0},{"$f":"C_Financing!AS464","v":0},{"$f":"C_Financing!AT464","v":0},{"$f":"C_Financing!AU464","v":0},{"$f":"C_Financing!AV464","v":0},{"$f":"C_Financing!AW464","v":0},{"$f":"C_Financing!AX464","v":0},{"$f":"C_Financing!AY464","v":0},{"$f":"C_Financing!AZ464","v":0},{"$f":"C_Financing!BA464","v":0},{"$f":"C_Financing!BB464","v":0},{"$f":"C_Financing!BC464","v":0},{"$f":"C_Financing!BD464","v":0},{"$f":"C_Financing!BE464","v":0},{"$f":"C_Financing!BF464","v":0},{"$f":"C_Financing!BG464","v":0},{"$f":"C_Financing!BH464","v":0},{"$f":"C_Financing!BI464","v":0},{"$f":"C_Financing!BJ464","v":0}]
[null,null,null,null,"Dividends paid out only",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA178:AA179) < 0,SUM(AA178:AA179), 0)","v":-71750},-35375,-47750,-56750,-57000,-14250,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$70","v":"Adjusted FFO"},null,"£'000","Nominal",null,0,null,{"$f":"L$70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$70","v":0},null,{"$f":"AA$70","v":240417.44110623837},270433.67355858709,273323.17200803093,230728.3907148611,209677.84185150694,176470.73528621934,215673.44446979393,365083.40281077917,275759.88958795636,248665.18597611811,226043.85689436339,241662.40250649682,242525.27616329165,-13582.527252886292,-12411.755105270648,-13758.124984085134,-7964.5566247224888,-13230.826191371059,-13764.550605061762,-150039.40524948173,-6227.7142867915509,-4473.1820709714139,-2604.0989510790814,-343.74469392045739,1940.2671095743663,1339.8836464024823,742.28451558302174,161.52386620168568,162.47776264557567,159.28084223934985,448.37923693228498,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[]
[null,null,null,null,{"$f":"E180","v":"Dividends paid out only"},null,"£'000","Nominal",null,0,null,{"$f":"L180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y180","v":0},null,{"$f":"AA180","v":-71750},-35375,-47750,-56750,-57000,-14250,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Calculated RCF",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA182:AA184)","v":168667.44110623837},235058.67355858709,225573.17200803093,173978.3907148611,152677.84185150694,162220.73528621934,215673.44446979393,365083.40281077917,275759.88958795636,248665.18597611811,190452.8568938839,206071.40250612891,189138.27616256883,-762698.23936744616,-70839.855593138869,-59837.627832434373,-7964.5566247224888,-13230.826191371059,-13764.550605061762,-150039.40524948173,-6227.7142867915509,-4473.1820709714139,-2604.0989510790814,-343.74469392045739,1940.2671095743663,1339.8836464024823,742.28451558302174,161.52386620168568,162.47776264557567,159.28084223934985,448.37923693228498,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[]
[null,null,null,null,{"$f":"E185","v":"Calculated RCF"},null,"£'000","Nominal",null,0,null,{"$f":"L185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y185","v":0},null,{"$f":"AA185","v":168667.44110623837},235058.67355858709,225573.17200803093,173978.3907148611,152677.84185150694,162220.73528621934,215673.44446979393,365083.40281077917,275759.88958795636,248665.18597611811,190452.8568938839,206071.40250612891,189138.27616256883,-762698.23936744616,-70839.855593138869,-59837.627832434373,-7964.5566247224888,-13230.826191371059,-13764.550605061762,-150039.40524948173,-6227.7142867915509,-4473.1820709714139,-2604.0989510790814,-343.74469392045739,1940.2671095743663,1339.8836464024823,742.28451558302174,161.52386620168568,162.47776264557567,159.28084223934985,448.37923693228498,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[null,null,null,null,{"$f":"E82","v":"Adjusted Net Debt"},null,{"$f":"G82","v":"£'000 "},{"$f":"H82","v":"Nominal"},null,{"$f":"J82","v":0},null,{"$f":"L82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y82","v":0},null,{"$f":"AA82","v":545152.34294758597},314293.83180577576,386508.42079605331,334596.11536089983,322082.12546707492,527655.98809951171,864517.35550346354,1130182.5437573844,1038285.6612370893,911073.33231480105,756052.63665100024,586246.54261386511,408963.77254069713,946627.35752705578,945374.35964443325,926075.10471868329,871252.93317153363,787327.73886325106,844477.00858618354,1041557.1907830483,1106666.5482486535,1173750.4821098296,1242881.8739470209,1313719.7000003967,1386407.2097643949,1463675.6504264588,1546050.9723163545,1633813.9886827103,1726720.1351295174,1825036.3224921236,1929060.4808365204,2039147.8280420166,2155639.2479913901,2278907.3331085918,2409346.3620870388,2547373.5609611762]
[null,null,null,null,"RCF / Net Debt",null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA187 / AA188","v":0.30939505862575922},0.74789464434620645,0.58361774251500165,0.51996536339701882,0.474033886947615,0.30743654757050876,0.24947266020378914,0.32303047399496149,0.26559154179149108,0.27293652130539742,0.25190422949586039,0.35150979584003977,0.46248173765500744,-0.80570060996324766,-7.4933125560738278E-2,-6.4614227860721338E-2,-9.141497631152783E-3,-1.6804725069732476E-2,-1.6299497162280664E-2,-0.14405296855248179,-5.6274532709488434E-3,-3.8110161734978111E-3,-2.0952103378973921E-3,-2.6165756205098669E-4,1.3994929454414003E-3,9.1542388234175495E-4,4.8011645726718944E-4,9.8863069676565182E-5,9.4096176525669911E-5,8.727543680985411E-5,2.324339964384368E-4,7.6268856277768968E-5,7.3511643906135925E-5,7.0878581523816251E-5,6.8361145111078594E-5,6.5951951932702023E-5]
[]
[null,"Other"]
[]
[null,null,"EBITDA Margin"]
[null,null,null,null,{"$f":"O_FinStats!E$72","v":"Operating Profit (EBITDA)"},null,{"$f":"O_FinStats!G$72","v":"£'000 "},{"$f":"O_FinStats!H$72","v":"Nominal"},null,{"$f":"O_FinStats!J$72","v":0},null,{"$f":"O_FinStats!L$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y$72","v":3719899.6071144934},null,{"$f":"O_FinStats!AA$72","v":281003.49360167718},{"$f":"O_FinStats!AB$72","v":294360.92271268612},{"$f":"O_FinStats!AC$72","v":295683.28921596921},{"$f":"O_FinStats!AD$72","v":260669.76535388484},{"$f":"O_FinStats!AE$72","v":231509.6754793523},{"$f":"O_FinStats!AF$72","v":207750.70833500015},{"$f":"O_FinStats!AG$72","v":249593.55981412018},{"$f":"O_FinStats!AH$72","v":400470.53030311025},{"$f":"O_FinStats!AI$72","v":246672.41911533091},{"$f":"O_FinStats!AJ$72","v":206509.86625320744},{"$f":"O_FinStats!AK$72","v":287341.31672365952},{"$f":"O_FinStats!AL$72","v":311024.82822836097},{"$f":"O_FinStats!AM$72","v":330876.62732854555},{"$f":"O_FinStats!AN$72","v":26230.544704990367},{"$f":"O_FinStats!AO$72","v":23402.782854657213},{"$f":"O_FinStats!AP$72","v":18634.126065906275},{"$f":"O_FinStats!AQ$72","v":12454.725341371759},{"$f":"O_FinStats!AR$72","v":8889.6847555923814},{"$f":"O_FinStats!AS$72","v":4234.6334150864386},{"$f":"O_FinStats!AT$72","v":2241.3528276941433},{"$f":"O_FinStats!AU$72","v":3749.6978708708621},{"$f":"O_FinStats!AV$72","v":3499.5778008153679},{"$f":"O_FinStats!AW$72","v":3382.7155791886798},{"$f":"O_FinStats!AX$72","v":2796.2608675781653},{"$f":"O_FinStats!AY$72","v":2235.0520279115344},{"$f":"O_FinStats!AZ$72","v":1545.5568708387254},{"$f":"O_FinStats!BA$72","v":868.58761831353718},{"$f":"O_FinStats!BB$72","v":220.58946847367372},{"$f":"O_FinStats!BC$72","v":218.68570661773674},{"$f":"O_FinStats!BD$72","v":215.34698208863173},{"$f":"O_FinStats!BE$72","v":505.03379732787027},{"$f":"O_FinStats!BF$72","v":213.04429079745807},{"$f":"O_FinStats!BG$72","v":217.03008051247016},{"$f":"O_FinStats!BH$72","v":221.27801302322715},{"$f":"O_FinStats!BI$72","v":225.77718384262229},{"$f":"O_FinStats!BJ$72","v":230.52052608922619}]
[null,null,null,null,{"$f":"O_FinStats!E42","v":"Total Revenue"},null,{"$f":"O_FinStats!G42","v":"£'000 "},{"$f":"O_FinStats!H42","v":"Nominal"},null,{"$f":"O_FinStats!J42","v":0},null,{"$f":"O_FinStats!L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y42","v":10700528.992161475},null,{"$f":"O_FinStats!AA42","v":723764.24634499988},{"$f":"O_FinStats!AB42","v":735061.18534916651},{"$f":"O_FinStats!AC42","v":744873.08918749995},{"$f":"O_FinStats!AD42","v":737141.45413249999},{"$f":"O_FinStats!AE42","v":736049.96143500006},{"$f":"O_FinStats!AF42","v":700267.16800750024},{"$f":"O_FinStats!AG42","v":684947.72882120206},{"$f":"O_FinStats!AH42","v":948111.49877322186},{"$f":"O_FinStats!AI42","v":894858.64941650094},{"$f":"O_FinStats!AJ42","v":864204.23889659368},{"$f":"O_FinStats!AK42","v":914675.47864418721},{"$f":"O_FinStats!AL42","v":936429.41785070393},{"$f":"O_FinStats!AM42","v":963712.27065281128},{"$f":"O_FinStats!AN42","v":26230.544704990367},{"$f":"O_FinStats!AO42","v":23402.782854657213},{"$f":"O_FinStats!AP42","v":18634.126065906275},{"$f":"O_FinStats!AQ42","v":12454.725341371759},{"$f":"O_FinStats!AR42","v":8889.6847555923814},{"$f":"O_FinStats!AS42","v":4234.6334150864386},{"$f":"O_FinStats!AT42","v":2241.3528276941433},{"$f":"O_FinStats!AU42","v":3749.6978708708621},{"$f":"O_FinStats!AV42","v":3499.5778008153679},{"$f":"O_FinStats!AW42","v":3382.7155791886798},{"$f":"O_FinStats!AX42","v":2796.2608675781653},{"$f":"O_FinStats!AY42","v":2235.0520279115344},{"$f":"O_FinStats!AZ42","v":1545.5568708387254},{"$f":"O_FinStats!BA42","v":868.58761831353718},{"$f":"O_FinStats!BB42","v":220.58946847367372},{"$f":"O_FinStats!BC42","v":218.68570661773674},{"$f":"O_FinStats!BD42","v":215.34698208863173},{"$f":"O_FinStats!BE42","v":505.03379732787027},{"$f":"O_FinStats!BF42","v":213.04429079745807},{"$f":"O_FinStats!BG42","v":217.03008051247016},{"$f":"O_FinStats!BH42","v":221.27801302322715},{"$f":"O_FinStats!BI42","v":225.77718384262229},{"$f":"O_FinStats!BJ42","v":230.52052608922619}]
[null,null,null,null,"EBITDA Margin",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA194 / AA195","v":0.38825279781467681},0.40045771505791006,0.396957942914138,0.35362244775753698,0.31452983847455401,0.29667349524056941,0.36439796689839637,0.42238758924587044,0.27565517668759804,0.23895956182403932,0.31414564338117185,0.33213910445298295,0.34333549276529629,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"FFO Interest Cover"]
[null,null,null,null,{"$f":"E$70","v":"Adjusted FFO"},null,"£'000","Nominal",null,0,null,{"$f":"L$70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$70","v":0},null,{"$f":"AA$70","v":240417.44110623837},270433.67355858709,273323.17200803093,230728.3907148611,209677.84185150694,176470.73528621934,215673.44446979393,365083.40281077917,275759.88958795636,248665.18597611811,226043.85689436339,241662.40250649682,242525.27616329165,-13582.527252886292,-12411.755105270648,-13758.124984085134,-7964.5566247224888,-13230.826191371059,-13764.550605061762,-150039.40524948173,-6227.7142867915509,-4473.1820709714139,-2604.0989510790814,-343.74469392045739,1940.2671095743663,1339.8836464024823,742.28451558302174,161.52386620168568,162.47776264557567,159.28084223934985,448.37923693228498,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[null,null,null,null,"Adjusted Net Interest Expense (excl. RPI Swap)",null,{"$f":"G60","v":"£'000"},{"$f":"H60","v":"Nominal"},null,{"$f":"J60","v":0},null,{"$f":"L60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y60","v":0},null,{"$f":"AA60-AA59","v":36122.432358229169},36313.900463193451,28187.489085886304,26977.057398484027,25847.121060661539,23554.769476834153,15744.105823231508,24979.127013071895,23065.610465050831,17502.022371280749,11803.85331781166,6549.5555834219776,1655.4560045285916,-2227.6538682245919,10909.336031602939,10425.767277626863,42901.752701682111,41103.381084864399,46104.573343489676,49470.61847387837,60921.120414568271,64713.750494591404,68620.25615432339,72652.815132860211,76785.416904356709,80773.391168360758,85282.268460890511,90087.875383335719,95196.339597537255,100603.52969169234,106325.28035442007,112379.62596739506,118786.63982343492,125566.36612566953,132740.48994400134,140331.95842205765]
[null,null,null,null,{"$f":"C198","v":"FFO Interest Cover"},null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA199+AA200) / AA200","v":7.6556271383388186},8.4471117150494344,10.696612960992185,9.5527634577308227,9.1122319719633946,8.491932173642212,14.698678533496198,15.615538910536241,12.95545593756513,15.207797287709756,20.150005579387368,37.897526775432645,147.50058684727975,7.0972341559110212,-0.13771865394148591,-0.31962709484311358,0.81435358410403091,0.67810856814786269,0.70144934424373273,-2.0328993224272303,0.89777413408663609,0.93087740956467557,0.96205057956614737,0.99526866655762969,1.0252686927778376,1.0165881811698321,1.0087038551973253,1.0017929589915888,1.0017067648118876,1.0015832530203213,1.0042170520071771,1.0013839116413432,1.001334027000208,1.0012863772694776,1.0012408096154455,1.0011971917198068]
[]
[null,null,"Adjusted Net Debt to EBITDA"]
[null,null,null,null,{"$f":"E82","v":"Adjusted Net Debt"},null,{"$f":"G82","v":"£'000 "},{"$f":"H82","v":"Nominal"},null,{"$f":"J82","v":0},null,{"$f":"L82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y82","v":0},null,{"$f":"AA82","v":545152.34294758597},314293.83180577576,386508.42079605331,334596.11536089983,322082.12546707492,527655.98809951171,864517.35550346354,1130182.5437573844,1038285.6612370893,911073.33231480105,756052.63665100024,586246.54261386511,408963.77254069713,946627.35752705578,945374.35964443325,926075.10471868329,871252.93317153363,787327.73886325106,844477.00858618354,1041557.1907830483,1106666.5482486535,1173750.4821098296,1242881.8739470209,1313719.7000003967,1386407.2097643949,1463675.6504264588,1546050.9723163545,1633813.9886827103,1726720.1351295174,1825036.3224921236,1929060.4808365204,2039147.8280420166,2155639.2479913901,2278907.3331085918,2409346.3620870388,2547373.5609611762]
[null,null,null,null,{"$f":"O_FinStats!E$72","v":"Operating Profit (EBITDA)"},null,{"$f":"O_FinStats!G$72","v":"£'000 "},{"$f":"O_FinStats!H$72","v":"Nominal"},null,{"$f":"O_FinStats!J$72","v":0},null,{"$f":"O_FinStats!L$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y$72","v":3719899.6071144934},null,{"$f":"O_FinStats!AA$72","v":281003.49360167718},{"$f":"O_FinStats!AB$72","v":294360.92271268612},{"$f":"O_FinStats!AC$72","v":295683.28921596921},{"$f":"O_FinStats!AD$72","v":260669.76535388484},{"$f":"O_FinStats!AE$72","v":231509.6754793523},{"$f":"O_FinStats!AF$72","v":207750.70833500015},{"$f":"O_FinStats!AG$72","v":249593.55981412018},{"$f":"O_FinStats!AH$72","v":400470.53030311025},{"$f":"O_FinStats!AI$72","v":246672.41911533091},{"$f":"O_FinStats!AJ$72","v":206509.86625320744},{"$f":"O_FinStats!AK$72","v":287341.31672365952},{"$f":"O_FinStats!AL$72","v":311024.82822836097},{"$f":"O_FinStats!AM$72","v":330876.62732854555},{"$f":"O_FinStats!AN$72","v":26230.544704990367},{"$f":"O_FinStats!AO$72","v":23402.782854657213},{"$f":"O_FinStats!AP$72","v":18634.126065906275},{"$f":"O_FinStats!AQ$72","v":12454.725341371759},{"$f":"O_FinStats!AR$72","v":8889.6847555923814},{"$f":"O_FinStats!AS$72","v":4234.6334150864386},{"$f":"O_FinStats!AT$72","v":2241.3528276941433},{"$f":"O_FinStats!AU$72","v":3749.6978708708621},{"$f":"O_FinStats!AV$72","v":3499.5778008153679},{"$f":"O_FinStats!AW$72","v":3382.7155791886798},{"$f":"O_FinStats!AX$72","v":2796.2608675781653},{"$f":"O_FinStats!AY$72","v":2235.0520279115344},{"$f":"O_FinStats!AZ$72","v":1545.5568708387254},{"$f":"O_FinStats!BA$72","v":868.58761831353718},{"$f":"O_FinStats!BB$72","v":220.58946847367372},{"$f":"O_FinStats!BC$72","v":218.68570661773674},{"$f":"O_FinStats!BD$72","v":215.34698208863173},{"$f":"O_FinStats!BE$72","v":505.03379732787027},{"$f":"O_FinStats!BF$72","v":213.04429079745807},{"$f":"O_FinStats!BG$72","v":217.03008051247016},{"$f":"O_FinStats!BH$72","v":221.27801302322715},{"$f":"O_FinStats!BI$72","v":225.77718384262229},{"$f":"O_FinStats!BJ$72","v":230.52052608922619}]
[null,null,null,null,{"$f":"C203","v":"Adjusted Net Debt to EBITDA"},null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA204 / AA205","v":1.9400198053065494},1.0677158805910707,1.3071703234258354,1.2836015519738266,1.391225333456098,2.5398516920994609,3.4637005704285624,2.822136607410203,4.2091680333002373,4.4117666087571283,2.6312005710550408,1.8848866373569075,1.2360007893051164,36.088741891317255,40.395809571693796,49.697801841808214,69.953604699529578,88.566440825469513,199.42151440491239,464.70023724670801,295.13485788966557,335.39773907479838,367.4213349752323,469.8129975041299,620.30198512196353,947.02154158336975,1779.9597181896172,7406.5820095019544,7895.8984646757426,8474.8637050366542,3819.6661115417696,9571.4737081625972,9932.4445851068594,10298.842175835061,10671.345620851002,11050.528142449144]
[]
[null,null,null,"Net Debt to RAB"]
[null,null,null,null,{"$f":"C_Financing!E557","v":"Gearing Metric Used by Model"},null,{"$f":"C_Financing!G557","v":"%"},null,null,{"$f":"C_Financing!J557","v":0},null,{"$f":"C_Financing!L557","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y557","v":0},null,{"$f":"C_Financing!AA557","v":0.41716915945219574},{"$f":"C_Financing!AB557","v":0.30962415488865075},{"$f":"C_Financing!AC557","v":0.20712329896031514},{"$f":"C_Financing!AD557","v":0.1729594478086732},{"$f":"C_Financing!AE557","v":0.19077844728785881},{"$f":"C_Financing!AF557","v":0.39293548867088207},{"$f":"C_Financing!AG557","v":0.50543640189837902},{"$f":"C_Financing!AH557","v":0.53307683211381696},{"$f":"C_Financing!AI557","v":0.50103396732009986},{"$f":"C_Financing!AJ557","v":0.47122604807384061},{"$f":"C_Financing!AK557","v":0.40152086754118688},{"$f":"C_Financing!AL557","v":0.31624015857096643},{"$f":"C_Financing!AM557","v":0.21698861374406983},{"$f":"C_Financing!AN557","v":0.77334737621763294},{"$f":"C_Financing!AO557","v":0.98473591508483194},{"$f":"C_Financing!AP557","v":1.3020266495993547},{"$f":"C_Financing!AQ557","v":1.9004319769117395},{"$f":"C_Financing!AR557","v":3.8251502709888876},{"$f":"C_Financing!AS557","v":8.8644599735001037},{"$f":"C_Financing!AT557","v":1143.0403044763179},{"$f":"C_Financing!AU557","v":-12.525268231864356},{"$f":"C_Financing!AV557","v":-6.8314401193010488},{"$f":"C_Financing!AW557","v":-4.9604997456301501},{"$f":"C_Financing!AX557","v":-4.093561389168924},{"$f":"C_Financing!AY557","v":-3.6442473601352514},{"$f":"C_Financing!AZ557","v":-3.4221242160813188},{"$f":"C_Financing!BA557","v":-3.3439203090112173},{"$f":"C_Financing!BB557","v":-3.379961804230688},{"$f":"C_Financing!BC557","v":-3.4148885552524666},{"$f":"C_Financing!BD557","v":-3.4553141922748516},{"$f":"C_Financing!BE557","v":-3.4987258181058731},{"$f":"C_Financing!BF557","v":-3.5452644553255754},{"$f":"C_Financing!BG557","v":-3.5947931208743609},{"$f":"C_Financing!BH557","v":-3.6472842363242468},{"$f":"C_Financing!BI557","v":-3.7027201485329613},{"$f":"C_Financing!BJ557","v":-3.761092168959312}]
[]
[null,null,null,"CFO to Net Debt"]
[null,null,null,null,{"$f":"O_FinStats!E264","v":"Operating cash flow"},null,{"$f":"O_FinStats!G264","v":"£'000 "},{"$f":"O_FinStats!H264","v":"Nominal"},null,{"$f":"O_FinStats!J264","v":0},null,{"$f":"O_FinStats!L264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y264","v":3625650.8237191834},null,{"$f":"O_FinStats!AA264","v":329500.87498558755},{"$f":"O_FinStats!AB264","v":369598.23695130373},{"$f":"O_FinStats!AC264","v":356681.78742830997},{"$f":"O_FinStats!AD264","v":283637.10586230457},{"$f":"O_FinStats!AE264","v":224194.83431382506},{"$f":"O_FinStats!AF264","v":-115025.77412798423},{"$f":"O_FinStats!AG264","v":-132531.44869144296},{"$f":"O_FinStats!AH264","v":-93656.465886130041},{"$f":"O_FinStats!AI264","v":246661.73756093049},{"$f":"O_FinStats!AJ264","v":297483.63485521986},{"$f":"O_FinStats!AK264","v":354400.5526515572},{"$f":"O_FinStats!AL264","v":379685.96781031985},{"$f":"O_FinStats!AM264","v":402962.48641253973},{"$f":"O_FinStats!AN264","v":252202.87096029447},{"$f":"O_FinStats!AO264","v":110125.97280862505},{"$f":"O_FinStats!AP264","v":90256.660078090092},{"$f":"O_FinStats!AQ264","v":119723.59368429918},{"$f":"O_FinStats!AR264","v":122402.18141624951},{"$f":"O_FinStats!AS264","v":4817.7323514324125},{"$f":"O_FinStats!AT264","v":2534.4390649165412},{"$f":"O_FinStats!AU264","v":3652.4198173524687},{"$f":"O_FinStats!AV264","v":3465.8212159292634},{"$f":"O_FinStats!AW264","v":3338.9235581269268},{"$f":"O_FinStats!AX264","v":2818.2393517099645},{"$f":"O_FinStats!AY264","v":2255.9367694227803},{"$f":"O_FinStats!AZ264","v":1573.8684414601275},{"$f":"O_FinStats!BA264","v":896.49438445233818},{"$f":"O_FinStats!BB264","v":247.1693299789753},{"$f":"O_FinStats!BC264","v":209.64580542934303},{"$f":"O_FinStats!BD264","v":206.65317966241565},{"$f":"O_FinStats!BE264","v":221.02128114576715},{"$f":"O_FinStats!BF264","v":213.04429079745807},{"$f":"O_FinStats!BG264","v":217.03008051247016},{"$f":"O_FinStats!BH264","v":221.27801302322715},{"$f":"O_FinStats!BI264","v":225.77718384262229},{"$f":"O_FinStats!BJ264","v":230.52052608922619}]
[null,null,null,null,{"$f":"C_Financing!E563","v":"Net Debt used by Model"},null,{"$f":"C_Financing!G563","v":"£'000"},{"$f":"C_Financing!H563","v":"Nominal"},null,{"$f":"C_Financing!J563","v":0},null,{"$f":"C_Financing!L563","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y563","v":40092037.497207969},null,{"$f":"C_Financing!AA563","v":481523.0921671252},{"$f":"C_Financing!AB563","v":327453.89725390368},{"$f":"C_Financing!AC563","v":211813.96250000002},{"$f":"C_Financing!AD563","v":175762.74999999997},{"$f":"C_Financing!AE563","v":193678.625},{"$f":"C_Financing!AF563","v":490264.39436339703},{"$f":"C_Financing!AG563","v":767757.89448363776},{"$f":"C_Financing!AH563","v":1040468.68976431},{"$f":"C_Financing!AI563","v":955006.88787012431},{"$f":"C_Financing!AJ563","v":825806.35805972724},{"$f":"C_Financing!AK563","v":669904.24660339695},{"$f":"C_Financing!AL563","v":501247.15206339688},{"$f":"C_Financing!AM563","v":325378.60021339706},{"$f":"C_Financing!AN563","v":865000.14436339703},{"$f":"C_Financing!AO563","v":865000.14436339703},{"$f":"C_Financing!AP563","v":865000.14436339703},{"$f":"C_Financing!AQ563","v":810181.18833003263},{"$f":"C_Financing!AR563","v":748866.14365633798},{"$f":"C_Financing!AS563","v":806015.41337927047},{"$f":"C_Financing!AT563","v":1003095.5955761352},{"$f":"C_Financing!AU563","v":1068204.9530417405},{"$f":"C_Financing!AV563","v":1135288.8869029165},{"$f":"C_Financing!AW563","v":1204420.2787401078},{"$f":"C_Financing!AX563","v":1275258.1047934836},{"$f":"C_Financing!AY563","v":1347945.6145574818},{"$f":"C_Financing!AZ563","v":1425214.0552195457},{"$f":"C_Financing!BA563","v":1507589.3771094414},{"$f":"C_Financing!BB563","v":1595352.3934757973},{"$f":"C_Financing!BC563","v":1688258.5399226043},{"$f":"C_Financing!BD563","v":1786574.7272852105},{"$f":"C_Financing!BE563","v":1890598.8856296074},{"$f":"C_Financing!BF563","v":2000686.2328351035},{"$f":"C_Financing!BG563","v":2117177.652784477},{"$f":"C_Financing!BH563","v":2240445.7379016792},{"$f":"C_Financing!BI563","v":2370884.7668801257},{"$f":"C_Financing!BJ563","v":2508911.9657542631}]
[null,null,null,null,{"$f":"D211","v":"CFO to Net Debt"},null,"ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA212 / AA213","v":0.68428883338210833},1.1287031244728838,1.6839389774803439,1.6137498182197572,1.1575610592744814,-0.23461988153829516,-0.17262140792518732,-9.0013728243322128E-2,0.25828267910301722,0.36023412989235432,0.52903165556640031,0.75748254378570079,1.2384418832346684,0.29156396401055512,0.12731324211474329,0.10434294221362832,0.14777385035448268,0.16345001366815839,5.9772211194247093E-3,2.5266176784086744E-3,3.4192125836452186E-3,3.0528099551683898E-3,2.772224627120718E-3,2.2099364364881668E-3,1.6736111198101889E-3,1.1043031997166788E-3,5.9465421955361684E-4,1.5493086730541521E-4,1.2417873238713422E-4,1.1567004531427324E-4,1.1690543288993986E-4,1.0648560843824089E-4,1.0250914949297515E-4,9.8765173947246832E-5,9.5229083672305622E-5,9.1880675462410649E-5]
[]
[null,null,"Equity IRR"]
[null,null,null,null,{"$f":"C_Financing!E$758","v":"Share Capital Injection/(Redemption)"},null,{"$f":"C_Financing!G$758","v":"£'000"},{"$f":"C_Financing!H$758","v":"Nominal"},null,{"$f":"C_Financing!J$758","v":0},null,{"$f":"C_Financing!L$758","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$758","v":0},null,{"$f":"C_Financing!AA$758","v":0},{"$f":"C_Financing!AB$758","v":0},{"$f":"C_Financing!AC$758","v":0},{"$f":"C_Financing!AD$758","v":0},{"$f":"C_Financing!AE$758","v":0},{"$f":"C_Financing!AF$758","v":64797.15},{"$f":"C_Financing!AG$758","v":0},{"$f":"C_Financing!AH$758","v":0},{"$f":"C_Financing!AI$758","v":0},{"$f":"C_Financing!AJ$758","v":0},{"$f":"C_Financing!AK$758","v":0},{"$f":"C_Financing!AL$758","v":0},{"$f":"C_Financing!AM$758","v":0},{"$f":"C_Financing!AN$758","v":0},{"$f":"C_Financing!AO$758","v":0},{"$f":"C_Financing!AP$758","v":0},{"$f":"C_Financing!AQ$758","v":0},{"$f":"C_Financing!AR$758","v":0},{"$f":"C_Financing!AS$758","v":0},{"$f":"C_Financing!AT$758","v":0},{"$f":"C_Financing!AU$758","v":0},{"$f":"C_Financing!AV$758","v":0},{"$f":"C_Financing!AW$758","v":0},{"$f":"C_Financing!AX$758","v":0},{"$f":"C_Financing!AY$758","v":0},{"$f":"C_Financing!AZ$758","v":0},{"$f":"C_Financing!BA$758","v":0},{"$f":"C_Financing!BB$758","v":0},{"$f":"C_Financing!BC$758","v":0},{"$f":"C_Financing!BD$758","v":0},{"$f":"C_Financing!BE$758","v":0},{"$f":"C_Financing!BF$758","v":0},{"$f":"C_Financing!BG$758","v":0},{"$f":"C_Financing!BH$758","v":0},{"$f":"C_Financing!BI$758","v":0},{"$f":"C_Financing!BJ$758","v":0}]
[null,null,null,null,"Share Capital Redemption POS",null,{"$f":"G217","v":"£'000"},{"$f":"H217","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA218:BJ218)","v":0},null,{"$f":"MIN(AA217,0)*SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Financing!E$392","v":"Share Capital Balance b/f"},null,{"$f":"C_Financing!G$392","v":"£'000 "},{"$f":"C_Financing!H$392","v":"Nominal"},null,{"$f":"C_Financing!J$392","v":0},null,{"$f":"C_Financing!L$392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$392","v":0},null,{"$f":"C_Financing!AA$392","v":0},{"$f":"C_Financing!AB$392","v":10000},{"$f":"C_Financing!AC$392","v":10000},{"$f":"C_Financing!AD$392","v":10000},{"$f":"C_Financing!AE$392","v":10000},{"$f":"C_Financing!AF$392","v":10000},{"$f":"C_Financing!AG$392","v":10000},{"$f":"C_Financing!AH$392","v":10000},{"$f":"C_Financing!AI$392","v":10000},{"$f":"C_Financing!AJ$392","v":10000},{"$f":"C_Financing!AK$392","v":10000},{"$f":"C_Financing!AL$392","v":10000},{"$f":"C_Financing!AM$392","v":10000},{"$f":"C_Financing!AN$392","v":10000},{"$f":"C_Financing!AO$392","v":10000},{"$f":"C_Financing!AP$392","v":10000},{"$f":"C_Financing!AQ$392","v":10000},{"$f":"C_Financing!AR$392","v":10000},{"$f":"C_Financing!AS$392","v":10000},{"$f":"C_Financing!AT$392","v":10000},{"$f":"C_Financing!AU$392","v":10000},{"$f":"C_Financing!AV$392","v":10000},{"$f":"C_Financing!AW$392","v":10000},{"$f":"C_Financing!AX$392","v":10000},{"$f":"C_Financing!AY$392","v":10000},{"$f":"C_Financing!AZ$392","v":10000},{"$f":"C_Financing!BA$392","v":10000},{"$f":"C_Financing!BB$392","v":10000},{"$f":"C_Financing!BC$392","v":10000},{"$f":"C_Financing!BD$392","v":10000},{"$f":"C_Financing!BE$392","v":10000},{"$f":"C_Financing!BF$392","v":10000},{"$f":"C_Financing!BG$392","v":10000},{"$f":"C_Financing!BH$392","v":10000},{"$f":"C_Financing!BI$392","v":10000},{"$f":"C_Financing!BJ$392","v":10000}]
[null,null,null,null,"Share Capital Injection",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA221:BJ221)","v":64797.15},null,{"$f":"MAX(AA217,0)","v":0},0,0,0,0,64797.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E$49","v":"Flag for 2021 &2022"},null,{"$f":"C_Time!G$49","v":"flag"},null,null,{"$f":"C_Time!J$49","v":0},null,{"$f":"C_Time!L$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$49","v":2},null,{"$f":"C_Time!AA$49","v":0},{"$f":"C_Time!AB$49","v":0},{"$f":"C_Time!AC$49","v":0},{"$f":"C_Time!AD$49","v":0},{"$f":"C_Time!AE$49","v":0},{"$f":"C_Time!AF$49","v":0},{"$f":"C_Time!AG$49","v":1},{"$f":"C_Time!AH$49","v":1},{"$f":"C_Time!AI$49","v":0},{"$f":"C_Time!AJ$49","v":0},{"$f":"C_Time!AK$49","v":0},{"$f":"C_Time!AL$49","v":0},{"$f":"C_Time!AM$49","v":0},{"$f":"C_Time!AN$49","v":0},{"$f":"C_Time!AO$49","v":0},{"$f":"C_Time!AP$49","v":0},{"$f":"C_Time!AQ$49","v":0},{"$f":"C_Time!AR$49","v":0},{"$f":"C_Time!AS$49","v":0},{"$f":"C_Time!AT$49","v":0},{"$f":"C_Time!AU$49","v":0},{"$f":"C_Time!AV$49","v":0},{"$f":"C_Time!AW$49","v":0},{"$f":"C_Time!AX$49","v":0},{"$f":"C_Time!AY$49","v":0},{"$f":"C_Time!AZ$49","v":0},{"$f":"C_Time!BA$49","v":0},{"$f":"C_Time!BB$49","v":0},{"$f":"C_Time!BC$49","v":0},{"$f":"C_Time!BD$49","v":0},{"$f":"C_Time!BE$49","v":0},{"$f":"C_Time!BF$49","v":0},{"$f":"C_Time!BG$49","v":0},{"$f":"C_Time!BH$49","v":0},{"$f":"C_Time!BI$49","v":0},{"$f":"C_Time!BJ$49","v":0}]
[null,null,null,null,"Equity invested in period",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA223:BJ223 )","v":-84797.15},null,{"$f":" IF( AA222 = 1, AA220, AA221 ) * SignSwitch","v":0},0,0,0,0,-64797.15,-10000,-10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,{"$f":"C_Time!J$42","v":0},null,{"$f":"C_Time!L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"C_Financing!E461","v":"Dividends Paid"},null,{"$f":"C_Financing!G461","v":"£'000 "},{"$f":"C_Financing!H461","v":"Nominal"},null,{"$f":"C_Financing!J461","v":0},null,{"$f":"C_Financing!L461","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y461","v":-1261067.3154523477},null,{"$f":"C_Financing!AA461","v":-71750},{"$f":"C_Financing!AB461","v":-35375},{"$f":"C_Financing!AC461","v":-47750},{"$f":"C_Financing!AD461","v":-56750},{"$f":"C_Financing!AE461","v":-57000},{"$f":"C_Financing!AF461","v":-14250},{"$f":"C_Financing!AG461","v":0},{"$f":"C_Financing!AH461","v":0},{"$f":"C_Financing!AI461","v":0},{"$f":"C_Financing!AJ461","v":0},{"$f":"C_Financing!AK461","v":-35591.000000479493},{"$f":"C_Financing!AL461","v":-35591.000000367902},{"$f":"C_Financing!AM461","v":-53387.000000722823},{"$f":"C_Financing!AN461","v":-749115.71211455984},{"$f":"C_Financing!AO461","v":-58428.100487868214},{"$f":"C_Financing!AP461","v":-46079.502848349235},{"$f":"C_Financing!AQ461","v":0},{"$f":"C_Financing!AR461","v":0},{"$f":"C_Financing!AS461","v":0},{"$f":"C_Financing!AT461","v":0},{"$f":"C_Financing!AU461","v":0},{"$f":"C_Financing!AV461","v":0},{"$f":"C_Financing!AW461","v":0},{"$f":"C_Financing!AX461","v":0},{"$f":"C_Financing!AY461","v":0},{"$f":"C_Financing!AZ461","v":0},{"$f":"C_Financing!BA461","v":0},{"$f":"C_Financing!BB461","v":0},{"$f":"C_Financing!BC461","v":0},{"$f":"C_Financing!BD461","v":0},{"$f":"C_Financing!BE461","v":0},{"$f":"C_Financing!BF461","v":0},{"$f":"C_Financing!BG461","v":0},{"$f":"C_Financing!BH461","v":0},{"$f":"C_Financing!BI461","v":0},{"$f":"C_Financing!BJ461","v":0}]
[null,null,null,null,"Dividends received",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA227:BJ227 )","v":978192.31545234751},null,{"$f":" AA225 * AA226 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,35591.000000479493,35591.000000367902,53387.000000722823,749115.71211455984,58428.100487868214,46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$1205","v":"UKATS - Year average Basic RAB balance post inflation adjustment"},null,{"$f":"C_RAB_UKATS!G$1205","v":"£'000 "},{"$f":"C_RAB_UKATS!H$1205","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J$1205","v":0},null,{"$f":"C_RAB_UKATS!L$1205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$1205","v":8566761.2119557988},null,{"$f":"C_RAB_UKATS!AA$1205","v":0},{"$f":"C_RAB_UKATS!AB$1205","v":0},{"$f":"C_RAB_UKATS!AC$1205","v":0},{"$f":"C_RAB_UKATS!AD$1205","v":0},{"$f":"C_RAB_UKATS!AE$1205","v":0},{"$f":"C_RAB_UKATS!AF$1205","v":0},{"$f":"C_RAB_UKATS!AG$1205","v":1344914.6709122239},{"$f":"C_RAB_UKATS!AH$1205","v":1697608.75},{"$f":"C_RAB_UKATS!AI$1205","v":1891021.1515648402},{"$f":"C_RAB_UKATS!AJ$1205","v":1794446.8747146209},{"$f":"C_RAB_UKATS!AK$1205","v":1678804.4310000809},{"$f":"C_RAB_UKATS!AL$1205","v":1594791.0755569777},{"$f":"C_RAB_UKATS!AM$1205","v":1509785.4596660733},{"$f":"C_RAB_UKATS!AN$1205","v":1279306.7849166328},{"$f":"C_RAB_UKATS!AO$1205","v":972500.8946197459},{"$f":"C_RAB_UKATS!AP$1205","v":747004.9028276219},{"$f":"C_RAB_UKATS!AQ$1205","v":522661.21310133871},{"$f":"C_RAB_UKATS!AR$1205","v":290189.55937754753},{"$f":"C_RAB_UKATS!AS$1205","v":124415.84618354202},{"$f":"C_RAB_UKATS!AT$1205","v":29010.411114504623},{"$f":"C_RAB_UKATS!AU$1205","v":-56965.00244406714},{"$f":"C_RAB_UKATS!AV$1205","v":-138237.53708128637},{"$f":"C_RAB_UKATS!AW$1205","v":-214714.07595735067},{"$f":"C_RAB_UKATS!AX$1205","v":-285339.67707829032},{"$f":"C_RAB_UKATS!AY$1205","v":-347164.11212552671},{"$f":"C_RAB_UKATS!AZ$1205","v":-398339.77115034038},{"$f":"C_RAB_UKATS!BA$1205","v":-438037.08753455064},{"$f":"C_RAB_UKATS!BB$1205","v":-465727.2995914534},{"$f":"C_RAB_UKATS!BC$1205","v":-487553.03135558631},{"$f":"C_RAB_UKATS!BD$1205","v":-509990.73661578918},{"$f":"C_RAB_UKATS!BE$1205","v":-533057.58805347991},{"$f":"C_RAB_UKATS!BF$1205","v":-556771.24105567066},{"$f":"C_RAB_UKATS!BG$1205","v":-581149.84733309364},{"$f":"C_RAB_UKATS!BH$1205","v":-606212.0689255388},{"$f":"C_RAB_UKATS!BI$1205","v":-631977.09260559571},{"$f":"C_RAB_UKATS!BJ$1205","v":-658464.64469232701}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E$710","v":"Oceanic - Year average Basic RAB balance post inflation adjustment"},null,{"$f":"C_RAB_Oceanic!G$710","v":"£'000 "},{"$f":"C_RAB_Oceanic!H$710","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J$710","v":0},null,{"$f":"C_RAB_Oceanic!L$710","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y$710","v":506354.05476021685},null,{"$f":"C_RAB_Oceanic!AA$710","v":0},{"$f":"C_RAB_Oceanic!AB$710","v":0},{"$f":"C_RAB_Oceanic!AC$710","v":0},{"$f":"C_RAB_Oceanic!AD$710","v":0},{"$f":"C_RAB_Oceanic!AE$710","v":0},{"$f":"C_RAB_Oceanic!AF$710","v":0},{"$f":"C_RAB_Oceanic!AG$710","v":38433.783221727514},{"$f":"C_RAB_Oceanic!AH$710","v":37800},{"$f":"C_RAB_Oceanic!AI$710","v":37923.669999536127},{"$f":"C_RAB_Oceanic!AJ$710","v":34820.849827398517},{"$f":"C_RAB_Oceanic!AK$710","v":31635.728630930505},{"$f":"C_RAB_Oceanic!AL$710","v":31927.70924772439},{"$f":"C_RAB_Oceanic!AM$710","v":32484.436280618887},{"$f":"C_RAB_Oceanic!AN$710","v":29710.012100066746},{"$f":"C_RAB_Oceanic!AO$710","v":25960.405784115268},{"$f":"C_RAB_Oceanic!AP$710","v":24373.734379422633},{"$f":"C_RAB_Oceanic!AQ$710","v":22670.416193454228},{"$f":"C_RAB_Oceanic!AR$710","v":20854.707416592948},{"$f":"C_RAB_Oceanic!AS$710","v":18934.619024787509},{"$f":"C_RAB_Oceanic!AT$710","v":16891.684570678139},{"$f":"C_RAB_Oceanic!AU$710","v":14761.787356731884},{"$f":"C_RAB_Oceanic!AV$710","v":12502.598065716917},{"$f":"C_RAB_Oceanic!AW$710","v":10220.033267854938},{"$f":"C_RAB_Oceanic!AX$710","v":8174.6827367534725},{"$f":"C_RAB_Oceanic!AY$710","v":6458.65630108183},{"$f":"C_RAB_Oceanic!AZ$710","v":5162.9171806968898},{"$f":"C_RAB_Oceanic!BA$710","v":4379.3538229070036},{"$f":"C_RAB_Oceanic!BB$710","v":4303.3138890725004},{"$f":"C_RAB_Oceanic!BC$710","v":4360.6205082391971},{"$f":"C_RAB_Oceanic!BD$710","v":4274.2128156047929},{"$f":"C_RAB_Oceanic!BE$710","v":4348.0173083698173},{"$f":"C_RAB_Oceanic!BF$710","v":4424.1382764448381},{"$f":"C_RAB_Oceanic!BG$710","v":4508.2884970285959},{"$f":"C_RAB_Oceanic!BH$710","v":4594.7966222332143},{"$f":"C_RAB_Oceanic!BI$710","v":4683.7287209788046},{"$f":"C_RAB_Oceanic!BJ$710","v":4775.1527134487424}]
[null,null,null,null,"Year average Basic RAB balance post inflation adjustment",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA229:AA230)","v":0},0,0,0,0,0,1383348.4541339513,1735408.75,1928944.8215643764,1829267.7245420194,1710440.1596310113,1626718.784804702,1542269.8959466922,1309016.7970166996,998461.30040386121,771378.63720704452,545331.62929479289,311044.26679414045,143350.46520832952,45902.095685182765,-42203.215087335258,-125734.93901556946,-204494.04268949572,-277164.99434153683,-340705.45582444489,-393176.85396964347,-433657.73371164361,-461423.98570238089,-483192.41084734711,-505716.52380018437,-528709.57074511005,-552347.1027792258,-576641.558836065,-601617.27230330557,-627293.36388461688,-653689.49197887827]
[]
[null,null,null,"Entry/Exit Multiples"]
[null,null,null,null,{"$f":"C_Financing!E132","v":"Gearing Metric Used by Model"},null,{"$f":"C_Financing!G132","v":"%"},null,null,{"$f":"C_Financing!J132","v":0},null,{"$f":"C_Financing!L132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y132","v":0},null,{"$f":"C_Financing!AA132","v":0.41716915945219574},{"$f":"C_Financing!AB132","v":0.30962415488865075},{"$f":"C_Financing!AC132","v":0.20712329896031514},{"$f":"C_Financing!AD132","v":0.1729594478086732},{"$f":"C_Financing!AE132","v":0.19077844728785881},{"$f":"C_Financing!AF132","v":0.39293548867088207},{"$f":"C_Financing!AG132","v":0.50543640189837902},{"$f":"C_Financing!AH132","v":0.53307683211381696},{"$f":"C_Financing!AI132","v":0.50103396732009986},{"$f":"C_Financing!AJ132","v":0.47122604807384061},{"$f":"C_Financing!AK132","v":0.40152086754118688},{"$f":"C_Financing!AL132","v":0.31624015857096643},{"$f":"C_Financing!AM132","v":0.21698861374406983},{"$f":"C_Financing!AN132","v":0.77334737621763294},{"$f":"C_Financing!AO132","v":0.98473591508483194},{"$f":"C_Financing!AP132","v":1.3020266495993547},{"$f":"C_Financing!AQ132","v":1.9004319769117395},{"$f":"C_Financing!AR132","v":3.8251502709888876},{"$f":"C_Financing!AS132","v":8.8644599735001037},{"$f":"C_Financing!AT132","v":1143.0403044763179},{"$f":"C_Financing!AU132","v":-12.525268231864356},{"$f":"C_Financing!AV132","v":-6.8314401193010488},{"$f":"C_Financing!AW132","v":-4.9604997456301501},{"$f":"C_Financing!AX132","v":-4.093561389168924},{"$f":"C_Financing!AY132","v":-3.6442473601352514},{"$f":"C_Financing!AZ132","v":-3.4221242160813188},{"$f":"C_Financing!BA132","v":-3.3439203090112173},{"$f":"C_Financing!BB132","v":-3.379961804230688},{"$f":"C_Financing!BC132","v":-3.4148885552524666},{"$f":"C_Financing!BD132","v":-3.4553141922748516},{"$f":"C_Financing!BE132","v":-3.4987258181058731},{"$f":"C_Financing!BF132","v":-3.5452644553255754},{"$f":"C_Financing!BG132","v":-3.5947931208743609},{"$f":"C_Financing!BH132","v":-3.6472842363242468},{"$f":"C_Financing!BI132","v":-3.7027201485329613},{"$f":"C_Financing!BJ132","v":-3.761092168959312}]
[null,null,null,null,"Gearing at Dec 22",{"$f":"AH$234","v":0.53307683211381696},"%"]
[null,null,null,null,"Gearing at Dec 27",{"$f":"AM$234","v":0.21698861374406983},"%"]
[null,null,null,null,"Equity RAB entry multiple - calculated",{"$f":"1 - F235","v":0.46692316788618304},"%"]
[null,null,null,null,"Equity RAB exit multiple - calculated",{"$f":"1 - F236","v":0.78301138625593014},"%"]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$41","v":"Equity RAB entry multiple - manual input"},{"$f":"'I_InputSets NERL'!F$41","v":0.75},{"$f":"'I_InputSets NERL'!G$41","v":"ratio"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$42","v":"Equity RAB exit multiple - manual input"},{"$f":"'I_InputSets NERL'!F$42","v":0.75},{"$f":"'I_InputSets NERL'!G$42","v":"ratio"}]
[]
[null,null,null,null,{"$f":"I_Global!E98","v":"Manual"},{"$f":"I_Global!F98","v":"Manual"},{"$f":"I_Global!G98","v":"label"}]
[null,null,null,null,{"$f":"I_Global!E99","v":"Calculated"},{"$f":"I_Global!F99","v":"Calculated"},{"$f":"I_Global!G99","v":"label"}]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E40","v":"Equity RAB entry multiple - manual or calculated?"},{"$f":"'I_InputSets NERL'!F40","v":"Calculated"},{"$f":"'I_InputSets NERL'!G40","v":"Input set selection"}]
[]
[null,null,null,null,"Equity RAB entry multiple - selected value",{"$f":"IF($F$243 = F245, F240, F237)","v":0.46692316788618304},"ratio"]
[null,null,null,null,"Equity RAB exit multiple - selected value",{"$f":"IF($F$243 = F245, F241, F238)","v":0.78301138625593014},"ratio"]
[]
[null,null,null,null,{"$f":"E247","v":"Equity RAB entry multiple - selected value"},{"$f":"F247","v":0.46692316788618304},{"$f":"G247","v":"ratio"}]
[null,null,null,null,{"$f":"C_Time!E$66","v":"2022 only flag"},null,{"$f":"C_Time!G$66","v":"flag"},null,null,{"$f":"C_Time!J$66","v":0},null,{"$f":"C_Time!L$66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$66","v":0},null,{"$f":"C_Time!AA$66","v":0},{"$f":"C_Time!AB$66","v":0},{"$f":"C_Time!AC$66","v":0},{"$f":"C_Time!AD$66","v":0},{"$f":"C_Time!AE$66","v":0},{"$f":"C_Time!AF$66","v":0},{"$f":"C_Time!AG$66","v":0},{"$f":"C_Time!AH$66","v":1},{"$f":"C_Time!AI$66","v":0},{"$f":"C_Time!AJ$66","v":0},{"$f":"C_Time!AK$66","v":0},{"$f":"C_Time!AL$66","v":0},{"$f":"C_Time!AM$66","v":0},{"$f":"C_Time!AN$66","v":0},{"$f":"C_Time!AO$66","v":0},{"$f":"C_Time!AP$66","v":0},{"$f":"C_Time!AQ$66","v":0},{"$f":"C_Time!AR$66","v":0},{"$f":"C_Time!AS$66","v":0},{"$f":"C_Time!AT$66","v":0},{"$f":"C_Time!AU$66","v":0},{"$f":"C_Time!AV$66","v":0},{"$f":"C_Time!AW$66","v":0},{"$f":"C_Time!AX$66","v":0},{"$f":"C_Time!AY$66","v":0},{"$f":"C_Time!AZ$66","v":0},{"$f":"C_Time!BA$66","v":0},{"$f":"C_Time!BB$66","v":0},{"$f":"C_Time!BC$66","v":0},{"$f":"C_Time!BD$66","v":0},{"$f":"C_Time!BE$66","v":0},{"$f":"C_Time!BF$66","v":0},{"$f":"C_Time!BG$66","v":0},{"$f":"C_Time!BH$66","v":0},{"$f":"C_Time!BI$66","v":0},{"$f":"C_Time!BJ$66","v":0}]
[null,null,null,null,"Equity entry value",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA252:BJ252)","v":-810302.55112740106},null,{"$f":" AA251 * AA231 * $F250 * SignSwitch","v":0},0,0,0,0,0,0,-810302.55112740106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E252","v":"Equity entry value"},null,"£'000 ","Nominal",null,0,null,{"$f":"L252","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y252","v":-810302.55112740106},null,{"$f":"AA252","v":0},0,0,0,0,0,0,-810302.55112740106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Time!E66","v":"2022 only flag"},null,{"$f":"C_Time!G66","v":"flag"},null,null,{"$f":"C_Time!J66","v":0},null,{"$f":"C_Time!L66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y66","v":0},null,{"$f":"C_Time!AA66","v":0},{"$f":"C_Time!AB66","v":0},{"$f":"C_Time!AC66","v":0},{"$f":"C_Time!AD66","v":0},{"$f":"C_Time!AE66","v":0},{"$f":"C_Time!AF66","v":0},{"$f":"C_Time!AG66","v":0},{"$f":"C_Time!AH66","v":1},{"$f":"C_Time!AI66","v":0},{"$f":"C_Time!AJ66","v":0},{"$f":"C_Time!AK66","v":0},{"$f":"C_Time!AL66","v":0},{"$f":"C_Time!AM66","v":0},{"$f":"C_Time!AN66","v":0},{"$f":"C_Time!AO66","v":0},{"$f":"C_Time!AP66","v":0},{"$f":"C_Time!AQ66","v":0},{"$f":"C_Time!AR66","v":0},{"$f":"C_Time!AS66","v":0},{"$f":"C_Time!AT66","v":0},{"$f":"C_Time!AU66","v":0},{"$f":"C_Time!AV66","v":0},{"$f":"C_Time!AW66","v":0},{"$f":"C_Time!AX66","v":0},{"$f":"C_Time!AY66","v":0},{"$f":"C_Time!AZ66","v":0},{"$f":"C_Time!BA66","v":0},{"$f":"C_Time!BB66","v":0},{"$f":"C_Time!BC66","v":0},{"$f":"C_Time!BD66","v":0},{"$f":"C_Time!BE66","v":0},{"$f":"C_Time!BF66","v":0},{"$f":"C_Time!BG66","v":0},{"$f":"C_Time!BH66","v":0},{"$f":"C_Time!BI66","v":0},{"$f":"C_Time!BJ66","v":0}]
[null,null,null,null,{"$f":"E254 & \" - timeshifted to Dec 22 / Start of NR23\"","v":"Equity entry value - timeshifted to Dec 22 / Start of NR23"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA256:BJ256)","v":-810302.55112740106},null,{"$f":"SUM(AA254:$BJ254) *AA255","v":0},{"$f":"SUM(AB254:$BJ254) *AB255","v":0},{"$f":"SUM(AC254:$BJ254) *AC255","v":0},{"$f":"SUM(AD254:$BJ254) *AD255","v":0},{"$f":"SUM(AE254:$BJ254) *AE255","v":0},{"$f":"SUM(AF254:$BJ254) *AF255","v":0},{"$f":"SUM(AG254:$BJ254) *AG255","v":0},{"$f":"SUM(AH254:$BJ254) *AH255","v":-810302.55112740106},{"$f":"SUM(AI254:$BJ254) *AI255","v":0},{"$f":"SUM(AJ254:$BJ254) *AJ255","v":0},{"$f":"SUM(AK254:$BJ254) *AK255","v":0},{"$f":"SUM(AL254:$BJ254) *AL255","v":0},{"$f":"SUM(AM254:$BJ254) *AM255","v":0},{"$f":"SUM(AN254:$BJ254) *AN255","v":0},{"$f":"SUM(AO254:$BJ254) *AO255","v":0},{"$f":"SUM(AP254:$BJ254) *AP255","v":0},{"$f":"SUM(AQ254:$BJ254) *AQ255","v":0},{"$f":"SUM(AR254:$BJ254) *AR255","v":0},{"$f":"SUM(AS254:$BJ254) *AS255","v":0},{"$f":"SUM(AT254:$BJ254) *AT255","v":0},{"$f":"SUM(AU254:$BJ254) *AU255","v":0},{"$f":"SUM(AV254:$BJ254) *AV255","v":0},{"$f":"SUM(AW254:$BJ254) *AW255","v":0},{"$f":"SUM(AX254:$BJ254) *AX255","v":0},{"$f":"SUM(AY254:$BJ254) *AY255","v":0},{"$f":"SUM(AZ254:$BJ254) *AZ255","v":0},{"$f":"SUM(BA254:$BJ254) *BA255","v":0},{"$f":"SUM(BB254:$BJ254) *BB255","v":0},{"$f":"SUM(BC254:$BJ254) *BC255","v":0},{"$f":"SUM(BD254:$BJ254) *BD255","v":0},{"$f":"SUM(BE254:$BJ254) *BE255","v":0},{"$f":"SUM(BF254:$BJ254) *BF255","v":0},{"$f":"SUM(BG254:$BJ254) *BG255","v":0},{"$f":"SUM(BH254:$BJ254) *BH255","v":0},{"$f":"SUM(BI254:$BJ254) *BI255","v":0},{"$f":"SUM(BJ254:$BJ254) *BJ255","v":0}]
[]
[null,null,null,null,{"$f":"E248","v":"Equity RAB exit multiple - selected value"},{"$f":"F248","v":0.78301138625593014},{"$f":"G248","v":"ratio"}]
[null,null,null,null,{"$f":"C_Time!E$90","v":"NR28 Period start"},{"$f":"C_Time!F$90","v":"2028-01-01"},{"$f":"C_Time!G$90","v":"date"}]
[null,null,null,null,"NR23 Period end flag",{"$f":"F259-1","v":"2027-12-31"},"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA260:BJ260)","v":1},null,{"$f":"--($F260=AA$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity exit value",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA261:BJ261)","v":1207614.8892060085},null,{"$f":" AA260 * AA231 * $F258","v":0},0,0,0,0,0,0,0,0,0,0,0,1207614.8892060085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$256","v":"Equity entry value - timeshifted to Dec 22 / Start of NR23"},null,"£'000","Nominal",null,0,null,{"$f":"L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$256","v":-810302.55112740106},null,{"$f":"AA$256","v":0},0,0,0,0,0,0,-810302.55112740106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$223","v":"Equity invested in period"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$223","v":-84797.15},null,{"$f":"AA$223","v":0},0,0,0,0,-64797.15,-10000,-10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$218","v":"Share Capital Redemption POS"},null,"£'000","Nominal",null,0,null,{"$f":"L$218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$218","v":0},null,{"$f":"AA$218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$227","v":"Dividends received"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$227","v":978192.31545234751},null,{"$f":"AA$227","v":0},0,0,0,0,0,0,0,0,0,35591.000000479493,35591.000000367902,53387.000000722823,749115.71211455984,58428.100487868214,46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$261","v":"Equity exit value"},null,"£'000 ","Nominal",null,0,null,{"$f":"L$261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$261","v":1207614.8892060085},null,{"$f":"AA$261","v":0},0,0,0,0,0,0,0,0,0,0,0,1207614.8892060085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total pre-tax cashflows to/(from) equity",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA268:BJ268)","v":1290707.5035309549},null,{"$f":" SUM( AA263:AA267 )","v":0},0,0,0,0,-64797.15,-10000,-820302.55112740106,0,0,35591.000000479493,35591.000000367902,1261001.8892067312,749115.71211455984,58428.100487868214,46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Index!E118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G118","v":"Index"},{"$f":"C_Index!H118","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA118","v":0.91961685823754757},{"$f":"C_Index!AB118","v":0.92551724137931035},{"$f":"C_Index!AC118","v":0.95042145593869709},{"$f":"C_Index!AD118","v":0.97394636015325609},{"$f":"C_Index!AE118","v":0.99126436781609162},{"$f":"C_Index!AF118","v":1},{"$f":"C_Index!AG118","v":1.0258237547892719},{"$f":"C_Index!AH118","v":1.1186973180076629},{"$f":"C_Index!AI118","v":1.1873399586480322},{"$f":"C_Index!AJ118","v":1.1975124598510096},{"$f":"C_Index!AK118","v":1.198896577295987},{"$f":"C_Index!AL118","v":1.2048871867171229},{"$f":"C_Index!AM118","v":1.2238361939769149},{"$f":"C_Index!AN118","v":1.2430832082867362},{"$f":"C_Index!AO118","v":1.2626329163407577},{"$f":"C_Index!AP118","v":1.282490078539803},{"$f":"C_Index!AQ118","v":1.3026595301505184},{"$f":"C_Index!AR118","v":1.3231461824827708},{"$f":"C_Index!AS118","v":1.3439550240855642},{"$f":"C_Index!AT118","v":1.3650911219617634},{"$f":"C_Index!AU118","v":1.3865596228019204},{"$f":"C_Index!AV118","v":1.4083657542375072},{"$f":"C_Index!AW118","v":1.4305148261138558},{"$f":"C_Index!AX118","v":1.4530122317831182},{"$f":"C_Index!AY118","v":1.4758634494175611},{"$f":"C_Index!AZ118","v":1.4990740433435141},{"$f":"C_Index!BA118","v":1.5226496653962955},{"$f":"C_Index!BB118","v":1.5465960562964489},{"$f":"C_Index!BC118","v":1.5709190470476218},{"$f":"C_Index!BD118","v":1.5956245603564285},{"$f":"C_Index!BE118","v":1.6207186120746455},{"$f":"C_Index!BF118","v":1.6462073126640833},{"$f":"C_Index!BG118","v":1.6720968686844992},{"$f":"C_Index!BH118","v":1.6983935843049107},{"$f":"C_Index!BI118","v":1.725103862838675},{"$f":"C_Index!BJ118","v":1.7522342083027105}]
[null,null,null,null,{"$f":"E268","v":"Total pre-tax cashflows to/(from) equity"},null,{"$f":"G268","v":"£'000"},{"$f":"H270","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA271:BJ271)","v":966613.94338054431},null,{"$f":"AA268/AA270","v":0},{"$f":"AB268/AB270","v":0},0,0,0,-64797.15,-9748.2632404571614,-733265.86014196742,0,0,29686.463932320232,29538.865042909423,1030368.1942180878,602627.16696738196,46274.811730078261,35929.714872191209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_InputSets NERL'!E$43","v":"Equity IRR guess"},{"$f":"'I_InputSets NERL'!F$43","v":0.1},{"$f":"'I_InputSets NERL'!G$43","v":"%"}]
[null,null,null,null,"Period of first IRR Calculation",{"$f":"MATCH(1,$AA$255:$BJ$255,0)","v":8}]
[null,null,null,null,"Period of last IRR Calculation",{"$f":"MATCH(1,$AA$260:$BJ$260,0)","v":13}]
[null,null,null,null,"IRR Period Flag",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"--AND(AA$11 >= $F274, AA$11 <= $F275)","v":0},{"$f":"--AND(AB$11 >= $F274, AB$11 <= $F275)","v":0},0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dates for IRR Calculation",null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA279 <> 0, AA$10,\nIF(Z280 <> 0, Z$10, AVERAGE(AA$9:AA$10) * AA$276))","v":"00:00:00"},{"$f":"IF(AB279 <> 0, AB$10,\nIF(AA280 <> 0, AA$10, AVERAGE(AB$9:AB$10) * AB$276))","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","2022-12-31","2023-07-02","2024-07-01T12:00:00","2025-07-02","2026-07-02","2027-07-02","2027-12-31","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[]
[null,null,null,null,{"$f":"E254","v":"Equity entry value"},null,{"$f":"G254","v":"£'000 "},{"$f":"H254","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$256 * AA$276","v":0},{"$f":"AB$256 * AB$276","v":0},0,0,0,0,0,-810302.55112740106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E267","v":"Equity exit value"},null,{"$f":"G267","v":"£'000 "},{"$f":"H267","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$261 * AA$276","v":0},{"$f":"AB$261 * AB$276","v":0},0,0,0,0,0,0,0,0,0,0,1207614.8892060085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-tax cashflows to/(from) equity",null,{"$f":"G280","v":"£'000 "},{"$f":"H280","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA268 - SUM(AA279:AA280)) * AA$276","v":0},{"$f":"(AB268 - SUM(AB279:AB280)) * AB$276","v":0},0,0,0,0,0,-10000,0,0,35591.000000479493,35591.000000367902,53387.000000722706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total pre-tax cashflows to/(from) equity for IRR",null,{"$f":"G281","v":"£'000 "},{"$f":"H281","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA279 + Z280 + AA281","v":0},{"$f":"AB279 + AA280 + AB281","v":0},0,0,0,0,0,-820302.55112740106,0,0,35591.000000479493,35591.000000367902,53387.000000722706,1207614.8892060085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Index!E118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G118","v":"Index"},{"$f":"C_Index!H118","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA118","v":0.91961685823754757},{"$f":"C_Index!AB118","v":0.92551724137931035},{"$f":"C_Index!AC118","v":0.95042145593869709},{"$f":"C_Index!AD118","v":0.97394636015325609},{"$f":"C_Index!AE118","v":0.99126436781609162},{"$f":"C_Index!AF118","v":1},{"$f":"C_Index!AG118","v":1.0258237547892719},{"$f":"C_Index!AH118","v":1.1186973180076629},{"$f":"C_Index!AI118","v":1.1873399586480322},{"$f":"C_Index!AJ118","v":1.1975124598510096},{"$f":"C_Index!AK118","v":1.198896577295987},{"$f":"C_Index!AL118","v":1.2048871867171229},{"$f":"C_Index!AM118","v":1.2238361939769149},{"$f":"C_Index!AN118","v":1.2430832082867362},{"$f":"C_Index!AO118","v":1.2626329163407577},{"$f":"C_Index!AP118","v":1.282490078539803},{"$f":"C_Index!AQ118","v":1.3026595301505184},{"$f":"C_Index!AR118","v":1.3231461824827708},{"$f":"C_Index!AS118","v":1.3439550240855642},{"$f":"C_Index!AT118","v":1.3650911219617634},{"$f":"C_Index!AU118","v":1.3865596228019204},{"$f":"C_Index!AV118","v":1.4083657542375072},{"$f":"C_Index!AW118","v":1.4305148261138558},{"$f":"C_Index!AX118","v":1.4530122317831182},{"$f":"C_Index!AY118","v":1.4758634494175611},{"$f":"C_Index!AZ118","v":1.4990740433435141},{"$f":"C_Index!BA118","v":1.5226496653962955},{"$f":"C_Index!BB118","v":1.5465960562964489},{"$f":"C_Index!BC118","v":1.5709190470476218},{"$f":"C_Index!BD118","v":1.5956245603564285},{"$f":"C_Index!BE118","v":1.6207186120746455},{"$f":"C_Index!BF118","v":1.6462073126640833},{"$f":"C_Index!BG118","v":1.6720968686844992},{"$f":"C_Index!BH118","v":1.6983935843049107},{"$f":"C_Index!BI118","v":1.725103862838675},{"$f":"C_Index!BJ118","v":1.7522342083027105}]
[]
[null,null,null,null,"Total pre-tax cashflows to/(from) equity for IRR",null,{"$f":"G282","v":"£'000 "},{"$f":"H284","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA282 / AA$284","v":0},0,0,0,0,0,0,-733265.86014196742,0,0,29686.463932320232,29538.865042909423,43622.668020006065,971467.46183659625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Equity IRR (pre tax)",{"$f":"XIRR(INDEX($AA$282:$BJ$282,F274):INDEX($AA$282:$BJ$282,F275 + 1),\nINDEX($AA$277:$BJ$277,F274):INDEX($AA$277:$BJ$277,F275 + 1), F273)","v":0.10482539534568788},"%","Nominal"]
[null,null,null,null,"Equity IRR (pre tax)",{"$f":"XIRR(INDEX($AA$286:$BJ$286,F274):INDEX($AA$286:$BJ$286,F275 + 1),\nINDEX($AA$277:$BJ$277,F274):INDEX($AA$277:$BJ$277,F275 + 1), F273)","v":8.1707170605659504E-2},"%","CPI 2020"]
[]
[null,"Equity Metrics"]
[]
[null,null,null,"Dividend Yield"]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"C_Financing!E557","v":"Gearing Metric Used by Model"},null,{"$f":"C_Financing!G557","v":"%"},null,null,{"$f":"C_Financing!J557","v":0},null,{"$f":"C_Financing!L557","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y557","v":0},null,{"$f":"C_Financing!AA557","v":0.41716915945219574},{"$f":"C_Financing!AB557","v":0.30962415488865075},{"$f":"C_Financing!AC557","v":0.20712329896031514},{"$f":"C_Financing!AD557","v":0.1729594478086732},{"$f":"C_Financing!AE557","v":0.19077844728785881},{"$f":"C_Financing!AF557","v":0.39293548867088207},{"$f":"C_Financing!AG557","v":0.50543640189837902},{"$f":"C_Financing!AH557","v":0.53307683211381696},{"$f":"C_Financing!AI557","v":0.50103396732009986},{"$f":"C_Financing!AJ557","v":0.47122604807384061},{"$f":"C_Financing!AK557","v":0.40152086754118688},{"$f":"C_Financing!AL557","v":0.31624015857096643},{"$f":"C_Financing!AM557","v":0.21698861374406983},{"$f":"C_Financing!AN557","v":0.77334737621763294},{"$f":"C_Financing!AO557","v":0.98473591508483194},{"$f":"C_Financing!AP557","v":1.3020266495993547},{"$f":"C_Financing!AQ557","v":1.9004319769117395},{"$f":"C_Financing!AR557","v":3.8251502709888876},{"$f":"C_Financing!AS557","v":8.8644599735001037},{"$f":"C_Financing!AT557","v":1143.0403044763179},{"$f":"C_Financing!AU557","v":-12.525268231864356},{"$f":"C_Financing!AV557","v":-6.8314401193010488},{"$f":"C_Financing!AW557","v":-4.9604997456301501},{"$f":"C_Financing!AX557","v":-4.093561389168924},{"$f":"C_Financing!AY557","v":-3.6442473601352514},{"$f":"C_Financing!AZ557","v":-3.4221242160813188},{"$f":"C_Financing!BA557","v":-3.3439203090112173},{"$f":"C_Financing!BB557","v":-3.379961804230688},{"$f":"C_Financing!BC557","v":-3.4148885552524666},{"$f":"C_Financing!BD557","v":-3.4553141922748516},{"$f":"C_Financing!BE557","v":-3.4987258181058731},{"$f":"C_Financing!BF557","v":-3.5452644553255754},{"$f":"C_Financing!BG557","v":-3.5947931208743609},{"$f":"C_Financing!BH557","v":-3.6472842363242468},{"$f":"C_Financing!BI557","v":-3.7027201485329613},{"$f":"C_Financing!BJ557","v":-3.761092168959312}]
[null,null,null,null,{"$f":"C_Financing!E$513","v":"Net Debt (PCM Original)/RAB"},null,{"$f":"C_Financing!G$513","v":"%"},{"$f":"C_Financing!H$513","v":0},null,{"$f":"C_Financing!J$513","v":0},null,{"$f":"C_Financing!L$513","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$513","v":0},null,{"$f":"C_Financing!AA$513","v":0.41846043140157113},{"$f":"C_Financing!AB$513","v":0.30966417308617045},{"$f":"C_Financing!AC$513","v":0.20713363977477625},{"$f":"C_Financing!AD$513","v":0.17295903570307034},{"$f":"C_Financing!AE$513","v":0.23809239176417663},{"$f":"C_Financing!AF$513","v":0.44133237865262298},{"$f":"C_Financing!AG$513","v":0.54085262191012873},{"$f":"C_Financing!AH$513","v":0.55771293341087991},{"$f":"C_Financing!AI$513","v":0.52369435618378768},{"$f":"C_Financing!AJ$513","v":0.49277093451691267},{"$f":"C_Financing!AK$513","v":0.42066176857118254},{"$f":"C_Financing!AL$513","v":0.33250206498503099},{"$f":"C_Financing!AM$513","v":0.23002187940543395},{"$f":"C_Financing!AN$513","v":0.78526188087268756},{"$f":"C_Financing!AO$513","v":0.99271333917985616},{"$f":"C_Financing!AP$513","v":1.3074287988722175},{"$f":"C_Financing!AQ$513","v":1.9004319769117395},{"$f":"C_Financing!AR$513","v":3.8251502709888876},{"$f":"C_Financing!AS$513","v":8.8644599735001037},{"$f":"C_Financing!AT$513","v":1143.0403044763179},{"$f":"C_Financing!AU$513","v":-12.525268231864356},{"$f":"C_Financing!AV$513","v":-6.8314401193010488},{"$f":"C_Financing!AW$513","v":-4.9604997456301501},{"$f":"C_Financing!AX$513","v":-4.093561389168924},{"$f":"C_Financing!AY$513","v":-3.6442473601352514},{"$f":"C_Financing!AZ$513","v":-3.4221242160813188},{"$f":"C_Financing!BA$513","v":-3.3439203090112173},{"$f":"C_Financing!BB$513","v":-3.379961804230688},{"$f":"C_Financing!BC$513","v":-3.4148885552524666},{"$f":"C_Financing!BD$513","v":-3.4553141922748516},{"$f":"C_Financing!BE$513","v":-3.4987258181058731},{"$f":"C_Financing!BF$513","v":-3.5452644553255754},{"$f":"C_Financing!BG$513","v":-3.5947931208743609},{"$f":"C_Financing!BH$513","v":-3.6472842363242468},{"$f":"C_Financing!BI$513","v":-3.7027201485329613},{"$f":"C_Financing!BJ$513","v":-3.761092168959312}]
[null,null,null,null,"Gearing used for Dividend Yield Calc",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA294=1,AA296, AA295)","v":0.41846043140157113},0.30966417308617045,0.20713363977477625,0.17295903570307034,0.23809239176417663,0.44133237865262298,0.50543640189837902,0.53307683211381696,{"$f":"IF(AI294=1,AI296, AI295)","v":0.50103396732009986},0.47122604807384061,0.40152086754118688,0.31624015857096643,0.21698861374406983,0.77334737621763294,0.98473591508483194,1.3020266495993547,1.9004319769117395,3.8251502709888876,8.8644599735001037,1143.0403044763179,-12.525268231864356,-6.8314401193010488,-4.9604997456301501,-4.093561389168924,-3.6442473601352514,-3.4221242160813188,-3.3439203090112173,-3.379961804230688,-3.4148885552524666,-3.4553141922748516,-3.4987258181058731,-3.5452644553255754,-3.5947931208743609,-3.6472842363242468,-3.7027201485329613,-3.761092168959312]
[]
[null,null,null,null,{"$f":"E$297","v":"Gearing used for Dividend Yield Calc"},null,"%",null,null,0,null,{"$f":"L$297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$297","v":0},null,{"$f":"AA$297","v":0.41846043140157113},0.30966417308617045,0.20713363977477625,0.17295903570307034,0.23809239176417663,0.44133237865262298,0.50543640189837902,0.53307683211381696,0.50103396732009986,0.47122604807384061,0.40152086754118688,0.31624015857096643,0.21698861374406983,0.77334737621763294,0.98473591508483194,1.3020266495993547,1.9004319769117395,3.8251502709888876,8.8644599735001037,1143.0403044763179,-12.525268231864356,-6.8314401193010488,-4.9604997456301501,-4.093561389168924,-3.6442473601352514,-3.4221242160813188,-3.3439203090112173,-3.379961804230688,-3.4148885552524666,-3.4553141922748516,-3.4987258181058731,-3.5452644553255754,-3.5947931208743609,-3.6472842363242468,-3.7027201485329613,-3.761092168959312]
[null,null,null,null,{"$f":"C_OtherFin!E105","v":"Average RAB Balance"},null,{"$f":"C_OtherFin!G105","v":"£'000 "},{"$f":"C_OtherFin!H105","v":"Nominal"},null,{"$f":"C_OtherFin!J105","v":0},null,{"$f":"C_OtherFin!L105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y105","v":0},null,{"$f":"C_OtherFin!AA105","v":1168597.0305855025},{"$f":"C_OtherFin!AB105","v":1103332.0844830396},{"$f":"C_OtherFin!AC105","v":1040414.799694999},{"$f":"C_OtherFin!AD105","v":1018685.9023629798},{"$f":"C_OtherFin!AE105","v":1016007.1154273375},{"$f":"C_OtherFin!AF105","v":1128839.2392148923},{"$f":"C_OtherFin!AG105","v":1373263.1940195581},{"$f":"C_OtherFin!AH105","v":1735178.949567033},{"$f":"C_OtherFin!AI105","v":1938913.1310370388},{"$f":"C_OtherFin!AJ105","v":1814879.9180636427},{"$f":"C_OtherFin!AK105","v":1694883.2345010184},{"$f":"C_OtherFin!AL105","v":1612243.1531936014},{"$f":"C_OtherFin!AM105","v":1530267.7106163853},{"$f":"C_OtherFin!AN105","v":1299828.3077650464},{"$f":"C_OtherFin!AO105","v":991106.94165544328},{"$f":"C_OtherFin!AP105","v":765892.42857310397},{"$f":"C_OtherFin!AQ105","v":542046.69166467933},{"$f":"C_OtherFin!AR105","v":309819.41516515141},{"$f":"C_OtherFin!AS105","v":142776.37944298884},{"$f":"C_OtherFin!AT105","v":46104.902462422848},{"$f":"C_OtherFin!AU105","v":-41233.017650792128},{"$f":"C_OtherFin!AV105","v":-124047.9621049015},{"$f":"C_OtherFin!AW105","v":-202126.6282370399},{"$f":"C_OtherFin!AX105","v":-274196.68988580356},{"$f":"C_OtherFin!AY105","v":-337235.51983430516},{"$f":"C_OtherFin!AZ105","v":-389314.60916294303},{"$f":"C_OtherFin!BA105","v":-429514.28672319662},{"$f":"C_OtherFin!BB105","v":-457120.78700575035},{"$f":"C_OtherFin!BC105","v":-478684.67999189085},{"$f":"C_OtherFin!BD105","v":-501003.81418823078},{"$f":"C_OtherFin!BE105","v":-523785.21892667661},{"$f":"C_OtherFin!BF105","v":-547205.334432806},{"$f":"C_OtherFin!BG105","v":-571276.24967970501},{"$f":"C_OtherFin!BH105","v":-596022.15376466105},{"$f":"C_OtherFin!BI105","v":-621461.99144588131},{"$f":"C_OtherFin!BJ105","v":-647615.24022858951}]
[null,null,null,null,"Equity Wedge",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1 - AA299 ) * AA300","v":679585.41303209809},761669.66690215841,824909.89535862906,842494.97100596677,774103.55126582086,630645.93265576661,679165.98637483711,810195.25198125851,967451.79270451458,959661.22654593666,1014352.2478031566,1102387.122772702,1198217.0414324244,294609.4964215419,15128.340517441206,-231319.92415544763,-488076.17415409529,-875286.40471144614,-1122859.1212906488,-52653656.84603633,-557687.62373616104,-971474.1871458618,-1204775.7161919563,-1396637.6726402543,-1566205.1727343109,-1721597.5608536843,-1865775.8331073609,-2002171.5870050583,-2113339.5152708883,-2232129.4037366575,-2356366.087527677,-2487192.9563619774,-2624896.1821472123,-2769884.3596905353,-2922561.8287199647,-3083355.8487510411]
[]
[null,null,null,null,{"$f":"O_FinStats!E314","v":"Dividends Paid"},{"$f":"O_FinStats!F314","v":0},{"$f":"O_FinStats!G314","v":"£'000 "},{"$f":"O_FinStats!H314","v":"Nominal"},{"$f":"O_FinStats!I314","v":0},{"$f":"O_FinStats!J314","v":0},null,{"$f":"O_FinStats!L314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y314","v":-1261067.3154523477},null,{"$f":"O_FinStats!AA314","v":-71750},{"$f":"O_FinStats!AB314","v":-35375},{"$f":"O_FinStats!AC314","v":-47750},{"$f":"O_FinStats!AD314","v":-56750},{"$f":"O_FinStats!AE314","v":-57000},{"$f":"O_FinStats!AF314","v":-14250},{"$f":"O_FinStats!AG314","v":0},{"$f":"O_FinStats!AH314","v":0},{"$f":"O_FinStats!AI314","v":0},{"$f":"O_FinStats!AJ314","v":0},{"$f":"O_FinStats!AK314","v":-35591.000000479493},{"$f":"O_FinStats!AL314","v":-35591.000000367902},{"$f":"O_FinStats!AM314","v":-53387.000000722823},{"$f":"O_FinStats!AN314","v":-749115.71211455984},{"$f":"O_FinStats!AO314","v":-58428.100487868214},{"$f":"O_FinStats!AP314","v":-46079.502848349235},{"$f":"O_FinStats!AQ314","v":0},{"$f":"O_FinStats!AR314","v":0},{"$f":"O_FinStats!AS314","v":0},{"$f":"O_FinStats!AT314","v":0},{"$f":"O_FinStats!AU314","v":0},{"$f":"O_FinStats!AV314","v":0},{"$f":"O_FinStats!AW314","v":0},{"$f":"O_FinStats!AX314","v":0},{"$f":"O_FinStats!AY314","v":0},{"$f":"O_FinStats!AZ314","v":0},{"$f":"O_FinStats!BA314","v":0},{"$f":"O_FinStats!BB314","v":0},{"$f":"O_FinStats!BC314","v":0},{"$f":"O_FinStats!BD314","v":0},{"$f":"O_FinStats!BE314","v":0},{"$f":"O_FinStats!BF314","v":0},{"$f":"O_FinStats!BG314","v":0},{"$f":"O_FinStats!BH314","v":0},{"$f":"O_FinStats!BI314","v":0},{"$f":"O_FinStats!BJ314","v":0}]
[null,null,null,null,{"$f":"E301","v":"Equity Wedge"},null,"£'000 ","Nominal",null,0,null,{"$f":"L301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y301","v":0},null,{"$f":"AA301","v":679585.41303209809},761669.66690215841,824909.89535862906,842494.97100596677,774103.55126582086,630645.93265576661,679165.98637483711,810195.25198125851,967451.79270451458,959661.22654593666,1014352.2478031566,1102387.122772702,1198217.0414324244,294609.4964215419,15128.340517441206,-231319.92415544763,-488076.17415409529,-875286.40471144614,-1122859.1212906488,-52653656.84603633,-557687.62373616104,-971474.1871458618,-1204775.7161919563,-1396637.6726402543,-1566205.1727343109,-1721597.5608536843,-1865775.8331073609,-2002171.5870050583,-2113339.5152708883,-2232129.4037366575,-2356366.087527677,-2487192.9563619774,-2624896.1821472123,-2769884.3596905353,-2922561.8287199647,-3083355.8487510411]
[null,null,null,null,"Dividend Yield",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SignSwitch * AA303) / IF(AA304= 0, 1, AA304)","v":0.10557907604266237},4.644401836806264E-2,5.7885109960089297E-2,6.7359452522593261E-2,7.3633559627511211E-2,2.2595880290531035E-2,0,0,0,0,3.5087416701211092E-2,3.2285391642502256E-2,4.4555366978340276E-2,2.5427412259742228,3.862161908671176,-0.19920248122415812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Return on regulatory equity"]
[null,null,null,null,{"$f":"E$297","v":"Gearing used for Dividend Yield Calc"},null,"%",null,null,0,null,{"$f":"L$297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$297","v":0},null,{"$f":"AA$297","v":0.41846043140157113},0.30966417308617045,0.20713363977477625,0.17295903570307034,0.23809239176417663,0.44133237865262298,0.50543640189837902,0.53307683211381696,0.50103396732009986,0.47122604807384061,0.40152086754118688,0.31624015857096643,0.21698861374406983,0.77334737621763294,0.98473591508483194,1.3020266495993547,1.9004319769117395,3.8251502709888876,8.8644599735001037,1143.0403044763179,-12.525268231864356,-6.8314401193010488,-4.9604997456301501,-4.093561389168924,-3.6442473601352514,-3.4221242160813188,-3.3439203090112173,-3.379961804230688,-3.4148885552524666,-3.4553141922748516,-3.4987258181058731,-3.5452644553255754,-3.5947931208743609,-3.6472842363242468,-3.7027201485329613,-3.761092168959312]
[null,null,null,null,"Equity Wedge ",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AA308","v":0.58153956859842881},0.69033582691382955,0.79286636022522372,0.82704096429692964,0.76190760823582337,0.55866762134737702,0.49456359810162098,0.46692316788618304,{"$f":"1-AI308","v":0.49896603267990014},0.52877395192615939,0.59847913245881312,0.68375984142903357,0.78301138625593014,0.22665262378236706,1.5264084915168064E-2,-0.30202664959935466,-0.90043197691173948,-2.8251502709888876,-7.8644599735001037,-1142.0403044763179,13.525268231864356,7.8314401193010488,5.9604997456301501,5.093561389168924,4.6442473601352514,4.4221242160813183,4.3439203090112173,4.379961804230688,4.4148885552524666,4.4553141922748516,4.4987258181058731,4.5452644553255759,4.5947931208743604,4.6472842363242464,4.7027201485329613,4.761092168959312]
[]
[null,null,null,null,{"$f":"O_FinStats!E104","v":"Profit After Tax before Equity transfers"},null,{"$f":"O_FinStats!G104","v":"£'000 "},{"$f":"O_FinStats!H104","v":"Nominal"},null,{"$f":"O_FinStats!J104","v":0},null,{"$f":"O_FinStats!L104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y104","v":-1576381.0962028985},null,{"$f":"O_FinStats!AA104","v":33975.473143364085},{"$f":"O_FinStats!AB104","v":65581.651044565529},{"$f":"O_FinStats!AC104","v":118706.05432268039},{"$f":"O_FinStats!AD104","v":91359.313023640905},{"$f":"O_FinStats!AE104","v":41787.558529277892},{"$f":"O_FinStats!AF104","v":-22388.688259110859},{"$f":"O_FinStats!AG104","v":145328.65204358415},{"$f":"O_FinStats!AH104","v":276812.10820224386},{"$f":"O_FinStats!AI104","v":117233.67927125041},{"$f":"O_FinStats!AJ104","v":78592.332348380776},{"$f":"O_FinStats!AK104","v":159907.55871083646},{"$f":"O_FinStats!AL104","v":157435.23783993849},{"$f":"O_FinStats!AM104","v":168939.98598024584},{"$f":"O_FinStats!AN104","v":-143729.59412320831},{"$f":"O_FinStats!AO104","v":-155925.08656820693},{"$f":"O_FinStats!AP104","v":-156418.66599982514},{"$f":"O_FinStats!AQ104","v":-214858.16318132522},{"$f":"O_FinStats!AR104","v":-119964.9321344287},{"$f":"O_FinStats!AS104","v":-125490.39300089231},{"$f":"O_FinStats!AT104","v":-265121.57254854677},{"$f":"O_FinStats!AU104","v":-132750.40349539748},{"$f":"O_FinStats!AV104","v":-128281.01203199108},{"$f":"O_FinStats!AW104","v":-121431.37085132545},{"$f":"O_FinStats!AX104","v":-115213.21596764452},{"$f":"O_FinStats!AY104","v":-107896.25219474254},{"$f":"O_FinStats!AZ104","v":-102978.55439252744},{"$f":"O_FinStats!BA104","v":-98851.069200750993},{"$f":"O_FinStats!BB104","v":-91342.8959662899},{"$f":"O_FinStats!BC104","v":-101869.24167345811},{"$f":"O_FinStats!BD104","v":-105476.36312036499},{"$f":"O_FinStats!BE104","v":-103740.14582821485},{"$f":"O_FinStats!BF104","v":-110087.34720549606},{"$f":"O_FinStats!BG104","v":-116491.41994937354},{"$f":"O_FinStats!BH104","v":-123268.08511720163},{"$f":"O_FinStats!BI104","v":-130439.02897844692},{"$f":"O_FinStats!BJ104","v":-138027.19887413757}]
[null,null,null,null,{"$f":"E$309","v":"Equity Wedge "},null,"%",null,null,0,null,{"$f":"L$309","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$309","v":0},null,{"$f":"AA$309","v":0.58153956859842881},0.69033582691382955,0.79286636022522372,0.82704096429692964,0.76190760823582337,0.55866762134737702,0.49456359810162098,0.46692316788618304,0.49896603267990014,0.52877395192615939,0.59847913245881312,0.68375984142903357,0.78301138625593014,0.22665262378236706,1.5264084915168064E-2,-0.30202664959935466,-0.90043197691173948,-2.8251502709888876,-7.8644599735001037,-1142.0403044763179,13.525268231864356,7.8314401193010488,5.9604997456301501,5.093561389168924,4.6442473601352514,4.4221242160813183,4.3439203090112173,4.379961804230688,4.4148885552524666,4.4553141922748516,4.4987258181058731,4.5452644553255759,4.5947931208743604,4.6472842363242464,4.7027201485329613,4.761092168959312]
[null,null,null,null,{"$f":"C_OtherFin!E$105","v":"Average RAB Balance"},null,{"$f":"C_OtherFin!G$105","v":"£'000 "},{"$f":"C_OtherFin!H$105","v":"Nominal"},null,{"$f":"C_OtherFin!J$105","v":0},null,{"$f":"C_OtherFin!L$105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y$105","v":0},null,{"$f":"C_OtherFin!AA$105","v":1168597.0305855025},{"$f":"C_OtherFin!AB$105","v":1103332.0844830396},{"$f":"C_OtherFin!AC$105","v":1040414.799694999},{"$f":"C_OtherFin!AD$105","v":1018685.9023629798},{"$f":"C_OtherFin!AE$105","v":1016007.1154273375},{"$f":"C_OtherFin!AF$105","v":1128839.2392148923},{"$f":"C_OtherFin!AG$105","v":1373263.1940195581},{"$f":"C_OtherFin!AH$105","v":1735178.949567033},{"$f":"C_OtherFin!AI$105","v":1938913.1310370388},{"$f":"C_OtherFin!AJ$105","v":1814879.9180636427},{"$f":"C_OtherFin!AK$105","v":1694883.2345010184},{"$f":"C_OtherFin!AL$105","v":1612243.1531936014},{"$f":"C_OtherFin!AM$105","v":1530267.7106163853},{"$f":"C_OtherFin!AN$105","v":1299828.3077650464},{"$f":"C_OtherFin!AO$105","v":991106.94165544328},{"$f":"C_OtherFin!AP$105","v":765892.42857310397},{"$f":"C_OtherFin!AQ$105","v":542046.69166467933},{"$f":"C_OtherFin!AR$105","v":309819.41516515141},{"$f":"C_OtherFin!AS$105","v":142776.37944298884},{"$f":"C_OtherFin!AT$105","v":46104.902462422848},{"$f":"C_OtherFin!AU$105","v":-41233.017650792128},{"$f":"C_OtherFin!AV$105","v":-124047.9621049015},{"$f":"C_OtherFin!AW$105","v":-202126.6282370399},{"$f":"C_OtherFin!AX$105","v":-274196.68988580356},{"$f":"C_OtherFin!AY$105","v":-337235.51983430516},{"$f":"C_OtherFin!AZ$105","v":-389314.60916294303},{"$f":"C_OtherFin!BA$105","v":-429514.28672319662},{"$f":"C_OtherFin!BB$105","v":-457120.78700575035},{"$f":"C_OtherFin!BC$105","v":-478684.67999189085},{"$f":"C_OtherFin!BD$105","v":-501003.81418823078},{"$f":"C_OtherFin!BE$105","v":-523785.21892667661},{"$f":"C_OtherFin!BF$105","v":-547205.334432806},{"$f":"C_OtherFin!BG$105","v":-571276.24967970501},{"$f":"C_OtherFin!BH$105","v":-596022.15376466105},{"$f":"C_OtherFin!BI$105","v":-621461.99144588131},{"$f":"C_OtherFin!BJ$105","v":-647615.24022858951}]
[null,null,null,null,{"$f":"D307","v":"Return on regulatory equity"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA311/(AA313*AA312)","v":4.9994412022141742E-2},8.6102484967397197E-2,0.14390184308684162,0.1084390010240119,5.3981871625503476E-2,-3.5501201387009594E-2,0.21398105170033666,0.3416609854542163,0.12117779940592521,8.1895913030949938E-2,0.15764499862563308,0.14281302329072978,0.14099280859691687,-0.48786476970027087,-10.306820261511403,0.67620057619728147,0.44021440619121527,0.13705791782973858,0.11175969506900366,5.0351977133095294E-3,0.23803720549875598,0.1320477823593787,0.10079168198637385,8.2493275260033111E-2,6.8890241248772799E-2,5.9815694872072028E-2,5.2981214273806539E-2,4.5621912007514233E-2,4.8202970198283776E-2,4.7253695481899081E-2,4.4025479053240009E-2,4.4261683406550435E-2,4.4379438981880591E-2,4.450297164426522E-2,4.4631743183882314E-2,4.4765251124046397E-2]
[null,null,null,null,"Equity Wedge x Average RAB Balance",null,{"$f":"G313","v":"£'000 "},{"$f":"H313","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA312 * AA313","v":679585.41303209809},761669.66690215841,824909.89535862906,842494.97100596677,774103.55126582086,630645.93265576661,679165.98637483711,810195.25198125851,967451.79270451458,959661.22654593666,1014352.2478031566,1102387.122772702,1198217.0414324244,294609.4964215419,15128.340517441206,-231319.92415544763,-488076.17415409529,-875286.40471144614,-1122859.1212906488,-52653656.84603633,-557687.62373616104,-971474.1871458618,-1204775.7161919563,-1396637.6726402543,-1566205.1727343109,-1721597.5608536843,-1865775.8331073609,-2002171.5870050583,-2113339.5152708883,-2232129.4037366575,-2356366.087527677,-2487192.9563619774,-2624896.1821472123,-2769884.3596905353,-2922561.8287199647,-3083355.8487510411]
[null,null,null,null,{"$f":"E314 & \" - average per price control period\"","v":"Return on regulatory equity - average per price control period"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AA$12:$BJ$12,AA12,$AA$311:$BJ$311)/SUMIF($AA$12:$BJ$12,AA12,$AA$315:$BJ$315)","v":9.0505139003170906E-2},9.0505139003170906E-2,9.0505139003170906E-2,9.0505139003170906E-2,9.0505139003170906E-2,0.18856166028717664,0.18856166028717664,0.18856166028717664,0.13012204494721141,0.13012204494721141,0.13012204494721141,0.13012204494721141,0.13012204494721141,0.61551011719326343,0.61551011719326343,0.61551011719326343,0.61551011719326343,0.61551011719326343,1.3680207892947617E-2,1.3680207892947617E-2,1.3680207892947617E-2,1.3680207892947617E-2,1.3680207892947617E-2,6.0366999042284812E-2,6.0366999042284812E-2,6.0366999042284812E-2,6.0366999042284812E-2,6.0366999042284812E-2,4.5138960203846633E-2,4.5138960203846633E-2,4.5138960203846633E-2,4.5138960203846633E-2,4.5138960203846633E-2,4.5138960203846633E-2,4.5138960203846633E-2,4.5138960203846633E-2]
[]
[null,null,null,null,{"$f":"C_Index!E118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G118","v":"Index"},{"$f":"C_Index!H118","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA118","v":0.91961685823754757},{"$f":"C_Index!AB118","v":0.92551724137931035},{"$f":"C_Index!AC118","v":0.95042145593869709},{"$f":"C_Index!AD118","v":0.97394636015325609},{"$f":"C_Index!AE118","v":0.99126436781609162},{"$f":"C_Index!AF118","v":1},{"$f":"C_Index!AG118","v":1.0258237547892719},{"$f":"C_Index!AH118","v":1.1186973180076629},{"$f":"C_Index!AI118","v":1.1873399586480322},{"$f":"C_Index!AJ118","v":1.1975124598510096},{"$f":"C_Index!AK118","v":1.198896577295987},{"$f":"C_Index!AL118","v":1.2048871867171229},{"$f":"C_Index!AM118","v":1.2238361939769149},{"$f":"C_Index!AN118","v":1.2430832082867362},{"$f":"C_Index!AO118","v":1.2626329163407577},{"$f":"C_Index!AP118","v":1.282490078539803},{"$f":"C_Index!AQ118","v":1.3026595301505184},{"$f":"C_Index!AR118","v":1.3231461824827708},{"$f":"C_Index!AS118","v":1.3439550240855642},{"$f":"C_Index!AT118","v":1.3650911219617634},{"$f":"C_Index!AU118","v":1.3865596228019204},{"$f":"C_Index!AV118","v":1.4083657542375072},{"$f":"C_Index!AW118","v":1.4305148261138558},{"$f":"C_Index!AX118","v":1.4530122317831182},{"$f":"C_Index!AY118","v":1.4758634494175611},{"$f":"C_Index!AZ118","v":1.4990740433435141},{"$f":"C_Index!BA118","v":1.5226496653962955},{"$f":"C_Index!BB118","v":1.5465960562964489},{"$f":"C_Index!BC118","v":1.5709190470476218},{"$f":"C_Index!BD118","v":1.5956245603564285},{"$f":"C_Index!BE118","v":1.6207186120746455},{"$f":"C_Index!BF118","v":1.6462073126640833},{"$f":"C_Index!BG118","v":1.6720968686844992},{"$f":"C_Index!BH118","v":1.6983935843049107},{"$f":"C_Index!BI118","v":1.725103862838675},{"$f":"C_Index!BJ118","v":1.7522342083027105}]
[null,null,null,null,{"$f":"E311","v":"Profit After Tax before Equity transfers"},null,{"$f":"G311","v":"£'000 "},{"$f":"H318","v":"CPI 2020"},null,{"$f":"O_FinStats!J111","v":0},null,{"$f":"O_FinStats!L111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y311","v":-1576381.0962028985},null,{"$f":"AA311 / AA318","v":36945.248272719058},70859.459027287638,124898.33176739332,93803.228556924834,42155.816234313286,-22388.688259110859,141670.19565016608,247441.46941840416,98736.405203391667,65629.657296558711,133378.94338767306,130663.88254064844,138041.33822130819,-115623.47006625713,-123492.01779096188,-121964.81564825655,-164938.08106289984,-90666.423500784134,-93373.952812354561,-194215.29323811168,-95740.854783539151,-91085.012288901286,-84886.48186975214,-79292.667637254723,-73107.205302308299,-68694.775184583603,-64920.428807255092,-59060.603183628868,-64846.90720690586,-66103.496863199325,-64008.733567524978,-66873.319270669483,-69667.86561894686,-72579.222069807016,-75612.275752375994,-78772.117460163427]
[null,null,null,null,{"$f":"E$309","v":"Equity Wedge "},null,"%",null,null,0,null,{"$f":"L$309","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$309","v":0},null,{"$f":"AA$309","v":0.58153956859842881},0.69033582691382955,0.79286636022522372,0.82704096429692964,0.76190760823582337,0.55866762134737702,0.49456359810162098,0.46692316788618304,0.49896603267990014,0.52877395192615939,0.59847913245881312,0.68375984142903357,0.78301138625593014,0.22665262378236706,1.5264084915168064E-2,-0.30202664959935466,-0.90043197691173948,-2.8251502709888876,-7.8644599735001037,-1142.0403044763179,13.525268231864356,7.8314401193010488,5.9604997456301501,5.093561389168924,4.6442473601352514,4.4221242160813183,4.3439203090112173,4.379961804230688,4.4148885552524666,4.4553141922748516,4.4987258181058731,4.5452644553255759,4.5947931208743604,4.6472842363242464,4.7027201485329613,4.761092168959312]
[null,null,null,null,{"$f":"C_OtherFin!E$105","v":"Average RAB Balance"},null,{"$f":"C_OtherFin!G$105","v":"£'000 "},{"$f":"H319","v":"CPI 2020"},null,{"$f":"C_OtherFin!J$105","v":0},null,{"$f":"C_OtherFin!L$105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA321:BJ321)","v":15805438.533189816},null,{"$f":"AA313/AA318","v":1270743.3754804444},1192124.8304772037,1094687.8284301977,1045936.3513640359,1024960.795943627,1128839.2392148923,1338693.1113733649,1551070.9837557215,1632989.033102859,1515541.5738133062,1413702.6217254607,1338086.3959441502,1250386.0550517847,1045648.6734757831,784952.56129372492,597191.69870313653,416107.72356000607,234153.57975322253,106235.98028522928,33774.230687374038,-29737.644867711937,-88079.36555661379,-141296.42318083355,-188709.14083724737,-228500.48896284594,-259703.38882969454,-282083.46048623614,-295565.72651581251,-304716.3257021606,-313986.02568283182,-323180.85016386089,-332403.659140145,-341652.60421135125,-350932.88108986279,-360246.13058558665,-369593.99443291174]
[null,null,null,null,"Return on regulatory equity",null,"%",{"$f":"H321","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA319/(AA321*AA320)","v":4.9994412022141735E-2},8.6102484967397197E-2,0.14390184308684162,0.10843900102401191,5.3981871625503476E-2,-3.5501201387009594E-2,0.21398105170033663,0.34166098545421636,{"$f":"AI319/(AI321*AI320)","v":0.12117779940592523},8.1895913030949938E-2,0.15764499862563311,0.14281302329072978,0.14099280859691687,-0.48786476970027093,-10.306820261511403,0.67620057619728147,0.44021440619121532,0.13705791782973858,0.11175969506900367,5.0351977133095294E-3,0.23803720549875601,0.1320477823593787,0.10079168198637387,8.2493275260033111E-2,6.8890241248772799E-2,5.9815694872072035E-2,5.2981214273806539E-2,4.5621912007514226E-2,4.8202970198283776E-2,4.7253695481899081E-2,4.4025479053240009E-2,4.4261683406550435E-2,4.4379438981880591E-2,4.450297164426522E-2,4.4631743183882314E-2,4.4765251124046404E-2]
[null,null,null,null,"Equity Wedge x Average RAB Balance",null,{"$f":"G321","v":"£'000 "},{"$f":"H321","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA320 * AA321","v":738987.55437620892},822966.48063198931,867941.15411030501,865032.20862532442,780925.42857289466,630645.93265576661,662068.88191466534,724230.97735155979,814806.05925711966,801378.90729365312,846071.51860500337,914929.74190911918,979066.51832118176,236999.01539783785,11981.582549966082,-180367.80792785561,-374676.70013337984,-661519.04929283471,-835488.61469873181,-38571532.697662048,-402209.62341972836,-689788.27710264816,-842197.29442780837,-961201.59355184378,-1061212.7926553113,-1148440.6447421748,-1225348.0728423244,-1294566.5927789523,-1345288.6189410519,-1398906.3964006966,-1453902.0345495667,-1510862.5367098595,-1569823.0355591273,-1630884.8462967705,-1694136.7367358746,-1759671.0725889276]
[null,null,null,null,"Return on regulatory equity - average per price control period",null,"%",{"$f":"H323","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AA$12:$BJ$12,AA12,$AA$319:$BJ$319)/SUMIF($AA$12:$BJ$12,AA12,$AA$323:$BJ$323)","v":9.0450293366404921E-2},9.0450293366404921E-2,9.0450293366404921E-2,9.0450293366404921E-2,9.0450293366404921E-2,0.18182093850921052,0.18182093850921052,0.18182093850921052,0.13003153392546737,0.13003153392546737,0.13003153392546737,0.13003153392546737,0.13003153392546737,0.63734566847639929,0.63734566847639929,0.63734566847639929,0.63734566847639929,0.63734566847639929,1.3528909941335406E-2,1.3528909941335406E-2,1.3528909941335406E-2,1.3528909941335406E-2,1.3528909941335406E-2,6.0637786892514985E-2,6.0637786892514985E-2,6.0637786892514985E-2,6.0637786892514985E-2,6.0637786892514985E-2,4.5170465848966911E-2,4.5170465848966911E-2,4.5170465848966911E-2,4.5170465848966911E-2,4.5170465848966911E-2,4.5170465848966911E-2,4.5170465848966911E-2,4.5170465848966911E-2]
[]
[null,null,null,null,"Basis for Average:","NR23"]
[null,null,null,null,{"$f":"F$326 & \" Return on Regulatory Equity\"","v":"NR23 Return on Regulatory Equity"},{"$f":"AVERAGEIFS($AA$314:$BJ$314, $AA$12:$BJ$12, F326)","v":0.12890490859003098},"£'000","Nominal"]
[]
[null,"Regulatory Finance Metrics"]
[]
[null,null,null,"Average Gearing"]
[null,null,null,null,{"$f":"C_Financing!E557","v":"Gearing Metric Used by Model"},null,{"$f":"C_Financing!G557","v":"%"},null,null,{"$f":"C_Financing!J557","v":0},null,{"$f":"C_Financing!L557","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y557","v":0},null,{"$f":"C_Financing!AA557","v":0.41716915945219574},{"$f":"C_Financing!AB557","v":0.30962415488865075},{"$f":"C_Financing!AC557","v":0.20712329896031514},{"$f":"C_Financing!AD557","v":0.1729594478086732},{"$f":"C_Financing!AE557","v":0.19077844728785881},{"$f":"C_Financing!AF557","v":0.39293548867088207},{"$f":"C_Financing!AG557","v":0.50543640189837902},{"$f":"C_Financing!AH557","v":0.53307683211381696},{"$f":"C_Financing!AI557","v":0.50103396732009986},{"$f":"C_Financing!AJ557","v":0.47122604807384061},{"$f":"C_Financing!AK557","v":0.40152086754118688},{"$f":"C_Financing!AL557","v":0.31624015857096643},{"$f":"C_Financing!AM557","v":0.21698861374406983},{"$f":"C_Financing!AN557","v":0.77334737621763294},{"$f":"C_Financing!AO557","v":0.98473591508483194},{"$f":"C_Financing!AP557","v":1.3020266495993547},{"$f":"C_Financing!AQ557","v":1.9004319769117395},{"$f":"C_Financing!AR557","v":3.8251502709888876},{"$f":"C_Financing!AS557","v":8.8644599735001037},{"$f":"C_Financing!AT557","v":1143.0403044763179},{"$f":"C_Financing!AU557","v":-12.525268231864356},{"$f":"C_Financing!AV557","v":-6.8314401193010488},{"$f":"C_Financing!AW557","v":-4.9604997456301501},{"$f":"C_Financing!AX557","v":-4.093561389168924},{"$f":"C_Financing!AY557","v":-3.6442473601352514},{"$f":"C_Financing!AZ557","v":-3.4221242160813188},{"$f":"C_Financing!BA557","v":-3.3439203090112173},{"$f":"C_Financing!BB557","v":-3.379961804230688},{"$f":"C_Financing!BC557","v":-3.4148885552524666},{"$f":"C_Financing!BD557","v":-3.4553141922748516},{"$f":"C_Financing!BE557","v":-3.4987258181058731},{"$f":"C_Financing!BF557","v":-3.5452644553255754},{"$f":"C_Financing!BG557","v":-3.5947931208743609},{"$f":"C_Financing!BH557","v":-3.6472842363242468},{"$f":"C_Financing!BI557","v":-3.7027201485329613},{"$f":"C_Financing!BJ557","v":-3.761092168959312}]
[null,null,null,null,"Average gearing (NR23)",{"$f":"AVERAGE(AG332:AM332)","v":0.42078898418033711}]
[null,null,null,null,"Max Gearing (22 + NR23)",{"$f":"MAX(AG332:AM332)","v":0.53307683211381696}]
[]
[null,null,null,null,{"$f":"E97","v":"Adjusted Net Debt : Adjusted RAB"},null,{"$f":"G97","v":"%"},null,null,{"$f":"J97","v":0},null,{"$f":"L97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y97","v":0},null,{"$f":"AA97","v":0.50395700978300284},0.35570095277163327,0.36537013681235847,0.31725211563119632,0.30567838255407032,0.41025735682961545,0.53476564117774827,0.55341603259434424,0.52180431531525751,0.4956988620598004,0.43090592987049392,0.35104164098072338,0.25833025951746047,0.78876307589281625,0.98601549507428199,1.276598395442248,1.7876036331144221,3.3612598721407108,6.5266916716321752,26.476343313820774,-23.635406943476319,-9.1897205401748252,-6.0824026708079915,-4.8109936636696364,-4.1832140357067988,-3.8720657747307774,-3.7490630668938132,-3.7685297325877518,-3.7873302187360549,-3.8133630301912449,-3.8434678408699088,-3.8777037607077873,-3.9158187890863947,-3.9576991977577438,-4.0032517103431609,-4.0524010058790489]
[null,null,null,null,"Max Adjusted Gearing (22 + NR23)",{"$f":"MAX(AG336:AM336)","v":0.55341603259434424}]
[]
[null,null,null,null,{"$f":"E149","v":"Adjusted FFO to Net Debt"},null,{"$f":"G149","v":"%"},null,null,{"$f":"J149","v":0},null,{"$f":"L149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y149","v":0},null,{"$f":"AA149","v":0.44100964476521282},0.86044855543237975,0.70715968217482594,0.68957283160922056,0.6510073837454895,0.33444277951212859,0.24947266020378914,0.32303047399496149,0.26559154179149108,0.27293652130539742,0.29897899423463947,0.41221974875793721,0.59302386286344544,-1.4348335852419188E-2,-1.3128931389612533E-2,-1.485638142520253E-2,-9.141497631152783E-3,-1.6804725069732476E-2,-1.6299497162280664E-2,-0.14405296855248179,-5.6274532709488434E-3,-3.8110161734978111E-3,-2.0952103378973921E-3,-2.6165756205098669E-4,1.3994929454414003E-3,9.1542388234175495E-4,4.8011645726718944E-4,9.8863069676565182E-5,9.4096176525669911E-5,8.727543680985411E-5,2.324339964384368E-4,7.6268856277768968E-5,7.3511643906135925E-5,7.0878581523816251E-5,6.8361145111078594E-5,6.5951951932702023E-5]
[null,null,null,null,{"$f":"E339 & \" - 2 year average (trailing)\"","v":"Adjusted FFO to Net Debt - 2 year average (trailing)"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Z339, AA339)","v":0.44100964476521282},0.65072910009879625,0.7838041188036029,0.69836625689202325,0.67029010767735508,0.49272508162880901,0.29195771985795888,0.28625156709937533,0.29431100789322628,0.26926403154844425,0.28595775777001842,0.35559937149628834,0.50262180581069127,0.2893377635055131,-1.373863362101586E-2,-1.399265640740753E-2,-1.1998939528177656E-2,-1.2973111350442629E-2,-1.655211111600657E-2,-8.0176232857381222E-2,-7.4840210911715319E-2,-4.7192347222233273E-3,-2.9531132556976014E-3,-1.1784339499741894E-3,5.6891769169520681E-4,1.1574584138915776E-3,6.9777016980447225E-4,2.8948976347187733E-4,9.6479623101117546E-5,9.068580666776201E-5,1.5985471662414546E-4,1.5435142635810288E-4,7.4890250091952447E-5,7.2195112714976088E-5,6.9619863317447423E-5,6.7156548521890309E-5]
[null,null,null,null,{"$f":"E340 & \" - min over 2 + NR23\"","v":"Adjusted FFO to Net Debt - 2 year average (trailing) - min over 2 + NR23"},{"$f":"MIN(AG340:AM340)","v":0.26926403154844425},"%"]
[]
[null,null,null,"Equity IRR Calc"]
[null,null,null,null,{"$f":"C_Time!E$128","v":"NR23 flag"},null,{"$f":"C_Time!G$128","v":"flag"},null,null,{"$f":"C_Time!J$128","v":0},null,{"$f":"C_Time!L$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$128","v":5},null,{"$f":"C_Time!AA$128","v":0},{"$f":"C_Time!AB$128","v":0},{"$f":"C_Time!AC$128","v":0},{"$f":"C_Time!AD$128","v":0},{"$f":"C_Time!AE$128","v":0},{"$f":"C_Time!AF$128","v":0},{"$f":"C_Time!AG$128","v":0},{"$f":"C_Time!AH$128","v":0},{"$f":"C_Time!AI$128","v":1},{"$f":"C_Time!AJ$128","v":1},{"$f":"C_Time!AK$128","v":1},{"$f":"C_Time!AL$128","v":1},{"$f":"C_Time!AM$128","v":1},{"$f":"C_Time!AN$128","v":0},{"$f":"C_Time!AO$128","v":0},{"$f":"C_Time!AP$128","v":0},{"$f":"C_Time!AQ$128","v":0},{"$f":"C_Time!AR$128","v":0},{"$f":"C_Time!AS$128","v":0},{"$f":"C_Time!AT$128","v":0},{"$f":"C_Time!AU$128","v":0},{"$f":"C_Time!AV$128","v":0},{"$f":"C_Time!AW$128","v":0},{"$f":"C_Time!AX$128","v":0},{"$f":"C_Time!AY$128","v":0},{"$f":"C_Time!AZ$128","v":0},{"$f":"C_Time!BA$128","v":0},{"$f":"C_Time!BB$128","v":0},{"$f":"C_Time!BC$128","v":0},{"$f":"C_Time!BD$128","v":0},{"$f":"C_Time!BE$128","v":0},{"$f":"C_Time!BF$128","v":0},{"$f":"C_Time!BG$128","v":0},{"$f":"C_Time!BH$128","v":0},{"$f":"C_Time!BI$128","v":0},{"$f":"C_Time!BJ$128","v":0}]
[null,null,null,null,{"$f":"C_Financing!E557","v":"Gearing Metric Used by Model"},null,{"$f":"C_Financing!G557","v":"%"},null,null,{"$f":"C_Financing!J557","v":0},null,{"$f":"C_Financing!L557","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y557","v":0},null,{"$f":"C_Financing!AA557","v":0.41716915945219574},{"$f":"C_Financing!AB557","v":0.30962415488865075},{"$f":"C_Financing!AC557","v":0.20712329896031514},{"$f":"C_Financing!AD557","v":0.1729594478086732},{"$f":"C_Financing!AE557","v":0.19077844728785881},{"$f":"C_Financing!AF557","v":0.39293548867088207},{"$f":"C_Financing!AG557","v":0.50543640189837902},{"$f":"C_Financing!AH557","v":0.53307683211381696},{"$f":"C_Financing!AI557","v":0.50103396732009986},{"$f":"C_Financing!AJ557","v":0.47122604807384061},{"$f":"C_Financing!AK557","v":0.40152086754118688},{"$f":"C_Financing!AL557","v":0.31624015857096643},{"$f":"C_Financing!AM557","v":0.21698861374406983},{"$f":"C_Financing!AN557","v":0.77334737621763294},{"$f":"C_Financing!AO557","v":0.98473591508483194},{"$f":"C_Financing!AP557","v":1.3020266495993547},{"$f":"C_Financing!AQ557","v":1.9004319769117395},{"$f":"C_Financing!AR557","v":3.8251502709888876},{"$f":"C_Financing!AS557","v":8.8644599735001037},{"$f":"C_Financing!AT557","v":1143.0403044763179},{"$f":"C_Financing!AU557","v":-12.525268231864356},{"$f":"C_Financing!AV557","v":-6.8314401193010488},{"$f":"C_Financing!AW557","v":-4.9604997456301501},{"$f":"C_Financing!AX557","v":-4.093561389168924},{"$f":"C_Financing!AY557","v":-3.6442473601352514},{"$f":"C_Financing!AZ557","v":-3.4221242160813188},{"$f":"C_Financing!BA557","v":-3.3439203090112173},{"$f":"C_Financing!BB557","v":-3.379961804230688},{"$f":"C_Financing!BC557","v":-3.4148885552524666},{"$f":"C_Financing!BD557","v":-3.4553141922748516},{"$f":"C_Financing!BE557","v":-3.4987258181058731},{"$f":"C_Financing!BF557","v":-3.5452644553255754},{"$f":"C_Financing!BG557","v":-3.5947931208743609},{"$f":"C_Financing!BH557","v":-3.6472842363242468},{"$f":"C_Financing!BI557","v":-3.7027201485329613},{"$f":"C_Financing!BJ557","v":-3.761092168959312}]
[null,null,null,null,{"$f":"C_Time!E176","v":"NR23 Reverse-Cumulative Flags"},null,{"$f":"C_Time!G176","v":"flag"},null,null,{"$f":"C_Time!J176","v":0},null,{"$f":"C_Time!L176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y176","v":15},null,{"$f":"C_Time!AA176","v":0},{"$f":"C_Time!AB176","v":0},{"$f":"C_Time!AC176","v":0},{"$f":"C_Time!AD176","v":0},{"$f":"C_Time!AE176","v":0},{"$f":"C_Time!AF176","v":0},{"$f":"C_Time!AG176","v":0},{"$f":"C_Time!AH176","v":0},{"$f":"C_Time!AI176","v":5},{"$f":"C_Time!AJ176","v":4},{"$f":"C_Time!AK176","v":3},{"$f":"C_Time!AL176","v":2},{"$f":"C_Time!AM176","v":1},{"$f":"C_Time!AN176","v":0},{"$f":"C_Time!AO176","v":0},{"$f":"C_Time!AP176","v":0},{"$f":"C_Time!AQ176","v":0},{"$f":"C_Time!AR176","v":0},{"$f":"C_Time!AS176","v":0},{"$f":"C_Time!AT176","v":0},{"$f":"C_Time!AU176","v":0},{"$f":"C_Time!AV176","v":0},{"$f":"C_Time!AW176","v":0},{"$f":"C_Time!AX176","v":0},{"$f":"C_Time!AY176","v":0},{"$f":"C_Time!AZ176","v":0},{"$f":"C_Time!BA176","v":0},{"$f":"C_Time!BB176","v":0},{"$f":"C_Time!BC176","v":0},{"$f":"C_Time!BD176","v":0},{"$f":"C_Time!BE176","v":0},{"$f":"C_Time!BF176","v":0},{"$f":"C_Time!BG176","v":0},{"$f":"C_Time!BH176","v":0},{"$f":"C_Time!BI176","v":0},{"$f":"C_Time!BJ176","v":0}]
[null,null,null,null,"Average NR23 Gearing",{"$f":"AVERAGEIF($AA$344:$BJ$344, 1, $AA$345:$BJ$345)","v":0.38140193105003267},"%"]
[null,null,null,null,"Time-Weighted gearing",{"$f":"SUMPRODUCT($AA$344:$BJ$344, $AA$345:$BJ$345, $AA$346:$BJ$346) / SUM(AA346:BJ346)","v":0.42960703749369505},"%"]
[]
[null,null,null,null,{"$f":"I_Global!E405","v":"Asset beta"},{"$f":"I_Global!F405","v":0.59},{"$f":"I_Global!G405","v":"%"}]
[null,null,null,null,{"$f":"I_Global!E406","v":"Debt beta"},{"$f":"I_Global!F406","v":0.05},{"$f":"I_Global!G406","v":"%"}]
[null,null,null,null,{"$f":"E348","v":"Time-Weighted gearing"},{"$f":"F348","v":0.42960703749369505},{"$f":"G348","v":"%"}]
[null,null,null,null,"Equity beta",{"$f":"( F350 - F351 * F352)  / (1 - F352)","v":0.99671574773160176},"%"]
[]
[null,null,null,null,{"$f":"I_Global!E409","v":"RfR"},{"$f":"I_Global!F409","v":-2.5987470577190801E-2},{"$f":"I_Global!G409","v":"%"}]
[null,null,null,null,{"$f":"I_Global!E410","v":"TMR"},{"$f":"I_Global!F410","v":5.8499999999999996E-2},{"$f":"I_Global!G410","v":"%"}]
[null,null,null,null,"ERP",{"$f":"F356 - F355","v":8.4487470577190804E-2},"%"]
[]
[null,null,null,null,{"$f":"E353","v":"Equity beta"},{"$f":"F353","v":0.99671574773160176},"%"]
[null,null,null,null,{"$f":"I_Global!E409","v":"RfR"},{"$f":"I_Global!F409","v":-2.5987470577190801E-2},{"$f":"I_Global!G409","v":"%"}]
[null,null,null,null,{"$f":"E357","v":"ERP"},{"$f":"F357","v":8.4487470577190804E-2},{"$f":"G357","v":"%"}]
[null,null,null,null,"CoE post tax",{"$f":"F360 + F359 * F361","v":5.8222521833105632E-2},"%"]
[]
[null,null,null,null,{"$f":"C_Time!E$128","v":"NR23 flag"},null,{"$f":"C_Time!G$128","v":"flag"},null,null,{"$f":"C_Time!J$128","v":0},null,{"$f":"C_Time!L$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$128","v":5},null,{"$f":"C_Time!AA$128","v":0},{"$f":"C_Time!AB$128","v":0},{"$f":"C_Time!AC$128","v":0},{"$f":"C_Time!AD$128","v":0},{"$f":"C_Time!AE$128","v":0},{"$f":"C_Time!AF$128","v":0},{"$f":"C_Time!AG$128","v":0},{"$f":"C_Time!AH$128","v":0},{"$f":"C_Time!AI$128","v":1},{"$f":"C_Time!AJ$128","v":1},{"$f":"C_Time!AK$128","v":1},{"$f":"C_Time!AL$128","v":1},{"$f":"C_Time!AM$128","v":1},{"$f":"C_Time!AN$128","v":0},{"$f":"C_Time!AO$128","v":0},{"$f":"C_Time!AP$128","v":0},{"$f":"C_Time!AQ$128","v":0},{"$f":"C_Time!AR$128","v":0},{"$f":"C_Time!AS$128","v":0},{"$f":"C_Time!AT$128","v":0},{"$f":"C_Time!AU$128","v":0},{"$f":"C_Time!AV$128","v":0},{"$f":"C_Time!AW$128","v":0},{"$f":"C_Time!AX$128","v":0},{"$f":"C_Time!AY$128","v":0},{"$f":"C_Time!AZ$128","v":0},{"$f":"C_Time!BA$128","v":0},{"$f":"C_Time!BB$128","v":0},{"$f":"C_Time!BC$128","v":0},{"$f":"C_Time!BD$128","v":0},{"$f":"C_Time!BE$128","v":0},{"$f":"C_Time!BF$128","v":0},{"$f":"C_Time!BG$128","v":0},{"$f":"C_Time!BH$128","v":0},{"$f":"C_Time!BI$128","v":0},{"$f":"C_Time!BJ$128","v":0}]
[null,null,null,null,{"$f":"C_Index!E62","v":"RPI - Annual Average"},null,{"$f":"C_Index!G62","v":"%"},{"$f":"C_Index!H62","v":"RPI 2020"},null,{"$f":"C_Index!J62","v":0},null,{"$f":"C_Index!L62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y62","v":0},null,{"$f":"C_Index!AA62","v":9.7969014451244618E-3},{"$f":"C_Index!AB62","v":1.7437550362610743E-2},{"$f":"C_Index!AC62","v":3.5829690172970885E-2},{"$f":"C_Index!AD62","v":3.3428143254732756E-2},{"$f":"C_Index!AE62","v":2.5628884285291642E-2},{"$f":"C_Index!AF62","v":1.5033471837488488E-2},{"$f":"C_Index!AG62","v":4.0452568439605319E-2},{"$f":"C_Index!AH62","v":0.11584699453551917},{"$f":"C_Index!AI62","v":8.8846247796278144E-2},{"$f":"C_Index!AJ62","v":1.6221975828076385E-2},{"$f":"C_Index!AK62","v":9.7252567884198449E-3},{"$f":"C_Index!AL62","v":1.7286034129330607E-2},{"$f":"C_Index!AM62","v":2.802018348263724E-2},{"$f":"C_Index!AN62","v":2.802018348263724E-2},{"$f":"C_Index!AO62","v":2.802018348263724E-2},{"$f":"C_Index!AP62","v":2.802018348263724E-2},{"$f":"C_Index!AQ62","v":2.802018348263724E-2},{"$f":"C_Index!AR62","v":2.802018348263724E-2},{"$f":"C_Index!AS62","v":2.802018348263724E-2},{"$f":"C_Index!AT62","v":2.802018348263724E-2},{"$f":"C_Index!AU62","v":2.802018348263724E-2},{"$f":"C_Index!AV62","v":2.802018348263724E-2},{"$f":"C_Index!AW62","v":2.802018348263724E-2},{"$f":"C_Index!AX62","v":2.802018348263724E-2},{"$f":"C_Index!AY62","v":2.802018348263724E-2},{"$f":"C_Index!AZ62","v":2.802018348263724E-2},{"$f":"C_Index!BA62","v":2.802018348263724E-2},{"$f":"C_Index!BB62","v":2.802018348263724E-2},{"$f":"C_Index!BC62","v":2.802018348263724E-2},{"$f":"C_Index!BD62","v":2.802018348263724E-2},{"$f":"C_Index!BE62","v":2.802018348263724E-2},{"$f":"C_Index!BF62","v":2.802018348263724E-2},{"$f":"C_Index!BG62","v":2.802018348263724E-2},{"$f":"C_Index!BH62","v":2.802018348263724E-2},{"$f":"C_Index!BI62","v":2.802018348263724E-2},{"$f":"C_Index!BJ62","v":2.802018348263724E-2}]
[null,null,null,null,"Average NR23 Gearing",{"$f":"AVERAGEIF($AA$364:$BJ$364, 1, $AA$365:$BJ$365)","v":3.2019939604948443E-2},"%"]
[]
[null,null,null,null,{"$f":"E362","v":"CoE post tax"},{"$f":"F362","v":5.8222521833105632E-2},{"$f":"G362","v":"%"}]
[null,null,null,null,{"$f":"E366","v":"Average NR23 Gearing"},{"$f":"F366","v":3.2019939604948443E-2},{"$f":"G366","v":"%"}]
[null,null,null,null,"Non-MM gearing adjust CoE",{"$f":"(1 + F368) * (1 + F369) - 1","v":9.2106743070798025E-2},"%"]
[]
[null,null,null,null,{"$f":"C_Time!E$90","v":"NR28 Period start"},{"$f":"C_Time!F$90","v":"2028-01-01"},{"$f":"C_Time!G$90","v":"date"}]
[null,null,null,null,"NR23 Period end flag",{"$f":"F372-1","v":"2027-12-31"},"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(AA373:BJ373)","v":1},null,{"$f":"--($F373=AA$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$66","v":"2022 only flag"},null,{"$f":"C_Time!G$66","v":"flag"},null,null,{"$f":"C_Time!J$66","v":0},null,{"$f":"C_Time!L$66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$66","v":0},null,{"$f":"C_Time!AA$66","v":0},{"$f":"C_Time!AB$66","v":0},{"$f":"C_Time!AC$66","v":0},{"$f":"C_Time!AD$66","v":0},{"$f":"C_Time!AE$66","v":0},{"$f":"C_Time!AF$66","v":0},{"$f":"C_Time!AG$66","v":0},{"$f":"C_Time!AH$66","v":1},{"$f":"C_Time!AI$66","v":0},{"$f":"C_Time!AJ$66","v":0},{"$f":"C_Time!AK$66","v":0},{"$f":"C_Time!AL$66","v":0},{"$f":"C_Time!AM$66","v":0},{"$f":"C_Time!AN$66","v":0},{"$f":"C_Time!AO$66","v":0},{"$f":"C_Time!AP$66","v":0},{"$f":"C_Time!AQ$66","v":0},{"$f":"C_Time!AR$66","v":0},{"$f":"C_Time!AS$66","v":0},{"$f":"C_Time!AT$66","v":0},{"$f":"C_Time!AU$66","v":0},{"$f":"C_Time!AV$66","v":0},{"$f":"C_Time!AW$66","v":0},{"$f":"C_Time!AX$66","v":0},{"$f":"C_Time!AY$66","v":0},{"$f":"C_Time!AZ$66","v":0},{"$f":"C_Time!BA$66","v":0},{"$f":"C_Time!BB$66","v":0},{"$f":"C_Time!BC$66","v":0},{"$f":"C_Time!BD$66","v":0},{"$f":"C_Time!BE$66","v":0},{"$f":"C_Time!BF$66","v":0},{"$f":"C_Time!BG$66","v":0},{"$f":"C_Time!BH$66","v":0},{"$f":"C_Time!BI$66","v":0},{"$f":"C_Time!BJ$66","v":0}]
[null,null,null,null,{"$f":"E373","v":"NR23 Period end flag"},"2027-12-31","flag",null,null,0,null,{"$f":"L373","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y373","v":1},null,{"$f":"AA373","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Financing!E563","v":"Net Debt used by Model"},null,{"$f":"C_Financing!G563","v":"£'000"},{"$f":"C_Financing!H563","v":"Nominal"},null,{"$f":"C_Financing!J563","v":0},null,{"$f":"C_Financing!L563","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y563","v":40092037.497207969},null,{"$f":"C_Financing!AA563","v":481523.0921671252},{"$f":"C_Financing!AB563","v":327453.89725390368},{"$f":"C_Financing!AC563","v":211813.96250000002},{"$f":"C_Financing!AD563","v":175762.74999999997},{"$f":"C_Financing!AE563","v":193678.625},{"$f":"C_Financing!AF563","v":490264.39436339703},{"$f":"C_Financing!AG563","v":767757.89448363776},{"$f":"C_Financing!AH563","v":1040468.68976431},{"$f":"C_Financing!AI563","v":955006.88787012431},{"$f":"C_Financing!AJ563","v":825806.35805972724},{"$f":"C_Financing!AK563","v":669904.24660339695},{"$f":"C_Financing!AL563","v":501247.15206339688},{"$f":"C_Financing!AM563","v":325378.60021339706},{"$f":"C_Financing!AN563","v":865000.14436339703},{"$f":"C_Financing!AO563","v":865000.14436339703},{"$f":"C_Financing!AP563","v":865000.14436339703},{"$f":"C_Financing!AQ563","v":810181.18833003263},{"$f":"C_Financing!AR563","v":748866.14365633798},{"$f":"C_Financing!AS563","v":806015.41337927047},{"$f":"C_Financing!AT563","v":1003095.5955761352},{"$f":"C_Financing!AU563","v":1068204.9530417405},{"$f":"C_Financing!AV563","v":1135288.8869029165},{"$f":"C_Financing!AW563","v":1204420.2787401078},{"$f":"C_Financing!AX563","v":1275258.1047934836},{"$f":"C_Financing!AY563","v":1347945.6145574818},{"$f":"C_Financing!AZ563","v":1425214.0552195457},{"$f":"C_Financing!BA563","v":1507589.3771094414},{"$f":"C_Financing!BB563","v":1595352.3934757973},{"$f":"C_Financing!BC563","v":1688258.5399226043},{"$f":"C_Financing!BD563","v":1786574.7272852105},{"$f":"C_Financing!BE563","v":1890598.8856296074},{"$f":"C_Financing!BF563","v":2000686.2328351035},{"$f":"C_Financing!BG563","v":2117177.652784477},{"$f":"C_Financing!BH563","v":2240445.7379016792},{"$f":"C_Financing!BI563","v":2370884.7668801257},{"$f":"C_Financing!BJ563","v":2508911.9657542631}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E36","v":"UKATS RAB 1 c/f"},null,{"$f":"C_RAB_UKATS!G36","v":"£'000"},{"$f":"C_RAB_UKATS!H36","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J36","v":0},null,{"$f":"C_RAB_UKATS!L36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y36","v":0},null,{"$f":"C_RAB_UKATS!AA36","v":1120139.3716523421},{"$f":"C_RAB_UKATS!AB36","v":1021884.2271144444},{"$f":"C_RAB_UKATS!AC36","v":983680.57668652921},{"$f":"C_RAB_UKATS!AD36","v":976056.06392822193},{"$f":"C_RAB_UKATS!AE36","v":970604.57443269028},{"$f":"C_RAB_UKATS!AF36","v":1208529.3418244477},{"$f":"C_RAB_UKATS!AG36","v":1481300},{"$f":"C_RAB_UKATS!AH36","v":1913917.5},{"$f":"C_RAB_UKATS!AI36","v":1868124.8031296807},{"$f":"C_RAB_UKATS!AJ36","v":1720768.9462995611},{"$f":"C_RAB_UKATS!AK36","v":1636839.9157006007},{"$f":"C_RAB_UKATS!AL36","v":1552742.2354133546},{"$f":"C_RAB_UKATS!AM36","v":1466828.6839187923},{"$f":"C_RAB_UKATS!AN36","v":1091784.8859144736},{"$f":"C_RAB_UKATS!AO36","v":853216.90332501836},{"$f":"C_RAB_UKATS!AP36","v":640792.90233022557},{"$f":"C_RAB_UKATS!AQ36","v":404529.52387245191},{"$f":"C_RAB_UKATS!AR36","v":175849.59488264311},{"$f":"C_RAB_UKATS!AS36","v":72982.097484440907},{"$f":"C_RAB_UKATS!AT36","v":-14961.275255431661},{"$f":"C_RAB_UKATS!AU36","v":-98968.729632702612},{"$f":"C_RAB_UKATS!AV36","v":-177506.34452987014},{"$f":"C_RAB_UKATS!AW36","v":-251921.80738483116},{"$f":"C_RAB_UKATS!AX36","v":-318757.5467717495},{"$f":"C_RAB_UKATS!AY36","v":-375570.67747930391},{"$f":"C_RAB_UKATS!AZ36","v":-421108.86482137686},{"$f":"C_RAB_UKATS!BA36","v":-454965.31024772441},{"$f":"C_RAB_UKATS!BB36","v":-476489.28893518233},{"$f":"C_RAB_UKATS!BC36","v":-498616.7737759903},{"$f":"C_RAB_UKATS!BD36","v":-521364.69945558807},{"$f":"C_RAB_UKATS!BE36","v":-544750.47665137169},{"$f":"C_RAB_UKATS!BF36","v":-568792.00545996963},{"$f":"C_RAB_UKATS!BG36","v":-593507.68920621776},{"$f":"C_RAB_UKATS!BH36","v":-618916.44864485995},{"$f":"C_RAB_UKATS!BI36","v":-645037.73656633159},{"$f":"C_RAB_UKATS!BJ36","v":-671891.55281832244}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1026","v":"UKATS RAB 2 c/f"},null,{"$f":"C_RAB_UKATS!G1026","v":"£'000 "},{"$f":"C_RAB_UKATS!H1026","v":"Nominal Y/E"},null,{"$f":"C_RAB_UKATS!J1026","v":0},null,{"$f":"C_RAB_UKATS!L1026","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1026","v":0},null,{"$f":"C_RAB_UKATS!AA1026","v":0},{"$f":"C_RAB_UKATS!AB1026","v":0},{"$f":"C_RAB_UKATS!AC1026","v":0},{"$f":"C_RAB_UKATS!AD1026","v":0},{"$f":"C_RAB_UKATS!AE1026","v":0},{"$f":"C_RAB_UKATS!AF1026","v":0},{"$f":"C_RAB_UKATS!AG1026","v":0},{"$f":"C_RAB_UKATS!AH1026","v":0},{"$f":"C_RAB_UKATS!AI1026","v":0},{"$f":"C_RAB_UKATS!AJ1026","v":0},{"$f":"C_RAB_UKATS!AK1026","v":0},{"$f":"C_RAB_UKATS!AL1026","v":0},{"$f":"C_RAB_UKATS!AM1026","v":0},{"$f":"C_RAB_UKATS!AN1026","v":0},{"$f":"C_RAB_UKATS!AO1026","v":0},{"$f":"C_RAB_UKATS!AP1026","v":0},{"$f":"C_RAB_UKATS!AQ1026","v":0},{"$f":"C_RAB_UKATS!AR1026","v":0},{"$f":"C_RAB_UKATS!AS1026","v":0},{"$f":"C_RAB_UKATS!AT1026","v":0},{"$f":"C_RAB_UKATS!AU1026","v":0},{"$f":"C_RAB_UKATS!AV1026","v":0},{"$f":"C_RAB_UKATS!AW1026","v":0},{"$f":"C_RAB_UKATS!AX1026","v":0},{"$f":"C_RAB_UKATS!AY1026","v":0},{"$f":"C_RAB_UKATS!AZ1026","v":0},{"$f":"C_RAB_UKATS!BA1026","v":0},{"$f":"C_RAB_UKATS!BB1026","v":0},{"$f":"C_RAB_UKATS!BC1026","v":0},{"$f":"C_RAB_UKATS!BD1026","v":0},{"$f":"C_RAB_UKATS!BE1026","v":0},{"$f":"C_RAB_UKATS!BF1026","v":0},{"$f":"C_RAB_UKATS!BG1026","v":0},{"$f":"C_RAB_UKATS!BH1026","v":0},{"$f":"C_RAB_UKATS!BI1026","v":0},{"$f":"C_RAB_UKATS!BJ1026","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E32","v":"Oceanic RAB 1 c/f"},null,{"$f":"C_RAB_Oceanic!G32","v":"£'000 "},{"$f":"C_RAB_Oceanic!H32","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J32","v":0},null,{"$f":"C_RAB_Oceanic!L32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y32","v":0},null,{"$f":"C_RAB_Oceanic!AA32","v":34124.027874688145},{"$f":"C_RAB_Oceanic!AB32","v":35700.887237066672},{"$f":"C_RAB_Oceanic!AC32","v":38966.144195333625},{"$f":"C_RAB_Oceanic!AD32","v":40151.794196000141},{"$f":"C_RAB_Oceanic!AE32","v":44597.235590248136},{"$f":"C_RAB_Oceanic!AF32","v":39167.566443455034},{"$f":"C_RAB_Oceanic!AG32","v":37700},{"$f":"C_RAB_Oceanic!AH32","v":37900},{"$f":"C_RAB_Oceanic!AI32","v":37947.339999072246},{"$f":"C_RAB_Oceanic!AJ32","v":31694.359655724791},{"$f":"C_RAB_Oceanic!AK32","v":31577.09760613622},{"$f":"C_RAB_Oceanic!AL32","v":32278.320889312559},{"$f":"C_RAB_Oceanic!AM32","v":32690.551671925212},{"$f":"C_RAB_Oceanic!AN32","v":26729.47252820828},{"$f":"C_RAB_Oceanic!AO32","v":25191.339040022256},{"$f":"C_RAB_Oceanic!AP32","v":23556.129718823009},{"$f":"C_RAB_Oceanic!AQ32","v":21784.702668085447},{"$f":"C_RAB_Oceanic!AR32","v":19924.712165100449},{"$f":"C_RAB_Oceanic!AS32","v":17944.525884474569},{"$f":"C_RAB_Oceanic!AT32","v":15838.843256881708},{"$f":"C_RAB_Oceanic!AU32","v":13684.73145658206},{"$f":"C_RAB_Oceanic!AV32","v":11320.464674851772},{"$f":"C_RAB_Oceanic!AW32","v":9119.6018608581053},{"$f":"C_RAB_Oceanic!AX32","v":7229.7636126488396},{"$f":"C_RAB_Oceanic!AY32","v":5687.5489895148194},{"$f":"C_RAB_Oceanic!AZ32","v":4638.2853718789611},{"$f":"C_RAB_Oceanic!BA32","v":4120.4222739350471},{"$f":"C_RAB_Oceanic!BB32","v":4486.2055042099537},{"$f":"C_RAB_Oceanic!BC32","v":4235.0355122684405},{"$f":"C_RAB_Oceanic!BD32","v":4313.3901189411454},{"$f":"C_RAB_Oceanic!BE32","v":4382.6444977984884},{"$f":"C_RAB_Oceanic!BF32","v":4465.6320550911878},{"$f":"C_RAB_Oceanic!BG32","v":4550.944938966004},{"$f":"C_RAB_Oceanic!BH32","v":4638.6483055004246},{"$f":"C_RAB_Oceanic!BI32","v":4728.8091364571846},{"$f":"C_RAB_Oceanic!BJ32","v":4821.4962904403001}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E530","v":"Oceanic RAB 2 c/f"},null,{"$f":"C_RAB_Oceanic!G530","v":"£'000 "},{"$f":"C_RAB_Oceanic!H530","v":"Nominal Y/E"},null,{"$f":"C_RAB_Oceanic!J530","v":0},null,{"$f":"C_RAB_Oceanic!L530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y530","v":0},null,{"$f":"C_RAB_Oceanic!AA530","v":0},{"$f":"C_RAB_Oceanic!AB530","v":0},{"$f":"C_RAB_Oceanic!AC530","v":0},{"$f":"C_RAB_Oceanic!AD530","v":0},{"$f":"C_RAB_Oceanic!AE530","v":0},{"$f":"C_RAB_Oceanic!AF530","v":0},{"$f":"C_RAB_Oceanic!AG530","v":0},{"$f":"C_RAB_Oceanic!AH530","v":0},{"$f":"C_RAB_Oceanic!AI530","v":0},{"$f":"C_RAB_Oceanic!AJ530","v":0},{"$f":"C_RAB_Oceanic!AK530","v":0},{"$f":"C_RAB_Oceanic!AL530","v":0},{"$f":"C_RAB_Oceanic!AM530","v":0},{"$f":"C_RAB_Oceanic!AN530","v":0},{"$f":"C_RAB_Oceanic!AO530","v":0},{"$f":"C_RAB_Oceanic!AP530","v":0},{"$f":"C_RAB_Oceanic!AQ530","v":0},{"$f":"C_RAB_Oceanic!AR530","v":0},{"$f":"C_RAB_Oceanic!AS530","v":0},{"$f":"C_RAB_Oceanic!AT530","v":0},{"$f":"C_RAB_Oceanic!AU530","v":0},{"$f":"C_RAB_Oceanic!AV530","v":0},{"$f":"C_RAB_Oceanic!AW530","v":0},{"$f":"C_RAB_Oceanic!AX530","v":0},{"$f":"C_RAB_Oceanic!AY530","v":0},{"$f":"C_RAB_Oceanic!AZ530","v":0},{"$f":"C_RAB_Oceanic!BA530","v":0},{"$f":"C_RAB_Oceanic!BB530","v":0},{"$f":"C_RAB_Oceanic!BC530","v":0},{"$f":"C_RAB_Oceanic!BD530","v":0},{"$f":"C_RAB_Oceanic!BE530","v":0},{"$f":"C_RAB_Oceanic!BF530","v":0},{"$f":"C_RAB_Oceanic!BG530","v":0},{"$f":"C_RAB_Oceanic!BH530","v":0},{"$f":"C_RAB_Oceanic!BI530","v":0},{"$f":"C_RAB_Oceanic!BJ530","v":0}]
[null,null,null,null,"Equity Investment",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA382:BJ382)","v":-911348.81023568998},null,{"$f":"(SUM(AA378:AA381) - AA377 ) * AA375 * SignSwitch","v":0},0,0,0,0,0,0,-911348.81023568998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity Redemption",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA383:BJ383)","v":1174140.6353773205},null,{"$f":"(SUM(AA378:AA381) - AA377 ) * AA376","v":0},0,0,0,0,0,0,0,0,0,0,0,1174140.6353773205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E370","v":"Non-MM gearing adjust CoE"},{"$f":"F370","v":9.2106743070798025E-2},{"$f":"G370","v":"%"}]
[null,null,null,null,{"$f":"C_Time!E128","v":"NR23 flag"},null,{"$f":"C_Time!G128","v":"flag"},null,null,{"$f":"C_Time!J128","v":0},null,{"$f":"C_Time!L128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y128","v":5},null,{"$f":"C_Time!AA128","v":0},{"$f":"C_Time!AB128","v":0},{"$f":"C_Time!AC128","v":0},{"$f":"C_Time!AD128","v":0},{"$f":"C_Time!AE128","v":0},{"$f":"C_Time!AF128","v":0},{"$f":"C_Time!AG128","v":0},{"$f":"C_Time!AH128","v":0},{"$f":"C_Time!AI128","v":1},{"$f":"C_Time!AJ128","v":1},{"$f":"C_Time!AK128","v":1},{"$f":"C_Time!AL128","v":1},{"$f":"C_Time!AM128","v":1},{"$f":"C_Time!AN128","v":0},{"$f":"C_Time!AO128","v":0},{"$f":"C_Time!AP128","v":0},{"$f":"C_Time!AQ128","v":0},{"$f":"C_Time!AR128","v":0},{"$f":"C_Time!AS128","v":0},{"$f":"C_Time!AT128","v":0},{"$f":"C_Time!AU128","v":0},{"$f":"C_Time!AV128","v":0},{"$f":"C_Time!AW128","v":0},{"$f":"C_Time!AX128","v":0},{"$f":"C_Time!AY128","v":0},{"$f":"C_Time!AZ128","v":0},{"$f":"C_Time!BA128","v":0},{"$f":"C_Time!BB128","v":0},{"$f":"C_Time!BC128","v":0},{"$f":"C_Time!BD128","v":0},{"$f":"C_Time!BE128","v":0},{"$f":"C_Time!BF128","v":0},{"$f":"C_Time!BG128","v":0},{"$f":"C_Time!BH128","v":0},{"$f":"C_Time!BI128","v":0},{"$f":"C_Time!BJ128","v":0}]
[null,null,null,null,{"$f":"C_Financing!E763","v":"Dividends Paid"},null,{"$f":"C_Financing!G763","v":"£'000"},{"$f":"C_Financing!H763","v":"Nominal"},null,{"$f":"C_Financing!J763","v":0},null,{"$f":"C_Financing!L763","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y763","v":0},null,{"$f":"C_Financing!AA763","v":-71750},{"$f":"C_Financing!AB763","v":-35375},{"$f":"C_Financing!AC763","v":-47750},{"$f":"C_Financing!AD763","v":-56750},{"$f":"C_Financing!AE763","v":-57000},{"$f":"C_Financing!AF763","v":-14250},{"$f":"C_Financing!AG763","v":0},{"$f":"C_Financing!AH763","v":0},{"$f":"C_Financing!AI763","v":0},{"$f":"C_Financing!AJ763","v":0},{"$f":"C_Financing!AK763","v":-35591.000000479493},{"$f":"C_Financing!AL763","v":-35591.000000367902},{"$f":"C_Financing!AM763","v":-53387.000000722823},{"$f":"C_Financing!AN763","v":-749115.71211455984},{"$f":"C_Financing!AO763","v":-58428.100487868214},{"$f":"C_Financing!AP763","v":-46079.502848349235},{"$f":"C_Financing!AQ763","v":0},{"$f":"C_Financing!AR763","v":0},{"$f":"C_Financing!AS763","v":0},{"$f":"C_Financing!AT763","v":0},{"$f":"C_Financing!AU763","v":0},{"$f":"C_Financing!AV763","v":0},{"$f":"C_Financing!AW763","v":0},{"$f":"C_Financing!AX763","v":0},{"$f":"C_Financing!AY763","v":0},{"$f":"C_Financing!AZ763","v":0},{"$f":"C_Financing!BA763","v":0},{"$f":"C_Financing!BB763","v":0},{"$f":"C_Financing!BC763","v":0},{"$f":"C_Financing!BD763","v":0},{"$f":"C_Financing!BE763","v":0},{"$f":"C_Financing!BF763","v":0},{"$f":"C_Financing!BG763","v":0},{"$f":"C_Financing!BH763","v":0},{"$f":"C_Financing!BI763","v":0},{"$f":"C_Financing!BJ763","v":0}]
[null,null,null,null,"Adjusted Dividends",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA386 * ( (1 + $F$385) ^ 0.5 ) * AA$387 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,37193.986992458442,37193.98699234183,55791.503008246807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E382","v":"Equity Investment"},null,"£'000","Nominal Y/E",null,0,null,{"$f":"L382","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y382","v":-911348.81023568998},null,{"$f":"AA382","v":0},0,0,0,0,0,0,-911348.81023568998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity Redemption",null,"£'000","Nominal Y/E",null,0,null,{"$f":"L383","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y383","v":1174140.6353773205},null,{"$f":"AA383","v":0},0,0,0,0,0,0,0,0,0,0,0,1174140.6353773205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E388","v":"Adjusted Dividends"},null,"£'000","Nominal",null,0,null,{"$f":"L388","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y388","v":0},null,{"$f":"AA388","v":0},0,0,0,0,0,0,0,0,0,37193.986992458442,37193.98699234183,55791.503008246807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflows",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA390:AA392)","v":0},0,0,0,0,0,0,-911348.81023568998,0,0,37193.986992458442,37193.98699234183,1229932.1383855673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$66","v":"2022 only flag"},null,{"$f":"C_Time!G$66","v":"flag"},null,null,{"$f":"C_Time!J$66","v":0},null,{"$f":"C_Time!L$66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$66","v":0},null,{"$f":"C_Time!AA$66","v":0},{"$f":"C_Time!AB$66","v":0},{"$f":"C_Time!AC$66","v":0},{"$f":"C_Time!AD$66","v":0},{"$f":"C_Time!AE$66","v":0},{"$f":"C_Time!AF$66","v":0},{"$f":"C_Time!AG$66","v":0},{"$f":"C_Time!AH$66","v":1},{"$f":"C_Time!AI$66","v":0},{"$f":"C_Time!AJ$66","v":0},{"$f":"C_Time!AK$66","v":0},{"$f":"C_Time!AL$66","v":0},{"$f":"C_Time!AM$66","v":0},{"$f":"C_Time!AN$66","v":0},{"$f":"C_Time!AO$66","v":0},{"$f":"C_Time!AP$66","v":0},{"$f":"C_Time!AQ$66","v":0},{"$f":"C_Time!AR$66","v":0},{"$f":"C_Time!AS$66","v":0},{"$f":"C_Time!AT$66","v":0},{"$f":"C_Time!AU$66","v":0},{"$f":"C_Time!AV$66","v":0},{"$f":"C_Time!AW$66","v":0},{"$f":"C_Time!AX$66","v":0},{"$f":"C_Time!AY$66","v":0},{"$f":"C_Time!AZ$66","v":0},{"$f":"C_Time!BA$66","v":0},{"$f":"C_Time!BB$66","v":0},{"$f":"C_Time!BC$66","v":0},{"$f":"C_Time!BD$66","v":0},{"$f":"C_Time!BE$66","v":0},{"$f":"C_Time!BF$66","v":0},{"$f":"C_Time!BG$66","v":0},{"$f":"C_Time!BH$66","v":0},{"$f":"C_Time!BI$66","v":0},{"$f":"C_Time!BJ$66","v":0}]
[null,null,null,null,{"$f":"E373","v":"NR23 Period end flag"},null,"flag",null,null,0,null,{"$f":"L373","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y373","v":1},null,{"$f":"AA373","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Period of first IRR Calculation",{"$f":"MATCH(1,$AA$395:$BJ$395,0)","v":8}]
[null,null,null,null,"Period of last IRR Calculation",{"$f":"MATCH(1,$AA$396:$BJ$396,0)","v":13}]
[]
[null,null,null,null,{"$f":"E390","v":"Equity Investment"},{"$f":"INDEX($AA$10:$BJ$10,, F397)","v":"2022-12-31"},{"$f":"G390","v":"£'000"},"Nominal Y/E",{"$f":"F397","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA390","v":0},{"$f":"AB390","v":0},0,0,0,0,0,-911348.81023568998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E391","v":"Equity Redemption"},{"$f":"INDEX($AA$10:$BJ$10,, F398)","v":"2027-12-31"},"£'000","Nominal Y/E",{"$f":"F398","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA391","v":0},{"$f":"AB391","v":0},0,0,0,0,0,0,0,0,0,0,1174140.6353773205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E392","v":"Adjusted Dividends"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA392","v":0},{"$f":"AB392","v":0},0,0,0,0,0,0,0,0,37193.986992458442,37193.98699234183,55791.503008246807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"IRR Period Flag",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"--AND(AA$11 >= $I400, AA$11 <= $I401)","v":0},{"$f":"--AND(AB$11 >= $I400, AB$11 <= $I401)","v":0},0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dates for IRR Calculation",null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA400 <> 0, AA$10,\nIF(Z401 <> 0, Z$10, AVERAGE(AA$9:AA$10) * AA$404))","v":"00:00:00"},{"$f":"IF(AB400 <> 0, AB$10,\nIF(AA401 <> 0, AA$10, AVERAGE(AB$9:AB$10) * AB$404))","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","2022-12-31","2023-07-02","2024-07-01T12:00:00","2025-07-02","2026-07-02","2027-07-02","2027-12-31","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,"Cashflows",null,{"$f":"G402","v":"£'000"},{"$f":"H402","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA400 + Z401 + AA402","v":0},{"$f":"AB400 + AA401 + AB402","v":0},0,0,0,0,0,-911348.81023568998,0,0,37193.986992458442,37193.98699234183,55791.503008246807,{"$f":"AN400 + AM401 + AN402","v":1174140.6353773205},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity IRR",{"$f":"XIRR(INDEX($AA406:$BJ406, $I$400):INDEX($AA406:$BJ406, $I$401 + 1),\nINDEX($AA405:$BJ405, $I$400):INDEX($AA405:$BJ405, $I$401 + 1))","v":7.6583674550056477E-2},"%",{"$f":"H406","v":"Nominal"}]
[]
[null,null,null,null,{"$f":"C_Index!E118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G118","v":"Index"},{"$f":"C_Index!H118","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA118","v":0.91961685823754757},{"$f":"C_Index!AB118","v":0.92551724137931035},{"$f":"C_Index!AC118","v":0.95042145593869709},{"$f":"C_Index!AD118","v":0.97394636015325609},{"$f":"C_Index!AE118","v":0.99126436781609162},{"$f":"C_Index!AF118","v":1},{"$f":"C_Index!AG118","v":1.0258237547892719},{"$f":"C_Index!AH118","v":1.1186973180076629},{"$f":"C_Index!AI118","v":1.1873399586480322},{"$f":"C_Index!AJ118","v":1.1975124598510096},{"$f":"C_Index!AK118","v":1.198896577295987},{"$f":"C_Index!AL118","v":1.2048871867171229},{"$f":"C_Index!AM118","v":1.2238361939769149},{"$f":"C_Index!AN118","v":1.2430832082867362},{"$f":"C_Index!AO118","v":1.2626329163407577},{"$f":"C_Index!AP118","v":1.282490078539803},{"$f":"C_Index!AQ118","v":1.3026595301505184},{"$f":"C_Index!AR118","v":1.3231461824827708},{"$f":"C_Index!AS118","v":1.3439550240855642},{"$f":"C_Index!AT118","v":1.3650911219617634},{"$f":"C_Index!AU118","v":1.3865596228019204},{"$f":"C_Index!AV118","v":1.4083657542375072},{"$f":"C_Index!AW118","v":1.4305148261138558},{"$f":"C_Index!AX118","v":1.4530122317831182},{"$f":"C_Index!AY118","v":1.4758634494175611},{"$f":"C_Index!AZ118","v":1.4990740433435141},{"$f":"C_Index!BA118","v":1.5226496653962955},{"$f":"C_Index!BB118","v":1.5465960562964489},{"$f":"C_Index!BC118","v":1.5709190470476218},{"$f":"C_Index!BD118","v":1.5956245603564285},{"$f":"C_Index!BE118","v":1.6207186120746455},{"$f":"C_Index!BF118","v":1.6462073126640833},{"$f":"C_Index!BG118","v":1.6720968686844992},{"$f":"C_Index!BH118","v":1.6983935843049107},{"$f":"C_Index!BI118","v":1.725103862838675},{"$f":"C_Index!BJ118","v":1.7522342083027105}]
[null,null,null,null,"Cashflows",null,"£'000","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA406/AA409","v":0},{"$f":"AB406/AB409","v":0},0,0,0,0,0,-814651.82365749392,0,0,31023.515870189931,30869.269258047178,45587.394197706817,944539.0522132183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity IRR",{"$f":"XIRR(INDEX($AA410:$BJ410, $I$400):INDEX($AA410:$BJ410, $I$401 + 1),\nINDEX($AA405:$BJ405, $I$400):INDEX($AA405:$BJ405, $I$401 + 1))","v":5.405847132205964E-2},"%",{"$f":"H410","v":"CPI 2020"}]
[]
[]
["End of spreadsheet"]

{"sheet":"C_OtherFin","index":43,"n_rows":119,"n_cols":62,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_OtherFin"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"NCA existing"]
[]
[null,null,null,null,{"$f":"I_Actuals!E134","v":"Accounting Depreciation - Actual"},null,{"$f":"I_Actuals!G134","v":"£'000 "},{"$f":"I_Actuals!H134","v":"Nominal"},{"$f":"I_Actuals!I134","v":"Enter costs as positive"},{"$f":"I_Actuals!J134","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L134","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y134","v":754021.74575736455},null,{"$f":"I_Actuals!AA134","v":119951.21501000001},{"$f":"I_Actuals!AB134","v":140922.43902374999},{"$f":"I_Actuals!AC134","v":137314.03870319709},{"$f":"I_Actuals!AD134","v":136217.83811234054},{"$f":"I_Actuals!AE134","v":124979.68681561995},{"$f":"I_Actuals!AF134","v":94636.528092456967},{"$f":"I_Actuals!AG134","v":0},{"$f":"I_Actuals!AH134","v":0},{"$f":"I_Actuals!AI134","v":0},{"$f":"I_Actuals!AJ134","v":0},{"$f":"I_Actuals!AK134","v":0},{"$f":"I_Actuals!AL134","v":0},{"$f":"I_Actuals!AM134","v":0},{"$f":"I_Actuals!AN134","v":0},{"$f":"I_Actuals!AO134","v":0},{"$f":"I_Actuals!AP134","v":0},{"$f":"I_Actuals!AQ134","v":0},{"$f":"I_Actuals!AR134","v":0},{"$f":"I_Actuals!AS134","v":0},{"$f":"I_Actuals!AT134","v":0},{"$f":"I_Actuals!AU134","v":0},{"$f":"I_Actuals!AV134","v":0},{"$f":"I_Actuals!AW134","v":0},{"$f":"I_Actuals!AX134","v":0},{"$f":"I_Actuals!AY134","v":0},{"$f":"I_Actuals!AZ134","v":0},{"$f":"I_Actuals!BA134","v":0},{"$f":"I_Actuals!BB134","v":0},{"$f":"I_Actuals!BC134","v":0},{"$f":"I_Actuals!BD134","v":0},{"$f":"I_Actuals!BE134","v":0},{"$f":"I_Actuals!BF134","v":0},{"$f":"I_Actuals!BG134","v":0},{"$f":"I_Actuals!BH134","v":0},{"$f":"I_Actuals!BI134","v":0},{"$f":"I_Actuals!BJ134","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"'I_Series NERL'!E220","v":"NCA existing depreciation"},null,{"$f":"'I_Series NERL'!G220","v":"£'000 "},{"$f":"'I_Series NERL'!H220","v":"Nominal"},null,{"$f":"'I_Series NERL'!J220","v":" I_Series NERL, row 208"},null,{"$f":"'I_Series NERL'!L220","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y220","v":1158432},null,{"$f":"'I_Series NERL'!AA220","v":0},{"$f":"'I_Series NERL'!AB220","v":0},{"$f":"'I_Series NERL'!AC220","v":0},{"$f":"'I_Series NERL'!AD220","v":0},{"$f":"'I_Series NERL'!AE220","v":0},{"$f":"'I_Series NERL'!AF220","v":96536},{"$f":"'I_Series NERL'!AG220","v":96536},{"$f":"'I_Series NERL'!AH220","v":96536},{"$f":"'I_Series NERL'!AI220","v":96536},{"$f":"'I_Series NERL'!AJ220","v":96536},{"$f":"'I_Series NERL'!AK220","v":96536},{"$f":"'I_Series NERL'!AL220","v":96536},{"$f":"'I_Series NERL'!AM220","v":96536},{"$f":"'I_Series NERL'!AN220","v":96536},{"$f":"'I_Series NERL'!AO220","v":96536},{"$f":"'I_Series NERL'!AP220","v":96536},{"$f":"'I_Series NERL'!AQ220","v":96536},{"$f":"'I_Series NERL'!AR220","v":0},{"$f":"'I_Series NERL'!AS220","v":0},{"$f":"'I_Series NERL'!AT220","v":0},{"$f":"'I_Series NERL'!AU220","v":0},{"$f":"'I_Series NERL'!AV220","v":0},{"$f":"'I_Series NERL'!AW220","v":0},{"$f":"'I_Series NERL'!AX220","v":0},{"$f":"'I_Series NERL'!AY220","v":0},{"$f":"'I_Series NERL'!AZ220","v":0},{"$f":"'I_Series NERL'!BA220","v":0},{"$f":"'I_Series NERL'!BB220","v":0},{"$f":"'I_Series NERL'!BC220","v":0},{"$f":"'I_Series NERL'!BD220","v":0},{"$f":"'I_Series NERL'!BE220","v":0},{"$f":"'I_Series NERL'!BF220","v":0},{"$f":"'I_Series NERL'!BG220","v":0},{"$f":"'I_Series NERL'!BH220","v":0},{"$f":"'I_Series NERL'!BI220","v":0},{"$f":"'I_Series NERL'!BJ220","v":0}]
[null,null,null,null,{"$f":"E20 & \" NEG\"","v":"NCA existing depreciation NEG"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","PL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA21:BJ21)","v":-1815917.7457573647},null,{"$f":"IF(AA19 = 1, AA18 * SignSwitch, AA20 * SignSwitch)","v":-119951.21501000001},-140922.43902374999,-137314.03870319709,-136217.83811234054,-124979.68681561995,-94636.528092456967,-96536,-96536,-96536,-96536,-96536,-96536,-96536,-96536,-96536,-96536,-96536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Actuals!E20","v":"NCA existing - Actual"},null,{"$f":"I_Actuals!G20","v":"£'000 "},{"$f":"I_Actuals!H20","v":"Nominal"},{"$f":"I_Actuals!I20","v":"Enter Assets as Positive"},{"$f":"I_Actuals!J20","v":" I_Actuals, row 20:23"},null,{"$f":"I_Actuals!L20","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y20","v":7291086.7413481632},null,{"$f":"I_Actuals!AA20","v":1208343.8216299999},{"$f":"I_Actuals!AB20","v":1183907.279615497},{"$f":"I_Actuals!AC20","v":1216976.5920801659},{"$f":"I_Actuals!AD20","v":1237888.6199275008},{"$f":"I_Actuals!AE20","v":1268835.153095},{"$f":"I_Actuals!AF20","v":1175135.2749999997},{"$f":"I_Actuals!AG20","v":0},{"$f":"I_Actuals!AH20","v":0},{"$f":"I_Actuals!AI20","v":0},{"$f":"I_Actuals!AJ20","v":0},{"$f":"I_Actuals!AK20","v":0},{"$f":"I_Actuals!AL20","v":0},{"$f":"I_Actuals!AM20","v":0},{"$f":"I_Actuals!AN20","v":0},{"$f":"I_Actuals!AO20","v":0},{"$f":"I_Actuals!AP20","v":0},{"$f":"I_Actuals!AQ20","v":0},{"$f":"I_Actuals!AR20","v":0},{"$f":"I_Actuals!AS20","v":0},{"$f":"I_Actuals!AT20","v":0},{"$f":"I_Actuals!AU20","v":0},{"$f":"I_Actuals!AV20","v":0},{"$f":"I_Actuals!AW20","v":0},{"$f":"I_Actuals!AX20","v":0},{"$f":"I_Actuals!AY20","v":0},{"$f":"I_Actuals!AZ20","v":0},{"$f":"I_Actuals!BA20","v":0},{"$f":"I_Actuals!BB20","v":0},{"$f":"I_Actuals!BC20","v":0},{"$f":"I_Actuals!BD20","v":0},{"$f":"I_Actuals!BE20","v":0},{"$f":"I_Actuals!BF20","v":0},{"$f":"I_Actuals!BG20","v":0},{"$f":"I_Actuals!BH20","v":0},{"$f":"I_Actuals!BI20","v":0},{"$f":"I_Actuals!BJ20","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[]
[null,null,null,null,{"$f":" B16 & \" b/f\"","v":"NCA existing b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z28","v":0},1208343.8216299999,1183907.279615497,1216976.5920801659,1237888.6199275008,1268835.153095,1175135.2749999997,1078599.2749999997,982063.27499999967,885527.27499999967,788991.27499999967,692455.27499999967,595919.27499999967,499383.27499999967,402847.27499999967,306311.27499999967,209775.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967]
[null,null,null,"Less",{"$f":"E21","v":"NCA existing depreciation NEG"},null,"£'000 ","Nominal","PL",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-1815917.7457573647,null,-119951.21501000001,-140922.43902374999,-137314.03870319709,-136217.83811234054,-124979.68681561995,-94636.528092456967,-96536,-96536,-96536,-96536,{"$f":"AK21","v":-96536},-96536,-96536,-96536,-96536,-96536,-96536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B16 & \" c/f\"","v":"NCA existing c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF( AA24 = 1, AA23, SUM(AA26:AA27))","v":1208343.8216299999},1183907.279615497,1216976.5920801659,1237888.6199275008,1268835.153095,1175135.2749999997,1078599.2749999997,982063.27499999967,885527.27499999967,788991.27499999967,692455.27499999967,595919.27499999967,499383.27499999967,402847.27499999967,306311.27499999967,209775.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967]
[]
[null,"Other liabilities (actual for historic balances) - Actual"]
[]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E63","v":"Other liabilities (actual for historic balances) - Actual"},null,{"$f":"I_Actuals!G63","v":"£'000 "},{"$f":"I_Actuals!H63","v":"Nominal"},{"$f":"I_Actuals!I63","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J63","v":"Balancing Numbers"},null,{"$f":"I_Actuals!L63","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y63","v":-896400.65770409652},null,{"$f":"I_Actuals!AA63","v":-100825.40420746268},{"$f":"I_Actuals!AB63","v":-93039.451348169008},{"$f":"I_Actuals!AC63","v":-154046.91678272304},{"$f":"I_Actuals!AD63","v":-168696.73600000003},{"$f":"I_Actuals!AE63","v":-191478.92174010596},{"$f":"I_Actuals!AF63","v":-188313.2276256358},{"$f":"I_Actuals!AG63","v":0},{"$f":"I_Actuals!AH63","v":0},{"$f":"I_Actuals!AI63","v":0},{"$f":"I_Actuals!AJ63","v":0},{"$f":"I_Actuals!AK63","v":0},{"$f":"I_Actuals!AL63","v":0},{"$f":"I_Actuals!AM63","v":0},{"$f":"I_Actuals!AN63","v":0},{"$f":"I_Actuals!AO63","v":0},{"$f":"I_Actuals!AP63","v":0},{"$f":"I_Actuals!AQ63","v":0},{"$f":"I_Actuals!AR63","v":0},{"$f":"I_Actuals!AS63","v":0},{"$f":"I_Actuals!AT63","v":0},{"$f":"I_Actuals!AU63","v":0},{"$f":"I_Actuals!AV63","v":0},{"$f":"I_Actuals!AW63","v":0},{"$f":"I_Actuals!AX63","v":0},{"$f":"I_Actuals!AY63","v":0},{"$f":"I_Actuals!AZ63","v":0},{"$f":"I_Actuals!BA63","v":0},{"$f":"I_Actuals!BB63","v":0},{"$f":"I_Actuals!BC63","v":0},{"$f":"I_Actuals!BD63","v":0},{"$f":"I_Actuals!BE63","v":0},{"$f":"I_Actuals!BF63","v":0},{"$f":"I_Actuals!BG63","v":0},{"$f":"I_Actuals!BH63","v":0},{"$f":"I_Actuals!BI63","v":0},{"$f":"I_Actuals!BJ63","v":0}]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA32 = 0, Z34, AA33)","v":-100825.40420746268},-93039.451348169008,-154046.91678272304,-168696.73600000003,-191478.92174010596,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358]
[]
[null,null,null,null,{"$f":"C_Time!E42","v":"Forecast period flags"},null,{"$f":"C_Time!G42","v":"flag"},null,null,{"$f":"C_Time!J42","v":0},null,{"$f":"C_Time!L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y42","v":30},null,{"$f":"C_Time!AA42","v":0},{"$f":"C_Time!AB42","v":0},{"$f":"C_Time!AC42","v":0},{"$f":"C_Time!AD42","v":0},{"$f":"C_Time!AE42","v":0},{"$f":"C_Time!AF42","v":0},{"$f":"C_Time!AG42","v":1},{"$f":"C_Time!AH42","v":1},{"$f":"C_Time!AI42","v":1},{"$f":"C_Time!AJ42","v":1},{"$f":"C_Time!AK42","v":1},{"$f":"C_Time!AL42","v":1},{"$f":"C_Time!AM42","v":1},{"$f":"C_Time!AN42","v":1},{"$f":"C_Time!AO42","v":1},{"$f":"C_Time!AP42","v":1},{"$f":"C_Time!AQ42","v":1},{"$f":"C_Time!AR42","v":1},{"$f":"C_Time!AS42","v":1},{"$f":"C_Time!AT42","v":1},{"$f":"C_Time!AU42","v":1},{"$f":"C_Time!AV42","v":1},{"$f":"C_Time!AW42","v":1},{"$f":"C_Time!AX42","v":1},{"$f":"C_Time!AY42","v":1},{"$f":"C_Time!AZ42","v":1},{"$f":"C_Time!BA42","v":1},{"$f":"C_Time!BB42","v":1},{"$f":"C_Time!BC42","v":1},{"$f":"C_Time!BD42","v":1},{"$f":"C_Time!BE42","v":1},{"$f":"C_Time!BF42","v":1},{"$f":"C_Time!BG42","v":1},{"$f":"C_Time!BH42","v":1},{"$f":"C_Time!BI42","v":1},{"$f":"C_Time!BJ42","v":1}]
[null,null,null,null,{"$f":"E34","v":"Other liabilities (actual for historic balances)"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-100825.40420746268,-93039.451348169008,-154046.91678272304,-168696.73600000003,-191478.92174010596,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,{"$f":"AK34","v":-188313.2276256358},-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358]
[null,null,null,null,"Cash Movement for Other Liabilities",null,"£'000","Nominal","Dr Cash Cr Liability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$36 = 1, AA$37 - Z37, 0) * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Movement in Pension Asset due to Revaluation"]
[]
[null,null,null,null,{"$f":"I_Actuals!E137","v":"Movement in Pension Asset - I&E Charge - Actual"},null,{"$f":"I_Actuals!G137","v":"£'000 "},{"$f":"I_Actuals!H137","v":"Nominal"},{"$f":"I_Actuals!I137","v":"Enter costs as positive"},{"$f":"I_Actuals!J137","v":" I_Actuals, row 89:152"},null,{"$f":"I_Actuals!L137","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y137","v":0},null,{"$f":"I_Actuals!AA137","v":0},{"$f":"I_Actuals!AB137","v":0},{"$f":"I_Actuals!AC137","v":0},{"$f":"I_Actuals!AD137","v":0},{"$f":"I_Actuals!AE137","v":0},{"$f":"I_Actuals!AF137","v":0},{"$f":"I_Actuals!AG137","v":0},{"$f":"I_Actuals!AH137","v":0},{"$f":"I_Actuals!AI137","v":0},{"$f":"I_Actuals!AJ137","v":0},{"$f":"I_Actuals!AK137","v":0},{"$f":"I_Actuals!AL137","v":0},{"$f":"I_Actuals!AM137","v":0},{"$f":"I_Actuals!AN137","v":0},{"$f":"I_Actuals!AO137","v":0},{"$f":"I_Actuals!AP137","v":0},{"$f":"I_Actuals!AQ137","v":0},{"$f":"I_Actuals!AR137","v":0},{"$f":"I_Actuals!AS137","v":0},{"$f":"I_Actuals!AT137","v":0},{"$f":"I_Actuals!AU137","v":0},{"$f":"I_Actuals!AV137","v":0},{"$f":"I_Actuals!AW137","v":0},{"$f":"I_Actuals!AX137","v":0},{"$f":"I_Actuals!AY137","v":0},{"$f":"I_Actuals!AZ137","v":0},{"$f":"I_Actuals!BA137","v":0},{"$f":"I_Actuals!BB137","v":0},{"$f":"I_Actuals!BC137","v":0},{"$f":"I_Actuals!BD137","v":0},{"$f":"I_Actuals!BE137","v":0},{"$f":"I_Actuals!BF137","v":0},{"$f":"I_Actuals!BG137","v":0},{"$f":"I_Actuals!BH137","v":0},{"$f":"I_Actuals!BI137","v":0},{"$f":"I_Actuals!BJ137","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$753","v":"Increase (decrease) in Pension Asset due to Revaluation (UKATS)"},null,{"$f":"'I_Series UKATS'!G$753","v":"£'000 "},{"$f":"'I_Series UKATS'!H$753","v":"Nominal"},null,{"$f":"'I_Series UKATS'!J$753","v":"I_Series UKATS, row 612"},null,{"$f":"'I_Series UKATS'!L$753","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$753","v":336109.8652747171},null,{"$f":"'I_Series UKATS'!AA$753","v":237186.38706734931},{"$f":"'I_Series UKATS'!AB$753","v":-234357.38322954162},{"$f":"'I_Series UKATS'!AC$753","v":348510.25505989377},{"$f":"'I_Series UKATS'!AD$753","v":-124661.59408525389},{"$f":"'I_Series UKATS'!AE$753","v":166076.06310585231},{"$f":"'I_Series UKATS'!AF$753","v":-211779.75458226923},{"$f":"'I_Series UKATS'!AG$753","v":31958.786186358302},{"$f":"'I_Series UKATS'!AH$753","v":27659.998434112505},{"$f":"'I_Series UKATS'!AI$753","v":26783.05200753082},{"$f":"'I_Series UKATS'!AJ$753","v":26313.569765829357},{"$f":"'I_Series UKATS'!AK$753","v":25489.499069213325},{"$f":"'I_Series UKATS'!AL$753","v":24285.010305698233},{"$f":"'I_Series UKATS'!AM$753","v":23514.389334687163},{"$f":"'I_Series UKATS'!AN$753","v":22549.851852230131},{"$f":"'I_Series UKATS'!AO$753","v":21857.748201240775},{"$f":"'I_Series UKATS'!AP$753","v":21908.630168046286},{"$f":"'I_Series UKATS'!AQ$753","v":-8593.4258987348167},{"$f":"'I_Series UKATS'!AR$753","v":-7021.2406672277712},{"$f":"'I_Series UKATS'!AS$753","v":-7012.206653260444},{"$f":"'I_Series UKATS'!AT$753","v":-7002.920037593809},{"$f":"'I_Series UKATS'!AU$753","v":-6993.3852224509019},{"$f":"'I_Series UKATS'!AV$753","v":-6983.6065648774975},{"$f":"'I_Series UKATS'!AW$753","v":-6973.5883684128748},{"$f":"'I_Series UKATS'!AX$753","v":-6963.3348836688128},{"$f":"'I_Series UKATS'!AY$753","v":-6952.8503089116812},{"$f":"'I_Series UKATS'!AZ$753","v":-6942.1387906322452},{"$f":"'I_Series UKATS'!BA$753","v":-6931.2044241112826},{"$f":"'I_Series UKATS'!BB$753","v":-3707.4440370343491},{"$f":"'I_Series UKATS'!BC$753","v":-8258.6060502943947},{"$f":"'I_Series UKATS'!BD$753","v":-6848.6914790495248},{"$f":"'I_Series UKATS'!BE$753","v":0},{"$f":"'I_Series UKATS'!BF$753","v":0},{"$f":"'I_Series UKATS'!BG$753","v":0},{"$f":"'I_Series UKATS'!BH$753","v":0},{"$f":"'I_Series UKATS'!BI$753","v":0},{"$f":"'I_Series UKATS'!BJ$753","v":0}]
[null,null,null,null,{"$f":"'I_Series Oceanic'!E$435","v":"Increase (decrease) in Pension Asset due to Revaluation (Oceanic)"},null,{"$f":"'I_Series Oceanic'!G$435","v":"£'000 "},{"$f":"'I_Series Oceanic'!H$435","v":"Nominal"},null,{"$f":"'I_Series Oceanic'!J$435","v":"CAA NERL PCM_06_Draft - 170122 - Copy, I_Series Oceanic, row 345"},null,{"$f":"'I_Series Oceanic'!L$435","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series Oceanic'!Y$435","v":14805.072034180457},null,{"$f":"'I_Series Oceanic'!AA$435","v":11128.856660379879},{"$f":"'I_Series Oceanic'!AB$435","v":-10324.779572519459},{"$f":"'I_Series Oceanic'!AC$435","v":15067.618172263916},{"$f":"'I_Series Oceanic'!AD$435","v":-5975.4041136208116},{"$f":"'I_Series Oceanic'!AE$435","v":6763.6914206010288},{"$f":"'I_Series Oceanic'!AF$435","v":-8116.2916545517182},{"$f":"'I_Series Oceanic'!AG$435","v":1291.9395227199061},{"$f":"'I_Series Oceanic'!AH$435","v":1169.5610516942713},{"$f":"'I_Series Oceanic'!AI$435","v":1144.9062587669428},{"$f":"'I_Series Oceanic'!AJ$435","v":1206.1843818239918},{"$f":"'I_Series Oceanic'!AK$435","v":1143.342438687376},{"$f":"'I_Series Oceanic'!AL$435","v":1010.5245152712333},{"$f":"'I_Series Oceanic'!AM$435","v":922.36263881561206},{"$f":"'I_Series Oceanic'!AN$435","v":869.85413399970389},{"$f":"'I_Series Oceanic'!AO$435","v":1021.8286906339047},{"$f":"'I_Series Oceanic'!AP$435","v":1024.2129444235786},{"$f":"'I_Series Oceanic'!AQ$435","v":-401.7372274777818},{"$f":"'I_Series Oceanic'!AR$435","v":-328.2390942780051},{"$f":"'I_Series Oceanic'!AS$435","v":-327.81730239295956},{"$f":"'I_Series Oceanic'!AT$435","v":-327.383690905403},{"$f":"'I_Series Oceanic'!AU$435","v":-326.93847489929874},{"$f":"'I_Series Oceanic'!AV$435","v":-326.48185800713634},{"$f":"'I_Series Oceanic'!AW$435","v":-326.01404136129253},{"$f":"'I_Series Oceanic'!AX$435","v":-325.53522362108754},{"$f":"'I_Series Oceanic'!AY$435","v":-325.04560099996957},{"$f":"'I_Series Oceanic'!AZ$435","v":-324.54536729214141},{"$f":"'I_Series Oceanic'!BA$435","v":-324.03471389897703},{"$f":"'I_Series Oceanic'!BB$435","v":-173.32014183517771},{"$f":"'I_Series Oceanic'!BC$435","v":-386.06463710425425},{"$f":"'I_Series Oceanic'!BD$435","v":-320.17808113541383},{"$f":"'I_Series Oceanic'!BE$435","v":0},{"$f":"'I_Series Oceanic'!BF$435","v":0},{"$f":"'I_Series Oceanic'!BG$435","v":0},{"$f":"'I_Series Oceanic'!BH$435","v":0},{"$f":"'I_Series Oceanic'!BI$435","v":0},{"$f":"'I_Series Oceanic'!BJ$435","v":0}]
[null,null,null,null,"Movement in Pension Asset - I&E Charge",null,{"$f":"G45","v":"£'000 "},{"$f":"H45","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA43=1,AA42*SignSwitch,SUM(AA44:AA45))","v":0},0,0,0,0,0,33250.725709078208,28829.559485806778,27927.958266297763,27519.754147653348,26632.841507900703,25295.534820969468,24436.751973502774,23419.705986229834,22879.57689187468,22932.843112469865,-8995.1631262125993,-7349.479761505776,-7340.0239556534034,-7330.3037284992115,-7320.3236973502007,-7310.0884228846335,-7299.6024097741674,-7288.8701072899003,-7277.895909911651,-7266.6841579243865,-7255.2391380102599,-3880.7641788695269,-8644.6706873986495,-7168.8695601849386,0,0,0,0,0,0]
[]
[null,"Retained Earnings"]
[]
[null,null,null,null,{"$f":"I_Actuals!E74","v":"Retained earnings balance - Actual"},null,{"$f":"I_Actuals!G74","v":"£'000 "},{"$f":"I_Actuals!H74","v":"Nominal"},{"$f":"I_Actuals!I74","v":"Calculated as balancing figure"},{"$f":"I_Actuals!J74","v":0},null,{"$f":"I_Actuals!L74","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y74","v":3677777.0723772366},null,{"$f":"I_Actuals!AA74","v":519108.23691708664},{"$f":"I_Actuals!AB74","v":459915.00533335027},{"$f":"I_Actuals!AC74","v":675652.19734684331},{"$f":"I_Actuals!AD74","v":701498.80718426465},{"$f":"I_Actuals!AE74","v":711480.97291739029},{"$f":"I_Actuals!AF74","v":610121.85267830186},{"$f":"I_Actuals!AG74","v":0},{"$f":"I_Actuals!AH74","v":0},{"$f":"I_Actuals!AI74","v":0},{"$f":"I_Actuals!AJ74","v":0},{"$f":"I_Actuals!AK74","v":0},{"$f":"I_Actuals!AL74","v":0},{"$f":"I_Actuals!AM74","v":0},{"$f":"I_Actuals!AN74","v":0},{"$f":"I_Actuals!AO74","v":0},{"$f":"I_Actuals!AP74","v":0},{"$f":"I_Actuals!AQ74","v":0},{"$f":"I_Actuals!AR74","v":0},{"$f":"I_Actuals!AS74","v":0},{"$f":"I_Actuals!AT74","v":0},{"$f":"I_Actuals!AU74","v":0},{"$f":"I_Actuals!AV74","v":0},{"$f":"I_Actuals!AW74","v":0},{"$f":"I_Actuals!AX74","v":0},{"$f":"I_Actuals!AY74","v":0},{"$f":"I_Actuals!AZ74","v":0},{"$f":"I_Actuals!BA74","v":0},{"$f":"I_Actuals!BB74","v":0},{"$f":"I_Actuals!BC74","v":0},{"$f":"I_Actuals!BD74","v":0},{"$f":"I_Actuals!BE74","v":0},{"$f":"I_Actuals!BF74","v":0},{"$f":"I_Actuals!BG74","v":0},{"$f":"I_Actuals!BH74","v":0},{"$f":"I_Actuals!BI74","v":0},{"$f":"I_Actuals!BJ74","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[]
[null,null,null,null,{"$f":" B48 & \" b/f\"","v":"Retained Earnings b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11 = 1, AA50 - AA54 - AA55, Z56)","v":556882.76377372257},519108.23691708664,459915.00533335027,675652.19734684331,701498.80718426465,711480.97291739029,610121.85267830186,755450.50472188601,1032262.6129241299,1149496.2921953804,1228088.6245437611,1352405.1832541183,1474249.4210936888,1589802.4070732119,696957.10083544359,482603.91377936851,280105.74493119417,65247.581749868958,-54717.350384559744,-180207.74338545205,-445329.31593399879,-578079.71942939633,-706360.73146138736,-827792.10231271281,-943005.31828035729,-1050901.5704750998,-1153880.1248676274,-1252731.1940683783,-1344074.0900346681,-1445943.3317081262,-1551419.6948284912,-1655159.8406567061,-1765247.1878622023,-1881738.6078115758,-2005006.6929287773,-2135445.721907224]
[null,null,null,null,{"$f":"O_FinStats!E104","v":"Profit After Tax before Equity transfers"},null,{"$f":"O_FinStats!G104","v":"£'000 "},{"$f":"O_FinStats!H104","v":"Nominal"},null,{"$f":"O_FinStats!J104","v":0},null,{"$f":"O_FinStats!L104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y104","v":-1576381.0962028985},null,{"$f":"O_FinStats!AA104","v":33975.473143364085},{"$f":"O_FinStats!AB104","v":65581.651044565529},{"$f":"O_FinStats!AC104","v":118706.05432268039},{"$f":"O_FinStats!AD104","v":91359.313023640905},{"$f":"O_FinStats!AE104","v":41787.558529277892},{"$f":"O_FinStats!AF104","v":-22388.688259110859},{"$f":"O_FinStats!AG104","v":145328.65204358415},{"$f":"O_FinStats!AH104","v":276812.10820224386},{"$f":"O_FinStats!AI104","v":117233.67927125041},{"$f":"O_FinStats!AJ104","v":78592.332348380776},{"$f":"O_FinStats!AK104","v":159907.55871083646},{"$f":"O_FinStats!AL104","v":157435.23783993849},{"$f":"O_FinStats!AM104","v":168939.98598024584},{"$f":"O_FinStats!AN104","v":-143729.59412320831},{"$f":"O_FinStats!AO104","v":-155925.08656820693},{"$f":"O_FinStats!AP104","v":-156418.66599982514},{"$f":"O_FinStats!AQ104","v":-214858.16318132522},{"$f":"O_FinStats!AR104","v":-119964.9321344287},{"$f":"O_FinStats!AS104","v":-125490.39300089231},{"$f":"O_FinStats!AT104","v":-265121.57254854677},{"$f":"O_FinStats!AU104","v":-132750.40349539748},{"$f":"O_FinStats!AV104","v":-128281.01203199108},{"$f":"O_FinStats!AW104","v":-121431.37085132545},{"$f":"O_FinStats!AX104","v":-115213.21596764452},{"$f":"O_FinStats!AY104","v":-107896.25219474254},{"$f":"O_FinStats!AZ104","v":-102978.55439252744},{"$f":"O_FinStats!BA104","v":-98851.069200750993},{"$f":"O_FinStats!BB104","v":-91342.8959662899},{"$f":"O_FinStats!BC104","v":-101869.24167345811},{"$f":"O_FinStats!BD104","v":-105476.36312036499},{"$f":"O_FinStats!BE104","v":-103740.14582821485},{"$f":"O_FinStats!BF104","v":-110087.34720549606},{"$f":"O_FinStats!BG104","v":-116491.41994937354},{"$f":"O_FinStats!BH104","v":-123268.08511720163},{"$f":"O_FinStats!BI104","v":-130439.02897844692},{"$f":"O_FinStats!BJ104","v":-138027.19887413757}]
[null,null,null,null,{"$f":"C_Financing!E461","v":"Dividends Paid"},null,{"$f":"C_Financing!G461","v":"£'000 "},{"$f":"C_Financing!H461","v":"Nominal"},null,{"$f":"C_Financing!J461","v":0},null,{"$f":"C_Financing!L461","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y461","v":-1261067.3154523477},null,{"$f":"C_Financing!AA461","v":-71750},{"$f":"C_Financing!AB461","v":-35375},{"$f":"C_Financing!AC461","v":-47750},{"$f":"C_Financing!AD461","v":-56750},{"$f":"C_Financing!AE461","v":-57000},{"$f":"C_Financing!AF461","v":-14250},{"$f":"C_Financing!AG461","v":0},{"$f":"C_Financing!AH461","v":0},{"$f":"C_Financing!AI461","v":0},{"$f":"C_Financing!AJ461","v":0},{"$f":"C_Financing!AK461","v":-35591.000000479493},{"$f":"C_Financing!AL461","v":-35591.000000367902},{"$f":"C_Financing!AM461","v":-53387.000000722823},{"$f":"C_Financing!AN461","v":-749115.71211455984},{"$f":"C_Financing!AO461","v":-58428.100487868214},{"$f":"C_Financing!AP461","v":-46079.502848349235},{"$f":"C_Financing!AQ461","v":0},{"$f":"C_Financing!AR461","v":0},{"$f":"C_Financing!AS461","v":0},{"$f":"C_Financing!AT461","v":0},{"$f":"C_Financing!AU461","v":0},{"$f":"C_Financing!AV461","v":0},{"$f":"C_Financing!AW461","v":0},{"$f":"C_Financing!AX461","v":0},{"$f":"C_Financing!AY461","v":0},{"$f":"C_Financing!AZ461","v":0},{"$f":"C_Financing!BA461","v":0},{"$f":"C_Financing!BB461","v":0},{"$f":"C_Financing!BC461","v":0},{"$f":"C_Financing!BD461","v":0},{"$f":"C_Financing!BE461","v":0},{"$f":"C_Financing!BF461","v":0},{"$f":"C_Financing!BG461","v":0},{"$f":"C_Financing!BH461","v":0},{"$f":"C_Financing!BI461","v":0},{"$f":"C_Financing!BJ461","v":0}]
[null,null,null,null,{"$f":" B48 & \" c/f\"","v":"Retained Earnings c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA51 = 1, AA50, SUM(AA53:AA55))","v":519108.23691708664},459915.00533335027,675652.19734684331,701498.80718426465,711480.97291739029,610121.85267830186,755450.50472188601,1032262.6129241299,1149496.2921953804,1228088.6245437611,1352405.1832541183,1474249.4210936888,1589802.4070732119,696957.10083544359,482603.91377936851,280105.74493119417,65247.581749868958,-54717.350384559744,-180207.74338545205,-445329.31593399879,-578079.71942939633,-706360.73146138736,-827792.10231271281,-943005.31828035729,-1050901.5704750998,-1153880.1248676274,-1252731.1940683783,-1344074.0900346681,-1445943.3317081262,-1551419.6948284912,-1655159.8406567061,-1765247.1878622023,-1881738.6078115758,-2005006.6929287773,-2135445.721907224,-2273472.9207813614]
[]
[null,"Retained Cash"]
[]
[null,null,null,null,{"$f":"I_Actuals!E36","v":"Retained cash balance (Actuals) - Actual"},null,{"$f":"I_Actuals!G36","v":"£'000 "},{"$f":"I_Actuals!H36","v":"Nominal"},{"$f":"I_Actuals!I36","v":"Enter Assets as Positive"},{"$f":"I_Actuals!J36","v":" I_Actuals, row 35:36"},null,{"$f":"I_Actuals!L36","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y36","v":1318844.2609843852},null,{"$f":"I_Actuals!AA36","v":102768.37073828882},{"$f":"I_Actuals!AB36","v":136202.77774609628},{"$f":"I_Actuals!AC36","v":182887.23749999999},{"$f":"I_Actuals!AD36","v":173204.35},{"$f":"I_Actuals!AE36","v":407781.52500000002},{"$f":"I_Actuals!AF36","v":316000},{"$f":"I_Actuals!AG36","v":0},{"$f":"I_Actuals!AH36","v":0},{"$f":"I_Actuals!AI36","v":0},{"$f":"I_Actuals!AJ36","v":0},{"$f":"I_Actuals!AK36","v":0},{"$f":"I_Actuals!AL36","v":0},{"$f":"I_Actuals!AM36","v":0},{"$f":"I_Actuals!AN36","v":0},{"$f":"I_Actuals!AO36","v":0},{"$f":"I_Actuals!AP36","v":0},{"$f":"I_Actuals!AQ36","v":0},{"$f":"I_Actuals!AR36","v":0},{"$f":"I_Actuals!AS36","v":0},{"$f":"I_Actuals!AT36","v":0},{"$f":"I_Actuals!AU36","v":0},{"$f":"I_Actuals!AV36","v":0},{"$f":"I_Actuals!AW36","v":0},{"$f":"I_Actuals!AX36","v":0},{"$f":"I_Actuals!AY36","v":0},{"$f":"I_Actuals!AZ36","v":0},{"$f":"I_Actuals!BA36","v":0},{"$f":"I_Actuals!BB36","v":0},{"$f":"I_Actuals!BC36","v":0},{"$f":"I_Actuals!BD36","v":0},{"$f":"I_Actuals!BE36","v":0},{"$f":"I_Actuals!BF36","v":0},{"$f":"I_Actuals!BG36","v":0},{"$f":"I_Actuals!BH36","v":0},{"$f":"I_Actuals!BI36","v":0},{"$f":"I_Actuals!BJ36","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[]
[null,null,null,null,{"$f":" B58 & \" b/f\"","v":"Retained Cash b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11 = 1, AA60 - AA64, Z65)","v":103179.11379551412},102768.37073828882,136202.77774609628,182887.23749999999,173204.35,407781.52500000002,316000,38914.59794809937,-124806.54540091296,-39558.743506727289,89420.786303669753,245095.89776000002,413752.99230000016,589621.54414999997,50000,50000,50000,-645181.0439666356,-743865.99929294095,-801015.26901587343,-998095.45121273817,-1063204.8086783434,-1130288.7425395194,-1199420.1343767107,-1270257.9604300866,-1342945.4701940848,-1420213.9108561487,-1502589.2327460444,-1590352.2491124002,-1683258.3955592073,-1781574.5829218135,-1885598.7412662103,-1995686.0884717065,-2112177.5084210802,-2235445.593538282,-2365884.6225167289]
[null,null,null,null,{"$f":"O_FinStats!E304","v":"Net cash flow"},null,{"$f":"O_FinStats!G304","v":"£'000 "},{"$f":"O_FinStats!H304","v":"Nominal"},null,{"$f":"O_FinStats!J304","v":0},null,{"$f":"O_FinStats!L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y304","v":-2607090.9351863805},null,{"$f":"O_FinStats!AA304","v":-410.74305722529243},{"$f":"O_FinStats!AB304","v":33434.407007807458},{"$f":"O_FinStats!AC304","v":46684.459753903706},{"$f":"O_FinStats!AD304","v":-9682.887499999968},{"$f":"O_FinStats!AE304","v":234577.17499999999},{"$f":"O_FinStats!AF304","v":-91781.525000000052},{"$f":"O_FinStats!AG304","v":-277085.40205190063},{"$f":"O_FinStats!AH304","v":-163721.14334901233},{"$f":"O_FinStats!AI304","v":85247.801894185672},{"$f":"O_FinStats!AJ304","v":128979.52981039704},{"$f":"O_FinStats!AK304","v":155675.11145633025},{"$f":"O_FinStats!AL304","v":168657.09454000014},{"$f":"O_FinStats!AM304","v":175868.55184999981},{"$f":"O_FinStats!AN304","v":-539621.54414999997},{"$f":"O_FinStats!AO304","v":0},{"$f":"O_FinStats!AP304","v":0},{"$f":"O_FinStats!AQ304","v":-695181.0439666356},{"$f":"O_FinStats!AR304","v":-98684.955326305382},{"$f":"O_FinStats!AS304","v":-57149.26972293252},{"$f":"O_FinStats!AT304","v":-197080.18219686477},{"$f":"O_FinStats!AU304","v":-65109.357465605273},{"$f":"O_FinStats!AV304","v":-67083.933861175974},{"$f":"O_FinStats!AW304","v":-69131.391837191273},{"$f":"O_FinStats!AX304","v":-70837.826053375931},{"$f":"O_FinStats!AY304","v":-72687.509763998154},{"$f":"O_FinStats!AZ304","v":-77268.440662063935},{"$f":"O_FinStats!BA304","v":-82375.321889895742},{"$f":"O_FinStats!BB304","v":-87763.016366355791},{"$f":"O_FinStats!BC304","v":-92906.146446807135},{"$f":"O_FinStats!BD304","v":-98316.187362606259},{"$f":"O_FinStats!BE304","v":-104024.15834439694},{"$f":"O_FinStats!BF304","v":-110087.34720549604},{"$f":"O_FinStats!BG304","v":-116491.41994937354},{"$f":"O_FinStats!BH304","v":-123268.08511720163},{"$f":"O_FinStats!BI304","v":-130439.02897844692},{"$f":"O_FinStats!BJ304","v":-138027.19887413754}]
[null,null,null,null,{"$f":" B58 & \" c/f\"","v":"Retained Cash c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA61 = 1, AA60, SUM(AA63:AA64))","v":102768.37073828882},136202.77774609628,182887.23749999999,173204.35,407781.52500000002,316000,38914.59794809937,-124806.54540091296,-39558.743506727289,89420.786303669753,245095.89776000002,413752.99230000016,{"$f":"IF(AM61 = 1, AM60, SUM(AM63:AM64))","v":589621.54414999997},50000,50000,50000,-645181.0439666356,-743865.99929294095,-801015.26901587343,-998095.45121273817,-1063204.8086783434,-1130288.7425395194,-1199420.1343767107,-1270257.9604300866,-1342945.4701940848,-1420213.9108561487,-1502589.2327460444,-1590352.2491124002,-1683258.3955592073,-1781574.5829218135,-1885598.7412662103,-1995686.0884717065,-2112177.5084210802,-2235445.593538282,-2365884.6225167289,-2503911.8213908663]
[]
[null,"Other assets - Actual"]
[]
[null,null,null,null,{"$f":"I_Actuals!E35","v":"Other assets - Actual"},null,{"$f":"I_Actuals!G35","v":"£'000 "},{"$f":"I_Actuals!H35","v":"Nominal"},{"$f":"I_Actuals!I35","v":"Enter Assets as Positive"},{"$f":"I_Actuals!J35","v":"I_Actuals, row 35:36"},null,{"$f":"I_Actuals!L35","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y35","v":600802.75495198637},null,{"$f":"I_Actuals!AA35","v":116221.276015},{"$f":"I_Actuals!AB35","v":116637.10614421048},{"$f":"I_Actuals!AC35","v":112411.48538140349},{"$f":"I_Actuals!AD35","v":113340.07379469161},{"$f":"I_Actuals!AE35","v":81909.823170448726},{"$f":"I_Actuals!AF35","v":60282.990446232012},{"$f":"I_Actuals!AG35","v":0},{"$f":"I_Actuals!AH35","v":0},{"$f":"I_Actuals!AI35","v":0},{"$f":"I_Actuals!AJ35","v":0},{"$f":"I_Actuals!AK35","v":0},{"$f":"I_Actuals!AL35","v":0},{"$f":"I_Actuals!AM35","v":0},{"$f":"I_Actuals!AN35","v":0},{"$f":"I_Actuals!AO35","v":0},{"$f":"I_Actuals!AP35","v":0},{"$f":"I_Actuals!AQ35","v":0},{"$f":"I_Actuals!AR35","v":0},{"$f":"I_Actuals!AS35","v":0},{"$f":"I_Actuals!AT35","v":0},{"$f":"I_Actuals!AU35","v":0},{"$f":"I_Actuals!AV35","v":0},{"$f":"I_Actuals!AW35","v":0},{"$f":"I_Actuals!AX35","v":0},{"$f":"I_Actuals!AY35","v":0},{"$f":"I_Actuals!AZ35","v":0},{"$f":"I_Actuals!BA35","v":0},{"$f":"I_Actuals!BB35","v":0},{"$f":"I_Actuals!BC35","v":0},{"$f":"I_Actuals!BD35","v":0},{"$f":"I_Actuals!BE35","v":0},{"$f":"I_Actuals!BF35","v":0},{"$f":"I_Actuals!BG35","v":0},{"$f":"I_Actuals!BH35","v":0},{"$f":"I_Actuals!BI35","v":0},{"$f":"I_Actuals!BJ35","v":0}]
[null,null,null,null,{"$f":"C_Time!E$45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G$45","v":"flag"},null,null,{"$f":"C_Time!J$45","v":0},null,{"$f":"C_Time!L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$45","v":6},null,{"$f":"C_Time!AA$45","v":1},{"$f":"C_Time!AB$45","v":1},{"$f":"C_Time!AC$45","v":1},{"$f":"C_Time!AD$45","v":1},{"$f":"C_Time!AE$45","v":1},{"$f":"C_Time!AF$45","v":1},{"$f":"C_Time!AG$45","v":0},{"$f":"C_Time!AH$45","v":0},{"$f":"C_Time!AI$45","v":0},{"$f":"C_Time!AJ$45","v":0},{"$f":"C_Time!AK$45","v":0},{"$f":"C_Time!AL$45","v":0},{"$f":"C_Time!AM$45","v":0},{"$f":"C_Time!AN$45","v":0},{"$f":"C_Time!AO$45","v":0},{"$f":"C_Time!AP$45","v":0},{"$f":"C_Time!AQ$45","v":0},{"$f":"C_Time!AR$45","v":0},{"$f":"C_Time!AS$45","v":0},{"$f":"C_Time!AT$45","v":0},{"$f":"C_Time!AU$45","v":0},{"$f":"C_Time!AV$45","v":0},{"$f":"C_Time!AW$45","v":0},{"$f":"C_Time!AX$45","v":0},{"$f":"C_Time!AY$45","v":0},{"$f":"C_Time!AZ$45","v":0},{"$f":"C_Time!BA$45","v":0},{"$f":"C_Time!BB$45","v":0},{"$f":"C_Time!BC$45","v":0},{"$f":"C_Time!BD$45","v":0},{"$f":"C_Time!BE$45","v":0},{"$f":"C_Time!BF$45","v":0},{"$f":"C_Time!BG$45","v":0},{"$f":"C_Time!BH$45","v":0},{"$f":"C_Time!BI$45","v":0},{"$f":"C_Time!BJ$45","v":0}]
[]
[null,null,null,null,{"$f":" B67 & \" b/f\"","v":"Other assets - Actual b/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z73","v":0},116221.276015,116637.10614421048,112411.48538140349,113340.07379469161,81909.823170448726,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012]
[null,null,null,null,{"$f":" B67 & \" c/f\"","v":"Other assets - Actual c/f"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","BS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA70 = 1, AA69, AA72)","v":116221.276015},116637.10614421048,112411.48538140349,113340.07379469161,81909.823170448726,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012]
[]
[null,"Dashboard Calculations"]
[]
[null,null,null,"Capex"]
[null,null,null,null,{"$f":"C_Capex_UKATS!E97","v":"Category 1 additions (UKATS)"},{"$f":"C_Capex_UKATS!F97","v":"UKATS"},{"$f":"C_Capex_UKATS!G97","v":"£'000 "},{"$f":"C_Capex_UKATS!H97","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J97","v":0},null,{"$f":"C_Capex_UKATS!L97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y97","v":0},null,{"$f":"C_Capex_UKATS!AA97","v":0},{"$f":"C_Capex_UKATS!AB97","v":0},{"$f":"C_Capex_UKATS!AC97","v":0},{"$f":"C_Capex_UKATS!AD97","v":0},{"$f":"C_Capex_UKATS!AE97","v":0},{"$f":"C_Capex_UKATS!AF97","v":0},{"$f":"C_Capex_UKATS!AG97","v":96432.928578240229},{"$f":"C_Capex_UKATS!AH97","v":129791.97656190743},{"$f":"C_Capex_UKATS!AI97","v":115219.50701858712},{"$f":"C_Capex_UKATS!AJ97","v":132772.93471547245},{"$f":"C_Capex_UKATS!AK97","v":136656.15570370341},{"$f":"C_Capex_UKATS!AL97","v":132617.74914309406},{"$f":"C_Capex_UKATS!AM97","v":132233.58948893257},{"$f":"C_Capex_UKATS!AN97","v":0},{"$f":"C_Capex_UKATS!AO97","v":0},{"$f":"C_Capex_UKATS!AP97","v":0},{"$f":"C_Capex_UKATS!AQ97","v":0},{"$f":"C_Capex_UKATS!AR97","v":0},{"$f":"C_Capex_UKATS!AS97","v":0},{"$f":"C_Capex_UKATS!AT97","v":0},{"$f":"C_Capex_UKATS!AU97","v":0},{"$f":"C_Capex_UKATS!AV97","v":0},{"$f":"C_Capex_UKATS!AW97","v":0},{"$f":"C_Capex_UKATS!AX97","v":0},{"$f":"C_Capex_UKATS!AY97","v":0},{"$f":"C_Capex_UKATS!AZ97","v":0},{"$f":"C_Capex_UKATS!BA97","v":0},{"$f":"C_Capex_UKATS!BB97","v":0},{"$f":"C_Capex_UKATS!BC97","v":0},{"$f":"C_Capex_UKATS!BD97","v":0},{"$f":"C_Capex_UKATS!BE97","v":0},{"$f":"C_Capex_UKATS!BF97","v":0},{"$f":"C_Capex_UKATS!BG97","v":0},{"$f":"C_Capex_UKATS!BH97","v":0},{"$f":"C_Capex_UKATS!BI97","v":0},{"$f":"C_Capex_UKATS!BJ97","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E98","v":"Category 2 additions (UKATS)"},{"$f":"C_Capex_UKATS!F98","v":"UKATS"},{"$f":"C_Capex_UKATS!G98","v":"£'000 "},{"$f":"C_Capex_UKATS!H98","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J98","v":0},null,{"$f":"C_Capex_UKATS!L98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y98","v":0},null,{"$f":"C_Capex_UKATS!AA98","v":0},{"$f":"C_Capex_UKATS!AB98","v":0},{"$f":"C_Capex_UKATS!AC98","v":0},{"$f":"C_Capex_UKATS!AD98","v":0},{"$f":"C_Capex_UKATS!AE98","v":0},{"$f":"C_Capex_UKATS!AF98","v":0},{"$f":"C_Capex_UKATS!AG98","v":0},{"$f":"C_Capex_UKATS!AH98","v":0},{"$f":"C_Capex_UKATS!AI98","v":0},{"$f":"C_Capex_UKATS!AJ98","v":0},{"$f":"C_Capex_UKATS!AK98","v":0},{"$f":"C_Capex_UKATS!AL98","v":0},{"$f":"C_Capex_UKATS!AM98","v":0},{"$f":"C_Capex_UKATS!AN98","v":0},{"$f":"C_Capex_UKATS!AO98","v":0},{"$f":"C_Capex_UKATS!AP98","v":0},{"$f":"C_Capex_UKATS!AQ98","v":0},{"$f":"C_Capex_UKATS!AR98","v":0},{"$f":"C_Capex_UKATS!AS98","v":0},{"$f":"C_Capex_UKATS!AT98","v":0},{"$f":"C_Capex_UKATS!AU98","v":0},{"$f":"C_Capex_UKATS!AV98","v":0},{"$f":"C_Capex_UKATS!AW98","v":0},{"$f":"C_Capex_UKATS!AX98","v":0},{"$f":"C_Capex_UKATS!AY98","v":0},{"$f":"C_Capex_UKATS!AZ98","v":0},{"$f":"C_Capex_UKATS!BA98","v":0},{"$f":"C_Capex_UKATS!BB98","v":0},{"$f":"C_Capex_UKATS!BC98","v":0},{"$f":"C_Capex_UKATS!BD98","v":0},{"$f":"C_Capex_UKATS!BE98","v":0},{"$f":"C_Capex_UKATS!BF98","v":0},{"$f":"C_Capex_UKATS!BG98","v":0},{"$f":"C_Capex_UKATS!BH98","v":0},{"$f":"C_Capex_UKATS!BI98","v":0},{"$f":"C_Capex_UKATS!BJ98","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E99","v":"Category 3 additions (UKATS)"},{"$f":"C_Capex_UKATS!F99","v":"UKATS"},{"$f":"C_Capex_UKATS!G99","v":"£'000 "},{"$f":"C_Capex_UKATS!H99","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J99","v":0},null,{"$f":"C_Capex_UKATS!L99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y99","v":0},null,{"$f":"C_Capex_UKATS!AA99","v":0},{"$f":"C_Capex_UKATS!AB99","v":0},{"$f":"C_Capex_UKATS!AC99","v":0},{"$f":"C_Capex_UKATS!AD99","v":0},{"$f":"C_Capex_UKATS!AE99","v":0},{"$f":"C_Capex_UKATS!AF99","v":0},{"$f":"C_Capex_UKATS!AG99","v":0},{"$f":"C_Capex_UKATS!AH99","v":0},{"$f":"C_Capex_UKATS!AI99","v":0},{"$f":"C_Capex_UKATS!AJ99","v":0},{"$f":"C_Capex_UKATS!AK99","v":0},{"$f":"C_Capex_UKATS!AL99","v":0},{"$f":"C_Capex_UKATS!AM99","v":0},{"$f":"C_Capex_UKATS!AN99","v":0},{"$f":"C_Capex_UKATS!AO99","v":0},{"$f":"C_Capex_UKATS!AP99","v":0},{"$f":"C_Capex_UKATS!AQ99","v":0},{"$f":"C_Capex_UKATS!AR99","v":0},{"$f":"C_Capex_UKATS!AS99","v":0},{"$f":"C_Capex_UKATS!AT99","v":0},{"$f":"C_Capex_UKATS!AU99","v":0},{"$f":"C_Capex_UKATS!AV99","v":0},{"$f":"C_Capex_UKATS!AW99","v":0},{"$f":"C_Capex_UKATS!AX99","v":0},{"$f":"C_Capex_UKATS!AY99","v":0},{"$f":"C_Capex_UKATS!AZ99","v":0},{"$f":"C_Capex_UKATS!BA99","v":0},{"$f":"C_Capex_UKATS!BB99","v":0},{"$f":"C_Capex_UKATS!BC99","v":0},{"$f":"C_Capex_UKATS!BD99","v":0},{"$f":"C_Capex_UKATS!BE99","v":0},{"$f":"C_Capex_UKATS!BF99","v":0},{"$f":"C_Capex_UKATS!BG99","v":0},{"$f":"C_Capex_UKATS!BH99","v":0},{"$f":"C_Capex_UKATS!BI99","v":0},{"$f":"C_Capex_UKATS!BJ99","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E100","v":"Category 4 additions (UKATS)"},{"$f":"C_Capex_UKATS!F100","v":"UKATS"},{"$f":"C_Capex_UKATS!G100","v":"£'000 "},{"$f":"C_Capex_UKATS!H100","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J100","v":0},null,{"$f":"C_Capex_UKATS!L100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y100","v":0},null,{"$f":"C_Capex_UKATS!AA100","v":0},{"$f":"C_Capex_UKATS!AB100","v":0},{"$f":"C_Capex_UKATS!AC100","v":0},{"$f":"C_Capex_UKATS!AD100","v":0},{"$f":"C_Capex_UKATS!AE100","v":0},{"$f":"C_Capex_UKATS!AF100","v":0},{"$f":"C_Capex_UKATS!AG100","v":0},{"$f":"C_Capex_UKATS!AH100","v":0},{"$f":"C_Capex_UKATS!AI100","v":0},{"$f":"C_Capex_UKATS!AJ100","v":0},{"$f":"C_Capex_UKATS!AK100","v":0},{"$f":"C_Capex_UKATS!AL100","v":0},{"$f":"C_Capex_UKATS!AM100","v":0},{"$f":"C_Capex_UKATS!AN100","v":0},{"$f":"C_Capex_UKATS!AO100","v":0},{"$f":"C_Capex_UKATS!AP100","v":0},{"$f":"C_Capex_UKATS!AQ100","v":0},{"$f":"C_Capex_UKATS!AR100","v":0},{"$f":"C_Capex_UKATS!AS100","v":0},{"$f":"C_Capex_UKATS!AT100","v":0},{"$f":"C_Capex_UKATS!AU100","v":0},{"$f":"C_Capex_UKATS!AV100","v":0},{"$f":"C_Capex_UKATS!AW100","v":0},{"$f":"C_Capex_UKATS!AX100","v":0},{"$f":"C_Capex_UKATS!AY100","v":0},{"$f":"C_Capex_UKATS!AZ100","v":0},{"$f":"C_Capex_UKATS!BA100","v":0},{"$f":"C_Capex_UKATS!BB100","v":0},{"$f":"C_Capex_UKATS!BC100","v":0},{"$f":"C_Capex_UKATS!BD100","v":0},{"$f":"C_Capex_UKATS!BE100","v":0},{"$f":"C_Capex_UKATS!BF100","v":0},{"$f":"C_Capex_UKATS!BG100","v":0},{"$f":"C_Capex_UKATS!BH100","v":0},{"$f":"C_Capex_UKATS!BI100","v":0},{"$f":"C_Capex_UKATS!BJ100","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E101","v":"Category 5 additions (UKATS)"},{"$f":"C_Capex_UKATS!F101","v":"UKATS"},{"$f":"C_Capex_UKATS!G101","v":"£'000 "},{"$f":"C_Capex_UKATS!H101","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J101","v":0},null,{"$f":"C_Capex_UKATS!L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y101","v":0},null,{"$f":"C_Capex_UKATS!AA101","v":0},{"$f":"C_Capex_UKATS!AB101","v":0},{"$f":"C_Capex_UKATS!AC101","v":0},{"$f":"C_Capex_UKATS!AD101","v":0},{"$f":"C_Capex_UKATS!AE101","v":0},{"$f":"C_Capex_UKATS!AF101","v":0},{"$f":"C_Capex_UKATS!AG101","v":0},{"$f":"C_Capex_UKATS!AH101","v":0},{"$f":"C_Capex_UKATS!AI101","v":0},{"$f":"C_Capex_UKATS!AJ101","v":0},{"$f":"C_Capex_UKATS!AK101","v":0},{"$f":"C_Capex_UKATS!AL101","v":0},{"$f":"C_Capex_UKATS!AM101","v":0},{"$f":"C_Capex_UKATS!AN101","v":0},{"$f":"C_Capex_UKATS!AO101","v":0},{"$f":"C_Capex_UKATS!AP101","v":0},{"$f":"C_Capex_UKATS!AQ101","v":0},{"$f":"C_Capex_UKATS!AR101","v":0},{"$f":"C_Capex_UKATS!AS101","v":0},{"$f":"C_Capex_UKATS!AT101","v":0},{"$f":"C_Capex_UKATS!AU101","v":0},{"$f":"C_Capex_UKATS!AV101","v":0},{"$f":"C_Capex_UKATS!AW101","v":0},{"$f":"C_Capex_UKATS!AX101","v":0},{"$f":"C_Capex_UKATS!AY101","v":0},{"$f":"C_Capex_UKATS!AZ101","v":0},{"$f":"C_Capex_UKATS!BA101","v":0},{"$f":"C_Capex_UKATS!BB101","v":0},{"$f":"C_Capex_UKATS!BC101","v":0},{"$f":"C_Capex_UKATS!BD101","v":0},{"$f":"C_Capex_UKATS!BE101","v":0},{"$f":"C_Capex_UKATS!BF101","v":0},{"$f":"C_Capex_UKATS!BG101","v":0},{"$f":"C_Capex_UKATS!BH101","v":0},{"$f":"C_Capex_UKATS!BI101","v":0},{"$f":"C_Capex_UKATS!BJ101","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E102","v":"Category 6 additions (UKATS)"},{"$f":"C_Capex_UKATS!F102","v":"UKATS"},{"$f":"C_Capex_UKATS!G102","v":"£'000 "},{"$f":"C_Capex_UKATS!H102","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J102","v":0},null,{"$f":"C_Capex_UKATS!L102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y102","v":0},null,{"$f":"C_Capex_UKATS!AA102","v":0},{"$f":"C_Capex_UKATS!AB102","v":0},{"$f":"C_Capex_UKATS!AC102","v":0},{"$f":"C_Capex_UKATS!AD102","v":0},{"$f":"C_Capex_UKATS!AE102","v":0},{"$f":"C_Capex_UKATS!AF102","v":0},{"$f":"C_Capex_UKATS!AG102","v":0},{"$f":"C_Capex_UKATS!AH102","v":0},{"$f":"C_Capex_UKATS!AI102","v":0},{"$f":"C_Capex_UKATS!AJ102","v":0},{"$f":"C_Capex_UKATS!AK102","v":0},{"$f":"C_Capex_UKATS!AL102","v":0},{"$f":"C_Capex_UKATS!AM102","v":0},{"$f":"C_Capex_UKATS!AN102","v":0},{"$f":"C_Capex_UKATS!AO102","v":0},{"$f":"C_Capex_UKATS!AP102","v":0},{"$f":"C_Capex_UKATS!AQ102","v":0},{"$f":"C_Capex_UKATS!AR102","v":0},{"$f":"C_Capex_UKATS!AS102","v":0},{"$f":"C_Capex_UKATS!AT102","v":0},{"$f":"C_Capex_UKATS!AU102","v":0},{"$f":"C_Capex_UKATS!AV102","v":0},{"$f":"C_Capex_UKATS!AW102","v":0},{"$f":"C_Capex_UKATS!AX102","v":0},{"$f":"C_Capex_UKATS!AY102","v":0},{"$f":"C_Capex_UKATS!AZ102","v":0},{"$f":"C_Capex_UKATS!BA102","v":0},{"$f":"C_Capex_UKATS!BB102","v":0},{"$f":"C_Capex_UKATS!BC102","v":0},{"$f":"C_Capex_UKATS!BD102","v":0},{"$f":"C_Capex_UKATS!BE102","v":0},{"$f":"C_Capex_UKATS!BF102","v":0},{"$f":"C_Capex_UKATS!BG102","v":0},{"$f":"C_Capex_UKATS!BH102","v":0},{"$f":"C_Capex_UKATS!BI102","v":0},{"$f":"C_Capex_UKATS!BJ102","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E103","v":"Category 7 additions (UKATS)"},{"$f":"C_Capex_UKATS!F103","v":"UKATS"},{"$f":"C_Capex_UKATS!G103","v":"£'000 "},{"$f":"C_Capex_UKATS!H103","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J103","v":0},null,{"$f":"C_Capex_UKATS!L103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y103","v":0},null,{"$f":"C_Capex_UKATS!AA103","v":0},{"$f":"C_Capex_UKATS!AB103","v":0},{"$f":"C_Capex_UKATS!AC103","v":0},{"$f":"C_Capex_UKATS!AD103","v":0},{"$f":"C_Capex_UKATS!AE103","v":0},{"$f":"C_Capex_UKATS!AF103","v":0},{"$f":"C_Capex_UKATS!AG103","v":0},{"$f":"C_Capex_UKATS!AH103","v":0},{"$f":"C_Capex_UKATS!AI103","v":0},{"$f":"C_Capex_UKATS!AJ103","v":0},{"$f":"C_Capex_UKATS!AK103","v":0},{"$f":"C_Capex_UKATS!AL103","v":0},{"$f":"C_Capex_UKATS!AM103","v":0},{"$f":"C_Capex_UKATS!AN103","v":0},{"$f":"C_Capex_UKATS!AO103","v":0},{"$f":"C_Capex_UKATS!AP103","v":0},{"$f":"C_Capex_UKATS!AQ103","v":0},{"$f":"C_Capex_UKATS!AR103","v":0},{"$f":"C_Capex_UKATS!AS103","v":0},{"$f":"C_Capex_UKATS!AT103","v":0},{"$f":"C_Capex_UKATS!AU103","v":0},{"$f":"C_Capex_UKATS!AV103","v":0},{"$f":"C_Capex_UKATS!AW103","v":0},{"$f":"C_Capex_UKATS!AX103","v":0},{"$f":"C_Capex_UKATS!AY103","v":0},{"$f":"C_Capex_UKATS!AZ103","v":0},{"$f":"C_Capex_UKATS!BA103","v":0},{"$f":"C_Capex_UKATS!BB103","v":0},{"$f":"C_Capex_UKATS!BC103","v":0},{"$f":"C_Capex_UKATS!BD103","v":0},{"$f":"C_Capex_UKATS!BE103","v":0},{"$f":"C_Capex_UKATS!BF103","v":0},{"$f":"C_Capex_UKATS!BG103","v":0},{"$f":"C_Capex_UKATS!BH103","v":0},{"$f":"C_Capex_UKATS!BI103","v":0},{"$f":"C_Capex_UKATS!BJ103","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E104","v":"Category 8 additions (UKATS)"},{"$f":"C_Capex_UKATS!F104","v":"UKATS"},{"$f":"C_Capex_UKATS!G104","v":"£'000 "},{"$f":"C_Capex_UKATS!H104","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J104","v":0},null,{"$f":"C_Capex_UKATS!L104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y104","v":0},null,{"$f":"C_Capex_UKATS!AA104","v":0},{"$f":"C_Capex_UKATS!AB104","v":0},{"$f":"C_Capex_UKATS!AC104","v":0},{"$f":"C_Capex_UKATS!AD104","v":0},{"$f":"C_Capex_UKATS!AE104","v":0},{"$f":"C_Capex_UKATS!AF104","v":0},{"$f":"C_Capex_UKATS!AG104","v":0},{"$f":"C_Capex_UKATS!AH104","v":0},{"$f":"C_Capex_UKATS!AI104","v":0},{"$f":"C_Capex_UKATS!AJ104","v":0},{"$f":"C_Capex_UKATS!AK104","v":0},{"$f":"C_Capex_UKATS!AL104","v":0},{"$f":"C_Capex_UKATS!AM104","v":0},{"$f":"C_Capex_UKATS!AN104","v":0},{"$f":"C_Capex_UKATS!AO104","v":0},{"$f":"C_Capex_UKATS!AP104","v":0},{"$f":"C_Capex_UKATS!AQ104","v":0},{"$f":"C_Capex_UKATS!AR104","v":0},{"$f":"C_Capex_UKATS!AS104","v":0},{"$f":"C_Capex_UKATS!AT104","v":0},{"$f":"C_Capex_UKATS!AU104","v":0},{"$f":"C_Capex_UKATS!AV104","v":0},{"$f":"C_Capex_UKATS!AW104","v":0},{"$f":"C_Capex_UKATS!AX104","v":0},{"$f":"C_Capex_UKATS!AY104","v":0},{"$f":"C_Capex_UKATS!AZ104","v":0},{"$f":"C_Capex_UKATS!BA104","v":0},{"$f":"C_Capex_UKATS!BB104","v":0},{"$f":"C_Capex_UKATS!BC104","v":0},{"$f":"C_Capex_UKATS!BD104","v":0},{"$f":"C_Capex_UKATS!BE104","v":0},{"$f":"C_Capex_UKATS!BF104","v":0},{"$f":"C_Capex_UKATS!BG104","v":0},{"$f":"C_Capex_UKATS!BH104","v":0},{"$f":"C_Capex_UKATS!BI104","v":0},{"$f":"C_Capex_UKATS!BJ104","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E105","v":"Category 9 additions (UKATS)"},{"$f":"C_Capex_UKATS!F105","v":"UKATS"},{"$f":"C_Capex_UKATS!G105","v":"£'000 "},{"$f":"C_Capex_UKATS!H105","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J105","v":0},null,{"$f":"C_Capex_UKATS!L105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y105","v":0},null,{"$f":"C_Capex_UKATS!AA105","v":0},{"$f":"C_Capex_UKATS!AB105","v":0},{"$f":"C_Capex_UKATS!AC105","v":0},{"$f":"C_Capex_UKATS!AD105","v":0},{"$f":"C_Capex_UKATS!AE105","v":0},{"$f":"C_Capex_UKATS!AF105","v":0},{"$f":"C_Capex_UKATS!AG105","v":0},{"$f":"C_Capex_UKATS!AH105","v":0},{"$f":"C_Capex_UKATS!AI105","v":0},{"$f":"C_Capex_UKATS!AJ105","v":0},{"$f":"C_Capex_UKATS!AK105","v":0},{"$f":"C_Capex_UKATS!AL105","v":0},{"$f":"C_Capex_UKATS!AM105","v":0},{"$f":"C_Capex_UKATS!AN105","v":0},{"$f":"C_Capex_UKATS!AO105","v":0},{"$f":"C_Capex_UKATS!AP105","v":0},{"$f":"C_Capex_UKATS!AQ105","v":0},{"$f":"C_Capex_UKATS!AR105","v":0},{"$f":"C_Capex_UKATS!AS105","v":0},{"$f":"C_Capex_UKATS!AT105","v":0},{"$f":"C_Capex_UKATS!AU105","v":0},{"$f":"C_Capex_UKATS!AV105","v":0},{"$f":"C_Capex_UKATS!AW105","v":0},{"$f":"C_Capex_UKATS!AX105","v":0},{"$f":"C_Capex_UKATS!AY105","v":0},{"$f":"C_Capex_UKATS!AZ105","v":0},{"$f":"C_Capex_UKATS!BA105","v":0},{"$f":"C_Capex_UKATS!BB105","v":0},{"$f":"C_Capex_UKATS!BC105","v":0},{"$f":"C_Capex_UKATS!BD105","v":0},{"$f":"C_Capex_UKATS!BE105","v":0},{"$f":"C_Capex_UKATS!BF105","v":0},{"$f":"C_Capex_UKATS!BG105","v":0},{"$f":"C_Capex_UKATS!BH105","v":0},{"$f":"C_Capex_UKATS!BI105","v":0},{"$f":"C_Capex_UKATS!BJ105","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E106","v":"Category 10 additions (UKATS)"},{"$f":"C_Capex_UKATS!F106","v":"UKATS"},{"$f":"C_Capex_UKATS!G106","v":"£'000 "},{"$f":"C_Capex_UKATS!H106","v":"Nominal"},null,{"$f":"C_Capex_UKATS!J106","v":0},null,{"$f":"C_Capex_UKATS!L106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y106","v":0},null,{"$f":"C_Capex_UKATS!AA106","v":0},{"$f":"C_Capex_UKATS!AB106","v":0},{"$f":"C_Capex_UKATS!AC106","v":0},{"$f":"C_Capex_UKATS!AD106","v":0},{"$f":"C_Capex_UKATS!AE106","v":0},{"$f":"C_Capex_UKATS!AF106","v":0},{"$f":"C_Capex_UKATS!AG106","v":0},{"$f":"C_Capex_UKATS!AH106","v":0},{"$f":"C_Capex_UKATS!AI106","v":0},{"$f":"C_Capex_UKATS!AJ106","v":0},{"$f":"C_Capex_UKATS!AK106","v":0},{"$f":"C_Capex_UKATS!AL106","v":0},{"$f":"C_Capex_UKATS!AM106","v":0},{"$f":"C_Capex_UKATS!AN106","v":0},{"$f":"C_Capex_UKATS!AO106","v":0},{"$f":"C_Capex_UKATS!AP106","v":0},{"$f":"C_Capex_UKATS!AQ106","v":0},{"$f":"C_Capex_UKATS!AR106","v":0},{"$f":"C_Capex_UKATS!AS106","v":0},{"$f":"C_Capex_UKATS!AT106","v":0},{"$f":"C_Capex_UKATS!AU106","v":0},{"$f":"C_Capex_UKATS!AV106","v":0},{"$f":"C_Capex_UKATS!AW106","v":0},{"$f":"C_Capex_UKATS!AX106","v":0},{"$f":"C_Capex_UKATS!AY106","v":0},{"$f":"C_Capex_UKATS!AZ106","v":0},{"$f":"C_Capex_UKATS!BA106","v":0},{"$f":"C_Capex_UKATS!BB106","v":0},{"$f":"C_Capex_UKATS!BC106","v":0},{"$f":"C_Capex_UKATS!BD106","v":0},{"$f":"C_Capex_UKATS!BE106","v":0},{"$f":"C_Capex_UKATS!BF106","v":0},{"$f":"C_Capex_UKATS!BG106","v":0},{"$f":"C_Capex_UKATS!BH106","v":0},{"$f":"C_Capex_UKATS!BI106","v":0},{"$f":"C_Capex_UKATS!BJ106","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E97","v":"Category 1 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F97","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G97","v":"£'000 "},{"$f":"C_Capex_Oceanic!H97","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J97","v":0},null,{"$f":"C_Capex_Oceanic!L97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y97","v":0},null,{"$f":"C_Capex_Oceanic!AA97","v":0},{"$f":"C_Capex_Oceanic!AB97","v":0},{"$f":"C_Capex_Oceanic!AC97","v":0},{"$f":"C_Capex_Oceanic!AD97","v":0},{"$f":"C_Capex_Oceanic!AE97","v":0},{"$f":"C_Capex_Oceanic!AF97","v":0},{"$f":"C_Capex_Oceanic!AG97","v":1025.8822189174493},{"$f":"C_Capex_Oceanic!AH97","v":3356.6890490148471},{"$f":"C_Capex_Oceanic!AI97","v":4474.9025200357491},{"$f":"C_Capex_Oceanic!AJ97","v":4545.7584374086391},{"$f":"C_Capex_Oceanic!AK97","v":5766.5009573532479},{"$f":"C_Capex_Oceanic!AL97","v":5719.9997850785976},{"$f":"C_Capex_Oceanic!AM97","v":5655.4316116603013},{"$f":"C_Capex_Oceanic!AN97","v":0},{"$f":"C_Capex_Oceanic!AO97","v":0},{"$f":"C_Capex_Oceanic!AP97","v":0},{"$f":"C_Capex_Oceanic!AQ97","v":0},{"$f":"C_Capex_Oceanic!AR97","v":0},{"$f":"C_Capex_Oceanic!AS97","v":0},{"$f":"C_Capex_Oceanic!AT97","v":0},{"$f":"C_Capex_Oceanic!AU97","v":0},{"$f":"C_Capex_Oceanic!AV97","v":0},{"$f":"C_Capex_Oceanic!AW97","v":0},{"$f":"C_Capex_Oceanic!AX97","v":0},{"$f":"C_Capex_Oceanic!AY97","v":0},{"$f":"C_Capex_Oceanic!AZ97","v":0},{"$f":"C_Capex_Oceanic!BA97","v":0},{"$f":"C_Capex_Oceanic!BB97","v":0},{"$f":"C_Capex_Oceanic!BC97","v":0},{"$f":"C_Capex_Oceanic!BD97","v":0},{"$f":"C_Capex_Oceanic!BE97","v":0},{"$f":"C_Capex_Oceanic!BF97","v":0},{"$f":"C_Capex_Oceanic!BG97","v":0},{"$f":"C_Capex_Oceanic!BH97","v":0},{"$f":"C_Capex_Oceanic!BI97","v":0},{"$f":"C_Capex_Oceanic!BJ97","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E98","v":"Category 2 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F98","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G98","v":"£'000 "},{"$f":"C_Capex_Oceanic!H98","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J98","v":0},null,{"$f":"C_Capex_Oceanic!L98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y98","v":0},null,{"$f":"C_Capex_Oceanic!AA98","v":0},{"$f":"C_Capex_Oceanic!AB98","v":0},{"$f":"C_Capex_Oceanic!AC98","v":0},{"$f":"C_Capex_Oceanic!AD98","v":0},{"$f":"C_Capex_Oceanic!AE98","v":0},{"$f":"C_Capex_Oceanic!AF98","v":0},{"$f":"C_Capex_Oceanic!AG98","v":0},{"$f":"C_Capex_Oceanic!AH98","v":0},{"$f":"C_Capex_Oceanic!AI98","v":0},{"$f":"C_Capex_Oceanic!AJ98","v":0},{"$f":"C_Capex_Oceanic!AK98","v":0},{"$f":"C_Capex_Oceanic!AL98","v":0},{"$f":"C_Capex_Oceanic!AM98","v":0},{"$f":"C_Capex_Oceanic!AN98","v":0},{"$f":"C_Capex_Oceanic!AO98","v":0},{"$f":"C_Capex_Oceanic!AP98","v":0},{"$f":"C_Capex_Oceanic!AQ98","v":0},{"$f":"C_Capex_Oceanic!AR98","v":0},{"$f":"C_Capex_Oceanic!AS98","v":0},{"$f":"C_Capex_Oceanic!AT98","v":0},{"$f":"C_Capex_Oceanic!AU98","v":0},{"$f":"C_Capex_Oceanic!AV98","v":0},{"$f":"C_Capex_Oceanic!AW98","v":0},{"$f":"C_Capex_Oceanic!AX98","v":0},{"$f":"C_Capex_Oceanic!AY98","v":0},{"$f":"C_Capex_Oceanic!AZ98","v":0},{"$f":"C_Capex_Oceanic!BA98","v":0},{"$f":"C_Capex_Oceanic!BB98","v":0},{"$f":"C_Capex_Oceanic!BC98","v":0},{"$f":"C_Capex_Oceanic!BD98","v":0},{"$f":"C_Capex_Oceanic!BE98","v":0},{"$f":"C_Capex_Oceanic!BF98","v":0},{"$f":"C_Capex_Oceanic!BG98","v":0},{"$f":"C_Capex_Oceanic!BH98","v":0},{"$f":"C_Capex_Oceanic!BI98","v":0},{"$f":"C_Capex_Oceanic!BJ98","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E99","v":"Category 3 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F99","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G99","v":"£'000 "},{"$f":"C_Capex_Oceanic!H99","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J99","v":0},null,{"$f":"C_Capex_Oceanic!L99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y99","v":0},null,{"$f":"C_Capex_Oceanic!AA99","v":0},{"$f":"C_Capex_Oceanic!AB99","v":0},{"$f":"C_Capex_Oceanic!AC99","v":0},{"$f":"C_Capex_Oceanic!AD99","v":0},{"$f":"C_Capex_Oceanic!AE99","v":0},{"$f":"C_Capex_Oceanic!AF99","v":0},{"$f":"C_Capex_Oceanic!AG99","v":0},{"$f":"C_Capex_Oceanic!AH99","v":0},{"$f":"C_Capex_Oceanic!AI99","v":0},{"$f":"C_Capex_Oceanic!AJ99","v":0},{"$f":"C_Capex_Oceanic!AK99","v":0},{"$f":"C_Capex_Oceanic!AL99","v":0},{"$f":"C_Capex_Oceanic!AM99","v":0},{"$f":"C_Capex_Oceanic!AN99","v":0},{"$f":"C_Capex_Oceanic!AO99","v":0},{"$f":"C_Capex_Oceanic!AP99","v":0},{"$f":"C_Capex_Oceanic!AQ99","v":0},{"$f":"C_Capex_Oceanic!AR99","v":0},{"$f":"C_Capex_Oceanic!AS99","v":0},{"$f":"C_Capex_Oceanic!AT99","v":0},{"$f":"C_Capex_Oceanic!AU99","v":0},{"$f":"C_Capex_Oceanic!AV99","v":0},{"$f":"C_Capex_Oceanic!AW99","v":0},{"$f":"C_Capex_Oceanic!AX99","v":0},{"$f":"C_Capex_Oceanic!AY99","v":0},{"$f":"C_Capex_Oceanic!AZ99","v":0},{"$f":"C_Capex_Oceanic!BA99","v":0},{"$f":"C_Capex_Oceanic!BB99","v":0},{"$f":"C_Capex_Oceanic!BC99","v":0},{"$f":"C_Capex_Oceanic!BD99","v":0},{"$f":"C_Capex_Oceanic!BE99","v":0},{"$f":"C_Capex_Oceanic!BF99","v":0},{"$f":"C_Capex_Oceanic!BG99","v":0},{"$f":"C_Capex_Oceanic!BH99","v":0},{"$f":"C_Capex_Oceanic!BI99","v":0},{"$f":"C_Capex_Oceanic!BJ99","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E100","v":"Category 4 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F100","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G100","v":"£'000 "},{"$f":"C_Capex_Oceanic!H100","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J100","v":0},null,{"$f":"C_Capex_Oceanic!L100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y100","v":0},null,{"$f":"C_Capex_Oceanic!AA100","v":0},{"$f":"C_Capex_Oceanic!AB100","v":0},{"$f":"C_Capex_Oceanic!AC100","v":0},{"$f":"C_Capex_Oceanic!AD100","v":0},{"$f":"C_Capex_Oceanic!AE100","v":0},{"$f":"C_Capex_Oceanic!AF100","v":0},{"$f":"C_Capex_Oceanic!AG100","v":0},{"$f":"C_Capex_Oceanic!AH100","v":0},{"$f":"C_Capex_Oceanic!AI100","v":0},{"$f":"C_Capex_Oceanic!AJ100","v":0},{"$f":"C_Capex_Oceanic!AK100","v":0},{"$f":"C_Capex_Oceanic!AL100","v":0},{"$f":"C_Capex_Oceanic!AM100","v":0},{"$f":"C_Capex_Oceanic!AN100","v":0},{"$f":"C_Capex_Oceanic!AO100","v":0},{"$f":"C_Capex_Oceanic!AP100","v":0},{"$f":"C_Capex_Oceanic!AQ100","v":0},{"$f":"C_Capex_Oceanic!AR100","v":0},{"$f":"C_Capex_Oceanic!AS100","v":0},{"$f":"C_Capex_Oceanic!AT100","v":0},{"$f":"C_Capex_Oceanic!AU100","v":0},{"$f":"C_Capex_Oceanic!AV100","v":0},{"$f":"C_Capex_Oceanic!AW100","v":0},{"$f":"C_Capex_Oceanic!AX100","v":0},{"$f":"C_Capex_Oceanic!AY100","v":0},{"$f":"C_Capex_Oceanic!AZ100","v":0},{"$f":"C_Capex_Oceanic!BA100","v":0},{"$f":"C_Capex_Oceanic!BB100","v":0},{"$f":"C_Capex_Oceanic!BC100","v":0},{"$f":"C_Capex_Oceanic!BD100","v":0},{"$f":"C_Capex_Oceanic!BE100","v":0},{"$f":"C_Capex_Oceanic!BF100","v":0},{"$f":"C_Capex_Oceanic!BG100","v":0},{"$f":"C_Capex_Oceanic!BH100","v":0},{"$f":"C_Capex_Oceanic!BI100","v":0},{"$f":"C_Capex_Oceanic!BJ100","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E101","v":"Category 5 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F101","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G101","v":"£'000 "},{"$f":"C_Capex_Oceanic!H101","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J101","v":0},null,{"$f":"C_Capex_Oceanic!L101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y101","v":0},null,{"$f":"C_Capex_Oceanic!AA101","v":0},{"$f":"C_Capex_Oceanic!AB101","v":0},{"$f":"C_Capex_Oceanic!AC101","v":0},{"$f":"C_Capex_Oceanic!AD101","v":0},{"$f":"C_Capex_Oceanic!AE101","v":0},{"$f":"C_Capex_Oceanic!AF101","v":0},{"$f":"C_Capex_Oceanic!AG101","v":0},{"$f":"C_Capex_Oceanic!AH101","v":0},{"$f":"C_Capex_Oceanic!AI101","v":0},{"$f":"C_Capex_Oceanic!AJ101","v":0},{"$f":"C_Capex_Oceanic!AK101","v":0},{"$f":"C_Capex_Oceanic!AL101","v":0},{"$f":"C_Capex_Oceanic!AM101","v":0},{"$f":"C_Capex_Oceanic!AN101","v":0},{"$f":"C_Capex_Oceanic!AO101","v":0},{"$f":"C_Capex_Oceanic!AP101","v":0},{"$f":"C_Capex_Oceanic!AQ101","v":0},{"$f":"C_Capex_Oceanic!AR101","v":0},{"$f":"C_Capex_Oceanic!AS101","v":0},{"$f":"C_Capex_Oceanic!AT101","v":0},{"$f":"C_Capex_Oceanic!AU101","v":0},{"$f":"C_Capex_Oceanic!AV101","v":0},{"$f":"C_Capex_Oceanic!AW101","v":0},{"$f":"C_Capex_Oceanic!AX101","v":0},{"$f":"C_Capex_Oceanic!AY101","v":0},{"$f":"C_Capex_Oceanic!AZ101","v":0},{"$f":"C_Capex_Oceanic!BA101","v":0},{"$f":"C_Capex_Oceanic!BB101","v":0},{"$f":"C_Capex_Oceanic!BC101","v":0},{"$f":"C_Capex_Oceanic!BD101","v":0},{"$f":"C_Capex_Oceanic!BE101","v":0},{"$f":"C_Capex_Oceanic!BF101","v":0},{"$f":"C_Capex_Oceanic!BG101","v":0},{"$f":"C_Capex_Oceanic!BH101","v":0},{"$f":"C_Capex_Oceanic!BI101","v":0},{"$f":"C_Capex_Oceanic!BJ101","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E102","v":"Category 6 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F102","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G102","v":"£'000 "},{"$f":"C_Capex_Oceanic!H102","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J102","v":0},null,{"$f":"C_Capex_Oceanic!L102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y102","v":0},null,{"$f":"C_Capex_Oceanic!AA102","v":0},{"$f":"C_Capex_Oceanic!AB102","v":0},{"$f":"C_Capex_Oceanic!AC102","v":0},{"$f":"C_Capex_Oceanic!AD102","v":0},{"$f":"C_Capex_Oceanic!AE102","v":0},{"$f":"C_Capex_Oceanic!AF102","v":0},{"$f":"C_Capex_Oceanic!AG102","v":0},{"$f":"C_Capex_Oceanic!AH102","v":0},{"$f":"C_Capex_Oceanic!AI102","v":0},{"$f":"C_Capex_Oceanic!AJ102","v":0},{"$f":"C_Capex_Oceanic!AK102","v":0},{"$f":"C_Capex_Oceanic!AL102","v":0},{"$f":"C_Capex_Oceanic!AM102","v":0},{"$f":"C_Capex_Oceanic!AN102","v":0},{"$f":"C_Capex_Oceanic!AO102","v":0},{"$f":"C_Capex_Oceanic!AP102","v":0},{"$f":"C_Capex_Oceanic!AQ102","v":0},{"$f":"C_Capex_Oceanic!AR102","v":0},{"$f":"C_Capex_Oceanic!AS102","v":0},{"$f":"C_Capex_Oceanic!AT102","v":0},{"$f":"C_Capex_Oceanic!AU102","v":0},{"$f":"C_Capex_Oceanic!AV102","v":0},{"$f":"C_Capex_Oceanic!AW102","v":0},{"$f":"C_Capex_Oceanic!AX102","v":0},{"$f":"C_Capex_Oceanic!AY102","v":0},{"$f":"C_Capex_Oceanic!AZ102","v":0},{"$f":"C_Capex_Oceanic!BA102","v":0},{"$f":"C_Capex_Oceanic!BB102","v":0},{"$f":"C_Capex_Oceanic!BC102","v":0},{"$f":"C_Capex_Oceanic!BD102","v":0},{"$f":"C_Capex_Oceanic!BE102","v":0},{"$f":"C_Capex_Oceanic!BF102","v":0},{"$f":"C_Capex_Oceanic!BG102","v":0},{"$f":"C_Capex_Oceanic!BH102","v":0},{"$f":"C_Capex_Oceanic!BI102","v":0},{"$f":"C_Capex_Oceanic!BJ102","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E103","v":"Category 7 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F103","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G103","v":"£'000 "},{"$f":"C_Capex_Oceanic!H103","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J103","v":0},null,{"$f":"C_Capex_Oceanic!L103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y103","v":0},null,{"$f":"C_Capex_Oceanic!AA103","v":0},{"$f":"C_Capex_Oceanic!AB103","v":0},{"$f":"C_Capex_Oceanic!AC103","v":0},{"$f":"C_Capex_Oceanic!AD103","v":0},{"$f":"C_Capex_Oceanic!AE103","v":0},{"$f":"C_Capex_Oceanic!AF103","v":0},{"$f":"C_Capex_Oceanic!AG103","v":0},{"$f":"C_Capex_Oceanic!AH103","v":0},{"$f":"C_Capex_Oceanic!AI103","v":0},{"$f":"C_Capex_Oceanic!AJ103","v":0},{"$f":"C_Capex_Oceanic!AK103","v":0},{"$f":"C_Capex_Oceanic!AL103","v":0},{"$f":"C_Capex_Oceanic!AM103","v":0},{"$f":"C_Capex_Oceanic!AN103","v":0},{"$f":"C_Capex_Oceanic!AO103","v":0},{"$f":"C_Capex_Oceanic!AP103","v":0},{"$f":"C_Capex_Oceanic!AQ103","v":0},{"$f":"C_Capex_Oceanic!AR103","v":0},{"$f":"C_Capex_Oceanic!AS103","v":0},{"$f":"C_Capex_Oceanic!AT103","v":0},{"$f":"C_Capex_Oceanic!AU103","v":0},{"$f":"C_Capex_Oceanic!AV103","v":0},{"$f":"C_Capex_Oceanic!AW103","v":0},{"$f":"C_Capex_Oceanic!AX103","v":0},{"$f":"C_Capex_Oceanic!AY103","v":0},{"$f":"C_Capex_Oceanic!AZ103","v":0},{"$f":"C_Capex_Oceanic!BA103","v":0},{"$f":"C_Capex_Oceanic!BB103","v":0},{"$f":"C_Capex_Oceanic!BC103","v":0},{"$f":"C_Capex_Oceanic!BD103","v":0},{"$f":"C_Capex_Oceanic!BE103","v":0},{"$f":"C_Capex_Oceanic!BF103","v":0},{"$f":"C_Capex_Oceanic!BG103","v":0},{"$f":"C_Capex_Oceanic!BH103","v":0},{"$f":"C_Capex_Oceanic!BI103","v":0},{"$f":"C_Capex_Oceanic!BJ103","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E104","v":"Category 8 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F104","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G104","v":"£'000 "},{"$f":"C_Capex_Oceanic!H104","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J104","v":0},null,{"$f":"C_Capex_Oceanic!L104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y104","v":0},null,{"$f":"C_Capex_Oceanic!AA104","v":0},{"$f":"C_Capex_Oceanic!AB104","v":0},{"$f":"C_Capex_Oceanic!AC104","v":0},{"$f":"C_Capex_Oceanic!AD104","v":0},{"$f":"C_Capex_Oceanic!AE104","v":0},{"$f":"C_Capex_Oceanic!AF104","v":0},{"$f":"C_Capex_Oceanic!AG104","v":0},{"$f":"C_Capex_Oceanic!AH104","v":0},{"$f":"C_Capex_Oceanic!AI104","v":0},{"$f":"C_Capex_Oceanic!AJ104","v":0},{"$f":"C_Capex_Oceanic!AK104","v":0},{"$f":"C_Capex_Oceanic!AL104","v":0},{"$f":"C_Capex_Oceanic!AM104","v":0},{"$f":"C_Capex_Oceanic!AN104","v":0},{"$f":"C_Capex_Oceanic!AO104","v":0},{"$f":"C_Capex_Oceanic!AP104","v":0},{"$f":"C_Capex_Oceanic!AQ104","v":0},{"$f":"C_Capex_Oceanic!AR104","v":0},{"$f":"C_Capex_Oceanic!AS104","v":0},{"$f":"C_Capex_Oceanic!AT104","v":0},{"$f":"C_Capex_Oceanic!AU104","v":0},{"$f":"C_Capex_Oceanic!AV104","v":0},{"$f":"C_Capex_Oceanic!AW104","v":0},{"$f":"C_Capex_Oceanic!AX104","v":0},{"$f":"C_Capex_Oceanic!AY104","v":0},{"$f":"C_Capex_Oceanic!AZ104","v":0},{"$f":"C_Capex_Oceanic!BA104","v":0},{"$f":"C_Capex_Oceanic!BB104","v":0},{"$f":"C_Capex_Oceanic!BC104","v":0},{"$f":"C_Capex_Oceanic!BD104","v":0},{"$f":"C_Capex_Oceanic!BE104","v":0},{"$f":"C_Capex_Oceanic!BF104","v":0},{"$f":"C_Capex_Oceanic!BG104","v":0},{"$f":"C_Capex_Oceanic!BH104","v":0},{"$f":"C_Capex_Oceanic!BI104","v":0},{"$f":"C_Capex_Oceanic!BJ104","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E105","v":"Category 9 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F105","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G105","v":"£'000 "},{"$f":"C_Capex_Oceanic!H105","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J105","v":0},null,{"$f":"C_Capex_Oceanic!L105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y105","v":0},null,{"$f":"C_Capex_Oceanic!AA105","v":0},{"$f":"C_Capex_Oceanic!AB105","v":0},{"$f":"C_Capex_Oceanic!AC105","v":0},{"$f":"C_Capex_Oceanic!AD105","v":0},{"$f":"C_Capex_Oceanic!AE105","v":0},{"$f":"C_Capex_Oceanic!AF105","v":0},{"$f":"C_Capex_Oceanic!AG105","v":0},{"$f":"C_Capex_Oceanic!AH105","v":0},{"$f":"C_Capex_Oceanic!AI105","v":0},{"$f":"C_Capex_Oceanic!AJ105","v":0},{"$f":"C_Capex_Oceanic!AK105","v":0},{"$f":"C_Capex_Oceanic!AL105","v":0},{"$f":"C_Capex_Oceanic!AM105","v":0},{"$f":"C_Capex_Oceanic!AN105","v":0},{"$f":"C_Capex_Oceanic!AO105","v":0},{"$f":"C_Capex_Oceanic!AP105","v":0},{"$f":"C_Capex_Oceanic!AQ105","v":0},{"$f":"C_Capex_Oceanic!AR105","v":0},{"$f":"C_Capex_Oceanic!AS105","v":0},{"$f":"C_Capex_Oceanic!AT105","v":0},{"$f":"C_Capex_Oceanic!AU105","v":0},{"$f":"C_Capex_Oceanic!AV105","v":0},{"$f":"C_Capex_Oceanic!AW105","v":0},{"$f":"C_Capex_Oceanic!AX105","v":0},{"$f":"C_Capex_Oceanic!AY105","v":0},{"$f":"C_Capex_Oceanic!AZ105","v":0},{"$f":"C_Capex_Oceanic!BA105","v":0},{"$f":"C_Capex_Oceanic!BB105","v":0},{"$f":"C_Capex_Oceanic!BC105","v":0},{"$f":"C_Capex_Oceanic!BD105","v":0},{"$f":"C_Capex_Oceanic!BE105","v":0},{"$f":"C_Capex_Oceanic!BF105","v":0},{"$f":"C_Capex_Oceanic!BG105","v":0},{"$f":"C_Capex_Oceanic!BH105","v":0},{"$f":"C_Capex_Oceanic!BI105","v":0},{"$f":"C_Capex_Oceanic!BJ105","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E106","v":"Category 10 additions (Oceanic)"},{"$f":"C_Capex_Oceanic!F106","v":"Oceanic"},{"$f":"C_Capex_Oceanic!G106","v":"£'000 "},{"$f":"C_Capex_Oceanic!H106","v":"Nominal"},null,{"$f":"C_Capex_Oceanic!J106","v":0},null,{"$f":"C_Capex_Oceanic!L106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y106","v":0},null,{"$f":"C_Capex_Oceanic!AA106","v":0},{"$f":"C_Capex_Oceanic!AB106","v":0},{"$f":"C_Capex_Oceanic!AC106","v":0},{"$f":"C_Capex_Oceanic!AD106","v":0},{"$f":"C_Capex_Oceanic!AE106","v":0},{"$f":"C_Capex_Oceanic!AF106","v":0},{"$f":"C_Capex_Oceanic!AG106","v":0},{"$f":"C_Capex_Oceanic!AH106","v":0},{"$f":"C_Capex_Oceanic!AI106","v":0},{"$f":"C_Capex_Oceanic!AJ106","v":0},{"$f":"C_Capex_Oceanic!AK106","v":0},{"$f":"C_Capex_Oceanic!AL106","v":0},{"$f":"C_Capex_Oceanic!AM106","v":0},{"$f":"C_Capex_Oceanic!AN106","v":0},{"$f":"C_Capex_Oceanic!AO106","v":0},{"$f":"C_Capex_Oceanic!AP106","v":0},{"$f":"C_Capex_Oceanic!AQ106","v":0},{"$f":"C_Capex_Oceanic!AR106","v":0},{"$f":"C_Capex_Oceanic!AS106","v":0},{"$f":"C_Capex_Oceanic!AT106","v":0},{"$f":"C_Capex_Oceanic!AU106","v":0},{"$f":"C_Capex_Oceanic!AV106","v":0},{"$f":"C_Capex_Oceanic!AW106","v":0},{"$f":"C_Capex_Oceanic!AX106","v":0},{"$f":"C_Capex_Oceanic!AY106","v":0},{"$f":"C_Capex_Oceanic!AZ106","v":0},{"$f":"C_Capex_Oceanic!BA106","v":0},{"$f":"C_Capex_Oceanic!BB106","v":0},{"$f":"C_Capex_Oceanic!BC106","v":0},{"$f":"C_Capex_Oceanic!BD106","v":0},{"$f":"C_Capex_Oceanic!BE106","v":0},{"$f":"C_Capex_Oceanic!BF106","v":0},{"$f":"C_Capex_Oceanic!BG106","v":0},{"$f":"C_Capex_Oceanic!BH106","v":0},{"$f":"C_Capex_Oceanic!BI106","v":0},{"$f":"C_Capex_Oceanic!BJ106","v":0}]
[null,null,null,null,"Capex",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA78:AA97)","v":0},0,0,0,0,0,97458.810797157683,133148.66561092227,119694.40953862286,137318.69315288108,142422.65666105665,138337.74892817266,137889.02110059289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Average RAB Balances"]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E$698","v":"Average Oceanic RAB1"},null,{"$f":"C_RAB_Oceanic!G$698","v":"£'000 "},{"$f":"C_RAB_Oceanic!H$698","v":"Nominal"},null,{"$f":"C_RAB_Oceanic!J$698","v":0},null,{"$f":"C_RAB_Oceanic!L$698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y$698","v":0},null,{"$f":"C_RAB_Oceanic!AA$698","v":33535.629920299027},{"$f":"C_RAB_Oceanic!AB$698","v":34802.200273015493},{"$f":"C_RAB_Oceanic!AC$698","v":37298.654914298007},{"$f":"C_RAB_Oceanic!AD$698","v":39520.657247578492},{"$f":"C_RAB_Oceanic!AE$698","v":42362.641915038534},{"$f":"C_RAB_Oceanic!AF$698","v":41827.535491477989},{"$f":"C_RAB_Oceanic!AG$698","v":38333.441486275027},{"$f":"C_RAB_Oceanic!AH$698","v":38087.78217548415},{"$f":"C_RAB_Oceanic!AI$698","v":38108.607076636865},{"$f":"C_RAB_Oceanic!AJ$698","v":34556.267293493584},{"$f":"C_RAB_Oceanic!AK$698","v":31344.30699064603},{"$f":"C_RAB_Oceanic!AL$698","v":31629.694386552728},{"$f":"C_RAB_Oceanic!AM$698","v":32215.570737202295},{"$f":"C_RAB_Oceanic!AN$698","v":29483.075253563511},{"$f":"C_RAB_Oceanic!AO$698","v":25736.980861987267},{"$f":"C_RAB_Oceanic!AP$698","v":24165.273109987509},{"$f":"C_RAB_Oceanic!AQ$698","v":22478.237762214121},{"$f":"C_RAB_Oceanic!AR$698","v":20679.498445399528},{"$f":"C_RAB_Oceanic!AS$698","v":18777.536736979848},{"$f":"C_RAB_Oceanic!AT$698","v":16753.872341796014},{"$f":"C_RAB_Oceanic!AU$698","v":14643.501292407356},{"$f":"C_RAB_Oceanic!AV$698","v":12406.110520635415},{"$f":"C_RAB_Oceanic!AW$698","v":10142.997516111251},{"$f":"C_RAB_Oceanic!AX$698","v":8113.9503939885917},{"$f":"C_RAB_Oceanic!AY$698","v":6411.0089436494591},{"$f":"C_RAB_Oceanic!AZ$698","v":5123.5722706248243},{"$f":"C_RAB_Oceanic!BA$698","v":4343.4324104271154},{"$f":"C_RAB_Oceanic!BB$698","v":4262.0283022351996},{"$f":"C_RAB_Oceanic!BC$698","v":4323.0421383681723},{"$f":"C_RAB_Oceanic!BD$698","v":4235.1572247405857},{"$f":"C_RAB_Oceanic!BE$698","v":4308.3588921406154},{"$f":"C_RAB_Oceanic!BF$698","v":4383.6998412170597},{"$f":"C_RAB_Oceanic!BG$698","v":4467.075781428317},{"$f":"C_RAB_Oceanic!BH$698","v":4552.7879307823296},{"$f":"C_RAB_Oceanic!BI$698","v":4640.9017502879324},{"$f":"C_RAB_Oceanic!BJ$698","v":4731.4845351834383}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E$702","v":"Average Oceanic RAB2"},null,{"$f":"C_RAB_Oceanic!G$702","v":"£'000 "},{"$f":"C_RAB_Oceanic!H$702","v":"Nominal"},null,{"$f":"C_RAB_Oceanic!J$702","v":0},null,{"$f":"C_RAB_Oceanic!L$702","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y$702","v":0},null,{"$f":"C_RAB_Oceanic!AA$702","v":0},{"$f":"C_RAB_Oceanic!AB$702","v":0},{"$f":"C_RAB_Oceanic!AC$702","v":0},{"$f":"C_RAB_Oceanic!AD$702","v":0},{"$f":"C_RAB_Oceanic!AE$702","v":0},{"$f":"C_RAB_Oceanic!AF$702","v":0},{"$f":"C_RAB_Oceanic!AG$702","v":0},{"$f":"C_RAB_Oceanic!AH$702","v":0},{"$f":"C_RAB_Oceanic!AI$702","v":0},{"$f":"C_RAB_Oceanic!AJ$702","v":0},{"$f":"C_RAB_Oceanic!AK$702","v":0},{"$f":"C_RAB_Oceanic!AL$702","v":0},{"$f":"C_RAB_Oceanic!AM$702","v":0},{"$f":"C_RAB_Oceanic!AN$702","v":0},{"$f":"C_RAB_Oceanic!AO$702","v":0},{"$f":"C_RAB_Oceanic!AP$702","v":0},{"$f":"C_RAB_Oceanic!AQ$702","v":0},{"$f":"C_RAB_Oceanic!AR$702","v":0},{"$f":"C_RAB_Oceanic!AS$702","v":0},{"$f":"C_RAB_Oceanic!AT$702","v":0},{"$f":"C_RAB_Oceanic!AU$702","v":0},{"$f":"C_RAB_Oceanic!AV$702","v":0},{"$f":"C_RAB_Oceanic!AW$702","v":0},{"$f":"C_RAB_Oceanic!AX$702","v":0},{"$f":"C_RAB_Oceanic!AY$702","v":0},{"$f":"C_RAB_Oceanic!AZ$702","v":0},{"$f":"C_RAB_Oceanic!BA$702","v":0},{"$f":"C_RAB_Oceanic!BB$702","v":0},{"$f":"C_RAB_Oceanic!BC$702","v":0},{"$f":"C_RAB_Oceanic!BD$702","v":0},{"$f":"C_RAB_Oceanic!BE$702","v":0},{"$f":"C_RAB_Oceanic!BF$702","v":0},{"$f":"C_RAB_Oceanic!BG$702","v":0},{"$f":"C_RAB_Oceanic!BH$702","v":0},{"$f":"C_RAB_Oceanic!BI$702","v":0},{"$f":"C_RAB_Oceanic!BJ$702","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$1193","v":"Average UKATS RAB1"},null,{"$f":"C_RAB_UKATS!G$1193","v":"£'000"},{"$f":"C_RAB_UKATS!H$1193","v":"Nominal"},null,{"$f":"C_RAB_UKATS!J$1193","v":0},null,{"$f":"C_RAB_UKATS!L$1193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$1193","v":0},null,{"$f":"C_RAB_UKATS!AA$1193","v":1135061.4006652036},{"$f":"C_RAB_UKATS!AB$1193","v":1068529.884210024},{"$f":"C_RAB_UKATS!AC$1193","v":1003116.144780701},{"$f":"C_RAB_UKATS!AD$1193","v":979165.24511540134},{"$f":"C_RAB_UKATS!AE$1193","v":973644.47351229889},{"$f":"C_RAB_UKATS!AF$1193","v":1087011.7037234143},{"$f":"C_RAB_UKATS!AG$1193","v":1334929.7525332831},{"$f":"C_RAB_UKATS!AH$1193","v":1697091.1673915489},{"$f":"C_RAB_UKATS!AI$1193","v":1900804.5239604018},{"$f":"C_RAB_UKATS!AJ$1193","v":1780323.6507701492},{"$f":"C_RAB_UKATS!AK$1193","v":1663538.9275103724},{"$f":"C_RAB_UKATS!AL$1193","v":1580613.4588070486},{"$f":"C_RAB_UKATS!AM$1193","v":1498052.1398791831},{"$f":"C_RAB_UKATS!AN$1193","v":1270345.2325114829},{"$f":"C_RAB_UKATS!AO$1193","v":965369.96079345606},{"$f":"C_RAB_UKATS!AP$1193","v":741727.15546311648},{"$f":"C_RAB_UKATS!AQ$1193","v":519568.45390246517},{"$f":"C_RAB_UKATS!AR$1193","v":289139.9167197519},{"$f":"C_RAB_UKATS!AS$1193","v":123998.84270600899},{"$f":"C_RAB_UKATS!AT$1193","v":29351.030120626834},{"$f":"C_RAB_UKATS!AU$1193","v":-55876.51894319948},{"$f":"C_RAB_UKATS!AV$1193","v":-136454.07262553691},{"$f":"C_RAB_UKATS!AW$1193","v":-212269.62575315114},{"$f":"C_RAB_UKATS!AX$1193","v":-282310.64027979213},{"$f":"C_RAB_UKATS!AY$1193","v":-343646.52877795463},{"$f":"C_RAB_UKATS!AZ$1193","v":-394438.18143356784},{"$f":"C_RAB_UKATS!BA$1193","v":-433857.71913362376},{"$f":"C_RAB_UKATS!BB$1193","v":-461382.81530798553},{"$f":"C_RAB_UKATS!BC$1193","v":-483007.72213025903},{"$f":"C_RAB_UKATS!BD$1193","v":-505238.97141297138},{"$f":"C_RAB_UKATS!BE$1193","v":-528093.57781881723},{"$f":"C_RAB_UKATS!BF$1193","v":-551589.03427402303},{"$f":"C_RAB_UKATS!BG$1193","v":-575743.32546113338},{"$f":"C_RAB_UKATS!BH$1193","v":-600574.94169544335},{"$f":"C_RAB_UKATS!BI$1193","v":-626102.89319616929},{"$f":"C_RAB_UKATS!BJ$1193","v":-652346.72476377292}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E$1197","v":"Average UKATS RAB2"},null,{"$f":"C_RAB_UKATS!G$1197","v":"£'000 "},{"$f":"C_RAB_UKATS!H$1197","v":"Nominal"},null,{"$f":"C_RAB_UKATS!J$1197","v":0},null,{"$f":"C_RAB_UKATS!L$1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y$1197","v":0},null,{"$f":"C_RAB_UKATS!AA$1197","v":0},{"$f":"C_RAB_UKATS!AB$1197","v":0},{"$f":"C_RAB_UKATS!AC$1197","v":0},{"$f":"C_RAB_UKATS!AD$1197","v":0},{"$f":"C_RAB_UKATS!AE$1197","v":0},{"$f":"C_RAB_UKATS!AF$1197","v":0},{"$f":"C_RAB_UKATS!AG$1197","v":0},{"$f":"C_RAB_UKATS!AH$1197","v":0},{"$f":"C_RAB_UKATS!AI$1197","v":0},{"$f":"C_RAB_UKATS!AJ$1197","v":0},{"$f":"C_RAB_UKATS!AK$1197","v":0},{"$f":"C_RAB_UKATS!AL$1197","v":0},{"$f":"C_RAB_UKATS!AM$1197","v":0},{"$f":"C_RAB_UKATS!AN$1197","v":0},{"$f":"C_RAB_UKATS!AO$1197","v":0},{"$f":"C_RAB_UKATS!AP$1197","v":0},{"$f":"C_RAB_UKATS!AQ$1197","v":0},{"$f":"C_RAB_UKATS!AR$1197","v":0},{"$f":"C_RAB_UKATS!AS$1197","v":0},{"$f":"C_RAB_UKATS!AT$1197","v":0},{"$f":"C_RAB_UKATS!AU$1197","v":0},{"$f":"C_RAB_UKATS!AV$1197","v":0},{"$f":"C_RAB_UKATS!AW$1197","v":0},{"$f":"C_RAB_UKATS!AX$1197","v":0},{"$f":"C_RAB_UKATS!AY$1197","v":0},{"$f":"C_RAB_UKATS!AZ$1197","v":0},{"$f":"C_RAB_UKATS!BA$1197","v":0},{"$f":"C_RAB_UKATS!BB$1197","v":0},{"$f":"C_RAB_UKATS!BC$1197","v":0},{"$f":"C_RAB_UKATS!BD$1197","v":0},{"$f":"C_RAB_UKATS!BE$1197","v":0},{"$f":"C_RAB_UKATS!BF$1197","v":0},{"$f":"C_RAB_UKATS!BG$1197","v":0},{"$f":"C_RAB_UKATS!BH$1197","v":0},{"$f":"C_RAB_UKATS!BI$1197","v":0},{"$f":"C_RAB_UKATS!BJ$1197","v":0}]
[null,null,null,null,"Average RAB Balance",null,{"$f":"G104","v":"£'000 "},{"$f":"H104","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA101:AA104)","v":1168597.0305855025},1103332.0844830396,1040414.799694999,1018685.9023629798,1016007.1154273375,1128839.2392148923,1373263.1940195581,1735178.949567033,1938913.1310370388,1814879.9180636427,1694883.2345010184,1612243.1531936014,1530267.7106163853,1299828.3077650464,991106.94165544328,765892.42857310397,542046.69166467933,309819.41516515141,142776.37944298884,46104.902462422848,-41233.017650792128,-124047.9621049015,-202126.6282370399,-274196.68988580356,-337235.51983430516,-389314.60916294303,-429514.28672319662,-457120.78700575035,-478684.67999189085,-501003.81418823078,-523785.21892667661,-547205.334432806,-571276.24967970501,-596022.15376466105,-621461.99144588131,-647615.24022858951]
[]
["Gearing"]
[]
[null,null,null,null,{"$f":"C_Time!E167","v":"Input: Solve Gearing via Macro"},null,{"$f":"C_Time!G167","v":"#"},null,null,{"$f":"C_Time!J167","v":0},null,{"$f":"C_Time!L167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y167","v":0},null,{"$f":"C_Time!AA167","v":0},{"$f":"C_Time!AB167","v":0},{"$f":"C_Time!AC167","v":0},{"$f":"C_Time!AD167","v":0},{"$f":"C_Time!AE167","v":0},{"$f":"C_Time!AF167","v":0},{"$f":"C_Time!AG167","v":0},{"$f":"C_Time!AH167","v":0},{"$f":"C_Time!AI167","v":1},{"$f":"C_Time!AJ167","v":1},{"$f":"C_Time!AK167","v":1},{"$f":"C_Time!AL167","v":1},{"$f":"C_Time!AM167","v":1},{"$f":"C_Time!AN167","v":0},{"$f":"C_Time!AO167","v":0},{"$f":"C_Time!AP167","v":0},{"$f":"C_Time!AQ167","v":0},{"$f":"C_Time!AR167","v":0},{"$f":"C_Time!AS167","v":0},{"$f":"C_Time!AT167","v":0},{"$f":"C_Time!AU167","v":0},{"$f":"C_Time!AV167","v":0},{"$f":"C_Time!AW167","v":0},{"$f":"C_Time!AX167","v":0},{"$f":"C_Time!AY167","v":0},{"$f":"C_Time!AZ167","v":0},{"$f":"C_Time!BA167","v":0},{"$f":"C_Time!BB167","v":0},{"$f":"C_Time!BC167","v":0},{"$f":"C_Time!BD167","v":0},{"$f":"C_Time!BE167","v":0},{"$f":"C_Time!BF167","v":0},{"$f":"C_Time!BG167","v":0},{"$f":"C_Time!BH167","v":0},{"$f":"C_Time!BI167","v":0},{"$f":"C_Time!BJ167","v":0}]
[null,null,null,null,"Gearing Source",null,null,"label",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA109 = 0, \"Input\", \"Macro-Solved\")","v":"Input"},{"$f":"IF(AB109 = 0, \"Input\", \"Macro-Solved\")","v":"Input"},"Input","Input","Input","Input","Input","Input","Macro-Solved","Macro-Solved","Macro-Solved","Macro-Solved","Macro-Solved","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input"]
[]
[null,null,null,null,{"$f":"C_Time!E167","v":"Input: Solve Gearing via Macro"},null,{"$f":"C_Time!G167","v":"#"},null,null,{"$f":"C_Time!J167","v":0},null,{"$f":"C_Time!L167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y167","v":0},null,{"$f":"C_Time!AA167","v":0},{"$f":"C_Time!AB167","v":0},{"$f":"C_Time!AC167","v":0},{"$f":"C_Time!AD167","v":0},{"$f":"C_Time!AE167","v":0},{"$f":"C_Time!AF167","v":0},{"$f":"C_Time!AG167","v":0},{"$f":"C_Time!AH167","v":0},{"$f":"C_Time!AI167","v":1},{"$f":"C_Time!AJ167","v":1},{"$f":"C_Time!AK167","v":1},{"$f":"C_Time!AL167","v":1},{"$f":"C_Time!AM167","v":1},{"$f":"C_Time!AN167","v":0},{"$f":"C_Time!AO167","v":0},{"$f":"C_Time!AP167","v":0},{"$f":"C_Time!AQ167","v":0},{"$f":"C_Time!AR167","v":0},{"$f":"C_Time!AS167","v":0},{"$f":"C_Time!AT167","v":0},{"$f":"C_Time!AU167","v":0},{"$f":"C_Time!AV167","v":0},{"$f":"C_Time!AW167","v":0},{"$f":"C_Time!AX167","v":0},{"$f":"C_Time!AY167","v":0},{"$f":"C_Time!AZ167","v":0},{"$f":"C_Time!BA167","v":0},{"$f":"C_Time!BB167","v":0},{"$f":"C_Time!BC167","v":0},{"$f":"C_Time!BD167","v":0},{"$f":"C_Time!BE167","v":0},{"$f":"C_Time!BF167","v":0},{"$f":"C_Time!BG167","v":0},{"$f":"C_Time!BH167","v":0},{"$f":"C_Time!BI167","v":0},{"$f":"C_Time!BJ167","v":0}]
[null,null,null,null,{"$f":"C_Financing!E126","v":"Dividend Variance Check"},null,{"$f":"C_Financing!G126","v":"flag"},null,null,{"$f":"C_Financing!J126","v":0},null,{"$f":"C_Financing!L126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y126","v":0},null,{"$f":"C_Financing!AA126","v":1},{"$f":"C_Financing!AB126","v":1},{"$f":"C_Financing!AC126","v":1},{"$f":"C_Financing!AD126","v":1},{"$f":"C_Financing!AE126","v":1},{"$f":"C_Financing!AF126","v":1},{"$f":"C_Financing!AG126","v":1},{"$f":"C_Financing!AH126","v":1},{"$f":"C_Financing!AI126","v":0},{"$f":"C_Financing!AJ126","v":0},{"$f":"C_Financing!AK126","v":0},{"$f":"C_Financing!AL126","v":0},{"$f":"C_Financing!AM126","v":0},{"$f":"C_Financing!AN126","v":1},{"$f":"C_Financing!AO126","v":1},{"$f":"C_Financing!AP126","v":1},{"$f":"C_Financing!AQ126","v":0},{"$f":"C_Financing!AR126","v":0},{"$f":"C_Financing!AS126","v":0},{"$f":"C_Financing!AT126","v":0},{"$f":"C_Financing!AU126","v":0},{"$f":"C_Financing!AV126","v":0},{"$f":"C_Financing!AW126","v":0},{"$f":"C_Financing!AX126","v":0},{"$f":"C_Financing!AY126","v":0},{"$f":"C_Financing!AZ126","v":0},{"$f":"C_Financing!BA126","v":0},{"$f":"C_Financing!BB126","v":0},{"$f":"C_Financing!BC126","v":0},{"$f":"C_Financing!BD126","v":0},{"$f":"C_Financing!BE126","v":0},{"$f":"C_Financing!BF126","v":0},{"$f":"C_Financing!BG126","v":0},{"$f":"C_Financing!BH126","v":0},{"$f":"C_Financing!BI126","v":0},{"$f":"C_Financing!BJ126","v":0}]
[null,null,null,null,{"$f":"C_Financing!E399","v":"Cash flow available for debt service (CFADS)"},null,{"$f":"C_Financing!G399","v":"£'000 "},{"$f":"C_Financing!H399","v":"Nominal"},{"$f":"C_Financing!I399","v":"Pre tax pre financing cash flow - Tax"},{"$f":"C_Financing!J399","v":0},null,{"$f":"C_Financing!L399","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y399","v":1323606.5988738071},null,{"$f":"C_Financing!AA399","v":158949.49172851394},{"$f":"C_Financing!AB399","v":206628.21338155351},{"$f":"C_Financing!AC399","v":179899.30276147876},{"$f":"C_Financing!AD399","v":110833.59419688606},{"$f":"C_Financing!AE399","v":70746.34498738205},{"$f":"C_Financing!AF399","v":-217254.09618370011},{"$f":"C_Financing!AG399","v":-244242.92595157752},{"$f":"C_Financing!AH399","v":-239827.17574520304},{"$f":"C_Financing!AI399","v":112856.30283298978},{"$f":"C_Financing!AJ399","v":151318.97613678253},{"$f":"C_Financing!AK399","v":208016.45802848105},{"$f":"C_Financing!AL399","v":216234.04319258171},{"$f":"C_Financing!AM399","v":236461.54588890861},{"$f":"C_Financing!AN399","v":212389.79900241783},{"$f":"C_Financing!AO399","v":74311.434848697187},{"$f":"C_Financing!AP399","v":57864.409028098686},{"$f":"C_Financing!AQ399","v":99304.311718204932},{"$f":"C_Financing!AR399","v":100281.67046928607},{"$f":"C_Financing!AS399","v":-13181.451668715788},{"$f":"C_Financing!AT399","v":-149746.31901225934},{"$f":"C_Financing!AU399","v":-6324.9923403099438},{"$f":"C_Financing!AV399","v":-4506.9386558575179},{"$f":"C_Financing!AW399","v":-2647.8909721408345},{"$f":"C_Financing!AX399","v":-321.76620978865822},{"$f":"C_Financing!AY399","v":1961.1518510856122},{"$f":"C_Financing!AZ399","v":1368.1952170238844},{"$f":"C_Financing!BA399","v":770.19128172182275},{"$f":"C_Financing!BB399","v":188.10372770698723},{"$f":"C_Financing!BC399","v":153.43786145718195},{"$f":"C_Financing!BD399","v":150.58703981313377},{"$f":"C_Financing!BE399","v":164.36672075018186},{"$f":"C_Financing!BF399","v":155.52347262606131},{"$f":"C_Financing!BG399","v":158.46458478843371},{"$f":"C_Financing!BH399","v":161.52571919496},{"$f":"C_Financing!BI399","v":164.70567628148137},{"$f":"C_Financing!BJ399","v":168.00425864714748}]
[null,null,null,null,"Gearing Status",null,"note",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA112=0, \"Gearing = Input\", IF(AA113=0, \"Gearing fully Solved\", IF(AA114 < 0, \"CFADS Negative\", \"Gearing solved to 0%\" ) ) )","v":"Gearing = Input"},{"$f":"IF(AB112=0, \"Gearing = Input\", IF(AB113=0, \"Gearing fully Solved\", IF(AB114 < 0, \"CFADS Negative\", \"Gearing solved to 0%\" ) ) )","v":"Gearing = Input"},"Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing fully Solved","Gearing fully Solved","Gearing fully Solved","Gearing fully Solved","Gearing fully Solved","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input"]
[]
[null,null,null,null,{"$f":"C_Financing!E557","v":"Gearing Metric Used by Model"},null,{"$f":"C_Financing!G557","v":"%"},null,null,{"$f":"C_Financing!J557","v":0},null,{"$f":"C_Financing!L557","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y557","v":0},null,{"$f":"C_Financing!AA557","v":0.41716915945219574},{"$f":"C_Financing!AB557","v":0.30962415488865075},{"$f":"C_Financing!AC557","v":0.20712329896031514},{"$f":"C_Financing!AD557","v":0.1729594478086732},{"$f":"C_Financing!AE557","v":0.19077844728785881},{"$f":"C_Financing!AF557","v":0.39293548867088207},{"$f":"C_Financing!AG557","v":0.50543640189837902},{"$f":"C_Financing!AH557","v":0.53307683211381696},{"$f":"C_Financing!AI557","v":0.50103396732009986},{"$f":"C_Financing!AJ557","v":0.47122604807384061},{"$f":"C_Financing!AK557","v":0.40152086754118688},{"$f":"C_Financing!AL557","v":0.31624015857096643},{"$f":"C_Financing!AM557","v":0.21698861374406983},{"$f":"C_Financing!AN557","v":0.77334737621763294},{"$f":"C_Financing!AO557","v":0.98473591508483194},{"$f":"C_Financing!AP557","v":1.3020266495993547},{"$f":"C_Financing!AQ557","v":1.9004319769117395},{"$f":"C_Financing!AR557","v":3.8251502709888876},{"$f":"C_Financing!AS557","v":8.8644599735001037},{"$f":"C_Financing!AT557","v":1143.0403044763179},{"$f":"C_Financing!AU557","v":-12.525268231864356},{"$f":"C_Financing!AV557","v":-6.8314401193010488},{"$f":"C_Financing!AW557","v":-4.9604997456301501},{"$f":"C_Financing!AX557","v":-4.093561389168924},{"$f":"C_Financing!AY557","v":-3.6442473601352514},{"$f":"C_Financing!AZ557","v":-3.4221242160813188},{"$f":"C_Financing!BA557","v":-3.3439203090112173},{"$f":"C_Financing!BB557","v":-3.379961804230688},{"$f":"C_Financing!BC557","v":-3.4148885552524666},{"$f":"C_Financing!BD557","v":-3.4553141922748516},{"$f":"C_Financing!BE557","v":-3.4987258181058731},{"$f":"C_Financing!BF557","v":-3.5452644553255754},{"$f":"C_Financing!BG557","v":-3.5947931208743609},{"$f":"C_Financing!BH557","v":-3.6472842363242468},{"$f":"C_Financing!BI557","v":-3.7027201485329613},{"$f":"C_Financing!BJ557","v":-3.761092168959312}]
[]
["End of spreadsheet"]

{"sheet":"C_PriceSmoothing","index":44,"n_rows":308,"n_cols":62,"rows_kept":308,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_PriceSmoothing"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Price Smoothing"]
[]
[null,null,"Methodology"]
[null,null,1,"Take Unit Price Output from O_Dashboard"]
[null,null,2,"Smooth the Prices"]
[null,null,3,"Calculate the adjustment required to TRS income achieve smooth prices"]
[null,null,4,"Goal seek the adjustment to the TRS release required to generate the required adjustment to TRS income (from Step 3 above)"]
[]
[null,"1. Calculate Unit Price / NPV"]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$490","v":"RAB 1 - cost of capital (UKATS, pre-tax real cost of capital)"},{"$f":"'I_Series UKATS'!F$490","v":"Profiled Cost of Capital - CAA Run"},{"$f":"'I_Series UKATS'!G$490","v":"%"},null,null,{"$f":"'I_Series UKATS'!J$490","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'I_Series UKATS'!L$490","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$490","v":0},null,{"$f":"'I_Series UKATS'!AA$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE$490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH$490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI$490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ$490","v":3.1868757419804931E-2}]
[null,null,null,null,{"$f":"C_Index!E253","v":"RAB1 Indexation of prior year closing balance (UKATS) - growth rate"},null,{"$f":"C_Index!G253","v":"%"},{"$f":"C_Index!H253","v":"RPI 2020"},null,{"$f":"C_Index!J253","v":0},null,{"$f":"C_Index!L253","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y253","v":0},null,{"$f":"C_Index!AA253","v":0},{"$f":"C_Index!AB253","v":2.4942440521872777E-2},{"$f":"C_Index!AC253","v":4.1183077499064025E-2},{"$f":"C_Index!AD253","v":2.6968716289104577E-2},{"$f":"C_Index!AE253","v":2.2058823529411686E-2},{"$f":"C_Index!AF253","v":1.1990407673860837E-2},{"$f":"C_Index!AG253","v":7.549085985104953E-2},{"$f":"C_Index!AH253","v":0.13440352533836952},{"$f":"C_Index!AI253","v":4.7535251109877663E-2},{"$f":"C_Index!AJ253","v":1.1323770077567241E-2},{"$f":"C_Index!AK253","v":1.0407871440219152E-2},{"$f":"C_Index!AL253","v":2.429425376229255E-2},{"$f":"C_Index!AM253","v":2.9713364233401318E-2},{"$f":"C_Index!AN253","v":2.802018348263724E-2},{"$f":"C_Index!AO253","v":2.802018348263724E-2},{"$f":"C_Index!AP253","v":2.802018348263724E-2},{"$f":"C_Index!AQ253","v":2.802018348263724E-2},{"$f":"C_Index!AR253","v":2.802018348263724E-2},{"$f":"C_Index!AS253","v":2.802018348263724E-2},{"$f":"C_Index!AT253","v":2.802018348263724E-2},{"$f":"C_Index!AU253","v":2.802018348263724E-2},{"$f":"C_Index!AV253","v":2.802018348263724E-2},{"$f":"C_Index!AW253","v":2.802018348263724E-2},{"$f":"C_Index!AX253","v":2.802018348263724E-2},{"$f":"C_Index!AY253","v":2.802018348263724E-2},{"$f":"C_Index!AZ253","v":2.802018348263724E-2},{"$f":"C_Index!BA253","v":2.802018348263724E-2},{"$f":"C_Index!BB253","v":2.802018348263724E-2},{"$f":"C_Index!BC253","v":2.802018348263724E-2},{"$f":"C_Index!BD253","v":2.802018348263724E-2},{"$f":"C_Index!BE253","v":2.802018348263724E-2},{"$f":"C_Index!BF253","v":2.802018348263724E-2},{"$f":"C_Index!BG253","v":2.802018348263724E-2},{"$f":"C_Index!BH253","v":2.802018348263724E-2},{"$f":"C_Index!BI253","v":2.802018348263724E-2},{"$f":"C_Index!BJ253","v":2.802018348263724E-2}]
[null,null,null,null,"Notional WACC (nominal)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( (1+AA$26) * (1+AA$27) ) -1","v":5.8629392350999732E-2},8.5034193004420944E-2,0.10222700865897805,8.7179268088620976E-2,8.1981511299918708E-2,4.720767386091107E-2,0.11291794177386594,0.17388076802014463,8.0918897916192778E-2,4.3553401979051776E-2,4.260831479020899E-2,5.6937238861943129E-2,6.2529049650086765E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2]
[]
[null,null,null,null,{"$f":"I_Global!E380","v":"Smoothing Period"},{"$f":"I_Global!F380","v":"NR23 Period start"},{"$f":"I_Global!G380","v":"selection"}]
[null,null,null,null,{"$f":"C_Time!E106","v":"RP2 Period start flag"},null,{"$f":"C_Time!G106","v":"flag"},null,null,{"$f":"C_Time!J106","v":0},null,{"$f":"C_Time!L106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y106","v":0},null,{"$f":"C_Time!AA106","v":1},{"$f":"C_Time!AB106","v":0},{"$f":"C_Time!AC106","v":0},{"$f":"C_Time!AD106","v":0},{"$f":"C_Time!AE106","v":0},{"$f":"C_Time!AF106","v":0},{"$f":"C_Time!AG106","v":0},{"$f":"C_Time!AH106","v":0},{"$f":"C_Time!AI106","v":0},{"$f":"C_Time!AJ106","v":0},{"$f":"C_Time!AK106","v":0},{"$f":"C_Time!AL106","v":0},{"$f":"C_Time!AM106","v":0},{"$f":"C_Time!AN106","v":0},{"$f":"C_Time!AO106","v":0},{"$f":"C_Time!AP106","v":0},{"$f":"C_Time!AQ106","v":0},{"$f":"C_Time!AR106","v":0},{"$f":"C_Time!AS106","v":0},{"$f":"C_Time!AT106","v":0},{"$f":"C_Time!AU106","v":0},{"$f":"C_Time!AV106","v":0},{"$f":"C_Time!AW106","v":0},{"$f":"C_Time!AX106","v":0},{"$f":"C_Time!AY106","v":0},{"$f":"C_Time!AZ106","v":0},{"$f":"C_Time!BA106","v":0},{"$f":"C_Time!BB106","v":0},{"$f":"C_Time!BC106","v":0},{"$f":"C_Time!BD106","v":0},{"$f":"C_Time!BE106","v":0},{"$f":"C_Time!BF106","v":0},{"$f":"C_Time!BG106","v":0},{"$f":"C_Time!BH106","v":0},{"$f":"C_Time!BI106","v":0},{"$f":"C_Time!BJ106","v":0}]
[null,null,null,null,{"$f":"C_Time!E107","v":"RP3 Period start flag"},null,{"$f":"C_Time!G107","v":"flag"},null,null,{"$f":"C_Time!J107","v":0},null,{"$f":"C_Time!L107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y107","v":0},null,{"$f":"C_Time!AA107","v":0},{"$f":"C_Time!AB107","v":0},{"$f":"C_Time!AC107","v":0},{"$f":"C_Time!AD107","v":0},{"$f":"C_Time!AE107","v":0},{"$f":"C_Time!AF107","v":1},{"$f":"C_Time!AG107","v":0},{"$f":"C_Time!AH107","v":0},{"$f":"C_Time!AI107","v":0},{"$f":"C_Time!AJ107","v":0},{"$f":"C_Time!AK107","v":0},{"$f":"C_Time!AL107","v":0},{"$f":"C_Time!AM107","v":0},{"$f":"C_Time!AN107","v":0},{"$f":"C_Time!AO107","v":0},{"$f":"C_Time!AP107","v":0},{"$f":"C_Time!AQ107","v":0},{"$f":"C_Time!AR107","v":0},{"$f":"C_Time!AS107","v":0},{"$f":"C_Time!AT107","v":0},{"$f":"C_Time!AU107","v":0},{"$f":"C_Time!AV107","v":0},{"$f":"C_Time!AW107","v":0},{"$f":"C_Time!AX107","v":0},{"$f":"C_Time!AY107","v":0},{"$f":"C_Time!AZ107","v":0},{"$f":"C_Time!BA107","v":0},{"$f":"C_Time!BB107","v":0},{"$f":"C_Time!BC107","v":0},{"$f":"C_Time!BD107","v":0},{"$f":"C_Time!BE107","v":0},{"$f":"C_Time!BF107","v":0},{"$f":"C_Time!BG107","v":0},{"$f":"C_Time!BH107","v":0},{"$f":"C_Time!BI107","v":0},{"$f":"C_Time!BJ107","v":0}]
[null,null,null,null,{"$f":"C_Time!E108","v":"NR23 Period start flag"},null,{"$f":"C_Time!G108","v":"flag"},null,null,{"$f":"C_Time!J108","v":0},null,{"$f":"C_Time!L108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y108","v":0},null,{"$f":"C_Time!AA108","v":0},{"$f":"C_Time!AB108","v":0},{"$f":"C_Time!AC108","v":0},{"$f":"C_Time!AD108","v":0},{"$f":"C_Time!AE108","v":0},{"$f":"C_Time!AF108","v":0},{"$f":"C_Time!AG108","v":0},{"$f":"C_Time!AH108","v":0},{"$f":"C_Time!AI108","v":1},{"$f":"C_Time!AJ108","v":0},{"$f":"C_Time!AK108","v":0},{"$f":"C_Time!AL108","v":0},{"$f":"C_Time!AM108","v":0},{"$f":"C_Time!AN108","v":0},{"$f":"C_Time!AO108","v":0},{"$f":"C_Time!AP108","v":0},{"$f":"C_Time!AQ108","v":0},{"$f":"C_Time!AR108","v":0},{"$f":"C_Time!AS108","v":0},{"$f":"C_Time!AT108","v":0},{"$f":"C_Time!AU108","v":0},{"$f":"C_Time!AV108","v":0},{"$f":"C_Time!AW108","v":0},{"$f":"C_Time!AX108","v":0},{"$f":"C_Time!AY108","v":0},{"$f":"C_Time!AZ108","v":0},{"$f":"C_Time!BA108","v":0},{"$f":"C_Time!BB108","v":0},{"$f":"C_Time!BC108","v":0},{"$f":"C_Time!BD108","v":0},{"$f":"C_Time!BE108","v":0},{"$f":"C_Time!BF108","v":0},{"$f":"C_Time!BG108","v":0},{"$f":"C_Time!BH108","v":0},{"$f":"C_Time!BI108","v":0},{"$f":"C_Time!BJ108","v":0}]
[null,null,null,null,{"$f":"C_Time!E109","v":"NR28 Period start flag"},null,{"$f":"C_Time!G109","v":"flag"},null,null,{"$f":"C_Time!J109","v":0},null,{"$f":"C_Time!L109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y109","v":0},null,{"$f":"C_Time!AA109","v":0},{"$f":"C_Time!AB109","v":0},{"$f":"C_Time!AC109","v":0},{"$f":"C_Time!AD109","v":0},{"$f":"C_Time!AE109","v":0},{"$f":"C_Time!AF109","v":0},{"$f":"C_Time!AG109","v":0},{"$f":"C_Time!AH109","v":0},{"$f":"C_Time!AI109","v":0},{"$f":"C_Time!AJ109","v":0},{"$f":"C_Time!AK109","v":0},{"$f":"C_Time!AL109","v":0},{"$f":"C_Time!AM109","v":0},{"$f":"C_Time!AN109","v":1},{"$f":"C_Time!AO109","v":0},{"$f":"C_Time!AP109","v":0},{"$f":"C_Time!AQ109","v":0},{"$f":"C_Time!AR109","v":0},{"$f":"C_Time!AS109","v":0},{"$f":"C_Time!AT109","v":0},{"$f":"C_Time!AU109","v":0},{"$f":"C_Time!AV109","v":0},{"$f":"C_Time!AW109","v":0},{"$f":"C_Time!AX109","v":0},{"$f":"C_Time!AY109","v":0},{"$f":"C_Time!AZ109","v":0},{"$f":"C_Time!BA109","v":0},{"$f":"C_Time!BB109","v":0},{"$f":"C_Time!BC109","v":0},{"$f":"C_Time!BD109","v":0},{"$f":"C_Time!BE109","v":0},{"$f":"C_Time!BF109","v":0},{"$f":"C_Time!BG109","v":0},{"$f":"C_Time!BH109","v":0},{"$f":"C_Time!BI109","v":0},{"$f":"C_Time!BJ109","v":0}]
[null,null,null,null,{"$f":"C_Time!E110","v":"NR33 Period start flag"},null,{"$f":"C_Time!G110","v":"flag"},null,null,{"$f":"C_Time!J110","v":0},null,{"$f":"C_Time!L110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y110","v":0},null,{"$f":"C_Time!AA110","v":0},{"$f":"C_Time!AB110","v":0},{"$f":"C_Time!AC110","v":0},{"$f":"C_Time!AD110","v":0},{"$f":"C_Time!AE110","v":0},{"$f":"C_Time!AF110","v":0},{"$f":"C_Time!AG110","v":0},{"$f":"C_Time!AH110","v":0},{"$f":"C_Time!AI110","v":0},{"$f":"C_Time!AJ110","v":0},{"$f":"C_Time!AK110","v":0},{"$f":"C_Time!AL110","v":0},{"$f":"C_Time!AM110","v":0},{"$f":"C_Time!AN110","v":0},{"$f":"C_Time!AO110","v":0},{"$f":"C_Time!AP110","v":0},{"$f":"C_Time!AQ110","v":0},{"$f":"C_Time!AR110","v":0},{"$f":"C_Time!AS110","v":1},{"$f":"C_Time!AT110","v":0},{"$f":"C_Time!AU110","v":0},{"$f":"C_Time!AV110","v":0},{"$f":"C_Time!AW110","v":0},{"$f":"C_Time!AX110","v":0},{"$f":"C_Time!AY110","v":0},{"$f":"C_Time!AZ110","v":0},{"$f":"C_Time!BA110","v":0},{"$f":"C_Time!BB110","v":0},{"$f":"C_Time!BC110","v":0},{"$f":"C_Time!BD110","v":0},{"$f":"C_Time!BE110","v":0},{"$f":"C_Time!BF110","v":0},{"$f":"C_Time!BG110","v":0},{"$f":"C_Time!BH110","v":0},{"$f":"C_Time!BI110","v":0},{"$f":"C_Time!BJ110","v":0}]
[null,null,null,null,{"$f":"C_Time!E111","v":"NR38 Period start flag"},null,{"$f":"C_Time!G111","v":"flag"},null,null,{"$f":"C_Time!J111","v":0},null,{"$f":"C_Time!L111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y111","v":0},null,{"$f":"C_Time!AA111","v":0},{"$f":"C_Time!AB111","v":0},{"$f":"C_Time!AC111","v":0},{"$f":"C_Time!AD111","v":0},{"$f":"C_Time!AE111","v":0},{"$f":"C_Time!AF111","v":0},{"$f":"C_Time!AG111","v":0},{"$f":"C_Time!AH111","v":0},{"$f":"C_Time!AI111","v":0},{"$f":"C_Time!AJ111","v":0},{"$f":"C_Time!AK111","v":0},{"$f":"C_Time!AL111","v":0},{"$f":"C_Time!AM111","v":0},{"$f":"C_Time!AN111","v":0},{"$f":"C_Time!AO111","v":0},{"$f":"C_Time!AP111","v":0},{"$f":"C_Time!AQ111","v":0},{"$f":"C_Time!AR111","v":0},{"$f":"C_Time!AS111","v":0},{"$f":"C_Time!AT111","v":0},{"$f":"C_Time!AU111","v":0},{"$f":"C_Time!AV111","v":0},{"$f":"C_Time!AW111","v":0},{"$f":"C_Time!AX111","v":1},{"$f":"C_Time!AY111","v":0},{"$f":"C_Time!AZ111","v":0},{"$f":"C_Time!BA111","v":0},{"$f":"C_Time!BB111","v":0},{"$f":"C_Time!BC111","v":0},{"$f":"C_Time!BD111","v":0},{"$f":"C_Time!BE111","v":0},{"$f":"C_Time!BF111","v":0},{"$f":"C_Time!BG111","v":0},{"$f":"C_Time!BH111","v":0},{"$f":"C_Time!BI111","v":0},{"$f":"C_Time!BJ111","v":0}]
[null,null,null,null,{"$f":"C_Time!E112","v":"NR43 Period start flag"},null,{"$f":"C_Time!G112","v":"flag"},null,null,{"$f":"C_Time!J112","v":0},null,{"$f":"C_Time!L112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y112","v":0},null,{"$f":"C_Time!AA112","v":0},{"$f":"C_Time!AB112","v":0},{"$f":"C_Time!AC112","v":0},{"$f":"C_Time!AD112","v":0},{"$f":"C_Time!AE112","v":0},{"$f":"C_Time!AF112","v":0},{"$f":"C_Time!AG112","v":0},{"$f":"C_Time!AH112","v":0},{"$f":"C_Time!AI112","v":0},{"$f":"C_Time!AJ112","v":0},{"$f":"C_Time!AK112","v":0},{"$f":"C_Time!AL112","v":0},{"$f":"C_Time!AM112","v":0},{"$f":"C_Time!AN112","v":0},{"$f":"C_Time!AO112","v":0},{"$f":"C_Time!AP112","v":0},{"$f":"C_Time!AQ112","v":0},{"$f":"C_Time!AR112","v":0},{"$f":"C_Time!AS112","v":0},{"$f":"C_Time!AT112","v":0},{"$f":"C_Time!AU112","v":0},{"$f":"C_Time!AV112","v":0},{"$f":"C_Time!AW112","v":0},{"$f":"C_Time!AX112","v":0},{"$f":"C_Time!AY112","v":0},{"$f":"C_Time!AZ112","v":0},{"$f":"C_Time!BA112","v":0},{"$f":"C_Time!BB112","v":0},{"$f":"C_Time!BC112","v":1},{"$f":"C_Time!BD112","v":0},{"$f":"C_Time!BE112","v":0},{"$f":"C_Time!BF112","v":0},{"$f":"C_Time!BG112","v":0},{"$f":"C_Time!BH112","v":0},{"$f":"C_Time!BI112","v":0},{"$f":"C_Time!BJ112","v":0}]
[null,null,null,null,{"$f":"INDEX(E$31:E$37, MATCH($F$30 &\" flag\",$E$31:$E$37,0), 1)","v":"NR23 Period start flag"},null,"flag",null,null,0,null,{"$f":"INDEX(L$31:L$37, MATCH($F$30 &\" flag\",$E$31:$E$37,0), 1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Y$31:Y$37, MATCH($F$30 &\" flag\",$E$31:$E$37,0), 1)","v":0},null,{"$f":"INDEX(AA$31:AA$37, MATCH($F$30 &\" flag\",$E$31:$E$37,0), 1)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E126","v":"RP2 flag"},null,{"$f":"C_Time!G126","v":"flag"},null,null,{"$f":"C_Time!J126","v":0},null,{"$f":"C_Time!L126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y126","v":5},null,{"$f":"C_Time!AA126","v":1},{"$f":"C_Time!AB126","v":1},{"$f":"C_Time!AC126","v":1},{"$f":"C_Time!AD126","v":1},{"$f":"C_Time!AE126","v":1},{"$f":"C_Time!AF126","v":0},{"$f":"C_Time!AG126","v":0},{"$f":"C_Time!AH126","v":0},{"$f":"C_Time!AI126","v":0},{"$f":"C_Time!AJ126","v":0},{"$f":"C_Time!AK126","v":0},{"$f":"C_Time!AL126","v":0},{"$f":"C_Time!AM126","v":0},{"$f":"C_Time!AN126","v":0},{"$f":"C_Time!AO126","v":0},{"$f":"C_Time!AP126","v":0},{"$f":"C_Time!AQ126","v":0},{"$f":"C_Time!AR126","v":0},{"$f":"C_Time!AS126","v":0},{"$f":"C_Time!AT126","v":0},{"$f":"C_Time!AU126","v":0},{"$f":"C_Time!AV126","v":0},{"$f":"C_Time!AW126","v":0},{"$f":"C_Time!AX126","v":0},{"$f":"C_Time!AY126","v":0},{"$f":"C_Time!AZ126","v":0},{"$f":"C_Time!BA126","v":0},{"$f":"C_Time!BB126","v":0},{"$f":"C_Time!BC126","v":0},{"$f":"C_Time!BD126","v":0},{"$f":"C_Time!BE126","v":0},{"$f":"C_Time!BF126","v":0},{"$f":"C_Time!BG126","v":0},{"$f":"C_Time!BH126","v":0},{"$f":"C_Time!BI126","v":0},{"$f":"C_Time!BJ126","v":0}]
[null,null,null,null,{"$f":"C_Time!E127","v":"RP3 flag"},null,{"$f":"C_Time!G127","v":"flag"},null,null,{"$f":"C_Time!J127","v":0},null,{"$f":"C_Time!L127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y127","v":3},null,{"$f":"C_Time!AA127","v":0},{"$f":"C_Time!AB127","v":0},{"$f":"C_Time!AC127","v":0},{"$f":"C_Time!AD127","v":0},{"$f":"C_Time!AE127","v":0},{"$f":"C_Time!AF127","v":1},{"$f":"C_Time!AG127","v":1},{"$f":"C_Time!AH127","v":1},{"$f":"C_Time!AI127","v":0},{"$f":"C_Time!AJ127","v":0},{"$f":"C_Time!AK127","v":0},{"$f":"C_Time!AL127","v":0},{"$f":"C_Time!AM127","v":0},{"$f":"C_Time!AN127","v":0},{"$f":"C_Time!AO127","v":0},{"$f":"C_Time!AP127","v":0},{"$f":"C_Time!AQ127","v":0},{"$f":"C_Time!AR127","v":0},{"$f":"C_Time!AS127","v":0},{"$f":"C_Time!AT127","v":0},{"$f":"C_Time!AU127","v":0},{"$f":"C_Time!AV127","v":0},{"$f":"C_Time!AW127","v":0},{"$f":"C_Time!AX127","v":0},{"$f":"C_Time!AY127","v":0},{"$f":"C_Time!AZ127","v":0},{"$f":"C_Time!BA127","v":0},{"$f":"C_Time!BB127","v":0},{"$f":"C_Time!BC127","v":0},{"$f":"C_Time!BD127","v":0},{"$f":"C_Time!BE127","v":0},{"$f":"C_Time!BF127","v":0},{"$f":"C_Time!BG127","v":0},{"$f":"C_Time!BH127","v":0},{"$f":"C_Time!BI127","v":0},{"$f":"C_Time!BJ127","v":0}]
[null,null,null,null,{"$f":"C_Time!E128","v":"NR23 flag"},null,{"$f":"C_Time!G128","v":"flag"},null,null,{"$f":"C_Time!J128","v":0},null,{"$f":"C_Time!L128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y128","v":5},null,{"$f":"C_Time!AA128","v":0},{"$f":"C_Time!AB128","v":0},{"$f":"C_Time!AC128","v":0},{"$f":"C_Time!AD128","v":0},{"$f":"C_Time!AE128","v":0},{"$f":"C_Time!AF128","v":0},{"$f":"C_Time!AG128","v":0},{"$f":"C_Time!AH128","v":0},{"$f":"C_Time!AI128","v":1},{"$f":"C_Time!AJ128","v":1},{"$f":"C_Time!AK128","v":1},{"$f":"C_Time!AL128","v":1},{"$f":"C_Time!AM128","v":1},{"$f":"C_Time!AN128","v":0},{"$f":"C_Time!AO128","v":0},{"$f":"C_Time!AP128","v":0},{"$f":"C_Time!AQ128","v":0},{"$f":"C_Time!AR128","v":0},{"$f":"C_Time!AS128","v":0},{"$f":"C_Time!AT128","v":0},{"$f":"C_Time!AU128","v":0},{"$f":"C_Time!AV128","v":0},{"$f":"C_Time!AW128","v":0},{"$f":"C_Time!AX128","v":0},{"$f":"C_Time!AY128","v":0},{"$f":"C_Time!AZ128","v":0},{"$f":"C_Time!BA128","v":0},{"$f":"C_Time!BB128","v":0},{"$f":"C_Time!BC128","v":0},{"$f":"C_Time!BD128","v":0},{"$f":"C_Time!BE128","v":0},{"$f":"C_Time!BF128","v":0},{"$f":"C_Time!BG128","v":0},{"$f":"C_Time!BH128","v":0},{"$f":"C_Time!BI128","v":0},{"$f":"C_Time!BJ128","v":0}]
[null,null,null,null,{"$f":"C_Time!E129","v":"NR28 flag"},null,{"$f":"C_Time!G129","v":"flag"},null,null,{"$f":"C_Time!J129","v":0},null,{"$f":"C_Time!L129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y129","v":5},null,{"$f":"C_Time!AA129","v":0},{"$f":"C_Time!AB129","v":0},{"$f":"C_Time!AC129","v":0},{"$f":"C_Time!AD129","v":0},{"$f":"C_Time!AE129","v":0},{"$f":"C_Time!AF129","v":0},{"$f":"C_Time!AG129","v":0},{"$f":"C_Time!AH129","v":0},{"$f":"C_Time!AI129","v":0},{"$f":"C_Time!AJ129","v":0},{"$f":"C_Time!AK129","v":0},{"$f":"C_Time!AL129","v":0},{"$f":"C_Time!AM129","v":0},{"$f":"C_Time!AN129","v":1},{"$f":"C_Time!AO129","v":1},{"$f":"C_Time!AP129","v":1},{"$f":"C_Time!AQ129","v":1},{"$f":"C_Time!AR129","v":1},{"$f":"C_Time!AS129","v":0},{"$f":"C_Time!AT129","v":0},{"$f":"C_Time!AU129","v":0},{"$f":"C_Time!AV129","v":0},{"$f":"C_Time!AW129","v":0},{"$f":"C_Time!AX129","v":0},{"$f":"C_Time!AY129","v":0},{"$f":"C_Time!AZ129","v":0},{"$f":"C_Time!BA129","v":0},{"$f":"C_Time!BB129","v":0},{"$f":"C_Time!BC129","v":0},{"$f":"C_Time!BD129","v":0},{"$f":"C_Time!BE129","v":0},{"$f":"C_Time!BF129","v":0},{"$f":"C_Time!BG129","v":0},{"$f":"C_Time!BH129","v":0},{"$f":"C_Time!BI129","v":0},{"$f":"C_Time!BJ129","v":0}]
[null,null,null,null,{"$f":"C_Time!E130","v":"NR33 flag"},null,{"$f":"C_Time!G130","v":"flag"},null,null,{"$f":"C_Time!J130","v":0},null,{"$f":"C_Time!L130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y130","v":5},null,{"$f":"C_Time!AA130","v":0},{"$f":"C_Time!AB130","v":0},{"$f":"C_Time!AC130","v":0},{"$f":"C_Time!AD130","v":0},{"$f":"C_Time!AE130","v":0},{"$f":"C_Time!AF130","v":0},{"$f":"C_Time!AG130","v":0},{"$f":"C_Time!AH130","v":0},{"$f":"C_Time!AI130","v":0},{"$f":"C_Time!AJ130","v":0},{"$f":"C_Time!AK130","v":0},{"$f":"C_Time!AL130","v":0},{"$f":"C_Time!AM130","v":0},{"$f":"C_Time!AN130","v":0},{"$f":"C_Time!AO130","v":0},{"$f":"C_Time!AP130","v":0},{"$f":"C_Time!AQ130","v":0},{"$f":"C_Time!AR130","v":0},{"$f":"C_Time!AS130","v":1},{"$f":"C_Time!AT130","v":1},{"$f":"C_Time!AU130","v":1},{"$f":"C_Time!AV130","v":1},{"$f":"C_Time!AW130","v":1},{"$f":"C_Time!AX130","v":0},{"$f":"C_Time!AY130","v":0},{"$f":"C_Time!AZ130","v":0},{"$f":"C_Time!BA130","v":0},{"$f":"C_Time!BB130","v":0},{"$f":"C_Time!BC130","v":0},{"$f":"C_Time!BD130","v":0},{"$f":"C_Time!BE130","v":0},{"$f":"C_Time!BF130","v":0},{"$f":"C_Time!BG130","v":0},{"$f":"C_Time!BH130","v":0},{"$f":"C_Time!BI130","v":0},{"$f":"C_Time!BJ130","v":0}]
[null,null,null,null,{"$f":"C_Time!E131","v":"NR38 flag"},null,{"$f":"C_Time!G131","v":"flag"},null,null,{"$f":"C_Time!J131","v":0},null,{"$f":"C_Time!L131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y131","v":5},null,{"$f":"C_Time!AA131","v":0},{"$f":"C_Time!AB131","v":0},{"$f":"C_Time!AC131","v":0},{"$f":"C_Time!AD131","v":0},{"$f":"C_Time!AE131","v":0},{"$f":"C_Time!AF131","v":0},{"$f":"C_Time!AG131","v":0},{"$f":"C_Time!AH131","v":0},{"$f":"C_Time!AI131","v":0},{"$f":"C_Time!AJ131","v":0},{"$f":"C_Time!AK131","v":0},{"$f":"C_Time!AL131","v":0},{"$f":"C_Time!AM131","v":0},{"$f":"C_Time!AN131","v":0},{"$f":"C_Time!AO131","v":0},{"$f":"C_Time!AP131","v":0},{"$f":"C_Time!AQ131","v":0},{"$f":"C_Time!AR131","v":0},{"$f":"C_Time!AS131","v":0},{"$f":"C_Time!AT131","v":0},{"$f":"C_Time!AU131","v":0},{"$f":"C_Time!AV131","v":0},{"$f":"C_Time!AW131","v":0},{"$f":"C_Time!AX131","v":1},{"$f":"C_Time!AY131","v":1},{"$f":"C_Time!AZ131","v":1},{"$f":"C_Time!BA131","v":1},{"$f":"C_Time!BB131","v":1},{"$f":"C_Time!BC131","v":0},{"$f":"C_Time!BD131","v":0},{"$f":"C_Time!BE131","v":0},{"$f":"C_Time!BF131","v":0},{"$f":"C_Time!BG131","v":0},{"$f":"C_Time!BH131","v":0},{"$f":"C_Time!BI131","v":0},{"$f":"C_Time!BJ131","v":0}]
[null,null,null,null,{"$f":"C_Time!E132","v":"NR43 flag"},null,{"$f":"C_Time!G132","v":"flag"},null,null,{"$f":"C_Time!J132","v":0},null,{"$f":"C_Time!L132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y132","v":8},null,{"$f":"C_Time!AA132","v":0},{"$f":"C_Time!AB132","v":0},{"$f":"C_Time!AC132","v":0},{"$f":"C_Time!AD132","v":0},{"$f":"C_Time!AE132","v":0},{"$f":"C_Time!AF132","v":0},{"$f":"C_Time!AG132","v":0},{"$f":"C_Time!AH132","v":0},{"$f":"C_Time!AI132","v":0},{"$f":"C_Time!AJ132","v":0},{"$f":"C_Time!AK132","v":0},{"$f":"C_Time!AL132","v":0},{"$f":"C_Time!AM132","v":0},{"$f":"C_Time!AN132","v":0},{"$f":"C_Time!AO132","v":0},{"$f":"C_Time!AP132","v":0},{"$f":"C_Time!AQ132","v":0},{"$f":"C_Time!AR132","v":0},{"$f":"C_Time!AS132","v":0},{"$f":"C_Time!AT132","v":0},{"$f":"C_Time!AU132","v":0},{"$f":"C_Time!AV132","v":0},{"$f":"C_Time!AW132","v":0},{"$f":"C_Time!AX132","v":0},{"$f":"C_Time!AY132","v":0},{"$f":"C_Time!AZ132","v":0},{"$f":"C_Time!BA132","v":0},{"$f":"C_Time!BB132","v":0},{"$f":"C_Time!BC132","v":1},{"$f":"C_Time!BD132","v":1},{"$f":"C_Time!BE132","v":1},{"$f":"C_Time!BF132","v":1},{"$f":"C_Time!BG132","v":1},{"$f":"C_Time!BH132","v":1},{"$f":"C_Time!BI132","v":1},{"$f":"C_Time!BJ132","v":1}]
[null,null,null,null,{"$f":"INDEX(E$40:E$46, MATCH($F$30 &\" flag\",$E$31:$E$37,0), 1)","v":"NR23 flag"},null,"flag",null,null,0,null,{"$f":"INDEX(L$40:L$46, MATCH($F$30 &\" flag\",$E$31:$E$37,0), 1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Y$40:Y$46, MATCH($F$30 &\" flag\",$E$31:$E$37,0), 1)","v":5},null,{"$f":"INDEX(AA$40:AA$46, MATCH($F$30 &\" flag\",$E$31:$E$37,0), 1)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E47","v":"NR23 flag"},null,{"$f":"G47","v":"flag"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E28","v":"Notional WACC (nominal)"},null,{"$f":"G28","v":"%"},null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,5.8629392350999732E-2,8.5034193004420944E-2,0.10222700865897805,8.7179268088620976E-2,8.1981511299918708E-2,4.720767386091107E-2,0.11291794177386594,0.17388076802014463,8.0918897916192778E-2,4.3553401979051776E-2,4.260831479020899E-2,5.6937238861943129E-2,6.2529049650086765E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2,6.0781909332708661E-2]
[null,null,null,null,{"$f":"\"Single period discount factor for \"& LEFT(E47, LEN(E47) - 5)","v":"Single period discount factor for NR23"},null,"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (1+AA50) * AA49","v":0},0,0,0,0,0,0,0,1.0809188979161928,1.0435534019790518,1.042608314790209,1.0569372388619431,1.0625290496500868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Discount factor to start of \"&\"\"&LEFT(E47,LEN(E47)-5)","v":"Discount factor to start of NR23"},null,"factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA49 = 0, 0, IF(AND(AA49 = 1, Z49 = 0), AA51 ^ 0.5, PRODUCT(IF(Z$51:AA51 > 0, $Z$51:AA51)) * AA51 ^ 0.5))","v":0},{"$f":"IF(AB49 = 0, 0, IF(AND(AB49 = 1, AA49 = 0), AB51 ^ 0.5, PRODUCT(IF($AA$51:AA51 > 0, $AA$51:AA51)) * AB51 ^ 0.5))","v":0},{"$f":"IF(AC49 = 0, 0, IF(AND(AC49 = 1, AB49 = 0), AC51 ^ 0.5, PRODUCT(IF($AA$51:AB51 > 0, $AA$51:AB51)) * AC51 ^ 0.5))","v":0},{"$f":"IF(AD49 = 0, 0, IF(AND(AD49 = 1, AC49 = 0), AD51 ^ 0.5, PRODUCT(IF($AA$51:AC51 > 0, $AA$51:AC51)) * AD51 ^ 0.5))","v":0},{"$f":"IF(AE49 = 0, 0, IF(AND(AE49 = 1, AD49 = 0), AE51 ^ 0.5, PRODUCT(IF($AA$51:AD51 > 0, $AA$51:AD51)) * AE51 ^ 0.5))","v":0},{"$f":"IF(AF49 = 0, 0, IF(AND(AF49 = 1, AE49 = 0), AF51 ^ 0.5, PRODUCT(IF($AA$51:AE51 > 0, $AA$51:AE51)) * AF51 ^ 0.5))","v":0},{"$f":"IF(AG49 = 0, 0, IF(AND(AG49 = 1, AF49 = 0), AG51 ^ 0.5, PRODUCT(IF($AA$51:AF51 > 0, $AA$51:AF51)) * AG51 ^ 0.5))","v":0},{"$f":"IF(AH49 = 0, 0, IF(AND(AH49 = 1, AG49 = 0), AH51 ^ 0.5, PRODUCT(IF($AA$51:AG51 > 0, $AA$51:AG51)) * AH51 ^ 0.5))","v":0},{"$f":"IF(AI49 = 0, 0, IF(AND(AI49 = 1, AH49 = 0), AI51 ^ 0.5, PRODUCT(IF($AA$51:AH51 > 0, $AA$51:AH51)) * AI51 ^ 0.5))","v":1.0396724955081733},{"$f":"IF(AJ49 = 0, 0, IF(AND(AJ49 = 1, AI49 = 0), AJ51 ^ 0.5, PRODUCT(IF($AA$51:AI51 > 0, $AA$51:AI51)) * AJ51 ^ 0.5))","v":1.1042068802346556},{"$f":"IF(AK49 = 0, 0, IF(AND(AK49 = 1, AJ49 = 0), AK51 ^ 0.5, PRODUCT(IF($AA$51:AJ51 > 0, $AA$51:AJ51)) * AK51 ^ 0.5))","v":1.1517769422778747},{"$f":"IF(AL49 = 0, 0, IF(AND(AL49 = 1, AK49 = 0), AL51 ^ 0.5, PRODUCT(IF($AA$51:AK51 > 0, $AA$51:AK51)) * AL51 ^ 0.5))","v":1.2090759201038526},{"$f":"IF(AM49 = 0, 0, IF(AND(AM49 = 1, AL49 = 0), AM51 ^ 0.5, PRODUCT(IF($AA$51:AL51 > 0, $AA$51:AL51)) * AM51 ^ 0.5))","v":1.2812933670935862},{"$f":"IF(AN49 = 0, 0, IF(AND(AN49 = 1, AM49 = 0), AN51 ^ 0.5, PRODUCT(IF($AA$51:AM51 > 0, $AA$51:AM51)) * AN51 ^ 0.5))","v":0},{"$f":"IF(AO49 = 0, 0, IF(AND(AO49 = 1, AN49 = 0), AO51 ^ 0.5, PRODUCT(IF($AA$51:AN51 > 0, $AA$51:AN51)) * AO51 ^ 0.5))","v":0},{"$f":"IF(AP49 = 0, 0, IF(AND(AP49 = 1, AO49 = 0), AP51 ^ 0.5, PRODUCT(IF($AA$51:AO51 > 0, $AA$51:AO51)) * AP51 ^ 0.5))","v":0},{"$f":"IF(AQ49 = 0, 0, IF(AND(AQ49 = 1, AP49 = 0), AQ51 ^ 0.5, PRODUCT(IF($AA$51:AP51 > 0, $AA$51:AP51)) * AQ51 ^ 0.5))","v":0},{"$f":"IF(AR49 = 0, 0, IF(AND(AR49 = 1, AQ49 = 0), AR51 ^ 0.5, PRODUCT(IF($AA$51:AQ51 > 0, $AA$51:AQ51)) * AR51 ^ 0.5))","v":0},{"$f":"IF(AS49 = 0, 0, IF(AND(AS49 = 1, AR49 = 0), AS51 ^ 0.5, PRODUCT(IF($AA$51:AR51 > 0, $AA$51:AR51)) * AS51 ^ 0.5))","v":0},{"$f":"IF(AT49 = 0, 0, IF(AND(AT49 = 1, AS49 = 0), AT51 ^ 0.5, PRODUCT(IF($AA$51:AS51 > 0, $AA$51:AS51)) * AT51 ^ 0.5))","v":0},{"$f":"IF(AU49 = 0, 0, IF(AND(AU49 = 1, AT49 = 0), AU51 ^ 0.5, PRODUCT(IF($AA$51:AT51 > 0, $AA$51:AT51)) * AU51 ^ 0.5))","v":0},{"$f":"IF(AV49 = 0, 0, IF(AND(AV49 = 1, AU49 = 0), AV51 ^ 0.5, PRODUCT(IF($AA$51:AU51 > 0, $AA$51:AU51)) * AV51 ^ 0.5))","v":0},{"$f":"IF(AW49 = 0, 0, IF(AND(AW49 = 1, AV49 = 0), AW51 ^ 0.5, PRODUCT(IF($AA$51:AV51 > 0, $AA$51:AV51)) * AW51 ^ 0.5))","v":0},{"$f":"IF(AX49 = 0, 0, IF(AND(AX49 = 1, AW49 = 0), AX51 ^ 0.5, PRODUCT(IF($AA$51:AW51 > 0, $AA$51:AW51)) * AX51 ^ 0.5))","v":0},{"$f":"IF(AY49 = 0, 0, IF(AND(AY49 = 1, AX49 = 0), AY51 ^ 0.5, PRODUCT(IF($AA$51:AX51 > 0, $AA$51:AX51)) * AY51 ^ 0.5))","v":0},{"$f":"IF(AZ49 = 0, 0, IF(AND(AZ49 = 1, AY49 = 0), AZ51 ^ 0.5, PRODUCT(IF($AA$51:AY51 > 0, $AA$51:AY51)) * AZ51 ^ 0.5))","v":0},{"$f":"IF(BA49 = 0, 0, IF(AND(BA49 = 1, AZ49 = 0), BA51 ^ 0.5, PRODUCT(IF($AA$51:AZ51 > 0, $AA$51:AZ51)) * BA51 ^ 0.5))","v":0},{"$f":"IF(BB49 = 0, 0, IF(AND(BB49 = 1, BA49 = 0), BB51 ^ 0.5, PRODUCT(IF($AA$51:BA51 > 0, $AA$51:BA51)) * BB51 ^ 0.5))","v":0},{"$f":"IF(BC49 = 0, 0, IF(AND(BC49 = 1, BB49 = 0), BC51 ^ 0.5, PRODUCT(IF($AA$51:BB51 > 0, $AA$51:BB51)) * BC51 ^ 0.5))","v":0},{"$f":"IF(BD49 = 0, 0, IF(AND(BD49 = 1, BC49 = 0), BD51 ^ 0.5, PRODUCT(IF($AA$51:BC51 > 0, $AA$51:BC51)) * BD51 ^ 0.5))","v":0},{"$f":"IF(BE49 = 0, 0, IF(AND(BE49 = 1, BD49 = 0), BE51 ^ 0.5, PRODUCT(IF($AA$51:BD51 > 0, $AA$51:BD51)) * BE51 ^ 0.5))","v":0},{"$f":"IF(BF49 = 0, 0, IF(AND(BF49 = 1, BE49 = 0), BF51 ^ 0.5, PRODUCT(IF($AA$51:BE51 > 0, $AA$51:BE51)) * BF51 ^ 0.5))","v":0},{"$f":"IF(BG49 = 0, 0, IF(AND(BG49 = 1, BF49 = 0), BG51 ^ 0.5, PRODUCT(IF($AA$51:BF51 > 0, $AA$51:BF51)) * BG51 ^ 0.5))","v":0},{"$f":"IF(BH49 = 0, 0, IF(AND(BH49 = 1, BG49 = 0), BH51 ^ 0.5, PRODUCT(IF($AA$51:BG51 > 0, $AA$51:BG51)) * BH51 ^ 0.5))","v":0},{"$f":"IF(BI49 = 0, 0, IF(AND(BI49 = 1, BH49 = 0), BI51 ^ 0.5, PRODUCT(IF($AA$51:BH51 > 0, $AA$51:BH51)) * BI51 ^ 0.5))","v":0},{"$f":"IF(BJ49 = 0, 0, IF(AND(BJ49 = 1, BI49 = 0), BJ51 ^ 0.5, PRODUCT(IF($AA$51:BI51 > 0, $AA$51:BI51)) * BJ51 ^ 0.5))","v":0}]
[]
[null,null,null,"NPV"]
[null,null,null,null,{"$f":"O_Dashboard!E154","v":"Total Determined revenues"},null,{"$f":"O_Dashboard!G154","v":"£m"},{"$f":"O_Dashboard!H154","v":"Nominal"},null,{"$f":"O_Dashboard!J154","v":0},null,{"$f":"O_Dashboard!L154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y154","v":9496.1126751631818},null,{"$f":"SUM(C_Output_Staging!AA207:AA219)","v":642.86822323901515},{"$f":"SUM(C_Output_Staging!AB207:AB219)","v":654.99198861470438},{"$f":"SUM(C_Output_Staging!AC207:AC219)","v":585.24359573071195},{"$f":"SUM(C_Output_Staging!AD207:AD219)","v":551.9051845512339},{"$f":"SUM(C_Output_Staging!AE207:AE219)","v":481.20492015293877},{"$f":"SUM(C_Output_Staging!AF207:AF219)","v":603.46781269300072},{"$f":"SUM(C_Output_Staging!AG207:AG219)","v":607.17794866680379},{"$f":"SUM(C_Output_Staging!AH207:AH219)","v":627.03017081940959},{"$f":"SUM(C_Output_Staging!AI207:AI219)","v":745.69571999999994},{"$f":"SUM(C_Output_Staging!AJ207:AJ219)","v":825.01356562377123},{"$f":"SUM(C_Output_Staging!AK207:AK219)","v":846.21706780144052},{"$f":"SUM(C_Output_Staging!AL207:AL219)","v":866.04579935839297},{"$f":"SUM(C_Output_Staging!AM207:AM219)","v":893.35975507810917},{"$f":"SUM(C_Output_Staging!AN207:AN219)","v":108.66521349250411},{"$f":"SUM(C_Output_Staging!AO207:AO219)","v":111.61898314079232},{"$f":"SUM(C_Output_Staging!AP207:AP219)","v":112.69175088545899},{"$f":"SUM(C_Output_Staging!AQ207:AQ219)","v":115.54983439474522},{"$f":"SUM(C_Output_Staging!AR207:AR219)","v":118.15736100323427},{"$f":"SUM(C_Output_Staging!AS207:AS219)","v":1.2127749279271032},{"$f":"SUM(C_Output_Staging!AT207:AT219)","v":-0.80767018059957985},{"$f":"SUM(C_Output_Staging!AU207:AU219)","v":-0.78795621018629403},{"$f":"SUM(C_Output_Staging!AV207:AV219)","v":-0.40936862022506126},{"$f":"SUM(C_Output_Staging!AW207:AW219)","v":-3.5366329646733237E-16},{"$f":"SUM(C_Output_Staging!AX207:AX219)","v":-3.6357300692542119E-16},{"$f":"SUM(C_Output_Staging!AY207:AY219)","v":-3.7376038928880567E-16},{"$f":"SUM(C_Output_Staging!AZ207:AZ219)","v":-3.8423322397521998E-16},{"$f":"SUM(C_Output_Staging!BA207:BA219)","v":-3.9499950941113086E-16},{"$f":"SUM(C_Output_Staging!BB207:BB219)","v":-4.0606746814038237E-16},{"$f":"SUM(C_Output_Staging!BC207:BC219)","v":-4.1744555310400592E-16},{"$f":"SUM(C_Output_Staging!BD207:BD219)","v":-4.291424540959912E-16},{"$f":"SUM(C_Output_Staging!BE207:BE219)","v":-4.4116710439994995E-16},{"$f":"SUM(C_Output_Staging!BF207:BF219)","v":-4.5352868761174041E-16},{"$f":"SUM(C_Output_Staging!BG207:BG219)","v":-4.6623664465326109E-16},{"$f":"SUM(C_Output_Staging!BH207:BH219)","v":-4.7930068098277445E-16},{"$f":"SUM(C_Output_Staging!BI207:BI219)","v":-4.9273077400726478E-16},{"$f":"SUM(C_Output_Staging!BJ207:BJ219)","v":-5.0653718070249026E-16}]
[null,null,null,null,{"$f":"E167","v":"Adjustment for Price Smoothing"},null,"£'000","Nominal",null,0,null,{"$f":"L167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y167","v":0},null,{"$f":"AA167","v":0},0,0,0,0,0,0,0,-8.4952489487477578E-11,-144703.63731068073,56495.618586922705,43488.105018272639,58976.259516277554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E52","v":"Discount factor to start of NR23"},null,{"$f":"G52","v":"factor"},null,null,{"$f":"J52","v":0},null,{"$f":"L52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y52","v":0},null,{"$f":"AA52","v":0},0,0,0,0,0,0,0,1.0396724955081733,1.1042068802346556,{"$f":"AK52","v":1.1517769422778747},1.2090759201038526,1.2812933670935862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Present value of Total DC (Discounted, NR23 Start)",{"$f":"SUM(AA58:BJ58)","v":3612621.7067830483},"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA57 = 0, 0, (  (  ( AA55 * 1000) - AA56) / AA57) )","v":0},{"$f":" IF(AB57 = 0, 0, (  (  ( AB55 * 1000) - AB56) / AB57) )","v":0},0,0,0,0,0,0,717240.98042578052,878202.46395166172,685654.85227780475,680319.3088730668,651204.10125473468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Temporary Unit Rate - Adjustment for 2023 price set at IPs"]
[null,null,null,null,{"$f":"O_Dashboard!E156","v":"Forecast TSU used for Price Determinations"},{"$f":"O_Dashboard!F156","v":0},{"$f":"O_Dashboard!G156","v":"# TSUs ('000)"},{"$f":"O_Dashboard!H156","v":0},{"$f":"O_Dashboard!I156","v":0},{"$f":"O_Dashboard!J156","v":0},null,{"$f":"O_Dashboard!L156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y156","v":0},null,{"$f":"O_Dashboard!AA156","v":10244},{"$f":"O_Dashboard!AB156","v":10435},{"$f":"O_Dashboard!AC156","v":10583},{"$f":"O_Dashboard!AD156","v":10758},{"$f":"O_Dashboard!AE156","v":10940},{"$f":"O_Dashboard!AF156","v":12647.945},{"$f":"O_Dashboard!AG156","v":12891},{"$f":"O_Dashboard!AH156","v":13183},{"$f":"O_Dashboard!AI156","v":11956},{"$f":"O_Dashboard!AJ156","v":12930},{"$f":"O_Dashboard!AK156","v":13247},{"$f":"O_Dashboard!AL156","v":13490},{"$f":"O_Dashboard!AM156","v":13700},{"$f":"O_Dashboard!AN156","v":13700},{"$f":"O_Dashboard!AO156","v":13700},{"$f":"O_Dashboard!AP156","v":13700},{"$f":"O_Dashboard!AQ156","v":13700},{"$f":"O_Dashboard!AR156","v":13700},{"$f":"O_Dashboard!AS156","v":13700},{"$f":"O_Dashboard!AT156","v":13700},{"$f":"O_Dashboard!AU156","v":13700},{"$f":"O_Dashboard!AV156","v":13700},{"$f":"O_Dashboard!AW156","v":13700},{"$f":"O_Dashboard!AX156","v":13700},{"$f":"O_Dashboard!AY156","v":13700},{"$f":"O_Dashboard!AZ156","v":13700},{"$f":"O_Dashboard!BA156","v":13700},{"$f":"O_Dashboard!BB156","v":13700},{"$f":"O_Dashboard!BC156","v":13700},{"$f":"O_Dashboard!BD156","v":13700},{"$f":"O_Dashboard!BE156","v":13700},{"$f":"O_Dashboard!BF156","v":13700},{"$f":"O_Dashboard!BG156","v":13700},{"$f":"O_Dashboard!BH156","v":13700},{"$f":"O_Dashboard!BI156","v":13700},{"$f":"O_Dashboard!BJ156","v":13700}]
[null,null,null,null,"Calculated Unit Rate",null,"£ / TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA55*1000/AA61","v":62.755586024894107},62.768757893119727,55.30034921390078,51.301839054771698,43.985824511237546,47.712716389342361,47.100919142564869,47.563541744626377,{"$f":"AI55*1000/AI61","v":62.37},{"$f":"AJ55*1000/AJ61","v":63.806153567190357},63.87990245349441,64.199095578828235,65.208741246577318,7.9317674082119787,8.1473710321746218,8.2256752471137951,8.4342944813682639,8.6246248907470271,8.852371736694184E-2,-5.8954027780991229E-2,-5.7515051838415619E-2,-2.988092118431104E-2,-2.5814839158199442E-17,-2.6538175687986948E-17,-2.7281780240058807E-17,-2.8046220728118243E-17,-2.8832080978914661E-17,-2.96399611781301E-17,-3.0470478328759554E-17,-3.1324266722335125E-17,-3.220197842335401E-17,-3.3104283767280322E-17,-3.4031871872500806E-17,-3.4985451166625878E-17,-3.5965749927537576E-17,-3.6973516839597828E-17]
[]
[null,null,null,null,{"$f":"E47","v":"NR23 flag"},null,{"$f":"G47","v":"flag"},null,null,{"$f":"J47","v":0},null,{"$f":"L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA64:BJ64)","v":5},null,{"$f":"AA47","v":0},0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Initial Proposals Unit Rate Flag",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA65:BJ65)","v":1},null,{"$f":"--(AA68 <> 0)","v":0},0,0,0,0,0,0,0,1,{"$f":"--(AJ68 <> 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Periods to Price Smooth",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA66:BJ66)","v":1},null,{"$f":"IF( AND( AA65 = 0, Z65 = 1), 1, 0)","v":0},{"$f":"IF( AND( AB65 = 0, AA65 = 1), 1, 0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Initial Proposals Unit Rate",null,"£ / TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA75","v":0},0,0,0,0,0,0,0,62.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment Required",null,"£'000",{"$f":"H68","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA69:BJ69)","v":0},null,{"$f":"(AA68-AA62)*AA61*AA65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"IP Unit Rate - Adjustment (Future Price Periods)",null,"£'000",{"$f":"H69","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA70:BJ70)","v":0},null,{"$f":"IF(AA$66 = 0, 0, $Y$69 * SignSwitch)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment Required for 2023 price set at IPs",null,{"$f":"G70","v":"£'000"},{"$f":"H70","v":"Nominal"},"r_2023Adjustment_Copy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA71:BJ71)","v":0},null,{"$f":"SUM(AA69:AA70)","v":0},{"$f":"SUM(AB69:AB70)","v":0},0,0,0,0,0,0,{"$f":"SUM(AI69:AI70)","v":0},{"$f":"SUM(AJ69:AJ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment Required for 2023 price set at IPs",null,"£'000","Nominal","r_2023Adjustment_Paste",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-68390.630927910475,68390.630927910475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Setup: Smoothing"]
[null,null,null,null,"Initial Proposals Unit Rate",null,"£ / TSU","Nominal",null,{"$f":"'I_Series NERL'!J$462","v":"CRCO reporting tables published with IPs, T2 ANSP (row 96) "},null,{"$f":"'I_Series NERL'!L$462","v":"Already published"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!Y$462","v":0},null,{"$f":"'I_Series NERL'!AA$462","v":0},{"$f":"'I_Series NERL'!AB$462","v":0},{"$f":"'I_Series NERL'!AC$462","v":0},{"$f":"'I_Series NERL'!AD$462","v":0},{"$f":"'I_Series NERL'!AE$462","v":0},{"$f":"'I_Series NERL'!AF$462","v":0},{"$f":"'I_Series NERL'!AG$462","v":0},{"$f":"'I_Series NERL'!AH$462","v":0},{"$f":"'I_Series NERL'!AI$462","v":62.37},{"$f":"'I_Series NERL'!AJ$462","v":0},{"$f":"'I_Series NERL'!AK$462","v":0},{"$f":"'I_Series NERL'!AL$462","v":0},{"$f":"'I_Series NERL'!AM$462","v":0},{"$f":"'I_Series NERL'!AN$462","v":0},{"$f":"'I_Series NERL'!AO$462","v":0},{"$f":"'I_Series NERL'!AP$462","v":0},{"$f":"'I_Series NERL'!AQ$462","v":0},{"$f":"'I_Series NERL'!AR$462","v":0},{"$f":"'I_Series NERL'!AS$462","v":0},{"$f":"'I_Series NERL'!AT$462","v":0},{"$f":"'I_Series NERL'!AU$462","v":0},{"$f":"'I_Series NERL'!AV$462","v":0},{"$f":"'I_Series NERL'!AW$462","v":0},{"$f":"'I_Series NERL'!AX$462","v":0},{"$f":"'I_Series NERL'!AY$462","v":0},{"$f":"'I_Series NERL'!AZ$462","v":0},{"$f":"'I_Series NERL'!BA$462","v":0},{"$f":"'I_Series NERL'!BB$462","v":0},{"$f":"'I_Series NERL'!BC$462","v":0},{"$f":"'I_Series NERL'!BD$462","v":0},{"$f":"'I_Series NERL'!BE$462","v":0},{"$f":"'I_Series NERL'!BF$462","v":0},{"$f":"'I_Series NERL'!BG$462","v":0},{"$f":"'I_Series NERL'!BH$462","v":0},{"$f":"'I_Series NERL'!BI$462","v":0},{"$f":"'I_Series NERL'!BJ$462","v":0}]
[null,null,null,null,{"$f":"O_Dashboard!E157","v":"Unit rate"},null,{"$f":"O_Dashboard!G157","v":"£ / TSU"},{"$f":"O_Dashboard!H157","v":"Nominal"},null,{"$f":"O_Dashboard!J157","v":0},null,{"$f":"O_Dashboard!L157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y157","v":0},null,{"$f":"AA55/C_RevCost_UKATS!AA308*1000","v":62.7555860248941},{"$f":"AB55/C_RevCost_UKATS!AB308*1000","v":62.768757893119727},{"$f":"AC55/C_RevCost_UKATS!AC308*1000","v":55.30034921390078},{"$f":"AD55/C_RevCost_UKATS!AD308*1000","v":51.301839054771698},{"$f":"AE55/C_RevCost_UKATS!AE308*1000","v":43.985824511237546},{"$f":"AF55/C_RevCost_UKATS!AF308*1000","v":47.712716389342361},{"$f":"AG55/C_RevCost_UKATS!AG308*1000","v":47.100919142564877},{"$f":"AH55/C_RevCost_UKATS!AH308*1000","v":47.563541744626384},{"$f":"AI55/C_RevCost_UKATS!AI308*1000","v":62.37},{"$f":"AJ55/C_RevCost_UKATS!AJ308*1000","v":63.806153567190357},{"$f":"AK55/C_RevCost_UKATS!AK308*1000","v":63.87990245349441},{"$f":"AL55/C_RevCost_UKATS!AL308*1000","v":64.199095578828249},{"$f":"AM55/C_RevCost_UKATS!AM308*1000","v":65.208741246577318},{"$f":"AN55/C_RevCost_UKATS!AN308*1000","v":7.9317674082119796},{"$f":"AO55/C_RevCost_UKATS!AO308*1000","v":8.1473710321746236},{"$f":"AP55/C_RevCost_UKATS!AP308*1000","v":8.2256752471137951},{"$f":"AQ55/C_RevCost_UKATS!AQ308*1000","v":8.4342944813682657},{"$f":"AR55/C_RevCost_UKATS!AR308*1000","v":8.6246248907470271},{"$f":"AS55/C_RevCost_UKATS!AS308*1000","v":8.852371736694184E-2},{"$f":"AT55/C_RevCost_UKATS!AT308*1000","v":-5.8954027780991229E-2},{"$f":"AU55/C_RevCost_UKATS!AU308*1000","v":-5.7515051838415619E-2},{"$f":"AV55/C_RevCost_UKATS!AV308*1000","v":-2.988092118431104E-2},{"$f":"AW55/C_RevCost_UKATS!AW308*1000","v":-2.5814839158199445E-17},{"$f":"AX55/C_RevCost_UKATS!AX308*1000","v":-2.6538175687986948E-17},{"$f":"AY55/C_RevCost_UKATS!AY308*1000","v":-2.7281780240058807E-17},{"$f":"AZ55/C_RevCost_UKATS!AZ308*1000","v":-2.8046220728118249E-17},{"$f":"BA55/C_RevCost_UKATS!BA308*1000","v":-2.8832080978914661E-17},{"$f":"BB55/C_RevCost_UKATS!BB308*1000","v":-2.96399611781301E-17},{"$f":"BC55/C_RevCost_UKATS!BC308*1000","v":-3.0470478328759554E-17},{"$f":"BD55/C_RevCost_UKATS!BD308*1000","v":-3.1324266722335125E-17},{"$f":"BE55/C_RevCost_UKATS!BE308*1000","v":-3.220197842335401E-17},{"$f":"BF55/C_RevCost_UKATS!BF308*1000","v":-3.3104283767280322E-17},{"$f":"BG55/C_RevCost_UKATS!BG308*1000","v":-3.4031871872500812E-17},{"$f":"BH55/C_RevCost_UKATS!BH308*1000","v":-3.4985451166625872E-17},{"$f":"BI55/C_RevCost_UKATS!BI308*1000","v":-3.5965749927537576E-17},{"$f":"BJ55/C_RevCost_UKATS!BJ308*1000","v":-3.6973516839597828E-17}]
[]
[null,null,null,null,"Initial Proposals Unit Rate Flag",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA78:BJ78)","v":1},null,{"$f":"--(AA75 <> 0)","v":0},{"$f":"--(AB75 <> 0)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E47","v":"NR23 flag"},null,{"$f":"G47","v":"flag"},null,null,{"$f":"J47","v":0},null,{"$f":"L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA79:BJ79)","v":5},null,{"$f":"AA47","v":0},0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price Smoothing Periods Flag",null,"flag",null,"Start Price + Adjustment",{"$f":"J24","v":0},null,{"$f":"L24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA80:BJ80)","v":4},null,{"$f":"MAX(AA79 - AA78, 0)","v":0},{"$f":"MAX(AB79 - AB78, 0)","v":0},0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Start Price",{"$f":"INDEX($AA$76:$BJ$76, 0, MATCH(1, $AA$80:$BJ$80,0) - 1)","v":62.37},"£ / TSU","Nominal",{"$f":"INDEX($AA$8:$BJ$8, MATCH(1, $AA$80:$BJ$80, 0))","v":2024}]
[]
[null,null,null,null,{"$f":"C_Time!E66","v":"2022 only flag"},null,{"$f":"C_Time!G66","v":"flag"},null,null,{"$f":"C_Time!J66","v":0},null,{"$f":"C_Time!L66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y66","v":0},null,{"$f":"C_Time!AA66","v":0},{"$f":"C_Time!AB66","v":0},{"$f":"C_Time!AC66","v":0},{"$f":"C_Time!AD66","v":0},{"$f":"C_Time!AE66","v":0},{"$f":"C_Time!AF66","v":0},{"$f":"C_Time!AG66","v":0},{"$f":"C_Time!AH66","v":1},{"$f":"C_Time!AI66","v":0},{"$f":"C_Time!AJ66","v":0},{"$f":"C_Time!AK66","v":0},{"$f":"C_Time!AL66","v":0},{"$f":"C_Time!AM66","v":0},{"$f":"C_Time!AN66","v":0},{"$f":"C_Time!AO66","v":0},{"$f":"C_Time!AP66","v":0},{"$f":"C_Time!AQ66","v":0},{"$f":"C_Time!AR66","v":0},{"$f":"C_Time!AS66","v":0},{"$f":"C_Time!AT66","v":0},{"$f":"C_Time!AU66","v":0},{"$f":"C_Time!AV66","v":0},{"$f":"C_Time!AW66","v":0},{"$f":"C_Time!AX66","v":0},{"$f":"C_Time!AY66","v":0},{"$f":"C_Time!AZ66","v":0},{"$f":"C_Time!BA66","v":0},{"$f":"C_Time!BB66","v":0},{"$f":"C_Time!BC66","v":0},{"$f":"C_Time!BD66","v":0},{"$f":"C_Time!BE66","v":0},{"$f":"C_Time!BF66","v":0},{"$f":"C_Time!BG66","v":0},{"$f":"C_Time!BH66","v":0},{"$f":"C_Time!BI66","v":0},{"$f":"C_Time!BJ66","v":0}]
[null,null,null,null,{"$f":"C_Index!E118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G118","v":"Index"},{"$f":"C_Index!H118","v":"CPI 2020"},null,{"$f":"C_Index!J118","v":0},null,{"$f":"C_Index!L118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y118","v":0},null,{"$f":"C_Index!AA118","v":0.91961685823754757},{"$f":"C_Index!AB118","v":0.92551724137931035},{"$f":"C_Index!AC118","v":0.95042145593869709},{"$f":"C_Index!AD118","v":0.97394636015325609},{"$f":"C_Index!AE118","v":0.99126436781609162},{"$f":"C_Index!AF118","v":1},{"$f":"C_Index!AG118","v":1.0258237547892719},{"$f":"C_Index!AH118","v":1.1186973180076629},{"$f":"C_Index!AI118","v":1.1873399586480322},{"$f":"C_Index!AJ118","v":1.1975124598510096},{"$f":"C_Index!AK118","v":1.198896577295987},{"$f":"C_Index!AL118","v":1.2048871867171229},{"$f":"C_Index!AM118","v":1.2238361939769149},{"$f":"C_Index!AN118","v":1.2430832082867362},{"$f":"C_Index!AO118","v":1.2626329163407577},{"$f":"C_Index!AP118","v":1.282490078539803},{"$f":"C_Index!AQ118","v":1.3026595301505184},{"$f":"C_Index!AR118","v":1.3231461824827708},{"$f":"C_Index!AS118","v":1.3439550240855642},{"$f":"C_Index!AT118","v":1.3650911219617634},{"$f":"C_Index!AU118","v":1.3865596228019204},{"$f":"C_Index!AV118","v":1.4083657542375072},{"$f":"C_Index!AW118","v":1.4305148261138558},{"$f":"C_Index!AX118","v":1.4530122317831182},{"$f":"C_Index!AY118","v":1.4758634494175611},{"$f":"C_Index!AZ118","v":1.4990740433435141},{"$f":"C_Index!BA118","v":1.5226496653962955},{"$f":"C_Index!BB118","v":1.5465960562964489},{"$f":"C_Index!BC118","v":1.5709190470476218},{"$f":"C_Index!BD118","v":1.5956245603564285},{"$f":"C_Index!BE118","v":1.6207186120746455},{"$f":"C_Index!BF118","v":1.6462073126640833},{"$f":"C_Index!BG118","v":1.6720968686844992},{"$f":"C_Index!BH118","v":1.6983935843049107},{"$f":"C_Index!BI118","v":1.725103862838675},{"$f":"C_Index!BJ118","v":1.7522342083027105}]
[null,null,null,null,"NR23 Start Period Deflation rate",{"$f":"SUMPRODUCT($AA$83:$BJ$83, $AA$84:$BJ$84)","v":1.1186973180076629}]
[]
[null,null,null,"Smoothing 1: Flat prices"]
[null,null,null,null,{"$f":"E81","v":"Start Price"},{"$f":"F81","v":62.37},{"$f":"G81","v":"£ / TSU"},{"$f":"H81","v":"Nominal"},"Year 2022"]
[null,null,null,null,"Price Adjustment",0.89413985486508618,{"$f":"G88","v":"£ / TSU"},{"$f":"H88","v":"Nominal"},"r_PriceAdjustment_Flat"]
[null,null,null,null,"Start Price + Price Adjustment",{"$f":"F88 + r_PriceAdjustment_Flat","v":63.264139854865086},{"$f":"G89","v":"£ / TSU"},{"$f":"H89","v":"Nominal"}]
[null,null,null,null,"Change X factor to get smooth prices",0,"%",null,"r_xFactor_Flat"]
[]
[null,null,null,null,{"$f":"C_Index!E$514","v":"Smoothing indexation"},null,{"$f":"C_Index!G$514","v":"%"},{"$f":"C_Index!H$514","v":"CPI 2020"},null,{"$f":"C_Index!J$514","v":0},null,{"$f":"C_Index!L$514","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$514","v":0},null,{"$f":"C_Index!AA$514","v":5.0020842017528544E-4},{"$f":"C_Index!AB$514","v":6.4161319890012614E-3},{"$f":"C_Index!AC$514","v":2.6908428547772534E-2},{"$f":"C_Index!AD$514","v":2.4752076110618138E-2},{"$f":"C_Index!AE$514","v":1.7781274586939677E-2},{"$f":"C_Index!AF$514","v":8.8126159554733352E-3},{"$f":"C_Index!AG$514","v":2.5823754789271902E-2},{"$f":"C_Index!AH$514","v":9.0535594233211558E-2},{"$f":"C_Index!AI$514","v":6.1359439712091124E-2},{"$f":"C_Index!AJ$514","v":8.5674714548986675E-3},{"$f":"C_Index!AK$514","v":1.1558271762361905E-3},{"$f":"C_Index!AL$514","v":4.9967691413776993E-3},{"$f":"C_Index!AM$514","v":1.5726789585522205E-2},{"$f":"C_Index!AN$514","v":1.5726789585522205E-2},{"$f":"C_Index!AO$514","v":1.5726789585522205E-2},{"$f":"C_Index!AP$514","v":1.5726789585522205E-2},{"$f":"C_Index!AQ$514","v":1.5726789585522205E-2},{"$f":"C_Index!AR$514","v":1.5726789585522205E-2},{"$f":"C_Index!AS$514","v":1.5726789585522205E-2},{"$f":"C_Index!AT$514","v":1.5726789585522205E-2},{"$f":"C_Index!AU$514","v":1.5726789585522205E-2},{"$f":"C_Index!AV$514","v":1.5726789585522205E-2},{"$f":"C_Index!AW$514","v":1.5726789585522205E-2},{"$f":"C_Index!AX$514","v":1.5726789585522205E-2},{"$f":"C_Index!AY$514","v":1.5726789585522205E-2},{"$f":"C_Index!AZ$514","v":1.5726789585522205E-2},{"$f":"C_Index!BA$514","v":1.5726789585522205E-2},{"$f":"C_Index!BB$514","v":1.5726789585522205E-2},{"$f":"C_Index!BC$514","v":1.5726789585522205E-2},{"$f":"C_Index!BD$514","v":1.5726789585522205E-2},{"$f":"C_Index!BE$514","v":1.5726789585522205E-2},{"$f":"C_Index!BF$514","v":1.5726789585522205E-2},{"$f":"C_Index!BG$514","v":1.5726789585522205E-2},{"$f":"C_Index!BH$514","v":1.5726789585522205E-2},{"$f":"C_Index!BI$514","v":1.5726789585522205E-2},{"$f":"C_Index!BJ$514","v":1.5726789585522205E-2}]
[null,null,null,null,{"$f":"E80","v":"Price Smoothing Periods Flag"},null,{"$f":"G80","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y80","v":4},null,{"$f":"AA80","v":0},{"$f":"AB80","v":0},0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Price Smoothing Start Flag",null,{"$f":"G38","v":"flag"},null,"Start Price + Adjustment",{"$f":"J38","v":0},null,{"$f":"L38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y38","v":0},null,{"$f":"--(SUM($AA94:AA94) = 1)","v":0},{"$f":"--(SUM($AA94:AB94) = 1)","v":0},{"$f":"--(SUM($AA94:AC94) = 1)","v":0},{"$f":"--(SUM($AA94:AD94) = 1)","v":0},{"$f":"--(SUM($AA94:AE94) = 1)","v":0},{"$f":"--(SUM($AA94:AF94) = 1)","v":0},{"$f":"--(SUM($AA94:AG94) = 1)","v":0},{"$f":"--(SUM($AA94:AH94) = 1)","v":0},{"$f":"--(SUM($AA94:AI94) = 1)","v":0},{"$f":"--(SUM($AA94:AJ94) = 1)","v":1},{"$f":"--(SUM($AA94:AK94) = 1)","v":0},{"$f":"--(SUM($AA94:AL94) = 1)","v":0},{"$f":"--(SUM($AA94:AM94) = 1)","v":0},{"$f":"--(SUM($AA94:AN94) = 1)","v":0},{"$f":"--(SUM($AA94:AO94) = 1)","v":0},{"$f":"--(SUM($AA94:AP94) = 1)","v":0},{"$f":"--(SUM($AA94:AQ94) = 1)","v":0},{"$f":"--(SUM($AA94:AR94) = 1)","v":0},{"$f":"--(SUM($AA94:AS94) = 1)","v":0},{"$f":"--(SUM($AA94:AT94) = 1)","v":0},{"$f":"--(SUM($AA94:AU94) = 1)","v":0},{"$f":"--(SUM($AA94:AV94) = 1)","v":0},{"$f":"--(SUM($AA94:AW94) = 1)","v":0},{"$f":"--(SUM($AA94:AX94) = 1)","v":0},{"$f":"--(SUM($AA94:AY94) = 1)","v":0},{"$f":"--(SUM($AA94:AZ94) = 1)","v":0},{"$f":"--(SUM($AA94:BA94) = 1)","v":0},{"$f":"--(SUM($AA94:BB94) = 1)","v":0},{"$f":"--(SUM($AA94:BC94) = 1)","v":0},{"$f":"--(SUM($AA94:BD94) = 1)","v":0},{"$f":"--(SUM($AA94:BE94) = 1)","v":0},{"$f":"--(SUM($AA94:BF94) = 1)","v":0},{"$f":"--(SUM($AA94:BG94) = 1)","v":0},{"$f":"--(SUM($AA94:BH94) = 1)","v":0},{"$f":"--(SUM($AA94:BI94) = 1)","v":0},{"$f":"--(SUM($AA94:BJ94) = 1)","v":0}]
[null,null,null,null,{"$f":"E90","v":"Start Price + Price Adjustment"},null,{"$f":"G90","v":"£ / TSU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y39","v":0},null,{"$f":"$F$90 * AA96","v":0},{"$f":"$F$90 * AB96","v":0},0,0,0,0,0,0,0,{"$f":"$F$90 * AJ96","v":63.264139854865086},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Initial Proposals Unit Rate Flag",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA99:BJ99)","v":1},null,{"$f":"--(AA100 <> 0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E75","v":"Initial Proposals Unit Rate"},null,{"$f":"G75","v":"£ / TSU"},{"$f":"H75","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y75","v":0},null,0,0,0,0,0,0,0,0,62.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"New Unit Rate (Flat Prices)",null,{"$f":"G100","v":"£ / TSU"},{"$f":"H100","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$99 = 1, AA100,\nIF(AA$96 =  1, AA97, Z102) * (1 + $F$91 + AA$93) * AA$94)","v":0},0,0,0,0,0,0,0,62.37,63.806153567190357,63.879902453494417,64.199095578828249,65.208741246577304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"O_Dashboard!E156","v":"Forecast TSU used for Price Determinations"},{"$f":"O_Dashboard!F156","v":0},{"$f":"O_Dashboard!G156","v":"# TSUs ('000)"},{"$f":"O_Dashboard!H156","v":0},{"$f":"O_Dashboard!I156","v":0},{"$f":"O_Dashboard!J156","v":0},null,{"$f":"O_Dashboard!L156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y156","v":0},null,{"$f":"O_Dashboard!AA156","v":10244},{"$f":"O_Dashboard!AB156","v":10435},{"$f":"O_Dashboard!AC156","v":10583},{"$f":"O_Dashboard!AD156","v":10758},{"$f":"O_Dashboard!AE156","v":10940},{"$f":"O_Dashboard!AF156","v":12647.945},{"$f":"O_Dashboard!AG156","v":12891},{"$f":"O_Dashboard!AH156","v":13183},{"$f":"O_Dashboard!AI156","v":11956},{"$f":"O_Dashboard!AJ156","v":12930},{"$f":"O_Dashboard!AK156","v":13247},{"$f":"O_Dashboard!AL156","v":13490},{"$f":"O_Dashboard!AM156","v":13700},{"$f":"O_Dashboard!AN156","v":13700},{"$f":"O_Dashboard!AO156","v":13700},{"$f":"O_Dashboard!AP156","v":13700},{"$f":"O_Dashboard!AQ156","v":13700},{"$f":"O_Dashboard!AR156","v":13700},{"$f":"O_Dashboard!AS156","v":13700},{"$f":"O_Dashboard!AT156","v":13700},{"$f":"O_Dashboard!AU156","v":13700},{"$f":"O_Dashboard!AV156","v":13700},{"$f":"O_Dashboard!AW156","v":13700},{"$f":"O_Dashboard!AX156","v":13700},{"$f":"O_Dashboard!AY156","v":13700},{"$f":"O_Dashboard!AZ156","v":13700},{"$f":"O_Dashboard!BA156","v":13700},{"$f":"O_Dashboard!BB156","v":13700},{"$f":"O_Dashboard!BC156","v":13700},{"$f":"O_Dashboard!BD156","v":13700},{"$f":"O_Dashboard!BE156","v":13700},{"$f":"O_Dashboard!BF156","v":13700},{"$f":"O_Dashboard!BG156","v":13700},{"$f":"O_Dashboard!BH156","v":13700},{"$f":"O_Dashboard!BI156","v":13700},{"$f":"O_Dashboard!BJ156","v":13700}]
[null,null,null,null,"New Total DC Revenue",{"$f":"SUM(AA105:BJ105)","v":4176331.9078617138},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA104 * AA102 * MAX(AA94, AA96, AA99)","v":0},0,0,0,0,0,0,0,745695.72,825013.56562377128,846217.06780144048,866045.79935839307,893359.7550781091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E105","v":"New Total DC Revenue"},{"$f":"F105","v":4176331.9078617138},{"$f":"G105","v":"£'000"},{"$f":"H105","v":"Nominal"},null,{"$f":"J105","v":0},null,{"$f":"L105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y105","v":0},null,{"$f":"AA105","v":0},0,0,0,0,0,0,0,{"$f":"AI105","v":745695.72},825013.56562377128,846217.06780144048,866045.79935839307,893359.7550781091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E52","v":"Discount factor to start of NR23"},null,{"$f":"G52","v":"factor"},null,null,{"$f":"J52","v":0},null,{"$f":"L52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y52","v":0},null,{"$f":"AA52","v":0},0,0,0,0,0,0,0,1.0396724955081733,1.1042068802346556,1.1517769422778747,1.2090759201038526,1.2812933670935862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Present value of New Total DC (Discounted, NR23 Start)",{"$f":"SUM(AA109:BJ109)","v":3612621.7067830479},{"$f":"G107","v":"£'000"},{"$f":"H107","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA108 = 0, 0,  AA107 / AA108 )","v":0},0,0,0,0,0,0,0,{"$f":" IF(AI108 = 0, 0,  AI107 / AI108 )","v":717240.98042578041},{"$f":" IF(AJ108 = 0, 0,  AJ107 / AJ108 )","v":747154.88591091475},{"$f":" IF(AK108 = 0, 0,  AK107 / AK108 )","v":734705.68539761961},{"$f":" IF(AL108 = 0, 0,  AL107 / AL108 )","v":716287.36041985254},{"$f":" IF(AM108 = 0, 0,  AM107 / AM108 )","v":697232.79462888045},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$58","v":"Present value of Total DC (Discounted, NR23 Start)"},{"$f":"F$58","v":3612621.7067830483},{"$f":"G$58","v":"£'000 "},{"$f":"H$58","v":"Nominal"}]
[null,null,null,null,{"$f":"E109","v":"Present value of New Total DC (Discounted, NR23 Start)"},{"$f":"F109","v":3612621.7067830479},{"$f":"G109","v":"£'000"},{"$f":"H109","v":"Nominal"}]
[null,null,null,null,"Variance",{"$f":"F111 - F112","v":0},{"$f":"G112","v":"£'000"},{"$f":"H112","v":"Nominal"},"r_Flat_var"]
[]
[]
[null,"2. Flex the % Release of the TRS Debtor such that the Smooth Price is achieved."]
[]
[null,null,null,null,{"$f":"I_Global!E382","v":"Unprofiled Prices"},{"$f":"I_Global!F382","v":"Unprofiled Prices"},{"$f":"I_Global!G382","v":"label"}]
[null,null,null,null,{"$f":"I_Global!E383","v":"Flat Prices"},{"$f":"I_Global!F383","v":"Flat Prices"},{"$f":"I_Global!G383","v":"label"}]
[]
[null,null,null,null,{"$f":"Scenario!E41","v":"ID"},{"$f":"Scenario!N41","v":"Price Profiling"}]
[null,null,null,null,{"$f":"Scenario!E42","v":1},{"$f":"Scenario!N42","v":"Flat Prices"}]
[null,null,null,null,{"$f":"Scenario!E43","v":2},{"$f":"Scenario!N43","v":"Flat Prices"}]
[null,null,null,null,{"$f":"Scenario!E44","v":3},{"$f":"Scenario!N44","v":"Flat Prices"}]
[null,null,null,null,{"$f":"Scenario!E45","v":4},{"$f":"Scenario!N45","v":"Flat Prices"}]
[null,null,null,null,{"$f":"Scenario!E46","v":5},{"$f":"Scenario!N46","v":"Flat Prices"}]
[null,null,null,null,{"$f":"Scenario!E47","v":6},{"$f":"Scenario!N47","v":"Flat Prices"}]
[null,null,null,null,{"$f":"Scenario!E48","v":7},{"$f":"Scenario!N48","v":"Flat Prices"}]
[null,null,null,null,{"$f":"Scenario!E49","v":8},{"$f":"Scenario!N49","v":"Flat Prices"}]
[null,null,null,null,{"$f":"Scenario!E50","v":9},{"$f":"Scenario!N50","v":"Flat Prices"}]
[null,null,null,null,{"$f":"Scenario!E51","v":10},{"$f":"Scenario!N51","v":"Flat Prices"}]
[]
[null,null,null,null,{"$f":"Scenario!E30","v":"Live combination"},{"$f":"Scenario!F30","v":"Base - Flat"},{"$f":"Scenario!G30","v":1}]
[null,null,null,null,"Selected Profiling Option",{"$f":"INDEX($F$122:$F$131, $G$133, 1)","v":"Flat Prices"},"selection",{"$f":"MATCH(rSmoothingOptions, rPriceProfiles, 0)","v":2},"rSmoothingOptions"]
[]
[null,null,null,null,{"$f":"I_Global!E385","v":"String"},{"$f":"I_Global!F385","v":"Live"},{"$f":"I_Global!G385","v":"string"}]
[null,null,null,null,"Live or Macro","Live","selection",null,"rPriceMacroLive"]
[null,null,null,null,"Macro Selected Value","Unprofiled Prices","selection",null,"rSmoothingSelection"]
[null,null,null,null,"Selected Profile",{"$f":"IF(rPriceMacroLive = $F$136, $F$134, rSmoothingSelection)","v":"Flat Prices"},"selection"]
[]
[null,null,null,null,"Unprofiled Prices",null,"£ / TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA76","v":62.7555860248941},62.768757893119727,55.30034921390078,51.301839054771698,43.985824511237546,47.712716389342361,47.100919142564877,47.563541744626384,62.37,63.806153567190357,63.87990245349441,64.199095578828249,65.208741246577318,7.9317674082119796,8.1473710321746236,8.2256752471137951,8.4342944813682657,8.6246248907470271,8.852371736694184E-2,-5.8954027780991229E-2,-5.7515051838415619E-2,-2.988092118431104E-2,-2.5814839158199445E-17,-2.6538175687986948E-17,-2.7281780240058807E-17,-2.8046220728118249E-17,-2.8832080978914661E-17,-2.96399611781301E-17,-3.0470478328759554E-17,-3.1324266722335125E-17,-3.220197842335401E-17,-3.3104283767280322E-17,-3.4031871872500812E-17,-3.4985451166625872E-17,-3.5965749927537576E-17,-3.6973516839597828E-17]
[null,null,null,null,{"$f":"E102","v":"New Unit Rate (Flat Prices)"},null,"£ / TSU","Nominal",null,0,null,{"$f":"L102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y102","v":0},null,{"$f":"AA102","v":0},0,0,0,0,0,0,0,62.37,{"$f":"AJ102","v":63.806153567190357},63.879902453494417,64.199095578828249,65.208741246577304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Selected Target Variance"]
[null,null,null,null,{"$f":"E47","v":"NR23 flag"},null,{"$f":"G47","v":"flag"},null,null,{"$f":"J47","v":0},null,{"$f":"L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA146:BJ146)","v":5},null,{"$f":"AA47","v":0},0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E99","v":"Initial Proposals Unit Rate Flag"},null,{"$f":"G99","v":"flag"},null,null,{"$f":"J99","v":0},null,{"$f":"L99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA147:BJ147)","v":1},null,{"$f":"AA99","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Periods to Price Smooth",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA148:BJ148)","v":4},null,{"$f":"MAX(AA146 - AA147, 0)","v":0},{"$f":"MAX(AB146 - AB147, 0)","v":0},0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"O_Dashboard!E157","v":"Unit rate"},null,{"$f":"O_Dashboard!G157","v":"£ / TSU"},{"$f":"O_Dashboard!H157","v":"Nominal"},null,{"$f":"O_Dashboard!J157","v":0},null,{"$f":"O_Dashboard!L157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y157","v":0},null,{"$f":"O_Dashboard!AA157","v":62.755586024894107},{"$f":"O_Dashboard!AB157","v":62.768757893119727},{"$f":"O_Dashboard!AC157","v":55.30034921390078},{"$f":"O_Dashboard!AD157","v":51.301839054771698},{"$f":"O_Dashboard!AE157","v":43.985824511237546},{"$f":"O_Dashboard!AF157","v":47.712716389342361},{"$f":"O_Dashboard!AG157","v":47.100919142564869},{"$f":"O_Dashboard!AH157","v":47.563541744626377},{"$f":"O_Dashboard!AI157","v":62.37},{"$f":"O_Dashboard!AJ157","v":63.806153567190357},{"$f":"O_Dashboard!AK157","v":63.87990245349441},{"$f":"O_Dashboard!AL157","v":64.199095578828235},{"$f":"O_Dashboard!AM157","v":65.208741246577318},{"$f":"O_Dashboard!AN157","v":7.9317674082119787},{"$f":"O_Dashboard!AO157","v":8.1473710321746218},{"$f":"O_Dashboard!AP157","v":8.2256752471137951},{"$f":"O_Dashboard!AQ157","v":8.4342944813682639},{"$f":"O_Dashboard!AR157","v":8.6246248907470271},{"$f":"O_Dashboard!AS157","v":8.852371736694184E-2},{"$f":"O_Dashboard!AT157","v":-5.8954027780991229E-2},{"$f":"O_Dashboard!AU157","v":-5.7515051838415619E-2},{"$f":"O_Dashboard!AV157","v":-2.988092118431104E-2},{"$f":"O_Dashboard!AW157","v":-2.5814839158199442E-17},{"$f":"O_Dashboard!AX157","v":-2.6538175687986948E-17},{"$f":"O_Dashboard!AY157","v":-2.7281780240058807E-17},{"$f":"O_Dashboard!AZ157","v":-2.8046220728118243E-17},{"$f":"O_Dashboard!BA157","v":-2.8832080978914661E-17},{"$f":"O_Dashboard!BB157","v":-2.96399611781301E-17},{"$f":"O_Dashboard!BC157","v":-3.0470478328759554E-17},{"$f":"O_Dashboard!BD157","v":-3.1324266722335125E-17},{"$f":"O_Dashboard!BE157","v":-3.220197842335401E-17},{"$f":"O_Dashboard!BF157","v":-3.3104283767280322E-17},{"$f":"O_Dashboard!BG157","v":-3.4031871872500806E-17},{"$f":"O_Dashboard!BH157","v":-3.4985451166625878E-17},{"$f":"O_Dashboard!BI157","v":-3.5965749927537576E-17},{"$f":"O_Dashboard!BJ157","v":-3.6973516839597828E-17}]
[null,null,null,null,{"$f":"INDEX(E141:E142, MATCH($F$139, $F$118:$F$119,0), 0)","v":"New Unit Rate (Flat Prices)"},null,{"$f":"INDEX(G141:G142, MATCH($F$139, $F$118:$F$119,0), 0)","v":"£ / TSU"},{"$f":"INDEX(H141:H142, MATCH($F$139, $F$118:$F$119,0), 0)","v":"Nominal"},null,{"$f":"INDEX(J141:J142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},null,{"$f":"INDEX(L141:L142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Y141:Y142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},null,{"$f":"INDEX(AA141:AA142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AB141:AB142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AC141:AC142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AD141:AD142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AE141:AE142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AF141:AF142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AG141:AG142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AH141:AH142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AI141:AI142, MATCH($F$139, $F$118:$F$119,0), 0)","v":62.37},{"$f":"INDEX(AJ141:AJ142, MATCH($F$139, $F$118:$F$119,0), 0)","v":63.806153567190357},{"$f":"INDEX(AK141:AK142, MATCH($F$139, $F$118:$F$119,0), 0)","v":63.879902453494417},{"$f":"INDEX(AL141:AL142, MATCH($F$139, $F$118:$F$119,0), 0)","v":64.199095578828249},{"$f":"INDEX(AM141:AM142, MATCH($F$139, $F$118:$F$119,0), 0)","v":65.208741246577304},{"$f":"INDEX(AN141:AN142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AO141:AO142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AP141:AP142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AQ141:AQ142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AR141:AR142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AS141:AS142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AT141:AT142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AU141:AU142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AV141:AV142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AW141:AW142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AX141:AX142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AY141:AY142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(AZ141:AZ142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(BA141:BA142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(BB141:BB142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(BC141:BC142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(BD141:BD142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(BE141:BE142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(BF141:BF142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(BG141:BG142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(BH141:BH142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(BI141:BI142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0},{"$f":"INDEX(BJ141:BJ142, MATCH($F$139, $F$118:$F$119,0), 0)","v":0}]
[null,null,null,null,"Price Variance (NR23)",null,{"$f":"G151","v":"£ / TSU"},{"$f":"H151","v":"Nominal"},"rTRS_TargetVar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA152:BJ152)","v":-7.1054273576010019E-15},null,{"$f":"(AA150 - AA151) * AA$146","v":0},{"$f":"(AB150 - AB151) * AB$146","v":0},0,0,0,0,0,0,0,0,-7.1054273576010019E-15,-1.4210854715202004E-14,1.4210854715202004E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"O_Dashboard!E156","v":"Forecast TSU used for Price Determinations"},{"$f":"O_Dashboard!F156","v":0},{"$f":"O_Dashboard!G156","v":"# TSUs ('000)"},{"$f":"O_Dashboard!H156","v":0},{"$f":"O_Dashboard!I156","v":0},{"$f":"O_Dashboard!J156","v":0},null,{"$f":"O_Dashboard!L156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y156","v":0},null,{"$f":"O_Dashboard!AA156","v":10244},{"$f":"O_Dashboard!AB156","v":10435},{"$f":"O_Dashboard!AC156","v":10583},{"$f":"O_Dashboard!AD156","v":10758},{"$f":"O_Dashboard!AE156","v":10940},{"$f":"O_Dashboard!AF156","v":12647.945},{"$f":"O_Dashboard!AG156","v":12891},{"$f":"O_Dashboard!AH156","v":13183},{"$f":"O_Dashboard!AI156","v":11956},{"$f":"O_Dashboard!AJ156","v":12930},{"$f":"O_Dashboard!AK156","v":13247},{"$f":"O_Dashboard!AL156","v":13490},{"$f":"O_Dashboard!AM156","v":13700},{"$f":"O_Dashboard!AN156","v":13700},{"$f":"O_Dashboard!AO156","v":13700},{"$f":"O_Dashboard!AP156","v":13700},{"$f":"O_Dashboard!AQ156","v":13700},{"$f":"O_Dashboard!AR156","v":13700},{"$f":"O_Dashboard!AS156","v":13700},{"$f":"O_Dashboard!AT156","v":13700},{"$f":"O_Dashboard!AU156","v":13700},{"$f":"O_Dashboard!AV156","v":13700},{"$f":"O_Dashboard!AW156","v":13700},{"$f":"O_Dashboard!AX156","v":13700},{"$f":"O_Dashboard!AY156","v":13700},{"$f":"O_Dashboard!AZ156","v":13700},{"$f":"O_Dashboard!BA156","v":13700},{"$f":"O_Dashboard!BB156","v":13700},{"$f":"O_Dashboard!BC156","v":13700},{"$f":"O_Dashboard!BD156","v":13700},{"$f":"O_Dashboard!BE156","v":13700},{"$f":"O_Dashboard!BF156","v":13700},{"$f":"O_Dashboard!BG156","v":13700},{"$f":"O_Dashboard!BH156","v":13700},{"$f":"O_Dashboard!BI156","v":13700},{"$f":"O_Dashboard!BJ156","v":13700}]
[]
[null,null,null,null,"Adjustment Required",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA156:BJ156)","v":9.1141316715948051E-11},null,{"$f":"AA$152 * AA$154 * AA146 * SignSwitch","v":0},0,0,0,0,0,0,0,0,0,9.4125596206140472E-11,1.9170443010807503E-10,-1.9468870959826745E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Adjustment Required",null,"£'000","Nominal","rAdjustmentRequired2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA157:BJ157)","v":9.1141316715948051E-11},null,{"$f":"SUM(AA156:AA156)","v":0},{"$f":"SUM(AB156:AB156)","v":0},0,0,0,0,0,0,0,0,9.4125596206140472E-11,1.9170443010807503E-10,-1.9468870959826745E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price smoothing is active (and solved)",{"$f":"--($H$134 > 1) * ROUND(SUM(rAdjustmentRequired2023, rAdjustmentRequiredNR23), CheckTOL)","v":0},"Alert",null,"rAdjustmentRequiredNR23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rAdjustmentRequired2023",null,null,null,null,null,null,null,null,"rAdjustmentRequiredNR23"]
[]
[null,null,null,null,{"$f":"Scenario!E30","v":"Live combination"},{"$f":"Scenario!F30","v":"Base - Flat"},{"$f":"Scenario!G30","v":1},null,"rScenVal"]
[null,null,null,"Live Values"]
[null,null,null,null,"Unprofiled - TRS Adjustment",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flat Prices - TRS Release Adjustment",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AA$171:AA$199, $E$171:$E$199, $E163, $Y$171:$Y$199, $G$160)","v":0},0,0,0,0,0,0,0,-8.4952489487477578E-11,-144703.63731068073,56495.618586922705,43488.105018272639,58976.259516277554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Adjustment for Price Smoothing",null,"£'000","Nominal","rTRSRelease_Adjust_Calc"]
[]
[null,null,null,null,"Adjustment for Price Smoothing",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AA$162:AA$163, MATCH($F$139,$F$118:$F$119,0), 0), AA$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AB$162:AB$163, MATCH($F$139,$F$118:$F$119,0), 0), AB$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AC$162:AC$163, MATCH($F$139,$F$118:$F$119,0), 0), AC$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AD$162:AD$163, MATCH($F$139,$F$118:$F$119,0), 0), AD$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AE$162:AE$163, MATCH($F$139,$F$118:$F$119,0), 0), AE$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AF$162:AF$163, MATCH($F$139,$F$118:$F$119,0), 0), AF$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AG$162:AG$163, MATCH($F$139,$F$118:$F$119,0), 0), AG$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AH$162:AH$163, MATCH($F$139,$F$118:$F$119,0), 0), AH$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AI$162:AI$163, MATCH($F$139,$F$118:$F$119,0), 0), AI$165)","v":-8.4952489487477578E-11},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AJ$162:AJ$163, MATCH($F$139,$F$118:$F$119,0), 0), AJ$165)","v":-144703.63731068073},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AK$162:AK$163, MATCH($F$139,$F$118:$F$119,0), 0), AK$165)","v":56495.618586922705},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AL$162:AL$163, MATCH($F$139,$F$118:$F$119,0), 0), AL$165)","v":43488.105018272639},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AM$162:AM$163, MATCH($F$139,$F$118:$F$119,0), 0), AM$165)","v":58976.259516277554},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AN$162:AN$163, MATCH($F$139,$F$118:$F$119,0), 0), AN$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AO$162:AO$163, MATCH($F$139,$F$118:$F$119,0), 0), AO$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AP$162:AP$163, MATCH($F$139,$F$118:$F$119,0), 0), AP$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AQ$162:AQ$163, MATCH($F$139,$F$118:$F$119,0), 0), AQ$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AR$162:AR$163, MATCH($F$139,$F$118:$F$119,0), 0), AR$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AS$162:AS$163, MATCH($F$139,$F$118:$F$119,0), 0), AS$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AT$162:AT$163, MATCH($F$139,$F$118:$F$119,0), 0), AT$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AU$162:AU$163, MATCH($F$139,$F$118:$F$119,0), 0), AU$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AV$162:AV$163, MATCH($F$139,$F$118:$F$119,0), 0), AV$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AW$162:AW$163, MATCH($F$139,$F$118:$F$119,0), 0), AW$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AX$162:AX$163, MATCH($F$139,$F$118:$F$119,0), 0), AX$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AY$162:AY$163, MATCH($F$139,$F$118:$F$119,0), 0), AY$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(AZ$162:AZ$163, MATCH($F$139,$F$118:$F$119,0), 0), AZ$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(BA$162:BA$163, MATCH($F$139,$F$118:$F$119,0), 0), BA$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(BB$162:BB$163, MATCH($F$139,$F$118:$F$119,0), 0), BB$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(BC$162:BC$163, MATCH($F$139,$F$118:$F$119,0), 0), BC$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(BD$162:BD$163, MATCH($F$139,$F$118:$F$119,0), 0), BD$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(BE$162:BE$163, MATCH($F$139,$F$118:$F$119,0), 0), BE$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(BF$162:BF$163, MATCH($F$139,$F$118:$F$119,0), 0), BF$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(BG$162:BG$163, MATCH($F$139,$F$118:$F$119,0), 0), BG$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(BH$162:BH$163, MATCH($F$139,$F$118:$F$119,0), 0), BH$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(BI$162:BI$163, MATCH($F$139,$F$118:$F$119,0), 0), BI$165)","v":0},{"$f":"IF(rPriceMacroLive = $F$136, INDEX(BJ$162:BJ$163, MATCH($F$139,$F$118:$F$119,0), 0), BJ$165)","v":0}]
[]
[null,"3. Store Values"]
[]
[null,null,null,"Scenario 1"]
[null,null,null,null,"Flat Prices - TRS Release Adjustment",null,"£'000","Nominal","rFlatPrice_Store_Scen_1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,0,0,0,0,0,0,0,0,-8.4952489487477578E-11,-144703.63731068073,56495.618586922705,43488.105018272639,58976.259516277554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Scenario 2"]
[null,null,null,null,"Flat Prices - TRS Release Adjustment",null,"£'000","Nominal","rFlatPrice_Store_Scen_2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y172 + 1","v":2}]
[]
[null,null,null,"Scenario 3"]
[null,null,null,null,"Flat Prices - TRS Release Adjustment",null,"£'000","Nominal","rFlatPrice_Store_Scen_3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y175 + 1","v":3}]
[]
[null,null,null,"Scenario 4"]
[null,null,null,null,"Flat Prices - TRS Release Adjustment",null,"£'000","Nominal","rFlatPrice_Store_Scen_4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y178 + 1","v":4}]
[]
[null,null,null,"Scenario 5"]
[null,null,null,null,"Flat Prices - TRS Release Adjustment",null,"£'000","Nominal","rFlatPrice_Store_Scen_5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y181 + 1","v":5}]
[]
[null,null,null,"Scenario 6"]
[null,null,null,null,"Flat Prices - TRS Release Adjustment",null,"£'000","Nominal","rFlatPrice_Store_Scen_6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y184 + 1","v":6}]
[]
[null,null,null,"Scenario 7"]
[null,null,null,null,"Flat Prices - TRS Release Adjustment",null,"£'000","Nominal","rFlatPrice_Store_Scen_7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y187 + 1","v":7}]
[]
[null,null,null,"Scenario 8"]
[null,null,null,null,"Flat Prices - TRS Release Adjustment",null,"£'000","Nominal","rFlatPrice_Store_Scen_8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y190 + 1","v":8}]
[]
[null,null,null,"Scenario 9"]
[null,null,null,null,"Flat Prices - TRS Release Adjustment",null,"£'000","Nominal","rFlatPrice_Store_Scen_9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y193 + 1","v":9}]
[]
[null,null,null,"Scenario 10"]
[null,null,null,null,"Flat Prices - TRS Release Adjustment",null,"£'000","Nominal","rFlatPrice_Store_Scen_10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y196 + 1","v":10}]
[]
[null,"Price Profiling - London Approach (TUR)"]
[]
[null,"1. Calculate Unit Price / NPV"]
[]
[null,null,null,"NPV"]
[null,null,null,null,{"$f":"O_Dashboard!E359","v":"Total Determined revenues (TSU based)"},null,{"$f":"O_Dashboard!G359","v":"£m"},{"$f":"O_Dashboard!H359","v":"Nominal"},null,{"$f":"O_Dashboard!J359","v":0},null,{"$f":"O_Dashboard!L359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y359","v":204.836794694285},null,{"$f":"O_Dashboard!AA359","v":12.011867042455878},{"$f":"O_Dashboard!AB359","v":12.371198359481488},{"$f":"O_Dashboard!AC359","v":12.434593471092503},{"$f":"O_Dashboard!AD359","v":12.455266812051173},{"$f":"O_Dashboard!AE359","v":12.820283967585622},{"$f":"O_Dashboard!AF359","v":13.045126397514492},{"$f":"O_Dashboard!AG359","v":13.063608685793303},{"$f":"O_Dashboard!AH359","v":14.068501972282753},{"$f":"O_Dashboard!AI359","v":16.194663040000002},{"$f":"O_Dashboard!AJ359","v":18.966228006205291},{"$f":"O_Dashboard!AK359","v":18.067467933701209},{"$f":"O_Dashboard!AL359","v":18.64624549288601},{"$f":"O_Dashboard!AM359","v":19.081831531408795},{"$f":"O_Dashboard!AN359","v":2.1954524327109146},{"$f":"O_Dashboard!AO359","v":2.256969412702877},{"$f":"O_Dashboard!AP359","v":2.3202101097615113},{"$f":"O_Dashboard!AQ359","v":2.3852228227552992},{"$f":"O_Dashboard!AR359","v":2.4520572038958766},{"$f":"O_Dashboard!AS359","v":0},{"$f":"O_Dashboard!AT359","v":0},{"$f":"O_Dashboard!AU359","v":0},{"$f":"O_Dashboard!AV359","v":0},{"$f":"O_Dashboard!AW359","v":0},{"$f":"O_Dashboard!AX359","v":0},{"$f":"O_Dashboard!AY359","v":0},{"$f":"O_Dashboard!AZ359","v":0},{"$f":"O_Dashboard!BA359","v":0},{"$f":"O_Dashboard!BB359","v":0},{"$f":"O_Dashboard!BC359","v":0},{"$f":"O_Dashboard!BD359","v":0},{"$f":"O_Dashboard!BE359","v":0},{"$f":"O_Dashboard!BF359","v":0},{"$f":"O_Dashboard!BG359","v":0},{"$f":"O_Dashboard!BH359","v":0},{"$f":"O_Dashboard!BI359","v":0},{"$f":"O_Dashboard!BJ359","v":0}]
[null,null,null,null,{"$f":"E52","v":"Discount factor to start of NR23"},null,{"$f":"G52","v":"factor"},null,null,{"$f":"J52","v":0},null,{"$f":"L52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y52","v":0},null,{"$f":"AA52","v":0},0,0,0,0,0,0,0,1.0396724955081733,1.1042068802346556,1.1517769422778747,1.2090759201038526,1.2812933670935862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Present value of Total DC (Discounted)",{"$f":"SUM(AA208:BJ208)","v":78754.166233352196},"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA207 = 0, 0, (  ( AA206 * 1000) / AA207) )","v":0},{"$f":" IF(AB207 = 0, 0, (  ( AB206 * 1000) / AB207) )","v":0},0,0,0,0,0,0,15576.696613566121,17176.335653853894,15686.603256676672,15421.897982456227,14892.632726799287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Adjustment for 2023 price set at IPs"]
[null,null,null,null,{"$f":"C_RevCost_LA!E149","v":"LA TSU - actual/projected outturn"},null,{"$f":"C_RevCost_LA!G149","v":"# TSUs ('000)"},{"$f":"C_RevCost_LA!H149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y149","v":35652.638598726087},null,{"$f":"C_RevCost_LA!AA149","v":907.6265229008261},{"$f":"C_RevCost_LA!AB149","v":946.77110906995881},{"$f":"C_RevCost_LA!AC149","v":964.87629888544677},{"$f":"C_RevCost_LA!AD149","v":982.40066786984096},{"$f":"C_RevCost_LA!AE149","v":988.87699999999995},{"$f":"C_RevCost_LA!AF149","v":398.60300000000001},{"$f":"C_RevCost_LA!AG149","v":374.01499999999999},{"$f":"C_RevCost_LA!AH149","v":775.87800000000004},{"$f":"C_RevCost_LA!AI149","v":954.87400000000002},{"$f":"C_RevCost_LA!AJ149","v":1003.136},{"$f":"C_RevCost_LA!AK149","v":1022.309},{"$f":"C_RevCost_LA!AL149","v":1038.856},{"$f":"C_RevCost_LA!AM149","v":1053.934},{"$f":"C_RevCost_LA!AN149","v":1053.934},{"$f":"C_RevCost_LA!AO149","v":1053.934},{"$f":"C_RevCost_LA!AP149","v":1053.934},{"$f":"C_RevCost_LA!AQ149","v":1053.934},{"$f":"C_RevCost_LA!AR149","v":1053.934},{"$f":"C_RevCost_LA!AS149","v":1053.934},{"$f":"C_RevCost_LA!AT149","v":1053.934},{"$f":"C_RevCost_LA!AU149","v":1053.934},{"$f":"C_RevCost_LA!AV149","v":1053.934},{"$f":"C_RevCost_LA!AW149","v":1053.934},{"$f":"C_RevCost_LA!AX149","v":1053.934},{"$f":"C_RevCost_LA!AY149","v":1053.934},{"$f":"C_RevCost_LA!AZ149","v":1053.934},{"$f":"C_RevCost_LA!BA149","v":1053.934},{"$f":"C_RevCost_LA!BB149","v":1053.934},{"$f":"C_RevCost_LA!BC149","v":1053.934},{"$f":"C_RevCost_LA!BD149","v":1053.934},{"$f":"C_RevCost_LA!BE149","v":1053.934},{"$f":"C_RevCost_LA!BF149","v":1053.934},{"$f":"C_RevCost_LA!BG149","v":1053.934},{"$f":"C_RevCost_LA!BH149","v":1053.934},{"$f":"C_RevCost_LA!BI149","v":1053.934},{"$f":"C_RevCost_LA!BJ149","v":1053.934}]
[null,null,null,null,"Calculated Unit Rate",null,"£ / TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA206*_OneK/AA211","v":13.234372001454149},13.066725675262822,12.887241074794789,12.678398152006734,12.964487967245294,32.727115444476063,34.928034131768257,18.132363557521611,16.96,18.906935855362875,17.673196590953626,17.948825913202608,18.105338219858925,2.0831023884900901,2.1414712996287024,2.2014757183671003,2.2631614719283175,2.3265756716225843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E47","v":"NR23 flag"},null,{"$f":"G47","v":"flag"},null,null,{"$f":"J47","v":0},null,{"$f":"L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA214:BJ214)","v":5},null,{"$f":"AA47","v":0},0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Initial Proposals Unit Rate Flag",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA215:BJ215)","v":1},null,{"$f":"--(AA68 <> 0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Periods to Price Smooth",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA216:BJ216)","v":1},null,{"$f":"IF( AND( AA215 = 0, Z215 = 1), 1, 0)","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E463","v":"2023 Unit Rate - London Approach"},null,{"$f":"'I_Series NERL'!G463","v":"£ per TSU"},{"$f":"'I_Series NERL'!H463","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA463","v":0},{"$f":"'I_Series NERL'!AB463","v":0},{"$f":"'I_Series NERL'!AC463","v":0},{"$f":"'I_Series NERL'!AD463","v":0},{"$f":"'I_Series NERL'!AE463","v":0},{"$f":"'I_Series NERL'!AF463","v":0},{"$f":"'I_Series NERL'!AG463","v":0},{"$f":"'I_Series NERL'!AH463","v":0},{"$f":"'I_Series NERL'!AI463","v":16.96},{"$f":"'I_Series NERL'!AJ463","v":0},{"$f":"'I_Series NERL'!AK463","v":0},{"$f":"'I_Series NERL'!AL463","v":0},{"$f":"'I_Series NERL'!AM463","v":0},{"$f":"'I_Series NERL'!AN463","v":0},{"$f":"'I_Series NERL'!AO463","v":0},{"$f":"'I_Series NERL'!AP463","v":0},{"$f":"'I_Series NERL'!AQ463","v":0},{"$f":"'I_Series NERL'!AR463","v":0},{"$f":"'I_Series NERL'!AS463","v":0},{"$f":"'I_Series NERL'!AT463","v":0},{"$f":"'I_Series NERL'!AU463","v":0},{"$f":"'I_Series NERL'!AV463","v":0},{"$f":"'I_Series NERL'!AW463","v":0},{"$f":"'I_Series NERL'!AX463","v":0},{"$f":"'I_Series NERL'!AY463","v":0},{"$f":"'I_Series NERL'!AZ463","v":0},{"$f":"'I_Series NERL'!BA463","v":0},{"$f":"'I_Series NERL'!BB463","v":0},{"$f":"'I_Series NERL'!BC463","v":0},{"$f":"'I_Series NERL'!BD463","v":0},{"$f":"'I_Series NERL'!BE463","v":0},{"$f":"'I_Series NERL'!BF463","v":0},{"$f":"'I_Series NERL'!BG463","v":0},{"$f":"'I_Series NERL'!BH463","v":0},{"$f":"'I_Series NERL'!BI463","v":0},{"$f":"'I_Series NERL'!BJ463","v":0}]
[null,null,null,null,{"$f":"E69","v":"Adjustment Required"},null,{"$f":"G69","v":"£'000"},{"$f":"H69","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA219:BJ219)","v":0},null,{"$f":"(AA218-AA212)*AA211*AA215","v":0},0,0,0,0,0,0,0,{"$f":"(AI218-AI212)*AI211*AI215","v":0},{"$f":"(AJ218-AJ212)*AJ211*AJ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"IP Unit Rate - Adjustment (Future Price Periods)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA220:BJ220)","v":0},null,{"$f":"IF($Y$216 = 0, 0, AA216 * $Y$219 / $Y$216 * SignSwitch)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment Required for 2023 price set at IPs",null,{"$f":"G70","v":"£'000"},{"$f":"H70","v":"Nominal"},"r_2023Adjustment_Copy_LA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA221:BJ221)","v":0},null,{"$f":"SUM(AA219:AA220)","v":0},{"$f":"SUM(AB219:AB220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment Required for 2023 price set at IPs",null,"£'000","Nominal","r_2023Adjustment_Paste_LA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-861.04687354611553,861.04687354611553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,"Price Profiling - Oceanic (ATCA and TTCA)"]
[]
[null,"1. Calculate Unit Price / NPV - Core Charge"]
[]
[null,null,null,"NPV"]
[null,null,null,null,{"$f":"O_Dashboard!E225","v":"Total Determined Costs (Flight - based) "},null,{"$f":"O_Dashboard!G225","v":"£m"},{"$f":"O_Dashboard!H225","v":"Nominal"},null,{"$f":"O_Dashboard!J225","v":0},null,{"$f":"O_Dashboard!L225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y225","v":426.83522564243219},null,{"$f":"O_Dashboard!AA225","v":26.774168987480738},{"$f":"O_Dashboard!AB225","v":26.437403284366646},{"$f":"O_Dashboard!AC225","v":26.003255370407217},{"$f":"O_Dashboard!AD225","v":25.626581359868755},{"$f":"O_Dashboard!AE225","v":23.916201015989902},{"$f":"O_Dashboard!AF225","v":32.450841435035549},{"$f":"O_Dashboard!AG225","v":24.792556026438422},{"$f":"O_Dashboard!AH225","v":27.824593638551974},{"$f":"O_Dashboard!AI225","v":39.605511193627819},{"$f":"O_Dashboard!AJ225","v":38.939967704702184},{"$f":"O_Dashboard!AK225","v":29.759798834972788},{"$f":"O_Dashboard!AL225","v":30.872149161678106},{"$f":"O_Dashboard!AM225","v":30.05681633065673},{"$f":"O_Dashboard!AN225","v":3.6214961717330203},{"$f":"O_Dashboard!AO225","v":3.4735057372181499},{"$f":"O_Dashboard!AP225","v":3.4747510679408862},{"$f":"O_Dashboard!AQ225","v":3.0068447503446118},{"$f":"O_Dashboard!AR225","v":3.0155535829983413},{"$f":"O_Dashboard!AS225","v":3.0228762392412181},{"$f":"O_Dashboard!AT225","v":3.028276516139369},{"$f":"O_Dashboard!AU225","v":4.5174997759351143},{"$f":"O_Dashboard!AV225","v":3.8932720005176868},{"$f":"O_Dashboard!AW225","v":3.371841103336501},{"$f":"O_Dashboard!AX225","v":2.7856975938864039},{"$f":"O_Dashboard!AY225","v":2.2247924526436358},{"$f":"O_Dashboard!AZ225","v":1.535593011710944},{"$f":"O_Dashboard!BA225","v":0.85891144034837719},{"$f":"O_Dashboard!BB225","v":0.21119358541396069},{"$f":"O_Dashboard!BC225","v":0.20956207661029339},{"$f":"O_Dashboard!BD225","v":0.2064888709543567},{"$f":"O_Dashboard!BE225","v":0.20955511092998169},{"$f":"O_Dashboard!BF225","v":0.21304798443476347},{"$f":"O_Dashboard!BG225","v":0.21703392995458559},{"$f":"O_Dashboard!BH225","v":0.22128202705907268},{"$f":"O_Dashboard!BI225","v":0.2257813717278872},{"$f":"O_Dashboard!BJ225","v":0.23052489757616162}]
[null,null,null,null,{"$f":"E52","v":"Discount factor to start of NR23"},null,{"$f":"G52","v":"factor"},null,null,{"$f":"J52","v":0},null,{"$f":"L52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y52","v":0},null,{"$f":"AA52","v":0},0,0,0,0,0,0,0,1.0396724955081733,1.1042068802346556,1.1517769422778747,1.2090759201038526,1.2812933670935862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Present value of Total DC (Discounted)",{"$f":"SUM(AA237:BJ237)","v":148189.33922917879},"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA236 = 0, 0, (  ( AA235 * 1000) / AA236) )","v":0},{"$f":" IF(AB236 = 0, 0, (  ( AB235 * 1000) / AB236) )","v":0},0,0,0,0,0,0,38094.218482012795,35265.101496584619,25838.161663591469,25533.672988067094,23458.18459892282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Adjustment for 2023 price set at IPs"]
[null,null,null,null,"Atlantic and Tango Flights",null,{"$f":"C_RevCost_LA!G149","v":"# TSUs ('000)"},{"$f":"'C_Determined Costs_Oceanic'!G38","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA240:BJ240)","v":18882.985000000001},null,{"$f":"SUM('C_Determined Costs_Oceanic'!AA38:AA39)","v":412.35},{"$f":"SUM('C_Determined Costs_Oceanic'!AB38:AB39)","v":420.18700000000001},{"$f":"SUM('C_Determined Costs_Oceanic'!AC38:AC39)","v":426.06900000000002},{"$f":"SUM('C_Determined Costs_Oceanic'!AD38:AD39)","v":432.88499999999999},{"$f":"SUM('C_Determined Costs_Oceanic'!AE38:AE39)","v":439.37700000000001},{"$f":"SUM('C_Determined Costs_Oceanic'!AF38:AF39)","v":232.11699999999999},{"$f":"SUM('C_Determined Costs_Oceanic'!AG38:AG39)","v":234},{"$f":"SUM('C_Determined Costs_Oceanic'!AH38:AH39)","v":461},{"$f":"SUM('C_Determined Costs_Oceanic'!AI38:AI39)","v":507},{"$f":"SUM('C_Determined Costs_Oceanic'!AJ38:AJ39)","v":545},{"$f":"SUM('C_Determined Costs_Oceanic'!AK38:AK39)","v":555},{"$f":"SUM('C_Determined Costs_Oceanic'!AL38:AL39)","v":562},{"$f":"SUM('C_Determined Costs_Oceanic'!AM38:AM39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AN38:AN39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AO38:AO39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AP38:AP39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AQ38:AQ39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AR38:AR39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AS38:AS39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AT38:AT39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AU38:AU39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AV38:AV39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AW38:AW39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AX38:AX39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AY38:AY39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!AZ38:AZ39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!BA38:BA39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!BB38:BB39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!BC38:BC39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!BD38:BD39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!BE38:BE39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!BF38:BF39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!BG38:BG39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!BH38:BH39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!BI38:BI39)","v":569},{"$f":"SUM('C_Determined Costs_Oceanic'!BJ38:BJ39)","v":569}]
[null,null,null,null,"Calculated Unit Rate",null,"£ / TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA235*1000/AA240","v":64.930687492374773},{"$f":"AB235*1000/AB240","v":62.918184723388983},61.030620323016258,59.19951340394968,54.432073176315335,139.80381202167678,105.95109413007873,60.35703609230363,78.117379080133759,71.449482026976483,53.621259162113134,54.93264975387563,52.823930282349259,6.3646681401283312,6.104579503019596,6.1067681334637713,5.2844371710801612,5.2997426766227438,5.3126120197560951,5.3221028403152353,7.9393669172849108,6.842305800558325,5.9259070357407753,4.8957778451430647,3.9100043104457574,2.6987574898259119,1.5095104399795731,0.37116623095599416,0.36829890441176344,0.36289783999008207,0.36828666244285008,0.37442528020169324,0.38143045686218913,0.38889635687007501,0.39680381674496873,0.40514041753279723]
[]
[null,null,null,null,{"$f":"E47","v":"NR23 flag"},null,{"$f":"G47","v":"flag"},null,null,{"$f":"J47","v":0},null,{"$f":"L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA243:BJ243)","v":5},null,{"$f":"AA47","v":0},0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Initial Proposals Unit Rate Flag",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA244:BJ244)","v":1},null,{"$f":"--(AA68 <> 0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Periods to Price Smooth",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA245:BJ245)","v":4},null,{"$f":"AA243-AA244","v":0},{"$f":"AB243-AB244","v":0},0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E464","v":"2023 Unit Rate - Oceanic Core Charge"},null,{"$f":"'I_Series NERL'!G464","v":"£ per TSU"},{"$f":"'I_Series NERL'!H464","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA464","v":0},{"$f":"'I_Series NERL'!AB464","v":0},{"$f":"'I_Series NERL'!AC464","v":0},{"$f":"'I_Series NERL'!AD464","v":0},{"$f":"'I_Series NERL'!AE464","v":0},{"$f":"'I_Series NERL'!AF464","v":0},{"$f":"'I_Series NERL'!AG464","v":0},{"$f":"'I_Series NERL'!AH464","v":0},{"$f":"'I_Series NERL'!AI464","v":65.75},{"$f":"'I_Series NERL'!AJ464","v":0},{"$f":"'I_Series NERL'!AK464","v":0},{"$f":"'I_Series NERL'!AL464","v":0},{"$f":"'I_Series NERL'!AM464","v":0},{"$f":"'I_Series NERL'!AN464","v":0},{"$f":"'I_Series NERL'!AO464","v":0},{"$f":"'I_Series NERL'!AP464","v":0},{"$f":"'I_Series NERL'!AQ464","v":0},{"$f":"'I_Series NERL'!AR464","v":0},{"$f":"'I_Series NERL'!AS464","v":0},{"$f":"'I_Series NERL'!AT464","v":0},{"$f":"'I_Series NERL'!AU464","v":0},{"$f":"'I_Series NERL'!AV464","v":0},{"$f":"'I_Series NERL'!AW464","v":0},{"$f":"'I_Series NERL'!AX464","v":0},{"$f":"'I_Series NERL'!AY464","v":0},{"$f":"'I_Series NERL'!AZ464","v":0},{"$f":"'I_Series NERL'!BA464","v":0},{"$f":"'I_Series NERL'!BB464","v":0},{"$f":"'I_Series NERL'!BC464","v":0},{"$f":"'I_Series NERL'!BD464","v":0},{"$f":"'I_Series NERL'!BE464","v":0},{"$f":"'I_Series NERL'!BF464","v":0},{"$f":"'I_Series NERL'!BG464","v":0},{"$f":"'I_Series NERL'!BH464","v":0},{"$f":"'I_Series NERL'!BI464","v":0},{"$f":"'I_Series NERL'!BJ464","v":0}]
[null,null,null,null,"Adjustment Required",null,"£'000",{"$f":"H68","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA248:BJ248)","v":-6270.2611936278154},null,{"$f":"(AA247-AA241)*AA240*AA244","v":0},0,0,0,0,0,0,0,{"$f":"(AI247-AI241)*AI240*AI244","v":-6270.2611936278154},{"$f":"(AJ247-AJ241)*AJ240*AJ244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"IP Unit Rate - Adjustment (Future Price Periods)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA249:BJ249)","v":6270.2611936278154},null,{"$f":"AA245 * $Y$248 / $Y$245 * SignSwitch","v":0},0,0,0,0,0,0,0,0,1567.5652984069538,1567.5652984069538,1567.5652984069538,1567.5652984069538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment Required for 2023 price set at IPs",null,{"$f":"G70","v":"£'000"},{"$f":"H70","v":"Nominal"},"r_2023Adjustment_Copy_CoreCharge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA250:BJ250)","v":0},null,{"$f":"SUM(AA248:AA249)","v":0},{"$f":"SUM(AB248:AB249)","v":0},0,0,0,0,0,0,-6270.2611936278154,1567.5652984069538,1567.5652984069538,1567.5652984069538,1567.5652984069538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment Required for 2023 price set at IPs",null,"£'000","Nominal","r_2023Adjustment_Paste_CoreCharge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-6270.3331532236662,1567.5832883059165,1567.5832883059165,1567.5832883059165,1567.5832883059165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,"2. Calculate Unit Price / NPV - ADS-B Atlantic"]
[]
[null,null,null,"NPV"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E216","v":"ADS - B North Atlantic - Oceanic - Outturn POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G216","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H216","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y216","v":121643.30265492633},null,{"$f":"'C_Determined Costs_Oceanic'!AA216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG216","v":7956.1132194333804},{"$f":"'C_Determined Costs_Oceanic'!AH216","v":14415.385294453687},{"$f":"'C_Determined Costs_Oceanic'!AI216","v":17714.990904451159},{"$f":"'C_Determined Costs_Oceanic'!AJ216","v":18934.817010724371},{"$f":"'C_Determined Costs_Oceanic'!AK216","v":20229.807360880008},{"$f":"'C_Determined Costs_Oceanic'!AL216","v":20587.881700014848},{"$f":"'C_Determined Costs_Oceanic'!AM216","v":21804.307164968883},{"$f":"'C_Determined Costs_Oceanic'!AN216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ216","v":0}]
[null,null,null,null,{"$f":"E52","v":"Discount factor to start of NR23"},null,{"$f":"G52","v":"factor"},null,null,{"$f":"J52","v":0},null,{"$f":"L52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y52","v":0},null,{"$f":"AA52","v":0},0,0,0,0,0,0,0,1.0396724955081733,1.1042068802346556,1.1517769422778747,1.2090759201038526,1.2812933670935862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Present value of Total DC (Discounted, NR23 Start)",{"$f":"SUM(AA264:BJ264)","v":85796.099604465315},"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA263 = 0, 0, (  ( AA262 ) / AA263) )","v":0},{"$f":" IF(AB263 = 0, 0, (  ( AB262 ) / AB263) )","v":0},0,0,0,0,0,0,17039.010824069544,17147.888995856032,17563.997522707323,17027.782422667446,17017.419839164973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Adjustment for 2023 price set at IPs"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E217","v":"Atlantic Flights - Used for Price Determination"},null,{"$f":"'C_Determined Costs_Oceanic'!G217","v":"# Flights ('000)"},{"$f":"'C_Determined Costs_Oceanic'!H217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y217","v":18067.985000000001},null,{"$f":"'C_Determined Costs_Oceanic'!AA217","v":412.35},{"$f":"'C_Determined Costs_Oceanic'!AB217","v":420.18700000000001},{"$f":"'C_Determined Costs_Oceanic'!AC217","v":426.06900000000002},{"$f":"'C_Determined Costs_Oceanic'!AD217","v":432.88499999999999},{"$f":"'C_Determined Costs_Oceanic'!AE217","v":439.37700000000001},{"$f":"'C_Determined Costs_Oceanic'!AF217","v":201.11699999999999},{"$f":"'C_Determined Costs_Oceanic'!AG217","v":224},{"$f":"'C_Determined Costs_Oceanic'!AH217","v":439},{"$f":"'C_Determined Costs_Oceanic'!AI217","v":483},{"$f":"'C_Determined Costs_Oceanic'!AJ217","v":519},{"$f":"'C_Determined Costs_Oceanic'!AK217","v":528},{"$f":"'C_Determined Costs_Oceanic'!AL217","v":535},{"$f":"'C_Determined Costs_Oceanic'!AM217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AN217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AO217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AP217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AQ217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AR217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AS217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AT217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AU217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AV217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AW217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AX217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AY217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AZ217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BA217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BB217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BC217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BD217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BE217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BF217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BG217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BH217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BI217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BJ217","v":542}]
[null,null,null,null,"Calculated Unit Rate",null,"£ / TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA262/AA267","v":0},{"$f":"AB262/AB267","v":0},0,0,0,0,35.518362586756162,32.836868552286305,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E47","v":"NR23 flag"},null,{"$f":"G47","v":"flag"},null,null,{"$f":"J47","v":0},null,{"$f":"L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA270:BJ270)","v":5},null,{"$f":"AA47","v":0},0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Initial Proposals Unit Rate Flag",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA271:BJ271)","v":1},null,{"$f":"--(AA68 <> 0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Periods to Price Smooth",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA272:BJ272)","v":4},null,{"$f":"AA270-AA271","v":0},0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E465","v":"2023 Unit Rate - ADS-B Atlantic"},null,{"$f":"'I_Series NERL'!G465","v":"£ per TSU"},{"$f":"'I_Series NERL'!H465","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA465","v":0},{"$f":"'I_Series NERL'!AB465","v":0},{"$f":"'I_Series NERL'!AC465","v":0},{"$f":"'I_Series NERL'!AD465","v":0},{"$f":"'I_Series NERL'!AE465","v":0},{"$f":"'I_Series NERL'!AF465","v":0},{"$f":"'I_Series NERL'!AG465","v":0},{"$f":"'I_Series NERL'!AH465","v":0},{"$f":"'I_Series NERL'!AI465","v":36.03},{"$f":"'I_Series NERL'!AJ465","v":0},{"$f":"'I_Series NERL'!AK465","v":0},{"$f":"'I_Series NERL'!AL465","v":0},{"$f":"'I_Series NERL'!AM465","v":0},{"$f":"'I_Series NERL'!AN465","v":0},{"$f":"'I_Series NERL'!AO465","v":0},{"$f":"'I_Series NERL'!AP465","v":0},{"$f":"'I_Series NERL'!AQ465","v":0},{"$f":"'I_Series NERL'!AR465","v":0},{"$f":"'I_Series NERL'!AS465","v":0},{"$f":"'I_Series NERL'!AT465","v":0},{"$f":"'I_Series NERL'!AU465","v":0},{"$f":"'I_Series NERL'!AV465","v":0},{"$f":"'I_Series NERL'!AW465","v":0},{"$f":"'I_Series NERL'!AX465","v":0},{"$f":"'I_Series NERL'!AY465","v":0},{"$f":"'I_Series NERL'!AZ465","v":0},{"$f":"'I_Series NERL'!BA465","v":0},{"$f":"'I_Series NERL'!BB465","v":0},{"$f":"'I_Series NERL'!BC465","v":0},{"$f":"'I_Series NERL'!BD465","v":0},{"$f":"'I_Series NERL'!BE465","v":0},{"$f":"'I_Series NERL'!BF465","v":0},{"$f":"'I_Series NERL'!BG465","v":0},{"$f":"'I_Series NERL'!BH465","v":0},{"$f":"'I_Series NERL'!BI465","v":0},{"$f":"'I_Series NERL'!BJ465","v":0}]
[null,null,null,null,"Adjustment Required",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA275:BJ275)","v":-312.50090445115791},null,{"$f":"(AA274-AA268)*AA267*AA271","v":0},0,0,0,0,0,0,0,{"$f":"(AI274-AI268)*AI267*AI271","v":-312.50090445115791},{"$f":"(AJ274-AJ268)*AJ267*AJ271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"IP Unit Rate - Adjustment (Future Price Periods)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA276:BJ276)","v":312.50090445115791},null,{"$f":"AA272 * $Y$275 / $Y$272 * SignSwitch","v":0},0,0,0,0,0,0,0,0,78.125226112789477,78.125226112789477,78.125226112789477,78.125226112789477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment Required for 2023 price set at IPs",null,{"$f":"G276","v":"£'000"},{"$f":"H276","v":"Nominal"},"r_2023Adjustment_Copy_ADSBAtlantic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA277:BJ277)","v":0},null,{"$f":"SUM(AA275:AA276)","v":0},{"$f":"SUM(AB275:AB276)","v":0},0,0,0,0,0,0,-312.50090445115791,78.125226112789477,78.125226112789477,78.125226112789477,78.125226112789477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment Required for 2023 price set at IPs",null,"£'000","Nominal","r_2023Adjustment_Paste_ADSBAtlantic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-312.50090445115791,78.125226112789477,78.125226112789477,78.125226112789477,78.125226112789477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,"3. Calculate Unit Price / NPV - ADS-B Tango"]
[]
[null,null,null,"NPV"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E233","v":"ADS - B Tango - Oceanic - Outturn POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G233","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H233","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y233","v":940.77068392572778},null,{"$f":"'C_Determined Costs_Oceanic'!AA233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG233","v":75.141723982216718},{"$f":"'C_Determined Costs_Oceanic'!AH233","v":132.67367947683377},{"$f":"'C_Determined Costs_Oceanic'!AI233","v":41.841744273310972},{"$f":"'C_Determined Costs_Oceanic'!AJ233","v":163.01927984358611},{"$f":"'C_Determined Costs_Oceanic'!AK233","v":175.44827960429078},{"$f":"'C_Determined Costs_Oceanic'!AL233","v":171.96149928826779},{"$f":"'C_Determined Costs_Oceanic'!AM233","v":180.68447745722167},{"$f":"'C_Determined Costs_Oceanic'!AN233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ233","v":0}]
[null,null,null,null,{"$f":"E52","v":"Discount factor to start of NR23"},null,{"$f":"G52","v":"factor"},null,null,{"$f":"J52","v":0},null,{"$f":"L52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y52","v":0},null,{"$f":"AA52","v":0},0,0,0,0,0,0,0,1.0396724955081733,1.1042068802346556,1.1517769422778747,1.2090759201038526,1.2812933670935862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Present value of Total DC (Discounted, NR23 Start)",{"$f":"SUM(AA291:BJ291)","v":623.45101189541413},"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(AA290 = 0, 0, (  ( AA289 ) / AA290) )","v":0},{"$f":" IF(AB290 = 0, 0, (  ( AB289 ) / AB290) )","v":0},0,0,0,0,0,0,40.24511993352241,147.6347256674789,152.32834862738775,142.22555956080683,141.01725810621824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Adjustment for 2023 price set at IPs"]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E238","v":"Tango Flights - Use for Price Determination"},null,{"$f":"'C_Determined Costs_Oceanic'!G238","v":"# Flights ('000)"},{"$f":"'C_Determined Costs_Oceanic'!H238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y238","v":815},null,{"$f":"'C_Determined Costs_Oceanic'!AA238","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB238","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC238","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD238","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE238","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF238","v":31},{"$f":"'C_Determined Costs_Oceanic'!AG238","v":10},{"$f":"'C_Determined Costs_Oceanic'!AH238","v":22},{"$f":"'C_Determined Costs_Oceanic'!AI238","v":24},{"$f":"'C_Determined Costs_Oceanic'!AJ238","v":26},{"$f":"'C_Determined Costs_Oceanic'!AK238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AL238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AM238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AN238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AO238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AP238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AQ238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AR238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AS238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AT238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AU238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AV238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AW238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AX238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AY238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AZ238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BA238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BB238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BC238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BD238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BE238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BF238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BG238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BH238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BI238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BJ238","v":27}]
[null,null,null,null,"Calculated Unit Rate",null,"£ / TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA294 = 0, 0, AA289/AA294)","v":0},{"$f":"IF(AB294 = 0, 0, AB289/AB294)","v":0},0,0,0,0,7.5141723982216719,6.0306217944015348,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E47","v":"NR23 flag"},null,{"$f":"G47","v":"flag"},null,null,{"$f":"J47","v":0},null,{"$f":"L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA297:BJ297)","v":5},null,{"$f":"AA47","v":0},0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Initial Proposals Unit Rate Flag",null,"flag",null,null,{"$f":"--(J68 <> 0)","v":0},null,{"$f":"--(L68 <> 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA298:BJ298)","v":1},null,{"$f":"--(AA68 <> 0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Periods to Price Smooth",null,"flag",null,null,{"$f":"MAX(J297 - J298, 0)","v":0},null,{"$f":"MAX(L297 - L298, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA299:BJ299)","v":4},null,{"$f":"AA297-AA298","v":0},0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series NERL'!E466","v":"2023 Unit Rate - ADS-B Tango"},null,{"$f":"'I_Series NERL'!G466","v":"£ per TSU"},{"$f":"'I_Series NERL'!H466","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series NERL'!AA466","v":0},{"$f":"'I_Series NERL'!AB466","v":0},{"$f":"'I_Series NERL'!AC466","v":0},{"$f":"'I_Series NERL'!AD466","v":0},{"$f":"'I_Series NERL'!AE466","v":0},{"$f":"'I_Series NERL'!AF466","v":0},{"$f":"'I_Series NERL'!AG466","v":0},{"$f":"'I_Series NERL'!AH466","v":0},{"$f":"'I_Series NERL'!AI466","v":7.16},{"$f":"'I_Series NERL'!AJ466","v":0},{"$f":"'I_Series NERL'!AK466","v":0},{"$f":"'I_Series NERL'!AL466","v":0},{"$f":"'I_Series NERL'!AM466","v":0},{"$f":"'I_Series NERL'!AN466","v":0},{"$f":"'I_Series NERL'!AO466","v":0},{"$f":"'I_Series NERL'!AP466","v":0},{"$f":"'I_Series NERL'!AQ466","v":0},{"$f":"'I_Series NERL'!AR466","v":0},{"$f":"'I_Series NERL'!AS466","v":0},{"$f":"'I_Series NERL'!AT466","v":0},{"$f":"'I_Series NERL'!AU466","v":0},{"$f":"'I_Series NERL'!AV466","v":0},{"$f":"'I_Series NERL'!AW466","v":0},{"$f":"'I_Series NERL'!AX466","v":0},{"$f":"'I_Series NERL'!AY466","v":0},{"$f":"'I_Series NERL'!AZ466","v":0},{"$f":"'I_Series NERL'!BA466","v":0},{"$f":"'I_Series NERL'!BB466","v":0},{"$f":"'I_Series NERL'!BC466","v":0},{"$f":"'I_Series NERL'!BD466","v":0},{"$f":"'I_Series NERL'!BE466","v":0},{"$f":"'I_Series NERL'!BF466","v":0},{"$f":"'I_Series NERL'!BG466","v":0},{"$f":"'I_Series NERL'!BH466","v":0},{"$f":"'I_Series NERL'!BI466","v":0},{"$f":"'I_Series NERL'!BJ466","v":0}]
[null,null,null,null,"Adjustment Required",null,"£'000",{"$f":"H122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA302:BJ302)","v":129.99825572668902},null,{"$f":"(AA301-AA295)*AA294*AA298","v":0},0,0,0,0,0,0,0,{"$f":"(AI301-AI295)*AI294*AI298","v":129.99825572668902},{"$f":"(AJ301-AJ295)*AJ294*AJ298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"IP Unit Rate - Adjustment (Future Price Periods)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA303:BJ303)","v":-129.99825572668902},null,{"$f":"AA299 * $Y$302 / $Y$299 * SignSwitch","v":0},0,0,0,0,0,0,0,0,-32.499563931672256,-32.499563931672256,-32.499563931672256,-32.499563931672256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment Required for 2023 price set at IPs",null,{"$f":"G303","v":"£'000"},{"$f":"H303","v":"Nominal"},"r_2023Adjustment_Copy_ADSBTango",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA304:BJ304)","v":0},null,{"$f":"SUM(AA302:AA303)","v":0},{"$f":"SUM(AB302:AB303)","v":0},0,0,0,0,0,0,129.99825572668902,-32.499563931672256,-32.499563931672256,-32.499563931672256,-32.499563931672256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment Required for 2023 price set at IPs",null,"£'000","Nominal","r_2023Adjustment_Paste_ADSBTango",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,129.99825572668902,-32.499563931672256,-32.499563931672256,-32.499563931672256,-32.499563931672256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End of spreadsheet"]

{"sheet":"C_NERL_Adjustment","index":45,"n_rows":92,"n_cols":62,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_NERL_Adjustment"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["TRS"]
[]
[null,"Inputs"]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E742","v":"Deferred RP3 TRS b/f"},null,{"$f":"C_RevCost_UKATS!G742","v":"£'000"},{"$f":"C_RevCost_UKATS!H742","v":"Nominal Year BEG"},null,{"$f":"C_RevCost_UKATS!J742","v":0},null,{"$f":"C_RevCost_UKATS!L742","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y742","v":0},null,{"$f":"C_RevCost_UKATS!AA742","v":0},{"$f":"C_RevCost_UKATS!AB742","v":0},{"$f":"C_RevCost_UKATS!AC742","v":0},{"$f":"C_RevCost_UKATS!AD742","v":0},{"$f":"C_RevCost_UKATS!AE742","v":0},{"$f":"C_RevCost_UKATS!AF742","v":0},{"$f":"C_RevCost_UKATS!AG742","v":382962.32141656143},{"$f":"C_RevCost_UKATS!AH742","v":692338.55088830949},{"$f":"C_RevCost_UKATS!AI742","v":890852.14381476888},{"$f":"C_RevCost_UKATS!AJ742","v":839879.12175549904},{"$f":"C_RevCost_UKATS!AK742","v":755013.08428729547},{"$f":"C_RevCost_UKATS!AL742","v":667512.26797871082},{"$f":"C_RevCost_UKATS!AM742","v":586053.41177693917},{"$f":"C_RevCost_UKATS!AN742","v":502889.19188441243},{"$f":"C_RevCost_UKATS!AO742","v":413584.19144995906},{"$f":"C_RevCost_UKATS!AP742","v":318879.67228492885},{"$f":"C_RevCost_UKATS!AQ742","v":218543.1594741572},{"$f":"C_RevCost_UKATS!AR742","v":112333.38945074916},{"$f":"C_RevCost_UKATS!AS742","v":0},{"$f":"C_RevCost_UKATS!AT742","v":0},{"$f":"C_RevCost_UKATS!AU742","v":0},{"$f":"C_RevCost_UKATS!AV742","v":0},{"$f":"C_RevCost_UKATS!AW742","v":0},{"$f":"C_RevCost_UKATS!AX742","v":0},{"$f":"C_RevCost_UKATS!AY742","v":0},{"$f":"C_RevCost_UKATS!AZ742","v":0},{"$f":"C_RevCost_UKATS!BA742","v":0},{"$f":"C_RevCost_UKATS!BB742","v":0},{"$f":"C_RevCost_UKATS!BC742","v":0},{"$f":"C_RevCost_UKATS!BD742","v":0},{"$f":"C_RevCost_UKATS!BE742","v":0},{"$f":"C_RevCost_UKATS!BF742","v":0},{"$f":"C_RevCost_UKATS!BG742","v":0},{"$f":"C_RevCost_UKATS!BH742","v":0},{"$f":"C_RevCost_UKATS!BI742","v":0},{"$f":"C_RevCost_UKATS!BJ742","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E748","v":"Deferred RP3 TRS c/f"},null,{"$f":"C_RevCost_UKATS!G748","v":"£'000"},{"$f":"C_RevCost_UKATS!H748","v":"Nominal Y/E"},null,{"$f":"C_RevCost_UKATS!J748","v":0},null,{"$f":"C_RevCost_UKATS!L748","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y748","v":0},null,{"$f":"C_RevCost_UKATS!AA748","v":0},{"$f":"C_RevCost_UKATS!AB748","v":0},{"$f":"C_RevCost_UKATS!AC748","v":0},{"$f":"C_RevCost_UKATS!AD748","v":0},{"$f":"C_RevCost_UKATS!AE748","v":0},{"$f":"C_RevCost_UKATS!AF748","v":382962.32141656143},{"$f":"C_RevCost_UKATS!AG748","v":692338.55088830949},{"$f":"C_RevCost_UKATS!AH748","v":890852.14381476888},{"$f":"C_RevCost_UKATS!AI748","v":839879.12175549904},{"$f":"C_RevCost_UKATS!AJ748","v":755013.08428729547},{"$f":"C_RevCost_UKATS!AK748","v":667512.26797871082},{"$f":"C_RevCost_UKATS!AL748","v":586053.41177693917},{"$f":"C_RevCost_UKATS!AM748","v":502889.19188441243},{"$f":"C_RevCost_UKATS!AN748","v":413584.19144995906},{"$f":"C_RevCost_UKATS!AO748","v":318879.67228492885},{"$f":"C_RevCost_UKATS!AP748","v":218543.1594741572},{"$f":"C_RevCost_UKATS!AQ748","v":112333.38945074916},{"$f":"C_RevCost_UKATS!AR748","v":0},{"$f":"C_RevCost_UKATS!AS748","v":0},{"$f":"C_RevCost_UKATS!AT748","v":0},{"$f":"C_RevCost_UKATS!AU748","v":0},{"$f":"C_RevCost_UKATS!AV748","v":0},{"$f":"C_RevCost_UKATS!AW748","v":0},{"$f":"C_RevCost_UKATS!AX748","v":0},{"$f":"C_RevCost_UKATS!AY748","v":0},{"$f":"C_RevCost_UKATS!AZ748","v":0},{"$f":"C_RevCost_UKATS!BA748","v":0},{"$f":"C_RevCost_UKATS!BB748","v":0},{"$f":"C_RevCost_UKATS!BC748","v":0},{"$f":"C_RevCost_UKATS!BD748","v":0},{"$f":"C_RevCost_UKATS!BE748","v":0},{"$f":"C_RevCost_UKATS!BF748","v":0},{"$f":"C_RevCost_UKATS!BG748","v":0},{"$f":"C_RevCost_UKATS!BH748","v":0},{"$f":"C_RevCost_UKATS!BI748","v":0},{"$f":"C_RevCost_UKATS!BJ748","v":0}]
[]
[null,null,null,null,{"$f":"C_Index!E$114","v":"RPI Growth from 2020 for calendar year t"},null,{"$f":"C_Index!G$114","v":"Index"},{"$f":"C_Index!H$114","v":"RPI 2020"},null,{"$f":"C_Index!J$114","v":0},null,{"$f":"C_Index!L$114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$114","v":0},null,{"$f":"C_Index!AA$114","v":0.88898996503397099},{"$f":"C_Index!AB$114","v":0.91116354436137248},{"$f":"C_Index!AC$114","v":0.94868806322312871},{"$f":"C_Index!AD$114","v":0.97427296244705353},{"$f":"C_Index!AE$114","v":0.99576427779514998},{"$f":"C_Index!AF$114","v":1.0077038974329815},{"$f":"C_Index!AG$114","v":1.0837763311254511},{"$f":"C_Index!AH$114","v":1.229439690706996},{"$f":"C_Index!AI$114","v":1.2878814151292033},{"$f":"C_Index!AJ$114","v":1.3024650881612985},{"$f":"C_Index!AK$114","v":1.3160209773542551},{"$f":"C_Index!AL$114","v":1.3479927249345995},{"$f":"C_Index!AM$114","v":1.3880461237545563},{"$f":"C_Index!AN$114","v":1.4269394308245222},{"$f":"C_Index!AO$114","v":1.4669225354948352},{"$f":"C_Index!AP$114","v":1.5080259740942163},{"$f":"C_Index!AQ$114","v":1.5502811385849189},{"$f":"C_Index!AR$114","v":1.5937203005377401},{"$f":"C_Index!AS$114","v":1.6383766357788112},{"$f":"C_Index!AT$114","v":1.6842842497269996},{"$f":"C_Index!AU$114","v":1.7314782034412661},{"$f":"C_Index!AV$114","v":1.7799945403978774},{"$f":"C_Index!AW$114","v":1.8298703140179184},{"$f":"C_Index!AX$114","v":1.8811436159661317},{"$f":"C_Index!AY$114","v":1.9338536052426945},{"$f":"C_Index!AZ$114","v":1.9880405380901545},{"$f":"C_Index!BA$114","v":2.0437457987383612},{"$f":"C_Index!BB$114","v":2.1010119310108792},{"$f":"C_Index!BC$114","v":2.1598826708170136},{"$f":"C_Index!BD$114","v":2.220402979554275},{"$f":"C_Index!BE$114","v":2.2826190784467801},{"$f":"C_Index!BF$114","v":2.3465784838458275},{"$f":"C_Index!BG$114","v":2.4123300435195962},{"$f":"C_Index!BH$114","v":2.4799239739596932},{"$f":"C_Index!BI$114","v":2.5494118987330348},{"$f":"C_Index!BJ$114","v":2.6208468879083533}]
[null,null,null,null,{"$f":"C_Index!E$115","v":"Annual RPI Growth for calendar year t"},null,{"$f":"C_Index!G$115","v":"Index"},{"$f":"C_Index!H$115","v":"RPI 2020"},null,{"$f":"C_Index!J$115","v":0},null,{"$f":"C_Index!L$115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$115","v":0},null,{"$f":"C_Index!AA$115","v":0.88196833158029397},{"$f":"C_Index!AB$115","v":0.89734769878045306},{"$f":"C_Index!AC$115","v":0.92949938880518512},{"$f":"C_Index!AD$115","v":0.96057082752935141},{"$f":"C_Index!AE$115","v":0.98518918611592798},{"$f":"C_Index!AF$115","v":1},{"$f":"C_Index!AG$115","v":1.0404525684396053},{"$f":"C_Index!AH$115","v":1.1609858714500951},{"$f":"C_Index!AI$115","v":1.2641351098729281},{"$f":"C_Index!AJ$115","v":1.2846418790687095},{"$f":"C_Index!AK$115","v":1.2971353512238111},{"$f":"C_Index!AL$115","v":1.3195576771754272},{"$f":"C_Index!AM$115","v":1.3565319254058053},{"$f":"C_Index!AN$115","v":1.3945421988557309},{"$f":"C_Index!AO$115","v":1.4336175271419489},{"$f":"C_Index!AP$115","v":1.4737877532963912},{"$f":"C_Index!AQ$115","v":1.5150835565582197},{"$f":"C_Index!AR$115","v":1.5575364758045076},{"$f":"C_Index!AS$115","v":1.60117893363745},{"$f":"C_Index!AT$115","v":1.6460442611465049},{"$f":"C_Index!AU$115","v":1.692166723364372},{"$f":"C_Index!AV$115","v":1.7395815454362549},{"$f":"C_Index!AW$115","v":1.7883249395223884},{"$f":"C_Index!AX$115","v":1.8384341324543818},{"$f":"C_Index!AY$115","v":1.8899473941664968},{"$f":"C_Index!AZ$115","v":1.9429040669235742},{"$f":"C_Index!BA$115","v":1.9973445953679347},{"$f":"C_Index!BB$115","v":2.053310557408198},{"$f":"C_Index!BC$115","v":2.1108446959736118},{"$f":"C_Index!BD$115","v":2.1699909516581442},{"$f":"C_Index!BE$115","v":2.2307944962792678},{"$f":"C_Index!BF$115","v":2.2933017673770704},{"$f":"C_Index!BG$115","v":2.3575605036800322},{"$f":"C_Index!BH$115","v":2.423619781564565},{"$f":"C_Index!BI$115","v":2.4915300525361532},{"$f":"C_Index!BJ$115","v":2.5613431817607211}]
[null,null,null,null,"Average RPI CY Basis - Inflator",null,"Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z23 = 0, 0, AA24 / Z23)","v":0},{"$f":"IF(AA23 = 0, 0, AB24 / AA23)","v":1.0094013814274752},1.0201235492324972,1.012525470454273,1.011204481792717,1.0042537398652509,1.0324983073798242,1.0712412128842725,1.0282205133185349,0.99748460066087008,0.99590796176731966,1.0026874190320905,1.0063347526386837,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542]
[]
[null,null,null,null,{"$f":"C_Time!E127","v":"RP3 flag"},null,{"$f":"C_Time!G127","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA127","v":0},{"$f":"C_Time!AB127","v":0},{"$f":"C_Time!AC127","v":0},{"$f":"C_Time!AD127","v":0},{"$f":"C_Time!AE127","v":0},{"$f":"C_Time!AF127","v":1},{"$f":"C_Time!AG127","v":1},{"$f":"C_Time!AH127","v":1},{"$f":"C_Time!AI127","v":0},{"$f":"C_Time!AJ127","v":0},{"$f":"C_Time!AK127","v":0},{"$f":"C_Time!AL127","v":0},{"$f":"C_Time!AM127","v":0},{"$f":"C_Time!AN127","v":0},{"$f":"C_Time!AO127","v":0},{"$f":"C_Time!AP127","v":0},{"$f":"C_Time!AQ127","v":0},{"$f":"C_Time!AR127","v":0},{"$f":"C_Time!AS127","v":0},{"$f":"C_Time!AT127","v":0},{"$f":"C_Time!AU127","v":0},{"$f":"C_Time!AV127","v":0},{"$f":"C_Time!AW127","v":0},{"$f":"C_Time!AX127","v":0},{"$f":"C_Time!AY127","v":0},{"$f":"C_Time!AZ127","v":0},{"$f":"C_Time!BA127","v":0},{"$f":"C_Time!BB127","v":0},{"$f":"C_Time!BC127","v":0},{"$f":"C_Time!BD127","v":0},{"$f":"C_Time!BE127","v":0},{"$f":"C_Time!BF127","v":0},{"$f":"C_Time!BG127","v":0},{"$f":"C_Time!BH127","v":0},{"$f":"C_Time!BI127","v":0},{"$f":"C_Time!BJ127","v":0}]
[null,null,null,null,{"$f":"E27 & \" .cum\"","v":"RP3 flag .cum"},null,{"$f":"G27","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA27 + Z28","v":0},{"$f":"AB27 + AA28","v":0},0,0,0,1,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,null,null,{"$f":"E28 & \" - 1\"","v":"RP3 flag .cum - 1"},null,{"$f":"G28","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA27 = 1, AA28 - 1, 0)","v":0},{"$f":"IF(AB27 = 1, AB28 - 1, 0)","v":0},0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Last RP3 flag",null,{"$f":"G29","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA8<>2022,0,1)","v":0},{"$f":"IF(AB8<>2022,0,1)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"First NR23 Period",null,{"$f":"G29","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z29 = MAX($AA$29:$BJ$29), 1, 0)","v":0},{"$f":"IF(AA29 = MAX($AA$29:$BJ$29), 1, 0)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calculate Adjustment"]
[]
[null,null,null,null,{"$f":"E20","v":"Deferred RP3 TRS b/f"},null,"£'000","Nominal Year BEG",null,0,null,{"$f":"L20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y20","v":0},null,{"$f":"AA20","v":0},0,0,0,0,0,382962.32141656143,692338.55088830949,890852.14381476888,839879.12175549904,{"$f":"AK20","v":755013.08428729547},667512.26797871082,586053.41177693917,502889.19188441243,413584.19144995906,318879.67228492885,218543.1594741572,112333.38945074916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E25","v":"Average RPI CY Basis - Inflator"},null,"Index",null,null,0,null,{"$f":"L25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y25","v":0},null,{"$f":"AA25","v":0},1.0094013814274752,1.0201235492324972,1.012525470454273,1.011204481792717,1.0042537398652509,1.0324983073798242,1.0712412128842725,1.0282205133185349,0.99748460066087008,0.99590796176731966,1.0026874190320905,1.0063347526386837,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542,1.0046800138626544,1.0046800138626542,1.0046800138626544,1.0046800138626544,1.0046800138626542,1.0046800138626542,1.0046800138626542]
[null,null,null,null,{"$f":"E29","v":"RP3 flag .cum - 1"},null,"flag",null,null,0,null,{"$f":"L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y29","v":0},null,{"$f":"AA29","v":0},0,0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opening RAB inflated",null,"£'000",{"$f":"H35","v":"Nominal Year BEG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA38:BJ38)","v":1137069.5376329802},null,{"$f":"AA35 * IF(AA37, 1, 0) * AA36","v":0},{"$f":"AB35 * IF(AB37, 1, 0) * AB36","v":0},0,0,0,0,395407.94865284784,741661.58898013225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E21","v":"Deferred RP3 TRS c/f"},null,"£'000","Nominal Y/E",null,0,null,{"$f":"L21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y21","v":0},null,{"$f":"AA21","v":0},0,0,0,0,382962.32141656143,692338.55088830949,890852.14381476888,839879.12175549904,755013.08428729547,667512.26797871082,586053.41177693917,502889.19188441243,413584.19144995906,318879.67228492885,218543.1594741572,112333.38945074916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E61","v":"RPI - within year growth"},null,{"$f":"C_Index!G61","v":"%"},{"$f":"C_Index!H61","v":"Nominal Year"},null,{"$f":"C_Index!J61","v":0},null,{"$f":"C_Index!L61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y61","v":0},null,{"$f":"C_Index!AA61","v":7.9613215149072492E-3},{"$f":"C_Index!AB61","v":1.5396312488120234E-2},{"$f":"C_Index!AC61","v":2.0644095788604488E-2},{"$f":"C_Index!AD61","v":1.4264575318141626E-2},{"$f":"C_Index!AE61","v":1.0734072022160479E-2},{"$f":"C_Index!AF61","v":7.7038974329814991E-3},{"$f":"C_Index!AG61","v":4.1639344262295097E-2},{"$f":"C_Index!AH61","v":5.896180215475022E-2},{"$f":"C_Index!AI61","v":1.8784626003040206E-2},{"$f":"C_Index!AJ61","v":1.3874068238776127E-2},{"$f":"C_Index!AK61","v":1.455948765302395E-2},{"$f":"C_Index!AL61","v":2.1548923742415571E-2},{"$f":"C_Index!AM61","v":2.3231446130044908E-2},{"$f":"C_Index!AN61","v":2.3231446130044908E-2},{"$f":"C_Index!AO61","v":2.3231446130044908E-2},{"$f":"C_Index!AP61","v":2.3231446130044908E-2},{"$f":"C_Index!AQ61","v":2.3231446130044908E-2},{"$f":"C_Index!AR61","v":2.3231446130044908E-2},{"$f":"C_Index!AS61","v":2.3231446130044908E-2},{"$f":"C_Index!AT61","v":2.3231446130044908E-2},{"$f":"C_Index!AU61","v":2.3231446130044908E-2},{"$f":"C_Index!AV61","v":2.3231446130044908E-2},{"$f":"C_Index!AW61","v":2.3231446130044908E-2},{"$f":"C_Index!AX61","v":2.3231446130044908E-2},{"$f":"C_Index!AY61","v":2.3231446130044908E-2},{"$f":"C_Index!AZ61","v":2.3231446130044908E-2},{"$f":"C_Index!BA61","v":2.3231446130044908E-2},{"$f":"C_Index!BB61","v":2.3231446130044908E-2},{"$f":"C_Index!BC61","v":2.3231446130044908E-2},{"$f":"C_Index!BD61","v":2.3231446130044908E-2},{"$f":"C_Index!BE61","v":2.3231446130044908E-2},{"$f":"C_Index!BF61","v":2.3231446130044908E-2},{"$f":"C_Index!BG61","v":2.3231446130044908E-2},{"$f":"C_Index!BH61","v":2.3231446130044908E-2},{"$f":"C_Index!BI61","v":2.3231446130044908E-2},{"$f":"C_Index!BJ61","v":2.3231446130044908E-2}]
[null,null,null,null,{"$f":" C_Time!E127","v":"RP3 flag"},null,{"$f":" C_Time!G127","v":"flag"},null,null,{"$f":" C_Time!J127","v":0},null,{"$f":" C_Time!L127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!Y127","v":3},null,{"$f":" C_Time!AA127","v":0},{"$f":" C_Time!AB127","v":0},{"$f":" C_Time!AC127","v":0},{"$f":" C_Time!AD127","v":0},{"$f":" C_Time!AE127","v":0},{"$f":" C_Time!AF127","v":1},{"$f":" C_Time!AG127","v":1},{"$f":" C_Time!AH127","v":1},{"$f":" C_Time!AI127","v":0},{"$f":" C_Time!AJ127","v":0},{"$f":" C_Time!AK127","v":0},{"$f":" C_Time!AL127","v":0},{"$f":" C_Time!AM127","v":0},{"$f":" C_Time!AN127","v":0},{"$f":" C_Time!AO127","v":0},{"$f":" C_Time!AP127","v":0},{"$f":" C_Time!AQ127","v":0},{"$f":" C_Time!AR127","v":0},{"$f":" C_Time!AS127","v":0},{"$f":" C_Time!AT127","v":0},{"$f":" C_Time!AU127","v":0},{"$f":" C_Time!AV127","v":0},{"$f":" C_Time!AW127","v":0},{"$f":" C_Time!AX127","v":0},{"$f":" C_Time!AY127","v":0},{"$f":" C_Time!AZ127","v":0},{"$f":" C_Time!BA127","v":0},{"$f":" C_Time!BB127","v":0},{"$f":" C_Time!BC127","v":0},{"$f":" C_Time!BD127","v":0},{"$f":" C_Time!BE127","v":0},{"$f":" C_Time!BF127","v":0},{"$f":" C_Time!BG127","v":0},{"$f":" C_Time!BH127","v":0},{"$f":" C_Time!BI127","v":0},{"$f":" C_Time!BJ127","v":0}]
[null,null,null,null,"Closing RAB Deflated",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA43:BJ43)","v":1885947.5150263987},null,{"$f":"( AA40 / ( 1 + AA41 ) ) * AA42","v":0},0,0,0,0,380034.5740371921,{"$f":"( AG40 / ( 1 + AG41 ) ) * AG42","v":664662.44262176391},841250.49836744275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E38","v":"Opening RAB inflated"},null,"£'000","Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1137069.5376329802,null,0,0,0,0,0,0,395407.94865284784,741661.58898013225,0,0,{"$f":"AK38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E43","v":"Closing RAB Deflated"},null,"£'000","RPI 2020",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1885947.5150263987,null,0,0,0,0,0,380034.5740371921,664662.44262176391,841250.49836744275,0,0,{"$f":"AK43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Average RAB",null,"£'000","Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA47:BJ47)","v":1511508.5263296894},null,{"$f":"AVERAGE(AA45:AA46)","v":0},{"$f":"AVERAGE(AB45:AB46)","v":0},0,0,0,190017.28701859605,530035.19563730585,791456.0436737875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E47","v":"Average RAB"},null,{"$f":"G47","v":"£'000"},"Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1511508.5263296894,null,0,0,0,0,0,190017.28701859605,530035.19563730585,791456.0436737875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E194","v":"RAB 1 - cost of capital (UKATS, pre-tax real cost of capital)"},{"$f":"'C_Determined Costs_UKATS'!F194","v":"Profiled Cost of Capital - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G194","v":"%"},null,null,{"$f":"'C_Determined Costs_UKATS'!J194","v":"NR23 WACC Calculator - 25 April 2023, Summary tab, Cell E29"},null,{"$f":"'C_Determined Costs_UKATS'!L194","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y194","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA194","v":5.8629392350999808E-2},{"$f":"'C_Determined Costs_UKATS'!AB194","v":5.8629392350999808E-2},{"$f":"'C_Determined Costs_UKATS'!AC194","v":5.8629392350999808E-2},{"$f":"'C_Determined Costs_UKATS'!AD194","v":5.8629392350999808E-2},{"$f":"'C_Determined Costs_UKATS'!AE194","v":5.8629392350999808E-2},{"$f":"'C_Determined Costs_UKATS'!AF194","v":3.4799999999999998E-2},{"$f":"'C_Determined Costs_UKATS'!AG194","v":3.4799999999999998E-2},{"$f":"'C_Determined Costs_UKATS'!AH194","v":3.4799999999999998E-2},{"$f":"'C_Determined Costs_UKATS'!AI194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AJ194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AK194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AL194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AM194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AN194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AO194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AP194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AQ194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AR194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AS194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AT194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AU194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AV194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AW194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AX194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AY194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!AZ194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!BA194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!BB194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!BC194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!BD194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!BE194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!BF194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!BG194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!BH194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!BI194","v":3.1868757419804931E-2},{"$f":"'C_Determined Costs_UKATS'!BJ194","v":3.1868757419804931E-2}]
[null,null,null,null,"Return on TRS",null,{"$f":"G49","v":"£'000"},{"$f":"H49","v":"Nominal Year BEG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA50 * AA49","v":0},0,0,0,0,6612.601588247142,18445.224808178242,{"$f":"AH50 * AH49","v":27542.670319847803},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E51","v":"Return on TRS"},null,{"$f":"G51","v":"£'000"},"Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,6612.601588247142,18445.224808178242,27542.670319847803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_Index!E61","v":"RPI - within year growth"},null,{"$f":"C_Index!G61","v":"%"},{"$f":"C_Index!H61","v":"Nominal Year"},null,{"$f":"C_Index!J61","v":0},null,{"$f":"C_Index!L61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y61","v":0},null,{"$f":"C_Index!AA61","v":7.9613215149072492E-3},{"$f":"C_Index!AB61","v":1.5396312488120234E-2},{"$f":"C_Index!AC61","v":2.0644095788604488E-2},{"$f":"C_Index!AD61","v":1.4264575318141626E-2},{"$f":"C_Index!AE61","v":1.0734072022160479E-2},{"$f":"C_Index!AF61","v":7.7038974329814991E-3},{"$f":"C_Index!AG61","v":4.1639344262295097E-2},{"$f":"C_Index!AH61","v":5.896180215475022E-2},{"$f":"C_Index!AI61","v":1.8784626003040206E-2},{"$f":"C_Index!AJ61","v":1.3874068238776127E-2},{"$f":"C_Index!AK61","v":1.455948765302395E-2},{"$f":"C_Index!AL61","v":2.1548923742415571E-2},{"$f":"C_Index!AM61","v":2.3231446130044908E-2},{"$f":"C_Index!AN61","v":2.3231446130044908E-2},{"$f":"C_Index!AO61","v":2.3231446130044908E-2},{"$f":"C_Index!AP61","v":2.3231446130044908E-2},{"$f":"C_Index!AQ61","v":2.3231446130044908E-2},{"$f":"C_Index!AR61","v":2.3231446130044908E-2},{"$f":"C_Index!AS61","v":2.3231446130044908E-2},{"$f":"C_Index!AT61","v":2.3231446130044908E-2},{"$f":"C_Index!AU61","v":2.3231446130044908E-2},{"$f":"C_Index!AV61","v":2.3231446130044908E-2},{"$f":"C_Index!AW61","v":2.3231446130044908E-2},{"$f":"C_Index!AX61","v":2.3231446130044908E-2},{"$f":"C_Index!AY61","v":2.3231446130044908E-2},{"$f":"C_Index!AZ61","v":2.3231446130044908E-2},{"$f":"C_Index!BA61","v":2.3231446130044908E-2},{"$f":"C_Index!BB61","v":2.3231446130044908E-2},{"$f":"C_Index!BC61","v":2.3231446130044908E-2},{"$f":"C_Index!BD61","v":2.3231446130044908E-2},{"$f":"C_Index!BE61","v":2.3231446130044908E-2},{"$f":"C_Index!BF61","v":2.3231446130044908E-2},{"$f":"C_Index!BG61","v":2.3231446130044908E-2},{"$f":"C_Index!BH61","v":2.3231446130044908E-2},{"$f":"C_Index!BI61","v":2.3231446130044908E-2},{"$f":"C_Index!BJ61","v":2.3231446130044908E-2}]
[null,null,null,null,{"$f":"E53 & \" - indexed\"","v":"Return on TRS - indexed"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA53 * (1 + AA54 )","v":0},{"$f":"AB53 * (1 + AB54 )","v":0},0,0,0,6663.5443926481685,19213.271873961403,29166.635798060179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E64","v":"Opening CCCV"},null,{"$f":"G64","v":"£'000"},"Nominal Year BEG",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,6779.4900650802465,27092.598934073812,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755]
[null,null,null,null,{"$f":"C_Time!E127","v":"RP3 flag"},null,{"$f":"C_Time!G127","v":"flag"},null,null,{"$f":"C_Time!J127","v":0},null,{"$f":"C_Time!L127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y127","v":3},null,{"$f":"C_Time!AA127","v":0},{"$f":"C_Time!AB127","v":0},{"$f":"C_Time!AC127","v":0},{"$f":"C_Time!AD127","v":0},{"$f":"C_Time!AE127","v":0},{"$f":"C_Time!AF127","v":1},{"$f":"C_Time!AG127","v":1},{"$f":"C_Time!AH127","v":1},{"$f":"C_Time!AI127","v":0},{"$f":"C_Time!AJ127","v":0},{"$f":"C_Time!AK127","v":0},{"$f":"C_Time!AL127","v":0},{"$f":"C_Time!AM127","v":0},{"$f":"C_Time!AN127","v":0},{"$f":"C_Time!AO127","v":0},{"$f":"C_Time!AP127","v":0},{"$f":"C_Time!AQ127","v":0},{"$f":"C_Time!AR127","v":0},{"$f":"C_Time!AS127","v":0},{"$f":"C_Time!AT127","v":0},{"$f":"C_Time!AU127","v":0},{"$f":"C_Time!AV127","v":0},{"$f":"C_Time!AW127","v":0},{"$f":"C_Time!AX127","v":0},{"$f":"C_Time!AY127","v":0},{"$f":"C_Time!AZ127","v":0},{"$f":"C_Time!BA127","v":0},{"$f":"C_Time!BB127","v":0},{"$f":"C_Time!BC127","v":0},{"$f":"C_Time!BD127","v":0},{"$f":"C_Time!BE127","v":0},{"$f":"C_Time!BF127","v":0},{"$f":"C_Time!BG127","v":0},{"$f":"C_Time!BH127","v":0},{"$f":"C_Time!BI127","v":0},{"$f":"C_Time!BJ127","v":0}]
[null,null,null,null,{"$f":"C_Index!E63","v":"RPI - Dec to Dec"},null,{"$f":"C_Index!G63","v":"%"},{"$f":"C_Index!H63","v":"RPI 2020"},null,{"$f":"C_Index!J63","v":0},null,{"$f":"C_Index!L63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y63","v":0},null,{"$f":"C_Index!AA63","v":0},{"$f":"C_Index!AB63","v":2.4942440521872777E-2},{"$f":"C_Index!AC63","v":4.1183077499064025E-2},{"$f":"C_Index!AD63","v":2.6968716289104577E-2},{"$f":"C_Index!AE63","v":2.2058823529411686E-2},{"$f":"C_Index!AF63","v":1.1990407673860837E-2},{"$f":"C_Index!AG63","v":7.549085985104953E-2},{"$f":"C_Index!AH63","v":0.13440352533836952},{"$f":"C_Index!AI63","v":4.7535251109877663E-2},{"$f":"C_Index!AJ63","v":1.1323770077567241E-2},{"$f":"C_Index!AK63","v":1.0407871440219152E-2},{"$f":"C_Index!AL63","v":2.429425376229255E-2},{"$f":"C_Index!AM63","v":2.9713364233401318E-2},{"$f":"C_Index!AN63","v":2.802018348263724E-2},{"$f":"C_Index!AO63","v":2.802018348263724E-2},{"$f":"C_Index!AP63","v":2.802018348263724E-2},{"$f":"C_Index!AQ63","v":2.802018348263724E-2},{"$f":"C_Index!AR63","v":2.802018348263724E-2},{"$f":"C_Index!AS63","v":2.802018348263724E-2},{"$f":"C_Index!AT63","v":2.802018348263724E-2},{"$f":"C_Index!AU63","v":2.802018348263724E-2},{"$f":"C_Index!AV63","v":2.802018348263724E-2},{"$f":"C_Index!AW63","v":2.802018348263724E-2},{"$f":"C_Index!AX63","v":2.802018348263724E-2},{"$f":"C_Index!AY63","v":2.802018348263724E-2},{"$f":"C_Index!AZ63","v":2.802018348263724E-2},{"$f":"C_Index!BA63","v":2.802018348263724E-2},{"$f":"C_Index!BB63","v":2.802018348263724E-2},{"$f":"C_Index!BC63","v":2.802018348263724E-2},{"$f":"C_Index!BD63","v":2.802018348263724E-2},{"$f":"C_Index!BE63","v":2.802018348263724E-2},{"$f":"C_Index!BF63","v":2.802018348263724E-2},{"$f":"C_Index!BG63","v":2.802018348263724E-2},{"$f":"C_Index!BH63","v":2.802018348263724E-2},{"$f":"C_Index!BI63","v":2.802018348263724E-2},{"$f":"C_Index!BJ63","v":2.802018348263724E-2}]
[null,null,null,null,"Inflation of opening",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA57 * AA59 * AA58","v":0},{"$f":"AB57 * AB59 * AB58","v":0},0,0,0,0,511.78953436455555,3641.3408073180726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E127","v":"RP3 flag"},null,{"$f":"C_Time!G127","v":"flag"},null,null,{"$f":"C_Time!J127","v":0},null,{"$f":"C_Time!L127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y127","v":3},null,{"$f":"C_Time!AA127","v":0},{"$f":"C_Time!AB127","v":0},{"$f":"C_Time!AC127","v":0},{"$f":"C_Time!AD127","v":0},{"$f":"C_Time!AE127","v":0},{"$f":"C_Time!AF127","v":1},{"$f":"C_Time!AG127","v":1},{"$f":"C_Time!AH127","v":1},{"$f":"C_Time!AI127","v":0},{"$f":"C_Time!AJ127","v":0},{"$f":"C_Time!AK127","v":0},{"$f":"C_Time!AL127","v":0},{"$f":"C_Time!AM127","v":0},{"$f":"C_Time!AN127","v":0},{"$f":"C_Time!AO127","v":0},{"$f":"C_Time!AP127","v":0},{"$f":"C_Time!AQ127","v":0},{"$f":"C_Time!AR127","v":0},{"$f":"C_Time!AS127","v":0},{"$f":"C_Time!AT127","v":0},{"$f":"C_Time!AU127","v":0},{"$f":"C_Time!AV127","v":0},{"$f":"C_Time!AW127","v":0},{"$f":"C_Time!AX127","v":0},{"$f":"C_Time!AY127","v":0},{"$f":"C_Time!AZ127","v":0},{"$f":"C_Time!BA127","v":0},{"$f":"C_Time!BB127","v":0},{"$f":"C_Time!BC127","v":0},{"$f":"C_Time!BD127","v":0},{"$f":"C_Time!BE127","v":0},{"$f":"C_Time!BF127","v":0},{"$f":"C_Time!BG127","v":0},{"$f":"C_Time!BH127","v":0},{"$f":"C_Time!BI127","v":0},{"$f":"C_Time!BJ127","v":0}]
[null,null,null,null,{"$f":"I_Global!E17","v":"Number Two"},{"$f":"I_Global!F17","v":2},{"$f":"I_Global!G17","v":"#"}]
[null,null,null,null,"Opening CCCV",null,"£'000","Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z68","v":0},{"$f":"AA68","v":0},0,0,0,0,6779.4900650802465,27092.598934073812,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755]
[null,null,null,null,{"$f":"E60","v":"Inflation of opening"},null,{"$f":"G60","v":"£'000"},{"$f":"H60","v":"Nominal"},null,{"$f":"J60","v":0},null,{"$f":"L60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y60","v":0},null,{"$f":"AA60","v":0},0,0,0,0,0,511.78953436455555,3641.3408073180726,{"$f":"AI60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E55","v":"Return on TRS - indexed"},null,{"$f":"G51","v":"£'000"},{"$f":"H51","v":"Nominal Year BEG"},null,{"$f":"J51","v":0},null,{"$f":"L51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y51","v":0},null,{"$f":"AA55","v":0},0,0,0,0,6663.5443926481685,{"$f":"AG55","v":19213.271873961403},29166.635798060179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CFC",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(AA64:AA65)+AA66/$F$63)* AA50 * AA62","v":0},{"$f":"(SUM(AB64:AB65)+AB66/$F$63)* AB50 * AB62","v":0},0,0,0,115.94567243207813,588.04746066760754,1577.0405658866846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Closing CCCV",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA64:AA67)","v":0},{"$f":"SUM(AB64:AB67)","v":0},0,0,0,6779.4900650802465,27092.598934073812,{"$f":"SUM(AH64:AH67)","v":61477.616105338755},61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755]
[]
[null,"Outputs"]
[]
[null,null,null,null,{"$f":"I_Global!E372","v":"Label 1"},{"$f":"I_Global!F372","v":"Add to RAB"}]
[null,null,null,null,{"$f":"I_Global!E373","v":"Label 2"},{"$f":"I_Global!F373","v":"Add to TRS"}]
[null,null,null,null,{"$f":"I_Global!E376","v":"RP3 Opening RAB Adjustment"},{"$f":"I_Global!F376","v":"Add to TRS"},{"$f":"I_Global!G376","v":"selection"}]
[]
[null,null,null,"Used when exported to RAB"]
[null,null,null,null,{"$f":"E68","v":"Closing CCCV"},null,"£'000","Nominal",null,0,null,{"$f":"L68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y68","v":0},null,{"$f":"AA68","v":0},0,0,0,0,6779.4900650802465,27092.598934073812,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755]
[null,null,null,null,{"$f":"C_Index!E$256","v":"RAB RPI Growth from 2020 for calendar year t (UKATS) - index"},null,{"$f":"C_Index!G$256","v":"Index"},{"$f":"C_Index!H$256","v":"RPI 2020"},null,{"$f":"C_Index!J$256","v":0},null,{"$f":"C_Index!L$256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$256","v":0},null,{"$f":"C_Index!AA$256","v":0.88898996503397099},{"$f":"C_Index!AB$256","v":0.91116354436137248},{"$f":"C_Index!AC$256","v":0.94868806322312871},{"$f":"C_Index!AD$256","v":0.97427296244705353},{"$f":"C_Index!AE$256","v":0.99576427779514998},{"$f":"C_Index!AF$256","v":1.0077038974329815},{"$f":"C_Index!AG$256","v":1.0837763311254511},{"$f":"C_Index!AH$256","v":1.229439690706996},{"$f":"C_Index!AI$256","v":1.2878814151292033},{"$f":"C_Index!AJ$256","v":1.3024650881612985},{"$f":"C_Index!AK$256","v":1.3160209773542551},{"$f":"C_Index!AL$256","v":1.3479927249345995},{"$f":"C_Index!AM$256","v":1.3880461237545563},{"$f":"C_Index!AN$256","v":1.4269394308245222},{"$f":"C_Index!AO$256","v":1.4669225354948352},{"$f":"C_Index!AP$256","v":1.5080259740942163},{"$f":"C_Index!AQ$256","v":1.5502811385849189},{"$f":"C_Index!AR$256","v":1.5937203005377401},{"$f":"C_Index!AS$256","v":1.6383766357788112},{"$f":"C_Index!AT$256","v":1.6842842497269996},{"$f":"C_Index!AU$256","v":1.7314782034412661},{"$f":"C_Index!AV$256","v":1.7799945403978774},{"$f":"C_Index!AW$256","v":1.8298703140179184},{"$f":"C_Index!AX$256","v":1.8811436159661317},{"$f":"C_Index!AY$256","v":1.9338536052426945},{"$f":"C_Index!AZ$256","v":1.9880405380901545},{"$f":"C_Index!BA$256","v":2.0437457987383612},{"$f":"C_Index!BB$256","v":2.1010119310108792},{"$f":"C_Index!BC$256","v":2.1598826708170136},{"$f":"C_Index!BD$256","v":2.220402979554275},{"$f":"C_Index!BE$256","v":2.2826190784467801},{"$f":"C_Index!BF$256","v":2.3465784838458275},{"$f":"C_Index!BG$256","v":2.4123300435195962},{"$f":"C_Index!BH$256","v":2.4799239739596932},{"$f":"C_Index!BI$256","v":2.5494118987330348},{"$f":"C_Index!BJ$256","v":2.6208468879083533}]
[null,null,null,null,"Last RP3 flag",null,{"$f":"G30","v":"flag"},null,null,{"$f":"J30","v":0},{"$f":"K30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Return exported to RAB as RAB adjustment (deflated)",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF( $F$74 = $F$72, (AA77 * AA79 ) / AA$78, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Used when exported to TRS"]
[null,null,null,null,{"$f":"E68","v":"Closing CCCV"},null,"£'000","Nominal",null,0,null,{"$f":"L68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y68","v":0},null,{"$f":"AA68","v":0},0,0,0,0,6779.4900650802465,27092.598934073812,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755,61477.616105338755]
[null,null,null,null,"Last RP3 flag",null,{"$f":"G30","v":"flag"},{"$f":"H30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Return exported to TRS as adjustment ",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA85:BJ85)","v":61477.616105338755},null,{"$f":"IF($F$74 = $F$73, AA83 * AA84, 0)","v":0},{"$f":"IF($F$74 = $F$73, AB83 * AB84, 0)","v":0},0,0,0,0,0,61477.616105338755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"rRP3TRSCopy"]
[]
[null,null,null,"Macro-pasted to break circularity"]
[null,null,null,null,"RP3 Return exported to TRS as adjustment ",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61477.616105338755,null,0,0,0,0,0,0,0,61477.616105338755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"rRP3TRSPaste"]
[]
["End of spreadsheet"]

{"sheet":"C_Output_Staging","index":46,"n_rows":853,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"C_Output_Staging"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Preparation of Opex Inputs"]
[]
[null,null,null,null,"Year",{"$f":"I_Global!F415","v":2020},"year"]
[null,null,null,null,{"$f":"O_Dashboard!F23","v":"2020 - CAA Inputs"}]
[null,null,null,null,{"$f":"O_Dashboard!F24","v":"2020 - \"Actual\" Inputs"}]
[null,null,null,null,{"$f":"O_Dashboard!E25","v":"Use CAA Input Instead of Actual for 2020?"},{"$f":"O_Dashboard!F25","v":"2020 - CAA Inputs"},{"$f":"O_Dashboard!G25","v":"selection"}]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E71","v":"Opex - Wages & Salaries - Price determination"},{"$f":"'C_Determined Costs_UKATS'!F71","v":"Opex - Wages & Salaries - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G71","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H71","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_UKATS'!J71","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y71","v":2320293.5953039583},null,{"$f":"'C_Determined Costs_UKATS'!AA71","v":0},{"$f":"'C_Determined Costs_UKATS'!AB71","v":0},{"$f":"'C_Determined Costs_UKATS'!AC71","v":0},{"$f":"'C_Determined Costs_UKATS'!AD71","v":0},{"$f":"'C_Determined Costs_UKATS'!AE71","v":271842.58806763805},{"$f":"'C_Determined Costs_UKATS'!AF71","v":262332.85511668294},{"$f":"'C_Determined Costs_UKATS'!AG71","v":231457.20373980407},{"$f":"'C_Determined Costs_UKATS'!AH71","v":246029.15475056553},{"$f":"'C_Determined Costs_UKATS'!AI71","v":261890.25632520195},{"$f":"'C_Determined Costs_UKATS'!AJ71","v":266445.12550564168},{"$f":"'C_Determined Costs_UKATS'!AK71","v":260221.28523116731},{"$f":"'C_Determined Costs_UKATS'!AL71","v":258934.71279416821},{"$f":"'C_Determined Costs_UKATS'!AM71","v":261140.41377308883},{"$f":"'C_Determined Costs_UKATS'!AN71","v":0},{"$f":"'C_Determined Costs_UKATS'!AO71","v":0},{"$f":"'C_Determined Costs_UKATS'!AP71","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ71","v":0},{"$f":"'C_Determined Costs_UKATS'!AR71","v":0},{"$f":"'C_Determined Costs_UKATS'!AS71","v":0},{"$f":"'C_Determined Costs_UKATS'!AT71","v":0},{"$f":"'C_Determined Costs_UKATS'!AU71","v":0},{"$f":"'C_Determined Costs_UKATS'!AV71","v":0},{"$f":"'C_Determined Costs_UKATS'!AW71","v":0},{"$f":"'C_Determined Costs_UKATS'!AX71","v":0},{"$f":"'C_Determined Costs_UKATS'!AY71","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ71","v":0},{"$f":"'C_Determined Costs_UKATS'!BA71","v":0},{"$f":"'C_Determined Costs_UKATS'!BB71","v":0},{"$f":"'C_Determined Costs_UKATS'!BC71","v":0},{"$f":"'C_Determined Costs_UKATS'!BD71","v":0},{"$f":"'C_Determined Costs_UKATS'!BE71","v":0},{"$f":"'C_Determined Costs_UKATS'!BF71","v":0},{"$f":"'C_Determined Costs_UKATS'!BG71","v":0},{"$f":"'C_Determined Costs_UKATS'!BH71","v":0},{"$f":"'C_Determined Costs_UKATS'!BI71","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ71","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E72","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination"},{"$f":"'C_Determined Costs_UKATS'!F72","v":"Pensions - Defined benefit - Ongoing Contributions - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G72","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H72","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_UKATS'!J72","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y72","v":411953.56736991787},null,{"$f":"'C_Determined Costs_UKATS'!AA72","v":0},{"$f":"'C_Determined Costs_UKATS'!AB72","v":0},{"$f":"'C_Determined Costs_UKATS'!AC72","v":0},{"$f":"'C_Determined Costs_UKATS'!AD72","v":0},{"$f":"'C_Determined Costs_UKATS'!AE72","v":0},{"$f":"'C_Determined Costs_UKATS'!AF72","v":47310.723930538232},{"$f":"'C_Determined Costs_UKATS'!AG72","v":46073.569370391306},{"$f":"'C_Determined Costs_UKATS'!AH72","v":44815.248159821596},{"$f":"'C_Determined Costs_UKATS'!AI72","v":71746.15588257731},{"$f":"'C_Determined Costs_UKATS'!AJ72","v":65482.604499531888},{"$f":"'C_Determined Costs_UKATS'!AK72","v":47109.46197702155},{"$f":"'C_Determined Costs_UKATS'!AL72","v":44592.117263512882},{"$f":"'C_Determined Costs_UKATS'!AM72","v":44823.686286523109},{"$f":"'C_Determined Costs_UKATS'!AN72","v":0},{"$f":"'C_Determined Costs_UKATS'!AO72","v":0},{"$f":"'C_Determined Costs_UKATS'!AP72","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ72","v":0},{"$f":"'C_Determined Costs_UKATS'!AR72","v":0},{"$f":"'C_Determined Costs_UKATS'!AS72","v":0},{"$f":"'C_Determined Costs_UKATS'!AT72","v":0},{"$f":"'C_Determined Costs_UKATS'!AU72","v":0},{"$f":"'C_Determined Costs_UKATS'!AV72","v":0},{"$f":"'C_Determined Costs_UKATS'!AW72","v":0},{"$f":"'C_Determined Costs_UKATS'!AX72","v":0},{"$f":"'C_Determined Costs_UKATS'!AY72","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ72","v":0},{"$f":"'C_Determined Costs_UKATS'!BA72","v":0},{"$f":"'C_Determined Costs_UKATS'!BB72","v":0},{"$f":"'C_Determined Costs_UKATS'!BC72","v":0},{"$f":"'C_Determined Costs_UKATS'!BD72","v":0},{"$f":"'C_Determined Costs_UKATS'!BE72","v":0},{"$f":"'C_Determined Costs_UKATS'!BF72","v":0},{"$f":"'C_Determined Costs_UKATS'!BG72","v":0},{"$f":"'C_Determined Costs_UKATS'!BH72","v":0},{"$f":"'C_Determined Costs_UKATS'!BI72","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ72","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E73","v":"Pensions - Defined benefit - Deficit Repair - Price determination"},{"$f":"'C_Determined Costs_UKATS'!F73","v":"Pensions - Defined benefit - Deficit Repair - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G73","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H73","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_UKATS'!J73","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y73","v":94406.694740887484},null,{"$f":"'C_Determined Costs_UKATS'!AA73","v":0},{"$f":"'C_Determined Costs_UKATS'!AB73","v":0},{"$f":"'C_Determined Costs_UKATS'!AC73","v":0},{"$f":"'C_Determined Costs_UKATS'!AD73","v":0},{"$f":"'C_Determined Costs_UKATS'!AE73","v":0},{"$f":"'C_Determined Costs_UKATS'!AF73","v":18682.095895443352},{"$f":"'C_Determined Costs_UKATS'!AG73","v":18728.113443730756},{"$f":"'C_Determined Costs_UKATS'!AH73","v":18700.196525241074},{"$f":"'C_Determined Costs_UKATS'!AI73","v":19070.502396489384},{"$f":"'C_Determined Costs_UKATS'!AJ73","v":19225.786479982915},{"$f":"'C_Determined Costs_UKATS'!AK73","v":0},{"$f":"'C_Determined Costs_UKATS'!AL73","v":0},{"$f":"'C_Determined Costs_UKATS'!AM73","v":0},{"$f":"'C_Determined Costs_UKATS'!AN73","v":0},{"$f":"'C_Determined Costs_UKATS'!AO73","v":0},{"$f":"'C_Determined Costs_UKATS'!AP73","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ73","v":0},{"$f":"'C_Determined Costs_UKATS'!AR73","v":0},{"$f":"'C_Determined Costs_UKATS'!AS73","v":0},{"$f":"'C_Determined Costs_UKATS'!AT73","v":0},{"$f":"'C_Determined Costs_UKATS'!AU73","v":0},{"$f":"'C_Determined Costs_UKATS'!AV73","v":0},{"$f":"'C_Determined Costs_UKATS'!AW73","v":0},{"$f":"'C_Determined Costs_UKATS'!AX73","v":0},{"$f":"'C_Determined Costs_UKATS'!AY73","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ73","v":0},{"$f":"'C_Determined Costs_UKATS'!BA73","v":0},{"$f":"'C_Determined Costs_UKATS'!BB73","v":0},{"$f":"'C_Determined Costs_UKATS'!BC73","v":0},{"$f":"'C_Determined Costs_UKATS'!BD73","v":0},{"$f":"'C_Determined Costs_UKATS'!BE73","v":0},{"$f":"'C_Determined Costs_UKATS'!BF73","v":0},{"$f":"'C_Determined Costs_UKATS'!BG73","v":0},{"$f":"'C_Determined Costs_UKATS'!BH73","v":0},{"$f":"'C_Determined Costs_UKATS'!BI73","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ73","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E74","v":"Pensions - Defined contribution - Price determination"},{"$f":"'C_Determined Costs_UKATS'!F74","v":"Pensions - Defined contribution - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G74","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H74","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_UKATS'!J74","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y74","v":121947.67182741768},null,{"$f":"'C_Determined Costs_UKATS'!AA74","v":0},{"$f":"'C_Determined Costs_UKATS'!AB74","v":0},{"$f":"'C_Determined Costs_UKATS'!AC74","v":0},{"$f":"'C_Determined Costs_UKATS'!AD74","v":0},{"$f":"'C_Determined Costs_UKATS'!AE74","v":0},{"$f":"'C_Determined Costs_UKATS'!AF74","v":11784.545145078317},{"$f":"'C_Determined Costs_UKATS'!AG74","v":11352.660793304885},{"$f":"'C_Determined Costs_UKATS'!AH74","v":11530.881884004275},{"$f":"'C_Determined Costs_UKATS'!AI74","v":15463.028056131978},{"$f":"'C_Determined Costs_UKATS'!AJ74","v":16639.467157396321},{"$f":"'C_Determined Costs_UKATS'!AK74","v":17413.477354397364},{"$f":"'C_Determined Costs_UKATS'!AL74","v":18380.79154955261},{"$f":"'C_Determined Costs_UKATS'!AM74","v":19382.819887551952},{"$f":"'C_Determined Costs_UKATS'!AN74","v":0},{"$f":"'C_Determined Costs_UKATS'!AO74","v":0},{"$f":"'C_Determined Costs_UKATS'!AP74","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ74","v":0},{"$f":"'C_Determined Costs_UKATS'!AR74","v":0},{"$f":"'C_Determined Costs_UKATS'!AS74","v":0},{"$f":"'C_Determined Costs_UKATS'!AT74","v":0},{"$f":"'C_Determined Costs_UKATS'!AU74","v":0},{"$f":"'C_Determined Costs_UKATS'!AV74","v":0},{"$f":"'C_Determined Costs_UKATS'!AW74","v":0},{"$f":"'C_Determined Costs_UKATS'!AX74","v":0},{"$f":"'C_Determined Costs_UKATS'!AY74","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ74","v":0},{"$f":"'C_Determined Costs_UKATS'!BA74","v":0},{"$f":"'C_Determined Costs_UKATS'!BB74","v":0},{"$f":"'C_Determined Costs_UKATS'!BC74","v":0},{"$f":"'C_Determined Costs_UKATS'!BD74","v":0},{"$f":"'C_Determined Costs_UKATS'!BE74","v":0},{"$f":"'C_Determined Costs_UKATS'!BF74","v":0},{"$f":"'C_Determined Costs_UKATS'!BG74","v":0},{"$f":"'C_Determined Costs_UKATS'!BH74","v":0},{"$f":"'C_Determined Costs_UKATS'!BI74","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ74","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E75","v":"Pensions - Opt outs - Price determination"},{"$f":"'C_Determined Costs_UKATS'!F75","v":"Pensions - Opt outs - CAA Forecasts - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G75","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H75","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_UKATS'!J75","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y75","v":87120.839152380795},null,{"$f":"'C_Determined Costs_UKATS'!AA75","v":0},{"$f":"'C_Determined Costs_UKATS'!AB75","v":0},{"$f":"'C_Determined Costs_UKATS'!AC75","v":0},{"$f":"'C_Determined Costs_UKATS'!AD75","v":0},{"$f":"'C_Determined Costs_UKATS'!AE75","v":0},{"$f":"'C_Determined Costs_UKATS'!AF75","v":15663.614254472968},{"$f":"'C_Determined Costs_UKATS'!AG75","v":12574.591946360535},{"$f":"'C_Determined Costs_UKATS'!AH75","v":11563.009230439426},{"$f":"'C_Determined Costs_UKATS'!AI75","v":10672.814040281115},{"$f":"'C_Determined Costs_UKATS'!AJ75","v":10144.034517742231},{"$f":"'C_Determined Costs_UKATS'!AK75","v":9523.6955558191294},{"$f":"'C_Determined Costs_UKATS'!AL75","v":8850.7030087994808},{"$f":"'C_Determined Costs_UKATS'!AM75","v":8128.376598465913},{"$f":"'C_Determined Costs_UKATS'!AN75","v":0},{"$f":"'C_Determined Costs_UKATS'!AO75","v":0},{"$f":"'C_Determined Costs_UKATS'!AP75","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ75","v":0},{"$f":"'C_Determined Costs_UKATS'!AR75","v":0},{"$f":"'C_Determined Costs_UKATS'!AS75","v":0},{"$f":"'C_Determined Costs_UKATS'!AT75","v":0},{"$f":"'C_Determined Costs_UKATS'!AU75","v":0},{"$f":"'C_Determined Costs_UKATS'!AV75","v":0},{"$f":"'C_Determined Costs_UKATS'!AW75","v":0},{"$f":"'C_Determined Costs_UKATS'!AX75","v":0},{"$f":"'C_Determined Costs_UKATS'!AY75","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ75","v":0},{"$f":"'C_Determined Costs_UKATS'!BA75","v":0},{"$f":"'C_Determined Costs_UKATS'!BB75","v":0},{"$f":"'C_Determined Costs_UKATS'!BC75","v":0},{"$f":"'C_Determined Costs_UKATS'!BD75","v":0},{"$f":"'C_Determined Costs_UKATS'!BE75","v":0},{"$f":"'C_Determined Costs_UKATS'!BF75","v":0},{"$f":"'C_Determined Costs_UKATS'!BG75","v":0},{"$f":"'C_Determined Costs_UKATS'!BH75","v":0},{"$f":"'C_Determined Costs_UKATS'!BI75","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ75","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E76","v":"Pensions - Other pension costs - Price determination"},{"$f":"'C_Determined Costs_UKATS'!F76","v":"Pensions - Other pension costs - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G76","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H76","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_UKATS'!J76","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y76","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA76","v":0},{"$f":"'C_Determined Costs_UKATS'!AB76","v":0},{"$f":"'C_Determined Costs_UKATS'!AC76","v":0},{"$f":"'C_Determined Costs_UKATS'!AD76","v":0},{"$f":"'C_Determined Costs_UKATS'!AE76","v":0},{"$f":"'C_Determined Costs_UKATS'!AF76","v":0},{"$f":"'C_Determined Costs_UKATS'!AG76","v":0},{"$f":"'C_Determined Costs_UKATS'!AH76","v":0},{"$f":"'C_Determined Costs_UKATS'!AI76","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ76","v":0},{"$f":"'C_Determined Costs_UKATS'!AK76","v":0},{"$f":"'C_Determined Costs_UKATS'!AL76","v":0},{"$f":"'C_Determined Costs_UKATS'!AM76","v":0},{"$f":"'C_Determined Costs_UKATS'!AN76","v":0},{"$f":"'C_Determined Costs_UKATS'!AO76","v":0},{"$f":"'C_Determined Costs_UKATS'!AP76","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ76","v":0},{"$f":"'C_Determined Costs_UKATS'!AR76","v":0},{"$f":"'C_Determined Costs_UKATS'!AS76","v":0},{"$f":"'C_Determined Costs_UKATS'!AT76","v":0},{"$f":"'C_Determined Costs_UKATS'!AU76","v":0},{"$f":"'C_Determined Costs_UKATS'!AV76","v":0},{"$f":"'C_Determined Costs_UKATS'!AW76","v":0},{"$f":"'C_Determined Costs_UKATS'!AX76","v":0},{"$f":"'C_Determined Costs_UKATS'!AY76","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ76","v":0},{"$f":"'C_Determined Costs_UKATS'!BA76","v":0},{"$f":"'C_Determined Costs_UKATS'!BB76","v":0},{"$f":"'C_Determined Costs_UKATS'!BC76","v":0},{"$f":"'C_Determined Costs_UKATS'!BD76","v":0},{"$f":"'C_Determined Costs_UKATS'!BE76","v":0},{"$f":"'C_Determined Costs_UKATS'!BF76","v":0},{"$f":"'C_Determined Costs_UKATS'!BG76","v":0},{"$f":"'C_Determined Costs_UKATS'!BH76","v":0},{"$f":"'C_Determined Costs_UKATS'!BI76","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ76","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E77","v":"Opex - Redundancy - Price determination"},{"$f":"'C_Determined Costs_UKATS'!F77","v":"Opex - Redundancy - CAA Forecasts - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G77","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H77","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_UKATS'!J77","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y77","v":59439.503132572689},null,{"$f":"'C_Determined Costs_UKATS'!AA77","v":0},{"$f":"'C_Determined Costs_UKATS'!AB77","v":0},{"$f":"'C_Determined Costs_UKATS'!AC77","v":0},{"$f":"'C_Determined Costs_UKATS'!AD77","v":0},{"$f":"'C_Determined Costs_UKATS'!AE77","v":1148.0333488951278},{"$f":"'C_Determined Costs_UKATS'!AF77","v":50917.122635584776},{"$f":"'C_Determined Costs_UKATS'!AG77","v":1382.0785346782222},{"$f":"'C_Determined Costs_UKATS'!AH77","v":257.48492201524863},{"$f":"'C_Determined Costs_UKATS'!AI77","v":1151.2083931067452},{"$f":"'C_Determined Costs_UKATS'!AJ77","v":1148.6263647110134},{"$f":"'C_Determined Costs_UKATS'!AK77","v":1147.125542286059},{"$f":"'C_Determined Costs_UKATS'!AL77","v":1144.7471776577447},{"$f":"'C_Determined Costs_UKATS'!AM77","v":1143.0762136377566},{"$f":"'C_Determined Costs_UKATS'!AN77","v":0},{"$f":"'C_Determined Costs_UKATS'!AO77","v":0},{"$f":"'C_Determined Costs_UKATS'!AP77","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ77","v":0},{"$f":"'C_Determined Costs_UKATS'!AR77","v":0},{"$f":"'C_Determined Costs_UKATS'!AS77","v":0},{"$f":"'C_Determined Costs_UKATS'!AT77","v":0},{"$f":"'C_Determined Costs_UKATS'!AU77","v":0},{"$f":"'C_Determined Costs_UKATS'!AV77","v":0},{"$f":"'C_Determined Costs_UKATS'!AW77","v":0},{"$f":"'C_Determined Costs_UKATS'!AX77","v":0},{"$f":"'C_Determined Costs_UKATS'!AY77","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ77","v":0},{"$f":"'C_Determined Costs_UKATS'!BA77","v":0},{"$f":"'C_Determined Costs_UKATS'!BB77","v":0},{"$f":"'C_Determined Costs_UKATS'!BC77","v":0},{"$f":"'C_Determined Costs_UKATS'!BD77","v":0},{"$f":"'C_Determined Costs_UKATS'!BE77","v":0},{"$f":"'C_Determined Costs_UKATS'!BF77","v":0},{"$f":"'C_Determined Costs_UKATS'!BG77","v":0},{"$f":"'C_Determined Costs_UKATS'!BH77","v":0},{"$f":"'C_Determined Costs_UKATS'!BI77","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ77","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E78","v":"Opex - Non-staff costs - Price determination"},{"$f":"'C_Determined Costs_UKATS'!F78","v":"Opex - Non-staff costs - CAA Forecasts - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G78","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H78","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_UKATS'!J78","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y78","v":1271913.6299060374},null,{"$f":"'C_Determined Costs_UKATS'!AA78","v":0},{"$f":"'C_Determined Costs_UKATS'!AB78","v":0},{"$f":"'C_Determined Costs_UKATS'!AC78","v":0},{"$f":"'C_Determined Costs_UKATS'!AD78","v":0},{"$f":"'C_Determined Costs_UKATS'!AE78","v":145234.8413784549},{"$f":"'C_Determined Costs_UKATS'!AF78","v":123310.76260766579},{"$f":"'C_Determined Costs_UKATS'!AG78","v":117593.62583500065},{"$f":"'C_Determined Costs_UKATS'!AH78","v":144527.10000636673},{"$f":"'C_Determined Costs_UKATS'!AI78","v":145769.49147697407},{"$f":"'C_Determined Costs_UKATS'!AJ78","v":150078.78309281694},{"$f":"'C_Determined Costs_UKATS'!AK78","v":150257.73411771251},{"$f":"'C_Determined Costs_UKATS'!AL78","v":149511.13543393902},{"$f":"'C_Determined Costs_UKATS'!AM78","v":145630.1559571067},{"$f":"'C_Determined Costs_UKATS'!AN78","v":0},{"$f":"'C_Determined Costs_UKATS'!AO78","v":0},{"$f":"'C_Determined Costs_UKATS'!AP78","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ78","v":0},{"$f":"'C_Determined Costs_UKATS'!AR78","v":0},{"$f":"'C_Determined Costs_UKATS'!AS78","v":0},{"$f":"'C_Determined Costs_UKATS'!AT78","v":0},{"$f":"'C_Determined Costs_UKATS'!AU78","v":0},{"$f":"'C_Determined Costs_UKATS'!AV78","v":0},{"$f":"'C_Determined Costs_UKATS'!AW78","v":0},{"$f":"'C_Determined Costs_UKATS'!AX78","v":0},{"$f":"'C_Determined Costs_UKATS'!AY78","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ78","v":0},{"$f":"'C_Determined Costs_UKATS'!BA78","v":0},{"$f":"'C_Determined Costs_UKATS'!BB78","v":0},{"$f":"'C_Determined Costs_UKATS'!BC78","v":0},{"$f":"'C_Determined Costs_UKATS'!BD78","v":0},{"$f":"'C_Determined Costs_UKATS'!BE78","v":0},{"$f":"'C_Determined Costs_UKATS'!BF78","v":0},{"$f":"'C_Determined Costs_UKATS'!BG78","v":0},{"$f":"'C_Determined Costs_UKATS'!BH78","v":0},{"$f":"'C_Determined Costs_UKATS'!BI78","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ78","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E79","v":"Opex - Exceptional (excl. redundancy) - Price determination"},{"$f":"'C_Determined Costs_UKATS'!F79","v":"Opex - Exceptional (excl. redundancy) - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G79","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H79","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_UKATS'!J79","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y79","v":-15530.00633550804},null,{"$f":"'C_Determined Costs_UKATS'!AA79","v":0},{"$f":"'C_Determined Costs_UKATS'!AB79","v":0},{"$f":"'C_Determined Costs_UKATS'!AC79","v":0},{"$f":"'C_Determined Costs_UKATS'!AD79","v":0},{"$f":"'C_Determined Costs_UKATS'!AE79","v":2216.0979676809752},{"$f":"'C_Determined Costs_UKATS'!AF79","v":-5682.0917000000045},{"$f":"'C_Determined Costs_UKATS'!AG79","v":-20705.809721285943},{"$f":"'C_Determined Costs_UKATS'!AH79","v":781.80237235780999},{"$f":"'C_Determined Costs_UKATS'!AI79","v":1410.0014672752345},{"$f":"'C_Determined Costs_UKATS'!AJ79","v":1553.5076894367635},{"$f":"'C_Determined Costs_UKATS'!AK79","v":1936.7008807594593},{"$f":"'C_Determined Costs_UKATS'!AL79","v":1586.908799368239},{"$f":"'C_Determined Costs_UKATS'!AM79","v":1372.8759088994209},{"$f":"'C_Determined Costs_UKATS'!AN79","v":0},{"$f":"'C_Determined Costs_UKATS'!AO79","v":0},{"$f":"'C_Determined Costs_UKATS'!AP79","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ79","v":0},{"$f":"'C_Determined Costs_UKATS'!AR79","v":0},{"$f":"'C_Determined Costs_UKATS'!AS79","v":0},{"$f":"'C_Determined Costs_UKATS'!AT79","v":0},{"$f":"'C_Determined Costs_UKATS'!AU79","v":0},{"$f":"'C_Determined Costs_UKATS'!AV79","v":0},{"$f":"'C_Determined Costs_UKATS'!AW79","v":0},{"$f":"'C_Determined Costs_UKATS'!AX79","v":0},{"$f":"'C_Determined Costs_UKATS'!AY79","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ79","v":0},{"$f":"'C_Determined Costs_UKATS'!BA79","v":0},{"$f":"'C_Determined Costs_UKATS'!BB79","v":0},{"$f":"'C_Determined Costs_UKATS'!BC79","v":0},{"$f":"'C_Determined Costs_UKATS'!BD79","v":0},{"$f":"'C_Determined Costs_UKATS'!BE79","v":0},{"$f":"'C_Determined Costs_UKATS'!BF79","v":0},{"$f":"'C_Determined Costs_UKATS'!BG79","v":0},{"$f":"'C_Determined Costs_UKATS'!BH79","v":0},{"$f":"'C_Determined Costs_UKATS'!BI79","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ79","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E80","v":"Opex - Spare 2 - Price determination"},{"$f":"'C_Determined Costs_UKATS'!F80","v":"Opex - Spare 2 - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G80","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H80","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_UKATS'!J80","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y80","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA80","v":0},{"$f":"'C_Determined Costs_UKATS'!AB80","v":0},{"$f":"'C_Determined Costs_UKATS'!AC80","v":0},{"$f":"'C_Determined Costs_UKATS'!AD80","v":0},{"$f":"'C_Determined Costs_UKATS'!AE80","v":0},{"$f":"'C_Determined Costs_UKATS'!AF80","v":0},{"$f":"'C_Determined Costs_UKATS'!AG80","v":0},{"$f":"'C_Determined Costs_UKATS'!AH80","v":0},{"$f":"'C_Determined Costs_UKATS'!AI80","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ80","v":0},{"$f":"'C_Determined Costs_UKATS'!AK80","v":0},{"$f":"'C_Determined Costs_UKATS'!AL80","v":0},{"$f":"'C_Determined Costs_UKATS'!AM80","v":0},{"$f":"'C_Determined Costs_UKATS'!AN80","v":0},{"$f":"'C_Determined Costs_UKATS'!AO80","v":0},{"$f":"'C_Determined Costs_UKATS'!AP80","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ80","v":0},{"$f":"'C_Determined Costs_UKATS'!AR80","v":0},{"$f":"'C_Determined Costs_UKATS'!AS80","v":0},{"$f":"'C_Determined Costs_UKATS'!AT80","v":0},{"$f":"'C_Determined Costs_UKATS'!AU80","v":0},{"$f":"'C_Determined Costs_UKATS'!AV80","v":0},{"$f":"'C_Determined Costs_UKATS'!AW80","v":0},{"$f":"'C_Determined Costs_UKATS'!AX80","v":0},{"$f":"'C_Determined Costs_UKATS'!AY80","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ80","v":0},{"$f":"'C_Determined Costs_UKATS'!BA80","v":0},{"$f":"'C_Determined Costs_UKATS'!BB80","v":0},{"$f":"'C_Determined Costs_UKATS'!BC80","v":0},{"$f":"'C_Determined Costs_UKATS'!BD80","v":0},{"$f":"'C_Determined Costs_UKATS'!BE80","v":0},{"$f":"'C_Determined Costs_UKATS'!BF80","v":0},{"$f":"'C_Determined Costs_UKATS'!BG80","v":0},{"$f":"'C_Determined Costs_UKATS'!BH80","v":0},{"$f":"'C_Determined Costs_UKATS'!BI80","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ80","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E81","v":"Opex - Spare 3 - Price determination"},{"$f":"'C_Determined Costs_UKATS'!F81","v":"Opex - Spare 3 - CAA Run"},{"$f":"'C_Determined Costs_UKATS'!G81","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H81","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_UKATS'!J81","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y81","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA81","v":0},{"$f":"'C_Determined Costs_UKATS'!AB81","v":0},{"$f":"'C_Determined Costs_UKATS'!AC81","v":0},{"$f":"'C_Determined Costs_UKATS'!AD81","v":0},{"$f":"'C_Determined Costs_UKATS'!AE81","v":0},{"$f":"'C_Determined Costs_UKATS'!AF81","v":0},{"$f":"'C_Determined Costs_UKATS'!AG81","v":0},{"$f":"'C_Determined Costs_UKATS'!AH81","v":0},{"$f":"'C_Determined Costs_UKATS'!AI81","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ81","v":0},{"$f":"'C_Determined Costs_UKATS'!AK81","v":0},{"$f":"'C_Determined Costs_UKATS'!AL81","v":0},{"$f":"'C_Determined Costs_UKATS'!AM81","v":0},{"$f":"'C_Determined Costs_UKATS'!AN81","v":0},{"$f":"'C_Determined Costs_UKATS'!AO81","v":0},{"$f":"'C_Determined Costs_UKATS'!AP81","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ81","v":0},{"$f":"'C_Determined Costs_UKATS'!AR81","v":0},{"$f":"'C_Determined Costs_UKATS'!AS81","v":0},{"$f":"'C_Determined Costs_UKATS'!AT81","v":0},{"$f":"'C_Determined Costs_UKATS'!AU81","v":0},{"$f":"'C_Determined Costs_UKATS'!AV81","v":0},{"$f":"'C_Determined Costs_UKATS'!AW81","v":0},{"$f":"'C_Determined Costs_UKATS'!AX81","v":0},{"$f":"'C_Determined Costs_UKATS'!AY81","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ81","v":0},{"$f":"'C_Determined Costs_UKATS'!BA81","v":0},{"$f":"'C_Determined Costs_UKATS'!BB81","v":0},{"$f":"'C_Determined Costs_UKATS'!BC81","v":0},{"$f":"'C_Determined Costs_UKATS'!BD81","v":0},{"$f":"'C_Determined Costs_UKATS'!BE81","v":0},{"$f":"'C_Determined Costs_UKATS'!BF81","v":0},{"$f":"'C_Determined Costs_UKATS'!BG81","v":0},{"$f":"'C_Determined Costs_UKATS'!BH81","v":0},{"$f":"'C_Determined Costs_UKATS'!BI81","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ81","v":0}]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E20","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G20","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H20","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J20","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y20","v":3521840.5876250612},null,{"$f":"'C_Determined Costs_UKATS'!AA20","v":216212.64881972535},{"$f":"'C_Determined Costs_UKATS'!AB20","v":233808.63331170403},{"$f":"'C_Determined Costs_UKATS'!AC20","v":229016.24644059184},{"$f":"'C_Determined Costs_UKATS'!AD20","v":243900.62891345544},{"$f":"'C_Determined Costs_UKATS'!AE20","v":251524.08826185364},{"$f":"'C_Determined Costs_UKATS'!AF20","v":261129.14878733555},{"$f":"'C_Determined Costs_UKATS'!AG20","v":237434.29781339131},{"$f":"'C_Determined Costs_UKATS'!AH20","v":275232.15557114989},{"$f":"'C_Determined Costs_UKATS'!AI20","v":310952.76611548784},{"$f":"'C_Determined Costs_UKATS'!AJ20","v":319071.35765957198},{"$f":"'C_Determined Costs_UKATS'!AK20","v":311978.40820320923},{"$f":"'C_Determined Costs_UKATS'!AL20","v":311987.11764197156},{"$f":"'C_Determined Costs_UKATS'!AM20","v":319593.09008561377},{"$f":"'C_Determined Costs_UKATS'!AN20","v":0},{"$f":"'C_Determined Costs_UKATS'!AO20","v":0},{"$f":"'C_Determined Costs_UKATS'!AP20","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ20","v":0},{"$f":"'C_Determined Costs_UKATS'!AR20","v":0},{"$f":"'C_Determined Costs_UKATS'!AS20","v":0},{"$f":"'C_Determined Costs_UKATS'!AT20","v":0},{"$f":"'C_Determined Costs_UKATS'!AU20","v":0},{"$f":"'C_Determined Costs_UKATS'!AV20","v":0},{"$f":"'C_Determined Costs_UKATS'!AW20","v":0},{"$f":"'C_Determined Costs_UKATS'!AX20","v":0},{"$f":"'C_Determined Costs_UKATS'!AY20","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ20","v":0},{"$f":"'C_Determined Costs_UKATS'!BA20","v":0},{"$f":"'C_Determined Costs_UKATS'!BB20","v":0},{"$f":"'C_Determined Costs_UKATS'!BC20","v":0},{"$f":"'C_Determined Costs_UKATS'!BD20","v":0},{"$f":"'C_Determined Costs_UKATS'!BE20","v":0},{"$f":"'C_Determined Costs_UKATS'!BF20","v":0},{"$f":"'C_Determined Costs_UKATS'!BG20","v":0},{"$f":"'C_Determined Costs_UKATS'!BH20","v":0},{"$f":"'C_Determined Costs_UKATS'!BI20","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ20","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E21","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G21","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H21","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J21","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y21","v":847883.14283597702},null,{"$f":"'C_Determined Costs_UKATS'!AA21","v":73570.637552309199},{"$f":"'C_Determined Costs_UKATS'!AB21","v":72953.076027119896},{"$f":"'C_Determined Costs_UKATS'!AC21","v":74198.635907297095},{"$f":"'C_Determined Costs_UKATS'!AD21","v":69243.331663503093},{"$f":"'C_Determined Costs_UKATS'!AE21","v":65858.576392172996},{"$f":"'C_Determined Costs_UKATS'!AF21","v":65992.819825981598},{"$f":"'C_Determined Costs_UKATS'!AG21","v":47263.361928078797},{"$f":"'C_Determined Costs_UKATS'!AH21","v":50134.697922240273},{"$f":"'C_Determined Costs_UKATS'!AI21","v":85187.077758774612},{"$f":"'C_Determined Costs_UKATS'!AJ21","v":78416.234791685216},{"$f":"'C_Determined Costs_UKATS'!AK21","v":56479.372722506574},{"$f":"'C_Determined Costs_UKATS'!AL21","v":53728.470719394085},{"$f":"'C_Determined Costs_UKATS'!AM21","v":54856.849624913673},{"$f":"'C_Determined Costs_UKATS'!AN21","v":0},{"$f":"'C_Determined Costs_UKATS'!AO21","v":0},{"$f":"'C_Determined Costs_UKATS'!AP21","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ21","v":0},{"$f":"'C_Determined Costs_UKATS'!AR21","v":0},{"$f":"'C_Determined Costs_UKATS'!AS21","v":0},{"$f":"'C_Determined Costs_UKATS'!AT21","v":0},{"$f":"'C_Determined Costs_UKATS'!AU21","v":0},{"$f":"'C_Determined Costs_UKATS'!AV21","v":0},{"$f":"'C_Determined Costs_UKATS'!AW21","v":0},{"$f":"'C_Determined Costs_UKATS'!AX21","v":0},{"$f":"'C_Determined Costs_UKATS'!AY21","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ21","v":0},{"$f":"'C_Determined Costs_UKATS'!BA21","v":0},{"$f":"'C_Determined Costs_UKATS'!BB21","v":0},{"$f":"'C_Determined Costs_UKATS'!BC21","v":0},{"$f":"'C_Determined Costs_UKATS'!BD21","v":0},{"$f":"'C_Determined Costs_UKATS'!BE21","v":0},{"$f":"'C_Determined Costs_UKATS'!BF21","v":0},{"$f":"'C_Determined Costs_UKATS'!BG21","v":0},{"$f":"'C_Determined Costs_UKATS'!BH21","v":0},{"$f":"'C_Determined Costs_UKATS'!BI21","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ21","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E22","v":"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS"},{"$f":"'C_Determined Costs_UKATS'!F22","v":"Pensions - Defined benefit - Deficit Repair - CAA Run - UKATS POS"},{"$f":"'C_Determined Costs_UKATS'!G22","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H22","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J22","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y22","v":85797.891739030252},null,{"$f":"'C_Determined Costs_UKATS'!AA22","v":0},{"$f":"'C_Determined Costs_UKATS'!AB22","v":0},{"$f":"'C_Determined Costs_UKATS'!AC22","v":0},{"$f":"'C_Determined Costs_UKATS'!AD22","v":0},{"$f":"'C_Determined Costs_UKATS'!AE22","v":0},{"$f":"'C_Determined Costs_UKATS'!AF22","v":0},{"$f":"'C_Determined Costs_UKATS'!AG22","v":19211.743652967325},{"$f":"'C_Determined Costs_UKATS'!AH22","v":20919.859699003406},{"$f":"'C_Determined Costs_UKATS'!AI22","v":22643.169526844904},{"$f":"'C_Determined Costs_UKATS'!AJ22","v":23023.118860214625},{"$f":"'C_Determined Costs_UKATS'!AK22","v":0},{"$f":"'C_Determined Costs_UKATS'!AL22","v":0},{"$f":"'C_Determined Costs_UKATS'!AM22","v":0},{"$f":"'C_Determined Costs_UKATS'!AN22","v":0},{"$f":"'C_Determined Costs_UKATS'!AO22","v":0},{"$f":"'C_Determined Costs_UKATS'!AP22","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ22","v":0},{"$f":"'C_Determined Costs_UKATS'!AR22","v":0},{"$f":"'C_Determined Costs_UKATS'!AS22","v":0},{"$f":"'C_Determined Costs_UKATS'!AT22","v":0},{"$f":"'C_Determined Costs_UKATS'!AU22","v":0},{"$f":"'C_Determined Costs_UKATS'!AV22","v":0},{"$f":"'C_Determined Costs_UKATS'!AW22","v":0},{"$f":"'C_Determined Costs_UKATS'!AX22","v":0},{"$f":"'C_Determined Costs_UKATS'!AY22","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ22","v":0},{"$f":"'C_Determined Costs_UKATS'!BA22","v":0},{"$f":"'C_Determined Costs_UKATS'!BB22","v":0},{"$f":"'C_Determined Costs_UKATS'!BC22","v":0},{"$f":"'C_Determined Costs_UKATS'!BD22","v":0},{"$f":"'C_Determined Costs_UKATS'!BE22","v":0},{"$f":"'C_Determined Costs_UKATS'!BF22","v":0},{"$f":"'C_Determined Costs_UKATS'!BG22","v":0},{"$f":"'C_Determined Costs_UKATS'!BH22","v":0},{"$f":"'C_Determined Costs_UKATS'!BI22","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ22","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E23","v":"Pensions - Defined contribution - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G23","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H23","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J23","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y23","v":171541.73479262195},null,{"$f":"'C_Determined Costs_UKATS'!AA23","v":4537.5987194322952},{"$f":"'C_Determined Costs_UKATS'!AB23","v":5211.1051207713372},{"$f":"'C_Determined Costs_UKATS'!AC23","v":6036.7447530622194},{"$f":"'C_Determined Costs_UKATS'!AD23","v":6802.9956626988569},{"$f":"'C_Determined Costs_UKATS'!AE23","v":7592.3741543342694},{"$f":"'C_Determined Costs_UKATS'!AF23","v":11784.545145078317},{"$f":"'C_Determined Costs_UKATS'!AG23","v":11645.829121836972},{"$f":"'C_Determined Costs_UKATS'!AH23","v":12899.56663789873},{"$f":"'C_Determined Costs_UKATS'!AI23","v":18359.871092741105},{"$f":"'C_Determined Costs_UKATS'!AJ23","v":19925.969246263754},{"$f":"'C_Determined Costs_UKATS'!AK23","v":20876.958399008177},{"$f":"'C_Determined Costs_UKATS'!AL23","v":22146.780219774311},{"$f":"'C_Determined Costs_UKATS'!AM23","v":23721.396519721635},{"$f":"'C_Determined Costs_UKATS'!AN23","v":0},{"$f":"'C_Determined Costs_UKATS'!AO23","v":0},{"$f":"'C_Determined Costs_UKATS'!AP23","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ23","v":0},{"$f":"'C_Determined Costs_UKATS'!AR23","v":0},{"$f":"'C_Determined Costs_UKATS'!AS23","v":0},{"$f":"'C_Determined Costs_UKATS'!AT23","v":0},{"$f":"'C_Determined Costs_UKATS'!AU23","v":0},{"$f":"'C_Determined Costs_UKATS'!AV23","v":0},{"$f":"'C_Determined Costs_UKATS'!AW23","v":0},{"$f":"'C_Determined Costs_UKATS'!AX23","v":0},{"$f":"'C_Determined Costs_UKATS'!AY23","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ23","v":0},{"$f":"'C_Determined Costs_UKATS'!BA23","v":0},{"$f":"'C_Determined Costs_UKATS'!BB23","v":0},{"$f":"'C_Determined Costs_UKATS'!BC23","v":0},{"$f":"'C_Determined Costs_UKATS'!BD23","v":0},{"$f":"'C_Determined Costs_UKATS'!BE23","v":0},{"$f":"'C_Determined Costs_UKATS'!BF23","v":0},{"$f":"'C_Determined Costs_UKATS'!BG23","v":0},{"$f":"'C_Determined Costs_UKATS'!BH23","v":0},{"$f":"'C_Determined Costs_UKATS'!BI23","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ23","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E24","v":"Pensions - Opt outs - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G24","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H24","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J24","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y24","v":98306.957597968023},null,{"$f":"'C_Determined Costs_UKATS'!AA24","v":0},{"$f":"'C_Determined Costs_UKATS'!AB24","v":0},{"$f":"'C_Determined Costs_UKATS'!AC24","v":0},{"$f":"'C_Determined Costs_UKATS'!AD24","v":0},{"$f":"'C_Determined Costs_UKATS'!AE24","v":0},{"$f":"'C_Determined Costs_UKATS'!AF24","v":15622.442615719234},{"$f":"'C_Determined Costs_UKATS'!AG24","v":12899.315125358502},{"$f":"'C_Determined Costs_UKATS'!AH24","v":12935.507414190435},{"$f":"'C_Determined Costs_UKATS'!AI24","v":12672.258581245516},{"$f":"'C_Determined Costs_UKATS'!AJ24","v":12147.60772815505},{"$f":"'C_Determined Costs_UKATS'!AK24","v":11417.926005080557},{"$f":"'C_Determined Costs_UKATS'!AL24","v":10664.098648741181},{"$f":"'C_Determined Costs_UKATS'!AM24","v":9947.8014794775445},{"$f":"'C_Determined Costs_UKATS'!AN24","v":0},{"$f":"'C_Determined Costs_UKATS'!AO24","v":0},{"$f":"'C_Determined Costs_UKATS'!AP24","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ24","v":0},{"$f":"'C_Determined Costs_UKATS'!AR24","v":0},{"$f":"'C_Determined Costs_UKATS'!AS24","v":0},{"$f":"'C_Determined Costs_UKATS'!AT24","v":0},{"$f":"'C_Determined Costs_UKATS'!AU24","v":0},{"$f":"'C_Determined Costs_UKATS'!AV24","v":0},{"$f":"'C_Determined Costs_UKATS'!AW24","v":0},{"$f":"'C_Determined Costs_UKATS'!AX24","v":0},{"$f":"'C_Determined Costs_UKATS'!AY24","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ24","v":0},{"$f":"'C_Determined Costs_UKATS'!BA24","v":0},{"$f":"'C_Determined Costs_UKATS'!BB24","v":0},{"$f":"'C_Determined Costs_UKATS'!BC24","v":0},{"$f":"'C_Determined Costs_UKATS'!BD24","v":0},{"$f":"'C_Determined Costs_UKATS'!BE24","v":0},{"$f":"'C_Determined Costs_UKATS'!BF24","v":0},{"$f":"'C_Determined Costs_UKATS'!BG24","v":0},{"$f":"'C_Determined Costs_UKATS'!BH24","v":0},{"$f":"'C_Determined Costs_UKATS'!BI24","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ24","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E25","v":"Pensions - Other pension costs - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G25","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H25","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J25","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y25","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA25","v":0},{"$f":"'C_Determined Costs_UKATS'!AB25","v":0},{"$f":"'C_Determined Costs_UKATS'!AC25","v":0},{"$f":"'C_Determined Costs_UKATS'!AD25","v":0},{"$f":"'C_Determined Costs_UKATS'!AE25","v":0},{"$f":"'C_Determined Costs_UKATS'!AF25","v":0},{"$f":"'C_Determined Costs_UKATS'!AG25","v":0},{"$f":"'C_Determined Costs_UKATS'!AH25","v":0},{"$f":"'C_Determined Costs_UKATS'!AI25","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ25","v":0},{"$f":"'C_Determined Costs_UKATS'!AK25","v":0},{"$f":"'C_Determined Costs_UKATS'!AL25","v":0},{"$f":"'C_Determined Costs_UKATS'!AM25","v":0},{"$f":"'C_Determined Costs_UKATS'!AN25","v":0},{"$f":"'C_Determined Costs_UKATS'!AO25","v":0},{"$f":"'C_Determined Costs_UKATS'!AP25","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ25","v":0},{"$f":"'C_Determined Costs_UKATS'!AR25","v":0},{"$f":"'C_Determined Costs_UKATS'!AS25","v":0},{"$f":"'C_Determined Costs_UKATS'!AT25","v":0},{"$f":"'C_Determined Costs_UKATS'!AU25","v":0},{"$f":"'C_Determined Costs_UKATS'!AV25","v":0},{"$f":"'C_Determined Costs_UKATS'!AW25","v":0},{"$f":"'C_Determined Costs_UKATS'!AX25","v":0},{"$f":"'C_Determined Costs_UKATS'!AY25","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ25","v":0},{"$f":"'C_Determined Costs_UKATS'!BA25","v":0},{"$f":"'C_Determined Costs_UKATS'!BB25","v":0},{"$f":"'C_Determined Costs_UKATS'!BC25","v":0},{"$f":"'C_Determined Costs_UKATS'!BD25","v":0},{"$f":"'C_Determined Costs_UKATS'!BE25","v":0},{"$f":"'C_Determined Costs_UKATS'!BF25","v":0},{"$f":"'C_Determined Costs_UKATS'!BG25","v":0},{"$f":"'C_Determined Costs_UKATS'!BH25","v":0},{"$f":"'C_Determined Costs_UKATS'!BI25","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ25","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E26","v":"Opex - Redundancy - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G26","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H26","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J26","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y26","v":8601.7009283545194},null,{"$f":"'C_Determined Costs_UKATS'!AA26","v":0},{"$f":"'C_Determined Costs_UKATS'!AB26","v":0},{"$f":"'C_Determined Costs_UKATS'!AC26","v":0},{"$f":"'C_Determined Costs_UKATS'!AD26","v":0},{"$f":"'C_Determined Costs_UKATS'!AE26","v":0},{"$f":"'C_Determined Costs_UKATS'!AF26","v":0},{"$f":"'C_Determined Costs_UKATS'!AG26","v":1417.7689918572689},{"$f":"'C_Determined Costs_UKATS'!AH26","v":288.04769168587086},{"$f":"'C_Determined Costs_UKATS'!AI26","v":1366.8757258666305},{"$f":"'C_Determined Costs_UKATS'!AJ26","v":1375.4943834548085},{"$f":"'C_Determined Costs_UKATS'!AK26","v":1375.2848863755592},{"$f":"'C_Determined Costs_UKATS'!AL26","v":1379.2912063904066},{"$f":"'C_Determined Costs_UKATS'!AM26","v":1398.9380427239748},{"$f":"'C_Determined Costs_UKATS'!AN26","v":0},{"$f":"'C_Determined Costs_UKATS'!AO26","v":0},{"$f":"'C_Determined Costs_UKATS'!AP26","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ26","v":0},{"$f":"'C_Determined Costs_UKATS'!AR26","v":0},{"$f":"'C_Determined Costs_UKATS'!AS26","v":0},{"$f":"'C_Determined Costs_UKATS'!AT26","v":0},{"$f":"'C_Determined Costs_UKATS'!AU26","v":0},{"$f":"'C_Determined Costs_UKATS'!AV26","v":0},{"$f":"'C_Determined Costs_UKATS'!AW26","v":0},{"$f":"'C_Determined Costs_UKATS'!AX26","v":0},{"$f":"'C_Determined Costs_UKATS'!AY26","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ26","v":0},{"$f":"'C_Determined Costs_UKATS'!BA26","v":0},{"$f":"'C_Determined Costs_UKATS'!BB26","v":0},{"$f":"'C_Determined Costs_UKATS'!BC26","v":0},{"$f":"'C_Determined Costs_UKATS'!BD26","v":0},{"$f":"'C_Determined Costs_UKATS'!BE26","v":0},{"$f":"'C_Determined Costs_UKATS'!BF26","v":0},{"$f":"'C_Determined Costs_UKATS'!BG26","v":0},{"$f":"'C_Determined Costs_UKATS'!BH26","v":0},{"$f":"'C_Determined Costs_UKATS'!BI26","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ26","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E27","v":"Opex - Non-staff costs - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G27","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H27","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J27","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y27","v":1993439.2885581313},null,{"$f":"'C_Determined Costs_UKATS'!AA27","v":119889.36919132907},{"$f":"'C_Determined Costs_UKATS'!AB27","v":116086.12939291725},{"$f":"'C_Determined Costs_UKATS'!AC27","v":119393.62275508414},{"$f":"'C_Determined Costs_UKATS'!AD27","v":144362.38294549991},{"$f":"'C_Determined Costs_UKATS'!AE27","v":163876.83366140022},{"$f":"'C_Determined Costs_UKATS'!AF27","v":156204.39166999978},{"$f":"'C_Determined Costs_UKATS'!AG27","v":120630.3347933451},{"$f":"'C_Determined Costs_UKATS'!AH27","v":161682.07915654776},{"$f":"'C_Determined Costs_UKATS'!AI27","v":173077.94198241507},{"$f":"'C_Determined Costs_UKATS'!AJ27","v":179721.21271292533},{"$f":"'C_Determined Costs_UKATS'!AK27","v":180143.48314597597},{"$f":"'C_Determined Costs_UKATS'!AL27","v":180144.05135588153},{"$f":"'C_Determined Costs_UKATS'!AM27","v":178227.45579481},{"$f":"'C_Determined Costs_UKATS'!AN27","v":0},{"$f":"'C_Determined Costs_UKATS'!AO27","v":0},{"$f":"'C_Determined Costs_UKATS'!AP27","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ27","v":0},{"$f":"'C_Determined Costs_UKATS'!AR27","v":0},{"$f":"'C_Determined Costs_UKATS'!AS27","v":0},{"$f":"'C_Determined Costs_UKATS'!AT27","v":0},{"$f":"'C_Determined Costs_UKATS'!AU27","v":0},{"$f":"'C_Determined Costs_UKATS'!AV27","v":0},{"$f":"'C_Determined Costs_UKATS'!AW27","v":0},{"$f":"'C_Determined Costs_UKATS'!AX27","v":0},{"$f":"'C_Determined Costs_UKATS'!AY27","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ27","v":0},{"$f":"'C_Determined Costs_UKATS'!BA27","v":0},{"$f":"'C_Determined Costs_UKATS'!BB27","v":0},{"$f":"'C_Determined Costs_UKATS'!BC27","v":0},{"$f":"'C_Determined Costs_UKATS'!BD27","v":0},{"$f":"'C_Determined Costs_UKATS'!BE27","v":0},{"$f":"'C_Determined Costs_UKATS'!BF27","v":0},{"$f":"'C_Determined Costs_UKATS'!BG27","v":0},{"$f":"'C_Determined Costs_UKATS'!BH27","v":0},{"$f":"'C_Determined Costs_UKATS'!BI27","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ27","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E28","v":"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G28","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H28","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J28","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y28","v":25975.863564266208},null,{"$f":"'C_Determined Costs_UKATS'!AA28","v":875.56837036847651},{"$f":"'C_Determined Costs_UKATS'!AB28","v":905.44334200636797},{"$f":"'C_Determined Costs_UKATS'!AC28","v":1411.2642708805527},{"$f":"'C_Determined Costs_UKATS'!AD28","v":7334.2746158948366},{"$f":"'C_Determined Costs_UKATS'!AE28","v":1544.4909105797501},{"$f":"'C_Determined Costs_UKATS'!AF28","v":24822.112049999996},{"$f":"'C_Determined Costs_UKATS'!AG28","v":-21240.511474241754},{"$f":"'C_Determined Costs_UKATS'!AH28","v":874.60021716871029},{"$f":"'C_Determined Costs_UKATS'!AI28","v":1674.1510838482418},{"$f":"'C_Determined Costs_UKATS'!AJ28","v":1860.3448145748769},{"$f":"'C_Determined Costs_UKATS'!AK28","v":2321.9040571886394},{"$f":"'C_Determined Costs_UKATS'!AL28","v":1912.0460788474447},{"$f":"'C_Determined Costs_UKATS'!AM28","v":1680.175227150065},{"$f":"'C_Determined Costs_UKATS'!AN28","v":0},{"$f":"'C_Determined Costs_UKATS'!AO28","v":0},{"$f":"'C_Determined Costs_UKATS'!AP28","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ28","v":0},{"$f":"'C_Determined Costs_UKATS'!AR28","v":0},{"$f":"'C_Determined Costs_UKATS'!AS28","v":0},{"$f":"'C_Determined Costs_UKATS'!AT28","v":0},{"$f":"'C_Determined Costs_UKATS'!AU28","v":0},{"$f":"'C_Determined Costs_UKATS'!AV28","v":0},{"$f":"'C_Determined Costs_UKATS'!AW28","v":0},{"$f":"'C_Determined Costs_UKATS'!AX28","v":0},{"$f":"'C_Determined Costs_UKATS'!AY28","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ28","v":0},{"$f":"'C_Determined Costs_UKATS'!BA28","v":0},{"$f":"'C_Determined Costs_UKATS'!BB28","v":0},{"$f":"'C_Determined Costs_UKATS'!BC28","v":0},{"$f":"'C_Determined Costs_UKATS'!BD28","v":0},{"$f":"'C_Determined Costs_UKATS'!BE28","v":0},{"$f":"'C_Determined Costs_UKATS'!BF28","v":0},{"$f":"'C_Determined Costs_UKATS'!BG28","v":0},{"$f":"'C_Determined Costs_UKATS'!BH28","v":0},{"$f":"'C_Determined Costs_UKATS'!BI28","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ28","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E29","v":"Opex - Spare 2 - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G29","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H29","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J29","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y29","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA29","v":0},{"$f":"'C_Determined Costs_UKATS'!AB29","v":0},{"$f":"'C_Determined Costs_UKATS'!AC29","v":0},{"$f":"'C_Determined Costs_UKATS'!AD29","v":0},{"$f":"'C_Determined Costs_UKATS'!AE29","v":0},{"$f":"'C_Determined Costs_UKATS'!AF29","v":0},{"$f":"'C_Determined Costs_UKATS'!AG29","v":0},{"$f":"'C_Determined Costs_UKATS'!AH29","v":0},{"$f":"'C_Determined Costs_UKATS'!AI29","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ29","v":0},{"$f":"'C_Determined Costs_UKATS'!AK29","v":0},{"$f":"'C_Determined Costs_UKATS'!AL29","v":0},{"$f":"'C_Determined Costs_UKATS'!AM29","v":0},{"$f":"'C_Determined Costs_UKATS'!AN29","v":0},{"$f":"'C_Determined Costs_UKATS'!AO29","v":0},{"$f":"'C_Determined Costs_UKATS'!AP29","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ29","v":0},{"$f":"'C_Determined Costs_UKATS'!AR29","v":0},{"$f":"'C_Determined Costs_UKATS'!AS29","v":0},{"$f":"'C_Determined Costs_UKATS'!AT29","v":0},{"$f":"'C_Determined Costs_UKATS'!AU29","v":0},{"$f":"'C_Determined Costs_UKATS'!AV29","v":0},{"$f":"'C_Determined Costs_UKATS'!AW29","v":0},{"$f":"'C_Determined Costs_UKATS'!AX29","v":0},{"$f":"'C_Determined Costs_UKATS'!AY29","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ29","v":0},{"$f":"'C_Determined Costs_UKATS'!BA29","v":0},{"$f":"'C_Determined Costs_UKATS'!BB29","v":0},{"$f":"'C_Determined Costs_UKATS'!BC29","v":0},{"$f":"'C_Determined Costs_UKATS'!BD29","v":0},{"$f":"'C_Determined Costs_UKATS'!BE29","v":0},{"$f":"'C_Determined Costs_UKATS'!BF29","v":0},{"$f":"'C_Determined Costs_UKATS'!BG29","v":0},{"$f":"'C_Determined Costs_UKATS'!BH29","v":0},{"$f":"'C_Determined Costs_UKATS'!BI29","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ29","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E30","v":"Opex - Spare 3 - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G30","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H30","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J30","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y30","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA30","v":0},{"$f":"'C_Determined Costs_UKATS'!AB30","v":0},{"$f":"'C_Determined Costs_UKATS'!AC30","v":0},{"$f":"'C_Determined Costs_UKATS'!AD30","v":0},{"$f":"'C_Determined Costs_UKATS'!AE30","v":0},{"$f":"'C_Determined Costs_UKATS'!AF30","v":0},{"$f":"'C_Determined Costs_UKATS'!AG30","v":0},{"$f":"'C_Determined Costs_UKATS'!AH30","v":0},{"$f":"'C_Determined Costs_UKATS'!AI30","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ30","v":0},{"$f":"'C_Determined Costs_UKATS'!AK30","v":0},{"$f":"'C_Determined Costs_UKATS'!AL30","v":0},{"$f":"'C_Determined Costs_UKATS'!AM30","v":0},{"$f":"'C_Determined Costs_UKATS'!AN30","v":0},{"$f":"'C_Determined Costs_UKATS'!AO30","v":0},{"$f":"'C_Determined Costs_UKATS'!AP30","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ30","v":0},{"$f":"'C_Determined Costs_UKATS'!AR30","v":0},{"$f":"'C_Determined Costs_UKATS'!AS30","v":0},{"$f":"'C_Determined Costs_UKATS'!AT30","v":0},{"$f":"'C_Determined Costs_UKATS'!AU30","v":0},{"$f":"'C_Determined Costs_UKATS'!AV30","v":0},{"$f":"'C_Determined Costs_UKATS'!AW30","v":0},{"$f":"'C_Determined Costs_UKATS'!AX30","v":0},{"$f":"'C_Determined Costs_UKATS'!AY30","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ30","v":0},{"$f":"'C_Determined Costs_UKATS'!BA30","v":0},{"$f":"'C_Determined Costs_UKATS'!BB30","v":0},{"$f":"'C_Determined Costs_UKATS'!BC30","v":0},{"$f":"'C_Determined Costs_UKATS'!BD30","v":0},{"$f":"'C_Determined Costs_UKATS'!BE30","v":0},{"$f":"'C_Determined Costs_UKATS'!BF30","v":0},{"$f":"'C_Determined Costs_UKATS'!BG30","v":0},{"$f":"'C_Determined Costs_UKATS'!BH30","v":0},{"$f":"'C_Determined Costs_UKATS'!BI30","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ30","v":0}]
[]
[null,null,null,null,{"$f":"E35","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,{"$f":"G35","v":"£'000 "},{"$f":"H35","v":"Nominal"},null,{"$f":"J35","v":0},null,{"$f":"L35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA47:BJ47)","v":3523044.2939544087},null,{"$f":"IF(AND(AA$8 = $F$18, $F$21 = $E$19), AA23, AA35)","v":216212.64881972535},{"$f":"IF(AND(AB$8 = $F$18, $F$21 = $E$19), AB23, AB35)","v":233808.63331170403},229016.24644059184,243900.62891345544,251524.08826185364,{"$f":"IF(AND(AF$8 = $F$18, $F$21 = $E$19), AF23, AF35)","v":262332.85511668294},237434.29781339131,275232.15557114989,{"$f":"IF(AND(AI$8 = $F$18, $F$21 = $E$19), AI23, AI35)","v":310952.76611548784},319071.35765957198,311978.40820320923,311987.11764197156,319593.09008561377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E36","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS"},null,{"$f":"G36","v":"£'000 "},"Nominal",null,{"$f":"J36","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,829201.04694053368,null,73570.637552309199,{"$f":"IF(AND(AB$8 = $F$18, $F$21 = $E$19), AB24, AB36)","v":72953.076027119896},{"$f":"IF(AND(AC$8 = $F$18, $F$21 = $E$19), AC24, AC36)","v":74198.635907297095},{"$f":"IF(AND(AD$8 = $F$18, $F$21 = $E$19), AD24, AD36)","v":69243.331663503093},{"$f":"IF(AND(AE$8 = $F$18, $F$21 = $E$19), AE24, AE36)","v":65858.576392172996},{"$f":"IF(AND(AF$8 = $F$18, $F$21 = $E$19), AF24, AF36)","v":47310.723930538232},{"$f":"IF(AND(AG$8 = $F$18, $F$21 = $E$19), AG24, AG36)","v":47263.361928078797},50134.697922240273,85187.077758774612,78416.234791685216,56479.372722506574,53728.470719394085,54856.849624913673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,104479.98763447361,null,0,0,0,0,0,18682.095895443352,19211.743652967325,20919.859699003406,22643.169526844904,23023.118860214625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,171541.73479262195,null,4537.5987194322952,5211.1051207713372,6036.7447530622194,6802.9956626988569,7592.3741543342694,11784.545145078317,11645.829121836972,12899.56663789873,18359.871092741105,19925.969246263754,20876.958399008177,22146.780219774311,23721.396519721635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,98348.129236721754,null,0,0,0,0,0,15663.614254472968,12899.315125358502,12935.507414190435,12672.258581245516,12147.60772815505,11417.926005080557,10664.098648741181,9947.8014794775445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,59518.823563939295,null,0,0,0,0,0,50917.122635584776,1417.7689918572689,288.04769168587086,1366.8757258666305,1375.4943834548085,1375.2848863755592,1379.2912063904066,1398.9380427239748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1960545.6594957972,null,119889.36919132907,116086.12939291725,119393.62275508414,144362.38294549991,163876.83366140022,123310.76260766579,120630.3347933451,161682.07915654776,173077.94198241507,179721.21271292533,180143.48314597597,180144.05135588153,178227.45579481,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BA$8 = $F$18, $F$21 = $E$19), BA30, BA42)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-4528.340185733794,null,875.56837036847651,905.44334200636797,1411.2642708805527,7334.2746158948366,1544.4909105797501,-5682.0917000000045,-21240.511474241754,874.60021716871029,1674.1510838482418,1860.3448145748769,2321.9040571886394,1912.0460788474447,1680.175227150065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Dashboard - UKATS"]
[]
[]
[null,null,null,null,{"$f":"I_Global!E$16","v":"£m to £'000 conversion factor"},{"$f":"_OneK","v":1000},{"$f":"I_Global!G$16","v":"#"}]
[]
[null,null,null,null,{"$f":"E47","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,{"$f":"G47","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,3523044.2939544087,null,216212.64881972535,233808.63331170403,229016.24644059184,243900.62891345544,251524.08826185364,{"$f":"AF47","v":262332.85511668294},237434.29781339131,275232.15557114989,310952.76611548784,319071.35765957198,311978.40820320923,311987.11764197156,319593.09008561377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,{"$f":"G48","v":"£'000 "},{"$f":"H48","v":"Nominal"},null,{"$f":"J48","v":0},null,{"$f":"L48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,829201.04694053368,null,73570.637552309199,72953.076027119896,74198.635907297095,69243.331663503093,65858.576392172996,47310.723930538232,47263.361928078797,50134.697922240273,85187.077758774612,78416.234791685216,56479.372722506574,53728.470719394085,54856.849624913673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,104479.98763447361,null,0,0,0,0,0,18682.095895443352,19211.743652967325,20919.859699003406,22643.169526844904,23023.118860214625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,171541.73479262195,null,4537.5987194322952,5211.1051207713372,6036.7447530622194,6802.9956626988569,7592.3741543342694,11784.545145078317,11645.829121836972,12899.56663789873,18359.871092741105,19925.969246263754,20876.958399008177,22146.780219774311,23721.396519721635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,98348.129236721754,null,0,0,0,0,0,15663.614254472968,12899.315125358502,12935.507414190435,12672.258581245516,12147.60772815505,11417.926005080557,10664.098648741181,9947.8014794775445,0,0,0,0,0,0,0,0,{"$f":"AV51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,59518.823563939295,null,0,0,0,0,0,50917.122635584776,1417.7689918572689,288.04769168587086,1366.8757258666305,1375.4943834548085,1375.2848863755592,1379.2912063904066,1398.9380427239748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1960545.6594957972,null,119889.36919132907,116086.12939291725,119393.62275508414,144362.38294549991,163876.83366140022,123310.76260766579,120630.3347933451,161682.07915654776,173077.94198241507,179721.21271292533,180143.48314597597,180144.05135588153,178227.45579481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-4528.340185733794,null,875.56837036847651,905.44334200636797,1411.2642708805527,7334.2746158948366,1544.4909105797501,-5682.0917000000045,-21240.511474241754,874.60021716871029,1674.1510838482418,1860.3448145748769,2321.9040571886394,1912.0460788474447,1680.175227150065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y56","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Price determination - UKATS POS",null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E31","v":"Regulatory Depreciation"},null,{"$f":"'C_Determined Costs_UKATS'!G31","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H31","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I31","v":0},{"$f":"'C_Determined Costs_UKATS'!J31","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y31","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA31","v":186434.65072376988},{"$f":"'C_Determined Costs_UKATS'!AB31","v":187650.82188655561},{"$f":"'C_Determined Costs_UKATS'!AC31","v":185806.63551788454},{"$f":"'C_Determined Costs_UKATS'!AD31","v":176675.85234265152},{"$f":"'C_Determined Costs_UKATS'!AE31","v":172369.18565583861},{"$f":"'C_Determined Costs_UKATS'!AF31","v":193716.46208213558},{"$f":"'C_Determined Costs_UKATS'!AG31","v":161384.76289127546},{"$f":"'C_Determined Costs_UKATS'!AH31","v":145416.22132765668},{"$f":"'C_Determined Costs_UKATS'!AI31","v":150948.96381240187},{"$f":"'C_Determined Costs_UKATS'!AJ31","v":163096.17023569785},{"$f":"'C_Determined Costs_UKATS'!AK31","v":151569.9199795289},{"$f":"'C_Determined Costs_UKATS'!AL31","v":153044.50906865401},{"$f":"'C_Determined Costs_UKATS'!AM31","v":153881.37691155769},{"$f":"'C_Determined Costs_UKATS'!AN31","v":157384.03954538482},{"$f":"'C_Determined Costs_UKATS'!AO31","v":151525.26291144808},{"$f":"'C_Determined Costs_UKATS'!AP31","v":138553.44629399828},{"$f":"'C_Determined Costs_UKATS'!AQ31","v":125939.9283909798},{"$f":"'C_Determined Costs_UKATS'!AR31","v":109307.25139508385},{"$f":"'C_Determined Costs_UKATS'!AS31","v":94931.319768391739},{"$f":"'C_Determined Costs_UKATS'!AT31","v":79792.938394611541},{"$f":"'C_Determined Costs_UKATS'!AU31","v":73849.963261667304},{"$f":"'C_Determined Costs_UKATS'!AV31","v":65903.316746689146},{"$f":"'C_Determined Costs_UKATS'!AW31","v":59331.906789643726},{"$f":"'C_Determined Costs_UKATS'!AX31","v":49822.797262830587},{"$f":"'C_Determined Costs_UKATS'!AY31","v":38195.882893078422},{"$f":"'C_Determined Costs_UKATS'!AZ31","v":25619.427125842951},{"$f":"'C_Determined Costs_UKATS'!BA31","v":12954.056979370011},{"$f":"'C_Determined Costs_UKATS'!BB31","v":-27.482321398706453},{"$f":"'C_Determined Costs_UKATS'!BC31","v":-29.15274936623856},{"$f":"'C_Determined Costs_UKATS'!BD31","v":-30.924709135016453},{"$f":"'C_Determined Costs_UKATS'!BE31","v":-32.804372001801418},{"$f":"'C_Determined Costs_UKATS'!BF31","v":-34.798284366531362},{"$f":"'C_Determined Costs_UKATS'!BG31","v":-36.913390531831681},{"$f":"'C_Determined Costs_UKATS'!BH31","v":-39.157056888300346},{"$f":"'C_Determined Costs_UKATS'!BI31","v":-41.537097569820737},{"$f":"'C_Determined Costs_UKATS'!BJ31","v":-44.061801668253473}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E32","v":"Regulatory Return - UKATS"},null,{"$f":"'C_Determined Costs_UKATS'!G32","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H32","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I32","v":0},{"$f":"'C_Determined Costs_UKATS'!J32","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y32","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA32","v":66500.131075216632},{"$f":"'C_Determined Costs_UKATS'!AB32","v":62448.747470529677},{"$f":"'C_Determined Costs_UKATS'!AC32","v":58943.520966560995},{"$f":"'C_Determined Costs_UKATS'!AD32","v":57604.667604041555},{"$f":"'C_Determined Costs_UKATS'!AE32","v":57042.013208439297},{"$f":"'C_Determined Costs_UKATS'!AF32","v":37475.756559765898},{"$f":"'C_Determined Costs_UKATS'!AG32","v":44455.086418038554},{"$f":"'C_Determined Costs_UKATS'!AH32","v":56982.90533636968},{"$f":"'C_Determined Costs_UKATS'!AI32","v":57804.142527885037},{"$f":"'C_Determined Costs_UKATS'!AJ32","v":54545.132151302802},{"$f":"'C_Determined Costs_UKATS'!AK32","v":51447.516596086207},{"$f":"'C_Determined Costs_UKATS'!AL32","v":48968.444138593295},{"$f":"'C_Determined Costs_UKATS'!AM32","v":46496.530218301566},{"$f":"'C_Determined Costs_UKATS'!AN32","v":39476.528196684747},{"$f":"'C_Determined Costs_UKATS'!AO32","v":30018.005214154226},{"$f":"'C_Determined Costs_UKATS'!AP32","v":23118.508096122157},{"$f":"'C_Determined Costs_UKATS'!AQ32","v":16248.439857788569},{"$f":"'C_Determined Costs_UKATS'!AR32","v":9105.0134673348693},{"$f":"'C_Determined Costs_UKATS'!AS32","v":3954.7437972591624},{"$f":"'C_Determined Costs_UKATS'!AT32","v":990.684633923192},{"$f":"'C_Determined Costs_UKATS'!AU32","v":-1708.2735510353398},{"$f":"'C_Determined Costs_UKATS'!AV32","v":-4256.7315859904056},{"$f":"'C_Determined Costs_UKATS'!AW32","v":-6643.6068610492102},{"$f":"'C_Determined Costs_UKATS'!AX32","v":-8843.5821659603662},{"$f":"'C_Determined Costs_UKATS'!AY32","v":-10770.956316941962},{"$f":"'C_Determined Costs_UKATS'!AZ32","v":-12367.721482594257},{"$f":"'C_Determined Costs_UKATS'!BA32","v":-13607.689834953098},{"$f":"'C_Determined Costs_UKATS'!BB32","v":-14474.528442801806},{"$f":"'C_Determined Costs_UKATS'!BC32","v":-15153.045089840502},{"$f":"'C_Determined Costs_UKATS'!BD32","v":-15850.586715272491},{"$f":"'C_Determined Costs_UKATS'!BE32","v":-16567.687181552024},{"$f":"'C_Determined Costs_UKATS'!BF32","v":-17304.895357410569},{"$f":"'C_Determined Costs_UKATS'!BG32","v":-18062.775541213679},{"$f":"'C_Determined Costs_UKATS'!BH32","v":-18841.907896355337},{"$f":"'C_Determined Costs_UKATS'!BI32","v":-19642.888899037702},{"$f":"'C_Determined Costs_UKATS'!BJ32","v":-20466.331798794607}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E34","v":"Adjustments"},null,{"$f":"'C_Determined Costs_UKATS'!G34","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H34","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I34","v":0},{"$f":"'C_Determined Costs_UKATS'!J34","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y34","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA34","v":0},{"$f":"'C_Determined Costs_UKATS'!AB34","v":0},{"$f":"'C_Determined Costs_UKATS'!AC34","v":0},{"$f":"'C_Determined Costs_UKATS'!AD34","v":0},{"$f":"'C_Determined Costs_UKATS'!AE34","v":0},{"$f":"'C_Determined Costs_UKATS'!AF34","v":0},{"$f":"'C_Determined Costs_UKATS'!AG34","v":0},{"$f":"'C_Determined Costs_UKATS'!AH34","v":0},{"$f":"'C_Determined Costs_UKATS'!AI34","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ34","v":0},{"$f":"'C_Determined Costs_UKATS'!AK34","v":0},{"$f":"'C_Determined Costs_UKATS'!AL34","v":0},{"$f":"'C_Determined Costs_UKATS'!AM34","v":0},{"$f":"'C_Determined Costs_UKATS'!AN34","v":0},{"$f":"'C_Determined Costs_UKATS'!AO34","v":0},{"$f":"'C_Determined Costs_UKATS'!AP34","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ34","v":0},{"$f":"'C_Determined Costs_UKATS'!AR34","v":0},{"$f":"'C_Determined Costs_UKATS'!AS34","v":0},{"$f":"'C_Determined Costs_UKATS'!AT34","v":0},{"$f":"'C_Determined Costs_UKATS'!AU34","v":0},{"$f":"'C_Determined Costs_UKATS'!AV34","v":0},{"$f":"'C_Determined Costs_UKATS'!AW34","v":0},{"$f":"'C_Determined Costs_UKATS'!AX34","v":0},{"$f":"'C_Determined Costs_UKATS'!AY34","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ34","v":0},{"$f":"'C_Determined Costs_UKATS'!BA34","v":0},{"$f":"'C_Determined Costs_UKATS'!BB34","v":0},{"$f":"'C_Determined Costs_UKATS'!BC34","v":0},{"$f":"'C_Determined Costs_UKATS'!BD34","v":0},{"$f":"'C_Determined Costs_UKATS'!BE34","v":0},{"$f":"'C_Determined Costs_UKATS'!BF34","v":0},{"$f":"'C_Determined Costs_UKATS'!BG34","v":0},{"$f":"'C_Determined Costs_UKATS'!BH34","v":0},{"$f":"'C_Determined Costs_UKATS'!BI34","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ34","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E36","v":"Eurocontrol Revenue (Other) - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G36","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H36","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I36","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J36","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y36","v":-691900.03026302508},null,{"$f":"'C_Determined Costs_UKATS'!AA36","v":-102401.94902575015},{"$f":"'C_Determined Costs_UKATS'!AB36","v":-111905.08647580919},{"$f":"'C_Determined Costs_UKATS'!AC36","v":-114928.9493170865},{"$f":"'C_Determined Costs_UKATS'!AD36","v":-106583.28612817312},{"$f":"'C_Determined Costs_UKATS'!AE36","v":-107767.93842199724},{"$f":"'C_Determined Costs_UKATS'!AF36","v":-103006.74971},{"$f":"'C_Determined Costs_UKATS'!AG36","v":-7385.9310344827572},{"$f":"'C_Determined Costs_UKATS'!AH36","v":-9906.2504633009594},{"$f":"'C_Determined Costs_UKATS'!AI36","v":-6087.4919679884615},{"$f":"'C_Determined Costs_UKATS'!AJ36","v":-5310.9677594392278},{"$f":"'C_Determined Costs_UKATS'!AK36","v":-5504.1341863658763},{"$f":"'C_Determined Costs_UKATS'!AL36","v":-5519.5882023511404},{"$f":"'C_Determined Costs_UKATS'!AM36","v":-5591.7075702805241},{"$f":"'C_Determined Costs_UKATS'!AN36","v":0},{"$f":"'C_Determined Costs_UKATS'!AO36","v":0},{"$f":"'C_Determined Costs_UKATS'!AP36","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ36","v":0},{"$f":"'C_Determined Costs_UKATS'!AR36","v":0},{"$f":"'C_Determined Costs_UKATS'!AS36","v":0},{"$f":"'C_Determined Costs_UKATS'!AT36","v":0},{"$f":"'C_Determined Costs_UKATS'!AU36","v":0},{"$f":"'C_Determined Costs_UKATS'!AV36","v":0},{"$f":"'C_Determined Costs_UKATS'!AW36","v":0},{"$f":"'C_Determined Costs_UKATS'!AX36","v":0},{"$f":"'C_Determined Costs_UKATS'!AY36","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ36","v":0},{"$f":"'C_Determined Costs_UKATS'!BA36","v":0},{"$f":"'C_Determined Costs_UKATS'!BB36","v":0},{"$f":"'C_Determined Costs_UKATS'!BC36","v":0},{"$f":"'C_Determined Costs_UKATS'!BD36","v":0},{"$f":"'C_Determined Costs_UKATS'!BE36","v":0},{"$f":"'C_Determined Costs_UKATS'!BF36","v":0},{"$f":"'C_Determined Costs_UKATS'!BG36","v":0},{"$f":"'C_Determined Costs_UKATS'!BH36","v":0},{"$f":"'C_Determined Costs_UKATS'!BI36","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ36","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E37","v":"London Approach Revenue - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G37","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H37","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I37","v":0},{"$f":"'C_Determined Costs_UKATS'!J37","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y37","v":-103765.91189308715},null,{"$f":"'C_Determined Costs_UKATS'!AA37","v":0},{"$f":"'C_Determined Costs_UKATS'!AB37","v":0},{"$f":"'C_Determined Costs_UKATS'!AC37","v":0},{"$f":"'C_Determined Costs_UKATS'!AD37","v":0},{"$f":"'C_Determined Costs_UKATS'!AE37","v":0},{"$f":"'C_Determined Costs_UKATS'!AF37","v":0},{"$f":"'C_Determined Costs_UKATS'!AG37","v":-9054.1464540784946},{"$f":"'C_Determined Costs_UKATS'!AH37","v":-14253.753468629646},{"$f":"'C_Determined Costs_UKATS'!AI37","v":-15484.784921549199},{"$f":"'C_Determined Costs_UKATS'!AJ37","v":-15303.613636330023},{"$f":"'C_Determined Costs_UKATS'!AK37","v":-16079.200197026485},{"$f":"'C_Determined Costs_UKATS'!AL37","v":-16608.293311820991},{"$f":"'C_Determined Costs_UKATS'!AM37","v":-16982.119903652307},{"$f":"'C_Determined Costs_UKATS'!AN37","v":0},{"$f":"'C_Determined Costs_UKATS'!AO37","v":0},{"$f":"'C_Determined Costs_UKATS'!AP37","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ37","v":0},{"$f":"'C_Determined Costs_UKATS'!AR37","v":0},{"$f":"'C_Determined Costs_UKATS'!AS37","v":0},{"$f":"'C_Determined Costs_UKATS'!AT37","v":0},{"$f":"'C_Determined Costs_UKATS'!AU37","v":0},{"$f":"'C_Determined Costs_UKATS'!AV37","v":0},{"$f":"'C_Determined Costs_UKATS'!AW37","v":0},{"$f":"'C_Determined Costs_UKATS'!AX37","v":0},{"$f":"'C_Determined Costs_UKATS'!AY37","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ37","v":0},{"$f":"'C_Determined Costs_UKATS'!BA37","v":0},{"$f":"'C_Determined Costs_UKATS'!BB37","v":0},{"$f":"'C_Determined Costs_UKATS'!BC37","v":0},{"$f":"'C_Determined Costs_UKATS'!BD37","v":0},{"$f":"'C_Determined Costs_UKATS'!BE37","v":0},{"$f":"'C_Determined Costs_UKATS'!BF37","v":0},{"$f":"'C_Determined Costs_UKATS'!BG37","v":0},{"$f":"'C_Determined Costs_UKATS'!BH37","v":0},{"$f":"'C_Determined Costs_UKATS'!BI37","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ37","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E38","v":"MoD Income - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G38","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H38","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I38","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J38","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y38","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA38","v":0},{"$f":"'C_Determined Costs_UKATS'!AB38","v":0},{"$f":"'C_Determined Costs_UKATS'!AC38","v":0},{"$f":"'C_Determined Costs_UKATS'!AD38","v":0},{"$f":"'C_Determined Costs_UKATS'!AE38","v":0},{"$f":"'C_Determined Costs_UKATS'!AF38","v":0},{"$f":"'C_Determined Costs_UKATS'!AG38","v":0},{"$f":"'C_Determined Costs_UKATS'!AH38","v":0},{"$f":"'C_Determined Costs_UKATS'!AI38","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ38","v":0},{"$f":"'C_Determined Costs_UKATS'!AK38","v":0},{"$f":"'C_Determined Costs_UKATS'!AL38","v":0},{"$f":"'C_Determined Costs_UKATS'!AM38","v":0},{"$f":"'C_Determined Costs_UKATS'!AN38","v":0},{"$f":"'C_Determined Costs_UKATS'!AO38","v":0},{"$f":"'C_Determined Costs_UKATS'!AP38","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ38","v":0},{"$f":"'C_Determined Costs_UKATS'!AR38","v":0},{"$f":"'C_Determined Costs_UKATS'!AS38","v":0},{"$f":"'C_Determined Costs_UKATS'!AT38","v":0},{"$f":"'C_Determined Costs_UKATS'!AU38","v":0},{"$f":"'C_Determined Costs_UKATS'!AV38","v":0},{"$f":"'C_Determined Costs_UKATS'!AW38","v":0},{"$f":"'C_Determined Costs_UKATS'!AX38","v":0},{"$f":"'C_Determined Costs_UKATS'!AY38","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ38","v":0},{"$f":"'C_Determined Costs_UKATS'!BA38","v":0},{"$f":"'C_Determined Costs_UKATS'!BB38","v":0},{"$f":"'C_Determined Costs_UKATS'!BC38","v":0},{"$f":"'C_Determined Costs_UKATS'!BD38","v":0},{"$f":"'C_Determined Costs_UKATS'!BE38","v":0},{"$f":"'C_Determined Costs_UKATS'!BF38","v":0},{"$f":"'C_Determined Costs_UKATS'!BG38","v":0},{"$f":"'C_Determined Costs_UKATS'!BH38","v":0},{"$f":"'C_Determined Costs_UKATS'!BI38","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ38","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E39","v":"North Sea Helicopters - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G39","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H39","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I39","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J39","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y39","v":-66060.598329388828},null,{"$f":"'C_Determined Costs_UKATS'!AA39","v":0},{"$f":"'C_Determined Costs_UKATS'!AB39","v":0},{"$f":"'C_Determined Costs_UKATS'!AC39","v":0},{"$f":"'C_Determined Costs_UKATS'!AD39","v":0},{"$f":"'C_Determined Costs_UKATS'!AE39","v":0},{"$f":"'C_Determined Costs_UKATS'!AF39","v":0},{"$f":"'C_Determined Costs_UKATS'!AG39","v":-8136.8340229885043},{"$f":"'C_Determined Costs_UKATS'!AH39","v":-9522.6065045880678},{"$f":"'C_Determined Costs_UKATS'!AI39","v":-9530.7778480677553},{"$f":"'C_Determined Costs_UKATS'!AJ39","v":-9629.197689661969},{"$f":"'C_Determined Costs_UKATS'!AK39","v":-9654.7141369645833},{"$f":"'C_Determined Costs_UKATS'!AL39","v":-9715.0053865001628},{"$f":"'C_Determined Costs_UKATS'!AM39","v":-9871.4627406177951},{"$f":"'C_Determined Costs_UKATS'!AN39","v":0},{"$f":"'C_Determined Costs_UKATS'!AO39","v":0},{"$f":"'C_Determined Costs_UKATS'!AP39","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ39","v":0},{"$f":"'C_Determined Costs_UKATS'!AR39","v":0},{"$f":"'C_Determined Costs_UKATS'!AS39","v":0},{"$f":"'C_Determined Costs_UKATS'!AT39","v":0},{"$f":"'C_Determined Costs_UKATS'!AU39","v":0},{"$f":"'C_Determined Costs_UKATS'!AV39","v":0},{"$f":"'C_Determined Costs_UKATS'!AW39","v":0},{"$f":"'C_Determined Costs_UKATS'!AX39","v":0},{"$f":"'C_Determined Costs_UKATS'!AY39","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ39","v":0},{"$f":"'C_Determined Costs_UKATS'!BA39","v":0},{"$f":"'C_Determined Costs_UKATS'!BB39","v":0},{"$f":"'C_Determined Costs_UKATS'!BC39","v":0},{"$f":"'C_Determined Costs_UKATS'!BD39","v":0},{"$f":"'C_Determined Costs_UKATS'!BE39","v":0},{"$f":"'C_Determined Costs_UKATS'!BF39","v":0},{"$f":"'C_Determined Costs_UKATS'!BG39","v":0},{"$f":"'C_Determined Costs_UKATS'!BH39","v":0},{"$f":"'C_Determined Costs_UKATS'!BI39","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ39","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E40","v":"Intercompany income - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G40","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H40","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I40","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J40","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y40","v":-162943.10061419217},null,{"$f":"'C_Determined Costs_UKATS'!AA40","v":0},{"$f":"'C_Determined Costs_UKATS'!AB40","v":0},{"$f":"'C_Determined Costs_UKATS'!AC40","v":0},{"$f":"'C_Determined Costs_UKATS'!AD40","v":0},{"$f":"'C_Determined Costs_UKATS'!AE40","v":0},{"$f":"'C_Determined Costs_UKATS'!AF40","v":0},{"$f":"'C_Determined Costs_UKATS'!AG40","v":-21786.444904214557},{"$f":"'C_Determined Costs_UKATS'!AH40","v":-21257.113382799031},{"$f":"'C_Determined Costs_UKATS'!AI40","v":-23707.616954325258},{"$f":"'C_Determined Costs_UKATS'!AJ40","v":-23923.903922903472},{"$f":"'C_Determined Costs_UKATS'!AK40","v":-23894.008785509021},{"$f":"'C_Determined Costs_UKATS'!AL40","v":-24003.762533778521},{"$f":"'C_Determined Costs_UKATS'!AM40","v":-24370.250130662305},{"$f":"'C_Determined Costs_UKATS'!AN40","v":0},{"$f":"'C_Determined Costs_UKATS'!AO40","v":0},{"$f":"'C_Determined Costs_UKATS'!AP40","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ40","v":0},{"$f":"'C_Determined Costs_UKATS'!AR40","v":0},{"$f":"'C_Determined Costs_UKATS'!AS40","v":0},{"$f":"'C_Determined Costs_UKATS'!AT40","v":0},{"$f":"'C_Determined Costs_UKATS'!AU40","v":0},{"$f":"'C_Determined Costs_UKATS'!AV40","v":0},{"$f":"'C_Determined Costs_UKATS'!AW40","v":0},{"$f":"'C_Determined Costs_UKATS'!AX40","v":0},{"$f":"'C_Determined Costs_UKATS'!AY40","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ40","v":0},{"$f":"'C_Determined Costs_UKATS'!BA40","v":0},{"$f":"'C_Determined Costs_UKATS'!BB40","v":0},{"$f":"'C_Determined Costs_UKATS'!BC40","v":0},{"$f":"'C_Determined Costs_UKATS'!BD40","v":0},{"$f":"'C_Determined Costs_UKATS'!BE40","v":0},{"$f":"'C_Determined Costs_UKATS'!BF40","v":0},{"$f":"'C_Determined Costs_UKATS'!BG40","v":0},{"$f":"'C_Determined Costs_UKATS'!BH40","v":0},{"$f":"'C_Determined Costs_UKATS'!BI40","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ40","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E41","v":"Other UKATS Revenue Spare - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G41","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H41","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I41","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J41","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y41","v":-322533.04231116845},null,{"$f":"'C_Determined Costs_UKATS'!AA41","v":0},{"$f":"'C_Determined Costs_UKATS'!AB41","v":0},{"$f":"'C_Determined Costs_UKATS'!AC41","v":0},{"$f":"'C_Determined Costs_UKATS'!AD41","v":0},{"$f":"'C_Determined Costs_UKATS'!AE41","v":0},{"$f":"'C_Determined Costs_UKATS'!AF41","v":0},{"$f":"'C_Determined Costs_UKATS'!AG41","v":-42647.596781609187},{"$f":"'C_Determined Costs_UKATS'!AH41","v":-39596.915311255936},{"$f":"'C_Determined Costs_UKATS'!AI41","v":-47487.840384065268},{"$f":"'C_Determined Costs_UKATS'!AJ41","v":-47934.342352615342},{"$f":"'C_Determined Costs_UKATS'!AK41","v":-48159.298569121594},{"$f":"'C_Determined Costs_UKATS'!AL41","v":-48140.901822020729},{"$f":"'C_Determined Costs_UKATS'!AM41","v":-48566.147090480365},{"$f":"'C_Determined Costs_UKATS'!AN41","v":0},{"$f":"'C_Determined Costs_UKATS'!AO41","v":0},{"$f":"'C_Determined Costs_UKATS'!AP41","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ41","v":0},{"$f":"'C_Determined Costs_UKATS'!AR41","v":0},{"$f":"'C_Determined Costs_UKATS'!AS41","v":0},{"$f":"'C_Determined Costs_UKATS'!AT41","v":0},{"$f":"'C_Determined Costs_UKATS'!AU41","v":0},{"$f":"'C_Determined Costs_UKATS'!AV41","v":0},{"$f":"'C_Determined Costs_UKATS'!AW41","v":0},{"$f":"'C_Determined Costs_UKATS'!AX41","v":0},{"$f":"'C_Determined Costs_UKATS'!AY41","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ41","v":0},{"$f":"'C_Determined Costs_UKATS'!BA41","v":0},{"$f":"'C_Determined Costs_UKATS'!BB41","v":0},{"$f":"'C_Determined Costs_UKATS'!BC41","v":0},{"$f":"'C_Determined Costs_UKATS'!BD41","v":0},{"$f":"'C_Determined Costs_UKATS'!BE41","v":0},{"$f":"'C_Determined Costs_UKATS'!BF41","v":0},{"$f":"'C_Determined Costs_UKATS'!BG41","v":0},{"$f":"'C_Determined Costs_UKATS'!BH41","v":0},{"$f":"'C_Determined Costs_UKATS'!BI41","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ41","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E33","v":"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,{"$f":"'C_Determined Costs_UKATS'!G33","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H33","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I33","v":0},{"$f":"'C_Determined Costs_UKATS'!J33","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y33","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA33","v":0},{"$f":"'C_Determined Costs_UKATS'!AB33","v":0},{"$f":"'C_Determined Costs_UKATS'!AC33","v":0},{"$f":"'C_Determined Costs_UKATS'!AD33","v":0},{"$f":"'C_Determined Costs_UKATS'!AE33","v":0},{"$f":"'C_Determined Costs_UKATS'!AF33","v":0},{"$f":"'C_Determined Costs_UKATS'!AG33","v":0},{"$f":"'C_Determined Costs_UKATS'!AH33","v":0},{"$f":"'C_Determined Costs_UKATS'!AI33","v":17001.564550281852},{"$f":"'C_Determined Costs_UKATS'!AJ33","v":10005.249617244999},{"$f":"'C_Determined Costs_UKATS'!AK33","v":4529.1029665291326},{"$f":"'C_Determined Costs_UKATS'!AL33","v":32199.598002568844},{"$f":"'C_Determined Costs_UKATS'!AM33","v":36717.095853336694},{"$f":"'C_Determined Costs_UKATS'!AN33","v":52505.771372927869},{"$f":"'C_Determined Costs_UKATS'!AO33","v":47263.310934550769},{"$f":"'C_Determined Costs_UKATS'!AP33","v":42711.317457722784},{"$f":"'C_Determined Costs_UKATS'!AQ33","v":27225.709288125665},{"$f":"'C_Determined Costs_UKATS'!AR33","v":29494.014595951256},{"$f":"'C_Determined Costs_UKATS'!AS33","v":23998.912026864269},{"$f":"'C_Determined Costs_UKATS'!AT33","v":203041.01076956783},{"$f":"'C_Determined Costs_UKATS'!AU33","v":11818.574426383639},{"$f":"'C_Determined Costs_UKATS'!AV33","v":9729.8000686513042},{"$f":"'C_Determined Costs_UKATS'!AW33","v":7314.9106285558109},{"$f":"'C_Determined Costs_UKATS'!AX33","v":3675.085110225014},{"$f":"'C_Determined Costs_UKATS'!AY33","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ33","v":0},{"$f":"'C_Determined Costs_UKATS'!BA33","v":0},{"$f":"'C_Determined Costs_UKATS'!BB33","v":0},{"$f":"'C_Determined Costs_UKATS'!BC33","v":0},{"$f":"'C_Determined Costs_UKATS'!BD33","v":0},{"$f":"'C_Determined Costs_UKATS'!BE33","v":0},{"$f":"'C_Determined Costs_UKATS'!BF33","v":0},{"$f":"'C_Determined Costs_UKATS'!BG33","v":0},{"$f":"'C_Determined Costs_UKATS'!BH33","v":0},{"$f":"'C_Determined Costs_UKATS'!BI33","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ33","v":0}]
[null,null,null,null,{"$f":"E64","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,"£m",{"$f":"H$64","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA86:BJ86)","v":3523.0442939544087},null,{"$f":"AA64 / $F$62","v":216.21264881972536},233.80863331170403,229.01624644059186,243.90062891345545,251.52408826185365,262.33285511668294,237.43429781339131,275.23215557114992,{"$f":"AI64 / $F$62","v":310.95276611548786},319.07135765957196,311.9784082032092,311.98711764197157,319.59309008561377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,"£m",{"$f":"H$64","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA87:BJ87)","v":829.20104694053373},null,{"$f":"AA65 / $F$62","v":73.570637552309194},72.953076027119891,74.198635907297088,69.243331663503099,65.858576392172992,47.310723930538231,47.263361928078794,50.134697922240271,85.187077758774606,78.416234791685213,56.479372722506575,53.728470719394082,54.856849624913671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.4799876344736,null,{"$f":"AA66 / $F$62","v":0},0,0,0,0,18.68209589544335,19.211743652967325,20.919859699003407,22.643169526844904,23.023118860214623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171.54173479262195,null,{"$f":"AA67 / $F$62","v":4.5375987194322951},5.2111051207713368,6.0367447530622194,6.8029956626988568,7.5923741543342693,11.784545145078317,11.645829121836972,12.899566637898729,18.359871092741106,19.925969246263755,20.876958399008178,22.14678021977431,23.721396519721633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98.348129236721761,null,{"$f":"AA68 / $F$62","v":0},0,0,0,0,15.663614254472968,12.899315125358502,12.935507414190436,12.672258581245517,12.14760772815505,11.417926005080558,10.664098648741181,9.947801479477544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA69 / $F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59.518823563939293,null,{"$f":"AA70 / $F$62","v":0},0,0,0,0,50.917122635584775,1.4177689918572689,0.28804769168587085,1.3668757258666306,1.3754943834548086,1.3752848863755591,1.3792912063904066,1.3989380427239748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1960.5456594957973,null,{"$f":"AA71 / $F$62","v":119.88936919132907},116.08612939291726,119.39362275508414,144.36238294549992,163.87683366140021,123.31076260766579,120.6303347933451,161.68207915654776,173.07794198241507,179.72121271292534,180.14348314597598,180.14405135588152,178.22745579481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.5283401857337955,null,{"$f":"AA72 / $F$62","v":0.87556837036847646},0.905443342006368,1.4112642708805527,7.3342746158948362,1.5444909105797502,-5.6820917000000044,-21.240511474241753,0.87460021716871028,1.6741510838482418,1.8603448145748769,2.3219040571886396,1.9120460788474447,1.680175227150065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA73 / $F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Price determination - UKATS POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA74 / $F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E76","v":"Regulatory Depreciation"},null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3364.790238411701,null,{"$f":"AA76 / $F$62","v":186.43465072376989},187.6508218865556,185.80663551788453,176.67585234265152,172.36918565583861,193.71646208213559,{"$f":"AG76 / $F$62","v":161.38476289127547},{"$f":"AH76 / $F$62","v":145.41622132765667},150.94896381240187,163.09617023569785,151.56991997952889,153.04450906865401,153.88137691155768,157.38403954538481,151.52526291144807,138.55344629399826,125.9399283909798,109.30725139508385,94.931319768391745,79.792938394611539,73.849963261667298,65.903316746689143,59.331906789643725,49.822797262830584,38.195882893078419,25.61942712584295,12.95405697937001,-2.7482321398706454E-2,-2.9152749366238559E-2,-3.0924709135016454E-2,-3.2804372001801418E-2,-3.479828436653136E-2,-3.691339053183168E-2,-3.9157056888300346E-2,-4.1537097569820734E-2,-4.4061801668253471E-2]
[null,null,null,null,"Regulatory Return - UKATS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,609.06330881359474,null,{"$f":"AA77 / $F$62","v":66.500131075216629},62.448747470529675,58.943520966560996,57.604667604041552,57.0420132084393,37.475756559765898,44.455086418038555,56.982905336369683,57.804142527885034,54.545132151302802,51.44751659608621,48.968444138593298,46.496530218301565,39.476528196684747,30.018005214154226,23.118508096122156,16.248439857788568,9.105013467334869,3.9547437972591624,0.99068463392319195,-1.7082735510353397,-4.2567315859904058,-6.6436068610492098,-8.8435821659603668,-10.770956316941962,-12.367721482594257,-13.607689834953099,-14.474528442801805,-15.153045089840502,-15.850586715272492,-16.567687181552024,-17.304895357410569,-18.062775541213679,-18.841907896355337,-19.6428888990377,-20.466331798794606]
[null,null,null,null,"Adjustments",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA78 / $F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eurocontrol Revenue (Other) - Price Determination NEG",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-691.90003026302497,null,{"$f":"AA79 / $F$62","v":-102.40194902575014},-111.9050864758092,-114.92894931708651,-106.58328612817311,-107.76793842199724,-103.00674971000001,-7.3859310344827573,-9.9062504633009603,-6.0874919679884618,-5.3109677594392277,-5.5041341863658761,-5.51958820235114,-5.5917075702805246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"London Approach Revenue - Price Determination NEG",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-103.76591189308714,null,{"$f":"AA80 / $F$62","v":0},0,0,0,0,0,-9.0541464540784951,-14.253753468629645,-15.484784921549199,-15.303613636330024,-16.079200197026484,-16.60829331182099,-16.982119903652308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MoD Income - Price Determination NEG",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA81 / $F$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"North Sea Helicopters - Price Determination NEG",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA103:BJ103)","v":-66.060598329388853},null,{"$f":"AA82 / $F$62","v":0},0,0,0,0,0,-8.1368340229885039,-9.522606504588067,-9.5307778480677552,-9.6291976896619698,-9.6547141369645839,-9.7150053865001631,-9.8714627406177957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Intercompany income - Price Determination NEG",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA104:BJ104)","v":-162.94310061419213},null,{"$f":"AA83 / $F$62","v":0},0,0,0,0,0,-21.786444904214559,-21.25711338279903,-23.707616954325257,-23.92390392290347,-23.894008785509019,-24.00376253377852,-24.370250130662306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other UKATS Revenue Spare - Price Determination NEG",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA105:BJ105)","v":-322.5330423111684},null,{"$f":"AA84 / $F$62","v":0},0,0,0,0,0,-42.647596781609188,-39.596915311255934,-47.487840384065265,-47.934342352615339,-48.159298569121596,-48.14090182202073,-48.566147090480364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital ",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA106:BJ106)","v":559.23102766948773},null,{"$f":"AA85 / $F$62","v":0},0,0,0,0,0,0,0,{"$f":"AI85 / $F$62","v":17.001564550281852},10.005249617244999,4.5291029665291322,32.199598002568841,36.717095853336694,52.505771372927867,47.263310934550766,42.711317457722785,27.225709288125664,29.494014595951256,23.998912026864268,203.04101076956783,11.818574426383639,9.7298000686513042,7.3149106285558112,3.6750851102250142,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$16","v":"£m to £'000 conversion factor"},{"$f":"_OneK","v":1000},{"$f":"I_Global!G$16","v":"#"}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E66","v":"MOD Uplift"},null,{"$f":"'C_Determined Costs_UKATS'!G66","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H66","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J66","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y66","v":121647.56563443653},null,{"$f":"'C_Determined Costs_UKATS'!AA66","v":7823.2030197032},{"$f":"'C_Determined Costs_UKATS'!AB66","v":7663.6460361392556},{"$f":"'C_Determined Costs_UKATS'!AC66","v":7570.1784985664608},{"$f":"'C_Determined Costs_UKATS'!AD66","v":7334.4346407193798},{"$f":"'C_Determined Costs_UKATS'!AE66","v":7082.6157575922098},{"$f":"'C_Determined Costs_UKATS'!AF66","v":8367.2417025351388},{"$f":"'C_Determined Costs_UKATS'!AG66","v":8068.3631790618383},{"$f":"'C_Determined Costs_UKATS'!AH66","v":8245.2655061955429},{"$f":"'C_Determined Costs_UKATS'!AI66","v":9521.3061665483237},{"$f":"'C_Determined Costs_UKATS'!AJ66","v":8932.9327093913289},{"$f":"'C_Determined Costs_UKATS'!AK66","v":7889.3852151618848},{"$f":"'C_Determined Costs_UKATS'!AL66","v":8008.0980789843907},{"$f":"'C_Determined Costs_UKATS'!AM66","v":7983.0888079916613},{"$f":"'C_Determined Costs_UKATS'!AN66","v":2760.5129791328131},{"$f":"'C_Determined Costs_UKATS'!AO66","v":2532.9141593374879},{"$f":"'C_Determined Costs_UKATS'!AP66","v":2262.5454448100727},{"$f":"'C_Determined Costs_UKATS'!AQ66","v":1875.4325926593433},{"$f":"'C_Determined Costs_UKATS'!AR66","v":1637.3388869930257},{"$f":"'C_Determined Costs_UKATS'!AS66","v":1360.3502833119762},{"$f":"'C_Determined Costs_UKATS'!AT66","v":3141.9701158461539},{"$f":"'C_Determined Costs_UKATS'!AU66","v":929.44941849094766},{"$f":"'C_Determined Costs_UKATS'!AV66","v":790.14448593376426},{"$f":"'C_Determined Costs_UKATS'!AW66","v":664.242183289487},{"$f":"'C_Determined Costs_UKATS'!AX66","v":494.32804657301},{"$f":"'C_Determined Costs_UKATS'!AY66","v":303.59697316756223},{"$f":"'C_Determined Costs_UKATS'!AZ66","v":146.69784844924752},{"$f":"'C_Determined Costs_UKATS'!BA66","v":-7.2357880691854737},{"$f":"'C_Determined Costs_UKATS'!BB66","v":-160.53886454834515},{"$f":"'C_Determined Costs_UKATS'!BC66","v":-168.06861076612626},{"$f":"'C_Determined Costs_UKATS'!BD66","v":-175.81008956908681},{"$f":"'C_Determined Costs_UKATS'!BE66","v":-183.76927919063277},{"$f":"'C_Determined Costs_UKATS'!BF66","v":-191.95232813775385},{"$f":"'C_Determined Costs_UKATS'!BG66","v":-200.36556013002408},{"$f":"'C_Determined Costs_UKATS'!BH66","v":-209.01547918719891},{"$f":"'C_Determined Costs_UKATS'!BI66","v":-217.90877487019398},{"$f":"'C_Determined Costs_UKATS'!BJ66","v":-227.05232768040068}]
[null,null,null,null,{"$f":"E109","v":"MOD Uplift"},null,"£m",{"$f":"H109","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA110:BJ110)","v":121.64756563443656},null,{"$f":"AA109 / $F$108","v":7.8232030197032003},{"$f":"AB109 / $F$108","v":7.663646036139256},7.5701784985664604,7.3344346407193797,7.08261575759221,8.3672417025351393,8.0683631790618389,8.2452655061955422,9.5213061665483245,8.9329327093913289,7.8893852151618846,8.008098078984391,7.9830888079916615,2.7605129791328133,2.532914159337488,2.2625454448100726,1.8754325926593434,1.6373388869930257,1.3603502833119763,3.1419701158461537,0.92944941849094764,0.7901444859337643,0.66424218328948703,0.49432804657300999,0.30359697316756223,0.14669784844924752,-7.2357880691854733E-3,-0.16053886454834515,-0.16806861076612625,-0.17581008956908681,-0.18376927919063277,-0.19195232813775384,-0.20036556013002407,-0.2090154791871989,-0.21790877487019397,-0.22705232768040068]
[]
[null,null,null,null,{"$f":"I_Global!E$16","v":"£m to £'000 conversion factor"},{"$f":"_OneK","v":1000},{"$f":"I_Global!G$16","v":"#"}]
[null,null,null,null,{"$f":"C_Time!E45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,{"$f":"C_Time!J45","v":0},null,{"$f":"C_Time!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E408","v":"Determined Cost Revenue (t) - Forecast Traffic (CSU) - actual"},null,{"$f":"I_Actuals!G408","v":"£'000 "},{"$f":"I_Actuals!H408","v":"Nominal"},null,{"$f":"I_Actuals!J408","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L408","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y408","v":4265132.1984527418},null,{"$f":"I_Actuals!AA408","v":590964.43464838655},{"$f":"I_Actuals!AB408","v":589693.17256535206},{"$f":"I_Actuals!AC408","v":590957.03461783903},{"$f":"I_Actuals!AD408","v":581887.81368703966},{"$f":"I_Actuals!AE408","v":571790.79632688558},{"$f":"I_Actuals!AF408","v":670727.36609861767},{"$f":"I_Actuals!AG408","v":669111.58050862176},{"$f":"I_Actuals!AH408","v":0},{"$f":"I_Actuals!AI408","v":0},{"$f":"I_Actuals!AJ408","v":0},{"$f":"I_Actuals!AK408","v":0},{"$f":"I_Actuals!AL408","v":0},{"$f":"I_Actuals!AM408","v":0},{"$f":"I_Actuals!AN408","v":0},{"$f":"I_Actuals!AO408","v":0},{"$f":"I_Actuals!AP408","v":0},{"$f":"I_Actuals!AQ408","v":0},{"$f":"I_Actuals!AR408","v":0},{"$f":"I_Actuals!AS408","v":0},{"$f":"I_Actuals!AT408","v":0},{"$f":"I_Actuals!AU408","v":0},{"$f":"I_Actuals!AV408","v":0},{"$f":"I_Actuals!AW408","v":0},{"$f":"I_Actuals!AX408","v":0},{"$f":"I_Actuals!AY408","v":0},{"$f":"I_Actuals!AZ408","v":0},{"$f":"I_Actuals!BA408","v":0},{"$f":"I_Actuals!BB408","v":0},{"$f":"I_Actuals!BC408","v":0},{"$f":"I_Actuals!BD408","v":0},{"$f":"I_Actuals!BE408","v":0},{"$f":"I_Actuals!BF408","v":0},{"$f":"I_Actuals!BG408","v":0},{"$f":"I_Actuals!BH408","v":0},{"$f":"I_Actuals!BI408","v":0},{"$f":"I_Actuals!BJ408","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E409","v":"INF - year (t) (CSU) - actual"},null,{"$f":"I_Actuals!G409","v":"£'000 "},{"$f":"I_Actuals!H409","v":"Nominal"},null,{"$f":"I_Actuals!J409","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L409","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y409","v":-29414.508021816469},null,{"$f":"I_Actuals!AA409","v":24198.538442667774},{"$f":"I_Actuals!AB409","v":21946.194848638897},{"$f":"I_Actuals!AC409","v":-13044.704643852627},{"$f":"I_Actuals!AD409","v":-19803.651134685013},{"$f":"I_Actuals!AE409","v":-15936.004539016265},{"$f":"I_Actuals!AF409","v":-12928.385729968595},{"$f":"I_Actuals!AG409","v":-13846.495265600644},{"$f":"I_Actuals!AH409","v":0},{"$f":"I_Actuals!AI409","v":0},{"$f":"I_Actuals!AJ409","v":0},{"$f":"I_Actuals!AK409","v":0},{"$f":"I_Actuals!AL409","v":0},{"$f":"I_Actuals!AM409","v":0},{"$f":"I_Actuals!AN409","v":0},{"$f":"I_Actuals!AO409","v":0},{"$f":"I_Actuals!AP409","v":0},{"$f":"I_Actuals!AQ409","v":0},{"$f":"I_Actuals!AR409","v":0},{"$f":"I_Actuals!AS409","v":0},{"$f":"I_Actuals!AT409","v":0},{"$f":"I_Actuals!AU409","v":0},{"$f":"I_Actuals!AV409","v":0},{"$f":"I_Actuals!AW409","v":0},{"$f":"I_Actuals!AX409","v":0},{"$f":"I_Actuals!AY409","v":0},{"$f":"I_Actuals!AZ409","v":0},{"$f":"I_Actuals!BA409","v":0},{"$f":"I_Actuals!BB409","v":0},{"$f":"I_Actuals!BC409","v":0},{"$f":"I_Actuals!BD409","v":0},{"$f":"I_Actuals!BE409","v":0},{"$f":"I_Actuals!BF409","v":0},{"$f":"I_Actuals!BG409","v":0},{"$f":"I_Actuals!BH409","v":0},{"$f":"I_Actuals!BI409","v":0},{"$f":"I_Actuals!BJ409","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E410","v":"Restructuring Costs ReS t (CSU) - actual"},null,{"$f":"I_Actuals!G410","v":"£'000 "},{"$f":"I_Actuals!H410","v":"Nominal"},null,{"$f":"I_Actuals!J410","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L410","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y410","v":0},null,{"$f":"I_Actuals!AA410","v":0},{"$f":"I_Actuals!AB410","v":0},{"$f":"I_Actuals!AC410","v":0},{"$f":"I_Actuals!AD410","v":0},{"$f":"I_Actuals!AE410","v":0},{"$f":"I_Actuals!AF410","v":0},{"$f":"I_Actuals!AG410","v":0},{"$f":"I_Actuals!AH410","v":0},{"$f":"I_Actuals!AI410","v":0},{"$f":"I_Actuals!AJ410","v":0},{"$f":"I_Actuals!AK410","v":0},{"$f":"I_Actuals!AL410","v":0},{"$f":"I_Actuals!AM410","v":0},{"$f":"I_Actuals!AN410","v":0},{"$f":"I_Actuals!AO410","v":0},{"$f":"I_Actuals!AP410","v":0},{"$f":"I_Actuals!AQ410","v":0},{"$f":"I_Actuals!AR410","v":0},{"$f":"I_Actuals!AS410","v":0},{"$f":"I_Actuals!AT410","v":0},{"$f":"I_Actuals!AU410","v":0},{"$f":"I_Actuals!AV410","v":0},{"$f":"I_Actuals!AW410","v":0},{"$f":"I_Actuals!AX410","v":0},{"$f":"I_Actuals!AY410","v":0},{"$f":"I_Actuals!AZ410","v":0},{"$f":"I_Actuals!BA410","v":0},{"$f":"I_Actuals!BB410","v":0},{"$f":"I_Actuals!BC410","v":0},{"$f":"I_Actuals!BD410","v":0},{"$f":"I_Actuals!BE410","v":0},{"$f":"I_Actuals!BF410","v":0},{"$f":"I_Actuals!BG410","v":0},{"$f":"I_Actuals!BH410","v":0},{"$f":"I_Actuals!BI410","v":0},{"$f":"I_Actuals!BJ410","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E411","v":"Traffic Risk Share (t) - actual"},null,{"$f":"I_Actuals!G411","v":"£'000 "},{"$f":"I_Actuals!H411","v":"Nominal"},null,{"$f":"I_Actuals!J411","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L411","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y411","v":-102136.32430551611},null,{"$f":"I_Actuals!AA411","v":28684.332044731498},{"$f":"I_Actuals!AB411","v":32125.108453515641},{"$f":"I_Actuals!AC411","v":0},{"$f":"I_Actuals!AD411","v":-9142.0422196480031},{"$f":"I_Actuals!AE411","v":-40162.648210605948},{"$f":"I_Actuals!AF411","v":-52058.524075438872},{"$f":"I_Actuals!AG411","v":-61582.550298070433},{"$f":"I_Actuals!AH411","v":0},{"$f":"I_Actuals!AI411","v":0},{"$f":"I_Actuals!AJ411","v":0},{"$f":"I_Actuals!AK411","v":0},{"$f":"I_Actuals!AL411","v":0},{"$f":"I_Actuals!AM411","v":0},{"$f":"I_Actuals!AN411","v":0},{"$f":"I_Actuals!AO411","v":0},{"$f":"I_Actuals!AP411","v":0},{"$f":"I_Actuals!AQ411","v":0},{"$f":"I_Actuals!AR411","v":0},{"$f":"I_Actuals!AS411","v":0},{"$f":"I_Actuals!AT411","v":0},{"$f":"I_Actuals!AU411","v":0},{"$f":"I_Actuals!AV411","v":0},{"$f":"I_Actuals!AW411","v":0},{"$f":"I_Actuals!AX411","v":0},{"$f":"I_Actuals!AY411","v":0},{"$f":"I_Actuals!AZ411","v":0},{"$f":"I_Actuals!BA411","v":0},{"$f":"I_Actuals!BB411","v":0},{"$f":"I_Actuals!BC411","v":0},{"$f":"I_Actuals!BD411","v":0},{"$f":"I_Actuals!BE411","v":0},{"$f":"I_Actuals!BF411","v":0},{"$f":"I_Actuals!BG411","v":0},{"$f":"I_Actuals!BH411","v":0},{"$f":"I_Actuals!BI411","v":0},{"$f":"I_Actuals!BJ411","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E412","v":"Cost Sharing Mechanism CSM t (CSU) - actual"},null,{"$f":"I_Actuals!G412","v":"£'000 "},{"$f":"I_Actuals!H412","v":"Nominal"},null,{"$f":"I_Actuals!J412","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L412","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y412","v":18062.142577482104},null,{"$f":"I_Actuals!AA412","v":0},{"$f":"I_Actuals!AB412","v":2134.9429962897648},{"$f":"I_Actuals!AC412","v":2148.0696860882208},{"$f":"I_Actuals!AD412","v":2158.1787500919354},{"$f":"I_Actuals!AE412","v":2165.5533816117377},{"$f":"I_Actuals!AF412","v":1572.5413182204697},{"$f":"I_Actuals!AG412","v":7882.8564451799757},{"$f":"I_Actuals!AH412","v":0},{"$f":"I_Actuals!AI412","v":0},{"$f":"I_Actuals!AJ412","v":0},{"$f":"I_Actuals!AK412","v":0},{"$f":"I_Actuals!AL412","v":0},{"$f":"I_Actuals!AM412","v":0},{"$f":"I_Actuals!AN412","v":0},{"$f":"I_Actuals!AO412","v":0},{"$f":"I_Actuals!AP412","v":0},{"$f":"I_Actuals!AQ412","v":0},{"$f":"I_Actuals!AR412","v":0},{"$f":"I_Actuals!AS412","v":0},{"$f":"I_Actuals!AT412","v":0},{"$f":"I_Actuals!AU412","v":0},{"$f":"I_Actuals!AV412","v":0},{"$f":"I_Actuals!AW412","v":0},{"$f":"I_Actuals!AX412","v":0},{"$f":"I_Actuals!AY412","v":0},{"$f":"I_Actuals!AZ412","v":0},{"$f":"I_Actuals!BA412","v":0},{"$f":"I_Actuals!BB412","v":0},{"$f":"I_Actuals!BC412","v":0},{"$f":"I_Actuals!BD412","v":0},{"$f":"I_Actuals!BE412","v":0},{"$f":"I_Actuals!BF412","v":0},{"$f":"I_Actuals!BG412","v":0},{"$f":"I_Actuals!BH412","v":0},{"$f":"I_Actuals!BI412","v":0},{"$f":"I_Actuals!BJ412","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E413","v":"Financial Incentives FI t  (CSU) - actual"},null,{"$f":"I_Actuals!G413","v":"£'000 "},{"$f":"I_Actuals!H413","v":"Nominal"},null,{"$f":"I_Actuals!J413","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L413","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y413","v":11305.314963031669},null,{"$f":"I_Actuals!AA413","v":-973.46099979079429},{"$f":"I_Actuals!AB413","v":5681.5003895661439},{"$f":"I_Actuals!AC413","v":4581.4292404098287},{"$f":"I_Actuals!AD413","v":-412.78234622380126},{"$f":"I_Actuals!AE413","v":2525.99214715466},{"$f":"I_Actuals!AF413","v":-261.1009537873544},{"$f":"I_Actuals!AG413","v":163.73748570298594},{"$f":"I_Actuals!AH413","v":0},{"$f":"I_Actuals!AI413","v":0},{"$f":"I_Actuals!AJ413","v":0},{"$f":"I_Actuals!AK413","v":0},{"$f":"I_Actuals!AL413","v":0},{"$f":"I_Actuals!AM413","v":0},{"$f":"I_Actuals!AN413","v":0},{"$f":"I_Actuals!AO413","v":0},{"$f":"I_Actuals!AP413","v":0},{"$f":"I_Actuals!AQ413","v":0},{"$f":"I_Actuals!AR413","v":0},{"$f":"I_Actuals!AS413","v":0},{"$f":"I_Actuals!AT413","v":0},{"$f":"I_Actuals!AU413","v":0},{"$f":"I_Actuals!AV413","v":0},{"$f":"I_Actuals!AW413","v":0},{"$f":"I_Actuals!AX413","v":0},{"$f":"I_Actuals!AY413","v":0},{"$f":"I_Actuals!AZ413","v":0},{"$f":"I_Actuals!BA413","v":0},{"$f":"I_Actuals!BB413","v":0},{"$f":"I_Actuals!BC413","v":0},{"$f":"I_Actuals!BD413","v":0},{"$f":"I_Actuals!BE413","v":0},{"$f":"I_Actuals!BF413","v":0},{"$f":"I_Actuals!BG413","v":0},{"$f":"I_Actuals!BH413","v":0},{"$f":"I_Actuals!BI413","v":0},{"$f":"I_Actuals!BJ413","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E414","v":"Modulation MOD t (CSU) - actual"},null,{"$f":"I_Actuals!G414","v":"£'000 "},{"$f":"I_Actuals!H414","v":"Nominal"},null,{"$f":"I_Actuals!J414","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L414","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y414","v":0},null,{"$f":"I_Actuals!AA414","v":0},{"$f":"I_Actuals!AB414","v":0},{"$f":"I_Actuals!AC414","v":0},{"$f":"I_Actuals!AD414","v":0},{"$f":"I_Actuals!AE414","v":0},{"$f":"I_Actuals!AF414","v":0},{"$f":"I_Actuals!AG414","v":0},{"$f":"I_Actuals!AH414","v":0},{"$f":"I_Actuals!AI414","v":0},{"$f":"I_Actuals!AJ414","v":0},{"$f":"I_Actuals!AK414","v":0},{"$f":"I_Actuals!AL414","v":0},{"$f":"I_Actuals!AM414","v":0},{"$f":"I_Actuals!AN414","v":0},{"$f":"I_Actuals!AO414","v":0},{"$f":"I_Actuals!AP414","v":0},{"$f":"I_Actuals!AQ414","v":0},{"$f":"I_Actuals!AR414","v":0},{"$f":"I_Actuals!AS414","v":0},{"$f":"I_Actuals!AT414","v":0},{"$f":"I_Actuals!AU414","v":0},{"$f":"I_Actuals!AV414","v":0},{"$f":"I_Actuals!AW414","v":0},{"$f":"I_Actuals!AX414","v":0},{"$f":"I_Actuals!AY414","v":0},{"$f":"I_Actuals!AZ414","v":0},{"$f":"I_Actuals!BA414","v":0},{"$f":"I_Actuals!BB414","v":0},{"$f":"I_Actuals!BC414","v":0},{"$f":"I_Actuals!BD414","v":0},{"$f":"I_Actuals!BE414","v":0},{"$f":"I_Actuals!BF414","v":0},{"$f":"I_Actuals!BG414","v":0},{"$f":"I_Actuals!BH414","v":0},{"$f":"I_Actuals!BI414","v":0},{"$f":"I_Actuals!BJ414","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E415","v":"Pre2011 t (CSU) - actual"},null,{"$f":"I_Actuals!G415","v":"£'000 "},{"$f":"I_Actuals!H415","v":"Nominal"},null,{"$f":"I_Actuals!J415","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L415","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y415","v":0},null,{"$f":"I_Actuals!AA415","v":0},{"$f":"I_Actuals!AB415","v":0},{"$f":"I_Actuals!AC415","v":0},{"$f":"I_Actuals!AD415","v":0},{"$f":"I_Actuals!AE415","v":0},{"$f":"I_Actuals!AF415","v":0},{"$f":"I_Actuals!AG415","v":0},{"$f":"I_Actuals!AH415","v":0},{"$f":"I_Actuals!AI415","v":0},{"$f":"I_Actuals!AJ415","v":0},{"$f":"I_Actuals!AK415","v":0},{"$f":"I_Actuals!AL415","v":0},{"$f":"I_Actuals!AM415","v":0},{"$f":"I_Actuals!AN415","v":0},{"$f":"I_Actuals!AO415","v":0},{"$f":"I_Actuals!AP415","v":0},{"$f":"I_Actuals!AQ415","v":0},{"$f":"I_Actuals!AR415","v":0},{"$f":"I_Actuals!AS415","v":0},{"$f":"I_Actuals!AT415","v":0},{"$f":"I_Actuals!AU415","v":0},{"$f":"I_Actuals!AV415","v":0},{"$f":"I_Actuals!AW415","v":0},{"$f":"I_Actuals!AX415","v":0},{"$f":"I_Actuals!AY415","v":0},{"$f":"I_Actuals!AZ415","v":0},{"$f":"I_Actuals!BA415","v":0},{"$f":"I_Actuals!BB415","v":0},{"$f":"I_Actuals!BC415","v":0},{"$f":"I_Actuals!BD415","v":0},{"$f":"I_Actuals!BE415","v":0},{"$f":"I_Actuals!BF415","v":0},{"$f":"I_Actuals!BG415","v":0},{"$f":"I_Actuals!BH415","v":0},{"$f":"I_Actuals!BI415","v":0},{"$f":"I_Actuals!BJ415","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E416","v":"VFR t (CSU) - actual"},null,{"$f":"I_Actuals!G416","v":"£'000 "},{"$f":"I_Actuals!H416","v":"Nominal"},null,{"$f":"I_Actuals!J416","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L416","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y416","v":-671.48450616394348},null,{"$f":"I_Actuals!AA416","v":-671.48450616394348},{"$f":"I_Actuals!AB416","v":0},{"$f":"I_Actuals!AC416","v":0},{"$f":"I_Actuals!AD416","v":0},{"$f":"I_Actuals!AE416","v":0},{"$f":"I_Actuals!AF416","v":0},{"$f":"I_Actuals!AG416","v":0},{"$f":"I_Actuals!AH416","v":0},{"$f":"I_Actuals!AI416","v":0},{"$f":"I_Actuals!AJ416","v":0},{"$f":"I_Actuals!AK416","v":0},{"$f":"I_Actuals!AL416","v":0},{"$f":"I_Actuals!AM416","v":0},{"$f":"I_Actuals!AN416","v":0},{"$f":"I_Actuals!AO416","v":0},{"$f":"I_Actuals!AP416","v":0},{"$f":"I_Actuals!AQ416","v":0},{"$f":"I_Actuals!AR416","v":0},{"$f":"I_Actuals!AS416","v":0},{"$f":"I_Actuals!AT416","v":0},{"$f":"I_Actuals!AU416","v":0},{"$f":"I_Actuals!AV416","v":0},{"$f":"I_Actuals!AW416","v":0},{"$f":"I_Actuals!AX416","v":0},{"$f":"I_Actuals!AY416","v":0},{"$f":"I_Actuals!AZ416","v":0},{"$f":"I_Actuals!BA416","v":0},{"$f":"I_Actuals!BB416","v":0},{"$f":"I_Actuals!BC416","v":0},{"$f":"I_Actuals!BD416","v":0},{"$f":"I_Actuals!BE416","v":0},{"$f":"I_Actuals!BF416","v":0},{"$f":"I_Actuals!BG416","v":0},{"$f":"I_Actuals!BH416","v":0},{"$f":"I_Actuals!BI416","v":0},{"$f":"I_Actuals!BJ416","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E417","v":"Customer Discount CD t (CSU) - actual"},null,{"$f":"I_Actuals!G417","v":"£'000 "},{"$f":"I_Actuals!H417","v":"Nominal"},null,{"$f":"I_Actuals!J417","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L417","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y417","v":-9840.4375752387641},null,{"$f":"I_Actuals!AA417","v":0},{"$f":"I_Actuals!AB417","v":0},{"$f":"I_Actuals!AC417","v":0},{"$f":"I_Actuals!AD417","v":0},{"$f":"I_Actuals!AE417","v":0},{"$f":"I_Actuals!AF417","v":-7223.1484454384345},{"$f":"I_Actuals!AG417","v":-2617.2891298003287},{"$f":"I_Actuals!AH417","v":0},{"$f":"I_Actuals!AI417","v":0},{"$f":"I_Actuals!AJ417","v":0},{"$f":"I_Actuals!AK417","v":0},{"$f":"I_Actuals!AL417","v":0},{"$f":"I_Actuals!AM417","v":0},{"$f":"I_Actuals!AN417","v":0},{"$f":"I_Actuals!AO417","v":0},{"$f":"I_Actuals!AP417","v":0},{"$f":"I_Actuals!AQ417","v":0},{"$f":"I_Actuals!AR417","v":0},{"$f":"I_Actuals!AS417","v":0},{"$f":"I_Actuals!AT417","v":0},{"$f":"I_Actuals!AU417","v":0},{"$f":"I_Actuals!AV417","v":0},{"$f":"I_Actuals!AW417","v":0},{"$f":"I_Actuals!AX417","v":0},{"$f":"I_Actuals!AY417","v":0},{"$f":"I_Actuals!AZ417","v":0},{"$f":"I_Actuals!BA417","v":0},{"$f":"I_Actuals!BB417","v":0},{"$f":"I_Actuals!BC417","v":0},{"$f":"I_Actuals!BD417","v":0},{"$f":"I_Actuals!BE417","v":0},{"$f":"I_Actuals!BF417","v":0},{"$f":"I_Actuals!BG417","v":0},{"$f":"I_Actuals!BH417","v":0},{"$f":"I_Actuals!BI417","v":0},{"$f":"I_Actuals!BJ417","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E418","v":"FAS Funding not spent (Cash Condition 21) (CSU) - actual"},null,{"$f":"I_Actuals!G418","v":"£'000 "},{"$f":"I_Actuals!H418","v":"Nominal"},null,{"$f":"I_Actuals!J418","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L418","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y418","v":-50503.761480003719},null,{"$f":"I_Actuals!AA418","v":0},{"$f":"I_Actuals!AB418","v":0},{"$f":"I_Actuals!AC418","v":0},{"$f":"I_Actuals!AD418","v":0},{"$f":"I_Actuals!AE418","v":-39818.552817559685},{"$f":"I_Actuals!AF418","v":-364.78532116491726},{"$f":"I_Actuals!AG418","v":-10320.423341279115},{"$f":"I_Actuals!AH418","v":0},{"$f":"I_Actuals!AI418","v":0},{"$f":"I_Actuals!AJ418","v":0},{"$f":"I_Actuals!AK418","v":0},{"$f":"I_Actuals!AL418","v":0},{"$f":"I_Actuals!AM418","v":0},{"$f":"I_Actuals!AN418","v":0},{"$f":"I_Actuals!AO418","v":0},{"$f":"I_Actuals!AP418","v":0},{"$f":"I_Actuals!AQ418","v":0},{"$f":"I_Actuals!AR418","v":0},{"$f":"I_Actuals!AS418","v":0},{"$f":"I_Actuals!AT418","v":0},{"$f":"I_Actuals!AU418","v":0},{"$f":"I_Actuals!AV418","v":0},{"$f":"I_Actuals!AW418","v":0},{"$f":"I_Actuals!AX418","v":0},{"$f":"I_Actuals!AY418","v":0},{"$f":"I_Actuals!AZ418","v":0},{"$f":"I_Actuals!BA418","v":0},{"$f":"I_Actuals!BB418","v":0},{"$f":"I_Actuals!BC418","v":0},{"$f":"I_Actuals!BD418","v":0},{"$f":"I_Actuals!BE418","v":0},{"$f":"I_Actuals!BF418","v":0},{"$f":"I_Actuals!BG418","v":0},{"$f":"I_Actuals!BH418","v":0},{"$f":"I_Actuals!BI418","v":0},{"$f":"I_Actuals!BJ418","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E419","v":"INEA Funding (Cash Condition 21) (CSU) - actual"},null,{"$f":"I_Actuals!G419","v":"£'000 "},{"$f":"I_Actuals!H419","v":"Nominal"},null,{"$f":"I_Actuals!J419","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L419","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y419","v":16224.470473237618},null,{"$f":"I_Actuals!AA419","v":0},{"$f":"I_Actuals!AB419","v":0},{"$f":"I_Actuals!AC419","v":601.766830227431},{"$f":"I_Actuals!AD419","v":-2782.332185340767},{"$f":"I_Actuals!AE419","v":639.78386446879631},{"$f":"I_Actuals!AF419","v":4003.8498019607505},{"$f":"I_Actuals!AG419","v":13761.402161921407},{"$f":"I_Actuals!AH419","v":0},{"$f":"I_Actuals!AI419","v":0},{"$f":"I_Actuals!AJ419","v":0},{"$f":"I_Actuals!AK419","v":0},{"$f":"I_Actuals!AL419","v":0},{"$f":"I_Actuals!AM419","v":0},{"$f":"I_Actuals!AN419","v":0},{"$f":"I_Actuals!AO419","v":0},{"$f":"I_Actuals!AP419","v":0},{"$f":"I_Actuals!AQ419","v":0},{"$f":"I_Actuals!AR419","v":0},{"$f":"I_Actuals!AS419","v":0},{"$f":"I_Actuals!AT419","v":0},{"$f":"I_Actuals!AU419","v":0},{"$f":"I_Actuals!AV419","v":0},{"$f":"I_Actuals!AW419","v":0},{"$f":"I_Actuals!AX419","v":0},{"$f":"I_Actuals!AY419","v":0},{"$f":"I_Actuals!AZ419","v":0},{"$f":"I_Actuals!BA419","v":0},{"$f":"I_Actuals!BB419","v":0},{"$f":"I_Actuals!BC419","v":0},{"$f":"I_Actuals!BD419","v":0},{"$f":"I_Actuals!BE419","v":0},{"$f":"I_Actuals!BF419","v":0},{"$f":"I_Actuals!BG419","v":0},{"$f":"I_Actuals!BH419","v":0},{"$f":"I_Actuals!BI419","v":0},{"$f":"I_Actuals!BJ419","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E420","v":"TVAR t (CSU)"},null,{"$f":"I_Actuals!G420","v":"£'000 "},{"$f":"I_Actuals!H420","v":"Nominal"},null,{"$f":"I_Actuals!J420","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L420","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y420","v":4076.932970525806},null,{"$f":"I_Actuals!AA420","v":665.86360918391961},{"$f":"I_Actuals!AB420","v":3411.0693613418862},{"$f":"I_Actuals!AC420","v":0},{"$f":"I_Actuals!AD420","v":0},{"$f":"I_Actuals!AE420","v":0},{"$f":"I_Actuals!AF420","v":0},{"$f":"I_Actuals!AG420","v":0},{"$f":"I_Actuals!AH420","v":0},{"$f":"I_Actuals!AI420","v":0},{"$f":"I_Actuals!AJ420","v":0},{"$f":"I_Actuals!AK420","v":0},{"$f":"I_Actuals!AL420","v":0},{"$f":"I_Actuals!AM420","v":0},{"$f":"I_Actuals!AN420","v":0},{"$f":"I_Actuals!AO420","v":0},{"$f":"I_Actuals!AP420","v":0},{"$f":"I_Actuals!AQ420","v":0},{"$f":"I_Actuals!AR420","v":0},{"$f":"I_Actuals!AS420","v":0},{"$f":"I_Actuals!AT420","v":0},{"$f":"I_Actuals!AU420","v":0},{"$f":"I_Actuals!AV420","v":0},{"$f":"I_Actuals!AW420","v":0},{"$f":"I_Actuals!AX420","v":0},{"$f":"I_Actuals!AY420","v":0},{"$f":"I_Actuals!AZ420","v":0},{"$f":"I_Actuals!BA420","v":0},{"$f":"I_Actuals!BB420","v":0},{"$f":"I_Actuals!BC420","v":0},{"$f":"I_Actuals!BD420","v":0},{"$f":"I_Actuals!BE420","v":0},{"$f":"I_Actuals!BF420","v":0},{"$f":"I_Actuals!BG420","v":0},{"$f":"I_Actuals!BH420","v":0},{"$f":"I_Actuals!BI420","v":0},{"$f":"I_Actuals!BJ420","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E54","v":"Determined Cost Revenue (t) - Forecast Traffic (CSU)"},null,{"$f":"C_RevCost_UKATS!G54","v":"£'000 "},{"$f":"C_RevCost_UKATS!H54","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J54","v":0},null,{"$f":"C_RevCost_UKATS!L54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y54","v":8590050.6146189105},null,{"$f":"C_RevCost_UKATS!AA54","v":590964.43464838655},{"$f":"C_RevCost_UKATS!AB54","v":589693.17256535206},{"$f":"C_RevCost_UKATS!AC54","v":590957.03461783903},{"$f":"C_RevCost_UKATS!AD54","v":581887.81368703966},{"$f":"C_RevCost_UKATS!AE54","v":571790.79632688558},{"$f":"C_RevCost_UKATS!AF54","v":670727.36609861767},{"$f":"C_RevCost_UKATS!AG54","v":666738.83294577617},{"$f":"C_RevCost_UKATS!AH54","v":681268.45755290904},{"$f":"C_RevCost_UKATS!AI54","v":749390.26370721462},{"$f":"C_RevCost_UKATS!AJ54","v":761085.65516230802},{"$f":"C_RevCost_UKATS!AK54","v":688848.04186513298},{"$f":"C_RevCost_UKATS!AL54","v":712186.86323016894},{"$f":"C_RevCost_UKATS!AM54","v":721139.10370953032},{"$f":"C_RevCost_UKATS!AN54","v":0},{"$f":"C_RevCost_UKATS!AO54","v":0},{"$f":"C_RevCost_UKATS!AP54","v":0},{"$f":"C_RevCost_UKATS!AQ54","v":0},{"$f":"C_RevCost_UKATS!AR54","v":0},{"$f":"C_RevCost_UKATS!AS54","v":0},{"$f":"C_RevCost_UKATS!AT54","v":0},{"$f":"C_RevCost_UKATS!AU54","v":0},{"$f":"C_RevCost_UKATS!AV54","v":0},{"$f":"C_RevCost_UKATS!AW54","v":0},{"$f":"C_RevCost_UKATS!AX54","v":0},{"$f":"C_RevCost_UKATS!AY54","v":0},{"$f":"C_RevCost_UKATS!AZ54","v":0},{"$f":"C_RevCost_UKATS!BA54","v":0},{"$f":"C_RevCost_UKATS!BB54","v":0},{"$f":"C_RevCost_UKATS!BC54","v":0},{"$f":"C_RevCost_UKATS!BD54","v":0},{"$f":"C_RevCost_UKATS!BE54","v":0},{"$f":"C_RevCost_UKATS!BF54","v":0},{"$f":"C_RevCost_UKATS!BG54","v":0},{"$f":"C_RevCost_UKATS!BH54","v":0},{"$f":"C_RevCost_UKATS!BI54","v":0},{"$f":"C_RevCost_UKATS!BJ54","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E55","v":"INF - year (t) (CSU)"},null,{"$f":"C_RevCost_UKATS!G55","v":"£'000 "},{"$f":"C_RevCost_UKATS!H55","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J55","v":0},null,{"$f":"C_RevCost_UKATS!L55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y55","v":-44463.095135868221},null,{"$f":"C_RevCost_UKATS!AA55","v":24198.538442667774},{"$f":"C_RevCost_UKATS!AB55","v":21946.194848638897},{"$f":"C_RevCost_UKATS!AC55","v":-13044.704643852627},{"$f":"C_RevCost_UKATS!AD55","v":-19803.651134685013},{"$f":"C_RevCost_UKATS!AE55","v":-15936.004539016265},{"$f":"C_RevCost_UKATS!AF55","v":-12928.385729968595},{"$f":"C_RevCost_UKATS!AG55","v":-13787.430332018379},{"$f":"C_RevCost_UKATS!AH55","v":-7859.9292910772219},{"$f":"C_RevCost_UKATS!AI55","v":-3920.059985238533},{"$f":"C_RevCost_UKATS!AJ55","v":42828.970756042734},{"$f":"C_RevCost_UKATS!AK55","v":0},{"$f":"C_RevCost_UKATS!AL55","v":0},{"$f":"C_RevCost_UKATS!AM55","v":0},{"$f":"C_RevCost_UKATS!AN55","v":0},{"$f":"C_RevCost_UKATS!AO55","v":0},{"$f":"C_RevCost_UKATS!AP55","v":0},{"$f":"C_RevCost_UKATS!AQ55","v":0},{"$f":"C_RevCost_UKATS!AR55","v":0},{"$f":"C_RevCost_UKATS!AS55","v":0},{"$f":"C_RevCost_UKATS!AT55","v":0},{"$f":"C_RevCost_UKATS!AU55","v":0},{"$f":"C_RevCost_UKATS!AV55","v":0},{"$f":"C_RevCost_UKATS!AW55","v":0},{"$f":"C_RevCost_UKATS!AX55","v":0},{"$f":"C_RevCost_UKATS!AY55","v":0},{"$f":"C_RevCost_UKATS!AZ55","v":0},{"$f":"C_RevCost_UKATS!BA55","v":0},{"$f":"C_RevCost_UKATS!BB55","v":0},{"$f":"C_RevCost_UKATS!BC55","v":0},{"$f":"C_RevCost_UKATS!BD55","v":0},{"$f":"C_RevCost_UKATS!BE55","v":0},{"$f":"C_RevCost_UKATS!BF55","v":0},{"$f":"C_RevCost_UKATS!BG55","v":0},{"$f":"C_RevCost_UKATS!BH55","v":0},{"$f":"C_RevCost_UKATS!BI55","v":0},{"$f":"C_RevCost_UKATS!BJ55","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E56","v":"Restructuring Costs ReS t (CSU)"},null,{"$f":"C_RevCost_UKATS!G56","v":"£'000"},{"$f":"C_RevCost_UKATS!H56","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J56","v":0},null,{"$f":"C_RevCost_UKATS!L56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y56","v":0},null,{"$f":"C_RevCost_UKATS!AA56","v":0},{"$f":"C_RevCost_UKATS!AB56","v":0},{"$f":"C_RevCost_UKATS!AC56","v":0},{"$f":"C_RevCost_UKATS!AD56","v":0},{"$f":"C_RevCost_UKATS!AE56","v":0},{"$f":"C_RevCost_UKATS!AF56","v":0},{"$f":"C_RevCost_UKATS!AG56","v":0},{"$f":"C_RevCost_UKATS!AH56","v":0},{"$f":"C_RevCost_UKATS!AI56","v":0},{"$f":"C_RevCost_UKATS!AJ56","v":0},{"$f":"C_RevCost_UKATS!AK56","v":0},{"$f":"C_RevCost_UKATS!AL56","v":0},{"$f":"C_RevCost_UKATS!AM56","v":0},{"$f":"C_RevCost_UKATS!AN56","v":0},{"$f":"C_RevCost_UKATS!AO56","v":0},{"$f":"C_RevCost_UKATS!AP56","v":0},{"$f":"C_RevCost_UKATS!AQ56","v":0},{"$f":"C_RevCost_UKATS!AR56","v":0},{"$f":"C_RevCost_UKATS!AS56","v":0},{"$f":"C_RevCost_UKATS!AT56","v":0},{"$f":"C_RevCost_UKATS!AU56","v":0},{"$f":"C_RevCost_UKATS!AV56","v":0},{"$f":"C_RevCost_UKATS!AW56","v":0},{"$f":"C_RevCost_UKATS!AX56","v":0},{"$f":"C_RevCost_UKATS!AY56","v":0},{"$f":"C_RevCost_UKATS!AZ56","v":0},{"$f":"C_RevCost_UKATS!BA56","v":0},{"$f":"C_RevCost_UKATS!BB56","v":0},{"$f":"C_RevCost_UKATS!BC56","v":0},{"$f":"C_RevCost_UKATS!BD56","v":0},{"$f":"C_RevCost_UKATS!BE56","v":0},{"$f":"C_RevCost_UKATS!BF56","v":0},{"$f":"C_RevCost_UKATS!BG56","v":0},{"$f":"C_RevCost_UKATS!BH56","v":0},{"$f":"C_RevCost_UKATS!BI56","v":0},{"$f":"C_RevCost_UKATS!BJ56","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E57","v":"RP3 Traffic Risk Share (t) (CSU)"},null,{"$f":"C_RevCost_UKATS!G57","v":"£'000"},{"$f":"C_RevCost_UKATS!H57","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J57","v":0},null,{"$f":"C_RevCost_UKATS!L57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y57","v":1016564.7498230938},null,{"$f":"C_RevCost_UKATS!AA57","v":0},{"$f":"C_RevCost_UKATS!AB57","v":0},{"$f":"C_RevCost_UKATS!AC57","v":0},{"$f":"C_RevCost_UKATS!AD57","v":0},{"$f":"C_RevCost_UKATS!AE57","v":0},{"$f":"C_RevCost_UKATS!AF57","v":0},{"$f":"C_RevCost_UKATS!AG57","v":0},{"$f":"C_RevCost_UKATS!AH57","v":0},{"$f":"C_RevCost_UKATS!AI57","v":92149.110734223854},{"$f":"C_RevCost_UKATS!AJ57","v":93281.778975170528},{"$f":"C_RevCost_UKATS!AK57","v":94279.116282038813},{"$f":"C_RevCost_UKATS!AL57","v":96589.480023528173},{"$f":"C_RevCost_UKATS!AM57","v":99476.621168376485},{"$f":"C_RevCost_UKATS!AN57","v":102263.97434574718},{"$f":"C_RevCost_UKATS!AO57","v":105129.42967057873},{"$f":"C_RevCost_UKATS!AP57","v":108075.17557937335},{"$f":"C_RevCost_UKATS!AQ57","v":111103.46182902563},{"$f":"C_RevCost_UKATS!AR57","v":114216.60121503111},{"$f":"C_RevCost_UKATS!AS57","v":0},{"$f":"C_RevCost_UKATS!AT57","v":0},{"$f":"C_RevCost_UKATS!AU57","v":0},{"$f":"C_RevCost_UKATS!AV57","v":0},{"$f":"C_RevCost_UKATS!AW57","v":0},{"$f":"C_RevCost_UKATS!AX57","v":0},{"$f":"C_RevCost_UKATS!AY57","v":0},{"$f":"C_RevCost_UKATS!AZ57","v":0},{"$f":"C_RevCost_UKATS!BA57","v":0},{"$f":"C_RevCost_UKATS!BB57","v":0},{"$f":"C_RevCost_UKATS!BC57","v":0},{"$f":"C_RevCost_UKATS!BD57","v":0},{"$f":"C_RevCost_UKATS!BE57","v":0},{"$f":"C_RevCost_UKATS!BF57","v":0},{"$f":"C_RevCost_UKATS!BG57","v":0},{"$f":"C_RevCost_UKATS!BH57","v":0},{"$f":"C_RevCost_UKATS!BI57","v":0},{"$f":"C_RevCost_UKATS!BJ57","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E58","v":"Non-RP3 Traffic Risk Share (t) (CSU)"},null,{"$f":"C_RevCost_UKATS!G58","v":"£'000"},{"$f":"C_RevCost_UKATS!H58","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J58","v":0},null,{"$f":"C_RevCost_UKATS!L58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y58","v":-148706.62965993508},null,{"$f":"C_RevCost_UKATS!AA58","v":0},{"$f":"C_RevCost_UKATS!AB58","v":0},{"$f":"C_RevCost_UKATS!AC58","v":0},{"$f":"C_RevCost_UKATS!AD58","v":-9160.0598586323613},{"$f":"C_RevCost_UKATS!AE58","v":-40209.189325031708},{"$f":"C_RevCost_UKATS!AF58","v":-52177.258924962793},{"$f":"C_RevCost_UKATS!AG58","v":-61390.795342647325},{"$f":"C_RevCost_UKATS!AH58","v":0},{"$f":"C_RevCost_UKATS!AI58","v":-67532.60193500435},{"$f":"C_RevCost_UKATS!AJ58","v":-75427.704684594268},{"$f":"C_RevCost_UKATS!AK58","v":55855.900704531341},{"$f":"C_RevCost_UKATS!AL58","v":43004.545659285177},{"$f":"C_RevCost_UKATS!AM58","v":58330.534047121226},{"$f":"C_RevCost_UKATS!AN58","v":0},{"$f":"C_RevCost_UKATS!AO58","v":0},{"$f":"C_RevCost_UKATS!AP58","v":0},{"$f":"C_RevCost_UKATS!AQ58","v":0},{"$f":"C_RevCost_UKATS!AR58","v":0},{"$f":"C_RevCost_UKATS!AS58","v":0},{"$f":"C_RevCost_UKATS!AT58","v":0},{"$f":"C_RevCost_UKATS!AU58","v":0},{"$f":"C_RevCost_UKATS!AV58","v":0},{"$f":"C_RevCost_UKATS!AW58","v":0},{"$f":"C_RevCost_UKATS!AX58","v":0},{"$f":"C_RevCost_UKATS!AY58","v":0},{"$f":"C_RevCost_UKATS!AZ58","v":0},{"$f":"C_RevCost_UKATS!BA58","v":0},{"$f":"C_RevCost_UKATS!BB58","v":0},{"$f":"C_RevCost_UKATS!BC58","v":0},{"$f":"C_RevCost_UKATS!BD58","v":0},{"$f":"C_RevCost_UKATS!BE58","v":0},{"$f":"C_RevCost_UKATS!BF58","v":0},{"$f":"C_RevCost_UKATS!BG58","v":0},{"$f":"C_RevCost_UKATS!BH58","v":0},{"$f":"C_RevCost_UKATS!BI58","v":0},{"$f":"C_RevCost_UKATS!BJ58","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E59","v":"CSM adjustment (CSU) "},null,{"$f":"C_RevCost_UKATS!G59","v":"£'000 "},{"$f":"C_RevCost_UKATS!H59","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J59","v":0},null,{"$f":"C_RevCost_UKATS!L59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y59","v":0},null,{"$f":"C_RevCost_UKATS!AA59","v":0},{"$f":"C_RevCost_UKATS!AB59","v":2134.9429962897648},{"$f":"C_RevCost_UKATS!AC59","v":2148.0696860882208},{"$f":"C_RevCost_UKATS!AD59","v":2158.1787500919354},{"$f":"C_RevCost_UKATS!AE59","v":2165.5533816117377},{"$f":"C_RevCost_UKATS!AF59","v":1572.5413182204697},{"$f":"C_RevCost_UKATS!AG59","v":7904.4710738579406},{"$f":"C_RevCost_UKATS!AH59","v":8668.4098742726565},{"$f":"C_RevCost_UKATS!AI59","v":9036.6914762179476},{"$f":"C_RevCost_UKATS!AJ59","v":7699.4700178719086},{"$f":"C_RevCost_UKATS!AK59","v":4682.7425418826306},{"$f":"C_RevCost_UKATS!AL59","v":4635.0461085864945},{"$f":"C_RevCost_UKATS!AM59","v":4632.1849660945427},{"$f":"C_RevCost_UKATS!AN59","v":5211.4740355251297},{"$f":"C_RevCost_UKATS!AO59","v":5267.4478153874006},{"$f":"C_RevCost_UKATS!AP59","v":3382.7240190185817},{"$f":"C_RevCost_UKATS!AQ59","v":3181.2283935143482},{"$f":"C_RevCost_UKATS!AR59","v":2647.0660545911087},{"$f":"C_RevCost_UKATS!AS59","v":1199.4963703220619},{"$f":"C_RevCost_UKATS!AT59","v":-798.82707643243111},{"$f":"C_RevCost_UKATS!AU59","v":-779.32895241053166},{"$f":"C_RevCost_UKATS!AV59","v":-404.88648204741457},{"$f":"C_RevCost_UKATS!AW59","v":-3.497910705936024E-13},{"$f":"C_RevCost_UKATS!AX59","v":-3.5959228057222312E-13},{"$f":"C_RevCost_UKATS!AY59","v":-3.6966812225279683E-13},{"$f":"C_RevCost_UKATS!AZ59","v":-3.8002629086600221E-13},{"$f":"C_RevCost_UKATS!BA59","v":-3.9067469726429362E-13},{"$f":"C_RevCost_UKATS!BB59","v":-4.0162147396366285E-13},{"$f":"C_RevCost_UKATS!BC59","v":-4.1287498135469195E-13},{"$f":"C_RevCost_UKATS!BD59","v":-4.2444381408764095E-13},{"$f":"C_RevCost_UKATS!BE59","v":-4.3633680763644681E-13},{"$f":"C_RevCost_UKATS!BF59","v":-4.4856304504664832E-13},{"$f":"C_RevCost_UKATS!BG59","v":-4.6113186387238588E-13},{"$f":"C_RevCost_UKATS!BH59","v":-4.7405286330778056E-13},{"$f":"C_RevCost_UKATS!BI59","v":-4.8733591151813417E-13},{"$f":"C_RevCost_UKATS!BJ59","v":-5.0099115317655049E-13}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E60","v":"Financial Incentives FI t  (CSU)"},null,{"$f":"C_RevCost_UKATS!G60","v":"£'000"},{"$f":"C_RevCost_UKATS!H60","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J60","v":0},null,{"$f":"C_RevCost_UKATS!L60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y60","v":11305.146023211471},null,{"$f":"C_RevCost_UKATS!AA60","v":-973.46099979079429},{"$f":"C_RevCost_UKATS!AB60","v":5681.5003895661439},{"$f":"C_RevCost_UKATS!AC60","v":4581.4292404098287},{"$f":"C_RevCost_UKATS!AD60","v":-412.78234622380126},{"$f":"C_RevCost_UKATS!AE60","v":2525.99214715466},{"$f":"C_RevCost_UKATS!AF60","v":-261.1009537873544},{"$f":"C_RevCost_UKATS!AG60","v":163.72423689182557},{"$f":"C_RevCost_UKATS!AH60","v":0},{"$f":"C_RevCost_UKATS!AI60","v":0},{"$f":"C_RevCost_UKATS!AJ60","v":0},{"$f":"C_RevCost_UKATS!AK60","v":0},{"$f":"C_RevCost_UKATS!AL60","v":0},{"$f":"C_RevCost_UKATS!AM60","v":0},{"$f":"C_RevCost_UKATS!AN60","v":0},{"$f":"C_RevCost_UKATS!AO60","v":0},{"$f":"C_RevCost_UKATS!AP60","v":0},{"$f":"C_RevCost_UKATS!AQ60","v":0},{"$f":"C_RevCost_UKATS!AR60","v":0},{"$f":"C_RevCost_UKATS!AS60","v":0},{"$f":"C_RevCost_UKATS!AT60","v":0},{"$f":"C_RevCost_UKATS!AU60","v":0},{"$f":"C_RevCost_UKATS!AV60","v":0},{"$f":"C_RevCost_UKATS!AW60","v":0},{"$f":"C_RevCost_UKATS!AX60","v":0},{"$f":"C_RevCost_UKATS!AY60","v":0},{"$f":"C_RevCost_UKATS!AZ60","v":0},{"$f":"C_RevCost_UKATS!BA60","v":0},{"$f":"C_RevCost_UKATS!BB60","v":0},{"$f":"C_RevCost_UKATS!BC60","v":0},{"$f":"C_RevCost_UKATS!BD60","v":0},{"$f":"C_RevCost_UKATS!BE60","v":0},{"$f":"C_RevCost_UKATS!BF60","v":0},{"$f":"C_RevCost_UKATS!BG60","v":0},{"$f":"C_RevCost_UKATS!BH60","v":0},{"$f":"C_RevCost_UKATS!BI60","v":0},{"$f":"C_RevCost_UKATS!BJ60","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E61","v":"Modulation MOD t (CSU)"},null,{"$f":"C_RevCost_UKATS!G61","v":"£'000"},{"$f":"C_RevCost_UKATS!H61","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J61","v":0},null,{"$f":"C_RevCost_UKATS!L61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y61","v":0},null,{"$f":"C_RevCost_UKATS!AA61","v":0},{"$f":"C_RevCost_UKATS!AB61","v":0},{"$f":"C_RevCost_UKATS!AC61","v":0},{"$f":"C_RevCost_UKATS!AD61","v":0},{"$f":"C_RevCost_UKATS!AE61","v":0},{"$f":"C_RevCost_UKATS!AF61","v":0},{"$f":"C_RevCost_UKATS!AG61","v":0},{"$f":"C_RevCost_UKATS!AH61","v":0},{"$f":"C_RevCost_UKATS!AI61","v":0},{"$f":"C_RevCost_UKATS!AJ61","v":0},{"$f":"C_RevCost_UKATS!AK61","v":0},{"$f":"C_RevCost_UKATS!AL61","v":0},{"$f":"C_RevCost_UKATS!AM61","v":0},{"$f":"C_RevCost_UKATS!AN61","v":0},{"$f":"C_RevCost_UKATS!AO61","v":0},{"$f":"C_RevCost_UKATS!AP61","v":0},{"$f":"C_RevCost_UKATS!AQ61","v":0},{"$f":"C_RevCost_UKATS!AR61","v":0},{"$f":"C_RevCost_UKATS!AS61","v":0},{"$f":"C_RevCost_UKATS!AT61","v":0},{"$f":"C_RevCost_UKATS!AU61","v":0},{"$f":"C_RevCost_UKATS!AV61","v":0},{"$f":"C_RevCost_UKATS!AW61","v":0},{"$f":"C_RevCost_UKATS!AX61","v":0},{"$f":"C_RevCost_UKATS!AY61","v":0},{"$f":"C_RevCost_UKATS!AZ61","v":0},{"$f":"C_RevCost_UKATS!BA61","v":0},{"$f":"C_RevCost_UKATS!BB61","v":0},{"$f":"C_RevCost_UKATS!BC61","v":0},{"$f":"C_RevCost_UKATS!BD61","v":0},{"$f":"C_RevCost_UKATS!BE61","v":0},{"$f":"C_RevCost_UKATS!BF61","v":0},{"$f":"C_RevCost_UKATS!BG61","v":0},{"$f":"C_RevCost_UKATS!BH61","v":0},{"$f":"C_RevCost_UKATS!BI61","v":0},{"$f":"C_RevCost_UKATS!BJ61","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E62","v":"Pre2011 t (CSU)"},null,{"$f":"C_RevCost_UKATS!G62","v":"£'000"},{"$f":"C_RevCost_UKATS!H62","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J62","v":0},null,{"$f":"C_RevCost_UKATS!L62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y62","v":4077.0355953867065},null,{"$f":"C_RevCost_UKATS!AA62","v":0},{"$f":"C_RevCost_UKATS!AB62","v":0},{"$f":"C_RevCost_UKATS!AC62","v":0},{"$f":"C_RevCost_UKATS!AD62","v":0},{"$f":"C_RevCost_UKATS!AE62","v":0},{"$f":"C_RevCost_UKATS!AF62","v":0},{"$f":"C_RevCost_UKATS!AG62","v":0},{"$f":"C_RevCost_UKATS!AH62","v":0},{"$f":"C_RevCost_UKATS!AI62","v":0},{"$f":"C_RevCost_UKATS!AJ62","v":0},{"$f":"C_RevCost_UKATS!AK62","v":0},{"$f":"C_RevCost_UKATS!AL62","v":0},{"$f":"C_RevCost_UKATS!AM62","v":0},{"$f":"C_RevCost_UKATS!AN62","v":0},{"$f":"C_RevCost_UKATS!AO62","v":0},{"$f":"C_RevCost_UKATS!AP62","v":0},{"$f":"C_RevCost_UKATS!AQ62","v":0},{"$f":"C_RevCost_UKATS!AR62","v":0},{"$f":"C_RevCost_UKATS!AS62","v":0},{"$f":"C_RevCost_UKATS!AT62","v":0},{"$f":"C_RevCost_UKATS!AU62","v":0},{"$f":"C_RevCost_UKATS!AV62","v":0},{"$f":"C_RevCost_UKATS!AW62","v":0},{"$f":"C_RevCost_UKATS!AX62","v":0},{"$f":"C_RevCost_UKATS!AY62","v":0},{"$f":"C_RevCost_UKATS!AZ62","v":0},{"$f":"C_RevCost_UKATS!BA62","v":0},{"$f":"C_RevCost_UKATS!BB62","v":0},{"$f":"C_RevCost_UKATS!BC62","v":0},{"$f":"C_RevCost_UKATS!BD62","v":0},{"$f":"C_RevCost_UKATS!BE62","v":0},{"$f":"C_RevCost_UKATS!BF62","v":0},{"$f":"C_RevCost_UKATS!BG62","v":0},{"$f":"C_RevCost_UKATS!BH62","v":0},{"$f":"C_RevCost_UKATS!BI62","v":0},{"$f":"C_RevCost_UKATS!BJ62","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E63","v":"VFR t (CSU)"},null,{"$f":"C_RevCost_UKATS!G63","v":"£'000"},{"$f":"C_RevCost_UKATS!H63","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J63","v":0},null,{"$f":"C_RevCost_UKATS!L63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y63","v":0},null,{"$f":"C_RevCost_UKATS!AA63","v":-671.48450616394348},{"$f":"C_RevCost_UKATS!AB63","v":0},{"$f":"C_RevCost_UKATS!AC63","v":0},{"$f":"C_RevCost_UKATS!AD63","v":0},{"$f":"C_RevCost_UKATS!AE63","v":0},{"$f":"C_RevCost_UKATS!AF63","v":0},{"$f":"C_RevCost_UKATS!AG63","v":0},{"$f":"C_RevCost_UKATS!AH63","v":0},{"$f":"C_RevCost_UKATS!AI63","v":0},{"$f":"C_RevCost_UKATS!AJ63","v":0},{"$f":"C_RevCost_UKATS!AK63","v":0},{"$f":"C_RevCost_UKATS!AL63","v":0},{"$f":"C_RevCost_UKATS!AM63","v":0},{"$f":"C_RevCost_UKATS!AN63","v":0},{"$f":"C_RevCost_UKATS!AO63","v":0},{"$f":"C_RevCost_UKATS!AP63","v":0},{"$f":"C_RevCost_UKATS!AQ63","v":0},{"$f":"C_RevCost_UKATS!AR63","v":0},{"$f":"C_RevCost_UKATS!AS63","v":0},{"$f":"C_RevCost_UKATS!AT63","v":0},{"$f":"C_RevCost_UKATS!AU63","v":0},{"$f":"C_RevCost_UKATS!AV63","v":0},{"$f":"C_RevCost_UKATS!AW63","v":0},{"$f":"C_RevCost_UKATS!AX63","v":0},{"$f":"C_RevCost_UKATS!AY63","v":0},{"$f":"C_RevCost_UKATS!AZ63","v":0},{"$f":"C_RevCost_UKATS!BA63","v":0},{"$f":"C_RevCost_UKATS!BB63","v":0},{"$f":"C_RevCost_UKATS!BC63","v":0},{"$f":"C_RevCost_UKATS!BD63","v":0},{"$f":"C_RevCost_UKATS!BE63","v":0},{"$f":"C_RevCost_UKATS!BF63","v":0},{"$f":"C_RevCost_UKATS!BG63","v":0},{"$f":"C_RevCost_UKATS!BH63","v":0},{"$f":"C_RevCost_UKATS!BI63","v":0},{"$f":"C_RevCost_UKATS!BJ63","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E64","v":"Customer Discount CD t (CSU)"},null,{"$f":"C_RevCost_UKATS!G64","v":"£'000"},{"$f":"C_RevCost_UKATS!H64","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J64","v":0},null,{"$f":"C_RevCost_UKATS!L64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y64","v":-671.62967152113254},null,{"$f":"C_RevCost_UKATS!AA64","v":0},{"$f":"C_RevCost_UKATS!AB64","v":0},{"$f":"C_RevCost_UKATS!AC64","v":0},{"$f":"C_RevCost_UKATS!AD64","v":0},{"$f":"C_RevCost_UKATS!AE64","v":0},{"$f":"C_RevCost_UKATS!AF64","v":-7223.1484454384345},{"$f":"C_RevCost_UKATS!AG64","v":0},{"$f":"C_RevCost_UKATS!AH64","v":0},{"$f":"C_RevCost_UKATS!AI64","v":0},{"$f":"C_RevCost_UKATS!AJ64","v":0},{"$f":"C_RevCost_UKATS!AK64","v":0},{"$f":"C_RevCost_UKATS!AL64","v":0},{"$f":"C_RevCost_UKATS!AM64","v":0},{"$f":"C_RevCost_UKATS!AN64","v":0},{"$f":"C_RevCost_UKATS!AO64","v":0},{"$f":"C_RevCost_UKATS!AP64","v":0},{"$f":"C_RevCost_UKATS!AQ64","v":0},{"$f":"C_RevCost_UKATS!AR64","v":0},{"$f":"C_RevCost_UKATS!AS64","v":0},{"$f":"C_RevCost_UKATS!AT64","v":0},{"$f":"C_RevCost_UKATS!AU64","v":0},{"$f":"C_RevCost_UKATS!AV64","v":0},{"$f":"C_RevCost_UKATS!AW64","v":0},{"$f":"C_RevCost_UKATS!AX64","v":0},{"$f":"C_RevCost_UKATS!AY64","v":0},{"$f":"C_RevCost_UKATS!AZ64","v":0},{"$f":"C_RevCost_UKATS!BA64","v":0},{"$f":"C_RevCost_UKATS!BB64","v":0},{"$f":"C_RevCost_UKATS!BC64","v":0},{"$f":"C_RevCost_UKATS!BD64","v":0},{"$f":"C_RevCost_UKATS!BE64","v":0},{"$f":"C_RevCost_UKATS!BF64","v":0},{"$f":"C_RevCost_UKATS!BG64","v":0},{"$f":"C_RevCost_UKATS!BH64","v":0},{"$f":"C_RevCost_UKATS!BI64","v":0},{"$f":"C_RevCost_UKATS!BJ64","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E65","v":"FAS Funding not spent (Cash Condition 21) (CSU)"},null,{"$f":"C_RevCost_UKATS!G65","v":"£'000"},{"$f":"C_RevCost_UKATS!H65","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J65","v":0},null,{"$f":"C_RevCost_UKATS!L65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y65","v":-4955.8888328899202},null,{"$f":"C_RevCost_UKATS!AA65","v":0},{"$f":"C_RevCost_UKATS!AB65","v":0},{"$f":"C_RevCost_UKATS!AC65","v":0},{"$f":"C_RevCost_UKATS!AD65","v":0},{"$f":"C_RevCost_UKATS!AE65","v":-39818.552817559685},{"$f":"C_RevCost_UKATS!AF65","v":-364.78532116491726},{"$f":"C_RevCost_UKATS!AG65","v":-2617.0773519702007},{"$f":"C_RevCost_UKATS!AH65","v":4884.3369645187149},{"$f":"C_RevCost_UKATS!AI65","v":0},{"$f":"C_RevCost_UKATS!AJ65","v":0},{"$f":"C_RevCost_UKATS!AK65","v":0},{"$f":"C_RevCost_UKATS!AL65","v":0},{"$f":"C_RevCost_UKATS!AM65","v":0},{"$f":"C_RevCost_UKATS!AN65","v":0},{"$f":"C_RevCost_UKATS!AO65","v":0},{"$f":"C_RevCost_UKATS!AP65","v":0},{"$f":"C_RevCost_UKATS!AQ65","v":0},{"$f":"C_RevCost_UKATS!AR65","v":0},{"$f":"C_RevCost_UKATS!AS65","v":0},{"$f":"C_RevCost_UKATS!AT65","v":0},{"$f":"C_RevCost_UKATS!AU65","v":0},{"$f":"C_RevCost_UKATS!AV65","v":0},{"$f":"C_RevCost_UKATS!AW65","v":0},{"$f":"C_RevCost_UKATS!AX65","v":0},{"$f":"C_RevCost_UKATS!AY65","v":0},{"$f":"C_RevCost_UKATS!AZ65","v":0},{"$f":"C_RevCost_UKATS!BA65","v":0},{"$f":"C_RevCost_UKATS!BB65","v":0},{"$f":"C_RevCost_UKATS!BC65","v":0},{"$f":"C_RevCost_UKATS!BD65","v":0},{"$f":"C_RevCost_UKATS!BE65","v":0},{"$f":"C_RevCost_UKATS!BF65","v":0},{"$f":"C_RevCost_UKATS!BG65","v":0},{"$f":"C_RevCost_UKATS!BH65","v":0},{"$f":"C_RevCost_UKATS!BI65","v":0},{"$f":"C_RevCost_UKATS!BJ65","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E66","v":"INEA Funding (Cash Condition 21) (CSU)"},null,{"$f":"C_RevCost_UKATS!G66","v":"£'000"},{"$f":"C_RevCost_UKATS!H66","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J66","v":0},null,{"$f":"C_RevCost_UKATS!L66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y66","v":-95407.872975435879},null,{"$f":"C_RevCost_UKATS!AA66","v":0},{"$f":"C_RevCost_UKATS!AB66","v":0},{"$f":"C_RevCost_UKATS!AC66","v":601.766830227431},{"$f":"C_RevCost_UKATS!AD66","v":-2782.332185340767},{"$f":"C_RevCost_UKATS!AE66","v":639.78386446879631},{"$f":"C_RevCost_UKATS!AF66","v":4003.8498019607505},{"$f":"C_RevCost_UKATS!AG66","v":-10059.806293739775},{"$f":"C_RevCost_UKATS!AH66","v":-29383.554031693537},{"$f":"C_RevCost_UKATS!AI66","v":-5394.0037880494647},{"$f":"C_RevCost_UKATS!AJ66","v":-3005.5461491752267},{"$f":"C_RevCost_UKATS!AK66","v":-7030.7189601694026},{"$f":"C_RevCost_UKATS!AL66","v":0},{"$f":"C_RevCost_UKATS!AM66","v":0},{"$f":"C_RevCost_UKATS!AN66","v":0},{"$f":"C_RevCost_UKATS!AO66","v":0},{"$f":"C_RevCost_UKATS!AP66","v":0},{"$f":"C_RevCost_UKATS!AQ66","v":0},{"$f":"C_RevCost_UKATS!AR66","v":0},{"$f":"C_RevCost_UKATS!AS66","v":0},{"$f":"C_RevCost_UKATS!AT66","v":0},{"$f":"C_RevCost_UKATS!AU66","v":0},{"$f":"C_RevCost_UKATS!AV66","v":0},{"$f":"C_RevCost_UKATS!AW66","v":0},{"$f":"C_RevCost_UKATS!AX66","v":0},{"$f":"C_RevCost_UKATS!AY66","v":0},{"$f":"C_RevCost_UKATS!AZ66","v":0},{"$f":"C_RevCost_UKATS!BA66","v":0},{"$f":"C_RevCost_UKATS!BB66","v":0},{"$f":"C_RevCost_UKATS!BC66","v":0},{"$f":"C_RevCost_UKATS!BD66","v":0},{"$f":"C_RevCost_UKATS!BE66","v":0},{"$f":"C_RevCost_UKATS!BF66","v":0},{"$f":"C_RevCost_UKATS!BG66","v":0},{"$f":"C_RevCost_UKATS!BH66","v":0},{"$f":"C_RevCost_UKATS!BI66","v":0},{"$f":"C_RevCost_UKATS!BJ66","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E67","v":"TVAR t (CSU)"},null,{"$f":"C_RevCost_UKATS!G67","v":"£'000"},{"$f":"C_RevCost_UKATS!H67","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J67","v":0},null,{"$f":"C_RevCost_UKATS!L67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y67","v":-68579.483743603094},null,{"$f":"C_RevCost_UKATS!AA67","v":665.86360918391961},{"$f":"C_RevCost_UKATS!AB67","v":3411.0693613418862},{"$f":"C_RevCost_UKATS!AC67","v":0},{"$f":"C_RevCost_UKATS!AD67","v":0},{"$f":"C_RevCost_UKATS!AE67","v":0},{"$f":"C_RevCost_UKATS!AF67","v":0},{"$f":"C_RevCost_UKATS!AG67","v":13458.258377084496},{"$f":"C_RevCost_UKATS!AH67","v":-37344.796918210988},{"$f":"C_RevCost_UKATS!AI67","v":-37394.632839012418},{"$f":"C_RevCost_UKATS!AJ67","v":-10987.350559864461},{"$f":"C_RevCost_UKATS!AK67","v":0},{"$f":"C_RevCost_UKATS!AL67","v":0},{"$f":"C_RevCost_UKATS!AM67","v":0},{"$f":"C_RevCost_UKATS!AN67","v":0},{"$f":"C_RevCost_UKATS!AO67","v":0},{"$f":"C_RevCost_UKATS!AP67","v":0},{"$f":"C_RevCost_UKATS!AQ67","v":0},{"$f":"C_RevCost_UKATS!AR67","v":0},{"$f":"C_RevCost_UKATS!AS67","v":0},{"$f":"C_RevCost_UKATS!AT67","v":0},{"$f":"C_RevCost_UKATS!AU67","v":0},{"$f":"C_RevCost_UKATS!AV67","v":0},{"$f":"C_RevCost_UKATS!AW67","v":0},{"$f":"C_RevCost_UKATS!AX67","v":0},{"$f":"C_RevCost_UKATS!AY67","v":0},{"$f":"C_RevCost_UKATS!AZ67","v":0},{"$f":"C_RevCost_UKATS!BA67","v":0},{"$f":"C_RevCost_UKATS!BB67","v":0},{"$f":"C_RevCost_UKATS!BC67","v":0},{"$f":"C_RevCost_UKATS!BD67","v":0},{"$f":"C_RevCost_UKATS!BE67","v":0},{"$f":"C_RevCost_UKATS!BF67","v":0},{"$f":"C_RevCost_UKATS!BG67","v":0},{"$f":"C_RevCost_UKATS!BH67","v":0},{"$f":"C_RevCost_UKATS!BI67","v":0},{"$f":"C_RevCost_UKATS!BJ67","v":0}]
[null,null,null,null,{"$f":"E127","v":"Determined Cost Revenue (t) - Forecast Traffic (CSU)"},null,"£m",{"$f":"H127","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA141:BJ141)","v":8576.6778361171619},null,{"$f":"IF(AA$113 = 1, AA114 / $F$112, AA127 / $F$112)","v":590.9644346483866},589.69317256535203,590.95703461783899,581.88781368703962,571.79079632688558,670.72736609861772,666.73883294577615,681.26845755290901,749.39026370721467,761.08565516230806,688.84804186513293,712.18686323016891,721.13910370953033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INF - year (t) (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA142:BJ142)","v":1.6935383914927797},null,{"$f":"IF(AA$113 = 1, AA115 / $F$112, AA128 / $F$112)","v":24.198538442667775},21.946194848638896,-13.044704643852628,-19.803651134685012,-15.936004539016265,-12.928385729968594,-13.78743033201838,-7.859929291077222,-3.9200599852385332,42.828970756042736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Restructuring Costs ReS t (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$113 = 1, AA116 / $F$112, AA129 / $F$112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 Traffic Risk Share (t) (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA144:BJ144)","v":1016.5647498230937},null,{"$f":"IF(AA$113 = 1, 0, AA130 / $F$112)","v":0},{"$f":"IF(AB$113 = 1, 0, AB130 / $F$112)","v":0},0,0,0,0,0,0,92.149110734223854,93.281778975170525,94.279116282038814,96.589480023528168,99.476621168376482,102.26397434574717,105.12942967057873,108.07517557937335,111.10346182902563,114.21660121503112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Non-RP3 Traffic Risk Share (t) (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-87.713895558753876,null,{"$f":"IF(AA$113 = 1, AA117 / $F$112, AA131 / $F$112)","v":28.684332044731498},32.125108453515644,0,-9.1420422196480029,-40.162648210605951,-52.058524075438875,-61.390795342647323,0,-67.532601935004351,-75.427704684594261,55.855900704531344,43.004545659285178,58.330534047121226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CSM adjustment (CSU) ",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76.344696368554494,null,{"$f":"IF(AA$113 = 1, AA118 / $F$112, AA132 / $F$112)","v":0},2.1349429962897646,2.1480696860882209,2.1581787500919356,2.1655533816117378,1.5725413182204697,7.9044710738579402,8.6684098742726565,9.036691476217948,7.6994700178719082,4.6827425418826305,4.6350461085864945,4.6321849660945427,5.2114740355251294,5.2674478153874009,3.3827240190185814,3.1812283935143482,2.6470660545911087,1.199496370322062,-0.79882707643243112,-0.77932895241053168,-0.40488648204741456,-3.4979107059360241E-16,-3.5959228057222311E-16,-3.6966812225279682E-16,-3.8002629086600219E-16,-3.9067469726429363E-16,-4.0162147396366286E-16,-4.1287498135469193E-16,-4.2444381408764095E-16,-4.3633680763644679E-16,-4.4856304504664828E-16,-4.6113186387238587E-16,-4.7405286330778061E-16,-4.8733591151813421E-16,-5.0099115317655045E-16]
[null,null,null,null,"Financial Incentives FI t  (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.305301714220509,null,{"$f":"IF(AA$113 = 1, AA119 / $F$112, AA133 / $F$112)","v":-0.97346099979079426},5.6815003895661436,4.5814292404098289,-0.41278234622380128,2.52599214715466,-0.26110095378735437,0.16372423689182558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Modulation MOD t (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$113 = 1, AA120 / $F$112, AA134 / $F$112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$113 = 1, AA121 / $F$112, AA135 / $F$112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VFR t (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.67148450616394351,null,{"$f":"IF(AA$113 = 1, AA122 / $F$112, AA136 / $F$112)","v":-0.67148450616394351},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer Discount CD t (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA151:BJ151)","v":-7.2231484454384347},null,{"$f":"IF(AA$113 = 1, AA123 / $F$112, AA137 / $F$112)","v":0},0,0,0,0,-7.2231484454384347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA152:BJ152)","v":-37.916078526176086},null,{"$f":"IF(AA$113 = 1, AA124 / $F$112, AA138 / $F$112)","v":0},0,0,0,-39.818552817559684,-0.36478532116491724,-2.6170773519702006,4.8843369645187149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA153:BJ153)","v":-52.41056091151119},null,{"$f":"IF(AA$113 = 1, AA125 / $F$112, AA139 / $F$112)","v":0},0,0.60176683022743105,-2.782332185340767,0.63978386446879631,4.0038498019607509,-10.059806293739776,-29.383554031693535,-5.3940037880494645,-3.0055461491752267,-7.0307189601694029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TVAR t (CSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA154:BJ154)","v":-68.191588969477564},null,{"$f":"IF(AA$113 = 1, AA126 / $F$112, AA140 / $F$112)","v":0.66586360918391962},3.4110693613418861,0,0,0,0,13.458258377084496,-37.344796918210989,-37.394632839012417,-10.98735055986446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Check"]
[null,null,null,null,"Total (£m)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y139:Y154)","v":-154558.89735354195},null,{"$f":"SUM(AA86:AA105) + AA110","v":573.44185844610399},574.82251611193431,567.44789979284121,606.67528226029151,619.12223958021377,660.872338519903,554.15939924359589,651.07426734953333,741.91001229806318,760.01354993228767,692.20880333513401,687.99535590076084,692.40501527656818,199.62108072120236,184.07618228493976,163.93449983493048,144.06380084142771,120.04960374941174,100.24641384896289,83.925593144380883,73.071139129122912,62.4367296466325,53.352542111884006,41.47354314344323,27.728523549304018,13.398403491697941,-0.66086864365227427,-14.662549628748856,-15.350266449972866,-16.057321513976596,-16.784260832744458,-17.531645969914852,-18.300054491875535,-19.090080432430835,-19.902334771477715,-20.737445928143259]
[null,null,null,null,{"$f":" 'C_Determined Costs_UKATS'!E45","v":"Total Determined Costs (TSU - based) before working capital adjustment"},null,{"$f":" 'C_Determined Costs_UKATS'!G45","v":"£'000 "},{"$f":" 'C_Determined Costs_UKATS'!H45","v":"Nominal"},null,{"$f":" 'C_Determined Costs_UKATS'!J45","v":0},null,{"$f":" 'C_Determined Costs_UKATS'!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" 'C_Determined Costs_UKATS'!Y45","v":10060916.624759775},null,{"$f":" 'C_Determined Costs_UKATS'!AA45","v":573441.85844610387},{"$f":" 'C_Determined Costs_UKATS'!AB45","v":574822.51611193409},{"$f":" 'C_Determined Costs_UKATS'!AC45","v":567447.8997928414},{"$f":" 'C_Determined Costs_UKATS'!AD45","v":606675.28226029139},{"$f":" 'C_Determined Costs_UKATS'!AE45","v":619122.23958021379},{"$f":" 'C_Determined Costs_UKATS'!AF45","v":672108.17072855111},{"$f":" 'C_Determined Costs_UKATS'!AG45","v":554159.39924359589},{"$f":" 'C_Determined Costs_UKATS'!AH45","v":651074.26734953315},{"$f":" 'C_Determined Costs_UKATS'!AI45","v":758911.57684834499},{"$f":" 'C_Determined Costs_UKATS'!AJ45","v":770018.79954953259},{"$f":" 'C_Determined Costs_UKATS'!AK45","v":696737.90630166326},{"$f":" 'C_Determined Costs_UKATS'!AL45","v":720194.95390332956},{"$f":" 'C_Determined Costs_UKATS'!AM45","v":729122.1111299051},{"$f":" 'C_Determined Costs_UKATS'!AN45","v":252126.85209413027},{"$f":" 'C_Determined Costs_UKATS'!AO45","v":231339.49321949057},{"$f":" 'C_Determined Costs_UKATS'!AP45","v":206645.81729265329},{"$f":" 'C_Determined Costs_UKATS'!AQ45","v":171289.51012955335},{"$f":" 'C_Determined Costs_UKATS'!AR45","v":149543.61834536301},{"$f":" 'C_Determined Costs_UKATS'!AS45","v":124245.32587582714},{"$f":" 'C_Determined Costs_UKATS'!AT45","v":286966.6039139487},{"$f":" 'C_Determined Costs_UKATS'!AU45","v":84889.713555506547},{"$f":" 'C_Determined Costs_UKATS'!AV45","v":72166.529715283803},{"$f":" 'C_Determined Costs_UKATS'!AW45","v":60667.45274043981},{"$f":" 'C_Determined Costs_UKATS'!AX45","v":45148.628253668248},{"$f":" 'C_Determined Costs_UKATS'!AY45","v":27728.52354930402},{"$f":" 'C_Determined Costs_UKATS'!AZ45","v":13398.403491697942},{"$f":" 'C_Determined Costs_UKATS'!BA45","v":-660.86864365227325},{"$f":" 'C_Determined Costs_UKATS'!BB45","v":-14662.549628748857},{"$f":" 'C_Determined Costs_UKATS'!BC45","v":-15350.266449972865},{"$f":" 'C_Determined Costs_UKATS'!BD45","v":-16057.321513976596},{"$f":" 'C_Determined Costs_UKATS'!BE45","v":-16784.260832744461},{"$f":" 'C_Determined Costs_UKATS'!BF45","v":-17531.645969914855},{"$f":" 'C_Determined Costs_UKATS'!BG45","v":-18300.054491875533},{"$f":" 'C_Determined Costs_UKATS'!BH45","v":-19090.080432430834},{"$f":" 'C_Determined Costs_UKATS'!BI45","v":-19902.334771477716},{"$f":" 'C_Determined Costs_UKATS'!BJ45","v":-20737.445928143261}]
[null,null,null,null,"Imported total converted to £m",null,"£m","Nominal",null,{"$f":"'C_Determined Costs_UKATS'!J47","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y47","v":10060916.624759775},null,{"$f":"AA158 / $F$62","v":573.44185844610388},{"$f":"AB158 / $F$62","v":574.82251611193408},567.44789979284144,606.6752822602914,619.12223958021377,672.10817072855116,554.15939924359589,651.0742673495331,{"$f":"AI158 / $F$62","v":758.91157684834502},770.01879954953256,696.7379063016632,720.19495390332952,729.12211112990508,252.12685209413027,231.33949321949058,206.64581729265328,171.28951012955335,149.543618345363,124.24532587582713,286.96660391394869,84.889713555506546,72.166529715283801,60.667452740439813,45.148628253668249,27.728523549304018,13.398403491697941,-0.66086864365227327,-14.662549628748856,-15.350266449972866,-16.057321513976596,-16.784260832744462,-17.531645969914855,-18.300054491875532,-19.090080432430835,-19.902334771477715,-20.737445928143259]
[null,null,null,null,"UKATS DC Import into Staging Correct",{"$f":"IF(SUM(AA160:BJ160) < CheckTOL, 0, 1)","v":0},"Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$21 = $E$19, 0, AA157 - AA159)","v":0},{"$f":"IF($F$21 = $E$19, 0, AB157 - AB159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TSU Unit Price"]
[null,null,null,null,{"$f":"I_Actuals!E408","v":"Determined Cost Revenue (t) - Forecast Traffic (CSU) - actual"},null,{"$f":"I_Actuals!G408","v":"£'000 "},{"$f":"I_Actuals!H408","v":"Nominal"},null,{"$f":"I_Actuals!J408","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L408","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y408","v":4265132.1984527418},null,{"$f":"I_Actuals!AA408","v":590964.43464838655},{"$f":"I_Actuals!AB408","v":589693.17256535206},{"$f":"I_Actuals!AC408","v":590957.03461783903},{"$f":"I_Actuals!AD408","v":581887.81368703966},{"$f":"I_Actuals!AE408","v":571790.79632688558},{"$f":"I_Actuals!AF408","v":670727.36609861767},{"$f":"I_Actuals!AG408","v":669111.58050862176},{"$f":"I_Actuals!AH408","v":0},{"$f":"I_Actuals!AI408","v":0},{"$f":"I_Actuals!AJ408","v":0},{"$f":"I_Actuals!AK408","v":0},{"$f":"I_Actuals!AL408","v":0},{"$f":"I_Actuals!AM408","v":0},{"$f":"I_Actuals!AN408","v":0},{"$f":"I_Actuals!AO408","v":0},{"$f":"I_Actuals!AP408","v":0},{"$f":"I_Actuals!AQ408","v":0},{"$f":"I_Actuals!AR408","v":0},{"$f":"I_Actuals!AS408","v":0},{"$f":"I_Actuals!AT408","v":0},{"$f":"I_Actuals!AU408","v":0},{"$f":"I_Actuals!AV408","v":0},{"$f":"I_Actuals!AW408","v":0},{"$f":"I_Actuals!AX408","v":0},{"$f":"I_Actuals!AY408","v":0},{"$f":"I_Actuals!AZ408","v":0},{"$f":"I_Actuals!BA408","v":0},{"$f":"I_Actuals!BB408","v":0},{"$f":"I_Actuals!BC408","v":0},{"$f":"I_Actuals!BD408","v":0},{"$f":"I_Actuals!BE408","v":0},{"$f":"I_Actuals!BF408","v":0},{"$f":"I_Actuals!BG408","v":0},{"$f":"I_Actuals!BH408","v":0},{"$f":"I_Actuals!BI408","v":0},{"$f":"I_Actuals!BJ408","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E409","v":"INF - year (t) (CSU) - actual"},null,{"$f":"I_Actuals!G409","v":"£'000 "},{"$f":"I_Actuals!H409","v":"Nominal"},null,{"$f":"I_Actuals!J409","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L409","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y409","v":-29414.508021816469},null,{"$f":"I_Actuals!AA409","v":24198.538442667774},{"$f":"I_Actuals!AB409","v":21946.194848638897},{"$f":"I_Actuals!AC409","v":-13044.704643852627},{"$f":"I_Actuals!AD409","v":-19803.651134685013},{"$f":"I_Actuals!AE409","v":-15936.004539016265},{"$f":"I_Actuals!AF409","v":-12928.385729968595},{"$f":"I_Actuals!AG409","v":-13846.495265600644},{"$f":"I_Actuals!AH409","v":0},{"$f":"I_Actuals!AI409","v":0},{"$f":"I_Actuals!AJ409","v":0},{"$f":"I_Actuals!AK409","v":0},{"$f":"I_Actuals!AL409","v":0},{"$f":"I_Actuals!AM409","v":0},{"$f":"I_Actuals!AN409","v":0},{"$f":"I_Actuals!AO409","v":0},{"$f":"I_Actuals!AP409","v":0},{"$f":"I_Actuals!AQ409","v":0},{"$f":"I_Actuals!AR409","v":0},{"$f":"I_Actuals!AS409","v":0},{"$f":"I_Actuals!AT409","v":0},{"$f":"I_Actuals!AU409","v":0},{"$f":"I_Actuals!AV409","v":0},{"$f":"I_Actuals!AW409","v":0},{"$f":"I_Actuals!AX409","v":0},{"$f":"I_Actuals!AY409","v":0},{"$f":"I_Actuals!AZ409","v":0},{"$f":"I_Actuals!BA409","v":0},{"$f":"I_Actuals!BB409","v":0},{"$f":"I_Actuals!BC409","v":0},{"$f":"I_Actuals!BD409","v":0},{"$f":"I_Actuals!BE409","v":0},{"$f":"I_Actuals!BF409","v":0},{"$f":"I_Actuals!BG409","v":0},{"$f":"I_Actuals!BH409","v":0},{"$f":"I_Actuals!BI409","v":0},{"$f":"I_Actuals!BJ409","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E410","v":"Restructuring Costs ReS t (CSU) - actual"},null,{"$f":"I_Actuals!G410","v":"£'000 "},{"$f":"I_Actuals!H410","v":"Nominal"},null,{"$f":"I_Actuals!J410","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L410","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y410","v":0},null,{"$f":"I_Actuals!AA410","v":0},{"$f":"I_Actuals!AB410","v":0},{"$f":"I_Actuals!AC410","v":0},{"$f":"I_Actuals!AD410","v":0},{"$f":"I_Actuals!AE410","v":0},{"$f":"I_Actuals!AF410","v":0},{"$f":"I_Actuals!AG410","v":0},{"$f":"I_Actuals!AH410","v":0},{"$f":"I_Actuals!AI410","v":0},{"$f":"I_Actuals!AJ410","v":0},{"$f":"I_Actuals!AK410","v":0},{"$f":"I_Actuals!AL410","v":0},{"$f":"I_Actuals!AM410","v":0},{"$f":"I_Actuals!AN410","v":0},{"$f":"I_Actuals!AO410","v":0},{"$f":"I_Actuals!AP410","v":0},{"$f":"I_Actuals!AQ410","v":0},{"$f":"I_Actuals!AR410","v":0},{"$f":"I_Actuals!AS410","v":0},{"$f":"I_Actuals!AT410","v":0},{"$f":"I_Actuals!AU410","v":0},{"$f":"I_Actuals!AV410","v":0},{"$f":"I_Actuals!AW410","v":0},{"$f":"I_Actuals!AX410","v":0},{"$f":"I_Actuals!AY410","v":0},{"$f":"I_Actuals!AZ410","v":0},{"$f":"I_Actuals!BA410","v":0},{"$f":"I_Actuals!BB410","v":0},{"$f":"I_Actuals!BC410","v":0},{"$f":"I_Actuals!BD410","v":0},{"$f":"I_Actuals!BE410","v":0},{"$f":"I_Actuals!BF410","v":0},{"$f":"I_Actuals!BG410","v":0},{"$f":"I_Actuals!BH410","v":0},{"$f":"I_Actuals!BI410","v":0},{"$f":"I_Actuals!BJ410","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E411","v":"Traffic Risk Share (t) - actual"},null,{"$f":"I_Actuals!G411","v":"£'000 "},{"$f":"I_Actuals!H411","v":"Nominal"},null,{"$f":"I_Actuals!J411","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L411","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y411","v":-102136.32430551611},null,{"$f":"I_Actuals!AA411","v":28684.332044731498},{"$f":"I_Actuals!AB411","v":32125.108453515641},{"$f":"I_Actuals!AC411","v":0},{"$f":"I_Actuals!AD411","v":-9142.0422196480031},{"$f":"I_Actuals!AE411","v":-40162.648210605948},{"$f":"I_Actuals!AF411","v":-52058.524075438872},{"$f":"I_Actuals!AG411","v":-61582.550298070433},{"$f":"I_Actuals!AH411","v":0},{"$f":"I_Actuals!AI411","v":0},{"$f":"I_Actuals!AJ411","v":0},{"$f":"I_Actuals!AK411","v":0},{"$f":"I_Actuals!AL411","v":0},{"$f":"I_Actuals!AM411","v":0},{"$f":"I_Actuals!AN411","v":0},{"$f":"I_Actuals!AO411","v":0},{"$f":"I_Actuals!AP411","v":0},{"$f":"I_Actuals!AQ411","v":0},{"$f":"I_Actuals!AR411","v":0},{"$f":"I_Actuals!AS411","v":0},{"$f":"I_Actuals!AT411","v":0},{"$f":"I_Actuals!AU411","v":0},{"$f":"I_Actuals!AV411","v":0},{"$f":"I_Actuals!AW411","v":0},{"$f":"I_Actuals!AX411","v":0},{"$f":"I_Actuals!AY411","v":0},{"$f":"I_Actuals!AZ411","v":0},{"$f":"I_Actuals!BA411","v":0},{"$f":"I_Actuals!BB411","v":0},{"$f":"I_Actuals!BC411","v":0},{"$f":"I_Actuals!BD411","v":0},{"$f":"I_Actuals!BE411","v":0},{"$f":"I_Actuals!BF411","v":0},{"$f":"I_Actuals!BG411","v":0},{"$f":"I_Actuals!BH411","v":0},{"$f":"I_Actuals!BI411","v":0},{"$f":"I_Actuals!BJ411","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E412","v":"Cost Sharing Mechanism CSM t (CSU) - actual"},null,{"$f":"I_Actuals!G412","v":"£'000 "},{"$f":"I_Actuals!H412","v":"Nominal"},null,{"$f":"I_Actuals!J412","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L412","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y412","v":18062.142577482104},null,{"$f":"I_Actuals!AA412","v":0},{"$f":"I_Actuals!AB412","v":2134.9429962897648},{"$f":"I_Actuals!AC412","v":2148.0696860882208},{"$f":"I_Actuals!AD412","v":2158.1787500919354},{"$f":"I_Actuals!AE412","v":2165.5533816117377},{"$f":"I_Actuals!AF412","v":1572.5413182204697},{"$f":"I_Actuals!AG412","v":7882.8564451799757},{"$f":"I_Actuals!AH412","v":0},{"$f":"I_Actuals!AI412","v":0},{"$f":"I_Actuals!AJ412","v":0},{"$f":"I_Actuals!AK412","v":0},{"$f":"I_Actuals!AL412","v":0},{"$f":"I_Actuals!AM412","v":0},{"$f":"I_Actuals!AN412","v":0},{"$f":"I_Actuals!AO412","v":0},{"$f":"I_Actuals!AP412","v":0},{"$f":"I_Actuals!AQ412","v":0},{"$f":"I_Actuals!AR412","v":0},{"$f":"I_Actuals!AS412","v":0},{"$f":"I_Actuals!AT412","v":0},{"$f":"I_Actuals!AU412","v":0},{"$f":"I_Actuals!AV412","v":0},{"$f":"I_Actuals!AW412","v":0},{"$f":"I_Actuals!AX412","v":0},{"$f":"I_Actuals!AY412","v":0},{"$f":"I_Actuals!AZ412","v":0},{"$f":"I_Actuals!BA412","v":0},{"$f":"I_Actuals!BB412","v":0},{"$f":"I_Actuals!BC412","v":0},{"$f":"I_Actuals!BD412","v":0},{"$f":"I_Actuals!BE412","v":0},{"$f":"I_Actuals!BF412","v":0},{"$f":"I_Actuals!BG412","v":0},{"$f":"I_Actuals!BH412","v":0},{"$f":"I_Actuals!BI412","v":0},{"$f":"I_Actuals!BJ412","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E413","v":"Financial Incentives FI t  (CSU) - actual"},null,{"$f":"I_Actuals!G413","v":"£'000 "},{"$f":"I_Actuals!H413","v":"Nominal"},null,{"$f":"I_Actuals!J413","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L413","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y413","v":11305.314963031669},null,{"$f":"I_Actuals!AA413","v":-973.46099979079429},{"$f":"I_Actuals!AB413","v":5681.5003895661439},{"$f":"I_Actuals!AC413","v":4581.4292404098287},{"$f":"I_Actuals!AD413","v":-412.78234622380126},{"$f":"I_Actuals!AE413","v":2525.99214715466},{"$f":"I_Actuals!AF413","v":-261.1009537873544},{"$f":"I_Actuals!AG413","v":163.73748570298594},{"$f":"I_Actuals!AH413","v":0},{"$f":"I_Actuals!AI413","v":0},{"$f":"I_Actuals!AJ413","v":0},{"$f":"I_Actuals!AK413","v":0},{"$f":"I_Actuals!AL413","v":0},{"$f":"I_Actuals!AM413","v":0},{"$f":"I_Actuals!AN413","v":0},{"$f":"I_Actuals!AO413","v":0},{"$f":"I_Actuals!AP413","v":0},{"$f":"I_Actuals!AQ413","v":0},{"$f":"I_Actuals!AR413","v":0},{"$f":"I_Actuals!AS413","v":0},{"$f":"I_Actuals!AT413","v":0},{"$f":"I_Actuals!AU413","v":0},{"$f":"I_Actuals!AV413","v":0},{"$f":"I_Actuals!AW413","v":0},{"$f":"I_Actuals!AX413","v":0},{"$f":"I_Actuals!AY413","v":0},{"$f":"I_Actuals!AZ413","v":0},{"$f":"I_Actuals!BA413","v":0},{"$f":"I_Actuals!BB413","v":0},{"$f":"I_Actuals!BC413","v":0},{"$f":"I_Actuals!BD413","v":0},{"$f":"I_Actuals!BE413","v":0},{"$f":"I_Actuals!BF413","v":0},{"$f":"I_Actuals!BG413","v":0},{"$f":"I_Actuals!BH413","v":0},{"$f":"I_Actuals!BI413","v":0},{"$f":"I_Actuals!BJ413","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E414","v":"Modulation MOD t (CSU) - actual"},null,{"$f":"I_Actuals!G414","v":"£'000 "},{"$f":"I_Actuals!H414","v":"Nominal"},null,{"$f":"I_Actuals!J414","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L414","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y414","v":0},null,{"$f":"I_Actuals!AA414","v":0},{"$f":"I_Actuals!AB414","v":0},{"$f":"I_Actuals!AC414","v":0},{"$f":"I_Actuals!AD414","v":0},{"$f":"I_Actuals!AE414","v":0},{"$f":"I_Actuals!AF414","v":0},{"$f":"I_Actuals!AG414","v":0},{"$f":"I_Actuals!AH414","v":0},{"$f":"I_Actuals!AI414","v":0},{"$f":"I_Actuals!AJ414","v":0},{"$f":"I_Actuals!AK414","v":0},{"$f":"I_Actuals!AL414","v":0},{"$f":"I_Actuals!AM414","v":0},{"$f":"I_Actuals!AN414","v":0},{"$f":"I_Actuals!AO414","v":0},{"$f":"I_Actuals!AP414","v":0},{"$f":"I_Actuals!AQ414","v":0},{"$f":"I_Actuals!AR414","v":0},{"$f":"I_Actuals!AS414","v":0},{"$f":"I_Actuals!AT414","v":0},{"$f":"I_Actuals!AU414","v":0},{"$f":"I_Actuals!AV414","v":0},{"$f":"I_Actuals!AW414","v":0},{"$f":"I_Actuals!AX414","v":0},{"$f":"I_Actuals!AY414","v":0},{"$f":"I_Actuals!AZ414","v":0},{"$f":"I_Actuals!BA414","v":0},{"$f":"I_Actuals!BB414","v":0},{"$f":"I_Actuals!BC414","v":0},{"$f":"I_Actuals!BD414","v":0},{"$f":"I_Actuals!BE414","v":0},{"$f":"I_Actuals!BF414","v":0},{"$f":"I_Actuals!BG414","v":0},{"$f":"I_Actuals!BH414","v":0},{"$f":"I_Actuals!BI414","v":0},{"$f":"I_Actuals!BJ414","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E415","v":"Pre2011 t (CSU) - actual"},null,{"$f":"I_Actuals!G415","v":"£'000 "},{"$f":"I_Actuals!H415","v":"Nominal"},null,{"$f":"I_Actuals!J415","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L415","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y415","v":0},null,{"$f":"I_Actuals!AA415","v":0},{"$f":"I_Actuals!AB415","v":0},{"$f":"I_Actuals!AC415","v":0},{"$f":"I_Actuals!AD415","v":0},{"$f":"I_Actuals!AE415","v":0},{"$f":"I_Actuals!AF415","v":0},{"$f":"I_Actuals!AG415","v":0},{"$f":"I_Actuals!AH415","v":0},{"$f":"I_Actuals!AI415","v":0},{"$f":"I_Actuals!AJ415","v":0},{"$f":"I_Actuals!AK415","v":0},{"$f":"I_Actuals!AL415","v":0},{"$f":"I_Actuals!AM415","v":0},{"$f":"I_Actuals!AN415","v":0},{"$f":"I_Actuals!AO415","v":0},{"$f":"I_Actuals!AP415","v":0},{"$f":"I_Actuals!AQ415","v":0},{"$f":"I_Actuals!AR415","v":0},{"$f":"I_Actuals!AS415","v":0},{"$f":"I_Actuals!AT415","v":0},{"$f":"I_Actuals!AU415","v":0},{"$f":"I_Actuals!AV415","v":0},{"$f":"I_Actuals!AW415","v":0},{"$f":"I_Actuals!AX415","v":0},{"$f":"I_Actuals!AY415","v":0},{"$f":"I_Actuals!AZ415","v":0},{"$f":"I_Actuals!BA415","v":0},{"$f":"I_Actuals!BB415","v":0},{"$f":"I_Actuals!BC415","v":0},{"$f":"I_Actuals!BD415","v":0},{"$f":"I_Actuals!BE415","v":0},{"$f":"I_Actuals!BF415","v":0},{"$f":"I_Actuals!BG415","v":0},{"$f":"I_Actuals!BH415","v":0},{"$f":"I_Actuals!BI415","v":0},{"$f":"I_Actuals!BJ415","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E416","v":"VFR t (CSU) - actual"},null,{"$f":"I_Actuals!G416","v":"£'000 "},{"$f":"I_Actuals!H416","v":"Nominal"},null,{"$f":"I_Actuals!J416","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L416","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y416","v":-671.48450616394348},null,{"$f":"I_Actuals!AA416","v":-671.48450616394348},{"$f":"I_Actuals!AB416","v":0},{"$f":"I_Actuals!AC416","v":0},{"$f":"I_Actuals!AD416","v":0},{"$f":"I_Actuals!AE416","v":0},{"$f":"I_Actuals!AF416","v":0},{"$f":"I_Actuals!AG416","v":0},{"$f":"I_Actuals!AH416","v":0},{"$f":"I_Actuals!AI416","v":0},{"$f":"I_Actuals!AJ416","v":0},{"$f":"I_Actuals!AK416","v":0},{"$f":"I_Actuals!AL416","v":0},{"$f":"I_Actuals!AM416","v":0},{"$f":"I_Actuals!AN416","v":0},{"$f":"I_Actuals!AO416","v":0},{"$f":"I_Actuals!AP416","v":0},{"$f":"I_Actuals!AQ416","v":0},{"$f":"I_Actuals!AR416","v":0},{"$f":"I_Actuals!AS416","v":0},{"$f":"I_Actuals!AT416","v":0},{"$f":"I_Actuals!AU416","v":0},{"$f":"I_Actuals!AV416","v":0},{"$f":"I_Actuals!AW416","v":0},{"$f":"I_Actuals!AX416","v":0},{"$f":"I_Actuals!AY416","v":0},{"$f":"I_Actuals!AZ416","v":0},{"$f":"I_Actuals!BA416","v":0},{"$f":"I_Actuals!BB416","v":0},{"$f":"I_Actuals!BC416","v":0},{"$f":"I_Actuals!BD416","v":0},{"$f":"I_Actuals!BE416","v":0},{"$f":"I_Actuals!BF416","v":0},{"$f":"I_Actuals!BG416","v":0},{"$f":"I_Actuals!BH416","v":0},{"$f":"I_Actuals!BI416","v":0},{"$f":"I_Actuals!BJ416","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E417","v":"Customer Discount CD t (CSU) - actual"},null,{"$f":"I_Actuals!G417","v":"£'000 "},{"$f":"I_Actuals!H417","v":"Nominal"},null,{"$f":"I_Actuals!J417","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L417","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y417","v":-9840.4375752387641},null,{"$f":"I_Actuals!AA417","v":0},{"$f":"I_Actuals!AB417","v":0},{"$f":"I_Actuals!AC417","v":0},{"$f":"I_Actuals!AD417","v":0},{"$f":"I_Actuals!AE417","v":0},{"$f":"I_Actuals!AF417","v":-7223.1484454384345},{"$f":"I_Actuals!AG417","v":-2617.2891298003287},{"$f":"I_Actuals!AH417","v":0},{"$f":"I_Actuals!AI417","v":0},{"$f":"I_Actuals!AJ417","v":0},{"$f":"I_Actuals!AK417","v":0},{"$f":"I_Actuals!AL417","v":0},{"$f":"I_Actuals!AM417","v":0},{"$f":"I_Actuals!AN417","v":0},{"$f":"I_Actuals!AO417","v":0},{"$f":"I_Actuals!AP417","v":0},{"$f":"I_Actuals!AQ417","v":0},{"$f":"I_Actuals!AR417","v":0},{"$f":"I_Actuals!AS417","v":0},{"$f":"I_Actuals!AT417","v":0},{"$f":"I_Actuals!AU417","v":0},{"$f":"I_Actuals!AV417","v":0},{"$f":"I_Actuals!AW417","v":0},{"$f":"I_Actuals!AX417","v":0},{"$f":"I_Actuals!AY417","v":0},{"$f":"I_Actuals!AZ417","v":0},{"$f":"I_Actuals!BA417","v":0},{"$f":"I_Actuals!BB417","v":0},{"$f":"I_Actuals!BC417","v":0},{"$f":"I_Actuals!BD417","v":0},{"$f":"I_Actuals!BE417","v":0},{"$f":"I_Actuals!BF417","v":0},{"$f":"I_Actuals!BG417","v":0},{"$f":"I_Actuals!BH417","v":0},{"$f":"I_Actuals!BI417","v":0},{"$f":"I_Actuals!BJ417","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E418","v":"FAS Funding not spent (Cash Condition 21) (CSU) - actual"},null,{"$f":"I_Actuals!G418","v":"£'000 "},{"$f":"I_Actuals!H418","v":"Nominal"},null,{"$f":"I_Actuals!J418","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L418","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y418","v":-50503.761480003719},null,{"$f":"I_Actuals!AA418","v":0},{"$f":"I_Actuals!AB418","v":0},{"$f":"I_Actuals!AC418","v":0},{"$f":"I_Actuals!AD418","v":0},{"$f":"I_Actuals!AE418","v":-39818.552817559685},{"$f":"I_Actuals!AF418","v":-364.78532116491726},{"$f":"I_Actuals!AG418","v":-10320.423341279115},{"$f":"I_Actuals!AH418","v":0},{"$f":"I_Actuals!AI418","v":0},{"$f":"I_Actuals!AJ418","v":0},{"$f":"I_Actuals!AK418","v":0},{"$f":"I_Actuals!AL418","v":0},{"$f":"I_Actuals!AM418","v":0},{"$f":"I_Actuals!AN418","v":0},{"$f":"I_Actuals!AO418","v":0},{"$f":"I_Actuals!AP418","v":0},{"$f":"I_Actuals!AQ418","v":0},{"$f":"I_Actuals!AR418","v":0},{"$f":"I_Actuals!AS418","v":0},{"$f":"I_Actuals!AT418","v":0},{"$f":"I_Actuals!AU418","v":0},{"$f":"I_Actuals!AV418","v":0},{"$f":"I_Actuals!AW418","v":0},{"$f":"I_Actuals!AX418","v":0},{"$f":"I_Actuals!AY418","v":0},{"$f":"I_Actuals!AZ418","v":0},{"$f":"I_Actuals!BA418","v":0},{"$f":"I_Actuals!BB418","v":0},{"$f":"I_Actuals!BC418","v":0},{"$f":"I_Actuals!BD418","v":0},{"$f":"I_Actuals!BE418","v":0},{"$f":"I_Actuals!BF418","v":0},{"$f":"I_Actuals!BG418","v":0},{"$f":"I_Actuals!BH418","v":0},{"$f":"I_Actuals!BI418","v":0},{"$f":"I_Actuals!BJ418","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E419","v":"INEA Funding (Cash Condition 21) (CSU) - actual"},null,{"$f":"I_Actuals!G419","v":"£'000 "},{"$f":"I_Actuals!H419","v":"Nominal"},null,{"$f":"I_Actuals!J419","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L419","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y419","v":16224.470473237618},null,{"$f":"I_Actuals!AA419","v":0},{"$f":"I_Actuals!AB419","v":0},{"$f":"I_Actuals!AC419","v":601.766830227431},{"$f":"I_Actuals!AD419","v":-2782.332185340767},{"$f":"I_Actuals!AE419","v":639.78386446879631},{"$f":"I_Actuals!AF419","v":4003.8498019607505},{"$f":"I_Actuals!AG419","v":13761.402161921407},{"$f":"I_Actuals!AH419","v":0},{"$f":"I_Actuals!AI419","v":0},{"$f":"I_Actuals!AJ419","v":0},{"$f":"I_Actuals!AK419","v":0},{"$f":"I_Actuals!AL419","v":0},{"$f":"I_Actuals!AM419","v":0},{"$f":"I_Actuals!AN419","v":0},{"$f":"I_Actuals!AO419","v":0},{"$f":"I_Actuals!AP419","v":0},{"$f":"I_Actuals!AQ419","v":0},{"$f":"I_Actuals!AR419","v":0},{"$f":"I_Actuals!AS419","v":0},{"$f":"I_Actuals!AT419","v":0},{"$f":"I_Actuals!AU419","v":0},{"$f":"I_Actuals!AV419","v":0},{"$f":"I_Actuals!AW419","v":0},{"$f":"I_Actuals!AX419","v":0},{"$f":"I_Actuals!AY419","v":0},{"$f":"I_Actuals!AZ419","v":0},{"$f":"I_Actuals!BA419","v":0},{"$f":"I_Actuals!BB419","v":0},{"$f":"I_Actuals!BC419","v":0},{"$f":"I_Actuals!BD419","v":0},{"$f":"I_Actuals!BE419","v":0},{"$f":"I_Actuals!BF419","v":0},{"$f":"I_Actuals!BG419","v":0},{"$f":"I_Actuals!BH419","v":0},{"$f":"I_Actuals!BI419","v":0},{"$f":"I_Actuals!BJ419","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E420","v":"TVAR t (CSU)"},null,{"$f":"I_Actuals!G420","v":"£'000 "},{"$f":"I_Actuals!H420","v":"Nominal"},null,{"$f":"I_Actuals!J420","v":"CMA Inputs_v2, UKATS - NR23 tab, rows 131:143"},null,{"$f":"I_Actuals!L420","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y420","v":4076.932970525806},null,{"$f":"I_Actuals!AA420","v":665.86360918391961},{"$f":"I_Actuals!AB420","v":3411.0693613418862},{"$f":"I_Actuals!AC420","v":0},{"$f":"I_Actuals!AD420","v":0},{"$f":"I_Actuals!AE420","v":0},{"$f":"I_Actuals!AF420","v":0},{"$f":"I_Actuals!AG420","v":0},{"$f":"I_Actuals!AH420","v":0},{"$f":"I_Actuals!AI420","v":0},{"$f":"I_Actuals!AJ420","v":0},{"$f":"I_Actuals!AK420","v":0},{"$f":"I_Actuals!AL420","v":0},{"$f":"I_Actuals!AM420","v":0},{"$f":"I_Actuals!AN420","v":0},{"$f":"I_Actuals!AO420","v":0},{"$f":"I_Actuals!AP420","v":0},{"$f":"I_Actuals!AQ420","v":0},{"$f":"I_Actuals!AR420","v":0},{"$f":"I_Actuals!AS420","v":0},{"$f":"I_Actuals!AT420","v":0},{"$f":"I_Actuals!AU420","v":0},{"$f":"I_Actuals!AV420","v":0},{"$f":"I_Actuals!AW420","v":0},{"$f":"I_Actuals!AX420","v":0},{"$f":"I_Actuals!AY420","v":0},{"$f":"I_Actuals!AZ420","v":0},{"$f":"I_Actuals!BA420","v":0},{"$f":"I_Actuals!BB420","v":0},{"$f":"I_Actuals!BC420","v":0},{"$f":"I_Actuals!BD420","v":0},{"$f":"I_Actuals!BE420","v":0},{"$f":"I_Actuals!BF420","v":0},{"$f":"I_Actuals!BG420","v":0},{"$f":"I_Actuals!BH420","v":0},{"$f":"I_Actuals!BI420","v":0},{"$f":"I_Actuals!BJ420","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E45","v":"Historic actuals period flags"},null,{"$f":"C_Time!G45","v":"flag"},null,null,{"$f":"C_Time!J45","v":0},null,{"$f":"C_Time!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y45","v":6},null,{"$f":"C_Time!AA45","v":1},{"$f":"C_Time!AB45","v":1},{"$f":"C_Time!AC45","v":1},{"$f":"C_Time!AD45","v":1},{"$f":"C_Time!AE45","v":1},{"$f":"C_Time!AF45","v":1},{"$f":"C_Time!AG45","v":0},{"$f":"C_Time!AH45","v":0},{"$f":"C_Time!AI45","v":0},{"$f":"C_Time!AJ45","v":0},{"$f":"C_Time!AK45","v":0},{"$f":"C_Time!AL45","v":0},{"$f":"C_Time!AM45","v":0},{"$f":"C_Time!AN45","v":0},{"$f":"C_Time!AO45","v":0},{"$f":"C_Time!AP45","v":0},{"$f":"C_Time!AQ45","v":0},{"$f":"C_Time!AR45","v":0},{"$f":"C_Time!AS45","v":0},{"$f":"C_Time!AT45","v":0},{"$f":"C_Time!AU45","v":0},{"$f":"C_Time!AV45","v":0},{"$f":"C_Time!AW45","v":0},{"$f":"C_Time!AX45","v":0},{"$f":"C_Time!AY45","v":0},{"$f":"C_Time!AZ45","v":0},{"$f":"C_Time!BA45","v":0},{"$f":"C_Time!BB45","v":0},{"$f":"C_Time!BC45","v":0},{"$f":"C_Time!BD45","v":0},{"$f":"C_Time!BE45","v":0},{"$f":"C_Time!BF45","v":0},{"$f":"C_Time!BG45","v":0},{"$f":"C_Time!BH45","v":0},{"$f":"C_Time!BI45","v":0},{"$f":"C_Time!BJ45","v":0}]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E313","v":"Determined Cost Revenue (t) - Forecast Traffic (TSU)"},null,{"$f":"C_RevCost_UKATS!G313","v":"£'000 "},{"$f":"C_RevCost_UKATS!H313","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J313","v":0},null,{"$f":"C_RevCost_UKATS!L313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y313","v":8692723.2296573967},null,{"$f":"C_RevCost_UKATS!AA313","v":599070.12664395687},{"$f":"C_RevCost_UKATS!AB313","v":597793.78028077574},{"$f":"C_RevCost_UKATS!AC313","v":598878.06708489172},{"$f":"C_RevCost_UKATS!AD313","v":589822.95984982804},{"$f":"C_RevCost_UKATS!AE313","v":579207.93122288911},{"$f":"C_RevCost_UKATS!AF313","v":689955.37800000003},{"$f":"C_RevCost_UKATS!AG313","v":674270.83200000005},{"$f":"C_RevCost_UKATS!AH313","v":688739.42299999995},{"$f":"C_RevCost_UKATS!AI313","v":758911.56978514814},{"$f":"C_RevCost_UKATS!AJ313","v":770018.5853872177},{"$f":"C_RevCost_UKATS!AK313","v":696737.42159177037},{"$f":"C_RevCost_UKATS!AL313","v":720194.96139242721},{"$f":"C_RevCost_UKATS!AM313","v":729122.19341849186},{"$f":"C_RevCost_UKATS!AN313","v":0},{"$f":"C_RevCost_UKATS!AO313","v":0},{"$f":"C_RevCost_UKATS!AP313","v":0},{"$f":"C_RevCost_UKATS!AQ313","v":0},{"$f":"C_RevCost_UKATS!AR313","v":0},{"$f":"C_RevCost_UKATS!AS313","v":0},{"$f":"C_RevCost_UKATS!AT313","v":0},{"$f":"C_RevCost_UKATS!AU313","v":0},{"$f":"C_RevCost_UKATS!AV313","v":0},{"$f":"C_RevCost_UKATS!AW313","v":0},{"$f":"C_RevCost_UKATS!AX313","v":0},{"$f":"C_RevCost_UKATS!AY313","v":0},{"$f":"C_RevCost_UKATS!AZ313","v":0},{"$f":"C_RevCost_UKATS!BA313","v":0},{"$f":"C_RevCost_UKATS!BB313","v":0},{"$f":"C_RevCost_UKATS!BC313","v":0},{"$f":"C_RevCost_UKATS!BD313","v":0},{"$f":"C_RevCost_UKATS!BE313","v":0},{"$f":"C_RevCost_UKATS!BF313","v":0},{"$f":"C_RevCost_UKATS!BG313","v":0},{"$f":"C_RevCost_UKATS!BH313","v":0},{"$f":"C_RevCost_UKATS!BI313","v":0},{"$f":"C_RevCost_UKATS!BJ313","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E888","v":"INF - year (t) (TSU)"},null,{"$f":"C_RevCost_UKATS!G888","v":"£'000 "},{"$f":"C_RevCost_UKATS!H888","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J888","v":0},null,{"$f":"C_RevCost_UKATS!L888","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y888","v":-45095.715418803236},null,{"$f":"C_RevCost_UKATS!AA888","v":0},{"$f":"C_RevCost_UKATS!AB888","v":0},{"$f":"C_RevCost_UKATS!AC888","v":-13220.283762767076},{"$f":"C_RevCost_UKATS!AD888","v":-20074.984110284833},{"$f":"C_RevCost_UKATS!AE888","v":-16143.469617140958},{"$f":"C_RevCost_UKATS!AF888","v":-13082.655902051732},{"$f":"C_RevCost_UKATS!AG888","v":-13958.111594823262},{"$f":"C_RevCost_UKATS!AH888","v":-7950.5106931054961},{"$f":"C_RevCost_UKATS!AI888","v":-3964.3440236690931},{"$f":"C_RevCost_UKATS!AJ888","v":43298.644285039212},{"$f":"C_RevCost_UKATS!AK888","v":0},{"$f":"C_RevCost_UKATS!AL888","v":0},{"$f":"C_RevCost_UKATS!AM888","v":0},{"$f":"C_RevCost_UKATS!AN888","v":0},{"$f":"C_RevCost_UKATS!AO888","v":0},{"$f":"C_RevCost_UKATS!AP888","v":0},{"$f":"C_RevCost_UKATS!AQ888","v":0},{"$f":"C_RevCost_UKATS!AR888","v":0},{"$f":"C_RevCost_UKATS!AS888","v":0},{"$f":"C_RevCost_UKATS!AT888","v":0},{"$f":"C_RevCost_UKATS!AU888","v":0},{"$f":"C_RevCost_UKATS!AV888","v":0},{"$f":"C_RevCost_UKATS!AW888","v":0},{"$f":"C_RevCost_UKATS!AX888","v":0},{"$f":"C_RevCost_UKATS!AY888","v":0},{"$f":"C_RevCost_UKATS!AZ888","v":0},{"$f":"C_RevCost_UKATS!BA888","v":0},{"$f":"C_RevCost_UKATS!BB888","v":0},{"$f":"C_RevCost_UKATS!BC888","v":0},{"$f":"C_RevCost_UKATS!BD888","v":0},{"$f":"C_RevCost_UKATS!BE888","v":0},{"$f":"C_RevCost_UKATS!BF888","v":0},{"$f":"C_RevCost_UKATS!BG888","v":0},{"$f":"C_RevCost_UKATS!BH888","v":0},{"$f":"C_RevCost_UKATS!BI888","v":0},{"$f":"C_RevCost_UKATS!BJ888","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E293","v":"Restructuring Costs ReS t (TSU)"},{"$f":"C_RevCost_UKATS!F293","v":"Restructuring Costs ReS t (high)"},{"$f":"C_RevCost_UKATS!G293","v":"£'000"},{"$f":"C_RevCost_UKATS!H293","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J293","v":0},null,{"$f":"C_RevCost_UKATS!L293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y293","v":0},null,{"$f":"C_RevCost_UKATS!AA293","v":0},{"$f":"C_RevCost_UKATS!AB293","v":0},{"$f":"C_RevCost_UKATS!AC293","v":0},{"$f":"C_RevCost_UKATS!AD293","v":0},{"$f":"C_RevCost_UKATS!AE293","v":0},{"$f":"C_RevCost_UKATS!AF293","v":0},{"$f":"C_RevCost_UKATS!AG293","v":0},{"$f":"C_RevCost_UKATS!AH293","v":0},{"$f":"C_RevCost_UKATS!AI293","v":0},{"$f":"C_RevCost_UKATS!AJ293","v":0},{"$f":"C_RevCost_UKATS!AK293","v":0},{"$f":"C_RevCost_UKATS!AL293","v":0},{"$f":"C_RevCost_UKATS!AM293","v":0},{"$f":"C_RevCost_UKATS!AN293","v":0},{"$f":"C_RevCost_UKATS!AO293","v":0},{"$f":"C_RevCost_UKATS!AP293","v":0},{"$f":"C_RevCost_UKATS!AQ293","v":0},{"$f":"C_RevCost_UKATS!AR293","v":0},{"$f":"C_RevCost_UKATS!AS293","v":0},{"$f":"C_RevCost_UKATS!AT293","v":0},{"$f":"C_RevCost_UKATS!AU293","v":0},{"$f":"C_RevCost_UKATS!AV293","v":0},{"$f":"C_RevCost_UKATS!AW293","v":0},{"$f":"C_RevCost_UKATS!AX293","v":0},{"$f":"C_RevCost_UKATS!AY293","v":0},{"$f":"C_RevCost_UKATS!AZ293","v":0},{"$f":"C_RevCost_UKATS!BA293","v":0},{"$f":"C_RevCost_UKATS!BB293","v":0},{"$f":"C_RevCost_UKATS!BC293","v":0},{"$f":"C_RevCost_UKATS!BD293","v":0},{"$f":"C_RevCost_UKATS!BE293","v":0},{"$f":"C_RevCost_UKATS!BF293","v":0},{"$f":"C_RevCost_UKATS!BG293","v":0},{"$f":"C_RevCost_UKATS!BH293","v":0},{"$f":"C_RevCost_UKATS!BI293","v":0},{"$f":"C_RevCost_UKATS!BJ293","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E788","v":"Total Traffic Risk Share (t) (TSU)"},null,{"$f":"C_RevCost_UKATS!G788","v":"£'000"},{"$f":"C_RevCost_UKATS!H788","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J788","v":0},null,{"$f":"C_RevCost_UKATS!L788","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y788","v":877495.17464498791},null,{"$f":"C_RevCost_UKATS!AA788","v":0},{"$f":"C_RevCost_UKATS!AB788","v":0},{"$f":"C_RevCost_UKATS!AC788","v":0},{"$f":"C_RevCost_UKATS!AD788","v":-9275.3992300201444},{"$f":"C_RevCost_UKATS!AE788","v":-40706.95831062863},{"$f":"C_RevCost_UKATS!AF788","v":-52778.573401516776},{"$f":"C_RevCost_UKATS!AG788","v":-62084.313388410344},{"$f":"C_RevCost_UKATS!AH788","v":0},{"$f":"C_RevCost_UKATS!AI788","v":24929.271489367122},{"$f":"C_RevCost_UKATS!AJ788","v":18063.629153141708},{"$f":"C_RevCost_UKATS!AK788","v":151854.51401245286},{"$f":"C_RevCost_UKATS!AL788","v":141163.67364776251},{"$f":"C_RevCost_UKATS!AM788","v":159554.09789316007},{"$f":"C_RevCost_UKATS!AN788","v":103396.04786248977},{"$f":"C_RevCost_UKATS!AO788","v":106293.22409497628},{"$f":"C_RevCost_UKATS!AP788","v":109271.57973707859},{"$f":"C_RevCost_UKATS!AQ788","v":112333.38945074916},{"$f":"C_RevCost_UKATS!AR788","v":115480.9916343857},{"$f":"C_RevCost_UKATS!AS788","v":0},{"$f":"C_RevCost_UKATS!AT788","v":0},{"$f":"C_RevCost_UKATS!AU788","v":0},{"$f":"C_RevCost_UKATS!AV788","v":0},{"$f":"C_RevCost_UKATS!AW788","v":0},{"$f":"C_RevCost_UKATS!AX788","v":0},{"$f":"C_RevCost_UKATS!AY788","v":0},{"$f":"C_RevCost_UKATS!AZ788","v":0},{"$f":"C_RevCost_UKATS!BA788","v":0},{"$f":"C_RevCost_UKATS!BB788","v":0},{"$f":"C_RevCost_UKATS!BC788","v":0},{"$f":"C_RevCost_UKATS!BD788","v":0},{"$f":"C_RevCost_UKATS!BE788","v":0},{"$f":"C_RevCost_UKATS!BF788","v":0},{"$f":"C_RevCost_UKATS!BG788","v":0},{"$f":"C_RevCost_UKATS!BH788","v":0},{"$f":"C_RevCost_UKATS!BI788","v":0},{"$f":"C_RevCost_UKATS!BJ788","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E211","v":"CSM adjustment (TSU) - Outturn - Active"},null,{"$f":"C_RevCost_UKATS!G211","v":"£'000 "},{"$f":"C_RevCost_UKATS!H211","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J211","v":0},null,{"$f":"C_RevCost_UKATS!L211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y211","v":77269.285002725286},null,{"$f":"C_RevCost_UKATS!AA211","v":0},{"$f":"C_RevCost_UKATS!AB211","v":2163.260471785361},{"$f":"C_RevCost_UKATS!AC211","v":2176.0045223072834},{"$f":"C_RevCost_UKATS!AD211","v":2186.7271323430778},{"$f":"C_RevCost_UKATS!AE211","v":2192.8819639653325},{"$f":"C_RevCost_UKATS!AF211","v":1629.1370823362636},{"$f":"C_RevCost_UKATS!AG211","v":7993.7661107007698},{"$f":"C_RevCost_UKATS!AH211","v":8763.4698905319347},{"$f":"C_RevCost_UKATS!AI211","v":9151.5062925344555},{"$f":"C_RevCost_UKATS!AJ211","v":7789.8393842788555},{"$f":"C_RevCost_UKATS!AK211","v":4736.3740133098581},{"$f":"C_RevCost_UKATS!AL211","v":4687.164318203284},{"$f":"C_RevCost_UKATS!AM211","v":4683.4637664572128},{"$f":"C_RevCost_UKATS!AN211","v":5269.1656300143377},{"$f":"C_RevCost_UKATS!AO211","v":5325.7590458160439},{"$f":"C_RevCost_UKATS!AP211","v":3420.1711483804111},{"$f":"C_RevCost_UKATS!AQ211","v":3216.4449439960572},{"$f":"C_RevCost_UKATS!AR211","v":2676.369368848575},{"$f":"C_RevCost_UKATS!AS211","v":1212.7749279271031},{"$f":"C_RevCost_UKATS!AT211","v":-807.67018059957979},{"$f":"C_RevCost_UKATS!AU211","v":-787.95621018629402},{"$f":"C_RevCost_UKATS!AV211","v":-409.36862022506125},{"$f":"C_RevCost_UKATS!AW211","v":-3.5366329646733235E-13},{"$f":"C_RevCost_UKATS!AX211","v":-3.635730069254212E-13},{"$f":"C_RevCost_UKATS!AY211","v":-3.7376038928880568E-13},{"$f":"C_RevCost_UKATS!AZ211","v":-3.8423322397521997E-13},{"$f":"C_RevCost_UKATS!BA211","v":-3.9499950941113084E-13},{"$f":"C_RevCost_UKATS!BB211","v":-4.0606746814038239E-13},{"$f":"C_RevCost_UKATS!BC211","v":-4.1744555310400591E-13},{"$f":"C_RevCost_UKATS!BD211","v":-4.2914245409599122E-13},{"$f":"C_RevCost_UKATS!BE211","v":-4.4116710439994995E-13},{"$f":"C_RevCost_UKATS!BF211","v":-4.535286876117404E-13},{"$f":"C_RevCost_UKATS!BG211","v":-4.6623664465326106E-13},{"$f":"C_RevCost_UKATS!BH211","v":-4.7930068098277449E-13},{"$f":"C_RevCost_UKATS!BI211","v":-4.9273077400726483E-13},{"$f":"C_RevCost_UKATS!BJ211","v":-5.0653718070249021E-13}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E294","v":"Financial Incentives FI t  (TSU)"},{"$f":"C_RevCost_UKATS!F294","v":"Financial Incentives FI t  (high)"},{"$f":"C_RevCost_UKATS!G294","v":"£'000"},{"$f":"C_RevCost_UKATS!H294","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J294","v":0},null,{"$f":"C_RevCost_UKATS!L294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y294","v":12075.799839928821},null,{"$f":"C_RevCost_UKATS!AA294","v":-986.38263772730568},{"$f":"C_RevCost_UKATS!AB294","v":5755.4087815781968},{"$f":"C_RevCost_UKATS!AC294","v":4640.0709847034486},{"$f":"C_RevCost_UKATS!AD294","v":-418.2111144525536},{"$f":"C_RevCost_UKATS!AE294","v":2557.2626246206701},{"$f":"C_RevCost_UKATS!AF294","v":-264.11},{"$f":"C_RevCost_UKATS!AG294","v":165.57379287459977},{"$f":"C_RevCost_UKATS!AH294","v":0},{"$f":"C_RevCost_UKATS!AI294","v":0},{"$f":"C_RevCost_UKATS!AJ294","v":0},{"$f":"C_RevCost_UKATS!AK294","v":0},{"$f":"C_RevCost_UKATS!AL294","v":0},{"$f":"C_RevCost_UKATS!AM294","v":0},{"$f":"C_RevCost_UKATS!AN294","v":0},{"$f":"C_RevCost_UKATS!AO294","v":0},{"$f":"C_RevCost_UKATS!AP294","v":0},{"$f":"C_RevCost_UKATS!AQ294","v":0},{"$f":"C_RevCost_UKATS!AR294","v":0},{"$f":"C_RevCost_UKATS!AS294","v":0},{"$f":"C_RevCost_UKATS!AT294","v":0},{"$f":"C_RevCost_UKATS!AU294","v":0},{"$f":"C_RevCost_UKATS!AV294","v":0},{"$f":"C_RevCost_UKATS!AW294","v":0},{"$f":"C_RevCost_UKATS!AX294","v":0},{"$f":"C_RevCost_UKATS!AY294","v":0},{"$f":"C_RevCost_UKATS!AZ294","v":0},{"$f":"C_RevCost_UKATS!BA294","v":0},{"$f":"C_RevCost_UKATS!BB294","v":0},{"$f":"C_RevCost_UKATS!BC294","v":0},{"$f":"C_RevCost_UKATS!BD294","v":0},{"$f":"C_RevCost_UKATS!BE294","v":0},{"$f":"C_RevCost_UKATS!BF294","v":0},{"$f":"C_RevCost_UKATS!BG294","v":0},{"$f":"C_RevCost_UKATS!BH294","v":0},{"$f":"C_RevCost_UKATS!BI294","v":0},{"$f":"C_RevCost_UKATS!BJ294","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E295","v":"Modulation MOD t (TSU)"},{"$f":"C_RevCost_UKATS!F295","v":"Modulation MOD t (high)"},{"$f":"C_RevCost_UKATS!G295","v":"£'000"},{"$f":"C_RevCost_UKATS!H295","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J295","v":0},null,{"$f":"C_RevCost_UKATS!L295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y295","v":0},null,{"$f":"C_RevCost_UKATS!AA295","v":0},{"$f":"C_RevCost_UKATS!AB295","v":0},{"$f":"C_RevCost_UKATS!AC295","v":0},{"$f":"C_RevCost_UKATS!AD295","v":0},{"$f":"C_RevCost_UKATS!AE295","v":0},{"$f":"C_RevCost_UKATS!AF295","v":0},{"$f":"C_RevCost_UKATS!AG295","v":0},{"$f":"C_RevCost_UKATS!AH295","v":0},{"$f":"C_RevCost_UKATS!AI295","v":0},{"$f":"C_RevCost_UKATS!AJ295","v":0},{"$f":"C_RevCost_UKATS!AK295","v":0},{"$f":"C_RevCost_UKATS!AL295","v":0},{"$f":"C_RevCost_UKATS!AM295","v":0},{"$f":"C_RevCost_UKATS!AN295","v":0},{"$f":"C_RevCost_UKATS!AO295","v":0},{"$f":"C_RevCost_UKATS!AP295","v":0},{"$f":"C_RevCost_UKATS!AQ295","v":0},{"$f":"C_RevCost_UKATS!AR295","v":0},{"$f":"C_RevCost_UKATS!AS295","v":0},{"$f":"C_RevCost_UKATS!AT295","v":0},{"$f":"C_RevCost_UKATS!AU295","v":0},{"$f":"C_RevCost_UKATS!AV295","v":0},{"$f":"C_RevCost_UKATS!AW295","v":0},{"$f":"C_RevCost_UKATS!AX295","v":0},{"$f":"C_RevCost_UKATS!AY295","v":0},{"$f":"C_RevCost_UKATS!AZ295","v":0},{"$f":"C_RevCost_UKATS!BA295","v":0},{"$f":"C_RevCost_UKATS!BB295","v":0},{"$f":"C_RevCost_UKATS!BC295","v":0},{"$f":"C_RevCost_UKATS!BD295","v":0},{"$f":"C_RevCost_UKATS!BE295","v":0},{"$f":"C_RevCost_UKATS!BF295","v":0},{"$f":"C_RevCost_UKATS!BG295","v":0},{"$f":"C_RevCost_UKATS!BH295","v":0},{"$f":"C_RevCost_UKATS!BI295","v":0},{"$f":"C_RevCost_UKATS!BJ295","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E296","v":"Pre2011 t (TSU)"},{"$f":"C_RevCost_UKATS!F296","v":"Pre2011 t (high)"},{"$f":"C_RevCost_UKATS!G296","v":"£'000"},{"$f":"C_RevCost_UKATS!H296","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J296","v":0},null,{"$f":"C_RevCost_UKATS!L296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y296","v":4467.2034547369822},null,{"$f":"C_RevCost_UKATS!AA296","v":674.70222570252929},{"$f":"C_RevCost_UKATS!AB296","v":3455.4426138723875},{"$f":"C_RevCost_UKATS!AC296","v":0},{"$f":"C_RevCost_UKATS!AD296","v":0},{"$f":"C_RevCost_UKATS!AE296","v":0},{"$f":"C_RevCost_UKATS!AF296","v":0},{"$f":"C_RevCost_UKATS!AG296","v":0},{"$f":"C_RevCost_UKATS!AH296","v":0},{"$f":"C_RevCost_UKATS!AI296","v":0},{"$f":"C_RevCost_UKATS!AJ296","v":0},{"$f":"C_RevCost_UKATS!AK296","v":0},{"$f":"C_RevCost_UKATS!AL296","v":0},{"$f":"C_RevCost_UKATS!AM296","v":0},{"$f":"C_RevCost_UKATS!AN296","v":0},{"$f":"C_RevCost_UKATS!AO296","v":0},{"$f":"C_RevCost_UKATS!AP296","v":0},{"$f":"C_RevCost_UKATS!AQ296","v":0},{"$f":"C_RevCost_UKATS!AR296","v":0},{"$f":"C_RevCost_UKATS!AS296","v":0},{"$f":"C_RevCost_UKATS!AT296","v":0},{"$f":"C_RevCost_UKATS!AU296","v":0},{"$f":"C_RevCost_UKATS!AV296","v":0},{"$f":"C_RevCost_UKATS!AW296","v":0},{"$f":"C_RevCost_UKATS!AX296","v":0},{"$f":"C_RevCost_UKATS!AY296","v":0},{"$f":"C_RevCost_UKATS!AZ296","v":0},{"$f":"C_RevCost_UKATS!BA296","v":0},{"$f":"C_RevCost_UKATS!BB296","v":0},{"$f":"C_RevCost_UKATS!BC296","v":0},{"$f":"C_RevCost_UKATS!BD296","v":0},{"$f":"C_RevCost_UKATS!BE296","v":0},{"$f":"C_RevCost_UKATS!BF296","v":0},{"$f":"C_RevCost_UKATS!BG296","v":0},{"$f":"C_RevCost_UKATS!BH296","v":0},{"$f":"C_RevCost_UKATS!BI296","v":0},{"$f":"C_RevCost_UKATS!BJ296","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E297","v":"VFR t (TSU)"},{"$f":"C_RevCost_UKATS!F297","v":"VFR t (high)"},{"$f":"C_RevCost_UKATS!G297","v":"£'000"},{"$f":"C_RevCost_UKATS!H297","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J297","v":0},null,{"$f":"C_RevCost_UKATS!L297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y297","v":0},null,{"$f":"C_RevCost_UKATS!AA297","v":0},{"$f":"C_RevCost_UKATS!AB297","v":0},{"$f":"C_RevCost_UKATS!AC297","v":0},{"$f":"C_RevCost_UKATS!AD297","v":0},{"$f":"C_RevCost_UKATS!AE297","v":0},{"$f":"C_RevCost_UKATS!AF297","v":0},{"$f":"C_RevCost_UKATS!AG297","v":0},{"$f":"C_RevCost_UKATS!AH297","v":0},{"$f":"C_RevCost_UKATS!AI297","v":0},{"$f":"C_RevCost_UKATS!AJ297","v":0},{"$f":"C_RevCost_UKATS!AK297","v":0},{"$f":"C_RevCost_UKATS!AL297","v":0},{"$f":"C_RevCost_UKATS!AM297","v":0},{"$f":"C_RevCost_UKATS!AN297","v":0},{"$f":"C_RevCost_UKATS!AO297","v":0},{"$f":"C_RevCost_UKATS!AP297","v":0},{"$f":"C_RevCost_UKATS!AQ297","v":0},{"$f":"C_RevCost_UKATS!AR297","v":0},{"$f":"C_RevCost_UKATS!AS297","v":0},{"$f":"C_RevCost_UKATS!AT297","v":0},{"$f":"C_RevCost_UKATS!AU297","v":0},{"$f":"C_RevCost_UKATS!AV297","v":0},{"$f":"C_RevCost_UKATS!AW297","v":0},{"$f":"C_RevCost_UKATS!AX297","v":0},{"$f":"C_RevCost_UKATS!AY297","v":0},{"$f":"C_RevCost_UKATS!AZ297","v":0},{"$f":"C_RevCost_UKATS!BA297","v":0},{"$f":"C_RevCost_UKATS!BB297","v":0},{"$f":"C_RevCost_UKATS!BC297","v":0},{"$f":"C_RevCost_UKATS!BD297","v":0},{"$f":"C_RevCost_UKATS!BE297","v":0},{"$f":"C_RevCost_UKATS!BF297","v":0},{"$f":"C_RevCost_UKATS!BG297","v":0},{"$f":"C_RevCost_UKATS!BH297","v":0},{"$f":"C_RevCost_UKATS!BI297","v":0},{"$f":"C_RevCost_UKATS!BJ297","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E298","v":"Customer Discount CD t (TSU)"},{"$f":"C_RevCost_UKATS!F298","v":"Customer Discount CD t (high)"},{"$f":"C_RevCost_UKATS!G298","v":"£'000"},{"$f":"C_RevCost_UKATS!H298","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J298","v":0},null,{"$f":"C_RevCost_UKATS!L298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y298","v":-740},null,{"$f":"C_RevCost_UKATS!AA298","v":-680.51647509578515},{"$f":"C_RevCost_UKATS!AB298","v":0},{"$f":"C_RevCost_UKATS!AC298","v":0},{"$f":"C_RevCost_UKATS!AD298","v":0},{"$f":"C_RevCost_UKATS!AE298","v":0},{"$f":"C_RevCost_UKATS!AF298","v":0},{"$f":"C_RevCost_UKATS!AG298","v":0},{"$f":"C_RevCost_UKATS!AH298","v":0},{"$f":"C_RevCost_UKATS!AI298","v":0},{"$f":"C_RevCost_UKATS!AJ298","v":0},{"$f":"C_RevCost_UKATS!AK298","v":0},{"$f":"C_RevCost_UKATS!AL298","v":0},{"$f":"C_RevCost_UKATS!AM298","v":0},{"$f":"C_RevCost_UKATS!AN298","v":0},{"$f":"C_RevCost_UKATS!AO298","v":0},{"$f":"C_RevCost_UKATS!AP298","v":0},{"$f":"C_RevCost_UKATS!AQ298","v":0},{"$f":"C_RevCost_UKATS!AR298","v":0},{"$f":"C_RevCost_UKATS!AS298","v":0},{"$f":"C_RevCost_UKATS!AT298","v":0},{"$f":"C_RevCost_UKATS!AU298","v":0},{"$f":"C_RevCost_UKATS!AV298","v":0},{"$f":"C_RevCost_UKATS!AW298","v":0},{"$f":"C_RevCost_UKATS!AX298","v":0},{"$f":"C_RevCost_UKATS!AY298","v":0},{"$f":"C_RevCost_UKATS!AZ298","v":0},{"$f":"C_RevCost_UKATS!BA298","v":0},{"$f":"C_RevCost_UKATS!BB298","v":0},{"$f":"C_RevCost_UKATS!BC298","v":0},{"$f":"C_RevCost_UKATS!BD298","v":0},{"$f":"C_RevCost_UKATS!BE298","v":0},{"$f":"C_RevCost_UKATS!BF298","v":0},{"$f":"C_RevCost_UKATS!BG298","v":0},{"$f":"C_RevCost_UKATS!BH298","v":0},{"$f":"C_RevCost_UKATS!BI298","v":0},{"$f":"C_RevCost_UKATS!BJ298","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E299","v":"FAS Funding not spent (Cash Condition 21) (TSU)"},{"$f":"C_RevCost_UKATS!F299","v":"FAS Funding not spent (Cash Condition 21) (TSU) (high)"},{"$f":"C_RevCost_UKATS!G299","v":"£'000"},{"$f":"C_RevCost_UKATS!H299","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J299","v":0},null,{"$f":"C_RevCost_UKATS!L299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y299","v":-5472.4343836258313},null,{"$f":"C_RevCost_UKATS!AA299","v":0},{"$f":"C_RevCost_UKATS!AB299","v":0},{"$f":"C_RevCost_UKATS!AC299","v":0},{"$f":"C_RevCost_UKATS!AD299","v":0},{"$f":"C_RevCost_UKATS!AE299","v":0},{"$f":"C_RevCost_UKATS!AF299","v":-7306.3912952168575},{"$f":"C_RevCost_UKATS!AG299","v":-2646.6418878361856},{"$f":"C_RevCost_UKATS!AH299","v":4937.89986221244},{"$f":"C_RevCost_UKATS!AI299","v":0},{"$f":"C_RevCost_UKATS!AJ299","v":0},{"$f":"C_RevCost_UKATS!AK299","v":0},{"$f":"C_RevCost_UKATS!AL299","v":0},{"$f":"C_RevCost_UKATS!AM299","v":0},{"$f":"C_RevCost_UKATS!AN299","v":0},{"$f":"C_RevCost_UKATS!AO299","v":0},{"$f":"C_RevCost_UKATS!AP299","v":0},{"$f":"C_RevCost_UKATS!AQ299","v":0},{"$f":"C_RevCost_UKATS!AR299","v":0},{"$f":"C_RevCost_UKATS!AS299","v":0},{"$f":"C_RevCost_UKATS!AT299","v":0},{"$f":"C_RevCost_UKATS!AU299","v":0},{"$f":"C_RevCost_UKATS!AV299","v":0},{"$f":"C_RevCost_UKATS!AW299","v":0},{"$f":"C_RevCost_UKATS!AX299","v":0},{"$f":"C_RevCost_UKATS!AY299","v":0},{"$f":"C_RevCost_UKATS!AZ299","v":0},{"$f":"C_RevCost_UKATS!BA299","v":0},{"$f":"C_RevCost_UKATS!BB299","v":0},{"$f":"C_RevCost_UKATS!BC299","v":0},{"$f":"C_RevCost_UKATS!BD299","v":0},{"$f":"C_RevCost_UKATS!BE299","v":0},{"$f":"C_RevCost_UKATS!BF299","v":0},{"$f":"C_RevCost_UKATS!BG299","v":0},{"$f":"C_RevCost_UKATS!BH299","v":0},{"$f":"C_RevCost_UKATS!BI299","v":0},{"$f":"C_RevCost_UKATS!BJ299","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E300","v":"INEA Funding (Cash Condition 21) (TSU)"},{"$f":"C_RevCost_UKATS!F300","v":"INEA Funding (Cash Condition 21) (TSU) (high)"},{"$f":"C_RevCost_UKATS!G300","v":"£'000"},{"$f":"C_RevCost_UKATS!H300","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J300","v":0},null,{"$f":"C_RevCost_UKATS!L300","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y300","v":-96529.557281940783},null,{"$f":"C_RevCost_UKATS!AA300","v":0},{"$f":"C_RevCost_UKATS!AB300","v":0},{"$f":"C_RevCost_UKATS!AC300","v":0},{"$f":"C_RevCost_UKATS!AD300","v":0},{"$f":"C_RevCost_UKATS!AE300","v":-40666.735569108947},{"$f":"C_RevCost_UKATS!AF300","v":-368.98927321165689},{"$f":"C_RevCost_UKATS!AG300","v":-10173.449669145637},{"$f":"C_RevCost_UKATS!AH300","v":-29705.7816564276},{"$f":"C_RevCost_UKATS!AI300","v":-5462.5367855259528},{"$f":"C_RevCost_UKATS!AJ300","v":-3040.8225124284572},{"$f":"C_RevCost_UKATS!AK300","v":-7111.2418160925463},{"$f":"C_RevCost_UKATS!AL300","v":0},{"$f":"C_RevCost_UKATS!AM300","v":0},{"$f":"C_RevCost_UKATS!AN300","v":0},{"$f":"C_RevCost_UKATS!AO300","v":0},{"$f":"C_RevCost_UKATS!AP300","v":0},{"$f":"C_RevCost_UKATS!AQ300","v":0},{"$f":"C_RevCost_UKATS!AR300","v":0},{"$f":"C_RevCost_UKATS!AS300","v":0},{"$f":"C_RevCost_UKATS!AT300","v":0},{"$f":"C_RevCost_UKATS!AU300","v":0},{"$f":"C_RevCost_UKATS!AV300","v":0},{"$f":"C_RevCost_UKATS!AW300","v":0},{"$f":"C_RevCost_UKATS!AX300","v":0},{"$f":"C_RevCost_UKATS!AY300","v":0},{"$f":"C_RevCost_UKATS!AZ300","v":0},{"$f":"C_RevCost_UKATS!BA300","v":0},{"$f":"C_RevCost_UKATS!BB300","v":0},{"$f":"C_RevCost_UKATS!BC300","v":0},{"$f":"C_RevCost_UKATS!BD300","v":0},{"$f":"C_RevCost_UKATS!BE300","v":0},{"$f":"C_RevCost_UKATS!BF300","v":0},{"$f":"C_RevCost_UKATS!BG300","v":0},{"$f":"C_RevCost_UKATS!BH300","v":0},{"$f":"C_RevCost_UKATS!BI300","v":0},{"$f":"C_RevCost_UKATS!BJ300","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E849","v":"TVAR t (TSU)"},null,{"$f":"C_RevCost_UKATS!G849","v":"£'000"},{"$f":"C_RevCost_UKATS!H849","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J849","v":0},null,{"$f":"C_RevCost_UKATS!L849","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y849","v":-69399.091440642573},null,{"$f":"C_RevCost_UKATS!AA849","v":0},{"$f":"C_RevCost_UKATS!AB849","v":0},{"$f":"C_RevCost_UKATS!AC849","v":198.14753653887001},{"$f":"C_RevCost_UKATS!AD849","v":-1254.9651004482705},{"$f":"C_RevCost_UKATS!AE849","v":617.83882873945106},{"$f":"C_RevCost_UKATS!AF849","v":4169.9804062181092},{"$f":"C_RevCost_UKATS!AG849","v":13610.293303443652},{"$f":"C_RevCost_UKATS!AH849","v":-37754.329583801802},{"$f":"C_RevCost_UKATS!AI849","v":-37869.746757854693},{"$f":"C_RevCost_UKATS!AJ849","v":-11116.310073477893},{"$f":"C_RevCost_UKATS!AK849","v":0},{"$f":"C_RevCost_UKATS!AL849","v":0},{"$f":"C_RevCost_UKATS!AM849","v":0},{"$f":"C_RevCost_UKATS!AN849","v":0},{"$f":"C_RevCost_UKATS!AO849","v":0},{"$f":"C_RevCost_UKATS!AP849","v":0},{"$f":"C_RevCost_UKATS!AQ849","v":0},{"$f":"C_RevCost_UKATS!AR849","v":0},{"$f":"C_RevCost_UKATS!AS849","v":0},{"$f":"C_RevCost_UKATS!AT849","v":0},{"$f":"C_RevCost_UKATS!AU849","v":0},{"$f":"C_RevCost_UKATS!AV849","v":0},{"$f":"C_RevCost_UKATS!AW849","v":0},{"$f":"C_RevCost_UKATS!AX849","v":0},{"$f":"C_RevCost_UKATS!AY849","v":0},{"$f":"C_RevCost_UKATS!AZ849","v":0},{"$f":"C_RevCost_UKATS!BA849","v":0},{"$f":"C_RevCost_UKATS!BB849","v":0},{"$f":"C_RevCost_UKATS!BC849","v":0},{"$f":"C_RevCost_UKATS!BD849","v":0},{"$f":"C_RevCost_UKATS!BE849","v":0},{"$f":"C_RevCost_UKATS!BF849","v":0},{"$f":"C_RevCost_UKATS!BG849","v":0},{"$f":"C_RevCost_UKATS!BH849","v":0},{"$f":"C_RevCost_UKATS!BI849","v":0},{"$f":"C_RevCost_UKATS!BJ849","v":0}]
[]
[null,null,null,null,{"$f":"E179","v":"Determined Cost Revenue (t) - Forecast Traffic (TSU)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA193:BJ193)","v":8634015.6045191754},null,{"$f":"IF(AA$177 = 1, AA163, AA179)","v":590964.43464838655},589693.17256535206,590957.03461783903,581887.81368703966,571790.79632688558,670727.36609861767,674270.83200000005,688739.42299999995,{"$f":"IF(AI$177 = 1, AI163, AI179)","v":758911.56978514814},770018.5853872177,696737.42159177037,720194.96139242721,729122.19341849186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INF - year (t) (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA194:BJ194)","v":1857.6652172255344},null,{"$f":"IF(AA$177 = 1, AA164, AA180)","v":24198.538442667774},21946.194848638897,-13044.704643852627,-19803.651134685013,-15936.004539016265,-12928.385729968595,-13958.111594823262,-7950.5106931054961,-3964.3440236690931,43298.644285039212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Restructuring Costs ReS t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$177 = 1, AA165, AA181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939702.33157970768,null,{"$f":"IF(AA$177 = 1, AA166, AA182)","v":28684.332044731498},32125.108453515641,0,-9142.0422196480031,-40162.648210605948,-52058.524075438872,-62084.313388410344,0,{"$f":"IF(AI$177 = 1, AI166, AI182)","v":24929.271489367122},18063.629153141708,151854.51401245286,141163.67364776251,159554.09789316007,103396.04786248977,106293.22409497628,109271.57973707859,112333.38945074916,115480.9916343857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CSM adjustment (TSU) - Outturn - Active",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77100.559962290106,null,{"$f":"IF(AA$177 = 1, AA167, AA183)","v":0},2134.9429962897648,2148.0696860882208,2158.1787500919354,2165.5533816117377,1572.5413182204697,7993.7661107007698,8763.4698905319347,9151.5062925344555,7789.8393842788555,4736.3740133098581,4687.164318203284,4683.4637664572128,5269.1656300143377,5325.7590458160439,3420.1711483804111,3216.4449439960572,2676.369368848575,1212.7749279271031,-807.67018059957979,-787.95621018629402,-409.36862022506125,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[null,null,null,null,"Financial Incentives FI t  (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11307.151270203283,null,{"$f":"IF(AA$177 = 1, AA168, AA184)","v":-973.46099979079429},5681.5003895661439,4581.4292404098287,-412.78234622380126,2525.99214715466,-261.1009537873544,165.57379287459977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Modulation MOD t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$177 = 1, AA169, AA185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AA$177 = 1, AA170, AA186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VFR t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-671.48450616394348,null,{"$f":"IF(AA$177 = 1, AA171, AA187)","v":-671.48450616394348},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer Discount CD t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7223.1484454384345,null,{"$f":"IF(AA$177 = 1, AA172, AA188)","v":0},0,0,0,0,-7223.1484454384345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-37892.08016434835,null,{"$f":"IF(AA$177 = 1, AA173, AA189)","v":0},0,0,0,-39818.552817559685,-364.78532116491726,-2646.6418878361856,4937.89986221244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-53030.764128303985,null,{"$f":"IF(AA$177 = 1, AA174, AA190)","v":0},0,601.766830227431,-2782.332185340767,639.78386446879631,4003.8498019607505,-10173.449669145637,-29705.7816564276,-5462.5367855259528,-3040.8225124284572,-7111.2418160925463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TVAR t (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-69053.160141164932,null,{"$f":"IF(AA$177 = 1, AA175, AA191)","v":665.86360918391961},3411.0693613418862,0,0,0,0,13610.293303443652,-37754.329583801802,-37869.746757854693,-11116.310073477893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E193","v":"Determined Cost Revenue (t) - Forecast Traffic (TSU)"},null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA193 / _OneK","v":590.9644346483866},589.69317256535203,590.95703461783899,581.88781368703962,571.79079632688558,670.72736609861772,674.27083200000004,688.73942299999999,758.91156978514812,770.01858538721774,696.73742159177039,720.19496139242722,729.12219341849186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INF - year (t) (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA194 / _OneK","v":24.198538442667775},21.946194848638896,-13.044704643852628,-19.803651134685012,-15.936004539016265,-12.928385729968594,-13.958111594823261,-7.9505106931054961,-3.964344023669093,43.298644285039209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Restructuring Costs ReS t (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA195 / _OneK","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA196 / _OneK","v":28.684332044731498},32.125108453515644,0,-9.1420422196480029,-40.162648210605951,-52.058524075438875,-62.084313388410344,0,24.929271489367121,18.063629153141708,151.85451401245285,141.16367364776252,159.55409789316008,103.39604786248977,106.29322409497628,109.27157973707858,112.33338945074917,115.4809916343857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CSM adjustment (TSU) - Outturn - Active",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA197 / _OneK","v":0},2.1349429962897646,2.1480696860882209,2.1581787500919356,2.1655533816117378,1.5725413182204697,7.9937661107007694,8.763469890531935,9.1515062925344548,7.7898393842788556,4.7363740133098577,4.6871643182032843,4.683463766457213,5.2691656300143377,5.325759045816044,3.4201711483804109,3.2164449439960574,2.676369368848575,1.2127749279271032,-0.80767018059957985,-0.78795621018629403,-0.40936862022506126,-3.5366329646733237E-16,-3.6357300692542119E-16,-3.7376038928880567E-16,-3.8423322397521998E-16,-3.9499950941113086E-16,-4.0606746814038237E-16,-4.1744555310400592E-16,-4.291424540959912E-16,-4.4116710439994995E-16,-4.5352868761174041E-16,-4.6623664465326109E-16,-4.7930068098277445E-16,-4.9273077400726478E-16,-5.0653718070249026E-16]
[null,null,null,null,"Financial Incentives FI t  (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA198 / _OneK","v":-0.97346099979079426},5.6815003895661436,4.5814292404098289,-0.41278234622380128,2.52599214715466,-0.26110095378735437,0.16557379287459978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Modulation MOD t (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA199 / _OneK","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA200 / _OneK","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VFR t (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA201 / _OneK","v":-0.67148450616394351},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer Discount CD t (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA202 / _OneK","v":0},0,0,0,0,-7.2231484454384347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA203 / _OneK","v":0},0,0,0,-39.818552817559684,-0.36478532116491724,-2.6466418878361857,4.9378998622124399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA204 / _OneK","v":0},0,0.60176683022743105,-2.782332185340767,0.63978386446879631,4.0038498019607509,-10.173449669145636,-29.7057816564276,-5.4625367855259528,-3.0408225124284574,-7.1112418160925461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TVAR t (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA205 / _OneK","v":0.66586360918391962},3.4110693613418861,0,0,0,0,13.610293303443651,-37.754329583801805,-37.869746757854692,-11.116310073477893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Dashboard - Oceanic"]
[]
[null,null,null,null,{"$f":"E18","v":"Year"},{"$f":"F18","v":2020},{"$f":"G18","v":"year"}]
[null,null,null,null,{"$f":"E19","v":"2020 - CAA Inputs"}]
[null,null,null,null,{"$f":"E20","v":"2020 - \"Actual\" Inputs"}]
[null,null,null,null,{"$f":"E21","v":"Use CAA Input Instead of Actual for 2020?"},{"$f":"F21","v":"2020 - CAA Inputs"},{"$f":"G21","v":"selection"}]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E53","v":"Opex - Wages & Salaries - Oceanic - Price Determination"},{"$f":"'C_Determined Costs_Oceanic'!F53","v":"Opex - Wages & Salaries - CAA  Run"},{"$f":"'C_Determined Costs_Oceanic'!G53","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H53","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_Oceanic'!J53","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y53","v":106493.76550724081},null,{"$f":"'C_Determined Costs_Oceanic'!AA53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE53","v":13712.550712141361},{"$f":"'C_Determined Costs_Oceanic'!AF53","v":12629.421423373877},{"$f":"'C_Determined Costs_Oceanic'!AG53","v":11153.49888739583},{"$f":"'C_Determined Costs_Oceanic'!AH53","v":10776.419505243792},{"$f":"'C_Determined Costs_Oceanic'!AI53","v":11761.733214765138},{"$f":"'C_Determined Costs_Oceanic'!AJ53","v":11846.463490785953},{"$f":"'C_Determined Costs_Oceanic'!AK53","v":11383.245020732709},{"$f":"'C_Determined Costs_Oceanic'!AL53","v":11692.962098862459},{"$f":"'C_Determined Costs_Oceanic'!AM53","v":11537.471153939692},{"$f":"'C_Determined Costs_Oceanic'!AN53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY53","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ53","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA53","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB53","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC53","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD53","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE53","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF53","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG53","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH53","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI53","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ53","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E54","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination"},{"$f":"'C_Determined Costs_Oceanic'!F54","v":"Pensions - Defined benefit - Ongoing Contributions - CAA  Run"},{"$f":"'C_Determined Costs_Oceanic'!G54","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H54","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_Oceanic'!J54","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y54","v":16694.164408348464},null,{"$f":"'C_Determined Costs_Oceanic'!AA54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF54","v":2037.3450688464648},{"$f":"'C_Determined Costs_Oceanic'!AG54","v":1639.4212373269368},{"$f":"'C_Determined Costs_Oceanic'!AH54","v":1866.2679974080204},{"$f":"'C_Determined Costs_Oceanic'!AI54","v":3081.6769880553547},{"$f":"'C_Determined Costs_Oceanic'!AJ54","v":2868.7588144156534},{"$f":"'C_Determined Costs_Oceanic'!AK54","v":1909.8294231065206},{"$f":"'C_Determined Costs_Oceanic'!AL54","v":1721.812404533692},{"$f":"'C_Determined Costs_Oceanic'!AM54","v":1569.052474655821},{"$f":"'C_Determined Costs_Oceanic'!AN54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY54","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ54","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA54","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB54","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC54","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD54","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE54","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF54","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG54","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH54","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI54","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ54","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E55","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination"},{"$f":"'C_Determined Costs_Oceanic'!F55","v":"Pensions - Defined benefit - Deficit Repair - CAA  Run"},{"$f":"'C_Determined Costs_Oceanic'!G55","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H55","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_Oceanic'!J55","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y55","v":4357.1829121244809},null,{"$f":"'C_Determined Costs_Oceanic'!AA55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF55","v":881.74189308644918},{"$f":"'C_Determined Costs_Oceanic'!AG55","v":882.93344451605549},{"$f":"'C_Determined Costs_Oceanic'!AH55","v":825.18773585924077},{"$f":"'C_Determined Costs_Oceanic'!AI55","v":901.82284558249626},{"$f":"'C_Determined Costs_Oceanic'!AJ55","v":865.49699308023935},{"$f":"'C_Determined Costs_Oceanic'!AK55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY55","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ55","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA55","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB55","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC55","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD55","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE55","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF55","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG55","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH55","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI55","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ55","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E56","v":"Pensions - Defined contribution - Oceanic - Price Determination"},{"$f":"'C_Determined Costs_Oceanic'!F56","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"'C_Determined Costs_Oceanic'!G56","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H56","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_Oceanic'!J56","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y56","v":7391.3722751518771},null,{"$f":"'C_Determined Costs_Oceanic'!AA56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF56","v":545.75339492168462},{"$f":"'C_Determined Costs_Oceanic'!AG56","v":529.92997679087705},{"$f":"'C_Determined Costs_Oceanic'!AH56","v":820.89008864476341},{"$f":"'C_Determined Costs_Oceanic'!AI56","v":1127.9065556364569},{"$f":"'C_Determined Costs_Oceanic'!AJ56","v":1182.7520288373169},{"$f":"'C_Determined Costs_Oceanic'!AK56","v":1079.1452334735666},{"$f":"'C_Determined Costs_Oceanic'!AL56","v":1062.6205962536112},{"$f":"'C_Determined Costs_Oceanic'!AM56","v":1042.3744005935998},{"$f":"'C_Determined Costs_Oceanic'!AN56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY56","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ56","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA56","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB56","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC56","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD56","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE56","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF56","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG56","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH56","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI56","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ56","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E57","v":"Pensions - Opt outs - Oceanic - Price Determination"},{"$f":"'C_Determined Costs_Oceanic'!F57","v":"Pensions - Defined contribution - CAA  Run"},{"$f":"'C_Determined Costs_Oceanic'!G57","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H57","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_Oceanic'!J57","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y57","v":4416.3829374149636},null,{"$f":"'C_Determined Costs_Oceanic'!AA57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF57","v":682.3184060070347},{"$f":"'C_Determined Costs_Oceanic'!AG57","v":557.59238660292328},{"$f":"'C_Determined Costs_Oceanic'!AH57","v":553.71005945066736},{"$f":"'C_Determined Costs_Oceanic'!AI57","v":619.14130658774445},{"$f":"'C_Determined Costs_Oceanic'!AJ57","v":589.69876384225302},{"$f":"'C_Determined Costs_Oceanic'!AK57","v":532.53835787588912},{"$f":"'C_Determined Costs_Oceanic'!AL57","v":463.75854979386185},{"$f":"'C_Determined Costs_Oceanic'!AM57","v":417.62510725458992},{"$f":"'C_Determined Costs_Oceanic'!AN57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY57","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ57","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA57","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB57","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC57","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD57","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE57","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF57","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG57","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH57","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI57","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ57","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E58","v":"Pensions - Other pension costs - Oceanic - Price Determination"},{"$f":"'C_Determined Costs_Oceanic'!F58","v":"Pensions - Other pension costs - 1"},{"$f":"'C_Determined Costs_Oceanic'!G58","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H58","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_Oceanic'!J58","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y58","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AJ58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AK58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY58","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ58","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA58","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB58","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC58","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD58","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE58","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF58","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG58","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH58","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI58","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ58","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E59","v":"Opex - Redundancy - Oceanic - Price Determination"},{"$f":"'C_Determined Costs_Oceanic'!F59","v":"Opex - Redundancy  - CAA Run"},{"$f":"'C_Determined Costs_Oceanic'!G59","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H59","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_Oceanic'!J59","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y59","v":2997.1754007323302},null,{"$f":"'C_Determined Costs_Oceanic'!AA59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE59","v":51.124622242347336},{"$f":"'C_Determined Costs_Oceanic'!AF59","v":2629.4519800000044},{"$f":"'C_Determined Costs_Oceanic'!AG59","v":61.378994562862211},{"$f":"'C_Determined Costs_Oceanic'!AH59","v":8.2368710544878567},{"$f":"'C_Determined Costs_Oceanic'!AI59","v":45.083194198851238},{"$f":"'C_Determined Costs_Oceanic'!AJ59","v":48.51549290813017},{"$f":"'C_Determined Costs_Oceanic'!AK59","v":49.48366591613879},{"$f":"'C_Determined Costs_Oceanic'!AL59","v":51.381076468783895},{"$f":"'C_Determined Costs_Oceanic'!AM59","v":52.519503380724458},{"$f":"'C_Determined Costs_Oceanic'!AN59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY59","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ59","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA59","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB59","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC59","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD59","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE59","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF59","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG59","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH59","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI59","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ59","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E60","v":"Opex - Non-staff costs - Oceanic - Price Determination"},{"$f":"'C_Determined Costs_Oceanic'!F60","v":"Opex - Non-staff costs - CAA  Run"},{"$f":"'C_Determined Costs_Oceanic'!G60","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H60","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_Oceanic'!J60","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y60","v":41541.414969405472},null,{"$f":"'C_Determined Costs_Oceanic'!AA60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE60","v":5190.0538309726662},{"$f":"'C_Determined Costs_Oceanic'!AF60","v":3878.7829423342264},{"$f":"'C_Determined Costs_Oceanic'!AG60","v":3264.2646117389936},{"$f":"'C_Determined Costs_Oceanic'!AH60","v":3442.6253318238319},{"$f":"'C_Determined Costs_Oceanic'!AI60","v":7410.644177772615},{"$f":"'C_Determined Costs_Oceanic'!AJ60","v":6220.8887037989389},{"$f":"'C_Determined Costs_Oceanic'!AK60","v":4293.2086512494407},{"$f":"'C_Determined Costs_Oceanic'!AL60","v":4393.0825196396345},{"$f":"'C_Determined Costs_Oceanic'!AM60","v":3447.8642000751288},{"$f":"'C_Determined Costs_Oceanic'!AN60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY60","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ60","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA60","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB60","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC60","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD60","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE60","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF60","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG60","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH60","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI60","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ60","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E61","v":"Opex - Spare Cash provisions - Oceanic - Price Determination"},{"$f":"'C_Determined Costs_Oceanic'!F61","v":"Opex - Exceptionals (excl. redundancy) - CAA  Run"},{"$f":"'C_Determined Costs_Oceanic'!G61","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H61","v":"CPI 2020"},null,{"$f":"'C_Determined Costs_Oceanic'!J61","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y61","v":-618.10512286822632},null,{"$f":"'C_Determined Costs_Oceanic'!AA61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE61","v":98.346378370464166},{"$f":"'C_Determined Costs_Oceanic'!AF61","v":-271.93034999999765},{"$f":"'C_Determined Costs_Oceanic'!AG61","v":-807.08108736897645},{"$f":"'C_Determined Costs_Oceanic'!AH61","v":23.930272541182529},{"$f":"'C_Determined Costs_Oceanic'!AI61","v":55.29497099749063},{"$f":"'C_Determined Costs_Oceanic'!AJ61","v":65.627882524672856},{"$f":"'C_Determined Costs_Oceanic'!AK61","v":83.635063974217232},{"$f":"'C_Determined Costs_Oceanic'!AL61","v":71.005602217678899},{"$f":"'C_Determined Costs_Oceanic'!AM61","v":63.066143875041561},{"$f":"'C_Determined Costs_Oceanic'!AN61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY61","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ61","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA61","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB61","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC61","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD61","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE61","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF61","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG61","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH61","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI61","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ61","v":0}]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E19","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G19","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H19","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J19","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y19","v":163190.04654331485},null,{"$f":"'C_Determined Costs_Oceanic'!AA19","v":10176.99183910411},{"$f":"'C_Determined Costs_Oceanic'!AB19","v":10814.819756662544},{"$f":"'C_Determined Costs_Oceanic'!AC19","v":11164.822456319667},{"$f":"'C_Determined Costs_Oceanic'!AD19","v":11331.597995181808},{"$f":"'C_Determined Costs_Oceanic'!AE19","v":13232.351592323477},{"$f":"'C_Determined Costs_Oceanic'!AF19","v":12964.915246818146},{"$f":"'C_Determined Costs_Oceanic'!AG19","v":11441.524107706357},{"$f":"'C_Determined Costs_Oceanic'!AH19","v":12055.551598241696},{"$f":"'C_Determined Costs_Oceanic'!AI19","v":13965.175828848425},{"$f":"'C_Determined Costs_Oceanic'!AJ19","v":14186.287635386265},{"$f":"'C_Determined Costs_Oceanic'!AK19","v":13647.333493878032},{"$f":"'C_Determined Costs_Oceanic'!AL19","v":14088.700207688333},{"$f":"'C_Determined Costs_Oceanic'!AM19","v":14119.974785155997},{"$f":"'C_Determined Costs_Oceanic'!AN19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ19","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E20","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G20","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H20","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J20","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y20","v":36166.509546107867},null,{"$f":"'C_Determined Costs_Oceanic'!AA20","v":3319.7218162724826},{"$f":"'C_Determined Costs_Oceanic'!AB20","v":3379.4231663600904},{"$f":"'C_Determined Costs_Oceanic'!AC20","v":3407.2034681411888},{"$f":"'C_Determined Costs_Oceanic'!AD20","v":3146.0247230206251},{"$f":"'C_Determined Costs_Oceanic'!AE20","v":2694.9193606723425},{"$f":"'C_Determined Costs_Oceanic'!AF20","v":3070.7572352992065},{"$f":"'C_Determined Costs_Oceanic'!AG20","v":1681.7572493559924},{"$f":"'C_Determined Costs_Oceanic'!AH20","v":2087.7890033838844},{"$f":"'C_Determined Costs_Oceanic'!AI20","v":3658.9982275642374},{"$f":"'C_Determined Costs_Oceanic'!AJ20","v":3435.374424570155},{"$f":"'C_Determined Costs_Oceanic'!AK20","v":2289.6879585815768},{"$f":"'C_Determined Costs_Oceanic'!AL20","v":2074.5897041532448},{"$f":"'C_Determined Costs_Oceanic'!AM20","v":1920.2632087328398},{"$f":"'C_Determined Costs_Oceanic'!AN20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ20","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E21","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G21","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H21","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J21","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y21","v":3936.0831415999755},null,{"$f":"'C_Determined Costs_Oceanic'!AA21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG21","v":905.73410128248531},{"$f":"'C_Determined Costs_Oceanic'!AH21","v":923.13530695854843},{"$f":"'C_Determined Costs_Oceanic'!AI21","v":1070.7703001817717},{"$f":"'C_Determined Costs_Oceanic'!AJ21","v":1036.4434331771697},{"$f":"'C_Determined Costs_Oceanic'!AK21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ21","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E22","v":"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G22","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H22","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J22","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y22","v":10166.94993056489},null,{"$f":"'C_Determined Costs_Oceanic'!AA22","v":200.1158758632649},{"$f":"'C_Determined Costs_Oceanic'!AB22","v":233.15662897831649},{"$f":"'C_Determined Costs_Oceanic'!AC22","v":269.50675371766152},{"$f":"'C_Determined Costs_Oceanic'!AD22","v":309.25651121945458},{"$f":"'C_Determined Costs_Oceanic'!AE22","v":513.47816199925478},{"$f":"'C_Determined Costs_Oceanic'!AF22","v":574.1078983931136},{"$f":"'C_Determined Costs_Oceanic'!AG22","v":543.61475856700918},{"$f":"'C_Determined Costs_Oceanic'!AH22","v":918.32754054596944},{"$f":"'C_Determined Costs_Oceanic'!AI22","v":1339.2085231282351},{"$f":"'C_Determined Costs_Oceanic'!AJ22","v":1416.3602914467476},{"$f":"'C_Determined Costs_Oceanic'!AK22","v":1293.7835268167378},{"$f":"'C_Determined Costs_Oceanic'!AL22","v":1280.3379407676853},{"$f":"'C_Determined Costs_Oceanic'!AM22","v":1275.6955191214392},{"$f":"'C_Determined Costs_Oceanic'!AN22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ22","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E23","v":"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G23","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H23","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J23","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y23","v":5102.1469941295854},null,{"$f":"'C_Determined Costs_Oceanic'!AA23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF23","v":761.07881869529569},{"$f":"'C_Determined Costs_Oceanic'!AG23","v":571.99151566692206},{"$f":"'C_Determined Costs_Oceanic'!AH23","v":619.43395846132512},{"$f":"'C_Determined Costs_Oceanic'!AI23","v":735.13121336118115},{"$f":"'C_Determined Costs_Oceanic'!AJ23","v":706.17161725983601},{"$f":"'C_Determined Costs_Oceanic'!AK23","v":638.45841453622893},{"$f":"'C_Determined Costs_Oceanic'!AL23","v":558.77673437713895},{"$f":"'C_Determined Costs_Oceanic'!AM23","v":511.10472177165821},{"$f":"'C_Determined Costs_Oceanic'!AN23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ23","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E24","v":"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G24","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H24","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J24","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y24","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AJ24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AK24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ24","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E25","v":"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G25","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H25","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J25","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y25","v":964.5078603924909},null,{"$f":"'C_Determined Costs_Oceanic'!AA25","v":191.60174089754369},{"$f":"'C_Determined Costs_Oceanic'!AB25","v":120.07107132677679},{"$f":"'C_Determined Costs_Oceanic'!AC25","v":138.3358604377334},{"$f":"'C_Determined Costs_Oceanic'!AD25","v":145.18413881334573},{"$f":"'C_Determined Costs_Oceanic'!AE25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG25","v":62.964030667665618},{"$f":"'C_Determined Costs_Oceanic'!AH25","v":9.2145655574305163},{"$f":"'C_Determined Costs_Oceanic'!AI25","v":53.529077935785232},{"$f":"'C_Determined Costs_Oceanic'!AJ25","v":58.097907253299169},{"$f":"'C_Determined Costs_Oceanic'!AK25","v":59.325797698916887},{"$f":"'C_Determined Costs_Oceanic'!AL25","v":61.908400676970395},{"$f":"'C_Determined Costs_Oceanic'!AM25","v":64.275269127023535},{"$f":"'C_Determined Costs_Oceanic'!AN25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ25","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E26","v":"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G26","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H26","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J26","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y26","v":60194.661542585083},null,{"$f":"'C_Determined Costs_Oceanic'!AA26","v":5788.7325079478142},{"$f":"'C_Determined Costs_Oceanic'!AB26","v":5462.281271167165},{"$f":"'C_Determined Costs_Oceanic'!AC26","v":5413.141924984262},{"$f":"'C_Determined Costs_Oceanic'!AD26","v":5422.2412508175503},{"$f":"'C_Determined Costs_Oceanic'!AE26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG26","v":3348.560180639839},{"$f":"'C_Determined Costs_Oceanic'!AH26","v":3851.2557256165614},{"$f":"'C_Determined Costs_Oceanic'!AI26","v":8798.9539515918168},{"$f":"'C_Determined Costs_Oceanic'!AJ26","v":7449.5917341456261},{"$f":"'C_Determined Costs_Oceanic'!AK26","v":5147.1131576004755},{"$f":"'C_Determined Costs_Oceanic'!AL26","v":5293.1688381047688},{"$f":"'C_Determined Costs_Oceanic'!AM26","v":4219.6209999692055},{"$f":"'C_Determined Costs_Oceanic'!AN26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ26","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E27","v":"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G27","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H27","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J27","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y27","v":-393.90192241203414},null,{"$f":"'C_Determined Costs_Oceanic'!AA27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG27","v":-827.92295146425181},{"$f":"'C_Determined Costs_Oceanic'!AH27","v":26.770731711013315},{"$f":"'C_Determined Costs_Oceanic'!AI27","v":65.65392857760466},{"$f":"'C_Determined Costs_Oceanic'!AJ27","v":78.590207036934075},{"$f":"'C_Determined Costs_Oceanic'!AK27","v":100.26979194061994},{"$f":"'C_Determined Costs_Oceanic'!AL27","v":85.553740297214233},{"$f":"'C_Determined Costs_Oceanic'!AM27","v":77.182629488831381},{"$f":"'C_Determined Costs_Oceanic'!AN27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ27","v":0}]
[]
[null,null,null,null,{"$f":"E238","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"G238","v":"£'000 "},{"$f":"H238","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA248:BJ248)","v":162854.55271987058},null,{"$f":"IF(AND(AA$8 = $F$223, $F$226 = $E$224), AA228, AA238)","v":10176.99183910411},10814.819756662544,11164.822456319667,11331.597995181808,13232.351592323477,12629.421423373877,11441.524107706357,12055.551598241696,13965.175828848425,14186.287635386265,13647.333493878032,14088.700207688333,14119.974785155997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E239","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS"},null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA249:BJ249)","v":35133.097379655126},null,{"$f":"IF(AND(AA$8 = $F$223, $F$226 = $E$224), AA229, AA239)","v":3319.7218162724826},3379.4231663600904,3407.2034681411888,3146.0247230206251,2694.9193606723425,2037.3450688464648,1681.7572493559924,2087.7890033838844,3658.9982275642374,3435.374424570155,2289.6879585815768,2074.5897041532448,1920.2632087328398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4817.8250346864243,null,{"$f":"IF(AND(AA$8 = $F$223, $F$226 = $E$224), AA230, AA240)","v":0},0,0,0,0,881.74189308644918,905.73410128248531,923.13530695854843,1070.7703001817717,1036.4434331771697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5023.3865814413257,null,{"$f":"IF(AND(AA$8 = $F$223, $F$226 = $E$224), AA232, AA242)","v":0},0,0,0,0,682.3184060070347,571.99151566692206,619.43395846132512,735.13121336118115,706.17161725983601,638.45841453622893,558.77673437713895,511.10472177165821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AND(AA$8 = $F$223, $F$226 = $E$224), AA233, AA243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-665.83227241203178,null,{"$f":"IF(AND(AA$8 = $F$223, $F$226 = $E$224), AA236, AA246)","v":0},0,0,0,0,-271.93034999999765,-827.92295146425181,26.770731711013315,65.65392857760466,78.590207036934075,100.26979194061994,85.553740297214233,77.182629488831381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E249","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,35133.097379655126,null,3319.7218162724826,3379.4231663600904,3407.2034681411888,3146.0247230206251,2694.9193606723425,2037.3450688464648,1681.7572493559924,2087.7890033838844,3658.9982275642374,3435.374424570155,{"$f":"AK249","v":2289.6879585815768},2074.5897041532448,1920.2632087328398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E250","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,4817.8250346864243,null,0,0,0,0,0,881.74189308644918,905.73410128248531,923.13530695854843,1070.7703001817717,1036.4434331771697,{"$f":"AK250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E252","v":"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,5023.3865814413257,null,0,0,0,0,0,682.3184060070347,571.99151566692206,619.43395846132512,735.13121336118115,706.17161725983601,{"$f":"AK252","v":638.45841453622893},558.77673437713895,511.10472177165821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E255","v":"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS"},null,"£'000 ","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,64073.444484919317,null,5788.7325079478142,5462.281271167165,5413.141924984262,5422.2412508175503,0,3878.7829423342264,3348.560180639839,3851.2557256165614,8798.9539515918168,7449.5917341456261,{"$f":"AK255","v":5147.1131576004755},5293.1688381047688,4219.6209999692055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E28","v":"Regulatory Depreciation"},null,{"$f":"'C_Determined Costs_Oceanic'!G28","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H28","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J28","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y28","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA28","v":5630.0329631897284},{"$f":"'C_Determined Costs_Oceanic'!AB28","v":5154.1911772518542},{"$f":"'C_Determined Costs_Oceanic'!AC28","v":4645.9211553893774},{"$f":"'C_Determined Costs_Oceanic'!AD28","v":4483.3687907305484},{"$f":"'C_Determined Costs_Oceanic'!AE28","v":4456.338085000174},{"$f":"'C_Determined Costs_Oceanic'!AF28","v":7537.374797180586},{"$f":"'C_Determined Costs_Oceanic'!AG28","v":6240.1636764242994},{"$f":"'C_Determined Costs_Oceanic'!AH28","v":6421.3836477987425},{"$f":"'C_Determined Costs_Oceanic'!AI28","v":7863.2911139901043},{"$f":"'C_Determined Costs_Oceanic'!AJ28","v":8293.8997948642882},{"$f":"'C_Determined Costs_Oceanic'!AK28","v":5441.4420409975392},{"$f":"'C_Determined Costs_Oceanic'!AL28","v":5750.0264241108762},{"$f":"'C_Determined Costs_Oceanic'!AM28","v":6033.2235665768749},{"$f":"'C_Determined Costs_Oceanic'!AN28","v":2123.147590733678},{"$f":"'C_Determined Costs_Oceanic'!AO28","v":2182.6385757867547},{"$f":"'C_Determined Costs_Oceanic'!AP28","v":2243.796509156582},{"$f":"'C_Determined Costs_Oceanic'!AQ28","v":2306.6680990408504},{"$f":"'C_Determined Costs_Oceanic'!AR28","v":2371.3013624095211},{"$f":"'C_Determined Costs_Oceanic'!AS28","v":2437.7456616768636},{"$f":"'C_Determined Costs_Oceanic'!AT28","v":2506.0517424010523},{"$f":"'C_Determined Costs_Oceanic'!AU28","v":2576.2717720401129},{"$f":"'C_Determined Costs_Oceanic'!AV28","v":2605.65641401631},{"$f":"'C_Determined Costs_Oceanic'!AW28","v":2387.750318618238},{"$f":"'C_Determined Costs_Oceanic'!AX28","v":2020.7982286637143},{"$f":"'C_Determined Costs_Oceanic'!AY28","v":1631.5775627896896},{"$f":"'C_Determined Costs_Oceanic'!AZ28","v":1101.4741004851123},{"$f":"'C_Determined Costs_Oceanic'!BA28","v":555.1335506113528},{"$f":"'C_Determined Costs_Oceanic'!BB28","v":9.503872598185244E-13},{"$f":"'C_Determined Costs_Oceanic'!BC28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ28","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E29","v":"Regulatory Return - Oceanic"},null,{"$f":"'C_Determined Costs_Oceanic'!G29","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H29","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J29","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y29","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA29","v":1991.0032047702618},{"$f":"'C_Determined Costs_Oceanic'!AB29","v":1766.1750384290142},{"$f":"'C_Determined Costs_Oceanic'!AC29","v":1462.2310633872912},{"$f":"'C_Determined Costs_Oceanic'!AD29","v":1264.6162623343134},{"$f":"'C_Determined Costs_Oceanic'!AE29","v":2589.9120457638342},{"$f":"'C_Determined Costs_Oceanic'!AF29","v":1531.2253304431615},{"$f":"'C_Determined Costs_Oceanic'!AG29","v":1334.0037637223709},{"$f":"'C_Determined Costs_Oceanic'!AH29","v":1325.4548197068484},{"$f":"'C_Determined Costs_Oceanic'!AI29","v":1203.0616568960638},{"$f":"'C_Determined Costs_Oceanic'!AJ29","v":1077.7581405186888},{"$f":"'C_Determined Costs_Oceanic'!AK29","v":974.63186647956672},{"$f":"'C_Determined Costs_Oceanic'!AL29","v":983.51230947478268},{"$f":"'C_Determined Costs_Oceanic'!AM29","v":1003.0253217139041},{"$f":"'C_Determined Costs_Oceanic'!AN29","v":920.02401009166408},{"$f":"'C_Determined Costs_Oceanic'!AO29","v":801.4608160783464},{"$f":"'C_Determined Costs_Oceanic'!AP29","v":752.60394985187452},{"$f":"'C_Determined Costs_Oceanic'!AQ29","v":700.17665130376145},{"$f":"'C_Determined Costs_Oceanic'!AR29","v":644.25222058882025},{"$f":"'C_Determined Costs_Oceanic'!AS29","v":585.13057756435444},{"$f":"'C_Determined Costs_Oceanic'!AT29","v":522.22477373831669},{"$f":"'C_Determined Costs_Oceanic'!AU29","v":456.58622006209077},{"$f":"'C_Determined Costs_Oceanic'!AV29","v":387.06915943697294},{"$f":"'C_Determined Costs_Oceanic'!AW29","v":316.58203958372513},{"$f":"'C_Determined Costs_Oceanic'!AX29","v":253.31039344953936},{"$f":"'C_Determined Costs_Oceanic'!AY29","v":200.16833207105532},{"$f":"'C_Determined Costs_Oceanic'!AZ29","v":159.88794531084076},{"$f":"'C_Determined Costs_Oceanic'!BA29","v":135.37375276300372},{"$f":"'C_Determined Costs_Oceanic'!BB29","v":132.439449051309},{"$f":"'C_Determined Costs_Oceanic'!BC29","v":134.6181513140786},{"$f":"'C_Determined Costs_Oceanic'!BD29","v":131.73401782198081},{"$f":"'C_Determined Costs_Oceanic'!BE29","v":134.01569706920128},{"$f":"'C_Determined Costs_Oceanic'!BF29","v":136.35356020623445},{"$f":"'C_Determined Costs_Oceanic'!BG29","v":138.94660232253699},{"$f":"'C_Determined Costs_Oceanic'!BH29","v":141.61230195471649},{"$f":"'C_Determined Costs_Oceanic'!BI29","v":144.35269497969932},{"$f":"'C_Determined Costs_Oceanic'!BJ29","v":147.16987432005669}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E31","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,{"$f":"'C_Determined Costs_Oceanic'!G31","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H31","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J31","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y31","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI31","v":1444.2200109179619},{"$f":"'C_Determined Costs_Oceanic'!AJ31","v":1789.3711368300171},{"$f":"'C_Determined Costs_Oceanic'!AK31","v":752.8143161635362},{"$f":"'C_Determined Costs_Oceanic'!AL31","v":1285.969583518478},{"$f":"'C_Determined Costs_Oceanic'!AM31","v":1432.130044047648},{"$f":"'C_Determined Costs_Oceanic'!AN31","v":578.32457090767844},{"$f":"'C_Determined Costs_Oceanic'!AO31","v":489.40634535304912},{"$f":"'C_Determined Costs_Oceanic'!AP31","v":478.35060893242945},{"$f":"'C_Determined Costs_Oceanic'!AQ31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU31","v":1484.6417838329107},{"$f":"'C_Determined Costs_Oceanic'!AV31","v":900.54642706440416},{"$f":"'C_Determined Costs_Oceanic'!AW31","v":667.50874513453812},{"$f":"'C_Determined Costs_Oceanic'!AX31","v":511.58897177314992},{"$f":"'C_Determined Costs_Oceanic'!AY31","v":393.04655778289094},{"$f":"'C_Determined Costs_Oceanic'!AZ31","v":274.23096591499086},{"$f":"'C_Determined Costs_Oceanic'!BA31","v":168.40413697402064},{"$f":"'C_Determined Costs_Oceanic'!BB31","v":78.75413636265074},{"$f":"'C_Determined Costs_Oceanic'!BC31","v":74.943925296214772},{"$f":"'C_Determined Costs_Oceanic'!BD31","v":74.754853132375857},{"$f":"'C_Determined Costs_Oceanic'!BE31","v":75.5394138607804},{"$f":"'C_Determined Costs_Oceanic'!BF31","v":76.694424228529016},{"$f":"'C_Determined Costs_Oceanic'!BG31","v":78.087327632048599},{"$f":"'C_Determined Costs_Oceanic'!BH31","v":79.669725104356175},{"$f":"'C_Determined Costs_Oceanic'!BI31","v":81.428676748187868},{"$f":"'C_Determined Costs_Oceanic'!BJ31","v":83.355023256104957}]
[null,null,null,null,{"$f":"E259","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS"},null,"£m",{"$f":"$H$259","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA274:BJ274)","v":162.85455271987058},null,{"$f":"AA259 / $F$258","v":10.17699183910411},10.814819756662544,11.164822456319667,11.331597995181808,13.232351592323477,12.629421423373877,11.441524107706357,12.055551598241696,13.965175828848425,14.186287635386265,13.647333493878032,14.088700207688333,14.119974785155996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0233865814413248,null,{"$f":"AA263 / $F$258","v":0},0,0,0,0,0.68231840600703475,0.57199151566692208,0.6194339584613251,0.73513121336118115,0.70617161725983602,0.63845841453622898,0.55877673437713893,0.51110472177165822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA264 / $F$258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.66583227241203213,null,{"$f":"AA267 / $F$258","v":0},0,0,0,0,-0.27193034999999766,-0.82792295146425177,2.6770731711013317E-2,6.5653928577604659E-2,7.8590207036934076E-2,0.10026979194061994,8.5553740297214229E-2,7.7182629488831381E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E269","v":"Regulatory Depreciation"},null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107.00066872193482,null,{"$f":"AA269 / $F$258","v":5.6300329631897288},5.1541911772518541,4.6459211553893773,4.4833687907305482,4.4563380850001737,7.5373747971805862,6.2401636764242996,6.4213836477987423,7.8632911139901047,8.2938997948642879,5.441442040997539,5.7500264241108763,6.0332235665768748,2.1231475907336779,2.1826385757867546,2.2437965091565819,2.3066680990408504,2.3713013624095209,2.4377456616768636,2.5060517424010524,2.5762717720401129,2.6056564140163099,2.3877503186182381,2.0207982286637143,1.6315775627896896,1.1014741004851123,0.55513355061135283,9.5038725981852447E-16,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E272","v":"Adjustments - Previous Price Determination, TUR"},null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4408920985006262E-16,null,{"$f":"AA272 / $F$258","v":0},0,0,0,0,0,0,0,-6.2703331532236666,1.5675832883059166,1.5675832883059166,1.5675832883059166,1.5675832883059166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E273","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.353781710768953,null,0,0,0,0,0,0,0,0,1.4442200109179619,1.7893711368300171,0.75281431616353622,1.2859695835184779,1.4321300440476479,0.57832457090767841,0.48940634535304911,0.47835060893242948,0,0,0,0,1.4846417838329107,0.90054642706440413,0.66750874513453806,0.51158897177314988,0.39304655778289094,0.27423096591499085,0.16840413697402065,7.8754136362650745E-2,7.494392529621477E-2,7.4754853132375856E-2,7.5539413860780405E-2,7.6694424228529012E-2,7.8087327632048592E-2,7.9669725104356173E-2,8.1428676748187864E-2,8.3355023256104957E-2]
[null,null,null,null,"Total (£m)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y274:Y286)","v":413.48144393166314},null,{"$f":"SUM(AA274:AA286)","v":26.774168987480738},26.437403284366646,26.003255370407217,25.626581359868755,23.916201015989902,32.450841435035549,24.792556026438422,27.824593638551974,31.890958029486193,38.718179856178082,30.574567807115166,31.153762866465541,30.192269574914999,3.043171600825342,2.9840993918651009,2.9964004590084565,3.0068447503446118,3.0155535829983413,3.0228762392412181,3.028276516139369,3.0328579921022039,2.9927255734532827,2.7043323582019632,2.2741086221132538,1.8317458948607448,1.2613620457959531,0.69050730337435651,0.13243944905130994,0.13461815131407862,0.13173401782198083,0.13401569706920127,0.13635356020623446,0.138946602322537,0.1416123019547165,0.14435269497969933,0.14716987432005668]
[null,null,null,null,"Imported total converted to £m",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y291 / F258","v":421.19320008306818},null,{"$f":"AA291 / $F$258","v":26.774168987480738},{"$f":"AB291 / $F$258","v":26.437403284366638},26.003255370407214,25.626581359868752,23.916201015989898,26.80881587567157,24.792556026438429,27.824593638551971,33.335178040404152,40.507550993008095,31.327382123278699,32.439732449984014,31.624399618962652,3.6214961717330207,3.4735057372181499,3.4747510679408862,3.0068447503446118,3.0155535829983413,3.0228762392412181,3.028276516139369,4.5174997759351143,3.8932720005176868,3.371841103336501,2.7856975938864035,2.2247924526436358,1.5355930117109438,0.85891144034837719,0.21119358541396069,0.20956207661029339,0.2064888709543567,0.20955511092998169,0.21304798443476347,0.21703392995458556,0.22128202705907268,0.22578137172788718,0.23052489757616165]
[]
[null,"Dashboard - London Approach"]
[null,null,null,null,{"$f":"C_RevCost_LA!E48","v":"London Approach Determined Cost Revenue (t) (TSU) - Exlcuding 2023 TUR"},null,{"$f":"C_RevCost_LA!G48","v":"£'000 "},{"$f":"C_RevCost_LA!H48","v":"Nominal"},null,{"$f":"C_RevCost_LA!J48","v":0},null,{"$f":"C_RevCost_LA!L48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y48","v":185597.64434532562},null,{"$f":"C_RevCost_LA!AA48","v":12011.867042455877},{"$f":"C_RevCost_LA!AB48","v":12371.198359481488},{"$f":"C_RevCost_LA!AC48","v":12749.489788426999},{"$f":"C_RevCost_LA!AD48","v":13092.087341933398},{"$f":"C_RevCost_LA!AE48","v":13398.854800880526},{"$f":"C_RevCost_LA!AF48","v":13554.700238809306},{"$f":"C_RevCost_LA!AG48","v":13510.582126821584},{"$f":"C_RevCost_LA!AH48","v":14450.852676137454},{"$f":"C_RevCost_LA!AI48","v":15484.784921549199},{"$f":"C_RevCost_LA!AJ48","v":15303.613636330023},{"$f":"C_RevCost_LA!AK48","v":16079.200197026485},{"$f":"C_RevCost_LA!AL48","v":16608.293311820991},{"$f":"C_RevCost_LA!AM48","v":16982.119903652307},{"$f":"C_RevCost_LA!AN48","v":0},{"$f":"C_RevCost_LA!AO48","v":0},{"$f":"C_RevCost_LA!AP48","v":0},{"$f":"C_RevCost_LA!AQ48","v":0},{"$f":"C_RevCost_LA!AR48","v":0},{"$f":"C_RevCost_LA!AS48","v":0},{"$f":"C_RevCost_LA!AT48","v":0},{"$f":"C_RevCost_LA!AU48","v":0},{"$f":"C_RevCost_LA!AV48","v":0},{"$f":"C_RevCost_LA!AW48","v":0},{"$f":"C_RevCost_LA!AX48","v":0},{"$f":"C_RevCost_LA!AY48","v":0},{"$f":"C_RevCost_LA!AZ48","v":0},{"$f":"C_RevCost_LA!BA48","v":0},{"$f":"C_RevCost_LA!BB48","v":0},{"$f":"C_RevCost_LA!BC48","v":0},{"$f":"C_RevCost_LA!BD48","v":0},{"$f":"C_RevCost_LA!BE48","v":0},{"$f":"C_RevCost_LA!BF48","v":0},{"$f":"C_RevCost_LA!BG48","v":0},{"$f":"C_RevCost_LA!BH48","v":0},{"$f":"C_RevCost_LA!BI48","v":0},{"$f":"C_RevCost_LA!BJ48","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E49","v":"London Approach - 2023 TUR Revenues"},null,{"$f":"C_RevCost_LA!G49","v":"£'000 "},{"$f":"C_RevCost_LA!H49","v":"Nominal"},null,{"$f":"C_RevCost_LA!J49","v":0},null,{"$f":"C_RevCost_LA!L49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y49","v":0},null,{"$f":"C_RevCost_LA!AA49","v":0},{"$f":"C_RevCost_LA!AB49","v":0},{"$f":"C_RevCost_LA!AC49","v":0},{"$f":"C_RevCost_LA!AD49","v":0},{"$f":"C_RevCost_LA!AE49","v":0},{"$f":"C_RevCost_LA!AF49","v":0},{"$f":"C_RevCost_LA!AG49","v":0},{"$f":"C_RevCost_LA!AH49","v":0},{"$f":"C_RevCost_LA!AI49","v":-861.04687354611553},{"$f":"C_RevCost_LA!AJ49","v":861.04687354611553},{"$f":"C_RevCost_LA!AK49","v":0},{"$f":"C_RevCost_LA!AL49","v":0},{"$f":"C_RevCost_LA!AM49","v":0},{"$f":"C_RevCost_LA!AN49","v":0},{"$f":"C_RevCost_LA!AO49","v":0},{"$f":"C_RevCost_LA!AP49","v":0},{"$f":"C_RevCost_LA!AQ49","v":0},{"$f":"C_RevCost_LA!AR49","v":0},{"$f":"C_RevCost_LA!AS49","v":0},{"$f":"C_RevCost_LA!AT49","v":0},{"$f":"C_RevCost_LA!AU49","v":0},{"$f":"C_RevCost_LA!AV49","v":0},{"$f":"C_RevCost_LA!AW49","v":0},{"$f":"C_RevCost_LA!AX49","v":0},{"$f":"C_RevCost_LA!AY49","v":0},{"$f":"C_RevCost_LA!AZ49","v":0},{"$f":"C_RevCost_LA!BA49","v":0},{"$f":"C_RevCost_LA!BB49","v":0},{"$f":"C_RevCost_LA!BC49","v":0},{"$f":"C_RevCost_LA!BD49","v":0},{"$f":"C_RevCost_LA!BE49","v":0},{"$f":"C_RevCost_LA!BF49","v":0},{"$f":"C_RevCost_LA!BG49","v":0},{"$f":"C_RevCost_LA!BH49","v":0},{"$f":"C_RevCost_LA!BI49","v":0},{"$f":"C_RevCost_LA!BJ49","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E52","v":"Traffic Risk Share (t) (TSU)"},null,{"$f":"C_RevCost_LA!G52","v":"£'000"},{"$f":"C_RevCost_LA!H52","v":"Nominal"},null,{"$f":"C_RevCost_LA!J52","v":0},null,{"$f":"C_RevCost_LA!L52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y52","v":20985.863605276318},null,{"$f":"C_RevCost_LA!AA52","v":0},{"$f":"C_RevCost_LA!AB52","v":0},{"$f":"C_RevCost_LA!AC52","v":-49.818351067825162},{"$f":"C_RevCost_LA!AD52","v":-221.37356692599406},{"$f":"C_RevCost_LA!AE52","v":-237.213713217085},{"$f":"C_RevCost_LA!AF52","v":-229.14548110906586},{"$f":"C_RevCost_LA!AG52","v":-106.33338324754615},{"$f":"C_RevCost_LA!AH52","v":0},{"$f":"C_RevCost_LA!AI52","v":1981.5013341209537},{"$f":"C_RevCost_LA!AJ52","v":2003.9393996369322},{"$f":"C_RevCost_LA!AK52","v":2024.7961432823433},{"$f":"C_RevCost_LA!AL52","v":2073.9870546041557},{"$f":"C_RevCost_LA!AM52","v":2135.612187372968},{"$f":"C_RevCost_LA!AN52","v":2195.4524327109148},{"$f":"C_RevCost_LA!AO52","v":2256.969412702877},{"$f":"C_RevCost_LA!AP52","v":2320.2101097615114},{"$f":"C_RevCost_LA!AQ52","v":2385.2228227552991},{"$f":"C_RevCost_LA!AR52","v":2452.0572038958767},{"$f":"C_RevCost_LA!AS52","v":0},{"$f":"C_RevCost_LA!AT52","v":0},{"$f":"C_RevCost_LA!AU52","v":0},{"$f":"C_RevCost_LA!AV52","v":0},{"$f":"C_RevCost_LA!AW52","v":0},{"$f":"C_RevCost_LA!AX52","v":0},{"$f":"C_RevCost_LA!AY52","v":0},{"$f":"C_RevCost_LA!AZ52","v":0},{"$f":"C_RevCost_LA!BA52","v":0},{"$f":"C_RevCost_LA!BB52","v":0},{"$f":"C_RevCost_LA!BC52","v":0},{"$f":"C_RevCost_LA!BD52","v":0},{"$f":"C_RevCost_LA!BE52","v":0},{"$f":"C_RevCost_LA!BF52","v":0},{"$f":"C_RevCost_LA!BG52","v":0},{"$f":"C_RevCost_LA!BH52","v":0},{"$f":"C_RevCost_LA!BI52","v":0},{"$f":"C_RevCost_LA!BJ52","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E54","v":"LA Other Revenue LOR t (TSU)"},null,{"$f":"C_RevCost_LA!G54","v":"£'000"},{"$f":"C_RevCost_LA!H54","v":"Nominal"},null,{"$f":"C_RevCost_LA!J54","v":0},null,{"$f":"C_RevCost_LA!L54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y54","v":0},null,{"$f":"C_RevCost_LA!AA54","v":0},{"$f":"C_RevCost_LA!AB54","v":0},{"$f":"C_RevCost_LA!AC54","v":0},{"$f":"C_RevCost_LA!AD54","v":0},{"$f":"C_RevCost_LA!AE54","v":0},{"$f":"C_RevCost_LA!AF54","v":0},{"$f":"C_RevCost_LA!AG54","v":-25.107036398467432},{"$f":"C_RevCost_LA!AH54","v":-93.828500153256698},{"$f":"C_RevCost_LA!AI54","v":-64.574667914851219},{"$f":"C_RevCost_LA!AJ54","v":-37.159345525789149},{"$f":"C_RevCost_LA!AK54","v":-36.528406607620134},{"$f":"C_RevCost_LA!AL54","v":-36.034873539136683},{"$f":"C_RevCost_LA!AM54","v":-35.900559616477445},{"$f":"C_RevCost_LA!AN54","v":0},{"$f":"C_RevCost_LA!AO54","v":0},{"$f":"C_RevCost_LA!AP54","v":0},{"$f":"C_RevCost_LA!AQ54","v":0},{"$f":"C_RevCost_LA!AR54","v":0},{"$f":"C_RevCost_LA!AS54","v":0},{"$f":"C_RevCost_LA!AT54","v":0},{"$f":"C_RevCost_LA!AU54","v":0},{"$f":"C_RevCost_LA!AV54","v":0},{"$f":"C_RevCost_LA!AW54","v":0},{"$f":"C_RevCost_LA!AX54","v":0},{"$f":"C_RevCost_LA!AY54","v":0},{"$f":"C_RevCost_LA!AZ54","v":0},{"$f":"C_RevCost_LA!BA54","v":0},{"$f":"C_RevCost_LA!BB54","v":0},{"$f":"C_RevCost_LA!BC54","v":0},{"$f":"C_RevCost_LA!BD54","v":0},{"$f":"C_RevCost_LA!BE54","v":0},{"$f":"C_RevCost_LA!BF54","v":0},{"$f":"C_RevCost_LA!BG54","v":0},{"$f":"C_RevCost_LA!BH54","v":0},{"$f":"C_RevCost_LA!BI54","v":0},{"$f":"C_RevCost_LA!BJ54","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E57","v":"LA VFR t (TSU)"},null,{"$f":"C_RevCost_LA!G57","v":"£'000"},{"$f":"C_RevCost_LA!H57","v":"Nominal"},null,{"$f":"C_RevCost_LA!J57","v":0},null,{"$f":"C_RevCost_LA!L57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y57","v":0},null,{"$f":"C_RevCost_LA!AA57","v":0},{"$f":"C_RevCost_LA!AB57","v":0},{"$f":"C_RevCost_LA!AC57","v":0},{"$f":"C_RevCost_LA!AD57","v":0},{"$f":"C_RevCost_LA!AE57","v":0},{"$f":"C_RevCost_LA!AF57","v":0},{"$f":"C_RevCost_LA!AG57","v":0},{"$f":"C_RevCost_LA!AH57","v":0},{"$f":"C_RevCost_LA!AI57","v":0},{"$f":"C_RevCost_LA!AJ57","v":0},{"$f":"C_RevCost_LA!AK57","v":0},{"$f":"C_RevCost_LA!AL57","v":0},{"$f":"C_RevCost_LA!AM57","v":0},{"$f":"C_RevCost_LA!AN57","v":0},{"$f":"C_RevCost_LA!AO57","v":0},{"$f":"C_RevCost_LA!AP57","v":0},{"$f":"C_RevCost_LA!AQ57","v":0},{"$f":"C_RevCost_LA!AR57","v":0},{"$f":"C_RevCost_LA!AS57","v":0},{"$f":"C_RevCost_LA!AT57","v":0},{"$f":"C_RevCost_LA!AU57","v":0},{"$f":"C_RevCost_LA!AV57","v":0},{"$f":"C_RevCost_LA!AW57","v":0},{"$f":"C_RevCost_LA!AX57","v":0},{"$f":"C_RevCost_LA!AY57","v":0},{"$f":"C_RevCost_LA!AZ57","v":0},{"$f":"C_RevCost_LA!BA57","v":0},{"$f":"C_RevCost_LA!BB57","v":0},{"$f":"C_RevCost_LA!BC57","v":0},{"$f":"C_RevCost_LA!BD57","v":0},{"$f":"C_RevCost_LA!BE57","v":0},{"$f":"C_RevCost_LA!BF57","v":0},{"$f":"C_RevCost_LA!BG57","v":0},{"$f":"C_RevCost_LA!BH57","v":0},{"$f":"C_RevCost_LA!BI57","v":0},{"$f":"C_RevCost_LA!BJ57","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E58","v":"LDISCOUNT t (TSU)"},null,{"$f":"C_RevCost_LA!G58","v":"£'000"},{"$f":"C_RevCost_LA!H58","v":"Nominal"},null,{"$f":"C_RevCost_LA!J58","v":0},null,{"$f":"C_RevCost_LA!L58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y58","v":0},null,{"$f":"C_RevCost_LA!AA58","v":0},{"$f":"C_RevCost_LA!AB58","v":0},{"$f":"C_RevCost_LA!AC58","v":0},{"$f":"C_RevCost_LA!AD58","v":0},{"$f":"C_RevCost_LA!AE58","v":0},{"$f":"C_RevCost_LA!AF58","v":0},{"$f":"C_RevCost_LA!AG58","v":0},{"$f":"C_RevCost_LA!AH58","v":0},{"$f":"C_RevCost_LA!AI58","v":0},{"$f":"C_RevCost_LA!AJ58","v":0},{"$f":"C_RevCost_LA!AK58","v":0},{"$f":"C_RevCost_LA!AL58","v":0},{"$f":"C_RevCost_LA!AM58","v":0},{"$f":"C_RevCost_LA!AN58","v":0},{"$f":"C_RevCost_LA!AO58","v":0},{"$f":"C_RevCost_LA!AP58","v":0},{"$f":"C_RevCost_LA!AQ58","v":0},{"$f":"C_RevCost_LA!AR58","v":0},{"$f":"C_RevCost_LA!AS58","v":0},{"$f":"C_RevCost_LA!AT58","v":0},{"$f":"C_RevCost_LA!AU58","v":0},{"$f":"C_RevCost_LA!AV58","v":0},{"$f":"C_RevCost_LA!AW58","v":0},{"$f":"C_RevCost_LA!AX58","v":0},{"$f":"C_RevCost_LA!AY58","v":0},{"$f":"C_RevCost_LA!AZ58","v":0},{"$f":"C_RevCost_LA!BA58","v":0},{"$f":"C_RevCost_LA!BB58","v":0},{"$f":"C_RevCost_LA!BC58","v":0},{"$f":"C_RevCost_LA!BD58","v":0},{"$f":"C_RevCost_LA!BE58","v":0},{"$f":"C_RevCost_LA!BF58","v":0},{"$f":"C_RevCost_LA!BG58","v":0},{"$f":"C_RevCost_LA!BH58","v":0},{"$f":"C_RevCost_LA!BI58","v":0},{"$f":"C_RevCost_LA!BJ58","v":0}]
[null,null,null,null,"London Approach - 2023 TUR Revenues",null,"£m","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA312:BJ312)","v":0},null,{"$f":"AA300 / $F$258","v":0},0,0,0,0,0,0,0,{"$f":"AI300 / $F$258","v":-0.86104687354611553},0.86104687354611553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E301","v":"INF - year (t) (TSU) (Forecast)"},null,"£m",{"$f":"H301","v":"Nominal"},null,{"$f":"J301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA313:BJ313)","v":-0.96464147452985671},null,{"$f":"AA301 / $F$258","v":0},0,-0.2650779662666698,-0.4154469629562309,-0.34367764048427707,-0.29039099084533831,-0.32289390471339091,-0.15619385343858136,-7.943483978372004E-2,0.90847468395835185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Traffic Risk Share (t) (TSU)",null,"£m","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.985863605276315,null,{"$f":"AA303 / $F$258","v":0},0,-4.9818351067825159E-2,-0.22137356692599405,-0.23721371321708501,-0.22914548110906585,-0.10633338324754615,0,1.9815013341209538,2.0039393996369324,2.0247961432823431,2.0739870546041557,2.1356121873729679,2.1954524327109146,2.256969412702877,2.3202101097615113,2.3852228227552992,2.4520572038958766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Financial Incentives FI t  (TSU)",null,"£m","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA306 / $F$258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LDISCOUNT t (TSU)",null,"£m","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA309 / $F$258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LTVar t (TSU)",null,"£m","Nominal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.45293839203149794,null,{"$f":"AA310 / $F$258","v":0},0,0,0,2.3205204064565815E-3,9.9626306595911093E-3,7.3608833311233114E-3,-0.13232835026286377,-0.26656683442546353,-7.3687241740341622E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$16","v":"£m to £'000 conversion factor"},{"$f":"_OneK","v":1000},{"$f":"I_Global!G$16","v":"#"}]
[null,null,null,null,{"$f":"O_FinStats!E72","v":"Operating Profit (EBITDA)"},null,{"$f":"O_FinStats!G72","v":"£'000 "},{"$f":"O_FinStats!H72","v":"Nominal"},{"$f":"O_FinStats!I72","v":0},{"$f":"O_FinStats!J72","v":0},null,{"$f":"O_FinStats!L72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y72","v":3719899.6071144934},null,{"$f":"O_FinStats!AA72","v":281003.49360167718},{"$f":"O_FinStats!AB72","v":294360.92271268612},{"$f":"O_FinStats!AC72","v":295683.28921596921},{"$f":"O_FinStats!AD72","v":260669.76535388484},{"$f":"O_FinStats!AE72","v":231509.6754793523},{"$f":"O_FinStats!AF72","v":207750.70833500015},{"$f":"O_FinStats!AG72","v":249593.55981412018},{"$f":"O_FinStats!AH72","v":400470.53030311025},{"$f":"O_FinStats!AI72","v":246672.41911533091},{"$f":"O_FinStats!AJ72","v":206509.86625320744},{"$f":"O_FinStats!AK72","v":287341.31672365952},{"$f":"O_FinStats!AL72","v":311024.82822836097},{"$f":"O_FinStats!AM72","v":330876.62732854555},{"$f":"O_FinStats!AN72","v":26230.544704990367},{"$f":"O_FinStats!AO72","v":23402.782854657213},{"$f":"O_FinStats!AP72","v":18634.126065906275},{"$f":"O_FinStats!AQ72","v":12454.725341371759},{"$f":"O_FinStats!AR72","v":8889.6847555923814},{"$f":"O_FinStats!AS72","v":4234.6334150864386},{"$f":"O_FinStats!AT72","v":2241.3528276941433},{"$f":"O_FinStats!AU72","v":3749.6978708708621},{"$f":"O_FinStats!AV72","v":3499.5778008153679},{"$f":"O_FinStats!AW72","v":3382.7155791886798},{"$f":"O_FinStats!AX72","v":2796.2608675781653},{"$f":"O_FinStats!AY72","v":2235.0520279115344},{"$f":"O_FinStats!AZ72","v":1545.5568708387254},{"$f":"O_FinStats!BA72","v":868.58761831353718},{"$f":"O_FinStats!BB72","v":220.58946847367372},{"$f":"O_FinStats!BC72","v":218.68570661773674},{"$f":"O_FinStats!BD72","v":215.34698208863173},{"$f":"O_FinStats!BE72","v":505.03379732787027},{"$f":"O_FinStats!BF72","v":213.04429079745807},{"$f":"O_FinStats!BG72","v":217.03008051247016},{"$f":"O_FinStats!BH72","v":221.27801302322715},{"$f":"O_FinStats!BI72","v":225.77718384262229},{"$f":"O_FinStats!BJ72","v":230.52052608922619}]
[null,null,null,null,{"$f":"O_FinStats!E100","v":"Profit before tax"},null,{"$f":"O_FinStats!G100","v":"£'000 "},{"$f":"O_FinStats!H100","v":"Nominal"},{"$f":"O_FinStats!I100","v":"Nominal"},{"$f":"O_FinStats!J100","v":0},null,{"$f":"O_FinStats!L100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y100","v":-1052746.1477381603},null,{"$f":"O_FinStats!AA100","v":59773.642093364084},{"$f":"O_FinStats!AB100","v":82529.151044565529},{"$f":"O_FinStats!AC100","v":126317.30432268039},{"$f":"O_FinStats!AD100","v":97183.663023640911},{"$f":"O_FinStats!AE100","v":43278.008529277889},{"$f":"O_FinStats!AF100","v":-13415.463259110862},{"$f":"O_FinStats!AG100","v":159581.31850656105},{"$f":"O_FinStats!AH100","v":289834.15245039458},{"$f":"O_FinStats!AI100","v":131344.70446056826},{"$f":"O_FinStats!AJ100","v":87438.297913937044},{"$f":"O_FinStats!AK100","v":163868.99667285595},{"$f":"O_FinStats!AL100","v":182549.41352950397},{"$f":"O_FinStats!AM100","v":197551.90540328409},{"$f":"O_FinStats!AN100","v":-103916.52216533164},{"$f":"O_FinStats!AO100","v":-120110.54860827906},{"$f":"O_FinStats!AP100","v":-124026.41494983372},{"$f":"O_FinStats!AQ100","v":-194438.88121523097},{"$f":"O_FinStats!AR100","v":-97844.421187465268},{"$f":"O_FinStats!AS100","v":-107491.20898074411},{"$f":"O_FinStats!AT100","v":-112840.8144713709},{"$f":"O_FinStats!AU100","v":-122772.99133773507},{"$f":"O_FinStats!AV100","v":-120308.2521602043},{"$f":"O_FinStats!AW100","v":-115444.55632105769},{"$f":"O_FinStats!AX100","v":-112073.2104061459},{"$f":"O_FinStats!AY100","v":-107601.46727640537},{"$f":"O_FinStats!AZ100","v":-102772.88116809119},{"$f":"O_FinStats!BA100","v":-98724.766098020482},{"$f":"O_FinStats!BB100","v":-91283.830364017907},{"$f":"O_FinStats!BC100","v":-101813.03372948595},{"$f":"O_FinStats!BD100","v":-105420.2969805157},{"$f":"O_FinStats!BE100","v":-103683.49126781926},{"$f":"O_FinStats!BF100","v":-110029.82638732466},{"$f":"O_FinStats!BG100","v":-116432.8544536495},{"$f":"O_FinStats!BH100","v":-123208.33282337336},{"$f":"O_FinStats!BI100","v":-130377.95747088578},{"$f":"O_FinStats!BJ100","v":-137964.68260669548}]
[null,null,null,null,"Total Operating Costs",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6980.6293850469829,null,{"$f":"AA328 / $F$326","v":-442.76075274332271},-440.70026263648037,-449.18979997153076,-476.47168877861515,-504.54028595564779,-492.5164596725001,-435.35416900708191,-547.6409684701116,-648.18623030116999,-657.69437264338626,-627.33416192052766,-625.404589622343,-632.83564332426567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,906.27000578940613,null,{"$f":"AA329 / $F$326","v":0},0,0,0,0,0,97.458810797157682,133.14866561092228,119.69440953862286,137.31869315288108,142.42265666105666,138.33774892817266,137.88902110059288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained Cash c/f",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-27589.682835968913,null,{"$f":"AA332 / $F$326","v":102.76837073828882},136.20277774609627,182.8872375,173.20435000000001,407.78152500000004,316,38.91459794809937,-124.80654540091297,-39.558743506727289,89.420786303669757,245.09589776000001,413.75299230000013,589.62154414999998,50,50,50,-645.18104396663557,-743.86599929294096,-801.0152690158734,-998.09545121273823,-1063.2048086783434,-1130.2887425395195,-1199.4201343767108,-1270.2579604300865,-1342.9454701940847,-1420.2139108561487,-1502.5892327460444,-1590.3522491124002,-1683.2583955592072,-1781.5745829218135,-1885.5987412662103,-1995.6860884717064,-2112.1775084210803,-2235.4455935382821,-2365.884622516729,-2503.9118213908664]
[]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E595","v":"Opex - Wages & Salaries - Price determination - UKATS POS mapping"},{"$f":"'I_InputSets UKATS'!F595","v":"1.1   Staff"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E596","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS mapping"},{"$f":"'I_InputSets UKATS'!F596","v":"         of which, pension costs"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E599","v":"Pensions - Opt outs - Price determination - UKATS POS mapping"},{"$f":"'I_InputSets UKATS'!F599","v":"         of which, pension costs"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E600","v":"Pensions - Other pension costs - Price determination - UKATS POS mapping"},{"$f":"'I_InputSets UKATS'!F600","v":"         of which, pension costs"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E603","v":"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS mapping"},{"$f":"'I_InputSets UKATS'!F603","v":"1.2   Other operating costs"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E604","v":"Opex - Spare 2 - Price determination - UKATS POS mapping"},{"$f":"'I_InputSets UKATS'!F604","v":"1.2   Other operating costs"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E607","v":"Regulatory Return - UKATS mapping"},{"$f":"'I_InputSets UKATS'!F607","v":"1.4   Cost of capital"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E609","v":"Adjustments mapping"},{"$f":"'I_InputSets UKATS'!F609","v":"1.5   Exceptional items"}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E22","v":"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS"},{"$f":"'C_Determined Costs_UKATS'!F22","v":"Pensions - Defined benefit - Deficit Repair - CAA Run - UKATS POS"},{"$f":"'C_Determined Costs_UKATS'!G22","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H22","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J22","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y22","v":85797.891739030252},null,{"$f":"'C_Determined Costs_UKATS'!AA22","v":0},{"$f":"'C_Determined Costs_UKATS'!AB22","v":0},{"$f":"'C_Determined Costs_UKATS'!AC22","v":0},{"$f":"'C_Determined Costs_UKATS'!AD22","v":0},{"$f":"'C_Determined Costs_UKATS'!AE22","v":0},{"$f":"'C_Determined Costs_UKATS'!AF22","v":0},{"$f":"'C_Determined Costs_UKATS'!AG22","v":19211.743652967325},{"$f":"'C_Determined Costs_UKATS'!AH22","v":20919.859699003406},{"$f":"'C_Determined Costs_UKATS'!AI22","v":22643.169526844904},{"$f":"'C_Determined Costs_UKATS'!AJ22","v":23023.118860214625},{"$f":"'C_Determined Costs_UKATS'!AK22","v":0},{"$f":"'C_Determined Costs_UKATS'!AL22","v":0},{"$f":"'C_Determined Costs_UKATS'!AM22","v":0},{"$f":"'C_Determined Costs_UKATS'!AN22","v":0},{"$f":"'C_Determined Costs_UKATS'!AO22","v":0},{"$f":"'C_Determined Costs_UKATS'!AP22","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ22","v":0},{"$f":"'C_Determined Costs_UKATS'!AR22","v":0},{"$f":"'C_Determined Costs_UKATS'!AS22","v":0},{"$f":"'C_Determined Costs_UKATS'!AT22","v":0},{"$f":"'C_Determined Costs_UKATS'!AU22","v":0},{"$f":"'C_Determined Costs_UKATS'!AV22","v":0},{"$f":"'C_Determined Costs_UKATS'!AW22","v":0},{"$f":"'C_Determined Costs_UKATS'!AX22","v":0},{"$f":"'C_Determined Costs_UKATS'!AY22","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ22","v":0},{"$f":"'C_Determined Costs_UKATS'!BA22","v":0},{"$f":"'C_Determined Costs_UKATS'!BB22","v":0},{"$f":"'C_Determined Costs_UKATS'!BC22","v":0},{"$f":"'C_Determined Costs_UKATS'!BD22","v":0},{"$f":"'C_Determined Costs_UKATS'!BE22","v":0},{"$f":"'C_Determined Costs_UKATS'!BF22","v":0},{"$f":"'C_Determined Costs_UKATS'!BG22","v":0},{"$f":"'C_Determined Costs_UKATS'!BH22","v":0},{"$f":"'C_Determined Costs_UKATS'!BI22","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ22","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E23","v":"Pensions - Defined contribution - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G23","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H23","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J23","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y23","v":171541.73479262195},null,{"$f":"'C_Determined Costs_UKATS'!AA23","v":4537.5987194322952},{"$f":"'C_Determined Costs_UKATS'!AB23","v":5211.1051207713372},{"$f":"'C_Determined Costs_UKATS'!AC23","v":6036.7447530622194},{"$f":"'C_Determined Costs_UKATS'!AD23","v":6802.9956626988569},{"$f":"'C_Determined Costs_UKATS'!AE23","v":7592.3741543342694},{"$f":"'C_Determined Costs_UKATS'!AF23","v":11784.545145078317},{"$f":"'C_Determined Costs_UKATS'!AG23","v":11645.829121836972},{"$f":"'C_Determined Costs_UKATS'!AH23","v":12899.56663789873},{"$f":"'C_Determined Costs_UKATS'!AI23","v":18359.871092741105},{"$f":"'C_Determined Costs_UKATS'!AJ23","v":19925.969246263754},{"$f":"'C_Determined Costs_UKATS'!AK23","v":20876.958399008177},{"$f":"'C_Determined Costs_UKATS'!AL23","v":22146.780219774311},{"$f":"'C_Determined Costs_UKATS'!AM23","v":23721.396519721635},{"$f":"'C_Determined Costs_UKATS'!AN23","v":0},{"$f":"'C_Determined Costs_UKATS'!AO23","v":0},{"$f":"'C_Determined Costs_UKATS'!AP23","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ23","v":0},{"$f":"'C_Determined Costs_UKATS'!AR23","v":0},{"$f":"'C_Determined Costs_UKATS'!AS23","v":0},{"$f":"'C_Determined Costs_UKATS'!AT23","v":0},{"$f":"'C_Determined Costs_UKATS'!AU23","v":0},{"$f":"'C_Determined Costs_UKATS'!AV23","v":0},{"$f":"'C_Determined Costs_UKATS'!AW23","v":0},{"$f":"'C_Determined Costs_UKATS'!AX23","v":0},{"$f":"'C_Determined Costs_UKATS'!AY23","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ23","v":0},{"$f":"'C_Determined Costs_UKATS'!BA23","v":0},{"$f":"'C_Determined Costs_UKATS'!BB23","v":0},{"$f":"'C_Determined Costs_UKATS'!BC23","v":0},{"$f":"'C_Determined Costs_UKATS'!BD23","v":0},{"$f":"'C_Determined Costs_UKATS'!BE23","v":0},{"$f":"'C_Determined Costs_UKATS'!BF23","v":0},{"$f":"'C_Determined Costs_UKATS'!BG23","v":0},{"$f":"'C_Determined Costs_UKATS'!BH23","v":0},{"$f":"'C_Determined Costs_UKATS'!BI23","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ23","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E26","v":"Opex - Redundancy - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G26","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H26","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J26","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y26","v":8601.7009283545194},null,{"$f":"'C_Determined Costs_UKATS'!AA26","v":0},{"$f":"'C_Determined Costs_UKATS'!AB26","v":0},{"$f":"'C_Determined Costs_UKATS'!AC26","v":0},{"$f":"'C_Determined Costs_UKATS'!AD26","v":0},{"$f":"'C_Determined Costs_UKATS'!AE26","v":0},{"$f":"'C_Determined Costs_UKATS'!AF26","v":0},{"$f":"'C_Determined Costs_UKATS'!AG26","v":1417.7689918572689},{"$f":"'C_Determined Costs_UKATS'!AH26","v":288.04769168587086},{"$f":"'C_Determined Costs_UKATS'!AI26","v":1366.8757258666305},{"$f":"'C_Determined Costs_UKATS'!AJ26","v":1375.4943834548085},{"$f":"'C_Determined Costs_UKATS'!AK26","v":1375.2848863755592},{"$f":"'C_Determined Costs_UKATS'!AL26","v":1379.2912063904066},{"$f":"'C_Determined Costs_UKATS'!AM26","v":1398.9380427239748},{"$f":"'C_Determined Costs_UKATS'!AN26","v":0},{"$f":"'C_Determined Costs_UKATS'!AO26","v":0},{"$f":"'C_Determined Costs_UKATS'!AP26","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ26","v":0},{"$f":"'C_Determined Costs_UKATS'!AR26","v":0},{"$f":"'C_Determined Costs_UKATS'!AS26","v":0},{"$f":"'C_Determined Costs_UKATS'!AT26","v":0},{"$f":"'C_Determined Costs_UKATS'!AU26","v":0},{"$f":"'C_Determined Costs_UKATS'!AV26","v":0},{"$f":"'C_Determined Costs_UKATS'!AW26","v":0},{"$f":"'C_Determined Costs_UKATS'!AX26","v":0},{"$f":"'C_Determined Costs_UKATS'!AY26","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ26","v":0},{"$f":"'C_Determined Costs_UKATS'!BA26","v":0},{"$f":"'C_Determined Costs_UKATS'!BB26","v":0},{"$f":"'C_Determined Costs_UKATS'!BC26","v":0},{"$f":"'C_Determined Costs_UKATS'!BD26","v":0},{"$f":"'C_Determined Costs_UKATS'!BE26","v":0},{"$f":"'C_Determined Costs_UKATS'!BF26","v":0},{"$f":"'C_Determined Costs_UKATS'!BG26","v":0},{"$f":"'C_Determined Costs_UKATS'!BH26","v":0},{"$f":"'C_Determined Costs_UKATS'!BI26","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ26","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E27","v":"Opex - Non-staff costs - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G27","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H27","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J27","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y27","v":1993439.2885581313},null,{"$f":"'C_Determined Costs_UKATS'!AA27","v":119889.36919132907},{"$f":"'C_Determined Costs_UKATS'!AB27","v":116086.12939291725},{"$f":"'C_Determined Costs_UKATS'!AC27","v":119393.62275508414},{"$f":"'C_Determined Costs_UKATS'!AD27","v":144362.38294549991},{"$f":"'C_Determined Costs_UKATS'!AE27","v":163876.83366140022},{"$f":"'C_Determined Costs_UKATS'!AF27","v":156204.39166999978},{"$f":"'C_Determined Costs_UKATS'!AG27","v":120630.3347933451},{"$f":"'C_Determined Costs_UKATS'!AH27","v":161682.07915654776},{"$f":"'C_Determined Costs_UKATS'!AI27","v":173077.94198241507},{"$f":"'C_Determined Costs_UKATS'!AJ27","v":179721.21271292533},{"$f":"'C_Determined Costs_UKATS'!AK27","v":180143.48314597597},{"$f":"'C_Determined Costs_UKATS'!AL27","v":180144.05135588153},{"$f":"'C_Determined Costs_UKATS'!AM27","v":178227.45579481},{"$f":"'C_Determined Costs_UKATS'!AN27","v":0},{"$f":"'C_Determined Costs_UKATS'!AO27","v":0},{"$f":"'C_Determined Costs_UKATS'!AP27","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ27","v":0},{"$f":"'C_Determined Costs_UKATS'!AR27","v":0},{"$f":"'C_Determined Costs_UKATS'!AS27","v":0},{"$f":"'C_Determined Costs_UKATS'!AT27","v":0},{"$f":"'C_Determined Costs_UKATS'!AU27","v":0},{"$f":"'C_Determined Costs_UKATS'!AV27","v":0},{"$f":"'C_Determined Costs_UKATS'!AW27","v":0},{"$f":"'C_Determined Costs_UKATS'!AX27","v":0},{"$f":"'C_Determined Costs_UKATS'!AY27","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ27","v":0},{"$f":"'C_Determined Costs_UKATS'!BA27","v":0},{"$f":"'C_Determined Costs_UKATS'!BB27","v":0},{"$f":"'C_Determined Costs_UKATS'!BC27","v":0},{"$f":"'C_Determined Costs_UKATS'!BD27","v":0},{"$f":"'C_Determined Costs_UKATS'!BE27","v":0},{"$f":"'C_Determined Costs_UKATS'!BF27","v":0},{"$f":"'C_Determined Costs_UKATS'!BG27","v":0},{"$f":"'C_Determined Costs_UKATS'!BH27","v":0},{"$f":"'C_Determined Costs_UKATS'!BI27","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ27","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E29","v":"Opex - Spare 2 - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G29","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H29","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J29","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y29","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA29","v":0},{"$f":"'C_Determined Costs_UKATS'!AB29","v":0},{"$f":"'C_Determined Costs_UKATS'!AC29","v":0},{"$f":"'C_Determined Costs_UKATS'!AD29","v":0},{"$f":"'C_Determined Costs_UKATS'!AE29","v":0},{"$f":"'C_Determined Costs_UKATS'!AF29","v":0},{"$f":"'C_Determined Costs_UKATS'!AG29","v":0},{"$f":"'C_Determined Costs_UKATS'!AH29","v":0},{"$f":"'C_Determined Costs_UKATS'!AI29","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ29","v":0},{"$f":"'C_Determined Costs_UKATS'!AK29","v":0},{"$f":"'C_Determined Costs_UKATS'!AL29","v":0},{"$f":"'C_Determined Costs_UKATS'!AM29","v":0},{"$f":"'C_Determined Costs_UKATS'!AN29","v":0},{"$f":"'C_Determined Costs_UKATS'!AO29","v":0},{"$f":"'C_Determined Costs_UKATS'!AP29","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ29","v":0},{"$f":"'C_Determined Costs_UKATS'!AR29","v":0},{"$f":"'C_Determined Costs_UKATS'!AS29","v":0},{"$f":"'C_Determined Costs_UKATS'!AT29","v":0},{"$f":"'C_Determined Costs_UKATS'!AU29","v":0},{"$f":"'C_Determined Costs_UKATS'!AV29","v":0},{"$f":"'C_Determined Costs_UKATS'!AW29","v":0},{"$f":"'C_Determined Costs_UKATS'!AX29","v":0},{"$f":"'C_Determined Costs_UKATS'!AY29","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ29","v":0},{"$f":"'C_Determined Costs_UKATS'!BA29","v":0},{"$f":"'C_Determined Costs_UKATS'!BB29","v":0},{"$f":"'C_Determined Costs_UKATS'!BC29","v":0},{"$f":"'C_Determined Costs_UKATS'!BD29","v":0},{"$f":"'C_Determined Costs_UKATS'!BE29","v":0},{"$f":"'C_Determined Costs_UKATS'!BF29","v":0},{"$f":"'C_Determined Costs_UKATS'!BG29","v":0},{"$f":"'C_Determined Costs_UKATS'!BH29","v":0},{"$f":"'C_Determined Costs_UKATS'!BI29","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ29","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E32","v":"Regulatory Return - UKATS"},null,{"$f":"'C_Determined Costs_UKATS'!G32","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H32","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J32","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y32","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA32","v":66500.131075216632},{"$f":"'C_Determined Costs_UKATS'!AB32","v":62448.747470529677},{"$f":"'C_Determined Costs_UKATS'!AC32","v":58943.520966560995},{"$f":"'C_Determined Costs_UKATS'!AD32","v":57604.667604041555},{"$f":"'C_Determined Costs_UKATS'!AE32","v":57042.013208439297},{"$f":"'C_Determined Costs_UKATS'!AF32","v":37475.756559765898},{"$f":"'C_Determined Costs_UKATS'!AG32","v":44455.086418038554},{"$f":"'C_Determined Costs_UKATS'!AH32","v":56982.90533636968},{"$f":"'C_Determined Costs_UKATS'!AI32","v":57804.142527885037},{"$f":"'C_Determined Costs_UKATS'!AJ32","v":54545.132151302802},{"$f":"'C_Determined Costs_UKATS'!AK32","v":51447.516596086207},{"$f":"'C_Determined Costs_UKATS'!AL32","v":48968.444138593295},{"$f":"'C_Determined Costs_UKATS'!AM32","v":46496.530218301566},{"$f":"'C_Determined Costs_UKATS'!AN32","v":39476.528196684747},{"$f":"'C_Determined Costs_UKATS'!AO32","v":30018.005214154226},{"$f":"'C_Determined Costs_UKATS'!AP32","v":23118.508096122157},{"$f":"'C_Determined Costs_UKATS'!AQ32","v":16248.439857788569},{"$f":"'C_Determined Costs_UKATS'!AR32","v":9105.0134673348693},{"$f":"'C_Determined Costs_UKATS'!AS32","v":3954.7437972591624},{"$f":"'C_Determined Costs_UKATS'!AT32","v":990.684633923192},{"$f":"'C_Determined Costs_UKATS'!AU32","v":-1708.2735510353398},{"$f":"'C_Determined Costs_UKATS'!AV32","v":-4256.7315859904056},{"$f":"'C_Determined Costs_UKATS'!AW32","v":-6643.6068610492102},{"$f":"'C_Determined Costs_UKATS'!AX32","v":-8843.5821659603662},{"$f":"'C_Determined Costs_UKATS'!AY32","v":-10770.956316941962},{"$f":"'C_Determined Costs_UKATS'!AZ32","v":-12367.721482594257},{"$f":"'C_Determined Costs_UKATS'!BA32","v":-13607.689834953098},{"$f":"'C_Determined Costs_UKATS'!BB32","v":-14474.528442801806},{"$f":"'C_Determined Costs_UKATS'!BC32","v":-15153.045089840502},{"$f":"'C_Determined Costs_UKATS'!BD32","v":-15850.586715272491},{"$f":"'C_Determined Costs_UKATS'!BE32","v":-16567.687181552024},{"$f":"'C_Determined Costs_UKATS'!BF32","v":-17304.895357410569},{"$f":"'C_Determined Costs_UKATS'!BG32","v":-18062.775541213679},{"$f":"'C_Determined Costs_UKATS'!BH32","v":-18841.907896355337},{"$f":"'C_Determined Costs_UKATS'!BI32","v":-19642.888899037702},{"$f":"'C_Determined Costs_UKATS'!BJ32","v":-20466.331798794607}]
[null,null,null,null,{"$f":"I_Global!F224","v":"1.1   Staff"},null,{"$f":"G$358","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($F$343:$F$357,$E373,AA$358:AA$372) + AA374","v":294320.88509146683},{"$f":"SUMIF($F$343:$F$357,$E373,AB$358:AB$372) + AB374","v":311972.81445959525},309251.62710095115,319946.95623965736,324975.03880836093,354528.95637411473,328454.5476416329,372121.78724448272,449815.14307509398,452584.28828589059,400752.66532980453,398526.46722988115,408119.13770972664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F225","v":"         of which, pension costs"},null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($F$343:$F$357,$E374,AA$358:AA$372)","v":78108.236271741494},78164.181147891228,80235.380660359311,76046.32732620195,73450.950546507258,93399.807586779149,91020.249828241591,96889.631673332842,138862.37695960613,133512.93062631864,88774.257126595316,86539.349587909586,88526.047624112864,0,0,0,{"$f":"SUMIF($F$343:$F$357,$E374,AQ$358:AQ$372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F228","v":"1.4   Cost of capital"},null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($F$343:$F$357,$E377,AA$358:AA$372)","v":66500.131075216632},62448.747470529677,58943.520966560995,57604.667604041555,57042.013208439297,37475.756559765898,44455.086418038554,56982.90533636968,57804.142527885037,54545.132151302802,51447.516596086207,48968.444138593295,46496.530218301566,39476.528196684747,30018.005214154226,23118.508096122157,16248.439857788569,9105.0134673348693,3954.7437972591624,990.684633923192,-1708.2735510353398,-4256.7315859904056,-6643.6068610492102,-8843.5821659603662,-10770.956316941962,-12367.721482594257,-13607.689834953098,-14474.528442801806,-15153.045089840502,-15850.586715272491,-16567.687181552024,-17304.895357410569,-18062.775541213679,-18841.907896355337,-19642.888899037702,-20466.331798794607]
[null,null,null,null,{"$f":"I_Global!F229","v":"1.5   Exceptional items"},null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($F$343:$F$357,$E378,AA$358:AA$372)","v":0},0,0,0,0,0,1417.7689918572689,288.04769168587086,1366.8757258666305,1375.4943834548085,1375.2848863755592,1379.2912063904066,1398.9380427239748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E36","v":"Eurocontrol Revenue (Other) - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G36","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H36","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I36","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J36","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y36","v":-691900.03026302508},null,{"$f":"'C_Determined Costs_UKATS'!AA36","v":-102401.94902575015},{"$f":"'C_Determined Costs_UKATS'!AB36","v":-111905.08647580919},{"$f":"'C_Determined Costs_UKATS'!AC36","v":-114928.9493170865},{"$f":"'C_Determined Costs_UKATS'!AD36","v":-106583.28612817312},{"$f":"'C_Determined Costs_UKATS'!AE36","v":-107767.93842199724},{"$f":"'C_Determined Costs_UKATS'!AF36","v":-103006.74971},{"$f":"'C_Determined Costs_UKATS'!AG36","v":-7385.9310344827572},{"$f":"'C_Determined Costs_UKATS'!AH36","v":-9906.2504633009594},{"$f":"'C_Determined Costs_UKATS'!AI36","v":-6087.4919679884615},{"$f":"'C_Determined Costs_UKATS'!AJ36","v":-5310.9677594392278},{"$f":"'C_Determined Costs_UKATS'!AK36","v":-5504.1341863658763},{"$f":"'C_Determined Costs_UKATS'!AL36","v":-5519.5882023511404},{"$f":"'C_Determined Costs_UKATS'!AM36","v":-5591.7075702805241},{"$f":"'C_Determined Costs_UKATS'!AN36","v":0},{"$f":"'C_Determined Costs_UKATS'!AO36","v":0},{"$f":"'C_Determined Costs_UKATS'!AP36","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ36","v":0},{"$f":"'C_Determined Costs_UKATS'!AR36","v":0},{"$f":"'C_Determined Costs_UKATS'!AS36","v":0},{"$f":"'C_Determined Costs_UKATS'!AT36","v":0},{"$f":"'C_Determined Costs_UKATS'!AU36","v":0},{"$f":"'C_Determined Costs_UKATS'!AV36","v":0},{"$f":"'C_Determined Costs_UKATS'!AW36","v":0},{"$f":"'C_Determined Costs_UKATS'!AX36","v":0},{"$f":"'C_Determined Costs_UKATS'!AY36","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ36","v":0},{"$f":"'C_Determined Costs_UKATS'!BA36","v":0},{"$f":"'C_Determined Costs_UKATS'!BB36","v":0},{"$f":"'C_Determined Costs_UKATS'!BC36","v":0},{"$f":"'C_Determined Costs_UKATS'!BD36","v":0},{"$f":"'C_Determined Costs_UKATS'!BE36","v":0},{"$f":"'C_Determined Costs_UKATS'!BF36","v":0},{"$f":"'C_Determined Costs_UKATS'!BG36","v":0},{"$f":"'C_Determined Costs_UKATS'!BH36","v":0},{"$f":"'C_Determined Costs_UKATS'!BI36","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ36","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E37","v":"London Approach Revenue - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G37","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H37","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I37","v":0},{"$f":"'C_Determined Costs_UKATS'!J37","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y37","v":-103765.91189308715},null,{"$f":"'C_Determined Costs_UKATS'!AA37","v":0},{"$f":"'C_Determined Costs_UKATS'!AB37","v":0},{"$f":"'C_Determined Costs_UKATS'!AC37","v":0},{"$f":"'C_Determined Costs_UKATS'!AD37","v":0},{"$f":"'C_Determined Costs_UKATS'!AE37","v":0},{"$f":"'C_Determined Costs_UKATS'!AF37","v":0},{"$f":"'C_Determined Costs_UKATS'!AG37","v":-9054.1464540784946},{"$f":"'C_Determined Costs_UKATS'!AH37","v":-14253.753468629646},{"$f":"'C_Determined Costs_UKATS'!AI37","v":-15484.784921549199},{"$f":"'C_Determined Costs_UKATS'!AJ37","v":-15303.613636330023},{"$f":"'C_Determined Costs_UKATS'!AK37","v":-16079.200197026485},{"$f":"'C_Determined Costs_UKATS'!AL37","v":-16608.293311820991},{"$f":"'C_Determined Costs_UKATS'!AM37","v":-16982.119903652307},{"$f":"'C_Determined Costs_UKATS'!AN37","v":0},{"$f":"'C_Determined Costs_UKATS'!AO37","v":0},{"$f":"'C_Determined Costs_UKATS'!AP37","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ37","v":0},{"$f":"'C_Determined Costs_UKATS'!AR37","v":0},{"$f":"'C_Determined Costs_UKATS'!AS37","v":0},{"$f":"'C_Determined Costs_UKATS'!AT37","v":0},{"$f":"'C_Determined Costs_UKATS'!AU37","v":0},{"$f":"'C_Determined Costs_UKATS'!AV37","v":0},{"$f":"'C_Determined Costs_UKATS'!AW37","v":0},{"$f":"'C_Determined Costs_UKATS'!AX37","v":0},{"$f":"'C_Determined Costs_UKATS'!AY37","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ37","v":0},{"$f":"'C_Determined Costs_UKATS'!BA37","v":0},{"$f":"'C_Determined Costs_UKATS'!BB37","v":0},{"$f":"'C_Determined Costs_UKATS'!BC37","v":0},{"$f":"'C_Determined Costs_UKATS'!BD37","v":0},{"$f":"'C_Determined Costs_UKATS'!BE37","v":0},{"$f":"'C_Determined Costs_UKATS'!BF37","v":0},{"$f":"'C_Determined Costs_UKATS'!BG37","v":0},{"$f":"'C_Determined Costs_UKATS'!BH37","v":0},{"$f":"'C_Determined Costs_UKATS'!BI37","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ37","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E40","v":"Intercompany income - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G40","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H40","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I40","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J40","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y40","v":-162943.10061419217},null,{"$f":"'C_Determined Costs_UKATS'!AA40","v":0},{"$f":"'C_Determined Costs_UKATS'!AB40","v":0},{"$f":"'C_Determined Costs_UKATS'!AC40","v":0},{"$f":"'C_Determined Costs_UKATS'!AD40","v":0},{"$f":"'C_Determined Costs_UKATS'!AE40","v":0},{"$f":"'C_Determined Costs_UKATS'!AF40","v":0},{"$f":"'C_Determined Costs_UKATS'!AG40","v":-21786.444904214557},{"$f":"'C_Determined Costs_UKATS'!AH40","v":-21257.113382799031},{"$f":"'C_Determined Costs_UKATS'!AI40","v":-23707.616954325258},{"$f":"'C_Determined Costs_UKATS'!AJ40","v":-23923.903922903472},{"$f":"'C_Determined Costs_UKATS'!AK40","v":-23894.008785509021},{"$f":"'C_Determined Costs_UKATS'!AL40","v":-24003.762533778521},{"$f":"'C_Determined Costs_UKATS'!AM40","v":-24370.250130662305},{"$f":"'C_Determined Costs_UKATS'!AN40","v":0},{"$f":"'C_Determined Costs_UKATS'!AO40","v":0},{"$f":"'C_Determined Costs_UKATS'!AP40","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ40","v":0},{"$f":"'C_Determined Costs_UKATS'!AR40","v":0},{"$f":"'C_Determined Costs_UKATS'!AS40","v":0},{"$f":"'C_Determined Costs_UKATS'!AT40","v":0},{"$f":"'C_Determined Costs_UKATS'!AU40","v":0},{"$f":"'C_Determined Costs_UKATS'!AV40","v":0},{"$f":"'C_Determined Costs_UKATS'!AW40","v":0},{"$f":"'C_Determined Costs_UKATS'!AX40","v":0},{"$f":"'C_Determined Costs_UKATS'!AY40","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ40","v":0},{"$f":"'C_Determined Costs_UKATS'!BA40","v":0},{"$f":"'C_Determined Costs_UKATS'!BB40","v":0},{"$f":"'C_Determined Costs_UKATS'!BC40","v":0},{"$f":"'C_Determined Costs_UKATS'!BD40","v":0},{"$f":"'C_Determined Costs_UKATS'!BE40","v":0},{"$f":"'C_Determined Costs_UKATS'!BF40","v":0},{"$f":"'C_Determined Costs_UKATS'!BG40","v":0},{"$f":"'C_Determined Costs_UKATS'!BH40","v":0},{"$f":"'C_Determined Costs_UKATS'!BI40","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ40","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E41","v":"Other UKATS Revenue Spare - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G41","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H41","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I41","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J41","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y41","v":-322533.04231116845},null,{"$f":"'C_Determined Costs_UKATS'!AA41","v":0},{"$f":"'C_Determined Costs_UKATS'!AB41","v":0},{"$f":"'C_Determined Costs_UKATS'!AC41","v":0},{"$f":"'C_Determined Costs_UKATS'!AD41","v":0},{"$f":"'C_Determined Costs_UKATS'!AE41","v":0},{"$f":"'C_Determined Costs_UKATS'!AF41","v":0},{"$f":"'C_Determined Costs_UKATS'!AG41","v":-42647.596781609187},{"$f":"'C_Determined Costs_UKATS'!AH41","v":-39596.915311255936},{"$f":"'C_Determined Costs_UKATS'!AI41","v":-47487.840384065268},{"$f":"'C_Determined Costs_UKATS'!AJ41","v":-47934.342352615342},{"$f":"'C_Determined Costs_UKATS'!AK41","v":-48159.298569121594},{"$f":"'C_Determined Costs_UKATS'!AL41","v":-48140.901822020729},{"$f":"'C_Determined Costs_UKATS'!AM41","v":-48566.147090480365},{"$f":"'C_Determined Costs_UKATS'!AN41","v":0},{"$f":"'C_Determined Costs_UKATS'!AO41","v":0},{"$f":"'C_Determined Costs_UKATS'!AP41","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ41","v":0},{"$f":"'C_Determined Costs_UKATS'!AR41","v":0},{"$f":"'C_Determined Costs_UKATS'!AS41","v":0},{"$f":"'C_Determined Costs_UKATS'!AT41","v":0},{"$f":"'C_Determined Costs_UKATS'!AU41","v":0},{"$f":"'C_Determined Costs_UKATS'!AV41","v":0},{"$f":"'C_Determined Costs_UKATS'!AW41","v":0},{"$f":"'C_Determined Costs_UKATS'!AX41","v":0},{"$f":"'C_Determined Costs_UKATS'!AY41","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ41","v":0},{"$f":"'C_Determined Costs_UKATS'!BA41","v":0},{"$f":"'C_Determined Costs_UKATS'!BB41","v":0},{"$f":"'C_Determined Costs_UKATS'!BC41","v":0},{"$f":"'C_Determined Costs_UKATS'!BD41","v":0},{"$f":"'C_Determined Costs_UKATS'!BE41","v":0},{"$f":"'C_Determined Costs_UKATS'!BF41","v":0},{"$f":"'C_Determined Costs_UKATS'!BG41","v":0},{"$f":"'C_Determined Costs_UKATS'!BH41","v":0},{"$f":"'C_Determined Costs_UKATS'!BI41","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ41","v":0}]
[null,null,null,null,{"$f":"I_Global!F224","v":"1.1   Staff"},null,{"$f":"G$358","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$379=0,0,AA373 + AA$388 * AA373 /AA$379)","v":252650.76286796189},264082.63380204659,260051.05454421265,274964.26415473182,279518.14399849821,310769.52033518546,286593.61469084187,328573.64993980312,400815.32882940868,403734.12730827974,352487.7122178686,351661.05210581655,360025.68812425784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F225","v":"         of which, pension costs"},null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$379=0,0,AA374 + AA$388 * AA374 /AA$379)","v":67049.626716750616},66165.389642272145,67470.28479068134,65354.653410911873,63176.770274323506,81871.488580223726,79419.885021049282,85550.970170188913,123735.65038873322,119102.07209123771,78082.66171515637,76362.603809405278,78093.988416344888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F228","v":"1.4   Cost of capital"},null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$379=0,0,AA377 + AA$388 * AA377 /AA$379)","v":57085.003810557166},52862.393597414761,49565.866248132501,49505.784414335169,49063.084107709496,32850.131649012357,38789.366746233187,50314.391235158371,51507.350856679266,48657.745966891001,45251.39566899983,43209.914527030596,41017.300441178035,39913.537733917423,30350.307854901319,23374.43253999067,16428.311885734569,9205.806974353336,3998.5232488893375,1001.6516224906075,-1727.1843283530741,-4303.8540758722183,-6717.1523244556593,-8941.4815995318841,-10890.191995727297,-12504.633528527034,-13758.328467812358,-14634.763075009943,-15320.790976443903,-16026.054464888053,-16751.093312713117,-17496.462464688178,-18262.732466024165,-19050.489902588051,-19860.337853639594,-20692.89635745285]
[null,null,null,null,"Total          % n/n-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB396 / AA396 - 1","v":2.4076680931026662E-3},{"$f":"AC396 / AB396 - 1","v":-1.2829379699623278E-2},6.9129487450338312E-2,2.0516671247176266E-2,8.5582341839736786E-2,-0.17549075672908609,0.17488626600617452,0.16562981353541772,1.4635727059684855E-2,-9.5167667712449666E-2,3.3666960545003288E-2,1.2395473167635895E-2,-0.65420490169552714,-8.2448016551917358E-2,-0.10674215449849023,-0.1710961665051659,-0.12695401935438477,-0.16916999033091995,1.3096772606218439,-0.70418260383719766,-0.14987898188516657,-0.15934086092556921,-0.25580148474615294,-0.38583906927335865,-0.51680068836430215,-1.0493244321281836,21.186783666594717,4.6902949257583648E-2,4.606141960519361E-2,4.5271517926269489E-2,4.452892770304917E-2,4.3829799168846328E-2,4.3170687874510838E-2,4.2548502711753811E-2,4.1960461737502008E-2]
[null,null,null,"% Analysis to use in London Approach"]
[null,null,null,null,{"$f":"E390 & \" - % based upon UKATS\"","v":"1.1   Staff - % based upon UKATS"},null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$396=0,0,AA390 / AA$396)","v":0.44058653749586324},{"$f":"IF(AB$396=0,0,AB390 / AB$396)","v":0.45941595257660756},0.45828181695473658,0.45323136147940102,0.45147488836456778,0.46238021477750796,0.51716819218807808,0.50466385544217229,0.52814496583902348,0.52431723426034216,0.50591148985835954,0.48828591508434721,0.49377968741934558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1.3   Depreciation - % based upon UKATS",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$396=0,0,AA393 / AA$396)","v":0.2790851801295357},0.27633747907851952,0.27534795313974508,0.25027597711482241,0.23946564984442439,0.25264694951731353,0.25410841978125587,0.19721046553727559,0.17723488540453097,0.18894631366968059,0.19134236816977931,0.18751446717870399,0.18617969894146563,0.63113586261859433,0.66224172195508502,0.67790991425730218,0.7433852618508241,0.73903049820038047,0.77252177746433914,0.28113464757034412,0.87958231218938054,0.92332101905869057,0.98881220252594304,1.1157446658387924,1.3927433055122274,1.9332928013606461,-19.818552370373212,1.8950697145080722E-3,1.9201929572379864E-3,1.9472144878786412E-3,1.9761084722083829E-3,2.0068569310065952E-3,2.0394488916927367E-3,2.073879677087464E-3,2.110150307506014E-3,2.1482669970438366E-3]
[null,null,null,null,"1.4   Cost of capital - % based upon UKATS",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$396=0,0,AA394 / AA$396)","v":9.9548023866350532E-2},9.196298355703407E-2,8.7348752662980242E-2,8.160178247231592E-2,7.9246198845927346E-2,4.8876256947454615E-2,6.9996767715532801E-2,7.7279035216648764E-2,6.7870029168064838E-2,6.3190335087086436E-2,6.4947515069472272E-2,5.9997524688059092E-2,5.625573523975895E-2,0.15830736552811087,0.1311938028069661,0.11311350428587495,9.5909620345747695E-2,6.1559343529411052E-2,3.2182484296314928E-2,3.4904815014327171E-3,-2.0346214588458068E-2,-5.9637813995657957E-2,-0.11072085642353216,-0.19804547658223493,-0.39274330551222719,-0.93329280136064607,20.818552370373212,0.99810493028549196,0.998079807042762,0.99805278551212129,0.9980238915277917,0.99799314306899345,0.99796055110830728,0.99792612032291261,0.99788984969249395,0.99785173300295615]
[]
[null,null,null,null,{"$f":"E396","v":"1.6   Total costs"},null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,573441.85844610399,574822.51611193421,567447.8997928414,606675.28226029151,619122.23958021379,672108.17072855111,554159.39924359589,651074.26734953327,758911.57684834511,770018.79954953259,{"$f":"AK396","v":696737.90630166326},720194.95390332956,729122.11112990498,252126.85209413024,231339.49321949057,206645.81729265329,171289.51012955338,149543.61834536298,124245.32587582714,286966.6039139487,84889.713555506547,72166.529715283803,60667.45274043981,45148.628253668241,27728.523549304024,13398.403491697942,-660.86864365227302,-14662.549628748857,-15350.266449972867,-16057.321513976594,-16784.260832744458,-17531.645969914855,-18300.054491875537,-19090.080432430834,-19902.334771477716,-20737.445928143261]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$729","v":"2.3   Navigation"},null,{"$f":"'I_Series UKATS'!G$729","v":"%"},null,{"$f":"'I_Series UKATS'!I$729","v":"Enter as Positive"},{"$f":"'I_Series UKATS'!J$729","v":0},null,{"$f":"'I_Series UKATS'!L$729","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$729","v":0},null,{"$f":"'I_Series UKATS'!AA$729","v":0},{"$f":"'I_Series UKATS'!AB$729","v":0},{"$f":"'I_Series UKATS'!AC$729","v":0},{"$f":"'I_Series UKATS'!AD$729","v":0},{"$f":"'I_Series UKATS'!AE$729","v":0},{"$f":"'I_Series UKATS'!AF$729","v":0},{"$f":"'I_Series UKATS'!AG$729","v":0},{"$f":"'I_Series UKATS'!AH$729","v":0},{"$f":"'I_Series UKATS'!AI$729","v":0},{"$f":"'I_Series UKATS'!AJ$729","v":0},{"$f":"'I_Series UKATS'!AK$729","v":0},{"$f":"'I_Series UKATS'!AL$729","v":0},{"$f":"'I_Series UKATS'!AM$729","v":0},{"$f":"'I_Series UKATS'!AN$729","v":0},{"$f":"'I_Series UKATS'!AO$729","v":0},{"$f":"'I_Series UKATS'!AP$729","v":0},{"$f":"'I_Series UKATS'!AQ$729","v":0},{"$f":"'I_Series UKATS'!AR$729","v":0},{"$f":"'I_Series UKATS'!AS$729","v":0},{"$f":"'I_Series UKATS'!AT$729","v":0},{"$f":"'I_Series UKATS'!AU$729","v":0},{"$f":"'I_Series UKATS'!AV$729","v":0},{"$f":"'I_Series UKATS'!AW$729","v":0},{"$f":"'I_Series UKATS'!AX$729","v":0},{"$f":"'I_Series UKATS'!AY$729","v":0},{"$f":"'I_Series UKATS'!AZ$729","v":0},{"$f":"'I_Series UKATS'!BA$729","v":0},{"$f":"'I_Series UKATS'!BB$729","v":0},{"$f":"'I_Series UKATS'!BC$729","v":0},{"$f":"'I_Series UKATS'!BD$729","v":0},{"$f":"'I_Series UKATS'!BE$729","v":0},{"$f":"'I_Series UKATS'!BF$729","v":0},{"$f":"'I_Series UKATS'!BG$729","v":0},{"$f":"'I_Series UKATS'!BH$729","v":0},{"$f":"'I_Series UKATS'!BI$729","v":0},{"$f":"'I_Series UKATS'!BJ$729","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$730","v":"2.4   Surveillance"},null,{"$f":"'I_Series UKATS'!G$730","v":"%"},null,{"$f":"'I_Series UKATS'!I$730","v":"Enter as Positive"},{"$f":"'I_Series UKATS'!J$730","v":0},null,{"$f":"'I_Series UKATS'!L$730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$730","v":0},null,{"$f":"'I_Series UKATS'!AA$730","v":0},{"$f":"'I_Series UKATS'!AB$730","v":0},{"$f":"'I_Series UKATS'!AC$730","v":0},{"$f":"'I_Series UKATS'!AD$730","v":0},{"$f":"'I_Series UKATS'!AE$730","v":0},{"$f":"'I_Series UKATS'!AF$730","v":0},{"$f":"'I_Series UKATS'!AG$730","v":0},{"$f":"'I_Series UKATS'!AH$730","v":0},{"$f":"'I_Series UKATS'!AI$730","v":0},{"$f":"'I_Series UKATS'!AJ$730","v":0},{"$f":"'I_Series UKATS'!AK$730","v":0},{"$f":"'I_Series UKATS'!AL$730","v":0},{"$f":"'I_Series UKATS'!AM$730","v":0},{"$f":"'I_Series UKATS'!AN$730","v":0},{"$f":"'I_Series UKATS'!AO$730","v":0},{"$f":"'I_Series UKATS'!AP$730","v":0},{"$f":"'I_Series UKATS'!AQ$730","v":0},{"$f":"'I_Series UKATS'!AR$730","v":0},{"$f":"'I_Series UKATS'!AS$730","v":0},{"$f":"'I_Series UKATS'!AT$730","v":0},{"$f":"'I_Series UKATS'!AU$730","v":0},{"$f":"'I_Series UKATS'!AV$730","v":0},{"$f":"'I_Series UKATS'!AW$730","v":0},{"$f":"'I_Series UKATS'!AX$730","v":0},{"$f":"'I_Series UKATS'!AY$730","v":0},{"$f":"'I_Series UKATS'!AZ$730","v":0},{"$f":"'I_Series UKATS'!BA$730","v":0},{"$f":"'I_Series UKATS'!BB$730","v":0},{"$f":"'I_Series UKATS'!BC$730","v":0},{"$f":"'I_Series UKATS'!BD$730","v":0},{"$f":"'I_Series UKATS'!BE$730","v":0},{"$f":"'I_Series UKATS'!BF$730","v":0},{"$f":"'I_Series UKATS'!BG$730","v":0},{"$f":"'I_Series UKATS'!BH$730","v":0},{"$f":"'I_Series UKATS'!BI$730","v":0},{"$f":"'I_Series UKATS'!BJ$730","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$733","v":"2.7   Meteorological services"},null,{"$f":"'I_Series UKATS'!G$733","v":"%"},null,{"$f":"'I_Series UKATS'!I$733","v":"Enter as Positive"},{"$f":"'I_Series UKATS'!J$733","v":0},null,{"$f":"'I_Series UKATS'!L$733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$733","v":0},null,{"$f":"'I_Series UKATS'!AA$733","v":0},{"$f":"'I_Series UKATS'!AB$733","v":0},{"$f":"'I_Series UKATS'!AC$733","v":0},{"$f":"'I_Series UKATS'!AD$733","v":0},{"$f":"'I_Series UKATS'!AE$733","v":0},{"$f":"'I_Series UKATS'!AF$733","v":0},{"$f":"'I_Series UKATS'!AG$733","v":0},{"$f":"'I_Series UKATS'!AH$733","v":0},{"$f":"'I_Series UKATS'!AI$733","v":0},{"$f":"'I_Series UKATS'!AJ$733","v":0},{"$f":"'I_Series UKATS'!AK$733","v":0},{"$f":"'I_Series UKATS'!AL$733","v":0},{"$f":"'I_Series UKATS'!AM$733","v":0},{"$f":"'I_Series UKATS'!AN$733","v":0},{"$f":"'I_Series UKATS'!AO$733","v":0},{"$f":"'I_Series UKATS'!AP$733","v":0},{"$f":"'I_Series UKATS'!AQ$733","v":0},{"$f":"'I_Series UKATS'!AR$733","v":0},{"$f":"'I_Series UKATS'!AS$733","v":0},{"$f":"'I_Series UKATS'!AT$733","v":0},{"$f":"'I_Series UKATS'!AU$733","v":0},{"$f":"'I_Series UKATS'!AV$733","v":0},{"$f":"'I_Series UKATS'!AW$733","v":0},{"$f":"'I_Series UKATS'!AX$733","v":0},{"$f":"'I_Series UKATS'!AY$733","v":0},{"$f":"'I_Series UKATS'!AZ$733","v":0},{"$f":"'I_Series UKATS'!BA$733","v":0},{"$f":"'I_Series UKATS'!BB$733","v":0},{"$f":"'I_Series UKATS'!BC$733","v":0},{"$f":"'I_Series UKATS'!BD$733","v":0},{"$f":"'I_Series UKATS'!BE$733","v":0},{"$f":"'I_Series UKATS'!BF$733","v":0},{"$f":"'I_Series UKATS'!BG$733","v":0},{"$f":"'I_Series UKATS'!BH$733","v":0},{"$f":"'I_Series UKATS'!BI$733","v":0},{"$f":"'I_Series UKATS'!BJ$733","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$734","v":"2.8   Supervision costs"},null,{"$f":"'I_Series UKATS'!G$734","v":"%"},null,{"$f":"'I_Series UKATS'!I$734","v":"Enter as Positive"},{"$f":"'I_Series UKATS'!J$734","v":0},null,{"$f":"'I_Series UKATS'!L$734","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$734","v":0},null,{"$f":"'I_Series UKATS'!AA$734","v":0},{"$f":"'I_Series UKATS'!AB$734","v":0},{"$f":"'I_Series UKATS'!AC$734","v":0},{"$f":"'I_Series UKATS'!AD$734","v":0},{"$f":"'I_Series UKATS'!AE$734","v":0},{"$f":"'I_Series UKATS'!AF$734","v":0},{"$f":"'I_Series UKATS'!AG$734","v":0},{"$f":"'I_Series UKATS'!AH$734","v":0},{"$f":"'I_Series UKATS'!AI$734","v":0},{"$f":"'I_Series UKATS'!AJ$734","v":0},{"$f":"'I_Series UKATS'!AK$734","v":0},{"$f":"'I_Series UKATS'!AL$734","v":0},{"$f":"'I_Series UKATS'!AM$734","v":0},{"$f":"'I_Series UKATS'!AN$734","v":0},{"$f":"'I_Series UKATS'!AO$734","v":0},{"$f":"'I_Series UKATS'!AP$734","v":0},{"$f":"'I_Series UKATS'!AQ$734","v":0},{"$f":"'I_Series UKATS'!AR$734","v":0},{"$f":"'I_Series UKATS'!AS$734","v":0},{"$f":"'I_Series UKATS'!AT$734","v":0},{"$f":"'I_Series UKATS'!AU$734","v":0},{"$f":"'I_Series UKATS'!AV$734","v":0},{"$f":"'I_Series UKATS'!AW$734","v":0},{"$f":"'I_Series UKATS'!AX$734","v":0},{"$f":"'I_Series UKATS'!AY$734","v":0},{"$f":"'I_Series UKATS'!AZ$734","v":0},{"$f":"'I_Series UKATS'!BA$734","v":0},{"$f":"'I_Series UKATS'!BB$734","v":0},{"$f":"'I_Series UKATS'!BC$734","v":0},{"$f":"'I_Series UKATS'!BD$734","v":0},{"$f":"'I_Series UKATS'!BE$734","v":0},{"$f":"'I_Series UKATS'!BF$734","v":0},{"$f":"'I_Series UKATS'!BG$734","v":0},{"$f":"'I_Series UKATS'!BH$734","v":0},{"$f":"'I_Series UKATS'!BI$734","v":0},{"$f":"'I_Series UKATS'!BJ$734","v":0}]
[null,null,null,null,{"$f":"E411","v":"2.2   Communication"},null,{"$f":"G$409","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA411 * AA$409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2.4   Surveillance",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA413 * AA$409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2.7   Meteorological services",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA416 * AA$409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2.8   Supervision costs",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA417 * AA$409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total          % n/n-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF( AA428 = 0, 0, AB428 / AA428 - 1 )","v":0},{"$f":"IF( AB428 = 0, 0, AC428 / AB428 - 1 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$737","v":"Service Line Split - UKATS"},null,{"$f":"'I_Series UKATS'!G$737","v":"%"},null,{"$f":"'I_Series UKATS'!I$737","v":"Enter as Positive"},{"$f":"'I_Series UKATS'!J$737","v":"Calculated in  C_Output_Staging"},null,{"$f":"'I_Series UKATS'!L$737","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$737","v":4.4272565242003656},null,{"$f":"'I_Series UKATS'!AA$737","v":0},{"$f":"'I_Series UKATS'!AB$737","v":0},{"$f":"'I_Series UKATS'!AC$737","v":0},{"$f":"'I_Series UKATS'!AD$737","v":0},{"$f":"'I_Series UKATS'!AE$737","v":0},{"$f":"'I_Series UKATS'!AF$737","v":0},{"$f":"'I_Series UKATS'!AG$737","v":0},{"$f":"'I_Series UKATS'!AH$737","v":0},{"$f":"'I_Series UKATS'!AI$737","v":0.89106677487399533},{"$f":"'I_Series UKATS'!AJ$737","v":0.89206394865666905},{"$f":"'I_Series UKATS'!AK$737","v":0.87956423677877305},{"$f":"'I_Series UKATS'!AL$737","v":0.88240325554831645},{"$f":"'I_Series UKATS'!AM$737","v":0.88215830834261166},{"$f":"'I_Series UKATS'!AN$737","v":0},{"$f":"'I_Series UKATS'!AO$737","v":0},{"$f":"'I_Series UKATS'!AP$737","v":0},{"$f":"'I_Series UKATS'!AQ$737","v":0},{"$f":"'I_Series UKATS'!AR$737","v":0},{"$f":"'I_Series UKATS'!AS$737","v":0},{"$f":"'I_Series UKATS'!AT$737","v":0},{"$f":"'I_Series UKATS'!AU$737","v":0},{"$f":"'I_Series UKATS'!AV$737","v":0},{"$f":"'I_Series UKATS'!AW$737","v":0},{"$f":"'I_Series UKATS'!AX$737","v":0},{"$f":"'I_Series UKATS'!AY$737","v":0},{"$f":"'I_Series UKATS'!AZ$737","v":0},{"$f":"'I_Series UKATS'!BA$737","v":0},{"$f":"'I_Series UKATS'!BB$737","v":0},{"$f":"'I_Series UKATS'!BC$737","v":0},{"$f":"'I_Series UKATS'!BD$737","v":0},{"$f":"'I_Series UKATS'!BE$737","v":0},{"$f":"'I_Series UKATS'!BF$737","v":0},{"$f":"'I_Series UKATS'!BG$737","v":0},{"$f":"'I_Series UKATS'!BH$737","v":0},{"$f":"'I_Series UKATS'!BI$737","v":0},{"$f":"'I_Series UKATS'!BJ$737","v":0}]
[null,null,null,null,"3.1 Net Book value. Fixed assets",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA432 * AA433","v":0},{"$f":"AB432 * AB433","v":0},0,0,0,0,0,0,1061072.4819555974,1068870.1920804067,1056548.6501269818,1051481.8589995133,1034518.7004832174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"O_FinStats!E$162","v":"Total Oceanic Current Assets"},null,{"$f":"O_FinStats!G$162","v":"£'000 "},{"$f":"O_FinStats!H$162","v":"Nominal"},null,{"$f":"O_FinStats!J$162","v":0},null,{"$f":"O_FinStats!L$162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y$162","v":0},null,{"$f":"O_FinStats!AA$162","v":1890.08923},{"$f":"O_FinStats!AB$162","v":2019.446769515926},{"$f":"O_FinStats!AC$162","v":2134.9570700715185},{"$f":"O_FinStats!AD$162","v":2202.5092364323664},{"$f":"O_FinStats!AE$162","v":2408.2762677561195},{"$f":"O_FinStats!AF$162","v":1371.7400942929264},{"$f":"O_FinStats!AG$162","v":2157.032610059829},{"$f":"O_FinStats!AH$162","v":6462.02541088411},{"$f":"O_FinStats!AI$162","v":8794.5817170144655},{"$f":"O_FinStats!AJ$162","v":9072.0454341735785},{"$f":"O_FinStats!AK$162","v":8162.204385247046},{"$f":"O_FinStats!AL$162","v":8331.7373784571209},{"$f":"O_FinStats!AM$162","v":8350.9218415141713},{"$f":"O_FinStats!AN$162","v":201.27056417648328},{"$f":"O_FinStats!AO$162","v":192.97126389544883},{"$f":"O_FinStats!AP$162","v":193.04117218484998},{"$f":"O_FinStats!AQ$162","v":167.04634769065069},{"$f":"O_FinStats!AR$162","v":167.53019224454647},{"$f":"O_FinStats!AS$162","v":167.93702698408788},{"$f":"O_FinStats!AT$162","v":168.23704111108827},{"$f":"O_FinStats!AU$162","v":250.97003580651835},{"$f":"O_FinStats!AV$162","v":216.29083239399142},{"$f":"O_FinStats!AW$162","v":187.32296368896459},{"$f":"O_FinStats!AX$162","v":154.75978753064692},{"$f":"O_FinStats!AY$162","v":123.59864599365483},{"$f":"O_FinStats!AZ$162","v":85.309987968616042},{"$f":"O_FinStats!BA$162","v":47.716729204924832},{"$f":"O_FinStats!BB$162","v":11.732505927885342},{"$f":"O_FinStats!BC$162","v":11.641958794203418},{"$f":"O_FinStats!BD$162","v":11.471248286365437},{"$f":"O_FinStats!BE$162","v":0},{"$f":"O_FinStats!BF$162","v":0},{"$f":"O_FinStats!BG$162","v":0},{"$f":"O_FinStats!BH$162","v":0},{"$f":"O_FinStats!BI$162","v":0},{"$f":"O_FinStats!BJ$162","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E$170","v":"Total Group Current Assets"},null,{"$f":"O_FinStats!G$170","v":"£'000 "},{"$f":"O_FinStats!H$170","v":"Nominal"},null,{"$f":"O_FinStats!J$170","v":0},null,{"$f":"O_FinStats!L$170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y$170","v":0},null,{"$f":"O_FinStats!AA$170","v":218989.64675328881},{"$f":"O_FinStats!AB$170","v":252839.88389030675},{"$f":"O_FinStats!AC$170","v":295298.72288140346},{"$f":"O_FinStats!AD$170","v":296059.40807450644},{"$f":"O_FinStats!AE$170","v":616733.07116983552},{"$f":"O_FinStats!AF$170","v":405883.89771499997},{"$f":"O_FinStats!AG$170","v":181716.67025352694},{"$f":"O_FinStats!AH$170","v":69190.169634501755},{"$f":"O_FinStats!AI$170","v":207558.06506095245},{"$f":"O_FinStats!AJ$170","v":389369.07011330622},{"$f":"O_FinStats!AK$170","v":572517.42635789106},{"$f":"O_FinStats!AL$170","v":767230.20073288667},{"$f":"O_FinStats!AM$170","v":968298.67678232735},{"$f":"O_FinStats!AN$170","v":452096.83861855726},{"$f":"O_FinStats!AO$170","v":474976.41551043198},{"$f":"O_FinStats!AP$170","v":497909.25862290181},{"$f":"O_FinStats!AQ$170","v":-206266.94846994636},{"$f":"O_FinStats!AR$170","v":-312301.38355775748},{"$f":"O_FinStats!AS$170","v":-376790.67723634338},{"$f":"O_FinStats!AT$170","v":-581201.16316170734},{"$f":"O_FinStats!AU$170","v":-653630.84432466282},{"$f":"O_FinStats!AV$170","v":-728024.86660872342},{"$f":"O_FinStats!AW$170","v":-804455.86085568892},{"$f":"O_FinStats!AX$170","v":-882582.55701635464},{"$f":"O_FinStats!AY$170","v":-962547.96269026457},{"$f":"O_FinStats!AZ$170","v":-1047083.0875102528},{"$f":"O_FinStats!BA$170","v":-1136713.648538159},{"$f":"O_FinStats!BB$170","v":-1228357.4290833841},{"$f":"O_FinStats!BC$170","v":-1329908.2462175898},{"$f":"O_FinStats!BD$170","v":-1435393.3031403809},{"$f":"O_FinStats!BE$170","v":-1539417.4614847777},{"$f":"O_FinStats!BF$170","v":-1649504.8086902739},{"$f":"O_FinStats!BG$170","v":-1765996.2286396476},{"$f":"O_FinStats!BH$170","v":-1889264.3137568496},{"$f":"O_FinStats!BI$170","v":-2019703.3427352966},{"$f":"O_FinStats!BJ$170","v":-2157730.5416094339}]
[null,null,null,null,"3.3 Net Current Assets",null,{"$f":"G441","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA436 * SUM(AA437, AA440)","v":0},{"$f":"AB436 * SUM(AB437, AB440)","v":0},0,0,0,0,0,0,777743.37543039292,675380.13478053221,605907.60722034413,546507.77907383465,482072.36044548155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"3.4 Total Asset Base",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA444 / AA445","v":973658.45903370844},{"$f":"AB444 / AB445","v":901636.38880888547},845409.85776202148,844385.08449748496,836834.25906891259,943969.30025897583,1114636.9754664709,1445815.8400907579,1616233.4219115137,1526816.5409126526,1419929.7158940441,1355870.7030157903,1287069.3356775723,1252434.7029957634,952353.03514030424,733459.17545767128,515498.97817870823,288866.20375830407,125468.43908022733,31430.52015790638,-54196.789212738819,-135049.3217911777,-210775.47003076013,-280572.01859948185,-341720.00659679173,-392379.07408200338,-431718.38445330173,-459219.75815458456,-480746.41802390304,-502876.66549962864,-525627.43793402822,-549016.14876941987,-573060.70096961909,-597779.50083328539,-623191.47220020974,-649316.0710619106]
[null,null,null,null,{"$f":"E434","v":"3.1 Net Book value. Fixed assets"},null,{"$f":"G434","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,1061072.4819555974,1068870.1920804067,1056548.6501269818,1051481.8589995133,1034518.7004832174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"3.2 Adjustments total assets",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA448-SUM(AA449:AA450)","v":973658.45903370844},{"$f":"AB448-SUM(AB449:AB450)","v":901636.38880888547},845409.85776202148,844385.08449748496,836834.25906891259,943969.30025897583,1114636.9754664709,1445815.8400907579,-222582.43547447654,-217433.7859482863,-242526.54145328165,-242118.93505755765,-229521.72525112657,1252434.7029957634,952353.03514030424,733459.17545767128,515498.97817870823,288866.20375830407,125468.43908022733,31430.52015790638,-54196.789212738819,-135049.3217911777,-210775.47003076013,-280572.01859948185,-341720.00659679173,-392379.07408200338,-431718.38445330173,-459219.75815458456,-480746.41802390304,-502876.66549962864,-525627.43793402822,-549016.14876941987,-573060.70096961909,-597779.50083328539,-623191.47220020974,-649316.0710619106]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$371","v":"Actual TSUs / Forecast TSUs"},null,{"$f":"C_RevCost_UKATS!G$371","v":"%"},null,null,{"$f":"C_RevCost_UKATS!J$371","v":0},null,{"$f":"C_RevCost_UKATS!L$371","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$371","v":0},null,{"$f":"C_RevCost_UKATS!AA$371","v":-8.7856306130418282E-3},{"$f":"C_RevCost_UKATS!AB$371","v":4.2165788212745525E-2},{"$f":"C_RevCost_UKATS!AC$371","v":0.1119720306151375},{"$f":"C_RevCost_UKATS!AD$371","v":0.133482059862428},{"$f":"C_RevCost_UKATS!AE$371","v":0.15118829981718473},{"$f":"C_RevCost_UKATS!AF$371","v":-0.59685150433528922},{"$f":"C_RevCost_UKATS!AG$371","v":-0.57094096656582116},{"$f":"C_RevCost_UKATS!AH$371","v":-0.18212849882424331},{"$f":"C_RevCost_UKATS!AI$371","v":0},{"$f":"C_RevCost_UKATS!AJ$371","v":0},{"$f":"C_RevCost_UKATS!AK$371","v":0},{"$f":"C_RevCost_UKATS!AL$371","v":0},{"$f":"C_RevCost_UKATS!AM$371","v":0},{"$f":"C_RevCost_UKATS!AN$371","v":0},{"$f":"C_RevCost_UKATS!AO$371","v":0},{"$f":"C_RevCost_UKATS!AP$371","v":0},{"$f":"C_RevCost_UKATS!AQ$371","v":0},{"$f":"C_RevCost_UKATS!AR$371","v":0},{"$f":"C_RevCost_UKATS!AS$371","v":0},{"$f":"C_RevCost_UKATS!AT$371","v":0},{"$f":"C_RevCost_UKATS!AU$371","v":0},{"$f":"C_RevCost_UKATS!AV$371","v":0},{"$f":"C_RevCost_UKATS!AW$371","v":0},{"$f":"C_RevCost_UKATS!AX$371","v":0},{"$f":"C_RevCost_UKATS!AY$371","v":0},{"$f":"C_RevCost_UKATS!AZ$371","v":0},{"$f":"C_RevCost_UKATS!BA$371","v":0},{"$f":"C_RevCost_UKATS!BB$371","v":0},{"$f":"C_RevCost_UKATS!BC$371","v":0},{"$f":"C_RevCost_UKATS!BD$371","v":0},{"$f":"C_RevCost_UKATS!BE$371","v":0},{"$f":"C_RevCost_UKATS!BF$371","v":0},{"$f":"C_RevCost_UKATS!BG$371","v":0},{"$f":"C_RevCost_UKATS!BH$371","v":0},{"$f":"C_RevCost_UKATS!BI$371","v":0},{"$f":"C_RevCost_UKATS!BJ$371","v":0}]
[null,null,null,null,"Traffic Risk Share variation subject to mechanism",null,{"$f":"G454","v":"£'000 "},{"$f":"H454","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA454 * AA455","v":0},{"$f":"AB454 * AB455","v":0},0,0,0,-163281.73184615292,-165178.31089180784,-102590.62310194067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E454 & \" - in Nil Band\"","v":"Determined costs already recovered or forecast to be recovered under current rules - in Nil Band"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA454 * AA458","v":0},0,0,0,0,5471.4357142485223,5786.178276375801,11265.740810936144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E459","v":"Determined costs already recovered or forecast to be recovered under current rules - in Nil Band"},null,{"$f":"G459","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,5471.4357142485223,5786.178276375801,11265.740810936144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null," Proportion borne by users",null,"%","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF( AA461 - AA462 = 0, 0, AA463 / (AA461 - AA462) )","v":0},{"$f":"IF( AB461 - AB462 = 0, 0, AB463 / (AB461 - AB462) )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$399","v":"Base Charge Shortfall recovered from users"},null,{"$f":"C_RevCost_UKATS!G$399","v":"£'000"},{"$f":"C_RevCost_UKATS!H$399","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J$399","v":0},null,{"$f":"C_RevCost_UKATS!L$399","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$399","v":730331.75734890043},null,{"$f":"C_RevCost_UKATS!AA$399","v":0},{"$f":"C_RevCost_UKATS!AB$399","v":0},{"$f":"C_RevCost_UKATS!AC$399","v":0},{"$f":"C_RevCost_UKATS!AD$399","v":0},{"$f":"C_RevCost_UKATS!AE$399","v":0},{"$f":"C_RevCost_UKATS!AF$399","v":384409.837987423},{"$f":"C_RevCost_UKATS!AG$399","v":260211.73441919795},{"$f":"C_RevCost_UKATS!AH$399","v":85710.184942279477},{"$f":"C_RevCost_UKATS!AI$399","v":0},{"$f":"C_RevCost_UKATS!AJ$399","v":0},{"$f":"C_RevCost_UKATS!AK$399","v":0},{"$f":"C_RevCost_UKATS!AL$399","v":0},{"$f":"C_RevCost_UKATS!AM$399","v":0},{"$f":"C_RevCost_UKATS!AN$399","v":0},{"$f":"C_RevCost_UKATS!AO$399","v":0},{"$f":"C_RevCost_UKATS!AP$399","v":0},{"$f":"C_RevCost_UKATS!AQ$399","v":0},{"$f":"C_RevCost_UKATS!AR$399","v":0},{"$f":"C_RevCost_UKATS!AS$399","v":0},{"$f":"C_RevCost_UKATS!AT$399","v":0},{"$f":"C_RevCost_UKATS!AU$399","v":0},{"$f":"C_RevCost_UKATS!AV$399","v":0},{"$f":"C_RevCost_UKATS!AW$399","v":0},{"$f":"C_RevCost_UKATS!AX$399","v":0},{"$f":"C_RevCost_UKATS!AY$399","v":0},{"$f":"C_RevCost_UKATS!AZ$399","v":0},{"$f":"C_RevCost_UKATS!BA$399","v":0},{"$f":"C_RevCost_UKATS!BB$399","v":0},{"$f":"C_RevCost_UKATS!BC$399","v":0},{"$f":"C_RevCost_UKATS!BD$399","v":0},{"$f":"C_RevCost_UKATS!BE$399","v":0},{"$f":"C_RevCost_UKATS!BF$399","v":0},{"$f":"C_RevCost_UKATS!BG$399","v":0},{"$f":"C_RevCost_UKATS!BH$399","v":0},{"$f":"C_RevCost_UKATS!BI$399","v":0},{"$f":"C_RevCost_UKATS!BJ$399","v":0}]
[null,null,null,null," Proportion borne by users",null,"%","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF( AA466 - AA467 = 0, 0, AA468 / (AA466 - AA467) )","v":0},{"$f":"IF( AB466 - AB467 = 0, 0, AB468 / (AB466 - AB467) )","v":0},0,0,0,-2.2779414664902933,-1.5220221209985818,-0.75279221992250811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"4.4       % loss of revenue borne by airspace users referred to in Article 27(3) and 27(5)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA469","v":0},0,0,0,0,-2.2779414664902933,-1.5220221209985818,-0.75279221992250811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"5. Charges Mapping"]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E614","v":"Restructuring Costs ReS t (CSU)"},{"$f":"'I_InputSets UKATS'!F614","v":"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E615","v":"RP3 Traffic Risk Share (t) (CSU)"},{"$f":"'I_InputSets UKATS'!F615","v":"13.3     Traffic risk sharing adjustment : amounts carried over to year n (Art. 25(2)(c))"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E618","v":"Financial Incentives FI t  (CSU)"},{"$f":"'I_InputSets UKATS'!F618","v":"13.5     Financial incentives : amounts carried over to year n (Art. 25(2)(e))"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E619","v":"Modulation MOD t (CSU)"},{"$f":"'I_InputSets UKATS'!F619","v":"13.3     Traffic risk sharing adjustment : amounts carried over to year n (Art. 25(2)(c))"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E622","v":"Customer Discount CD t (CSU)"},{"$f":"'I_InputSets UKATS'!F622","v":"13.14  Reduction as per Art. 29(6), where applicable (in national currency)"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E623","v":"FAS Funding not spent (Cash Condition 21) (CSU)"},{"$f":"'I_InputSets UKATS'!F623","v":"13.8     Other revenues (Art. 25(2)(i))"}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E55","v":"INF - year (t) (CSU)"},null,{"$f":"C_RevCost_UKATS!G55","v":"£'000 "},{"$f":"C_RevCost_UKATS!H55","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J55","v":0},null,{"$f":"C_RevCost_UKATS!L55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y55","v":-44463.095135868221},null,{"$f":"C_RevCost_UKATS!AA55","v":24198.538442667774},{"$f":"C_RevCost_UKATS!AB55","v":21946.194848638897},{"$f":"C_RevCost_UKATS!AC55","v":-13044.704643852627},{"$f":"C_RevCost_UKATS!AD55","v":-19803.651134685013},{"$f":"C_RevCost_UKATS!AE55","v":-15936.004539016265},{"$f":"C_RevCost_UKATS!AF55","v":-12928.385729968595},{"$f":"C_RevCost_UKATS!AG55","v":-13787.430332018379},{"$f":"C_RevCost_UKATS!AH55","v":-7859.9292910772219},{"$f":"C_RevCost_UKATS!AI55","v":-3920.059985238533},{"$f":"C_RevCost_UKATS!AJ55","v":42828.970756042734},{"$f":"C_RevCost_UKATS!AK55","v":0},{"$f":"C_RevCost_UKATS!AL55","v":0},{"$f":"C_RevCost_UKATS!AM55","v":0},{"$f":"C_RevCost_UKATS!AN55","v":0},{"$f":"C_RevCost_UKATS!AO55","v":0},{"$f":"C_RevCost_UKATS!AP55","v":0},{"$f":"C_RevCost_UKATS!AQ55","v":0},{"$f":"C_RevCost_UKATS!AR55","v":0},{"$f":"C_RevCost_UKATS!AS55","v":0},{"$f":"C_RevCost_UKATS!AT55","v":0},{"$f":"C_RevCost_UKATS!AU55","v":0},{"$f":"C_RevCost_UKATS!AV55","v":0},{"$f":"C_RevCost_UKATS!AW55","v":0},{"$f":"C_RevCost_UKATS!AX55","v":0},{"$f":"C_RevCost_UKATS!AY55","v":0},{"$f":"C_RevCost_UKATS!AZ55","v":0},{"$f":"C_RevCost_UKATS!BA55","v":0},{"$f":"C_RevCost_UKATS!BB55","v":0},{"$f":"C_RevCost_UKATS!BC55","v":0},{"$f":"C_RevCost_UKATS!BD55","v":0},{"$f":"C_RevCost_UKATS!BE55","v":0},{"$f":"C_RevCost_UKATS!BF55","v":0},{"$f":"C_RevCost_UKATS!BG55","v":0},{"$f":"C_RevCost_UKATS!BH55","v":0},{"$f":"C_RevCost_UKATS!BI55","v":0},{"$f":"C_RevCost_UKATS!BJ55","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E56","v":"Restructuring Costs ReS t (CSU)"},null,{"$f":"C_RevCost_UKATS!G56","v":"£'000"},{"$f":"C_RevCost_UKATS!H56","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J56","v":0},null,{"$f":"C_RevCost_UKATS!L56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y56","v":0},null,{"$f":"C_RevCost_UKATS!AA56","v":0},{"$f":"C_RevCost_UKATS!AB56","v":0},{"$f":"C_RevCost_UKATS!AC56","v":0},{"$f":"C_RevCost_UKATS!AD56","v":0},{"$f":"C_RevCost_UKATS!AE56","v":0},{"$f":"C_RevCost_UKATS!AF56","v":0},{"$f":"C_RevCost_UKATS!AG56","v":0},{"$f":"C_RevCost_UKATS!AH56","v":0},{"$f":"C_RevCost_UKATS!AI56","v":0},{"$f":"C_RevCost_UKATS!AJ56","v":0},{"$f":"C_RevCost_UKATS!AK56","v":0},{"$f":"C_RevCost_UKATS!AL56","v":0},{"$f":"C_RevCost_UKATS!AM56","v":0},{"$f":"C_RevCost_UKATS!AN56","v":0},{"$f":"C_RevCost_UKATS!AO56","v":0},{"$f":"C_RevCost_UKATS!AP56","v":0},{"$f":"C_RevCost_UKATS!AQ56","v":0},{"$f":"C_RevCost_UKATS!AR56","v":0},{"$f":"C_RevCost_UKATS!AS56","v":0},{"$f":"C_RevCost_UKATS!AT56","v":0},{"$f":"C_RevCost_UKATS!AU56","v":0},{"$f":"C_RevCost_UKATS!AV56","v":0},{"$f":"C_RevCost_UKATS!AW56","v":0},{"$f":"C_RevCost_UKATS!AX56","v":0},{"$f":"C_RevCost_UKATS!AY56","v":0},{"$f":"C_RevCost_UKATS!AZ56","v":0},{"$f":"C_RevCost_UKATS!BA56","v":0},{"$f":"C_RevCost_UKATS!BB56","v":0},{"$f":"C_RevCost_UKATS!BC56","v":0},{"$f":"C_RevCost_UKATS!BD56","v":0},{"$f":"C_RevCost_UKATS!BE56","v":0},{"$f":"C_RevCost_UKATS!BF56","v":0},{"$f":"C_RevCost_UKATS!BG56","v":0},{"$f":"C_RevCost_UKATS!BH56","v":0},{"$f":"C_RevCost_UKATS!BI56","v":0},{"$f":"C_RevCost_UKATS!BJ56","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E59","v":"CSM adjustment (CSU) "},null,{"$f":"C_RevCost_UKATS!G59","v":"£'000 "},{"$f":"C_RevCost_UKATS!H59","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J59","v":0},null,{"$f":"C_RevCost_UKATS!L59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y59","v":0},null,{"$f":"C_RevCost_UKATS!AA59","v":0},{"$f":"C_RevCost_UKATS!AB59","v":2134.9429962897648},{"$f":"C_RevCost_UKATS!AC59","v":2148.0696860882208},{"$f":"C_RevCost_UKATS!AD59","v":2158.1787500919354},{"$f":"C_RevCost_UKATS!AE59","v":2165.5533816117377},{"$f":"C_RevCost_UKATS!AF59","v":1572.5413182204697},{"$f":"C_RevCost_UKATS!AG59","v":7904.4710738579406},{"$f":"C_RevCost_UKATS!AH59","v":8668.4098742726565},{"$f":"C_RevCost_UKATS!AI59","v":9036.6914762179476},{"$f":"C_RevCost_UKATS!AJ59","v":7699.4700178719086},{"$f":"C_RevCost_UKATS!AK59","v":4682.7425418826306},{"$f":"C_RevCost_UKATS!AL59","v":4635.0461085864945},{"$f":"C_RevCost_UKATS!AM59","v":4632.1849660945427},{"$f":"C_RevCost_UKATS!AN59","v":5211.4740355251297},{"$f":"C_RevCost_UKATS!AO59","v":5267.4478153874006},{"$f":"C_RevCost_UKATS!AP59","v":3382.7240190185817},{"$f":"C_RevCost_UKATS!AQ59","v":3181.2283935143482},{"$f":"C_RevCost_UKATS!AR59","v":2647.0660545911087},{"$f":"C_RevCost_UKATS!AS59","v":1199.4963703220619},{"$f":"C_RevCost_UKATS!AT59","v":-798.82707643243111},{"$f":"C_RevCost_UKATS!AU59","v":-779.32895241053166},{"$f":"C_RevCost_UKATS!AV59","v":-404.88648204741457},{"$f":"C_RevCost_UKATS!AW59","v":-3.497910705936024E-13},{"$f":"C_RevCost_UKATS!AX59","v":-3.5959228057222312E-13},{"$f":"C_RevCost_UKATS!AY59","v":-3.6966812225279683E-13},{"$f":"C_RevCost_UKATS!AZ59","v":-3.8002629086600221E-13},{"$f":"C_RevCost_UKATS!BA59","v":-3.9067469726429362E-13},{"$f":"C_RevCost_UKATS!BB59","v":-4.0162147396366285E-13},{"$f":"C_RevCost_UKATS!BC59","v":-4.1287498135469195E-13},{"$f":"C_RevCost_UKATS!BD59","v":-4.2444381408764095E-13},{"$f":"C_RevCost_UKATS!BE59","v":-4.3633680763644681E-13},{"$f":"C_RevCost_UKATS!BF59","v":-4.4856304504664832E-13},{"$f":"C_RevCost_UKATS!BG59","v":-4.6113186387238588E-13},{"$f":"C_RevCost_UKATS!BH59","v":-4.7405286330778056E-13},{"$f":"C_RevCost_UKATS!BI59","v":-4.8733591151813417E-13},{"$f":"C_RevCost_UKATS!BJ59","v":-5.0099115317655049E-13}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E60","v":"Financial Incentives FI t  (CSU)"},null,{"$f":"C_RevCost_UKATS!G60","v":"£'000"},{"$f":"C_RevCost_UKATS!H60","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J60","v":0},null,{"$f":"C_RevCost_UKATS!L60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y60","v":11305.146023211471},null,{"$f":"C_RevCost_UKATS!AA60","v":-973.46099979079429},{"$f":"C_RevCost_UKATS!AB60","v":5681.5003895661439},{"$f":"C_RevCost_UKATS!AC60","v":4581.4292404098287},{"$f":"C_RevCost_UKATS!AD60","v":-412.78234622380126},{"$f":"C_RevCost_UKATS!AE60","v":2525.99214715466},{"$f":"C_RevCost_UKATS!AF60","v":-261.1009537873544},{"$f":"C_RevCost_UKATS!AG60","v":163.72423689182557},{"$f":"C_RevCost_UKATS!AH60","v":0},{"$f":"C_RevCost_UKATS!AI60","v":0},{"$f":"C_RevCost_UKATS!AJ60","v":0},{"$f":"C_RevCost_UKATS!AK60","v":0},{"$f":"C_RevCost_UKATS!AL60","v":0},{"$f":"C_RevCost_UKATS!AM60","v":0},{"$f":"C_RevCost_UKATS!AN60","v":0},{"$f":"C_RevCost_UKATS!AO60","v":0},{"$f":"C_RevCost_UKATS!AP60","v":0},{"$f":"C_RevCost_UKATS!AQ60","v":0},{"$f":"C_RevCost_UKATS!AR60","v":0},{"$f":"C_RevCost_UKATS!AS60","v":0},{"$f":"C_RevCost_UKATS!AT60","v":0},{"$f":"C_RevCost_UKATS!AU60","v":0},{"$f":"C_RevCost_UKATS!AV60","v":0},{"$f":"C_RevCost_UKATS!AW60","v":0},{"$f":"C_RevCost_UKATS!AX60","v":0},{"$f":"C_RevCost_UKATS!AY60","v":0},{"$f":"C_RevCost_UKATS!AZ60","v":0},{"$f":"C_RevCost_UKATS!BA60","v":0},{"$f":"C_RevCost_UKATS!BB60","v":0},{"$f":"C_RevCost_UKATS!BC60","v":0},{"$f":"C_RevCost_UKATS!BD60","v":0},{"$f":"C_RevCost_UKATS!BE60","v":0},{"$f":"C_RevCost_UKATS!BF60","v":0},{"$f":"C_RevCost_UKATS!BG60","v":0},{"$f":"C_RevCost_UKATS!BH60","v":0},{"$f":"C_RevCost_UKATS!BI60","v":0},{"$f":"C_RevCost_UKATS!BJ60","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E63","v":"VFR t (CSU)"},null,{"$f":"C_RevCost_UKATS!G63","v":"£'000"},{"$f":"C_RevCost_UKATS!H63","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J63","v":0},null,{"$f":"C_RevCost_UKATS!L63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y63","v":0},null,{"$f":"C_RevCost_UKATS!AA63","v":-671.48450616394348},{"$f":"C_RevCost_UKATS!AB63","v":0},{"$f":"C_RevCost_UKATS!AC63","v":0},{"$f":"C_RevCost_UKATS!AD63","v":0},{"$f":"C_RevCost_UKATS!AE63","v":0},{"$f":"C_RevCost_UKATS!AF63","v":0},{"$f":"C_RevCost_UKATS!AG63","v":0},{"$f":"C_RevCost_UKATS!AH63","v":0},{"$f":"C_RevCost_UKATS!AI63","v":0},{"$f":"C_RevCost_UKATS!AJ63","v":0},{"$f":"C_RevCost_UKATS!AK63","v":0},{"$f":"C_RevCost_UKATS!AL63","v":0},{"$f":"C_RevCost_UKATS!AM63","v":0},{"$f":"C_RevCost_UKATS!AN63","v":0},{"$f":"C_RevCost_UKATS!AO63","v":0},{"$f":"C_RevCost_UKATS!AP63","v":0},{"$f":"C_RevCost_UKATS!AQ63","v":0},{"$f":"C_RevCost_UKATS!AR63","v":0},{"$f":"C_RevCost_UKATS!AS63","v":0},{"$f":"C_RevCost_UKATS!AT63","v":0},{"$f":"C_RevCost_UKATS!AU63","v":0},{"$f":"C_RevCost_UKATS!AV63","v":0},{"$f":"C_RevCost_UKATS!AW63","v":0},{"$f":"C_RevCost_UKATS!AX63","v":0},{"$f":"C_RevCost_UKATS!AY63","v":0},{"$f":"C_RevCost_UKATS!AZ63","v":0},{"$f":"C_RevCost_UKATS!BA63","v":0},{"$f":"C_RevCost_UKATS!BB63","v":0},{"$f":"C_RevCost_UKATS!BC63","v":0},{"$f":"C_RevCost_UKATS!BD63","v":0},{"$f":"C_RevCost_UKATS!BE63","v":0},{"$f":"C_RevCost_UKATS!BF63","v":0},{"$f":"C_RevCost_UKATS!BG63","v":0},{"$f":"C_RevCost_UKATS!BH63","v":0},{"$f":"C_RevCost_UKATS!BI63","v":0},{"$f":"C_RevCost_UKATS!BJ63","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E66","v":"INEA Funding (Cash Condition 21) (CSU)"},null,{"$f":"C_RevCost_UKATS!G66","v":"£'000"},{"$f":"C_RevCost_UKATS!H66","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J66","v":0},null,{"$f":"C_RevCost_UKATS!L66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y66","v":-95407.872975435879},null,{"$f":"C_RevCost_UKATS!AA66","v":0},{"$f":"C_RevCost_UKATS!AB66","v":0},{"$f":"C_RevCost_UKATS!AC66","v":601.766830227431},{"$f":"C_RevCost_UKATS!AD66","v":-2782.332185340767},{"$f":"C_RevCost_UKATS!AE66","v":639.78386446879631},{"$f":"C_RevCost_UKATS!AF66","v":4003.8498019607505},{"$f":"C_RevCost_UKATS!AG66","v":-10059.806293739775},{"$f":"C_RevCost_UKATS!AH66","v":-29383.554031693537},{"$f":"C_RevCost_UKATS!AI66","v":-5394.0037880494647},{"$f":"C_RevCost_UKATS!AJ66","v":-3005.5461491752267},{"$f":"C_RevCost_UKATS!AK66","v":-7030.7189601694026},{"$f":"C_RevCost_UKATS!AL66","v":0},{"$f":"C_RevCost_UKATS!AM66","v":0},{"$f":"C_RevCost_UKATS!AN66","v":0},{"$f":"C_RevCost_UKATS!AO66","v":0},{"$f":"C_RevCost_UKATS!AP66","v":0},{"$f":"C_RevCost_UKATS!AQ66","v":0},{"$f":"C_RevCost_UKATS!AR66","v":0},{"$f":"C_RevCost_UKATS!AS66","v":0},{"$f":"C_RevCost_UKATS!AT66","v":0},{"$f":"C_RevCost_UKATS!AU66","v":0},{"$f":"C_RevCost_UKATS!AV66","v":0},{"$f":"C_RevCost_UKATS!AW66","v":0},{"$f":"C_RevCost_UKATS!AX66","v":0},{"$f":"C_RevCost_UKATS!AY66","v":0},{"$f":"C_RevCost_UKATS!AZ66","v":0},{"$f":"C_RevCost_UKATS!BA66","v":0},{"$f":"C_RevCost_UKATS!BB66","v":0},{"$f":"C_RevCost_UKATS!BC66","v":0},{"$f":"C_RevCost_UKATS!BD66","v":0},{"$f":"C_RevCost_UKATS!BE66","v":0},{"$f":"C_RevCost_UKATS!BF66","v":0},{"$f":"C_RevCost_UKATS!BG66","v":0},{"$f":"C_RevCost_UKATS!BH66","v":0},{"$f":"C_RevCost_UKATS!BI66","v":0},{"$f":"C_RevCost_UKATS!BJ66","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E250","v":"Forecast CSU/Forecast TSU"},null,{"$f":"C_RevCost_UKATS!G250","v":"ratio"},null,null,{"$f":"C_RevCost_UKATS!J250","v":0},null,{"$f":"C_RevCost_UKATS!L250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y250","v":0},null,{"$f":"C_RevCost_UKATS!AA250","v":0.98694108974598771},{"$f":"C_RevCost_UKATS!AB250","v":0.98718011747706758},{"$f":"C_RevCost_UKATS!AC250","v":0.98735939932578398},{"$f":"C_RevCost_UKATS!AD250","v":0.9875650235070762},{"$f":"C_RevCost_UKATS!AE250","v":0.9877718943823186},{"$f":"C_RevCost_UKATS!AF250","v":0.98860684482736128},{"$f":"C_RevCost_UKATS!AG250","v":0.98882941587153828},{"$f":"C_RevCost_UKATS!AH250","v":0.98915269665478267},{"$f":"C_RevCost_UKATS!AI250","v":0.98745399799263966},{"$f":"C_RevCost_UKATS!AJ250","v":0.98839907192575405},{"$f":"C_RevCost_UKATS!AK250","v":0.98867668151279531},{"$f":"C_RevCost_UKATS!AL250","v":0.98888065233506306},{"$f":"C_RevCost_UKATS!AM250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AN250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AO250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AP250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AQ250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AR250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AS250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AT250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AU250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AV250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AW250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AX250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AY250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!AZ250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!BA250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!BB250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!BC250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!BD250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!BE250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!BF250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!BG250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!BH250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!BI250","v":0.98905109489051091},{"$f":"C_RevCost_UKATS!BJ250","v":0.98905109489051091}]
[null,null,null,null,{"$f":"I_Global!F233","v":"13.1     Determined costs in nominal terms - VFR excl. (Art. 25(2)(a))"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$503=0,0,SUMIF($F$475:$F$488,$E504,AA$489:AA$502)/AA$503)","v":598783.89985818206},597351.14405710343,598522.72133265017,589214.68443730299,578869.27091040823,678457.13349855028,674270.83200000005,688739.42299999995,758911.56978514802,770018.5853872177,{"$f":"IF(AK$503=0,0,SUMIF($F$475:$F$488,$E504,AK$489:AK$502)/AK$503)","v":696737.42159177037},720194.96139242721,729122.19341849198,0,0,0,0,0,0,0,{"$f":"IF(AU$503=0,0,SUMIF($F$475:$F$488,$E504,AU$489:AU$502)/AU$503)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BE$503=0,0,SUMIF($F$475:$F$488,$E504,BE$489:BE$502)/BE$503)","v":0},0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F236","v":"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-680.36938895386925,2162.6681478816959,2175.5702002280273,2185.353570368191,2192.3618134183894,1590.664,7993.7661107007698,8763.4698905319347,{"$f":"IF(AI$503=0,0,SUMIF($F$475:$F$488,$E507,AI$489:AI$502)/AI$503)","v":9151.5062925344555},7789.8393842788555,4736.3740133098581,4687.164318203284,4683.4637664572128,5269.1656300143377,5325.7590458160439,3420.1711483804111,3216.4449439960572,2676.369368848575,1212.7749279271031,-807.67018059957979,-787.95621018629402,-409.36862022506125,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[null,null,null,null,{"$f":"I_Global!F237","v":"13.5     Financial incentives : amounts carried over to year n (Art. 25(2)(e))"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-986.3415455134583,5755.2824342596496,4640.082672569124,-417.97991666200755,2557.2626246206705,-264.11,165.57379287459977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F240","v":"13.8     Other revenues (Art. 25(2)(i))"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,609.47090860566686,-2817.3660661452441,-39663.781866956713,3681.0027159293209,-12820.091556981823,-24767.881794215158,-5462.5367855259528,-3040.8225124284572,-7111.2418160925463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LA_T1 and T2 ANSP"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E$163","v":"London Approach Costs Allocation"},null,{"$f":"'C_Determined Costs_UKATS'!G$163","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H$163","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J$163","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L$163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y$163","v":103765.91189308715},null,{"$f":"'C_Determined Costs_UKATS'!AA$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AB$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AC$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AD$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AE$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AF$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AG$163","v":9054.1464540784946},{"$f":"'C_Determined Costs_UKATS'!AH$163","v":14253.753468629646},{"$f":"'C_Determined Costs_UKATS'!AI$163","v":15484.784921549199},{"$f":"'C_Determined Costs_UKATS'!AJ$163","v":15303.613636330023},{"$f":"'C_Determined Costs_UKATS'!AK$163","v":16079.200197026485},{"$f":"'C_Determined Costs_UKATS'!AL$163","v":16608.293311820991},{"$f":"'C_Determined Costs_UKATS'!AM$163","v":16982.119903652307},{"$f":"'C_Determined Costs_UKATS'!AN$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AO$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AP$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AR$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AS$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AT$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AU$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AV$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AW$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AX$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AY$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BA$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BB$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BC$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BD$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BE$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BF$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BG$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BH$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BI$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ$163","v":0}]
[null,null,null,null,{"$f":"E400","v":"1.1   Staff - % based upon UKATS"},null,{"$f":"G400","v":"%"},null,null,{"$f":"J400","v":0},null,{"$f":"L400","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y400","v":0},null,{"$f":"AA400","v":0.44058653749586324},0.45941595257660756,0.45828181695473658,0.45323136147940102,0.45147488836456778,0.46238021477750796,0.51716819218807808,0.50466385544217229,0.52814496583902348,0.52431723426034216,0.50591148985835954,0.48828591508434721,0.49377968741934558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1.3   Depreciation - % based upon UKATS",null,"%",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA403","v":0.2790851801295357},0.27633747907851952,0.27534795313974508,0.25027597711482241,0.23946564984442439,0.25264694951731353,0.25410841978125587,0.19721046553727559,0.17723488540453097,0.18894631366968059,0.19134236816977931,0.18751446717870399,0.18617969894146563,0.63113586261859433,0.66224172195508502,0.67790991425730218,0.7433852618508241,0.73903049820038047,0.77252177746433914,0.28113464757034412,0.87958231218938054,0.92332101905869057,0.98881220252594304,1.1157446658387924,1.3927433055122274,1.9332928013606461,-19.818552370373212,1.8950697145080722E-3,1.9201929572379864E-3,1.9472144878786412E-3,1.9761084722083829E-3,2.0068569310065952E-3,2.0394488916927367E-3,2.073879677087464E-3,2.110150307506014E-3,2.1482669970438366E-3]
[null,null,null,null,"1.4   Cost of capital - % based upon UKATS",null,"%",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA404","v":9.9548023866350532E-2},9.196298355703407E-2,8.7348752662980242E-2,8.160178247231592E-2,7.9246198845927346E-2,4.8876256947454615E-2,6.9996767715532801E-2,7.7279035216648764E-2,6.7870029168064838E-2,6.3190335087086436E-2,6.4947515069472272E-2,5.9997524688059092E-2,5.625573523975895E-2,0.15830736552811087,0.1311938028069661,0.11311350428587495,9.5909620345747695E-2,6.1559343529411052E-2,3.2182484296314928E-2,3.4904815014327171E-3,-2.0346214588458068E-2,-5.9637813995657957E-2,-0.11072085642353216,-0.19804547658223493,-0.39274330551222719,-0.93329280136064607,20.818552370373212,0.99810493028549196,0.998079807042762,0.99805278551212129,0.9980238915277917,0.99799314306899345,0.99796055110830728,0.99792612032291261,0.99788984969249395,0.99785173300295615]
[null,null,null,null,{"$f":"LEFT(E517,LEN(E517)-20)","v":"1.1   Staff "},null,{"$f":"G516","v":"£'000 "},{"$f":"H516","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$516 * AA517","v":0},{"$f":"AB$516 * AB517","v":0},0,0,0,0,4682.5165534618727,7193.3541800008734,8178.2112034162274,8023.9483759894156,8134.6521274084971,8109.5956977517562,8385.4258577432829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"LEFT(E518,LEN(E518)-20)","v":"         of which, pension costs "},null,{"$f":"G524","v":"£'000 "},{"$f":"H524","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$516 * AA518","v":0},0,0,0,0,0,1297.6036702222641,1872.9390777063334,2524.6945650170546,2367.0747982217022,1801.9785320695671,1760.9850155812353,1818.9017378524115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1.4   Cost of capital ",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$516 * AA521","v":0},0,0,0,0,0,633.76098620854737,1101.5163162716599,1050.9528042867548,967.04047372299954,1044.3040971014391,996.4564880025066,955.34164110970494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1.6   Total costs ",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$516 * AA523","v":0},0,0,0,0,0,9054.1464540784946,14253.753468629646,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"2.     Detail by service (in nominal terms)"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E$163","v":"London Approach Costs Allocation"},null,{"$f":"'C_Determined Costs_UKATS'!G$163","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H$163","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J$163","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L$163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y$163","v":103765.91189308715},null,{"$f":"'C_Determined Costs_UKATS'!AA$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AB$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AC$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AD$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AE$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AF$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AG$163","v":9054.1464540784946},{"$f":"'C_Determined Costs_UKATS'!AH$163","v":14253.753468629646},{"$f":"'C_Determined Costs_UKATS'!AI$163","v":15484.784921549199},{"$f":"'C_Determined Costs_UKATS'!AJ$163","v":15303.613636330023},{"$f":"'C_Determined Costs_UKATS'!AK$163","v":16079.200197026485},{"$f":"'C_Determined Costs_UKATS'!AL$163","v":16608.293311820991},{"$f":"'C_Determined Costs_UKATS'!AM$163","v":16982.119903652307},{"$f":"'C_Determined Costs_UKATS'!AN$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AO$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AP$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AR$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AS$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AT$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AU$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AV$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AW$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AX$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AY$163","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BA$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BB$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BC$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BD$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BE$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BF$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BG$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BH$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BI$163","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ$163","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$729","v":"2.3   Navigation"},null,{"$f":"'I_Series UKATS'!G$729","v":"%"},null,{"$f":"'I_Series UKATS'!I$729","v":"Enter as Positive"},{"$f":"'I_Series UKATS'!J$729","v":0},null,{"$f":"'I_Series UKATS'!L$729","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$729","v":0},null,{"$f":"'I_Series UKATS'!AA$729","v":0},{"$f":"'I_Series UKATS'!AB$729","v":0},{"$f":"'I_Series UKATS'!AC$729","v":0},{"$f":"'I_Series UKATS'!AD$729","v":0},{"$f":"'I_Series UKATS'!AE$729","v":0},{"$f":"'I_Series UKATS'!AF$729","v":0},{"$f":"'I_Series UKATS'!AG$729","v":0},{"$f":"'I_Series UKATS'!AH$729","v":0},{"$f":"'I_Series UKATS'!AI$729","v":0},{"$f":"'I_Series UKATS'!AJ$729","v":0},{"$f":"'I_Series UKATS'!AK$729","v":0},{"$f":"'I_Series UKATS'!AL$729","v":0},{"$f":"'I_Series UKATS'!AM$729","v":0},{"$f":"'I_Series UKATS'!AN$729","v":0},{"$f":"'I_Series UKATS'!AO$729","v":0},{"$f":"'I_Series UKATS'!AP$729","v":0},{"$f":"'I_Series UKATS'!AQ$729","v":0},{"$f":"'I_Series UKATS'!AR$729","v":0},{"$f":"'I_Series UKATS'!AS$729","v":0},{"$f":"'I_Series UKATS'!AT$729","v":0},{"$f":"'I_Series UKATS'!AU$729","v":0},{"$f":"'I_Series UKATS'!AV$729","v":0},{"$f":"'I_Series UKATS'!AW$729","v":0},{"$f":"'I_Series UKATS'!AX$729","v":0},{"$f":"'I_Series UKATS'!AY$729","v":0},{"$f":"'I_Series UKATS'!AZ$729","v":0},{"$f":"'I_Series UKATS'!BA$729","v":0},{"$f":"'I_Series UKATS'!BB$729","v":0},{"$f":"'I_Series UKATS'!BC$729","v":0},{"$f":"'I_Series UKATS'!BD$729","v":0},{"$f":"'I_Series UKATS'!BE$729","v":0},{"$f":"'I_Series UKATS'!BF$729","v":0},{"$f":"'I_Series UKATS'!BG$729","v":0},{"$f":"'I_Series UKATS'!BH$729","v":0},{"$f":"'I_Series UKATS'!BI$729","v":0},{"$f":"'I_Series UKATS'!BJ$729","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$730","v":"2.4   Surveillance"},null,{"$f":"'I_Series UKATS'!G$730","v":"%"},null,{"$f":"'I_Series UKATS'!I$730","v":"Enter as Positive"},{"$f":"'I_Series UKATS'!J$730","v":0},null,{"$f":"'I_Series UKATS'!L$730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$730","v":0},null,{"$f":"'I_Series UKATS'!AA$730","v":0},{"$f":"'I_Series UKATS'!AB$730","v":0},{"$f":"'I_Series UKATS'!AC$730","v":0},{"$f":"'I_Series UKATS'!AD$730","v":0},{"$f":"'I_Series UKATS'!AE$730","v":0},{"$f":"'I_Series UKATS'!AF$730","v":0},{"$f":"'I_Series UKATS'!AG$730","v":0},{"$f":"'I_Series UKATS'!AH$730","v":0},{"$f":"'I_Series UKATS'!AI$730","v":0},{"$f":"'I_Series UKATS'!AJ$730","v":0},{"$f":"'I_Series UKATS'!AK$730","v":0},{"$f":"'I_Series UKATS'!AL$730","v":0},{"$f":"'I_Series UKATS'!AM$730","v":0},{"$f":"'I_Series UKATS'!AN$730","v":0},{"$f":"'I_Series UKATS'!AO$730","v":0},{"$f":"'I_Series UKATS'!AP$730","v":0},{"$f":"'I_Series UKATS'!AQ$730","v":0},{"$f":"'I_Series UKATS'!AR$730","v":0},{"$f":"'I_Series UKATS'!AS$730","v":0},{"$f":"'I_Series UKATS'!AT$730","v":0},{"$f":"'I_Series UKATS'!AU$730","v":0},{"$f":"'I_Series UKATS'!AV$730","v":0},{"$f":"'I_Series UKATS'!AW$730","v":0},{"$f":"'I_Series UKATS'!AX$730","v":0},{"$f":"'I_Series UKATS'!AY$730","v":0},{"$f":"'I_Series UKATS'!AZ$730","v":0},{"$f":"'I_Series UKATS'!BA$730","v":0},{"$f":"'I_Series UKATS'!BB$730","v":0},{"$f":"'I_Series UKATS'!BC$730","v":0},{"$f":"'I_Series UKATS'!BD$730","v":0},{"$f":"'I_Series UKATS'!BE$730","v":0},{"$f":"'I_Series UKATS'!BF$730","v":0},{"$f":"'I_Series UKATS'!BG$730","v":0},{"$f":"'I_Series UKATS'!BH$730","v":0},{"$f":"'I_Series UKATS'!BI$730","v":0},{"$f":"'I_Series UKATS'!BJ$730","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$733","v":"2.7   Meteorological services"},null,{"$f":"'I_Series UKATS'!G$733","v":"%"},null,{"$f":"'I_Series UKATS'!I$733","v":"Enter as Positive"},{"$f":"'I_Series UKATS'!J$733","v":0},null,{"$f":"'I_Series UKATS'!L$733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$733","v":0},null,{"$f":"'I_Series UKATS'!AA$733","v":0},{"$f":"'I_Series UKATS'!AB$733","v":0},{"$f":"'I_Series UKATS'!AC$733","v":0},{"$f":"'I_Series UKATS'!AD$733","v":0},{"$f":"'I_Series UKATS'!AE$733","v":0},{"$f":"'I_Series UKATS'!AF$733","v":0},{"$f":"'I_Series UKATS'!AG$733","v":0},{"$f":"'I_Series UKATS'!AH$733","v":0},{"$f":"'I_Series UKATS'!AI$733","v":0},{"$f":"'I_Series UKATS'!AJ$733","v":0},{"$f":"'I_Series UKATS'!AK$733","v":0},{"$f":"'I_Series UKATS'!AL$733","v":0},{"$f":"'I_Series UKATS'!AM$733","v":0},{"$f":"'I_Series UKATS'!AN$733","v":0},{"$f":"'I_Series UKATS'!AO$733","v":0},{"$f":"'I_Series UKATS'!AP$733","v":0},{"$f":"'I_Series UKATS'!AQ$733","v":0},{"$f":"'I_Series UKATS'!AR$733","v":0},{"$f":"'I_Series UKATS'!AS$733","v":0},{"$f":"'I_Series UKATS'!AT$733","v":0},{"$f":"'I_Series UKATS'!AU$733","v":0},{"$f":"'I_Series UKATS'!AV$733","v":0},{"$f":"'I_Series UKATS'!AW$733","v":0},{"$f":"'I_Series UKATS'!AX$733","v":0},{"$f":"'I_Series UKATS'!AY$733","v":0},{"$f":"'I_Series UKATS'!AZ$733","v":0},{"$f":"'I_Series UKATS'!BA$733","v":0},{"$f":"'I_Series UKATS'!BB$733","v":0},{"$f":"'I_Series UKATS'!BC$733","v":0},{"$f":"'I_Series UKATS'!BD$733","v":0},{"$f":"'I_Series UKATS'!BE$733","v":0},{"$f":"'I_Series UKATS'!BF$733","v":0},{"$f":"'I_Series UKATS'!BG$733","v":0},{"$f":"'I_Series UKATS'!BH$733","v":0},{"$f":"'I_Series UKATS'!BI$733","v":0},{"$f":"'I_Series UKATS'!BJ$733","v":0}]
[null,null,null,null,{"$f":"'I_Series UKATS'!E$735","v":"2.9   Other State costs"},null,{"$f":"'I_Series UKATS'!G$735","v":"%"},null,{"$f":"'I_Series UKATS'!I$735","v":"Enter as Positive"},{"$f":"'I_Series UKATS'!J$735","v":0},null,{"$f":"'I_Series UKATS'!L$735","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!Y$735","v":0},null,{"$f":"'I_Series UKATS'!AA$735","v":0},{"$f":"'I_Series UKATS'!AB$735","v":0},{"$f":"'I_Series UKATS'!AC$735","v":0},{"$f":"'I_Series UKATS'!AD$735","v":0},{"$f":"'I_Series UKATS'!AE$735","v":0},{"$f":"'I_Series UKATS'!AF$735","v":0},{"$f":"'I_Series UKATS'!AG$735","v":0},{"$f":"'I_Series UKATS'!AH$735","v":0},{"$f":"'I_Series UKATS'!AI$735","v":0},{"$f":"'I_Series UKATS'!AJ$735","v":0},{"$f":"'I_Series UKATS'!AK$735","v":0},{"$f":"'I_Series UKATS'!AL$735","v":0},{"$f":"'I_Series UKATS'!AM$735","v":0},{"$f":"'I_Series UKATS'!AN$735","v":0},{"$f":"'I_Series UKATS'!AO$735","v":0},{"$f":"'I_Series UKATS'!AP$735","v":0},{"$f":"'I_Series UKATS'!AQ$735","v":0},{"$f":"'I_Series UKATS'!AR$735","v":0},{"$f":"'I_Series UKATS'!AS$735","v":0},{"$f":"'I_Series UKATS'!AT$735","v":0},{"$f":"'I_Series UKATS'!AU$735","v":0},{"$f":"'I_Series UKATS'!AV$735","v":0},{"$f":"'I_Series UKATS'!AW$735","v":0},{"$f":"'I_Series UKATS'!AX$735","v":0},{"$f":"'I_Series UKATS'!AY$735","v":0},{"$f":"'I_Series UKATS'!AZ$735","v":0},{"$f":"'I_Series UKATS'!BA$735","v":0},{"$f":"'I_Series UKATS'!BB$735","v":0},{"$f":"'I_Series UKATS'!BC$735","v":0},{"$f":"'I_Series UKATS'!BD$735","v":0},{"$f":"'I_Series UKATS'!BE$735","v":0},{"$f":"'I_Series UKATS'!BF$735","v":0},{"$f":"'I_Series UKATS'!BG$735","v":0},{"$f":"'I_Series UKATS'!BH$735","v":0},{"$f":"'I_Series UKATS'!BI$735","v":0},{"$f":"'I_Series UKATS'!BJ$735","v":0}]
[null,null,null,null,"2.3   Navigation",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA537 * AA$534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2.4   Surveillance",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA538 * AA$534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2.7   Meteorological services",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA541 * AA$534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2.8   Supervision costs",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA542 * AA$534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2.10   Total costs",null,{"$f":"G552","v":"£'000"},{"$f":"H552","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA544:AA552)","v":0},{"$f":"SUM(AB544:AB552)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"3. Average asset base"]
[null,null,null,null,"3.1 Net Book value. Fixed assets",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA557 * AA558","v":0},{"$f":"AB557 * AB558","v":0},0,0,0,0,0,0,21650.057359106748,21243.087125350343,24382.852015998138,24248.044271449846,24095.169171253514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"O_FinStats!E$162","v":"Total Oceanic Current Assets"},null,{"$f":"O_FinStats!G$162","v":"£'000 "},{"$f":"O_FinStats!H$162","v":"Nominal"},null,{"$f":"O_FinStats!J$162","v":0},null,{"$f":"O_FinStats!L$162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y$162","v":0},null,{"$f":"O_FinStats!AA$162","v":1890.08923},{"$f":"O_FinStats!AB$162","v":2019.446769515926},{"$f":"O_FinStats!AC$162","v":2134.9570700715185},{"$f":"O_FinStats!AD$162","v":2202.5092364323664},{"$f":"O_FinStats!AE$162","v":2408.2762677561195},{"$f":"O_FinStats!AF$162","v":1371.7400942929264},{"$f":"O_FinStats!AG$162","v":2157.032610059829},{"$f":"O_FinStats!AH$162","v":6462.02541088411},{"$f":"O_FinStats!AI$162","v":8794.5817170144655},{"$f":"O_FinStats!AJ$162","v":9072.0454341735785},{"$f":"O_FinStats!AK$162","v":8162.204385247046},{"$f":"O_FinStats!AL$162","v":8331.7373784571209},{"$f":"O_FinStats!AM$162","v":8350.9218415141713},{"$f":"O_FinStats!AN$162","v":201.27056417648328},{"$f":"O_FinStats!AO$162","v":192.97126389544883},{"$f":"O_FinStats!AP$162","v":193.04117218484998},{"$f":"O_FinStats!AQ$162","v":167.04634769065069},{"$f":"O_FinStats!AR$162","v":167.53019224454647},{"$f":"O_FinStats!AS$162","v":167.93702698408788},{"$f":"O_FinStats!AT$162","v":168.23704111108827},{"$f":"O_FinStats!AU$162","v":250.97003580651835},{"$f":"O_FinStats!AV$162","v":216.29083239399142},{"$f":"O_FinStats!AW$162","v":187.32296368896459},{"$f":"O_FinStats!AX$162","v":154.75978753064692},{"$f":"O_FinStats!AY$162","v":123.59864599365483},{"$f":"O_FinStats!AZ$162","v":85.309987968616042},{"$f":"O_FinStats!BA$162","v":47.716729204924832},{"$f":"O_FinStats!BB$162","v":11.732505927885342},{"$f":"O_FinStats!BC$162","v":11.641958794203418},{"$f":"O_FinStats!BD$162","v":11.471248286365437},{"$f":"O_FinStats!BE$162","v":0},{"$f":"O_FinStats!BF$162","v":0},{"$f":"O_FinStats!BG$162","v":0},{"$f":"O_FinStats!BH$162","v":0},{"$f":"O_FinStats!BI$162","v":0},{"$f":"O_FinStats!BJ$162","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E$170","v":"Total Group Current Assets"},null,{"$f":"O_FinStats!G$170","v":"£'000 "},{"$f":"O_FinStats!H$170","v":"Nominal"},null,{"$f":"O_FinStats!J$170","v":0},null,{"$f":"O_FinStats!L$170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y$170","v":0},null,{"$f":"O_FinStats!AA$170","v":218989.64675328881},{"$f":"O_FinStats!AB$170","v":252839.88389030675},{"$f":"O_FinStats!AC$170","v":295298.72288140346},{"$f":"O_FinStats!AD$170","v":296059.40807450644},{"$f":"O_FinStats!AE$170","v":616733.07116983552},{"$f":"O_FinStats!AF$170","v":405883.89771499997},{"$f":"O_FinStats!AG$170","v":181716.67025352694},{"$f":"O_FinStats!AH$170","v":69190.169634501755},{"$f":"O_FinStats!AI$170","v":207558.06506095245},{"$f":"O_FinStats!AJ$170","v":389369.07011330622},{"$f":"O_FinStats!AK$170","v":572517.42635789106},{"$f":"O_FinStats!AL$170","v":767230.20073288667},{"$f":"O_FinStats!AM$170","v":968298.67678232735},{"$f":"O_FinStats!AN$170","v":452096.83861855726},{"$f":"O_FinStats!AO$170","v":474976.41551043198},{"$f":"O_FinStats!AP$170","v":497909.25862290181},{"$f":"O_FinStats!AQ$170","v":-206266.94846994636},{"$f":"O_FinStats!AR$170","v":-312301.38355775748},{"$f":"O_FinStats!AS$170","v":-376790.67723634338},{"$f":"O_FinStats!AT$170","v":-581201.16316170734},{"$f":"O_FinStats!AU$170","v":-653630.84432466282},{"$f":"O_FinStats!AV$170","v":-728024.86660872342},{"$f":"O_FinStats!AW$170","v":-804455.86085568892},{"$f":"O_FinStats!AX$170","v":-882582.55701635464},{"$f":"O_FinStats!AY$170","v":-962547.96269026457},{"$f":"O_FinStats!AZ$170","v":-1047083.0875102528},{"$f":"O_FinStats!BA$170","v":-1136713.648538159},{"$f":"O_FinStats!BB$170","v":-1228357.4290833841},{"$f":"O_FinStats!BC$170","v":-1329908.2462175898},{"$f":"O_FinStats!BD$170","v":-1435393.3031403809},{"$f":"O_FinStats!BE$170","v":-1539417.4614847777},{"$f":"O_FinStats!BF$170","v":-1649504.8086902739},{"$f":"O_FinStats!BG$170","v":-1765996.2286396476},{"$f":"O_FinStats!BH$170","v":-1889264.3137568496},{"$f":"O_FinStats!BI$170","v":-2019703.3427352966},{"$f":"O_FinStats!BJ$170","v":-2157730.5416094339}]
[]
[null,null,null,null,{"$f":"E528","v":"1.4   Cost of capital "},null,{"$f":"G528","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,633.76098620854737,1101.5163162716599,1050.9528042867548,967.04047372299954,1044.3040971014391,996.4564880025066,955.34164110970494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E571","v":"3.4 Total Asset Base"},null,{"$f":"G571","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,18211.522592199639,31652.767708955747,32977.526875071606,30344.467497877071,32768.899124145122,31267.503620434723,29977.3734044618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"3.2 Adjustments total assets",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA573-SUM(AA574:AA575)","v":0},{"$f":"AB573-SUM(AB574:AB575)","v":0},0,0,0,0,18211.522592199639,31652.767708955747,-8488.0086838385978,-11343.83418653976,-17340.419919235086,-21320.582488173855,-25367.447311361542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_RevCost_LA!E208","v":"Determined Cost Revenue (t) - Forecast Traffic"},null,{"$f":"C_RevCost_LA!G208","v":"£'000 "},{"$f":"C_RevCost_LA!H208","v":"Nominal"},null,{"$f":"C_RevCost_LA!J208","v":0},null,{"$f":"C_RevCost_LA!L208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y208","v":185597.64434532562},null,{"$f":"C_RevCost_LA!AA208","v":12011.867042455877},{"$f":"C_RevCost_LA!AB208","v":12371.198359481488},{"$f":"C_RevCost_LA!AC208","v":12749.489788426999},{"$f":"C_RevCost_LA!AD208","v":13092.087341933398},{"$f":"C_RevCost_LA!AE208","v":13398.854800880526},{"$f":"C_RevCost_LA!AF208","v":13554.700238809306},{"$f":"C_RevCost_LA!AG208","v":13510.582126821584},{"$f":"C_RevCost_LA!AH208","v":14450.852676137454},{"$f":"C_RevCost_LA!AI208","v":15484.784921549199},{"$f":"C_RevCost_LA!AJ208","v":15303.613636330023},{"$f":"C_RevCost_LA!AK208","v":16079.200197026485},{"$f":"C_RevCost_LA!AL208","v":16608.293311820991},{"$f":"C_RevCost_LA!AM208","v":16982.119903652307},{"$f":"C_RevCost_LA!AN208","v":0},{"$f":"C_RevCost_LA!AO208","v":0},{"$f":"C_RevCost_LA!AP208","v":0},{"$f":"C_RevCost_LA!AQ208","v":0},{"$f":"C_RevCost_LA!AR208","v":0},{"$f":"C_RevCost_LA!AS208","v":0},{"$f":"C_RevCost_LA!AT208","v":0},{"$f":"C_RevCost_LA!AU208","v":0},{"$f":"C_RevCost_LA!AV208","v":0},{"$f":"C_RevCost_LA!AW208","v":0},{"$f":"C_RevCost_LA!AX208","v":0},{"$f":"C_RevCost_LA!AY208","v":0},{"$f":"C_RevCost_LA!AZ208","v":0},{"$f":"C_RevCost_LA!BA208","v":0},{"$f":"C_RevCost_LA!BB208","v":0},{"$f":"C_RevCost_LA!BC208","v":0},{"$f":"C_RevCost_LA!BD208","v":0},{"$f":"C_RevCost_LA!BE208","v":0},{"$f":"C_RevCost_LA!BF208","v":0},{"$f":"C_RevCost_LA!BG208","v":0},{"$f":"C_RevCost_LA!BH208","v":0},{"$f":"C_RevCost_LA!BI208","v":0},{"$f":"C_RevCost_LA!BJ208","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E166","v":"Actual TSUs / Forecast TSUs"},null,{"$f":"C_RevCost_LA!G166","v":"%"},null,null,{"$f":"C_RevCost_LA!J166","v":0},null,{"$f":"C_RevCost_LA!L166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y166","v":0},null,{"$f":"C_RevCost_LA!AA166","v":2.5924896829317978E-2},{"$f":"C_RevCost_LA!AB166","v":4.5563243233347928E-2},{"$f":"C_RevCost_LA!AC166","v":4.6579630933535121E-2},{"$f":"C_RevCost_LA!AD166","v":4.5003704814141843E-2},{"$f":"C_RevCost_LA!AE166","v":3.1337150485487575E-2},{"$f":"C_RevCost_LA!AF166","v":-0.60373496371408686},{"$f":"C_RevCost_LA!AG166","v":-0.63187499999999996},{"$f":"C_RevCost_LA!AH166","v":-0.25539539347408824},{"$f":"C_RevCost_LA!AI166","v":0},{"$f":"C_RevCost_LA!AJ166","v":0},{"$f":"C_RevCost_LA!AK166","v":0},{"$f":"C_RevCost_LA!AL166","v":0},{"$f":"C_RevCost_LA!AM166","v":0},{"$f":"C_RevCost_LA!AN166","v":0},{"$f":"C_RevCost_LA!AO166","v":0},{"$f":"C_RevCost_LA!AP166","v":0},{"$f":"C_RevCost_LA!AQ166","v":0},{"$f":"C_RevCost_LA!AR166","v":0},{"$f":"C_RevCost_LA!AS166","v":0},{"$f":"C_RevCost_LA!AT166","v":0},{"$f":"C_RevCost_LA!AU166","v":0},{"$f":"C_RevCost_LA!AV166","v":0},{"$f":"C_RevCost_LA!AW166","v":0},{"$f":"C_RevCost_LA!AX166","v":0},{"$f":"C_RevCost_LA!AY166","v":0},{"$f":"C_RevCost_LA!AZ166","v":0},{"$f":"C_RevCost_LA!BA166","v":0},{"$f":"C_RevCost_LA!BB166","v":0},{"$f":"C_RevCost_LA!BC166","v":0},{"$f":"C_RevCost_LA!BD166","v":0},{"$f":"C_RevCost_LA!BE166","v":0},{"$f":"C_RevCost_LA!BF166","v":0},{"$f":"C_RevCost_LA!BG166","v":0},{"$f":"C_RevCost_LA!BH166","v":0},{"$f":"C_RevCost_LA!BI166","v":0},{"$f":"C_RevCost_LA!BJ166","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E213","v":"Nil band -Bands - A"},null,{"$f":"C_RevCost_LA!G213","v":"%"},null,null,{"$f":"C_RevCost_LA!J213","v":0},null,{"$f":"C_RevCost_LA!L213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y213","v":0},null,{"$f":"C_RevCost_LA!AA213","v":0.02},{"$f":"C_RevCost_LA!AB213","v":0.02},{"$f":"C_RevCost_LA!AC213","v":0.02},{"$f":"C_RevCost_LA!AD213","v":0.02},{"$f":"C_RevCost_LA!AE213","v":0.02},{"$f":"C_RevCost_LA!AF213","v":0.02},{"$f":"C_RevCost_LA!AG213","v":0.02},{"$f":"C_RevCost_LA!AH213","v":0.02},{"$f":"C_RevCost_LA!AI213","v":0.02},{"$f":"C_RevCost_LA!AJ213","v":0.02},{"$f":"C_RevCost_LA!AK213","v":0.02},{"$f":"C_RevCost_LA!AL213","v":0.02},{"$f":"C_RevCost_LA!AM213","v":0.02},{"$f":"C_RevCost_LA!AN213","v":0.02},{"$f":"C_RevCost_LA!AO213","v":0.02},{"$f":"C_RevCost_LA!AP213","v":0.02},{"$f":"C_RevCost_LA!AQ213","v":0.02},{"$f":"C_RevCost_LA!AR213","v":0.02},{"$f":"C_RevCost_LA!AS213","v":0.02},{"$f":"C_RevCost_LA!AT213","v":0.02},{"$f":"C_RevCost_LA!AU213","v":0.02},{"$f":"C_RevCost_LA!AV213","v":0.02},{"$f":"C_RevCost_LA!AW213","v":0.02},{"$f":"C_RevCost_LA!AX213","v":0.02},{"$f":"C_RevCost_LA!AY213","v":0.02},{"$f":"C_RevCost_LA!AZ213","v":0.02},{"$f":"C_RevCost_LA!BA213","v":0.02},{"$f":"C_RevCost_LA!BB213","v":0.02},{"$f":"C_RevCost_LA!BC213","v":0.02},{"$f":"C_RevCost_LA!BD213","v":0.02},{"$f":"C_RevCost_LA!BE213","v":0.02},{"$f":"C_RevCost_LA!BF213","v":0.02},{"$f":"C_RevCost_LA!BG213","v":0.02},{"$f":"C_RevCost_LA!BH213","v":0.02},{"$f":"C_RevCost_LA!BI213","v":0.02},{"$f":"C_RevCost_LA!BJ213","v":0.02}]
[null,null,null,null,"Determined costs already recovered or forecast to be recovered under current rules - in Nil Band",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA583 * AA585","v":6.2281282760630701},11.273438398820998,11.877330578716087,11.783848682746671,8.3976385845678152,-163.66892913665723,-170.73998162770775,-73.813624105164124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E586","v":"Determined costs already recovered or forecast to be recovered under current rules - in Nil Band"},null,{"$f":"G586","v":"£'000"},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,6.2281282760630701,11.273438398820998,11.877330578716087,11.783848682746671,8.3976385845678152,-163.66892913665723,-170.73998162770775,-73.813624105164124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RevCost_LA!E$232","v":"Additional Base Charge returned to users"},null,{"$f":"C_RevCost_LA!G$232","v":"£'000"},{"$f":"C_RevCost_LA!H$232","v":"Nominal"},null,{"$f":"C_RevCost_LA!J$232","v":0},null,{"$f":"C_RevCost_LA!L$232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y$232","v":843.8844955675163},null,{"$f":"C_RevCost_LA!AA$232","v":49.818351067825162},{"$f":"C_RevCost_LA!AB$232","v":221.37356692599406},{"$f":"C_RevCost_LA!AC$232","v":237.213713217085},{"$f":"C_RevCost_LA!AD$232","v":229.14548110906586},{"$f":"C_RevCost_LA!AE$232","v":106.33338324754615},{"$f":"C_RevCost_LA!AF$232","v":0},{"$f":"C_RevCost_LA!AG$232","v":0},{"$f":"C_RevCost_LA!AH$232","v":0},{"$f":"C_RevCost_LA!AI$232","v":0},{"$f":"C_RevCost_LA!AJ$232","v":0},{"$f":"C_RevCost_LA!AK$232","v":0},{"$f":"C_RevCost_LA!AL$232","v":0},{"$f":"C_RevCost_LA!AM$232","v":0},{"$f":"C_RevCost_LA!AN$232","v":0},{"$f":"C_RevCost_LA!AO$232","v":0},{"$f":"C_RevCost_LA!AP$232","v":0},{"$f":"C_RevCost_LA!AQ$232","v":0},{"$f":"C_RevCost_LA!AR$232","v":0},{"$f":"C_RevCost_LA!AS$232","v":0},{"$f":"C_RevCost_LA!AT$232","v":0},{"$f":"C_RevCost_LA!AU$232","v":0},{"$f":"C_RevCost_LA!AV$232","v":0},{"$f":"C_RevCost_LA!AW$232","v":0},{"$f":"C_RevCost_LA!AX$232","v":0},{"$f":"C_RevCost_LA!AY$232","v":0},{"$f":"C_RevCost_LA!AZ$232","v":0},{"$f":"C_RevCost_LA!BA$232","v":0},{"$f":"C_RevCost_LA!BB$232","v":0},{"$f":"C_RevCost_LA!BC$232","v":0},{"$f":"C_RevCost_LA!BD$232","v":0},{"$f":"C_RevCost_LA!BE$232","v":0},{"$f":"C_RevCost_LA!BF$232","v":0},{"$f":"C_RevCost_LA!BG$232","v":0},{"$f":"C_RevCost_LA!BH$232","v":0},{"$f":"C_RevCost_LA!BI$232","v":0},{"$f":"C_RevCost_LA!BJ$232","v":0}]
[null,null,null,null,{"$f":"E583","v":"Traffic Risk Share variation subject to mechanism"},null,{"$f":"G583","v":"£'000 "},"Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,311.4064138031535,563.67191994104985,593.86652893580435,589.19243413733352,419.88192922839073,-8183.4464568328613,-8536.9990813853874,-3690.6812052582063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RevCost_LA!E$233","v":"Base Charge Shortfall recovered from users"},null,{"$f":"C_RevCost_LA!G$233","v":"£'000"},{"$f":"C_RevCost_LA!H$233","v":"Nominal"},null,{"$f":"C_RevCost_LA!J$233","v":0},null,{"$f":"C_RevCost_LA!L$233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y$233","v":20411.126743476456},null,{"$f":"C_RevCost_LA!AA$233","v":0},{"$f":"C_RevCost_LA!AB$233","v":0},{"$f":"C_RevCost_LA!AC$233","v":0},{"$f":"C_RevCost_LA!AD$233","v":0},{"$f":"C_RevCost_LA!AE$233","v":0},{"$f":"C_RevCost_LA!AF$233","v":8183.4464568328622},{"$f":"C_RevCost_LA!AG$233","v":8536.9990813853874},{"$f":"C_RevCost_LA!AH$233","v":3690.6812052582063},{"$f":"C_RevCost_LA!AI$233","v":0},{"$f":"C_RevCost_LA!AJ$233","v":0},{"$f":"C_RevCost_LA!AK$233","v":0},{"$f":"C_RevCost_LA!AL$233","v":0},{"$f":"C_RevCost_LA!AM$233","v":0},{"$f":"C_RevCost_LA!AN$233","v":0},{"$f":"C_RevCost_LA!AO$233","v":0},{"$f":"C_RevCost_LA!AP$233","v":0},{"$f":"C_RevCost_LA!AQ$233","v":0},{"$f":"C_RevCost_LA!AR$233","v":0},{"$f":"C_RevCost_LA!AS$233","v":0},{"$f":"C_RevCost_LA!AT$233","v":0},{"$f":"C_RevCost_LA!AU$233","v":0},{"$f":"C_RevCost_LA!AV$233","v":0},{"$f":"C_RevCost_LA!AW$233","v":0},{"$f":"C_RevCost_LA!AX$233","v":0},{"$f":"C_RevCost_LA!AY$233","v":0},{"$f":"C_RevCost_LA!AZ$233","v":0},{"$f":"C_RevCost_LA!BA$233","v":0},{"$f":"C_RevCost_LA!BB$233","v":0},{"$f":"C_RevCost_LA!BC$233","v":0},{"$f":"C_RevCost_LA!BD$233","v":0},{"$f":"C_RevCost_LA!BE$233","v":0},{"$f":"C_RevCost_LA!BF$233","v":0},{"$f":"C_RevCost_LA!BG$233","v":0},{"$f":"C_RevCost_LA!BH$233","v":0},{"$f":"C_RevCost_LA!BI$233","v":0},{"$f":"C_RevCost_LA!BJ$233","v":0}]
[null,null,null,null,"4.3       % additional revenue returned to users referred to in Article 27(3) and 27(5)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA591","v":0.16324343320096024},0.40074977452498817,0.40759126438552717,0.39685153092876574,0.25841419870773963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"4.4       % loss of revenue borne by airspace users referred to in Article 27(3) and 27(5)",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA596","v":0},0,0,0,0,-1.0204081632653064,-1.0204081632653061,-1.0204081632653061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E628","v":"London Approach Determined Cost Revenue (t) (TSU) - Exlcuding 2023 TUR"},{"$f":"'I_InputSets UKATS'!F628","v":"13.1     Determined costs in nominal terms - VFR excl. (Art. 25(2)(a))"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E629","v":"London Approach - 2023 TUR Revenues"},{"$f":"'I_InputSets UKATS'!F629","v":"13.1     Determined costs in nominal terms - VFR excl. (Art. 25(2)(a))"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E631","v":"LA Restructuring Costs ReS t (TSU)"},{"$f":"'I_InputSets UKATS'!F631","v":"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E634","v":"LA Other Revenue LOR t (TSU)"},{"$f":"'I_InputSets UKATS'!F634","v":"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E637","v":"LA VFR t (TSU)"},{"$f":"'I_InputSets UKATS'!F637","v":"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E638","v":"LDISCOUNT t (TSU)"},{"$f":"'I_InputSets UKATS'!F638","v":"13.14  Reduction as per Art. 29(6), where applicable (in national currency)"}]
[null,null,null,null,{"$f":"C_RevCost_LA!E63","v":"London Approach - 2023 TUR Revenues"},null,{"$f":"C_RevCost_LA!G63","v":"£'000 "},{"$f":"C_RevCost_LA!H63","v":"Nominal"},null,{"$f":"C_RevCost_LA!J63","v":0},null,{"$f":"C_RevCost_LA!L63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y63","v":0},null,{"$f":"C_RevCost_LA!AA63","v":0},{"$f":"C_RevCost_LA!AB63","v":0},{"$f":"C_RevCost_LA!AC63","v":0},{"$f":"C_RevCost_LA!AD63","v":0},{"$f":"C_RevCost_LA!AE63","v":0},{"$f":"C_RevCost_LA!AF63","v":0},{"$f":"C_RevCost_LA!AG63","v":0},{"$f":"C_RevCost_LA!AH63","v":0},{"$f":"C_RevCost_LA!AI63","v":-861.04687354611553},{"$f":"C_RevCost_LA!AJ63","v":861.04687354611553},{"$f":"C_RevCost_LA!AK63","v":0},{"$f":"C_RevCost_LA!AL63","v":0},{"$f":"C_RevCost_LA!AM63","v":0},{"$f":"C_RevCost_LA!AN63","v":0},{"$f":"C_RevCost_LA!AO63","v":0},{"$f":"C_RevCost_LA!AP63","v":0},{"$f":"C_RevCost_LA!AQ63","v":0},{"$f":"C_RevCost_LA!AR63","v":0},{"$f":"C_RevCost_LA!AS63","v":0},{"$f":"C_RevCost_LA!AT63","v":0},{"$f":"C_RevCost_LA!AU63","v":0},{"$f":"C_RevCost_LA!AV63","v":0},{"$f":"C_RevCost_LA!AW63","v":0},{"$f":"C_RevCost_LA!AX63","v":0},{"$f":"C_RevCost_LA!AY63","v":0},{"$f":"C_RevCost_LA!AZ63","v":0},{"$f":"C_RevCost_LA!BA63","v":0},{"$f":"C_RevCost_LA!BB63","v":0},{"$f":"C_RevCost_LA!BC63","v":0},{"$f":"C_RevCost_LA!BD63","v":0},{"$f":"C_RevCost_LA!BE63","v":0},{"$f":"C_RevCost_LA!BF63","v":0},{"$f":"C_RevCost_LA!BG63","v":0},{"$f":"C_RevCost_LA!BH63","v":0},{"$f":"C_RevCost_LA!BI63","v":0},{"$f":"C_RevCost_LA!BJ63","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E64","v":"INF - year (t) (TSU) (Forecast)"},null,{"$f":"C_RevCost_LA!G64","v":"£'000"},{"$f":"C_RevCost_LA!H64","v":"Nominal"},null,{"$f":"C_RevCost_LA!J64","v":0},null,{"$f":"C_RevCost_LA!L64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y64","v":349.95208602265961},null,{"$f":"C_RevCost_LA!AA64","v":0},{"$f":"C_RevCost_LA!AB64","v":0},{"$f":"C_RevCost_LA!AC64","v":0},{"$f":"C_RevCost_LA!AD64","v":0},{"$f":"C_RevCost_LA!AE64","v":0},{"$f":"C_RevCost_LA!AF64","v":0},{"$f":"C_RevCost_LA!AG64","v":-322.8939047133909},{"$f":"C_RevCost_LA!AH64","v":-156.19385343858136},{"$f":"C_RevCost_LA!AI64","v":-79.434839783720037},{"$f":"C_RevCost_LA!AJ64","v":908.47468395835187},{"$f":"C_RevCost_LA!AK64","v":0},{"$f":"C_RevCost_LA!AL64","v":0},{"$f":"C_RevCost_LA!AM64","v":0},{"$f":"C_RevCost_LA!AN64","v":0},{"$f":"C_RevCost_LA!AO64","v":0},{"$f":"C_RevCost_LA!AP64","v":0},{"$f":"C_RevCost_LA!AQ64","v":0},{"$f":"C_RevCost_LA!AR64","v":0},{"$f":"C_RevCost_LA!AS64","v":0},{"$f":"C_RevCost_LA!AT64","v":0},{"$f":"C_RevCost_LA!AU64","v":0},{"$f":"C_RevCost_LA!AV64","v":0},{"$f":"C_RevCost_LA!AW64","v":0},{"$f":"C_RevCost_LA!AX64","v":0},{"$f":"C_RevCost_LA!AY64","v":0},{"$f":"C_RevCost_LA!AZ64","v":0},{"$f":"C_RevCost_LA!BA64","v":0},{"$f":"C_RevCost_LA!BB64","v":0},{"$f":"C_RevCost_LA!BC64","v":0},{"$f":"C_RevCost_LA!BD64","v":0},{"$f":"C_RevCost_LA!BE64","v":0},{"$f":"C_RevCost_LA!BF64","v":0},{"$f":"C_RevCost_LA!BG64","v":0},{"$f":"C_RevCost_LA!BH64","v":0},{"$f":"C_RevCost_LA!BI64","v":0},{"$f":"C_RevCost_LA!BJ64","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E68","v":"LA Other Revenue LOR t (TSU)"},null,{"$f":"C_RevCost_LA!G68","v":"£'000"},{"$f":"C_RevCost_LA!H68","v":"Nominal"},null,{"$f":"C_RevCost_LA!J68","v":0},null,{"$f":"C_RevCost_LA!L68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y68","v":-329.13338975559878},null,{"$f":"C_RevCost_LA!AA68","v":0},{"$f":"C_RevCost_LA!AB68","v":0},{"$f":"C_RevCost_LA!AC68","v":0},{"$f":"C_RevCost_LA!AD68","v":0},{"$f":"C_RevCost_LA!AE68","v":0},{"$f":"C_RevCost_LA!AF68","v":0},{"$f":"C_RevCost_LA!AG68","v":-25.107036398467432},{"$f":"C_RevCost_LA!AH68","v":-93.828500153256698},{"$f":"C_RevCost_LA!AI68","v":-64.574667914851219},{"$f":"C_RevCost_LA!AJ68","v":-37.159345525789149},{"$f":"C_RevCost_LA!AK68","v":-36.528406607620134},{"$f":"C_RevCost_LA!AL68","v":-36.034873539136683},{"$f":"C_RevCost_LA!AM68","v":-35.900559616477445},{"$f":"C_RevCost_LA!AN68","v":0},{"$f":"C_RevCost_LA!AO68","v":0},{"$f":"C_RevCost_LA!AP68","v":0},{"$f":"C_RevCost_LA!AQ68","v":0},{"$f":"C_RevCost_LA!AR68","v":0},{"$f":"C_RevCost_LA!AS68","v":0},{"$f":"C_RevCost_LA!AT68","v":0},{"$f":"C_RevCost_LA!AU68","v":0},{"$f":"C_RevCost_LA!AV68","v":0},{"$f":"C_RevCost_LA!AW68","v":0},{"$f":"C_RevCost_LA!AX68","v":0},{"$f":"C_RevCost_LA!AY68","v":0},{"$f":"C_RevCost_LA!AZ68","v":0},{"$f":"C_RevCost_LA!BA68","v":0},{"$f":"C_RevCost_LA!BB68","v":0},{"$f":"C_RevCost_LA!BC68","v":0},{"$f":"C_RevCost_LA!BD68","v":0},{"$f":"C_RevCost_LA!BE68","v":0},{"$f":"C_RevCost_LA!BF68","v":0},{"$f":"C_RevCost_LA!BG68","v":0},{"$f":"C_RevCost_LA!BH68","v":0},{"$f":"C_RevCost_LA!BI68","v":0},{"$f":"C_RevCost_LA!BJ68","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E69","v":"LA Financial Incentives FI t  (TSU)"},null,{"$f":"C_RevCost_LA!G69","v":"£'000"},{"$f":"C_RevCost_LA!H69","v":"Nominal"},null,{"$f":"C_RevCost_LA!J69","v":0},null,{"$f":"C_RevCost_LA!L69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y69","v":0},null,{"$f":"C_RevCost_LA!AA69","v":0},{"$f":"C_RevCost_LA!AB69","v":0},{"$f":"C_RevCost_LA!AC69","v":0},{"$f":"C_RevCost_LA!AD69","v":0},{"$f":"C_RevCost_LA!AE69","v":0},{"$f":"C_RevCost_LA!AF69","v":0},{"$f":"C_RevCost_LA!AG69","v":0},{"$f":"C_RevCost_LA!AH69","v":0},{"$f":"C_RevCost_LA!AI69","v":0},{"$f":"C_RevCost_LA!AJ69","v":0},{"$f":"C_RevCost_LA!AK69","v":0},{"$f":"C_RevCost_LA!AL69","v":0},{"$f":"C_RevCost_LA!AM69","v":0},{"$f":"C_RevCost_LA!AN69","v":0},{"$f":"C_RevCost_LA!AO69","v":0},{"$f":"C_RevCost_LA!AP69","v":0},{"$f":"C_RevCost_LA!AQ69","v":0},{"$f":"C_RevCost_LA!AR69","v":0},{"$f":"C_RevCost_LA!AS69","v":0},{"$f":"C_RevCost_LA!AT69","v":0},{"$f":"C_RevCost_LA!AU69","v":0},{"$f":"C_RevCost_LA!AV69","v":0},{"$f":"C_RevCost_LA!AW69","v":0},{"$f":"C_RevCost_LA!AX69","v":0},{"$f":"C_RevCost_LA!AY69","v":0},{"$f":"C_RevCost_LA!AZ69","v":0},{"$f":"C_RevCost_LA!BA69","v":0},{"$f":"C_RevCost_LA!BB69","v":0},{"$f":"C_RevCost_LA!BC69","v":0},{"$f":"C_RevCost_LA!BD69","v":0},{"$f":"C_RevCost_LA!BE69","v":0},{"$f":"C_RevCost_LA!BF69","v":0},{"$f":"C_RevCost_LA!BG69","v":0},{"$f":"C_RevCost_LA!BH69","v":0},{"$f":"C_RevCost_LA!BI69","v":0},{"$f":"C_RevCost_LA!BJ69","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E72","v":"LDISCOUNT t (TSU)"},null,{"$f":"C_RevCost_LA!G72","v":"£'000"},{"$f":"C_RevCost_LA!H72","v":"Nominal"},null,{"$f":"C_RevCost_LA!J72","v":0},null,{"$f":"C_RevCost_LA!L72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y72","v":0},null,{"$f":"C_RevCost_LA!AA72","v":0},{"$f":"C_RevCost_LA!AB72","v":0},{"$f":"C_RevCost_LA!AC72","v":0},{"$f":"C_RevCost_LA!AD72","v":0},{"$f":"C_RevCost_LA!AE72","v":0},{"$f":"C_RevCost_LA!AF72","v":0},{"$f":"C_RevCost_LA!AG72","v":0},{"$f":"C_RevCost_LA!AH72","v":0},{"$f":"C_RevCost_LA!AI72","v":0},{"$f":"C_RevCost_LA!AJ72","v":0},{"$f":"C_RevCost_LA!AK72","v":0},{"$f":"C_RevCost_LA!AL72","v":0},{"$f":"C_RevCost_LA!AM72","v":0},{"$f":"C_RevCost_LA!AN72","v":0},{"$f":"C_RevCost_LA!AO72","v":0},{"$f":"C_RevCost_LA!AP72","v":0},{"$f":"C_RevCost_LA!AQ72","v":0},{"$f":"C_RevCost_LA!AR72","v":0},{"$f":"C_RevCost_LA!AS72","v":0},{"$f":"C_RevCost_LA!AT72","v":0},{"$f":"C_RevCost_LA!AU72","v":0},{"$f":"C_RevCost_LA!AV72","v":0},{"$f":"C_RevCost_LA!AW72","v":0},{"$f":"C_RevCost_LA!AX72","v":0},{"$f":"C_RevCost_LA!AY72","v":0},{"$f":"C_RevCost_LA!AZ72","v":0},{"$f":"C_RevCost_LA!BA72","v":0},{"$f":"C_RevCost_LA!BB72","v":0},{"$f":"C_RevCost_LA!BC72","v":0},{"$f":"C_RevCost_LA!BD72","v":0},{"$f":"C_RevCost_LA!BE72","v":0},{"$f":"C_RevCost_LA!BF72","v":0},{"$f":"C_RevCost_LA!BG72","v":0},{"$f":"C_RevCost_LA!BH72","v":0},{"$f":"C_RevCost_LA!BI72","v":0},{"$f":"C_RevCost_LA!BJ72","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E73","v":"LTVar t (TSU)"},null,{"$f":"C_RevCost_LA!G73","v":"£'000"},{"$f":"C_RevCost_LA!H73","v":"Nominal"},null,{"$f":"C_RevCost_LA!J73","v":0},null,{"$f":"C_RevCost_LA!L73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y73","v":-465.22154309754558},null,{"$f":"C_RevCost_LA!AA73","v":0},{"$f":"C_RevCost_LA!AB73","v":0},{"$f":"C_RevCost_LA!AC73","v":0},{"$f":"C_RevCost_LA!AD73","v":0},{"$f":"C_RevCost_LA!AE73","v":0},{"$f":"C_RevCost_LA!AF73","v":0},{"$f":"C_RevCost_LA!AG73","v":7.3608833311233113},{"$f":"C_RevCost_LA!AH73","v":-132.32835026286378},{"$f":"C_RevCost_LA!AI73","v":-266.56683442546353},{"$f":"C_RevCost_LA!AJ73","v":-73.687241740341619},{"$f":"C_RevCost_LA!AK73","v":0},{"$f":"C_RevCost_LA!AL73","v":0},{"$f":"C_RevCost_LA!AM73","v":0},{"$f":"C_RevCost_LA!AN73","v":0},{"$f":"C_RevCost_LA!AO73","v":0},{"$f":"C_RevCost_LA!AP73","v":0},{"$f":"C_RevCost_LA!AQ73","v":0},{"$f":"C_RevCost_LA!AR73","v":0},{"$f":"C_RevCost_LA!AS73","v":0},{"$f":"C_RevCost_LA!AT73","v":0},{"$f":"C_RevCost_LA!AU73","v":0},{"$f":"C_RevCost_LA!AV73","v":0},{"$f":"C_RevCost_LA!AW73","v":0},{"$f":"C_RevCost_LA!AX73","v":0},{"$f":"C_RevCost_LA!AY73","v":0},{"$f":"C_RevCost_LA!AZ73","v":0},{"$f":"C_RevCost_LA!BA73","v":0},{"$f":"C_RevCost_LA!BB73","v":0},{"$f":"C_RevCost_LA!BC73","v":0},{"$f":"C_RevCost_LA!BD73","v":0},{"$f":"C_RevCost_LA!BE73","v":0},{"$f":"C_RevCost_LA!BF73","v":0},{"$f":"C_RevCost_LA!BG73","v":0},{"$f":"C_RevCost_LA!BH73","v":0},{"$f":"C_RevCost_LA!BI73","v":0},{"$f":"C_RevCost_LA!BJ73","v":0}]
[null,null,null,null,{"$f":"I_Global!F235","v":"13.3     Traffic risk sharing adjustment : amounts carried over to year n (Art. 25(2)(c))"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21723.414717596286,null,0,0,0,0,0,0,-106.33338324754615,0,1981.5013341209537,2003.9393996369322,2024.7961432823433,2073.9870546041557,2135.612187372968,2195.4524327109148,2256.969412702877,2320.2101097615114,2385.2228227552991,2452.0572038958767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F236","v":"13.4     Differences in costs as per Art. 28(4) to (6) : amounts carried over to year n (Art. 25(2)(d))"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-329.13338975559878,null,0,0,0,0,0,0,-25.107036398467432,-93.828500153256698,-64.574667914851219,-37.159345525789149,-36.528406607620134,-36.034873539136683,-35.900559616477445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F240","v":"13.8     Other revenues (Art. 25(2)(i))"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA633:BJ633)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F241","v":"13.14  Reduction as per Art. 29(6), where applicable (in national currency)"},null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA634:BJ634)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"I_Global!E$16","v":"£m to £'000 conversion factor"},{"$f":"_OneK","v":1000},{"$f":"I_Global!G$16","v":"#"}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E916","v":"CAA Charges"},null,{"$f":"C_RevCost_UKATS!G916","v":"£'000"},{"$f":"C_RevCost_UKATS!H916","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J916","v":0},null,{"$f":"C_RevCost_UKATS!L916","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y916","v":0},null,{"$f":"C_RevCost_UKATS!AA916","v":0},{"$f":"C_RevCost_UKATS!AB916","v":0},{"$f":"C_RevCost_UKATS!AC916","v":0},{"$f":"C_RevCost_UKATS!AD916","v":0},{"$f":"C_RevCost_UKATS!AE916","v":0},{"$f":"C_RevCost_UKATS!AF916","v":0},{"$f":"C_RevCost_UKATS!AG916","v":18597.15885057471},{"$f":"C_RevCost_UKATS!AH916","v":20755.191340996171},{"$f":"C_RevCost_UKATS!AI916","v":25597.862168492928},{"$f":"C_RevCost_UKATS!AJ916","v":25414.806935417979},{"$f":"C_RevCost_UKATS!AK916","v":25307.507850140988},{"$f":"C_RevCost_UKATS!AL916","v":26037.612104957025},{"$f":"C_RevCost_UKATS!AM916","v":25890.254683581636},{"$f":"C_RevCost_UKATS!AN916","v":26297.425271305907},{"$f":"C_RevCost_UKATS!AO916","v":26710.999345188728},{"$f":"C_RevCost_UKATS!AP916","v":27131.077611509532},{"$f":"C_RevCost_UKATS!AQ916","v":27557.762360334218},{"$f":"C_RevCost_UKATS!AR916","v":27991.157490423018},{"$f":"C_RevCost_UKATS!AS916","v":28431.368534530113},{"$f":"C_RevCost_UKATS!AT916","v":28878.502685101106},{"$f":"C_RevCost_UKATS!AU916","v":29332.668820374623},{"$f":"C_RevCost_UKATS!AV916","v":29793.977530894466},{"$f":"C_RevCost_UKATS!AW916","v":30262.54114643862},{"$f":"C_RevCost_UKATS!AX916","v":30738.473763371865},{"$f":"C_RevCost_UKATS!AY916","v":31221.891272428504},{"$f":"C_RevCost_UKATS!AZ916","v":31712.911386932043},{"$f":"C_RevCost_UKATS!BA916","v":32211.653671458633},{"$f":"C_RevCost_UKATS!BB916","v":32718.239570951377},{"$f":"C_RevCost_UKATS!BC916","v":33232.79244029244},{"$f":"C_RevCost_UKATS!BD916","v":33755.437574340249},{"$f":"C_RevCost_UKATS!BE916","v":34286.302238439122},{"$f":"C_RevCost_UKATS!BF916","v":34825.515699408679},{"$f":"C_RevCost_UKATS!BG916","v":35373.209257020579},{"$f":"C_RevCost_UKATS!BH916","v":35929.516275970389},{"$f":"C_RevCost_UKATS!BI916","v":36494.572218352172},{"$f":"C_RevCost_UKATS!BJ916","v":37068.514676643841}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E917","v":"MET Charges"},null,{"$f":"C_RevCost_UKATS!G917","v":"£'000"},{"$f":"C_RevCost_UKATS!H917","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J917","v":0},null,{"$f":"C_RevCost_UKATS!L917","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y917","v":0},null,{"$f":"C_RevCost_UKATS!AA917","v":0},{"$f":"C_RevCost_UKATS!AB917","v":0},{"$f":"C_RevCost_UKATS!AC917","v":0},{"$f":"C_RevCost_UKATS!AD917","v":0},{"$f":"C_RevCost_UKATS!AE917","v":0},{"$f":"C_RevCost_UKATS!AF917","v":0},{"$f":"C_RevCost_UKATS!AG917","v":29268.803371647507},{"$f":"C_RevCost_UKATS!AH917","v":34012.873256704981},{"$f":"C_RevCost_UKATS!AI917","v":34981.409861688328},{"$f":"C_RevCost_UKATS!AJ917","v":39155.06489974846},{"$f":"C_RevCost_UKATS!AK917","v":39333.398907926741},{"$f":"C_RevCost_UKATS!AL917","v":39179.316650480687},{"$f":"C_RevCost_UKATS!AM917","v":39736.737382236453},{"$f":"C_RevCost_UKATS!AN917","v":0},{"$f":"C_RevCost_UKATS!AO917","v":0},{"$f":"C_RevCost_UKATS!AP917","v":0},{"$f":"C_RevCost_UKATS!AQ917","v":0},{"$f":"C_RevCost_UKATS!AR917","v":0},{"$f":"C_RevCost_UKATS!AS917","v":0},{"$f":"C_RevCost_UKATS!AT917","v":0},{"$f":"C_RevCost_UKATS!AU917","v":0},{"$f":"C_RevCost_UKATS!AV917","v":0},{"$f":"C_RevCost_UKATS!AW917","v":0},{"$f":"C_RevCost_UKATS!AX917","v":0},{"$f":"C_RevCost_UKATS!AY917","v":0},{"$f":"C_RevCost_UKATS!AZ917","v":0},{"$f":"C_RevCost_UKATS!BA917","v":0},{"$f":"C_RevCost_UKATS!BB917","v":0},{"$f":"C_RevCost_UKATS!BC917","v":0},{"$f":"C_RevCost_UKATS!BD917","v":0},{"$f":"C_RevCost_UKATS!BE917","v":0},{"$f":"C_RevCost_UKATS!BF917","v":0},{"$f":"C_RevCost_UKATS!BG917","v":0},{"$f":"C_RevCost_UKATS!BH917","v":0},{"$f":"C_RevCost_UKATS!BI917","v":0},{"$f":"C_RevCost_UKATS!BJ917","v":0}]
[null,null,null,null,"CAA determined costs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$639 = 0, 0, AA641 / $F$638 / AA$639)","v":0},0,0,0,0,0,18.128999999999998,18.553000000000001,21.559000000000001,21.223000000000003,21.108999999999998,21.61,21.155000000000001,21.155000000000001,21.155000000000001,21.155000000000001,21.155000000000001,21.155000000000001,21.155000000000001,21.155000000000001,21.155000000000001,21.155000000000001,21.154999999999998,21.154999999999998,21.155000000000001,21.155000000000001,21.155000000000001,21.154999999999998,21.155000000000001,21.155000000000001,21.154999999999998,21.154999999999998,21.154999999999998,21.155000000000001,21.155000000000005,21.155000000000001]
[null,null,null,null,"AMS determined costs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$639 = 0, 0, AA643 / $F$638 / AA$639)","v":0},0,0,0,0,0,2.1040000000000001,2.129,2.1040000000000001,2.1039999999999996,2.1039999999999996,2.1039999999999996,2.1040000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(AA$10)","v":2015},{"$f":"YEAR(AB$10)","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,null,null,null,{"$f":"E641","v":"CAA Charges"},null,"£m",{"$f":"H645","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA645:$BJ645,,MATCH(AA$652,$AA$650:$BJ$650,0))","v":21.559000000000001},{"$f":"INDEX($AA645:$BJ645,,MATCH(AB$652,$AA$650:$BJ$650,0))","v":21.223000000000003},{"$f":"INDEX($AA645:$BJ645,,MATCH(AC$652,$AA$650:$BJ$650,0))","v":21.108999999999998},{"$f":"INDEX($AA645:$BJ645,,MATCH(AD$652,$AA$650:$BJ$650,0))","v":21.61},{"$f":"INDEX($AA645:$BJ645,,MATCH(AE$652,$AA$650:$BJ$650,0))","v":21.155000000000001},{"$f":"SUM(AA654:AE654)","v":106.65600000000001}]
[null,null,null,null,{"$f":"E642","v":"MET Charges"},null,"£m",{"$f":"H646","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA646:$BJ646,,MATCH(AA$652,$AA$650:$BJ$650,0))","v":29.462000000000003},{"$f":"INDEX($AA646:$BJ646,,MATCH(AB$652,$AA$650:$BJ$650,0))","v":32.696999999999996},{"$f":"INDEX($AA646:$BJ646,,MATCH(AC$652,$AA$650:$BJ$650,0))","v":32.808},{"$f":"INDEX($AA646:$BJ646,,MATCH(AD$652,$AA$650:$BJ$650,0))","v":32.517000000000003},{"$f":"INDEX($AA646:$BJ646,,MATCH(AE$652,$AA$650:$BJ$650,0))","v":32.469000000000001},{"$f":"SUM(AA655:AE655)","v":159.953}]
[null,null,"Performance plan - total costs table"]
[null,null,null,null,{"$f":"C_Index!E$138","v":"CPI Growth Index used for Price Determination "},null,{"$f":"C_Index!G$138","v":"Index"},null,null,{"$f":"C_Index!J$138","v":0},null,{"$f":"C_Index!L$138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$138","v":0},null,{"$f":"C_Index!AA$138","v":0.91961685823754757},{"$f":"C_Index!AB$138","v":0.92551724137931035},{"$f":"C_Index!AC$138","v":0.95042145593869709},{"$f":"C_Index!AD$138","v":0.97394636015325609},{"$f":"C_Index!AE$138","v":0.99126436781609162},{"$f":"C_Index!AF$138","v":1},{"$f":"C_Index!AG$138","v":1.0258237547892719},{"$f":"C_Index!AH$138","v":1.1186973180076629},{"$f":"C_Index!AI$138","v":1.1873399586480322},{"$f":"C_Index!AJ$138","v":1.1975124598510096},{"$f":"C_Index!AK$138","v":1.198896577295987},{"$f":"C_Index!AL$138","v":1.2048871867171229},{"$f":"C_Index!AM$138","v":1.2238361939769149},{"$f":"C_Index!AN$138","v":1.2430832082867362},{"$f":"C_Index!AO$138","v":1.2626329163407577},{"$f":"C_Index!AP$138","v":1.282490078539803},{"$f":"C_Index!AQ$138","v":1.3026595301505184},{"$f":"C_Index!AR$138","v":1.3231461824827708},{"$f":"C_Index!AS$138","v":1.3439550240855642},{"$f":"C_Index!AT$138","v":1.3650911219617634},{"$f":"C_Index!AU$138","v":1.3865596228019204},{"$f":"C_Index!AV$138","v":1.4083657542375072},{"$f":"C_Index!AW$138","v":1.4305148261138558},{"$f":"C_Index!AX$138","v":1.4530122317831182},{"$f":"C_Index!AY$138","v":1.4758634494175611},{"$f":"C_Index!AZ$138","v":1.4990740433435141},{"$f":"C_Index!BA$138","v":1.5226496653962955},{"$f":"C_Index!BB$138","v":1.5465960562964489},{"$f":"C_Index!BC$138","v":1.5709190470476218},{"$f":"C_Index!BD$138","v":1.5956245603564285},{"$f":"C_Index!BE$138","v":1.6207186120746455},{"$f":"C_Index!BF$138","v":1.6462073126640833},{"$f":"C_Index!BG$138","v":1.6720968686844992},{"$f":"C_Index!BH$138","v":1.6983935843049107},{"$f":"C_Index!BI$138","v":1.725103862838675},{"$f":"C_Index!BJ$138","v":1.7522342083027105}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E22","v":"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS"},{"$f":"'C_Determined Costs_UKATS'!F22","v":"Pensions - Defined benefit - Deficit Repair - CAA Run - UKATS POS"},{"$f":"'C_Determined Costs_UKATS'!G22","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H22","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I22","v":0},{"$f":"'C_Determined Costs_UKATS'!J22","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y22","v":85797.891739030252},null,{"$f":"'C_Determined Costs_UKATS'!AA22","v":0},{"$f":"'C_Determined Costs_UKATS'!AB22","v":0},{"$f":"'C_Determined Costs_UKATS'!AC22","v":0},{"$f":"'C_Determined Costs_UKATS'!AD22","v":0},{"$f":"'C_Determined Costs_UKATS'!AE22","v":0},{"$f":"'C_Determined Costs_UKATS'!AF22","v":0},{"$f":"'C_Determined Costs_UKATS'!AG22","v":19211.743652967325},{"$f":"'C_Determined Costs_UKATS'!AH22","v":20919.859699003406},{"$f":"'C_Determined Costs_UKATS'!AI22","v":22643.169526844904},{"$f":"'C_Determined Costs_UKATS'!AJ22","v":23023.118860214625},{"$f":"'C_Determined Costs_UKATS'!AK22","v":0},{"$f":"'C_Determined Costs_UKATS'!AL22","v":0},{"$f":"'C_Determined Costs_UKATS'!AM22","v":0},{"$f":"'C_Determined Costs_UKATS'!AN22","v":0},{"$f":"'C_Determined Costs_UKATS'!AO22","v":0},{"$f":"'C_Determined Costs_UKATS'!AP22","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ22","v":0},{"$f":"'C_Determined Costs_UKATS'!AR22","v":0},{"$f":"'C_Determined Costs_UKATS'!AS22","v":0},{"$f":"'C_Determined Costs_UKATS'!AT22","v":0},{"$f":"'C_Determined Costs_UKATS'!AU22","v":0},{"$f":"'C_Determined Costs_UKATS'!AV22","v":0},{"$f":"'C_Determined Costs_UKATS'!AW22","v":0},{"$f":"'C_Determined Costs_UKATS'!AX22","v":0},{"$f":"'C_Determined Costs_UKATS'!AY22","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ22","v":0},{"$f":"'C_Determined Costs_UKATS'!BA22","v":0},{"$f":"'C_Determined Costs_UKATS'!BB22","v":0},{"$f":"'C_Determined Costs_UKATS'!BC22","v":0},{"$f":"'C_Determined Costs_UKATS'!BD22","v":0},{"$f":"'C_Determined Costs_UKATS'!BE22","v":0},{"$f":"'C_Determined Costs_UKATS'!BF22","v":0},{"$f":"'C_Determined Costs_UKATS'!BG22","v":0},{"$f":"'C_Determined Costs_UKATS'!BH22","v":0},{"$f":"'C_Determined Costs_UKATS'!BI22","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ22","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E23","v":"Pensions - Defined contribution - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G23","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H23","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I23","v":0},{"$f":"'C_Determined Costs_UKATS'!J23","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y23","v":171541.73479262195},null,{"$f":"'C_Determined Costs_UKATS'!AA23","v":4537.5987194322952},{"$f":"'C_Determined Costs_UKATS'!AB23","v":5211.1051207713372},{"$f":"'C_Determined Costs_UKATS'!AC23","v":6036.7447530622194},{"$f":"'C_Determined Costs_UKATS'!AD23","v":6802.9956626988569},{"$f":"'C_Determined Costs_UKATS'!AE23","v":7592.3741543342694},{"$f":"'C_Determined Costs_UKATS'!AF23","v":11784.545145078317},{"$f":"'C_Determined Costs_UKATS'!AG23","v":11645.829121836972},{"$f":"'C_Determined Costs_UKATS'!AH23","v":12899.56663789873},{"$f":"'C_Determined Costs_UKATS'!AI23","v":18359.871092741105},{"$f":"'C_Determined Costs_UKATS'!AJ23","v":19925.969246263754},{"$f":"'C_Determined Costs_UKATS'!AK23","v":20876.958399008177},{"$f":"'C_Determined Costs_UKATS'!AL23","v":22146.780219774311},{"$f":"'C_Determined Costs_UKATS'!AM23","v":23721.396519721635},{"$f":"'C_Determined Costs_UKATS'!AN23","v":0},{"$f":"'C_Determined Costs_UKATS'!AO23","v":0},{"$f":"'C_Determined Costs_UKATS'!AP23","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ23","v":0},{"$f":"'C_Determined Costs_UKATS'!AR23","v":0},{"$f":"'C_Determined Costs_UKATS'!AS23","v":0},{"$f":"'C_Determined Costs_UKATS'!AT23","v":0},{"$f":"'C_Determined Costs_UKATS'!AU23","v":0},{"$f":"'C_Determined Costs_UKATS'!AV23","v":0},{"$f":"'C_Determined Costs_UKATS'!AW23","v":0},{"$f":"'C_Determined Costs_UKATS'!AX23","v":0},{"$f":"'C_Determined Costs_UKATS'!AY23","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ23","v":0},{"$f":"'C_Determined Costs_UKATS'!BA23","v":0},{"$f":"'C_Determined Costs_UKATS'!BB23","v":0},{"$f":"'C_Determined Costs_UKATS'!BC23","v":0},{"$f":"'C_Determined Costs_UKATS'!BD23","v":0},{"$f":"'C_Determined Costs_UKATS'!BE23","v":0},{"$f":"'C_Determined Costs_UKATS'!BF23","v":0},{"$f":"'C_Determined Costs_UKATS'!BG23","v":0},{"$f":"'C_Determined Costs_UKATS'!BH23","v":0},{"$f":"'C_Determined Costs_UKATS'!BI23","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ23","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E26","v":"Opex - Redundancy - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G26","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H26","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I26","v":0},{"$f":"'C_Determined Costs_UKATS'!J26","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y26","v":8601.7009283545194},null,{"$f":"'C_Determined Costs_UKATS'!AA26","v":0},{"$f":"'C_Determined Costs_UKATS'!AB26","v":0},{"$f":"'C_Determined Costs_UKATS'!AC26","v":0},{"$f":"'C_Determined Costs_UKATS'!AD26","v":0},{"$f":"'C_Determined Costs_UKATS'!AE26","v":0},{"$f":"'C_Determined Costs_UKATS'!AF26","v":0},{"$f":"'C_Determined Costs_UKATS'!AG26","v":1417.7689918572689},{"$f":"'C_Determined Costs_UKATS'!AH26","v":288.04769168587086},{"$f":"'C_Determined Costs_UKATS'!AI26","v":1366.8757258666305},{"$f":"'C_Determined Costs_UKATS'!AJ26","v":1375.4943834548085},{"$f":"'C_Determined Costs_UKATS'!AK26","v":1375.2848863755592},{"$f":"'C_Determined Costs_UKATS'!AL26","v":1379.2912063904066},{"$f":"'C_Determined Costs_UKATS'!AM26","v":1398.9380427239748},{"$f":"'C_Determined Costs_UKATS'!AN26","v":0},{"$f":"'C_Determined Costs_UKATS'!AO26","v":0},{"$f":"'C_Determined Costs_UKATS'!AP26","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ26","v":0},{"$f":"'C_Determined Costs_UKATS'!AR26","v":0},{"$f":"'C_Determined Costs_UKATS'!AS26","v":0},{"$f":"'C_Determined Costs_UKATS'!AT26","v":0},{"$f":"'C_Determined Costs_UKATS'!AU26","v":0},{"$f":"'C_Determined Costs_UKATS'!AV26","v":0},{"$f":"'C_Determined Costs_UKATS'!AW26","v":0},{"$f":"'C_Determined Costs_UKATS'!AX26","v":0},{"$f":"'C_Determined Costs_UKATS'!AY26","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ26","v":0},{"$f":"'C_Determined Costs_UKATS'!BA26","v":0},{"$f":"'C_Determined Costs_UKATS'!BB26","v":0},{"$f":"'C_Determined Costs_UKATS'!BC26","v":0},{"$f":"'C_Determined Costs_UKATS'!BD26","v":0},{"$f":"'C_Determined Costs_UKATS'!BE26","v":0},{"$f":"'C_Determined Costs_UKATS'!BF26","v":0},{"$f":"'C_Determined Costs_UKATS'!BG26","v":0},{"$f":"'C_Determined Costs_UKATS'!BH26","v":0},{"$f":"'C_Determined Costs_UKATS'!BI26","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ26","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E27","v":"Opex - Non-staff costs - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G27","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H27","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I27","v":0},{"$f":"'C_Determined Costs_UKATS'!J27","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y27","v":1993439.2885581313},null,{"$f":"'C_Determined Costs_UKATS'!AA27","v":119889.36919132907},{"$f":"'C_Determined Costs_UKATS'!AB27","v":116086.12939291725},{"$f":"'C_Determined Costs_UKATS'!AC27","v":119393.62275508414},{"$f":"'C_Determined Costs_UKATS'!AD27","v":144362.38294549991},{"$f":"'C_Determined Costs_UKATS'!AE27","v":163876.83366140022},{"$f":"'C_Determined Costs_UKATS'!AF27","v":156204.39166999978},{"$f":"'C_Determined Costs_UKATS'!AG27","v":120630.3347933451},{"$f":"'C_Determined Costs_UKATS'!AH27","v":161682.07915654776},{"$f":"'C_Determined Costs_UKATS'!AI27","v":173077.94198241507},{"$f":"'C_Determined Costs_UKATS'!AJ27","v":179721.21271292533},{"$f":"'C_Determined Costs_UKATS'!AK27","v":180143.48314597597},{"$f":"'C_Determined Costs_UKATS'!AL27","v":180144.05135588153},{"$f":"'C_Determined Costs_UKATS'!AM27","v":178227.45579481},{"$f":"'C_Determined Costs_UKATS'!AN27","v":0},{"$f":"'C_Determined Costs_UKATS'!AO27","v":0},{"$f":"'C_Determined Costs_UKATS'!AP27","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ27","v":0},{"$f":"'C_Determined Costs_UKATS'!AR27","v":0},{"$f":"'C_Determined Costs_UKATS'!AS27","v":0},{"$f":"'C_Determined Costs_UKATS'!AT27","v":0},{"$f":"'C_Determined Costs_UKATS'!AU27","v":0},{"$f":"'C_Determined Costs_UKATS'!AV27","v":0},{"$f":"'C_Determined Costs_UKATS'!AW27","v":0},{"$f":"'C_Determined Costs_UKATS'!AX27","v":0},{"$f":"'C_Determined Costs_UKATS'!AY27","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ27","v":0},{"$f":"'C_Determined Costs_UKATS'!BA27","v":0},{"$f":"'C_Determined Costs_UKATS'!BB27","v":0},{"$f":"'C_Determined Costs_UKATS'!BC27","v":0},{"$f":"'C_Determined Costs_UKATS'!BD27","v":0},{"$f":"'C_Determined Costs_UKATS'!BE27","v":0},{"$f":"'C_Determined Costs_UKATS'!BF27","v":0},{"$f":"'C_Determined Costs_UKATS'!BG27","v":0},{"$f":"'C_Determined Costs_UKATS'!BH27","v":0},{"$f":"'C_Determined Costs_UKATS'!BI27","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ27","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E30","v":"Opex - Spare 3 - Price determination - UKATS POS"},null,{"$f":"'C_Determined Costs_UKATS'!G30","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H30","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I30","v":0},{"$f":"'C_Determined Costs_UKATS'!J30","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y30","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA30","v":0},{"$f":"'C_Determined Costs_UKATS'!AB30","v":0},{"$f":"'C_Determined Costs_UKATS'!AC30","v":0},{"$f":"'C_Determined Costs_UKATS'!AD30","v":0},{"$f":"'C_Determined Costs_UKATS'!AE30","v":0},{"$f":"'C_Determined Costs_UKATS'!AF30","v":0},{"$f":"'C_Determined Costs_UKATS'!AG30","v":0},{"$f":"'C_Determined Costs_UKATS'!AH30","v":0},{"$f":"'C_Determined Costs_UKATS'!AI30","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ30","v":0},{"$f":"'C_Determined Costs_UKATS'!AK30","v":0},{"$f":"'C_Determined Costs_UKATS'!AL30","v":0},{"$f":"'C_Determined Costs_UKATS'!AM30","v":0},{"$f":"'C_Determined Costs_UKATS'!AN30","v":0},{"$f":"'C_Determined Costs_UKATS'!AO30","v":0},{"$f":"'C_Determined Costs_UKATS'!AP30","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ30","v":0},{"$f":"'C_Determined Costs_UKATS'!AR30","v":0},{"$f":"'C_Determined Costs_UKATS'!AS30","v":0},{"$f":"'C_Determined Costs_UKATS'!AT30","v":0},{"$f":"'C_Determined Costs_UKATS'!AU30","v":0},{"$f":"'C_Determined Costs_UKATS'!AV30","v":0},{"$f":"'C_Determined Costs_UKATS'!AW30","v":0},{"$f":"'C_Determined Costs_UKATS'!AX30","v":0},{"$f":"'C_Determined Costs_UKATS'!AY30","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ30","v":0},{"$f":"'C_Determined Costs_UKATS'!BA30","v":0},{"$f":"'C_Determined Costs_UKATS'!BB30","v":0},{"$f":"'C_Determined Costs_UKATS'!BC30","v":0},{"$f":"'C_Determined Costs_UKATS'!BD30","v":0},{"$f":"'C_Determined Costs_UKATS'!BE30","v":0},{"$f":"'C_Determined Costs_UKATS'!BF30","v":0},{"$f":"'C_Determined Costs_UKATS'!BG30","v":0},{"$f":"'C_Determined Costs_UKATS'!BH30","v":0},{"$f":"'C_Determined Costs_UKATS'!BI30","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ30","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E31","v":"Regulatory Depreciation"},null,{"$f":"'C_Determined Costs_UKATS'!G31","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H31","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I31","v":0},{"$f":"'C_Determined Costs_UKATS'!J31","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y31","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA31","v":186434.65072376988},{"$f":"'C_Determined Costs_UKATS'!AB31","v":187650.82188655561},{"$f":"'C_Determined Costs_UKATS'!AC31","v":185806.63551788454},{"$f":"'C_Determined Costs_UKATS'!AD31","v":176675.85234265152},{"$f":"'C_Determined Costs_UKATS'!AE31","v":172369.18565583861},{"$f":"'C_Determined Costs_UKATS'!AF31","v":193716.46208213558},{"$f":"'C_Determined Costs_UKATS'!AG31","v":161384.76289127546},{"$f":"'C_Determined Costs_UKATS'!AH31","v":145416.22132765668},{"$f":"'C_Determined Costs_UKATS'!AI31","v":150948.96381240187},{"$f":"'C_Determined Costs_UKATS'!AJ31","v":163096.17023569785},{"$f":"'C_Determined Costs_UKATS'!AK31","v":151569.9199795289},{"$f":"'C_Determined Costs_UKATS'!AL31","v":153044.50906865401},{"$f":"'C_Determined Costs_UKATS'!AM31","v":153881.37691155769},{"$f":"'C_Determined Costs_UKATS'!AN31","v":157384.03954538482},{"$f":"'C_Determined Costs_UKATS'!AO31","v":151525.26291144808},{"$f":"'C_Determined Costs_UKATS'!AP31","v":138553.44629399828},{"$f":"'C_Determined Costs_UKATS'!AQ31","v":125939.9283909798},{"$f":"'C_Determined Costs_UKATS'!AR31","v":109307.25139508385},{"$f":"'C_Determined Costs_UKATS'!AS31","v":94931.319768391739},{"$f":"'C_Determined Costs_UKATS'!AT31","v":79792.938394611541},{"$f":"'C_Determined Costs_UKATS'!AU31","v":73849.963261667304},{"$f":"'C_Determined Costs_UKATS'!AV31","v":65903.316746689146},{"$f":"'C_Determined Costs_UKATS'!AW31","v":59331.906789643726},{"$f":"'C_Determined Costs_UKATS'!AX31","v":49822.797262830587},{"$f":"'C_Determined Costs_UKATS'!AY31","v":38195.882893078422},{"$f":"'C_Determined Costs_UKATS'!AZ31","v":25619.427125842951},{"$f":"'C_Determined Costs_UKATS'!BA31","v":12954.056979370011},{"$f":"'C_Determined Costs_UKATS'!BB31","v":-27.482321398706453},{"$f":"'C_Determined Costs_UKATS'!BC31","v":-29.15274936623856},{"$f":"'C_Determined Costs_UKATS'!BD31","v":-30.924709135016453},{"$f":"'C_Determined Costs_UKATS'!BE31","v":-32.804372001801418},{"$f":"'C_Determined Costs_UKATS'!BF31","v":-34.798284366531362},{"$f":"'C_Determined Costs_UKATS'!BG31","v":-36.913390531831681},{"$f":"'C_Determined Costs_UKATS'!BH31","v":-39.157056888300346},{"$f":"'C_Determined Costs_UKATS'!BI31","v":-41.537097569820737},{"$f":"'C_Determined Costs_UKATS'!BJ31","v":-44.061801668253473}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E37","v":"London Approach Revenue - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G37","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H37","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I37","v":0},{"$f":"'C_Determined Costs_UKATS'!J37","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y37","v":-103765.91189308715},null,{"$f":"'C_Determined Costs_UKATS'!AA37","v":0},{"$f":"'C_Determined Costs_UKATS'!AB37","v":0},{"$f":"'C_Determined Costs_UKATS'!AC37","v":0},{"$f":"'C_Determined Costs_UKATS'!AD37","v":0},{"$f":"'C_Determined Costs_UKATS'!AE37","v":0},{"$f":"'C_Determined Costs_UKATS'!AF37","v":0},{"$f":"'C_Determined Costs_UKATS'!AG37","v":-9054.1464540784946},{"$f":"'C_Determined Costs_UKATS'!AH37","v":-14253.753468629646},{"$f":"'C_Determined Costs_UKATS'!AI37","v":-15484.784921549199},{"$f":"'C_Determined Costs_UKATS'!AJ37","v":-15303.613636330023},{"$f":"'C_Determined Costs_UKATS'!AK37","v":-16079.200197026485},{"$f":"'C_Determined Costs_UKATS'!AL37","v":-16608.293311820991},{"$f":"'C_Determined Costs_UKATS'!AM37","v":-16982.119903652307},{"$f":"'C_Determined Costs_UKATS'!AN37","v":0},{"$f":"'C_Determined Costs_UKATS'!AO37","v":0},{"$f":"'C_Determined Costs_UKATS'!AP37","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ37","v":0},{"$f":"'C_Determined Costs_UKATS'!AR37","v":0},{"$f":"'C_Determined Costs_UKATS'!AS37","v":0},{"$f":"'C_Determined Costs_UKATS'!AT37","v":0},{"$f":"'C_Determined Costs_UKATS'!AU37","v":0},{"$f":"'C_Determined Costs_UKATS'!AV37","v":0},{"$f":"'C_Determined Costs_UKATS'!AW37","v":0},{"$f":"'C_Determined Costs_UKATS'!AX37","v":0},{"$f":"'C_Determined Costs_UKATS'!AY37","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ37","v":0},{"$f":"'C_Determined Costs_UKATS'!BA37","v":0},{"$f":"'C_Determined Costs_UKATS'!BB37","v":0},{"$f":"'C_Determined Costs_UKATS'!BC37","v":0},{"$f":"'C_Determined Costs_UKATS'!BD37","v":0},{"$f":"'C_Determined Costs_UKATS'!BE37","v":0},{"$f":"'C_Determined Costs_UKATS'!BF37","v":0},{"$f":"'C_Determined Costs_UKATS'!BG37","v":0},{"$f":"'C_Determined Costs_UKATS'!BH37","v":0},{"$f":"'C_Determined Costs_UKATS'!BI37","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ37","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E38","v":"MoD Income - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G38","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H38","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I38","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J38","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y38","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA38","v":0},{"$f":"'C_Determined Costs_UKATS'!AB38","v":0},{"$f":"'C_Determined Costs_UKATS'!AC38","v":0},{"$f":"'C_Determined Costs_UKATS'!AD38","v":0},{"$f":"'C_Determined Costs_UKATS'!AE38","v":0},{"$f":"'C_Determined Costs_UKATS'!AF38","v":0},{"$f":"'C_Determined Costs_UKATS'!AG38","v":0},{"$f":"'C_Determined Costs_UKATS'!AH38","v":0},{"$f":"'C_Determined Costs_UKATS'!AI38","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ38","v":0},{"$f":"'C_Determined Costs_UKATS'!AK38","v":0},{"$f":"'C_Determined Costs_UKATS'!AL38","v":0},{"$f":"'C_Determined Costs_UKATS'!AM38","v":0},{"$f":"'C_Determined Costs_UKATS'!AN38","v":0},{"$f":"'C_Determined Costs_UKATS'!AO38","v":0},{"$f":"'C_Determined Costs_UKATS'!AP38","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ38","v":0},{"$f":"'C_Determined Costs_UKATS'!AR38","v":0},{"$f":"'C_Determined Costs_UKATS'!AS38","v":0},{"$f":"'C_Determined Costs_UKATS'!AT38","v":0},{"$f":"'C_Determined Costs_UKATS'!AU38","v":0},{"$f":"'C_Determined Costs_UKATS'!AV38","v":0},{"$f":"'C_Determined Costs_UKATS'!AW38","v":0},{"$f":"'C_Determined Costs_UKATS'!AX38","v":0},{"$f":"'C_Determined Costs_UKATS'!AY38","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ38","v":0},{"$f":"'C_Determined Costs_UKATS'!BA38","v":0},{"$f":"'C_Determined Costs_UKATS'!BB38","v":0},{"$f":"'C_Determined Costs_UKATS'!BC38","v":0},{"$f":"'C_Determined Costs_UKATS'!BD38","v":0},{"$f":"'C_Determined Costs_UKATS'!BE38","v":0},{"$f":"'C_Determined Costs_UKATS'!BF38","v":0},{"$f":"'C_Determined Costs_UKATS'!BG38","v":0},{"$f":"'C_Determined Costs_UKATS'!BH38","v":0},{"$f":"'C_Determined Costs_UKATS'!BI38","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ38","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E41","v":"Other UKATS Revenue Spare - Price Determination NEG"},null,{"$f":"'C_Determined Costs_UKATS'!G41","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H41","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I41","v":"P&L"},{"$f":"'C_Determined Costs_UKATS'!J41","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y41","v":-322533.04231116845},null,{"$f":"'C_Determined Costs_UKATS'!AA41","v":0},{"$f":"'C_Determined Costs_UKATS'!AB41","v":0},{"$f":"'C_Determined Costs_UKATS'!AC41","v":0},{"$f":"'C_Determined Costs_UKATS'!AD41","v":0},{"$f":"'C_Determined Costs_UKATS'!AE41","v":0},{"$f":"'C_Determined Costs_UKATS'!AF41","v":0},{"$f":"'C_Determined Costs_UKATS'!AG41","v":-42647.596781609187},{"$f":"'C_Determined Costs_UKATS'!AH41","v":-39596.915311255936},{"$f":"'C_Determined Costs_UKATS'!AI41","v":-47487.840384065268},{"$f":"'C_Determined Costs_UKATS'!AJ41","v":-47934.342352615342},{"$f":"'C_Determined Costs_UKATS'!AK41","v":-48159.298569121594},{"$f":"'C_Determined Costs_UKATS'!AL41","v":-48140.901822020729},{"$f":"'C_Determined Costs_UKATS'!AM41","v":-48566.147090480365},{"$f":"'C_Determined Costs_UKATS'!AN41","v":0},{"$f":"'C_Determined Costs_UKATS'!AO41","v":0},{"$f":"'C_Determined Costs_UKATS'!AP41","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ41","v":0},{"$f":"'C_Determined Costs_UKATS'!AR41","v":0},{"$f":"'C_Determined Costs_UKATS'!AS41","v":0},{"$f":"'C_Determined Costs_UKATS'!AT41","v":0},{"$f":"'C_Determined Costs_UKATS'!AU41","v":0},{"$f":"'C_Determined Costs_UKATS'!AV41","v":0},{"$f":"'C_Determined Costs_UKATS'!AW41","v":0},{"$f":"'C_Determined Costs_UKATS'!AX41","v":0},{"$f":"'C_Determined Costs_UKATS'!AY41","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ41","v":0},{"$f":"'C_Determined Costs_UKATS'!BA41","v":0},{"$f":"'C_Determined Costs_UKATS'!BB41","v":0},{"$f":"'C_Determined Costs_UKATS'!BC41","v":0},{"$f":"'C_Determined Costs_UKATS'!BD41","v":0},{"$f":"'C_Determined Costs_UKATS'!BE41","v":0},{"$f":"'C_Determined Costs_UKATS'!BF41","v":0},{"$f":"'C_Determined Costs_UKATS'!BG41","v":0},{"$f":"'C_Determined Costs_UKATS'!BH41","v":0},{"$f":"'C_Determined Costs_UKATS'!BI41","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ41","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E33","v":"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,{"$f":"'C_Determined Costs_UKATS'!G33","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H33","v":"Nominal"},{"$f":"'C_Determined Costs_UKATS'!I33","v":0},{"$f":"'C_Determined Costs_UKATS'!J33","v":0},null,{"$f":"'C_Determined Costs_UKATS'!L33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y33","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA33","v":0},{"$f":"'C_Determined Costs_UKATS'!AB33","v":0},{"$f":"'C_Determined Costs_UKATS'!AC33","v":0},{"$f":"'C_Determined Costs_UKATS'!AD33","v":0},{"$f":"'C_Determined Costs_UKATS'!AE33","v":0},{"$f":"'C_Determined Costs_UKATS'!AF33","v":0},{"$f":"'C_Determined Costs_UKATS'!AG33","v":0},{"$f":"'C_Determined Costs_UKATS'!AH33","v":0},{"$f":"'C_Determined Costs_UKATS'!AI33","v":17001.564550281852},{"$f":"'C_Determined Costs_UKATS'!AJ33","v":10005.249617244999},{"$f":"'C_Determined Costs_UKATS'!AK33","v":4529.1029665291326},{"$f":"'C_Determined Costs_UKATS'!AL33","v":32199.598002568844},{"$f":"'C_Determined Costs_UKATS'!AM33","v":36717.095853336694},{"$f":"'C_Determined Costs_UKATS'!AN33","v":52505.771372927869},{"$f":"'C_Determined Costs_UKATS'!AO33","v":47263.310934550769},{"$f":"'C_Determined Costs_UKATS'!AP33","v":42711.317457722784},{"$f":"'C_Determined Costs_UKATS'!AQ33","v":27225.709288125665},{"$f":"'C_Determined Costs_UKATS'!AR33","v":29494.014595951256},{"$f":"'C_Determined Costs_UKATS'!AS33","v":23998.912026864269},{"$f":"'C_Determined Costs_UKATS'!AT33","v":203041.01076956783},{"$f":"'C_Determined Costs_UKATS'!AU33","v":11818.574426383639},{"$f":"'C_Determined Costs_UKATS'!AV33","v":9729.8000686513042},{"$f":"'C_Determined Costs_UKATS'!AW33","v":7314.9106285558109},{"$f":"'C_Determined Costs_UKATS'!AX33","v":3675.085110225014},{"$f":"'C_Determined Costs_UKATS'!AY33","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ33","v":0},{"$f":"'C_Determined Costs_UKATS'!BA33","v":0},{"$f":"'C_Determined Costs_UKATS'!BB33","v":0},{"$f":"'C_Determined Costs_UKATS'!BC33","v":0},{"$f":"'C_Determined Costs_UKATS'!BD33","v":0},{"$f":"'C_Determined Costs_UKATS'!BE33","v":0},{"$f":"'C_Determined Costs_UKATS'!BF33","v":0},{"$f":"'C_Determined Costs_UKATS'!BG33","v":0},{"$f":"'C_Determined Costs_UKATS'!BH33","v":0},{"$f":"'C_Determined Costs_UKATS'!BI33","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ33","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E645","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS mapping"},{"$f":"'I_InputSets UKATS'!F645","v":"Pensions - Defined benefit"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E648","v":"Pensions - Opt outs - Price determination - UKATS POS mapping"},{"$f":"'I_InputSets UKATS'!F648","v":"Pensions - Opt outs"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E650","v":"Opex - Redundancy - Price determination - UKATS POS mapping"},{"$f":"'I_InputSets UKATS'!F650","v":"Opex - Exceptionals"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E651","v":"Opex - Non-staff costs - Price determination - UKATS POS mapping"},{"$f":"'I_InputSets UKATS'!F651","v":"Opex - Non-staff costs"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E654","v":"Opex - Spare 3 - Price determination - UKATS POS mapping"},{"$f":"'I_InputSets UKATS'!F654","v":"Opex - Non-staff costs"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E655","v":"Regulatory Depreciation mapping"},{"$f":"'I_InputSets UKATS'!F655","v":"Regulatory depreciation"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E658","v":"Eurocontrol Revenue (Other) - Price Determination NEG mapping"},{"$f":"'I_InputSets UKATS'!F658","v":"Other income"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E661","v":"North Sea Helicopters - Price Determination NEG mapping"},{"$f":"'I_InputSets UKATS'!F661","v":"Other income"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E663","v":"Other UKATS Revenue Spare - Price Determination NEG mapping"},{"$f":"'I_InputSets UKATS'!F663","v":"Other income"}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E664","v":"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital  mapping"},{"$f":"'I_InputSets UKATS'!F664","v":"Regulatory return, including tax"}]
[null,null,null,null,{"$f":"I_Global!F248","v":"Opex - Non-staff costs"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.32092618783048,126.40669185219021,127.10664965644115,155.75463266531887,166.87911917627855,181.02650371999977,96.88781611371472,145.30890237872455,147.17949294424929,151.6322907822537,152.19443499847196,151.09804423330726,147.0030318660061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F249","v":"Opex - Exceptionals"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1.3820785346782223,0.25748492201524859,1.1512083931067454,1.1486263647110133,1.1471255422860591,1.1447471776577447,1.1430762136377566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F252","v":"Pensions - Defined contribution"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9342274217641426,5.6304787072417577,6.3516503287480433,6.9849798110322689,7.6592828319466797,11.784545145078317,11.352660793304885,11.530881884004275,15.463028056131979,16.639467157396322,17.413477354397365,18.380791549552608,19.38281988755195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F254","v":"Pensions - Other pension costs"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F257","v":"Other income"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-111.35284016215647,-120.91086094629161,-120.9241948389889,-109.43445192546498,-108.71765587562342,-103.00674971000001,-86.77022030520088,-84.50600319569736,-86.157727052729214,-85.261764519471654,-86.155351371469209,-86.304802974791031,-86.107673522263127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined costs (CSU based)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA705:AA715)","v":615.05903285680631},{"$f":"SUM(AB705:AB715)","v":612.80205783152223},589.08363000002328,615.37356895636674,617.43329397690275,663.74092902601603,532.34391728110631,574.62281485413769,631.15055231114411,635.55569762909431,574.56876108541621,591.08177402466526,589.24472561849734,200.60309515296524,181.21385566539675,159.36440777814565,130.05246084317884,111.78377825255595,91.435333318633127,207.91625498979153,60.552941796582161,50.680290268768566,41.945186069937748,30.732225944372153,18.582292682266445,8.8399273552174034,-0.42927330589401791,-9.3767281412366348,-9.6645322798396869,-9.9531630553868613,-10.242673484389686,-10.533116642348041,-10.824545677180298,-11.117013822782988,-11.410574412729334,-11.705280894116381]
[null,null,null,null,"Total Determined costs (TSU-based)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA716 + AA718","v":623.56605722203642},621.08245034448942,597.04870533714268,622.90420405167652,624.57832610712683,672.10817072855116,540.20917010001699,581.99323165363433,639.16957508318137,643.01527154492874,581.14929969447269,597.72812080905055,595.76772996113755,202.82379362329326,183.21991310818711,161.12858941406608,131.49215598166421,113.02123705239974,92.447532580463019,210.21791094908812,61.223269565548016,51.241326692408073,42.409523923110491,31.072435087667785,18.788000719339504,8.9377863296294038,-0.43402540891129487,-9.4805295597743093,-9.7715197220519343,-10.063345672236162,-10.356061013737174,-10.649719409606506,-10.944374596115873,-11.240080396466933,-11.536890734641467,-11.834859649401801]
[]
[null,null,null,null,{"$f":"E646","v":"MET determined costs"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA646","v":0},0,0,0,0,0,28.532,30.403999999999996,29.462000000000003,32.696999999999996,32.808,32.517000000000003,32.469000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"AMS determined costs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA647","v":0},0,0,0,0,0,2.1040000000000001,2.129,2.1040000000000001,2.1039999999999996,2.1039999999999996,2.1039999999999996,2.1040000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Actual TSUs",null,"# TSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!AA367","v":10154},{"$f":"C_RevCost_UKATS!AB367","v":10875},{"$f":"C_RevCost_UKATS!AC367","v":11768},{"$f":"C_RevCost_UKATS!AD367","v":12194},{"$f":"C_RevCost_UKATS!AE367","v":12594},{"$f":"C_RevCost_UKATS!AF367","v":5099},{"$f":"C_RevCost_UKATS!AG367","v":5531},{"$f":"C_RevCost_UKATS!AH367","v":10782},{"$f":"C_RevCost_UKATS!AI367","v":11956},{"$f":"C_RevCost_UKATS!AJ367","v":12930},{"$f":"C_RevCost_UKATS!AK367","v":13247},{"$f":"C_RevCost_UKATS!AL367","v":13490},{"$f":"C_RevCost_UKATS!AM367","v":13700},{"$f":"C_RevCost_UKATS!AN367","v":13700},{"$f":"C_RevCost_UKATS!AO367","v":13700},{"$f":"C_RevCost_UKATS!AP367","v":13700},{"$f":"C_RevCost_UKATS!AQ367","v":13700},{"$f":"C_RevCost_UKATS!AR367","v":13700},{"$f":"C_RevCost_UKATS!AS367","v":13700},{"$f":"C_RevCost_UKATS!AT367","v":13700},{"$f":"C_RevCost_UKATS!AU367","v":13700},{"$f":"C_RevCost_UKATS!AV367","v":13700},{"$f":"C_RevCost_UKATS!AW367","v":13700},{"$f":"C_RevCost_UKATS!AX367","v":13700},{"$f":"C_RevCost_UKATS!AY367","v":13700},{"$f":"C_RevCost_UKATS!AZ367","v":13700},{"$f":"C_RevCost_UKATS!BA367","v":13700},{"$f":"C_RevCost_UKATS!BB367","v":13700},{"$f":"C_RevCost_UKATS!BC367","v":13700},{"$f":"C_RevCost_UKATS!BD367","v":13700},{"$f":"C_RevCost_UKATS!BE367","v":13700},{"$f":"C_RevCost_UKATS!BF367","v":13700},{"$f":"C_RevCost_UKATS!BG367","v":13700},{"$f":"C_RevCost_UKATS!BH367","v":13700},{"$f":"C_RevCost_UKATS!BI367","v":13700},{"$f":"C_RevCost_UKATS!BJ367","v":13700}]
[null,null,null,null,{"$f":"C_Time!E$142","v":"Next Price Control Period flag"},null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA$142","v":0},{"$f":"C_Time!AB$142","v":0},{"$f":"C_Time!AC$142","v":0},{"$f":"C_Time!AD$142","v":0},{"$f":"C_Time!AE$142","v":0},{"$f":"C_Time!AF$142","v":0},{"$f":"C_Time!AG$142","v":0},{"$f":"C_Time!AH$142","v":0},{"$f":"C_Time!AI$142","v":1},{"$f":"C_Time!AJ$142","v":1},{"$f":"C_Time!AK$142","v":1},{"$f":"C_Time!AL$142","v":1},{"$f":"C_Time!AM$142","v":1},{"$f":"C_Time!AN$142","v":0},{"$f":"C_Time!AO$142","v":0},{"$f":"C_Time!AP$142","v":0},{"$f":"C_Time!AQ$142","v":0},{"$f":"C_Time!AR$142","v":0},{"$f":"C_Time!AS$142","v":0},{"$f":"C_Time!AT$142","v":0},{"$f":"C_Time!AU$142","v":0},{"$f":"C_Time!AV$142","v":0},{"$f":"C_Time!AW$142","v":0},{"$f":"C_Time!AX$142","v":0},{"$f":"C_Time!AY$142","v":0},{"$f":"C_Time!AZ$142","v":0},{"$f":"C_Time!BA$142","v":0},{"$f":"C_Time!BB$142","v":0},{"$f":"C_Time!BC$142","v":0},{"$f":"C_Time!BD$142","v":0},{"$f":"C_Time!BE$142","v":0},{"$f":"C_Time!BF$142","v":0},{"$f":"C_Time!BG$142","v":0},{"$f":"C_Time!BH$142","v":0},{"$f":"C_Time!BI$142","v":0},{"$f":"C_Time!BJ$142","v":0}]
[null,null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(AA$10)","v":2015},{"$f":"YEAR(AB$10)","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,{"$f":"E705","v":"Opex - Wages & Salaries"},null,{"$f":"G705","v":"£m"},"CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA705:$BJ705,,MATCH(AA$735,$AA$733:$BJ$733,0))","v":261.89025632520196},{"$f":"INDEX($AA705:$BJ705,,MATCH(AB$735,$AA$733:$BJ$733,0))","v":266.44512550564167},{"$f":"INDEX($AA705:$BJ705,,MATCH(AC$735,$AA$733:$BJ$733,0))","v":260.22128523116726},{"$f":"INDEX($AA705:$BJ705,,MATCH(AD$735,$AA$733:$BJ$733,0))","v":258.93471279416821},{"$f":"INDEX($AA705:$BJ705,,MATCH(AE$735,$AA$733:$BJ$733,0))","v":261.14041377308882},{"$f":"SUM(AA736:AE736)","v":1308.6317936292678}]
[null,null,null,null,"Pensions - Defined benefit",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA708:$BJ708,,MATCH(AA$735,$AA$733:$BJ$733,0))","v":71.746155882577298},{"$f":"INDEX($AA708:$BJ708,,MATCH(AB$735,$AA$733:$BJ$733,0))","v":65.482604499531874},{"$f":"INDEX($AA708:$BJ708,,MATCH(AC$735,$AA$733:$BJ$733,0))","v":47.109461977021546},{"$f":"INDEX($AA708:$BJ708,,MATCH(AD$735,$AA$733:$BJ$733,0))","v":44.592117263512876},{"$f":"INDEX($AA708:$BJ708,,MATCH(AE$735,$AA$733:$BJ$733,0))","v":44.823686286523106},273.75402590916667]
[null,null,null,null,"Pensions - Defined contribution",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA710:$BJ710,,MATCH(AA$735,$AA$733:$BJ$733,0))","v":15.463028056131979},{"$f":"INDEX($AA710:$BJ710,,MATCH(AB$735,$AA$733:$BJ$733,0))","v":16.639467157396322},{"$f":"INDEX($AA710:$BJ710,,MATCH(AC$735,$AA$733:$BJ$733,0))","v":17.413477354397365},{"$f":"INDEX($AA710:$BJ710,,MATCH(AD$735,$AA$733:$BJ$733,0))","v":18.380791549552608},{"$f":"INDEX($AA710:$BJ710,,MATCH(AE$735,$AA$733:$BJ$733,0))","v":19.38281988755195},87.279584005030216]
[null,null,null,null,"Pensions - Opt outs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA711:$BJ711,,MATCH(AA$735,$AA$733:$BJ$733,0))","v":10.672814040281116},{"$f":"INDEX($AA711:$BJ711,,MATCH(AB$735,$AA$733:$BJ$733,0))","v":10.144034517742231},{"$f":"INDEX($AA711:$BJ711,,MATCH(AC$735,$AA$733:$BJ$733,0))","v":9.5236955558191312},{"$f":"INDEX($AA711:$BJ711,,MATCH(AD$735,$AA$733:$BJ$733,0))","v":8.8507030087994796},{"$f":"INDEX($AA711:$BJ711,,MATCH(AE$735,$AA$733:$BJ$733,0))","v":8.1283765984659127},47.319623721107867]
[null,null,null,null,"Regulatory return, including tax",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA714:$BJ714,,MATCH(AA$735,$AA$733:$BJ$733,0))","v":63.00277063305829},{"$f":"INDEX($AA714:$BJ714,,MATCH(AB$735,$AA$733:$BJ$733,0))","v":53.903724539600141},{"$f":"INDEX($AA714:$BJ714,,MATCH(AC$735,$AA$733:$BJ$733,0))","v":46.690115413346177},{"$f":"INDEX($AA714:$BJ714,,MATCH(AD$735,$AA$733:$BJ$733,0))","v":67.365677912398894},{"$f":"INDEX($AA714:$BJ714,,MATCH(AE$735,$AA$733:$BJ$733,0))","v":67.994088164063484},298.95637666246699]
[null,null,null,null,"Other income",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA715:$BJ715,,MATCH(AA$735,$AA$733:$BJ$733,0))","v":-86.157727052729214},{"$f":"INDEX($AA715:$BJ715,,MATCH(AB$735,$AA$733:$BJ$733,0))","v":-85.261764519471654},{"$f":"INDEX($AA715:$BJ715,,MATCH(AC$735,$AA$733:$BJ$733,0))","v":-86.155351371469209},{"$f":"INDEX($AA715:$BJ715,,MATCH(AD$735,$AA$733:$BJ$733,0))","v":-86.304802974791031},{"$f":"INDEX($AA715:$BJ715,,MATCH(AE$735,$AA$733:$BJ$733,0))","v":-86.107673522263127},-429.98731944072426]
[null,null,null,null,{"$f":"E718","v":"MOD uplift to Determined costs"},null,{"$f":"G718","v":"£m"},{"$f":"H718","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA718:$BJ718,,MATCH(AA$735,$AA$733:$BJ$733,0))","v":8.0190227720372391},{"$f":"INDEX($AA718:$BJ718,,MATCH(AB$735,$AA$733:$BJ$733,0))","v":7.4595739158344401},{"$f":"INDEX($AA718:$BJ718,,MATCH(AC$735,$AA$733:$BJ$733,0))","v":6.5805386090564602},{"$f":"INDEX($AA718:$BJ718,,MATCH(AD$735,$AA$733:$BJ$733,0))","v":6.6463467843852921},{"$f":"INDEX($AA718:$BJ718,,MATCH(AE$735,$AA$733:$BJ$733,0))","v":6.5230043426401929},35.228486423953626]
[null,null,null,null,"DfT determined costs",null,{"$f":"G721","v":"£m"},"CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA721:$BJ721,,MATCH(AA$735,$AA$733:$BJ$733,0))","v":43.87},{"$f":"INDEX($AA721:$BJ721,,MATCH(AB$735,$AA$733:$BJ$733,0))","v":43.57},{"$f":"INDEX($AA721:$BJ721,,MATCH(AC$735,$AA$733:$BJ$733,0))","v":45.02},{"$f":"INDEX($AA721:$BJ721,,MATCH(AD$735,$AA$733:$BJ$733,0))","v":46.168000000000006},{"$f":"INDEX($AA721:$BJ721,,MATCH(AE$735,$AA$733:$BJ$733,0))","v":46.188000000000002},224.81600000000003]
[null,null,null,null,"MET determined costs",null,"£m",{"$f":"H723","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA723:$BJ723,,MATCH(AA$735,$AA$733:$BJ$733,0))","v":29.462000000000003},{"$f":"INDEX($AA723:$BJ723,,MATCH(AB$735,$AA$733:$BJ$733,0))","v":32.696999999999996},{"$f":"INDEX($AA723:$BJ723,,MATCH(AC$735,$AA$733:$BJ$733,0))","v":32.808},{"$f":"INDEX($AA723:$BJ723,,MATCH(AD$735,$AA$733:$BJ$733,0))","v":32.517000000000003},{"$f":"INDEX($AA723:$BJ723,,MATCH(AE$735,$AA$733:$BJ$733,0))","v":32.469000000000001},159.953]
[null,null,null,null,"AMS determined costs",null,"£m",{"$f":"H724","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA724:$BJ724,,MATCH(AA$735,$AA$733:$BJ$733,0))","v":2.1040000000000001},{"$f":"INDEX($AA724:$BJ724,,MATCH(AB$735,$AA$733:$BJ$733,0))","v":2.1039999999999996},{"$f":"INDEX($AA724:$BJ724,,MATCH(AC$735,$AA$733:$BJ$733,0))","v":2.1039999999999996},{"$f":"INDEX($AA724:$BJ724,,MATCH(AD$735,$AA$733:$BJ$733,0))","v":2.1039999999999996},{"$f":"INDEX($AA724:$BJ724,,MATCH(AE$735,$AA$733:$BJ$733,0))","v":2.1040000000000001},10.52]
[null,null,null,null,"Total Determined costs (TSUs)",null,{"$f":"G727","v":"£m"},{"$f":"H756","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AA727:$BJ727,,MATCH(AA$735,$AA$733:$BJ$733,0))","v":736.16457508318138},{"$f":"INDEX($AA727:$BJ727,,MATCH(AB$735,$AA$733:$BJ$733,0))","v":742.60927154492879},{"$f":"INDEX($AA727:$BJ727,,MATCH(AC$735,$AA$733:$BJ$733,0))","v":682.19029969447274},{"$f":"INDEX($AA727:$BJ727,,MATCH(AD$735,$AA$733:$BJ$733,0))","v":700.12712080905055},{"$f":"INDEX($AA727:$BJ727,,MATCH(AE$735,$AA$733:$BJ$733,0))","v":697.6837299611376},3558.7749970927712]
[]
[]
[null,null,null,"By year, with total and compound annual growth rates (CAGR) for NR23"]
[null,null,null,null,"MET",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$754","v":29.462000000000003},{"$f":"AB$754","v":32.696999999999996},{"$f":"AC$754","v":32.808},{"$f":"AD$754","v":32.517000000000003},{"$f":"AE$754","v":32.469000000000001},{"$f":"SUM(AA767:AE767)","v":159.953}]
[null,null,null,null,"NSA & DfT",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$752+AA$753+AA$755","v":67.533000000000001},66.897000000000006,68.233000000000004,69.882000000000005,69.447000000000003,341.99200000000002]
[null,null,null,null,"NERL",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA750","v":639.16957508318137},{"$f":"AB750","v":643.01527154492874},{"$f":"AC750","v":581.14929969447269},{"$f":"AD750","v":597.72812080905055},{"$f":"AE750","v":595.76772996113755},{"$f":"SUM(AA771:AE771)","v":3056.829997092771}]
[null,null,null,null,"MET",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$754","v":29.462000000000003},{"$f":"AB$754","v":32.696999999999996},{"$f":"AC$754","v":32.808},{"$f":"AD$754","v":32.517000000000003},{"$f":"AE$754","v":32.469000000000001},{"$f":"SUM(AA772:AE772)","v":159.953}]
[]
[null,null,null,null,"NERL",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA771 *1000 / AA$760","v":53.460151813581582},49.730492772229603,43.870257393709721,44.308978562568605,43.486695617601278,46.795615588579381]
[]
[null,null,null,null,"Determined costs ",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA774","v":736.16457508318138},742.60927154492879,682.19029969447274,700.12712080905067,697.6837299611376,3558.7749970927712]
[null,null,null,null,"TSUs ('000s)",null,"# TSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA760","v":11956},12930,13247,13490,13700,65323]
[null,null,null,null,"Determined unit costs ",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA783*1000 / AA784","v":73.107863510991208},68.77678696642954,61.740440504886152,62.5332985126743,62.324861363157389,65.500082430274233]
[null,null,null,null,{"$f":"C_Index!E$118","v":"Annual CPI Growth for calendar year t"},null,"Index","CPI 2020",null,{"$f":"C_Index!J$118","v":0},null,{"$f":"C_Index!L$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$118","v":0},null,{"$f":"C_Index!AA$118","v":0.91961685823754757},{"$f":"C_Index!AB$118","v":0.92551724137931035},{"$f":"C_Index!AC$118","v":0.95042145593869709},{"$f":"C_Index!AD$118","v":0.97394636015325609},{"$f":"C_Index!AE$118","v":0.99126436781609162},{"$f":"C_Index!AF$118","v":1},{"$f":"C_Index!AG$118","v":1.0258237547892719},{"$f":"C_Index!AH$118","v":1.1186973180076629},{"$f":"C_Index!AI$118","v":1.1873399586480322},{"$f":"C_Index!AJ$118","v":1.1975124598510096},{"$f":"C_Index!AK$118","v":1.198896577295987},{"$f":"C_Index!AL$118","v":1.2048871867171229},{"$f":"C_Index!AM$118","v":1.2238361939769149},{"$f":"C_Index!AN$118","v":1.2430832082867362},{"$f":"C_Index!AO$118","v":1.2626329163407577},{"$f":"C_Index!AP$118","v":1.282490078539803},{"$f":"C_Index!AQ$118","v":1.3026595301505184},{"$f":"C_Index!AR$118","v":1.3231461824827708},{"$f":"C_Index!AS$118","v":1.3439550240855642},{"$f":"C_Index!AT$118","v":1.3650911219617634},{"$f":"C_Index!AU$118","v":1.3865596228019204},{"$f":"C_Index!AV$118","v":1.4083657542375072},{"$f":"C_Index!AW$118","v":1.4305148261138558},{"$f":"C_Index!AX$118","v":1.4530122317831182},{"$f":"C_Index!AY$118","v":1.4758634494175611},{"$f":"C_Index!AZ$118","v":1.4990740433435141},{"$f":"C_Index!BA$118","v":1.5226496653962955},{"$f":"C_Index!BB$118","v":1.5465960562964489},{"$f":"C_Index!BC$118","v":1.5709190470476218},{"$f":"C_Index!BD$118","v":1.5956245603564285},{"$f":"C_Index!BE$118","v":1.6207186120746455},{"$f":"C_Index!BF$118","v":1.6462073126640833},{"$f":"C_Index!BG$118","v":1.6720968686844992},{"$f":"C_Index!BH$118","v":1.6983935843049107},{"$f":"C_Index!BI$118","v":1.725103862838675},{"$f":"C_Index!BJ$118","v":1.7522342083027105}]
[]
[null,null,"Performance plan - total costs table"]
[null,null,null,null,{"$f":"I_Global!E$16","v":"£m to £'000 conversion factor"},{"$f":"_OneK","v":1000},{"$f":"I_Global!G$16","v":"#"}]
[null,null,null,null,{"$f":"C_Index!E$138","v":"CPI Growth Index used for Price Determination "},null,{"$f":"C_Index!G$138","v":"Index"},null,null,{"$f":"C_Index!J$138","v":0},null,{"$f":"C_Index!L$138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$138","v":0},null,{"$f":"C_Index!AA$138","v":0.91961685823754757},{"$f":"C_Index!AB$138","v":0.92551724137931035},{"$f":"C_Index!AC$138","v":0.95042145593869709},{"$f":"C_Index!AD$138","v":0.97394636015325609},{"$f":"C_Index!AE$138","v":0.99126436781609162},{"$f":"C_Index!AF$138","v":1},{"$f":"C_Index!AG$138","v":1.0258237547892719},{"$f":"C_Index!AH$138","v":1.1186973180076629},{"$f":"C_Index!AI$138","v":1.1873399586480322},{"$f":"C_Index!AJ$138","v":1.1975124598510096},{"$f":"C_Index!AK$138","v":1.198896577295987},{"$f":"C_Index!AL$138","v":1.2048871867171229},{"$f":"C_Index!AM$138","v":1.2238361939769149},{"$f":"C_Index!AN$138","v":1.2430832082867362},{"$f":"C_Index!AO$138","v":1.2626329163407577},{"$f":"C_Index!AP$138","v":1.282490078539803},{"$f":"C_Index!AQ$138","v":1.3026595301505184},{"$f":"C_Index!AR$138","v":1.3231461824827708},{"$f":"C_Index!AS$138","v":1.3439550240855642},{"$f":"C_Index!AT$138","v":1.3650911219617634},{"$f":"C_Index!AU$138","v":1.3865596228019204},{"$f":"C_Index!AV$138","v":1.4083657542375072},{"$f":"C_Index!AW$138","v":1.4305148261138558},{"$f":"C_Index!AX$138","v":1.4530122317831182},{"$f":"C_Index!AY$138","v":1.4758634494175611},{"$f":"C_Index!AZ$138","v":1.4990740433435141},{"$f":"C_Index!BA$138","v":1.5226496653962955},{"$f":"C_Index!BB$138","v":1.5465960562964489},{"$f":"C_Index!BC$138","v":1.5709190470476218},{"$f":"C_Index!BD$138","v":1.5956245603564285},{"$f":"C_Index!BE$138","v":1.6207186120746455},{"$f":"C_Index!BF$138","v":1.6462073126640833},{"$f":"C_Index!BG$138","v":1.6720968686844992},{"$f":"C_Index!BH$138","v":1.6983935843049107},{"$f":"C_Index!BI$138","v":1.725103862838675},{"$f":"C_Index!BJ$138","v":1.7522342083027105}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E19","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G19","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H19","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J19","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y19","v":163190.04654331485},null,{"$f":"'C_Determined Costs_Oceanic'!AA19","v":10176.99183910411},{"$f":"'C_Determined Costs_Oceanic'!AB19","v":10814.819756662544},{"$f":"'C_Determined Costs_Oceanic'!AC19","v":11164.822456319667},{"$f":"'C_Determined Costs_Oceanic'!AD19","v":11331.597995181808},{"$f":"'C_Determined Costs_Oceanic'!AE19","v":13232.351592323477},{"$f":"'C_Determined Costs_Oceanic'!AF19","v":12964.915246818146},{"$f":"'C_Determined Costs_Oceanic'!AG19","v":11441.524107706357},{"$f":"'C_Determined Costs_Oceanic'!AH19","v":12055.551598241696},{"$f":"'C_Determined Costs_Oceanic'!AI19","v":13965.175828848425},{"$f":"'C_Determined Costs_Oceanic'!AJ19","v":14186.287635386265},{"$f":"'C_Determined Costs_Oceanic'!AK19","v":13647.333493878032},{"$f":"'C_Determined Costs_Oceanic'!AL19","v":14088.700207688333},{"$f":"'C_Determined Costs_Oceanic'!AM19","v":14119.974785155997},{"$f":"'C_Determined Costs_Oceanic'!AN19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY19","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI19","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ19","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E20","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G20","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H20","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J20","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y20","v":36166.509546107867},null,{"$f":"'C_Determined Costs_Oceanic'!AA20","v":3319.7218162724826},{"$f":"'C_Determined Costs_Oceanic'!AB20","v":3379.4231663600904},{"$f":"'C_Determined Costs_Oceanic'!AC20","v":3407.2034681411888},{"$f":"'C_Determined Costs_Oceanic'!AD20","v":3146.0247230206251},{"$f":"'C_Determined Costs_Oceanic'!AE20","v":2694.9193606723425},{"$f":"'C_Determined Costs_Oceanic'!AF20","v":3070.7572352992065},{"$f":"'C_Determined Costs_Oceanic'!AG20","v":1681.7572493559924},{"$f":"'C_Determined Costs_Oceanic'!AH20","v":2087.7890033838844},{"$f":"'C_Determined Costs_Oceanic'!AI20","v":3658.9982275642374},{"$f":"'C_Determined Costs_Oceanic'!AJ20","v":3435.374424570155},{"$f":"'C_Determined Costs_Oceanic'!AK20","v":2289.6879585815768},{"$f":"'C_Determined Costs_Oceanic'!AL20","v":2074.5897041532448},{"$f":"'C_Determined Costs_Oceanic'!AM20","v":1920.2632087328398},{"$f":"'C_Determined Costs_Oceanic'!AN20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY20","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI20","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ20","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E21","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G21","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H21","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J21","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y21","v":3936.0831415999755},null,{"$f":"'C_Determined Costs_Oceanic'!AA21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG21","v":905.73410128248531},{"$f":"'C_Determined Costs_Oceanic'!AH21","v":923.13530695854843},{"$f":"'C_Determined Costs_Oceanic'!AI21","v":1070.7703001817717},{"$f":"'C_Determined Costs_Oceanic'!AJ21","v":1036.4434331771697},{"$f":"'C_Determined Costs_Oceanic'!AK21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY21","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI21","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ21","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E22","v":"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G22","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H22","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J22","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y22","v":10166.94993056489},null,{"$f":"'C_Determined Costs_Oceanic'!AA22","v":200.1158758632649},{"$f":"'C_Determined Costs_Oceanic'!AB22","v":233.15662897831649},{"$f":"'C_Determined Costs_Oceanic'!AC22","v":269.50675371766152},{"$f":"'C_Determined Costs_Oceanic'!AD22","v":309.25651121945458},{"$f":"'C_Determined Costs_Oceanic'!AE22","v":513.47816199925478},{"$f":"'C_Determined Costs_Oceanic'!AF22","v":574.1078983931136},{"$f":"'C_Determined Costs_Oceanic'!AG22","v":543.61475856700918},{"$f":"'C_Determined Costs_Oceanic'!AH22","v":918.32754054596944},{"$f":"'C_Determined Costs_Oceanic'!AI22","v":1339.2085231282351},{"$f":"'C_Determined Costs_Oceanic'!AJ22","v":1416.3602914467476},{"$f":"'C_Determined Costs_Oceanic'!AK22","v":1293.7835268167378},{"$f":"'C_Determined Costs_Oceanic'!AL22","v":1280.3379407676853},{"$f":"'C_Determined Costs_Oceanic'!AM22","v":1275.6955191214392},{"$f":"'C_Determined Costs_Oceanic'!AN22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY22","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI22","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ22","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E23","v":"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G23","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H23","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J23","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y23","v":5102.1469941295854},null,{"$f":"'C_Determined Costs_Oceanic'!AA23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF23","v":761.07881869529569},{"$f":"'C_Determined Costs_Oceanic'!AG23","v":571.99151566692206},{"$f":"'C_Determined Costs_Oceanic'!AH23","v":619.43395846132512},{"$f":"'C_Determined Costs_Oceanic'!AI23","v":735.13121336118115},{"$f":"'C_Determined Costs_Oceanic'!AJ23","v":706.17161725983601},{"$f":"'C_Determined Costs_Oceanic'!AK23","v":638.45841453622893},{"$f":"'C_Determined Costs_Oceanic'!AL23","v":558.77673437713895},{"$f":"'C_Determined Costs_Oceanic'!AM23","v":511.10472177165821},{"$f":"'C_Determined Costs_Oceanic'!AN23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY23","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI23","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ23","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E24","v":"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G24","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H24","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J24","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y24","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AJ24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AK24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY24","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI24","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ24","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E25","v":"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G25","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H25","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J25","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y25","v":964.5078603924909},null,{"$f":"'C_Determined Costs_Oceanic'!AA25","v":191.60174089754369},{"$f":"'C_Determined Costs_Oceanic'!AB25","v":120.07107132677679},{"$f":"'C_Determined Costs_Oceanic'!AC25","v":138.3358604377334},{"$f":"'C_Determined Costs_Oceanic'!AD25","v":145.18413881334573},{"$f":"'C_Determined Costs_Oceanic'!AE25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG25","v":62.964030667665618},{"$f":"'C_Determined Costs_Oceanic'!AH25","v":9.2145655574305163},{"$f":"'C_Determined Costs_Oceanic'!AI25","v":53.529077935785232},{"$f":"'C_Determined Costs_Oceanic'!AJ25","v":58.097907253299169},{"$f":"'C_Determined Costs_Oceanic'!AK25","v":59.325797698916887},{"$f":"'C_Determined Costs_Oceanic'!AL25","v":61.908400676970395},{"$f":"'C_Determined Costs_Oceanic'!AM25","v":64.275269127023535},{"$f":"'C_Determined Costs_Oceanic'!AN25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY25","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI25","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ25","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E26","v":"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G26","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H26","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J26","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y26","v":60194.661542585083},null,{"$f":"'C_Determined Costs_Oceanic'!AA26","v":5788.7325079478142},{"$f":"'C_Determined Costs_Oceanic'!AB26","v":5462.281271167165},{"$f":"'C_Determined Costs_Oceanic'!AC26","v":5413.141924984262},{"$f":"'C_Determined Costs_Oceanic'!AD26","v":5422.2412508175503},{"$f":"'C_Determined Costs_Oceanic'!AE26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG26","v":3348.560180639839},{"$f":"'C_Determined Costs_Oceanic'!AH26","v":3851.2557256165614},{"$f":"'C_Determined Costs_Oceanic'!AI26","v":8798.9539515918168},{"$f":"'C_Determined Costs_Oceanic'!AJ26","v":7449.5917341456261},{"$f":"'C_Determined Costs_Oceanic'!AK26","v":5147.1131576004755},{"$f":"'C_Determined Costs_Oceanic'!AL26","v":5293.1688381047688},{"$f":"'C_Determined Costs_Oceanic'!AM26","v":4219.6209999692055},{"$f":"'C_Determined Costs_Oceanic'!AN26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY26","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI26","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ26","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E27","v":"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"'C_Determined Costs_Oceanic'!G27","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H27","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J27","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y27","v":-393.90192241203414},null,{"$f":"'C_Determined Costs_Oceanic'!AA27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG27","v":-827.92295146425181},{"$f":"'C_Determined Costs_Oceanic'!AH27","v":26.770731711013315},{"$f":"'C_Determined Costs_Oceanic'!AI27","v":65.65392857760466},{"$f":"'C_Determined Costs_Oceanic'!AJ27","v":78.590207036934075},{"$f":"'C_Determined Costs_Oceanic'!AK27","v":100.26979194061994},{"$f":"'C_Determined Costs_Oceanic'!AL27","v":85.553740297214233},{"$f":"'C_Determined Costs_Oceanic'!AM27","v":77.182629488831381},{"$f":"'C_Determined Costs_Oceanic'!AN27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY27","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI27","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ27","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E28","v":"Regulatory Depreciation"},null,{"$f":"'C_Determined Costs_Oceanic'!G28","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H28","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J28","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y28","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA28","v":5630.0329631897284},{"$f":"'C_Determined Costs_Oceanic'!AB28","v":5154.1911772518542},{"$f":"'C_Determined Costs_Oceanic'!AC28","v":4645.9211553893774},{"$f":"'C_Determined Costs_Oceanic'!AD28","v":4483.3687907305484},{"$f":"'C_Determined Costs_Oceanic'!AE28","v":4456.338085000174},{"$f":"'C_Determined Costs_Oceanic'!AF28","v":7537.374797180586},{"$f":"'C_Determined Costs_Oceanic'!AG28","v":6240.1636764242994},{"$f":"'C_Determined Costs_Oceanic'!AH28","v":6421.3836477987425},{"$f":"'C_Determined Costs_Oceanic'!AI28","v":7863.2911139901043},{"$f":"'C_Determined Costs_Oceanic'!AJ28","v":8293.8997948642882},{"$f":"'C_Determined Costs_Oceanic'!AK28","v":5441.4420409975392},{"$f":"'C_Determined Costs_Oceanic'!AL28","v":5750.0264241108762},{"$f":"'C_Determined Costs_Oceanic'!AM28","v":6033.2235665768749},{"$f":"'C_Determined Costs_Oceanic'!AN28","v":2123.147590733678},{"$f":"'C_Determined Costs_Oceanic'!AO28","v":2182.6385757867547},{"$f":"'C_Determined Costs_Oceanic'!AP28","v":2243.796509156582},{"$f":"'C_Determined Costs_Oceanic'!AQ28","v":2306.6680990408504},{"$f":"'C_Determined Costs_Oceanic'!AR28","v":2371.3013624095211},{"$f":"'C_Determined Costs_Oceanic'!AS28","v":2437.7456616768636},{"$f":"'C_Determined Costs_Oceanic'!AT28","v":2506.0517424010523},{"$f":"'C_Determined Costs_Oceanic'!AU28","v":2576.2717720401129},{"$f":"'C_Determined Costs_Oceanic'!AV28","v":2605.65641401631},{"$f":"'C_Determined Costs_Oceanic'!AW28","v":2387.750318618238},{"$f":"'C_Determined Costs_Oceanic'!AX28","v":2020.7982286637143},{"$f":"'C_Determined Costs_Oceanic'!AY28","v":1631.5775627896896},{"$f":"'C_Determined Costs_Oceanic'!AZ28","v":1101.4741004851123},{"$f":"'C_Determined Costs_Oceanic'!BA28","v":555.1335506113528},{"$f":"'C_Determined Costs_Oceanic'!BB28","v":9.503872598185244E-13},{"$f":"'C_Determined Costs_Oceanic'!BC28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI28","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ28","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E29","v":"Regulatory Return - Oceanic"},null,{"$f":"'C_Determined Costs_Oceanic'!G29","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H29","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J29","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y29","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA29","v":1991.0032047702618},{"$f":"'C_Determined Costs_Oceanic'!AB29","v":1766.1750384290142},{"$f":"'C_Determined Costs_Oceanic'!AC29","v":1462.2310633872912},{"$f":"'C_Determined Costs_Oceanic'!AD29","v":1264.6162623343134},{"$f":"'C_Determined Costs_Oceanic'!AE29","v":2589.9120457638342},{"$f":"'C_Determined Costs_Oceanic'!AF29","v":1531.2253304431615},{"$f":"'C_Determined Costs_Oceanic'!AG29","v":1334.0037637223709},{"$f":"'C_Determined Costs_Oceanic'!AH29","v":1325.4548197068484},{"$f":"'C_Determined Costs_Oceanic'!AI29","v":1203.0616568960638},{"$f":"'C_Determined Costs_Oceanic'!AJ29","v":1077.7581405186888},{"$f":"'C_Determined Costs_Oceanic'!AK29","v":974.63186647956672},{"$f":"'C_Determined Costs_Oceanic'!AL29","v":983.51230947478268},{"$f":"'C_Determined Costs_Oceanic'!AM29","v":1003.0253217139041},{"$f":"'C_Determined Costs_Oceanic'!AN29","v":920.02401009166408},{"$f":"'C_Determined Costs_Oceanic'!AO29","v":801.4608160783464},{"$f":"'C_Determined Costs_Oceanic'!AP29","v":752.60394985187452},{"$f":"'C_Determined Costs_Oceanic'!AQ29","v":700.17665130376145},{"$f":"'C_Determined Costs_Oceanic'!AR29","v":644.25222058882025},{"$f":"'C_Determined Costs_Oceanic'!AS29","v":585.13057756435444},{"$f":"'C_Determined Costs_Oceanic'!AT29","v":522.22477373831669},{"$f":"'C_Determined Costs_Oceanic'!AU29","v":456.58622006209077},{"$f":"'C_Determined Costs_Oceanic'!AV29","v":387.06915943697294},{"$f":"'C_Determined Costs_Oceanic'!AW29","v":316.58203958372513},{"$f":"'C_Determined Costs_Oceanic'!AX29","v":253.31039344953936},{"$f":"'C_Determined Costs_Oceanic'!AY29","v":200.16833207105532},{"$f":"'C_Determined Costs_Oceanic'!AZ29","v":159.88794531084076},{"$f":"'C_Determined Costs_Oceanic'!BA29","v":135.37375276300372},{"$f":"'C_Determined Costs_Oceanic'!BB29","v":132.439449051309},{"$f":"'C_Determined Costs_Oceanic'!BC29","v":134.6181513140786},{"$f":"'C_Determined Costs_Oceanic'!BD29","v":131.73401782198081},{"$f":"'C_Determined Costs_Oceanic'!BE29","v":134.01569706920128},{"$f":"'C_Determined Costs_Oceanic'!BF29","v":136.35356020623445},{"$f":"'C_Determined Costs_Oceanic'!BG29","v":138.94660232253699},{"$f":"'C_Determined Costs_Oceanic'!BH29","v":141.61230195471649},{"$f":"'C_Determined Costs_Oceanic'!BI29","v":144.35269497969932},{"$f":"'C_Determined Costs_Oceanic'!BJ29","v":147.16987432005669}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E30","v":"Revenue - Other Oceanic Revenue - Price Determination -NEG"},null,{"$f":"'C_Determined Costs_Oceanic'!G30","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H30","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J30","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y30","v":-5070.9580004926111},null,{"$f":"'C_Determined Costs_Oceanic'!AA30","v":-524.03096056446736},{"$f":"'C_Determined Costs_Oceanic'!AB30","v":-492.71482580911663},{"$f":"'C_Determined Costs_Oceanic'!AC30","v":-497.90731196996904},{"$f":"'C_Determined Costs_Oceanic'!AD30","v":-475.70831224888968},{"$f":"'C_Determined Costs_Oceanic'!AE30","v":429.20177023081743},{"$f":"'C_Determined Costs_Oceanic'!AF30","v":369.35654884206252},{"$f":"'C_Determined Costs_Oceanic'!AG30","v":-509.83440613026812},{"$f":"'C_Determined Costs_Oceanic'!AH30","v":-413.72325943004591},{"$f":"'C_Determined Costs_Oceanic'!AI30","v":-592.48263936536807},{"$f":"'C_Determined Costs_Oceanic'!AJ30","v":-587.97861778684569},{"$f":"'C_Determined Costs_Oceanic'!AK30","v":-585.06152972044163},{"$f":"'C_Determined Costs_Oceanic'!AL30","v":-590.39472149139021},{"$f":"'C_Determined Costs_Oceanic'!AM30","v":-599.67973504868826},{"$f":"'C_Determined Costs_Oceanic'!AN30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY30","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI30","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ30","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E31","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,{"$f":"'C_Determined Costs_Oceanic'!G31","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H31","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J31","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y31","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI31","v":1444.2200109179619},{"$f":"'C_Determined Costs_Oceanic'!AJ31","v":1789.3711368300171},{"$f":"'C_Determined Costs_Oceanic'!AK31","v":752.8143161635362},{"$f":"'C_Determined Costs_Oceanic'!AL31","v":1285.969583518478},{"$f":"'C_Determined Costs_Oceanic'!AM31","v":1432.130044047648},{"$f":"'C_Determined Costs_Oceanic'!AN31","v":578.32457090767844},{"$f":"'C_Determined Costs_Oceanic'!AO31","v":489.40634535304912},{"$f":"'C_Determined Costs_Oceanic'!AP31","v":478.35060893242945},{"$f":"'C_Determined Costs_Oceanic'!AQ31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT31","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU31","v":1484.6417838329107},{"$f":"'C_Determined Costs_Oceanic'!AV31","v":900.54642706440416},{"$f":"'C_Determined Costs_Oceanic'!AW31","v":667.50874513453812},{"$f":"'C_Determined Costs_Oceanic'!AX31","v":511.58897177314992},{"$f":"'C_Determined Costs_Oceanic'!AY31","v":393.04655778289094},{"$f":"'C_Determined Costs_Oceanic'!AZ31","v":274.23096591499086},{"$f":"'C_Determined Costs_Oceanic'!BA31","v":168.40413697402064},{"$f":"'C_Determined Costs_Oceanic'!BB31","v":78.75413636265074},{"$f":"'C_Determined Costs_Oceanic'!BC31","v":74.943925296214772},{"$f":"'C_Determined Costs_Oceanic'!BD31","v":74.754853132375857},{"$f":"'C_Determined Costs_Oceanic'!BE31","v":75.5394138607804},{"$f":"'C_Determined Costs_Oceanic'!BF31","v":76.694424228529016},{"$f":"'C_Determined Costs_Oceanic'!BG31","v":78.087327632048599},{"$f":"'C_Determined Costs_Oceanic'!BH31","v":79.669725104356175},{"$f":"'C_Determined Costs_Oceanic'!BI31","v":81.428676748187868},{"$f":"'C_Determined Costs_Oceanic'!BJ31","v":83.355023256104957}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E32","v":"Adjustments - Previous Price Determination, TUR"},{"$f":"'C_Determined Costs_Oceanic'!F32","v":0},{"$f":"'C_Determined Costs_Oceanic'!G32","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H32","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J32","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!L32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y32","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI32","v":-6270.3331532236662},{"$f":"'C_Determined Costs_Oceanic'!AJ32","v":1567.5832883059165},{"$f":"'C_Determined Costs_Oceanic'!AK32","v":1567.5832883059165},{"$f":"'C_Determined Costs_Oceanic'!AL32","v":1567.5832883059165},{"$f":"'C_Determined Costs_Oceanic'!AM32","v":1567.5832883059165},{"$f":"'C_Determined Costs_Oceanic'!AN32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY32","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ32","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA32","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB32","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC32","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD32","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE32","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF32","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG32","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH32","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI32","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ32","v":0}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E468","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS mapping"},{"$f":"'I_InputSets Oceanic'!F468","v":"Opex - Wages & Salaries"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E469","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS mapping"},{"$f":"'I_InputSets Oceanic'!F469","v":"Pensions - Defined benefit"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E470","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS mapping"},{"$f":"'I_InputSets Oceanic'!F470","v":"Pensions - Deficit Repair"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E471","v":"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS mapping"},{"$f":"'I_InputSets Oceanic'!F471","v":"Pensions - Defined contribution"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E472","v":"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS mapping"},{"$f":"'I_InputSets Oceanic'!F472","v":"Pensions - Opt outs"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E473","v":"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS mapping"},{"$f":"'I_InputSets Oceanic'!F473","v":"Pensions - Other pension costs"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E474","v":"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS mapping"},{"$f":"'I_InputSets Oceanic'!F474","v":"Opex - Exceptionals"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E475","v":"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS mapping"},{"$f":"'I_InputSets Oceanic'!F475","v":"Opex - Non-staff costs"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E476","v":"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS mapping"},{"$f":"'I_InputSets Oceanic'!F476","v":"Opex - Non-staff costs"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E477","v":"Regulatory Depreciation mapping"},{"$f":"'I_InputSets Oceanic'!F477","v":"Regulatory depreciation"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E478","v":"Regulatory Return - Oceanic mapping"},{"$f":"'I_InputSets Oceanic'!F478","v":"Regulatory return, including tax"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E479","v":"Revenue - Other Oceanic Revenue - Price Determination -NEG mapping"},{"$f":"'I_InputSets Oceanic'!F479","v":"Other income"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E480","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital  mapping"},{"$f":"'I_InputSets Oceanic'!F480","v":"Regulatory return, including tax"}]
[null,null,null,null,{"$f":"'I_InputSets Oceanic'!E481","v":"Adjustments - Previous Price Determination, TUR mapping"},{"$f":"'I_InputSets Oceanic'!F481","v":"Regulatory return, including tax"}]
[null,null,null,null,{"$f":"I_Global!F247","v":"Opex - Wages & Salaries"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$794 = 0, 0, SUMIF($F$809:$F$822,$E823,AA$795:AA$808) / $F$793 / AA$794)","v":11.066556411991391},{"$f":"IF(AB$794 = 0, 0, SUMIF($F$809:$F$822,$E823,AB$795:AB$808) / $F$793 / AB$794)","v":11.685162926349246},11.747233173826631,11.63472492817645,13.348963225094421,12.964915246818146,11.153498887395831,10.776419505243792,{"$f":"IF(AI$794 = 0, 0, SUMIF($F$809:$F$822,$E823,AI$795:AI$808) / $F$793 / AI$794)","v":11.761733214765137},11.846463490785952,{"$f":"IF(AK$794 = 0, 0, SUMIF($F$809:$F$822,$E823,AK$795:AK$808) / $F$793 / AK$794)","v":11.383245020732708},11.692962098862459,11.537471153939691,0,0,0,0,0,0,0,{"$f":"IF(AU$794 = 0, 0, SUMIF($F$809:$F$822,$E823,AU$795:AU$808) / $F$793 / AU$794)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BE$794 = 0, 0, SUMIF($F$809:$F$822,$E823,BE$795:BE$808) / $F$793 / BE$794)","v":0},0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F248","v":"Opex - Non-staff costs"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2947220422230643,5.9018687356128083,5.6955173845879736,5.5672894038685348,0,0,2.4571835243700169,3.466555604365015,7.4659391487701052,6.2865165863236117,4.3768437152236581,4.464088121857313,3.5109303439501707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F249","v":"Opex - Exceptionals"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20834953076518176,0.12973401894472902,0.14555212276968649,0.14906790019780983,0,0,6.1378994562862214E-2,8.2368710544878567E-3,{"$f":"IF(AI$794 = 0, 0, SUMIF($F$809:$F$822,$E825,AI$795:AI$808) / $F$793 / AI$794)","v":4.5083194198851234E-2},4.8515492908130169E-2,4.9483665916138793E-2,5.1381076468783898E-2,5.2519503380724461E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F250","v":"Pensions - Defined benefit"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6098966504754531,3.6513886670805742,3.5849395516602858,3.2301827407882913,2.7186686500289174,3.0707572352992063,1.639421237326937,1.8662679974080201,3.0816769880553547,2.8687588144156533,1.9098294231065207,1.7218124045336918,1.569052474655821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F251","v":"Pensions - Deficit Repair"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.88293344451605549,0.82518773585924077,0.90182284558249615,0.86549699308023931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F252","v":"Pensions - Defined contribution"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21760788101121639,0.25192035172768917,0.28356551931109281,0.3175293053826817,0.51800324784247653,0.5741078983931136,0.52992997679087694,0.82089008864476332,1.1279065556364569,1.182752028837317,1.0791452334735665,1.0626205962536113,1.0423744005935998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F253","v":"Pensions - Opt outs"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.7610788186952957,0.55759238660292332,0.55371005945066731,0.61914130658774447,0.58969876384225306,0.53253835787588921,0.46375854979386183,0.41762510725458996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F254","v":"Pensions - Other pension costs"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F255","v":"Regulatory depreciation"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1221506682464781,5.5689845059725691,4.8882746978820757,4.6033015514581974,4.49561008111103,7.5373747971805862,6.0830758181323015,5.7400545656396726,6.6226113731939602,6.9259402911734096,4.5387084624682688,4.7722529440931281,4.9297639637308182,1.7079690052767098,1.72864064253312,1.7495624696849801,1.7707375147935407,1.7921688425688358,1.8138595548132437,1.835812790870416,1.858031728079645,1.8501276434593645,1.6691545414491182,1.3907647743500522,1.1055071276638635,0.73476964355169516,0.36458389820541542,6.1450257547815439E-16,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"I_Global!F256","v":"Regulatory return, including tax"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1650355655571976,1.9083113306423776,1.538508052665013,1.2984454935847993,2.6127359459816053,1.5312253304431616,1.3004219852526289,1.184819877880291,-3.0514019670786094,3.7032704997544439,2.7483850845422282,3.184584601446196,3.2706490245727866,1.2053485808600235,1.0223614042729565,0.9598160480007959,0.53749781512200523,0.48690932953450083,0.43537958270774807,0.38255671386085266,1.4000321168823762,0.91426220967613292,0.68792770739164544,0.526423211375182,0.40194429239917434,0.28959137352387132,0.1995060956178393,0.13655381090243676,0.13340093940814035,0.12940943382585657,0.12929765189882955,0.12941746935262033,0.12979746210836113,0.13028901492797099,0.13087987140458995,0.1315605508007163]
[null,null,null,null,{"$f":"I_Global!F257","v":"Other income"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.56983618326525309,-0.53236698764770429,-0.52388054673934514,-0.48843379031062273,0.43298416059927097,0.36935654884206254,-0.49699999999999994,-0.36982591516967589,-0.499,-0.49099999999999994,-0.48800000000000004,-0.48999999999999994,-0.48999999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined costs (Flight based)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA823:AA833)","v":29.114482567004728},{"$f":"SUM(AB823:AB833)","v":28.565003548682288},27.359709955963414,26.312107533146143,24.12696531065772,26.80881587567157,24.168436254950432,24.872316390376273,28.075512659711503,33.826412961121015,26.130178963338977,26.92346039330905,25.840385972078202,2.9133175861367331,2.7510020468060765,2.7093785176857761,2.3082353299155458,2.2790781721033366,2.2492391375209917,2.2183695047312688,3.2580638449620212,2.7643898531354973,2.3570822488407637,1.9171879857252341,1.5074514200630378,1.0243610170755666,0.56408999382325475,0.13655381090243737,0.13340093940814035,0.12940943382585657,0.12929765189882955,0.12941746935262033,0.12979746210836113,0.13028901492797099,0.13087987140458995,0.1315605508007163]
[]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E362","v":"Tango Flights - Use for Price Determination"},null,{"$f":"C_RevCost_Oceanic!G362","v":"# Flights ('000)"},null,null,{"$f":"C_RevCost_Oceanic!J362","v":0},null,{"$f":"C_RevCost_Oceanic!L362","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y362","v":815},null,{"$f":"C_RevCost_Oceanic!AA362","v":0},{"$f":"C_RevCost_Oceanic!AB362","v":0},{"$f":"C_RevCost_Oceanic!AC362","v":0},{"$f":"C_RevCost_Oceanic!AD362","v":0},{"$f":"C_RevCost_Oceanic!AE362","v":0},{"$f":"C_RevCost_Oceanic!AF362","v":31},{"$f":"C_RevCost_Oceanic!AG362","v":10},{"$f":"C_RevCost_Oceanic!AH362","v":22},{"$f":"C_RevCost_Oceanic!AI362","v":24},{"$f":"C_RevCost_Oceanic!AJ362","v":26},{"$f":"C_RevCost_Oceanic!AK362","v":27},{"$f":"C_RevCost_Oceanic!AL362","v":27},{"$f":"C_RevCost_Oceanic!AM362","v":27},{"$f":"C_RevCost_Oceanic!AN362","v":27},{"$f":"C_RevCost_Oceanic!AO362","v":27},{"$f":"C_RevCost_Oceanic!AP362","v":27},{"$f":"C_RevCost_Oceanic!AQ362","v":27},{"$f":"C_RevCost_Oceanic!AR362","v":27},{"$f":"C_RevCost_Oceanic!AS362","v":27},{"$f":"C_RevCost_Oceanic!AT362","v":27},{"$f":"C_RevCost_Oceanic!AU362","v":27},{"$f":"C_RevCost_Oceanic!AV362","v":27},{"$f":"C_RevCost_Oceanic!AW362","v":27},{"$f":"C_RevCost_Oceanic!AX362","v":27},{"$f":"C_RevCost_Oceanic!AY362","v":27},{"$f":"C_RevCost_Oceanic!AZ362","v":27},{"$f":"C_RevCost_Oceanic!BA362","v":27},{"$f":"C_RevCost_Oceanic!BB362","v":27},{"$f":"C_RevCost_Oceanic!BC362","v":27},{"$f":"C_RevCost_Oceanic!BD362","v":27},{"$f":"C_RevCost_Oceanic!BE362","v":27},{"$f":"C_RevCost_Oceanic!BF362","v":27},{"$f":"C_RevCost_Oceanic!BG362","v":27},{"$f":"C_RevCost_Oceanic!BH362","v":27},{"$f":"C_RevCost_Oceanic!BI362","v":27},{"$f":"C_RevCost_Oceanic!BJ362","v":27}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E361","v":"Atlantic Flights - Used for Price Determination"},null,{"$f":"C_RevCost_Oceanic!G361","v":"# Flights ('000)"},null,null,{"$f":"C_RevCost_Oceanic!J361","v":0},null,{"$f":"C_RevCost_Oceanic!L361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y361","v":18067.985000000001},null,{"$f":"C_RevCost_Oceanic!AA361","v":412.35},{"$f":"C_RevCost_Oceanic!AB361","v":420.18700000000001},{"$f":"C_RevCost_Oceanic!AC361","v":426.06900000000002},{"$f":"C_RevCost_Oceanic!AD361","v":432.88499999999999},{"$f":"C_RevCost_Oceanic!AE361","v":439.37700000000001},{"$f":"C_RevCost_Oceanic!AF361","v":201.11699999999999},{"$f":"C_RevCost_Oceanic!AG361","v":224},{"$f":"C_RevCost_Oceanic!AH361","v":439},{"$f":"C_RevCost_Oceanic!AI361","v":483},{"$f":"C_RevCost_Oceanic!AJ361","v":519},{"$f":"C_RevCost_Oceanic!AK361","v":528},{"$f":"C_RevCost_Oceanic!AL361","v":535},{"$f":"C_RevCost_Oceanic!AM361","v":542},{"$f":"C_RevCost_Oceanic!AN361","v":542},{"$f":"C_RevCost_Oceanic!AO361","v":542},{"$f":"C_RevCost_Oceanic!AP361","v":542},{"$f":"C_RevCost_Oceanic!AQ361","v":542},{"$f":"C_RevCost_Oceanic!AR361","v":542},{"$f":"C_RevCost_Oceanic!AS361","v":542},{"$f":"C_RevCost_Oceanic!AT361","v":542},{"$f":"C_RevCost_Oceanic!AU361","v":542},{"$f":"C_RevCost_Oceanic!AV361","v":542},{"$f":"C_RevCost_Oceanic!AW361","v":542},{"$f":"C_RevCost_Oceanic!AX361","v":542},{"$f":"C_RevCost_Oceanic!AY361","v":542},{"$f":"C_RevCost_Oceanic!AZ361","v":542},{"$f":"C_RevCost_Oceanic!BA361","v":542},{"$f":"C_RevCost_Oceanic!BB361","v":542},{"$f":"C_RevCost_Oceanic!BC361","v":542},{"$f":"C_RevCost_Oceanic!BD361","v":542},{"$f":"C_RevCost_Oceanic!BE361","v":542},{"$f":"C_RevCost_Oceanic!BF361","v":542},{"$f":"C_RevCost_Oceanic!BG361","v":542},{"$f":"C_RevCost_Oceanic!BH361","v":542},{"$f":"C_RevCost_Oceanic!BI361","v":542},{"$f":"C_RevCost_Oceanic!BJ361","v":542}]
[null,null,null,null,"Core Oceanic price",null,"£ / Flight",{"$f":"H834","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA834 / ( AA836 + AA837 ) * 1000","v":70.606238794724689},67.981645192931452,64.214270355185221,60.783135320341763,54.911762132878415,115.49699451428189,103.28391561944629,53.952963970447442,55.375764614815587,62.066812772699109,47.081403537547708,47.906513155354176,45.413683606464325,5.1200660564793194,4.8348014882356356,4.7616494159679714,4.0566526009060562,4.0054097928002399,3.9529686072425161,3.898716177032107,5.7259470034481916,4.8583301461080799,4.1424995585953672,3.3693989204309913,2.6492995080193986,1.8002829825581135,0.99137081515510495,0.2399891228513838,0.23444804816896372,0.2274330998696952,0.22723664657087794,0.22744722206084417,0.22811504764211094,0.22897893660451843,0.23001734868996476,0.2312136217938775]
[]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E611","v":"ADS - B Tango - Oceanic - Outturn POS"},null,{"$f":"C_RevCost_Oceanic!G611","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H611","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J611","v":0},null,{"$f":"C_RevCost_Oceanic!L611","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y611","v":940.77068392572778},null,{"$f":"C_RevCost_Oceanic!AA611","v":0},{"$f":"C_RevCost_Oceanic!AB611","v":0},{"$f":"C_RevCost_Oceanic!AC611","v":0},{"$f":"C_RevCost_Oceanic!AD611","v":0},{"$f":"C_RevCost_Oceanic!AE611","v":0},{"$f":"C_RevCost_Oceanic!AF611","v":0},{"$f":"C_RevCost_Oceanic!AG611","v":75.141723982216718},{"$f":"C_RevCost_Oceanic!AH611","v":132.67367947683377},{"$f":"C_RevCost_Oceanic!AI611","v":41.841744273310972},{"$f":"C_RevCost_Oceanic!AJ611","v":163.01927984358611},{"$f":"C_RevCost_Oceanic!AK611","v":175.44827960429078},{"$f":"C_RevCost_Oceanic!AL611","v":171.96149928826779},{"$f":"C_RevCost_Oceanic!AM611","v":180.68447745722167},{"$f":"C_RevCost_Oceanic!AN611","v":0},{"$f":"C_RevCost_Oceanic!AO611","v":0},{"$f":"C_RevCost_Oceanic!AP611","v":0},{"$f":"C_RevCost_Oceanic!AQ611","v":0},{"$f":"C_RevCost_Oceanic!AR611","v":0},{"$f":"C_RevCost_Oceanic!AS611","v":0},{"$f":"C_RevCost_Oceanic!AT611","v":0},{"$f":"C_RevCost_Oceanic!AU611","v":0},{"$f":"C_RevCost_Oceanic!AV611","v":0},{"$f":"C_RevCost_Oceanic!AW611","v":0},{"$f":"C_RevCost_Oceanic!AX611","v":0},{"$f":"C_RevCost_Oceanic!AY611","v":0},{"$f":"C_RevCost_Oceanic!AZ611","v":0},{"$f":"C_RevCost_Oceanic!BA611","v":0},{"$f":"C_RevCost_Oceanic!BB611","v":0},{"$f":"C_RevCost_Oceanic!BC611","v":0},{"$f":"C_RevCost_Oceanic!BD611","v":0},{"$f":"C_RevCost_Oceanic!BE611","v":0},{"$f":"C_RevCost_Oceanic!BF611","v":0},{"$f":"C_RevCost_Oceanic!BG611","v":0},{"$f":"C_RevCost_Oceanic!BH611","v":0},{"$f":"C_RevCost_Oceanic!BI611","v":0},{"$f":"C_RevCost_Oceanic!BJ611","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E612","v":"ADS - B North Atlantic - Oceanic - Outturn POS"},null,{"$f":"C_RevCost_Oceanic!G612","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H612","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J612","v":0},null,{"$f":"C_RevCost_Oceanic!L612","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y612","v":121643.30265492633},null,{"$f":"C_RevCost_Oceanic!AA612","v":0},{"$f":"C_RevCost_Oceanic!AB612","v":0},{"$f":"C_RevCost_Oceanic!AC612","v":0},{"$f":"C_RevCost_Oceanic!AD612","v":0},{"$f":"C_RevCost_Oceanic!AE612","v":0},{"$f":"C_RevCost_Oceanic!AF612","v":0},{"$f":"C_RevCost_Oceanic!AG612","v":7956.1132194333804},{"$f":"C_RevCost_Oceanic!AH612","v":14415.385294453687},{"$f":"C_RevCost_Oceanic!AI612","v":17714.990904451159},{"$f":"C_RevCost_Oceanic!AJ612","v":18934.817010724371},{"$f":"C_RevCost_Oceanic!AK612","v":20229.807360880008},{"$f":"C_RevCost_Oceanic!AL612","v":20587.881700014848},{"$f":"C_RevCost_Oceanic!AM612","v":21804.307164968883},{"$f":"C_RevCost_Oceanic!AN612","v":0},{"$f":"C_RevCost_Oceanic!AO612","v":0},{"$f":"C_RevCost_Oceanic!AP612","v":0},{"$f":"C_RevCost_Oceanic!AQ612","v":0},{"$f":"C_RevCost_Oceanic!AR612","v":0},{"$f":"C_RevCost_Oceanic!AS612","v":0},{"$f":"C_RevCost_Oceanic!AT612","v":0},{"$f":"C_RevCost_Oceanic!AU612","v":0},{"$f":"C_RevCost_Oceanic!AV612","v":0},{"$f":"C_RevCost_Oceanic!AW612","v":0},{"$f":"C_RevCost_Oceanic!AX612","v":0},{"$f":"C_RevCost_Oceanic!AY612","v":0},{"$f":"C_RevCost_Oceanic!AZ612","v":0},{"$f":"C_RevCost_Oceanic!BA612","v":0},{"$f":"C_RevCost_Oceanic!BB612","v":0},{"$f":"C_RevCost_Oceanic!BC612","v":0},{"$f":"C_RevCost_Oceanic!BD612","v":0},{"$f":"C_RevCost_Oceanic!BE612","v":0},{"$f":"C_RevCost_Oceanic!BF612","v":0},{"$f":"C_RevCost_Oceanic!BG612","v":0},{"$f":"C_RevCost_Oceanic!BH612","v":0},{"$f":"C_RevCost_Oceanic!BI612","v":0},{"$f":"C_RevCost_Oceanic!BJ612","v":0}]
[null,null,null,null,"ADS-B charges - Tango",null,"£ / Flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA840 / MAX(AA836, 1)","v":0},{"$f":"AB840 / MAX(AB836, 1)","v":0},0,0,0,0,7.5141723982216719,6.0306217944015348,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ADS-B charges - North Atlantic",null,"£ / Flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA841 / MAX(AA837, 1)","v":0},{"$f":"AB841 / MAX(AB837, 1)","v":0},0,0,0,0,35.518362586756162,32.836868552286305,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PERFORMANCE PLAN - London"]
[]
[null,null,null,null,{"$f":"C_RevCost_LA!E82","v":"Calculated LDCt"},null,{"$f":"C_RevCost_LA!G82","v":"£'000"},{"$f":"C_RevCost_LA!H82","v":"Nominal"},null,{"$f":"C_RevCost_LA!J82","v":0},null,{"$f":"C_RevCost_LA!L82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y82","v":0},null,{"$f":"C_RevCost_LA!AA82","v":0},{"$f":"C_RevCost_LA!AB82","v":0},{"$f":"C_RevCost_LA!AC82","v":0},{"$f":"C_RevCost_LA!AD82","v":0},{"$f":"C_RevCost_LA!AE82","v":0},{"$f":"C_RevCost_LA!AF82","v":11460.213962772885},{"$f":"C_RevCost_LA!AG82","v":9054.1464540784946},{"$f":"C_RevCost_LA!AH82","v":14253.753468629646},{"$f":"C_RevCost_LA!AI82","v":15484.784921549199},{"$f":"C_RevCost_LA!AJ82","v":15303.613636330023},{"$f":"C_RevCost_LA!AK82","v":16079.200197026485},{"$f":"C_RevCost_LA!AL82","v":16608.293311820991},{"$f":"C_RevCost_LA!AM82","v":16982.119903652307},{"$f":"C_RevCost_LA!AN82","v":0},{"$f":"C_RevCost_LA!AO82","v":0},{"$f":"C_RevCost_LA!AP82","v":0},{"$f":"C_RevCost_LA!AQ82","v":0},{"$f":"C_RevCost_LA!AR82","v":0},{"$f":"C_RevCost_LA!AS82","v":0},{"$f":"C_RevCost_LA!AT82","v":0},{"$f":"C_RevCost_LA!AU82","v":0},{"$f":"C_RevCost_LA!AV82","v":0},{"$f":"C_RevCost_LA!AW82","v":0},{"$f":"C_RevCost_LA!AX82","v":0},{"$f":"C_RevCost_LA!AY82","v":0},{"$f":"C_RevCost_LA!AZ82","v":0},{"$f":"C_RevCost_LA!BA82","v":0},{"$f":"C_RevCost_LA!BB82","v":0},{"$f":"C_RevCost_LA!BC82","v":0},{"$f":"C_RevCost_LA!BD82","v":0},{"$f":"C_RevCost_LA!BE82","v":0},{"$f":"C_RevCost_LA!BF82","v":0},{"$f":"C_RevCost_LA!BG82","v":0},{"$f":"C_RevCost_LA!BH82","v":0},{"$f":"C_RevCost_LA!BI82","v":0},{"$f":"C_RevCost_LA!BJ82","v":0}]
[null,null,null,null,"Determined Cost",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA847","v":0},{"$f":"AB847","v":0},0,0,0,11460.213962772885,9054.1464540784946,14253.753468629646,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_RevCost_LA!E86","v":"Calculated LDCt / TSU"},null,{"$f":"C_RevCost_LA!G86","v":"£ per TSU"},{"$f":"C_RevCost_LA!H86","v":"Nominal"},null,{"$f":"C_RevCost_LA!J86","v":0},null,{"$f":"C_RevCost_LA!L86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y86","v":0},null,{"$f":"C_RevCost_LA!AA86","v":0},{"$f":"C_RevCost_LA!AB86","v":0},{"$f":"C_RevCost_LA!AC86","v":0},{"$f":"C_RevCost_LA!AD86","v":0},{"$f":"C_RevCost_LA!AE86","v":0},{"$f":"C_RevCost_LA!AF86","v":28.75094759139516},{"$f":"C_RevCost_LA!AG86","v":24.207976830016161},{"$f":"C_RevCost_LA!AH86","v":18.371127250198672},{"$f":"C_RevCost_LA!AI86","v":16.21657404175755},{"$f":"C_RevCost_LA!AJ86","v":15.255771536790649},{"$f":"C_RevCost_LA!AK86","v":15.728317169296647},{"$f":"C_RevCost_LA!AL86","v":15.987098608297003},{"$f":"C_RevCost_LA!AM86","v":16.11307719805254},{"$f":"C_RevCost_LA!AN86","v":0},{"$f":"C_RevCost_LA!AO86","v":0},{"$f":"C_RevCost_LA!AP86","v":0},{"$f":"C_RevCost_LA!AQ86","v":0},{"$f":"C_RevCost_LA!AR86","v":0},{"$f":"C_RevCost_LA!AS86","v":0},{"$f":"C_RevCost_LA!AT86","v":0},{"$f":"C_RevCost_LA!AU86","v":0},{"$f":"C_RevCost_LA!AV86","v":0},{"$f":"C_RevCost_LA!AW86","v":0},{"$f":"C_RevCost_LA!AX86","v":0},{"$f":"C_RevCost_LA!AY86","v":0},{"$f":"C_RevCost_LA!AZ86","v":0},{"$f":"C_RevCost_LA!BA86","v":0},{"$f":"C_RevCost_LA!BB86","v":0},{"$f":"C_RevCost_LA!BC86","v":0},{"$f":"C_RevCost_LA!BD86","v":0},{"$f":"C_RevCost_LA!BE86","v":0},{"$f":"C_RevCost_LA!BF86","v":0},{"$f":"C_RevCost_LA!BG86","v":0},{"$f":"C_RevCost_LA!BH86","v":0},{"$f":"C_RevCost_LA!BI86","v":0},{"$f":"C_RevCost_LA!BJ86","v":0}]
[null,null,null,null,"Determined Cost per TSU",null,"£ per TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA850","v":0},0,0,0,0,28.75094759139516,24.207976830016161,18.371127250198672,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"Outputs >","index":47,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"Outputs >"}]

{"sheet":"O_FinStats","index":48,"n_rows":377,"n_cols":62,"rows_kept":377,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"O_FinStats"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline",null,null,null,null,{"$f":"NOW()","v":"2023-10-25T10:49:45.690"}]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,"UKATS Revenue (including London Approach)"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1110","v":"Eurocontrol Revenue (Regulated) [RP3 TRS Removed]"},null,{"$f":"C_RevCost_UKATS!G1110","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1110","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1110","v":0},{"$f":"C_RevCost_UKATS!J1110","v":0},null,{"$f":"C_RevCost_UKATS!L1110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1110","v":7726752.6725486955},null,{"$f":"C_RevCost_UKATS!AA1110","v":590908},{"$f":"C_RevCost_UKATS!AB1110","v":590246},{"$f":"C_RevCost_UKATS!AC1110","v":601590},{"$f":"C_RevCost_UKATS!AD1110","v":597385},{"$f":"C_RevCost_UKATS!AE1110","v":594358.95707250002},{"$f":"C_RevCost_UKATS!AF1110","v":217341.92041593866},{"$f":"C_RevCost_UKATS!AG1110","v":276276.76582022861},{"$f":"C_RevCost_UKATS!AH1110","v":577577.49536415329},{"$f":"C_RevCost_UKATS!AI1110","v":684642.32046747254},{"$f":"C_RevCost_UKATS!AJ1110","v":689466.57264823432},{"$f":"C_RevCost_UKATS!AK1110","v":742995.68403376907},{"$f":"C_RevCost_UKATS!AL1110","v":760310.01435702806},{"$f":"C_RevCost_UKATS!AM1110","v":784747.54819190246},{"$f":"C_RevCost_UKATS!AN1110","v":5211.4740355251306},{"$f":"C_RevCost_UKATS!AO1110","v":5267.4478153873988},{"$f":"C_RevCost_UKATS!AP1110","v":3382.7240190185821},{"$f":"C_RevCost_UKATS!AQ1110","v":3181.2283935143487},{"$f":"C_RevCost_UKATS!AR1110","v":2647.0660545911087},{"$f":"C_RevCost_UKATS!AS1110","v":1199.4963703220619},{"$f":"C_RevCost_UKATS!AT1110","v":-798.82707643243111},{"$f":"C_RevCost_UKATS!AU1110","v":-779.32895241053166},{"$f":"C_RevCost_UKATS!AV1110","v":-404.88648204741457},{"$f":"C_RevCost_UKATS!AW1110","v":-3.497910705936024E-13},{"$f":"C_RevCost_UKATS!AX1110","v":-3.5959228057222312E-13},{"$f":"C_RevCost_UKATS!AY1110","v":-3.6966812225279683E-13},{"$f":"C_RevCost_UKATS!AZ1110","v":-3.8002629086600221E-13},{"$f":"C_RevCost_UKATS!BA1110","v":-3.9067469726429362E-13},{"$f":"C_RevCost_UKATS!BB1110","v":-4.0162147396366285E-13},{"$f":"C_RevCost_UKATS!BC1110","v":-4.1287498135469195E-13},{"$f":"C_RevCost_UKATS!BD1110","v":-4.2444381408764095E-13},{"$f":"C_RevCost_UKATS!BE1110","v":-4.3633680763644681E-13},{"$f":"C_RevCost_UKATS!BF1110","v":-4.4856304504664832E-13},{"$f":"C_RevCost_UKATS!BG1110","v":-4.6113186387238588E-13},{"$f":"C_RevCost_UKATS!BH1110","v":-4.7405286330778056E-13},{"$f":"C_RevCost_UKATS!BI1110","v":-4.8733591151813417E-13},{"$f":"C_RevCost_UKATS!BJ1110","v":-5.0099115317655049E-13}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1109","v":"RP3 Traffic Risk Share Adjustment for current year including indexation allowance"},null,{"$f":"C_RevCost_UKATS!G1109","v":"£'000"},{"$f":"C_RevCost_UKATS!H1109","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1109","v":0},{"$f":"C_RevCost_UKATS!J1109","v":0},null,{"$f":"C_RevCost_UKATS!L1109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1109","v":1028084.0731647717},null,{"$f":"C_RevCost_UKATS!AA1109","v":0},{"$f":"C_RevCost_UKATS!AB1109","v":0},{"$f":"C_RevCost_UKATS!AC1109","v":0},{"$f":"C_RevCost_UKATS!AD1109","v":0},{"$f":"C_RevCost_UKATS!AE1109","v":0},{"$f":"C_RevCost_UKATS!AF1109","v":382962.32141656143},{"$f":"C_RevCost_UKATS!AG1109","v":309376.229471748},{"$f":"C_RevCost_UKATS!AH1109","v":198513.59292645936},{"$f":"C_RevCost_UKATS!AI1109","v":42346.880358007889},{"$f":"C_RevCost_UKATS!AJ1109","v":9510.5980677083735},{"$f":"C_RevCost_UKATS!AK1109","v":7858.0791169455179},{"$f":"C_RevCost_UKATS!AL1109","v":16216.712427718228},{"$f":"C_RevCost_UKATS!AM1109","v":17413.61848435572},{"$f":"C_RevCost_UKATS!AN1109","v":14091.047428036403},{"$f":"C_RevCost_UKATS!AO1109","v":11588.704929946021},{"$f":"C_RevCost_UKATS!AP1109","v":8935.0669263069394},{"$f":"C_RevCost_UKATS!AQ1109","v":6123.6194273411356},{"$f":"C_RevCost_UKATS!AR1109","v":3147.602183636538},{"$f":"C_RevCost_UKATS!AS1109","v":0},{"$f":"C_RevCost_UKATS!AT1109","v":0},{"$f":"C_RevCost_UKATS!AU1109","v":0},{"$f":"C_RevCost_UKATS!AV1109","v":0},{"$f":"C_RevCost_UKATS!AW1109","v":0},{"$f":"C_RevCost_UKATS!AX1109","v":0},{"$f":"C_RevCost_UKATS!AY1109","v":0},{"$f":"C_RevCost_UKATS!AZ1109","v":0},{"$f":"C_RevCost_UKATS!BA1109","v":0},{"$f":"C_RevCost_UKATS!BB1109","v":0},{"$f":"C_RevCost_UKATS!BC1109","v":0},{"$f":"C_RevCost_UKATS!BD1109","v":0},{"$f":"C_RevCost_UKATS!BE1109","v":0},{"$f":"C_RevCost_UKATS!BF1109","v":0},{"$f":"C_RevCost_UKATS!BG1109","v":0},{"$f":"C_RevCost_UKATS!BH1109","v":0},{"$f":"C_RevCost_UKATS!BI1109","v":0},{"$f":"C_RevCost_UKATS!BJ1109","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1342","v":"Revenue - Eurocontrol Revenue (Other) - Accrued"},null,{"$f":"C_RevCost_UKATS!G1342","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1342","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1342","v":"P&L"},{"$f":"C_RevCost_UKATS!J1342","v":0},null,{"$f":"C_RevCost_UKATS!L1342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1342","v":124931.85768837565},null,{"$f":"C_RevCost_UKATS!AA1342","v":10664.740610000024},{"$f":"C_RevCost_UKATS!AB1342","v":18888.653046666677},{"$f":"C_RevCost_UKATS!AC1342","v":17671.413614999998},{"$f":"C_RevCost_UKATS!AD1342","v":12812.379219999999},{"$f":"C_RevCost_UKATS!AE1342","v":10948.4775125},{"$f":"C_RevCost_UKATS!AF1342","v":8640.1225000000013},{"$f":"C_RevCost_UKATS!AG1342","v":7385.9310344827572},{"$f":"C_RevCost_UKATS!AH1342","v":9906.2504633009594},{"$f":"C_RevCost_UKATS!AI1342","v":6087.4919679884615},{"$f":"C_RevCost_UKATS!AJ1342","v":5310.9677594392278},{"$f":"C_RevCost_UKATS!AK1342","v":5504.1341863658763},{"$f":"C_RevCost_UKATS!AL1342","v":5519.5882023511404},{"$f":"C_RevCost_UKATS!AM1342","v":5591.7075702805241},{"$f":"C_RevCost_UKATS!AN1342","v":0},{"$f":"C_RevCost_UKATS!AO1342","v":0},{"$f":"C_RevCost_UKATS!AP1342","v":0},{"$f":"C_RevCost_UKATS!AQ1342","v":0},{"$f":"C_RevCost_UKATS!AR1342","v":0},{"$f":"C_RevCost_UKATS!AS1342","v":0},{"$f":"C_RevCost_UKATS!AT1342","v":0},{"$f":"C_RevCost_UKATS!AU1342","v":0},{"$f":"C_RevCost_UKATS!AV1342","v":0},{"$f":"C_RevCost_UKATS!AW1342","v":0},{"$f":"C_RevCost_UKATS!AX1342","v":0},{"$f":"C_RevCost_UKATS!AY1342","v":0},{"$f":"C_RevCost_UKATS!AZ1342","v":0},{"$f":"C_RevCost_UKATS!BA1342","v":0},{"$f":"C_RevCost_UKATS!BB1342","v":0},{"$f":"C_RevCost_UKATS!BC1342","v":0},{"$f":"C_RevCost_UKATS!BD1342","v":0},{"$f":"C_RevCost_UKATS!BE1342","v":0},{"$f":"C_RevCost_UKATS!BF1342","v":0},{"$f":"C_RevCost_UKATS!BG1342","v":0},{"$f":"C_RevCost_UKATS!BH1342","v":0},{"$f":"C_RevCost_UKATS!BI1342","v":0},{"$f":"C_RevCost_UKATS!BJ1342","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1343","v":"Revenue - MoD Income"},null,{"$f":"C_RevCost_UKATS!G1343","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1343","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1343","v":"P&L"},{"$f":"C_RevCost_UKATS!J1343","v":0},null,{"$f":"C_RevCost_UKATS!L1343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1343","v":298261.39077166666},null,{"$f":"C_RevCost_UKATS!AA1343","v":48247.888130000028},{"$f":"C_RevCost_UKATS!AB1343","v":49476.466156666669},{"$f":"C_RevCost_UKATS!AC1343","v":48400.73027499998},{"$f":"C_RevCost_UKATS!AD1343","v":49311.081134999979},{"$f":"C_RevCost_UKATS!AE1343","v":50899.495579999988},{"$f":"C_RevCost_UKATS!AF1343","v":51925.729494999992},{"$f":"C_RevCost_UKATS!AG1343","v":0},{"$f":"C_RevCost_UKATS!AH1343","v":0},{"$f":"C_RevCost_UKATS!AI1343","v":0},{"$f":"C_RevCost_UKATS!AJ1343","v":0},{"$f":"C_RevCost_UKATS!AK1343","v":0},{"$f":"C_RevCost_UKATS!AL1343","v":0},{"$f":"C_RevCost_UKATS!AM1343","v":0},{"$f":"C_RevCost_UKATS!AN1343","v":0},{"$f":"C_RevCost_UKATS!AO1343","v":0},{"$f":"C_RevCost_UKATS!AP1343","v":0},{"$f":"C_RevCost_UKATS!AQ1343","v":0},{"$f":"C_RevCost_UKATS!AR1343","v":0},{"$f":"C_RevCost_UKATS!AS1343","v":0},{"$f":"C_RevCost_UKATS!AT1343","v":0},{"$f":"C_RevCost_UKATS!AU1343","v":0},{"$f":"C_RevCost_UKATS!AV1343","v":0},{"$f":"C_RevCost_UKATS!AW1343","v":0},{"$f":"C_RevCost_UKATS!AX1343","v":0},{"$f":"C_RevCost_UKATS!AY1343","v":0},{"$f":"C_RevCost_UKATS!AZ1343","v":0},{"$f":"C_RevCost_UKATS!BA1343","v":0},{"$f":"C_RevCost_UKATS!BB1343","v":0},{"$f":"C_RevCost_UKATS!BC1343","v":0},{"$f":"C_RevCost_UKATS!BD1343","v":0},{"$f":"C_RevCost_UKATS!BE1343","v":0},{"$f":"C_RevCost_UKATS!BF1343","v":0},{"$f":"C_RevCost_UKATS!BG1343","v":0},{"$f":"C_RevCost_UKATS!BH1343","v":0},{"$f":"C_RevCost_UKATS!BI1343","v":0},{"$f":"C_RevCost_UKATS!BJ1343","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E30","v":"London Approach Revenue"},null,{"$f":"C_RevCost_LA!G30","v":"£'000 "},{"$f":"C_RevCost_LA!H30","v":"Nominal"},{"$f":"C_RevCost_LA!I30","v":"P&L"},{"$f":"C_RevCost_LA!J30","v":0},null,{"$f":"C_RevCost_LA!L30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y30","v":185845.42278653276},null,{"$f":"C_RevCost_LA!AA30","v":11955.864352499975},{"$f":"C_RevCost_LA!AB30","v":12279.029750833324},{"$f":"C_RevCost_LA!AC30","v":12640.735855000001},{"$f":"C_RevCost_LA!AD30","v":13076.012965000002},{"$f":"C_RevCost_LA!AE30","v":13091.690187499999},{"$f":"C_RevCost_LA!AF30","v":11835.966044999999},{"$f":"C_RevCost_LA!AG30","v":11472.401388041171},{"$f":"C_RevCost_LA!AH30","v":16332.003973771567},{"$f":"C_RevCost_LA!AI30","v":16319.379645711611},{"$f":"C_RevCost_LA!AJ30","v":15468.396880448039},{"$f":"C_RevCost_LA!AK30","v":16209.525739582154},{"$f":"C_RevCost_LA!AL30","v":16916.59481753454},{"$f":"C_RevCost_LA!AM30","v":17315.970140648704},{"$f":"C_RevCost_LA!AN30","v":299.20122668973409},{"$f":"C_RevCost_LA!AO30","v":246.06791996784847},{"$f":"C_RevCost_LA!AP30","v":189.72209117590387},{"$f":"C_RevCost_LA!AQ30","v":130.02542598757489},{"$f":"C_RevCost_LA!AR30","v":66.834381140577406},{"$f":"C_RevCost_LA!AS30","v":0},{"$f":"C_RevCost_LA!AT30","v":0},{"$f":"C_RevCost_LA!AU30","v":0},{"$f":"C_RevCost_LA!AV30","v":0},{"$f":"C_RevCost_LA!AW30","v":0},{"$f":"C_RevCost_LA!AX30","v":0},{"$f":"C_RevCost_LA!AY30","v":0},{"$f":"C_RevCost_LA!AZ30","v":0},{"$f":"C_RevCost_LA!BA30","v":0},{"$f":"C_RevCost_LA!BB30","v":0},{"$f":"C_RevCost_LA!BC30","v":0},{"$f":"C_RevCost_LA!BD30","v":0},{"$f":"C_RevCost_LA!BE30","v":0},{"$f":"C_RevCost_LA!BF30","v":0},{"$f":"C_RevCost_LA!BG30","v":0},{"$f":"C_RevCost_LA!BH30","v":0},{"$f":"C_RevCost_LA!BI30","v":0},{"$f":"C_RevCost_LA!BJ30","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1344","v":"Revenue - North Sea Helicopters"},null,{"$f":"C_RevCost_UKATS!G1344","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1344","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1344","v":"P&L"},{"$f":"C_RevCost_UKATS!J1344","v":0},null,{"$f":"C_RevCost_UKATS!L1344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1344","v":117917.08985188884},null,{"$f":"C_RevCost_UKATS!AA1344","v":8697.76397},{"$f":"C_RevCost_UKATS!AB1344","v":8762.595870000001},{"$f":"C_RevCost_UKATS!AC1344","v":8759.2703000000001},{"$f":"C_RevCost_UKATS!AD1344","v":8644.4609999999993},{"$f":"C_RevCost_UKATS!AE1344","v":8568.7102500000001},{"$f":"C_RevCost_UKATS!AF1344","v":8423.6901324999999},{"$f":"C_RevCost_UKATS!AG1344","v":8136.8340229885043},{"$f":"C_RevCost_UKATS!AH1344","v":9522.6065045880678},{"$f":"C_RevCost_UKATS!AI1344","v":9530.7778480677553},{"$f":"C_RevCost_UKATS!AJ1344","v":9629.197689661969},{"$f":"C_RevCost_UKATS!AK1344","v":9654.7141369645833},{"$f":"C_RevCost_UKATS!AL1344","v":9715.0053865001628},{"$f":"C_RevCost_UKATS!AM1344","v":9871.4627406177951},{"$f":"C_RevCost_UKATS!AN1344","v":0},{"$f":"C_RevCost_UKATS!AO1344","v":0},{"$f":"C_RevCost_UKATS!AP1344","v":0},{"$f":"C_RevCost_UKATS!AQ1344","v":0},{"$f":"C_RevCost_UKATS!AR1344","v":0},{"$f":"C_RevCost_UKATS!AS1344","v":0},{"$f":"C_RevCost_UKATS!AT1344","v":0},{"$f":"C_RevCost_UKATS!AU1344","v":0},{"$f":"C_RevCost_UKATS!AV1344","v":0},{"$f":"C_RevCost_UKATS!AW1344","v":0},{"$f":"C_RevCost_UKATS!AX1344","v":0},{"$f":"C_RevCost_UKATS!AY1344","v":0},{"$f":"C_RevCost_UKATS!AZ1344","v":0},{"$f":"C_RevCost_UKATS!BA1344","v":0},{"$f":"C_RevCost_UKATS!BB1344","v":0},{"$f":"C_RevCost_UKATS!BC1344","v":0},{"$f":"C_RevCost_UKATS!BD1344","v":0},{"$f":"C_RevCost_UKATS!BE1344","v":0},{"$f":"C_RevCost_UKATS!BF1344","v":0},{"$f":"C_RevCost_UKATS!BG1344","v":0},{"$f":"C_RevCost_UKATS!BH1344","v":0},{"$f":"C_RevCost_UKATS!BI1344","v":0},{"$f":"C_RevCost_UKATS!BJ1344","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1345","v":"Revenue - Intercompany Income"},null,{"$f":"C_RevCost_UKATS!G1345","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1345","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1345","v":"P&L"},{"$f":"C_RevCost_UKATS!J1345","v":0},null,{"$f":"C_RevCost_UKATS!L1345","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1345","v":319861.79411169211},null,{"$f":"C_RevCost_UKATS!AA1345","v":24735.628660000002},{"$f":"C_RevCost_UKATS!AB1345","v":25822.5595225},{"$f":"C_RevCost_UKATS!AC1345","v":26266.072314999998},{"$f":"C_RevCost_UKATS!AD1345","v":26700.712102499998},{"$f":"C_RevCost_UKATS!AE1345","v":27564.865445000003},{"$f":"C_RevCost_UKATS!AF1345","v":25828.855452500004},{"$f":"C_RevCost_UKATS!AG1345","v":21786.444904214557},{"$f":"C_RevCost_UKATS!AH1345","v":21257.113382799031},{"$f":"C_RevCost_UKATS!AI1345","v":23707.616954325258},{"$f":"C_RevCost_UKATS!AJ1345","v":23923.903922903472},{"$f":"C_RevCost_UKATS!AK1345","v":23894.008785509021},{"$f":"C_RevCost_UKATS!AL1345","v":24003.762533778521},{"$f":"C_RevCost_UKATS!AM1345","v":24370.250130662305},{"$f":"C_RevCost_UKATS!AN1345","v":0},{"$f":"C_RevCost_UKATS!AO1345","v":0},{"$f":"C_RevCost_UKATS!AP1345","v":0},{"$f":"C_RevCost_UKATS!AQ1345","v":0},{"$f":"C_RevCost_UKATS!AR1345","v":0},{"$f":"C_RevCost_UKATS!AS1345","v":0},{"$f":"C_RevCost_UKATS!AT1345","v":0},{"$f":"C_RevCost_UKATS!AU1345","v":0},{"$f":"C_RevCost_UKATS!AV1345","v":0},{"$f":"C_RevCost_UKATS!AW1345","v":0},{"$f":"C_RevCost_UKATS!AX1345","v":0},{"$f":"C_RevCost_UKATS!AY1345","v":0},{"$f":"C_RevCost_UKATS!AZ1345","v":0},{"$f":"C_RevCost_UKATS!BA1345","v":0},{"$f":"C_RevCost_UKATS!BB1345","v":0},{"$f":"C_RevCost_UKATS!BC1345","v":0},{"$f":"C_RevCost_UKATS!BD1345","v":0},{"$f":"C_RevCost_UKATS!BE1345","v":0},{"$f":"C_RevCost_UKATS!BF1345","v":0},{"$f":"C_RevCost_UKATS!BG1345","v":0},{"$f":"C_RevCost_UKATS!BH1345","v":0},{"$f":"C_RevCost_UKATS!BI1345","v":0},{"$f":"C_RevCost_UKATS!BJ1345","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1346","v":"INEA Deferred Income Release"},null,{"$f":"C_RevCost_UKATS!G1346","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1346","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1346","v":"P&L"},{"$f":"C_RevCost_UKATS!J1346","v":0},null,{"$f":"C_RevCost_UKATS!L1346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1346","v":54881.775606127761},null,{"$f":"C_RevCost_UKATS!AA1346","v":0},{"$f":"C_RevCost_UKATS!AB1346","v":0},{"$f":"C_RevCost_UKATS!AC1346","v":0},{"$f":"C_RevCost_UKATS!AD1346","v":0},{"$f":"C_RevCost_UKATS!AE1346","v":0},{"$f":"C_RevCost_UKATS!AF1346","v":0},{"$f":"C_RevCost_UKATS!AG1346","v":10060.046996722403},{"$f":"C_RevCost_UKATS!AH1346","v":29382.860002963338},{"$f":"C_RevCost_UKATS!AI1346","v":5398.8850611591452},{"$f":"C_RevCost_UKATS!AJ1346","v":3006.8770125660872},{"$f":"C_RevCost_UKATS!AK1346","v":7033.1065327167853},{"$f":"C_RevCost_UKATS!AL1346","v":0},{"$f":"C_RevCost_UKATS!AM1346","v":0},{"$f":"C_RevCost_UKATS!AN1346","v":0},{"$f":"C_RevCost_UKATS!AO1346","v":0},{"$f":"C_RevCost_UKATS!AP1346","v":0},{"$f":"C_RevCost_UKATS!AQ1346","v":0},{"$f":"C_RevCost_UKATS!AR1346","v":0},{"$f":"C_RevCost_UKATS!AS1346","v":0},{"$f":"C_RevCost_UKATS!AT1346","v":0},{"$f":"C_RevCost_UKATS!AU1346","v":0},{"$f":"C_RevCost_UKATS!AV1346","v":0},{"$f":"C_RevCost_UKATS!AW1346","v":0},{"$f":"C_RevCost_UKATS!AX1346","v":0},{"$f":"C_RevCost_UKATS!AY1346","v":0},{"$f":"C_RevCost_UKATS!AZ1346","v":0},{"$f":"C_RevCost_UKATS!BA1346","v":0},{"$f":"C_RevCost_UKATS!BB1346","v":0},{"$f":"C_RevCost_UKATS!BC1346","v":0},{"$f":"C_RevCost_UKATS!BD1346","v":0},{"$f":"C_RevCost_UKATS!BE1346","v":0},{"$f":"C_RevCost_UKATS!BF1346","v":0},{"$f":"C_RevCost_UKATS!BG1346","v":0},{"$f":"C_RevCost_UKATS!BH1346","v":0},{"$f":"C_RevCost_UKATS!BI1346","v":0},{"$f":"C_RevCost_UKATS!BJ1346","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1347","v":"Revenue - Other UKATS Revenue "},null,{"$f":"C_RevCost_UKATS!G1347","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1347","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1347","v":"P&L"},{"$f":"C_RevCost_UKATS!J1347","v":0},null,{"$f":"C_RevCost_UKATS!L1347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1347","v":297276.76731116843},null,{"$f":"C_RevCost_UKATS!AA1347","v":-73.524999999999977},{"$f":"C_RevCost_UKATS!AB1347","v":0},{"$f":"C_RevCost_UKATS!AC1347","v":0},{"$f":"C_RevCost_UKATS!AD1347","v":0},{"$f":"C_RevCost_UKATS!AE1347","v":0},{"$f":"C_RevCost_UKATS!AF1347","v":-25182.750000000007},{"$f":"C_RevCost_UKATS!AG1347","v":42647.596781609187},{"$f":"C_RevCost_UKATS!AH1347","v":39596.915311255936},{"$f":"C_RevCost_UKATS!AI1347","v":47487.840384065268},{"$f":"C_RevCost_UKATS!AJ1347","v":47934.342352615342},{"$f":"C_RevCost_UKATS!AK1347","v":48159.298569121594},{"$f":"C_RevCost_UKATS!AL1347","v":48140.901822020729},{"$f":"C_RevCost_UKATS!AM1347","v":48566.147090480365},{"$f":"C_RevCost_UKATS!AN1347","v":0},{"$f":"C_RevCost_UKATS!AO1347","v":0},{"$f":"C_RevCost_UKATS!AP1347","v":0},{"$f":"C_RevCost_UKATS!AQ1347","v":0},{"$f":"C_RevCost_UKATS!AR1347","v":0},{"$f":"C_RevCost_UKATS!AS1347","v":0},{"$f":"C_RevCost_UKATS!AT1347","v":0},{"$f":"C_RevCost_UKATS!AU1347","v":0},{"$f":"C_RevCost_UKATS!AV1347","v":0},{"$f":"C_RevCost_UKATS!AW1347","v":0},{"$f":"C_RevCost_UKATS!AX1347","v":0},{"$f":"C_RevCost_UKATS!AY1347","v":0},{"$f":"C_RevCost_UKATS!AZ1347","v":0},{"$f":"C_RevCost_UKATS!BA1347","v":0},{"$f":"C_RevCost_UKATS!BB1347","v":0},{"$f":"C_RevCost_UKATS!BC1347","v":0},{"$f":"C_RevCost_UKATS!BD1347","v":0},{"$f":"C_RevCost_UKATS!BE1347","v":0},{"$f":"C_RevCost_UKATS!BF1347","v":0},{"$f":"C_RevCost_UKATS!BG1347","v":0},{"$f":"C_RevCost_UKATS!BH1347","v":0},{"$f":"C_RevCost_UKATS!BI1347","v":0},{"$f":"C_RevCost_UKATS!BJ1347","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1428","v":"Movement in MOD Deferred Income (Forecast only)"},null,{"$f":"C_RevCost_UKATS!G1428","v":"£'000"},{"$f":"C_RevCost_UKATS!H1428","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1428","v":"Positive: Increases the liability, Negative: Reduced the liability"},{"$f":"C_RevCost_UKATS!J1428","v":0},null,{"$f":"C_RevCost_UKATS!L1428","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1428","v":0},null,{"$f":"C_RevCost_UKATS!AA1428","v":0},{"$f":"C_RevCost_UKATS!AB1428","v":0},{"$f":"C_RevCost_UKATS!AC1428","v":0},{"$f":"C_RevCost_UKATS!AD1428","v":0},{"$f":"C_RevCost_UKATS!AE1428","v":0},{"$f":"C_RevCost_UKATS!AF1428","v":0},{"$f":"C_RevCost_UKATS!AG1428","v":-22622.395390514132},{"$f":"C_RevCost_UKATS!AH1428","v":1783.2976571800209},{"$f":"C_RevCost_UKATS!AI1428","v":1388.2031207735417},{"$f":"C_RevCost_UKATS!AJ1428","v":1331.8951154118731},{"$f":"C_RevCost_UKATS!AK1428","v":2614.1037364275326},{"$f":"C_RevCost_UKATS!AL1428","v":3381.716432064808},{"$f":"C_RevCost_UKATS!AM1428","v":3191.3303937820183},{"$f":"C_RevCost_UKATS!AN1428","v":3005.9518595624068},{"$f":"C_RevCost_UKATS!AO1428","v":2827.0794392378666},{"$f":"C_RevCost_UKATS!AP1428","v":2651.8719300775501},{"$f":"C_RevCost_UKATS!AQ1428","v":13.017836096985889},{"$f":"C_RevCost_UKATS!AR1428","v":12.638675822316372},{"$f":"C_RevCost_UKATS!AS1428","v":12.270559050792599},{"$f":"C_RevCost_UKATS!AT1428","v":11.91316412698302},{"$f":"C_RevCost_UKATS!AU1428","v":11.566178764061249},{"$f":"C_RevCost_UKATS!AV1428","v":11.229299770933267},{"$f":"C_RevCost_UKATS!AW1428","v":10.902232787313835},{"$f":"C_RevCost_UKATS!AX1428","v":10.584692026518269},{"$f":"C_RevCost_UKATS!AY1428","v":10.276400025745943},{"$f":"C_RevCost_UKATS!AZ1428","v":9.9770874036366877},{"$f":"C_RevCost_UKATS!BA1428","v":9.6864926248902066},{"$f":"C_RevCost_UKATS!BB1428","v":9.4043617717379107},{"$f":"C_RevCost_UKATS!BC1428","v":9.1304483220756651},{"$f":"C_RevCost_UKATS!BD1428","v":8.864512934054062},{"$f":"C_RevCost_UKATS!BE1428","v":295.48376446846851},{"$f":"C_RevCost_UKATS!BF1428","v":0},{"$f":"C_RevCost_UKATS!BG1428","v":0},{"$f":"C_RevCost_UKATS!BH1428","v":0},{"$f":"C_RevCost_UKATS!BI1428","v":0},{"$f":"C_RevCost_UKATS!BJ1428","v":0}]
[]
[null,null,null,"Oceanic Revenue"]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E859","v":"Revenue - Other Oceanic Revenue"},null,{"$f":"C_RevCost_Oceanic!G859","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H859","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I859","v":0},{"$f":"C_RevCost_Oceanic!J859","v":0},null,{"$f":"C_RevCost_Oceanic!L859","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y859","v":3879.1549089730474},null,{"$f":"C_RevCost_Oceanic!AA859","v":0},{"$f":"C_RevCost_Oceanic!AB859","v":0},{"$f":"C_RevCost_Oceanic!AC859","v":0},{"$f":"C_RevCost_Oceanic!AD859","v":0},{"$f":"C_RevCost_Oceanic!AE859","v":0},{"$f":"C_RevCost_Oceanic!AF859","v":0},{"$f":"C_RevCost_Oceanic!AG859","v":509.83440613026812},{"$f":"C_RevCost_Oceanic!AH859","v":413.72325943004591},{"$f":"C_RevCost_Oceanic!AI859","v":592.48263936536807},{"$f":"C_RevCost_Oceanic!AJ859","v":587.97861778684569},{"$f":"C_RevCost_Oceanic!AK859","v":585.06152972044163},{"$f":"C_RevCost_Oceanic!AL859","v":590.39472149139021},{"$f":"C_RevCost_Oceanic!AM859","v":599.67973504868826},{"$f":"C_RevCost_Oceanic!AN859","v":0},{"$f":"C_RevCost_Oceanic!AO859","v":0},{"$f":"C_RevCost_Oceanic!AP859","v":0},{"$f":"C_RevCost_Oceanic!AQ859","v":0},{"$f":"C_RevCost_Oceanic!AR859","v":0},{"$f":"C_RevCost_Oceanic!AS859","v":0},{"$f":"C_RevCost_Oceanic!AT859","v":0},{"$f":"C_RevCost_Oceanic!AU859","v":0},{"$f":"C_RevCost_Oceanic!AV859","v":0},{"$f":"C_RevCost_Oceanic!AW859","v":0},{"$f":"C_RevCost_Oceanic!AX859","v":0},{"$f":"C_RevCost_Oceanic!AY859","v":0},{"$f":"C_RevCost_Oceanic!AZ859","v":0},{"$f":"C_RevCost_Oceanic!BA859","v":0},{"$f":"C_RevCost_Oceanic!BB859","v":0},{"$f":"C_RevCost_Oceanic!BC859","v":0},{"$f":"C_RevCost_Oceanic!BD859","v":0},{"$f":"C_RevCost_Oceanic!BE859","v":0},{"$f":"C_RevCost_Oceanic!BF859","v":0},{"$f":"C_RevCost_Oceanic!BG859","v":0},{"$f":"C_RevCost_Oceanic!BH859","v":0},{"$f":"C_RevCost_Oceanic!BI859","v":0},{"$f":"C_RevCost_Oceanic!BJ859","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E860","v":"Oceanic (Atlantic / Tango) Revenue"},null,{"$f":"C_RevCost_Oceanic!G860","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H860","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I860","v":0},{"$f":"C_RevCost_Oceanic!J860","v":0},null,{"$f":"C_RevCost_Oceanic!L860","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y860","v":542836.99341158371},null,{"$f":"C_RevCost_Oceanic!AA860","v":28627.885622500002},{"$f":"C_RevCost_Oceanic!AB860","v":29585.881002500002},{"$f":"C_RevCost_Oceanic!AC860","v":29544.866827500005},{"$f":"C_RevCost_Oceanic!AD860","v":29211.807709999997},{"$f":"C_RevCost_Oceanic!AE860","v":30617.7653875},{"$f":"C_RevCost_Oceanic!AF860","v":18491.312550000002},{"$f":"C_RevCost_Oceanic!AG860","v":19918.03938555079},{"$f":"C_RevCost_Oceanic!AH860","v":43825.639927320131},{"$f":"C_RevCost_Oceanic!AI860","v":57356.770969564059},{"$f":"C_RevCost_Oceanic!AJ860","v":58033.508829818034},{"$f":"C_RevCost_Oceanic!AK860","v":50167.762277064772},{"$f":"C_RevCost_Oceanic!AL860","v":51634.727150216291},{"$f":"C_RevCost_Oceanic!AM860","v":52044.556175032711},{"$f":"C_RevCost_Oceanic!AN860","v":3622.8701551766935},{"$f":"C_RevCost_Oceanic!AO860","v":3473.4827501180766},{"$f":"C_RevCost_Oceanic!AP860","v":3474.7410993273011},{"$f":"C_RevCost_Oceanic!AQ860","v":3006.8342584317147},{"$f":"C_RevCost_Oceanic!AR860","v":3015.5434604018405},{"$f":"C_RevCost_Oceanic!AS860","v":3022.8664857135846},{"$f":"C_RevCost_Oceanic!AT860","v":3028.2667399995917},{"$f":"C_RevCost_Oceanic!AU860","v":4517.4606445173322},{"$f":"C_RevCost_Oceanic!AV860","v":3893.2349830918492},{"$f":"C_RevCost_Oceanic!AW860","v":3371.8133464013663},{"$f":"C_RevCost_Oceanic!AX860","v":2785.6761755516472},{"$f":"C_RevCost_Oceanic!AY860","v":2224.7756278857887},{"$f":"C_RevCost_Oceanic!AZ860","v":1535.5797834350892},{"$f":"C_RevCost_Oceanic!BA860","v":858.90112568864731},{"$f":"C_RevCost_Oceanic!BB860","v":211.18510670193621},{"$f":"C_RevCost_Oceanic!BC860","v":209.5552582956615},{"$f":"C_RevCost_Oceanic!BD860","v":206.4824691545781},{"$f":"C_RevCost_Oceanic!BE860","v":209.55003285940222},{"$f":"C_RevCost_Oceanic!BF860","v":213.04429079745853},{"$f":"C_RevCost_Oceanic!BG860","v":217.03008051247062},{"$f":"C_RevCost_Oceanic!BH860","v":221.27801302322763},{"$f":"C_RevCost_Oceanic!BI860","v":225.77718384262278},{"$f":"C_RevCost_Oceanic!BJ860","v":230.52052608922671}]
[]
[null,null,null,"Disposals"]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E421","v":"Oceanic Fixed Asset - disposal proceeds"},null,{"$f":"C_Capex_Oceanic!G421","v":"£'000"},{"$f":"C_Capex_Oceanic!H421","v":"Nominal"},{"$f":"C_Capex_Oceanic!I421","v":"IE and CF"},{"$f":"C_Capex_Oceanic!J421","v":0},null,{"$f":"C_Capex_Oceanic!L421","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y421","v":0},null,{"$f":"C_Capex_Oceanic!AA421","v":0},{"$f":"C_Capex_Oceanic!AB421","v":0},{"$f":"C_Capex_Oceanic!AC421","v":0},{"$f":"C_Capex_Oceanic!AD421","v":0},{"$f":"C_Capex_Oceanic!AE421","v":0},{"$f":"C_Capex_Oceanic!AF421","v":0},{"$f":"C_Capex_Oceanic!AG421","v":0},{"$f":"C_Capex_Oceanic!AH421","v":0},{"$f":"C_Capex_Oceanic!AI421","v":0},{"$f":"C_Capex_Oceanic!AJ421","v":0},{"$f":"C_Capex_Oceanic!AK421","v":0},{"$f":"C_Capex_Oceanic!AL421","v":0},{"$f":"C_Capex_Oceanic!AM421","v":0},{"$f":"C_Capex_Oceanic!AN421","v":0},{"$f":"C_Capex_Oceanic!AO421","v":0},{"$f":"C_Capex_Oceanic!AP421","v":0},{"$f":"C_Capex_Oceanic!AQ421","v":0},{"$f":"C_Capex_Oceanic!AR421","v":0},{"$f":"C_Capex_Oceanic!AS421","v":0},{"$f":"C_Capex_Oceanic!AT421","v":0},{"$f":"C_Capex_Oceanic!AU421","v":0},{"$f":"C_Capex_Oceanic!AV421","v":0},{"$f":"C_Capex_Oceanic!AW421","v":0},{"$f":"C_Capex_Oceanic!AX421","v":0},{"$f":"C_Capex_Oceanic!AY421","v":0},{"$f":"C_Capex_Oceanic!AZ421","v":0},{"$f":"C_Capex_Oceanic!BA421","v":0},{"$f":"C_Capex_Oceanic!BB421","v":0},{"$f":"C_Capex_Oceanic!BC421","v":0},{"$f":"C_Capex_Oceanic!BD421","v":0},{"$f":"C_Capex_Oceanic!BE421","v":0},{"$f":"C_Capex_Oceanic!BF421","v":0},{"$f":"C_Capex_Oceanic!BG421","v":0},{"$f":"C_Capex_Oceanic!BH421","v":0},{"$f":"C_Capex_Oceanic!BI421","v":0},{"$f":"C_Capex_Oceanic!BJ421","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E433","v":"UKATS Fixed Asset - disposal proceeds"},null,{"$f":"C_Capex_UKATS!G433","v":"£'000"},{"$f":"C_Capex_UKATS!H433","v":"Nominal"},{"$f":"C_Capex_UKATS!I433","v":"IE and CF"},{"$f":"C_Capex_UKATS!J433","v":0},null,{"$f":"C_Capex_UKATS!L433","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y433","v":0},null,{"$f":"C_Capex_UKATS!AA433","v":0},{"$f":"C_Capex_UKATS!AB433","v":0},{"$f":"C_Capex_UKATS!AC433","v":0},{"$f":"C_Capex_UKATS!AD433","v":0},{"$f":"C_Capex_UKATS!AE433","v":0},{"$f":"C_Capex_UKATS!AF433","v":0},{"$f":"C_Capex_UKATS!AG433","v":0},{"$f":"C_Capex_UKATS!AH433","v":0},{"$f":"C_Capex_UKATS!AI433","v":0},{"$f":"C_Capex_UKATS!AJ433","v":0},{"$f":"C_Capex_UKATS!AK433","v":0},{"$f":"C_Capex_UKATS!AL433","v":0},{"$f":"C_Capex_UKATS!AM433","v":0},{"$f":"C_Capex_UKATS!AN433","v":0},{"$f":"C_Capex_UKATS!AO433","v":0},{"$f":"C_Capex_UKATS!AP433","v":0},{"$f":"C_Capex_UKATS!AQ433","v":0},{"$f":"C_Capex_UKATS!AR433","v":0},{"$f":"C_Capex_UKATS!AS433","v":0},{"$f":"C_Capex_UKATS!AT433","v":0},{"$f":"C_Capex_UKATS!AU433","v":0},{"$f":"C_Capex_UKATS!AV433","v":0},{"$f":"C_Capex_UKATS!AW433","v":0},{"$f":"C_Capex_UKATS!AX433","v":0},{"$f":"C_Capex_UKATS!AY433","v":0},{"$f":"C_Capex_UKATS!AZ433","v":0},{"$f":"C_Capex_UKATS!BA433","v":0},{"$f":"C_Capex_UKATS!BB433","v":0},{"$f":"C_Capex_UKATS!BC433","v":0},{"$f":"C_Capex_UKATS!BD433","v":0},{"$f":"C_Capex_UKATS!BE433","v":0},{"$f":"C_Capex_UKATS!BF433","v":0},{"$f":"C_Capex_UKATS!BG433","v":0},{"$f":"C_Capex_UKATS!BH433","v":0},{"$f":"C_Capex_UKATS!BI433","v":0},{"$f":"C_Capex_UKATS!BJ433","v":0}]
[]
[null,null,null,"Grant Release"]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E434","v":"Revenue recognition of grants or other contributions (Oceanic)"},null,{"$f":"C_Capex_Oceanic!G434","v":"£'000 "},{"$f":"C_Capex_Oceanic!H434","v":"Nominal"},{"$f":"C_Capex_Oceanic!I434","v":"IE"},{"$f":"C_Capex_Oceanic!J434","v":0},null,{"$f":"C_Capex_Oceanic!L434","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y434","v":0},null,{"$f":"C_Capex_Oceanic!AA434","v":0},{"$f":"C_Capex_Oceanic!AB434","v":0},{"$f":"C_Capex_Oceanic!AC434","v":0},{"$f":"C_Capex_Oceanic!AD434","v":0},{"$f":"C_Capex_Oceanic!AE434","v":0},{"$f":"C_Capex_Oceanic!AF434","v":0},{"$f":"C_Capex_Oceanic!AG434","v":0},{"$f":"C_Capex_Oceanic!AH434","v":0},{"$f":"C_Capex_Oceanic!AI434","v":0},{"$f":"C_Capex_Oceanic!AJ434","v":0},{"$f":"C_Capex_Oceanic!AK434","v":0},{"$f":"C_Capex_Oceanic!AL434","v":0},{"$f":"C_Capex_Oceanic!AM434","v":0},{"$f":"C_Capex_Oceanic!AN434","v":0},{"$f":"C_Capex_Oceanic!AO434","v":0},{"$f":"C_Capex_Oceanic!AP434","v":0},{"$f":"C_Capex_Oceanic!AQ434","v":0},{"$f":"C_Capex_Oceanic!AR434","v":0},{"$f":"C_Capex_Oceanic!AS434","v":0},{"$f":"C_Capex_Oceanic!AT434","v":0},{"$f":"C_Capex_Oceanic!AU434","v":0},{"$f":"C_Capex_Oceanic!AV434","v":0},{"$f":"C_Capex_Oceanic!AW434","v":0},{"$f":"C_Capex_Oceanic!AX434","v":0},{"$f":"C_Capex_Oceanic!AY434","v":0},{"$f":"C_Capex_Oceanic!AZ434","v":0},{"$f":"C_Capex_Oceanic!BA434","v":0},{"$f":"C_Capex_Oceanic!BB434","v":0},{"$f":"C_Capex_Oceanic!BC434","v":0},{"$f":"C_Capex_Oceanic!BD434","v":0},{"$f":"C_Capex_Oceanic!BE434","v":0},{"$f":"C_Capex_Oceanic!BF434","v":0},{"$f":"C_Capex_Oceanic!BG434","v":0},{"$f":"C_Capex_Oceanic!BH434","v":0},{"$f":"C_Capex_Oceanic!BI434","v":0},{"$f":"C_Capex_Oceanic!BJ434","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E445","v":"Revenue recognition of grants or other contributions (UKATS)"},null,{"$f":"C_Capex_UKATS!G445","v":"£'000 "},{"$f":"C_Capex_UKATS!H445","v":"Nominal"},{"$f":"C_Capex_UKATS!I445","v":"IE"},{"$f":"C_Capex_UKATS!J445","v":0},null,{"$f":"C_Capex_UKATS!L445","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y445","v":0},null,{"$f":"C_Capex_UKATS!AA445","v":0},{"$f":"C_Capex_UKATS!AB445","v":0},{"$f":"C_Capex_UKATS!AC445","v":0},{"$f":"C_Capex_UKATS!AD445","v":0},{"$f":"C_Capex_UKATS!AE445","v":0},{"$f":"C_Capex_UKATS!AF445","v":0},{"$f":"C_Capex_UKATS!AG445","v":0},{"$f":"C_Capex_UKATS!AH445","v":0},{"$f":"C_Capex_UKATS!AI445","v":0},{"$f":"C_Capex_UKATS!AJ445","v":0},{"$f":"C_Capex_UKATS!AK445","v":0},{"$f":"C_Capex_UKATS!AL445","v":0},{"$f":"C_Capex_UKATS!AM445","v":0},{"$f":"C_Capex_UKATS!AN445","v":0},{"$f":"C_Capex_UKATS!AO445","v":0},{"$f":"C_Capex_UKATS!AP445","v":0},{"$f":"C_Capex_UKATS!AQ445","v":0},{"$f":"C_Capex_UKATS!AR445","v":0},{"$f":"C_Capex_UKATS!AS445","v":0},{"$f":"C_Capex_UKATS!AT445","v":0},{"$f":"C_Capex_UKATS!AU445","v":0},{"$f":"C_Capex_UKATS!AV445","v":0},{"$f":"C_Capex_UKATS!AW445","v":0},{"$f":"C_Capex_UKATS!AX445","v":0},{"$f":"C_Capex_UKATS!AY445","v":0},{"$f":"C_Capex_UKATS!AZ445","v":0},{"$f":"C_Capex_UKATS!BA445","v":0},{"$f":"C_Capex_UKATS!BB445","v":0},{"$f":"C_Capex_UKATS!BC445","v":0},{"$f":"C_Capex_UKATS!BD445","v":0},{"$f":"C_Capex_UKATS!BE445","v":0},{"$f":"C_Capex_UKATS!BF445","v":0},{"$f":"C_Capex_UKATS!BG445","v":0},{"$f":"C_Capex_UKATS!BH445","v":0},{"$f":"C_Capex_UKATS!BI445","v":0},{"$f":"C_Capex_UKATS!BJ445","v":0}]
[]
[null,null,null,null,"Total Revenue",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y19:Y41)","v":10700528.992161475},null,{"$f":"SUM(AA19:AA41)","v":723764.24634499988},{"$f":"SUM(AB19:AB41)","v":735061.18534916651},744873.08918749995,737141.45413249999,736049.96143500006,700267.16800750024,684947.72882120206,948111.49877322186,894858.64941650094,864204.23889659368,914675.47864418721,936429.41785070393,963712.27065281128,26230.544704990367,23402.782854657213,18634.126065906275,12454.725341371759,8889.6847555923814,4234.6334150864386,2241.3528276941433,3749.6978708708621,3499.5778008153679,3382.7155791886798,2796.2608675781653,2235.0520279115344,1545.5568708387254,868.58761831353718,220.58946847367372,218.68570661773674,215.34698208863173,505.03379732787027,213.04429079745807,217.03008051247016,221.27801302322715,225.77718384262229,230.52052608922619]
[]
[null,null,null,"UKATS Operating Costs (including London Approach)"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1313","v":"Opex - Wages & Salaries - Outturn - UKATS"},null,{"$f":"C_RevCost_UKATS!G1313","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1313","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1313","v":"P&L"},{"$f":"C_RevCost_UKATS!J1313","v":0},null,{"$f":"C_RevCost_UKATS!L1313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1313","v":-3436066.6221249076},null,{"$f":"C_RevCost_UKATS!AA1313","v":-224420.44170587824},{"$f":"C_RevCost_UKATS!AB1313","v":-212703.19509708151},{"$f":"C_RevCost_UKATS!AC1313","v":-217201.93458179312},{"$f":"C_RevCost_UKATS!AD1313","v":-230046.60717893194},{"$f":"C_RevCost_UKATS!AE1313","v":-237343.48239617905},{"$f":"C_RevCost_UKATS!AF1313","v":-228101.76807464872},{"$f":"C_RevCost_UKATS!AG1313","v":-237434.29781339131},{"$f":"C_RevCost_UKATS!AH1313","v":-275232.15557114989},{"$f":"C_RevCost_UKATS!AI1313","v":-310952.76611548784},{"$f":"C_RevCost_UKATS!AJ1313","v":-319071.35765957198},{"$f":"C_RevCost_UKATS!AK1313","v":-311978.40820320923},{"$f":"C_RevCost_UKATS!AL1313","v":-311987.11764197156},{"$f":"C_RevCost_UKATS!AM1313","v":-319593.09008561377},{"$f":"C_RevCost_UKATS!AN1313","v":0},{"$f":"C_RevCost_UKATS!AO1313","v":0},{"$f":"C_RevCost_UKATS!AP1313","v":0},{"$f":"C_RevCost_UKATS!AQ1313","v":0},{"$f":"C_RevCost_UKATS!AR1313","v":0},{"$f":"C_RevCost_UKATS!AS1313","v":0},{"$f":"C_RevCost_UKATS!AT1313","v":0},{"$f":"C_RevCost_UKATS!AU1313","v":0},{"$f":"C_RevCost_UKATS!AV1313","v":0},{"$f":"C_RevCost_UKATS!AW1313","v":0},{"$f":"C_RevCost_UKATS!AX1313","v":0},{"$f":"C_RevCost_UKATS!AY1313","v":0},{"$f":"C_RevCost_UKATS!AZ1313","v":0},{"$f":"C_RevCost_UKATS!BA1313","v":0},{"$f":"C_RevCost_UKATS!BB1313","v":0},{"$f":"C_RevCost_UKATS!BC1313","v":0},{"$f":"C_RevCost_UKATS!BD1313","v":0},{"$f":"C_RevCost_UKATS!BE1313","v":0},{"$f":"C_RevCost_UKATS!BF1313","v":0},{"$f":"C_RevCost_UKATS!BG1313","v":0},{"$f":"C_RevCost_UKATS!BH1313","v":0},{"$f":"C_RevCost_UKATS!BI1313","v":0},{"$f":"C_RevCost_UKATS!BJ1313","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1314","v":"Pensions - Defined benefit - Ongoing Contributions - UKATS"},null,{"$f":"C_RevCost_UKATS!G1314","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1314","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1314","v":"P&L"},{"$f":"C_RevCost_UKATS!J1314","v":0},null,{"$f":"C_RevCost_UKATS!L1314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1314","v":-426066.0654675932},null,{"$f":"C_RevCost_UKATS!AA1314","v":0},{"$f":"C_RevCost_UKATS!AB1314","v":0},{"$f":"C_RevCost_UKATS!AC1314","v":0},{"$f":"C_RevCost_UKATS!AD1314","v":0},{"$f":"C_RevCost_UKATS!AE1314","v":0},{"$f":"C_RevCost_UKATS!AF1314","v":0},{"$f":"C_RevCost_UKATS!AG1314","v":-47263.361928078797},{"$f":"C_RevCost_UKATS!AH1314","v":-50134.697922240273},{"$f":"C_RevCost_UKATS!AI1314","v":-85187.077758774612},{"$f":"C_RevCost_UKATS!AJ1314","v":-78416.234791685216},{"$f":"C_RevCost_UKATS!AK1314","v":-56479.372722506574},{"$f":"C_RevCost_UKATS!AL1314","v":-53728.470719394085},{"$f":"C_RevCost_UKATS!AM1314","v":-54856.849624913673},{"$f":"C_RevCost_UKATS!AN1314","v":0},{"$f":"C_RevCost_UKATS!AO1314","v":0},{"$f":"C_RevCost_UKATS!AP1314","v":0},{"$f":"C_RevCost_UKATS!AQ1314","v":0},{"$f":"C_RevCost_UKATS!AR1314","v":0},{"$f":"C_RevCost_UKATS!AS1314","v":0},{"$f":"C_RevCost_UKATS!AT1314","v":0},{"$f":"C_RevCost_UKATS!AU1314","v":0},{"$f":"C_RevCost_UKATS!AV1314","v":0},{"$f":"C_RevCost_UKATS!AW1314","v":0},{"$f":"C_RevCost_UKATS!AX1314","v":0},{"$f":"C_RevCost_UKATS!AY1314","v":0},{"$f":"C_RevCost_UKATS!AZ1314","v":0},{"$f":"C_RevCost_UKATS!BA1314","v":0},{"$f":"C_RevCost_UKATS!BB1314","v":0},{"$f":"C_RevCost_UKATS!BC1314","v":0},{"$f":"C_RevCost_UKATS!BD1314","v":0},{"$f":"C_RevCost_UKATS!BE1314","v":0},{"$f":"C_RevCost_UKATS!BF1314","v":0},{"$f":"C_RevCost_UKATS!BG1314","v":0},{"$f":"C_RevCost_UKATS!BH1314","v":0},{"$f":"C_RevCost_UKATS!BI1314","v":0},{"$f":"C_RevCost_UKATS!BJ1314","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1315","v":"Pensions - Defined benefit - Deficit Repair - UKATS"},null,{"$f":"C_RevCost_UKATS!G1315","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1315","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1315","v":"P&L"},{"$f":"C_RevCost_UKATS!J1315","v":0},null,{"$f":"C_RevCost_UKATS!L1315","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1315","v":-326623.56126087037},null,{"$f":"C_RevCost_UKATS!AA1315","v":-62102.47582314285},{"$f":"C_RevCost_UKATS!AB1315","v":-67177.619586898159},{"$f":"C_RevCost_UKATS!AC1315","v":-59647.540644363631},{"$f":"C_RevCost_UKATS!AD1315","v":-46199.461200981663},{"$f":"C_RevCost_UKATS!AE1315","v":-46453.615111309766},{"$f":"C_RevCost_UKATS!AF1315","v":-45042.848894174283},{"$f":"C_RevCost_UKATS!AG1315","v":0},{"$f":"C_RevCost_UKATS!AH1315","v":0},{"$f":"C_RevCost_UKATS!AI1315","v":0},{"$f":"C_RevCost_UKATS!AJ1315","v":0},{"$f":"C_RevCost_UKATS!AK1315","v":0},{"$f":"C_RevCost_UKATS!AL1315","v":0},{"$f":"C_RevCost_UKATS!AM1315","v":0},{"$f":"C_RevCost_UKATS!AN1315","v":0},{"$f":"C_RevCost_UKATS!AO1315","v":0},{"$f":"C_RevCost_UKATS!AP1315","v":0},{"$f":"C_RevCost_UKATS!AQ1315","v":0},{"$f":"C_RevCost_UKATS!AR1315","v":0},{"$f":"C_RevCost_UKATS!AS1315","v":0},{"$f":"C_RevCost_UKATS!AT1315","v":0},{"$f":"C_RevCost_UKATS!AU1315","v":0},{"$f":"C_RevCost_UKATS!AV1315","v":0},{"$f":"C_RevCost_UKATS!AW1315","v":0},{"$f":"C_RevCost_UKATS!AX1315","v":0},{"$f":"C_RevCost_UKATS!AY1315","v":0},{"$f":"C_RevCost_UKATS!AZ1315","v":0},{"$f":"C_RevCost_UKATS!BA1315","v":0},{"$f":"C_RevCost_UKATS!BB1315","v":0},{"$f":"C_RevCost_UKATS!BC1315","v":0},{"$f":"C_RevCost_UKATS!BD1315","v":0},{"$f":"C_RevCost_UKATS!BE1315","v":0},{"$f":"C_RevCost_UKATS!BF1315","v":0},{"$f":"C_RevCost_UKATS!BG1315","v":0},{"$f":"C_RevCost_UKATS!BH1315","v":0},{"$f":"C_RevCost_UKATS!BI1315","v":0},{"$f":"C_RevCost_UKATS!BJ1315","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1316","v":"Pensions - Defined contribution - Outturn - UKATS"},null,{"$f":"C_RevCost_UKATS!G1316","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1316","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1316","v":"P&L"},{"$f":"C_RevCost_UKATS!J1316","v":0},null,{"$f":"C_RevCost_UKATS!L1316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1316","v":-177854.79879719621},null,{"$f":"C_RevCost_UKATS!AA1316","v":-8012.3226868571246},{"$f":"C_RevCost_UKATS!AB1316","v":-6095.1709069096341},{"$f":"C_RevCost_UKATS!AC1316","v":-5420.5291200720421},{"$f":"C_RevCost_UKATS!AD1316","v":-7278.0229155570851},{"$f":"C_RevCost_UKATS!AE1316","v":-9944.6931627566573},{"$f":"C_RevCost_UKATS!AF1316","v":-11527.688767798989},{"$f":"C_RevCost_UKATS!AG1316","v":-11645.829121836972},{"$f":"C_RevCost_UKATS!AH1316","v":-12899.56663789873},{"$f":"C_RevCost_UKATS!AI1316","v":-18359.871092741105},{"$f":"C_RevCost_UKATS!AJ1316","v":-19925.969246263754},{"$f":"C_RevCost_UKATS!AK1316","v":-20876.958399008177},{"$f":"C_RevCost_UKATS!AL1316","v":-22146.780219774311},{"$f":"C_RevCost_UKATS!AM1316","v":-23721.396519721635},{"$f":"C_RevCost_UKATS!AN1316","v":0},{"$f":"C_RevCost_UKATS!AO1316","v":0},{"$f":"C_RevCost_UKATS!AP1316","v":0},{"$f":"C_RevCost_UKATS!AQ1316","v":0},{"$f":"C_RevCost_UKATS!AR1316","v":0},{"$f":"C_RevCost_UKATS!AS1316","v":0},{"$f":"C_RevCost_UKATS!AT1316","v":0},{"$f":"C_RevCost_UKATS!AU1316","v":0},{"$f":"C_RevCost_UKATS!AV1316","v":0},{"$f":"C_RevCost_UKATS!AW1316","v":0},{"$f":"C_RevCost_UKATS!AX1316","v":0},{"$f":"C_RevCost_UKATS!AY1316","v":0},{"$f":"C_RevCost_UKATS!AZ1316","v":0},{"$f":"C_RevCost_UKATS!BA1316","v":0},{"$f":"C_RevCost_UKATS!BB1316","v":0},{"$f":"C_RevCost_UKATS!BC1316","v":0},{"$f":"C_RevCost_UKATS!BD1316","v":0},{"$f":"C_RevCost_UKATS!BE1316","v":0},{"$f":"C_RevCost_UKATS!BF1316","v":0},{"$f":"C_RevCost_UKATS!BG1316","v":0},{"$f":"C_RevCost_UKATS!BH1316","v":0},{"$f":"C_RevCost_UKATS!BI1316","v":0},{"$f":"C_RevCost_UKATS!BJ1316","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1317","v":"Pensions - Opt outs - Outturn - UKATS"},null,{"$f":"C_RevCost_UKATS!G1317","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1317","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1317","v":"P&L"},{"$f":"C_RevCost_UKATS!J1317","v":0},null,{"$f":"C_RevCost_UKATS!L1317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1317","v":-134398.73971409039},null,{"$f":"C_RevCost_UKATS!AA1317","v":0},{"$f":"C_RevCost_UKATS!AB1317","v":0},{"$f":"C_RevCost_UKATS!AC1317","v":-9596.7418724999989},{"$f":"C_RevCost_UKATS!AD1317","v":-14420.262664559177},{"$f":"C_RevCost_UKATS!AE1317","v":-14555.895401042024},{"$f":"C_RevCost_UKATS!AF1317","v":-13141.324793740388},{"$f":"C_RevCost_UKATS!AG1317","v":-12899.315125358502},{"$f":"C_RevCost_UKATS!AH1317","v":-12935.507414190435},{"$f":"C_RevCost_UKATS!AI1317","v":-12672.258581245516},{"$f":"C_RevCost_UKATS!AJ1317","v":-12147.60772815505},{"$f":"C_RevCost_UKATS!AK1317","v":-11417.926005080557},{"$f":"C_RevCost_UKATS!AL1317","v":-10664.098648741181},{"$f":"C_RevCost_UKATS!AM1317","v":-9947.8014794775445},{"$f":"C_RevCost_UKATS!AN1317","v":0},{"$f":"C_RevCost_UKATS!AO1317","v":0},{"$f":"C_RevCost_UKATS!AP1317","v":0},{"$f":"C_RevCost_UKATS!AQ1317","v":0},{"$f":"C_RevCost_UKATS!AR1317","v":0},{"$f":"C_RevCost_UKATS!AS1317","v":0},{"$f":"C_RevCost_UKATS!AT1317","v":0},{"$f":"C_RevCost_UKATS!AU1317","v":0},{"$f":"C_RevCost_UKATS!AV1317","v":0},{"$f":"C_RevCost_UKATS!AW1317","v":0},{"$f":"C_RevCost_UKATS!AX1317","v":0},{"$f":"C_RevCost_UKATS!AY1317","v":0},{"$f":"C_RevCost_UKATS!AZ1317","v":0},{"$f":"C_RevCost_UKATS!BA1317","v":0},{"$f":"C_RevCost_UKATS!BB1317","v":0},{"$f":"C_RevCost_UKATS!BC1317","v":0},{"$f":"C_RevCost_UKATS!BD1317","v":0},{"$f":"C_RevCost_UKATS!BE1317","v":0},{"$f":"C_RevCost_UKATS!BF1317","v":0},{"$f":"C_RevCost_UKATS!BG1317","v":0},{"$f":"C_RevCost_UKATS!BH1317","v":0},{"$f":"C_RevCost_UKATS!BI1317","v":0},{"$f":"C_RevCost_UKATS!BJ1317","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1318","v":"Pensions - Other pension costs - Outturn - UKATS"},null,{"$f":"C_RevCost_UKATS!G1318","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1318","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1318","v":"P&L"},{"$f":"C_RevCost_UKATS!J1318","v":0},null,{"$f":"C_RevCost_UKATS!L1318","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1318","v":27.901584164229604},null,{"$f":"C_RevCost_UKATS!AA1318","v":0},{"$f":"C_RevCost_UKATS!AB1318","v":0},{"$f":"C_RevCost_UKATS!AC1318","v":0},{"$f":"C_RevCost_UKATS!AD1318","v":0},{"$f":"C_RevCost_UKATS!AE1318","v":11.798311195467258},{"$f":"C_RevCost_UKATS!AF1318","v":16.103272968762347},{"$f":"C_RevCost_UKATS!AG1318","v":0},{"$f":"C_RevCost_UKATS!AH1318","v":0},{"$f":"C_RevCost_UKATS!AI1318","v":0},{"$f":"C_RevCost_UKATS!AJ1318","v":0},{"$f":"C_RevCost_UKATS!AK1318","v":0},{"$f":"C_RevCost_UKATS!AL1318","v":0},{"$f":"C_RevCost_UKATS!AM1318","v":0},{"$f":"C_RevCost_UKATS!AN1318","v":0},{"$f":"C_RevCost_UKATS!AO1318","v":0},{"$f":"C_RevCost_UKATS!AP1318","v":0},{"$f":"C_RevCost_UKATS!AQ1318","v":0},{"$f":"C_RevCost_UKATS!AR1318","v":0},{"$f":"C_RevCost_UKATS!AS1318","v":0},{"$f":"C_RevCost_UKATS!AT1318","v":0},{"$f":"C_RevCost_UKATS!AU1318","v":0},{"$f":"C_RevCost_UKATS!AV1318","v":0},{"$f":"C_RevCost_UKATS!AW1318","v":0},{"$f":"C_RevCost_UKATS!AX1318","v":0},{"$f":"C_RevCost_UKATS!AY1318","v":0},{"$f":"C_RevCost_UKATS!AZ1318","v":0},{"$f":"C_RevCost_UKATS!BA1318","v":0},{"$f":"C_RevCost_UKATS!BB1318","v":0},{"$f":"C_RevCost_UKATS!BC1318","v":0},{"$f":"C_RevCost_UKATS!BD1318","v":0},{"$f":"C_RevCost_UKATS!BE1318","v":0},{"$f":"C_RevCost_UKATS!BF1318","v":0},{"$f":"C_RevCost_UKATS!BG1318","v":0},{"$f":"C_RevCost_UKATS!BH1318","v":0},{"$f":"C_RevCost_UKATS!BI1318","v":0},{"$f":"C_RevCost_UKATS!BJ1318","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1319","v":"Opex - Redundancy - Outturn - UKATS"},null,{"$f":"C_RevCost_UKATS!G1319","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1319","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1319","v":"P&L"},{"$f":"C_RevCost_UKATS!J1319","v":0},null,{"$f":"C_RevCost_UKATS!L1319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1319","v":-48149.958685746737},null,{"$f":"C_RevCost_UKATS!AA1319","v":-1093.8978075},{"$f":"C_RevCost_UKATS!AB1319","v":-1160.2768900000001},{"$f":"C_RevCost_UKATS!AC1319","v":-595.9138825},{"$f":"C_RevCost_UKATS!AD1319","v":-81.249717190835611},{"$f":"C_RevCost_UKATS!AE1319","v":-808.27489739694522},{"$f":"C_RevCost_UKATS!AF1319","v":-35808.644562804438},{"$f":"C_RevCost_UKATS!AG1319","v":-1417.7689918572689},{"$f":"C_RevCost_UKATS!AH1319","v":-288.04769168587086},{"$f":"C_RevCost_UKATS!AI1319","v":-1366.8757258666305},{"$f":"C_RevCost_UKATS!AJ1319","v":-1375.4943834548085},{"$f":"C_RevCost_UKATS!AK1319","v":-1375.2848863755592},{"$f":"C_RevCost_UKATS!AL1319","v":-1379.2912063904066},{"$f":"C_RevCost_UKATS!AM1319","v":-1398.9380427239748},{"$f":"C_RevCost_UKATS!AN1319","v":0},{"$f":"C_RevCost_UKATS!AO1319","v":0},{"$f":"C_RevCost_UKATS!AP1319","v":0},{"$f":"C_RevCost_UKATS!AQ1319","v":0},{"$f":"C_RevCost_UKATS!AR1319","v":0},{"$f":"C_RevCost_UKATS!AS1319","v":0},{"$f":"C_RevCost_UKATS!AT1319","v":0},{"$f":"C_RevCost_UKATS!AU1319","v":0},{"$f":"C_RevCost_UKATS!AV1319","v":0},{"$f":"C_RevCost_UKATS!AW1319","v":0},{"$f":"C_RevCost_UKATS!AX1319","v":0},{"$f":"C_RevCost_UKATS!AY1319","v":0},{"$f":"C_RevCost_UKATS!AZ1319","v":0},{"$f":"C_RevCost_UKATS!BA1319","v":0},{"$f":"C_RevCost_UKATS!BB1319","v":0},{"$f":"C_RevCost_UKATS!BC1319","v":0},{"$f":"C_RevCost_UKATS!BD1319","v":0},{"$f":"C_RevCost_UKATS!BE1319","v":0},{"$f":"C_RevCost_UKATS!BF1319","v":0},{"$f":"C_RevCost_UKATS!BG1319","v":0},{"$f":"C_RevCost_UKATS!BH1319","v":0},{"$f":"C_RevCost_UKATS!BI1319","v":0},{"$f":"C_RevCost_UKATS!BJ1319","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1320","v":"Opex - Non-staff costs - Outturn - UKATS"},null,{"$f":"C_RevCost_UKATS!G1320","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1320","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1320","v":"P&L"},{"$f":"C_RevCost_UKATS!J1320","v":0},null,{"$f":"C_RevCost_UKATS!L1320","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1320","v":-2041102.9790620259},null,{"$f":"C_RevCost_UKATS!AA1320","v":-129767.67511994453},{"$f":"C_RevCost_UKATS!AB1320","v":-135513.69676737065},{"$f":"C_RevCost_UKATS!AC1320","v":-138030.87552002945},{"$f":"C_RevCost_UKATS!AD1320","v":-158399.13051250883},{"$f":"C_RevCost_UKATS!AE1320","v":-172127.74147047492},{"$f":"C_RevCost_UKATS!AF1320","v":-133637.30072979661},{"$f":"C_RevCost_UKATS!AG1320","v":-120630.3347933451},{"$f":"C_RevCost_UKATS!AH1320","v":-161682.07915654776},{"$f":"C_RevCost_UKATS!AI1320","v":-173077.94198241507},{"$f":"C_RevCost_UKATS!AJ1320","v":-179721.21271292533},{"$f":"C_RevCost_UKATS!AK1320","v":-180143.48314597597},{"$f":"C_RevCost_UKATS!AL1320","v":-180144.05135588153},{"$f":"C_RevCost_UKATS!AM1320","v":-178227.45579481},{"$f":"C_RevCost_UKATS!AN1320","v":0},{"$f":"C_RevCost_UKATS!AO1320","v":0},{"$f":"C_RevCost_UKATS!AP1320","v":0},{"$f":"C_RevCost_UKATS!AQ1320","v":0},{"$f":"C_RevCost_UKATS!AR1320","v":0},{"$f":"C_RevCost_UKATS!AS1320","v":0},{"$f":"C_RevCost_UKATS!AT1320","v":0},{"$f":"C_RevCost_UKATS!AU1320","v":0},{"$f":"C_RevCost_UKATS!AV1320","v":0},{"$f":"C_RevCost_UKATS!AW1320","v":0},{"$f":"C_RevCost_UKATS!AX1320","v":0},{"$f":"C_RevCost_UKATS!AY1320","v":0},{"$f":"C_RevCost_UKATS!AZ1320","v":0},{"$f":"C_RevCost_UKATS!BA1320","v":0},{"$f":"C_RevCost_UKATS!BB1320","v":0},{"$f":"C_RevCost_UKATS!BC1320","v":0},{"$f":"C_RevCost_UKATS!BD1320","v":0},{"$f":"C_RevCost_UKATS!BE1320","v":0},{"$f":"C_RevCost_UKATS!BF1320","v":0},{"$f":"C_RevCost_UKATS!BG1320","v":0},{"$f":"C_RevCost_UKATS!BH1320","v":0},{"$f":"C_RevCost_UKATS!BI1320","v":0},{"$f":"C_RevCost_UKATS!BJ1320","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1321","v":"Opex - Exceptional (excl. redundancy) - Outturn - UKATS"},null,{"$f":"C_RevCost_UKATS!G1321","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1321","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1321","v":"P&L"},{"$f":"C_RevCost_UKATS!J1321","v":0},null,{"$f":"C_RevCost_UKATS!L1321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1321","v":10917.289995463774},null,{"$f":"C_RevCost_UKATS!AA1321","v":0},{"$f":"C_RevCost_UKATS!AB1321","v":0},{"$f":"C_RevCost_UKATS!AC1321","v":0},{"$f":"C_RevCost_UKATS!AD1321","v":0},{"$f":"C_RevCost_UKATS!AE1321","v":0},{"$f":"C_RevCost_UKATS!AF1321","v":0},{"$f":"C_RevCost_UKATS!AG1321","v":21240.511474241754},{"$f":"C_RevCost_UKATS!AH1321","v":-874.60021716871029},{"$f":"C_RevCost_UKATS!AI1321","v":-1674.1510838482418},{"$f":"C_RevCost_UKATS!AJ1321","v":-1860.3448145748769},{"$f":"C_RevCost_UKATS!AK1321","v":-2321.9040571886394},{"$f":"C_RevCost_UKATS!AL1321","v":-1912.0460788474447},{"$f":"C_RevCost_UKATS!AM1321","v":-1680.175227150065},{"$f":"C_RevCost_UKATS!AN1321","v":0},{"$f":"C_RevCost_UKATS!AO1321","v":0},{"$f":"C_RevCost_UKATS!AP1321","v":0},{"$f":"C_RevCost_UKATS!AQ1321","v":0},{"$f":"C_RevCost_UKATS!AR1321","v":0},{"$f":"C_RevCost_UKATS!AS1321","v":0},{"$f":"C_RevCost_UKATS!AT1321","v":0},{"$f":"C_RevCost_UKATS!AU1321","v":0},{"$f":"C_RevCost_UKATS!AV1321","v":0},{"$f":"C_RevCost_UKATS!AW1321","v":0},{"$f":"C_RevCost_UKATS!AX1321","v":0},{"$f":"C_RevCost_UKATS!AY1321","v":0},{"$f":"C_RevCost_UKATS!AZ1321","v":0},{"$f":"C_RevCost_UKATS!BA1321","v":0},{"$f":"C_RevCost_UKATS!BB1321","v":0},{"$f":"C_RevCost_UKATS!BC1321","v":0},{"$f":"C_RevCost_UKATS!BD1321","v":0},{"$f":"C_RevCost_UKATS!BE1321","v":0},{"$f":"C_RevCost_UKATS!BF1321","v":0},{"$f":"C_RevCost_UKATS!BG1321","v":0},{"$f":"C_RevCost_UKATS!BH1321","v":0},{"$f":"C_RevCost_UKATS!BI1321","v":0},{"$f":"C_RevCost_UKATS!BJ1321","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1322","v":"Opex - Spare 2 - Outturn - UKATS"},null,{"$f":"C_RevCost_UKATS!G1322","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1322","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1322","v":"P&L"},{"$f":"C_RevCost_UKATS!J1322","v":0},null,{"$f":"C_RevCost_UKATS!L1322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1322","v":0},null,{"$f":"C_RevCost_UKATS!AA1322","v":0},{"$f":"C_RevCost_UKATS!AB1322","v":0},{"$f":"C_RevCost_UKATS!AC1322","v":0},{"$f":"C_RevCost_UKATS!AD1322","v":0},{"$f":"C_RevCost_UKATS!AE1322","v":0},{"$f":"C_RevCost_UKATS!AF1322","v":0},{"$f":"C_RevCost_UKATS!AG1322","v":0},{"$f":"C_RevCost_UKATS!AH1322","v":0},{"$f":"C_RevCost_UKATS!AI1322","v":0},{"$f":"C_RevCost_UKATS!AJ1322","v":0},{"$f":"C_RevCost_UKATS!AK1322","v":0},{"$f":"C_RevCost_UKATS!AL1322","v":0},{"$f":"C_RevCost_UKATS!AM1322","v":0},{"$f":"C_RevCost_UKATS!AN1322","v":0},{"$f":"C_RevCost_UKATS!AO1322","v":0},{"$f":"C_RevCost_UKATS!AP1322","v":0},{"$f":"C_RevCost_UKATS!AQ1322","v":0},{"$f":"C_RevCost_UKATS!AR1322","v":0},{"$f":"C_RevCost_UKATS!AS1322","v":0},{"$f":"C_RevCost_UKATS!AT1322","v":0},{"$f":"C_RevCost_UKATS!AU1322","v":0},{"$f":"C_RevCost_UKATS!AV1322","v":0},{"$f":"C_RevCost_UKATS!AW1322","v":0},{"$f":"C_RevCost_UKATS!AX1322","v":0},{"$f":"C_RevCost_UKATS!AY1322","v":0},{"$f":"C_RevCost_UKATS!AZ1322","v":0},{"$f":"C_RevCost_UKATS!BA1322","v":0},{"$f":"C_RevCost_UKATS!BB1322","v":0},{"$f":"C_RevCost_UKATS!BC1322","v":0},{"$f":"C_RevCost_UKATS!BD1322","v":0},{"$f":"C_RevCost_UKATS!BE1322","v":0},{"$f":"C_RevCost_UKATS!BF1322","v":0},{"$f":"C_RevCost_UKATS!BG1322","v":0},{"$f":"C_RevCost_UKATS!BH1322","v":0},{"$f":"C_RevCost_UKATS!BI1322","v":0},{"$f":"C_RevCost_UKATS!BJ1322","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1323","v":"Opex - Spare 3 - Outturn - UKATS"},null,{"$f":"C_RevCost_UKATS!G1323","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1323","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1323","v":"P&L"},{"$f":"C_RevCost_UKATS!J1323","v":0},null,{"$f":"C_RevCost_UKATS!L1323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1323","v":0},null,{"$f":"C_RevCost_UKATS!AA1323","v":0},{"$f":"C_RevCost_UKATS!AB1323","v":0},{"$f":"C_RevCost_UKATS!AC1323","v":0},{"$f":"C_RevCost_UKATS!AD1323","v":0},{"$f":"C_RevCost_UKATS!AE1323","v":0},{"$f":"C_RevCost_UKATS!AF1323","v":0},{"$f":"C_RevCost_UKATS!AG1323","v":0},{"$f":"C_RevCost_UKATS!AH1323","v":0},{"$f":"C_RevCost_UKATS!AI1323","v":0},{"$f":"C_RevCost_UKATS!AJ1323","v":0},{"$f":"C_RevCost_UKATS!AK1323","v":0},{"$f":"C_RevCost_UKATS!AL1323","v":0},{"$f":"C_RevCost_UKATS!AM1323","v":0},{"$f":"C_RevCost_UKATS!AN1323","v":0},{"$f":"C_RevCost_UKATS!AO1323","v":0},{"$f":"C_RevCost_UKATS!AP1323","v":0},{"$f":"C_RevCost_UKATS!AQ1323","v":0},{"$f":"C_RevCost_UKATS!AR1323","v":0},{"$f":"C_RevCost_UKATS!AS1323","v":0},{"$f":"C_RevCost_UKATS!AT1323","v":0},{"$f":"C_RevCost_UKATS!AU1323","v":0},{"$f":"C_RevCost_UKATS!AV1323","v":0},{"$f":"C_RevCost_UKATS!AW1323","v":0},{"$f":"C_RevCost_UKATS!AX1323","v":0},{"$f":"C_RevCost_UKATS!AY1323","v":0},{"$f":"C_RevCost_UKATS!AZ1323","v":0},{"$f":"C_RevCost_UKATS!BA1323","v":0},{"$f":"C_RevCost_UKATS!BB1323","v":0},{"$f":"C_RevCost_UKATS!BC1323","v":0},{"$f":"C_RevCost_UKATS!BD1323","v":0},{"$f":"C_RevCost_UKATS!BE1323","v":0},{"$f":"C_RevCost_UKATS!BF1323","v":0},{"$f":"C_RevCost_UKATS!BG1323","v":0},{"$f":"C_RevCost_UKATS!BH1323","v":0},{"$f":"C_RevCost_UKATS!BI1323","v":0},{"$f":"C_RevCost_UKATS!BJ1323","v":0}]
[]
[null,null,null,"Oceanic Operating Costs"]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E841","v":"Opex - Wages & Salaries - Oceanic - Outturn"},null,{"$f":"C_RevCost_Oceanic!G841","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H841","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I841","v":0},{"$f":"C_RevCost_Oceanic!J841","v":0},null,{"$f":"C_RevCost_Oceanic!L841","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y841","v":-168398.6050968972},null,{"$f":"C_RevCost_Oceanic!AA841","v":-13618.10613},{"$f":"C_RevCost_Oceanic!AB841","v":-11983.147384044594},{"$f":"C_RevCost_Oceanic!AC841","v":-11415.637358206892},{"$f":"C_RevCost_Oceanic!AD841","v":-11945.289471068161},{"$f":"C_RevCost_Oceanic!AE841","v":-12600.651166321159},{"$f":"C_RevCost_Oceanic!AF841","v":-13331.225930351313},{"$f":"C_RevCost_Oceanic!AG841","v":-11441.524107706357},{"$f":"C_RevCost_Oceanic!AH841","v":-12055.551598241696},{"$f":"C_RevCost_Oceanic!AI841","v":-13965.175828848425},{"$f":"C_RevCost_Oceanic!AJ841","v":-14186.287635386265},{"$f":"C_RevCost_Oceanic!AK841","v":-13647.333493878032},{"$f":"C_RevCost_Oceanic!AL841","v":-14088.700207688333},{"$f":"C_RevCost_Oceanic!AM841","v":-14119.974785155997},{"$f":"C_RevCost_Oceanic!AN841","v":0},{"$f":"C_RevCost_Oceanic!AO841","v":0},{"$f":"C_RevCost_Oceanic!AP841","v":0},{"$f":"C_RevCost_Oceanic!AQ841","v":0},{"$f":"C_RevCost_Oceanic!AR841","v":0},{"$f":"C_RevCost_Oceanic!AS841","v":0},{"$f":"C_RevCost_Oceanic!AT841","v":0},{"$f":"C_RevCost_Oceanic!AU841","v":0},{"$f":"C_RevCost_Oceanic!AV841","v":0},{"$f":"C_RevCost_Oceanic!AW841","v":0},{"$f":"C_RevCost_Oceanic!AX841","v":0},{"$f":"C_RevCost_Oceanic!AY841","v":0},{"$f":"C_RevCost_Oceanic!AZ841","v":0},{"$f":"C_RevCost_Oceanic!BA841","v":0},{"$f":"C_RevCost_Oceanic!BB841","v":0},{"$f":"C_RevCost_Oceanic!BC841","v":0},{"$f":"C_RevCost_Oceanic!BD841","v":0},{"$f":"C_RevCost_Oceanic!BE841","v":0},{"$f":"C_RevCost_Oceanic!BF841","v":0},{"$f":"C_RevCost_Oceanic!BG841","v":0},{"$f":"C_RevCost_Oceanic!BH841","v":0},{"$f":"C_RevCost_Oceanic!BI841","v":0},{"$f":"C_RevCost_Oceanic!BJ841","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E842","v":"Pensions - Defined benefit - Ongoing Contributions"},null,{"$f":"C_RevCost_Oceanic!G842","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H842","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I842","v":0},{"$f":"C_RevCost_Oceanic!J842","v":0},null,{"$f":"C_RevCost_Oceanic!L842","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y842","v":-11982.325650853762},null,{"$f":"C_RevCost_Oceanic!AA842","v":0},{"$f":"C_RevCost_Oceanic!AB842","v":0},{"$f":"C_RevCost_Oceanic!AC842","v":0},{"$f":"C_RevCost_Oceanic!AD842","v":0},{"$f":"C_RevCost_Oceanic!AE842","v":0},{"$f":"C_RevCost_Oceanic!AF842","v":0},{"$f":"C_RevCost_Oceanic!AG842","v":-2131.7861222564475},{"$f":"C_RevCost_Oceanic!AH842","v":-1565.7007651654467},{"$f":"C_RevCost_Oceanic!AI842","v":-2180.802788623696},{"$f":"C_RevCost_Oceanic!AJ842","v":-2183.2156236586147},{"$f":"C_RevCost_Oceanic!AK842","v":-1449.2846782276417},{"$f":"C_RevCost_Oceanic!AL842","v":-1314.444690127202},{"$f":"C_RevCost_Oceanic!AM842","v":-1157.090982794715},{"$f":"C_RevCost_Oceanic!AN842","v":0},{"$f":"C_RevCost_Oceanic!AO842","v":0},{"$f":"C_RevCost_Oceanic!AP842","v":0},{"$f":"C_RevCost_Oceanic!AQ842","v":0},{"$f":"C_RevCost_Oceanic!AR842","v":0},{"$f":"C_RevCost_Oceanic!AS842","v":0},{"$f":"C_RevCost_Oceanic!AT842","v":0},{"$f":"C_RevCost_Oceanic!AU842","v":0},{"$f":"C_RevCost_Oceanic!AV842","v":0},{"$f":"C_RevCost_Oceanic!AW842","v":0},{"$f":"C_RevCost_Oceanic!AX842","v":0},{"$f":"C_RevCost_Oceanic!AY842","v":0},{"$f":"C_RevCost_Oceanic!AZ842","v":0},{"$f":"C_RevCost_Oceanic!BA842","v":0},{"$f":"C_RevCost_Oceanic!BB842","v":0},{"$f":"C_RevCost_Oceanic!BC842","v":0},{"$f":"C_RevCost_Oceanic!BD842","v":0},{"$f":"C_RevCost_Oceanic!BE842","v":0},{"$f":"C_RevCost_Oceanic!BF842","v":0},{"$f":"C_RevCost_Oceanic!BG842","v":0},{"$f":"C_RevCost_Oceanic!BH842","v":0},{"$f":"C_RevCost_Oceanic!BI842","v":0},{"$f":"C_RevCost_Oceanic!BJ842","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E843","v":"Pensions - Defined benefit - Deficit Repair"},null,{"$f":"C_RevCost_Oceanic!G843","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H843","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I843","v":0},{"$f":"C_RevCost_Oceanic!J843","v":0},null,{"$f":"C_RevCost_Oceanic!L843","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y843","v":-10929.909654153442},null,{"$f":"C_RevCost_Oceanic!AA843","v":0},{"$f":"C_RevCost_Oceanic!AB843","v":-2175.1304524827924},{"$f":"C_RevCost_Oceanic!AC843","v":-3209.431523136373},{"$f":"C_RevCost_Oceanic!AD843","v":-2072.870546518332},{"$f":"C_RevCost_Oceanic!AE843","v":-1758.4970136902293},{"$f":"C_RevCost_Oceanic!AF843","v":-1713.9801183257152},{"$f":"C_RevCost_Oceanic!AG843","v":0},{"$f":"C_RevCost_Oceanic!AH843","v":0},{"$f":"C_RevCost_Oceanic!AI843","v":0},{"$f":"C_RevCost_Oceanic!AJ843","v":0},{"$f":"C_RevCost_Oceanic!AK843","v":0},{"$f":"C_RevCost_Oceanic!AL843","v":0},{"$f":"C_RevCost_Oceanic!AM843","v":0},{"$f":"C_RevCost_Oceanic!AN843","v":0},{"$f":"C_RevCost_Oceanic!AO843","v":0},{"$f":"C_RevCost_Oceanic!AP843","v":0},{"$f":"C_RevCost_Oceanic!AQ843","v":0},{"$f":"C_RevCost_Oceanic!AR843","v":0},{"$f":"C_RevCost_Oceanic!AS843","v":0},{"$f":"C_RevCost_Oceanic!AT843","v":0},{"$f":"C_RevCost_Oceanic!AU843","v":0},{"$f":"C_RevCost_Oceanic!AV843","v":0},{"$f":"C_RevCost_Oceanic!AW843","v":0},{"$f":"C_RevCost_Oceanic!AX843","v":0},{"$f":"C_RevCost_Oceanic!AY843","v":0},{"$f":"C_RevCost_Oceanic!AZ843","v":0},{"$f":"C_RevCost_Oceanic!BA843","v":0},{"$f":"C_RevCost_Oceanic!BB843","v":0},{"$f":"C_RevCost_Oceanic!BC843","v":0},{"$f":"C_RevCost_Oceanic!BD843","v":0},{"$f":"C_RevCost_Oceanic!BE843","v":0},{"$f":"C_RevCost_Oceanic!BF843","v":0},{"$f":"C_RevCost_Oceanic!BG843","v":0},{"$f":"C_RevCost_Oceanic!BH843","v":0},{"$f":"C_RevCost_Oceanic!BI843","v":0},{"$f":"C_RevCost_Oceanic!BJ843","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E844","v":"Pensions - Defined contribution - Oceanic - Outturn"},null,{"$f":"C_RevCost_Oceanic!G844","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H844","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I844","v":0},{"$f":"C_RevCost_Oceanic!J844","v":0},null,{"$f":"C_RevCost_Oceanic!L844","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y844","v":-9993.3141812517897},null,{"$f":"C_RevCost_Oceanic!AA844","v":0},{"$f":"C_RevCost_Oceanic!AB844","v":-172.99285704274084},{"$f":"C_RevCost_Oceanic!AC844","v":-277.69632242795859},{"$f":"C_RevCost_Oceanic!AD844","v":-355.41683944291492},{"$f":"C_RevCost_Oceanic!AE844","v":-473.88943224334264},{"$f":"C_RevCost_Oceanic!AF844","v":-645.99062970100726},{"$f":"C_RevCost_Oceanic!AG844","v":-543.61475856700918},{"$f":"C_RevCost_Oceanic!AH844","v":-918.32754054596944},{"$f":"C_RevCost_Oceanic!AI844","v":-1339.2085231282351},{"$f":"C_RevCost_Oceanic!AJ844","v":-1416.3602914467476},{"$f":"C_RevCost_Oceanic!AK844","v":-1293.7835268167378},{"$f":"C_RevCost_Oceanic!AL844","v":-1280.3379407676853},{"$f":"C_RevCost_Oceanic!AM844","v":-1275.6955191214392},{"$f":"C_RevCost_Oceanic!AN844","v":0},{"$f":"C_RevCost_Oceanic!AO844","v":0},{"$f":"C_RevCost_Oceanic!AP844","v":0},{"$f":"C_RevCost_Oceanic!AQ844","v":0},{"$f":"C_RevCost_Oceanic!AR844","v":0},{"$f":"C_RevCost_Oceanic!AS844","v":0},{"$f":"C_RevCost_Oceanic!AT844","v":0},{"$f":"C_RevCost_Oceanic!AU844","v":0},{"$f":"C_RevCost_Oceanic!AV844","v":0},{"$f":"C_RevCost_Oceanic!AW844","v":0},{"$f":"C_RevCost_Oceanic!AX844","v":0},{"$f":"C_RevCost_Oceanic!AY844","v":0},{"$f":"C_RevCost_Oceanic!AZ844","v":0},{"$f":"C_RevCost_Oceanic!BA844","v":0},{"$f":"C_RevCost_Oceanic!BB844","v":0},{"$f":"C_RevCost_Oceanic!BC844","v":0},{"$f":"C_RevCost_Oceanic!BD844","v":0},{"$f":"C_RevCost_Oceanic!BE844","v":0},{"$f":"C_RevCost_Oceanic!BF844","v":0},{"$f":"C_RevCost_Oceanic!BG844","v":0},{"$f":"C_RevCost_Oceanic!BH844","v":0},{"$f":"C_RevCost_Oceanic!BI844","v":0},{"$f":"C_RevCost_Oceanic!BJ844","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E845","v":"Pensions - Opt outs - Oceanic - Outturn"},null,{"$f":"C_RevCost_Oceanic!G845","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H845","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I845","v":0},{"$f":"C_RevCost_Oceanic!J845","v":0},null,{"$f":"C_RevCost_Oceanic!L845","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y845","v":-7012.2445335927005},null,{"$f":"C_RevCost_Oceanic!AA845","v":0},{"$f":"C_RevCost_Oceanic!AB845","v":0},{"$f":"C_RevCost_Oceanic!AC845","v":0},{"$f":"C_RevCost_Oceanic!AD845","v":-810.82483794082282},{"$f":"C_RevCost_Oceanic!AE845","v":-984.06514645797552},{"$f":"C_RevCost_Oceanic!AF845","v":-876.28637375961148},{"$f":"C_RevCost_Oceanic!AG845","v":-571.99151566692206},{"$f":"C_RevCost_Oceanic!AH845","v":-619.43395846132512},{"$f":"C_RevCost_Oceanic!AI845","v":-735.13121336118115},{"$f":"C_RevCost_Oceanic!AJ845","v":-706.17161725983601},{"$f":"C_RevCost_Oceanic!AK845","v":-638.45841453622893},{"$f":"C_RevCost_Oceanic!AL845","v":-558.77673437713895},{"$f":"C_RevCost_Oceanic!AM845","v":-511.10472177165821},{"$f":"C_RevCost_Oceanic!AN845","v":0},{"$f":"C_RevCost_Oceanic!AO845","v":0},{"$f":"C_RevCost_Oceanic!AP845","v":0},{"$f":"C_RevCost_Oceanic!AQ845","v":0},{"$f":"C_RevCost_Oceanic!AR845","v":0},{"$f":"C_RevCost_Oceanic!AS845","v":0},{"$f":"C_RevCost_Oceanic!AT845","v":0},{"$f":"C_RevCost_Oceanic!AU845","v":0},{"$f":"C_RevCost_Oceanic!AV845","v":0},{"$f":"C_RevCost_Oceanic!AW845","v":0},{"$f":"C_RevCost_Oceanic!AX845","v":0},{"$f":"C_RevCost_Oceanic!AY845","v":0},{"$f":"C_RevCost_Oceanic!AZ845","v":0},{"$f":"C_RevCost_Oceanic!BA845","v":0},{"$f":"C_RevCost_Oceanic!BB845","v":0},{"$f":"C_RevCost_Oceanic!BC845","v":0},{"$f":"C_RevCost_Oceanic!BD845","v":0},{"$f":"C_RevCost_Oceanic!BE845","v":0},{"$f":"C_RevCost_Oceanic!BF845","v":0},{"$f":"C_RevCost_Oceanic!BG845","v":0},{"$f":"C_RevCost_Oceanic!BH845","v":0},{"$f":"C_RevCost_Oceanic!BI845","v":0},{"$f":"C_RevCost_Oceanic!BJ845","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E846","v":"Pensions - Other pension costs - Oceanic - Outturn"},null,{"$f":"C_RevCost_Oceanic!G846","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H846","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I846","v":0},{"$f":"C_RevCost_Oceanic!J846","v":0},null,{"$f":"C_RevCost_Oceanic!L846","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y846","v":-27.901584164229604},null,{"$f":"C_RevCost_Oceanic!AA846","v":0},{"$f":"C_RevCost_Oceanic!AB846","v":0},{"$f":"C_RevCost_Oceanic!AC846","v":0},{"$f":"C_RevCost_Oceanic!AD846","v":0},{"$f":"C_RevCost_Oceanic!AE846","v":-11.798311195467258},{"$f":"C_RevCost_Oceanic!AF846","v":-16.103272968762347},{"$f":"C_RevCost_Oceanic!AG846","v":0},{"$f":"C_RevCost_Oceanic!AH846","v":0},{"$f":"C_RevCost_Oceanic!AI846","v":0},{"$f":"C_RevCost_Oceanic!AJ846","v":0},{"$f":"C_RevCost_Oceanic!AK846","v":0},{"$f":"C_RevCost_Oceanic!AL846","v":0},{"$f":"C_RevCost_Oceanic!AM846","v":0},{"$f":"C_RevCost_Oceanic!AN846","v":0},{"$f":"C_RevCost_Oceanic!AO846","v":0},{"$f":"C_RevCost_Oceanic!AP846","v":0},{"$f":"C_RevCost_Oceanic!AQ846","v":0},{"$f":"C_RevCost_Oceanic!AR846","v":0},{"$f":"C_RevCost_Oceanic!AS846","v":0},{"$f":"C_RevCost_Oceanic!AT846","v":0},{"$f":"C_RevCost_Oceanic!AU846","v":0},{"$f":"C_RevCost_Oceanic!AV846","v":0},{"$f":"C_RevCost_Oceanic!AW846","v":0},{"$f":"C_RevCost_Oceanic!AX846","v":0},{"$f":"C_RevCost_Oceanic!AY846","v":0},{"$f":"C_RevCost_Oceanic!AZ846","v":0},{"$f":"C_RevCost_Oceanic!BA846","v":0},{"$f":"C_RevCost_Oceanic!BB846","v":0},{"$f":"C_RevCost_Oceanic!BC846","v":0},{"$f":"C_RevCost_Oceanic!BD846","v":0},{"$f":"C_RevCost_Oceanic!BE846","v":0},{"$f":"C_RevCost_Oceanic!BF846","v":0},{"$f":"C_RevCost_Oceanic!BG846","v":0},{"$f":"C_RevCost_Oceanic!BH846","v":0},{"$f":"C_RevCost_Oceanic!BI846","v":0},{"$f":"C_RevCost_Oceanic!BJ846","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E847","v":"Opex - Redundancy - Oceanic - Outturn"},null,{"$f":"C_RevCost_Oceanic!G847","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H847","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I847","v":0},{"$f":"C_RevCost_Oceanic!J847","v":0},null,{"$f":"C_RevCost_Oceanic!L847","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y847","v":-1350.8947665248693},null,{"$f":"C_RevCost_Oceanic!AA847","v":0},{"$f":"C_RevCost_Oceanic!AB847","v":-44.890664999999998},{"$f":"C_RevCost_Oceanic!AC847","v":-152.34898250000003},{"$f":"C_RevCost_Oceanic!AD847","v":-363.54173280916439},{"$f":"C_RevCost_Oceanic!AE847","v":-296.06813010305484},{"$f":"C_RevCost_Oceanic!AF847","v":-124.73020719555873},{"$f":"C_RevCost_Oceanic!AG847","v":-62.964030667665618},{"$f":"C_RevCost_Oceanic!AH847","v":-9.2145655574305163},{"$f":"C_RevCost_Oceanic!AI847","v":-53.529077935785232},{"$f":"C_RevCost_Oceanic!AJ847","v":-58.097907253299169},{"$f":"C_RevCost_Oceanic!AK847","v":-59.325797698916887},{"$f":"C_RevCost_Oceanic!AL847","v":-61.908400676970395},{"$f":"C_RevCost_Oceanic!AM847","v":-64.275269127023535},{"$f":"C_RevCost_Oceanic!AN847","v":0},{"$f":"C_RevCost_Oceanic!AO847","v":0},{"$f":"C_RevCost_Oceanic!AP847","v":0},{"$f":"C_RevCost_Oceanic!AQ847","v":0},{"$f":"C_RevCost_Oceanic!AR847","v":0},{"$f":"C_RevCost_Oceanic!AS847","v":0},{"$f":"C_RevCost_Oceanic!AT847","v":0},{"$f":"C_RevCost_Oceanic!AU847","v":0},{"$f":"C_RevCost_Oceanic!AV847","v":0},{"$f":"C_RevCost_Oceanic!AW847","v":0},{"$f":"C_RevCost_Oceanic!AX847","v":0},{"$f":"C_RevCost_Oceanic!AY847","v":0},{"$f":"C_RevCost_Oceanic!AZ847","v":0},{"$f":"C_RevCost_Oceanic!BA847","v":0},{"$f":"C_RevCost_Oceanic!BB847","v":0},{"$f":"C_RevCost_Oceanic!BC847","v":0},{"$f":"C_RevCost_Oceanic!BD847","v":0},{"$f":"C_RevCost_Oceanic!BE847","v":0},{"$f":"C_RevCost_Oceanic!BF847","v":0},{"$f":"C_RevCost_Oceanic!BG847","v":0},{"$f":"C_RevCost_Oceanic!BH847","v":0},{"$f":"C_RevCost_Oceanic!BI847","v":0},{"$f":"C_RevCost_Oceanic!BJ847","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E848","v":"Opex - Non-staff costs - Oceanic - Outturn"},null,{"$f":"C_RevCost_Oceanic!G848","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H848","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I848","v":0},{"$f":"C_RevCost_Oceanic!J848","v":0},null,{"$f":"C_RevCost_Oceanic!L848","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y848","v":-62748.730407801973},null,{"$f":"C_RevCost_Oceanic!AA848","v":-3745.8334699999996},{"$f":"C_RevCost_Oceanic!AB848","v":-3674.1420296503525},{"$f":"C_RevCost_Oceanic!AC848","v":-3641.1501640011938},{"$f":"C_RevCost_Oceanic!AD848","v":-4494.0722011061816},{"$f":"C_RevCost_Oceanic!AE848","v":-5054.7964451725584},{"$f":"C_RevCost_Oceanic!AF848","v":-4030.4715102033865},{"$f":"C_RevCost_Oceanic!AG848","v":-3348.560180639839},{"$f":"C_RevCost_Oceanic!AH848","v":-3851.2557256165614},{"$f":"C_RevCost_Oceanic!AI848","v":-8798.9539515918168},{"$f":"C_RevCost_Oceanic!AJ848","v":-7449.5917341456261},{"$f":"C_RevCost_Oceanic!AK848","v":-5147.1131576004755},{"$f":"C_RevCost_Oceanic!AL848","v":-5293.1688381047688},{"$f":"C_RevCost_Oceanic!AM848","v":-4219.6209999692055},{"$f":"C_RevCost_Oceanic!AN848","v":0},{"$f":"C_RevCost_Oceanic!AO848","v":0},{"$f":"C_RevCost_Oceanic!AP848","v":0},{"$f":"C_RevCost_Oceanic!AQ848","v":0},{"$f":"C_RevCost_Oceanic!AR848","v":0},{"$f":"C_RevCost_Oceanic!AS848","v":0},{"$f":"C_RevCost_Oceanic!AT848","v":0},{"$f":"C_RevCost_Oceanic!AU848","v":0},{"$f":"C_RevCost_Oceanic!AV848","v":0},{"$f":"C_RevCost_Oceanic!AW848","v":0},{"$f":"C_RevCost_Oceanic!AX848","v":0},{"$f":"C_RevCost_Oceanic!AY848","v":0},{"$f":"C_RevCost_Oceanic!AZ848","v":0},{"$f":"C_RevCost_Oceanic!BA848","v":0},{"$f":"C_RevCost_Oceanic!BB848","v":0},{"$f":"C_RevCost_Oceanic!BC848","v":0},{"$f":"C_RevCost_Oceanic!BD848","v":0},{"$f":"C_RevCost_Oceanic!BE848","v":0},{"$f":"C_RevCost_Oceanic!BF848","v":0},{"$f":"C_RevCost_Oceanic!BG848","v":0},{"$f":"C_RevCost_Oceanic!BH848","v":0},{"$f":"C_RevCost_Oceanic!BI848","v":0},{"$f":"C_RevCost_Oceanic!BJ848","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E849","v":"ADS - B Tango - Oceanic - Outturn"},null,{"$f":"C_RevCost_Oceanic!G849","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H849","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I849","v":0},{"$f":"C_RevCost_Oceanic!J849","v":0},null,{"$f":"C_RevCost_Oceanic!L849","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y849","v":-940.77068392572778},null,{"$f":"C_RevCost_Oceanic!AA849","v":0},{"$f":"C_RevCost_Oceanic!AB849","v":0},{"$f":"C_RevCost_Oceanic!AC849","v":0},{"$f":"C_RevCost_Oceanic!AD849","v":0},{"$f":"C_RevCost_Oceanic!AE849","v":0},{"$f":"C_RevCost_Oceanic!AF849","v":0},{"$f":"C_RevCost_Oceanic!AG849","v":-75.141723982216718},{"$f":"C_RevCost_Oceanic!AH849","v":-132.67367947683377},{"$f":"C_RevCost_Oceanic!AI849","v":-41.841744273310972},{"$f":"C_RevCost_Oceanic!AJ849","v":-163.01927984358611},{"$f":"C_RevCost_Oceanic!AK849","v":-175.44827960429078},{"$f":"C_RevCost_Oceanic!AL849","v":-171.96149928826779},{"$f":"C_RevCost_Oceanic!AM849","v":-180.68447745722167},{"$f":"C_RevCost_Oceanic!AN849","v":0},{"$f":"C_RevCost_Oceanic!AO849","v":0},{"$f":"C_RevCost_Oceanic!AP849","v":0},{"$f":"C_RevCost_Oceanic!AQ849","v":0},{"$f":"C_RevCost_Oceanic!AR849","v":0},{"$f":"C_RevCost_Oceanic!AS849","v":0},{"$f":"C_RevCost_Oceanic!AT849","v":0},{"$f":"C_RevCost_Oceanic!AU849","v":0},{"$f":"C_RevCost_Oceanic!AV849","v":0},{"$f":"C_RevCost_Oceanic!AW849","v":0},{"$f":"C_RevCost_Oceanic!AX849","v":0},{"$f":"C_RevCost_Oceanic!AY849","v":0},{"$f":"C_RevCost_Oceanic!AZ849","v":0},{"$f":"C_RevCost_Oceanic!BA849","v":0},{"$f":"C_RevCost_Oceanic!BB849","v":0},{"$f":"C_RevCost_Oceanic!BC849","v":0},{"$f":"C_RevCost_Oceanic!BD849","v":0},{"$f":"C_RevCost_Oceanic!BE849","v":0},{"$f":"C_RevCost_Oceanic!BF849","v":0},{"$f":"C_RevCost_Oceanic!BG849","v":0},{"$f":"C_RevCost_Oceanic!BH849","v":0},{"$f":"C_RevCost_Oceanic!BI849","v":0},{"$f":"C_RevCost_Oceanic!BJ849","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E850","v":"ADS - B North Atlantic - Oceanic - Outturn"},null,{"$f":"C_RevCost_Oceanic!G850","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H850","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I850","v":0},{"$f":"C_RevCost_Oceanic!J850","v":0},null,{"$f":"C_RevCost_Oceanic!L850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y850","v":-128321.05687742632},null,{"$f":"C_RevCost_Oceanic!AA850","v":0},{"$f":"C_RevCost_Oceanic!AB850","v":0},{"$f":"C_RevCost_Oceanic!AC850","v":0},{"$f":"C_RevCost_Oceanic!AD850","v":-4.9389600000000007},{"$f":"C_RevCost_Oceanic!AE850","v":-2138.6161824999999},{"$f":"C_RevCost_Oceanic!AF850","v":-4534.1990800000003},{"$f":"C_RevCost_Oceanic!AG850","v":-7956.1132194333804},{"$f":"C_RevCost_Oceanic!AH850","v":-14415.385294453687},{"$f":"C_RevCost_Oceanic!AI850","v":-17714.990904451159},{"$f":"C_RevCost_Oceanic!AJ850","v":-18934.817010724371},{"$f":"C_RevCost_Oceanic!AK850","v":-20229.807360880008},{"$f":"C_RevCost_Oceanic!AL850","v":-20587.881700014848},{"$f":"C_RevCost_Oceanic!AM850","v":-21804.307164968883},{"$f":"C_RevCost_Oceanic!AN850","v":0},{"$f":"C_RevCost_Oceanic!AO850","v":0},{"$f":"C_RevCost_Oceanic!AP850","v":0},{"$f":"C_RevCost_Oceanic!AQ850","v":0},{"$f":"C_RevCost_Oceanic!AR850","v":0},{"$f":"C_RevCost_Oceanic!AS850","v":0},{"$f":"C_RevCost_Oceanic!AT850","v":0},{"$f":"C_RevCost_Oceanic!AU850","v":0},{"$f":"C_RevCost_Oceanic!AV850","v":0},{"$f":"C_RevCost_Oceanic!AW850","v":0},{"$f":"C_RevCost_Oceanic!AX850","v":0},{"$f":"C_RevCost_Oceanic!AY850","v":0},{"$f":"C_RevCost_Oceanic!AZ850","v":0},{"$f":"C_RevCost_Oceanic!BA850","v":0},{"$f":"C_RevCost_Oceanic!BB850","v":0},{"$f":"C_RevCost_Oceanic!BC850","v":0},{"$f":"C_RevCost_Oceanic!BD850","v":0},{"$f":"C_RevCost_Oceanic!BE850","v":0},{"$f":"C_RevCost_Oceanic!BF850","v":0},{"$f":"C_RevCost_Oceanic!BG850","v":0},{"$f":"C_RevCost_Oceanic!BH850","v":0},{"$f":"C_RevCost_Oceanic!BI850","v":0},{"$f":"C_RevCost_Oceanic!BJ850","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E851","v":"Opex - Spare Cash provisions - Oceanic - Outturn"},null,{"$f":"C_RevCost_Oceanic!G851","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H851","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I851","v":0},{"$f":"C_RevCost_Oceanic!J851","v":0},null,{"$f":"C_RevCost_Oceanic!L851","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y851","v":393.90192241203414},null,{"$f":"C_RevCost_Oceanic!AA851","v":0},{"$f":"C_RevCost_Oceanic!AB851","v":0},{"$f":"C_RevCost_Oceanic!AC851","v":0},{"$f":"C_RevCost_Oceanic!AD851","v":0},{"$f":"C_RevCost_Oceanic!AE851","v":0},{"$f":"C_RevCost_Oceanic!AF851","v":0},{"$f":"C_RevCost_Oceanic!AG851","v":827.92295146425181},{"$f":"C_RevCost_Oceanic!AH851","v":-26.770731711013315},{"$f":"C_RevCost_Oceanic!AI851","v":-65.65392857760466},{"$f":"C_RevCost_Oceanic!AJ851","v":-78.590207036934075},{"$f":"C_RevCost_Oceanic!AK851","v":-100.26979194061994},{"$f":"C_RevCost_Oceanic!AL851","v":-85.553740297214233},{"$f":"C_RevCost_Oceanic!AM851","v":-77.182629488831381},{"$f":"C_RevCost_Oceanic!AN851","v":0},{"$f":"C_RevCost_Oceanic!AO851","v":0},{"$f":"C_RevCost_Oceanic!AP851","v":0},{"$f":"C_RevCost_Oceanic!AQ851","v":0},{"$f":"C_RevCost_Oceanic!AR851","v":0},{"$f":"C_RevCost_Oceanic!AS851","v":0},{"$f":"C_RevCost_Oceanic!AT851","v":0},{"$f":"C_RevCost_Oceanic!AU851","v":0},{"$f":"C_RevCost_Oceanic!AV851","v":0},{"$f":"C_RevCost_Oceanic!AW851","v":0},{"$f":"C_RevCost_Oceanic!AX851","v":0},{"$f":"C_RevCost_Oceanic!AY851","v":0},{"$f":"C_RevCost_Oceanic!AZ851","v":0},{"$f":"C_RevCost_Oceanic!BA851","v":0},{"$f":"C_RevCost_Oceanic!BB851","v":0},{"$f":"C_RevCost_Oceanic!BC851","v":0},{"$f":"C_RevCost_Oceanic!BD851","v":0},{"$f":"C_RevCost_Oceanic!BE851","v":0},{"$f":"C_RevCost_Oceanic!BF851","v":0},{"$f":"C_RevCost_Oceanic!BG851","v":0},{"$f":"C_RevCost_Oceanic!BH851","v":0},{"$f":"C_RevCost_Oceanic!BI851","v":0},{"$f":"C_RevCost_Oceanic!BJ851","v":0}]
[]
[null,null,null,null,"Total Operating Costs",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA70:BJ70)","v":-6980629.3850469831},null,{"$f":"SUM(AA45:AA68)","v":-442760.75274332269},{"$f":"SUM(AB45:AB68)","v":-440700.26263648039},-449189.79997153074,-476471.68877861515,-504540.28595564776,-492516.45967250009,-435354.16900708189,-547640.96847011161,-648186.23030117003,-657694.37264338625,-627334.16192052769,-625404.58962234296,-632835.64332426572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Operating Profit (EBITDA)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA72:BJ72)","v":3719899.6071144934},null,{"$f":"SUM(AA42,AA70)","v":281003.49360167718},294360.92271268612,295683.28921596921,260669.76535388484,231509.6754793523,207750.70833500015,249593.55981412018,400470.53030311025,246672.41911533091,{"$f":"SUM(AJ42,AJ70)","v":206509.86625320744},287341.31672365952,311024.82822836097,330876.62732854555,26230.544704990367,23402.782854657213,18634.126065906275,12454.725341371759,8889.6847555923814,4234.6334150864386,2241.3528276941433,3749.6978708708621,3499.5778008153679,3382.7155791886798,2796.2608675781653,2235.0520279115344,1545.5568708387254,868.58761831353718,220.58946847367372,218.68570661773674,215.34698208863173,505.03379732787027,213.04429079745807,217.03008051247016,221.27801302322715,225.77718384262229,230.52052608922619]
[]
[null,null,null,null,{"$f":"C_Capex_UKATS!E424","v":"Depreciation (Accounting) Charge - Additions UKATS"},null,{"$f":"C_Capex_UKATS!G424","v":"£'000 "},{"$f":"C_Capex_UKATS!H424","v":"Nominal"},{"$f":"C_Capex_UKATS!I424","v":0},{"$f":"C_Capex_UKATS!J424","v":0},null,{"$f":"C_Capex_UKATS!L424","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y424","v":-633232.20511531632},null,{"$f":"C_Capex_UKATS!AA424","v":0},{"$f":"C_Capex_UKATS!AB424","v":0},{"$f":"C_Capex_UKATS!AC424","v":0},{"$f":"C_Capex_UKATS!AD424","v":0},{"$f":"C_Capex_UKATS!AE424","v":0},{"$f":"C_Capex_UKATS!AF424","v":0},{"$f":"C_Capex_UKATS!AG424","v":-6428.8619052160157},{"$f":"C_Capex_UKATS!AH424","v":-15081.66034267651},{"$f":"C_Capex_UKATS!AI424","v":-22762.960810582317},{"$f":"C_Capex_UKATS!AJ424","v":-31614.489791613814},{"$f":"C_Capex_UKATS!AK424","v":-40724.900171860711},{"$f":"C_Capex_UKATS!AL424","v":-49566.08344806698},{"$f":"C_Capex_UKATS!AM424","v":-58381.656080662491},{"$f":"C_Capex_UKATS!AN424","v":-58381.656080662491},{"$f":"C_Capex_UKATS!AO424","v":-58381.656080662491},{"$f":"C_Capex_UKATS!AP424","v":-58381.656080662491},{"$f":"C_Capex_UKATS!AQ424","v":-58381.656080662491},{"$f":"C_Capex_UKATS!AR424","v":-58381.656080662491},{"$f":"C_Capex_UKATS!AS424","v":-58381.656080662491},{"$f":"C_Capex_UKATS!AT424","v":-58381.656080662491},{"$f":"C_Capex_UKATS!AU424","v":-58381.656080662491},{"$f":"C_Capex_UKATS!AV424","v":-51952.79417544647},{"$f":"C_Capex_UKATS!AW424","v":-43299.99573798597},{"$f":"C_Capex_UKATS!AX424","v":-35618.695270080163},{"$f":"C_Capex_UKATS!AY424","v":-26767.16628904867},{"$f":"C_Capex_UKATS!AZ424","v":-17656.755908801777},{"$f":"C_Capex_UKATS!BA424","v":-8815.5726325955056},{"$f":"C_Capex_UKATS!BB424","v":0},{"$f":"C_Capex_UKATS!BC424","v":0},{"$f":"C_Capex_UKATS!BD424","v":0},{"$f":"C_Capex_UKATS!BE424","v":0},{"$f":"C_Capex_UKATS!BF424","v":0},{"$f":"C_Capex_UKATS!BG424","v":0},{"$f":"C_Capex_UKATS!BH424","v":0},{"$f":"C_Capex_UKATS!BI424","v":0},{"$f":"C_Capex_UKATS!BJ424","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E412","v":"Depreciation (Accounting) Charge - Additions Oceanic"},null,{"$f":"C_Capex_Oceanic!G412","v":"£'000 "},{"$f":"C_Capex_Oceanic!H412","v":"Nominal"},{"$f":"C_Capex_Oceanic!I412","v":0},{"$f":"C_Capex_Oceanic!J412","v":0},null,{"$f":"C_Capex_Oceanic!L412","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y412","v":-21072.66281909891},null,{"$f":"C_Capex_Oceanic!AA412","v":0},{"$f":"C_Capex_Oceanic!AB412","v":0},{"$f":"C_Capex_Oceanic!AC412","v":0},{"$f":"C_Capex_Oceanic!AD412","v":0},{"$f":"C_Capex_Oceanic!AE412","v":0},{"$f":"C_Capex_Oceanic!AF412","v":0},{"$f":"C_Capex_Oceanic!AG412","v":-68.392147927829953},{"$f":"C_Capex_Oceanic!AH412","v":-292.17141786215313},{"$f":"C_Capex_Oceanic!AI412","v":-590.49825253120309},{"$f":"C_Capex_Oceanic!AJ412","v":-893.5488150251125},{"$f":"C_Capex_Oceanic!AK412","v":-1277.9822121819957},{"$f":"C_Capex_Oceanic!AL412","v":-1659.3155311872356},{"$f":"C_Capex_Oceanic!AM412","v":-2036.3443052979223},{"$f":"C_Capex_Oceanic!AN412","v":-2036.3443052979223},{"$f":"C_Capex_Oceanic!AO412","v":-2036.3443052979223},{"$f":"C_Capex_Oceanic!AP412","v":-2036.3443052979223},{"$f":"C_Capex_Oceanic!AQ412","v":-2036.3443052979223},{"$f":"C_Capex_Oceanic!AR412","v":-2036.3443052979223},{"$f":"C_Capex_Oceanic!AS412","v":-2036.3443052979223},{"$f":"C_Capex_Oceanic!AT412","v":-2036.3443052979223},{"$f":"C_Capex_Oceanic!AU412","v":-2036.3443052979223},{"$f":"C_Capex_Oceanic!AV412","v":-1967.952157370092},{"$f":"C_Capex_Oceanic!AW412","v":-1744.1728874357689},{"$f":"C_Capex_Oceanic!AX412","v":-1445.8460527667191},{"$f":"C_Capex_Oceanic!AY412","v":-1142.7954902728097},{"$f":"C_Capex_Oceanic!AZ412","v":-758.36209311592654},{"$f":"C_Capex_Oceanic!BA412","v":-377.02877411068675},{"$f":"C_Capex_Oceanic!BB412","v":0},{"$f":"C_Capex_Oceanic!BC412","v":0},{"$f":"C_Capex_Oceanic!BD412","v":0},{"$f":"C_Capex_Oceanic!BE412","v":0},{"$f":"C_Capex_Oceanic!BF412","v":0},{"$f":"C_Capex_Oceanic!BG412","v":0},{"$f":"C_Capex_Oceanic!BH412","v":0},{"$f":"C_Capex_Oceanic!BI412","v":0},{"$f":"C_Capex_Oceanic!BJ412","v":0}]
[null,null,null,null,{"$f":"C_OtherFin!E21","v":"NCA existing depreciation NEG"},null,{"$f":"C_OtherFin!G21","v":"£'000 "},{"$f":"C_OtherFin!H21","v":"Nominal"},{"$f":"C_OtherFin!I21","v":"PL"},{"$f":"C_OtherFin!J21","v":0},null,{"$f":"C_OtherFin!L21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y21","v":-1815917.7457573647},null,{"$f":"C_OtherFin!AA21","v":-119951.21501000001},{"$f":"C_OtherFin!AB21","v":-140922.43902374999},{"$f":"C_OtherFin!AC21","v":-137314.03870319709},{"$f":"C_OtherFin!AD21","v":-136217.83811234054},{"$f":"C_OtherFin!AE21","v":-124979.68681561995},{"$f":"C_OtherFin!AF21","v":-94636.528092456967},{"$f":"C_OtherFin!AG21","v":-96536},{"$f":"C_OtherFin!AH21","v":-96536},{"$f":"C_OtherFin!AI21","v":-96536},{"$f":"C_OtherFin!AJ21","v":-96536},{"$f":"C_OtherFin!AK21","v":-96536},{"$f":"C_OtherFin!AL21","v":-96536},{"$f":"C_OtherFin!AM21","v":-96536},{"$f":"C_OtherFin!AN21","v":-96536},{"$f":"C_OtherFin!AO21","v":-96536},{"$f":"C_OtherFin!AP21","v":-96536},{"$f":"C_OtherFin!AQ21","v":-96536},{"$f":"C_OtherFin!AR21","v":0},{"$f":"C_OtherFin!AS21","v":0},{"$f":"C_OtherFin!AT21","v":0},{"$f":"C_OtherFin!AU21","v":0},{"$f":"C_OtherFin!AV21","v":0},{"$f":"C_OtherFin!AW21","v":0},{"$f":"C_OtherFin!AX21","v":0},{"$f":"C_OtherFin!AY21","v":0},{"$f":"C_OtherFin!AZ21","v":0},{"$f":"C_OtherFin!BA21","v":0},{"$f":"C_OtherFin!BB21","v":0},{"$f":"C_OtherFin!BC21","v":0},{"$f":"C_OtherFin!BD21","v":0},{"$f":"C_OtherFin!BE21","v":0},{"$f":"C_OtherFin!BF21","v":0},{"$f":"C_OtherFin!BG21","v":0},{"$f":"C_OtherFin!BH21","v":0},{"$f":"C_OtherFin!BI21","v":0},{"$f":"C_OtherFin!BJ21","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$793","v":"(Increase)/Decrease in Oceanic Provision"},null,{"$f":"C_RevCost_Oceanic!G$793","v":"£'000"},{"$f":"C_RevCost_Oceanic!H$793","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I$793","v":"PL"},{"$f":"C_RevCost_Oceanic!J$793","v":0},null,{"$f":"C_RevCost_Oceanic!L$793","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$793","v":0},null,{"$f":"C_RevCost_Oceanic!AA$793","v":0},{"$f":"C_RevCost_Oceanic!AB$793","v":0},{"$f":"C_RevCost_Oceanic!AC$793","v":0},{"$f":"C_RevCost_Oceanic!AD$793","v":0},{"$f":"C_RevCost_Oceanic!AE$793","v":0},{"$f":"C_RevCost_Oceanic!AF$793","v":0},{"$f":"C_RevCost_Oceanic!AG$793","v":0},{"$f":"C_RevCost_Oceanic!AH$793","v":0},{"$f":"C_RevCost_Oceanic!AI$793","v":0},{"$f":"C_RevCost_Oceanic!AJ$793","v":0},{"$f":"C_RevCost_Oceanic!AK$793","v":0},{"$f":"C_RevCost_Oceanic!AL$793","v":0},{"$f":"C_RevCost_Oceanic!AM$793","v":0},{"$f":"C_RevCost_Oceanic!AN$793","v":0},{"$f":"C_RevCost_Oceanic!AO$793","v":0},{"$f":"C_RevCost_Oceanic!AP$793","v":0},{"$f":"C_RevCost_Oceanic!AQ$793","v":0},{"$f":"C_RevCost_Oceanic!AR$793","v":0},{"$f":"C_RevCost_Oceanic!AS$793","v":0},{"$f":"C_RevCost_Oceanic!AT$793","v":0},{"$f":"C_RevCost_Oceanic!AU$793","v":0},{"$f":"C_RevCost_Oceanic!AV$793","v":0},{"$f":"C_RevCost_Oceanic!AW$793","v":0},{"$f":"C_RevCost_Oceanic!AX$793","v":0},{"$f":"C_RevCost_Oceanic!AY$793","v":0},{"$f":"C_RevCost_Oceanic!AZ$793","v":0},{"$f":"C_RevCost_Oceanic!BA$793","v":0},{"$f":"C_RevCost_Oceanic!BB$793","v":327.46444044072655},{"$f":"C_RevCost_Oceanic!BC$793","v":-327.46444044072655},{"$f":"C_RevCost_Oceanic!BD$793","v":0},{"$f":"C_RevCost_Oceanic!BE$793","v":0},{"$f":"C_RevCost_Oceanic!BF$793","v":0},{"$f":"C_RevCost_Oceanic!BG$793","v":0},{"$f":"C_RevCost_Oceanic!BH$793","v":0},{"$f":"C_RevCost_Oceanic!BI$793","v":0},{"$f":"C_RevCost_Oceanic!BJ$793","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1249","v":"(Increase)/Decrease in UKATS Provision"},null,{"$f":"C_RevCost_UKATS!G1249","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1249","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1249","v":"PL"},{"$f":"C_RevCost_UKATS!J1249","v":0},null,{"$f":"C_RevCost_UKATS!L1249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1249","v":0},null,{"$f":"C_RevCost_UKATS!AA1249","v":0},{"$f":"C_RevCost_UKATS!AB1249","v":0},{"$f":"C_RevCost_UKATS!AC1249","v":0},{"$f":"C_RevCost_UKATS!AD1249","v":0},{"$f":"C_RevCost_UKATS!AE1249","v":0},{"$f":"C_RevCost_UKATS!AF1249","v":0},{"$f":"C_RevCost_UKATS!AG1249","v":0},{"$f":"C_RevCost_UKATS!AH1249","v":0},{"$f":"C_RevCost_UKATS!AI1249","v":0},{"$f":"C_RevCost_UKATS!AJ1249","v":0},{"$f":"C_RevCost_UKATS!AK1249","v":0},{"$f":"C_RevCost_UKATS!AL1249","v":0},{"$f":"C_RevCost_UKATS!AM1249","v":0},{"$f":"C_RevCost_UKATS!AN1249","v":0},{"$f":"C_RevCost_UKATS!AO1249","v":0},{"$f":"C_RevCost_UKATS!AP1249","v":0},{"$f":"C_RevCost_UKATS!AQ1249","v":0},{"$f":"C_RevCost_UKATS!AR1249","v":0},{"$f":"C_RevCost_UKATS!AS1249","v":0},{"$f":"C_RevCost_UKATS!AT1249","v":0},{"$f":"C_RevCost_UKATS!AU1249","v":0},{"$f":"C_RevCost_UKATS!AV1249","v":0},{"$f":"C_RevCost_UKATS!AW1249","v":0},{"$f":"C_RevCost_UKATS!AX1249","v":0},{"$f":"C_RevCost_UKATS!AY1249","v":0},{"$f":"C_RevCost_UKATS!AZ1249","v":0},{"$f":"C_RevCost_UKATS!BA1249","v":0},{"$f":"C_RevCost_UKATS!BB1249","v":0},{"$f":"C_RevCost_UKATS!BC1249","v":0},{"$f":"C_RevCost_UKATS!BD1249","v":0},{"$f":"C_RevCost_UKATS!BE1249","v":0},{"$f":"C_RevCost_UKATS!BF1249","v":0},{"$f":"C_RevCost_UKATS!BG1249","v":0},{"$f":"C_RevCost_UKATS!BH1249","v":0},{"$f":"C_RevCost_UKATS!BI1249","v":0},{"$f":"C_RevCost_UKATS!BJ1249","v":0}]
[null,null,null,null,{"$f":"C_Financing!E$474","v":"Right of Use Asset Amortisation and other adjustments"},null,{"$f":"C_Financing!G$474","v":"£'000 "},{"$f":"C_Financing!H$474","v":"Nominal"},{"$f":"C_Financing!I$474","v":"PL"},{"$f":"C_Financing!J$474","v":0},null,{"$f":"C_Financing!L$474","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$474","v":-254163.72393513547},null,{"$f":"C_Financing!AA$474","v":-73736.710525000002},{"$f":"C_Financing!AB$474","v":-31559.89895875},{"$f":"C_Financing!AC$474","v":-2670.2247043029597},{"$f":"C_Financing!AD$474","v":-117.13654765947018},{"$f":"C_Financing!AE$474","v":-40276.145956880042},{"$f":"C_Financing!AF$474","v":-105803.607242543},{"$f":"C_Financing!AG$474","v":0},{"$f":"C_Financing!AH$474","v":0},{"$f":"C_Financing!AI$474","v":0},{"$f":"C_Financing!AJ$474","v":0},{"$f":"C_Financing!AK$474","v":0},{"$f":"C_Financing!AL$474","v":0},{"$f":"C_Financing!AM$474","v":0},{"$f":"C_Financing!AN$474","v":0},{"$f":"C_Financing!AO$474","v":0},{"$f":"C_Financing!AP$474","v":0},{"$f":"C_Financing!AQ$474","v":0},{"$f":"C_Financing!AR$474","v":0},{"$f":"C_Financing!AS$474","v":0},{"$f":"C_Financing!AT$474","v":0},{"$f":"C_Financing!AU$474","v":0},{"$f":"C_Financing!AV$474","v":0},{"$f":"C_Financing!AW$474","v":0},{"$f":"C_Financing!AX$474","v":0},{"$f":"C_Financing!AY$474","v":0},{"$f":"C_Financing!AZ$474","v":0},{"$f":"C_Financing!BA$474","v":0},{"$f":"C_Financing!BB$474","v":0},{"$f":"C_Financing!BC$474","v":0},{"$f":"C_Financing!BD$474","v":0},{"$f":"C_Financing!BE$474","v":0},{"$f":"C_Financing!BF$474","v":0},{"$f":"C_Financing!BG$474","v":0},{"$f":"C_Financing!BH$474","v":0},{"$f":"C_Financing!BI$474","v":0},{"$f":"C_Financing!BJ$474","v":0}]
[null,null,null,null,{"$f":"C_OtherFin!E46","v":"Movement in Pension Asset - I&E Charge"},null,{"$f":"C_OtherFin!G46","v":"£'000 "},{"$f":"C_OtherFin!H46","v":"Nominal"},{"$f":"C_OtherFin!I46","v":0},{"$f":"C_OtherFin!J46","v":0},null,{"$f":"C_OtherFin!L46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y46","v":0},null,{"$f":"C_OtherFin!AA46","v":0},{"$f":"C_OtherFin!AB46","v":0},{"$f":"C_OtherFin!AC46","v":0},{"$f":"C_OtherFin!AD46","v":0},{"$f":"C_OtherFin!AE46","v":0},{"$f":"C_OtherFin!AF46","v":0},{"$f":"C_OtherFin!AG46","v":33250.725709078208},{"$f":"C_OtherFin!AH46","v":28829.559485806778},{"$f":"C_OtherFin!AI46","v":27927.958266297763},{"$f":"C_OtherFin!AJ46","v":27519.754147653348},{"$f":"C_OtherFin!AK46","v":26632.841507900703},{"$f":"C_OtherFin!AL46","v":25295.534820969468},{"$f":"C_OtherFin!AM46","v":24436.751973502774},{"$f":"C_OtherFin!AN46","v":23419.705986229834},{"$f":"C_OtherFin!AO46","v":22879.57689187468},{"$f":"C_OtherFin!AP46","v":22932.843112469865},{"$f":"C_OtherFin!AQ46","v":-8995.1631262125993},{"$f":"C_OtherFin!AR46","v":-7349.479761505776},{"$f":"C_OtherFin!AS46","v":-7340.0239556534034},{"$f":"C_OtherFin!AT46","v":-7330.3037284992115},{"$f":"C_OtherFin!AU46","v":-7320.3236973502007},{"$f":"C_OtherFin!AV46","v":-7310.0884228846335},{"$f":"C_OtherFin!AW46","v":-7299.6024097741674},{"$f":"C_OtherFin!AX46","v":-7288.8701072899003},{"$f":"C_OtherFin!AY46","v":-7277.895909911651},{"$f":"C_OtherFin!AZ46","v":-7266.6841579243865},{"$f":"C_OtherFin!BA46","v":-7255.2391380102599},{"$f":"C_OtherFin!BB46","v":-3880.7641788695269},{"$f":"C_OtherFin!BC46","v":-8644.6706873986495},{"$f":"C_OtherFin!BD46","v":-7168.8695601849386},{"$f":"C_OtherFin!BE46","v":0},{"$f":"C_OtherFin!BF46","v":0},{"$f":"C_OtherFin!BG46","v":0},{"$f":"C_OtherFin!BH46","v":0},{"$f":"C_OtherFin!BI46","v":0},{"$f":"C_OtherFin!BJ46","v":0}]
[]
[null,null,null,null,"EBIT",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA82:BJ82)","v":904945.40469290048},null,{"$f":"SUM(AA72,AA74:AA80)","v":87315.568066677166},121878.58473018614,155699.02580846916,124334.79069388483,66253.842706852301,7310.5730000001786,179811.03147005453,317390.25802837836,154710.91831851515,104985.58179422186,175435.27584751754,188558.96407007624,198359.37891608788,-107303.74969474021,-110671.64063942853,-115387.03120758427,-153494.43817080127,-58877.795391873806,-63523.390926527369,-65506.951286765478,-63988.626212439747,-57731.25695488583,-48961.055456007234,-41557.150562558614,-32952.805661321596,-24136.245289003367,-15579.252926402914,-3332.7102699551265,-8753.4494212216396,-6953.5225780963065,505.03379732787027,213.04429079745807,217.03008051247016,221.27801302322715,225.77718384262229,230.52052608922619]
[]
[null,null,null,null,{"$f":"C_Financing!E349","v":"Post 2020 Debt Arrangement Fee Expense (Fixed)"},null,{"$f":"C_Financing!G349","v":"£'000 "},{"$f":"C_Financing!H349","v":"Nominal"},{"$f":"C_Financing!I349","v":0},{"$f":"C_Financing!J349","v":0},null,{"$f":"C_Financing!L349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y349","v":-4421.1192391979412},null,{"$f":"C_Financing!AA349","v":0},{"$f":"C_Financing!AB349","v":0},{"$f":"C_Financing!AC349","v":0},{"$f":"C_Financing!AD349","v":0},{"$f":"C_Financing!AE349","v":0},{"$f":"C_Financing!AF349","v":0},{"$f":"C_Financing!AG349","v":-816.55059698243281},{"$f":"C_Financing!AH349","v":-864.55059698243281},{"$f":"C_Financing!AI349","v":-864.55059698243281},{"$f":"C_Financing!AJ349","v":-864.55059698243281},{"$f":"C_Financing!AK349","v":-864.55059698243281},{"$f":"C_Financing!AL349","v":-183.15086586122635},{"$f":"C_Financing!AM349","v":166.69713619916874},{"$f":"C_Financing!AN349","v":65.770535897836083},{"$f":"C_Financing!AO349","v":125.31693947844323},{"$f":"C_Financing!AP349","v":-273},{"$f":"C_Financing!AQ349","v":-48},{"$f":"C_Financing!AR349","v":0},{"$f":"C_Financing!AS349","v":0},{"$f":"C_Financing!AT349","v":0},{"$f":"C_Financing!AU349","v":0},{"$f":"C_Financing!AV349","v":0},{"$f":"C_Financing!AW349","v":0},{"$f":"C_Financing!AX349","v":0},{"$f":"C_Financing!AY349","v":0},{"$f":"C_Financing!AZ349","v":0},{"$f":"C_Financing!BA349","v":0},{"$f":"C_Financing!BB349","v":0},{"$f":"C_Financing!BC349","v":0},{"$f":"C_Financing!BD349","v":0},{"$f":"C_Financing!BE349","v":0},{"$f":"C_Financing!BF349","v":0},{"$f":"C_Financing!BG349","v":0},{"$f":"C_Financing!BH349","v":0},{"$f":"C_Financing!BI349","v":0},{"$f":"C_Financing!BJ349","v":0}]
[null,null,null,null,{"$f":"C_Financing!E29","v":"RCF Interest Cost NEG"},null,{"$f":"C_Financing!G29","v":"£'000 "},{"$f":"C_Financing!H29","v":"Nominal"},{"$f":"C_Financing!I29","v":"PL & CF"},{"$f":"C_Financing!J29","v":0},null,{"$f":"C_Financing!L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y29","v":-2758.4279404901663},null,{"$f":"C_Financing!AA29","v":882.38168904109591},{"$f":"C_Financing!AB29","v":868.69764682414802},{"$f":"C_Financing!AC29","v":-10.666840765779595},{"$f":"C_Financing!AD29","v":-121.10637085872801},{"$f":"C_Financing!AE29","v":-4.4986256498481065},{"$f":"C_Financing!AF29","v":376.76456091894539},{"$f":"C_Financing!AG29","v":-250},{"$f":"C_Financing!AH29","v":-250},{"$f":"C_Financing!AI29","v":-250},{"$f":"C_Financing!AJ29","v":-250},{"$f":"C_Financing!AK29","v":-250},{"$f":"C_Financing!AL29","v":-250},{"$f":"C_Financing!AM29","v":-250},{"$f":"C_Financing!AN29","v":-250},{"$f":"C_Financing!AO29","v":-250},{"$f":"C_Financing!AP29","v":-250},{"$f":"C_Financing!AQ29","v":-250},{"$f":"C_Financing!AR29","v":-250},{"$f":"C_Financing!AS29","v":-250},{"$f":"C_Financing!AT29","v":-250},{"$f":"C_Financing!AU29","v":-250},{"$f":"C_Financing!AV29","v":-250},{"$f":"C_Financing!AW29","v":-250},{"$f":"C_Financing!AX29","v":-250},{"$f":"C_Financing!AY29","v":-250},{"$f":"C_Financing!AZ29","v":0},{"$f":"C_Financing!BA29","v":0},{"$f":"C_Financing!BB29","v":0},{"$f":"C_Financing!BC29","v":0},{"$f":"C_Financing!BD29","v":0},{"$f":"C_Financing!BE29","v":0},{"$f":"C_Financing!BF29","v":0},{"$f":"C_Financing!BG29","v":0},{"$f":"C_Financing!BH29","v":0},{"$f":"C_Financing!BI29","v":0},{"$f":"C_Financing!BJ29","v":0}]
[null,null,null,null,{"$f":"C_Financing!E42","v":"RCF Commitment Fee NEG"},null,{"$f":"C_Financing!G42","v":"£'000 "},{"$f":"C_Financing!H42","v":"Nominal"},{"$f":"C_Financing!I42","v":"PL & CF"},{"$f":"C_Financing!J42","v":0},null,{"$f":"C_Financing!L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y42","v":-13484.479380803568},null,{"$f":"C_Financing!AA42","v":1135.5910265143609},{"$f":"C_Financing!AB42","v":-57.694958036130402},{"$f":"C_Financing!AC42","v":-912.5881798381821},{"$f":"C_Financing!AD42","v":-1269.5537682171605},{"$f":"C_Financing!AE42","v":-606.57855623858802},{"$f":"C_Financing!AF42","v":528.54707441796313},{"$f":"C_Financing!AG42","v":-410.07340064686099},{"$f":"C_Financing!AH42","v":-410.07340064686099},{"$f":"C_Financing!AI42","v":-410.07340064686099},{"$f":"C_Financing!AJ42","v":-410.07340064686099},{"$f":"C_Financing!AK42","v":-410.07340064686099},{"$f":"C_Financing!AL42","v":-410.07340064686099},{"$f":"C_Financing!AM42","v":-410.07340064686099},{"$f":"C_Financing!AN42","v":-410.07340064686099},{"$f":"C_Financing!AO42","v":-410.07340064686099},{"$f":"C_Financing!AP42","v":-410.07340064686099},{"$f":"C_Financing!AQ42","v":-410.07340064686099},{"$f":"C_Financing!AR42","v":-410.07340064686099},{"$f":"C_Financing!AS42","v":-410.07340064686099},{"$f":"C_Financing!AT42","v":-410.07340064686099},{"$f":"C_Financing!AU42","v":-410.07340064686099},{"$f":"C_Financing!AV42","v":-410.07340064686099},{"$f":"C_Financing!AW42","v":-410.07340064686099},{"$f":"C_Financing!AX42","v":-410.07340064686099},{"$f":"C_Financing!AY42","v":-410.07340064686099},{"$f":"C_Financing!AZ42","v":-410.07340064686099},{"$f":"C_Financing!BA42","v":-410.07340064686099},{"$f":"C_Financing!BB42","v":-410.07340064686099},{"$f":"C_Financing!BC42","v":-410.07340064686099},{"$f":"C_Financing!BD42","v":-410.07340064686099},{"$f":"C_Financing!BE42","v":-410.07340064686099},{"$f":"C_Financing!BF42","v":-410.07340064686099},{"$f":"C_Financing!BG42","v":-410.07340064686099},{"$f":"C_Financing!BH42","v":-410.07340064686099},{"$f":"C_Financing!BI42","v":-410.07340064686099},{"$f":"C_Financing!BJ42","v":-410.07340064686099}]
[null,null,null,null,{"$f":"C_Financing!E$366","v":"Interest received / (paid) on cash balances"},null,{"$f":"C_Financing!G$366","v":"£'000 "},{"$f":"C_Financing!H$366","v":"Nominal"},{"$f":"C_Financing!I$366","v":0},{"$f":"C_Financing!J$366","v":0},null,{"$f":"C_Financing!L$366","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$366","v":0},null,{"$f":"C_Financing!AA$366","v":-3887.3681087463301},{"$f":"C_Financing!AB$366","v":-888.2987300195},{"$f":"C_Financing!AC$366","v":20.862284988769602},{"$f":"C_Financing!AD$366","v":-1148.0447093209368},{"$f":"C_Financing!AE$366","v":-3427.8239072939564},{"$f":"C_Financing!AF$366","v":-2267.7451254310708},{"$f":"C_Financing!AG$366","v":3160},{"$f":"C_Financing!AH$366","v":389.14597948099373},{"$f":"C_Financing!AI$366","v":-4992.2618160365182},{"$f":"C_Financing!AJ$366","v":-1582.3497402690916},{"$f":"C_Financing!AK$366","v":894.20786303669752},{"$f":"C_Financing!AL$366","v":2450.9589776000003},{"$f":"C_Financing!AM$366","v":4137.5299230000019},{"$f":"C_Financing!AN$366","v":5896.2154414999995},{"$f":"C_Financing!AO$366","v":500},{"$f":"C_Financing!AP$366","v":500},{"$f":"C_Financing!AQ$366","v":500},{"$f":"C_Financing!AR$366","v":-25807.241758665423},{"$f":"C_Financing!AS$366","v":-29754.639971717639},{"$f":"C_Financing!AT$366","v":-32040.61076063494},{"$f":"C_Financing!AU$366","v":-39923.818048509529},{"$f":"C_Financing!AV$366","v":-42528.192347133736},{"$f":"C_Financing!AW$366","v":-45211.549701580778},{"$f":"C_Financing!AX$366","v":-47976.805375068434},{"$f":"C_Financing!AY$366","v":-50810.318417203467},{"$f":"C_Financing!AZ$366","v":-53717.818807763397},{"$f":"C_Financing!BA$366","v":-56808.556434245947},{"$f":"C_Financing!BB$366","v":-60103.569309841776},{"$f":"C_Financing!BC$366","v":-63614.089964496008},{"$f":"C_Financing!BD$366","v":-67330.335822368288},{"$f":"C_Financing!BE$366","v":-71262.983316872545},{"$f":"C_Financing!BF$366","v":-75423.949650648414},{"$f":"C_Financing!BG$366","v":-79827.443538868261},{"$f":"C_Financing!BH$366","v":-84487.100336843214},{"$f":"C_Financing!BI$366","v":-89417.823741531276},{"$f":"C_Financing!BJ$366","v":-94635.38490066916}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E26","v":"Interest & Fees on Pre 2020 Debt"},null,{"$f":"'C_Existing Debt'!G26","v":"£'000 "},{"$f":"'C_Existing Debt'!H26","v":"Nominal"},{"$f":"'C_Existing Debt'!I26","v":"PL"},{"$f":"'C_Existing Debt'!J26","v":0},null,{"$f":"'C_Existing Debt'!L26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y26","v":-142318.26378704593},null,{"$f":"'C_Existing Debt'!AA26","v":-28354.017300765347},{"$f":"'C_Existing Debt'!AB26","v":-26897.569246768449},{"$f":"'C_Existing Debt'!AC26","v":-25038.034599024642},{"$f":"'C_Existing Debt'!AD26","v":-22301.597260814255},{"$f":"'C_Existing Debt'!AE26","v":-19671.464682206199},{"$f":"'C_Existing Debt'!AF26","v":-20055.580697467045},{"$f":"'C_Existing Debt'!AG26","v":0},{"$f":"'C_Existing Debt'!AH26","v":0},{"$f":"'C_Existing Debt'!AI26","v":0},{"$f":"'C_Existing Debt'!AJ26","v":0},{"$f":"'C_Existing Debt'!AK26","v":0},{"$f":"'C_Existing Debt'!AL26","v":0},{"$f":"'C_Existing Debt'!AM26","v":0},{"$f":"'C_Existing Debt'!AN26","v":0},{"$f":"'C_Existing Debt'!AO26","v":0},{"$f":"'C_Existing Debt'!AP26","v":0},{"$f":"'C_Existing Debt'!AQ26","v":0},{"$f":"'C_Existing Debt'!AR26","v":0},{"$f":"'C_Existing Debt'!AS26","v":0},{"$f":"'C_Existing Debt'!AT26","v":0},{"$f":"'C_Existing Debt'!AU26","v":0},{"$f":"'C_Existing Debt'!AV26","v":0},{"$f":"'C_Existing Debt'!AW26","v":0},{"$f":"'C_Existing Debt'!AX26","v":0},{"$f":"'C_Existing Debt'!AY26","v":0},{"$f":"'C_Existing Debt'!AZ26","v":0},{"$f":"'C_Existing Debt'!BA26","v":0},{"$f":"'C_Existing Debt'!BB26","v":0},{"$f":"'C_Existing Debt'!BC26","v":0},{"$f":"'C_Existing Debt'!BD26","v":0},{"$f":"'C_Existing Debt'!BE26","v":0},{"$f":"'C_Existing Debt'!BF26","v":0},{"$f":"'C_Existing Debt'!BG26","v":0},{"$f":"'C_Existing Debt'!BH26","v":0},{"$f":"'C_Existing Debt'!BI26","v":0},{"$f":"'C_Existing Debt'!BJ26","v":0}]
[null,null,null,null,{"$f":"C_Financing!E56","v":"Post 2020 Debt Interest"},null,{"$f":"C_Financing!G56","v":"£'000 "},{"$f":"C_Financing!H56","v":"Nominal"},{"$f":"C_Financing!I56","v":"PL & CF"},{"$f":"C_Financing!J56","v":0},null,{"$f":"C_Financing!L56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y56","v":-637514.00282693061},null,{"$f":"C_Financing!AA56","v":0},{"$f":"C_Financing!AB56","v":0},{"$f":"C_Financing!AC56","v":0},{"$f":"C_Financing!AD56","v":0},{"$f":"C_Financing!AE56","v":0},{"$f":"C_Financing!AF56","v":0},{"$f":"C_Financing!AG56","v":-11340.280399649062},{"$f":"C_Financing!AH56","v":-15821.478519591572},{"$f":"C_Financing!AI56","v":-14411.969362112073},{"$f":"C_Financing!AJ56","v":-12258.293344109417},{"$f":"C_Financing!AK56","v":-9036.6818939461173},{"$f":"C_Financing!AL56","v":-6020.535005240944},{"$f":"C_Financing!AM56","v":-3162.8543738079547},{"$f":"C_Financing!AN56","v":-937.50341925343639},{"$f":"C_Financing!AO56","v":-8737.8242811615764},{"$f":"C_Financing!AP56","v":-7855.9385877070554},{"$f":"C_Financing!AQ56","v":-40556.924011762305},{"$f":"C_Financing!AR56","v":-12499.31063627917},{"$f":"C_Financing!AS56","v":-13553.104681852228},{"$f":"C_Financing!AT56","v":-14633.179023323626},{"$f":"C_Financing!AU56","v":-18200.473676138936},{"$f":"C_Financing!AV56","v":-19388.729457537862},{"$f":"C_Financing!AW56","v":-20611.877762822805},{"$f":"C_Financing!AX56","v":-21879.181067871981},{"$f":"C_Financing!AY56","v":-23178.269797233446},{"$f":"C_Financing!AZ56","v":-24508.743670677562},{"$f":"C_Financing!BA56","v":-25926.883336724761},{"$f":"C_Financing!BB56","v":-27437.477383574147},{"$f":"C_Financing!BC56","v":-29035.42094312144},{"$f":"C_Financing!BD56","v":-30726.365179404249},{"$f":"C_Financing!BE56","v":-32515.468347627728},{"$f":"C_Financing!BF56","v":-34408.847626826842},{"$f":"C_Financing!BG56","v":-36412.367594646857},{"$f":"C_Financing!BH56","v":-38532.437098906521},{"$f":"C_Financing!BI56","v":-40775.837512550264},{"$f":"C_Financing!BJ56","v":-43149.744831468684}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E118","v":"Swaps MTM Amoritsation Charge"},null,{"$f":"'C_Existing Debt'!G118","v":"£'000 "},{"$f":"'C_Existing Debt'!H118","v":"Nominal"},{"$f":"'C_Existing Debt'!I118","v":"P&L"},{"$f":"'C_Existing Debt'!J118","v":0},null,{"$f":"'C_Existing Debt'!L118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y118","v":0},null,{"$f":"'C_Existing Debt'!AA118","v":0},{"$f":"'C_Existing Debt'!AB118","v":0},{"$f":"'C_Existing Debt'!AC118","v":0},{"$f":"'C_Existing Debt'!AD118","v":0},{"$f":"'C_Existing Debt'!AE118","v":0},{"$f":"'C_Existing Debt'!AF118","v":0},{"$f":"'C_Existing Debt'!AG118","v":0},{"$f":"'C_Existing Debt'!AH118","v":0},{"$f":"'C_Existing Debt'!AI118","v":0},{"$f":"'C_Existing Debt'!AJ118","v":0},{"$f":"'C_Existing Debt'!AK118","v":0},{"$f":"'C_Existing Debt'!AL118","v":0},{"$f":"'C_Existing Debt'!AM118","v":0},{"$f":"'C_Existing Debt'!AN118","v":0},{"$f":"'C_Existing Debt'!AO118","v":0},{"$f":"'C_Existing Debt'!AP118","v":0},{"$f":"'C_Existing Debt'!AQ118","v":0},{"$f":"'C_Existing Debt'!AR118","v":0},{"$f":"'C_Existing Debt'!AS118","v":0},{"$f":"'C_Existing Debt'!AT118","v":0},{"$f":"'C_Existing Debt'!AU118","v":0},{"$f":"'C_Existing Debt'!AV118","v":0},{"$f":"'C_Existing Debt'!AW118","v":0},{"$f":"'C_Existing Debt'!AX118","v":0},{"$f":"'C_Existing Debt'!AY118","v":0},{"$f":"'C_Existing Debt'!AZ118","v":0},{"$f":"'C_Existing Debt'!BA118","v":0},{"$f":"'C_Existing Debt'!BB118","v":0},{"$f":"'C_Existing Debt'!BC118","v":0},{"$f":"'C_Existing Debt'!BD118","v":0},{"$f":"'C_Existing Debt'!BE118","v":0},{"$f":"'C_Existing Debt'!BF118","v":0},{"$f":"'C_Existing Debt'!BG118","v":0},{"$f":"'C_Existing Debt'!BH118","v":0},{"$f":"'C_Existing Debt'!BI118","v":0},{"$f":"'C_Existing Debt'!BJ118","v":0}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E136","v":"Swaps Amortisation Charge and Fees"},null,{"$f":"'C_Existing Debt'!G136","v":"£'000 "},{"$f":"'C_Existing Debt'!H136","v":"Nominal"},{"$f":"'C_Existing Debt'!I136","v":"P&L"},{"$f":"'C_Existing Debt'!J136","v":0},null,{"$f":"'C_Existing Debt'!L136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y136","v":-9835.8613227392816},null,{"$f":"'C_Existing Debt'!AA136","v":0},{"$f":"'C_Existing Debt'!AB136","v":0},{"$f":"'C_Existing Debt'!AC136","v":0},{"$f":"'C_Existing Debt'!AD136","v":0},{"$f":"'C_Existing Debt'!AE136","v":0},{"$f":"'C_Existing Debt'!AF136","v":0},{"$f":"'C_Existing Debt'!AG136","v":-3950.446136680207},{"$f":"'C_Existing Debt'!AH136","v":-5885.4151860590746},{"$f":"'C_Existing Debt'!AI136","v":0},{"$f":"'C_Existing Debt'!AJ136","v":0},{"$f":"'C_Existing Debt'!AK136","v":0},{"$f":"'C_Existing Debt'!AL136","v":0},{"$f":"'C_Existing Debt'!AM136","v":0},{"$f":"'C_Existing Debt'!AN136","v":0},{"$f":"'C_Existing Debt'!AO136","v":0},{"$f":"'C_Existing Debt'!AP136","v":0},{"$f":"'C_Existing Debt'!AQ136","v":0},{"$f":"'C_Existing Debt'!AR136","v":0},{"$f":"'C_Existing Debt'!AS136","v":0},{"$f":"'C_Existing Debt'!AT136","v":0},{"$f":"'C_Existing Debt'!AU136","v":0},{"$f":"'C_Existing Debt'!AV136","v":0},{"$f":"'C_Existing Debt'!AW136","v":0},{"$f":"'C_Existing Debt'!AX136","v":0},{"$f":"'C_Existing Debt'!AY136","v":0},{"$f":"'C_Existing Debt'!AZ136","v":0},{"$f":"'C_Existing Debt'!BA136","v":0},{"$f":"'C_Existing Debt'!BB136","v":0},{"$f":"'C_Existing Debt'!BC136","v":0},{"$f":"'C_Existing Debt'!BD136","v":0},{"$f":"'C_Existing Debt'!BE136","v":0},{"$f":"'C_Existing Debt'!BF136","v":0},{"$f":"'C_Existing Debt'!BG136","v":0},{"$f":"'C_Existing Debt'!BH136","v":0},{"$f":"'C_Existing Debt'!BI136","v":0},{"$f":"'C_Existing Debt'!BJ136","v":0}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E114","v":"Swap - interest receivable from Counter Party"},null,{"$f":"'C_Existing Debt'!G114","v":"£'000 "},{"$f":"'C_Existing Debt'!H114","v":"Nominal"},{"$f":"'C_Existing Debt'!I114","v":"CF & PL"},{"$f":"'C_Existing Debt'!J114","v":0},null,{"$f":"'C_Existing Debt'!L114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y114","v":0},null,{"$f":"'C_Existing Debt'!AA114","v":0},{"$f":"'C_Existing Debt'!AB114","v":0},{"$f":"'C_Existing Debt'!AC114","v":0},{"$f":"'C_Existing Debt'!AD114","v":0},{"$f":"'C_Existing Debt'!AE114","v":0},{"$f":"'C_Existing Debt'!AF114","v":0},{"$f":"'C_Existing Debt'!AG114","v":0},{"$f":"'C_Existing Debt'!AH114","v":0},{"$f":"'C_Existing Debt'!AI114","v":0},{"$f":"'C_Existing Debt'!AJ114","v":0},{"$f":"'C_Existing Debt'!AK114","v":0},{"$f":"'C_Existing Debt'!AL114","v":0},{"$f":"'C_Existing Debt'!AM114","v":0},{"$f":"'C_Existing Debt'!AN114","v":0},{"$f":"'C_Existing Debt'!AO114","v":0},{"$f":"'C_Existing Debt'!AP114","v":0},{"$f":"'C_Existing Debt'!AQ114","v":0},{"$f":"'C_Existing Debt'!AR114","v":0},{"$f":"'C_Existing Debt'!AS114","v":0},{"$f":"'C_Existing Debt'!AT114","v":0},{"$f":"'C_Existing Debt'!AU114","v":0},{"$f":"'C_Existing Debt'!AV114","v":0},{"$f":"'C_Existing Debt'!AW114","v":0},{"$f":"'C_Existing Debt'!AX114","v":0},{"$f":"'C_Existing Debt'!AY114","v":0},{"$f":"'C_Existing Debt'!AZ114","v":0},{"$f":"'C_Existing Debt'!BA114","v":0},{"$f":"'C_Existing Debt'!BB114","v":0},{"$f":"'C_Existing Debt'!BC114","v":0},{"$f":"'C_Existing Debt'!BD114","v":0},{"$f":"'C_Existing Debt'!BE114","v":0},{"$f":"'C_Existing Debt'!BF114","v":0},{"$f":"'C_Existing Debt'!BG114","v":0},{"$f":"'C_Existing Debt'!BH114","v":0},{"$f":"'C_Existing Debt'!BI114","v":0},{"$f":"'C_Existing Debt'!BJ114","v":0}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E142","v":"Swap - interest and fees payable"},null,{"$f":"'C_Existing Debt'!G142","v":"£'000 "},{"$f":"'C_Existing Debt'!H142","v":"Nominal"},{"$f":"'C_Existing Debt'!I142","v":"CF & PL"},{"$f":"'C_Existing Debt'!J142","v":0},null,{"$f":"'C_Existing Debt'!L142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y142","v":-19548.743740722366},null,{"$f":"'C_Existing Debt'!AA142","v":2681.4867206431445},{"$f":"'C_Existing Debt'!AB142","v":-12374.56839762068},{"$f":"'C_Existing Debt'!AC142","v":-3441.2941511489635},{"$f":"'C_Existing Debt'!AD142","v":-2310.8255610328515},{"$f":"'C_Existing Debt'!AE142","v":734.53159381417902},{"$f":"'C_Existing Debt'!AF142","v":691.97792845016534},{"$f":"'C_Existing Debt'!AG142","v":-3549.6299295349231},{"$f":"'C_Existing Debt'!AH142","v":-1980.4219442924355},{"$f":"'C_Existing Debt'!AI142","v":0},{"$f":"'C_Existing Debt'!AJ142","v":0},{"$f":"'C_Existing Debt'!AK142","v":0},{"$f":"'C_Existing Debt'!AL142","v":0},{"$f":"'C_Existing Debt'!AM142","v":0},{"$f":"'C_Existing Debt'!AN142","v":0},{"$f":"'C_Existing Debt'!AO142","v":0},{"$f":"'C_Existing Debt'!AP142","v":0},{"$f":"'C_Existing Debt'!AQ142","v":0},{"$f":"'C_Existing Debt'!AR142","v":0},{"$f":"'C_Existing Debt'!AS142","v":0},{"$f":"'C_Existing Debt'!AT142","v":0},{"$f":"'C_Existing Debt'!AU142","v":0},{"$f":"'C_Existing Debt'!AV142","v":0},{"$f":"'C_Existing Debt'!AW142","v":0},{"$f":"'C_Existing Debt'!AX142","v":0},{"$f":"'C_Existing Debt'!AY142","v":0},{"$f":"'C_Existing Debt'!AZ142","v":0},{"$f":"'C_Existing Debt'!BA142","v":0},{"$f":"'C_Existing Debt'!BB142","v":0},{"$f":"'C_Existing Debt'!BC142","v":0},{"$f":"'C_Existing Debt'!BD142","v":0},{"$f":"'C_Existing Debt'!BE142","v":0},{"$f":"'C_Existing Debt'!BF142","v":0},{"$f":"'C_Existing Debt'!BG142","v":0},{"$f":"'C_Existing Debt'!BH142","v":0},{"$f":"'C_Existing Debt'!BI142","v":0},{"$f":"'C_Existing Debt'!BJ142","v":0}]
[null,null,null,null,{"$f":"C_Financing!E489","v":"Finance Lease Liability interest charge"},null,{"$f":"C_Financing!G489","v":"£'000 "},{"$f":"C_Financing!H489","v":"Nominal"},{"$f":"C_Financing!I489","v":"PL"},{"$f":"C_Financing!J489","v":" 'I_Series NERL'!J189:J191"},null,{"$f":"C_Financing!L489","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y489","v":-17383.450320958247},null,{"$f":"C_Financing!AA489","v":0},{"$f":"C_Financing!AB489","v":0},{"$f":"C_Financing!AC489","v":0},{"$f":"C_Financing!AD489","v":0},{"$f":"C_Financing!AE489","v":0},{"$f":"C_Financing!AF489","v":0},{"$f":"C_Financing!AG489","v":-3072.7325000000001},{"$f":"C_Financing!AH489","v":-2733.3119098923939},{"$f":"C_Financing!AI489","v":-2437.3586821690014},{"$f":"C_Financing!AJ489","v":-2182.0167982770186},{"$f":"C_Financing!AK489","v":-1899.1811461228635},{"$f":"C_Financing!AL489","v":-1596.7502464232557},{"$f":"C_Financing!AM489","v":-1288.7727975481248},{"$f":"C_Financing!AN489","v":-977.18162808897216},{"$f":"C_Financing!AO489","v":-666.32722652053951},{"$f":"C_Financing!AP489","v":-350.37175389553954},{"$f":"C_Financing!AQ489","v":-179.44563202053965},{"$f":"C_Financing!AR489","v":0},{"$f":"C_Financing!AS489","v":0},{"$f":"C_Financing!AT489","v":0},{"$f":"C_Financing!AU489","v":0},{"$f":"C_Financing!AV489","v":0},{"$f":"C_Financing!AW489","v":0},{"$f":"C_Financing!AX489","v":0},{"$f":"C_Financing!AY489","v":0},{"$f":"C_Financing!AZ489","v":0},{"$f":"C_Financing!BA489","v":0},{"$f":"C_Financing!BB489","v":0},{"$f":"C_Financing!BC489","v":0},{"$f":"C_Financing!BD489","v":0},{"$f":"C_Financing!BE489","v":0},{"$f":"C_Financing!BF489","v":0},{"$f":"C_Financing!BG489","v":0},{"$f":"C_Financing!BH489","v":0},{"$f":"C_Financing!BI489","v":0},{"$f":"C_Financing!BJ489","v":0}]
[null,null,null,null,{"$f":"C_Fin_Synth!E288","v":"Synthetic index-linked Accretion"},null,{"$f":"C_Fin_Synth!G288","v":"£'000 "},{"$f":"C_Fin_Synth!H288","v":"Nominal"},{"$f":"C_Fin_Synth!I288","v":0},{"$f":"C_Fin_Synth!J288","v":0},null,{"$f":"C_Fin_Synth!L288","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y288","v":0},null,{"$f":"C_Fin_Synth!AA288","v":0},{"$f":"C_Fin_Synth!AB288","v":0},{"$f":"C_Fin_Synth!AC288","v":0},{"$f":"C_Fin_Synth!AD288","v":0},{"$f":"C_Fin_Synth!AE288","v":0},{"$f":"C_Fin_Synth!AF288","v":0},{"$f":"C_Fin_Synth!AG288","v":0},{"$f":"C_Fin_Synth!AH288","v":0},{"$f":"C_Fin_Synth!AI288","v":0},{"$f":"C_Fin_Synth!AJ288","v":0},{"$f":"C_Fin_Synth!AK288","v":0},{"$f":"C_Fin_Synth!AL288","v":0},{"$f":"C_Fin_Synth!AM288","v":0},{"$f":"C_Fin_Synth!AN288","v":0},{"$f":"C_Fin_Synth!AO288","v":0},{"$f":"C_Fin_Synth!AP288","v":0},{"$f":"C_Fin_Synth!AQ288","v":0},{"$f":"C_Fin_Synth!AR288","v":0},{"$f":"C_Fin_Synth!AS288","v":0},{"$f":"C_Fin_Synth!AT288","v":0},{"$f":"C_Fin_Synth!AU288","v":0},{"$f":"C_Fin_Synth!AV288","v":0},{"$f":"C_Fin_Synth!AW288","v":0},{"$f":"C_Fin_Synth!AX288","v":0},{"$f":"C_Fin_Synth!AY288","v":0},{"$f":"C_Fin_Synth!AZ288","v":0},{"$f":"C_Fin_Synth!BA288","v":0},{"$f":"C_Fin_Synth!BB288","v":0},{"$f":"C_Fin_Synth!BC288","v":0},{"$f":"C_Fin_Synth!BD288","v":0},{"$f":"C_Fin_Synth!BE288","v":0},{"$f":"C_Fin_Synth!BF288","v":0},{"$f":"C_Fin_Synth!BG288","v":0},{"$f":"C_Fin_Synth!BH288","v":0},{"$f":"C_Fin_Synth!BI288","v":0},{"$f":"C_Fin_Synth!BJ288","v":0}]
[null,null,null,null,{"$f":"C_Fin_Synth!E203","v":"Synthetic index-linked debt interest expense "},null,{"$f":"C_Fin_Synth!G203","v":"£'000 "},{"$f":"C_Fin_Synth!H203","v":"Nominal"},{"$f":"C_Fin_Synth!I203","v":0},{"$f":"C_Fin_Synth!J203","v":0},null,{"$f":"C_Fin_Synth!L203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y203","v":0},null,{"$f":"C_Fin_Synth!AA203","v":0},{"$f":"C_Fin_Synth!AB203","v":0},{"$f":"C_Fin_Synth!AC203","v":0},{"$f":"C_Fin_Synth!AD203","v":0},{"$f":"C_Fin_Synth!AE203","v":0},{"$f":"C_Fin_Synth!AF203","v":0},{"$f":"C_Fin_Synth!AG203","v":0},{"$f":"C_Fin_Synth!AH203","v":0},{"$f":"C_Fin_Synth!AI203","v":0},{"$f":"C_Fin_Synth!AJ203","v":0},{"$f":"C_Fin_Synth!AK203","v":0},{"$f":"C_Fin_Synth!AL203","v":0},{"$f":"C_Fin_Synth!AM203","v":0},{"$f":"C_Fin_Synth!AN203","v":0},{"$f":"C_Fin_Synth!AO203","v":0},{"$f":"C_Fin_Synth!AP203","v":0},{"$f":"C_Fin_Synth!AQ203","v":0},{"$f":"C_Fin_Synth!AR203","v":0},{"$f":"C_Fin_Synth!AS203","v":0},{"$f":"C_Fin_Synth!AT203","v":0},{"$f":"C_Fin_Synth!AU203","v":0},{"$f":"C_Fin_Synth!AV203","v":0},{"$f":"C_Fin_Synth!AW203","v":0},{"$f":"C_Fin_Synth!AX203","v":0},{"$f":"C_Fin_Synth!AY203","v":0},{"$f":"C_Fin_Synth!AZ203","v":0},{"$f":"C_Fin_Synth!BA203","v":0},{"$f":"C_Fin_Synth!BB203","v":0},{"$f":"C_Fin_Synth!BC203","v":0},{"$f":"C_Fin_Synth!BD203","v":0},{"$f":"C_Fin_Synth!BE203","v":0},{"$f":"C_Fin_Synth!BF203","v":0},{"$f":"C_Fin_Synth!BG203","v":0},{"$f":"C_Fin_Synth!BH203","v":0},{"$f":"C_Fin_Synth!BI203","v":0},{"$f":"C_Fin_Synth!BJ203","v":0}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$452","v":"Synthetic index-linked Accretion Interest Expense"},null,{"$f":" C_Fin_Synth!G$452","v":"£'000 "},{"$f":" C_Fin_Synth!H$452","v":"Nominal"},{"$f":" C_Fin_Synth!I$452","v":0},{"$f":" C_Fin_Synth!J$452","v":0},null,{"$f":" C_Fin_Synth!L$452","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Synth!Y$452","v":0},null,{"$f":" C_Fin_Synth!AA$452","v":0},{"$f":" C_Fin_Synth!AB$452","v":0},{"$f":" C_Fin_Synth!AC$452","v":0},{"$f":" C_Fin_Synth!AD$452","v":0},{"$f":" C_Fin_Synth!AE$452","v":0},{"$f":" C_Fin_Synth!AF$452","v":0},{"$f":" C_Fin_Synth!AG$452","v":0},{"$f":" C_Fin_Synth!AH$452","v":0},{"$f":" C_Fin_Synth!AI$452","v":0},{"$f":" C_Fin_Synth!AJ$452","v":0},{"$f":" C_Fin_Synth!AK$452","v":0},{"$f":" C_Fin_Synth!AL$452","v":0},{"$f":" C_Fin_Synth!AM$452","v":0},{"$f":" C_Fin_Synth!AN$452","v":0},{"$f":" C_Fin_Synth!AO$452","v":0},{"$f":" C_Fin_Synth!AP$452","v":0},{"$f":" C_Fin_Synth!AQ$452","v":0},{"$f":" C_Fin_Synth!AR$452","v":0},{"$f":" C_Fin_Synth!AS$452","v":0},{"$f":" C_Fin_Synth!AT$452","v":0},{"$f":" C_Fin_Synth!AU$452","v":0},{"$f":" C_Fin_Synth!AV$452","v":0},{"$f":" C_Fin_Synth!AW$452","v":0},{"$f":" C_Fin_Synth!AX$452","v":0},{"$f":" C_Fin_Synth!AY$452","v":0},{"$f":" C_Fin_Synth!AZ$452","v":0},{"$f":" C_Fin_Synth!BA$452","v":0},{"$f":" C_Fin_Synth!BB$452","v":0},{"$f":" C_Fin_Synth!BC$452","v":0},{"$f":" C_Fin_Synth!BD$452","v":0},{"$f":" C_Fin_Synth!BE$452","v":0},{"$f":" C_Fin_Synth!BF$452","v":0},{"$f":" C_Fin_Synth!BG$452","v":0},{"$f":" C_Fin_Synth!BH$452","v":0},{"$f":" C_Fin_Synth!BI$452","v":0},{"$f":" C_Fin_Synth!BJ$452","v":0}]
[null,null,null,null,{"$f":"C_Financing!E454","v":"Charge of Share Capital Additions (Dr Expense, Cr Cash)"},null,{"$f":"C_Financing!G454","v":"£'000"},{"$f":"C_Financing!H454","v":"Nominal"},{"$f":"C_Financing!I454","v":0},{"$f":"C_Financing!J454","v":0},null,{"$f":"C_Financing!L454","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y454","v":0},null,{"$f":"C_Financing!AA454","v":0},{"$f":"C_Financing!AB454","v":0},{"$f":"C_Financing!AC454","v":0},{"$f":"C_Financing!AD454","v":0},{"$f":"C_Financing!AE454","v":0},{"$f":"C_Financing!AF454","v":0},{"$f":"C_Financing!AG454","v":0},{"$f":"C_Financing!AH454","v":0},{"$f":"C_Financing!AI454","v":0},{"$f":"C_Financing!AJ454","v":0},{"$f":"C_Financing!AK454","v":0},{"$f":"C_Financing!AL454","v":0},{"$f":"C_Financing!AM454","v":0},{"$f":"C_Financing!AN454","v":0},{"$f":"C_Financing!AO454","v":0},{"$f":"C_Financing!AP454","v":0},{"$f":"C_Financing!AQ454","v":0},{"$f":"C_Financing!AR454","v":0},{"$f":"C_Financing!AS454","v":0},{"$f":"C_Financing!AT454","v":0},{"$f":"C_Financing!AU454","v":0},{"$f":"C_Financing!AV454","v":0},{"$f":"C_Financing!AW454","v":0},{"$f":"C_Financing!AX454","v":0},{"$f":"C_Financing!AY454","v":0},{"$f":"C_Financing!AZ454","v":0},{"$f":"C_Financing!BA454","v":0},{"$f":"C_Financing!BB454","v":0},{"$f":"C_Financing!BC454","v":0},{"$f":"C_Financing!BD454","v":0},{"$f":"C_Financing!BE454","v":0},{"$f":"C_Financing!BF454","v":0},{"$f":"C_Financing!BG454","v":0},{"$f":"C_Financing!BH454","v":0},{"$f":"C_Financing!BI454","v":0},{"$f":"C_Financing!BJ454","v":0}]
[]
[null,null,null,null,"Profit before tax",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA100:BJ100)","v":-1052746.1477381603},null,{"$f":"SUM(AA82,AA84:AA98)","v":59773.642093364084},{"$f":"SUM(AB82,AB84:AB98)","v":82529.151044565529},126317.30432268039,97183.663023640911,43278.008529277889,-13415.463259110862,159581.31850656105,289834.15245039458,131344.70446056826,87438.297913937044,163868.99667285595,182549.41352950397,197551.90540328409,-103916.52216533164,-120110.54860827906,-124026.41494983372,-194438.88121523097,-97844.421187465268,-107491.20898074411,-112840.8144713709,-122772.99133773507,-120308.2521602043,-115444.55632105769,-112073.2104061459,-107601.46727640537,-102772.88116809119,-98724.766098020482,-91283.830364017907,-101813.03372948595,-105420.2969805157,-103683.49126781926,-110029.82638732466,-116432.8544536495,-123208.33282337336,-130377.95747088578,-137964.68260669548]
[]
[null,null,null,null,{"$f":"C_Financing!E697","v":"Corporation Tax NEG"},null,{"$f":"C_Financing!G697","v":"£'000"},{"$f":"C_Financing!H697","v":"Nominal"},{"$f":"C_Financing!I697","v":"CF & PL"},{"$f":"C_Financing!J697","v":0},null,{"$f":"C_Financing!L697","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y697","v":-523634.94846473815},null,{"$f":"C_Financing!AA697","v":-25798.168949999996},{"$f":"C_Financing!AB697","v":-16947.5},{"$f":"C_Financing!AC697","v":-7611.25},{"$f":"C_Financing!AD697","v":-5824.35},{"$f":"C_Financing!AE697","v":-1490.45},{"$f":"C_Financing!AF697","v":-8973.2249999999985},{"$f":"C_Financing!AG697","v":-14252.666462976891},{"$f":"C_Financing!AH697","v":-13022.044248150734},{"$f":"C_Financing!AI697","v":-14111.025189317856},{"$f":"C_Financing!AJ697","v":-8845.9655655562619},{"$f":"C_Financing!AK697","v":-3961.4379620195018},{"$f":"C_Financing!AL697","v":-25114.175689565491},{"$f":"C_Financing!AM697","v":-28611.919423038256},{"$f":"C_Financing!AN697","v":-39813.071957876658},{"$f":"C_Financing!AO697","v":-35814.53795992786},{"$f":"C_Financing!AP697","v":-32392.25104999141},{"$f":"C_Financing!AQ697","v":-20419.281966094248},{"$f":"C_Financing!AR697","v":-22120.510946963441},{"$f":"C_Financing!AS697","v":-17999.184020148201},{"$f":"C_Financing!AT697","v":-152280.75807717588},{"$f":"C_Financing!AU697","v":-9977.4121576624129},{"$f":"C_Financing!AV697","v":-7972.7598717867813},{"$f":"C_Financing!AW697","v":-5986.8145302677613},{"$f":"C_Financing!AX697","v":-3140.0055614986227},{"$f":"C_Financing!AY697","v":-294.78491833716822},{"$f":"C_Financing!AZ697","v":-205.67322443624315},{"$f":"C_Financing!BA697","v":-126.30310273051548},{"$f":"C_Financing!BB697","v":-59.065602271988055},{"$f":"C_Financing!BC697","v":-56.207943972161075},{"$f":"C_Financing!BD697","v":-56.066139849281889},{"$f":"C_Financing!BE697","v":-56.6545603955853},{"$f":"C_Financing!BF697","v":-57.520818171396762},{"$f":"C_Financing!BG697","v":-58.565495724036445},{"$f":"C_Financing!BH697","v":-59.752293828267128},{"$f":"C_Financing!BI697","v":-61.071507561140905},{"$f":"C_Financing!BJ697","v":-62.516267442078714}]
[]
[null,null,null,null,"Profit After Tax before Equity transfers",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y100,Y102:Y102)","v":-1576381.0962028985},null,33975.473143364085,65581.651044565529,118706.05432268039,91359.313023640905,41787.558529277892,-22388.688259110859,145328.65204358415,276812.10820224386,117233.67927125041,78592.332348380776,159907.55871083646,157435.23783993849,168939.98598024584,-143729.59412320831,-155925.08656820693,-156418.66599982514,-214858.16318132522,-119964.9321344287,-125490.39300089231,-265121.57254854677,-132750.40349539748,-128281.01203199108,-121431.37085132545,-115213.21596764452,-107896.25219474254,-102978.55439252744,-98851.069200750993,-91342.8959662899,-101869.24167345811,-105476.36312036499,-103740.14582821485,-110087.34720549606,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413757]
[]
[null,null,null,null,{"$f":"C_Financing!E461","v":"Dividends Paid"},null,{"$f":"C_Financing!G461","v":"£'000 "},{"$f":"C_Financing!H461","v":"Nominal"},{"$f":"C_Financing!I461","v":0},{"$f":"C_Financing!J461","v":0},null,{"$f":"C_Financing!L461","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y461","v":-1261067.3154523477},null,{"$f":"C_Financing!AA461","v":-71750},{"$f":"C_Financing!AB461","v":-35375},{"$f":"C_Financing!AC461","v":-47750},{"$f":"C_Financing!AD461","v":-56750},{"$f":"C_Financing!AE461","v":-57000},{"$f":"C_Financing!AF461","v":-14250},{"$f":"C_Financing!AG461","v":0},{"$f":"C_Financing!AH461","v":0},{"$f":"C_Financing!AI461","v":0},{"$f":"C_Financing!AJ461","v":0},{"$f":"C_Financing!AK461","v":-35591.000000479493},{"$f":"C_Financing!AL461","v":-35591.000000367902},{"$f":"C_Financing!AM461","v":-53387.000000722823},{"$f":"C_Financing!AN461","v":-749115.71211455984},{"$f":"C_Financing!AO461","v":-58428.100487868214},{"$f":"C_Financing!AP461","v":-46079.502848349235},{"$f":"C_Financing!AQ461","v":0},{"$f":"C_Financing!AR461","v":0},{"$f":"C_Financing!AS461","v":0},{"$f":"C_Financing!AT461","v":0},{"$f":"C_Financing!AU461","v":0},{"$f":"C_Financing!AV461","v":0},{"$f":"C_Financing!AW461","v":0},{"$f":"C_Financing!AX461","v":0},{"$f":"C_Financing!AY461","v":0},{"$f":"C_Financing!AZ461","v":0},{"$f":"C_Financing!BA461","v":0},{"$f":"C_Financing!BB461","v":0},{"$f":"C_Financing!BC461","v":0},{"$f":"C_Financing!BD461","v":0},{"$f":"C_Financing!BE461","v":0},{"$f":"C_Financing!BF461","v":0},{"$f":"C_Financing!BG461","v":0},{"$f":"C_Financing!BH461","v":0},{"$f":"C_Financing!BI461","v":0},{"$f":"C_Financing!BJ461","v":0}]
[]
[null,null,null,null,"Retained Earnings (Change In)",null,{"$f":"G106","v":"£'000 "},{"$f":"H106","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y104+ Y106","v":-2837448.4116552463},null,{"$f":"AA104+ AA106","v":-37774.526856635915},30206.651044565529,70956.054322680386,34609.313023640905,-15212.441470722108,-36638.688259110859,145328.65204358415,276812.10820224386,117233.67927125041,78592.332348380776,124316.55871035697,121844.23783957059,115552.98597952301,-892845.30623776815,-214353.18705607514,-202498.16884817439,-214858.16318132522,-119964.9321344287,-125490.39300089231,-265121.57254854677,-132750.40349539748,-128281.01203199108,-121431.37085132545,-115213.21596764452,-107896.25219474254,-102978.55439252744,-98851.069200750993,-91342.8959662899,-101869.24167345811,-105476.36312036499,-103740.14582821485,-110087.34720549606,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413757]
[]
[null,null,null,null,"Retained earnings balance BEG",null,{"$f":"G111","v":"£'000 "},{"$f":"H111","v":"Nominal"},{"$f":"I111","v":0},{"$f":"J111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!AA53","v":556882.76377372257},{"$f":"C_OtherFin!AB53","v":519108.23691708664},{"$f":"C_OtherFin!AC53","v":459915.00533335027},{"$f":"C_OtherFin!AD53","v":675652.19734684331},{"$f":"C_OtherFin!AE53","v":701498.80718426465},{"$f":"C_OtherFin!AF53","v":711480.97291739029},{"$f":"C_OtherFin!AG53","v":610121.85267830186},{"$f":"C_OtherFin!AH53","v":755450.50472188601},{"$f":"C_OtherFin!AI53","v":1032262.6129241299},{"$f":"C_OtherFin!AJ53","v":1149496.2921953804},{"$f":"C_OtherFin!AK53","v":1228088.6245437611},{"$f":"C_OtherFin!AL53","v":1352405.1832541183},{"$f":"C_OtherFin!AM53","v":1474249.4210936888},{"$f":"C_OtherFin!AN53","v":1589802.4070732119},{"$f":"C_OtherFin!AO53","v":696957.10083544359},{"$f":"C_OtherFin!AP53","v":482603.91377936851},{"$f":"C_OtherFin!AQ53","v":280105.74493119417},{"$f":"C_OtherFin!AR53","v":65247.581749868958},{"$f":"C_OtherFin!AS53","v":-54717.350384559744},{"$f":"C_OtherFin!AT53","v":-180207.74338545205},{"$f":"C_OtherFin!AU53","v":-445329.31593399879},{"$f":"C_OtherFin!AV53","v":-578079.71942939633},{"$f":"C_OtherFin!AW53","v":-706360.73146138736},{"$f":"C_OtherFin!AX53","v":-827792.10231271281},{"$f":"C_OtherFin!AY53","v":-943005.31828035729},{"$f":"C_OtherFin!AZ53","v":-1050901.5704750998},{"$f":"C_OtherFin!BA53","v":-1153880.1248676274},{"$f":"C_OtherFin!BB53","v":-1252731.1940683783},{"$f":"C_OtherFin!BC53","v":-1344074.0900346681},{"$f":"C_OtherFin!BD53","v":-1445943.3317081262},{"$f":"C_OtherFin!BE53","v":-1551419.6948284912},{"$f":"C_OtherFin!BF53","v":-1655159.8406567061},{"$f":"C_OtherFin!BG53","v":-1765247.1878622023},{"$f":"C_OtherFin!BH53","v":-1881738.6078115758},{"$f":"C_OtherFin!BI53","v":-2005006.6929287773},{"$f":"C_OtherFin!BJ53","v":-2135445.721907224}]
[null,null,null,"plus",{"$f":"E108","v":"Retained Earnings (Change In)"},null,{"$f":"G108","v":"£'000 "},"Nominal",{"$f":"I108","v":0},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-2837448.4116552463,null,-37774.526856635915,30206.651044565529,70956.054322680386,34609.313023640905,-15212.441470722108,-36638.688259110859,145328.65204358415,276812.10820224386,117233.67927125041,78592.332348380776,124316.55871035697,121844.23783957059,115552.98597952301,-892845.30623776815,-214353.18705607514,-202498.16884817439,-214858.16318132522,-119964.9321344287,-125490.39300089231,-265121.57254854677,-132750.40349539748,-128281.01203199108,-121431.37085132545,-115213.21596764452,-107896.25219474254,-102978.55439252744,-98851.069200750993,-91342.8959662899,-101869.24167345811,-105476.36312036499,-103740.14582821485,-110087.34720549606,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413757]
[null,null,null,null,{"$f":"C_OtherFin!E56","v":"Retained Earnings c/f"},null,{"$f":"C_OtherFin!G56","v":"£'000 "},{"$f":"C_OtherFin!H56","v":"Nominal"},{"$f":"C_OtherFin!I56","v":"BS"},{"$f":"C_OtherFin!J56","v":0},null,{"$f":"C_OtherFin!L56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y56","v":0},null,{"$f":"C_OtherFin!AA56","v":519108.23691708664},{"$f":"C_OtherFin!AB56","v":459915.00533335027},{"$f":"C_OtherFin!AC56","v":675652.19734684331},{"$f":"C_OtherFin!AD56","v":701498.80718426465},{"$f":"C_OtherFin!AE56","v":711480.97291739029},{"$f":"C_OtherFin!AF56","v":610121.85267830186},{"$f":"C_OtherFin!AG56","v":755450.50472188601},{"$f":"C_OtherFin!AH56","v":1032262.6129241299},{"$f":"C_OtherFin!AI56","v":1149496.2921953804},{"$f":"C_OtherFin!AJ56","v":1228088.6245437611},{"$f":"C_OtherFin!AK56","v":1352405.1832541183},{"$f":"C_OtherFin!AL56","v":1474249.4210936888},{"$f":"C_OtherFin!AM56","v":1589802.4070732119},{"$f":"C_OtherFin!AN56","v":696957.10083544359},{"$f":"C_OtherFin!AO56","v":482603.91377936851},{"$f":"C_OtherFin!AP56","v":280105.74493119417},{"$f":"C_OtherFin!AQ56","v":65247.581749868958},{"$f":"C_OtherFin!AR56","v":-54717.350384559744},{"$f":"C_OtherFin!AS56","v":-180207.74338545205},{"$f":"C_OtherFin!AT56","v":-445329.31593399879},{"$f":"C_OtherFin!AU56","v":-578079.71942939633},{"$f":"C_OtherFin!AV56","v":-706360.73146138736},{"$f":"C_OtherFin!AW56","v":-827792.10231271281},{"$f":"C_OtherFin!AX56","v":-943005.31828035729},{"$f":"C_OtherFin!AY56","v":-1050901.5704750998},{"$f":"C_OtherFin!AZ56","v":-1153880.1248676274},{"$f":"C_OtherFin!BA56","v":-1252731.1940683783},{"$f":"C_OtherFin!BB56","v":-1344074.0900346681},{"$f":"C_OtherFin!BC56","v":-1445943.3317081262},{"$f":"C_OtherFin!BD56","v":-1551419.6948284912},{"$f":"C_OtherFin!BE56","v":-1655159.8406567061},{"$f":"C_OtherFin!BF56","v":-1765247.1878622023},{"$f":"C_OtherFin!BG56","v":-1881738.6078115758},{"$f":"C_OtherFin!BH56","v":-2005006.6929287773},{"$f":"C_OtherFin!BI56","v":-2135445.721907224},{"$f":"C_OtherFin!BJ56","v":-2273472.9207813614}]
[]
["Balance Sheet"]
[]
[null,null,"Non Current Assets"]
[null,null,null,null,{"$f":"C_OtherFin!E28","v":"NCA existing c/f"},null,{"$f":"C_OtherFin!G28","v":"£'000 "},{"$f":"C_OtherFin!H28","v":"Nominal"},{"$f":"C_OtherFin!I28","v":"BS"},{"$f":"C_OtherFin!J28","v":0},null,{"$f":"C_OtherFin!L28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y28","v":0},null,{"$f":"C_OtherFin!AA28","v":1208343.8216299999},{"$f":"C_OtherFin!AB28","v":1183907.279615497},{"$f":"C_OtherFin!AC28","v":1216976.5920801659},{"$f":"C_OtherFin!AD28","v":1237888.6199275008},{"$f":"C_OtherFin!AE28","v":1268835.153095},{"$f":"C_OtherFin!AF28","v":1175135.2749999997},{"$f":"C_OtherFin!AG28","v":1078599.2749999997},{"$f":"C_OtherFin!AH28","v":982063.27499999967},{"$f":"C_OtherFin!AI28","v":885527.27499999967},{"$f":"C_OtherFin!AJ28","v":788991.27499999967},{"$f":"C_OtherFin!AK28","v":692455.27499999967},{"$f":"C_OtherFin!AL28","v":595919.27499999967},{"$f":"C_OtherFin!AM28","v":499383.27499999967},{"$f":"C_OtherFin!AN28","v":402847.27499999967},{"$f":"C_OtherFin!AO28","v":306311.27499999967},{"$f":"C_OtherFin!AP28","v":209775.27499999967},{"$f":"C_OtherFin!AQ28","v":113239.27499999967},{"$f":"C_OtherFin!AR28","v":113239.27499999967},{"$f":"C_OtherFin!AS28","v":113239.27499999967},{"$f":"C_OtherFin!AT28","v":113239.27499999967},{"$f":"C_OtherFin!AU28","v":113239.27499999967},{"$f":"C_OtherFin!AV28","v":113239.27499999967},{"$f":"C_OtherFin!AW28","v":113239.27499999967},{"$f":"C_OtherFin!AX28","v":113239.27499999967},{"$f":"C_OtherFin!AY28","v":113239.27499999967},{"$f":"C_OtherFin!AZ28","v":113239.27499999967},{"$f":"C_OtherFin!BA28","v":113239.27499999967},{"$f":"C_OtherFin!BB28","v":113239.27499999967},{"$f":"C_OtherFin!BC28","v":113239.27499999967},{"$f":"C_OtherFin!BD28","v":113239.27499999967},{"$f":"C_OtherFin!BE28","v":113239.27499999967},{"$f":"C_OtherFin!BF28","v":113239.27499999967},{"$f":"C_OtherFin!BG28","v":113239.27499999967},{"$f":"C_OtherFin!BH28","v":113239.27499999967},{"$f":"C_OtherFin!BI28","v":113239.27499999967},{"$f":"C_OtherFin!BJ28","v":113239.27499999967}]
[null,null,null,null,{"$f":"C_Financing!E$355","v":"Post 2020 Debt Capitalised Fees c/f (Fixed)"},null,{"$f":"C_Financing!G$355","v":"£'000 "},{"$f":"C_Financing!H$355","v":"Nominal"},{"$f":"C_Financing!I$355","v":0},{"$f":"C_Financing!J$355","v":0},null,{"$f":"C_Financing!L$355","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$355","v":0},null,{"$f":"C_Financing!AA$355","v":0},{"$f":"C_Financing!AB$355","v":0},{"$f":"C_Financing!AC$355","v":0},{"$f":"C_Financing!AD$355","v":0},{"$f":"C_Financing!AE$355","v":0},{"$f":"C_Financing!AF$355","v":0},{"$f":"C_Financing!AG$355","v":1433.4494030175672},{"$f":"C_Financing!AH$355","v":1048.8988060351344},{"$f":"C_Financing!AI$355","v":184.34820905270158},{"$f":"C_Financing!AJ$355","v":-680.20238792973123},{"$f":"C_Financing!AK$355","v":-1544.752984912164},{"$f":"C_Financing!AL$355","v":-1727.9038507733903},{"$f":"C_Financing!AM$355","v":-1561.2067145742217},{"$f":"C_Financing!AN$355","v":-1495.4361786763857},{"$f":"C_Financing!AO$355","v":-1370.1192391979425},{"$f":"C_Financing!AP$355","v":-1643.1192391979425},{"$f":"C_Financing!AQ$355","v":-1691.1192391979425},{"$f":"C_Financing!AR$355","v":-1691.1192391979425},{"$f":"C_Financing!AS$355","v":-1691.1192391979425},{"$f":"C_Financing!AT$355","v":-1691.1192391979425},{"$f":"C_Financing!AU$355","v":-1691.1192391979425},{"$f":"C_Financing!AV$355","v":-1691.1192391979425},{"$f":"C_Financing!AW$355","v":-1691.1192391979425},{"$f":"C_Financing!AX$355","v":-1691.1192391979425},{"$f":"C_Financing!AY$355","v":-1691.1192391979425},{"$f":"C_Financing!AZ$355","v":-1691.1192391979425},{"$f":"C_Financing!BA$355","v":-1691.1192391979425},{"$f":"C_Financing!BB$355","v":-1691.1192391979425},{"$f":"C_Financing!BC$355","v":-1691.1192391979425},{"$f":"C_Financing!BD$355","v":-1691.1192391979425},{"$f":"C_Financing!BE$355","v":-1691.1192391979425},{"$f":"C_Financing!BF$355","v":-1691.1192391979425},{"$f":"C_Financing!BG$355","v":-1691.1192391979425},{"$f":"C_Financing!BH$355","v":-1691.1192391979425},{"$f":"C_Financing!BI$355","v":-1691.1192391979425},{"$f":"C_Financing!BJ$355","v":-1691.1192391979425}]
[]
[null,null,null,"UKATS"]
[null,null,null,null,{"$f":"C_Capex_UKATS!E157","v":"UKATS Category 1  c /f"},null,{"$f":"C_Capex_UKATS!G157","v":"£'000 "},{"$f":"C_Capex_UKATS!H157","v":"Nominal"},{"$f":"C_Capex_UKATS!I157","v":"BS"},{"$f":"C_Capex_UKATS!J157","v":0},null,{"$f":"C_Capex_UKATS!L157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y157","v":0},null,{"$f":"C_Capex_UKATS!AA157","v":0},{"$f":"C_Capex_UKATS!AB157","v":0},{"$f":"C_Capex_UKATS!AC157","v":0},{"$f":"C_Capex_UKATS!AD157","v":0},{"$f":"C_Capex_UKATS!AE157","v":0},{"$f":"C_Capex_UKATS!AF157","v":0},{"$f":"C_Capex_UKATS!AG157","v":90004.066673024208},{"$f":"C_Capex_UKATS!AH157","v":204714.38289225515},{"$f":"C_Capex_UKATS!AI157","v":297170.92910025996},{"$f":"C_Capex_UKATS!AJ157","v":398329.37402411859},{"$f":"C_Capex_UKATS!AK157","v":494260.62955596123},{"$f":"C_Capex_UKATS!AL157","v":577312.29525098833},{"$f":"C_Capex_UKATS!AM157","v":651164.22865925846},{"$f":"C_Capex_UKATS!AN157","v":592782.57257859595},{"$f":"C_Capex_UKATS!AO157","v":534400.91649793345},{"$f":"C_Capex_UKATS!AP157","v":476019.26041727094},{"$f":"C_Capex_UKATS!AQ157","v":417637.60433660843},{"$f":"C_Capex_UKATS!AR157","v":359255.94825594593},{"$f":"C_Capex_UKATS!AS157","v":300874.29217528342},{"$f":"C_Capex_UKATS!AT157","v":242492.63609462092},{"$f":"C_Capex_UKATS!AU157","v":184110.98001395841},{"$f":"C_Capex_UKATS!AV157","v":132158.18583851194},{"$f":"C_Capex_UKATS!AW157","v":88858.190100525972},{"$f":"C_Capex_UKATS!AX157","v":53239.494830445808},{"$f":"C_Capex_UKATS!AY157","v":26472.328541397139},{"$f":"C_Capex_UKATS!AZ157","v":8815.5726325953619},{"$f":"C_Capex_UKATS!BA157","v":-1.4370016288012266E-10},{"$f":"C_Capex_UKATS!BB157","v":-1.4370016288012266E-10},{"$f":"C_Capex_UKATS!BC157","v":-1.4370016288012266E-10},{"$f":"C_Capex_UKATS!BD157","v":-1.4370016288012266E-10},{"$f":"C_Capex_UKATS!BE157","v":-1.4370016288012266E-10},{"$f":"C_Capex_UKATS!BF157","v":-1.4370016288012266E-10},{"$f":"C_Capex_UKATS!BG157","v":-1.4370016288012266E-10},{"$f":"C_Capex_UKATS!BH157","v":-1.4370016288012266E-10},{"$f":"C_Capex_UKATS!BI157","v":-1.4370016288012266E-10},{"$f":"C_Capex_UKATS!BJ157","v":-1.4370016288012266E-10}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E158","v":"UKATS Category 2  c /f"},null,{"$f":"C_Capex_UKATS!G158","v":"£'000 "},{"$f":"C_Capex_UKATS!H158","v":"Nominal"},{"$f":"C_Capex_UKATS!I158","v":"BS"},{"$f":"C_Capex_UKATS!J158","v":0},null,{"$f":"C_Capex_UKATS!L158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y158","v":0},null,{"$f":"C_Capex_UKATS!AA158","v":0},{"$f":"C_Capex_UKATS!AB158","v":0},{"$f":"C_Capex_UKATS!AC158","v":0},{"$f":"C_Capex_UKATS!AD158","v":0},{"$f":"C_Capex_UKATS!AE158","v":0},{"$f":"C_Capex_UKATS!AF158","v":0},{"$f":"C_Capex_UKATS!AG158","v":0},{"$f":"C_Capex_UKATS!AH158","v":0},{"$f":"C_Capex_UKATS!AI158","v":0},{"$f":"C_Capex_UKATS!AJ158","v":0},{"$f":"C_Capex_UKATS!AK158","v":0},{"$f":"C_Capex_UKATS!AL158","v":0},{"$f":"C_Capex_UKATS!AM158","v":0},{"$f":"C_Capex_UKATS!AN158","v":0},{"$f":"C_Capex_UKATS!AO158","v":0},{"$f":"C_Capex_UKATS!AP158","v":0},{"$f":"C_Capex_UKATS!AQ158","v":0},{"$f":"C_Capex_UKATS!AR158","v":0},{"$f":"C_Capex_UKATS!AS158","v":0},{"$f":"C_Capex_UKATS!AT158","v":0},{"$f":"C_Capex_UKATS!AU158","v":0},{"$f":"C_Capex_UKATS!AV158","v":0},{"$f":"C_Capex_UKATS!AW158","v":0},{"$f":"C_Capex_UKATS!AX158","v":0},{"$f":"C_Capex_UKATS!AY158","v":0},{"$f":"C_Capex_UKATS!AZ158","v":0},{"$f":"C_Capex_UKATS!BA158","v":0},{"$f":"C_Capex_UKATS!BB158","v":0},{"$f":"C_Capex_UKATS!BC158","v":0},{"$f":"C_Capex_UKATS!BD158","v":0},{"$f":"C_Capex_UKATS!BE158","v":0},{"$f":"C_Capex_UKATS!BF158","v":0},{"$f":"C_Capex_UKATS!BG158","v":0},{"$f":"C_Capex_UKATS!BH158","v":0},{"$f":"C_Capex_UKATS!BI158","v":0},{"$f":"C_Capex_UKATS!BJ158","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E159","v":"UKATS Category 3  c /f"},null,{"$f":"C_Capex_UKATS!G159","v":"£'000 "},{"$f":"C_Capex_UKATS!H159","v":"Nominal"},{"$f":"C_Capex_UKATS!I159","v":"BS"},{"$f":"C_Capex_UKATS!J159","v":0},null,{"$f":"C_Capex_UKATS!L159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y159","v":0},null,{"$f":"C_Capex_UKATS!AA159","v":0},{"$f":"C_Capex_UKATS!AB159","v":0},{"$f":"C_Capex_UKATS!AC159","v":0},{"$f":"C_Capex_UKATS!AD159","v":0},{"$f":"C_Capex_UKATS!AE159","v":0},{"$f":"C_Capex_UKATS!AF159","v":0},{"$f":"C_Capex_UKATS!AG159","v":0},{"$f":"C_Capex_UKATS!AH159","v":0},{"$f":"C_Capex_UKATS!AI159","v":0},{"$f":"C_Capex_UKATS!AJ159","v":0},{"$f":"C_Capex_UKATS!AK159","v":0},{"$f":"C_Capex_UKATS!AL159","v":0},{"$f":"C_Capex_UKATS!AM159","v":0},{"$f":"C_Capex_UKATS!AN159","v":0},{"$f":"C_Capex_UKATS!AO159","v":0},{"$f":"C_Capex_UKATS!AP159","v":0},{"$f":"C_Capex_UKATS!AQ159","v":0},{"$f":"C_Capex_UKATS!AR159","v":0},{"$f":"C_Capex_UKATS!AS159","v":0},{"$f":"C_Capex_UKATS!AT159","v":0},{"$f":"C_Capex_UKATS!AU159","v":0},{"$f":"C_Capex_UKATS!AV159","v":0},{"$f":"C_Capex_UKATS!AW159","v":0},{"$f":"C_Capex_UKATS!AX159","v":0},{"$f":"C_Capex_UKATS!AY159","v":0},{"$f":"C_Capex_UKATS!AZ159","v":0},{"$f":"C_Capex_UKATS!BA159","v":0},{"$f":"C_Capex_UKATS!BB159","v":0},{"$f":"C_Capex_UKATS!BC159","v":0},{"$f":"C_Capex_UKATS!BD159","v":0},{"$f":"C_Capex_UKATS!BE159","v":0},{"$f":"C_Capex_UKATS!BF159","v":0},{"$f":"C_Capex_UKATS!BG159","v":0},{"$f":"C_Capex_UKATS!BH159","v":0},{"$f":"C_Capex_UKATS!BI159","v":0},{"$f":"C_Capex_UKATS!BJ159","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E160","v":"UKATS Category 4  c /f"},null,{"$f":"C_Capex_UKATS!G160","v":"£'000 "},{"$f":"C_Capex_UKATS!H160","v":"Nominal"},{"$f":"C_Capex_UKATS!I160","v":"BS"},{"$f":"C_Capex_UKATS!J160","v":0},null,{"$f":"C_Capex_UKATS!L160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y160","v":0},null,{"$f":"C_Capex_UKATS!AA160","v":0},{"$f":"C_Capex_UKATS!AB160","v":0},{"$f":"C_Capex_UKATS!AC160","v":0},{"$f":"C_Capex_UKATS!AD160","v":0},{"$f":"C_Capex_UKATS!AE160","v":0},{"$f":"C_Capex_UKATS!AF160","v":0},{"$f":"C_Capex_UKATS!AG160","v":0},{"$f":"C_Capex_UKATS!AH160","v":0},{"$f":"C_Capex_UKATS!AI160","v":0},{"$f":"C_Capex_UKATS!AJ160","v":0},{"$f":"C_Capex_UKATS!AK160","v":0},{"$f":"C_Capex_UKATS!AL160","v":0},{"$f":"C_Capex_UKATS!AM160","v":0},{"$f":"C_Capex_UKATS!AN160","v":0},{"$f":"C_Capex_UKATS!AO160","v":0},{"$f":"C_Capex_UKATS!AP160","v":0},{"$f":"C_Capex_UKATS!AQ160","v":0},{"$f":"C_Capex_UKATS!AR160","v":0},{"$f":"C_Capex_UKATS!AS160","v":0},{"$f":"C_Capex_UKATS!AT160","v":0},{"$f":"C_Capex_UKATS!AU160","v":0},{"$f":"C_Capex_UKATS!AV160","v":0},{"$f":"C_Capex_UKATS!AW160","v":0},{"$f":"C_Capex_UKATS!AX160","v":0},{"$f":"C_Capex_UKATS!AY160","v":0},{"$f":"C_Capex_UKATS!AZ160","v":0},{"$f":"C_Capex_UKATS!BA160","v":0},{"$f":"C_Capex_UKATS!BB160","v":0},{"$f":"C_Capex_UKATS!BC160","v":0},{"$f":"C_Capex_UKATS!BD160","v":0},{"$f":"C_Capex_UKATS!BE160","v":0},{"$f":"C_Capex_UKATS!BF160","v":0},{"$f":"C_Capex_UKATS!BG160","v":0},{"$f":"C_Capex_UKATS!BH160","v":0},{"$f":"C_Capex_UKATS!BI160","v":0},{"$f":"C_Capex_UKATS!BJ160","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E161","v":"UKATS Category 5  c /f"},null,{"$f":"C_Capex_UKATS!G161","v":"£'000 "},{"$f":"C_Capex_UKATS!H161","v":"Nominal"},{"$f":"C_Capex_UKATS!I161","v":"BS"},{"$f":"C_Capex_UKATS!J161","v":0},null,{"$f":"C_Capex_UKATS!L161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y161","v":0},null,{"$f":"C_Capex_UKATS!AA161","v":0},{"$f":"C_Capex_UKATS!AB161","v":0},{"$f":"C_Capex_UKATS!AC161","v":0},{"$f":"C_Capex_UKATS!AD161","v":0},{"$f":"C_Capex_UKATS!AE161","v":0},{"$f":"C_Capex_UKATS!AF161","v":0},{"$f":"C_Capex_UKATS!AG161","v":0},{"$f":"C_Capex_UKATS!AH161","v":0},{"$f":"C_Capex_UKATS!AI161","v":0},{"$f":"C_Capex_UKATS!AJ161","v":0},{"$f":"C_Capex_UKATS!AK161","v":0},{"$f":"C_Capex_UKATS!AL161","v":0},{"$f":"C_Capex_UKATS!AM161","v":0},{"$f":"C_Capex_UKATS!AN161","v":0},{"$f":"C_Capex_UKATS!AO161","v":0},{"$f":"C_Capex_UKATS!AP161","v":0},{"$f":"C_Capex_UKATS!AQ161","v":0},{"$f":"C_Capex_UKATS!AR161","v":0},{"$f":"C_Capex_UKATS!AS161","v":0},{"$f":"C_Capex_UKATS!AT161","v":0},{"$f":"C_Capex_UKATS!AU161","v":0},{"$f":"C_Capex_UKATS!AV161","v":0},{"$f":"C_Capex_UKATS!AW161","v":0},{"$f":"C_Capex_UKATS!AX161","v":0},{"$f":"C_Capex_UKATS!AY161","v":0},{"$f":"C_Capex_UKATS!AZ161","v":0},{"$f":"C_Capex_UKATS!BA161","v":0},{"$f":"C_Capex_UKATS!BB161","v":0},{"$f":"C_Capex_UKATS!BC161","v":0},{"$f":"C_Capex_UKATS!BD161","v":0},{"$f":"C_Capex_UKATS!BE161","v":0},{"$f":"C_Capex_UKATS!BF161","v":0},{"$f":"C_Capex_UKATS!BG161","v":0},{"$f":"C_Capex_UKATS!BH161","v":0},{"$f":"C_Capex_UKATS!BI161","v":0},{"$f":"C_Capex_UKATS!BJ161","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E162","v":"UKATS Category 6  c /f"},null,{"$f":"C_Capex_UKATS!G162","v":"£'000 "},{"$f":"C_Capex_UKATS!H162","v":"Nominal"},{"$f":"C_Capex_UKATS!I162","v":"BS"},{"$f":"C_Capex_UKATS!J162","v":0},null,{"$f":"C_Capex_UKATS!L162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y162","v":0},null,{"$f":"C_Capex_UKATS!AA162","v":0},{"$f":"C_Capex_UKATS!AB162","v":0},{"$f":"C_Capex_UKATS!AC162","v":0},{"$f":"C_Capex_UKATS!AD162","v":0},{"$f":"C_Capex_UKATS!AE162","v":0},{"$f":"C_Capex_UKATS!AF162","v":0},{"$f":"C_Capex_UKATS!AG162","v":0},{"$f":"C_Capex_UKATS!AH162","v":0},{"$f":"C_Capex_UKATS!AI162","v":0},{"$f":"C_Capex_UKATS!AJ162","v":0},{"$f":"C_Capex_UKATS!AK162","v":0},{"$f":"C_Capex_UKATS!AL162","v":0},{"$f":"C_Capex_UKATS!AM162","v":0},{"$f":"C_Capex_UKATS!AN162","v":0},{"$f":"C_Capex_UKATS!AO162","v":0},{"$f":"C_Capex_UKATS!AP162","v":0},{"$f":"C_Capex_UKATS!AQ162","v":0},{"$f":"C_Capex_UKATS!AR162","v":0},{"$f":"C_Capex_UKATS!AS162","v":0},{"$f":"C_Capex_UKATS!AT162","v":0},{"$f":"C_Capex_UKATS!AU162","v":0},{"$f":"C_Capex_UKATS!AV162","v":0},{"$f":"C_Capex_UKATS!AW162","v":0},{"$f":"C_Capex_UKATS!AX162","v":0},{"$f":"C_Capex_UKATS!AY162","v":0},{"$f":"C_Capex_UKATS!AZ162","v":0},{"$f":"C_Capex_UKATS!BA162","v":0},{"$f":"C_Capex_UKATS!BB162","v":0},{"$f":"C_Capex_UKATS!BC162","v":0},{"$f":"C_Capex_UKATS!BD162","v":0},{"$f":"C_Capex_UKATS!BE162","v":0},{"$f":"C_Capex_UKATS!BF162","v":0},{"$f":"C_Capex_UKATS!BG162","v":0},{"$f":"C_Capex_UKATS!BH162","v":0},{"$f":"C_Capex_UKATS!BI162","v":0},{"$f":"C_Capex_UKATS!BJ162","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E163","v":"UKATS Category 7  c /f"},null,{"$f":"C_Capex_UKATS!G163","v":"£'000 "},{"$f":"C_Capex_UKATS!H163","v":"Nominal"},{"$f":"C_Capex_UKATS!I163","v":"BS"},{"$f":"C_Capex_UKATS!J163","v":0},null,{"$f":"C_Capex_UKATS!L163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y163","v":0},null,{"$f":"C_Capex_UKATS!AA163","v":0},{"$f":"C_Capex_UKATS!AB163","v":0},{"$f":"C_Capex_UKATS!AC163","v":0},{"$f":"C_Capex_UKATS!AD163","v":0},{"$f":"C_Capex_UKATS!AE163","v":0},{"$f":"C_Capex_UKATS!AF163","v":0},{"$f":"C_Capex_UKATS!AG163","v":0},{"$f":"C_Capex_UKATS!AH163","v":0},{"$f":"C_Capex_UKATS!AI163","v":0},{"$f":"C_Capex_UKATS!AJ163","v":0},{"$f":"C_Capex_UKATS!AK163","v":0},{"$f":"C_Capex_UKATS!AL163","v":0},{"$f":"C_Capex_UKATS!AM163","v":0},{"$f":"C_Capex_UKATS!AN163","v":0},{"$f":"C_Capex_UKATS!AO163","v":0},{"$f":"C_Capex_UKATS!AP163","v":0},{"$f":"C_Capex_UKATS!AQ163","v":0},{"$f":"C_Capex_UKATS!AR163","v":0},{"$f":"C_Capex_UKATS!AS163","v":0},{"$f":"C_Capex_UKATS!AT163","v":0},{"$f":"C_Capex_UKATS!AU163","v":0},{"$f":"C_Capex_UKATS!AV163","v":0},{"$f":"C_Capex_UKATS!AW163","v":0},{"$f":"C_Capex_UKATS!AX163","v":0},{"$f":"C_Capex_UKATS!AY163","v":0},{"$f":"C_Capex_UKATS!AZ163","v":0},{"$f":"C_Capex_UKATS!BA163","v":0},{"$f":"C_Capex_UKATS!BB163","v":0},{"$f":"C_Capex_UKATS!BC163","v":0},{"$f":"C_Capex_UKATS!BD163","v":0},{"$f":"C_Capex_UKATS!BE163","v":0},{"$f":"C_Capex_UKATS!BF163","v":0},{"$f":"C_Capex_UKATS!BG163","v":0},{"$f":"C_Capex_UKATS!BH163","v":0},{"$f":"C_Capex_UKATS!BI163","v":0},{"$f":"C_Capex_UKATS!BJ163","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E164","v":"UKATS Category 8  c /f"},null,{"$f":"C_Capex_UKATS!G164","v":"£'000 "},{"$f":"C_Capex_UKATS!H164","v":"Nominal"},{"$f":"C_Capex_UKATS!I164","v":"BS"},{"$f":"C_Capex_UKATS!J164","v":0},null,{"$f":"C_Capex_UKATS!L164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y164","v":0},null,{"$f":"C_Capex_UKATS!AA164","v":0},{"$f":"C_Capex_UKATS!AB164","v":0},{"$f":"C_Capex_UKATS!AC164","v":0},{"$f":"C_Capex_UKATS!AD164","v":0},{"$f":"C_Capex_UKATS!AE164","v":0},{"$f":"C_Capex_UKATS!AF164","v":0},{"$f":"C_Capex_UKATS!AG164","v":0},{"$f":"C_Capex_UKATS!AH164","v":0},{"$f":"C_Capex_UKATS!AI164","v":0},{"$f":"C_Capex_UKATS!AJ164","v":0},{"$f":"C_Capex_UKATS!AK164","v":0},{"$f":"C_Capex_UKATS!AL164","v":0},{"$f":"C_Capex_UKATS!AM164","v":0},{"$f":"C_Capex_UKATS!AN164","v":0},{"$f":"C_Capex_UKATS!AO164","v":0},{"$f":"C_Capex_UKATS!AP164","v":0},{"$f":"C_Capex_UKATS!AQ164","v":0},{"$f":"C_Capex_UKATS!AR164","v":0},{"$f":"C_Capex_UKATS!AS164","v":0},{"$f":"C_Capex_UKATS!AT164","v":0},{"$f":"C_Capex_UKATS!AU164","v":0},{"$f":"C_Capex_UKATS!AV164","v":0},{"$f":"C_Capex_UKATS!AW164","v":0},{"$f":"C_Capex_UKATS!AX164","v":0},{"$f":"C_Capex_UKATS!AY164","v":0},{"$f":"C_Capex_UKATS!AZ164","v":0},{"$f":"C_Capex_UKATS!BA164","v":0},{"$f":"C_Capex_UKATS!BB164","v":0},{"$f":"C_Capex_UKATS!BC164","v":0},{"$f":"C_Capex_UKATS!BD164","v":0},{"$f":"C_Capex_UKATS!BE164","v":0},{"$f":"C_Capex_UKATS!BF164","v":0},{"$f":"C_Capex_UKATS!BG164","v":0},{"$f":"C_Capex_UKATS!BH164","v":0},{"$f":"C_Capex_UKATS!BI164","v":0},{"$f":"C_Capex_UKATS!BJ164","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E165","v":"UKATS Category 9  c /f"},null,{"$f":"C_Capex_UKATS!G165","v":"£'000 "},{"$f":"C_Capex_UKATS!H165","v":"Nominal"},{"$f":"C_Capex_UKATS!I165","v":"BS"},{"$f":"C_Capex_UKATS!J165","v":0},null,{"$f":"C_Capex_UKATS!L165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y165","v":0},null,{"$f":"C_Capex_UKATS!AA165","v":0},{"$f":"C_Capex_UKATS!AB165","v":0},{"$f":"C_Capex_UKATS!AC165","v":0},{"$f":"C_Capex_UKATS!AD165","v":0},{"$f":"C_Capex_UKATS!AE165","v":0},{"$f":"C_Capex_UKATS!AF165","v":0},{"$f":"C_Capex_UKATS!AG165","v":0},{"$f":"C_Capex_UKATS!AH165","v":0},{"$f":"C_Capex_UKATS!AI165","v":0},{"$f":"C_Capex_UKATS!AJ165","v":0},{"$f":"C_Capex_UKATS!AK165","v":0},{"$f":"C_Capex_UKATS!AL165","v":0},{"$f":"C_Capex_UKATS!AM165","v":0},{"$f":"C_Capex_UKATS!AN165","v":0},{"$f":"C_Capex_UKATS!AO165","v":0},{"$f":"C_Capex_UKATS!AP165","v":0},{"$f":"C_Capex_UKATS!AQ165","v":0},{"$f":"C_Capex_UKATS!AR165","v":0},{"$f":"C_Capex_UKATS!AS165","v":0},{"$f":"C_Capex_UKATS!AT165","v":0},{"$f":"C_Capex_UKATS!AU165","v":0},{"$f":"C_Capex_UKATS!AV165","v":0},{"$f":"C_Capex_UKATS!AW165","v":0},{"$f":"C_Capex_UKATS!AX165","v":0},{"$f":"C_Capex_UKATS!AY165","v":0},{"$f":"C_Capex_UKATS!AZ165","v":0},{"$f":"C_Capex_UKATS!BA165","v":0},{"$f":"C_Capex_UKATS!BB165","v":0},{"$f":"C_Capex_UKATS!BC165","v":0},{"$f":"C_Capex_UKATS!BD165","v":0},{"$f":"C_Capex_UKATS!BE165","v":0},{"$f":"C_Capex_UKATS!BF165","v":0},{"$f":"C_Capex_UKATS!BG165","v":0},{"$f":"C_Capex_UKATS!BH165","v":0},{"$f":"C_Capex_UKATS!BI165","v":0},{"$f":"C_Capex_UKATS!BJ165","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E166","v":"UKATS Category 10  c /f"},null,{"$f":"C_Capex_UKATS!G166","v":"£'000 "},{"$f":"C_Capex_UKATS!H166","v":"Nominal"},{"$f":"C_Capex_UKATS!I166","v":"BS"},{"$f":"C_Capex_UKATS!J166","v":0},null,{"$f":"C_Capex_UKATS!L166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y166","v":0},null,{"$f":"C_Capex_UKATS!AA166","v":0},{"$f":"C_Capex_UKATS!AB166","v":0},{"$f":"C_Capex_UKATS!AC166","v":0},{"$f":"C_Capex_UKATS!AD166","v":0},{"$f":"C_Capex_UKATS!AE166","v":0},{"$f":"C_Capex_UKATS!AF166","v":0},{"$f":"C_Capex_UKATS!AG166","v":0},{"$f":"C_Capex_UKATS!AH166","v":0},{"$f":"C_Capex_UKATS!AI166","v":0},{"$f":"C_Capex_UKATS!AJ166","v":0},{"$f":"C_Capex_UKATS!AK166","v":0},{"$f":"C_Capex_UKATS!AL166","v":0},{"$f":"C_Capex_UKATS!AM166","v":0},{"$f":"C_Capex_UKATS!AN166","v":0},{"$f":"C_Capex_UKATS!AO166","v":0},{"$f":"C_Capex_UKATS!AP166","v":0},{"$f":"C_Capex_UKATS!AQ166","v":0},{"$f":"C_Capex_UKATS!AR166","v":0},{"$f":"C_Capex_UKATS!AS166","v":0},{"$f":"C_Capex_UKATS!AT166","v":0},{"$f":"C_Capex_UKATS!AU166","v":0},{"$f":"C_Capex_UKATS!AV166","v":0},{"$f":"C_Capex_UKATS!AW166","v":0},{"$f":"C_Capex_UKATS!AX166","v":0},{"$f":"C_Capex_UKATS!AY166","v":0},{"$f":"C_Capex_UKATS!AZ166","v":0},{"$f":"C_Capex_UKATS!BA166","v":0},{"$f":"C_Capex_UKATS!BB166","v":0},{"$f":"C_Capex_UKATS!BC166","v":0},{"$f":"C_Capex_UKATS!BD166","v":0},{"$f":"C_Capex_UKATS!BE166","v":0},{"$f":"C_Capex_UKATS!BF166","v":0},{"$f":"C_Capex_UKATS!BG166","v":0},{"$f":"C_Capex_UKATS!BH166","v":0},{"$f":"C_Capex_UKATS!BI166","v":0},{"$f":"C_Capex_UKATS!BJ166","v":0}]
[null,null,null,"Oceanic"]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E157","v":"Oceanic Category 1  c /f"},null,{"$f":"C_Capex_Oceanic!G157","v":"£'000 "},{"$f":"C_Capex_Oceanic!H157","v":"Nominal"},{"$f":"C_Capex_Oceanic!I157","v":"BS"},{"$f":"C_Capex_Oceanic!J157","v":0},null,{"$f":"C_Capex_Oceanic!L157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y157","v":0},null,{"$f":"C_Capex_Oceanic!AA157","v":0},{"$f":"C_Capex_Oceanic!AB157","v":0},{"$f":"C_Capex_Oceanic!AC157","v":0},{"$f":"C_Capex_Oceanic!AD157","v":0},{"$f":"C_Capex_Oceanic!AE157","v":0},{"$f":"C_Capex_Oceanic!AF157","v":0},{"$f":"C_Capex_Oceanic!AG157","v":957.49007098961943},{"$f":"C_Capex_Oceanic!AH157","v":4022.0077021423131},{"$f":"C_Capex_Oceanic!AI157","v":7906.4119696468597},{"$f":"C_Capex_Oceanic!AJ157","v":11558.621592030386},{"$f":"C_Capex_Oceanic!AK157","v":16047.140337201636},{"$f":"C_Capex_Oceanic!AL157","v":20107.824591092998},{"$f":"C_Capex_Oceanic!AM157","v":23726.911897455375},{"$f":"C_Capex_Oceanic!AN157","v":21690.567592157451},{"$f":"C_Capex_Oceanic!AO157","v":19654.223286859527},{"$f":"C_Capex_Oceanic!AP157","v":17617.878981561604},{"$f":"C_Capex_Oceanic!AQ157","v":15581.534676263682},{"$f":"C_Capex_Oceanic!AR157","v":13545.19037096576},{"$f":"C_Capex_Oceanic!AS157","v":11508.846065667838},{"$f":"C_Capex_Oceanic!AT157","v":9472.5017603699162},{"$f":"C_Capex_Oceanic!AU157","v":7436.1574550719943},{"$f":"C_Capex_Oceanic!AV157","v":5468.2052977019021},{"$f":"C_Capex_Oceanic!AW157","v":3724.0324102661334},{"$f":"C_Capex_Oceanic!AX157","v":2278.186357499414},{"$f":"C_Capex_Oceanic!AY157","v":1135.3908672266043},{"$f":"C_Capex_Oceanic!AZ157","v":377.02877411067777},{"$f":"C_Capex_Oceanic!BA157","v":-8.9812601800076663E-12},{"$f":"C_Capex_Oceanic!BB157","v":-8.9812601800076663E-12},{"$f":"C_Capex_Oceanic!BC157","v":-8.9812601800076663E-12},{"$f":"C_Capex_Oceanic!BD157","v":-8.9812601800076663E-12},{"$f":"C_Capex_Oceanic!BE157","v":-8.9812601800076663E-12},{"$f":"C_Capex_Oceanic!BF157","v":-8.9812601800076663E-12},{"$f":"C_Capex_Oceanic!BG157","v":-8.9812601800076663E-12},{"$f":"C_Capex_Oceanic!BH157","v":-8.9812601800076663E-12},{"$f":"C_Capex_Oceanic!BI157","v":-8.9812601800076663E-12},{"$f":"C_Capex_Oceanic!BJ157","v":-8.9812601800076663E-12}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E158","v":"Oceanic Category 2  c /f"},null,{"$f":"C_Capex_Oceanic!G158","v":"£'000 "},{"$f":"C_Capex_Oceanic!H158","v":"Nominal"},{"$f":"C_Capex_Oceanic!I158","v":"BS"},{"$f":"C_Capex_Oceanic!J158","v":0},null,{"$f":"C_Capex_Oceanic!L158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y158","v":0},null,{"$f":"C_Capex_Oceanic!AA158","v":0},{"$f":"C_Capex_Oceanic!AB158","v":0},{"$f":"C_Capex_Oceanic!AC158","v":0},{"$f":"C_Capex_Oceanic!AD158","v":0},{"$f":"C_Capex_Oceanic!AE158","v":0},{"$f":"C_Capex_Oceanic!AF158","v":0},{"$f":"C_Capex_Oceanic!AG158","v":0},{"$f":"C_Capex_Oceanic!AH158","v":0},{"$f":"C_Capex_Oceanic!AI158","v":0},{"$f":"C_Capex_Oceanic!AJ158","v":0},{"$f":"C_Capex_Oceanic!AK158","v":0},{"$f":"C_Capex_Oceanic!AL158","v":0},{"$f":"C_Capex_Oceanic!AM158","v":0},{"$f":"C_Capex_Oceanic!AN158","v":0},{"$f":"C_Capex_Oceanic!AO158","v":0},{"$f":"C_Capex_Oceanic!AP158","v":0},{"$f":"C_Capex_Oceanic!AQ158","v":0},{"$f":"C_Capex_Oceanic!AR158","v":0},{"$f":"C_Capex_Oceanic!AS158","v":0},{"$f":"C_Capex_Oceanic!AT158","v":0},{"$f":"C_Capex_Oceanic!AU158","v":0},{"$f":"C_Capex_Oceanic!AV158","v":0},{"$f":"C_Capex_Oceanic!AW158","v":0},{"$f":"C_Capex_Oceanic!AX158","v":0},{"$f":"C_Capex_Oceanic!AY158","v":0},{"$f":"C_Capex_Oceanic!AZ158","v":0},{"$f":"C_Capex_Oceanic!BA158","v":0},{"$f":"C_Capex_Oceanic!BB158","v":0},{"$f":"C_Capex_Oceanic!BC158","v":0},{"$f":"C_Capex_Oceanic!BD158","v":0},{"$f":"C_Capex_Oceanic!BE158","v":0},{"$f":"C_Capex_Oceanic!BF158","v":0},{"$f":"C_Capex_Oceanic!BG158","v":0},{"$f":"C_Capex_Oceanic!BH158","v":0},{"$f":"C_Capex_Oceanic!BI158","v":0},{"$f":"C_Capex_Oceanic!BJ158","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E159","v":"Oceanic Category 3  c /f"},null,{"$f":"C_Capex_Oceanic!G159","v":"£'000 "},{"$f":"C_Capex_Oceanic!H159","v":"Nominal"},{"$f":"C_Capex_Oceanic!I159","v":"BS"},{"$f":"C_Capex_Oceanic!J159","v":0},null,{"$f":"C_Capex_Oceanic!L159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y159","v":0},null,{"$f":"C_Capex_Oceanic!AA159","v":0},{"$f":"C_Capex_Oceanic!AB159","v":0},{"$f":"C_Capex_Oceanic!AC159","v":0},{"$f":"C_Capex_Oceanic!AD159","v":0},{"$f":"C_Capex_Oceanic!AE159","v":0},{"$f":"C_Capex_Oceanic!AF159","v":0},{"$f":"C_Capex_Oceanic!AG159","v":0},{"$f":"C_Capex_Oceanic!AH159","v":0},{"$f":"C_Capex_Oceanic!AI159","v":0},{"$f":"C_Capex_Oceanic!AJ159","v":0},{"$f":"C_Capex_Oceanic!AK159","v":0},{"$f":"C_Capex_Oceanic!AL159","v":0},{"$f":"C_Capex_Oceanic!AM159","v":0},{"$f":"C_Capex_Oceanic!AN159","v":0},{"$f":"C_Capex_Oceanic!AO159","v":0},{"$f":"C_Capex_Oceanic!AP159","v":0},{"$f":"C_Capex_Oceanic!AQ159","v":0},{"$f":"C_Capex_Oceanic!AR159","v":0},{"$f":"C_Capex_Oceanic!AS159","v":0},{"$f":"C_Capex_Oceanic!AT159","v":0},{"$f":"C_Capex_Oceanic!AU159","v":0},{"$f":"C_Capex_Oceanic!AV159","v":0},{"$f":"C_Capex_Oceanic!AW159","v":0},{"$f":"C_Capex_Oceanic!AX159","v":0},{"$f":"C_Capex_Oceanic!AY159","v":0},{"$f":"C_Capex_Oceanic!AZ159","v":0},{"$f":"C_Capex_Oceanic!BA159","v":0},{"$f":"C_Capex_Oceanic!BB159","v":0},{"$f":"C_Capex_Oceanic!BC159","v":0},{"$f":"C_Capex_Oceanic!BD159","v":0},{"$f":"C_Capex_Oceanic!BE159","v":0},{"$f":"C_Capex_Oceanic!BF159","v":0},{"$f":"C_Capex_Oceanic!BG159","v":0},{"$f":"C_Capex_Oceanic!BH159","v":0},{"$f":"C_Capex_Oceanic!BI159","v":0},{"$f":"C_Capex_Oceanic!BJ159","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E160","v":"Oceanic Category 4  c /f"},null,{"$f":"C_Capex_Oceanic!G160","v":"£'000 "},{"$f":"C_Capex_Oceanic!H160","v":"Nominal"},{"$f":"C_Capex_Oceanic!I160","v":"BS"},{"$f":"C_Capex_Oceanic!J160","v":0},null,{"$f":"C_Capex_Oceanic!L160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y160","v":0},null,{"$f":"C_Capex_Oceanic!AA160","v":0},{"$f":"C_Capex_Oceanic!AB160","v":0},{"$f":"C_Capex_Oceanic!AC160","v":0},{"$f":"C_Capex_Oceanic!AD160","v":0},{"$f":"C_Capex_Oceanic!AE160","v":0},{"$f":"C_Capex_Oceanic!AF160","v":0},{"$f":"C_Capex_Oceanic!AG160","v":0},{"$f":"C_Capex_Oceanic!AH160","v":0},{"$f":"C_Capex_Oceanic!AI160","v":0},{"$f":"C_Capex_Oceanic!AJ160","v":0},{"$f":"C_Capex_Oceanic!AK160","v":0},{"$f":"C_Capex_Oceanic!AL160","v":0},{"$f":"C_Capex_Oceanic!AM160","v":0},{"$f":"C_Capex_Oceanic!AN160","v":0},{"$f":"C_Capex_Oceanic!AO160","v":0},{"$f":"C_Capex_Oceanic!AP160","v":0},{"$f":"C_Capex_Oceanic!AQ160","v":0},{"$f":"C_Capex_Oceanic!AR160","v":0},{"$f":"C_Capex_Oceanic!AS160","v":0},{"$f":"C_Capex_Oceanic!AT160","v":0},{"$f":"C_Capex_Oceanic!AU160","v":0},{"$f":"C_Capex_Oceanic!AV160","v":0},{"$f":"C_Capex_Oceanic!AW160","v":0},{"$f":"C_Capex_Oceanic!AX160","v":0},{"$f":"C_Capex_Oceanic!AY160","v":0},{"$f":"C_Capex_Oceanic!AZ160","v":0},{"$f":"C_Capex_Oceanic!BA160","v":0},{"$f":"C_Capex_Oceanic!BB160","v":0},{"$f":"C_Capex_Oceanic!BC160","v":0},{"$f":"C_Capex_Oceanic!BD160","v":0},{"$f":"C_Capex_Oceanic!BE160","v":0},{"$f":"C_Capex_Oceanic!BF160","v":0},{"$f":"C_Capex_Oceanic!BG160","v":0},{"$f":"C_Capex_Oceanic!BH160","v":0},{"$f":"C_Capex_Oceanic!BI160","v":0},{"$f":"C_Capex_Oceanic!BJ160","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E161","v":"Oceanic Category 5  c /f"},null,{"$f":"C_Capex_Oceanic!G161","v":"£'000 "},{"$f":"C_Capex_Oceanic!H161","v":"Nominal"},{"$f":"C_Capex_Oceanic!I161","v":"BS"},{"$f":"C_Capex_Oceanic!J161","v":0},null,{"$f":"C_Capex_Oceanic!L161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y161","v":0},null,{"$f":"C_Capex_Oceanic!AA161","v":0},{"$f":"C_Capex_Oceanic!AB161","v":0},{"$f":"C_Capex_Oceanic!AC161","v":0},{"$f":"C_Capex_Oceanic!AD161","v":0},{"$f":"C_Capex_Oceanic!AE161","v":0},{"$f":"C_Capex_Oceanic!AF161","v":0},{"$f":"C_Capex_Oceanic!AG161","v":0},{"$f":"C_Capex_Oceanic!AH161","v":0},{"$f":"C_Capex_Oceanic!AI161","v":0},{"$f":"C_Capex_Oceanic!AJ161","v":0},{"$f":"C_Capex_Oceanic!AK161","v":0},{"$f":"C_Capex_Oceanic!AL161","v":0},{"$f":"C_Capex_Oceanic!AM161","v":0},{"$f":"C_Capex_Oceanic!AN161","v":0},{"$f":"C_Capex_Oceanic!AO161","v":0},{"$f":"C_Capex_Oceanic!AP161","v":0},{"$f":"C_Capex_Oceanic!AQ161","v":0},{"$f":"C_Capex_Oceanic!AR161","v":0},{"$f":"C_Capex_Oceanic!AS161","v":0},{"$f":"C_Capex_Oceanic!AT161","v":0},{"$f":"C_Capex_Oceanic!AU161","v":0},{"$f":"C_Capex_Oceanic!AV161","v":0},{"$f":"C_Capex_Oceanic!AW161","v":0},{"$f":"C_Capex_Oceanic!AX161","v":0},{"$f":"C_Capex_Oceanic!AY161","v":0},{"$f":"C_Capex_Oceanic!AZ161","v":0},{"$f":"C_Capex_Oceanic!BA161","v":0},{"$f":"C_Capex_Oceanic!BB161","v":0},{"$f":"C_Capex_Oceanic!BC161","v":0},{"$f":"C_Capex_Oceanic!BD161","v":0},{"$f":"C_Capex_Oceanic!BE161","v":0},{"$f":"C_Capex_Oceanic!BF161","v":0},{"$f":"C_Capex_Oceanic!BG161","v":0},{"$f":"C_Capex_Oceanic!BH161","v":0},{"$f":"C_Capex_Oceanic!BI161","v":0},{"$f":"C_Capex_Oceanic!BJ161","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E162","v":"Oceanic Category 6  c /f"},null,{"$f":"C_Capex_Oceanic!G162","v":"£'000 "},{"$f":"C_Capex_Oceanic!H162","v":"Nominal"},{"$f":"C_Capex_Oceanic!I162","v":"BS"},{"$f":"C_Capex_Oceanic!J162","v":0},null,{"$f":"C_Capex_Oceanic!L162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y162","v":0},null,{"$f":"C_Capex_Oceanic!AA162","v":0},{"$f":"C_Capex_Oceanic!AB162","v":0},{"$f":"C_Capex_Oceanic!AC162","v":0},{"$f":"C_Capex_Oceanic!AD162","v":0},{"$f":"C_Capex_Oceanic!AE162","v":0},{"$f":"C_Capex_Oceanic!AF162","v":0},{"$f":"C_Capex_Oceanic!AG162","v":0},{"$f":"C_Capex_Oceanic!AH162","v":0},{"$f":"C_Capex_Oceanic!AI162","v":0},{"$f":"C_Capex_Oceanic!AJ162","v":0},{"$f":"C_Capex_Oceanic!AK162","v":0},{"$f":"C_Capex_Oceanic!AL162","v":0},{"$f":"C_Capex_Oceanic!AM162","v":0},{"$f":"C_Capex_Oceanic!AN162","v":0},{"$f":"C_Capex_Oceanic!AO162","v":0},{"$f":"C_Capex_Oceanic!AP162","v":0},{"$f":"C_Capex_Oceanic!AQ162","v":0},{"$f":"C_Capex_Oceanic!AR162","v":0},{"$f":"C_Capex_Oceanic!AS162","v":0},{"$f":"C_Capex_Oceanic!AT162","v":0},{"$f":"C_Capex_Oceanic!AU162","v":0},{"$f":"C_Capex_Oceanic!AV162","v":0},{"$f":"C_Capex_Oceanic!AW162","v":0},{"$f":"C_Capex_Oceanic!AX162","v":0},{"$f":"C_Capex_Oceanic!AY162","v":0},{"$f":"C_Capex_Oceanic!AZ162","v":0},{"$f":"C_Capex_Oceanic!BA162","v":0},{"$f":"C_Capex_Oceanic!BB162","v":0},{"$f":"C_Capex_Oceanic!BC162","v":0},{"$f":"C_Capex_Oceanic!BD162","v":0},{"$f":"C_Capex_Oceanic!BE162","v":0},{"$f":"C_Capex_Oceanic!BF162","v":0},{"$f":"C_Capex_Oceanic!BG162","v":0},{"$f":"C_Capex_Oceanic!BH162","v":0},{"$f":"C_Capex_Oceanic!BI162","v":0},{"$f":"C_Capex_Oceanic!BJ162","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E163","v":"Oceanic Category 7  c /f"},null,{"$f":"C_Capex_Oceanic!G163","v":"£'000 "},{"$f":"C_Capex_Oceanic!H163","v":"Nominal"},{"$f":"C_Capex_Oceanic!I163","v":"BS"},{"$f":"C_Capex_Oceanic!J163","v":0},null,{"$f":"C_Capex_Oceanic!L163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y163","v":0},null,{"$f":"C_Capex_Oceanic!AA163","v":0},{"$f":"C_Capex_Oceanic!AB163","v":0},{"$f":"C_Capex_Oceanic!AC163","v":0},{"$f":"C_Capex_Oceanic!AD163","v":0},{"$f":"C_Capex_Oceanic!AE163","v":0},{"$f":"C_Capex_Oceanic!AF163","v":0},{"$f":"C_Capex_Oceanic!AG163","v":0},{"$f":"C_Capex_Oceanic!AH163","v":0},{"$f":"C_Capex_Oceanic!AI163","v":0},{"$f":"C_Capex_Oceanic!AJ163","v":0},{"$f":"C_Capex_Oceanic!AK163","v":0},{"$f":"C_Capex_Oceanic!AL163","v":0},{"$f":"C_Capex_Oceanic!AM163","v":0},{"$f":"C_Capex_Oceanic!AN163","v":0},{"$f":"C_Capex_Oceanic!AO163","v":0},{"$f":"C_Capex_Oceanic!AP163","v":0},{"$f":"C_Capex_Oceanic!AQ163","v":0},{"$f":"C_Capex_Oceanic!AR163","v":0},{"$f":"C_Capex_Oceanic!AS163","v":0},{"$f":"C_Capex_Oceanic!AT163","v":0},{"$f":"C_Capex_Oceanic!AU163","v":0},{"$f":"C_Capex_Oceanic!AV163","v":0},{"$f":"C_Capex_Oceanic!AW163","v":0},{"$f":"C_Capex_Oceanic!AX163","v":0},{"$f":"C_Capex_Oceanic!AY163","v":0},{"$f":"C_Capex_Oceanic!AZ163","v":0},{"$f":"C_Capex_Oceanic!BA163","v":0},{"$f":"C_Capex_Oceanic!BB163","v":0},{"$f":"C_Capex_Oceanic!BC163","v":0},{"$f":"C_Capex_Oceanic!BD163","v":0},{"$f":"C_Capex_Oceanic!BE163","v":0},{"$f":"C_Capex_Oceanic!BF163","v":0},{"$f":"C_Capex_Oceanic!BG163","v":0},{"$f":"C_Capex_Oceanic!BH163","v":0},{"$f":"C_Capex_Oceanic!BI163","v":0},{"$f":"C_Capex_Oceanic!BJ163","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E164","v":"Oceanic Category 8  c /f"},null,{"$f":"C_Capex_Oceanic!G164","v":"£'000 "},{"$f":"C_Capex_Oceanic!H164","v":"Nominal"},{"$f":"C_Capex_Oceanic!I164","v":"BS"},{"$f":"C_Capex_Oceanic!J164","v":0},null,{"$f":"C_Capex_Oceanic!L164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y164","v":0},null,{"$f":"C_Capex_Oceanic!AA164","v":0},{"$f":"C_Capex_Oceanic!AB164","v":0},{"$f":"C_Capex_Oceanic!AC164","v":0},{"$f":"C_Capex_Oceanic!AD164","v":0},{"$f":"C_Capex_Oceanic!AE164","v":0},{"$f":"C_Capex_Oceanic!AF164","v":0},{"$f":"C_Capex_Oceanic!AG164","v":0},{"$f":"C_Capex_Oceanic!AH164","v":0},{"$f":"C_Capex_Oceanic!AI164","v":0},{"$f":"C_Capex_Oceanic!AJ164","v":0},{"$f":"C_Capex_Oceanic!AK164","v":0},{"$f":"C_Capex_Oceanic!AL164","v":0},{"$f":"C_Capex_Oceanic!AM164","v":0},{"$f":"C_Capex_Oceanic!AN164","v":0},{"$f":"C_Capex_Oceanic!AO164","v":0},{"$f":"C_Capex_Oceanic!AP164","v":0},{"$f":"C_Capex_Oceanic!AQ164","v":0},{"$f":"C_Capex_Oceanic!AR164","v":0},{"$f":"C_Capex_Oceanic!AS164","v":0},{"$f":"C_Capex_Oceanic!AT164","v":0},{"$f":"C_Capex_Oceanic!AU164","v":0},{"$f":"C_Capex_Oceanic!AV164","v":0},{"$f":"C_Capex_Oceanic!AW164","v":0},{"$f":"C_Capex_Oceanic!AX164","v":0},{"$f":"C_Capex_Oceanic!AY164","v":0},{"$f":"C_Capex_Oceanic!AZ164","v":0},{"$f":"C_Capex_Oceanic!BA164","v":0},{"$f":"C_Capex_Oceanic!BB164","v":0},{"$f":"C_Capex_Oceanic!BC164","v":0},{"$f":"C_Capex_Oceanic!BD164","v":0},{"$f":"C_Capex_Oceanic!BE164","v":0},{"$f":"C_Capex_Oceanic!BF164","v":0},{"$f":"C_Capex_Oceanic!BG164","v":0},{"$f":"C_Capex_Oceanic!BH164","v":0},{"$f":"C_Capex_Oceanic!BI164","v":0},{"$f":"C_Capex_Oceanic!BJ164","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E165","v":"Oceanic Category 9  c /f"},null,{"$f":"C_Capex_Oceanic!G165","v":"£'000 "},{"$f":"C_Capex_Oceanic!H165","v":"Nominal"},{"$f":"C_Capex_Oceanic!I165","v":"BS"},{"$f":"C_Capex_Oceanic!J165","v":0},null,{"$f":"C_Capex_Oceanic!L165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y165","v":0},null,{"$f":"C_Capex_Oceanic!AA165","v":0},{"$f":"C_Capex_Oceanic!AB165","v":0},{"$f":"C_Capex_Oceanic!AC165","v":0},{"$f":"C_Capex_Oceanic!AD165","v":0},{"$f":"C_Capex_Oceanic!AE165","v":0},{"$f":"C_Capex_Oceanic!AF165","v":0},{"$f":"C_Capex_Oceanic!AG165","v":0},{"$f":"C_Capex_Oceanic!AH165","v":0},{"$f":"C_Capex_Oceanic!AI165","v":0},{"$f":"C_Capex_Oceanic!AJ165","v":0},{"$f":"C_Capex_Oceanic!AK165","v":0},{"$f":"C_Capex_Oceanic!AL165","v":0},{"$f":"C_Capex_Oceanic!AM165","v":0},{"$f":"C_Capex_Oceanic!AN165","v":0},{"$f":"C_Capex_Oceanic!AO165","v":0},{"$f":"C_Capex_Oceanic!AP165","v":0},{"$f":"C_Capex_Oceanic!AQ165","v":0},{"$f":"C_Capex_Oceanic!AR165","v":0},{"$f":"C_Capex_Oceanic!AS165","v":0},{"$f":"C_Capex_Oceanic!AT165","v":0},{"$f":"C_Capex_Oceanic!AU165","v":0},{"$f":"C_Capex_Oceanic!AV165","v":0},{"$f":"C_Capex_Oceanic!AW165","v":0},{"$f":"C_Capex_Oceanic!AX165","v":0},{"$f":"C_Capex_Oceanic!AY165","v":0},{"$f":"C_Capex_Oceanic!AZ165","v":0},{"$f":"C_Capex_Oceanic!BA165","v":0},{"$f":"C_Capex_Oceanic!BB165","v":0},{"$f":"C_Capex_Oceanic!BC165","v":0},{"$f":"C_Capex_Oceanic!BD165","v":0},{"$f":"C_Capex_Oceanic!BE165","v":0},{"$f":"C_Capex_Oceanic!BF165","v":0},{"$f":"C_Capex_Oceanic!BG165","v":0},{"$f":"C_Capex_Oceanic!BH165","v":0},{"$f":"C_Capex_Oceanic!BI165","v":0},{"$f":"C_Capex_Oceanic!BJ165","v":0}]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E166","v":"Oceanic Category 10  c /f"},null,{"$f":"C_Capex_Oceanic!G166","v":"£'000 "},{"$f":"C_Capex_Oceanic!H166","v":"Nominal"},{"$f":"C_Capex_Oceanic!I166","v":"BS"},{"$f":"C_Capex_Oceanic!J166","v":0},null,{"$f":"C_Capex_Oceanic!L166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y166","v":0},null,{"$f":"C_Capex_Oceanic!AA166","v":0},{"$f":"C_Capex_Oceanic!AB166","v":0},{"$f":"C_Capex_Oceanic!AC166","v":0},{"$f":"C_Capex_Oceanic!AD166","v":0},{"$f":"C_Capex_Oceanic!AE166","v":0},{"$f":"C_Capex_Oceanic!AF166","v":0},{"$f":"C_Capex_Oceanic!AG166","v":0},{"$f":"C_Capex_Oceanic!AH166","v":0},{"$f":"C_Capex_Oceanic!AI166","v":0},{"$f":"C_Capex_Oceanic!AJ166","v":0},{"$f":"C_Capex_Oceanic!AK166","v":0},{"$f":"C_Capex_Oceanic!AL166","v":0},{"$f":"C_Capex_Oceanic!AM166","v":0},{"$f":"C_Capex_Oceanic!AN166","v":0},{"$f":"C_Capex_Oceanic!AO166","v":0},{"$f":"C_Capex_Oceanic!AP166","v":0},{"$f":"C_Capex_Oceanic!AQ166","v":0},{"$f":"C_Capex_Oceanic!AR166","v":0},{"$f":"C_Capex_Oceanic!AS166","v":0},{"$f":"C_Capex_Oceanic!AT166","v":0},{"$f":"C_Capex_Oceanic!AU166","v":0},{"$f":"C_Capex_Oceanic!AV166","v":0},{"$f":"C_Capex_Oceanic!AW166","v":0},{"$f":"C_Capex_Oceanic!AX166","v":0},{"$f":"C_Capex_Oceanic!AY166","v":0},{"$f":"C_Capex_Oceanic!AZ166","v":0},{"$f":"C_Capex_Oceanic!BA166","v":0},{"$f":"C_Capex_Oceanic!BB166","v":0},{"$f":"C_Capex_Oceanic!BC166","v":0},{"$f":"C_Capex_Oceanic!BD166","v":0},{"$f":"C_Capex_Oceanic!BE166","v":0},{"$f":"C_Capex_Oceanic!BF166","v":0},{"$f":"C_Capex_Oceanic!BG166","v":0},{"$f":"C_Capex_Oceanic!BH166","v":0},{"$f":"C_Capex_Oceanic!BI166","v":0},{"$f":"C_Capex_Oceanic!BJ166","v":0}]
[null,null,null,null,{"$f":"C_Financing!E478","v":"Right of Use Asset c/f"},null,{"$f":"C_Financing!G478","v":"£'000 "},{"$f":"C_Financing!H478","v":"Nominal"},{"$f":"C_Financing!I478","v":"BS"},{"$f":"C_Financing!J478","v":0},null,{"$f":"C_Financing!L478","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y478","v":0},null,{"$f":"C_Financing!AA478","v":0},{"$f":"C_Financing!AB478","v":0},{"$f":"C_Financing!AC478","v":0},{"$f":"C_Financing!AD478","v":0},{"$f":"C_Financing!AE478","v":0},{"$f":"C_Financing!AF478","v":0},{"$f":"C_Financing!AG478","v":0},{"$f":"C_Financing!AH478","v":0},{"$f":"C_Financing!AI478","v":0},{"$f":"C_Financing!AJ478","v":0},{"$f":"C_Financing!AK478","v":0},{"$f":"C_Financing!AL478","v":0},{"$f":"C_Financing!AM478","v":0},{"$f":"C_Financing!AN478","v":0},{"$f":"C_Financing!AO478","v":0},{"$f":"C_Financing!AP478","v":0},{"$f":"C_Financing!AQ478","v":0},{"$f":"C_Financing!AR478","v":0},{"$f":"C_Financing!AS478","v":0},{"$f":"C_Financing!AT478","v":0},{"$f":"C_Financing!AU478","v":0},{"$f":"C_Financing!AV478","v":0},{"$f":"C_Financing!AW478","v":0},{"$f":"C_Financing!AX478","v":0},{"$f":"C_Financing!AY478","v":0},{"$f":"C_Financing!AZ478","v":0},{"$f":"C_Financing!BA478","v":0},{"$f":"C_Financing!BB478","v":0},{"$f":"C_Financing!BC478","v":0},{"$f":"C_Financing!BD478","v":0},{"$f":"C_Financing!BE478","v":0},{"$f":"C_Financing!BF478","v":0},{"$f":"C_Financing!BG478","v":0},{"$f":"C_Financing!BH478","v":0},{"$f":"C_Financing!BI478","v":0},{"$f":"C_Financing!BJ478","v":0}]
[null,null,null,null,{"$f":"\"Total \" & C116","v":"Total Non Current Assets"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA117:AA142)","v":1208343.8216299999},1183907.279615497,1216976.5920801659,1237888.6199275008,1268835.153095,1175135.2749999997,1170994.2811470309,1191848.5644004322,1190788.9642789592,1198199.0682282189,1201218.2919082504,1191611.4909913077,1172713.2088421392,1015824.9789920767,858996.29554559477,701769.29515963432,544767.29477367387,484349.29438771342,423931.29400175303,363513.29361579259,303095.29322983214,249174.54689701556,204130.37827159386,167065.83694874696,139155.87516942548,120740.75716750776,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157]
[]
[null,null,"Current Assets"]
[null,null,null,"UKATS Current Assets"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1050","v":"UKATS Trade Debtors c/f"},null,{"$f":"C_RevCost_UKATS!G1050","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1050","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1050","v":"BS"},{"$f":"C_RevCost_UKATS!J1050","v":0},null,{"$f":"C_RevCost_UKATS!L1050","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1050","v":0},null,{"$f":"C_RevCost_UKATS!AA1050","v":104878.47941},{"$f":"C_RevCost_UKATS!AB1050","v":105483.58437469456},{"$f":"C_RevCost_UKATS!AC1050","v":98220.028311331975},{"$f":"C_RevCost_UKATS!AD1050","v":93180.014558259223},{"$f":"C_RevCost_UKATS!AE1050","v":64541.346902692589},{"$f":"C_RevCost_UKATS!AF1050","v":46164.750351939096},{"$f":"C_RevCost_UKATS!AG1050","v":-77627.602525528229},{"$f":"C_RevCost_UKATS!AH1050","v":61923.8833018117},{"$f":"C_RevCost_UKATS!AI1050","v":90804.832080104505},{"$f":"C_RevCost_UKATS!AJ1050","v":112119.33068285813},{"$f":"C_RevCost_UKATS!AK1050","v":126556.70263823168},{"$f":"C_RevCost_UKATS!AL1050","v":132282.93809432432},{"$f":"C_RevCost_UKATS!AM1050","v":136214.10332844662},{"$f":"C_RevCost_UKATS!AN1050","v":1131.6137659804954},{"$f":"C_RevCost_UKATS!AO1050","v":1149.5637431804598},{"$f":"C_RevCost_UKATS!AP1050","v":871.28160300807031},{"$f":"C_RevCost_UKATS!AQ1050","v":850.43004693008515},{"$f":"C_RevCost_UKATS!AR1050","v":779.03272004662267},{"$f":"C_RevCost_UKATS!AS1050","v":183.25638991031497},{"$f":"C_RevCost_UKATS!AT1050","v":-122.04302556606586},{"$f":"C_RevCost_UKATS!AU1050","v":-119.06414550716454},{"$f":"C_RevCost_UKATS!AV1050","v":-61.857656979466128},{"$f":"C_RevCost_UKATS!AW1050","v":-5.6843418860808015E-14},{"$f":"C_RevCost_UKATS!AX1050","v":-5.4937709531867408E-14},{"$f":"C_RevCost_UKATS!AY1050","v":-5.6477074233066202E-14},{"$f":"C_RevCost_UKATS!AZ1050","v":-5.8059572215639239E-14},{"$f":"C_RevCost_UKATS!BA1050","v":-5.9686412082044852E-14},{"$f":"C_RevCost_UKATS!BB1050","v":-6.1358836300004065E-14},{"$f":"C_RevCost_UKATS!BC1050","v":-6.3078122151411253E-14},{"$f":"C_RevCost_UKATS!BD1050","v":-6.4845582707834032E-14},{"$f":"C_RevCost_UKATS!BE1050","v":0},{"$f":"C_RevCost_UKATS!BF1050","v":0},{"$f":"C_RevCost_UKATS!BG1050","v":0},{"$f":"C_RevCost_UKATS!BH1050","v":0},{"$f":"C_RevCost_UKATS!BI1050","v":0},{"$f":"C_RevCost_UKATS!BJ1050","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1074","v":"UKATS RP3 TRS Trade Debtors c/f"},null,{"$f":"C_RevCost_UKATS!G1074","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1074","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1074","v":"BS"},{"$f":"C_RevCost_UKATS!J1074","v":0},null,{"$f":"C_RevCost_UKATS!L1074","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1074","v":0},null,{"$f":"C_RevCost_UKATS!AA1074","v":0},{"$f":"C_RevCost_UKATS!AB1074","v":0},{"$f":"C_RevCost_UKATS!AC1074","v":0},{"$f":"C_RevCost_UKATS!AD1074","v":0},{"$f":"C_RevCost_UKATS!AE1074","v":0},{"$f":"C_RevCost_UKATS!AF1074","v":0},{"$f":"C_RevCost_UKATS!AG1074","v":0},{"$f":"C_RevCost_UKATS!AH1074","v":0},{"$f":"C_RevCost_UKATS!AI1074","v":0},{"$f":"C_RevCost_UKATS!AJ1074","v":0},{"$f":"C_RevCost_UKATS!AK1074","v":0},{"$f":"C_RevCost_UKATS!AL1074","v":0},{"$f":"C_RevCost_UKATS!AM1074","v":0},{"$f":"C_RevCost_UKATS!AN1074","v":0},{"$f":"C_RevCost_UKATS!AO1074","v":0},{"$f":"C_RevCost_UKATS!AP1074","v":0},{"$f":"C_RevCost_UKATS!AQ1074","v":0},{"$f":"C_RevCost_UKATS!AR1074","v":0},{"$f":"C_RevCost_UKATS!AS1074","v":0},{"$f":"C_RevCost_UKATS!AT1074","v":0},{"$f":"C_RevCost_UKATS!AU1074","v":0},{"$f":"C_RevCost_UKATS!AV1074","v":0},{"$f":"C_RevCost_UKATS!AW1074","v":0},{"$f":"C_RevCost_UKATS!AX1074","v":0},{"$f":"C_RevCost_UKATS!AY1074","v":0},{"$f":"C_RevCost_UKATS!AZ1074","v":0},{"$f":"C_RevCost_UKATS!BA1074","v":0},{"$f":"C_RevCost_UKATS!BB1074","v":0},{"$f":"C_RevCost_UKATS!BC1074","v":0},{"$f":"C_RevCost_UKATS!BD1074","v":0},{"$f":"C_RevCost_UKATS!BE1074","v":0},{"$f":"C_RevCost_UKATS!BF1074","v":0},{"$f":"C_RevCost_UKATS!BG1074","v":0},{"$f":"C_RevCost_UKATS!BH1074","v":0},{"$f":"C_RevCost_UKATS!BI1074","v":0},{"$f":"C_RevCost_UKATS!BJ1074","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1096","v":"UKATS Prepayments c/f"},null,{"$f":"C_RevCost_UKATS!G1096","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1096","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1096","v":"BS"},{"$f":"C_RevCost_UKATS!J1096","v":0},null,{"$f":"C_RevCost_UKATS!L1096","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1096","v":0},null,{"$f":"C_RevCost_UKATS!AA1096","v":9452.707375},{"$f":"C_RevCost_UKATS!AB1096","v":9134.0750000000007},{"$f":"C_RevCost_UKATS!AC1096","v":12056.5},{"$f":"C_RevCost_UKATS!AD1096","v":17957.550000000003},{"$f":"C_RevCost_UKATS!AE1096","v":14960.2},{"$f":"C_RevCost_UKATS!AF1096","v":12746.5},{"$f":"C_RevCost_UKATS!AG1096","v":34170.866358302184},{"$f":"C_RevCost_UKATS!AH1096","v":42837.221217573468},{"$f":"C_RevCost_UKATS!AI1096","v":51531.101324907366},{"$f":"C_RevCost_UKATS!AJ1096","v":52744.624615098786},{"$f":"C_RevCost_UKATS!AK1096","v":50339.981833332473},{"$f":"C_RevCost_UKATS!AL1096","v":50113.382033336158},{"$f":"C_RevCost_UKATS!AM1096","v":50756.102527796473},{"$f":"C_RevCost_UKATS!AN1096","v":0},{"$f":"C_RevCost_UKATS!AO1096","v":0},{"$f":"C_RevCost_UKATS!AP1096","v":0},{"$f":"C_RevCost_UKATS!AQ1096","v":0},{"$f":"C_RevCost_UKATS!AR1096","v":0},{"$f":"C_RevCost_UKATS!AS1096","v":0},{"$f":"C_RevCost_UKATS!AT1096","v":0},{"$f":"C_RevCost_UKATS!AU1096","v":0},{"$f":"C_RevCost_UKATS!AV1096","v":0},{"$f":"C_RevCost_UKATS!AW1096","v":0},{"$f":"C_RevCost_UKATS!AX1096","v":0},{"$f":"C_RevCost_UKATS!AY1096","v":0},{"$f":"C_RevCost_UKATS!AZ1096","v":0},{"$f":"C_RevCost_UKATS!BA1096","v":0},{"$f":"C_RevCost_UKATS!BB1096","v":0},{"$f":"C_RevCost_UKATS!BC1096","v":0},{"$f":"C_RevCost_UKATS!BD1096","v":0},{"$f":"C_RevCost_UKATS!BE1096","v":0},{"$f":"C_RevCost_UKATS!BF1096","v":0},{"$f":"C_RevCost_UKATS!BG1096","v":0},{"$f":"C_RevCost_UKATS!BH1096","v":0},{"$f":"C_RevCost_UKATS!BI1096","v":0},{"$f":"C_RevCost_UKATS!BJ1096","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E944","v":"Price Control Asset - DfT, CAA and MET charges c/f"},null,{"$f":"C_RevCost_UKATS!G944","v":"£'000"},{"$f":"C_RevCost_UKATS!H944","v":"Nominal"},{"$f":"C_RevCost_UKATS!I944","v":"BS"},{"$f":"C_RevCost_UKATS!J944","v":0},null,{"$f":"C_RevCost_UKATS!L944","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y944","v":0},null,{"$f":"C_RevCost_UKATS!AA944","v":0},{"$f":"C_RevCost_UKATS!AB944","v":0},{"$f":"C_RevCost_UKATS!AC944","v":0},{"$f":"C_RevCost_UKATS!AD944","v":0},{"$f":"C_RevCost_UKATS!AE944","v":0},{"$f":"C_RevCost_UKATS!AF944","v":0},{"$f":"C_RevCost_UKATS!AG944","v":53224.106753025881},{"$f":"C_RevCost_UKATS!AH944","v":73237.733982637452},{"$f":"C_RevCost_UKATS!AI944","v":20013.627229611571},{"$f":"C_RevCost_UKATS!AJ944","v":0},{"$f":"C_RevCost_UKATS!AK944","v":0},{"$f":"C_RevCost_UKATS!AL944","v":0},{"$f":"C_RevCost_UKATS!AM944","v":0},{"$f":"C_RevCost_UKATS!AN944","v":0},{"$f":"C_RevCost_UKATS!AO944","v":0},{"$f":"C_RevCost_UKATS!AP944","v":0},{"$f":"C_RevCost_UKATS!AQ944","v":0},{"$f":"C_RevCost_UKATS!AR944","v":0},{"$f":"C_RevCost_UKATS!AS944","v":0},{"$f":"C_RevCost_UKATS!AT944","v":0},{"$f":"C_RevCost_UKATS!AU944","v":0},{"$f":"C_RevCost_UKATS!AV944","v":0},{"$f":"C_RevCost_UKATS!AW944","v":0},{"$f":"C_RevCost_UKATS!AX944","v":0},{"$f":"C_RevCost_UKATS!AY944","v":0},{"$f":"C_RevCost_UKATS!AZ944","v":0},{"$f":"C_RevCost_UKATS!BA944","v":0},{"$f":"C_RevCost_UKATS!BB944","v":0},{"$f":"C_RevCost_UKATS!BC944","v":0},{"$f":"C_RevCost_UKATS!BD944","v":0},{"$f":"C_RevCost_UKATS!BE944","v":0},{"$f":"C_RevCost_UKATS!BF944","v":0},{"$f":"C_RevCost_UKATS!BG944","v":0},{"$f":"C_RevCost_UKATS!BH944","v":0},{"$f":"C_RevCost_UKATS!BI944","v":0},{"$f":"C_RevCost_UKATS!BJ944","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$1122","v":"Price Control Asset - c/f"},null,{"$f":"C_RevCost_UKATS!G$1122","v":"£'000"},{"$f":"C_RevCost_UKATS!H$1122","v":"Nominal"},{"$f":"C_RevCost_UKATS!I$1122","v":0},{"$f":"C_RevCost_UKATS!J$1122","v":0},null,{"$f":"C_RevCost_UKATS!L$1122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$1122","v":0},null,{"$f":"C_RevCost_UKATS!AA$1122","v":57588.298985000001},{"$f":"C_RevCost_UKATS!AB$1122","v":0},{"$f":"C_RevCost_UKATS!AC$1122","v":0},{"$f":"C_RevCost_UKATS!AD$1122","v":0},{"$f":"C_RevCost_UKATS!AE$1122","v":0},{"$f":"C_RevCost_UKATS!AF$1122","v":220367.50498321033},{"$f":"C_RevCost_UKATS!AG$1122","v":0},{"$f":"C_RevCost_UKATS!AH$1122","v":0},{"$f":"C_RevCost_UKATS!AI$1122","v":0},{"$f":"C_RevCost_UKATS!AJ$1122","v":0},{"$f":"C_RevCost_UKATS!AK$1122","v":0},{"$f":"C_RevCost_UKATS!AL$1122","v":0},{"$f":"C_RevCost_UKATS!AM$1122","v":0},{"$f":"C_RevCost_UKATS!AN$1122","v":0},{"$f":"C_RevCost_UKATS!AO$1122","v":0},{"$f":"C_RevCost_UKATS!AP$1122","v":0},{"$f":"C_RevCost_UKATS!AQ$1122","v":0},{"$f":"C_RevCost_UKATS!AR$1122","v":0},{"$f":"C_RevCost_UKATS!AS$1122","v":0},{"$f":"C_RevCost_UKATS!AT$1122","v":0},{"$f":"C_RevCost_UKATS!AU$1122","v":0},{"$f":"C_RevCost_UKATS!AV$1122","v":0},{"$f":"C_RevCost_UKATS!AW$1122","v":0},{"$f":"C_RevCost_UKATS!AX$1122","v":0},{"$f":"C_RevCost_UKATS!AY$1122","v":0},{"$f":"C_RevCost_UKATS!AZ$1122","v":0},{"$f":"C_RevCost_UKATS!BA$1122","v":0},{"$f":"C_RevCost_UKATS!BB$1122","v":0},{"$f":"C_RevCost_UKATS!BC$1122","v":0},{"$f":"C_RevCost_UKATS!BD$1122","v":0},{"$f":"C_RevCost_UKATS!BE$1122","v":0},{"$f":"C_RevCost_UKATS!BF$1122","v":0},{"$f":"C_RevCost_UKATS!BG$1122","v":0},{"$f":"C_RevCost_UKATS!BH$1122","v":0},{"$f":"C_RevCost_UKATS!BI$1122","v":0},{"$f":"C_RevCost_UKATS!BJ$1122","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$1160","v":"RP3 TRS Price Control Asset - c/f"},null,{"$f":"C_RevCost_UKATS!G$1160","v":"£'000"},{"$f":"C_RevCost_UKATS!H$1160","v":"Nominal"},{"$f":"C_RevCost_UKATS!I$1160","v":0},{"$f":"C_RevCost_UKATS!J$1160","v":0},null,{"$f":"C_RevCost_UKATS!L$1160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$1160","v":0},null,{"$f":"C_RevCost_UKATS!AA$1160","v":0},{"$f":"C_RevCost_UKATS!AB$1160","v":0},{"$f":"C_RevCost_UKATS!AC$1160","v":0},{"$f":"C_RevCost_UKATS!AD$1160","v":0},{"$f":"C_RevCost_UKATS!AE$1160","v":0},{"$f":"C_RevCost_UKATS!AF$1160","v":0},{"$f":"C_RevCost_UKATS!AG$1160","v":692338.55088830949},{"$f":"C_RevCost_UKATS!AH$1160","v":890852.14381476888},{"$f":"C_RevCost_UKATS!AI$1160","v":841049.91343855287},{"$f":"C_RevCost_UKATS!AJ$1160","v":757278.73253109073},{"$f":"C_RevCost_UKATS!AK$1160","v":670857.69536599738},{"$f":"C_RevCost_UKATS!AL$1160","v":590484.92777018738},{"$f":"C_RevCost_UKATS!AM$1160","v":508421.92508616665},{"$f":"C_RevCost_UKATS!AN$1160","v":420248.9981684559},{"$f":"C_RevCost_UKATS!AO$1160","v":326708.27342782321},{"$f":"C_RevCost_UKATS!AP$1160","v":227568.16477475679},{"$f":"C_RevCost_UKATS!AQ$1160","v":122588.32237307228},{"$f":"C_RevCost_UKATS!AR$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AS$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AT$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AU$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AV$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AW$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AX$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AY$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!AZ$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BA$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BB$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BC$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BD$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BE$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BF$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BG$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BH$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BI$1160","v":11519.323341677708},{"$f":"C_RevCost_UKATS!BJ$1160","v":11519.323341677708}]
[null,null,null,null,{"$f":"C_RevCost_LA!E$649","v":"LA Price Control Debtor"},null,{"$f":"C_RevCost_LA!G$649","v":"£'000"},{"$f":"C_RevCost_LA!H$649","v":"Nominal"},{"$f":"C_RevCost_LA!I$649","v":0},{"$f":"C_RevCost_LA!J$649","v":0},null,{"$f":"C_RevCost_LA!L$649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y$649","v":59513.060928116138},null,{"$f":"C_RevCost_LA!AA$649","v":0},{"$f":"C_RevCost_LA!AB$649","v":0},{"$f":"C_RevCost_LA!AC$649","v":0},{"$f":"C_RevCost_LA!AD$649","v":0},{"$f":"C_RevCost_LA!AE$649","v":0},{"$f":"C_RevCost_LA!AF$649","v":0},{"$f":"C_RevCost_LA!AG$649","v":6663.3604405835122},{"$f":"C_RevCost_LA!AH$649","v":12519.893038874465},{"$f":"C_RevCost_LA!AI$649","v":12644.609644586071},{"$f":"C_RevCost_LA!AJ$649","v":9146.7785188288181},{"$f":"C_RevCost_LA!AK$649","v":7288.8363247097623},{"$f":"C_RevCost_LA!AL$649","v":5559.1856493582927},{"$f":"C_RevCost_LA!AM$649","v":3793.3242585982007},{"$f":"C_RevCost_LA!AN$649","v":1897.07305257702},{"$f":"C_RevCost_LA!AO$649","v":0},{"$f":"C_RevCost_LA!AP$649","v":0},{"$f":"C_RevCost_LA!AQ$649","v":0},{"$f":"C_RevCost_LA!AR$649","v":0},{"$f":"C_RevCost_LA!AS$649","v":0},{"$f":"C_RevCost_LA!AT$649","v":0},{"$f":"C_RevCost_LA!AU$649","v":0},{"$f":"C_RevCost_LA!AV$649","v":0},{"$f":"C_RevCost_LA!AW$649","v":0},{"$f":"C_RevCost_LA!AX$649","v":0},{"$f":"C_RevCost_LA!AY$649","v":0},{"$f":"C_RevCost_LA!AZ$649","v":0},{"$f":"C_RevCost_LA!BA$649","v":0},{"$f":"C_RevCost_LA!BB$649","v":0},{"$f":"C_RevCost_LA!BC$649","v":0},{"$f":"C_RevCost_LA!BD$649","v":0},{"$f":"C_RevCost_LA!BE$649","v":0},{"$f":"C_RevCost_LA!BF$649","v":0},{"$f":"C_RevCost_LA!BG$649","v":0},{"$f":"C_RevCost_LA!BH$649","v":0},{"$f":"C_RevCost_LA!BI$649","v":0},{"$f":"C_RevCost_LA!BJ$649","v":0}]
[]
[null,null,null,null,{"$f":"\"Total \" & D146","v":"Total UKATS Current Assets"},null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA147:AA153)","v":171919.48577},{"$f":"SUM(AB147:AB153)","v":114617.65937469456},110276.52831133197,111137.56455825923,79501.546902692586,279278.75533514941,708769.28191469284,1081370.875355666,1016044.0837177624,931289.46634787647,855043.21616227133,778440.43354720611,699185.45520100789,423277.6849870134,327857.83717100369,228439.44637776486,123438.75242000236,12298.356061724331,11702.579731588023,11397.280316111641,11400.259196170544,11457.465684698242,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708]
[]
[null,null,null,"Oceanic Current Assets"]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$668","v":"Oceanic Trade Debtors c/f"},null,{"$f":"C_RevCost_Oceanic!G668","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H668","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I668","v":"BS"},{"$f":"C_RevCost_Oceanic!J668","v":0},null,{"$f":"C_RevCost_Oceanic!L668","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y668","v":0},null,{"$f":"C_RevCost_Oceanic!AA668","v":1890.08923},{"$f":"C_RevCost_Oceanic!AB668","v":2019.446769515926},{"$f":"C_RevCost_Oceanic!AC668","v":2134.9570700715185},{"$f":"C_RevCost_Oceanic!AD668","v":2202.5092364323664},{"$f":"C_RevCost_Oceanic!AE668","v":2408.2762677561195},{"$f":"C_RevCost_Oceanic!AF668","v":1371.7400942929264},{"$f":"C_RevCost_Oceanic!AG668","v":-1005.9389783721199},{"$f":"C_RevCost_Oceanic!AH668","v":2262.7361784803652},{"$f":"C_RevCost_Oceanic!AI668","v":3182.6707219155651},{"$f":"C_RevCost_Oceanic!AJ668","v":3425.0265208291676},{"$f":"C_RevCost_Oceanic!AK668","v":2819.6013225991774},{"$f":"C_RevCost_Oceanic!AL668","v":2901.3956595393174},{"$f":"C_RevCost_Oceanic!AM668","v":2924.6797727822996},{"$f":"C_RevCost_Oceanic!AN668","v":201.27056417648328},{"$f":"C_RevCost_Oceanic!AO668","v":192.97126389544883},{"$f":"C_RevCost_Oceanic!AP668","v":193.04117218484998},{"$f":"C_RevCost_Oceanic!AQ668","v":167.04634769065069},{"$f":"C_RevCost_Oceanic!AR668","v":167.53019224454647},{"$f":"C_RevCost_Oceanic!AS668","v":167.93702698408788},{"$f":"C_RevCost_Oceanic!AT668","v":168.23704111108827},{"$f":"C_RevCost_Oceanic!AU668","v":250.97003580651835},{"$f":"C_RevCost_Oceanic!AV668","v":216.29083239399142},{"$f":"C_RevCost_Oceanic!AW668","v":187.32296368896459},{"$f":"C_RevCost_Oceanic!AX668","v":154.75978753064692},{"$f":"C_RevCost_Oceanic!AY668","v":123.59864599365483},{"$f":"C_RevCost_Oceanic!AZ668","v":85.309987968616042},{"$f":"C_RevCost_Oceanic!BA668","v":47.716729204924832},{"$f":"C_RevCost_Oceanic!BB668","v":11.732505927885342},{"$f":"C_RevCost_Oceanic!BC668","v":11.641958794203418},{"$f":"C_RevCost_Oceanic!BD668","v":11.471248286365437},{"$f":"C_RevCost_Oceanic!BE668","v":0},{"$f":"C_RevCost_Oceanic!BF668","v":0},{"$f":"C_RevCost_Oceanic!BG668","v":0},{"$f":"C_RevCost_Oceanic!BH668","v":0},{"$f":"C_RevCost_Oceanic!BI668","v":0},{"$f":"C_RevCost_Oceanic!BJ668","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$687","v":"Oceanic Prepayments c/f"},null,{"$f":"C_RevCost_Oceanic!G$687","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H$687","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I$687","v":"BS"},{"$f":"C_RevCost_Oceanic!J$687","v":0},null,{"$f":"C_RevCost_Oceanic!L$687","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$687","v":0},null,{"$f":"C_RevCost_Oceanic!AA$687","v":0},{"$f":"C_RevCost_Oceanic!AB$687","v":0},{"$f":"C_RevCost_Oceanic!AC$687","v":0},{"$f":"C_RevCost_Oceanic!AD$687","v":0},{"$f":"C_RevCost_Oceanic!AE$687","v":0},{"$f":"C_RevCost_Oceanic!AF$687","v":0},{"$f":"C_RevCost_Oceanic!AG$687","v":3162.9715884319489},{"$f":"C_RevCost_Oceanic!AH$687","v":4199.2892324037448},{"$f":"C_RevCost_Oceanic!AI$687","v":5611.9109950989014},{"$f":"C_RevCost_Oceanic!AJ$687","v":5647.0189133444101},{"$f":"C_RevCost_Oceanic!AK$687","v":5342.6030626478687},{"$f":"C_RevCost_Oceanic!AL$687","v":5430.3417189178026},{"$f":"C_RevCost_Oceanic!AM$687","v":5426.2420687318718},{"$f":"C_RevCost_Oceanic!AN$687","v":0},{"$f":"C_RevCost_Oceanic!AO$687","v":0},{"$f":"C_RevCost_Oceanic!AP$687","v":0},{"$f":"C_RevCost_Oceanic!AQ$687","v":0},{"$f":"C_RevCost_Oceanic!AR$687","v":0},{"$f":"C_RevCost_Oceanic!AS$687","v":0},{"$f":"C_RevCost_Oceanic!AT$687","v":0},{"$f":"C_RevCost_Oceanic!AU$687","v":0},{"$f":"C_RevCost_Oceanic!AV$687","v":0},{"$f":"C_RevCost_Oceanic!AW$687","v":0},{"$f":"C_RevCost_Oceanic!AX$687","v":0},{"$f":"C_RevCost_Oceanic!AY$687","v":0},{"$f":"C_RevCost_Oceanic!AZ$687","v":0},{"$f":"C_RevCost_Oceanic!BA$687","v":0},{"$f":"C_RevCost_Oceanic!BB$687","v":0},{"$f":"C_RevCost_Oceanic!BC$687","v":0},{"$f":"C_RevCost_Oceanic!BD$687","v":0},{"$f":"C_RevCost_Oceanic!BE$687","v":0},{"$f":"C_RevCost_Oceanic!BF$687","v":0},{"$f":"C_RevCost_Oceanic!BG$687","v":0},{"$f":"C_RevCost_Oceanic!BH$687","v":0},{"$f":"C_RevCost_Oceanic!BI$687","v":0},{"$f":"C_RevCost_Oceanic!BJ$687","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$711","v":"Oceanic Price Control Asset -  Debtors - c/f"},null,{"$f":"C_RevCost_Oceanic!G$711","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H$711","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I$711","v":0},{"$f":"C_RevCost_Oceanic!J$711","v":0},null,{"$f":"C_RevCost_Oceanic!L$711","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$711","v":0},null,{"$f":"C_RevCost_Oceanic!AA$711","v":0},{"$f":"C_RevCost_Oceanic!AB$711","v":0},{"$f":"C_RevCost_Oceanic!AC$711","v":0},{"$f":"C_RevCost_Oceanic!AD$711","v":0},{"$f":"C_RevCost_Oceanic!AE$711","v":0},{"$f":"C_RevCost_Oceanic!AF$711","v":0},{"$f":"C_RevCost_Oceanic!AG$711","v":0},{"$f":"C_RevCost_Oceanic!AH$711","v":0},{"$f":"C_RevCost_Oceanic!AI$711","v":0},{"$f":"C_RevCost_Oceanic!AJ$711","v":0},{"$f":"C_RevCost_Oceanic!AK$711","v":0},{"$f":"C_RevCost_Oceanic!AL$711","v":0},{"$f":"C_RevCost_Oceanic!AM$711","v":0},{"$f":"C_RevCost_Oceanic!AN$711","v":0},{"$f":"C_RevCost_Oceanic!AO$711","v":0},{"$f":"C_RevCost_Oceanic!AP$711","v":0},{"$f":"C_RevCost_Oceanic!AQ$711","v":0},{"$f":"C_RevCost_Oceanic!AR$711","v":0},{"$f":"C_RevCost_Oceanic!AS$711","v":0},{"$f":"C_RevCost_Oceanic!AT$711","v":0},{"$f":"C_RevCost_Oceanic!AU$711","v":0},{"$f":"C_RevCost_Oceanic!AV$711","v":0},{"$f":"C_RevCost_Oceanic!AW$711","v":0},{"$f":"C_RevCost_Oceanic!AX$711","v":0},{"$f":"C_RevCost_Oceanic!AY$711","v":0},{"$f":"C_RevCost_Oceanic!AZ$711","v":0},{"$f":"C_RevCost_Oceanic!BA$711","v":0},{"$f":"C_RevCost_Oceanic!BB$711","v":0},{"$f":"C_RevCost_Oceanic!BC$711","v":0},{"$f":"C_RevCost_Oceanic!BD$711","v":0},{"$f":"C_RevCost_Oceanic!BE$711","v":0},{"$f":"C_RevCost_Oceanic!BF$711","v":0},{"$f":"C_RevCost_Oceanic!BG$711","v":0},{"$f":"C_RevCost_Oceanic!BH$711","v":0},{"$f":"C_RevCost_Oceanic!BI$711","v":0},{"$f":"C_RevCost_Oceanic!BJ$711","v":0}]
[]
[null,null,null,null,{"$f":"\"Total \" & D157","v":"Total Oceanic Current Assets"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H160","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA158:AA160)","v":1890.08923},{"$f":"SUM(AB158:AB160)","v":2019.446769515926},2134.9570700715185,2202.5092364323664,2408.2762677561195,1371.7400942929264,2157.032610059829,6462.02541088411,8794.5817170144655,9072.0454341735785,8162.204385247046,8331.7373784571209,8350.9218415141713,201.27056417648328,192.97126389544883,193.04117218484998,167.04634769065069,167.53019224454647,167.93702698408788,168.23704111108827,250.97003580651835,216.29083239399142,187.32296368896459,154.75978753064692,123.59864599365483,85.309987968616042,47.716729204924832,11.732505927885342,11.641958794203418,11.471248286365437,0,0,0,0,0,0]
[]
[null,null,null,"Group Current Assets"]
[null,null,null,null,{"$f":"C_OtherFin!E73","v":"Other assets - Actual c/f"},null,{"$f":"C_OtherFin!G73","v":"£'000 "},{"$f":"C_OtherFin!H73","v":"Nominal"},{"$f":"C_OtherFin!I73","v":"BS"},{"$f":"C_OtherFin!J73","v":0},null,{"$f":"C_OtherFin!L73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y73","v":0},null,{"$f":"C_OtherFin!AA73","v":116221.276015},{"$f":"C_OtherFin!AB73","v":116637.10614421048},{"$f":"C_OtherFin!AC73","v":112411.48538140349},{"$f":"C_OtherFin!AD73","v":113340.07379469161},{"$f":"C_OtherFin!AE73","v":81909.823170448726},{"$f":"C_OtherFin!AF73","v":60282.990446232012},{"$f":"C_OtherFin!AG73","v":60282.990446232012},{"$f":"C_OtherFin!AH73","v":60282.990446232012},{"$f":"C_OtherFin!AI73","v":60282.990446232012},{"$f":"C_OtherFin!AJ73","v":60282.990446232012},{"$f":"C_OtherFin!AK73","v":60282.990446232012},{"$f":"C_OtherFin!AL73","v":60282.990446232012},{"$f":"C_OtherFin!AM73","v":60282.990446232012},{"$f":"C_OtherFin!AN73","v":60282.990446232012},{"$f":"C_OtherFin!AO73","v":60282.990446232012},{"$f":"C_OtherFin!AP73","v":60282.990446232012},{"$f":"C_OtherFin!AQ73","v":60282.990446232012},{"$f":"C_OtherFin!AR73","v":60282.990446232012},{"$f":"C_OtherFin!AS73","v":60282.990446232012},{"$f":"C_OtherFin!AT73","v":60282.990446232012},{"$f":"C_OtherFin!AU73","v":60282.990446232012},{"$f":"C_OtherFin!AV73","v":60282.990446232012},{"$f":"C_OtherFin!AW73","v":60282.990446232012},{"$f":"C_OtherFin!AX73","v":60282.990446232012},{"$f":"C_OtherFin!AY73","v":60282.990446232012},{"$f":"C_OtherFin!AZ73","v":60282.990446232012},{"$f":"C_OtherFin!BA73","v":60282.990446232012},{"$f":"C_OtherFin!BB73","v":60282.990446232012},{"$f":"C_OtherFin!BC73","v":60282.990446232012},{"$f":"C_OtherFin!BD73","v":60282.990446232012},{"$f":"C_OtherFin!BE73","v":60282.990446232012},{"$f":"C_OtherFin!BF73","v":60282.990446232012},{"$f":"C_OtherFin!BG73","v":60282.990446232012},{"$f":"C_OtherFin!BH73","v":60282.990446232012},{"$f":"C_OtherFin!BI73","v":60282.990446232012},{"$f":"C_OtherFin!BJ73","v":60282.990446232012}]
[null,null,null,null,{"$f":"C_OtherFin!E65","v":"Retained Cash c/f"},null,{"$f":"C_OtherFin!G65","v":"£'000 "},{"$f":"C_OtherFin!H65","v":"Nominal"},{"$f":"C_OtherFin!I65","v":"BS"},{"$f":"C_OtherFin!J65","v":0},null,{"$f":"C_OtherFin!L65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y65","v":0},null,{"$f":"C_OtherFin!AA65","v":102768.37073828882},{"$f":"C_OtherFin!AB65","v":136202.77774609628},{"$f":"C_OtherFin!AC65","v":182887.23749999999},{"$f":"C_OtherFin!AD65","v":173204.35},{"$f":"C_OtherFin!AE65","v":407781.52500000002},{"$f":"C_OtherFin!AF65","v":316000},{"$f":"C_OtherFin!AG65","v":38914.59794809937},{"$f":"C_OtherFin!AH65","v":-124806.54540091296},{"$f":"C_OtherFin!AI65","v":-39558.743506727289},{"$f":"C_OtherFin!AJ65","v":89420.786303669753},{"$f":"C_OtherFin!AK65","v":245095.89776000002},{"$f":"C_OtherFin!AL65","v":413752.99230000016},{"$f":"C_OtherFin!AM65","v":589621.54414999997},{"$f":"C_OtherFin!AN65","v":50000},{"$f":"C_OtherFin!AO65","v":50000},{"$f":"C_OtherFin!AP65","v":50000},{"$f":"C_OtherFin!AQ65","v":-645181.0439666356},{"$f":"C_OtherFin!AR65","v":-743865.99929294095},{"$f":"C_OtherFin!AS65","v":-801015.26901587343},{"$f":"C_OtherFin!AT65","v":-998095.45121273817},{"$f":"C_OtherFin!AU65","v":-1063204.8086783434},{"$f":"C_OtherFin!AV65","v":-1130288.7425395194},{"$f":"C_OtherFin!AW65","v":-1199420.1343767107},{"$f":"C_OtherFin!AX65","v":-1270257.9604300866},{"$f":"C_OtherFin!AY65","v":-1342945.4701940848},{"$f":"C_OtherFin!AZ65","v":-1420213.9108561487},{"$f":"C_OtherFin!BA65","v":-1502589.2327460444},{"$f":"C_OtherFin!BB65","v":-1590352.2491124002},{"$f":"C_OtherFin!BC65","v":-1683258.3955592073},{"$f":"C_OtherFin!BD65","v":-1781574.5829218135},{"$f":"C_OtherFin!BE65","v":-1885598.7412662103},{"$f":"C_OtherFin!BF65","v":-1995686.0884717065},{"$f":"C_OtherFin!BG65","v":-2112177.5084210802},{"$f":"C_OtherFin!BH65","v":-2235445.593538282},{"$f":"C_OtherFin!BI65","v":-2365884.6225167289},{"$f":"C_OtherFin!BJ65","v":-2503911.8213908663}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1416","v":"Retirement Benefit Asset (UKATS) Debtor"},null,{"$f":"C_RevCost_UKATS!G1416","v":"£'000"},{"$f":"C_RevCost_UKATS!H1416","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1416","v":0},{"$f":"C_RevCost_UKATS!J1416","v":0},null,{"$f":"C_RevCost_UKATS!L1416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1416","v":0},null,{"$f":"C_RevCost_UKATS!AA1416","v":0},{"$f":"C_RevCost_UKATS!AB1416","v":0},{"$f":"C_RevCost_UKATS!AC1416","v":0},{"$f":"C_RevCost_UKATS!AD1416","v":8506.75},{"$f":"C_RevCost_UKATS!AE1416","v":125826.75},{"$f":"C_RevCost_UKATS!AF1416","v":25640.25},{"$f":"C_RevCost_UKATS!AG1416","v":76810.779839325638},{"$f":"C_RevCost_UKATS!AH1416","v":125390.63797244155},{"$f":"C_RevCost_UKATS!AI1416","v":174816.8595068173},{"$f":"C_RevCost_UKATS!AJ1416","v":224153.5481328613},{"$f":"C_RevCost_UKATS!AK1416","v":249643.04720207461},{"$f":"C_RevCost_UKATS!AL1416","v":273928.05750777281},{"$f":"C_RevCost_UKATS!AM1416","v":297442.44684245996},{"$f":"C_RevCost_UKATS!AN1416","v":319992.29869469011},{"$f":"C_RevCost_UKATS!AO1416","v":341850.04689593089},{"$f":"C_RevCost_UKATS!AP1416","v":363758.67706397717},{"$f":"C_RevCost_UKATS!AQ1416","v":355165.25116524234},{"$f":"C_RevCost_UKATS!AR1416","v":348144.01049801457},{"$f":"C_RevCost_UKATS!AS1416","v":341131.80384475412},{"$f":"C_RevCost_UKATS!AT1416","v":334128.88380716031},{"$f":"C_RevCost_UKATS!AU1416","v":327135.49858470942},{"$f":"C_RevCost_UKATS!AV1416","v":320151.89201983192},{"$f":"C_RevCost_UKATS!AW1416","v":313178.30365141906},{"$f":"C_RevCost_UKATS!AX1416","v":306214.96876775025},{"$f":"C_RevCost_UKATS!AY1416","v":299262.11845883855},{"$f":"C_RevCost_UKATS!AZ1416","v":292319.9796682063},{"$f":"C_RevCost_UKATS!BA1416","v":285388.77524409501},{"$f":"C_RevCost_UKATS!BB1416","v":281681.33120706066},{"$f":"C_RevCost_UKATS!BC1416","v":273422.72515676625},{"$f":"C_RevCost_UKATS!BD1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BE1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BF1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BG1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BH1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BI1416","v":266574.03367771674},{"$f":"C_RevCost_UKATS!BJ1416","v":266574.03367771674}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E932","v":"Retirement Benefit Asset (Oceanic) Debtor"},null,{"$f":"C_RevCost_Oceanic!G932","v":"£'000"},{"$f":"C_RevCost_Oceanic!H932","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I932","v":0},{"$f":"C_RevCost_Oceanic!J932","v":0},null,{"$f":"C_RevCost_Oceanic!L932","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y932","v":0},null,{"$f":"C_RevCost_Oceanic!AA932","v":0},{"$f":"C_RevCost_Oceanic!AB932","v":0},{"$f":"C_RevCost_Oceanic!AC932","v":0},{"$f":"C_RevCost_Oceanic!AD932","v":1008.2342798148027},{"$f":"C_RevCost_Oceanic!AE932","v":1214.9729993867104},{"$f":"C_RevCost_Oceanic!AF932","v":3960.6572687679704},{"$f":"C_RevCost_Oceanic!AG932","v":5708.3020198699069},{"$f":"C_RevCost_Oceanic!AH932","v":8323.0866167411641},{"$f":"C_RevCost_Oceanic!AI932","v":12016.958614630421},{"$f":"C_RevCost_Oceanic!AJ932","v":15511.745230543123},{"$f":"C_RevCost_Oceanic!AK932","v":17495.490949584433},{"$f":"C_RevCost_Oceanic!AL932","v":19266.160478881709},{"$f":"C_RevCost_Oceanic!AM932","v":20951.695343635445},{"$f":"C_RevCost_Oceanic!AN932","v":21821.549477635148},{"$f":"C_RevCost_Oceanic!AO932","v":22843.378168269053},{"$f":"C_RevCost_Oceanic!AP932","v":23867.591112692633},{"$f":"C_RevCost_Oceanic!AQ932","v":23465.853885214852},{"$f":"C_RevCost_Oceanic!AR932","v":23137.614790936848},{"$f":"C_RevCost_Oceanic!AS932","v":22809.797488543889},{"$f":"C_RevCost_Oceanic!AT932","v":22482.413797638485},{"$f":"C_RevCost_Oceanic!AU932","v":22155.475322739185},{"$f":"C_RevCost_Oceanic!AV932","v":21828.993464732048},{"$f":"C_RevCost_Oceanic!AW932","v":21502.979423370754},{"$f":"C_RevCost_Oceanic!AX932","v":21177.444199749665},{"$f":"C_RevCost_Oceanic!AY932","v":20852.398598749696},{"$f":"C_RevCost_Oceanic!AZ932","v":20527.853231457553},{"$f":"C_RevCost_Oceanic!BA932","v":20203.818517558575},{"$f":"C_RevCost_Oceanic!BB932","v":20030.498375723397},{"$f":"C_RevCost_Oceanic!BC932","v":19644.433738619144},{"$f":"C_RevCost_Oceanic!BD932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BE932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BF932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BG932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BH932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BI932","v":19324.255657483729},{"$f":"C_RevCost_Oceanic!BJ932","v":19324.255657483729}]
[]
[null,null,null,null,{"$f":"\"Total \" & D164","v":"Total Group Current Assets"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H168","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA165:AA168)","v":218989.64675328881},252839.88389030675,295298.72288140346,296059.40807450644,616733.07116983552,405883.89771499997,181716.67025352694,69190.169634501755,207558.06506095245,389369.07011330622,572517.42635789106,767230.20073288667,968298.67678232735,452096.83861855726,474976.41551043198,497909.25862290181,-206266.94846994636,-312301.38355775748,-376790.67723634338,-581201.16316170734,-653630.84432466282,-728024.86660872342,-804455.86085568892,-882582.55701635464,-962547.96269026457,-1047083.0875102528,-1136713.648538159,-1228357.4290833841,-1329908.2462175898,-1435393.3031403809,-1539417.4614847777,-1649504.8086902739,-1765996.2286396476,-1889264.3137568496,-2019703.3427352966,-2157730.5416094339]
[]
[null,null,null,null,"Total Assets",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H170","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA143,AA155,AA162,AA170)","v":1601143.0433832887},1553384.2696500144,1624686.8003429729,1647288.1017966988,1967478.0474352841,1861669.6681444419,2063637.2659253103,2348871.6348014842,2423185.6947746882,2527929.6501235757,2636941.13881366,2745613.8626498575,2848548.2626669887,1891400.7731618236,1662023.5194909261,1428311.0413324859,462106.14507142047,184513.79708392482,59011.133523981785,-206122.35218869202,-338884.3218628536,-467176.56319461565,-588618.83627872844,-703842.6369383994,-811749.16553316778,-914737.69701309875,-1013598.4527064748,-1105278.217474977,-1206829.1251563164,-1312314.3527896153,-1416349.9823822984,-1526437.3295877946,-1642928.7495371683,-1766196.8346543703,-1896635.8636328173,-2034663.0625069547]
[]
[null,null,"Liabilities"]
[null,null,null,"UKATS Current Liabilities"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1197","v":"UKATS Opex Creditor - c/f"},null,{"$f":"C_RevCost_UKATS!G1197","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1197","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1197","v":"BS"},{"$f":"C_RevCost_UKATS!J1197","v":0},null,{"$f":"C_RevCost_UKATS!L1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1197","v":0},null,{"$f":"C_RevCost_UKATS!AA1197","v":-70131.837625698157},{"$f":"C_RevCost_UKATS!AB1197","v":-86282.733508483565},{"$f":"C_RevCost_UKATS!AC1197","v":-90486.977380078257},{"$f":"C_RevCost_UKATS!AD1197","v":-70565.262251596141},{"$f":"C_RevCost_UKATS!AE1197","v":-68269.034446381542},{"$f":"C_RevCost_UKATS!AF1197","v":-66840.714433556888},{"$f":"C_RevCost_UKATS!AG1197","v":-34170.866358302184},{"$f":"C_RevCost_UKATS!AH1197","v":-42837.221217573446},{"$f":"C_RevCost_UKATS!AI1197","v":-50274.245195031632},{"$f":"C_RevCost_UKATS!AJ1197","v":-51043.185111385887},{"$f":"C_RevCost_UKATS!AK1197","v":-48716.111451612087},{"$f":"C_RevCost_UKATS!AL1197","v":-48496.821322583361},{"$f":"C_RevCost_UKATS!AM1197","v":-49118.808897867566},{"$f":"C_RevCost_UKATS!AN1197","v":0},{"$f":"C_RevCost_UKATS!AO1197","v":0},{"$f":"C_RevCost_UKATS!AP1197","v":0},{"$f":"C_RevCost_UKATS!AQ1197","v":0},{"$f":"C_RevCost_UKATS!AR1197","v":0},{"$f":"C_RevCost_UKATS!AS1197","v":0},{"$f":"C_RevCost_UKATS!AT1197","v":0},{"$f":"C_RevCost_UKATS!AU1197","v":0},{"$f":"C_RevCost_UKATS!AV1197","v":0},{"$f":"C_RevCost_UKATS!AW1197","v":0},{"$f":"C_RevCost_UKATS!AX1197","v":0},{"$f":"C_RevCost_UKATS!AY1197","v":0},{"$f":"C_RevCost_UKATS!AZ1197","v":0},{"$f":"C_RevCost_UKATS!BA1197","v":0},{"$f":"C_RevCost_UKATS!BB1197","v":0},{"$f":"C_RevCost_UKATS!BC1197","v":0},{"$f":"C_RevCost_UKATS!BD1197","v":0},{"$f":"C_RevCost_UKATS!BE1197","v":0},{"$f":"C_RevCost_UKATS!BF1197","v":0},{"$f":"C_RevCost_UKATS!BG1197","v":0},{"$f":"C_RevCost_UKATS!BH1197","v":0},{"$f":"C_RevCost_UKATS!BI1197","v":0},{"$f":"C_RevCost_UKATS!BJ1197","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$1123","v":"Price Control Creditor - c/f"},null,{"$f":"C_RevCost_UKATS!G$1123","v":"£'000"},{"$f":"C_RevCost_UKATS!H$1123","v":"Nominal"},{"$f":"C_RevCost_UKATS!I$1123","v":0},{"$f":"C_RevCost_UKATS!J$1123","v":0},null,{"$f":"C_RevCost_UKATS!L$1123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$1123","v":0},null,{"$f":"C_RevCost_UKATS!AA$1123","v":0},{"$f":"C_RevCost_UKATS!AB$1123","v":-32058.500538271321},{"$f":"C_RevCost_UKATS!AC$1123","v":-89699.3251794237},{"$f":"C_RevCost_UKATS!AD$1123","v":-125898.47499999995},{"$f":"C_RevCost_UKATS!AE$1123","v":-113909.95968489427},{"$f":"C_RevCost_UKATS!AF$1123","v":0},{"$f":"C_RevCost_UKATS!AG$1123","v":-140433.75678750873},{"$f":"C_RevCost_UKATS!AH$1123","v":-68555.375654217438},{"$f":"C_RevCost_UKATS!AI$1123","v":-28098.711822872807},{"$f":"C_RevCost_UKATS!AJ$1123","v":-60825.633717227203},{"$f":"C_RevCost_UKATS!AK$1123","v":-60185.915834835672},{"$f":"C_RevCost_UKATS!AL$1123","v":-59702.356475848181},{"$f":"C_RevCost_UKATS!AM$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AN$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AO$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AP$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AQ$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AR$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AS$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AT$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AU$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AV$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AW$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AX$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AY$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!AZ$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!BA$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!BB$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!BC$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!BD$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!BE$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!BF$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!BG$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!BH$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!BI$1123","v":-59056.631006691779},{"$f":"C_RevCost_UKATS!BJ$1123","v":-59056.631006691779}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E945","v":"Price Control Creditor - DfT, CAA and MET charges c/f"},null,{"$f":"C_RevCost_UKATS!G945","v":"£'000"},{"$f":"C_RevCost_UKATS!H945","v":"Nominal"},{"$f":"C_RevCost_UKATS!I945","v":"BS"},{"$f":"C_RevCost_UKATS!J945","v":0},null,{"$f":"C_RevCost_UKATS!L945","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y945","v":0},null,{"$f":"C_RevCost_UKATS!AA945","v":0},{"$f":"C_RevCost_UKATS!AB945","v":0},{"$f":"C_RevCost_UKATS!AC945","v":0},{"$f":"C_RevCost_UKATS!AD945","v":0},{"$f":"C_RevCost_UKATS!AE945","v":0},{"$f":"C_RevCost_UKATS!AF945","v":0},{"$f":"C_RevCost_UKATS!AG945","v":0},{"$f":"C_RevCost_UKATS!AH945","v":0},{"$f":"C_RevCost_UKATS!AI945","v":0},{"$f":"C_RevCost_UKATS!AJ945","v":0},{"$f":"C_RevCost_UKATS!AK945","v":0},{"$f":"C_RevCost_UKATS!AL945","v":0},{"$f":"C_RevCost_UKATS!AM945","v":0},{"$f":"C_RevCost_UKATS!AN945","v":0},{"$f":"C_RevCost_UKATS!AO945","v":0},{"$f":"C_RevCost_UKATS!AP945","v":0},{"$f":"C_RevCost_UKATS!AQ945","v":0},{"$f":"C_RevCost_UKATS!AR945","v":0},{"$f":"C_RevCost_UKATS!AS945","v":0},{"$f":"C_RevCost_UKATS!AT945","v":0},{"$f":"C_RevCost_UKATS!AU945","v":0},{"$f":"C_RevCost_UKATS!AV945","v":0},{"$f":"C_RevCost_UKATS!AW945","v":0},{"$f":"C_RevCost_UKATS!AX945","v":0},{"$f":"C_RevCost_UKATS!AY945","v":0},{"$f":"C_RevCost_UKATS!AZ945","v":0},{"$f":"C_RevCost_UKATS!BA945","v":0},{"$f":"C_RevCost_UKATS!BB945","v":0},{"$f":"C_RevCost_UKATS!BC945","v":0},{"$f":"C_RevCost_UKATS!BD945","v":0},{"$f":"C_RevCost_UKATS!BE945","v":0},{"$f":"C_RevCost_UKATS!BF945","v":0},{"$f":"C_RevCost_UKATS!BG945","v":0},{"$f":"C_RevCost_UKATS!BH945","v":0},{"$f":"C_RevCost_UKATS!BI945","v":0},{"$f":"C_RevCost_UKATS!BJ945","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$1161","v":"RP3 TRS Price Control Creditor - c/f"},null,{"$f":"C_RevCost_UKATS!G$1161","v":"£'000"},{"$f":"C_RevCost_UKATS!H$1161","v":"Nominal"},{"$f":"C_RevCost_UKATS!I$1161","v":0},{"$f":"C_RevCost_UKATS!J$1161","v":0},null,{"$f":"C_RevCost_UKATS!L$1161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$1161","v":0},null,{"$f":"C_RevCost_UKATS!AA$1161","v":0},{"$f":"C_RevCost_UKATS!AB$1161","v":0},{"$f":"C_RevCost_UKATS!AC$1161","v":0},{"$f":"C_RevCost_UKATS!AD$1161","v":0},{"$f":"C_RevCost_UKATS!AE$1161","v":0},{"$f":"C_RevCost_UKATS!AF$1161","v":0},{"$f":"C_RevCost_UKATS!AG$1161","v":0},{"$f":"C_RevCost_UKATS!AH$1161","v":0},{"$f":"C_RevCost_UKATS!AI$1161","v":0},{"$f":"C_RevCost_UKATS!AJ$1161","v":0},{"$f":"C_RevCost_UKATS!AK$1161","v":0},{"$f":"C_RevCost_UKATS!AL$1161","v":0},{"$f":"C_RevCost_UKATS!AM$1161","v":0},{"$f":"C_RevCost_UKATS!AN$1161","v":0},{"$f":"C_RevCost_UKATS!AO$1161","v":0},{"$f":"C_RevCost_UKATS!AP$1161","v":0},{"$f":"C_RevCost_UKATS!AQ$1161","v":0},{"$f":"C_RevCost_UKATS!AR$1161","v":0},{"$f":"C_RevCost_UKATS!AS$1161","v":0},{"$f":"C_RevCost_UKATS!AT$1161","v":0},{"$f":"C_RevCost_UKATS!AU$1161","v":0},{"$f":"C_RevCost_UKATS!AV$1161","v":0},{"$f":"C_RevCost_UKATS!AW$1161","v":0},{"$f":"C_RevCost_UKATS!AX$1161","v":0},{"$f":"C_RevCost_UKATS!AY$1161","v":0},{"$f":"C_RevCost_UKATS!AZ$1161","v":0},{"$f":"C_RevCost_UKATS!BA$1161","v":0},{"$f":"C_RevCost_UKATS!BB$1161","v":0},{"$f":"C_RevCost_UKATS!BC$1161","v":0},{"$f":"C_RevCost_UKATS!BD$1161","v":0},{"$f":"C_RevCost_UKATS!BE$1161","v":0},{"$f":"C_RevCost_UKATS!BF$1161","v":0},{"$f":"C_RevCost_UKATS!BG$1161","v":0},{"$f":"C_RevCost_UKATS!BH$1161","v":0},{"$f":"C_RevCost_UKATS!BI$1161","v":0},{"$f":"C_RevCost_UKATS!BJ$1161","v":0}]
[null,null,null,null,{"$f":"C_RevCost_LA!E$650","v":"LA Price Control Creditor"},null,{"$f":"C_RevCost_LA!G$650","v":"£'000"},{"$f":"C_RevCost_LA!H$650","v":"Nominal"},{"$f":"C_RevCost_LA!I$650","v":0},{"$f":"C_RevCost_LA!J$650","v":0},null,{"$f":"C_RevCost_LA!L$650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y$650","v":-137667.65564147907},null,{"$f":"C_RevCost_LA!AA$650","v":0},{"$f":"C_RevCost_LA!AB$650","v":0},{"$f":"C_RevCost_LA!AC$650","v":0},{"$f":"C_RevCost_LA!AD$650","v":0},{"$f":"C_RevCost_LA!AE$650","v":0},{"$f":"C_RevCost_LA!AF$650","v":0},{"$f":"C_RevCost_LA!AG$650","v":0},{"$f":"C_RevCost_LA!AH$650","v":0},{"$f":"C_RevCost_LA!AI$650","v":0},{"$f":"C_RevCost_LA!AJ$650","v":0},{"$f":"C_RevCost_LA!AK$650","v":0},{"$f":"C_RevCost_LA!AL$650","v":0},{"$f":"C_RevCost_LA!AM$650","v":0},{"$f":"C_RevCost_LA!AN$650","v":0},{"$f":"C_RevCost_LA!AO$650","v":-113.82844015800856},{"$f":"C_RevCost_LA!AP$650","v":-2244.3164587436158},{"$f":"C_RevCost_LA!AQ$650","v":-4499.5138555113399},{"$f":"C_RevCost_LA!AR$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AS$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AT$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AU$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AV$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AW$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AX$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AY$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!AZ$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BA$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BB$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BC$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BD$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BE$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BF$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BG$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BH$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BI$650","v":-6884.7366782666395},{"$f":"C_RevCost_LA!BJ$650","v":-6884.7366782666395}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1234","v":"UKATS Accruals c/f"},null,{"$f":"C_RevCost_UKATS!G1234","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1234","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1234","v":"BS"},{"$f":"C_RevCost_UKATS!J1234","v":0},null,{"$f":"C_RevCost_UKATS!L1234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1234","v":0},null,{"$f":"C_RevCost_UKATS!AA1234","v":-38296.591889687494},{"$f":"C_RevCost_UKATS!AB1234","v":-37560.740141028931},{"$f":"C_RevCost_UKATS!AC1234","v":-50078.379900915366},{"$f":"C_RevCost_UKATS!AD1234","v":-60769.926340190796},{"$f":"C_RevCost_UKATS!AE1234","v":-62842.95},{"$f":"C_RevCost_UKATS!AF1234","v":-57933.75},{"$f":"C_RevCost_UKATS!AG1234","v":0},{"$f":"C_RevCost_UKATS!AH1234","v":0},{"$f":"C_RevCost_UKATS!AI1234","v":0},{"$f":"C_RevCost_UKATS!AJ1234","v":0},{"$f":"C_RevCost_UKATS!AK1234","v":0},{"$f":"C_RevCost_UKATS!AL1234","v":0},{"$f":"C_RevCost_UKATS!AM1234","v":0},{"$f":"C_RevCost_UKATS!AN1234","v":0},{"$f":"C_RevCost_UKATS!AO1234","v":0},{"$f":"C_RevCost_UKATS!AP1234","v":0},{"$f":"C_RevCost_UKATS!AQ1234","v":0},{"$f":"C_RevCost_UKATS!AR1234","v":0},{"$f":"C_RevCost_UKATS!AS1234","v":0},{"$f":"C_RevCost_UKATS!AT1234","v":0},{"$f":"C_RevCost_UKATS!AU1234","v":0},{"$f":"C_RevCost_UKATS!AV1234","v":0},{"$f":"C_RevCost_UKATS!AW1234","v":0},{"$f":"C_RevCost_UKATS!AX1234","v":0},{"$f":"C_RevCost_UKATS!AY1234","v":0},{"$f":"C_RevCost_UKATS!AZ1234","v":0},{"$f":"C_RevCost_UKATS!BA1234","v":0},{"$f":"C_RevCost_UKATS!BB1234","v":0},{"$f":"C_RevCost_UKATS!BC1234","v":0},{"$f":"C_RevCost_UKATS!BD1234","v":0},{"$f":"C_RevCost_UKATS!BE1234","v":0},{"$f":"C_RevCost_UKATS!BF1234","v":0},{"$f":"C_RevCost_UKATS!BG1234","v":0},{"$f":"C_RevCost_UKATS!BH1234","v":0},{"$f":"C_RevCost_UKATS!BI1234","v":0},{"$f":"C_RevCost_UKATS!BJ1234","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1214","v":"UKATS MOD Gain Share Creditor c/f"},null,{"$f":"C_RevCost_UKATS!G1214","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1214","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1214","v":"BS"},{"$f":"C_RevCost_UKATS!J1214","v":0},null,{"$f":"C_RevCost_UKATS!L1214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1214","v":0},null,{"$f":"C_RevCost_UKATS!AA1214","v":-30282.489841892799},{"$f":"C_RevCost_UKATS!AB1214","v":-15633.33840951751},{"$f":"C_RevCost_UKATS!AC1214","v":-17050.78894362647},{"$f":"C_RevCost_UKATS!AD1214","v":-27476.170000000002},{"$f":"C_RevCost_UKATS!AE1214","v":-36778.418125384786},{"$f":"C_RevCost_UKATS!AF1214","v":-43655.188389294926},{"$f":"C_RevCost_UKATS!AG1214","v":-46736.986815203483},{"$f":"C_RevCost_UKATS!AH1214","v":-46693.077590893314},{"$f":"C_RevCost_UKATS!AI1214","v":-45397.456779158791},{"$f":"C_RevCost_UKATS!AJ1214","v":-44203.307933866643},{"$f":"C_RevCost_UKATS!AK1214","v":-41763.801619360347},{"$f":"C_RevCost_UKATS!AL1214","v":-38777.910076057902},{"$f":"C_RevCost_UKATS!AM1214","v":-35608.94889062702},{"$f":"C_RevCost_UKATS!AN1214","v":-33266.109124516748},{"$f":"C_RevCost_UKATS!AO1214","v":-27274.402961273641},{"$f":"C_RevCost_UKATS!AP1214","v":0},{"$f":"C_RevCost_UKATS!AQ1214","v":0},{"$f":"C_RevCost_UKATS!AR1214","v":0},{"$f":"C_RevCost_UKATS!AS1214","v":0},{"$f":"C_RevCost_UKATS!AT1214","v":0},{"$f":"C_RevCost_UKATS!AU1214","v":0},{"$f":"C_RevCost_UKATS!AV1214","v":0},{"$f":"C_RevCost_UKATS!AW1214","v":0},{"$f":"C_RevCost_UKATS!AX1214","v":0},{"$f":"C_RevCost_UKATS!AY1214","v":0},{"$f":"C_RevCost_UKATS!AZ1214","v":0},{"$f":"C_RevCost_UKATS!BA1214","v":0},{"$f":"C_RevCost_UKATS!BB1214","v":0},{"$f":"C_RevCost_UKATS!BC1214","v":0},{"$f":"C_RevCost_UKATS!BD1214","v":0},{"$f":"C_RevCost_UKATS!BE1214","v":0},{"$f":"C_RevCost_UKATS!BF1214","v":0},{"$f":"C_RevCost_UKATS!BG1214","v":0},{"$f":"C_RevCost_UKATS!BH1214","v":0},{"$f":"C_RevCost_UKATS!BI1214","v":0},{"$f":"C_RevCost_UKATS!BJ1214","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1424","v":"MOD Deferred Income Balance"},null,{"$f":"C_RevCost_UKATS!G1424","v":"£'000"},{"$f":"C_RevCost_UKATS!H1424","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1424","v":"BS"},{"$f":"C_RevCost_UKATS!J1424","v":0},null,{"$f":"C_RevCost_UKATS!L1424","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1424","v":0},null,{"$f":"C_RevCost_UKATS!AA1424","v":0},{"$f":"C_RevCost_UKATS!AB1424","v":0},{"$f":"C_RevCost_UKATS!AC1424","v":0},{"$f":"C_RevCost_UKATS!AD1424","v":0},{"$f":"C_RevCost_UKATS!AE1424","v":0},{"$f":"C_RevCost_UKATS!AF1424","v":0},{"$f":"C_RevCost_UKATS!AG1424","v":-22622.395390514132},{"$f":"C_RevCost_UKATS!AH1424","v":-20839.097733334111},{"$f":"C_RevCost_UKATS!AI1424","v":-19450.894612560569},{"$f":"C_RevCost_UKATS!AJ1424","v":-18118.999497148696},{"$f":"C_RevCost_UKATS!AK1424","v":-15504.895760721163},{"$f":"C_RevCost_UKATS!AL1424","v":-12123.179328656355},{"$f":"C_RevCost_UKATS!AM1424","v":-8931.8489348743369},{"$f":"C_RevCost_UKATS!AN1424","v":-5925.8970753119302},{"$f":"C_RevCost_UKATS!AO1424","v":-3098.8176360740636},{"$f":"C_RevCost_UKATS!AP1424","v":-446.94570599651348},{"$f":"C_RevCost_UKATS!AQ1424","v":-433.92786989952759},{"$f":"C_RevCost_UKATS!AR1424","v":-421.28919407721122},{"$f":"C_RevCost_UKATS!AS1424","v":-409.01863502641862},{"$f":"C_RevCost_UKATS!AT1424","v":-397.1054708994356},{"$f":"C_RevCost_UKATS!AU1424","v":-385.53929213537435},{"$f":"C_RevCost_UKATS!AV1424","v":-374.30999236444109},{"$f":"C_RevCost_UKATS!AW1424","v":-363.40775957712725},{"$f":"C_RevCost_UKATS!AX1424","v":-352.82306755060898},{"$f":"C_RevCost_UKATS!AY1424","v":-342.54666752486304},{"$f":"C_RevCost_UKATS!AZ1424","v":-332.56958012122635},{"$f":"C_RevCost_UKATS!BA1424","v":-322.88308749633615},{"$f":"C_RevCost_UKATS!BB1424","v":-313.47872572459823},{"$f":"C_RevCost_UKATS!BC1424","v":-304.34827740252257},{"$f":"C_RevCost_UKATS!BD1424","v":-295.48376446846851},{"$f":"C_RevCost_UKATS!BE1424","v":0},{"$f":"C_RevCost_UKATS!BF1424","v":0},{"$f":"C_RevCost_UKATS!BG1424","v":0},{"$f":"C_RevCost_UKATS!BH1424","v":0},{"$f":"C_RevCost_UKATS!BI1424","v":0},{"$f":"C_RevCost_UKATS!BJ1424","v":0}]
[]
[null,null,null,null,{"$f":"\"Total \" & D175","v":"Total UKATS Current Liabilities"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H183","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA176:AA184)","v":-138710.91935727844},{"$f":"SUM(AB176:AB184)","v":-171535.31259730135},-247315.47140404381,-284709.83359178685,-281800.36225666059,-168429.65282285181,-243964.00535152853,-178924.77219601831,-143221.3084096238,-174191.12625962842,-166170.72466652928,-159100.26720314578,-152716.2377300607,-98248.637206520463,-89543.680044197492,-61747.893171431911,-63990.072732102642,-66362.656879035625,-66350.386319984827,-66338.47315585785,-66326.906977093793,-66315.677677322863,-66304.775444535539,-66294.190752509021,-66283.914352483276,-66273.937265079643,-66264.250772454747,-66254.846410683007,-66245.715962360933,-66236.851449426889,-65941.367684958415,-65941.367684958415,-65941.367684958415,-65941.367684958415,-65941.367684958415,-65941.367684958415]
[]
[null,null,null,"Oceanic Current Liabilities"]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E758","v":"Oceanic Opex Creditor - c/f"},null,{"$f":"C_RevCost_Oceanic!G758","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H758","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I758","v":0},{"$f":"C_RevCost_Oceanic!J758","v":0},null,{"$f":"C_RevCost_Oceanic!L758","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y758","v":0},null,{"$f":"C_RevCost_Oceanic!AA758","v":-1902.8974800000001},{"$f":"C_RevCost_Oceanic!AB758","v":-1978.1154372022443},{"$f":"C_RevCost_Oceanic!AC758","v":-2242.4192646992456},{"$f":"C_RevCost_Oceanic!AD758","v":-2491.5393624314393},{"$f":"C_RevCost_Oceanic!AE758","v":-3006.8913037214024},{"$f":"C_RevCost_Oceanic!AF758","v":-3191.0583692922764},{"$f":"C_RevCost_Oceanic!AG758","v":-2108.6477256213002},{"$f":"C_RevCost_Oceanic!AH758","v":-2799.5261549358329},{"$f":"C_RevCost_Oceanic!AI758","v":-3741.2739967325979},{"$f":"C_RevCost_Oceanic!AJ758","v":-3764.6792755629431},{"$f":"C_RevCost_Oceanic!AK758","v":-3561.7353750985785},{"$f":"C_RevCost_Oceanic!AL758","v":-3620.227812611869},{"$f":"C_RevCost_Oceanic!AM758","v":-3617.4947124879182},{"$f":"C_RevCost_Oceanic!AN758","v":0},{"$f":"C_RevCost_Oceanic!AO758","v":0},{"$f":"C_RevCost_Oceanic!AP758","v":0},{"$f":"C_RevCost_Oceanic!AQ758","v":0},{"$f":"C_RevCost_Oceanic!AR758","v":0},{"$f":"C_RevCost_Oceanic!AS758","v":0},{"$f":"C_RevCost_Oceanic!AT758","v":0},{"$f":"C_RevCost_Oceanic!AU758","v":0},{"$f":"C_RevCost_Oceanic!AV758","v":0},{"$f":"C_RevCost_Oceanic!AW758","v":0},{"$f":"C_RevCost_Oceanic!AX758","v":0},{"$f":"C_RevCost_Oceanic!AY758","v":0},{"$f":"C_RevCost_Oceanic!AZ758","v":0},{"$f":"C_RevCost_Oceanic!BA758","v":0},{"$f":"C_RevCost_Oceanic!BB758","v":0},{"$f":"C_RevCost_Oceanic!BC758","v":0},{"$f":"C_RevCost_Oceanic!BD758","v":0},{"$f":"C_RevCost_Oceanic!BE758","v":0},{"$f":"C_RevCost_Oceanic!BF758","v":0},{"$f":"C_RevCost_Oceanic!BG758","v":0},{"$f":"C_RevCost_Oceanic!BH758","v":0},{"$f":"C_RevCost_Oceanic!BI758","v":0},{"$f":"C_RevCost_Oceanic!BJ758","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E778","v":"Oceanic Accruals c/f"},null,{"$f":"C_RevCost_Oceanic!G778","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H778","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I778","v":"BS"},{"$f":"C_RevCost_Oceanic!J778","v":0},null,{"$f":"C_RevCost_Oceanic!L778","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y778","v":0},null,{"$f":"C_RevCost_Oceanic!AA778","v":0},{"$f":"C_RevCost_Oceanic!AB778","v":0},{"$f":"C_RevCost_Oceanic!AC778","v":0},{"$f":"C_RevCost_Oceanic!AD778","v":0},{"$f":"C_RevCost_Oceanic!AE778","v":0},{"$f":"C_RevCost_Oceanic!AF778","v":0},{"$f":"C_RevCost_Oceanic!AG778","v":0},{"$f":"C_RevCost_Oceanic!AH778","v":0},{"$f":"C_RevCost_Oceanic!AI778","v":0},{"$f":"C_RevCost_Oceanic!AJ778","v":0},{"$f":"C_RevCost_Oceanic!AK778","v":0},{"$f":"C_RevCost_Oceanic!AL778","v":0},{"$f":"C_RevCost_Oceanic!AM778","v":0},{"$f":"C_RevCost_Oceanic!AN778","v":0},{"$f":"C_RevCost_Oceanic!AO778","v":0},{"$f":"C_RevCost_Oceanic!AP778","v":0},{"$f":"C_RevCost_Oceanic!AQ778","v":0},{"$f":"C_RevCost_Oceanic!AR778","v":0},{"$f":"C_RevCost_Oceanic!AS778","v":0},{"$f":"C_RevCost_Oceanic!AT778","v":0},{"$f":"C_RevCost_Oceanic!AU778","v":0},{"$f":"C_RevCost_Oceanic!AV778","v":0},{"$f":"C_RevCost_Oceanic!AW778","v":0},{"$f":"C_RevCost_Oceanic!AX778","v":0},{"$f":"C_RevCost_Oceanic!AY778","v":0},{"$f":"C_RevCost_Oceanic!AZ778","v":0},{"$f":"C_RevCost_Oceanic!BA778","v":0},{"$f":"C_RevCost_Oceanic!BB778","v":0},{"$f":"C_RevCost_Oceanic!BC778","v":0},{"$f":"C_RevCost_Oceanic!BD778","v":0},{"$f":"C_RevCost_Oceanic!BE778","v":0},{"$f":"C_RevCost_Oceanic!BF778","v":0},{"$f":"C_RevCost_Oceanic!BG778","v":0},{"$f":"C_RevCost_Oceanic!BH778","v":0},{"$f":"C_RevCost_Oceanic!BI778","v":0},{"$f":"C_RevCost_Oceanic!BJ778","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$712","v":"Oceanic Price Control Creditor -  Creditors - c/f"},null,{"$f":"C_RevCost_Oceanic!G$712","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H$712","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I$712","v":0},{"$f":"C_RevCost_Oceanic!J$712","v":0},null,{"$f":"C_RevCost_Oceanic!L$712","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$712","v":0},null,{"$f":"C_RevCost_Oceanic!AA$712","v":0},{"$f":"C_RevCost_Oceanic!AB$712","v":0},{"$f":"C_RevCost_Oceanic!AC$712","v":0},{"$f":"C_RevCost_Oceanic!AD$712","v":0},{"$f":"C_RevCost_Oceanic!AE$712","v":0},{"$f":"C_RevCost_Oceanic!AF$712","v":616},{"$f":"C_RevCost_Oceanic!AG$712","v":278.63541718702982},{"$f":"C_RevCost_Oceanic!AH$712","v":3788.7473912906062},{"$f":"C_RevCost_Oceanic!AI$712","v":4449.9280057398137},{"$f":"C_RevCost_Oceanic!AJ$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AK$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AL$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AM$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AN$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AO$712","v":1420.9380784196842},{"$f":"C_RevCost_Oceanic!AP$712","v":1420.9380784196842},{"$f":"C_RevCost_Oceanic!AQ$712","v":1420.9380784196842},{"$f":"C_RevCost_Oceanic!AR$712","v":1420.9380784196842},{"$f":"C_RevCost_Oceanic!AS$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AT$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AU$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AV$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AW$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AX$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AY$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!AZ$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BA$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BB$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BC$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BD$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BE$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BF$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BG$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BH$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BI$712","v":1420.9380784196837},{"$f":"C_RevCost_Oceanic!BJ$712","v":1420.9380784196837}]
[]
[null,null,null,null,{"$f":"\"Total \" & D187","v":"Total Oceanic Current Liabilities"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H190","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA188:AA190)","v":-1902.8974800000001},{"$f":"SUM(AB188:AB190)","v":-1978.1154372022443},-2242.4192646992456,-2491.5393624314393,-3006.8913037214024,-2575.0583692922764,-1830.0123084342704,989.22123635477328,708.65400900721579,-2343.7411971432593,-2140.7972966788948,-2199.2897341921853,-2196.5566340682344,1420.9380784196837,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837]
[]
[null,null,null,"Provisions"]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E$788","v":"Oceanic Provision c/f"},null,{"$f":"C_RevCost_Oceanic!G$788","v":"£'000 "},{"$f":"C_RevCost_Oceanic!H$788","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I$788","v":"BS"},{"$f":"C_RevCost_Oceanic!J$788","v":0},null,{"$f":"C_RevCost_Oceanic!L$788","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y$788","v":0},null,{"$f":"C_RevCost_Oceanic!AA$788","v":0},{"$f":"C_RevCost_Oceanic!AB$788","v":0},{"$f":"C_RevCost_Oceanic!AC$788","v":0},{"$f":"C_RevCost_Oceanic!AD$788","v":0},{"$f":"C_RevCost_Oceanic!AE$788","v":0},{"$f":"C_RevCost_Oceanic!AF$788","v":0},{"$f":"C_RevCost_Oceanic!AG$788","v":0},{"$f":"C_RevCost_Oceanic!AH$788","v":0},{"$f":"C_RevCost_Oceanic!AI$788","v":0},{"$f":"C_RevCost_Oceanic!AJ$788","v":0},{"$f":"C_RevCost_Oceanic!AK$788","v":0},{"$f":"C_RevCost_Oceanic!AL$788","v":0},{"$f":"C_RevCost_Oceanic!AM$788","v":0},{"$f":"C_RevCost_Oceanic!AN$788","v":0},{"$f":"C_RevCost_Oceanic!AO$788","v":0},{"$f":"C_RevCost_Oceanic!AP$788","v":0},{"$f":"C_RevCost_Oceanic!AQ$788","v":0},{"$f":"C_RevCost_Oceanic!AR$788","v":0},{"$f":"C_RevCost_Oceanic!AS$788","v":0},{"$f":"C_RevCost_Oceanic!AT$788","v":0},{"$f":"C_RevCost_Oceanic!AU$788","v":0},{"$f":"C_RevCost_Oceanic!AV$788","v":0},{"$f":"C_RevCost_Oceanic!AW$788","v":0},{"$f":"C_RevCost_Oceanic!AX$788","v":0},{"$f":"C_RevCost_Oceanic!AY$788","v":0},{"$f":"C_RevCost_Oceanic!AZ$788","v":0},{"$f":"C_RevCost_Oceanic!BA$788","v":0},{"$f":"C_RevCost_Oceanic!BB$788","v":327.46444044072655},{"$f":"C_RevCost_Oceanic!BC$788","v":0},{"$f":"C_RevCost_Oceanic!BD$788","v":0},{"$f":"C_RevCost_Oceanic!BE$788","v":0},{"$f":"C_RevCost_Oceanic!BF$788","v":0},{"$f":"C_RevCost_Oceanic!BG$788","v":0},{"$f":"C_RevCost_Oceanic!BH$788","v":0},{"$f":"C_RevCost_Oceanic!BI$788","v":0},{"$f":"C_RevCost_Oceanic!BJ$788","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1244","v":"UKATS Provision c/f"},null,{"$f":"C_RevCost_UKATS!G1244","v":"£'000 "},{"$f":"C_RevCost_UKATS!H1244","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1244","v":"BS"},{"$f":"C_RevCost_UKATS!J1244","v":0},null,{"$f":"C_RevCost_UKATS!L1244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1244","v":0},null,{"$f":"C_RevCost_UKATS!AA1244","v":-8302.6489925000005},{"$f":"C_RevCost_UKATS!AB1244","v":-5605.1278361298173},{"$f":"C_RevCost_UKATS!AC1244","v":-5903.2176120432732},{"$f":"C_RevCost_UKATS!AD1244","v":-6682.4500000000007},{"$f":"C_RevCost_UKATS!AE1244","v":-8315.5500000000011},{"$f":"C_RevCost_UKATS!AF1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AG1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AH1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AI1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AJ1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AK1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AL1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AM1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AN1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AO1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AP1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AQ1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AR1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AS1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AT1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AU1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AV1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AW1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AX1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AY1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!AZ1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!BA1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!BB1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!BC1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!BD1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!BE1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!BF1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!BG1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!BH1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!BI1244","v":-15580.833755761543},{"$f":"C_RevCost_UKATS!BJ1244","v":-15580.833755761543}]
[]
[null,null,null,null,{"$f":"\"Total \" & D194","v":"Total Provisions"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H196","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA195:AA196)","v":-8302.6489925000005},{"$f":"SUM(AB195:AB196)","v":-5605.1278361298173},-5903.2176120432732,-6682.4500000000007,-8315.5500000000011,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15253.369315320817,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543]
[]
[null,null,null,"Grants"]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E440","v":"Deferred Income c/f (Oceanics)"},null,{"$f":"C_Capex_Oceanic!G440","v":"£'000"},{"$f":"C_Capex_Oceanic!H440","v":"Nominal"},{"$f":"C_Capex_Oceanic!I440","v":"BS"},{"$f":"C_Capex_Oceanic!J440","v":0},null,{"$f":"C_Capex_Oceanic!L440","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y440","v":0},null,{"$f":"C_Capex_Oceanic!AA440","v":0},{"$f":"C_Capex_Oceanic!AB440","v":0},{"$f":"C_Capex_Oceanic!AC440","v":0},{"$f":"C_Capex_Oceanic!AD440","v":0},{"$f":"C_Capex_Oceanic!AE440","v":0},{"$f":"C_Capex_Oceanic!AF440","v":0},{"$f":"C_Capex_Oceanic!AG440","v":0},{"$f":"C_Capex_Oceanic!AH440","v":0},{"$f":"C_Capex_Oceanic!AI440","v":0},{"$f":"C_Capex_Oceanic!AJ440","v":0},{"$f":"C_Capex_Oceanic!AK440","v":0},{"$f":"C_Capex_Oceanic!AL440","v":0},{"$f":"C_Capex_Oceanic!AM440","v":0},{"$f":"C_Capex_Oceanic!AN440","v":0},{"$f":"C_Capex_Oceanic!AO440","v":0},{"$f":"C_Capex_Oceanic!AP440","v":0},{"$f":"C_Capex_Oceanic!AQ440","v":0},{"$f":"C_Capex_Oceanic!AR440","v":0},{"$f":"C_Capex_Oceanic!AS440","v":0},{"$f":"C_Capex_Oceanic!AT440","v":0},{"$f":"C_Capex_Oceanic!AU440","v":0},{"$f":"C_Capex_Oceanic!AV440","v":0},{"$f":"C_Capex_Oceanic!AW440","v":0},{"$f":"C_Capex_Oceanic!AX440","v":0},{"$f":"C_Capex_Oceanic!AY440","v":0},{"$f":"C_Capex_Oceanic!AZ440","v":0},{"$f":"C_Capex_Oceanic!BA440","v":0},{"$f":"C_Capex_Oceanic!BB440","v":0},{"$f":"C_Capex_Oceanic!BC440","v":0},{"$f":"C_Capex_Oceanic!BD440","v":0},{"$f":"C_Capex_Oceanic!BE440","v":0},{"$f":"C_Capex_Oceanic!BF440","v":0},{"$f":"C_Capex_Oceanic!BG440","v":0},{"$f":"C_Capex_Oceanic!BH440","v":0},{"$f":"C_Capex_Oceanic!BI440","v":0},{"$f":"C_Capex_Oceanic!BJ440","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E451","v":"Deferred Income c/f (UKATS)"},null,{"$f":"C_Capex_UKATS!G451","v":"£'000"},{"$f":"C_Capex_UKATS!H451","v":"Nominal"},{"$f":"C_Capex_UKATS!I451","v":"BS"},{"$f":"C_Capex_UKATS!J451","v":0},null,{"$f":"C_Capex_UKATS!L451","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y451","v":0},null,{"$f":"C_Capex_UKATS!AA451","v":0},{"$f":"C_Capex_UKATS!AB451","v":0},{"$f":"C_Capex_UKATS!AC451","v":0},{"$f":"C_Capex_UKATS!AD451","v":0},{"$f":"C_Capex_UKATS!AE451","v":0},{"$f":"C_Capex_UKATS!AF451","v":0},{"$f":"C_Capex_UKATS!AG451","v":0},{"$f":"C_Capex_UKATS!AH451","v":0},{"$f":"C_Capex_UKATS!AI451","v":0},{"$f":"C_Capex_UKATS!AJ451","v":0},{"$f":"C_Capex_UKATS!AK451","v":0},{"$f":"C_Capex_UKATS!AL451","v":0},{"$f":"C_Capex_UKATS!AM451","v":0},{"$f":"C_Capex_UKATS!AN451","v":0},{"$f":"C_Capex_UKATS!AO451","v":0},{"$f":"C_Capex_UKATS!AP451","v":0},{"$f":"C_Capex_UKATS!AQ451","v":0},{"$f":"C_Capex_UKATS!AR451","v":0},{"$f":"C_Capex_UKATS!AS451","v":0},{"$f":"C_Capex_UKATS!AT451","v":0},{"$f":"C_Capex_UKATS!AU451","v":0},{"$f":"C_Capex_UKATS!AV451","v":0},{"$f":"C_Capex_UKATS!AW451","v":0},{"$f":"C_Capex_UKATS!AX451","v":0},{"$f":"C_Capex_UKATS!AY451","v":0},{"$f":"C_Capex_UKATS!AZ451","v":0},{"$f":"C_Capex_UKATS!BA451","v":0},{"$f":"C_Capex_UKATS!BB451","v":0},{"$f":"C_Capex_UKATS!BC451","v":0},{"$f":"C_Capex_UKATS!BD451","v":0},{"$f":"C_Capex_UKATS!BE451","v":0},{"$f":"C_Capex_UKATS!BF451","v":0},{"$f":"C_Capex_UKATS!BG451","v":0},{"$f":"C_Capex_UKATS!BH451","v":0},{"$f":"C_Capex_UKATS!BI451","v":0},{"$f":"C_Capex_UKATS!BJ451","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E121","v":"INEA Funding (c/f)"},null,{"$f":"C_RevCost_UKATS!G121","v":"£'000"},{"$f":"C_RevCost_UKATS!H121","v":"Nominal"},{"$f":"C_RevCost_UKATS!I121","v":0},{"$f":"C_RevCost_UKATS!J121","v":0},null,{"$f":"C_RevCost_UKATS!L121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y121","v":0},null,{"$f":"C_RevCost_UKATS!AA121","v":0},{"$f":"C_RevCost_UKATS!AB121","v":0},{"$f":"C_RevCost_UKATS!AC121","v":0},{"$f":"C_RevCost_UKATS!AD121","v":0},{"$f":"C_RevCost_UKATS!AE121","v":0},{"$f":"C_RevCost_UKATS!AF121","v":0},{"$f":"C_RevCost_UKATS!AG121","v":6971.0469967224035},{"$f":"C_RevCost_UKATS!AH121","v":33967.906999685743},{"$f":"C_RevCost_UKATS!AI121","v":36357.792060844891},{"$f":"C_RevCost_UKATS!AJ121","v":38571.66907341098},{"$f":"C_RevCost_UKATS!AK121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AL121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AM121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AN121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AO121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AP121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AQ121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AR121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AS121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AT121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AU121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AV121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AW121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AX121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AY121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!AZ121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!BA121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!BB121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!BC121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!BD121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!BE121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!BF121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!BG121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!BH121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!BI121","v":39604.775606127761},{"$f":"C_RevCost_UKATS!BJ121","v":39604.775606127761}]
[]
[null,null,null,null,{"$f":"\"Total \" & D200","v":"Total Grants"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H203","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA201:AA203)","v":0},{"$f":"SUM(AB201:AB203)","v":0},0,0,0,0,6971.0469967224035,33967.906999685743,36357.792060844891,38571.66907341098,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761]
[]
[null,null,null,"Group Liabilities"]
[null,null,null,null,{"$f":"'C_Existing Debt'!E45","v":"Pre 2020 Debt c/f"},null,{"$f":"'C_Existing Debt'!G45","v":"£'000 "},{"$f":"'C_Existing Debt'!H45","v":"Nominal"},{"$f":"'C_Existing Debt'!I45","v":"BS"},{"$f":"'C_Existing Debt'!J45","v":0},null,{"$f":"'C_Existing Debt'!L45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y45","v":0},null,{"$f":"'C_Existing Debt'!AA45","v":-584291.46290541405},{"$f":"'C_Existing Debt'!AB45","v":-461841.67499999999},{"$f":"'C_Existing Debt'!AC45","v":-393064.2},{"$f":"'C_Existing Debt'!AD45","v":-347513.1},{"$f":"'C_Existing Debt'!AE45","v":-600195.15},{"$f":"'C_Existing Debt'!AF45","v":-707538.14436339703},{"$f":"'C_Existing Debt'!AG45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AH45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AI45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AJ45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AK45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AL45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AM45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AN45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AO45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AP45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AQ45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AR45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AS45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AT45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AU45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AV45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AW45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AX45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AY45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!AZ45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BA45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BB45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BC45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BD45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BE45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BF45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BG45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BH45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BI45","v":-0.14436339703388512},{"$f":"'C_Existing Debt'!BJ45","v":-0.14436339703388512}]
[null,null,null,null,{"$f":"C_Financing!E171","v":"Post 2020 Debt c/f (Fixed)"},null,{"$f":"C_Financing!G171","v":"£'000 "},{"$f":"C_Financing!H171","v":"Nominal"},{"$f":"C_Financing!I171","v":"BS"},{"$f":"C_Financing!J171","v":0},null,{"$f":"C_Financing!L171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y171","v":0},null,{"$f":"C_Financing!AA171","v":0},{"$f":"C_Financing!AB171","v":0},{"$f":"C_Financing!AC171","v":0},{"$f":"C_Financing!AD171","v":0},{"$f":"C_Financing!AE171","v":0},{"$f":"C_Financing!AF171","v":0},{"$f":"C_Financing!AG171","v":-750000},{"$f":"C_Financing!AH171","v":-910000},{"$f":"C_Financing!AI171","v":-910000},{"$f":"C_Financing!AJ171","v":-910000},{"$f":"C_Financing!AK171","v":-910000},{"$f":"C_Financing!AL171","v":-910000},{"$f":"C_Financing!AM171","v":-910000},{"$f":"C_Financing!AN171","v":-910000},{"$f":"C_Financing!AO171","v":-910000},{"$f":"C_Financing!AP171","v":-910000},{"$f":"C_Financing!AQ171","v":-160000},{"$f":"C_Financing!AR171","v":0},{"$f":"C_Financing!AS171","v":0},{"$f":"C_Financing!AT171","v":0},{"$f":"C_Financing!AU171","v":0},{"$f":"C_Financing!AV171","v":0},{"$f":"C_Financing!AW171","v":0},{"$f":"C_Financing!AX171","v":0},{"$f":"C_Financing!AY171","v":0},{"$f":"C_Financing!AZ171","v":0},{"$f":"C_Financing!BA171","v":0},{"$f":"C_Financing!BB171","v":0},{"$f":"C_Financing!BC171","v":0},{"$f":"C_Financing!BD171","v":0},{"$f":"C_Financing!BE171","v":0},{"$f":"C_Financing!BF171","v":0},{"$f":"C_Financing!BG171","v":0},{"$f":"C_Financing!BH171","v":0},{"$f":"C_Financing!BI171","v":0},{"$f":"C_Financing!BJ171","v":0}]
[null,null,null,null,{"$f":"C_OtherFin!E34","v":"Other liabilities (actual for historic balances)"},null,{"$f":"C_OtherFin!G34","v":"£'000"},{"$f":"C_OtherFin!H34","v":"Nominal"},{"$f":"C_OtherFin!I34","v":0},{"$f":"C_OtherFin!J34","v":0},null,{"$f":"C_OtherFin!L34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y34","v":0},null,{"$f":"C_OtherFin!AA34","v":-100825.40420746268},{"$f":"C_OtherFin!AB34","v":-93039.451348169008},{"$f":"C_OtherFin!AC34","v":-154046.91678272304},{"$f":"C_OtherFin!AD34","v":-168696.73600000003},{"$f":"C_OtherFin!AE34","v":-191478.92174010596},{"$f":"C_OtherFin!AF34","v":-188313.2276256358},{"$f":"C_OtherFin!AG34","v":-188313.2276256358},{"$f":"C_OtherFin!AH34","v":-188313.2276256358},{"$f":"C_OtherFin!AI34","v":-188313.2276256358},{"$f":"C_OtherFin!AJ34","v":-188313.2276256358},{"$f":"C_OtherFin!AK34","v":-188313.2276256358},{"$f":"C_OtherFin!AL34","v":-188313.2276256358},{"$f":"C_OtherFin!AM34","v":-188313.2276256358},{"$f":"C_OtherFin!AN34","v":-188313.2276256358},{"$f":"C_OtherFin!AO34","v":-188313.2276256358},{"$f":"C_OtherFin!AP34","v":-188313.2276256358},{"$f":"C_OtherFin!AQ34","v":-188313.2276256358},{"$f":"C_OtherFin!AR34","v":-188313.2276256358},{"$f":"C_OtherFin!AS34","v":-188313.2276256358},{"$f":"C_OtherFin!AT34","v":-188313.2276256358},{"$f":"C_OtherFin!AU34","v":-188313.2276256358},{"$f":"C_OtherFin!AV34","v":-188313.2276256358},{"$f":"C_OtherFin!AW34","v":-188313.2276256358},{"$f":"C_OtherFin!AX34","v":-188313.2276256358},{"$f":"C_OtherFin!AY34","v":-188313.2276256358},{"$f":"C_OtherFin!AZ34","v":-188313.2276256358},{"$f":"C_OtherFin!BA34","v":-188313.2276256358},{"$f":"C_OtherFin!BB34","v":-188313.2276256358},{"$f":"C_OtherFin!BC34","v":-188313.2276256358},{"$f":"C_OtherFin!BD34","v":-188313.2276256358},{"$f":"C_OtherFin!BE34","v":-188313.2276256358},{"$f":"C_OtherFin!BF34","v":-188313.2276256358},{"$f":"C_OtherFin!BG34","v":-188313.2276256358},{"$f":"C_OtherFin!BH34","v":-188313.2276256358},{"$f":"C_OtherFin!BI34","v":-188313.2276256358},{"$f":"C_OtherFin!BJ34","v":-188313.2276256358}]
[null,null,null,null,{"$f":"'C_Existing Debt'!E131","v":"Swap Asset / (Liability) "},null,{"$f":"'C_Existing Debt'!G131","v":"£'000 "},{"$f":"'C_Existing Debt'!H131","v":"Nominal"},{"$f":"'C_Existing Debt'!I131","v":"BS"},{"$f":"'C_Existing Debt'!J131","v":0},null,{"$f":"'C_Existing Debt'!L131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Existing Debt'!Y131","v":0},null,{"$f":"'C_Existing Debt'!AA131","v":-125529.75557354683},{"$f":"'C_Existing Debt'!AB131","v":-135155.62564489478},{"$f":"'C_Existing Debt'!AC131","v":-131560.92499829797},{"$f":"'C_Existing Debt'!AD131","v":-124242.05444316794},{"$f":"'C_Existing Debt'!AE131","v":-111901.99714572338},{"$f":"'C_Existing Debt'!AF131","v":-97656.248529201563},{"$f":"'C_Existing Debt'!AG131","v":-50803.348068340107},{"$f":"'C_Existing Debt'!AH131","v":0},{"$f":"'C_Existing Debt'!AI131","v":0},{"$f":"'C_Existing Debt'!AJ131","v":0},{"$f":"'C_Existing Debt'!AK131","v":0},{"$f":"'C_Existing Debt'!AL131","v":0},{"$f":"'C_Existing Debt'!AM131","v":0},{"$f":"'C_Existing Debt'!AN131","v":0},{"$f":"'C_Existing Debt'!AO131","v":0},{"$f":"'C_Existing Debt'!AP131","v":0},{"$f":"'C_Existing Debt'!AQ131","v":0},{"$f":"'C_Existing Debt'!AR131","v":0},{"$f":"'C_Existing Debt'!AS131","v":0},{"$f":"'C_Existing Debt'!AT131","v":0},{"$f":"'C_Existing Debt'!AU131","v":0},{"$f":"'C_Existing Debt'!AV131","v":0},{"$f":"'C_Existing Debt'!AW131","v":0},{"$f":"'C_Existing Debt'!AX131","v":0},{"$f":"'C_Existing Debt'!AY131","v":0},{"$f":"'C_Existing Debt'!AZ131","v":0},{"$f":"'C_Existing Debt'!BA131","v":0},{"$f":"'C_Existing Debt'!BB131","v":0},{"$f":"'C_Existing Debt'!BC131","v":0},{"$f":"'C_Existing Debt'!BD131","v":0},{"$f":"'C_Existing Debt'!BE131","v":0},{"$f":"'C_Existing Debt'!BF131","v":0},{"$f":"'C_Existing Debt'!BG131","v":0},{"$f":"'C_Existing Debt'!BH131","v":0},{"$f":"'C_Existing Debt'!BI131","v":0},{"$f":"'C_Existing Debt'!BJ131","v":0}]
[null,null,null,null,{"$f":"C_Financing!E495","v":"Finance Lease Liability c/f"},null,{"$f":"C_Financing!G495","v":"£'000 "},{"$f":"C_Financing!H495","v":"Nominal"},{"$f":"C_Financing!I495","v":"BS"},{"$f":"C_Financing!J495","v":0},null,{"$f":"C_Financing!L495","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y495","v":0},null,{"$f":"C_Financing!AA495","v":-1490.46795},{"$f":"C_Financing!AB495","v":-1857.32264999993},{"$f":"C_Financing!AC495","v":-1647.5749999999007},{"$f":"C_Financing!AD495","v":-1453.5812150479471},{"$f":"C_Financing!AE495","v":-49298.202071682659},{"$f":"C_Financing!AF495","v":-61454.649999999994},{"$f":"C_Financing!AG495","v":-54666.238197847873},{"$f":"C_Financing!AH495","v":-48747.173643380025},{"$f":"C_Financing!AI495","v":-43640.335965540369},{"$f":"C_Financing!AJ495","v":-37983.622922457267},{"$f":"C_Financing!AK495","v":-31935.00492846511},{"$f":"C_Financing!AL495","v":-25775.455950962496},{"$f":"C_Financing!AM495","v":-19543.632561779443},{"$f":"C_Financing!AN495","v":-13326.544530410789},{"$f":"C_Financing!AO495","v":-7007.4350779107899},{"$f":"C_Financing!AP495","v":-3588.9126404107928},{"$f":"C_Financing!AQ495","v":0},{"$f":"C_Financing!AR495","v":0},{"$f":"C_Financing!AS495","v":0},{"$f":"C_Financing!AT495","v":0},{"$f":"C_Financing!AU495","v":0},{"$f":"C_Financing!AV495","v":0},{"$f":"C_Financing!AW495","v":0},{"$f":"C_Financing!AX495","v":0},{"$f":"C_Financing!AY495","v":0},{"$f":"C_Financing!AZ495","v":0},{"$f":"C_Financing!BA495","v":0},{"$f":"C_Financing!BB495","v":0},{"$f":"C_Financing!BC495","v":0},{"$f":"C_Financing!BD495","v":0},{"$f":"C_Financing!BE495","v":0},{"$f":"C_Financing!BF495","v":0},{"$f":"C_Financing!BG495","v":0},{"$f":"C_Financing!BH495","v":0},{"$f":"C_Financing!BI495","v":0},{"$f":"C_Financing!BJ495","v":0}]
[null,null,null,null,{"$f":"C_Fin_Synth!E407","v":"Synthetic index-linked Accretion c/f"},null,{"$f":"C_Fin_Synth!G407","v":"£'000 "},{"$f":"C_Fin_Synth!H407","v":"Nominal"},{"$f":"C_Fin_Synth!I407","v":0},{"$f":"C_Fin_Synth!J407","v":0},null,{"$f":"C_Fin_Synth!L407","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y407","v":0},null,{"$f":"C_Fin_Synth!AA407","v":0},{"$f":"C_Fin_Synth!AB407","v":0},{"$f":"C_Fin_Synth!AC407","v":0},{"$f":"C_Fin_Synth!AD407","v":0},{"$f":"C_Fin_Synth!AE407","v":0},{"$f":"C_Fin_Synth!AF407","v":0},{"$f":"C_Fin_Synth!AG407","v":0},{"$f":"C_Fin_Synth!AH407","v":0},{"$f":"C_Fin_Synth!AI407","v":0},{"$f":"C_Fin_Synth!AJ407","v":0},{"$f":"C_Fin_Synth!AK407","v":0},{"$f":"C_Fin_Synth!AL407","v":0},{"$f":"C_Fin_Synth!AM407","v":0},{"$f":"C_Fin_Synth!AN407","v":0},{"$f":"C_Fin_Synth!AO407","v":0},{"$f":"C_Fin_Synth!AP407","v":0},{"$f":"C_Fin_Synth!AQ407","v":0},{"$f":"C_Fin_Synth!AR407","v":0},{"$f":"C_Fin_Synth!AS407","v":0},{"$f":"C_Fin_Synth!AT407","v":0},{"$f":"C_Fin_Synth!AU407","v":0},{"$f":"C_Fin_Synth!AV407","v":0},{"$f":"C_Fin_Synth!AW407","v":0},{"$f":"C_Fin_Synth!AX407","v":0},{"$f":"C_Fin_Synth!AY407","v":0},{"$f":"C_Fin_Synth!AZ407","v":0},{"$f":"C_Fin_Synth!BA407","v":0},{"$f":"C_Fin_Synth!BB407","v":0},{"$f":"C_Fin_Synth!BC407","v":0},{"$f":"C_Fin_Synth!BD407","v":0},{"$f":"C_Fin_Synth!BE407","v":0},{"$f":"C_Fin_Synth!BF407","v":0},{"$f":"C_Fin_Synth!BG407","v":0},{"$f":"C_Fin_Synth!BH407","v":0},{"$f":"C_Fin_Synth!BI407","v":0},{"$f":"C_Fin_Synth!BJ407","v":0}]
[null,null,null,null,{"$f":"C_Fin_Synth!E193","v":"Synthetic index-linked debt c/f"},null,{"$f":"C_Fin_Synth!G193","v":"£'000 "},{"$f":"C_Fin_Synth!H193","v":"Nominal"},{"$f":"C_Fin_Synth!I193","v":0},{"$f":"C_Fin_Synth!J193","v":0},null,{"$f":"C_Fin_Synth!L193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y193","v":0},null,{"$f":"C_Fin_Synth!AA193","v":0},{"$f":"C_Fin_Synth!AB193","v":0},{"$f":"C_Fin_Synth!AC193","v":0},{"$f":"C_Fin_Synth!AD193","v":0},{"$f":"C_Fin_Synth!AE193","v":0},{"$f":"C_Fin_Synth!AF193","v":0},{"$f":"C_Fin_Synth!AG193","v":0},{"$f":"C_Fin_Synth!AH193","v":0},{"$f":"C_Fin_Synth!AI193","v":0},{"$f":"C_Fin_Synth!AJ193","v":0},{"$f":"C_Fin_Synth!AK193","v":0},{"$f":"C_Fin_Synth!AL193","v":0},{"$f":"C_Fin_Synth!AM193","v":0},{"$f":"C_Fin_Synth!AN193","v":0},{"$f":"C_Fin_Synth!AO193","v":0},{"$f":"C_Fin_Synth!AP193","v":0},{"$f":"C_Fin_Synth!AQ193","v":0},{"$f":"C_Fin_Synth!AR193","v":0},{"$f":"C_Fin_Synth!AS193","v":0},{"$f":"C_Fin_Synth!AT193","v":0},{"$f":"C_Fin_Synth!AU193","v":0},{"$f":"C_Fin_Synth!AV193","v":0},{"$f":"C_Fin_Synth!AW193","v":0},{"$f":"C_Fin_Synth!AX193","v":0},{"$f":"C_Fin_Synth!AY193","v":0},{"$f":"C_Fin_Synth!AZ193","v":0},{"$f":"C_Fin_Synth!BA193","v":0},{"$f":"C_Fin_Synth!BB193","v":0},{"$f":"C_Fin_Synth!BC193","v":0},{"$f":"C_Fin_Synth!BD193","v":0},{"$f":"C_Fin_Synth!BE193","v":0},{"$f":"C_Fin_Synth!BF193","v":0},{"$f":"C_Fin_Synth!BG193","v":0},{"$f":"C_Fin_Synth!BH193","v":0},{"$f":"C_Fin_Synth!BI193","v":0},{"$f":"C_Fin_Synth!BJ193","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E933","v":"Retirement Benefit Asset (Oceanic) Creditor"},null,{"$f":"C_RevCost_Oceanic!G933","v":"£'000"},{"$f":"C_RevCost_Oceanic!H933","v":"Nominal"},{"$f":"C_RevCost_Oceanic!I933","v":0},{"$f":"C_RevCost_Oceanic!J933","v":0},null,{"$f":"C_RevCost_Oceanic!L933","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y933","v":0},null,{"$f":"C_RevCost_Oceanic!AA933","v":0},{"$f":"C_RevCost_Oceanic!AB933","v":0},{"$f":"C_RevCost_Oceanic!AC933","v":0},{"$f":"C_RevCost_Oceanic!AD933","v":0},{"$f":"C_RevCost_Oceanic!AE933","v":0},{"$f":"C_RevCost_Oceanic!AF933","v":0},{"$f":"C_RevCost_Oceanic!AG933","v":0},{"$f":"C_RevCost_Oceanic!AH933","v":0},{"$f":"C_RevCost_Oceanic!AI933","v":0},{"$f":"C_RevCost_Oceanic!AJ933","v":0},{"$f":"C_RevCost_Oceanic!AK933","v":0},{"$f":"C_RevCost_Oceanic!AL933","v":0},{"$f":"C_RevCost_Oceanic!AM933","v":0},{"$f":"C_RevCost_Oceanic!AN933","v":0},{"$f":"C_RevCost_Oceanic!AO933","v":0},{"$f":"C_RevCost_Oceanic!AP933","v":0},{"$f":"C_RevCost_Oceanic!AQ933","v":0},{"$f":"C_RevCost_Oceanic!AR933","v":0},{"$f":"C_RevCost_Oceanic!AS933","v":0},{"$f":"C_RevCost_Oceanic!AT933","v":0},{"$f":"C_RevCost_Oceanic!AU933","v":0},{"$f":"C_RevCost_Oceanic!AV933","v":0},{"$f":"C_RevCost_Oceanic!AW933","v":0},{"$f":"C_RevCost_Oceanic!AX933","v":0},{"$f":"C_RevCost_Oceanic!AY933","v":0},{"$f":"C_RevCost_Oceanic!AZ933","v":0},{"$f":"C_RevCost_Oceanic!BA933","v":0},{"$f":"C_RevCost_Oceanic!BB933","v":0},{"$f":"C_RevCost_Oceanic!BC933","v":0},{"$f":"C_RevCost_Oceanic!BD933","v":0},{"$f":"C_RevCost_Oceanic!BE933","v":0},{"$f":"C_RevCost_Oceanic!BF933","v":0},{"$f":"C_RevCost_Oceanic!BG933","v":0},{"$f":"C_RevCost_Oceanic!BH933","v":0},{"$f":"C_RevCost_Oceanic!BI933","v":0},{"$f":"C_RevCost_Oceanic!BJ933","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E1417","v":"Retirement Benefit Asset (UKATS) Creditors"},null,{"$f":"C_RevCost_UKATS!G1417","v":"£'000"},{"$f":"C_RevCost_UKATS!H1417","v":"Nominal"},{"$f":"C_RevCost_UKATS!I1417","v":0},{"$f":"C_RevCost_UKATS!J1417","v":0},null,{"$f":"C_RevCost_UKATS!L1417","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y1417","v":0},null,{"$f":"C_RevCost_UKATS!AA1417","v":-110981.25},{"$f":"C_RevCost_UKATS!AB1417","v":-212456.63380296677},{"$f":"C_RevCost_UKATS!AC1417","v":-3253.8779343222559},{"$f":"C_RevCost_UKATS!AD1417","v":0},{"$f":"C_RevCost_UKATS!AE1417","v":0},{"$f":"C_RevCost_UKATS!AF1417","v":0},{"$f":"C_RevCost_UKATS!AG1417","v":0},{"$f":"C_RevCost_UKATS!AH1417","v":0},{"$f":"C_RevCost_UKATS!AI1417","v":0},{"$f":"C_RevCost_UKATS!AJ1417","v":0},{"$f":"C_RevCost_UKATS!AK1417","v":0},{"$f":"C_RevCost_UKATS!AL1417","v":0},{"$f":"C_RevCost_UKATS!AM1417","v":0},{"$f":"C_RevCost_UKATS!AN1417","v":0},{"$f":"C_RevCost_UKATS!AO1417","v":0},{"$f":"C_RevCost_UKATS!AP1417","v":0},{"$f":"C_RevCost_UKATS!AQ1417","v":0},{"$f":"C_RevCost_UKATS!AR1417","v":0},{"$f":"C_RevCost_UKATS!AS1417","v":0},{"$f":"C_RevCost_UKATS!AT1417","v":0},{"$f":"C_RevCost_UKATS!AU1417","v":0},{"$f":"C_RevCost_UKATS!AV1417","v":0},{"$f":"C_RevCost_UKATS!AW1417","v":0},{"$f":"C_RevCost_UKATS!AX1417","v":0},{"$f":"C_RevCost_UKATS!AY1417","v":0},{"$f":"C_RevCost_UKATS!AZ1417","v":0},{"$f":"C_RevCost_UKATS!BA1417","v":0},{"$f":"C_RevCost_UKATS!BB1417","v":0},{"$f":"C_RevCost_UKATS!BC1417","v":0},{"$f":"C_RevCost_UKATS!BD1417","v":0},{"$f":"C_RevCost_UKATS!BE1417","v":0},{"$f":"C_RevCost_UKATS!BF1417","v":0},{"$f":"C_RevCost_UKATS!BG1417","v":0},{"$f":"C_RevCost_UKATS!BH1417","v":0},{"$f":"C_RevCost_UKATS!BI1417","v":0},{"$f":"C_RevCost_UKATS!BJ1417","v":0}]
[]
[null,null,null,null,{"$f":"\"Total \" & D207","v":"Total Group Liabilities"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H216","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA208:AA216)","v":-923118.34063642356},{"$f":"SUM(AB208:AB216)","v":-904350.70844603062},-683573.49471534311,-641905.47165821597,-952874.27095751197,-1054962.2705182345,-1043782.9582552208,-1147060.5456324127,-1141953.707954573,-1136296.99491149,-1130248.3769174977,-1124088.8279399951,-1117857.0045508121,-1111639.9165194435,-1105320.8070669435,-1101902.2846294434,-348313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284]
[]
[null,null,null,null,{"$f":" \"Total \" &C174","v":"Total Liabilities"},null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H218","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA185,AA192,AA218, AA198, AA205)","v":-1072034.806466202},-1083469.2643166641,-939034.60299612943,-935789.29461243423,-1245997.0745178941,-1241547.8154661402,-1298186.7626742227,-1306609.0233481519,-1263689.4040501064,-1289841.0270506123,-1274535.9570303399,{"$f":"SUM(AL185,AL192,AL218, AL198, AL205)","v":-1261364.4430269669},-1248745.857064575,-1184443.6737971783,-1169419.6071823551,-1138205.2978720895,-386858.56479234959,-229231.14893928258,-229218.87838023179,-229206.96521610481,-229195.39903734077,-229184.16973756981,-229173.26750478247,-229162.68281275599,-229152.40641273023,-229142.42932532658,-229132.74283270171,-228795.87403048924,-229114.2080226079,-229105.34350967384,-228809.85974520538,-228809.85974520538,-228809.85974520538,-228809.85974520538,-228809.85974520538,-228809.85974520538]
[]
[null,null,null,null,"Net Assets",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H220","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA172 + AA220","v":529108.23691708664},{"$f":"AB172 + AB220","v":469915.00533335027},685652.19734684343,711498.80718426453,721480.97291739006,620121.85267830174,{"$f":"AG172 + AG220","v":765450.50325108762},1042262.6114533322,1159496.2907245818,1238088.6230729634,1362405.1817833201,1484249.4196228907,1599802.4056024137,706957.09936464531,492603.91230857093,290105.7434603963,75247.580279070884,-44717.35185535776,-170207.74485625001,-435329.31740479684,-568079.72090019437,-696360.73293218552,-817792.10378351086,-933005.31975115533,-1040901.571945898,-1143880.1263384253,-1242731.1955391765,-1334074.0915054663,-1435943.3331789244,-1541419.6962992891,-1645159.8421275038,-1755247.189333,-1871738.6092823737,-1995006.6943995757,-2125445.7233780227,-2263472.92225216]
[]
[null,null,"Equity"]
[null,null,null,null,{"$f":"C_Financing!E$394","v":"Share Capital Balance c/f"},null,{"$f":"C_Financing!G$394","v":"£'000 "},{"$f":"C_Financing!H$394","v":"Nominal"},{"$f":"C_Financing!I$394","v":"BS"},{"$f":"C_Financing!J$394","v":0},null,{"$f":"C_Financing!L$394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$394","v":0},null,{"$f":"C_Financing!AA$394","v":10000},{"$f":"C_Financing!AB$394","v":10000},{"$f":"C_Financing!AC$394","v":10000},{"$f":"C_Financing!AD$394","v":10000},{"$f":"C_Financing!AE$394","v":10000},{"$f":"C_Financing!AF$394","v":10000},{"$f":"C_Financing!AG$394","v":10000},{"$f":"C_Financing!AH$394","v":10000},{"$f":"C_Financing!AI$394","v":10000},{"$f":"C_Financing!AJ$394","v":10000},{"$f":"C_Financing!AK$394","v":10000},{"$f":"C_Financing!AL$394","v":10000},{"$f":"C_Financing!AM$394","v":10000},{"$f":"C_Financing!AN$394","v":10000},{"$f":"C_Financing!AO$394","v":10000},{"$f":"C_Financing!AP$394","v":10000},{"$f":"C_Financing!AQ$394","v":10000},{"$f":"C_Financing!AR$394","v":10000},{"$f":"C_Financing!AS$394","v":10000},{"$f":"C_Financing!AT$394","v":10000},{"$f":"C_Financing!AU$394","v":10000},{"$f":"C_Financing!AV$394","v":10000},{"$f":"C_Financing!AW$394","v":10000},{"$f":"C_Financing!AX$394","v":10000},{"$f":"C_Financing!AY$394","v":10000},{"$f":"C_Financing!AZ$394","v":10000},{"$f":"C_Financing!BA$394","v":10000},{"$f":"C_Financing!BB$394","v":10000},{"$f":"C_Financing!BC$394","v":10000},{"$f":"C_Financing!BD$394","v":10000},{"$f":"C_Financing!BE$394","v":10000},{"$f":"C_Financing!BF$394","v":10000},{"$f":"C_Financing!BG$394","v":10000},{"$f":"C_Financing!BH$394","v":10000},{"$f":"C_Financing!BI$394","v":10000},{"$f":"C_Financing!BJ$394","v":10000}]
[null,null,null,null,{"$f":"C_Financing!E465","v":"Cumulative Equity Transfer From Shareholders"},null,{"$f":"C_Financing!G465","v":"£'000 "},{"$f":"C_Financing!H465","v":"Nominal"},{"$f":"C_Financing!I465","v":0},{"$f":"C_Financing!J465","v":0},null,{"$f":"C_Financing!L465","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y465","v":0},null,{"$f":"C_Financing!AA465","v":0},{"$f":"C_Financing!AB465","v":0},{"$f":"C_Financing!AC465","v":0},{"$f":"C_Financing!AD465","v":0},{"$f":"C_Financing!AE465","v":0},{"$f":"C_Financing!AF465","v":0},{"$f":"C_Financing!AG465","v":0},{"$f":"C_Financing!AH465","v":0},{"$f":"C_Financing!AI465","v":0},{"$f":"C_Financing!AJ465","v":0},{"$f":"C_Financing!AK465","v":0},{"$f":"C_Financing!AL465","v":0},{"$f":"C_Financing!AM465","v":0},{"$f":"C_Financing!AN465","v":0},{"$f":"C_Financing!AO465","v":0},{"$f":"C_Financing!AP465","v":0},{"$f":"C_Financing!AQ465","v":0},{"$f":"C_Financing!AR465","v":0},{"$f":"C_Financing!AS465","v":0},{"$f":"C_Financing!AT465","v":0},{"$f":"C_Financing!AU465","v":0},{"$f":"C_Financing!AV465","v":0},{"$f":"C_Financing!AW465","v":0},{"$f":"C_Financing!AX465","v":0},{"$f":"C_Financing!AY465","v":0},{"$f":"C_Financing!AZ465","v":0},{"$f":"C_Financing!BA465","v":0},{"$f":"C_Financing!BB465","v":0},{"$f":"C_Financing!BC465","v":0},{"$f":"C_Financing!BD465","v":0},{"$f":"C_Financing!BE465","v":0},{"$f":"C_Financing!BF465","v":0},{"$f":"C_Financing!BG465","v":0},{"$f":"C_Financing!BH465","v":0},{"$f":"C_Financing!BI465","v":0},{"$f":"C_Financing!BJ465","v":0}]
[null,null,null,null,{"$f":"C_OtherFin!E56","v":"Retained Earnings c/f"},null,{"$f":"C_OtherFin!G56","v":"£'000 "},{"$f":"C_OtherFin!H56","v":"Nominal"},{"$f":"C_OtherFin!I56","v":"BS"},{"$f":"C_OtherFin!J56","v":0},null,{"$f":"C_OtherFin!L56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y56","v":0},null,{"$f":"C_OtherFin!AA56","v":519108.23691708664},{"$f":"C_OtherFin!AB56","v":459915.00533335027},{"$f":"C_OtherFin!AC56","v":675652.19734684331},{"$f":"C_OtherFin!AD56","v":701498.80718426465},{"$f":"C_OtherFin!AE56","v":711480.97291739029},{"$f":"C_OtherFin!AF56","v":610121.85267830186},{"$f":"C_OtherFin!AG56","v":755450.50472188601},{"$f":"C_OtherFin!AH56","v":1032262.6129241299},{"$f":"C_OtherFin!AI56","v":1149496.2921953804},{"$f":"C_OtherFin!AJ56","v":1228088.6245437611},{"$f":"C_OtherFin!AK56","v":1352405.1832541183},{"$f":"C_OtherFin!AL56","v":1474249.4210936888},{"$f":"C_OtherFin!AM56","v":1589802.4070732119},{"$f":"C_OtherFin!AN56","v":696957.10083544359},{"$f":"C_OtherFin!AO56","v":482603.91377936851},{"$f":"C_OtherFin!AP56","v":280105.74493119417},{"$f":"C_OtherFin!AQ56","v":65247.581749868958},{"$f":"C_OtherFin!AR56","v":-54717.350384559744},{"$f":"C_OtherFin!AS56","v":-180207.74338545205},{"$f":"C_OtherFin!AT56","v":-445329.31593399879},{"$f":"C_OtherFin!AU56","v":-578079.71942939633},{"$f":"C_OtherFin!AV56","v":-706360.73146138736},{"$f":"C_OtherFin!AW56","v":-827792.10231271281},{"$f":"C_OtherFin!AX56","v":-943005.31828035729},{"$f":"C_OtherFin!AY56","v":-1050901.5704750998},{"$f":"C_OtherFin!AZ56","v":-1153880.1248676274},{"$f":"C_OtherFin!BA56","v":-1252731.1940683783},{"$f":"C_OtherFin!BB56","v":-1344074.0900346681},{"$f":"C_OtherFin!BC56","v":-1445943.3317081262},{"$f":"C_OtherFin!BD56","v":-1551419.6948284912},{"$f":"C_OtherFin!BE56","v":-1655159.8406567061},{"$f":"C_OtherFin!BF56","v":-1765247.1878622023},{"$f":"C_OtherFin!BG56","v":-1881738.6078115758},{"$f":"C_OtherFin!BH56","v":-2005006.6929287773},{"$f":"C_OtherFin!BI56","v":-2135445.721907224},{"$f":"C_OtherFin!BJ56","v":-2273472.9207813614}]
[null,null,null,null,"Total Shareholder Funds",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H227","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA225:AA227)","v":529108.23691708664},{"$f":"SUM(AB225:AB227)","v":469915.00533335027},685652.19734684331,711498.80718426465,721480.97291739029,620121.85267830186,765450.50472188601,1042262.6129241299,1159496.2921953804,1238088.6245437611,1362405.1832541183,1484249.4210936888,1599802.4070732119,706957.10083544359,492603.91377936851,290105.74493119417,75247.581749868958,-44717.350384559744,-170207.74338545205,-435329.31593399879,-568079.71942939633,-696360.73146138736,-817792.10231271281,-933005.31828035729,-1040901.5704750998,-1143880.1248676274,-1242731.1940683783,-1334074.0900346681,-1435943.3317081262,-1541419.6948284912,-1645159.8406567061,-1755247.1878622023,-1871738.6078115758,-1995006.6929287773,-2125445.721907224,-2263472.9207813614]
[]
["Cash Flow Statement"]
[]
[null,null,null,"UKATS Revenue (including London Approach)"]
[null,null,null,null,{"$f":"C_Financing!E$626","v":"For Working Capital Calcs Received"},null,{"$f":"C_Financing!G$626","v":"£'000 "},{"$f":"C_Financing!H$626","v":"Nominal"},{"$f":"C_Financing!I$626","v":"CF"},{"$f":"C_Financing!J$626","v":0},null,{"$f":"C_Financing!L$626","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$626","v":9100702.9791525733},null,{"$f":"C_Financing!AA$626","v":723837.98158749996},{"$f":"C_Financing!AB$626","v":735286.5152149999},{"$f":"C_Financing!AC$626","v":744947.3470825},{"$f":"C_Financing!AD$626","v":737141.24074500042},{"$f":"C_Financing!AE$626","v":736608.56143500004},{"$f":"C_Financing!AF$626","v":699974.00007750001},{"$f":"C_Financing!AG$626","v":462673.90674260625},{"$f":"C_Financing!AH$626","v":456905.98544094677},{"$f":"C_Financing!AI$626","v":718313.09805228177},{"$f":"C_Financing!AJ$626","v":806643.63567066041},{"$f":"C_Financing!AK$626","v":833198.2178076664},{"$f":"C_Financing!AL$626","v":860125.72297948459},{"$f":"C_Financing!AM$626","v":887652.05655207357},{"$f":"C_Financing!AN$626","v":142489.41603070218},{"$f":"C_Financing!AO$626","v":7506.4672508903213},{"$f":"C_Financing!AP$626","v":5981.2162689524848},{"$f":"C_Financing!AQ$626","v":5587.3027723476334},{"$f":"C_Financing!AR$626","v":5170.5205853704474},{"$f":"C_Financing!AS$626","v":1795.2727004583696},{"$f":"C_Financing!AT$626","v":-493.52766095605028},{"$f":"C_Financing!AU$626","v":-782.30783246943292},{"$f":"C_Financing!AV$626","v":-462.09297057511299},{"$f":"C_Financing!AW$626","v":-61.85765697946642},{"$f":"C_Financing!AX$626","v":-3.6149798990116373E-13},{"$f":"C_Financing!AY$626","v":-3.6812875755159803E-13},{"$f":"C_Financing!AZ$626","v":-3.7844379288342917E-13},{"$f":"C_Financing!BA$626","v":-3.8904785739788801E-13},{"$f":"C_Financing!BB$626","v":-3.9994904974570364E-13},{"$f":"C_Financing!BC$626","v":-4.1115569550328476E-13},{"$f":"C_Financing!BD$626","v":-4.2267635353121822E-13},{"$f":"C_Financing!BE$626","v":-5.0118239034428079E-13},{"$f":"C_Financing!BF$626","v":-4.4856304504664832E-13},{"$f":"C_Financing!BG$626","v":-4.6113186387238588E-13},{"$f":"C_Financing!BH$626","v":-4.7405286330778056E-13},{"$f":"C_Financing!BI$626","v":-4.8733591151813417E-13},{"$f":"C_Financing!BJ$626","v":-5.0099115317655049E-13}]
[null,null,null,null,{"$f":"C_Financing!E$631","v":"RP3 TRS Revenues Received"},null,{"$f":"C_Financing!G$631","v":"£'000 "},{"$f":"C_Financing!H$631","v":"Nominal"},{"$f":"C_Financing!I$631","v":"CF"},{"$f":"C_Financing!J$631","v":0},null,{"$f":"C_Financing!L$631","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$631","v":1016564.7498230938},null,{"$f":"C_Financing!AA$631","v":0},{"$f":"C_Financing!AB$631","v":0},{"$f":"C_Financing!AC$631","v":0},{"$f":"C_Financing!AD$631","v":0},{"$f":"C_Financing!AE$631","v":0},{"$f":"C_Financing!AF$631","v":0},{"$f":"C_Financing!AG$631","v":0},{"$f":"C_Financing!AH$631","v":0},{"$f":"C_Financing!AI$631","v":92149.110734223854},{"$f":"C_Financing!AJ$631","v":93281.778975170528},{"$f":"C_Financing!AK$631","v":94279.116282038813},{"$f":"C_Financing!AL$631","v":96589.480023528173},{"$f":"C_Financing!AM$631","v":99476.621168376485},{"$f":"C_Financing!AN$631","v":102263.97434574718},{"$f":"C_Financing!AO$631","v":105129.42967057873},{"$f":"C_Financing!AP$631","v":108075.17557937335},{"$f":"C_Financing!AQ$631","v":111103.46182902563},{"$f":"C_Financing!AR$631","v":114216.60121503111},{"$f":"C_Financing!AS$631","v":0},{"$f":"C_Financing!AT$631","v":0},{"$f":"C_Financing!AU$631","v":0},{"$f":"C_Financing!AV$631","v":0},{"$f":"C_Financing!AW$631","v":0},{"$f":"C_Financing!AX$631","v":0},{"$f":"C_Financing!AY$631","v":0},{"$f":"C_Financing!AZ$631","v":0},{"$f":"C_Financing!BA$631","v":0},{"$f":"C_Financing!BB$631","v":0},{"$f":"C_Financing!BC$631","v":0},{"$f":"C_Financing!BD$631","v":0},{"$f":"C_Financing!BE$631","v":0},{"$f":"C_Financing!BF$631","v":0},{"$f":"C_Financing!BG$631","v":0},{"$f":"C_Financing!BH$631","v":0},{"$f":"C_Financing!BI$631","v":0},{"$f":"C_Financing!BJ$631","v":0}]
[null,null,null,null,{"$f":"C_Financing!E$777","v":"INEA Grant Funding received"},null,{"$f":"C_Financing!G$777","v":"£'000"},{"$f":"C_Financing!H$777","v":"Nominal"},{"$f":"C_Financing!I$777","v":0},{"$f":"C_Financing!J$777","v":0},null,{"$f":"C_Financing!L$777","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$777","v":0},null,{"$f":"C_Financing!AA$777","v":0},{"$f":"C_Financing!AB$777","v":0},{"$f":"C_Financing!AC$777","v":0},{"$f":"C_Financing!AD$777","v":0},{"$f":"C_Financing!AE$777","v":0},{"$f":"C_Financing!AF$777","v":0},{"$f":"C_Financing!AG$777","v":3089},{"$f":"C_Financing!AH$777","v":2386},{"$f":"C_Financing!AI$777","v":3009},{"$f":"C_Financing!AJ$777","v":793},{"$f":"C_Financing!AK$777","v":6000},{"$f":"C_Financing!AL$777","v":0},{"$f":"C_Financing!AM$777","v":0},{"$f":"C_Financing!AN$777","v":0},{"$f":"C_Financing!AO$777","v":0},{"$f":"C_Financing!AP$777","v":0},{"$f":"C_Financing!AQ$777","v":0},{"$f":"C_Financing!AR$777","v":0},{"$f":"C_Financing!AS$777","v":0},{"$f":"C_Financing!AT$777","v":0},{"$f":"C_Financing!AU$777","v":0},{"$f":"C_Financing!AV$777","v":0},{"$f":"C_Financing!AW$777","v":0},{"$f":"C_Financing!AX$777","v":0},{"$f":"C_Financing!AY$777","v":0},{"$f":"C_Financing!AZ$777","v":0},{"$f":"C_Financing!BA$777","v":0},{"$f":"C_Financing!BB$777","v":0},{"$f":"C_Financing!BC$777","v":0},{"$f":"C_Financing!BD$777","v":0},{"$f":"C_Financing!BE$777","v":0},{"$f":"C_Financing!BF$777","v":0},{"$f":"C_Financing!BG$777","v":0},{"$f":"C_Financing!BH$777","v":0},{"$f":"C_Financing!BI$777","v":0},{"$f":"C_Financing!BJ$777","v":0}]
[]
[null,null,null,"Oceanic Revenue"]
[null,null,null,null,{"$f":"C_Financing!E636","v":"Oceanic Revenue Received"},null,{"$f":"C_Financing!G636","v":"£'000"},{"$f":"C_Financing!H636","v":"Nominal"},{"$f":"C_Financing!I636","v":"Two actual rows and combined intow one output row, so the logic in this row is different to the rest of the block/"},{"$f":"C_Financing!J636","v":0},null,{"$f":"C_Financing!L636","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y636","v":0},null,{"$f":"C_Financing!AA636","v":0},{"$f":"C_Financing!AB636","v":0},{"$f":"C_Financing!AC636","v":0},{"$f":"C_Financing!AD636","v":0},{"$f":"C_Financing!AE636","v":0},{"$f":"C_Financing!AF636","v":0},{"$f":"C_Financing!AG636","v":23142.917447159074},{"$f":"C_Financing!AH636","v":37460.57605579411},{"$f":"C_Financing!AI636","v":56368.138451045023},{"$f":"C_Financing!AJ636","v":61408.121576011406},{"$f":"C_Financing!AK636","v":51358.249005015205},{"$f":"C_Financing!AL636","v":52143.327534767544},{"$f":"C_Financing!AM636","v":52620.951796838417},{"$f":"C_Financing!AN636","v":6346.2793637825098},{"$f":"C_Financing!AO636","v":3481.7820503991111},{"$f":"C_Financing!AP636","v":3474.6711910378999},{"$f":"C_Financing!AQ636","v":3032.829082925914},{"$f":"C_Financing!AR636","v":3015.0596158479448},{"$f":"C_Financing!AS636","v":3022.4596509740431},{"$f":"C_Financing!AT636","v":3027.9667258725913},{"$f":"C_Financing!AU636","v":4434.7276498219017},{"$f":"C_Financing!AV636","v":3927.9141865043762},{"$f":"C_Financing!AW636","v":3400.7812151063931},{"$f":"C_Financing!AX636","v":2818.2393517099649},{"$f":"C_Financing!AY636","v":2255.9367694227808},{"$f":"C_Financing!AZ636","v":1573.868441460128},{"$f":"C_Financing!BA636","v":896.49438445233852},{"$f":"C_Financing!BB636","v":247.1693299789757},{"$f":"C_Financing!BC636","v":209.64580542934343},{"$f":"C_Financing!BD636","v":206.65317966241608},{"$f":"C_Financing!BE636","v":221.02128114576766},{"$f":"C_Financing!BF636","v":213.04429079745853},{"$f":"C_Financing!BG636","v":217.03008051247062},{"$f":"C_Financing!BH636","v":221.27801302322763},{"$f":"C_Financing!BI636","v":225.77718384262278},{"$f":"C_Financing!BJ636","v":230.52052608922671}]
[]
[null,null,null,"Disposals"]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E421","v":"Oceanic Fixed Asset - disposal proceeds"},null,{"$f":"C_Capex_Oceanic!G421","v":"£'000"},{"$f":"C_Capex_Oceanic!H421","v":"Nominal"},{"$f":"C_Capex_Oceanic!I421","v":"IE and CF"},{"$f":"C_Capex_Oceanic!J421","v":0},null,{"$f":"C_Capex_Oceanic!L421","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y421","v":0},null,{"$f":"C_Capex_Oceanic!AA421","v":0},{"$f":"C_Capex_Oceanic!AB421","v":0},{"$f":"C_Capex_Oceanic!AC421","v":0},{"$f":"C_Capex_Oceanic!AD421","v":0},{"$f":"C_Capex_Oceanic!AE421","v":0},{"$f":"C_Capex_Oceanic!AF421","v":0},{"$f":"C_Capex_Oceanic!AG421","v":0},{"$f":"C_Capex_Oceanic!AH421","v":0},{"$f":"C_Capex_Oceanic!AI421","v":0},{"$f":"C_Capex_Oceanic!AJ421","v":0},{"$f":"C_Capex_Oceanic!AK421","v":0},{"$f":"C_Capex_Oceanic!AL421","v":0},{"$f":"C_Capex_Oceanic!AM421","v":0},{"$f":"C_Capex_Oceanic!AN421","v":0},{"$f":"C_Capex_Oceanic!AO421","v":0},{"$f":"C_Capex_Oceanic!AP421","v":0},{"$f":"C_Capex_Oceanic!AQ421","v":0},{"$f":"C_Capex_Oceanic!AR421","v":0},{"$f":"C_Capex_Oceanic!AS421","v":0},{"$f":"C_Capex_Oceanic!AT421","v":0},{"$f":"C_Capex_Oceanic!AU421","v":0},{"$f":"C_Capex_Oceanic!AV421","v":0},{"$f":"C_Capex_Oceanic!AW421","v":0},{"$f":"C_Capex_Oceanic!AX421","v":0},{"$f":"C_Capex_Oceanic!AY421","v":0},{"$f":"C_Capex_Oceanic!AZ421","v":0},{"$f":"C_Capex_Oceanic!BA421","v":0},{"$f":"C_Capex_Oceanic!BB421","v":0},{"$f":"C_Capex_Oceanic!BC421","v":0},{"$f":"C_Capex_Oceanic!BD421","v":0},{"$f":"C_Capex_Oceanic!BE421","v":0},{"$f":"C_Capex_Oceanic!BF421","v":0},{"$f":"C_Capex_Oceanic!BG421","v":0},{"$f":"C_Capex_Oceanic!BH421","v":0},{"$f":"C_Capex_Oceanic!BI421","v":0},{"$f":"C_Capex_Oceanic!BJ421","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E433","v":"UKATS Fixed Asset - disposal proceeds"},null,{"$f":"C_Capex_UKATS!G433","v":"£'000"},{"$f":"C_Capex_UKATS!H433","v":"Nominal"},{"$f":"C_Capex_UKATS!I433","v":"IE and CF"},{"$f":"C_Capex_UKATS!J433","v":0},null,{"$f":"C_Capex_UKATS!L433","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y433","v":0},null,{"$f":"C_Capex_UKATS!AA433","v":0},{"$f":"C_Capex_UKATS!AB433","v":0},{"$f":"C_Capex_UKATS!AC433","v":0},{"$f":"C_Capex_UKATS!AD433","v":0},{"$f":"C_Capex_UKATS!AE433","v":0},{"$f":"C_Capex_UKATS!AF433","v":0},{"$f":"C_Capex_UKATS!AG433","v":0},{"$f":"C_Capex_UKATS!AH433","v":0},{"$f":"C_Capex_UKATS!AI433","v":0},{"$f":"C_Capex_UKATS!AJ433","v":0},{"$f":"C_Capex_UKATS!AK433","v":0},{"$f":"C_Capex_UKATS!AL433","v":0},{"$f":"C_Capex_UKATS!AM433","v":0},{"$f":"C_Capex_UKATS!AN433","v":0},{"$f":"C_Capex_UKATS!AO433","v":0},{"$f":"C_Capex_UKATS!AP433","v":0},{"$f":"C_Capex_UKATS!AQ433","v":0},{"$f":"C_Capex_UKATS!AR433","v":0},{"$f":"C_Capex_UKATS!AS433","v":0},{"$f":"C_Capex_UKATS!AT433","v":0},{"$f":"C_Capex_UKATS!AU433","v":0},{"$f":"C_Capex_UKATS!AV433","v":0},{"$f":"C_Capex_UKATS!AW433","v":0},{"$f":"C_Capex_UKATS!AX433","v":0},{"$f":"C_Capex_UKATS!AY433","v":0},{"$f":"C_Capex_UKATS!AZ433","v":0},{"$f":"C_Capex_UKATS!BA433","v":0},{"$f":"C_Capex_UKATS!BB433","v":0},{"$f":"C_Capex_UKATS!BC433","v":0},{"$f":"C_Capex_UKATS!BD433","v":0},{"$f":"C_Capex_UKATS!BE433","v":0},{"$f":"C_Capex_UKATS!BF433","v":0},{"$f":"C_Capex_UKATS!BG433","v":0},{"$f":"C_Capex_UKATS!BH433","v":0},{"$f":"C_Capex_UKATS!BI433","v":0},{"$f":"C_Capex_UKATS!BJ433","v":0}]
[]
[null,null,null,"Grants"]
[null,null,null,null,{"$f":"C_Capex_Oceanic!E430","v":"Oceanic - Grant and other contributions received"},null,{"$f":"C_Capex_Oceanic!G430","v":"£'000 "},{"$f":"C_Capex_Oceanic!H430","v":"Nominal"},{"$f":"C_Capex_Oceanic!I430","v":"CF"},{"$f":"C_Capex_Oceanic!J430","v":0},null,{"$f":"C_Capex_Oceanic!L430","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_Oceanic!Y430","v":0},null,{"$f":"C_Capex_Oceanic!AA430","v":0},{"$f":"C_Capex_Oceanic!AB430","v":0},{"$f":"C_Capex_Oceanic!AC430","v":0},{"$f":"C_Capex_Oceanic!AD430","v":0},{"$f":"C_Capex_Oceanic!AE430","v":0},{"$f":"C_Capex_Oceanic!AF430","v":0},{"$f":"C_Capex_Oceanic!AG430","v":0},{"$f":"C_Capex_Oceanic!AH430","v":0},{"$f":"C_Capex_Oceanic!AI430","v":0},{"$f":"C_Capex_Oceanic!AJ430","v":0},{"$f":"C_Capex_Oceanic!AK430","v":0},{"$f":"C_Capex_Oceanic!AL430","v":0},{"$f":"C_Capex_Oceanic!AM430","v":0},{"$f":"C_Capex_Oceanic!AN430","v":0},{"$f":"C_Capex_Oceanic!AO430","v":0},{"$f":"C_Capex_Oceanic!AP430","v":0},{"$f":"C_Capex_Oceanic!AQ430","v":0},{"$f":"C_Capex_Oceanic!AR430","v":0},{"$f":"C_Capex_Oceanic!AS430","v":0},{"$f":"C_Capex_Oceanic!AT430","v":0},{"$f":"C_Capex_Oceanic!AU430","v":0},{"$f":"C_Capex_Oceanic!AV430","v":0},{"$f":"C_Capex_Oceanic!AW430","v":0},{"$f":"C_Capex_Oceanic!AX430","v":0},{"$f":"C_Capex_Oceanic!AY430","v":0},{"$f":"C_Capex_Oceanic!AZ430","v":0},{"$f":"C_Capex_Oceanic!BA430","v":0},{"$f":"C_Capex_Oceanic!BB430","v":0},{"$f":"C_Capex_Oceanic!BC430","v":0},{"$f":"C_Capex_Oceanic!BD430","v":0},{"$f":"C_Capex_Oceanic!BE430","v":0},{"$f":"C_Capex_Oceanic!BF430","v":0},{"$f":"C_Capex_Oceanic!BG430","v":0},{"$f":"C_Capex_Oceanic!BH430","v":0},{"$f":"C_Capex_Oceanic!BI430","v":0},{"$f":"C_Capex_Oceanic!BJ430","v":0}]
[null,null,null,null,{"$f":"C_Capex_UKATS!E441","v":"UKATS - Grant and other contributions received"},null,{"$f":"C_Capex_UKATS!G441","v":"£'000 "},{"$f":"C_Capex_UKATS!H441","v":"Nominal"},{"$f":"C_Capex_UKATS!I441","v":"CF"},{"$f":"C_Capex_UKATS!J441","v":0},null,{"$f":"C_Capex_UKATS!L441","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Capex_UKATS!Y441","v":0},null,{"$f":"C_Capex_UKATS!AA441","v":0},{"$f":"C_Capex_UKATS!AB441","v":0},{"$f":"C_Capex_UKATS!AC441","v":0},{"$f":"C_Capex_UKATS!AD441","v":0},{"$f":"C_Capex_UKATS!AE441","v":0},{"$f":"C_Capex_UKATS!AF441","v":0},{"$f":"C_Capex_UKATS!AG441","v":0},{"$f":"C_Capex_UKATS!AH441","v":0},{"$f":"C_Capex_UKATS!AI441","v":0},{"$f":"C_Capex_UKATS!AJ441","v":0},{"$f":"C_Capex_UKATS!AK441","v":0},{"$f":"C_Capex_UKATS!AL441","v":0},{"$f":"C_Capex_UKATS!AM441","v":0},{"$f":"C_Capex_UKATS!AN441","v":0},{"$f":"C_Capex_UKATS!AO441","v":0},{"$f":"C_Capex_UKATS!AP441","v":0},{"$f":"C_Capex_UKATS!AQ441","v":0},{"$f":"C_Capex_UKATS!AR441","v":0},{"$f":"C_Capex_UKATS!AS441","v":0},{"$f":"C_Capex_UKATS!AT441","v":0},{"$f":"C_Capex_UKATS!AU441","v":0},{"$f":"C_Capex_UKATS!AV441","v":0},{"$f":"C_Capex_UKATS!AW441","v":0},{"$f":"C_Capex_UKATS!AX441","v":0},{"$f":"C_Capex_UKATS!AY441","v":0},{"$f":"C_Capex_UKATS!AZ441","v":0},{"$f":"C_Capex_UKATS!BA441","v":0},{"$f":"C_Capex_UKATS!BB441","v":0},{"$f":"C_Capex_UKATS!BC441","v":0},{"$f":"C_Capex_UKATS!BD441","v":0},{"$f":"C_Capex_UKATS!BE441","v":0},{"$f":"C_Capex_UKATS!BF441","v":0},{"$f":"C_Capex_UKATS!BG441","v":0},{"$f":"C_Capex_UKATS!BH441","v":0},{"$f":"C_Capex_UKATS!BI441","v":0},{"$f":"C_Capex_UKATS!BJ441","v":0}]
[]
[null,null,null,"UKATS Operating Costs (including London Approach)"]
[null,null,null,null,{"$f":"C_Financing!E641","v":"UKATS - Opex Cash Movement"},null,{"$f":"C_Financing!G641","v":"£'000"},{"$f":"C_Financing!H641","v":"Nominal"},{"$f":"C_Financing!I641","v":0},{"$f":"C_Financing!J641","v":0},null,{"$f":"C_Financing!L641","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y641","v":0},null,{"$f":"C_Financing!AA641","v":-442162.33357009653},{"$f":"C_Financing!AB641","v":-438228.76187721844},{"$f":"C_Financing!AC641","v":-448343.14559740614},{"$f":"C_Financing!AD641","v":-471735.60684934154},{"$f":"C_Financing!AE641","v":-506871.671060614},{"$f":"C_Financing!AF641","v":-478729.176951778},{"$f":"C_Financing!AG641","v":-442720.24437488092},{"$f":"C_Financing!AH641","v":-505380.29975161032},{"$f":"C_Financing!AI641","v":-595853.91836292087},{"$f":"C_Financing!AJ641","v":-611749.28142027673},{"$f":"C_Financing!AK641","v":-586920.41107911861},{"$f":"C_Financing!AL641","v":-582181.14600002929},{"$f":"C_Financing!AM641","v":-588803.71919912647},{"$f":"C_Financing!AN641","v":-49118.808897867566},{"$f":"C_Financing!AO641","v":0},{"$f":"C_Financing!AP641","v":0},{"$f":"C_Financing!AQ641","v":0},{"$f":"C_Financing!AR641","v":0},{"$f":"C_Financing!AS641","v":0},{"$f":"C_Financing!AT641","v":0},{"$f":"C_Financing!AU641","v":0},{"$f":"C_Financing!AV641","v":0},{"$f":"C_Financing!AW641","v":0},{"$f":"C_Financing!AX641","v":0},{"$f":"C_Financing!AY641","v":0},{"$f":"C_Financing!AZ641","v":0},{"$f":"C_Financing!BA641","v":0},{"$f":"C_Financing!BB641","v":0},{"$f":"C_Financing!BC641","v":0},{"$f":"C_Financing!BD641","v":0},{"$f":"C_Financing!BE641","v":0},{"$f":"C_Financing!BF641","v":0},{"$f":"C_Financing!BG641","v":0},{"$f":"C_Financing!BH641","v":0},{"$f":"C_Financing!BI641","v":0},{"$f":"C_Financing!BJ641","v":0}]
[null,null,null,null,{"$f":"C_Financing!E$646","v":"UKATS - Movement in Prepayments"},null,{"$f":"C_Financing!G$646","v":"£'000"},{"$f":"C_Financing!H$646","v":"Nominal"},{"$f":"C_Financing!I$646","v":0},{"$f":"C_Financing!J$646","v":0},null,{"$f":"C_Financing!L$646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$646","v":0},null,{"$f":"C_Financing!AA$646","v":6196.0181924999961},{"$f":"C_Financing!AB$646","v":1059.1698707895011},{"$f":"C_Financing!AC$646","v":-2182.4542371929997},{"$f":"C_Financing!AD$646","v":-2275.0646185965006},{"$f":"C_Financing!AE$646","v":28861.774999999998},{"$f":"C_Financing!AF$646","v":5514.9559856514352},{"$f":"C_Financing!AG$646","v":-21424.366358302184},{"$f":"C_Financing!AH$646","v":-8666.3548592712832},{"$f":"C_Financing!AI$646","v":-8693.8801073338982},{"$f":"C_Financing!AJ$646","v":-1213.5232901914205},{"$f":"C_Financing!AK$646","v":2404.6427817663134},{"$f":"C_Financing!AL$646","v":226.59979999631469},{"$f":"C_Financing!AM$646","v":-642.72049446031451},{"$f":"C_Financing!AN$646","v":50756.102527796473},{"$f":"C_Financing!AO$646","v":0},{"$f":"C_Financing!AP$646","v":0},{"$f":"C_Financing!AQ$646","v":0},{"$f":"C_Financing!AR$646","v":0},{"$f":"C_Financing!AS$646","v":0},{"$f":"C_Financing!AT$646","v":0},{"$f":"C_Financing!AU$646","v":0},{"$f":"C_Financing!AV$646","v":0},{"$f":"C_Financing!AW$646","v":0},{"$f":"C_Financing!AX$646","v":0},{"$f":"C_Financing!AY$646","v":0},{"$f":"C_Financing!AZ$646","v":0},{"$f":"C_Financing!BA$646","v":0},{"$f":"C_Financing!BB$646","v":0},{"$f":"C_Financing!BC$646","v":0},{"$f":"C_Financing!BD$646","v":0},{"$f":"C_Financing!BE$646","v":0},{"$f":"C_Financing!BF$646","v":0},{"$f":"C_Financing!BG$646","v":0},{"$f":"C_Financing!BH$646","v":0},{"$f":"C_Financing!BI$646","v":0},{"$f":"C_Financing!BJ$646","v":0}]
[null,null,null,null,{"$f":"C_Financing!E$651","v":"UKATS - Movement in Accruals"},null,{"$f":"C_Financing!G$651","v":"£'000"},{"$f":"C_Financing!H$651","v":"Nominal"},{"$f":"C_Financing!I$651","v":0},{"$f":"C_Financing!J$651","v":0},null,{"$f":"C_Financing!L$651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$651","v":0},null,{"$f":"C_Financing!AA$651","v":-4589.8386665624994},{"$f":"C_Financing!AB$651","v":-3433.3729050287538},{"$f":"C_Financing!AC$651","v":-28250.694007613754},{"$f":"C_Financing!AD$651","v":13619.434104999971},{"$f":"C_Financing!AE$651","v":-11870.922605967729},{"$f":"C_Financing!AF$651","v":10549.724270168008},{"$f":"C_Financing!AG$651","v":-57933.75},{"$f":"C_Financing!AH$651","v":0},{"$f":"C_Financing!AI$651","v":0},{"$f":"C_Financing!AJ$651","v":0},{"$f":"C_Financing!AK$651","v":0},{"$f":"C_Financing!AL$651","v":0},{"$f":"C_Financing!AM$651","v":0},{"$f":"C_Financing!AN$651","v":0},{"$f":"C_Financing!AO$651","v":0},{"$f":"C_Financing!AP$651","v":0},{"$f":"C_Financing!AQ$651","v":0},{"$f":"C_Financing!AR$651","v":0},{"$f":"C_Financing!AS$651","v":0},{"$f":"C_Financing!AT$651","v":0},{"$f":"C_Financing!AU$651","v":0},{"$f":"C_Financing!AV$651","v":0},{"$f":"C_Financing!AW$651","v":0},{"$f":"C_Financing!AX$651","v":0},{"$f":"C_Financing!AY$651","v":0},{"$f":"C_Financing!AZ$651","v":0},{"$f":"C_Financing!BA$651","v":0},{"$f":"C_Financing!BB$651","v":0},{"$f":"C_Financing!BC$651","v":0},{"$f":"C_Financing!BD$651","v":0},{"$f":"C_Financing!BE$651","v":0},{"$f":"C_Financing!BF$651","v":0},{"$f":"C_Financing!BG$651","v":0},{"$f":"C_Financing!BH$651","v":0},{"$f":"C_Financing!BI$651","v":0},{"$f":"C_Financing!BJ$651","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E952","v":"Movement in Price Control Creditor - DfT, CAA and MET Charges"},null,{"$f":"C_RevCost_UKATS!G952","v":"£'000"},{"$f":"C_RevCost_UKATS!H952","v":"Nominal"},{"$f":"C_RevCost_UKATS!I952","v":"CF"},{"$f":"C_RevCost_UKATS!J952","v":0},null,{"$f":"C_RevCost_UKATS!L952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y952","v":0},null,{"$f":"C_RevCost_UKATS!AA952","v":45278.211629452126},{"$f":"C_RevCost_UKATS!AB952","v":82468.935179330001},{"$f":"C_RevCost_UKATS!AC952","v":101007.25288552292},{"$f":"C_RevCost_UKATS!AD952","v":18755.688947006325},{"$f":"C_RevCost_UKATS!AE952","v":-9691.2901068940191},{"$f":"C_RevCost_UKATS!AF952","v":-328442.67812429724},{"$f":"C_RevCost_UKATS!AG952","v":-53224.106753025881},{"$f":"C_RevCost_UKATS!AH952","v":-20013.627229611571},{"$f":"C_RevCost_UKATS!AI952","v":53224.106753025881},{"$f":"C_RevCost_UKATS!AJ952","v":20013.627229611571},{"$f":"C_RevCost_UKATS!AK952","v":0},{"$f":"C_RevCost_UKATS!AL952","v":0},{"$f":"C_RevCost_UKATS!AM952","v":0},{"$f":"C_RevCost_UKATS!AN952","v":0},{"$f":"C_RevCost_UKATS!AO952","v":0},{"$f":"C_RevCost_UKATS!AP952","v":0},{"$f":"C_RevCost_UKATS!AQ952","v":0},{"$f":"C_RevCost_UKATS!AR952","v":0},{"$f":"C_RevCost_UKATS!AS952","v":0},{"$f":"C_RevCost_UKATS!AT952","v":0},{"$f":"C_RevCost_UKATS!AU952","v":0},{"$f":"C_RevCost_UKATS!AV952","v":0},{"$f":"C_RevCost_UKATS!AW952","v":0},{"$f":"C_RevCost_UKATS!AX952","v":0},{"$f":"C_RevCost_UKATS!AY952","v":0},{"$f":"C_RevCost_UKATS!AZ952","v":0},{"$f":"C_RevCost_UKATS!BA952","v":0},{"$f":"C_RevCost_UKATS!BB952","v":0},{"$f":"C_RevCost_UKATS!BC952","v":0},{"$f":"C_RevCost_UKATS!BD952","v":0},{"$f":"C_RevCost_UKATS!BE952","v":0},{"$f":"C_RevCost_UKATS!BF952","v":0},{"$f":"C_RevCost_UKATS!BG952","v":0},{"$f":"C_RevCost_UKATS!BH952","v":0},{"$f":"C_RevCost_UKATS!BI952","v":0},{"$f":"C_RevCost_UKATS!BJ952","v":0}]
[null,null,null,null,{"$f":"C_Financing!E$656","v":"UKATS - Movement in MOD Gain Share Creditor"},null,{"$f":"C_Financing!G$656","v":"£'000"},{"$f":"C_Financing!H$656","v":"Nominal"},{"$f":"C_Financing!I$656","v":0},{"$f":"C_Financing!J$656","v":0},null,{"$f":"C_Financing!L$656","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$656","v":0},null,{"$f":"C_Financing!AA$656","v":4.9824209999999765},{"$f":"C_Financing!AB$656","v":4.2958794999999919},{"$f":"C_Financing!AC$656","v":0},{"$f":"C_Financing!AD$656","v":0},{"$f":"C_Financing!AE$656","v":0},{"$f":"C_Financing!AF$656","v":-124.78839953377695},{"$f":"C_Financing!AG$656","v":3081.798425908557},{"$f":"C_Financing!AH$656","v":-43.90922431016952},{"$f":"C_Financing!AI$656","v":-1295.6208117345232},{"$f":"C_Financing!AJ$656","v":-1194.1488452921476},{"$f":"C_Financing!AK$656","v":-2439.5063145062959},{"$f":"C_Financing!AL$656","v":-2985.8915433024449},{"$f":"C_Financing!AM$656","v":-3168.9611854308823},{"$f":"C_Financing!AN$656","v":-2342.8397661102717},{"$f":"C_Financing!AO$656","v":-5991.7061632431069},{"$f":"C_Financing!AP$656","v":-27274.402961273641},{"$f":"C_Financing!AQ$656","v":0},{"$f":"C_Financing!AR$656","v":0},{"$f":"C_Financing!AS$656","v":0},{"$f":"C_Financing!AT$656","v":0},{"$f":"C_Financing!AU$656","v":0},{"$f":"C_Financing!AV$656","v":0},{"$f":"C_Financing!AW$656","v":0},{"$f":"C_Financing!AX$656","v":0},{"$f":"C_Financing!AY$656","v":0},{"$f":"C_Financing!AZ$656","v":0},{"$f":"C_Financing!BA$656","v":0},{"$f":"C_Financing!BB$656","v":0},{"$f":"C_Financing!BC$656","v":0},{"$f":"C_Financing!BD$656","v":0},{"$f":"C_Financing!BE$656","v":0},{"$f":"C_Financing!BF$656","v":0},{"$f":"C_Financing!BG$656","v":0},{"$f":"C_Financing!BH$656","v":0},{"$f":"C_Financing!BI$656","v":0},{"$f":"C_Financing!BJ$656","v":0}]
[]
[null,null,null,"Oceanic Operating Costs"]
[null,null,null,null,{"$f":"C_Financing!E661","v":"Oceanics - Opex Cash Movement"},null,{"$f":"C_Financing!G661","v":"£'000"},{"$f":"C_Financing!H661","v":"Nominal"},{"$f":"C_Financing!I661","v":0},{"$f":"C_Financing!J661","v":0},null,{"$f":"C_Financing!L661","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y661","v":0},null,{"$f":"C_Financing!AA661","v":-109.46407000000001},{"$f":"C_Financing!AB661","v":0},{"$f":"C_Financing!AC661","v":0},{"$f":"C_Financing!AD661","v":10615.399683235935},{"$f":"C_Financing!AE661","v":8784.5574323007986},{"$f":"C_Financing!AF661","v":-1511.8233861547101},{"$f":"C_Financing!AG661","v":-26386.183351126569},{"$f":"C_Financing!AH661","v":-32903.435429915429},{"$f":"C_Financing!AI661","v":-43953.540118994446},{"$f":"C_Financing!AJ661","v":-45152.746027924935},{"$f":"C_Financing!AK661","v":-42943.768401647314},{"$f":"C_Financing!AL661","v":-43384.24131382913},{"$f":"C_Financing!AM661","v":-43412.669649978925},{"$f":"C_Financing!AN661","v":-3617.4947124879182},{"$f":"C_Financing!AO661","v":0},{"$f":"C_Financing!AP661","v":0},{"$f":"C_Financing!AQ661","v":0},{"$f":"C_Financing!AR661","v":0},{"$f":"C_Financing!AS661","v":0},{"$f":"C_Financing!AT661","v":0},{"$f":"C_Financing!AU661","v":0},{"$f":"C_Financing!AV661","v":0},{"$f":"C_Financing!AW661","v":0},{"$f":"C_Financing!AX661","v":0},{"$f":"C_Financing!AY661","v":0},{"$f":"C_Financing!AZ661","v":0},{"$f":"C_Financing!BA661","v":0},{"$f":"C_Financing!BB661","v":0},{"$f":"C_Financing!BC661","v":0},{"$f":"C_Financing!BD661","v":0},{"$f":"C_Financing!BE661","v":0},{"$f":"C_Financing!BF661","v":0},{"$f":"C_Financing!BG661","v":0},{"$f":"C_Financing!BH661","v":0},{"$f":"C_Financing!BI661","v":0},{"$f":"C_Financing!BJ661","v":0}]
[null,null,null,null,{"$f":"C_Financing!E666","v":"Oceanics - Movement in Prepayments"},null,{"$f":"C_Financing!G666","v":"£'000"},{"$f":"C_Financing!H666","v":"Nominal"},{"$f":"C_Financing!I666","v":0},{"$f":"C_Financing!J666","v":0},null,{"$f":"C_Financing!L666","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y666","v":0},null,{"$f":"C_Financing!AA666","v":0},{"$f":"C_Financing!AB666","v":0},{"$f":"C_Financing!AC666","v":0},{"$f":"C_Financing!AD666","v":0},{"$f":"C_Financing!AE666","v":0},{"$f":"C_Financing!AF666","v":0},{"$f":"C_Financing!AG666","v":-3162.9715884319489},{"$f":"C_Financing!AH666","v":-1036.3176439717959},{"$f":"C_Financing!AI666","v":-1412.6217626951566},{"$f":"C_Financing!AJ666","v":-35.107918245508699},{"$f":"C_Financing!AK666","v":304.41585069654138},{"$f":"C_Financing!AL666","v":-87.738656269933927},{"$f":"C_Financing!AM666","v":4.099650185930841},{"$f":"C_Financing!AN666","v":5426.2420687318718},{"$f":"C_Financing!AO666","v":0},{"$f":"C_Financing!AP666","v":0},{"$f":"C_Financing!AQ666","v":0},{"$f":"C_Financing!AR666","v":0},{"$f":"C_Financing!AS666","v":0},{"$f":"C_Financing!AT666","v":0},{"$f":"C_Financing!AU666","v":0},{"$f":"C_Financing!AV666","v":0},{"$f":"C_Financing!AW666","v":0},{"$f":"C_Financing!AX666","v":0},{"$f":"C_Financing!AY666","v":0},{"$f":"C_Financing!AZ666","v":0},{"$f":"C_Financing!BA666","v":0},{"$f":"C_Financing!BB666","v":0},{"$f":"C_Financing!BC666","v":0},{"$f":"C_Financing!BD666","v":0},{"$f":"C_Financing!BE666","v":0},{"$f":"C_Financing!BF666","v":0},{"$f":"C_Financing!BG666","v":0},{"$f":"C_Financing!BH666","v":0},{"$f":"C_Financing!BI666","v":0},{"$f":"C_Financing!BJ666","v":0}]
[null,null,null,null,{"$f":"C_Financing!E671","v":"Oceanics - Movement in Accuals"},null,{"$f":"C_Financing!G671","v":"£'000"},{"$f":"C_Financing!H671","v":"Nominal"},{"$f":"C_Financing!I671","v":0},{"$f":"C_Financing!J671","v":0},null,{"$f":"C_Financing!L671","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y671","v":0},null,{"$f":"C_Financing!AA671","v":0},{"$f":"C_Financing!AB671","v":0},{"$f":"C_Financing!AC671","v":0},{"$f":"C_Financing!AD671","v":0},{"$f":"C_Financing!AE671","v":0},{"$f":"C_Financing!AF671","v":0},{"$f":"C_Financing!AG671","v":0},{"$f":"C_Financing!AH671","v":0},{"$f":"C_Financing!AI671","v":0},{"$f":"C_Financing!AJ671","v":0},{"$f":"C_Financing!AK671","v":0},{"$f":"C_Financing!AL671","v":0},{"$f":"C_Financing!AM671","v":0},{"$f":"C_Financing!AN671","v":0},{"$f":"C_Financing!AO671","v":0},{"$f":"C_Financing!AP671","v":0},{"$f":"C_Financing!AQ671","v":0},{"$f":"C_Financing!AR671","v":0},{"$f":"C_Financing!AS671","v":0},{"$f":"C_Financing!AT671","v":0},{"$f":"C_Financing!AU671","v":0},{"$f":"C_Financing!AV671","v":0},{"$f":"C_Financing!AW671","v":0},{"$f":"C_Financing!AX671","v":0},{"$f":"C_Financing!AY671","v":0},{"$f":"C_Financing!AZ671","v":0},{"$f":"C_Financing!BA671","v":0},{"$f":"C_Financing!BB671","v":0},{"$f":"C_Financing!BC671","v":0},{"$f":"C_Financing!BD671","v":0},{"$f":"C_Financing!BE671","v":0},{"$f":"C_Financing!BF671","v":0},{"$f":"C_Financing!BG671","v":0},{"$f":"C_Financing!BH671","v":0},{"$f":"C_Financing!BI671","v":0},{"$f":"C_Financing!BJ671","v":0}]
[]
[null,null,null,"Pensions"]
[null,null,null,null,{"$f":"C_Financing!E676","v":"UKATS - Movement in Retirement Benefit Asset"},null,{"$f":"C_Financing!G676","v":"£'000"},{"$f":"C_Financing!H676","v":"Nominal"},{"$f":"C_Financing!I676","v":0},{"$f":"C_Financing!J676","v":0},null,{"$f":"C_Financing!L676","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y676","v":0},null,{"$f":"C_Financing!AA676","v":1045.317461794486},{"$f":"C_Financing!AB676","v":-7558.5444110685057},{"$f":"C_Financing!AC676","v":-10496.518697500074},{"$f":"C_Financing!AD676","v":-22483.986150000033},{"$f":"C_Financing!AE676","v":-21626.175780000005},{"$f":"C_Financing!AF676","v":-22255.987599539982},{"$f":"C_Financing!AG676","v":-19211.743652967329},{"$f":"C_Financing!AH676","v":-20919.859699003398},{"$f":"C_Financing!AI676","v":-22643.169526844911},{"$f":"C_Financing!AJ676","v":-23023.118860214629},{"$f":"C_Financing!AK676","v":0},{"$f":"C_Financing!AL676","v":0},{"$f":"C_Financing!AM676","v":0},{"$f":"C_Financing!AN676","v":0},{"$f":"C_Financing!AO676","v":0},{"$f":"C_Financing!AP676","v":0},{"$f":"C_Financing!AQ676","v":0},{"$f":"C_Financing!AR676","v":0},{"$f":"C_Financing!AS676","v":0},{"$f":"C_Financing!AT676","v":0},{"$f":"C_Financing!AU676","v":0},{"$f":"C_Financing!AV676","v":0},{"$f":"C_Financing!AW676","v":0},{"$f":"C_Financing!AX676","v":0},{"$f":"C_Financing!AY676","v":0},{"$f":"C_Financing!AZ676","v":0},{"$f":"C_Financing!BA676","v":0},{"$f":"C_Financing!BB676","v":0},{"$f":"C_Financing!BC676","v":0},{"$f":"C_Financing!BD676","v":0},{"$f":"C_Financing!BE676","v":0},{"$f":"C_Financing!BF676","v":0},{"$f":"C_Financing!BG676","v":0},{"$f":"C_Financing!BH676","v":0},{"$f":"C_Financing!BI676","v":0},{"$f":"C_Financing!BJ676","v":0}]
[null,null,null,null,{"$f":"C_Financing!E681","v":"Oceanics - Movement in Retirement Benefit Asset"},null,{"$f":"C_Financing!G681","v":"£'000"},{"$f":"C_Financing!H681","v":"Nominal"},{"$f":"C_Financing!I681","v":0},{"$f":"C_Financing!J681","v":0},null,{"$f":"C_Financing!L681","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y681","v":0},null,{"$f":"C_Financing!AA681","v":0},{"$f":"C_Financing!AB681","v":0},{"$f":"C_Financing!AC681","v":0},{"$f":"C_Financing!AD681","v":0},{"$f":"C_Financing!AE681","v":0},{"$f":"C_Financing!AF681","v":0},{"$f":"C_Financing!AG681","v":-455.70522838203033},{"$f":"C_Financing!AH681","v":-1445.2235451769861},{"$f":"C_Financing!AI681","v":-2548.9657391223136},{"$f":"C_Financing!AJ681","v":-2288.6022340887098},{"$f":"C_Financing!AK681","v":-840.40328035393509},{"$f":"C_Financing!AL681","v":-760.14501402604287},{"$f":"C_Financing!AM681","v":-763.17222593812471},{"$f":"C_Financing!AN681","v":0},{"$f":"C_Financing!AO681","v":0},{"$f":"C_Financing!AP681","v":0},{"$f":"C_Financing!AQ681","v":0},{"$f":"C_Financing!AR681","v":0},{"$f":"C_Financing!AS681","v":0},{"$f":"C_Financing!AT681","v":0},{"$f":"C_Financing!AU681","v":0},{"$f":"C_Financing!AV681","v":0},{"$f":"C_Financing!AW681","v":0},{"$f":"C_Financing!AX681","v":0},{"$f":"C_Financing!AY681","v":0},{"$f":"C_Financing!AZ681","v":0},{"$f":"C_Financing!BA681","v":0},{"$f":"C_Financing!BB681","v":0},{"$f":"C_Financing!BC681","v":0},{"$f":"C_Financing!BD681","v":0},{"$f":"C_Financing!BE681","v":0},{"$f":"C_Financing!BF681","v":0},{"$f":"C_Financing!BG681","v":0},{"$f":"C_Financing!BH681","v":0},{"$f":"C_Financing!BI681","v":0},{"$f":"C_Financing!BJ681","v":0}]
[]
[null,null,null,null,"Operating cash flow",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z264:BJ264)","v":3625650.8237191834},null,{"$f":"SUM(AA233:AA262)","v":329500.87498558755},369598.23695130373,356681.78742830997,283637.10586230457,224194.83431382506,-115025.77412798423,-132531.44869144296,-93656.465886130041,{"$f":"SUM(AI233:AI262)","v":246661.73756093049},297483.63485521986,354400.5526515572,379685.96781031985,402962.48641253973,252202.87096029447,110125.97280862505,90256.660078090092,119723.59368429918,122402.18141624951,4817.7323514324125,2534.4390649165412,3652.4198173524687,3465.8212159292634,3338.9235581269268,2818.2393517099645,2255.9367694227803,1573.8684414601275,896.49438445233818,247.1693299789753,209.64580542934303,206.65317966241565,221.02128114576715,213.04429079745807,217.03008051247016,221.27801302322715,225.77718384262229,230.52052608922619]
[]
[null,null,null,null,{"$f":"C_Financing!E686","v":"Total Capital Expenditure - UKATS"},null,{"$f":"C_Financing!G686","v":"£'000"},{"$f":"C_Financing!H686","v":"Nominal"},{"$f":"C_Financing!I686","v":0},{"$f":"C_Financing!J686","v":0},null,{"$f":"C_Financing!L686","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y686","v":0},null,{"$f":"C_Financing!AA686","v":-144753.21430707362},{"$f":"C_Financing!AB686","v":-146022.52356975022},{"$f":"C_Financing!AC686","v":-169171.23466683121},{"$f":"C_Financing!AD686","v":-166979.16166541851},{"$f":"C_Financing!AE686","v":-151958.03932644302},{"$f":"C_Financing!AF686","v":-93255.097055715858},{"$f":"C_Financing!AG686","v":-96432.928578240229},{"$f":"C_Financing!AH686","v":-129791.97656190743},{"$f":"C_Financing!AI686","v":-115219.50701858712},{"$f":"C_Financing!AJ686","v":-132772.93471547245},{"$f":"C_Financing!AK686","v":-136656.15570370341},{"$f":"C_Financing!AL686","v":-132617.74914309406},{"$f":"C_Financing!AM686","v":-132233.58948893257},{"$f":"C_Financing!AN686","v":0},{"$f":"C_Financing!AO686","v":0},{"$f":"C_Financing!AP686","v":0},{"$f":"C_Financing!AQ686","v":0},{"$f":"C_Financing!AR686","v":0},{"$f":"C_Financing!AS686","v":0},{"$f":"C_Financing!AT686","v":0},{"$f":"C_Financing!AU686","v":0},{"$f":"C_Financing!AV686","v":0},{"$f":"C_Financing!AW686","v":0},{"$f":"C_Financing!AX686","v":0},{"$f":"C_Financing!AY686","v":0},{"$f":"C_Financing!AZ686","v":0},{"$f":"C_Financing!BA686","v":0},{"$f":"C_Financing!BB686","v":0},{"$f":"C_Financing!BC686","v":0},{"$f":"C_Financing!BD686","v":0},{"$f":"C_Financing!BE686","v":0},{"$f":"C_Financing!BF686","v":0},{"$f":"C_Financing!BG686","v":0},{"$f":"C_Financing!BH686","v":0},{"$f":"C_Financing!BI686","v":0},{"$f":"C_Financing!BJ686","v":0}]
[null,null,null,null,{"$f":"C_Financing!E691","v":"Total Capital Expenditure - Oceanic"},null,{"$f":"C_Financing!G691","v":"£'000"},{"$f":"C_Financing!H691","v":"Nominal"},{"$f":"C_Financing!I691","v":0},{"$f":"C_Financing!J691","v":0},null,{"$f":"C_Financing!L691","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y691","v":0},null,{"$f":"C_Financing!AA691","v":0},{"$f":"C_Financing!AB691","v":0},{"$f":"C_Financing!AC691","v":0},{"$f":"C_Financing!AD691","v":0},{"$f":"C_Financing!AE691","v":0},{"$f":"C_Financing!AF691","v":0},{"$f":"C_Financing!AG691","v":-1025.8822189174493},{"$f":"C_Financing!AH691","v":-3356.6890490148471},{"$f":"C_Financing!AI691","v":-4474.9025200357491},{"$f":"C_Financing!AJ691","v":-4545.7584374086391},{"$f":"C_Financing!AK691","v":-5766.5009573532479},{"$f":"C_Financing!AL691","v":-5719.9997850785976},{"$f":"C_Financing!AM691","v":-5655.4316116603013},{"$f":"C_Financing!AN691","v":0},{"$f":"C_Financing!AO691","v":0},{"$f":"C_Financing!AP691","v":0},{"$f":"C_Financing!AQ691","v":0},{"$f":"C_Financing!AR691","v":0},{"$f":"C_Financing!AS691","v":0},{"$f":"C_Financing!AT691","v":0},{"$f":"C_Financing!AU691","v":0},{"$f":"C_Financing!AV691","v":0},{"$f":"C_Financing!AW691","v":0},{"$f":"C_Financing!AX691","v":0},{"$f":"C_Financing!AY691","v":0},{"$f":"C_Financing!AZ691","v":0},{"$f":"C_Financing!BA691","v":0},{"$f":"C_Financing!BB691","v":0},{"$f":"C_Financing!BC691","v":0},{"$f":"C_Financing!BD691","v":0},{"$f":"C_Financing!BE691","v":0},{"$f":"C_Financing!BF691","v":0},{"$f":"C_Financing!BG691","v":0},{"$f":"C_Financing!BH691","v":0},{"$f":"C_Financing!BI691","v":0},{"$f":"C_Financing!BJ691","v":0}]
[]
[null,null,null,null,"Pre tax pre financing cash flow",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Sum of Operating cash flow + Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA264,AA266:AA267)","v":184747.66067851393},223575.71338155351,187510.55276147876,116657.94419688606,72236.794987382047,-208280.8711837001,-229990.25948860063,-226805.13149705232,{"$f":"SUM(AI264,AI266:AI267)","v":126967.32802230763},160164.94170233878,211977.89599050055,241348.21888214719,265073.46531194687,252202.87096029447,110125.97280862505,90256.660078090092,119723.59368429918,122402.18141624951,4817.7323514324125,2534.4390649165412,3652.4198173524687,3465.8212159292634,3338.9235581269268,2818.2393517099645,2255.9367694227803,1573.8684414601275,896.49438445233818,247.1693299789753,209.64580542934303,206.65317966241565,221.02128114576715,213.04429079745807,217.03008051247016,221.27801302322715,225.77718384262229,230.52052608922619]
[]
[null,null,null,null,{"$f":"C_Financing!E697","v":"Corporation Tax NEG"},null,{"$f":"C_Financing!G697","v":"£'000"},{"$f":"C_Financing!H697","v":"Nominal"},{"$f":"C_Financing!I697","v":"CF & PL"},{"$f":"C_Financing!J697","v":0},null,{"$f":"C_Financing!L697","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y697","v":-523634.94846473815},null,{"$f":"C_Financing!AA697","v":-25798.168949999996},{"$f":"C_Financing!AB697","v":-16947.5},{"$f":"C_Financing!AC697","v":-7611.25},{"$f":"C_Financing!AD697","v":-5824.35},{"$f":"C_Financing!AE697","v":-1490.45},{"$f":"C_Financing!AF697","v":-8973.2249999999985},{"$f":"C_Financing!AG697","v":-14252.666462976891},{"$f":"C_Financing!AH697","v":-13022.044248150734},{"$f":"C_Financing!AI697","v":-14111.025189317856},{"$f":"C_Financing!AJ697","v":-8845.9655655562619},{"$f":"C_Financing!AK697","v":-3961.4379620195018},{"$f":"C_Financing!AL697","v":-25114.175689565491},{"$f":"C_Financing!AM697","v":-28611.919423038256},{"$f":"C_Financing!AN697","v":-39813.071957876658},{"$f":"C_Financing!AO697","v":-35814.53795992786},{"$f":"C_Financing!AP697","v":-32392.25104999141},{"$f":"C_Financing!AQ697","v":-20419.281966094248},{"$f":"C_Financing!AR697","v":-22120.510946963441},{"$f":"C_Financing!AS697","v":-17999.184020148201},{"$f":"C_Financing!AT697","v":-152280.75807717588},{"$f":"C_Financing!AU697","v":-9977.4121576624129},{"$f":"C_Financing!AV697","v":-7972.7598717867813},{"$f":"C_Financing!AW697","v":-5986.8145302677613},{"$f":"C_Financing!AX697","v":-3140.0055614986227},{"$f":"C_Financing!AY697","v":-294.78491833716822},{"$f":"C_Financing!AZ697","v":-205.67322443624315},{"$f":"C_Financing!BA697","v":-126.30310273051548},{"$f":"C_Financing!BB697","v":-59.065602271988055},{"$f":"C_Financing!BC697","v":-56.207943972161075},{"$f":"C_Financing!BD697","v":-56.066139849281889},{"$f":"C_Financing!BE697","v":-56.6545603955853},{"$f":"C_Financing!BF697","v":-57.520818171396762},{"$f":"C_Financing!BG697","v":-58.565495724036445},{"$f":"C_Financing!BH697","v":-59.752293828267128},{"$f":"C_Financing!BI697","v":-61.071507561140905},{"$f":"C_Financing!BJ697","v":-62.516267442078714}]
[]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,{"$f":"I_Global!$F$69","v":"£'000 "},"Nominal","Pre tax pre financing cash flow - Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA273:BJ273)","v":1323606.5988738071},null,{"$f":"SUM(AA269,AA271)","v":158949.49172851394},{"$f":"SUM(AB269,AB271)","v":206628.21338155351},179899.30276147876,110833.59419688606,70746.34498738205,-217254.09618370011,-244242.92595157752,-239827.17574520304,112856.30283298978,151318.97613678253,208016.45802848105,216234.04319258171,236461.54588890861,212389.79900241783,74311.434848697187,57864.409028098686,99304.311718204932,100281.67046928607,-13181.451668715788,-149746.31901225934,-6324.9923403099438,-4506.9386558575179,-2647.8909721408345,-321.76620978865822,1961.1518510856122,1368.1952170238844,770.19128172182275,188.10372770698723,153.43786145718195,150.58703981313377,164.36672075018186,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[]
[null,null,null,null,{"$f":"C_Financing!E708","v":"Interest received / (paid) on cash balances"},null,{"$f":"C_Financing!G708","v":"£'000"},{"$f":"C_Financing!H708","v":"Nominal"},{"$f":"C_Financing!I708","v":0},{"$f":"C_Financing!J708","v":0},null,{"$f":"C_Financing!L708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y708","v":0},null,{"$f":"C_Financing!AA708","v":-30662.085523578658},{"$f":"C_Financing!AB708","v":-29587.60272364346},{"$f":"C_Financing!AC708","v":-30304.991329756238},{"$f":"C_Financing!AD708","v":-30316.014523003796},{"$f":"C_Financing!AE708","v":-31102.916954249231},{"$f":"C_Financing!AF708","v":-34308.879367347887},{"$f":"C_Financing!AG708","v":3160},{"$f":"C_Financing!AH708","v":389.14597948099373},{"$f":"C_Financing!AI708","v":-4992.2618160365182},{"$f":"C_Financing!AJ708","v":-1582.3497402690916},{"$f":"C_Financing!AK708","v":894.20786303669752},{"$f":"C_Financing!AL708","v":2450.9589776000003},{"$f":"C_Financing!AM708","v":4137.5299230000019},{"$f":"C_Financing!AN708","v":5896.2154414999995},{"$f":"C_Financing!AO708","v":500},{"$f":"C_Financing!AP708","v":500},{"$f":"C_Financing!AQ708","v":500},{"$f":"C_Financing!AR708","v":-25807.241758665423},{"$f":"C_Financing!AS708","v":-29754.639971717639},{"$f":"C_Financing!AT708","v":-32040.61076063494},{"$f":"C_Financing!AU708","v":-39923.818048509529},{"$f":"C_Financing!AV708","v":-42528.192347133736},{"$f":"C_Financing!AW708","v":-45211.549701580778},{"$f":"C_Financing!AX708","v":-47976.805375068434},{"$f":"C_Financing!AY708","v":-50810.318417203467},{"$f":"C_Financing!AZ708","v":-53717.818807763397},{"$f":"C_Financing!BA708","v":-56808.556434245947},{"$f":"C_Financing!BB708","v":-60103.569309841776},{"$f":"C_Financing!BC708","v":-63614.089964496008},{"$f":"C_Financing!BD708","v":-67330.335822368288},{"$f":"C_Financing!BE708","v":-71262.983316872545},{"$f":"C_Financing!BF708","v":-75423.949650648414},{"$f":"C_Financing!BG708","v":-79827.443538868261},{"$f":"C_Financing!BH708","v":-84487.100336843214},{"$f":"C_Financing!BI708","v":-89417.823741531276},{"$f":"C_Financing!BJ708","v":-94635.38490066916}]
[null,null,null,null,{"$f":"C_Financing!E713","v":"Cash Interest & Fees on Pre 2020 Debt POS"},null,{"$f":"C_Financing!G713","v":"£'000"},{"$f":"C_Financing!H713","v":"Nominal"},{"$f":"C_Financing!I713","v":0},{"$f":"C_Financing!J713","v":0},null,{"$f":"C_Financing!L713","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y713","v":0},null,{"$f":"C_Financing!AA713","v":0},{"$f":"C_Financing!AB713","v":0},{"$f":"C_Financing!AC713","v":0},{"$f":"C_Financing!AD713","v":0},{"$f":"C_Financing!AE713","v":0},{"$f":"C_Financing!AF713","v":0},{"$f":"C_Financing!AG713","v":-707538},{"$f":"C_Financing!AH713","v":0},{"$f":"C_Financing!AI713","v":0},{"$f":"C_Financing!AJ713","v":0},{"$f":"C_Financing!AK713","v":0},{"$f":"C_Financing!AL713","v":0},{"$f":"C_Financing!AM713","v":0},{"$f":"C_Financing!AN713","v":0},{"$f":"C_Financing!AO713","v":0},{"$f":"C_Financing!AP713","v":0},{"$f":"C_Financing!AQ713","v":0},{"$f":"C_Financing!AR713","v":0},{"$f":"C_Financing!AS713","v":0},{"$f":"C_Financing!AT713","v":0},{"$f":"C_Financing!AU713","v":0},{"$f":"C_Financing!AV713","v":0},{"$f":"C_Financing!AW713","v":0},{"$f":"C_Financing!AX713","v":0},{"$f":"C_Financing!AY713","v":0},{"$f":"C_Financing!AZ713","v":0},{"$f":"C_Financing!BA713","v":0},{"$f":"C_Financing!BB713","v":0},{"$f":"C_Financing!BC713","v":0},{"$f":"C_Financing!BD713","v":0},{"$f":"C_Financing!BE713","v":0},{"$f":"C_Financing!BF713","v":0},{"$f":"C_Financing!BG713","v":0},{"$f":"C_Financing!BH713","v":0},{"$f":"C_Financing!BI713","v":0},{"$f":"C_Financing!BJ713","v":0}]
[null,null,null,null,{"$f":"C_Financing!E718","v":"Repayment Pre 2020 Debt"},null,{"$f":"C_Financing!G718","v":"£'000"},{"$f":"C_Financing!H718","v":"Nominal"},{"$f":"C_Financing!I718","v":0},{"$f":"C_Financing!J718","v":0},null,{"$f":"C_Financing!L718","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y718","v":0},null,{"$f":"C_Financing!AA718","v":-73184.5},{"$f":"C_Financing!AB718","v":-106725},{"$f":"C_Financing!AC718","v":-28475},{"$f":"C_Financing!AD718","v":-14475},{"$f":"C_Financing!AE718","v":-5609.3875000000044},{"$f":"C_Financing!AF718","v":3077.6332010596707},{"$f":"C_Financing!AG718","v":0},{"$f":"C_Financing!AH718","v":0},{"$f":"C_Financing!AI718","v":0},{"$f":"C_Financing!AJ718","v":0},{"$f":"C_Financing!AK718","v":0},{"$f":"C_Financing!AL718","v":0},{"$f":"C_Financing!AM718","v":0},{"$f":"C_Financing!AN718","v":0},{"$f":"C_Financing!AO718","v":0},{"$f":"C_Financing!AP718","v":0},{"$f":"C_Financing!AQ718","v":0},{"$f":"C_Financing!AR718","v":0},{"$f":"C_Financing!AS718","v":0},{"$f":"C_Financing!AT718","v":0},{"$f":"C_Financing!AU718","v":0},{"$f":"C_Financing!AV718","v":0},{"$f":"C_Financing!AW718","v":0},{"$f":"C_Financing!AX718","v":0},{"$f":"C_Financing!AY718","v":0},{"$f":"C_Financing!AZ718","v":0},{"$f":"C_Financing!BA718","v":0},{"$f":"C_Financing!BB718","v":0},{"$f":"C_Financing!BC718","v":0},{"$f":"C_Financing!BD718","v":0},{"$f":"C_Financing!BE718","v":0},{"$f":"C_Financing!BF718","v":0},{"$f":"C_Financing!BG718","v":0},{"$f":"C_Financing!BH718","v":0},{"$f":"C_Financing!BI718","v":0},{"$f":"C_Financing!BJ718","v":0}]
[null,null,null,null,{"$f":"C_Financing!E723","v":"Net Settlement to Counterparty on Existing Swap"},null,{"$f":"C_Financing!G723","v":"£'000"},{"$f":"C_Financing!H723","v":"Nominal"},{"$f":"C_Financing!I723","v":0},{"$f":"C_Financing!J723","v":0},null,{"$f":"C_Financing!L723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y723","v":0},null,{"$f":"C_Financing!AA723","v":-43.478247716031788},{"$f":"C_Financing!AB723","v":-188.40574010280443},{"$f":"C_Financing!AC723","v":-231.8839878188362},{"$f":"C_Financing!AD723","v":-231.8839878188362},{"$f":"C_Financing!AE723","v":-4778.8076721999078},{"$f":"C_Financing!AF723","v":-7080.9718114517409},{"$f":"C_Financing!AG723","v":-50803.348068340107},{"$f":"C_Financing!AH723","v":-56688.763254399179},{"$f":"C_Financing!AI723","v":0},{"$f":"C_Financing!AJ723","v":0},{"$f":"C_Financing!AK723","v":0},{"$f":"C_Financing!AL723","v":0},{"$f":"C_Financing!AM723","v":0},{"$f":"C_Financing!AN723","v":0},{"$f":"C_Financing!AO723","v":0},{"$f":"C_Financing!AP723","v":0},{"$f":"C_Financing!AQ723","v":0},{"$f":"C_Financing!AR723","v":0},{"$f":"C_Financing!AS723","v":0},{"$f":"C_Financing!AT723","v":0},{"$f":"C_Financing!AU723","v":0},{"$f":"C_Financing!AV723","v":0},{"$f":"C_Financing!AW723","v":0},{"$f":"C_Financing!AX723","v":0},{"$f":"C_Financing!AY723","v":0},{"$f":"C_Financing!AZ723","v":0},{"$f":"C_Financing!BA723","v":0},{"$f":"C_Financing!BB723","v":0},{"$f":"C_Financing!BC723","v":0},{"$f":"C_Financing!BD723","v":0},{"$f":"C_Financing!BE723","v":0},{"$f":"C_Financing!BF723","v":0},{"$f":"C_Financing!BG723","v":0},{"$f":"C_Financing!BH723","v":0},{"$f":"C_Financing!BI723","v":0},{"$f":"C_Financing!BJ723","v":0}]
[null,null,null,null,{"$f":"C_Financing!E728","v":"Swap - interest receivable from Counter Party"},null,{"$f":"C_Financing!G728","v":"£'000"},{"$f":"C_Financing!H728","v":"Nominal"},{"$f":"C_Financing!I728","v":0},{"$f":"C_Financing!J728","v":0},null,{"$f":"C_Financing!L728","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y728","v":0},null,{"$f":"C_Financing!AA728","v":7834.3562700000002},{"$f":"C_Financing!AB728","v":14555.202090000141},{"$f":"C_Financing!AC728","v":14018.307310000047},{"$f":"C_Financing!AD728","v":29358.342956025826},{"$f":"C_Financing!AE728","v":9788.5552851493048},{"$f":"C_Financing!AF728","v":9018.196920887478},{"$f":"C_Financing!AG728","v":0},{"$f":"C_Financing!AH728","v":0},{"$f":"C_Financing!AI728","v":0},{"$f":"C_Financing!AJ728","v":0},{"$f":"C_Financing!AK728","v":0},{"$f":"C_Financing!AL728","v":0},{"$f":"C_Financing!AM728","v":0},{"$f":"C_Financing!AN728","v":0},{"$f":"C_Financing!AO728","v":0},{"$f":"C_Financing!AP728","v":0},{"$f":"C_Financing!AQ728","v":0},{"$f":"C_Financing!AR728","v":0},{"$f":"C_Financing!AS728","v":0},{"$f":"C_Financing!AT728","v":0},{"$f":"C_Financing!AU728","v":0},{"$f":"C_Financing!AV728","v":0},{"$f":"C_Financing!AW728","v":0},{"$f":"C_Financing!AX728","v":0},{"$f":"C_Financing!AY728","v":0},{"$f":"C_Financing!AZ728","v":0},{"$f":"C_Financing!BA728","v":0},{"$f":"C_Financing!BB728","v":0},{"$f":"C_Financing!BC728","v":0},{"$f":"C_Financing!BD728","v":0},{"$f":"C_Financing!BE728","v":0},{"$f":"C_Financing!BF728","v":0},{"$f":"C_Financing!BG728","v":0},{"$f":"C_Financing!BH728","v":0},{"$f":"C_Financing!BI728","v":0},{"$f":"C_Financing!BJ728","v":0}]
[null,null,null,null,{"$f":"C_Financing!E733","v":"Swap - interest and fees payable"},null,{"$f":"C_Financing!G733","v":"£'000"},{"$f":"C_Financing!H733","v":"Nominal"},{"$f":"C_Financing!I733","v":0},{"$f":"C_Financing!J733","v":0},null,{"$f":"C_Financing!L733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y733","v":0},null,{"$f":"C_Financing!AA733","v":-30547.5},{"$f":"C_Financing!AB733","v":-37098},{"$f":"C_Financing!AC733","v":-45196.5},{"$f":"C_Financing!AD733","v":-45702},{"$f":"C_Financing!AE733","v":-43701},{"$f":"C_Financing!AF733","v":8547.3000000000175},{"$f":"C_Financing!AG733","v":-3549.6299295349231},{"$f":"C_Financing!AH733","v":-1980.4219442924355},{"$f":"C_Financing!AI733","v":0},{"$f":"C_Financing!AJ733","v":0},{"$f":"C_Financing!AK733","v":0},{"$f":"C_Financing!AL733","v":0},{"$f":"C_Financing!AM733","v":0},{"$f":"C_Financing!AN733","v":0},{"$f":"C_Financing!AO733","v":0},{"$f":"C_Financing!AP733","v":0},{"$f":"C_Financing!AQ733","v":0},{"$f":"C_Financing!AR733","v":0},{"$f":"C_Financing!AS733","v":0},{"$f":"C_Financing!AT733","v":0},{"$f":"C_Financing!AU733","v":0},{"$f":"C_Financing!AV733","v":0},{"$f":"C_Financing!AW733","v":0},{"$f":"C_Financing!AX733","v":0},{"$f":"C_Financing!AY733","v":0},{"$f":"C_Financing!AZ733","v":0},{"$f":"C_Financing!BA733","v":0},{"$f":"C_Financing!BB733","v":0},{"$f":"C_Financing!BC733","v":0},{"$f":"C_Financing!BD733","v":0},{"$f":"C_Financing!BE733","v":0},{"$f":"C_Financing!BF733","v":0},{"$f":"C_Financing!BG733","v":0},{"$f":"C_Financing!BH733","v":0},{"$f":"C_Financing!BI733","v":0},{"$f":"C_Financing!BJ733","v":0}]
[null,null,null,null,{"$f":"C_Financing!E738","v":"Post 2020 Debt Drawdowns (Fixed)"},null,{"$f":"C_Financing!G738","v":"£'000"},{"$f":"C_Financing!H738","v":"Nominal"},{"$f":"C_Financing!I738","v":0},{"$f":"C_Financing!J738","v":0},null,{"$f":"C_Financing!L738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y738","v":0},null,{"$f":"C_Financing!AA738","v":36975},{"$f":"C_Financing!AB738","v":13600},{"$f":"C_Financing!AC738","v":2150},{"$f":"C_Financing!AD738","v":0},{"$f":"C_Financing!AE738","v":296250.00000000012},{"$f":"C_Financing!AF738","v":98750.000000000029},{"$f":"C_Financing!AG738","v":750000},{"$f":"C_Financing!AH738","v":160000},{"$f":"C_Financing!AI738","v":0},{"$f":"C_Financing!AJ738","v":0},{"$f":"C_Financing!AK738","v":0},{"$f":"C_Financing!AL738","v":0},{"$f":"C_Financing!AM738","v":0},{"$f":"C_Financing!AN738","v":0},{"$f":"C_Financing!AO738","v":0},{"$f":"C_Financing!AP738","v":0},{"$f":"C_Financing!AQ738","v":0},{"$f":"C_Financing!AR738","v":0},{"$f":"C_Financing!AS738","v":0},{"$f":"C_Financing!AT738","v":0},{"$f":"C_Financing!AU738","v":0},{"$f":"C_Financing!AV738","v":0},{"$f":"C_Financing!AW738","v":0},{"$f":"C_Financing!AX738","v":0},{"$f":"C_Financing!AY738","v":0},{"$f":"C_Financing!AZ738","v":0},{"$f":"C_Financing!BA738","v":0},{"$f":"C_Financing!BB738","v":0},{"$f":"C_Financing!BC738","v":0},{"$f":"C_Financing!BD738","v":0},{"$f":"C_Financing!BE738","v":0},{"$f":"C_Financing!BF738","v":0},{"$f":"C_Financing!BG738","v":0},{"$f":"C_Financing!BH738","v":0},{"$f":"C_Financing!BI738","v":0},{"$f":"C_Financing!BJ738","v":0}]
[null,null,null,null,{"$f":"C_Financing!E743","v":"Post 2020 Debt Repayments (Fixed)"},null,{"$f":"C_Financing!G743","v":"£'000"},{"$f":"C_Financing!H743","v":"Nominal"},{"$f":"C_Financing!I743","v":0},{"$f":"C_Financing!J743","v":0},null,{"$f":"C_Financing!L743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y743","v":0},null,{"$f":"C_Financing!AA743","v":0},{"$f":"C_Financing!AB743","v":0},{"$f":"C_Financing!AC743","v":0},{"$f":"C_Financing!AD743","v":0},{"$f":"C_Financing!AE743","v":0},{"$f":"C_Financing!AF743","v":0},{"$f":"C_Financing!AG743","v":0},{"$f":"C_Financing!AH743","v":0},{"$f":"C_Financing!AI743","v":0},{"$f":"C_Financing!AJ743","v":0},{"$f":"C_Financing!AK743","v":0},{"$f":"C_Financing!AL743","v":0},{"$f":"C_Financing!AM743","v":0},{"$f":"C_Financing!AN743","v":0},{"$f":"C_Financing!AO743","v":0},{"$f":"C_Financing!AP743","v":0},{"$f":"C_Financing!AQ743","v":-750000},{"$f":"C_Financing!AR743","v":-160000},{"$f":"C_Financing!AS743","v":0},{"$f":"C_Financing!AT743","v":0},{"$f":"C_Financing!AU743","v":0},{"$f":"C_Financing!AV743","v":0},{"$f":"C_Financing!AW743","v":0},{"$f":"C_Financing!AX743","v":0},{"$f":"C_Financing!AY743","v":0},{"$f":"C_Financing!AZ743","v":0},{"$f":"C_Financing!BA743","v":0},{"$f":"C_Financing!BB743","v":0},{"$f":"C_Financing!BC743","v":0},{"$f":"C_Financing!BD743","v":0},{"$f":"C_Financing!BE743","v":0},{"$f":"C_Financing!BF743","v":0},{"$f":"C_Financing!BG743","v":0},{"$f":"C_Financing!BH743","v":0},{"$f":"C_Financing!BI743","v":0},{"$f":"C_Financing!BJ743","v":0}]
[null,null,null,null,{"$f":"C_Financing!E748","v":"Post 2020 Debt Arrangement Fee Paid (Fixed)"},null,{"$f":"C_Financing!G748","v":"£'000"},{"$f":"C_Financing!H748","v":"Nominal"},{"$f":"C_Financing!I748","v":0},{"$f":"C_Financing!J748","v":0},null,{"$f":"C_Financing!L748","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y748","v":0},null,{"$f":"C_Financing!AA748","v":0},{"$f":"C_Financing!AB748","v":6813.9973112120642},{"$f":"C_Financing!AC748","v":3498.4800206039508},{"$f":"C_Financing!AD748","v":-1009.2660030133266},{"$f":"C_Financing!AE748","v":595.46403580607148},{"$f":"C_Financing!AF748","v":-3983.1693947844324},{"$f":"C_Financing!AG748","v":-2250},{"$f":"C_Financing!AH748","v":-480},{"$f":"C_Financing!AI748","v":0},{"$f":"C_Financing!AJ748","v":0},{"$f":"C_Financing!AK748","v":0},{"$f":"C_Financing!AL748","v":0},{"$f":"C_Financing!AM748","v":0},{"$f":"C_Financing!AN748","v":0},{"$f":"C_Financing!AO748","v":0},{"$f":"C_Financing!AP748","v":0},{"$f":"C_Financing!AQ748","v":0},{"$f":"C_Financing!AR748","v":0},{"$f":"C_Financing!AS748","v":0},{"$f":"C_Financing!AT748","v":0},{"$f":"C_Financing!AU748","v":0},{"$f":"C_Financing!AV748","v":0},{"$f":"C_Financing!AW748","v":0},{"$f":"C_Financing!AX748","v":0},{"$f":"C_Financing!AY748","v":0},{"$f":"C_Financing!AZ748","v":0},{"$f":"C_Financing!BA748","v":0},{"$f":"C_Financing!BB748","v":0},{"$f":"C_Financing!BC748","v":0},{"$f":"C_Financing!BD748","v":0},{"$f":"C_Financing!BE748","v":0},{"$f":"C_Financing!BF748","v":0},{"$f":"C_Financing!BG748","v":0},{"$f":"C_Financing!BH748","v":0},{"$f":"C_Financing!BI748","v":0},{"$f":"C_Financing!BJ748","v":0}]
[null,null,null,null,{"$f":"C_Financing!E753","v":"Post 2020 Debt Interest"},null,{"$f":"C_Financing!G753","v":"£'000"},{"$f":"C_Financing!H753","v":"Nominal"},{"$f":"C_Financing!I753","v":0},{"$f":"C_Financing!J753","v":0},null,{"$f":"C_Financing!L753","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y753","v":0},null,{"$f":"C_Financing!AA753","v":0},{"$f":"C_Financing!AB753","v":0},{"$f":"C_Financing!AC753","v":0},{"$f":"C_Financing!AD753","v":0},{"$f":"C_Financing!AE753","v":0},{"$f":"C_Financing!AF753","v":0},{"$f":"C_Financing!AG753","v":-11340.280399649062},{"$f":"C_Financing!AH753","v":-15821.478519591572},{"$f":"C_Financing!AI753","v":-14411.969362112073},{"$f":"C_Financing!AJ753","v":-12258.293344109417},{"$f":"C_Financing!AK753","v":-9036.6818939461173},{"$f":"C_Financing!AL753","v":-6020.535005240944},{"$f":"C_Financing!AM753","v":-3162.8543738079547},{"$f":"C_Financing!AN753","v":-937.50341925343639},{"$f":"C_Financing!AO753","v":-8737.8242811615764},{"$f":"C_Financing!AP753","v":-7855.9385877070554},{"$f":"C_Financing!AQ753","v":-40556.924011762305},{"$f":"C_Financing!AR753","v":-12499.31063627917},{"$f":"C_Financing!AS753","v":-13553.104681852228},{"$f":"C_Financing!AT753","v":-14633.179023323626},{"$f":"C_Financing!AU753","v":-18200.473676138936},{"$f":"C_Financing!AV753","v":-19388.729457537862},{"$f":"C_Financing!AW753","v":-20611.877762822805},{"$f":"C_Financing!AX753","v":-21879.181067871981},{"$f":"C_Financing!AY753","v":-23178.269797233446},{"$f":"C_Financing!AZ753","v":-24508.743670677562},{"$f":"C_Financing!BA753","v":-25926.883336724761},{"$f":"C_Financing!BB753","v":-27437.477383574147},{"$f":"C_Financing!BC753","v":-29035.42094312144},{"$f":"C_Financing!BD753","v":-30726.365179404249},{"$f":"C_Financing!BE753","v":-32515.468347627728},{"$f":"C_Financing!BF753","v":-34408.847626826842},{"$f":"C_Financing!BG753","v":-36412.367594646857},{"$f":"C_Financing!BH753","v":-38532.437098906521},{"$f":"C_Financing!BI753","v":-40775.837512550264},{"$f":"C_Financing!BJ753","v":-43149.744831468684}]
[null,null,null,null,{"$f":"C_OtherFin!E38","v":"Cash Movement for Other Liabilities"},null,{"$f":"C_OtherFin!G38","v":"£'000"},{"$f":"C_OtherFin!H38","v":"Nominal"},{"$f":"C_OtherFin!I38","v":"Dr Cash Cr Liability"},{"$f":"C_OtherFin!J38","v":0},null,{"$f":"C_OtherFin!L38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y38","v":0},null,{"$f":"C_OtherFin!AA38","v":0},{"$f":"C_OtherFin!AB38","v":0},{"$f":"C_OtherFin!AC38","v":0},{"$f":"C_OtherFin!AD38","v":0},{"$f":"C_OtherFin!AE38","v":0},{"$f":"C_OtherFin!AF38","v":0},{"$f":"C_OtherFin!AG38","v":0},{"$f":"C_OtherFin!AH38","v":0},{"$f":"C_OtherFin!AI38","v":0},{"$f":"C_OtherFin!AJ38","v":0},{"$f":"C_OtherFin!AK38","v":0},{"$f":"C_OtherFin!AL38","v":0},{"$f":"C_OtherFin!AM38","v":0},{"$f":"C_OtherFin!AN38","v":0},{"$f":"C_OtherFin!AO38","v":0},{"$f":"C_OtherFin!AP38","v":0},{"$f":"C_OtherFin!AQ38","v":0},{"$f":"C_OtherFin!AR38","v":0},{"$f":"C_OtherFin!AS38","v":0},{"$f":"C_OtherFin!AT38","v":0},{"$f":"C_OtherFin!AU38","v":0},{"$f":"C_OtherFin!AV38","v":0},{"$f":"C_OtherFin!AW38","v":0},{"$f":"C_OtherFin!AX38","v":0},{"$f":"C_OtherFin!AY38","v":0},{"$f":"C_OtherFin!AZ38","v":0},{"$f":"C_OtherFin!BA38","v":0},{"$f":"C_OtherFin!BB38","v":0},{"$f":"C_OtherFin!BC38","v":0},{"$f":"C_OtherFin!BD38","v":0},{"$f":"C_OtherFin!BE38","v":0},{"$f":"C_OtherFin!BF38","v":0},{"$f":"C_OtherFin!BG38","v":0},{"$f":"C_OtherFin!BH38","v":0},{"$f":"C_OtherFin!BI38","v":0},{"$f":"C_OtherFin!BJ38","v":0}]
[]
[null,null,null,null,{"$f":"C_Financing!E29","v":"RCF Interest Cost NEG"},null,{"$f":"C_Financing!G29","v":"£'000 "},{"$f":"C_Financing!H29","v":"Nominal"},{"$f":"C_Financing!I29","v":"PL & CF"},{"$f":"C_Financing!J29","v":0},null,{"$f":"C_Financing!L29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y29","v":-2758.4279404901663},null,{"$f":"C_Financing!AA29","v":882.38168904109591},{"$f":"C_Financing!AB29","v":868.69764682414802},{"$f":"C_Financing!AC29","v":-10.666840765779595},{"$f":"C_Financing!AD29","v":-121.10637085872801},{"$f":"C_Financing!AE29","v":-4.4986256498481065},{"$f":"C_Financing!AF29","v":376.76456091894539},{"$f":"C_Financing!AG29","v":-250},{"$f":"C_Financing!AH29","v":-250},{"$f":"C_Financing!AI29","v":-250},{"$f":"C_Financing!AJ29","v":-250},{"$f":"C_Financing!AK29","v":-250},{"$f":"C_Financing!AL29","v":-250},{"$f":"C_Financing!AM29","v":-250},{"$f":"C_Financing!AN29","v":-250},{"$f":"C_Financing!AO29","v":-250},{"$f":"C_Financing!AP29","v":-250},{"$f":"C_Financing!AQ29","v":-250},{"$f":"C_Financing!AR29","v":-250},{"$f":"C_Financing!AS29","v":-250},{"$f":"C_Financing!AT29","v":-250},{"$f":"C_Financing!AU29","v":-250},{"$f":"C_Financing!AV29","v":-250},{"$f":"C_Financing!AW29","v":-250},{"$f":"C_Financing!AX29","v":-250},{"$f":"C_Financing!AY29","v":-250},{"$f":"C_Financing!AZ29","v":0},{"$f":"C_Financing!BA29","v":0},{"$f":"C_Financing!BB29","v":0},{"$f":"C_Financing!BC29","v":0},{"$f":"C_Financing!BD29","v":0},{"$f":"C_Financing!BE29","v":0},{"$f":"C_Financing!BF29","v":0},{"$f":"C_Financing!BG29","v":0},{"$f":"C_Financing!BH29","v":0},{"$f":"C_Financing!BI29","v":0},{"$f":"C_Financing!BJ29","v":0}]
[null,null,null,null,{"$f":"C_Financing!E42","v":"RCF Commitment Fee NEG"},null,{"$f":"C_Financing!G42","v":"£'000 "},{"$f":"C_Financing!H42","v":"Nominal"},{"$f":"C_Financing!I42","v":"PL & CF"},{"$f":"C_Financing!J42","v":0},null,{"$f":"C_Financing!L42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y42","v":-13484.479380803568},null,{"$f":"C_Financing!AA42","v":1135.5910265143609},{"$f":"C_Financing!AB42","v":-57.694958036130402},{"$f":"C_Financing!AC42","v":-912.5881798381821},{"$f":"C_Financing!AD42","v":-1269.5537682171605},{"$f":"C_Financing!AE42","v":-606.57855623858802},{"$f":"C_Financing!AF42","v":528.54707441796313},{"$f":"C_Financing!AG42","v":-410.07340064686099},{"$f":"C_Financing!AH42","v":-410.07340064686099},{"$f":"C_Financing!AI42","v":-410.07340064686099},{"$f":"C_Financing!AJ42","v":-410.07340064686099},{"$f":"C_Financing!AK42","v":-410.07340064686099},{"$f":"C_Financing!AL42","v":-410.07340064686099},{"$f":"C_Financing!AM42","v":-410.07340064686099},{"$f":"C_Financing!AN42","v":-410.07340064686099},{"$f":"C_Financing!AO42","v":-410.07340064686099},{"$f":"C_Financing!AP42","v":-410.07340064686099},{"$f":"C_Financing!AQ42","v":-410.07340064686099},{"$f":"C_Financing!AR42","v":-410.07340064686099},{"$f":"C_Financing!AS42","v":-410.07340064686099},{"$f":"C_Financing!AT42","v":-410.07340064686099},{"$f":"C_Financing!AU42","v":-410.07340064686099},{"$f":"C_Financing!AV42","v":-410.07340064686099},{"$f":"C_Financing!AW42","v":-410.07340064686099},{"$f":"C_Financing!AX42","v":-410.07340064686099},{"$f":"C_Financing!AY42","v":-410.07340064686099},{"$f":"C_Financing!AZ42","v":-410.07340064686099},{"$f":"C_Financing!BA42","v":-410.07340064686099},{"$f":"C_Financing!BB42","v":-410.07340064686099},{"$f":"C_Financing!BC42","v":-410.07340064686099},{"$f":"C_Financing!BD42","v":-410.07340064686099},{"$f":"C_Financing!BE42","v":-410.07340064686099},{"$f":"C_Financing!BF42","v":-410.07340064686099},{"$f":"C_Financing!BG42","v":-410.07340064686099},{"$f":"C_Financing!BH42","v":-410.07340064686099},{"$f":"C_Financing!BI42","v":-410.07340064686099},{"$f":"C_Financing!BJ42","v":-410.07340064686099}]
[null,null,null,null,{"$f":"C_Financing!E492","v":"Finance Lease Liability payments"},null,{"$f":"C_Financing!G492","v":"£'000 "},{"$f":"C_Financing!H492","v":"Nominal"},{"$f":"C_Financing!I492","v":"CF"},{"$f":"C_Financing!J492","v":0},null,{"$f":"C_Financing!L492","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y492","v":-78838.100320958241},null,{"$f":"C_Financing!AA492","v":0},{"$f":"C_Financing!AB492","v":0},{"$f":"C_Financing!AC492","v":0},{"$f":"C_Financing!AD492","v":0},{"$f":"C_Financing!AE492","v":0},{"$f":"C_Financing!AF492","v":0},{"$f":"C_Financing!AG492","v":-9861.1443021521191},{"$f":"C_Financing!AH492","v":-8652.3764643602408},{"$f":"C_Financing!AI492","v":-7544.1963600086601},{"$f":"C_Financing!AJ492","v":-7838.7298413601238},{"$f":"C_Financing!AK492","v":-7947.7991401150211},{"$f":"C_Financing!AL492","v":-7756.2992239258674},{"$f":"C_Financing!AM492","v":-7520.596186731178},{"$f":"C_Financing!AN492","v":-7194.2696594576264},{"$f":"C_Financing!AO492","v":-6985.4366790205386},{"$f":"C_Financing!AP492","v":-3768.8941913955368},{"$f":"C_Financing!AQ492","v":-3768.3582724313324},{"$f":"C_Financing!AR492","v":0},{"$f":"C_Financing!AS492","v":0},{"$f":"C_Financing!AT492","v":0},{"$f":"C_Financing!AU492","v":0},{"$f":"C_Financing!AV492","v":0},{"$f":"C_Financing!AW492","v":0},{"$f":"C_Financing!AX492","v":0},{"$f":"C_Financing!AY492","v":0},{"$f":"C_Financing!AZ492","v":0},{"$f":"C_Financing!BA492","v":0},{"$f":"C_Financing!BB492","v":0},{"$f":"C_Financing!BC492","v":0},{"$f":"C_Financing!BD492","v":0},{"$f":"C_Financing!BE492","v":0},{"$f":"C_Financing!BF492","v":0},{"$f":"C_Financing!BG492","v":0},{"$f":"C_Financing!BH492","v":0},{"$f":"C_Financing!BI492","v":0},{"$f":"C_Financing!BJ492","v":0}]
[]
[null,null,null,null,{"$f":"C_Fin_Synth!E368","v":"Total synthetic index-linked debt accretion repayments"},null,{"$f":"C_Fin_Synth!G368","v":"£'000 "},{"$f":"C_Fin_Synth!H368","v":"Nominal"},{"$f":"C_Fin_Synth!I368","v":0},{"$f":"C_Fin_Synth!J368","v":0},null,{"$f":"C_Fin_Synth!L368","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y368","v":0},null,{"$f":"C_Fin_Synth!AA368","v":0},{"$f":"C_Fin_Synth!AB368","v":0},{"$f":"C_Fin_Synth!AC368","v":0},{"$f":"C_Fin_Synth!AD368","v":0},{"$f":"C_Fin_Synth!AE368","v":0},{"$f":"C_Fin_Synth!AF368","v":0},{"$f":"C_Fin_Synth!AG368","v":0},{"$f":"C_Fin_Synth!AH368","v":0},{"$f":"C_Fin_Synth!AI368","v":0},{"$f":"C_Fin_Synth!AJ368","v":0},{"$f":"C_Fin_Synth!AK368","v":0},{"$f":"C_Fin_Synth!AL368","v":0},{"$f":"C_Fin_Synth!AM368","v":0},{"$f":"C_Fin_Synth!AN368","v":0},{"$f":"C_Fin_Synth!AO368","v":0},{"$f":"C_Fin_Synth!AP368","v":0},{"$f":"C_Fin_Synth!AQ368","v":0},{"$f":"C_Fin_Synth!AR368","v":0},{"$f":"C_Fin_Synth!AS368","v":0},{"$f":"C_Fin_Synth!AT368","v":0},{"$f":"C_Fin_Synth!AU368","v":0},{"$f":"C_Fin_Synth!AV368","v":0},{"$f":"C_Fin_Synth!AW368","v":0},{"$f":"C_Fin_Synth!AX368","v":0},{"$f":"C_Fin_Synth!AY368","v":0},{"$f":"C_Fin_Synth!AZ368","v":0},{"$f":"C_Fin_Synth!BA368","v":0},{"$f":"C_Fin_Synth!BB368","v":0},{"$f":"C_Fin_Synth!BC368","v":0},{"$f":"C_Fin_Synth!BD368","v":0},{"$f":"C_Fin_Synth!BE368","v":0},{"$f":"C_Fin_Synth!BF368","v":0},{"$f":"C_Fin_Synth!BG368","v":0},{"$f":"C_Fin_Synth!BH368","v":0},{"$f":"C_Fin_Synth!BI368","v":0},{"$f":"C_Fin_Synth!BJ368","v":0}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$491","v":"Synthetic index-linked Accretion Interest Paid"},null,{"$f":" C_Fin_Synth!G$491","v":"£'000 "},{"$f":" C_Fin_Synth!H$491","v":"Nominal"},{"$f":" C_Fin_Synth!I$491","v":0},{"$f":" C_Fin_Synth!J$491","v":0},null,{"$f":" C_Fin_Synth!L$491","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Synth!Y$491","v":0},null,{"$f":" C_Fin_Synth!AA$491","v":0},{"$f":" C_Fin_Synth!AB$491","v":0},{"$f":" C_Fin_Synth!AC$491","v":0},{"$f":" C_Fin_Synth!AD$491","v":0},{"$f":" C_Fin_Synth!AE$491","v":0},{"$f":" C_Fin_Synth!AF$491","v":0},{"$f":" C_Fin_Synth!AG$491","v":0},{"$f":" C_Fin_Synth!AH$491","v":0},{"$f":" C_Fin_Synth!AI$491","v":0},{"$f":" C_Fin_Synth!AJ$491","v":0},{"$f":" C_Fin_Synth!AK$491","v":0},{"$f":" C_Fin_Synth!AL$491","v":0},{"$f":" C_Fin_Synth!AM$491","v":0},{"$f":" C_Fin_Synth!AN$491","v":0},{"$f":" C_Fin_Synth!AO$491","v":0},{"$f":" C_Fin_Synth!AP$491","v":0},{"$f":" C_Fin_Synth!AQ$491","v":0},{"$f":" C_Fin_Synth!AR$491","v":0},{"$f":" C_Fin_Synth!AS$491","v":0},{"$f":" C_Fin_Synth!AT$491","v":0},{"$f":" C_Fin_Synth!AU$491","v":0},{"$f":" C_Fin_Synth!AV$491","v":0},{"$f":" C_Fin_Synth!AW$491","v":0},{"$f":" C_Fin_Synth!AX$491","v":0},{"$f":" C_Fin_Synth!AY$491","v":0},{"$f":" C_Fin_Synth!AZ$491","v":0},{"$f":" C_Fin_Synth!BA$491","v":0},{"$f":" C_Fin_Synth!BB$491","v":0},{"$f":" C_Fin_Synth!BC$491","v":0},{"$f":" C_Fin_Synth!BD$491","v":0},{"$f":" C_Fin_Synth!BE$491","v":0},{"$f":" C_Fin_Synth!BF$491","v":0},{"$f":" C_Fin_Synth!BG$491","v":0},{"$f":" C_Fin_Synth!BH$491","v":0},{"$f":" C_Fin_Synth!BI$491","v":0},{"$f":" C_Fin_Synth!BJ$491","v":0}]
[null,null,null,null,{"$f":" C_Fin_Synth!E$112","v":"Synthetic index-linked debt drawdowns"},null,{"$f":" C_Fin_Synth!G$112","v":"£'000 "},{"$f":" C_Fin_Synth!H$112","v":"Nominal"},{"$f":" C_Fin_Synth!I$112","v":0},{"$f":" C_Fin_Synth!J$112","v":0},null,{"$f":" C_Fin_Synth!L$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Synth!Y$112","v":0},null,{"$f":" C_Fin_Synth!AA$112","v":0},{"$f":" C_Fin_Synth!AB$112","v":0},{"$f":" C_Fin_Synth!AC$112","v":0},{"$f":" C_Fin_Synth!AD$112","v":0},{"$f":" C_Fin_Synth!AE$112","v":0},{"$f":" C_Fin_Synth!AF$112","v":0},{"$f":" C_Fin_Synth!AG$112","v":0},{"$f":" C_Fin_Synth!AH$112","v":0},{"$f":" C_Fin_Synth!AI$112","v":0},{"$f":" C_Fin_Synth!AJ$112","v":0},{"$f":" C_Fin_Synth!AK$112","v":0},{"$f":" C_Fin_Synth!AL$112","v":0},{"$f":" C_Fin_Synth!AM$112","v":0},{"$f":" C_Fin_Synth!AN$112","v":0},{"$f":" C_Fin_Synth!AO$112","v":0},{"$f":" C_Fin_Synth!AP$112","v":0},{"$f":" C_Fin_Synth!AQ$112","v":0},{"$f":" C_Fin_Synth!AR$112","v":0},{"$f":" C_Fin_Synth!AS$112","v":0},{"$f":" C_Fin_Synth!AT$112","v":0},{"$f":" C_Fin_Synth!AU$112","v":0},{"$f":" C_Fin_Synth!AV$112","v":0},{"$f":" C_Fin_Synth!AW$112","v":0},{"$f":" C_Fin_Synth!AX$112","v":0},{"$f":" C_Fin_Synth!AY$112","v":0},{"$f":" C_Fin_Synth!AZ$112","v":0},{"$f":" C_Fin_Synth!BA$112","v":0},{"$f":" C_Fin_Synth!BB$112","v":0},{"$f":" C_Fin_Synth!BC$112","v":0},{"$f":" C_Fin_Synth!BD$112","v":0},{"$f":" C_Fin_Synth!BE$112","v":0},{"$f":" C_Fin_Synth!BF$112","v":0},{"$f":" C_Fin_Synth!BG$112","v":0},{"$f":" C_Fin_Synth!BH$112","v":0},{"$f":" C_Fin_Synth!BI$112","v":0},{"$f":" C_Fin_Synth!BJ$112","v":0}]
[]
[null,null,null,null,{"$f":" C_Fin_Synth!E$154","v":"Synthetic index-linked debt repayments"},null,{"$f":" C_Fin_Synth!G$154","v":"£'000 "},{"$f":" C_Fin_Synth!H$154","v":"Nominal"},{"$f":" C_Fin_Synth!I$154","v":0},{"$f":" C_Fin_Synth!J$154","v":0},null,{"$f":" C_Fin_Synth!L$154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Synth!Y$154","v":0},null,{"$f":" C_Fin_Synth!AA$154","v":0},{"$f":" C_Fin_Synth!AB$154","v":0},{"$f":" C_Fin_Synth!AC$154","v":0},{"$f":" C_Fin_Synth!AD$154","v":0},{"$f":" C_Fin_Synth!AE$154","v":0},{"$f":" C_Fin_Synth!AF$154","v":0},{"$f":" C_Fin_Synth!AG$154","v":0},{"$f":" C_Fin_Synth!AH$154","v":0},{"$f":" C_Fin_Synth!AI$154","v":0},{"$f":" C_Fin_Synth!AJ$154","v":0},{"$f":" C_Fin_Synth!AK$154","v":0},{"$f":" C_Fin_Synth!AL$154","v":0},{"$f":" C_Fin_Synth!AM$154","v":0},{"$f":" C_Fin_Synth!AN$154","v":0},{"$f":" C_Fin_Synth!AO$154","v":0},{"$f":" C_Fin_Synth!AP$154","v":0},{"$f":" C_Fin_Synth!AQ$154","v":0},{"$f":" C_Fin_Synth!AR$154","v":0},{"$f":" C_Fin_Synth!AS$154","v":0},{"$f":" C_Fin_Synth!AT$154","v":0},{"$f":" C_Fin_Synth!AU$154","v":0},{"$f":" C_Fin_Synth!AV$154","v":0},{"$f":" C_Fin_Synth!AW$154","v":0},{"$f":" C_Fin_Synth!AX$154","v":0},{"$f":" C_Fin_Synth!AY$154","v":0},{"$f":" C_Fin_Synth!AZ$154","v":0},{"$f":" C_Fin_Synth!BA$154","v":0},{"$f":" C_Fin_Synth!BB$154","v":0},{"$f":" C_Fin_Synth!BC$154","v":0},{"$f":" C_Fin_Synth!BD$154","v":0},{"$f":" C_Fin_Synth!BE$154","v":0},{"$f":" C_Fin_Synth!BF$154","v":0},{"$f":" C_Fin_Synth!BG$154","v":0},{"$f":" C_Fin_Synth!BH$154","v":0},{"$f":" C_Fin_Synth!BI$154","v":0},{"$f":" C_Fin_Synth!BJ$154","v":0}]
[null,null,null,null,{"$f":"C_Fin_Synth!E206","v":"Synthetic index-linked debt interest paid"},null,{"$f":"C_Fin_Synth!G206","v":"£'000 "},{"$f":"C_Fin_Synth!H206","v":"Nominal"},{"$f":"C_Fin_Synth!I206","v":0},{"$f":"C_Fin_Synth!J206","v":0},null,{"$f":"C_Fin_Synth!L206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Fin_Synth!Y206","v":0},null,{"$f":"C_Fin_Synth!AA206","v":0},{"$f":"C_Fin_Synth!AB206","v":0},{"$f":"C_Fin_Synth!AC206","v":0},{"$f":"C_Fin_Synth!AD206","v":0},{"$f":"C_Fin_Synth!AE206","v":0},{"$f":"C_Fin_Synth!AF206","v":0},{"$f":"C_Fin_Synth!AG206","v":0},{"$f":"C_Fin_Synth!AH206","v":0},{"$f":"C_Fin_Synth!AI206","v":0},{"$f":"C_Fin_Synth!AJ206","v":0},{"$f":"C_Fin_Synth!AK206","v":0},{"$f":"C_Fin_Synth!AL206","v":0},{"$f":"C_Fin_Synth!AM206","v":0},{"$f":"C_Fin_Synth!AN206","v":0},{"$f":"C_Fin_Synth!AO206","v":0},{"$f":"C_Fin_Synth!AP206","v":0},{"$f":"C_Fin_Synth!AQ206","v":0},{"$f":"C_Fin_Synth!AR206","v":0},{"$f":"C_Fin_Synth!AS206","v":0},{"$f":"C_Fin_Synth!AT206","v":0},{"$f":"C_Fin_Synth!AU206","v":0},{"$f":"C_Fin_Synth!AV206","v":0},{"$f":"C_Fin_Synth!AW206","v":0},{"$f":"C_Fin_Synth!AX206","v":0},{"$f":"C_Fin_Synth!AY206","v":0},{"$f":"C_Fin_Synth!AZ206","v":0},{"$f":"C_Fin_Synth!BA206","v":0},{"$f":"C_Fin_Synth!BB206","v":0},{"$f":"C_Fin_Synth!BC206","v":0},{"$f":"C_Fin_Synth!BD206","v":0},{"$f":"C_Fin_Synth!BE206","v":0},{"$f":"C_Fin_Synth!BF206","v":0},{"$f":"C_Fin_Synth!BG206","v":0},{"$f":"C_Fin_Synth!BH206","v":0},{"$f":"C_Fin_Synth!BI206","v":0},{"$f":"C_Fin_Synth!BJ206","v":0}]
[]
[null,null,null,null,"Cash flow available to shareholders",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H296","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA275:AA296,AA273)","v":71339.256942774708},{"$f":"SUM(AB275:AB296,AB273)","v":68809.407007807458},{"$f":"SUM(AC275:AC296,AC273)","v":94434.459753903706},47067.112500000032,291577.17499999999,-142328.67500000005,-277085.40205190063,-163721.14334901233,85247.801894185672,128979.52981039704,191266.11145680974,204248.09454036804,229255.55185072264,209494.16796455989,58428.100487868214,46079.502848349235,-695181.0439666356,-98684.955326305382,-57149.26972293252,-197080.18219686477,-65109.357465605273,-67083.933861175974,-69131.391837191273,-70837.826053375931,-72687.509763998154,-77268.440662063935,-82375.321889895742,-87763.016366355791,-92906.146446807135,-98316.187362606259,-104024.15834439694,-110087.34720549604,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413754]
[]
[null,null,null,null,{"$f":"C_Financing!E$758","v":"Share Capital Injection/(Redemption)"},null,{"$f":"C_Financing!G$758","v":"£'000"},{"$f":"C_Financing!H$758","v":"Nominal"},{"$f":"C_Financing!I$758","v":0},{"$f":"C_Financing!J$758","v":0},null,{"$f":"C_Financing!L$758","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$758","v":0},null,{"$f":"C_Financing!AA$758","v":0},{"$f":"C_Financing!AB$758","v":0},{"$f":"C_Financing!AC$758","v":0},{"$f":"C_Financing!AD$758","v":0},{"$f":"C_Financing!AE$758","v":0},{"$f":"C_Financing!AF$758","v":64797.15},{"$f":"C_Financing!AG$758","v":0},{"$f":"C_Financing!AH$758","v":0},{"$f":"C_Financing!AI$758","v":0},{"$f":"C_Financing!AJ$758","v":0},{"$f":"C_Financing!AK$758","v":0},{"$f":"C_Financing!AL$758","v":0},{"$f":"C_Financing!AM$758","v":0},{"$f":"C_Financing!AN$758","v":0},{"$f":"C_Financing!AO$758","v":0},{"$f":"C_Financing!AP$758","v":0},{"$f":"C_Financing!AQ$758","v":0},{"$f":"C_Financing!AR$758","v":0},{"$f":"C_Financing!AS$758","v":0},{"$f":"C_Financing!AT$758","v":0},{"$f":"C_Financing!AU$758","v":0},{"$f":"C_Financing!AV$758","v":0},{"$f":"C_Financing!AW$758","v":0},{"$f":"C_Financing!AX$758","v":0},{"$f":"C_Financing!AY$758","v":0},{"$f":"C_Financing!AZ$758","v":0},{"$f":"C_Financing!BA$758","v":0},{"$f":"C_Financing!BB$758","v":0},{"$f":"C_Financing!BC$758","v":0},{"$f":"C_Financing!BD$758","v":0},{"$f":"C_Financing!BE$758","v":0},{"$f":"C_Financing!BF$758","v":0},{"$f":"C_Financing!BG$758","v":0},{"$f":"C_Financing!BH$758","v":0},{"$f":"C_Financing!BI$758","v":0},{"$f":"C_Financing!BJ$758","v":0}]
[null,null,null,null,{"$f":"C_Financing!E763","v":"Dividends Paid"},null,{"$f":"C_Financing!G763","v":"£'000"},{"$f":"C_Financing!H763","v":"Nominal"},{"$f":"C_Financing!I763","v":0},{"$f":"C_Financing!J763","v":0},null,{"$f":"C_Financing!L763","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y763","v":0},null,{"$f":"C_Financing!AA763","v":-71750},{"$f":"C_Financing!AB763","v":-35375},{"$f":"C_Financing!AC763","v":-47750},{"$f":"C_Financing!AD763","v":-56750},{"$f":"C_Financing!AE763","v":-57000},{"$f":"C_Financing!AF763","v":-14250},{"$f":"C_Financing!AG763","v":0},{"$f":"C_Financing!AH763","v":0},{"$f":"C_Financing!AI763","v":0},{"$f":"C_Financing!AJ763","v":0},{"$f":"C_Financing!AK763","v":-35591.000000479493},{"$f":"C_Financing!AL763","v":-35591.000000367902},{"$f":"C_Financing!AM763","v":-53387.000000722823},{"$f":"C_Financing!AN763","v":-749115.71211455984},{"$f":"C_Financing!AO763","v":-58428.100487868214},{"$f":"C_Financing!AP763","v":-46079.502848349235},{"$f":"C_Financing!AQ763","v":0},{"$f":"C_Financing!AR763","v":0},{"$f":"C_Financing!AS763","v":0},{"$f":"C_Financing!AT763","v":0},{"$f":"C_Financing!AU763","v":0},{"$f":"C_Financing!AV763","v":0},{"$f":"C_Financing!AW763","v":0},{"$f":"C_Financing!AX763","v":0},{"$f":"C_Financing!AY763","v":0},{"$f":"C_Financing!AZ763","v":0},{"$f":"C_Financing!BA763","v":0},{"$f":"C_Financing!BB763","v":0},{"$f":"C_Financing!BC763","v":0},{"$f":"C_Financing!BD763","v":0},{"$f":"C_Financing!BE763","v":0},{"$f":"C_Financing!BF763","v":0},{"$f":"C_Financing!BG763","v":0},{"$f":"C_Financing!BH763","v":0},{"$f":"C_Financing!BI763","v":0},{"$f":"C_Financing!BJ763","v":0}]
[null,null,null,null,{"$f":"C_Financing!E767","v":"Equity Transfer from Shareholders"},null,{"$f":"C_Financing!G767","v":"£'000"},{"$f":"C_Financing!H767","v":"Nominal"},{"$f":"C_Financing!I767","v":0},{"$f":"C_Financing!J767","v":0},null,{"$f":"C_Financing!L767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y767","v":0},null,{"$f":"C_Financing!AA767","v":0},{"$f":"C_Financing!AB767","v":0},{"$f":"C_Financing!AC767","v":0},{"$f":"C_Financing!AD767","v":0},{"$f":"C_Financing!AE767","v":0},{"$f":"C_Financing!AF767","v":0},{"$f":"C_Financing!AG767","v":0},{"$f":"C_Financing!AH767","v":0},{"$f":"C_Financing!AI767","v":0},{"$f":"C_Financing!AJ767","v":0},{"$f":"C_Financing!AK767","v":0},{"$f":"C_Financing!AL767","v":0},{"$f":"C_Financing!AM767","v":0},{"$f":"C_Financing!AN767","v":0},{"$f":"C_Financing!AO767","v":0},{"$f":"C_Financing!AP767","v":0},{"$f":"C_Financing!AQ767","v":0},{"$f":"C_Financing!AR767","v":0},{"$f":"C_Financing!AS767","v":0},{"$f":"C_Financing!AT767","v":0},{"$f":"C_Financing!AU767","v":0},{"$f":"C_Financing!AV767","v":0},{"$f":"C_Financing!AW767","v":0},{"$f":"C_Financing!AX767","v":0},{"$f":"C_Financing!AY767","v":0},{"$f":"C_Financing!AZ767","v":0},{"$f":"C_Financing!BA767","v":0},{"$f":"C_Financing!BB767","v":0},{"$f":"C_Financing!BC767","v":0},{"$f":"C_Financing!BD767","v":0},{"$f":"C_Financing!BE767","v":0},{"$f":"C_Financing!BF767","v":0},{"$f":"C_Financing!BG767","v":0},{"$f":"C_Financing!BH767","v":0},{"$f":"C_Financing!BI767","v":0},{"$f":"C_Financing!BJ767","v":0}]
[null,null,null,null,{"$f":"C_Financing!E454","v":"Charge of Share Capital Additions (Dr Expense, Cr Cash)"},null,{"$f":"C_Financing!G454","v":"£'000"},{"$f":"C_Financing!H454","v":"Nominal"},{"$f":"C_Financing!I454","v":0},{"$f":"C_Financing!J454","v":0},null,{"$f":"C_Financing!L454","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y454","v":0},null,{"$f":"C_Financing!AA454","v":0},{"$f":"C_Financing!AB454","v":0},{"$f":"C_Financing!AC454","v":0},{"$f":"C_Financing!AD454","v":0},{"$f":"C_Financing!AE454","v":0},{"$f":"C_Financing!AF454","v":0},{"$f":"C_Financing!AG454","v":0},{"$f":"C_Financing!AH454","v":0},{"$f":"C_Financing!AI454","v":0},{"$f":"C_Financing!AJ454","v":0},{"$f":"C_Financing!AK454","v":0},{"$f":"C_Financing!AL454","v":0},{"$f":"C_Financing!AM454","v":0},{"$f":"C_Financing!AN454","v":0},{"$f":"C_Financing!AO454","v":0},{"$f":"C_Financing!AP454","v":0},{"$f":"C_Financing!AQ454","v":0},{"$f":"C_Financing!AR454","v":0},{"$f":"C_Financing!AS454","v":0},{"$f":"C_Financing!AT454","v":0},{"$f":"C_Financing!AU454","v":0},{"$f":"C_Financing!AV454","v":0},{"$f":"C_Financing!AW454","v":0},{"$f":"C_Financing!AX454","v":0},{"$f":"C_Financing!AY454","v":0},{"$f":"C_Financing!AZ454","v":0},{"$f":"C_Financing!BA454","v":0},{"$f":"C_Financing!BB454","v":0},{"$f":"C_Financing!BC454","v":0},{"$f":"C_Financing!BD454","v":0},{"$f":"C_Financing!BE454","v":0},{"$f":"C_Financing!BF454","v":0},{"$f":"C_Financing!BG454","v":0},{"$f":"C_Financing!BH454","v":0},{"$f":"C_Financing!BI454","v":0},{"$f":"C_Financing!BJ454","v":0}]
[null,null,null,null,"Net cash flow",null,{"$f":"I_Global!$F$69","v":"£'000 "},{"$f":"H303","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA304:BJ304 )","v":-2607090.9351863805},null,{"$f":"SUM(AA298,AA300:AA303)","v":-410.74305722529243},{"$f":"SUM(AB298,AB300:AB303)","v":33434.407007807458},46684.459753903706,-9682.887499999968,234577.17499999999,-91781.525000000052,-277085.40205190063,-163721.14334901233,85247.801894185672,128979.52981039704,155675.11145633025,168657.09454000014,{"$f":"SUM(AM298,AM300:AM303)","v":175868.55184999981},-539621.54414999997,0,0,-695181.0439666356,-98684.955326305382,-57149.26972293252,-197080.18219686477,-65109.357465605273,-67083.933861175974,-69131.391837191273,-70837.826053375931,-72687.509763998154,-77268.440662063935,-82375.321889895742,-87763.016366355791,-92906.146446807135,-98316.187362606259,-104024.15834439694,-110087.34720549604,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413754]
[]
[null,null,null,null,"Retained cash balance BEG",null,{"$f":"G307","v":"£'000 "},{"$f":"H307","v":"Nominal"},{"$f":"I307","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!AA63","v":103179.11379551412},{"$f":"C_OtherFin!AB63","v":102768.37073828882},{"$f":"C_OtherFin!AC63","v":136202.77774609628},{"$f":"C_OtherFin!AD63","v":182887.23749999999},{"$f":"C_OtherFin!AE63","v":173204.35},{"$f":"C_OtherFin!AF63","v":407781.52500000002},{"$f":"C_OtherFin!AG63","v":316000},{"$f":"C_OtherFin!AH63","v":38914.59794809937},{"$f":"C_OtherFin!AI63","v":-124806.54540091296},{"$f":"C_OtherFin!AJ63","v":-39558.743506727289},{"$f":"C_OtherFin!AK63","v":89420.786303669753},{"$f":"C_OtherFin!AL63","v":245095.89776000002},{"$f":"C_OtherFin!AM63","v":413752.99230000016},{"$f":"C_OtherFin!AN63","v":589621.54414999997},{"$f":"C_OtherFin!AO63","v":50000},{"$f":"C_OtherFin!AP63","v":50000},{"$f":"C_OtherFin!AQ63","v":50000},{"$f":"C_OtherFin!AR63","v":-645181.0439666356},{"$f":"C_OtherFin!AS63","v":-743865.99929294095},{"$f":"C_OtherFin!AT63","v":-801015.26901587343},{"$f":"C_OtherFin!AU63","v":-998095.45121273817},{"$f":"C_OtherFin!AV63","v":-1063204.8086783434},{"$f":"C_OtherFin!AW63","v":-1130288.7425395194},{"$f":"C_OtherFin!AX63","v":-1199420.1343767107},{"$f":"C_OtherFin!AY63","v":-1270257.9604300866},{"$f":"C_OtherFin!AZ63","v":-1342945.4701940848},{"$f":"C_OtherFin!BA63","v":-1420213.9108561487},{"$f":"C_OtherFin!BB63","v":-1502589.2327460444},{"$f":"C_OtherFin!BC63","v":-1590352.2491124002},{"$f":"C_OtherFin!BD63","v":-1683258.3955592073},{"$f":"C_OtherFin!BE63","v":-1781574.5829218135},{"$f":"C_OtherFin!BF63","v":-1885598.7412662103},{"$f":"C_OtherFin!BG63","v":-1995686.0884717065},{"$f":"C_OtherFin!BH63","v":-2112177.5084210802},{"$f":"C_OtherFin!BI63","v":-2235445.593538282},{"$f":"C_OtherFin!BJ63","v":-2365884.6225167289}]
[null,null,null,"plus",{"$f":" E$304","v":"Net cash flow"},null,{"$f":" G$304","v":"£'000 "},{"$f":" H$304","v":"Nominal"},{"$f":" I$304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( AA307:BJ307 )","v":-2607090.9351863805},null,{"$f":"AA304","v":-410.74305722529243},{"$f":"AB304","v":33434.407007807458},46684.459753903706,-9682.887499999968,234577.17499999999,-91781.525000000052,-277085.40205190063,-163721.14334901233,85247.801894185672,128979.52981039704,155675.11145633025,168657.09454000014,175868.55184999981,-539621.54414999997,0,0,-695181.0439666356,-98684.955326305382,-57149.26972293252,-197080.18219686477,-65109.357465605273,-67083.933861175974,-69131.391837191273,-70837.826053375931,-72687.509763998154,-77268.440662063935,-82375.321889895742,-87763.016366355791,-92906.146446807135,-98316.187362606259,-104024.15834439694,-110087.34720549604,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413754]
[null,null,null,null,"Retained cash balance",null,{"$f":"G307","v":"£'000 "},{"$f":"H307","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA306:AA307)","v":102768.37073828882},{"$f":"SUM(AB306:AB307)","v":136202.77774609628},182887.23749999999,173204.35000000003,407781.52500000002,{"$f":"SUM(AF306:AF307)","v":316000},38914.59794809937,-124806.54540091296,-39558.743506727289,89420.786303669753,245095.89776000002,413752.99230000016,589621.54414999997,50000,50000,50000,-645181.0439666356,-743865.99929294095,-801015.26901587343,-998095.45121273817,-1063204.8086783434,-1130288.7425395194,-1199420.1343767107,-1270257.9604300866,-1342945.4701940848,-1420213.9108561487,-1502589.2327460444,-1590352.2491124002,-1683258.3955592073,-1781574.5829218135,-1885598.7412662103,-1995686.0884717065,-2112177.5084210802,-2235445.593538282,-2365884.6225167289,-2503911.8213908663]
[]
["Statement of Changes in Equity"]
[]
[null,null,null,null,{"$f":"C_OtherFin!E53","v":"Retained Earnings b/f"},null,{"$f":"C_OtherFin!G53","v":"£'000 "},{"$f":"C_OtherFin!H53","v":"Nominal"},{"$f":"C_OtherFin!I53","v":0},{"$f":"C_OtherFin!J53","v":0},null,{"$f":"C_OtherFin!L53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y53","v":0},null,{"$f":"C_OtherFin!AA53","v":556882.76377372257},{"$f":"C_OtherFin!AB53","v":519108.23691708664},{"$f":"C_OtherFin!AC53","v":459915.00533335027},{"$f":"C_OtherFin!AD53","v":675652.19734684331},{"$f":"C_OtherFin!AE53","v":701498.80718426465},{"$f":"C_OtherFin!AF53","v":711480.97291739029},{"$f":"C_OtherFin!AG53","v":610121.85267830186},{"$f":"C_OtherFin!AH53","v":755450.50472188601},{"$f":"C_OtherFin!AI53","v":1032262.6129241299},{"$f":"C_OtherFin!AJ53","v":1149496.2921953804},{"$f":"C_OtherFin!AK53","v":1228088.6245437611},{"$f":"C_OtherFin!AL53","v":1352405.1832541183},{"$f":"C_OtherFin!AM53","v":1474249.4210936888},{"$f":"C_OtherFin!AN53","v":1589802.4070732119},{"$f":"C_OtherFin!AO53","v":696957.10083544359},{"$f":"C_OtherFin!AP53","v":482603.91377936851},{"$f":"C_OtherFin!AQ53","v":280105.74493119417},{"$f":"C_OtherFin!AR53","v":65247.581749868958},{"$f":"C_OtherFin!AS53","v":-54717.350384559744},{"$f":"C_OtherFin!AT53","v":-180207.74338545205},{"$f":"C_OtherFin!AU53","v":-445329.31593399879},{"$f":"C_OtherFin!AV53","v":-578079.71942939633},{"$f":"C_OtherFin!AW53","v":-706360.73146138736},{"$f":"C_OtherFin!AX53","v":-827792.10231271281},{"$f":"C_OtherFin!AY53","v":-943005.31828035729},{"$f":"C_OtherFin!AZ53","v":-1050901.5704750998},{"$f":"C_OtherFin!BA53","v":-1153880.1248676274},{"$f":"C_OtherFin!BB53","v":-1252731.1940683783},{"$f":"C_OtherFin!BC53","v":-1344074.0900346681},{"$f":"C_OtherFin!BD53","v":-1445943.3317081262},{"$f":"C_OtherFin!BE53","v":-1551419.6948284912},{"$f":"C_OtherFin!BF53","v":-1655159.8406567061},{"$f":"C_OtherFin!BG53","v":-1765247.1878622023},{"$f":"C_OtherFin!BH53","v":-1881738.6078115758},{"$f":"C_OtherFin!BI53","v":-2005006.6929287773},{"$f":"C_OtherFin!BJ53","v":-2135445.721907224}]
[null,null,null,null,{"$f":"C_OtherFin!E54","v":"Profit After Tax before Equity transfers"},null,{"$f":"C_OtherFin!G54","v":"£'000 "},{"$f":"C_OtherFin!H54","v":"Nominal"},{"$f":"C_OtherFin!I54","v":0},{"$f":"C_OtherFin!J54","v":0},null,{"$f":"C_OtherFin!L54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y54","v":-1576381.0962028985},null,{"$f":"C_OtherFin!AA54","v":33975.473143364085},{"$f":"C_OtherFin!AB54","v":65581.651044565529},{"$f":"C_OtherFin!AC54","v":118706.05432268039},{"$f":"C_OtherFin!AD54","v":91359.313023640905},{"$f":"C_OtherFin!AE54","v":41787.558529277892},{"$f":"C_OtherFin!AF54","v":-22388.688259110859},{"$f":"C_OtherFin!AG54","v":145328.65204358415},{"$f":"C_OtherFin!AH54","v":276812.10820224386},{"$f":"C_OtherFin!AI54","v":117233.67927125041},{"$f":"C_OtherFin!AJ54","v":78592.332348380776},{"$f":"C_OtherFin!AK54","v":159907.55871083646},{"$f":"C_OtherFin!AL54","v":157435.23783993849},{"$f":"C_OtherFin!AM54","v":168939.98598024584},{"$f":"C_OtherFin!AN54","v":-143729.59412320831},{"$f":"C_OtherFin!AO54","v":-155925.08656820693},{"$f":"C_OtherFin!AP54","v":-156418.66599982514},{"$f":"C_OtherFin!AQ54","v":-214858.16318132522},{"$f":"C_OtherFin!AR54","v":-119964.9321344287},{"$f":"C_OtherFin!AS54","v":-125490.39300089231},{"$f":"C_OtherFin!AT54","v":-265121.57254854677},{"$f":"C_OtherFin!AU54","v":-132750.40349539748},{"$f":"C_OtherFin!AV54","v":-128281.01203199108},{"$f":"C_OtherFin!AW54","v":-121431.37085132545},{"$f":"C_OtherFin!AX54","v":-115213.21596764452},{"$f":"C_OtherFin!AY54","v":-107896.25219474254},{"$f":"C_OtherFin!AZ54","v":-102978.55439252744},{"$f":"C_OtherFin!BA54","v":-98851.069200750993},{"$f":"C_OtherFin!BB54","v":-91342.8959662899},{"$f":"C_OtherFin!BC54","v":-101869.24167345811},{"$f":"C_OtherFin!BD54","v":-105476.36312036499},{"$f":"C_OtherFin!BE54","v":-103740.14582821485},{"$f":"C_OtherFin!BF54","v":-110087.34720549606},{"$f":"C_OtherFin!BG54","v":-116491.41994937354},{"$f":"C_OtherFin!BH54","v":-123268.08511720163},{"$f":"C_OtherFin!BI54","v":-130439.02897844692},{"$f":"C_OtherFin!BJ54","v":-138027.19887413757}]
[null,null,null,null,{"$f":"C_OtherFin!E55","v":"Dividends Paid"},null,{"$f":"C_OtherFin!G55","v":"£'000 "},{"$f":"C_OtherFin!H55","v":"Nominal"},{"$f":"C_OtherFin!I55","v":0},{"$f":"C_OtherFin!J55","v":0},null,{"$f":"C_OtherFin!L55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y55","v":-1261067.3154523477},null,{"$f":"C_OtherFin!AA55","v":-71750},{"$f":"C_OtherFin!AB55","v":-35375},{"$f":"C_OtherFin!AC55","v":-47750},{"$f":"C_OtherFin!AD55","v":-56750},{"$f":"C_OtherFin!AE55","v":-57000},{"$f":"C_OtherFin!AF55","v":-14250},{"$f":"C_OtherFin!AG55","v":0},{"$f":"C_OtherFin!AH55","v":0},{"$f":"C_OtherFin!AI55","v":0},{"$f":"C_OtherFin!AJ55","v":0},{"$f":"C_OtherFin!AK55","v":-35591.000000479493},{"$f":"C_OtherFin!AL55","v":-35591.000000367902},{"$f":"C_OtherFin!AM55","v":-53387.000000722823},{"$f":"C_OtherFin!AN55","v":-749115.71211455984},{"$f":"C_OtherFin!AO55","v":-58428.100487868214},{"$f":"C_OtherFin!AP55","v":-46079.502848349235},{"$f":"C_OtherFin!AQ55","v":0},{"$f":"C_OtherFin!AR55","v":0},{"$f":"C_OtherFin!AS55","v":0},{"$f":"C_OtherFin!AT55","v":0},{"$f":"C_OtherFin!AU55","v":0},{"$f":"C_OtherFin!AV55","v":0},{"$f":"C_OtherFin!AW55","v":0},{"$f":"C_OtherFin!AX55","v":0},{"$f":"C_OtherFin!AY55","v":0},{"$f":"C_OtherFin!AZ55","v":0},{"$f":"C_OtherFin!BA55","v":0},{"$f":"C_OtherFin!BB55","v":0},{"$f":"C_OtherFin!BC55","v":0},{"$f":"C_OtherFin!BD55","v":0},{"$f":"C_OtherFin!BE55","v":0},{"$f":"C_OtherFin!BF55","v":0},{"$f":"C_OtherFin!BG55","v":0},{"$f":"C_OtherFin!BH55","v":0},{"$f":"C_OtherFin!BI55","v":0},{"$f":"C_OtherFin!BJ55","v":0}]
[null,null,null,null,{"$f":"C_OtherFin!E56","v":"Retained Earnings c/f"},null,{"$f":"C_OtherFin!G56","v":"£'000 "},{"$f":"C_OtherFin!H56","v":"Nominal"},{"$f":"C_OtherFin!I56","v":"BS"},{"$f":"C_OtherFin!J56","v":0},null,{"$f":"C_OtherFin!L56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y56","v":0},null,{"$f":"C_OtherFin!AA56","v":519108.23691708664},{"$f":"C_OtherFin!AB56","v":459915.00533335027},{"$f":"C_OtherFin!AC56","v":675652.19734684331},{"$f":"C_OtherFin!AD56","v":701498.80718426465},{"$f":"C_OtherFin!AE56","v":711480.97291739029},{"$f":"C_OtherFin!AF56","v":610121.85267830186},{"$f":"C_OtherFin!AG56","v":755450.50472188601},{"$f":"C_OtherFin!AH56","v":1032262.6129241299},{"$f":"C_OtherFin!AI56","v":1149496.2921953804},{"$f":"C_OtherFin!AJ56","v":1228088.6245437611},{"$f":"C_OtherFin!AK56","v":1352405.1832541183},{"$f":"C_OtherFin!AL56","v":1474249.4210936888},{"$f":"C_OtherFin!AM56","v":1589802.4070732119},{"$f":"C_OtherFin!AN56","v":696957.10083544359},{"$f":"C_OtherFin!AO56","v":482603.91377936851},{"$f":"C_OtherFin!AP56","v":280105.74493119417},{"$f":"C_OtherFin!AQ56","v":65247.581749868958},{"$f":"C_OtherFin!AR56","v":-54717.350384559744},{"$f":"C_OtherFin!AS56","v":-180207.74338545205},{"$f":"C_OtherFin!AT56","v":-445329.31593399879},{"$f":"C_OtherFin!AU56","v":-578079.71942939633},{"$f":"C_OtherFin!AV56","v":-706360.73146138736},{"$f":"C_OtherFin!AW56","v":-827792.10231271281},{"$f":"C_OtherFin!AX56","v":-943005.31828035729},{"$f":"C_OtherFin!AY56","v":-1050901.5704750998},{"$f":"C_OtherFin!AZ56","v":-1153880.1248676274},{"$f":"C_OtherFin!BA56","v":-1252731.1940683783},{"$f":"C_OtherFin!BB56","v":-1344074.0900346681},{"$f":"C_OtherFin!BC56","v":-1445943.3317081262},{"$f":"C_OtherFin!BD56","v":-1551419.6948284912},{"$f":"C_OtherFin!BE56","v":-1655159.8406567061},{"$f":"C_OtherFin!BF56","v":-1765247.1878622023},{"$f":"C_OtherFin!BG56","v":-1881738.6078115758},{"$f":"C_OtherFin!BH56","v":-2005006.6929287773},{"$f":"C_OtherFin!BI56","v":-2135445.721907224},{"$f":"C_OtherFin!BJ56","v":-2273472.9207813614}]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,"Check & Alerts"]
[null,null,null,null,"Check FS up to NR28 Start Date",{"$f":"I_Global!F35","v":"2028-01-01"},"Flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"--(AA$9 < $F320)","v":1},{"$f":"--(AB$9 < $F320)","v":1},1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",{"$f":" IF( SUM( AA322:BJ322 ) <> 0, 1, 0 )","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA222 - AA228) > CheckTOL, 1, 0)","v":0},0,0,0,0,{"$f":"IF(ABS(AF222 - AF228) > CheckTOL, 1, 0)","v":0},{"$f":"IF(ABS(AG222 - AG228) > CheckTOL, 1, 0)","v":0},0,0,0,0,{"$f":"IF(ABS(AL222 - AL228) > CheckTOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA222 - AA228","v":0},{"$f":"AB222 - AB228","v":0},0,0,0,0,{"$f":"AG222 - AG228","v":-1.4707983937114477E-3},-1.4707976952195168E-3,-1.4707986265420914E-3,-1.4707976952195168E-3,-1.4707981608808041E-3,-1.4707981608808041E-3,-1.4707981608808041E-3,-1.4707982772961259E-3,-1.4707975788041949E-3,-1.4707978698424995E-3,-1.4707980735693127E-3,-1.4707980153616518E-3,-1.4707979571539909E-3,-1.4707980444654822E-3,-1.4707980444654822E-3,-1.4707981608808041E-3,-1.4707980444654822E-3,-1.4707980444654822E-3,-1.4707981608808041E-3,-1.4707979280501604E-3,-1.4707981608808041E-3,-1.4707981608808041E-3,-1.4707981608808041E-3,-1.4707979280501604E-3,-1.4707976952195168E-3,-1.4707976952195168E-3,-1.4707979280501604E-3,-1.4707983937114477E-3,-1.4707986265420914E-3,-1.4707986265420914E-3]
[null,null,null,null,"FinStat - cash flow check",{"$f":" IF( SUM( AA324:BJ324 ) <> 0, 1, 0 )","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA308 - AA166) > CheckTOL, 1, 0)","v":0},0,0,0,0,{"$f":"IF(ABS(AF308 - AF166) > CheckTOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA308 - AA166","v":0},{"$f":"AB308 - AB166","v":0},{"$f":"AC308 - AC166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - negative cash balance check",{"$f":"SUM(AA326:BJ326)","v":2},"alert",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA166 >= 0, 0, 1) * AA$320","v":0},{"$f":"IF(AB166 >= 0, 0, 1) * AB$320","v":0},0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - negative shareholder funds",{"$f":"SUM(AA328:BJ328)","v":0},"alert",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA228 >= 0, 0, 1) * AA$320","v":0},{"$f":"IF(AB228 >= 0, 0, 1) * AB$320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gearing"]
[null,null,null,null,{"$f":"C_OtherFin!E110","v":"Gearing Source"},null,{"$f":"C_OtherFin!H110","v":"label"},null,null,{"$f":"C_OtherFin!J110","v":0},null,{"$f":"C_OtherFin!L110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y110","v":0},null,{"$f":"C_OtherFin!AA110","v":"Input"},{"$f":"C_OtherFin!AB110","v":"Input"},{"$f":"C_OtherFin!AC110","v":"Input"},{"$f":"C_OtherFin!AD110","v":"Input"},{"$f":"C_OtherFin!AE110","v":"Input"},{"$f":"C_OtherFin!AF110","v":"Input"},{"$f":"C_OtherFin!AG110","v":"Input"},{"$f":"C_OtherFin!AH110","v":"Input"},{"$f":"C_OtherFin!AI110","v":"Macro-Solved"},{"$f":"C_OtherFin!AJ110","v":"Macro-Solved"},{"$f":"C_OtherFin!AK110","v":"Macro-Solved"},{"$f":"C_OtherFin!AL110","v":"Macro-Solved"},{"$f":"C_OtherFin!AM110","v":"Macro-Solved"},{"$f":"C_OtherFin!AN110","v":"Input"},{"$f":"C_OtherFin!AO110","v":"Input"},{"$f":"C_OtherFin!AP110","v":"Input"},{"$f":"C_OtherFin!AQ110","v":"Input"},{"$f":"C_OtherFin!AR110","v":"Input"},{"$f":"C_OtherFin!AS110","v":"Input"},{"$f":"C_OtherFin!AT110","v":"Input"},{"$f":"C_OtherFin!AU110","v":"Input"},{"$f":"C_OtherFin!AV110","v":"Input"},{"$f":"C_OtherFin!AW110","v":"Input"},{"$f":"C_OtherFin!AX110","v":"Input"},{"$f":"C_OtherFin!AY110","v":"Input"},{"$f":"C_OtherFin!AZ110","v":"Input"},{"$f":"C_OtherFin!BA110","v":"Input"},{"$f":"C_OtherFin!BB110","v":"Input"},{"$f":"C_OtherFin!BC110","v":"Input"},{"$f":"C_OtherFin!BD110","v":"Input"},{"$f":"C_OtherFin!BE110","v":"Input"},{"$f":"C_OtherFin!BF110","v":"Input"},{"$f":"C_OtherFin!BG110","v":"Input"},{"$f":"C_OtherFin!BH110","v":"Input"},{"$f":"C_OtherFin!BI110","v":"Input"},{"$f":"C_OtherFin!BJ110","v":"Input"}]
[null,null,null,null,{"$f":"C_OtherFin!E117","v":"Gearing Metric Used by Model"},null,{"$f":"C_OtherFin!G117","v":"%"},null,null,{"$f":"C_OtherFin!J117","v":0},null,{"$f":"C_OtherFin!L117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y117","v":0},null,{"$f":"C_OtherFin!AA117","v":0.41716915945219574},{"$f":"C_OtherFin!AB117","v":0.30962415488865075},{"$f":"C_OtherFin!AC117","v":0.20712329896031514},{"$f":"C_OtherFin!AD117","v":0.1729594478086732},{"$f":"C_OtherFin!AE117","v":0.19077844728785881},{"$f":"C_OtherFin!AF117","v":0.39293548867088207},{"$f":"C_OtherFin!AG117","v":0.50543640189837902},{"$f":"C_OtherFin!AH117","v":0.53307683211381696},{"$f":"C_OtherFin!AI117","v":0.50103396732009986},{"$f":"C_OtherFin!AJ117","v":0.47122604807384061},{"$f":"C_OtherFin!AK117","v":0.40152086754118688},{"$f":"C_OtherFin!AL117","v":0.31624015857096643},{"$f":"C_OtherFin!AM117","v":0.21698861374406983},{"$f":"C_OtherFin!AN117","v":0.77334737621763294},{"$f":"C_OtherFin!AO117","v":0.98473591508483194},{"$f":"C_OtherFin!AP117","v":1.3020266495993547},{"$f":"C_OtherFin!AQ117","v":1.9004319769117395},{"$f":"C_OtherFin!AR117","v":3.8251502709888876},{"$f":"C_OtherFin!AS117","v":8.8644599735001037},{"$f":"C_OtherFin!AT117","v":1143.0403044763179},{"$f":"C_OtherFin!AU117","v":-12.525268231864356},{"$f":"C_OtherFin!AV117","v":-6.8314401193010488},{"$f":"C_OtherFin!AW117","v":-4.9604997456301501},{"$f":"C_OtherFin!AX117","v":-4.093561389168924},{"$f":"C_OtherFin!AY117","v":-3.6442473601352514},{"$f":"C_OtherFin!AZ117","v":-3.4221242160813188},{"$f":"C_OtherFin!BA117","v":-3.3439203090112173},{"$f":"C_OtherFin!BB117","v":-3.379961804230688},{"$f":"C_OtherFin!BC117","v":-3.4148885552524666},{"$f":"C_OtherFin!BD117","v":-3.4553141922748516},{"$f":"C_OtherFin!BE117","v":-3.4987258181058731},{"$f":"C_OtherFin!BF117","v":-3.5452644553255754},{"$f":"C_OtherFin!BG117","v":-3.5947931208743609},{"$f":"C_OtherFin!BH117","v":-3.6472842363242468},{"$f":"C_OtherFin!BI117","v":-3.7027201485329613},{"$f":"C_OtherFin!BJ117","v":-3.761092168959312}]
[null,null,null,null,{"$f":"C_OtherFin!E115","v":"Gearing Status"},null,{"$f":"C_OtherFin!G115","v":"note"},null,null,{"$f":"C_OtherFin!J115","v":0},null,{"$f":"C_OtherFin!L115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y115","v":0},null,{"$f":"C_OtherFin!AA115","v":"Gearing = Input"},{"$f":"C_OtherFin!AB115","v":"Gearing = Input"},{"$f":"C_OtherFin!AC115","v":"Gearing = Input"},{"$f":"C_OtherFin!AD115","v":"Gearing = Input"},{"$f":"C_OtherFin!AE115","v":"Gearing = Input"},{"$f":"C_OtherFin!AF115","v":"Gearing = Input"},{"$f":"C_OtherFin!AG115","v":"Gearing = Input"},{"$f":"C_OtherFin!AH115","v":"Gearing = Input"},{"$f":"C_OtherFin!AI115","v":"Gearing fully Solved"},{"$f":"C_OtherFin!AJ115","v":"Gearing fully Solved"},{"$f":"C_OtherFin!AK115","v":"Gearing fully Solved"},{"$f":"C_OtherFin!AL115","v":"Gearing fully Solved"},{"$f":"C_OtherFin!AM115","v":"Gearing fully Solved"},{"$f":"C_OtherFin!AN115","v":"Gearing = Input"},{"$f":"C_OtherFin!AO115","v":"Gearing = Input"},{"$f":"C_OtherFin!AP115","v":"Gearing = Input"},{"$f":"C_OtherFin!AQ115","v":"Gearing = Input"},{"$f":"C_OtherFin!AR115","v":"Gearing = Input"},{"$f":"C_OtherFin!AS115","v":"Gearing = Input"},{"$f":"C_OtherFin!AT115","v":"Gearing = Input"},{"$f":"C_OtherFin!AU115","v":"Gearing = Input"},{"$f":"C_OtherFin!AV115","v":"Gearing = Input"},{"$f":"C_OtherFin!AW115","v":"Gearing = Input"},{"$f":"C_OtherFin!AX115","v":"Gearing = Input"},{"$f":"C_OtherFin!AY115","v":"Gearing = Input"},{"$f":"C_OtherFin!AZ115","v":"Gearing = Input"},{"$f":"C_OtherFin!BA115","v":"Gearing = Input"},{"$f":"C_OtherFin!BB115","v":"Gearing = Input"},{"$f":"C_OtherFin!BC115","v":"Gearing = Input"},{"$f":"C_OtherFin!BD115","v":"Gearing = Input"},{"$f":"C_OtherFin!BE115","v":"Gearing = Input"},{"$f":"C_OtherFin!BF115","v":"Gearing = Input"},{"$f":"C_OtherFin!BG115","v":"Gearing = Input"},{"$f":"C_OtherFin!BH115","v":"Gearing = Input"},{"$f":"C_OtherFin!BI115","v":"Gearing = Input"},{"$f":"C_OtherFin!BJ115","v":"Gearing = Input"}]
[]
["Ratios"]
[]
[null,null,null,null,{"$f":"C_Financing!E$513","v":"Net Debt (PCM Original)/RAB"},null,{"$f":"C_Financing!G$513","v":"%"},null,null,{"$f":"C_Financing!J$513","v":0},null,{"$f":"C_Financing!L$513","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$513","v":0},null,{"$f":"C_Financing!AA$513","v":0.41846043140157113},{"$f":"C_Financing!AB$513","v":0.30966417308617045},{"$f":"C_Financing!AC$513","v":0.20713363977477625},{"$f":"C_Financing!AD$513","v":0.17295903570307034},{"$f":"C_Financing!AE$513","v":0.23809239176417663},{"$f":"C_Financing!AF$513","v":0.44133237865262298},{"$f":"C_Financing!AG$513","v":0.54085262191012873},{"$f":"C_Financing!AH$513","v":0.55771293341087991},{"$f":"C_Financing!AI$513","v":0.52369435618378768},{"$f":"C_Financing!AJ$513","v":0.49277093451691267},{"$f":"C_Financing!AK$513","v":0.42066176857118254},{"$f":"C_Financing!AL$513","v":0.33250206498503099},{"$f":"C_Financing!AM$513","v":0.23002187940543395},{"$f":"C_Financing!AN$513","v":0.78526188087268756},{"$f":"C_Financing!AO$513","v":0.99271333917985616},{"$f":"C_Financing!AP$513","v":1.3074287988722175},{"$f":"C_Financing!AQ$513","v":1.9004319769117395},{"$f":"C_Financing!AR$513","v":3.8251502709888876},{"$f":"C_Financing!AS$513","v":8.8644599735001037},{"$f":"C_Financing!AT$513","v":1143.0403044763179},{"$f":"C_Financing!AU$513","v":-12.525268231864356},{"$f":"C_Financing!AV$513","v":-6.8314401193010488},{"$f":"C_Financing!AW$513","v":-4.9604997456301501},{"$f":"C_Financing!AX$513","v":-4.093561389168924},{"$f":"C_Financing!AY$513","v":-3.6442473601352514},{"$f":"C_Financing!AZ$513","v":-3.4221242160813188},{"$f":"C_Financing!BA$513","v":-3.3439203090112173},{"$f":"C_Financing!BB$513","v":-3.379961804230688},{"$f":"C_Financing!BC$513","v":-3.4148885552524666},{"$f":"C_Financing!BD$513","v":-3.4553141922748516},{"$f":"C_Financing!BE$513","v":-3.4987258181058731},{"$f":"C_Financing!BF$513","v":-3.5452644553255754},{"$f":"C_Financing!BG$513","v":-3.5947931208743609},{"$f":"C_Financing!BH$513","v":-3.6472842363242468},{"$f":"C_Financing!BI$513","v":-3.7027201485329613},{"$f":"C_Financing!BJ$513","v":-3.761092168959312}]
[]
[null,null,null,{"$f":"C_Ratios!C203","v":"Adjusted Net Debt to EBITDA"}]
[null,null,null,null,{"$f":"C_Ratios!E206","v":"Adjusted Net Debt to EBITDA"},null,{"$f":"C_Ratios!G206","v":"x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!AA206","v":1.9400198053065494},{"$f":"C_Ratios!AB206","v":1.0677158805910707},{"$f":"C_Ratios!AC206","v":1.3071703234258354},{"$f":"C_Ratios!AD206","v":1.2836015519738266},{"$f":"C_Ratios!AE206","v":1.391225333456098},{"$f":"C_Ratios!AF206","v":2.5398516920994609},{"$f":"C_Ratios!AG206","v":3.4637005704285624},{"$f":"C_Ratios!AH206","v":2.822136607410203},{"$f":"C_Ratios!AI206","v":4.2091680333002373},{"$f":"C_Ratios!AJ206","v":4.4117666087571283},{"$f":"C_Ratios!AK206","v":2.6312005710550408},{"$f":"C_Ratios!AL206","v":1.8848866373569075},{"$f":"C_Ratios!AM206","v":1.2360007893051164},{"$f":"C_Ratios!AN206","v":36.088741891317255},{"$f":"C_Ratios!AO206","v":40.395809571693796},{"$f":"C_Ratios!AP206","v":49.697801841808214},{"$f":"C_Ratios!AQ206","v":69.953604699529578},{"$f":"C_Ratios!AR206","v":88.566440825469513},{"$f":"C_Ratios!AS206","v":199.42151440491239},{"$f":"C_Ratios!AT206","v":464.70023724670801},{"$f":"C_Ratios!AU206","v":295.13485788966557},{"$f":"C_Ratios!AV206","v":335.39773907479838},{"$f":"C_Ratios!AW206","v":367.4213349752323},{"$f":"C_Ratios!AX206","v":469.8129975041299},{"$f":"C_Ratios!AY206","v":620.30198512196353},{"$f":"C_Ratios!AZ206","v":947.02154158336975},{"$f":"C_Ratios!BA206","v":1779.9597181896172},{"$f":"C_Ratios!BB206","v":7406.5820095019544},{"$f":"C_Ratios!BC206","v":7895.8984646757426},{"$f":"C_Ratios!BD206","v":8474.8637050366542},{"$f":"C_Ratios!BE206","v":3819.6661115417696},{"$f":"C_Ratios!BF206","v":9571.4737081625972},{"$f":"C_Ratios!BG206","v":9932.4445851068594},{"$f":"C_Ratios!BH206","v":10298.842175835061},{"$f":"C_Ratios!BI206","v":10671.345620851002},{"$f":"C_Ratios!BJ206","v":11050.528142449144}]
[]
[null,null,null,{"$f":"C_Ratios!C106","v":"Adjusted Interest Cover Ratio"}]
[null,null,null,null,{"$f":"C_Ratios!E135","v":"Adjusted Interest Cover Ratio"},null,{"$f":"C_Ratios!G135","v":"x"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!AA135","v":1.4299367488529118},{"$f":"C_Ratios!AB135","v":2.2725871720277167},{"$f":"C_Ratios!AC135","v":3.149171108504381},{"$f":"C_Ratios!AD135","v":1.8727319467180221},{"$f":"C_Ratios!AE135","v":1.2962701461510124},{"$f":"C_Ratios!AF135","v":-1.4511032811086597},{"$f":"C_Ratios!AG135","v":2.9608076373768624},{"$f":"C_Ratios!AH135","v":9.8285596202112835},{"$f":"C_Ratios!AI135","v":4.4862242892450555},{"$f":"C_Ratios!AJ135","v":3.7286314250410513},{"$f":"C_Ratios!AK135","v":5.0473699179806299},{"$f":"C_Ratios!AL135","v":11.025089482623795},{"$f":"C_Ratios!AM135","v":43.218356088673787},{"$f":"C_Ratios!AN135","v":82.951350166504497},{"$f":"C_Ratios!AO135","v":-16.305724340827361},{"$f":"C_Ratios!AP135","v":-15.753312646070199},{"$f":"C_Ratios!AQ135","v":-3.3914018410260636},{"$f":"C_Ratios!AR135","v":-3.2445115429946454},{"$f":"C_Ratios!AS135","v":-2.5561825044322273},{"$f":"C_Ratios!AT135","v":-4.7845751299292791},{"$f":"C_Ratios!AU135","v":-1.4259662308029335},{"$f":"C_Ratios!AV135","v":-1.1956655202087325},{"$f":"C_Ratios!AW135","v":-1.004990796411956},{"$f":"C_Ratios!AX135","v":-0.77900456729273271},{"$f":"C_Ratios!AY135","v":-0.54720775736123062},{"$f":"C_Ratios!AZ135","v":-0.36159080693223572},{"$f":"C_Ratios!BA135","v":-0.19096439710482202},{"$f":"C_Ratios!BB135","v":-3.3472742912502136E-2},{"$f":"C_Ratios!BC135","v":-3.1648539997530575E-2},{"$f":"C_Ratios!BD135","v":-2.9961264441297274E-2},{"$f":"C_Ratios!BE135","v":-2.5611850943604283E-2},{"$f":"C_Ratios!BF135","v":-2.6819832656522699E-2},{"$f":"C_Ratios!BG135","v":-2.5330267878761265E-2},{"$f":"C_Ratios!BH135","v":-2.3919944292745077E-2},{"$f":"C_Ratios!BI135","v":-2.2584858579912187E-2},{"$f":"C_Ratios!BJ135","v":-2.132118220158663E-2}]
[]
[null,null,null,{"$f":"C_Ratios!C146","v":"Adjusted FFO to Net Debt"}]
[null,null,null,null,{"$f":"C_Ratios!E149","v":"Adjusted FFO to Net Debt"},null,{"$f":"C_Ratios!G149","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!AA149","v":0.44100964476521282},{"$f":"C_Ratios!AB149","v":0.86044855543237975},{"$f":"C_Ratios!AC149","v":0.70715968217482594},{"$f":"C_Ratios!AD149","v":0.68957283160922056},{"$f":"C_Ratios!AE149","v":0.6510073837454895},{"$f":"C_Ratios!AF149","v":0.33444277951212859},{"$f":"C_Ratios!AG149","v":0.24947266020378914},{"$f":"C_Ratios!AH149","v":0.32303047399496149},{"$f":"C_Ratios!AI149","v":0.26559154179149108},{"$f":"C_Ratios!AJ149","v":0.27293652130539742},{"$f":"C_Ratios!AK149","v":0.29897899423463947},{"$f":"C_Ratios!AL149","v":0.41221974875793721},{"$f":"C_Ratios!AM149","v":0.59302386286344544},{"$f":"C_Ratios!AN149","v":-1.4348335852419188E-2},{"$f":"C_Ratios!AO149","v":-1.3128931389612533E-2},{"$f":"C_Ratios!AP149","v":-1.485638142520253E-2},{"$f":"C_Ratios!AQ149","v":-9.141497631152783E-3},{"$f":"C_Ratios!AR149","v":-1.6804725069732476E-2},{"$f":"C_Ratios!AS149","v":-1.6299497162280664E-2},{"$f":"C_Ratios!AT149","v":-0.14405296855248179},{"$f":"C_Ratios!AU149","v":-5.6274532709488434E-3},{"$f":"C_Ratios!AV149","v":-3.8110161734978111E-3},{"$f":"C_Ratios!AW149","v":-2.0952103378973921E-3},{"$f":"C_Ratios!AX149","v":-2.6165756205098669E-4},{"$f":"C_Ratios!AY149","v":1.3994929454414003E-3},{"$f":"C_Ratios!AZ149","v":9.1542388234175495E-4},{"$f":"C_Ratios!BA149","v":4.8011645726718944E-4},{"$f":"C_Ratios!BB149","v":9.8863069676565182E-5},{"$f":"C_Ratios!BC149","v":9.4096176525669911E-5},{"$f":"C_Ratios!BD149","v":8.727543680985411E-5},{"$f":"C_Ratios!BE149","v":2.324339964384368E-4},{"$f":"C_Ratios!BF149","v":7.6268856277768968E-5},{"$f":"C_Ratios!BG149","v":7.3511643906135925E-5},{"$f":"C_Ratios!BH149","v":7.0878581523816251E-5},{"$f":"C_Ratios!BI149","v":6.8361145111078594E-5},{"$f":"C_Ratios!BJ149","v":6.5951951932702023E-5}]
[]
[null,null,null,{"$f":"C_Ratios!C72","v":"Moodys Adjusted Net Debt to RAB"}]
[null,null,null,null,{"$f":"C_Ratios!E97","v":"Adjusted Net Debt : Adjusted RAB"},null,{"$f":"C_Ratios!G97","v":"%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!AA97","v":0.50395700978300284},{"$f":"C_Ratios!AB97","v":0.35570095277163327},{"$f":"C_Ratios!AC97","v":0.36537013681235847},{"$f":"C_Ratios!AD97","v":0.31725211563119632},{"$f":"C_Ratios!AE97","v":0.30567838255407032},{"$f":"C_Ratios!AF97","v":0.41025735682961545},{"$f":"C_Ratios!AG97","v":0.53476564117774827},{"$f":"C_Ratios!AH97","v":0.55341603259434424},{"$f":"C_Ratios!AI97","v":0.52180431531525751},{"$f":"C_Ratios!AJ97","v":0.4956988620598004},{"$f":"C_Ratios!AK97","v":0.43090592987049392},{"$f":"C_Ratios!AL97","v":0.35104164098072338},{"$f":"C_Ratios!AM97","v":0.25833025951746047},{"$f":"C_Ratios!AN97","v":0.78876307589281625},{"$f":"C_Ratios!AO97","v":0.98601549507428199},{"$f":"C_Ratios!AP97","v":1.276598395442248},{"$f":"C_Ratios!AQ97","v":1.7876036331144221},{"$f":"C_Ratios!AR97","v":3.3612598721407108},{"$f":"C_Ratios!AS97","v":6.5266916716321752},{"$f":"C_Ratios!AT97","v":26.476343313820774},{"$f":"C_Ratios!AU97","v":-23.635406943476319},{"$f":"C_Ratios!AV97","v":-9.1897205401748252},{"$f":"C_Ratios!AW97","v":-6.0824026708079915},{"$f":"C_Ratios!AX97","v":-4.8109936636696364},{"$f":"C_Ratios!AY97","v":-4.1832140357067988},{"$f":"C_Ratios!AZ97","v":-3.8720657747307774},{"$f":"C_Ratios!BA97","v":-3.7490630668938132},{"$f":"C_Ratios!BB97","v":-3.7685297325877518},{"$f":"C_Ratios!BC97","v":-3.7873302187360549},{"$f":"C_Ratios!BD97","v":-3.8133630301912449},{"$f":"C_Ratios!BE97","v":-3.8434678408699088},{"$f":"C_Ratios!BF97","v":-3.8777037607077873},{"$f":"C_Ratios!BG97","v":-3.9158187890863947},{"$f":"C_Ratios!BH97","v":-3.9576991977577438},{"$f":"C_Ratios!BI97","v":-4.0032517103431609},{"$f":"C_Ratios!BJ97","v":-4.0524010058790489}]
[]
["Determerined Price"]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E155&\" - UKATS\"","v":"Determined Cost per TSU - Price Determination - UKATS"},null,{"$f":"C_RevCost_UKATS!G155","v":"£ per TSU"},{"$f":"C_RevCost_UKATS!H155","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!AA155","v":58.480098266688493},{"$f":"C_RevCost_UKATS!AB155","v":57.28737712321761},{"$f":"C_RevCost_UKATS!AC155","v":56.588686297353469},{"$f":"C_RevCost_UKATS!AD155","v":54.826450999240386},{"$f":"C_RevCost_UKATS!AE155","v":52.944052214158056},{"$f":"C_RevCost_UKATS!AF155","v":54.550788922627355},{"$f":"C_RevCost_UKATS!AG155","v":52.305548987665816},{"$f":"C_RevCost_UKATS!AH155","v":52.244513616020633},{"$f":"C_RevCost_UKATS!AI155","v":63.475373852889604},{"$f":"C_RevCost_UKATS!AJ155","v":59.552868166064791},{"$f":"C_RevCost_UKATS!AK155","v":52.595864844249292},{"$f":"C_RevCost_UKATS!AL155","v":53.387321081721808},{"$f":"C_RevCost_UKATS!AM155","v":53.220598059743935},{"$f":"C_RevCost_UKATS!AN155","v":0},{"$f":"C_RevCost_UKATS!AO155","v":0},{"$f":"C_RevCost_UKATS!AP155","v":0},{"$f":"C_RevCost_UKATS!AQ155","v":0},{"$f":"C_RevCost_UKATS!AR155","v":0},{"$f":"C_RevCost_UKATS!AS155","v":0},{"$f":"C_RevCost_UKATS!AT155","v":0},{"$f":"C_RevCost_UKATS!AU155","v":0},{"$f":"C_RevCost_UKATS!AV155","v":0},{"$f":"C_RevCost_UKATS!AW155","v":0},{"$f":"C_RevCost_UKATS!AX155","v":0},{"$f":"C_RevCost_UKATS!AY155","v":0},{"$f":"C_RevCost_UKATS!AZ155","v":0},{"$f":"C_RevCost_UKATS!BA155","v":0},{"$f":"C_RevCost_UKATS!BB155","v":0},{"$f":"C_RevCost_UKATS!BC155","v":0},{"$f":"C_RevCost_UKATS!BD155","v":0},{"$f":"C_RevCost_UKATS!BE155","v":0},{"$f":"C_RevCost_UKATS!BF155","v":0},{"$f":"C_RevCost_UKATS!BG155","v":0},{"$f":"C_RevCost_UKATS!BH155","v":0},{"$f":"C_RevCost_UKATS!BI155","v":0},{"$f":"C_RevCost_UKATS!BJ155","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E108","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,{"$f":"C_RevCost_Oceanic!G108","v":"£ per flight"},{"$f":"C_RevCost_Oceanic!H108","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J108","v":0},null,{"$f":"C_RevCost_Oceanic!L108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y108","v":0},null,{"$f":"C_RevCost_Oceanic!AA108","v":64.930687492374773},{"$f":"C_RevCost_Oceanic!AB108","v":62.918184723388975},{"$f":"C_RevCost_Oceanic!AC108","v":61.030620323016251},{"$f":"C_RevCost_Oceanic!AD108","v":59.199513403949673},{"$f":"C_RevCost_Oceanic!AE108","v":57.423587694663432},{"$f":"C_RevCost_Oceanic!AF108","v":56.56},{"$f":"C_RevCost_Oceanic!AG108","v":55.21},{"$f":"C_RevCost_Oceanic!AH108","v":55.26},{"$f":"C_RevCost_Oceanic!AI108","v":78.106387220590918},{"$f":"C_RevCost_Oceanic!AJ108","v":71.441600989449682},{"$f":"C_RevCost_Oceanic!AK108","v":53.62613808392878},{"$f":"C_RevCost_Oceanic!AL108","v":54.93751592689177},{"$f":"C_RevCost_Oceanic!AM108","v":52.828760162753262},{"$f":"C_RevCost_Oceanic!AN108","v":6.3670828737727474},{"$f":"C_RevCost_Oceanic!AO108","v":6.104539103898202},{"$f":"C_RevCost_Oceanic!AP108","v":6.1067506139319878},{"$f":"C_RevCost_Oceanic!AQ108","v":5.284418731865931},{"$f":"C_RevCost_Oceanic!AR108","v":5.2997248864707212},{"$f":"C_RevCost_Oceanic!AS108","v":5.3125948782312564},{"$f":"C_RevCost_Oceanic!AT108","v":5.3220856590502486},{"$f":"C_RevCost_Oceanic!AU108","v":7.9392981450216737},{"$f":"C_RevCost_Oceanic!AV108","v":6.8422407435709127},{"$f":"C_RevCost_Oceanic!AW108","v":5.9258582537809597},{"$f":"C_RevCost_Oceanic!AX108","v":4.895740203078466},{"$f":"C_RevCost_Oceanic!AY108","v":3.9099747414512982},{"$f":"C_RevCost_Oceanic!AZ108","v":2.6987342415379425},{"$f":"C_RevCost_Oceanic!BA108","v":1.5094923122823327},{"$f":"C_RevCost_Oceanic!BB108","v":0.37115132988037997},{"$f":"C_RevCost_Oceanic!BC108","v":0.3682869214335},{"$f":"C_RevCost_Oceanic!BD108","v":0.36288658902386306},{"$f":"C_RevCost_Oceanic!BE108","v":0.3682777378899863},{"$f":"C_RevCost_Oceanic!BF108","v":0.37441878874773027},{"$f":"C_RevCost_Oceanic!BG108","v":0.38142369158606432},{"$f":"C_RevCost_Oceanic!BH108","v":0.38888930232553187},{"$f":"C_RevCost_Oceanic!BI108","v":0.39679645666541791},{"$f":"C_RevCost_Oceanic!BJ108","v":0.40513273477895728}]
[null,null,null,null,{"$f":"C_RevCost_LA!E147","v":"Determined Cost per TSU - Price Determination"},null,{"$f":"C_RevCost_LA!G147","v":"£ per TSU"},{"$f":"C_RevCost_LA!H147","v":"Nominal"},null,{"$f":"C_RevCost_LA!J147","v":0},null,{"$f":"C_RevCost_LA!L147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y147","v":0},null,{"$f":"C_RevCost_LA!AA147","v":13.577471730192665},{"$f":"C_RevCost_LA!AB147","v":13.662088075468255},{"$f":"C_RevCost_LA!AC147","v":13.829084964337973},{"$f":"C_RevCost_LA!AD147","v":13.926374669243787},{"$f":"C_RevCost_LA!AE147","v":13.974171439025195},{"$f":"C_RevCost_LA!AF147","v":13.475196578993247},{"$f":"C_RevCost_LA!AG147","v":13.297817053958251},{"$f":"C_RevCost_LA!AH147","v":13.86838068727203},{"$f":"C_RevCost_LA!AI147","v":16.21657404175755},{"$f":"C_RevCost_LA!AJ147","v":15.255771536790649},{"$f":"C_RevCost_LA!AK147","v":15.728317169296647},{"$f":"C_RevCost_LA!AL147","v":15.987098608297003},{"$f":"C_RevCost_LA!AM147","v":16.11307719805254},{"$f":"C_RevCost_LA!AN147","v":0},{"$f":"C_RevCost_LA!AO147","v":0},{"$f":"C_RevCost_LA!AP147","v":0},{"$f":"C_RevCost_LA!AQ147","v":0},{"$f":"C_RevCost_LA!AR147","v":0},{"$f":"C_RevCost_LA!AS147","v":0},{"$f":"C_RevCost_LA!AT147","v":0},{"$f":"C_RevCost_LA!AU147","v":0},{"$f":"C_RevCost_LA!AV147","v":0},{"$f":"C_RevCost_LA!AW147","v":0},{"$f":"C_RevCost_LA!AX147","v":0},{"$f":"C_RevCost_LA!AY147","v":0},{"$f":"C_RevCost_LA!AZ147","v":0},{"$f":"C_RevCost_LA!BA147","v":0},{"$f":"C_RevCost_LA!BB147","v":0},{"$f":"C_RevCost_LA!BC147","v":0},{"$f":"C_RevCost_LA!BD147","v":0},{"$f":"C_RevCost_LA!BE147","v":0},{"$f":"C_RevCost_LA!BF147","v":0},{"$f":"C_RevCost_LA!BG147","v":0},{"$f":"C_RevCost_LA!BH147","v":0},{"$f":"C_RevCost_LA!BI147","v":0},{"$f":"C_RevCost_LA!BJ147","v":0}]
[]
["Equity metrics"]
[]
[null,null,null,null,{"$f":"C_Ratios!E322","v":"Return on regulatory equity"},null,{"$f":"C_Ratios!G322","v":"%"},{"$f":"C_Ratios!H322","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!AA322","v":4.9994412022141735E-2},{"$f":"C_Ratios!AB322","v":8.6102484967397197E-2},{"$f":"C_Ratios!AC322","v":0.14390184308684162},{"$f":"C_Ratios!AD322","v":0.10843900102401191},{"$f":"C_Ratios!AE322","v":5.3981871625503476E-2},{"$f":"C_Ratios!AF322","v":-3.5501201387009594E-2},{"$f":"C_Ratios!AG322","v":0.21398105170033663},{"$f":"C_Ratios!AH322","v":0.34166098545421636},{"$f":"C_Ratios!AI322","v":0.12117779940592523},{"$f":"C_Ratios!AJ322","v":8.1895913030949938E-2},{"$f":"C_Ratios!AK322","v":0.15764499862563311},{"$f":"C_Ratios!AL322","v":0.14281302329072978},{"$f":"C_Ratios!AM322","v":0.14099280859691687},{"$f":"C_Ratios!AN322","v":-0.48786476970027093},{"$f":"C_Ratios!AO322","v":-10.306820261511403},{"$f":"C_Ratios!AP322","v":0.67620057619728147},{"$f":"C_Ratios!AQ322","v":0.44021440619121532},{"$f":"C_Ratios!AR322","v":0.13705791782973858},{"$f":"C_Ratios!AS322","v":0.11175969506900367},{"$f":"C_Ratios!AT322","v":5.0351977133095294E-3},{"$f":"C_Ratios!AU322","v":0.23803720549875601},{"$f":"C_Ratios!AV322","v":0.1320477823593787},{"$f":"C_Ratios!AW322","v":0.10079168198637387},{"$f":"C_Ratios!AX322","v":8.2493275260033111E-2},{"$f":"C_Ratios!AY322","v":6.8890241248772799E-2},{"$f":"C_Ratios!AZ322","v":5.9815694872072035E-2},{"$f":"C_Ratios!BA322","v":5.2981214273806539E-2},{"$f":"C_Ratios!BB322","v":4.5621912007514226E-2},{"$f":"C_Ratios!BC322","v":4.8202970198283776E-2},{"$f":"C_Ratios!BD322","v":4.7253695481899081E-2},{"$f":"C_Ratios!BE322","v":4.4025479053240009E-2},{"$f":"C_Ratios!BF322","v":4.4261683406550435E-2},{"$f":"C_Ratios!BG322","v":4.4379438981880591E-2},{"$f":"C_Ratios!BH322","v":4.450297164426522E-2},{"$f":"C_Ratios!BI322","v":4.4631743183882314E-2},{"$f":"C_Ratios!BJ322","v":4.4765251124046404E-2}]
[null,null,null,null,{"$f":"C_Ratios!E362","v":"CoE post tax"},{"$f":"C_Ratios!F362","v":5.8222521833105632E-2},{"$f":"C_Ratios!G362","v":"%"},{"$f":"C_Ratios!H362","v":0}]
[null,null,null,null,{"$f":"C_Ratios!E370","v":"Non-MM gearing adjust CoE"},{"$f":"C_Ratios!F370","v":9.2106743070798025E-2},{"$f":"C_Ratios!G370","v":"%"},{"$f":"C_Ratios!H370","v":0}]
[null,null,null,null,{"$f":"C_Ratios!E407","v":"Equity IRR"},{"$f":"C_Ratios!F411","v":5.405847132205964E-2},{"$f":"C_Ratios!G411","v":"%"},{"$f":"C_Ratios!H411","v":"CPI 2020"}]
[]
["Dividend Check"]
[]
[null,null,null,null,{"$f":"C_Time!E128","v":"NR23 flag"},null,{"$f":"C_Time!G128","v":"flag"},null,null,{"$f":"C_Time!J128","v":0},null,{"$f":"C_Time!L128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y128","v":5},null,{"$f":"C_Time!AA128","v":0},{"$f":"C_Time!AB128","v":0},{"$f":"C_Time!AC128","v":0},{"$f":"C_Time!AD128","v":0},{"$f":"C_Time!AE128","v":0},{"$f":"C_Time!AF128","v":0},{"$f":"C_Time!AG128","v":0},{"$f":"C_Time!AH128","v":0},{"$f":"C_Time!AI128","v":1},{"$f":"C_Time!AJ128","v":1},{"$f":"C_Time!AK128","v":1},{"$f":"C_Time!AL128","v":1},{"$f":"C_Time!AM128","v":1},{"$f":"C_Time!AN128","v":0},{"$f":"C_Time!AO128","v":0},{"$f":"C_Time!AP128","v":0},{"$f":"C_Time!AQ128","v":0},{"$f":"C_Time!AR128","v":0},{"$f":"C_Time!AS128","v":0},{"$f":"C_Time!AT128","v":0},{"$f":"C_Time!AU128","v":0},{"$f":"C_Time!AV128","v":0},{"$f":"C_Time!AW128","v":0},{"$f":"C_Time!AX128","v":0},{"$f":"C_Time!AY128","v":0},{"$f":"C_Time!AZ128","v":0},{"$f":"C_Time!BA128","v":0},{"$f":"C_Time!BB128","v":0},{"$f":"C_Time!BC128","v":0},{"$f":"C_Time!BD128","v":0},{"$f":"C_Time!BE128","v":0},{"$f":"C_Time!BF128","v":0},{"$f":"C_Time!BG128","v":0},{"$f":"C_Time!BH128","v":0},{"$f":"C_Time!BI128","v":0},{"$f":"C_Time!BJ128","v":0}]
[null,null,null,null,{"$f":"C_Financing!E763","v":"Dividends Paid"},null,{"$f":"C_Financing!G763","v":"£'000"},{"$f":"C_Financing!H763","v":"Nominal"},null,{"$f":"C_Financing!J763","v":0},null,{"$f":"C_Financing!L763","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y763","v":0},null,{"$f":"C_Financing!AA763","v":-71750},{"$f":"C_Financing!AB763","v":-35375},{"$f":"C_Financing!AC763","v":-47750},{"$f":"C_Financing!AD763","v":-56750},{"$f":"C_Financing!AE763","v":-57000},{"$f":"C_Financing!AF763","v":-14250},{"$f":"C_Financing!AG763","v":0},{"$f":"C_Financing!AH763","v":0},{"$f":"C_Financing!AI763","v":0},{"$f":"C_Financing!AJ763","v":0},{"$f":"C_Financing!AK763","v":-35591.000000479493},{"$f":"C_Financing!AL763","v":-35591.000000367902},{"$f":"C_Financing!AM763","v":-53387.000000722823},{"$f":"C_Financing!AN763","v":-749115.71211455984},{"$f":"C_Financing!AO763","v":-58428.100487868214},{"$f":"C_Financing!AP763","v":-46079.502848349235},{"$f":"C_Financing!AQ763","v":0},{"$f":"C_Financing!AR763","v":0},{"$f":"C_Financing!AS763","v":0},{"$f":"C_Financing!AT763","v":0},{"$f":"C_Financing!AU763","v":0},{"$f":"C_Financing!AV763","v":0},{"$f":"C_Financing!AW763","v":0},{"$f":"C_Financing!AX763","v":0},{"$f":"C_Financing!AY763","v":0},{"$f":"C_Financing!AZ763","v":0},{"$f":"C_Financing!BA763","v":0},{"$f":"C_Financing!BB763","v":0},{"$f":"C_Financing!BC763","v":0},{"$f":"C_Financing!BD763","v":0},{"$f":"C_Financing!BE763","v":0},{"$f":"C_Financing!BF763","v":0},{"$f":"C_Financing!BG763","v":0},{"$f":"C_Financing!BH763","v":0},{"$f":"C_Financing!BI763","v":0},{"$f":"C_Financing!BJ763","v":0}]
[null,null,null,null,{"$f":"C_Financing!E$79","v":"Live - Target Dividend Profile"},null,{"$f":"C_Financing!G$79","v":"£'000 "},{"$f":"C_Financing!H$79","v":"Nominal"},null,{"$f":"C_Financing!J$79","v":"Dividends - 19 Aug 2022.xlsx, Dividend Profiles tab, row 33"},null,{"$f":"C_Financing!L$79","v":"Being published with this model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y$79","v":0},null,{"$f":"C_Financing!AA$79","v":0},{"$f":"C_Financing!AB$79","v":0},{"$f":"C_Financing!AC$79","v":0},{"$f":"C_Financing!AD$79","v":0},{"$f":"C_Financing!AE$79","v":0},{"$f":"C_Financing!AF$79","v":0},{"$f":"C_Financing!AG$79","v":-20000},{"$f":"C_Financing!AH$79","v":-180000},{"$f":"C_Financing!AI$79","v":0},{"$f":"C_Financing!AJ$79","v":0},{"$f":"C_Financing!AK$79","v":35591},{"$f":"C_Financing!AL$79","v":35591},{"$f":"C_Financing!AM$79","v":53387},{"$f":"C_Financing!AN$79","v":0},{"$f":"C_Financing!AO$79","v":0},{"$f":"C_Financing!AP$79","v":0},{"$f":"C_Financing!AQ$79","v":0},{"$f":"C_Financing!AR$79","v":0},{"$f":"C_Financing!AS$79","v":0},{"$f":"C_Financing!AT$79","v":0},{"$f":"C_Financing!AU$79","v":0},{"$f":"C_Financing!AV$79","v":0},{"$f":"C_Financing!AW$79","v":0},{"$f":"C_Financing!AX$79","v":0},{"$f":"C_Financing!AY$79","v":0},{"$f":"C_Financing!AZ$79","v":0},{"$f":"C_Financing!BA$79","v":0},{"$f":"C_Financing!BB$79","v":0},{"$f":"C_Financing!BC$79","v":0},{"$f":"C_Financing!BD$79","v":0},{"$f":"C_Financing!BE$79","v":0},{"$f":"C_Financing!BF$79","v":0},{"$f":"C_Financing!BG$79","v":0},{"$f":"C_Financing!BH$79","v":0},{"$f":"C_Financing!BI$79","v":0},{"$f":"C_Financing!BJ$79","v":0}]
[null,null,null,null,"Check - Input Dividends Paid Out?",{"$f":"Y369","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA369:BJ369)","v":0},null,{"$f":"IF( ABS(  ( AA367 + AA368) * AA366)  < CheckTOL, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF( ABS(  ( AM367 + AM368) * AM366)  < CheckTOL, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Unit Rate"]
[]
[null,null,null,null,{"$f":"O_Dashboard!E157","v":"Unit rate"},null,{"$f":"O_Dashboard!G157","v":"£ / TSU"},{"$f":"O_Dashboard!H157","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!AA157","v":62.755586024894107},{"$f":"O_Dashboard!AB157","v":62.768757893119727},{"$f":"O_Dashboard!AC157","v":55.30034921390078},{"$f":"O_Dashboard!AD157","v":51.301839054771698},{"$f":"O_Dashboard!AE157","v":43.985824511237546},{"$f":"O_Dashboard!AF157","v":47.712716389342361},{"$f":"O_Dashboard!AG157","v":47.100919142564869},{"$f":"O_Dashboard!AH157","v":47.563541744626377},{"$f":"O_Dashboard!AI157","v":62.37},{"$f":"O_Dashboard!AJ157","v":63.806153567190357},{"$f":"O_Dashboard!AK157","v":63.87990245349441},{"$f":"O_Dashboard!AL157","v":64.199095578828235},{"$f":"O_Dashboard!AM157","v":65.208741246577318},{"$f":"O_Dashboard!AN157","v":7.9317674082119787},{"$f":"O_Dashboard!AO157","v":8.1473710321746218},{"$f":"O_Dashboard!AP157","v":8.2256752471137951},{"$f":"O_Dashboard!AQ157","v":8.4342944813682639},{"$f":"O_Dashboard!AR157","v":8.6246248907470271},{"$f":"O_Dashboard!AS157","v":8.852371736694184E-2},{"$f":"O_Dashboard!AT157","v":-5.8954027780991229E-2},{"$f":"O_Dashboard!AU157","v":-5.7515051838415619E-2},{"$f":"O_Dashboard!AV157","v":-2.988092118431104E-2},{"$f":"O_Dashboard!AW157","v":-2.5814839158199442E-17},{"$f":"O_Dashboard!AX157","v":-2.6538175687986948E-17},{"$f":"O_Dashboard!AY157","v":-2.7281780240058807E-17},{"$f":"O_Dashboard!AZ157","v":-2.8046220728118243E-17},{"$f":"O_Dashboard!BA157","v":-2.8832080978914661E-17},{"$f":"O_Dashboard!BB157","v":-2.96399611781301E-17},{"$f":"O_Dashboard!BC157","v":-3.0470478328759554E-17},{"$f":"O_Dashboard!BD157","v":-3.1324266722335125E-17},{"$f":"O_Dashboard!BE157","v":-3.220197842335401E-17},{"$f":"O_Dashboard!BF157","v":-3.3104283767280322E-17},{"$f":"O_Dashboard!BG157","v":-3.4031871872500806E-17},{"$f":"O_Dashboard!BH157","v":-3.4985451166625878E-17},{"$f":"O_Dashboard!BI157","v":-3.5965749927537576E-17},{"$f":"O_Dashboard!BJ157","v":-3.6973516839597828E-17}]
[null,null,null,null,{"$f":"O_Dashboard!E178","v":"Unit rate (Deflated)"},null,{"$f":"O_Dashboard!G178","v":"£ / TSU"},{"$f":"O_Dashboard!H178","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!AA178","v":68.241013050984762},{"$f":"O_Dashboard!AB178","v":67.820192954563069},{"$f":"O_Dashboard!AC178","v":58.185080806369839},{"$f":"O_Dashboard!AD178","v":52.674193522011898},{"$f":"O_Dashboard!AE178","v":44.373454690139944},{"$f":"O_Dashboard!AF178","v":47.712716389342361},{"$f":"O_Dashboard!AG178","v":45.562863572550484},{"$f":"O_Dashboard!AH178","v":44.456471551482416},{"$f":"O_Dashboard!AI178","v":52.529184708832474},{"$f":"O_Dashboard!AJ178","v":53.282246077948024},{"$f":"O_Dashboard!AK178","v":53.282246077948031},{"$f":"O_Dashboard!AL178","v":53.282246077948031},{"$f":"O_Dashboard!AM178","v":53.282246077948024},{"$f":"O_Dashboard!AN178","v":6.3807212223096768},{"$f":"O_Dashboard!AO178","v":6.4526838535039586},{"$f":"O_Dashboard!AP178","v":6.4138314866959849},{"$f":"O_Dashboard!AQ178","v":6.4746729948643651},{"$f":"O_Dashboard!AR178","v":6.5182706226485534},{"$f":"O_Dashboard!AS178","v":6.5868065359682662E-2},{"$f":"O_Dashboard!AT178","v":-4.3186880958004319E-2},{"$f":"O_Dashboard!AU178","v":-4.1480402928646402E-2},{"$f":"O_Dashboard!AV178","v":-2.1216733717363531E-2},{"$f":"O_Dashboard!AW178","v":-1.804583824435303E-17},{"$f":"O_Dashboard!AX178","v":-1.8264247958477015E-17},{"$f":"O_Dashboard!AY178","v":-1.8485301096673523E-17},{"$f":"O_Dashboard!AZ178","v":-1.8709029652440879E-17},{"$f":"O_Dashboard!BA178","v":-1.8935466006496393E-17},{"$f":"O_Dashboard!BB178","v":-1.9164642931462877E-17},{"$f":"O_Dashboard!BC178","v":-1.9396593596611893E-17},{"$f":"O_Dashboard!BD178","v":-1.9631351572664406E-17},{"$f":"O_Dashboard!BE178","v":-1.9868950836649542E-17},{"$f":"O_Dashboard!BF178","v":-2.0109425776822198E-17},{"$f":"O_Dashboard!BG178","v":-2.035281119764009E-17},{"$f":"O_Dashboard!BH178","v":-2.0599142324801067E-17},{"$f":"O_Dashboard!BI178","v":-2.0848454810341442E-17},{"$f":"O_Dashboard!BJ178","v":-2.1100784737795963E-17}]
[]
[]
["End of spreadsheet"]

{"sheet":"O_FinStats - Vals","index":49,"n_rows":377,"n_cols":62,"rows_kept":377,"cut":false,"hidden":false,"merged":[]}
["CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm",null,null,null,null,null,"2023-10-25T10:33:08"]
[null,"O_FinStats",null,null,null,null,"Checks & Alerts",-1]
[null,null,null,null,"Scenario 1 : Base - Flat",null,"Active Overrides",0]
[null,null,null,null,"Live Input Set",null,null,1]
[null,null,null,null,"Input Set for Price Determination",null,null,1]
[null,null,null,null,"Model mode",null,null,"Price Determination",1]
["Timeline",null,null,null,null,"2023-10-25T10:32:51"]
[null,null,null,null,"Calendar Year",null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP2","RP2","RP2","RP2","RP2","RP3","RP3","RP3","NR23","NR23","NR23","NR23","NR23","NR28","NR28","NR28","NR28","NR28","NR33","NR33","NR33","NR33","NR33","NR38","NR38","NR38","NR38","NR38","NR43","NR43","NR43","NR43","NR43","NR43","NR43","NR43"]
[null,null,null,null,"Forecast/ Post forecast vs Actuals",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,"UKATS Revenue (including London Approach)"]
[null,null,null,null,"Eurocontrol Revenue (Regulated) [RP3 TRS Removed]",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,7726752.6725486955,null,590908,590246,601590,597385,594358.95707250002,217341.92041593866,276276.76582022861,577577.49536415329,684642.32046747254,689466.57264823432,742995.68403376907,760310.01435702806,784747.54819190246,5211.4740355251306,5267.4478153873988,3382.7240190185821,3181.2283935143487,2647.0660545911087,1199.4963703220619,-798.82707643243111,-779.32895241053166,-404.88648204741457,-3.497910705936024E-13,-3.5959228057222312E-13,-3.6966812225279683E-13,-3.8002629086600221E-13,-3.9067469726429362E-13,-4.0162147396366285E-13,-4.1287498135469195E-13,-4.2444381408764095E-13,-4.3633680763644681E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[null,null,null,null,"RP3 Traffic Risk Share Adjustment for current year including indexation allowance",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1028084.0731647717,null,0,0,0,0,0,382962.32141656143,309376.229471748,198513.59292645936,42346.880358007889,9510.5980677083735,7858.0791169455179,16216.712427718228,17413.61848435572,14091.047428036403,11588.704929946021,8935.0669263069394,6123.6194273411356,3147.602183636538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue - Eurocontrol Revenue (Other) - Accrued",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,124931.85768837565,null,10664.740610000024,18888.653046666677,17671.413614999998,12812.379219999999,10948.4775125,8640.1225000000013,7385.9310344827572,9906.2504633009594,6087.4919679884615,5310.9677594392278,5504.1341863658763,5519.5882023511404,5591.7075702805241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue - MoD Income",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,298261.39077166666,null,48247.888130000028,49476.466156666669,48400.73027499998,49311.081134999979,50899.495579999988,51925.729494999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"London Approach Revenue",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,185845.42278653276,null,11955.864352499975,12279.029750833324,12640.735855000001,13076.012965000002,13091.690187499999,11835.966044999999,11472.401388041171,16332.003973771567,16319.379645711611,15468.396880448039,16209.525739582154,16916.59481753454,17315.970140648704,299.20122668973409,246.06791996784847,189.72209117590387,130.02542598757489,66.834381140577406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue - North Sea Helicopters",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,117917.08985188884,null,8697.76397,8762.595870000001,8759.2703000000001,8644.4609999999993,8568.7102500000001,8423.6901324999999,8136.8340229885043,9522.6065045880678,9530.7778480677553,9629.197689661969,9654.7141369645833,9715.0053865001628,9871.4627406177951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue - Intercompany Income",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,319861.79411169211,null,24735.628660000002,25822.5595225,26266.072314999998,26700.712102499998,27564.865445000003,25828.855452500004,21786.444904214557,21257.113382799031,23707.616954325258,23923.903922903472,23894.008785509021,24003.762533778521,24370.250130662305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Deferred Income Release",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,54881.775606127761,null,0,0,0,0,0,0,10060.046996722403,29382.860002963338,5398.8850611591452,3006.8770125660872,7033.1065327167853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue - Other UKATS Revenue ",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,297276.76731116843,null,-73.524999999999977,0,0,0,0,-25182.750000000007,42647.596781609187,39596.915311255936,47487.840384065268,47934.342352615342,48159.298569121594,48140.901822020729,48566.147090480365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Movement in MOD Deferred Income (Forecast only)",null,"£'000","Nominal","Positive: Increases the liability, Negative: Reduced the liability",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-22622.395390514132,1783.2976571800209,1388.2031207735417,1331.8951154118731,2614.1037364275326,3381.716432064808,3191.3303937820183,3005.9518595624068,2827.0794392378666,2651.8719300775501,13.017836096985889,12.638675822316372,12.270559050792599,11.91316412698302,11.566178764061249,11.229299770933267,10.902232787313835,10.584692026518269,10.276400025745943,9.9770874036366877,9.6864926248902066,9.4043617717379107,9.1304483220756651,8.864512934054062,295.48376446846851,0,0,0,0,0]
[]
[null,null,null,"Oceanic Revenue"]
[null,null,null,null,"Revenue - Other Oceanic Revenue",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,3879.1549089730474,null,0,0,0,0,0,0,509.83440613026812,413.72325943004591,592.48263936536807,587.97861778684569,585.06152972044163,590.39472149139021,599.67973504868826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic (Atlantic / Tango) Revenue",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,542836.99341158371,null,28627.885622500002,29585.881002500002,29544.866827500005,29211.807709999997,30617.7653875,18491.312550000002,19918.03938555079,43825.639927320131,57356.770969564059,58033.508829818034,50167.762277064772,51634.727150216291,52044.556175032711,3622.8701551766935,3473.4827501180766,3474.7410993273011,3006.8342584317147,3015.5434604018405,3022.8664857135846,3028.2667399995917,4517.4606445173322,3893.2349830918492,3371.8133464013663,2785.6761755516472,2224.7756278857887,1535.5797834350892,858.90112568864731,211.18510670193621,209.5552582956615,206.4824691545781,209.55003285940222,213.04429079745853,217.03008051247062,221.27801302322763,225.77718384262278,230.52052608922671]
[]
[null,null,null,"Disposals"]
[null,null,null,null,"Oceanic Fixed Asset - disposal proceeds",null,"£'000","Nominal","IE and CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Fixed Asset - disposal proceeds",null,"£'000","Nominal","IE and CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Grant Release"]
[null,null,null,null,"Revenue recognition of grants or other contributions (Oceanic)",null,"£'000 ","Nominal","IE",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue recognition of grants or other contributions (UKATS)",null,"£'000 ","Nominal","IE",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Revenue",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10700528.992161475,null,723764.24634499988,735061.18534916651,744873.08918749995,737141.45413249999,736049.96143500006,700267.16800750024,684947.72882120206,948111.49877322186,894858.64941650094,864204.23889659368,914675.47864418721,936429.41785070393,963712.27065281128,26230.544704990367,23402.782854657213,18634.126065906275,12454.725341371759,8889.6847555923814,4234.6334150864386,2241.3528276941433,3749.6978708708621,3499.5778008153679,3382.7155791886798,2796.2608675781653,2235.0520279115344,1545.5568708387254,868.58761831353718,220.58946847367372,218.68570661773674,215.34698208863173,505.03379732787027,213.04429079745807,217.03008051247016,221.27801302322715,225.77718384262229,230.52052608922619]
[]
[null,null,null,"UKATS Operating Costs (including London Approach)"]
[null,null,null,null,"Opex - Wages & Salaries - Outturn - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-3436066.6221249076,null,-224420.44170587824,-212703.19509708151,-217201.93458179312,-230046.60717893194,-237343.48239617905,-228101.76807464872,-237434.29781339131,-275232.15557114989,-310952.76611548784,-319071.35765957198,-311978.40820320923,-311987.11764197156,-319593.09008561377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-426066.0654675932,null,0,0,0,0,0,0,-47263.361928078797,-50134.697922240273,-85187.077758774612,-78416.234791685216,-56479.372722506574,-53728.470719394085,-54856.849624913673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-326623.56126087037,null,-62102.47582314285,-67177.619586898159,-59647.540644363631,-46199.461200981663,-46453.615111309766,-45042.848894174283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Outturn - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-177854.79879719621,null,-8012.3226868571246,-6095.1709069096341,-5420.5291200720421,-7278.0229155570851,-9944.6931627566573,-11527.688767798989,-11645.829121836972,-12899.56663789873,-18359.871092741105,-19925.969246263754,-20876.958399008177,-22146.780219774311,-23721.396519721635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Outturn - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-134398.73971409039,null,0,0,-9596.7418724999989,-14420.262664559177,-14555.895401042024,-13141.324793740388,-12899.315125358502,-12935.507414190435,-12672.258581245516,-12147.60772815505,-11417.926005080557,-10664.098648741181,-9947.8014794775445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Outturn - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,27.901584164229604,null,0,0,0,0,11.798311195467258,16.103272968762347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Outturn - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-48149.958685746737,null,-1093.8978075,-1160.2768900000001,-595.9138825,-81.249717190835611,-808.27489739694522,-35808.644562804438,-1417.7689918572689,-288.04769168587086,-1366.8757258666305,-1375.4943834548085,-1375.2848863755592,-1379.2912063904066,-1398.9380427239748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Outturn - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-2041102.9790620259,null,-129767.67511994453,-135513.69676737065,-138030.87552002945,-158399.13051250883,-172127.74147047492,-133637.30072979661,-120630.3347933451,-161682.07915654776,-173077.94198241507,-179721.21271292533,-180143.48314597597,-180144.05135588153,-178227.45579481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Outturn - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,10917.289995463774,null,0,0,0,0,0,0,21240.511474241754,-874.60021716871029,-1674.1510838482418,-1860.3448145748769,-2321.9040571886394,-1912.0460788474447,-1680.175227150065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Outturn - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Outturn - UKATS",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Oceanic Operating Costs"]
[null,null,null,null,"Opex - Wages & Salaries - Oceanic - Outturn",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-168398.6050968972,null,-13618.10613,-11983.147384044594,-11415.637358206892,-11945.289471068161,-12600.651166321159,-13331.225930351313,-11441.524107706357,-12055.551598241696,-13965.175828848425,-14186.287635386265,-13647.333493878032,-14088.700207688333,-14119.974785155997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-11982.325650853762,null,0,0,0,0,0,0,-2131.7861222564475,-1565.7007651654467,-2180.802788623696,-2183.2156236586147,-1449.2846782276417,-1314.444690127202,-1157.090982794715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-10929.909654153442,null,0,-2175.1304524827924,-3209.431523136373,-2072.870546518332,-1758.4970136902293,-1713.9801183257152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Oceanic - Outturn",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-9993.3141812517897,null,0,-172.99285704274084,-277.69632242795859,-355.41683944291492,-473.88943224334264,-645.99062970100726,-543.61475856700918,-918.32754054596944,-1339.2085231282351,-1416.3602914467476,-1293.7835268167378,-1280.3379407676853,-1275.6955191214392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Outturn",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-7012.2445335927005,null,0,0,0,-810.82483794082282,-984.06514645797552,-876.28637375961148,-571.99151566692206,-619.43395846132512,-735.13121336118115,-706.17161725983601,-638.45841453622893,-558.77673437713895,-511.10472177165821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Oceanic - Outturn",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-27.901584164229604,null,0,0,0,0,-11.798311195467258,-16.103272968762347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Oceanic - Outturn",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-1350.8947665248693,null,0,-44.890664999999998,-152.34898250000003,-363.54173280916439,-296.06813010305484,-124.73020719555873,-62.964030667665618,-9.2145655574305163,-53.529077935785232,-58.097907253299169,-59.325797698916887,-61.908400676970395,-64.275269127023535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Oceanic - Outturn",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-62748.730407801973,null,-3745.8334699999996,-3674.1420296503525,-3641.1501640011938,-4494.0722011061816,-5054.7964451725584,-4030.4715102033865,-3348.560180639839,-3851.2557256165614,-8798.9539515918168,-7449.5917341456261,-5147.1131576004755,-5293.1688381047688,-4219.6209999692055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ADS - B Tango - Oceanic - Outturn",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-940.77068392572778,null,0,0,0,0,0,0,-75.141723982216718,-132.67367947683377,-41.841744273310972,-163.01927984358611,-175.44827960429078,-171.96149928826779,-180.68447745722167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ADS - B North Atlantic - Oceanic - Outturn",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-128321.05687742632,null,0,0,0,-4.9389600000000007,-2138.6161824999999,-4534.1990800000003,-7956.1132194333804,-14415.385294453687,-17714.990904451159,-18934.817010724371,-20229.807360880008,-20587.881700014848,-21804.307164968883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare Cash provisions - Oceanic - Outturn",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,393.90192241203414,null,0,0,0,0,0,0,827.92295146425181,-26.770731711013315,-65.65392857760466,-78.590207036934075,-100.26979194061994,-85.553740297214233,-77.182629488831381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Operating Costs",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6980629.3850469831,null,-442760.75274332269,-440700.26263648039,-449189.79997153074,-476471.68877861515,-504540.28595564776,-492516.45967250009,-435354.16900708189,-547640.96847011161,-648186.23030117003,-657694.37264338625,-627334.16192052769,-625404.58962234296,-632835.64332426572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Operating Profit (EBITDA)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3719899.6071144934,null,281003.49360167718,294360.92271268612,295683.28921596921,260669.76535388484,231509.6754793523,207750.70833500015,249593.55981412018,400470.53030311025,246672.41911533091,206509.86625320744,287341.31672365952,311024.82822836097,330876.62732854555,26230.544704990367,23402.782854657213,18634.126065906275,12454.725341371759,8889.6847555923814,4234.6334150864386,2241.3528276941433,3749.6978708708621,3499.5778008153679,3382.7155791886798,2796.2608675781653,2235.0520279115344,1545.5568708387254,868.58761831353718,220.58946847367372,218.68570661773674,215.34698208863173,505.03379732787027,213.04429079745807,217.03008051247016,221.27801302322715,225.77718384262229,230.52052608922619]
[]
[null,null,null,null,"Depreciation (Accounting) Charge - Additions UKATS",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-633232.20511531632,null,0,0,0,0,0,0,-6428.8619052160157,-15081.66034267651,-22762.960810582317,-31614.489791613814,-40724.900171860711,-49566.08344806698,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-58381.656080662491,-51952.79417544647,-43299.99573798597,-35618.695270080163,-26767.16628904867,-17656.755908801777,-8815.5726325955056,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation (Accounting) Charge - Additions Oceanic",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-21072.66281909891,null,0,0,0,0,0,0,-68.392147927829953,-292.17141786215313,-590.49825253120309,-893.5488150251125,-1277.9822121819957,-1659.3155311872356,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-2036.3443052979223,-1967.952157370092,-1744.1728874357689,-1445.8460527667191,-1142.7954902728097,-758.36209311592654,-377.02877411068675,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NCA existing depreciation NEG",null,"£'000 ","Nominal","PL",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-1815917.7457573647,null,-119951.21501000001,-140922.43902374999,-137314.03870319709,-136217.83811234054,-124979.68681561995,-94636.528092456967,-96536,-96536,-96536,-96536,-96536,-96536,-96536,-96536,-96536,-96536,-96536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"(Increase)/Decrease in Oceanic Provision",null,"£'000","Nominal","PL",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327.46444044072655,-327.46444044072655,0,0,0,0,0,0,0]
[null,null,null,null,"(Increase)/Decrease in UKATS Provision",null,"£'000 ","Nominal","PL",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Right of Use Asset Amortisation and other adjustments",null,"£'000 ","Nominal","PL",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-254163.72393513547,null,-73736.710525000002,-31559.89895875,-2670.2247043029597,-117.13654765947018,-40276.145956880042,-105803.607242543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Movement in Pension Asset - I&E Charge",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,33250.725709078208,28829.559485806778,27927.958266297763,27519.754147653348,26632.841507900703,25295.534820969468,24436.751973502774,23419.705986229834,22879.57689187468,22932.843112469865,-8995.1631262125993,-7349.479761505776,-7340.0239556534034,-7330.3037284992115,-7320.3236973502007,-7310.0884228846335,-7299.6024097741674,-7288.8701072899003,-7277.895909911651,-7266.6841579243865,-7255.2391380102599,-3880.7641788695269,-8644.6706873986495,-7168.8695601849386,0,0,0,0,0,0]
[]
[null,null,null,null,"EBIT",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,904945.40469290048,null,87315.568066677166,121878.58473018614,155699.02580846916,124334.79069388483,66253.842706852301,7310.5730000001786,179811.03147005453,317390.25802837836,154710.91831851515,104985.58179422186,175435.27584751754,188558.96407007624,198359.37891608788,-107303.74969474021,-110671.64063942853,-115387.03120758427,-153494.43817080127,-58877.795391873806,-63523.390926527369,-65506.951286765478,-63988.626212439747,-57731.25695488583,-48961.055456007234,-41557.150562558614,-32952.805661321596,-24136.245289003367,-15579.252926402914,-3332.7102699551265,-8753.4494212216396,-6953.5225780963065,505.03379732787027,213.04429079745807,217.03008051247016,221.27801302322715,225.77718384262229,230.52052608922619]
[]
[null,null,null,null,"Post 2020 Debt Arrangement Fee Expense (Fixed)",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-4421.1192391979412,null,0,0,0,0,0,0,-816.55059698243281,-864.55059698243281,-864.55059698243281,-864.55059698243281,-864.55059698243281,-183.15086586122635,166.69713619916874,65.770535897836083,125.31693947844323,-273,-48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF Interest Cost NEG",null,"£'000 ","Nominal","PL & CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-2758.4279404901663,null,882.38168904109591,868.69764682414802,-10.666840765779595,-121.10637085872801,-4.4986256498481065,376.76456091894539,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF Commitment Fee NEG",null,"£'000 ","Nominal","PL & CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-13484.479380803568,null,1135.5910265143609,-57.694958036130402,-912.5881798381821,-1269.5537682171605,-606.57855623858802,528.54707441796313,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099]
[null,null,null,null,"Interest received / (paid) on cash balances",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-3887.3681087463301,-888.2987300195,20.862284988769602,-1148.0447093209368,-3427.8239072939564,-2267.7451254310708,3160,389.14597948099373,-4992.2618160365182,-1582.3497402690916,894.20786303669752,2450.9589776000003,4137.5299230000019,5896.2154414999995,500,500,500,-25807.241758665423,-29754.639971717639,-32040.61076063494,-39923.818048509529,-42528.192347133736,-45211.549701580778,-47976.805375068434,-50810.318417203467,-53717.818807763397,-56808.556434245947,-60103.569309841776,-63614.089964496008,-67330.335822368288,-71262.983316872545,-75423.949650648414,-79827.443538868261,-84487.100336843214,-89417.823741531276,-94635.38490066916]
[null,null,null,null,"Interest & Fees on Pre 2020 Debt",null,"£'000 ","Nominal","PL",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-142318.26378704593,null,-28354.017300765347,-26897.569246768449,-25038.034599024642,-22301.597260814255,-19671.464682206199,-20055.580697467045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt Interest",null,"£'000 ","Nominal","PL & CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-637514.00282693061,null,0,0,0,0,0,0,-11340.280399649062,-15821.478519591572,-14411.969362112073,-12258.293344109417,-9036.6818939461173,-6020.535005240944,-3162.8543738079547,-937.50341925343639,-8737.8242811615764,-7855.9385877070554,-40556.924011762305,-12499.31063627917,-13553.104681852228,-14633.179023323626,-18200.473676138936,-19388.729457537862,-20611.877762822805,-21879.181067871981,-23178.269797233446,-24508.743670677562,-25926.883336724761,-27437.477383574147,-29035.42094312144,-30726.365179404249,-32515.468347627728,-34408.847626826842,-36412.367594646857,-38532.437098906521,-40775.837512550264,-43149.744831468684]
[null,null,null,null,"Swaps MTM Amoritsation Charge",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Swaps Amortisation Charge and Fees",null,"£'000 ","Nominal","P&L",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-9835.8613227392816,null,0,0,0,0,0,0,-3950.446136680207,-5885.4151860590746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Swap - interest receivable from Counter Party",null,"£'000 ","Nominal","CF & PL",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Swap - interest and fees payable",null,"£'000 ","Nominal","CF & PL",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-19548.743740722366,null,2681.4867206431445,-12374.56839762068,-3441.2941511489635,-2310.8255610328515,734.53159381417902,691.97792845016534,-3549.6299295349231,-1980.4219442924355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Finance Lease Liability interest charge",null,"£'000 ","Nominal","PL"," 'I_Series NERL'!J189:J191",null,0,null,null,null,null,null,null,null,null,null,null,null,null,-17383.450320958247,null,0,0,0,0,0,0,-3072.7325000000001,-2733.3119098923939,-2437.3586821690014,-2182.0167982770186,-1899.1811461228635,-1596.7502464232557,-1288.7727975481248,-977.18162808897216,-666.32722652053951,-350.37175389553954,-179.44563202053965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest expense ",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Expense",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Charge of Share Capital Additions (Dr Expense, Cr Cash)",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Profit before tax",null,"£'000 ","Nominal","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1052746.1477381603,null,59773.642093364084,82529.151044565529,126317.30432268039,97183.663023640911,43278.008529277889,-13415.463259110862,159581.31850656105,289834.15245039458,131344.70446056826,87438.297913937044,163868.99667285595,182549.41352950397,197551.90540328409,-103916.52216533164,-120110.54860827906,-124026.41494983372,-194438.88121523097,-97844.421187465268,-107491.20898074411,-112840.8144713709,-122772.99133773507,-120308.2521602043,-115444.55632105769,-112073.2104061459,-107601.46727640537,-102772.88116809119,-98724.766098020482,-91283.830364017907,-101813.03372948595,-105420.2969805157,-103683.49126781926,-110029.82638732466,-116432.8544536495,-123208.33282337336,-130377.95747088578,-137964.68260669548]
[]
[null,null,null,null,"Corporation Tax NEG",null,"£'000","Nominal","CF & PL",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-523634.94846473815,null,-25798.168949999996,-16947.5,-7611.25,-5824.35,-1490.45,-8973.2249999999985,-14252.666462976891,-13022.044248150734,-14111.025189317856,-8845.9655655562619,-3961.4379620195018,-25114.175689565491,-28611.919423038256,-39813.071957876658,-35814.53795992786,-32392.25104999141,-20419.281966094248,-22120.510946963441,-17999.184020148201,-152280.75807717588,-9977.4121576624129,-7972.7598717867813,-5986.8145302677613,-3140.0055614986227,-294.78491833716822,-205.67322443624315,-126.30310273051548,-59.065602271988055,-56.207943972161075,-56.066139849281889,-56.6545603955853,-57.520818171396762,-58.565495724036445,-59.752293828267128,-61.071507561140905,-62.516267442078714]
[]
[null,null,null,null,"Profit After Tax before Equity transfers",null,"£'000 ","Nominal","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1576381.0962028985,null,33975.473143364085,65581.651044565529,118706.05432268039,91359.313023640905,41787.558529277892,-22388.688259110859,145328.65204358415,276812.10820224386,117233.67927125041,78592.332348380776,159907.55871083646,157435.23783993849,168939.98598024584,-143729.59412320831,-155925.08656820693,-156418.66599982514,-214858.16318132522,-119964.9321344287,-125490.39300089231,-265121.57254854677,-132750.40349539748,-128281.01203199108,-121431.37085132545,-115213.21596764452,-107896.25219474254,-102978.55439252744,-98851.069200750993,-91342.8959662899,-101869.24167345811,-105476.36312036499,-103740.14582821485,-110087.34720549606,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413757]
[]
[null,null,null,null,"Dividends Paid",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-1261067.3154523477,null,-71750,-35375,-47750,-56750,-57000,-14250,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Retained Earnings (Change In)",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2837448.4116552463,null,-37774.526856635915,30206.651044565529,70956.054322680386,34609.313023640905,-15212.441470722108,-36638.688259110859,145328.65204358415,276812.10820224386,117233.67927125041,78592.332348380776,124316.55871035697,121844.23783957059,115552.98597952301,-892845.30623776815,-214353.18705607514,-202498.16884817439,-214858.16318132522,-119964.9321344287,-125490.39300089231,-265121.57254854677,-132750.40349539748,-128281.01203199108,-121431.37085132545,-115213.21596764452,-107896.25219474254,-102978.55439252744,-98851.069200750993,-91342.8959662899,-101869.24167345811,-105476.36312036499,-103740.14582821485,-110087.34720549606,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413757]
[]
[null,null,null,null,"Retained earnings balance BEG",null,"£'000 ","Nominal",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556882.76377372257,519108.23691708664,459915.00533335027,675652.19734684331,701498.80718426465,711480.97291739029,610121.85267830186,755450.50472188601,1032262.6129241299,1149496.2921953804,1228088.6245437611,1352405.1832541183,1474249.4210936888,1589802.4070732119,696957.10083544359,482603.91377936851,280105.74493119417,65247.581749868958,-54717.350384559744,-180207.74338545205,-445329.31593399879,-578079.71942939633,-706360.73146138736,-827792.10231271281,-943005.31828035729,-1050901.5704750998,-1153880.1248676274,-1252731.1940683783,-1344074.0900346681,-1445943.3317081262,-1551419.6948284912,-1655159.8406567061,-1765247.1878622023,-1881738.6078115758,-2005006.6929287773,-2135445.721907224]
[null,null,null,"plus","Retained Earnings (Change In)",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-2837448.4116552463,null,-37774.526856635915,30206.651044565529,70956.054322680386,34609.313023640905,-15212.441470722108,-36638.688259110859,145328.65204358415,276812.10820224386,117233.67927125041,78592.332348380776,124316.55871035697,121844.23783957059,115552.98597952301,-892845.30623776815,-214353.18705607514,-202498.16884817439,-214858.16318132522,-119964.9321344287,-125490.39300089231,-265121.57254854677,-132750.40349539748,-128281.01203199108,-121431.37085132545,-115213.21596764452,-107896.25219474254,-102978.55439252744,-98851.069200750993,-91342.8959662899,-101869.24167345811,-105476.36312036499,-103740.14582821485,-110087.34720549606,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413757]
[null,null,null,null,"Retained Earnings c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,519108.23691708664,459915.00533335027,675652.19734684331,701498.80718426465,711480.97291739029,610121.85267830186,755450.50472188601,1032262.6129241299,1149496.2921953804,1228088.6245437611,1352405.1832541183,1474249.4210936888,1589802.4070732119,696957.10083544359,482603.91377936851,280105.74493119417,65247.581749868958,-54717.350384559744,-180207.74338545205,-445329.31593399879,-578079.71942939633,-706360.73146138736,-827792.10231271281,-943005.31828035729,-1050901.5704750998,-1153880.1248676274,-1252731.1940683783,-1344074.0900346681,-1445943.3317081262,-1551419.6948284912,-1655159.8406567061,-1765247.1878622023,-1881738.6078115758,-2005006.6929287773,-2135445.721907224,-2273472.9207813614]
[]
["Balance Sheet"]
[]
[null,null,"Non Current Assets"]
[null,null,null,null,"NCA existing c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1208343.8216299999,1183907.279615497,1216976.5920801659,1237888.6199275008,1268835.153095,1175135.2749999997,1078599.2749999997,982063.27499999967,885527.27499999967,788991.27499999967,692455.27499999967,595919.27499999967,499383.27499999967,402847.27499999967,306311.27499999967,209775.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967,113239.27499999967]
[null,null,null,null,"Post 2020 Debt Capitalised Fees c/f (Fixed)",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,1433.4494030175672,1048.8988060351344,184.34820905270158,-680.20238792973123,-1544.752984912164,-1727.9038507733903,-1561.2067145742217,-1495.4361786763857,-1370.1192391979425,-1643.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425,-1691.1192391979425]
[]
[null,null,null,"UKATS"]
[null,null,null,null,"UKATS Category 1  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,90004.066673024208,204714.38289225515,297170.92910025996,398329.37402411859,494260.62955596123,577312.29525098833,651164.22865925846,592782.57257859595,534400.91649793345,476019.26041727094,417637.60433660843,359255.94825594593,300874.29217528342,242492.63609462092,184110.98001395841,132158.18583851194,88858.190100525972,53239.494830445808,26472.328541397139,8815.5726325953619,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10,-1.4370016288012266E-10]
[null,null,null,null,"UKATS Category 2  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 3  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 4  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 5  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 6  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 7  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 8  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 9  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Category 10  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Oceanic"]
[null,null,null,null,"Oceanic Category 1  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,957.49007098961943,4022.0077021423131,7906.4119696468597,11558.621592030386,16047.140337201636,20107.824591092998,23726.911897455375,21690.567592157451,19654.223286859527,17617.878981561604,15581.534676263682,13545.19037096576,11508.846065667838,9472.5017603699162,7436.1574550719943,5468.2052977019021,3724.0324102661334,2278.186357499414,1135.3908672266043,377.02877411067777,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12,-8.9812601800076663E-12]
[null,null,null,null,"Oceanic Category 2  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 3  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 4  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 5  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 6  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 7  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 8  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 9  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Category 10  c /f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Right of Use Asset c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Non Current Assets",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1208343.8216299999,1183907.279615497,1216976.5920801659,1237888.6199275008,1268835.153095,1175135.2749999997,1170994.2811470309,1191848.5644004322,1190788.9642789592,1198199.0682282189,1201218.2919082504,1191611.4909913077,1172713.2088421392,1015824.9789920767,858996.29554559477,701769.29515963432,544767.29477367387,484349.29438771342,423931.29400175303,363513.29361579259,303095.29322983214,249174.54689701556,204130.37827159386,167065.83694874696,139155.87516942548,120740.75716750776,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157,111548.15576080157]
[]
[null,null,"Current Assets"]
[null,null,null,"UKATS Current Assets"]
[null,null,null,null,"UKATS Trade Debtors c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,104878.47941,105483.58437469456,98220.028311331975,93180.014558259223,64541.346902692589,46164.750351939096,-77627.602525528229,61923.8833018117,90804.832080104505,112119.33068285813,126556.70263823168,132282.93809432432,136214.10332844662,1131.6137659804954,1149.5637431804598,871.28160300807031,850.43004693008515,779.03272004662267,183.25638991031497,-122.04302556606586,-119.06414550716454,-61.857656979466128,-5.6843418860808015E-14,-5.4937709531867408E-14,-5.6477074233066202E-14,-5.8059572215639239E-14,-5.9686412082044852E-14,-6.1358836300004065E-14,-6.3078122151411253E-14,-6.4845582707834032E-14,0,0,0,0,0,0]
[null,null,null,null,"UKATS RP3 TRS Trade Debtors c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Prepayments c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,9452.707375,9134.0750000000007,12056.5,17957.550000000003,14960.2,12746.5,34170.866358302184,42837.221217573468,51531.101324907366,52744.624615098786,50339.981833332473,50113.382033336158,50756.102527796473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price Control Asset - DfT, CAA and MET charges c/f",null,"£'000","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,53224.106753025881,73237.733982637452,20013.627229611571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price Control Asset - c/f",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,57588.298985000001,0,0,0,0,220367.50498321033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 TRS Price Control Asset - c/f",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,692338.55088830949,890852.14381476888,841049.91343855287,757278.73253109073,670857.69536599738,590484.92777018738,508421.92508616665,420248.9981684559,326708.27342782321,227568.16477475679,122588.32237307228,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708]
[null,null,null,null,"LA Price Control Debtor",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,59513.060928116138,null,0,0,0,0,0,0,6663.3604405835122,12519.893038874465,12644.609644586071,9146.7785188288181,7288.8363247097623,5559.1856493582927,3793.3242585982007,1897.07305257702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total UKATS Current Assets",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171919.48577,114617.65937469456,110276.52831133197,111137.56455825923,79501.546902692586,279278.75533514941,708769.28191469284,1081370.875355666,1016044.0837177624,931289.46634787647,855043.21616227133,778440.43354720611,699185.45520100789,423277.6849870134,327857.83717100369,228439.44637776486,123438.75242000236,12298.356061724331,11702.579731588023,11397.280316111641,11400.259196170544,11457.465684698242,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708,11519.323341677708]
[]
[null,null,null,"Oceanic Current Assets"]
[null,null,null,null,"Oceanic Trade Debtors c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1890.08923,2019.446769515926,2134.9570700715185,2202.5092364323664,2408.2762677561195,1371.7400942929264,-1005.9389783721199,2262.7361784803652,3182.6707219155651,3425.0265208291676,2819.6013225991774,2901.3956595393174,2924.6797727822996,201.27056417648328,192.97126389544883,193.04117218484998,167.04634769065069,167.53019224454647,167.93702698408788,168.23704111108827,250.97003580651835,216.29083239399142,187.32296368896459,154.75978753064692,123.59864599365483,85.309987968616042,47.716729204924832,11.732505927885342,11.641958794203418,11.471248286365437,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Prepayments c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,3162.9715884319489,4199.2892324037448,5611.9109950989014,5647.0189133444101,5342.6030626478687,5430.3417189178026,5426.2420687318718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Price Control Asset -  Debtors - c/f",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Oceanic Current Assets",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1890.08923,2019.446769515926,2134.9570700715185,2202.5092364323664,2408.2762677561195,1371.7400942929264,2157.032610059829,6462.02541088411,8794.5817170144655,9072.0454341735785,8162.204385247046,8331.7373784571209,8350.9218415141713,201.27056417648328,192.97126389544883,193.04117218484998,167.04634769065069,167.53019224454647,167.93702698408788,168.23704111108827,250.97003580651835,216.29083239399142,187.32296368896459,154.75978753064692,123.59864599365483,85.309987968616042,47.716729204924832,11.732505927885342,11.641958794203418,11.471248286365437,0,0,0,0,0,0]
[]
[null,null,null,"Group Current Assets"]
[null,null,null,null,"Other assets - Actual c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,116221.276015,116637.10614421048,112411.48538140349,113340.07379469161,81909.823170448726,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012,60282.990446232012]
[null,null,null,null,"Retained Cash c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,102768.37073828882,136202.77774609628,182887.23749999999,173204.35,407781.52500000002,316000,38914.59794809937,-124806.54540091296,-39558.743506727289,89420.786303669753,245095.89776000002,413752.99230000016,589621.54414999997,50000,50000,50000,-645181.0439666356,-743865.99929294095,-801015.26901587343,-998095.45121273817,-1063204.8086783434,-1130288.7425395194,-1199420.1343767107,-1270257.9604300866,-1342945.4701940848,-1420213.9108561487,-1502589.2327460444,-1590352.2491124002,-1683258.3955592073,-1781574.5829218135,-1885598.7412662103,-1995686.0884717065,-2112177.5084210802,-2235445.593538282,-2365884.6225167289,-2503911.8213908663]
[null,null,null,null,"Retirement Benefit Asset (UKATS) Debtor",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,8506.75,125826.75,25640.25,76810.779839325638,125390.63797244155,174816.8595068173,224153.5481328613,249643.04720207461,273928.05750777281,297442.44684245996,319992.29869469011,341850.04689593089,363758.67706397717,355165.25116524234,348144.01049801457,341131.80384475412,334128.88380716031,327135.49858470942,320151.89201983192,313178.30365141906,306214.96876775025,299262.11845883855,292319.9796682063,285388.77524409501,281681.33120706066,273422.72515676625,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674,266574.03367771674]
[null,null,null,null,"Retirement Benefit Asset (Oceanic) Debtor",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,1008.2342798148027,1214.9729993867104,3960.6572687679704,5708.3020198699069,8323.0866167411641,12016.958614630421,15511.745230543123,17495.490949584433,19266.160478881709,20951.695343635445,21821.549477635148,22843.378168269053,23867.591112692633,23465.853885214852,23137.614790936848,22809.797488543889,22482.413797638485,22155.475322739185,21828.993464732048,21502.979423370754,21177.444199749665,20852.398598749696,20527.853231457553,20203.818517558575,20030.498375723397,19644.433738619144,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729,19324.255657483729]
[]
[null,null,null,null,"Total Group Current Assets",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218989.64675328881,252839.88389030675,295298.72288140346,296059.40807450644,616733.07116983552,405883.89771499997,181716.67025352694,69190.169634501755,207558.06506095245,389369.07011330622,572517.42635789106,767230.20073288667,968298.67678232735,452096.83861855726,474976.41551043198,497909.25862290181,-206266.94846994636,-312301.38355775748,-376790.67723634338,-581201.16316170734,-653630.84432466282,-728024.86660872342,-804455.86085568892,-882582.55701635464,-962547.96269026457,-1047083.0875102528,-1136713.648538159,-1228357.4290833841,-1329908.2462175898,-1435393.3031403809,-1539417.4614847777,-1649504.8086902739,-1765996.2286396476,-1889264.3137568496,-2019703.3427352966,-2157730.5416094339]
[]
[null,null,null,null,"Total Assets",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1601143.0433832887,1553384.2696500144,1624686.8003429729,1647288.1017966988,1967478.0474352841,1861669.6681444419,2063637.2659253103,2348871.6348014842,2423185.6947746882,2527929.6501235757,2636941.13881366,2745613.8626498575,2848548.2626669887,1891400.7731618236,1662023.5194909261,1428311.0413324859,462106.14507142047,184513.79708392482,59011.133523981785,-206122.35218869202,-338884.3218628536,-467176.56319461565,-588618.83627872844,-703842.6369383994,-811749.16553316778,-914737.69701309875,-1013598.4527064748,-1105278.217474977,-1206829.1251563164,-1312314.3527896153,-1416349.9823822984,-1526437.3295877946,-1642928.7495371683,-1766196.8346543703,-1896635.8636328173,-2034663.0625069547]
[]
[null,null,"Liabilities"]
[null,null,null,"UKATS Current Liabilities"]
[null,null,null,null,"UKATS Opex Creditor - c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-70131.837625698157,-86282.733508483565,-90486.977380078257,-70565.262251596141,-68269.034446381542,-66840.714433556888,-34170.866358302184,-42837.221217573446,-50274.245195031632,-51043.185111385887,-48716.111451612087,-48496.821322583361,-49118.808897867566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price Control Creditor - c/f",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,-32058.500538271321,-89699.3251794237,-125898.47499999995,-113909.95968489427,0,-140433.75678750873,-68555.375654217438,-28098.711822872807,-60825.633717227203,-60185.915834835672,-59702.356475848181,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779,-59056.631006691779]
[null,null,null,null,"Price Control Creditor - DfT, CAA and MET charges c/f",null,"£'000","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RP3 TRS Price Control Creditor - c/f",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Price Control Creditor",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-137667.65564147907,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-113.82844015800856,-2244.3164587436158,-4499.5138555113399,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395,-6884.7366782666395]
[null,null,null,null,"UKATS Accruals c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-38296.591889687494,-37560.740141028931,-50078.379900915366,-60769.926340190796,-62842.95,-57933.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS MOD Gain Share Creditor c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-30282.489841892799,-15633.33840951751,-17050.78894362647,-27476.170000000002,-36778.418125384786,-43655.188389294926,-46736.986815203483,-46693.077590893314,-45397.456779158791,-44203.307933866643,-41763.801619360347,-38777.910076057902,-35608.94889062702,-33266.109124516748,-27274.402961273641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MOD Deferred Income Balance",null,"£'000","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-22622.395390514132,-20839.097733334111,-19450.894612560569,-18118.999497148696,-15504.895760721163,-12123.179328656355,-8931.8489348743369,-5925.8970753119302,-3098.8176360740636,-446.94570599651348,-433.92786989952759,-421.28919407721122,-409.01863502641862,-397.1054708994356,-385.53929213537435,-374.30999236444109,-363.40775957712725,-352.82306755060898,-342.54666752486304,-332.56958012122635,-322.88308749633615,-313.47872572459823,-304.34827740252257,-295.48376446846851,0,0,0,0,0,0]
[]
[null,null,null,null,"Total UKATS Current Liabilities",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-138710.91935727844,-171535.31259730135,-247315.47140404381,-284709.83359178685,-281800.36225666059,-168429.65282285181,-243964.00535152853,-178924.77219601831,-143221.3084096238,-174191.12625962842,-166170.72466652928,-159100.26720314578,-152716.2377300607,-98248.637206520463,-89543.680044197492,-61747.893171431911,-63990.072732102642,-66362.656879035625,-66350.386319984827,-66338.47315585785,-66326.906977093793,-66315.677677322863,-66304.775444535539,-66294.190752509021,-66283.914352483276,-66273.937265079643,-66264.250772454747,-66254.846410683007,-66245.715962360933,-66236.851449426889,-65941.367684958415,-65941.367684958415,-65941.367684958415,-65941.367684958415,-65941.367684958415,-65941.367684958415]
[]
[null,null,null,"Oceanic Current Liabilities"]
[null,null,null,null,"Oceanic Opex Creditor - c/f",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-1902.8974800000001,-1978.1154372022443,-2242.4192646992456,-2491.5393624314393,-3006.8913037214024,-3191.0583692922764,-2108.6477256213002,-2799.5261549358329,-3741.2739967325979,-3764.6792755629431,-3561.7353750985785,-3620.227812611869,-3617.4947124879182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Accruals c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Price Control Creditor -  Creditors - c/f",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,616,278.63541718702982,3788.7473912906062,4449.9280057398137,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837]
[]
[null,null,null,null,"Total Oceanic Current Liabilities",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1902.8974800000001,-1978.1154372022443,-2242.4192646992456,-2491.5393624314393,-3006.8913037214024,-2575.0583692922764,-1830.0123084342704,989.22123635477328,708.65400900721579,-2343.7411971432593,-2140.7972966788948,-2199.2897341921853,-2196.5566340682344,1420.9380784196837,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196842,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837,1420.9380784196837]
[]
[null,null,null,"Provisions"]
[null,null,null,null,"Oceanic Provision c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327.46444044072655,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Provision c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-8302.6489925000005,-5605.1278361298173,-5903.2176120432732,-6682.4500000000007,-8315.5500000000011,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543]
[]
[null,null,null,null,"Total Provisions",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8302.6489925000005,-5605.1278361298173,-5903.2176120432732,-6682.4500000000007,-8315.5500000000011,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15253.369315320817,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543,-15580.833755761543]
[]
[null,null,null,"Grants"]
[null,null,null,null,"Deferred Income c/f (Oceanics)",null,"£'000","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Deferred Income c/f (UKATS)",null,"£'000","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (c/f)",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,6971.0469967224035,33967.906999685743,36357.792060844891,38571.66907341098,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761]
[]
[null,null,null,null,"Total Grants",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,6971.0469967224035,33967.906999685743,36357.792060844891,38571.66907341098,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761,39604.775606127761]
[]
[null,null,null,"Group Liabilities"]
[null,null,null,null,"Pre 2020 Debt c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-584291.46290541405,-461841.67499999999,-393064.2,-347513.1,-600195.15,-707538.14436339703,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512,-0.14436339703388512]
[null,null,null,null,"Post 2020 Debt c/f (Fixed)",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-750000,-910000,-910000,-910000,-910000,-910000,-910000,-910000,-910000,-910000,-160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other liabilities (actual for historic balances)",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-100825.40420746268,-93039.451348169008,-154046.91678272304,-168696.73600000003,-191478.92174010596,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358,-188313.2276256358]
[null,null,null,null,"Swap Asset / (Liability) ",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-125529.75557354683,-135155.62564489478,-131560.92499829797,-124242.05444316794,-111901.99714572338,-97656.248529201563,-50803.348068340107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Finance Lease Liability c/f",null,"£'000 ","Nominal","BS",0,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,-1490.46795,-1857.32264999993,-1647.5749999999007,-1453.5812150479471,-49298.202071682659,-61454.649999999994,-54666.238197847873,-48747.173643380025,-43640.335965540369,-37983.622922457267,-31935.00492846511,-25775.455950962496,-19543.632561779443,-13326.544530410789,-7007.4350779107899,-3588.9126404107928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion c/f",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt c/f",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retirement Benefit Asset (Oceanic) Creditor",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retirement Benefit Asset (UKATS) Creditors",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-110981.25,-212456.63380296677,-3253.8779343222559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Group Liabilities",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-923118.34063642356,-904350.70844603062,-683573.49471534311,-641905.47165821597,-952874.27095751197,-1054962.2705182345,-1043782.9582552208,-1147060.5456324127,-1141953.707954573,-1136296.99491149,-1130248.3769174977,-1124088.8279399951,-1117857.0045508121,-1111639.9165194435,-1105320.8070669435,-1101902.2846294434,-348313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284,-188313.37198903284]
[]
[null,null,null,null,"Total Liabilities",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1072034.806466202,-1083469.2643166641,-939034.60299612943,-935789.29461243423,-1245997.0745178941,-1241547.8154661402,-1298186.7626742227,-1306609.0233481519,-1263689.4040501064,-1289841.0270506123,-1274535.9570303399,-1261364.4430269669,-1248745.857064575,-1184443.6737971783,-1169419.6071823551,-1138205.2978720895,-386858.56479234959,-229231.14893928258,-229218.87838023179,-229206.96521610481,-229195.39903734077,-229184.16973756981,-229173.26750478247,-229162.68281275599,-229152.40641273023,-229142.42932532658,-229132.74283270171,-228795.87403048924,-229114.2080226079,-229105.34350967384,-228809.85974520538,-228809.85974520538,-228809.85974520538,-228809.85974520538,-228809.85974520538,-228809.85974520538]
[]
[null,null,null,null,"Net Assets",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529108.23691708664,469915.00533335027,685652.19734684343,711498.80718426453,721480.97291739006,620121.85267830174,765450.50325108762,1042262.6114533322,1159496.2907245818,1238088.6230729634,1362405.1817833201,1484249.4196228907,1599802.4056024137,706957.09936464531,492603.91230857093,290105.7434603963,75247.580279070884,-44717.35185535776,-170207.74485625001,-435329.31740479684,-568079.72090019437,-696360.73293218552,-817792.10378351086,-933005.31975115533,-1040901.571945898,-1143880.1263384253,-1242731.1955391765,-1334074.0915054663,-1435943.3331789244,-1541419.6962992891,-1645159.8421275038,-1755247.189333,-1871738.6092823737,-1995006.6943995757,-2125445.7233780227,-2263472.92225216]
[]
[null,null,"Equity"]
[null,null,null,null,"Share Capital Balance c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[null,null,null,null,"Cumulative Equity Transfer From Shareholders",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained Earnings c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,519108.23691708664,459915.00533335027,675652.19734684331,701498.80718426465,711480.97291739029,610121.85267830186,755450.50472188601,1032262.6129241299,1149496.2921953804,1228088.6245437611,1352405.1832541183,1474249.4210936888,1589802.4070732119,696957.10083544359,482603.91377936851,280105.74493119417,65247.581749868958,-54717.350384559744,-180207.74338545205,-445329.31593399879,-578079.71942939633,-706360.73146138736,-827792.10231271281,-943005.31828035729,-1050901.5704750998,-1153880.1248676274,-1252731.1940683783,-1344074.0900346681,-1445943.3317081262,-1551419.6948284912,-1655159.8406567061,-1765247.1878622023,-1881738.6078115758,-2005006.6929287773,-2135445.721907224,-2273472.9207813614]
[null,null,null,null,"Total Shareholder Funds",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529108.23691708664,469915.00533335027,685652.19734684331,711498.80718426465,721480.97291739029,620121.85267830186,765450.50472188601,1042262.6129241299,1159496.2921953804,1238088.6245437611,1362405.1832541183,1484249.4210936888,1599802.4070732119,706957.10083544359,492603.91377936851,290105.74493119417,75247.581749868958,-44717.350384559744,-170207.74338545205,-435329.31593399879,-568079.71942939633,-696360.73146138736,-817792.10231271281,-933005.31828035729,-1040901.5704750998,-1143880.1248676274,-1242731.1940683783,-1334074.0900346681,-1435943.3317081262,-1541419.6948284912,-1645159.8406567061,-1755247.1878622023,-1871738.6078115758,-1995006.6929287773,-2125445.721907224,-2263472.9207813614]
[]
["Cash Flow Statement"]
[]
[null,null,null,"UKATS Revenue (including London Approach)"]
[null,null,null,null,"For Working Capital Calcs Received",null,"£'000 ","Nominal","CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,9100702.9791525733,null,723837.98158749996,735286.5152149999,744947.3470825,737141.24074500042,736608.56143500004,699974.00007750001,462673.90674260625,456905.98544094677,718313.09805228177,806643.63567066041,833198.2178076664,860125.72297948459,887652.05655207357,142489.41603070218,7506.4672508903213,5981.2162689524848,5587.3027723476334,5170.5205853704474,1795.2727004583696,-493.52766095605028,-782.30783246943292,-462.09297057511299,-61.85765697946642,-3.6149798990116373E-13,-3.6812875755159803E-13,-3.7844379288342917E-13,-3.8904785739788801E-13,-3.9994904974570364E-13,-4.1115569550328476E-13,-4.2267635353121822E-13,-5.0118239034428079E-13,-4.4856304504664832E-13,-4.6113186387238588E-13,-4.7405286330778056E-13,-4.8733591151813417E-13,-5.0099115317655049E-13]
[null,null,null,null,"RP3 TRS Revenues Received",null,"£'000 ","Nominal","CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,1016564.7498230938,null,0,0,0,0,0,0,0,0,92149.110734223854,93281.778975170528,94279.116282038813,96589.480023528173,99476.621168376485,102263.97434574718,105129.42967057873,108075.17557937335,111103.46182902563,114216.60121503111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Grant Funding received",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,3089,2386,3009,793,6000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Oceanic Revenue"]
[null,null,null,null,"Oceanic Revenue Received",null,"£'000","Nominal","Two actual rows and combined intow one output row, so the logic in this row is different to the rest of the block/",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,23142.917447159074,37460.57605579411,56368.138451045023,61408.121576011406,51358.249005015205,52143.327534767544,52620.951796838417,6346.2793637825098,3481.7820503991111,3474.6711910378999,3032.829082925914,3015.0596158479448,3022.4596509740431,3027.9667258725913,4434.7276498219017,3927.9141865043762,3400.7812151063931,2818.2393517099649,2255.9367694227808,1573.868441460128,896.49438445233852,247.1693299789757,209.64580542934343,206.65317966241608,221.02128114576766,213.04429079745853,217.03008051247062,221.27801302322763,225.77718384262278,230.52052608922671]
[]
[null,null,null,"Disposals"]
[null,null,null,null,"Oceanic Fixed Asset - disposal proceeds",null,"£'000","Nominal","IE and CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS Fixed Asset - disposal proceeds",null,"£'000","Nominal","IE and CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Grants"]
[null,null,null,null,"Oceanic - Grant and other contributions received",null,"£'000 ","Nominal","CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - Grant and other contributions received",null,"£'000 ","Nominal","CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"UKATS Operating Costs (including London Approach)"]
[null,null,null,null,"UKATS - Opex Cash Movement",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-442162.33357009653,-438228.76187721844,-448343.14559740614,-471735.60684934154,-506871.671060614,-478729.176951778,-442720.24437488092,-505380.29975161032,-595853.91836292087,-611749.28142027673,-586920.41107911861,-582181.14600002929,-588803.71919912647,-49118.808897867566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - Movement in Prepayments",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,6196.0181924999961,1059.1698707895011,-2182.4542371929997,-2275.0646185965006,28861.774999999998,5514.9559856514352,-21424.366358302184,-8666.3548592712832,-8693.8801073338982,-1213.5232901914205,2404.6427817663134,226.59979999631469,-642.72049446031451,50756.102527796473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - Movement in Accruals",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-4589.8386665624994,-3433.3729050287538,-28250.694007613754,13619.434104999971,-11870.922605967729,10549.724270168008,-57933.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Movement in Price Control Creditor - DfT, CAA and MET Charges",null,"£'000","Nominal","CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,45278.211629452126,82468.935179330001,101007.25288552292,18755.688947006325,-9691.2901068940191,-328442.67812429724,-53224.106753025881,-20013.627229611571,53224.106753025881,20013.627229611571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - Movement in MOD Gain Share Creditor",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,4.9824209999999765,4.2958794999999919,0,0,0,-124.78839953377695,3081.798425908557,-43.90922431016952,-1295.6208117345232,-1194.1488452921476,-2439.5063145062959,-2985.8915433024449,-3168.9611854308823,-2342.8397661102717,-5991.7061632431069,-27274.402961273641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Oceanic Operating Costs"]
[null,null,null,null,"Oceanics - Opex Cash Movement",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-109.46407000000001,0,0,10615.399683235935,8784.5574323007986,-1511.8233861547101,-26386.183351126569,-32903.435429915429,-43953.540118994446,-45152.746027924935,-42943.768401647314,-43384.24131382913,-43412.669649978925,-3617.4947124879182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanics - Movement in Prepayments",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-3162.9715884319489,-1036.3176439717959,-1412.6217626951566,-35.107918245508699,304.41585069654138,-87.738656269933927,4.099650185930841,5426.2420687318718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanics - Movement in Accuals",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pensions"]
[null,null,null,null,"UKATS - Movement in Retirement Benefit Asset",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1045.317461794486,-7558.5444110685057,-10496.518697500074,-22483.986150000033,-21626.175780000005,-22255.987599539982,-19211.743652967329,-20919.859699003398,-22643.169526844911,-23023.118860214629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanics - Movement in Retirement Benefit Asset",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-455.70522838203033,-1445.2235451769861,-2548.9657391223136,-2288.6022340887098,-840.40328035393509,-760.14501402604287,-763.17222593812471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Operating cash flow",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3625650.8237191834,null,329500.87498558755,369598.23695130373,356681.78742830997,283637.10586230457,224194.83431382506,-115025.77412798423,-132531.44869144296,-93656.465886130041,246661.73756093049,297483.63485521986,354400.5526515572,379685.96781031985,402962.48641253973,252202.87096029447,110125.97280862505,90256.660078090092,119723.59368429918,122402.18141624951,4817.7323514324125,2534.4390649165412,3652.4198173524687,3465.8212159292634,3338.9235581269268,2818.2393517099645,2255.9367694227803,1573.8684414601275,896.49438445233818,247.1693299789753,209.64580542934303,206.65317966241565,221.02128114576715,213.04429079745807,217.03008051247016,221.27801302322715,225.77718384262229,230.52052608922619]
[]
[null,null,null,null,"Total Capital Expenditure - UKATS",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-144753.21430707362,-146022.52356975022,-169171.23466683121,-166979.16166541851,-151958.03932644302,-93255.097055715858,-96432.928578240229,-129791.97656190743,-115219.50701858712,-132772.93471547245,-136656.15570370341,-132617.74914309406,-132233.58948893257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Capital Expenditure - Oceanic",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-1025.8822189174493,-3356.6890490148471,-4474.9025200357491,-4545.7584374086391,-5766.5009573532479,-5719.9997850785976,-5655.4316116603013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Pre tax pre financing cash flow",null,"£'000 ","Nominal","Sum of Operating cash flow + Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184747.66067851393,223575.71338155351,187510.55276147876,116657.94419688606,72236.794987382047,-208280.8711837001,-229990.25948860063,-226805.13149705232,126967.32802230763,160164.94170233878,211977.89599050055,241348.21888214719,265073.46531194687,252202.87096029447,110125.97280862505,90256.660078090092,119723.59368429918,122402.18141624951,4817.7323514324125,2534.4390649165412,3652.4198173524687,3465.8212159292634,3338.9235581269268,2818.2393517099645,2255.9367694227803,1573.8684414601275,896.49438445233818,247.1693299789753,209.64580542934303,206.65317966241565,221.02128114576715,213.04429079745807,217.03008051247016,221.27801302322715,225.77718384262229,230.52052608922619]
[]
[null,null,null,null,"Corporation Tax NEG",null,"£'000","Nominal","CF & PL",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-523634.94846473815,null,-25798.168949999996,-16947.5,-7611.25,-5824.35,-1490.45,-8973.2249999999985,-14252.666462976891,-13022.044248150734,-14111.025189317856,-8845.9655655562619,-3961.4379620195018,-25114.175689565491,-28611.919423038256,-39813.071957876658,-35814.53795992786,-32392.25104999141,-20419.281966094248,-22120.510946963441,-17999.184020148201,-152280.75807717588,-9977.4121576624129,-7972.7598717867813,-5986.8145302677613,-3140.0055614986227,-294.78491833716822,-205.67322443624315,-126.30310273051548,-59.065602271988055,-56.207943972161075,-56.066139849281889,-56.6545603955853,-57.520818171396762,-58.565495724036445,-59.752293828267128,-61.071507561140905,-62.516267442078714]
[]
[null,null,null,null,"Cash flow available for debt service (CFADS)",null,"£'000 ","Nominal","Pre tax pre financing cash flow - Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1323606.5988738071,null,158949.49172851394,206628.21338155351,179899.30276147876,110833.59419688606,70746.34498738205,-217254.09618370011,-244242.92595157752,-239827.17574520304,112856.30283298978,151318.97613678253,208016.45802848105,216234.04319258171,236461.54588890861,212389.79900241783,74311.434848697187,57864.409028098686,99304.311718204932,100281.67046928607,-13181.451668715788,-149746.31901225934,-6324.9923403099438,-4506.9386558575179,-2647.8909721408345,-321.76620978865822,1961.1518510856122,1368.1952170238844,770.19128172182275,188.10372770698723,153.43786145718195,150.58703981313377,164.36672075018186,155.52347262606131,158.46458478843371,161.52571919496,164.70567628148137,168.00425864714748]
[]
[null,null,null,null,"Interest received / (paid) on cash balances",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-30662.085523578658,-29587.60272364346,-30304.991329756238,-30316.014523003796,-31102.916954249231,-34308.879367347887,3160,389.14597948099373,-4992.2618160365182,-1582.3497402690916,894.20786303669752,2450.9589776000003,4137.5299230000019,5896.2154414999995,500,500,500,-25807.241758665423,-29754.639971717639,-32040.61076063494,-39923.818048509529,-42528.192347133736,-45211.549701580778,-47976.805375068434,-50810.318417203467,-53717.818807763397,-56808.556434245947,-60103.569309841776,-63614.089964496008,-67330.335822368288,-71262.983316872545,-75423.949650648414,-79827.443538868261,-84487.100336843214,-89417.823741531276,-94635.38490066916]
[null,null,null,null,"Cash Interest & Fees on Pre 2020 Debt POS",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-707538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Repayment Pre 2020 Debt",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-73184.5,-106725,-28475,-14475,-5609.3875000000044,3077.6332010596707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net Settlement to Counterparty on Existing Swap",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-43.478247716031788,-188.40574010280443,-231.8839878188362,-231.8839878188362,-4778.8076721999078,-7080.9718114517409,-50803.348068340107,-56688.763254399179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Swap - interest receivable from Counter Party",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,7834.3562700000002,14555.202090000141,14018.307310000047,29358.342956025826,9788.5552851493048,9018.196920887478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Swap - interest and fees payable",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-30547.5,-37098,-45196.5,-45702,-43701,8547.3000000000175,-3549.6299295349231,-1980.4219442924355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt Drawdowns (Fixed)",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,36975,13600,2150,0,296250.00000000012,98750.000000000029,750000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt Repayments (Fixed)",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-750000,-160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt Arrangement Fee Paid (Fixed)",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,6813.9973112120642,3498.4800206039508,-1009.2660030133266,595.46403580607148,-3983.1693947844324,-2250,-480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post 2020 Debt Interest",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-11340.280399649062,-15821.478519591572,-14411.969362112073,-12258.293344109417,-9036.6818939461173,-6020.535005240944,-3162.8543738079547,-937.50341925343639,-8737.8242811615764,-7855.9385877070554,-40556.924011762305,-12499.31063627917,-13553.104681852228,-14633.179023323626,-18200.473676138936,-19388.729457537862,-20611.877762822805,-21879.181067871981,-23178.269797233446,-24508.743670677562,-25926.883336724761,-27437.477383574147,-29035.42094312144,-30726.365179404249,-32515.468347627728,-34408.847626826842,-36412.367594646857,-38532.437098906521,-40775.837512550264,-43149.744831468684]
[null,null,null,null,"Cash Movement for Other Liabilities",null,"£'000","Nominal","Dr Cash Cr Liability",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCF Interest Cost NEG",null,"£'000 ","Nominal","PL & CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-2758.4279404901663,null,882.38168904109591,868.69764682414802,-10.666840765779595,-121.10637085872801,-4.4986256498481065,376.76456091894539,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,-250,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RCF Commitment Fee NEG",null,"£'000 ","Nominal","PL & CF",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-13484.479380803568,null,1135.5910265143609,-57.694958036130402,-912.5881798381821,-1269.5537682171605,-606.57855623858802,528.54707441796313,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099]
[null,null,null,null,"Finance Lease Liability payments",null,"£'000 ","Nominal","CF",0,null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,-78838.100320958241,null,0,0,0,0,0,0,-9861.1443021521191,-8652.3764643602408,-7544.1963600086601,-7838.7298413601238,-7947.7991401150211,-7756.2992239258674,-7520.596186731178,-7194.2696594576264,-6985.4366790205386,-3768.8941913955368,-3768.3582724313324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total synthetic index-linked debt accretion repayments",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt drawdowns",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Synthetic index-linked debt repayments",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Synthetic index-linked debt interest paid",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Cash flow available to shareholders",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71339.256942774708,68809.407007807458,94434.459753903706,47067.112500000032,291577.17499999999,-142328.67500000005,-277085.40205190063,-163721.14334901233,85247.801894185672,128979.52981039704,191266.11145680974,204248.09454036804,229255.55185072264,209494.16796455989,58428.100487868214,46079.502848349235,-695181.0439666356,-98684.955326305382,-57149.26972293252,-197080.18219686477,-65109.357465605273,-67083.933861175974,-69131.391837191273,-70837.826053375931,-72687.509763998154,-77268.440662063935,-82375.321889895742,-87763.016366355791,-92906.146446807135,-98316.187362606259,-104024.15834439694,-110087.34720549604,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413754]
[]
[null,null,null,null,"Share Capital Injection/(Redemption)",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,64797.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dividends Paid",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-71750,-35375,-47750,-56750,-57000,-14250,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity Transfer from Shareholders",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Charge of Share Capital Additions (Dr Expense, Cr Cash)",null,"£'000","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cash flow",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2607090.9351863805,null,-410.74305722529243,33434.407007807458,46684.459753903706,-9682.887499999968,234577.17499999999,-91781.525000000052,-277085.40205190063,-163721.14334901233,85247.801894185672,128979.52981039704,155675.11145633025,168657.09454000014,175868.55184999981,-539621.54414999997,0,0,-695181.0439666356,-98684.955326305382,-57149.26972293252,-197080.18219686477,-65109.357465605273,-67083.933861175974,-69131.391837191273,-70837.826053375931,-72687.509763998154,-77268.440662063935,-82375.321889895742,-87763.016366355791,-92906.146446807135,-98316.187362606259,-104024.15834439694,-110087.34720549604,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413754]
[]
[null,null,null,null,"Retained cash balance BEG",null,"£'000 ","Nominal",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103179.11379551412,102768.37073828882,136202.77774609628,182887.23749999999,173204.35,407781.52500000002,316000,38914.59794809937,-124806.54540091296,-39558.743506727289,89420.786303669753,245095.89776000002,413752.99230000016,589621.54414999997,50000,50000,50000,-645181.0439666356,-743865.99929294095,-801015.26901587343,-998095.45121273817,-1063204.8086783434,-1130288.7425395194,-1199420.1343767107,-1270257.9604300866,-1342945.4701940848,-1420213.9108561487,-1502589.2327460444,-1590352.2491124002,-1683258.3955592073,-1781574.5829218135,-1885598.7412662103,-1995686.0884717065,-2112177.5084210802,-2235445.593538282,-2365884.6225167289]
[null,null,null,"plus","Net cash flow",null,"£'000 ","Nominal",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2607090.9351863805,null,-410.74305722529243,33434.407007807458,46684.459753903706,-9682.887499999968,234577.17499999999,-91781.525000000052,-277085.40205190063,-163721.14334901233,85247.801894185672,128979.52981039704,155675.11145633025,168657.09454000014,175868.55184999981,-539621.54414999997,0,0,-695181.0439666356,-98684.955326305382,-57149.26972293252,-197080.18219686477,-65109.357465605273,-67083.933861175974,-69131.391837191273,-70837.826053375931,-72687.509763998154,-77268.440662063935,-82375.321889895742,-87763.016366355791,-92906.146446807135,-98316.187362606259,-104024.15834439694,-110087.34720549604,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413754]
[null,null,null,null,"Retained cash balance",null,"£'000 ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102768.37073828882,136202.77774609628,182887.23749999999,173204.35000000003,407781.52500000002,316000,38914.59794809937,-124806.54540091296,-39558.743506727289,89420.786303669753,245095.89776000002,413752.99230000016,589621.54414999997,50000,50000,50000,-645181.0439666356,-743865.99929294095,-801015.26901587343,-998095.45121273817,-1063204.8086783434,-1130288.7425395194,-1199420.1343767107,-1270257.9604300866,-1342945.4701940848,-1420213.9108561487,-1502589.2327460444,-1590352.2491124002,-1683258.3955592073,-1781574.5829218135,-1885598.7412662103,-1995686.0884717065,-2112177.5084210802,-2235445.593538282,-2365884.6225167289,-2503911.8213908663]
[]
["Statement of Changes in Equity"]
[]
[null,null,null,null,"Retained Earnings b/f",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,556882.76377372257,519108.23691708664,459915.00533335027,675652.19734684331,701498.80718426465,711480.97291739029,610121.85267830186,755450.50472188601,1032262.6129241299,1149496.2921953804,1228088.6245437611,1352405.1832541183,1474249.4210936888,1589802.4070732119,696957.10083544359,482603.91377936851,280105.74493119417,65247.581749868958,-54717.350384559744,-180207.74338545205,-445329.31593399879,-578079.71942939633,-706360.73146138736,-827792.10231271281,-943005.31828035729,-1050901.5704750998,-1153880.1248676274,-1252731.1940683783,-1344074.0900346681,-1445943.3317081262,-1551419.6948284912,-1655159.8406567061,-1765247.1878622023,-1881738.6078115758,-2005006.6929287773,-2135445.721907224]
[null,null,null,null,"Profit After Tax before Equity transfers",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-1576381.0962028985,null,33975.473143364085,65581.651044565529,118706.05432268039,91359.313023640905,41787.558529277892,-22388.688259110859,145328.65204358415,276812.10820224386,117233.67927125041,78592.332348380776,159907.55871083646,157435.23783993849,168939.98598024584,-143729.59412320831,-155925.08656820693,-156418.66599982514,-214858.16318132522,-119964.9321344287,-125490.39300089231,-265121.57254854677,-132750.40349539748,-128281.01203199108,-121431.37085132545,-115213.21596764452,-107896.25219474254,-102978.55439252744,-98851.069200750993,-91342.8959662899,-101869.24167345811,-105476.36312036499,-103740.14582821485,-110087.34720549606,-116491.41994937354,-123268.08511720163,-130439.02897844692,-138027.19887413757]
[null,null,null,null,"Dividends Paid",null,"£'000 ","Nominal",0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,-1261067.3154523477,null,-71750,-35375,-47750,-56750,-57000,-14250,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained Earnings c/f",null,"£'000 ","Nominal","BS",0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,519108.23691708664,459915.00533335027,675652.19734684331,701498.80718426465,711480.97291739029,610121.85267830186,755450.50472188601,1032262.6129241299,1149496.2921953804,1228088.6245437611,1352405.1832541183,1474249.4210936888,1589802.4070732119,696957.10083544359,482603.91377936851,280105.74493119417,65247.581749868958,-54717.350384559744,-180207.74338545205,-445329.31593399879,-578079.71942939633,-706360.73146138736,-827792.10231271281,-943005.31828035729,-1050901.5704750998,-1153880.1248676274,-1252731.1940683783,-1344074.0900346681,-1445943.3317081262,-1551419.6948284912,-1655159.8406567061,-1765247.1878622023,-1881738.6078115758,-2005006.6929287773,-2135445.721907224,-2273472.9207813614]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,"Check & Alerts"]
[null,null,null,null,"Check FS up to NR28 Start Date","2028-01-01","Flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - balance sheet check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-1.4707983937114477E-3,-1.4707976952195168E-3,-1.4707986265420914E-3,-1.4707976952195168E-3,-1.4707981608808041E-3,-1.4707981608808041E-3,-1.4707981608808041E-3,-1.4707982772961259E-3,-1.4707975788041949E-3,-1.4707978698424995E-3,-1.4707980735693127E-3,-1.4707980153616518E-3,-1.4707979571539909E-3,-1.4707980444654822E-3,-1.4707980444654822E-3,-1.4707981608808041E-3,-1.4707980444654822E-3,-1.4707980444654822E-3,-1.4707981608808041E-3,-1.4707979280501604E-3,-1.4707981608808041E-3,-1.4707981608808041E-3,-1.4707981608808041E-3,-1.4707979280501604E-3,-1.4707976952195168E-3,-1.4707976952195168E-3,-1.4707979280501604E-3,-1.4707983937114477E-3,-1.4707986265420914E-3,-1.4707986265420914E-3]
[null,null,null,null,"FinStat - cash flow check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FinStat - negative cash balance check",2,"alert",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FinStat - negative shareholder funds",0,"alert",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gearing"]
[null,null,null,null,"Gearing Source",null,"label",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Input","Input","Input","Input","Input","Input","Input","Input","Macro-Solved","Macro-Solved","Macro-Solved","Macro-Solved","Macro-Solved","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input","Input"]
[null,null,null,null,"Gearing Metric Used by Model",null,"%",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.41716915945219574,0.30962415488865075,0.20712329896031514,0.1729594478086732,0.19077844728785881,0.39293548867088207,0.50543640189837902,0.53307683211381696,0.50103396732009986,0.47122604807384061,0.40152086754118688,0.31624015857096643,0.21698861374406983,0.77334737621763294,0.98473591508483194,1.3020266495993547,1.9004319769117395,3.8251502709888876,8.8644599735001037,1143.0403044763179,-12.525268231864356,-6.8314401193010488,-4.9604997456301501,-4.093561389168924,-3.6442473601352514,-3.4221242160813188,-3.3439203090112173,-3.379961804230688,-3.4148885552524666,-3.4553141922748516,-3.4987258181058731,-3.5452644553255754,-3.5947931208743609,-3.6472842363242468,-3.7027201485329613,-3.761092168959312]
[null,null,null,null,"Gearing Status",null,"note",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing fully Solved","Gearing fully Solved","Gearing fully Solved","Gearing fully Solved","Gearing fully Solved","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input","Gearing = Input"]
[]
["Ratios"]
[]
[null,null,null,null,"Net Debt (PCM Original)/RAB",null,"%",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.41846043140157113,0.30966417308617045,0.20713363977477625,0.17295903570307034,0.23809239176417663,0.44133237865262298,0.54085262191012873,0.55771293341087991,0.52369435618378768,0.49277093451691267,0.42066176857118254,0.33250206498503099,0.23002187940543395,0.78526188087268756,0.99271333917985616,1.3074287988722175,1.9004319769117395,3.8251502709888876,8.8644599735001037,1143.0403044763179,-12.525268231864356,-6.8314401193010488,-4.9604997456301501,-4.093561389168924,-3.6442473601352514,-3.4221242160813188,-3.3439203090112173,-3.379961804230688,-3.4148885552524666,-3.4553141922748516,-3.4987258181058731,-3.5452644553255754,-3.5947931208743609,-3.6472842363242468,-3.7027201485329613,-3.761092168959312]
[]
[null,null,null,"Adjusted Net Debt to EBITDA"]
[null,null,null,null,"Adjusted Net Debt to EBITDA",null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9400198053065494,1.0677158805910707,1.3071703234258354,1.2836015519738266,1.391225333456098,2.5398516920994609,3.4637005704285624,2.822136607410203,4.2091680333002373,4.4117666087571283,2.6312005710550408,1.8848866373569075,1.2360007893051164,36.088741891317255,40.395809571693796,49.697801841808214,69.953604699529578,88.566440825469513,199.42151440491239,464.70023724670801,295.13485788966557,335.39773907479838,367.4213349752323,469.8129975041299,620.30198512196353,947.02154158336975,1779.9597181896172,7406.5820095019544,7895.8984646757426,8474.8637050366542,3819.6661115417696,9571.4737081625972,9932.4445851068594,10298.842175835061,10671.345620851002,11050.528142449144]
[]
[null,null,null,"Adjusted Interest Cover Ratio"]
[null,null,null,null,"Adjusted Interest Cover Ratio",null,"x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4299367488529118,2.2725871720277167,3.149171108504381,1.8727319467180221,1.2962701461510124,-1.4511032811086597,2.9608076373768624,9.8285596202112835,4.4862242892450555,3.7286314250410513,5.0473699179806299,11.025089482623795,43.218356088673787,82.951350166504497,-16.305724340827361,-15.753312646070199,-3.3914018410260636,-3.2445115429946454,-2.5561825044322273,-4.7845751299292791,-1.4259662308029335,-1.1956655202087325,-1.004990796411956,-0.77900456729273271,-0.54720775736123062,-0.36159080693223572,-0.19096439710482202,-3.3472742912502136E-2,-3.1648539997530575E-2,-2.9961264441297274E-2,-2.5611850943604283E-2,-2.6819832656522699E-2,-2.5330267878761265E-2,-2.3919944292745077E-2,-2.2584858579912187E-2,-2.132118220158663E-2]
[]
[null,null,null,"Adjusted FFO to Net Debt"]
[null,null,null,null,"Adjusted FFO to Net Debt",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44100964476521282,0.86044855543237975,0.70715968217482594,0.68957283160922056,0.6510073837454895,0.33444277951212859,0.24947266020378914,0.32303047399496149,0.26559154179149108,0.27293652130539742,0.29897899423463947,0.41221974875793721,0.59302386286344544,-1.4348335852419188E-2,-1.3128931389612533E-2,-1.485638142520253E-2,-9.141497631152783E-3,-1.6804725069732476E-2,-1.6299497162280664E-2,-0.14405296855248179,-5.6274532709488434E-3,-3.8110161734978111E-3,-2.0952103378973921E-3,-2.6165756205098669E-4,1.3994929454414003E-3,9.1542388234175495E-4,4.8011645726718944E-4,9.8863069676565182E-5,9.4096176525669911E-5,8.727543680985411E-5,2.324339964384368E-4,7.6268856277768968E-5,7.3511643906135925E-5,7.0878581523816251E-5,6.8361145111078594E-5,6.5951951932702023E-5]
[]
[null,null,null,"Moodys Adjusted Net Debt to RAB"]
[null,null,null,null,"Adjusted Net Debt : Adjusted RAB",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50395700978300284,0.35570095277163327,0.36537013681235847,0.31725211563119632,0.30567838255407032,0.41025735682961545,0.53476564117774827,0.55341603259434424,0.52180431531525751,0.4956988620598004,0.43090592987049392,0.35104164098072338,0.25833025951746047,0.78876307589281625,0.98601549507428199,1.276598395442248,1.7876036331144221,3.3612598721407108,6.5266916716321752,26.476343313820774,-23.635406943476319,-9.1897205401748252,-6.0824026708079915,-4.8109936636696364,-4.1832140357067988,-3.8720657747307774,-3.7490630668938132,-3.7685297325877518,-3.7873302187360549,-3.8133630301912449,-3.8434678408699088,-3.8777037607077873,-3.9158187890863947,-3.9576991977577438,-4.0032517103431609,-4.0524010058790489]
[]
["Determerined Price"]
[]
[null,null,null,null,"Determined Cost per TSU - Price Determination - UKATS",null,"£ per TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.480098266688493,57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,52.305548987665816,52.244513616020633,63.475373852889604,59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Charge per Oceanic Flight (Oceanic) - Price Determination",null,"£ per flight","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,64.930687492374773,62.918184723388975,61.030620323016251,59.199513403949673,57.423587694663432,56.56,55.21,55.26,78.106387220590918,71.441600989449682,53.62613808392878,54.93751592689177,52.828760162753262,6.3670828737727474,6.104539103898202,6.1067506139319878,5.284418731865931,5.2997248864707212,5.3125948782312564,5.3220856590502486,7.9392981450216737,6.8422407435709127,5.9258582537809597,4.895740203078466,3.9099747414512982,2.6987342415379425,1.5094923122823327,0.37115132988037997,0.3682869214335,0.36288658902386306,0.3682777378899863,0.37441878874773027,0.38142369158606432,0.38888930232553187,0.39679645666541791,0.40513273477895728]
[null,null,null,null,"Determined Cost per TSU - Price Determination",null,"£ per TSU","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,13.577471730192665,13.662088075468255,13.829084964337973,13.926374669243787,13.974171439025195,13.475196578993247,13.297817053958251,13.86838068727203,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Equity metrics"]
[]
[null,null,null,null,"Return on regulatory equity",null,"%","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9994412022141735E-2,8.6102484967397197E-2,0.14390184308684162,0.10843900102401191,5.3981871625503476E-2,-3.5501201387009594E-2,0.21398105170033663,0.34166098545421636,0.12117779940592523,8.1895913030949938E-2,0.15764499862563311,0.14281302329072978,0.14099280859691687,-0.48786476970027093,-10.306820261511403,0.67620057619728147,0.44021440619121532,0.13705791782973858,0.11175969506900367,5.0351977133095294E-3,0.23803720549875601,0.1320477823593787,0.10079168198637387,8.2493275260033111E-2,6.8890241248772799E-2,5.9815694872072035E-2,5.2981214273806539E-2,4.5621912007514226E-2,4.8202970198283776E-2,4.7253695481899081E-2,4.4025479053240009E-2,4.4261683406550435E-2,4.4379438981880591E-2,4.450297164426522E-2,4.4631743183882314E-2,4.4765251124046404E-2]
[null,null,null,null,"CoE post tax",5.8222521833105632E-2,"%",0]
[null,null,null,null,"Non-MM gearing adjust CoE",9.2106743070798025E-2,"%",0]
[null,null,null,null,"Equity IRR",5.405847132205964E-2,"%","CPI 2020"]
[]
["Dividend Check"]
[]
[null,null,null,null,"NR23 flag",null,"flag",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,5,null,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dividends Paid",null,"£'000","Nominal",null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-71750,-35375,-47750,-56750,-57000,-14250,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Live - Target Dividend Profile",null,"£'000 ","Nominal",null,"Dividends - 19 Aug 2022.xlsx, Dividend Profiles tab, row 33",null,"Being published with this model",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-20000,-180000,0,0,35591,35591,53387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Check - Input Dividends Paid Out?",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Unit Rate"]
[]
[null,null,null,null,"Unit rate",null,"£ / TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62.755586024894107,62.768757893119727,55.30034921390078,51.301839054771698,43.985824511237546,47.712716389342361,47.100919142564869,47.563541744626377,62.37,63.806153567190357,63.87990245349441,64.199095578828235,65.208741246577318,7.9317674082119787,8.1473710321746218,8.2256752471137951,8.4342944813682639,8.6246248907470271,8.852371736694184E-2,-5.8954027780991229E-2,-5.7515051838415619E-2,-2.988092118431104E-2,-2.5814839158199442E-17,-2.6538175687986948E-17,-2.7281780240058807E-17,-2.8046220728118243E-17,-2.8832080978914661E-17,-2.96399611781301E-17,-3.0470478328759554E-17,-3.1324266722335125E-17,-3.220197842335401E-17,-3.3104283767280322E-17,-3.4031871872500806E-17,-3.4985451166625878E-17,-3.5965749927537576E-17,-3.6973516839597828E-17]
[null,null,null,null,"Unit rate (Deflated)",null,"£ / TSU","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68.241013050984762,67.820192954563069,58.185080806369839,52.674193522011898,44.373454690139944,47.712716389342361,45.562863572550484,44.456471551482416,52.529184708832474,53.282246077948024,53.282246077948031,53.282246077948031,53.282246077948024,6.3807212223096768,6.4526838535039586,6.4138314866959849,6.4746729948643651,6.5182706226485534,6.5868065359682662E-2,-4.3186880958004319E-2,-4.1480402928646402E-2,-2.1216733717363531E-2,-1.804583824435303E-17,-1.8264247958477015E-17,-1.8485301096673523E-17,-1.8709029652440879E-17,-1.8935466006496393E-17,-1.9164642931462877E-17,-1.9396593596611893E-17,-1.9631351572664406E-17,-1.9868950836649542E-17,-2.0109425776822198E-17,-2.035281119764009E-17,-2.0599142324801067E-17,-2.0848454810341442E-17,-2.1100784737795963E-17]
[]
[]
["End of spreadsheet"]

{"sheet":"O_FinStats - Var","index":50,"n_rows":385,"n_cols":62,"rows_kept":385,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"O_FinStats - Var"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"O_FinStats!H4 - 'O_FinStats - Vals'!H4","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"O_FinStats!H5 - 'O_FinStats - Vals'!H5","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline",null,null,null,null,{"$f":"'O_FinStats - Vals'!F7","v":"2023-10-25T10:32:51"},"<< Values Stored"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[]
[null,null,null,null,"Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Income Statement"]
[]
[null,null,null,"UKATS Revenue (including London Approach)"]
[null,null,null,null,{"$f":"O_FinStats!E19","v":"Eurocontrol Revenue (Regulated) [RP3 TRS Removed]"},null,{"$f":"O_FinStats!G19","v":"£'000 "},{"$f":"O_FinStats!H19","v":"Nominal"},{"$f":"O_FinStats!I19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y19 - 'O_FinStats - Vals'!Y19","v":0},null,{"$f":"O_FinStats!AA19 - 'O_FinStats - Vals'!AA19","v":0},{"$f":"O_FinStats!AB19 - 'O_FinStats - Vals'!AB19","v":0},{"$f":"O_FinStats!AC19 - 'O_FinStats - Vals'!AC19","v":0},{"$f":"O_FinStats!AD19 - 'O_FinStats - Vals'!AD19","v":0},{"$f":"O_FinStats!AE19 - 'O_FinStats - Vals'!AE19","v":0},{"$f":"O_FinStats!AF19 - 'O_FinStats - Vals'!AF19","v":0},{"$f":"O_FinStats!AG19 - 'O_FinStats - Vals'!AG19","v":0},{"$f":"O_FinStats!AH19 - 'O_FinStats - Vals'!AH19","v":0},{"$f":"O_FinStats!AI19 - 'O_FinStats - Vals'!AI19","v":0},{"$f":"O_FinStats!AJ19 - 'O_FinStats - Vals'!AJ19","v":0},{"$f":"O_FinStats!AK19 - 'O_FinStats - Vals'!AK19","v":0},{"$f":"O_FinStats!AL19 - 'O_FinStats - Vals'!AL19","v":0},{"$f":"O_FinStats!AM19 - 'O_FinStats - Vals'!AM19","v":0},{"$f":"O_FinStats!AN19 - 'O_FinStats - Vals'!AN19","v":0},{"$f":"O_FinStats!AO19 - 'O_FinStats - Vals'!AO19","v":0},{"$f":"O_FinStats!AP19 - 'O_FinStats - Vals'!AP19","v":0},{"$f":"O_FinStats!AQ19 - 'O_FinStats - Vals'!AQ19","v":0},{"$f":"O_FinStats!AR19 - 'O_FinStats - Vals'!AR19","v":0},{"$f":"O_FinStats!AS19 - 'O_FinStats - Vals'!AS19","v":0},{"$f":"O_FinStats!AT19 - 'O_FinStats - Vals'!AT19","v":0},{"$f":"O_FinStats!AU19 - 'O_FinStats - Vals'!AU19","v":0},{"$f":"O_FinStats!AV19 - 'O_FinStats - Vals'!AV19","v":0},{"$f":"O_FinStats!AW19 - 'O_FinStats - Vals'!AW19","v":0},{"$f":"O_FinStats!AX19 - 'O_FinStats - Vals'!AX19","v":0},{"$f":"O_FinStats!AY19 - 'O_FinStats - Vals'!AY19","v":0},{"$f":"O_FinStats!AZ19 - 'O_FinStats - Vals'!AZ19","v":0},{"$f":"O_FinStats!BA19 - 'O_FinStats - Vals'!BA19","v":0},{"$f":"O_FinStats!BB19 - 'O_FinStats - Vals'!BB19","v":0},{"$f":"O_FinStats!BC19 - 'O_FinStats - Vals'!BC19","v":0},{"$f":"O_FinStats!BD19 - 'O_FinStats - Vals'!BD19","v":0},{"$f":"O_FinStats!BE19 - 'O_FinStats - Vals'!BE19","v":0},{"$f":"O_FinStats!BF19 - 'O_FinStats - Vals'!BF19","v":0},{"$f":"O_FinStats!BG19 - 'O_FinStats - Vals'!BG19","v":0},{"$f":"O_FinStats!BH19 - 'O_FinStats - Vals'!BH19","v":0},{"$f":"O_FinStats!BI19 - 'O_FinStats - Vals'!BI19","v":0},{"$f":"O_FinStats!BJ19 - 'O_FinStats - Vals'!BJ19","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E20","v":"RP3 Traffic Risk Share Adjustment for current year including indexation allowance"},null,{"$f":"O_FinStats!G20","v":"£'000"},{"$f":"O_FinStats!H20","v":"Nominal"},{"$f":"O_FinStats!I20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y20 - 'O_FinStats - Vals'!Y20","v":0},null,{"$f":"O_FinStats!AA20 - 'O_FinStats - Vals'!AA20","v":0},{"$f":"O_FinStats!AB20 - 'O_FinStats - Vals'!AB20","v":0},{"$f":"O_FinStats!AC20 - 'O_FinStats - Vals'!AC20","v":0},{"$f":"O_FinStats!AD20 - 'O_FinStats - Vals'!AD20","v":0},{"$f":"O_FinStats!AE20 - 'O_FinStats - Vals'!AE20","v":0},{"$f":"O_FinStats!AF20 - 'O_FinStats - Vals'!AF20","v":0},{"$f":"O_FinStats!AG20 - 'O_FinStats - Vals'!AG20","v":0},{"$f":"O_FinStats!AH20 - 'O_FinStats - Vals'!AH20","v":0},{"$f":"O_FinStats!AI20 - 'O_FinStats - Vals'!AI20","v":0},{"$f":"O_FinStats!AJ20 - 'O_FinStats - Vals'!AJ20","v":0},{"$f":"O_FinStats!AK20 - 'O_FinStats - Vals'!AK20","v":0},{"$f":"O_FinStats!AL20 - 'O_FinStats - Vals'!AL20","v":0},{"$f":"O_FinStats!AM20 - 'O_FinStats - Vals'!AM20","v":0},{"$f":"O_FinStats!AN20 - 'O_FinStats - Vals'!AN20","v":0},{"$f":"O_FinStats!AO20 - 'O_FinStats - Vals'!AO20","v":0},{"$f":"O_FinStats!AP20 - 'O_FinStats - Vals'!AP20","v":0},{"$f":"O_FinStats!AQ20 - 'O_FinStats - Vals'!AQ20","v":0},{"$f":"O_FinStats!AR20 - 'O_FinStats - Vals'!AR20","v":0},{"$f":"O_FinStats!AS20 - 'O_FinStats - Vals'!AS20","v":0},{"$f":"O_FinStats!AT20 - 'O_FinStats - Vals'!AT20","v":0},{"$f":"O_FinStats!AU20 - 'O_FinStats - Vals'!AU20","v":0},{"$f":"O_FinStats!AV20 - 'O_FinStats - Vals'!AV20","v":0},{"$f":"O_FinStats!AW20 - 'O_FinStats - Vals'!AW20","v":0},{"$f":"O_FinStats!AX20 - 'O_FinStats - Vals'!AX20","v":0},{"$f":"O_FinStats!AY20 - 'O_FinStats - Vals'!AY20","v":0},{"$f":"O_FinStats!AZ20 - 'O_FinStats - Vals'!AZ20","v":0},{"$f":"O_FinStats!BA20 - 'O_FinStats - Vals'!BA20","v":0},{"$f":"O_FinStats!BB20 - 'O_FinStats - Vals'!BB20","v":0},{"$f":"O_FinStats!BC20 - 'O_FinStats - Vals'!BC20","v":0},{"$f":"O_FinStats!BD20 - 'O_FinStats - Vals'!BD20","v":0},{"$f":"O_FinStats!BE20 - 'O_FinStats - Vals'!BE20","v":0},{"$f":"O_FinStats!BF20 - 'O_FinStats - Vals'!BF20","v":0},{"$f":"O_FinStats!BG20 - 'O_FinStats - Vals'!BG20","v":0},{"$f":"O_FinStats!BH20 - 'O_FinStats - Vals'!BH20","v":0},{"$f":"O_FinStats!BI20 - 'O_FinStats - Vals'!BI20","v":0},{"$f":"O_FinStats!BJ20 - 'O_FinStats - Vals'!BJ20","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E21","v":"Revenue - Eurocontrol Revenue (Other) - Accrued"},null,{"$f":"O_FinStats!G21","v":"£'000 "},{"$f":"O_FinStats!H21","v":"Nominal"},{"$f":"O_FinStats!I21","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y21 - 'O_FinStats - Vals'!Y21","v":0},null,{"$f":"O_FinStats!AA21 - 'O_FinStats - Vals'!AA21","v":0},{"$f":"O_FinStats!AB21 - 'O_FinStats - Vals'!AB21","v":0},{"$f":"O_FinStats!AC21 - 'O_FinStats - Vals'!AC21","v":0},{"$f":"O_FinStats!AD21 - 'O_FinStats - Vals'!AD21","v":0},{"$f":"O_FinStats!AE21 - 'O_FinStats - Vals'!AE21","v":0},{"$f":"O_FinStats!AF21 - 'O_FinStats - Vals'!AF21","v":0},{"$f":"O_FinStats!AG21 - 'O_FinStats - Vals'!AG21","v":0},{"$f":"O_FinStats!AH21 - 'O_FinStats - Vals'!AH21","v":0},{"$f":"O_FinStats!AI21 - 'O_FinStats - Vals'!AI21","v":0},{"$f":"O_FinStats!AJ21 - 'O_FinStats - Vals'!AJ21","v":0},{"$f":"O_FinStats!AK21 - 'O_FinStats - Vals'!AK21","v":0},{"$f":"O_FinStats!AL21 - 'O_FinStats - Vals'!AL21","v":0},{"$f":"O_FinStats!AM21 - 'O_FinStats - Vals'!AM21","v":0},{"$f":"O_FinStats!AN21 - 'O_FinStats - Vals'!AN21","v":0},{"$f":"O_FinStats!AO21 - 'O_FinStats - Vals'!AO21","v":0},{"$f":"O_FinStats!AP21 - 'O_FinStats - Vals'!AP21","v":0},{"$f":"O_FinStats!AQ21 - 'O_FinStats - Vals'!AQ21","v":0},{"$f":"O_FinStats!AR21 - 'O_FinStats - Vals'!AR21","v":0},{"$f":"O_FinStats!AS21 - 'O_FinStats - Vals'!AS21","v":0},{"$f":"O_FinStats!AT21 - 'O_FinStats - Vals'!AT21","v":0},{"$f":"O_FinStats!AU21 - 'O_FinStats - Vals'!AU21","v":0},{"$f":"O_FinStats!AV21 - 'O_FinStats - Vals'!AV21","v":0},{"$f":"O_FinStats!AW21 - 'O_FinStats - Vals'!AW21","v":0},{"$f":"O_FinStats!AX21 - 'O_FinStats - Vals'!AX21","v":0},{"$f":"O_FinStats!AY21 - 'O_FinStats - Vals'!AY21","v":0},{"$f":"O_FinStats!AZ21 - 'O_FinStats - Vals'!AZ21","v":0},{"$f":"O_FinStats!BA21 - 'O_FinStats - Vals'!BA21","v":0},{"$f":"O_FinStats!BB21 - 'O_FinStats - Vals'!BB21","v":0},{"$f":"O_FinStats!BC21 - 'O_FinStats - Vals'!BC21","v":0},{"$f":"O_FinStats!BD21 - 'O_FinStats - Vals'!BD21","v":0},{"$f":"O_FinStats!BE21 - 'O_FinStats - Vals'!BE21","v":0},{"$f":"O_FinStats!BF21 - 'O_FinStats - Vals'!BF21","v":0},{"$f":"O_FinStats!BG21 - 'O_FinStats - Vals'!BG21","v":0},{"$f":"O_FinStats!BH21 - 'O_FinStats - Vals'!BH21","v":0},{"$f":"O_FinStats!BI21 - 'O_FinStats - Vals'!BI21","v":0},{"$f":"O_FinStats!BJ21 - 'O_FinStats - Vals'!BJ21","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E22","v":"Revenue - MoD Income"},null,{"$f":"O_FinStats!G22","v":"£'000 "},{"$f":"O_FinStats!H22","v":"Nominal"},{"$f":"O_FinStats!I22","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y22 - 'O_FinStats - Vals'!Y22","v":0},null,{"$f":"O_FinStats!AA22 - 'O_FinStats - Vals'!AA22","v":0},{"$f":"O_FinStats!AB22 - 'O_FinStats - Vals'!AB22","v":0},{"$f":"O_FinStats!AC22 - 'O_FinStats - Vals'!AC22","v":0},{"$f":"O_FinStats!AD22 - 'O_FinStats - Vals'!AD22","v":0},{"$f":"O_FinStats!AE22 - 'O_FinStats - Vals'!AE22","v":0},{"$f":"O_FinStats!AF22 - 'O_FinStats - Vals'!AF22","v":0},{"$f":"O_FinStats!AG22 - 'O_FinStats - Vals'!AG22","v":0},{"$f":"O_FinStats!AH22 - 'O_FinStats - Vals'!AH22","v":0},{"$f":"O_FinStats!AI22 - 'O_FinStats - Vals'!AI22","v":0},{"$f":"O_FinStats!AJ22 - 'O_FinStats - Vals'!AJ22","v":0},{"$f":"O_FinStats!AK22 - 'O_FinStats - Vals'!AK22","v":0},{"$f":"O_FinStats!AL22 - 'O_FinStats - Vals'!AL22","v":0},{"$f":"O_FinStats!AM22 - 'O_FinStats - Vals'!AM22","v":0},{"$f":"O_FinStats!AN22 - 'O_FinStats - Vals'!AN22","v":0},{"$f":"O_FinStats!AO22 - 'O_FinStats - Vals'!AO22","v":0},{"$f":"O_FinStats!AP22 - 'O_FinStats - Vals'!AP22","v":0},{"$f":"O_FinStats!AQ22 - 'O_FinStats - Vals'!AQ22","v":0},{"$f":"O_FinStats!AR22 - 'O_FinStats - Vals'!AR22","v":0},{"$f":"O_FinStats!AS22 - 'O_FinStats - Vals'!AS22","v":0},{"$f":"O_FinStats!AT22 - 'O_FinStats - Vals'!AT22","v":0},{"$f":"O_FinStats!AU22 - 'O_FinStats - Vals'!AU22","v":0},{"$f":"O_FinStats!AV22 - 'O_FinStats - Vals'!AV22","v":0},{"$f":"O_FinStats!AW22 - 'O_FinStats - Vals'!AW22","v":0},{"$f":"O_FinStats!AX22 - 'O_FinStats - Vals'!AX22","v":0},{"$f":"O_FinStats!AY22 - 'O_FinStats - Vals'!AY22","v":0},{"$f":"O_FinStats!AZ22 - 'O_FinStats - Vals'!AZ22","v":0},{"$f":"O_FinStats!BA22 - 'O_FinStats - Vals'!BA22","v":0},{"$f":"O_FinStats!BB22 - 'O_FinStats - Vals'!BB22","v":0},{"$f":"O_FinStats!BC22 - 'O_FinStats - Vals'!BC22","v":0},{"$f":"O_FinStats!BD22 - 'O_FinStats - Vals'!BD22","v":0},{"$f":"O_FinStats!BE22 - 'O_FinStats - Vals'!BE22","v":0},{"$f":"O_FinStats!BF22 - 'O_FinStats - Vals'!BF22","v":0},{"$f":"O_FinStats!BG22 - 'O_FinStats - Vals'!BG22","v":0},{"$f":"O_FinStats!BH22 - 'O_FinStats - Vals'!BH22","v":0},{"$f":"O_FinStats!BI22 - 'O_FinStats - Vals'!BI22","v":0},{"$f":"O_FinStats!BJ22 - 'O_FinStats - Vals'!BJ22","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E23","v":"London Approach Revenue"},null,{"$f":"O_FinStats!G23","v":"£'000 "},{"$f":"O_FinStats!H23","v":"Nominal"},{"$f":"O_FinStats!I23","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y23 - 'O_FinStats - Vals'!Y23","v":0},null,{"$f":"O_FinStats!AA23 - 'O_FinStats - Vals'!AA23","v":0},{"$f":"O_FinStats!AB23 - 'O_FinStats - Vals'!AB23","v":0},{"$f":"O_FinStats!AC23 - 'O_FinStats - Vals'!AC23","v":0},{"$f":"O_FinStats!AD23 - 'O_FinStats - Vals'!AD23","v":0},{"$f":"O_FinStats!AE23 - 'O_FinStats - Vals'!AE23","v":0},{"$f":"O_FinStats!AF23 - 'O_FinStats - Vals'!AF23","v":0},{"$f":"O_FinStats!AG23 - 'O_FinStats - Vals'!AG23","v":0},{"$f":"O_FinStats!AH23 - 'O_FinStats - Vals'!AH23","v":0},{"$f":"O_FinStats!AI23 - 'O_FinStats - Vals'!AI23","v":0},{"$f":"O_FinStats!AJ23 - 'O_FinStats - Vals'!AJ23","v":0},{"$f":"O_FinStats!AK23 - 'O_FinStats - Vals'!AK23","v":0},{"$f":"O_FinStats!AL23 - 'O_FinStats - Vals'!AL23","v":0},{"$f":"O_FinStats!AM23 - 'O_FinStats - Vals'!AM23","v":0},{"$f":"O_FinStats!AN23 - 'O_FinStats - Vals'!AN23","v":0},{"$f":"O_FinStats!AO23 - 'O_FinStats - Vals'!AO23","v":0},{"$f":"O_FinStats!AP23 - 'O_FinStats - Vals'!AP23","v":0},{"$f":"O_FinStats!AQ23 - 'O_FinStats - Vals'!AQ23","v":0},{"$f":"O_FinStats!AR23 - 'O_FinStats - Vals'!AR23","v":0},{"$f":"O_FinStats!AS23 - 'O_FinStats - Vals'!AS23","v":0},{"$f":"O_FinStats!AT23 - 'O_FinStats - Vals'!AT23","v":0},{"$f":"O_FinStats!AU23 - 'O_FinStats - Vals'!AU23","v":0},{"$f":"O_FinStats!AV23 - 'O_FinStats - Vals'!AV23","v":0},{"$f":"O_FinStats!AW23 - 'O_FinStats - Vals'!AW23","v":0},{"$f":"O_FinStats!AX23 - 'O_FinStats - Vals'!AX23","v":0},{"$f":"O_FinStats!AY23 - 'O_FinStats - Vals'!AY23","v":0},{"$f":"O_FinStats!AZ23 - 'O_FinStats - Vals'!AZ23","v":0},{"$f":"O_FinStats!BA23 - 'O_FinStats - Vals'!BA23","v":0},{"$f":"O_FinStats!BB23 - 'O_FinStats - Vals'!BB23","v":0},{"$f":"O_FinStats!BC23 - 'O_FinStats - Vals'!BC23","v":0},{"$f":"O_FinStats!BD23 - 'O_FinStats - Vals'!BD23","v":0},{"$f":"O_FinStats!BE23 - 'O_FinStats - Vals'!BE23","v":0},{"$f":"O_FinStats!BF23 - 'O_FinStats - Vals'!BF23","v":0},{"$f":"O_FinStats!BG23 - 'O_FinStats - Vals'!BG23","v":0},{"$f":"O_FinStats!BH23 - 'O_FinStats - Vals'!BH23","v":0},{"$f":"O_FinStats!BI23 - 'O_FinStats - Vals'!BI23","v":0},{"$f":"O_FinStats!BJ23 - 'O_FinStats - Vals'!BJ23","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E24","v":"Revenue - North Sea Helicopters"},null,{"$f":"O_FinStats!G24","v":"£'000 "},{"$f":"O_FinStats!H24","v":"Nominal"},{"$f":"O_FinStats!I24","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y24 - 'O_FinStats - Vals'!Y24","v":0},null,{"$f":"O_FinStats!AA24 - 'O_FinStats - Vals'!AA24","v":0},{"$f":"O_FinStats!AB24 - 'O_FinStats - Vals'!AB24","v":0},{"$f":"O_FinStats!AC24 - 'O_FinStats - Vals'!AC24","v":0},{"$f":"O_FinStats!AD24 - 'O_FinStats - Vals'!AD24","v":0},{"$f":"O_FinStats!AE24 - 'O_FinStats - Vals'!AE24","v":0},{"$f":"O_FinStats!AF24 - 'O_FinStats - Vals'!AF24","v":0},{"$f":"O_FinStats!AG24 - 'O_FinStats - Vals'!AG24","v":0},{"$f":"O_FinStats!AH24 - 'O_FinStats - Vals'!AH24","v":0},{"$f":"O_FinStats!AI24 - 'O_FinStats - Vals'!AI24","v":0},{"$f":"O_FinStats!AJ24 - 'O_FinStats - Vals'!AJ24","v":0},{"$f":"O_FinStats!AK24 - 'O_FinStats - Vals'!AK24","v":0},{"$f":"O_FinStats!AL24 - 'O_FinStats - Vals'!AL24","v":0},{"$f":"O_FinStats!AM24 - 'O_FinStats - Vals'!AM24","v":0},{"$f":"O_FinStats!AN24 - 'O_FinStats - Vals'!AN24","v":0},{"$f":"O_FinStats!AO24 - 'O_FinStats - Vals'!AO24","v":0},{"$f":"O_FinStats!AP24 - 'O_FinStats - Vals'!AP24","v":0},{"$f":"O_FinStats!AQ24 - 'O_FinStats - Vals'!AQ24","v":0},{"$f":"O_FinStats!AR24 - 'O_FinStats - Vals'!AR24","v":0},{"$f":"O_FinStats!AS24 - 'O_FinStats - Vals'!AS24","v":0},{"$f":"O_FinStats!AT24 - 'O_FinStats - Vals'!AT24","v":0},{"$f":"O_FinStats!AU24 - 'O_FinStats - Vals'!AU24","v":0},{"$f":"O_FinStats!AV24 - 'O_FinStats - Vals'!AV24","v":0},{"$f":"O_FinStats!AW24 - 'O_FinStats - Vals'!AW24","v":0},{"$f":"O_FinStats!AX24 - 'O_FinStats - Vals'!AX24","v":0},{"$f":"O_FinStats!AY24 - 'O_FinStats - Vals'!AY24","v":0},{"$f":"O_FinStats!AZ24 - 'O_FinStats - Vals'!AZ24","v":0},{"$f":"O_FinStats!BA24 - 'O_FinStats - Vals'!BA24","v":0},{"$f":"O_FinStats!BB24 - 'O_FinStats - Vals'!BB24","v":0},{"$f":"O_FinStats!BC24 - 'O_FinStats - Vals'!BC24","v":0},{"$f":"O_FinStats!BD24 - 'O_FinStats - Vals'!BD24","v":0},{"$f":"O_FinStats!BE24 - 'O_FinStats - Vals'!BE24","v":0},{"$f":"O_FinStats!BF24 - 'O_FinStats - Vals'!BF24","v":0},{"$f":"O_FinStats!BG24 - 'O_FinStats - Vals'!BG24","v":0},{"$f":"O_FinStats!BH24 - 'O_FinStats - Vals'!BH24","v":0},{"$f":"O_FinStats!BI24 - 'O_FinStats - Vals'!BI24","v":0},{"$f":"O_FinStats!BJ24 - 'O_FinStats - Vals'!BJ24","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E25","v":"Revenue - Intercompany Income"},null,{"$f":"O_FinStats!G25","v":"£'000 "},{"$f":"O_FinStats!H25","v":"Nominal"},{"$f":"O_FinStats!I25","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y25 - 'O_FinStats - Vals'!Y25","v":0},null,{"$f":"O_FinStats!AA25 - 'O_FinStats - Vals'!AA25","v":0},{"$f":"O_FinStats!AB25 - 'O_FinStats - Vals'!AB25","v":0},{"$f":"O_FinStats!AC25 - 'O_FinStats - Vals'!AC25","v":0},{"$f":"O_FinStats!AD25 - 'O_FinStats - Vals'!AD25","v":0},{"$f":"O_FinStats!AE25 - 'O_FinStats - Vals'!AE25","v":0},{"$f":"O_FinStats!AF25 - 'O_FinStats - Vals'!AF25","v":0},{"$f":"O_FinStats!AG25 - 'O_FinStats - Vals'!AG25","v":0},{"$f":"O_FinStats!AH25 - 'O_FinStats - Vals'!AH25","v":0},{"$f":"O_FinStats!AI25 - 'O_FinStats - Vals'!AI25","v":0},{"$f":"O_FinStats!AJ25 - 'O_FinStats - Vals'!AJ25","v":0},{"$f":"O_FinStats!AK25 - 'O_FinStats - Vals'!AK25","v":0},{"$f":"O_FinStats!AL25 - 'O_FinStats - Vals'!AL25","v":0},{"$f":"O_FinStats!AM25 - 'O_FinStats - Vals'!AM25","v":0},{"$f":"O_FinStats!AN25 - 'O_FinStats - Vals'!AN25","v":0},{"$f":"O_FinStats!AO25 - 'O_FinStats - Vals'!AO25","v":0},{"$f":"O_FinStats!AP25 - 'O_FinStats - Vals'!AP25","v":0},{"$f":"O_FinStats!AQ25 - 'O_FinStats - Vals'!AQ25","v":0},{"$f":"O_FinStats!AR25 - 'O_FinStats - Vals'!AR25","v":0},{"$f":"O_FinStats!AS25 - 'O_FinStats - Vals'!AS25","v":0},{"$f":"O_FinStats!AT25 - 'O_FinStats - Vals'!AT25","v":0},{"$f":"O_FinStats!AU25 - 'O_FinStats - Vals'!AU25","v":0},{"$f":"O_FinStats!AV25 - 'O_FinStats - Vals'!AV25","v":0},{"$f":"O_FinStats!AW25 - 'O_FinStats - Vals'!AW25","v":0},{"$f":"O_FinStats!AX25 - 'O_FinStats - Vals'!AX25","v":0},{"$f":"O_FinStats!AY25 - 'O_FinStats - Vals'!AY25","v":0},{"$f":"O_FinStats!AZ25 - 'O_FinStats - Vals'!AZ25","v":0},{"$f":"O_FinStats!BA25 - 'O_FinStats - Vals'!BA25","v":0},{"$f":"O_FinStats!BB25 - 'O_FinStats - Vals'!BB25","v":0},{"$f":"O_FinStats!BC25 - 'O_FinStats - Vals'!BC25","v":0},{"$f":"O_FinStats!BD25 - 'O_FinStats - Vals'!BD25","v":0},{"$f":"O_FinStats!BE25 - 'O_FinStats - Vals'!BE25","v":0},{"$f":"O_FinStats!BF25 - 'O_FinStats - Vals'!BF25","v":0},{"$f":"O_FinStats!BG25 - 'O_FinStats - Vals'!BG25","v":0},{"$f":"O_FinStats!BH25 - 'O_FinStats - Vals'!BH25","v":0},{"$f":"O_FinStats!BI25 - 'O_FinStats - Vals'!BI25","v":0},{"$f":"O_FinStats!BJ25 - 'O_FinStats - Vals'!BJ25","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E26","v":"INEA Deferred Income Release"},null,{"$f":"O_FinStats!G26","v":"£'000 "},{"$f":"O_FinStats!H26","v":"Nominal"},{"$f":"O_FinStats!I26","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y26 - 'O_FinStats - Vals'!Y26","v":0},null,{"$f":"O_FinStats!AA26 - 'O_FinStats - Vals'!AA26","v":0},{"$f":"O_FinStats!AB26 - 'O_FinStats - Vals'!AB26","v":0},{"$f":"O_FinStats!AC26 - 'O_FinStats - Vals'!AC26","v":0},{"$f":"O_FinStats!AD26 - 'O_FinStats - Vals'!AD26","v":0},{"$f":"O_FinStats!AE26 - 'O_FinStats - Vals'!AE26","v":0},{"$f":"O_FinStats!AF26 - 'O_FinStats - Vals'!AF26","v":0},{"$f":"O_FinStats!AG26 - 'O_FinStats - Vals'!AG26","v":0},{"$f":"O_FinStats!AH26 - 'O_FinStats - Vals'!AH26","v":0},{"$f":"O_FinStats!AI26 - 'O_FinStats - Vals'!AI26","v":0},{"$f":"O_FinStats!AJ26 - 'O_FinStats - Vals'!AJ26","v":0},{"$f":"O_FinStats!AK26 - 'O_FinStats - Vals'!AK26","v":0},{"$f":"O_FinStats!AL26 - 'O_FinStats - Vals'!AL26","v":0},{"$f":"O_FinStats!AM26 - 'O_FinStats - Vals'!AM26","v":0},{"$f":"O_FinStats!AN26 - 'O_FinStats - Vals'!AN26","v":0},{"$f":"O_FinStats!AO26 - 'O_FinStats - Vals'!AO26","v":0},{"$f":"O_FinStats!AP26 - 'O_FinStats - Vals'!AP26","v":0},{"$f":"O_FinStats!AQ26 - 'O_FinStats - Vals'!AQ26","v":0},{"$f":"O_FinStats!AR26 - 'O_FinStats - Vals'!AR26","v":0},{"$f":"O_FinStats!AS26 - 'O_FinStats - Vals'!AS26","v":0},{"$f":"O_FinStats!AT26 - 'O_FinStats - Vals'!AT26","v":0},{"$f":"O_FinStats!AU26 - 'O_FinStats - Vals'!AU26","v":0},{"$f":"O_FinStats!AV26 - 'O_FinStats - Vals'!AV26","v":0},{"$f":"O_FinStats!AW26 - 'O_FinStats - Vals'!AW26","v":0},{"$f":"O_FinStats!AX26 - 'O_FinStats - Vals'!AX26","v":0},{"$f":"O_FinStats!AY26 - 'O_FinStats - Vals'!AY26","v":0},{"$f":"O_FinStats!AZ26 - 'O_FinStats - Vals'!AZ26","v":0},{"$f":"O_FinStats!BA26 - 'O_FinStats - Vals'!BA26","v":0},{"$f":"O_FinStats!BB26 - 'O_FinStats - Vals'!BB26","v":0},{"$f":"O_FinStats!BC26 - 'O_FinStats - Vals'!BC26","v":0},{"$f":"O_FinStats!BD26 - 'O_FinStats - Vals'!BD26","v":0},{"$f":"O_FinStats!BE26 - 'O_FinStats - Vals'!BE26","v":0},{"$f":"O_FinStats!BF26 - 'O_FinStats - Vals'!BF26","v":0},{"$f":"O_FinStats!BG26 - 'O_FinStats - Vals'!BG26","v":0},{"$f":"O_FinStats!BH26 - 'O_FinStats - Vals'!BH26","v":0},{"$f":"O_FinStats!BI26 - 'O_FinStats - Vals'!BI26","v":0},{"$f":"O_FinStats!BJ26 - 'O_FinStats - Vals'!BJ26","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E27","v":"Revenue - Other UKATS Revenue "},null,{"$f":"O_FinStats!G27","v":"£'000 "},{"$f":"O_FinStats!H27","v":"Nominal"},{"$f":"O_FinStats!I27","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y27 - 'O_FinStats - Vals'!Y27","v":0},null,{"$f":"O_FinStats!AA27 - 'O_FinStats - Vals'!AA27","v":0},{"$f":"O_FinStats!AB27 - 'O_FinStats - Vals'!AB27","v":0},{"$f":"O_FinStats!AC27 - 'O_FinStats - Vals'!AC27","v":0},{"$f":"O_FinStats!AD27 - 'O_FinStats - Vals'!AD27","v":0},{"$f":"O_FinStats!AE27 - 'O_FinStats - Vals'!AE27","v":0},{"$f":"O_FinStats!AF27 - 'O_FinStats - Vals'!AF27","v":0},{"$f":"O_FinStats!AG27 - 'O_FinStats - Vals'!AG27","v":0},{"$f":"O_FinStats!AH27 - 'O_FinStats - Vals'!AH27","v":0},{"$f":"O_FinStats!AI27 - 'O_FinStats - Vals'!AI27","v":0},{"$f":"O_FinStats!AJ27 - 'O_FinStats - Vals'!AJ27","v":0},{"$f":"O_FinStats!AK27 - 'O_FinStats - Vals'!AK27","v":0},{"$f":"O_FinStats!AL27 - 'O_FinStats - Vals'!AL27","v":0},{"$f":"O_FinStats!AM27 - 'O_FinStats - Vals'!AM27","v":0},{"$f":"O_FinStats!AN27 - 'O_FinStats - Vals'!AN27","v":0},{"$f":"O_FinStats!AO27 - 'O_FinStats - Vals'!AO27","v":0},{"$f":"O_FinStats!AP27 - 'O_FinStats - Vals'!AP27","v":0},{"$f":"O_FinStats!AQ27 - 'O_FinStats - Vals'!AQ27","v":0},{"$f":"O_FinStats!AR27 - 'O_FinStats - Vals'!AR27","v":0},{"$f":"O_FinStats!AS27 - 'O_FinStats - Vals'!AS27","v":0},{"$f":"O_FinStats!AT27 - 'O_FinStats - Vals'!AT27","v":0},{"$f":"O_FinStats!AU27 - 'O_FinStats - Vals'!AU27","v":0},{"$f":"O_FinStats!AV27 - 'O_FinStats - Vals'!AV27","v":0},{"$f":"O_FinStats!AW27 - 'O_FinStats - Vals'!AW27","v":0},{"$f":"O_FinStats!AX27 - 'O_FinStats - Vals'!AX27","v":0},{"$f":"O_FinStats!AY27 - 'O_FinStats - Vals'!AY27","v":0},{"$f":"O_FinStats!AZ27 - 'O_FinStats - Vals'!AZ27","v":0},{"$f":"O_FinStats!BA27 - 'O_FinStats - Vals'!BA27","v":0},{"$f":"O_FinStats!BB27 - 'O_FinStats - Vals'!BB27","v":0},{"$f":"O_FinStats!BC27 - 'O_FinStats - Vals'!BC27","v":0},{"$f":"O_FinStats!BD27 - 'O_FinStats - Vals'!BD27","v":0},{"$f":"O_FinStats!BE27 - 'O_FinStats - Vals'!BE27","v":0},{"$f":"O_FinStats!BF27 - 'O_FinStats - Vals'!BF27","v":0},{"$f":"O_FinStats!BG27 - 'O_FinStats - Vals'!BG27","v":0},{"$f":"O_FinStats!BH27 - 'O_FinStats - Vals'!BH27","v":0},{"$f":"O_FinStats!BI27 - 'O_FinStats - Vals'!BI27","v":0},{"$f":"O_FinStats!BJ27 - 'O_FinStats - Vals'!BJ27","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E28","v":"Movement in MOD Deferred Income (Forecast only)"},null,{"$f":"O_FinStats!G28","v":"£'000"},{"$f":"O_FinStats!H28","v":"Nominal"},{"$f":"O_FinStats!I28","v":"Positive: Increases the liability, Negative: Reduced the liability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y28 - 'O_FinStats - Vals'!Y28","v":0},null,{"$f":"O_FinStats!AA28 - 'O_FinStats - Vals'!AA28","v":0},{"$f":"O_FinStats!AB28 - 'O_FinStats - Vals'!AB28","v":0},{"$f":"O_FinStats!AC28 - 'O_FinStats - Vals'!AC28","v":0},{"$f":"O_FinStats!AD28 - 'O_FinStats - Vals'!AD28","v":0},{"$f":"O_FinStats!AE28 - 'O_FinStats - Vals'!AE28","v":0},{"$f":"O_FinStats!AF28 - 'O_FinStats - Vals'!AF28","v":0},{"$f":"O_FinStats!AG28 - 'O_FinStats - Vals'!AG28","v":0},{"$f":"O_FinStats!AH28 - 'O_FinStats - Vals'!AH28","v":0},{"$f":"O_FinStats!AI28 - 'O_FinStats - Vals'!AI28","v":0},{"$f":"O_FinStats!AJ28 - 'O_FinStats - Vals'!AJ28","v":0},{"$f":"O_FinStats!AK28 - 'O_FinStats - Vals'!AK28","v":0},{"$f":"O_FinStats!AL28 - 'O_FinStats - Vals'!AL28","v":0},{"$f":"O_FinStats!AM28 - 'O_FinStats - Vals'!AM28","v":0},{"$f":"O_FinStats!AN28 - 'O_FinStats - Vals'!AN28","v":0},{"$f":"O_FinStats!AO28 - 'O_FinStats - Vals'!AO28","v":0},{"$f":"O_FinStats!AP28 - 'O_FinStats - Vals'!AP28","v":0},{"$f":"O_FinStats!AQ28 - 'O_FinStats - Vals'!AQ28","v":0},{"$f":"O_FinStats!AR28 - 'O_FinStats - Vals'!AR28","v":0},{"$f":"O_FinStats!AS28 - 'O_FinStats - Vals'!AS28","v":0},{"$f":"O_FinStats!AT28 - 'O_FinStats - Vals'!AT28","v":0},{"$f":"O_FinStats!AU28 - 'O_FinStats - Vals'!AU28","v":0},{"$f":"O_FinStats!AV28 - 'O_FinStats - Vals'!AV28","v":0},{"$f":"O_FinStats!AW28 - 'O_FinStats - Vals'!AW28","v":0},{"$f":"O_FinStats!AX28 - 'O_FinStats - Vals'!AX28","v":0},{"$f":"O_FinStats!AY28 - 'O_FinStats - Vals'!AY28","v":0},{"$f":"O_FinStats!AZ28 - 'O_FinStats - Vals'!AZ28","v":0},{"$f":"O_FinStats!BA28 - 'O_FinStats - Vals'!BA28","v":0},{"$f":"O_FinStats!BB28 - 'O_FinStats - Vals'!BB28","v":0},{"$f":"O_FinStats!BC28 - 'O_FinStats - Vals'!BC28","v":0},{"$f":"O_FinStats!BD28 - 'O_FinStats - Vals'!BD28","v":0},{"$f":"O_FinStats!BE28 - 'O_FinStats - Vals'!BE28","v":0},{"$f":"O_FinStats!BF28 - 'O_FinStats - Vals'!BF28","v":0},{"$f":"O_FinStats!BG28 - 'O_FinStats - Vals'!BG28","v":0},{"$f":"O_FinStats!BH28 - 'O_FinStats - Vals'!BH28","v":0},{"$f":"O_FinStats!BI28 - 'O_FinStats - Vals'!BI28","v":0},{"$f":"O_FinStats!BJ28 - 'O_FinStats - Vals'!BJ28","v":0}]
[]
[null,null,null,"Oceanic Revenue"]
[null,null,null,null,{"$f":"O_FinStats!E31","v":"Revenue - Other Oceanic Revenue"},null,{"$f":"O_FinStats!G31","v":"£'000 "},{"$f":"O_FinStats!H31","v":"Nominal"},{"$f":"O_FinStats!I31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y31 - 'O_FinStats - Vals'!Y31","v":0},null,{"$f":"O_FinStats!AA31 - 'O_FinStats - Vals'!AA31","v":0},{"$f":"O_FinStats!AB31 - 'O_FinStats - Vals'!AB31","v":0},{"$f":"O_FinStats!AC31 - 'O_FinStats - Vals'!AC31","v":0},{"$f":"O_FinStats!AD31 - 'O_FinStats - Vals'!AD31","v":0},{"$f":"O_FinStats!AE31 - 'O_FinStats - Vals'!AE31","v":0},{"$f":"O_FinStats!AF31 - 'O_FinStats - Vals'!AF31","v":0},{"$f":"O_FinStats!AG31 - 'O_FinStats - Vals'!AG31","v":0},{"$f":"O_FinStats!AH31 - 'O_FinStats - Vals'!AH31","v":0},{"$f":"O_FinStats!AI31 - 'O_FinStats - Vals'!AI31","v":0},{"$f":"O_FinStats!AJ31 - 'O_FinStats - Vals'!AJ31","v":0},{"$f":"O_FinStats!AK31 - 'O_FinStats - Vals'!AK31","v":0},{"$f":"O_FinStats!AL31 - 'O_FinStats - Vals'!AL31","v":0},{"$f":"O_FinStats!AM31 - 'O_FinStats - Vals'!AM31","v":0},{"$f":"O_FinStats!AN31 - 'O_FinStats - Vals'!AN31","v":0},{"$f":"O_FinStats!AO31 - 'O_FinStats - Vals'!AO31","v":0},{"$f":"O_FinStats!AP31 - 'O_FinStats - Vals'!AP31","v":0},{"$f":"O_FinStats!AQ31 - 'O_FinStats - Vals'!AQ31","v":0},{"$f":"O_FinStats!AR31 - 'O_FinStats - Vals'!AR31","v":0},{"$f":"O_FinStats!AS31 - 'O_FinStats - Vals'!AS31","v":0},{"$f":"O_FinStats!AT31 - 'O_FinStats - Vals'!AT31","v":0},{"$f":"O_FinStats!AU31 - 'O_FinStats - Vals'!AU31","v":0},{"$f":"O_FinStats!AV31 - 'O_FinStats - Vals'!AV31","v":0},{"$f":"O_FinStats!AW31 - 'O_FinStats - Vals'!AW31","v":0},{"$f":"O_FinStats!AX31 - 'O_FinStats - Vals'!AX31","v":0},{"$f":"O_FinStats!AY31 - 'O_FinStats - Vals'!AY31","v":0},{"$f":"O_FinStats!AZ31 - 'O_FinStats - Vals'!AZ31","v":0},{"$f":"O_FinStats!BA31 - 'O_FinStats - Vals'!BA31","v":0},{"$f":"O_FinStats!BB31 - 'O_FinStats - Vals'!BB31","v":0},{"$f":"O_FinStats!BC31 - 'O_FinStats - Vals'!BC31","v":0},{"$f":"O_FinStats!BD31 - 'O_FinStats - Vals'!BD31","v":0},{"$f":"O_FinStats!BE31 - 'O_FinStats - Vals'!BE31","v":0},{"$f":"O_FinStats!BF31 - 'O_FinStats - Vals'!BF31","v":0},{"$f":"O_FinStats!BG31 - 'O_FinStats - Vals'!BG31","v":0},{"$f":"O_FinStats!BH31 - 'O_FinStats - Vals'!BH31","v":0},{"$f":"O_FinStats!BI31 - 'O_FinStats - Vals'!BI31","v":0},{"$f":"O_FinStats!BJ31 - 'O_FinStats - Vals'!BJ31","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E32","v":"Oceanic (Atlantic / Tango) Revenue"},null,{"$f":"O_FinStats!G32","v":"£'000 "},{"$f":"O_FinStats!H32","v":"Nominal"},{"$f":"O_FinStats!I32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y32 - 'O_FinStats - Vals'!Y32","v":0},null,{"$f":"O_FinStats!AA32 - 'O_FinStats - Vals'!AA32","v":0},{"$f":"O_FinStats!AB32 - 'O_FinStats - Vals'!AB32","v":0},{"$f":"O_FinStats!AC32 - 'O_FinStats - Vals'!AC32","v":0},{"$f":"O_FinStats!AD32 - 'O_FinStats - Vals'!AD32","v":0},{"$f":"O_FinStats!AE32 - 'O_FinStats - Vals'!AE32","v":0},{"$f":"O_FinStats!AF32 - 'O_FinStats - Vals'!AF32","v":0},{"$f":"O_FinStats!AG32 - 'O_FinStats - Vals'!AG32","v":0},{"$f":"O_FinStats!AH32 - 'O_FinStats - Vals'!AH32","v":0},{"$f":"O_FinStats!AI32 - 'O_FinStats - Vals'!AI32","v":0},{"$f":"O_FinStats!AJ32 - 'O_FinStats - Vals'!AJ32","v":0},{"$f":"O_FinStats!AK32 - 'O_FinStats - Vals'!AK32","v":0},{"$f":"O_FinStats!AL32 - 'O_FinStats - Vals'!AL32","v":0},{"$f":"O_FinStats!AM32 - 'O_FinStats - Vals'!AM32","v":0},{"$f":"O_FinStats!AN32 - 'O_FinStats - Vals'!AN32","v":0},{"$f":"O_FinStats!AO32 - 'O_FinStats - Vals'!AO32","v":0},{"$f":"O_FinStats!AP32 - 'O_FinStats - Vals'!AP32","v":0},{"$f":"O_FinStats!AQ32 - 'O_FinStats - Vals'!AQ32","v":0},{"$f":"O_FinStats!AR32 - 'O_FinStats - Vals'!AR32","v":0},{"$f":"O_FinStats!AS32 - 'O_FinStats - Vals'!AS32","v":0},{"$f":"O_FinStats!AT32 - 'O_FinStats - Vals'!AT32","v":0},{"$f":"O_FinStats!AU32 - 'O_FinStats - Vals'!AU32","v":0},{"$f":"O_FinStats!AV32 - 'O_FinStats - Vals'!AV32","v":0},{"$f":"O_FinStats!AW32 - 'O_FinStats - Vals'!AW32","v":0},{"$f":"O_FinStats!AX32 - 'O_FinStats - Vals'!AX32","v":0},{"$f":"O_FinStats!AY32 - 'O_FinStats - Vals'!AY32","v":0},{"$f":"O_FinStats!AZ32 - 'O_FinStats - Vals'!AZ32","v":0},{"$f":"O_FinStats!BA32 - 'O_FinStats - Vals'!BA32","v":0},{"$f":"O_FinStats!BB32 - 'O_FinStats - Vals'!BB32","v":0},{"$f":"O_FinStats!BC32 - 'O_FinStats - Vals'!BC32","v":0},{"$f":"O_FinStats!BD32 - 'O_FinStats - Vals'!BD32","v":0},{"$f":"O_FinStats!BE32 - 'O_FinStats - Vals'!BE32","v":0},{"$f":"O_FinStats!BF32 - 'O_FinStats - Vals'!BF32","v":0},{"$f":"O_FinStats!BG32 - 'O_FinStats - Vals'!BG32","v":0},{"$f":"O_FinStats!BH32 - 'O_FinStats - Vals'!BH32","v":0},{"$f":"O_FinStats!BI32 - 'O_FinStats - Vals'!BI32","v":0},{"$f":"O_FinStats!BJ32 - 'O_FinStats - Vals'!BJ32","v":0}]
[]
[null,null,null,"Disposals"]
[null,null,null,null,{"$f":"O_FinStats!E35","v":"Oceanic Fixed Asset - disposal proceeds"},null,{"$f":"O_FinStats!G35","v":"£'000"},{"$f":"O_FinStats!H35","v":"Nominal"},{"$f":"O_FinStats!I35","v":"IE and CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y35 - 'O_FinStats - Vals'!Y35","v":0},null,{"$f":"O_FinStats!AA35 - 'O_FinStats - Vals'!AA35","v":0},{"$f":"O_FinStats!AB35 - 'O_FinStats - Vals'!AB35","v":0},{"$f":"O_FinStats!AC35 - 'O_FinStats - Vals'!AC35","v":0},{"$f":"O_FinStats!AD35 - 'O_FinStats - Vals'!AD35","v":0},{"$f":"O_FinStats!AE35 - 'O_FinStats - Vals'!AE35","v":0},{"$f":"O_FinStats!AF35 - 'O_FinStats - Vals'!AF35","v":0},{"$f":"O_FinStats!AG35 - 'O_FinStats - Vals'!AG35","v":0},{"$f":"O_FinStats!AH35 - 'O_FinStats - Vals'!AH35","v":0},{"$f":"O_FinStats!AI35 - 'O_FinStats - Vals'!AI35","v":0},{"$f":"O_FinStats!AJ35 - 'O_FinStats - Vals'!AJ35","v":0},{"$f":"O_FinStats!AK35 - 'O_FinStats - Vals'!AK35","v":0},{"$f":"O_FinStats!AL35 - 'O_FinStats - Vals'!AL35","v":0},{"$f":"O_FinStats!AM35 - 'O_FinStats - Vals'!AM35","v":0},{"$f":"O_FinStats!AN35 - 'O_FinStats - Vals'!AN35","v":0},{"$f":"O_FinStats!AO35 - 'O_FinStats - Vals'!AO35","v":0},{"$f":"O_FinStats!AP35 - 'O_FinStats - Vals'!AP35","v":0},{"$f":"O_FinStats!AQ35 - 'O_FinStats - Vals'!AQ35","v":0},{"$f":"O_FinStats!AR35 - 'O_FinStats - Vals'!AR35","v":0},{"$f":"O_FinStats!AS35 - 'O_FinStats - Vals'!AS35","v":0},{"$f":"O_FinStats!AT35 - 'O_FinStats - Vals'!AT35","v":0},{"$f":"O_FinStats!AU35 - 'O_FinStats - Vals'!AU35","v":0},{"$f":"O_FinStats!AV35 - 'O_FinStats - Vals'!AV35","v":0},{"$f":"O_FinStats!AW35 - 'O_FinStats - Vals'!AW35","v":0},{"$f":"O_FinStats!AX35 - 'O_FinStats - Vals'!AX35","v":0},{"$f":"O_FinStats!AY35 - 'O_FinStats - Vals'!AY35","v":0},{"$f":"O_FinStats!AZ35 - 'O_FinStats - Vals'!AZ35","v":0},{"$f":"O_FinStats!BA35 - 'O_FinStats - Vals'!BA35","v":0},{"$f":"O_FinStats!BB35 - 'O_FinStats - Vals'!BB35","v":0},{"$f":"O_FinStats!BC35 - 'O_FinStats - Vals'!BC35","v":0},{"$f":"O_FinStats!BD35 - 'O_FinStats - Vals'!BD35","v":0},{"$f":"O_FinStats!BE35 - 'O_FinStats - Vals'!BE35","v":0},{"$f":"O_FinStats!BF35 - 'O_FinStats - Vals'!BF35","v":0},{"$f":"O_FinStats!BG35 - 'O_FinStats - Vals'!BG35","v":0},{"$f":"O_FinStats!BH35 - 'O_FinStats - Vals'!BH35","v":0},{"$f":"O_FinStats!BI35 - 'O_FinStats - Vals'!BI35","v":0},{"$f":"O_FinStats!BJ35 - 'O_FinStats - Vals'!BJ35","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E36","v":"UKATS Fixed Asset - disposal proceeds"},null,{"$f":"O_FinStats!G36","v":"£'000"},{"$f":"O_FinStats!H36","v":"Nominal"},{"$f":"O_FinStats!I36","v":"IE and CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y36 - 'O_FinStats - Vals'!Y36","v":0},null,{"$f":"O_FinStats!AA36 - 'O_FinStats - Vals'!AA36","v":0},{"$f":"O_FinStats!AB36 - 'O_FinStats - Vals'!AB36","v":0},{"$f":"O_FinStats!AC36 - 'O_FinStats - Vals'!AC36","v":0},{"$f":"O_FinStats!AD36 - 'O_FinStats - Vals'!AD36","v":0},{"$f":"O_FinStats!AE36 - 'O_FinStats - Vals'!AE36","v":0},{"$f":"O_FinStats!AF36 - 'O_FinStats - Vals'!AF36","v":0},{"$f":"O_FinStats!AG36 - 'O_FinStats - Vals'!AG36","v":0},{"$f":"O_FinStats!AH36 - 'O_FinStats - Vals'!AH36","v":0},{"$f":"O_FinStats!AI36 - 'O_FinStats - Vals'!AI36","v":0},{"$f":"O_FinStats!AJ36 - 'O_FinStats - Vals'!AJ36","v":0},{"$f":"O_FinStats!AK36 - 'O_FinStats - Vals'!AK36","v":0},{"$f":"O_FinStats!AL36 - 'O_FinStats - Vals'!AL36","v":0},{"$f":"O_FinStats!AM36 - 'O_FinStats - Vals'!AM36","v":0},{"$f":"O_FinStats!AN36 - 'O_FinStats - Vals'!AN36","v":0},{"$f":"O_FinStats!AO36 - 'O_FinStats - Vals'!AO36","v":0},{"$f":"O_FinStats!AP36 - 'O_FinStats - Vals'!AP36","v":0},{"$f":"O_FinStats!AQ36 - 'O_FinStats - Vals'!AQ36","v":0},{"$f":"O_FinStats!AR36 - 'O_FinStats - Vals'!AR36","v":0},{"$f":"O_FinStats!AS36 - 'O_FinStats - Vals'!AS36","v":0},{"$f":"O_FinStats!AT36 - 'O_FinStats - Vals'!AT36","v":0},{"$f":"O_FinStats!AU36 - 'O_FinStats - Vals'!AU36","v":0},{"$f":"O_FinStats!AV36 - 'O_FinStats - Vals'!AV36","v":0},{"$f":"O_FinStats!AW36 - 'O_FinStats - Vals'!AW36","v":0},{"$f":"O_FinStats!AX36 - 'O_FinStats - Vals'!AX36","v":0},{"$f":"O_FinStats!AY36 - 'O_FinStats - Vals'!AY36","v":0},{"$f":"O_FinStats!AZ36 - 'O_FinStats - Vals'!AZ36","v":0},{"$f":"O_FinStats!BA36 - 'O_FinStats - Vals'!BA36","v":0},{"$f":"O_FinStats!BB36 - 'O_FinStats - Vals'!BB36","v":0},{"$f":"O_FinStats!BC36 - 'O_FinStats - Vals'!BC36","v":0},{"$f":"O_FinStats!BD36 - 'O_FinStats - Vals'!BD36","v":0},{"$f":"O_FinStats!BE36 - 'O_FinStats - Vals'!BE36","v":0},{"$f":"O_FinStats!BF36 - 'O_FinStats - Vals'!BF36","v":0},{"$f":"O_FinStats!BG36 - 'O_FinStats - Vals'!BG36","v":0},{"$f":"O_FinStats!BH36 - 'O_FinStats - Vals'!BH36","v":0},{"$f":"O_FinStats!BI36 - 'O_FinStats - Vals'!BI36","v":0},{"$f":"O_FinStats!BJ36 - 'O_FinStats - Vals'!BJ36","v":0}]
[]
[null,null,null,"Grant Release"]
[null,null,null,null,{"$f":"O_FinStats!E39","v":"Revenue recognition of grants or other contributions (Oceanic)"},null,{"$f":"O_FinStats!G39","v":"£'000 "},{"$f":"O_FinStats!H39","v":"Nominal"},{"$f":"O_FinStats!I39","v":"IE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y39 - 'O_FinStats - Vals'!Y39","v":0},null,{"$f":"O_FinStats!AA39 - 'O_FinStats - Vals'!AA39","v":0},{"$f":"O_FinStats!AB39 - 'O_FinStats - Vals'!AB39","v":0},{"$f":"O_FinStats!AC39 - 'O_FinStats - Vals'!AC39","v":0},{"$f":"O_FinStats!AD39 - 'O_FinStats - Vals'!AD39","v":0},{"$f":"O_FinStats!AE39 - 'O_FinStats - Vals'!AE39","v":0},{"$f":"O_FinStats!AF39 - 'O_FinStats - Vals'!AF39","v":0},{"$f":"O_FinStats!AG39 - 'O_FinStats - Vals'!AG39","v":0},{"$f":"O_FinStats!AH39 - 'O_FinStats - Vals'!AH39","v":0},{"$f":"O_FinStats!AI39 - 'O_FinStats - Vals'!AI39","v":0},{"$f":"O_FinStats!AJ39 - 'O_FinStats - Vals'!AJ39","v":0},{"$f":"O_FinStats!AK39 - 'O_FinStats - Vals'!AK39","v":0},{"$f":"O_FinStats!AL39 - 'O_FinStats - Vals'!AL39","v":0},{"$f":"O_FinStats!AM39 - 'O_FinStats - Vals'!AM39","v":0},{"$f":"O_FinStats!AN39 - 'O_FinStats - Vals'!AN39","v":0},{"$f":"O_FinStats!AO39 - 'O_FinStats - Vals'!AO39","v":0},{"$f":"O_FinStats!AP39 - 'O_FinStats - Vals'!AP39","v":0},{"$f":"O_FinStats!AQ39 - 'O_FinStats - Vals'!AQ39","v":0},{"$f":"O_FinStats!AR39 - 'O_FinStats - Vals'!AR39","v":0},{"$f":"O_FinStats!AS39 - 'O_FinStats - Vals'!AS39","v":0},{"$f":"O_FinStats!AT39 - 'O_FinStats - Vals'!AT39","v":0},{"$f":"O_FinStats!AU39 - 'O_FinStats - Vals'!AU39","v":0},{"$f":"O_FinStats!AV39 - 'O_FinStats - Vals'!AV39","v":0},{"$f":"O_FinStats!AW39 - 'O_FinStats - Vals'!AW39","v":0},{"$f":"O_FinStats!AX39 - 'O_FinStats - Vals'!AX39","v":0},{"$f":"O_FinStats!AY39 - 'O_FinStats - Vals'!AY39","v":0},{"$f":"O_FinStats!AZ39 - 'O_FinStats - Vals'!AZ39","v":0},{"$f":"O_FinStats!BA39 - 'O_FinStats - Vals'!BA39","v":0},{"$f":"O_FinStats!BB39 - 'O_FinStats - Vals'!BB39","v":0},{"$f":"O_FinStats!BC39 - 'O_FinStats - Vals'!BC39","v":0},{"$f":"O_FinStats!BD39 - 'O_FinStats - Vals'!BD39","v":0},{"$f":"O_FinStats!BE39 - 'O_FinStats - Vals'!BE39","v":0},{"$f":"O_FinStats!BF39 - 'O_FinStats - Vals'!BF39","v":0},{"$f":"O_FinStats!BG39 - 'O_FinStats - Vals'!BG39","v":0},{"$f":"O_FinStats!BH39 - 'O_FinStats - Vals'!BH39","v":0},{"$f":"O_FinStats!BI39 - 'O_FinStats - Vals'!BI39","v":0},{"$f":"O_FinStats!BJ39 - 'O_FinStats - Vals'!BJ39","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E40","v":"Revenue recognition of grants or other contributions (UKATS)"},null,{"$f":"O_FinStats!G40","v":"£'000 "},{"$f":"O_FinStats!H40","v":"Nominal"},{"$f":"O_FinStats!I40","v":"IE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y40 - 'O_FinStats - Vals'!Y40","v":0},null,{"$f":"O_FinStats!AA40 - 'O_FinStats - Vals'!AA40","v":0},{"$f":"O_FinStats!AB40 - 'O_FinStats - Vals'!AB40","v":0},{"$f":"O_FinStats!AC40 - 'O_FinStats - Vals'!AC40","v":0},{"$f":"O_FinStats!AD40 - 'O_FinStats - Vals'!AD40","v":0},{"$f":"O_FinStats!AE40 - 'O_FinStats - Vals'!AE40","v":0},{"$f":"O_FinStats!AF40 - 'O_FinStats - Vals'!AF40","v":0},{"$f":"O_FinStats!AG40 - 'O_FinStats - Vals'!AG40","v":0},{"$f":"O_FinStats!AH40 - 'O_FinStats - Vals'!AH40","v":0},{"$f":"O_FinStats!AI40 - 'O_FinStats - Vals'!AI40","v":0},{"$f":"O_FinStats!AJ40 - 'O_FinStats - Vals'!AJ40","v":0},{"$f":"O_FinStats!AK40 - 'O_FinStats - Vals'!AK40","v":0},{"$f":"O_FinStats!AL40 - 'O_FinStats - Vals'!AL40","v":0},{"$f":"O_FinStats!AM40 - 'O_FinStats - Vals'!AM40","v":0},{"$f":"O_FinStats!AN40 - 'O_FinStats - Vals'!AN40","v":0},{"$f":"O_FinStats!AO40 - 'O_FinStats - Vals'!AO40","v":0},{"$f":"O_FinStats!AP40 - 'O_FinStats - Vals'!AP40","v":0},{"$f":"O_FinStats!AQ40 - 'O_FinStats - Vals'!AQ40","v":0},{"$f":"O_FinStats!AR40 - 'O_FinStats - Vals'!AR40","v":0},{"$f":"O_FinStats!AS40 - 'O_FinStats - Vals'!AS40","v":0},{"$f":"O_FinStats!AT40 - 'O_FinStats - Vals'!AT40","v":0},{"$f":"O_FinStats!AU40 - 'O_FinStats - Vals'!AU40","v":0},{"$f":"O_FinStats!AV40 - 'O_FinStats - Vals'!AV40","v":0},{"$f":"O_FinStats!AW40 - 'O_FinStats - Vals'!AW40","v":0},{"$f":"O_FinStats!AX40 - 'O_FinStats - Vals'!AX40","v":0},{"$f":"O_FinStats!AY40 - 'O_FinStats - Vals'!AY40","v":0},{"$f":"O_FinStats!AZ40 - 'O_FinStats - Vals'!AZ40","v":0},{"$f":"O_FinStats!BA40 - 'O_FinStats - Vals'!BA40","v":0},{"$f":"O_FinStats!BB40 - 'O_FinStats - Vals'!BB40","v":0},{"$f":"O_FinStats!BC40 - 'O_FinStats - Vals'!BC40","v":0},{"$f":"O_FinStats!BD40 - 'O_FinStats - Vals'!BD40","v":0},{"$f":"O_FinStats!BE40 - 'O_FinStats - Vals'!BE40","v":0},{"$f":"O_FinStats!BF40 - 'O_FinStats - Vals'!BF40","v":0},{"$f":"O_FinStats!BG40 - 'O_FinStats - Vals'!BG40","v":0},{"$f":"O_FinStats!BH40 - 'O_FinStats - Vals'!BH40","v":0},{"$f":"O_FinStats!BI40 - 'O_FinStats - Vals'!BI40","v":0},{"$f":"O_FinStats!BJ40 - 'O_FinStats - Vals'!BJ40","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E42","v":"Total Revenue"},null,{"$f":"O_FinStats!G42","v":"£'000 "},{"$f":"O_FinStats!H42","v":"Nominal"},{"$f":"O_FinStats!I42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y42 - 'O_FinStats - Vals'!Y42","v":0},null,{"$f":"O_FinStats!AA42 - 'O_FinStats - Vals'!AA42","v":0},{"$f":"O_FinStats!AB42 - 'O_FinStats - Vals'!AB42","v":0},{"$f":"O_FinStats!AC42 - 'O_FinStats - Vals'!AC42","v":0},{"$f":"O_FinStats!AD42 - 'O_FinStats - Vals'!AD42","v":0},{"$f":"O_FinStats!AE42 - 'O_FinStats - Vals'!AE42","v":0},{"$f":"O_FinStats!AF42 - 'O_FinStats - Vals'!AF42","v":0},{"$f":"O_FinStats!AG42 - 'O_FinStats - Vals'!AG42","v":0},{"$f":"O_FinStats!AH42 - 'O_FinStats - Vals'!AH42","v":0},{"$f":"O_FinStats!AI42 - 'O_FinStats - Vals'!AI42","v":0},{"$f":"O_FinStats!AJ42 - 'O_FinStats - Vals'!AJ42","v":0},{"$f":"O_FinStats!AK42 - 'O_FinStats - Vals'!AK42","v":0},{"$f":"O_FinStats!AL42 - 'O_FinStats - Vals'!AL42","v":0},{"$f":"O_FinStats!AM42 - 'O_FinStats - Vals'!AM42","v":0},{"$f":"O_FinStats!AN42 - 'O_FinStats - Vals'!AN42","v":0},{"$f":"O_FinStats!AO42 - 'O_FinStats - Vals'!AO42","v":0},{"$f":"O_FinStats!AP42 - 'O_FinStats - Vals'!AP42","v":0},{"$f":"O_FinStats!AQ42 - 'O_FinStats - Vals'!AQ42","v":0},{"$f":"O_FinStats!AR42 - 'O_FinStats - Vals'!AR42","v":0},{"$f":"O_FinStats!AS42 - 'O_FinStats - Vals'!AS42","v":0},{"$f":"O_FinStats!AT42 - 'O_FinStats - Vals'!AT42","v":0},{"$f":"O_FinStats!AU42 - 'O_FinStats - Vals'!AU42","v":0},{"$f":"O_FinStats!AV42 - 'O_FinStats - Vals'!AV42","v":0},{"$f":"O_FinStats!AW42 - 'O_FinStats - Vals'!AW42","v":0},{"$f":"O_FinStats!AX42 - 'O_FinStats - Vals'!AX42","v":0},{"$f":"O_FinStats!AY42 - 'O_FinStats - Vals'!AY42","v":0},{"$f":"O_FinStats!AZ42 - 'O_FinStats - Vals'!AZ42","v":0},{"$f":"O_FinStats!BA42 - 'O_FinStats - Vals'!BA42","v":0},{"$f":"O_FinStats!BB42 - 'O_FinStats - Vals'!BB42","v":0},{"$f":"O_FinStats!BC42 - 'O_FinStats - Vals'!BC42","v":0},{"$f":"O_FinStats!BD42 - 'O_FinStats - Vals'!BD42","v":0},{"$f":"O_FinStats!BE42 - 'O_FinStats - Vals'!BE42","v":0},{"$f":"O_FinStats!BF42 - 'O_FinStats - Vals'!BF42","v":0},{"$f":"O_FinStats!BG42 - 'O_FinStats - Vals'!BG42","v":0},{"$f":"O_FinStats!BH42 - 'O_FinStats - Vals'!BH42","v":0},{"$f":"O_FinStats!BI42 - 'O_FinStats - Vals'!BI42","v":0},{"$f":"O_FinStats!BJ42 - 'O_FinStats - Vals'!BJ42","v":0}]
[]
[null,null,null,"UKATS Operating Costs (including London Approach)"]
[null,null,null,null,{"$f":"O_FinStats!E45","v":"Opex - Wages & Salaries - Outturn - UKATS"},null,{"$f":"O_FinStats!G45","v":"£'000 "},{"$f":"O_FinStats!H45","v":"Nominal"},{"$f":"O_FinStats!I45","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y45 - 'O_FinStats - Vals'!Y45","v":0},null,{"$f":"O_FinStats!AA45 - 'O_FinStats - Vals'!AA45","v":0},{"$f":"O_FinStats!AB45 - 'O_FinStats - Vals'!AB45","v":0},{"$f":"O_FinStats!AC45 - 'O_FinStats - Vals'!AC45","v":0},{"$f":"O_FinStats!AD45 - 'O_FinStats - Vals'!AD45","v":0},{"$f":"O_FinStats!AE45 - 'O_FinStats - Vals'!AE45","v":0},{"$f":"O_FinStats!AF45 - 'O_FinStats - Vals'!AF45","v":0},{"$f":"O_FinStats!AG45 - 'O_FinStats - Vals'!AG45","v":0},{"$f":"O_FinStats!AH45 - 'O_FinStats - Vals'!AH45","v":0},{"$f":"O_FinStats!AI45 - 'O_FinStats - Vals'!AI45","v":0},{"$f":"O_FinStats!AJ45 - 'O_FinStats - Vals'!AJ45","v":0},{"$f":"O_FinStats!AK45 - 'O_FinStats - Vals'!AK45","v":0},{"$f":"O_FinStats!AL45 - 'O_FinStats - Vals'!AL45","v":0},{"$f":"O_FinStats!AM45 - 'O_FinStats - Vals'!AM45","v":0},{"$f":"O_FinStats!AN45 - 'O_FinStats - Vals'!AN45","v":0},{"$f":"O_FinStats!AO45 - 'O_FinStats - Vals'!AO45","v":0},{"$f":"O_FinStats!AP45 - 'O_FinStats - Vals'!AP45","v":0},{"$f":"O_FinStats!AQ45 - 'O_FinStats - Vals'!AQ45","v":0},{"$f":"O_FinStats!AR45 - 'O_FinStats - Vals'!AR45","v":0},{"$f":"O_FinStats!AS45 - 'O_FinStats - Vals'!AS45","v":0},{"$f":"O_FinStats!AT45 - 'O_FinStats - Vals'!AT45","v":0},{"$f":"O_FinStats!AU45 - 'O_FinStats - Vals'!AU45","v":0},{"$f":"O_FinStats!AV45 - 'O_FinStats - Vals'!AV45","v":0},{"$f":"O_FinStats!AW45 - 'O_FinStats - Vals'!AW45","v":0},{"$f":"O_FinStats!AX45 - 'O_FinStats - Vals'!AX45","v":0},{"$f":"O_FinStats!AY45 - 'O_FinStats - Vals'!AY45","v":0},{"$f":"O_FinStats!AZ45 - 'O_FinStats - Vals'!AZ45","v":0},{"$f":"O_FinStats!BA45 - 'O_FinStats - Vals'!BA45","v":0},{"$f":"O_FinStats!BB45 - 'O_FinStats - Vals'!BB45","v":0},{"$f":"O_FinStats!BC45 - 'O_FinStats - Vals'!BC45","v":0},{"$f":"O_FinStats!BD45 - 'O_FinStats - Vals'!BD45","v":0},{"$f":"O_FinStats!BE45 - 'O_FinStats - Vals'!BE45","v":0},{"$f":"O_FinStats!BF45 - 'O_FinStats - Vals'!BF45","v":0},{"$f":"O_FinStats!BG45 - 'O_FinStats - Vals'!BG45","v":0},{"$f":"O_FinStats!BH45 - 'O_FinStats - Vals'!BH45","v":0},{"$f":"O_FinStats!BI45 - 'O_FinStats - Vals'!BI45","v":0},{"$f":"O_FinStats!BJ45 - 'O_FinStats - Vals'!BJ45","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E46","v":"Pensions - Defined benefit - Ongoing Contributions - UKATS"},null,{"$f":"O_FinStats!G46","v":"£'000 "},{"$f":"O_FinStats!H46","v":"Nominal"},{"$f":"O_FinStats!I46","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y46 - 'O_FinStats - Vals'!Y46","v":0},null,{"$f":"O_FinStats!AA46 - 'O_FinStats - Vals'!AA46","v":0},{"$f":"O_FinStats!AB46 - 'O_FinStats - Vals'!AB46","v":0},{"$f":"O_FinStats!AC46 - 'O_FinStats - Vals'!AC46","v":0},{"$f":"O_FinStats!AD46 - 'O_FinStats - Vals'!AD46","v":0},{"$f":"O_FinStats!AE46 - 'O_FinStats - Vals'!AE46","v":0},{"$f":"O_FinStats!AF46 - 'O_FinStats - Vals'!AF46","v":0},{"$f":"O_FinStats!AG46 - 'O_FinStats - Vals'!AG46","v":0},{"$f":"O_FinStats!AH46 - 'O_FinStats - Vals'!AH46","v":0},{"$f":"O_FinStats!AI46 - 'O_FinStats - Vals'!AI46","v":0},{"$f":"O_FinStats!AJ46 - 'O_FinStats - Vals'!AJ46","v":0},{"$f":"O_FinStats!AK46 - 'O_FinStats - Vals'!AK46","v":0},{"$f":"O_FinStats!AL46 - 'O_FinStats - Vals'!AL46","v":0},{"$f":"O_FinStats!AM46 - 'O_FinStats - Vals'!AM46","v":0},{"$f":"O_FinStats!AN46 - 'O_FinStats - Vals'!AN46","v":0},{"$f":"O_FinStats!AO46 - 'O_FinStats - Vals'!AO46","v":0},{"$f":"O_FinStats!AP46 - 'O_FinStats - Vals'!AP46","v":0},{"$f":"O_FinStats!AQ46 - 'O_FinStats - Vals'!AQ46","v":0},{"$f":"O_FinStats!AR46 - 'O_FinStats - Vals'!AR46","v":0},{"$f":"O_FinStats!AS46 - 'O_FinStats - Vals'!AS46","v":0},{"$f":"O_FinStats!AT46 - 'O_FinStats - Vals'!AT46","v":0},{"$f":"O_FinStats!AU46 - 'O_FinStats - Vals'!AU46","v":0},{"$f":"O_FinStats!AV46 - 'O_FinStats - Vals'!AV46","v":0},{"$f":"O_FinStats!AW46 - 'O_FinStats - Vals'!AW46","v":0},{"$f":"O_FinStats!AX46 - 'O_FinStats - Vals'!AX46","v":0},{"$f":"O_FinStats!AY46 - 'O_FinStats - Vals'!AY46","v":0},{"$f":"O_FinStats!AZ46 - 'O_FinStats - Vals'!AZ46","v":0},{"$f":"O_FinStats!BA46 - 'O_FinStats - Vals'!BA46","v":0},{"$f":"O_FinStats!BB46 - 'O_FinStats - Vals'!BB46","v":0},{"$f":"O_FinStats!BC46 - 'O_FinStats - Vals'!BC46","v":0},{"$f":"O_FinStats!BD46 - 'O_FinStats - Vals'!BD46","v":0},{"$f":"O_FinStats!BE46 - 'O_FinStats - Vals'!BE46","v":0},{"$f":"O_FinStats!BF46 - 'O_FinStats - Vals'!BF46","v":0},{"$f":"O_FinStats!BG46 - 'O_FinStats - Vals'!BG46","v":0},{"$f":"O_FinStats!BH46 - 'O_FinStats - Vals'!BH46","v":0},{"$f":"O_FinStats!BI46 - 'O_FinStats - Vals'!BI46","v":0},{"$f":"O_FinStats!BJ46 - 'O_FinStats - Vals'!BJ46","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E47","v":"Pensions - Defined benefit - Deficit Repair - UKATS"},null,{"$f":"O_FinStats!G47","v":"£'000 "},{"$f":"O_FinStats!H47","v":"Nominal"},{"$f":"O_FinStats!I47","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y47 - 'O_FinStats - Vals'!Y47","v":0},null,{"$f":"O_FinStats!AA47 - 'O_FinStats - Vals'!AA47","v":0},{"$f":"O_FinStats!AB47 - 'O_FinStats - Vals'!AB47","v":0},{"$f":"O_FinStats!AC47 - 'O_FinStats - Vals'!AC47","v":0},{"$f":"O_FinStats!AD47 - 'O_FinStats - Vals'!AD47","v":0},{"$f":"O_FinStats!AE47 - 'O_FinStats - Vals'!AE47","v":0},{"$f":"O_FinStats!AF47 - 'O_FinStats - Vals'!AF47","v":0},{"$f":"O_FinStats!AG47 - 'O_FinStats - Vals'!AG47","v":0},{"$f":"O_FinStats!AH47 - 'O_FinStats - Vals'!AH47","v":0},{"$f":"O_FinStats!AI47 - 'O_FinStats - Vals'!AI47","v":0},{"$f":"O_FinStats!AJ47 - 'O_FinStats - Vals'!AJ47","v":0},{"$f":"O_FinStats!AK47 - 'O_FinStats - Vals'!AK47","v":0},{"$f":"O_FinStats!AL47 - 'O_FinStats - Vals'!AL47","v":0},{"$f":"O_FinStats!AM47 - 'O_FinStats - Vals'!AM47","v":0},{"$f":"O_FinStats!AN47 - 'O_FinStats - Vals'!AN47","v":0},{"$f":"O_FinStats!AO47 - 'O_FinStats - Vals'!AO47","v":0},{"$f":"O_FinStats!AP47 - 'O_FinStats - Vals'!AP47","v":0},{"$f":"O_FinStats!AQ47 - 'O_FinStats - Vals'!AQ47","v":0},{"$f":"O_FinStats!AR47 - 'O_FinStats - Vals'!AR47","v":0},{"$f":"O_FinStats!AS47 - 'O_FinStats - Vals'!AS47","v":0},{"$f":"O_FinStats!AT47 - 'O_FinStats - Vals'!AT47","v":0},{"$f":"O_FinStats!AU47 - 'O_FinStats - Vals'!AU47","v":0},{"$f":"O_FinStats!AV47 - 'O_FinStats - Vals'!AV47","v":0},{"$f":"O_FinStats!AW47 - 'O_FinStats - Vals'!AW47","v":0},{"$f":"O_FinStats!AX47 - 'O_FinStats - Vals'!AX47","v":0},{"$f":"O_FinStats!AY47 - 'O_FinStats - Vals'!AY47","v":0},{"$f":"O_FinStats!AZ47 - 'O_FinStats - Vals'!AZ47","v":0},{"$f":"O_FinStats!BA47 - 'O_FinStats - Vals'!BA47","v":0},{"$f":"O_FinStats!BB47 - 'O_FinStats - Vals'!BB47","v":0},{"$f":"O_FinStats!BC47 - 'O_FinStats - Vals'!BC47","v":0},{"$f":"O_FinStats!BD47 - 'O_FinStats - Vals'!BD47","v":0},{"$f":"O_FinStats!BE47 - 'O_FinStats - Vals'!BE47","v":0},{"$f":"O_FinStats!BF47 - 'O_FinStats - Vals'!BF47","v":0},{"$f":"O_FinStats!BG47 - 'O_FinStats - Vals'!BG47","v":0},{"$f":"O_FinStats!BH47 - 'O_FinStats - Vals'!BH47","v":0},{"$f":"O_FinStats!BI47 - 'O_FinStats - Vals'!BI47","v":0},{"$f":"O_FinStats!BJ47 - 'O_FinStats - Vals'!BJ47","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E48","v":"Pensions - Defined contribution - Outturn - UKATS"},null,{"$f":"O_FinStats!G48","v":"£'000 "},{"$f":"O_FinStats!H48","v":"Nominal"},{"$f":"O_FinStats!I48","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y48 - 'O_FinStats - Vals'!Y48","v":0},null,{"$f":"O_FinStats!AA48 - 'O_FinStats - Vals'!AA48","v":0},{"$f":"O_FinStats!AB48 - 'O_FinStats - Vals'!AB48","v":0},{"$f":"O_FinStats!AC48 - 'O_FinStats - Vals'!AC48","v":0},{"$f":"O_FinStats!AD48 - 'O_FinStats - Vals'!AD48","v":0},{"$f":"O_FinStats!AE48 - 'O_FinStats - Vals'!AE48","v":0},{"$f":"O_FinStats!AF48 - 'O_FinStats - Vals'!AF48","v":0},{"$f":"O_FinStats!AG48 - 'O_FinStats - Vals'!AG48","v":0},{"$f":"O_FinStats!AH48 - 'O_FinStats - Vals'!AH48","v":0},{"$f":"O_FinStats!AI48 - 'O_FinStats - Vals'!AI48","v":0},{"$f":"O_FinStats!AJ48 - 'O_FinStats - Vals'!AJ48","v":0},{"$f":"O_FinStats!AK48 - 'O_FinStats - Vals'!AK48","v":0},{"$f":"O_FinStats!AL48 - 'O_FinStats - Vals'!AL48","v":0},{"$f":"O_FinStats!AM48 - 'O_FinStats - Vals'!AM48","v":0},{"$f":"O_FinStats!AN48 - 'O_FinStats - Vals'!AN48","v":0},{"$f":"O_FinStats!AO48 - 'O_FinStats - Vals'!AO48","v":0},{"$f":"O_FinStats!AP48 - 'O_FinStats - Vals'!AP48","v":0},{"$f":"O_FinStats!AQ48 - 'O_FinStats - Vals'!AQ48","v":0},{"$f":"O_FinStats!AR48 - 'O_FinStats - Vals'!AR48","v":0},{"$f":"O_FinStats!AS48 - 'O_FinStats - Vals'!AS48","v":0},{"$f":"O_FinStats!AT48 - 'O_FinStats - Vals'!AT48","v":0},{"$f":"O_FinStats!AU48 - 'O_FinStats - Vals'!AU48","v":0},{"$f":"O_FinStats!AV48 - 'O_FinStats - Vals'!AV48","v":0},{"$f":"O_FinStats!AW48 - 'O_FinStats - Vals'!AW48","v":0},{"$f":"O_FinStats!AX48 - 'O_FinStats - Vals'!AX48","v":0},{"$f":"O_FinStats!AY48 - 'O_FinStats - Vals'!AY48","v":0},{"$f":"O_FinStats!AZ48 - 'O_FinStats - Vals'!AZ48","v":0},{"$f":"O_FinStats!BA48 - 'O_FinStats - Vals'!BA48","v":0},{"$f":"O_FinStats!BB48 - 'O_FinStats - Vals'!BB48","v":0},{"$f":"O_FinStats!BC48 - 'O_FinStats - Vals'!BC48","v":0},{"$f":"O_FinStats!BD48 - 'O_FinStats - Vals'!BD48","v":0},{"$f":"O_FinStats!BE48 - 'O_FinStats - Vals'!BE48","v":0},{"$f":"O_FinStats!BF48 - 'O_FinStats - Vals'!BF48","v":0},{"$f":"O_FinStats!BG48 - 'O_FinStats - Vals'!BG48","v":0},{"$f":"O_FinStats!BH48 - 'O_FinStats - Vals'!BH48","v":0},{"$f":"O_FinStats!BI48 - 'O_FinStats - Vals'!BI48","v":0},{"$f":"O_FinStats!BJ48 - 'O_FinStats - Vals'!BJ48","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E49","v":"Pensions - Opt outs - Outturn - UKATS"},null,{"$f":"O_FinStats!G49","v":"£'000 "},{"$f":"O_FinStats!H49","v":"Nominal"},{"$f":"O_FinStats!I49","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y49 - 'O_FinStats - Vals'!Y49","v":0},null,{"$f":"O_FinStats!AA49 - 'O_FinStats - Vals'!AA49","v":0},{"$f":"O_FinStats!AB49 - 'O_FinStats - Vals'!AB49","v":0},{"$f":"O_FinStats!AC49 - 'O_FinStats - Vals'!AC49","v":0},{"$f":"O_FinStats!AD49 - 'O_FinStats - Vals'!AD49","v":0},{"$f":"O_FinStats!AE49 - 'O_FinStats - Vals'!AE49","v":0},{"$f":"O_FinStats!AF49 - 'O_FinStats - Vals'!AF49","v":0},{"$f":"O_FinStats!AG49 - 'O_FinStats - Vals'!AG49","v":0},{"$f":"O_FinStats!AH49 - 'O_FinStats - Vals'!AH49","v":0},{"$f":"O_FinStats!AI49 - 'O_FinStats - Vals'!AI49","v":0},{"$f":"O_FinStats!AJ49 - 'O_FinStats - Vals'!AJ49","v":0},{"$f":"O_FinStats!AK49 - 'O_FinStats - Vals'!AK49","v":0},{"$f":"O_FinStats!AL49 - 'O_FinStats - Vals'!AL49","v":0},{"$f":"O_FinStats!AM49 - 'O_FinStats - Vals'!AM49","v":0},{"$f":"O_FinStats!AN49 - 'O_FinStats - Vals'!AN49","v":0},{"$f":"O_FinStats!AO49 - 'O_FinStats - Vals'!AO49","v":0},{"$f":"O_FinStats!AP49 - 'O_FinStats - Vals'!AP49","v":0},{"$f":"O_FinStats!AQ49 - 'O_FinStats - Vals'!AQ49","v":0},{"$f":"O_FinStats!AR49 - 'O_FinStats - Vals'!AR49","v":0},{"$f":"O_FinStats!AS49 - 'O_FinStats - Vals'!AS49","v":0},{"$f":"O_FinStats!AT49 - 'O_FinStats - Vals'!AT49","v":0},{"$f":"O_FinStats!AU49 - 'O_FinStats - Vals'!AU49","v":0},{"$f":"O_FinStats!AV49 - 'O_FinStats - Vals'!AV49","v":0},{"$f":"O_FinStats!AW49 - 'O_FinStats - Vals'!AW49","v":0},{"$f":"O_FinStats!AX49 - 'O_FinStats - Vals'!AX49","v":0},{"$f":"O_FinStats!AY49 - 'O_FinStats - Vals'!AY49","v":0},{"$f":"O_FinStats!AZ49 - 'O_FinStats - Vals'!AZ49","v":0},{"$f":"O_FinStats!BA49 - 'O_FinStats - Vals'!BA49","v":0},{"$f":"O_FinStats!BB49 - 'O_FinStats - Vals'!BB49","v":0},{"$f":"O_FinStats!BC49 - 'O_FinStats - Vals'!BC49","v":0},{"$f":"O_FinStats!BD49 - 'O_FinStats - Vals'!BD49","v":0},{"$f":"O_FinStats!BE49 - 'O_FinStats - Vals'!BE49","v":0},{"$f":"O_FinStats!BF49 - 'O_FinStats - Vals'!BF49","v":0},{"$f":"O_FinStats!BG49 - 'O_FinStats - Vals'!BG49","v":0},{"$f":"O_FinStats!BH49 - 'O_FinStats - Vals'!BH49","v":0},{"$f":"O_FinStats!BI49 - 'O_FinStats - Vals'!BI49","v":0},{"$f":"O_FinStats!BJ49 - 'O_FinStats - Vals'!BJ49","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E50","v":"Pensions - Other pension costs - Outturn - UKATS"},null,{"$f":"O_FinStats!G50","v":"£'000 "},{"$f":"O_FinStats!H50","v":"Nominal"},{"$f":"O_FinStats!I50","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y50 - 'O_FinStats - Vals'!Y50","v":0},null,{"$f":"O_FinStats!AA50 - 'O_FinStats - Vals'!AA50","v":0},{"$f":"O_FinStats!AB50 - 'O_FinStats - Vals'!AB50","v":0},{"$f":"O_FinStats!AC50 - 'O_FinStats - Vals'!AC50","v":0},{"$f":"O_FinStats!AD50 - 'O_FinStats - Vals'!AD50","v":0},{"$f":"O_FinStats!AE50 - 'O_FinStats - Vals'!AE50","v":0},{"$f":"O_FinStats!AF50 - 'O_FinStats - Vals'!AF50","v":0},{"$f":"O_FinStats!AG50 - 'O_FinStats - Vals'!AG50","v":0},{"$f":"O_FinStats!AH50 - 'O_FinStats - Vals'!AH50","v":0},{"$f":"O_FinStats!AI50 - 'O_FinStats - Vals'!AI50","v":0},{"$f":"O_FinStats!AJ50 - 'O_FinStats - Vals'!AJ50","v":0},{"$f":"O_FinStats!AK50 - 'O_FinStats - Vals'!AK50","v":0},{"$f":"O_FinStats!AL50 - 'O_FinStats - Vals'!AL50","v":0},{"$f":"O_FinStats!AM50 - 'O_FinStats - Vals'!AM50","v":0},{"$f":"O_FinStats!AN50 - 'O_FinStats - Vals'!AN50","v":0},{"$f":"O_FinStats!AO50 - 'O_FinStats - Vals'!AO50","v":0},{"$f":"O_FinStats!AP50 - 'O_FinStats - Vals'!AP50","v":0},{"$f":"O_FinStats!AQ50 - 'O_FinStats - Vals'!AQ50","v":0},{"$f":"O_FinStats!AR50 - 'O_FinStats - Vals'!AR50","v":0},{"$f":"O_FinStats!AS50 - 'O_FinStats - Vals'!AS50","v":0},{"$f":"O_FinStats!AT50 - 'O_FinStats - Vals'!AT50","v":0},{"$f":"O_FinStats!AU50 - 'O_FinStats - Vals'!AU50","v":0},{"$f":"O_FinStats!AV50 - 'O_FinStats - Vals'!AV50","v":0},{"$f":"O_FinStats!AW50 - 'O_FinStats - Vals'!AW50","v":0},{"$f":"O_FinStats!AX50 - 'O_FinStats - Vals'!AX50","v":0},{"$f":"O_FinStats!AY50 - 'O_FinStats - Vals'!AY50","v":0},{"$f":"O_FinStats!AZ50 - 'O_FinStats - Vals'!AZ50","v":0},{"$f":"O_FinStats!BA50 - 'O_FinStats - Vals'!BA50","v":0},{"$f":"O_FinStats!BB50 - 'O_FinStats - Vals'!BB50","v":0},{"$f":"O_FinStats!BC50 - 'O_FinStats - Vals'!BC50","v":0},{"$f":"O_FinStats!BD50 - 'O_FinStats - Vals'!BD50","v":0},{"$f":"O_FinStats!BE50 - 'O_FinStats - Vals'!BE50","v":0},{"$f":"O_FinStats!BF50 - 'O_FinStats - Vals'!BF50","v":0},{"$f":"O_FinStats!BG50 - 'O_FinStats - Vals'!BG50","v":0},{"$f":"O_FinStats!BH50 - 'O_FinStats - Vals'!BH50","v":0},{"$f":"O_FinStats!BI50 - 'O_FinStats - Vals'!BI50","v":0},{"$f":"O_FinStats!BJ50 - 'O_FinStats - Vals'!BJ50","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E51","v":"Opex - Redundancy - Outturn - UKATS"},null,{"$f":"O_FinStats!G51","v":"£'000 "},{"$f":"O_FinStats!H51","v":"Nominal"},{"$f":"O_FinStats!I51","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y51 - 'O_FinStats - Vals'!Y51","v":0},null,{"$f":"O_FinStats!AA51 - 'O_FinStats - Vals'!AA51","v":0},{"$f":"O_FinStats!AB51 - 'O_FinStats - Vals'!AB51","v":0},{"$f":"O_FinStats!AC51 - 'O_FinStats - Vals'!AC51","v":0},{"$f":"O_FinStats!AD51 - 'O_FinStats - Vals'!AD51","v":0},{"$f":"O_FinStats!AE51 - 'O_FinStats - Vals'!AE51","v":0},{"$f":"O_FinStats!AF51 - 'O_FinStats - Vals'!AF51","v":0},{"$f":"O_FinStats!AG51 - 'O_FinStats - Vals'!AG51","v":0},{"$f":"O_FinStats!AH51 - 'O_FinStats - Vals'!AH51","v":0},{"$f":"O_FinStats!AI51 - 'O_FinStats - Vals'!AI51","v":0},{"$f":"O_FinStats!AJ51 - 'O_FinStats - Vals'!AJ51","v":0},{"$f":"O_FinStats!AK51 - 'O_FinStats - Vals'!AK51","v":0},{"$f":"O_FinStats!AL51 - 'O_FinStats - Vals'!AL51","v":0},{"$f":"O_FinStats!AM51 - 'O_FinStats - Vals'!AM51","v":0},{"$f":"O_FinStats!AN51 - 'O_FinStats - Vals'!AN51","v":0},{"$f":"O_FinStats!AO51 - 'O_FinStats - Vals'!AO51","v":0},{"$f":"O_FinStats!AP51 - 'O_FinStats - Vals'!AP51","v":0},{"$f":"O_FinStats!AQ51 - 'O_FinStats - Vals'!AQ51","v":0},{"$f":"O_FinStats!AR51 - 'O_FinStats - Vals'!AR51","v":0},{"$f":"O_FinStats!AS51 - 'O_FinStats - Vals'!AS51","v":0},{"$f":"O_FinStats!AT51 - 'O_FinStats - Vals'!AT51","v":0},{"$f":"O_FinStats!AU51 - 'O_FinStats - Vals'!AU51","v":0},{"$f":"O_FinStats!AV51 - 'O_FinStats - Vals'!AV51","v":0},{"$f":"O_FinStats!AW51 - 'O_FinStats - Vals'!AW51","v":0},{"$f":"O_FinStats!AX51 - 'O_FinStats - Vals'!AX51","v":0},{"$f":"O_FinStats!AY51 - 'O_FinStats - Vals'!AY51","v":0},{"$f":"O_FinStats!AZ51 - 'O_FinStats - Vals'!AZ51","v":0},{"$f":"O_FinStats!BA51 - 'O_FinStats - Vals'!BA51","v":0},{"$f":"O_FinStats!BB51 - 'O_FinStats - Vals'!BB51","v":0},{"$f":"O_FinStats!BC51 - 'O_FinStats - Vals'!BC51","v":0},{"$f":"O_FinStats!BD51 - 'O_FinStats - Vals'!BD51","v":0},{"$f":"O_FinStats!BE51 - 'O_FinStats - Vals'!BE51","v":0},{"$f":"O_FinStats!BF51 - 'O_FinStats - Vals'!BF51","v":0},{"$f":"O_FinStats!BG51 - 'O_FinStats - Vals'!BG51","v":0},{"$f":"O_FinStats!BH51 - 'O_FinStats - Vals'!BH51","v":0},{"$f":"O_FinStats!BI51 - 'O_FinStats - Vals'!BI51","v":0},{"$f":"O_FinStats!BJ51 - 'O_FinStats - Vals'!BJ51","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E52","v":"Opex - Non-staff costs - Outturn - UKATS"},null,{"$f":"O_FinStats!G52","v":"£'000 "},{"$f":"O_FinStats!H52","v":"Nominal"},{"$f":"O_FinStats!I52","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y52 - 'O_FinStats - Vals'!Y52","v":0},null,{"$f":"O_FinStats!AA52 - 'O_FinStats - Vals'!AA52","v":0},{"$f":"O_FinStats!AB52 - 'O_FinStats - Vals'!AB52","v":0},{"$f":"O_FinStats!AC52 - 'O_FinStats - Vals'!AC52","v":0},{"$f":"O_FinStats!AD52 - 'O_FinStats - Vals'!AD52","v":0},{"$f":"O_FinStats!AE52 - 'O_FinStats - Vals'!AE52","v":0},{"$f":"O_FinStats!AF52 - 'O_FinStats - Vals'!AF52","v":0},{"$f":"O_FinStats!AG52 - 'O_FinStats - Vals'!AG52","v":0},{"$f":"O_FinStats!AH52 - 'O_FinStats - Vals'!AH52","v":0},{"$f":"O_FinStats!AI52 - 'O_FinStats - Vals'!AI52","v":0},{"$f":"O_FinStats!AJ52 - 'O_FinStats - Vals'!AJ52","v":0},{"$f":"O_FinStats!AK52 - 'O_FinStats - Vals'!AK52","v":0},{"$f":"O_FinStats!AL52 - 'O_FinStats - Vals'!AL52","v":0},{"$f":"O_FinStats!AM52 - 'O_FinStats - Vals'!AM52","v":0},{"$f":"O_FinStats!AN52 - 'O_FinStats - Vals'!AN52","v":0},{"$f":"O_FinStats!AO52 - 'O_FinStats - Vals'!AO52","v":0},{"$f":"O_FinStats!AP52 - 'O_FinStats - Vals'!AP52","v":0},{"$f":"O_FinStats!AQ52 - 'O_FinStats - Vals'!AQ52","v":0},{"$f":"O_FinStats!AR52 - 'O_FinStats - Vals'!AR52","v":0},{"$f":"O_FinStats!AS52 - 'O_FinStats - Vals'!AS52","v":0},{"$f":"O_FinStats!AT52 - 'O_FinStats - Vals'!AT52","v":0},{"$f":"O_FinStats!AU52 - 'O_FinStats - Vals'!AU52","v":0},{"$f":"O_FinStats!AV52 - 'O_FinStats - Vals'!AV52","v":0},{"$f":"O_FinStats!AW52 - 'O_FinStats - Vals'!AW52","v":0},{"$f":"O_FinStats!AX52 - 'O_FinStats - Vals'!AX52","v":0},{"$f":"O_FinStats!AY52 - 'O_FinStats - Vals'!AY52","v":0},{"$f":"O_FinStats!AZ52 - 'O_FinStats - Vals'!AZ52","v":0},{"$f":"O_FinStats!BA52 - 'O_FinStats - Vals'!BA52","v":0},{"$f":"O_FinStats!BB52 - 'O_FinStats - Vals'!BB52","v":0},{"$f":"O_FinStats!BC52 - 'O_FinStats - Vals'!BC52","v":0},{"$f":"O_FinStats!BD52 - 'O_FinStats - Vals'!BD52","v":0},{"$f":"O_FinStats!BE52 - 'O_FinStats - Vals'!BE52","v":0},{"$f":"O_FinStats!BF52 - 'O_FinStats - Vals'!BF52","v":0},{"$f":"O_FinStats!BG52 - 'O_FinStats - Vals'!BG52","v":0},{"$f":"O_FinStats!BH52 - 'O_FinStats - Vals'!BH52","v":0},{"$f":"O_FinStats!BI52 - 'O_FinStats - Vals'!BI52","v":0},{"$f":"O_FinStats!BJ52 - 'O_FinStats - Vals'!BJ52","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E53","v":"Opex - Exceptional (excl. redundancy) - Outturn - UKATS"},null,{"$f":"O_FinStats!G53","v":"£'000 "},{"$f":"O_FinStats!H53","v":"Nominal"},{"$f":"O_FinStats!I53","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y53 - 'O_FinStats - Vals'!Y53","v":0},null,{"$f":"O_FinStats!AA53 - 'O_FinStats - Vals'!AA53","v":0},{"$f":"O_FinStats!AB53 - 'O_FinStats - Vals'!AB53","v":0},{"$f":"O_FinStats!AC53 - 'O_FinStats - Vals'!AC53","v":0},{"$f":"O_FinStats!AD53 - 'O_FinStats - Vals'!AD53","v":0},{"$f":"O_FinStats!AE53 - 'O_FinStats - Vals'!AE53","v":0},{"$f":"O_FinStats!AF53 - 'O_FinStats - Vals'!AF53","v":0},{"$f":"O_FinStats!AG53 - 'O_FinStats - Vals'!AG53","v":0},{"$f":"O_FinStats!AH53 - 'O_FinStats - Vals'!AH53","v":0},{"$f":"O_FinStats!AI53 - 'O_FinStats - Vals'!AI53","v":0},{"$f":"O_FinStats!AJ53 - 'O_FinStats - Vals'!AJ53","v":0},{"$f":"O_FinStats!AK53 - 'O_FinStats - Vals'!AK53","v":0},{"$f":"O_FinStats!AL53 - 'O_FinStats - Vals'!AL53","v":0},{"$f":"O_FinStats!AM53 - 'O_FinStats - Vals'!AM53","v":0},{"$f":"O_FinStats!AN53 - 'O_FinStats - Vals'!AN53","v":0},{"$f":"O_FinStats!AO53 - 'O_FinStats - Vals'!AO53","v":0},{"$f":"O_FinStats!AP53 - 'O_FinStats - Vals'!AP53","v":0},{"$f":"O_FinStats!AQ53 - 'O_FinStats - Vals'!AQ53","v":0},{"$f":"O_FinStats!AR53 - 'O_FinStats - Vals'!AR53","v":0},{"$f":"O_FinStats!AS53 - 'O_FinStats - Vals'!AS53","v":0},{"$f":"O_FinStats!AT53 - 'O_FinStats - Vals'!AT53","v":0},{"$f":"O_FinStats!AU53 - 'O_FinStats - Vals'!AU53","v":0},{"$f":"O_FinStats!AV53 - 'O_FinStats - Vals'!AV53","v":0},{"$f":"O_FinStats!AW53 - 'O_FinStats - Vals'!AW53","v":0},{"$f":"O_FinStats!AX53 - 'O_FinStats - Vals'!AX53","v":0},{"$f":"O_FinStats!AY53 - 'O_FinStats - Vals'!AY53","v":0},{"$f":"O_FinStats!AZ53 - 'O_FinStats - Vals'!AZ53","v":0},{"$f":"O_FinStats!BA53 - 'O_FinStats - Vals'!BA53","v":0},{"$f":"O_FinStats!BB53 - 'O_FinStats - Vals'!BB53","v":0},{"$f":"O_FinStats!BC53 - 'O_FinStats - Vals'!BC53","v":0},{"$f":"O_FinStats!BD53 - 'O_FinStats - Vals'!BD53","v":0},{"$f":"O_FinStats!BE53 - 'O_FinStats - Vals'!BE53","v":0},{"$f":"O_FinStats!BF53 - 'O_FinStats - Vals'!BF53","v":0},{"$f":"O_FinStats!BG53 - 'O_FinStats - Vals'!BG53","v":0},{"$f":"O_FinStats!BH53 - 'O_FinStats - Vals'!BH53","v":0},{"$f":"O_FinStats!BI53 - 'O_FinStats - Vals'!BI53","v":0},{"$f":"O_FinStats!BJ53 - 'O_FinStats - Vals'!BJ53","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E54","v":"Opex - Spare 2 - Outturn - UKATS"},null,{"$f":"O_FinStats!G54","v":"£'000 "},{"$f":"O_FinStats!H54","v":"Nominal"},{"$f":"O_FinStats!I54","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y54 - 'O_FinStats - Vals'!Y54","v":0},null,{"$f":"O_FinStats!AA54 - 'O_FinStats - Vals'!AA54","v":0},{"$f":"O_FinStats!AB54 - 'O_FinStats - Vals'!AB54","v":0},{"$f":"O_FinStats!AC54 - 'O_FinStats - Vals'!AC54","v":0},{"$f":"O_FinStats!AD54 - 'O_FinStats - Vals'!AD54","v":0},{"$f":"O_FinStats!AE54 - 'O_FinStats - Vals'!AE54","v":0},{"$f":"O_FinStats!AF54 - 'O_FinStats - Vals'!AF54","v":0},{"$f":"O_FinStats!AG54 - 'O_FinStats - Vals'!AG54","v":0},{"$f":"O_FinStats!AH54 - 'O_FinStats - Vals'!AH54","v":0},{"$f":"O_FinStats!AI54 - 'O_FinStats - Vals'!AI54","v":0},{"$f":"O_FinStats!AJ54 - 'O_FinStats - Vals'!AJ54","v":0},{"$f":"O_FinStats!AK54 - 'O_FinStats - Vals'!AK54","v":0},{"$f":"O_FinStats!AL54 - 'O_FinStats - Vals'!AL54","v":0},{"$f":"O_FinStats!AM54 - 'O_FinStats - Vals'!AM54","v":0},{"$f":"O_FinStats!AN54 - 'O_FinStats - Vals'!AN54","v":0},{"$f":"O_FinStats!AO54 - 'O_FinStats - Vals'!AO54","v":0},{"$f":"O_FinStats!AP54 - 'O_FinStats - Vals'!AP54","v":0},{"$f":"O_FinStats!AQ54 - 'O_FinStats - Vals'!AQ54","v":0},{"$f":"O_FinStats!AR54 - 'O_FinStats - Vals'!AR54","v":0},{"$f":"O_FinStats!AS54 - 'O_FinStats - Vals'!AS54","v":0},{"$f":"O_FinStats!AT54 - 'O_FinStats - Vals'!AT54","v":0},{"$f":"O_FinStats!AU54 - 'O_FinStats - Vals'!AU54","v":0},{"$f":"O_FinStats!AV54 - 'O_FinStats - Vals'!AV54","v":0},{"$f":"O_FinStats!AW54 - 'O_FinStats - Vals'!AW54","v":0},{"$f":"O_FinStats!AX54 - 'O_FinStats - Vals'!AX54","v":0},{"$f":"O_FinStats!AY54 - 'O_FinStats - Vals'!AY54","v":0},{"$f":"O_FinStats!AZ54 - 'O_FinStats - Vals'!AZ54","v":0},{"$f":"O_FinStats!BA54 - 'O_FinStats - Vals'!BA54","v":0},{"$f":"O_FinStats!BB54 - 'O_FinStats - Vals'!BB54","v":0},{"$f":"O_FinStats!BC54 - 'O_FinStats - Vals'!BC54","v":0},{"$f":"O_FinStats!BD54 - 'O_FinStats - Vals'!BD54","v":0},{"$f":"O_FinStats!BE54 - 'O_FinStats - Vals'!BE54","v":0},{"$f":"O_FinStats!BF54 - 'O_FinStats - Vals'!BF54","v":0},{"$f":"O_FinStats!BG54 - 'O_FinStats - Vals'!BG54","v":0},{"$f":"O_FinStats!BH54 - 'O_FinStats - Vals'!BH54","v":0},{"$f":"O_FinStats!BI54 - 'O_FinStats - Vals'!BI54","v":0},{"$f":"O_FinStats!BJ54 - 'O_FinStats - Vals'!BJ54","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E55","v":"Opex - Spare 3 - Outturn - UKATS"},null,{"$f":"O_FinStats!G55","v":"£'000 "},{"$f":"O_FinStats!H55","v":"Nominal"},{"$f":"O_FinStats!I55","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y55 - 'O_FinStats - Vals'!Y55","v":0},null,{"$f":"O_FinStats!AA55 - 'O_FinStats - Vals'!AA55","v":0},{"$f":"O_FinStats!AB55 - 'O_FinStats - Vals'!AB55","v":0},{"$f":"O_FinStats!AC55 - 'O_FinStats - Vals'!AC55","v":0},{"$f":"O_FinStats!AD55 - 'O_FinStats - Vals'!AD55","v":0},{"$f":"O_FinStats!AE55 - 'O_FinStats - Vals'!AE55","v":0},{"$f":"O_FinStats!AF55 - 'O_FinStats - Vals'!AF55","v":0},{"$f":"O_FinStats!AG55 - 'O_FinStats - Vals'!AG55","v":0},{"$f":"O_FinStats!AH55 - 'O_FinStats - Vals'!AH55","v":0},{"$f":"O_FinStats!AI55 - 'O_FinStats - Vals'!AI55","v":0},{"$f":"O_FinStats!AJ55 - 'O_FinStats - Vals'!AJ55","v":0},{"$f":"O_FinStats!AK55 - 'O_FinStats - Vals'!AK55","v":0},{"$f":"O_FinStats!AL55 - 'O_FinStats - Vals'!AL55","v":0},{"$f":"O_FinStats!AM55 - 'O_FinStats - Vals'!AM55","v":0},{"$f":"O_FinStats!AN55 - 'O_FinStats - Vals'!AN55","v":0},{"$f":"O_FinStats!AO55 - 'O_FinStats - Vals'!AO55","v":0},{"$f":"O_FinStats!AP55 - 'O_FinStats - Vals'!AP55","v":0},{"$f":"O_FinStats!AQ55 - 'O_FinStats - Vals'!AQ55","v":0},{"$f":"O_FinStats!AR55 - 'O_FinStats - Vals'!AR55","v":0},{"$f":"O_FinStats!AS55 - 'O_FinStats - Vals'!AS55","v":0},{"$f":"O_FinStats!AT55 - 'O_FinStats - Vals'!AT55","v":0},{"$f":"O_FinStats!AU55 - 'O_FinStats - Vals'!AU55","v":0},{"$f":"O_FinStats!AV55 - 'O_FinStats - Vals'!AV55","v":0},{"$f":"O_FinStats!AW55 - 'O_FinStats - Vals'!AW55","v":0},{"$f":"O_FinStats!AX55 - 'O_FinStats - Vals'!AX55","v":0},{"$f":"O_FinStats!AY55 - 'O_FinStats - Vals'!AY55","v":0},{"$f":"O_FinStats!AZ55 - 'O_FinStats - Vals'!AZ55","v":0},{"$f":"O_FinStats!BA55 - 'O_FinStats - Vals'!BA55","v":0},{"$f":"O_FinStats!BB55 - 'O_FinStats - Vals'!BB55","v":0},{"$f":"O_FinStats!BC55 - 'O_FinStats - Vals'!BC55","v":0},{"$f":"O_FinStats!BD55 - 'O_FinStats - Vals'!BD55","v":0},{"$f":"O_FinStats!BE55 - 'O_FinStats - Vals'!BE55","v":0},{"$f":"O_FinStats!BF55 - 'O_FinStats - Vals'!BF55","v":0},{"$f":"O_FinStats!BG55 - 'O_FinStats - Vals'!BG55","v":0},{"$f":"O_FinStats!BH55 - 'O_FinStats - Vals'!BH55","v":0},{"$f":"O_FinStats!BI55 - 'O_FinStats - Vals'!BI55","v":0},{"$f":"O_FinStats!BJ55 - 'O_FinStats - Vals'!BJ55","v":0}]
[]
[null,null,null,"Oceanic Operating Costs"]
[null,null,null,null,{"$f":"O_FinStats!E58","v":"Opex - Wages & Salaries - Oceanic - Outturn"},null,{"$f":"O_FinStats!G58","v":"£'000 "},{"$f":"O_FinStats!H58","v":"Nominal"},{"$f":"O_FinStats!I58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y58 - 'O_FinStats - Vals'!Y58","v":0},null,{"$f":"O_FinStats!AA58 - 'O_FinStats - Vals'!AA58","v":0},{"$f":"O_FinStats!AB58 - 'O_FinStats - Vals'!AB58","v":0},{"$f":"O_FinStats!AC58 - 'O_FinStats - Vals'!AC58","v":0},{"$f":"O_FinStats!AD58 - 'O_FinStats - Vals'!AD58","v":0},{"$f":"O_FinStats!AE58 - 'O_FinStats - Vals'!AE58","v":0},{"$f":"O_FinStats!AF58 - 'O_FinStats - Vals'!AF58","v":0},{"$f":"O_FinStats!AG58 - 'O_FinStats - Vals'!AG58","v":0},{"$f":"O_FinStats!AH58 - 'O_FinStats - Vals'!AH58","v":0},{"$f":"O_FinStats!AI58 - 'O_FinStats - Vals'!AI58","v":0},{"$f":"O_FinStats!AJ58 - 'O_FinStats - Vals'!AJ58","v":0},{"$f":"O_FinStats!AK58 - 'O_FinStats - Vals'!AK58","v":0},{"$f":"O_FinStats!AL58 - 'O_FinStats - Vals'!AL58","v":0},{"$f":"O_FinStats!AM58 - 'O_FinStats - Vals'!AM58","v":0},{"$f":"O_FinStats!AN58 - 'O_FinStats - Vals'!AN58","v":0},{"$f":"O_FinStats!AO58 - 'O_FinStats - Vals'!AO58","v":0},{"$f":"O_FinStats!AP58 - 'O_FinStats - Vals'!AP58","v":0},{"$f":"O_FinStats!AQ58 - 'O_FinStats - Vals'!AQ58","v":0},{"$f":"O_FinStats!AR58 - 'O_FinStats - Vals'!AR58","v":0},{"$f":"O_FinStats!AS58 - 'O_FinStats - Vals'!AS58","v":0},{"$f":"O_FinStats!AT58 - 'O_FinStats - Vals'!AT58","v":0},{"$f":"O_FinStats!AU58 - 'O_FinStats - Vals'!AU58","v":0},{"$f":"O_FinStats!AV58 - 'O_FinStats - Vals'!AV58","v":0},{"$f":"O_FinStats!AW58 - 'O_FinStats - Vals'!AW58","v":0},{"$f":"O_FinStats!AX58 - 'O_FinStats - Vals'!AX58","v":0},{"$f":"O_FinStats!AY58 - 'O_FinStats - Vals'!AY58","v":0},{"$f":"O_FinStats!AZ58 - 'O_FinStats - Vals'!AZ58","v":0},{"$f":"O_FinStats!BA58 - 'O_FinStats - Vals'!BA58","v":0},{"$f":"O_FinStats!BB58 - 'O_FinStats - Vals'!BB58","v":0},{"$f":"O_FinStats!BC58 - 'O_FinStats - Vals'!BC58","v":0},{"$f":"O_FinStats!BD58 - 'O_FinStats - Vals'!BD58","v":0},{"$f":"O_FinStats!BE58 - 'O_FinStats - Vals'!BE58","v":0},{"$f":"O_FinStats!BF58 - 'O_FinStats - Vals'!BF58","v":0},{"$f":"O_FinStats!BG58 - 'O_FinStats - Vals'!BG58","v":0},{"$f":"O_FinStats!BH58 - 'O_FinStats - Vals'!BH58","v":0},{"$f":"O_FinStats!BI58 - 'O_FinStats - Vals'!BI58","v":0},{"$f":"O_FinStats!BJ58 - 'O_FinStats - Vals'!BJ58","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E59","v":"Pensions - Defined benefit - Ongoing Contributions"},null,{"$f":"O_FinStats!G59","v":"£'000 "},{"$f":"O_FinStats!H59","v":"Nominal"},{"$f":"O_FinStats!I59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y59 - 'O_FinStats - Vals'!Y59","v":0},null,{"$f":"O_FinStats!AA59 - 'O_FinStats - Vals'!AA59","v":0},{"$f":"O_FinStats!AB59 - 'O_FinStats - Vals'!AB59","v":0},{"$f":"O_FinStats!AC59 - 'O_FinStats - Vals'!AC59","v":0},{"$f":"O_FinStats!AD59 - 'O_FinStats - Vals'!AD59","v":0},{"$f":"O_FinStats!AE59 - 'O_FinStats - Vals'!AE59","v":0},{"$f":"O_FinStats!AF59 - 'O_FinStats - Vals'!AF59","v":0},{"$f":"O_FinStats!AG59 - 'O_FinStats - Vals'!AG59","v":0},{"$f":"O_FinStats!AH59 - 'O_FinStats - Vals'!AH59","v":0},{"$f":"O_FinStats!AI59 - 'O_FinStats - Vals'!AI59","v":0},{"$f":"O_FinStats!AJ59 - 'O_FinStats - Vals'!AJ59","v":0},{"$f":"O_FinStats!AK59 - 'O_FinStats - Vals'!AK59","v":0},{"$f":"O_FinStats!AL59 - 'O_FinStats - Vals'!AL59","v":0},{"$f":"O_FinStats!AM59 - 'O_FinStats - Vals'!AM59","v":0},{"$f":"O_FinStats!AN59 - 'O_FinStats - Vals'!AN59","v":0},{"$f":"O_FinStats!AO59 - 'O_FinStats - Vals'!AO59","v":0},{"$f":"O_FinStats!AP59 - 'O_FinStats - Vals'!AP59","v":0},{"$f":"O_FinStats!AQ59 - 'O_FinStats - Vals'!AQ59","v":0},{"$f":"O_FinStats!AR59 - 'O_FinStats - Vals'!AR59","v":0},{"$f":"O_FinStats!AS59 - 'O_FinStats - Vals'!AS59","v":0},{"$f":"O_FinStats!AT59 - 'O_FinStats - Vals'!AT59","v":0},{"$f":"O_FinStats!AU59 - 'O_FinStats - Vals'!AU59","v":0},{"$f":"O_FinStats!AV59 - 'O_FinStats - Vals'!AV59","v":0},{"$f":"O_FinStats!AW59 - 'O_FinStats - Vals'!AW59","v":0},{"$f":"O_FinStats!AX59 - 'O_FinStats - Vals'!AX59","v":0},{"$f":"O_FinStats!AY59 - 'O_FinStats - Vals'!AY59","v":0},{"$f":"O_FinStats!AZ59 - 'O_FinStats - Vals'!AZ59","v":0},{"$f":"O_FinStats!BA59 - 'O_FinStats - Vals'!BA59","v":0},{"$f":"O_FinStats!BB59 - 'O_FinStats - Vals'!BB59","v":0},{"$f":"O_FinStats!BC59 - 'O_FinStats - Vals'!BC59","v":0},{"$f":"O_FinStats!BD59 - 'O_FinStats - Vals'!BD59","v":0},{"$f":"O_FinStats!BE59 - 'O_FinStats - Vals'!BE59","v":0},{"$f":"O_FinStats!BF59 - 'O_FinStats - Vals'!BF59","v":0},{"$f":"O_FinStats!BG59 - 'O_FinStats - Vals'!BG59","v":0},{"$f":"O_FinStats!BH59 - 'O_FinStats - Vals'!BH59","v":0},{"$f":"O_FinStats!BI59 - 'O_FinStats - Vals'!BI59","v":0},{"$f":"O_FinStats!BJ59 - 'O_FinStats - Vals'!BJ59","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E60","v":"Pensions - Defined benefit - Deficit Repair"},null,{"$f":"O_FinStats!G60","v":"£'000 "},{"$f":"O_FinStats!H60","v":"Nominal"},{"$f":"O_FinStats!I60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y60 - 'O_FinStats - Vals'!Y60","v":0},null,{"$f":"O_FinStats!AA60 - 'O_FinStats - Vals'!AA60","v":0},{"$f":"O_FinStats!AB60 - 'O_FinStats - Vals'!AB60","v":0},{"$f":"O_FinStats!AC60 - 'O_FinStats - Vals'!AC60","v":0},{"$f":"O_FinStats!AD60 - 'O_FinStats - Vals'!AD60","v":0},{"$f":"O_FinStats!AE60 - 'O_FinStats - Vals'!AE60","v":0},{"$f":"O_FinStats!AF60 - 'O_FinStats - Vals'!AF60","v":0},{"$f":"O_FinStats!AG60 - 'O_FinStats - Vals'!AG60","v":0},{"$f":"O_FinStats!AH60 - 'O_FinStats - Vals'!AH60","v":0},{"$f":"O_FinStats!AI60 - 'O_FinStats - Vals'!AI60","v":0},{"$f":"O_FinStats!AJ60 - 'O_FinStats - Vals'!AJ60","v":0},{"$f":"O_FinStats!AK60 - 'O_FinStats - Vals'!AK60","v":0},{"$f":"O_FinStats!AL60 - 'O_FinStats - Vals'!AL60","v":0},{"$f":"O_FinStats!AM60 - 'O_FinStats - Vals'!AM60","v":0},{"$f":"O_FinStats!AN60 - 'O_FinStats - Vals'!AN60","v":0},{"$f":"O_FinStats!AO60 - 'O_FinStats - Vals'!AO60","v":0},{"$f":"O_FinStats!AP60 - 'O_FinStats - Vals'!AP60","v":0},{"$f":"O_FinStats!AQ60 - 'O_FinStats - Vals'!AQ60","v":0},{"$f":"O_FinStats!AR60 - 'O_FinStats - Vals'!AR60","v":0},{"$f":"O_FinStats!AS60 - 'O_FinStats - Vals'!AS60","v":0},{"$f":"O_FinStats!AT60 - 'O_FinStats - Vals'!AT60","v":0},{"$f":"O_FinStats!AU60 - 'O_FinStats - Vals'!AU60","v":0},{"$f":"O_FinStats!AV60 - 'O_FinStats - Vals'!AV60","v":0},{"$f":"O_FinStats!AW60 - 'O_FinStats - Vals'!AW60","v":0},{"$f":"O_FinStats!AX60 - 'O_FinStats - Vals'!AX60","v":0},{"$f":"O_FinStats!AY60 - 'O_FinStats - Vals'!AY60","v":0},{"$f":"O_FinStats!AZ60 - 'O_FinStats - Vals'!AZ60","v":0},{"$f":"O_FinStats!BA60 - 'O_FinStats - Vals'!BA60","v":0},{"$f":"O_FinStats!BB60 - 'O_FinStats - Vals'!BB60","v":0},{"$f":"O_FinStats!BC60 - 'O_FinStats - Vals'!BC60","v":0},{"$f":"O_FinStats!BD60 - 'O_FinStats - Vals'!BD60","v":0},{"$f":"O_FinStats!BE60 - 'O_FinStats - Vals'!BE60","v":0},{"$f":"O_FinStats!BF60 - 'O_FinStats - Vals'!BF60","v":0},{"$f":"O_FinStats!BG60 - 'O_FinStats - Vals'!BG60","v":0},{"$f":"O_FinStats!BH60 - 'O_FinStats - Vals'!BH60","v":0},{"$f":"O_FinStats!BI60 - 'O_FinStats - Vals'!BI60","v":0},{"$f":"O_FinStats!BJ60 - 'O_FinStats - Vals'!BJ60","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E61","v":"Pensions - Defined contribution - Oceanic - Outturn"},null,{"$f":"O_FinStats!G61","v":"£'000 "},{"$f":"O_FinStats!H61","v":"Nominal"},{"$f":"O_FinStats!I61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y61 - 'O_FinStats - Vals'!Y61","v":0},null,{"$f":"O_FinStats!AA61 - 'O_FinStats - Vals'!AA61","v":0},{"$f":"O_FinStats!AB61 - 'O_FinStats - Vals'!AB61","v":0},{"$f":"O_FinStats!AC61 - 'O_FinStats - Vals'!AC61","v":0},{"$f":"O_FinStats!AD61 - 'O_FinStats - Vals'!AD61","v":0},{"$f":"O_FinStats!AE61 - 'O_FinStats - Vals'!AE61","v":0},{"$f":"O_FinStats!AF61 - 'O_FinStats - Vals'!AF61","v":0},{"$f":"O_FinStats!AG61 - 'O_FinStats - Vals'!AG61","v":0},{"$f":"O_FinStats!AH61 - 'O_FinStats - Vals'!AH61","v":0},{"$f":"O_FinStats!AI61 - 'O_FinStats - Vals'!AI61","v":0},{"$f":"O_FinStats!AJ61 - 'O_FinStats - Vals'!AJ61","v":0},{"$f":"O_FinStats!AK61 - 'O_FinStats - Vals'!AK61","v":0},{"$f":"O_FinStats!AL61 - 'O_FinStats - Vals'!AL61","v":0},{"$f":"O_FinStats!AM61 - 'O_FinStats - Vals'!AM61","v":0},{"$f":"O_FinStats!AN61 - 'O_FinStats - Vals'!AN61","v":0},{"$f":"O_FinStats!AO61 - 'O_FinStats - Vals'!AO61","v":0},{"$f":"O_FinStats!AP61 - 'O_FinStats - Vals'!AP61","v":0},{"$f":"O_FinStats!AQ61 - 'O_FinStats - Vals'!AQ61","v":0},{"$f":"O_FinStats!AR61 - 'O_FinStats - Vals'!AR61","v":0},{"$f":"O_FinStats!AS61 - 'O_FinStats - Vals'!AS61","v":0},{"$f":"O_FinStats!AT61 - 'O_FinStats - Vals'!AT61","v":0},{"$f":"O_FinStats!AU61 - 'O_FinStats - Vals'!AU61","v":0},{"$f":"O_FinStats!AV61 - 'O_FinStats - Vals'!AV61","v":0},{"$f":"O_FinStats!AW61 - 'O_FinStats - Vals'!AW61","v":0},{"$f":"O_FinStats!AX61 - 'O_FinStats - Vals'!AX61","v":0},{"$f":"O_FinStats!AY61 - 'O_FinStats - Vals'!AY61","v":0},{"$f":"O_FinStats!AZ61 - 'O_FinStats - Vals'!AZ61","v":0},{"$f":"O_FinStats!BA61 - 'O_FinStats - Vals'!BA61","v":0},{"$f":"O_FinStats!BB61 - 'O_FinStats - Vals'!BB61","v":0},{"$f":"O_FinStats!BC61 - 'O_FinStats - Vals'!BC61","v":0},{"$f":"O_FinStats!BD61 - 'O_FinStats - Vals'!BD61","v":0},{"$f":"O_FinStats!BE61 - 'O_FinStats - Vals'!BE61","v":0},{"$f":"O_FinStats!BF61 - 'O_FinStats - Vals'!BF61","v":0},{"$f":"O_FinStats!BG61 - 'O_FinStats - Vals'!BG61","v":0},{"$f":"O_FinStats!BH61 - 'O_FinStats - Vals'!BH61","v":0},{"$f":"O_FinStats!BI61 - 'O_FinStats - Vals'!BI61","v":0},{"$f":"O_FinStats!BJ61 - 'O_FinStats - Vals'!BJ61","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E62","v":"Pensions - Opt outs - Oceanic - Outturn"},null,{"$f":"O_FinStats!G62","v":"£'000 "},{"$f":"O_FinStats!H62","v":"Nominal"},{"$f":"O_FinStats!I62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y62 - 'O_FinStats - Vals'!Y62","v":0},null,{"$f":"O_FinStats!AA62 - 'O_FinStats - Vals'!AA62","v":0},{"$f":"O_FinStats!AB62 - 'O_FinStats - Vals'!AB62","v":0},{"$f":"O_FinStats!AC62 - 'O_FinStats - Vals'!AC62","v":0},{"$f":"O_FinStats!AD62 - 'O_FinStats - Vals'!AD62","v":0},{"$f":"O_FinStats!AE62 - 'O_FinStats - Vals'!AE62","v":0},{"$f":"O_FinStats!AF62 - 'O_FinStats - Vals'!AF62","v":0},{"$f":"O_FinStats!AG62 - 'O_FinStats - Vals'!AG62","v":0},{"$f":"O_FinStats!AH62 - 'O_FinStats - Vals'!AH62","v":0},{"$f":"O_FinStats!AI62 - 'O_FinStats - Vals'!AI62","v":0},{"$f":"O_FinStats!AJ62 - 'O_FinStats - Vals'!AJ62","v":0},{"$f":"O_FinStats!AK62 - 'O_FinStats - Vals'!AK62","v":0},{"$f":"O_FinStats!AL62 - 'O_FinStats - Vals'!AL62","v":0},{"$f":"O_FinStats!AM62 - 'O_FinStats - Vals'!AM62","v":0},{"$f":"O_FinStats!AN62 - 'O_FinStats - Vals'!AN62","v":0},{"$f":"O_FinStats!AO62 - 'O_FinStats - Vals'!AO62","v":0},{"$f":"O_FinStats!AP62 - 'O_FinStats - Vals'!AP62","v":0},{"$f":"O_FinStats!AQ62 - 'O_FinStats - Vals'!AQ62","v":0},{"$f":"O_FinStats!AR62 - 'O_FinStats - Vals'!AR62","v":0},{"$f":"O_FinStats!AS62 - 'O_FinStats - Vals'!AS62","v":0},{"$f":"O_FinStats!AT62 - 'O_FinStats - Vals'!AT62","v":0},{"$f":"O_FinStats!AU62 - 'O_FinStats - Vals'!AU62","v":0},{"$f":"O_FinStats!AV62 - 'O_FinStats - Vals'!AV62","v":0},{"$f":"O_FinStats!AW62 - 'O_FinStats - Vals'!AW62","v":0},{"$f":"O_FinStats!AX62 - 'O_FinStats - Vals'!AX62","v":0},{"$f":"O_FinStats!AY62 - 'O_FinStats - Vals'!AY62","v":0},{"$f":"O_FinStats!AZ62 - 'O_FinStats - Vals'!AZ62","v":0},{"$f":"O_FinStats!BA62 - 'O_FinStats - Vals'!BA62","v":0},{"$f":"O_FinStats!BB62 - 'O_FinStats - Vals'!BB62","v":0},{"$f":"O_FinStats!BC62 - 'O_FinStats - Vals'!BC62","v":0},{"$f":"O_FinStats!BD62 - 'O_FinStats - Vals'!BD62","v":0},{"$f":"O_FinStats!BE62 - 'O_FinStats - Vals'!BE62","v":0},{"$f":"O_FinStats!BF62 - 'O_FinStats - Vals'!BF62","v":0},{"$f":"O_FinStats!BG62 - 'O_FinStats - Vals'!BG62","v":0},{"$f":"O_FinStats!BH62 - 'O_FinStats - Vals'!BH62","v":0},{"$f":"O_FinStats!BI62 - 'O_FinStats - Vals'!BI62","v":0},{"$f":"O_FinStats!BJ62 - 'O_FinStats - Vals'!BJ62","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E63","v":"Pensions - Other pension costs - Oceanic - Outturn"},null,{"$f":"O_FinStats!G63","v":"£'000 "},{"$f":"O_FinStats!H63","v":"Nominal"},{"$f":"O_FinStats!I63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y63 - 'O_FinStats - Vals'!Y63","v":0},null,{"$f":"O_FinStats!AA63 - 'O_FinStats - Vals'!AA63","v":0},{"$f":"O_FinStats!AB63 - 'O_FinStats - Vals'!AB63","v":0},{"$f":"O_FinStats!AC63 - 'O_FinStats - Vals'!AC63","v":0},{"$f":"O_FinStats!AD63 - 'O_FinStats - Vals'!AD63","v":0},{"$f":"O_FinStats!AE63 - 'O_FinStats - Vals'!AE63","v":0},{"$f":"O_FinStats!AF63 - 'O_FinStats - Vals'!AF63","v":0},{"$f":"O_FinStats!AG63 - 'O_FinStats - Vals'!AG63","v":0},{"$f":"O_FinStats!AH63 - 'O_FinStats - Vals'!AH63","v":0},{"$f":"O_FinStats!AI63 - 'O_FinStats - Vals'!AI63","v":0},{"$f":"O_FinStats!AJ63 - 'O_FinStats - Vals'!AJ63","v":0},{"$f":"O_FinStats!AK63 - 'O_FinStats - Vals'!AK63","v":0},{"$f":"O_FinStats!AL63 - 'O_FinStats - Vals'!AL63","v":0},{"$f":"O_FinStats!AM63 - 'O_FinStats - Vals'!AM63","v":0},{"$f":"O_FinStats!AN63 - 'O_FinStats - Vals'!AN63","v":0},{"$f":"O_FinStats!AO63 - 'O_FinStats - Vals'!AO63","v":0},{"$f":"O_FinStats!AP63 - 'O_FinStats - Vals'!AP63","v":0},{"$f":"O_FinStats!AQ63 - 'O_FinStats - Vals'!AQ63","v":0},{"$f":"O_FinStats!AR63 - 'O_FinStats - Vals'!AR63","v":0},{"$f":"O_FinStats!AS63 - 'O_FinStats - Vals'!AS63","v":0},{"$f":"O_FinStats!AT63 - 'O_FinStats - Vals'!AT63","v":0},{"$f":"O_FinStats!AU63 - 'O_FinStats - Vals'!AU63","v":0},{"$f":"O_FinStats!AV63 - 'O_FinStats - Vals'!AV63","v":0},{"$f":"O_FinStats!AW63 - 'O_FinStats - Vals'!AW63","v":0},{"$f":"O_FinStats!AX63 - 'O_FinStats - Vals'!AX63","v":0},{"$f":"O_FinStats!AY63 - 'O_FinStats - Vals'!AY63","v":0},{"$f":"O_FinStats!AZ63 - 'O_FinStats - Vals'!AZ63","v":0},{"$f":"O_FinStats!BA63 - 'O_FinStats - Vals'!BA63","v":0},{"$f":"O_FinStats!BB63 - 'O_FinStats - Vals'!BB63","v":0},{"$f":"O_FinStats!BC63 - 'O_FinStats - Vals'!BC63","v":0},{"$f":"O_FinStats!BD63 - 'O_FinStats - Vals'!BD63","v":0},{"$f":"O_FinStats!BE63 - 'O_FinStats - Vals'!BE63","v":0},{"$f":"O_FinStats!BF63 - 'O_FinStats - Vals'!BF63","v":0},{"$f":"O_FinStats!BG63 - 'O_FinStats - Vals'!BG63","v":0},{"$f":"O_FinStats!BH63 - 'O_FinStats - Vals'!BH63","v":0},{"$f":"O_FinStats!BI63 - 'O_FinStats - Vals'!BI63","v":0},{"$f":"O_FinStats!BJ63 - 'O_FinStats - Vals'!BJ63","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E64","v":"Opex - Redundancy - Oceanic - Outturn"},null,{"$f":"O_FinStats!G64","v":"£'000 "},{"$f":"O_FinStats!H64","v":"Nominal"},{"$f":"O_FinStats!I64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y64 - 'O_FinStats - Vals'!Y64","v":0},null,{"$f":"O_FinStats!AA64 - 'O_FinStats - Vals'!AA64","v":0},{"$f":"O_FinStats!AB64 - 'O_FinStats - Vals'!AB64","v":0},{"$f":"O_FinStats!AC64 - 'O_FinStats - Vals'!AC64","v":0},{"$f":"O_FinStats!AD64 - 'O_FinStats - Vals'!AD64","v":0},{"$f":"O_FinStats!AE64 - 'O_FinStats - Vals'!AE64","v":0},{"$f":"O_FinStats!AF64 - 'O_FinStats - Vals'!AF64","v":0},{"$f":"O_FinStats!AG64 - 'O_FinStats - Vals'!AG64","v":0},{"$f":"O_FinStats!AH64 - 'O_FinStats - Vals'!AH64","v":0},{"$f":"O_FinStats!AI64 - 'O_FinStats - Vals'!AI64","v":0},{"$f":"O_FinStats!AJ64 - 'O_FinStats - Vals'!AJ64","v":0},{"$f":"O_FinStats!AK64 - 'O_FinStats - Vals'!AK64","v":0},{"$f":"O_FinStats!AL64 - 'O_FinStats - Vals'!AL64","v":0},{"$f":"O_FinStats!AM64 - 'O_FinStats - Vals'!AM64","v":0},{"$f":"O_FinStats!AN64 - 'O_FinStats - Vals'!AN64","v":0},{"$f":"O_FinStats!AO64 - 'O_FinStats - Vals'!AO64","v":0},{"$f":"O_FinStats!AP64 - 'O_FinStats - Vals'!AP64","v":0},{"$f":"O_FinStats!AQ64 - 'O_FinStats - Vals'!AQ64","v":0},{"$f":"O_FinStats!AR64 - 'O_FinStats - Vals'!AR64","v":0},{"$f":"O_FinStats!AS64 - 'O_FinStats - Vals'!AS64","v":0},{"$f":"O_FinStats!AT64 - 'O_FinStats - Vals'!AT64","v":0},{"$f":"O_FinStats!AU64 - 'O_FinStats - Vals'!AU64","v":0},{"$f":"O_FinStats!AV64 - 'O_FinStats - Vals'!AV64","v":0},{"$f":"O_FinStats!AW64 - 'O_FinStats - Vals'!AW64","v":0},{"$f":"O_FinStats!AX64 - 'O_FinStats - Vals'!AX64","v":0},{"$f":"O_FinStats!AY64 - 'O_FinStats - Vals'!AY64","v":0},{"$f":"O_FinStats!AZ64 - 'O_FinStats - Vals'!AZ64","v":0},{"$f":"O_FinStats!BA64 - 'O_FinStats - Vals'!BA64","v":0},{"$f":"O_FinStats!BB64 - 'O_FinStats - Vals'!BB64","v":0},{"$f":"O_FinStats!BC64 - 'O_FinStats - Vals'!BC64","v":0},{"$f":"O_FinStats!BD64 - 'O_FinStats - Vals'!BD64","v":0},{"$f":"O_FinStats!BE64 - 'O_FinStats - Vals'!BE64","v":0},{"$f":"O_FinStats!BF64 - 'O_FinStats - Vals'!BF64","v":0},{"$f":"O_FinStats!BG64 - 'O_FinStats - Vals'!BG64","v":0},{"$f":"O_FinStats!BH64 - 'O_FinStats - Vals'!BH64","v":0},{"$f":"O_FinStats!BI64 - 'O_FinStats - Vals'!BI64","v":0},{"$f":"O_FinStats!BJ64 - 'O_FinStats - Vals'!BJ64","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E65","v":"Opex - Non-staff costs - Oceanic - Outturn"},null,{"$f":"O_FinStats!G65","v":"£'000 "},{"$f":"O_FinStats!H65","v":"Nominal"},{"$f":"O_FinStats!I65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y65 - 'O_FinStats - Vals'!Y65","v":0},null,{"$f":"O_FinStats!AA65 - 'O_FinStats - Vals'!AA65","v":0},{"$f":"O_FinStats!AB65 - 'O_FinStats - Vals'!AB65","v":0},{"$f":"O_FinStats!AC65 - 'O_FinStats - Vals'!AC65","v":0},{"$f":"O_FinStats!AD65 - 'O_FinStats - Vals'!AD65","v":0},{"$f":"O_FinStats!AE65 - 'O_FinStats - Vals'!AE65","v":0},{"$f":"O_FinStats!AF65 - 'O_FinStats - Vals'!AF65","v":0},{"$f":"O_FinStats!AG65 - 'O_FinStats - Vals'!AG65","v":0},{"$f":"O_FinStats!AH65 - 'O_FinStats - Vals'!AH65","v":0},{"$f":"O_FinStats!AI65 - 'O_FinStats - Vals'!AI65","v":0},{"$f":"O_FinStats!AJ65 - 'O_FinStats - Vals'!AJ65","v":0},{"$f":"O_FinStats!AK65 - 'O_FinStats - Vals'!AK65","v":0},{"$f":"O_FinStats!AL65 - 'O_FinStats - Vals'!AL65","v":0},{"$f":"O_FinStats!AM65 - 'O_FinStats - Vals'!AM65","v":0},{"$f":"O_FinStats!AN65 - 'O_FinStats - Vals'!AN65","v":0},{"$f":"O_FinStats!AO65 - 'O_FinStats - Vals'!AO65","v":0},{"$f":"O_FinStats!AP65 - 'O_FinStats - Vals'!AP65","v":0},{"$f":"O_FinStats!AQ65 - 'O_FinStats - Vals'!AQ65","v":0},{"$f":"O_FinStats!AR65 - 'O_FinStats - Vals'!AR65","v":0},{"$f":"O_FinStats!AS65 - 'O_FinStats - Vals'!AS65","v":0},{"$f":"O_FinStats!AT65 - 'O_FinStats - Vals'!AT65","v":0},{"$f":"O_FinStats!AU65 - 'O_FinStats - Vals'!AU65","v":0},{"$f":"O_FinStats!AV65 - 'O_FinStats - Vals'!AV65","v":0},{"$f":"O_FinStats!AW65 - 'O_FinStats - Vals'!AW65","v":0},{"$f":"O_FinStats!AX65 - 'O_FinStats - Vals'!AX65","v":0},{"$f":"O_FinStats!AY65 - 'O_FinStats - Vals'!AY65","v":0},{"$f":"O_FinStats!AZ65 - 'O_FinStats - Vals'!AZ65","v":0},{"$f":"O_FinStats!BA65 - 'O_FinStats - Vals'!BA65","v":0},{"$f":"O_FinStats!BB65 - 'O_FinStats - Vals'!BB65","v":0},{"$f":"O_FinStats!BC65 - 'O_FinStats - Vals'!BC65","v":0},{"$f":"O_FinStats!BD65 - 'O_FinStats - Vals'!BD65","v":0},{"$f":"O_FinStats!BE65 - 'O_FinStats - Vals'!BE65","v":0},{"$f":"O_FinStats!BF65 - 'O_FinStats - Vals'!BF65","v":0},{"$f":"O_FinStats!BG65 - 'O_FinStats - Vals'!BG65","v":0},{"$f":"O_FinStats!BH65 - 'O_FinStats - Vals'!BH65","v":0},{"$f":"O_FinStats!BI65 - 'O_FinStats - Vals'!BI65","v":0},{"$f":"O_FinStats!BJ65 - 'O_FinStats - Vals'!BJ65","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E66","v":"ADS - B Tango - Oceanic - Outturn"},null,{"$f":"O_FinStats!G66","v":"£'000 "},{"$f":"O_FinStats!H66","v":"Nominal"},{"$f":"O_FinStats!I66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y66 - 'O_FinStats - Vals'!Y66","v":0},null,{"$f":"O_FinStats!AA66 - 'O_FinStats - Vals'!AA66","v":0},{"$f":"O_FinStats!AB66 - 'O_FinStats - Vals'!AB66","v":0},{"$f":"O_FinStats!AC66 - 'O_FinStats - Vals'!AC66","v":0},{"$f":"O_FinStats!AD66 - 'O_FinStats - Vals'!AD66","v":0},{"$f":"O_FinStats!AE66 - 'O_FinStats - Vals'!AE66","v":0},{"$f":"O_FinStats!AF66 - 'O_FinStats - Vals'!AF66","v":0},{"$f":"O_FinStats!AG66 - 'O_FinStats - Vals'!AG66","v":0},{"$f":"O_FinStats!AH66 - 'O_FinStats - Vals'!AH66","v":0},{"$f":"O_FinStats!AI66 - 'O_FinStats - Vals'!AI66","v":0},{"$f":"O_FinStats!AJ66 - 'O_FinStats - Vals'!AJ66","v":0},{"$f":"O_FinStats!AK66 - 'O_FinStats - Vals'!AK66","v":0},{"$f":"O_FinStats!AL66 - 'O_FinStats - Vals'!AL66","v":0},{"$f":"O_FinStats!AM66 - 'O_FinStats - Vals'!AM66","v":0},{"$f":"O_FinStats!AN66 - 'O_FinStats - Vals'!AN66","v":0},{"$f":"O_FinStats!AO66 - 'O_FinStats - Vals'!AO66","v":0},{"$f":"O_FinStats!AP66 - 'O_FinStats - Vals'!AP66","v":0},{"$f":"O_FinStats!AQ66 - 'O_FinStats - Vals'!AQ66","v":0},{"$f":"O_FinStats!AR66 - 'O_FinStats - Vals'!AR66","v":0},{"$f":"O_FinStats!AS66 - 'O_FinStats - Vals'!AS66","v":0},{"$f":"O_FinStats!AT66 - 'O_FinStats - Vals'!AT66","v":0},{"$f":"O_FinStats!AU66 - 'O_FinStats - Vals'!AU66","v":0},{"$f":"O_FinStats!AV66 - 'O_FinStats - Vals'!AV66","v":0},{"$f":"O_FinStats!AW66 - 'O_FinStats - Vals'!AW66","v":0},{"$f":"O_FinStats!AX66 - 'O_FinStats - Vals'!AX66","v":0},{"$f":"O_FinStats!AY66 - 'O_FinStats - Vals'!AY66","v":0},{"$f":"O_FinStats!AZ66 - 'O_FinStats - Vals'!AZ66","v":0},{"$f":"O_FinStats!BA66 - 'O_FinStats - Vals'!BA66","v":0},{"$f":"O_FinStats!BB66 - 'O_FinStats - Vals'!BB66","v":0},{"$f":"O_FinStats!BC66 - 'O_FinStats - Vals'!BC66","v":0},{"$f":"O_FinStats!BD66 - 'O_FinStats - Vals'!BD66","v":0},{"$f":"O_FinStats!BE66 - 'O_FinStats - Vals'!BE66","v":0},{"$f":"O_FinStats!BF66 - 'O_FinStats - Vals'!BF66","v":0},{"$f":"O_FinStats!BG66 - 'O_FinStats - Vals'!BG66","v":0},{"$f":"O_FinStats!BH66 - 'O_FinStats - Vals'!BH66","v":0},{"$f":"O_FinStats!BI66 - 'O_FinStats - Vals'!BI66","v":0},{"$f":"O_FinStats!BJ66 - 'O_FinStats - Vals'!BJ66","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E67","v":"ADS - B North Atlantic - Oceanic - Outturn"},null,{"$f":"O_FinStats!G67","v":"£'000 "},{"$f":"O_FinStats!H67","v":"Nominal"},{"$f":"O_FinStats!I67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y67 - 'O_FinStats - Vals'!Y67","v":0},null,{"$f":"O_FinStats!AA67 - 'O_FinStats - Vals'!AA67","v":0},{"$f":"O_FinStats!AB67 - 'O_FinStats - Vals'!AB67","v":0},{"$f":"O_FinStats!AC67 - 'O_FinStats - Vals'!AC67","v":0},{"$f":"O_FinStats!AD67 - 'O_FinStats - Vals'!AD67","v":0},{"$f":"O_FinStats!AE67 - 'O_FinStats - Vals'!AE67","v":0},{"$f":"O_FinStats!AF67 - 'O_FinStats - Vals'!AF67","v":0},{"$f":"O_FinStats!AG67 - 'O_FinStats - Vals'!AG67","v":0},{"$f":"O_FinStats!AH67 - 'O_FinStats - Vals'!AH67","v":0},{"$f":"O_FinStats!AI67 - 'O_FinStats - Vals'!AI67","v":0},{"$f":"O_FinStats!AJ67 - 'O_FinStats - Vals'!AJ67","v":0},{"$f":"O_FinStats!AK67 - 'O_FinStats - Vals'!AK67","v":0},{"$f":"O_FinStats!AL67 - 'O_FinStats - Vals'!AL67","v":0},{"$f":"O_FinStats!AM67 - 'O_FinStats - Vals'!AM67","v":0},{"$f":"O_FinStats!AN67 - 'O_FinStats - Vals'!AN67","v":0},{"$f":"O_FinStats!AO67 - 'O_FinStats - Vals'!AO67","v":0},{"$f":"O_FinStats!AP67 - 'O_FinStats - Vals'!AP67","v":0},{"$f":"O_FinStats!AQ67 - 'O_FinStats - Vals'!AQ67","v":0},{"$f":"O_FinStats!AR67 - 'O_FinStats - Vals'!AR67","v":0},{"$f":"O_FinStats!AS67 - 'O_FinStats - Vals'!AS67","v":0},{"$f":"O_FinStats!AT67 - 'O_FinStats - Vals'!AT67","v":0},{"$f":"O_FinStats!AU67 - 'O_FinStats - Vals'!AU67","v":0},{"$f":"O_FinStats!AV67 - 'O_FinStats - Vals'!AV67","v":0},{"$f":"O_FinStats!AW67 - 'O_FinStats - Vals'!AW67","v":0},{"$f":"O_FinStats!AX67 - 'O_FinStats - Vals'!AX67","v":0},{"$f":"O_FinStats!AY67 - 'O_FinStats - Vals'!AY67","v":0},{"$f":"O_FinStats!AZ67 - 'O_FinStats - Vals'!AZ67","v":0},{"$f":"O_FinStats!BA67 - 'O_FinStats - Vals'!BA67","v":0},{"$f":"O_FinStats!BB67 - 'O_FinStats - Vals'!BB67","v":0},{"$f":"O_FinStats!BC67 - 'O_FinStats - Vals'!BC67","v":0},{"$f":"O_FinStats!BD67 - 'O_FinStats - Vals'!BD67","v":0},{"$f":"O_FinStats!BE67 - 'O_FinStats - Vals'!BE67","v":0},{"$f":"O_FinStats!BF67 - 'O_FinStats - Vals'!BF67","v":0},{"$f":"O_FinStats!BG67 - 'O_FinStats - Vals'!BG67","v":0},{"$f":"O_FinStats!BH67 - 'O_FinStats - Vals'!BH67","v":0},{"$f":"O_FinStats!BI67 - 'O_FinStats - Vals'!BI67","v":0},{"$f":"O_FinStats!BJ67 - 'O_FinStats - Vals'!BJ67","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E68","v":"Opex - Spare Cash provisions - Oceanic - Outturn"},null,{"$f":"O_FinStats!G68","v":"£'000 "},{"$f":"O_FinStats!H68","v":"Nominal"},{"$f":"O_FinStats!I68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y68 - 'O_FinStats - Vals'!Y68","v":0},null,{"$f":"O_FinStats!AA68 - 'O_FinStats - Vals'!AA68","v":0},{"$f":"O_FinStats!AB68 - 'O_FinStats - Vals'!AB68","v":0},{"$f":"O_FinStats!AC68 - 'O_FinStats - Vals'!AC68","v":0},{"$f":"O_FinStats!AD68 - 'O_FinStats - Vals'!AD68","v":0},{"$f":"O_FinStats!AE68 - 'O_FinStats - Vals'!AE68","v":0},{"$f":"O_FinStats!AF68 - 'O_FinStats - Vals'!AF68","v":0},{"$f":"O_FinStats!AG68 - 'O_FinStats - Vals'!AG68","v":0},{"$f":"O_FinStats!AH68 - 'O_FinStats - Vals'!AH68","v":0},{"$f":"O_FinStats!AI68 - 'O_FinStats - Vals'!AI68","v":0},{"$f":"O_FinStats!AJ68 - 'O_FinStats - Vals'!AJ68","v":0},{"$f":"O_FinStats!AK68 - 'O_FinStats - Vals'!AK68","v":0},{"$f":"O_FinStats!AL68 - 'O_FinStats - Vals'!AL68","v":0},{"$f":"O_FinStats!AM68 - 'O_FinStats - Vals'!AM68","v":0},{"$f":"O_FinStats!AN68 - 'O_FinStats - Vals'!AN68","v":0},{"$f":"O_FinStats!AO68 - 'O_FinStats - Vals'!AO68","v":0},{"$f":"O_FinStats!AP68 - 'O_FinStats - Vals'!AP68","v":0},{"$f":"O_FinStats!AQ68 - 'O_FinStats - Vals'!AQ68","v":0},{"$f":"O_FinStats!AR68 - 'O_FinStats - Vals'!AR68","v":0},{"$f":"O_FinStats!AS68 - 'O_FinStats - Vals'!AS68","v":0},{"$f":"O_FinStats!AT68 - 'O_FinStats - Vals'!AT68","v":0},{"$f":"O_FinStats!AU68 - 'O_FinStats - Vals'!AU68","v":0},{"$f":"O_FinStats!AV68 - 'O_FinStats - Vals'!AV68","v":0},{"$f":"O_FinStats!AW68 - 'O_FinStats - Vals'!AW68","v":0},{"$f":"O_FinStats!AX68 - 'O_FinStats - Vals'!AX68","v":0},{"$f":"O_FinStats!AY68 - 'O_FinStats - Vals'!AY68","v":0},{"$f":"O_FinStats!AZ68 - 'O_FinStats - Vals'!AZ68","v":0},{"$f":"O_FinStats!BA68 - 'O_FinStats - Vals'!BA68","v":0},{"$f":"O_FinStats!BB68 - 'O_FinStats - Vals'!BB68","v":0},{"$f":"O_FinStats!BC68 - 'O_FinStats - Vals'!BC68","v":0},{"$f":"O_FinStats!BD68 - 'O_FinStats - Vals'!BD68","v":0},{"$f":"O_FinStats!BE68 - 'O_FinStats - Vals'!BE68","v":0},{"$f":"O_FinStats!BF68 - 'O_FinStats - Vals'!BF68","v":0},{"$f":"O_FinStats!BG68 - 'O_FinStats - Vals'!BG68","v":0},{"$f":"O_FinStats!BH68 - 'O_FinStats - Vals'!BH68","v":0},{"$f":"O_FinStats!BI68 - 'O_FinStats - Vals'!BI68","v":0},{"$f":"O_FinStats!BJ68 - 'O_FinStats - Vals'!BJ68","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E70","v":"Total Operating Costs"},null,{"$f":"O_FinStats!G70","v":"£'000 "},{"$f":"O_FinStats!H70","v":"Nominal"},{"$f":"O_FinStats!I70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y70 - 'O_FinStats - Vals'!Y70","v":0},null,{"$f":"O_FinStats!AA70 - 'O_FinStats - Vals'!AA70","v":0},{"$f":"O_FinStats!AB70 - 'O_FinStats - Vals'!AB70","v":0},{"$f":"O_FinStats!AC70 - 'O_FinStats - Vals'!AC70","v":0},{"$f":"O_FinStats!AD70 - 'O_FinStats - Vals'!AD70","v":0},{"$f":"O_FinStats!AE70 - 'O_FinStats - Vals'!AE70","v":0},{"$f":"O_FinStats!AF70 - 'O_FinStats - Vals'!AF70","v":0},{"$f":"O_FinStats!AG70 - 'O_FinStats - Vals'!AG70","v":0},{"$f":"O_FinStats!AH70 - 'O_FinStats - Vals'!AH70","v":0},{"$f":"O_FinStats!AI70 - 'O_FinStats - Vals'!AI70","v":0},{"$f":"O_FinStats!AJ70 - 'O_FinStats - Vals'!AJ70","v":0},{"$f":"O_FinStats!AK70 - 'O_FinStats - Vals'!AK70","v":0},{"$f":"O_FinStats!AL70 - 'O_FinStats - Vals'!AL70","v":0},{"$f":"O_FinStats!AM70 - 'O_FinStats - Vals'!AM70","v":0},{"$f":"O_FinStats!AN70 - 'O_FinStats - Vals'!AN70","v":0},{"$f":"O_FinStats!AO70 - 'O_FinStats - Vals'!AO70","v":0},{"$f":"O_FinStats!AP70 - 'O_FinStats - Vals'!AP70","v":0},{"$f":"O_FinStats!AQ70 - 'O_FinStats - Vals'!AQ70","v":0},{"$f":"O_FinStats!AR70 - 'O_FinStats - Vals'!AR70","v":0},{"$f":"O_FinStats!AS70 - 'O_FinStats - Vals'!AS70","v":0},{"$f":"O_FinStats!AT70 - 'O_FinStats - Vals'!AT70","v":0},{"$f":"O_FinStats!AU70 - 'O_FinStats - Vals'!AU70","v":0},{"$f":"O_FinStats!AV70 - 'O_FinStats - Vals'!AV70","v":0},{"$f":"O_FinStats!AW70 - 'O_FinStats - Vals'!AW70","v":0},{"$f":"O_FinStats!AX70 - 'O_FinStats - Vals'!AX70","v":0},{"$f":"O_FinStats!AY70 - 'O_FinStats - Vals'!AY70","v":0},{"$f":"O_FinStats!AZ70 - 'O_FinStats - Vals'!AZ70","v":0},{"$f":"O_FinStats!BA70 - 'O_FinStats - Vals'!BA70","v":0},{"$f":"O_FinStats!BB70 - 'O_FinStats - Vals'!BB70","v":0},{"$f":"O_FinStats!BC70 - 'O_FinStats - Vals'!BC70","v":0},{"$f":"O_FinStats!BD70 - 'O_FinStats - Vals'!BD70","v":0},{"$f":"O_FinStats!BE70 - 'O_FinStats - Vals'!BE70","v":0},{"$f":"O_FinStats!BF70 - 'O_FinStats - Vals'!BF70","v":0},{"$f":"O_FinStats!BG70 - 'O_FinStats - Vals'!BG70","v":0},{"$f":"O_FinStats!BH70 - 'O_FinStats - Vals'!BH70","v":0},{"$f":"O_FinStats!BI70 - 'O_FinStats - Vals'!BI70","v":0},{"$f":"O_FinStats!BJ70 - 'O_FinStats - Vals'!BJ70","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E72","v":"Operating Profit (EBITDA)"},null,{"$f":"O_FinStats!G72","v":"£'000 "},{"$f":"O_FinStats!H72","v":"Nominal"},{"$f":"O_FinStats!I72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y72 - 'O_FinStats - Vals'!Y72","v":0},null,{"$f":"O_FinStats!AA72 - 'O_FinStats - Vals'!AA72","v":0},{"$f":"O_FinStats!AB72 - 'O_FinStats - Vals'!AB72","v":0},{"$f":"O_FinStats!AC72 - 'O_FinStats - Vals'!AC72","v":0},{"$f":"O_FinStats!AD72 - 'O_FinStats - Vals'!AD72","v":0},{"$f":"O_FinStats!AE72 - 'O_FinStats - Vals'!AE72","v":0},{"$f":"O_FinStats!AF72 - 'O_FinStats - Vals'!AF72","v":0},{"$f":"O_FinStats!AG72 - 'O_FinStats - Vals'!AG72","v":0},{"$f":"O_FinStats!AH72 - 'O_FinStats - Vals'!AH72","v":0},{"$f":"O_FinStats!AI72 - 'O_FinStats - Vals'!AI72","v":0},{"$f":"O_FinStats!AJ72 - 'O_FinStats - Vals'!AJ72","v":0},{"$f":"O_FinStats!AK72 - 'O_FinStats - Vals'!AK72","v":0},{"$f":"O_FinStats!AL72 - 'O_FinStats - Vals'!AL72","v":0},{"$f":"O_FinStats!AM72 - 'O_FinStats - Vals'!AM72","v":0},{"$f":"O_FinStats!AN72 - 'O_FinStats - Vals'!AN72","v":0},{"$f":"O_FinStats!AO72 - 'O_FinStats - Vals'!AO72","v":0},{"$f":"O_FinStats!AP72 - 'O_FinStats - Vals'!AP72","v":0},{"$f":"O_FinStats!AQ72 - 'O_FinStats - Vals'!AQ72","v":0},{"$f":"O_FinStats!AR72 - 'O_FinStats - Vals'!AR72","v":0},{"$f":"O_FinStats!AS72 - 'O_FinStats - Vals'!AS72","v":0},{"$f":"O_FinStats!AT72 - 'O_FinStats - Vals'!AT72","v":0},{"$f":"O_FinStats!AU72 - 'O_FinStats - Vals'!AU72","v":0},{"$f":"O_FinStats!AV72 - 'O_FinStats - Vals'!AV72","v":0},{"$f":"O_FinStats!AW72 - 'O_FinStats - Vals'!AW72","v":0},{"$f":"O_FinStats!AX72 - 'O_FinStats - Vals'!AX72","v":0},{"$f":"O_FinStats!AY72 - 'O_FinStats - Vals'!AY72","v":0},{"$f":"O_FinStats!AZ72 - 'O_FinStats - Vals'!AZ72","v":0},{"$f":"O_FinStats!BA72 - 'O_FinStats - Vals'!BA72","v":0},{"$f":"O_FinStats!BB72 - 'O_FinStats - Vals'!BB72","v":0},{"$f":"O_FinStats!BC72 - 'O_FinStats - Vals'!BC72","v":0},{"$f":"O_FinStats!BD72 - 'O_FinStats - Vals'!BD72","v":0},{"$f":"O_FinStats!BE72 - 'O_FinStats - Vals'!BE72","v":0},{"$f":"O_FinStats!BF72 - 'O_FinStats - Vals'!BF72","v":0},{"$f":"O_FinStats!BG72 - 'O_FinStats - Vals'!BG72","v":0},{"$f":"O_FinStats!BH72 - 'O_FinStats - Vals'!BH72","v":0},{"$f":"O_FinStats!BI72 - 'O_FinStats - Vals'!BI72","v":0},{"$f":"O_FinStats!BJ72 - 'O_FinStats - Vals'!BJ72","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E74","v":"Depreciation (Accounting) Charge - Additions UKATS"},null,{"$f":"O_FinStats!G74","v":"£'000 "},{"$f":"O_FinStats!H74","v":"Nominal"},{"$f":"O_FinStats!I74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y74 - 'O_FinStats - Vals'!Y74","v":0},null,{"$f":"O_FinStats!AA74 - 'O_FinStats - Vals'!AA74","v":0},{"$f":"O_FinStats!AB74 - 'O_FinStats - Vals'!AB74","v":0},{"$f":"O_FinStats!AC74 - 'O_FinStats - Vals'!AC74","v":0},{"$f":"O_FinStats!AD74 - 'O_FinStats - Vals'!AD74","v":0},{"$f":"O_FinStats!AE74 - 'O_FinStats - Vals'!AE74","v":0},{"$f":"O_FinStats!AF74 - 'O_FinStats - Vals'!AF74","v":0},{"$f":"O_FinStats!AG74 - 'O_FinStats - Vals'!AG74","v":0},{"$f":"O_FinStats!AH74 - 'O_FinStats - Vals'!AH74","v":0},{"$f":"O_FinStats!AI74 - 'O_FinStats - Vals'!AI74","v":0},{"$f":"O_FinStats!AJ74 - 'O_FinStats - Vals'!AJ74","v":0},{"$f":"O_FinStats!AK74 - 'O_FinStats - Vals'!AK74","v":0},{"$f":"O_FinStats!AL74 - 'O_FinStats - Vals'!AL74","v":0},{"$f":"O_FinStats!AM74 - 'O_FinStats - Vals'!AM74","v":0},{"$f":"O_FinStats!AN74 - 'O_FinStats - Vals'!AN74","v":0},{"$f":"O_FinStats!AO74 - 'O_FinStats - Vals'!AO74","v":0},{"$f":"O_FinStats!AP74 - 'O_FinStats - Vals'!AP74","v":0},{"$f":"O_FinStats!AQ74 - 'O_FinStats - Vals'!AQ74","v":0},{"$f":"O_FinStats!AR74 - 'O_FinStats - Vals'!AR74","v":0},{"$f":"O_FinStats!AS74 - 'O_FinStats - Vals'!AS74","v":0},{"$f":"O_FinStats!AT74 - 'O_FinStats - Vals'!AT74","v":0},{"$f":"O_FinStats!AU74 - 'O_FinStats - Vals'!AU74","v":0},{"$f":"O_FinStats!AV74 - 'O_FinStats - Vals'!AV74","v":0},{"$f":"O_FinStats!AW74 - 'O_FinStats - Vals'!AW74","v":0},{"$f":"O_FinStats!AX74 - 'O_FinStats - Vals'!AX74","v":0},{"$f":"O_FinStats!AY74 - 'O_FinStats - Vals'!AY74","v":0},{"$f":"O_FinStats!AZ74 - 'O_FinStats - Vals'!AZ74","v":0},{"$f":"O_FinStats!BA74 - 'O_FinStats - Vals'!BA74","v":0},{"$f":"O_FinStats!BB74 - 'O_FinStats - Vals'!BB74","v":0},{"$f":"O_FinStats!BC74 - 'O_FinStats - Vals'!BC74","v":0},{"$f":"O_FinStats!BD74 - 'O_FinStats - Vals'!BD74","v":0},{"$f":"O_FinStats!BE74 - 'O_FinStats - Vals'!BE74","v":0},{"$f":"O_FinStats!BF74 - 'O_FinStats - Vals'!BF74","v":0},{"$f":"O_FinStats!BG74 - 'O_FinStats - Vals'!BG74","v":0},{"$f":"O_FinStats!BH74 - 'O_FinStats - Vals'!BH74","v":0},{"$f":"O_FinStats!BI74 - 'O_FinStats - Vals'!BI74","v":0},{"$f":"O_FinStats!BJ74 - 'O_FinStats - Vals'!BJ74","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E75","v":"Depreciation (Accounting) Charge - Additions Oceanic"},null,{"$f":"O_FinStats!G75","v":"£'000 "},{"$f":"O_FinStats!H75","v":"Nominal"},{"$f":"O_FinStats!I75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y75 - 'O_FinStats - Vals'!Y75","v":0},null,{"$f":"O_FinStats!AA75 - 'O_FinStats - Vals'!AA75","v":0},{"$f":"O_FinStats!AB75 - 'O_FinStats - Vals'!AB75","v":0},{"$f":"O_FinStats!AC75 - 'O_FinStats - Vals'!AC75","v":0},{"$f":"O_FinStats!AD75 - 'O_FinStats - Vals'!AD75","v":0},{"$f":"O_FinStats!AE75 - 'O_FinStats - Vals'!AE75","v":0},{"$f":"O_FinStats!AF75 - 'O_FinStats - Vals'!AF75","v":0},{"$f":"O_FinStats!AG75 - 'O_FinStats - Vals'!AG75","v":0},{"$f":"O_FinStats!AH75 - 'O_FinStats - Vals'!AH75","v":0},{"$f":"O_FinStats!AI75 - 'O_FinStats - Vals'!AI75","v":0},{"$f":"O_FinStats!AJ75 - 'O_FinStats - Vals'!AJ75","v":0},{"$f":"O_FinStats!AK75 - 'O_FinStats - Vals'!AK75","v":0},{"$f":"O_FinStats!AL75 - 'O_FinStats - Vals'!AL75","v":0},{"$f":"O_FinStats!AM75 - 'O_FinStats - Vals'!AM75","v":0},{"$f":"O_FinStats!AN75 - 'O_FinStats - Vals'!AN75","v":0},{"$f":"O_FinStats!AO75 - 'O_FinStats - Vals'!AO75","v":0},{"$f":"O_FinStats!AP75 - 'O_FinStats - Vals'!AP75","v":0},{"$f":"O_FinStats!AQ75 - 'O_FinStats - Vals'!AQ75","v":0},{"$f":"O_FinStats!AR75 - 'O_FinStats - Vals'!AR75","v":0},{"$f":"O_FinStats!AS75 - 'O_FinStats - Vals'!AS75","v":0},{"$f":"O_FinStats!AT75 - 'O_FinStats - Vals'!AT75","v":0},{"$f":"O_FinStats!AU75 - 'O_FinStats - Vals'!AU75","v":0},{"$f":"O_FinStats!AV75 - 'O_FinStats - Vals'!AV75","v":0},{"$f":"O_FinStats!AW75 - 'O_FinStats - Vals'!AW75","v":0},{"$f":"O_FinStats!AX75 - 'O_FinStats - Vals'!AX75","v":0},{"$f":"O_FinStats!AY75 - 'O_FinStats - Vals'!AY75","v":0},{"$f":"O_FinStats!AZ75 - 'O_FinStats - Vals'!AZ75","v":0},{"$f":"O_FinStats!BA75 - 'O_FinStats - Vals'!BA75","v":0},{"$f":"O_FinStats!BB75 - 'O_FinStats - Vals'!BB75","v":0},{"$f":"O_FinStats!BC75 - 'O_FinStats - Vals'!BC75","v":0},{"$f":"O_FinStats!BD75 - 'O_FinStats - Vals'!BD75","v":0},{"$f":"O_FinStats!BE75 - 'O_FinStats - Vals'!BE75","v":0},{"$f":"O_FinStats!BF75 - 'O_FinStats - Vals'!BF75","v":0},{"$f":"O_FinStats!BG75 - 'O_FinStats - Vals'!BG75","v":0},{"$f":"O_FinStats!BH75 - 'O_FinStats - Vals'!BH75","v":0},{"$f":"O_FinStats!BI75 - 'O_FinStats - Vals'!BI75","v":0},{"$f":"O_FinStats!BJ75 - 'O_FinStats - Vals'!BJ75","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E76","v":"NCA existing depreciation NEG"},null,{"$f":"O_FinStats!G76","v":"£'000 "},{"$f":"O_FinStats!H76","v":"Nominal"},{"$f":"O_FinStats!I76","v":"PL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y76 - 'O_FinStats - Vals'!Y76","v":0},null,{"$f":"O_FinStats!AA76 - 'O_FinStats - Vals'!AA76","v":0},{"$f":"O_FinStats!AB76 - 'O_FinStats - Vals'!AB76","v":0},{"$f":"O_FinStats!AC76 - 'O_FinStats - Vals'!AC76","v":0},{"$f":"O_FinStats!AD76 - 'O_FinStats - Vals'!AD76","v":0},{"$f":"O_FinStats!AE76 - 'O_FinStats - Vals'!AE76","v":0},{"$f":"O_FinStats!AF76 - 'O_FinStats - Vals'!AF76","v":0},{"$f":"O_FinStats!AG76 - 'O_FinStats - Vals'!AG76","v":0},{"$f":"O_FinStats!AH76 - 'O_FinStats - Vals'!AH76","v":0},{"$f":"O_FinStats!AI76 - 'O_FinStats - Vals'!AI76","v":0},{"$f":"O_FinStats!AJ76 - 'O_FinStats - Vals'!AJ76","v":0},{"$f":"O_FinStats!AK76 - 'O_FinStats - Vals'!AK76","v":0},{"$f":"O_FinStats!AL76 - 'O_FinStats - Vals'!AL76","v":0},{"$f":"O_FinStats!AM76 - 'O_FinStats - Vals'!AM76","v":0},{"$f":"O_FinStats!AN76 - 'O_FinStats - Vals'!AN76","v":0},{"$f":"O_FinStats!AO76 - 'O_FinStats - Vals'!AO76","v":0},{"$f":"O_FinStats!AP76 - 'O_FinStats - Vals'!AP76","v":0},{"$f":"O_FinStats!AQ76 - 'O_FinStats - Vals'!AQ76","v":0},{"$f":"O_FinStats!AR76 - 'O_FinStats - Vals'!AR76","v":0},{"$f":"O_FinStats!AS76 - 'O_FinStats - Vals'!AS76","v":0},{"$f":"O_FinStats!AT76 - 'O_FinStats - Vals'!AT76","v":0},{"$f":"O_FinStats!AU76 - 'O_FinStats - Vals'!AU76","v":0},{"$f":"O_FinStats!AV76 - 'O_FinStats - Vals'!AV76","v":0},{"$f":"O_FinStats!AW76 - 'O_FinStats - Vals'!AW76","v":0},{"$f":"O_FinStats!AX76 - 'O_FinStats - Vals'!AX76","v":0},{"$f":"O_FinStats!AY76 - 'O_FinStats - Vals'!AY76","v":0},{"$f":"O_FinStats!AZ76 - 'O_FinStats - Vals'!AZ76","v":0},{"$f":"O_FinStats!BA76 - 'O_FinStats - Vals'!BA76","v":0},{"$f":"O_FinStats!BB76 - 'O_FinStats - Vals'!BB76","v":0},{"$f":"O_FinStats!BC76 - 'O_FinStats - Vals'!BC76","v":0},{"$f":"O_FinStats!BD76 - 'O_FinStats - Vals'!BD76","v":0},{"$f":"O_FinStats!BE76 - 'O_FinStats - Vals'!BE76","v":0},{"$f":"O_FinStats!BF76 - 'O_FinStats - Vals'!BF76","v":0},{"$f":"O_FinStats!BG76 - 'O_FinStats - Vals'!BG76","v":0},{"$f":"O_FinStats!BH76 - 'O_FinStats - Vals'!BH76","v":0},{"$f":"O_FinStats!BI76 - 'O_FinStats - Vals'!BI76","v":0},{"$f":"O_FinStats!BJ76 - 'O_FinStats - Vals'!BJ76","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E77","v":"(Increase)/Decrease in Oceanic Provision"},null,{"$f":"O_FinStats!G77","v":"£'000"},{"$f":"O_FinStats!H77","v":"Nominal"},{"$f":"O_FinStats!I77","v":"PL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y77 - 'O_FinStats - Vals'!Y77","v":0},null,{"$f":"O_FinStats!AA77 - 'O_FinStats - Vals'!AA77","v":0},{"$f":"O_FinStats!AB77 - 'O_FinStats - Vals'!AB77","v":0},{"$f":"O_FinStats!AC77 - 'O_FinStats - Vals'!AC77","v":0},{"$f":"O_FinStats!AD77 - 'O_FinStats - Vals'!AD77","v":0},{"$f":"O_FinStats!AE77 - 'O_FinStats - Vals'!AE77","v":0},{"$f":"O_FinStats!AF77 - 'O_FinStats - Vals'!AF77","v":0},{"$f":"O_FinStats!AG77 - 'O_FinStats - Vals'!AG77","v":0},{"$f":"O_FinStats!AH77 - 'O_FinStats - Vals'!AH77","v":0},{"$f":"O_FinStats!AI77 - 'O_FinStats - Vals'!AI77","v":0},{"$f":"O_FinStats!AJ77 - 'O_FinStats - Vals'!AJ77","v":0},{"$f":"O_FinStats!AK77 - 'O_FinStats - Vals'!AK77","v":0},{"$f":"O_FinStats!AL77 - 'O_FinStats - Vals'!AL77","v":0},{"$f":"O_FinStats!AM77 - 'O_FinStats - Vals'!AM77","v":0},{"$f":"O_FinStats!AN77 - 'O_FinStats - Vals'!AN77","v":0},{"$f":"O_FinStats!AO77 - 'O_FinStats - Vals'!AO77","v":0},{"$f":"O_FinStats!AP77 - 'O_FinStats - Vals'!AP77","v":0},{"$f":"O_FinStats!AQ77 - 'O_FinStats - Vals'!AQ77","v":0},{"$f":"O_FinStats!AR77 - 'O_FinStats - Vals'!AR77","v":0},{"$f":"O_FinStats!AS77 - 'O_FinStats - Vals'!AS77","v":0},{"$f":"O_FinStats!AT77 - 'O_FinStats - Vals'!AT77","v":0},{"$f":"O_FinStats!AU77 - 'O_FinStats - Vals'!AU77","v":0},{"$f":"O_FinStats!AV77 - 'O_FinStats - Vals'!AV77","v":0},{"$f":"O_FinStats!AW77 - 'O_FinStats - Vals'!AW77","v":0},{"$f":"O_FinStats!AX77 - 'O_FinStats - Vals'!AX77","v":0},{"$f":"O_FinStats!AY77 - 'O_FinStats - Vals'!AY77","v":0},{"$f":"O_FinStats!AZ77 - 'O_FinStats - Vals'!AZ77","v":0},{"$f":"O_FinStats!BA77 - 'O_FinStats - Vals'!BA77","v":0},{"$f":"O_FinStats!BB77 - 'O_FinStats - Vals'!BB77","v":0},{"$f":"O_FinStats!BC77 - 'O_FinStats - Vals'!BC77","v":0},{"$f":"O_FinStats!BD77 - 'O_FinStats - Vals'!BD77","v":0},{"$f":"O_FinStats!BE77 - 'O_FinStats - Vals'!BE77","v":0},{"$f":"O_FinStats!BF77 - 'O_FinStats - Vals'!BF77","v":0},{"$f":"O_FinStats!BG77 - 'O_FinStats - Vals'!BG77","v":0},{"$f":"O_FinStats!BH77 - 'O_FinStats - Vals'!BH77","v":0},{"$f":"O_FinStats!BI77 - 'O_FinStats - Vals'!BI77","v":0},{"$f":"O_FinStats!BJ77 - 'O_FinStats - Vals'!BJ77","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E78","v":"(Increase)/Decrease in UKATS Provision"},null,{"$f":"O_FinStats!G78","v":"£'000 "},{"$f":"O_FinStats!H78","v":"Nominal"},{"$f":"O_FinStats!I78","v":"PL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y78 - 'O_FinStats - Vals'!Y78","v":0},null,{"$f":"O_FinStats!AA78 - 'O_FinStats - Vals'!AA78","v":0},{"$f":"O_FinStats!AB78 - 'O_FinStats - Vals'!AB78","v":0},{"$f":"O_FinStats!AC78 - 'O_FinStats - Vals'!AC78","v":0},{"$f":"O_FinStats!AD78 - 'O_FinStats - Vals'!AD78","v":0},{"$f":"O_FinStats!AE78 - 'O_FinStats - Vals'!AE78","v":0},{"$f":"O_FinStats!AF78 - 'O_FinStats - Vals'!AF78","v":0},{"$f":"O_FinStats!AG78 - 'O_FinStats - Vals'!AG78","v":0},{"$f":"O_FinStats!AH78 - 'O_FinStats - Vals'!AH78","v":0},{"$f":"O_FinStats!AI78 - 'O_FinStats - Vals'!AI78","v":0},{"$f":"O_FinStats!AJ78 - 'O_FinStats - Vals'!AJ78","v":0},{"$f":"O_FinStats!AK78 - 'O_FinStats - Vals'!AK78","v":0},{"$f":"O_FinStats!AL78 - 'O_FinStats - Vals'!AL78","v":0},{"$f":"O_FinStats!AM78 - 'O_FinStats - Vals'!AM78","v":0},{"$f":"O_FinStats!AN78 - 'O_FinStats - Vals'!AN78","v":0},{"$f":"O_FinStats!AO78 - 'O_FinStats - Vals'!AO78","v":0},{"$f":"O_FinStats!AP78 - 'O_FinStats - Vals'!AP78","v":0},{"$f":"O_FinStats!AQ78 - 'O_FinStats - Vals'!AQ78","v":0},{"$f":"O_FinStats!AR78 - 'O_FinStats - Vals'!AR78","v":0},{"$f":"O_FinStats!AS78 - 'O_FinStats - Vals'!AS78","v":0},{"$f":"O_FinStats!AT78 - 'O_FinStats - Vals'!AT78","v":0},{"$f":"O_FinStats!AU78 - 'O_FinStats - Vals'!AU78","v":0},{"$f":"O_FinStats!AV78 - 'O_FinStats - Vals'!AV78","v":0},{"$f":"O_FinStats!AW78 - 'O_FinStats - Vals'!AW78","v":0},{"$f":"O_FinStats!AX78 - 'O_FinStats - Vals'!AX78","v":0},{"$f":"O_FinStats!AY78 - 'O_FinStats - Vals'!AY78","v":0},{"$f":"O_FinStats!AZ78 - 'O_FinStats - Vals'!AZ78","v":0},{"$f":"O_FinStats!BA78 - 'O_FinStats - Vals'!BA78","v":0},{"$f":"O_FinStats!BB78 - 'O_FinStats - Vals'!BB78","v":0},{"$f":"O_FinStats!BC78 - 'O_FinStats - Vals'!BC78","v":0},{"$f":"O_FinStats!BD78 - 'O_FinStats - Vals'!BD78","v":0},{"$f":"O_FinStats!BE78 - 'O_FinStats - Vals'!BE78","v":0},{"$f":"O_FinStats!BF78 - 'O_FinStats - Vals'!BF78","v":0},{"$f":"O_FinStats!BG78 - 'O_FinStats - Vals'!BG78","v":0},{"$f":"O_FinStats!BH78 - 'O_FinStats - Vals'!BH78","v":0},{"$f":"O_FinStats!BI78 - 'O_FinStats - Vals'!BI78","v":0},{"$f":"O_FinStats!BJ78 - 'O_FinStats - Vals'!BJ78","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E79","v":"Right of Use Asset Amortisation and other adjustments"},null,{"$f":"O_FinStats!G79","v":"£'000 "},{"$f":"O_FinStats!H79","v":"Nominal"},{"$f":"O_FinStats!I79","v":"PL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y79 - 'O_FinStats - Vals'!Y79","v":0},null,{"$f":"O_FinStats!AA79 - 'O_FinStats - Vals'!AA79","v":0},{"$f":"O_FinStats!AB79 - 'O_FinStats - Vals'!AB79","v":0},{"$f":"O_FinStats!AC79 - 'O_FinStats - Vals'!AC79","v":0},{"$f":"O_FinStats!AD79 - 'O_FinStats - Vals'!AD79","v":0},{"$f":"O_FinStats!AE79 - 'O_FinStats - Vals'!AE79","v":0},{"$f":"O_FinStats!AF79 - 'O_FinStats - Vals'!AF79","v":0},{"$f":"O_FinStats!AG79 - 'O_FinStats - Vals'!AG79","v":0},{"$f":"O_FinStats!AH79 - 'O_FinStats - Vals'!AH79","v":0},{"$f":"O_FinStats!AI79 - 'O_FinStats - Vals'!AI79","v":0},{"$f":"O_FinStats!AJ79 - 'O_FinStats - Vals'!AJ79","v":0},{"$f":"O_FinStats!AK79 - 'O_FinStats - Vals'!AK79","v":0},{"$f":"O_FinStats!AL79 - 'O_FinStats - Vals'!AL79","v":0},{"$f":"O_FinStats!AM79 - 'O_FinStats - Vals'!AM79","v":0},{"$f":"O_FinStats!AN79 - 'O_FinStats - Vals'!AN79","v":0},{"$f":"O_FinStats!AO79 - 'O_FinStats - Vals'!AO79","v":0},{"$f":"O_FinStats!AP79 - 'O_FinStats - Vals'!AP79","v":0},{"$f":"O_FinStats!AQ79 - 'O_FinStats - Vals'!AQ79","v":0},{"$f":"O_FinStats!AR79 - 'O_FinStats - Vals'!AR79","v":0},{"$f":"O_FinStats!AS79 - 'O_FinStats - Vals'!AS79","v":0},{"$f":"O_FinStats!AT79 - 'O_FinStats - Vals'!AT79","v":0},{"$f":"O_FinStats!AU79 - 'O_FinStats - Vals'!AU79","v":0},{"$f":"O_FinStats!AV79 - 'O_FinStats - Vals'!AV79","v":0},{"$f":"O_FinStats!AW79 - 'O_FinStats - Vals'!AW79","v":0},{"$f":"O_FinStats!AX79 - 'O_FinStats - Vals'!AX79","v":0},{"$f":"O_FinStats!AY79 - 'O_FinStats - Vals'!AY79","v":0},{"$f":"O_FinStats!AZ79 - 'O_FinStats - Vals'!AZ79","v":0},{"$f":"O_FinStats!BA79 - 'O_FinStats - Vals'!BA79","v":0},{"$f":"O_FinStats!BB79 - 'O_FinStats - Vals'!BB79","v":0},{"$f":"O_FinStats!BC79 - 'O_FinStats - Vals'!BC79","v":0},{"$f":"O_FinStats!BD79 - 'O_FinStats - Vals'!BD79","v":0},{"$f":"O_FinStats!BE79 - 'O_FinStats - Vals'!BE79","v":0},{"$f":"O_FinStats!BF79 - 'O_FinStats - Vals'!BF79","v":0},{"$f":"O_FinStats!BG79 - 'O_FinStats - Vals'!BG79","v":0},{"$f":"O_FinStats!BH79 - 'O_FinStats - Vals'!BH79","v":0},{"$f":"O_FinStats!BI79 - 'O_FinStats - Vals'!BI79","v":0},{"$f":"O_FinStats!BJ79 - 'O_FinStats - Vals'!BJ79","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E80","v":"Movement in Pension Asset - I&E Charge"},null,{"$f":"O_FinStats!G80","v":"£'000 "},{"$f":"O_FinStats!H80","v":"Nominal"},{"$f":"O_FinStats!I80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y80 - 'O_FinStats - Vals'!Y80","v":0},null,{"$f":"O_FinStats!AA80 - 'O_FinStats - Vals'!AA80","v":0},{"$f":"O_FinStats!AB80 - 'O_FinStats - Vals'!AB80","v":0},{"$f":"O_FinStats!AC80 - 'O_FinStats - Vals'!AC80","v":0},{"$f":"O_FinStats!AD80 - 'O_FinStats - Vals'!AD80","v":0},{"$f":"O_FinStats!AE80 - 'O_FinStats - Vals'!AE80","v":0},{"$f":"O_FinStats!AF80 - 'O_FinStats - Vals'!AF80","v":0},{"$f":"O_FinStats!AG80 - 'O_FinStats - Vals'!AG80","v":0},{"$f":"O_FinStats!AH80 - 'O_FinStats - Vals'!AH80","v":0},{"$f":"O_FinStats!AI80 - 'O_FinStats - Vals'!AI80","v":0},{"$f":"O_FinStats!AJ80 - 'O_FinStats - Vals'!AJ80","v":0},{"$f":"O_FinStats!AK80 - 'O_FinStats - Vals'!AK80","v":0},{"$f":"O_FinStats!AL80 - 'O_FinStats - Vals'!AL80","v":0},{"$f":"O_FinStats!AM80 - 'O_FinStats - Vals'!AM80","v":0},{"$f":"O_FinStats!AN80 - 'O_FinStats - Vals'!AN80","v":0},{"$f":"O_FinStats!AO80 - 'O_FinStats - Vals'!AO80","v":0},{"$f":"O_FinStats!AP80 - 'O_FinStats - Vals'!AP80","v":0},{"$f":"O_FinStats!AQ80 - 'O_FinStats - Vals'!AQ80","v":0},{"$f":"O_FinStats!AR80 - 'O_FinStats - Vals'!AR80","v":0},{"$f":"O_FinStats!AS80 - 'O_FinStats - Vals'!AS80","v":0},{"$f":"O_FinStats!AT80 - 'O_FinStats - Vals'!AT80","v":0},{"$f":"O_FinStats!AU80 - 'O_FinStats - Vals'!AU80","v":0},{"$f":"O_FinStats!AV80 - 'O_FinStats - Vals'!AV80","v":0},{"$f":"O_FinStats!AW80 - 'O_FinStats - Vals'!AW80","v":0},{"$f":"O_FinStats!AX80 - 'O_FinStats - Vals'!AX80","v":0},{"$f":"O_FinStats!AY80 - 'O_FinStats - Vals'!AY80","v":0},{"$f":"O_FinStats!AZ80 - 'O_FinStats - Vals'!AZ80","v":0},{"$f":"O_FinStats!BA80 - 'O_FinStats - Vals'!BA80","v":0},{"$f":"O_FinStats!BB80 - 'O_FinStats - Vals'!BB80","v":0},{"$f":"O_FinStats!BC80 - 'O_FinStats - Vals'!BC80","v":0},{"$f":"O_FinStats!BD80 - 'O_FinStats - Vals'!BD80","v":0},{"$f":"O_FinStats!BE80 - 'O_FinStats - Vals'!BE80","v":0},{"$f":"O_FinStats!BF80 - 'O_FinStats - Vals'!BF80","v":0},{"$f":"O_FinStats!BG80 - 'O_FinStats - Vals'!BG80","v":0},{"$f":"O_FinStats!BH80 - 'O_FinStats - Vals'!BH80","v":0},{"$f":"O_FinStats!BI80 - 'O_FinStats - Vals'!BI80","v":0},{"$f":"O_FinStats!BJ80 - 'O_FinStats - Vals'!BJ80","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E82","v":"EBIT"},null,{"$f":"O_FinStats!G82","v":"£'000 "},{"$f":"O_FinStats!H82","v":"Nominal"},{"$f":"O_FinStats!I82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y82 - 'O_FinStats - Vals'!Y82","v":0},null,{"$f":"O_FinStats!AA82 - 'O_FinStats - Vals'!AA82","v":0},{"$f":"O_FinStats!AB82 - 'O_FinStats - Vals'!AB82","v":0},{"$f":"O_FinStats!AC82 - 'O_FinStats - Vals'!AC82","v":0},{"$f":"O_FinStats!AD82 - 'O_FinStats - Vals'!AD82","v":0},{"$f":"O_FinStats!AE82 - 'O_FinStats - Vals'!AE82","v":0},{"$f":"O_FinStats!AF82 - 'O_FinStats - Vals'!AF82","v":0},{"$f":"O_FinStats!AG82 - 'O_FinStats - Vals'!AG82","v":0},{"$f":"O_FinStats!AH82 - 'O_FinStats - Vals'!AH82","v":0},{"$f":"O_FinStats!AI82 - 'O_FinStats - Vals'!AI82","v":0},{"$f":"O_FinStats!AJ82 - 'O_FinStats - Vals'!AJ82","v":0},{"$f":"O_FinStats!AK82 - 'O_FinStats - Vals'!AK82","v":0},{"$f":"O_FinStats!AL82 - 'O_FinStats - Vals'!AL82","v":0},{"$f":"O_FinStats!AM82 - 'O_FinStats - Vals'!AM82","v":0},{"$f":"O_FinStats!AN82 - 'O_FinStats - Vals'!AN82","v":0},{"$f":"O_FinStats!AO82 - 'O_FinStats - Vals'!AO82","v":0},{"$f":"O_FinStats!AP82 - 'O_FinStats - Vals'!AP82","v":0},{"$f":"O_FinStats!AQ82 - 'O_FinStats - Vals'!AQ82","v":0},{"$f":"O_FinStats!AR82 - 'O_FinStats - Vals'!AR82","v":0},{"$f":"O_FinStats!AS82 - 'O_FinStats - Vals'!AS82","v":0},{"$f":"O_FinStats!AT82 - 'O_FinStats - Vals'!AT82","v":0},{"$f":"O_FinStats!AU82 - 'O_FinStats - Vals'!AU82","v":0},{"$f":"O_FinStats!AV82 - 'O_FinStats - Vals'!AV82","v":0},{"$f":"O_FinStats!AW82 - 'O_FinStats - Vals'!AW82","v":0},{"$f":"O_FinStats!AX82 - 'O_FinStats - Vals'!AX82","v":0},{"$f":"O_FinStats!AY82 - 'O_FinStats - Vals'!AY82","v":0},{"$f":"O_FinStats!AZ82 - 'O_FinStats - Vals'!AZ82","v":0},{"$f":"O_FinStats!BA82 - 'O_FinStats - Vals'!BA82","v":0},{"$f":"O_FinStats!BB82 - 'O_FinStats - Vals'!BB82","v":0},{"$f":"O_FinStats!BC82 - 'O_FinStats - Vals'!BC82","v":0},{"$f":"O_FinStats!BD82 - 'O_FinStats - Vals'!BD82","v":0},{"$f":"O_FinStats!BE82 - 'O_FinStats - Vals'!BE82","v":0},{"$f":"O_FinStats!BF82 - 'O_FinStats - Vals'!BF82","v":0},{"$f":"O_FinStats!BG82 - 'O_FinStats - Vals'!BG82","v":0},{"$f":"O_FinStats!BH82 - 'O_FinStats - Vals'!BH82","v":0},{"$f":"O_FinStats!BI82 - 'O_FinStats - Vals'!BI82","v":0},{"$f":"O_FinStats!BJ82 - 'O_FinStats - Vals'!BJ82","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E84","v":"Post 2020 Debt Arrangement Fee Expense (Fixed)"},null,{"$f":"O_FinStats!G84","v":"£'000 "},{"$f":"O_FinStats!H84","v":"Nominal"},{"$f":"O_FinStats!I84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y84 - 'O_FinStats - Vals'!Y84","v":0},null,{"$f":"O_FinStats!AA84 - 'O_FinStats - Vals'!AA84","v":0},{"$f":"O_FinStats!AB84 - 'O_FinStats - Vals'!AB84","v":0},{"$f":"O_FinStats!AC84 - 'O_FinStats - Vals'!AC84","v":0},{"$f":"O_FinStats!AD84 - 'O_FinStats - Vals'!AD84","v":0},{"$f":"O_FinStats!AE84 - 'O_FinStats - Vals'!AE84","v":0},{"$f":"O_FinStats!AF84 - 'O_FinStats - Vals'!AF84","v":0},{"$f":"O_FinStats!AG84 - 'O_FinStats - Vals'!AG84","v":0},{"$f":"O_FinStats!AH84 - 'O_FinStats - Vals'!AH84","v":0},{"$f":"O_FinStats!AI84 - 'O_FinStats - Vals'!AI84","v":0},{"$f":"O_FinStats!AJ84 - 'O_FinStats - Vals'!AJ84","v":0},{"$f":"O_FinStats!AK84 - 'O_FinStats - Vals'!AK84","v":0},{"$f":"O_FinStats!AL84 - 'O_FinStats - Vals'!AL84","v":0},{"$f":"O_FinStats!AM84 - 'O_FinStats - Vals'!AM84","v":0},{"$f":"O_FinStats!AN84 - 'O_FinStats - Vals'!AN84","v":0},{"$f":"O_FinStats!AO84 - 'O_FinStats - Vals'!AO84","v":0},{"$f":"O_FinStats!AP84 - 'O_FinStats - Vals'!AP84","v":0},{"$f":"O_FinStats!AQ84 - 'O_FinStats - Vals'!AQ84","v":0},{"$f":"O_FinStats!AR84 - 'O_FinStats - Vals'!AR84","v":0},{"$f":"O_FinStats!AS84 - 'O_FinStats - Vals'!AS84","v":0},{"$f":"O_FinStats!AT84 - 'O_FinStats - Vals'!AT84","v":0},{"$f":"O_FinStats!AU84 - 'O_FinStats - Vals'!AU84","v":0},{"$f":"O_FinStats!AV84 - 'O_FinStats - Vals'!AV84","v":0},{"$f":"O_FinStats!AW84 - 'O_FinStats - Vals'!AW84","v":0},{"$f":"O_FinStats!AX84 - 'O_FinStats - Vals'!AX84","v":0},{"$f":"O_FinStats!AY84 - 'O_FinStats - Vals'!AY84","v":0},{"$f":"O_FinStats!AZ84 - 'O_FinStats - Vals'!AZ84","v":0},{"$f":"O_FinStats!BA84 - 'O_FinStats - Vals'!BA84","v":0},{"$f":"O_FinStats!BB84 - 'O_FinStats - Vals'!BB84","v":0},{"$f":"O_FinStats!BC84 - 'O_FinStats - Vals'!BC84","v":0},{"$f":"O_FinStats!BD84 - 'O_FinStats - Vals'!BD84","v":0},{"$f":"O_FinStats!BE84 - 'O_FinStats - Vals'!BE84","v":0},{"$f":"O_FinStats!BF84 - 'O_FinStats - Vals'!BF84","v":0},{"$f":"O_FinStats!BG84 - 'O_FinStats - Vals'!BG84","v":0},{"$f":"O_FinStats!BH84 - 'O_FinStats - Vals'!BH84","v":0},{"$f":"O_FinStats!BI84 - 'O_FinStats - Vals'!BI84","v":0},{"$f":"O_FinStats!BJ84 - 'O_FinStats - Vals'!BJ84","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E85","v":"RCF Interest Cost NEG"},null,{"$f":"O_FinStats!G85","v":"£'000 "},{"$f":"O_FinStats!H85","v":"Nominal"},{"$f":"O_FinStats!I85","v":"PL & CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y85 - 'O_FinStats - Vals'!Y85","v":0},null,{"$f":"O_FinStats!AA85 - 'O_FinStats - Vals'!AA85","v":0},{"$f":"O_FinStats!AB85 - 'O_FinStats - Vals'!AB85","v":0},{"$f":"O_FinStats!AC85 - 'O_FinStats - Vals'!AC85","v":0},{"$f":"O_FinStats!AD85 - 'O_FinStats - Vals'!AD85","v":0},{"$f":"O_FinStats!AE85 - 'O_FinStats - Vals'!AE85","v":0},{"$f":"O_FinStats!AF85 - 'O_FinStats - Vals'!AF85","v":0},{"$f":"O_FinStats!AG85 - 'O_FinStats - Vals'!AG85","v":0},{"$f":"O_FinStats!AH85 - 'O_FinStats - Vals'!AH85","v":0},{"$f":"O_FinStats!AI85 - 'O_FinStats - Vals'!AI85","v":0},{"$f":"O_FinStats!AJ85 - 'O_FinStats - Vals'!AJ85","v":0},{"$f":"O_FinStats!AK85 - 'O_FinStats - Vals'!AK85","v":0},{"$f":"O_FinStats!AL85 - 'O_FinStats - Vals'!AL85","v":0},{"$f":"O_FinStats!AM85 - 'O_FinStats - Vals'!AM85","v":0},{"$f":"O_FinStats!AN85 - 'O_FinStats - Vals'!AN85","v":0},{"$f":"O_FinStats!AO85 - 'O_FinStats - Vals'!AO85","v":0},{"$f":"O_FinStats!AP85 - 'O_FinStats - Vals'!AP85","v":0},{"$f":"O_FinStats!AQ85 - 'O_FinStats - Vals'!AQ85","v":0},{"$f":"O_FinStats!AR85 - 'O_FinStats - Vals'!AR85","v":0},{"$f":"O_FinStats!AS85 - 'O_FinStats - Vals'!AS85","v":0},{"$f":"O_FinStats!AT85 - 'O_FinStats - Vals'!AT85","v":0},{"$f":"O_FinStats!AU85 - 'O_FinStats - Vals'!AU85","v":0},{"$f":"O_FinStats!AV85 - 'O_FinStats - Vals'!AV85","v":0},{"$f":"O_FinStats!AW85 - 'O_FinStats - Vals'!AW85","v":0},{"$f":"O_FinStats!AX85 - 'O_FinStats - Vals'!AX85","v":0},{"$f":"O_FinStats!AY85 - 'O_FinStats - Vals'!AY85","v":0},{"$f":"O_FinStats!AZ85 - 'O_FinStats - Vals'!AZ85","v":0},{"$f":"O_FinStats!BA85 - 'O_FinStats - Vals'!BA85","v":0},{"$f":"O_FinStats!BB85 - 'O_FinStats - Vals'!BB85","v":0},{"$f":"O_FinStats!BC85 - 'O_FinStats - Vals'!BC85","v":0},{"$f":"O_FinStats!BD85 - 'O_FinStats - Vals'!BD85","v":0},{"$f":"O_FinStats!BE85 - 'O_FinStats - Vals'!BE85","v":0},{"$f":"O_FinStats!BF85 - 'O_FinStats - Vals'!BF85","v":0},{"$f":"O_FinStats!BG85 - 'O_FinStats - Vals'!BG85","v":0},{"$f":"O_FinStats!BH85 - 'O_FinStats - Vals'!BH85","v":0},{"$f":"O_FinStats!BI85 - 'O_FinStats - Vals'!BI85","v":0},{"$f":"O_FinStats!BJ85 - 'O_FinStats - Vals'!BJ85","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E86","v":"RCF Commitment Fee NEG"},null,{"$f":"O_FinStats!G86","v":"£'000 "},{"$f":"O_FinStats!H86","v":"Nominal"},{"$f":"O_FinStats!I86","v":"PL & CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y86 - 'O_FinStats - Vals'!Y86","v":0},null,{"$f":"O_FinStats!AA86 - 'O_FinStats - Vals'!AA86","v":0},{"$f":"O_FinStats!AB86 - 'O_FinStats - Vals'!AB86","v":0},{"$f":"O_FinStats!AC86 - 'O_FinStats - Vals'!AC86","v":0},{"$f":"O_FinStats!AD86 - 'O_FinStats - Vals'!AD86","v":0},{"$f":"O_FinStats!AE86 - 'O_FinStats - Vals'!AE86","v":0},{"$f":"O_FinStats!AF86 - 'O_FinStats - Vals'!AF86","v":0},{"$f":"O_FinStats!AG86 - 'O_FinStats - Vals'!AG86","v":0},{"$f":"O_FinStats!AH86 - 'O_FinStats - Vals'!AH86","v":0},{"$f":"O_FinStats!AI86 - 'O_FinStats - Vals'!AI86","v":0},{"$f":"O_FinStats!AJ86 - 'O_FinStats - Vals'!AJ86","v":0},{"$f":"O_FinStats!AK86 - 'O_FinStats - Vals'!AK86","v":0},{"$f":"O_FinStats!AL86 - 'O_FinStats - Vals'!AL86","v":0},{"$f":"O_FinStats!AM86 - 'O_FinStats - Vals'!AM86","v":0},{"$f":"O_FinStats!AN86 - 'O_FinStats - Vals'!AN86","v":0},{"$f":"O_FinStats!AO86 - 'O_FinStats - Vals'!AO86","v":0},{"$f":"O_FinStats!AP86 - 'O_FinStats - Vals'!AP86","v":0},{"$f":"O_FinStats!AQ86 - 'O_FinStats - Vals'!AQ86","v":0},{"$f":"O_FinStats!AR86 - 'O_FinStats - Vals'!AR86","v":0},{"$f":"O_FinStats!AS86 - 'O_FinStats - Vals'!AS86","v":0},{"$f":"O_FinStats!AT86 - 'O_FinStats - Vals'!AT86","v":0},{"$f":"O_FinStats!AU86 - 'O_FinStats - Vals'!AU86","v":0},{"$f":"O_FinStats!AV86 - 'O_FinStats - Vals'!AV86","v":0},{"$f":"O_FinStats!AW86 - 'O_FinStats - Vals'!AW86","v":0},{"$f":"O_FinStats!AX86 - 'O_FinStats - Vals'!AX86","v":0},{"$f":"O_FinStats!AY86 - 'O_FinStats - Vals'!AY86","v":0},{"$f":"O_FinStats!AZ86 - 'O_FinStats - Vals'!AZ86","v":0},{"$f":"O_FinStats!BA86 - 'O_FinStats - Vals'!BA86","v":0},{"$f":"O_FinStats!BB86 - 'O_FinStats - Vals'!BB86","v":0},{"$f":"O_FinStats!BC86 - 'O_FinStats - Vals'!BC86","v":0},{"$f":"O_FinStats!BD86 - 'O_FinStats - Vals'!BD86","v":0},{"$f":"O_FinStats!BE86 - 'O_FinStats - Vals'!BE86","v":0},{"$f":"O_FinStats!BF86 - 'O_FinStats - Vals'!BF86","v":0},{"$f":"O_FinStats!BG86 - 'O_FinStats - Vals'!BG86","v":0},{"$f":"O_FinStats!BH86 - 'O_FinStats - Vals'!BH86","v":0},{"$f":"O_FinStats!BI86 - 'O_FinStats - Vals'!BI86","v":0},{"$f":"O_FinStats!BJ86 - 'O_FinStats - Vals'!BJ86","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E87","v":"Interest received / (paid) on cash balances"},null,{"$f":"O_FinStats!G87","v":"£'000 "},{"$f":"O_FinStats!H87","v":"Nominal"},{"$f":"O_FinStats!I87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y87 - 'O_FinStats - Vals'!Y87","v":0},null,{"$f":"O_FinStats!AA87 - 'O_FinStats - Vals'!AA87","v":0},{"$f":"O_FinStats!AB87 - 'O_FinStats - Vals'!AB87","v":0},{"$f":"O_FinStats!AC87 - 'O_FinStats - Vals'!AC87","v":0},{"$f":"O_FinStats!AD87 - 'O_FinStats - Vals'!AD87","v":0},{"$f":"O_FinStats!AE87 - 'O_FinStats - Vals'!AE87","v":0},{"$f":"O_FinStats!AF87 - 'O_FinStats - Vals'!AF87","v":0},{"$f":"O_FinStats!AG87 - 'O_FinStats - Vals'!AG87","v":0},{"$f":"O_FinStats!AH87 - 'O_FinStats - Vals'!AH87","v":0},{"$f":"O_FinStats!AI87 - 'O_FinStats - Vals'!AI87","v":0},{"$f":"O_FinStats!AJ87 - 'O_FinStats - Vals'!AJ87","v":0},{"$f":"O_FinStats!AK87 - 'O_FinStats - Vals'!AK87","v":0},{"$f":"O_FinStats!AL87 - 'O_FinStats - Vals'!AL87","v":0},{"$f":"O_FinStats!AM87 - 'O_FinStats - Vals'!AM87","v":0},{"$f":"O_FinStats!AN87 - 'O_FinStats - Vals'!AN87","v":0},{"$f":"O_FinStats!AO87 - 'O_FinStats - Vals'!AO87","v":0},{"$f":"O_FinStats!AP87 - 'O_FinStats - Vals'!AP87","v":0},{"$f":"O_FinStats!AQ87 - 'O_FinStats - Vals'!AQ87","v":0},{"$f":"O_FinStats!AR87 - 'O_FinStats - Vals'!AR87","v":0},{"$f":"O_FinStats!AS87 - 'O_FinStats - Vals'!AS87","v":0},{"$f":"O_FinStats!AT87 - 'O_FinStats - Vals'!AT87","v":0},{"$f":"O_FinStats!AU87 - 'O_FinStats - Vals'!AU87","v":0},{"$f":"O_FinStats!AV87 - 'O_FinStats - Vals'!AV87","v":0},{"$f":"O_FinStats!AW87 - 'O_FinStats - Vals'!AW87","v":0},{"$f":"O_FinStats!AX87 - 'O_FinStats - Vals'!AX87","v":0},{"$f":"O_FinStats!AY87 - 'O_FinStats - Vals'!AY87","v":0},{"$f":"O_FinStats!AZ87 - 'O_FinStats - Vals'!AZ87","v":0},{"$f":"O_FinStats!BA87 - 'O_FinStats - Vals'!BA87","v":0},{"$f":"O_FinStats!BB87 - 'O_FinStats - Vals'!BB87","v":0},{"$f":"O_FinStats!BC87 - 'O_FinStats - Vals'!BC87","v":0},{"$f":"O_FinStats!BD87 - 'O_FinStats - Vals'!BD87","v":0},{"$f":"O_FinStats!BE87 - 'O_FinStats - Vals'!BE87","v":0},{"$f":"O_FinStats!BF87 - 'O_FinStats - Vals'!BF87","v":0},{"$f":"O_FinStats!BG87 - 'O_FinStats - Vals'!BG87","v":0},{"$f":"O_FinStats!BH87 - 'O_FinStats - Vals'!BH87","v":0},{"$f":"O_FinStats!BI87 - 'O_FinStats - Vals'!BI87","v":0},{"$f":"O_FinStats!BJ87 - 'O_FinStats - Vals'!BJ87","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E88","v":"Interest & Fees on Pre 2020 Debt"},null,{"$f":"O_FinStats!G88","v":"£'000 "},{"$f":"O_FinStats!H88","v":"Nominal"},{"$f":"O_FinStats!I88","v":"PL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y88 - 'O_FinStats - Vals'!Y88","v":0},null,{"$f":"O_FinStats!AA88 - 'O_FinStats - Vals'!AA88","v":0},{"$f":"O_FinStats!AB88 - 'O_FinStats - Vals'!AB88","v":0},{"$f":"O_FinStats!AC88 - 'O_FinStats - Vals'!AC88","v":0},{"$f":"O_FinStats!AD88 - 'O_FinStats - Vals'!AD88","v":0},{"$f":"O_FinStats!AE88 - 'O_FinStats - Vals'!AE88","v":0},{"$f":"O_FinStats!AF88 - 'O_FinStats - Vals'!AF88","v":0},{"$f":"O_FinStats!AG88 - 'O_FinStats - Vals'!AG88","v":0},{"$f":"O_FinStats!AH88 - 'O_FinStats - Vals'!AH88","v":0},{"$f":"O_FinStats!AI88 - 'O_FinStats - Vals'!AI88","v":0},{"$f":"O_FinStats!AJ88 - 'O_FinStats - Vals'!AJ88","v":0},{"$f":"O_FinStats!AK88 - 'O_FinStats - Vals'!AK88","v":0},{"$f":"O_FinStats!AL88 - 'O_FinStats - Vals'!AL88","v":0},{"$f":"O_FinStats!AM88 - 'O_FinStats - Vals'!AM88","v":0},{"$f":"O_FinStats!AN88 - 'O_FinStats - Vals'!AN88","v":0},{"$f":"O_FinStats!AO88 - 'O_FinStats - Vals'!AO88","v":0},{"$f":"O_FinStats!AP88 - 'O_FinStats - Vals'!AP88","v":0},{"$f":"O_FinStats!AQ88 - 'O_FinStats - Vals'!AQ88","v":0},{"$f":"O_FinStats!AR88 - 'O_FinStats - Vals'!AR88","v":0},{"$f":"O_FinStats!AS88 - 'O_FinStats - Vals'!AS88","v":0},{"$f":"O_FinStats!AT88 - 'O_FinStats - Vals'!AT88","v":0},{"$f":"O_FinStats!AU88 - 'O_FinStats - Vals'!AU88","v":0},{"$f":"O_FinStats!AV88 - 'O_FinStats - Vals'!AV88","v":0},{"$f":"O_FinStats!AW88 - 'O_FinStats - Vals'!AW88","v":0},{"$f":"O_FinStats!AX88 - 'O_FinStats - Vals'!AX88","v":0},{"$f":"O_FinStats!AY88 - 'O_FinStats - Vals'!AY88","v":0},{"$f":"O_FinStats!AZ88 - 'O_FinStats - Vals'!AZ88","v":0},{"$f":"O_FinStats!BA88 - 'O_FinStats - Vals'!BA88","v":0},{"$f":"O_FinStats!BB88 - 'O_FinStats - Vals'!BB88","v":0},{"$f":"O_FinStats!BC88 - 'O_FinStats - Vals'!BC88","v":0},{"$f":"O_FinStats!BD88 - 'O_FinStats - Vals'!BD88","v":0},{"$f":"O_FinStats!BE88 - 'O_FinStats - Vals'!BE88","v":0},{"$f":"O_FinStats!BF88 - 'O_FinStats - Vals'!BF88","v":0},{"$f":"O_FinStats!BG88 - 'O_FinStats - Vals'!BG88","v":0},{"$f":"O_FinStats!BH88 - 'O_FinStats - Vals'!BH88","v":0},{"$f":"O_FinStats!BI88 - 'O_FinStats - Vals'!BI88","v":0},{"$f":"O_FinStats!BJ88 - 'O_FinStats - Vals'!BJ88","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E89","v":"Post 2020 Debt Interest"},null,{"$f":"O_FinStats!G89","v":"£'000 "},{"$f":"O_FinStats!H89","v":"Nominal"},{"$f":"O_FinStats!I89","v":"PL & CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y89 - 'O_FinStats - Vals'!Y89","v":0},null,{"$f":"O_FinStats!AA89 - 'O_FinStats - Vals'!AA89","v":0},{"$f":"O_FinStats!AB89 - 'O_FinStats - Vals'!AB89","v":0},{"$f":"O_FinStats!AC89 - 'O_FinStats - Vals'!AC89","v":0},{"$f":"O_FinStats!AD89 - 'O_FinStats - Vals'!AD89","v":0},{"$f":"O_FinStats!AE89 - 'O_FinStats - Vals'!AE89","v":0},{"$f":"O_FinStats!AF89 - 'O_FinStats - Vals'!AF89","v":0},{"$f":"O_FinStats!AG89 - 'O_FinStats - Vals'!AG89","v":0},{"$f":"O_FinStats!AH89 - 'O_FinStats - Vals'!AH89","v":0},{"$f":"O_FinStats!AI89 - 'O_FinStats - Vals'!AI89","v":0},{"$f":"O_FinStats!AJ89 - 'O_FinStats - Vals'!AJ89","v":0},{"$f":"O_FinStats!AK89 - 'O_FinStats - Vals'!AK89","v":0},{"$f":"O_FinStats!AL89 - 'O_FinStats - Vals'!AL89","v":0},{"$f":"O_FinStats!AM89 - 'O_FinStats - Vals'!AM89","v":0},{"$f":"O_FinStats!AN89 - 'O_FinStats - Vals'!AN89","v":0},{"$f":"O_FinStats!AO89 - 'O_FinStats - Vals'!AO89","v":0},{"$f":"O_FinStats!AP89 - 'O_FinStats - Vals'!AP89","v":0},{"$f":"O_FinStats!AQ89 - 'O_FinStats - Vals'!AQ89","v":0},{"$f":"O_FinStats!AR89 - 'O_FinStats - Vals'!AR89","v":0},{"$f":"O_FinStats!AS89 - 'O_FinStats - Vals'!AS89","v":0},{"$f":"O_FinStats!AT89 - 'O_FinStats - Vals'!AT89","v":0},{"$f":"O_FinStats!AU89 - 'O_FinStats - Vals'!AU89","v":0},{"$f":"O_FinStats!AV89 - 'O_FinStats - Vals'!AV89","v":0},{"$f":"O_FinStats!AW89 - 'O_FinStats - Vals'!AW89","v":0},{"$f":"O_FinStats!AX89 - 'O_FinStats - Vals'!AX89","v":0},{"$f":"O_FinStats!AY89 - 'O_FinStats - Vals'!AY89","v":0},{"$f":"O_FinStats!AZ89 - 'O_FinStats - Vals'!AZ89","v":0},{"$f":"O_FinStats!BA89 - 'O_FinStats - Vals'!BA89","v":0},{"$f":"O_FinStats!BB89 - 'O_FinStats - Vals'!BB89","v":0},{"$f":"O_FinStats!BC89 - 'O_FinStats - Vals'!BC89","v":0},{"$f":"O_FinStats!BD89 - 'O_FinStats - Vals'!BD89","v":0},{"$f":"O_FinStats!BE89 - 'O_FinStats - Vals'!BE89","v":0},{"$f":"O_FinStats!BF89 - 'O_FinStats - Vals'!BF89","v":0},{"$f":"O_FinStats!BG89 - 'O_FinStats - Vals'!BG89","v":0},{"$f":"O_FinStats!BH89 - 'O_FinStats - Vals'!BH89","v":0},{"$f":"O_FinStats!BI89 - 'O_FinStats - Vals'!BI89","v":0},{"$f":"O_FinStats!BJ89 - 'O_FinStats - Vals'!BJ89","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E90","v":"Swaps MTM Amoritsation Charge"},null,{"$f":"O_FinStats!G90","v":"£'000 "},{"$f":"O_FinStats!H90","v":"Nominal"},{"$f":"O_FinStats!I90","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y90 - 'O_FinStats - Vals'!Y90","v":0},null,{"$f":"O_FinStats!AA90 - 'O_FinStats - Vals'!AA90","v":0},{"$f":"O_FinStats!AB90 - 'O_FinStats - Vals'!AB90","v":0},{"$f":"O_FinStats!AC90 - 'O_FinStats - Vals'!AC90","v":0},{"$f":"O_FinStats!AD90 - 'O_FinStats - Vals'!AD90","v":0},{"$f":"O_FinStats!AE90 - 'O_FinStats - Vals'!AE90","v":0},{"$f":"O_FinStats!AF90 - 'O_FinStats - Vals'!AF90","v":0},{"$f":"O_FinStats!AG90 - 'O_FinStats - Vals'!AG90","v":0},{"$f":"O_FinStats!AH90 - 'O_FinStats - Vals'!AH90","v":0},{"$f":"O_FinStats!AI90 - 'O_FinStats - Vals'!AI90","v":0},{"$f":"O_FinStats!AJ90 - 'O_FinStats - Vals'!AJ90","v":0},{"$f":"O_FinStats!AK90 - 'O_FinStats - Vals'!AK90","v":0},{"$f":"O_FinStats!AL90 - 'O_FinStats - Vals'!AL90","v":0},{"$f":"O_FinStats!AM90 - 'O_FinStats - Vals'!AM90","v":0},{"$f":"O_FinStats!AN90 - 'O_FinStats - Vals'!AN90","v":0},{"$f":"O_FinStats!AO90 - 'O_FinStats - Vals'!AO90","v":0},{"$f":"O_FinStats!AP90 - 'O_FinStats - Vals'!AP90","v":0},{"$f":"O_FinStats!AQ90 - 'O_FinStats - Vals'!AQ90","v":0},{"$f":"O_FinStats!AR90 - 'O_FinStats - Vals'!AR90","v":0},{"$f":"O_FinStats!AS90 - 'O_FinStats - Vals'!AS90","v":0},{"$f":"O_FinStats!AT90 - 'O_FinStats - Vals'!AT90","v":0},{"$f":"O_FinStats!AU90 - 'O_FinStats - Vals'!AU90","v":0},{"$f":"O_FinStats!AV90 - 'O_FinStats - Vals'!AV90","v":0},{"$f":"O_FinStats!AW90 - 'O_FinStats - Vals'!AW90","v":0},{"$f":"O_FinStats!AX90 - 'O_FinStats - Vals'!AX90","v":0},{"$f":"O_FinStats!AY90 - 'O_FinStats - Vals'!AY90","v":0},{"$f":"O_FinStats!AZ90 - 'O_FinStats - Vals'!AZ90","v":0},{"$f":"O_FinStats!BA90 - 'O_FinStats - Vals'!BA90","v":0},{"$f":"O_FinStats!BB90 - 'O_FinStats - Vals'!BB90","v":0},{"$f":"O_FinStats!BC90 - 'O_FinStats - Vals'!BC90","v":0},{"$f":"O_FinStats!BD90 - 'O_FinStats - Vals'!BD90","v":0},{"$f":"O_FinStats!BE90 - 'O_FinStats - Vals'!BE90","v":0},{"$f":"O_FinStats!BF90 - 'O_FinStats - Vals'!BF90","v":0},{"$f":"O_FinStats!BG90 - 'O_FinStats - Vals'!BG90","v":0},{"$f":"O_FinStats!BH90 - 'O_FinStats - Vals'!BH90","v":0},{"$f":"O_FinStats!BI90 - 'O_FinStats - Vals'!BI90","v":0},{"$f":"O_FinStats!BJ90 - 'O_FinStats - Vals'!BJ90","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E91","v":"Swaps Amortisation Charge and Fees"},null,{"$f":"O_FinStats!G91","v":"£'000 "},{"$f":"O_FinStats!H91","v":"Nominal"},{"$f":"O_FinStats!I91","v":"P&L"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y91 - 'O_FinStats - Vals'!Y91","v":0},null,{"$f":"O_FinStats!AA91 - 'O_FinStats - Vals'!AA91","v":0},{"$f":"O_FinStats!AB91 - 'O_FinStats - Vals'!AB91","v":0},{"$f":"O_FinStats!AC91 - 'O_FinStats - Vals'!AC91","v":0},{"$f":"O_FinStats!AD91 - 'O_FinStats - Vals'!AD91","v":0},{"$f":"O_FinStats!AE91 - 'O_FinStats - Vals'!AE91","v":0},{"$f":"O_FinStats!AF91 - 'O_FinStats - Vals'!AF91","v":0},{"$f":"O_FinStats!AG91 - 'O_FinStats - Vals'!AG91","v":0},{"$f":"O_FinStats!AH91 - 'O_FinStats - Vals'!AH91","v":0},{"$f":"O_FinStats!AI91 - 'O_FinStats - Vals'!AI91","v":0},{"$f":"O_FinStats!AJ91 - 'O_FinStats - Vals'!AJ91","v":0},{"$f":"O_FinStats!AK91 - 'O_FinStats - Vals'!AK91","v":0},{"$f":"O_FinStats!AL91 - 'O_FinStats - Vals'!AL91","v":0},{"$f":"O_FinStats!AM91 - 'O_FinStats - Vals'!AM91","v":0},{"$f":"O_FinStats!AN91 - 'O_FinStats - Vals'!AN91","v":0},{"$f":"O_FinStats!AO91 - 'O_FinStats - Vals'!AO91","v":0},{"$f":"O_FinStats!AP91 - 'O_FinStats - Vals'!AP91","v":0},{"$f":"O_FinStats!AQ91 - 'O_FinStats - Vals'!AQ91","v":0},{"$f":"O_FinStats!AR91 - 'O_FinStats - Vals'!AR91","v":0},{"$f":"O_FinStats!AS91 - 'O_FinStats - Vals'!AS91","v":0},{"$f":"O_FinStats!AT91 - 'O_FinStats - Vals'!AT91","v":0},{"$f":"O_FinStats!AU91 - 'O_FinStats - Vals'!AU91","v":0},{"$f":"O_FinStats!AV91 - 'O_FinStats - Vals'!AV91","v":0},{"$f":"O_FinStats!AW91 - 'O_FinStats - Vals'!AW91","v":0},{"$f":"O_FinStats!AX91 - 'O_FinStats - Vals'!AX91","v":0},{"$f":"O_FinStats!AY91 - 'O_FinStats - Vals'!AY91","v":0},{"$f":"O_FinStats!AZ91 - 'O_FinStats - Vals'!AZ91","v":0},{"$f":"O_FinStats!BA91 - 'O_FinStats - Vals'!BA91","v":0},{"$f":"O_FinStats!BB91 - 'O_FinStats - Vals'!BB91","v":0},{"$f":"O_FinStats!BC91 - 'O_FinStats - Vals'!BC91","v":0},{"$f":"O_FinStats!BD91 - 'O_FinStats - Vals'!BD91","v":0},{"$f":"O_FinStats!BE91 - 'O_FinStats - Vals'!BE91","v":0},{"$f":"O_FinStats!BF91 - 'O_FinStats - Vals'!BF91","v":0},{"$f":"O_FinStats!BG91 - 'O_FinStats - Vals'!BG91","v":0},{"$f":"O_FinStats!BH91 - 'O_FinStats - Vals'!BH91","v":0},{"$f":"O_FinStats!BI91 - 'O_FinStats - Vals'!BI91","v":0},{"$f":"O_FinStats!BJ91 - 'O_FinStats - Vals'!BJ91","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E92","v":"Swap - interest receivable from Counter Party"},null,{"$f":"O_FinStats!G92","v":"£'000 "},{"$f":"O_FinStats!H92","v":"Nominal"},{"$f":"O_FinStats!I92","v":"CF & PL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y92 - 'O_FinStats - Vals'!Y92","v":0},null,{"$f":"O_FinStats!AA92 - 'O_FinStats - Vals'!AA92","v":0},{"$f":"O_FinStats!AB92 - 'O_FinStats - Vals'!AB92","v":0},{"$f":"O_FinStats!AC92 - 'O_FinStats - Vals'!AC92","v":0},{"$f":"O_FinStats!AD92 - 'O_FinStats - Vals'!AD92","v":0},{"$f":"O_FinStats!AE92 - 'O_FinStats - Vals'!AE92","v":0},{"$f":"O_FinStats!AF92 - 'O_FinStats - Vals'!AF92","v":0},{"$f":"O_FinStats!AG92 - 'O_FinStats - Vals'!AG92","v":0},{"$f":"O_FinStats!AH92 - 'O_FinStats - Vals'!AH92","v":0},{"$f":"O_FinStats!AI92 - 'O_FinStats - Vals'!AI92","v":0},{"$f":"O_FinStats!AJ92 - 'O_FinStats - Vals'!AJ92","v":0},{"$f":"O_FinStats!AK92 - 'O_FinStats - Vals'!AK92","v":0},{"$f":"O_FinStats!AL92 - 'O_FinStats - Vals'!AL92","v":0},{"$f":"O_FinStats!AM92 - 'O_FinStats - Vals'!AM92","v":0},{"$f":"O_FinStats!AN92 - 'O_FinStats - Vals'!AN92","v":0},{"$f":"O_FinStats!AO92 - 'O_FinStats - Vals'!AO92","v":0},{"$f":"O_FinStats!AP92 - 'O_FinStats - Vals'!AP92","v":0},{"$f":"O_FinStats!AQ92 - 'O_FinStats - Vals'!AQ92","v":0},{"$f":"O_FinStats!AR92 - 'O_FinStats - Vals'!AR92","v":0},{"$f":"O_FinStats!AS92 - 'O_FinStats - Vals'!AS92","v":0},{"$f":"O_FinStats!AT92 - 'O_FinStats - Vals'!AT92","v":0},{"$f":"O_FinStats!AU92 - 'O_FinStats - Vals'!AU92","v":0},{"$f":"O_FinStats!AV92 - 'O_FinStats - Vals'!AV92","v":0},{"$f":"O_FinStats!AW92 - 'O_FinStats - Vals'!AW92","v":0},{"$f":"O_FinStats!AX92 - 'O_FinStats - Vals'!AX92","v":0},{"$f":"O_FinStats!AY92 - 'O_FinStats - Vals'!AY92","v":0},{"$f":"O_FinStats!AZ92 - 'O_FinStats - Vals'!AZ92","v":0},{"$f":"O_FinStats!BA92 - 'O_FinStats - Vals'!BA92","v":0},{"$f":"O_FinStats!BB92 - 'O_FinStats - Vals'!BB92","v":0},{"$f":"O_FinStats!BC92 - 'O_FinStats - Vals'!BC92","v":0},{"$f":"O_FinStats!BD92 - 'O_FinStats - Vals'!BD92","v":0},{"$f":"O_FinStats!BE92 - 'O_FinStats - Vals'!BE92","v":0},{"$f":"O_FinStats!BF92 - 'O_FinStats - Vals'!BF92","v":0},{"$f":"O_FinStats!BG92 - 'O_FinStats - Vals'!BG92","v":0},{"$f":"O_FinStats!BH92 - 'O_FinStats - Vals'!BH92","v":0},{"$f":"O_FinStats!BI92 - 'O_FinStats - Vals'!BI92","v":0},{"$f":"O_FinStats!BJ92 - 'O_FinStats - Vals'!BJ92","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E93","v":"Swap - interest and fees payable"},null,{"$f":"O_FinStats!G93","v":"£'000 "},{"$f":"O_FinStats!H93","v":"Nominal"},{"$f":"O_FinStats!I93","v":"CF & PL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y93 - 'O_FinStats - Vals'!Y93","v":0},null,{"$f":"O_FinStats!AA93 - 'O_FinStats - Vals'!AA93","v":0},{"$f":"O_FinStats!AB93 - 'O_FinStats - Vals'!AB93","v":0},{"$f":"O_FinStats!AC93 - 'O_FinStats - Vals'!AC93","v":0},{"$f":"O_FinStats!AD93 - 'O_FinStats - Vals'!AD93","v":0},{"$f":"O_FinStats!AE93 - 'O_FinStats - Vals'!AE93","v":0},{"$f":"O_FinStats!AF93 - 'O_FinStats - Vals'!AF93","v":0},{"$f":"O_FinStats!AG93 - 'O_FinStats - Vals'!AG93","v":0},{"$f":"O_FinStats!AH93 - 'O_FinStats - Vals'!AH93","v":0},{"$f":"O_FinStats!AI93 - 'O_FinStats - Vals'!AI93","v":0},{"$f":"O_FinStats!AJ93 - 'O_FinStats - Vals'!AJ93","v":0},{"$f":"O_FinStats!AK93 - 'O_FinStats - Vals'!AK93","v":0},{"$f":"O_FinStats!AL93 - 'O_FinStats - Vals'!AL93","v":0},{"$f":"O_FinStats!AM93 - 'O_FinStats - Vals'!AM93","v":0},{"$f":"O_FinStats!AN93 - 'O_FinStats - Vals'!AN93","v":0},{"$f":"O_FinStats!AO93 - 'O_FinStats - Vals'!AO93","v":0},{"$f":"O_FinStats!AP93 - 'O_FinStats - Vals'!AP93","v":0},{"$f":"O_FinStats!AQ93 - 'O_FinStats - Vals'!AQ93","v":0},{"$f":"O_FinStats!AR93 - 'O_FinStats - Vals'!AR93","v":0},{"$f":"O_FinStats!AS93 - 'O_FinStats - Vals'!AS93","v":0},{"$f":"O_FinStats!AT93 - 'O_FinStats - Vals'!AT93","v":0},{"$f":"O_FinStats!AU93 - 'O_FinStats - Vals'!AU93","v":0},{"$f":"O_FinStats!AV93 - 'O_FinStats - Vals'!AV93","v":0},{"$f":"O_FinStats!AW93 - 'O_FinStats - Vals'!AW93","v":0},{"$f":"O_FinStats!AX93 - 'O_FinStats - Vals'!AX93","v":0},{"$f":"O_FinStats!AY93 - 'O_FinStats - Vals'!AY93","v":0},{"$f":"O_FinStats!AZ93 - 'O_FinStats - Vals'!AZ93","v":0},{"$f":"O_FinStats!BA93 - 'O_FinStats - Vals'!BA93","v":0},{"$f":"O_FinStats!BB93 - 'O_FinStats - Vals'!BB93","v":0},{"$f":"O_FinStats!BC93 - 'O_FinStats - Vals'!BC93","v":0},{"$f":"O_FinStats!BD93 - 'O_FinStats - Vals'!BD93","v":0},{"$f":"O_FinStats!BE93 - 'O_FinStats - Vals'!BE93","v":0},{"$f":"O_FinStats!BF93 - 'O_FinStats - Vals'!BF93","v":0},{"$f":"O_FinStats!BG93 - 'O_FinStats - Vals'!BG93","v":0},{"$f":"O_FinStats!BH93 - 'O_FinStats - Vals'!BH93","v":0},{"$f":"O_FinStats!BI93 - 'O_FinStats - Vals'!BI93","v":0},{"$f":"O_FinStats!BJ93 - 'O_FinStats - Vals'!BJ93","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E94","v":"Finance Lease Liability interest charge"},null,{"$f":"O_FinStats!G94","v":"£'000 "},{"$f":"O_FinStats!H94","v":"Nominal"},{"$f":"O_FinStats!I94","v":"PL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y94 - 'O_FinStats - Vals'!Y94","v":0},null,{"$f":"O_FinStats!AA94 - 'O_FinStats - Vals'!AA94","v":0},{"$f":"O_FinStats!AB94 - 'O_FinStats - Vals'!AB94","v":0},{"$f":"O_FinStats!AC94 - 'O_FinStats - Vals'!AC94","v":0},{"$f":"O_FinStats!AD94 - 'O_FinStats - Vals'!AD94","v":0},{"$f":"O_FinStats!AE94 - 'O_FinStats - Vals'!AE94","v":0},{"$f":"O_FinStats!AF94 - 'O_FinStats - Vals'!AF94","v":0},{"$f":"O_FinStats!AG94 - 'O_FinStats - Vals'!AG94","v":0},{"$f":"O_FinStats!AH94 - 'O_FinStats - Vals'!AH94","v":0},{"$f":"O_FinStats!AI94 - 'O_FinStats - Vals'!AI94","v":0},{"$f":"O_FinStats!AJ94 - 'O_FinStats - Vals'!AJ94","v":0},{"$f":"O_FinStats!AK94 - 'O_FinStats - Vals'!AK94","v":0},{"$f":"O_FinStats!AL94 - 'O_FinStats - Vals'!AL94","v":0},{"$f":"O_FinStats!AM94 - 'O_FinStats - Vals'!AM94","v":0},{"$f":"O_FinStats!AN94 - 'O_FinStats - Vals'!AN94","v":0},{"$f":"O_FinStats!AO94 - 'O_FinStats - Vals'!AO94","v":0},{"$f":"O_FinStats!AP94 - 'O_FinStats - Vals'!AP94","v":0},{"$f":"O_FinStats!AQ94 - 'O_FinStats - Vals'!AQ94","v":0},{"$f":"O_FinStats!AR94 - 'O_FinStats - Vals'!AR94","v":0},{"$f":"O_FinStats!AS94 - 'O_FinStats - Vals'!AS94","v":0},{"$f":"O_FinStats!AT94 - 'O_FinStats - Vals'!AT94","v":0},{"$f":"O_FinStats!AU94 - 'O_FinStats - Vals'!AU94","v":0},{"$f":"O_FinStats!AV94 - 'O_FinStats - Vals'!AV94","v":0},{"$f":"O_FinStats!AW94 - 'O_FinStats - Vals'!AW94","v":0},{"$f":"O_FinStats!AX94 - 'O_FinStats - Vals'!AX94","v":0},{"$f":"O_FinStats!AY94 - 'O_FinStats - Vals'!AY94","v":0},{"$f":"O_FinStats!AZ94 - 'O_FinStats - Vals'!AZ94","v":0},{"$f":"O_FinStats!BA94 - 'O_FinStats - Vals'!BA94","v":0},{"$f":"O_FinStats!BB94 - 'O_FinStats - Vals'!BB94","v":0},{"$f":"O_FinStats!BC94 - 'O_FinStats - Vals'!BC94","v":0},{"$f":"O_FinStats!BD94 - 'O_FinStats - Vals'!BD94","v":0},{"$f":"O_FinStats!BE94 - 'O_FinStats - Vals'!BE94","v":0},{"$f":"O_FinStats!BF94 - 'O_FinStats - Vals'!BF94","v":0},{"$f":"O_FinStats!BG94 - 'O_FinStats - Vals'!BG94","v":0},{"$f":"O_FinStats!BH94 - 'O_FinStats - Vals'!BH94","v":0},{"$f":"O_FinStats!BI94 - 'O_FinStats - Vals'!BI94","v":0},{"$f":"O_FinStats!BJ94 - 'O_FinStats - Vals'!BJ94","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E95","v":"Synthetic index-linked Accretion"},null,{"$f":"O_FinStats!G95","v":"£'000 "},{"$f":"O_FinStats!H95","v":"Nominal"},{"$f":"O_FinStats!I95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y95 - 'O_FinStats - Vals'!Y95","v":0},null,{"$f":"O_FinStats!AA95 - 'O_FinStats - Vals'!AA95","v":0},{"$f":"O_FinStats!AB95 - 'O_FinStats - Vals'!AB95","v":0},{"$f":"O_FinStats!AC95 - 'O_FinStats - Vals'!AC95","v":0},{"$f":"O_FinStats!AD95 - 'O_FinStats - Vals'!AD95","v":0},{"$f":"O_FinStats!AE95 - 'O_FinStats - Vals'!AE95","v":0},{"$f":"O_FinStats!AF95 - 'O_FinStats - Vals'!AF95","v":0},{"$f":"O_FinStats!AG95 - 'O_FinStats - Vals'!AG95","v":0},{"$f":"O_FinStats!AH95 - 'O_FinStats - Vals'!AH95","v":0},{"$f":"O_FinStats!AI95 - 'O_FinStats - Vals'!AI95","v":0},{"$f":"O_FinStats!AJ95 - 'O_FinStats - Vals'!AJ95","v":0},{"$f":"O_FinStats!AK95 - 'O_FinStats - Vals'!AK95","v":0},{"$f":"O_FinStats!AL95 - 'O_FinStats - Vals'!AL95","v":0},{"$f":"O_FinStats!AM95 - 'O_FinStats - Vals'!AM95","v":0},{"$f":"O_FinStats!AN95 - 'O_FinStats - Vals'!AN95","v":0},{"$f":"O_FinStats!AO95 - 'O_FinStats - Vals'!AO95","v":0},{"$f":"O_FinStats!AP95 - 'O_FinStats - Vals'!AP95","v":0},{"$f":"O_FinStats!AQ95 - 'O_FinStats - Vals'!AQ95","v":0},{"$f":"O_FinStats!AR95 - 'O_FinStats - Vals'!AR95","v":0},{"$f":"O_FinStats!AS95 - 'O_FinStats - Vals'!AS95","v":0},{"$f":"O_FinStats!AT95 - 'O_FinStats - Vals'!AT95","v":0},{"$f":"O_FinStats!AU95 - 'O_FinStats - Vals'!AU95","v":0},{"$f":"O_FinStats!AV95 - 'O_FinStats - Vals'!AV95","v":0},{"$f":"O_FinStats!AW95 - 'O_FinStats - Vals'!AW95","v":0},{"$f":"O_FinStats!AX95 - 'O_FinStats - Vals'!AX95","v":0},{"$f":"O_FinStats!AY95 - 'O_FinStats - Vals'!AY95","v":0},{"$f":"O_FinStats!AZ95 - 'O_FinStats - Vals'!AZ95","v":0},{"$f":"O_FinStats!BA95 - 'O_FinStats - Vals'!BA95","v":0},{"$f":"O_FinStats!BB95 - 'O_FinStats - Vals'!BB95","v":0},{"$f":"O_FinStats!BC95 - 'O_FinStats - Vals'!BC95","v":0},{"$f":"O_FinStats!BD95 - 'O_FinStats - Vals'!BD95","v":0},{"$f":"O_FinStats!BE95 - 'O_FinStats - Vals'!BE95","v":0},{"$f":"O_FinStats!BF95 - 'O_FinStats - Vals'!BF95","v":0},{"$f":"O_FinStats!BG95 - 'O_FinStats - Vals'!BG95","v":0},{"$f":"O_FinStats!BH95 - 'O_FinStats - Vals'!BH95","v":0},{"$f":"O_FinStats!BI95 - 'O_FinStats - Vals'!BI95","v":0},{"$f":"O_FinStats!BJ95 - 'O_FinStats - Vals'!BJ95","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E96","v":"Synthetic index-linked debt interest expense "},null,{"$f":"O_FinStats!G96","v":"£'000 "},{"$f":"O_FinStats!H96","v":"Nominal"},{"$f":"O_FinStats!I96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y96 - 'O_FinStats - Vals'!Y96","v":0},null,{"$f":"O_FinStats!AA96 - 'O_FinStats - Vals'!AA96","v":0},{"$f":"O_FinStats!AB96 - 'O_FinStats - Vals'!AB96","v":0},{"$f":"O_FinStats!AC96 - 'O_FinStats - Vals'!AC96","v":0},{"$f":"O_FinStats!AD96 - 'O_FinStats - Vals'!AD96","v":0},{"$f":"O_FinStats!AE96 - 'O_FinStats - Vals'!AE96","v":0},{"$f":"O_FinStats!AF96 - 'O_FinStats - Vals'!AF96","v":0},{"$f":"O_FinStats!AG96 - 'O_FinStats - Vals'!AG96","v":0},{"$f":"O_FinStats!AH96 - 'O_FinStats - Vals'!AH96","v":0},{"$f":"O_FinStats!AI96 - 'O_FinStats - Vals'!AI96","v":0},{"$f":"O_FinStats!AJ96 - 'O_FinStats - Vals'!AJ96","v":0},{"$f":"O_FinStats!AK96 - 'O_FinStats - Vals'!AK96","v":0},{"$f":"O_FinStats!AL96 - 'O_FinStats - Vals'!AL96","v":0},{"$f":"O_FinStats!AM96 - 'O_FinStats - Vals'!AM96","v":0},{"$f":"O_FinStats!AN96 - 'O_FinStats - Vals'!AN96","v":0},{"$f":"O_FinStats!AO96 - 'O_FinStats - Vals'!AO96","v":0},{"$f":"O_FinStats!AP96 - 'O_FinStats - Vals'!AP96","v":0},{"$f":"O_FinStats!AQ96 - 'O_FinStats - Vals'!AQ96","v":0},{"$f":"O_FinStats!AR96 - 'O_FinStats - Vals'!AR96","v":0},{"$f":"O_FinStats!AS96 - 'O_FinStats - Vals'!AS96","v":0},{"$f":"O_FinStats!AT96 - 'O_FinStats - Vals'!AT96","v":0},{"$f":"O_FinStats!AU96 - 'O_FinStats - Vals'!AU96","v":0},{"$f":"O_FinStats!AV96 - 'O_FinStats - Vals'!AV96","v":0},{"$f":"O_FinStats!AW96 - 'O_FinStats - Vals'!AW96","v":0},{"$f":"O_FinStats!AX96 - 'O_FinStats - Vals'!AX96","v":0},{"$f":"O_FinStats!AY96 - 'O_FinStats - Vals'!AY96","v":0},{"$f":"O_FinStats!AZ96 - 'O_FinStats - Vals'!AZ96","v":0},{"$f":"O_FinStats!BA96 - 'O_FinStats - Vals'!BA96","v":0},{"$f":"O_FinStats!BB96 - 'O_FinStats - Vals'!BB96","v":0},{"$f":"O_FinStats!BC96 - 'O_FinStats - Vals'!BC96","v":0},{"$f":"O_FinStats!BD96 - 'O_FinStats - Vals'!BD96","v":0},{"$f":"O_FinStats!BE96 - 'O_FinStats - Vals'!BE96","v":0},{"$f":"O_FinStats!BF96 - 'O_FinStats - Vals'!BF96","v":0},{"$f":"O_FinStats!BG96 - 'O_FinStats - Vals'!BG96","v":0},{"$f":"O_FinStats!BH96 - 'O_FinStats - Vals'!BH96","v":0},{"$f":"O_FinStats!BI96 - 'O_FinStats - Vals'!BI96","v":0},{"$f":"O_FinStats!BJ96 - 'O_FinStats - Vals'!BJ96","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E97","v":"Synthetic index-linked Accretion Interest Expense"},null,{"$f":"O_FinStats!G97","v":"£'000 "},{"$f":"O_FinStats!H97","v":"Nominal"},{"$f":"O_FinStats!I97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y97 - 'O_FinStats - Vals'!Y97","v":0},null,{"$f":"O_FinStats!AA97 - 'O_FinStats - Vals'!AA97","v":0},{"$f":"O_FinStats!AB97 - 'O_FinStats - Vals'!AB97","v":0},{"$f":"O_FinStats!AC97 - 'O_FinStats - Vals'!AC97","v":0},{"$f":"O_FinStats!AD97 - 'O_FinStats - Vals'!AD97","v":0},{"$f":"O_FinStats!AE97 - 'O_FinStats - Vals'!AE97","v":0},{"$f":"O_FinStats!AF97 - 'O_FinStats - Vals'!AF97","v":0},{"$f":"O_FinStats!AG97 - 'O_FinStats - Vals'!AG97","v":0},{"$f":"O_FinStats!AH97 - 'O_FinStats - Vals'!AH97","v":0},{"$f":"O_FinStats!AI97 - 'O_FinStats - Vals'!AI97","v":0},{"$f":"O_FinStats!AJ97 - 'O_FinStats - Vals'!AJ97","v":0},{"$f":"O_FinStats!AK97 - 'O_FinStats - Vals'!AK97","v":0},{"$f":"O_FinStats!AL97 - 'O_FinStats - Vals'!AL97","v":0},{"$f":"O_FinStats!AM97 - 'O_FinStats - Vals'!AM97","v":0},{"$f":"O_FinStats!AN97 - 'O_FinStats - Vals'!AN97","v":0},{"$f":"O_FinStats!AO97 - 'O_FinStats - Vals'!AO97","v":0},{"$f":"O_FinStats!AP97 - 'O_FinStats - Vals'!AP97","v":0},{"$f":"O_FinStats!AQ97 - 'O_FinStats - Vals'!AQ97","v":0},{"$f":"O_FinStats!AR97 - 'O_FinStats - Vals'!AR97","v":0},{"$f":"O_FinStats!AS97 - 'O_FinStats - Vals'!AS97","v":0},{"$f":"O_FinStats!AT97 - 'O_FinStats - Vals'!AT97","v":0},{"$f":"O_FinStats!AU97 - 'O_FinStats - Vals'!AU97","v":0},{"$f":"O_FinStats!AV97 - 'O_FinStats - Vals'!AV97","v":0},{"$f":"O_FinStats!AW97 - 'O_FinStats - Vals'!AW97","v":0},{"$f":"O_FinStats!AX97 - 'O_FinStats - Vals'!AX97","v":0},{"$f":"O_FinStats!AY97 - 'O_FinStats - Vals'!AY97","v":0},{"$f":"O_FinStats!AZ97 - 'O_FinStats - Vals'!AZ97","v":0},{"$f":"O_FinStats!BA97 - 'O_FinStats - Vals'!BA97","v":0},{"$f":"O_FinStats!BB97 - 'O_FinStats - Vals'!BB97","v":0},{"$f":"O_FinStats!BC97 - 'O_FinStats - Vals'!BC97","v":0},{"$f":"O_FinStats!BD97 - 'O_FinStats - Vals'!BD97","v":0},{"$f":"O_FinStats!BE97 - 'O_FinStats - Vals'!BE97","v":0},{"$f":"O_FinStats!BF97 - 'O_FinStats - Vals'!BF97","v":0},{"$f":"O_FinStats!BG97 - 'O_FinStats - Vals'!BG97","v":0},{"$f":"O_FinStats!BH97 - 'O_FinStats - Vals'!BH97","v":0},{"$f":"O_FinStats!BI97 - 'O_FinStats - Vals'!BI97","v":0},{"$f":"O_FinStats!BJ97 - 'O_FinStats - Vals'!BJ97","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E98","v":"Charge of Share Capital Additions (Dr Expense, Cr Cash)"},null,{"$f":"O_FinStats!G98","v":"£'000"},{"$f":"O_FinStats!H98","v":"Nominal"},{"$f":"O_FinStats!I98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y98 - 'O_FinStats - Vals'!Y98","v":0},null,{"$f":"O_FinStats!AA98 - 'O_FinStats - Vals'!AA98","v":0},{"$f":"O_FinStats!AB98 - 'O_FinStats - Vals'!AB98","v":0},{"$f":"O_FinStats!AC98 - 'O_FinStats - Vals'!AC98","v":0},{"$f":"O_FinStats!AD98 - 'O_FinStats - Vals'!AD98","v":0},{"$f":"O_FinStats!AE98 - 'O_FinStats - Vals'!AE98","v":0},{"$f":"O_FinStats!AF98 - 'O_FinStats - Vals'!AF98","v":0},{"$f":"O_FinStats!AG98 - 'O_FinStats - Vals'!AG98","v":0},{"$f":"O_FinStats!AH98 - 'O_FinStats - Vals'!AH98","v":0},{"$f":"O_FinStats!AI98 - 'O_FinStats - Vals'!AI98","v":0},{"$f":"O_FinStats!AJ98 - 'O_FinStats - Vals'!AJ98","v":0},{"$f":"O_FinStats!AK98 - 'O_FinStats - Vals'!AK98","v":0},{"$f":"O_FinStats!AL98 - 'O_FinStats - Vals'!AL98","v":0},{"$f":"O_FinStats!AM98 - 'O_FinStats - Vals'!AM98","v":0},{"$f":"O_FinStats!AN98 - 'O_FinStats - Vals'!AN98","v":0},{"$f":"O_FinStats!AO98 - 'O_FinStats - Vals'!AO98","v":0},{"$f":"O_FinStats!AP98 - 'O_FinStats - Vals'!AP98","v":0},{"$f":"O_FinStats!AQ98 - 'O_FinStats - Vals'!AQ98","v":0},{"$f":"O_FinStats!AR98 - 'O_FinStats - Vals'!AR98","v":0},{"$f":"O_FinStats!AS98 - 'O_FinStats - Vals'!AS98","v":0},{"$f":"O_FinStats!AT98 - 'O_FinStats - Vals'!AT98","v":0},{"$f":"O_FinStats!AU98 - 'O_FinStats - Vals'!AU98","v":0},{"$f":"O_FinStats!AV98 - 'O_FinStats - Vals'!AV98","v":0},{"$f":"O_FinStats!AW98 - 'O_FinStats - Vals'!AW98","v":0},{"$f":"O_FinStats!AX98 - 'O_FinStats - Vals'!AX98","v":0},{"$f":"O_FinStats!AY98 - 'O_FinStats - Vals'!AY98","v":0},{"$f":"O_FinStats!AZ98 - 'O_FinStats - Vals'!AZ98","v":0},{"$f":"O_FinStats!BA98 - 'O_FinStats - Vals'!BA98","v":0},{"$f":"O_FinStats!BB98 - 'O_FinStats - Vals'!BB98","v":0},{"$f":"O_FinStats!BC98 - 'O_FinStats - Vals'!BC98","v":0},{"$f":"O_FinStats!BD98 - 'O_FinStats - Vals'!BD98","v":0},{"$f":"O_FinStats!BE98 - 'O_FinStats - Vals'!BE98","v":0},{"$f":"O_FinStats!BF98 - 'O_FinStats - Vals'!BF98","v":0},{"$f":"O_FinStats!BG98 - 'O_FinStats - Vals'!BG98","v":0},{"$f":"O_FinStats!BH98 - 'O_FinStats - Vals'!BH98","v":0},{"$f":"O_FinStats!BI98 - 'O_FinStats - Vals'!BI98","v":0},{"$f":"O_FinStats!BJ98 - 'O_FinStats - Vals'!BJ98","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E100","v":"Profit before tax"},null,{"$f":"O_FinStats!G100","v":"£'000 "},{"$f":"O_FinStats!H100","v":"Nominal"},{"$f":"O_FinStats!I100","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y100 - 'O_FinStats - Vals'!Y100","v":0},null,{"$f":"O_FinStats!AA100 - 'O_FinStats - Vals'!AA100","v":0},{"$f":"O_FinStats!AB100 - 'O_FinStats - Vals'!AB100","v":0},{"$f":"O_FinStats!AC100 - 'O_FinStats - Vals'!AC100","v":0},{"$f":"O_FinStats!AD100 - 'O_FinStats - Vals'!AD100","v":0},{"$f":"O_FinStats!AE100 - 'O_FinStats - Vals'!AE100","v":0},{"$f":"O_FinStats!AF100 - 'O_FinStats - Vals'!AF100","v":0},{"$f":"O_FinStats!AG100 - 'O_FinStats - Vals'!AG100","v":0},{"$f":"O_FinStats!AH100 - 'O_FinStats - Vals'!AH100","v":0},{"$f":"O_FinStats!AI100 - 'O_FinStats - Vals'!AI100","v":0},{"$f":"O_FinStats!AJ100 - 'O_FinStats - Vals'!AJ100","v":0},{"$f":"O_FinStats!AK100 - 'O_FinStats - Vals'!AK100","v":0},{"$f":"O_FinStats!AL100 - 'O_FinStats - Vals'!AL100","v":0},{"$f":"O_FinStats!AM100 - 'O_FinStats - Vals'!AM100","v":0},{"$f":"O_FinStats!AN100 - 'O_FinStats - Vals'!AN100","v":0},{"$f":"O_FinStats!AO100 - 'O_FinStats - Vals'!AO100","v":0},{"$f":"O_FinStats!AP100 - 'O_FinStats - Vals'!AP100","v":0},{"$f":"O_FinStats!AQ100 - 'O_FinStats - Vals'!AQ100","v":0},{"$f":"O_FinStats!AR100 - 'O_FinStats - Vals'!AR100","v":0},{"$f":"O_FinStats!AS100 - 'O_FinStats - Vals'!AS100","v":0},{"$f":"O_FinStats!AT100 - 'O_FinStats - Vals'!AT100","v":0},{"$f":"O_FinStats!AU100 - 'O_FinStats - Vals'!AU100","v":0},{"$f":"O_FinStats!AV100 - 'O_FinStats - Vals'!AV100","v":0},{"$f":"O_FinStats!AW100 - 'O_FinStats - Vals'!AW100","v":0},{"$f":"O_FinStats!AX100 - 'O_FinStats - Vals'!AX100","v":0},{"$f":"O_FinStats!AY100 - 'O_FinStats - Vals'!AY100","v":0},{"$f":"O_FinStats!AZ100 - 'O_FinStats - Vals'!AZ100","v":0},{"$f":"O_FinStats!BA100 - 'O_FinStats - Vals'!BA100","v":0},{"$f":"O_FinStats!BB100 - 'O_FinStats - Vals'!BB100","v":0},{"$f":"O_FinStats!BC100 - 'O_FinStats - Vals'!BC100","v":0},{"$f":"O_FinStats!BD100 - 'O_FinStats - Vals'!BD100","v":0},{"$f":"O_FinStats!BE100 - 'O_FinStats - Vals'!BE100","v":0},{"$f":"O_FinStats!BF100 - 'O_FinStats - Vals'!BF100","v":0},{"$f":"O_FinStats!BG100 - 'O_FinStats - Vals'!BG100","v":0},{"$f":"O_FinStats!BH100 - 'O_FinStats - Vals'!BH100","v":0},{"$f":"O_FinStats!BI100 - 'O_FinStats - Vals'!BI100","v":0},{"$f":"O_FinStats!BJ100 - 'O_FinStats - Vals'!BJ100","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E102","v":"Corporation Tax NEG"},null,{"$f":"O_FinStats!G102","v":"£'000"},{"$f":"O_FinStats!H102","v":"Nominal"},{"$f":"O_FinStats!I102","v":"CF & PL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y102 - 'O_FinStats - Vals'!Y102","v":0},null,{"$f":"O_FinStats!AA102 - 'O_FinStats - Vals'!AA102","v":0},{"$f":"O_FinStats!AB102 - 'O_FinStats - Vals'!AB102","v":0},{"$f":"O_FinStats!AC102 - 'O_FinStats - Vals'!AC102","v":0},{"$f":"O_FinStats!AD102 - 'O_FinStats - Vals'!AD102","v":0},{"$f":"O_FinStats!AE102 - 'O_FinStats - Vals'!AE102","v":0},{"$f":"O_FinStats!AF102 - 'O_FinStats - Vals'!AF102","v":0},{"$f":"O_FinStats!AG102 - 'O_FinStats - Vals'!AG102","v":0},{"$f":"O_FinStats!AH102 - 'O_FinStats - Vals'!AH102","v":0},{"$f":"O_FinStats!AI102 - 'O_FinStats - Vals'!AI102","v":0},{"$f":"O_FinStats!AJ102 - 'O_FinStats - Vals'!AJ102","v":0},{"$f":"O_FinStats!AK102 - 'O_FinStats - Vals'!AK102","v":0},{"$f":"O_FinStats!AL102 - 'O_FinStats - Vals'!AL102","v":0},{"$f":"O_FinStats!AM102 - 'O_FinStats - Vals'!AM102","v":0},{"$f":"O_FinStats!AN102 - 'O_FinStats - Vals'!AN102","v":0},{"$f":"O_FinStats!AO102 - 'O_FinStats - Vals'!AO102","v":0},{"$f":"O_FinStats!AP102 - 'O_FinStats - Vals'!AP102","v":0},{"$f":"O_FinStats!AQ102 - 'O_FinStats - Vals'!AQ102","v":0},{"$f":"O_FinStats!AR102 - 'O_FinStats - Vals'!AR102","v":0},{"$f":"O_FinStats!AS102 - 'O_FinStats - Vals'!AS102","v":0},{"$f":"O_FinStats!AT102 - 'O_FinStats - Vals'!AT102","v":0},{"$f":"O_FinStats!AU102 - 'O_FinStats - Vals'!AU102","v":0},{"$f":"O_FinStats!AV102 - 'O_FinStats - Vals'!AV102","v":0},{"$f":"O_FinStats!AW102 - 'O_FinStats - Vals'!AW102","v":0},{"$f":"O_FinStats!AX102 - 'O_FinStats - Vals'!AX102","v":0},{"$f":"O_FinStats!AY102 - 'O_FinStats - Vals'!AY102","v":0},{"$f":"O_FinStats!AZ102 - 'O_FinStats - Vals'!AZ102","v":0},{"$f":"O_FinStats!BA102 - 'O_FinStats - Vals'!BA102","v":0},{"$f":"O_FinStats!BB102 - 'O_FinStats - Vals'!BB102","v":0},{"$f":"O_FinStats!BC102 - 'O_FinStats - Vals'!BC102","v":0},{"$f":"O_FinStats!BD102 - 'O_FinStats - Vals'!BD102","v":0},{"$f":"O_FinStats!BE102 - 'O_FinStats - Vals'!BE102","v":0},{"$f":"O_FinStats!BF102 - 'O_FinStats - Vals'!BF102","v":0},{"$f":"O_FinStats!BG102 - 'O_FinStats - Vals'!BG102","v":0},{"$f":"O_FinStats!BH102 - 'O_FinStats - Vals'!BH102","v":0},{"$f":"O_FinStats!BI102 - 'O_FinStats - Vals'!BI102","v":0},{"$f":"O_FinStats!BJ102 - 'O_FinStats - Vals'!BJ102","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E104","v":"Profit After Tax before Equity transfers"},null,{"$f":"O_FinStats!G104","v":"£'000 "},{"$f":"O_FinStats!H104","v":"Nominal"},{"$f":"O_FinStats!I104","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y104 - 'O_FinStats - Vals'!Y104","v":0},null,{"$f":"O_FinStats!AA104 - 'O_FinStats - Vals'!AA104","v":0},{"$f":"O_FinStats!AB104 - 'O_FinStats - Vals'!AB104","v":0},{"$f":"O_FinStats!AC104 - 'O_FinStats - Vals'!AC104","v":0},{"$f":"O_FinStats!AD104 - 'O_FinStats - Vals'!AD104","v":0},{"$f":"O_FinStats!AE104 - 'O_FinStats - Vals'!AE104","v":0},{"$f":"O_FinStats!AF104 - 'O_FinStats - Vals'!AF104","v":0},{"$f":"O_FinStats!AG104 - 'O_FinStats - Vals'!AG104","v":0},{"$f":"O_FinStats!AH104 - 'O_FinStats - Vals'!AH104","v":0},{"$f":"O_FinStats!AI104 - 'O_FinStats - Vals'!AI104","v":0},{"$f":"O_FinStats!AJ104 - 'O_FinStats - Vals'!AJ104","v":0},{"$f":"O_FinStats!AK104 - 'O_FinStats - Vals'!AK104","v":0},{"$f":"O_FinStats!AL104 - 'O_FinStats - Vals'!AL104","v":0},{"$f":"O_FinStats!AM104 - 'O_FinStats - Vals'!AM104","v":0},{"$f":"O_FinStats!AN104 - 'O_FinStats - Vals'!AN104","v":0},{"$f":"O_FinStats!AO104 - 'O_FinStats - Vals'!AO104","v":0},{"$f":"O_FinStats!AP104 - 'O_FinStats - Vals'!AP104","v":0},{"$f":"O_FinStats!AQ104 - 'O_FinStats - Vals'!AQ104","v":0},{"$f":"O_FinStats!AR104 - 'O_FinStats - Vals'!AR104","v":0},{"$f":"O_FinStats!AS104 - 'O_FinStats - Vals'!AS104","v":0},{"$f":"O_FinStats!AT104 - 'O_FinStats - Vals'!AT104","v":0},{"$f":"O_FinStats!AU104 - 'O_FinStats - Vals'!AU104","v":0},{"$f":"O_FinStats!AV104 - 'O_FinStats - Vals'!AV104","v":0},{"$f":"O_FinStats!AW104 - 'O_FinStats - Vals'!AW104","v":0},{"$f":"O_FinStats!AX104 - 'O_FinStats - Vals'!AX104","v":0},{"$f":"O_FinStats!AY104 - 'O_FinStats - Vals'!AY104","v":0},{"$f":"O_FinStats!AZ104 - 'O_FinStats - Vals'!AZ104","v":0},{"$f":"O_FinStats!BA104 - 'O_FinStats - Vals'!BA104","v":0},{"$f":"O_FinStats!BB104 - 'O_FinStats - Vals'!BB104","v":0},{"$f":"O_FinStats!BC104 - 'O_FinStats - Vals'!BC104","v":0},{"$f":"O_FinStats!BD104 - 'O_FinStats - Vals'!BD104","v":0},{"$f":"O_FinStats!BE104 - 'O_FinStats - Vals'!BE104","v":0},{"$f":"O_FinStats!BF104 - 'O_FinStats - Vals'!BF104","v":0},{"$f":"O_FinStats!BG104 - 'O_FinStats - Vals'!BG104","v":0},{"$f":"O_FinStats!BH104 - 'O_FinStats - Vals'!BH104","v":0},{"$f":"O_FinStats!BI104 - 'O_FinStats - Vals'!BI104","v":0},{"$f":"O_FinStats!BJ104 - 'O_FinStats - Vals'!BJ104","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E106","v":"Dividends Paid"},null,{"$f":"O_FinStats!G106","v":"£'000 "},{"$f":"O_FinStats!H106","v":"Nominal"},{"$f":"O_FinStats!I106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y106 - 'O_FinStats - Vals'!Y106","v":0},null,{"$f":"O_FinStats!AA106 - 'O_FinStats - Vals'!AA106","v":0},{"$f":"O_FinStats!AB106 - 'O_FinStats - Vals'!AB106","v":0},{"$f":"O_FinStats!AC106 - 'O_FinStats - Vals'!AC106","v":0},{"$f":"O_FinStats!AD106 - 'O_FinStats - Vals'!AD106","v":0},{"$f":"O_FinStats!AE106 - 'O_FinStats - Vals'!AE106","v":0},{"$f":"O_FinStats!AF106 - 'O_FinStats - Vals'!AF106","v":0},{"$f":"O_FinStats!AG106 - 'O_FinStats - Vals'!AG106","v":0},{"$f":"O_FinStats!AH106 - 'O_FinStats - Vals'!AH106","v":0},{"$f":"O_FinStats!AI106 - 'O_FinStats - Vals'!AI106","v":0},{"$f":"O_FinStats!AJ106 - 'O_FinStats - Vals'!AJ106","v":0},{"$f":"O_FinStats!AK106 - 'O_FinStats - Vals'!AK106","v":0},{"$f":"O_FinStats!AL106 - 'O_FinStats - Vals'!AL106","v":0},{"$f":"O_FinStats!AM106 - 'O_FinStats - Vals'!AM106","v":0},{"$f":"O_FinStats!AN106 - 'O_FinStats - Vals'!AN106","v":0},{"$f":"O_FinStats!AO106 - 'O_FinStats - Vals'!AO106","v":0},{"$f":"O_FinStats!AP106 - 'O_FinStats - Vals'!AP106","v":0},{"$f":"O_FinStats!AQ106 - 'O_FinStats - Vals'!AQ106","v":0},{"$f":"O_FinStats!AR106 - 'O_FinStats - Vals'!AR106","v":0},{"$f":"O_FinStats!AS106 - 'O_FinStats - Vals'!AS106","v":0},{"$f":"O_FinStats!AT106 - 'O_FinStats - Vals'!AT106","v":0},{"$f":"O_FinStats!AU106 - 'O_FinStats - Vals'!AU106","v":0},{"$f":"O_FinStats!AV106 - 'O_FinStats - Vals'!AV106","v":0},{"$f":"O_FinStats!AW106 - 'O_FinStats - Vals'!AW106","v":0},{"$f":"O_FinStats!AX106 - 'O_FinStats - Vals'!AX106","v":0},{"$f":"O_FinStats!AY106 - 'O_FinStats - Vals'!AY106","v":0},{"$f":"O_FinStats!AZ106 - 'O_FinStats - Vals'!AZ106","v":0},{"$f":"O_FinStats!BA106 - 'O_FinStats - Vals'!BA106","v":0},{"$f":"O_FinStats!BB106 - 'O_FinStats - Vals'!BB106","v":0},{"$f":"O_FinStats!BC106 - 'O_FinStats - Vals'!BC106","v":0},{"$f":"O_FinStats!BD106 - 'O_FinStats - Vals'!BD106","v":0},{"$f":"O_FinStats!BE106 - 'O_FinStats - Vals'!BE106","v":0},{"$f":"O_FinStats!BF106 - 'O_FinStats - Vals'!BF106","v":0},{"$f":"O_FinStats!BG106 - 'O_FinStats - Vals'!BG106","v":0},{"$f":"O_FinStats!BH106 - 'O_FinStats - Vals'!BH106","v":0},{"$f":"O_FinStats!BI106 - 'O_FinStats - Vals'!BI106","v":0},{"$f":"O_FinStats!BJ106 - 'O_FinStats - Vals'!BJ106","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E108","v":"Retained Earnings (Change In)"},null,{"$f":"O_FinStats!G108","v":"£'000 "},{"$f":"O_FinStats!H108","v":"Nominal"},{"$f":"O_FinStats!I108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA108 - 'O_FinStats - Vals'!AA108","v":0},{"$f":"O_FinStats!AB108 - 'O_FinStats - Vals'!AB108","v":0},{"$f":"O_FinStats!AC108 - 'O_FinStats - Vals'!AC108","v":0},{"$f":"O_FinStats!AD108 - 'O_FinStats - Vals'!AD108","v":0},{"$f":"O_FinStats!AE108 - 'O_FinStats - Vals'!AE108","v":0},{"$f":"O_FinStats!AF108 - 'O_FinStats - Vals'!AF108","v":0},{"$f":"O_FinStats!AG108 - 'O_FinStats - Vals'!AG108","v":0},{"$f":"O_FinStats!AH108 - 'O_FinStats - Vals'!AH108","v":0},{"$f":"O_FinStats!AI108 - 'O_FinStats - Vals'!AI108","v":0},{"$f":"O_FinStats!AJ108 - 'O_FinStats - Vals'!AJ108","v":0},{"$f":"O_FinStats!AK108 - 'O_FinStats - Vals'!AK108","v":0},{"$f":"O_FinStats!AL108 - 'O_FinStats - Vals'!AL108","v":0},{"$f":"O_FinStats!AM108 - 'O_FinStats - Vals'!AM108","v":0},{"$f":"O_FinStats!AN108 - 'O_FinStats - Vals'!AN108","v":0},{"$f":"O_FinStats!AO108 - 'O_FinStats - Vals'!AO108","v":0},{"$f":"O_FinStats!AP108 - 'O_FinStats - Vals'!AP108","v":0},{"$f":"O_FinStats!AQ108 - 'O_FinStats - Vals'!AQ108","v":0},{"$f":"O_FinStats!AR108 - 'O_FinStats - Vals'!AR108","v":0},{"$f":"O_FinStats!AS108 - 'O_FinStats - Vals'!AS108","v":0},{"$f":"O_FinStats!AT108 - 'O_FinStats - Vals'!AT108","v":0},{"$f":"O_FinStats!AU108 - 'O_FinStats - Vals'!AU108","v":0},{"$f":"O_FinStats!AV108 - 'O_FinStats - Vals'!AV108","v":0},{"$f":"O_FinStats!AW108 - 'O_FinStats - Vals'!AW108","v":0},{"$f":"O_FinStats!AX108 - 'O_FinStats - Vals'!AX108","v":0},{"$f":"O_FinStats!AY108 - 'O_FinStats - Vals'!AY108","v":0},{"$f":"O_FinStats!AZ108 - 'O_FinStats - Vals'!AZ108","v":0},{"$f":"O_FinStats!BA108 - 'O_FinStats - Vals'!BA108","v":0},{"$f":"O_FinStats!BB108 - 'O_FinStats - Vals'!BB108","v":0},{"$f":"O_FinStats!BC108 - 'O_FinStats - Vals'!BC108","v":0},{"$f":"O_FinStats!BD108 - 'O_FinStats - Vals'!BD108","v":0},{"$f":"O_FinStats!BE108 - 'O_FinStats - Vals'!BE108","v":0},{"$f":"O_FinStats!BF108 - 'O_FinStats - Vals'!BF108","v":0},{"$f":"O_FinStats!BG108 - 'O_FinStats - Vals'!BG108","v":0},{"$f":"O_FinStats!BH108 - 'O_FinStats - Vals'!BH108","v":0},{"$f":"O_FinStats!BI108 - 'O_FinStats - Vals'!BI108","v":0},{"$f":"O_FinStats!BJ108 - 'O_FinStats - Vals'!BJ108","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E110","v":"Retained earnings balance BEG"},null,{"$f":"O_FinStats!G110","v":"£'000 "},{"$f":"O_FinStats!H110","v":"Nominal"},{"$f":"O_FinStats!I110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA110 - 'O_FinStats - Vals'!AA110","v":0},{"$f":"O_FinStats!AB110 - 'O_FinStats - Vals'!AB110","v":0},{"$f":"O_FinStats!AC110 - 'O_FinStats - Vals'!AC110","v":0},{"$f":"O_FinStats!AD110 - 'O_FinStats - Vals'!AD110","v":0},{"$f":"O_FinStats!AE110 - 'O_FinStats - Vals'!AE110","v":0},{"$f":"O_FinStats!AF110 - 'O_FinStats - Vals'!AF110","v":0},{"$f":"O_FinStats!AG110 - 'O_FinStats - Vals'!AG110","v":0},{"$f":"O_FinStats!AH110 - 'O_FinStats - Vals'!AH110","v":0},{"$f":"O_FinStats!AI110 - 'O_FinStats - Vals'!AI110","v":0},{"$f":"O_FinStats!AJ110 - 'O_FinStats - Vals'!AJ110","v":0},{"$f":"O_FinStats!AK110 - 'O_FinStats - Vals'!AK110","v":0},{"$f":"O_FinStats!AL110 - 'O_FinStats - Vals'!AL110","v":0},{"$f":"O_FinStats!AM110 - 'O_FinStats - Vals'!AM110","v":0},{"$f":"O_FinStats!AN110 - 'O_FinStats - Vals'!AN110","v":0},{"$f":"O_FinStats!AO110 - 'O_FinStats - Vals'!AO110","v":0},{"$f":"O_FinStats!AP110 - 'O_FinStats - Vals'!AP110","v":0},{"$f":"O_FinStats!AQ110 - 'O_FinStats - Vals'!AQ110","v":0},{"$f":"O_FinStats!AR110 - 'O_FinStats - Vals'!AR110","v":0},{"$f":"O_FinStats!AS110 - 'O_FinStats - Vals'!AS110","v":0},{"$f":"O_FinStats!AT110 - 'O_FinStats - Vals'!AT110","v":0},{"$f":"O_FinStats!AU110 - 'O_FinStats - Vals'!AU110","v":0},{"$f":"O_FinStats!AV110 - 'O_FinStats - Vals'!AV110","v":0},{"$f":"O_FinStats!AW110 - 'O_FinStats - Vals'!AW110","v":0},{"$f":"O_FinStats!AX110 - 'O_FinStats - Vals'!AX110","v":0},{"$f":"O_FinStats!AY110 - 'O_FinStats - Vals'!AY110","v":0},{"$f":"O_FinStats!AZ110 - 'O_FinStats - Vals'!AZ110","v":0},{"$f":"O_FinStats!BA110 - 'O_FinStats - Vals'!BA110","v":0},{"$f":"O_FinStats!BB110 - 'O_FinStats - Vals'!BB110","v":0},{"$f":"O_FinStats!BC110 - 'O_FinStats - Vals'!BC110","v":0},{"$f":"O_FinStats!BD110 - 'O_FinStats - Vals'!BD110","v":0},{"$f":"O_FinStats!BE110 - 'O_FinStats - Vals'!BE110","v":0},{"$f":"O_FinStats!BF110 - 'O_FinStats - Vals'!BF110","v":0},{"$f":"O_FinStats!BG110 - 'O_FinStats - Vals'!BG110","v":0},{"$f":"O_FinStats!BH110 - 'O_FinStats - Vals'!BH110","v":0},{"$f":"O_FinStats!BI110 - 'O_FinStats - Vals'!BI110","v":0},{"$f":"O_FinStats!BJ110 - 'O_FinStats - Vals'!BJ110","v":0}]
[null,null,null,"plus",{"$f":"O_FinStats!E111","v":"Retained Earnings (Change In)"},null,{"$f":"O_FinStats!G111","v":"£'000 "},{"$f":"O_FinStats!H111","v":"Nominal"},{"$f":"O_FinStats!I111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y111 - 'O_FinStats - Vals'!Y111","v":0},null,{"$f":"O_FinStats!AA111 - 'O_FinStats - Vals'!AA111","v":0},{"$f":"O_FinStats!AB111 - 'O_FinStats - Vals'!AB111","v":0},{"$f":"O_FinStats!AC111 - 'O_FinStats - Vals'!AC111","v":0},{"$f":"O_FinStats!AD111 - 'O_FinStats - Vals'!AD111","v":0},{"$f":"O_FinStats!AE111 - 'O_FinStats - Vals'!AE111","v":0},{"$f":"O_FinStats!AF111 - 'O_FinStats - Vals'!AF111","v":0},{"$f":"O_FinStats!AG111 - 'O_FinStats - Vals'!AG111","v":0},{"$f":"O_FinStats!AH111 - 'O_FinStats - Vals'!AH111","v":0},{"$f":"O_FinStats!AI111 - 'O_FinStats - Vals'!AI111","v":0},{"$f":"O_FinStats!AJ111 - 'O_FinStats - Vals'!AJ111","v":0},{"$f":"O_FinStats!AK111 - 'O_FinStats - Vals'!AK111","v":0},{"$f":"O_FinStats!AL111 - 'O_FinStats - Vals'!AL111","v":0},{"$f":"O_FinStats!AM111 - 'O_FinStats - Vals'!AM111","v":0},{"$f":"O_FinStats!AN111 - 'O_FinStats - Vals'!AN111","v":0},{"$f":"O_FinStats!AO111 - 'O_FinStats - Vals'!AO111","v":0},{"$f":"O_FinStats!AP111 - 'O_FinStats - Vals'!AP111","v":0},{"$f":"O_FinStats!AQ111 - 'O_FinStats - Vals'!AQ111","v":0},{"$f":"O_FinStats!AR111 - 'O_FinStats - Vals'!AR111","v":0},{"$f":"O_FinStats!AS111 - 'O_FinStats - Vals'!AS111","v":0},{"$f":"O_FinStats!AT111 - 'O_FinStats - Vals'!AT111","v":0},{"$f":"O_FinStats!AU111 - 'O_FinStats - Vals'!AU111","v":0},{"$f":"O_FinStats!AV111 - 'O_FinStats - Vals'!AV111","v":0},{"$f":"O_FinStats!AW111 - 'O_FinStats - Vals'!AW111","v":0},{"$f":"O_FinStats!AX111 - 'O_FinStats - Vals'!AX111","v":0},{"$f":"O_FinStats!AY111 - 'O_FinStats - Vals'!AY111","v":0},{"$f":"O_FinStats!AZ111 - 'O_FinStats - Vals'!AZ111","v":0},{"$f":"O_FinStats!BA111 - 'O_FinStats - Vals'!BA111","v":0},{"$f":"O_FinStats!BB111 - 'O_FinStats - Vals'!BB111","v":0},{"$f":"O_FinStats!BC111 - 'O_FinStats - Vals'!BC111","v":0},{"$f":"O_FinStats!BD111 - 'O_FinStats - Vals'!BD111","v":0},{"$f":"O_FinStats!BE111 - 'O_FinStats - Vals'!BE111","v":0},{"$f":"O_FinStats!BF111 - 'O_FinStats - Vals'!BF111","v":0},{"$f":"O_FinStats!BG111 - 'O_FinStats - Vals'!BG111","v":0},{"$f":"O_FinStats!BH111 - 'O_FinStats - Vals'!BH111","v":0},{"$f":"O_FinStats!BI111 - 'O_FinStats - Vals'!BI111","v":0},{"$f":"O_FinStats!BJ111 - 'O_FinStats - Vals'!BJ111","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E112","v":"Retained Earnings c/f"},null,{"$f":"O_FinStats!G112","v":"£'000 "},{"$f":"O_FinStats!H112","v":"Nominal"},{"$f":"O_FinStats!I112","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y112 - 'O_FinStats - Vals'!Y112","v":0},null,{"$f":"O_FinStats!AA112 - 'O_FinStats - Vals'!AA112","v":0},{"$f":"O_FinStats!AB112 - 'O_FinStats - Vals'!AB112","v":0},{"$f":"O_FinStats!AC112 - 'O_FinStats - Vals'!AC112","v":0},{"$f":"O_FinStats!AD112 - 'O_FinStats - Vals'!AD112","v":0},{"$f":"O_FinStats!AE112 - 'O_FinStats - Vals'!AE112","v":0},{"$f":"O_FinStats!AF112 - 'O_FinStats - Vals'!AF112","v":0},{"$f":"O_FinStats!AG112 - 'O_FinStats - Vals'!AG112","v":0},{"$f":"O_FinStats!AH112 - 'O_FinStats - Vals'!AH112","v":0},{"$f":"O_FinStats!AI112 - 'O_FinStats - Vals'!AI112","v":0},{"$f":"O_FinStats!AJ112 - 'O_FinStats - Vals'!AJ112","v":0},{"$f":"O_FinStats!AK112 - 'O_FinStats - Vals'!AK112","v":0},{"$f":"O_FinStats!AL112 - 'O_FinStats - Vals'!AL112","v":0},{"$f":"O_FinStats!AM112 - 'O_FinStats - Vals'!AM112","v":0},{"$f":"O_FinStats!AN112 - 'O_FinStats - Vals'!AN112","v":0},{"$f":"O_FinStats!AO112 - 'O_FinStats - Vals'!AO112","v":0},{"$f":"O_FinStats!AP112 - 'O_FinStats - Vals'!AP112","v":0},{"$f":"O_FinStats!AQ112 - 'O_FinStats - Vals'!AQ112","v":0},{"$f":"O_FinStats!AR112 - 'O_FinStats - Vals'!AR112","v":0},{"$f":"O_FinStats!AS112 - 'O_FinStats - Vals'!AS112","v":0},{"$f":"O_FinStats!AT112 - 'O_FinStats - Vals'!AT112","v":0},{"$f":"O_FinStats!AU112 - 'O_FinStats - Vals'!AU112","v":0},{"$f":"O_FinStats!AV112 - 'O_FinStats - Vals'!AV112","v":0},{"$f":"O_FinStats!AW112 - 'O_FinStats - Vals'!AW112","v":0},{"$f":"O_FinStats!AX112 - 'O_FinStats - Vals'!AX112","v":0},{"$f":"O_FinStats!AY112 - 'O_FinStats - Vals'!AY112","v":0},{"$f":"O_FinStats!AZ112 - 'O_FinStats - Vals'!AZ112","v":0},{"$f":"O_FinStats!BA112 - 'O_FinStats - Vals'!BA112","v":0},{"$f":"O_FinStats!BB112 - 'O_FinStats - Vals'!BB112","v":0},{"$f":"O_FinStats!BC112 - 'O_FinStats - Vals'!BC112","v":0},{"$f":"O_FinStats!BD112 - 'O_FinStats - Vals'!BD112","v":0},{"$f":"O_FinStats!BE112 - 'O_FinStats - Vals'!BE112","v":0},{"$f":"O_FinStats!BF112 - 'O_FinStats - Vals'!BF112","v":0},{"$f":"O_FinStats!BG112 - 'O_FinStats - Vals'!BG112","v":0},{"$f":"O_FinStats!BH112 - 'O_FinStats - Vals'!BH112","v":0},{"$f":"O_FinStats!BI112 - 'O_FinStats - Vals'!BI112","v":0},{"$f":"O_FinStats!BJ112 - 'O_FinStats - Vals'!BJ112","v":0}]
[]
["Balance Sheet"]
[]
[null,null,"Non Current Assets"]
[null,null,null,null,{"$f":"O_FinStats!E117","v":"NCA existing c/f"},null,{"$f":"O_FinStats!G117","v":"£'000 "},{"$f":"O_FinStats!H117","v":"Nominal"},{"$f":"O_FinStats!I117","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y117 - 'O_FinStats - Vals'!Y117","v":0},null,{"$f":"O_FinStats!AA117 - 'O_FinStats - Vals'!AA117","v":0},{"$f":"O_FinStats!AB117 - 'O_FinStats - Vals'!AB117","v":0},{"$f":"O_FinStats!AC117 - 'O_FinStats - Vals'!AC117","v":0},{"$f":"O_FinStats!AD117 - 'O_FinStats - Vals'!AD117","v":0},{"$f":"O_FinStats!AE117 - 'O_FinStats - Vals'!AE117","v":0},{"$f":"O_FinStats!AF117 - 'O_FinStats - Vals'!AF117","v":0},{"$f":"O_FinStats!AG117 - 'O_FinStats - Vals'!AG117","v":0},{"$f":"O_FinStats!AH117 - 'O_FinStats - Vals'!AH117","v":0},{"$f":"O_FinStats!AI117 - 'O_FinStats - Vals'!AI117","v":0},{"$f":"O_FinStats!AJ117 - 'O_FinStats - Vals'!AJ117","v":0},{"$f":"O_FinStats!AK117 - 'O_FinStats - Vals'!AK117","v":0},{"$f":"O_FinStats!AL117 - 'O_FinStats - Vals'!AL117","v":0},{"$f":"O_FinStats!AM117 - 'O_FinStats - Vals'!AM117","v":0},{"$f":"O_FinStats!AN117 - 'O_FinStats - Vals'!AN117","v":0},{"$f":"O_FinStats!AO117 - 'O_FinStats - Vals'!AO117","v":0},{"$f":"O_FinStats!AP117 - 'O_FinStats - Vals'!AP117","v":0},{"$f":"O_FinStats!AQ117 - 'O_FinStats - Vals'!AQ117","v":0},{"$f":"O_FinStats!AR117 - 'O_FinStats - Vals'!AR117","v":0},{"$f":"O_FinStats!AS117 - 'O_FinStats - Vals'!AS117","v":0},{"$f":"O_FinStats!AT117 - 'O_FinStats - Vals'!AT117","v":0},{"$f":"O_FinStats!AU117 - 'O_FinStats - Vals'!AU117","v":0},{"$f":"O_FinStats!AV117 - 'O_FinStats - Vals'!AV117","v":0},{"$f":"O_FinStats!AW117 - 'O_FinStats - Vals'!AW117","v":0},{"$f":"O_FinStats!AX117 - 'O_FinStats - Vals'!AX117","v":0},{"$f":"O_FinStats!AY117 - 'O_FinStats - Vals'!AY117","v":0},{"$f":"O_FinStats!AZ117 - 'O_FinStats - Vals'!AZ117","v":0},{"$f":"O_FinStats!BA117 - 'O_FinStats - Vals'!BA117","v":0},{"$f":"O_FinStats!BB117 - 'O_FinStats - Vals'!BB117","v":0},{"$f":"O_FinStats!BC117 - 'O_FinStats - Vals'!BC117","v":0},{"$f":"O_FinStats!BD117 - 'O_FinStats - Vals'!BD117","v":0},{"$f":"O_FinStats!BE117 - 'O_FinStats - Vals'!BE117","v":0},{"$f":"O_FinStats!BF117 - 'O_FinStats - Vals'!BF117","v":0},{"$f":"O_FinStats!BG117 - 'O_FinStats - Vals'!BG117","v":0},{"$f":"O_FinStats!BH117 - 'O_FinStats - Vals'!BH117","v":0},{"$f":"O_FinStats!BI117 - 'O_FinStats - Vals'!BI117","v":0},{"$f":"O_FinStats!BJ117 - 'O_FinStats - Vals'!BJ117","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E118","v":"Post 2020 Debt Capitalised Fees c/f (Fixed)"},null,{"$f":"O_FinStats!G118","v":"£'000 "},{"$f":"O_FinStats!H118","v":"Nominal"},{"$f":"O_FinStats!I118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y118 - 'O_FinStats - Vals'!Y118","v":0},null,{"$f":"O_FinStats!AA118 - 'O_FinStats - Vals'!AA118","v":0},{"$f":"O_FinStats!AB118 - 'O_FinStats - Vals'!AB118","v":0},{"$f":"O_FinStats!AC118 - 'O_FinStats - Vals'!AC118","v":0},{"$f":"O_FinStats!AD118 - 'O_FinStats - Vals'!AD118","v":0},{"$f":"O_FinStats!AE118 - 'O_FinStats - Vals'!AE118","v":0},{"$f":"O_FinStats!AF118 - 'O_FinStats - Vals'!AF118","v":0},{"$f":"O_FinStats!AG118 - 'O_FinStats - Vals'!AG118","v":0},{"$f":"O_FinStats!AH118 - 'O_FinStats - Vals'!AH118","v":0},{"$f":"O_FinStats!AI118 - 'O_FinStats - Vals'!AI118","v":0},{"$f":"O_FinStats!AJ118 - 'O_FinStats - Vals'!AJ118","v":0},{"$f":"O_FinStats!AK118 - 'O_FinStats - Vals'!AK118","v":0},{"$f":"O_FinStats!AL118 - 'O_FinStats - Vals'!AL118","v":0},{"$f":"O_FinStats!AM118 - 'O_FinStats - Vals'!AM118","v":0},{"$f":"O_FinStats!AN118 - 'O_FinStats - Vals'!AN118","v":0},{"$f":"O_FinStats!AO118 - 'O_FinStats - Vals'!AO118","v":0},{"$f":"O_FinStats!AP118 - 'O_FinStats - Vals'!AP118","v":0},{"$f":"O_FinStats!AQ118 - 'O_FinStats - Vals'!AQ118","v":0},{"$f":"O_FinStats!AR118 - 'O_FinStats - Vals'!AR118","v":0},{"$f":"O_FinStats!AS118 - 'O_FinStats - Vals'!AS118","v":0},{"$f":"O_FinStats!AT118 - 'O_FinStats - Vals'!AT118","v":0},{"$f":"O_FinStats!AU118 - 'O_FinStats - Vals'!AU118","v":0},{"$f":"O_FinStats!AV118 - 'O_FinStats - Vals'!AV118","v":0},{"$f":"O_FinStats!AW118 - 'O_FinStats - Vals'!AW118","v":0},{"$f":"O_FinStats!AX118 - 'O_FinStats - Vals'!AX118","v":0},{"$f":"O_FinStats!AY118 - 'O_FinStats - Vals'!AY118","v":0},{"$f":"O_FinStats!AZ118 - 'O_FinStats - Vals'!AZ118","v":0},{"$f":"O_FinStats!BA118 - 'O_FinStats - Vals'!BA118","v":0},{"$f":"O_FinStats!BB118 - 'O_FinStats - Vals'!BB118","v":0},{"$f":"O_FinStats!BC118 - 'O_FinStats - Vals'!BC118","v":0},{"$f":"O_FinStats!BD118 - 'O_FinStats - Vals'!BD118","v":0},{"$f":"O_FinStats!BE118 - 'O_FinStats - Vals'!BE118","v":0},{"$f":"O_FinStats!BF118 - 'O_FinStats - Vals'!BF118","v":0},{"$f":"O_FinStats!BG118 - 'O_FinStats - Vals'!BG118","v":0},{"$f":"O_FinStats!BH118 - 'O_FinStats - Vals'!BH118","v":0},{"$f":"O_FinStats!BI118 - 'O_FinStats - Vals'!BI118","v":0},{"$f":"O_FinStats!BJ118 - 'O_FinStats - Vals'!BJ118","v":0}]
[]
[null,null,null,"UKATS"]
[null,null,null,null,{"$f":"O_FinStats!E121","v":"UKATS Category 1  c /f"},null,{"$f":"O_FinStats!G121","v":"£'000 "},{"$f":"O_FinStats!H121","v":"Nominal"},{"$f":"O_FinStats!I121","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y121 - 'O_FinStats - Vals'!Y121","v":0},null,{"$f":"O_FinStats!AA121 - 'O_FinStats - Vals'!AA121","v":0},{"$f":"O_FinStats!AB121 - 'O_FinStats - Vals'!AB121","v":0},{"$f":"O_FinStats!AC121 - 'O_FinStats - Vals'!AC121","v":0},{"$f":"O_FinStats!AD121 - 'O_FinStats - Vals'!AD121","v":0},{"$f":"O_FinStats!AE121 - 'O_FinStats - Vals'!AE121","v":0},{"$f":"O_FinStats!AF121 - 'O_FinStats - Vals'!AF121","v":0},{"$f":"O_FinStats!AG121 - 'O_FinStats - Vals'!AG121","v":0},{"$f":"O_FinStats!AH121 - 'O_FinStats - Vals'!AH121","v":0},{"$f":"O_FinStats!AI121 - 'O_FinStats - Vals'!AI121","v":0},{"$f":"O_FinStats!AJ121 - 'O_FinStats - Vals'!AJ121","v":0},{"$f":"O_FinStats!AK121 - 'O_FinStats - Vals'!AK121","v":0},{"$f":"O_FinStats!AL121 - 'O_FinStats - Vals'!AL121","v":0},{"$f":"O_FinStats!AM121 - 'O_FinStats - Vals'!AM121","v":0},{"$f":"O_FinStats!AN121 - 'O_FinStats - Vals'!AN121","v":0},{"$f":"O_FinStats!AO121 - 'O_FinStats - Vals'!AO121","v":0},{"$f":"O_FinStats!AP121 - 'O_FinStats - Vals'!AP121","v":0},{"$f":"O_FinStats!AQ121 - 'O_FinStats - Vals'!AQ121","v":0},{"$f":"O_FinStats!AR121 - 'O_FinStats - Vals'!AR121","v":0},{"$f":"O_FinStats!AS121 - 'O_FinStats - Vals'!AS121","v":0},{"$f":"O_FinStats!AT121 - 'O_FinStats - Vals'!AT121","v":0},{"$f":"O_FinStats!AU121 - 'O_FinStats - Vals'!AU121","v":0},{"$f":"O_FinStats!AV121 - 'O_FinStats - Vals'!AV121","v":0},{"$f":"O_FinStats!AW121 - 'O_FinStats - Vals'!AW121","v":0},{"$f":"O_FinStats!AX121 - 'O_FinStats - Vals'!AX121","v":0},{"$f":"O_FinStats!AY121 - 'O_FinStats - Vals'!AY121","v":0},{"$f":"O_FinStats!AZ121 - 'O_FinStats - Vals'!AZ121","v":0},{"$f":"O_FinStats!BA121 - 'O_FinStats - Vals'!BA121","v":0},{"$f":"O_FinStats!BB121 - 'O_FinStats - Vals'!BB121","v":0},{"$f":"O_FinStats!BC121 - 'O_FinStats - Vals'!BC121","v":0},{"$f":"O_FinStats!BD121 - 'O_FinStats - Vals'!BD121","v":0},{"$f":"O_FinStats!BE121 - 'O_FinStats - Vals'!BE121","v":0},{"$f":"O_FinStats!BF121 - 'O_FinStats - Vals'!BF121","v":0},{"$f":"O_FinStats!BG121 - 'O_FinStats - Vals'!BG121","v":0},{"$f":"O_FinStats!BH121 - 'O_FinStats - Vals'!BH121","v":0},{"$f":"O_FinStats!BI121 - 'O_FinStats - Vals'!BI121","v":0},{"$f":"O_FinStats!BJ121 - 'O_FinStats - Vals'!BJ121","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E122","v":"UKATS Category 2  c /f"},null,{"$f":"O_FinStats!G122","v":"£'000 "},{"$f":"O_FinStats!H122","v":"Nominal"},{"$f":"O_FinStats!I122","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y122 - 'O_FinStats - Vals'!Y122","v":0},null,{"$f":"O_FinStats!AA122 - 'O_FinStats - Vals'!AA122","v":0},{"$f":"O_FinStats!AB122 - 'O_FinStats - Vals'!AB122","v":0},{"$f":"O_FinStats!AC122 - 'O_FinStats - Vals'!AC122","v":0},{"$f":"O_FinStats!AD122 - 'O_FinStats - Vals'!AD122","v":0},{"$f":"O_FinStats!AE122 - 'O_FinStats - Vals'!AE122","v":0},{"$f":"O_FinStats!AF122 - 'O_FinStats - Vals'!AF122","v":0},{"$f":"O_FinStats!AG122 - 'O_FinStats - Vals'!AG122","v":0},{"$f":"O_FinStats!AH122 - 'O_FinStats - Vals'!AH122","v":0},{"$f":"O_FinStats!AI122 - 'O_FinStats - Vals'!AI122","v":0},{"$f":"O_FinStats!AJ122 - 'O_FinStats - Vals'!AJ122","v":0},{"$f":"O_FinStats!AK122 - 'O_FinStats - Vals'!AK122","v":0},{"$f":"O_FinStats!AL122 - 'O_FinStats - Vals'!AL122","v":0},{"$f":"O_FinStats!AM122 - 'O_FinStats - Vals'!AM122","v":0},{"$f":"O_FinStats!AN122 - 'O_FinStats - Vals'!AN122","v":0},{"$f":"O_FinStats!AO122 - 'O_FinStats - Vals'!AO122","v":0},{"$f":"O_FinStats!AP122 - 'O_FinStats - Vals'!AP122","v":0},{"$f":"O_FinStats!AQ122 - 'O_FinStats - Vals'!AQ122","v":0},{"$f":"O_FinStats!AR122 - 'O_FinStats - Vals'!AR122","v":0},{"$f":"O_FinStats!AS122 - 'O_FinStats - Vals'!AS122","v":0},{"$f":"O_FinStats!AT122 - 'O_FinStats - Vals'!AT122","v":0},{"$f":"O_FinStats!AU122 - 'O_FinStats - Vals'!AU122","v":0},{"$f":"O_FinStats!AV122 - 'O_FinStats - Vals'!AV122","v":0},{"$f":"O_FinStats!AW122 - 'O_FinStats - Vals'!AW122","v":0},{"$f":"O_FinStats!AX122 - 'O_FinStats - Vals'!AX122","v":0},{"$f":"O_FinStats!AY122 - 'O_FinStats - Vals'!AY122","v":0},{"$f":"O_FinStats!AZ122 - 'O_FinStats - Vals'!AZ122","v":0},{"$f":"O_FinStats!BA122 - 'O_FinStats - Vals'!BA122","v":0},{"$f":"O_FinStats!BB122 - 'O_FinStats - Vals'!BB122","v":0},{"$f":"O_FinStats!BC122 - 'O_FinStats - Vals'!BC122","v":0},{"$f":"O_FinStats!BD122 - 'O_FinStats - Vals'!BD122","v":0},{"$f":"O_FinStats!BE122 - 'O_FinStats - Vals'!BE122","v":0},{"$f":"O_FinStats!BF122 - 'O_FinStats - Vals'!BF122","v":0},{"$f":"O_FinStats!BG122 - 'O_FinStats - Vals'!BG122","v":0},{"$f":"O_FinStats!BH122 - 'O_FinStats - Vals'!BH122","v":0},{"$f":"O_FinStats!BI122 - 'O_FinStats - Vals'!BI122","v":0},{"$f":"O_FinStats!BJ122 - 'O_FinStats - Vals'!BJ122","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E123","v":"UKATS Category 3  c /f"},null,{"$f":"O_FinStats!G123","v":"£'000 "},{"$f":"O_FinStats!H123","v":"Nominal"},{"$f":"O_FinStats!I123","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y123 - 'O_FinStats - Vals'!Y123","v":0},null,{"$f":"O_FinStats!AA123 - 'O_FinStats - Vals'!AA123","v":0},{"$f":"O_FinStats!AB123 - 'O_FinStats - Vals'!AB123","v":0},{"$f":"O_FinStats!AC123 - 'O_FinStats - Vals'!AC123","v":0},{"$f":"O_FinStats!AD123 - 'O_FinStats - Vals'!AD123","v":0},{"$f":"O_FinStats!AE123 - 'O_FinStats - Vals'!AE123","v":0},{"$f":"O_FinStats!AF123 - 'O_FinStats - Vals'!AF123","v":0},{"$f":"O_FinStats!AG123 - 'O_FinStats - Vals'!AG123","v":0},{"$f":"O_FinStats!AH123 - 'O_FinStats - Vals'!AH123","v":0},{"$f":"O_FinStats!AI123 - 'O_FinStats - Vals'!AI123","v":0},{"$f":"O_FinStats!AJ123 - 'O_FinStats - Vals'!AJ123","v":0},{"$f":"O_FinStats!AK123 - 'O_FinStats - Vals'!AK123","v":0},{"$f":"O_FinStats!AL123 - 'O_FinStats - Vals'!AL123","v":0},{"$f":"O_FinStats!AM123 - 'O_FinStats - Vals'!AM123","v":0},{"$f":"O_FinStats!AN123 - 'O_FinStats - Vals'!AN123","v":0},{"$f":"O_FinStats!AO123 - 'O_FinStats - Vals'!AO123","v":0},{"$f":"O_FinStats!AP123 - 'O_FinStats - Vals'!AP123","v":0},{"$f":"O_FinStats!AQ123 - 'O_FinStats - Vals'!AQ123","v":0},{"$f":"O_FinStats!AR123 - 'O_FinStats - Vals'!AR123","v":0},{"$f":"O_FinStats!AS123 - 'O_FinStats - Vals'!AS123","v":0},{"$f":"O_FinStats!AT123 - 'O_FinStats - Vals'!AT123","v":0},{"$f":"O_FinStats!AU123 - 'O_FinStats - Vals'!AU123","v":0},{"$f":"O_FinStats!AV123 - 'O_FinStats - Vals'!AV123","v":0},{"$f":"O_FinStats!AW123 - 'O_FinStats - Vals'!AW123","v":0},{"$f":"O_FinStats!AX123 - 'O_FinStats - Vals'!AX123","v":0},{"$f":"O_FinStats!AY123 - 'O_FinStats - Vals'!AY123","v":0},{"$f":"O_FinStats!AZ123 - 'O_FinStats - Vals'!AZ123","v":0},{"$f":"O_FinStats!BA123 - 'O_FinStats - Vals'!BA123","v":0},{"$f":"O_FinStats!BB123 - 'O_FinStats - Vals'!BB123","v":0},{"$f":"O_FinStats!BC123 - 'O_FinStats - Vals'!BC123","v":0},{"$f":"O_FinStats!BD123 - 'O_FinStats - Vals'!BD123","v":0},{"$f":"O_FinStats!BE123 - 'O_FinStats - Vals'!BE123","v":0},{"$f":"O_FinStats!BF123 - 'O_FinStats - Vals'!BF123","v":0},{"$f":"O_FinStats!BG123 - 'O_FinStats - Vals'!BG123","v":0},{"$f":"O_FinStats!BH123 - 'O_FinStats - Vals'!BH123","v":0},{"$f":"O_FinStats!BI123 - 'O_FinStats - Vals'!BI123","v":0},{"$f":"O_FinStats!BJ123 - 'O_FinStats - Vals'!BJ123","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E124","v":"UKATS Category 4  c /f"},null,{"$f":"O_FinStats!G124","v":"£'000 "},{"$f":"O_FinStats!H124","v":"Nominal"},{"$f":"O_FinStats!I124","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y124 - 'O_FinStats - Vals'!Y124","v":0},null,{"$f":"O_FinStats!AA124 - 'O_FinStats - Vals'!AA124","v":0},{"$f":"O_FinStats!AB124 - 'O_FinStats - Vals'!AB124","v":0},{"$f":"O_FinStats!AC124 - 'O_FinStats - Vals'!AC124","v":0},{"$f":"O_FinStats!AD124 - 'O_FinStats - Vals'!AD124","v":0},{"$f":"O_FinStats!AE124 - 'O_FinStats - Vals'!AE124","v":0},{"$f":"O_FinStats!AF124 - 'O_FinStats - Vals'!AF124","v":0},{"$f":"O_FinStats!AG124 - 'O_FinStats - Vals'!AG124","v":0},{"$f":"O_FinStats!AH124 - 'O_FinStats - Vals'!AH124","v":0},{"$f":"O_FinStats!AI124 - 'O_FinStats - Vals'!AI124","v":0},{"$f":"O_FinStats!AJ124 - 'O_FinStats - Vals'!AJ124","v":0},{"$f":"O_FinStats!AK124 - 'O_FinStats - Vals'!AK124","v":0},{"$f":"O_FinStats!AL124 - 'O_FinStats - Vals'!AL124","v":0},{"$f":"O_FinStats!AM124 - 'O_FinStats - Vals'!AM124","v":0},{"$f":"O_FinStats!AN124 - 'O_FinStats - Vals'!AN124","v":0},{"$f":"O_FinStats!AO124 - 'O_FinStats - Vals'!AO124","v":0},{"$f":"O_FinStats!AP124 - 'O_FinStats - Vals'!AP124","v":0},{"$f":"O_FinStats!AQ124 - 'O_FinStats - Vals'!AQ124","v":0},{"$f":"O_FinStats!AR124 - 'O_FinStats - Vals'!AR124","v":0},{"$f":"O_FinStats!AS124 - 'O_FinStats - Vals'!AS124","v":0},{"$f":"O_FinStats!AT124 - 'O_FinStats - Vals'!AT124","v":0},{"$f":"O_FinStats!AU124 - 'O_FinStats - Vals'!AU124","v":0},{"$f":"O_FinStats!AV124 - 'O_FinStats - Vals'!AV124","v":0},{"$f":"O_FinStats!AW124 - 'O_FinStats - Vals'!AW124","v":0},{"$f":"O_FinStats!AX124 - 'O_FinStats - Vals'!AX124","v":0},{"$f":"O_FinStats!AY124 - 'O_FinStats - Vals'!AY124","v":0},{"$f":"O_FinStats!AZ124 - 'O_FinStats - Vals'!AZ124","v":0},{"$f":"O_FinStats!BA124 - 'O_FinStats - Vals'!BA124","v":0},{"$f":"O_FinStats!BB124 - 'O_FinStats - Vals'!BB124","v":0},{"$f":"O_FinStats!BC124 - 'O_FinStats - Vals'!BC124","v":0},{"$f":"O_FinStats!BD124 - 'O_FinStats - Vals'!BD124","v":0},{"$f":"O_FinStats!BE124 - 'O_FinStats - Vals'!BE124","v":0},{"$f":"O_FinStats!BF124 - 'O_FinStats - Vals'!BF124","v":0},{"$f":"O_FinStats!BG124 - 'O_FinStats - Vals'!BG124","v":0},{"$f":"O_FinStats!BH124 - 'O_FinStats - Vals'!BH124","v":0},{"$f":"O_FinStats!BI124 - 'O_FinStats - Vals'!BI124","v":0},{"$f":"O_FinStats!BJ124 - 'O_FinStats - Vals'!BJ124","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E125","v":"UKATS Category 5  c /f"},null,{"$f":"O_FinStats!G125","v":"£'000 "},{"$f":"O_FinStats!H125","v":"Nominal"},{"$f":"O_FinStats!I125","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y125 - 'O_FinStats - Vals'!Y125","v":0},null,{"$f":"O_FinStats!AA125 - 'O_FinStats - Vals'!AA125","v":0},{"$f":"O_FinStats!AB125 - 'O_FinStats - Vals'!AB125","v":0},{"$f":"O_FinStats!AC125 - 'O_FinStats - Vals'!AC125","v":0},{"$f":"O_FinStats!AD125 - 'O_FinStats - Vals'!AD125","v":0},{"$f":"O_FinStats!AE125 - 'O_FinStats - Vals'!AE125","v":0},{"$f":"O_FinStats!AF125 - 'O_FinStats - Vals'!AF125","v":0},{"$f":"O_FinStats!AG125 - 'O_FinStats - Vals'!AG125","v":0},{"$f":"O_FinStats!AH125 - 'O_FinStats - Vals'!AH125","v":0},{"$f":"O_FinStats!AI125 - 'O_FinStats - Vals'!AI125","v":0},{"$f":"O_FinStats!AJ125 - 'O_FinStats - Vals'!AJ125","v":0},{"$f":"O_FinStats!AK125 - 'O_FinStats - Vals'!AK125","v":0},{"$f":"O_FinStats!AL125 - 'O_FinStats - Vals'!AL125","v":0},{"$f":"O_FinStats!AM125 - 'O_FinStats - Vals'!AM125","v":0},{"$f":"O_FinStats!AN125 - 'O_FinStats - Vals'!AN125","v":0},{"$f":"O_FinStats!AO125 - 'O_FinStats - Vals'!AO125","v":0},{"$f":"O_FinStats!AP125 - 'O_FinStats - Vals'!AP125","v":0},{"$f":"O_FinStats!AQ125 - 'O_FinStats - Vals'!AQ125","v":0},{"$f":"O_FinStats!AR125 - 'O_FinStats - Vals'!AR125","v":0},{"$f":"O_FinStats!AS125 - 'O_FinStats - Vals'!AS125","v":0},{"$f":"O_FinStats!AT125 - 'O_FinStats - Vals'!AT125","v":0},{"$f":"O_FinStats!AU125 - 'O_FinStats - Vals'!AU125","v":0},{"$f":"O_FinStats!AV125 - 'O_FinStats - Vals'!AV125","v":0},{"$f":"O_FinStats!AW125 - 'O_FinStats - Vals'!AW125","v":0},{"$f":"O_FinStats!AX125 - 'O_FinStats - Vals'!AX125","v":0},{"$f":"O_FinStats!AY125 - 'O_FinStats - Vals'!AY125","v":0},{"$f":"O_FinStats!AZ125 - 'O_FinStats - Vals'!AZ125","v":0},{"$f":"O_FinStats!BA125 - 'O_FinStats - Vals'!BA125","v":0},{"$f":"O_FinStats!BB125 - 'O_FinStats - Vals'!BB125","v":0},{"$f":"O_FinStats!BC125 - 'O_FinStats - Vals'!BC125","v":0},{"$f":"O_FinStats!BD125 - 'O_FinStats - Vals'!BD125","v":0},{"$f":"O_FinStats!BE125 - 'O_FinStats - Vals'!BE125","v":0},{"$f":"O_FinStats!BF125 - 'O_FinStats - Vals'!BF125","v":0},{"$f":"O_FinStats!BG125 - 'O_FinStats - Vals'!BG125","v":0},{"$f":"O_FinStats!BH125 - 'O_FinStats - Vals'!BH125","v":0},{"$f":"O_FinStats!BI125 - 'O_FinStats - Vals'!BI125","v":0},{"$f":"O_FinStats!BJ125 - 'O_FinStats - Vals'!BJ125","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E126","v":"UKATS Category 6  c /f"},null,{"$f":"O_FinStats!G126","v":"£'000 "},{"$f":"O_FinStats!H126","v":"Nominal"},{"$f":"O_FinStats!I126","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y126 - 'O_FinStats - Vals'!Y126","v":0},null,{"$f":"O_FinStats!AA126 - 'O_FinStats - Vals'!AA126","v":0},{"$f":"O_FinStats!AB126 - 'O_FinStats - Vals'!AB126","v":0},{"$f":"O_FinStats!AC126 - 'O_FinStats - Vals'!AC126","v":0},{"$f":"O_FinStats!AD126 - 'O_FinStats - Vals'!AD126","v":0},{"$f":"O_FinStats!AE126 - 'O_FinStats - Vals'!AE126","v":0},{"$f":"O_FinStats!AF126 - 'O_FinStats - Vals'!AF126","v":0},{"$f":"O_FinStats!AG126 - 'O_FinStats - Vals'!AG126","v":0},{"$f":"O_FinStats!AH126 - 'O_FinStats - Vals'!AH126","v":0},{"$f":"O_FinStats!AI126 - 'O_FinStats - Vals'!AI126","v":0},{"$f":"O_FinStats!AJ126 - 'O_FinStats - Vals'!AJ126","v":0},{"$f":"O_FinStats!AK126 - 'O_FinStats - Vals'!AK126","v":0},{"$f":"O_FinStats!AL126 - 'O_FinStats - Vals'!AL126","v":0},{"$f":"O_FinStats!AM126 - 'O_FinStats - Vals'!AM126","v":0},{"$f":"O_FinStats!AN126 - 'O_FinStats - Vals'!AN126","v":0},{"$f":"O_FinStats!AO126 - 'O_FinStats - Vals'!AO126","v":0},{"$f":"O_FinStats!AP126 - 'O_FinStats - Vals'!AP126","v":0},{"$f":"O_FinStats!AQ126 - 'O_FinStats - Vals'!AQ126","v":0},{"$f":"O_FinStats!AR126 - 'O_FinStats - Vals'!AR126","v":0},{"$f":"O_FinStats!AS126 - 'O_FinStats - Vals'!AS126","v":0},{"$f":"O_FinStats!AT126 - 'O_FinStats - Vals'!AT126","v":0},{"$f":"O_FinStats!AU126 - 'O_FinStats - Vals'!AU126","v":0},{"$f":"O_FinStats!AV126 - 'O_FinStats - Vals'!AV126","v":0},{"$f":"O_FinStats!AW126 - 'O_FinStats - Vals'!AW126","v":0},{"$f":"O_FinStats!AX126 - 'O_FinStats - Vals'!AX126","v":0},{"$f":"O_FinStats!AY126 - 'O_FinStats - Vals'!AY126","v":0},{"$f":"O_FinStats!AZ126 - 'O_FinStats - Vals'!AZ126","v":0},{"$f":"O_FinStats!BA126 - 'O_FinStats - Vals'!BA126","v":0},{"$f":"O_FinStats!BB126 - 'O_FinStats - Vals'!BB126","v":0},{"$f":"O_FinStats!BC126 - 'O_FinStats - Vals'!BC126","v":0},{"$f":"O_FinStats!BD126 - 'O_FinStats - Vals'!BD126","v":0},{"$f":"O_FinStats!BE126 - 'O_FinStats - Vals'!BE126","v":0},{"$f":"O_FinStats!BF126 - 'O_FinStats - Vals'!BF126","v":0},{"$f":"O_FinStats!BG126 - 'O_FinStats - Vals'!BG126","v":0},{"$f":"O_FinStats!BH126 - 'O_FinStats - Vals'!BH126","v":0},{"$f":"O_FinStats!BI126 - 'O_FinStats - Vals'!BI126","v":0},{"$f":"O_FinStats!BJ126 - 'O_FinStats - Vals'!BJ126","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E127","v":"UKATS Category 7  c /f"},null,{"$f":"O_FinStats!G127","v":"£'000 "},{"$f":"O_FinStats!H127","v":"Nominal"},{"$f":"O_FinStats!I127","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y127 - 'O_FinStats - Vals'!Y127","v":0},null,{"$f":"O_FinStats!AA127 - 'O_FinStats - Vals'!AA127","v":0},{"$f":"O_FinStats!AB127 - 'O_FinStats - Vals'!AB127","v":0},{"$f":"O_FinStats!AC127 - 'O_FinStats - Vals'!AC127","v":0},{"$f":"O_FinStats!AD127 - 'O_FinStats - Vals'!AD127","v":0},{"$f":"O_FinStats!AE127 - 'O_FinStats - Vals'!AE127","v":0},{"$f":"O_FinStats!AF127 - 'O_FinStats - Vals'!AF127","v":0},{"$f":"O_FinStats!AG127 - 'O_FinStats - Vals'!AG127","v":0},{"$f":"O_FinStats!AH127 - 'O_FinStats - Vals'!AH127","v":0},{"$f":"O_FinStats!AI127 - 'O_FinStats - Vals'!AI127","v":0},{"$f":"O_FinStats!AJ127 - 'O_FinStats - Vals'!AJ127","v":0},{"$f":"O_FinStats!AK127 - 'O_FinStats - Vals'!AK127","v":0},{"$f":"O_FinStats!AL127 - 'O_FinStats - Vals'!AL127","v":0},{"$f":"O_FinStats!AM127 - 'O_FinStats - Vals'!AM127","v":0},{"$f":"O_FinStats!AN127 - 'O_FinStats - Vals'!AN127","v":0},{"$f":"O_FinStats!AO127 - 'O_FinStats - Vals'!AO127","v":0},{"$f":"O_FinStats!AP127 - 'O_FinStats - Vals'!AP127","v":0},{"$f":"O_FinStats!AQ127 - 'O_FinStats - Vals'!AQ127","v":0},{"$f":"O_FinStats!AR127 - 'O_FinStats - Vals'!AR127","v":0},{"$f":"O_FinStats!AS127 - 'O_FinStats - Vals'!AS127","v":0},{"$f":"O_FinStats!AT127 - 'O_FinStats - Vals'!AT127","v":0},{"$f":"O_FinStats!AU127 - 'O_FinStats - Vals'!AU127","v":0},{"$f":"O_FinStats!AV127 - 'O_FinStats - Vals'!AV127","v":0},{"$f":"O_FinStats!AW127 - 'O_FinStats - Vals'!AW127","v":0},{"$f":"O_FinStats!AX127 - 'O_FinStats - Vals'!AX127","v":0},{"$f":"O_FinStats!AY127 - 'O_FinStats - Vals'!AY127","v":0},{"$f":"O_FinStats!AZ127 - 'O_FinStats - Vals'!AZ127","v":0},{"$f":"O_FinStats!BA127 - 'O_FinStats - Vals'!BA127","v":0},{"$f":"O_FinStats!BB127 - 'O_FinStats - Vals'!BB127","v":0},{"$f":"O_FinStats!BC127 - 'O_FinStats - Vals'!BC127","v":0},{"$f":"O_FinStats!BD127 - 'O_FinStats - Vals'!BD127","v":0},{"$f":"O_FinStats!BE127 - 'O_FinStats - Vals'!BE127","v":0},{"$f":"O_FinStats!BF127 - 'O_FinStats - Vals'!BF127","v":0},{"$f":"O_FinStats!BG127 - 'O_FinStats - Vals'!BG127","v":0},{"$f":"O_FinStats!BH127 - 'O_FinStats - Vals'!BH127","v":0},{"$f":"O_FinStats!BI127 - 'O_FinStats - Vals'!BI127","v":0},{"$f":"O_FinStats!BJ127 - 'O_FinStats - Vals'!BJ127","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E128","v":"UKATS Category 8  c /f"},null,{"$f":"O_FinStats!G128","v":"£'000 "},{"$f":"O_FinStats!H128","v":"Nominal"},{"$f":"O_FinStats!I128","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y128 - 'O_FinStats - Vals'!Y128","v":0},null,{"$f":"O_FinStats!AA128 - 'O_FinStats - Vals'!AA128","v":0},{"$f":"O_FinStats!AB128 - 'O_FinStats - Vals'!AB128","v":0},{"$f":"O_FinStats!AC128 - 'O_FinStats - Vals'!AC128","v":0},{"$f":"O_FinStats!AD128 - 'O_FinStats - Vals'!AD128","v":0},{"$f":"O_FinStats!AE128 - 'O_FinStats - Vals'!AE128","v":0},{"$f":"O_FinStats!AF128 - 'O_FinStats - Vals'!AF128","v":0},{"$f":"O_FinStats!AG128 - 'O_FinStats - Vals'!AG128","v":0},{"$f":"O_FinStats!AH128 - 'O_FinStats - Vals'!AH128","v":0},{"$f":"O_FinStats!AI128 - 'O_FinStats - Vals'!AI128","v":0},{"$f":"O_FinStats!AJ128 - 'O_FinStats - Vals'!AJ128","v":0},{"$f":"O_FinStats!AK128 - 'O_FinStats - Vals'!AK128","v":0},{"$f":"O_FinStats!AL128 - 'O_FinStats - Vals'!AL128","v":0},{"$f":"O_FinStats!AM128 - 'O_FinStats - Vals'!AM128","v":0},{"$f":"O_FinStats!AN128 - 'O_FinStats - Vals'!AN128","v":0},{"$f":"O_FinStats!AO128 - 'O_FinStats - Vals'!AO128","v":0},{"$f":"O_FinStats!AP128 - 'O_FinStats - Vals'!AP128","v":0},{"$f":"O_FinStats!AQ128 - 'O_FinStats - Vals'!AQ128","v":0},{"$f":"O_FinStats!AR128 - 'O_FinStats - Vals'!AR128","v":0},{"$f":"O_FinStats!AS128 - 'O_FinStats - Vals'!AS128","v":0},{"$f":"O_FinStats!AT128 - 'O_FinStats - Vals'!AT128","v":0},{"$f":"O_FinStats!AU128 - 'O_FinStats - Vals'!AU128","v":0},{"$f":"O_FinStats!AV128 - 'O_FinStats - Vals'!AV128","v":0},{"$f":"O_FinStats!AW128 - 'O_FinStats - Vals'!AW128","v":0},{"$f":"O_FinStats!AX128 - 'O_FinStats - Vals'!AX128","v":0},{"$f":"O_FinStats!AY128 - 'O_FinStats - Vals'!AY128","v":0},{"$f":"O_FinStats!AZ128 - 'O_FinStats - Vals'!AZ128","v":0},{"$f":"O_FinStats!BA128 - 'O_FinStats - Vals'!BA128","v":0},{"$f":"O_FinStats!BB128 - 'O_FinStats - Vals'!BB128","v":0},{"$f":"O_FinStats!BC128 - 'O_FinStats - Vals'!BC128","v":0},{"$f":"O_FinStats!BD128 - 'O_FinStats - Vals'!BD128","v":0},{"$f":"O_FinStats!BE128 - 'O_FinStats - Vals'!BE128","v":0},{"$f":"O_FinStats!BF128 - 'O_FinStats - Vals'!BF128","v":0},{"$f":"O_FinStats!BG128 - 'O_FinStats - Vals'!BG128","v":0},{"$f":"O_FinStats!BH128 - 'O_FinStats - Vals'!BH128","v":0},{"$f":"O_FinStats!BI128 - 'O_FinStats - Vals'!BI128","v":0},{"$f":"O_FinStats!BJ128 - 'O_FinStats - Vals'!BJ128","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E129","v":"UKATS Category 9  c /f"},null,{"$f":"O_FinStats!G129","v":"£'000 "},{"$f":"O_FinStats!H129","v":"Nominal"},{"$f":"O_FinStats!I129","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y129 - 'O_FinStats - Vals'!Y129","v":0},null,{"$f":"O_FinStats!AA129 - 'O_FinStats - Vals'!AA129","v":0},{"$f":"O_FinStats!AB129 - 'O_FinStats - Vals'!AB129","v":0},{"$f":"O_FinStats!AC129 - 'O_FinStats - Vals'!AC129","v":0},{"$f":"O_FinStats!AD129 - 'O_FinStats - Vals'!AD129","v":0},{"$f":"O_FinStats!AE129 - 'O_FinStats - Vals'!AE129","v":0},{"$f":"O_FinStats!AF129 - 'O_FinStats - Vals'!AF129","v":0},{"$f":"O_FinStats!AG129 - 'O_FinStats - Vals'!AG129","v":0},{"$f":"O_FinStats!AH129 - 'O_FinStats - Vals'!AH129","v":0},{"$f":"O_FinStats!AI129 - 'O_FinStats - Vals'!AI129","v":0},{"$f":"O_FinStats!AJ129 - 'O_FinStats - Vals'!AJ129","v":0},{"$f":"O_FinStats!AK129 - 'O_FinStats - Vals'!AK129","v":0},{"$f":"O_FinStats!AL129 - 'O_FinStats - Vals'!AL129","v":0},{"$f":"O_FinStats!AM129 - 'O_FinStats - Vals'!AM129","v":0},{"$f":"O_FinStats!AN129 - 'O_FinStats - Vals'!AN129","v":0},{"$f":"O_FinStats!AO129 - 'O_FinStats - Vals'!AO129","v":0},{"$f":"O_FinStats!AP129 - 'O_FinStats - Vals'!AP129","v":0},{"$f":"O_FinStats!AQ129 - 'O_FinStats - Vals'!AQ129","v":0},{"$f":"O_FinStats!AR129 - 'O_FinStats - Vals'!AR129","v":0},{"$f":"O_FinStats!AS129 - 'O_FinStats - Vals'!AS129","v":0},{"$f":"O_FinStats!AT129 - 'O_FinStats - Vals'!AT129","v":0},{"$f":"O_FinStats!AU129 - 'O_FinStats - Vals'!AU129","v":0},{"$f":"O_FinStats!AV129 - 'O_FinStats - Vals'!AV129","v":0},{"$f":"O_FinStats!AW129 - 'O_FinStats - Vals'!AW129","v":0},{"$f":"O_FinStats!AX129 - 'O_FinStats - Vals'!AX129","v":0},{"$f":"O_FinStats!AY129 - 'O_FinStats - Vals'!AY129","v":0},{"$f":"O_FinStats!AZ129 - 'O_FinStats - Vals'!AZ129","v":0},{"$f":"O_FinStats!BA129 - 'O_FinStats - Vals'!BA129","v":0},{"$f":"O_FinStats!BB129 - 'O_FinStats - Vals'!BB129","v":0},{"$f":"O_FinStats!BC129 - 'O_FinStats - Vals'!BC129","v":0},{"$f":"O_FinStats!BD129 - 'O_FinStats - Vals'!BD129","v":0},{"$f":"O_FinStats!BE129 - 'O_FinStats - Vals'!BE129","v":0},{"$f":"O_FinStats!BF129 - 'O_FinStats - Vals'!BF129","v":0},{"$f":"O_FinStats!BG129 - 'O_FinStats - Vals'!BG129","v":0},{"$f":"O_FinStats!BH129 - 'O_FinStats - Vals'!BH129","v":0},{"$f":"O_FinStats!BI129 - 'O_FinStats - Vals'!BI129","v":0},{"$f":"O_FinStats!BJ129 - 'O_FinStats - Vals'!BJ129","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E130","v":"UKATS Category 10  c /f"},null,{"$f":"O_FinStats!G130","v":"£'000 "},{"$f":"O_FinStats!H130","v":"Nominal"},{"$f":"O_FinStats!I130","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y130 - 'O_FinStats - Vals'!Y130","v":0},null,{"$f":"O_FinStats!AA130 - 'O_FinStats - Vals'!AA130","v":0},{"$f":"O_FinStats!AB130 - 'O_FinStats - Vals'!AB130","v":0},{"$f":"O_FinStats!AC130 - 'O_FinStats - Vals'!AC130","v":0},{"$f":"O_FinStats!AD130 - 'O_FinStats - Vals'!AD130","v":0},{"$f":"O_FinStats!AE130 - 'O_FinStats - Vals'!AE130","v":0},{"$f":"O_FinStats!AF130 - 'O_FinStats - Vals'!AF130","v":0},{"$f":"O_FinStats!AG130 - 'O_FinStats - Vals'!AG130","v":0},{"$f":"O_FinStats!AH130 - 'O_FinStats - Vals'!AH130","v":0},{"$f":"O_FinStats!AI130 - 'O_FinStats - Vals'!AI130","v":0},{"$f":"O_FinStats!AJ130 - 'O_FinStats - Vals'!AJ130","v":0},{"$f":"O_FinStats!AK130 - 'O_FinStats - Vals'!AK130","v":0},{"$f":"O_FinStats!AL130 - 'O_FinStats - Vals'!AL130","v":0},{"$f":"O_FinStats!AM130 - 'O_FinStats - Vals'!AM130","v":0},{"$f":"O_FinStats!AN130 - 'O_FinStats - Vals'!AN130","v":0},{"$f":"O_FinStats!AO130 - 'O_FinStats - Vals'!AO130","v":0},{"$f":"O_FinStats!AP130 - 'O_FinStats - Vals'!AP130","v":0},{"$f":"O_FinStats!AQ130 - 'O_FinStats - Vals'!AQ130","v":0},{"$f":"O_FinStats!AR130 - 'O_FinStats - Vals'!AR130","v":0},{"$f":"O_FinStats!AS130 - 'O_FinStats - Vals'!AS130","v":0},{"$f":"O_FinStats!AT130 - 'O_FinStats - Vals'!AT130","v":0},{"$f":"O_FinStats!AU130 - 'O_FinStats - Vals'!AU130","v":0},{"$f":"O_FinStats!AV130 - 'O_FinStats - Vals'!AV130","v":0},{"$f":"O_FinStats!AW130 - 'O_FinStats - Vals'!AW130","v":0},{"$f":"O_FinStats!AX130 - 'O_FinStats - Vals'!AX130","v":0},{"$f":"O_FinStats!AY130 - 'O_FinStats - Vals'!AY130","v":0},{"$f":"O_FinStats!AZ130 - 'O_FinStats - Vals'!AZ130","v":0},{"$f":"O_FinStats!BA130 - 'O_FinStats - Vals'!BA130","v":0},{"$f":"O_FinStats!BB130 - 'O_FinStats - Vals'!BB130","v":0},{"$f":"O_FinStats!BC130 - 'O_FinStats - Vals'!BC130","v":0},{"$f":"O_FinStats!BD130 - 'O_FinStats - Vals'!BD130","v":0},{"$f":"O_FinStats!BE130 - 'O_FinStats - Vals'!BE130","v":0},{"$f":"O_FinStats!BF130 - 'O_FinStats - Vals'!BF130","v":0},{"$f":"O_FinStats!BG130 - 'O_FinStats - Vals'!BG130","v":0},{"$f":"O_FinStats!BH130 - 'O_FinStats - Vals'!BH130","v":0},{"$f":"O_FinStats!BI130 - 'O_FinStats - Vals'!BI130","v":0},{"$f":"O_FinStats!BJ130 - 'O_FinStats - Vals'!BJ130","v":0}]
[null,null,null,"Oceanic"]
[null,null,null,null,{"$f":"O_FinStats!E132","v":"Oceanic Category 1  c /f"},null,{"$f":"O_FinStats!G132","v":"£'000 "},{"$f":"O_FinStats!H132","v":"Nominal"},{"$f":"O_FinStats!I132","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y132 - 'O_FinStats - Vals'!Y132","v":0},null,{"$f":"O_FinStats!AA132 - 'O_FinStats - Vals'!AA132","v":0},{"$f":"O_FinStats!AB132 - 'O_FinStats - Vals'!AB132","v":0},{"$f":"O_FinStats!AC132 - 'O_FinStats - Vals'!AC132","v":0},{"$f":"O_FinStats!AD132 - 'O_FinStats - Vals'!AD132","v":0},{"$f":"O_FinStats!AE132 - 'O_FinStats - Vals'!AE132","v":0},{"$f":"O_FinStats!AF132 - 'O_FinStats - Vals'!AF132","v":0},{"$f":"O_FinStats!AG132 - 'O_FinStats - Vals'!AG132","v":0},{"$f":"O_FinStats!AH132 - 'O_FinStats - Vals'!AH132","v":0},{"$f":"O_FinStats!AI132 - 'O_FinStats - Vals'!AI132","v":0},{"$f":"O_FinStats!AJ132 - 'O_FinStats - Vals'!AJ132","v":0},{"$f":"O_FinStats!AK132 - 'O_FinStats - Vals'!AK132","v":0},{"$f":"O_FinStats!AL132 - 'O_FinStats - Vals'!AL132","v":0},{"$f":"O_FinStats!AM132 - 'O_FinStats - Vals'!AM132","v":0},{"$f":"O_FinStats!AN132 - 'O_FinStats - Vals'!AN132","v":0},{"$f":"O_FinStats!AO132 - 'O_FinStats - Vals'!AO132","v":0},{"$f":"O_FinStats!AP132 - 'O_FinStats - Vals'!AP132","v":0},{"$f":"O_FinStats!AQ132 - 'O_FinStats - Vals'!AQ132","v":0},{"$f":"O_FinStats!AR132 - 'O_FinStats - Vals'!AR132","v":0},{"$f":"O_FinStats!AS132 - 'O_FinStats - Vals'!AS132","v":0},{"$f":"O_FinStats!AT132 - 'O_FinStats - Vals'!AT132","v":0},{"$f":"O_FinStats!AU132 - 'O_FinStats - Vals'!AU132","v":0},{"$f":"O_FinStats!AV132 - 'O_FinStats - Vals'!AV132","v":0},{"$f":"O_FinStats!AW132 - 'O_FinStats - Vals'!AW132","v":0},{"$f":"O_FinStats!AX132 - 'O_FinStats - Vals'!AX132","v":0},{"$f":"O_FinStats!AY132 - 'O_FinStats - Vals'!AY132","v":0},{"$f":"O_FinStats!AZ132 - 'O_FinStats - Vals'!AZ132","v":0},{"$f":"O_FinStats!BA132 - 'O_FinStats - Vals'!BA132","v":0},{"$f":"O_FinStats!BB132 - 'O_FinStats - Vals'!BB132","v":0},{"$f":"O_FinStats!BC132 - 'O_FinStats - Vals'!BC132","v":0},{"$f":"O_FinStats!BD132 - 'O_FinStats - Vals'!BD132","v":0},{"$f":"O_FinStats!BE132 - 'O_FinStats - Vals'!BE132","v":0},{"$f":"O_FinStats!BF132 - 'O_FinStats - Vals'!BF132","v":0},{"$f":"O_FinStats!BG132 - 'O_FinStats - Vals'!BG132","v":0},{"$f":"O_FinStats!BH132 - 'O_FinStats - Vals'!BH132","v":0},{"$f":"O_FinStats!BI132 - 'O_FinStats - Vals'!BI132","v":0},{"$f":"O_FinStats!BJ132 - 'O_FinStats - Vals'!BJ132","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E133","v":"Oceanic Category 2  c /f"},null,{"$f":"O_FinStats!G133","v":"£'000 "},{"$f":"O_FinStats!H133","v":"Nominal"},{"$f":"O_FinStats!I133","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y133 - 'O_FinStats - Vals'!Y133","v":0},null,{"$f":"O_FinStats!AA133 - 'O_FinStats - Vals'!AA133","v":0},{"$f":"O_FinStats!AB133 - 'O_FinStats - Vals'!AB133","v":0},{"$f":"O_FinStats!AC133 - 'O_FinStats - Vals'!AC133","v":0},{"$f":"O_FinStats!AD133 - 'O_FinStats - Vals'!AD133","v":0},{"$f":"O_FinStats!AE133 - 'O_FinStats - Vals'!AE133","v":0},{"$f":"O_FinStats!AF133 - 'O_FinStats - Vals'!AF133","v":0},{"$f":"O_FinStats!AG133 - 'O_FinStats - Vals'!AG133","v":0},{"$f":"O_FinStats!AH133 - 'O_FinStats - Vals'!AH133","v":0},{"$f":"O_FinStats!AI133 - 'O_FinStats - Vals'!AI133","v":0},{"$f":"O_FinStats!AJ133 - 'O_FinStats - Vals'!AJ133","v":0},{"$f":"O_FinStats!AK133 - 'O_FinStats - Vals'!AK133","v":0},{"$f":"O_FinStats!AL133 - 'O_FinStats - Vals'!AL133","v":0},{"$f":"O_FinStats!AM133 - 'O_FinStats - Vals'!AM133","v":0},{"$f":"O_FinStats!AN133 - 'O_FinStats - Vals'!AN133","v":0},{"$f":"O_FinStats!AO133 - 'O_FinStats - Vals'!AO133","v":0},{"$f":"O_FinStats!AP133 - 'O_FinStats - Vals'!AP133","v":0},{"$f":"O_FinStats!AQ133 - 'O_FinStats - Vals'!AQ133","v":0},{"$f":"O_FinStats!AR133 - 'O_FinStats - Vals'!AR133","v":0},{"$f":"O_FinStats!AS133 - 'O_FinStats - Vals'!AS133","v":0},{"$f":"O_FinStats!AT133 - 'O_FinStats - Vals'!AT133","v":0},{"$f":"O_FinStats!AU133 - 'O_FinStats - Vals'!AU133","v":0},{"$f":"O_FinStats!AV133 - 'O_FinStats - Vals'!AV133","v":0},{"$f":"O_FinStats!AW133 - 'O_FinStats - Vals'!AW133","v":0},{"$f":"O_FinStats!AX133 - 'O_FinStats - Vals'!AX133","v":0},{"$f":"O_FinStats!AY133 - 'O_FinStats - Vals'!AY133","v":0},{"$f":"O_FinStats!AZ133 - 'O_FinStats - Vals'!AZ133","v":0},{"$f":"O_FinStats!BA133 - 'O_FinStats - Vals'!BA133","v":0},{"$f":"O_FinStats!BB133 - 'O_FinStats - Vals'!BB133","v":0},{"$f":"O_FinStats!BC133 - 'O_FinStats - Vals'!BC133","v":0},{"$f":"O_FinStats!BD133 - 'O_FinStats - Vals'!BD133","v":0},{"$f":"O_FinStats!BE133 - 'O_FinStats - Vals'!BE133","v":0},{"$f":"O_FinStats!BF133 - 'O_FinStats - Vals'!BF133","v":0},{"$f":"O_FinStats!BG133 - 'O_FinStats - Vals'!BG133","v":0},{"$f":"O_FinStats!BH133 - 'O_FinStats - Vals'!BH133","v":0},{"$f":"O_FinStats!BI133 - 'O_FinStats - Vals'!BI133","v":0},{"$f":"O_FinStats!BJ133 - 'O_FinStats - Vals'!BJ133","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E134","v":"Oceanic Category 3  c /f"},null,{"$f":"O_FinStats!G134","v":"£'000 "},{"$f":"O_FinStats!H134","v":"Nominal"},{"$f":"O_FinStats!I134","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y134 - 'O_FinStats - Vals'!Y134","v":0},null,{"$f":"O_FinStats!AA134 - 'O_FinStats - Vals'!AA134","v":0},{"$f":"O_FinStats!AB134 - 'O_FinStats - Vals'!AB134","v":0},{"$f":"O_FinStats!AC134 - 'O_FinStats - Vals'!AC134","v":0},{"$f":"O_FinStats!AD134 - 'O_FinStats - Vals'!AD134","v":0},{"$f":"O_FinStats!AE134 - 'O_FinStats - Vals'!AE134","v":0},{"$f":"O_FinStats!AF134 - 'O_FinStats - Vals'!AF134","v":0},{"$f":"O_FinStats!AG134 - 'O_FinStats - Vals'!AG134","v":0},{"$f":"O_FinStats!AH134 - 'O_FinStats - Vals'!AH134","v":0},{"$f":"O_FinStats!AI134 - 'O_FinStats - Vals'!AI134","v":0},{"$f":"O_FinStats!AJ134 - 'O_FinStats - Vals'!AJ134","v":0},{"$f":"O_FinStats!AK134 - 'O_FinStats - Vals'!AK134","v":0},{"$f":"O_FinStats!AL134 - 'O_FinStats - Vals'!AL134","v":0},{"$f":"O_FinStats!AM134 - 'O_FinStats - Vals'!AM134","v":0},{"$f":"O_FinStats!AN134 - 'O_FinStats - Vals'!AN134","v":0},{"$f":"O_FinStats!AO134 - 'O_FinStats - Vals'!AO134","v":0},{"$f":"O_FinStats!AP134 - 'O_FinStats - Vals'!AP134","v":0},{"$f":"O_FinStats!AQ134 - 'O_FinStats - Vals'!AQ134","v":0},{"$f":"O_FinStats!AR134 - 'O_FinStats - Vals'!AR134","v":0},{"$f":"O_FinStats!AS134 - 'O_FinStats - Vals'!AS134","v":0},{"$f":"O_FinStats!AT134 - 'O_FinStats - Vals'!AT134","v":0},{"$f":"O_FinStats!AU134 - 'O_FinStats - Vals'!AU134","v":0},{"$f":"O_FinStats!AV134 - 'O_FinStats - Vals'!AV134","v":0},{"$f":"O_FinStats!AW134 - 'O_FinStats - Vals'!AW134","v":0},{"$f":"O_FinStats!AX134 - 'O_FinStats - Vals'!AX134","v":0},{"$f":"O_FinStats!AY134 - 'O_FinStats - Vals'!AY134","v":0},{"$f":"O_FinStats!AZ134 - 'O_FinStats - Vals'!AZ134","v":0},{"$f":"O_FinStats!BA134 - 'O_FinStats - Vals'!BA134","v":0},{"$f":"O_FinStats!BB134 - 'O_FinStats - Vals'!BB134","v":0},{"$f":"O_FinStats!BC134 - 'O_FinStats - Vals'!BC134","v":0},{"$f":"O_FinStats!BD134 - 'O_FinStats - Vals'!BD134","v":0},{"$f":"O_FinStats!BE134 - 'O_FinStats - Vals'!BE134","v":0},{"$f":"O_FinStats!BF134 - 'O_FinStats - Vals'!BF134","v":0},{"$f":"O_FinStats!BG134 - 'O_FinStats - Vals'!BG134","v":0},{"$f":"O_FinStats!BH134 - 'O_FinStats - Vals'!BH134","v":0},{"$f":"O_FinStats!BI134 - 'O_FinStats - Vals'!BI134","v":0},{"$f":"O_FinStats!BJ134 - 'O_FinStats - Vals'!BJ134","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E135","v":"Oceanic Category 4  c /f"},null,{"$f":"O_FinStats!G135","v":"£'000 "},{"$f":"O_FinStats!H135","v":"Nominal"},{"$f":"O_FinStats!I135","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y135 - 'O_FinStats - Vals'!Y135","v":0},null,{"$f":"O_FinStats!AA135 - 'O_FinStats - Vals'!AA135","v":0},{"$f":"O_FinStats!AB135 - 'O_FinStats - Vals'!AB135","v":0},{"$f":"O_FinStats!AC135 - 'O_FinStats - Vals'!AC135","v":0},{"$f":"O_FinStats!AD135 - 'O_FinStats - Vals'!AD135","v":0},{"$f":"O_FinStats!AE135 - 'O_FinStats - Vals'!AE135","v":0},{"$f":"O_FinStats!AF135 - 'O_FinStats - Vals'!AF135","v":0},{"$f":"O_FinStats!AG135 - 'O_FinStats - Vals'!AG135","v":0},{"$f":"O_FinStats!AH135 - 'O_FinStats - Vals'!AH135","v":0},{"$f":"O_FinStats!AI135 - 'O_FinStats - Vals'!AI135","v":0},{"$f":"O_FinStats!AJ135 - 'O_FinStats - Vals'!AJ135","v":0},{"$f":"O_FinStats!AK135 - 'O_FinStats - Vals'!AK135","v":0},{"$f":"O_FinStats!AL135 - 'O_FinStats - Vals'!AL135","v":0},{"$f":"O_FinStats!AM135 - 'O_FinStats - Vals'!AM135","v":0},{"$f":"O_FinStats!AN135 - 'O_FinStats - Vals'!AN135","v":0},{"$f":"O_FinStats!AO135 - 'O_FinStats - Vals'!AO135","v":0},{"$f":"O_FinStats!AP135 - 'O_FinStats - Vals'!AP135","v":0},{"$f":"O_FinStats!AQ135 - 'O_FinStats - Vals'!AQ135","v":0},{"$f":"O_FinStats!AR135 - 'O_FinStats - Vals'!AR135","v":0},{"$f":"O_FinStats!AS135 - 'O_FinStats - Vals'!AS135","v":0},{"$f":"O_FinStats!AT135 - 'O_FinStats - Vals'!AT135","v":0},{"$f":"O_FinStats!AU135 - 'O_FinStats - Vals'!AU135","v":0},{"$f":"O_FinStats!AV135 - 'O_FinStats - Vals'!AV135","v":0},{"$f":"O_FinStats!AW135 - 'O_FinStats - Vals'!AW135","v":0},{"$f":"O_FinStats!AX135 - 'O_FinStats - Vals'!AX135","v":0},{"$f":"O_FinStats!AY135 - 'O_FinStats - Vals'!AY135","v":0},{"$f":"O_FinStats!AZ135 - 'O_FinStats - Vals'!AZ135","v":0},{"$f":"O_FinStats!BA135 - 'O_FinStats - Vals'!BA135","v":0},{"$f":"O_FinStats!BB135 - 'O_FinStats - Vals'!BB135","v":0},{"$f":"O_FinStats!BC135 - 'O_FinStats - Vals'!BC135","v":0},{"$f":"O_FinStats!BD135 - 'O_FinStats - Vals'!BD135","v":0},{"$f":"O_FinStats!BE135 - 'O_FinStats - Vals'!BE135","v":0},{"$f":"O_FinStats!BF135 - 'O_FinStats - Vals'!BF135","v":0},{"$f":"O_FinStats!BG135 - 'O_FinStats - Vals'!BG135","v":0},{"$f":"O_FinStats!BH135 - 'O_FinStats - Vals'!BH135","v":0},{"$f":"O_FinStats!BI135 - 'O_FinStats - Vals'!BI135","v":0},{"$f":"O_FinStats!BJ135 - 'O_FinStats - Vals'!BJ135","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E136","v":"Oceanic Category 5  c /f"},null,{"$f":"O_FinStats!G136","v":"£'000 "},{"$f":"O_FinStats!H136","v":"Nominal"},{"$f":"O_FinStats!I136","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y136 - 'O_FinStats - Vals'!Y136","v":0},null,{"$f":"O_FinStats!AA136 - 'O_FinStats - Vals'!AA136","v":0},{"$f":"O_FinStats!AB136 - 'O_FinStats - Vals'!AB136","v":0},{"$f":"O_FinStats!AC136 - 'O_FinStats - Vals'!AC136","v":0},{"$f":"O_FinStats!AD136 - 'O_FinStats - Vals'!AD136","v":0},{"$f":"O_FinStats!AE136 - 'O_FinStats - Vals'!AE136","v":0},{"$f":"O_FinStats!AF136 - 'O_FinStats - Vals'!AF136","v":0},{"$f":"O_FinStats!AG136 - 'O_FinStats - Vals'!AG136","v":0},{"$f":"O_FinStats!AH136 - 'O_FinStats - Vals'!AH136","v":0},{"$f":"O_FinStats!AI136 - 'O_FinStats - Vals'!AI136","v":0},{"$f":"O_FinStats!AJ136 - 'O_FinStats - Vals'!AJ136","v":0},{"$f":"O_FinStats!AK136 - 'O_FinStats - Vals'!AK136","v":0},{"$f":"O_FinStats!AL136 - 'O_FinStats - Vals'!AL136","v":0},{"$f":"O_FinStats!AM136 - 'O_FinStats - Vals'!AM136","v":0},{"$f":"O_FinStats!AN136 - 'O_FinStats - Vals'!AN136","v":0},{"$f":"O_FinStats!AO136 - 'O_FinStats - Vals'!AO136","v":0},{"$f":"O_FinStats!AP136 - 'O_FinStats - Vals'!AP136","v":0},{"$f":"O_FinStats!AQ136 - 'O_FinStats - Vals'!AQ136","v":0},{"$f":"O_FinStats!AR136 - 'O_FinStats - Vals'!AR136","v":0},{"$f":"O_FinStats!AS136 - 'O_FinStats - Vals'!AS136","v":0},{"$f":"O_FinStats!AT136 - 'O_FinStats - Vals'!AT136","v":0},{"$f":"O_FinStats!AU136 - 'O_FinStats - Vals'!AU136","v":0},{"$f":"O_FinStats!AV136 - 'O_FinStats - Vals'!AV136","v":0},{"$f":"O_FinStats!AW136 - 'O_FinStats - Vals'!AW136","v":0},{"$f":"O_FinStats!AX136 - 'O_FinStats - Vals'!AX136","v":0},{"$f":"O_FinStats!AY136 - 'O_FinStats - Vals'!AY136","v":0},{"$f":"O_FinStats!AZ136 - 'O_FinStats - Vals'!AZ136","v":0},{"$f":"O_FinStats!BA136 - 'O_FinStats - Vals'!BA136","v":0},{"$f":"O_FinStats!BB136 - 'O_FinStats - Vals'!BB136","v":0},{"$f":"O_FinStats!BC136 - 'O_FinStats - Vals'!BC136","v":0},{"$f":"O_FinStats!BD136 - 'O_FinStats - Vals'!BD136","v":0},{"$f":"O_FinStats!BE136 - 'O_FinStats - Vals'!BE136","v":0},{"$f":"O_FinStats!BF136 - 'O_FinStats - Vals'!BF136","v":0},{"$f":"O_FinStats!BG136 - 'O_FinStats - Vals'!BG136","v":0},{"$f":"O_FinStats!BH136 - 'O_FinStats - Vals'!BH136","v":0},{"$f":"O_FinStats!BI136 - 'O_FinStats - Vals'!BI136","v":0},{"$f":"O_FinStats!BJ136 - 'O_FinStats - Vals'!BJ136","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E137","v":"Oceanic Category 6  c /f"},null,{"$f":"O_FinStats!G137","v":"£'000 "},{"$f":"O_FinStats!H137","v":"Nominal"},{"$f":"O_FinStats!I137","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y137 - 'O_FinStats - Vals'!Y137","v":0},null,{"$f":"O_FinStats!AA137 - 'O_FinStats - Vals'!AA137","v":0},{"$f":"O_FinStats!AB137 - 'O_FinStats - Vals'!AB137","v":0},{"$f":"O_FinStats!AC137 - 'O_FinStats - Vals'!AC137","v":0},{"$f":"O_FinStats!AD137 - 'O_FinStats - Vals'!AD137","v":0},{"$f":"O_FinStats!AE137 - 'O_FinStats - Vals'!AE137","v":0},{"$f":"O_FinStats!AF137 - 'O_FinStats - Vals'!AF137","v":0},{"$f":"O_FinStats!AG137 - 'O_FinStats - Vals'!AG137","v":0},{"$f":"O_FinStats!AH137 - 'O_FinStats - Vals'!AH137","v":0},{"$f":"O_FinStats!AI137 - 'O_FinStats - Vals'!AI137","v":0},{"$f":"O_FinStats!AJ137 - 'O_FinStats - Vals'!AJ137","v":0},{"$f":"O_FinStats!AK137 - 'O_FinStats - Vals'!AK137","v":0},{"$f":"O_FinStats!AL137 - 'O_FinStats - Vals'!AL137","v":0},{"$f":"O_FinStats!AM137 - 'O_FinStats - Vals'!AM137","v":0},{"$f":"O_FinStats!AN137 - 'O_FinStats - Vals'!AN137","v":0},{"$f":"O_FinStats!AO137 - 'O_FinStats - Vals'!AO137","v":0},{"$f":"O_FinStats!AP137 - 'O_FinStats - Vals'!AP137","v":0},{"$f":"O_FinStats!AQ137 - 'O_FinStats - Vals'!AQ137","v":0},{"$f":"O_FinStats!AR137 - 'O_FinStats - Vals'!AR137","v":0},{"$f":"O_FinStats!AS137 - 'O_FinStats - Vals'!AS137","v":0},{"$f":"O_FinStats!AT137 - 'O_FinStats - Vals'!AT137","v":0},{"$f":"O_FinStats!AU137 - 'O_FinStats - Vals'!AU137","v":0},{"$f":"O_FinStats!AV137 - 'O_FinStats - Vals'!AV137","v":0},{"$f":"O_FinStats!AW137 - 'O_FinStats - Vals'!AW137","v":0},{"$f":"O_FinStats!AX137 - 'O_FinStats - Vals'!AX137","v":0},{"$f":"O_FinStats!AY137 - 'O_FinStats - Vals'!AY137","v":0},{"$f":"O_FinStats!AZ137 - 'O_FinStats - Vals'!AZ137","v":0},{"$f":"O_FinStats!BA137 - 'O_FinStats - Vals'!BA137","v":0},{"$f":"O_FinStats!BB137 - 'O_FinStats - Vals'!BB137","v":0},{"$f":"O_FinStats!BC137 - 'O_FinStats - Vals'!BC137","v":0},{"$f":"O_FinStats!BD137 - 'O_FinStats - Vals'!BD137","v":0},{"$f":"O_FinStats!BE137 - 'O_FinStats - Vals'!BE137","v":0},{"$f":"O_FinStats!BF137 - 'O_FinStats - Vals'!BF137","v":0},{"$f":"O_FinStats!BG137 - 'O_FinStats - Vals'!BG137","v":0},{"$f":"O_FinStats!BH137 - 'O_FinStats - Vals'!BH137","v":0},{"$f":"O_FinStats!BI137 - 'O_FinStats - Vals'!BI137","v":0},{"$f":"O_FinStats!BJ137 - 'O_FinStats - Vals'!BJ137","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E138","v":"Oceanic Category 7  c /f"},null,{"$f":"O_FinStats!G138","v":"£'000 "},{"$f":"O_FinStats!H138","v":"Nominal"},{"$f":"O_FinStats!I138","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y138 - 'O_FinStats - Vals'!Y138","v":0},null,{"$f":"O_FinStats!AA138 - 'O_FinStats - Vals'!AA138","v":0},{"$f":"O_FinStats!AB138 - 'O_FinStats - Vals'!AB138","v":0},{"$f":"O_FinStats!AC138 - 'O_FinStats - Vals'!AC138","v":0},{"$f":"O_FinStats!AD138 - 'O_FinStats - Vals'!AD138","v":0},{"$f":"O_FinStats!AE138 - 'O_FinStats - Vals'!AE138","v":0},{"$f":"O_FinStats!AF138 - 'O_FinStats - Vals'!AF138","v":0},{"$f":"O_FinStats!AG138 - 'O_FinStats - Vals'!AG138","v":0},{"$f":"O_FinStats!AH138 - 'O_FinStats - Vals'!AH138","v":0},{"$f":"O_FinStats!AI138 - 'O_FinStats - Vals'!AI138","v":0},{"$f":"O_FinStats!AJ138 - 'O_FinStats - Vals'!AJ138","v":0},{"$f":"O_FinStats!AK138 - 'O_FinStats - Vals'!AK138","v":0},{"$f":"O_FinStats!AL138 - 'O_FinStats - Vals'!AL138","v":0},{"$f":"O_FinStats!AM138 - 'O_FinStats - Vals'!AM138","v":0},{"$f":"O_FinStats!AN138 - 'O_FinStats - Vals'!AN138","v":0},{"$f":"O_FinStats!AO138 - 'O_FinStats - Vals'!AO138","v":0},{"$f":"O_FinStats!AP138 - 'O_FinStats - Vals'!AP138","v":0},{"$f":"O_FinStats!AQ138 - 'O_FinStats - Vals'!AQ138","v":0},{"$f":"O_FinStats!AR138 - 'O_FinStats - Vals'!AR138","v":0},{"$f":"O_FinStats!AS138 - 'O_FinStats - Vals'!AS138","v":0},{"$f":"O_FinStats!AT138 - 'O_FinStats - Vals'!AT138","v":0},{"$f":"O_FinStats!AU138 - 'O_FinStats - Vals'!AU138","v":0},{"$f":"O_FinStats!AV138 - 'O_FinStats - Vals'!AV138","v":0},{"$f":"O_FinStats!AW138 - 'O_FinStats - Vals'!AW138","v":0},{"$f":"O_FinStats!AX138 - 'O_FinStats - Vals'!AX138","v":0},{"$f":"O_FinStats!AY138 - 'O_FinStats - Vals'!AY138","v":0},{"$f":"O_FinStats!AZ138 - 'O_FinStats - Vals'!AZ138","v":0},{"$f":"O_FinStats!BA138 - 'O_FinStats - Vals'!BA138","v":0},{"$f":"O_FinStats!BB138 - 'O_FinStats - Vals'!BB138","v":0},{"$f":"O_FinStats!BC138 - 'O_FinStats - Vals'!BC138","v":0},{"$f":"O_FinStats!BD138 - 'O_FinStats - Vals'!BD138","v":0},{"$f":"O_FinStats!BE138 - 'O_FinStats - Vals'!BE138","v":0},{"$f":"O_FinStats!BF138 - 'O_FinStats - Vals'!BF138","v":0},{"$f":"O_FinStats!BG138 - 'O_FinStats - Vals'!BG138","v":0},{"$f":"O_FinStats!BH138 - 'O_FinStats - Vals'!BH138","v":0},{"$f":"O_FinStats!BI138 - 'O_FinStats - Vals'!BI138","v":0},{"$f":"O_FinStats!BJ138 - 'O_FinStats - Vals'!BJ138","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E139","v":"Oceanic Category 8  c /f"},null,{"$f":"O_FinStats!G139","v":"£'000 "},{"$f":"O_FinStats!H139","v":"Nominal"},{"$f":"O_FinStats!I139","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y139 - 'O_FinStats - Vals'!Y139","v":0},null,{"$f":"O_FinStats!AA139 - 'O_FinStats - Vals'!AA139","v":0},{"$f":"O_FinStats!AB139 - 'O_FinStats - Vals'!AB139","v":0},{"$f":"O_FinStats!AC139 - 'O_FinStats - Vals'!AC139","v":0},{"$f":"O_FinStats!AD139 - 'O_FinStats - Vals'!AD139","v":0},{"$f":"O_FinStats!AE139 - 'O_FinStats - Vals'!AE139","v":0},{"$f":"O_FinStats!AF139 - 'O_FinStats - Vals'!AF139","v":0},{"$f":"O_FinStats!AG139 - 'O_FinStats - Vals'!AG139","v":0},{"$f":"O_FinStats!AH139 - 'O_FinStats - Vals'!AH139","v":0},{"$f":"O_FinStats!AI139 - 'O_FinStats - Vals'!AI139","v":0},{"$f":"O_FinStats!AJ139 - 'O_FinStats - Vals'!AJ139","v":0},{"$f":"O_FinStats!AK139 - 'O_FinStats - Vals'!AK139","v":0},{"$f":"O_FinStats!AL139 - 'O_FinStats - Vals'!AL139","v":0},{"$f":"O_FinStats!AM139 - 'O_FinStats - Vals'!AM139","v":0},{"$f":"O_FinStats!AN139 - 'O_FinStats - Vals'!AN139","v":0},{"$f":"O_FinStats!AO139 - 'O_FinStats - Vals'!AO139","v":0},{"$f":"O_FinStats!AP139 - 'O_FinStats - Vals'!AP139","v":0},{"$f":"O_FinStats!AQ139 - 'O_FinStats - Vals'!AQ139","v":0},{"$f":"O_FinStats!AR139 - 'O_FinStats - Vals'!AR139","v":0},{"$f":"O_FinStats!AS139 - 'O_FinStats - Vals'!AS139","v":0},{"$f":"O_FinStats!AT139 - 'O_FinStats - Vals'!AT139","v":0},{"$f":"O_FinStats!AU139 - 'O_FinStats - Vals'!AU139","v":0},{"$f":"O_FinStats!AV139 - 'O_FinStats - Vals'!AV139","v":0},{"$f":"O_FinStats!AW139 - 'O_FinStats - Vals'!AW139","v":0},{"$f":"O_FinStats!AX139 - 'O_FinStats - Vals'!AX139","v":0},{"$f":"O_FinStats!AY139 - 'O_FinStats - Vals'!AY139","v":0},{"$f":"O_FinStats!AZ139 - 'O_FinStats - Vals'!AZ139","v":0},{"$f":"O_FinStats!BA139 - 'O_FinStats - Vals'!BA139","v":0},{"$f":"O_FinStats!BB139 - 'O_FinStats - Vals'!BB139","v":0},{"$f":"O_FinStats!BC139 - 'O_FinStats - Vals'!BC139","v":0},{"$f":"O_FinStats!BD139 - 'O_FinStats - Vals'!BD139","v":0},{"$f":"O_FinStats!BE139 - 'O_FinStats - Vals'!BE139","v":0},{"$f":"O_FinStats!BF139 - 'O_FinStats - Vals'!BF139","v":0},{"$f":"O_FinStats!BG139 - 'O_FinStats - Vals'!BG139","v":0},{"$f":"O_FinStats!BH139 - 'O_FinStats - Vals'!BH139","v":0},{"$f":"O_FinStats!BI139 - 'O_FinStats - Vals'!BI139","v":0},{"$f":"O_FinStats!BJ139 - 'O_FinStats - Vals'!BJ139","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E140","v":"Oceanic Category 9  c /f"},null,{"$f":"O_FinStats!G140","v":"£'000 "},{"$f":"O_FinStats!H140","v":"Nominal"},{"$f":"O_FinStats!I140","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y140 - 'O_FinStats - Vals'!Y140","v":0},null,{"$f":"O_FinStats!AA140 - 'O_FinStats - Vals'!AA140","v":0},{"$f":"O_FinStats!AB140 - 'O_FinStats - Vals'!AB140","v":0},{"$f":"O_FinStats!AC140 - 'O_FinStats - Vals'!AC140","v":0},{"$f":"O_FinStats!AD140 - 'O_FinStats - Vals'!AD140","v":0},{"$f":"O_FinStats!AE140 - 'O_FinStats - Vals'!AE140","v":0},{"$f":"O_FinStats!AF140 - 'O_FinStats - Vals'!AF140","v":0},{"$f":"O_FinStats!AG140 - 'O_FinStats - Vals'!AG140","v":0},{"$f":"O_FinStats!AH140 - 'O_FinStats - Vals'!AH140","v":0},{"$f":"O_FinStats!AI140 - 'O_FinStats - Vals'!AI140","v":0},{"$f":"O_FinStats!AJ140 - 'O_FinStats - Vals'!AJ140","v":0},{"$f":"O_FinStats!AK140 - 'O_FinStats - Vals'!AK140","v":0},{"$f":"O_FinStats!AL140 - 'O_FinStats - Vals'!AL140","v":0},{"$f":"O_FinStats!AM140 - 'O_FinStats - Vals'!AM140","v":0},{"$f":"O_FinStats!AN140 - 'O_FinStats - Vals'!AN140","v":0},{"$f":"O_FinStats!AO140 - 'O_FinStats - Vals'!AO140","v":0},{"$f":"O_FinStats!AP140 - 'O_FinStats - Vals'!AP140","v":0},{"$f":"O_FinStats!AQ140 - 'O_FinStats - Vals'!AQ140","v":0},{"$f":"O_FinStats!AR140 - 'O_FinStats - Vals'!AR140","v":0},{"$f":"O_FinStats!AS140 - 'O_FinStats - Vals'!AS140","v":0},{"$f":"O_FinStats!AT140 - 'O_FinStats - Vals'!AT140","v":0},{"$f":"O_FinStats!AU140 - 'O_FinStats - Vals'!AU140","v":0},{"$f":"O_FinStats!AV140 - 'O_FinStats - Vals'!AV140","v":0},{"$f":"O_FinStats!AW140 - 'O_FinStats - Vals'!AW140","v":0},{"$f":"O_FinStats!AX140 - 'O_FinStats - Vals'!AX140","v":0},{"$f":"O_FinStats!AY140 - 'O_FinStats - Vals'!AY140","v":0},{"$f":"O_FinStats!AZ140 - 'O_FinStats - Vals'!AZ140","v":0},{"$f":"O_FinStats!BA140 - 'O_FinStats - Vals'!BA140","v":0},{"$f":"O_FinStats!BB140 - 'O_FinStats - Vals'!BB140","v":0},{"$f":"O_FinStats!BC140 - 'O_FinStats - Vals'!BC140","v":0},{"$f":"O_FinStats!BD140 - 'O_FinStats - Vals'!BD140","v":0},{"$f":"O_FinStats!BE140 - 'O_FinStats - Vals'!BE140","v":0},{"$f":"O_FinStats!BF140 - 'O_FinStats - Vals'!BF140","v":0},{"$f":"O_FinStats!BG140 - 'O_FinStats - Vals'!BG140","v":0},{"$f":"O_FinStats!BH140 - 'O_FinStats - Vals'!BH140","v":0},{"$f":"O_FinStats!BI140 - 'O_FinStats - Vals'!BI140","v":0},{"$f":"O_FinStats!BJ140 - 'O_FinStats - Vals'!BJ140","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E141","v":"Oceanic Category 10  c /f"},null,{"$f":"O_FinStats!G141","v":"£'000 "},{"$f":"O_FinStats!H141","v":"Nominal"},{"$f":"O_FinStats!I141","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y141 - 'O_FinStats - Vals'!Y141","v":0},null,{"$f":"O_FinStats!AA141 - 'O_FinStats - Vals'!AA141","v":0},{"$f":"O_FinStats!AB141 - 'O_FinStats - Vals'!AB141","v":0},{"$f":"O_FinStats!AC141 - 'O_FinStats - Vals'!AC141","v":0},{"$f":"O_FinStats!AD141 - 'O_FinStats - Vals'!AD141","v":0},{"$f":"O_FinStats!AE141 - 'O_FinStats - Vals'!AE141","v":0},{"$f":"O_FinStats!AF141 - 'O_FinStats - Vals'!AF141","v":0},{"$f":"O_FinStats!AG141 - 'O_FinStats - Vals'!AG141","v":0},{"$f":"O_FinStats!AH141 - 'O_FinStats - Vals'!AH141","v":0},{"$f":"O_FinStats!AI141 - 'O_FinStats - Vals'!AI141","v":0},{"$f":"O_FinStats!AJ141 - 'O_FinStats - Vals'!AJ141","v":0},{"$f":"O_FinStats!AK141 - 'O_FinStats - Vals'!AK141","v":0},{"$f":"O_FinStats!AL141 - 'O_FinStats - Vals'!AL141","v":0},{"$f":"O_FinStats!AM141 - 'O_FinStats - Vals'!AM141","v":0},{"$f":"O_FinStats!AN141 - 'O_FinStats - Vals'!AN141","v":0},{"$f":"O_FinStats!AO141 - 'O_FinStats - Vals'!AO141","v":0},{"$f":"O_FinStats!AP141 - 'O_FinStats - Vals'!AP141","v":0},{"$f":"O_FinStats!AQ141 - 'O_FinStats - Vals'!AQ141","v":0},{"$f":"O_FinStats!AR141 - 'O_FinStats - Vals'!AR141","v":0},{"$f":"O_FinStats!AS141 - 'O_FinStats - Vals'!AS141","v":0},{"$f":"O_FinStats!AT141 - 'O_FinStats - Vals'!AT141","v":0},{"$f":"O_FinStats!AU141 - 'O_FinStats - Vals'!AU141","v":0},{"$f":"O_FinStats!AV141 - 'O_FinStats - Vals'!AV141","v":0},{"$f":"O_FinStats!AW141 - 'O_FinStats - Vals'!AW141","v":0},{"$f":"O_FinStats!AX141 - 'O_FinStats - Vals'!AX141","v":0},{"$f":"O_FinStats!AY141 - 'O_FinStats - Vals'!AY141","v":0},{"$f":"O_FinStats!AZ141 - 'O_FinStats - Vals'!AZ141","v":0},{"$f":"O_FinStats!BA141 - 'O_FinStats - Vals'!BA141","v":0},{"$f":"O_FinStats!BB141 - 'O_FinStats - Vals'!BB141","v":0},{"$f":"O_FinStats!BC141 - 'O_FinStats - Vals'!BC141","v":0},{"$f":"O_FinStats!BD141 - 'O_FinStats - Vals'!BD141","v":0},{"$f":"O_FinStats!BE141 - 'O_FinStats - Vals'!BE141","v":0},{"$f":"O_FinStats!BF141 - 'O_FinStats - Vals'!BF141","v":0},{"$f":"O_FinStats!BG141 - 'O_FinStats - Vals'!BG141","v":0},{"$f":"O_FinStats!BH141 - 'O_FinStats - Vals'!BH141","v":0},{"$f":"O_FinStats!BI141 - 'O_FinStats - Vals'!BI141","v":0},{"$f":"O_FinStats!BJ141 - 'O_FinStats - Vals'!BJ141","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E142","v":"Right of Use Asset c/f"},null,{"$f":"O_FinStats!G142","v":"£'000 "},{"$f":"O_FinStats!H142","v":"Nominal"},{"$f":"O_FinStats!I142","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y142 - 'O_FinStats - Vals'!Y142","v":0},null,{"$f":"O_FinStats!AA142 - 'O_FinStats - Vals'!AA142","v":0},{"$f":"O_FinStats!AB142 - 'O_FinStats - Vals'!AB142","v":0},{"$f":"O_FinStats!AC142 - 'O_FinStats - Vals'!AC142","v":0},{"$f":"O_FinStats!AD142 - 'O_FinStats - Vals'!AD142","v":0},{"$f":"O_FinStats!AE142 - 'O_FinStats - Vals'!AE142","v":0},{"$f":"O_FinStats!AF142 - 'O_FinStats - Vals'!AF142","v":0},{"$f":"O_FinStats!AG142 - 'O_FinStats - Vals'!AG142","v":0},{"$f":"O_FinStats!AH142 - 'O_FinStats - Vals'!AH142","v":0},{"$f":"O_FinStats!AI142 - 'O_FinStats - Vals'!AI142","v":0},{"$f":"O_FinStats!AJ142 - 'O_FinStats - Vals'!AJ142","v":0},{"$f":"O_FinStats!AK142 - 'O_FinStats - Vals'!AK142","v":0},{"$f":"O_FinStats!AL142 - 'O_FinStats - Vals'!AL142","v":0},{"$f":"O_FinStats!AM142 - 'O_FinStats - Vals'!AM142","v":0},{"$f":"O_FinStats!AN142 - 'O_FinStats - Vals'!AN142","v":0},{"$f":"O_FinStats!AO142 - 'O_FinStats - Vals'!AO142","v":0},{"$f":"O_FinStats!AP142 - 'O_FinStats - Vals'!AP142","v":0},{"$f":"O_FinStats!AQ142 - 'O_FinStats - Vals'!AQ142","v":0},{"$f":"O_FinStats!AR142 - 'O_FinStats - Vals'!AR142","v":0},{"$f":"O_FinStats!AS142 - 'O_FinStats - Vals'!AS142","v":0},{"$f":"O_FinStats!AT142 - 'O_FinStats - Vals'!AT142","v":0},{"$f":"O_FinStats!AU142 - 'O_FinStats - Vals'!AU142","v":0},{"$f":"O_FinStats!AV142 - 'O_FinStats - Vals'!AV142","v":0},{"$f":"O_FinStats!AW142 - 'O_FinStats - Vals'!AW142","v":0},{"$f":"O_FinStats!AX142 - 'O_FinStats - Vals'!AX142","v":0},{"$f":"O_FinStats!AY142 - 'O_FinStats - Vals'!AY142","v":0},{"$f":"O_FinStats!AZ142 - 'O_FinStats - Vals'!AZ142","v":0},{"$f":"O_FinStats!BA142 - 'O_FinStats - Vals'!BA142","v":0},{"$f":"O_FinStats!BB142 - 'O_FinStats - Vals'!BB142","v":0},{"$f":"O_FinStats!BC142 - 'O_FinStats - Vals'!BC142","v":0},{"$f":"O_FinStats!BD142 - 'O_FinStats - Vals'!BD142","v":0},{"$f":"O_FinStats!BE142 - 'O_FinStats - Vals'!BE142","v":0},{"$f":"O_FinStats!BF142 - 'O_FinStats - Vals'!BF142","v":0},{"$f":"O_FinStats!BG142 - 'O_FinStats - Vals'!BG142","v":0},{"$f":"O_FinStats!BH142 - 'O_FinStats - Vals'!BH142","v":0},{"$f":"O_FinStats!BI142 - 'O_FinStats - Vals'!BI142","v":0},{"$f":"O_FinStats!BJ142 - 'O_FinStats - Vals'!BJ142","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E143","v":"Total Non Current Assets"},null,{"$f":"O_FinStats!G143","v":"£'000 "},{"$f":"O_FinStats!H143","v":"Nominal"},{"$f":"O_FinStats!I143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA143 - 'O_FinStats - Vals'!AA143","v":0},{"$f":"O_FinStats!AB143 - 'O_FinStats - Vals'!AB143","v":0},{"$f":"O_FinStats!AC143 - 'O_FinStats - Vals'!AC143","v":0},{"$f":"O_FinStats!AD143 - 'O_FinStats - Vals'!AD143","v":0},{"$f":"O_FinStats!AE143 - 'O_FinStats - Vals'!AE143","v":0},{"$f":"O_FinStats!AF143 - 'O_FinStats - Vals'!AF143","v":0},{"$f":"O_FinStats!AG143 - 'O_FinStats - Vals'!AG143","v":0},{"$f":"O_FinStats!AH143 - 'O_FinStats - Vals'!AH143","v":0},{"$f":"O_FinStats!AI143 - 'O_FinStats - Vals'!AI143","v":0},{"$f":"O_FinStats!AJ143 - 'O_FinStats - Vals'!AJ143","v":0},{"$f":"O_FinStats!AK143 - 'O_FinStats - Vals'!AK143","v":0},{"$f":"O_FinStats!AL143 - 'O_FinStats - Vals'!AL143","v":0},{"$f":"O_FinStats!AM143 - 'O_FinStats - Vals'!AM143","v":0},{"$f":"O_FinStats!AN143 - 'O_FinStats - Vals'!AN143","v":0},{"$f":"O_FinStats!AO143 - 'O_FinStats - Vals'!AO143","v":0},{"$f":"O_FinStats!AP143 - 'O_FinStats - Vals'!AP143","v":0},{"$f":"O_FinStats!AQ143 - 'O_FinStats - Vals'!AQ143","v":0},{"$f":"O_FinStats!AR143 - 'O_FinStats - Vals'!AR143","v":0},{"$f":"O_FinStats!AS143 - 'O_FinStats - Vals'!AS143","v":0},{"$f":"O_FinStats!AT143 - 'O_FinStats - Vals'!AT143","v":0},{"$f":"O_FinStats!AU143 - 'O_FinStats - Vals'!AU143","v":0},{"$f":"O_FinStats!AV143 - 'O_FinStats - Vals'!AV143","v":0},{"$f":"O_FinStats!AW143 - 'O_FinStats - Vals'!AW143","v":0},{"$f":"O_FinStats!AX143 - 'O_FinStats - Vals'!AX143","v":0},{"$f":"O_FinStats!AY143 - 'O_FinStats - Vals'!AY143","v":0},{"$f":"O_FinStats!AZ143 - 'O_FinStats - Vals'!AZ143","v":0},{"$f":"O_FinStats!BA143 - 'O_FinStats - Vals'!BA143","v":0},{"$f":"O_FinStats!BB143 - 'O_FinStats - Vals'!BB143","v":0},{"$f":"O_FinStats!BC143 - 'O_FinStats - Vals'!BC143","v":0},{"$f":"O_FinStats!BD143 - 'O_FinStats - Vals'!BD143","v":0},{"$f":"O_FinStats!BE143 - 'O_FinStats - Vals'!BE143","v":0},{"$f":"O_FinStats!BF143 - 'O_FinStats - Vals'!BF143","v":0},{"$f":"O_FinStats!BG143 - 'O_FinStats - Vals'!BG143","v":0},{"$f":"O_FinStats!BH143 - 'O_FinStats - Vals'!BH143","v":0},{"$f":"O_FinStats!BI143 - 'O_FinStats - Vals'!BI143","v":0},{"$f":"O_FinStats!BJ143 - 'O_FinStats - Vals'!BJ143","v":0}]
[]
[null,null,"Current Assets"]
[null,null,null,"UKATS Current Assets"]
[null,null,null,null,{"$f":"O_FinStats!E147","v":"UKATS Trade Debtors c/f"},null,{"$f":"O_FinStats!G147","v":"£'000 "},{"$f":"O_FinStats!H147","v":"Nominal"},{"$f":"O_FinStats!I147","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y147 - 'O_FinStats - Vals'!Y147","v":0},null,{"$f":"O_FinStats!AA147 - 'O_FinStats - Vals'!AA147","v":0},{"$f":"O_FinStats!AB147 - 'O_FinStats - Vals'!AB147","v":0},{"$f":"O_FinStats!AC147 - 'O_FinStats - Vals'!AC147","v":0},{"$f":"O_FinStats!AD147 - 'O_FinStats - Vals'!AD147","v":0},{"$f":"O_FinStats!AE147 - 'O_FinStats - Vals'!AE147","v":0},{"$f":"O_FinStats!AF147 - 'O_FinStats - Vals'!AF147","v":0},{"$f":"O_FinStats!AG147 - 'O_FinStats - Vals'!AG147","v":0},{"$f":"O_FinStats!AH147 - 'O_FinStats - Vals'!AH147","v":0},{"$f":"O_FinStats!AI147 - 'O_FinStats - Vals'!AI147","v":0},{"$f":"O_FinStats!AJ147 - 'O_FinStats - Vals'!AJ147","v":0},{"$f":"O_FinStats!AK147 - 'O_FinStats - Vals'!AK147","v":0},{"$f":"O_FinStats!AL147 - 'O_FinStats - Vals'!AL147","v":0},{"$f":"O_FinStats!AM147 - 'O_FinStats - Vals'!AM147","v":0},{"$f":"O_FinStats!AN147 - 'O_FinStats - Vals'!AN147","v":0},{"$f":"O_FinStats!AO147 - 'O_FinStats - Vals'!AO147","v":0},{"$f":"O_FinStats!AP147 - 'O_FinStats - Vals'!AP147","v":0},{"$f":"O_FinStats!AQ147 - 'O_FinStats - Vals'!AQ147","v":0},{"$f":"O_FinStats!AR147 - 'O_FinStats - Vals'!AR147","v":0},{"$f":"O_FinStats!AS147 - 'O_FinStats - Vals'!AS147","v":0},{"$f":"O_FinStats!AT147 - 'O_FinStats - Vals'!AT147","v":0},{"$f":"O_FinStats!AU147 - 'O_FinStats - Vals'!AU147","v":0},{"$f":"O_FinStats!AV147 - 'O_FinStats - Vals'!AV147","v":0},{"$f":"O_FinStats!AW147 - 'O_FinStats - Vals'!AW147","v":0},{"$f":"O_FinStats!AX147 - 'O_FinStats - Vals'!AX147","v":0},{"$f":"O_FinStats!AY147 - 'O_FinStats - Vals'!AY147","v":0},{"$f":"O_FinStats!AZ147 - 'O_FinStats - Vals'!AZ147","v":0},{"$f":"O_FinStats!BA147 - 'O_FinStats - Vals'!BA147","v":0},{"$f":"O_FinStats!BB147 - 'O_FinStats - Vals'!BB147","v":0},{"$f":"O_FinStats!BC147 - 'O_FinStats - Vals'!BC147","v":0},{"$f":"O_FinStats!BD147 - 'O_FinStats - Vals'!BD147","v":0},{"$f":"O_FinStats!BE147 - 'O_FinStats - Vals'!BE147","v":0},{"$f":"O_FinStats!BF147 - 'O_FinStats - Vals'!BF147","v":0},{"$f":"O_FinStats!BG147 - 'O_FinStats - Vals'!BG147","v":0},{"$f":"O_FinStats!BH147 - 'O_FinStats - Vals'!BH147","v":0},{"$f":"O_FinStats!BI147 - 'O_FinStats - Vals'!BI147","v":0},{"$f":"O_FinStats!BJ147 - 'O_FinStats - Vals'!BJ147","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E148","v":"UKATS RP3 TRS Trade Debtors c/f"},null,{"$f":"O_FinStats!G148","v":"£'000 "},{"$f":"O_FinStats!H148","v":"Nominal"},{"$f":"O_FinStats!I148","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y148 - 'O_FinStats - Vals'!Y148","v":0},null,{"$f":"O_FinStats!AA148 - 'O_FinStats - Vals'!AA148","v":0},{"$f":"O_FinStats!AB148 - 'O_FinStats - Vals'!AB148","v":0},{"$f":"O_FinStats!AC148 - 'O_FinStats - Vals'!AC148","v":0},{"$f":"O_FinStats!AD148 - 'O_FinStats - Vals'!AD148","v":0},{"$f":"O_FinStats!AE148 - 'O_FinStats - Vals'!AE148","v":0},{"$f":"O_FinStats!AF148 - 'O_FinStats - Vals'!AF148","v":0},{"$f":"O_FinStats!AG148 - 'O_FinStats - Vals'!AG148","v":0},{"$f":"O_FinStats!AH148 - 'O_FinStats - Vals'!AH148","v":0},{"$f":"O_FinStats!AI148 - 'O_FinStats - Vals'!AI148","v":0},{"$f":"O_FinStats!AJ148 - 'O_FinStats - Vals'!AJ148","v":0},{"$f":"O_FinStats!AK148 - 'O_FinStats - Vals'!AK148","v":0},{"$f":"O_FinStats!AL148 - 'O_FinStats - Vals'!AL148","v":0},{"$f":"O_FinStats!AM148 - 'O_FinStats - Vals'!AM148","v":0},{"$f":"O_FinStats!AN148 - 'O_FinStats - Vals'!AN148","v":0},{"$f":"O_FinStats!AO148 - 'O_FinStats - Vals'!AO148","v":0},{"$f":"O_FinStats!AP148 - 'O_FinStats - Vals'!AP148","v":0},{"$f":"O_FinStats!AQ148 - 'O_FinStats - Vals'!AQ148","v":0},{"$f":"O_FinStats!AR148 - 'O_FinStats - Vals'!AR148","v":0},{"$f":"O_FinStats!AS148 - 'O_FinStats - Vals'!AS148","v":0},{"$f":"O_FinStats!AT148 - 'O_FinStats - Vals'!AT148","v":0},{"$f":"O_FinStats!AU148 - 'O_FinStats - Vals'!AU148","v":0},{"$f":"O_FinStats!AV148 - 'O_FinStats - Vals'!AV148","v":0},{"$f":"O_FinStats!AW148 - 'O_FinStats - Vals'!AW148","v":0},{"$f":"O_FinStats!AX148 - 'O_FinStats - Vals'!AX148","v":0},{"$f":"O_FinStats!AY148 - 'O_FinStats - Vals'!AY148","v":0},{"$f":"O_FinStats!AZ148 - 'O_FinStats - Vals'!AZ148","v":0},{"$f":"O_FinStats!BA148 - 'O_FinStats - Vals'!BA148","v":0},{"$f":"O_FinStats!BB148 - 'O_FinStats - Vals'!BB148","v":0},{"$f":"O_FinStats!BC148 - 'O_FinStats - Vals'!BC148","v":0},{"$f":"O_FinStats!BD148 - 'O_FinStats - Vals'!BD148","v":0},{"$f":"O_FinStats!BE148 - 'O_FinStats - Vals'!BE148","v":0},{"$f":"O_FinStats!BF148 - 'O_FinStats - Vals'!BF148","v":0},{"$f":"O_FinStats!BG148 - 'O_FinStats - Vals'!BG148","v":0},{"$f":"O_FinStats!BH148 - 'O_FinStats - Vals'!BH148","v":0},{"$f":"O_FinStats!BI148 - 'O_FinStats - Vals'!BI148","v":0},{"$f":"O_FinStats!BJ148 - 'O_FinStats - Vals'!BJ148","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E149","v":"UKATS Prepayments c/f"},null,{"$f":"O_FinStats!G149","v":"£'000 "},{"$f":"O_FinStats!H149","v":"Nominal"},{"$f":"O_FinStats!I149","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y149 - 'O_FinStats - Vals'!Y149","v":0},null,{"$f":"O_FinStats!AA149 - 'O_FinStats - Vals'!AA149","v":0},{"$f":"O_FinStats!AB149 - 'O_FinStats - Vals'!AB149","v":0},{"$f":"O_FinStats!AC149 - 'O_FinStats - Vals'!AC149","v":0},{"$f":"O_FinStats!AD149 - 'O_FinStats - Vals'!AD149","v":0},{"$f":"O_FinStats!AE149 - 'O_FinStats - Vals'!AE149","v":0},{"$f":"O_FinStats!AF149 - 'O_FinStats - Vals'!AF149","v":0},{"$f":"O_FinStats!AG149 - 'O_FinStats - Vals'!AG149","v":0},{"$f":"O_FinStats!AH149 - 'O_FinStats - Vals'!AH149","v":0},{"$f":"O_FinStats!AI149 - 'O_FinStats - Vals'!AI149","v":0},{"$f":"O_FinStats!AJ149 - 'O_FinStats - Vals'!AJ149","v":0},{"$f":"O_FinStats!AK149 - 'O_FinStats - Vals'!AK149","v":0},{"$f":"O_FinStats!AL149 - 'O_FinStats - Vals'!AL149","v":0},{"$f":"O_FinStats!AM149 - 'O_FinStats - Vals'!AM149","v":0},{"$f":"O_FinStats!AN149 - 'O_FinStats - Vals'!AN149","v":0},{"$f":"O_FinStats!AO149 - 'O_FinStats - Vals'!AO149","v":0},{"$f":"O_FinStats!AP149 - 'O_FinStats - Vals'!AP149","v":0},{"$f":"O_FinStats!AQ149 - 'O_FinStats - Vals'!AQ149","v":0},{"$f":"O_FinStats!AR149 - 'O_FinStats - Vals'!AR149","v":0},{"$f":"O_FinStats!AS149 - 'O_FinStats - Vals'!AS149","v":0},{"$f":"O_FinStats!AT149 - 'O_FinStats - Vals'!AT149","v":0},{"$f":"O_FinStats!AU149 - 'O_FinStats - Vals'!AU149","v":0},{"$f":"O_FinStats!AV149 - 'O_FinStats - Vals'!AV149","v":0},{"$f":"O_FinStats!AW149 - 'O_FinStats - Vals'!AW149","v":0},{"$f":"O_FinStats!AX149 - 'O_FinStats - Vals'!AX149","v":0},{"$f":"O_FinStats!AY149 - 'O_FinStats - Vals'!AY149","v":0},{"$f":"O_FinStats!AZ149 - 'O_FinStats - Vals'!AZ149","v":0},{"$f":"O_FinStats!BA149 - 'O_FinStats - Vals'!BA149","v":0},{"$f":"O_FinStats!BB149 - 'O_FinStats - Vals'!BB149","v":0},{"$f":"O_FinStats!BC149 - 'O_FinStats - Vals'!BC149","v":0},{"$f":"O_FinStats!BD149 - 'O_FinStats - Vals'!BD149","v":0},{"$f":"O_FinStats!BE149 - 'O_FinStats - Vals'!BE149","v":0},{"$f":"O_FinStats!BF149 - 'O_FinStats - Vals'!BF149","v":0},{"$f":"O_FinStats!BG149 - 'O_FinStats - Vals'!BG149","v":0},{"$f":"O_FinStats!BH149 - 'O_FinStats - Vals'!BH149","v":0},{"$f":"O_FinStats!BI149 - 'O_FinStats - Vals'!BI149","v":0},{"$f":"O_FinStats!BJ149 - 'O_FinStats - Vals'!BJ149","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E150","v":"Price Control Asset - DfT, CAA and MET charges c/f"},null,{"$f":"O_FinStats!G150","v":"£'000"},{"$f":"O_FinStats!H150","v":"Nominal"},{"$f":"O_FinStats!I150","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y150 - 'O_FinStats - Vals'!Y150","v":0},null,{"$f":"O_FinStats!AA150 - 'O_FinStats - Vals'!AA150","v":0},{"$f":"O_FinStats!AB150 - 'O_FinStats - Vals'!AB150","v":0},{"$f":"O_FinStats!AC150 - 'O_FinStats - Vals'!AC150","v":0},{"$f":"O_FinStats!AD150 - 'O_FinStats - Vals'!AD150","v":0},{"$f":"O_FinStats!AE150 - 'O_FinStats - Vals'!AE150","v":0},{"$f":"O_FinStats!AF150 - 'O_FinStats - Vals'!AF150","v":0},{"$f":"O_FinStats!AG150 - 'O_FinStats - Vals'!AG150","v":0},{"$f":"O_FinStats!AH150 - 'O_FinStats - Vals'!AH150","v":0},{"$f":"O_FinStats!AI150 - 'O_FinStats - Vals'!AI150","v":0},{"$f":"O_FinStats!AJ150 - 'O_FinStats - Vals'!AJ150","v":0},{"$f":"O_FinStats!AK150 - 'O_FinStats - Vals'!AK150","v":0},{"$f":"O_FinStats!AL150 - 'O_FinStats - Vals'!AL150","v":0},{"$f":"O_FinStats!AM150 - 'O_FinStats - Vals'!AM150","v":0},{"$f":"O_FinStats!AN150 - 'O_FinStats - Vals'!AN150","v":0},{"$f":"O_FinStats!AO150 - 'O_FinStats - Vals'!AO150","v":0},{"$f":"O_FinStats!AP150 - 'O_FinStats - Vals'!AP150","v":0},{"$f":"O_FinStats!AQ150 - 'O_FinStats - Vals'!AQ150","v":0},{"$f":"O_FinStats!AR150 - 'O_FinStats - Vals'!AR150","v":0},{"$f":"O_FinStats!AS150 - 'O_FinStats - Vals'!AS150","v":0},{"$f":"O_FinStats!AT150 - 'O_FinStats - Vals'!AT150","v":0},{"$f":"O_FinStats!AU150 - 'O_FinStats - Vals'!AU150","v":0},{"$f":"O_FinStats!AV150 - 'O_FinStats - Vals'!AV150","v":0},{"$f":"O_FinStats!AW150 - 'O_FinStats - Vals'!AW150","v":0},{"$f":"O_FinStats!AX150 - 'O_FinStats - Vals'!AX150","v":0},{"$f":"O_FinStats!AY150 - 'O_FinStats - Vals'!AY150","v":0},{"$f":"O_FinStats!AZ150 - 'O_FinStats - Vals'!AZ150","v":0},{"$f":"O_FinStats!BA150 - 'O_FinStats - Vals'!BA150","v":0},{"$f":"O_FinStats!BB150 - 'O_FinStats - Vals'!BB150","v":0},{"$f":"O_FinStats!BC150 - 'O_FinStats - Vals'!BC150","v":0},{"$f":"O_FinStats!BD150 - 'O_FinStats - Vals'!BD150","v":0},{"$f":"O_FinStats!BE150 - 'O_FinStats - Vals'!BE150","v":0},{"$f":"O_FinStats!BF150 - 'O_FinStats - Vals'!BF150","v":0},{"$f":"O_FinStats!BG150 - 'O_FinStats - Vals'!BG150","v":0},{"$f":"O_FinStats!BH150 - 'O_FinStats - Vals'!BH150","v":0},{"$f":"O_FinStats!BI150 - 'O_FinStats - Vals'!BI150","v":0},{"$f":"O_FinStats!BJ150 - 'O_FinStats - Vals'!BJ150","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E151","v":"Price Control Asset - c/f"},null,{"$f":"O_FinStats!G151","v":"£'000"},{"$f":"O_FinStats!H151","v":"Nominal"},{"$f":"O_FinStats!I151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y151 - 'O_FinStats - Vals'!Y151","v":0},null,{"$f":"O_FinStats!AA151 - 'O_FinStats - Vals'!AA151","v":0},{"$f":"O_FinStats!AB151 - 'O_FinStats - Vals'!AB151","v":0},{"$f":"O_FinStats!AC151 - 'O_FinStats - Vals'!AC151","v":0},{"$f":"O_FinStats!AD151 - 'O_FinStats - Vals'!AD151","v":0},{"$f":"O_FinStats!AE151 - 'O_FinStats - Vals'!AE151","v":0},{"$f":"O_FinStats!AF151 - 'O_FinStats - Vals'!AF151","v":0},{"$f":"O_FinStats!AG151 - 'O_FinStats - Vals'!AG151","v":0},{"$f":"O_FinStats!AH151 - 'O_FinStats - Vals'!AH151","v":0},{"$f":"O_FinStats!AI151 - 'O_FinStats - Vals'!AI151","v":0},{"$f":"O_FinStats!AJ151 - 'O_FinStats - Vals'!AJ151","v":0},{"$f":"O_FinStats!AK151 - 'O_FinStats - Vals'!AK151","v":0},{"$f":"O_FinStats!AL151 - 'O_FinStats - Vals'!AL151","v":0},{"$f":"O_FinStats!AM151 - 'O_FinStats - Vals'!AM151","v":0},{"$f":"O_FinStats!AN151 - 'O_FinStats - Vals'!AN151","v":0},{"$f":"O_FinStats!AO151 - 'O_FinStats - Vals'!AO151","v":0},{"$f":"O_FinStats!AP151 - 'O_FinStats - Vals'!AP151","v":0},{"$f":"O_FinStats!AQ151 - 'O_FinStats - Vals'!AQ151","v":0},{"$f":"O_FinStats!AR151 - 'O_FinStats - Vals'!AR151","v":0},{"$f":"O_FinStats!AS151 - 'O_FinStats - Vals'!AS151","v":0},{"$f":"O_FinStats!AT151 - 'O_FinStats - Vals'!AT151","v":0},{"$f":"O_FinStats!AU151 - 'O_FinStats - Vals'!AU151","v":0},{"$f":"O_FinStats!AV151 - 'O_FinStats - Vals'!AV151","v":0},{"$f":"O_FinStats!AW151 - 'O_FinStats - Vals'!AW151","v":0},{"$f":"O_FinStats!AX151 - 'O_FinStats - Vals'!AX151","v":0},{"$f":"O_FinStats!AY151 - 'O_FinStats - Vals'!AY151","v":0},{"$f":"O_FinStats!AZ151 - 'O_FinStats - Vals'!AZ151","v":0},{"$f":"O_FinStats!BA151 - 'O_FinStats - Vals'!BA151","v":0},{"$f":"O_FinStats!BB151 - 'O_FinStats - Vals'!BB151","v":0},{"$f":"O_FinStats!BC151 - 'O_FinStats - Vals'!BC151","v":0},{"$f":"O_FinStats!BD151 - 'O_FinStats - Vals'!BD151","v":0},{"$f":"O_FinStats!BE151 - 'O_FinStats - Vals'!BE151","v":0},{"$f":"O_FinStats!BF151 - 'O_FinStats - Vals'!BF151","v":0},{"$f":"O_FinStats!BG151 - 'O_FinStats - Vals'!BG151","v":0},{"$f":"O_FinStats!BH151 - 'O_FinStats - Vals'!BH151","v":0},{"$f":"O_FinStats!BI151 - 'O_FinStats - Vals'!BI151","v":0},{"$f":"O_FinStats!BJ151 - 'O_FinStats - Vals'!BJ151","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E152","v":"RP3 TRS Price Control Asset - c/f"},null,{"$f":"O_FinStats!G152","v":"£'000"},{"$f":"O_FinStats!H152","v":"Nominal"},{"$f":"O_FinStats!I152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y152 - 'O_FinStats - Vals'!Y152","v":0},null,{"$f":"O_FinStats!AA152 - 'O_FinStats - Vals'!AA152","v":0},{"$f":"O_FinStats!AB152 - 'O_FinStats - Vals'!AB152","v":0},{"$f":"O_FinStats!AC152 - 'O_FinStats - Vals'!AC152","v":0},{"$f":"O_FinStats!AD152 - 'O_FinStats - Vals'!AD152","v":0},{"$f":"O_FinStats!AE152 - 'O_FinStats - Vals'!AE152","v":0},{"$f":"O_FinStats!AF152 - 'O_FinStats - Vals'!AF152","v":0},{"$f":"O_FinStats!AG152 - 'O_FinStats - Vals'!AG152","v":0},{"$f":"O_FinStats!AH152 - 'O_FinStats - Vals'!AH152","v":0},{"$f":"O_FinStats!AI152 - 'O_FinStats - Vals'!AI152","v":0},{"$f":"O_FinStats!AJ152 - 'O_FinStats - Vals'!AJ152","v":0},{"$f":"O_FinStats!AK152 - 'O_FinStats - Vals'!AK152","v":0},{"$f":"O_FinStats!AL152 - 'O_FinStats - Vals'!AL152","v":0},{"$f":"O_FinStats!AM152 - 'O_FinStats - Vals'!AM152","v":0},{"$f":"O_FinStats!AN152 - 'O_FinStats - Vals'!AN152","v":0},{"$f":"O_FinStats!AO152 - 'O_FinStats - Vals'!AO152","v":0},{"$f":"O_FinStats!AP152 - 'O_FinStats - Vals'!AP152","v":0},{"$f":"O_FinStats!AQ152 - 'O_FinStats - Vals'!AQ152","v":0},{"$f":"O_FinStats!AR152 - 'O_FinStats - Vals'!AR152","v":0},{"$f":"O_FinStats!AS152 - 'O_FinStats - Vals'!AS152","v":0},{"$f":"O_FinStats!AT152 - 'O_FinStats - Vals'!AT152","v":0},{"$f":"O_FinStats!AU152 - 'O_FinStats - Vals'!AU152","v":0},{"$f":"O_FinStats!AV152 - 'O_FinStats - Vals'!AV152","v":0},{"$f":"O_FinStats!AW152 - 'O_FinStats - Vals'!AW152","v":0},{"$f":"O_FinStats!AX152 - 'O_FinStats - Vals'!AX152","v":0},{"$f":"O_FinStats!AY152 - 'O_FinStats - Vals'!AY152","v":0},{"$f":"O_FinStats!AZ152 - 'O_FinStats - Vals'!AZ152","v":0},{"$f":"O_FinStats!BA152 - 'O_FinStats - Vals'!BA152","v":0},{"$f":"O_FinStats!BB152 - 'O_FinStats - Vals'!BB152","v":0},{"$f":"O_FinStats!BC152 - 'O_FinStats - Vals'!BC152","v":0},{"$f":"O_FinStats!BD152 - 'O_FinStats - Vals'!BD152","v":0},{"$f":"O_FinStats!BE152 - 'O_FinStats - Vals'!BE152","v":0},{"$f":"O_FinStats!BF152 - 'O_FinStats - Vals'!BF152","v":0},{"$f":"O_FinStats!BG152 - 'O_FinStats - Vals'!BG152","v":0},{"$f":"O_FinStats!BH152 - 'O_FinStats - Vals'!BH152","v":0},{"$f":"O_FinStats!BI152 - 'O_FinStats - Vals'!BI152","v":0},{"$f":"O_FinStats!BJ152 - 'O_FinStats - Vals'!BJ152","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E153","v":"LA Price Control Debtor"},null,{"$f":"O_FinStats!G153","v":"£'000"},{"$f":"O_FinStats!H153","v":"Nominal"},{"$f":"O_FinStats!I153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y153 - 'O_FinStats - Vals'!Y153","v":0},null,{"$f":"O_FinStats!AA153 - 'O_FinStats - Vals'!AA153","v":0},{"$f":"O_FinStats!AB153 - 'O_FinStats - Vals'!AB153","v":0},{"$f":"O_FinStats!AC153 - 'O_FinStats - Vals'!AC153","v":0},{"$f":"O_FinStats!AD153 - 'O_FinStats - Vals'!AD153","v":0},{"$f":"O_FinStats!AE153 - 'O_FinStats - Vals'!AE153","v":0},{"$f":"O_FinStats!AF153 - 'O_FinStats - Vals'!AF153","v":0},{"$f":"O_FinStats!AG153 - 'O_FinStats - Vals'!AG153","v":0},{"$f":"O_FinStats!AH153 - 'O_FinStats - Vals'!AH153","v":0},{"$f":"O_FinStats!AI153 - 'O_FinStats - Vals'!AI153","v":0},{"$f":"O_FinStats!AJ153 - 'O_FinStats - Vals'!AJ153","v":0},{"$f":"O_FinStats!AK153 - 'O_FinStats - Vals'!AK153","v":0},{"$f":"O_FinStats!AL153 - 'O_FinStats - Vals'!AL153","v":0},{"$f":"O_FinStats!AM153 - 'O_FinStats - Vals'!AM153","v":0},{"$f":"O_FinStats!AN153 - 'O_FinStats - Vals'!AN153","v":0},{"$f":"O_FinStats!AO153 - 'O_FinStats - Vals'!AO153","v":0},{"$f":"O_FinStats!AP153 - 'O_FinStats - Vals'!AP153","v":0},{"$f":"O_FinStats!AQ153 - 'O_FinStats - Vals'!AQ153","v":0},{"$f":"O_FinStats!AR153 - 'O_FinStats - Vals'!AR153","v":0},{"$f":"O_FinStats!AS153 - 'O_FinStats - Vals'!AS153","v":0},{"$f":"O_FinStats!AT153 - 'O_FinStats - Vals'!AT153","v":0},{"$f":"O_FinStats!AU153 - 'O_FinStats - Vals'!AU153","v":0},{"$f":"O_FinStats!AV153 - 'O_FinStats - Vals'!AV153","v":0},{"$f":"O_FinStats!AW153 - 'O_FinStats - Vals'!AW153","v":0},{"$f":"O_FinStats!AX153 - 'O_FinStats - Vals'!AX153","v":0},{"$f":"O_FinStats!AY153 - 'O_FinStats - Vals'!AY153","v":0},{"$f":"O_FinStats!AZ153 - 'O_FinStats - Vals'!AZ153","v":0},{"$f":"O_FinStats!BA153 - 'O_FinStats - Vals'!BA153","v":0},{"$f":"O_FinStats!BB153 - 'O_FinStats - Vals'!BB153","v":0},{"$f":"O_FinStats!BC153 - 'O_FinStats - Vals'!BC153","v":0},{"$f":"O_FinStats!BD153 - 'O_FinStats - Vals'!BD153","v":0},{"$f":"O_FinStats!BE153 - 'O_FinStats - Vals'!BE153","v":0},{"$f":"O_FinStats!BF153 - 'O_FinStats - Vals'!BF153","v":0},{"$f":"O_FinStats!BG153 - 'O_FinStats - Vals'!BG153","v":0},{"$f":"O_FinStats!BH153 - 'O_FinStats - Vals'!BH153","v":0},{"$f":"O_FinStats!BI153 - 'O_FinStats - Vals'!BI153","v":0},{"$f":"O_FinStats!BJ153 - 'O_FinStats - Vals'!BJ153","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E155","v":"Total UKATS Current Assets"},null,{"$f":"O_FinStats!G155","v":"£'000 "},{"$f":"O_FinStats!H155","v":"Nominal"},{"$f":"O_FinStats!I155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y155 - 'O_FinStats - Vals'!Y155","v":0},null,{"$f":"O_FinStats!AA155 - 'O_FinStats - Vals'!AA155","v":0},{"$f":"O_FinStats!AB155 - 'O_FinStats - Vals'!AB155","v":0},{"$f":"O_FinStats!AC155 - 'O_FinStats - Vals'!AC155","v":0},{"$f":"O_FinStats!AD155 - 'O_FinStats - Vals'!AD155","v":0},{"$f":"O_FinStats!AE155 - 'O_FinStats - Vals'!AE155","v":0},{"$f":"O_FinStats!AF155 - 'O_FinStats - Vals'!AF155","v":0},{"$f":"O_FinStats!AG155 - 'O_FinStats - Vals'!AG155","v":0},{"$f":"O_FinStats!AH155 - 'O_FinStats - Vals'!AH155","v":0},{"$f":"O_FinStats!AI155 - 'O_FinStats - Vals'!AI155","v":0},{"$f":"O_FinStats!AJ155 - 'O_FinStats - Vals'!AJ155","v":0},{"$f":"O_FinStats!AK155 - 'O_FinStats - Vals'!AK155","v":0},{"$f":"O_FinStats!AL155 - 'O_FinStats - Vals'!AL155","v":0},{"$f":"O_FinStats!AM155 - 'O_FinStats - Vals'!AM155","v":0},{"$f":"O_FinStats!AN155 - 'O_FinStats - Vals'!AN155","v":0},{"$f":"O_FinStats!AO155 - 'O_FinStats - Vals'!AO155","v":0},{"$f":"O_FinStats!AP155 - 'O_FinStats - Vals'!AP155","v":0},{"$f":"O_FinStats!AQ155 - 'O_FinStats - Vals'!AQ155","v":0},{"$f":"O_FinStats!AR155 - 'O_FinStats - Vals'!AR155","v":0},{"$f":"O_FinStats!AS155 - 'O_FinStats - Vals'!AS155","v":0},{"$f":"O_FinStats!AT155 - 'O_FinStats - Vals'!AT155","v":0},{"$f":"O_FinStats!AU155 - 'O_FinStats - Vals'!AU155","v":0},{"$f":"O_FinStats!AV155 - 'O_FinStats - Vals'!AV155","v":0},{"$f":"O_FinStats!AW155 - 'O_FinStats - Vals'!AW155","v":0},{"$f":"O_FinStats!AX155 - 'O_FinStats - Vals'!AX155","v":0},{"$f":"O_FinStats!AY155 - 'O_FinStats - Vals'!AY155","v":0},{"$f":"O_FinStats!AZ155 - 'O_FinStats - Vals'!AZ155","v":0},{"$f":"O_FinStats!BA155 - 'O_FinStats - Vals'!BA155","v":0},{"$f":"O_FinStats!BB155 - 'O_FinStats - Vals'!BB155","v":0},{"$f":"O_FinStats!BC155 - 'O_FinStats - Vals'!BC155","v":0},{"$f":"O_FinStats!BD155 - 'O_FinStats - Vals'!BD155","v":0},{"$f":"O_FinStats!BE155 - 'O_FinStats - Vals'!BE155","v":0},{"$f":"O_FinStats!BF155 - 'O_FinStats - Vals'!BF155","v":0},{"$f":"O_FinStats!BG155 - 'O_FinStats - Vals'!BG155","v":0},{"$f":"O_FinStats!BH155 - 'O_FinStats - Vals'!BH155","v":0},{"$f":"O_FinStats!BI155 - 'O_FinStats - Vals'!BI155","v":0},{"$f":"O_FinStats!BJ155 - 'O_FinStats - Vals'!BJ155","v":0}]
[]
[null,null,null,"Oceanic Current Assets"]
[null,null,null,null,{"$f":"O_FinStats!E158","v":"Oceanic Trade Debtors c/f"},null,{"$f":"O_FinStats!G158","v":"£'000 "},{"$f":"O_FinStats!H158","v":"Nominal"},{"$f":"O_FinStats!I158","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y158 - 'O_FinStats - Vals'!Y158","v":0},null,{"$f":"O_FinStats!AA158 - 'O_FinStats - Vals'!AA158","v":0},{"$f":"O_FinStats!AB158 - 'O_FinStats - Vals'!AB158","v":0},{"$f":"O_FinStats!AC158 - 'O_FinStats - Vals'!AC158","v":0},{"$f":"O_FinStats!AD158 - 'O_FinStats - Vals'!AD158","v":0},{"$f":"O_FinStats!AE158 - 'O_FinStats - Vals'!AE158","v":0},{"$f":"O_FinStats!AF158 - 'O_FinStats - Vals'!AF158","v":0},{"$f":"O_FinStats!AG158 - 'O_FinStats - Vals'!AG158","v":0},{"$f":"O_FinStats!AH158 - 'O_FinStats - Vals'!AH158","v":0},{"$f":"O_FinStats!AI158 - 'O_FinStats - Vals'!AI158","v":0},{"$f":"O_FinStats!AJ158 - 'O_FinStats - Vals'!AJ158","v":0},{"$f":"O_FinStats!AK158 - 'O_FinStats - Vals'!AK158","v":0},{"$f":"O_FinStats!AL158 - 'O_FinStats - Vals'!AL158","v":0},{"$f":"O_FinStats!AM158 - 'O_FinStats - Vals'!AM158","v":0},{"$f":"O_FinStats!AN158 - 'O_FinStats - Vals'!AN158","v":0},{"$f":"O_FinStats!AO158 - 'O_FinStats - Vals'!AO158","v":0},{"$f":"O_FinStats!AP158 - 'O_FinStats - Vals'!AP158","v":0},{"$f":"O_FinStats!AQ158 - 'O_FinStats - Vals'!AQ158","v":0},{"$f":"O_FinStats!AR158 - 'O_FinStats - Vals'!AR158","v":0},{"$f":"O_FinStats!AS158 - 'O_FinStats - Vals'!AS158","v":0},{"$f":"O_FinStats!AT158 - 'O_FinStats - Vals'!AT158","v":0},{"$f":"O_FinStats!AU158 - 'O_FinStats - Vals'!AU158","v":0},{"$f":"O_FinStats!AV158 - 'O_FinStats - Vals'!AV158","v":0},{"$f":"O_FinStats!AW158 - 'O_FinStats - Vals'!AW158","v":0},{"$f":"O_FinStats!AX158 - 'O_FinStats - Vals'!AX158","v":0},{"$f":"O_FinStats!AY158 - 'O_FinStats - Vals'!AY158","v":0},{"$f":"O_FinStats!AZ158 - 'O_FinStats - Vals'!AZ158","v":0},{"$f":"O_FinStats!BA158 - 'O_FinStats - Vals'!BA158","v":0},{"$f":"O_FinStats!BB158 - 'O_FinStats - Vals'!BB158","v":0},{"$f":"O_FinStats!BC158 - 'O_FinStats - Vals'!BC158","v":0},{"$f":"O_FinStats!BD158 - 'O_FinStats - Vals'!BD158","v":0},{"$f":"O_FinStats!BE158 - 'O_FinStats - Vals'!BE158","v":0},{"$f":"O_FinStats!BF158 - 'O_FinStats - Vals'!BF158","v":0},{"$f":"O_FinStats!BG158 - 'O_FinStats - Vals'!BG158","v":0},{"$f":"O_FinStats!BH158 - 'O_FinStats - Vals'!BH158","v":0},{"$f":"O_FinStats!BI158 - 'O_FinStats - Vals'!BI158","v":0},{"$f":"O_FinStats!BJ158 - 'O_FinStats - Vals'!BJ158","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E159","v":"Oceanic Prepayments c/f"},null,{"$f":"O_FinStats!G159","v":"£'000 "},{"$f":"O_FinStats!H159","v":"Nominal"},{"$f":"O_FinStats!I159","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y159 - 'O_FinStats - Vals'!Y159","v":0},null,{"$f":"O_FinStats!AA159 - 'O_FinStats - Vals'!AA159","v":0},{"$f":"O_FinStats!AB159 - 'O_FinStats - Vals'!AB159","v":0},{"$f":"O_FinStats!AC159 - 'O_FinStats - Vals'!AC159","v":0},{"$f":"O_FinStats!AD159 - 'O_FinStats - Vals'!AD159","v":0},{"$f":"O_FinStats!AE159 - 'O_FinStats - Vals'!AE159","v":0},{"$f":"O_FinStats!AF159 - 'O_FinStats - Vals'!AF159","v":0},{"$f":"O_FinStats!AG159 - 'O_FinStats - Vals'!AG159","v":0},{"$f":"O_FinStats!AH159 - 'O_FinStats - Vals'!AH159","v":0},{"$f":"O_FinStats!AI159 - 'O_FinStats - Vals'!AI159","v":0},{"$f":"O_FinStats!AJ159 - 'O_FinStats - Vals'!AJ159","v":0},{"$f":"O_FinStats!AK159 - 'O_FinStats - Vals'!AK159","v":0},{"$f":"O_FinStats!AL159 - 'O_FinStats - Vals'!AL159","v":0},{"$f":"O_FinStats!AM159 - 'O_FinStats - Vals'!AM159","v":0},{"$f":"O_FinStats!AN159 - 'O_FinStats - Vals'!AN159","v":0},{"$f":"O_FinStats!AO159 - 'O_FinStats - Vals'!AO159","v":0},{"$f":"O_FinStats!AP159 - 'O_FinStats - Vals'!AP159","v":0},{"$f":"O_FinStats!AQ159 - 'O_FinStats - Vals'!AQ159","v":0},{"$f":"O_FinStats!AR159 - 'O_FinStats - Vals'!AR159","v":0},{"$f":"O_FinStats!AS159 - 'O_FinStats - Vals'!AS159","v":0},{"$f":"O_FinStats!AT159 - 'O_FinStats - Vals'!AT159","v":0},{"$f":"O_FinStats!AU159 - 'O_FinStats - Vals'!AU159","v":0},{"$f":"O_FinStats!AV159 - 'O_FinStats - Vals'!AV159","v":0},{"$f":"O_FinStats!AW159 - 'O_FinStats - Vals'!AW159","v":0},{"$f":"O_FinStats!AX159 - 'O_FinStats - Vals'!AX159","v":0},{"$f":"O_FinStats!AY159 - 'O_FinStats - Vals'!AY159","v":0},{"$f":"O_FinStats!AZ159 - 'O_FinStats - Vals'!AZ159","v":0},{"$f":"O_FinStats!BA159 - 'O_FinStats - Vals'!BA159","v":0},{"$f":"O_FinStats!BB159 - 'O_FinStats - Vals'!BB159","v":0},{"$f":"O_FinStats!BC159 - 'O_FinStats - Vals'!BC159","v":0},{"$f":"O_FinStats!BD159 - 'O_FinStats - Vals'!BD159","v":0},{"$f":"O_FinStats!BE159 - 'O_FinStats - Vals'!BE159","v":0},{"$f":"O_FinStats!BF159 - 'O_FinStats - Vals'!BF159","v":0},{"$f":"O_FinStats!BG159 - 'O_FinStats - Vals'!BG159","v":0},{"$f":"O_FinStats!BH159 - 'O_FinStats - Vals'!BH159","v":0},{"$f":"O_FinStats!BI159 - 'O_FinStats - Vals'!BI159","v":0},{"$f":"O_FinStats!BJ159 - 'O_FinStats - Vals'!BJ159","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E160","v":"Oceanic Price Control Asset -  Debtors - c/f"},null,{"$f":"O_FinStats!G160","v":"£'000 "},{"$f":"O_FinStats!H160","v":"Nominal"},{"$f":"O_FinStats!I160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y160 - 'O_FinStats - Vals'!Y160","v":0},null,{"$f":"O_FinStats!AA160 - 'O_FinStats - Vals'!AA160","v":0},{"$f":"O_FinStats!AB160 - 'O_FinStats - Vals'!AB160","v":0},{"$f":"O_FinStats!AC160 - 'O_FinStats - Vals'!AC160","v":0},{"$f":"O_FinStats!AD160 - 'O_FinStats - Vals'!AD160","v":0},{"$f":"O_FinStats!AE160 - 'O_FinStats - Vals'!AE160","v":0},{"$f":"O_FinStats!AF160 - 'O_FinStats - Vals'!AF160","v":0},{"$f":"O_FinStats!AG160 - 'O_FinStats - Vals'!AG160","v":0},{"$f":"O_FinStats!AH160 - 'O_FinStats - Vals'!AH160","v":0},{"$f":"O_FinStats!AI160 - 'O_FinStats - Vals'!AI160","v":0},{"$f":"O_FinStats!AJ160 - 'O_FinStats - Vals'!AJ160","v":0},{"$f":"O_FinStats!AK160 - 'O_FinStats - Vals'!AK160","v":0},{"$f":"O_FinStats!AL160 - 'O_FinStats - Vals'!AL160","v":0},{"$f":"O_FinStats!AM160 - 'O_FinStats - Vals'!AM160","v":0},{"$f":"O_FinStats!AN160 - 'O_FinStats - Vals'!AN160","v":0},{"$f":"O_FinStats!AO160 - 'O_FinStats - Vals'!AO160","v":0},{"$f":"O_FinStats!AP160 - 'O_FinStats - Vals'!AP160","v":0},{"$f":"O_FinStats!AQ160 - 'O_FinStats - Vals'!AQ160","v":0},{"$f":"O_FinStats!AR160 - 'O_FinStats - Vals'!AR160","v":0},{"$f":"O_FinStats!AS160 - 'O_FinStats - Vals'!AS160","v":0},{"$f":"O_FinStats!AT160 - 'O_FinStats - Vals'!AT160","v":0},{"$f":"O_FinStats!AU160 - 'O_FinStats - Vals'!AU160","v":0},{"$f":"O_FinStats!AV160 - 'O_FinStats - Vals'!AV160","v":0},{"$f":"O_FinStats!AW160 - 'O_FinStats - Vals'!AW160","v":0},{"$f":"O_FinStats!AX160 - 'O_FinStats - Vals'!AX160","v":0},{"$f":"O_FinStats!AY160 - 'O_FinStats - Vals'!AY160","v":0},{"$f":"O_FinStats!AZ160 - 'O_FinStats - Vals'!AZ160","v":0},{"$f":"O_FinStats!BA160 - 'O_FinStats - Vals'!BA160","v":0},{"$f":"O_FinStats!BB160 - 'O_FinStats - Vals'!BB160","v":0},{"$f":"O_FinStats!BC160 - 'O_FinStats - Vals'!BC160","v":0},{"$f":"O_FinStats!BD160 - 'O_FinStats - Vals'!BD160","v":0},{"$f":"O_FinStats!BE160 - 'O_FinStats - Vals'!BE160","v":0},{"$f":"O_FinStats!BF160 - 'O_FinStats - Vals'!BF160","v":0},{"$f":"O_FinStats!BG160 - 'O_FinStats - Vals'!BG160","v":0},{"$f":"O_FinStats!BH160 - 'O_FinStats - Vals'!BH160","v":0},{"$f":"O_FinStats!BI160 - 'O_FinStats - Vals'!BI160","v":0},{"$f":"O_FinStats!BJ160 - 'O_FinStats - Vals'!BJ160","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E162","v":"Total Oceanic Current Assets"},null,{"$f":"O_FinStats!G162","v":"£'000 "},{"$f":"O_FinStats!H162","v":"Nominal"},{"$f":"O_FinStats!I162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA162 - 'O_FinStats - Vals'!AA162","v":0},{"$f":"O_FinStats!AB162 - 'O_FinStats - Vals'!AB162","v":0},{"$f":"O_FinStats!AC162 - 'O_FinStats - Vals'!AC162","v":0},{"$f":"O_FinStats!AD162 - 'O_FinStats - Vals'!AD162","v":0},{"$f":"O_FinStats!AE162 - 'O_FinStats - Vals'!AE162","v":0},{"$f":"O_FinStats!AF162 - 'O_FinStats - Vals'!AF162","v":0},{"$f":"O_FinStats!AG162 - 'O_FinStats - Vals'!AG162","v":0},{"$f":"O_FinStats!AH162 - 'O_FinStats - Vals'!AH162","v":0},{"$f":"O_FinStats!AI162 - 'O_FinStats - Vals'!AI162","v":0},{"$f":"O_FinStats!AJ162 - 'O_FinStats - Vals'!AJ162","v":0},{"$f":"O_FinStats!AK162 - 'O_FinStats - Vals'!AK162","v":0},{"$f":"O_FinStats!AL162 - 'O_FinStats - Vals'!AL162","v":0},{"$f":"O_FinStats!AM162 - 'O_FinStats - Vals'!AM162","v":0},{"$f":"O_FinStats!AN162 - 'O_FinStats - Vals'!AN162","v":0},{"$f":"O_FinStats!AO162 - 'O_FinStats - Vals'!AO162","v":0},{"$f":"O_FinStats!AP162 - 'O_FinStats - Vals'!AP162","v":0},{"$f":"O_FinStats!AQ162 - 'O_FinStats - Vals'!AQ162","v":0},{"$f":"O_FinStats!AR162 - 'O_FinStats - Vals'!AR162","v":0},{"$f":"O_FinStats!AS162 - 'O_FinStats - Vals'!AS162","v":0},{"$f":"O_FinStats!AT162 - 'O_FinStats - Vals'!AT162","v":0},{"$f":"O_FinStats!AU162 - 'O_FinStats - Vals'!AU162","v":0},{"$f":"O_FinStats!AV162 - 'O_FinStats - Vals'!AV162","v":0},{"$f":"O_FinStats!AW162 - 'O_FinStats - Vals'!AW162","v":0},{"$f":"O_FinStats!AX162 - 'O_FinStats - Vals'!AX162","v":0},{"$f":"O_FinStats!AY162 - 'O_FinStats - Vals'!AY162","v":0},{"$f":"O_FinStats!AZ162 - 'O_FinStats - Vals'!AZ162","v":0},{"$f":"O_FinStats!BA162 - 'O_FinStats - Vals'!BA162","v":0},{"$f":"O_FinStats!BB162 - 'O_FinStats - Vals'!BB162","v":0},{"$f":"O_FinStats!BC162 - 'O_FinStats - Vals'!BC162","v":0},{"$f":"O_FinStats!BD162 - 'O_FinStats - Vals'!BD162","v":0},{"$f":"O_FinStats!BE162 - 'O_FinStats - Vals'!BE162","v":0},{"$f":"O_FinStats!BF162 - 'O_FinStats - Vals'!BF162","v":0},{"$f":"O_FinStats!BG162 - 'O_FinStats - Vals'!BG162","v":0},{"$f":"O_FinStats!BH162 - 'O_FinStats - Vals'!BH162","v":0},{"$f":"O_FinStats!BI162 - 'O_FinStats - Vals'!BI162","v":0},{"$f":"O_FinStats!BJ162 - 'O_FinStats - Vals'!BJ162","v":0}]
[]
[null,null,null,"Group Current Assets"]
[null,null,null,null,{"$f":"O_FinStats!E165","v":"Other assets - Actual c/f"},null,{"$f":"O_FinStats!G165","v":"£'000 "},{"$f":"O_FinStats!H165","v":"Nominal"},{"$f":"O_FinStats!I165","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y165 - 'O_FinStats - Vals'!Y165","v":0},null,{"$f":"O_FinStats!AA165 - 'O_FinStats - Vals'!AA165","v":0},{"$f":"O_FinStats!AB165 - 'O_FinStats - Vals'!AB165","v":0},{"$f":"O_FinStats!AC165 - 'O_FinStats - Vals'!AC165","v":0},{"$f":"O_FinStats!AD165 - 'O_FinStats - Vals'!AD165","v":0},{"$f":"O_FinStats!AE165 - 'O_FinStats - Vals'!AE165","v":0},{"$f":"O_FinStats!AF165 - 'O_FinStats - Vals'!AF165","v":0},{"$f":"O_FinStats!AG165 - 'O_FinStats - Vals'!AG165","v":0},{"$f":"O_FinStats!AH165 - 'O_FinStats - Vals'!AH165","v":0},{"$f":"O_FinStats!AI165 - 'O_FinStats - Vals'!AI165","v":0},{"$f":"O_FinStats!AJ165 - 'O_FinStats - Vals'!AJ165","v":0},{"$f":"O_FinStats!AK165 - 'O_FinStats - Vals'!AK165","v":0},{"$f":"O_FinStats!AL165 - 'O_FinStats - Vals'!AL165","v":0},{"$f":"O_FinStats!AM165 - 'O_FinStats - Vals'!AM165","v":0},{"$f":"O_FinStats!AN165 - 'O_FinStats - Vals'!AN165","v":0},{"$f":"O_FinStats!AO165 - 'O_FinStats - Vals'!AO165","v":0},{"$f":"O_FinStats!AP165 - 'O_FinStats - Vals'!AP165","v":0},{"$f":"O_FinStats!AQ165 - 'O_FinStats - Vals'!AQ165","v":0},{"$f":"O_FinStats!AR165 - 'O_FinStats - Vals'!AR165","v":0},{"$f":"O_FinStats!AS165 - 'O_FinStats - Vals'!AS165","v":0},{"$f":"O_FinStats!AT165 - 'O_FinStats - Vals'!AT165","v":0},{"$f":"O_FinStats!AU165 - 'O_FinStats - Vals'!AU165","v":0},{"$f":"O_FinStats!AV165 - 'O_FinStats - Vals'!AV165","v":0},{"$f":"O_FinStats!AW165 - 'O_FinStats - Vals'!AW165","v":0},{"$f":"O_FinStats!AX165 - 'O_FinStats - Vals'!AX165","v":0},{"$f":"O_FinStats!AY165 - 'O_FinStats - Vals'!AY165","v":0},{"$f":"O_FinStats!AZ165 - 'O_FinStats - Vals'!AZ165","v":0},{"$f":"O_FinStats!BA165 - 'O_FinStats - Vals'!BA165","v":0},{"$f":"O_FinStats!BB165 - 'O_FinStats - Vals'!BB165","v":0},{"$f":"O_FinStats!BC165 - 'O_FinStats - Vals'!BC165","v":0},{"$f":"O_FinStats!BD165 - 'O_FinStats - Vals'!BD165","v":0},{"$f":"O_FinStats!BE165 - 'O_FinStats - Vals'!BE165","v":0},{"$f":"O_FinStats!BF165 - 'O_FinStats - Vals'!BF165","v":0},{"$f":"O_FinStats!BG165 - 'O_FinStats - Vals'!BG165","v":0},{"$f":"O_FinStats!BH165 - 'O_FinStats - Vals'!BH165","v":0},{"$f":"O_FinStats!BI165 - 'O_FinStats - Vals'!BI165","v":0},{"$f":"O_FinStats!BJ165 - 'O_FinStats - Vals'!BJ165","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E166","v":"Retained Cash c/f"},null,{"$f":"O_FinStats!G166","v":"£'000 "},{"$f":"O_FinStats!H166","v":"Nominal"},{"$f":"O_FinStats!I166","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y166 - 'O_FinStats - Vals'!Y166","v":0},null,{"$f":"O_FinStats!AA166 - 'O_FinStats - Vals'!AA166","v":0},{"$f":"O_FinStats!AB166 - 'O_FinStats - Vals'!AB166","v":0},{"$f":"O_FinStats!AC166 - 'O_FinStats - Vals'!AC166","v":0},{"$f":"O_FinStats!AD166 - 'O_FinStats - Vals'!AD166","v":0},{"$f":"O_FinStats!AE166 - 'O_FinStats - Vals'!AE166","v":0},{"$f":"O_FinStats!AF166 - 'O_FinStats - Vals'!AF166","v":0},{"$f":"O_FinStats!AG166 - 'O_FinStats - Vals'!AG166","v":0},{"$f":"O_FinStats!AH166 - 'O_FinStats - Vals'!AH166","v":0},{"$f":"O_FinStats!AI166 - 'O_FinStats - Vals'!AI166","v":0},{"$f":"O_FinStats!AJ166 - 'O_FinStats - Vals'!AJ166","v":0},{"$f":"O_FinStats!AK166 - 'O_FinStats - Vals'!AK166","v":0},{"$f":"O_FinStats!AL166 - 'O_FinStats - Vals'!AL166","v":0},{"$f":"O_FinStats!AM166 - 'O_FinStats - Vals'!AM166","v":0},{"$f":"O_FinStats!AN166 - 'O_FinStats - Vals'!AN166","v":0},{"$f":"O_FinStats!AO166 - 'O_FinStats - Vals'!AO166","v":0},{"$f":"O_FinStats!AP166 - 'O_FinStats - Vals'!AP166","v":0},{"$f":"O_FinStats!AQ166 - 'O_FinStats - Vals'!AQ166","v":0},{"$f":"O_FinStats!AR166 - 'O_FinStats - Vals'!AR166","v":0},{"$f":"O_FinStats!AS166 - 'O_FinStats - Vals'!AS166","v":0},{"$f":"O_FinStats!AT166 - 'O_FinStats - Vals'!AT166","v":0},{"$f":"O_FinStats!AU166 - 'O_FinStats - Vals'!AU166","v":0},{"$f":"O_FinStats!AV166 - 'O_FinStats - Vals'!AV166","v":0},{"$f":"O_FinStats!AW166 - 'O_FinStats - Vals'!AW166","v":0},{"$f":"O_FinStats!AX166 - 'O_FinStats - Vals'!AX166","v":0},{"$f":"O_FinStats!AY166 - 'O_FinStats - Vals'!AY166","v":0},{"$f":"O_FinStats!AZ166 - 'O_FinStats - Vals'!AZ166","v":0},{"$f":"O_FinStats!BA166 - 'O_FinStats - Vals'!BA166","v":0},{"$f":"O_FinStats!BB166 - 'O_FinStats - Vals'!BB166","v":0},{"$f":"O_FinStats!BC166 - 'O_FinStats - Vals'!BC166","v":0},{"$f":"O_FinStats!BD166 - 'O_FinStats - Vals'!BD166","v":0},{"$f":"O_FinStats!BE166 - 'O_FinStats - Vals'!BE166","v":0},{"$f":"O_FinStats!BF166 - 'O_FinStats - Vals'!BF166","v":0},{"$f":"O_FinStats!BG166 - 'O_FinStats - Vals'!BG166","v":0},{"$f":"O_FinStats!BH166 - 'O_FinStats - Vals'!BH166","v":0},{"$f":"O_FinStats!BI166 - 'O_FinStats - Vals'!BI166","v":0},{"$f":"O_FinStats!BJ166 - 'O_FinStats - Vals'!BJ166","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E167","v":"Retirement Benefit Asset (UKATS) Debtor"},null,{"$f":"O_FinStats!G167","v":"£'000"},{"$f":"O_FinStats!H167","v":"Nominal"},{"$f":"O_FinStats!I167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y167 - 'O_FinStats - Vals'!Y167","v":0},null,{"$f":"O_FinStats!AA167 - 'O_FinStats - Vals'!AA167","v":0},{"$f":"O_FinStats!AB167 - 'O_FinStats - Vals'!AB167","v":0},{"$f":"O_FinStats!AC167 - 'O_FinStats - Vals'!AC167","v":0},{"$f":"O_FinStats!AD167 - 'O_FinStats - Vals'!AD167","v":0},{"$f":"O_FinStats!AE167 - 'O_FinStats - Vals'!AE167","v":0},{"$f":"O_FinStats!AF167 - 'O_FinStats - Vals'!AF167","v":0},{"$f":"O_FinStats!AG167 - 'O_FinStats - Vals'!AG167","v":0},{"$f":"O_FinStats!AH167 - 'O_FinStats - Vals'!AH167","v":0},{"$f":"O_FinStats!AI167 - 'O_FinStats - Vals'!AI167","v":0},{"$f":"O_FinStats!AJ167 - 'O_FinStats - Vals'!AJ167","v":0},{"$f":"O_FinStats!AK167 - 'O_FinStats - Vals'!AK167","v":0},{"$f":"O_FinStats!AL167 - 'O_FinStats - Vals'!AL167","v":0},{"$f":"O_FinStats!AM167 - 'O_FinStats - Vals'!AM167","v":0},{"$f":"O_FinStats!AN167 - 'O_FinStats - Vals'!AN167","v":0},{"$f":"O_FinStats!AO167 - 'O_FinStats - Vals'!AO167","v":0},{"$f":"O_FinStats!AP167 - 'O_FinStats - Vals'!AP167","v":0},{"$f":"O_FinStats!AQ167 - 'O_FinStats - Vals'!AQ167","v":0},{"$f":"O_FinStats!AR167 - 'O_FinStats - Vals'!AR167","v":0},{"$f":"O_FinStats!AS167 - 'O_FinStats - Vals'!AS167","v":0},{"$f":"O_FinStats!AT167 - 'O_FinStats - Vals'!AT167","v":0},{"$f":"O_FinStats!AU167 - 'O_FinStats - Vals'!AU167","v":0},{"$f":"O_FinStats!AV167 - 'O_FinStats - Vals'!AV167","v":0},{"$f":"O_FinStats!AW167 - 'O_FinStats - Vals'!AW167","v":0},{"$f":"O_FinStats!AX167 - 'O_FinStats - Vals'!AX167","v":0},{"$f":"O_FinStats!AY167 - 'O_FinStats - Vals'!AY167","v":0},{"$f":"O_FinStats!AZ167 - 'O_FinStats - Vals'!AZ167","v":0},{"$f":"O_FinStats!BA167 - 'O_FinStats - Vals'!BA167","v":0},{"$f":"O_FinStats!BB167 - 'O_FinStats - Vals'!BB167","v":0},{"$f":"O_FinStats!BC167 - 'O_FinStats - Vals'!BC167","v":0},{"$f":"O_FinStats!BD167 - 'O_FinStats - Vals'!BD167","v":0},{"$f":"O_FinStats!BE167 - 'O_FinStats - Vals'!BE167","v":0},{"$f":"O_FinStats!BF167 - 'O_FinStats - Vals'!BF167","v":0},{"$f":"O_FinStats!BG167 - 'O_FinStats - Vals'!BG167","v":0},{"$f":"O_FinStats!BH167 - 'O_FinStats - Vals'!BH167","v":0},{"$f":"O_FinStats!BI167 - 'O_FinStats - Vals'!BI167","v":0},{"$f":"O_FinStats!BJ167 - 'O_FinStats - Vals'!BJ167","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E168","v":"Retirement Benefit Asset (Oceanic) Debtor"},null,{"$f":"O_FinStats!G168","v":"£'000"},{"$f":"O_FinStats!H168","v":"Nominal"},{"$f":"O_FinStats!I168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y168 - 'O_FinStats - Vals'!Y168","v":0},null,{"$f":"O_FinStats!AA168 - 'O_FinStats - Vals'!AA168","v":0},{"$f":"O_FinStats!AB168 - 'O_FinStats - Vals'!AB168","v":0},{"$f":"O_FinStats!AC168 - 'O_FinStats - Vals'!AC168","v":0},{"$f":"O_FinStats!AD168 - 'O_FinStats - Vals'!AD168","v":0},{"$f":"O_FinStats!AE168 - 'O_FinStats - Vals'!AE168","v":0},{"$f":"O_FinStats!AF168 - 'O_FinStats - Vals'!AF168","v":0},{"$f":"O_FinStats!AG168 - 'O_FinStats - Vals'!AG168","v":0},{"$f":"O_FinStats!AH168 - 'O_FinStats - Vals'!AH168","v":0},{"$f":"O_FinStats!AI168 - 'O_FinStats - Vals'!AI168","v":0},{"$f":"O_FinStats!AJ168 - 'O_FinStats - Vals'!AJ168","v":0},{"$f":"O_FinStats!AK168 - 'O_FinStats - Vals'!AK168","v":0},{"$f":"O_FinStats!AL168 - 'O_FinStats - Vals'!AL168","v":0},{"$f":"O_FinStats!AM168 - 'O_FinStats - Vals'!AM168","v":0},{"$f":"O_FinStats!AN168 - 'O_FinStats - Vals'!AN168","v":0},{"$f":"O_FinStats!AO168 - 'O_FinStats - Vals'!AO168","v":0},{"$f":"O_FinStats!AP168 - 'O_FinStats - Vals'!AP168","v":0},{"$f":"O_FinStats!AQ168 - 'O_FinStats - Vals'!AQ168","v":0},{"$f":"O_FinStats!AR168 - 'O_FinStats - Vals'!AR168","v":0},{"$f":"O_FinStats!AS168 - 'O_FinStats - Vals'!AS168","v":0},{"$f":"O_FinStats!AT168 - 'O_FinStats - Vals'!AT168","v":0},{"$f":"O_FinStats!AU168 - 'O_FinStats - Vals'!AU168","v":0},{"$f":"O_FinStats!AV168 - 'O_FinStats - Vals'!AV168","v":0},{"$f":"O_FinStats!AW168 - 'O_FinStats - Vals'!AW168","v":0},{"$f":"O_FinStats!AX168 - 'O_FinStats - Vals'!AX168","v":0},{"$f":"O_FinStats!AY168 - 'O_FinStats - Vals'!AY168","v":0},{"$f":"O_FinStats!AZ168 - 'O_FinStats - Vals'!AZ168","v":0},{"$f":"O_FinStats!BA168 - 'O_FinStats - Vals'!BA168","v":0},{"$f":"O_FinStats!BB168 - 'O_FinStats - Vals'!BB168","v":0},{"$f":"O_FinStats!BC168 - 'O_FinStats - Vals'!BC168","v":0},{"$f":"O_FinStats!BD168 - 'O_FinStats - Vals'!BD168","v":0},{"$f":"O_FinStats!BE168 - 'O_FinStats - Vals'!BE168","v":0},{"$f":"O_FinStats!BF168 - 'O_FinStats - Vals'!BF168","v":0},{"$f":"O_FinStats!BG168 - 'O_FinStats - Vals'!BG168","v":0},{"$f":"O_FinStats!BH168 - 'O_FinStats - Vals'!BH168","v":0},{"$f":"O_FinStats!BI168 - 'O_FinStats - Vals'!BI168","v":0},{"$f":"O_FinStats!BJ168 - 'O_FinStats - Vals'!BJ168","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E170","v":"Total Group Current Assets"},null,{"$f":"O_FinStats!G170","v":"£'000 "},{"$f":"O_FinStats!H170","v":"Nominal"},{"$f":"O_FinStats!I170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y170 - 'O_FinStats - Vals'!Y170","v":0},null,{"$f":"O_FinStats!AA170 - 'O_FinStats - Vals'!AA170","v":0},{"$f":"O_FinStats!AB170 - 'O_FinStats - Vals'!AB170","v":0},{"$f":"O_FinStats!AC170 - 'O_FinStats - Vals'!AC170","v":0},{"$f":"O_FinStats!AD170 - 'O_FinStats - Vals'!AD170","v":0},{"$f":"O_FinStats!AE170 - 'O_FinStats - Vals'!AE170","v":0},{"$f":"O_FinStats!AF170 - 'O_FinStats - Vals'!AF170","v":0},{"$f":"O_FinStats!AG170 - 'O_FinStats - Vals'!AG170","v":0},{"$f":"O_FinStats!AH170 - 'O_FinStats - Vals'!AH170","v":0},{"$f":"O_FinStats!AI170 - 'O_FinStats - Vals'!AI170","v":0},{"$f":"O_FinStats!AJ170 - 'O_FinStats - Vals'!AJ170","v":0},{"$f":"O_FinStats!AK170 - 'O_FinStats - Vals'!AK170","v":0},{"$f":"O_FinStats!AL170 - 'O_FinStats - Vals'!AL170","v":0},{"$f":"O_FinStats!AM170 - 'O_FinStats - Vals'!AM170","v":0},{"$f":"O_FinStats!AN170 - 'O_FinStats - Vals'!AN170","v":0},{"$f":"O_FinStats!AO170 - 'O_FinStats - Vals'!AO170","v":0},{"$f":"O_FinStats!AP170 - 'O_FinStats - Vals'!AP170","v":0},{"$f":"O_FinStats!AQ170 - 'O_FinStats - Vals'!AQ170","v":0},{"$f":"O_FinStats!AR170 - 'O_FinStats - Vals'!AR170","v":0},{"$f":"O_FinStats!AS170 - 'O_FinStats - Vals'!AS170","v":0},{"$f":"O_FinStats!AT170 - 'O_FinStats - Vals'!AT170","v":0},{"$f":"O_FinStats!AU170 - 'O_FinStats - Vals'!AU170","v":0},{"$f":"O_FinStats!AV170 - 'O_FinStats - Vals'!AV170","v":0},{"$f":"O_FinStats!AW170 - 'O_FinStats - Vals'!AW170","v":0},{"$f":"O_FinStats!AX170 - 'O_FinStats - Vals'!AX170","v":0},{"$f":"O_FinStats!AY170 - 'O_FinStats - Vals'!AY170","v":0},{"$f":"O_FinStats!AZ170 - 'O_FinStats - Vals'!AZ170","v":0},{"$f":"O_FinStats!BA170 - 'O_FinStats - Vals'!BA170","v":0},{"$f":"O_FinStats!BB170 - 'O_FinStats - Vals'!BB170","v":0},{"$f":"O_FinStats!BC170 - 'O_FinStats - Vals'!BC170","v":0},{"$f":"O_FinStats!BD170 - 'O_FinStats - Vals'!BD170","v":0},{"$f":"O_FinStats!BE170 - 'O_FinStats - Vals'!BE170","v":0},{"$f":"O_FinStats!BF170 - 'O_FinStats - Vals'!BF170","v":0},{"$f":"O_FinStats!BG170 - 'O_FinStats - Vals'!BG170","v":0},{"$f":"O_FinStats!BH170 - 'O_FinStats - Vals'!BH170","v":0},{"$f":"O_FinStats!BI170 - 'O_FinStats - Vals'!BI170","v":0},{"$f":"O_FinStats!BJ170 - 'O_FinStats - Vals'!BJ170","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E172","v":"Total Assets"},null,{"$f":"O_FinStats!G172","v":"£'000 "},{"$f":"O_FinStats!H172","v":"Nominal"},{"$f":"O_FinStats!I172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y172 - 'O_FinStats - Vals'!Y172","v":0},null,{"$f":"O_FinStats!AA172 - 'O_FinStats - Vals'!AA172","v":0},{"$f":"O_FinStats!AB172 - 'O_FinStats - Vals'!AB172","v":0},{"$f":"O_FinStats!AC172 - 'O_FinStats - Vals'!AC172","v":0},{"$f":"O_FinStats!AD172 - 'O_FinStats - Vals'!AD172","v":0},{"$f":"O_FinStats!AE172 - 'O_FinStats - Vals'!AE172","v":0},{"$f":"O_FinStats!AF172 - 'O_FinStats - Vals'!AF172","v":0},{"$f":"O_FinStats!AG172 - 'O_FinStats - Vals'!AG172","v":0},{"$f":"O_FinStats!AH172 - 'O_FinStats - Vals'!AH172","v":0},{"$f":"O_FinStats!AI172 - 'O_FinStats - Vals'!AI172","v":0},{"$f":"O_FinStats!AJ172 - 'O_FinStats - Vals'!AJ172","v":0},{"$f":"O_FinStats!AK172 - 'O_FinStats - Vals'!AK172","v":0},{"$f":"O_FinStats!AL172 - 'O_FinStats - Vals'!AL172","v":0},{"$f":"O_FinStats!AM172 - 'O_FinStats - Vals'!AM172","v":0},{"$f":"O_FinStats!AN172 - 'O_FinStats - Vals'!AN172","v":0},{"$f":"O_FinStats!AO172 - 'O_FinStats - Vals'!AO172","v":0},{"$f":"O_FinStats!AP172 - 'O_FinStats - Vals'!AP172","v":0},{"$f":"O_FinStats!AQ172 - 'O_FinStats - Vals'!AQ172","v":0},{"$f":"O_FinStats!AR172 - 'O_FinStats - Vals'!AR172","v":0},{"$f":"O_FinStats!AS172 - 'O_FinStats - Vals'!AS172","v":0},{"$f":"O_FinStats!AT172 - 'O_FinStats - Vals'!AT172","v":0},{"$f":"O_FinStats!AU172 - 'O_FinStats - Vals'!AU172","v":0},{"$f":"O_FinStats!AV172 - 'O_FinStats - Vals'!AV172","v":0},{"$f":"O_FinStats!AW172 - 'O_FinStats - Vals'!AW172","v":0},{"$f":"O_FinStats!AX172 - 'O_FinStats - Vals'!AX172","v":0},{"$f":"O_FinStats!AY172 - 'O_FinStats - Vals'!AY172","v":0},{"$f":"O_FinStats!AZ172 - 'O_FinStats - Vals'!AZ172","v":0},{"$f":"O_FinStats!BA172 - 'O_FinStats - Vals'!BA172","v":0},{"$f":"O_FinStats!BB172 - 'O_FinStats - Vals'!BB172","v":0},{"$f":"O_FinStats!BC172 - 'O_FinStats - Vals'!BC172","v":0},{"$f":"O_FinStats!BD172 - 'O_FinStats - Vals'!BD172","v":0},{"$f":"O_FinStats!BE172 - 'O_FinStats - Vals'!BE172","v":0},{"$f":"O_FinStats!BF172 - 'O_FinStats - Vals'!BF172","v":0},{"$f":"O_FinStats!BG172 - 'O_FinStats - Vals'!BG172","v":0},{"$f":"O_FinStats!BH172 - 'O_FinStats - Vals'!BH172","v":0},{"$f":"O_FinStats!BI172 - 'O_FinStats - Vals'!BI172","v":0},{"$f":"O_FinStats!BJ172 - 'O_FinStats - Vals'!BJ172","v":0}]
[]
[null,null,"Liabilities"]
[null,null,null,"UKATS Current Liabilities"]
[null,null,null,null,{"$f":"O_FinStats!E176","v":"UKATS Opex Creditor - c/f"},null,{"$f":"O_FinStats!G176","v":"£'000 "},{"$f":"O_FinStats!H176","v":"Nominal"},{"$f":"O_FinStats!I176","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y176 - 'O_FinStats - Vals'!Y176","v":0},null,{"$f":"O_FinStats!AA176 - 'O_FinStats - Vals'!AA176","v":0},{"$f":"O_FinStats!AB176 - 'O_FinStats - Vals'!AB176","v":0},{"$f":"O_FinStats!AC176 - 'O_FinStats - Vals'!AC176","v":0},{"$f":"O_FinStats!AD176 - 'O_FinStats - Vals'!AD176","v":0},{"$f":"O_FinStats!AE176 - 'O_FinStats - Vals'!AE176","v":0},{"$f":"O_FinStats!AF176 - 'O_FinStats - Vals'!AF176","v":0},{"$f":"O_FinStats!AG176 - 'O_FinStats - Vals'!AG176","v":0},{"$f":"O_FinStats!AH176 - 'O_FinStats - Vals'!AH176","v":0},{"$f":"O_FinStats!AI176 - 'O_FinStats - Vals'!AI176","v":0},{"$f":"O_FinStats!AJ176 - 'O_FinStats - Vals'!AJ176","v":0},{"$f":"O_FinStats!AK176 - 'O_FinStats - Vals'!AK176","v":0},{"$f":"O_FinStats!AL176 - 'O_FinStats - Vals'!AL176","v":0},{"$f":"O_FinStats!AM176 - 'O_FinStats - Vals'!AM176","v":0},{"$f":"O_FinStats!AN176 - 'O_FinStats - Vals'!AN176","v":0},{"$f":"O_FinStats!AO176 - 'O_FinStats - Vals'!AO176","v":0},{"$f":"O_FinStats!AP176 - 'O_FinStats - Vals'!AP176","v":0},{"$f":"O_FinStats!AQ176 - 'O_FinStats - Vals'!AQ176","v":0},{"$f":"O_FinStats!AR176 - 'O_FinStats - Vals'!AR176","v":0},{"$f":"O_FinStats!AS176 - 'O_FinStats - Vals'!AS176","v":0},{"$f":"O_FinStats!AT176 - 'O_FinStats - Vals'!AT176","v":0},{"$f":"O_FinStats!AU176 - 'O_FinStats - Vals'!AU176","v":0},{"$f":"O_FinStats!AV176 - 'O_FinStats - Vals'!AV176","v":0},{"$f":"O_FinStats!AW176 - 'O_FinStats - Vals'!AW176","v":0},{"$f":"O_FinStats!AX176 - 'O_FinStats - Vals'!AX176","v":0},{"$f":"O_FinStats!AY176 - 'O_FinStats - Vals'!AY176","v":0},{"$f":"O_FinStats!AZ176 - 'O_FinStats - Vals'!AZ176","v":0},{"$f":"O_FinStats!BA176 - 'O_FinStats - Vals'!BA176","v":0},{"$f":"O_FinStats!BB176 - 'O_FinStats - Vals'!BB176","v":0},{"$f":"O_FinStats!BC176 - 'O_FinStats - Vals'!BC176","v":0},{"$f":"O_FinStats!BD176 - 'O_FinStats - Vals'!BD176","v":0},{"$f":"O_FinStats!BE176 - 'O_FinStats - Vals'!BE176","v":0},{"$f":"O_FinStats!BF176 - 'O_FinStats - Vals'!BF176","v":0},{"$f":"O_FinStats!BG176 - 'O_FinStats - Vals'!BG176","v":0},{"$f":"O_FinStats!BH176 - 'O_FinStats - Vals'!BH176","v":0},{"$f":"O_FinStats!BI176 - 'O_FinStats - Vals'!BI176","v":0},{"$f":"O_FinStats!BJ176 - 'O_FinStats - Vals'!BJ176","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E177","v":"Price Control Creditor - c/f"},null,{"$f":"O_FinStats!G177","v":"£'000"},{"$f":"O_FinStats!H177","v":"Nominal"},{"$f":"O_FinStats!I177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y177 - 'O_FinStats - Vals'!Y177","v":0},null,{"$f":"O_FinStats!AA177 - 'O_FinStats - Vals'!AA177","v":0},{"$f":"O_FinStats!AB177 - 'O_FinStats - Vals'!AB177","v":0},{"$f":"O_FinStats!AC177 - 'O_FinStats - Vals'!AC177","v":0},{"$f":"O_FinStats!AD177 - 'O_FinStats - Vals'!AD177","v":0},{"$f":"O_FinStats!AE177 - 'O_FinStats - Vals'!AE177","v":0},{"$f":"O_FinStats!AF177 - 'O_FinStats - Vals'!AF177","v":0},{"$f":"O_FinStats!AG177 - 'O_FinStats - Vals'!AG177","v":0},{"$f":"O_FinStats!AH177 - 'O_FinStats - Vals'!AH177","v":0},{"$f":"O_FinStats!AI177 - 'O_FinStats - Vals'!AI177","v":0},{"$f":"O_FinStats!AJ177 - 'O_FinStats - Vals'!AJ177","v":0},{"$f":"O_FinStats!AK177 - 'O_FinStats - Vals'!AK177","v":0},{"$f":"O_FinStats!AL177 - 'O_FinStats - Vals'!AL177","v":0},{"$f":"O_FinStats!AM177 - 'O_FinStats - Vals'!AM177","v":0},{"$f":"O_FinStats!AN177 - 'O_FinStats - Vals'!AN177","v":0},{"$f":"O_FinStats!AO177 - 'O_FinStats - Vals'!AO177","v":0},{"$f":"O_FinStats!AP177 - 'O_FinStats - Vals'!AP177","v":0},{"$f":"O_FinStats!AQ177 - 'O_FinStats - Vals'!AQ177","v":0},{"$f":"O_FinStats!AR177 - 'O_FinStats - Vals'!AR177","v":0},{"$f":"O_FinStats!AS177 - 'O_FinStats - Vals'!AS177","v":0},{"$f":"O_FinStats!AT177 - 'O_FinStats - Vals'!AT177","v":0},{"$f":"O_FinStats!AU177 - 'O_FinStats - Vals'!AU177","v":0},{"$f":"O_FinStats!AV177 - 'O_FinStats - Vals'!AV177","v":0},{"$f":"O_FinStats!AW177 - 'O_FinStats - Vals'!AW177","v":0},{"$f":"O_FinStats!AX177 - 'O_FinStats - Vals'!AX177","v":0},{"$f":"O_FinStats!AY177 - 'O_FinStats - Vals'!AY177","v":0},{"$f":"O_FinStats!AZ177 - 'O_FinStats - Vals'!AZ177","v":0},{"$f":"O_FinStats!BA177 - 'O_FinStats - Vals'!BA177","v":0},{"$f":"O_FinStats!BB177 - 'O_FinStats - Vals'!BB177","v":0},{"$f":"O_FinStats!BC177 - 'O_FinStats - Vals'!BC177","v":0},{"$f":"O_FinStats!BD177 - 'O_FinStats - Vals'!BD177","v":0},{"$f":"O_FinStats!BE177 - 'O_FinStats - Vals'!BE177","v":0},{"$f":"O_FinStats!BF177 - 'O_FinStats - Vals'!BF177","v":0},{"$f":"O_FinStats!BG177 - 'O_FinStats - Vals'!BG177","v":0},{"$f":"O_FinStats!BH177 - 'O_FinStats - Vals'!BH177","v":0},{"$f":"O_FinStats!BI177 - 'O_FinStats - Vals'!BI177","v":0},{"$f":"O_FinStats!BJ177 - 'O_FinStats - Vals'!BJ177","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E178","v":"Price Control Creditor - DfT, CAA and MET charges c/f"},null,{"$f":"O_FinStats!G178","v":"£'000"},{"$f":"O_FinStats!H178","v":"Nominal"},{"$f":"O_FinStats!I178","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y178 - 'O_FinStats - Vals'!Y178","v":0},null,{"$f":"O_FinStats!AA178 - 'O_FinStats - Vals'!AA178","v":0},{"$f":"O_FinStats!AB178 - 'O_FinStats - Vals'!AB178","v":0},{"$f":"O_FinStats!AC178 - 'O_FinStats - Vals'!AC178","v":0},{"$f":"O_FinStats!AD178 - 'O_FinStats - Vals'!AD178","v":0},{"$f":"O_FinStats!AE178 - 'O_FinStats - Vals'!AE178","v":0},{"$f":"O_FinStats!AF178 - 'O_FinStats - Vals'!AF178","v":0},{"$f":"O_FinStats!AG178 - 'O_FinStats - Vals'!AG178","v":0},{"$f":"O_FinStats!AH178 - 'O_FinStats - Vals'!AH178","v":0},{"$f":"O_FinStats!AI178 - 'O_FinStats - Vals'!AI178","v":0},{"$f":"O_FinStats!AJ178 - 'O_FinStats - Vals'!AJ178","v":0},{"$f":"O_FinStats!AK178 - 'O_FinStats - Vals'!AK178","v":0},{"$f":"O_FinStats!AL178 - 'O_FinStats - Vals'!AL178","v":0},{"$f":"O_FinStats!AM178 - 'O_FinStats - Vals'!AM178","v":0},{"$f":"O_FinStats!AN178 - 'O_FinStats - Vals'!AN178","v":0},{"$f":"O_FinStats!AO178 - 'O_FinStats - Vals'!AO178","v":0},{"$f":"O_FinStats!AP178 - 'O_FinStats - Vals'!AP178","v":0},{"$f":"O_FinStats!AQ178 - 'O_FinStats - Vals'!AQ178","v":0},{"$f":"O_FinStats!AR178 - 'O_FinStats - Vals'!AR178","v":0},{"$f":"O_FinStats!AS178 - 'O_FinStats - Vals'!AS178","v":0},{"$f":"O_FinStats!AT178 - 'O_FinStats - Vals'!AT178","v":0},{"$f":"O_FinStats!AU178 - 'O_FinStats - Vals'!AU178","v":0},{"$f":"O_FinStats!AV178 - 'O_FinStats - Vals'!AV178","v":0},{"$f":"O_FinStats!AW178 - 'O_FinStats - Vals'!AW178","v":0},{"$f":"O_FinStats!AX178 - 'O_FinStats - Vals'!AX178","v":0},{"$f":"O_FinStats!AY178 - 'O_FinStats - Vals'!AY178","v":0},{"$f":"O_FinStats!AZ178 - 'O_FinStats - Vals'!AZ178","v":0},{"$f":"O_FinStats!BA178 - 'O_FinStats - Vals'!BA178","v":0},{"$f":"O_FinStats!BB178 - 'O_FinStats - Vals'!BB178","v":0},{"$f":"O_FinStats!BC178 - 'O_FinStats - Vals'!BC178","v":0},{"$f":"O_FinStats!BD178 - 'O_FinStats - Vals'!BD178","v":0},{"$f":"O_FinStats!BE178 - 'O_FinStats - Vals'!BE178","v":0},{"$f":"O_FinStats!BF178 - 'O_FinStats - Vals'!BF178","v":0},{"$f":"O_FinStats!BG178 - 'O_FinStats - Vals'!BG178","v":0},{"$f":"O_FinStats!BH178 - 'O_FinStats - Vals'!BH178","v":0},{"$f":"O_FinStats!BI178 - 'O_FinStats - Vals'!BI178","v":0},{"$f":"O_FinStats!BJ178 - 'O_FinStats - Vals'!BJ178","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E179","v":"RP3 TRS Price Control Creditor - c/f"},null,{"$f":"O_FinStats!G179","v":"£'000"},{"$f":"O_FinStats!H179","v":"Nominal"},{"$f":"O_FinStats!I179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y179 - 'O_FinStats - Vals'!Y179","v":0},null,{"$f":"O_FinStats!AA179 - 'O_FinStats - Vals'!AA179","v":0},{"$f":"O_FinStats!AB179 - 'O_FinStats - Vals'!AB179","v":0},{"$f":"O_FinStats!AC179 - 'O_FinStats - Vals'!AC179","v":0},{"$f":"O_FinStats!AD179 - 'O_FinStats - Vals'!AD179","v":0},{"$f":"O_FinStats!AE179 - 'O_FinStats - Vals'!AE179","v":0},{"$f":"O_FinStats!AF179 - 'O_FinStats - Vals'!AF179","v":0},{"$f":"O_FinStats!AG179 - 'O_FinStats - Vals'!AG179","v":0},{"$f":"O_FinStats!AH179 - 'O_FinStats - Vals'!AH179","v":0},{"$f":"O_FinStats!AI179 - 'O_FinStats - Vals'!AI179","v":0},{"$f":"O_FinStats!AJ179 - 'O_FinStats - Vals'!AJ179","v":0},{"$f":"O_FinStats!AK179 - 'O_FinStats - Vals'!AK179","v":0},{"$f":"O_FinStats!AL179 - 'O_FinStats - Vals'!AL179","v":0},{"$f":"O_FinStats!AM179 - 'O_FinStats - Vals'!AM179","v":0},{"$f":"O_FinStats!AN179 - 'O_FinStats - Vals'!AN179","v":0},{"$f":"O_FinStats!AO179 - 'O_FinStats - Vals'!AO179","v":0},{"$f":"O_FinStats!AP179 - 'O_FinStats - Vals'!AP179","v":0},{"$f":"O_FinStats!AQ179 - 'O_FinStats - Vals'!AQ179","v":0},{"$f":"O_FinStats!AR179 - 'O_FinStats - Vals'!AR179","v":0},{"$f":"O_FinStats!AS179 - 'O_FinStats - Vals'!AS179","v":0},{"$f":"O_FinStats!AT179 - 'O_FinStats - Vals'!AT179","v":0},{"$f":"O_FinStats!AU179 - 'O_FinStats - Vals'!AU179","v":0},{"$f":"O_FinStats!AV179 - 'O_FinStats - Vals'!AV179","v":0},{"$f":"O_FinStats!AW179 - 'O_FinStats - Vals'!AW179","v":0},{"$f":"O_FinStats!AX179 - 'O_FinStats - Vals'!AX179","v":0},{"$f":"O_FinStats!AY179 - 'O_FinStats - Vals'!AY179","v":0},{"$f":"O_FinStats!AZ179 - 'O_FinStats - Vals'!AZ179","v":0},{"$f":"O_FinStats!BA179 - 'O_FinStats - Vals'!BA179","v":0},{"$f":"O_FinStats!BB179 - 'O_FinStats - Vals'!BB179","v":0},{"$f":"O_FinStats!BC179 - 'O_FinStats - Vals'!BC179","v":0},{"$f":"O_FinStats!BD179 - 'O_FinStats - Vals'!BD179","v":0},{"$f":"O_FinStats!BE179 - 'O_FinStats - Vals'!BE179","v":0},{"$f":"O_FinStats!BF179 - 'O_FinStats - Vals'!BF179","v":0},{"$f":"O_FinStats!BG179 - 'O_FinStats - Vals'!BG179","v":0},{"$f":"O_FinStats!BH179 - 'O_FinStats - Vals'!BH179","v":0},{"$f":"O_FinStats!BI179 - 'O_FinStats - Vals'!BI179","v":0},{"$f":"O_FinStats!BJ179 - 'O_FinStats - Vals'!BJ179","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E180","v":"LA Price Control Creditor"},null,{"$f":"O_FinStats!G180","v":"£'000"},{"$f":"O_FinStats!H180","v":"Nominal"},{"$f":"O_FinStats!I180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y180 - 'O_FinStats - Vals'!Y180","v":0},null,{"$f":"O_FinStats!AA180 - 'O_FinStats - Vals'!AA180","v":0},{"$f":"O_FinStats!AB180 - 'O_FinStats - Vals'!AB180","v":0},{"$f":"O_FinStats!AC180 - 'O_FinStats - Vals'!AC180","v":0},{"$f":"O_FinStats!AD180 - 'O_FinStats - Vals'!AD180","v":0},{"$f":"O_FinStats!AE180 - 'O_FinStats - Vals'!AE180","v":0},{"$f":"O_FinStats!AF180 - 'O_FinStats - Vals'!AF180","v":0},{"$f":"O_FinStats!AG180 - 'O_FinStats - Vals'!AG180","v":0},{"$f":"O_FinStats!AH180 - 'O_FinStats - Vals'!AH180","v":0},{"$f":"O_FinStats!AI180 - 'O_FinStats - Vals'!AI180","v":0},{"$f":"O_FinStats!AJ180 - 'O_FinStats - Vals'!AJ180","v":0},{"$f":"O_FinStats!AK180 - 'O_FinStats - Vals'!AK180","v":0},{"$f":"O_FinStats!AL180 - 'O_FinStats - Vals'!AL180","v":0},{"$f":"O_FinStats!AM180 - 'O_FinStats - Vals'!AM180","v":0},{"$f":"O_FinStats!AN180 - 'O_FinStats - Vals'!AN180","v":0},{"$f":"O_FinStats!AO180 - 'O_FinStats - Vals'!AO180","v":0},{"$f":"O_FinStats!AP180 - 'O_FinStats - Vals'!AP180","v":0},{"$f":"O_FinStats!AQ180 - 'O_FinStats - Vals'!AQ180","v":0},{"$f":"O_FinStats!AR180 - 'O_FinStats - Vals'!AR180","v":0},{"$f":"O_FinStats!AS180 - 'O_FinStats - Vals'!AS180","v":0},{"$f":"O_FinStats!AT180 - 'O_FinStats - Vals'!AT180","v":0},{"$f":"O_FinStats!AU180 - 'O_FinStats - Vals'!AU180","v":0},{"$f":"O_FinStats!AV180 - 'O_FinStats - Vals'!AV180","v":0},{"$f":"O_FinStats!AW180 - 'O_FinStats - Vals'!AW180","v":0},{"$f":"O_FinStats!AX180 - 'O_FinStats - Vals'!AX180","v":0},{"$f":"O_FinStats!AY180 - 'O_FinStats - Vals'!AY180","v":0},{"$f":"O_FinStats!AZ180 - 'O_FinStats - Vals'!AZ180","v":0},{"$f":"O_FinStats!BA180 - 'O_FinStats - Vals'!BA180","v":0},{"$f":"O_FinStats!BB180 - 'O_FinStats - Vals'!BB180","v":0},{"$f":"O_FinStats!BC180 - 'O_FinStats - Vals'!BC180","v":0},{"$f":"O_FinStats!BD180 - 'O_FinStats - Vals'!BD180","v":0},{"$f":"O_FinStats!BE180 - 'O_FinStats - Vals'!BE180","v":0},{"$f":"O_FinStats!BF180 - 'O_FinStats - Vals'!BF180","v":0},{"$f":"O_FinStats!BG180 - 'O_FinStats - Vals'!BG180","v":0},{"$f":"O_FinStats!BH180 - 'O_FinStats - Vals'!BH180","v":0},{"$f":"O_FinStats!BI180 - 'O_FinStats - Vals'!BI180","v":0},{"$f":"O_FinStats!BJ180 - 'O_FinStats - Vals'!BJ180","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E181","v":"UKATS Accruals c/f"},null,{"$f":"O_FinStats!G181","v":"£'000 "},{"$f":"O_FinStats!H181","v":"Nominal"},{"$f":"O_FinStats!I181","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y181 - 'O_FinStats - Vals'!Y181","v":0},null,{"$f":"O_FinStats!AA181 - 'O_FinStats - Vals'!AA181","v":0},{"$f":"O_FinStats!AB181 - 'O_FinStats - Vals'!AB181","v":0},{"$f":"O_FinStats!AC181 - 'O_FinStats - Vals'!AC181","v":0},{"$f":"O_FinStats!AD181 - 'O_FinStats - Vals'!AD181","v":0},{"$f":"O_FinStats!AE181 - 'O_FinStats - Vals'!AE181","v":0},{"$f":"O_FinStats!AF181 - 'O_FinStats - Vals'!AF181","v":0},{"$f":"O_FinStats!AG181 - 'O_FinStats - Vals'!AG181","v":0},{"$f":"O_FinStats!AH181 - 'O_FinStats - Vals'!AH181","v":0},{"$f":"O_FinStats!AI181 - 'O_FinStats - Vals'!AI181","v":0},{"$f":"O_FinStats!AJ181 - 'O_FinStats - Vals'!AJ181","v":0},{"$f":"O_FinStats!AK181 - 'O_FinStats - Vals'!AK181","v":0},{"$f":"O_FinStats!AL181 - 'O_FinStats - Vals'!AL181","v":0},{"$f":"O_FinStats!AM181 - 'O_FinStats - Vals'!AM181","v":0},{"$f":"O_FinStats!AN181 - 'O_FinStats - Vals'!AN181","v":0},{"$f":"O_FinStats!AO181 - 'O_FinStats - Vals'!AO181","v":0},{"$f":"O_FinStats!AP181 - 'O_FinStats - Vals'!AP181","v":0},{"$f":"O_FinStats!AQ181 - 'O_FinStats - Vals'!AQ181","v":0},{"$f":"O_FinStats!AR181 - 'O_FinStats - Vals'!AR181","v":0},{"$f":"O_FinStats!AS181 - 'O_FinStats - Vals'!AS181","v":0},{"$f":"O_FinStats!AT181 - 'O_FinStats - Vals'!AT181","v":0},{"$f":"O_FinStats!AU181 - 'O_FinStats - Vals'!AU181","v":0},{"$f":"O_FinStats!AV181 - 'O_FinStats - Vals'!AV181","v":0},{"$f":"O_FinStats!AW181 - 'O_FinStats - Vals'!AW181","v":0},{"$f":"O_FinStats!AX181 - 'O_FinStats - Vals'!AX181","v":0},{"$f":"O_FinStats!AY181 - 'O_FinStats - Vals'!AY181","v":0},{"$f":"O_FinStats!AZ181 - 'O_FinStats - Vals'!AZ181","v":0},{"$f":"O_FinStats!BA181 - 'O_FinStats - Vals'!BA181","v":0},{"$f":"O_FinStats!BB181 - 'O_FinStats - Vals'!BB181","v":0},{"$f":"O_FinStats!BC181 - 'O_FinStats - Vals'!BC181","v":0},{"$f":"O_FinStats!BD181 - 'O_FinStats - Vals'!BD181","v":0},{"$f":"O_FinStats!BE181 - 'O_FinStats - Vals'!BE181","v":0},{"$f":"O_FinStats!BF181 - 'O_FinStats - Vals'!BF181","v":0},{"$f":"O_FinStats!BG181 - 'O_FinStats - Vals'!BG181","v":0},{"$f":"O_FinStats!BH181 - 'O_FinStats - Vals'!BH181","v":0},{"$f":"O_FinStats!BI181 - 'O_FinStats - Vals'!BI181","v":0},{"$f":"O_FinStats!BJ181 - 'O_FinStats - Vals'!BJ181","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E182","v":"UKATS MOD Gain Share Creditor c/f"},null,{"$f":"O_FinStats!G182","v":"£'000 "},{"$f":"O_FinStats!H182","v":"Nominal"},{"$f":"O_FinStats!I182","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y182 - 'O_FinStats - Vals'!Y182","v":0},null,{"$f":"O_FinStats!AA182 - 'O_FinStats - Vals'!AA182","v":0},{"$f":"O_FinStats!AB182 - 'O_FinStats - Vals'!AB182","v":0},{"$f":"O_FinStats!AC182 - 'O_FinStats - Vals'!AC182","v":0},{"$f":"O_FinStats!AD182 - 'O_FinStats - Vals'!AD182","v":0},{"$f":"O_FinStats!AE182 - 'O_FinStats - Vals'!AE182","v":0},{"$f":"O_FinStats!AF182 - 'O_FinStats - Vals'!AF182","v":0},{"$f":"O_FinStats!AG182 - 'O_FinStats - Vals'!AG182","v":0},{"$f":"O_FinStats!AH182 - 'O_FinStats - Vals'!AH182","v":0},{"$f":"O_FinStats!AI182 - 'O_FinStats - Vals'!AI182","v":0},{"$f":"O_FinStats!AJ182 - 'O_FinStats - Vals'!AJ182","v":0},{"$f":"O_FinStats!AK182 - 'O_FinStats - Vals'!AK182","v":0},{"$f":"O_FinStats!AL182 - 'O_FinStats - Vals'!AL182","v":0},{"$f":"O_FinStats!AM182 - 'O_FinStats - Vals'!AM182","v":0},{"$f":"O_FinStats!AN182 - 'O_FinStats - Vals'!AN182","v":0},{"$f":"O_FinStats!AO182 - 'O_FinStats - Vals'!AO182","v":0},{"$f":"O_FinStats!AP182 - 'O_FinStats - Vals'!AP182","v":0},{"$f":"O_FinStats!AQ182 - 'O_FinStats - Vals'!AQ182","v":0},{"$f":"O_FinStats!AR182 - 'O_FinStats - Vals'!AR182","v":0},{"$f":"O_FinStats!AS182 - 'O_FinStats - Vals'!AS182","v":0},{"$f":"O_FinStats!AT182 - 'O_FinStats - Vals'!AT182","v":0},{"$f":"O_FinStats!AU182 - 'O_FinStats - Vals'!AU182","v":0},{"$f":"O_FinStats!AV182 - 'O_FinStats - Vals'!AV182","v":0},{"$f":"O_FinStats!AW182 - 'O_FinStats - Vals'!AW182","v":0},{"$f":"O_FinStats!AX182 - 'O_FinStats - Vals'!AX182","v":0},{"$f":"O_FinStats!AY182 - 'O_FinStats - Vals'!AY182","v":0},{"$f":"O_FinStats!AZ182 - 'O_FinStats - Vals'!AZ182","v":0},{"$f":"O_FinStats!BA182 - 'O_FinStats - Vals'!BA182","v":0},{"$f":"O_FinStats!BB182 - 'O_FinStats - Vals'!BB182","v":0},{"$f":"O_FinStats!BC182 - 'O_FinStats - Vals'!BC182","v":0},{"$f":"O_FinStats!BD182 - 'O_FinStats - Vals'!BD182","v":0},{"$f":"O_FinStats!BE182 - 'O_FinStats - Vals'!BE182","v":0},{"$f":"O_FinStats!BF182 - 'O_FinStats - Vals'!BF182","v":0},{"$f":"O_FinStats!BG182 - 'O_FinStats - Vals'!BG182","v":0},{"$f":"O_FinStats!BH182 - 'O_FinStats - Vals'!BH182","v":0},{"$f":"O_FinStats!BI182 - 'O_FinStats - Vals'!BI182","v":0},{"$f":"O_FinStats!BJ182 - 'O_FinStats - Vals'!BJ182","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E183","v":"MOD Deferred Income Balance"},null,{"$f":"O_FinStats!G183","v":"£'000"},{"$f":"O_FinStats!H183","v":"Nominal"},{"$f":"O_FinStats!I183","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y183 - 'O_FinStats - Vals'!Y183","v":0},null,{"$f":"O_FinStats!AA183 - 'O_FinStats - Vals'!AA183","v":0},{"$f":"O_FinStats!AB183 - 'O_FinStats - Vals'!AB183","v":0},{"$f":"O_FinStats!AC183 - 'O_FinStats - Vals'!AC183","v":0},{"$f":"O_FinStats!AD183 - 'O_FinStats - Vals'!AD183","v":0},{"$f":"O_FinStats!AE183 - 'O_FinStats - Vals'!AE183","v":0},{"$f":"O_FinStats!AF183 - 'O_FinStats - Vals'!AF183","v":0},{"$f":"O_FinStats!AG183 - 'O_FinStats - Vals'!AG183","v":0},{"$f":"O_FinStats!AH183 - 'O_FinStats - Vals'!AH183","v":0},{"$f":"O_FinStats!AI183 - 'O_FinStats - Vals'!AI183","v":0},{"$f":"O_FinStats!AJ183 - 'O_FinStats - Vals'!AJ183","v":0},{"$f":"O_FinStats!AK183 - 'O_FinStats - Vals'!AK183","v":0},{"$f":"O_FinStats!AL183 - 'O_FinStats - Vals'!AL183","v":0},{"$f":"O_FinStats!AM183 - 'O_FinStats - Vals'!AM183","v":0},{"$f":"O_FinStats!AN183 - 'O_FinStats - Vals'!AN183","v":0},{"$f":"O_FinStats!AO183 - 'O_FinStats - Vals'!AO183","v":0},{"$f":"O_FinStats!AP183 - 'O_FinStats - Vals'!AP183","v":0},{"$f":"O_FinStats!AQ183 - 'O_FinStats - Vals'!AQ183","v":0},{"$f":"O_FinStats!AR183 - 'O_FinStats - Vals'!AR183","v":0},{"$f":"O_FinStats!AS183 - 'O_FinStats - Vals'!AS183","v":0},{"$f":"O_FinStats!AT183 - 'O_FinStats - Vals'!AT183","v":0},{"$f":"O_FinStats!AU183 - 'O_FinStats - Vals'!AU183","v":0},{"$f":"O_FinStats!AV183 - 'O_FinStats - Vals'!AV183","v":0},{"$f":"O_FinStats!AW183 - 'O_FinStats - Vals'!AW183","v":0},{"$f":"O_FinStats!AX183 - 'O_FinStats - Vals'!AX183","v":0},{"$f":"O_FinStats!AY183 - 'O_FinStats - Vals'!AY183","v":0},{"$f":"O_FinStats!AZ183 - 'O_FinStats - Vals'!AZ183","v":0},{"$f":"O_FinStats!BA183 - 'O_FinStats - Vals'!BA183","v":0},{"$f":"O_FinStats!BB183 - 'O_FinStats - Vals'!BB183","v":0},{"$f":"O_FinStats!BC183 - 'O_FinStats - Vals'!BC183","v":0},{"$f":"O_FinStats!BD183 - 'O_FinStats - Vals'!BD183","v":0},{"$f":"O_FinStats!BE183 - 'O_FinStats - Vals'!BE183","v":0},{"$f":"O_FinStats!BF183 - 'O_FinStats - Vals'!BF183","v":0},{"$f":"O_FinStats!BG183 - 'O_FinStats - Vals'!BG183","v":0},{"$f":"O_FinStats!BH183 - 'O_FinStats - Vals'!BH183","v":0},{"$f":"O_FinStats!BI183 - 'O_FinStats - Vals'!BI183","v":0},{"$f":"O_FinStats!BJ183 - 'O_FinStats - Vals'!BJ183","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E185","v":"Total UKATS Current Liabilities"},null,{"$f":"O_FinStats!G185","v":"£'000 "},{"$f":"O_FinStats!H185","v":"Nominal"},{"$f":"O_FinStats!I185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y185 - 'O_FinStats - Vals'!Y185","v":0},null,{"$f":"O_FinStats!AA185 - 'O_FinStats - Vals'!AA185","v":0},{"$f":"O_FinStats!AB185 - 'O_FinStats - Vals'!AB185","v":0},{"$f":"O_FinStats!AC185 - 'O_FinStats - Vals'!AC185","v":0},{"$f":"O_FinStats!AD185 - 'O_FinStats - Vals'!AD185","v":0},{"$f":"O_FinStats!AE185 - 'O_FinStats - Vals'!AE185","v":0},{"$f":"O_FinStats!AF185 - 'O_FinStats - Vals'!AF185","v":0},{"$f":"O_FinStats!AG185 - 'O_FinStats - Vals'!AG185","v":0},{"$f":"O_FinStats!AH185 - 'O_FinStats - Vals'!AH185","v":0},{"$f":"O_FinStats!AI185 - 'O_FinStats - Vals'!AI185","v":0},{"$f":"O_FinStats!AJ185 - 'O_FinStats - Vals'!AJ185","v":0},{"$f":"O_FinStats!AK185 - 'O_FinStats - Vals'!AK185","v":0},{"$f":"O_FinStats!AL185 - 'O_FinStats - Vals'!AL185","v":0},{"$f":"O_FinStats!AM185 - 'O_FinStats - Vals'!AM185","v":0},{"$f":"O_FinStats!AN185 - 'O_FinStats - Vals'!AN185","v":0},{"$f":"O_FinStats!AO185 - 'O_FinStats - Vals'!AO185","v":0},{"$f":"O_FinStats!AP185 - 'O_FinStats - Vals'!AP185","v":0},{"$f":"O_FinStats!AQ185 - 'O_FinStats - Vals'!AQ185","v":0},{"$f":"O_FinStats!AR185 - 'O_FinStats - Vals'!AR185","v":0},{"$f":"O_FinStats!AS185 - 'O_FinStats - Vals'!AS185","v":0},{"$f":"O_FinStats!AT185 - 'O_FinStats - Vals'!AT185","v":0},{"$f":"O_FinStats!AU185 - 'O_FinStats - Vals'!AU185","v":0},{"$f":"O_FinStats!AV185 - 'O_FinStats - Vals'!AV185","v":0},{"$f":"O_FinStats!AW185 - 'O_FinStats - Vals'!AW185","v":0},{"$f":"O_FinStats!AX185 - 'O_FinStats - Vals'!AX185","v":0},{"$f":"O_FinStats!AY185 - 'O_FinStats - Vals'!AY185","v":0},{"$f":"O_FinStats!AZ185 - 'O_FinStats - Vals'!AZ185","v":0},{"$f":"O_FinStats!BA185 - 'O_FinStats - Vals'!BA185","v":0},{"$f":"O_FinStats!BB185 - 'O_FinStats - Vals'!BB185","v":0},{"$f":"O_FinStats!BC185 - 'O_FinStats - Vals'!BC185","v":0},{"$f":"O_FinStats!BD185 - 'O_FinStats - Vals'!BD185","v":0},{"$f":"O_FinStats!BE185 - 'O_FinStats - Vals'!BE185","v":0},{"$f":"O_FinStats!BF185 - 'O_FinStats - Vals'!BF185","v":0},{"$f":"O_FinStats!BG185 - 'O_FinStats - Vals'!BG185","v":0},{"$f":"O_FinStats!BH185 - 'O_FinStats - Vals'!BH185","v":0},{"$f":"O_FinStats!BI185 - 'O_FinStats - Vals'!BI185","v":0},{"$f":"O_FinStats!BJ185 - 'O_FinStats - Vals'!BJ185","v":0}]
[]
[null,null,null,"Oceanic Current Liabilities"]
[null,null,null,null,{"$f":"O_FinStats!E188","v":"Oceanic Opex Creditor - c/f"},null,{"$f":"O_FinStats!G188","v":"£'000 "},{"$f":"O_FinStats!H188","v":"Nominal"},{"$f":"O_FinStats!I188","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y188 - 'O_FinStats - Vals'!Y188","v":0},null,{"$f":"O_FinStats!AA188 - 'O_FinStats - Vals'!AA188","v":0},{"$f":"O_FinStats!AB188 - 'O_FinStats - Vals'!AB188","v":0},{"$f":"O_FinStats!AC188 - 'O_FinStats - Vals'!AC188","v":0},{"$f":"O_FinStats!AD188 - 'O_FinStats - Vals'!AD188","v":0},{"$f":"O_FinStats!AE188 - 'O_FinStats - Vals'!AE188","v":0},{"$f":"O_FinStats!AF188 - 'O_FinStats - Vals'!AF188","v":0},{"$f":"O_FinStats!AG188 - 'O_FinStats - Vals'!AG188","v":0},{"$f":"O_FinStats!AH188 - 'O_FinStats - Vals'!AH188","v":0},{"$f":"O_FinStats!AI188 - 'O_FinStats - Vals'!AI188","v":0},{"$f":"O_FinStats!AJ188 - 'O_FinStats - Vals'!AJ188","v":0},{"$f":"O_FinStats!AK188 - 'O_FinStats - Vals'!AK188","v":0},{"$f":"O_FinStats!AL188 - 'O_FinStats - Vals'!AL188","v":0},{"$f":"O_FinStats!AM188 - 'O_FinStats - Vals'!AM188","v":0},{"$f":"O_FinStats!AN188 - 'O_FinStats - Vals'!AN188","v":0},{"$f":"O_FinStats!AO188 - 'O_FinStats - Vals'!AO188","v":0},{"$f":"O_FinStats!AP188 - 'O_FinStats - Vals'!AP188","v":0},{"$f":"O_FinStats!AQ188 - 'O_FinStats - Vals'!AQ188","v":0},{"$f":"O_FinStats!AR188 - 'O_FinStats - Vals'!AR188","v":0},{"$f":"O_FinStats!AS188 - 'O_FinStats - Vals'!AS188","v":0},{"$f":"O_FinStats!AT188 - 'O_FinStats - Vals'!AT188","v":0},{"$f":"O_FinStats!AU188 - 'O_FinStats - Vals'!AU188","v":0},{"$f":"O_FinStats!AV188 - 'O_FinStats - Vals'!AV188","v":0},{"$f":"O_FinStats!AW188 - 'O_FinStats - Vals'!AW188","v":0},{"$f":"O_FinStats!AX188 - 'O_FinStats - Vals'!AX188","v":0},{"$f":"O_FinStats!AY188 - 'O_FinStats - Vals'!AY188","v":0},{"$f":"O_FinStats!AZ188 - 'O_FinStats - Vals'!AZ188","v":0},{"$f":"O_FinStats!BA188 - 'O_FinStats - Vals'!BA188","v":0},{"$f":"O_FinStats!BB188 - 'O_FinStats - Vals'!BB188","v":0},{"$f":"O_FinStats!BC188 - 'O_FinStats - Vals'!BC188","v":0},{"$f":"O_FinStats!BD188 - 'O_FinStats - Vals'!BD188","v":0},{"$f":"O_FinStats!BE188 - 'O_FinStats - Vals'!BE188","v":0},{"$f":"O_FinStats!BF188 - 'O_FinStats - Vals'!BF188","v":0},{"$f":"O_FinStats!BG188 - 'O_FinStats - Vals'!BG188","v":0},{"$f":"O_FinStats!BH188 - 'O_FinStats - Vals'!BH188","v":0},{"$f":"O_FinStats!BI188 - 'O_FinStats - Vals'!BI188","v":0},{"$f":"O_FinStats!BJ188 - 'O_FinStats - Vals'!BJ188","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E189","v":"Oceanic Accruals c/f"},null,{"$f":"O_FinStats!G189","v":"£'000 "},{"$f":"O_FinStats!H189","v":"Nominal"},{"$f":"O_FinStats!I189","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y189 - 'O_FinStats - Vals'!Y189","v":0},null,{"$f":"O_FinStats!AA189 - 'O_FinStats - Vals'!AA189","v":0},{"$f":"O_FinStats!AB189 - 'O_FinStats - Vals'!AB189","v":0},{"$f":"O_FinStats!AC189 - 'O_FinStats - Vals'!AC189","v":0},{"$f":"O_FinStats!AD189 - 'O_FinStats - Vals'!AD189","v":0},{"$f":"O_FinStats!AE189 - 'O_FinStats - Vals'!AE189","v":0},{"$f":"O_FinStats!AF189 - 'O_FinStats - Vals'!AF189","v":0},{"$f":"O_FinStats!AG189 - 'O_FinStats - Vals'!AG189","v":0},{"$f":"O_FinStats!AH189 - 'O_FinStats - Vals'!AH189","v":0},{"$f":"O_FinStats!AI189 - 'O_FinStats - Vals'!AI189","v":0},{"$f":"O_FinStats!AJ189 - 'O_FinStats - Vals'!AJ189","v":0},{"$f":"O_FinStats!AK189 - 'O_FinStats - Vals'!AK189","v":0},{"$f":"O_FinStats!AL189 - 'O_FinStats - Vals'!AL189","v":0},{"$f":"O_FinStats!AM189 - 'O_FinStats - Vals'!AM189","v":0},{"$f":"O_FinStats!AN189 - 'O_FinStats - Vals'!AN189","v":0},{"$f":"O_FinStats!AO189 - 'O_FinStats - Vals'!AO189","v":0},{"$f":"O_FinStats!AP189 - 'O_FinStats - Vals'!AP189","v":0},{"$f":"O_FinStats!AQ189 - 'O_FinStats - Vals'!AQ189","v":0},{"$f":"O_FinStats!AR189 - 'O_FinStats - Vals'!AR189","v":0},{"$f":"O_FinStats!AS189 - 'O_FinStats - Vals'!AS189","v":0},{"$f":"O_FinStats!AT189 - 'O_FinStats - Vals'!AT189","v":0},{"$f":"O_FinStats!AU189 - 'O_FinStats - Vals'!AU189","v":0},{"$f":"O_FinStats!AV189 - 'O_FinStats - Vals'!AV189","v":0},{"$f":"O_FinStats!AW189 - 'O_FinStats - Vals'!AW189","v":0},{"$f":"O_FinStats!AX189 - 'O_FinStats - Vals'!AX189","v":0},{"$f":"O_FinStats!AY189 - 'O_FinStats - Vals'!AY189","v":0},{"$f":"O_FinStats!AZ189 - 'O_FinStats - Vals'!AZ189","v":0},{"$f":"O_FinStats!BA189 - 'O_FinStats - Vals'!BA189","v":0},{"$f":"O_FinStats!BB189 - 'O_FinStats - Vals'!BB189","v":0},{"$f":"O_FinStats!BC189 - 'O_FinStats - Vals'!BC189","v":0},{"$f":"O_FinStats!BD189 - 'O_FinStats - Vals'!BD189","v":0},{"$f":"O_FinStats!BE189 - 'O_FinStats - Vals'!BE189","v":0},{"$f":"O_FinStats!BF189 - 'O_FinStats - Vals'!BF189","v":0},{"$f":"O_FinStats!BG189 - 'O_FinStats - Vals'!BG189","v":0},{"$f":"O_FinStats!BH189 - 'O_FinStats - Vals'!BH189","v":0},{"$f":"O_FinStats!BI189 - 'O_FinStats - Vals'!BI189","v":0},{"$f":"O_FinStats!BJ189 - 'O_FinStats - Vals'!BJ189","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E190","v":"Oceanic Price Control Creditor -  Creditors - c/f"},null,{"$f":"O_FinStats!G190","v":"£'000 "},{"$f":"O_FinStats!H190","v":"Nominal"},{"$f":"O_FinStats!I190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y190 - 'O_FinStats - Vals'!Y190","v":0},null,{"$f":"O_FinStats!AA190 - 'O_FinStats - Vals'!AA190","v":0},{"$f":"O_FinStats!AB190 - 'O_FinStats - Vals'!AB190","v":0},{"$f":"O_FinStats!AC190 - 'O_FinStats - Vals'!AC190","v":0},{"$f":"O_FinStats!AD190 - 'O_FinStats - Vals'!AD190","v":0},{"$f":"O_FinStats!AE190 - 'O_FinStats - Vals'!AE190","v":0},{"$f":"O_FinStats!AF190 - 'O_FinStats - Vals'!AF190","v":0},{"$f":"O_FinStats!AG190 - 'O_FinStats - Vals'!AG190","v":0},{"$f":"O_FinStats!AH190 - 'O_FinStats - Vals'!AH190","v":0},{"$f":"O_FinStats!AI190 - 'O_FinStats - Vals'!AI190","v":0},{"$f":"O_FinStats!AJ190 - 'O_FinStats - Vals'!AJ190","v":0},{"$f":"O_FinStats!AK190 - 'O_FinStats - Vals'!AK190","v":0},{"$f":"O_FinStats!AL190 - 'O_FinStats - Vals'!AL190","v":0},{"$f":"O_FinStats!AM190 - 'O_FinStats - Vals'!AM190","v":0},{"$f":"O_FinStats!AN190 - 'O_FinStats - Vals'!AN190","v":0},{"$f":"O_FinStats!AO190 - 'O_FinStats - Vals'!AO190","v":0},{"$f":"O_FinStats!AP190 - 'O_FinStats - Vals'!AP190","v":0},{"$f":"O_FinStats!AQ190 - 'O_FinStats - Vals'!AQ190","v":0},{"$f":"O_FinStats!AR190 - 'O_FinStats - Vals'!AR190","v":0},{"$f":"O_FinStats!AS190 - 'O_FinStats - Vals'!AS190","v":0},{"$f":"O_FinStats!AT190 - 'O_FinStats - Vals'!AT190","v":0},{"$f":"O_FinStats!AU190 - 'O_FinStats - Vals'!AU190","v":0},{"$f":"O_FinStats!AV190 - 'O_FinStats - Vals'!AV190","v":0},{"$f":"O_FinStats!AW190 - 'O_FinStats - Vals'!AW190","v":0},{"$f":"O_FinStats!AX190 - 'O_FinStats - Vals'!AX190","v":0},{"$f":"O_FinStats!AY190 - 'O_FinStats - Vals'!AY190","v":0},{"$f":"O_FinStats!AZ190 - 'O_FinStats - Vals'!AZ190","v":0},{"$f":"O_FinStats!BA190 - 'O_FinStats - Vals'!BA190","v":0},{"$f":"O_FinStats!BB190 - 'O_FinStats - Vals'!BB190","v":0},{"$f":"O_FinStats!BC190 - 'O_FinStats - Vals'!BC190","v":0},{"$f":"O_FinStats!BD190 - 'O_FinStats - Vals'!BD190","v":0},{"$f":"O_FinStats!BE190 - 'O_FinStats - Vals'!BE190","v":0},{"$f":"O_FinStats!BF190 - 'O_FinStats - Vals'!BF190","v":0},{"$f":"O_FinStats!BG190 - 'O_FinStats - Vals'!BG190","v":0},{"$f":"O_FinStats!BH190 - 'O_FinStats - Vals'!BH190","v":0},{"$f":"O_FinStats!BI190 - 'O_FinStats - Vals'!BI190","v":0},{"$f":"O_FinStats!BJ190 - 'O_FinStats - Vals'!BJ190","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E192","v":"Total Oceanic Current Liabilities"},null,{"$f":"O_FinStats!G192","v":"£'000 "},{"$f":"O_FinStats!H192","v":"Nominal"},{"$f":"O_FinStats!I192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA192 - 'O_FinStats - Vals'!AA192","v":0},{"$f":"O_FinStats!AB192 - 'O_FinStats - Vals'!AB192","v":0},{"$f":"O_FinStats!AC192 - 'O_FinStats - Vals'!AC192","v":0},{"$f":"O_FinStats!AD192 - 'O_FinStats - Vals'!AD192","v":0},{"$f":"O_FinStats!AE192 - 'O_FinStats - Vals'!AE192","v":0},{"$f":"O_FinStats!AF192 - 'O_FinStats - Vals'!AF192","v":0},{"$f":"O_FinStats!AG192 - 'O_FinStats - Vals'!AG192","v":0},{"$f":"O_FinStats!AH192 - 'O_FinStats - Vals'!AH192","v":0},{"$f":"O_FinStats!AI192 - 'O_FinStats - Vals'!AI192","v":0},{"$f":"O_FinStats!AJ192 - 'O_FinStats - Vals'!AJ192","v":0},{"$f":"O_FinStats!AK192 - 'O_FinStats - Vals'!AK192","v":0},{"$f":"O_FinStats!AL192 - 'O_FinStats - Vals'!AL192","v":0},{"$f":"O_FinStats!AM192 - 'O_FinStats - Vals'!AM192","v":0},{"$f":"O_FinStats!AN192 - 'O_FinStats - Vals'!AN192","v":0},{"$f":"O_FinStats!AO192 - 'O_FinStats - Vals'!AO192","v":0},{"$f":"O_FinStats!AP192 - 'O_FinStats - Vals'!AP192","v":0},{"$f":"O_FinStats!AQ192 - 'O_FinStats - Vals'!AQ192","v":0},{"$f":"O_FinStats!AR192 - 'O_FinStats - Vals'!AR192","v":0},{"$f":"O_FinStats!AS192 - 'O_FinStats - Vals'!AS192","v":0},{"$f":"O_FinStats!AT192 - 'O_FinStats - Vals'!AT192","v":0},{"$f":"O_FinStats!AU192 - 'O_FinStats - Vals'!AU192","v":0},{"$f":"O_FinStats!AV192 - 'O_FinStats - Vals'!AV192","v":0},{"$f":"O_FinStats!AW192 - 'O_FinStats - Vals'!AW192","v":0},{"$f":"O_FinStats!AX192 - 'O_FinStats - Vals'!AX192","v":0},{"$f":"O_FinStats!AY192 - 'O_FinStats - Vals'!AY192","v":0},{"$f":"O_FinStats!AZ192 - 'O_FinStats - Vals'!AZ192","v":0},{"$f":"O_FinStats!BA192 - 'O_FinStats - Vals'!BA192","v":0},{"$f":"O_FinStats!BB192 - 'O_FinStats - Vals'!BB192","v":0},{"$f":"O_FinStats!BC192 - 'O_FinStats - Vals'!BC192","v":0},{"$f":"O_FinStats!BD192 - 'O_FinStats - Vals'!BD192","v":0},{"$f":"O_FinStats!BE192 - 'O_FinStats - Vals'!BE192","v":0},{"$f":"O_FinStats!BF192 - 'O_FinStats - Vals'!BF192","v":0},{"$f":"O_FinStats!BG192 - 'O_FinStats - Vals'!BG192","v":0},{"$f":"O_FinStats!BH192 - 'O_FinStats - Vals'!BH192","v":0},{"$f":"O_FinStats!BI192 - 'O_FinStats - Vals'!BI192","v":0},{"$f":"O_FinStats!BJ192 - 'O_FinStats - Vals'!BJ192","v":0}]
[]
[null,null,null,"Provisions"]
[null,null,null,null,{"$f":"O_FinStats!E195","v":"Oceanic Provision c/f"},null,{"$f":"O_FinStats!G195","v":"£'000 "},{"$f":"O_FinStats!H195","v":"Nominal"},{"$f":"O_FinStats!I195","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y195 - 'O_FinStats - Vals'!Y195","v":0},null,{"$f":"O_FinStats!AA195 - 'O_FinStats - Vals'!AA195","v":0},{"$f":"O_FinStats!AB195 - 'O_FinStats - Vals'!AB195","v":0},{"$f":"O_FinStats!AC195 - 'O_FinStats - Vals'!AC195","v":0},{"$f":"O_FinStats!AD195 - 'O_FinStats - Vals'!AD195","v":0},{"$f":"O_FinStats!AE195 - 'O_FinStats - Vals'!AE195","v":0},{"$f":"O_FinStats!AF195 - 'O_FinStats - Vals'!AF195","v":0},{"$f":"O_FinStats!AG195 - 'O_FinStats - Vals'!AG195","v":0},{"$f":"O_FinStats!AH195 - 'O_FinStats - Vals'!AH195","v":0},{"$f":"O_FinStats!AI195 - 'O_FinStats - Vals'!AI195","v":0},{"$f":"O_FinStats!AJ195 - 'O_FinStats - Vals'!AJ195","v":0},{"$f":"O_FinStats!AK195 - 'O_FinStats - Vals'!AK195","v":0},{"$f":"O_FinStats!AL195 - 'O_FinStats - Vals'!AL195","v":0},{"$f":"O_FinStats!AM195 - 'O_FinStats - Vals'!AM195","v":0},{"$f":"O_FinStats!AN195 - 'O_FinStats - Vals'!AN195","v":0},{"$f":"O_FinStats!AO195 - 'O_FinStats - Vals'!AO195","v":0},{"$f":"O_FinStats!AP195 - 'O_FinStats - Vals'!AP195","v":0},{"$f":"O_FinStats!AQ195 - 'O_FinStats - Vals'!AQ195","v":0},{"$f":"O_FinStats!AR195 - 'O_FinStats - Vals'!AR195","v":0},{"$f":"O_FinStats!AS195 - 'O_FinStats - Vals'!AS195","v":0},{"$f":"O_FinStats!AT195 - 'O_FinStats - Vals'!AT195","v":0},{"$f":"O_FinStats!AU195 - 'O_FinStats - Vals'!AU195","v":0},{"$f":"O_FinStats!AV195 - 'O_FinStats - Vals'!AV195","v":0},{"$f":"O_FinStats!AW195 - 'O_FinStats - Vals'!AW195","v":0},{"$f":"O_FinStats!AX195 - 'O_FinStats - Vals'!AX195","v":0},{"$f":"O_FinStats!AY195 - 'O_FinStats - Vals'!AY195","v":0},{"$f":"O_FinStats!AZ195 - 'O_FinStats - Vals'!AZ195","v":0},{"$f":"O_FinStats!BA195 - 'O_FinStats - Vals'!BA195","v":0},{"$f":"O_FinStats!BB195 - 'O_FinStats - Vals'!BB195","v":0},{"$f":"O_FinStats!BC195 - 'O_FinStats - Vals'!BC195","v":0},{"$f":"O_FinStats!BD195 - 'O_FinStats - Vals'!BD195","v":0},{"$f":"O_FinStats!BE195 - 'O_FinStats - Vals'!BE195","v":0},{"$f":"O_FinStats!BF195 - 'O_FinStats - Vals'!BF195","v":0},{"$f":"O_FinStats!BG195 - 'O_FinStats - Vals'!BG195","v":0},{"$f":"O_FinStats!BH195 - 'O_FinStats - Vals'!BH195","v":0},{"$f":"O_FinStats!BI195 - 'O_FinStats - Vals'!BI195","v":0},{"$f":"O_FinStats!BJ195 - 'O_FinStats - Vals'!BJ195","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E196","v":"UKATS Provision c/f"},null,{"$f":"O_FinStats!G196","v":"£'000 "},{"$f":"O_FinStats!H196","v":"Nominal"},{"$f":"O_FinStats!I196","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y196 - 'O_FinStats - Vals'!Y196","v":0},null,{"$f":"O_FinStats!AA196 - 'O_FinStats - Vals'!AA196","v":0},{"$f":"O_FinStats!AB196 - 'O_FinStats - Vals'!AB196","v":0},{"$f":"O_FinStats!AC196 - 'O_FinStats - Vals'!AC196","v":0},{"$f":"O_FinStats!AD196 - 'O_FinStats - Vals'!AD196","v":0},{"$f":"O_FinStats!AE196 - 'O_FinStats - Vals'!AE196","v":0},{"$f":"O_FinStats!AF196 - 'O_FinStats - Vals'!AF196","v":0},{"$f":"O_FinStats!AG196 - 'O_FinStats - Vals'!AG196","v":0},{"$f":"O_FinStats!AH196 - 'O_FinStats - Vals'!AH196","v":0},{"$f":"O_FinStats!AI196 - 'O_FinStats - Vals'!AI196","v":0},{"$f":"O_FinStats!AJ196 - 'O_FinStats - Vals'!AJ196","v":0},{"$f":"O_FinStats!AK196 - 'O_FinStats - Vals'!AK196","v":0},{"$f":"O_FinStats!AL196 - 'O_FinStats - Vals'!AL196","v":0},{"$f":"O_FinStats!AM196 - 'O_FinStats - Vals'!AM196","v":0},{"$f":"O_FinStats!AN196 - 'O_FinStats - Vals'!AN196","v":0},{"$f":"O_FinStats!AO196 - 'O_FinStats - Vals'!AO196","v":0},{"$f":"O_FinStats!AP196 - 'O_FinStats - Vals'!AP196","v":0},{"$f":"O_FinStats!AQ196 - 'O_FinStats - Vals'!AQ196","v":0},{"$f":"O_FinStats!AR196 - 'O_FinStats - Vals'!AR196","v":0},{"$f":"O_FinStats!AS196 - 'O_FinStats - Vals'!AS196","v":0},{"$f":"O_FinStats!AT196 - 'O_FinStats - Vals'!AT196","v":0},{"$f":"O_FinStats!AU196 - 'O_FinStats - Vals'!AU196","v":0},{"$f":"O_FinStats!AV196 - 'O_FinStats - Vals'!AV196","v":0},{"$f":"O_FinStats!AW196 - 'O_FinStats - Vals'!AW196","v":0},{"$f":"O_FinStats!AX196 - 'O_FinStats - Vals'!AX196","v":0},{"$f":"O_FinStats!AY196 - 'O_FinStats - Vals'!AY196","v":0},{"$f":"O_FinStats!AZ196 - 'O_FinStats - Vals'!AZ196","v":0},{"$f":"O_FinStats!BA196 - 'O_FinStats - Vals'!BA196","v":0},{"$f":"O_FinStats!BB196 - 'O_FinStats - Vals'!BB196","v":0},{"$f":"O_FinStats!BC196 - 'O_FinStats - Vals'!BC196","v":0},{"$f":"O_FinStats!BD196 - 'O_FinStats - Vals'!BD196","v":0},{"$f":"O_FinStats!BE196 - 'O_FinStats - Vals'!BE196","v":0},{"$f":"O_FinStats!BF196 - 'O_FinStats - Vals'!BF196","v":0},{"$f":"O_FinStats!BG196 - 'O_FinStats - Vals'!BG196","v":0},{"$f":"O_FinStats!BH196 - 'O_FinStats - Vals'!BH196","v":0},{"$f":"O_FinStats!BI196 - 'O_FinStats - Vals'!BI196","v":0},{"$f":"O_FinStats!BJ196 - 'O_FinStats - Vals'!BJ196","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E198","v":"Total Provisions"},null,{"$f":"O_FinStats!G198","v":"£'000 "},{"$f":"O_FinStats!H198","v":"Nominal"},{"$f":"O_FinStats!I198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA198 - 'O_FinStats - Vals'!AA198","v":0},{"$f":"O_FinStats!AB198 - 'O_FinStats - Vals'!AB198","v":0},{"$f":"O_FinStats!AC198 - 'O_FinStats - Vals'!AC198","v":0},{"$f":"O_FinStats!AD198 - 'O_FinStats - Vals'!AD198","v":0},{"$f":"O_FinStats!AE198 - 'O_FinStats - Vals'!AE198","v":0},{"$f":"O_FinStats!AF198 - 'O_FinStats - Vals'!AF198","v":0},{"$f":"O_FinStats!AG198 - 'O_FinStats - Vals'!AG198","v":0},{"$f":"O_FinStats!AH198 - 'O_FinStats - Vals'!AH198","v":0},{"$f":"O_FinStats!AI198 - 'O_FinStats - Vals'!AI198","v":0},{"$f":"O_FinStats!AJ198 - 'O_FinStats - Vals'!AJ198","v":0},{"$f":"O_FinStats!AK198 - 'O_FinStats - Vals'!AK198","v":0},{"$f":"O_FinStats!AL198 - 'O_FinStats - Vals'!AL198","v":0},{"$f":"O_FinStats!AM198 - 'O_FinStats - Vals'!AM198","v":0},{"$f":"O_FinStats!AN198 - 'O_FinStats - Vals'!AN198","v":0},{"$f":"O_FinStats!AO198 - 'O_FinStats - Vals'!AO198","v":0},{"$f":"O_FinStats!AP198 - 'O_FinStats - Vals'!AP198","v":0},{"$f":"O_FinStats!AQ198 - 'O_FinStats - Vals'!AQ198","v":0},{"$f":"O_FinStats!AR198 - 'O_FinStats - Vals'!AR198","v":0},{"$f":"O_FinStats!AS198 - 'O_FinStats - Vals'!AS198","v":0},{"$f":"O_FinStats!AT198 - 'O_FinStats - Vals'!AT198","v":0},{"$f":"O_FinStats!AU198 - 'O_FinStats - Vals'!AU198","v":0},{"$f":"O_FinStats!AV198 - 'O_FinStats - Vals'!AV198","v":0},{"$f":"O_FinStats!AW198 - 'O_FinStats - Vals'!AW198","v":0},{"$f":"O_FinStats!AX198 - 'O_FinStats - Vals'!AX198","v":0},{"$f":"O_FinStats!AY198 - 'O_FinStats - Vals'!AY198","v":0},{"$f":"O_FinStats!AZ198 - 'O_FinStats - Vals'!AZ198","v":0},{"$f":"O_FinStats!BA198 - 'O_FinStats - Vals'!BA198","v":0},{"$f":"O_FinStats!BB198 - 'O_FinStats - Vals'!BB198","v":0},{"$f":"O_FinStats!BC198 - 'O_FinStats - Vals'!BC198","v":0},{"$f":"O_FinStats!BD198 - 'O_FinStats - Vals'!BD198","v":0},{"$f":"O_FinStats!BE198 - 'O_FinStats - Vals'!BE198","v":0},{"$f":"O_FinStats!BF198 - 'O_FinStats - Vals'!BF198","v":0},{"$f":"O_FinStats!BG198 - 'O_FinStats - Vals'!BG198","v":0},{"$f":"O_FinStats!BH198 - 'O_FinStats - Vals'!BH198","v":0},{"$f":"O_FinStats!BI198 - 'O_FinStats - Vals'!BI198","v":0},{"$f":"O_FinStats!BJ198 - 'O_FinStats - Vals'!BJ198","v":0}]
[]
[null,null,null,"Grants"]
[null,null,null,null,{"$f":"O_FinStats!E201","v":"Deferred Income c/f (Oceanics)"},null,{"$f":"O_FinStats!G201","v":"£'000"},{"$f":"O_FinStats!H201","v":"Nominal"},{"$f":"O_FinStats!I201","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y201 - 'O_FinStats - Vals'!Y201","v":0},null,{"$f":"O_FinStats!AA201 - 'O_FinStats - Vals'!AA201","v":0},{"$f":"O_FinStats!AB201 - 'O_FinStats - Vals'!AB201","v":0},{"$f":"O_FinStats!AC201 - 'O_FinStats - Vals'!AC201","v":0},{"$f":"O_FinStats!AD201 - 'O_FinStats - Vals'!AD201","v":0},{"$f":"O_FinStats!AE201 - 'O_FinStats - Vals'!AE201","v":0},{"$f":"O_FinStats!AF201 - 'O_FinStats - Vals'!AF201","v":0},{"$f":"O_FinStats!AG201 - 'O_FinStats - Vals'!AG201","v":0},{"$f":"O_FinStats!AH201 - 'O_FinStats - Vals'!AH201","v":0},{"$f":"O_FinStats!AI201 - 'O_FinStats - Vals'!AI201","v":0},{"$f":"O_FinStats!AJ201 - 'O_FinStats - Vals'!AJ201","v":0},{"$f":"O_FinStats!AK201 - 'O_FinStats - Vals'!AK201","v":0},{"$f":"O_FinStats!AL201 - 'O_FinStats - Vals'!AL201","v":0},{"$f":"O_FinStats!AM201 - 'O_FinStats - Vals'!AM201","v":0},{"$f":"O_FinStats!AN201 - 'O_FinStats - Vals'!AN201","v":0},{"$f":"O_FinStats!AO201 - 'O_FinStats - Vals'!AO201","v":0},{"$f":"O_FinStats!AP201 - 'O_FinStats - Vals'!AP201","v":0},{"$f":"O_FinStats!AQ201 - 'O_FinStats - Vals'!AQ201","v":0},{"$f":"O_FinStats!AR201 - 'O_FinStats - Vals'!AR201","v":0},{"$f":"O_FinStats!AS201 - 'O_FinStats - Vals'!AS201","v":0},{"$f":"O_FinStats!AT201 - 'O_FinStats - Vals'!AT201","v":0},{"$f":"O_FinStats!AU201 - 'O_FinStats - Vals'!AU201","v":0},{"$f":"O_FinStats!AV201 - 'O_FinStats - Vals'!AV201","v":0},{"$f":"O_FinStats!AW201 - 'O_FinStats - Vals'!AW201","v":0},{"$f":"O_FinStats!AX201 - 'O_FinStats - Vals'!AX201","v":0},{"$f":"O_FinStats!AY201 - 'O_FinStats - Vals'!AY201","v":0},{"$f":"O_FinStats!AZ201 - 'O_FinStats - Vals'!AZ201","v":0},{"$f":"O_FinStats!BA201 - 'O_FinStats - Vals'!BA201","v":0},{"$f":"O_FinStats!BB201 - 'O_FinStats - Vals'!BB201","v":0},{"$f":"O_FinStats!BC201 - 'O_FinStats - Vals'!BC201","v":0},{"$f":"O_FinStats!BD201 - 'O_FinStats - Vals'!BD201","v":0},{"$f":"O_FinStats!BE201 - 'O_FinStats - Vals'!BE201","v":0},{"$f":"O_FinStats!BF201 - 'O_FinStats - Vals'!BF201","v":0},{"$f":"O_FinStats!BG201 - 'O_FinStats - Vals'!BG201","v":0},{"$f":"O_FinStats!BH201 - 'O_FinStats - Vals'!BH201","v":0},{"$f":"O_FinStats!BI201 - 'O_FinStats - Vals'!BI201","v":0},{"$f":"O_FinStats!BJ201 - 'O_FinStats - Vals'!BJ201","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E202","v":"Deferred Income c/f (UKATS)"},null,{"$f":"O_FinStats!G202","v":"£'000"},{"$f":"O_FinStats!H202","v":"Nominal"},{"$f":"O_FinStats!I202","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y202 - 'O_FinStats - Vals'!Y202","v":0},null,{"$f":"O_FinStats!AA202 - 'O_FinStats - Vals'!AA202","v":0},{"$f":"O_FinStats!AB202 - 'O_FinStats - Vals'!AB202","v":0},{"$f":"O_FinStats!AC202 - 'O_FinStats - Vals'!AC202","v":0},{"$f":"O_FinStats!AD202 - 'O_FinStats - Vals'!AD202","v":0},{"$f":"O_FinStats!AE202 - 'O_FinStats - Vals'!AE202","v":0},{"$f":"O_FinStats!AF202 - 'O_FinStats - Vals'!AF202","v":0},{"$f":"O_FinStats!AG202 - 'O_FinStats - Vals'!AG202","v":0},{"$f":"O_FinStats!AH202 - 'O_FinStats - Vals'!AH202","v":0},{"$f":"O_FinStats!AI202 - 'O_FinStats - Vals'!AI202","v":0},{"$f":"O_FinStats!AJ202 - 'O_FinStats - Vals'!AJ202","v":0},{"$f":"O_FinStats!AK202 - 'O_FinStats - Vals'!AK202","v":0},{"$f":"O_FinStats!AL202 - 'O_FinStats - Vals'!AL202","v":0},{"$f":"O_FinStats!AM202 - 'O_FinStats - Vals'!AM202","v":0},{"$f":"O_FinStats!AN202 - 'O_FinStats - Vals'!AN202","v":0},{"$f":"O_FinStats!AO202 - 'O_FinStats - Vals'!AO202","v":0},{"$f":"O_FinStats!AP202 - 'O_FinStats - Vals'!AP202","v":0},{"$f":"O_FinStats!AQ202 - 'O_FinStats - Vals'!AQ202","v":0},{"$f":"O_FinStats!AR202 - 'O_FinStats - Vals'!AR202","v":0},{"$f":"O_FinStats!AS202 - 'O_FinStats - Vals'!AS202","v":0},{"$f":"O_FinStats!AT202 - 'O_FinStats - Vals'!AT202","v":0},{"$f":"O_FinStats!AU202 - 'O_FinStats - Vals'!AU202","v":0},{"$f":"O_FinStats!AV202 - 'O_FinStats - Vals'!AV202","v":0},{"$f":"O_FinStats!AW202 - 'O_FinStats - Vals'!AW202","v":0},{"$f":"O_FinStats!AX202 - 'O_FinStats - Vals'!AX202","v":0},{"$f":"O_FinStats!AY202 - 'O_FinStats - Vals'!AY202","v":0},{"$f":"O_FinStats!AZ202 - 'O_FinStats - Vals'!AZ202","v":0},{"$f":"O_FinStats!BA202 - 'O_FinStats - Vals'!BA202","v":0},{"$f":"O_FinStats!BB202 - 'O_FinStats - Vals'!BB202","v":0},{"$f":"O_FinStats!BC202 - 'O_FinStats - Vals'!BC202","v":0},{"$f":"O_FinStats!BD202 - 'O_FinStats - Vals'!BD202","v":0},{"$f":"O_FinStats!BE202 - 'O_FinStats - Vals'!BE202","v":0},{"$f":"O_FinStats!BF202 - 'O_FinStats - Vals'!BF202","v":0},{"$f":"O_FinStats!BG202 - 'O_FinStats - Vals'!BG202","v":0},{"$f":"O_FinStats!BH202 - 'O_FinStats - Vals'!BH202","v":0},{"$f":"O_FinStats!BI202 - 'O_FinStats - Vals'!BI202","v":0},{"$f":"O_FinStats!BJ202 - 'O_FinStats - Vals'!BJ202","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E203","v":"INEA Funding (c/f)"},null,{"$f":"O_FinStats!G203","v":"£'000"},{"$f":"O_FinStats!H203","v":"Nominal"},{"$f":"O_FinStats!I203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y203 - 'O_FinStats - Vals'!Y203","v":0},null,{"$f":"O_FinStats!AA203 - 'O_FinStats - Vals'!AA203","v":0},{"$f":"O_FinStats!AB203 - 'O_FinStats - Vals'!AB203","v":0},{"$f":"O_FinStats!AC203 - 'O_FinStats - Vals'!AC203","v":0},{"$f":"O_FinStats!AD203 - 'O_FinStats - Vals'!AD203","v":0},{"$f":"O_FinStats!AE203 - 'O_FinStats - Vals'!AE203","v":0},{"$f":"O_FinStats!AF203 - 'O_FinStats - Vals'!AF203","v":0},{"$f":"O_FinStats!AG203 - 'O_FinStats - Vals'!AG203","v":0},{"$f":"O_FinStats!AH203 - 'O_FinStats - Vals'!AH203","v":0},{"$f":"O_FinStats!AI203 - 'O_FinStats - Vals'!AI203","v":0},{"$f":"O_FinStats!AJ203 - 'O_FinStats - Vals'!AJ203","v":0},{"$f":"O_FinStats!AK203 - 'O_FinStats - Vals'!AK203","v":0},{"$f":"O_FinStats!AL203 - 'O_FinStats - Vals'!AL203","v":0},{"$f":"O_FinStats!AM203 - 'O_FinStats - Vals'!AM203","v":0},{"$f":"O_FinStats!AN203 - 'O_FinStats - Vals'!AN203","v":0},{"$f":"O_FinStats!AO203 - 'O_FinStats - Vals'!AO203","v":0},{"$f":"O_FinStats!AP203 - 'O_FinStats - Vals'!AP203","v":0},{"$f":"O_FinStats!AQ203 - 'O_FinStats - Vals'!AQ203","v":0},{"$f":"O_FinStats!AR203 - 'O_FinStats - Vals'!AR203","v":0},{"$f":"O_FinStats!AS203 - 'O_FinStats - Vals'!AS203","v":0},{"$f":"O_FinStats!AT203 - 'O_FinStats - Vals'!AT203","v":0},{"$f":"O_FinStats!AU203 - 'O_FinStats - Vals'!AU203","v":0},{"$f":"O_FinStats!AV203 - 'O_FinStats - Vals'!AV203","v":0},{"$f":"O_FinStats!AW203 - 'O_FinStats - Vals'!AW203","v":0},{"$f":"O_FinStats!AX203 - 'O_FinStats - Vals'!AX203","v":0},{"$f":"O_FinStats!AY203 - 'O_FinStats - Vals'!AY203","v":0},{"$f":"O_FinStats!AZ203 - 'O_FinStats - Vals'!AZ203","v":0},{"$f":"O_FinStats!BA203 - 'O_FinStats - Vals'!BA203","v":0},{"$f":"O_FinStats!BB203 - 'O_FinStats - Vals'!BB203","v":0},{"$f":"O_FinStats!BC203 - 'O_FinStats - Vals'!BC203","v":0},{"$f":"O_FinStats!BD203 - 'O_FinStats - Vals'!BD203","v":0},{"$f":"O_FinStats!BE203 - 'O_FinStats - Vals'!BE203","v":0},{"$f":"O_FinStats!BF203 - 'O_FinStats - Vals'!BF203","v":0},{"$f":"O_FinStats!BG203 - 'O_FinStats - Vals'!BG203","v":0},{"$f":"O_FinStats!BH203 - 'O_FinStats - Vals'!BH203","v":0},{"$f":"O_FinStats!BI203 - 'O_FinStats - Vals'!BI203","v":0},{"$f":"O_FinStats!BJ203 - 'O_FinStats - Vals'!BJ203","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E205","v":"Total Grants"},null,{"$f":"O_FinStats!G205","v":"£'000 "},{"$f":"O_FinStats!H205","v":"Nominal"},{"$f":"O_FinStats!I205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA205 - 'O_FinStats - Vals'!AA205","v":0},{"$f":"O_FinStats!AB205 - 'O_FinStats - Vals'!AB205","v":0},{"$f":"O_FinStats!AC205 - 'O_FinStats - Vals'!AC205","v":0},{"$f":"O_FinStats!AD205 - 'O_FinStats - Vals'!AD205","v":0},{"$f":"O_FinStats!AE205 - 'O_FinStats - Vals'!AE205","v":0},{"$f":"O_FinStats!AF205 - 'O_FinStats - Vals'!AF205","v":0},{"$f":"O_FinStats!AG205 - 'O_FinStats - Vals'!AG205","v":0},{"$f":"O_FinStats!AH205 - 'O_FinStats - Vals'!AH205","v":0},{"$f":"O_FinStats!AI205 - 'O_FinStats - Vals'!AI205","v":0},{"$f":"O_FinStats!AJ205 - 'O_FinStats - Vals'!AJ205","v":0},{"$f":"O_FinStats!AK205 - 'O_FinStats - Vals'!AK205","v":0},{"$f":"O_FinStats!AL205 - 'O_FinStats - Vals'!AL205","v":0},{"$f":"O_FinStats!AM205 - 'O_FinStats - Vals'!AM205","v":0},{"$f":"O_FinStats!AN205 - 'O_FinStats - Vals'!AN205","v":0},{"$f":"O_FinStats!AO205 - 'O_FinStats - Vals'!AO205","v":0},{"$f":"O_FinStats!AP205 - 'O_FinStats - Vals'!AP205","v":0},{"$f":"O_FinStats!AQ205 - 'O_FinStats - Vals'!AQ205","v":0},{"$f":"O_FinStats!AR205 - 'O_FinStats - Vals'!AR205","v":0},{"$f":"O_FinStats!AS205 - 'O_FinStats - Vals'!AS205","v":0},{"$f":"O_FinStats!AT205 - 'O_FinStats - Vals'!AT205","v":0},{"$f":"O_FinStats!AU205 - 'O_FinStats - Vals'!AU205","v":0},{"$f":"O_FinStats!AV205 - 'O_FinStats - Vals'!AV205","v":0},{"$f":"O_FinStats!AW205 - 'O_FinStats - Vals'!AW205","v":0},{"$f":"O_FinStats!AX205 - 'O_FinStats - Vals'!AX205","v":0},{"$f":"O_FinStats!AY205 - 'O_FinStats - Vals'!AY205","v":0},{"$f":"O_FinStats!AZ205 - 'O_FinStats - Vals'!AZ205","v":0},{"$f":"O_FinStats!BA205 - 'O_FinStats - Vals'!BA205","v":0},{"$f":"O_FinStats!BB205 - 'O_FinStats - Vals'!BB205","v":0},{"$f":"O_FinStats!BC205 - 'O_FinStats - Vals'!BC205","v":0},{"$f":"O_FinStats!BD205 - 'O_FinStats - Vals'!BD205","v":0},{"$f":"O_FinStats!BE205 - 'O_FinStats - Vals'!BE205","v":0},{"$f":"O_FinStats!BF205 - 'O_FinStats - Vals'!BF205","v":0},{"$f":"O_FinStats!BG205 - 'O_FinStats - Vals'!BG205","v":0},{"$f":"O_FinStats!BH205 - 'O_FinStats - Vals'!BH205","v":0},{"$f":"O_FinStats!BI205 - 'O_FinStats - Vals'!BI205","v":0},{"$f":"O_FinStats!BJ205 - 'O_FinStats - Vals'!BJ205","v":0}]
[]
[null,null,null,"Group Liabilities"]
[null,null,null,null,{"$f":"O_FinStats!E208","v":"Pre 2020 Debt c/f"},null,{"$f":"O_FinStats!G208","v":"£'000 "},{"$f":"O_FinStats!H208","v":"Nominal"},{"$f":"O_FinStats!I208","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y208 - 'O_FinStats - Vals'!Y208","v":0},null,{"$f":"O_FinStats!AA208 - 'O_FinStats - Vals'!AA208","v":0},{"$f":"O_FinStats!AB208 - 'O_FinStats - Vals'!AB208","v":0},{"$f":"O_FinStats!AC208 - 'O_FinStats - Vals'!AC208","v":0},{"$f":"O_FinStats!AD208 - 'O_FinStats - Vals'!AD208","v":0},{"$f":"O_FinStats!AE208 - 'O_FinStats - Vals'!AE208","v":0},{"$f":"O_FinStats!AF208 - 'O_FinStats - Vals'!AF208","v":0},{"$f":"O_FinStats!AG208 - 'O_FinStats - Vals'!AG208","v":0},{"$f":"O_FinStats!AH208 - 'O_FinStats - Vals'!AH208","v":0},{"$f":"O_FinStats!AI208 - 'O_FinStats - Vals'!AI208","v":0},{"$f":"O_FinStats!AJ208 - 'O_FinStats - Vals'!AJ208","v":0},{"$f":"O_FinStats!AK208 - 'O_FinStats - Vals'!AK208","v":0},{"$f":"O_FinStats!AL208 - 'O_FinStats - Vals'!AL208","v":0},{"$f":"O_FinStats!AM208 - 'O_FinStats - Vals'!AM208","v":0},{"$f":"O_FinStats!AN208 - 'O_FinStats - Vals'!AN208","v":0},{"$f":"O_FinStats!AO208 - 'O_FinStats - Vals'!AO208","v":0},{"$f":"O_FinStats!AP208 - 'O_FinStats - Vals'!AP208","v":0},{"$f":"O_FinStats!AQ208 - 'O_FinStats - Vals'!AQ208","v":0},{"$f":"O_FinStats!AR208 - 'O_FinStats - Vals'!AR208","v":0},{"$f":"O_FinStats!AS208 - 'O_FinStats - Vals'!AS208","v":0},{"$f":"O_FinStats!AT208 - 'O_FinStats - Vals'!AT208","v":0},{"$f":"O_FinStats!AU208 - 'O_FinStats - Vals'!AU208","v":0},{"$f":"O_FinStats!AV208 - 'O_FinStats - Vals'!AV208","v":0},{"$f":"O_FinStats!AW208 - 'O_FinStats - Vals'!AW208","v":0},{"$f":"O_FinStats!AX208 - 'O_FinStats - Vals'!AX208","v":0},{"$f":"O_FinStats!AY208 - 'O_FinStats - Vals'!AY208","v":0},{"$f":"O_FinStats!AZ208 - 'O_FinStats - Vals'!AZ208","v":0},{"$f":"O_FinStats!BA208 - 'O_FinStats - Vals'!BA208","v":0},{"$f":"O_FinStats!BB208 - 'O_FinStats - Vals'!BB208","v":0},{"$f":"O_FinStats!BC208 - 'O_FinStats - Vals'!BC208","v":0},{"$f":"O_FinStats!BD208 - 'O_FinStats - Vals'!BD208","v":0},{"$f":"O_FinStats!BE208 - 'O_FinStats - Vals'!BE208","v":0},{"$f":"O_FinStats!BF208 - 'O_FinStats - Vals'!BF208","v":0},{"$f":"O_FinStats!BG208 - 'O_FinStats - Vals'!BG208","v":0},{"$f":"O_FinStats!BH208 - 'O_FinStats - Vals'!BH208","v":0},{"$f":"O_FinStats!BI208 - 'O_FinStats - Vals'!BI208","v":0},{"$f":"O_FinStats!BJ208 - 'O_FinStats - Vals'!BJ208","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E209","v":"Post 2020 Debt c/f (Fixed)"},null,{"$f":"O_FinStats!G209","v":"£'000 "},{"$f":"O_FinStats!H209","v":"Nominal"},{"$f":"O_FinStats!I209","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y209 - 'O_FinStats - Vals'!Y209","v":0},null,{"$f":"O_FinStats!AA209 - 'O_FinStats - Vals'!AA209","v":0},{"$f":"O_FinStats!AB209 - 'O_FinStats - Vals'!AB209","v":0},{"$f":"O_FinStats!AC209 - 'O_FinStats - Vals'!AC209","v":0},{"$f":"O_FinStats!AD209 - 'O_FinStats - Vals'!AD209","v":0},{"$f":"O_FinStats!AE209 - 'O_FinStats - Vals'!AE209","v":0},{"$f":"O_FinStats!AF209 - 'O_FinStats - Vals'!AF209","v":0},{"$f":"O_FinStats!AG209 - 'O_FinStats - Vals'!AG209","v":0},{"$f":"O_FinStats!AH209 - 'O_FinStats - Vals'!AH209","v":0},{"$f":"O_FinStats!AI209 - 'O_FinStats - Vals'!AI209","v":0},{"$f":"O_FinStats!AJ209 - 'O_FinStats - Vals'!AJ209","v":0},{"$f":"O_FinStats!AK209 - 'O_FinStats - Vals'!AK209","v":0},{"$f":"O_FinStats!AL209 - 'O_FinStats - Vals'!AL209","v":0},{"$f":"O_FinStats!AM209 - 'O_FinStats - Vals'!AM209","v":0},{"$f":"O_FinStats!AN209 - 'O_FinStats - Vals'!AN209","v":0},{"$f":"O_FinStats!AO209 - 'O_FinStats - Vals'!AO209","v":0},{"$f":"O_FinStats!AP209 - 'O_FinStats - Vals'!AP209","v":0},{"$f":"O_FinStats!AQ209 - 'O_FinStats - Vals'!AQ209","v":0},{"$f":"O_FinStats!AR209 - 'O_FinStats - Vals'!AR209","v":0},{"$f":"O_FinStats!AS209 - 'O_FinStats - Vals'!AS209","v":0},{"$f":"O_FinStats!AT209 - 'O_FinStats - Vals'!AT209","v":0},{"$f":"O_FinStats!AU209 - 'O_FinStats - Vals'!AU209","v":0},{"$f":"O_FinStats!AV209 - 'O_FinStats - Vals'!AV209","v":0},{"$f":"O_FinStats!AW209 - 'O_FinStats - Vals'!AW209","v":0},{"$f":"O_FinStats!AX209 - 'O_FinStats - Vals'!AX209","v":0},{"$f":"O_FinStats!AY209 - 'O_FinStats - Vals'!AY209","v":0},{"$f":"O_FinStats!AZ209 - 'O_FinStats - Vals'!AZ209","v":0},{"$f":"O_FinStats!BA209 - 'O_FinStats - Vals'!BA209","v":0},{"$f":"O_FinStats!BB209 - 'O_FinStats - Vals'!BB209","v":0},{"$f":"O_FinStats!BC209 - 'O_FinStats - Vals'!BC209","v":0},{"$f":"O_FinStats!BD209 - 'O_FinStats - Vals'!BD209","v":0},{"$f":"O_FinStats!BE209 - 'O_FinStats - Vals'!BE209","v":0},{"$f":"O_FinStats!BF209 - 'O_FinStats - Vals'!BF209","v":0},{"$f":"O_FinStats!BG209 - 'O_FinStats - Vals'!BG209","v":0},{"$f":"O_FinStats!BH209 - 'O_FinStats - Vals'!BH209","v":0},{"$f":"O_FinStats!BI209 - 'O_FinStats - Vals'!BI209","v":0},{"$f":"O_FinStats!BJ209 - 'O_FinStats - Vals'!BJ209","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E210","v":"Other liabilities (actual for historic balances)"},null,{"$f":"O_FinStats!G210","v":"£'000"},{"$f":"O_FinStats!H210","v":"Nominal"},{"$f":"O_FinStats!I210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y210 - 'O_FinStats - Vals'!Y210","v":0},null,{"$f":"O_FinStats!AA210 - 'O_FinStats - Vals'!AA210","v":0},{"$f":"O_FinStats!AB210 - 'O_FinStats - Vals'!AB210","v":0},{"$f":"O_FinStats!AC210 - 'O_FinStats - Vals'!AC210","v":0},{"$f":"O_FinStats!AD210 - 'O_FinStats - Vals'!AD210","v":0},{"$f":"O_FinStats!AE210 - 'O_FinStats - Vals'!AE210","v":0},{"$f":"O_FinStats!AF210 - 'O_FinStats - Vals'!AF210","v":0},{"$f":"O_FinStats!AG210 - 'O_FinStats - Vals'!AG210","v":0},{"$f":"O_FinStats!AH210 - 'O_FinStats - Vals'!AH210","v":0},{"$f":"O_FinStats!AI210 - 'O_FinStats - Vals'!AI210","v":0},{"$f":"O_FinStats!AJ210 - 'O_FinStats - Vals'!AJ210","v":0},{"$f":"O_FinStats!AK210 - 'O_FinStats - Vals'!AK210","v":0},{"$f":"O_FinStats!AL210 - 'O_FinStats - Vals'!AL210","v":0},{"$f":"O_FinStats!AM210 - 'O_FinStats - Vals'!AM210","v":0},{"$f":"O_FinStats!AN210 - 'O_FinStats - Vals'!AN210","v":0},{"$f":"O_FinStats!AO210 - 'O_FinStats - Vals'!AO210","v":0},{"$f":"O_FinStats!AP210 - 'O_FinStats - Vals'!AP210","v":0},{"$f":"O_FinStats!AQ210 - 'O_FinStats - Vals'!AQ210","v":0},{"$f":"O_FinStats!AR210 - 'O_FinStats - Vals'!AR210","v":0},{"$f":"O_FinStats!AS210 - 'O_FinStats - Vals'!AS210","v":0},{"$f":"O_FinStats!AT210 - 'O_FinStats - Vals'!AT210","v":0},{"$f":"O_FinStats!AU210 - 'O_FinStats - Vals'!AU210","v":0},{"$f":"O_FinStats!AV210 - 'O_FinStats - Vals'!AV210","v":0},{"$f":"O_FinStats!AW210 - 'O_FinStats - Vals'!AW210","v":0},{"$f":"O_FinStats!AX210 - 'O_FinStats - Vals'!AX210","v":0},{"$f":"O_FinStats!AY210 - 'O_FinStats - Vals'!AY210","v":0},{"$f":"O_FinStats!AZ210 - 'O_FinStats - Vals'!AZ210","v":0},{"$f":"O_FinStats!BA210 - 'O_FinStats - Vals'!BA210","v":0},{"$f":"O_FinStats!BB210 - 'O_FinStats - Vals'!BB210","v":0},{"$f":"O_FinStats!BC210 - 'O_FinStats - Vals'!BC210","v":0},{"$f":"O_FinStats!BD210 - 'O_FinStats - Vals'!BD210","v":0},{"$f":"O_FinStats!BE210 - 'O_FinStats - Vals'!BE210","v":0},{"$f":"O_FinStats!BF210 - 'O_FinStats - Vals'!BF210","v":0},{"$f":"O_FinStats!BG210 - 'O_FinStats - Vals'!BG210","v":0},{"$f":"O_FinStats!BH210 - 'O_FinStats - Vals'!BH210","v":0},{"$f":"O_FinStats!BI210 - 'O_FinStats - Vals'!BI210","v":0},{"$f":"O_FinStats!BJ210 - 'O_FinStats - Vals'!BJ210","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E211","v":"Swap Asset / (Liability) "},null,{"$f":"O_FinStats!G211","v":"£'000 "},{"$f":"O_FinStats!H211","v":"Nominal"},{"$f":"O_FinStats!I211","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y211 - 'O_FinStats - Vals'!Y211","v":0},null,{"$f":"O_FinStats!AA211 - 'O_FinStats - Vals'!AA211","v":0},{"$f":"O_FinStats!AB211 - 'O_FinStats - Vals'!AB211","v":0},{"$f":"O_FinStats!AC211 - 'O_FinStats - Vals'!AC211","v":0},{"$f":"O_FinStats!AD211 - 'O_FinStats - Vals'!AD211","v":0},{"$f":"O_FinStats!AE211 - 'O_FinStats - Vals'!AE211","v":0},{"$f":"O_FinStats!AF211 - 'O_FinStats - Vals'!AF211","v":0},{"$f":"O_FinStats!AG211 - 'O_FinStats - Vals'!AG211","v":0},{"$f":"O_FinStats!AH211 - 'O_FinStats - Vals'!AH211","v":0},{"$f":"O_FinStats!AI211 - 'O_FinStats - Vals'!AI211","v":0},{"$f":"O_FinStats!AJ211 - 'O_FinStats - Vals'!AJ211","v":0},{"$f":"O_FinStats!AK211 - 'O_FinStats - Vals'!AK211","v":0},{"$f":"O_FinStats!AL211 - 'O_FinStats - Vals'!AL211","v":0},{"$f":"O_FinStats!AM211 - 'O_FinStats - Vals'!AM211","v":0},{"$f":"O_FinStats!AN211 - 'O_FinStats - Vals'!AN211","v":0},{"$f":"O_FinStats!AO211 - 'O_FinStats - Vals'!AO211","v":0},{"$f":"O_FinStats!AP211 - 'O_FinStats - Vals'!AP211","v":0},{"$f":"O_FinStats!AQ211 - 'O_FinStats - Vals'!AQ211","v":0},{"$f":"O_FinStats!AR211 - 'O_FinStats - Vals'!AR211","v":0},{"$f":"O_FinStats!AS211 - 'O_FinStats - Vals'!AS211","v":0},{"$f":"O_FinStats!AT211 - 'O_FinStats - Vals'!AT211","v":0},{"$f":"O_FinStats!AU211 - 'O_FinStats - Vals'!AU211","v":0},{"$f":"O_FinStats!AV211 - 'O_FinStats - Vals'!AV211","v":0},{"$f":"O_FinStats!AW211 - 'O_FinStats - Vals'!AW211","v":0},{"$f":"O_FinStats!AX211 - 'O_FinStats - Vals'!AX211","v":0},{"$f":"O_FinStats!AY211 - 'O_FinStats - Vals'!AY211","v":0},{"$f":"O_FinStats!AZ211 - 'O_FinStats - Vals'!AZ211","v":0},{"$f":"O_FinStats!BA211 - 'O_FinStats - Vals'!BA211","v":0},{"$f":"O_FinStats!BB211 - 'O_FinStats - Vals'!BB211","v":0},{"$f":"O_FinStats!BC211 - 'O_FinStats - Vals'!BC211","v":0},{"$f":"O_FinStats!BD211 - 'O_FinStats - Vals'!BD211","v":0},{"$f":"O_FinStats!BE211 - 'O_FinStats - Vals'!BE211","v":0},{"$f":"O_FinStats!BF211 - 'O_FinStats - Vals'!BF211","v":0},{"$f":"O_FinStats!BG211 - 'O_FinStats - Vals'!BG211","v":0},{"$f":"O_FinStats!BH211 - 'O_FinStats - Vals'!BH211","v":0},{"$f":"O_FinStats!BI211 - 'O_FinStats - Vals'!BI211","v":0},{"$f":"O_FinStats!BJ211 - 'O_FinStats - Vals'!BJ211","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E212","v":"Finance Lease Liability c/f"},null,{"$f":"O_FinStats!G212","v":"£'000 "},{"$f":"O_FinStats!H212","v":"Nominal"},{"$f":"O_FinStats!I212","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y212 - 'O_FinStats - Vals'!Y212","v":0},null,{"$f":"O_FinStats!AA212 - 'O_FinStats - Vals'!AA212","v":0},{"$f":"O_FinStats!AB212 - 'O_FinStats - Vals'!AB212","v":0},{"$f":"O_FinStats!AC212 - 'O_FinStats - Vals'!AC212","v":0},{"$f":"O_FinStats!AD212 - 'O_FinStats - Vals'!AD212","v":0},{"$f":"O_FinStats!AE212 - 'O_FinStats - Vals'!AE212","v":0},{"$f":"O_FinStats!AF212 - 'O_FinStats - Vals'!AF212","v":0},{"$f":"O_FinStats!AG212 - 'O_FinStats - Vals'!AG212","v":0},{"$f":"O_FinStats!AH212 - 'O_FinStats - Vals'!AH212","v":0},{"$f":"O_FinStats!AI212 - 'O_FinStats - Vals'!AI212","v":0},{"$f":"O_FinStats!AJ212 - 'O_FinStats - Vals'!AJ212","v":0},{"$f":"O_FinStats!AK212 - 'O_FinStats - Vals'!AK212","v":0},{"$f":"O_FinStats!AL212 - 'O_FinStats - Vals'!AL212","v":0},{"$f":"O_FinStats!AM212 - 'O_FinStats - Vals'!AM212","v":0},{"$f":"O_FinStats!AN212 - 'O_FinStats - Vals'!AN212","v":0},{"$f":"O_FinStats!AO212 - 'O_FinStats - Vals'!AO212","v":0},{"$f":"O_FinStats!AP212 - 'O_FinStats - Vals'!AP212","v":0},{"$f":"O_FinStats!AQ212 - 'O_FinStats - Vals'!AQ212","v":0},{"$f":"O_FinStats!AR212 - 'O_FinStats - Vals'!AR212","v":0},{"$f":"O_FinStats!AS212 - 'O_FinStats - Vals'!AS212","v":0},{"$f":"O_FinStats!AT212 - 'O_FinStats - Vals'!AT212","v":0},{"$f":"O_FinStats!AU212 - 'O_FinStats - Vals'!AU212","v":0},{"$f":"O_FinStats!AV212 - 'O_FinStats - Vals'!AV212","v":0},{"$f":"O_FinStats!AW212 - 'O_FinStats - Vals'!AW212","v":0},{"$f":"O_FinStats!AX212 - 'O_FinStats - Vals'!AX212","v":0},{"$f":"O_FinStats!AY212 - 'O_FinStats - Vals'!AY212","v":0},{"$f":"O_FinStats!AZ212 - 'O_FinStats - Vals'!AZ212","v":0},{"$f":"O_FinStats!BA212 - 'O_FinStats - Vals'!BA212","v":0},{"$f":"O_FinStats!BB212 - 'O_FinStats - Vals'!BB212","v":0},{"$f":"O_FinStats!BC212 - 'O_FinStats - Vals'!BC212","v":0},{"$f":"O_FinStats!BD212 - 'O_FinStats - Vals'!BD212","v":0},{"$f":"O_FinStats!BE212 - 'O_FinStats - Vals'!BE212","v":0},{"$f":"O_FinStats!BF212 - 'O_FinStats - Vals'!BF212","v":0},{"$f":"O_FinStats!BG212 - 'O_FinStats - Vals'!BG212","v":0},{"$f":"O_FinStats!BH212 - 'O_FinStats - Vals'!BH212","v":0},{"$f":"O_FinStats!BI212 - 'O_FinStats - Vals'!BI212","v":0},{"$f":"O_FinStats!BJ212 - 'O_FinStats - Vals'!BJ212","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E213","v":"Synthetic index-linked Accretion c/f"},null,{"$f":"O_FinStats!G213","v":"£'000 "},{"$f":"O_FinStats!H213","v":"Nominal"},{"$f":"O_FinStats!I213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y213 - 'O_FinStats - Vals'!Y213","v":0},null,{"$f":"O_FinStats!AA213 - 'O_FinStats - Vals'!AA213","v":0},{"$f":"O_FinStats!AB213 - 'O_FinStats - Vals'!AB213","v":0},{"$f":"O_FinStats!AC213 - 'O_FinStats - Vals'!AC213","v":0},{"$f":"O_FinStats!AD213 - 'O_FinStats - Vals'!AD213","v":0},{"$f":"O_FinStats!AE213 - 'O_FinStats - Vals'!AE213","v":0},{"$f":"O_FinStats!AF213 - 'O_FinStats - Vals'!AF213","v":0},{"$f":"O_FinStats!AG213 - 'O_FinStats - Vals'!AG213","v":0},{"$f":"O_FinStats!AH213 - 'O_FinStats - Vals'!AH213","v":0},{"$f":"O_FinStats!AI213 - 'O_FinStats - Vals'!AI213","v":0},{"$f":"O_FinStats!AJ213 - 'O_FinStats - Vals'!AJ213","v":0},{"$f":"O_FinStats!AK213 - 'O_FinStats - Vals'!AK213","v":0},{"$f":"O_FinStats!AL213 - 'O_FinStats - Vals'!AL213","v":0},{"$f":"O_FinStats!AM213 - 'O_FinStats - Vals'!AM213","v":0},{"$f":"O_FinStats!AN213 - 'O_FinStats - Vals'!AN213","v":0},{"$f":"O_FinStats!AO213 - 'O_FinStats - Vals'!AO213","v":0},{"$f":"O_FinStats!AP213 - 'O_FinStats - Vals'!AP213","v":0},{"$f":"O_FinStats!AQ213 - 'O_FinStats - Vals'!AQ213","v":0},{"$f":"O_FinStats!AR213 - 'O_FinStats - Vals'!AR213","v":0},{"$f":"O_FinStats!AS213 - 'O_FinStats - Vals'!AS213","v":0},{"$f":"O_FinStats!AT213 - 'O_FinStats - Vals'!AT213","v":0},{"$f":"O_FinStats!AU213 - 'O_FinStats - Vals'!AU213","v":0},{"$f":"O_FinStats!AV213 - 'O_FinStats - Vals'!AV213","v":0},{"$f":"O_FinStats!AW213 - 'O_FinStats - Vals'!AW213","v":0},{"$f":"O_FinStats!AX213 - 'O_FinStats - Vals'!AX213","v":0},{"$f":"O_FinStats!AY213 - 'O_FinStats - Vals'!AY213","v":0},{"$f":"O_FinStats!AZ213 - 'O_FinStats - Vals'!AZ213","v":0},{"$f":"O_FinStats!BA213 - 'O_FinStats - Vals'!BA213","v":0},{"$f":"O_FinStats!BB213 - 'O_FinStats - Vals'!BB213","v":0},{"$f":"O_FinStats!BC213 - 'O_FinStats - Vals'!BC213","v":0},{"$f":"O_FinStats!BD213 - 'O_FinStats - Vals'!BD213","v":0},{"$f":"O_FinStats!BE213 - 'O_FinStats - Vals'!BE213","v":0},{"$f":"O_FinStats!BF213 - 'O_FinStats - Vals'!BF213","v":0},{"$f":"O_FinStats!BG213 - 'O_FinStats - Vals'!BG213","v":0},{"$f":"O_FinStats!BH213 - 'O_FinStats - Vals'!BH213","v":0},{"$f":"O_FinStats!BI213 - 'O_FinStats - Vals'!BI213","v":0},{"$f":"O_FinStats!BJ213 - 'O_FinStats - Vals'!BJ213","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E214","v":"Synthetic index-linked debt c/f"},null,{"$f":"O_FinStats!G214","v":"£'000 "},{"$f":"O_FinStats!H214","v":"Nominal"},{"$f":"O_FinStats!I214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y214 - 'O_FinStats - Vals'!Y214","v":0},null,{"$f":"O_FinStats!AA214 - 'O_FinStats - Vals'!AA214","v":0},{"$f":"O_FinStats!AB214 - 'O_FinStats - Vals'!AB214","v":0},{"$f":"O_FinStats!AC214 - 'O_FinStats - Vals'!AC214","v":0},{"$f":"O_FinStats!AD214 - 'O_FinStats - Vals'!AD214","v":0},{"$f":"O_FinStats!AE214 - 'O_FinStats - Vals'!AE214","v":0},{"$f":"O_FinStats!AF214 - 'O_FinStats - Vals'!AF214","v":0},{"$f":"O_FinStats!AG214 - 'O_FinStats - Vals'!AG214","v":0},{"$f":"O_FinStats!AH214 - 'O_FinStats - Vals'!AH214","v":0},{"$f":"O_FinStats!AI214 - 'O_FinStats - Vals'!AI214","v":0},{"$f":"O_FinStats!AJ214 - 'O_FinStats - Vals'!AJ214","v":0},{"$f":"O_FinStats!AK214 - 'O_FinStats - Vals'!AK214","v":0},{"$f":"O_FinStats!AL214 - 'O_FinStats - Vals'!AL214","v":0},{"$f":"O_FinStats!AM214 - 'O_FinStats - Vals'!AM214","v":0},{"$f":"O_FinStats!AN214 - 'O_FinStats - Vals'!AN214","v":0},{"$f":"O_FinStats!AO214 - 'O_FinStats - Vals'!AO214","v":0},{"$f":"O_FinStats!AP214 - 'O_FinStats - Vals'!AP214","v":0},{"$f":"O_FinStats!AQ214 - 'O_FinStats - Vals'!AQ214","v":0},{"$f":"O_FinStats!AR214 - 'O_FinStats - Vals'!AR214","v":0},{"$f":"O_FinStats!AS214 - 'O_FinStats - Vals'!AS214","v":0},{"$f":"O_FinStats!AT214 - 'O_FinStats - Vals'!AT214","v":0},{"$f":"O_FinStats!AU214 - 'O_FinStats - Vals'!AU214","v":0},{"$f":"O_FinStats!AV214 - 'O_FinStats - Vals'!AV214","v":0},{"$f":"O_FinStats!AW214 - 'O_FinStats - Vals'!AW214","v":0},{"$f":"O_FinStats!AX214 - 'O_FinStats - Vals'!AX214","v":0},{"$f":"O_FinStats!AY214 - 'O_FinStats - Vals'!AY214","v":0},{"$f":"O_FinStats!AZ214 - 'O_FinStats - Vals'!AZ214","v":0},{"$f":"O_FinStats!BA214 - 'O_FinStats - Vals'!BA214","v":0},{"$f":"O_FinStats!BB214 - 'O_FinStats - Vals'!BB214","v":0},{"$f":"O_FinStats!BC214 - 'O_FinStats - Vals'!BC214","v":0},{"$f":"O_FinStats!BD214 - 'O_FinStats - Vals'!BD214","v":0},{"$f":"O_FinStats!BE214 - 'O_FinStats - Vals'!BE214","v":0},{"$f":"O_FinStats!BF214 - 'O_FinStats - Vals'!BF214","v":0},{"$f":"O_FinStats!BG214 - 'O_FinStats - Vals'!BG214","v":0},{"$f":"O_FinStats!BH214 - 'O_FinStats - Vals'!BH214","v":0},{"$f":"O_FinStats!BI214 - 'O_FinStats - Vals'!BI214","v":0},{"$f":"O_FinStats!BJ214 - 'O_FinStats - Vals'!BJ214","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E215","v":"Retirement Benefit Asset (Oceanic) Creditor"},null,{"$f":"O_FinStats!G215","v":"£'000"},{"$f":"O_FinStats!H215","v":"Nominal"},{"$f":"O_FinStats!I215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y215 - 'O_FinStats - Vals'!Y215","v":0},null,{"$f":"O_FinStats!AA215 - 'O_FinStats - Vals'!AA215","v":0},{"$f":"O_FinStats!AB215 - 'O_FinStats - Vals'!AB215","v":0},{"$f":"O_FinStats!AC215 - 'O_FinStats - Vals'!AC215","v":0},{"$f":"O_FinStats!AD215 - 'O_FinStats - Vals'!AD215","v":0},{"$f":"O_FinStats!AE215 - 'O_FinStats - Vals'!AE215","v":0},{"$f":"O_FinStats!AF215 - 'O_FinStats - Vals'!AF215","v":0},{"$f":"O_FinStats!AG215 - 'O_FinStats - Vals'!AG215","v":0},{"$f":"O_FinStats!AH215 - 'O_FinStats - Vals'!AH215","v":0},{"$f":"O_FinStats!AI215 - 'O_FinStats - Vals'!AI215","v":0},{"$f":"O_FinStats!AJ215 - 'O_FinStats - Vals'!AJ215","v":0},{"$f":"O_FinStats!AK215 - 'O_FinStats - Vals'!AK215","v":0},{"$f":"O_FinStats!AL215 - 'O_FinStats - Vals'!AL215","v":0},{"$f":"O_FinStats!AM215 - 'O_FinStats - Vals'!AM215","v":0},{"$f":"O_FinStats!AN215 - 'O_FinStats - Vals'!AN215","v":0},{"$f":"O_FinStats!AO215 - 'O_FinStats - Vals'!AO215","v":0},{"$f":"O_FinStats!AP215 - 'O_FinStats - Vals'!AP215","v":0},{"$f":"O_FinStats!AQ215 - 'O_FinStats - Vals'!AQ215","v":0},{"$f":"O_FinStats!AR215 - 'O_FinStats - Vals'!AR215","v":0},{"$f":"O_FinStats!AS215 - 'O_FinStats - Vals'!AS215","v":0},{"$f":"O_FinStats!AT215 - 'O_FinStats - Vals'!AT215","v":0},{"$f":"O_FinStats!AU215 - 'O_FinStats - Vals'!AU215","v":0},{"$f":"O_FinStats!AV215 - 'O_FinStats - Vals'!AV215","v":0},{"$f":"O_FinStats!AW215 - 'O_FinStats - Vals'!AW215","v":0},{"$f":"O_FinStats!AX215 - 'O_FinStats - Vals'!AX215","v":0},{"$f":"O_FinStats!AY215 - 'O_FinStats - Vals'!AY215","v":0},{"$f":"O_FinStats!AZ215 - 'O_FinStats - Vals'!AZ215","v":0},{"$f":"O_FinStats!BA215 - 'O_FinStats - Vals'!BA215","v":0},{"$f":"O_FinStats!BB215 - 'O_FinStats - Vals'!BB215","v":0},{"$f":"O_FinStats!BC215 - 'O_FinStats - Vals'!BC215","v":0},{"$f":"O_FinStats!BD215 - 'O_FinStats - Vals'!BD215","v":0},{"$f":"O_FinStats!BE215 - 'O_FinStats - Vals'!BE215","v":0},{"$f":"O_FinStats!BF215 - 'O_FinStats - Vals'!BF215","v":0},{"$f":"O_FinStats!BG215 - 'O_FinStats - Vals'!BG215","v":0},{"$f":"O_FinStats!BH215 - 'O_FinStats - Vals'!BH215","v":0},{"$f":"O_FinStats!BI215 - 'O_FinStats - Vals'!BI215","v":0},{"$f":"O_FinStats!BJ215 - 'O_FinStats - Vals'!BJ215","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E216","v":"Retirement Benefit Asset (UKATS) Creditors"},null,{"$f":"O_FinStats!G216","v":"£'000"},{"$f":"O_FinStats!H216","v":"Nominal"},{"$f":"O_FinStats!I216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y216 - 'O_FinStats - Vals'!Y216","v":0},null,{"$f":"O_FinStats!AA216 - 'O_FinStats - Vals'!AA216","v":0},{"$f":"O_FinStats!AB216 - 'O_FinStats - Vals'!AB216","v":0},{"$f":"O_FinStats!AC216 - 'O_FinStats - Vals'!AC216","v":0},{"$f":"O_FinStats!AD216 - 'O_FinStats - Vals'!AD216","v":0},{"$f":"O_FinStats!AE216 - 'O_FinStats - Vals'!AE216","v":0},{"$f":"O_FinStats!AF216 - 'O_FinStats - Vals'!AF216","v":0},{"$f":"O_FinStats!AG216 - 'O_FinStats - Vals'!AG216","v":0},{"$f":"O_FinStats!AH216 - 'O_FinStats - Vals'!AH216","v":0},{"$f":"O_FinStats!AI216 - 'O_FinStats - Vals'!AI216","v":0},{"$f":"O_FinStats!AJ216 - 'O_FinStats - Vals'!AJ216","v":0},{"$f":"O_FinStats!AK216 - 'O_FinStats - Vals'!AK216","v":0},{"$f":"O_FinStats!AL216 - 'O_FinStats - Vals'!AL216","v":0},{"$f":"O_FinStats!AM216 - 'O_FinStats - Vals'!AM216","v":0},{"$f":"O_FinStats!AN216 - 'O_FinStats - Vals'!AN216","v":0},{"$f":"O_FinStats!AO216 - 'O_FinStats - Vals'!AO216","v":0},{"$f":"O_FinStats!AP216 - 'O_FinStats - Vals'!AP216","v":0},{"$f":"O_FinStats!AQ216 - 'O_FinStats - Vals'!AQ216","v":0},{"$f":"O_FinStats!AR216 - 'O_FinStats - Vals'!AR216","v":0},{"$f":"O_FinStats!AS216 - 'O_FinStats - Vals'!AS216","v":0},{"$f":"O_FinStats!AT216 - 'O_FinStats - Vals'!AT216","v":0},{"$f":"O_FinStats!AU216 - 'O_FinStats - Vals'!AU216","v":0},{"$f":"O_FinStats!AV216 - 'O_FinStats - Vals'!AV216","v":0},{"$f":"O_FinStats!AW216 - 'O_FinStats - Vals'!AW216","v":0},{"$f":"O_FinStats!AX216 - 'O_FinStats - Vals'!AX216","v":0},{"$f":"O_FinStats!AY216 - 'O_FinStats - Vals'!AY216","v":0},{"$f":"O_FinStats!AZ216 - 'O_FinStats - Vals'!AZ216","v":0},{"$f":"O_FinStats!BA216 - 'O_FinStats - Vals'!BA216","v":0},{"$f":"O_FinStats!BB216 - 'O_FinStats - Vals'!BB216","v":0},{"$f":"O_FinStats!BC216 - 'O_FinStats - Vals'!BC216","v":0},{"$f":"O_FinStats!BD216 - 'O_FinStats - Vals'!BD216","v":0},{"$f":"O_FinStats!BE216 - 'O_FinStats - Vals'!BE216","v":0},{"$f":"O_FinStats!BF216 - 'O_FinStats - Vals'!BF216","v":0},{"$f":"O_FinStats!BG216 - 'O_FinStats - Vals'!BG216","v":0},{"$f":"O_FinStats!BH216 - 'O_FinStats - Vals'!BH216","v":0},{"$f":"O_FinStats!BI216 - 'O_FinStats - Vals'!BI216","v":0},{"$f":"O_FinStats!BJ216 - 'O_FinStats - Vals'!BJ216","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E218","v":"Total Group Liabilities"},null,{"$f":"O_FinStats!G218","v":"£'000 "},{"$f":"O_FinStats!H218","v":"Nominal"},{"$f":"O_FinStats!I218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA218 - 'O_FinStats - Vals'!AA218","v":0},{"$f":"O_FinStats!AB218 - 'O_FinStats - Vals'!AB218","v":0},{"$f":"O_FinStats!AC218 - 'O_FinStats - Vals'!AC218","v":0},{"$f":"O_FinStats!AD218 - 'O_FinStats - Vals'!AD218","v":0},{"$f":"O_FinStats!AE218 - 'O_FinStats - Vals'!AE218","v":0},{"$f":"O_FinStats!AF218 - 'O_FinStats - Vals'!AF218","v":0},{"$f":"O_FinStats!AG218 - 'O_FinStats - Vals'!AG218","v":0},{"$f":"O_FinStats!AH218 - 'O_FinStats - Vals'!AH218","v":0},{"$f":"O_FinStats!AI218 - 'O_FinStats - Vals'!AI218","v":0},{"$f":"O_FinStats!AJ218 - 'O_FinStats - Vals'!AJ218","v":0},{"$f":"O_FinStats!AK218 - 'O_FinStats - Vals'!AK218","v":0},{"$f":"O_FinStats!AL218 - 'O_FinStats - Vals'!AL218","v":0},{"$f":"O_FinStats!AM218 - 'O_FinStats - Vals'!AM218","v":0},{"$f":"O_FinStats!AN218 - 'O_FinStats - Vals'!AN218","v":0},{"$f":"O_FinStats!AO218 - 'O_FinStats - Vals'!AO218","v":0},{"$f":"O_FinStats!AP218 - 'O_FinStats - Vals'!AP218","v":0},{"$f":"O_FinStats!AQ218 - 'O_FinStats - Vals'!AQ218","v":0},{"$f":"O_FinStats!AR218 - 'O_FinStats - Vals'!AR218","v":0},{"$f":"O_FinStats!AS218 - 'O_FinStats - Vals'!AS218","v":0},{"$f":"O_FinStats!AT218 - 'O_FinStats - Vals'!AT218","v":0},{"$f":"O_FinStats!AU218 - 'O_FinStats - Vals'!AU218","v":0},{"$f":"O_FinStats!AV218 - 'O_FinStats - Vals'!AV218","v":0},{"$f":"O_FinStats!AW218 - 'O_FinStats - Vals'!AW218","v":0},{"$f":"O_FinStats!AX218 - 'O_FinStats - Vals'!AX218","v":0},{"$f":"O_FinStats!AY218 - 'O_FinStats - Vals'!AY218","v":0},{"$f":"O_FinStats!AZ218 - 'O_FinStats - Vals'!AZ218","v":0},{"$f":"O_FinStats!BA218 - 'O_FinStats - Vals'!BA218","v":0},{"$f":"O_FinStats!BB218 - 'O_FinStats - Vals'!BB218","v":0},{"$f":"O_FinStats!BC218 - 'O_FinStats - Vals'!BC218","v":0},{"$f":"O_FinStats!BD218 - 'O_FinStats - Vals'!BD218","v":0},{"$f":"O_FinStats!BE218 - 'O_FinStats - Vals'!BE218","v":0},{"$f":"O_FinStats!BF218 - 'O_FinStats - Vals'!BF218","v":0},{"$f":"O_FinStats!BG218 - 'O_FinStats - Vals'!BG218","v":0},{"$f":"O_FinStats!BH218 - 'O_FinStats - Vals'!BH218","v":0},{"$f":"O_FinStats!BI218 - 'O_FinStats - Vals'!BI218","v":0},{"$f":"O_FinStats!BJ218 - 'O_FinStats - Vals'!BJ218","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E220","v":"Total Liabilities"},null,{"$f":"O_FinStats!G220","v":"£'000 "},{"$f":"O_FinStats!H220","v":"Nominal"},{"$f":"O_FinStats!I220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA220 - 'O_FinStats - Vals'!AA220","v":0},{"$f":"O_FinStats!AB220 - 'O_FinStats - Vals'!AB220","v":0},{"$f":"O_FinStats!AC220 - 'O_FinStats - Vals'!AC220","v":0},{"$f":"O_FinStats!AD220 - 'O_FinStats - Vals'!AD220","v":0},{"$f":"O_FinStats!AE220 - 'O_FinStats - Vals'!AE220","v":0},{"$f":"O_FinStats!AF220 - 'O_FinStats - Vals'!AF220","v":0},{"$f":"O_FinStats!AG220 - 'O_FinStats - Vals'!AG220","v":0},{"$f":"O_FinStats!AH220 - 'O_FinStats - Vals'!AH220","v":0},{"$f":"O_FinStats!AI220 - 'O_FinStats - Vals'!AI220","v":0},{"$f":"O_FinStats!AJ220 - 'O_FinStats - Vals'!AJ220","v":0},{"$f":"O_FinStats!AK220 - 'O_FinStats - Vals'!AK220","v":0},{"$f":"O_FinStats!AL220 - 'O_FinStats - Vals'!AL220","v":0},{"$f":"O_FinStats!AM220 - 'O_FinStats - Vals'!AM220","v":0},{"$f":"O_FinStats!AN220 - 'O_FinStats - Vals'!AN220","v":0},{"$f":"O_FinStats!AO220 - 'O_FinStats - Vals'!AO220","v":0},{"$f":"O_FinStats!AP220 - 'O_FinStats - Vals'!AP220","v":0},{"$f":"O_FinStats!AQ220 - 'O_FinStats - Vals'!AQ220","v":0},{"$f":"O_FinStats!AR220 - 'O_FinStats - Vals'!AR220","v":0},{"$f":"O_FinStats!AS220 - 'O_FinStats - Vals'!AS220","v":0},{"$f":"O_FinStats!AT220 - 'O_FinStats - Vals'!AT220","v":0},{"$f":"O_FinStats!AU220 - 'O_FinStats - Vals'!AU220","v":0},{"$f":"O_FinStats!AV220 - 'O_FinStats - Vals'!AV220","v":0},{"$f":"O_FinStats!AW220 - 'O_FinStats - Vals'!AW220","v":0},{"$f":"O_FinStats!AX220 - 'O_FinStats - Vals'!AX220","v":0},{"$f":"O_FinStats!AY220 - 'O_FinStats - Vals'!AY220","v":0},{"$f":"O_FinStats!AZ220 - 'O_FinStats - Vals'!AZ220","v":0},{"$f":"O_FinStats!BA220 - 'O_FinStats - Vals'!BA220","v":0},{"$f":"O_FinStats!BB220 - 'O_FinStats - Vals'!BB220","v":0},{"$f":"O_FinStats!BC220 - 'O_FinStats - Vals'!BC220","v":0},{"$f":"O_FinStats!BD220 - 'O_FinStats - Vals'!BD220","v":0},{"$f":"O_FinStats!BE220 - 'O_FinStats - Vals'!BE220","v":0},{"$f":"O_FinStats!BF220 - 'O_FinStats - Vals'!BF220","v":0},{"$f":"O_FinStats!BG220 - 'O_FinStats - Vals'!BG220","v":0},{"$f":"O_FinStats!BH220 - 'O_FinStats - Vals'!BH220","v":0},{"$f":"O_FinStats!BI220 - 'O_FinStats - Vals'!BI220","v":0},{"$f":"O_FinStats!BJ220 - 'O_FinStats - Vals'!BJ220","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E222","v":"Net Assets"},null,{"$f":"O_FinStats!G222","v":"£'000 "},{"$f":"O_FinStats!H222","v":"Nominal"},{"$f":"O_FinStats!I222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA222 - 'O_FinStats - Vals'!AA222","v":0},{"$f":"O_FinStats!AB222 - 'O_FinStats - Vals'!AB222","v":0},{"$f":"O_FinStats!AC222 - 'O_FinStats - Vals'!AC222","v":0},{"$f":"O_FinStats!AD222 - 'O_FinStats - Vals'!AD222","v":0},{"$f":"O_FinStats!AE222 - 'O_FinStats - Vals'!AE222","v":0},{"$f":"O_FinStats!AF222 - 'O_FinStats - Vals'!AF222","v":0},{"$f":"O_FinStats!AG222 - 'O_FinStats - Vals'!AG222","v":0},{"$f":"O_FinStats!AH222 - 'O_FinStats - Vals'!AH222","v":0},{"$f":"O_FinStats!AI222 - 'O_FinStats - Vals'!AI222","v":0},{"$f":"O_FinStats!AJ222 - 'O_FinStats - Vals'!AJ222","v":0},{"$f":"O_FinStats!AK222 - 'O_FinStats - Vals'!AK222","v":0},{"$f":"O_FinStats!AL222 - 'O_FinStats - Vals'!AL222","v":0},{"$f":"O_FinStats!AM222 - 'O_FinStats - Vals'!AM222","v":0},{"$f":"O_FinStats!AN222 - 'O_FinStats - Vals'!AN222","v":0},{"$f":"O_FinStats!AO222 - 'O_FinStats - Vals'!AO222","v":0},{"$f":"O_FinStats!AP222 - 'O_FinStats - Vals'!AP222","v":0},{"$f":"O_FinStats!AQ222 - 'O_FinStats - Vals'!AQ222","v":0},{"$f":"O_FinStats!AR222 - 'O_FinStats - Vals'!AR222","v":0},{"$f":"O_FinStats!AS222 - 'O_FinStats - Vals'!AS222","v":0},{"$f":"O_FinStats!AT222 - 'O_FinStats - Vals'!AT222","v":0},{"$f":"O_FinStats!AU222 - 'O_FinStats - Vals'!AU222","v":0},{"$f":"O_FinStats!AV222 - 'O_FinStats - Vals'!AV222","v":0},{"$f":"O_FinStats!AW222 - 'O_FinStats - Vals'!AW222","v":0},{"$f":"O_FinStats!AX222 - 'O_FinStats - Vals'!AX222","v":0},{"$f":"O_FinStats!AY222 - 'O_FinStats - Vals'!AY222","v":0},{"$f":"O_FinStats!AZ222 - 'O_FinStats - Vals'!AZ222","v":0},{"$f":"O_FinStats!BA222 - 'O_FinStats - Vals'!BA222","v":0},{"$f":"O_FinStats!BB222 - 'O_FinStats - Vals'!BB222","v":0},{"$f":"O_FinStats!BC222 - 'O_FinStats - Vals'!BC222","v":0},{"$f":"O_FinStats!BD222 - 'O_FinStats - Vals'!BD222","v":0},{"$f":"O_FinStats!BE222 - 'O_FinStats - Vals'!BE222","v":0},{"$f":"O_FinStats!BF222 - 'O_FinStats - Vals'!BF222","v":0},{"$f":"O_FinStats!BG222 - 'O_FinStats - Vals'!BG222","v":0},{"$f":"O_FinStats!BH222 - 'O_FinStats - Vals'!BH222","v":0},{"$f":"O_FinStats!BI222 - 'O_FinStats - Vals'!BI222","v":0},{"$f":"O_FinStats!BJ222 - 'O_FinStats - Vals'!BJ222","v":0}]
[]
[null,null,"Equity"]
[null,null,null,null,{"$f":"O_FinStats!E225","v":"Share Capital Balance c/f"},null,{"$f":"O_FinStats!G225","v":"£'000 "},{"$f":"O_FinStats!H225","v":"Nominal"},{"$f":"O_FinStats!I225","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y225 - 'O_FinStats - Vals'!Y225","v":0},null,{"$f":"O_FinStats!AA225 - 'O_FinStats - Vals'!AA225","v":0},{"$f":"O_FinStats!AB225 - 'O_FinStats - Vals'!AB225","v":0},{"$f":"O_FinStats!AC225 - 'O_FinStats - Vals'!AC225","v":0},{"$f":"O_FinStats!AD225 - 'O_FinStats - Vals'!AD225","v":0},{"$f":"O_FinStats!AE225 - 'O_FinStats - Vals'!AE225","v":0},{"$f":"O_FinStats!AF225 - 'O_FinStats - Vals'!AF225","v":0},{"$f":"O_FinStats!AG225 - 'O_FinStats - Vals'!AG225","v":0},{"$f":"O_FinStats!AH225 - 'O_FinStats - Vals'!AH225","v":0},{"$f":"O_FinStats!AI225 - 'O_FinStats - Vals'!AI225","v":0},{"$f":"O_FinStats!AJ225 - 'O_FinStats - Vals'!AJ225","v":0},{"$f":"O_FinStats!AK225 - 'O_FinStats - Vals'!AK225","v":0},{"$f":"O_FinStats!AL225 - 'O_FinStats - Vals'!AL225","v":0},{"$f":"O_FinStats!AM225 - 'O_FinStats - Vals'!AM225","v":0},{"$f":"O_FinStats!AN225 - 'O_FinStats - Vals'!AN225","v":0},{"$f":"O_FinStats!AO225 - 'O_FinStats - Vals'!AO225","v":0},{"$f":"O_FinStats!AP225 - 'O_FinStats - Vals'!AP225","v":0},{"$f":"O_FinStats!AQ225 - 'O_FinStats - Vals'!AQ225","v":0},{"$f":"O_FinStats!AR225 - 'O_FinStats - Vals'!AR225","v":0},{"$f":"O_FinStats!AS225 - 'O_FinStats - Vals'!AS225","v":0},{"$f":"O_FinStats!AT225 - 'O_FinStats - Vals'!AT225","v":0},{"$f":"O_FinStats!AU225 - 'O_FinStats - Vals'!AU225","v":0},{"$f":"O_FinStats!AV225 - 'O_FinStats - Vals'!AV225","v":0},{"$f":"O_FinStats!AW225 - 'O_FinStats - Vals'!AW225","v":0},{"$f":"O_FinStats!AX225 - 'O_FinStats - Vals'!AX225","v":0},{"$f":"O_FinStats!AY225 - 'O_FinStats - Vals'!AY225","v":0},{"$f":"O_FinStats!AZ225 - 'O_FinStats - Vals'!AZ225","v":0},{"$f":"O_FinStats!BA225 - 'O_FinStats - Vals'!BA225","v":0},{"$f":"O_FinStats!BB225 - 'O_FinStats - Vals'!BB225","v":0},{"$f":"O_FinStats!BC225 - 'O_FinStats - Vals'!BC225","v":0},{"$f":"O_FinStats!BD225 - 'O_FinStats - Vals'!BD225","v":0},{"$f":"O_FinStats!BE225 - 'O_FinStats - Vals'!BE225","v":0},{"$f":"O_FinStats!BF225 - 'O_FinStats - Vals'!BF225","v":0},{"$f":"O_FinStats!BG225 - 'O_FinStats - Vals'!BG225","v":0},{"$f":"O_FinStats!BH225 - 'O_FinStats - Vals'!BH225","v":0},{"$f":"O_FinStats!BI225 - 'O_FinStats - Vals'!BI225","v":0},{"$f":"O_FinStats!BJ225 - 'O_FinStats - Vals'!BJ225","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E226","v":"Cumulative Equity Transfer From Shareholders"},null,{"$f":"O_FinStats!G226","v":"£'000 "},{"$f":"O_FinStats!H226","v":"Nominal"},{"$f":"O_FinStats!I226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y226 - 'O_FinStats - Vals'!Y226","v":0},null,{"$f":"O_FinStats!AA226 - 'O_FinStats - Vals'!AA226","v":0},{"$f":"O_FinStats!AB226 - 'O_FinStats - Vals'!AB226","v":0},{"$f":"O_FinStats!AC226 - 'O_FinStats - Vals'!AC226","v":0},{"$f":"O_FinStats!AD226 - 'O_FinStats - Vals'!AD226","v":0},{"$f":"O_FinStats!AE226 - 'O_FinStats - Vals'!AE226","v":0},{"$f":"O_FinStats!AF226 - 'O_FinStats - Vals'!AF226","v":0},{"$f":"O_FinStats!AG226 - 'O_FinStats - Vals'!AG226","v":0},{"$f":"O_FinStats!AH226 - 'O_FinStats - Vals'!AH226","v":0},{"$f":"O_FinStats!AI226 - 'O_FinStats - Vals'!AI226","v":0},{"$f":"O_FinStats!AJ226 - 'O_FinStats - Vals'!AJ226","v":0},{"$f":"O_FinStats!AK226 - 'O_FinStats - Vals'!AK226","v":0},{"$f":"O_FinStats!AL226 - 'O_FinStats - Vals'!AL226","v":0},{"$f":"O_FinStats!AM226 - 'O_FinStats - Vals'!AM226","v":0},{"$f":"O_FinStats!AN226 - 'O_FinStats - Vals'!AN226","v":0},{"$f":"O_FinStats!AO226 - 'O_FinStats - Vals'!AO226","v":0},{"$f":"O_FinStats!AP226 - 'O_FinStats - Vals'!AP226","v":0},{"$f":"O_FinStats!AQ226 - 'O_FinStats - Vals'!AQ226","v":0},{"$f":"O_FinStats!AR226 - 'O_FinStats - Vals'!AR226","v":0},{"$f":"O_FinStats!AS226 - 'O_FinStats - Vals'!AS226","v":0},{"$f":"O_FinStats!AT226 - 'O_FinStats - Vals'!AT226","v":0},{"$f":"O_FinStats!AU226 - 'O_FinStats - Vals'!AU226","v":0},{"$f":"O_FinStats!AV226 - 'O_FinStats - Vals'!AV226","v":0},{"$f":"O_FinStats!AW226 - 'O_FinStats - Vals'!AW226","v":0},{"$f":"O_FinStats!AX226 - 'O_FinStats - Vals'!AX226","v":0},{"$f":"O_FinStats!AY226 - 'O_FinStats - Vals'!AY226","v":0},{"$f":"O_FinStats!AZ226 - 'O_FinStats - Vals'!AZ226","v":0},{"$f":"O_FinStats!BA226 - 'O_FinStats - Vals'!BA226","v":0},{"$f":"O_FinStats!BB226 - 'O_FinStats - Vals'!BB226","v":0},{"$f":"O_FinStats!BC226 - 'O_FinStats - Vals'!BC226","v":0},{"$f":"O_FinStats!BD226 - 'O_FinStats - Vals'!BD226","v":0},{"$f":"O_FinStats!BE226 - 'O_FinStats - Vals'!BE226","v":0},{"$f":"O_FinStats!BF226 - 'O_FinStats - Vals'!BF226","v":0},{"$f":"O_FinStats!BG226 - 'O_FinStats - Vals'!BG226","v":0},{"$f":"O_FinStats!BH226 - 'O_FinStats - Vals'!BH226","v":0},{"$f":"O_FinStats!BI226 - 'O_FinStats - Vals'!BI226","v":0},{"$f":"O_FinStats!BJ226 - 'O_FinStats - Vals'!BJ226","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E227","v":"Retained Earnings c/f"},null,{"$f":"O_FinStats!G227","v":"£'000 "},{"$f":"O_FinStats!H227","v":"Nominal"},{"$f":"O_FinStats!I227","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y227 - 'O_FinStats - Vals'!Y227","v":0},null,{"$f":"O_FinStats!AA227 - 'O_FinStats - Vals'!AA227","v":0},{"$f":"O_FinStats!AB227 - 'O_FinStats - Vals'!AB227","v":0},{"$f":"O_FinStats!AC227 - 'O_FinStats - Vals'!AC227","v":0},{"$f":"O_FinStats!AD227 - 'O_FinStats - Vals'!AD227","v":0},{"$f":"O_FinStats!AE227 - 'O_FinStats - Vals'!AE227","v":0},{"$f":"O_FinStats!AF227 - 'O_FinStats - Vals'!AF227","v":0},{"$f":"O_FinStats!AG227 - 'O_FinStats - Vals'!AG227","v":0},{"$f":"O_FinStats!AH227 - 'O_FinStats - Vals'!AH227","v":0},{"$f":"O_FinStats!AI227 - 'O_FinStats - Vals'!AI227","v":0},{"$f":"O_FinStats!AJ227 - 'O_FinStats - Vals'!AJ227","v":0},{"$f":"O_FinStats!AK227 - 'O_FinStats - Vals'!AK227","v":0},{"$f":"O_FinStats!AL227 - 'O_FinStats - Vals'!AL227","v":0},{"$f":"O_FinStats!AM227 - 'O_FinStats - Vals'!AM227","v":0},{"$f":"O_FinStats!AN227 - 'O_FinStats - Vals'!AN227","v":0},{"$f":"O_FinStats!AO227 - 'O_FinStats - Vals'!AO227","v":0},{"$f":"O_FinStats!AP227 - 'O_FinStats - Vals'!AP227","v":0},{"$f":"O_FinStats!AQ227 - 'O_FinStats - Vals'!AQ227","v":0},{"$f":"O_FinStats!AR227 - 'O_FinStats - Vals'!AR227","v":0},{"$f":"O_FinStats!AS227 - 'O_FinStats - Vals'!AS227","v":0},{"$f":"O_FinStats!AT227 - 'O_FinStats - Vals'!AT227","v":0},{"$f":"O_FinStats!AU227 - 'O_FinStats - Vals'!AU227","v":0},{"$f":"O_FinStats!AV227 - 'O_FinStats - Vals'!AV227","v":0},{"$f":"O_FinStats!AW227 - 'O_FinStats - Vals'!AW227","v":0},{"$f":"O_FinStats!AX227 - 'O_FinStats - Vals'!AX227","v":0},{"$f":"O_FinStats!AY227 - 'O_FinStats - Vals'!AY227","v":0},{"$f":"O_FinStats!AZ227 - 'O_FinStats - Vals'!AZ227","v":0},{"$f":"O_FinStats!BA227 - 'O_FinStats - Vals'!BA227","v":0},{"$f":"O_FinStats!BB227 - 'O_FinStats - Vals'!BB227","v":0},{"$f":"O_FinStats!BC227 - 'O_FinStats - Vals'!BC227","v":0},{"$f":"O_FinStats!BD227 - 'O_FinStats - Vals'!BD227","v":0},{"$f":"O_FinStats!BE227 - 'O_FinStats - Vals'!BE227","v":0},{"$f":"O_FinStats!BF227 - 'O_FinStats - Vals'!BF227","v":0},{"$f":"O_FinStats!BG227 - 'O_FinStats - Vals'!BG227","v":0},{"$f":"O_FinStats!BH227 - 'O_FinStats - Vals'!BH227","v":0},{"$f":"O_FinStats!BI227 - 'O_FinStats - Vals'!BI227","v":0},{"$f":"O_FinStats!BJ227 - 'O_FinStats - Vals'!BJ227","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E228","v":"Total Shareholder Funds"},null,{"$f":"O_FinStats!G228","v":"£'000 "},{"$f":"O_FinStats!H228","v":"Nominal"},{"$f":"O_FinStats!I228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA228 - 'O_FinStats - Vals'!AA228","v":0},{"$f":"O_FinStats!AB228 - 'O_FinStats - Vals'!AB228","v":0},{"$f":"O_FinStats!AC228 - 'O_FinStats - Vals'!AC228","v":0},{"$f":"O_FinStats!AD228 - 'O_FinStats - Vals'!AD228","v":0},{"$f":"O_FinStats!AE228 - 'O_FinStats - Vals'!AE228","v":0},{"$f":"O_FinStats!AF228 - 'O_FinStats - Vals'!AF228","v":0},{"$f":"O_FinStats!AG228 - 'O_FinStats - Vals'!AG228","v":0},{"$f":"O_FinStats!AH228 - 'O_FinStats - Vals'!AH228","v":0},{"$f":"O_FinStats!AI228 - 'O_FinStats - Vals'!AI228","v":0},{"$f":"O_FinStats!AJ228 - 'O_FinStats - Vals'!AJ228","v":0},{"$f":"O_FinStats!AK228 - 'O_FinStats - Vals'!AK228","v":0},{"$f":"O_FinStats!AL228 - 'O_FinStats - Vals'!AL228","v":0},{"$f":"O_FinStats!AM228 - 'O_FinStats - Vals'!AM228","v":0},{"$f":"O_FinStats!AN228 - 'O_FinStats - Vals'!AN228","v":0},{"$f":"O_FinStats!AO228 - 'O_FinStats - Vals'!AO228","v":0},{"$f":"O_FinStats!AP228 - 'O_FinStats - Vals'!AP228","v":0},{"$f":"O_FinStats!AQ228 - 'O_FinStats - Vals'!AQ228","v":0},{"$f":"O_FinStats!AR228 - 'O_FinStats - Vals'!AR228","v":0},{"$f":"O_FinStats!AS228 - 'O_FinStats - Vals'!AS228","v":0},{"$f":"O_FinStats!AT228 - 'O_FinStats - Vals'!AT228","v":0},{"$f":"O_FinStats!AU228 - 'O_FinStats - Vals'!AU228","v":0},{"$f":"O_FinStats!AV228 - 'O_FinStats - Vals'!AV228","v":0},{"$f":"O_FinStats!AW228 - 'O_FinStats - Vals'!AW228","v":0},{"$f":"O_FinStats!AX228 - 'O_FinStats - Vals'!AX228","v":0},{"$f":"O_FinStats!AY228 - 'O_FinStats - Vals'!AY228","v":0},{"$f":"O_FinStats!AZ228 - 'O_FinStats - Vals'!AZ228","v":0},{"$f":"O_FinStats!BA228 - 'O_FinStats - Vals'!BA228","v":0},{"$f":"O_FinStats!BB228 - 'O_FinStats - Vals'!BB228","v":0},{"$f":"O_FinStats!BC228 - 'O_FinStats - Vals'!BC228","v":0},{"$f":"O_FinStats!BD228 - 'O_FinStats - Vals'!BD228","v":0},{"$f":"O_FinStats!BE228 - 'O_FinStats - Vals'!BE228","v":0},{"$f":"O_FinStats!BF228 - 'O_FinStats - Vals'!BF228","v":0},{"$f":"O_FinStats!BG228 - 'O_FinStats - Vals'!BG228","v":0},{"$f":"O_FinStats!BH228 - 'O_FinStats - Vals'!BH228","v":0},{"$f":"O_FinStats!BI228 - 'O_FinStats - Vals'!BI228","v":0},{"$f":"O_FinStats!BJ228 - 'O_FinStats - Vals'!BJ228","v":0}]
[]
["Cash Flow Statement"]
[]
[null,null,null,"UKATS Revenue (including London Approach)"]
[null,null,null,null,{"$f":"O_FinStats!E233","v":"For Working Capital Calcs Received"},null,{"$f":"O_FinStats!G233","v":"£'000 "},{"$f":"O_FinStats!H233","v":"Nominal"},{"$f":"O_FinStats!I233","v":"CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y233 - 'O_FinStats - Vals'!Y233","v":0},null,{"$f":"O_FinStats!AA233 - 'O_FinStats - Vals'!AA233","v":0},{"$f":"O_FinStats!AB233 - 'O_FinStats - Vals'!AB233","v":0},{"$f":"O_FinStats!AC233 - 'O_FinStats - Vals'!AC233","v":0},{"$f":"O_FinStats!AD233 - 'O_FinStats - Vals'!AD233","v":0},{"$f":"O_FinStats!AE233 - 'O_FinStats - Vals'!AE233","v":0},{"$f":"O_FinStats!AF233 - 'O_FinStats - Vals'!AF233","v":0},{"$f":"O_FinStats!AG233 - 'O_FinStats - Vals'!AG233","v":0},{"$f":"O_FinStats!AH233 - 'O_FinStats - Vals'!AH233","v":0},{"$f":"O_FinStats!AI233 - 'O_FinStats - Vals'!AI233","v":0},{"$f":"O_FinStats!AJ233 - 'O_FinStats - Vals'!AJ233","v":0},{"$f":"O_FinStats!AK233 - 'O_FinStats - Vals'!AK233","v":0},{"$f":"O_FinStats!AL233 - 'O_FinStats - Vals'!AL233","v":0},{"$f":"O_FinStats!AM233 - 'O_FinStats - Vals'!AM233","v":0},{"$f":"O_FinStats!AN233 - 'O_FinStats - Vals'!AN233","v":0},{"$f":"O_FinStats!AO233 - 'O_FinStats - Vals'!AO233","v":0},{"$f":"O_FinStats!AP233 - 'O_FinStats - Vals'!AP233","v":0},{"$f":"O_FinStats!AQ233 - 'O_FinStats - Vals'!AQ233","v":0},{"$f":"O_FinStats!AR233 - 'O_FinStats - Vals'!AR233","v":0},{"$f":"O_FinStats!AS233 - 'O_FinStats - Vals'!AS233","v":0},{"$f":"O_FinStats!AT233 - 'O_FinStats - Vals'!AT233","v":0},{"$f":"O_FinStats!AU233 - 'O_FinStats - Vals'!AU233","v":0},{"$f":"O_FinStats!AV233 - 'O_FinStats - Vals'!AV233","v":0},{"$f":"O_FinStats!AW233 - 'O_FinStats - Vals'!AW233","v":0},{"$f":"O_FinStats!AX233 - 'O_FinStats - Vals'!AX233","v":0},{"$f":"O_FinStats!AY233 - 'O_FinStats - Vals'!AY233","v":0},{"$f":"O_FinStats!AZ233 - 'O_FinStats - Vals'!AZ233","v":0},{"$f":"O_FinStats!BA233 - 'O_FinStats - Vals'!BA233","v":0},{"$f":"O_FinStats!BB233 - 'O_FinStats - Vals'!BB233","v":0},{"$f":"O_FinStats!BC233 - 'O_FinStats - Vals'!BC233","v":0},{"$f":"O_FinStats!BD233 - 'O_FinStats - Vals'!BD233","v":0},{"$f":"O_FinStats!BE233 - 'O_FinStats - Vals'!BE233","v":0},{"$f":"O_FinStats!BF233 - 'O_FinStats - Vals'!BF233","v":0},{"$f":"O_FinStats!BG233 - 'O_FinStats - Vals'!BG233","v":0},{"$f":"O_FinStats!BH233 - 'O_FinStats - Vals'!BH233","v":0},{"$f":"O_FinStats!BI233 - 'O_FinStats - Vals'!BI233","v":0},{"$f":"O_FinStats!BJ233 - 'O_FinStats - Vals'!BJ233","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E234","v":"RP3 TRS Revenues Received"},null,{"$f":"O_FinStats!G234","v":"£'000 "},{"$f":"O_FinStats!H234","v":"Nominal"},{"$f":"O_FinStats!I234","v":"CF"}]
[null,null,null,null,{"$f":"O_FinStats!E235","v":"INEA Grant Funding received"},null,{"$f":"O_FinStats!G235","v":"£'000"},{"$f":"O_FinStats!H235","v":"Nominal"},{"$f":"O_FinStats!I235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y235 - 'O_FinStats - Vals'!Y235","v":0},null,{"$f":"O_FinStats!AA235 - 'O_FinStats - Vals'!AA235","v":0},{"$f":"O_FinStats!AB235 - 'O_FinStats - Vals'!AB235","v":0},{"$f":"O_FinStats!AC235 - 'O_FinStats - Vals'!AC235","v":0},{"$f":"O_FinStats!AD235 - 'O_FinStats - Vals'!AD235","v":0},{"$f":"O_FinStats!AE235 - 'O_FinStats - Vals'!AE235","v":0},{"$f":"O_FinStats!AF235 - 'O_FinStats - Vals'!AF235","v":0},{"$f":"O_FinStats!AG235 - 'O_FinStats - Vals'!AG235","v":0},{"$f":"O_FinStats!AH235 - 'O_FinStats - Vals'!AH235","v":0},{"$f":"O_FinStats!AI235 - 'O_FinStats - Vals'!AI235","v":0},{"$f":"O_FinStats!AJ235 - 'O_FinStats - Vals'!AJ235","v":0},{"$f":"O_FinStats!AK235 - 'O_FinStats - Vals'!AK235","v":0},{"$f":"O_FinStats!AL235 - 'O_FinStats - Vals'!AL235","v":0},{"$f":"O_FinStats!AM235 - 'O_FinStats - Vals'!AM235","v":0},{"$f":"O_FinStats!AN235 - 'O_FinStats - Vals'!AN235","v":0},{"$f":"O_FinStats!AO235 - 'O_FinStats - Vals'!AO235","v":0},{"$f":"O_FinStats!AP235 - 'O_FinStats - Vals'!AP235","v":0},{"$f":"O_FinStats!AQ235 - 'O_FinStats - Vals'!AQ235","v":0},{"$f":"O_FinStats!AR235 - 'O_FinStats - Vals'!AR235","v":0},{"$f":"O_FinStats!AS235 - 'O_FinStats - Vals'!AS235","v":0},{"$f":"O_FinStats!AT235 - 'O_FinStats - Vals'!AT235","v":0},{"$f":"O_FinStats!AU235 - 'O_FinStats - Vals'!AU235","v":0},{"$f":"O_FinStats!AV235 - 'O_FinStats - Vals'!AV235","v":0},{"$f":"O_FinStats!AW235 - 'O_FinStats - Vals'!AW235","v":0},{"$f":"O_FinStats!AX235 - 'O_FinStats - Vals'!AX235","v":0},{"$f":"O_FinStats!AY235 - 'O_FinStats - Vals'!AY235","v":0},{"$f":"O_FinStats!AZ235 - 'O_FinStats - Vals'!AZ235","v":0},{"$f":"O_FinStats!BA235 - 'O_FinStats - Vals'!BA235","v":0},{"$f":"O_FinStats!BB235 - 'O_FinStats - Vals'!BB235","v":0},{"$f":"O_FinStats!BC235 - 'O_FinStats - Vals'!BC235","v":0},{"$f":"O_FinStats!BD235 - 'O_FinStats - Vals'!BD235","v":0},{"$f":"O_FinStats!BE235 - 'O_FinStats - Vals'!BE235","v":0},{"$f":"O_FinStats!BF235 - 'O_FinStats - Vals'!BF235","v":0},{"$f":"O_FinStats!BG235 - 'O_FinStats - Vals'!BG235","v":0},{"$f":"O_FinStats!BH235 - 'O_FinStats - Vals'!BH235","v":0},{"$f":"O_FinStats!BI235 - 'O_FinStats - Vals'!BI235","v":0},{"$f":"O_FinStats!BJ235 - 'O_FinStats - Vals'!BJ235","v":0}]
[]
[null,null,null,"Oceanic Revenue"]
[null,null,null,null,{"$f":"O_FinStats!E238","v":"Oceanic Revenue Received"},null,{"$f":"O_FinStats!G238","v":"£'000"},{"$f":"O_FinStats!H238","v":"Nominal"},{"$f":"O_FinStats!I238","v":"Two actual rows and combined intow one output row, so the logic in this row is different to the rest of the block/"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y238 - 'O_FinStats - Vals'!Y238","v":0},null,{"$f":"O_FinStats!AA238 - 'O_FinStats - Vals'!AA238","v":0},{"$f":"O_FinStats!AB238 - 'O_FinStats - Vals'!AB238","v":0},{"$f":"O_FinStats!AC238 - 'O_FinStats - Vals'!AC238","v":0},{"$f":"O_FinStats!AD238 - 'O_FinStats - Vals'!AD238","v":0},{"$f":"O_FinStats!AE238 - 'O_FinStats - Vals'!AE238","v":0},{"$f":"O_FinStats!AF238 - 'O_FinStats - Vals'!AF238","v":0},{"$f":"O_FinStats!AG238 - 'O_FinStats - Vals'!AG238","v":0},{"$f":"O_FinStats!AH238 - 'O_FinStats - Vals'!AH238","v":0},{"$f":"O_FinStats!AI238 - 'O_FinStats - Vals'!AI238","v":0},{"$f":"O_FinStats!AJ238 - 'O_FinStats - Vals'!AJ238","v":0},{"$f":"O_FinStats!AK238 - 'O_FinStats - Vals'!AK238","v":0},{"$f":"O_FinStats!AL238 - 'O_FinStats - Vals'!AL238","v":0},{"$f":"O_FinStats!AM238 - 'O_FinStats - Vals'!AM238","v":0},{"$f":"O_FinStats!AN238 - 'O_FinStats - Vals'!AN238","v":0},{"$f":"O_FinStats!AO238 - 'O_FinStats - Vals'!AO238","v":0},{"$f":"O_FinStats!AP238 - 'O_FinStats - Vals'!AP238","v":0},{"$f":"O_FinStats!AQ238 - 'O_FinStats - Vals'!AQ238","v":0},{"$f":"O_FinStats!AR238 - 'O_FinStats - Vals'!AR238","v":0},{"$f":"O_FinStats!AS238 - 'O_FinStats - Vals'!AS238","v":0},{"$f":"O_FinStats!AT238 - 'O_FinStats - Vals'!AT238","v":0},{"$f":"O_FinStats!AU238 - 'O_FinStats - Vals'!AU238","v":0},{"$f":"O_FinStats!AV238 - 'O_FinStats - Vals'!AV238","v":0},{"$f":"O_FinStats!AW238 - 'O_FinStats - Vals'!AW238","v":0},{"$f":"O_FinStats!AX238 - 'O_FinStats - Vals'!AX238","v":0},{"$f":"O_FinStats!AY238 - 'O_FinStats - Vals'!AY238","v":0},{"$f":"O_FinStats!AZ238 - 'O_FinStats - Vals'!AZ238","v":0},{"$f":"O_FinStats!BA238 - 'O_FinStats - Vals'!BA238","v":0},{"$f":"O_FinStats!BB238 - 'O_FinStats - Vals'!BB238","v":0},{"$f":"O_FinStats!BC238 - 'O_FinStats - Vals'!BC238","v":0},{"$f":"O_FinStats!BD238 - 'O_FinStats - Vals'!BD238","v":0},{"$f":"O_FinStats!BE238 - 'O_FinStats - Vals'!BE238","v":0},{"$f":"O_FinStats!BF238 - 'O_FinStats - Vals'!BF238","v":0},{"$f":"O_FinStats!BG238 - 'O_FinStats - Vals'!BG238","v":0},{"$f":"O_FinStats!BH238 - 'O_FinStats - Vals'!BH238","v":0},{"$f":"O_FinStats!BI238 - 'O_FinStats - Vals'!BI238","v":0},{"$f":"O_FinStats!BJ238 - 'O_FinStats - Vals'!BJ238","v":0}]
[]
[null,null,null,"Disposals"]
[null,null,null,null,{"$f":"O_FinStats!E241","v":"Oceanic Fixed Asset - disposal proceeds"},null,{"$f":"O_FinStats!G241","v":"£'000"},{"$f":"O_FinStats!H241","v":"Nominal"},{"$f":"O_FinStats!I241","v":"IE and CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y241 - 'O_FinStats - Vals'!Y241","v":0},null,{"$f":"O_FinStats!AA241 - 'O_FinStats - Vals'!AA241","v":0},{"$f":"O_FinStats!AB241 - 'O_FinStats - Vals'!AB241","v":0},{"$f":"O_FinStats!AC241 - 'O_FinStats - Vals'!AC241","v":0},{"$f":"O_FinStats!AD241 - 'O_FinStats - Vals'!AD241","v":0},{"$f":"O_FinStats!AE241 - 'O_FinStats - Vals'!AE241","v":0},{"$f":"O_FinStats!AF241 - 'O_FinStats - Vals'!AF241","v":0},{"$f":"O_FinStats!AG241 - 'O_FinStats - Vals'!AG241","v":0},{"$f":"O_FinStats!AH241 - 'O_FinStats - Vals'!AH241","v":0},{"$f":"O_FinStats!AI241 - 'O_FinStats - Vals'!AI241","v":0},{"$f":"O_FinStats!AJ241 - 'O_FinStats - Vals'!AJ241","v":0},{"$f":"O_FinStats!AK241 - 'O_FinStats - Vals'!AK241","v":0},{"$f":"O_FinStats!AL241 - 'O_FinStats - Vals'!AL241","v":0},{"$f":"O_FinStats!AM241 - 'O_FinStats - Vals'!AM241","v":0},{"$f":"O_FinStats!AN241 - 'O_FinStats - Vals'!AN241","v":0},{"$f":"O_FinStats!AO241 - 'O_FinStats - Vals'!AO241","v":0},{"$f":"O_FinStats!AP241 - 'O_FinStats - Vals'!AP241","v":0},{"$f":"O_FinStats!AQ241 - 'O_FinStats - Vals'!AQ241","v":0},{"$f":"O_FinStats!AR241 - 'O_FinStats - Vals'!AR241","v":0},{"$f":"O_FinStats!AS241 - 'O_FinStats - Vals'!AS241","v":0},{"$f":"O_FinStats!AT241 - 'O_FinStats - Vals'!AT241","v":0},{"$f":"O_FinStats!AU241 - 'O_FinStats - Vals'!AU241","v":0},{"$f":"O_FinStats!AV241 - 'O_FinStats - Vals'!AV241","v":0},{"$f":"O_FinStats!AW241 - 'O_FinStats - Vals'!AW241","v":0},{"$f":"O_FinStats!AX241 - 'O_FinStats - Vals'!AX241","v":0},{"$f":"O_FinStats!AY241 - 'O_FinStats - Vals'!AY241","v":0},{"$f":"O_FinStats!AZ241 - 'O_FinStats - Vals'!AZ241","v":0},{"$f":"O_FinStats!BA241 - 'O_FinStats - Vals'!BA241","v":0},{"$f":"O_FinStats!BB241 - 'O_FinStats - Vals'!BB241","v":0},{"$f":"O_FinStats!BC241 - 'O_FinStats - Vals'!BC241","v":0},{"$f":"O_FinStats!BD241 - 'O_FinStats - Vals'!BD241","v":0},{"$f":"O_FinStats!BE241 - 'O_FinStats - Vals'!BE241","v":0},{"$f":"O_FinStats!BF241 - 'O_FinStats - Vals'!BF241","v":0},{"$f":"O_FinStats!BG241 - 'O_FinStats - Vals'!BG241","v":0},{"$f":"O_FinStats!BH241 - 'O_FinStats - Vals'!BH241","v":0},{"$f":"O_FinStats!BI241 - 'O_FinStats - Vals'!BI241","v":0},{"$f":"O_FinStats!BJ241 - 'O_FinStats - Vals'!BJ241","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E242","v":"UKATS Fixed Asset - disposal proceeds"},null,{"$f":"O_FinStats!G242","v":"£'000"},{"$f":"O_FinStats!H242","v":"Nominal"},{"$f":"O_FinStats!I242","v":"IE and CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y242 - 'O_FinStats - Vals'!Y242","v":0},null,{"$f":"O_FinStats!AA242 - 'O_FinStats - Vals'!AA242","v":0},{"$f":"O_FinStats!AB242 - 'O_FinStats - Vals'!AB242","v":0},{"$f":"O_FinStats!AC242 - 'O_FinStats - Vals'!AC242","v":0},{"$f":"O_FinStats!AD242 - 'O_FinStats - Vals'!AD242","v":0},{"$f":"O_FinStats!AE242 - 'O_FinStats - Vals'!AE242","v":0},{"$f":"O_FinStats!AF242 - 'O_FinStats - Vals'!AF242","v":0},{"$f":"O_FinStats!AG242 - 'O_FinStats - Vals'!AG242","v":0},{"$f":"O_FinStats!AH242 - 'O_FinStats - Vals'!AH242","v":0},{"$f":"O_FinStats!AI242 - 'O_FinStats - Vals'!AI242","v":0},{"$f":"O_FinStats!AJ242 - 'O_FinStats - Vals'!AJ242","v":0},{"$f":"O_FinStats!AK242 - 'O_FinStats - Vals'!AK242","v":0},{"$f":"O_FinStats!AL242 - 'O_FinStats - Vals'!AL242","v":0},{"$f":"O_FinStats!AM242 - 'O_FinStats - Vals'!AM242","v":0},{"$f":"O_FinStats!AN242 - 'O_FinStats - Vals'!AN242","v":0},{"$f":"O_FinStats!AO242 - 'O_FinStats - Vals'!AO242","v":0},{"$f":"O_FinStats!AP242 - 'O_FinStats - Vals'!AP242","v":0},{"$f":"O_FinStats!AQ242 - 'O_FinStats - Vals'!AQ242","v":0},{"$f":"O_FinStats!AR242 - 'O_FinStats - Vals'!AR242","v":0},{"$f":"O_FinStats!AS242 - 'O_FinStats - Vals'!AS242","v":0},{"$f":"O_FinStats!AT242 - 'O_FinStats - Vals'!AT242","v":0},{"$f":"O_FinStats!AU242 - 'O_FinStats - Vals'!AU242","v":0},{"$f":"O_FinStats!AV242 - 'O_FinStats - Vals'!AV242","v":0},{"$f":"O_FinStats!AW242 - 'O_FinStats - Vals'!AW242","v":0},{"$f":"O_FinStats!AX242 - 'O_FinStats - Vals'!AX242","v":0},{"$f":"O_FinStats!AY242 - 'O_FinStats - Vals'!AY242","v":0},{"$f":"O_FinStats!AZ242 - 'O_FinStats - Vals'!AZ242","v":0},{"$f":"O_FinStats!BA242 - 'O_FinStats - Vals'!BA242","v":0},{"$f":"O_FinStats!BB242 - 'O_FinStats - Vals'!BB242","v":0},{"$f":"O_FinStats!BC242 - 'O_FinStats - Vals'!BC242","v":0},{"$f":"O_FinStats!BD242 - 'O_FinStats - Vals'!BD242","v":0},{"$f":"O_FinStats!BE242 - 'O_FinStats - Vals'!BE242","v":0},{"$f":"O_FinStats!BF242 - 'O_FinStats - Vals'!BF242","v":0},{"$f":"O_FinStats!BG242 - 'O_FinStats - Vals'!BG242","v":0},{"$f":"O_FinStats!BH242 - 'O_FinStats - Vals'!BH242","v":0},{"$f":"O_FinStats!BI242 - 'O_FinStats - Vals'!BI242","v":0},{"$f":"O_FinStats!BJ242 - 'O_FinStats - Vals'!BJ242","v":0}]
[]
[null,null,null,"Grants"]
[null,null,null,null,{"$f":"O_FinStats!E245","v":"Oceanic - Grant and other contributions received"},null,{"$f":"O_FinStats!G245","v":"£'000 "},{"$f":"O_FinStats!H245","v":"Nominal"},{"$f":"O_FinStats!I245","v":"CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y245 - 'O_FinStats - Vals'!Y245","v":0},null,{"$f":"O_FinStats!AA245 - 'O_FinStats - Vals'!AA245","v":0},{"$f":"O_FinStats!AB245 - 'O_FinStats - Vals'!AB245","v":0},{"$f":"O_FinStats!AC245 - 'O_FinStats - Vals'!AC245","v":0},{"$f":"O_FinStats!AD245 - 'O_FinStats - Vals'!AD245","v":0},{"$f":"O_FinStats!AE245 - 'O_FinStats - Vals'!AE245","v":0},{"$f":"O_FinStats!AF245 - 'O_FinStats - Vals'!AF245","v":0},{"$f":"O_FinStats!AG245 - 'O_FinStats - Vals'!AG245","v":0},{"$f":"O_FinStats!AH245 - 'O_FinStats - Vals'!AH245","v":0},{"$f":"O_FinStats!AI245 - 'O_FinStats - Vals'!AI245","v":0},{"$f":"O_FinStats!AJ245 - 'O_FinStats - Vals'!AJ245","v":0},{"$f":"O_FinStats!AK245 - 'O_FinStats - Vals'!AK245","v":0},{"$f":"O_FinStats!AL245 - 'O_FinStats - Vals'!AL245","v":0},{"$f":"O_FinStats!AM245 - 'O_FinStats - Vals'!AM245","v":0},{"$f":"O_FinStats!AN245 - 'O_FinStats - Vals'!AN245","v":0},{"$f":"O_FinStats!AO245 - 'O_FinStats - Vals'!AO245","v":0},{"$f":"O_FinStats!AP245 - 'O_FinStats - Vals'!AP245","v":0},{"$f":"O_FinStats!AQ245 - 'O_FinStats - Vals'!AQ245","v":0},{"$f":"O_FinStats!AR245 - 'O_FinStats - Vals'!AR245","v":0},{"$f":"O_FinStats!AS245 - 'O_FinStats - Vals'!AS245","v":0},{"$f":"O_FinStats!AT245 - 'O_FinStats - Vals'!AT245","v":0},{"$f":"O_FinStats!AU245 - 'O_FinStats - Vals'!AU245","v":0},{"$f":"O_FinStats!AV245 - 'O_FinStats - Vals'!AV245","v":0},{"$f":"O_FinStats!AW245 - 'O_FinStats - Vals'!AW245","v":0},{"$f":"O_FinStats!AX245 - 'O_FinStats - Vals'!AX245","v":0},{"$f":"O_FinStats!AY245 - 'O_FinStats - Vals'!AY245","v":0},{"$f":"O_FinStats!AZ245 - 'O_FinStats - Vals'!AZ245","v":0},{"$f":"O_FinStats!BA245 - 'O_FinStats - Vals'!BA245","v":0},{"$f":"O_FinStats!BB245 - 'O_FinStats - Vals'!BB245","v":0},{"$f":"O_FinStats!BC245 - 'O_FinStats - Vals'!BC245","v":0},{"$f":"O_FinStats!BD245 - 'O_FinStats - Vals'!BD245","v":0},{"$f":"O_FinStats!BE245 - 'O_FinStats - Vals'!BE245","v":0},{"$f":"O_FinStats!BF245 - 'O_FinStats - Vals'!BF245","v":0},{"$f":"O_FinStats!BG245 - 'O_FinStats - Vals'!BG245","v":0},{"$f":"O_FinStats!BH245 - 'O_FinStats - Vals'!BH245","v":0},{"$f":"O_FinStats!BI245 - 'O_FinStats - Vals'!BI245","v":0},{"$f":"O_FinStats!BJ245 - 'O_FinStats - Vals'!BJ245","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E246","v":"UKATS - Grant and other contributions received"},null,{"$f":"O_FinStats!G246","v":"£'000 "},{"$f":"O_FinStats!H246","v":"Nominal"},{"$f":"O_FinStats!I246","v":"CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y246 - 'O_FinStats - Vals'!Y246","v":0},null,{"$f":"O_FinStats!AA246 - 'O_FinStats - Vals'!AA246","v":0},{"$f":"O_FinStats!AB246 - 'O_FinStats - Vals'!AB246","v":0},{"$f":"O_FinStats!AC246 - 'O_FinStats - Vals'!AC246","v":0},{"$f":"O_FinStats!AD246 - 'O_FinStats - Vals'!AD246","v":0},{"$f":"O_FinStats!AE246 - 'O_FinStats - Vals'!AE246","v":0},{"$f":"O_FinStats!AF246 - 'O_FinStats - Vals'!AF246","v":0},{"$f":"O_FinStats!AG246 - 'O_FinStats - Vals'!AG246","v":0},{"$f":"O_FinStats!AH246 - 'O_FinStats - Vals'!AH246","v":0},{"$f":"O_FinStats!AI246 - 'O_FinStats - Vals'!AI246","v":0},{"$f":"O_FinStats!AJ246 - 'O_FinStats - Vals'!AJ246","v":0},{"$f":"O_FinStats!AK246 - 'O_FinStats - Vals'!AK246","v":0},{"$f":"O_FinStats!AL246 - 'O_FinStats - Vals'!AL246","v":0},{"$f":"O_FinStats!AM246 - 'O_FinStats - Vals'!AM246","v":0},{"$f":"O_FinStats!AN246 - 'O_FinStats - Vals'!AN246","v":0},{"$f":"O_FinStats!AO246 - 'O_FinStats - Vals'!AO246","v":0},{"$f":"O_FinStats!AP246 - 'O_FinStats - Vals'!AP246","v":0},{"$f":"O_FinStats!AQ246 - 'O_FinStats - Vals'!AQ246","v":0},{"$f":"O_FinStats!AR246 - 'O_FinStats - Vals'!AR246","v":0},{"$f":"O_FinStats!AS246 - 'O_FinStats - Vals'!AS246","v":0},{"$f":"O_FinStats!AT246 - 'O_FinStats - Vals'!AT246","v":0},{"$f":"O_FinStats!AU246 - 'O_FinStats - Vals'!AU246","v":0},{"$f":"O_FinStats!AV246 - 'O_FinStats - Vals'!AV246","v":0},{"$f":"O_FinStats!AW246 - 'O_FinStats - Vals'!AW246","v":0},{"$f":"O_FinStats!AX246 - 'O_FinStats - Vals'!AX246","v":0},{"$f":"O_FinStats!AY246 - 'O_FinStats - Vals'!AY246","v":0},{"$f":"O_FinStats!AZ246 - 'O_FinStats - Vals'!AZ246","v":0},{"$f":"O_FinStats!BA246 - 'O_FinStats - Vals'!BA246","v":0},{"$f":"O_FinStats!BB246 - 'O_FinStats - Vals'!BB246","v":0},{"$f":"O_FinStats!BC246 - 'O_FinStats - Vals'!BC246","v":0},{"$f":"O_FinStats!BD246 - 'O_FinStats - Vals'!BD246","v":0},{"$f":"O_FinStats!BE246 - 'O_FinStats - Vals'!BE246","v":0},{"$f":"O_FinStats!BF246 - 'O_FinStats - Vals'!BF246","v":0},{"$f":"O_FinStats!BG246 - 'O_FinStats - Vals'!BG246","v":0},{"$f":"O_FinStats!BH246 - 'O_FinStats - Vals'!BH246","v":0},{"$f":"O_FinStats!BI246 - 'O_FinStats - Vals'!BI246","v":0},{"$f":"O_FinStats!BJ246 - 'O_FinStats - Vals'!BJ246","v":0}]
[]
[null,null,null,"UKATS Operating Costs (including London Approach)"]
[null,null,null,null,{"$f":"O_FinStats!E249","v":"UKATS - Opex Cash Movement"},null,{"$f":"O_FinStats!G249","v":"£'000"},{"$f":"O_FinStats!H249","v":"Nominal"},{"$f":"O_FinStats!I249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y249 - 'O_FinStats - Vals'!Y249","v":0},null,{"$f":"O_FinStats!AA249 - 'O_FinStats - Vals'!AA249","v":0},{"$f":"O_FinStats!AB249 - 'O_FinStats - Vals'!AB249","v":0},{"$f":"O_FinStats!AC249 - 'O_FinStats - Vals'!AC249","v":0},{"$f":"O_FinStats!AD249 - 'O_FinStats - Vals'!AD249","v":0},{"$f":"O_FinStats!AE249 - 'O_FinStats - Vals'!AE249","v":0},{"$f":"O_FinStats!AF249 - 'O_FinStats - Vals'!AF249","v":0},{"$f":"O_FinStats!AG249 - 'O_FinStats - Vals'!AG249","v":0},{"$f":"O_FinStats!AH249 - 'O_FinStats - Vals'!AH249","v":0},{"$f":"O_FinStats!AI249 - 'O_FinStats - Vals'!AI249","v":0},{"$f":"O_FinStats!AJ249 - 'O_FinStats - Vals'!AJ249","v":0},{"$f":"O_FinStats!AK249 - 'O_FinStats - Vals'!AK249","v":0},{"$f":"O_FinStats!AL249 - 'O_FinStats - Vals'!AL249","v":0},{"$f":"O_FinStats!AM249 - 'O_FinStats - Vals'!AM249","v":0},{"$f":"O_FinStats!AN249 - 'O_FinStats - Vals'!AN249","v":0},{"$f":"O_FinStats!AO249 - 'O_FinStats - Vals'!AO249","v":0},{"$f":"O_FinStats!AP249 - 'O_FinStats - Vals'!AP249","v":0},{"$f":"O_FinStats!AQ249 - 'O_FinStats - Vals'!AQ249","v":0},{"$f":"O_FinStats!AR249 - 'O_FinStats - Vals'!AR249","v":0},{"$f":"O_FinStats!AS249 - 'O_FinStats - Vals'!AS249","v":0},{"$f":"O_FinStats!AT249 - 'O_FinStats - Vals'!AT249","v":0},{"$f":"O_FinStats!AU249 - 'O_FinStats - Vals'!AU249","v":0},{"$f":"O_FinStats!AV249 - 'O_FinStats - Vals'!AV249","v":0},{"$f":"O_FinStats!AW249 - 'O_FinStats - Vals'!AW249","v":0},{"$f":"O_FinStats!AX249 - 'O_FinStats - Vals'!AX249","v":0},{"$f":"O_FinStats!AY249 - 'O_FinStats - Vals'!AY249","v":0},{"$f":"O_FinStats!AZ249 - 'O_FinStats - Vals'!AZ249","v":0},{"$f":"O_FinStats!BA249 - 'O_FinStats - Vals'!BA249","v":0},{"$f":"O_FinStats!BB249 - 'O_FinStats - Vals'!BB249","v":0},{"$f":"O_FinStats!BC249 - 'O_FinStats - Vals'!BC249","v":0},{"$f":"O_FinStats!BD249 - 'O_FinStats - Vals'!BD249","v":0},{"$f":"O_FinStats!BE249 - 'O_FinStats - Vals'!BE249","v":0},{"$f":"O_FinStats!BF249 - 'O_FinStats - Vals'!BF249","v":0},{"$f":"O_FinStats!BG249 - 'O_FinStats - Vals'!BG249","v":0},{"$f":"O_FinStats!BH249 - 'O_FinStats - Vals'!BH249","v":0},{"$f":"O_FinStats!BI249 - 'O_FinStats - Vals'!BI249","v":0},{"$f":"O_FinStats!BJ249 - 'O_FinStats - Vals'!BJ249","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E250","v":"UKATS - Movement in Prepayments"},null,{"$f":"O_FinStats!G250","v":"£'000"},{"$f":"O_FinStats!H250","v":"Nominal"},{"$f":"O_FinStats!I250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y250 - 'O_FinStats - Vals'!Y250","v":0},null,{"$f":"O_FinStats!AA250 - 'O_FinStats - Vals'!AA250","v":0},{"$f":"O_FinStats!AB250 - 'O_FinStats - Vals'!AB250","v":0},{"$f":"O_FinStats!AC250 - 'O_FinStats - Vals'!AC250","v":0},{"$f":"O_FinStats!AD250 - 'O_FinStats - Vals'!AD250","v":0},{"$f":"O_FinStats!AE250 - 'O_FinStats - Vals'!AE250","v":0},{"$f":"O_FinStats!AF250 - 'O_FinStats - Vals'!AF250","v":0},{"$f":"O_FinStats!AG250 - 'O_FinStats - Vals'!AG250","v":0},{"$f":"O_FinStats!AH250 - 'O_FinStats - Vals'!AH250","v":0},{"$f":"O_FinStats!AI250 - 'O_FinStats - Vals'!AI250","v":0},{"$f":"O_FinStats!AJ250 - 'O_FinStats - Vals'!AJ250","v":0},{"$f":"O_FinStats!AK250 - 'O_FinStats - Vals'!AK250","v":0},{"$f":"O_FinStats!AL250 - 'O_FinStats - Vals'!AL250","v":0},{"$f":"O_FinStats!AM250 - 'O_FinStats - Vals'!AM250","v":0},{"$f":"O_FinStats!AN250 - 'O_FinStats - Vals'!AN250","v":0},{"$f":"O_FinStats!AO250 - 'O_FinStats - Vals'!AO250","v":0},{"$f":"O_FinStats!AP250 - 'O_FinStats - Vals'!AP250","v":0},{"$f":"O_FinStats!AQ250 - 'O_FinStats - Vals'!AQ250","v":0},{"$f":"O_FinStats!AR250 - 'O_FinStats - Vals'!AR250","v":0},{"$f":"O_FinStats!AS250 - 'O_FinStats - Vals'!AS250","v":0},{"$f":"O_FinStats!AT250 - 'O_FinStats - Vals'!AT250","v":0},{"$f":"O_FinStats!AU250 - 'O_FinStats - Vals'!AU250","v":0},{"$f":"O_FinStats!AV250 - 'O_FinStats - Vals'!AV250","v":0},{"$f":"O_FinStats!AW250 - 'O_FinStats - Vals'!AW250","v":0},{"$f":"O_FinStats!AX250 - 'O_FinStats - Vals'!AX250","v":0},{"$f":"O_FinStats!AY250 - 'O_FinStats - Vals'!AY250","v":0},{"$f":"O_FinStats!AZ250 - 'O_FinStats - Vals'!AZ250","v":0},{"$f":"O_FinStats!BA250 - 'O_FinStats - Vals'!BA250","v":0},{"$f":"O_FinStats!BB250 - 'O_FinStats - Vals'!BB250","v":0},{"$f":"O_FinStats!BC250 - 'O_FinStats - Vals'!BC250","v":0},{"$f":"O_FinStats!BD250 - 'O_FinStats - Vals'!BD250","v":0},{"$f":"O_FinStats!BE250 - 'O_FinStats - Vals'!BE250","v":0},{"$f":"O_FinStats!BF250 - 'O_FinStats - Vals'!BF250","v":0},{"$f":"O_FinStats!BG250 - 'O_FinStats - Vals'!BG250","v":0},{"$f":"O_FinStats!BH250 - 'O_FinStats - Vals'!BH250","v":0},{"$f":"O_FinStats!BI250 - 'O_FinStats - Vals'!BI250","v":0},{"$f":"O_FinStats!BJ250 - 'O_FinStats - Vals'!BJ250","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E251","v":"UKATS - Movement in Accruals"},null,{"$f":"O_FinStats!G251","v":"£'000"},{"$f":"O_FinStats!H251","v":"Nominal"},{"$f":"O_FinStats!I251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y251 - 'O_FinStats - Vals'!Y251","v":0},null,{"$f":"O_FinStats!AA251 - 'O_FinStats - Vals'!AA251","v":0},{"$f":"O_FinStats!AB251 - 'O_FinStats - Vals'!AB251","v":0},{"$f":"O_FinStats!AC251 - 'O_FinStats - Vals'!AC251","v":0},{"$f":"O_FinStats!AD251 - 'O_FinStats - Vals'!AD251","v":0},{"$f":"O_FinStats!AE251 - 'O_FinStats - Vals'!AE251","v":0},{"$f":"O_FinStats!AF251 - 'O_FinStats - Vals'!AF251","v":0},{"$f":"O_FinStats!AG251 - 'O_FinStats - Vals'!AG251","v":0},{"$f":"O_FinStats!AH251 - 'O_FinStats - Vals'!AH251","v":0},{"$f":"O_FinStats!AI251 - 'O_FinStats - Vals'!AI251","v":0},{"$f":"O_FinStats!AJ251 - 'O_FinStats - Vals'!AJ251","v":0},{"$f":"O_FinStats!AK251 - 'O_FinStats - Vals'!AK251","v":0},{"$f":"O_FinStats!AL251 - 'O_FinStats - Vals'!AL251","v":0},{"$f":"O_FinStats!AM251 - 'O_FinStats - Vals'!AM251","v":0},{"$f":"O_FinStats!AN251 - 'O_FinStats - Vals'!AN251","v":0},{"$f":"O_FinStats!AO251 - 'O_FinStats - Vals'!AO251","v":0},{"$f":"O_FinStats!AP251 - 'O_FinStats - Vals'!AP251","v":0},{"$f":"O_FinStats!AQ251 - 'O_FinStats - Vals'!AQ251","v":0},{"$f":"O_FinStats!AR251 - 'O_FinStats - Vals'!AR251","v":0},{"$f":"O_FinStats!AS251 - 'O_FinStats - Vals'!AS251","v":0},{"$f":"O_FinStats!AT251 - 'O_FinStats - Vals'!AT251","v":0},{"$f":"O_FinStats!AU251 - 'O_FinStats - Vals'!AU251","v":0},{"$f":"O_FinStats!AV251 - 'O_FinStats - Vals'!AV251","v":0},{"$f":"O_FinStats!AW251 - 'O_FinStats - Vals'!AW251","v":0},{"$f":"O_FinStats!AX251 - 'O_FinStats - Vals'!AX251","v":0},{"$f":"O_FinStats!AY251 - 'O_FinStats - Vals'!AY251","v":0},{"$f":"O_FinStats!AZ251 - 'O_FinStats - Vals'!AZ251","v":0},{"$f":"O_FinStats!BA251 - 'O_FinStats - Vals'!BA251","v":0},{"$f":"O_FinStats!BB251 - 'O_FinStats - Vals'!BB251","v":0},{"$f":"O_FinStats!BC251 - 'O_FinStats - Vals'!BC251","v":0},{"$f":"O_FinStats!BD251 - 'O_FinStats - Vals'!BD251","v":0},{"$f":"O_FinStats!BE251 - 'O_FinStats - Vals'!BE251","v":0},{"$f":"O_FinStats!BF251 - 'O_FinStats - Vals'!BF251","v":0},{"$f":"O_FinStats!BG251 - 'O_FinStats - Vals'!BG251","v":0},{"$f":"O_FinStats!BH251 - 'O_FinStats - Vals'!BH251","v":0},{"$f":"O_FinStats!BI251 - 'O_FinStats - Vals'!BI251","v":0},{"$f":"O_FinStats!BJ251 - 'O_FinStats - Vals'!BJ251","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E252","v":"Movement in Price Control Creditor - DfT, CAA and MET Charges"},null,{"$f":"O_FinStats!G252","v":"£'000"},{"$f":"O_FinStats!H252","v":"Nominal"},{"$f":"O_FinStats!I252","v":"CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y252 - 'O_FinStats - Vals'!Y252","v":0},null,{"$f":"O_FinStats!AA252 - 'O_FinStats - Vals'!AA252","v":0},{"$f":"O_FinStats!AB252 - 'O_FinStats - Vals'!AB252","v":0},{"$f":"O_FinStats!AC252 - 'O_FinStats - Vals'!AC252","v":0},{"$f":"O_FinStats!AD252 - 'O_FinStats - Vals'!AD252","v":0},{"$f":"O_FinStats!AE252 - 'O_FinStats - Vals'!AE252","v":0},{"$f":"O_FinStats!AF252 - 'O_FinStats - Vals'!AF252","v":0},{"$f":"O_FinStats!AG252 - 'O_FinStats - Vals'!AG252","v":0},{"$f":"O_FinStats!AH252 - 'O_FinStats - Vals'!AH252","v":0},{"$f":"O_FinStats!AI252 - 'O_FinStats - Vals'!AI252","v":0},{"$f":"O_FinStats!AJ252 - 'O_FinStats - Vals'!AJ252","v":0},{"$f":"O_FinStats!AK252 - 'O_FinStats - Vals'!AK252","v":0},{"$f":"O_FinStats!AL252 - 'O_FinStats - Vals'!AL252","v":0},{"$f":"O_FinStats!AM252 - 'O_FinStats - Vals'!AM252","v":0},{"$f":"O_FinStats!AN252 - 'O_FinStats - Vals'!AN252","v":0},{"$f":"O_FinStats!AO252 - 'O_FinStats - Vals'!AO252","v":0},{"$f":"O_FinStats!AP252 - 'O_FinStats - Vals'!AP252","v":0},{"$f":"O_FinStats!AQ252 - 'O_FinStats - Vals'!AQ252","v":0},{"$f":"O_FinStats!AR252 - 'O_FinStats - Vals'!AR252","v":0},{"$f":"O_FinStats!AS252 - 'O_FinStats - Vals'!AS252","v":0},{"$f":"O_FinStats!AT252 - 'O_FinStats - Vals'!AT252","v":0},{"$f":"O_FinStats!AU252 - 'O_FinStats - Vals'!AU252","v":0},{"$f":"O_FinStats!AV252 - 'O_FinStats - Vals'!AV252","v":0},{"$f":"O_FinStats!AW252 - 'O_FinStats - Vals'!AW252","v":0},{"$f":"O_FinStats!AX252 - 'O_FinStats - Vals'!AX252","v":0},{"$f":"O_FinStats!AY252 - 'O_FinStats - Vals'!AY252","v":0},{"$f":"O_FinStats!AZ252 - 'O_FinStats - Vals'!AZ252","v":0},{"$f":"O_FinStats!BA252 - 'O_FinStats - Vals'!BA252","v":0},{"$f":"O_FinStats!BB252 - 'O_FinStats - Vals'!BB252","v":0},{"$f":"O_FinStats!BC252 - 'O_FinStats - Vals'!BC252","v":0},{"$f":"O_FinStats!BD252 - 'O_FinStats - Vals'!BD252","v":0},{"$f":"O_FinStats!BE252 - 'O_FinStats - Vals'!BE252","v":0},{"$f":"O_FinStats!BF252 - 'O_FinStats - Vals'!BF252","v":0},{"$f":"O_FinStats!BG252 - 'O_FinStats - Vals'!BG252","v":0},{"$f":"O_FinStats!BH252 - 'O_FinStats - Vals'!BH252","v":0},{"$f":"O_FinStats!BI252 - 'O_FinStats - Vals'!BI252","v":0},{"$f":"O_FinStats!BJ252 - 'O_FinStats - Vals'!BJ252","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E253","v":"UKATS - Movement in MOD Gain Share Creditor"},null,{"$f":"O_FinStats!G253","v":"£'000"},{"$f":"O_FinStats!H253","v":"Nominal"},{"$f":"O_FinStats!I253","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y253 - 'O_FinStats - Vals'!Y253","v":0},null,{"$f":"O_FinStats!AA253 - 'O_FinStats - Vals'!AA253","v":0},{"$f":"O_FinStats!AB253 - 'O_FinStats - Vals'!AB253","v":0},{"$f":"O_FinStats!AC253 - 'O_FinStats - Vals'!AC253","v":0},{"$f":"O_FinStats!AD253 - 'O_FinStats - Vals'!AD253","v":0},{"$f":"O_FinStats!AE253 - 'O_FinStats - Vals'!AE253","v":0},{"$f":"O_FinStats!AF253 - 'O_FinStats - Vals'!AF253","v":0},{"$f":"O_FinStats!AG253 - 'O_FinStats - Vals'!AG253","v":0},{"$f":"O_FinStats!AH253 - 'O_FinStats - Vals'!AH253","v":0},{"$f":"O_FinStats!AI253 - 'O_FinStats - Vals'!AI253","v":0},{"$f":"O_FinStats!AJ253 - 'O_FinStats - Vals'!AJ253","v":0},{"$f":"O_FinStats!AK253 - 'O_FinStats - Vals'!AK253","v":0},{"$f":"O_FinStats!AL253 - 'O_FinStats - Vals'!AL253","v":0},{"$f":"O_FinStats!AM253 - 'O_FinStats - Vals'!AM253","v":0},{"$f":"O_FinStats!AN253 - 'O_FinStats - Vals'!AN253","v":0},{"$f":"O_FinStats!AO253 - 'O_FinStats - Vals'!AO253","v":0},{"$f":"O_FinStats!AP253 - 'O_FinStats - Vals'!AP253","v":0},{"$f":"O_FinStats!AQ253 - 'O_FinStats - Vals'!AQ253","v":0},{"$f":"O_FinStats!AR253 - 'O_FinStats - Vals'!AR253","v":0},{"$f":"O_FinStats!AS253 - 'O_FinStats - Vals'!AS253","v":0},{"$f":"O_FinStats!AT253 - 'O_FinStats - Vals'!AT253","v":0},{"$f":"O_FinStats!AU253 - 'O_FinStats - Vals'!AU253","v":0},{"$f":"O_FinStats!AV253 - 'O_FinStats - Vals'!AV253","v":0},{"$f":"O_FinStats!AW253 - 'O_FinStats - Vals'!AW253","v":0},{"$f":"O_FinStats!AX253 - 'O_FinStats - Vals'!AX253","v":0},{"$f":"O_FinStats!AY253 - 'O_FinStats - Vals'!AY253","v":0},{"$f":"O_FinStats!AZ253 - 'O_FinStats - Vals'!AZ253","v":0},{"$f":"O_FinStats!BA253 - 'O_FinStats - Vals'!BA253","v":0},{"$f":"O_FinStats!BB253 - 'O_FinStats - Vals'!BB253","v":0},{"$f":"O_FinStats!BC253 - 'O_FinStats - Vals'!BC253","v":0},{"$f":"O_FinStats!BD253 - 'O_FinStats - Vals'!BD253","v":0},{"$f":"O_FinStats!BE253 - 'O_FinStats - Vals'!BE253","v":0},{"$f":"O_FinStats!BF253 - 'O_FinStats - Vals'!BF253","v":0},{"$f":"O_FinStats!BG253 - 'O_FinStats - Vals'!BG253","v":0},{"$f":"O_FinStats!BH253 - 'O_FinStats - Vals'!BH253","v":0},{"$f":"O_FinStats!BI253 - 'O_FinStats - Vals'!BI253","v":0},{"$f":"O_FinStats!BJ253 - 'O_FinStats - Vals'!BJ253","v":0}]
[]
[null,null,null,"Oceanic Operating Costs"]
[null,null,null,null,{"$f":"O_FinStats!E256","v":"Oceanics - Opex Cash Movement"},null,{"$f":"O_FinStats!G256","v":"£'000"},{"$f":"O_FinStats!H256","v":"Nominal"},{"$f":"O_FinStats!I256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y256 - 'O_FinStats - Vals'!Y256","v":0},null,{"$f":"O_FinStats!AA256 - 'O_FinStats - Vals'!AA256","v":0},{"$f":"O_FinStats!AB256 - 'O_FinStats - Vals'!AB256","v":0},{"$f":"O_FinStats!AC256 - 'O_FinStats - Vals'!AC256","v":0},{"$f":"O_FinStats!AD256 - 'O_FinStats - Vals'!AD256","v":0},{"$f":"O_FinStats!AE256 - 'O_FinStats - Vals'!AE256","v":0},{"$f":"O_FinStats!AF256 - 'O_FinStats - Vals'!AF256","v":0},{"$f":"O_FinStats!AG256 - 'O_FinStats - Vals'!AG256","v":0},{"$f":"O_FinStats!AH256 - 'O_FinStats - Vals'!AH256","v":0},{"$f":"O_FinStats!AI256 - 'O_FinStats - Vals'!AI256","v":0},{"$f":"O_FinStats!AJ256 - 'O_FinStats - Vals'!AJ256","v":0},{"$f":"O_FinStats!AK256 - 'O_FinStats - Vals'!AK256","v":0},{"$f":"O_FinStats!AL256 - 'O_FinStats - Vals'!AL256","v":0},{"$f":"O_FinStats!AM256 - 'O_FinStats - Vals'!AM256","v":0},{"$f":"O_FinStats!AN256 - 'O_FinStats - Vals'!AN256","v":0},{"$f":"O_FinStats!AO256 - 'O_FinStats - Vals'!AO256","v":0},{"$f":"O_FinStats!AP256 - 'O_FinStats - Vals'!AP256","v":0},{"$f":"O_FinStats!AQ256 - 'O_FinStats - Vals'!AQ256","v":0},{"$f":"O_FinStats!AR256 - 'O_FinStats - Vals'!AR256","v":0},{"$f":"O_FinStats!AS256 - 'O_FinStats - Vals'!AS256","v":0},{"$f":"O_FinStats!AT256 - 'O_FinStats - Vals'!AT256","v":0},{"$f":"O_FinStats!AU256 - 'O_FinStats - Vals'!AU256","v":0},{"$f":"O_FinStats!AV256 - 'O_FinStats - Vals'!AV256","v":0},{"$f":"O_FinStats!AW256 - 'O_FinStats - Vals'!AW256","v":0},{"$f":"O_FinStats!AX256 - 'O_FinStats - Vals'!AX256","v":0},{"$f":"O_FinStats!AY256 - 'O_FinStats - Vals'!AY256","v":0},{"$f":"O_FinStats!AZ256 - 'O_FinStats - Vals'!AZ256","v":0},{"$f":"O_FinStats!BA256 - 'O_FinStats - Vals'!BA256","v":0},{"$f":"O_FinStats!BB256 - 'O_FinStats - Vals'!BB256","v":0},{"$f":"O_FinStats!BC256 - 'O_FinStats - Vals'!BC256","v":0},{"$f":"O_FinStats!BD256 - 'O_FinStats - Vals'!BD256","v":0},{"$f":"O_FinStats!BE256 - 'O_FinStats - Vals'!BE256","v":0},{"$f":"O_FinStats!BF256 - 'O_FinStats - Vals'!BF256","v":0},{"$f":"O_FinStats!BG256 - 'O_FinStats - Vals'!BG256","v":0},{"$f":"O_FinStats!BH256 - 'O_FinStats - Vals'!BH256","v":0},{"$f":"O_FinStats!BI256 - 'O_FinStats - Vals'!BI256","v":0},{"$f":"O_FinStats!BJ256 - 'O_FinStats - Vals'!BJ256","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E257","v":"Oceanics - Movement in Prepayments"},null,{"$f":"O_FinStats!G257","v":"£'000"},{"$f":"O_FinStats!H257","v":"Nominal"},{"$f":"O_FinStats!I257","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y257 - 'O_FinStats - Vals'!Y257","v":0},null,{"$f":"O_FinStats!AA257 - 'O_FinStats - Vals'!AA257","v":0},{"$f":"O_FinStats!AB257 - 'O_FinStats - Vals'!AB257","v":0},{"$f":"O_FinStats!AC257 - 'O_FinStats - Vals'!AC257","v":0},{"$f":"O_FinStats!AD257 - 'O_FinStats - Vals'!AD257","v":0},{"$f":"O_FinStats!AE257 - 'O_FinStats - Vals'!AE257","v":0},{"$f":"O_FinStats!AF257 - 'O_FinStats - Vals'!AF257","v":0},{"$f":"O_FinStats!AG257 - 'O_FinStats - Vals'!AG257","v":0},{"$f":"O_FinStats!AH257 - 'O_FinStats - Vals'!AH257","v":0},{"$f":"O_FinStats!AI257 - 'O_FinStats - Vals'!AI257","v":0},{"$f":"O_FinStats!AJ257 - 'O_FinStats - Vals'!AJ257","v":0},{"$f":"O_FinStats!AK257 - 'O_FinStats - Vals'!AK257","v":0},{"$f":"O_FinStats!AL257 - 'O_FinStats - Vals'!AL257","v":0},{"$f":"O_FinStats!AM257 - 'O_FinStats - Vals'!AM257","v":0},{"$f":"O_FinStats!AN257 - 'O_FinStats - Vals'!AN257","v":0},{"$f":"O_FinStats!AO257 - 'O_FinStats - Vals'!AO257","v":0},{"$f":"O_FinStats!AP257 - 'O_FinStats - Vals'!AP257","v":0},{"$f":"O_FinStats!AQ257 - 'O_FinStats - Vals'!AQ257","v":0},{"$f":"O_FinStats!AR257 - 'O_FinStats - Vals'!AR257","v":0},{"$f":"O_FinStats!AS257 - 'O_FinStats - Vals'!AS257","v":0},{"$f":"O_FinStats!AT257 - 'O_FinStats - Vals'!AT257","v":0},{"$f":"O_FinStats!AU257 - 'O_FinStats - Vals'!AU257","v":0},{"$f":"O_FinStats!AV257 - 'O_FinStats - Vals'!AV257","v":0},{"$f":"O_FinStats!AW257 - 'O_FinStats - Vals'!AW257","v":0},{"$f":"O_FinStats!AX257 - 'O_FinStats - Vals'!AX257","v":0},{"$f":"O_FinStats!AY257 - 'O_FinStats - Vals'!AY257","v":0},{"$f":"O_FinStats!AZ257 - 'O_FinStats - Vals'!AZ257","v":0},{"$f":"O_FinStats!BA257 - 'O_FinStats - Vals'!BA257","v":0},{"$f":"O_FinStats!BB257 - 'O_FinStats - Vals'!BB257","v":0},{"$f":"O_FinStats!BC257 - 'O_FinStats - Vals'!BC257","v":0},{"$f":"O_FinStats!BD257 - 'O_FinStats - Vals'!BD257","v":0},{"$f":"O_FinStats!BE257 - 'O_FinStats - Vals'!BE257","v":0},{"$f":"O_FinStats!BF257 - 'O_FinStats - Vals'!BF257","v":0},{"$f":"O_FinStats!BG257 - 'O_FinStats - Vals'!BG257","v":0},{"$f":"O_FinStats!BH257 - 'O_FinStats - Vals'!BH257","v":0},{"$f":"O_FinStats!BI257 - 'O_FinStats - Vals'!BI257","v":0},{"$f":"O_FinStats!BJ257 - 'O_FinStats - Vals'!BJ257","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E258","v":"Oceanics - Movement in Accuals"},null,{"$f":"O_FinStats!G258","v":"£'000"},{"$f":"O_FinStats!H258","v":"Nominal"},{"$f":"O_FinStats!I258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y258 - 'O_FinStats - Vals'!Y258","v":0},null,{"$f":"O_FinStats!AA258 - 'O_FinStats - Vals'!AA258","v":0},{"$f":"O_FinStats!AB258 - 'O_FinStats - Vals'!AB258","v":0},{"$f":"O_FinStats!AC258 - 'O_FinStats - Vals'!AC258","v":0},{"$f":"O_FinStats!AD258 - 'O_FinStats - Vals'!AD258","v":0},{"$f":"O_FinStats!AE258 - 'O_FinStats - Vals'!AE258","v":0},{"$f":"O_FinStats!AF258 - 'O_FinStats - Vals'!AF258","v":0},{"$f":"O_FinStats!AG258 - 'O_FinStats - Vals'!AG258","v":0},{"$f":"O_FinStats!AH258 - 'O_FinStats - Vals'!AH258","v":0},{"$f":"O_FinStats!AI258 - 'O_FinStats - Vals'!AI258","v":0},{"$f":"O_FinStats!AJ258 - 'O_FinStats - Vals'!AJ258","v":0},{"$f":"O_FinStats!AK258 - 'O_FinStats - Vals'!AK258","v":0},{"$f":"O_FinStats!AL258 - 'O_FinStats - Vals'!AL258","v":0},{"$f":"O_FinStats!AM258 - 'O_FinStats - Vals'!AM258","v":0},{"$f":"O_FinStats!AN258 - 'O_FinStats - Vals'!AN258","v":0},{"$f":"O_FinStats!AO258 - 'O_FinStats - Vals'!AO258","v":0},{"$f":"O_FinStats!AP258 - 'O_FinStats - Vals'!AP258","v":0},{"$f":"O_FinStats!AQ258 - 'O_FinStats - Vals'!AQ258","v":0},{"$f":"O_FinStats!AR258 - 'O_FinStats - Vals'!AR258","v":0},{"$f":"O_FinStats!AS258 - 'O_FinStats - Vals'!AS258","v":0},{"$f":"O_FinStats!AT258 - 'O_FinStats - Vals'!AT258","v":0},{"$f":"O_FinStats!AU258 - 'O_FinStats - Vals'!AU258","v":0},{"$f":"O_FinStats!AV258 - 'O_FinStats - Vals'!AV258","v":0},{"$f":"O_FinStats!AW258 - 'O_FinStats - Vals'!AW258","v":0},{"$f":"O_FinStats!AX258 - 'O_FinStats - Vals'!AX258","v":0},{"$f":"O_FinStats!AY258 - 'O_FinStats - Vals'!AY258","v":0},{"$f":"O_FinStats!AZ258 - 'O_FinStats - Vals'!AZ258","v":0},{"$f":"O_FinStats!BA258 - 'O_FinStats - Vals'!BA258","v":0},{"$f":"O_FinStats!BB258 - 'O_FinStats - Vals'!BB258","v":0},{"$f":"O_FinStats!BC258 - 'O_FinStats - Vals'!BC258","v":0},{"$f":"O_FinStats!BD258 - 'O_FinStats - Vals'!BD258","v":0},{"$f":"O_FinStats!BE258 - 'O_FinStats - Vals'!BE258","v":0},{"$f":"O_FinStats!BF258 - 'O_FinStats - Vals'!BF258","v":0},{"$f":"O_FinStats!BG258 - 'O_FinStats - Vals'!BG258","v":0},{"$f":"O_FinStats!BH258 - 'O_FinStats - Vals'!BH258","v":0},{"$f":"O_FinStats!BI258 - 'O_FinStats - Vals'!BI258","v":0},{"$f":"O_FinStats!BJ258 - 'O_FinStats - Vals'!BJ258","v":0}]
[]
[null,null,null,"Pensions"]
[null,null,null,null,{"$f":"O_FinStats!E261","v":"UKATS - Movement in Retirement Benefit Asset"},null,{"$f":"O_FinStats!G261","v":"£'000"},{"$f":"O_FinStats!H261","v":"Nominal"},{"$f":"O_FinStats!I261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y261 - 'O_FinStats - Vals'!Y261","v":0},null,{"$f":"O_FinStats!AA261 - 'O_FinStats - Vals'!AA261","v":0},{"$f":"O_FinStats!AB261 - 'O_FinStats - Vals'!AB261","v":0},{"$f":"O_FinStats!AC261 - 'O_FinStats - Vals'!AC261","v":0},{"$f":"O_FinStats!AD261 - 'O_FinStats - Vals'!AD261","v":0},{"$f":"O_FinStats!AE261 - 'O_FinStats - Vals'!AE261","v":0},{"$f":"O_FinStats!AF261 - 'O_FinStats - Vals'!AF261","v":0},{"$f":"O_FinStats!AG261 - 'O_FinStats - Vals'!AG261","v":0},{"$f":"O_FinStats!AH261 - 'O_FinStats - Vals'!AH261","v":0},{"$f":"O_FinStats!AI261 - 'O_FinStats - Vals'!AI261","v":0},{"$f":"O_FinStats!AJ261 - 'O_FinStats - Vals'!AJ261","v":0},{"$f":"O_FinStats!AK261 - 'O_FinStats - Vals'!AK261","v":0},{"$f":"O_FinStats!AL261 - 'O_FinStats - Vals'!AL261","v":0},{"$f":"O_FinStats!AM261 - 'O_FinStats - Vals'!AM261","v":0},{"$f":"O_FinStats!AN261 - 'O_FinStats - Vals'!AN261","v":0},{"$f":"O_FinStats!AO261 - 'O_FinStats - Vals'!AO261","v":0},{"$f":"O_FinStats!AP261 - 'O_FinStats - Vals'!AP261","v":0},{"$f":"O_FinStats!AQ261 - 'O_FinStats - Vals'!AQ261","v":0},{"$f":"O_FinStats!AR261 - 'O_FinStats - Vals'!AR261","v":0},{"$f":"O_FinStats!AS261 - 'O_FinStats - Vals'!AS261","v":0},{"$f":"O_FinStats!AT261 - 'O_FinStats - Vals'!AT261","v":0},{"$f":"O_FinStats!AU261 - 'O_FinStats - Vals'!AU261","v":0},{"$f":"O_FinStats!AV261 - 'O_FinStats - Vals'!AV261","v":0},{"$f":"O_FinStats!AW261 - 'O_FinStats - Vals'!AW261","v":0},{"$f":"O_FinStats!AX261 - 'O_FinStats - Vals'!AX261","v":0},{"$f":"O_FinStats!AY261 - 'O_FinStats - Vals'!AY261","v":0},{"$f":"O_FinStats!AZ261 - 'O_FinStats - Vals'!AZ261","v":0},{"$f":"O_FinStats!BA261 - 'O_FinStats - Vals'!BA261","v":0},{"$f":"O_FinStats!BB261 - 'O_FinStats - Vals'!BB261","v":0},{"$f":"O_FinStats!BC261 - 'O_FinStats - Vals'!BC261","v":0},{"$f":"O_FinStats!BD261 - 'O_FinStats - Vals'!BD261","v":0},{"$f":"O_FinStats!BE261 - 'O_FinStats - Vals'!BE261","v":0},{"$f":"O_FinStats!BF261 - 'O_FinStats - Vals'!BF261","v":0},{"$f":"O_FinStats!BG261 - 'O_FinStats - Vals'!BG261","v":0},{"$f":"O_FinStats!BH261 - 'O_FinStats - Vals'!BH261","v":0},{"$f":"O_FinStats!BI261 - 'O_FinStats - Vals'!BI261","v":0},{"$f":"O_FinStats!BJ261 - 'O_FinStats - Vals'!BJ261","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E262","v":"Oceanics - Movement in Retirement Benefit Asset"},null,{"$f":"O_FinStats!G262","v":"£'000"},{"$f":"O_FinStats!H262","v":"Nominal"},{"$f":"O_FinStats!I262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y262 - 'O_FinStats - Vals'!Y262","v":0},null,{"$f":"O_FinStats!AA262 - 'O_FinStats - Vals'!AA262","v":0},{"$f":"O_FinStats!AB262 - 'O_FinStats - Vals'!AB262","v":0},{"$f":"O_FinStats!AC262 - 'O_FinStats - Vals'!AC262","v":0},{"$f":"O_FinStats!AD262 - 'O_FinStats - Vals'!AD262","v":0},{"$f":"O_FinStats!AE262 - 'O_FinStats - Vals'!AE262","v":0},{"$f":"O_FinStats!AF262 - 'O_FinStats - Vals'!AF262","v":0},{"$f":"O_FinStats!AG262 - 'O_FinStats - Vals'!AG262","v":0},{"$f":"O_FinStats!AH262 - 'O_FinStats - Vals'!AH262","v":0},{"$f":"O_FinStats!AI262 - 'O_FinStats - Vals'!AI262","v":0},{"$f":"O_FinStats!AJ262 - 'O_FinStats - Vals'!AJ262","v":0},{"$f":"O_FinStats!AK262 - 'O_FinStats - Vals'!AK262","v":0},{"$f":"O_FinStats!AL262 - 'O_FinStats - Vals'!AL262","v":0},{"$f":"O_FinStats!AM262 - 'O_FinStats - Vals'!AM262","v":0},{"$f":"O_FinStats!AN262 - 'O_FinStats - Vals'!AN262","v":0},{"$f":"O_FinStats!AO262 - 'O_FinStats - Vals'!AO262","v":0},{"$f":"O_FinStats!AP262 - 'O_FinStats - Vals'!AP262","v":0},{"$f":"O_FinStats!AQ262 - 'O_FinStats - Vals'!AQ262","v":0},{"$f":"O_FinStats!AR262 - 'O_FinStats - Vals'!AR262","v":0},{"$f":"O_FinStats!AS262 - 'O_FinStats - Vals'!AS262","v":0},{"$f":"O_FinStats!AT262 - 'O_FinStats - Vals'!AT262","v":0},{"$f":"O_FinStats!AU262 - 'O_FinStats - Vals'!AU262","v":0},{"$f":"O_FinStats!AV262 - 'O_FinStats - Vals'!AV262","v":0},{"$f":"O_FinStats!AW262 - 'O_FinStats - Vals'!AW262","v":0},{"$f":"O_FinStats!AX262 - 'O_FinStats - Vals'!AX262","v":0},{"$f":"O_FinStats!AY262 - 'O_FinStats - Vals'!AY262","v":0},{"$f":"O_FinStats!AZ262 - 'O_FinStats - Vals'!AZ262","v":0},{"$f":"O_FinStats!BA262 - 'O_FinStats - Vals'!BA262","v":0},{"$f":"O_FinStats!BB262 - 'O_FinStats - Vals'!BB262","v":0},{"$f":"O_FinStats!BC262 - 'O_FinStats - Vals'!BC262","v":0},{"$f":"O_FinStats!BD262 - 'O_FinStats - Vals'!BD262","v":0},{"$f":"O_FinStats!BE262 - 'O_FinStats - Vals'!BE262","v":0},{"$f":"O_FinStats!BF262 - 'O_FinStats - Vals'!BF262","v":0},{"$f":"O_FinStats!BG262 - 'O_FinStats - Vals'!BG262","v":0},{"$f":"O_FinStats!BH262 - 'O_FinStats - Vals'!BH262","v":0},{"$f":"O_FinStats!BI262 - 'O_FinStats - Vals'!BI262","v":0},{"$f":"O_FinStats!BJ262 - 'O_FinStats - Vals'!BJ262","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E264","v":"Operating cash flow"},null,{"$f":"O_FinStats!G264","v":"£'000 "},{"$f":"O_FinStats!H264","v":"Nominal"},{"$f":"O_FinStats!I264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y264 - 'O_FinStats - Vals'!Y264","v":0},null,{"$f":"O_FinStats!AA264 - 'O_FinStats - Vals'!AA264","v":0},{"$f":"O_FinStats!AB264 - 'O_FinStats - Vals'!AB264","v":0},{"$f":"O_FinStats!AC264 - 'O_FinStats - Vals'!AC264","v":0},{"$f":"O_FinStats!AD264 - 'O_FinStats - Vals'!AD264","v":0},{"$f":"O_FinStats!AE264 - 'O_FinStats - Vals'!AE264","v":0},{"$f":"O_FinStats!AF264 - 'O_FinStats - Vals'!AF264","v":0},{"$f":"O_FinStats!AG264 - 'O_FinStats - Vals'!AG264","v":0},{"$f":"O_FinStats!AH264 - 'O_FinStats - Vals'!AH264","v":0},{"$f":"O_FinStats!AI264 - 'O_FinStats - Vals'!AI264","v":0},{"$f":"O_FinStats!AJ264 - 'O_FinStats - Vals'!AJ264","v":0},{"$f":"O_FinStats!AK264 - 'O_FinStats - Vals'!AK264","v":0},{"$f":"O_FinStats!AL264 - 'O_FinStats - Vals'!AL264","v":0},{"$f":"O_FinStats!AM264 - 'O_FinStats - Vals'!AM264","v":0},{"$f":"O_FinStats!AN264 - 'O_FinStats - Vals'!AN264","v":0},{"$f":"O_FinStats!AO264 - 'O_FinStats - Vals'!AO264","v":0},{"$f":"O_FinStats!AP264 - 'O_FinStats - Vals'!AP264","v":0},{"$f":"O_FinStats!AQ264 - 'O_FinStats - Vals'!AQ264","v":0},{"$f":"O_FinStats!AR264 - 'O_FinStats - Vals'!AR264","v":0},{"$f":"O_FinStats!AS264 - 'O_FinStats - Vals'!AS264","v":0},{"$f":"O_FinStats!AT264 - 'O_FinStats - Vals'!AT264","v":0},{"$f":"O_FinStats!AU264 - 'O_FinStats - Vals'!AU264","v":0},{"$f":"O_FinStats!AV264 - 'O_FinStats - Vals'!AV264","v":0},{"$f":"O_FinStats!AW264 - 'O_FinStats - Vals'!AW264","v":0},{"$f":"O_FinStats!AX264 - 'O_FinStats - Vals'!AX264","v":0},{"$f":"O_FinStats!AY264 - 'O_FinStats - Vals'!AY264","v":0},{"$f":"O_FinStats!AZ264 - 'O_FinStats - Vals'!AZ264","v":0},{"$f":"O_FinStats!BA264 - 'O_FinStats - Vals'!BA264","v":0},{"$f":"O_FinStats!BB264 - 'O_FinStats - Vals'!BB264","v":0},{"$f":"O_FinStats!BC264 - 'O_FinStats - Vals'!BC264","v":0},{"$f":"O_FinStats!BD264 - 'O_FinStats - Vals'!BD264","v":0},{"$f":"O_FinStats!BE264 - 'O_FinStats - Vals'!BE264","v":0},{"$f":"O_FinStats!BF264 - 'O_FinStats - Vals'!BF264","v":0},{"$f":"O_FinStats!BG264 - 'O_FinStats - Vals'!BG264","v":0},{"$f":"O_FinStats!BH264 - 'O_FinStats - Vals'!BH264","v":0},{"$f":"O_FinStats!BI264 - 'O_FinStats - Vals'!BI264","v":0},{"$f":"O_FinStats!BJ264 - 'O_FinStats - Vals'!BJ264","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E266","v":"Total Capital Expenditure - UKATS"},null,{"$f":"O_FinStats!G266","v":"£'000"},{"$f":"O_FinStats!H266","v":"Nominal"},{"$f":"O_FinStats!I266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y266 - 'O_FinStats - Vals'!Y266","v":0},null,{"$f":"O_FinStats!AA266 - 'O_FinStats - Vals'!AA266","v":0},{"$f":"O_FinStats!AB266 - 'O_FinStats - Vals'!AB266","v":0},{"$f":"O_FinStats!AC266 - 'O_FinStats - Vals'!AC266","v":0},{"$f":"O_FinStats!AD266 - 'O_FinStats - Vals'!AD266","v":0},{"$f":"O_FinStats!AE266 - 'O_FinStats - Vals'!AE266","v":0},{"$f":"O_FinStats!AF266 - 'O_FinStats - Vals'!AF266","v":0},{"$f":"O_FinStats!AG266 - 'O_FinStats - Vals'!AG266","v":0},{"$f":"O_FinStats!AH266 - 'O_FinStats - Vals'!AH266","v":0},{"$f":"O_FinStats!AI266 - 'O_FinStats - Vals'!AI266","v":0},{"$f":"O_FinStats!AJ266 - 'O_FinStats - Vals'!AJ266","v":0},{"$f":"O_FinStats!AK266 - 'O_FinStats - Vals'!AK266","v":0},{"$f":"O_FinStats!AL266 - 'O_FinStats - Vals'!AL266","v":0},{"$f":"O_FinStats!AM266 - 'O_FinStats - Vals'!AM266","v":0},{"$f":"O_FinStats!AN266 - 'O_FinStats - Vals'!AN266","v":0},{"$f":"O_FinStats!AO266 - 'O_FinStats - Vals'!AO266","v":0},{"$f":"O_FinStats!AP266 - 'O_FinStats - Vals'!AP266","v":0},{"$f":"O_FinStats!AQ266 - 'O_FinStats - Vals'!AQ266","v":0},{"$f":"O_FinStats!AR266 - 'O_FinStats - Vals'!AR266","v":0},{"$f":"O_FinStats!AS266 - 'O_FinStats - Vals'!AS266","v":0},{"$f":"O_FinStats!AT266 - 'O_FinStats - Vals'!AT266","v":0},{"$f":"O_FinStats!AU266 - 'O_FinStats - Vals'!AU266","v":0},{"$f":"O_FinStats!AV266 - 'O_FinStats - Vals'!AV266","v":0},{"$f":"O_FinStats!AW266 - 'O_FinStats - Vals'!AW266","v":0},{"$f":"O_FinStats!AX266 - 'O_FinStats - Vals'!AX266","v":0},{"$f":"O_FinStats!AY266 - 'O_FinStats - Vals'!AY266","v":0},{"$f":"O_FinStats!AZ266 - 'O_FinStats - Vals'!AZ266","v":0},{"$f":"O_FinStats!BA266 - 'O_FinStats - Vals'!BA266","v":0},{"$f":"O_FinStats!BB266 - 'O_FinStats - Vals'!BB266","v":0},{"$f":"O_FinStats!BC266 - 'O_FinStats - Vals'!BC266","v":0},{"$f":"O_FinStats!BD266 - 'O_FinStats - Vals'!BD266","v":0},{"$f":"O_FinStats!BE266 - 'O_FinStats - Vals'!BE266","v":0},{"$f":"O_FinStats!BF266 - 'O_FinStats - Vals'!BF266","v":0},{"$f":"O_FinStats!BG266 - 'O_FinStats - Vals'!BG266","v":0},{"$f":"O_FinStats!BH266 - 'O_FinStats - Vals'!BH266","v":0},{"$f":"O_FinStats!BI266 - 'O_FinStats - Vals'!BI266","v":0},{"$f":"O_FinStats!BJ266 - 'O_FinStats - Vals'!BJ266","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E267","v":"Total Capital Expenditure - Oceanic"},null,{"$f":"O_FinStats!G267","v":"£'000"},{"$f":"O_FinStats!H267","v":"Nominal"},{"$f":"O_FinStats!I267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y267 - 'O_FinStats - Vals'!Y267","v":0},null,{"$f":"O_FinStats!AA267 - 'O_FinStats - Vals'!AA267","v":0},{"$f":"O_FinStats!AB267 - 'O_FinStats - Vals'!AB267","v":0},{"$f":"O_FinStats!AC267 - 'O_FinStats - Vals'!AC267","v":0},{"$f":"O_FinStats!AD267 - 'O_FinStats - Vals'!AD267","v":0},{"$f":"O_FinStats!AE267 - 'O_FinStats - Vals'!AE267","v":0},{"$f":"O_FinStats!AF267 - 'O_FinStats - Vals'!AF267","v":0},{"$f":"O_FinStats!AG267 - 'O_FinStats - Vals'!AG267","v":0},{"$f":"O_FinStats!AH267 - 'O_FinStats - Vals'!AH267","v":0},{"$f":"O_FinStats!AI267 - 'O_FinStats - Vals'!AI267","v":0},{"$f":"O_FinStats!AJ267 - 'O_FinStats - Vals'!AJ267","v":0},{"$f":"O_FinStats!AK267 - 'O_FinStats - Vals'!AK267","v":0},{"$f":"O_FinStats!AL267 - 'O_FinStats - Vals'!AL267","v":0},{"$f":"O_FinStats!AM267 - 'O_FinStats - Vals'!AM267","v":0},{"$f":"O_FinStats!AN267 - 'O_FinStats - Vals'!AN267","v":0},{"$f":"O_FinStats!AO267 - 'O_FinStats - Vals'!AO267","v":0},{"$f":"O_FinStats!AP267 - 'O_FinStats - Vals'!AP267","v":0},{"$f":"O_FinStats!AQ267 - 'O_FinStats - Vals'!AQ267","v":0},{"$f":"O_FinStats!AR267 - 'O_FinStats - Vals'!AR267","v":0},{"$f":"O_FinStats!AS267 - 'O_FinStats - Vals'!AS267","v":0},{"$f":"O_FinStats!AT267 - 'O_FinStats - Vals'!AT267","v":0},{"$f":"O_FinStats!AU267 - 'O_FinStats - Vals'!AU267","v":0},{"$f":"O_FinStats!AV267 - 'O_FinStats - Vals'!AV267","v":0},{"$f":"O_FinStats!AW267 - 'O_FinStats - Vals'!AW267","v":0},{"$f":"O_FinStats!AX267 - 'O_FinStats - Vals'!AX267","v":0},{"$f":"O_FinStats!AY267 - 'O_FinStats - Vals'!AY267","v":0},{"$f":"O_FinStats!AZ267 - 'O_FinStats - Vals'!AZ267","v":0},{"$f":"O_FinStats!BA267 - 'O_FinStats - Vals'!BA267","v":0},{"$f":"O_FinStats!BB267 - 'O_FinStats - Vals'!BB267","v":0},{"$f":"O_FinStats!BC267 - 'O_FinStats - Vals'!BC267","v":0},{"$f":"O_FinStats!BD267 - 'O_FinStats - Vals'!BD267","v":0},{"$f":"O_FinStats!BE267 - 'O_FinStats - Vals'!BE267","v":0},{"$f":"O_FinStats!BF267 - 'O_FinStats - Vals'!BF267","v":0},{"$f":"O_FinStats!BG267 - 'O_FinStats - Vals'!BG267","v":0},{"$f":"O_FinStats!BH267 - 'O_FinStats - Vals'!BH267","v":0},{"$f":"O_FinStats!BI267 - 'O_FinStats - Vals'!BI267","v":0},{"$f":"O_FinStats!BJ267 - 'O_FinStats - Vals'!BJ267","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E269","v":"Pre tax pre financing cash flow"},null,{"$f":"O_FinStats!G269","v":"£'000 "},{"$f":"O_FinStats!H269","v":"Nominal"},{"$f":"O_FinStats!I269","v":"Sum of Operating cash flow + Capex"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA269 - 'O_FinStats - Vals'!AA269","v":0},{"$f":"O_FinStats!AB269 - 'O_FinStats - Vals'!AB269","v":0},{"$f":"O_FinStats!AC269 - 'O_FinStats - Vals'!AC269","v":0},{"$f":"O_FinStats!AD269 - 'O_FinStats - Vals'!AD269","v":0},{"$f":"O_FinStats!AE269 - 'O_FinStats - Vals'!AE269","v":0},{"$f":"O_FinStats!AF269 - 'O_FinStats - Vals'!AF269","v":0},{"$f":"O_FinStats!AG269 - 'O_FinStats - Vals'!AG269","v":0},{"$f":"O_FinStats!AH269 - 'O_FinStats - Vals'!AH269","v":0},{"$f":"O_FinStats!AI269 - 'O_FinStats - Vals'!AI269","v":0},{"$f":"O_FinStats!AJ269 - 'O_FinStats - Vals'!AJ269","v":0},{"$f":"O_FinStats!AK269 - 'O_FinStats - Vals'!AK269","v":0},{"$f":"O_FinStats!AL269 - 'O_FinStats - Vals'!AL269","v":0},{"$f":"O_FinStats!AM269 - 'O_FinStats - Vals'!AM269","v":0},{"$f":"O_FinStats!AN269 - 'O_FinStats - Vals'!AN269","v":0},{"$f":"O_FinStats!AO269 - 'O_FinStats - Vals'!AO269","v":0},{"$f":"O_FinStats!AP269 - 'O_FinStats - Vals'!AP269","v":0},{"$f":"O_FinStats!AQ269 - 'O_FinStats - Vals'!AQ269","v":0},{"$f":"O_FinStats!AR269 - 'O_FinStats - Vals'!AR269","v":0},{"$f":"O_FinStats!AS269 - 'O_FinStats - Vals'!AS269","v":0},{"$f":"O_FinStats!AT269 - 'O_FinStats - Vals'!AT269","v":0},{"$f":"O_FinStats!AU269 - 'O_FinStats - Vals'!AU269","v":0},{"$f":"O_FinStats!AV269 - 'O_FinStats - Vals'!AV269","v":0},{"$f":"O_FinStats!AW269 - 'O_FinStats - Vals'!AW269","v":0},{"$f":"O_FinStats!AX269 - 'O_FinStats - Vals'!AX269","v":0},{"$f":"O_FinStats!AY269 - 'O_FinStats - Vals'!AY269","v":0},{"$f":"O_FinStats!AZ269 - 'O_FinStats - Vals'!AZ269","v":0},{"$f":"O_FinStats!BA269 - 'O_FinStats - Vals'!BA269","v":0},{"$f":"O_FinStats!BB269 - 'O_FinStats - Vals'!BB269","v":0},{"$f":"O_FinStats!BC269 - 'O_FinStats - Vals'!BC269","v":0},{"$f":"O_FinStats!BD269 - 'O_FinStats - Vals'!BD269","v":0},{"$f":"O_FinStats!BE269 - 'O_FinStats - Vals'!BE269","v":0},{"$f":"O_FinStats!BF269 - 'O_FinStats - Vals'!BF269","v":0},{"$f":"O_FinStats!BG269 - 'O_FinStats - Vals'!BG269","v":0},{"$f":"O_FinStats!BH269 - 'O_FinStats - Vals'!BH269","v":0},{"$f":"O_FinStats!BI269 - 'O_FinStats - Vals'!BI269","v":0},{"$f":"O_FinStats!BJ269 - 'O_FinStats - Vals'!BJ269","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E271","v":"Corporation Tax NEG"},null,{"$f":"O_FinStats!G271","v":"£'000"},{"$f":"O_FinStats!H271","v":"Nominal"},{"$f":"O_FinStats!I271","v":"CF & PL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y271 - 'O_FinStats - Vals'!Y271","v":0},null,{"$f":"O_FinStats!AA271 - 'O_FinStats - Vals'!AA271","v":0},{"$f":"O_FinStats!AB271 - 'O_FinStats - Vals'!AB271","v":0},{"$f":"O_FinStats!AC271 - 'O_FinStats - Vals'!AC271","v":0},{"$f":"O_FinStats!AD271 - 'O_FinStats - Vals'!AD271","v":0},{"$f":"O_FinStats!AE271 - 'O_FinStats - Vals'!AE271","v":0},{"$f":"O_FinStats!AF271 - 'O_FinStats - Vals'!AF271","v":0},{"$f":"O_FinStats!AG271 - 'O_FinStats - Vals'!AG271","v":0},{"$f":"O_FinStats!AH271 - 'O_FinStats - Vals'!AH271","v":0},{"$f":"O_FinStats!AI271 - 'O_FinStats - Vals'!AI271","v":0},{"$f":"O_FinStats!AJ271 - 'O_FinStats - Vals'!AJ271","v":0},{"$f":"O_FinStats!AK271 - 'O_FinStats - Vals'!AK271","v":0},{"$f":"O_FinStats!AL271 - 'O_FinStats - Vals'!AL271","v":0},{"$f":"O_FinStats!AM271 - 'O_FinStats - Vals'!AM271","v":0},{"$f":"O_FinStats!AN271 - 'O_FinStats - Vals'!AN271","v":0},{"$f":"O_FinStats!AO271 - 'O_FinStats - Vals'!AO271","v":0},{"$f":"O_FinStats!AP271 - 'O_FinStats - Vals'!AP271","v":0},{"$f":"O_FinStats!AQ271 - 'O_FinStats - Vals'!AQ271","v":0},{"$f":"O_FinStats!AR271 - 'O_FinStats - Vals'!AR271","v":0},{"$f":"O_FinStats!AS271 - 'O_FinStats - Vals'!AS271","v":0},{"$f":"O_FinStats!AT271 - 'O_FinStats - Vals'!AT271","v":0},{"$f":"O_FinStats!AU271 - 'O_FinStats - Vals'!AU271","v":0},{"$f":"O_FinStats!AV271 - 'O_FinStats - Vals'!AV271","v":0},{"$f":"O_FinStats!AW271 - 'O_FinStats - Vals'!AW271","v":0},{"$f":"O_FinStats!AX271 - 'O_FinStats - Vals'!AX271","v":0},{"$f":"O_FinStats!AY271 - 'O_FinStats - Vals'!AY271","v":0},{"$f":"O_FinStats!AZ271 - 'O_FinStats - Vals'!AZ271","v":0},{"$f":"O_FinStats!BA271 - 'O_FinStats - Vals'!BA271","v":0},{"$f":"O_FinStats!BB271 - 'O_FinStats - Vals'!BB271","v":0},{"$f":"O_FinStats!BC271 - 'O_FinStats - Vals'!BC271","v":0},{"$f":"O_FinStats!BD271 - 'O_FinStats - Vals'!BD271","v":0},{"$f":"O_FinStats!BE271 - 'O_FinStats - Vals'!BE271","v":0},{"$f":"O_FinStats!BF271 - 'O_FinStats - Vals'!BF271","v":0},{"$f":"O_FinStats!BG271 - 'O_FinStats - Vals'!BG271","v":0},{"$f":"O_FinStats!BH271 - 'O_FinStats - Vals'!BH271","v":0},{"$f":"O_FinStats!BI271 - 'O_FinStats - Vals'!BI271","v":0},{"$f":"O_FinStats!BJ271 - 'O_FinStats - Vals'!BJ271","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E273","v":"Cash flow available for debt service (CFADS)"},null,{"$f":"O_FinStats!G273","v":"£'000 "},{"$f":"O_FinStats!H273","v":"Nominal"},{"$f":"O_FinStats!I273","v":"Pre tax pre financing cash flow - Tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y273 - 'O_FinStats - Vals'!Y273","v":0},null,{"$f":"O_FinStats!AA273 - 'O_FinStats - Vals'!AA273","v":0},{"$f":"O_FinStats!AB273 - 'O_FinStats - Vals'!AB273","v":0},{"$f":"O_FinStats!AC273 - 'O_FinStats - Vals'!AC273","v":0},{"$f":"O_FinStats!AD273 - 'O_FinStats - Vals'!AD273","v":0},{"$f":"O_FinStats!AE273 - 'O_FinStats - Vals'!AE273","v":0},{"$f":"O_FinStats!AF273 - 'O_FinStats - Vals'!AF273","v":0},{"$f":"O_FinStats!AG273 - 'O_FinStats - Vals'!AG273","v":0},{"$f":"O_FinStats!AH273 - 'O_FinStats - Vals'!AH273","v":0},{"$f":"O_FinStats!AI273 - 'O_FinStats - Vals'!AI273","v":0},{"$f":"O_FinStats!AJ273 - 'O_FinStats - Vals'!AJ273","v":0},{"$f":"O_FinStats!AK273 - 'O_FinStats - Vals'!AK273","v":0},{"$f":"O_FinStats!AL273 - 'O_FinStats - Vals'!AL273","v":0},{"$f":"O_FinStats!AM273 - 'O_FinStats - Vals'!AM273","v":0},{"$f":"O_FinStats!AN273 - 'O_FinStats - Vals'!AN273","v":0},{"$f":"O_FinStats!AO273 - 'O_FinStats - Vals'!AO273","v":0},{"$f":"O_FinStats!AP273 - 'O_FinStats - Vals'!AP273","v":0},{"$f":"O_FinStats!AQ273 - 'O_FinStats - Vals'!AQ273","v":0},{"$f":"O_FinStats!AR273 - 'O_FinStats - Vals'!AR273","v":0},{"$f":"O_FinStats!AS273 - 'O_FinStats - Vals'!AS273","v":0},{"$f":"O_FinStats!AT273 - 'O_FinStats - Vals'!AT273","v":0},{"$f":"O_FinStats!AU273 - 'O_FinStats - Vals'!AU273","v":0},{"$f":"O_FinStats!AV273 - 'O_FinStats - Vals'!AV273","v":0},{"$f":"O_FinStats!AW273 - 'O_FinStats - Vals'!AW273","v":0},{"$f":"O_FinStats!AX273 - 'O_FinStats - Vals'!AX273","v":0},{"$f":"O_FinStats!AY273 - 'O_FinStats - Vals'!AY273","v":0},{"$f":"O_FinStats!AZ273 - 'O_FinStats - Vals'!AZ273","v":0},{"$f":"O_FinStats!BA273 - 'O_FinStats - Vals'!BA273","v":0},{"$f":"O_FinStats!BB273 - 'O_FinStats - Vals'!BB273","v":0},{"$f":"O_FinStats!BC273 - 'O_FinStats - Vals'!BC273","v":0},{"$f":"O_FinStats!BD273 - 'O_FinStats - Vals'!BD273","v":0},{"$f":"O_FinStats!BE273 - 'O_FinStats - Vals'!BE273","v":0},{"$f":"O_FinStats!BF273 - 'O_FinStats - Vals'!BF273","v":0},{"$f":"O_FinStats!BG273 - 'O_FinStats - Vals'!BG273","v":0},{"$f":"O_FinStats!BH273 - 'O_FinStats - Vals'!BH273","v":0},{"$f":"O_FinStats!BI273 - 'O_FinStats - Vals'!BI273","v":0},{"$f":"O_FinStats!BJ273 - 'O_FinStats - Vals'!BJ273","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E275","v":"Interest received / (paid) on cash balances"},null,{"$f":"O_FinStats!G275","v":"£'000"},{"$f":"O_FinStats!H275","v":"Nominal"},{"$f":"O_FinStats!I275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y275 - 'O_FinStats - Vals'!Y275","v":0},null,{"$f":"O_FinStats!AA275 - 'O_FinStats - Vals'!AA275","v":0},{"$f":"O_FinStats!AB275 - 'O_FinStats - Vals'!AB275","v":0},{"$f":"O_FinStats!AC275 - 'O_FinStats - Vals'!AC275","v":0},{"$f":"O_FinStats!AD275 - 'O_FinStats - Vals'!AD275","v":0},{"$f":"O_FinStats!AE275 - 'O_FinStats - Vals'!AE275","v":0},{"$f":"O_FinStats!AF275 - 'O_FinStats - Vals'!AF275","v":0},{"$f":"O_FinStats!AG275 - 'O_FinStats - Vals'!AG275","v":0},{"$f":"O_FinStats!AH275 - 'O_FinStats - Vals'!AH275","v":0},{"$f":"O_FinStats!AI275 - 'O_FinStats - Vals'!AI275","v":0},{"$f":"O_FinStats!AJ275 - 'O_FinStats - Vals'!AJ275","v":0},{"$f":"O_FinStats!AK275 - 'O_FinStats - Vals'!AK275","v":0},{"$f":"O_FinStats!AL275 - 'O_FinStats - Vals'!AL275","v":0},{"$f":"O_FinStats!AM275 - 'O_FinStats - Vals'!AM275","v":0},{"$f":"O_FinStats!AN275 - 'O_FinStats - Vals'!AN275","v":0},{"$f":"O_FinStats!AO275 - 'O_FinStats - Vals'!AO275","v":0},{"$f":"O_FinStats!AP275 - 'O_FinStats - Vals'!AP275","v":0},{"$f":"O_FinStats!AQ275 - 'O_FinStats - Vals'!AQ275","v":0},{"$f":"O_FinStats!AR275 - 'O_FinStats - Vals'!AR275","v":0},{"$f":"O_FinStats!AS275 - 'O_FinStats - Vals'!AS275","v":0},{"$f":"O_FinStats!AT275 - 'O_FinStats - Vals'!AT275","v":0},{"$f":"O_FinStats!AU275 - 'O_FinStats - Vals'!AU275","v":0},{"$f":"O_FinStats!AV275 - 'O_FinStats - Vals'!AV275","v":0},{"$f":"O_FinStats!AW275 - 'O_FinStats - Vals'!AW275","v":0},{"$f":"O_FinStats!AX275 - 'O_FinStats - Vals'!AX275","v":0},{"$f":"O_FinStats!AY275 - 'O_FinStats - Vals'!AY275","v":0},{"$f":"O_FinStats!AZ275 - 'O_FinStats - Vals'!AZ275","v":0},{"$f":"O_FinStats!BA275 - 'O_FinStats - Vals'!BA275","v":0},{"$f":"O_FinStats!BB275 - 'O_FinStats - Vals'!BB275","v":0},{"$f":"O_FinStats!BC275 - 'O_FinStats - Vals'!BC275","v":0},{"$f":"O_FinStats!BD275 - 'O_FinStats - Vals'!BD275","v":0},{"$f":"O_FinStats!BE275 - 'O_FinStats - Vals'!BE275","v":0},{"$f":"O_FinStats!BF275 - 'O_FinStats - Vals'!BF275","v":0},{"$f":"O_FinStats!BG275 - 'O_FinStats - Vals'!BG275","v":0},{"$f":"O_FinStats!BH275 - 'O_FinStats - Vals'!BH275","v":0},{"$f":"O_FinStats!BI275 - 'O_FinStats - Vals'!BI275","v":0},{"$f":"O_FinStats!BJ275 - 'O_FinStats - Vals'!BJ275","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E276","v":"Cash Interest & Fees on Pre 2020 Debt POS"},null,{"$f":"O_FinStats!G276","v":"£'000"},{"$f":"O_FinStats!H276","v":"Nominal"},{"$f":"O_FinStats!I276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y276 - 'O_FinStats - Vals'!Y276","v":0},null,{"$f":"O_FinStats!AA276 - 'O_FinStats - Vals'!AA276","v":0},{"$f":"O_FinStats!AB276 - 'O_FinStats - Vals'!AB276","v":0},{"$f":"O_FinStats!AC276 - 'O_FinStats - Vals'!AC276","v":0},{"$f":"O_FinStats!AD276 - 'O_FinStats - Vals'!AD276","v":0},{"$f":"O_FinStats!AE276 - 'O_FinStats - Vals'!AE276","v":0},{"$f":"O_FinStats!AF276 - 'O_FinStats - Vals'!AF276","v":0},{"$f":"O_FinStats!AG276 - 'O_FinStats - Vals'!AG276","v":0},{"$f":"O_FinStats!AH276 - 'O_FinStats - Vals'!AH276","v":0},{"$f":"O_FinStats!AI276 - 'O_FinStats - Vals'!AI276","v":0},{"$f":"O_FinStats!AJ276 - 'O_FinStats - Vals'!AJ276","v":0},{"$f":"O_FinStats!AK276 - 'O_FinStats - Vals'!AK276","v":0},{"$f":"O_FinStats!AL276 - 'O_FinStats - Vals'!AL276","v":0},{"$f":"O_FinStats!AM276 - 'O_FinStats - Vals'!AM276","v":0},{"$f":"O_FinStats!AN276 - 'O_FinStats - Vals'!AN276","v":0},{"$f":"O_FinStats!AO276 - 'O_FinStats - Vals'!AO276","v":0},{"$f":"O_FinStats!AP276 - 'O_FinStats - Vals'!AP276","v":0},{"$f":"O_FinStats!AQ276 - 'O_FinStats - Vals'!AQ276","v":0},{"$f":"O_FinStats!AR276 - 'O_FinStats - Vals'!AR276","v":0},{"$f":"O_FinStats!AS276 - 'O_FinStats - Vals'!AS276","v":0},{"$f":"O_FinStats!AT276 - 'O_FinStats - Vals'!AT276","v":0},{"$f":"O_FinStats!AU276 - 'O_FinStats - Vals'!AU276","v":0},{"$f":"O_FinStats!AV276 - 'O_FinStats - Vals'!AV276","v":0},{"$f":"O_FinStats!AW276 - 'O_FinStats - Vals'!AW276","v":0},{"$f":"O_FinStats!AX276 - 'O_FinStats - Vals'!AX276","v":0},{"$f":"O_FinStats!AY276 - 'O_FinStats - Vals'!AY276","v":0},{"$f":"O_FinStats!AZ276 - 'O_FinStats - Vals'!AZ276","v":0},{"$f":"O_FinStats!BA276 - 'O_FinStats - Vals'!BA276","v":0},{"$f":"O_FinStats!BB276 - 'O_FinStats - Vals'!BB276","v":0},{"$f":"O_FinStats!BC276 - 'O_FinStats - Vals'!BC276","v":0},{"$f":"O_FinStats!BD276 - 'O_FinStats - Vals'!BD276","v":0},{"$f":"O_FinStats!BE276 - 'O_FinStats - Vals'!BE276","v":0},{"$f":"O_FinStats!BF276 - 'O_FinStats - Vals'!BF276","v":0},{"$f":"O_FinStats!BG276 - 'O_FinStats - Vals'!BG276","v":0},{"$f":"O_FinStats!BH276 - 'O_FinStats - Vals'!BH276","v":0},{"$f":"O_FinStats!BI276 - 'O_FinStats - Vals'!BI276","v":0},{"$f":"O_FinStats!BJ276 - 'O_FinStats - Vals'!BJ276","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E277","v":"Repayment Pre 2020 Debt"},null,{"$f":"O_FinStats!G277","v":"£'000"},{"$f":"O_FinStats!H277","v":"Nominal"},{"$f":"O_FinStats!I277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y277 - 'O_FinStats - Vals'!Y277","v":0},null,{"$f":"O_FinStats!AA277 - 'O_FinStats - Vals'!AA277","v":0},{"$f":"O_FinStats!AB277 - 'O_FinStats - Vals'!AB277","v":0},{"$f":"O_FinStats!AC277 - 'O_FinStats - Vals'!AC277","v":0},{"$f":"O_FinStats!AD277 - 'O_FinStats - Vals'!AD277","v":0},{"$f":"O_FinStats!AE277 - 'O_FinStats - Vals'!AE277","v":0},{"$f":"O_FinStats!AF277 - 'O_FinStats - Vals'!AF277","v":0},{"$f":"O_FinStats!AG277 - 'O_FinStats - Vals'!AG277","v":0},{"$f":"O_FinStats!AH277 - 'O_FinStats - Vals'!AH277","v":0},{"$f":"O_FinStats!AI277 - 'O_FinStats - Vals'!AI277","v":0},{"$f":"O_FinStats!AJ277 - 'O_FinStats - Vals'!AJ277","v":0},{"$f":"O_FinStats!AK277 - 'O_FinStats - Vals'!AK277","v":0},{"$f":"O_FinStats!AL277 - 'O_FinStats - Vals'!AL277","v":0},{"$f":"O_FinStats!AM277 - 'O_FinStats - Vals'!AM277","v":0},{"$f":"O_FinStats!AN277 - 'O_FinStats - Vals'!AN277","v":0},{"$f":"O_FinStats!AO277 - 'O_FinStats - Vals'!AO277","v":0},{"$f":"O_FinStats!AP277 - 'O_FinStats - Vals'!AP277","v":0},{"$f":"O_FinStats!AQ277 - 'O_FinStats - Vals'!AQ277","v":0},{"$f":"O_FinStats!AR277 - 'O_FinStats - Vals'!AR277","v":0},{"$f":"O_FinStats!AS277 - 'O_FinStats - Vals'!AS277","v":0},{"$f":"O_FinStats!AT277 - 'O_FinStats - Vals'!AT277","v":0},{"$f":"O_FinStats!AU277 - 'O_FinStats - Vals'!AU277","v":0},{"$f":"O_FinStats!AV277 - 'O_FinStats - Vals'!AV277","v":0},{"$f":"O_FinStats!AW277 - 'O_FinStats - Vals'!AW277","v":0},{"$f":"O_FinStats!AX277 - 'O_FinStats - Vals'!AX277","v":0},{"$f":"O_FinStats!AY277 - 'O_FinStats - Vals'!AY277","v":0},{"$f":"O_FinStats!AZ277 - 'O_FinStats - Vals'!AZ277","v":0},{"$f":"O_FinStats!BA277 - 'O_FinStats - Vals'!BA277","v":0},{"$f":"O_FinStats!BB277 - 'O_FinStats - Vals'!BB277","v":0},{"$f":"O_FinStats!BC277 - 'O_FinStats - Vals'!BC277","v":0},{"$f":"O_FinStats!BD277 - 'O_FinStats - Vals'!BD277","v":0},{"$f":"O_FinStats!BE277 - 'O_FinStats - Vals'!BE277","v":0},{"$f":"O_FinStats!BF277 - 'O_FinStats - Vals'!BF277","v":0},{"$f":"O_FinStats!BG277 - 'O_FinStats - Vals'!BG277","v":0},{"$f":"O_FinStats!BH277 - 'O_FinStats - Vals'!BH277","v":0},{"$f":"O_FinStats!BI277 - 'O_FinStats - Vals'!BI277","v":0},{"$f":"O_FinStats!BJ277 - 'O_FinStats - Vals'!BJ277","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E278","v":"Net Settlement to Counterparty on Existing Swap"},null,{"$f":"O_FinStats!G278","v":"£'000"},{"$f":"O_FinStats!H278","v":"Nominal"},{"$f":"O_FinStats!I278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y278 - 'O_FinStats - Vals'!Y278","v":0},null,{"$f":"O_FinStats!AA278 - 'O_FinStats - Vals'!AA278","v":0},{"$f":"O_FinStats!AB278 - 'O_FinStats - Vals'!AB278","v":0},{"$f":"O_FinStats!AC278 - 'O_FinStats - Vals'!AC278","v":0},{"$f":"O_FinStats!AD278 - 'O_FinStats - Vals'!AD278","v":0},{"$f":"O_FinStats!AE278 - 'O_FinStats - Vals'!AE278","v":0},{"$f":"O_FinStats!AF278 - 'O_FinStats - Vals'!AF278","v":0},{"$f":"O_FinStats!AG278 - 'O_FinStats - Vals'!AG278","v":0},{"$f":"O_FinStats!AH278 - 'O_FinStats - Vals'!AH278","v":0},{"$f":"O_FinStats!AI278 - 'O_FinStats - Vals'!AI278","v":0},{"$f":"O_FinStats!AJ278 - 'O_FinStats - Vals'!AJ278","v":0},{"$f":"O_FinStats!AK278 - 'O_FinStats - Vals'!AK278","v":0},{"$f":"O_FinStats!AL278 - 'O_FinStats - Vals'!AL278","v":0},{"$f":"O_FinStats!AM278 - 'O_FinStats - Vals'!AM278","v":0},{"$f":"O_FinStats!AN278 - 'O_FinStats - Vals'!AN278","v":0},{"$f":"O_FinStats!AO278 - 'O_FinStats - Vals'!AO278","v":0},{"$f":"O_FinStats!AP278 - 'O_FinStats - Vals'!AP278","v":0},{"$f":"O_FinStats!AQ278 - 'O_FinStats - Vals'!AQ278","v":0},{"$f":"O_FinStats!AR278 - 'O_FinStats - Vals'!AR278","v":0},{"$f":"O_FinStats!AS278 - 'O_FinStats - Vals'!AS278","v":0},{"$f":"O_FinStats!AT278 - 'O_FinStats - Vals'!AT278","v":0},{"$f":"O_FinStats!AU278 - 'O_FinStats - Vals'!AU278","v":0},{"$f":"O_FinStats!AV278 - 'O_FinStats - Vals'!AV278","v":0},{"$f":"O_FinStats!AW278 - 'O_FinStats - Vals'!AW278","v":0},{"$f":"O_FinStats!AX278 - 'O_FinStats - Vals'!AX278","v":0},{"$f":"O_FinStats!AY278 - 'O_FinStats - Vals'!AY278","v":0},{"$f":"O_FinStats!AZ278 - 'O_FinStats - Vals'!AZ278","v":0},{"$f":"O_FinStats!BA278 - 'O_FinStats - Vals'!BA278","v":0},{"$f":"O_FinStats!BB278 - 'O_FinStats - Vals'!BB278","v":0},{"$f":"O_FinStats!BC278 - 'O_FinStats - Vals'!BC278","v":0},{"$f":"O_FinStats!BD278 - 'O_FinStats - Vals'!BD278","v":0},{"$f":"O_FinStats!BE278 - 'O_FinStats - Vals'!BE278","v":0},{"$f":"O_FinStats!BF278 - 'O_FinStats - Vals'!BF278","v":0},{"$f":"O_FinStats!BG278 - 'O_FinStats - Vals'!BG278","v":0},{"$f":"O_FinStats!BH278 - 'O_FinStats - Vals'!BH278","v":0},{"$f":"O_FinStats!BI278 - 'O_FinStats - Vals'!BI278","v":0},{"$f":"O_FinStats!BJ278 - 'O_FinStats - Vals'!BJ278","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E279","v":"Swap - interest receivable from Counter Party"},null,{"$f":"O_FinStats!G279","v":"£'000"},{"$f":"O_FinStats!H279","v":"Nominal"},{"$f":"O_FinStats!I279","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y279 - 'O_FinStats - Vals'!Y279","v":0},null,{"$f":"O_FinStats!AA279 - 'O_FinStats - Vals'!AA279","v":0},{"$f":"O_FinStats!AB279 - 'O_FinStats - Vals'!AB279","v":0},{"$f":"O_FinStats!AC279 - 'O_FinStats - Vals'!AC279","v":0},{"$f":"O_FinStats!AD279 - 'O_FinStats - Vals'!AD279","v":0},{"$f":"O_FinStats!AE279 - 'O_FinStats - Vals'!AE279","v":0},{"$f":"O_FinStats!AF279 - 'O_FinStats - Vals'!AF279","v":0},{"$f":"O_FinStats!AG279 - 'O_FinStats - Vals'!AG279","v":0},{"$f":"O_FinStats!AH279 - 'O_FinStats - Vals'!AH279","v":0},{"$f":"O_FinStats!AI279 - 'O_FinStats - Vals'!AI279","v":0},{"$f":"O_FinStats!AJ279 - 'O_FinStats - Vals'!AJ279","v":0},{"$f":"O_FinStats!AK279 - 'O_FinStats - Vals'!AK279","v":0},{"$f":"O_FinStats!AL279 - 'O_FinStats - Vals'!AL279","v":0},{"$f":"O_FinStats!AM279 - 'O_FinStats - Vals'!AM279","v":0},{"$f":"O_FinStats!AN279 - 'O_FinStats - Vals'!AN279","v":0},{"$f":"O_FinStats!AO279 - 'O_FinStats - Vals'!AO279","v":0},{"$f":"O_FinStats!AP279 - 'O_FinStats - Vals'!AP279","v":0},{"$f":"O_FinStats!AQ279 - 'O_FinStats - Vals'!AQ279","v":0},{"$f":"O_FinStats!AR279 - 'O_FinStats - Vals'!AR279","v":0},{"$f":"O_FinStats!AS279 - 'O_FinStats - Vals'!AS279","v":0},{"$f":"O_FinStats!AT279 - 'O_FinStats - Vals'!AT279","v":0},{"$f":"O_FinStats!AU279 - 'O_FinStats - Vals'!AU279","v":0},{"$f":"O_FinStats!AV279 - 'O_FinStats - Vals'!AV279","v":0},{"$f":"O_FinStats!AW279 - 'O_FinStats - Vals'!AW279","v":0},{"$f":"O_FinStats!AX279 - 'O_FinStats - Vals'!AX279","v":0},{"$f":"O_FinStats!AY279 - 'O_FinStats - Vals'!AY279","v":0},{"$f":"O_FinStats!AZ279 - 'O_FinStats - Vals'!AZ279","v":0},{"$f":"O_FinStats!BA279 - 'O_FinStats - Vals'!BA279","v":0},{"$f":"O_FinStats!BB279 - 'O_FinStats - Vals'!BB279","v":0},{"$f":"O_FinStats!BC279 - 'O_FinStats - Vals'!BC279","v":0},{"$f":"O_FinStats!BD279 - 'O_FinStats - Vals'!BD279","v":0},{"$f":"O_FinStats!BE279 - 'O_FinStats - Vals'!BE279","v":0},{"$f":"O_FinStats!BF279 - 'O_FinStats - Vals'!BF279","v":0},{"$f":"O_FinStats!BG279 - 'O_FinStats - Vals'!BG279","v":0},{"$f":"O_FinStats!BH279 - 'O_FinStats - Vals'!BH279","v":0},{"$f":"O_FinStats!BI279 - 'O_FinStats - Vals'!BI279","v":0},{"$f":"O_FinStats!BJ279 - 'O_FinStats - Vals'!BJ279","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E280","v":"Swap - interest and fees payable"},null,{"$f":"O_FinStats!G280","v":"£'000"},{"$f":"O_FinStats!H280","v":"Nominal"},{"$f":"O_FinStats!I280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y280 - 'O_FinStats - Vals'!Y280","v":0},null,{"$f":"O_FinStats!AA280 - 'O_FinStats - Vals'!AA280","v":0},{"$f":"O_FinStats!AB280 - 'O_FinStats - Vals'!AB280","v":0},{"$f":"O_FinStats!AC280 - 'O_FinStats - Vals'!AC280","v":0},{"$f":"O_FinStats!AD280 - 'O_FinStats - Vals'!AD280","v":0},{"$f":"O_FinStats!AE280 - 'O_FinStats - Vals'!AE280","v":0},{"$f":"O_FinStats!AF280 - 'O_FinStats - Vals'!AF280","v":0},{"$f":"O_FinStats!AG280 - 'O_FinStats - Vals'!AG280","v":0},{"$f":"O_FinStats!AH280 - 'O_FinStats - Vals'!AH280","v":0},{"$f":"O_FinStats!AI280 - 'O_FinStats - Vals'!AI280","v":0},{"$f":"O_FinStats!AJ280 - 'O_FinStats - Vals'!AJ280","v":0},{"$f":"O_FinStats!AK280 - 'O_FinStats - Vals'!AK280","v":0},{"$f":"O_FinStats!AL280 - 'O_FinStats - Vals'!AL280","v":0},{"$f":"O_FinStats!AM280 - 'O_FinStats - Vals'!AM280","v":0},{"$f":"O_FinStats!AN280 - 'O_FinStats - Vals'!AN280","v":0},{"$f":"O_FinStats!AO280 - 'O_FinStats - Vals'!AO280","v":0},{"$f":"O_FinStats!AP280 - 'O_FinStats - Vals'!AP280","v":0},{"$f":"O_FinStats!AQ280 - 'O_FinStats - Vals'!AQ280","v":0},{"$f":"O_FinStats!AR280 - 'O_FinStats - Vals'!AR280","v":0},{"$f":"O_FinStats!AS280 - 'O_FinStats - Vals'!AS280","v":0},{"$f":"O_FinStats!AT280 - 'O_FinStats - Vals'!AT280","v":0},{"$f":"O_FinStats!AU280 - 'O_FinStats - Vals'!AU280","v":0},{"$f":"O_FinStats!AV280 - 'O_FinStats - Vals'!AV280","v":0},{"$f":"O_FinStats!AW280 - 'O_FinStats - Vals'!AW280","v":0},{"$f":"O_FinStats!AX280 - 'O_FinStats - Vals'!AX280","v":0},{"$f":"O_FinStats!AY280 - 'O_FinStats - Vals'!AY280","v":0},{"$f":"O_FinStats!AZ280 - 'O_FinStats - Vals'!AZ280","v":0},{"$f":"O_FinStats!BA280 - 'O_FinStats - Vals'!BA280","v":0},{"$f":"O_FinStats!BB280 - 'O_FinStats - Vals'!BB280","v":0},{"$f":"O_FinStats!BC280 - 'O_FinStats - Vals'!BC280","v":0},{"$f":"O_FinStats!BD280 - 'O_FinStats - Vals'!BD280","v":0},{"$f":"O_FinStats!BE280 - 'O_FinStats - Vals'!BE280","v":0},{"$f":"O_FinStats!BF280 - 'O_FinStats - Vals'!BF280","v":0},{"$f":"O_FinStats!BG280 - 'O_FinStats - Vals'!BG280","v":0},{"$f":"O_FinStats!BH280 - 'O_FinStats - Vals'!BH280","v":0},{"$f":"O_FinStats!BI280 - 'O_FinStats - Vals'!BI280","v":0},{"$f":"O_FinStats!BJ280 - 'O_FinStats - Vals'!BJ280","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E281","v":"Post 2020 Debt Drawdowns (Fixed)"},null,{"$f":"O_FinStats!G281","v":"£'000"},{"$f":"O_FinStats!H281","v":"Nominal"},{"$f":"O_FinStats!I281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y281 - 'O_FinStats - Vals'!Y281","v":0},null,{"$f":"O_FinStats!AA281 - 'O_FinStats - Vals'!AA281","v":0},{"$f":"O_FinStats!AB281 - 'O_FinStats - Vals'!AB281","v":0},{"$f":"O_FinStats!AC281 - 'O_FinStats - Vals'!AC281","v":0},{"$f":"O_FinStats!AD281 - 'O_FinStats - Vals'!AD281","v":0},{"$f":"O_FinStats!AE281 - 'O_FinStats - Vals'!AE281","v":0},{"$f":"O_FinStats!AF281 - 'O_FinStats - Vals'!AF281","v":0},{"$f":"O_FinStats!AG281 - 'O_FinStats - Vals'!AG281","v":0},{"$f":"O_FinStats!AH281 - 'O_FinStats - Vals'!AH281","v":0},{"$f":"O_FinStats!AI281 - 'O_FinStats - Vals'!AI281","v":0},{"$f":"O_FinStats!AJ281 - 'O_FinStats - Vals'!AJ281","v":0},{"$f":"O_FinStats!AK281 - 'O_FinStats - Vals'!AK281","v":0},{"$f":"O_FinStats!AL281 - 'O_FinStats - Vals'!AL281","v":0},{"$f":"O_FinStats!AM281 - 'O_FinStats - Vals'!AM281","v":0},{"$f":"O_FinStats!AN281 - 'O_FinStats - Vals'!AN281","v":0},{"$f":"O_FinStats!AO281 - 'O_FinStats - Vals'!AO281","v":0},{"$f":"O_FinStats!AP281 - 'O_FinStats - Vals'!AP281","v":0},{"$f":"O_FinStats!AQ281 - 'O_FinStats - Vals'!AQ281","v":0},{"$f":"O_FinStats!AR281 - 'O_FinStats - Vals'!AR281","v":0},{"$f":"O_FinStats!AS281 - 'O_FinStats - Vals'!AS281","v":0},{"$f":"O_FinStats!AT281 - 'O_FinStats - Vals'!AT281","v":0},{"$f":"O_FinStats!AU281 - 'O_FinStats - Vals'!AU281","v":0},{"$f":"O_FinStats!AV281 - 'O_FinStats - Vals'!AV281","v":0},{"$f":"O_FinStats!AW281 - 'O_FinStats - Vals'!AW281","v":0},{"$f":"O_FinStats!AX281 - 'O_FinStats - Vals'!AX281","v":0},{"$f":"O_FinStats!AY281 - 'O_FinStats - Vals'!AY281","v":0},{"$f":"O_FinStats!AZ281 - 'O_FinStats - Vals'!AZ281","v":0},{"$f":"O_FinStats!BA281 - 'O_FinStats - Vals'!BA281","v":0},{"$f":"O_FinStats!BB281 - 'O_FinStats - Vals'!BB281","v":0},{"$f":"O_FinStats!BC281 - 'O_FinStats - Vals'!BC281","v":0},{"$f":"O_FinStats!BD281 - 'O_FinStats - Vals'!BD281","v":0},{"$f":"O_FinStats!BE281 - 'O_FinStats - Vals'!BE281","v":0},{"$f":"O_FinStats!BF281 - 'O_FinStats - Vals'!BF281","v":0},{"$f":"O_FinStats!BG281 - 'O_FinStats - Vals'!BG281","v":0},{"$f":"O_FinStats!BH281 - 'O_FinStats - Vals'!BH281","v":0},{"$f":"O_FinStats!BI281 - 'O_FinStats - Vals'!BI281","v":0},{"$f":"O_FinStats!BJ281 - 'O_FinStats - Vals'!BJ281","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E282","v":"Post 2020 Debt Repayments (Fixed)"},null,{"$f":"O_FinStats!G282","v":"£'000"},{"$f":"O_FinStats!H282","v":"Nominal"},{"$f":"O_FinStats!I282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y282 - 'O_FinStats - Vals'!Y282","v":0},null,{"$f":"O_FinStats!AA282 - 'O_FinStats - Vals'!AA282","v":0},{"$f":"O_FinStats!AB282 - 'O_FinStats - Vals'!AB282","v":0},{"$f":"O_FinStats!AC282 - 'O_FinStats - Vals'!AC282","v":0},{"$f":"O_FinStats!AD282 - 'O_FinStats - Vals'!AD282","v":0},{"$f":"O_FinStats!AE282 - 'O_FinStats - Vals'!AE282","v":0},{"$f":"O_FinStats!AF282 - 'O_FinStats - Vals'!AF282","v":0},{"$f":"O_FinStats!AG282 - 'O_FinStats - Vals'!AG282","v":0},{"$f":"O_FinStats!AH282 - 'O_FinStats - Vals'!AH282","v":0},{"$f":"O_FinStats!AI282 - 'O_FinStats - Vals'!AI282","v":0},{"$f":"O_FinStats!AJ282 - 'O_FinStats - Vals'!AJ282","v":0},{"$f":"O_FinStats!AK282 - 'O_FinStats - Vals'!AK282","v":0},{"$f":"O_FinStats!AL282 - 'O_FinStats - Vals'!AL282","v":0},{"$f":"O_FinStats!AM282 - 'O_FinStats - Vals'!AM282","v":0},{"$f":"O_FinStats!AN282 - 'O_FinStats - Vals'!AN282","v":0},{"$f":"O_FinStats!AO282 - 'O_FinStats - Vals'!AO282","v":0},{"$f":"O_FinStats!AP282 - 'O_FinStats - Vals'!AP282","v":0},{"$f":"O_FinStats!AQ282 - 'O_FinStats - Vals'!AQ282","v":0},{"$f":"O_FinStats!AR282 - 'O_FinStats - Vals'!AR282","v":0},{"$f":"O_FinStats!AS282 - 'O_FinStats - Vals'!AS282","v":0},{"$f":"O_FinStats!AT282 - 'O_FinStats - Vals'!AT282","v":0},{"$f":"O_FinStats!AU282 - 'O_FinStats - Vals'!AU282","v":0},{"$f":"O_FinStats!AV282 - 'O_FinStats - Vals'!AV282","v":0},{"$f":"O_FinStats!AW282 - 'O_FinStats - Vals'!AW282","v":0},{"$f":"O_FinStats!AX282 - 'O_FinStats - Vals'!AX282","v":0},{"$f":"O_FinStats!AY282 - 'O_FinStats - Vals'!AY282","v":0},{"$f":"O_FinStats!AZ282 - 'O_FinStats - Vals'!AZ282","v":0},{"$f":"O_FinStats!BA282 - 'O_FinStats - Vals'!BA282","v":0},{"$f":"O_FinStats!BB282 - 'O_FinStats - Vals'!BB282","v":0},{"$f":"O_FinStats!BC282 - 'O_FinStats - Vals'!BC282","v":0},{"$f":"O_FinStats!BD282 - 'O_FinStats - Vals'!BD282","v":0},{"$f":"O_FinStats!BE282 - 'O_FinStats - Vals'!BE282","v":0},{"$f":"O_FinStats!BF282 - 'O_FinStats - Vals'!BF282","v":0},{"$f":"O_FinStats!BG282 - 'O_FinStats - Vals'!BG282","v":0},{"$f":"O_FinStats!BH282 - 'O_FinStats - Vals'!BH282","v":0},{"$f":"O_FinStats!BI282 - 'O_FinStats - Vals'!BI282","v":0},{"$f":"O_FinStats!BJ282 - 'O_FinStats - Vals'!BJ282","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E283","v":"Post 2020 Debt Arrangement Fee Paid (Fixed)"},null,{"$f":"O_FinStats!G283","v":"£'000"},{"$f":"O_FinStats!H283","v":"Nominal"},{"$f":"O_FinStats!I283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y283 - 'O_FinStats - Vals'!Y283","v":0},null,{"$f":"O_FinStats!AA283 - 'O_FinStats - Vals'!AA283","v":0},{"$f":"O_FinStats!AB283 - 'O_FinStats - Vals'!AB283","v":0},{"$f":"O_FinStats!AC283 - 'O_FinStats - Vals'!AC283","v":0},{"$f":"O_FinStats!AD283 - 'O_FinStats - Vals'!AD283","v":0},{"$f":"O_FinStats!AE283 - 'O_FinStats - Vals'!AE283","v":0},{"$f":"O_FinStats!AF283 - 'O_FinStats - Vals'!AF283","v":0},{"$f":"O_FinStats!AG283 - 'O_FinStats - Vals'!AG283","v":0},{"$f":"O_FinStats!AH283 - 'O_FinStats - Vals'!AH283","v":0},{"$f":"O_FinStats!AI283 - 'O_FinStats - Vals'!AI283","v":0},{"$f":"O_FinStats!AJ283 - 'O_FinStats - Vals'!AJ283","v":0},{"$f":"O_FinStats!AK283 - 'O_FinStats - Vals'!AK283","v":0},{"$f":"O_FinStats!AL283 - 'O_FinStats - Vals'!AL283","v":0},{"$f":"O_FinStats!AM283 - 'O_FinStats - Vals'!AM283","v":0},{"$f":"O_FinStats!AN283 - 'O_FinStats - Vals'!AN283","v":0},{"$f":"O_FinStats!AO283 - 'O_FinStats - Vals'!AO283","v":0},{"$f":"O_FinStats!AP283 - 'O_FinStats - Vals'!AP283","v":0},{"$f":"O_FinStats!AQ283 - 'O_FinStats - Vals'!AQ283","v":0},{"$f":"O_FinStats!AR283 - 'O_FinStats - Vals'!AR283","v":0},{"$f":"O_FinStats!AS283 - 'O_FinStats - Vals'!AS283","v":0},{"$f":"O_FinStats!AT283 - 'O_FinStats - Vals'!AT283","v":0},{"$f":"O_FinStats!AU283 - 'O_FinStats - Vals'!AU283","v":0},{"$f":"O_FinStats!AV283 - 'O_FinStats - Vals'!AV283","v":0},{"$f":"O_FinStats!AW283 - 'O_FinStats - Vals'!AW283","v":0},{"$f":"O_FinStats!AX283 - 'O_FinStats - Vals'!AX283","v":0},{"$f":"O_FinStats!AY283 - 'O_FinStats - Vals'!AY283","v":0},{"$f":"O_FinStats!AZ283 - 'O_FinStats - Vals'!AZ283","v":0},{"$f":"O_FinStats!BA283 - 'O_FinStats - Vals'!BA283","v":0},{"$f":"O_FinStats!BB283 - 'O_FinStats - Vals'!BB283","v":0},{"$f":"O_FinStats!BC283 - 'O_FinStats - Vals'!BC283","v":0},{"$f":"O_FinStats!BD283 - 'O_FinStats - Vals'!BD283","v":0},{"$f":"O_FinStats!BE283 - 'O_FinStats - Vals'!BE283","v":0},{"$f":"O_FinStats!BF283 - 'O_FinStats - Vals'!BF283","v":0},{"$f":"O_FinStats!BG283 - 'O_FinStats - Vals'!BG283","v":0},{"$f":"O_FinStats!BH283 - 'O_FinStats - Vals'!BH283","v":0},{"$f":"O_FinStats!BI283 - 'O_FinStats - Vals'!BI283","v":0},{"$f":"O_FinStats!BJ283 - 'O_FinStats - Vals'!BJ283","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E284","v":"Post 2020 Debt Interest"},null,{"$f":"O_FinStats!G284","v":"£'000"},{"$f":"O_FinStats!H284","v":"Nominal"},{"$f":"O_FinStats!I284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y284 - 'O_FinStats - Vals'!Y284","v":0},null,{"$f":"O_FinStats!AA284 - 'O_FinStats - Vals'!AA284","v":0},{"$f":"O_FinStats!AB284 - 'O_FinStats - Vals'!AB284","v":0},{"$f":"O_FinStats!AC284 - 'O_FinStats - Vals'!AC284","v":0},{"$f":"O_FinStats!AD284 - 'O_FinStats - Vals'!AD284","v":0},{"$f":"O_FinStats!AE284 - 'O_FinStats - Vals'!AE284","v":0},{"$f":"O_FinStats!AF284 - 'O_FinStats - Vals'!AF284","v":0},{"$f":"O_FinStats!AG284 - 'O_FinStats - Vals'!AG284","v":0},{"$f":"O_FinStats!AH284 - 'O_FinStats - Vals'!AH284","v":0},{"$f":"O_FinStats!AI284 - 'O_FinStats - Vals'!AI284","v":0},{"$f":"O_FinStats!AJ284 - 'O_FinStats - Vals'!AJ284","v":0},{"$f":"O_FinStats!AK284 - 'O_FinStats - Vals'!AK284","v":0},{"$f":"O_FinStats!AL284 - 'O_FinStats - Vals'!AL284","v":0},{"$f":"O_FinStats!AM284 - 'O_FinStats - Vals'!AM284","v":0},{"$f":"O_FinStats!AN284 - 'O_FinStats - Vals'!AN284","v":0},{"$f":"O_FinStats!AO284 - 'O_FinStats - Vals'!AO284","v":0},{"$f":"O_FinStats!AP284 - 'O_FinStats - Vals'!AP284","v":0},{"$f":"O_FinStats!AQ284 - 'O_FinStats - Vals'!AQ284","v":0},{"$f":"O_FinStats!AR284 - 'O_FinStats - Vals'!AR284","v":0},{"$f":"O_FinStats!AS284 - 'O_FinStats - Vals'!AS284","v":0},{"$f":"O_FinStats!AT284 - 'O_FinStats - Vals'!AT284","v":0},{"$f":"O_FinStats!AU284 - 'O_FinStats - Vals'!AU284","v":0},{"$f":"O_FinStats!AV284 - 'O_FinStats - Vals'!AV284","v":0},{"$f":"O_FinStats!AW284 - 'O_FinStats - Vals'!AW284","v":0},{"$f":"O_FinStats!AX284 - 'O_FinStats - Vals'!AX284","v":0},{"$f":"O_FinStats!AY284 - 'O_FinStats - Vals'!AY284","v":0},{"$f":"O_FinStats!AZ284 - 'O_FinStats - Vals'!AZ284","v":0},{"$f":"O_FinStats!BA284 - 'O_FinStats - Vals'!BA284","v":0},{"$f":"O_FinStats!BB284 - 'O_FinStats - Vals'!BB284","v":0},{"$f":"O_FinStats!BC284 - 'O_FinStats - Vals'!BC284","v":0},{"$f":"O_FinStats!BD284 - 'O_FinStats - Vals'!BD284","v":0},{"$f":"O_FinStats!BE284 - 'O_FinStats - Vals'!BE284","v":0},{"$f":"O_FinStats!BF284 - 'O_FinStats - Vals'!BF284","v":0},{"$f":"O_FinStats!BG284 - 'O_FinStats - Vals'!BG284","v":0},{"$f":"O_FinStats!BH284 - 'O_FinStats - Vals'!BH284","v":0},{"$f":"O_FinStats!BI284 - 'O_FinStats - Vals'!BI284","v":0},{"$f":"O_FinStats!BJ284 - 'O_FinStats - Vals'!BJ284","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E285","v":"Cash Movement for Other Liabilities"},null,{"$f":"O_FinStats!G285","v":"£'000"},{"$f":"O_FinStats!H285","v":"Nominal"},{"$f":"O_FinStats!I285","v":"Dr Cash Cr Liability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y285 - 'O_FinStats - Vals'!Y285","v":0},null,{"$f":"O_FinStats!AA285 - 'O_FinStats - Vals'!AA285","v":0},{"$f":"O_FinStats!AB285 - 'O_FinStats - Vals'!AB285","v":0},{"$f":"O_FinStats!AC285 - 'O_FinStats - Vals'!AC285","v":0},{"$f":"O_FinStats!AD285 - 'O_FinStats - Vals'!AD285","v":0},{"$f":"O_FinStats!AE285 - 'O_FinStats - Vals'!AE285","v":0},{"$f":"O_FinStats!AF285 - 'O_FinStats - Vals'!AF285","v":0},{"$f":"O_FinStats!AG285 - 'O_FinStats - Vals'!AG285","v":0},{"$f":"O_FinStats!AH285 - 'O_FinStats - Vals'!AH285","v":0},{"$f":"O_FinStats!AI285 - 'O_FinStats - Vals'!AI285","v":0},{"$f":"O_FinStats!AJ285 - 'O_FinStats - Vals'!AJ285","v":0},{"$f":"O_FinStats!AK285 - 'O_FinStats - Vals'!AK285","v":0},{"$f":"O_FinStats!AL285 - 'O_FinStats - Vals'!AL285","v":0},{"$f":"O_FinStats!AM285 - 'O_FinStats - Vals'!AM285","v":0},{"$f":"O_FinStats!AN285 - 'O_FinStats - Vals'!AN285","v":0},{"$f":"O_FinStats!AO285 - 'O_FinStats - Vals'!AO285","v":0},{"$f":"O_FinStats!AP285 - 'O_FinStats - Vals'!AP285","v":0},{"$f":"O_FinStats!AQ285 - 'O_FinStats - Vals'!AQ285","v":0},{"$f":"O_FinStats!AR285 - 'O_FinStats - Vals'!AR285","v":0},{"$f":"O_FinStats!AS285 - 'O_FinStats - Vals'!AS285","v":0},{"$f":"O_FinStats!AT285 - 'O_FinStats - Vals'!AT285","v":0},{"$f":"O_FinStats!AU285 - 'O_FinStats - Vals'!AU285","v":0},{"$f":"O_FinStats!AV285 - 'O_FinStats - Vals'!AV285","v":0},{"$f":"O_FinStats!AW285 - 'O_FinStats - Vals'!AW285","v":0},{"$f":"O_FinStats!AX285 - 'O_FinStats - Vals'!AX285","v":0},{"$f":"O_FinStats!AY285 - 'O_FinStats - Vals'!AY285","v":0},{"$f":"O_FinStats!AZ285 - 'O_FinStats - Vals'!AZ285","v":0},{"$f":"O_FinStats!BA285 - 'O_FinStats - Vals'!BA285","v":0},{"$f":"O_FinStats!BB285 - 'O_FinStats - Vals'!BB285","v":0},{"$f":"O_FinStats!BC285 - 'O_FinStats - Vals'!BC285","v":0},{"$f":"O_FinStats!BD285 - 'O_FinStats - Vals'!BD285","v":0},{"$f":"O_FinStats!BE285 - 'O_FinStats - Vals'!BE285","v":0},{"$f":"O_FinStats!BF285 - 'O_FinStats - Vals'!BF285","v":0},{"$f":"O_FinStats!BG285 - 'O_FinStats - Vals'!BG285","v":0},{"$f":"O_FinStats!BH285 - 'O_FinStats - Vals'!BH285","v":0},{"$f":"O_FinStats!BI285 - 'O_FinStats - Vals'!BI285","v":0},{"$f":"O_FinStats!BJ285 - 'O_FinStats - Vals'!BJ285","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E287","v":"RCF Interest Cost NEG"},null,{"$f":"O_FinStats!G287","v":"£'000 "},{"$f":"O_FinStats!H287","v":"Nominal"},{"$f":"O_FinStats!I287","v":"PL & CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y287 - 'O_FinStats - Vals'!Y287","v":0},null,{"$f":"O_FinStats!AA287 - 'O_FinStats - Vals'!AA287","v":0},{"$f":"O_FinStats!AB287 - 'O_FinStats - Vals'!AB287","v":0},{"$f":"O_FinStats!AC287 - 'O_FinStats - Vals'!AC287","v":0},{"$f":"O_FinStats!AD287 - 'O_FinStats - Vals'!AD287","v":0},{"$f":"O_FinStats!AE287 - 'O_FinStats - Vals'!AE287","v":0},{"$f":"O_FinStats!AF287 - 'O_FinStats - Vals'!AF287","v":0},{"$f":"O_FinStats!AG287 - 'O_FinStats - Vals'!AG287","v":0},{"$f":"O_FinStats!AH287 - 'O_FinStats - Vals'!AH287","v":0},{"$f":"O_FinStats!AI287 - 'O_FinStats - Vals'!AI287","v":0},{"$f":"O_FinStats!AJ287 - 'O_FinStats - Vals'!AJ287","v":0},{"$f":"O_FinStats!AK287 - 'O_FinStats - Vals'!AK287","v":0},{"$f":"O_FinStats!AL287 - 'O_FinStats - Vals'!AL287","v":0},{"$f":"O_FinStats!AM287 - 'O_FinStats - Vals'!AM287","v":0},{"$f":"O_FinStats!AN287 - 'O_FinStats - Vals'!AN287","v":0},{"$f":"O_FinStats!AO287 - 'O_FinStats - Vals'!AO287","v":0},{"$f":"O_FinStats!AP287 - 'O_FinStats - Vals'!AP287","v":0},{"$f":"O_FinStats!AQ287 - 'O_FinStats - Vals'!AQ287","v":0},{"$f":"O_FinStats!AR287 - 'O_FinStats - Vals'!AR287","v":0},{"$f":"O_FinStats!AS287 - 'O_FinStats - Vals'!AS287","v":0},{"$f":"O_FinStats!AT287 - 'O_FinStats - Vals'!AT287","v":0},{"$f":"O_FinStats!AU287 - 'O_FinStats - Vals'!AU287","v":0},{"$f":"O_FinStats!AV287 - 'O_FinStats - Vals'!AV287","v":0},{"$f":"O_FinStats!AW287 - 'O_FinStats - Vals'!AW287","v":0},{"$f":"O_FinStats!AX287 - 'O_FinStats - Vals'!AX287","v":0},{"$f":"O_FinStats!AY287 - 'O_FinStats - Vals'!AY287","v":0},{"$f":"O_FinStats!AZ287 - 'O_FinStats - Vals'!AZ287","v":0},{"$f":"O_FinStats!BA287 - 'O_FinStats - Vals'!BA287","v":0},{"$f":"O_FinStats!BB287 - 'O_FinStats - Vals'!BB287","v":0},{"$f":"O_FinStats!BC287 - 'O_FinStats - Vals'!BC287","v":0},{"$f":"O_FinStats!BD287 - 'O_FinStats - Vals'!BD287","v":0},{"$f":"O_FinStats!BE287 - 'O_FinStats - Vals'!BE287","v":0},{"$f":"O_FinStats!BF287 - 'O_FinStats - Vals'!BF287","v":0},{"$f":"O_FinStats!BG287 - 'O_FinStats - Vals'!BG287","v":0},{"$f":"O_FinStats!BH287 - 'O_FinStats - Vals'!BH287","v":0},{"$f":"O_FinStats!BI287 - 'O_FinStats - Vals'!BI287","v":0},{"$f":"O_FinStats!BJ287 - 'O_FinStats - Vals'!BJ287","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E288","v":"RCF Commitment Fee NEG"},null,{"$f":"O_FinStats!G288","v":"£'000 "},{"$f":"O_FinStats!H288","v":"Nominal"},{"$f":"O_FinStats!I288","v":"PL & CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y288 - 'O_FinStats - Vals'!Y288","v":0},null,{"$f":"O_FinStats!AA288 - 'O_FinStats - Vals'!AA288","v":0},{"$f":"O_FinStats!AB288 - 'O_FinStats - Vals'!AB288","v":0},{"$f":"O_FinStats!AC288 - 'O_FinStats - Vals'!AC288","v":0},{"$f":"O_FinStats!AD288 - 'O_FinStats - Vals'!AD288","v":0},{"$f":"O_FinStats!AE288 - 'O_FinStats - Vals'!AE288","v":0},{"$f":"O_FinStats!AF288 - 'O_FinStats - Vals'!AF288","v":0},{"$f":"O_FinStats!AG288 - 'O_FinStats - Vals'!AG288","v":0},{"$f":"O_FinStats!AH288 - 'O_FinStats - Vals'!AH288","v":0},{"$f":"O_FinStats!AI288 - 'O_FinStats - Vals'!AI288","v":0},{"$f":"O_FinStats!AJ288 - 'O_FinStats - Vals'!AJ288","v":0},{"$f":"O_FinStats!AK288 - 'O_FinStats - Vals'!AK288","v":0},{"$f":"O_FinStats!AL288 - 'O_FinStats - Vals'!AL288","v":0},{"$f":"O_FinStats!AM288 - 'O_FinStats - Vals'!AM288","v":0},{"$f":"O_FinStats!AN288 - 'O_FinStats - Vals'!AN288","v":0},{"$f":"O_FinStats!AO288 - 'O_FinStats - Vals'!AO288","v":0},{"$f":"O_FinStats!AP288 - 'O_FinStats - Vals'!AP288","v":0},{"$f":"O_FinStats!AQ288 - 'O_FinStats - Vals'!AQ288","v":0},{"$f":"O_FinStats!AR288 - 'O_FinStats - Vals'!AR288","v":0},{"$f":"O_FinStats!AS288 - 'O_FinStats - Vals'!AS288","v":0},{"$f":"O_FinStats!AT288 - 'O_FinStats - Vals'!AT288","v":0},{"$f":"O_FinStats!AU288 - 'O_FinStats - Vals'!AU288","v":0},{"$f":"O_FinStats!AV288 - 'O_FinStats - Vals'!AV288","v":0},{"$f":"O_FinStats!AW288 - 'O_FinStats - Vals'!AW288","v":0},{"$f":"O_FinStats!AX288 - 'O_FinStats - Vals'!AX288","v":0},{"$f":"O_FinStats!AY288 - 'O_FinStats - Vals'!AY288","v":0},{"$f":"O_FinStats!AZ288 - 'O_FinStats - Vals'!AZ288","v":0},{"$f":"O_FinStats!BA288 - 'O_FinStats - Vals'!BA288","v":0},{"$f":"O_FinStats!BB288 - 'O_FinStats - Vals'!BB288","v":0},{"$f":"O_FinStats!BC288 - 'O_FinStats - Vals'!BC288","v":0},{"$f":"O_FinStats!BD288 - 'O_FinStats - Vals'!BD288","v":0},{"$f":"O_FinStats!BE288 - 'O_FinStats - Vals'!BE288","v":0},{"$f":"O_FinStats!BF288 - 'O_FinStats - Vals'!BF288","v":0},{"$f":"O_FinStats!BG288 - 'O_FinStats - Vals'!BG288","v":0},{"$f":"O_FinStats!BH288 - 'O_FinStats - Vals'!BH288","v":0},{"$f":"O_FinStats!BI288 - 'O_FinStats - Vals'!BI288","v":0},{"$f":"O_FinStats!BJ288 - 'O_FinStats - Vals'!BJ288","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E289","v":"Finance Lease Liability payments"},null,{"$f":"O_FinStats!G289","v":"£'000 "},{"$f":"O_FinStats!H289","v":"Nominal"},{"$f":"O_FinStats!I289","v":"CF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y289 - 'O_FinStats - Vals'!Y289","v":0},null,{"$f":"O_FinStats!AA289 - 'O_FinStats - Vals'!AA289","v":0},{"$f":"O_FinStats!AB289 - 'O_FinStats - Vals'!AB289","v":0},{"$f":"O_FinStats!AC289 - 'O_FinStats - Vals'!AC289","v":0},{"$f":"O_FinStats!AD289 - 'O_FinStats - Vals'!AD289","v":0},{"$f":"O_FinStats!AE289 - 'O_FinStats - Vals'!AE289","v":0},{"$f":"O_FinStats!AF289 - 'O_FinStats - Vals'!AF289","v":0},{"$f":"O_FinStats!AG289 - 'O_FinStats - Vals'!AG289","v":0},{"$f":"O_FinStats!AH289 - 'O_FinStats - Vals'!AH289","v":0},{"$f":"O_FinStats!AI289 - 'O_FinStats - Vals'!AI289","v":0},{"$f":"O_FinStats!AJ289 - 'O_FinStats - Vals'!AJ289","v":0},{"$f":"O_FinStats!AK289 - 'O_FinStats - Vals'!AK289","v":0},{"$f":"O_FinStats!AL289 - 'O_FinStats - Vals'!AL289","v":0},{"$f":"O_FinStats!AM289 - 'O_FinStats - Vals'!AM289","v":0},{"$f":"O_FinStats!AN289 - 'O_FinStats - Vals'!AN289","v":0},{"$f":"O_FinStats!AO289 - 'O_FinStats - Vals'!AO289","v":0},{"$f":"O_FinStats!AP289 - 'O_FinStats - Vals'!AP289","v":0},{"$f":"O_FinStats!AQ289 - 'O_FinStats - Vals'!AQ289","v":0},{"$f":"O_FinStats!AR289 - 'O_FinStats - Vals'!AR289","v":0},{"$f":"O_FinStats!AS289 - 'O_FinStats - Vals'!AS289","v":0},{"$f":"O_FinStats!AT289 - 'O_FinStats - Vals'!AT289","v":0},{"$f":"O_FinStats!AU289 - 'O_FinStats - Vals'!AU289","v":0},{"$f":"O_FinStats!AV289 - 'O_FinStats - Vals'!AV289","v":0},{"$f":"O_FinStats!AW289 - 'O_FinStats - Vals'!AW289","v":0},{"$f":"O_FinStats!AX289 - 'O_FinStats - Vals'!AX289","v":0},{"$f":"O_FinStats!AY289 - 'O_FinStats - Vals'!AY289","v":0},{"$f":"O_FinStats!AZ289 - 'O_FinStats - Vals'!AZ289","v":0},{"$f":"O_FinStats!BA289 - 'O_FinStats - Vals'!BA289","v":0},{"$f":"O_FinStats!BB289 - 'O_FinStats - Vals'!BB289","v":0},{"$f":"O_FinStats!BC289 - 'O_FinStats - Vals'!BC289","v":0},{"$f":"O_FinStats!BD289 - 'O_FinStats - Vals'!BD289","v":0},{"$f":"O_FinStats!BE289 - 'O_FinStats - Vals'!BE289","v":0},{"$f":"O_FinStats!BF289 - 'O_FinStats - Vals'!BF289","v":0},{"$f":"O_FinStats!BG289 - 'O_FinStats - Vals'!BG289","v":0},{"$f":"O_FinStats!BH289 - 'O_FinStats - Vals'!BH289","v":0},{"$f":"O_FinStats!BI289 - 'O_FinStats - Vals'!BI289","v":0},{"$f":"O_FinStats!BJ289 - 'O_FinStats - Vals'!BJ289","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E291","v":"Total synthetic index-linked debt accretion repayments"},null,{"$f":"O_FinStats!G291","v":"£'000 "},{"$f":"O_FinStats!H291","v":"Nominal"},{"$f":"O_FinStats!I291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y291 - 'O_FinStats - Vals'!Y291","v":0},null,{"$f":"O_FinStats!AA291 - 'O_FinStats - Vals'!AA291","v":0},{"$f":"O_FinStats!AB291 - 'O_FinStats - Vals'!AB291","v":0},{"$f":"O_FinStats!AC291 - 'O_FinStats - Vals'!AC291","v":0},{"$f":"O_FinStats!AD291 - 'O_FinStats - Vals'!AD291","v":0},{"$f":"O_FinStats!AE291 - 'O_FinStats - Vals'!AE291","v":0},{"$f":"O_FinStats!AF291 - 'O_FinStats - Vals'!AF291","v":0},{"$f":"O_FinStats!AG291 - 'O_FinStats - Vals'!AG291","v":0},{"$f":"O_FinStats!AH291 - 'O_FinStats - Vals'!AH291","v":0},{"$f":"O_FinStats!AI291 - 'O_FinStats - Vals'!AI291","v":0},{"$f":"O_FinStats!AJ291 - 'O_FinStats - Vals'!AJ291","v":0},{"$f":"O_FinStats!AK291 - 'O_FinStats - Vals'!AK291","v":0},{"$f":"O_FinStats!AL291 - 'O_FinStats - Vals'!AL291","v":0},{"$f":"O_FinStats!AM291 - 'O_FinStats - Vals'!AM291","v":0},{"$f":"O_FinStats!AN291 - 'O_FinStats - Vals'!AN291","v":0},{"$f":"O_FinStats!AO291 - 'O_FinStats - Vals'!AO291","v":0},{"$f":"O_FinStats!AP291 - 'O_FinStats - Vals'!AP291","v":0},{"$f":"O_FinStats!AQ291 - 'O_FinStats - Vals'!AQ291","v":0},{"$f":"O_FinStats!AR291 - 'O_FinStats - Vals'!AR291","v":0},{"$f":"O_FinStats!AS291 - 'O_FinStats - Vals'!AS291","v":0},{"$f":"O_FinStats!AT291 - 'O_FinStats - Vals'!AT291","v":0},{"$f":"O_FinStats!AU291 - 'O_FinStats - Vals'!AU291","v":0},{"$f":"O_FinStats!AV291 - 'O_FinStats - Vals'!AV291","v":0},{"$f":"O_FinStats!AW291 - 'O_FinStats - Vals'!AW291","v":0},{"$f":"O_FinStats!AX291 - 'O_FinStats - Vals'!AX291","v":0},{"$f":"O_FinStats!AY291 - 'O_FinStats - Vals'!AY291","v":0},{"$f":"O_FinStats!AZ291 - 'O_FinStats - Vals'!AZ291","v":0},{"$f":"O_FinStats!BA291 - 'O_FinStats - Vals'!BA291","v":0},{"$f":"O_FinStats!BB291 - 'O_FinStats - Vals'!BB291","v":0},{"$f":"O_FinStats!BC291 - 'O_FinStats - Vals'!BC291","v":0},{"$f":"O_FinStats!BD291 - 'O_FinStats - Vals'!BD291","v":0},{"$f":"O_FinStats!BE291 - 'O_FinStats - Vals'!BE291","v":0},{"$f":"O_FinStats!BF291 - 'O_FinStats - Vals'!BF291","v":0},{"$f":"O_FinStats!BG291 - 'O_FinStats - Vals'!BG291","v":0},{"$f":"O_FinStats!BH291 - 'O_FinStats - Vals'!BH291","v":0},{"$f":"O_FinStats!BI291 - 'O_FinStats - Vals'!BI291","v":0},{"$f":"O_FinStats!BJ291 - 'O_FinStats - Vals'!BJ291","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E292","v":"Synthetic index-linked Accretion Interest Paid"},null,{"$f":"O_FinStats!G292","v":"£'000 "},{"$f":"O_FinStats!H292","v":"Nominal"},{"$f":"O_FinStats!I292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y292 - 'O_FinStats - Vals'!Y292","v":0},null,{"$f":"O_FinStats!AA292 - 'O_FinStats - Vals'!AA292","v":0},{"$f":"O_FinStats!AB292 - 'O_FinStats - Vals'!AB292","v":0},{"$f":"O_FinStats!AC292 - 'O_FinStats - Vals'!AC292","v":0},{"$f":"O_FinStats!AD292 - 'O_FinStats - Vals'!AD292","v":0},{"$f":"O_FinStats!AE292 - 'O_FinStats - Vals'!AE292","v":0},{"$f":"O_FinStats!AF292 - 'O_FinStats - Vals'!AF292","v":0},{"$f":"O_FinStats!AG292 - 'O_FinStats - Vals'!AG292","v":0},{"$f":"O_FinStats!AH292 - 'O_FinStats - Vals'!AH292","v":0},{"$f":"O_FinStats!AI292 - 'O_FinStats - Vals'!AI292","v":0},{"$f":"O_FinStats!AJ292 - 'O_FinStats - Vals'!AJ292","v":0},{"$f":"O_FinStats!AK292 - 'O_FinStats - Vals'!AK292","v":0},{"$f":"O_FinStats!AL292 - 'O_FinStats - Vals'!AL292","v":0},{"$f":"O_FinStats!AM292 - 'O_FinStats - Vals'!AM292","v":0},{"$f":"O_FinStats!AN292 - 'O_FinStats - Vals'!AN292","v":0},{"$f":"O_FinStats!AO292 - 'O_FinStats - Vals'!AO292","v":0},{"$f":"O_FinStats!AP292 - 'O_FinStats - Vals'!AP292","v":0},{"$f":"O_FinStats!AQ292 - 'O_FinStats - Vals'!AQ292","v":0},{"$f":"O_FinStats!AR292 - 'O_FinStats - Vals'!AR292","v":0},{"$f":"O_FinStats!AS292 - 'O_FinStats - Vals'!AS292","v":0},{"$f":"O_FinStats!AT292 - 'O_FinStats - Vals'!AT292","v":0},{"$f":"O_FinStats!AU292 - 'O_FinStats - Vals'!AU292","v":0},{"$f":"O_FinStats!AV292 - 'O_FinStats - Vals'!AV292","v":0},{"$f":"O_FinStats!AW292 - 'O_FinStats - Vals'!AW292","v":0},{"$f":"O_FinStats!AX292 - 'O_FinStats - Vals'!AX292","v":0},{"$f":"O_FinStats!AY292 - 'O_FinStats - Vals'!AY292","v":0},{"$f":"O_FinStats!AZ292 - 'O_FinStats - Vals'!AZ292","v":0},{"$f":"O_FinStats!BA292 - 'O_FinStats - Vals'!BA292","v":0},{"$f":"O_FinStats!BB292 - 'O_FinStats - Vals'!BB292","v":0},{"$f":"O_FinStats!BC292 - 'O_FinStats - Vals'!BC292","v":0},{"$f":"O_FinStats!BD292 - 'O_FinStats - Vals'!BD292","v":0},{"$f":"O_FinStats!BE292 - 'O_FinStats - Vals'!BE292","v":0},{"$f":"O_FinStats!BF292 - 'O_FinStats - Vals'!BF292","v":0},{"$f":"O_FinStats!BG292 - 'O_FinStats - Vals'!BG292","v":0},{"$f":"O_FinStats!BH292 - 'O_FinStats - Vals'!BH292","v":0},{"$f":"O_FinStats!BI292 - 'O_FinStats - Vals'!BI292","v":0},{"$f":"O_FinStats!BJ292 - 'O_FinStats - Vals'!BJ292","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E293","v":"Synthetic index-linked debt drawdowns"},null,{"$f":"O_FinStats!G293","v":"£'000 "},{"$f":"O_FinStats!H293","v":"Nominal"},{"$f":"O_FinStats!I293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y293 - 'O_FinStats - Vals'!Y293","v":0},null,{"$f":"O_FinStats!AA293 - 'O_FinStats - Vals'!AA293","v":0},{"$f":"O_FinStats!AB293 - 'O_FinStats - Vals'!AB293","v":0},{"$f":"O_FinStats!AC293 - 'O_FinStats - Vals'!AC293","v":0},{"$f":"O_FinStats!AD293 - 'O_FinStats - Vals'!AD293","v":0},{"$f":"O_FinStats!AE293 - 'O_FinStats - Vals'!AE293","v":0},{"$f":"O_FinStats!AF293 - 'O_FinStats - Vals'!AF293","v":0},{"$f":"O_FinStats!AG293 - 'O_FinStats - Vals'!AG293","v":0},{"$f":"O_FinStats!AH293 - 'O_FinStats - Vals'!AH293","v":0},{"$f":"O_FinStats!AI293 - 'O_FinStats - Vals'!AI293","v":0},{"$f":"O_FinStats!AJ293 - 'O_FinStats - Vals'!AJ293","v":0},{"$f":"O_FinStats!AK293 - 'O_FinStats - Vals'!AK293","v":0},{"$f":"O_FinStats!AL293 - 'O_FinStats - Vals'!AL293","v":0},{"$f":"O_FinStats!AM293 - 'O_FinStats - Vals'!AM293","v":0},{"$f":"O_FinStats!AN293 - 'O_FinStats - Vals'!AN293","v":0},{"$f":"O_FinStats!AO293 - 'O_FinStats - Vals'!AO293","v":0},{"$f":"O_FinStats!AP293 - 'O_FinStats - Vals'!AP293","v":0},{"$f":"O_FinStats!AQ293 - 'O_FinStats - Vals'!AQ293","v":0},{"$f":"O_FinStats!AR293 - 'O_FinStats - Vals'!AR293","v":0},{"$f":"O_FinStats!AS293 - 'O_FinStats - Vals'!AS293","v":0},{"$f":"O_FinStats!AT293 - 'O_FinStats - Vals'!AT293","v":0},{"$f":"O_FinStats!AU293 - 'O_FinStats - Vals'!AU293","v":0},{"$f":"O_FinStats!AV293 - 'O_FinStats - Vals'!AV293","v":0},{"$f":"O_FinStats!AW293 - 'O_FinStats - Vals'!AW293","v":0},{"$f":"O_FinStats!AX293 - 'O_FinStats - Vals'!AX293","v":0},{"$f":"O_FinStats!AY293 - 'O_FinStats - Vals'!AY293","v":0},{"$f":"O_FinStats!AZ293 - 'O_FinStats - Vals'!AZ293","v":0},{"$f":"O_FinStats!BA293 - 'O_FinStats - Vals'!BA293","v":0},{"$f":"O_FinStats!BB293 - 'O_FinStats - Vals'!BB293","v":0},{"$f":"O_FinStats!BC293 - 'O_FinStats - Vals'!BC293","v":0},{"$f":"O_FinStats!BD293 - 'O_FinStats - Vals'!BD293","v":0},{"$f":"O_FinStats!BE293 - 'O_FinStats - Vals'!BE293","v":0},{"$f":"O_FinStats!BF293 - 'O_FinStats - Vals'!BF293","v":0},{"$f":"O_FinStats!BG293 - 'O_FinStats - Vals'!BG293","v":0},{"$f":"O_FinStats!BH293 - 'O_FinStats - Vals'!BH293","v":0},{"$f":"O_FinStats!BI293 - 'O_FinStats - Vals'!BI293","v":0},{"$f":"O_FinStats!BJ293 - 'O_FinStats - Vals'!BJ293","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E295","v":"Synthetic index-linked debt repayments"},null,{"$f":"O_FinStats!G295","v":"£'000 "},{"$f":"O_FinStats!H295","v":"Nominal"},{"$f":"O_FinStats!I295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y295 - 'O_FinStats - Vals'!Y295","v":0},null,{"$f":"O_FinStats!AA295 - 'O_FinStats - Vals'!AA295","v":0},{"$f":"O_FinStats!AB295 - 'O_FinStats - Vals'!AB295","v":0},{"$f":"O_FinStats!AC295 - 'O_FinStats - Vals'!AC295","v":0},{"$f":"O_FinStats!AD295 - 'O_FinStats - Vals'!AD295","v":0},{"$f":"O_FinStats!AE295 - 'O_FinStats - Vals'!AE295","v":0},{"$f":"O_FinStats!AF295 - 'O_FinStats - Vals'!AF295","v":0},{"$f":"O_FinStats!AG295 - 'O_FinStats - Vals'!AG295","v":0},{"$f":"O_FinStats!AH295 - 'O_FinStats - Vals'!AH295","v":0},{"$f":"O_FinStats!AI295 - 'O_FinStats - Vals'!AI295","v":0},{"$f":"O_FinStats!AJ295 - 'O_FinStats - Vals'!AJ295","v":0},{"$f":"O_FinStats!AK295 - 'O_FinStats - Vals'!AK295","v":0},{"$f":"O_FinStats!AL295 - 'O_FinStats - Vals'!AL295","v":0},{"$f":"O_FinStats!AM295 - 'O_FinStats - Vals'!AM295","v":0},{"$f":"O_FinStats!AN295 - 'O_FinStats - Vals'!AN295","v":0},{"$f":"O_FinStats!AO295 - 'O_FinStats - Vals'!AO295","v":0},{"$f":"O_FinStats!AP295 - 'O_FinStats - Vals'!AP295","v":0},{"$f":"O_FinStats!AQ295 - 'O_FinStats - Vals'!AQ295","v":0},{"$f":"O_FinStats!AR295 - 'O_FinStats - Vals'!AR295","v":0},{"$f":"O_FinStats!AS295 - 'O_FinStats - Vals'!AS295","v":0},{"$f":"O_FinStats!AT295 - 'O_FinStats - Vals'!AT295","v":0},{"$f":"O_FinStats!AU295 - 'O_FinStats - Vals'!AU295","v":0},{"$f":"O_FinStats!AV295 - 'O_FinStats - Vals'!AV295","v":0},{"$f":"O_FinStats!AW295 - 'O_FinStats - Vals'!AW295","v":0},{"$f":"O_FinStats!AX295 - 'O_FinStats - Vals'!AX295","v":0},{"$f":"O_FinStats!AY295 - 'O_FinStats - Vals'!AY295","v":0},{"$f":"O_FinStats!AZ295 - 'O_FinStats - Vals'!AZ295","v":0},{"$f":"O_FinStats!BA295 - 'O_FinStats - Vals'!BA295","v":0},{"$f":"O_FinStats!BB295 - 'O_FinStats - Vals'!BB295","v":0},{"$f":"O_FinStats!BC295 - 'O_FinStats - Vals'!BC295","v":0},{"$f":"O_FinStats!BD295 - 'O_FinStats - Vals'!BD295","v":0},{"$f":"O_FinStats!BE295 - 'O_FinStats - Vals'!BE295","v":0},{"$f":"O_FinStats!BF295 - 'O_FinStats - Vals'!BF295","v":0},{"$f":"O_FinStats!BG295 - 'O_FinStats - Vals'!BG295","v":0},{"$f":"O_FinStats!BH295 - 'O_FinStats - Vals'!BH295","v":0},{"$f":"O_FinStats!BI295 - 'O_FinStats - Vals'!BI295","v":0},{"$f":"O_FinStats!BJ295 - 'O_FinStats - Vals'!BJ295","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E296","v":"Synthetic index-linked debt interest paid"},null,{"$f":"O_FinStats!G296","v":"£'000 "},{"$f":"O_FinStats!H296","v":"Nominal"},{"$f":"O_FinStats!I296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y296 - 'O_FinStats - Vals'!Y296","v":0},null,{"$f":"O_FinStats!AA296 - 'O_FinStats - Vals'!AA296","v":0},{"$f":"O_FinStats!AB296 - 'O_FinStats - Vals'!AB296","v":0},{"$f":"O_FinStats!AC296 - 'O_FinStats - Vals'!AC296","v":0},{"$f":"O_FinStats!AD296 - 'O_FinStats - Vals'!AD296","v":0},{"$f":"O_FinStats!AE296 - 'O_FinStats - Vals'!AE296","v":0},{"$f":"O_FinStats!AF296 - 'O_FinStats - Vals'!AF296","v":0},{"$f":"O_FinStats!AG296 - 'O_FinStats - Vals'!AG296","v":0},{"$f":"O_FinStats!AH296 - 'O_FinStats - Vals'!AH296","v":0},{"$f":"O_FinStats!AI296 - 'O_FinStats - Vals'!AI296","v":0},{"$f":"O_FinStats!AJ296 - 'O_FinStats - Vals'!AJ296","v":0},{"$f":"O_FinStats!AK296 - 'O_FinStats - Vals'!AK296","v":0},{"$f":"O_FinStats!AL296 - 'O_FinStats - Vals'!AL296","v":0},{"$f":"O_FinStats!AM296 - 'O_FinStats - Vals'!AM296","v":0},{"$f":"O_FinStats!AN296 - 'O_FinStats - Vals'!AN296","v":0},{"$f":"O_FinStats!AO296 - 'O_FinStats - Vals'!AO296","v":0},{"$f":"O_FinStats!AP296 - 'O_FinStats - Vals'!AP296","v":0},{"$f":"O_FinStats!AQ296 - 'O_FinStats - Vals'!AQ296","v":0},{"$f":"O_FinStats!AR296 - 'O_FinStats - Vals'!AR296","v":0},{"$f":"O_FinStats!AS296 - 'O_FinStats - Vals'!AS296","v":0},{"$f":"O_FinStats!AT296 - 'O_FinStats - Vals'!AT296","v":0},{"$f":"O_FinStats!AU296 - 'O_FinStats - Vals'!AU296","v":0},{"$f":"O_FinStats!AV296 - 'O_FinStats - Vals'!AV296","v":0},{"$f":"O_FinStats!AW296 - 'O_FinStats - Vals'!AW296","v":0},{"$f":"O_FinStats!AX296 - 'O_FinStats - Vals'!AX296","v":0},{"$f":"O_FinStats!AY296 - 'O_FinStats - Vals'!AY296","v":0},{"$f":"O_FinStats!AZ296 - 'O_FinStats - Vals'!AZ296","v":0},{"$f":"O_FinStats!BA296 - 'O_FinStats - Vals'!BA296","v":0},{"$f":"O_FinStats!BB296 - 'O_FinStats - Vals'!BB296","v":0},{"$f":"O_FinStats!BC296 - 'O_FinStats - Vals'!BC296","v":0},{"$f":"O_FinStats!BD296 - 'O_FinStats - Vals'!BD296","v":0},{"$f":"O_FinStats!BE296 - 'O_FinStats - Vals'!BE296","v":0},{"$f":"O_FinStats!BF296 - 'O_FinStats - Vals'!BF296","v":0},{"$f":"O_FinStats!BG296 - 'O_FinStats - Vals'!BG296","v":0},{"$f":"O_FinStats!BH296 - 'O_FinStats - Vals'!BH296","v":0},{"$f":"O_FinStats!BI296 - 'O_FinStats - Vals'!BI296","v":0},{"$f":"O_FinStats!BJ296 - 'O_FinStats - Vals'!BJ296","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E298","v":"Cash flow available to shareholders"},null,{"$f":"O_FinStats!G298","v":"£'000 "},{"$f":"O_FinStats!H298","v":"Nominal"},{"$f":"O_FinStats!I298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y298 - 'O_FinStats - Vals'!Y298","v":0},null,{"$f":"O_FinStats!AA298 - 'O_FinStats - Vals'!AA298","v":0},{"$f":"O_FinStats!AB298 - 'O_FinStats - Vals'!AB298","v":0},{"$f":"O_FinStats!AC298 - 'O_FinStats - Vals'!AC298","v":0},{"$f":"O_FinStats!AD298 - 'O_FinStats - Vals'!AD298","v":0},{"$f":"O_FinStats!AE298 - 'O_FinStats - Vals'!AE298","v":0},{"$f":"O_FinStats!AF298 - 'O_FinStats - Vals'!AF298","v":0},{"$f":"O_FinStats!AG298 - 'O_FinStats - Vals'!AG298","v":0},{"$f":"O_FinStats!AH298 - 'O_FinStats - Vals'!AH298","v":0},{"$f":"O_FinStats!AI298 - 'O_FinStats - Vals'!AI298","v":0},{"$f":"O_FinStats!AJ298 - 'O_FinStats - Vals'!AJ298","v":0},{"$f":"O_FinStats!AK298 - 'O_FinStats - Vals'!AK298","v":0},{"$f":"O_FinStats!AL298 - 'O_FinStats - Vals'!AL298","v":0},{"$f":"O_FinStats!AM298 - 'O_FinStats - Vals'!AM298","v":0},{"$f":"O_FinStats!AN298 - 'O_FinStats - Vals'!AN298","v":0},{"$f":"O_FinStats!AO298 - 'O_FinStats - Vals'!AO298","v":0},{"$f":"O_FinStats!AP298 - 'O_FinStats - Vals'!AP298","v":0},{"$f":"O_FinStats!AQ298 - 'O_FinStats - Vals'!AQ298","v":0},{"$f":"O_FinStats!AR298 - 'O_FinStats - Vals'!AR298","v":0},{"$f":"O_FinStats!AS298 - 'O_FinStats - Vals'!AS298","v":0},{"$f":"O_FinStats!AT298 - 'O_FinStats - Vals'!AT298","v":0},{"$f":"O_FinStats!AU298 - 'O_FinStats - Vals'!AU298","v":0},{"$f":"O_FinStats!AV298 - 'O_FinStats - Vals'!AV298","v":0},{"$f":"O_FinStats!AW298 - 'O_FinStats - Vals'!AW298","v":0},{"$f":"O_FinStats!AX298 - 'O_FinStats - Vals'!AX298","v":0},{"$f":"O_FinStats!AY298 - 'O_FinStats - Vals'!AY298","v":0},{"$f":"O_FinStats!AZ298 - 'O_FinStats - Vals'!AZ298","v":0},{"$f":"O_FinStats!BA298 - 'O_FinStats - Vals'!BA298","v":0},{"$f":"O_FinStats!BB298 - 'O_FinStats - Vals'!BB298","v":0},{"$f":"O_FinStats!BC298 - 'O_FinStats - Vals'!BC298","v":0},{"$f":"O_FinStats!BD298 - 'O_FinStats - Vals'!BD298","v":0},{"$f":"O_FinStats!BE298 - 'O_FinStats - Vals'!BE298","v":0},{"$f":"O_FinStats!BF298 - 'O_FinStats - Vals'!BF298","v":0},{"$f":"O_FinStats!BG298 - 'O_FinStats - Vals'!BG298","v":0},{"$f":"O_FinStats!BH298 - 'O_FinStats - Vals'!BH298","v":0},{"$f":"O_FinStats!BI298 - 'O_FinStats - Vals'!BI298","v":0},{"$f":"O_FinStats!BJ298 - 'O_FinStats - Vals'!BJ298","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E300","v":"Share Capital Injection/(Redemption)"},null,{"$f":"O_FinStats!G300","v":"£'000"},{"$f":"O_FinStats!H300","v":"Nominal"},{"$f":"O_FinStats!I300","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y300 - 'O_FinStats - Vals'!Y300","v":0},null,{"$f":"O_FinStats!AA300 - 'O_FinStats - Vals'!AA300","v":0},{"$f":"O_FinStats!AB300 - 'O_FinStats - Vals'!AB300","v":0},{"$f":"O_FinStats!AC300 - 'O_FinStats - Vals'!AC300","v":0},{"$f":"O_FinStats!AD300 - 'O_FinStats - Vals'!AD300","v":0},{"$f":"O_FinStats!AE300 - 'O_FinStats - Vals'!AE300","v":0},{"$f":"O_FinStats!AF300 - 'O_FinStats - Vals'!AF300","v":0},{"$f":"O_FinStats!AG300 - 'O_FinStats - Vals'!AG300","v":0},{"$f":"O_FinStats!AH300 - 'O_FinStats - Vals'!AH300","v":0},{"$f":"O_FinStats!AI300 - 'O_FinStats - Vals'!AI300","v":0},{"$f":"O_FinStats!AJ300 - 'O_FinStats - Vals'!AJ300","v":0},{"$f":"O_FinStats!AK300 - 'O_FinStats - Vals'!AK300","v":0},{"$f":"O_FinStats!AL300 - 'O_FinStats - Vals'!AL300","v":0},{"$f":"O_FinStats!AM300 - 'O_FinStats - Vals'!AM300","v":0},{"$f":"O_FinStats!AN300 - 'O_FinStats - Vals'!AN300","v":0},{"$f":"O_FinStats!AO300 - 'O_FinStats - Vals'!AO300","v":0},{"$f":"O_FinStats!AP300 - 'O_FinStats - Vals'!AP300","v":0},{"$f":"O_FinStats!AQ300 - 'O_FinStats - Vals'!AQ300","v":0},{"$f":"O_FinStats!AR300 - 'O_FinStats - Vals'!AR300","v":0},{"$f":"O_FinStats!AS300 - 'O_FinStats - Vals'!AS300","v":0},{"$f":"O_FinStats!AT300 - 'O_FinStats - Vals'!AT300","v":0},{"$f":"O_FinStats!AU300 - 'O_FinStats - Vals'!AU300","v":0},{"$f":"O_FinStats!AV300 - 'O_FinStats - Vals'!AV300","v":0},{"$f":"O_FinStats!AW300 - 'O_FinStats - Vals'!AW300","v":0},{"$f":"O_FinStats!AX300 - 'O_FinStats - Vals'!AX300","v":0},{"$f":"O_FinStats!AY300 - 'O_FinStats - Vals'!AY300","v":0},{"$f":"O_FinStats!AZ300 - 'O_FinStats - Vals'!AZ300","v":0},{"$f":"O_FinStats!BA300 - 'O_FinStats - Vals'!BA300","v":0},{"$f":"O_FinStats!BB300 - 'O_FinStats - Vals'!BB300","v":0},{"$f":"O_FinStats!BC300 - 'O_FinStats - Vals'!BC300","v":0},{"$f":"O_FinStats!BD300 - 'O_FinStats - Vals'!BD300","v":0},{"$f":"O_FinStats!BE300 - 'O_FinStats - Vals'!BE300","v":0},{"$f":"O_FinStats!BF300 - 'O_FinStats - Vals'!BF300","v":0},{"$f":"O_FinStats!BG300 - 'O_FinStats - Vals'!BG300","v":0},{"$f":"O_FinStats!BH300 - 'O_FinStats - Vals'!BH300","v":0},{"$f":"O_FinStats!BI300 - 'O_FinStats - Vals'!BI300","v":0},{"$f":"O_FinStats!BJ300 - 'O_FinStats - Vals'!BJ300","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E301","v":"Dividends Paid"},null,{"$f":"O_FinStats!G301","v":"£'000"},{"$f":"O_FinStats!H301","v":"Nominal"},{"$f":"O_FinStats!I301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y301 - 'O_FinStats - Vals'!Y301","v":0},null,{"$f":"O_FinStats!AA301 - 'O_FinStats - Vals'!AA301","v":0},{"$f":"O_FinStats!AB301 - 'O_FinStats - Vals'!AB301","v":0},{"$f":"O_FinStats!AC301 - 'O_FinStats - Vals'!AC301","v":0},{"$f":"O_FinStats!AD301 - 'O_FinStats - Vals'!AD301","v":0},{"$f":"O_FinStats!AE301 - 'O_FinStats - Vals'!AE301","v":0},{"$f":"O_FinStats!AF301 - 'O_FinStats - Vals'!AF301","v":0},{"$f":"O_FinStats!AG301 - 'O_FinStats - Vals'!AG301","v":0},{"$f":"O_FinStats!AH301 - 'O_FinStats - Vals'!AH301","v":0},{"$f":"O_FinStats!AI301 - 'O_FinStats - Vals'!AI301","v":0},{"$f":"O_FinStats!AJ301 - 'O_FinStats - Vals'!AJ301","v":0},{"$f":"O_FinStats!AK301 - 'O_FinStats - Vals'!AK301","v":0},{"$f":"O_FinStats!AL301 - 'O_FinStats - Vals'!AL301","v":0},{"$f":"O_FinStats!AM301 - 'O_FinStats - Vals'!AM301","v":0},{"$f":"O_FinStats!AN301 - 'O_FinStats - Vals'!AN301","v":0},{"$f":"O_FinStats!AO301 - 'O_FinStats - Vals'!AO301","v":0},{"$f":"O_FinStats!AP301 - 'O_FinStats - Vals'!AP301","v":0},{"$f":"O_FinStats!AQ301 - 'O_FinStats - Vals'!AQ301","v":0},{"$f":"O_FinStats!AR301 - 'O_FinStats - Vals'!AR301","v":0},{"$f":"O_FinStats!AS301 - 'O_FinStats - Vals'!AS301","v":0},{"$f":"O_FinStats!AT301 - 'O_FinStats - Vals'!AT301","v":0},{"$f":"O_FinStats!AU301 - 'O_FinStats - Vals'!AU301","v":0},{"$f":"O_FinStats!AV301 - 'O_FinStats - Vals'!AV301","v":0},{"$f":"O_FinStats!AW301 - 'O_FinStats - Vals'!AW301","v":0},{"$f":"O_FinStats!AX301 - 'O_FinStats - Vals'!AX301","v":0},{"$f":"O_FinStats!AY301 - 'O_FinStats - Vals'!AY301","v":0},{"$f":"O_FinStats!AZ301 - 'O_FinStats - Vals'!AZ301","v":0},{"$f":"O_FinStats!BA301 - 'O_FinStats - Vals'!BA301","v":0},{"$f":"O_FinStats!BB301 - 'O_FinStats - Vals'!BB301","v":0},{"$f":"O_FinStats!BC301 - 'O_FinStats - Vals'!BC301","v":0},{"$f":"O_FinStats!BD301 - 'O_FinStats - Vals'!BD301","v":0},{"$f":"O_FinStats!BE301 - 'O_FinStats - Vals'!BE301","v":0},{"$f":"O_FinStats!BF301 - 'O_FinStats - Vals'!BF301","v":0},{"$f":"O_FinStats!BG301 - 'O_FinStats - Vals'!BG301","v":0},{"$f":"O_FinStats!BH301 - 'O_FinStats - Vals'!BH301","v":0},{"$f":"O_FinStats!BI301 - 'O_FinStats - Vals'!BI301","v":0},{"$f":"O_FinStats!BJ301 - 'O_FinStats - Vals'!BJ301","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E302","v":"Equity Transfer from Shareholders"},null,{"$f":"O_FinStats!G302","v":"£'000"},{"$f":"O_FinStats!H302","v":"Nominal"},{"$f":"O_FinStats!I302","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y302 - 'O_FinStats - Vals'!Y302","v":0},null,{"$f":"O_FinStats!AA302 - 'O_FinStats - Vals'!AA302","v":0},{"$f":"O_FinStats!AB302 - 'O_FinStats - Vals'!AB302","v":0},{"$f":"O_FinStats!AC302 - 'O_FinStats - Vals'!AC302","v":0},{"$f":"O_FinStats!AD302 - 'O_FinStats - Vals'!AD302","v":0},{"$f":"O_FinStats!AE302 - 'O_FinStats - Vals'!AE302","v":0},{"$f":"O_FinStats!AF302 - 'O_FinStats - Vals'!AF302","v":0},{"$f":"O_FinStats!AG302 - 'O_FinStats - Vals'!AG302","v":0},{"$f":"O_FinStats!AH302 - 'O_FinStats - Vals'!AH302","v":0},{"$f":"O_FinStats!AI302 - 'O_FinStats - Vals'!AI302","v":0},{"$f":"O_FinStats!AJ302 - 'O_FinStats - Vals'!AJ302","v":0},{"$f":"O_FinStats!AK302 - 'O_FinStats - Vals'!AK302","v":0},{"$f":"O_FinStats!AL302 - 'O_FinStats - Vals'!AL302","v":0},{"$f":"O_FinStats!AM302 - 'O_FinStats - Vals'!AM302","v":0},{"$f":"O_FinStats!AN302 - 'O_FinStats - Vals'!AN302","v":0},{"$f":"O_FinStats!AO302 - 'O_FinStats - Vals'!AO302","v":0},{"$f":"O_FinStats!AP302 - 'O_FinStats - Vals'!AP302","v":0},{"$f":"O_FinStats!AQ302 - 'O_FinStats - Vals'!AQ302","v":0},{"$f":"O_FinStats!AR302 - 'O_FinStats - Vals'!AR302","v":0},{"$f":"O_FinStats!AS302 - 'O_FinStats - Vals'!AS302","v":0},{"$f":"O_FinStats!AT302 - 'O_FinStats - Vals'!AT302","v":0},{"$f":"O_FinStats!AU302 - 'O_FinStats - Vals'!AU302","v":0},{"$f":"O_FinStats!AV302 - 'O_FinStats - Vals'!AV302","v":0},{"$f":"O_FinStats!AW302 - 'O_FinStats - Vals'!AW302","v":0},{"$f":"O_FinStats!AX302 - 'O_FinStats - Vals'!AX302","v":0},{"$f":"O_FinStats!AY302 - 'O_FinStats - Vals'!AY302","v":0},{"$f":"O_FinStats!AZ302 - 'O_FinStats - Vals'!AZ302","v":0},{"$f":"O_FinStats!BA302 - 'O_FinStats - Vals'!BA302","v":0},{"$f":"O_FinStats!BB302 - 'O_FinStats - Vals'!BB302","v":0},{"$f":"O_FinStats!BC302 - 'O_FinStats - Vals'!BC302","v":0},{"$f":"O_FinStats!BD302 - 'O_FinStats - Vals'!BD302","v":0},{"$f":"O_FinStats!BE302 - 'O_FinStats - Vals'!BE302","v":0},{"$f":"O_FinStats!BF302 - 'O_FinStats - Vals'!BF302","v":0},{"$f":"O_FinStats!BG302 - 'O_FinStats - Vals'!BG302","v":0},{"$f":"O_FinStats!BH302 - 'O_FinStats - Vals'!BH302","v":0},{"$f":"O_FinStats!BI302 - 'O_FinStats - Vals'!BI302","v":0},{"$f":"O_FinStats!BJ302 - 'O_FinStats - Vals'!BJ302","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E303","v":"Charge of Share Capital Additions (Dr Expense, Cr Cash)"},null,{"$f":"O_FinStats!G303","v":"£'000"},{"$f":"O_FinStats!H303","v":"Nominal"},{"$f":"O_FinStats!I303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y303 - 'O_FinStats - Vals'!Y303","v":0},null,{"$f":"O_FinStats!AA303 - 'O_FinStats - Vals'!AA303","v":0},{"$f":"O_FinStats!AB303 - 'O_FinStats - Vals'!AB303","v":0},{"$f":"O_FinStats!AC303 - 'O_FinStats - Vals'!AC303","v":0},{"$f":"O_FinStats!AD303 - 'O_FinStats - Vals'!AD303","v":0},{"$f":"O_FinStats!AE303 - 'O_FinStats - Vals'!AE303","v":0},{"$f":"O_FinStats!AF303 - 'O_FinStats - Vals'!AF303","v":0},{"$f":"O_FinStats!AG303 - 'O_FinStats - Vals'!AG303","v":0},{"$f":"O_FinStats!AH303 - 'O_FinStats - Vals'!AH303","v":0},{"$f":"O_FinStats!AI303 - 'O_FinStats - Vals'!AI303","v":0},{"$f":"O_FinStats!AJ303 - 'O_FinStats - Vals'!AJ303","v":0},{"$f":"O_FinStats!AK303 - 'O_FinStats - Vals'!AK303","v":0},{"$f":"O_FinStats!AL303 - 'O_FinStats - Vals'!AL303","v":0},{"$f":"O_FinStats!AM303 - 'O_FinStats - Vals'!AM303","v":0},{"$f":"O_FinStats!AN303 - 'O_FinStats - Vals'!AN303","v":0},{"$f":"O_FinStats!AO303 - 'O_FinStats - Vals'!AO303","v":0},{"$f":"O_FinStats!AP303 - 'O_FinStats - Vals'!AP303","v":0},{"$f":"O_FinStats!AQ303 - 'O_FinStats - Vals'!AQ303","v":0},{"$f":"O_FinStats!AR303 - 'O_FinStats - Vals'!AR303","v":0},{"$f":"O_FinStats!AS303 - 'O_FinStats - Vals'!AS303","v":0},{"$f":"O_FinStats!AT303 - 'O_FinStats - Vals'!AT303","v":0},{"$f":"O_FinStats!AU303 - 'O_FinStats - Vals'!AU303","v":0},{"$f":"O_FinStats!AV303 - 'O_FinStats - Vals'!AV303","v":0},{"$f":"O_FinStats!AW303 - 'O_FinStats - Vals'!AW303","v":0},{"$f":"O_FinStats!AX303 - 'O_FinStats - Vals'!AX303","v":0},{"$f":"O_FinStats!AY303 - 'O_FinStats - Vals'!AY303","v":0},{"$f":"O_FinStats!AZ303 - 'O_FinStats - Vals'!AZ303","v":0},{"$f":"O_FinStats!BA303 - 'O_FinStats - Vals'!BA303","v":0},{"$f":"O_FinStats!BB303 - 'O_FinStats - Vals'!BB303","v":0},{"$f":"O_FinStats!BC303 - 'O_FinStats - Vals'!BC303","v":0},{"$f":"O_FinStats!BD303 - 'O_FinStats - Vals'!BD303","v":0},{"$f":"O_FinStats!BE303 - 'O_FinStats - Vals'!BE303","v":0},{"$f":"O_FinStats!BF303 - 'O_FinStats - Vals'!BF303","v":0},{"$f":"O_FinStats!BG303 - 'O_FinStats - Vals'!BG303","v":0},{"$f":"O_FinStats!BH303 - 'O_FinStats - Vals'!BH303","v":0},{"$f":"O_FinStats!BI303 - 'O_FinStats - Vals'!BI303","v":0},{"$f":"O_FinStats!BJ303 - 'O_FinStats - Vals'!BJ303","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E304","v":"Net cash flow"},null,{"$f":"O_FinStats!G304","v":"£'000 "},{"$f":"O_FinStats!H304","v":"Nominal"},{"$f":"O_FinStats!I304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y304 - 'O_FinStats - Vals'!Y304","v":0},null,{"$f":"O_FinStats!AA304 - 'O_FinStats - Vals'!AA304","v":0},{"$f":"O_FinStats!AB304 - 'O_FinStats - Vals'!AB304","v":0},{"$f":"O_FinStats!AC304 - 'O_FinStats - Vals'!AC304","v":0},{"$f":"O_FinStats!AD304 - 'O_FinStats - Vals'!AD304","v":0},{"$f":"O_FinStats!AE304 - 'O_FinStats - Vals'!AE304","v":0},{"$f":"O_FinStats!AF304 - 'O_FinStats - Vals'!AF304","v":0},{"$f":"O_FinStats!AG304 - 'O_FinStats - Vals'!AG304","v":0},{"$f":"O_FinStats!AH304 - 'O_FinStats - Vals'!AH304","v":0},{"$f":"O_FinStats!AI304 - 'O_FinStats - Vals'!AI304","v":0},{"$f":"O_FinStats!AJ304 - 'O_FinStats - Vals'!AJ304","v":0},{"$f":"O_FinStats!AK304 - 'O_FinStats - Vals'!AK304","v":0},{"$f":"O_FinStats!AL304 - 'O_FinStats - Vals'!AL304","v":0},{"$f":"O_FinStats!AM304 - 'O_FinStats - Vals'!AM304","v":0},{"$f":"O_FinStats!AN304 - 'O_FinStats - Vals'!AN304","v":0},{"$f":"O_FinStats!AO304 - 'O_FinStats - Vals'!AO304","v":0},{"$f":"O_FinStats!AP304 - 'O_FinStats - Vals'!AP304","v":0},{"$f":"O_FinStats!AQ304 - 'O_FinStats - Vals'!AQ304","v":0},{"$f":"O_FinStats!AR304 - 'O_FinStats - Vals'!AR304","v":0},{"$f":"O_FinStats!AS304 - 'O_FinStats - Vals'!AS304","v":0},{"$f":"O_FinStats!AT304 - 'O_FinStats - Vals'!AT304","v":0},{"$f":"O_FinStats!AU304 - 'O_FinStats - Vals'!AU304","v":0},{"$f":"O_FinStats!AV304 - 'O_FinStats - Vals'!AV304","v":0},{"$f":"O_FinStats!AW304 - 'O_FinStats - Vals'!AW304","v":0},{"$f":"O_FinStats!AX304 - 'O_FinStats - Vals'!AX304","v":0},{"$f":"O_FinStats!AY304 - 'O_FinStats - Vals'!AY304","v":0},{"$f":"O_FinStats!AZ304 - 'O_FinStats - Vals'!AZ304","v":0},{"$f":"O_FinStats!BA304 - 'O_FinStats - Vals'!BA304","v":0},{"$f":"O_FinStats!BB304 - 'O_FinStats - Vals'!BB304","v":0},{"$f":"O_FinStats!BC304 - 'O_FinStats - Vals'!BC304","v":0},{"$f":"O_FinStats!BD304 - 'O_FinStats - Vals'!BD304","v":0},{"$f":"O_FinStats!BE304 - 'O_FinStats - Vals'!BE304","v":0},{"$f":"O_FinStats!BF304 - 'O_FinStats - Vals'!BF304","v":0},{"$f":"O_FinStats!BG304 - 'O_FinStats - Vals'!BG304","v":0},{"$f":"O_FinStats!BH304 - 'O_FinStats - Vals'!BH304","v":0},{"$f":"O_FinStats!BI304 - 'O_FinStats - Vals'!BI304","v":0},{"$f":"O_FinStats!BJ304 - 'O_FinStats - Vals'!BJ304","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E306","v":"Retained cash balance BEG"},null,{"$f":"O_FinStats!G306","v":"£'000 "},{"$f":"O_FinStats!H306","v":"Nominal"},{"$f":"O_FinStats!I306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y306 - 'O_FinStats - Vals'!Y306","v":0},null,{"$f":"O_FinStats!AA306 - 'O_FinStats - Vals'!AA306","v":0},{"$f":"O_FinStats!AB306 - 'O_FinStats - Vals'!AB306","v":0},{"$f":"O_FinStats!AC306 - 'O_FinStats - Vals'!AC306","v":0},{"$f":"O_FinStats!AD306 - 'O_FinStats - Vals'!AD306","v":0},{"$f":"O_FinStats!AE306 - 'O_FinStats - Vals'!AE306","v":0},{"$f":"O_FinStats!AF306 - 'O_FinStats - Vals'!AF306","v":0},{"$f":"O_FinStats!AG306 - 'O_FinStats - Vals'!AG306","v":0},{"$f":"O_FinStats!AH306 - 'O_FinStats - Vals'!AH306","v":0},{"$f":"O_FinStats!AI306 - 'O_FinStats - Vals'!AI306","v":0},{"$f":"O_FinStats!AJ306 - 'O_FinStats - Vals'!AJ306","v":0},{"$f":"O_FinStats!AK306 - 'O_FinStats - Vals'!AK306","v":0},{"$f":"O_FinStats!AL306 - 'O_FinStats - Vals'!AL306","v":0},{"$f":"O_FinStats!AM306 - 'O_FinStats - Vals'!AM306","v":0},{"$f":"O_FinStats!AN306 - 'O_FinStats - Vals'!AN306","v":0},{"$f":"O_FinStats!AO306 - 'O_FinStats - Vals'!AO306","v":0},{"$f":"O_FinStats!AP306 - 'O_FinStats - Vals'!AP306","v":0},{"$f":"O_FinStats!AQ306 - 'O_FinStats - Vals'!AQ306","v":0},{"$f":"O_FinStats!AR306 - 'O_FinStats - Vals'!AR306","v":0},{"$f":"O_FinStats!AS306 - 'O_FinStats - Vals'!AS306","v":0},{"$f":"O_FinStats!AT306 - 'O_FinStats - Vals'!AT306","v":0},{"$f":"O_FinStats!AU306 - 'O_FinStats - Vals'!AU306","v":0},{"$f":"O_FinStats!AV306 - 'O_FinStats - Vals'!AV306","v":0},{"$f":"O_FinStats!AW306 - 'O_FinStats - Vals'!AW306","v":0},{"$f":"O_FinStats!AX306 - 'O_FinStats - Vals'!AX306","v":0},{"$f":"O_FinStats!AY306 - 'O_FinStats - Vals'!AY306","v":0},{"$f":"O_FinStats!AZ306 - 'O_FinStats - Vals'!AZ306","v":0},{"$f":"O_FinStats!BA306 - 'O_FinStats - Vals'!BA306","v":0},{"$f":"O_FinStats!BB306 - 'O_FinStats - Vals'!BB306","v":0},{"$f":"O_FinStats!BC306 - 'O_FinStats - Vals'!BC306","v":0},{"$f":"O_FinStats!BD306 - 'O_FinStats - Vals'!BD306","v":0},{"$f":"O_FinStats!BE306 - 'O_FinStats - Vals'!BE306","v":0},{"$f":"O_FinStats!BF306 - 'O_FinStats - Vals'!BF306","v":0},{"$f":"O_FinStats!BG306 - 'O_FinStats - Vals'!BG306","v":0},{"$f":"O_FinStats!BH306 - 'O_FinStats - Vals'!BH306","v":0},{"$f":"O_FinStats!BI306 - 'O_FinStats - Vals'!BI306","v":0},{"$f":"O_FinStats!BJ306 - 'O_FinStats - Vals'!BJ306","v":0}]
[null,null,null,"plus",{"$f":"O_FinStats!E307","v":"Net cash flow"},null,{"$f":"O_FinStats!G307","v":"£'000 "},{"$f":"O_FinStats!H307","v":"Nominal"},{"$f":"O_FinStats!I307","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y307 - 'O_FinStats - Vals'!Y307","v":0},null,{"$f":"O_FinStats!AA307 - 'O_FinStats - Vals'!AA307","v":0},{"$f":"O_FinStats!AB307 - 'O_FinStats - Vals'!AB307","v":0},{"$f":"O_FinStats!AC307 - 'O_FinStats - Vals'!AC307","v":0},{"$f":"O_FinStats!AD307 - 'O_FinStats - Vals'!AD307","v":0},{"$f":"O_FinStats!AE307 - 'O_FinStats - Vals'!AE307","v":0},{"$f":"O_FinStats!AF307 - 'O_FinStats - Vals'!AF307","v":0},{"$f":"O_FinStats!AG307 - 'O_FinStats - Vals'!AG307","v":0},{"$f":"O_FinStats!AH307 - 'O_FinStats - Vals'!AH307","v":0},{"$f":"O_FinStats!AI307 - 'O_FinStats - Vals'!AI307","v":0},{"$f":"O_FinStats!AJ307 - 'O_FinStats - Vals'!AJ307","v":0},{"$f":"O_FinStats!AK307 - 'O_FinStats - Vals'!AK307","v":0},{"$f":"O_FinStats!AL307 - 'O_FinStats - Vals'!AL307","v":0},{"$f":"O_FinStats!AM307 - 'O_FinStats - Vals'!AM307","v":0},{"$f":"O_FinStats!AN307 - 'O_FinStats - Vals'!AN307","v":0},{"$f":"O_FinStats!AO307 - 'O_FinStats - Vals'!AO307","v":0},{"$f":"O_FinStats!AP307 - 'O_FinStats - Vals'!AP307","v":0},{"$f":"O_FinStats!AQ307 - 'O_FinStats - Vals'!AQ307","v":0},{"$f":"O_FinStats!AR307 - 'O_FinStats - Vals'!AR307","v":0},{"$f":"O_FinStats!AS307 - 'O_FinStats - Vals'!AS307","v":0},{"$f":"O_FinStats!AT307 - 'O_FinStats - Vals'!AT307","v":0},{"$f":"O_FinStats!AU307 - 'O_FinStats - Vals'!AU307","v":0},{"$f":"O_FinStats!AV307 - 'O_FinStats - Vals'!AV307","v":0},{"$f":"O_FinStats!AW307 - 'O_FinStats - Vals'!AW307","v":0},{"$f":"O_FinStats!AX307 - 'O_FinStats - Vals'!AX307","v":0},{"$f":"O_FinStats!AY307 - 'O_FinStats - Vals'!AY307","v":0},{"$f":"O_FinStats!AZ307 - 'O_FinStats - Vals'!AZ307","v":0},{"$f":"O_FinStats!BA307 - 'O_FinStats - Vals'!BA307","v":0},{"$f":"O_FinStats!BB307 - 'O_FinStats - Vals'!BB307","v":0},{"$f":"O_FinStats!BC307 - 'O_FinStats - Vals'!BC307","v":0},{"$f":"O_FinStats!BD307 - 'O_FinStats - Vals'!BD307","v":0},{"$f":"O_FinStats!BE307 - 'O_FinStats - Vals'!BE307","v":0},{"$f":"O_FinStats!BF307 - 'O_FinStats - Vals'!BF307","v":0},{"$f":"O_FinStats!BG307 - 'O_FinStats - Vals'!BG307","v":0},{"$f":"O_FinStats!BH307 - 'O_FinStats - Vals'!BH307","v":0},{"$f":"O_FinStats!BI307 - 'O_FinStats - Vals'!BI307","v":0},{"$f":"O_FinStats!BJ307 - 'O_FinStats - Vals'!BJ307","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E308","v":"Retained cash balance"},null,{"$f":"O_FinStats!G308","v":"£'000 "},{"$f":"O_FinStats!H308","v":"Nominal"},{"$f":"O_FinStats!I308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y308 - 'O_FinStats - Vals'!Y308","v":0},null,{"$f":"O_FinStats!AA308 - 'O_FinStats - Vals'!AA308","v":0},{"$f":"O_FinStats!AB308 - 'O_FinStats - Vals'!AB308","v":0},{"$f":"O_FinStats!AC308 - 'O_FinStats - Vals'!AC308","v":0},{"$f":"O_FinStats!AD308 - 'O_FinStats - Vals'!AD308","v":0},{"$f":"O_FinStats!AE308 - 'O_FinStats - Vals'!AE308","v":0},{"$f":"O_FinStats!AF308 - 'O_FinStats - Vals'!AF308","v":0},{"$f":"O_FinStats!AG308 - 'O_FinStats - Vals'!AG308","v":0},{"$f":"O_FinStats!AH308 - 'O_FinStats - Vals'!AH308","v":0},{"$f":"O_FinStats!AI308 - 'O_FinStats - Vals'!AI308","v":0},{"$f":"O_FinStats!AJ308 - 'O_FinStats - Vals'!AJ308","v":0},{"$f":"O_FinStats!AK308 - 'O_FinStats - Vals'!AK308","v":0},{"$f":"O_FinStats!AL308 - 'O_FinStats - Vals'!AL308","v":0},{"$f":"O_FinStats!AM308 - 'O_FinStats - Vals'!AM308","v":0},{"$f":"O_FinStats!AN308 - 'O_FinStats - Vals'!AN308","v":0},{"$f":"O_FinStats!AO308 - 'O_FinStats - Vals'!AO308","v":0},{"$f":"O_FinStats!AP308 - 'O_FinStats - Vals'!AP308","v":0},{"$f":"O_FinStats!AQ308 - 'O_FinStats - Vals'!AQ308","v":0},{"$f":"O_FinStats!AR308 - 'O_FinStats - Vals'!AR308","v":0},{"$f":"O_FinStats!AS308 - 'O_FinStats - Vals'!AS308","v":0},{"$f":"O_FinStats!AT308 - 'O_FinStats - Vals'!AT308","v":0},{"$f":"O_FinStats!AU308 - 'O_FinStats - Vals'!AU308","v":0},{"$f":"O_FinStats!AV308 - 'O_FinStats - Vals'!AV308","v":0},{"$f":"O_FinStats!AW308 - 'O_FinStats - Vals'!AW308","v":0},{"$f":"O_FinStats!AX308 - 'O_FinStats - Vals'!AX308","v":0},{"$f":"O_FinStats!AY308 - 'O_FinStats - Vals'!AY308","v":0},{"$f":"O_FinStats!AZ308 - 'O_FinStats - Vals'!AZ308","v":0},{"$f":"O_FinStats!BA308 - 'O_FinStats - Vals'!BA308","v":0},{"$f":"O_FinStats!BB308 - 'O_FinStats - Vals'!BB308","v":0},{"$f":"O_FinStats!BC308 - 'O_FinStats - Vals'!BC308","v":0},{"$f":"O_FinStats!BD308 - 'O_FinStats - Vals'!BD308","v":0},{"$f":"O_FinStats!BE308 - 'O_FinStats - Vals'!BE308","v":0},{"$f":"O_FinStats!BF308 - 'O_FinStats - Vals'!BF308","v":0},{"$f":"O_FinStats!BG308 - 'O_FinStats - Vals'!BG308","v":0},{"$f":"O_FinStats!BH308 - 'O_FinStats - Vals'!BH308","v":0},{"$f":"O_FinStats!BI308 - 'O_FinStats - Vals'!BI308","v":0},{"$f":"O_FinStats!BJ308 - 'O_FinStats - Vals'!BJ308","v":0}]
[]
["Statement of Changes in Equity"]
[]
[null,null,null,null,{"$f":"O_FinStats!E312","v":"Retained Earnings b/f"},null,{"$f":"O_FinStats!G312","v":"£'000 "},{"$f":"O_FinStats!H312","v":"Nominal"},{"$f":"O_FinStats!I312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y312 - 'O_FinStats - Vals'!Y312","v":0},null,{"$f":"O_FinStats!AA312 - 'O_FinStats - Vals'!AA312","v":0},{"$f":"O_FinStats!AB312 - 'O_FinStats - Vals'!AB312","v":0},{"$f":"O_FinStats!AC312 - 'O_FinStats - Vals'!AC312","v":0},{"$f":"O_FinStats!AD312 - 'O_FinStats - Vals'!AD312","v":0},{"$f":"O_FinStats!AE312 - 'O_FinStats - Vals'!AE312","v":0},{"$f":"O_FinStats!AF312 - 'O_FinStats - Vals'!AF312","v":0},{"$f":"O_FinStats!AG312 - 'O_FinStats - Vals'!AG312","v":0},{"$f":"O_FinStats!AH312 - 'O_FinStats - Vals'!AH312","v":0},{"$f":"O_FinStats!AI312 - 'O_FinStats - Vals'!AI312","v":0},{"$f":"O_FinStats!AJ312 - 'O_FinStats - Vals'!AJ312","v":0},{"$f":"O_FinStats!AK312 - 'O_FinStats - Vals'!AK312","v":0},{"$f":"O_FinStats!AL312 - 'O_FinStats - Vals'!AL312","v":0},{"$f":"O_FinStats!AM312 - 'O_FinStats - Vals'!AM312","v":0},{"$f":"O_FinStats!AN312 - 'O_FinStats - Vals'!AN312","v":0},{"$f":"O_FinStats!AO312 - 'O_FinStats - Vals'!AO312","v":0},{"$f":"O_FinStats!AP312 - 'O_FinStats - Vals'!AP312","v":0},{"$f":"O_FinStats!AQ312 - 'O_FinStats - Vals'!AQ312","v":0},{"$f":"O_FinStats!AR312 - 'O_FinStats - Vals'!AR312","v":0},{"$f":"O_FinStats!AS312 - 'O_FinStats - Vals'!AS312","v":0},{"$f":"O_FinStats!AT312 - 'O_FinStats - Vals'!AT312","v":0},{"$f":"O_FinStats!AU312 - 'O_FinStats - Vals'!AU312","v":0},{"$f":"O_FinStats!AV312 - 'O_FinStats - Vals'!AV312","v":0},{"$f":"O_FinStats!AW312 - 'O_FinStats - Vals'!AW312","v":0},{"$f":"O_FinStats!AX312 - 'O_FinStats - Vals'!AX312","v":0},{"$f":"O_FinStats!AY312 - 'O_FinStats - Vals'!AY312","v":0},{"$f":"O_FinStats!AZ312 - 'O_FinStats - Vals'!AZ312","v":0},{"$f":"O_FinStats!BA312 - 'O_FinStats - Vals'!BA312","v":0},{"$f":"O_FinStats!BB312 - 'O_FinStats - Vals'!BB312","v":0},{"$f":"O_FinStats!BC312 - 'O_FinStats - Vals'!BC312","v":0},{"$f":"O_FinStats!BD312 - 'O_FinStats - Vals'!BD312","v":0},{"$f":"O_FinStats!BE312 - 'O_FinStats - Vals'!BE312","v":0},{"$f":"O_FinStats!BF312 - 'O_FinStats - Vals'!BF312","v":0},{"$f":"O_FinStats!BG312 - 'O_FinStats - Vals'!BG312","v":0},{"$f":"O_FinStats!BH312 - 'O_FinStats - Vals'!BH312","v":0},{"$f":"O_FinStats!BI312 - 'O_FinStats - Vals'!BI312","v":0},{"$f":"O_FinStats!BJ312 - 'O_FinStats - Vals'!BJ312","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E313","v":"Profit After Tax before Equity transfers"},null,{"$f":"O_FinStats!G313","v":"£'000 "},{"$f":"O_FinStats!H313","v":"Nominal"},{"$f":"O_FinStats!I313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y313 - 'O_FinStats - Vals'!Y313","v":0},null,{"$f":"O_FinStats!AA313 - 'O_FinStats - Vals'!AA313","v":0},{"$f":"O_FinStats!AB313 - 'O_FinStats - Vals'!AB313","v":0},{"$f":"O_FinStats!AC313 - 'O_FinStats - Vals'!AC313","v":0},{"$f":"O_FinStats!AD313 - 'O_FinStats - Vals'!AD313","v":0},{"$f":"O_FinStats!AE313 - 'O_FinStats - Vals'!AE313","v":0},{"$f":"O_FinStats!AF313 - 'O_FinStats - Vals'!AF313","v":0},{"$f":"O_FinStats!AG313 - 'O_FinStats - Vals'!AG313","v":0},{"$f":"O_FinStats!AH313 - 'O_FinStats - Vals'!AH313","v":0},{"$f":"O_FinStats!AI313 - 'O_FinStats - Vals'!AI313","v":0},{"$f":"O_FinStats!AJ313 - 'O_FinStats - Vals'!AJ313","v":0},{"$f":"O_FinStats!AK313 - 'O_FinStats - Vals'!AK313","v":0},{"$f":"O_FinStats!AL313 - 'O_FinStats - Vals'!AL313","v":0},{"$f":"O_FinStats!AM313 - 'O_FinStats - Vals'!AM313","v":0},{"$f":"O_FinStats!AN313 - 'O_FinStats - Vals'!AN313","v":0},{"$f":"O_FinStats!AO313 - 'O_FinStats - Vals'!AO313","v":0},{"$f":"O_FinStats!AP313 - 'O_FinStats - Vals'!AP313","v":0},{"$f":"O_FinStats!AQ313 - 'O_FinStats - Vals'!AQ313","v":0},{"$f":"O_FinStats!AR313 - 'O_FinStats - Vals'!AR313","v":0},{"$f":"O_FinStats!AS313 - 'O_FinStats - Vals'!AS313","v":0},{"$f":"O_FinStats!AT313 - 'O_FinStats - Vals'!AT313","v":0},{"$f":"O_FinStats!AU313 - 'O_FinStats - Vals'!AU313","v":0},{"$f":"O_FinStats!AV313 - 'O_FinStats - Vals'!AV313","v":0},{"$f":"O_FinStats!AW313 - 'O_FinStats - Vals'!AW313","v":0},{"$f":"O_FinStats!AX313 - 'O_FinStats - Vals'!AX313","v":0},{"$f":"O_FinStats!AY313 - 'O_FinStats - Vals'!AY313","v":0},{"$f":"O_FinStats!AZ313 - 'O_FinStats - Vals'!AZ313","v":0},{"$f":"O_FinStats!BA313 - 'O_FinStats - Vals'!BA313","v":0},{"$f":"O_FinStats!BB313 - 'O_FinStats - Vals'!BB313","v":0},{"$f":"O_FinStats!BC313 - 'O_FinStats - Vals'!BC313","v":0},{"$f":"O_FinStats!BD313 - 'O_FinStats - Vals'!BD313","v":0},{"$f":"O_FinStats!BE313 - 'O_FinStats - Vals'!BE313","v":0},{"$f":"O_FinStats!BF313 - 'O_FinStats - Vals'!BF313","v":0},{"$f":"O_FinStats!BG313 - 'O_FinStats - Vals'!BG313","v":0},{"$f":"O_FinStats!BH313 - 'O_FinStats - Vals'!BH313","v":0},{"$f":"O_FinStats!BI313 - 'O_FinStats - Vals'!BI313","v":0},{"$f":"O_FinStats!BJ313 - 'O_FinStats - Vals'!BJ313","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E314","v":"Dividends Paid"},null,{"$f":"O_FinStats!G314","v":"£'000 "},{"$f":"O_FinStats!H314","v":"Nominal"},{"$f":"O_FinStats!I314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y314 - 'O_FinStats - Vals'!Y314","v":0},null,{"$f":"O_FinStats!AA314 - 'O_FinStats - Vals'!AA314","v":0},{"$f":"O_FinStats!AB314 - 'O_FinStats - Vals'!AB314","v":0},{"$f":"O_FinStats!AC314 - 'O_FinStats - Vals'!AC314","v":0},{"$f":"O_FinStats!AD314 - 'O_FinStats - Vals'!AD314","v":0},{"$f":"O_FinStats!AE314 - 'O_FinStats - Vals'!AE314","v":0},{"$f":"O_FinStats!AF314 - 'O_FinStats - Vals'!AF314","v":0},{"$f":"O_FinStats!AG314 - 'O_FinStats - Vals'!AG314","v":0},{"$f":"O_FinStats!AH314 - 'O_FinStats - Vals'!AH314","v":0},{"$f":"O_FinStats!AI314 - 'O_FinStats - Vals'!AI314","v":0},{"$f":"O_FinStats!AJ314 - 'O_FinStats - Vals'!AJ314","v":0},{"$f":"O_FinStats!AK314 - 'O_FinStats - Vals'!AK314","v":0},{"$f":"O_FinStats!AL314 - 'O_FinStats - Vals'!AL314","v":0},{"$f":"O_FinStats!AM314 - 'O_FinStats - Vals'!AM314","v":0},{"$f":"O_FinStats!AN314 - 'O_FinStats - Vals'!AN314","v":0},{"$f":"O_FinStats!AO314 - 'O_FinStats - Vals'!AO314","v":0},{"$f":"O_FinStats!AP314 - 'O_FinStats - Vals'!AP314","v":0},{"$f":"O_FinStats!AQ314 - 'O_FinStats - Vals'!AQ314","v":0},{"$f":"O_FinStats!AR314 - 'O_FinStats - Vals'!AR314","v":0},{"$f":"O_FinStats!AS314 - 'O_FinStats - Vals'!AS314","v":0},{"$f":"O_FinStats!AT314 - 'O_FinStats - Vals'!AT314","v":0},{"$f":"O_FinStats!AU314 - 'O_FinStats - Vals'!AU314","v":0},{"$f":"O_FinStats!AV314 - 'O_FinStats - Vals'!AV314","v":0},{"$f":"O_FinStats!AW314 - 'O_FinStats - Vals'!AW314","v":0},{"$f":"O_FinStats!AX314 - 'O_FinStats - Vals'!AX314","v":0},{"$f":"O_FinStats!AY314 - 'O_FinStats - Vals'!AY314","v":0},{"$f":"O_FinStats!AZ314 - 'O_FinStats - Vals'!AZ314","v":0},{"$f":"O_FinStats!BA314 - 'O_FinStats - Vals'!BA314","v":0},{"$f":"O_FinStats!BB314 - 'O_FinStats - Vals'!BB314","v":0},{"$f":"O_FinStats!BC314 - 'O_FinStats - Vals'!BC314","v":0},{"$f":"O_FinStats!BD314 - 'O_FinStats - Vals'!BD314","v":0},{"$f":"O_FinStats!BE314 - 'O_FinStats - Vals'!BE314","v":0},{"$f":"O_FinStats!BF314 - 'O_FinStats - Vals'!BF314","v":0},{"$f":"O_FinStats!BG314 - 'O_FinStats - Vals'!BG314","v":0},{"$f":"O_FinStats!BH314 - 'O_FinStats - Vals'!BH314","v":0},{"$f":"O_FinStats!BI314 - 'O_FinStats - Vals'!BI314","v":0},{"$f":"O_FinStats!BJ314 - 'O_FinStats - Vals'!BJ314","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E315","v":"Retained Earnings c/f"},null,{"$f":"O_FinStats!G315","v":"£'000 "},{"$f":"O_FinStats!H315","v":"Nominal"},{"$f":"O_FinStats!I315","v":"BS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y315 - 'O_FinStats - Vals'!Y315","v":0},null,{"$f":"O_FinStats!AA315 - 'O_FinStats - Vals'!AA315","v":0},{"$f":"O_FinStats!AB315 - 'O_FinStats - Vals'!AB315","v":0},{"$f":"O_FinStats!AC315 - 'O_FinStats - Vals'!AC315","v":0},{"$f":"O_FinStats!AD315 - 'O_FinStats - Vals'!AD315","v":0},{"$f":"O_FinStats!AE315 - 'O_FinStats - Vals'!AE315","v":0},{"$f":"O_FinStats!AF315 - 'O_FinStats - Vals'!AF315","v":0},{"$f":"O_FinStats!AG315 - 'O_FinStats - Vals'!AG315","v":0},{"$f":"O_FinStats!AH315 - 'O_FinStats - Vals'!AH315","v":0},{"$f":"O_FinStats!AI315 - 'O_FinStats - Vals'!AI315","v":0},{"$f":"O_FinStats!AJ315 - 'O_FinStats - Vals'!AJ315","v":0},{"$f":"O_FinStats!AK315 - 'O_FinStats - Vals'!AK315","v":0},{"$f":"O_FinStats!AL315 - 'O_FinStats - Vals'!AL315","v":0},{"$f":"O_FinStats!AM315 - 'O_FinStats - Vals'!AM315","v":0},{"$f":"O_FinStats!AN315 - 'O_FinStats - Vals'!AN315","v":0},{"$f":"O_FinStats!AO315 - 'O_FinStats - Vals'!AO315","v":0},{"$f":"O_FinStats!AP315 - 'O_FinStats - Vals'!AP315","v":0},{"$f":"O_FinStats!AQ315 - 'O_FinStats - Vals'!AQ315","v":0},{"$f":"O_FinStats!AR315 - 'O_FinStats - Vals'!AR315","v":0},{"$f":"O_FinStats!AS315 - 'O_FinStats - Vals'!AS315","v":0},{"$f":"O_FinStats!AT315 - 'O_FinStats - Vals'!AT315","v":0},{"$f":"O_FinStats!AU315 - 'O_FinStats - Vals'!AU315","v":0},{"$f":"O_FinStats!AV315 - 'O_FinStats - Vals'!AV315","v":0},{"$f":"O_FinStats!AW315 - 'O_FinStats - Vals'!AW315","v":0},{"$f":"O_FinStats!AX315 - 'O_FinStats - Vals'!AX315","v":0},{"$f":"O_FinStats!AY315 - 'O_FinStats - Vals'!AY315","v":0},{"$f":"O_FinStats!AZ315 - 'O_FinStats - Vals'!AZ315","v":0},{"$f":"O_FinStats!BA315 - 'O_FinStats - Vals'!BA315","v":0},{"$f":"O_FinStats!BB315 - 'O_FinStats - Vals'!BB315","v":0},{"$f":"O_FinStats!BC315 - 'O_FinStats - Vals'!BC315","v":0},{"$f":"O_FinStats!BD315 - 'O_FinStats - Vals'!BD315","v":0},{"$f":"O_FinStats!BE315 - 'O_FinStats - Vals'!BE315","v":0},{"$f":"O_FinStats!BF315 - 'O_FinStats - Vals'!BF315","v":0},{"$f":"O_FinStats!BG315 - 'O_FinStats - Vals'!BG315","v":0},{"$f":"O_FinStats!BH315 - 'O_FinStats - Vals'!BH315","v":0},{"$f":"O_FinStats!BI315 - 'O_FinStats - Vals'!BI315","v":0},{"$f":"O_FinStats!BJ315 - 'O_FinStats - Vals'!BJ315","v":0}]
[]
["Financial Statements Checks and Alerts"]
[]
[null,null,null,"Check & Alerts"]
[null,null,null,null,{"$f":"O_FinStats!E320","v":"Check FS up to NR28 Start Date"},null,{"$f":"O_FinStats!G320","v":"Flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA320 - 'O_FinStats - Vals'!AA320","v":0},{"$f":"O_FinStats!AB320 - 'O_FinStats - Vals'!AB320","v":0},{"$f":"O_FinStats!AC320 - 'O_FinStats - Vals'!AC320","v":0},{"$f":"O_FinStats!AD320 - 'O_FinStats - Vals'!AD320","v":0},{"$f":"O_FinStats!AE320 - 'O_FinStats - Vals'!AE320","v":0},{"$f":"O_FinStats!AF320 - 'O_FinStats - Vals'!AF320","v":0},{"$f":"O_FinStats!AG320 - 'O_FinStats - Vals'!AG320","v":0},{"$f":"O_FinStats!AH320 - 'O_FinStats - Vals'!AH320","v":0},{"$f":"O_FinStats!AI320 - 'O_FinStats - Vals'!AI320","v":0},{"$f":"O_FinStats!AJ320 - 'O_FinStats - Vals'!AJ320","v":0},{"$f":"O_FinStats!AK320 - 'O_FinStats - Vals'!AK320","v":0},{"$f":"O_FinStats!AL320 - 'O_FinStats - Vals'!AL320","v":0},{"$f":"O_FinStats!AM320 - 'O_FinStats - Vals'!AM320","v":0},{"$f":"O_FinStats!AN320 - 'O_FinStats - Vals'!AN320","v":0},{"$f":"O_FinStats!AO320 - 'O_FinStats - Vals'!AO320","v":0},{"$f":"O_FinStats!AP320 - 'O_FinStats - Vals'!AP320","v":0},{"$f":"O_FinStats!AQ320 - 'O_FinStats - Vals'!AQ320","v":0},{"$f":"O_FinStats!AR320 - 'O_FinStats - Vals'!AR320","v":0},{"$f":"O_FinStats!AS320 - 'O_FinStats - Vals'!AS320","v":0},{"$f":"O_FinStats!AT320 - 'O_FinStats - Vals'!AT320","v":0},{"$f":"O_FinStats!AU320 - 'O_FinStats - Vals'!AU320","v":0},{"$f":"O_FinStats!AV320 - 'O_FinStats - Vals'!AV320","v":0},{"$f":"O_FinStats!AW320 - 'O_FinStats - Vals'!AW320","v":0},{"$f":"O_FinStats!AX320 - 'O_FinStats - Vals'!AX320","v":0},{"$f":"O_FinStats!AY320 - 'O_FinStats - Vals'!AY320","v":0},{"$f":"O_FinStats!AZ320 - 'O_FinStats - Vals'!AZ320","v":0},{"$f":"O_FinStats!BA320 - 'O_FinStats - Vals'!BA320","v":0},{"$f":"O_FinStats!BB320 - 'O_FinStats - Vals'!BB320","v":0},{"$f":"O_FinStats!BC320 - 'O_FinStats - Vals'!BC320","v":0},{"$f":"O_FinStats!BD320 - 'O_FinStats - Vals'!BD320","v":0},{"$f":"O_FinStats!BE320 - 'O_FinStats - Vals'!BE320","v":0},{"$f":"O_FinStats!BF320 - 'O_FinStats - Vals'!BF320","v":0},{"$f":"O_FinStats!BG320 - 'O_FinStats - Vals'!BG320","v":0},{"$f":"O_FinStats!BH320 - 'O_FinStats - Vals'!BH320","v":0},{"$f":"O_FinStats!BI320 - 'O_FinStats - Vals'!BI320","v":0},{"$f":"O_FinStats!BJ320 - 'O_FinStats - Vals'!BJ320","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E322","v":"FinStat - balance sheet check"},{"$f":"O_FinStats!F322 - 'O_FinStats - Vals'!F322","v":0},{"$f":"O_FinStats!G322","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA322 - 'O_FinStats - Vals'!AA322","v":0},{"$f":"O_FinStats!AB322 - 'O_FinStats - Vals'!AB322","v":0},{"$f":"O_FinStats!AC322 - 'O_FinStats - Vals'!AC322","v":0},{"$f":"O_FinStats!AD322 - 'O_FinStats - Vals'!AD322","v":0},{"$f":"O_FinStats!AE322 - 'O_FinStats - Vals'!AE322","v":0},{"$f":"O_FinStats!AF322 - 'O_FinStats - Vals'!AF322","v":0},{"$f":"O_FinStats!AG322 - 'O_FinStats - Vals'!AG322","v":0},{"$f":"O_FinStats!AH322 - 'O_FinStats - Vals'!AH322","v":0},{"$f":"O_FinStats!AI322 - 'O_FinStats - Vals'!AI322","v":0},{"$f":"O_FinStats!AJ322 - 'O_FinStats - Vals'!AJ322","v":0},{"$f":"O_FinStats!AK322 - 'O_FinStats - Vals'!AK322","v":0},{"$f":"O_FinStats!AL322 - 'O_FinStats - Vals'!AL322","v":0},{"$f":"O_FinStats!AM322 - 'O_FinStats - Vals'!AM322","v":0},{"$f":"O_FinStats!AN322 - 'O_FinStats - Vals'!AN322","v":0},{"$f":"O_FinStats!AO322 - 'O_FinStats - Vals'!AO322","v":0},{"$f":"O_FinStats!AP322 - 'O_FinStats - Vals'!AP322","v":0},{"$f":"O_FinStats!AQ322 - 'O_FinStats - Vals'!AQ322","v":0},{"$f":"O_FinStats!AR322 - 'O_FinStats - Vals'!AR322","v":0},{"$f":"O_FinStats!AS322 - 'O_FinStats - Vals'!AS322","v":0},{"$f":"O_FinStats!AT322 - 'O_FinStats - Vals'!AT322","v":0},{"$f":"O_FinStats!AU322 - 'O_FinStats - Vals'!AU322","v":0},{"$f":"O_FinStats!AV322 - 'O_FinStats - Vals'!AV322","v":0},{"$f":"O_FinStats!AW322 - 'O_FinStats - Vals'!AW322","v":0},{"$f":"O_FinStats!AX322 - 'O_FinStats - Vals'!AX322","v":0},{"$f":"O_FinStats!AY322 - 'O_FinStats - Vals'!AY322","v":0},{"$f":"O_FinStats!AZ322 - 'O_FinStats - Vals'!AZ322","v":0},{"$f":"O_FinStats!BA322 - 'O_FinStats - Vals'!BA322","v":0},{"$f":"O_FinStats!BB322 - 'O_FinStats - Vals'!BB322","v":0},{"$f":"O_FinStats!BC322 - 'O_FinStats - Vals'!BC322","v":0},{"$f":"O_FinStats!BD322 - 'O_FinStats - Vals'!BD322","v":0},{"$f":"O_FinStats!BE322 - 'O_FinStats - Vals'!BE322","v":0},{"$f":"O_FinStats!BF322 - 'O_FinStats - Vals'!BF322","v":0},{"$f":"O_FinStats!BG322 - 'O_FinStats - Vals'!BG322","v":0},{"$f":"O_FinStats!BH322 - 'O_FinStats - Vals'!BH322","v":0},{"$f":"O_FinStats!BI322 - 'O_FinStats - Vals'!BI322","v":0},{"$f":"O_FinStats!BJ322 - 'O_FinStats - Vals'!BJ322","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E324","v":"FinStat - cash flow check"},{"$f":"O_FinStats!F324 - 'O_FinStats - Vals'!F324","v":0},{"$f":"O_FinStats!G324","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA324 - 'O_FinStats - Vals'!AA324","v":0},{"$f":"O_FinStats!AB324 - 'O_FinStats - Vals'!AB324","v":0},{"$f":"O_FinStats!AC324 - 'O_FinStats - Vals'!AC324","v":0},{"$f":"O_FinStats!AD324 - 'O_FinStats - Vals'!AD324","v":0},{"$f":"O_FinStats!AE324 - 'O_FinStats - Vals'!AE324","v":0},{"$f":"O_FinStats!AF324 - 'O_FinStats - Vals'!AF324","v":0},{"$f":"O_FinStats!AG324 - 'O_FinStats - Vals'!AG324","v":0},{"$f":"O_FinStats!AH324 - 'O_FinStats - Vals'!AH324","v":0},{"$f":"O_FinStats!AI324 - 'O_FinStats - Vals'!AI324","v":0},{"$f":"O_FinStats!AJ324 - 'O_FinStats - Vals'!AJ324","v":0},{"$f":"O_FinStats!AK324 - 'O_FinStats - Vals'!AK324","v":0},{"$f":"O_FinStats!AL324 - 'O_FinStats - Vals'!AL324","v":0},{"$f":"O_FinStats!AM324 - 'O_FinStats - Vals'!AM324","v":0},{"$f":"O_FinStats!AN324 - 'O_FinStats - Vals'!AN324","v":0},{"$f":"O_FinStats!AO324 - 'O_FinStats - Vals'!AO324","v":0},{"$f":"O_FinStats!AP324 - 'O_FinStats - Vals'!AP324","v":0},{"$f":"O_FinStats!AQ324 - 'O_FinStats - Vals'!AQ324","v":0},{"$f":"O_FinStats!AR324 - 'O_FinStats - Vals'!AR324","v":0},{"$f":"O_FinStats!AS324 - 'O_FinStats - Vals'!AS324","v":0},{"$f":"O_FinStats!AT324 - 'O_FinStats - Vals'!AT324","v":0},{"$f":"O_FinStats!AU324 - 'O_FinStats - Vals'!AU324","v":0},{"$f":"O_FinStats!AV324 - 'O_FinStats - Vals'!AV324","v":0},{"$f":"O_FinStats!AW324 - 'O_FinStats - Vals'!AW324","v":0},{"$f":"O_FinStats!AX324 - 'O_FinStats - Vals'!AX324","v":0},{"$f":"O_FinStats!AY324 - 'O_FinStats - Vals'!AY324","v":0},{"$f":"O_FinStats!AZ324 - 'O_FinStats - Vals'!AZ324","v":0},{"$f":"O_FinStats!BA324 - 'O_FinStats - Vals'!BA324","v":0},{"$f":"O_FinStats!BB324 - 'O_FinStats - Vals'!BB324","v":0},{"$f":"O_FinStats!BC324 - 'O_FinStats - Vals'!BC324","v":0},{"$f":"O_FinStats!BD324 - 'O_FinStats - Vals'!BD324","v":0},{"$f":"O_FinStats!BE324 - 'O_FinStats - Vals'!BE324","v":0},{"$f":"O_FinStats!BF324 - 'O_FinStats - Vals'!BF324","v":0},{"$f":"O_FinStats!BG324 - 'O_FinStats - Vals'!BG324","v":0},{"$f":"O_FinStats!BH324 - 'O_FinStats - Vals'!BH324","v":0},{"$f":"O_FinStats!BI324 - 'O_FinStats - Vals'!BI324","v":0},{"$f":"O_FinStats!BJ324 - 'O_FinStats - Vals'!BJ324","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E326","v":"FinStat - negative cash balance check"},{"$f":"O_FinStats!F326 - 'O_FinStats - Vals'!F326","v":0},{"$f":"O_FinStats!G326","v":"alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA326 - 'O_FinStats - Vals'!AA326","v":0},{"$f":"O_FinStats!AB326 - 'O_FinStats - Vals'!AB326","v":0},{"$f":"O_FinStats!AC326 - 'O_FinStats - Vals'!AC326","v":0},{"$f":"O_FinStats!AD326 - 'O_FinStats - Vals'!AD326","v":0},{"$f":"O_FinStats!AE326 - 'O_FinStats - Vals'!AE326","v":0},{"$f":"O_FinStats!AF326 - 'O_FinStats - Vals'!AF326","v":0},{"$f":"O_FinStats!AG326 - 'O_FinStats - Vals'!AG326","v":0},{"$f":"O_FinStats!AH326 - 'O_FinStats - Vals'!AH326","v":0},{"$f":"O_FinStats!AI326 - 'O_FinStats - Vals'!AI326","v":0},{"$f":"O_FinStats!AJ326 - 'O_FinStats - Vals'!AJ326","v":0},{"$f":"O_FinStats!AK326 - 'O_FinStats - Vals'!AK326","v":0},{"$f":"O_FinStats!AL326 - 'O_FinStats - Vals'!AL326","v":0},{"$f":"O_FinStats!AM326 - 'O_FinStats - Vals'!AM326","v":0},{"$f":"O_FinStats!AN326 - 'O_FinStats - Vals'!AN326","v":0},{"$f":"O_FinStats!AO326 - 'O_FinStats - Vals'!AO326","v":0},{"$f":"O_FinStats!AP326 - 'O_FinStats - Vals'!AP326","v":0},{"$f":"O_FinStats!AQ326 - 'O_FinStats - Vals'!AQ326","v":0},{"$f":"O_FinStats!AR326 - 'O_FinStats - Vals'!AR326","v":0},{"$f":"O_FinStats!AS326 - 'O_FinStats - Vals'!AS326","v":0},{"$f":"O_FinStats!AT326 - 'O_FinStats - Vals'!AT326","v":0},{"$f":"O_FinStats!AU326 - 'O_FinStats - Vals'!AU326","v":0},{"$f":"O_FinStats!AV326 - 'O_FinStats - Vals'!AV326","v":0},{"$f":"O_FinStats!AW326 - 'O_FinStats - Vals'!AW326","v":0},{"$f":"O_FinStats!AX326 - 'O_FinStats - Vals'!AX326","v":0},{"$f":"O_FinStats!AY326 - 'O_FinStats - Vals'!AY326","v":0},{"$f":"O_FinStats!AZ326 - 'O_FinStats - Vals'!AZ326","v":0},{"$f":"O_FinStats!BA326 - 'O_FinStats - Vals'!BA326","v":0},{"$f":"O_FinStats!BB326 - 'O_FinStats - Vals'!BB326","v":0},{"$f":"O_FinStats!BC326 - 'O_FinStats - Vals'!BC326","v":0},{"$f":"O_FinStats!BD326 - 'O_FinStats - Vals'!BD326","v":0},{"$f":"O_FinStats!BE326 - 'O_FinStats - Vals'!BE326","v":0},{"$f":"O_FinStats!BF326 - 'O_FinStats - Vals'!BF326","v":0},{"$f":"O_FinStats!BG326 - 'O_FinStats - Vals'!BG326","v":0},{"$f":"O_FinStats!BH326 - 'O_FinStats - Vals'!BH326","v":0},{"$f":"O_FinStats!BI326 - 'O_FinStats - Vals'!BI326","v":0},{"$f":"O_FinStats!BJ326 - 'O_FinStats - Vals'!BJ326","v":0}]
[]
[null,null,null,null,{"$f":"O_FinStats!E328","v":"FinStat - negative shareholder funds"},{"$f":"O_FinStats!F328 - 'O_FinStats - Vals'!F328","v":0},{"$f":"O_FinStats!G328","v":"alert"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA328 - 'O_FinStats - Vals'!AA328","v":0},{"$f":"O_FinStats!AB328 - 'O_FinStats - Vals'!AB328","v":0},{"$f":"O_FinStats!AC328 - 'O_FinStats - Vals'!AC328","v":0},{"$f":"O_FinStats!AD328 - 'O_FinStats - Vals'!AD328","v":0},{"$f":"O_FinStats!AE328 - 'O_FinStats - Vals'!AE328","v":0},{"$f":"O_FinStats!AF328 - 'O_FinStats - Vals'!AF328","v":0},{"$f":"O_FinStats!AG328 - 'O_FinStats - Vals'!AG328","v":0},{"$f":"O_FinStats!AH328 - 'O_FinStats - Vals'!AH328","v":0},{"$f":"O_FinStats!AI328 - 'O_FinStats - Vals'!AI328","v":0},{"$f":"O_FinStats!AJ328 - 'O_FinStats - Vals'!AJ328","v":0},{"$f":"O_FinStats!AK328 - 'O_FinStats - Vals'!AK328","v":0},{"$f":"O_FinStats!AL328 - 'O_FinStats - Vals'!AL328","v":0},{"$f":"O_FinStats!AM328 - 'O_FinStats - Vals'!AM328","v":0},{"$f":"O_FinStats!AN328 - 'O_FinStats - Vals'!AN328","v":0},{"$f":"O_FinStats!AO328 - 'O_FinStats - Vals'!AO328","v":0},{"$f":"O_FinStats!AP328 - 'O_FinStats - Vals'!AP328","v":0},{"$f":"O_FinStats!AQ328 - 'O_FinStats - Vals'!AQ328","v":0},{"$f":"O_FinStats!AR328 - 'O_FinStats - Vals'!AR328","v":0},{"$f":"O_FinStats!AS328 - 'O_FinStats - Vals'!AS328","v":0},{"$f":"O_FinStats!AT328 - 'O_FinStats - Vals'!AT328","v":0},{"$f":"O_FinStats!AU328 - 'O_FinStats - Vals'!AU328","v":0},{"$f":"O_FinStats!AV328 - 'O_FinStats - Vals'!AV328","v":0},{"$f":"O_FinStats!AW328 - 'O_FinStats - Vals'!AW328","v":0},{"$f":"O_FinStats!AX328 - 'O_FinStats - Vals'!AX328","v":0},{"$f":"O_FinStats!AY328 - 'O_FinStats - Vals'!AY328","v":0},{"$f":"O_FinStats!AZ328 - 'O_FinStats - Vals'!AZ328","v":0},{"$f":"O_FinStats!BA328 - 'O_FinStats - Vals'!BA328","v":0},{"$f":"O_FinStats!BB328 - 'O_FinStats - Vals'!BB328","v":0},{"$f":"O_FinStats!BC328 - 'O_FinStats - Vals'!BC328","v":0},{"$f":"O_FinStats!BD328 - 'O_FinStats - Vals'!BD328","v":0},{"$f":"O_FinStats!BE328 - 'O_FinStats - Vals'!BE328","v":0},{"$f":"O_FinStats!BF328 - 'O_FinStats - Vals'!BF328","v":0},{"$f":"O_FinStats!BG328 - 'O_FinStats - Vals'!BG328","v":0},{"$f":"O_FinStats!BH328 - 'O_FinStats - Vals'!BH328","v":0},{"$f":"O_FinStats!BI328 - 'O_FinStats - Vals'!BI328","v":0},{"$f":"O_FinStats!BJ328 - 'O_FinStats - Vals'!BJ328","v":0}]
[]
[null,null,null,"Gearing"]
[null,null,null,null,{"$f":"O_FinStats!E331","v":"Gearing Source"},null,{"$f":"O_FinStats!F331","v":0},{"$f":"O_FinStats!G331","v":"label"},{"$f":"O_FinStats!I331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y331 - 'O_FinStats - Vals'!Y331","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E332","v":"Gearing Metric Used by Model"},null,{"$f":"O_FinStats!G332","v":"%"},{"$f":"O_FinStats!H332","v":0},{"$f":"O_FinStats!I332","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y332 - 'O_FinStats - Vals'!Y332","v":0},null,{"$f":"O_FinStats!AA332 - 'O_FinStats - Vals'!AA332","v":0},{"$f":"O_FinStats!AB332 - 'O_FinStats - Vals'!AB332","v":0},{"$f":"O_FinStats!AC332 - 'O_FinStats - Vals'!AC332","v":0},{"$f":"O_FinStats!AD332 - 'O_FinStats - Vals'!AD332","v":0},{"$f":"O_FinStats!AE332 - 'O_FinStats - Vals'!AE332","v":0},{"$f":"O_FinStats!AF332 - 'O_FinStats - Vals'!AF332","v":0},{"$f":"O_FinStats!AG332 - 'O_FinStats - Vals'!AG332","v":0},{"$f":"O_FinStats!AH332 - 'O_FinStats - Vals'!AH332","v":0},{"$f":"O_FinStats!AI332 - 'O_FinStats - Vals'!AI332","v":0},{"$f":"O_FinStats!AJ332 - 'O_FinStats - Vals'!AJ332","v":0},{"$f":"O_FinStats!AK332 - 'O_FinStats - Vals'!AK332","v":0},{"$f":"O_FinStats!AL332 - 'O_FinStats - Vals'!AL332","v":0},{"$f":"O_FinStats!AM332 - 'O_FinStats - Vals'!AM332","v":0},{"$f":"O_FinStats!AN332 - 'O_FinStats - Vals'!AN332","v":0},{"$f":"O_FinStats!AO332 - 'O_FinStats - Vals'!AO332","v":0},{"$f":"O_FinStats!AP332 - 'O_FinStats - Vals'!AP332","v":0},{"$f":"O_FinStats!AQ332 - 'O_FinStats - Vals'!AQ332","v":0},{"$f":"O_FinStats!AR332 - 'O_FinStats - Vals'!AR332","v":0},{"$f":"O_FinStats!AS332 - 'O_FinStats - Vals'!AS332","v":0},{"$f":"O_FinStats!AT332 - 'O_FinStats - Vals'!AT332","v":0},{"$f":"O_FinStats!AU332 - 'O_FinStats - Vals'!AU332","v":0},{"$f":"O_FinStats!AV332 - 'O_FinStats - Vals'!AV332","v":0},{"$f":"O_FinStats!AW332 - 'O_FinStats - Vals'!AW332","v":0},{"$f":"O_FinStats!AX332 - 'O_FinStats - Vals'!AX332","v":0},{"$f":"O_FinStats!AY332 - 'O_FinStats - Vals'!AY332","v":0},{"$f":"O_FinStats!AZ332 - 'O_FinStats - Vals'!AZ332","v":0},{"$f":"O_FinStats!BA332 - 'O_FinStats - Vals'!BA332","v":0},{"$f":"O_FinStats!BB332 - 'O_FinStats - Vals'!BB332","v":0},{"$f":"O_FinStats!BC332 - 'O_FinStats - Vals'!BC332","v":0},{"$f":"O_FinStats!BD332 - 'O_FinStats - Vals'!BD332","v":0},{"$f":"O_FinStats!BE332 - 'O_FinStats - Vals'!BE332","v":0},{"$f":"O_FinStats!BF332 - 'O_FinStats - Vals'!BF332","v":0},{"$f":"O_FinStats!BG332 - 'O_FinStats - Vals'!BG332","v":0},{"$f":"O_FinStats!BH332 - 'O_FinStats - Vals'!BH332","v":0},{"$f":"O_FinStats!BI332 - 'O_FinStats - Vals'!BI332","v":0},{"$f":"O_FinStats!BJ332 - 'O_FinStats - Vals'!BJ332","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E333","v":"Gearing Status"},null,{"$f":"O_FinStats!G333","v":"note"},{"$f":"O_FinStats!H333","v":0},{"$f":"O_FinStats!I333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y333 - 'O_FinStats - Vals'!Y333","v":0}]
[]
["Ratios"]
[]
[null,null,null,null,{"$f":"O_FinStats!E337","v":"Net Debt (PCM Original)/RAB"},null,{"$f":"O_FinStats!G337","v":"%"},{"$f":"O_FinStats!H337","v":0},{"$f":"O_FinStats!I337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y337 - 'O_FinStats - Vals'!Y337","v":0},null,{"$f":"O_FinStats!AA337 - 'O_FinStats - Vals'!AA337","v":0},{"$f":"O_FinStats!AB337 - 'O_FinStats - Vals'!AB337","v":0},{"$f":"O_FinStats!AC337 - 'O_FinStats - Vals'!AC337","v":0},{"$f":"O_FinStats!AD337 - 'O_FinStats - Vals'!AD337","v":0},{"$f":"O_FinStats!AE337 - 'O_FinStats - Vals'!AE337","v":0},{"$f":"O_FinStats!AF337 - 'O_FinStats - Vals'!AF337","v":0},{"$f":"O_FinStats!AG337 - 'O_FinStats - Vals'!AG337","v":0},{"$f":"O_FinStats!AH337 - 'O_FinStats - Vals'!AH337","v":0},{"$f":"O_FinStats!AI337 - 'O_FinStats - Vals'!AI337","v":0},{"$f":"O_FinStats!AJ337 - 'O_FinStats - Vals'!AJ337","v":0},{"$f":"O_FinStats!AK337 - 'O_FinStats - Vals'!AK337","v":0},{"$f":"O_FinStats!AL337 - 'O_FinStats - Vals'!AL337","v":0},{"$f":"O_FinStats!AM337 - 'O_FinStats - Vals'!AM337","v":0},{"$f":"O_FinStats!AN337 - 'O_FinStats - Vals'!AN337","v":0},{"$f":"O_FinStats!AO337 - 'O_FinStats - Vals'!AO337","v":0},{"$f":"O_FinStats!AP337 - 'O_FinStats - Vals'!AP337","v":0},{"$f":"O_FinStats!AQ337 - 'O_FinStats - Vals'!AQ337","v":0},{"$f":"O_FinStats!AR337 - 'O_FinStats - Vals'!AR337","v":0},{"$f":"O_FinStats!AS337 - 'O_FinStats - Vals'!AS337","v":0},{"$f":"O_FinStats!AT337 - 'O_FinStats - Vals'!AT337","v":0},{"$f":"O_FinStats!AU337 - 'O_FinStats - Vals'!AU337","v":0},{"$f":"O_FinStats!AV337 - 'O_FinStats - Vals'!AV337","v":0},{"$f":"O_FinStats!AW337 - 'O_FinStats - Vals'!AW337","v":0},{"$f":"O_FinStats!AX337 - 'O_FinStats - Vals'!AX337","v":0},{"$f":"O_FinStats!AY337 - 'O_FinStats - Vals'!AY337","v":0},{"$f":"O_FinStats!AZ337 - 'O_FinStats - Vals'!AZ337","v":0},{"$f":"O_FinStats!BA337 - 'O_FinStats - Vals'!BA337","v":0},{"$f":"O_FinStats!BB337 - 'O_FinStats - Vals'!BB337","v":0},{"$f":"O_FinStats!BC337 - 'O_FinStats - Vals'!BC337","v":0},{"$f":"O_FinStats!BD337 - 'O_FinStats - Vals'!BD337","v":0},{"$f":"O_FinStats!BE337 - 'O_FinStats - Vals'!BE337","v":0},{"$f":"O_FinStats!BF337 - 'O_FinStats - Vals'!BF337","v":0},{"$f":"O_FinStats!BG337 - 'O_FinStats - Vals'!BG337","v":0},{"$f":"O_FinStats!BH337 - 'O_FinStats - Vals'!BH337","v":0},{"$f":"O_FinStats!BI337 - 'O_FinStats - Vals'!BI337","v":0},{"$f":"O_FinStats!BJ337 - 'O_FinStats - Vals'!BJ337","v":0}]
[]
[null,null,null,{"$f":"C_Ratios!C203","v":"Adjusted Net Debt to EBITDA"}]
[null,null,null,null,{"$f":"O_FinStats!E340","v":"Adjusted Net Debt to EBITDA"},null,{"$f":"O_FinStats!G340","v":"x"},{"$f":"O_FinStats!H340","v":0},{"$f":"O_FinStats!I340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA340 - 'O_FinStats - Vals'!AA340","v":0},{"$f":"O_FinStats!AB340 - 'O_FinStats - Vals'!AB340","v":0},{"$f":"O_FinStats!AC340 - 'O_FinStats - Vals'!AC340","v":0},{"$f":"O_FinStats!AD340 - 'O_FinStats - Vals'!AD340","v":0},{"$f":"O_FinStats!AE340 - 'O_FinStats - Vals'!AE340","v":0},{"$f":"O_FinStats!AF340 - 'O_FinStats - Vals'!AF340","v":0},{"$f":"O_FinStats!AG340 - 'O_FinStats - Vals'!AG340","v":0},{"$f":"O_FinStats!AH340 - 'O_FinStats - Vals'!AH340","v":0},{"$f":"O_FinStats!AI340 - 'O_FinStats - Vals'!AI340","v":0},{"$f":"O_FinStats!AJ340 - 'O_FinStats - Vals'!AJ340","v":0},{"$f":"O_FinStats!AK340 - 'O_FinStats - Vals'!AK340","v":0},{"$f":"O_FinStats!AL340 - 'O_FinStats - Vals'!AL340","v":0},{"$f":"O_FinStats!AM340 - 'O_FinStats - Vals'!AM340","v":0},{"$f":"O_FinStats!AN340 - 'O_FinStats - Vals'!AN340","v":0},{"$f":"O_FinStats!AO340 - 'O_FinStats - Vals'!AO340","v":0},{"$f":"O_FinStats!AP340 - 'O_FinStats - Vals'!AP340","v":0},{"$f":"O_FinStats!AQ340 - 'O_FinStats - Vals'!AQ340","v":0},{"$f":"O_FinStats!AR340 - 'O_FinStats - Vals'!AR340","v":0},{"$f":"O_FinStats!AS340 - 'O_FinStats - Vals'!AS340","v":0},{"$f":"O_FinStats!AT340 - 'O_FinStats - Vals'!AT340","v":0},{"$f":"O_FinStats!AU340 - 'O_FinStats - Vals'!AU340","v":0},{"$f":"O_FinStats!AV340 - 'O_FinStats - Vals'!AV340","v":0},{"$f":"O_FinStats!AW340 - 'O_FinStats - Vals'!AW340","v":0},{"$f":"O_FinStats!AX340 - 'O_FinStats - Vals'!AX340","v":0},{"$f":"O_FinStats!AY340 - 'O_FinStats - Vals'!AY340","v":0},{"$f":"O_FinStats!AZ340 - 'O_FinStats - Vals'!AZ340","v":0},{"$f":"O_FinStats!BA340 - 'O_FinStats - Vals'!BA340","v":0},{"$f":"O_FinStats!BB340 - 'O_FinStats - Vals'!BB340","v":0},{"$f":"O_FinStats!BC340 - 'O_FinStats - Vals'!BC340","v":0},{"$f":"O_FinStats!BD340 - 'O_FinStats - Vals'!BD340","v":0},{"$f":"O_FinStats!BE340 - 'O_FinStats - Vals'!BE340","v":0},{"$f":"O_FinStats!BF340 - 'O_FinStats - Vals'!BF340","v":0},{"$f":"O_FinStats!BG340 - 'O_FinStats - Vals'!BG340","v":0},{"$f":"O_FinStats!BH340 - 'O_FinStats - Vals'!BH340","v":0},{"$f":"O_FinStats!BI340 - 'O_FinStats - Vals'!BI340","v":0},{"$f":"O_FinStats!BJ340 - 'O_FinStats - Vals'!BJ340","v":0}]
[]
[null,null,null,{"$f":"C_Ratios!C106","v":"Adjusted Interest Cover Ratio"}]
[null,null,null,null,{"$f":"O_FinStats!E343","v":"Adjusted Interest Cover Ratio"},null,{"$f":"O_FinStats!G343","v":"x"},{"$f":"O_FinStats!H343","v":0},{"$f":"O_FinStats!I343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA343 - 'O_FinStats - Vals'!AA343","v":0},{"$f":"O_FinStats!AB343 - 'O_FinStats - Vals'!AB343","v":0},{"$f":"O_FinStats!AC343 - 'O_FinStats - Vals'!AC343","v":0},{"$f":"O_FinStats!AD343 - 'O_FinStats - Vals'!AD343","v":0},{"$f":"O_FinStats!AE343 - 'O_FinStats - Vals'!AE343","v":0},{"$f":"O_FinStats!AF343 - 'O_FinStats - Vals'!AF343","v":0},{"$f":"O_FinStats!AG343 - 'O_FinStats - Vals'!AG343","v":0},{"$f":"O_FinStats!AH343 - 'O_FinStats - Vals'!AH343","v":0},{"$f":"O_FinStats!AI343 - 'O_FinStats - Vals'!AI343","v":0},{"$f":"O_FinStats!AJ343 - 'O_FinStats - Vals'!AJ343","v":0},{"$f":"O_FinStats!AK343 - 'O_FinStats - Vals'!AK343","v":0},{"$f":"O_FinStats!AL343 - 'O_FinStats - Vals'!AL343","v":0},{"$f":"O_FinStats!AM343 - 'O_FinStats - Vals'!AM343","v":0},{"$f":"O_FinStats!AN343 - 'O_FinStats - Vals'!AN343","v":0},{"$f":"O_FinStats!AO343 - 'O_FinStats - Vals'!AO343","v":0},{"$f":"O_FinStats!AP343 - 'O_FinStats - Vals'!AP343","v":0},{"$f":"O_FinStats!AQ343 - 'O_FinStats - Vals'!AQ343","v":0},{"$f":"O_FinStats!AR343 - 'O_FinStats - Vals'!AR343","v":0},{"$f":"O_FinStats!AS343 - 'O_FinStats - Vals'!AS343","v":0},{"$f":"O_FinStats!AT343 - 'O_FinStats - Vals'!AT343","v":0},{"$f":"O_FinStats!AU343 - 'O_FinStats - Vals'!AU343","v":0},{"$f":"O_FinStats!AV343 - 'O_FinStats - Vals'!AV343","v":0},{"$f":"O_FinStats!AW343 - 'O_FinStats - Vals'!AW343","v":0},{"$f":"O_FinStats!AX343 - 'O_FinStats - Vals'!AX343","v":0},{"$f":"O_FinStats!AY343 - 'O_FinStats - Vals'!AY343","v":0},{"$f":"O_FinStats!AZ343 - 'O_FinStats - Vals'!AZ343","v":0},{"$f":"O_FinStats!BA343 - 'O_FinStats - Vals'!BA343","v":0},{"$f":"O_FinStats!BB343 - 'O_FinStats - Vals'!BB343","v":0},{"$f":"O_FinStats!BC343 - 'O_FinStats - Vals'!BC343","v":0},{"$f":"O_FinStats!BD343 - 'O_FinStats - Vals'!BD343","v":0},{"$f":"O_FinStats!BE343 - 'O_FinStats - Vals'!BE343","v":0},{"$f":"O_FinStats!BF343 - 'O_FinStats - Vals'!BF343","v":0},{"$f":"O_FinStats!BG343 - 'O_FinStats - Vals'!BG343","v":0},{"$f":"O_FinStats!BH343 - 'O_FinStats - Vals'!BH343","v":0},{"$f":"O_FinStats!BI343 - 'O_FinStats - Vals'!BI343","v":0},{"$f":"O_FinStats!BJ343 - 'O_FinStats - Vals'!BJ343","v":0}]
[]
[null,null,null,{"$f":"C_Ratios!C146","v":"Adjusted FFO to Net Debt"}]
[null,null,null,null,{"$f":"O_FinStats!E346","v":"Adjusted FFO to Net Debt"},null,{"$f":"O_FinStats!G346","v":"%"},{"$f":"O_FinStats!H346","v":0},{"$f":"O_FinStats!I346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA346 - 'O_FinStats - Vals'!AA346","v":0},{"$f":"O_FinStats!AB346 - 'O_FinStats - Vals'!AB346","v":0},{"$f":"O_FinStats!AC346 - 'O_FinStats - Vals'!AC346","v":0},{"$f":"O_FinStats!AD346 - 'O_FinStats - Vals'!AD346","v":0},{"$f":"O_FinStats!AE346 - 'O_FinStats - Vals'!AE346","v":0},{"$f":"O_FinStats!AF346 - 'O_FinStats - Vals'!AF346","v":0},{"$f":"O_FinStats!AG346 - 'O_FinStats - Vals'!AG346","v":0},{"$f":"O_FinStats!AH346 - 'O_FinStats - Vals'!AH346","v":0},{"$f":"O_FinStats!AI346 - 'O_FinStats - Vals'!AI346","v":0},{"$f":"O_FinStats!AJ346 - 'O_FinStats - Vals'!AJ346","v":0},{"$f":"O_FinStats!AK346 - 'O_FinStats - Vals'!AK346","v":0},{"$f":"O_FinStats!AL346 - 'O_FinStats - Vals'!AL346","v":0},{"$f":"O_FinStats!AM346 - 'O_FinStats - Vals'!AM346","v":0},{"$f":"O_FinStats!AN346 - 'O_FinStats - Vals'!AN346","v":0},{"$f":"O_FinStats!AO346 - 'O_FinStats - Vals'!AO346","v":0},{"$f":"O_FinStats!AP346 - 'O_FinStats - Vals'!AP346","v":0},{"$f":"O_FinStats!AQ346 - 'O_FinStats - Vals'!AQ346","v":0},{"$f":"O_FinStats!AR346 - 'O_FinStats - Vals'!AR346","v":0},{"$f":"O_FinStats!AS346 - 'O_FinStats - Vals'!AS346","v":0},{"$f":"O_FinStats!AT346 - 'O_FinStats - Vals'!AT346","v":0},{"$f":"O_FinStats!AU346 - 'O_FinStats - Vals'!AU346","v":0},{"$f":"O_FinStats!AV346 - 'O_FinStats - Vals'!AV346","v":0},{"$f":"O_FinStats!AW346 - 'O_FinStats - Vals'!AW346","v":0},{"$f":"O_FinStats!AX346 - 'O_FinStats - Vals'!AX346","v":0},{"$f":"O_FinStats!AY346 - 'O_FinStats - Vals'!AY346","v":0},{"$f":"O_FinStats!AZ346 - 'O_FinStats - Vals'!AZ346","v":0},{"$f":"O_FinStats!BA346 - 'O_FinStats - Vals'!BA346","v":0},{"$f":"O_FinStats!BB346 - 'O_FinStats - Vals'!BB346","v":0},{"$f":"O_FinStats!BC346 - 'O_FinStats - Vals'!BC346","v":0},{"$f":"O_FinStats!BD346 - 'O_FinStats - Vals'!BD346","v":0},{"$f":"O_FinStats!BE346 - 'O_FinStats - Vals'!BE346","v":0},{"$f":"O_FinStats!BF346 - 'O_FinStats - Vals'!BF346","v":0},{"$f":"O_FinStats!BG346 - 'O_FinStats - Vals'!BG346","v":0},{"$f":"O_FinStats!BH346 - 'O_FinStats - Vals'!BH346","v":0},{"$f":"O_FinStats!BI346 - 'O_FinStats - Vals'!BI346","v":0},{"$f":"O_FinStats!BJ346 - 'O_FinStats - Vals'!BJ346","v":0}]
[]
[null,null,null,{"$f":"C_Ratios!C72","v":"Moodys Adjusted Net Debt to RAB"}]
[null,null,null,null,{"$f":"O_FinStats!E349","v":"Adjusted Net Debt : Adjusted RAB"},null,{"$f":"O_FinStats!G349","v":"%"},{"$f":"O_FinStats!H349","v":0},{"$f":"O_FinStats!I349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA349 - 'O_FinStats - Vals'!AA349","v":0},{"$f":"O_FinStats!AB349 - 'O_FinStats - Vals'!AB349","v":0},{"$f":"O_FinStats!AC349 - 'O_FinStats - Vals'!AC349","v":0},{"$f":"O_FinStats!AD349 - 'O_FinStats - Vals'!AD349","v":0},{"$f":"O_FinStats!AE349 - 'O_FinStats - Vals'!AE349","v":0},{"$f":"O_FinStats!AF349 - 'O_FinStats - Vals'!AF349","v":0},{"$f":"O_FinStats!AG349 - 'O_FinStats - Vals'!AG349","v":0},{"$f":"O_FinStats!AH349 - 'O_FinStats - Vals'!AH349","v":0},{"$f":"O_FinStats!AI349 - 'O_FinStats - Vals'!AI349","v":0},{"$f":"O_FinStats!AJ349 - 'O_FinStats - Vals'!AJ349","v":0},{"$f":"O_FinStats!AK349 - 'O_FinStats - Vals'!AK349","v":0},{"$f":"O_FinStats!AL349 - 'O_FinStats - Vals'!AL349","v":0},{"$f":"O_FinStats!AM349 - 'O_FinStats - Vals'!AM349","v":0},{"$f":"O_FinStats!AN349 - 'O_FinStats - Vals'!AN349","v":0},{"$f":"O_FinStats!AO349 - 'O_FinStats - Vals'!AO349","v":0},{"$f":"O_FinStats!AP349 - 'O_FinStats - Vals'!AP349","v":0},{"$f":"O_FinStats!AQ349 - 'O_FinStats - Vals'!AQ349","v":0},{"$f":"O_FinStats!AR349 - 'O_FinStats - Vals'!AR349","v":0},{"$f":"O_FinStats!AS349 - 'O_FinStats - Vals'!AS349","v":0},{"$f":"O_FinStats!AT349 - 'O_FinStats - Vals'!AT349","v":0},{"$f":"O_FinStats!AU349 - 'O_FinStats - Vals'!AU349","v":0},{"$f":"O_FinStats!AV349 - 'O_FinStats - Vals'!AV349","v":0},{"$f":"O_FinStats!AW349 - 'O_FinStats - Vals'!AW349","v":0},{"$f":"O_FinStats!AX349 - 'O_FinStats - Vals'!AX349","v":0},{"$f":"O_FinStats!AY349 - 'O_FinStats - Vals'!AY349","v":0},{"$f":"O_FinStats!AZ349 - 'O_FinStats - Vals'!AZ349","v":0},{"$f":"O_FinStats!BA349 - 'O_FinStats - Vals'!BA349","v":0},{"$f":"O_FinStats!BB349 - 'O_FinStats - Vals'!BB349","v":0},{"$f":"O_FinStats!BC349 - 'O_FinStats - Vals'!BC349","v":0},{"$f":"O_FinStats!BD349 - 'O_FinStats - Vals'!BD349","v":0},{"$f":"O_FinStats!BE349 - 'O_FinStats - Vals'!BE349","v":0},{"$f":"O_FinStats!BF349 - 'O_FinStats - Vals'!BF349","v":0},{"$f":"O_FinStats!BG349 - 'O_FinStats - Vals'!BG349","v":0},{"$f":"O_FinStats!BH349 - 'O_FinStats - Vals'!BH349","v":0},{"$f":"O_FinStats!BI349 - 'O_FinStats - Vals'!BI349","v":0},{"$f":"O_FinStats!BJ349 - 'O_FinStats - Vals'!BJ349","v":0}]
[]
["Determerined Price"]
[]
[null,null,null,null,{"$f":"O_FinStats!E353","v":"Determined Cost per TSU - Price Determination - UKATS"},null,{"$f":"O_FinStats!G353","v":"£ per TSU"},{"$f":"O_FinStats!H353","v":"Nominal"},{"$f":"O_FinStats!I353","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA353 - 'O_FinStats - Vals'!AA353","v":0},{"$f":"O_FinStats!AB353 - 'O_FinStats - Vals'!AB353","v":0},{"$f":"O_FinStats!AC353 - 'O_FinStats - Vals'!AC353","v":0},{"$f":"O_FinStats!AD353 - 'O_FinStats - Vals'!AD353","v":0},{"$f":"O_FinStats!AE353 - 'O_FinStats - Vals'!AE353","v":0},{"$f":"O_FinStats!AF353 - 'O_FinStats - Vals'!AF353","v":0},{"$f":"O_FinStats!AG353 - 'O_FinStats - Vals'!AG353","v":0},{"$f":"O_FinStats!AH353 - 'O_FinStats - Vals'!AH353","v":0},{"$f":"O_FinStats!AI353 - 'O_FinStats - Vals'!AI353","v":0},{"$f":"O_FinStats!AJ353 - 'O_FinStats - Vals'!AJ353","v":0},{"$f":"O_FinStats!AK353 - 'O_FinStats - Vals'!AK353","v":0},{"$f":"O_FinStats!AL353 - 'O_FinStats - Vals'!AL353","v":0},{"$f":"O_FinStats!AM353 - 'O_FinStats - Vals'!AM353","v":0},{"$f":"O_FinStats!AN353 - 'O_FinStats - Vals'!AN353","v":0},{"$f":"O_FinStats!AO353 - 'O_FinStats - Vals'!AO353","v":0},{"$f":"O_FinStats!AP353 - 'O_FinStats - Vals'!AP353","v":0},{"$f":"O_FinStats!AQ353 - 'O_FinStats - Vals'!AQ353","v":0},{"$f":"O_FinStats!AR353 - 'O_FinStats - Vals'!AR353","v":0},{"$f":"O_FinStats!AS353 - 'O_FinStats - Vals'!AS353","v":0},{"$f":"O_FinStats!AT353 - 'O_FinStats - Vals'!AT353","v":0},{"$f":"O_FinStats!AU353 - 'O_FinStats - Vals'!AU353","v":0},{"$f":"O_FinStats!AV353 - 'O_FinStats - Vals'!AV353","v":0},{"$f":"O_FinStats!AW353 - 'O_FinStats - Vals'!AW353","v":0},{"$f":"O_FinStats!AX353 - 'O_FinStats - Vals'!AX353","v":0},{"$f":"O_FinStats!AY353 - 'O_FinStats - Vals'!AY353","v":0},{"$f":"O_FinStats!AZ353 - 'O_FinStats - Vals'!AZ353","v":0},{"$f":"O_FinStats!BA353 - 'O_FinStats - Vals'!BA353","v":0},{"$f":"O_FinStats!BB353 - 'O_FinStats - Vals'!BB353","v":0},{"$f":"O_FinStats!BC353 - 'O_FinStats - Vals'!BC353","v":0},{"$f":"O_FinStats!BD353 - 'O_FinStats - Vals'!BD353","v":0},{"$f":"O_FinStats!BE353 - 'O_FinStats - Vals'!BE353","v":0},{"$f":"O_FinStats!BF353 - 'O_FinStats - Vals'!BF353","v":0},{"$f":"O_FinStats!BG353 - 'O_FinStats - Vals'!BG353","v":0},{"$f":"O_FinStats!BH353 - 'O_FinStats - Vals'!BH353","v":0},{"$f":"O_FinStats!BI353 - 'O_FinStats - Vals'!BI353","v":0},{"$f":"O_FinStats!BJ353 - 'O_FinStats - Vals'!BJ353","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E354","v":"Base Charge per Oceanic Flight (Oceanic) - Price Determination"},null,{"$f":"O_FinStats!G354","v":"£ per flight"},{"$f":"O_FinStats!H354","v":"Nominal"},{"$f":"O_FinStats!I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y354 - 'O_FinStats - Vals'!Y354","v":0},null,{"$f":"O_FinStats!AA354 - 'O_FinStats - Vals'!AA354","v":0},{"$f":"O_FinStats!AB354 - 'O_FinStats - Vals'!AB354","v":0},{"$f":"O_FinStats!AC354 - 'O_FinStats - Vals'!AC354","v":0},{"$f":"O_FinStats!AD354 - 'O_FinStats - Vals'!AD354","v":0},{"$f":"O_FinStats!AE354 - 'O_FinStats - Vals'!AE354","v":0},{"$f":"O_FinStats!AF354 - 'O_FinStats - Vals'!AF354","v":0},{"$f":"O_FinStats!AG354 - 'O_FinStats - Vals'!AG354","v":0},{"$f":"O_FinStats!AH354 - 'O_FinStats - Vals'!AH354","v":0},{"$f":"O_FinStats!AI354 - 'O_FinStats - Vals'!AI354","v":0},{"$f":"O_FinStats!AJ354 - 'O_FinStats - Vals'!AJ354","v":0},{"$f":"O_FinStats!AK354 - 'O_FinStats - Vals'!AK354","v":0},{"$f":"O_FinStats!AL354 - 'O_FinStats - Vals'!AL354","v":0},{"$f":"O_FinStats!AM354 - 'O_FinStats - Vals'!AM354","v":0},{"$f":"O_FinStats!AN354 - 'O_FinStats - Vals'!AN354","v":0},{"$f":"O_FinStats!AO354 - 'O_FinStats - Vals'!AO354","v":0},{"$f":"O_FinStats!AP354 - 'O_FinStats - Vals'!AP354","v":0},{"$f":"O_FinStats!AQ354 - 'O_FinStats - Vals'!AQ354","v":0},{"$f":"O_FinStats!AR354 - 'O_FinStats - Vals'!AR354","v":0},{"$f":"O_FinStats!AS354 - 'O_FinStats - Vals'!AS354","v":0},{"$f":"O_FinStats!AT354 - 'O_FinStats - Vals'!AT354","v":0},{"$f":"O_FinStats!AU354 - 'O_FinStats - Vals'!AU354","v":0},{"$f":"O_FinStats!AV354 - 'O_FinStats - Vals'!AV354","v":0},{"$f":"O_FinStats!AW354 - 'O_FinStats - Vals'!AW354","v":0},{"$f":"O_FinStats!AX354 - 'O_FinStats - Vals'!AX354","v":0},{"$f":"O_FinStats!AY354 - 'O_FinStats - Vals'!AY354","v":0},{"$f":"O_FinStats!AZ354 - 'O_FinStats - Vals'!AZ354","v":0},{"$f":"O_FinStats!BA354 - 'O_FinStats - Vals'!BA354","v":0},{"$f":"O_FinStats!BB354 - 'O_FinStats - Vals'!BB354","v":0},{"$f":"O_FinStats!BC354 - 'O_FinStats - Vals'!BC354","v":0},{"$f":"O_FinStats!BD354 - 'O_FinStats - Vals'!BD354","v":0},{"$f":"O_FinStats!BE354 - 'O_FinStats - Vals'!BE354","v":0},{"$f":"O_FinStats!BF354 - 'O_FinStats - Vals'!BF354","v":0},{"$f":"O_FinStats!BG354 - 'O_FinStats - Vals'!BG354","v":0},{"$f":"O_FinStats!BH354 - 'O_FinStats - Vals'!BH354","v":0},{"$f":"O_FinStats!BI354 - 'O_FinStats - Vals'!BI354","v":0},{"$f":"O_FinStats!BJ354 - 'O_FinStats - Vals'!BJ354","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E355","v":"Determined Cost per TSU - Price Determination"},null,{"$f":"O_FinStats!G355","v":"£ per TSU"},{"$f":"O_FinStats!H355","v":"Nominal"},{"$f":"O_FinStats!I355","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!Y355 - 'O_FinStats - Vals'!Y355","v":0},null,{"$f":"O_FinStats!AA355 - 'O_FinStats - Vals'!AA355","v":0},{"$f":"O_FinStats!AB355 - 'O_FinStats - Vals'!AB355","v":0},{"$f":"O_FinStats!AC355 - 'O_FinStats - Vals'!AC355","v":0},{"$f":"O_FinStats!AD355 - 'O_FinStats - Vals'!AD355","v":0},{"$f":"O_FinStats!AE355 - 'O_FinStats - Vals'!AE355","v":0},{"$f":"O_FinStats!AF355 - 'O_FinStats - Vals'!AF355","v":0},{"$f":"O_FinStats!AG355 - 'O_FinStats - Vals'!AG355","v":0},{"$f":"O_FinStats!AH355 - 'O_FinStats - Vals'!AH355","v":0},{"$f":"O_FinStats!AI355 - 'O_FinStats - Vals'!AI355","v":0},{"$f":"O_FinStats!AJ355 - 'O_FinStats - Vals'!AJ355","v":0},{"$f":"O_FinStats!AK355 - 'O_FinStats - Vals'!AK355","v":0},{"$f":"O_FinStats!AL355 - 'O_FinStats - Vals'!AL355","v":0},{"$f":"O_FinStats!AM355 - 'O_FinStats - Vals'!AM355","v":0},{"$f":"O_FinStats!AN355 - 'O_FinStats - Vals'!AN355","v":0},{"$f":"O_FinStats!AO355 - 'O_FinStats - Vals'!AO355","v":0},{"$f":"O_FinStats!AP355 - 'O_FinStats - Vals'!AP355","v":0},{"$f":"O_FinStats!AQ355 - 'O_FinStats - Vals'!AQ355","v":0},{"$f":"O_FinStats!AR355 - 'O_FinStats - Vals'!AR355","v":0},{"$f":"O_FinStats!AS355 - 'O_FinStats - Vals'!AS355","v":0},{"$f":"O_FinStats!AT355 - 'O_FinStats - Vals'!AT355","v":0},{"$f":"O_FinStats!AU355 - 'O_FinStats - Vals'!AU355","v":0},{"$f":"O_FinStats!AV355 - 'O_FinStats - Vals'!AV355","v":0},{"$f":"O_FinStats!AW355 - 'O_FinStats - Vals'!AW355","v":0},{"$f":"O_FinStats!AX355 - 'O_FinStats - Vals'!AX355","v":0},{"$f":"O_FinStats!AY355 - 'O_FinStats - Vals'!AY355","v":0},{"$f":"O_FinStats!AZ355 - 'O_FinStats - Vals'!AZ355","v":0},{"$f":"O_FinStats!BA355 - 'O_FinStats - Vals'!BA355","v":0},{"$f":"O_FinStats!BB355 - 'O_FinStats - Vals'!BB355","v":0},{"$f":"O_FinStats!BC355 - 'O_FinStats - Vals'!BC355","v":0},{"$f":"O_FinStats!BD355 - 'O_FinStats - Vals'!BD355","v":0},{"$f":"O_FinStats!BE355 - 'O_FinStats - Vals'!BE355","v":0},{"$f":"O_FinStats!BF355 - 'O_FinStats - Vals'!BF355","v":0},{"$f":"O_FinStats!BG355 - 'O_FinStats - Vals'!BG355","v":0},{"$f":"O_FinStats!BH355 - 'O_FinStats - Vals'!BH355","v":0},{"$f":"O_FinStats!BI355 - 'O_FinStats - Vals'!BI355","v":0},{"$f":"O_FinStats!BJ355 - 'O_FinStats - Vals'!BJ355","v":0}]
[]
["Equity metrics"]
[]
[null,null,null,null,{"$f":"O_FinStats!E359","v":"Return on regulatory equity"},{"$f":"O_FinStats!F359 - 'O_FinStats - Vals'!F359","v":0},{"$f":"O_FinStats!G359","v":"%"},{"$f":"O_FinStats!H359","v":"CPI 2020"},{"$f":"O_FinStats!I359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA359 - 'O_FinStats - Vals'!AA359","v":0},{"$f":"O_FinStats!AB359 - 'O_FinStats - Vals'!AB359","v":0},{"$f":"O_FinStats!AC359 - 'O_FinStats - Vals'!AC359","v":0},{"$f":"O_FinStats!AD359 - 'O_FinStats - Vals'!AD359","v":0},{"$f":"O_FinStats!AE359 - 'O_FinStats - Vals'!AE359","v":0},{"$f":"O_FinStats!AF359 - 'O_FinStats - Vals'!AF359","v":0},{"$f":"O_FinStats!AG359 - 'O_FinStats - Vals'!AG359","v":0},{"$f":"O_FinStats!AH359 - 'O_FinStats - Vals'!AH359","v":0},{"$f":"O_FinStats!AI359 - 'O_FinStats - Vals'!AI359","v":0},{"$f":"O_FinStats!AJ359 - 'O_FinStats - Vals'!AJ359","v":0},{"$f":"O_FinStats!AK359 - 'O_FinStats - Vals'!AK359","v":0},{"$f":"O_FinStats!AL359 - 'O_FinStats - Vals'!AL359","v":0},{"$f":"O_FinStats!AM359 - 'O_FinStats - Vals'!AM359","v":0},{"$f":"O_FinStats!AN359 - 'O_FinStats - Vals'!AN359","v":0},{"$f":"O_FinStats!AO359 - 'O_FinStats - Vals'!AO359","v":0},{"$f":"O_FinStats!AP359 - 'O_FinStats - Vals'!AP359","v":0},{"$f":"O_FinStats!AQ359 - 'O_FinStats - Vals'!AQ359","v":0},{"$f":"O_FinStats!AR359 - 'O_FinStats - Vals'!AR359","v":0},{"$f":"O_FinStats!AS359 - 'O_FinStats - Vals'!AS359","v":0},{"$f":"O_FinStats!AT359 - 'O_FinStats - Vals'!AT359","v":0},{"$f":"O_FinStats!AU359 - 'O_FinStats - Vals'!AU359","v":0},{"$f":"O_FinStats!AV359 - 'O_FinStats - Vals'!AV359","v":0},{"$f":"O_FinStats!AW359 - 'O_FinStats - Vals'!AW359","v":0},{"$f":"O_FinStats!AX359 - 'O_FinStats - Vals'!AX359","v":0},{"$f":"O_FinStats!AY359 - 'O_FinStats - Vals'!AY359","v":0},{"$f":"O_FinStats!AZ359 - 'O_FinStats - Vals'!AZ359","v":0},{"$f":"O_FinStats!BA359 - 'O_FinStats - Vals'!BA359","v":0},{"$f":"O_FinStats!BB359 - 'O_FinStats - Vals'!BB359","v":0},{"$f":"O_FinStats!BC359 - 'O_FinStats - Vals'!BC359","v":0},{"$f":"O_FinStats!BD359 - 'O_FinStats - Vals'!BD359","v":0},{"$f":"O_FinStats!BE359 - 'O_FinStats - Vals'!BE359","v":0},{"$f":"O_FinStats!BF359 - 'O_FinStats - Vals'!BF359","v":0},{"$f":"O_FinStats!BG359 - 'O_FinStats - Vals'!BG359","v":0},{"$f":"O_FinStats!BH359 - 'O_FinStats - Vals'!BH359","v":0},{"$f":"O_FinStats!BI359 - 'O_FinStats - Vals'!BI359","v":0},{"$f":"O_FinStats!BJ359 - 'O_FinStats - Vals'!BJ359","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E360","v":"CoE post tax"},{"$f":"O_FinStats!F360 - 'O_FinStats - Vals'!F360","v":0},{"$f":"O_FinStats!G360","v":"%"},{"$f":"O_FinStats!H360","v":0},{"$f":"O_FinStats!I360","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E361","v":"Non-MM gearing adjust CoE"},{"$f":"O_FinStats!F361 - 'O_FinStats - Vals'!F361","v":0},{"$f":"O_FinStats!G361","v":"%"},{"$f":"O_FinStats!H361","v":0},{"$f":"O_FinStats!I361","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E362","v":"Equity IRR"},{"$f":"O_FinStats!F362 - 'O_FinStats - Vals'!F362","v":0},{"$f":"O_FinStats!G362","v":"%"},{"$f":"O_FinStats!H362","v":"CPI 2020"},{"$f":"O_FinStats!I362","v":0}]
[]
["Dividend Check"]
[]
[null,null,null,null,{"$f":"O_FinStats!E366","v":"NR23 flag"},{"$f":"O_FinStats!F366 - 'O_FinStats - Vals'!F366","v":0},{"$f":"O_FinStats!G366","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA366 - 'O_FinStats - Vals'!AA366","v":0},{"$f":"O_FinStats!AB366 - 'O_FinStats - Vals'!AB366","v":0},{"$f":"O_FinStats!AC366 - 'O_FinStats - Vals'!AC366","v":0},{"$f":"O_FinStats!AD366 - 'O_FinStats - Vals'!AD366","v":0},{"$f":"O_FinStats!AE366 - 'O_FinStats - Vals'!AE366","v":0},{"$f":"O_FinStats!AF366 - 'O_FinStats - Vals'!AF366","v":0},{"$f":"O_FinStats!AG366 - 'O_FinStats - Vals'!AG366","v":0},{"$f":"O_FinStats!AH366 - 'O_FinStats - Vals'!AH366","v":0},{"$f":"O_FinStats!AI366 - 'O_FinStats - Vals'!AI366","v":0},{"$f":"O_FinStats!AJ366 - 'O_FinStats - Vals'!AJ366","v":0},{"$f":"O_FinStats!AK366 - 'O_FinStats - Vals'!AK366","v":0},{"$f":"O_FinStats!AL366 - 'O_FinStats - Vals'!AL366","v":0},{"$f":"O_FinStats!AM366 - 'O_FinStats - Vals'!AM366","v":0},{"$f":"O_FinStats!AN366 - 'O_FinStats - Vals'!AN366","v":0},{"$f":"O_FinStats!AO366 - 'O_FinStats - Vals'!AO366","v":0},{"$f":"O_FinStats!AP366 - 'O_FinStats - Vals'!AP366","v":0},{"$f":"O_FinStats!AQ366 - 'O_FinStats - Vals'!AQ366","v":0},{"$f":"O_FinStats!AR366 - 'O_FinStats - Vals'!AR366","v":0},{"$f":"O_FinStats!AS366 - 'O_FinStats - Vals'!AS366","v":0},{"$f":"O_FinStats!AT366 - 'O_FinStats - Vals'!AT366","v":0},{"$f":"O_FinStats!AU366 - 'O_FinStats - Vals'!AU366","v":0},{"$f":"O_FinStats!AV366 - 'O_FinStats - Vals'!AV366","v":0},{"$f":"O_FinStats!AW366 - 'O_FinStats - Vals'!AW366","v":0},{"$f":"O_FinStats!AX366 - 'O_FinStats - Vals'!AX366","v":0},{"$f":"O_FinStats!AY366 - 'O_FinStats - Vals'!AY366","v":0},{"$f":"O_FinStats!AZ366 - 'O_FinStats - Vals'!AZ366","v":0},{"$f":"O_FinStats!BA366 - 'O_FinStats - Vals'!BA366","v":0},{"$f":"O_FinStats!BB366 - 'O_FinStats - Vals'!BB366","v":0},{"$f":"O_FinStats!BC366 - 'O_FinStats - Vals'!BC366","v":0},{"$f":"O_FinStats!BD366 - 'O_FinStats - Vals'!BD366","v":0},{"$f":"O_FinStats!BE366 - 'O_FinStats - Vals'!BE366","v":0},{"$f":"O_FinStats!BF366 - 'O_FinStats - Vals'!BF366","v":0},{"$f":"O_FinStats!BG366 - 'O_FinStats - Vals'!BG366","v":0},{"$f":"O_FinStats!BH366 - 'O_FinStats - Vals'!BH366","v":0},{"$f":"O_FinStats!BI366 - 'O_FinStats - Vals'!BI366","v":0},{"$f":"O_FinStats!BJ366 - 'O_FinStats - Vals'!BJ366","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E367","v":"Dividends Paid"},{"$f":"O_FinStats!F367 - 'O_FinStats - Vals'!F367","v":0},{"$f":"O_FinStats!G367","v":"£'000"},{"$f":"O_FinStats!H367","v":"Nominal"},{"$f":"O_FinStats!I367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA367 - 'O_FinStats - Vals'!AA367","v":0},{"$f":"O_FinStats!AB367 - 'O_FinStats - Vals'!AB367","v":0},{"$f":"O_FinStats!AC367 - 'O_FinStats - Vals'!AC367","v":0},{"$f":"O_FinStats!AD367 - 'O_FinStats - Vals'!AD367","v":0},{"$f":"O_FinStats!AE367 - 'O_FinStats - Vals'!AE367","v":0},{"$f":"O_FinStats!AF367 - 'O_FinStats - Vals'!AF367","v":0},{"$f":"O_FinStats!AG367 - 'O_FinStats - Vals'!AG367","v":0},{"$f":"O_FinStats!AH367 - 'O_FinStats - Vals'!AH367","v":0},{"$f":"O_FinStats!AI367 - 'O_FinStats - Vals'!AI367","v":0},{"$f":"O_FinStats!AJ367 - 'O_FinStats - Vals'!AJ367","v":0},{"$f":"O_FinStats!AK367 - 'O_FinStats - Vals'!AK367","v":0},{"$f":"O_FinStats!AL367 - 'O_FinStats - Vals'!AL367","v":0},{"$f":"O_FinStats!AM367 - 'O_FinStats - Vals'!AM367","v":0},{"$f":"O_FinStats!AN367 - 'O_FinStats - Vals'!AN367","v":0},{"$f":"O_FinStats!AO367 - 'O_FinStats - Vals'!AO367","v":0},{"$f":"O_FinStats!AP367 - 'O_FinStats - Vals'!AP367","v":0},{"$f":"O_FinStats!AQ367 - 'O_FinStats - Vals'!AQ367","v":0},{"$f":"O_FinStats!AR367 - 'O_FinStats - Vals'!AR367","v":0},{"$f":"O_FinStats!AS367 - 'O_FinStats - Vals'!AS367","v":0},{"$f":"O_FinStats!AT367 - 'O_FinStats - Vals'!AT367","v":0},{"$f":"O_FinStats!AU367 - 'O_FinStats - Vals'!AU367","v":0},{"$f":"O_FinStats!AV367 - 'O_FinStats - Vals'!AV367","v":0},{"$f":"O_FinStats!AW367 - 'O_FinStats - Vals'!AW367","v":0},{"$f":"O_FinStats!AX367 - 'O_FinStats - Vals'!AX367","v":0},{"$f":"O_FinStats!AY367 - 'O_FinStats - Vals'!AY367","v":0},{"$f":"O_FinStats!AZ367 - 'O_FinStats - Vals'!AZ367","v":0},{"$f":"O_FinStats!BA367 - 'O_FinStats - Vals'!BA367","v":0},{"$f":"O_FinStats!BB367 - 'O_FinStats - Vals'!BB367","v":0},{"$f":"O_FinStats!BC367 - 'O_FinStats - Vals'!BC367","v":0},{"$f":"O_FinStats!BD367 - 'O_FinStats - Vals'!BD367","v":0},{"$f":"O_FinStats!BE367 - 'O_FinStats - Vals'!BE367","v":0},{"$f":"O_FinStats!BF367 - 'O_FinStats - Vals'!BF367","v":0},{"$f":"O_FinStats!BG367 - 'O_FinStats - Vals'!BG367","v":0},{"$f":"O_FinStats!BH367 - 'O_FinStats - Vals'!BH367","v":0},{"$f":"O_FinStats!BI367 - 'O_FinStats - Vals'!BI367","v":0},{"$f":"O_FinStats!BJ367 - 'O_FinStats - Vals'!BJ367","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E368","v":"Live - Target Dividend Profile"},{"$f":"O_FinStats!F368 - 'O_FinStats - Vals'!F368","v":0},{"$f":"O_FinStats!G368","v":"£'000 "},{"$f":"O_FinStats!H368","v":"Nominal"},{"$f":"O_FinStats!I368","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA368 - 'O_FinStats - Vals'!AA368","v":0},{"$f":"O_FinStats!AB368 - 'O_FinStats - Vals'!AB368","v":0},{"$f":"O_FinStats!AC368 - 'O_FinStats - Vals'!AC368","v":0},{"$f":"O_FinStats!AD368 - 'O_FinStats - Vals'!AD368","v":0},{"$f":"O_FinStats!AE368 - 'O_FinStats - Vals'!AE368","v":0},{"$f":"O_FinStats!AF368 - 'O_FinStats - Vals'!AF368","v":0},{"$f":"O_FinStats!AG368 - 'O_FinStats - Vals'!AG368","v":0},{"$f":"O_FinStats!AH368 - 'O_FinStats - Vals'!AH368","v":0},{"$f":"O_FinStats!AI368 - 'O_FinStats - Vals'!AI368","v":0},{"$f":"O_FinStats!AJ368 - 'O_FinStats - Vals'!AJ368","v":0},{"$f":"O_FinStats!AK368 - 'O_FinStats - Vals'!AK368","v":0},{"$f":"O_FinStats!AL368 - 'O_FinStats - Vals'!AL368","v":0},{"$f":"O_FinStats!AM368 - 'O_FinStats - Vals'!AM368","v":0},{"$f":"O_FinStats!AN368 - 'O_FinStats - Vals'!AN368","v":0},{"$f":"O_FinStats!AO368 - 'O_FinStats - Vals'!AO368","v":0},{"$f":"O_FinStats!AP368 - 'O_FinStats - Vals'!AP368","v":0},{"$f":"O_FinStats!AQ368 - 'O_FinStats - Vals'!AQ368","v":0},{"$f":"O_FinStats!AR368 - 'O_FinStats - Vals'!AR368","v":0},{"$f":"O_FinStats!AS368 - 'O_FinStats - Vals'!AS368","v":0},{"$f":"O_FinStats!AT368 - 'O_FinStats - Vals'!AT368","v":0},{"$f":"O_FinStats!AU368 - 'O_FinStats - Vals'!AU368","v":0},{"$f":"O_FinStats!AV368 - 'O_FinStats - Vals'!AV368","v":0},{"$f":"O_FinStats!AW368 - 'O_FinStats - Vals'!AW368","v":0},{"$f":"O_FinStats!AX368 - 'O_FinStats - Vals'!AX368","v":0},{"$f":"O_FinStats!AY368 - 'O_FinStats - Vals'!AY368","v":0},{"$f":"O_FinStats!AZ368 - 'O_FinStats - Vals'!AZ368","v":0},{"$f":"O_FinStats!BA368 - 'O_FinStats - Vals'!BA368","v":0},{"$f":"O_FinStats!BB368 - 'O_FinStats - Vals'!BB368","v":0},{"$f":"O_FinStats!BC368 - 'O_FinStats - Vals'!BC368","v":0},{"$f":"O_FinStats!BD368 - 'O_FinStats - Vals'!BD368","v":0},{"$f":"O_FinStats!BE368 - 'O_FinStats - Vals'!BE368","v":0},{"$f":"O_FinStats!BF368 - 'O_FinStats - Vals'!BF368","v":0},{"$f":"O_FinStats!BG368 - 'O_FinStats - Vals'!BG368","v":0},{"$f":"O_FinStats!BH368 - 'O_FinStats - Vals'!BH368","v":0},{"$f":"O_FinStats!BI368 - 'O_FinStats - Vals'!BI368","v":0},{"$f":"O_FinStats!BJ368 - 'O_FinStats - Vals'!BJ368","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E369","v":"Check - Input Dividends Paid Out?"},{"$f":"O_FinStats!F369 - 'O_FinStats - Vals'!F369","v":0},{"$f":"O_FinStats!G369","v":"check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA369 - 'O_FinStats - Vals'!AA369","v":0},{"$f":"O_FinStats!AB369 - 'O_FinStats - Vals'!AB369","v":0},{"$f":"O_FinStats!AC369 - 'O_FinStats - Vals'!AC369","v":0},{"$f":"O_FinStats!AD369 - 'O_FinStats - Vals'!AD369","v":0},{"$f":"O_FinStats!AE369 - 'O_FinStats - Vals'!AE369","v":0},{"$f":"O_FinStats!AF369 - 'O_FinStats - Vals'!AF369","v":0},{"$f":"O_FinStats!AG369 - 'O_FinStats - Vals'!AG369","v":0},{"$f":"O_FinStats!AH369 - 'O_FinStats - Vals'!AH369","v":0},{"$f":"O_FinStats!AI369 - 'O_FinStats - Vals'!AI369","v":0},{"$f":"O_FinStats!AJ369 - 'O_FinStats - Vals'!AJ369","v":0},{"$f":"O_FinStats!AK369 - 'O_FinStats - Vals'!AK369","v":0},{"$f":"O_FinStats!AL369 - 'O_FinStats - Vals'!AL369","v":0},{"$f":"O_FinStats!AM369 - 'O_FinStats - Vals'!AM369","v":0},{"$f":"O_FinStats!AN369 - 'O_FinStats - Vals'!AN369","v":0},{"$f":"O_FinStats!AO369 - 'O_FinStats - Vals'!AO369","v":0},{"$f":"O_FinStats!AP369 - 'O_FinStats - Vals'!AP369","v":0},{"$f":"O_FinStats!AQ369 - 'O_FinStats - Vals'!AQ369","v":0},{"$f":"O_FinStats!AR369 - 'O_FinStats - Vals'!AR369","v":0},{"$f":"O_FinStats!AS369 - 'O_FinStats - Vals'!AS369","v":0},{"$f":"O_FinStats!AT369 - 'O_FinStats - Vals'!AT369","v":0},{"$f":"O_FinStats!AU369 - 'O_FinStats - Vals'!AU369","v":0},{"$f":"O_FinStats!AV369 - 'O_FinStats - Vals'!AV369","v":0},{"$f":"O_FinStats!AW369 - 'O_FinStats - Vals'!AW369","v":0},{"$f":"O_FinStats!AX369 - 'O_FinStats - Vals'!AX369","v":0},{"$f":"O_FinStats!AY369 - 'O_FinStats - Vals'!AY369","v":0},{"$f":"O_FinStats!AZ369 - 'O_FinStats - Vals'!AZ369","v":0},{"$f":"O_FinStats!BA369 - 'O_FinStats - Vals'!BA369","v":0},{"$f":"O_FinStats!BB369 - 'O_FinStats - Vals'!BB369","v":0},{"$f":"O_FinStats!BC369 - 'O_FinStats - Vals'!BC369","v":0},{"$f":"O_FinStats!BD369 - 'O_FinStats - Vals'!BD369","v":0},{"$f":"O_FinStats!BE369 - 'O_FinStats - Vals'!BE369","v":0},{"$f":"O_FinStats!BF369 - 'O_FinStats - Vals'!BF369","v":0},{"$f":"O_FinStats!BG369 - 'O_FinStats - Vals'!BG369","v":0},{"$f":"O_FinStats!BH369 - 'O_FinStats - Vals'!BH369","v":0},{"$f":"O_FinStats!BI369 - 'O_FinStats - Vals'!BI369","v":0},{"$f":"O_FinStats!BJ369 - 'O_FinStats - Vals'!BJ369","v":0}]
[]
["Unit Rate"]
[]
[null,null,null,null,{"$f":"O_FinStats!E373","v":"Unit rate"},{"$f":"O_FinStats!F373 - 'O_FinStats - Vals'!F373","v":0},{"$f":"O_FinStats!G373","v":"£ / TSU"},{"$f":"O_FinStats!H373","v":"Nominal"},{"$f":"O_FinStats!I373","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA373 - 'O_FinStats - Vals'!AA373","v":0},{"$f":"O_FinStats!AB373 - 'O_FinStats - Vals'!AB373","v":0},{"$f":"O_FinStats!AC373 - 'O_FinStats - Vals'!AC373","v":0},{"$f":"O_FinStats!AD373 - 'O_FinStats - Vals'!AD373","v":0},{"$f":"O_FinStats!AE373 - 'O_FinStats - Vals'!AE373","v":0},{"$f":"O_FinStats!AF373 - 'O_FinStats - Vals'!AF373","v":0},{"$f":"O_FinStats!AG373 - 'O_FinStats - Vals'!AG373","v":0},{"$f":"O_FinStats!AH373 - 'O_FinStats - Vals'!AH373","v":0},{"$f":"O_FinStats!AI373 - 'O_FinStats - Vals'!AI373","v":0},{"$f":"O_FinStats!AJ373 - 'O_FinStats - Vals'!AJ373","v":0},{"$f":"O_FinStats!AK373 - 'O_FinStats - Vals'!AK373","v":0},{"$f":"O_FinStats!AL373 - 'O_FinStats - Vals'!AL373","v":0},{"$f":"O_FinStats!AM373 - 'O_FinStats - Vals'!AM373","v":0},{"$f":"O_FinStats!AN373 - 'O_FinStats - Vals'!AN373","v":0},{"$f":"O_FinStats!AO373 - 'O_FinStats - Vals'!AO373","v":0},{"$f":"O_FinStats!AP373 - 'O_FinStats - Vals'!AP373","v":0},{"$f":"O_FinStats!AQ373 - 'O_FinStats - Vals'!AQ373","v":0},{"$f":"O_FinStats!AR373 - 'O_FinStats - Vals'!AR373","v":0},{"$f":"O_FinStats!AS373 - 'O_FinStats - Vals'!AS373","v":0},{"$f":"O_FinStats!AT373 - 'O_FinStats - Vals'!AT373","v":0},{"$f":"O_FinStats!AU373 - 'O_FinStats - Vals'!AU373","v":0},{"$f":"O_FinStats!AV373 - 'O_FinStats - Vals'!AV373","v":0},{"$f":"O_FinStats!AW373 - 'O_FinStats - Vals'!AW373","v":0},{"$f":"O_FinStats!AX373 - 'O_FinStats - Vals'!AX373","v":0},{"$f":"O_FinStats!AY373 - 'O_FinStats - Vals'!AY373","v":0},{"$f":"O_FinStats!AZ373 - 'O_FinStats - Vals'!AZ373","v":0},{"$f":"O_FinStats!BA373 - 'O_FinStats - Vals'!BA373","v":0},{"$f":"O_FinStats!BB373 - 'O_FinStats - Vals'!BB373","v":0},{"$f":"O_FinStats!BC373 - 'O_FinStats - Vals'!BC373","v":0},{"$f":"O_FinStats!BD373 - 'O_FinStats - Vals'!BD373","v":0},{"$f":"O_FinStats!BE373 - 'O_FinStats - Vals'!BE373","v":0},{"$f":"O_FinStats!BF373 - 'O_FinStats - Vals'!BF373","v":0},{"$f":"O_FinStats!BG373 - 'O_FinStats - Vals'!BG373","v":0},{"$f":"O_FinStats!BH373 - 'O_FinStats - Vals'!BH373","v":0},{"$f":"O_FinStats!BI373 - 'O_FinStats - Vals'!BI373","v":0},{"$f":"O_FinStats!BJ373 - 'O_FinStats - Vals'!BJ373","v":0}]
[null,null,null,null,{"$f":"O_FinStats!E374","v":"Unit rate (Deflated)"},{"$f":"O_FinStats!F374 - 'O_FinStats - Vals'!F374","v":0},{"$f":"O_FinStats!G374","v":"£ / TSU"},{"$f":"O_FinStats!H374","v":"CPI 2020"},{"$f":"O_FinStats!I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_FinStats!AA374 - 'O_FinStats - Vals'!AA374","v":0},{"$f":"O_FinStats!AB374 - 'O_FinStats - Vals'!AB374","v":0},{"$f":"O_FinStats!AC374 - 'O_FinStats - Vals'!AC374","v":0},{"$f":"O_FinStats!AD374 - 'O_FinStats - Vals'!AD374","v":0},{"$f":"O_FinStats!AE374 - 'O_FinStats - Vals'!AE374","v":0},{"$f":"O_FinStats!AF374 - 'O_FinStats - Vals'!AF374","v":0},{"$f":"O_FinStats!AG374 - 'O_FinStats - Vals'!AG374","v":0},{"$f":"O_FinStats!AH374 - 'O_FinStats - Vals'!AH374","v":0},{"$f":"O_FinStats!AI374 - 'O_FinStats - Vals'!AI374","v":0},{"$f":"O_FinStats!AJ374 - 'O_FinStats - Vals'!AJ374","v":0},{"$f":"O_FinStats!AK374 - 'O_FinStats - Vals'!AK374","v":0},{"$f":"O_FinStats!AL374 - 'O_FinStats - Vals'!AL374","v":0},{"$f":"O_FinStats!AM374 - 'O_FinStats - Vals'!AM374","v":0},{"$f":"O_FinStats!AN374 - 'O_FinStats - Vals'!AN374","v":0},{"$f":"O_FinStats!AO374 - 'O_FinStats - Vals'!AO374","v":0},{"$f":"O_FinStats!AP374 - 'O_FinStats - Vals'!AP374","v":0},{"$f":"O_FinStats!AQ374 - 'O_FinStats - Vals'!AQ374","v":0},{"$f":"O_FinStats!AR374 - 'O_FinStats - Vals'!AR374","v":0},{"$f":"O_FinStats!AS374 - 'O_FinStats - Vals'!AS374","v":0},{"$f":"O_FinStats!AT374 - 'O_FinStats - Vals'!AT374","v":0},{"$f":"O_FinStats!AU374 - 'O_FinStats - Vals'!AU374","v":0},{"$f":"O_FinStats!AV374 - 'O_FinStats - Vals'!AV374","v":0},{"$f":"O_FinStats!AW374 - 'O_FinStats - Vals'!AW374","v":0},{"$f":"O_FinStats!AX374 - 'O_FinStats - Vals'!AX374","v":0},{"$f":"O_FinStats!AY374 - 'O_FinStats - Vals'!AY374","v":0},{"$f":"O_FinStats!AZ374 - 'O_FinStats - Vals'!AZ374","v":0},{"$f":"O_FinStats!BA374 - 'O_FinStats - Vals'!BA374","v":0},{"$f":"O_FinStats!BB374 - 'O_FinStats - Vals'!BB374","v":0},{"$f":"O_FinStats!BC374 - 'O_FinStats - Vals'!BC374","v":0},{"$f":"O_FinStats!BD374 - 'O_FinStats - Vals'!BD374","v":0},{"$f":"O_FinStats!BE374 - 'O_FinStats - Vals'!BE374","v":0},{"$f":"O_FinStats!BF374 - 'O_FinStats - Vals'!BF374","v":0},{"$f":"O_FinStats!BG374 - 'O_FinStats - Vals'!BG374","v":0},{"$f":"O_FinStats!BH374 - 'O_FinStats - Vals'!BH374","v":0},{"$f":"O_FinStats!BI374 - 'O_FinStats - Vals'!BI374","v":0},{"$f":"O_FinStats!BJ374 - 'O_FinStats - Vals'!BJ374","v":0}]
[]
[]
["End of spreadsheet"]
[]
[]
[]
[]
[null,null,null,null,{"$f":"C_Time!E128","v":"NR23 flag"}]
[null,null,null,null,{"$f":"C_Financing!E763","v":"Dividends Paid"}]
[null,null,null,null,{"$f":"C_Financing!E$79","v":"Live - Target Dividend Profile"}]
[null,null,null,null,"Check - Input Dividends Paid Out?"]

{"sheet":"O_RAB","index":51,"n_rows":77,"n_cols":62,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"O_RAB"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[" "," "," "," "," "," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," ","Label","Constant","Units","Price Base","Notes","Data Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["UKATS"]
[]
[null,null,null,null,{"$f":"C_RAB_UKATS!E21","v":"UKATS RAB 1 b/f"},null,{"$f":"C_RAB_UKATS!G21","v":"£'000 "},{"$f":"C_RAB_UKATS!H21","v":"Nominal Year BEG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y21","v":0},null,{"$f":"C_RAB_UKATS!AA21","v":1158830.7827350528},{"$f":"C_RAB_UKATS!AB21","v":1120139.3716523419},{"$f":"C_RAB_UKATS!AC21","v":1021884.2271144445},{"$f":"C_RAB_UKATS!AD21","v":983680.57668652933},{"$f":"C_RAB_UKATS!AE21","v":976056.06392822182},{"$f":"C_RAB_UKATS!AF21","v":970604.57443269016},{"$f":"C_RAB_UKATS!AG21","v":1208500},{"$f":"C_RAB_UKATS!AH21","v":1481300},{"$f":"C_RAB_UKATS!AI21","v":1913917.5},{"$f":"C_RAB_UKATS!AJ21","v":1868124.8031296807},{"$f":"C_RAB_UKATS!AK21","v":1720768.9462995611},{"$f":"C_RAB_UKATS!AL21","v":1636839.9157006007},{"$f":"C_RAB_UKATS!AM21","v":1552742.2354133546},{"$f":"C_RAB_UKATS!AN21","v":1466828.6839187923},{"$f":"C_RAB_UKATS!AO21","v":1091784.8859144736},{"$f":"C_RAB_UKATS!AP21","v":853216.90332501836},{"$f":"C_RAB_UKATS!AQ21","v":640792.90233022557},{"$f":"C_RAB_UKATS!AR21","v":404529.52387245191},{"$f":"C_RAB_UKATS!AS21","v":175849.59488264311},{"$f":"C_RAB_UKATS!AT21","v":72982.097484440907},{"$f":"C_RAB_UKATS!AU21","v":-14961.275255431661},{"$f":"C_RAB_UKATS!AV21","v":-98968.729632702612},{"$f":"C_RAB_UKATS!AW21","v":-177506.34452987014},{"$f":"C_RAB_UKATS!AX21","v":-251921.80738483116},{"$f":"C_RAB_UKATS!AY21","v":-318757.5467717495},{"$f":"C_RAB_UKATS!AZ21","v":-375570.67747930391},{"$f":"C_RAB_UKATS!BA21","v":-421108.86482137686},{"$f":"C_RAB_UKATS!BB21","v":-454965.31024772441},{"$f":"C_RAB_UKATS!BC21","v":-476489.28893518233},{"$f":"C_RAB_UKATS!BD21","v":-498616.7737759903},{"$f":"C_RAB_UKATS!BE21","v":-521364.69945558807},{"$f":"C_RAB_UKATS!BF21","v":-544750.47665137169},{"$f":"C_RAB_UKATS!BG21","v":-568792.00545996963},{"$f":"C_RAB_UKATS!BH21","v":-593507.68920621776},{"$f":"C_RAB_UKATS!BI21","v":-618916.44864485995},{"$f":"C_RAB_UKATS!BJ21","v":-645037.73656633159}]
[null,null,{"$f":"C_RAB_UKATS!C22","v":0},null,{"$f":"C_RAB_UKATS!E22 & \" - \" & $A$16","v":"RAB 1 Indexation of prior year closing balance - UKATS"},null,{"$f":"C_RAB_UKATS!G22","v":"£'000"},{"$f":"C_RAB_UKATS!H22","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y22","v":597371.93091604055},null,{"$f":"C_RAB_UKATS!AA22","v":13950.972545556271},{"$f":"C_RAB_UKATS!AB22","v":27939.009685846504},{"$f":"C_RAB_UKATS!AC22","v":42084.337373491959},{"$f":"C_RAB_UKATS!AD22","v":26528.602426577945},{"$f":"C_RAB_UKATS!AE22","v":21530.641171722611},{"$f":"C_RAB_UKATS!AF22","v":11637.94057101388},{"$f":"C_RAB_UKATS!AG22","v":91200},{"$f":"C_RAB_UKATS!AH22","v":199100},{"$f":"C_RAB_UKATS!AI22","v":90978.548966089278},{"$f":"C_RAB_UKATS!AJ22","v":21154.215746841073},{"$f":"C_RAB_UKATS!AK22","v":17909.541971407205},{"$f":"C_RAB_UKATS!AL22","v":39765.804280279939},{"$f":"C_RAB_UKATS!AM22","v":46137.195601422776},{"$f":"C_RAB_UKATS!AN22","v":41100.808860999867},{"$f":"C_RAB_UKATS!AO22","v":30592.012826893715},{"$f":"C_RAB_UKATS!AP22","v":23907.294181654575},{"$f":"C_RAB_UKATS!AQ22","v":17955.134697664565},{"$f":"C_RAB_UKATS!AR22","v":11334.991483049984},{"$f":"C_RAB_UKATS!AS22","v":4927.337913959087},{"$f":"C_RAB_UKATS!AT22","v":2044.971762461752},{"$f":"C_RAB_UKATS!AU22","v":-419.21767779143551},{"$f":"C_RAB_UKATS!AV22","v":-2773.1219633518444},{"$f":"C_RAB_UKATS!AW22","v":-4973.7603430591826},{"$f":"C_RAB_UKATS!AX22","v":-7058.8952662005668},{"$f":"C_RAB_UKATS!AY22","v":-8931.6449470197422},{"$f":"C_RAB_UKATS!AZ22","v":-10523.55929366847},{"$f":"C_RAB_UKATS!BA22","v":-11799.547658460062},{"$f":"C_RAB_UKATS!BB22","v":-12748.211471376215},{"$f":"C_RAB_UKATS!BC22","v":-13351.31730347516},{"$f":"C_RAB_UKATS!BD22","v":-13971.333488723873},{"$f":"C_RAB_UKATS!BE22","v":-14608.734540115598},{"$f":"C_RAB_UKATS!BF22","v":-15264.008308025528},{"$f":"C_RAB_UKATS!BG22","v":-15937.656356445552},{"$f":"C_RAB_UKATS!BH22","v":-16630.194349914258},{"$f":"C_RAB_UKATS!BI22","v":-17342.152451451206},{"$f":"C_RAB_UKATS!BJ22","v":-18074.075731813635}]
[null,null,{"$f":"C_RAB_UKATS!C23","v":0},null,{"$f":"C_RAB_UKATS!E23 & \" - \" & $A$16","v":"RAB 1 Adjustments - UKATS"},null,{"$f":"C_RAB_UKATS!G23","v":"£'000"},{"$f":"C_RAB_UKATS!H23","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y23","v":2480.055228576121},null,{"$f":"C_RAB_UKATS!AA23","v":33521.485211427222},{"$f":"C_RAB_UKATS!AB23","v":-10989.485544362353},{"$f":"C_RAB_UKATS!AC23","v":-11433.147930760782},{"$f":"C_RAB_UKATS!AD23","v":-3770.537216105844},{"$f":"C_RAB_UKATS!AE23","v":-1236.9375189824307},{"$f":"C_RAB_UKATS!AF23","v":-3611.3217726396911},{"$f":"C_RAB_UKATS!AG23","v":0},{"$f":"C_RAB_UKATS!AH23","v":0},{"$f":"C_RAB_UKATS!AI23","v":0},{"$f":"C_RAB_UKATS!AJ23","v":0},{"$f":"C_RAB_UKATS!AK23","v":0},{"$f":"C_RAB_UKATS!AL23","v":0},{"$f":"C_RAB_UKATS!AM23","v":0},{"$f":"C_RAB_UKATS!AN23","v":0},{"$f":"C_RAB_UKATS!AO23","v":0},{"$f":"C_RAB_UKATS!AP23","v":0},{"$f":"C_RAB_UKATS!AQ23","v":0},{"$f":"C_RAB_UKATS!AR23","v":0},{"$f":"C_RAB_UKATS!AS23","v":0},{"$f":"C_RAB_UKATS!AT23","v":0},{"$f":"C_RAB_UKATS!AU23","v":0},{"$f":"C_RAB_UKATS!AV23","v":0},{"$f":"C_RAB_UKATS!AW23","v":0},{"$f":"C_RAB_UKATS!AX23","v":0},{"$f":"C_RAB_UKATS!AY23","v":0},{"$f":"C_RAB_UKATS!AZ23","v":0},{"$f":"C_RAB_UKATS!BA23","v":0},{"$f":"C_RAB_UKATS!BB23","v":0},{"$f":"C_RAB_UKATS!BC23","v":0},{"$f":"C_RAB_UKATS!BD23","v":0},{"$f":"C_RAB_UKATS!BE23","v":0},{"$f":"C_RAB_UKATS!BF23","v":0},{"$f":"C_RAB_UKATS!BG23","v":0},{"$f":"C_RAB_UKATS!BH23","v":0},{"$f":"C_RAB_UKATS!BI23","v":0},{"$f":"C_RAB_UKATS!BJ23","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C24","v":"5a"},null,{"$f":"C_RAB_UKATS!E24 & \" - \" & $A$16","v":"Estimated spectrum cost variance - UKATS"},null,{"$f":"C_RAB_UKATS!G24","v":"£'000"},{"$f":"C_RAB_UKATS!H24","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y24","v":-1063.9425621755158},null,{"$f":"C_RAB_UKATS!AA24","v":-718.32589394094225},{"$f":"C_RAB_UKATS!AB24","v":0},{"$f":"C_RAB_UKATS!AC24","v":0},{"$f":"C_RAB_UKATS!AD24","v":0},{"$f":"C_RAB_UKATS!AE24","v":0},{"$f":"C_RAB_UKATS!AF24","v":0},{"$f":"C_RAB_UKATS!AG24","v":0},{"$f":"C_RAB_UKATS!AH24","v":0},{"$f":"C_RAB_UKATS!AI24","v":-345.61666823457352},{"$f":"C_RAB_UKATS!AJ24","v":0},{"$f":"C_RAB_UKATS!AK24","v":0},{"$f":"C_RAB_UKATS!AL24","v":0},{"$f":"C_RAB_UKATS!AM24","v":0},{"$f":"C_RAB_UKATS!AN24","v":0},{"$f":"C_RAB_UKATS!AO24","v":0},{"$f":"C_RAB_UKATS!AP24","v":0},{"$f":"C_RAB_UKATS!AQ24","v":0},{"$f":"C_RAB_UKATS!AR24","v":0},{"$f":"C_RAB_UKATS!AS24","v":0},{"$f":"C_RAB_UKATS!AT24","v":0},{"$f":"C_RAB_UKATS!AU24","v":0},{"$f":"C_RAB_UKATS!AV24","v":0},{"$f":"C_RAB_UKATS!AW24","v":0},{"$f":"C_RAB_UKATS!AX24","v":0},{"$f":"C_RAB_UKATS!AY24","v":0},{"$f":"C_RAB_UKATS!AZ24","v":0},{"$f":"C_RAB_UKATS!BA24","v":0},{"$f":"C_RAB_UKATS!BB24","v":0},{"$f":"C_RAB_UKATS!BC24","v":0},{"$f":"C_RAB_UKATS!BD24","v":0},{"$f":"C_RAB_UKATS!BE24","v":0},{"$f":"C_RAB_UKATS!BF24","v":0},{"$f":"C_RAB_UKATS!BG24","v":0},{"$f":"C_RAB_UKATS!BH24","v":0},{"$f":"C_RAB_UKATS!BI24","v":0},{"$f":"C_RAB_UKATS!BJ24","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C25","v":"5b"},null,{"$f":"C_RAB_UKATS!E25 & \" - \" & $A$16","v":"Prior Period Spectrum Cost variance adjustment - UKATS"},null,{"$f":"C_RAB_UKATS!G25","v":"£'000"},{"$f":"C_RAB_UKATS!H25","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y25","v":-660.61579330887957},null,{"$f":"C_RAB_UKATS!AA25","v":-43.725125983447434},{"$f":"C_RAB_UKATS!AB25","v":0},{"$f":"C_RAB_UKATS!AC25","v":0},{"$f":"C_RAB_UKATS!AD25","v":0},{"$f":"C_RAB_UKATS!AE25","v":266.14476435155291},{"$f":"C_RAB_UKATS!AF25","v":-515.21649951608447},{"$f":"C_RAB_UKATS!AG25","v":0},{"$f":"C_RAB_UKATS!AH25","v":0},{"$f":"C_RAB_UKATS!AI25","v":-367.81893216090049},{"$f":"C_RAB_UKATS!AJ25","v":0},{"$f":"C_RAB_UKATS!AK25","v":0},{"$f":"C_RAB_UKATS!AL25","v":0},{"$f":"C_RAB_UKATS!AM25","v":0},{"$f":"C_RAB_UKATS!AN25","v":0},{"$f":"C_RAB_UKATS!AO25","v":0},{"$f":"C_RAB_UKATS!AP25","v":0},{"$f":"C_RAB_UKATS!AQ25","v":0},{"$f":"C_RAB_UKATS!AR25","v":0},{"$f":"C_RAB_UKATS!AS25","v":0},{"$f":"C_RAB_UKATS!AT25","v":0},{"$f":"C_RAB_UKATS!AU25","v":0},{"$f":"C_RAB_UKATS!AV25","v":0},{"$f":"C_RAB_UKATS!AW25","v":0},{"$f":"C_RAB_UKATS!AX25","v":0},{"$f":"C_RAB_UKATS!AY25","v":0},{"$f":"C_RAB_UKATS!AZ25","v":0},{"$f":"C_RAB_UKATS!BA25","v":0},{"$f":"C_RAB_UKATS!BB25","v":0},{"$f":"C_RAB_UKATS!BC25","v":0},{"$f":"C_RAB_UKATS!BD25","v":0},{"$f":"C_RAB_UKATS!BE25","v":0},{"$f":"C_RAB_UKATS!BF25","v":0},{"$f":"C_RAB_UKATS!BG25","v":0},{"$f":"C_RAB_UKATS!BH25","v":0},{"$f":"C_RAB_UKATS!BI25","v":0},{"$f":"C_RAB_UKATS!BJ25","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C26","v":0},null,{"$f":"C_RAB_UKATS!E26 & \" - \" & $A$16","v":"Temporary Unit Rate Adjustment - UKATS"},null,{"$f":"C_RAB_UKATS!G26","v":"£'000"},{"$f":"C_RAB_UKATS!H26","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y26","v":684.56229972190761},null,{"$f":"C_RAB_UKATS!AA26","v":684.56229972190761},{"$f":"C_RAB_UKATS!AB26","v":0},{"$f":"C_RAB_UKATS!AC26","v":0},{"$f":"C_RAB_UKATS!AD26","v":0},{"$f":"C_RAB_UKATS!AE26","v":0},{"$f":"C_RAB_UKATS!AF26","v":0},{"$f":"C_RAB_UKATS!AG26","v":0},{"$f":"C_RAB_UKATS!AH26","v":0},{"$f":"C_RAB_UKATS!AI26","v":0},{"$f":"C_RAB_UKATS!AJ26","v":0},{"$f":"C_RAB_UKATS!AK26","v":0},{"$f":"C_RAB_UKATS!AL26","v":0},{"$f":"C_RAB_UKATS!AM26","v":0},{"$f":"C_RAB_UKATS!AN26","v":0},{"$f":"C_RAB_UKATS!AO26","v":0},{"$f":"C_RAB_UKATS!AP26","v":0},{"$f":"C_RAB_UKATS!AQ26","v":0},{"$f":"C_RAB_UKATS!AR26","v":0},{"$f":"C_RAB_UKATS!AS26","v":0},{"$f":"C_RAB_UKATS!AT26","v":0},{"$f":"C_RAB_UKATS!AU26","v":0},{"$f":"C_RAB_UKATS!AV26","v":0},{"$f":"C_RAB_UKATS!AW26","v":0},{"$f":"C_RAB_UKATS!AX26","v":0},{"$f":"C_RAB_UKATS!AY26","v":0},{"$f":"C_RAB_UKATS!AZ26","v":0},{"$f":"C_RAB_UKATS!BA26","v":0},{"$f":"C_RAB_UKATS!BB26","v":0},{"$f":"C_RAB_UKATS!BC26","v":0},{"$f":"C_RAB_UKATS!BD26","v":0},{"$f":"C_RAB_UKATS!BE26","v":0},{"$f":"C_RAB_UKATS!BF26","v":0},{"$f":"C_RAB_UKATS!BG26","v":0},{"$f":"C_RAB_UKATS!BH26","v":0},{"$f":"C_RAB_UKATS!BI26","v":0},{"$f":"C_RAB_UKATS!BJ26","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C27","v":"5c"},null,{"$f":"C_RAB_UKATS!E27 & \" - \" & $A$16","v":"Net capex for year - UKATS"},null,{"$f":"C_RAB_UKATS!G27","v":"£'000"},{"$f":"C_RAB_UKATS!H27","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y27","v":1697260.7999574717},null,{"$f":"C_RAB_UKATS!AA27","v":131047.10769002874},{"$f":"C_RAB_UKATS!AB27","v":147040.39049607379},{"$f":"C_RAB_UKATS!AC27","v":179946.85241503164},{"$f":"C_RAB_UKATS!AD27","v":152048.56582410153},{"$f":"C_RAB_UKATS!AE27","v":149971.62153382943},{"$f":"C_RAB_UKATS!AF27","v":75980.478938865548},{"$f":"C_RAB_UKATS!AG27","v":96900},{"$f":"C_RAB_UKATS!AH27","v":102900},{"$f":"C_RAB_UKATS!AI27","v":117383.86236618595},{"$f":"C_RAB_UKATS!AJ27","v":134615.03547197749},{"$f":"C_RAB_UKATS!AK27","v":138645.79931538118},{"$f":"C_RAB_UKATS!AL27","v":135475.5189062694},{"$f":"C_RAB_UKATS!AM27","v":135305.56699972719},{"$f":"C_RAB_UKATS!AN27","v":0},{"$f":"C_RAB_UKATS!AO27","v":0},{"$f":"C_RAB_UKATS!AP27","v":0},{"$f":"C_RAB_UKATS!AQ27","v":0},{"$f":"C_RAB_UKATS!AR27","v":0},{"$f":"C_RAB_UKATS!AS27","v":0},{"$f":"C_RAB_UKATS!AT27","v":0},{"$f":"C_RAB_UKATS!AU27","v":0},{"$f":"C_RAB_UKATS!AV27","v":0},{"$f":"C_RAB_UKATS!AW27","v":0},{"$f":"C_RAB_UKATS!AX27","v":0},{"$f":"C_RAB_UKATS!AY27","v":0},{"$f":"C_RAB_UKATS!AZ27","v":0},{"$f":"C_RAB_UKATS!BA27","v":0},{"$f":"C_RAB_UKATS!BB27","v":0},{"$f":"C_RAB_UKATS!BC27","v":0},{"$f":"C_RAB_UKATS!BD27","v":0},{"$f":"C_RAB_UKATS!BE27","v":0},{"$f":"C_RAB_UKATS!BF27","v":0},{"$f":"C_RAB_UKATS!BG27","v":0},{"$f":"C_RAB_UKATS!BH27","v":0},{"$f":"C_RAB_UKATS!BI27","v":0},{"$f":"C_RAB_UKATS!BJ27","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C28","v":"5d"},null,{"$f":"C_RAB_UKATS!E28 & \" - \" & $A$16","v":"UKATS Real movements in Working Capital - UKATS"},null,{"$f":"C_RAB_UKATS!G28","v":"£'000 "},{"$f":"C_RAB_UKATS!H28","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y28","v":-943004.93417732324},null,{"$f":"C_RAB_UKATS!AA28","v":-39341.629375822376},{"$f":"C_RAB_UKATS!AB28","v":-86070.288495823217},{"$f":"C_RAB_UKATS!AC28","v":-81042.788985895371},{"$f":"C_RAB_UKATS!AD28","v":-30869.700362839802},{"$f":"C_RAB_UKATS!AE28","v":-36995.54183761726},{"$f":"C_RAB_UKATS!AF28","v":-25083.028371627792},{"$f":"C_RAB_UKATS!AG28","v":266500},{"$f":"C_RAB_UKATS!AH28","v":-565600},{"$f":"C_RAB_UKATS!AI28","v":-214.58529289980652},{"$f":"C_RAB_UKATS!AJ28","v":-38025.346335290233},{"$f":"C_RAB_UKATS!AK28","v":11570.721797568665},{"$f":"C_RAB_UKATS!AL28","v":-2280.8690739333979},{"$f":"C_RAB_UKATS!AM28","v":-6133.022910620959},{"$f":"C_RAB_UKATS!AN28","v":-147883.64654598659},{"$f":"C_RAB_UKATS!AO28","v":-3793.3062878589262},{"$f":"C_RAB_UKATS!AP28","v":16961.526028017746},{"$f":"C_RAB_UKATS!AQ28","v":-10876.895320881915},{"$f":"C_RAB_UKATS!AR28","v":-10993.691208400822},{"$f":"C_RAB_UKATS!AS28","v":-9064.0124415583559},{"$f":"C_RAB_UKATS!AT28","v":-8756.8417648133473},{"$f":"C_RAB_UKATS!AU28","v":-8440.0089236392523},{"$f":"C_RAB_UKATS!AV28","v":-8385.8647839362966},{"$f":"C_RAB_UKATS!AW28","v":-8382.8165517894668},{"$f":"C_RAB_UKATS!AX28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!AY28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!AZ28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!BA28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!BB28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!BC28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!BD28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!BE28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!BF28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!BG28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!BH28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!BI28","v":-8446.4074716672767},{"$f":"C_RAB_UKATS!BJ28","v":-8446.4074716672767}]
[null,null,{"$f":"C_RAB_UKATS!C29","v":"5e"},null,{"$f":"C_RAB_UKATS!E29 & \" - \" & $A$16","v":"UKATS RP3 TRS real movements in Working Capital - UKATS"},null,{"$f":"C_RAB_UKATS!G29","v":"£'000 "},{"$f":"C_RAB_UKATS!H29","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y29","v":249036.47201848042},null,{"$f":"C_RAB_UKATS!AA29","v":0},{"$f":"C_RAB_UKATS!AB29","v":0},{"$f":"C_RAB_UKATS!AC29","v":0},{"$f":"C_RAB_UKATS!AD29","v":0},{"$f":"C_RAB_UKATS!AE29","v":0},{"$f":"C_RAB_UKATS!AF29","v":382962.2976226678},{"$f":"C_RAB_UKATS!AG29","v":0},{"$f":"C_RAB_UKATS!AH29","v":889800},{"$f":"C_RAB_UKATS!AI29","v":-92149.110734223854},{"$f":"C_RAB_UKATS!AJ29","v":-93295.036750998115},{"$f":"C_RAB_UKATS!AK29","v":-94302.696857689065},{"$f":"C_RAB_UKATS!AL29","v":-96670.754685418331},{"$f":"C_RAB_UKATS!AM29","v":-99608.296417189937},{"$f":"C_RAB_UKATS!AN29","v":-102419.00254522078},{"$f":"C_RAB_UKATS!AO29","v":-105316.17877770733},{"$f":"C_RAB_UKATS!AP29","v":-108294.53441980961},{"$f":"C_RAB_UKATS!AQ29","v":-111356.34413348023},{"$f":"C_RAB_UKATS!AR29","v":-114503.94631711674},{"$f":"C_RAB_UKATS!AS29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!AT29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!AU29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!AV29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!AW29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!AX29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!AY29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!AZ29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!BA29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!BB29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!BC29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!BD29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!BE29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!BF29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!BG29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!BH29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!BI29","v":-322.77355362963499},{"$f":"C_RAB_UKATS!BJ29","v":-322.77355362963499}]
[null,null,{"$f":"C_RAB_UKATS!C30","v":"5f"},null,{"$f":"C_RAB_UKATS!E30","v":"Allowed Depreciation for year - RAB 1 (UKATS)"},null,{"$f":"C_RAB_UKATS!G30","v":"£'000 "},{"$f":"C_RAB_UKATS!H30","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y30","v":-3483595.7860395643},null,{"$f":"C_RAB_UKATS!AA30","v":-183929.18455124114},{"$f":"C_RAB_UKATS!AB30","v":-183348.07668184163},{"$f":"C_RAB_UKATS!AC30","v":-180623.69460871359},{"$f":"C_RAB_UKATS!AD30","v":-176582.08466041822},{"$f":"C_RAB_UKATS!AE30","v":-172666.52075558758},{"$f":"C_RAB_UKATS!AF30","v":-190748.40168298138},{"$f":"C_RAB_UKATS!AG30","v":-163900},{"$f":"C_RAB_UKATS!AH30","v":-160700},{"$f":"C_RAB_UKATS!AI30","v":-159391.86886129147},{"$f":"C_RAB_UKATS!AJ30","v":-170099.14635922553},{"$f":"C_RAB_UKATS!AK30","v":-168638.28816013617},{"$f":"C_RAB_UKATS!AL30","v":-171537.31933770041},{"$f":"C_RAB_UKATS!AM30","v":-173095.79425865001},{"$f":"C_RAB_UKATS!AN30","v":-165826.76450645673},{"$f":"C_RAB_UKATS!AO30","v":-160034.39360731142},{"$f":"C_RAB_UKATS!AP30","v":-144981.19043474374},{"$f":"C_RAB_UKATS!AQ30","v":-131967.13820237407},{"$f":"C_RAB_UKATS!AR30","v":-114498.04513840142},{"$f":"C_RAB_UKATS!AS30","v":-98387.642197274719},{"$f":"C_RAB_UKATS!AT30","v":-80887.081680493488},{"$f":"C_RAB_UKATS!AU30","v":-74802.490942223973},{"$f":"C_RAB_UKATS!AV30","v":-67031.495564260986},{"$f":"C_RAB_UKATS!AW30","v":-60710.272786020178},{"$f":"C_RAB_UKATS!AX30","v":-50980.252893490186},{"$f":"C_RAB_UKATS!AY30","v":-39083.22848889848},{"$f":"C_RAB_UKATS!AZ30","v":-26214.603466999582},{"$f":"C_RAB_UKATS!BA30","v":-13254.998456251777},{"$f":"C_RAB_UKATS!BB30","v":28.120775467809082},{"$f":"C_RAB_UKATS!BC30","v":29.83000989268303},{"$f":"C_RAB_UKATS!BD30","v":31.643134849373894},{"$f":"C_RAB_UKATS!BE30","v":33.566465002791219},{"$f":"C_RAB_UKATS!BF30","v":35.606698835210416},{"$f":"C_RAB_UKATS!BG30","v":37.77094197544924},{"$f":"C_RAB_UKATS!BH30","v":40.066731946011998},{"$f":"C_RAB_UKATS!BI30","v":42.502064414412445},{"$f":"C_RAB_UKATS!BJ30","v":45.085421040102226}]
[null,null,{"$f":"C_RAB_UKATS!C31","v":"5g"},null,{"$f":"C_RAB_UKATS!E31","v":"Backlog adjustment to Depreciation for year (UKATS)"},null,{"$f":"C_RAB_UKATS!G31","v":"£'000 "},{"$f":"C_RAB_UKATS!H31","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y31","v":16357.612305743689},null,{"$f":"C_RAB_UKATS!AA31","v":3899.5895190029878},{"$f":"C_RAB_UKATS!AB31","v":3676.4327362241224},{"$f":"C_RAB_UKATS!AC31","v":3824.5134642084668},{"$f":"C_RAB_UKATS!AD31","v":3926.8002653208368},{"$f":"C_RAB_UKATS!AE31","v":4018.1133871665461},{"$f":"C_RAB_UKATS!AF31","v":-9477.2917908889594},{"$f":"C_RAB_UKATS!AG31","v":-11100},{"$f":"C_RAB_UKATS!AH31","v":-12600},{"$f":"C_RAB_UKATS!AI31","v":-1674.3857814600321},{"$f":"C_RAB_UKATS!AJ31","v":-1693.3461410704338},{"$f":"C_RAB_UKATS!AK31","v":10898.6450014687},{"$f":"C_RAB_UKATS!AL31","v":11163.419448799521},{"$f":"C_RAB_UKATS!AM31","v":11495.122196971935},{"$f":"C_RAB_UKATS!AN31","v":0},{"$f":"C_RAB_UKATS!AO31","v":0},{"$f":"C_RAB_UKATS!AP31","v":0},{"$f":"C_RAB_UKATS!AQ31","v":0},{"$f":"C_RAB_UKATS!AR31","v":0},{"$f":"C_RAB_UKATS!AS31","v":0},{"$f":"C_RAB_UKATS!AT31","v":0},{"$f":"C_RAB_UKATS!AU31","v":0},{"$f":"C_RAB_UKATS!AV31","v":0},{"$f":"C_RAB_UKATS!AW31","v":0},{"$f":"C_RAB_UKATS!AX31","v":0},{"$f":"C_RAB_UKATS!AY31","v":0},{"$f":"C_RAB_UKATS!AZ31","v":0},{"$f":"C_RAB_UKATS!BA31","v":0},{"$f":"C_RAB_UKATS!BB31","v":0},{"$f":"C_RAB_UKATS!BC31","v":0},{"$f":"C_RAB_UKATS!BD31","v":0},{"$f":"C_RAB_UKATS!BE31","v":0},{"$f":"C_RAB_UKATS!BF31","v":0},{"$f":"C_RAB_UKATS!BG31","v":0},{"$f":"C_RAB_UKATS!BH31","v":0},{"$f":"C_RAB_UKATS!BI31","v":0},{"$f":"C_RAB_UKATS!BJ31","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C32","v":"5h"},null,{"$f":"C_RAB_UKATS!E32 & \" - \" & $A$16","v":"Pension Contribution Variance for Calendar Year- calculated - UKATS"},null,{"$f":"C_RAB_UKATS!G32","v":"£'000 "},{"$f":"C_RAB_UKATS!H32","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y32","v":23030.735372327683},null,{"$f":"C_RAB_UKATS!AA32","v":1109.3262682724016},{"$f":"C_RAB_UKATS!AB32","v":1651.580468193788},{"$f":"C_RAB_UKATS!AC32","v":4560.6311457186221},{"$f":"C_RAB_UKATS!AD32","v":12534.0495233485},{"$f":"C_RAB_UKATS!AE32","v":16712.137357744054},{"$f":"C_RAB_UKATS!AF32","v":-154.48939094968227},{"$f":"C_RAB_UKATS!AG32","v":-300},{"$f":"C_RAB_UKATS!AH32","v":-13082.5},{"$f":"C_RAB_UKATS!AI32","v":0},{"$f":"C_RAB_UKATS!AJ32","v":0},{"$f":"C_RAB_UKATS!AK32","v":0},{"$f":"C_RAB_UKATS!AL32","v":0},{"$f":"C_RAB_UKATS!AM32","v":0},{"$f":"C_RAB_UKATS!AN32","v":0},{"$f":"C_RAB_UKATS!AO32","v":0},{"$f":"C_RAB_UKATS!AP32","v":0},{"$f":"C_RAB_UKATS!AQ32","v":0},{"$f":"C_RAB_UKATS!AR32","v":0},{"$f":"C_RAB_UKATS!AS32","v":0},{"$f":"C_RAB_UKATS!AT32","v":0},{"$f":"C_RAB_UKATS!AU32","v":0},{"$f":"C_RAB_UKATS!AV32","v":0},{"$f":"C_RAB_UKATS!AW32","v":0},{"$f":"C_RAB_UKATS!AX32","v":0},{"$f":"C_RAB_UKATS!AY32","v":0},{"$f":"C_RAB_UKATS!AZ32","v":0},{"$f":"C_RAB_UKATS!BA32","v":0},{"$f":"C_RAB_UKATS!BB32","v":0},{"$f":"C_RAB_UKATS!BC32","v":0},{"$f":"C_RAB_UKATS!BD32","v":0},{"$f":"C_RAB_UKATS!BE32","v":0},{"$f":"C_RAB_UKATS!BF32","v":0},{"$f":"C_RAB_UKATS!BG32","v":0},{"$f":"C_RAB_UKATS!BH32","v":0},{"$f":"C_RAB_UKATS!BI32","v":0},{"$f":"C_RAB_UKATS!BJ32","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C33","v":"5i"},null,{"$f":"C_RAB_UKATS!E33 & \" - \" & $A$16","v":"RPI-CPI wedge variance adjustment - UKATS"},null,{"$f":"C_RAB_UKATS!G33","v":"£'000 "},{"$f":"C_RAB_UKATS!H33","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y33","v":3569.5735921291753},null,{"$f":"C_RAB_UKATS!AA33","v":0},{"$f":"C_RAB_UKATS!AB33","v":0},{"$f":"C_RAB_UKATS!AC33","v":0},{"$f":"C_RAB_UKATS!AD33","v":0},{"$f":"C_RAB_UKATS!AE33","v":0},{"$f":"C_RAB_UKATS!AF33","v":-130.42640787082465},{"$f":"C_RAB_UKATS!AG33","v":400},{"$f":"C_RAB_UKATS!AH33","v":3300},{"$f":"C_RAB_UKATS!AI33","v":0},{"$f":"C_RAB_UKATS!AJ33","v":0},{"$f":"C_RAB_UKATS!AK33","v":0},{"$f":"C_RAB_UKATS!AL33","v":0},{"$f":"C_RAB_UKATS!AM33","v":0},{"$f":"C_RAB_UKATS!AN33","v":0},{"$f":"C_RAB_UKATS!AO33","v":0},{"$f":"C_RAB_UKATS!AP33","v":0},{"$f":"C_RAB_UKATS!AQ33","v":0},{"$f":"C_RAB_UKATS!AR33","v":0},{"$f":"C_RAB_UKATS!AS33","v":0},{"$f":"C_RAB_UKATS!AT33","v":0},{"$f":"C_RAB_UKATS!AU33","v":0},{"$f":"C_RAB_UKATS!AV33","v":0},{"$f":"C_RAB_UKATS!AW33","v":0},{"$f":"C_RAB_UKATS!AX33","v":0},{"$f":"C_RAB_UKATS!AY33","v":0},{"$f":"C_RAB_UKATS!AZ33","v":0},{"$f":"C_RAB_UKATS!BA33","v":0},{"$f":"C_RAB_UKATS!BB33","v":0},{"$f":"C_RAB_UKATS!BC33","v":0},{"$f":"C_RAB_UKATS!BD33","v":0},{"$f":"C_RAB_UKATS!BE33","v":0},{"$f":"C_RAB_UKATS!BF33","v":0},{"$f":"C_RAB_UKATS!BG33","v":0},{"$f":"C_RAB_UKATS!BH33","v":0},{"$f":"C_RAB_UKATS!BI33","v":0},{"$f":"C_RAB_UKATS!BJ33","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C34","v":"5j"},null,{"$f":"C_RAB_UKATS!E34 & \" - \" & $A$16","v":"Capitalised financing costs - UKATS"},null,{"$f":"C_RAB_UKATS!G34","v":"£'000 "},{"$f":"C_RAB_UKATS!H34","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y34","v":7840.54315295379},null,{"$f":"C_RAB_UKATS!AA34","v":1128.410330267368},{"$f":"C_RAB_UKATS!AB34","v":1845.2927977915822},{"$f":"C_RAB_UKATS!AC34","v":4479.6466990038489},{"$f":"C_RAB_UKATS!AD34","v":8559.7914417076045},{"$f":"C_RAB_UKATS!AE34","v":12948.852401841716},{"$f":"C_RAB_UKATS!AF34","v":-2935.773824315298},{"$f":"C_RAB_UKATS!AG34","v":-6900},{"$f":"C_RAB_UKATS!AH34","v":-10500},{"$f":"C_RAB_UKATS!AI34","v":-11.721932323447424},{"$f":"C_RAB_UKATS!AJ34","v":-12.232462353901772},{"$f":"C_RAB_UKATS!AK34","v":-12.753666960536199},{"$f":"C_RAB_UKATS!AL34","v":-13.47982554263392},{"$f":"C_RAB_UKATS!AM34","v":-14.322706223263786},{"$f":"C_RAB_UKATS!AN34","v":-15.193267654325229},{"$f":"C_RAB_UKATS!AO34","v":-16.116743471358003},{"$f":"C_RAB_UKATS!AP34","v":-17.096349911772606},{"$f":"C_RAB_UKATS!AQ34","v":-18.13549870203023},{"$f":"C_RAB_UKATS!AR34","v":-19.237808939840487},{"$f":"C_RAB_UKATS!AS34","v":-20.407119698581848},{"$f":"C_RAB_UKATS!AT34","v":-21.647503397842783},{"$f":"C_RAB_UKATS!AU34","v":-22.963279986649969},{"$f":"C_RAB_UKATS!AV34","v":-24.359031988780131},{"$f":"C_RAB_UKATS!AW34","v":-25.839620462554713},{"$f":"C_RAB_UKATS!AX34","v":-27.410201930701323},{"$f":"C_RAB_UKATS!AY34","v":-29.076246339244449},{"$f":"C_RAB_UKATS!AZ34","v":-30.84355610797191},{"$f":"C_RAB_UKATS!BA34","v":-32.718286338824974},{"$f":"C_RAB_UKATS!BB34","v":-34.706966252593041},{"$f":"C_RAB_UKATS!BC34","v":-36.816521928571532},{"$f":"C_RAB_UKATS!BD34","v":-39.054300426379655},{"$f":"C_RAB_UKATS!BE34","v":-41.428095373948231},{"$f":"C_RAB_UKATS!BF34","v":-43.946174110794367},{"$f":"C_RAB_UKATS!BG34","v":-46.61730648111611},{"$f":"C_RAB_UKATS!BH34","v":-49.450795376986406},{"$f":"C_RAB_UKATS!BI34","v":-52.456509138020728},{"$f":"C_RAB_UKATS!BJ34","v":-55.644915920358315}]
[null,null,{"$f":"C_RAB_UKATS!C35","v":"5k"},null,{"$f":"C_RAB_UKATS!E35 & \" - \" & $A$16","v":"Prior Reporting Period Tax clawback  - UKATS"},null,{"$f":"C_RAB_UKATS!G35","v":"£'000 "},{"$f":"C_RAB_UKATS!H35","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y35","v":0},null,{"$f":"C_RAB_UKATS!AA35","v":0},{"$f":"C_RAB_UKATS!AB35","v":0},{"$f":"C_RAB_UKATS!AC35","v":0},{"$f":"C_RAB_UKATS!AD35","v":0},{"$f":"C_RAB_UKATS!AE35","v":0},{"$f":"C_RAB_UKATS!AF35","v":0},{"$f":"C_RAB_UKATS!AG35","v":0},{"$f":"C_RAB_UKATS!AH35","v":0},{"$f":"C_RAB_UKATS!AI35","v":0},{"$f":"C_RAB_UKATS!AJ35","v":0},{"$f":"C_RAB_UKATS!AK35","v":0},{"$f":"C_RAB_UKATS!AL35","v":0},{"$f":"C_RAB_UKATS!AM35","v":0},{"$f":"C_RAB_UKATS!AN35","v":0},{"$f":"C_RAB_UKATS!AO35","v":0},{"$f":"C_RAB_UKATS!AP35","v":0},{"$f":"C_RAB_UKATS!AQ35","v":0},{"$f":"C_RAB_UKATS!AR35","v":0},{"$f":"C_RAB_UKATS!AS35","v":0},{"$f":"C_RAB_UKATS!AT35","v":0},{"$f":"C_RAB_UKATS!AU35","v":0},{"$f":"C_RAB_UKATS!AV35","v":0},{"$f":"C_RAB_UKATS!AW35","v":0},{"$f":"C_RAB_UKATS!AX35","v":0},{"$f":"C_RAB_UKATS!AY35","v":0},{"$f":"C_RAB_UKATS!AZ35","v":0},{"$f":"C_RAB_UKATS!BA35","v":0},{"$f":"C_RAB_UKATS!BB35","v":0},{"$f":"C_RAB_UKATS!BC35","v":0},{"$f":"C_RAB_UKATS!BD35","v":0},{"$f":"C_RAB_UKATS!BE35","v":0},{"$f":"C_RAB_UKATS!BF35","v":0},{"$f":"C_RAB_UKATS!BG35","v":0},{"$f":"C_RAB_UKATS!BH35","v":0},{"$f":"C_RAB_UKATS!BI35","v":0},{"$f":"C_RAB_UKATS!BJ35","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E36","v":"UKATS RAB 1 c/f"},null,{"$f":"C_RAB_UKATS!G36","v":"£'000"},{"$f":"C_RAB_UKATS!H36","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y36","v":0},null,{"$f":"SUM(AA18:AA32)","v":1120139.3716523421},1021884.2271144444,983680.57668652921,976056.06392822193,970604.57443269028,1208529.3418244477,1481300,1913917.5,1868124.8031296807,1720768.9462995611,1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159,-671891.55281832244]
[]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1019","v":"UKATS RAB 2 b/f"},null,{"$f":"C_RAB_UKATS!G1019","v":"£'000 "},{"$f":"C_RAB_UKATS!H1019","v":"Nominal Year BEG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1019","v":0},null,{"$f":"C_RAB_UKATS!AA1019","v":0},{"$f":"C_RAB_UKATS!AB1019","v":0},{"$f":"C_RAB_UKATS!AC1019","v":0},{"$f":"C_RAB_UKATS!AD1019","v":0},{"$f":"C_RAB_UKATS!AE1019","v":0},{"$f":"C_RAB_UKATS!AF1019","v":0},{"$f":"C_RAB_UKATS!AG1019","v":0},{"$f":"C_RAB_UKATS!AH1019","v":0},{"$f":"C_RAB_UKATS!AI1019","v":0},{"$f":"C_RAB_UKATS!AJ1019","v":0},{"$f":"C_RAB_UKATS!AK1019","v":0},{"$f":"C_RAB_UKATS!AL1019","v":0},{"$f":"C_RAB_UKATS!AM1019","v":0},{"$f":"C_RAB_UKATS!AN1019","v":0},{"$f":"C_RAB_UKATS!AO1019","v":0},{"$f":"C_RAB_UKATS!AP1019","v":0},{"$f":"C_RAB_UKATS!AQ1019","v":0},{"$f":"C_RAB_UKATS!AR1019","v":0},{"$f":"C_RAB_UKATS!AS1019","v":0},{"$f":"C_RAB_UKATS!AT1019","v":0},{"$f":"C_RAB_UKATS!AU1019","v":0},{"$f":"C_RAB_UKATS!AV1019","v":0},{"$f":"C_RAB_UKATS!AW1019","v":0},{"$f":"C_RAB_UKATS!AX1019","v":0},{"$f":"C_RAB_UKATS!AY1019","v":0},{"$f":"C_RAB_UKATS!AZ1019","v":0},{"$f":"C_RAB_UKATS!BA1019","v":0},{"$f":"C_RAB_UKATS!BB1019","v":0},{"$f":"C_RAB_UKATS!BC1019","v":0},{"$f":"C_RAB_UKATS!BD1019","v":0},{"$f":"C_RAB_UKATS!BE1019","v":0},{"$f":"C_RAB_UKATS!BF1019","v":0},{"$f":"C_RAB_UKATS!BG1019","v":0},{"$f":"C_RAB_UKATS!BH1019","v":0},{"$f":"C_RAB_UKATS!BI1019","v":0},{"$f":"C_RAB_UKATS!BJ1019","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1020 & \" - \"  & $A$16","v":"RAB 2 Indexation of prior year closing balance - UKATS"},null,{"$f":"C_RAB_UKATS!G1020","v":"£'000 "},{"$f":"C_RAB_UKATS!H1020","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1020","v":0},null,{"$f":"C_RAB_UKATS!AA1020","v":0},{"$f":"C_RAB_UKATS!AB1020","v":0},{"$f":"C_RAB_UKATS!AC1020","v":0},{"$f":"C_RAB_UKATS!AD1020","v":0},{"$f":"C_RAB_UKATS!AE1020","v":0},{"$f":"C_RAB_UKATS!AF1020","v":0},{"$f":"C_RAB_UKATS!AG1020","v":0},{"$f":"C_RAB_UKATS!AH1020","v":0},{"$f":"C_RAB_UKATS!AI1020","v":0},{"$f":"C_RAB_UKATS!AJ1020","v":0},{"$f":"C_RAB_UKATS!AK1020","v":0},{"$f":"C_RAB_UKATS!AL1020","v":0},{"$f":"C_RAB_UKATS!AM1020","v":0},{"$f":"C_RAB_UKATS!AN1020","v":0},{"$f":"C_RAB_UKATS!AO1020","v":0},{"$f":"C_RAB_UKATS!AP1020","v":0},{"$f":"C_RAB_UKATS!AQ1020","v":0},{"$f":"C_RAB_UKATS!AR1020","v":0},{"$f":"C_RAB_UKATS!AS1020","v":0},{"$f":"C_RAB_UKATS!AT1020","v":0},{"$f":"C_RAB_UKATS!AU1020","v":0},{"$f":"C_RAB_UKATS!AV1020","v":0},{"$f":"C_RAB_UKATS!AW1020","v":0},{"$f":"C_RAB_UKATS!AX1020","v":0},{"$f":"C_RAB_UKATS!AY1020","v":0},{"$f":"C_RAB_UKATS!AZ1020","v":0},{"$f":"C_RAB_UKATS!BA1020","v":0},{"$f":"C_RAB_UKATS!BB1020","v":0},{"$f":"C_RAB_UKATS!BC1020","v":0},{"$f":"C_RAB_UKATS!BD1020","v":0},{"$f":"C_RAB_UKATS!BE1020","v":0},{"$f":"C_RAB_UKATS!BF1020","v":0},{"$f":"C_RAB_UKATS!BG1020","v":0},{"$f":"C_RAB_UKATS!BH1020","v":0},{"$f":"C_RAB_UKATS!BI1020","v":0},{"$f":"C_RAB_UKATS!BJ1020","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1021 & \" - \"  & $A$16","v":"RAB 2 Adjustments - UKATS"},null,{"$f":"C_RAB_UKATS!G1021","v":"£'000 "},{"$f":"C_RAB_UKATS!H1021","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1021","v":0},null,{"$f":"C_RAB_UKATS!AA1021","v":0},{"$f":"C_RAB_UKATS!AB1021","v":0},{"$f":"C_RAB_UKATS!AC1021","v":0},{"$f":"C_RAB_UKATS!AD1021","v":0},{"$f":"C_RAB_UKATS!AE1021","v":0},{"$f":"C_RAB_UKATS!AF1021","v":0},{"$f":"C_RAB_UKATS!AG1021","v":0},{"$f":"C_RAB_UKATS!AH1021","v":0},{"$f":"C_RAB_UKATS!AI1021","v":0},{"$f":"C_RAB_UKATS!AJ1021","v":0},{"$f":"C_RAB_UKATS!AK1021","v":0},{"$f":"C_RAB_UKATS!AL1021","v":0},{"$f":"C_RAB_UKATS!AM1021","v":0},{"$f":"C_RAB_UKATS!AN1021","v":0},{"$f":"C_RAB_UKATS!AO1021","v":0},{"$f":"C_RAB_UKATS!AP1021","v":0},{"$f":"C_RAB_UKATS!AQ1021","v":0},{"$f":"C_RAB_UKATS!AR1021","v":0},{"$f":"C_RAB_UKATS!AS1021","v":0},{"$f":"C_RAB_UKATS!AT1021","v":0},{"$f":"C_RAB_UKATS!AU1021","v":0},{"$f":"C_RAB_UKATS!AV1021","v":0},{"$f":"C_RAB_UKATS!AW1021","v":0},{"$f":"C_RAB_UKATS!AX1021","v":0},{"$f":"C_RAB_UKATS!AY1021","v":0},{"$f":"C_RAB_UKATS!AZ1021","v":0},{"$f":"C_RAB_UKATS!BA1021","v":0},{"$f":"C_RAB_UKATS!BB1021","v":0},{"$f":"C_RAB_UKATS!BC1021","v":0},{"$f":"C_RAB_UKATS!BD1021","v":0},{"$f":"C_RAB_UKATS!BE1021","v":0},{"$f":"C_RAB_UKATS!BF1021","v":0},{"$f":"C_RAB_UKATS!BG1021","v":0},{"$f":"C_RAB_UKATS!BH1021","v":0},{"$f":"C_RAB_UKATS!BI1021","v":0},{"$f":"C_RAB_UKATS!BJ1021","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1022 & \" - \"  & $A$16","v":"Net Capex for year - RAB 2 - UKATS"},null,{"$f":"C_RAB_UKATS!G1022","v":"£'000 "},{"$f":"C_RAB_UKATS!H1022","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1022","v":0},null,{"$f":"C_RAB_UKATS!AA1022","v":0},{"$f":"C_RAB_UKATS!AB1022","v":0},{"$f":"C_RAB_UKATS!AC1022","v":0},{"$f":"C_RAB_UKATS!AD1022","v":0},{"$f":"C_RAB_UKATS!AE1022","v":0},{"$f":"C_RAB_UKATS!AF1022","v":0},{"$f":"C_RAB_UKATS!AG1022","v":0},{"$f":"C_RAB_UKATS!AH1022","v":0},{"$f":"C_RAB_UKATS!AI1022","v":0},{"$f":"C_RAB_UKATS!AJ1022","v":0},{"$f":"C_RAB_UKATS!AK1022","v":0},{"$f":"C_RAB_UKATS!AL1022","v":0},{"$f":"C_RAB_UKATS!AM1022","v":0},{"$f":"C_RAB_UKATS!AN1022","v":0},{"$f":"C_RAB_UKATS!AO1022","v":0},{"$f":"C_RAB_UKATS!AP1022","v":0},{"$f":"C_RAB_UKATS!AQ1022","v":0},{"$f":"C_RAB_UKATS!AR1022","v":0},{"$f":"C_RAB_UKATS!AS1022","v":0},{"$f":"C_RAB_UKATS!AT1022","v":0},{"$f":"C_RAB_UKATS!AU1022","v":0},{"$f":"C_RAB_UKATS!AV1022","v":0},{"$f":"C_RAB_UKATS!AW1022","v":0},{"$f":"C_RAB_UKATS!AX1022","v":0},{"$f":"C_RAB_UKATS!AY1022","v":0},{"$f":"C_RAB_UKATS!AZ1022","v":0},{"$f":"C_RAB_UKATS!BA1022","v":0},{"$f":"C_RAB_UKATS!BB1022","v":0},{"$f":"C_RAB_UKATS!BC1022","v":0},{"$f":"C_RAB_UKATS!BD1022","v":0},{"$f":"C_RAB_UKATS!BE1022","v":0},{"$f":"C_RAB_UKATS!BF1022","v":0},{"$f":"C_RAB_UKATS!BG1022","v":0},{"$f":"C_RAB_UKATS!BH1022","v":0},{"$f":"C_RAB_UKATS!BI1022","v":0},{"$f":"C_RAB_UKATS!BJ1022","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1023 & \" - \"  & $A$16","v":"Real movements in Working Capital - UKATS"},null,{"$f":"C_RAB_UKATS!G1023","v":"£'000 "},{"$f":"C_RAB_UKATS!H1023","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1023","v":0},null,{"$f":"C_RAB_UKATS!AA1023","v":0},{"$f":"C_RAB_UKATS!AB1023","v":0},{"$f":"C_RAB_UKATS!AC1023","v":0},{"$f":"C_RAB_UKATS!AD1023","v":0},{"$f":"C_RAB_UKATS!AE1023","v":0},{"$f":"C_RAB_UKATS!AF1023","v":0},{"$f":"C_RAB_UKATS!AG1023","v":0},{"$f":"C_RAB_UKATS!AH1023","v":0},{"$f":"C_RAB_UKATS!AI1023","v":0},{"$f":"C_RAB_UKATS!AJ1023","v":0},{"$f":"C_RAB_UKATS!AK1023","v":0},{"$f":"C_RAB_UKATS!AL1023","v":0},{"$f":"C_RAB_UKATS!AM1023","v":0},{"$f":"C_RAB_UKATS!AN1023","v":0},{"$f":"C_RAB_UKATS!AO1023","v":0},{"$f":"C_RAB_UKATS!AP1023","v":0},{"$f":"C_RAB_UKATS!AQ1023","v":0},{"$f":"C_RAB_UKATS!AR1023","v":0},{"$f":"C_RAB_UKATS!AS1023","v":0},{"$f":"C_RAB_UKATS!AT1023","v":0},{"$f":"C_RAB_UKATS!AU1023","v":0},{"$f":"C_RAB_UKATS!AV1023","v":0},{"$f":"C_RAB_UKATS!AW1023","v":0},{"$f":"C_RAB_UKATS!AX1023","v":0},{"$f":"C_RAB_UKATS!AY1023","v":0},{"$f":"C_RAB_UKATS!AZ1023","v":0},{"$f":"C_RAB_UKATS!BA1023","v":0},{"$f":"C_RAB_UKATS!BB1023","v":0},{"$f":"C_RAB_UKATS!BC1023","v":0},{"$f":"C_RAB_UKATS!BD1023","v":0},{"$f":"C_RAB_UKATS!BE1023","v":0},{"$f":"C_RAB_UKATS!BF1023","v":0},{"$f":"C_RAB_UKATS!BG1023","v":0},{"$f":"C_RAB_UKATS!BH1023","v":0},{"$f":"C_RAB_UKATS!BI1023","v":0},{"$f":"C_RAB_UKATS!BJ1023","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1024","v":"Allowed Depreciation for year RAB2  - UKATS"},null,{"$f":"C_RAB_UKATS!G1024","v":"£'000 "},{"$f":"C_RAB_UKATS!H1024","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1024","v":0},null,{"$f":"C_RAB_UKATS!AA1024","v":0},{"$f":"C_RAB_UKATS!AB1024","v":0},{"$f":"C_RAB_UKATS!AC1024","v":0},{"$f":"C_RAB_UKATS!AD1024","v":0},{"$f":"C_RAB_UKATS!AE1024","v":0},{"$f":"C_RAB_UKATS!AF1024","v":0},{"$f":"C_RAB_UKATS!AG1024","v":0},{"$f":"C_RAB_UKATS!AH1024","v":0},{"$f":"C_RAB_UKATS!AI1024","v":0},{"$f":"C_RAB_UKATS!AJ1024","v":0},{"$f":"C_RAB_UKATS!AK1024","v":0},{"$f":"C_RAB_UKATS!AL1024","v":0},{"$f":"C_RAB_UKATS!AM1024","v":0},{"$f":"C_RAB_UKATS!AN1024","v":0},{"$f":"C_RAB_UKATS!AO1024","v":0},{"$f":"C_RAB_UKATS!AP1024","v":0},{"$f":"C_RAB_UKATS!AQ1024","v":0},{"$f":"C_RAB_UKATS!AR1024","v":0},{"$f":"C_RAB_UKATS!AS1024","v":0},{"$f":"C_RAB_UKATS!AT1024","v":0},{"$f":"C_RAB_UKATS!AU1024","v":0},{"$f":"C_RAB_UKATS!AV1024","v":0},{"$f":"C_RAB_UKATS!AW1024","v":0},{"$f":"C_RAB_UKATS!AX1024","v":0},{"$f":"C_RAB_UKATS!AY1024","v":0},{"$f":"C_RAB_UKATS!AZ1024","v":0},{"$f":"C_RAB_UKATS!BA1024","v":0},{"$f":"C_RAB_UKATS!BB1024","v":0},{"$f":"C_RAB_UKATS!BC1024","v":0},{"$f":"C_RAB_UKATS!BD1024","v":0},{"$f":"C_RAB_UKATS!BE1024","v":0},{"$f":"C_RAB_UKATS!BF1024","v":0},{"$f":"C_RAB_UKATS!BG1024","v":0},{"$f":"C_RAB_UKATS!BH1024","v":0},{"$f":"C_RAB_UKATS!BI1024","v":0},{"$f":"C_RAB_UKATS!BJ1024","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1025 & \" - \"  & $A$16","v":"Capitalised financing costs - UKATS"},null,{"$f":"C_RAB_UKATS!G1025","v":"£'000 "},{"$f":"C_RAB_UKATS!H1025","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1025","v":0},null,{"$f":"C_RAB_UKATS!AA1025","v":0},{"$f":"C_RAB_UKATS!AB1025","v":0},{"$f":"C_RAB_UKATS!AC1025","v":0},{"$f":"C_RAB_UKATS!AD1025","v":0},{"$f":"C_RAB_UKATS!AE1025","v":0},{"$f":"C_RAB_UKATS!AF1025","v":0},{"$f":"C_RAB_UKATS!AG1025","v":0},{"$f":"C_RAB_UKATS!AH1025","v":0},{"$f":"C_RAB_UKATS!AI1025","v":0},{"$f":"C_RAB_UKATS!AJ1025","v":0},{"$f":"C_RAB_UKATS!AK1025","v":0},{"$f":"C_RAB_UKATS!AL1025","v":0},{"$f":"C_RAB_UKATS!AM1025","v":0},{"$f":"C_RAB_UKATS!AN1025","v":0},{"$f":"C_RAB_UKATS!AO1025","v":0},{"$f":"C_RAB_UKATS!AP1025","v":0},{"$f":"C_RAB_UKATS!AQ1025","v":0},{"$f":"C_RAB_UKATS!AR1025","v":0},{"$f":"C_RAB_UKATS!AS1025","v":0},{"$f":"C_RAB_UKATS!AT1025","v":0},{"$f":"C_RAB_UKATS!AU1025","v":0},{"$f":"C_RAB_UKATS!AV1025","v":0},{"$f":"C_RAB_UKATS!AW1025","v":0},{"$f":"C_RAB_UKATS!AX1025","v":0},{"$f":"C_RAB_UKATS!AY1025","v":0},{"$f":"C_RAB_UKATS!AZ1025","v":0},{"$f":"C_RAB_UKATS!BA1025","v":0},{"$f":"C_RAB_UKATS!BB1025","v":0},{"$f":"C_RAB_UKATS!BC1025","v":0},{"$f":"C_RAB_UKATS!BD1025","v":0},{"$f":"C_RAB_UKATS!BE1025","v":0},{"$f":"C_RAB_UKATS!BF1025","v":0},{"$f":"C_RAB_UKATS!BG1025","v":0},{"$f":"C_RAB_UKATS!BH1025","v":0},{"$f":"C_RAB_UKATS!BI1025","v":0},{"$f":"C_RAB_UKATS!BJ1025","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1026","v":"UKATS RAB 2 c/f"},null,{"$f":"C_RAB_UKATS!G1026","v":"£'000 "},{"$f":"C_RAB_UKATS!H1026","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1026","v":0},null,{"$f":"C_RAB_UKATS!AA1026","v":0},{"$f":"C_RAB_UKATS!AB1026","v":0},{"$f":"C_RAB_UKATS!AC1026","v":0},{"$f":"C_RAB_UKATS!AD1026","v":0},{"$f":"C_RAB_UKATS!AE1026","v":0},{"$f":"C_RAB_UKATS!AF1026","v":0},{"$f":"C_RAB_UKATS!AG1026","v":0},{"$f":"C_RAB_UKATS!AH1026","v":0},{"$f":"C_RAB_UKATS!AI1026","v":0},{"$f":"C_RAB_UKATS!AJ1026","v":0},{"$f":"C_RAB_UKATS!AK1026","v":0},{"$f":"C_RAB_UKATS!AL1026","v":0},{"$f":"C_RAB_UKATS!AM1026","v":0},{"$f":"C_RAB_UKATS!AN1026","v":0},{"$f":"C_RAB_UKATS!AO1026","v":0},{"$f":"C_RAB_UKATS!AP1026","v":0},{"$f":"C_RAB_UKATS!AQ1026","v":0},{"$f":"C_RAB_UKATS!AR1026","v":0},{"$f":"C_RAB_UKATS!AS1026","v":0},{"$f":"C_RAB_UKATS!AT1026","v":0},{"$f":"C_RAB_UKATS!AU1026","v":0},{"$f":"C_RAB_UKATS!AV1026","v":0},{"$f":"C_RAB_UKATS!AW1026","v":0},{"$f":"C_RAB_UKATS!AX1026","v":0},{"$f":"C_RAB_UKATS!AY1026","v":0},{"$f":"C_RAB_UKATS!AZ1026","v":0},{"$f":"C_RAB_UKATS!BA1026","v":0},{"$f":"C_RAB_UKATS!BB1026","v":0},{"$f":"C_RAB_UKATS!BC1026","v":0},{"$f":"C_RAB_UKATS!BD1026","v":0},{"$f":"C_RAB_UKATS!BE1026","v":0},{"$f":"C_RAB_UKATS!BF1026","v":0},{"$f":"C_RAB_UKATS!BG1026","v":0},{"$f":"C_RAB_UKATS!BH1026","v":0},{"$f":"C_RAB_UKATS!BI1026","v":0},{"$f":"C_RAB_UKATS!BJ1026","v":0}]
[]
["Oceanic"]
[]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E21","v":"Oceanic RAB 1 b/f"},null,{"$f":"C_RAB_Oceanic!G21","v":"£'000 "},{"$f":"C_RAB_Oceanic!H21","v":"Nominal Year BEG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y21","v":0},null,{"$f":"C_RAB_Oceanic!AA21","v":33216.758535526431},{"$f":"C_RAB_Oceanic!AB21","v":34124.027874688145},{"$f":"C_RAB_Oceanic!AC21","v":35700.887237066672},{"$f":"C_RAB_Oceanic!AD21","v":38966.144195333625},{"$f":"C_RAB_Oceanic!AE21","v":40151.794196000141},{"$f":"C_RAB_Oceanic!AF21","v":44597.235590248136},{"$f":"C_RAB_Oceanic!AG21","v":39200},{"$f":"C_RAB_Oceanic!AH21","v":37700},{"$f":"C_RAB_Oceanic!AI21","v":37900},{"$f":"C_RAB_Oceanic!AJ21","v":37947.339999072246},{"$f":"C_RAB_Oceanic!AK21","v":31694.359655724791},{"$f":"C_RAB_Oceanic!AL21","v":31577.09760613622},{"$f":"C_RAB_Oceanic!AM21","v":32278.320889312559},{"$f":"C_RAB_Oceanic!AN21","v":32690.551671925212},{"$f":"C_RAB_Oceanic!AO21","v":26729.47252820828},{"$f":"C_RAB_Oceanic!AP21","v":25191.339040022256},{"$f":"C_RAB_Oceanic!AQ21","v":23556.129718823009},{"$f":"C_RAB_Oceanic!AR21","v":21784.702668085447},{"$f":"C_RAB_Oceanic!AS21","v":19924.712165100449},{"$f":"C_RAB_Oceanic!AT21","v":17944.525884474569},{"$f":"C_RAB_Oceanic!AU21","v":15838.843256881708},{"$f":"C_RAB_Oceanic!AV21","v":13684.73145658206},{"$f":"C_RAB_Oceanic!AW21","v":11320.464674851772},{"$f":"C_RAB_Oceanic!AX21","v":9119.6018608581053},{"$f":"C_RAB_Oceanic!AY21","v":7229.7636126488396},{"$f":"C_RAB_Oceanic!AZ21","v":5687.5489895148194},{"$f":"C_RAB_Oceanic!BA21","v":4638.2853718789611},{"$f":"C_RAB_Oceanic!BB21","v":4120.4222739350471},{"$f":"C_RAB_Oceanic!BC21","v":4486.2055042099537},{"$f":"C_RAB_Oceanic!BD21","v":4235.0355122684405},{"$f":"C_RAB_Oceanic!BE21","v":4313.3901189411454},{"$f":"C_RAB_Oceanic!BF21","v":4382.6444977984884},{"$f":"C_RAB_Oceanic!BG21","v":4465.6320550911878},{"$f":"C_RAB_Oceanic!BH21","v":4550.944938966004},{"$f":"C_RAB_Oceanic!BI21","v":4638.6483055004246},{"$f":"C_RAB_Oceanic!BJ21","v":4728.8091364571846}]
[null,null,{"$f":"C_RAB_Oceanic!C22","v":0},null,{"$f":"C_RAB_Oceanic!E22 & \" - \" & $A$44","v":"RAB 1 Indexation of prior year closing balance - Oceanic"},null,{"$f":"C_RAB_Oceanic!G22","v":"£'000 "},{"$f":"C_RAB_Oceanic!H22","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y22","v":25292.913900094627},null,{"$f":"C_RAB_Oceanic!AA22","v":399.89109087824858},{"$f":"C_RAB_Oceanic!AB22","v":851.1365713633179},{"$f":"C_RAB_Oceanic!AC22","v":1470.2724648677572},{"$f":"C_RAB_Oceanic!AD22","v":1050.8669263192935},{"$f":"C_RAB_Oceanic!AE22","v":885.70137415998227},{"$f":"C_RAB_Oceanic!AF22","v":534.73905303157937},{"$f":"C_RAB_Oceanic!AG22","v":3000},{"$f":"C_RAB_Oceanic!AH22","v":5100},{"$f":"C_RAB_Oceanic!AI22","v":1801.5860170643634},{"$f":"C_RAB_Oceanic!AJ22","v":429.70695320476483},{"$f":"C_RAB_Oceanic!AK22","v":329.87082067685219},{"$f":"C_RAB_Oceanic!AL22","v":767.14202232015396},{"$f":"C_RAB_Oceanic!AM22","v":959.09750542675044},{"$f":"C_RAB_Oceanic!AN22","v":915.99525599597803},{"$f":"C_RAB_Oceanic!AO22","v":748.96472463450755},{"$f":"C_RAB_Oceanic!AP22","v":705.86594207474627},{"$f":"C_RAB_Oceanic!AQ22","v":660.04707686222469},{"$f":"C_RAB_Oceanic!AR22","v":610.41136587445123},{"$f":"C_RAB_Oceanic!AS22","v":558.29409070484883},{"$f":"C_RAB_Oceanic!AT22","v":502.80890779191071},{"$f":"C_RAB_Oceanic!AU22","v":443.80729421055707},{"$f":"C_RAB_Oceanic!AV22","v":383.44868632404689},{"$f":"C_RAB_Oceanic!AW22","v":317.20149729805996},{"$f":"C_RAB_Oceanic!AX22","v":255.5329174298441},{"$f":"C_RAB_Oceanic!AY22","v":202.57930296251476},{"$f":"C_RAB_Oceanic!AZ22","v":159.36616625269326},{"$f":"C_RAB_Oceanic!BA22","v":129.96560716488079},{"$f":"C_RAB_Oceanic!BB22","v":115.45498814160538},{"$f":"C_RAB_Oceanic!BC22","v":125.70430136878001},{"$f":"C_RAB_Oceanic!BD22","v":118.6664721092463},{"$f":"C_RAB_Oceanic!BE22","v":120.86198256492536},{"$f":"C_RAB_Oceanic!BF22","v":122.80250296748419},{"$f":"C_RAB_Oceanic!BG22","v":125.12782954960149},{"$f":"C_RAB_Oceanic!BH22","v":127.51831220920677},{"$f":"C_RAB_Oceanic!BI22","v":129.97577663154621},{"$f":"C_RAB_Oceanic!BJ22","v":132.50209965790168}]
[null,null,{"$f":"C_RAB_Oceanic!C23","v":0},null,{"$f":"C_RAB_Oceanic!E23 & \" - \" & $A$44","v":"RAB 1 Adjustments - Oceanic"},null,{"$f":"C_RAB_Oceanic!G23","v":"£'000 "},{"$f":"C_RAB_Oceanic!H23","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y23","v":0},null,{"$f":"C_RAB_Oceanic!AA23","v":14.293789545307254},{"$f":"C_RAB_Oceanic!AB23","v":0},{"$f":"C_RAB_Oceanic!AC23","v":0},{"$f":"C_RAB_Oceanic!AD23","v":0},{"$f":"C_RAB_Oceanic!AE23","v":0},{"$f":"C_RAB_Oceanic!AF23","v":0},{"$f":"C_RAB_Oceanic!AG23","v":0},{"$f":"C_RAB_Oceanic!AH23","v":0},{"$f":"C_RAB_Oceanic!AI23","v":0},{"$f":"C_RAB_Oceanic!AJ23","v":0},{"$f":"C_RAB_Oceanic!AK23","v":0},{"$f":"C_RAB_Oceanic!AL23","v":0},{"$f":"C_RAB_Oceanic!AM23","v":0},{"$f":"C_RAB_Oceanic!AN23","v":0},{"$f":"C_RAB_Oceanic!AO23","v":0},{"$f":"C_RAB_Oceanic!AP23","v":0},{"$f":"C_RAB_Oceanic!AQ23","v":0},{"$f":"C_RAB_Oceanic!AR23","v":0},{"$f":"C_RAB_Oceanic!AS23","v":0},{"$f":"C_RAB_Oceanic!AT23","v":0},{"$f":"C_RAB_Oceanic!AU23","v":0},{"$f":"C_RAB_Oceanic!AV23","v":0},{"$f":"C_RAB_Oceanic!AW23","v":0},{"$f":"C_RAB_Oceanic!AX23","v":0},{"$f":"C_RAB_Oceanic!AY23","v":0},{"$f":"C_RAB_Oceanic!AZ23","v":0},{"$f":"C_RAB_Oceanic!BA23","v":0},{"$f":"C_RAB_Oceanic!BB23","v":0},{"$f":"C_RAB_Oceanic!BC23","v":0},{"$f":"C_RAB_Oceanic!BD23","v":0},{"$f":"C_RAB_Oceanic!BE23","v":0},{"$f":"C_RAB_Oceanic!BF23","v":0},{"$f":"C_RAB_Oceanic!BG23","v":0},{"$f":"C_RAB_Oceanic!BH23","v":0},{"$f":"C_RAB_Oceanic!BI23","v":0},{"$f":"C_RAB_Oceanic!BJ23","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C24","v":"6a"},null,{"$f":"C_RAB_Oceanic!E24 & \" - \" & $A$44","v":"Net capex for year - Oceanic"},null,{"$f":"C_RAB_Oceanic!G24","v":"£'000 "},{"$f":"C_RAB_Oceanic!H24","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y24","v":53884.213292051281},null,{"$f":"C_RAB_Oceanic!AA24","v":3324.1806756785654},{"$f":"C_RAB_Oceanic!AB24","v":5068.3530957657467},{"$f":"C_RAB_Oceanic!AC24","v":5317.1601092291594},{"$f":"C_RAB_Oceanic!AD24","v":4447.9417412556868},{"$f":"C_RAB_Oceanic!AE24","v":3084.8772892764782},{"$f":"C_RAB_Oceanic!AF24","v":1993.3785428191086},{"$f":"C_RAB_Oceanic!AG24","v":500},{"$f":"C_RAB_Oceanic!AH24","v":3500},{"$f":"C_RAB_Oceanic!AI24","v":4558.9618902746824},{"$f":"C_RAB_Oceanic!AJ24","v":4608.8266001662387},{"$f":"C_RAB_Oceanic!AK24","v":5850.4582568429832},{"$f":"C_RAB_Oceanic!AL24","v":5843.2596242538893},{"$f":"C_RAB_Oceanic!AM24","v":5786.8154664887406},{"$f":"C_RAB_Oceanic!AN24","v":0},{"$f":"C_RAB_Oceanic!AO24","v":0},{"$f":"C_RAB_Oceanic!AP24","v":0},{"$f":"C_RAB_Oceanic!AQ24","v":0},{"$f":"C_RAB_Oceanic!AR24","v":0},{"$f":"C_RAB_Oceanic!AS24","v":0},{"$f":"C_RAB_Oceanic!AT24","v":0},{"$f":"C_RAB_Oceanic!AU24","v":0},{"$f":"C_RAB_Oceanic!AV24","v":0},{"$f":"C_RAB_Oceanic!AW24","v":0},{"$f":"C_RAB_Oceanic!AX24","v":0},{"$f":"C_RAB_Oceanic!AY24","v":0},{"$f":"C_RAB_Oceanic!AZ24","v":0},{"$f":"C_RAB_Oceanic!BA24","v":0},{"$f":"C_RAB_Oceanic!BB24","v":0},{"$f":"C_RAB_Oceanic!BC24","v":0},{"$f":"C_RAB_Oceanic!BD24","v":0},{"$f":"C_RAB_Oceanic!BE24","v":0},{"$f":"C_RAB_Oceanic!BF24","v":0},{"$f":"C_RAB_Oceanic!BG24","v":0},{"$f":"C_RAB_Oceanic!BH24","v":0},{"$f":"C_RAB_Oceanic!BI24","v":0},{"$f":"C_RAB_Oceanic!BJ24","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C25","v":"6b"},null,{"$f":"C_RAB_Oceanic!E25 & \" - \" & $A$44","v":"Real movements in Working Capital - Oceanic"},null,{"$f":"C_RAB_Oceanic!G25","v":"£'000 "},{"$f":"C_RAB_Oceanic!H25","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y25","v":-7715.4268663381245},null,{"$f":"C_RAB_Oceanic!AA25","v":763.27628412975673},{"$f":"C_RAB_Oceanic!AB25","v":-95.299885513232994},{"$f":"C_RAB_Oceanic!AC25","v":-232.92871695573695},{"$f":"C_RAB_Oceanic!AD25","v":-2014.8738593089333},{"$f":"C_RAB_Oceanic!AE25","v":2285.6589810951032},{"$f":"C_RAB_Oceanic!AF25","v":-906.96702053145191},{"$f":"C_RAB_Oceanic!AG25","v":1600},{"$f":"C_RAB_Oceanic!AH25","v":-1100},{"$f":"C_RAB_Oceanic!AI25","v":1697.7921884526431},{"$f":"C_RAB_Oceanic!AJ25","v":-2882.5439701346568},{"$f":"C_RAB_Oceanic!AK25","v":-776.92447790032293},{"$f":"C_RAB_Oceanic!AL25","v":-35.245058356780646},{"$f":"C_RAB_Oceanic!AM25","v":-160.29811444852021},{"$f":"C_RAB_Oceanic!AN25","v":-4704.603020098968},{"$f":"C_RAB_Oceanic!AO25","v":-53.753786539029534},{"$f":"C_RAB_Oceanic!AP25","v":-45.152116388154354},{"$f":"C_RAB_Oceanic!AQ25","v":-71.218792876177758},{"$f":"C_RAB_Oceanic!AR25","v":-44.01174659100684},{"$f":"C_RAB_Oceanic!AS25","v":-44.10235263586992},{"$f":"C_RAB_Oceanic!AT25","v":-44.220586931022808},{"$f":"C_RAB_Oceanic!AU25","v":38.203196418413427},{"$f":"C_RAB_Oceanic!AV25","v":-81.525887422400046},{"$f":"C_RAB_Oceanic!AW25","v":-74.843099774510165},{"$f":"C_RAB_Oceanic!AX25","v":-77.626871786503898},{"$f":"C_RAB_Oceanic!AY25","v":-75.31245704990647},{"$f":"C_RAB_Oceanic!AZ25","v":-81.566847174379518},{"$f":"C_RAB_Oceanic!BA25","v":-79.798599321433358},{"$f":"C_RAB_Oceanic!BB25","v":250.32824213330196},{"$f":"C_RAB_Oceanic!BC25","v":-376.87429331029307},{"$f":"C_RAB_Oceanic!BD25","v":-40.311865436541893},{"$f":"C_RAB_Oceanic!BE25","v":-51.607603707582484},{"$f":"C_RAB_Oceanic!BF25","v":-39.814945674785577},{"$f":"C_RAB_Oceanic!BG25","v":-39.814945674785577},{"$f":"C_RAB_Oceanic!BH25","v":-39.814945674785577},{"$f":"C_RAB_Oceanic!BI25","v":-39.814945674785577},{"$f":"C_RAB_Oceanic!BJ25","v":-39.814945674785577}]
[null,null,{"$f":"C_RAB_Oceanic!C26","v":"6c"},null,{"$f":"C_RAB_Oceanic!E26","v":"Allowed Depreciation for year RAB 1  (Oceanic)"},null,{"$f":"C_RAB_Oceanic!G26","v":"£'000 "},{"$f":"C_RAB_Oceanic!H26","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y26","v":-100846.34462272521},null,{"$f":"C_RAB_Oceanic!AA26","v":-5329.9794096199412},{"$f":"C_RAB_Oceanic!AB26","v":-4960.3119266659814},{"$f":"C_RAB_Oceanic!AC26","v":-4478.7281750952734},{"$f":"C_RAB_Oceanic!AD26","v":-4272.323022350397},{"$f":"C_RAB_Oceanic!AE26","v":-4242.8556423936552},{"$f":"C_RAB_Oceanic!AF26","v":-5884.3222468769145},{"$f":"C_RAB_Oceanic!AG26","v":-5100},{"$f":"C_RAB_Oceanic!AH26","v":-5200},{"$f":"C_RAB_Oceanic!AI26","v":-6553.5871044379437},{"$f":"C_RAB_Oceanic!AJ26","v":-6935.0535246696572},{"$f":"C_RAB_Oceanic!AK26","v":-5714.336567755422},{"$f":"C_RAB_Oceanic!AL26","v":-6072.3082897355607},{"$f":"C_RAB_Oceanic!AM26","v":-6377.6534477239948},{"$f":"C_RAB_Oceanic!AN26","v":-2172.4713796139422},{"$f":"C_RAB_Oceanic!AO26","v":-2233.3444262815028},{"$f":"C_RAB_Oceanic!AP26","v":-2295.9231468858361},{"$f":"C_RAB_Oceanic!AQ26","v":-2360.2553347236112},{"$f":"C_RAB_Oceanic!AR26","v":-2426.3901222684399},{"$f":"C_RAB_Oceanic!AS26","v":-2494.3780186948602},{"$f":"C_RAB_Oceanic!AT26","v":-2564.2709484537477},{"$f":"C_RAB_Oceanic!AU26","v":-2636.122290928618},{"$f":"C_RAB_Oceanic!AV26","v":-2666.1895806319358},{"$f":"C_RAB_Oceanic!AW26","v":-2443.2212115172151},{"$f":"C_RAB_Oceanic!AX26","v":-2067.7442938526056},{"$f":"C_RAB_Oceanic!AY26","v":-1669.4814690466283},{"$f":"C_RAB_Oceanic!AZ26","v":-1127.0629367141719},{"$f":"C_RAB_Oceanic!BA26","v":-568.03010578736098},{"$f":"C_RAB_Oceanic!BB26","v":-9.7246613024767943E-13},{"$f":"C_RAB_Oceanic!BC26","v":0},{"$f":"C_RAB_Oceanic!BD26","v":0},{"$f":"C_RAB_Oceanic!BE26","v":0},{"$f":"C_RAB_Oceanic!BF26","v":0},{"$f":"C_RAB_Oceanic!BG26","v":0},{"$f":"C_RAB_Oceanic!BH26","v":0},{"$f":"C_RAB_Oceanic!BI26","v":0},{"$f":"C_RAB_Oceanic!BJ26","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C27","v":"6d"},null,{"$f":"C_RAB_Oceanic!E27","v":"Backlog adjustment to Depreciation for year (Oceanic)"},null,{"$f":"C_RAB_Oceanic!G27","v":"£'000 "},{"$f":"C_RAB_Oceanic!H27","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y27","v":-7165.3768209522623},null,{"$f":"C_RAB_Oceanic!AA27","v":-199.94024348542592},{"$f":"C_RAB_Oceanic!AB27","v":-70.080393449376885},{"$f":"C_RAB_Oceanic!AC27","v":-72.903503965392943},{"$f":"C_RAB_Oceanic!AD27","v":-74.853144917087249},{"$f":"C_RAB_Oceanic!AE27","v":-76.594511896178801},{"$f":"C_RAB_Oceanic!AF27","v":-1335.9899051548077},{"$f":"C_RAB_Oceanic!AG27","v":-1400},{"$f":"C_RAB_Oceanic!AH27","v":-1600},{"$f":"C_RAB_Oceanic!AI27","v":-1457.4129922814943},{"$f":"C_RAB_Oceanic!AJ27","v":-1473.916401914149},{"$f":"C_RAB_Oceanic!AK27","v":193.66991854733345},{"$f":"C_RAB_Oceanic!AL27","v":198.37498469464489},{"$f":"C_RAB_Oceanic!AM27","v":204.26937286967231},{"$f":"C_RAB_Oceanic!AN27","v":0},{"$f":"C_RAB_Oceanic!AO27","v":0},{"$f":"C_RAB_Oceanic!AP27","v":0},{"$f":"C_RAB_Oceanic!AQ27","v":0},{"$f":"C_RAB_Oceanic!AR27","v":0},{"$f":"C_RAB_Oceanic!AS27","v":0},{"$f":"C_RAB_Oceanic!AT27","v":0},{"$f":"C_RAB_Oceanic!AU27","v":0},{"$f":"C_RAB_Oceanic!AV27","v":0},{"$f":"C_RAB_Oceanic!AW27","v":0},{"$f":"C_RAB_Oceanic!AX27","v":0},{"$f":"C_RAB_Oceanic!AY27","v":0},{"$f":"C_RAB_Oceanic!AZ27","v":0},{"$f":"C_RAB_Oceanic!BA27","v":0},{"$f":"C_RAB_Oceanic!BB27","v":0},{"$f":"C_RAB_Oceanic!BC27","v":0},{"$f":"C_RAB_Oceanic!BD27","v":0},{"$f":"C_RAB_Oceanic!BE27","v":0},{"$f":"C_RAB_Oceanic!BF27","v":0},{"$f":"C_RAB_Oceanic!BG27","v":0},{"$f":"C_RAB_Oceanic!BH27","v":0},{"$f":"C_RAB_Oceanic!BI27","v":0},{"$f":"C_RAB_Oceanic!BJ27","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C28","v":"6e"},null,{"$f":"C_RAB_Oceanic!E28 & \" - \" & $A$44","v":"Pension Contribution Variance for Calendar Year - calculated - Oceanic"},null,{"$f":"C_RAB_Oceanic!G28","v":"£'000 "},{"$f":"C_RAB_Oceanic!H28","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y28","v":3602.5788741047249},null,{"$f":"C_RAB_Oceanic!AA28","v":689.10777737006902},{"$f":"C_RAB_Oceanic!AB28","v":371.45783436390502},{"$f":"C_RAB_Oceanic!AC28","v":534.52559337882576},{"$f":"C_RAB_Oceanic!AD28","v":973.18376204597416},{"$f":"C_RAB_Oceanic!AE28","v":1125.1959764090866},{"$f":"C_RAB_Oceanic!AF28","v":209.10793053686439},{"$f":"C_RAB_Oceanic!AG28","v":0},{"$f":"C_RAB_Oceanic!AH28","v":-300},{"$f":"C_RAB_Oceanic!AI28","v":0},{"$f":"C_RAB_Oceanic!AJ28","v":0},{"$f":"C_RAB_Oceanic!AK28","v":0},{"$f":"C_RAB_Oceanic!AL28","v":0},{"$f":"C_RAB_Oceanic!AM28","v":0},{"$f":"C_RAB_Oceanic!AN28","v":0},{"$f":"C_RAB_Oceanic!AO28","v":0},{"$f":"C_RAB_Oceanic!AP28","v":0},{"$f":"C_RAB_Oceanic!AQ28","v":0},{"$f":"C_RAB_Oceanic!AR28","v":0},{"$f":"C_RAB_Oceanic!AS28","v":0},{"$f":"C_RAB_Oceanic!AT28","v":0},{"$f":"C_RAB_Oceanic!AU28","v":0},{"$f":"C_RAB_Oceanic!AV28","v":0},{"$f":"C_RAB_Oceanic!AW28","v":0},{"$f":"C_RAB_Oceanic!AX28","v":0},{"$f":"C_RAB_Oceanic!AY28","v":0},{"$f":"C_RAB_Oceanic!AZ28","v":0},{"$f":"C_RAB_Oceanic!BA28","v":0},{"$f":"C_RAB_Oceanic!BB28","v":0},{"$f":"C_RAB_Oceanic!BC28","v":0},{"$f":"C_RAB_Oceanic!BD28","v":0},{"$f":"C_RAB_Oceanic!BE28","v":0},{"$f":"C_RAB_Oceanic!BF28","v":0},{"$f":"C_RAB_Oceanic!BG28","v":0},{"$f":"C_RAB_Oceanic!BH28","v":0},{"$f":"C_RAB_Oceanic!BI28","v":0},{"$f":"C_RAB_Oceanic!BJ28","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C29","v":"6f"},null,{"$f":"C_RAB_Oceanic!E29 & \" - \" & $A$44","v":"RPI-CPI wedge variance adjustment - Oceanic"},null,{"$f":"C_RAB_Oceanic!G29","v":"£'000 "},{"$f":"C_RAB_Oceanic!H29","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y29","v":100},null,{"$f":"C_RAB_Oceanic!AA29","v":0},{"$f":"C_RAB_Oceanic!AB29","v":0},{"$f":"C_RAB_Oceanic!AC29","v":0},{"$f":"C_RAB_Oceanic!AD29","v":0},{"$f":"C_RAB_Oceanic!AE29","v":0},{"$f":"C_RAB_Oceanic!AF29","v":0},{"$f":"C_RAB_Oceanic!AG29","v":0},{"$f":"C_RAB_Oceanic!AH29","v":100},{"$f":"C_RAB_Oceanic!AI29","v":0},{"$f":"C_RAB_Oceanic!AJ29","v":0},{"$f":"C_RAB_Oceanic!AK29","v":0},{"$f":"C_RAB_Oceanic!AL29","v":0},{"$f":"C_RAB_Oceanic!AM29","v":0},{"$f":"C_RAB_Oceanic!AN29","v":0},{"$f":"C_RAB_Oceanic!AO29","v":0},{"$f":"C_RAB_Oceanic!AP29","v":0},{"$f":"C_RAB_Oceanic!AQ29","v":0},{"$f":"C_RAB_Oceanic!AR29","v":0},{"$f":"C_RAB_Oceanic!AS29","v":0},{"$f":"C_RAB_Oceanic!AT29","v":0},{"$f":"C_RAB_Oceanic!AU29","v":0},{"$f":"C_RAB_Oceanic!AV29","v":0},{"$f":"C_RAB_Oceanic!AW29","v":0},{"$f":"C_RAB_Oceanic!AX29","v":0},{"$f":"C_RAB_Oceanic!AY29","v":0},{"$f":"C_RAB_Oceanic!AZ29","v":0},{"$f":"C_RAB_Oceanic!BA29","v":0},{"$f":"C_RAB_Oceanic!BB29","v":0},{"$f":"C_RAB_Oceanic!BC29","v":0},{"$f":"C_RAB_Oceanic!BD29","v":0},{"$f":"C_RAB_Oceanic!BE29","v":0},{"$f":"C_RAB_Oceanic!BF29","v":0},{"$f":"C_RAB_Oceanic!BG29","v":0},{"$f":"C_RAB_Oceanic!BH29","v":0},{"$f":"C_RAB_Oceanic!BI29","v":0},{"$f":"C_RAB_Oceanic!BJ29","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C30","v":"6g"},null,{"$f":"C_RAB_Oceanic!E30 & \" - \" & $A$44","v":"Capitalised financing costs - Oceanic"},null,{"$f":"C_RAB_Oceanic!G30","v":"£'000 "},{"$f":"C_RAB_Oceanic!H30","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y30","v":3355.471711988986},null,{"$f":"C_RAB_Oceanic!AA30","v":196.45843406556057},{"$f":"C_RAB_Oceanic!AB30","v":411.60406651413092},{"$f":"C_RAB_Oceanic!AC30","v":727.85918680761449},{"$f":"C_RAB_Oceanic!AD30","v":1075.7075976219796},{"$f":"C_RAB_Oceanic!AE30","v":1383.4579275971807},{"$f":"C_RAB_Oceanic!AF30","v":-39.615500617480926},{"$f":"C_RAB_Oceanic!AG30","v":-100},{"$f":"C_RAB_Oceanic!AH30","v":-300},{"$f":"C_RAB_Oceanic!AI30","v":0},{"$f":"C_RAB_Oceanic!AJ30","v":0},{"$f":"C_RAB_Oceanic!AK30","v":0},{"$f":"C_RAB_Oceanic!AL30","v":0},{"$f":"C_RAB_Oceanic!AM30","v":0},{"$f":"C_RAB_Oceanic!AN30","v":0},{"$f":"C_RAB_Oceanic!AO30","v":0},{"$f":"C_RAB_Oceanic!AP30","v":0},{"$f":"C_RAB_Oceanic!AQ30","v":0},{"$f":"C_RAB_Oceanic!AR30","v":0},{"$f":"C_RAB_Oceanic!AS30","v":0},{"$f":"C_RAB_Oceanic!AT30","v":0},{"$f":"C_RAB_Oceanic!AU30","v":0},{"$f":"C_RAB_Oceanic!AV30","v":0},{"$f":"C_RAB_Oceanic!AW30","v":0},{"$f":"C_RAB_Oceanic!AX30","v":0},{"$f":"C_RAB_Oceanic!AY30","v":0},{"$f":"C_RAB_Oceanic!AZ30","v":0},{"$f":"C_RAB_Oceanic!BA30","v":0},{"$f":"C_RAB_Oceanic!BB30","v":0},{"$f":"C_RAB_Oceanic!BC30","v":0},{"$f":"C_RAB_Oceanic!BD30","v":0},{"$f":"C_RAB_Oceanic!BE30","v":0},{"$f":"C_RAB_Oceanic!BF30","v":0},{"$f":"C_RAB_Oceanic!BG30","v":0},{"$f":"C_RAB_Oceanic!BH30","v":0},{"$f":"C_RAB_Oceanic!BI30","v":0},{"$f":"C_RAB_Oceanic!BJ30","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C31","v":"6h"},null,{"$f":"C_RAB_Oceanic!E31 & \" - \" & $A$44","v":"Prior Reporting Period Tax clawback  - Oceanic - nominal - Oceanic"},null,{"$f":"C_RAB_Oceanic!G31","v":"£'000 "},{"$f":"C_RAB_Oceanic!H31","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y31","v":1049.9809405995666},null,{"$f":"C_RAB_Oceanic!AA31","v":1049.9809405995666},{"$f":"C_RAB_Oceanic!AB31","v":0},{"$f":"C_RAB_Oceanic!AC31","v":0},{"$f":"C_RAB_Oceanic!AD31","v":0},{"$f":"C_RAB_Oceanic!AE31","v":0},{"$f":"C_RAB_Oceanic!AF31","v":0},{"$f":"C_RAB_Oceanic!AG31","v":0},{"$f":"C_RAB_Oceanic!AH31","v":0},{"$f":"C_RAB_Oceanic!AI31","v":0},{"$f":"C_RAB_Oceanic!AJ31","v":0},{"$f":"C_RAB_Oceanic!AK31","v":0},{"$f":"C_RAB_Oceanic!AL31","v":0},{"$f":"C_RAB_Oceanic!AM31","v":0},{"$f":"C_RAB_Oceanic!AN31","v":0},{"$f":"C_RAB_Oceanic!AO31","v":0},{"$f":"C_RAB_Oceanic!AP31","v":0},{"$f":"C_RAB_Oceanic!AQ31","v":0},{"$f":"C_RAB_Oceanic!AR31","v":0},{"$f":"C_RAB_Oceanic!AS31","v":0},{"$f":"C_RAB_Oceanic!AT31","v":0},{"$f":"C_RAB_Oceanic!AU31","v":0},{"$f":"C_RAB_Oceanic!AV31","v":0},{"$f":"C_RAB_Oceanic!AW31","v":0},{"$f":"C_RAB_Oceanic!AX31","v":0},{"$f":"C_RAB_Oceanic!AY31","v":0},{"$f":"C_RAB_Oceanic!AZ31","v":0},{"$f":"C_RAB_Oceanic!BA31","v":0},{"$f":"C_RAB_Oceanic!BB31","v":0},{"$f":"C_RAB_Oceanic!BC31","v":0},{"$f":"C_RAB_Oceanic!BD31","v":0},{"$f":"C_RAB_Oceanic!BE31","v":0},{"$f":"C_RAB_Oceanic!BF31","v":0},{"$f":"C_RAB_Oceanic!BG31","v":0},{"$f":"C_RAB_Oceanic!BH31","v":0},{"$f":"C_RAB_Oceanic!BI31","v":0},{"$f":"C_RAB_Oceanic!BJ31","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E32","v":"Oceanic RAB 1 c/f"},null,{"$f":"C_RAB_Oceanic!G32","v":"£'000 "},{"$f":"C_RAB_Oceanic!H32","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y32","v":0},null,{"$f":"C_RAB_Oceanic!AA32","v":34124.027874688145},{"$f":"C_RAB_Oceanic!AB32","v":35700.887237066672},{"$f":"C_RAB_Oceanic!AC32","v":38966.144195333625},{"$f":"C_RAB_Oceanic!AD32","v":40151.794196000141},{"$f":"C_RAB_Oceanic!AE32","v":44597.235590248136},{"$f":"C_RAB_Oceanic!AF32","v":39167.566443455034},{"$f":"C_RAB_Oceanic!AG32","v":37700},{"$f":"C_RAB_Oceanic!AH32","v":37900},{"$f":"C_RAB_Oceanic!AI32","v":37947.339999072246},{"$f":"C_RAB_Oceanic!AJ32","v":31694.359655724791},{"$f":"C_RAB_Oceanic!AK32","v":31577.09760613622},{"$f":"C_RAB_Oceanic!AL32","v":32278.320889312559},{"$f":"C_RAB_Oceanic!AM32","v":32690.551671925212},{"$f":"C_RAB_Oceanic!AN32","v":26729.47252820828},{"$f":"C_RAB_Oceanic!AO32","v":25191.339040022256},{"$f":"C_RAB_Oceanic!AP32","v":23556.129718823009},{"$f":"C_RAB_Oceanic!AQ32","v":21784.702668085447},{"$f":"C_RAB_Oceanic!AR32","v":19924.712165100449},{"$f":"C_RAB_Oceanic!AS32","v":17944.525884474569},{"$f":"C_RAB_Oceanic!AT32","v":15838.843256881708},{"$f":"C_RAB_Oceanic!AU32","v":13684.73145658206},{"$f":"C_RAB_Oceanic!AV32","v":11320.464674851772},{"$f":"C_RAB_Oceanic!AW32","v":9119.6018608581053},{"$f":"C_RAB_Oceanic!AX32","v":7229.7636126488396},{"$f":"C_RAB_Oceanic!AY32","v":5687.5489895148194},{"$f":"C_RAB_Oceanic!AZ32","v":4638.2853718789611},{"$f":"C_RAB_Oceanic!BA32","v":4120.4222739350471},{"$f":"C_RAB_Oceanic!BB32","v":4486.2055042099537},{"$f":"C_RAB_Oceanic!BC32","v":4235.0355122684405},{"$f":"C_RAB_Oceanic!BD32","v":4313.3901189411454},{"$f":"C_RAB_Oceanic!BE32","v":4382.6444977984884},{"$f":"C_RAB_Oceanic!BF32","v":4465.6320550911878},{"$f":"C_RAB_Oceanic!BG32","v":4550.944938966004},{"$f":"C_RAB_Oceanic!BH32","v":4638.6483055004246},{"$f":"C_RAB_Oceanic!BI32","v":4728.8091364571846},{"$f":"C_RAB_Oceanic!BJ32","v":4821.4962904403001}]
[]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E523","v":"Oceanic RAB 2 b/f"},null,{"$f":"C_RAB_Oceanic!G523","v":"£'000 "},{"$f":"C_RAB_Oceanic!H523","v":"Nominal Year BEG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y523","v":0},null,{"$f":"C_RAB_Oceanic!AA523","v":0},{"$f":"C_RAB_Oceanic!AB523","v":0},{"$f":"C_RAB_Oceanic!AC523","v":0},{"$f":"C_RAB_Oceanic!AD523","v":0},{"$f":"C_RAB_Oceanic!AE523","v":0},{"$f":"C_RAB_Oceanic!AF523","v":0},{"$f":"C_RAB_Oceanic!AG523","v":0},{"$f":"C_RAB_Oceanic!AH523","v":0},{"$f":"C_RAB_Oceanic!AI523","v":0},{"$f":"C_RAB_Oceanic!AJ523","v":0},{"$f":"C_RAB_Oceanic!AK523","v":0},{"$f":"C_RAB_Oceanic!AL523","v":0},{"$f":"C_RAB_Oceanic!AM523","v":0},{"$f":"C_RAB_Oceanic!AN523","v":0},{"$f":"C_RAB_Oceanic!AO523","v":0},{"$f":"C_RAB_Oceanic!AP523","v":0},{"$f":"C_RAB_Oceanic!AQ523","v":0},{"$f":"C_RAB_Oceanic!AR523","v":0},{"$f":"C_RAB_Oceanic!AS523","v":0},{"$f":"C_RAB_Oceanic!AT523","v":0},{"$f":"C_RAB_Oceanic!AU523","v":0},{"$f":"C_RAB_Oceanic!AV523","v":0},{"$f":"C_RAB_Oceanic!AW523","v":0},{"$f":"C_RAB_Oceanic!AX523","v":0},{"$f":"C_RAB_Oceanic!AY523","v":0},{"$f":"C_RAB_Oceanic!AZ523","v":0},{"$f":"C_RAB_Oceanic!BA523","v":0},{"$f":"C_RAB_Oceanic!BB523","v":0},{"$f":"C_RAB_Oceanic!BC523","v":0},{"$f":"C_RAB_Oceanic!BD523","v":0},{"$f":"C_RAB_Oceanic!BE523","v":0},{"$f":"C_RAB_Oceanic!BF523","v":0},{"$f":"C_RAB_Oceanic!BG523","v":0},{"$f":"C_RAB_Oceanic!BH523","v":0},{"$f":"C_RAB_Oceanic!BI523","v":0},{"$f":"C_RAB_Oceanic!BJ523","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E524 & \" - \" & $A$44","v":"RAB 2 Indexation of prior year closing balance - Oceanic"},null,{"$f":"C_RAB_Oceanic!G524","v":"£'000 "},{"$f":"C_RAB_Oceanic!H524","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y524","v":0},null,{"$f":"C_RAB_Oceanic!AA524","v":0},{"$f":"C_RAB_Oceanic!AB524","v":0},{"$f":"C_RAB_Oceanic!AC524","v":0},{"$f":"C_RAB_Oceanic!AD524","v":0},{"$f":"C_RAB_Oceanic!AE524","v":0},{"$f":"C_RAB_Oceanic!AF524","v":0},{"$f":"C_RAB_Oceanic!AG524","v":0},{"$f":"C_RAB_Oceanic!AH524","v":0},{"$f":"C_RAB_Oceanic!AI524","v":0},{"$f":"C_RAB_Oceanic!AJ524","v":0},{"$f":"C_RAB_Oceanic!AK524","v":0},{"$f":"C_RAB_Oceanic!AL524","v":0},{"$f":"C_RAB_Oceanic!AM524","v":0},{"$f":"C_RAB_Oceanic!AN524","v":0},{"$f":"C_RAB_Oceanic!AO524","v":0},{"$f":"C_RAB_Oceanic!AP524","v":0},{"$f":"C_RAB_Oceanic!AQ524","v":0},{"$f":"C_RAB_Oceanic!AR524","v":0},{"$f":"C_RAB_Oceanic!AS524","v":0},{"$f":"C_RAB_Oceanic!AT524","v":0},{"$f":"C_RAB_Oceanic!AU524","v":0},{"$f":"C_RAB_Oceanic!AV524","v":0},{"$f":"C_RAB_Oceanic!AW524","v":0},{"$f":"C_RAB_Oceanic!AX524","v":0},{"$f":"C_RAB_Oceanic!AY524","v":0},{"$f":"C_RAB_Oceanic!AZ524","v":0},{"$f":"C_RAB_Oceanic!BA524","v":0},{"$f":"C_RAB_Oceanic!BB524","v":0},{"$f":"C_RAB_Oceanic!BC524","v":0},{"$f":"C_RAB_Oceanic!BD524","v":0},{"$f":"C_RAB_Oceanic!BE524","v":0},{"$f":"C_RAB_Oceanic!BF524","v":0},{"$f":"C_RAB_Oceanic!BG524","v":0},{"$f":"C_RAB_Oceanic!BH524","v":0},{"$f":"C_RAB_Oceanic!BI524","v":0},{"$f":"C_RAB_Oceanic!BJ524","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E525 & \" - \" & $A$44","v":"RAB 2 Adjustments - Oceanic"},null,{"$f":"C_RAB_Oceanic!G525","v":"£'000 "},{"$f":"C_RAB_Oceanic!H525","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y525","v":0},null,{"$f":"C_RAB_Oceanic!AA525","v":0},{"$f":"C_RAB_Oceanic!AB525","v":0},{"$f":"C_RAB_Oceanic!AC525","v":0},{"$f":"C_RAB_Oceanic!AD525","v":0},{"$f":"C_RAB_Oceanic!AE525","v":0},{"$f":"C_RAB_Oceanic!AF525","v":0},{"$f":"C_RAB_Oceanic!AG525","v":0},{"$f":"C_RAB_Oceanic!AH525","v":0},{"$f":"C_RAB_Oceanic!AI525","v":0},{"$f":"C_RAB_Oceanic!AJ525","v":0},{"$f":"C_RAB_Oceanic!AK525","v":0},{"$f":"C_RAB_Oceanic!AL525","v":0},{"$f":"C_RAB_Oceanic!AM525","v":0},{"$f":"C_RAB_Oceanic!AN525","v":0},{"$f":"C_RAB_Oceanic!AO525","v":0},{"$f":"C_RAB_Oceanic!AP525","v":0},{"$f":"C_RAB_Oceanic!AQ525","v":0},{"$f":"C_RAB_Oceanic!AR525","v":0},{"$f":"C_RAB_Oceanic!AS525","v":0},{"$f":"C_RAB_Oceanic!AT525","v":0},{"$f":"C_RAB_Oceanic!AU525","v":0},{"$f":"C_RAB_Oceanic!AV525","v":0},{"$f":"C_RAB_Oceanic!AW525","v":0},{"$f":"C_RAB_Oceanic!AX525","v":0},{"$f":"C_RAB_Oceanic!AY525","v":0},{"$f":"C_RAB_Oceanic!AZ525","v":0},{"$f":"C_RAB_Oceanic!BA525","v":0},{"$f":"C_RAB_Oceanic!BB525","v":0},{"$f":"C_RAB_Oceanic!BC525","v":0},{"$f":"C_RAB_Oceanic!BD525","v":0},{"$f":"C_RAB_Oceanic!BE525","v":0},{"$f":"C_RAB_Oceanic!BF525","v":0},{"$f":"C_RAB_Oceanic!BG525","v":0},{"$f":"C_RAB_Oceanic!BH525","v":0},{"$f":"C_RAB_Oceanic!BI525","v":0},{"$f":"C_RAB_Oceanic!BJ525","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E526 & \" - \" & $A$44","v":"Net Capex for year - RAB 2 - Oceanic"},null,{"$f":"C_RAB_Oceanic!G526","v":"£'000 "},{"$f":"C_RAB_Oceanic!H526","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y526","v":0},null,{"$f":"C_RAB_Oceanic!AA526","v":0},{"$f":"C_RAB_Oceanic!AB526","v":0},{"$f":"C_RAB_Oceanic!AC526","v":0},{"$f":"C_RAB_Oceanic!AD526","v":0},{"$f":"C_RAB_Oceanic!AE526","v":0},{"$f":"C_RAB_Oceanic!AF526","v":0},{"$f":"C_RAB_Oceanic!AG526","v":0},{"$f":"C_RAB_Oceanic!AH526","v":0},{"$f":"C_RAB_Oceanic!AI526","v":0},{"$f":"C_RAB_Oceanic!AJ526","v":0},{"$f":"C_RAB_Oceanic!AK526","v":0},{"$f":"C_RAB_Oceanic!AL526","v":0},{"$f":"C_RAB_Oceanic!AM526","v":0},{"$f":"C_RAB_Oceanic!AN526","v":0},{"$f":"C_RAB_Oceanic!AO526","v":0},{"$f":"C_RAB_Oceanic!AP526","v":0},{"$f":"C_RAB_Oceanic!AQ526","v":0},{"$f":"C_RAB_Oceanic!AR526","v":0},{"$f":"C_RAB_Oceanic!AS526","v":0},{"$f":"C_RAB_Oceanic!AT526","v":0},{"$f":"C_RAB_Oceanic!AU526","v":0},{"$f":"C_RAB_Oceanic!AV526","v":0},{"$f":"C_RAB_Oceanic!AW526","v":0},{"$f":"C_RAB_Oceanic!AX526","v":0},{"$f":"C_RAB_Oceanic!AY526","v":0},{"$f":"C_RAB_Oceanic!AZ526","v":0},{"$f":"C_RAB_Oceanic!BA526","v":0},{"$f":"C_RAB_Oceanic!BB526","v":0},{"$f":"C_RAB_Oceanic!BC526","v":0},{"$f":"C_RAB_Oceanic!BD526","v":0},{"$f":"C_RAB_Oceanic!BE526","v":0},{"$f":"C_RAB_Oceanic!BF526","v":0},{"$f":"C_RAB_Oceanic!BG526","v":0},{"$f":"C_RAB_Oceanic!BH526","v":0},{"$f":"C_RAB_Oceanic!BI526","v":0},{"$f":"C_RAB_Oceanic!BJ526","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E527 & \" - \" & $A$44","v":"Real movements in Working Capital - Oceanic"},null,{"$f":"C_RAB_Oceanic!G527","v":"£'000 "},{"$f":"C_RAB_Oceanic!H527","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y527","v":0},null,{"$f":"C_RAB_Oceanic!AA527","v":0},{"$f":"C_RAB_Oceanic!AB527","v":0},{"$f":"C_RAB_Oceanic!AC527","v":0},{"$f":"C_RAB_Oceanic!AD527","v":0},{"$f":"C_RAB_Oceanic!AE527","v":0},{"$f":"C_RAB_Oceanic!AF527","v":0},{"$f":"C_RAB_Oceanic!AG527","v":0},{"$f":"C_RAB_Oceanic!AH527","v":0},{"$f":"C_RAB_Oceanic!AI527","v":0},{"$f":"C_RAB_Oceanic!AJ527","v":0},{"$f":"C_RAB_Oceanic!AK527","v":0},{"$f":"C_RAB_Oceanic!AL527","v":0},{"$f":"C_RAB_Oceanic!AM527","v":0},{"$f":"C_RAB_Oceanic!AN527","v":0},{"$f":"C_RAB_Oceanic!AO527","v":0},{"$f":"C_RAB_Oceanic!AP527","v":0},{"$f":"C_RAB_Oceanic!AQ527","v":0},{"$f":"C_RAB_Oceanic!AR527","v":0},{"$f":"C_RAB_Oceanic!AS527","v":0},{"$f":"C_RAB_Oceanic!AT527","v":0},{"$f":"C_RAB_Oceanic!AU527","v":0},{"$f":"C_RAB_Oceanic!AV527","v":0},{"$f":"C_RAB_Oceanic!AW527","v":0},{"$f":"C_RAB_Oceanic!AX527","v":0},{"$f":"C_RAB_Oceanic!AY527","v":0},{"$f":"C_RAB_Oceanic!AZ527","v":0},{"$f":"C_RAB_Oceanic!BA527","v":0},{"$f":"C_RAB_Oceanic!BB527","v":0},{"$f":"C_RAB_Oceanic!BC527","v":0},{"$f":"C_RAB_Oceanic!BD527","v":0},{"$f":"C_RAB_Oceanic!BE527","v":0},{"$f":"C_RAB_Oceanic!BF527","v":0},{"$f":"C_RAB_Oceanic!BG527","v":0},{"$f":"C_RAB_Oceanic!BH527","v":0},{"$f":"C_RAB_Oceanic!BI527","v":0},{"$f":"C_RAB_Oceanic!BJ527","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E528","v":"Allowed Depreciation for year RAB2  - Oceanic"},null,{"$f":"C_RAB_Oceanic!G528","v":"£'000 "},{"$f":"C_RAB_Oceanic!H528","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y528","v":0},null,{"$f":"C_RAB_Oceanic!AA528","v":0},{"$f":"C_RAB_Oceanic!AB528","v":0},{"$f":"C_RAB_Oceanic!AC528","v":0},{"$f":"C_RAB_Oceanic!AD528","v":0},{"$f":"C_RAB_Oceanic!AE528","v":0},{"$f":"C_RAB_Oceanic!AF528","v":0},{"$f":"C_RAB_Oceanic!AG528","v":0},{"$f":"C_RAB_Oceanic!AH528","v":0},{"$f":"C_RAB_Oceanic!AI528","v":0},{"$f":"C_RAB_Oceanic!AJ528","v":0},{"$f":"C_RAB_Oceanic!AK528","v":0},{"$f":"C_RAB_Oceanic!AL528","v":0},{"$f":"C_RAB_Oceanic!AM528","v":0},{"$f":"C_RAB_Oceanic!AN528","v":0},{"$f":"C_RAB_Oceanic!AO528","v":0},{"$f":"C_RAB_Oceanic!AP528","v":0},{"$f":"C_RAB_Oceanic!AQ528","v":0},{"$f":"C_RAB_Oceanic!AR528","v":0},{"$f":"C_RAB_Oceanic!AS528","v":0},{"$f":"C_RAB_Oceanic!AT528","v":0},{"$f":"C_RAB_Oceanic!AU528","v":0},{"$f":"C_RAB_Oceanic!AV528","v":0},{"$f":"C_RAB_Oceanic!AW528","v":0},{"$f":"C_RAB_Oceanic!AX528","v":0},{"$f":"C_RAB_Oceanic!AY528","v":0},{"$f":"C_RAB_Oceanic!AZ528","v":0},{"$f":"C_RAB_Oceanic!BA528","v":0},{"$f":"C_RAB_Oceanic!BB528","v":0},{"$f":"C_RAB_Oceanic!BC528","v":0},{"$f":"C_RAB_Oceanic!BD528","v":0},{"$f":"C_RAB_Oceanic!BE528","v":0},{"$f":"C_RAB_Oceanic!BF528","v":0},{"$f":"C_RAB_Oceanic!BG528","v":0},{"$f":"C_RAB_Oceanic!BH528","v":0},{"$f":"C_RAB_Oceanic!BI528","v":0},{"$f":"C_RAB_Oceanic!BJ528","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E529 & \" - \" & $A$44","v":"Capitalised financing costs - Oceanic"},null,{"$f":"C_RAB_Oceanic!G529","v":"£'000 "},{"$f":"C_RAB_Oceanic!H529","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y529","v":0},null,{"$f":"C_RAB_Oceanic!AA529","v":0},{"$f":"C_RAB_Oceanic!AB529","v":0},{"$f":"C_RAB_Oceanic!AC529","v":0},{"$f":"C_RAB_Oceanic!AD529","v":0},{"$f":"C_RAB_Oceanic!AE529","v":0},{"$f":"C_RAB_Oceanic!AF529","v":0},{"$f":"C_RAB_Oceanic!AG529","v":0},{"$f":"C_RAB_Oceanic!AH529","v":0},{"$f":"C_RAB_Oceanic!AI529","v":0},{"$f":"C_RAB_Oceanic!AJ529","v":0},{"$f":"C_RAB_Oceanic!AK529","v":0},{"$f":"C_RAB_Oceanic!AL529","v":0},{"$f":"C_RAB_Oceanic!AM529","v":0},{"$f":"C_RAB_Oceanic!AN529","v":0},{"$f":"C_RAB_Oceanic!AO529","v":0},{"$f":"C_RAB_Oceanic!AP529","v":0},{"$f":"C_RAB_Oceanic!AQ529","v":0},{"$f":"C_RAB_Oceanic!AR529","v":0},{"$f":"C_RAB_Oceanic!AS529","v":0},{"$f":"C_RAB_Oceanic!AT529","v":0},{"$f":"C_RAB_Oceanic!AU529","v":0},{"$f":"C_RAB_Oceanic!AV529","v":0},{"$f":"C_RAB_Oceanic!AW529","v":0},{"$f":"C_RAB_Oceanic!AX529","v":0},{"$f":"C_RAB_Oceanic!AY529","v":0},{"$f":"C_RAB_Oceanic!AZ529","v":0},{"$f":"C_RAB_Oceanic!BA529","v":0},{"$f":"C_RAB_Oceanic!BB529","v":0},{"$f":"C_RAB_Oceanic!BC529","v":0},{"$f":"C_RAB_Oceanic!BD529","v":0},{"$f":"C_RAB_Oceanic!BE529","v":0},{"$f":"C_RAB_Oceanic!BF529","v":0},{"$f":"C_RAB_Oceanic!BG529","v":0},{"$f":"C_RAB_Oceanic!BH529","v":0},{"$f":"C_RAB_Oceanic!BI529","v":0},{"$f":"C_RAB_Oceanic!BJ529","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E530","v":"Oceanic RAB 2 c/f"},null,{"$f":"C_RAB_Oceanic!G530","v":"£'000 "},{"$f":"C_RAB_Oceanic!H530","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y530","v":0},null,{"$f":"C_RAB_Oceanic!AA530","v":0},{"$f":"C_RAB_Oceanic!AB530","v":0},{"$f":"C_RAB_Oceanic!AC530","v":0},{"$f":"C_RAB_Oceanic!AD530","v":0},{"$f":"C_RAB_Oceanic!AE530","v":0},{"$f":"C_RAB_Oceanic!AF530","v":0},{"$f":"C_RAB_Oceanic!AG530","v":0},{"$f":"C_RAB_Oceanic!AH530","v":0},{"$f":"C_RAB_Oceanic!AI530","v":0},{"$f":"C_RAB_Oceanic!AJ530","v":0},{"$f":"C_RAB_Oceanic!AK530","v":0},{"$f":"C_RAB_Oceanic!AL530","v":0},{"$f":"C_RAB_Oceanic!AM530","v":0},{"$f":"C_RAB_Oceanic!AN530","v":0},{"$f":"C_RAB_Oceanic!AO530","v":0},{"$f":"C_RAB_Oceanic!AP530","v":0},{"$f":"C_RAB_Oceanic!AQ530","v":0},{"$f":"C_RAB_Oceanic!AR530","v":0},{"$f":"C_RAB_Oceanic!AS530","v":0},{"$f":"C_RAB_Oceanic!AT530","v":0},{"$f":"C_RAB_Oceanic!AU530","v":0},{"$f":"C_RAB_Oceanic!AV530","v":0},{"$f":"C_RAB_Oceanic!AW530","v":0},{"$f":"C_RAB_Oceanic!AX530","v":0},{"$f":"C_RAB_Oceanic!AY530","v":0},{"$f":"C_RAB_Oceanic!AZ530","v":0},{"$f":"C_RAB_Oceanic!BA530","v":0},{"$f":"C_RAB_Oceanic!BB530","v":0},{"$f":"C_RAB_Oceanic!BC530","v":0},{"$f":"C_RAB_Oceanic!BD530","v":0},{"$f":"C_RAB_Oceanic!BE530","v":0},{"$f":"C_RAB_Oceanic!BF530","v":0},{"$f":"C_RAB_Oceanic!BG530","v":0},{"$f":"C_RAB_Oceanic!BH530","v":0},{"$f":"C_RAB_Oceanic!BI530","v":0},{"$f":"C_RAB_Oceanic!BJ530","v":0}]
[]
["Total RAB"]
[]
[null,null,null,null,{"$f":"E33","v":"UKATS RAB 1 c/f"},null,{"$f":"G33","v":"£'000"},{"$f":"H33","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y33","v":0},null,{"$f":"AA33","v":1120139.3716523421},1021884.2271144444,983680.57668652921,976056.06392822193,970604.57443269028,1208529.3418244477,1481300,1913917.5,1868124.8031296807,1720768.9462995611,1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159,-671891.55281832244]
[null,null,null,null,{"$f":"E42","v":"UKATS RAB 2 c/f"},null,{"$f":"G42","v":"£'000 "},{"$f":"H42","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y42","v":0},null,{"$f":"AA42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E57","v":"Oceanic RAB 1 c/f"},null,{"$f":"G57","v":"£'000 "},{"$f":"H57","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y57","v":0},null,{"$f":"AA57","v":34124.027874688145},35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39167.566443455034,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846,4821.4962904403001]
[null,null,null,null,{"$f":"E66","v":"Oceanic RAB 2 c/f"},null,{"$f":"G66","v":"£'000 "},{"$f":"H66","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y66","v":0},null,{"$f":"AA66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Combined RAB (nominal)",null,{"$f":"G73","v":"£'000 "},{"$f":"H73","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA70:AA73)","v":1154263.3995270303},{"$f":"SUM(AB70:AB73)","v":1057585.114351511},1022646.7208818628,1016207.858124222,1015201.8100229384,1247696.9082679027,1519000,1951817.5,1906072.1431287529,1752463.3059552859,1668417.0133067369,1585020.5563026671,1499519.2355907175,1118514.3584426818,878408.24236504058,664349.03204904858,426314.22654053738,195774.30704774355,90926.623368915476,877.56800145004672,-85283.998176120556,-166185.87985501837,-242802.20552397307,-311527.78315910068,-369883.12848978909,-416470.57944949792,-450844.88797378936,-472003.08343097236,-494381.73826372187,-517051.30933664693,-540367.83215357317,-564326.37340487842,-588956.74426725181,-614277.80033935956,-640308.92742987443,-667070.05652788212]
[]
[]
["End of spreadsheet"]

{"sheet":"O_RAB -Vals","index":52,"n_rows":77,"n_cols":62,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
["CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm",null,null,null,null,null,"2023-10-25T10:37:11"]
[null,"O_RAB",null,null,null,null,"Checks & Alerts",-1]
[null,null,null,null,"Scenario 1 : Base - Flat",null,"Active Overrides",0]
[null,null,null,null,"Live Input Set",null,null,1]
[null,null,null,null,"Input Set for Price Determination",null,null,1]
[null,null,null,null,"Model mode",null,null,"Price Determination",1]
["Timeline"]
[null,null,null,null,"Calendar Year",null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP2","RP2","RP2","RP2","RP2","RP3","RP3","RP3","NR23","NR23","NR23","NR23","NR23","NR28","NR28","NR28","NR28","NR28","NR33","NR33","NR33","NR33","NR33","NR38","NR38","NR38","NR38","NR38","NR43","NR43","NR43","NR43","NR43","NR43","NR43","NR43"]
[null,null,null,null,"Forecast/ Post forecast vs Actuals",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[" "," "," "," "," "," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," ","Label","Constant","Units","Price Base","Notes","Data Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["UKATS"]
[]
[null,null,null,null,"UKATS RAB 1 b/f",null,"£'000 ","Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1158830.7827350528,1120139.3716523419,1021884.2271144445,983680.57668652933,976056.06392822182,970604.57443269016,1208500,1481300,1913917.5,1868124.8031296807,1720768.9462995611,1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159]
[null,null,0,null,"RAB 1 Indexation of prior year closing balance - UKATS",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597371.93091604055,null,13950.972545556271,27939.009685846504,42084.337373491959,26528.602426577945,21530.641171722611,11637.94057101388,91200,199100,90978.548966089278,21154.215746841073,17909.541971407205,39765.804280279939,46137.195601422776,41100.808860999867,30592.012826893715,23907.294181654575,17955.134697664565,11334.991483049984,4927.337913959087,2044.971762461752,-419.21767779143551,-2773.1219633518444,-4973.7603430591826,-7058.8952662005668,-8931.6449470197422,-10523.55929366847,-11799.547658460062,-12748.211471376215,-13351.31730347516,-13971.333488723873,-14608.734540115598,-15264.008308025528,-15937.656356445552,-16630.194349914258,-17342.152451451206,-18074.075731813635]
[null,null,0,null,"RAB 1 Adjustments - UKATS",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2480.055228576121,null,33521.485211427222,-10989.485544362353,-11433.147930760782,-3770.537216105844,-1236.9375189824307,-3611.3217726396911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5a",null,"Estimated spectrum cost variance - UKATS",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1063.9425621755158,null,-718.32589394094225,0,0,0,0,0,0,0,-345.61666823457352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5b",null,"Prior Period Spectrum Cost variance adjustment - UKATS",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-660.61579330887957,null,-43.725125983447434,0,0,0,266.14476435155291,-515.21649951608447,0,0,-367.81893216090049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,"Temporary Unit Rate Adjustment - UKATS",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684.56229972190761,null,684.56229972190761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5c",null,"Net capex for year - UKATS",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1697260.7999574717,null,131047.10769002874,147040.39049607379,179946.85241503164,152048.56582410153,149971.62153382943,75980.478938865548,96900,102900,117383.86236618595,134615.03547197749,138645.79931538118,135475.5189062694,135305.56699972719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5d",null,"UKATS Real movements in Working Capital - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-943004.93417732324,null,-39341.629375822376,-86070.288495823217,-81042.788985895371,-30869.700362839802,-36995.54183761726,-25083.028371627792,266500,-565600,-214.58529289980652,-38025.346335290233,11570.721797568665,-2280.8690739333979,-6133.022910620959,-147883.64654598659,-3793.3062878589262,16961.526028017746,-10876.895320881915,-10993.691208400822,-9064.0124415583559,-8756.8417648133473,-8440.0089236392523,-8385.8647839362966,-8382.8165517894668,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767,-8446.4074716672767]
[null,null,"5e",null,"UKATS RP3 TRS real movements in Working Capital - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249036.47201848042,null,0,0,0,0,0,382962.2976226678,0,889800,-92149.110734223854,-93295.036750998115,-94302.696857689065,-96670.754685418331,-99608.296417189937,-102419.00254522078,-105316.17877770733,-108294.53441980961,-111356.34413348023,-114503.94631711674,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499,-322.77355362963499]
[null,null,"5f",null,"Allowed Depreciation for year - RAB 1 (UKATS)",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3483595.7860395643,null,-183929.18455124114,-183348.07668184163,-180623.69460871359,-176582.08466041822,-172666.52075558758,-190748.40168298138,-163900,-160700,-159391.86886129147,-170099.14635922553,-168638.28816013617,-171537.31933770041,-173095.79425865001,-165826.76450645673,-160034.39360731142,-144981.19043474374,-131967.13820237407,-114498.04513840142,-98387.642197274719,-80887.081680493488,-74802.490942223973,-67031.495564260986,-60710.272786020178,-50980.252893490186,-39083.22848889848,-26214.603466999582,-13254.998456251777,28.120775467809082,29.83000989268303,31.643134849373894,33.566465002791219,35.606698835210416,37.77094197544924,40.066731946011998,42.502064414412445,45.085421040102226]
[null,null,"5g",null,"Backlog adjustment to Depreciation for year (UKATS)",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16357.612305743689,null,3899.5895190029878,3676.4327362241224,3824.5134642084668,3926.8002653208368,4018.1133871665461,-9477.2917908889594,-11100,-12600,-1674.3857814600321,-1693.3461410704338,10898.6450014687,11163.419448799521,11495.122196971935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5h",null,"Pension Contribution Variance for Calendar Year- calculated - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23030.735372327683,null,1109.3262682724016,1651.580468193788,4560.6311457186221,12534.0495233485,16712.137357744054,-154.48939094968227,-300,-13082.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5i",null,"RPI-CPI wedge variance adjustment - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3569.5735921291753,null,0,0,0,0,0,-130.42640787082465,400,3300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"5j",null,"Capitalised financing costs - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7840.54315295379,null,1128.410330267368,1845.2927977915822,4479.6466990038489,8559.7914417076045,12948.852401841716,-2935.773824315298,-6900,-10500,-11.721932323447424,-12.232462353901772,-12.753666960536199,-13.47982554263392,-14.322706223263786,-15.193267654325229,-16.116743471358003,-17.096349911772606,-18.13549870203023,-19.237808939840487,-20.407119698581848,-21.647503397842783,-22.963279986649969,-24.359031988780131,-25.839620462554713,-27.410201930701323,-29.076246339244449,-30.84355610797191,-32.718286338824974,-34.706966252593041,-36.816521928571532,-39.054300426379655,-41.428095373948231,-43.946174110794367,-46.61730648111611,-49.450795376986406,-52.456509138020728,-55.644915920358315]
[null,null,"5k",null,"Prior Reporting Period Tax clawback  - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS RAB 1 c/f",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1120139.3716523421,1021884.2271144444,983680.57668652921,976056.06392822193,970604.57443269028,1208529.3418244477,1481300,1913917.5,1868124.8031296807,1720768.9462995611,1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159,-671891.55281832244]
[]
[null,null,null,null,"UKATS RAB 2 b/f",null,"£'000 ","Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAB 2 Indexation of prior year closing balance - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAB 2 Adjustments - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net Capex for year - RAB 2 - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Real movements in Working Capital - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed Depreciation for year RAB2  - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capitalised financing costs - UKATS",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS RAB 2 c/f",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Oceanic"]
[]
[null,null,null,null,"Oceanic RAB 1 b/f",null,"£'000 ","Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,33216.758535526431,34124.027874688145,35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39200,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846]
[null,null,0,null,"RAB 1 Indexation of prior year closing balance - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25292.913900094627,null,399.89109087824858,851.1365713633179,1470.2724648677572,1050.8669263192935,885.70137415998227,534.73905303157937,3000,5100,1801.5860170643634,429.70695320476483,329.87082067685219,767.14202232015396,959.09750542675044,915.99525599597803,748.96472463450755,705.86594207474627,660.04707686222469,610.41136587445123,558.29409070484883,502.80890779191071,443.80729421055707,383.44868632404689,317.20149729805996,255.5329174298441,202.57930296251476,159.36616625269326,129.96560716488079,115.45498814160538,125.70430136878001,118.6664721092463,120.86198256492536,122.80250296748419,125.12782954960149,127.51831220920677,129.97577663154621,132.50209965790168]
[null,null,0,null,"RAB 1 Adjustments - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,14.293789545307254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6a",null,"Net capex for year - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53884.213292051281,null,3324.1806756785654,5068.3530957657467,5317.1601092291594,4447.9417412556868,3084.8772892764782,1993.3785428191086,500,3500,4558.9618902746824,4608.8266001662387,5850.4582568429832,5843.2596242538893,5786.8154664887406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6b",null,"Real movements in Working Capital - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7715.4268663381245,null,763.27628412975673,-95.299885513232994,-232.92871695573695,-2014.8738593089333,2285.6589810951032,-906.96702053145191,1600,-1100,1697.7921884526431,-2882.5439701346568,-776.92447790032293,-35.245058356780646,-160.29811444852021,-4704.603020098968,-53.753786539029534,-45.152116388154354,-71.218792876177758,-44.01174659100684,-44.10235263586992,-44.220586931022808,38.203196418413427,-81.525887422400046,-74.843099774510165,-77.626871786503898,-75.31245704990647,-81.566847174379518,-79.798599321433358,250.32824213330196,-376.87429331029307,-40.311865436541893,-51.607603707582484,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577,-39.814945674785577]
[null,null,"6c",null,"Allowed Depreciation for year RAB 1  (Oceanic)",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-100846.34462272521,null,-5329.9794096199412,-4960.3119266659814,-4478.7281750952734,-4272.323022350397,-4242.8556423936552,-5884.3222468769145,-5100,-5200,-6553.5871044379437,-6935.0535246696572,-5714.336567755422,-6072.3082897355607,-6377.6534477239948,-2172.4713796139422,-2233.3444262815028,-2295.9231468858361,-2360.2553347236112,-2426.3901222684399,-2494.3780186948602,-2564.2709484537477,-2636.122290928618,-2666.1895806319358,-2443.2212115172151,-2067.7442938526056,-1669.4814690466283,-1127.0629367141719,-568.03010578736098,-9.7246613024767943E-13,0,0,0,0,0,0,0,0]
[null,null,"6d",null,"Backlog adjustment to Depreciation for year (Oceanic)",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7165.3768209522623,null,-199.94024348542592,-70.080393449376885,-72.903503965392943,-74.853144917087249,-76.594511896178801,-1335.9899051548077,-1400,-1600,-1457.4129922814943,-1473.916401914149,193.66991854733345,198.37498469464489,204.26937286967231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6e",null,"Pension Contribution Variance for Calendar Year - calculated - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3602.5788741047249,null,689.10777737006902,371.45783436390502,534.52559337882576,973.18376204597416,1125.1959764090866,209.10793053686439,0,-300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6f",null,"RPI-CPI wedge variance adjustment - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6g",null,"Capitalised financing costs - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3355.471711988986,null,196.45843406556057,411.60406651413092,727.85918680761449,1075.7075976219796,1383.4579275971807,-39.615500617480926,-100,-300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"6h",null,"Prior Reporting Period Tax clawback  - Oceanic - nominal - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1049.9809405995666,null,1049.9809405995666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic RAB 1 c/f",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,34124.027874688145,35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39167.566443455034,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846,4821.4962904403001]
[]
[null,null,null,null,"Oceanic RAB 2 b/f",null,"£'000 ","Nominal Year BEG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAB 2 Indexation of prior year closing balance - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RAB 2 Adjustments - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net Capex for year - RAB 2 - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Real movements in Working Capital - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed Depreciation for year RAB2  - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capitalised financing costs - Oceanic",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic RAB 2 c/f",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total RAB"]
[]
[null,null,null,null,"UKATS RAB 1 c/f",null,"£'000","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1120139.3716523421,1021884.2271144444,983680.57668652921,976056.06392822193,970604.57443269028,1208529.3418244477,1481300,1913917.5,1868124.8031296807,1720768.9462995611,1636839.9157006007,1552742.2354133546,1466828.6839187923,1091784.8859144736,853216.90332501836,640792.90233022557,404529.52387245191,175849.59488264311,72982.097484440907,-14961.275255431661,-98968.729632702612,-177506.34452987014,-251921.80738483116,-318757.5467717495,-375570.67747930391,-421108.86482137686,-454965.31024772441,-476489.28893518233,-498616.7737759903,-521364.69945558807,-544750.47665137169,-568792.00545996963,-593507.68920621776,-618916.44864485995,-645037.73656633159,-671891.55281832244]
[null,null,null,null,"UKATS RAB 2 c/f",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic RAB 1 c/f",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,34124.027874688145,35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39167.566443455034,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846,4821.4962904403001]
[null,null,null,null,"Oceanic RAB 2 c/f",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Combined RAB (nominal)",null,"£'000 ","Nominal Y/E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1154263.3995270303,1057585.114351511,1022646.7208818628,1016207.858124222,1015201.8100229384,1247696.9082679027,1519000,1951817.5,1906072.1431287529,1752463.3059552859,1668417.0133067369,1585020.5563026671,1499519.2355907175,1118514.3584426818,878408.24236504058,664349.03204904858,426314.22654053738,195774.30704774355,90926.623368915476,877.56800145004672,-85283.998176120556,-166185.87985501837,-242802.20552397307,-311527.78315910068,-369883.12848978909,-416470.57944949792,-450844.88797378936,-472003.08343097236,-494381.73826372187,-517051.30933664693,-540367.83215357317,-564326.37340487842,-588956.74426725181,-614277.80033935956,-640308.92742987443,-667070.05652788212]
[]
[]
["End of spreadsheet"]

{"sheet":"O_RAB -Var","index":53,"n_rows":77,"n_cols":62,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"O_RAB -Var"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[" "," "," "," "," "," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," ","Label","Constant","Units","Price Base","Notes","Data Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["UKATS"]
[]
[null,null,null,null,{"$f":"C_RAB_UKATS!E21","v":"UKATS RAB 1 b/f"},null,{"$f":"C_RAB_UKATS!G21","v":"£'000 "},{"$f":"C_RAB_UKATS!H21","v":"Nominal Year BEG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y18-'O_RAB -Vals'!Y18","v":0},null,{"$f":"O_RAB!AA18-'O_RAB -Vals'!AA18","v":0},{"$f":"O_RAB!AB18-'O_RAB -Vals'!AB18","v":0},{"$f":"O_RAB!AC18-'O_RAB -Vals'!AC18","v":0},{"$f":"O_RAB!AD18-'O_RAB -Vals'!AD18","v":0},{"$f":"O_RAB!AE18-'O_RAB -Vals'!AE18","v":0},{"$f":"O_RAB!AF18-'O_RAB -Vals'!AF18","v":0},{"$f":"O_RAB!AG18-'O_RAB -Vals'!AG18","v":0},{"$f":"O_RAB!AH18-'O_RAB -Vals'!AH18","v":0},{"$f":"O_RAB!AI18-'O_RAB -Vals'!AI18","v":0},{"$f":"O_RAB!AJ18-'O_RAB -Vals'!AJ18","v":0},{"$f":"O_RAB!AK18-'O_RAB -Vals'!AK18","v":0},{"$f":"O_RAB!AL18-'O_RAB -Vals'!AL18","v":0},{"$f":"O_RAB!AM18-'O_RAB -Vals'!AM18","v":0},{"$f":"O_RAB!AN18-'O_RAB -Vals'!AN18","v":0},{"$f":"O_RAB!AO18-'O_RAB -Vals'!AO18","v":0},{"$f":"O_RAB!AP18-'O_RAB -Vals'!AP18","v":0},{"$f":"O_RAB!AQ18-'O_RAB -Vals'!AQ18","v":0},{"$f":"O_RAB!AR18-'O_RAB -Vals'!AR18","v":0},{"$f":"O_RAB!AS18-'O_RAB -Vals'!AS18","v":0},{"$f":"O_RAB!AT18-'O_RAB -Vals'!AT18","v":0},{"$f":"O_RAB!AU18-'O_RAB -Vals'!AU18","v":0},{"$f":"O_RAB!AV18-'O_RAB -Vals'!AV18","v":0},{"$f":"O_RAB!AW18-'O_RAB -Vals'!AW18","v":0},{"$f":"O_RAB!AX18-'O_RAB -Vals'!AX18","v":0},{"$f":"O_RAB!AY18-'O_RAB -Vals'!AY18","v":0},{"$f":"O_RAB!AZ18-'O_RAB -Vals'!AZ18","v":0},{"$f":"O_RAB!BA18-'O_RAB -Vals'!BA18","v":0},{"$f":"O_RAB!BB18-'O_RAB -Vals'!BB18","v":0},{"$f":"O_RAB!BC18-'O_RAB -Vals'!BC18","v":0},{"$f":"O_RAB!BD18-'O_RAB -Vals'!BD18","v":0},{"$f":"O_RAB!BE18-'O_RAB -Vals'!BE18","v":0},{"$f":"O_RAB!BF18-'O_RAB -Vals'!BF18","v":0},{"$f":"O_RAB!BG18-'O_RAB -Vals'!BG18","v":0},{"$f":"O_RAB!BH18-'O_RAB -Vals'!BH18","v":0},{"$f":"O_RAB!BI18-'O_RAB -Vals'!BI18","v":0},{"$f":"O_RAB!BJ18-'O_RAB -Vals'!BJ18","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C22","v":0},null,{"$f":"C_RAB_UKATS!E22 & \" - \" & $A$16","v":"RAB 1 Indexation of prior year closing balance - UKATS"},null,{"$f":"C_RAB_UKATS!G22","v":"£'000"},{"$f":"C_RAB_UKATS!H22","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y19-'O_RAB -Vals'!Y19","v":0},null,{"$f":"O_RAB!AA19-'O_RAB -Vals'!AA19","v":0},{"$f":"O_RAB!AB19-'O_RAB -Vals'!AB19","v":0},{"$f":"O_RAB!AC19-'O_RAB -Vals'!AC19","v":0},{"$f":"O_RAB!AD19-'O_RAB -Vals'!AD19","v":0},{"$f":"O_RAB!AE19-'O_RAB -Vals'!AE19","v":0},{"$f":"O_RAB!AF19-'O_RAB -Vals'!AF19","v":0},{"$f":"O_RAB!AG19-'O_RAB -Vals'!AG19","v":0},{"$f":"O_RAB!AH19-'O_RAB -Vals'!AH19","v":0},{"$f":"O_RAB!AI19-'O_RAB -Vals'!AI19","v":0},{"$f":"O_RAB!AJ19-'O_RAB -Vals'!AJ19","v":0},{"$f":"O_RAB!AK19-'O_RAB -Vals'!AK19","v":0},{"$f":"O_RAB!AL19-'O_RAB -Vals'!AL19","v":0},{"$f":"O_RAB!AM19-'O_RAB -Vals'!AM19","v":0},{"$f":"O_RAB!AN19-'O_RAB -Vals'!AN19","v":0},{"$f":"O_RAB!AO19-'O_RAB -Vals'!AO19","v":0},{"$f":"O_RAB!AP19-'O_RAB -Vals'!AP19","v":0},{"$f":"O_RAB!AQ19-'O_RAB -Vals'!AQ19","v":0},{"$f":"O_RAB!AR19-'O_RAB -Vals'!AR19","v":0},{"$f":"O_RAB!AS19-'O_RAB -Vals'!AS19","v":0},{"$f":"O_RAB!AT19-'O_RAB -Vals'!AT19","v":0},{"$f":"O_RAB!AU19-'O_RAB -Vals'!AU19","v":0},{"$f":"O_RAB!AV19-'O_RAB -Vals'!AV19","v":0},{"$f":"O_RAB!AW19-'O_RAB -Vals'!AW19","v":0},{"$f":"O_RAB!AX19-'O_RAB -Vals'!AX19","v":0},{"$f":"O_RAB!AY19-'O_RAB -Vals'!AY19","v":0},{"$f":"O_RAB!AZ19-'O_RAB -Vals'!AZ19","v":0},{"$f":"O_RAB!BA19-'O_RAB -Vals'!BA19","v":0},{"$f":"O_RAB!BB19-'O_RAB -Vals'!BB19","v":0},{"$f":"O_RAB!BC19-'O_RAB -Vals'!BC19","v":0},{"$f":"O_RAB!BD19-'O_RAB -Vals'!BD19","v":0},{"$f":"O_RAB!BE19-'O_RAB -Vals'!BE19","v":0},{"$f":"O_RAB!BF19-'O_RAB -Vals'!BF19","v":0},{"$f":"O_RAB!BG19-'O_RAB -Vals'!BG19","v":0},{"$f":"O_RAB!BH19-'O_RAB -Vals'!BH19","v":0},{"$f":"O_RAB!BI19-'O_RAB -Vals'!BI19","v":0},{"$f":"O_RAB!BJ19-'O_RAB -Vals'!BJ19","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C23","v":0},null,{"$f":"C_RAB_UKATS!E23 & \" - \" & $A$16","v":"RAB 1 Adjustments - UKATS"},null,{"$f":"C_RAB_UKATS!G23","v":"£'000"},{"$f":"C_RAB_UKATS!H23","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y20-'O_RAB -Vals'!Y20","v":0},null,{"$f":"O_RAB!AA20-'O_RAB -Vals'!AA20","v":0},{"$f":"O_RAB!AB20-'O_RAB -Vals'!AB20","v":0},{"$f":"O_RAB!AC20-'O_RAB -Vals'!AC20","v":0},{"$f":"O_RAB!AD20-'O_RAB -Vals'!AD20","v":0},{"$f":"O_RAB!AE20-'O_RAB -Vals'!AE20","v":0},{"$f":"O_RAB!AF20-'O_RAB -Vals'!AF20","v":0},{"$f":"O_RAB!AG20-'O_RAB -Vals'!AG20","v":0},{"$f":"O_RAB!AH20-'O_RAB -Vals'!AH20","v":0},{"$f":"O_RAB!AI20-'O_RAB -Vals'!AI20","v":0},{"$f":"O_RAB!AJ20-'O_RAB -Vals'!AJ20","v":0},{"$f":"O_RAB!AK20-'O_RAB -Vals'!AK20","v":0},{"$f":"O_RAB!AL20-'O_RAB -Vals'!AL20","v":0},{"$f":"O_RAB!AM20-'O_RAB -Vals'!AM20","v":0},{"$f":"O_RAB!AN20-'O_RAB -Vals'!AN20","v":0},{"$f":"O_RAB!AO20-'O_RAB -Vals'!AO20","v":0},{"$f":"O_RAB!AP20-'O_RAB -Vals'!AP20","v":0},{"$f":"O_RAB!AQ20-'O_RAB -Vals'!AQ20","v":0},{"$f":"O_RAB!AR20-'O_RAB -Vals'!AR20","v":0},{"$f":"O_RAB!AS20-'O_RAB -Vals'!AS20","v":0},{"$f":"O_RAB!AT20-'O_RAB -Vals'!AT20","v":0},{"$f":"O_RAB!AU20-'O_RAB -Vals'!AU20","v":0},{"$f":"O_RAB!AV20-'O_RAB -Vals'!AV20","v":0},{"$f":"O_RAB!AW20-'O_RAB -Vals'!AW20","v":0},{"$f":"O_RAB!AX20-'O_RAB -Vals'!AX20","v":0},{"$f":"O_RAB!AY20-'O_RAB -Vals'!AY20","v":0},{"$f":"O_RAB!AZ20-'O_RAB -Vals'!AZ20","v":0},{"$f":"O_RAB!BA20-'O_RAB -Vals'!BA20","v":0},{"$f":"O_RAB!BB20-'O_RAB -Vals'!BB20","v":0},{"$f":"O_RAB!BC20-'O_RAB -Vals'!BC20","v":0},{"$f":"O_RAB!BD20-'O_RAB -Vals'!BD20","v":0},{"$f":"O_RAB!BE20-'O_RAB -Vals'!BE20","v":0},{"$f":"O_RAB!BF20-'O_RAB -Vals'!BF20","v":0},{"$f":"O_RAB!BG20-'O_RAB -Vals'!BG20","v":0},{"$f":"O_RAB!BH20-'O_RAB -Vals'!BH20","v":0},{"$f":"O_RAB!BI20-'O_RAB -Vals'!BI20","v":0},{"$f":"O_RAB!BJ20-'O_RAB -Vals'!BJ20","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C24","v":"5a"},null,{"$f":"C_RAB_UKATS!E24 & \" - \" & $A$16","v":"Estimated spectrum cost variance - UKATS"},null,{"$f":"C_RAB_UKATS!G24","v":"£'000"},{"$f":"C_RAB_UKATS!H24","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y21-'O_RAB -Vals'!Y21","v":0},null,{"$f":"O_RAB!AA21-'O_RAB -Vals'!AA21","v":0},{"$f":"O_RAB!AB21-'O_RAB -Vals'!AB21","v":0},{"$f":"O_RAB!AC21-'O_RAB -Vals'!AC21","v":0},{"$f":"O_RAB!AD21-'O_RAB -Vals'!AD21","v":0},{"$f":"O_RAB!AE21-'O_RAB -Vals'!AE21","v":0},{"$f":"O_RAB!AF21-'O_RAB -Vals'!AF21","v":0},{"$f":"O_RAB!AG21-'O_RAB -Vals'!AG21","v":0},{"$f":"O_RAB!AH21-'O_RAB -Vals'!AH21","v":0},{"$f":"O_RAB!AI21-'O_RAB -Vals'!AI21","v":0},{"$f":"O_RAB!AJ21-'O_RAB -Vals'!AJ21","v":0},{"$f":"O_RAB!AK21-'O_RAB -Vals'!AK21","v":0},{"$f":"O_RAB!AL21-'O_RAB -Vals'!AL21","v":0},{"$f":"O_RAB!AM21-'O_RAB -Vals'!AM21","v":0},{"$f":"O_RAB!AN21-'O_RAB -Vals'!AN21","v":0},{"$f":"O_RAB!AO21-'O_RAB -Vals'!AO21","v":0},{"$f":"O_RAB!AP21-'O_RAB -Vals'!AP21","v":0},{"$f":"O_RAB!AQ21-'O_RAB -Vals'!AQ21","v":0},{"$f":"O_RAB!AR21-'O_RAB -Vals'!AR21","v":0},{"$f":"O_RAB!AS21-'O_RAB -Vals'!AS21","v":0},{"$f":"O_RAB!AT21-'O_RAB -Vals'!AT21","v":0},{"$f":"O_RAB!AU21-'O_RAB -Vals'!AU21","v":0},{"$f":"O_RAB!AV21-'O_RAB -Vals'!AV21","v":0},{"$f":"O_RAB!AW21-'O_RAB -Vals'!AW21","v":0},{"$f":"O_RAB!AX21-'O_RAB -Vals'!AX21","v":0},{"$f":"O_RAB!AY21-'O_RAB -Vals'!AY21","v":0},{"$f":"O_RAB!AZ21-'O_RAB -Vals'!AZ21","v":0},{"$f":"O_RAB!BA21-'O_RAB -Vals'!BA21","v":0},{"$f":"O_RAB!BB21-'O_RAB -Vals'!BB21","v":0},{"$f":"O_RAB!BC21-'O_RAB -Vals'!BC21","v":0},{"$f":"O_RAB!BD21-'O_RAB -Vals'!BD21","v":0},{"$f":"O_RAB!BE21-'O_RAB -Vals'!BE21","v":0},{"$f":"O_RAB!BF21-'O_RAB -Vals'!BF21","v":0},{"$f":"O_RAB!BG21-'O_RAB -Vals'!BG21","v":0},{"$f":"O_RAB!BH21-'O_RAB -Vals'!BH21","v":0},{"$f":"O_RAB!BI21-'O_RAB -Vals'!BI21","v":0},{"$f":"O_RAB!BJ21-'O_RAB -Vals'!BJ21","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C25","v":"5b"},null,{"$f":"C_RAB_UKATS!E25 & \" - \" & $A$16","v":"Prior Period Spectrum Cost variance adjustment - UKATS"},null,{"$f":"C_RAB_UKATS!G25","v":"£'000"},{"$f":"C_RAB_UKATS!H25","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y22-'O_RAB -Vals'!Y22","v":0},null,{"$f":"O_RAB!AA22-'O_RAB -Vals'!AA22","v":0},{"$f":"O_RAB!AB22-'O_RAB -Vals'!AB22","v":0},{"$f":"O_RAB!AC22-'O_RAB -Vals'!AC22","v":0},{"$f":"O_RAB!AD22-'O_RAB -Vals'!AD22","v":0},{"$f":"O_RAB!AE22-'O_RAB -Vals'!AE22","v":0},{"$f":"O_RAB!AF22-'O_RAB -Vals'!AF22","v":0},{"$f":"O_RAB!AG22-'O_RAB -Vals'!AG22","v":0},{"$f":"O_RAB!AH22-'O_RAB -Vals'!AH22","v":0},{"$f":"O_RAB!AI22-'O_RAB -Vals'!AI22","v":0},{"$f":"O_RAB!AJ22-'O_RAB -Vals'!AJ22","v":0},{"$f":"O_RAB!AK22-'O_RAB -Vals'!AK22","v":0},{"$f":"O_RAB!AL22-'O_RAB -Vals'!AL22","v":0},{"$f":"O_RAB!AM22-'O_RAB -Vals'!AM22","v":0},{"$f":"O_RAB!AN22-'O_RAB -Vals'!AN22","v":0},{"$f":"O_RAB!AO22-'O_RAB -Vals'!AO22","v":0},{"$f":"O_RAB!AP22-'O_RAB -Vals'!AP22","v":0},{"$f":"O_RAB!AQ22-'O_RAB -Vals'!AQ22","v":0},{"$f":"O_RAB!AR22-'O_RAB -Vals'!AR22","v":0},{"$f":"O_RAB!AS22-'O_RAB -Vals'!AS22","v":0},{"$f":"O_RAB!AT22-'O_RAB -Vals'!AT22","v":0},{"$f":"O_RAB!AU22-'O_RAB -Vals'!AU22","v":0},{"$f":"O_RAB!AV22-'O_RAB -Vals'!AV22","v":0},{"$f":"O_RAB!AW22-'O_RAB -Vals'!AW22","v":0},{"$f":"O_RAB!AX22-'O_RAB -Vals'!AX22","v":0},{"$f":"O_RAB!AY22-'O_RAB -Vals'!AY22","v":0},{"$f":"O_RAB!AZ22-'O_RAB -Vals'!AZ22","v":0},{"$f":"O_RAB!BA22-'O_RAB -Vals'!BA22","v":0},{"$f":"O_RAB!BB22-'O_RAB -Vals'!BB22","v":0},{"$f":"O_RAB!BC22-'O_RAB -Vals'!BC22","v":0},{"$f":"O_RAB!BD22-'O_RAB -Vals'!BD22","v":0},{"$f":"O_RAB!BE22-'O_RAB -Vals'!BE22","v":0},{"$f":"O_RAB!BF22-'O_RAB -Vals'!BF22","v":0},{"$f":"O_RAB!BG22-'O_RAB -Vals'!BG22","v":0},{"$f":"O_RAB!BH22-'O_RAB -Vals'!BH22","v":0},{"$f":"O_RAB!BI22-'O_RAB -Vals'!BI22","v":0},{"$f":"O_RAB!BJ22-'O_RAB -Vals'!BJ22","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C26","v":0},null,{"$f":"C_RAB_UKATS!E26 & \" - \" & $A$16","v":"Temporary Unit Rate Adjustment - UKATS"},null,{"$f":"C_RAB_UKATS!G26","v":"£'000"},{"$f":"C_RAB_UKATS!H26","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y23-'O_RAB -Vals'!Y23","v":0},null,{"$f":"O_RAB!AA23-'O_RAB -Vals'!AA23","v":0},{"$f":"O_RAB!AB23-'O_RAB -Vals'!AB23","v":0},{"$f":"O_RAB!AC23-'O_RAB -Vals'!AC23","v":0},{"$f":"O_RAB!AD23-'O_RAB -Vals'!AD23","v":0},{"$f":"O_RAB!AE23-'O_RAB -Vals'!AE23","v":0},{"$f":"O_RAB!AF23-'O_RAB -Vals'!AF23","v":0},{"$f":"O_RAB!AG23-'O_RAB -Vals'!AG23","v":0},{"$f":"O_RAB!AH23-'O_RAB -Vals'!AH23","v":0},{"$f":"O_RAB!AI23-'O_RAB -Vals'!AI23","v":0},{"$f":"O_RAB!AJ23-'O_RAB -Vals'!AJ23","v":0},{"$f":"O_RAB!AK23-'O_RAB -Vals'!AK23","v":0},{"$f":"O_RAB!AL23-'O_RAB -Vals'!AL23","v":0},{"$f":"O_RAB!AM23-'O_RAB -Vals'!AM23","v":0},{"$f":"O_RAB!AN23-'O_RAB -Vals'!AN23","v":0},{"$f":"O_RAB!AO23-'O_RAB -Vals'!AO23","v":0},{"$f":"O_RAB!AP23-'O_RAB -Vals'!AP23","v":0},{"$f":"O_RAB!AQ23-'O_RAB -Vals'!AQ23","v":0},{"$f":"O_RAB!AR23-'O_RAB -Vals'!AR23","v":0},{"$f":"O_RAB!AS23-'O_RAB -Vals'!AS23","v":0},{"$f":"O_RAB!AT23-'O_RAB -Vals'!AT23","v":0},{"$f":"O_RAB!AU23-'O_RAB -Vals'!AU23","v":0},{"$f":"O_RAB!AV23-'O_RAB -Vals'!AV23","v":0},{"$f":"O_RAB!AW23-'O_RAB -Vals'!AW23","v":0},{"$f":"O_RAB!AX23-'O_RAB -Vals'!AX23","v":0},{"$f":"O_RAB!AY23-'O_RAB -Vals'!AY23","v":0},{"$f":"O_RAB!AZ23-'O_RAB -Vals'!AZ23","v":0},{"$f":"O_RAB!BA23-'O_RAB -Vals'!BA23","v":0},{"$f":"O_RAB!BB23-'O_RAB -Vals'!BB23","v":0},{"$f":"O_RAB!BC23-'O_RAB -Vals'!BC23","v":0},{"$f":"O_RAB!BD23-'O_RAB -Vals'!BD23","v":0},{"$f":"O_RAB!BE23-'O_RAB -Vals'!BE23","v":0},{"$f":"O_RAB!BF23-'O_RAB -Vals'!BF23","v":0},{"$f":"O_RAB!BG23-'O_RAB -Vals'!BG23","v":0},{"$f":"O_RAB!BH23-'O_RAB -Vals'!BH23","v":0},{"$f":"O_RAB!BI23-'O_RAB -Vals'!BI23","v":0},{"$f":"O_RAB!BJ23-'O_RAB -Vals'!BJ23","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C27","v":"5c"},null,{"$f":"C_RAB_UKATS!E27 & \" - \" & $A$16","v":"Net capex for year - UKATS"},null,{"$f":"C_RAB_UKATS!G27","v":"£'000"},{"$f":"C_RAB_UKATS!H27","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y24-'O_RAB -Vals'!Y24","v":0},null,{"$f":"O_RAB!AA24-'O_RAB -Vals'!AA24","v":0},{"$f":"O_RAB!AB24-'O_RAB -Vals'!AB24","v":0},{"$f":"O_RAB!AC24-'O_RAB -Vals'!AC24","v":0},{"$f":"O_RAB!AD24-'O_RAB -Vals'!AD24","v":0},{"$f":"O_RAB!AE24-'O_RAB -Vals'!AE24","v":0},{"$f":"O_RAB!AF24-'O_RAB -Vals'!AF24","v":0},{"$f":"O_RAB!AG24-'O_RAB -Vals'!AG24","v":0},{"$f":"O_RAB!AH24-'O_RAB -Vals'!AH24","v":0},{"$f":"O_RAB!AI24-'O_RAB -Vals'!AI24","v":0},{"$f":"O_RAB!AJ24-'O_RAB -Vals'!AJ24","v":0},{"$f":"O_RAB!AK24-'O_RAB -Vals'!AK24","v":0},{"$f":"O_RAB!AL24-'O_RAB -Vals'!AL24","v":0},{"$f":"O_RAB!AM24-'O_RAB -Vals'!AM24","v":0},{"$f":"O_RAB!AN24-'O_RAB -Vals'!AN24","v":0},{"$f":"O_RAB!AO24-'O_RAB -Vals'!AO24","v":0},{"$f":"O_RAB!AP24-'O_RAB -Vals'!AP24","v":0},{"$f":"O_RAB!AQ24-'O_RAB -Vals'!AQ24","v":0},{"$f":"O_RAB!AR24-'O_RAB -Vals'!AR24","v":0},{"$f":"O_RAB!AS24-'O_RAB -Vals'!AS24","v":0},{"$f":"O_RAB!AT24-'O_RAB -Vals'!AT24","v":0},{"$f":"O_RAB!AU24-'O_RAB -Vals'!AU24","v":0},{"$f":"O_RAB!AV24-'O_RAB -Vals'!AV24","v":0},{"$f":"O_RAB!AW24-'O_RAB -Vals'!AW24","v":0},{"$f":"O_RAB!AX24-'O_RAB -Vals'!AX24","v":0},{"$f":"O_RAB!AY24-'O_RAB -Vals'!AY24","v":0},{"$f":"O_RAB!AZ24-'O_RAB -Vals'!AZ24","v":0},{"$f":"O_RAB!BA24-'O_RAB -Vals'!BA24","v":0},{"$f":"O_RAB!BB24-'O_RAB -Vals'!BB24","v":0},{"$f":"O_RAB!BC24-'O_RAB -Vals'!BC24","v":0},{"$f":"O_RAB!BD24-'O_RAB -Vals'!BD24","v":0},{"$f":"O_RAB!BE24-'O_RAB -Vals'!BE24","v":0},{"$f":"O_RAB!BF24-'O_RAB -Vals'!BF24","v":0},{"$f":"O_RAB!BG24-'O_RAB -Vals'!BG24","v":0},{"$f":"O_RAB!BH24-'O_RAB -Vals'!BH24","v":0},{"$f":"O_RAB!BI24-'O_RAB -Vals'!BI24","v":0},{"$f":"O_RAB!BJ24-'O_RAB -Vals'!BJ24","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C28","v":"5d"},null,{"$f":"C_RAB_UKATS!E28 & \" - \" & $A$16","v":"UKATS Real movements in Working Capital - UKATS"},null,{"$f":"C_RAB_UKATS!G28","v":"£'000 "},{"$f":"C_RAB_UKATS!H28","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y25-'O_RAB -Vals'!Y25","v":0},null,{"$f":"O_RAB!AA25-'O_RAB -Vals'!AA25","v":0},{"$f":"O_RAB!AB25-'O_RAB -Vals'!AB25","v":0},{"$f":"O_RAB!AC25-'O_RAB -Vals'!AC25","v":0},{"$f":"O_RAB!AD25-'O_RAB -Vals'!AD25","v":0},{"$f":"O_RAB!AE25-'O_RAB -Vals'!AE25","v":0},{"$f":"O_RAB!AF25-'O_RAB -Vals'!AF25","v":0},{"$f":"O_RAB!AG25-'O_RAB -Vals'!AG25","v":0},{"$f":"O_RAB!AH25-'O_RAB -Vals'!AH25","v":0},{"$f":"O_RAB!AI25-'O_RAB -Vals'!AI25","v":0},{"$f":"O_RAB!AJ25-'O_RAB -Vals'!AJ25","v":0},{"$f":"O_RAB!AK25-'O_RAB -Vals'!AK25","v":0},{"$f":"O_RAB!AL25-'O_RAB -Vals'!AL25","v":0},{"$f":"O_RAB!AM25-'O_RAB -Vals'!AM25","v":0},{"$f":"O_RAB!AN25-'O_RAB -Vals'!AN25","v":0},{"$f":"O_RAB!AO25-'O_RAB -Vals'!AO25","v":0},{"$f":"O_RAB!AP25-'O_RAB -Vals'!AP25","v":0},{"$f":"O_RAB!AQ25-'O_RAB -Vals'!AQ25","v":0},{"$f":"O_RAB!AR25-'O_RAB -Vals'!AR25","v":0},{"$f":"O_RAB!AS25-'O_RAB -Vals'!AS25","v":0},{"$f":"O_RAB!AT25-'O_RAB -Vals'!AT25","v":0},{"$f":"O_RAB!AU25-'O_RAB -Vals'!AU25","v":0},{"$f":"O_RAB!AV25-'O_RAB -Vals'!AV25","v":0},{"$f":"O_RAB!AW25-'O_RAB -Vals'!AW25","v":0},{"$f":"O_RAB!AX25-'O_RAB -Vals'!AX25","v":0},{"$f":"O_RAB!AY25-'O_RAB -Vals'!AY25","v":0},{"$f":"O_RAB!AZ25-'O_RAB -Vals'!AZ25","v":0},{"$f":"O_RAB!BA25-'O_RAB -Vals'!BA25","v":0},{"$f":"O_RAB!BB25-'O_RAB -Vals'!BB25","v":0},{"$f":"O_RAB!BC25-'O_RAB -Vals'!BC25","v":0},{"$f":"O_RAB!BD25-'O_RAB -Vals'!BD25","v":0},{"$f":"O_RAB!BE25-'O_RAB -Vals'!BE25","v":0},{"$f":"O_RAB!BF25-'O_RAB -Vals'!BF25","v":0},{"$f":"O_RAB!BG25-'O_RAB -Vals'!BG25","v":0},{"$f":"O_RAB!BH25-'O_RAB -Vals'!BH25","v":0},{"$f":"O_RAB!BI25-'O_RAB -Vals'!BI25","v":0},{"$f":"O_RAB!BJ25-'O_RAB -Vals'!BJ25","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C29","v":"5e"},null,{"$f":"C_RAB_UKATS!E29 & \" - \" & $A$16","v":"UKATS RP3 TRS real movements in Working Capital - UKATS"},null,{"$f":"C_RAB_UKATS!G29","v":"£'000 "},{"$f":"C_RAB_UKATS!H29","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y26-'O_RAB -Vals'!Y26","v":0},null,{"$f":"O_RAB!AA26-'O_RAB -Vals'!AA26","v":0},{"$f":"O_RAB!AB26-'O_RAB -Vals'!AB26","v":0},{"$f":"O_RAB!AC26-'O_RAB -Vals'!AC26","v":0},{"$f":"O_RAB!AD26-'O_RAB -Vals'!AD26","v":0},{"$f":"O_RAB!AE26-'O_RAB -Vals'!AE26","v":0},{"$f":"O_RAB!AF26-'O_RAB -Vals'!AF26","v":0},{"$f":"O_RAB!AG26-'O_RAB -Vals'!AG26","v":0},{"$f":"O_RAB!AH26-'O_RAB -Vals'!AH26","v":0},{"$f":"O_RAB!AI26-'O_RAB -Vals'!AI26","v":0},{"$f":"O_RAB!AJ26-'O_RAB -Vals'!AJ26","v":0},{"$f":"O_RAB!AK26-'O_RAB -Vals'!AK26","v":0},{"$f":"O_RAB!AL26-'O_RAB -Vals'!AL26","v":0},{"$f":"O_RAB!AM26-'O_RAB -Vals'!AM26","v":0},{"$f":"O_RAB!AN26-'O_RAB -Vals'!AN26","v":0},{"$f":"O_RAB!AO26-'O_RAB -Vals'!AO26","v":0},{"$f":"O_RAB!AP26-'O_RAB -Vals'!AP26","v":0},{"$f":"O_RAB!AQ26-'O_RAB -Vals'!AQ26","v":0},{"$f":"O_RAB!AR26-'O_RAB -Vals'!AR26","v":0},{"$f":"O_RAB!AS26-'O_RAB -Vals'!AS26","v":0},{"$f":"O_RAB!AT26-'O_RAB -Vals'!AT26","v":0},{"$f":"O_RAB!AU26-'O_RAB -Vals'!AU26","v":0},{"$f":"O_RAB!AV26-'O_RAB -Vals'!AV26","v":0},{"$f":"O_RAB!AW26-'O_RAB -Vals'!AW26","v":0},{"$f":"O_RAB!AX26-'O_RAB -Vals'!AX26","v":0},{"$f":"O_RAB!AY26-'O_RAB -Vals'!AY26","v":0},{"$f":"O_RAB!AZ26-'O_RAB -Vals'!AZ26","v":0},{"$f":"O_RAB!BA26-'O_RAB -Vals'!BA26","v":0},{"$f":"O_RAB!BB26-'O_RAB -Vals'!BB26","v":0},{"$f":"O_RAB!BC26-'O_RAB -Vals'!BC26","v":0},{"$f":"O_RAB!BD26-'O_RAB -Vals'!BD26","v":0},{"$f":"O_RAB!BE26-'O_RAB -Vals'!BE26","v":0},{"$f":"O_RAB!BF26-'O_RAB -Vals'!BF26","v":0},{"$f":"O_RAB!BG26-'O_RAB -Vals'!BG26","v":0},{"$f":"O_RAB!BH26-'O_RAB -Vals'!BH26","v":0},{"$f":"O_RAB!BI26-'O_RAB -Vals'!BI26","v":0},{"$f":"O_RAB!BJ26-'O_RAB -Vals'!BJ26","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C30","v":"5f"},null,{"$f":"C_RAB_UKATS!E30","v":"Allowed Depreciation for year - RAB 1 (UKATS)"},null,{"$f":"C_RAB_UKATS!G30","v":"£'000 "},{"$f":"C_RAB_UKATS!H30","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y27-'O_RAB -Vals'!Y27","v":0},null,{"$f":"O_RAB!AA27-'O_RAB -Vals'!AA27","v":0},{"$f":"O_RAB!AB27-'O_RAB -Vals'!AB27","v":0},{"$f":"O_RAB!AC27-'O_RAB -Vals'!AC27","v":0},{"$f":"O_RAB!AD27-'O_RAB -Vals'!AD27","v":0},{"$f":"O_RAB!AE27-'O_RAB -Vals'!AE27","v":0},{"$f":"O_RAB!AF27-'O_RAB -Vals'!AF27","v":0},{"$f":"O_RAB!AG27-'O_RAB -Vals'!AG27","v":0},{"$f":"O_RAB!AH27-'O_RAB -Vals'!AH27","v":0},{"$f":"O_RAB!AI27-'O_RAB -Vals'!AI27","v":0},{"$f":"O_RAB!AJ27-'O_RAB -Vals'!AJ27","v":0},{"$f":"O_RAB!AK27-'O_RAB -Vals'!AK27","v":0},{"$f":"O_RAB!AL27-'O_RAB -Vals'!AL27","v":0},{"$f":"O_RAB!AM27-'O_RAB -Vals'!AM27","v":0},{"$f":"O_RAB!AN27-'O_RAB -Vals'!AN27","v":0},{"$f":"O_RAB!AO27-'O_RAB -Vals'!AO27","v":0},{"$f":"O_RAB!AP27-'O_RAB -Vals'!AP27","v":0},{"$f":"O_RAB!AQ27-'O_RAB -Vals'!AQ27","v":0},{"$f":"O_RAB!AR27-'O_RAB -Vals'!AR27","v":0},{"$f":"O_RAB!AS27-'O_RAB -Vals'!AS27","v":0},{"$f":"O_RAB!AT27-'O_RAB -Vals'!AT27","v":0},{"$f":"O_RAB!AU27-'O_RAB -Vals'!AU27","v":0},{"$f":"O_RAB!AV27-'O_RAB -Vals'!AV27","v":0},{"$f":"O_RAB!AW27-'O_RAB -Vals'!AW27","v":0},{"$f":"O_RAB!AX27-'O_RAB -Vals'!AX27","v":0},{"$f":"O_RAB!AY27-'O_RAB -Vals'!AY27","v":0},{"$f":"O_RAB!AZ27-'O_RAB -Vals'!AZ27","v":0},{"$f":"O_RAB!BA27-'O_RAB -Vals'!BA27","v":0},{"$f":"O_RAB!BB27-'O_RAB -Vals'!BB27","v":0},{"$f":"O_RAB!BC27-'O_RAB -Vals'!BC27","v":0},{"$f":"O_RAB!BD27-'O_RAB -Vals'!BD27","v":0},{"$f":"O_RAB!BE27-'O_RAB -Vals'!BE27","v":0},{"$f":"O_RAB!BF27-'O_RAB -Vals'!BF27","v":0},{"$f":"O_RAB!BG27-'O_RAB -Vals'!BG27","v":0},{"$f":"O_RAB!BH27-'O_RAB -Vals'!BH27","v":0},{"$f":"O_RAB!BI27-'O_RAB -Vals'!BI27","v":0},{"$f":"O_RAB!BJ27-'O_RAB -Vals'!BJ27","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C31","v":"5g"},null,{"$f":"C_RAB_UKATS!E31","v":"Backlog adjustment to Depreciation for year (UKATS)"},null,{"$f":"C_RAB_UKATS!G31","v":"£'000 "},{"$f":"C_RAB_UKATS!H31","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y28-'O_RAB -Vals'!Y28","v":0},null,{"$f":"O_RAB!AA28-'O_RAB -Vals'!AA28","v":0},{"$f":"O_RAB!AB28-'O_RAB -Vals'!AB28","v":0},{"$f":"O_RAB!AC28-'O_RAB -Vals'!AC28","v":0},{"$f":"O_RAB!AD28-'O_RAB -Vals'!AD28","v":0},{"$f":"O_RAB!AE28-'O_RAB -Vals'!AE28","v":0},{"$f":"O_RAB!AF28-'O_RAB -Vals'!AF28","v":0},{"$f":"O_RAB!AG28-'O_RAB -Vals'!AG28","v":0},{"$f":"O_RAB!AH28-'O_RAB -Vals'!AH28","v":0},{"$f":"O_RAB!AI28-'O_RAB -Vals'!AI28","v":0},{"$f":"O_RAB!AJ28-'O_RAB -Vals'!AJ28","v":0},{"$f":"O_RAB!AK28-'O_RAB -Vals'!AK28","v":0},{"$f":"O_RAB!AL28-'O_RAB -Vals'!AL28","v":0},{"$f":"O_RAB!AM28-'O_RAB -Vals'!AM28","v":0},{"$f":"O_RAB!AN28-'O_RAB -Vals'!AN28","v":0},{"$f":"O_RAB!AO28-'O_RAB -Vals'!AO28","v":0},{"$f":"O_RAB!AP28-'O_RAB -Vals'!AP28","v":0},{"$f":"O_RAB!AQ28-'O_RAB -Vals'!AQ28","v":0},{"$f":"O_RAB!AR28-'O_RAB -Vals'!AR28","v":0},{"$f":"O_RAB!AS28-'O_RAB -Vals'!AS28","v":0},{"$f":"O_RAB!AT28-'O_RAB -Vals'!AT28","v":0},{"$f":"O_RAB!AU28-'O_RAB -Vals'!AU28","v":0},{"$f":"O_RAB!AV28-'O_RAB -Vals'!AV28","v":0},{"$f":"O_RAB!AW28-'O_RAB -Vals'!AW28","v":0},{"$f":"O_RAB!AX28-'O_RAB -Vals'!AX28","v":0},{"$f":"O_RAB!AY28-'O_RAB -Vals'!AY28","v":0},{"$f":"O_RAB!AZ28-'O_RAB -Vals'!AZ28","v":0},{"$f":"O_RAB!BA28-'O_RAB -Vals'!BA28","v":0},{"$f":"O_RAB!BB28-'O_RAB -Vals'!BB28","v":0},{"$f":"O_RAB!BC28-'O_RAB -Vals'!BC28","v":0},{"$f":"O_RAB!BD28-'O_RAB -Vals'!BD28","v":0},{"$f":"O_RAB!BE28-'O_RAB -Vals'!BE28","v":0},{"$f":"O_RAB!BF28-'O_RAB -Vals'!BF28","v":0},{"$f":"O_RAB!BG28-'O_RAB -Vals'!BG28","v":0},{"$f":"O_RAB!BH28-'O_RAB -Vals'!BH28","v":0},{"$f":"O_RAB!BI28-'O_RAB -Vals'!BI28","v":0},{"$f":"O_RAB!BJ28-'O_RAB -Vals'!BJ28","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C32","v":"5h"},null,{"$f":"C_RAB_UKATS!E32 & \" - \" & $A$16","v":"Pension Contribution Variance for Calendar Year- calculated - UKATS"},null,{"$f":"C_RAB_UKATS!G32","v":"£'000 "},{"$f":"C_RAB_UKATS!H32","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y29-'O_RAB -Vals'!Y29","v":0},null,{"$f":"O_RAB!AA29-'O_RAB -Vals'!AA29","v":0},{"$f":"O_RAB!AB29-'O_RAB -Vals'!AB29","v":0},{"$f":"O_RAB!AC29-'O_RAB -Vals'!AC29","v":0},{"$f":"O_RAB!AD29-'O_RAB -Vals'!AD29","v":0},{"$f":"O_RAB!AE29-'O_RAB -Vals'!AE29","v":0},{"$f":"O_RAB!AF29-'O_RAB -Vals'!AF29","v":0},{"$f":"O_RAB!AG29-'O_RAB -Vals'!AG29","v":0},{"$f":"O_RAB!AH29-'O_RAB -Vals'!AH29","v":0},{"$f":"O_RAB!AI29-'O_RAB -Vals'!AI29","v":0},{"$f":"O_RAB!AJ29-'O_RAB -Vals'!AJ29","v":0},{"$f":"O_RAB!AK29-'O_RAB -Vals'!AK29","v":0},{"$f":"O_RAB!AL29-'O_RAB -Vals'!AL29","v":0},{"$f":"O_RAB!AM29-'O_RAB -Vals'!AM29","v":0},{"$f":"O_RAB!AN29-'O_RAB -Vals'!AN29","v":0},{"$f":"O_RAB!AO29-'O_RAB -Vals'!AO29","v":0},{"$f":"O_RAB!AP29-'O_RAB -Vals'!AP29","v":0},{"$f":"O_RAB!AQ29-'O_RAB -Vals'!AQ29","v":0},{"$f":"O_RAB!AR29-'O_RAB -Vals'!AR29","v":0},{"$f":"O_RAB!AS29-'O_RAB -Vals'!AS29","v":0},{"$f":"O_RAB!AT29-'O_RAB -Vals'!AT29","v":0},{"$f":"O_RAB!AU29-'O_RAB -Vals'!AU29","v":0},{"$f":"O_RAB!AV29-'O_RAB -Vals'!AV29","v":0},{"$f":"O_RAB!AW29-'O_RAB -Vals'!AW29","v":0},{"$f":"O_RAB!AX29-'O_RAB -Vals'!AX29","v":0},{"$f":"O_RAB!AY29-'O_RAB -Vals'!AY29","v":0},{"$f":"O_RAB!AZ29-'O_RAB -Vals'!AZ29","v":0},{"$f":"O_RAB!BA29-'O_RAB -Vals'!BA29","v":0},{"$f":"O_RAB!BB29-'O_RAB -Vals'!BB29","v":0},{"$f":"O_RAB!BC29-'O_RAB -Vals'!BC29","v":0},{"$f":"O_RAB!BD29-'O_RAB -Vals'!BD29","v":0},{"$f":"O_RAB!BE29-'O_RAB -Vals'!BE29","v":0},{"$f":"O_RAB!BF29-'O_RAB -Vals'!BF29","v":0},{"$f":"O_RAB!BG29-'O_RAB -Vals'!BG29","v":0},{"$f":"O_RAB!BH29-'O_RAB -Vals'!BH29","v":0},{"$f":"O_RAB!BI29-'O_RAB -Vals'!BI29","v":0},{"$f":"O_RAB!BJ29-'O_RAB -Vals'!BJ29","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C33","v":"5i"},null,{"$f":"C_RAB_UKATS!E33 & \" - \" & $A$16","v":"RPI-CPI wedge variance adjustment - UKATS"},null,{"$f":"C_RAB_UKATS!G33","v":"£'000 "},{"$f":"C_RAB_UKATS!H33","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y30-'O_RAB -Vals'!Y30","v":0},null,{"$f":"O_RAB!AA30-'O_RAB -Vals'!AA30","v":0},{"$f":"O_RAB!AB30-'O_RAB -Vals'!AB30","v":0},{"$f":"O_RAB!AC30-'O_RAB -Vals'!AC30","v":0},{"$f":"O_RAB!AD30-'O_RAB -Vals'!AD30","v":0},{"$f":"O_RAB!AE30-'O_RAB -Vals'!AE30","v":0},{"$f":"O_RAB!AF30-'O_RAB -Vals'!AF30","v":0},{"$f":"O_RAB!AG30-'O_RAB -Vals'!AG30","v":0},{"$f":"O_RAB!AH30-'O_RAB -Vals'!AH30","v":0},{"$f":"O_RAB!AI30-'O_RAB -Vals'!AI30","v":0},{"$f":"O_RAB!AJ30-'O_RAB -Vals'!AJ30","v":0},{"$f":"O_RAB!AK30-'O_RAB -Vals'!AK30","v":0},{"$f":"O_RAB!AL30-'O_RAB -Vals'!AL30","v":0},{"$f":"O_RAB!AM30-'O_RAB -Vals'!AM30","v":0},{"$f":"O_RAB!AN30-'O_RAB -Vals'!AN30","v":0},{"$f":"O_RAB!AO30-'O_RAB -Vals'!AO30","v":0},{"$f":"O_RAB!AP30-'O_RAB -Vals'!AP30","v":0},{"$f":"O_RAB!AQ30-'O_RAB -Vals'!AQ30","v":0},{"$f":"O_RAB!AR30-'O_RAB -Vals'!AR30","v":0},{"$f":"O_RAB!AS30-'O_RAB -Vals'!AS30","v":0},{"$f":"O_RAB!AT30-'O_RAB -Vals'!AT30","v":0},{"$f":"O_RAB!AU30-'O_RAB -Vals'!AU30","v":0},{"$f":"O_RAB!AV30-'O_RAB -Vals'!AV30","v":0},{"$f":"O_RAB!AW30-'O_RAB -Vals'!AW30","v":0},{"$f":"O_RAB!AX30-'O_RAB -Vals'!AX30","v":0},{"$f":"O_RAB!AY30-'O_RAB -Vals'!AY30","v":0},{"$f":"O_RAB!AZ30-'O_RAB -Vals'!AZ30","v":0},{"$f":"O_RAB!BA30-'O_RAB -Vals'!BA30","v":0},{"$f":"O_RAB!BB30-'O_RAB -Vals'!BB30","v":0},{"$f":"O_RAB!BC30-'O_RAB -Vals'!BC30","v":0},{"$f":"O_RAB!BD30-'O_RAB -Vals'!BD30","v":0},{"$f":"O_RAB!BE30-'O_RAB -Vals'!BE30","v":0},{"$f":"O_RAB!BF30-'O_RAB -Vals'!BF30","v":0},{"$f":"O_RAB!BG30-'O_RAB -Vals'!BG30","v":0},{"$f":"O_RAB!BH30-'O_RAB -Vals'!BH30","v":0},{"$f":"O_RAB!BI30-'O_RAB -Vals'!BI30","v":0},{"$f":"O_RAB!BJ30-'O_RAB -Vals'!BJ30","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C34","v":"5j"},null,{"$f":"C_RAB_UKATS!E34 & \" - \" & $A$16","v":"Capitalised financing costs - UKATS"},null,{"$f":"C_RAB_UKATS!G34","v":"£'000 "},{"$f":"C_RAB_UKATS!H34","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y31-'O_RAB -Vals'!Y31","v":0},null,{"$f":"O_RAB!AA31-'O_RAB -Vals'!AA31","v":0},{"$f":"O_RAB!AB31-'O_RAB -Vals'!AB31","v":0},{"$f":"O_RAB!AC31-'O_RAB -Vals'!AC31","v":0},{"$f":"O_RAB!AD31-'O_RAB -Vals'!AD31","v":0},{"$f":"O_RAB!AE31-'O_RAB -Vals'!AE31","v":0},{"$f":"O_RAB!AF31-'O_RAB -Vals'!AF31","v":0},{"$f":"O_RAB!AG31-'O_RAB -Vals'!AG31","v":0},{"$f":"O_RAB!AH31-'O_RAB -Vals'!AH31","v":0},{"$f":"O_RAB!AI31-'O_RAB -Vals'!AI31","v":0},{"$f":"O_RAB!AJ31-'O_RAB -Vals'!AJ31","v":0},{"$f":"O_RAB!AK31-'O_RAB -Vals'!AK31","v":0},{"$f":"O_RAB!AL31-'O_RAB -Vals'!AL31","v":0},{"$f":"O_RAB!AM31-'O_RAB -Vals'!AM31","v":0},{"$f":"O_RAB!AN31-'O_RAB -Vals'!AN31","v":0},{"$f":"O_RAB!AO31-'O_RAB -Vals'!AO31","v":0},{"$f":"O_RAB!AP31-'O_RAB -Vals'!AP31","v":0},{"$f":"O_RAB!AQ31-'O_RAB -Vals'!AQ31","v":0},{"$f":"O_RAB!AR31-'O_RAB -Vals'!AR31","v":0},{"$f":"O_RAB!AS31-'O_RAB -Vals'!AS31","v":0},{"$f":"O_RAB!AT31-'O_RAB -Vals'!AT31","v":0},{"$f":"O_RAB!AU31-'O_RAB -Vals'!AU31","v":0},{"$f":"O_RAB!AV31-'O_RAB -Vals'!AV31","v":0},{"$f":"O_RAB!AW31-'O_RAB -Vals'!AW31","v":0},{"$f":"O_RAB!AX31-'O_RAB -Vals'!AX31","v":0},{"$f":"O_RAB!AY31-'O_RAB -Vals'!AY31","v":0},{"$f":"O_RAB!AZ31-'O_RAB -Vals'!AZ31","v":0},{"$f":"O_RAB!BA31-'O_RAB -Vals'!BA31","v":0},{"$f":"O_RAB!BB31-'O_RAB -Vals'!BB31","v":0},{"$f":"O_RAB!BC31-'O_RAB -Vals'!BC31","v":0},{"$f":"O_RAB!BD31-'O_RAB -Vals'!BD31","v":0},{"$f":"O_RAB!BE31-'O_RAB -Vals'!BE31","v":0},{"$f":"O_RAB!BF31-'O_RAB -Vals'!BF31","v":0},{"$f":"O_RAB!BG31-'O_RAB -Vals'!BG31","v":0},{"$f":"O_RAB!BH31-'O_RAB -Vals'!BH31","v":0},{"$f":"O_RAB!BI31-'O_RAB -Vals'!BI31","v":0},{"$f":"O_RAB!BJ31-'O_RAB -Vals'!BJ31","v":0}]
[null,null,{"$f":"C_RAB_UKATS!C35","v":"5k"},null,{"$f":"C_RAB_UKATS!E35 & \" - \" & $A$16","v":"Prior Reporting Period Tax clawback  - UKATS"},null,{"$f":"C_RAB_UKATS!G35","v":"£'000 "},{"$f":"C_RAB_UKATS!H35","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y32-'O_RAB -Vals'!Y32","v":0},null,{"$f":"O_RAB!AA32-'O_RAB -Vals'!AA32","v":0},{"$f":"O_RAB!AB32-'O_RAB -Vals'!AB32","v":0},{"$f":"O_RAB!AC32-'O_RAB -Vals'!AC32","v":0},{"$f":"O_RAB!AD32-'O_RAB -Vals'!AD32","v":0},{"$f":"O_RAB!AE32-'O_RAB -Vals'!AE32","v":0},{"$f":"O_RAB!AF32-'O_RAB -Vals'!AF32","v":0},{"$f":"O_RAB!AG32-'O_RAB -Vals'!AG32","v":0},{"$f":"O_RAB!AH32-'O_RAB -Vals'!AH32","v":0},{"$f":"O_RAB!AI32-'O_RAB -Vals'!AI32","v":0},{"$f":"O_RAB!AJ32-'O_RAB -Vals'!AJ32","v":0},{"$f":"O_RAB!AK32-'O_RAB -Vals'!AK32","v":0},{"$f":"O_RAB!AL32-'O_RAB -Vals'!AL32","v":0},{"$f":"O_RAB!AM32-'O_RAB -Vals'!AM32","v":0},{"$f":"O_RAB!AN32-'O_RAB -Vals'!AN32","v":0},{"$f":"O_RAB!AO32-'O_RAB -Vals'!AO32","v":0},{"$f":"O_RAB!AP32-'O_RAB -Vals'!AP32","v":0},{"$f":"O_RAB!AQ32-'O_RAB -Vals'!AQ32","v":0},{"$f":"O_RAB!AR32-'O_RAB -Vals'!AR32","v":0},{"$f":"O_RAB!AS32-'O_RAB -Vals'!AS32","v":0},{"$f":"O_RAB!AT32-'O_RAB -Vals'!AT32","v":0},{"$f":"O_RAB!AU32-'O_RAB -Vals'!AU32","v":0},{"$f":"O_RAB!AV32-'O_RAB -Vals'!AV32","v":0},{"$f":"O_RAB!AW32-'O_RAB -Vals'!AW32","v":0},{"$f":"O_RAB!AX32-'O_RAB -Vals'!AX32","v":0},{"$f":"O_RAB!AY32-'O_RAB -Vals'!AY32","v":0},{"$f":"O_RAB!AZ32-'O_RAB -Vals'!AZ32","v":0},{"$f":"O_RAB!BA32-'O_RAB -Vals'!BA32","v":0},{"$f":"O_RAB!BB32-'O_RAB -Vals'!BB32","v":0},{"$f":"O_RAB!BC32-'O_RAB -Vals'!BC32","v":0},{"$f":"O_RAB!BD32-'O_RAB -Vals'!BD32","v":0},{"$f":"O_RAB!BE32-'O_RAB -Vals'!BE32","v":0},{"$f":"O_RAB!BF32-'O_RAB -Vals'!BF32","v":0},{"$f":"O_RAB!BG32-'O_RAB -Vals'!BG32","v":0},{"$f":"O_RAB!BH32-'O_RAB -Vals'!BH32","v":0},{"$f":"O_RAB!BI32-'O_RAB -Vals'!BI32","v":0},{"$f":"O_RAB!BJ32-'O_RAB -Vals'!BJ32","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E36","v":"UKATS RAB 1 c/f"},null,{"$f":"C_RAB_UKATS!G36","v":"£'000"},{"$f":"C_RAB_UKATS!H36","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y33-'O_RAB -Vals'!Y33","v":0},null,{"$f":"O_RAB!AA33-'O_RAB -Vals'!AA33","v":0},{"$f":"O_RAB!AB33-'O_RAB -Vals'!AB33","v":0},{"$f":"O_RAB!AC33-'O_RAB -Vals'!AC33","v":0},{"$f":"O_RAB!AD33-'O_RAB -Vals'!AD33","v":0},{"$f":"O_RAB!AE33-'O_RAB -Vals'!AE33","v":0},{"$f":"O_RAB!AF33-'O_RAB -Vals'!AF33","v":0},{"$f":"O_RAB!AG33-'O_RAB -Vals'!AG33","v":0},{"$f":"O_RAB!AH33-'O_RAB -Vals'!AH33","v":0},{"$f":"O_RAB!AI33-'O_RAB -Vals'!AI33","v":0},{"$f":"O_RAB!AJ33-'O_RAB -Vals'!AJ33","v":0},{"$f":"O_RAB!AK33-'O_RAB -Vals'!AK33","v":0},{"$f":"O_RAB!AL33-'O_RAB -Vals'!AL33","v":0},{"$f":"O_RAB!AM33-'O_RAB -Vals'!AM33","v":0},{"$f":"O_RAB!AN33-'O_RAB -Vals'!AN33","v":0},{"$f":"O_RAB!AO33-'O_RAB -Vals'!AO33","v":0},{"$f":"O_RAB!AP33-'O_RAB -Vals'!AP33","v":0},{"$f":"O_RAB!AQ33-'O_RAB -Vals'!AQ33","v":0},{"$f":"O_RAB!AR33-'O_RAB -Vals'!AR33","v":0},{"$f":"O_RAB!AS33-'O_RAB -Vals'!AS33","v":0},{"$f":"O_RAB!AT33-'O_RAB -Vals'!AT33","v":0},{"$f":"O_RAB!AU33-'O_RAB -Vals'!AU33","v":0},{"$f":"O_RAB!AV33-'O_RAB -Vals'!AV33","v":0},{"$f":"O_RAB!AW33-'O_RAB -Vals'!AW33","v":0},{"$f":"O_RAB!AX33-'O_RAB -Vals'!AX33","v":0},{"$f":"O_RAB!AY33-'O_RAB -Vals'!AY33","v":0},{"$f":"O_RAB!AZ33-'O_RAB -Vals'!AZ33","v":0},{"$f":"O_RAB!BA33-'O_RAB -Vals'!BA33","v":0},{"$f":"O_RAB!BB33-'O_RAB -Vals'!BB33","v":0},{"$f":"O_RAB!BC33-'O_RAB -Vals'!BC33","v":0},{"$f":"O_RAB!BD33-'O_RAB -Vals'!BD33","v":0},{"$f":"O_RAB!BE33-'O_RAB -Vals'!BE33","v":0},{"$f":"O_RAB!BF33-'O_RAB -Vals'!BF33","v":0},{"$f":"O_RAB!BG33-'O_RAB -Vals'!BG33","v":0},{"$f":"O_RAB!BH33-'O_RAB -Vals'!BH33","v":0},{"$f":"O_RAB!BI33-'O_RAB -Vals'!BI33","v":0},{"$f":"O_RAB!BJ33-'O_RAB -Vals'!BJ33","v":0}]
[]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1019","v":"UKATS RAB 2 b/f"},null,{"$f":"C_RAB_UKATS!G1019","v":"£'000 "},{"$f":"C_RAB_UKATS!H1019","v":"Nominal Year BEG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y35-'O_RAB -Vals'!Y35","v":0},null,{"$f":"O_RAB!AA35-'O_RAB -Vals'!AA35","v":0},{"$f":"O_RAB!AB35-'O_RAB -Vals'!AB35","v":0},{"$f":"O_RAB!AC35-'O_RAB -Vals'!AC35","v":0},{"$f":"O_RAB!AD35-'O_RAB -Vals'!AD35","v":0},{"$f":"O_RAB!AE35-'O_RAB -Vals'!AE35","v":0},{"$f":"O_RAB!AF35-'O_RAB -Vals'!AF35","v":0},{"$f":"O_RAB!AG35-'O_RAB -Vals'!AG35","v":0},{"$f":"O_RAB!AH35-'O_RAB -Vals'!AH35","v":0},{"$f":"O_RAB!AI35-'O_RAB -Vals'!AI35","v":0},{"$f":"O_RAB!AJ35-'O_RAB -Vals'!AJ35","v":0},{"$f":"O_RAB!AK35-'O_RAB -Vals'!AK35","v":0},{"$f":"O_RAB!AL35-'O_RAB -Vals'!AL35","v":0},{"$f":"O_RAB!AM35-'O_RAB -Vals'!AM35","v":0},{"$f":"O_RAB!AN35-'O_RAB -Vals'!AN35","v":0},{"$f":"O_RAB!AO35-'O_RAB -Vals'!AO35","v":0},{"$f":"O_RAB!AP35-'O_RAB -Vals'!AP35","v":0},{"$f":"O_RAB!AQ35-'O_RAB -Vals'!AQ35","v":0},{"$f":"O_RAB!AR35-'O_RAB -Vals'!AR35","v":0},{"$f":"O_RAB!AS35-'O_RAB -Vals'!AS35","v":0},{"$f":"O_RAB!AT35-'O_RAB -Vals'!AT35","v":0},{"$f":"O_RAB!AU35-'O_RAB -Vals'!AU35","v":0},{"$f":"O_RAB!AV35-'O_RAB -Vals'!AV35","v":0},{"$f":"O_RAB!AW35-'O_RAB -Vals'!AW35","v":0},{"$f":"O_RAB!AX35-'O_RAB -Vals'!AX35","v":0},{"$f":"O_RAB!AY35-'O_RAB -Vals'!AY35","v":0},{"$f":"O_RAB!AZ35-'O_RAB -Vals'!AZ35","v":0},{"$f":"O_RAB!BA35-'O_RAB -Vals'!BA35","v":0},{"$f":"O_RAB!BB35-'O_RAB -Vals'!BB35","v":0},{"$f":"O_RAB!BC35-'O_RAB -Vals'!BC35","v":0},{"$f":"O_RAB!BD35-'O_RAB -Vals'!BD35","v":0},{"$f":"O_RAB!BE35-'O_RAB -Vals'!BE35","v":0},{"$f":"O_RAB!BF35-'O_RAB -Vals'!BF35","v":0},{"$f":"O_RAB!BG35-'O_RAB -Vals'!BG35","v":0},{"$f":"O_RAB!BH35-'O_RAB -Vals'!BH35","v":0},{"$f":"O_RAB!BI35-'O_RAB -Vals'!BI35","v":0},{"$f":"O_RAB!BJ35-'O_RAB -Vals'!BJ35","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1020 & \" - \"  & $A$16","v":"RAB 2 Indexation of prior year closing balance - UKATS"},null,{"$f":"C_RAB_UKATS!G1020","v":"£'000 "},{"$f":"C_RAB_UKATS!H1020","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y36-'O_RAB -Vals'!Y36","v":0},null,{"$f":"O_RAB!AA36-'O_RAB -Vals'!AA36","v":0},{"$f":"O_RAB!AB36-'O_RAB -Vals'!AB36","v":0},{"$f":"O_RAB!AC36-'O_RAB -Vals'!AC36","v":0},{"$f":"O_RAB!AD36-'O_RAB -Vals'!AD36","v":0},{"$f":"O_RAB!AE36-'O_RAB -Vals'!AE36","v":0},{"$f":"O_RAB!AF36-'O_RAB -Vals'!AF36","v":0},{"$f":"O_RAB!AG36-'O_RAB -Vals'!AG36","v":0},{"$f":"O_RAB!AH36-'O_RAB -Vals'!AH36","v":0},{"$f":"O_RAB!AI36-'O_RAB -Vals'!AI36","v":0},{"$f":"O_RAB!AJ36-'O_RAB -Vals'!AJ36","v":0},{"$f":"O_RAB!AK36-'O_RAB -Vals'!AK36","v":0},{"$f":"O_RAB!AL36-'O_RAB -Vals'!AL36","v":0},{"$f":"O_RAB!AM36-'O_RAB -Vals'!AM36","v":0},{"$f":"O_RAB!AN36-'O_RAB -Vals'!AN36","v":0},{"$f":"O_RAB!AO36-'O_RAB -Vals'!AO36","v":0},{"$f":"O_RAB!AP36-'O_RAB -Vals'!AP36","v":0},{"$f":"O_RAB!AQ36-'O_RAB -Vals'!AQ36","v":0},{"$f":"O_RAB!AR36-'O_RAB -Vals'!AR36","v":0},{"$f":"O_RAB!AS36-'O_RAB -Vals'!AS36","v":0},{"$f":"O_RAB!AT36-'O_RAB -Vals'!AT36","v":0},{"$f":"O_RAB!AU36-'O_RAB -Vals'!AU36","v":0},{"$f":"O_RAB!AV36-'O_RAB -Vals'!AV36","v":0},{"$f":"O_RAB!AW36-'O_RAB -Vals'!AW36","v":0},{"$f":"O_RAB!AX36-'O_RAB -Vals'!AX36","v":0},{"$f":"O_RAB!AY36-'O_RAB -Vals'!AY36","v":0},{"$f":"O_RAB!AZ36-'O_RAB -Vals'!AZ36","v":0},{"$f":"O_RAB!BA36-'O_RAB -Vals'!BA36","v":0},{"$f":"O_RAB!BB36-'O_RAB -Vals'!BB36","v":0},{"$f":"O_RAB!BC36-'O_RAB -Vals'!BC36","v":0},{"$f":"O_RAB!BD36-'O_RAB -Vals'!BD36","v":0},{"$f":"O_RAB!BE36-'O_RAB -Vals'!BE36","v":0},{"$f":"O_RAB!BF36-'O_RAB -Vals'!BF36","v":0},{"$f":"O_RAB!BG36-'O_RAB -Vals'!BG36","v":0},{"$f":"O_RAB!BH36-'O_RAB -Vals'!BH36","v":0},{"$f":"O_RAB!BI36-'O_RAB -Vals'!BI36","v":0},{"$f":"O_RAB!BJ36-'O_RAB -Vals'!BJ36","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1021 & \" - \"  & $A$16","v":"RAB 2 Adjustments - UKATS"},null,{"$f":"C_RAB_UKATS!G1021","v":"£'000 "},{"$f":"C_RAB_UKATS!H1021","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y37-'O_RAB -Vals'!Y37","v":0},null,{"$f":"O_RAB!AA37-'O_RAB -Vals'!AA37","v":0},{"$f":"O_RAB!AB37-'O_RAB -Vals'!AB37","v":0},{"$f":"O_RAB!AC37-'O_RAB -Vals'!AC37","v":0},{"$f":"O_RAB!AD37-'O_RAB -Vals'!AD37","v":0},{"$f":"O_RAB!AE37-'O_RAB -Vals'!AE37","v":0},{"$f":"O_RAB!AF37-'O_RAB -Vals'!AF37","v":0},{"$f":"O_RAB!AG37-'O_RAB -Vals'!AG37","v":0},{"$f":"O_RAB!AH37-'O_RAB -Vals'!AH37","v":0},{"$f":"O_RAB!AI37-'O_RAB -Vals'!AI37","v":0},{"$f":"O_RAB!AJ37-'O_RAB -Vals'!AJ37","v":0},{"$f":"O_RAB!AK37-'O_RAB -Vals'!AK37","v":0},{"$f":"O_RAB!AL37-'O_RAB -Vals'!AL37","v":0},{"$f":"O_RAB!AM37-'O_RAB -Vals'!AM37","v":0},{"$f":"O_RAB!AN37-'O_RAB -Vals'!AN37","v":0},{"$f":"O_RAB!AO37-'O_RAB -Vals'!AO37","v":0},{"$f":"O_RAB!AP37-'O_RAB -Vals'!AP37","v":0},{"$f":"O_RAB!AQ37-'O_RAB -Vals'!AQ37","v":0},{"$f":"O_RAB!AR37-'O_RAB -Vals'!AR37","v":0},{"$f":"O_RAB!AS37-'O_RAB -Vals'!AS37","v":0},{"$f":"O_RAB!AT37-'O_RAB -Vals'!AT37","v":0},{"$f":"O_RAB!AU37-'O_RAB -Vals'!AU37","v":0},{"$f":"O_RAB!AV37-'O_RAB -Vals'!AV37","v":0},{"$f":"O_RAB!AW37-'O_RAB -Vals'!AW37","v":0},{"$f":"O_RAB!AX37-'O_RAB -Vals'!AX37","v":0},{"$f":"O_RAB!AY37-'O_RAB -Vals'!AY37","v":0},{"$f":"O_RAB!AZ37-'O_RAB -Vals'!AZ37","v":0},{"$f":"O_RAB!BA37-'O_RAB -Vals'!BA37","v":0},{"$f":"O_RAB!BB37-'O_RAB -Vals'!BB37","v":0},{"$f":"O_RAB!BC37-'O_RAB -Vals'!BC37","v":0},{"$f":"O_RAB!BD37-'O_RAB -Vals'!BD37","v":0},{"$f":"O_RAB!BE37-'O_RAB -Vals'!BE37","v":0},{"$f":"O_RAB!BF37-'O_RAB -Vals'!BF37","v":0},{"$f":"O_RAB!BG37-'O_RAB -Vals'!BG37","v":0},{"$f":"O_RAB!BH37-'O_RAB -Vals'!BH37","v":0},{"$f":"O_RAB!BI37-'O_RAB -Vals'!BI37","v":0},{"$f":"O_RAB!BJ37-'O_RAB -Vals'!BJ37","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1022 & \" - \"  & $A$16","v":"Net Capex for year - RAB 2 - UKATS"},null,{"$f":"C_RAB_UKATS!G1022","v":"£'000 "},{"$f":"C_RAB_UKATS!H1022","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y38-'O_RAB -Vals'!Y38","v":0},null,{"$f":"O_RAB!AA38-'O_RAB -Vals'!AA38","v":0},{"$f":"O_RAB!AB38-'O_RAB -Vals'!AB38","v":0},{"$f":"O_RAB!AC38-'O_RAB -Vals'!AC38","v":0},{"$f":"O_RAB!AD38-'O_RAB -Vals'!AD38","v":0},{"$f":"O_RAB!AE38-'O_RAB -Vals'!AE38","v":0},{"$f":"O_RAB!AF38-'O_RAB -Vals'!AF38","v":0},{"$f":"O_RAB!AG38-'O_RAB -Vals'!AG38","v":0},{"$f":"O_RAB!AH38-'O_RAB -Vals'!AH38","v":0},{"$f":"O_RAB!AI38-'O_RAB -Vals'!AI38","v":0},{"$f":"O_RAB!AJ38-'O_RAB -Vals'!AJ38","v":0},{"$f":"O_RAB!AK38-'O_RAB -Vals'!AK38","v":0},{"$f":"O_RAB!AL38-'O_RAB -Vals'!AL38","v":0},{"$f":"O_RAB!AM38-'O_RAB -Vals'!AM38","v":0},{"$f":"O_RAB!AN38-'O_RAB -Vals'!AN38","v":0},{"$f":"O_RAB!AO38-'O_RAB -Vals'!AO38","v":0},{"$f":"O_RAB!AP38-'O_RAB -Vals'!AP38","v":0},{"$f":"O_RAB!AQ38-'O_RAB -Vals'!AQ38","v":0},{"$f":"O_RAB!AR38-'O_RAB -Vals'!AR38","v":0},{"$f":"O_RAB!AS38-'O_RAB -Vals'!AS38","v":0},{"$f":"O_RAB!AT38-'O_RAB -Vals'!AT38","v":0},{"$f":"O_RAB!AU38-'O_RAB -Vals'!AU38","v":0},{"$f":"O_RAB!AV38-'O_RAB -Vals'!AV38","v":0},{"$f":"O_RAB!AW38-'O_RAB -Vals'!AW38","v":0},{"$f":"O_RAB!AX38-'O_RAB -Vals'!AX38","v":0},{"$f":"O_RAB!AY38-'O_RAB -Vals'!AY38","v":0},{"$f":"O_RAB!AZ38-'O_RAB -Vals'!AZ38","v":0},{"$f":"O_RAB!BA38-'O_RAB -Vals'!BA38","v":0},{"$f":"O_RAB!BB38-'O_RAB -Vals'!BB38","v":0},{"$f":"O_RAB!BC38-'O_RAB -Vals'!BC38","v":0},{"$f":"O_RAB!BD38-'O_RAB -Vals'!BD38","v":0},{"$f":"O_RAB!BE38-'O_RAB -Vals'!BE38","v":0},{"$f":"O_RAB!BF38-'O_RAB -Vals'!BF38","v":0},{"$f":"O_RAB!BG38-'O_RAB -Vals'!BG38","v":0},{"$f":"O_RAB!BH38-'O_RAB -Vals'!BH38","v":0},{"$f":"O_RAB!BI38-'O_RAB -Vals'!BI38","v":0},{"$f":"O_RAB!BJ38-'O_RAB -Vals'!BJ38","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1023 & \" - \"  & $A$16","v":"Real movements in Working Capital - UKATS"},null,{"$f":"C_RAB_UKATS!G1023","v":"£'000 "},{"$f":"C_RAB_UKATS!H1023","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y39-'O_RAB -Vals'!Y39","v":0},null,{"$f":"O_RAB!AA39-'O_RAB -Vals'!AA39","v":0},{"$f":"O_RAB!AB39-'O_RAB -Vals'!AB39","v":0},{"$f":"O_RAB!AC39-'O_RAB -Vals'!AC39","v":0},{"$f":"O_RAB!AD39-'O_RAB -Vals'!AD39","v":0},{"$f":"O_RAB!AE39-'O_RAB -Vals'!AE39","v":0},{"$f":"O_RAB!AF39-'O_RAB -Vals'!AF39","v":0},{"$f":"O_RAB!AG39-'O_RAB -Vals'!AG39","v":0},{"$f":"O_RAB!AH39-'O_RAB -Vals'!AH39","v":0},{"$f":"O_RAB!AI39-'O_RAB -Vals'!AI39","v":0},{"$f":"O_RAB!AJ39-'O_RAB -Vals'!AJ39","v":0},{"$f":"O_RAB!AK39-'O_RAB -Vals'!AK39","v":0},{"$f":"O_RAB!AL39-'O_RAB -Vals'!AL39","v":0},{"$f":"O_RAB!AM39-'O_RAB -Vals'!AM39","v":0},{"$f":"O_RAB!AN39-'O_RAB -Vals'!AN39","v":0},{"$f":"O_RAB!AO39-'O_RAB -Vals'!AO39","v":0},{"$f":"O_RAB!AP39-'O_RAB -Vals'!AP39","v":0},{"$f":"O_RAB!AQ39-'O_RAB -Vals'!AQ39","v":0},{"$f":"O_RAB!AR39-'O_RAB -Vals'!AR39","v":0},{"$f":"O_RAB!AS39-'O_RAB -Vals'!AS39","v":0},{"$f":"O_RAB!AT39-'O_RAB -Vals'!AT39","v":0},{"$f":"O_RAB!AU39-'O_RAB -Vals'!AU39","v":0},{"$f":"O_RAB!AV39-'O_RAB -Vals'!AV39","v":0},{"$f":"O_RAB!AW39-'O_RAB -Vals'!AW39","v":0},{"$f":"O_RAB!AX39-'O_RAB -Vals'!AX39","v":0},{"$f":"O_RAB!AY39-'O_RAB -Vals'!AY39","v":0},{"$f":"O_RAB!AZ39-'O_RAB -Vals'!AZ39","v":0},{"$f":"O_RAB!BA39-'O_RAB -Vals'!BA39","v":0},{"$f":"O_RAB!BB39-'O_RAB -Vals'!BB39","v":0},{"$f":"O_RAB!BC39-'O_RAB -Vals'!BC39","v":0},{"$f":"O_RAB!BD39-'O_RAB -Vals'!BD39","v":0},{"$f":"O_RAB!BE39-'O_RAB -Vals'!BE39","v":0},{"$f":"O_RAB!BF39-'O_RAB -Vals'!BF39","v":0},{"$f":"O_RAB!BG39-'O_RAB -Vals'!BG39","v":0},{"$f":"O_RAB!BH39-'O_RAB -Vals'!BH39","v":0},{"$f":"O_RAB!BI39-'O_RAB -Vals'!BI39","v":0},{"$f":"O_RAB!BJ39-'O_RAB -Vals'!BJ39","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1024","v":"Allowed Depreciation for year RAB2  - UKATS"},null,{"$f":"C_RAB_UKATS!G1024","v":"£'000 "},{"$f":"C_RAB_UKATS!H1024","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y40-'O_RAB -Vals'!Y40","v":0},null,{"$f":"O_RAB!AA40-'O_RAB -Vals'!AA40","v":0},{"$f":"O_RAB!AB40-'O_RAB -Vals'!AB40","v":0},{"$f":"O_RAB!AC40-'O_RAB -Vals'!AC40","v":0},{"$f":"O_RAB!AD40-'O_RAB -Vals'!AD40","v":0},{"$f":"O_RAB!AE40-'O_RAB -Vals'!AE40","v":0},{"$f":"O_RAB!AF40-'O_RAB -Vals'!AF40","v":0},{"$f":"O_RAB!AG40-'O_RAB -Vals'!AG40","v":0},{"$f":"O_RAB!AH40-'O_RAB -Vals'!AH40","v":0},{"$f":"O_RAB!AI40-'O_RAB -Vals'!AI40","v":0},{"$f":"O_RAB!AJ40-'O_RAB -Vals'!AJ40","v":0},{"$f":"O_RAB!AK40-'O_RAB -Vals'!AK40","v":0},{"$f":"O_RAB!AL40-'O_RAB -Vals'!AL40","v":0},{"$f":"O_RAB!AM40-'O_RAB -Vals'!AM40","v":0},{"$f":"O_RAB!AN40-'O_RAB -Vals'!AN40","v":0},{"$f":"O_RAB!AO40-'O_RAB -Vals'!AO40","v":0},{"$f":"O_RAB!AP40-'O_RAB -Vals'!AP40","v":0},{"$f":"O_RAB!AQ40-'O_RAB -Vals'!AQ40","v":0},{"$f":"O_RAB!AR40-'O_RAB -Vals'!AR40","v":0},{"$f":"O_RAB!AS40-'O_RAB -Vals'!AS40","v":0},{"$f":"O_RAB!AT40-'O_RAB -Vals'!AT40","v":0},{"$f":"O_RAB!AU40-'O_RAB -Vals'!AU40","v":0},{"$f":"O_RAB!AV40-'O_RAB -Vals'!AV40","v":0},{"$f":"O_RAB!AW40-'O_RAB -Vals'!AW40","v":0},{"$f":"O_RAB!AX40-'O_RAB -Vals'!AX40","v":0},{"$f":"O_RAB!AY40-'O_RAB -Vals'!AY40","v":0},{"$f":"O_RAB!AZ40-'O_RAB -Vals'!AZ40","v":0},{"$f":"O_RAB!BA40-'O_RAB -Vals'!BA40","v":0},{"$f":"O_RAB!BB40-'O_RAB -Vals'!BB40","v":0},{"$f":"O_RAB!BC40-'O_RAB -Vals'!BC40","v":0},{"$f":"O_RAB!BD40-'O_RAB -Vals'!BD40","v":0},{"$f":"O_RAB!BE40-'O_RAB -Vals'!BE40","v":0},{"$f":"O_RAB!BF40-'O_RAB -Vals'!BF40","v":0},{"$f":"O_RAB!BG40-'O_RAB -Vals'!BG40","v":0},{"$f":"O_RAB!BH40-'O_RAB -Vals'!BH40","v":0},{"$f":"O_RAB!BI40-'O_RAB -Vals'!BI40","v":0},{"$f":"O_RAB!BJ40-'O_RAB -Vals'!BJ40","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1025 & \" - \"  & $A$16","v":"Capitalised financing costs - UKATS"},null,{"$f":"C_RAB_UKATS!G1025","v":"£'000 "},{"$f":"C_RAB_UKATS!H1025","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y41-'O_RAB -Vals'!Y41","v":0},null,{"$f":"O_RAB!AA41-'O_RAB -Vals'!AA41","v":0},{"$f":"O_RAB!AB41-'O_RAB -Vals'!AB41","v":0},{"$f":"O_RAB!AC41-'O_RAB -Vals'!AC41","v":0},{"$f":"O_RAB!AD41-'O_RAB -Vals'!AD41","v":0},{"$f":"O_RAB!AE41-'O_RAB -Vals'!AE41","v":0},{"$f":"O_RAB!AF41-'O_RAB -Vals'!AF41","v":0},{"$f":"O_RAB!AG41-'O_RAB -Vals'!AG41","v":0},{"$f":"O_RAB!AH41-'O_RAB -Vals'!AH41","v":0},{"$f":"O_RAB!AI41-'O_RAB -Vals'!AI41","v":0},{"$f":"O_RAB!AJ41-'O_RAB -Vals'!AJ41","v":0},{"$f":"O_RAB!AK41-'O_RAB -Vals'!AK41","v":0},{"$f":"O_RAB!AL41-'O_RAB -Vals'!AL41","v":0},{"$f":"O_RAB!AM41-'O_RAB -Vals'!AM41","v":0},{"$f":"O_RAB!AN41-'O_RAB -Vals'!AN41","v":0},{"$f":"O_RAB!AO41-'O_RAB -Vals'!AO41","v":0},{"$f":"O_RAB!AP41-'O_RAB -Vals'!AP41","v":0},{"$f":"O_RAB!AQ41-'O_RAB -Vals'!AQ41","v":0},{"$f":"O_RAB!AR41-'O_RAB -Vals'!AR41","v":0},{"$f":"O_RAB!AS41-'O_RAB -Vals'!AS41","v":0},{"$f":"O_RAB!AT41-'O_RAB -Vals'!AT41","v":0},{"$f":"O_RAB!AU41-'O_RAB -Vals'!AU41","v":0},{"$f":"O_RAB!AV41-'O_RAB -Vals'!AV41","v":0},{"$f":"O_RAB!AW41-'O_RAB -Vals'!AW41","v":0},{"$f":"O_RAB!AX41-'O_RAB -Vals'!AX41","v":0},{"$f":"O_RAB!AY41-'O_RAB -Vals'!AY41","v":0},{"$f":"O_RAB!AZ41-'O_RAB -Vals'!AZ41","v":0},{"$f":"O_RAB!BA41-'O_RAB -Vals'!BA41","v":0},{"$f":"O_RAB!BB41-'O_RAB -Vals'!BB41","v":0},{"$f":"O_RAB!BC41-'O_RAB -Vals'!BC41","v":0},{"$f":"O_RAB!BD41-'O_RAB -Vals'!BD41","v":0},{"$f":"O_RAB!BE41-'O_RAB -Vals'!BE41","v":0},{"$f":"O_RAB!BF41-'O_RAB -Vals'!BF41","v":0},{"$f":"O_RAB!BG41-'O_RAB -Vals'!BG41","v":0},{"$f":"O_RAB!BH41-'O_RAB -Vals'!BH41","v":0},{"$f":"O_RAB!BI41-'O_RAB -Vals'!BI41","v":0},{"$f":"O_RAB!BJ41-'O_RAB -Vals'!BJ41","v":0}]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1026","v":"UKATS RAB 2 c/f"},null,{"$f":"C_RAB_UKATS!G1026","v":"£'000 "},{"$f":"C_RAB_UKATS!H1026","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y42-'O_RAB -Vals'!Y42","v":0},null,{"$f":"O_RAB!AA42-'O_RAB -Vals'!AA42","v":0},{"$f":"O_RAB!AB42-'O_RAB -Vals'!AB42","v":0},{"$f":"O_RAB!AC42-'O_RAB -Vals'!AC42","v":0},{"$f":"O_RAB!AD42-'O_RAB -Vals'!AD42","v":0},{"$f":"O_RAB!AE42-'O_RAB -Vals'!AE42","v":0},{"$f":"O_RAB!AF42-'O_RAB -Vals'!AF42","v":0},{"$f":"O_RAB!AG42-'O_RAB -Vals'!AG42","v":0},{"$f":"O_RAB!AH42-'O_RAB -Vals'!AH42","v":0},{"$f":"O_RAB!AI42-'O_RAB -Vals'!AI42","v":0},{"$f":"O_RAB!AJ42-'O_RAB -Vals'!AJ42","v":0},{"$f":"O_RAB!AK42-'O_RAB -Vals'!AK42","v":0},{"$f":"O_RAB!AL42-'O_RAB -Vals'!AL42","v":0},{"$f":"O_RAB!AM42-'O_RAB -Vals'!AM42","v":0},{"$f":"O_RAB!AN42-'O_RAB -Vals'!AN42","v":0},{"$f":"O_RAB!AO42-'O_RAB -Vals'!AO42","v":0},{"$f":"O_RAB!AP42-'O_RAB -Vals'!AP42","v":0},{"$f":"O_RAB!AQ42-'O_RAB -Vals'!AQ42","v":0},{"$f":"O_RAB!AR42-'O_RAB -Vals'!AR42","v":0},{"$f":"O_RAB!AS42-'O_RAB -Vals'!AS42","v":0},{"$f":"O_RAB!AT42-'O_RAB -Vals'!AT42","v":0},{"$f":"O_RAB!AU42-'O_RAB -Vals'!AU42","v":0},{"$f":"O_RAB!AV42-'O_RAB -Vals'!AV42","v":0},{"$f":"O_RAB!AW42-'O_RAB -Vals'!AW42","v":0},{"$f":"O_RAB!AX42-'O_RAB -Vals'!AX42","v":0},{"$f":"O_RAB!AY42-'O_RAB -Vals'!AY42","v":0},{"$f":"O_RAB!AZ42-'O_RAB -Vals'!AZ42","v":0},{"$f":"O_RAB!BA42-'O_RAB -Vals'!BA42","v":0},{"$f":"O_RAB!BB42-'O_RAB -Vals'!BB42","v":0},{"$f":"O_RAB!BC42-'O_RAB -Vals'!BC42","v":0},{"$f":"O_RAB!BD42-'O_RAB -Vals'!BD42","v":0},{"$f":"O_RAB!BE42-'O_RAB -Vals'!BE42","v":0},{"$f":"O_RAB!BF42-'O_RAB -Vals'!BF42","v":0},{"$f":"O_RAB!BG42-'O_RAB -Vals'!BG42","v":0},{"$f":"O_RAB!BH42-'O_RAB -Vals'!BH42","v":0},{"$f":"O_RAB!BI42-'O_RAB -Vals'!BI42","v":0},{"$f":"O_RAB!BJ42-'O_RAB -Vals'!BJ42","v":0}]
[]
["Oceanic"]
[]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E21","v":"Oceanic RAB 1 b/f"},null,{"$f":"C_RAB_Oceanic!G21","v":"£'000 "},{"$f":"C_RAB_Oceanic!H21","v":"Nominal Year BEG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y46-'O_RAB -Vals'!Y46","v":0},null,{"$f":"O_RAB!AA46-'O_RAB -Vals'!AA46","v":0},{"$f":"O_RAB!AB46-'O_RAB -Vals'!AB46","v":0},{"$f":"O_RAB!AC46-'O_RAB -Vals'!AC46","v":0},{"$f":"O_RAB!AD46-'O_RAB -Vals'!AD46","v":0},{"$f":"O_RAB!AE46-'O_RAB -Vals'!AE46","v":0},{"$f":"O_RAB!AF46-'O_RAB -Vals'!AF46","v":0},{"$f":"O_RAB!AG46-'O_RAB -Vals'!AG46","v":0},{"$f":"O_RAB!AH46-'O_RAB -Vals'!AH46","v":0},{"$f":"O_RAB!AI46-'O_RAB -Vals'!AI46","v":0},{"$f":"O_RAB!AJ46-'O_RAB -Vals'!AJ46","v":0},{"$f":"O_RAB!AK46-'O_RAB -Vals'!AK46","v":0},{"$f":"O_RAB!AL46-'O_RAB -Vals'!AL46","v":0},{"$f":"O_RAB!AM46-'O_RAB -Vals'!AM46","v":0},{"$f":"O_RAB!AN46-'O_RAB -Vals'!AN46","v":0},{"$f":"O_RAB!AO46-'O_RAB -Vals'!AO46","v":0},{"$f":"O_RAB!AP46-'O_RAB -Vals'!AP46","v":0},{"$f":"O_RAB!AQ46-'O_RAB -Vals'!AQ46","v":0},{"$f":"O_RAB!AR46-'O_RAB -Vals'!AR46","v":0},{"$f":"O_RAB!AS46-'O_RAB -Vals'!AS46","v":0},{"$f":"O_RAB!AT46-'O_RAB -Vals'!AT46","v":0},{"$f":"O_RAB!AU46-'O_RAB -Vals'!AU46","v":0},{"$f":"O_RAB!AV46-'O_RAB -Vals'!AV46","v":0},{"$f":"O_RAB!AW46-'O_RAB -Vals'!AW46","v":0},{"$f":"O_RAB!AX46-'O_RAB -Vals'!AX46","v":0},{"$f":"O_RAB!AY46-'O_RAB -Vals'!AY46","v":0},{"$f":"O_RAB!AZ46-'O_RAB -Vals'!AZ46","v":0},{"$f":"O_RAB!BA46-'O_RAB -Vals'!BA46","v":0},{"$f":"O_RAB!BB46-'O_RAB -Vals'!BB46","v":0},{"$f":"O_RAB!BC46-'O_RAB -Vals'!BC46","v":0},{"$f":"O_RAB!BD46-'O_RAB -Vals'!BD46","v":0},{"$f":"O_RAB!BE46-'O_RAB -Vals'!BE46","v":0},{"$f":"O_RAB!BF46-'O_RAB -Vals'!BF46","v":0},{"$f":"O_RAB!BG46-'O_RAB -Vals'!BG46","v":0},{"$f":"O_RAB!BH46-'O_RAB -Vals'!BH46","v":0},{"$f":"O_RAB!BI46-'O_RAB -Vals'!BI46","v":0},{"$f":"O_RAB!BJ46-'O_RAB -Vals'!BJ46","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C22","v":0},null,{"$f":"C_RAB_Oceanic!E22 & \" - \" & $A$44","v":"RAB 1 Indexation of prior year closing balance - Oceanic"},null,{"$f":"C_RAB_Oceanic!G22","v":"£'000 "},{"$f":"C_RAB_Oceanic!H22","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y47-'O_RAB -Vals'!Y47","v":0},null,{"$f":"O_RAB!AA47-'O_RAB -Vals'!AA47","v":0},{"$f":"O_RAB!AB47-'O_RAB -Vals'!AB47","v":0},{"$f":"O_RAB!AC47-'O_RAB -Vals'!AC47","v":0},{"$f":"O_RAB!AD47-'O_RAB -Vals'!AD47","v":0},{"$f":"O_RAB!AE47-'O_RAB -Vals'!AE47","v":0},{"$f":"O_RAB!AF47-'O_RAB -Vals'!AF47","v":0},{"$f":"O_RAB!AG47-'O_RAB -Vals'!AG47","v":0},{"$f":"O_RAB!AH47-'O_RAB -Vals'!AH47","v":0},{"$f":"O_RAB!AI47-'O_RAB -Vals'!AI47","v":0},{"$f":"O_RAB!AJ47-'O_RAB -Vals'!AJ47","v":0},{"$f":"O_RAB!AK47-'O_RAB -Vals'!AK47","v":0},{"$f":"O_RAB!AL47-'O_RAB -Vals'!AL47","v":0},{"$f":"O_RAB!AM47-'O_RAB -Vals'!AM47","v":0},{"$f":"O_RAB!AN47-'O_RAB -Vals'!AN47","v":0},{"$f":"O_RAB!AO47-'O_RAB -Vals'!AO47","v":0},{"$f":"O_RAB!AP47-'O_RAB -Vals'!AP47","v":0},{"$f":"O_RAB!AQ47-'O_RAB -Vals'!AQ47","v":0},{"$f":"O_RAB!AR47-'O_RAB -Vals'!AR47","v":0},{"$f":"O_RAB!AS47-'O_RAB -Vals'!AS47","v":0},{"$f":"O_RAB!AT47-'O_RAB -Vals'!AT47","v":0},{"$f":"O_RAB!AU47-'O_RAB -Vals'!AU47","v":0},{"$f":"O_RAB!AV47-'O_RAB -Vals'!AV47","v":0},{"$f":"O_RAB!AW47-'O_RAB -Vals'!AW47","v":0},{"$f":"O_RAB!AX47-'O_RAB -Vals'!AX47","v":0},{"$f":"O_RAB!AY47-'O_RAB -Vals'!AY47","v":0},{"$f":"O_RAB!AZ47-'O_RAB -Vals'!AZ47","v":0},{"$f":"O_RAB!BA47-'O_RAB -Vals'!BA47","v":0},{"$f":"O_RAB!BB47-'O_RAB -Vals'!BB47","v":0},{"$f":"O_RAB!BC47-'O_RAB -Vals'!BC47","v":0},{"$f":"O_RAB!BD47-'O_RAB -Vals'!BD47","v":0},{"$f":"O_RAB!BE47-'O_RAB -Vals'!BE47","v":0},{"$f":"O_RAB!BF47-'O_RAB -Vals'!BF47","v":0},{"$f":"O_RAB!BG47-'O_RAB -Vals'!BG47","v":0},{"$f":"O_RAB!BH47-'O_RAB -Vals'!BH47","v":0},{"$f":"O_RAB!BI47-'O_RAB -Vals'!BI47","v":0},{"$f":"O_RAB!BJ47-'O_RAB -Vals'!BJ47","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C23","v":0},null,{"$f":"C_RAB_Oceanic!E23 & \" - \" & $A$44","v":"RAB 1 Adjustments - Oceanic"},null,{"$f":"C_RAB_Oceanic!G23","v":"£'000 "},{"$f":"C_RAB_Oceanic!H23","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y48-'O_RAB -Vals'!Y48","v":0},null,{"$f":"O_RAB!AA48-'O_RAB -Vals'!AA48","v":0},{"$f":"O_RAB!AB48-'O_RAB -Vals'!AB48","v":0},{"$f":"O_RAB!AC48-'O_RAB -Vals'!AC48","v":0},{"$f":"O_RAB!AD48-'O_RAB -Vals'!AD48","v":0},{"$f":"O_RAB!AE48-'O_RAB -Vals'!AE48","v":0},{"$f":"O_RAB!AF48-'O_RAB -Vals'!AF48","v":0},{"$f":"O_RAB!AG48-'O_RAB -Vals'!AG48","v":0},{"$f":"O_RAB!AH48-'O_RAB -Vals'!AH48","v":0},{"$f":"O_RAB!AI48-'O_RAB -Vals'!AI48","v":0},{"$f":"O_RAB!AJ48-'O_RAB -Vals'!AJ48","v":0},{"$f":"O_RAB!AK48-'O_RAB -Vals'!AK48","v":0},{"$f":"O_RAB!AL48-'O_RAB -Vals'!AL48","v":0},{"$f":"O_RAB!AM48-'O_RAB -Vals'!AM48","v":0},{"$f":"O_RAB!AN48-'O_RAB -Vals'!AN48","v":0},{"$f":"O_RAB!AO48-'O_RAB -Vals'!AO48","v":0},{"$f":"O_RAB!AP48-'O_RAB -Vals'!AP48","v":0},{"$f":"O_RAB!AQ48-'O_RAB -Vals'!AQ48","v":0},{"$f":"O_RAB!AR48-'O_RAB -Vals'!AR48","v":0},{"$f":"O_RAB!AS48-'O_RAB -Vals'!AS48","v":0},{"$f":"O_RAB!AT48-'O_RAB -Vals'!AT48","v":0},{"$f":"O_RAB!AU48-'O_RAB -Vals'!AU48","v":0},{"$f":"O_RAB!AV48-'O_RAB -Vals'!AV48","v":0},{"$f":"O_RAB!AW48-'O_RAB -Vals'!AW48","v":0},{"$f":"O_RAB!AX48-'O_RAB -Vals'!AX48","v":0},{"$f":"O_RAB!AY48-'O_RAB -Vals'!AY48","v":0},{"$f":"O_RAB!AZ48-'O_RAB -Vals'!AZ48","v":0},{"$f":"O_RAB!BA48-'O_RAB -Vals'!BA48","v":0},{"$f":"O_RAB!BB48-'O_RAB -Vals'!BB48","v":0},{"$f":"O_RAB!BC48-'O_RAB -Vals'!BC48","v":0},{"$f":"O_RAB!BD48-'O_RAB -Vals'!BD48","v":0},{"$f":"O_RAB!BE48-'O_RAB -Vals'!BE48","v":0},{"$f":"O_RAB!BF48-'O_RAB -Vals'!BF48","v":0},{"$f":"O_RAB!BG48-'O_RAB -Vals'!BG48","v":0},{"$f":"O_RAB!BH48-'O_RAB -Vals'!BH48","v":0},{"$f":"O_RAB!BI48-'O_RAB -Vals'!BI48","v":0},{"$f":"O_RAB!BJ48-'O_RAB -Vals'!BJ48","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C24","v":"6a"},null,{"$f":"C_RAB_Oceanic!E24 & \" - \" & $A$44","v":"Net capex for year - Oceanic"},null,{"$f":"C_RAB_Oceanic!G24","v":"£'000 "},{"$f":"C_RAB_Oceanic!H24","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y49-'O_RAB -Vals'!Y49","v":0},null,{"$f":"O_RAB!AA49-'O_RAB -Vals'!AA49","v":0},{"$f":"O_RAB!AB49-'O_RAB -Vals'!AB49","v":0},{"$f":"O_RAB!AC49-'O_RAB -Vals'!AC49","v":0},{"$f":"O_RAB!AD49-'O_RAB -Vals'!AD49","v":0},{"$f":"O_RAB!AE49-'O_RAB -Vals'!AE49","v":0},{"$f":"O_RAB!AF49-'O_RAB -Vals'!AF49","v":0},{"$f":"O_RAB!AG49-'O_RAB -Vals'!AG49","v":0},{"$f":"O_RAB!AH49-'O_RAB -Vals'!AH49","v":0},{"$f":"O_RAB!AI49-'O_RAB -Vals'!AI49","v":0},{"$f":"O_RAB!AJ49-'O_RAB -Vals'!AJ49","v":0},{"$f":"O_RAB!AK49-'O_RAB -Vals'!AK49","v":0},{"$f":"O_RAB!AL49-'O_RAB -Vals'!AL49","v":0},{"$f":"O_RAB!AM49-'O_RAB -Vals'!AM49","v":0},{"$f":"O_RAB!AN49-'O_RAB -Vals'!AN49","v":0},{"$f":"O_RAB!AO49-'O_RAB -Vals'!AO49","v":0},{"$f":"O_RAB!AP49-'O_RAB -Vals'!AP49","v":0},{"$f":"O_RAB!AQ49-'O_RAB -Vals'!AQ49","v":0},{"$f":"O_RAB!AR49-'O_RAB -Vals'!AR49","v":0},{"$f":"O_RAB!AS49-'O_RAB -Vals'!AS49","v":0},{"$f":"O_RAB!AT49-'O_RAB -Vals'!AT49","v":0},{"$f":"O_RAB!AU49-'O_RAB -Vals'!AU49","v":0},{"$f":"O_RAB!AV49-'O_RAB -Vals'!AV49","v":0},{"$f":"O_RAB!AW49-'O_RAB -Vals'!AW49","v":0},{"$f":"O_RAB!AX49-'O_RAB -Vals'!AX49","v":0},{"$f":"O_RAB!AY49-'O_RAB -Vals'!AY49","v":0},{"$f":"O_RAB!AZ49-'O_RAB -Vals'!AZ49","v":0},{"$f":"O_RAB!BA49-'O_RAB -Vals'!BA49","v":0},{"$f":"O_RAB!BB49-'O_RAB -Vals'!BB49","v":0},{"$f":"O_RAB!BC49-'O_RAB -Vals'!BC49","v":0},{"$f":"O_RAB!BD49-'O_RAB -Vals'!BD49","v":0},{"$f":"O_RAB!BE49-'O_RAB -Vals'!BE49","v":0},{"$f":"O_RAB!BF49-'O_RAB -Vals'!BF49","v":0},{"$f":"O_RAB!BG49-'O_RAB -Vals'!BG49","v":0},{"$f":"O_RAB!BH49-'O_RAB -Vals'!BH49","v":0},{"$f":"O_RAB!BI49-'O_RAB -Vals'!BI49","v":0},{"$f":"O_RAB!BJ49-'O_RAB -Vals'!BJ49","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C25","v":"6b"},null,{"$f":"C_RAB_Oceanic!E25 & \" - \" & $A$44","v":"Real movements in Working Capital - Oceanic"},null,{"$f":"C_RAB_Oceanic!G25","v":"£'000 "},{"$f":"C_RAB_Oceanic!H25","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y50-'O_RAB -Vals'!Y50","v":0},null,{"$f":"O_RAB!AA50-'O_RAB -Vals'!AA50","v":0},{"$f":"O_RAB!AB50-'O_RAB -Vals'!AB50","v":0},{"$f":"O_RAB!AC50-'O_RAB -Vals'!AC50","v":0},{"$f":"O_RAB!AD50-'O_RAB -Vals'!AD50","v":0},{"$f":"O_RAB!AE50-'O_RAB -Vals'!AE50","v":0},{"$f":"O_RAB!AF50-'O_RAB -Vals'!AF50","v":0},{"$f":"O_RAB!AG50-'O_RAB -Vals'!AG50","v":0},{"$f":"O_RAB!AH50-'O_RAB -Vals'!AH50","v":0},{"$f":"O_RAB!AI50-'O_RAB -Vals'!AI50","v":0},{"$f":"O_RAB!AJ50-'O_RAB -Vals'!AJ50","v":0},{"$f":"O_RAB!AK50-'O_RAB -Vals'!AK50","v":0},{"$f":"O_RAB!AL50-'O_RAB -Vals'!AL50","v":0},{"$f":"O_RAB!AM50-'O_RAB -Vals'!AM50","v":0},{"$f":"O_RAB!AN50-'O_RAB -Vals'!AN50","v":0},{"$f":"O_RAB!AO50-'O_RAB -Vals'!AO50","v":0},{"$f":"O_RAB!AP50-'O_RAB -Vals'!AP50","v":0},{"$f":"O_RAB!AQ50-'O_RAB -Vals'!AQ50","v":0},{"$f":"O_RAB!AR50-'O_RAB -Vals'!AR50","v":0},{"$f":"O_RAB!AS50-'O_RAB -Vals'!AS50","v":0},{"$f":"O_RAB!AT50-'O_RAB -Vals'!AT50","v":0},{"$f":"O_RAB!AU50-'O_RAB -Vals'!AU50","v":0},{"$f":"O_RAB!AV50-'O_RAB -Vals'!AV50","v":0},{"$f":"O_RAB!AW50-'O_RAB -Vals'!AW50","v":0},{"$f":"O_RAB!AX50-'O_RAB -Vals'!AX50","v":0},{"$f":"O_RAB!AY50-'O_RAB -Vals'!AY50","v":0},{"$f":"O_RAB!AZ50-'O_RAB -Vals'!AZ50","v":0},{"$f":"O_RAB!BA50-'O_RAB -Vals'!BA50","v":0},{"$f":"O_RAB!BB50-'O_RAB -Vals'!BB50","v":0},{"$f":"O_RAB!BC50-'O_RAB -Vals'!BC50","v":0},{"$f":"O_RAB!BD50-'O_RAB -Vals'!BD50","v":0},{"$f":"O_RAB!BE50-'O_RAB -Vals'!BE50","v":0},{"$f":"O_RAB!BF50-'O_RAB -Vals'!BF50","v":0},{"$f":"O_RAB!BG50-'O_RAB -Vals'!BG50","v":0},{"$f":"O_RAB!BH50-'O_RAB -Vals'!BH50","v":0},{"$f":"O_RAB!BI50-'O_RAB -Vals'!BI50","v":0},{"$f":"O_RAB!BJ50-'O_RAB -Vals'!BJ50","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C26","v":"6c"},null,{"$f":"C_RAB_Oceanic!E26","v":"Allowed Depreciation for year RAB 1  (Oceanic)"},null,{"$f":"C_RAB_Oceanic!G26","v":"£'000 "},{"$f":"C_RAB_Oceanic!H26","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y51-'O_RAB -Vals'!Y51","v":0},null,{"$f":"O_RAB!AA51-'O_RAB -Vals'!AA51","v":0},{"$f":"O_RAB!AB51-'O_RAB -Vals'!AB51","v":0},{"$f":"O_RAB!AC51-'O_RAB -Vals'!AC51","v":0},{"$f":"O_RAB!AD51-'O_RAB -Vals'!AD51","v":0},{"$f":"O_RAB!AE51-'O_RAB -Vals'!AE51","v":0},{"$f":"O_RAB!AF51-'O_RAB -Vals'!AF51","v":0},{"$f":"O_RAB!AG51-'O_RAB -Vals'!AG51","v":0},{"$f":"O_RAB!AH51-'O_RAB -Vals'!AH51","v":0},{"$f":"O_RAB!AI51-'O_RAB -Vals'!AI51","v":0},{"$f":"O_RAB!AJ51-'O_RAB -Vals'!AJ51","v":0},{"$f":"O_RAB!AK51-'O_RAB -Vals'!AK51","v":0},{"$f":"O_RAB!AL51-'O_RAB -Vals'!AL51","v":0},{"$f":"O_RAB!AM51-'O_RAB -Vals'!AM51","v":0},{"$f":"O_RAB!AN51-'O_RAB -Vals'!AN51","v":0},{"$f":"O_RAB!AO51-'O_RAB -Vals'!AO51","v":0},{"$f":"O_RAB!AP51-'O_RAB -Vals'!AP51","v":0},{"$f":"O_RAB!AQ51-'O_RAB -Vals'!AQ51","v":0},{"$f":"O_RAB!AR51-'O_RAB -Vals'!AR51","v":0},{"$f":"O_RAB!AS51-'O_RAB -Vals'!AS51","v":0},{"$f":"O_RAB!AT51-'O_RAB -Vals'!AT51","v":0},{"$f":"O_RAB!AU51-'O_RAB -Vals'!AU51","v":0},{"$f":"O_RAB!AV51-'O_RAB -Vals'!AV51","v":0},{"$f":"O_RAB!AW51-'O_RAB -Vals'!AW51","v":0},{"$f":"O_RAB!AX51-'O_RAB -Vals'!AX51","v":0},{"$f":"O_RAB!AY51-'O_RAB -Vals'!AY51","v":0},{"$f":"O_RAB!AZ51-'O_RAB -Vals'!AZ51","v":0},{"$f":"O_RAB!BA51-'O_RAB -Vals'!BA51","v":0},{"$f":"O_RAB!BB51-'O_RAB -Vals'!BB51","v":0},{"$f":"O_RAB!BC51-'O_RAB -Vals'!BC51","v":0},{"$f":"O_RAB!BD51-'O_RAB -Vals'!BD51","v":0},{"$f":"O_RAB!BE51-'O_RAB -Vals'!BE51","v":0},{"$f":"O_RAB!BF51-'O_RAB -Vals'!BF51","v":0},{"$f":"O_RAB!BG51-'O_RAB -Vals'!BG51","v":0},{"$f":"O_RAB!BH51-'O_RAB -Vals'!BH51","v":0},{"$f":"O_RAB!BI51-'O_RAB -Vals'!BI51","v":0},{"$f":"O_RAB!BJ51-'O_RAB -Vals'!BJ51","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C27","v":"6d"},null,{"$f":"C_RAB_Oceanic!E27","v":"Backlog adjustment to Depreciation for year (Oceanic)"},null,{"$f":"C_RAB_Oceanic!G27","v":"£'000 "},{"$f":"C_RAB_Oceanic!H27","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y52-'O_RAB -Vals'!Y52","v":0},null,{"$f":"O_RAB!AA52-'O_RAB -Vals'!AA52","v":0},{"$f":"O_RAB!AB52-'O_RAB -Vals'!AB52","v":0},{"$f":"O_RAB!AC52-'O_RAB -Vals'!AC52","v":0},{"$f":"O_RAB!AD52-'O_RAB -Vals'!AD52","v":0},{"$f":"O_RAB!AE52-'O_RAB -Vals'!AE52","v":0},{"$f":"O_RAB!AF52-'O_RAB -Vals'!AF52","v":0},{"$f":"O_RAB!AG52-'O_RAB -Vals'!AG52","v":0},{"$f":"O_RAB!AH52-'O_RAB -Vals'!AH52","v":0},{"$f":"O_RAB!AI52-'O_RAB -Vals'!AI52","v":0},{"$f":"O_RAB!AJ52-'O_RAB -Vals'!AJ52","v":0},{"$f":"O_RAB!AK52-'O_RAB -Vals'!AK52","v":0},{"$f":"O_RAB!AL52-'O_RAB -Vals'!AL52","v":0},{"$f":"O_RAB!AM52-'O_RAB -Vals'!AM52","v":0},{"$f":"O_RAB!AN52-'O_RAB -Vals'!AN52","v":0},{"$f":"O_RAB!AO52-'O_RAB -Vals'!AO52","v":0},{"$f":"O_RAB!AP52-'O_RAB -Vals'!AP52","v":0},{"$f":"O_RAB!AQ52-'O_RAB -Vals'!AQ52","v":0},{"$f":"O_RAB!AR52-'O_RAB -Vals'!AR52","v":0},{"$f":"O_RAB!AS52-'O_RAB -Vals'!AS52","v":0},{"$f":"O_RAB!AT52-'O_RAB -Vals'!AT52","v":0},{"$f":"O_RAB!AU52-'O_RAB -Vals'!AU52","v":0},{"$f":"O_RAB!AV52-'O_RAB -Vals'!AV52","v":0},{"$f":"O_RAB!AW52-'O_RAB -Vals'!AW52","v":0},{"$f":"O_RAB!AX52-'O_RAB -Vals'!AX52","v":0},{"$f":"O_RAB!AY52-'O_RAB -Vals'!AY52","v":0},{"$f":"O_RAB!AZ52-'O_RAB -Vals'!AZ52","v":0},{"$f":"O_RAB!BA52-'O_RAB -Vals'!BA52","v":0},{"$f":"O_RAB!BB52-'O_RAB -Vals'!BB52","v":0},{"$f":"O_RAB!BC52-'O_RAB -Vals'!BC52","v":0},{"$f":"O_RAB!BD52-'O_RAB -Vals'!BD52","v":0},{"$f":"O_RAB!BE52-'O_RAB -Vals'!BE52","v":0},{"$f":"O_RAB!BF52-'O_RAB -Vals'!BF52","v":0},{"$f":"O_RAB!BG52-'O_RAB -Vals'!BG52","v":0},{"$f":"O_RAB!BH52-'O_RAB -Vals'!BH52","v":0},{"$f":"O_RAB!BI52-'O_RAB -Vals'!BI52","v":0},{"$f":"O_RAB!BJ52-'O_RAB -Vals'!BJ52","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C28","v":"6e"},null,{"$f":"C_RAB_Oceanic!E28 & \" - \" & $A$44","v":"Pension Contribution Variance for Calendar Year - calculated - Oceanic"},null,{"$f":"C_RAB_Oceanic!G28","v":"£'000 "},{"$f":"C_RAB_Oceanic!H28","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y53-'O_RAB -Vals'!Y53","v":0},null,{"$f":"O_RAB!AA53-'O_RAB -Vals'!AA53","v":0},{"$f":"O_RAB!AB53-'O_RAB -Vals'!AB53","v":0},{"$f":"O_RAB!AC53-'O_RAB -Vals'!AC53","v":0},{"$f":"O_RAB!AD53-'O_RAB -Vals'!AD53","v":0},{"$f":"O_RAB!AE53-'O_RAB -Vals'!AE53","v":0},{"$f":"O_RAB!AF53-'O_RAB -Vals'!AF53","v":0},{"$f":"O_RAB!AG53-'O_RAB -Vals'!AG53","v":0},{"$f":"O_RAB!AH53-'O_RAB -Vals'!AH53","v":0},{"$f":"O_RAB!AI53-'O_RAB -Vals'!AI53","v":0},{"$f":"O_RAB!AJ53-'O_RAB -Vals'!AJ53","v":0},{"$f":"O_RAB!AK53-'O_RAB -Vals'!AK53","v":0},{"$f":"O_RAB!AL53-'O_RAB -Vals'!AL53","v":0},{"$f":"O_RAB!AM53-'O_RAB -Vals'!AM53","v":0},{"$f":"O_RAB!AN53-'O_RAB -Vals'!AN53","v":0},{"$f":"O_RAB!AO53-'O_RAB -Vals'!AO53","v":0},{"$f":"O_RAB!AP53-'O_RAB -Vals'!AP53","v":0},{"$f":"O_RAB!AQ53-'O_RAB -Vals'!AQ53","v":0},{"$f":"O_RAB!AR53-'O_RAB -Vals'!AR53","v":0},{"$f":"O_RAB!AS53-'O_RAB -Vals'!AS53","v":0},{"$f":"O_RAB!AT53-'O_RAB -Vals'!AT53","v":0},{"$f":"O_RAB!AU53-'O_RAB -Vals'!AU53","v":0},{"$f":"O_RAB!AV53-'O_RAB -Vals'!AV53","v":0},{"$f":"O_RAB!AW53-'O_RAB -Vals'!AW53","v":0},{"$f":"O_RAB!AX53-'O_RAB -Vals'!AX53","v":0},{"$f":"O_RAB!AY53-'O_RAB -Vals'!AY53","v":0},{"$f":"O_RAB!AZ53-'O_RAB -Vals'!AZ53","v":0},{"$f":"O_RAB!BA53-'O_RAB -Vals'!BA53","v":0},{"$f":"O_RAB!BB53-'O_RAB -Vals'!BB53","v":0},{"$f":"O_RAB!BC53-'O_RAB -Vals'!BC53","v":0},{"$f":"O_RAB!BD53-'O_RAB -Vals'!BD53","v":0},{"$f":"O_RAB!BE53-'O_RAB -Vals'!BE53","v":0},{"$f":"O_RAB!BF53-'O_RAB -Vals'!BF53","v":0},{"$f":"O_RAB!BG53-'O_RAB -Vals'!BG53","v":0},{"$f":"O_RAB!BH53-'O_RAB -Vals'!BH53","v":0},{"$f":"O_RAB!BI53-'O_RAB -Vals'!BI53","v":0},{"$f":"O_RAB!BJ53-'O_RAB -Vals'!BJ53","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C29","v":"6f"},null,{"$f":"C_RAB_Oceanic!E29 & \" - \" & $A$44","v":"RPI-CPI wedge variance adjustment - Oceanic"},null,{"$f":"C_RAB_Oceanic!G29","v":"£'000 "},{"$f":"C_RAB_Oceanic!H29","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y54-'O_RAB -Vals'!Y54","v":0},null,{"$f":"O_RAB!AA54-'O_RAB -Vals'!AA54","v":0},{"$f":"O_RAB!AB54-'O_RAB -Vals'!AB54","v":0},{"$f":"O_RAB!AC54-'O_RAB -Vals'!AC54","v":0},{"$f":"O_RAB!AD54-'O_RAB -Vals'!AD54","v":0},{"$f":"O_RAB!AE54-'O_RAB -Vals'!AE54","v":0},{"$f":"O_RAB!AF54-'O_RAB -Vals'!AF54","v":0},{"$f":"O_RAB!AG54-'O_RAB -Vals'!AG54","v":0},{"$f":"O_RAB!AH54-'O_RAB -Vals'!AH54","v":0},{"$f":"O_RAB!AI54-'O_RAB -Vals'!AI54","v":0},{"$f":"O_RAB!AJ54-'O_RAB -Vals'!AJ54","v":0},{"$f":"O_RAB!AK54-'O_RAB -Vals'!AK54","v":0},{"$f":"O_RAB!AL54-'O_RAB -Vals'!AL54","v":0},{"$f":"O_RAB!AM54-'O_RAB -Vals'!AM54","v":0},{"$f":"O_RAB!AN54-'O_RAB -Vals'!AN54","v":0},{"$f":"O_RAB!AO54-'O_RAB -Vals'!AO54","v":0},{"$f":"O_RAB!AP54-'O_RAB -Vals'!AP54","v":0},{"$f":"O_RAB!AQ54-'O_RAB -Vals'!AQ54","v":0},{"$f":"O_RAB!AR54-'O_RAB -Vals'!AR54","v":0},{"$f":"O_RAB!AS54-'O_RAB -Vals'!AS54","v":0},{"$f":"O_RAB!AT54-'O_RAB -Vals'!AT54","v":0},{"$f":"O_RAB!AU54-'O_RAB -Vals'!AU54","v":0},{"$f":"O_RAB!AV54-'O_RAB -Vals'!AV54","v":0},{"$f":"O_RAB!AW54-'O_RAB -Vals'!AW54","v":0},{"$f":"O_RAB!AX54-'O_RAB -Vals'!AX54","v":0},{"$f":"O_RAB!AY54-'O_RAB -Vals'!AY54","v":0},{"$f":"O_RAB!AZ54-'O_RAB -Vals'!AZ54","v":0},{"$f":"O_RAB!BA54-'O_RAB -Vals'!BA54","v":0},{"$f":"O_RAB!BB54-'O_RAB -Vals'!BB54","v":0},{"$f":"O_RAB!BC54-'O_RAB -Vals'!BC54","v":0},{"$f":"O_RAB!BD54-'O_RAB -Vals'!BD54","v":0},{"$f":"O_RAB!BE54-'O_RAB -Vals'!BE54","v":0},{"$f":"O_RAB!BF54-'O_RAB -Vals'!BF54","v":0},{"$f":"O_RAB!BG54-'O_RAB -Vals'!BG54","v":0},{"$f":"O_RAB!BH54-'O_RAB -Vals'!BH54","v":0},{"$f":"O_RAB!BI54-'O_RAB -Vals'!BI54","v":0},{"$f":"O_RAB!BJ54-'O_RAB -Vals'!BJ54","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C30","v":"6g"},null,{"$f":"C_RAB_Oceanic!E30 & \" - \" & $A$44","v":"Capitalised financing costs - Oceanic"},null,{"$f":"C_RAB_Oceanic!G30","v":"£'000 "},{"$f":"C_RAB_Oceanic!H30","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y55-'O_RAB -Vals'!Y55","v":0},null,{"$f":"O_RAB!AA55-'O_RAB -Vals'!AA55","v":0},{"$f":"O_RAB!AB55-'O_RAB -Vals'!AB55","v":0},{"$f":"O_RAB!AC55-'O_RAB -Vals'!AC55","v":0},{"$f":"O_RAB!AD55-'O_RAB -Vals'!AD55","v":0},{"$f":"O_RAB!AE55-'O_RAB -Vals'!AE55","v":0},{"$f":"O_RAB!AF55-'O_RAB -Vals'!AF55","v":0},{"$f":"O_RAB!AG55-'O_RAB -Vals'!AG55","v":0},{"$f":"O_RAB!AH55-'O_RAB -Vals'!AH55","v":0},{"$f":"O_RAB!AI55-'O_RAB -Vals'!AI55","v":0},{"$f":"O_RAB!AJ55-'O_RAB -Vals'!AJ55","v":0},{"$f":"O_RAB!AK55-'O_RAB -Vals'!AK55","v":0},{"$f":"O_RAB!AL55-'O_RAB -Vals'!AL55","v":0},{"$f":"O_RAB!AM55-'O_RAB -Vals'!AM55","v":0},{"$f":"O_RAB!AN55-'O_RAB -Vals'!AN55","v":0},{"$f":"O_RAB!AO55-'O_RAB -Vals'!AO55","v":0},{"$f":"O_RAB!AP55-'O_RAB -Vals'!AP55","v":0},{"$f":"O_RAB!AQ55-'O_RAB -Vals'!AQ55","v":0},{"$f":"O_RAB!AR55-'O_RAB -Vals'!AR55","v":0},{"$f":"O_RAB!AS55-'O_RAB -Vals'!AS55","v":0},{"$f":"O_RAB!AT55-'O_RAB -Vals'!AT55","v":0},{"$f":"O_RAB!AU55-'O_RAB -Vals'!AU55","v":0},{"$f":"O_RAB!AV55-'O_RAB -Vals'!AV55","v":0},{"$f":"O_RAB!AW55-'O_RAB -Vals'!AW55","v":0},{"$f":"O_RAB!AX55-'O_RAB -Vals'!AX55","v":0},{"$f":"O_RAB!AY55-'O_RAB -Vals'!AY55","v":0},{"$f":"O_RAB!AZ55-'O_RAB -Vals'!AZ55","v":0},{"$f":"O_RAB!BA55-'O_RAB -Vals'!BA55","v":0},{"$f":"O_RAB!BB55-'O_RAB -Vals'!BB55","v":0},{"$f":"O_RAB!BC55-'O_RAB -Vals'!BC55","v":0},{"$f":"O_RAB!BD55-'O_RAB -Vals'!BD55","v":0},{"$f":"O_RAB!BE55-'O_RAB -Vals'!BE55","v":0},{"$f":"O_RAB!BF55-'O_RAB -Vals'!BF55","v":0},{"$f":"O_RAB!BG55-'O_RAB -Vals'!BG55","v":0},{"$f":"O_RAB!BH55-'O_RAB -Vals'!BH55","v":0},{"$f":"O_RAB!BI55-'O_RAB -Vals'!BI55","v":0},{"$f":"O_RAB!BJ55-'O_RAB -Vals'!BJ55","v":0}]
[null,null,{"$f":"C_RAB_Oceanic!C31","v":"6h"},null,{"$f":"C_RAB_Oceanic!E31 & \" - \" & $A$44","v":"Prior Reporting Period Tax clawback  - Oceanic - nominal - Oceanic"},null,{"$f":"C_RAB_Oceanic!G31","v":"£'000 "},{"$f":"C_RAB_Oceanic!H31","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y56-'O_RAB -Vals'!Y56","v":0},null,{"$f":"O_RAB!AA56-'O_RAB -Vals'!AA56","v":0},{"$f":"O_RAB!AB56-'O_RAB -Vals'!AB56","v":0},{"$f":"O_RAB!AC56-'O_RAB -Vals'!AC56","v":0},{"$f":"O_RAB!AD56-'O_RAB -Vals'!AD56","v":0},{"$f":"O_RAB!AE56-'O_RAB -Vals'!AE56","v":0},{"$f":"O_RAB!AF56-'O_RAB -Vals'!AF56","v":0},{"$f":"O_RAB!AG56-'O_RAB -Vals'!AG56","v":0},{"$f":"O_RAB!AH56-'O_RAB -Vals'!AH56","v":0},{"$f":"O_RAB!AI56-'O_RAB -Vals'!AI56","v":0},{"$f":"O_RAB!AJ56-'O_RAB -Vals'!AJ56","v":0},{"$f":"O_RAB!AK56-'O_RAB -Vals'!AK56","v":0},{"$f":"O_RAB!AL56-'O_RAB -Vals'!AL56","v":0},{"$f":"O_RAB!AM56-'O_RAB -Vals'!AM56","v":0},{"$f":"O_RAB!AN56-'O_RAB -Vals'!AN56","v":0},{"$f":"O_RAB!AO56-'O_RAB -Vals'!AO56","v":0},{"$f":"O_RAB!AP56-'O_RAB -Vals'!AP56","v":0},{"$f":"O_RAB!AQ56-'O_RAB -Vals'!AQ56","v":0},{"$f":"O_RAB!AR56-'O_RAB -Vals'!AR56","v":0},{"$f":"O_RAB!AS56-'O_RAB -Vals'!AS56","v":0},{"$f":"O_RAB!AT56-'O_RAB -Vals'!AT56","v":0},{"$f":"O_RAB!AU56-'O_RAB -Vals'!AU56","v":0},{"$f":"O_RAB!AV56-'O_RAB -Vals'!AV56","v":0},{"$f":"O_RAB!AW56-'O_RAB -Vals'!AW56","v":0},{"$f":"O_RAB!AX56-'O_RAB -Vals'!AX56","v":0},{"$f":"O_RAB!AY56-'O_RAB -Vals'!AY56","v":0},{"$f":"O_RAB!AZ56-'O_RAB -Vals'!AZ56","v":0},{"$f":"O_RAB!BA56-'O_RAB -Vals'!BA56","v":0},{"$f":"O_RAB!BB56-'O_RAB -Vals'!BB56","v":0},{"$f":"O_RAB!BC56-'O_RAB -Vals'!BC56","v":0},{"$f":"O_RAB!BD56-'O_RAB -Vals'!BD56","v":0},{"$f":"O_RAB!BE56-'O_RAB -Vals'!BE56","v":0},{"$f":"O_RAB!BF56-'O_RAB -Vals'!BF56","v":0},{"$f":"O_RAB!BG56-'O_RAB -Vals'!BG56","v":0},{"$f":"O_RAB!BH56-'O_RAB -Vals'!BH56","v":0},{"$f":"O_RAB!BI56-'O_RAB -Vals'!BI56","v":0},{"$f":"O_RAB!BJ56-'O_RAB -Vals'!BJ56","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E32","v":"Oceanic RAB 1 c/f"},null,{"$f":"C_RAB_Oceanic!G32","v":"£'000 "},{"$f":"C_RAB_Oceanic!H32","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y57-'O_RAB -Vals'!Y57","v":0},null,{"$f":"O_RAB!AA57-'O_RAB -Vals'!AA57","v":0},{"$f":"O_RAB!AB57-'O_RAB -Vals'!AB57","v":0},{"$f":"O_RAB!AC57-'O_RAB -Vals'!AC57","v":0},{"$f":"O_RAB!AD57-'O_RAB -Vals'!AD57","v":0},{"$f":"O_RAB!AE57-'O_RAB -Vals'!AE57","v":0},{"$f":"O_RAB!AF57-'O_RAB -Vals'!AF57","v":0},{"$f":"O_RAB!AG57-'O_RAB -Vals'!AG57","v":0},{"$f":"O_RAB!AH57-'O_RAB -Vals'!AH57","v":0},{"$f":"O_RAB!AI57-'O_RAB -Vals'!AI57","v":0},{"$f":"O_RAB!AJ57-'O_RAB -Vals'!AJ57","v":0},{"$f":"O_RAB!AK57-'O_RAB -Vals'!AK57","v":0},{"$f":"O_RAB!AL57-'O_RAB -Vals'!AL57","v":0},{"$f":"O_RAB!AM57-'O_RAB -Vals'!AM57","v":0},{"$f":"O_RAB!AN57-'O_RAB -Vals'!AN57","v":0},{"$f":"O_RAB!AO57-'O_RAB -Vals'!AO57","v":0},{"$f":"O_RAB!AP57-'O_RAB -Vals'!AP57","v":0},{"$f":"O_RAB!AQ57-'O_RAB -Vals'!AQ57","v":0},{"$f":"O_RAB!AR57-'O_RAB -Vals'!AR57","v":0},{"$f":"O_RAB!AS57-'O_RAB -Vals'!AS57","v":0},{"$f":"O_RAB!AT57-'O_RAB -Vals'!AT57","v":0},{"$f":"O_RAB!AU57-'O_RAB -Vals'!AU57","v":0},{"$f":"O_RAB!AV57-'O_RAB -Vals'!AV57","v":0},{"$f":"O_RAB!AW57-'O_RAB -Vals'!AW57","v":0},{"$f":"O_RAB!AX57-'O_RAB -Vals'!AX57","v":0},{"$f":"O_RAB!AY57-'O_RAB -Vals'!AY57","v":0},{"$f":"O_RAB!AZ57-'O_RAB -Vals'!AZ57","v":0},{"$f":"O_RAB!BA57-'O_RAB -Vals'!BA57","v":0},{"$f":"O_RAB!BB57-'O_RAB -Vals'!BB57","v":0},{"$f":"O_RAB!BC57-'O_RAB -Vals'!BC57","v":0},{"$f":"O_RAB!BD57-'O_RAB -Vals'!BD57","v":0},{"$f":"O_RAB!BE57-'O_RAB -Vals'!BE57","v":0},{"$f":"O_RAB!BF57-'O_RAB -Vals'!BF57","v":0},{"$f":"O_RAB!BG57-'O_RAB -Vals'!BG57","v":0},{"$f":"O_RAB!BH57-'O_RAB -Vals'!BH57","v":0},{"$f":"O_RAB!BI57-'O_RAB -Vals'!BI57","v":0},{"$f":"O_RAB!BJ57-'O_RAB -Vals'!BJ57","v":0}]
[]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E523","v":"Oceanic RAB 2 b/f"},null,{"$f":"C_RAB_Oceanic!G523","v":"£'000 "},{"$f":"C_RAB_Oceanic!H523","v":"Nominal Year BEG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y59-'O_RAB -Vals'!Y59","v":0},null,{"$f":"O_RAB!AA59-'O_RAB -Vals'!AA59","v":0},{"$f":"O_RAB!AB59-'O_RAB -Vals'!AB59","v":0},{"$f":"O_RAB!AC59-'O_RAB -Vals'!AC59","v":0},{"$f":"O_RAB!AD59-'O_RAB -Vals'!AD59","v":0},{"$f":"O_RAB!AE59-'O_RAB -Vals'!AE59","v":0},{"$f":"O_RAB!AF59-'O_RAB -Vals'!AF59","v":0},{"$f":"O_RAB!AG59-'O_RAB -Vals'!AG59","v":0},{"$f":"O_RAB!AH59-'O_RAB -Vals'!AH59","v":0},{"$f":"O_RAB!AI59-'O_RAB -Vals'!AI59","v":0},{"$f":"O_RAB!AJ59-'O_RAB -Vals'!AJ59","v":0},{"$f":"O_RAB!AK59-'O_RAB -Vals'!AK59","v":0},{"$f":"O_RAB!AL59-'O_RAB -Vals'!AL59","v":0},{"$f":"O_RAB!AM59-'O_RAB -Vals'!AM59","v":0},{"$f":"O_RAB!AN59-'O_RAB -Vals'!AN59","v":0},{"$f":"O_RAB!AO59-'O_RAB -Vals'!AO59","v":0},{"$f":"O_RAB!AP59-'O_RAB -Vals'!AP59","v":0},{"$f":"O_RAB!AQ59-'O_RAB -Vals'!AQ59","v":0},{"$f":"O_RAB!AR59-'O_RAB -Vals'!AR59","v":0},{"$f":"O_RAB!AS59-'O_RAB -Vals'!AS59","v":0},{"$f":"O_RAB!AT59-'O_RAB -Vals'!AT59","v":0},{"$f":"O_RAB!AU59-'O_RAB -Vals'!AU59","v":0},{"$f":"O_RAB!AV59-'O_RAB -Vals'!AV59","v":0},{"$f":"O_RAB!AW59-'O_RAB -Vals'!AW59","v":0},{"$f":"O_RAB!AX59-'O_RAB -Vals'!AX59","v":0},{"$f":"O_RAB!AY59-'O_RAB -Vals'!AY59","v":0},{"$f":"O_RAB!AZ59-'O_RAB -Vals'!AZ59","v":0},{"$f":"O_RAB!BA59-'O_RAB -Vals'!BA59","v":0},{"$f":"O_RAB!BB59-'O_RAB -Vals'!BB59","v":0},{"$f":"O_RAB!BC59-'O_RAB -Vals'!BC59","v":0},{"$f":"O_RAB!BD59-'O_RAB -Vals'!BD59","v":0},{"$f":"O_RAB!BE59-'O_RAB -Vals'!BE59","v":0},{"$f":"O_RAB!BF59-'O_RAB -Vals'!BF59","v":0},{"$f":"O_RAB!BG59-'O_RAB -Vals'!BG59","v":0},{"$f":"O_RAB!BH59-'O_RAB -Vals'!BH59","v":0},{"$f":"O_RAB!BI59-'O_RAB -Vals'!BI59","v":0},{"$f":"O_RAB!BJ59-'O_RAB -Vals'!BJ59","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E524 & \" - \" & $A$44","v":"RAB 2 Indexation of prior year closing balance - Oceanic"},null,{"$f":"C_RAB_Oceanic!G524","v":"£'000 "},{"$f":"C_RAB_Oceanic!H524","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y60-'O_RAB -Vals'!Y60","v":0},null,{"$f":"O_RAB!AA60-'O_RAB -Vals'!AA60","v":0},{"$f":"O_RAB!AB60-'O_RAB -Vals'!AB60","v":0},{"$f":"O_RAB!AC60-'O_RAB -Vals'!AC60","v":0},{"$f":"O_RAB!AD60-'O_RAB -Vals'!AD60","v":0},{"$f":"O_RAB!AE60-'O_RAB -Vals'!AE60","v":0},{"$f":"O_RAB!AF60-'O_RAB -Vals'!AF60","v":0},{"$f":"O_RAB!AG60-'O_RAB -Vals'!AG60","v":0},{"$f":"O_RAB!AH60-'O_RAB -Vals'!AH60","v":0},{"$f":"O_RAB!AI60-'O_RAB -Vals'!AI60","v":0},{"$f":"O_RAB!AJ60-'O_RAB -Vals'!AJ60","v":0},{"$f":"O_RAB!AK60-'O_RAB -Vals'!AK60","v":0},{"$f":"O_RAB!AL60-'O_RAB -Vals'!AL60","v":0},{"$f":"O_RAB!AM60-'O_RAB -Vals'!AM60","v":0},{"$f":"O_RAB!AN60-'O_RAB -Vals'!AN60","v":0},{"$f":"O_RAB!AO60-'O_RAB -Vals'!AO60","v":0},{"$f":"O_RAB!AP60-'O_RAB -Vals'!AP60","v":0},{"$f":"O_RAB!AQ60-'O_RAB -Vals'!AQ60","v":0},{"$f":"O_RAB!AR60-'O_RAB -Vals'!AR60","v":0},{"$f":"O_RAB!AS60-'O_RAB -Vals'!AS60","v":0},{"$f":"O_RAB!AT60-'O_RAB -Vals'!AT60","v":0},{"$f":"O_RAB!AU60-'O_RAB -Vals'!AU60","v":0},{"$f":"O_RAB!AV60-'O_RAB -Vals'!AV60","v":0},{"$f":"O_RAB!AW60-'O_RAB -Vals'!AW60","v":0},{"$f":"O_RAB!AX60-'O_RAB -Vals'!AX60","v":0},{"$f":"O_RAB!AY60-'O_RAB -Vals'!AY60","v":0},{"$f":"O_RAB!AZ60-'O_RAB -Vals'!AZ60","v":0},{"$f":"O_RAB!BA60-'O_RAB -Vals'!BA60","v":0},{"$f":"O_RAB!BB60-'O_RAB -Vals'!BB60","v":0},{"$f":"O_RAB!BC60-'O_RAB -Vals'!BC60","v":0},{"$f":"O_RAB!BD60-'O_RAB -Vals'!BD60","v":0},{"$f":"O_RAB!BE60-'O_RAB -Vals'!BE60","v":0},{"$f":"O_RAB!BF60-'O_RAB -Vals'!BF60","v":0},{"$f":"O_RAB!BG60-'O_RAB -Vals'!BG60","v":0},{"$f":"O_RAB!BH60-'O_RAB -Vals'!BH60","v":0},{"$f":"O_RAB!BI60-'O_RAB -Vals'!BI60","v":0},{"$f":"O_RAB!BJ60-'O_RAB -Vals'!BJ60","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E525 & \" - \" & $A$44","v":"RAB 2 Adjustments - Oceanic"},null,{"$f":"C_RAB_Oceanic!G525","v":"£'000 "},{"$f":"C_RAB_Oceanic!H525","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y61-'O_RAB -Vals'!Y61","v":0},null,{"$f":"O_RAB!AA61-'O_RAB -Vals'!AA61","v":0},{"$f":"O_RAB!AB61-'O_RAB -Vals'!AB61","v":0},{"$f":"O_RAB!AC61-'O_RAB -Vals'!AC61","v":0},{"$f":"O_RAB!AD61-'O_RAB -Vals'!AD61","v":0},{"$f":"O_RAB!AE61-'O_RAB -Vals'!AE61","v":0},{"$f":"O_RAB!AF61-'O_RAB -Vals'!AF61","v":0},{"$f":"O_RAB!AG61-'O_RAB -Vals'!AG61","v":0},{"$f":"O_RAB!AH61-'O_RAB -Vals'!AH61","v":0},{"$f":"O_RAB!AI61-'O_RAB -Vals'!AI61","v":0},{"$f":"O_RAB!AJ61-'O_RAB -Vals'!AJ61","v":0},{"$f":"O_RAB!AK61-'O_RAB -Vals'!AK61","v":0},{"$f":"O_RAB!AL61-'O_RAB -Vals'!AL61","v":0},{"$f":"O_RAB!AM61-'O_RAB -Vals'!AM61","v":0},{"$f":"O_RAB!AN61-'O_RAB -Vals'!AN61","v":0},{"$f":"O_RAB!AO61-'O_RAB -Vals'!AO61","v":0},{"$f":"O_RAB!AP61-'O_RAB -Vals'!AP61","v":0},{"$f":"O_RAB!AQ61-'O_RAB -Vals'!AQ61","v":0},{"$f":"O_RAB!AR61-'O_RAB -Vals'!AR61","v":0},{"$f":"O_RAB!AS61-'O_RAB -Vals'!AS61","v":0},{"$f":"O_RAB!AT61-'O_RAB -Vals'!AT61","v":0},{"$f":"O_RAB!AU61-'O_RAB -Vals'!AU61","v":0},{"$f":"O_RAB!AV61-'O_RAB -Vals'!AV61","v":0},{"$f":"O_RAB!AW61-'O_RAB -Vals'!AW61","v":0},{"$f":"O_RAB!AX61-'O_RAB -Vals'!AX61","v":0},{"$f":"O_RAB!AY61-'O_RAB -Vals'!AY61","v":0},{"$f":"O_RAB!AZ61-'O_RAB -Vals'!AZ61","v":0},{"$f":"O_RAB!BA61-'O_RAB -Vals'!BA61","v":0},{"$f":"O_RAB!BB61-'O_RAB -Vals'!BB61","v":0},{"$f":"O_RAB!BC61-'O_RAB -Vals'!BC61","v":0},{"$f":"O_RAB!BD61-'O_RAB -Vals'!BD61","v":0},{"$f":"O_RAB!BE61-'O_RAB -Vals'!BE61","v":0},{"$f":"O_RAB!BF61-'O_RAB -Vals'!BF61","v":0},{"$f":"O_RAB!BG61-'O_RAB -Vals'!BG61","v":0},{"$f":"O_RAB!BH61-'O_RAB -Vals'!BH61","v":0},{"$f":"O_RAB!BI61-'O_RAB -Vals'!BI61","v":0},{"$f":"O_RAB!BJ61-'O_RAB -Vals'!BJ61","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E526 & \" - \" & $A$44","v":"Net Capex for year - RAB 2 - Oceanic"},null,{"$f":"C_RAB_Oceanic!G526","v":"£'000 "},{"$f":"C_RAB_Oceanic!H526","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y62-'O_RAB -Vals'!Y62","v":0},null,{"$f":"O_RAB!AA62-'O_RAB -Vals'!AA62","v":0},{"$f":"O_RAB!AB62-'O_RAB -Vals'!AB62","v":0},{"$f":"O_RAB!AC62-'O_RAB -Vals'!AC62","v":0},{"$f":"O_RAB!AD62-'O_RAB -Vals'!AD62","v":0},{"$f":"O_RAB!AE62-'O_RAB -Vals'!AE62","v":0},{"$f":"O_RAB!AF62-'O_RAB -Vals'!AF62","v":0},{"$f":"O_RAB!AG62-'O_RAB -Vals'!AG62","v":0},{"$f":"O_RAB!AH62-'O_RAB -Vals'!AH62","v":0},{"$f":"O_RAB!AI62-'O_RAB -Vals'!AI62","v":0},{"$f":"O_RAB!AJ62-'O_RAB -Vals'!AJ62","v":0},{"$f":"O_RAB!AK62-'O_RAB -Vals'!AK62","v":0},{"$f":"O_RAB!AL62-'O_RAB -Vals'!AL62","v":0},{"$f":"O_RAB!AM62-'O_RAB -Vals'!AM62","v":0},{"$f":"O_RAB!AN62-'O_RAB -Vals'!AN62","v":0},{"$f":"O_RAB!AO62-'O_RAB -Vals'!AO62","v":0},{"$f":"O_RAB!AP62-'O_RAB -Vals'!AP62","v":0},{"$f":"O_RAB!AQ62-'O_RAB -Vals'!AQ62","v":0},{"$f":"O_RAB!AR62-'O_RAB -Vals'!AR62","v":0},{"$f":"O_RAB!AS62-'O_RAB -Vals'!AS62","v":0},{"$f":"O_RAB!AT62-'O_RAB -Vals'!AT62","v":0},{"$f":"O_RAB!AU62-'O_RAB -Vals'!AU62","v":0},{"$f":"O_RAB!AV62-'O_RAB -Vals'!AV62","v":0},{"$f":"O_RAB!AW62-'O_RAB -Vals'!AW62","v":0},{"$f":"O_RAB!AX62-'O_RAB -Vals'!AX62","v":0},{"$f":"O_RAB!AY62-'O_RAB -Vals'!AY62","v":0},{"$f":"O_RAB!AZ62-'O_RAB -Vals'!AZ62","v":0},{"$f":"O_RAB!BA62-'O_RAB -Vals'!BA62","v":0},{"$f":"O_RAB!BB62-'O_RAB -Vals'!BB62","v":0},{"$f":"O_RAB!BC62-'O_RAB -Vals'!BC62","v":0},{"$f":"O_RAB!BD62-'O_RAB -Vals'!BD62","v":0},{"$f":"O_RAB!BE62-'O_RAB -Vals'!BE62","v":0},{"$f":"O_RAB!BF62-'O_RAB -Vals'!BF62","v":0},{"$f":"O_RAB!BG62-'O_RAB -Vals'!BG62","v":0},{"$f":"O_RAB!BH62-'O_RAB -Vals'!BH62","v":0},{"$f":"O_RAB!BI62-'O_RAB -Vals'!BI62","v":0},{"$f":"O_RAB!BJ62-'O_RAB -Vals'!BJ62","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E527 & \" - \" & $A$44","v":"Real movements in Working Capital - Oceanic"},null,{"$f":"C_RAB_Oceanic!G527","v":"£'000 "},{"$f":"C_RAB_Oceanic!H527","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y63-'O_RAB -Vals'!Y63","v":0},null,{"$f":"O_RAB!AA63-'O_RAB -Vals'!AA63","v":0},{"$f":"O_RAB!AB63-'O_RAB -Vals'!AB63","v":0},{"$f":"O_RAB!AC63-'O_RAB -Vals'!AC63","v":0},{"$f":"O_RAB!AD63-'O_RAB -Vals'!AD63","v":0},{"$f":"O_RAB!AE63-'O_RAB -Vals'!AE63","v":0},{"$f":"O_RAB!AF63-'O_RAB -Vals'!AF63","v":0},{"$f":"O_RAB!AG63-'O_RAB -Vals'!AG63","v":0},{"$f":"O_RAB!AH63-'O_RAB -Vals'!AH63","v":0},{"$f":"O_RAB!AI63-'O_RAB -Vals'!AI63","v":0},{"$f":"O_RAB!AJ63-'O_RAB -Vals'!AJ63","v":0},{"$f":"O_RAB!AK63-'O_RAB -Vals'!AK63","v":0},{"$f":"O_RAB!AL63-'O_RAB -Vals'!AL63","v":0},{"$f":"O_RAB!AM63-'O_RAB -Vals'!AM63","v":0},{"$f":"O_RAB!AN63-'O_RAB -Vals'!AN63","v":0},{"$f":"O_RAB!AO63-'O_RAB -Vals'!AO63","v":0},{"$f":"O_RAB!AP63-'O_RAB -Vals'!AP63","v":0},{"$f":"O_RAB!AQ63-'O_RAB -Vals'!AQ63","v":0},{"$f":"O_RAB!AR63-'O_RAB -Vals'!AR63","v":0},{"$f":"O_RAB!AS63-'O_RAB -Vals'!AS63","v":0},{"$f":"O_RAB!AT63-'O_RAB -Vals'!AT63","v":0},{"$f":"O_RAB!AU63-'O_RAB -Vals'!AU63","v":0},{"$f":"O_RAB!AV63-'O_RAB -Vals'!AV63","v":0},{"$f":"O_RAB!AW63-'O_RAB -Vals'!AW63","v":0},{"$f":"O_RAB!AX63-'O_RAB -Vals'!AX63","v":0},{"$f":"O_RAB!AY63-'O_RAB -Vals'!AY63","v":0},{"$f":"O_RAB!AZ63-'O_RAB -Vals'!AZ63","v":0},{"$f":"O_RAB!BA63-'O_RAB -Vals'!BA63","v":0},{"$f":"O_RAB!BB63-'O_RAB -Vals'!BB63","v":0},{"$f":"O_RAB!BC63-'O_RAB -Vals'!BC63","v":0},{"$f":"O_RAB!BD63-'O_RAB -Vals'!BD63","v":0},{"$f":"O_RAB!BE63-'O_RAB -Vals'!BE63","v":0},{"$f":"O_RAB!BF63-'O_RAB -Vals'!BF63","v":0},{"$f":"O_RAB!BG63-'O_RAB -Vals'!BG63","v":0},{"$f":"O_RAB!BH63-'O_RAB -Vals'!BH63","v":0},{"$f":"O_RAB!BI63-'O_RAB -Vals'!BI63","v":0},{"$f":"O_RAB!BJ63-'O_RAB -Vals'!BJ63","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E528","v":"Allowed Depreciation for year RAB2  - Oceanic"},null,{"$f":"C_RAB_Oceanic!G528","v":"£'000 "},{"$f":"C_RAB_Oceanic!H528","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y64-'O_RAB -Vals'!Y64","v":0},null,{"$f":"O_RAB!AA64-'O_RAB -Vals'!AA64","v":0},{"$f":"O_RAB!AB64-'O_RAB -Vals'!AB64","v":0},{"$f":"O_RAB!AC64-'O_RAB -Vals'!AC64","v":0},{"$f":"O_RAB!AD64-'O_RAB -Vals'!AD64","v":0},{"$f":"O_RAB!AE64-'O_RAB -Vals'!AE64","v":0},{"$f":"O_RAB!AF64-'O_RAB -Vals'!AF64","v":0},{"$f":"O_RAB!AG64-'O_RAB -Vals'!AG64","v":0},{"$f":"O_RAB!AH64-'O_RAB -Vals'!AH64","v":0},{"$f":"O_RAB!AI64-'O_RAB -Vals'!AI64","v":0},{"$f":"O_RAB!AJ64-'O_RAB -Vals'!AJ64","v":0},{"$f":"O_RAB!AK64-'O_RAB -Vals'!AK64","v":0},{"$f":"O_RAB!AL64-'O_RAB -Vals'!AL64","v":0},{"$f":"O_RAB!AM64-'O_RAB -Vals'!AM64","v":0},{"$f":"O_RAB!AN64-'O_RAB -Vals'!AN64","v":0},{"$f":"O_RAB!AO64-'O_RAB -Vals'!AO64","v":0},{"$f":"O_RAB!AP64-'O_RAB -Vals'!AP64","v":0},{"$f":"O_RAB!AQ64-'O_RAB -Vals'!AQ64","v":0},{"$f":"O_RAB!AR64-'O_RAB -Vals'!AR64","v":0},{"$f":"O_RAB!AS64-'O_RAB -Vals'!AS64","v":0},{"$f":"O_RAB!AT64-'O_RAB -Vals'!AT64","v":0},{"$f":"O_RAB!AU64-'O_RAB -Vals'!AU64","v":0},{"$f":"O_RAB!AV64-'O_RAB -Vals'!AV64","v":0},{"$f":"O_RAB!AW64-'O_RAB -Vals'!AW64","v":0},{"$f":"O_RAB!AX64-'O_RAB -Vals'!AX64","v":0},{"$f":"O_RAB!AY64-'O_RAB -Vals'!AY64","v":0},{"$f":"O_RAB!AZ64-'O_RAB -Vals'!AZ64","v":0},{"$f":"O_RAB!BA64-'O_RAB -Vals'!BA64","v":0},{"$f":"O_RAB!BB64-'O_RAB -Vals'!BB64","v":0},{"$f":"O_RAB!BC64-'O_RAB -Vals'!BC64","v":0},{"$f":"O_RAB!BD64-'O_RAB -Vals'!BD64","v":0},{"$f":"O_RAB!BE64-'O_RAB -Vals'!BE64","v":0},{"$f":"O_RAB!BF64-'O_RAB -Vals'!BF64","v":0},{"$f":"O_RAB!BG64-'O_RAB -Vals'!BG64","v":0},{"$f":"O_RAB!BH64-'O_RAB -Vals'!BH64","v":0},{"$f":"O_RAB!BI64-'O_RAB -Vals'!BI64","v":0},{"$f":"O_RAB!BJ64-'O_RAB -Vals'!BJ64","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E529 & \" - \" & $A$44","v":"Capitalised financing costs - Oceanic"},null,{"$f":"C_RAB_Oceanic!G529","v":"£'000 "},{"$f":"C_RAB_Oceanic!H529","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y65-'O_RAB -Vals'!Y65","v":0},null,{"$f":"O_RAB!AA65-'O_RAB -Vals'!AA65","v":0},{"$f":"O_RAB!AB65-'O_RAB -Vals'!AB65","v":0},{"$f":"O_RAB!AC65-'O_RAB -Vals'!AC65","v":0},{"$f":"O_RAB!AD65-'O_RAB -Vals'!AD65","v":0},{"$f":"O_RAB!AE65-'O_RAB -Vals'!AE65","v":0},{"$f":"O_RAB!AF65-'O_RAB -Vals'!AF65","v":0},{"$f":"O_RAB!AG65-'O_RAB -Vals'!AG65","v":0},{"$f":"O_RAB!AH65-'O_RAB -Vals'!AH65","v":0},{"$f":"O_RAB!AI65-'O_RAB -Vals'!AI65","v":0},{"$f":"O_RAB!AJ65-'O_RAB -Vals'!AJ65","v":0},{"$f":"O_RAB!AK65-'O_RAB -Vals'!AK65","v":0},{"$f":"O_RAB!AL65-'O_RAB -Vals'!AL65","v":0},{"$f":"O_RAB!AM65-'O_RAB -Vals'!AM65","v":0},{"$f":"O_RAB!AN65-'O_RAB -Vals'!AN65","v":0},{"$f":"O_RAB!AO65-'O_RAB -Vals'!AO65","v":0},{"$f":"O_RAB!AP65-'O_RAB -Vals'!AP65","v":0},{"$f":"O_RAB!AQ65-'O_RAB -Vals'!AQ65","v":0},{"$f":"O_RAB!AR65-'O_RAB -Vals'!AR65","v":0},{"$f":"O_RAB!AS65-'O_RAB -Vals'!AS65","v":0},{"$f":"O_RAB!AT65-'O_RAB -Vals'!AT65","v":0},{"$f":"O_RAB!AU65-'O_RAB -Vals'!AU65","v":0},{"$f":"O_RAB!AV65-'O_RAB -Vals'!AV65","v":0},{"$f":"O_RAB!AW65-'O_RAB -Vals'!AW65","v":0},{"$f":"O_RAB!AX65-'O_RAB -Vals'!AX65","v":0},{"$f":"O_RAB!AY65-'O_RAB -Vals'!AY65","v":0},{"$f":"O_RAB!AZ65-'O_RAB -Vals'!AZ65","v":0},{"$f":"O_RAB!BA65-'O_RAB -Vals'!BA65","v":0},{"$f":"O_RAB!BB65-'O_RAB -Vals'!BB65","v":0},{"$f":"O_RAB!BC65-'O_RAB -Vals'!BC65","v":0},{"$f":"O_RAB!BD65-'O_RAB -Vals'!BD65","v":0},{"$f":"O_RAB!BE65-'O_RAB -Vals'!BE65","v":0},{"$f":"O_RAB!BF65-'O_RAB -Vals'!BF65","v":0},{"$f":"O_RAB!BG65-'O_RAB -Vals'!BG65","v":0},{"$f":"O_RAB!BH65-'O_RAB -Vals'!BH65","v":0},{"$f":"O_RAB!BI65-'O_RAB -Vals'!BI65","v":0},{"$f":"O_RAB!BJ65-'O_RAB -Vals'!BJ65","v":0}]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E530","v":"Oceanic RAB 2 c/f"},null,{"$f":"C_RAB_Oceanic!G530","v":"£'000 "},{"$f":"C_RAB_Oceanic!H530","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y66-'O_RAB -Vals'!Y66","v":0},null,{"$f":"O_RAB!AA66-'O_RAB -Vals'!AA66","v":0},{"$f":"O_RAB!AB66-'O_RAB -Vals'!AB66","v":0},{"$f":"O_RAB!AC66-'O_RAB -Vals'!AC66","v":0},{"$f":"O_RAB!AD66-'O_RAB -Vals'!AD66","v":0},{"$f":"O_RAB!AE66-'O_RAB -Vals'!AE66","v":0},{"$f":"O_RAB!AF66-'O_RAB -Vals'!AF66","v":0},{"$f":"O_RAB!AG66-'O_RAB -Vals'!AG66","v":0},{"$f":"O_RAB!AH66-'O_RAB -Vals'!AH66","v":0},{"$f":"O_RAB!AI66-'O_RAB -Vals'!AI66","v":0},{"$f":"O_RAB!AJ66-'O_RAB -Vals'!AJ66","v":0},{"$f":"O_RAB!AK66-'O_RAB -Vals'!AK66","v":0},{"$f":"O_RAB!AL66-'O_RAB -Vals'!AL66","v":0},{"$f":"O_RAB!AM66-'O_RAB -Vals'!AM66","v":0},{"$f":"O_RAB!AN66-'O_RAB -Vals'!AN66","v":0},{"$f":"O_RAB!AO66-'O_RAB -Vals'!AO66","v":0},{"$f":"O_RAB!AP66-'O_RAB -Vals'!AP66","v":0},{"$f":"O_RAB!AQ66-'O_RAB -Vals'!AQ66","v":0},{"$f":"O_RAB!AR66-'O_RAB -Vals'!AR66","v":0},{"$f":"O_RAB!AS66-'O_RAB -Vals'!AS66","v":0},{"$f":"O_RAB!AT66-'O_RAB -Vals'!AT66","v":0},{"$f":"O_RAB!AU66-'O_RAB -Vals'!AU66","v":0},{"$f":"O_RAB!AV66-'O_RAB -Vals'!AV66","v":0},{"$f":"O_RAB!AW66-'O_RAB -Vals'!AW66","v":0},{"$f":"O_RAB!AX66-'O_RAB -Vals'!AX66","v":0},{"$f":"O_RAB!AY66-'O_RAB -Vals'!AY66","v":0},{"$f":"O_RAB!AZ66-'O_RAB -Vals'!AZ66","v":0},{"$f":"O_RAB!BA66-'O_RAB -Vals'!BA66","v":0},{"$f":"O_RAB!BB66-'O_RAB -Vals'!BB66","v":0},{"$f":"O_RAB!BC66-'O_RAB -Vals'!BC66","v":0},{"$f":"O_RAB!BD66-'O_RAB -Vals'!BD66","v":0},{"$f":"O_RAB!BE66-'O_RAB -Vals'!BE66","v":0},{"$f":"O_RAB!BF66-'O_RAB -Vals'!BF66","v":0},{"$f":"O_RAB!BG66-'O_RAB -Vals'!BG66","v":0},{"$f":"O_RAB!BH66-'O_RAB -Vals'!BH66","v":0},{"$f":"O_RAB!BI66-'O_RAB -Vals'!BI66","v":0},{"$f":"O_RAB!BJ66-'O_RAB -Vals'!BJ66","v":0}]
[]
["Total RAB"]
[]
[null,null,null,null,{"$f":"E33","v":"UKATS RAB 1 c/f"},null,{"$f":"G33","v":"£'000"},{"$f":"H33","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y70-'O_RAB -Vals'!Y70","v":0},null,{"$f":"O_RAB!AA70-'O_RAB -Vals'!AA70","v":0},{"$f":"O_RAB!AB70-'O_RAB -Vals'!AB70","v":0},{"$f":"O_RAB!AC70-'O_RAB -Vals'!AC70","v":0},{"$f":"O_RAB!AD70-'O_RAB -Vals'!AD70","v":0},{"$f":"O_RAB!AE70-'O_RAB -Vals'!AE70","v":0},{"$f":"O_RAB!AF70-'O_RAB -Vals'!AF70","v":0},{"$f":"O_RAB!AG70-'O_RAB -Vals'!AG70","v":0},{"$f":"O_RAB!AH70-'O_RAB -Vals'!AH70","v":0},{"$f":"O_RAB!AI70-'O_RAB -Vals'!AI70","v":0},{"$f":"O_RAB!AJ70-'O_RAB -Vals'!AJ70","v":0},{"$f":"O_RAB!AK70-'O_RAB -Vals'!AK70","v":0},{"$f":"O_RAB!AL70-'O_RAB -Vals'!AL70","v":0},{"$f":"O_RAB!AM70-'O_RAB -Vals'!AM70","v":0},{"$f":"O_RAB!AN70-'O_RAB -Vals'!AN70","v":0},{"$f":"O_RAB!AO70-'O_RAB -Vals'!AO70","v":0},{"$f":"O_RAB!AP70-'O_RAB -Vals'!AP70","v":0},{"$f":"O_RAB!AQ70-'O_RAB -Vals'!AQ70","v":0},{"$f":"O_RAB!AR70-'O_RAB -Vals'!AR70","v":0},{"$f":"O_RAB!AS70-'O_RAB -Vals'!AS70","v":0},{"$f":"O_RAB!AT70-'O_RAB -Vals'!AT70","v":0},{"$f":"O_RAB!AU70-'O_RAB -Vals'!AU70","v":0},{"$f":"O_RAB!AV70-'O_RAB -Vals'!AV70","v":0},{"$f":"O_RAB!AW70-'O_RAB -Vals'!AW70","v":0},{"$f":"O_RAB!AX70-'O_RAB -Vals'!AX70","v":0},{"$f":"O_RAB!AY70-'O_RAB -Vals'!AY70","v":0},{"$f":"O_RAB!AZ70-'O_RAB -Vals'!AZ70","v":0},{"$f":"O_RAB!BA70-'O_RAB -Vals'!BA70","v":0},{"$f":"O_RAB!BB70-'O_RAB -Vals'!BB70","v":0},{"$f":"O_RAB!BC70-'O_RAB -Vals'!BC70","v":0},{"$f":"O_RAB!BD70-'O_RAB -Vals'!BD70","v":0},{"$f":"O_RAB!BE70-'O_RAB -Vals'!BE70","v":0},{"$f":"O_RAB!BF70-'O_RAB -Vals'!BF70","v":0},{"$f":"O_RAB!BG70-'O_RAB -Vals'!BG70","v":0},{"$f":"O_RAB!BH70-'O_RAB -Vals'!BH70","v":0},{"$f":"O_RAB!BI70-'O_RAB -Vals'!BI70","v":0},{"$f":"O_RAB!BJ70-'O_RAB -Vals'!BJ70","v":0}]
[null,null,null,null,{"$f":"E42","v":"UKATS RAB 2 c/f"},null,{"$f":"G42","v":"£'000 "},{"$f":"H42","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y71-'O_RAB -Vals'!Y71","v":0},null,{"$f":"O_RAB!AA71-'O_RAB -Vals'!AA71","v":0},{"$f":"O_RAB!AB71-'O_RAB -Vals'!AB71","v":0},{"$f":"O_RAB!AC71-'O_RAB -Vals'!AC71","v":0},{"$f":"O_RAB!AD71-'O_RAB -Vals'!AD71","v":0},{"$f":"O_RAB!AE71-'O_RAB -Vals'!AE71","v":0},{"$f":"O_RAB!AF71-'O_RAB -Vals'!AF71","v":0},{"$f":"O_RAB!AG71-'O_RAB -Vals'!AG71","v":0},{"$f":"O_RAB!AH71-'O_RAB -Vals'!AH71","v":0},{"$f":"O_RAB!AI71-'O_RAB -Vals'!AI71","v":0},{"$f":"O_RAB!AJ71-'O_RAB -Vals'!AJ71","v":0},{"$f":"O_RAB!AK71-'O_RAB -Vals'!AK71","v":0},{"$f":"O_RAB!AL71-'O_RAB -Vals'!AL71","v":0},{"$f":"O_RAB!AM71-'O_RAB -Vals'!AM71","v":0},{"$f":"O_RAB!AN71-'O_RAB -Vals'!AN71","v":0},{"$f":"O_RAB!AO71-'O_RAB -Vals'!AO71","v":0},{"$f":"O_RAB!AP71-'O_RAB -Vals'!AP71","v":0},{"$f":"O_RAB!AQ71-'O_RAB -Vals'!AQ71","v":0},{"$f":"O_RAB!AR71-'O_RAB -Vals'!AR71","v":0},{"$f":"O_RAB!AS71-'O_RAB -Vals'!AS71","v":0},{"$f":"O_RAB!AT71-'O_RAB -Vals'!AT71","v":0},{"$f":"O_RAB!AU71-'O_RAB -Vals'!AU71","v":0},{"$f":"O_RAB!AV71-'O_RAB -Vals'!AV71","v":0},{"$f":"O_RAB!AW71-'O_RAB -Vals'!AW71","v":0},{"$f":"O_RAB!AX71-'O_RAB -Vals'!AX71","v":0},{"$f":"O_RAB!AY71-'O_RAB -Vals'!AY71","v":0},{"$f":"O_RAB!AZ71-'O_RAB -Vals'!AZ71","v":0},{"$f":"O_RAB!BA71-'O_RAB -Vals'!BA71","v":0},{"$f":"O_RAB!BB71-'O_RAB -Vals'!BB71","v":0},{"$f":"O_RAB!BC71-'O_RAB -Vals'!BC71","v":0},{"$f":"O_RAB!BD71-'O_RAB -Vals'!BD71","v":0},{"$f":"O_RAB!BE71-'O_RAB -Vals'!BE71","v":0},{"$f":"O_RAB!BF71-'O_RAB -Vals'!BF71","v":0},{"$f":"O_RAB!BG71-'O_RAB -Vals'!BG71","v":0},{"$f":"O_RAB!BH71-'O_RAB -Vals'!BH71","v":0},{"$f":"O_RAB!BI71-'O_RAB -Vals'!BI71","v":0},{"$f":"O_RAB!BJ71-'O_RAB -Vals'!BJ71","v":0}]
[null,null,null,null,{"$f":"E57","v":"Oceanic RAB 1 c/f"},null,{"$f":"G57","v":"£'000 "},{"$f":"H57","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y72-'O_RAB -Vals'!Y72","v":0},null,{"$f":"O_RAB!AA72-'O_RAB -Vals'!AA72","v":0},{"$f":"O_RAB!AB72-'O_RAB -Vals'!AB72","v":0},{"$f":"O_RAB!AC72-'O_RAB -Vals'!AC72","v":0},{"$f":"O_RAB!AD72-'O_RAB -Vals'!AD72","v":0},{"$f":"O_RAB!AE72-'O_RAB -Vals'!AE72","v":0},{"$f":"O_RAB!AF72-'O_RAB -Vals'!AF72","v":0},{"$f":"O_RAB!AG72-'O_RAB -Vals'!AG72","v":0},{"$f":"O_RAB!AH72-'O_RAB -Vals'!AH72","v":0},{"$f":"O_RAB!AI72-'O_RAB -Vals'!AI72","v":0},{"$f":"O_RAB!AJ72-'O_RAB -Vals'!AJ72","v":0},{"$f":"O_RAB!AK72-'O_RAB -Vals'!AK72","v":0},{"$f":"O_RAB!AL72-'O_RAB -Vals'!AL72","v":0},{"$f":"O_RAB!AM72-'O_RAB -Vals'!AM72","v":0},{"$f":"O_RAB!AN72-'O_RAB -Vals'!AN72","v":0},{"$f":"O_RAB!AO72-'O_RAB -Vals'!AO72","v":0},{"$f":"O_RAB!AP72-'O_RAB -Vals'!AP72","v":0},{"$f":"O_RAB!AQ72-'O_RAB -Vals'!AQ72","v":0},{"$f":"O_RAB!AR72-'O_RAB -Vals'!AR72","v":0},{"$f":"O_RAB!AS72-'O_RAB -Vals'!AS72","v":0},{"$f":"O_RAB!AT72-'O_RAB -Vals'!AT72","v":0},{"$f":"O_RAB!AU72-'O_RAB -Vals'!AU72","v":0},{"$f":"O_RAB!AV72-'O_RAB -Vals'!AV72","v":0},{"$f":"O_RAB!AW72-'O_RAB -Vals'!AW72","v":0},{"$f":"O_RAB!AX72-'O_RAB -Vals'!AX72","v":0},{"$f":"O_RAB!AY72-'O_RAB -Vals'!AY72","v":0},{"$f":"O_RAB!AZ72-'O_RAB -Vals'!AZ72","v":0},{"$f":"O_RAB!BA72-'O_RAB -Vals'!BA72","v":0},{"$f":"O_RAB!BB72-'O_RAB -Vals'!BB72","v":0},{"$f":"O_RAB!BC72-'O_RAB -Vals'!BC72","v":0},{"$f":"O_RAB!BD72-'O_RAB -Vals'!BD72","v":0},{"$f":"O_RAB!BE72-'O_RAB -Vals'!BE72","v":0},{"$f":"O_RAB!BF72-'O_RAB -Vals'!BF72","v":0},{"$f":"O_RAB!BG72-'O_RAB -Vals'!BG72","v":0},{"$f":"O_RAB!BH72-'O_RAB -Vals'!BH72","v":0},{"$f":"O_RAB!BI72-'O_RAB -Vals'!BI72","v":0},{"$f":"O_RAB!BJ72-'O_RAB -Vals'!BJ72","v":0}]
[null,null,null,null,{"$f":"E66","v":"Oceanic RAB 2 c/f"},null,{"$f":"G66","v":"£'000 "},{"$f":"H66","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y73-'O_RAB -Vals'!Y73","v":0},null,{"$f":"O_RAB!AA73-'O_RAB -Vals'!AA73","v":0},{"$f":"O_RAB!AB73-'O_RAB -Vals'!AB73","v":0},{"$f":"O_RAB!AC73-'O_RAB -Vals'!AC73","v":0},{"$f":"O_RAB!AD73-'O_RAB -Vals'!AD73","v":0},{"$f":"O_RAB!AE73-'O_RAB -Vals'!AE73","v":0},{"$f":"O_RAB!AF73-'O_RAB -Vals'!AF73","v":0},{"$f":"O_RAB!AG73-'O_RAB -Vals'!AG73","v":0},{"$f":"O_RAB!AH73-'O_RAB -Vals'!AH73","v":0},{"$f":"O_RAB!AI73-'O_RAB -Vals'!AI73","v":0},{"$f":"O_RAB!AJ73-'O_RAB -Vals'!AJ73","v":0},{"$f":"O_RAB!AK73-'O_RAB -Vals'!AK73","v":0},{"$f":"O_RAB!AL73-'O_RAB -Vals'!AL73","v":0},{"$f":"O_RAB!AM73-'O_RAB -Vals'!AM73","v":0},{"$f":"O_RAB!AN73-'O_RAB -Vals'!AN73","v":0},{"$f":"O_RAB!AO73-'O_RAB -Vals'!AO73","v":0},{"$f":"O_RAB!AP73-'O_RAB -Vals'!AP73","v":0},{"$f":"O_RAB!AQ73-'O_RAB -Vals'!AQ73","v":0},{"$f":"O_RAB!AR73-'O_RAB -Vals'!AR73","v":0},{"$f":"O_RAB!AS73-'O_RAB -Vals'!AS73","v":0},{"$f":"O_RAB!AT73-'O_RAB -Vals'!AT73","v":0},{"$f":"O_RAB!AU73-'O_RAB -Vals'!AU73","v":0},{"$f":"O_RAB!AV73-'O_RAB -Vals'!AV73","v":0},{"$f":"O_RAB!AW73-'O_RAB -Vals'!AW73","v":0},{"$f":"O_RAB!AX73-'O_RAB -Vals'!AX73","v":0},{"$f":"O_RAB!AY73-'O_RAB -Vals'!AY73","v":0},{"$f":"O_RAB!AZ73-'O_RAB -Vals'!AZ73","v":0},{"$f":"O_RAB!BA73-'O_RAB -Vals'!BA73","v":0},{"$f":"O_RAB!BB73-'O_RAB -Vals'!BB73","v":0},{"$f":"O_RAB!BC73-'O_RAB -Vals'!BC73","v":0},{"$f":"O_RAB!BD73-'O_RAB -Vals'!BD73","v":0},{"$f":"O_RAB!BE73-'O_RAB -Vals'!BE73","v":0},{"$f":"O_RAB!BF73-'O_RAB -Vals'!BF73","v":0},{"$f":"O_RAB!BG73-'O_RAB -Vals'!BG73","v":0},{"$f":"O_RAB!BH73-'O_RAB -Vals'!BH73","v":0},{"$f":"O_RAB!BI73-'O_RAB -Vals'!BI73","v":0},{"$f":"O_RAB!BJ73-'O_RAB -Vals'!BJ73","v":0}]
[null,null,null,null,"Combined RAB (nominal)",null,{"$f":"G73","v":"£'000 "},{"$f":"H73","v":"Nominal Y/E"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y74-'O_RAB -Vals'!Y74","v":0},null,{"$f":"O_RAB!AA74-'O_RAB -Vals'!AA74","v":0},{"$f":"O_RAB!AB74-'O_RAB -Vals'!AB74","v":0},{"$f":"O_RAB!AC74-'O_RAB -Vals'!AC74","v":0},{"$f":"O_RAB!AD74-'O_RAB -Vals'!AD74","v":0},{"$f":"O_RAB!AE74-'O_RAB -Vals'!AE74","v":0},{"$f":"O_RAB!AF74-'O_RAB -Vals'!AF74","v":0},{"$f":"O_RAB!AG74-'O_RAB -Vals'!AG74","v":0},{"$f":"O_RAB!AH74-'O_RAB -Vals'!AH74","v":0},{"$f":"O_RAB!AI74-'O_RAB -Vals'!AI74","v":0},{"$f":"O_RAB!AJ74-'O_RAB -Vals'!AJ74","v":0},{"$f":"O_RAB!AK74-'O_RAB -Vals'!AK74","v":0},{"$f":"O_RAB!AL74-'O_RAB -Vals'!AL74","v":0},{"$f":"O_RAB!AM74-'O_RAB -Vals'!AM74","v":0},{"$f":"O_RAB!AN74-'O_RAB -Vals'!AN74","v":0},{"$f":"O_RAB!AO74-'O_RAB -Vals'!AO74","v":0},{"$f":"O_RAB!AP74-'O_RAB -Vals'!AP74","v":0},{"$f":"O_RAB!AQ74-'O_RAB -Vals'!AQ74","v":0},{"$f":"O_RAB!AR74-'O_RAB -Vals'!AR74","v":0},{"$f":"O_RAB!AS74-'O_RAB -Vals'!AS74","v":0},{"$f":"O_RAB!AT74-'O_RAB -Vals'!AT74","v":0},{"$f":"O_RAB!AU74-'O_RAB -Vals'!AU74","v":0},{"$f":"O_RAB!AV74-'O_RAB -Vals'!AV74","v":0},{"$f":"O_RAB!AW74-'O_RAB -Vals'!AW74","v":0},{"$f":"O_RAB!AX74-'O_RAB -Vals'!AX74","v":0},{"$f":"O_RAB!AY74-'O_RAB -Vals'!AY74","v":0},{"$f":"O_RAB!AZ74-'O_RAB -Vals'!AZ74","v":0},{"$f":"O_RAB!BA74-'O_RAB -Vals'!BA74","v":0},{"$f":"O_RAB!BB74-'O_RAB -Vals'!BB74","v":0},{"$f":"O_RAB!BC74-'O_RAB -Vals'!BC74","v":0},{"$f":"O_RAB!BD74-'O_RAB -Vals'!BD74","v":0},{"$f":"O_RAB!BE74-'O_RAB -Vals'!BE74","v":0},{"$f":"O_RAB!BF74-'O_RAB -Vals'!BF74","v":0},{"$f":"O_RAB!BG74-'O_RAB -Vals'!BG74","v":0},{"$f":"O_RAB!BH74-'O_RAB -Vals'!BH74","v":0},{"$f":"O_RAB!BI74-'O_RAB -Vals'!BI74","v":0},{"$f":"O_RAB!BJ74-'O_RAB -Vals'!BJ74","v":0}]
[]
[]
["End of spreadsheet"]

{"sheet":"O_Dashboard","index":54,"n_rows":1235,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"O_Dashboard"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":"C_Time!E8","v":"Calendar Year"},null,{"$f":"C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA8","v":2015},{"$f":"C_Time!AB8","v":2016},{"$f":"C_Time!AC8","v":2017},{"$f":"C_Time!AD8","v":2018},{"$f":"C_Time!AE8","v":2019},{"$f":"C_Time!AF8","v":2020},{"$f":"C_Time!AG8","v":2021},{"$f":"C_Time!AH8","v":2022},{"$f":"C_Time!AI8","v":2023},{"$f":"C_Time!AJ8","v":2024},{"$f":"C_Time!AK8","v":2025},{"$f":"C_Time!AL8","v":2026},{"$f":"C_Time!AM8","v":2027},{"$f":"C_Time!AN8","v":2028},{"$f":"C_Time!AO8","v":2029},{"$f":"C_Time!AP8","v":2030},{"$f":"C_Time!AQ8","v":2031},{"$f":"C_Time!AR8","v":2032},{"$f":"C_Time!AS8","v":2033},{"$f":"C_Time!AT8","v":2034},{"$f":"C_Time!AU8","v":2035},{"$f":"C_Time!AV8","v":2036},{"$f":"C_Time!AW8","v":2037},{"$f":"C_Time!AX8","v":2038},{"$f":"C_Time!AY8","v":2039},{"$f":"C_Time!AZ8","v":2040},{"$f":"C_Time!BA8","v":2041},{"$f":"C_Time!BB8","v":2042},{"$f":"C_Time!BC8","v":2043},{"$f":"C_Time!BD8","v":2044},{"$f":"C_Time!BE8","v":2045},{"$f":"C_Time!BF8","v":2046},{"$f":"C_Time!BG8","v":2047},{"$f":"C_Time!BH8","v":2048},{"$f":"C_Time!BI8","v":2049},{"$f":"C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":"C_Time!E9","v":"Period Beginning"},null,{"$f":"C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA9","v":"2015-01-01"},{"$f":"C_Time!AB9","v":"2016-01-01"},{"$f":"C_Time!AC9","v":"2017-01-01"},{"$f":"C_Time!AD9","v":"2018-01-01"},{"$f":"C_Time!AE9","v":"2019-01-01"},{"$f":"C_Time!AF9","v":"2020-01-01"},{"$f":"C_Time!AG9","v":"2021-01-01"},{"$f":"C_Time!AH9","v":"2022-01-01"},{"$f":"C_Time!AI9","v":"2023-01-01"},{"$f":"C_Time!AJ9","v":"2024-01-01"},{"$f":"C_Time!AK9","v":"2025-01-01"},{"$f":"C_Time!AL9","v":"2026-01-01"},{"$f":"C_Time!AM9","v":"2027-01-01"},{"$f":"C_Time!AN9","v":"2028-01-01"},{"$f":"C_Time!AO9","v":"2029-01-01"},{"$f":"C_Time!AP9","v":"2030-01-01"},{"$f":"C_Time!AQ9","v":"2031-01-01"},{"$f":"C_Time!AR9","v":"2032-01-01"},{"$f":"C_Time!AS9","v":"2033-01-01"},{"$f":"C_Time!AT9","v":"2034-01-01"},{"$f":"C_Time!AU9","v":"2035-01-01"},{"$f":"C_Time!AV9","v":"2036-01-01"},{"$f":"C_Time!AW9","v":"2037-01-01"},{"$f":"C_Time!AX9","v":"2038-01-01"},{"$f":"C_Time!AY9","v":"2039-01-01"},{"$f":"C_Time!AZ9","v":"2040-01-01"},{"$f":"C_Time!BA9","v":"2041-01-01"},{"$f":"C_Time!BB9","v":"2042-01-01"},{"$f":"C_Time!BC9","v":"2043-01-01"},{"$f":"C_Time!BD9","v":"2044-01-01"},{"$f":"C_Time!BE9","v":"2045-01-01"},{"$f":"C_Time!BF9","v":"2046-01-01"},{"$f":"C_Time!BG9","v":"2047-01-01"},{"$f":"C_Time!BH9","v":"2048-01-01"},{"$f":"C_Time!BI9","v":"2049-01-01"},{"$f":"C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":"C_Time!E10","v":"Period Ending"},null,{"$f":"C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA10","v":"2015-12-31"},{"$f":"C_Time!AB10","v":"2016-12-31"},{"$f":"C_Time!AC10","v":"2017-12-31"},{"$f":"C_Time!AD10","v":"2018-12-31"},{"$f":"C_Time!AE10","v":"2019-12-31"},{"$f":"C_Time!AF10","v":"2020-12-31"},{"$f":"C_Time!AG10","v":"2021-12-31"},{"$f":"C_Time!AH10","v":"2022-12-31"},{"$f":"C_Time!AI10","v":"2023-12-31"},{"$f":"C_Time!AJ10","v":"2024-12-31"},{"$f":"C_Time!AK10","v":"2025-12-31"},{"$f":"C_Time!AL10","v":"2026-12-31"},{"$f":"C_Time!AM10","v":"2027-12-31"},{"$f":"C_Time!AN10","v":"2028-12-31"},{"$f":"C_Time!AO10","v":"2029-12-31"},{"$f":"C_Time!AP10","v":"2030-12-31"},{"$f":"C_Time!AQ10","v":"2031-12-31"},{"$f":"C_Time!AR10","v":"2032-12-31"},{"$f":"C_Time!AS10","v":"2033-12-31"},{"$f":"C_Time!AT10","v":"2034-12-31"},{"$f":"C_Time!AU10","v":"2035-12-31"},{"$f":"C_Time!AV10","v":"2036-12-31"},{"$f":"C_Time!AW10","v":"2037-12-31"},{"$f":"C_Time!AX10","v":"2038-12-31"},{"$f":"C_Time!AY10","v":"2039-12-31"},{"$f":"C_Time!AZ10","v":"2040-12-31"},{"$f":"C_Time!BA10","v":"2041-12-31"},{"$f":"C_Time!BB10","v":"2042-12-31"},{"$f":"C_Time!BC10","v":"2043-12-31"},{"$f":"C_Time!BD10","v":"2044-12-31"},{"$f":"C_Time!BE10","v":"2045-12-31"},{"$f":"C_Time!BF10","v":"2046-12-31"},{"$f":"C_Time!BG10","v":"2047-12-31"},{"$f":"C_Time!BH10","v":"2048-12-31"},{"$f":"C_Time!BI10","v":"2049-12-31"},{"$f":"C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":"C_Time!E11","v":"Model period number"},null,{"$f":"C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA11","v":1},{"$f":"C_Time!AB11","v":2},{"$f":"C_Time!AC11","v":3},{"$f":"C_Time!AD11","v":4},{"$f":"C_Time!AE11","v":5},{"$f":"C_Time!AF11","v":6},{"$f":"C_Time!AG11","v":7},{"$f":"C_Time!AH11","v":8},{"$f":"C_Time!AI11","v":9},{"$f":"C_Time!AJ11","v":10},{"$f":"C_Time!AK11","v":11},{"$f":"C_Time!AL11","v":12},{"$f":"C_Time!AM11","v":13},{"$f":"C_Time!AN11","v":14},{"$f":"C_Time!AO11","v":15},{"$f":"C_Time!AP11","v":16},{"$f":"C_Time!AQ11","v":17},{"$f":"C_Time!AR11","v":18},{"$f":"C_Time!AS11","v":19},{"$f":"C_Time!AT11","v":20},{"$f":"C_Time!AU11","v":21},{"$f":"C_Time!AV11","v":22},{"$f":"C_Time!AW11","v":23},{"$f":"C_Time!AX11","v":24},{"$f":"C_Time!AY11","v":25},{"$f":"C_Time!AZ11","v":26},{"$f":"C_Time!BA11","v":27},{"$f":"C_Time!BB11","v":28},{"$f":"C_Time!BC11","v":29},{"$f":"C_Time!BD11","v":30},{"$f":"C_Time!BE11","v":31},{"$f":"C_Time!BF11","v":32},{"$f":"C_Time!BG11","v":33},{"$f":"C_Time!BH11","v":34},{"$f":"C_Time!BI11","v":35},{"$f":"C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":"C_Time!E12","v":"Pricing Period"},null,{"$f":"C_Time!G12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA12","v":"RP2"},{"$f":"C_Time!AB12","v":"RP2"},{"$f":"C_Time!AC12","v":"RP2"},{"$f":"C_Time!AD12","v":"RP2"},{"$f":"C_Time!AE12","v":"RP2"},{"$f":"C_Time!AF12","v":"RP3"},{"$f":"C_Time!AG12","v":"RP3"},{"$f":"C_Time!AH12","v":"RP3"},{"$f":"C_Time!AI12","v":"NR23"},{"$f":"C_Time!AJ12","v":"NR23"},{"$f":"C_Time!AK12","v":"NR23"},{"$f":"C_Time!AL12","v":"NR23"},{"$f":"C_Time!AM12","v":"NR23"},{"$f":"C_Time!AN12","v":"NR28"},{"$f":"C_Time!AO12","v":"NR28"},{"$f":"C_Time!AP12","v":"NR28"},{"$f":"C_Time!AQ12","v":"NR28"},{"$f":"C_Time!AR12","v":"NR28"},{"$f":"C_Time!AS12","v":"NR33"},{"$f":"C_Time!AT12","v":"NR33"},{"$f":"C_Time!AU12","v":"NR33"},{"$f":"C_Time!AV12","v":"NR33"},{"$f":"C_Time!AW12","v":"NR33"},{"$f":"C_Time!AX12","v":"NR38"},{"$f":"C_Time!AY12","v":"NR38"},{"$f":"C_Time!AZ12","v":"NR38"},{"$f":"C_Time!BA12","v":"NR38"},{"$f":"C_Time!BB12","v":"NR38"},{"$f":"C_Time!BC12","v":"NR43"},{"$f":"C_Time!BD12","v":"NR43"},{"$f":"C_Time!BE12","v":"NR43"},{"$f":"C_Time!BF12","v":"NR43"},{"$f":"C_Time!BG12","v":"NR43"},{"$f":"C_Time!BH12","v":"NR43"},{"$f":"C_Time!BI12","v":"NR43"},{"$f":"C_Time!BJ12","v":"NR43"}]
[null,null,null,null,{"$f":"C_Time!E13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":"C_Time!G13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA13","v":"Actual"},{"$f":"C_Time!AB13","v":"Actual"},{"$f":"C_Time!AC13","v":"Actual"},{"$f":"C_Time!AD13","v":"Actual"},{"$f":"C_Time!AE13","v":"Actual"},{"$f":"C_Time!AF13","v":"Actual"},{"$f":"C_Time!AG13","v":"Forecast"},{"$f":"C_Time!AH13","v":"Forecast"},{"$f":"C_Time!AI13","v":"Forecast"},{"$f":"C_Time!AJ13","v":"Forecast"},{"$f":"C_Time!AK13","v":"Forecast"},{"$f":"C_Time!AL13","v":"Forecast"},{"$f":"C_Time!AM13","v":"Forecast"},{"$f":"C_Time!AN13","v":"Forecast"},{"$f":"C_Time!AO13","v":"Forecast"},{"$f":"C_Time!AP13","v":"Forecast"},{"$f":"C_Time!AQ13","v":"Forecast"},{"$f":"C_Time!AR13","v":"Forecast"},{"$f":"C_Time!AS13","v":"Forecast"},{"$f":"C_Time!AT13","v":"Forecast"},{"$f":"C_Time!AU13","v":"Forecast"},{"$f":"C_Time!AV13","v":"Forecast"},{"$f":"C_Time!AW13","v":"Forecast"},{"$f":"C_Time!AX13","v":"Forecast"},{"$f":"C_Time!AY13","v":"Forecast"},{"$f":"C_Time!AZ13","v":"Forecast"},{"$f":"C_Time!BA13","v":"Forecast"},{"$f":"C_Time!BB13","v":"Forecast"},{"$f":"C_Time!BC13","v":"Forecast"},{"$f":"C_Time!BD13","v":"Forecast"},{"$f":"C_Time!BE13","v":"Forecast"},{"$f":"C_Time!BF13","v":"Forecast"},{"$f":"C_Time!BG13","v":"Forecast"},{"$f":"C_Time!BH13","v":"Forecast"},{"$f":"C_Time!BI13","v":"Forecast"},{"$f":"C_Time!BJ13","v":"Forecast"}]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[]
[null,null,null,null,{"$f":"I_Global!E398","v":"Overlay Determined Unit Price in Output Table?"},{"$f":"I_Global!F398","v":1},{"$f":"I_Global!G398","v":"selection"}]
[null,null,null,null,{"$f":"I_Global!E400","v":"RP3 Overlay Values - 2021"},{"$f":"I_Global!F400","v":45.562863572550484},{"$f":"I_Global!G400","v":"£ / TSU"},{"$f":"I_Global!H400","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E401","v":"RP3 Overlay Values - 2022"},{"$f":"I_Global!F401","v":44.456471551482416},{"$f":"I_Global!G401","v":"£ / TSU"},{"$f":"I_Global!H401","v":"CPI 2020"}]
[]
["Controls"]
[]
[null,null,null,"Costs"]
[null,null,null,null,{"$f":"F23 & \" - \" & G23","v":"2020 - CAA Inputs - labels"},"2020 - CAA Inputs","labels"]
[null,null,null,null,{"$f":"F24 & \" - \" & G24","v":"2020 - \"Actual\" Inputs - labels"},"2020 - \"Actual\" Inputs","labels"]
[null,null,null,null,"Use CAA Input Instead of Actual for 2020?","2020 - CAA Inputs","selection"]
[]
[null,"Flights used for DC / Flight"]
[]
[null,null,null,null,{"$f":"F29 & \" - \" & G29","v":"Forecast Flights used for Price Determinations - labels"},"Forecast Flights used for Price Determinations","labels"]
[null,null,null,null,{"$f":"F30 & \" - \" & G30","v":"Actual Flights + Forecast flights - labels"},"Actual Flights + Forecast flights","labels"]
[null,null,null,null,"Use only PD Forecasts or \"Actuals + Future Forecasts\"?","Actual Flights + Forecast flights","selection"]
[]
[null,null,null,"UKATS - TSUs"]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G42","v":"flag"},null,null,null,{"$f":"C_Time!K42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y42","v":30},null,{"$f":"C_Time!AA42","v":0},{"$f":"C_Time!AB42","v":0},{"$f":"C_Time!AC42","v":0},{"$f":"C_Time!AD42","v":0},{"$f":"C_Time!AE42","v":0},{"$f":"C_Time!AF42","v":0},{"$f":"C_Time!AG42","v":1},{"$f":"C_Time!AH42","v":1},{"$f":"C_Time!AI42","v":1},{"$f":"C_Time!AJ42","v":1},{"$f":"C_Time!AK42","v":1},{"$f":"C_Time!AL42","v":1},{"$f":"C_Time!AM42","v":1},{"$f":"C_Time!AN42","v":1},{"$f":"C_Time!AO42","v":1},{"$f":"C_Time!AP42","v":1},{"$f":"C_Time!AQ42","v":1},{"$f":"C_Time!AR42","v":1},{"$f":"C_Time!AS42","v":1},{"$f":"C_Time!AT42","v":1},{"$f":"C_Time!AU42","v":1},{"$f":"C_Time!AV42","v":1},{"$f":"C_Time!AW42","v":1},{"$f":"C_Time!AX42","v":1},{"$f":"C_Time!AY42","v":1},{"$f":"C_Time!AZ42","v":1},{"$f":"C_Time!BA42","v":1},{"$f":"C_Time!BB42","v":1},{"$f":"C_Time!BC42","v":1},{"$f":"C_Time!BD42","v":1},{"$f":"C_Time!BE42","v":1},{"$f":"C_Time!BF42","v":1},{"$f":"C_Time!BG42","v":1},{"$f":"C_Time!BH42","v":1},{"$f":"C_Time!BI42","v":1},{"$f":"C_Time!BJ42","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E$306","v":"UKATS TSU - Actual"},null,{"$f":"I_Actuals!G306","v":"# TSUs ('000)"},null,{"$f":"I_Actuals!I306","v":"Enter as a positive."},null,{"$f":"I_Actuals!K306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y306","v":380893},null,{"$f":"I_Actuals!AA306","v":10154},{"$f":"I_Actuals!AB306","v":10875},{"$f":"I_Actuals!AC306","v":11768},{"$f":"I_Actuals!AD306","v":12194},{"$f":"I_Actuals!AE306","v":12594},{"$f":"I_Actuals!AF306","v":5099},{"$f":"I_Actuals!AG306","v":5531},{"$f":"I_Actuals!AH306","v":10782},{"$f":"I_Actuals!AI306","v":10782},{"$f":"I_Actuals!AJ306","v":10782},{"$f":"I_Actuals!AK306","v":10782},{"$f":"I_Actuals!AL306","v":10782},{"$f":"I_Actuals!AM306","v":10782},{"$f":"I_Actuals!AN306","v":10782},{"$f":"I_Actuals!AO306","v":10782},{"$f":"I_Actuals!AP306","v":10782},{"$f":"I_Actuals!AQ306","v":10782},{"$f":"I_Actuals!AR306","v":10782},{"$f":"I_Actuals!AS306","v":10782},{"$f":"I_Actuals!AT306","v":10782},{"$f":"I_Actuals!AU306","v":10782},{"$f":"I_Actuals!AV306","v":10782},{"$f":"I_Actuals!AW306","v":10782},{"$f":"I_Actuals!AX306","v":10782},{"$f":"I_Actuals!AY306","v":10782},{"$f":"I_Actuals!AZ306","v":10782},{"$f":"I_Actuals!BA306","v":10782},{"$f":"I_Actuals!BB306","v":10782},{"$f":"I_Actuals!BC306","v":10782},{"$f":"I_Actuals!BD306","v":10782},{"$f":"I_Actuals!BE306","v":10782},{"$f":"I_Actuals!BF306","v":10782},{"$f":"I_Actuals!BG306","v":10782},{"$f":"I_Actuals!BH306","v":10782},{"$f":"I_Actuals!BI306","v":10782},{"$f":"I_Actuals!BJ306","v":10782}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,null,{"$f":"C_RevCost_UKATS!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$308","v":0},null,{"$f":"C_RevCost_UKATS!AA$308","v":10244},{"$f":"C_RevCost_UKATS!AB$308","v":10435},{"$f":"C_RevCost_UKATS!AC$308","v":10583},{"$f":"C_RevCost_UKATS!AD$308","v":10758},{"$f":"C_RevCost_UKATS!AE$308","v":10940},{"$f":"C_RevCost_UKATS!AF$308","v":12647.945},{"$f":"C_RevCost_UKATS!AG$308","v":12891},{"$f":"C_RevCost_UKATS!AH$308","v":13183},{"$f":"C_RevCost_UKATS!AI$308","v":11956},{"$f":"C_RevCost_UKATS!AJ$308","v":12930},{"$f":"C_RevCost_UKATS!AK$308","v":13247},{"$f":"C_RevCost_UKATS!AL$308","v":13490},{"$f":"C_RevCost_UKATS!AM$308","v":13700},{"$f":"C_RevCost_UKATS!AN$308","v":13700},{"$f":"C_RevCost_UKATS!AO$308","v":13700},{"$f":"C_RevCost_UKATS!AP$308","v":13700},{"$f":"C_RevCost_UKATS!AQ$308","v":13700},{"$f":"C_RevCost_UKATS!AR$308","v":13700},{"$f":"C_RevCost_UKATS!AS$308","v":13700},{"$f":"C_RevCost_UKATS!AT$308","v":13700},{"$f":"C_RevCost_UKATS!AU$308","v":13700},{"$f":"C_RevCost_UKATS!AV$308","v":13700},{"$f":"C_RevCost_UKATS!AW$308","v":13700},{"$f":"C_RevCost_UKATS!AX$308","v":13700},{"$f":"C_RevCost_UKATS!AY$308","v":13700},{"$f":"C_RevCost_UKATS!AZ$308","v":13700},{"$f":"C_RevCost_UKATS!BA$308","v":13700},{"$f":"C_RevCost_UKATS!BB$308","v":13700},{"$f":"C_RevCost_UKATS!BC$308","v":13700},{"$f":"C_RevCost_UKATS!BD$308","v":13700},{"$f":"C_RevCost_UKATS!BE$308","v":13700},{"$f":"C_RevCost_UKATS!BF$308","v":13700},{"$f":"C_RevCost_UKATS!BG$308","v":13700},{"$f":"C_RevCost_UKATS!BH$308","v":13700},{"$f":"C_RevCost_UKATS!BI$308","v":13700},{"$f":"C_RevCost_UKATS!BJ$308","v":13700}]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",null,"# TSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA34 = 0, AA35, AA36)","v":10154},{"$f":"IF(AB34 = 0, AB35, AB36)","v":10875},11768,12194,12594,5099,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,null,{"$f":"C_RevCost_UKATS!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$308","v":0},null,{"$f":"C_RevCost_UKATS!AA$308","v":10244},{"$f":"C_RevCost_UKATS!AB$308","v":10435},{"$f":"C_RevCost_UKATS!AC$308","v":10583},{"$f":"C_RevCost_UKATS!AD$308","v":10758},{"$f":"C_RevCost_UKATS!AE$308","v":10940},{"$f":"C_RevCost_UKATS!AF$308","v":12647.945},{"$f":"C_RevCost_UKATS!AG$308","v":12891},{"$f":"C_RevCost_UKATS!AH$308","v":13183},{"$f":"C_RevCost_UKATS!AI$308","v":11956},{"$f":"C_RevCost_UKATS!AJ$308","v":12930},{"$f":"C_RevCost_UKATS!AK$308","v":13247},{"$f":"C_RevCost_UKATS!AL$308","v":13490},{"$f":"C_RevCost_UKATS!AM$308","v":13700},{"$f":"C_RevCost_UKATS!AN$308","v":13700},{"$f":"C_RevCost_UKATS!AO$308","v":13700},{"$f":"C_RevCost_UKATS!AP$308","v":13700},{"$f":"C_RevCost_UKATS!AQ$308","v":13700},{"$f":"C_RevCost_UKATS!AR$308","v":13700},{"$f":"C_RevCost_UKATS!AS$308","v":13700},{"$f":"C_RevCost_UKATS!AT$308","v":13700},{"$f":"C_RevCost_UKATS!AU$308","v":13700},{"$f":"C_RevCost_UKATS!AV$308","v":13700},{"$f":"C_RevCost_UKATS!AW$308","v":13700},{"$f":"C_RevCost_UKATS!AX$308","v":13700},{"$f":"C_RevCost_UKATS!AY$308","v":13700},{"$f":"C_RevCost_UKATS!AZ$308","v":13700},{"$f":"C_RevCost_UKATS!BA$308","v":13700},{"$f":"C_RevCost_UKATS!BB$308","v":13700},{"$f":"C_RevCost_UKATS!BC$308","v":13700},{"$f":"C_RevCost_UKATS!BD$308","v":13700},{"$f":"C_RevCost_UKATS!BE$308","v":13700},{"$f":"C_RevCost_UKATS!BF$308","v":13700},{"$f":"C_RevCost_UKATS!BG$308","v":13700},{"$f":"C_RevCost_UKATS!BH$308","v":13700},{"$f":"C_RevCost_UKATS!BI$308","v":13700},{"$f":"C_RevCost_UKATS!BJ$308","v":13700}]
[null,null,null,null,{"$f":"E37","v":"Actuals TSUs + Forecast TSUs"},null,{"$f":"G37","v":"# TSUs ('000)"},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10154,10875,11768,12194,12594,5099,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,null,{"$f":"IF($F$31 = $F$29, E39, E40)","v":"Actuals TSUs + Forecast TSUs"},null,{"$f":"IF($F$31 = $F$29, G39, G40)","v":"# TSUs ('000)"},null,null,null,{"$f":"IF($F$31 = $F$29, K39, K40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$31 = $F$29, Y39, Y40)","v":0},null,{"$f":"IF($F$31 = $F$29, AA39, AA40)","v":10154},{"$f":"IF($F$31 = $F$29, AB39, AB40)","v":10875},11768,12194,12594,5099,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[]
[null,null,null,"UKATS - CSUs"]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,null,{"$f":"C_Time!K$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"I_Actuals!E$308","v":"UKATS CSU - Actual"},null,{"$f":"I_Actuals!G$308","v":"# CSUs ('000)"},null,{"$f":"I_Actuals!I$308","v":"Enter as a positive."},null,{"$f":"I_Actuals!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y$308","v":375495.5153342},null,{"$f":"I_Actuals!AA$308","v":9975.4123342000021},{"$f":"I_Actuals!AB$308","v":10710.8},{"$f":"I_Actuals!AC$308","v":11606},{"$f":"I_Actuals!AD$308","v":12053.303},{"$f":"I_Actuals!AE$308","v":12457},{"$f":"I_Actuals!AF$308","v":4970},{"$f":"I_Actuals!AG$308","v":5395},{"$f":"I_Actuals!AH$308","v":10632},{"$f":"I_Actuals!AI$308","v":10632},{"$f":"I_Actuals!AJ$308","v":10632},{"$f":"I_Actuals!AK$308","v":10632},{"$f":"I_Actuals!AL$308","v":10632},{"$f":"I_Actuals!AM$308","v":10632},{"$f":"I_Actuals!AN$308","v":10632},{"$f":"I_Actuals!AO$308","v":10632},{"$f":"I_Actuals!AP$308","v":10632},{"$f":"I_Actuals!AQ$308","v":10632},{"$f":"I_Actuals!AR$308","v":10632},{"$f":"I_Actuals!AS$308","v":10632},{"$f":"I_Actuals!AT$308","v":10632},{"$f":"I_Actuals!AU$308","v":10632},{"$f":"I_Actuals!AV$308","v":10632},{"$f":"I_Actuals!AW$308","v":10632},{"$f":"I_Actuals!AX$308","v":10632},{"$f":"I_Actuals!AY$308","v":10632},{"$f":"I_Actuals!AZ$308","v":10632},{"$f":"I_Actuals!BA$308","v":10632},{"$f":"I_Actuals!BB$308","v":10632},{"$f":"I_Actuals!BC$308","v":10632},{"$f":"I_Actuals!BD$308","v":10632},{"$f":"I_Actuals!BE$308","v":10632},{"$f":"I_Actuals!BF$308","v":10632},{"$f":"I_Actuals!BG$308","v":10632},{"$f":"I_Actuals!BH$308","v":10632},{"$f":"I_Actuals!BI$308","v":10632},{"$f":"I_Actuals!BJ$308","v":10632}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E166","v":"Forecast CSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G166","v":"# CSUs ('000)"},null,null,null,{"$f":"C_RevCost_UKATS!K166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y166","v":0},null,{"$f":"C_RevCost_UKATS!AA166","v":10110.224523357898},{"$f":"C_RevCost_UKATS!AB166","v":10301.2245258732},{"$f":"C_RevCost_UKATS!AC166","v":10449.224523064771},{"$f":"C_RevCost_UKATS!AD166","v":10624.224522889126},{"$f":"C_RevCost_UKATS!AE166","v":10806.224524542566},{"$f":"C_RevCost_UKATS!AF166","v":12503.844999999999},{"$f":"C_RevCost_UKATS!AG166","v":12747},{"$f":"C_RevCost_UKATS!AH166","v":13040},{"$f":"C_RevCost_UKATS!AI166","v":11806},{"$f":"C_RevCost_UKATS!AJ166","v":12780},{"$f":"C_RevCost_UKATS!AK166","v":13097},{"$f":"C_RevCost_UKATS!AL166","v":13340},{"$f":"C_RevCost_UKATS!AM166","v":13550},{"$f":"C_RevCost_UKATS!AN166","v":13550},{"$f":"C_RevCost_UKATS!AO166","v":13550},{"$f":"C_RevCost_UKATS!AP166","v":13550},{"$f":"C_RevCost_UKATS!AQ166","v":13550},{"$f":"C_RevCost_UKATS!AR166","v":13550},{"$f":"C_RevCost_UKATS!AS166","v":13550},{"$f":"C_RevCost_UKATS!AT166","v":13550},{"$f":"C_RevCost_UKATS!AU166","v":13550},{"$f":"C_RevCost_UKATS!AV166","v":13550},{"$f":"C_RevCost_UKATS!AW166","v":13550},{"$f":"C_RevCost_UKATS!AX166","v":13550},{"$f":"C_RevCost_UKATS!AY166","v":13550},{"$f":"C_RevCost_UKATS!AZ166","v":13550},{"$f":"C_RevCost_UKATS!BA166","v":13550},{"$f":"C_RevCost_UKATS!BB166","v":13550},{"$f":"C_RevCost_UKATS!BC166","v":13550},{"$f":"C_RevCost_UKATS!BD166","v":13550},{"$f":"C_RevCost_UKATS!BE166","v":13550},{"$f":"C_RevCost_UKATS!BF166","v":13550},{"$f":"C_RevCost_UKATS!BG166","v":13550},{"$f":"C_RevCost_UKATS!BH166","v":13550},{"$f":"C_RevCost_UKATS!BI166","v":13550},{"$f":"C_RevCost_UKATS!BJ166","v":13550}]
[null,null,null,null,"Actuals CSUs + Forecast CSUs",null,"# CSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA44 = 0, AA45, AA46)","v":9975.4123342000021},{"$f":"IF(AB44 = 0, AB45, AB46)","v":10710.8},11606,12053.303,12457,4970,12747,13040,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E166","v":"Forecast CSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G166","v":"# CSUs ('000)"},null,null,null,{"$f":"C_RevCost_UKATS!K166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y166","v":0},null,{"$f":"C_RevCost_UKATS!AA166","v":10110.224523357898},{"$f":"C_RevCost_UKATS!AB166","v":10301.2245258732},{"$f":"C_RevCost_UKATS!AC166","v":10449.224523064771},{"$f":"C_RevCost_UKATS!AD166","v":10624.224522889126},{"$f":"C_RevCost_UKATS!AE166","v":10806.224524542566},{"$f":"C_RevCost_UKATS!AF166","v":12503.844999999999},{"$f":"C_RevCost_UKATS!AG166","v":12747},{"$f":"C_RevCost_UKATS!AH166","v":13040},{"$f":"C_RevCost_UKATS!AI166","v":11806},{"$f":"C_RevCost_UKATS!AJ166","v":12780},{"$f":"C_RevCost_UKATS!AK166","v":13097},{"$f":"C_RevCost_UKATS!AL166","v":13340},{"$f":"C_RevCost_UKATS!AM166","v":13550},{"$f":"C_RevCost_UKATS!AN166","v":13550},{"$f":"C_RevCost_UKATS!AO166","v":13550},{"$f":"C_RevCost_UKATS!AP166","v":13550},{"$f":"C_RevCost_UKATS!AQ166","v":13550},{"$f":"C_RevCost_UKATS!AR166","v":13550},{"$f":"C_RevCost_UKATS!AS166","v":13550},{"$f":"C_RevCost_UKATS!AT166","v":13550},{"$f":"C_RevCost_UKATS!AU166","v":13550},{"$f":"C_RevCost_UKATS!AV166","v":13550},{"$f":"C_RevCost_UKATS!AW166","v":13550},{"$f":"C_RevCost_UKATS!AX166","v":13550},{"$f":"C_RevCost_UKATS!AY166","v":13550},{"$f":"C_RevCost_UKATS!AZ166","v":13550},{"$f":"C_RevCost_UKATS!BA166","v":13550},{"$f":"C_RevCost_UKATS!BB166","v":13550},{"$f":"C_RevCost_UKATS!BC166","v":13550},{"$f":"C_RevCost_UKATS!BD166","v":13550},{"$f":"C_RevCost_UKATS!BE166","v":13550},{"$f":"C_RevCost_UKATS!BF166","v":13550},{"$f":"C_RevCost_UKATS!BG166","v":13550},{"$f":"C_RevCost_UKATS!BH166","v":13550},{"$f":"C_RevCost_UKATS!BI166","v":13550},{"$f":"C_RevCost_UKATS!BJ166","v":13550}]
[null,null,null,null,{"$f":"E47","v":"Actuals CSUs + Forecast CSUs"},null,{"$f":"G47","v":"# CSUs ('000)"},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,9975.4123342000021,10710.8,11606,12053.303,12457,4970,12747,13040,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,null,{"$f":"IF($F$31 = $F$29, E49, E50)","v":"Actuals CSUs + Forecast CSUs"},null,"# CSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$31 = $F$29, AA49, AA50)","v":9975.4123342000021},{"$f":"IF($F$31 = $F$29, AB49, AB50)","v":10710.8},11606,12053.303,12457,4970,12747,13040,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[]
[null,null,null,"Oceanic"]
[null,null,null,null,{"$f":"I_Actuals!E312","v":"Atlantic Flights - Actual"},null,{"$f":"I_Actuals!G312","v":"# Flights ('000)"},null,{"$f":"I_Actuals!I312","v":"Enter as a positive."},null,{"$f":"I_Actuals!K312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y312","v":1386.981},null,{"$f":"I_Actuals!AA312","v":0},{"$f":"I_Actuals!AB312","v":0},{"$f":"I_Actuals!AC312","v":0},{"$f":"I_Actuals!AD312","v":0},{"$f":"I_Actuals!AE312","v":488.38799999999998},{"$f":"I_Actuals!AF312","v":204.86099999999999},{"$f":"I_Actuals!AG312","v":255.43599999999998},{"$f":"I_Actuals!AH312","v":438.29599999999999},{"$f":"I_Actuals!AI312","v":0},{"$f":"I_Actuals!AJ312","v":0},{"$f":"I_Actuals!AK312","v":0},{"$f":"I_Actuals!AL312","v":0},{"$f":"I_Actuals!AM312","v":0},{"$f":"I_Actuals!AN312","v":0},{"$f":"I_Actuals!AO312","v":0},{"$f":"I_Actuals!AP312","v":0},{"$f":"I_Actuals!AQ312","v":0},{"$f":"I_Actuals!AR312","v":0},{"$f":"I_Actuals!AS312","v":0},{"$f":"I_Actuals!AT312","v":0},{"$f":"I_Actuals!AU312","v":0},{"$f":"I_Actuals!AV312","v":0},{"$f":"I_Actuals!AW312","v":0},{"$f":"I_Actuals!AX312","v":0},{"$f":"I_Actuals!AY312","v":0},{"$f":"I_Actuals!AZ312","v":0},{"$f":"I_Actuals!BA312","v":0},{"$f":"I_Actuals!BB312","v":0},{"$f":"I_Actuals!BC312","v":0},{"$f":"I_Actuals!BD312","v":0},{"$f":"I_Actuals!BE312","v":0},{"$f":"I_Actuals!BF312","v":0},{"$f":"I_Actuals!BG312","v":0},{"$f":"I_Actuals!BH312","v":0},{"$f":"I_Actuals!BI312","v":0},{"$f":"I_Actuals!BJ312","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E313","v":"Tango Flight - Actual"},null,{"$f":"I_Actuals!G313","v":"# Flights ('000)"},null,{"$f":"I_Actuals!I313","v":"Enter as a positive."},null,{"$f":"I_Actuals!K313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y313","v":60},null,{"$f":"I_Actuals!AA313","v":0},{"$f":"I_Actuals!AB313","v":0},{"$f":"I_Actuals!AC313","v":0},{"$f":"I_Actuals!AD313","v":0},{"$f":"I_Actuals!AE313","v":20},{"$f":"I_Actuals!AF313","v":8},{"$f":"I_Actuals!AG313","v":10},{"$f":"I_Actuals!AH313","v":22},{"$f":"I_Actuals!AI313","v":0},{"$f":"I_Actuals!AJ313","v":0},{"$f":"I_Actuals!AK313","v":0},{"$f":"I_Actuals!AL313","v":0},{"$f":"I_Actuals!AM313","v":0},{"$f":"I_Actuals!AN313","v":0},{"$f":"I_Actuals!AO313","v":0},{"$f":"I_Actuals!AP313","v":0},{"$f":"I_Actuals!AQ313","v":0},{"$f":"I_Actuals!AR313","v":0},{"$f":"I_Actuals!AS313","v":0},{"$f":"I_Actuals!AT313","v":0},{"$f":"I_Actuals!AU313","v":0},{"$f":"I_Actuals!AV313","v":0},{"$f":"I_Actuals!AW313","v":0},{"$f":"I_Actuals!AX313","v":0},{"$f":"I_Actuals!AY313","v":0},{"$f":"I_Actuals!AZ313","v":0},{"$f":"I_Actuals!BA313","v":0},{"$f":"I_Actuals!BB313","v":0},{"$f":"I_Actuals!BC313","v":0},{"$f":"I_Actuals!BD313","v":0},{"$f":"I_Actuals!BE313","v":0},{"$f":"I_Actuals!BF313","v":0},{"$f":"I_Actuals!BG313","v":0},{"$f":"I_Actuals!BH313","v":0},{"$f":"I_Actuals!BI313","v":0},{"$f":"I_Actuals!BJ313","v":0}]
[null,null,null,null,"Oceanic - Total Actual Flights",null,"# Flights ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA54:AA55)","v":0},{"$f":"SUM(AB54:AB55)","v":0},0,0,508.38799999999998,212.86099999999999,265.43599999999998,460.29599999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,null,{"$f":"C_Time!K$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y$42","v":30},null,{"$f":"C_Time!AA$42","v":0},{"$f":"C_Time!AB$42","v":0},{"$f":"C_Time!AC$42","v":0},{"$f":"C_Time!AD$42","v":0},{"$f":"C_Time!AE$42","v":0},{"$f":"C_Time!AF$42","v":0},{"$f":"C_Time!AG$42","v":1},{"$f":"C_Time!AH$42","v":1},{"$f":"C_Time!AI$42","v":1},{"$f":"C_Time!AJ$42","v":1},{"$f":"C_Time!AK$42","v":1},{"$f":"C_Time!AL$42","v":1},{"$f":"C_Time!AM$42","v":1},{"$f":"C_Time!AN$42","v":1},{"$f":"C_Time!AO$42","v":1},{"$f":"C_Time!AP$42","v":1},{"$f":"C_Time!AQ$42","v":1},{"$f":"C_Time!AR$42","v":1},{"$f":"C_Time!AS$42","v":1},{"$f":"C_Time!AT$42","v":1},{"$f":"C_Time!AU$42","v":1},{"$f":"C_Time!AV$42","v":1},{"$f":"C_Time!AW$42","v":1},{"$f":"C_Time!AX$42","v":1},{"$f":"C_Time!AY$42","v":1},{"$f":"C_Time!AZ$42","v":1},{"$f":"C_Time!BA$42","v":1},{"$f":"C_Time!BB$42","v":1},{"$f":"C_Time!BC$42","v":1},{"$f":"C_Time!BD$42","v":1},{"$f":"C_Time!BE$42","v":1},{"$f":"C_Time!BF$42","v":1},{"$f":"C_Time!BG$42","v":1},{"$f":"C_Time!BH$42","v":1},{"$f":"C_Time!BI$42","v":1},{"$f":"C_Time!BJ$42","v":1}]
[null,null,null,null,{"$f":"E56","v":"Oceanic - Total Actual Flights"},null,{"$f":"G56","v":"# Flights ('000)"},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,508.38799999999998,212.86099999999999,265.43599999999998,460.29599999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E363","v":"Total Oceanic Flights - Used for Price Determination "},null,{"$f":"C_RevCost_Oceanic!G363","v":"# Flights ('000)"},null,null,null,{"$f":"C_RevCost_Oceanic!K363","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y363","v":18882.985000000001},null,{"$f":"C_RevCost_Oceanic!AA363","v":412.35},{"$f":"C_RevCost_Oceanic!AB363","v":420.18700000000001},{"$f":"C_RevCost_Oceanic!AC363","v":426.06900000000002},{"$f":"C_RevCost_Oceanic!AD363","v":432.88499999999999},{"$f":"C_RevCost_Oceanic!AE363","v":439.37700000000001},{"$f":"C_RevCost_Oceanic!AF363","v":232.11699999999999},{"$f":"C_RevCost_Oceanic!AG363","v":234},{"$f":"C_RevCost_Oceanic!AH363","v":461},{"$f":"C_RevCost_Oceanic!AI363","v":507},{"$f":"C_RevCost_Oceanic!AJ363","v":545},{"$f":"C_RevCost_Oceanic!AK363","v":555},{"$f":"C_RevCost_Oceanic!AL363","v":562},{"$f":"C_RevCost_Oceanic!AM363","v":569},{"$f":"C_RevCost_Oceanic!AN363","v":569},{"$f":"C_RevCost_Oceanic!AO363","v":569},{"$f":"C_RevCost_Oceanic!AP363","v":569},{"$f":"C_RevCost_Oceanic!AQ363","v":569},{"$f":"C_RevCost_Oceanic!AR363","v":569},{"$f":"C_RevCost_Oceanic!AS363","v":569},{"$f":"C_RevCost_Oceanic!AT363","v":569},{"$f":"C_RevCost_Oceanic!AU363","v":569},{"$f":"C_RevCost_Oceanic!AV363","v":569},{"$f":"C_RevCost_Oceanic!AW363","v":569},{"$f":"C_RevCost_Oceanic!AX363","v":569},{"$f":"C_RevCost_Oceanic!AY363","v":569},{"$f":"C_RevCost_Oceanic!AZ363","v":569},{"$f":"C_RevCost_Oceanic!BA363","v":569},{"$f":"C_RevCost_Oceanic!BB363","v":569},{"$f":"C_RevCost_Oceanic!BC363","v":569},{"$f":"C_RevCost_Oceanic!BD363","v":569},{"$f":"C_RevCost_Oceanic!BE363","v":569},{"$f":"C_RevCost_Oceanic!BF363","v":569},{"$f":"C_RevCost_Oceanic!BG363","v":569},{"$f":"C_RevCost_Oceanic!BH363","v":569},{"$f":"C_RevCost_Oceanic!BI363","v":569},{"$f":"C_RevCost_Oceanic!BJ363","v":569}]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",null,"# Flights ('000)",null,null,null,{"$f":"IF(K58 = 0, K59, K60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y58 = 0, Y59, Y60)","v":18882.985000000001},null,{"$f":"IF(AA58 = 0, AA59, AA60)","v":0},{"$f":"IF(AB58 = 0, AB59, AB60)","v":0},0,0,508.38799999999998,212.86099999999999,234,461,507,545,555,562,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569]
[]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E363","v":"Total Oceanic Flights - Used for Price Determination "},null,{"$f":"C_RevCost_Oceanic!G363","v":"# Flights ('000)"},null,null,null,{"$f":"C_RevCost_Oceanic!K363","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y363","v":18882.985000000001},null,{"$f":"C_RevCost_Oceanic!AA363","v":412.35},{"$f":"C_RevCost_Oceanic!AB363","v":420.18700000000001},{"$f":"C_RevCost_Oceanic!AC363","v":426.06900000000002},{"$f":"C_RevCost_Oceanic!AD363","v":432.88499999999999},{"$f":"C_RevCost_Oceanic!AE363","v":439.37700000000001},{"$f":"C_RevCost_Oceanic!AF363","v":232.11699999999999},{"$f":"C_RevCost_Oceanic!AG363","v":234},{"$f":"C_RevCost_Oceanic!AH363","v":461},{"$f":"C_RevCost_Oceanic!AI363","v":507},{"$f":"C_RevCost_Oceanic!AJ363","v":545},{"$f":"C_RevCost_Oceanic!AK363","v":555},{"$f":"C_RevCost_Oceanic!AL363","v":562},{"$f":"C_RevCost_Oceanic!AM363","v":569},{"$f":"C_RevCost_Oceanic!AN363","v":569},{"$f":"C_RevCost_Oceanic!AO363","v":569},{"$f":"C_RevCost_Oceanic!AP363","v":569},{"$f":"C_RevCost_Oceanic!AQ363","v":569},{"$f":"C_RevCost_Oceanic!AR363","v":569},{"$f":"C_RevCost_Oceanic!AS363","v":569},{"$f":"C_RevCost_Oceanic!AT363","v":569},{"$f":"C_RevCost_Oceanic!AU363","v":569},{"$f":"C_RevCost_Oceanic!AV363","v":569},{"$f":"C_RevCost_Oceanic!AW363","v":569},{"$f":"C_RevCost_Oceanic!AX363","v":569},{"$f":"C_RevCost_Oceanic!AY363","v":569},{"$f":"C_RevCost_Oceanic!AZ363","v":569},{"$f":"C_RevCost_Oceanic!BA363","v":569},{"$f":"C_RevCost_Oceanic!BB363","v":569},{"$f":"C_RevCost_Oceanic!BC363","v":569},{"$f":"C_RevCost_Oceanic!BD363","v":569},{"$f":"C_RevCost_Oceanic!BE363","v":569},{"$f":"C_RevCost_Oceanic!BF363","v":569},{"$f":"C_RevCost_Oceanic!BG363","v":569},{"$f":"C_RevCost_Oceanic!BH363","v":569},{"$f":"C_RevCost_Oceanic!BI363","v":569},{"$f":"C_RevCost_Oceanic!BJ363","v":569}]
[null,null,null,null,{"$f":"E61","v":"Actuals TSUs + Forecast TSUs"},{"$f":"F61","v":0},"# Flights ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,18882.985000000001,null,0,0,0,0,508.38799999999998,212.86099999999999,234,461,507,545,555,562,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569]
[null,null,null,null,{"$f":"IF($F$31 = $F$29, E63, E64)","v":"Actuals TSUs + Forecast TSUs"},{"$f":"IF($F$31 = $F$29, F63, F64)","v":0},{"$f":"IF($F$31 = $F$29, G63, G64)","v":"# Flights ('000)"},null,null,null,{"$f":"IF($F$31 = $F$29, K63, K64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$31 = $F$29, Y63, Y64)","v":18882.985000000001},null,0,0,0,0,508.38799999999998,212.86099999999999,234,461,507,545,555,562,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569]
[]
[]
["UKATS"]
[]
[null,null,null,"1 - UKATS Determined costs "]
[null,null,null,null,{"$f":"C_Output_Staging!E86","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G86","v":"£m"},{"$f":"C_Output_Staging!H86","v":"Nominal"},null,{"$f":"C_Output_Staging!J86","v":0},{"$f":"C_Output_Staging!K86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y86","v":3523.0442939544087},null,{"$f":"C_Output_Staging!AA86","v":216.21264881972536},{"$f":"C_Output_Staging!AB86","v":233.80863331170403},{"$f":"C_Output_Staging!AC86","v":229.01624644059186},{"$f":"C_Output_Staging!AD86","v":243.90062891345545},{"$f":"C_Output_Staging!AE86","v":251.52408826185365},{"$f":"C_Output_Staging!AF86","v":262.33285511668294},{"$f":"C_Output_Staging!AG86","v":237.43429781339131},{"$f":"C_Output_Staging!AH86","v":275.23215557114992},{"$f":"C_Output_Staging!AI86","v":310.95276611548786},{"$f":"C_Output_Staging!AJ86","v":319.07135765957196},{"$f":"C_Output_Staging!AK86","v":311.9784082032092},{"$f":"C_Output_Staging!AL86","v":311.98711764197157},{"$f":"C_Output_Staging!AM86","v":319.59309008561377},{"$f":"C_Output_Staging!AN86","v":0},{"$f":"C_Output_Staging!AO86","v":0},{"$f":"C_Output_Staging!AP86","v":0},{"$f":"C_Output_Staging!AQ86","v":0},{"$f":"C_Output_Staging!AR86","v":0},{"$f":"C_Output_Staging!AS86","v":0},{"$f":"C_Output_Staging!AT86","v":0},{"$f":"C_Output_Staging!AU86","v":0},{"$f":"C_Output_Staging!AV86","v":0},{"$f":"C_Output_Staging!AW86","v":0},{"$f":"C_Output_Staging!AX86","v":0},{"$f":"C_Output_Staging!AY86","v":0},{"$f":"C_Output_Staging!AZ86","v":0},{"$f":"C_Output_Staging!BA86","v":0},{"$f":"C_Output_Staging!BB86","v":0},{"$f":"C_Output_Staging!BC86","v":0},{"$f":"C_Output_Staging!BD86","v":0},{"$f":"C_Output_Staging!BE86","v":0},{"$f":"C_Output_Staging!BF86","v":0},{"$f":"C_Output_Staging!BG86","v":0},{"$f":"C_Output_Staging!BH86","v":0},{"$f":"C_Output_Staging!BI86","v":0},{"$f":"C_Output_Staging!BJ86","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E87","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G87","v":"£m"},{"$f":"C_Output_Staging!H87","v":"Nominal"},null,{"$f":"C_Output_Staging!J87","v":0},{"$f":"C_Output_Staging!K87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y87","v":829.20104694053373},null,{"$f":"C_Output_Staging!AA87","v":73.570637552309194},{"$f":"C_Output_Staging!AB87","v":72.953076027119891},{"$f":"C_Output_Staging!AC87","v":74.198635907297088},{"$f":"C_Output_Staging!AD87","v":69.243331663503099},{"$f":"C_Output_Staging!AE87","v":65.858576392172992},{"$f":"C_Output_Staging!AF87","v":47.310723930538231},{"$f":"C_Output_Staging!AG87","v":47.263361928078794},{"$f":"C_Output_Staging!AH87","v":50.134697922240271},{"$f":"C_Output_Staging!AI87","v":85.187077758774606},{"$f":"C_Output_Staging!AJ87","v":78.416234791685213},{"$f":"C_Output_Staging!AK87","v":56.479372722506575},{"$f":"C_Output_Staging!AL87","v":53.728470719394082},{"$f":"C_Output_Staging!AM87","v":54.856849624913671},{"$f":"C_Output_Staging!AN87","v":0},{"$f":"C_Output_Staging!AO87","v":0},{"$f":"C_Output_Staging!AP87","v":0},{"$f":"C_Output_Staging!AQ87","v":0},{"$f":"C_Output_Staging!AR87","v":0},{"$f":"C_Output_Staging!AS87","v":0},{"$f":"C_Output_Staging!AT87","v":0},{"$f":"C_Output_Staging!AU87","v":0},{"$f":"C_Output_Staging!AV87","v":0},{"$f":"C_Output_Staging!AW87","v":0},{"$f":"C_Output_Staging!AX87","v":0},{"$f":"C_Output_Staging!AY87","v":0},{"$f":"C_Output_Staging!AZ87","v":0},{"$f":"C_Output_Staging!BA87","v":0},{"$f":"C_Output_Staging!BB87","v":0},{"$f":"C_Output_Staging!BC87","v":0},{"$f":"C_Output_Staging!BD87","v":0},{"$f":"C_Output_Staging!BE87","v":0},{"$f":"C_Output_Staging!BF87","v":0},{"$f":"C_Output_Staging!BG87","v":0},{"$f":"C_Output_Staging!BH87","v":0},{"$f":"C_Output_Staging!BI87","v":0},{"$f":"C_Output_Staging!BJ87","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E88","v":"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G88","v":"£m"},{"$f":"C_Output_Staging!H88","v":"Nominal"},null,{"$f":"C_Output_Staging!J88","v":0},{"$f":"C_Output_Staging!K88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y88","v":104.4799876344736},null,{"$f":"C_Output_Staging!AA88","v":0},{"$f":"C_Output_Staging!AB88","v":0},{"$f":"C_Output_Staging!AC88","v":0},{"$f":"C_Output_Staging!AD88","v":0},{"$f":"C_Output_Staging!AE88","v":0},{"$f":"C_Output_Staging!AF88","v":18.68209589544335},{"$f":"C_Output_Staging!AG88","v":19.211743652967325},{"$f":"C_Output_Staging!AH88","v":20.919859699003407},{"$f":"C_Output_Staging!AI88","v":22.643169526844904},{"$f":"C_Output_Staging!AJ88","v":23.023118860214623},{"$f":"C_Output_Staging!AK88","v":0},{"$f":"C_Output_Staging!AL88","v":0},{"$f":"C_Output_Staging!AM88","v":0},{"$f":"C_Output_Staging!AN88","v":0},{"$f":"C_Output_Staging!AO88","v":0},{"$f":"C_Output_Staging!AP88","v":0},{"$f":"C_Output_Staging!AQ88","v":0},{"$f":"C_Output_Staging!AR88","v":0},{"$f":"C_Output_Staging!AS88","v":0},{"$f":"C_Output_Staging!AT88","v":0},{"$f":"C_Output_Staging!AU88","v":0},{"$f":"C_Output_Staging!AV88","v":0},{"$f":"C_Output_Staging!AW88","v":0},{"$f":"C_Output_Staging!AX88","v":0},{"$f":"C_Output_Staging!AY88","v":0},{"$f":"C_Output_Staging!AZ88","v":0},{"$f":"C_Output_Staging!BA88","v":0},{"$f":"C_Output_Staging!BB88","v":0},{"$f":"C_Output_Staging!BC88","v":0},{"$f":"C_Output_Staging!BD88","v":0},{"$f":"C_Output_Staging!BE88","v":0},{"$f":"C_Output_Staging!BF88","v":0},{"$f":"C_Output_Staging!BG88","v":0},{"$f":"C_Output_Staging!BH88","v":0},{"$f":"C_Output_Staging!BI88","v":0},{"$f":"C_Output_Staging!BJ88","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E89","v":"Pensions - Defined contribution - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G89","v":"£m"},{"$f":"C_Output_Staging!H89","v":"Nominal"},null,{"$f":"C_Output_Staging!J89","v":0},{"$f":"C_Output_Staging!K89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y89","v":171.54173479262195},null,{"$f":"C_Output_Staging!AA89","v":4.5375987194322951},{"$f":"C_Output_Staging!AB89","v":5.2111051207713368},{"$f":"C_Output_Staging!AC89","v":6.0367447530622194},{"$f":"C_Output_Staging!AD89","v":6.8029956626988568},{"$f":"C_Output_Staging!AE89","v":7.5923741543342693},{"$f":"C_Output_Staging!AF89","v":11.784545145078317},{"$f":"C_Output_Staging!AG89","v":11.645829121836972},{"$f":"C_Output_Staging!AH89","v":12.899566637898729},{"$f":"C_Output_Staging!AI89","v":18.359871092741106},{"$f":"C_Output_Staging!AJ89","v":19.925969246263755},{"$f":"C_Output_Staging!AK89","v":20.876958399008178},{"$f":"C_Output_Staging!AL89","v":22.14678021977431},{"$f":"C_Output_Staging!AM89","v":23.721396519721633},{"$f":"C_Output_Staging!AN89","v":0},{"$f":"C_Output_Staging!AO89","v":0},{"$f":"C_Output_Staging!AP89","v":0},{"$f":"C_Output_Staging!AQ89","v":0},{"$f":"C_Output_Staging!AR89","v":0},{"$f":"C_Output_Staging!AS89","v":0},{"$f":"C_Output_Staging!AT89","v":0},{"$f":"C_Output_Staging!AU89","v":0},{"$f":"C_Output_Staging!AV89","v":0},{"$f":"C_Output_Staging!AW89","v":0},{"$f":"C_Output_Staging!AX89","v":0},{"$f":"C_Output_Staging!AY89","v":0},{"$f":"C_Output_Staging!AZ89","v":0},{"$f":"C_Output_Staging!BA89","v":0},{"$f":"C_Output_Staging!BB89","v":0},{"$f":"C_Output_Staging!BC89","v":0},{"$f":"C_Output_Staging!BD89","v":0},{"$f":"C_Output_Staging!BE89","v":0},{"$f":"C_Output_Staging!BF89","v":0},{"$f":"C_Output_Staging!BG89","v":0},{"$f":"C_Output_Staging!BH89","v":0},{"$f":"C_Output_Staging!BI89","v":0},{"$f":"C_Output_Staging!BJ89","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E90","v":"Pensions - Opt outs - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G90","v":"£m"},{"$f":"C_Output_Staging!H90","v":"Nominal"},null,{"$f":"C_Output_Staging!J90","v":0},{"$f":"C_Output_Staging!K90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y90","v":98.348129236721761},null,{"$f":"C_Output_Staging!AA90","v":0},{"$f":"C_Output_Staging!AB90","v":0},{"$f":"C_Output_Staging!AC90","v":0},{"$f":"C_Output_Staging!AD90","v":0},{"$f":"C_Output_Staging!AE90","v":0},{"$f":"C_Output_Staging!AF90","v":15.663614254472968},{"$f":"C_Output_Staging!AG90","v":12.899315125358502},{"$f":"C_Output_Staging!AH90","v":12.935507414190436},{"$f":"C_Output_Staging!AI90","v":12.672258581245517},{"$f":"C_Output_Staging!AJ90","v":12.14760772815505},{"$f":"C_Output_Staging!AK90","v":11.417926005080558},{"$f":"C_Output_Staging!AL90","v":10.664098648741181},{"$f":"C_Output_Staging!AM90","v":9.947801479477544},{"$f":"C_Output_Staging!AN90","v":0},{"$f":"C_Output_Staging!AO90","v":0},{"$f":"C_Output_Staging!AP90","v":0},{"$f":"C_Output_Staging!AQ90","v":0},{"$f":"C_Output_Staging!AR90","v":0},{"$f":"C_Output_Staging!AS90","v":0},{"$f":"C_Output_Staging!AT90","v":0},{"$f":"C_Output_Staging!AU90","v":0},{"$f":"C_Output_Staging!AV90","v":0},{"$f":"C_Output_Staging!AW90","v":0},{"$f":"C_Output_Staging!AX90","v":0},{"$f":"C_Output_Staging!AY90","v":0},{"$f":"C_Output_Staging!AZ90","v":0},{"$f":"C_Output_Staging!BA90","v":0},{"$f":"C_Output_Staging!BB90","v":0},{"$f":"C_Output_Staging!BC90","v":0},{"$f":"C_Output_Staging!BD90","v":0},{"$f":"C_Output_Staging!BE90","v":0},{"$f":"C_Output_Staging!BF90","v":0},{"$f":"C_Output_Staging!BG90","v":0},{"$f":"C_Output_Staging!BH90","v":0},{"$f":"C_Output_Staging!BI90","v":0},{"$f":"C_Output_Staging!BJ90","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E91","v":"Pensions - Other pension costs - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G91","v":"£m"},{"$f":"C_Output_Staging!H91","v":"Nominal"},null,{"$f":"C_Output_Staging!J91","v":0},{"$f":"C_Output_Staging!K91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y91","v":0},null,{"$f":"C_Output_Staging!AA91","v":0},{"$f":"C_Output_Staging!AB91","v":0},{"$f":"C_Output_Staging!AC91","v":0},{"$f":"C_Output_Staging!AD91","v":0},{"$f":"C_Output_Staging!AE91","v":0},{"$f":"C_Output_Staging!AF91","v":0},{"$f":"C_Output_Staging!AG91","v":0},{"$f":"C_Output_Staging!AH91","v":0},{"$f":"C_Output_Staging!AI91","v":0},{"$f":"C_Output_Staging!AJ91","v":0},{"$f":"C_Output_Staging!AK91","v":0},{"$f":"C_Output_Staging!AL91","v":0},{"$f":"C_Output_Staging!AM91","v":0},{"$f":"C_Output_Staging!AN91","v":0},{"$f":"C_Output_Staging!AO91","v":0},{"$f":"C_Output_Staging!AP91","v":0},{"$f":"C_Output_Staging!AQ91","v":0},{"$f":"C_Output_Staging!AR91","v":0},{"$f":"C_Output_Staging!AS91","v":0},{"$f":"C_Output_Staging!AT91","v":0},{"$f":"C_Output_Staging!AU91","v":0},{"$f":"C_Output_Staging!AV91","v":0},{"$f":"C_Output_Staging!AW91","v":0},{"$f":"C_Output_Staging!AX91","v":0},{"$f":"C_Output_Staging!AY91","v":0},{"$f":"C_Output_Staging!AZ91","v":0},{"$f":"C_Output_Staging!BA91","v":0},{"$f":"C_Output_Staging!BB91","v":0},{"$f":"C_Output_Staging!BC91","v":0},{"$f":"C_Output_Staging!BD91","v":0},{"$f":"C_Output_Staging!BE91","v":0},{"$f":"C_Output_Staging!BF91","v":0},{"$f":"C_Output_Staging!BG91","v":0},{"$f":"C_Output_Staging!BH91","v":0},{"$f":"C_Output_Staging!BI91","v":0},{"$f":"C_Output_Staging!BJ91","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E92","v":"Opex - Redundancy - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G92","v":"£m"},{"$f":"C_Output_Staging!H92","v":"Nominal"},null,{"$f":"C_Output_Staging!J92","v":0},{"$f":"C_Output_Staging!K92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y92","v":59.518823563939293},null,{"$f":"C_Output_Staging!AA92","v":0},{"$f":"C_Output_Staging!AB92","v":0},{"$f":"C_Output_Staging!AC92","v":0},{"$f":"C_Output_Staging!AD92","v":0},{"$f":"C_Output_Staging!AE92","v":0},{"$f":"C_Output_Staging!AF92","v":50.917122635584775},{"$f":"C_Output_Staging!AG92","v":1.4177689918572689},{"$f":"C_Output_Staging!AH92","v":0.28804769168587085},{"$f":"C_Output_Staging!AI92","v":1.3668757258666306},{"$f":"C_Output_Staging!AJ92","v":1.3754943834548086},{"$f":"C_Output_Staging!AK92","v":1.3752848863755591},{"$f":"C_Output_Staging!AL92","v":1.3792912063904066},{"$f":"C_Output_Staging!AM92","v":1.3989380427239748},{"$f":"C_Output_Staging!AN92","v":0},{"$f":"C_Output_Staging!AO92","v":0},{"$f":"C_Output_Staging!AP92","v":0},{"$f":"C_Output_Staging!AQ92","v":0},{"$f":"C_Output_Staging!AR92","v":0},{"$f":"C_Output_Staging!AS92","v":0},{"$f":"C_Output_Staging!AT92","v":0},{"$f":"C_Output_Staging!AU92","v":0},{"$f":"C_Output_Staging!AV92","v":0},{"$f":"C_Output_Staging!AW92","v":0},{"$f":"C_Output_Staging!AX92","v":0},{"$f":"C_Output_Staging!AY92","v":0},{"$f":"C_Output_Staging!AZ92","v":0},{"$f":"C_Output_Staging!BA92","v":0},{"$f":"C_Output_Staging!BB92","v":0},{"$f":"C_Output_Staging!BC92","v":0},{"$f":"C_Output_Staging!BD92","v":0},{"$f":"C_Output_Staging!BE92","v":0},{"$f":"C_Output_Staging!BF92","v":0},{"$f":"C_Output_Staging!BG92","v":0},{"$f":"C_Output_Staging!BH92","v":0},{"$f":"C_Output_Staging!BI92","v":0},{"$f":"C_Output_Staging!BJ92","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E93","v":"Opex - Non-staff costs - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G93","v":"£m"},{"$f":"C_Output_Staging!H93","v":"Nominal"},null,{"$f":"C_Output_Staging!J93","v":0},{"$f":"C_Output_Staging!K93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y93","v":1960.5456594957973},null,{"$f":"C_Output_Staging!AA93","v":119.88936919132907},{"$f":"C_Output_Staging!AB93","v":116.08612939291726},{"$f":"C_Output_Staging!AC93","v":119.39362275508414},{"$f":"C_Output_Staging!AD93","v":144.36238294549992},{"$f":"C_Output_Staging!AE93","v":163.87683366140021},{"$f":"C_Output_Staging!AF93","v":123.31076260766579},{"$f":"C_Output_Staging!AG93","v":120.6303347933451},{"$f":"C_Output_Staging!AH93","v":161.68207915654776},{"$f":"C_Output_Staging!AI93","v":173.07794198241507},{"$f":"C_Output_Staging!AJ93","v":179.72121271292534},{"$f":"C_Output_Staging!AK93","v":180.14348314597598},{"$f":"C_Output_Staging!AL93","v":180.14405135588152},{"$f":"C_Output_Staging!AM93","v":178.22745579481},{"$f":"C_Output_Staging!AN93","v":0},{"$f":"C_Output_Staging!AO93","v":0},{"$f":"C_Output_Staging!AP93","v":0},{"$f":"C_Output_Staging!AQ93","v":0},{"$f":"C_Output_Staging!AR93","v":0},{"$f":"C_Output_Staging!AS93","v":0},{"$f":"C_Output_Staging!AT93","v":0},{"$f":"C_Output_Staging!AU93","v":0},{"$f":"C_Output_Staging!AV93","v":0},{"$f":"C_Output_Staging!AW93","v":0},{"$f":"C_Output_Staging!AX93","v":0},{"$f":"C_Output_Staging!AY93","v":0},{"$f":"C_Output_Staging!AZ93","v":0},{"$f":"C_Output_Staging!BA93","v":0},{"$f":"C_Output_Staging!BB93","v":0},{"$f":"C_Output_Staging!BC93","v":0},{"$f":"C_Output_Staging!BD93","v":0},{"$f":"C_Output_Staging!BE93","v":0},{"$f":"C_Output_Staging!BF93","v":0},{"$f":"C_Output_Staging!BG93","v":0},{"$f":"C_Output_Staging!BH93","v":0},{"$f":"C_Output_Staging!BI93","v":0},{"$f":"C_Output_Staging!BJ93","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E94","v":"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G94","v":"£m"},{"$f":"C_Output_Staging!H94","v":"Nominal"},null,{"$f":"C_Output_Staging!J94","v":0},{"$f":"C_Output_Staging!K94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y94","v":-4.5283401857337955},null,{"$f":"C_Output_Staging!AA94","v":0.87556837036847646},{"$f":"C_Output_Staging!AB94","v":0.905443342006368},{"$f":"C_Output_Staging!AC94","v":1.4112642708805527},{"$f":"C_Output_Staging!AD94","v":7.3342746158948362},{"$f":"C_Output_Staging!AE94","v":1.5444909105797502},{"$f":"C_Output_Staging!AF94","v":-5.6820917000000044},{"$f":"C_Output_Staging!AG94","v":-21.240511474241753},{"$f":"C_Output_Staging!AH94","v":0.87460021716871028},{"$f":"C_Output_Staging!AI94","v":1.6741510838482418},{"$f":"C_Output_Staging!AJ94","v":1.8603448145748769},{"$f":"C_Output_Staging!AK94","v":2.3219040571886396},{"$f":"C_Output_Staging!AL94","v":1.9120460788474447},{"$f":"C_Output_Staging!AM94","v":1.680175227150065},{"$f":"C_Output_Staging!AN94","v":0},{"$f":"C_Output_Staging!AO94","v":0},{"$f":"C_Output_Staging!AP94","v":0},{"$f":"C_Output_Staging!AQ94","v":0},{"$f":"C_Output_Staging!AR94","v":0},{"$f":"C_Output_Staging!AS94","v":0},{"$f":"C_Output_Staging!AT94","v":0},{"$f":"C_Output_Staging!AU94","v":0},{"$f":"C_Output_Staging!AV94","v":0},{"$f":"C_Output_Staging!AW94","v":0},{"$f":"C_Output_Staging!AX94","v":0},{"$f":"C_Output_Staging!AY94","v":0},{"$f":"C_Output_Staging!AZ94","v":0},{"$f":"C_Output_Staging!BA94","v":0},{"$f":"C_Output_Staging!BB94","v":0},{"$f":"C_Output_Staging!BC94","v":0},{"$f":"C_Output_Staging!BD94","v":0},{"$f":"C_Output_Staging!BE94","v":0},{"$f":"C_Output_Staging!BF94","v":0},{"$f":"C_Output_Staging!BG94","v":0},{"$f":"C_Output_Staging!BH94","v":0},{"$f":"C_Output_Staging!BI94","v":0},{"$f":"C_Output_Staging!BJ94","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E95","v":"Opex - Spare 2 - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G95","v":"£m"},{"$f":"C_Output_Staging!H95","v":"Nominal"},null,{"$f":"C_Output_Staging!J95","v":0},{"$f":"C_Output_Staging!K95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y95","v":0},null,{"$f":"C_Output_Staging!AA95","v":0},{"$f":"C_Output_Staging!AB95","v":0},{"$f":"C_Output_Staging!AC95","v":0},{"$f":"C_Output_Staging!AD95","v":0},{"$f":"C_Output_Staging!AE95","v":0},{"$f":"C_Output_Staging!AF95","v":0},{"$f":"C_Output_Staging!AG95","v":0},{"$f":"C_Output_Staging!AH95","v":0},{"$f":"C_Output_Staging!AI95","v":0},{"$f":"C_Output_Staging!AJ95","v":0},{"$f":"C_Output_Staging!AK95","v":0},{"$f":"C_Output_Staging!AL95","v":0},{"$f":"C_Output_Staging!AM95","v":0},{"$f":"C_Output_Staging!AN95","v":0},{"$f":"C_Output_Staging!AO95","v":0},{"$f":"C_Output_Staging!AP95","v":0},{"$f":"C_Output_Staging!AQ95","v":0},{"$f":"C_Output_Staging!AR95","v":0},{"$f":"C_Output_Staging!AS95","v":0},{"$f":"C_Output_Staging!AT95","v":0},{"$f":"C_Output_Staging!AU95","v":0},{"$f":"C_Output_Staging!AV95","v":0},{"$f":"C_Output_Staging!AW95","v":0},{"$f":"C_Output_Staging!AX95","v":0},{"$f":"C_Output_Staging!AY95","v":0},{"$f":"C_Output_Staging!AZ95","v":0},{"$f":"C_Output_Staging!BA95","v":0},{"$f":"C_Output_Staging!BB95","v":0},{"$f":"C_Output_Staging!BC95","v":0},{"$f":"C_Output_Staging!BD95","v":0},{"$f":"C_Output_Staging!BE95","v":0},{"$f":"C_Output_Staging!BF95","v":0},{"$f":"C_Output_Staging!BG95","v":0},{"$f":"C_Output_Staging!BH95","v":0},{"$f":"C_Output_Staging!BI95","v":0},{"$f":"C_Output_Staging!BJ95","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E96","v":"Opex - Spare 3 - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G96","v":"£m"},{"$f":"C_Output_Staging!H96","v":"Nominal"},null,{"$f":"C_Output_Staging!J96","v":0},{"$f":"C_Output_Staging!K96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y96","v":0},null,{"$f":"C_Output_Staging!AA96","v":0},{"$f":"C_Output_Staging!AB96","v":0},{"$f":"C_Output_Staging!AC96","v":0},{"$f":"C_Output_Staging!AD96","v":0},{"$f":"C_Output_Staging!AE96","v":0},{"$f":"C_Output_Staging!AF96","v":0},{"$f":"C_Output_Staging!AG96","v":0},{"$f":"C_Output_Staging!AH96","v":0},{"$f":"C_Output_Staging!AI96","v":0},{"$f":"C_Output_Staging!AJ96","v":0},{"$f":"C_Output_Staging!AK96","v":0},{"$f":"C_Output_Staging!AL96","v":0},{"$f":"C_Output_Staging!AM96","v":0},{"$f":"C_Output_Staging!AN96","v":0},{"$f":"C_Output_Staging!AO96","v":0},{"$f":"C_Output_Staging!AP96","v":0},{"$f":"C_Output_Staging!AQ96","v":0},{"$f":"C_Output_Staging!AR96","v":0},{"$f":"C_Output_Staging!AS96","v":0},{"$f":"C_Output_Staging!AT96","v":0},{"$f":"C_Output_Staging!AU96","v":0},{"$f":"C_Output_Staging!AV96","v":0},{"$f":"C_Output_Staging!AW96","v":0},{"$f":"C_Output_Staging!AX96","v":0},{"$f":"C_Output_Staging!AY96","v":0},{"$f":"C_Output_Staging!AZ96","v":0},{"$f":"C_Output_Staging!BA96","v":0},{"$f":"C_Output_Staging!BB96","v":0},{"$f":"C_Output_Staging!BC96","v":0},{"$f":"C_Output_Staging!BD96","v":0},{"$f":"C_Output_Staging!BE96","v":0},{"$f":"C_Output_Staging!BF96","v":0},{"$f":"C_Output_Staging!BG96","v":0},{"$f":"C_Output_Staging!BH96","v":0},{"$f":"C_Output_Staging!BI96","v":0},{"$f":"C_Output_Staging!BJ96","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E97","v":"Regulatory Depreciation"},null,{"$f":"C_Output_Staging!G97","v":"£m"},{"$f":"C_Output_Staging!H97","v":"Nominal"},null,{"$f":"C_Output_Staging!J97","v":0},{"$f":"C_Output_Staging!K97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y97","v":3364.790238411701},null,{"$f":"C_Output_Staging!AA97","v":186.43465072376989},{"$f":"C_Output_Staging!AB97","v":187.6508218865556},{"$f":"C_Output_Staging!AC97","v":185.80663551788453},{"$f":"C_Output_Staging!AD97","v":176.67585234265152},{"$f":"C_Output_Staging!AE97","v":172.36918565583861},{"$f":"C_Output_Staging!AF97","v":193.71646208213559},{"$f":"C_Output_Staging!AG97","v":161.38476289127547},{"$f":"C_Output_Staging!AH97","v":145.41622132765667},{"$f":"C_Output_Staging!AI97","v":150.94896381240187},{"$f":"C_Output_Staging!AJ97","v":163.09617023569785},{"$f":"C_Output_Staging!AK97","v":151.56991997952889},{"$f":"C_Output_Staging!AL97","v":153.04450906865401},{"$f":"C_Output_Staging!AM97","v":153.88137691155768},{"$f":"C_Output_Staging!AN97","v":157.38403954538481},{"$f":"C_Output_Staging!AO97","v":151.52526291144807},{"$f":"C_Output_Staging!AP97","v":138.55344629399826},{"$f":"C_Output_Staging!AQ97","v":125.9399283909798},{"$f":"C_Output_Staging!AR97","v":109.30725139508385},{"$f":"C_Output_Staging!AS97","v":94.931319768391745},{"$f":"C_Output_Staging!AT97","v":79.792938394611539},{"$f":"C_Output_Staging!AU97","v":73.849963261667298},{"$f":"C_Output_Staging!AV97","v":65.903316746689143},{"$f":"C_Output_Staging!AW97","v":59.331906789643725},{"$f":"C_Output_Staging!AX97","v":49.822797262830584},{"$f":"C_Output_Staging!AY97","v":38.195882893078419},{"$f":"C_Output_Staging!AZ97","v":25.61942712584295},{"$f":"C_Output_Staging!BA97","v":12.95405697937001},{"$f":"C_Output_Staging!BB97","v":-2.7482321398706454E-2},{"$f":"C_Output_Staging!BC97","v":-2.9152749366238559E-2},{"$f":"C_Output_Staging!BD97","v":-3.0924709135016454E-2},{"$f":"C_Output_Staging!BE97","v":-3.2804372001801418E-2},{"$f":"C_Output_Staging!BF97","v":-3.479828436653136E-2},{"$f":"C_Output_Staging!BG97","v":-3.691339053183168E-2},{"$f":"C_Output_Staging!BH97","v":-3.9157056888300346E-2},{"$f":"C_Output_Staging!BI97","v":-4.1537097569820734E-2},{"$f":"C_Output_Staging!BJ97","v":-4.4061801668253471E-2}]
[null,null,null,null,{"$f":"C_Output_Staging!E98","v":"Regulatory Return - UKATS"},null,{"$f":"C_Output_Staging!G98","v":"£m"},{"$f":"C_Output_Staging!H98","v":"Nominal"},null,{"$f":"C_Output_Staging!J98","v":0},{"$f":"C_Output_Staging!K98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y98","v":609.06330881359474},null,{"$f":"C_Output_Staging!AA98","v":66.500131075216629},{"$f":"C_Output_Staging!AB98","v":62.448747470529675},{"$f":"C_Output_Staging!AC98","v":58.943520966560996},{"$f":"C_Output_Staging!AD98","v":57.604667604041552},{"$f":"C_Output_Staging!AE98","v":57.0420132084393},{"$f":"C_Output_Staging!AF98","v":37.475756559765898},{"$f":"C_Output_Staging!AG98","v":44.455086418038555},{"$f":"C_Output_Staging!AH98","v":56.982905336369683},{"$f":"C_Output_Staging!AI98","v":57.804142527885034},{"$f":"C_Output_Staging!AJ98","v":54.545132151302802},{"$f":"C_Output_Staging!AK98","v":51.44751659608621},{"$f":"C_Output_Staging!AL98","v":48.968444138593298},{"$f":"C_Output_Staging!AM98","v":46.496530218301565},{"$f":"C_Output_Staging!AN98","v":39.476528196684747},{"$f":"C_Output_Staging!AO98","v":30.018005214154226},{"$f":"C_Output_Staging!AP98","v":23.118508096122156},{"$f":"C_Output_Staging!AQ98","v":16.248439857788568},{"$f":"C_Output_Staging!AR98","v":9.105013467334869},{"$f":"C_Output_Staging!AS98","v":3.9547437972591624},{"$f":"C_Output_Staging!AT98","v":0.99068463392319195},{"$f":"C_Output_Staging!AU98","v":-1.7082735510353397},{"$f":"C_Output_Staging!AV98","v":-4.2567315859904058},{"$f":"C_Output_Staging!AW98","v":-6.6436068610492098},{"$f":"C_Output_Staging!AX98","v":-8.8435821659603668},{"$f":"C_Output_Staging!AY98","v":-10.770956316941962},{"$f":"C_Output_Staging!AZ98","v":-12.367721482594257},{"$f":"C_Output_Staging!BA98","v":-13.607689834953099},{"$f":"C_Output_Staging!BB98","v":-14.474528442801805},{"$f":"C_Output_Staging!BC98","v":-15.153045089840502},{"$f":"C_Output_Staging!BD98","v":-15.850586715272492},{"$f":"C_Output_Staging!BE98","v":-16.567687181552024},{"$f":"C_Output_Staging!BF98","v":-17.304895357410569},{"$f":"C_Output_Staging!BG98","v":-18.062775541213679},{"$f":"C_Output_Staging!BH98","v":-18.841907896355337},{"$f":"C_Output_Staging!BI98","v":-19.6428888990377},{"$f":"C_Output_Staging!BJ98","v":-20.466331798794606}]
[null,null,null,null,{"$f":"C_Output_Staging!E99","v":"Adjustments"},null,{"$f":"C_Output_Staging!G99","v":"£m"},{"$f":"C_Output_Staging!H99","v":"Nominal"},null,{"$f":"C_Output_Staging!J99","v":0},{"$f":"C_Output_Staging!K99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y99","v":0},null,{"$f":"C_Output_Staging!AA99","v":0},{"$f":"C_Output_Staging!AB99","v":0},{"$f":"C_Output_Staging!AC99","v":0},{"$f":"C_Output_Staging!AD99","v":0},{"$f":"C_Output_Staging!AE99","v":0},{"$f":"C_Output_Staging!AF99","v":0},{"$f":"C_Output_Staging!AG99","v":0},{"$f":"C_Output_Staging!AH99","v":0},{"$f":"C_Output_Staging!AI99","v":0},{"$f":"C_Output_Staging!AJ99","v":0},{"$f":"C_Output_Staging!AK99","v":0},{"$f":"C_Output_Staging!AL99","v":0},{"$f":"C_Output_Staging!AM99","v":0},{"$f":"C_Output_Staging!AN99","v":0},{"$f":"C_Output_Staging!AO99","v":0},{"$f":"C_Output_Staging!AP99","v":0},{"$f":"C_Output_Staging!AQ99","v":0},{"$f":"C_Output_Staging!AR99","v":0},{"$f":"C_Output_Staging!AS99","v":0},{"$f":"C_Output_Staging!AT99","v":0},{"$f":"C_Output_Staging!AU99","v":0},{"$f":"C_Output_Staging!AV99","v":0},{"$f":"C_Output_Staging!AW99","v":0},{"$f":"C_Output_Staging!AX99","v":0},{"$f":"C_Output_Staging!AY99","v":0},{"$f":"C_Output_Staging!AZ99","v":0},{"$f":"C_Output_Staging!BA99","v":0},{"$f":"C_Output_Staging!BB99","v":0},{"$f":"C_Output_Staging!BC99","v":0},{"$f":"C_Output_Staging!BD99","v":0},{"$f":"C_Output_Staging!BE99","v":0},{"$f":"C_Output_Staging!BF99","v":0},{"$f":"C_Output_Staging!BG99","v":0},{"$f":"C_Output_Staging!BH99","v":0},{"$f":"C_Output_Staging!BI99","v":0},{"$f":"C_Output_Staging!BJ99","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E100","v":"Eurocontrol Revenue (Other) - Price Determination NEG"},null,{"$f":"C_Output_Staging!G100","v":"£m"},{"$f":"C_Output_Staging!H100","v":"Nominal"},null,{"$f":"C_Output_Staging!J100","v":0},{"$f":"C_Output_Staging!K100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y100","v":-691.90003026302497},null,{"$f":"C_Output_Staging!AA100","v":-102.40194902575014},{"$f":"C_Output_Staging!AB100","v":-111.9050864758092},{"$f":"C_Output_Staging!AC100","v":-114.92894931708651},{"$f":"C_Output_Staging!AD100","v":-106.58328612817311},{"$f":"C_Output_Staging!AE100","v":-107.76793842199724},{"$f":"C_Output_Staging!AF100","v":-103.00674971000001},{"$f":"C_Output_Staging!AG100","v":-7.3859310344827573},{"$f":"C_Output_Staging!AH100","v":-9.9062504633009603},{"$f":"C_Output_Staging!AI100","v":-6.0874919679884618},{"$f":"C_Output_Staging!AJ100","v":-5.3109677594392277},{"$f":"C_Output_Staging!AK100","v":-5.5041341863658761},{"$f":"C_Output_Staging!AL100","v":-5.51958820235114},{"$f":"C_Output_Staging!AM100","v":-5.5917075702805246},{"$f":"C_Output_Staging!AN100","v":0},{"$f":"C_Output_Staging!AO100","v":0},{"$f":"C_Output_Staging!AP100","v":0},{"$f":"C_Output_Staging!AQ100","v":0},{"$f":"C_Output_Staging!AR100","v":0},{"$f":"C_Output_Staging!AS100","v":0},{"$f":"C_Output_Staging!AT100","v":0},{"$f":"C_Output_Staging!AU100","v":0},{"$f":"C_Output_Staging!AV100","v":0},{"$f":"C_Output_Staging!AW100","v":0},{"$f":"C_Output_Staging!AX100","v":0},{"$f":"C_Output_Staging!AY100","v":0},{"$f":"C_Output_Staging!AZ100","v":0},{"$f":"C_Output_Staging!BA100","v":0},{"$f":"C_Output_Staging!BB100","v":0},{"$f":"C_Output_Staging!BC100","v":0},{"$f":"C_Output_Staging!BD100","v":0},{"$f":"C_Output_Staging!BE100","v":0},{"$f":"C_Output_Staging!BF100","v":0},{"$f":"C_Output_Staging!BG100","v":0},{"$f":"C_Output_Staging!BH100","v":0},{"$f":"C_Output_Staging!BI100","v":0},{"$f":"C_Output_Staging!BJ100","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E101","v":"London Approach Revenue - Price Determination NEG"},null,{"$f":"C_Output_Staging!G101","v":"£m"},{"$f":"C_Output_Staging!H101","v":"Nominal"},null,{"$f":"C_Output_Staging!J101","v":0},{"$f":"C_Output_Staging!K101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y101","v":-103.76591189308714},null,{"$f":"C_Output_Staging!AA101","v":0},{"$f":"C_Output_Staging!AB101","v":0},{"$f":"C_Output_Staging!AC101","v":0},{"$f":"C_Output_Staging!AD101","v":0},{"$f":"C_Output_Staging!AE101","v":0},{"$f":"C_Output_Staging!AF101","v":0},{"$f":"C_Output_Staging!AG101","v":-9.0541464540784951},{"$f":"C_Output_Staging!AH101","v":-14.253753468629645},{"$f":"C_Output_Staging!AI101","v":-15.484784921549199},{"$f":"C_Output_Staging!AJ101","v":-15.303613636330024},{"$f":"C_Output_Staging!AK101","v":-16.079200197026484},{"$f":"C_Output_Staging!AL101","v":-16.60829331182099},{"$f":"C_Output_Staging!AM101","v":-16.982119903652308},{"$f":"C_Output_Staging!AN101","v":0},{"$f":"C_Output_Staging!AO101","v":0},{"$f":"C_Output_Staging!AP101","v":0},{"$f":"C_Output_Staging!AQ101","v":0},{"$f":"C_Output_Staging!AR101","v":0},{"$f":"C_Output_Staging!AS101","v":0},{"$f":"C_Output_Staging!AT101","v":0},{"$f":"C_Output_Staging!AU101","v":0},{"$f":"C_Output_Staging!AV101","v":0},{"$f":"C_Output_Staging!AW101","v":0},{"$f":"C_Output_Staging!AX101","v":0},{"$f":"C_Output_Staging!AY101","v":0},{"$f":"C_Output_Staging!AZ101","v":0},{"$f":"C_Output_Staging!BA101","v":0},{"$f":"C_Output_Staging!BB101","v":0},{"$f":"C_Output_Staging!BC101","v":0},{"$f":"C_Output_Staging!BD101","v":0},{"$f":"C_Output_Staging!BE101","v":0},{"$f":"C_Output_Staging!BF101","v":0},{"$f":"C_Output_Staging!BG101","v":0},{"$f":"C_Output_Staging!BH101","v":0},{"$f":"C_Output_Staging!BI101","v":0},{"$f":"C_Output_Staging!BJ101","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E102","v":"MoD Income - Price Determination NEG"},null,{"$f":"C_Output_Staging!G102","v":"£m"},{"$f":"C_Output_Staging!H102","v":"Nominal"},null,{"$f":"C_Output_Staging!J102","v":0},{"$f":"C_Output_Staging!K102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y102","v":0},null,{"$f":"C_Output_Staging!AA102","v":0},{"$f":"C_Output_Staging!AB102","v":0},{"$f":"C_Output_Staging!AC102","v":0},{"$f":"C_Output_Staging!AD102","v":0},{"$f":"C_Output_Staging!AE102","v":0},{"$f":"C_Output_Staging!AF102","v":0},{"$f":"C_Output_Staging!AG102","v":0},{"$f":"C_Output_Staging!AH102","v":0},{"$f":"C_Output_Staging!AI102","v":0},{"$f":"C_Output_Staging!AJ102","v":0},{"$f":"C_Output_Staging!AK102","v":0},{"$f":"C_Output_Staging!AL102","v":0},{"$f":"C_Output_Staging!AM102","v":0},{"$f":"C_Output_Staging!AN102","v":0},{"$f":"C_Output_Staging!AO102","v":0},{"$f":"C_Output_Staging!AP102","v":0},{"$f":"C_Output_Staging!AQ102","v":0},{"$f":"C_Output_Staging!AR102","v":0},{"$f":"C_Output_Staging!AS102","v":0},{"$f":"C_Output_Staging!AT102","v":0},{"$f":"C_Output_Staging!AU102","v":0},{"$f":"C_Output_Staging!AV102","v":0},{"$f":"C_Output_Staging!AW102","v":0},{"$f":"C_Output_Staging!AX102","v":0},{"$f":"C_Output_Staging!AY102","v":0},{"$f":"C_Output_Staging!AZ102","v":0},{"$f":"C_Output_Staging!BA102","v":0},{"$f":"C_Output_Staging!BB102","v":0},{"$f":"C_Output_Staging!BC102","v":0},{"$f":"C_Output_Staging!BD102","v":0},{"$f":"C_Output_Staging!BE102","v":0},{"$f":"C_Output_Staging!BF102","v":0},{"$f":"C_Output_Staging!BG102","v":0},{"$f":"C_Output_Staging!BH102","v":0},{"$f":"C_Output_Staging!BI102","v":0},{"$f":"C_Output_Staging!BJ102","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E103","v":"North Sea Helicopters - Price Determination NEG"},null,{"$f":"C_Output_Staging!G103","v":"£m"},{"$f":"C_Output_Staging!H103","v":"Nominal"},null,{"$f":"C_Output_Staging!J103","v":0},{"$f":"C_Output_Staging!K103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y103","v":-66.060598329388853},null,{"$f":"C_Output_Staging!AA103","v":0},{"$f":"C_Output_Staging!AB103","v":0},{"$f":"C_Output_Staging!AC103","v":0},{"$f":"C_Output_Staging!AD103","v":0},{"$f":"C_Output_Staging!AE103","v":0},{"$f":"C_Output_Staging!AF103","v":0},{"$f":"C_Output_Staging!AG103","v":-8.1368340229885039},{"$f":"C_Output_Staging!AH103","v":-9.522606504588067},{"$f":"C_Output_Staging!AI103","v":-9.5307778480677552},{"$f":"C_Output_Staging!AJ103","v":-9.6291976896619698},{"$f":"C_Output_Staging!AK103","v":-9.6547141369645839},{"$f":"C_Output_Staging!AL103","v":-9.7150053865001631},{"$f":"C_Output_Staging!AM103","v":-9.8714627406177957},{"$f":"C_Output_Staging!AN103","v":0},{"$f":"C_Output_Staging!AO103","v":0},{"$f":"C_Output_Staging!AP103","v":0},{"$f":"C_Output_Staging!AQ103","v":0},{"$f":"C_Output_Staging!AR103","v":0},{"$f":"C_Output_Staging!AS103","v":0},{"$f":"C_Output_Staging!AT103","v":0},{"$f":"C_Output_Staging!AU103","v":0},{"$f":"C_Output_Staging!AV103","v":0},{"$f":"C_Output_Staging!AW103","v":0},{"$f":"C_Output_Staging!AX103","v":0},{"$f":"C_Output_Staging!AY103","v":0},{"$f":"C_Output_Staging!AZ103","v":0},{"$f":"C_Output_Staging!BA103","v":0},{"$f":"C_Output_Staging!BB103","v":0},{"$f":"C_Output_Staging!BC103","v":0},{"$f":"C_Output_Staging!BD103","v":0},{"$f":"C_Output_Staging!BE103","v":0},{"$f":"C_Output_Staging!BF103","v":0},{"$f":"C_Output_Staging!BG103","v":0},{"$f":"C_Output_Staging!BH103","v":0},{"$f":"C_Output_Staging!BI103","v":0},{"$f":"C_Output_Staging!BJ103","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E104","v":"Intercompany income - Price Determination NEG"},null,{"$f":"C_Output_Staging!G104","v":"£m"},{"$f":"C_Output_Staging!H104","v":"Nominal"},null,{"$f":"C_Output_Staging!J104","v":0},{"$f":"C_Output_Staging!K104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y104","v":-162.94310061419213},null,{"$f":"C_Output_Staging!AA104","v":0},{"$f":"C_Output_Staging!AB104","v":0},{"$f":"C_Output_Staging!AC104","v":0},{"$f":"C_Output_Staging!AD104","v":0},{"$f":"C_Output_Staging!AE104","v":0},{"$f":"C_Output_Staging!AF104","v":0},{"$f":"C_Output_Staging!AG104","v":-21.786444904214559},{"$f":"C_Output_Staging!AH104","v":-21.25711338279903},{"$f":"C_Output_Staging!AI104","v":-23.707616954325257},{"$f":"C_Output_Staging!AJ104","v":-23.92390392290347},{"$f":"C_Output_Staging!AK104","v":-23.894008785509019},{"$f":"C_Output_Staging!AL104","v":-24.00376253377852},{"$f":"C_Output_Staging!AM104","v":-24.370250130662306},{"$f":"C_Output_Staging!AN104","v":0},{"$f":"C_Output_Staging!AO104","v":0},{"$f":"C_Output_Staging!AP104","v":0},{"$f":"C_Output_Staging!AQ104","v":0},{"$f":"C_Output_Staging!AR104","v":0},{"$f":"C_Output_Staging!AS104","v":0},{"$f":"C_Output_Staging!AT104","v":0},{"$f":"C_Output_Staging!AU104","v":0},{"$f":"C_Output_Staging!AV104","v":0},{"$f":"C_Output_Staging!AW104","v":0},{"$f":"C_Output_Staging!AX104","v":0},{"$f":"C_Output_Staging!AY104","v":0},{"$f":"C_Output_Staging!AZ104","v":0},{"$f":"C_Output_Staging!BA104","v":0},{"$f":"C_Output_Staging!BB104","v":0},{"$f":"C_Output_Staging!BC104","v":0},{"$f":"C_Output_Staging!BD104","v":0},{"$f":"C_Output_Staging!BE104","v":0},{"$f":"C_Output_Staging!BF104","v":0},{"$f":"C_Output_Staging!BG104","v":0},{"$f":"C_Output_Staging!BH104","v":0},{"$f":"C_Output_Staging!BI104","v":0},{"$f":"C_Output_Staging!BJ104","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E105","v":"Other UKATS Revenue Spare - Price Determination NEG"},null,{"$f":"C_Output_Staging!G105","v":"£m"},{"$f":"C_Output_Staging!H105","v":"Nominal"},null,{"$f":"C_Output_Staging!J105","v":0},{"$f":"C_Output_Staging!K105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y105","v":-322.5330423111684},null,{"$f":"C_Output_Staging!AA105","v":0},{"$f":"C_Output_Staging!AB105","v":0},{"$f":"C_Output_Staging!AC105","v":0},{"$f":"C_Output_Staging!AD105","v":0},{"$f":"C_Output_Staging!AE105","v":0},{"$f":"C_Output_Staging!AF105","v":0},{"$f":"C_Output_Staging!AG105","v":-42.647596781609188},{"$f":"C_Output_Staging!AH105","v":-39.596915311255934},{"$f":"C_Output_Staging!AI105","v":-47.487840384065265},{"$f":"C_Output_Staging!AJ105","v":-47.934342352615339},{"$f":"C_Output_Staging!AK105","v":-48.159298569121596},{"$f":"C_Output_Staging!AL105","v":-48.14090182202073},{"$f":"C_Output_Staging!AM105","v":-48.566147090480364},{"$f":"C_Output_Staging!AN105","v":0},{"$f":"C_Output_Staging!AO105","v":0},{"$f":"C_Output_Staging!AP105","v":0},{"$f":"C_Output_Staging!AQ105","v":0},{"$f":"C_Output_Staging!AR105","v":0},{"$f":"C_Output_Staging!AS105","v":0},{"$f":"C_Output_Staging!AT105","v":0},{"$f":"C_Output_Staging!AU105","v":0},{"$f":"C_Output_Staging!AV105","v":0},{"$f":"C_Output_Staging!AW105","v":0},{"$f":"C_Output_Staging!AX105","v":0},{"$f":"C_Output_Staging!AY105","v":0},{"$f":"C_Output_Staging!AZ105","v":0},{"$f":"C_Output_Staging!BA105","v":0},{"$f":"C_Output_Staging!BB105","v":0},{"$f":"C_Output_Staging!BC105","v":0},{"$f":"C_Output_Staging!BD105","v":0},{"$f":"C_Output_Staging!BE105","v":0},{"$f":"C_Output_Staging!BF105","v":0},{"$f":"C_Output_Staging!BG105","v":0},{"$f":"C_Output_Staging!BH105","v":0},{"$f":"C_Output_Staging!BI105","v":0},{"$f":"C_Output_Staging!BJ105","v":0}]
[null,null,null,"add:",{"$f":"C_Output_Staging!E106","v":"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,{"$f":"C_Output_Staging!G106","v":"£m"},{"$f":"C_Output_Staging!H106","v":"Nominal"},null,{"$f":"C_Output_Staging!J106","v":0},{"$f":"C_Output_Staging!K106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y106","v":559.23102766948773},null,{"$f":"C_Output_Staging!AA106","v":0},{"$f":"C_Output_Staging!AB106","v":0},{"$f":"C_Output_Staging!AC106","v":0},{"$f":"C_Output_Staging!AD106","v":0},{"$f":"C_Output_Staging!AE106","v":0},{"$f":"C_Output_Staging!AF106","v":0},{"$f":"C_Output_Staging!AG106","v":0},{"$f":"C_Output_Staging!AH106","v":0},{"$f":"C_Output_Staging!AI106","v":17.001564550281852},{"$f":"C_Output_Staging!AJ106","v":10.005249617244999},{"$f":"C_Output_Staging!AK106","v":4.5291029665291322},{"$f":"C_Output_Staging!AL106","v":32.199598002568841},{"$f":"C_Output_Staging!AM106","v":36.717095853336694},{"$f":"C_Output_Staging!AN106","v":52.505771372927867},{"$f":"C_Output_Staging!AO106","v":47.263310934550766},{"$f":"C_Output_Staging!AP106","v":42.711317457722785},{"$f":"C_Output_Staging!AQ106","v":27.225709288125664},{"$f":"C_Output_Staging!AR106","v":29.494014595951256},{"$f":"C_Output_Staging!AS106","v":23.998912026864268},{"$f":"C_Output_Staging!AT106","v":203.04101076956783},{"$f":"C_Output_Staging!AU106","v":11.818574426383639},{"$f":"C_Output_Staging!AV106","v":9.7298000686513042},{"$f":"C_Output_Staging!AW106","v":7.3149106285558112},{"$f":"C_Output_Staging!AX106","v":3.6750851102250142},{"$f":"C_Output_Staging!AY106","v":0},{"$f":"C_Output_Staging!AZ106","v":0},{"$f":"C_Output_Staging!BA106","v":0},{"$f":"C_Output_Staging!BB106","v":0},{"$f":"C_Output_Staging!BC106","v":0},{"$f":"C_Output_Staging!BD106","v":0},{"$f":"C_Output_Staging!BE106","v":0},{"$f":"C_Output_Staging!BF106","v":0},{"$f":"C_Output_Staging!BG106","v":0},{"$f":"C_Output_Staging!BH106","v":0},{"$f":"C_Output_Staging!BI106","v":0},{"$f":"C_Output_Staging!BJ106","v":0}]
[null,null,null,null,"Total Determined costs (CSU based)",null,{"$f":"G90","v":"£m"},{"$f":"H90","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA92:BJ92)","v":9928.0332269166793},null,{"$f":"SUM(AA71:AA91)","v":565.61865542640078},{"$f":"SUM(AB71:AB91)","v":567.15887007579499},559.87772129427481,599.34084761957217,612.03962382262159,652.50509681736787,{"$f":"SUM(AG71:AG91)","v":546.09103606453402},642.82900184333778,{"$f":"SUM(AI71:AI91)","v":749.39027068179666},761.08586684014131,688.84852108650125,712.18685582434523,721.13902232191322,249.3663391149974,228.80657906015304,204.38327184784322,169.41407753689404,147.90627945836997,122.88497559251519,283.82463379810258,83.960264137015599,71.376385229350035,60.003210557150325,44.654300207095233,27.424926576136457,13.251705643248693,-0.65363285558308881,-14.502010764200511,-15.18219783920674,-15.881511424407508,-16.600491553553827,-17.339693641777099,-18.099688931745511,-18.881064953243637,-19.684425996607523,-20.510393600462859]
[]
[null,null,null,null,{"$f":"E51","v":"Actuals CSUs + Forecast CSUs"},null,{"$f":"G51","v":"# CSUs ('000)"},null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA51","v":9975.4123342000021},10710.8,11606,{"$f":"AD51","v":12053.303},12457,4970,12747,13040,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,null,"Determined Unit Costs",null,"£ / # CSUs","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA92 * 1000 / MAX(AA94, 1)","v":56.70128075680811},{"$f":"AB92 * 1000 / MAX(AB94, 1)","v":52.952054942282089},48.240368886289403,49.724199882768417,49.13218462090564,131.2887518747219,42.840749671650897,{"$f":"AH92 * 1000 / MAX(AH94, 1)","v":49.296702595347988},63.47537444365549,59.55288472927554,52.595901434412561,53.387320526562611,53.220592053277727,18.403419860885418,16.88609439558325,15.083636298733817,12.502883951062291,10.915592579953504,9.0690018887465076,20.946467438974359,6.1963294566063176,5.2676299062250953,4.4282812219299137,3.2955203104867334,2.0239798211170816,0.9779856563283168,-4.8238587127903236E-2,-1.0702590969889676,-1.1204574051075085,-1.172067263793912,-1.2251285279375519,-1.2796821875850257,-1.3357704008668272,-1.3934365279146594,-1.4527251658012932,-1.5136821845360044]
[null,null,null,null,"% change p.a. in Determined Unit Costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AB95 / MAX(AA95, 1) ) - 1","v":-6.6122418479512945E-2},-8.8980230533610816E-2,3.0759113803143778E-2,-1.190597864336751E-2,1.6721537600601382,-0.67369063183318012,0.1506965441356225,0.28761907190209324,-6.1795456092374579E-2,-0.11682025692775555,1.5047162812428461E-2,-3.1229975889486283E-3,-0.65420490169552714,-8.2448016551917469E-2,-0.10674215449849001,-0.1710961665051659,-0.12695401935438466,-0.16916999033092006,1.3096772606218434,-0.70418260383719766,-0.14987898188516657,-0.15934086092556909,-0.25580148474615294,-0.38583906927335887,-0.51680068836430215,-1.0482385871279032,-2.0702590969889676,-2.1204574051075085,-2.1720672637939122,-2.2251285279375521,-2.2796821875850259,-2.335770400866827,-2.3934365279146594,-2.4527251658012932,-2.5136821845360044]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E110","v":"MOD Uplift"},null,{"$f":"C_Output_Staging!G110","v":"£m"},{"$f":"C_Output_Staging!H110","v":"Nominal"},null,{"$f":"C_Output_Staging!J110","v":0},{"$f":"C_Output_Staging!K110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y110","v":121.64756563443656},null,{"$f":"C_Output_Staging!AA110","v":7.8232030197032003},{"$f":"C_Output_Staging!AB110","v":7.663646036139256},{"$f":"C_Output_Staging!AC110","v":7.5701784985664604},{"$f":"C_Output_Staging!AD110","v":7.3344346407193797},{"$f":"C_Output_Staging!AE110","v":7.08261575759221},{"$f":"C_Output_Staging!AF110","v":8.3672417025351393},{"$f":"C_Output_Staging!AG110","v":8.0683631790618389},{"$f":"C_Output_Staging!AH110","v":8.2452655061955422},{"$f":"C_Output_Staging!AI110","v":9.5213061665483245},{"$f":"C_Output_Staging!AJ110","v":8.9329327093913289},{"$f":"C_Output_Staging!AK110","v":7.8893852151618846},{"$f":"C_Output_Staging!AL110","v":8.008098078984391},{"$f":"C_Output_Staging!AM110","v":7.9830888079916615},{"$f":"C_Output_Staging!AN110","v":2.7605129791328133},{"$f":"C_Output_Staging!AO110","v":2.532914159337488},{"$f":"C_Output_Staging!AP110","v":2.2625454448100726},{"$f":"C_Output_Staging!AQ110","v":1.8754325926593434},{"$f":"C_Output_Staging!AR110","v":1.6373388869930257},{"$f":"C_Output_Staging!AS110","v":1.3603502833119763},{"$f":"C_Output_Staging!AT110","v":3.1419701158461537},{"$f":"C_Output_Staging!AU110","v":0.92944941849094764},{"$f":"C_Output_Staging!AV110","v":0.7901444859337643},{"$f":"C_Output_Staging!AW110","v":0.66424218328948703},{"$f":"C_Output_Staging!AX110","v":0.49432804657300999},{"$f":"C_Output_Staging!AY110","v":0.30359697316756223},{"$f":"C_Output_Staging!AZ110","v":0.14669784844924752},{"$f":"C_Output_Staging!BA110","v":-7.2357880691854733E-3},{"$f":"C_Output_Staging!BB110","v":-0.16053886454834515},{"$f":"C_Output_Staging!BC110","v":-0.16806861076612625},{"$f":"C_Output_Staging!BD110","v":-0.17581008956908681},{"$f":"C_Output_Staging!BE110","v":-0.18376927919063277},{"$f":"C_Output_Staging!BF110","v":-0.19195232813775384},{"$f":"C_Output_Staging!BG110","v":-0.20036556013002407},{"$f":"C_Output_Staging!BH110","v":-0.2090154791871989},{"$f":"C_Output_Staging!BI110","v":-0.21790877487019397},{"$f":"C_Output_Staging!BJ110","v":-0.22705232768040068}]
[null,null,null,null,"Total Determined costs (TSU-based)",null,{"$f":"G98","v":"£m"},{"$f":"H98","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA92 + AA98","v":573.44185844610399},574.82251611193431,567.44789979284121,606.67528226029151,619.12223958021377,660.872338519903,554.15939924359589,651.07426734953333,758.91157684834502,770.01879954953267,696.73790630166309,720.19495390332963,729.12211112990485,252.12685209413021,231.33949321949052,206.64581729265331,171.28951012955338,149.543618345363,124.24532587582716,286.96660391394875,84.889713555506546,72.166529715283801,60.667452740439813,45.148628253668242,27.728523549304018,13.398403491697941,-0.66086864365227427,-14.662549628748856,-15.350266449972866,-16.057321513976596,-16.784260832744458,-17.531645969914852,-18.300054491875535,-19.090080432430835,-19.902334771477715,-20.737445928143259]
[]
[null,null,null,null,{"$f":"E41","v":"Actuals TSUs + Forecast TSUs"},null,{"$f":"G41","v":"# TSUs ('000)"},null,null,{"$f":"J41","v":0},{"$f":"K41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y41","v":0},null,{"$f":"AA41","v":10154},10875,11768,12194,12594,5099,12891,13183,11956,12930,{"$f":"AK41","v":13247},13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,null,"Determined unit costs ",null,"£ / # TSUs ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA101<>0,AA99 / (AA101/1000),0)","v":56.474478870012213},{"$f":"IF(AB101<>0,AB99 / (AB101/1000),0)","v":52.857242860867522},48.219570002790718,49.75195032477378,49.160095250136081,129.60822485191272,42.988084651586057,49.387413134304282,{"$f":"IF(AI101<>0,AI99 / (AI101/1000),0)","v":63.47537444365549},59.55288472927554,52.595901434412553,53.387320526562611,53.220592053277727,18.403419860885418,16.88609439558325,15.083636298733818,12.502883951062291,10.915592579953504,9.0690018887465094,20.946467438974363,6.1963294566063176,5.2676299062250953,4.4282812219299137,3.295520310486733,2.0239798211170816,0.97798565632831691,-4.8238587127903236E-2,-1.0702590969889676,-1.1204574051075085,-1.1720672637939122,-1.2251285279375517,-1.2796821875850257,-1.3357704008668274,-1.3934365279146594,-1.4527251658012932,-1.5136821845360044]
[]
[null,null,null,null,{"$f":"C_Time!E150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G150","v":"flag"},null,null,{"$f":"C_Time!J150","v":0},{"$f":"C_Time!K150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!Y150","v":28},null,{"$f":"C_Time!AA150","v":0},{"$f":"C_Time!AB150","v":0},{"$f":"C_Time!AC150","v":0},{"$f":"C_Time!AD150","v":0},{"$f":"C_Time!AE150","v":0},{"$f":"C_Time!AF150","v":0},{"$f":"C_Time!AG150","v":0},{"$f":"C_Time!AH150","v":0},{"$f":"C_Time!AI150","v":1},{"$f":"C_Time!AJ150","v":1},{"$f":"C_Time!AK150","v":1},{"$f":"C_Time!AL150","v":1},{"$f":"C_Time!AM150","v":1},{"$f":"C_Time!AN150","v":1},{"$f":"C_Time!AO150","v":1},{"$f":"C_Time!AP150","v":1},{"$f":"C_Time!AQ150","v":1},{"$f":"C_Time!AR150","v":1},{"$f":"C_Time!AS150","v":1},{"$f":"C_Time!AT150","v":1},{"$f":"C_Time!AU150","v":1},{"$f":"C_Time!AV150","v":1},{"$f":"C_Time!AW150","v":1},{"$f":"C_Time!AX150","v":1},{"$f":"C_Time!AY150","v":1},{"$f":"C_Time!AZ150","v":1},{"$f":"C_Time!BA150","v":1},{"$f":"C_Time!BB150","v":1},{"$f":"C_Time!BC150","v":1},{"$f":"C_Time!BD150","v":1},{"$f":"C_Time!BE150","v":1},{"$f":"C_Time!BF150","v":1},{"$f":"C_Time!BG150","v":1},{"$f":"C_Time!BH150","v":1},{"$f":"C_Time!BI150","v":1},{"$f":"C_Time!BJ150","v":1}]
[null,null,null,null,"Check that DUC (CSU-based) = DUC (TSU-based)",{"$f":" IF( SUM( AA105:BJ105 ) <> 0, 1, 0 )","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF( ( ABS(AA95 - AA102 ) * AA104  < CheckTOL ), 0, 1 )","v":0},0,0,0,0,0,{"$f":"IF( ( ABS(AG95 - AG102 ) * AG104  < CheckTOL ), 0, 1 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Pricing Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!$E$115","v":"RP2"},{"$f":"C_Time!$E$116","v":"RP3"},{"$f":"C_Time!$E$117","v":"NR23"},{"$f":"C_Time!$E$118","v":"NR28"},{"$f":"C_Time!$E$119","v":"NR33"},{"$f":"C_Time!$E$120","v":"NR38"},{"$f":"C_Time!$E$121","v":"NR43"}]
[null,null,null,null,{"$f":"E92","v":"Total Determined costs (CSU based)"},null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AA$12:$BJ$12, AA$107, $AA$92:$BJ$92)","v":2904.0357182386642},1841.4251347252398,3632.6505367546979,999.87654701825772,622.04946931413372,70.175288806696798,-142.1794679410047]
[null,null,null,null,{"$f":"E99","v":"Total Determined costs (TSU-based)"},null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AA$12:$BJ$12, AA$107, $AA$99:$BJ$99)","v":2941.5097961913848},1866.1060051130321,3674.9853477327752,1010.9452910811905,628.93562580100604,70.952137022269056,-143.75341039053612]
[]
[null,null,null,"Deflated"]
[null,null,null,null,{"$f":"C_Index!E$118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G$118","v":"Index"},{"$f":"C_Index!H$118","v":"CPI 2020"},null,{"$f":"C_Index!J$118","v":0},{"$f":"C_Index!K$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$118","v":0},null,{"$f":"C_Index!AA$118","v":0.91961685823754757},{"$f":"C_Index!AB$118","v":0.92551724137931035},{"$f":"C_Index!AC$118","v":0.95042145593869709},{"$f":"C_Index!AD$118","v":0.97394636015325609},{"$f":"C_Index!AE$118","v":0.99126436781609162},{"$f":"C_Index!AF$118","v":1},{"$f":"C_Index!AG$118","v":1.0258237547892719},{"$f":"C_Index!AH$118","v":1.1186973180076629},{"$f":"C_Index!AI$118","v":1.1873399586480322},{"$f":"C_Index!AJ$118","v":1.1975124598510096},{"$f":"C_Index!AK$118","v":1.198896577295987},{"$f":"C_Index!AL$118","v":1.2048871867171229},{"$f":"C_Index!AM$118","v":1.2238361939769149},{"$f":"C_Index!AN$118","v":1.2430832082867362},{"$f":"C_Index!AO$118","v":1.2626329163407577},{"$f":"C_Index!AP$118","v":1.282490078539803},{"$f":"C_Index!AQ$118","v":1.3026595301505184},{"$f":"C_Index!AR$118","v":1.3231461824827708},{"$f":"C_Index!AS$118","v":1.3439550240855642},{"$f":"C_Index!AT$118","v":1.3650911219617634},{"$f":"C_Index!AU$118","v":1.3865596228019204},{"$f":"C_Index!AV$118","v":1.4083657542375072},{"$f":"C_Index!AW$118","v":1.4305148261138558},{"$f":"C_Index!AX$118","v":1.4530122317831182},{"$f":"C_Index!AY$118","v":1.4758634494175611},{"$f":"C_Index!AZ$118","v":1.4990740433435141},{"$f":"C_Index!BA$118","v":1.5226496653962955},{"$f":"C_Index!BB$118","v":1.5465960562964489},{"$f":"C_Index!BC$118","v":1.5709190470476218},{"$f":"C_Index!BD$118","v":1.5956245603564285},{"$f":"C_Index!BE$118","v":1.6207186120746455},{"$f":"C_Index!BF$118","v":1.6462073126640833},{"$f":"C_Index!BG$118","v":1.6720968686844992},{"$f":"C_Index!BH$118","v":1.6983935843049107},{"$f":"C_Index!BI$118","v":1.725103862838675},{"$f":"C_Index!BJ$118","v":1.7522342083027105}]
[]
[null,null,null,null,{"$f":"E71","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71 / AA$112","v":235.111662952872},252.62482734871151,240.96283286702607,250.42511465937022,253.74067345525597,262.33285511668294,231.45720373980407,246.02915475056554,261.89025632520196,266.44512550564167,260.22128523116726,258.93471279416821,261.14041377308882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA72 / AA$112","v":80.001401554673393},78.824113442119113,78.069192823528766,71.095631645060266,66.438962733291419,47.310723930538231,46.073569370391297,44.815248159821593,71.746155882577298,65.482604499531874,47.109461977021546,44.592117263512876,44.823686286523106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA73 / AA$112","v":0},0,0,0,0,18.68209589544335,18.728113443730756,18.700196525241076,19.070502396489385,19.225786479982915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA74 / AA$112","v":4.9342274217641426},5.6304787072417577,6.3516503287480433,6.9849798110322689,7.6592828319466797,11.784545145078317,11.352660793304885,11.530881884004275,15.463028056131979,16.639467157396322,17.413477354397365,18.380791549552608,19.38281988755195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA75 / AA$112","v":0},0,0,0,0,15.663614254472968,12.574591946360535,11.563009230439425,10.672814040281116,10.144034517742231,9.5236955558191312,8.8507030087994796,8.1283765984659127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA76 / AA$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA77 / AA$112","v":0},0,0,0,0,50.917122635584775,1.3820785346782223,0.25748492201524859,1.1512083931067454,1.1486263647110133,1.1471255422860591,1.1447471776577447,1.1430762136377566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA78 / AA$112","v":130.36882492682651},125.42838123675858,125.62176706876146,148.22416187559207,165.32101726045713,123.31076260766579,117.59362583500065,144.52710000636674,145.76949147697405,150.07878309281693,150.25773411771252,149.51113543393899,145.63015595710669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA79 / AA$112","v":0.95210126100396819},0.97831061543161968,1.4848825876796918,7.5304707897268033,1.5581019158214089,-5.6820917000000044,-20.705809721285942,0.78180237235781003,1.4100014672752346,1.5535076894367634,1.9367008807594597,1.5869087993682389,1.3728759088994209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA80 / AA$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA81 / AA$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory Depreciation",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA82 / AA$112","v":202.73078842973069},202.7523783424036,195.49920128262465,181.40203564686104,173.88820909158122,193.71646208213559,157.32211516629155,129.98710105664219,127.13205069277741,136.1958023017061,126.42451638437606,127.01978306005921,125.73690635142331,126.60780750332665,120.0073758179726,108.03471201254845,96.679082658250564,82.611621332707273,70.635786218354767,58.45246307070083,53.261296555306714,46.794177257149627,41.475911823175643,34.289317166785771,25.88036373429544,17.090167920392865,8.5075754940638273,-1.7769553521633116E-2,-1.8557766818747348E-2,-1.9380943301667741E-2,-2.0240633850566618E-2,-2.113845813879708E-2,-2.2076107684402768E-2,-2.3055349036970055E-2,-2.407802710584106E-2,-2.5146068635957992E-2]
[null,null,null,null,"Regulatory Return - UKATS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA83 / AA$112","v":72.312866472092097},67.474429085147563,62.018297880643487,59.145626454189042,57.544702564172319,37.475756559765898,43.335988478031162,50.936839142381281,48.683733842920503,45.548696969791131,42.912389250557268,40.641517876884727,37.992445759598631,31.756947510450868,23.774134846056086,18.026266622229201,12.4732821444995,6.8813360064645988,2.9426161786552312,0.72572784188903494,-1.2320231477556725,-3.0224617242947738,-4.6442069245079178,-6.0863783335861079,-7.2980710520289955,-8.2502405651754618,-8.9368487999578452,-9.3589585877150014,-9.6459745130209402,-9.9337821120851935,-10.22243285053912,-10.511978184209244,-10.802469569495896,-11.093958473746019,-11.386496385623493,-11.680134825480422]
[null,null,null,null,"Adjustments",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA84 / AA$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eurocontrol Revenue (Other) - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA85 / AA$112","v":-111.35284016215647},-120.91086094629161,-120.9241948389889,-109.43445192546498,-108.71765587562342,-103.00674971000001,-7.1999999999999993,-8.8551660076770684,-5.1270000000000007,-4.4349999999999996,-4.5910000000000002,-4.5809999999999995,-4.569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"London Approach Revenue - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA86 / AA$112","v":0},0,0,0,0,0,-8.826220305200895,-12.741385215810457,-13.0415765162835,-12.779502635182642,-13.411665777953761,-13.78410650798978,-13.876137989078495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MoD Income - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA87 / AA$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"North Sea Helicopters - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA88 / AA$112","v":0},0,0,0,0,0,-7.9319999999999995,-8.5122278844355268,-8.027000000000001,-8.0410000000000004,-8.0530000000000008,-8.0630000000000006,-8.0660000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Intercompany income - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA89 / AA$112","v":0},0,0,0,0,0,-21.238000000000003,-19.001666528222984,-19.966999999999999,-19.978000000000002,-19.93,-19.921999999999997,-19.913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other UKATS Revenue Spare - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA90 / AA$112","v":0},0,0,0,0,0,-41.573999999999998,-35.395557559551335,-39.995150536445706,-40.028261884289009,-40.169685593515453,-39.954696466801252,-39.683535533184653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital ",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA91 / AA$112","v":0},0,0,0,0,0,0,0,14.319036790137787,8.3550275698090175,3.7777261627889147,26.724160035514174,30.00164240446486,42.238340139187692,37.432345001368084,33.303429143367993,20.900096040428778,22.290820913384081,17.856930921623128,148.73806407720164,8.5236683890311173,6.9085747359137137,5.1134811712700214,2.5292871111724891,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E92","v":"Total Determined costs (CSU based)"},null,{"$f":"G92","v":"£m"},{"$f":"$H$112","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA92 / AA112","v":615.05903285680631},612.80205783152212,589.08363000002316,615.37356895636674,617.43329397690275,652.50509681736787,532.34391728110631,574.6228148541378,631.15055231114422,635.55569762909442,574.56876108541633,591.08177402466538,589.24472561849723,200.60309515296518,181.21385566539675,159.36440777814565,130.05246084317884,111.78377825255593,91.435333318633141,207.9162549897915,60.552941796582161,50.680290268768566,41.945186069937748,30.732225944372153,18.582292682266445,8.8399273552174051,-0.42927330589401846,-9.3767281412366348,-9.6645322798396869,-9.9531630553868613,-10.242673484389687,-10.533116642348041,-10.8245456771803,-11.117013822782988,-11.410574412729336,-11.705280894116381]
[null,null,null,null,{"$f":"E99","v":"Total Determined costs (TSU-based)"},null,{"$f":"G99","v":"£m"},{"$f":"$H$112","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA99 / AA$112","v":623.56605722203642},621.08245034448942,597.04870533714256,622.90420405167663,624.57832610712683,660.872338519903,540.20917010001699,581.99323165363444,{"$f":"AI99 / AI$112","v":639.16957508318148},643.01527154492885,581.14929969447269,597.72812080905067,595.76772996113743,202.82379362329323,183.21991310818711,161.12858941406611,131.49215598166421,113.02123705239974,92.447532580463019,210.21791094908809,61.223269565548016,51.241326692408066,42.409523923110491,31.072435087667788,18.788000719339504,8.9377863296294073,-0.43402540891129537,-9.4805295597743093,-9.7715197220519343,-10.063345672236164,-10.356061013737174,-10.649719409606504,-10.944374596115875,-11.240080396466933,-11.536890734641467,-11.834859649401801]
[null,null,null,null,{"$f":"E95","v":"Determined Unit Costs"},null,{"$f":"G95","v":"£ / # CSUs"},{"$f":"$H$112","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA95 / AA112","v":61.657504697637371},57.213472180558142,50.756818025161401,51.054351571213864,49.565167695023099,131.2887518747219,41.762290521778162,44.066166783292772,53.460151813581589,49.730492772229617,43.870257393709728,44.308978562568619,43.486695617601271,14.804656468853521,13.373716285269133,11.761210906136212,9.5979675899024972,8.2497253322919519,6.7479950788659133,15.344373061977233,4.4688517931056948,3.7402428242633632,3.0955856878182844,2.2680609553042181,1.3713869138204018,0.65239316274667192,-3.1680686781846379E-2,-0.69200945691783278,-0.71324961474831639,-0.73455077899534038,-0.75591686231658217,-0.7773517817231026,-0.79885945957050164,-0.82044382455963005,-0.84210881274755245,-0.86385836856947462]
[]
[null,null,null,"2 - UKATS Unit charges tables"]
[null,null,null,null,{"$f":"C_Output_Staging!E207","v":"Determined Cost Revenue (t) - Forecast Traffic (TSU)"},null,{"$f":"C_Output_Staging!G207","v":"£m"},{"$f":"C_Output_Staging!H207","v":"Nominal"},null,{"$f":"C_Output_Staging!J207","v":0},{"$f":"C_Output_Staging!K207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y207","v":0},null,{"$f":"C_Output_Staging!AA207","v":590.9644346483866},{"$f":"C_Output_Staging!AB207","v":589.69317256535203},{"$f":"C_Output_Staging!AC207","v":590.95703461783899},{"$f":"C_Output_Staging!AD207","v":581.88781368703962},{"$f":"C_Output_Staging!AE207","v":571.79079632688558},{"$f":"C_Output_Staging!AF207","v":670.72736609861772},{"$f":"C_Output_Staging!AG207","v":674.27083200000004},{"$f":"C_Output_Staging!AH207","v":688.73942299999999},{"$f":"C_Output_Staging!AI207","v":758.91156978514812},{"$f":"C_Output_Staging!AJ207","v":770.01858538721774},{"$f":"C_Output_Staging!AK207","v":696.73742159177039},{"$f":"C_Output_Staging!AL207","v":720.19496139242722},{"$f":"C_Output_Staging!AM207","v":729.12219341849186},{"$f":"C_Output_Staging!AN207","v":0},{"$f":"C_Output_Staging!AO207","v":0},{"$f":"C_Output_Staging!AP207","v":0},{"$f":"C_Output_Staging!AQ207","v":0},{"$f":"C_Output_Staging!AR207","v":0},{"$f":"C_Output_Staging!AS207","v":0},{"$f":"C_Output_Staging!AT207","v":0},{"$f":"C_Output_Staging!AU207","v":0},{"$f":"C_Output_Staging!AV207","v":0},{"$f":"C_Output_Staging!AW207","v":0},{"$f":"C_Output_Staging!AX207","v":0},{"$f":"C_Output_Staging!AY207","v":0},{"$f":"C_Output_Staging!AZ207","v":0},{"$f":"C_Output_Staging!BA207","v":0},{"$f":"C_Output_Staging!BB207","v":0},{"$f":"C_Output_Staging!BC207","v":0},{"$f":"C_Output_Staging!BD207","v":0},{"$f":"C_Output_Staging!BE207","v":0},{"$f":"C_Output_Staging!BF207","v":0},{"$f":"C_Output_Staging!BG207","v":0},{"$f":"C_Output_Staging!BH207","v":0},{"$f":"C_Output_Staging!BI207","v":0},{"$f":"C_Output_Staging!BJ207","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E208","v":"INF - year (t) (TSU)"},null,{"$f":"C_Output_Staging!G208","v":"£m"},{"$f":"C_Output_Staging!H208","v":"Nominal"},null,{"$f":"C_Output_Staging!J208","v":0},{"$f":"C_Output_Staging!K208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y208","v":0},null,{"$f":"C_Output_Staging!AA208","v":24.198538442667775},{"$f":"C_Output_Staging!AB208","v":21.946194848638896},{"$f":"C_Output_Staging!AC208","v":-13.044704643852628},{"$f":"C_Output_Staging!AD208","v":-19.803651134685012},{"$f":"C_Output_Staging!AE208","v":-15.936004539016265},{"$f":"C_Output_Staging!AF208","v":-12.928385729968594},{"$f":"C_Output_Staging!AG208","v":-13.958111594823261},{"$f":"C_Output_Staging!AH208","v":-7.9505106931054961},{"$f":"C_Output_Staging!AI208","v":-3.964344023669093},{"$f":"C_Output_Staging!AJ208","v":43.298644285039209},{"$f":"C_Output_Staging!AK208","v":0},{"$f":"C_Output_Staging!AL208","v":0},{"$f":"C_Output_Staging!AM208","v":0},{"$f":"C_Output_Staging!AN208","v":0},{"$f":"C_Output_Staging!AO208","v":0},{"$f":"C_Output_Staging!AP208","v":0},{"$f":"C_Output_Staging!AQ208","v":0},{"$f":"C_Output_Staging!AR208","v":0},{"$f":"C_Output_Staging!AS208","v":0},{"$f":"C_Output_Staging!AT208","v":0},{"$f":"C_Output_Staging!AU208","v":0},{"$f":"C_Output_Staging!AV208","v":0},{"$f":"C_Output_Staging!AW208","v":0},{"$f":"C_Output_Staging!AX208","v":0},{"$f":"C_Output_Staging!AY208","v":0},{"$f":"C_Output_Staging!AZ208","v":0},{"$f":"C_Output_Staging!BA208","v":0},{"$f":"C_Output_Staging!BB208","v":0},{"$f":"C_Output_Staging!BC208","v":0},{"$f":"C_Output_Staging!BD208","v":0},{"$f":"C_Output_Staging!BE208","v":0},{"$f":"C_Output_Staging!BF208","v":0},{"$f":"C_Output_Staging!BG208","v":0},{"$f":"C_Output_Staging!BH208","v":0},{"$f":"C_Output_Staging!BI208","v":0},{"$f":"C_Output_Staging!BJ208","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E209","v":"Restructuring Costs ReS t (TSU)"},null,{"$f":"C_Output_Staging!G209","v":"£m"},{"$f":"C_Output_Staging!H209","v":"Nominal"},null,{"$f":"C_Output_Staging!J209","v":0},{"$f":"C_Output_Staging!K209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y209","v":0},null,{"$f":"C_Output_Staging!AA209","v":0},{"$f":"C_Output_Staging!AB209","v":0},{"$f":"C_Output_Staging!AC209","v":0},{"$f":"C_Output_Staging!AD209","v":0},{"$f":"C_Output_Staging!AE209","v":0},{"$f":"C_Output_Staging!AF209","v":0},{"$f":"C_Output_Staging!AG209","v":0},{"$f":"C_Output_Staging!AH209","v":0},{"$f":"C_Output_Staging!AI209","v":0},{"$f":"C_Output_Staging!AJ209","v":0},{"$f":"C_Output_Staging!AK209","v":0},{"$f":"C_Output_Staging!AL209","v":0},{"$f":"C_Output_Staging!AM209","v":0},{"$f":"C_Output_Staging!AN209","v":0},{"$f":"C_Output_Staging!AO209","v":0},{"$f":"C_Output_Staging!AP209","v":0},{"$f":"C_Output_Staging!AQ209","v":0},{"$f":"C_Output_Staging!AR209","v":0},{"$f":"C_Output_Staging!AS209","v":0},{"$f":"C_Output_Staging!AT209","v":0},{"$f":"C_Output_Staging!AU209","v":0},{"$f":"C_Output_Staging!AV209","v":0},{"$f":"C_Output_Staging!AW209","v":0},{"$f":"C_Output_Staging!AX209","v":0},{"$f":"C_Output_Staging!AY209","v":0},{"$f":"C_Output_Staging!AZ209","v":0},{"$f":"C_Output_Staging!BA209","v":0},{"$f":"C_Output_Staging!BB209","v":0},{"$f":"C_Output_Staging!BC209","v":0},{"$f":"C_Output_Staging!BD209","v":0},{"$f":"C_Output_Staging!BE209","v":0},{"$f":"C_Output_Staging!BF209","v":0},{"$f":"C_Output_Staging!BG209","v":0},{"$f":"C_Output_Staging!BH209","v":0},{"$f":"C_Output_Staging!BI209","v":0},{"$f":"C_Output_Staging!BJ209","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E210","v":"Total Traffic Risk Share (t) (TSU)"},null,{"$f":"C_Output_Staging!G210","v":"£m"},{"$f":"C_Output_Staging!H210","v":"Nominal"},null,{"$f":"C_Output_Staging!J210","v":0},{"$f":"C_Output_Staging!K210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y210","v":0},null,{"$f":"C_Output_Staging!AA210","v":28.684332044731498},{"$f":"C_Output_Staging!AB210","v":32.125108453515644},{"$f":"C_Output_Staging!AC210","v":0},{"$f":"C_Output_Staging!AD210","v":-9.1420422196480029},{"$f":"C_Output_Staging!AE210","v":-40.162648210605951},{"$f":"C_Output_Staging!AF210","v":-52.058524075438875},{"$f":"C_Output_Staging!AG210","v":-62.084313388410344},{"$f":"C_Output_Staging!AH210","v":0},{"$f":"C_Output_Staging!AI210","v":24.929271489367121},{"$f":"C_Output_Staging!AJ210","v":18.063629153141708},{"$f":"C_Output_Staging!AK210","v":151.85451401245285},{"$f":"C_Output_Staging!AL210","v":141.16367364776252},{"$f":"C_Output_Staging!AM210","v":159.55409789316008},{"$f":"C_Output_Staging!AN210","v":103.39604786248977},{"$f":"C_Output_Staging!AO210","v":106.29322409497628},{"$f":"C_Output_Staging!AP210","v":109.27157973707858},{"$f":"C_Output_Staging!AQ210","v":112.33338945074917},{"$f":"C_Output_Staging!AR210","v":115.4809916343857},{"$f":"C_Output_Staging!AS210","v":0},{"$f":"C_Output_Staging!AT210","v":0},{"$f":"C_Output_Staging!AU210","v":0},{"$f":"C_Output_Staging!AV210","v":0},{"$f":"C_Output_Staging!AW210","v":0},{"$f":"C_Output_Staging!AX210","v":0},{"$f":"C_Output_Staging!AY210","v":0},{"$f":"C_Output_Staging!AZ210","v":0},{"$f":"C_Output_Staging!BA210","v":0},{"$f":"C_Output_Staging!BB210","v":0},{"$f":"C_Output_Staging!BC210","v":0},{"$f":"C_Output_Staging!BD210","v":0},{"$f":"C_Output_Staging!BE210","v":0},{"$f":"C_Output_Staging!BF210","v":0},{"$f":"C_Output_Staging!BG210","v":0},{"$f":"C_Output_Staging!BH210","v":0},{"$f":"C_Output_Staging!BI210","v":0},{"$f":"C_Output_Staging!BJ210","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E211","v":"CSM adjustment (TSU) - Outturn - Active"},null,{"$f":"C_Output_Staging!G211","v":"£m"},{"$f":"C_Output_Staging!H211","v":"Nominal"},null,{"$f":"C_Output_Staging!J211","v":0},{"$f":"C_Output_Staging!K211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y211","v":0},null,{"$f":"C_Output_Staging!AA211","v":0},{"$f":"C_Output_Staging!AB211","v":2.1349429962897646},{"$f":"C_Output_Staging!AC211","v":2.1480696860882209},{"$f":"C_Output_Staging!AD211","v":2.1581787500919356},{"$f":"C_Output_Staging!AE211","v":2.1655533816117378},{"$f":"C_Output_Staging!AF211","v":1.5725413182204697},{"$f":"C_Output_Staging!AG211","v":7.9937661107007694},{"$f":"C_Output_Staging!AH211","v":8.763469890531935},{"$f":"C_Output_Staging!AI211","v":9.1515062925344548},{"$f":"C_Output_Staging!AJ211","v":7.7898393842788556},{"$f":"C_Output_Staging!AK211","v":4.7363740133098577},{"$f":"C_Output_Staging!AL211","v":4.6871643182032843},{"$f":"C_Output_Staging!AM211","v":4.683463766457213},{"$f":"C_Output_Staging!AN211","v":5.2691656300143377},{"$f":"C_Output_Staging!AO211","v":5.325759045816044},{"$f":"C_Output_Staging!AP211","v":3.4201711483804109},{"$f":"C_Output_Staging!AQ211","v":3.2164449439960574},{"$f":"C_Output_Staging!AR211","v":2.676369368848575},{"$f":"C_Output_Staging!AS211","v":1.2127749279271032},{"$f":"C_Output_Staging!AT211","v":-0.80767018059957985},{"$f":"C_Output_Staging!AU211","v":-0.78795621018629403},{"$f":"C_Output_Staging!AV211","v":-0.40936862022506126},{"$f":"C_Output_Staging!AW211","v":-3.5366329646733237E-16},{"$f":"C_Output_Staging!AX211","v":-3.6357300692542119E-16},{"$f":"C_Output_Staging!AY211","v":-3.7376038928880567E-16},{"$f":"C_Output_Staging!AZ211","v":-3.8423322397521998E-16},{"$f":"C_Output_Staging!BA211","v":-3.9499950941113086E-16},{"$f":"C_Output_Staging!BB211","v":-4.0606746814038237E-16},{"$f":"C_Output_Staging!BC211","v":-4.1744555310400592E-16},{"$f":"C_Output_Staging!BD211","v":-4.291424540959912E-16},{"$f":"C_Output_Staging!BE211","v":-4.4116710439994995E-16},{"$f":"C_Output_Staging!BF211","v":-4.5352868761174041E-16},{"$f":"C_Output_Staging!BG211","v":-4.6623664465326109E-16},{"$f":"C_Output_Staging!BH211","v":-4.7930068098277445E-16},{"$f":"C_Output_Staging!BI211","v":-4.9273077400726478E-16},{"$f":"C_Output_Staging!BJ211","v":-5.0653718070249026E-16}]
[null,null,null,null,{"$f":"C_Output_Staging!E212","v":"Financial Incentives FI t  (TSU)"},null,{"$f":"C_Output_Staging!G212","v":"£m"},{"$f":"C_Output_Staging!H212","v":"Nominal"},null,{"$f":"C_Output_Staging!J212","v":0},{"$f":"C_Output_Staging!K212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y212","v":0},null,{"$f":"C_Output_Staging!AA212","v":-0.97346099979079426},{"$f":"C_Output_Staging!AB212","v":5.6815003895661436},{"$f":"C_Output_Staging!AC212","v":4.5814292404098289},{"$f":"C_Output_Staging!AD212","v":-0.41278234622380128},{"$f":"C_Output_Staging!AE212","v":2.52599214715466},{"$f":"C_Output_Staging!AF212","v":-0.26110095378735437},{"$f":"C_Output_Staging!AG212","v":0.16557379287459978},{"$f":"C_Output_Staging!AH212","v":0},{"$f":"C_Output_Staging!AI212","v":0},{"$f":"C_Output_Staging!AJ212","v":0},{"$f":"C_Output_Staging!AK212","v":0},{"$f":"C_Output_Staging!AL212","v":0},{"$f":"C_Output_Staging!AM212","v":0},{"$f":"C_Output_Staging!AN212","v":0},{"$f":"C_Output_Staging!AO212","v":0},{"$f":"C_Output_Staging!AP212","v":0},{"$f":"C_Output_Staging!AQ212","v":0},{"$f":"C_Output_Staging!AR212","v":0},{"$f":"C_Output_Staging!AS212","v":0},{"$f":"C_Output_Staging!AT212","v":0},{"$f":"C_Output_Staging!AU212","v":0},{"$f":"C_Output_Staging!AV212","v":0},{"$f":"C_Output_Staging!AW212","v":0},{"$f":"C_Output_Staging!AX212","v":0},{"$f":"C_Output_Staging!AY212","v":0},{"$f":"C_Output_Staging!AZ212","v":0},{"$f":"C_Output_Staging!BA212","v":0},{"$f":"C_Output_Staging!BB212","v":0},{"$f":"C_Output_Staging!BC212","v":0},{"$f":"C_Output_Staging!BD212","v":0},{"$f":"C_Output_Staging!BE212","v":0},{"$f":"C_Output_Staging!BF212","v":0},{"$f":"C_Output_Staging!BG212","v":0},{"$f":"C_Output_Staging!BH212","v":0},{"$f":"C_Output_Staging!BI212","v":0},{"$f":"C_Output_Staging!BJ212","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E213","v":"Modulation MOD t (TSU)"},null,{"$f":"C_Output_Staging!G213","v":"£m"},{"$f":"C_Output_Staging!H213","v":"Nominal"},null,{"$f":"C_Output_Staging!J213","v":0},{"$f":"C_Output_Staging!K213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y213","v":0},null,{"$f":"C_Output_Staging!AA213","v":0},{"$f":"C_Output_Staging!AB213","v":0},{"$f":"C_Output_Staging!AC213","v":0},{"$f":"C_Output_Staging!AD213","v":0},{"$f":"C_Output_Staging!AE213","v":0},{"$f":"C_Output_Staging!AF213","v":0},{"$f":"C_Output_Staging!AG213","v":0},{"$f":"C_Output_Staging!AH213","v":0},{"$f":"C_Output_Staging!AI213","v":0},{"$f":"C_Output_Staging!AJ213","v":0},{"$f":"C_Output_Staging!AK213","v":0},{"$f":"C_Output_Staging!AL213","v":0},{"$f":"C_Output_Staging!AM213","v":0},{"$f":"C_Output_Staging!AN213","v":0},{"$f":"C_Output_Staging!AO213","v":0},{"$f":"C_Output_Staging!AP213","v":0},{"$f":"C_Output_Staging!AQ213","v":0},{"$f":"C_Output_Staging!AR213","v":0},{"$f":"C_Output_Staging!AS213","v":0},{"$f":"C_Output_Staging!AT213","v":0},{"$f":"C_Output_Staging!AU213","v":0},{"$f":"C_Output_Staging!AV213","v":0},{"$f":"C_Output_Staging!AW213","v":0},{"$f":"C_Output_Staging!AX213","v":0},{"$f":"C_Output_Staging!AY213","v":0},{"$f":"C_Output_Staging!AZ213","v":0},{"$f":"C_Output_Staging!BA213","v":0},{"$f":"C_Output_Staging!BB213","v":0},{"$f":"C_Output_Staging!BC213","v":0},{"$f":"C_Output_Staging!BD213","v":0},{"$f":"C_Output_Staging!BE213","v":0},{"$f":"C_Output_Staging!BF213","v":0},{"$f":"C_Output_Staging!BG213","v":0},{"$f":"C_Output_Staging!BH213","v":0},{"$f":"C_Output_Staging!BI213","v":0},{"$f":"C_Output_Staging!BJ213","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E214","v":"Pre2011 t (TSU)"},null,{"$f":"C_Output_Staging!G214","v":"£m"},{"$f":"C_Output_Staging!H214","v":"Nominal"},null,{"$f":"C_Output_Staging!J214","v":0},{"$f":"C_Output_Staging!K214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y214","v":0},null,{"$f":"C_Output_Staging!AA214","v":0},{"$f":"C_Output_Staging!AB214","v":0},{"$f":"C_Output_Staging!AC214","v":0},{"$f":"C_Output_Staging!AD214","v":0},{"$f":"C_Output_Staging!AE214","v":0},{"$f":"C_Output_Staging!AF214","v":0},{"$f":"C_Output_Staging!AG214","v":0},{"$f":"C_Output_Staging!AH214","v":0},{"$f":"C_Output_Staging!AI214","v":0},{"$f":"C_Output_Staging!AJ214","v":0},{"$f":"C_Output_Staging!AK214","v":0},{"$f":"C_Output_Staging!AL214","v":0},{"$f":"C_Output_Staging!AM214","v":0},{"$f":"C_Output_Staging!AN214","v":0},{"$f":"C_Output_Staging!AO214","v":0},{"$f":"C_Output_Staging!AP214","v":0},{"$f":"C_Output_Staging!AQ214","v":0},{"$f":"C_Output_Staging!AR214","v":0},{"$f":"C_Output_Staging!AS214","v":0},{"$f":"C_Output_Staging!AT214","v":0},{"$f":"C_Output_Staging!AU214","v":0},{"$f":"C_Output_Staging!AV214","v":0},{"$f":"C_Output_Staging!AW214","v":0},{"$f":"C_Output_Staging!AX214","v":0},{"$f":"C_Output_Staging!AY214","v":0},{"$f":"C_Output_Staging!AZ214","v":0},{"$f":"C_Output_Staging!BA214","v":0},{"$f":"C_Output_Staging!BB214","v":0},{"$f":"C_Output_Staging!BC214","v":0},{"$f":"C_Output_Staging!BD214","v":0},{"$f":"C_Output_Staging!BE214","v":0},{"$f":"C_Output_Staging!BF214","v":0},{"$f":"C_Output_Staging!BG214","v":0},{"$f":"C_Output_Staging!BH214","v":0},{"$f":"C_Output_Staging!BI214","v":0},{"$f":"C_Output_Staging!BJ214","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E215","v":"VFR t (TSU)"},null,{"$f":"C_Output_Staging!G215","v":"£m"},{"$f":"C_Output_Staging!H215","v":"Nominal"},null,{"$f":"C_Output_Staging!J215","v":0},{"$f":"C_Output_Staging!K215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y215","v":0},null,{"$f":"C_Output_Staging!AA215","v":-0.67148450616394351},{"$f":"C_Output_Staging!AB215","v":0},{"$f":"C_Output_Staging!AC215","v":0},{"$f":"C_Output_Staging!AD215","v":0},{"$f":"C_Output_Staging!AE215","v":0},{"$f":"C_Output_Staging!AF215","v":0},{"$f":"C_Output_Staging!AG215","v":0},{"$f":"C_Output_Staging!AH215","v":0},{"$f":"C_Output_Staging!AI215","v":0},{"$f":"C_Output_Staging!AJ215","v":0},{"$f":"C_Output_Staging!AK215","v":0},{"$f":"C_Output_Staging!AL215","v":0},{"$f":"C_Output_Staging!AM215","v":0},{"$f":"C_Output_Staging!AN215","v":0},{"$f":"C_Output_Staging!AO215","v":0},{"$f":"C_Output_Staging!AP215","v":0},{"$f":"C_Output_Staging!AQ215","v":0},{"$f":"C_Output_Staging!AR215","v":0},{"$f":"C_Output_Staging!AS215","v":0},{"$f":"C_Output_Staging!AT215","v":0},{"$f":"C_Output_Staging!AU215","v":0},{"$f":"C_Output_Staging!AV215","v":0},{"$f":"C_Output_Staging!AW215","v":0},{"$f":"C_Output_Staging!AX215","v":0},{"$f":"C_Output_Staging!AY215","v":0},{"$f":"C_Output_Staging!AZ215","v":0},{"$f":"C_Output_Staging!BA215","v":0},{"$f":"C_Output_Staging!BB215","v":0},{"$f":"C_Output_Staging!BC215","v":0},{"$f":"C_Output_Staging!BD215","v":0},{"$f":"C_Output_Staging!BE215","v":0},{"$f":"C_Output_Staging!BF215","v":0},{"$f":"C_Output_Staging!BG215","v":0},{"$f":"C_Output_Staging!BH215","v":0},{"$f":"C_Output_Staging!BI215","v":0},{"$f":"C_Output_Staging!BJ215","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E216","v":"Customer Discount CD t (TSU)"},null,{"$f":"C_Output_Staging!G216","v":"£m"},{"$f":"C_Output_Staging!H216","v":"Nominal"},null,{"$f":"C_Output_Staging!J216","v":0},{"$f":"C_Output_Staging!K216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y216","v":0},null,{"$f":"C_Output_Staging!AA216","v":0},{"$f":"C_Output_Staging!AB216","v":0},{"$f":"C_Output_Staging!AC216","v":0},{"$f":"C_Output_Staging!AD216","v":0},{"$f":"C_Output_Staging!AE216","v":0},{"$f":"C_Output_Staging!AF216","v":-7.2231484454384347},{"$f":"C_Output_Staging!AG216","v":0},{"$f":"C_Output_Staging!AH216","v":0},{"$f":"C_Output_Staging!AI216","v":0},{"$f":"C_Output_Staging!AJ216","v":0},{"$f":"C_Output_Staging!AK216","v":0},{"$f":"C_Output_Staging!AL216","v":0},{"$f":"C_Output_Staging!AM216","v":0},{"$f":"C_Output_Staging!AN216","v":0},{"$f":"C_Output_Staging!AO216","v":0},{"$f":"C_Output_Staging!AP216","v":0},{"$f":"C_Output_Staging!AQ216","v":0},{"$f":"C_Output_Staging!AR216","v":0},{"$f":"C_Output_Staging!AS216","v":0},{"$f":"C_Output_Staging!AT216","v":0},{"$f":"C_Output_Staging!AU216","v":0},{"$f":"C_Output_Staging!AV216","v":0},{"$f":"C_Output_Staging!AW216","v":0},{"$f":"C_Output_Staging!AX216","v":0},{"$f":"C_Output_Staging!AY216","v":0},{"$f":"C_Output_Staging!AZ216","v":0},{"$f":"C_Output_Staging!BA216","v":0},{"$f":"C_Output_Staging!BB216","v":0},{"$f":"C_Output_Staging!BC216","v":0},{"$f":"C_Output_Staging!BD216","v":0},{"$f":"C_Output_Staging!BE216","v":0},{"$f":"C_Output_Staging!BF216","v":0},{"$f":"C_Output_Staging!BG216","v":0},{"$f":"C_Output_Staging!BH216","v":0},{"$f":"C_Output_Staging!BI216","v":0},{"$f":"C_Output_Staging!BJ216","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E217","v":"FAS Funding not spent (Cash Condition 21) (TSU)"},null,{"$f":"C_Output_Staging!G217","v":"£m"},{"$f":"C_Output_Staging!H217","v":"Nominal"},null,{"$f":"C_Output_Staging!J217","v":0},{"$f":"C_Output_Staging!K217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y217","v":0},null,{"$f":"C_Output_Staging!AA217","v":0},{"$f":"C_Output_Staging!AB217","v":0},{"$f":"C_Output_Staging!AC217","v":0},{"$f":"C_Output_Staging!AD217","v":0},{"$f":"C_Output_Staging!AE217","v":-39.818552817559684},{"$f":"C_Output_Staging!AF217","v":-0.36478532116491724},{"$f":"C_Output_Staging!AG217","v":-2.6466418878361857},{"$f":"C_Output_Staging!AH217","v":4.9378998622124399},{"$f":"C_Output_Staging!AI217","v":0},{"$f":"C_Output_Staging!AJ217","v":0},{"$f":"C_Output_Staging!AK217","v":0},{"$f":"C_Output_Staging!AL217","v":0},{"$f":"C_Output_Staging!AM217","v":0},{"$f":"C_Output_Staging!AN217","v":0},{"$f":"C_Output_Staging!AO217","v":0},{"$f":"C_Output_Staging!AP217","v":0},{"$f":"C_Output_Staging!AQ217","v":0},{"$f":"C_Output_Staging!AR217","v":0},{"$f":"C_Output_Staging!AS217","v":0},{"$f":"C_Output_Staging!AT217","v":0},{"$f":"C_Output_Staging!AU217","v":0},{"$f":"C_Output_Staging!AV217","v":0},{"$f":"C_Output_Staging!AW217","v":0},{"$f":"C_Output_Staging!AX217","v":0},{"$f":"C_Output_Staging!AY217","v":0},{"$f":"C_Output_Staging!AZ217","v":0},{"$f":"C_Output_Staging!BA217","v":0},{"$f":"C_Output_Staging!BB217","v":0},{"$f":"C_Output_Staging!BC217","v":0},{"$f":"C_Output_Staging!BD217","v":0},{"$f":"C_Output_Staging!BE217","v":0},{"$f":"C_Output_Staging!BF217","v":0},{"$f":"C_Output_Staging!BG217","v":0},{"$f":"C_Output_Staging!BH217","v":0},{"$f":"C_Output_Staging!BI217","v":0},{"$f":"C_Output_Staging!BJ217","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E218","v":"INEA Funding (Cash Condition 21) (TSU)"},null,{"$f":"C_Output_Staging!G218","v":"£m"},{"$f":"C_Output_Staging!H218","v":"Nominal"},null,{"$f":"C_Output_Staging!J218","v":0},{"$f":"C_Output_Staging!K218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y218","v":0},null,{"$f":"C_Output_Staging!AA218","v":0},{"$f":"C_Output_Staging!AB218","v":0},{"$f":"C_Output_Staging!AC218","v":0.60176683022743105},{"$f":"C_Output_Staging!AD218","v":-2.782332185340767},{"$f":"C_Output_Staging!AE218","v":0.63978386446879631},{"$f":"C_Output_Staging!AF218","v":4.0038498019607509},{"$f":"C_Output_Staging!AG218","v":-10.173449669145636},{"$f":"C_Output_Staging!AH218","v":-29.7057816564276},{"$f":"C_Output_Staging!AI218","v":-5.4625367855259528},{"$f":"C_Output_Staging!AJ218","v":-3.0408225124284574},{"$f":"C_Output_Staging!AK218","v":-7.1112418160925461},{"$f":"C_Output_Staging!AL218","v":0},{"$f":"C_Output_Staging!AM218","v":0},{"$f":"C_Output_Staging!AN218","v":0},{"$f":"C_Output_Staging!AO218","v":0},{"$f":"C_Output_Staging!AP218","v":0},{"$f":"C_Output_Staging!AQ218","v":0},{"$f":"C_Output_Staging!AR218","v":0},{"$f":"C_Output_Staging!AS218","v":0},{"$f":"C_Output_Staging!AT218","v":0},{"$f":"C_Output_Staging!AU218","v":0},{"$f":"C_Output_Staging!AV218","v":0},{"$f":"C_Output_Staging!AW218","v":0},{"$f":"C_Output_Staging!AX218","v":0},{"$f":"C_Output_Staging!AY218","v":0},{"$f":"C_Output_Staging!AZ218","v":0},{"$f":"C_Output_Staging!BA218","v":0},{"$f":"C_Output_Staging!BB218","v":0},{"$f":"C_Output_Staging!BC218","v":0},{"$f":"C_Output_Staging!BD218","v":0},{"$f":"C_Output_Staging!BE218","v":0},{"$f":"C_Output_Staging!BF218","v":0},{"$f":"C_Output_Staging!BG218","v":0},{"$f":"C_Output_Staging!BH218","v":0},{"$f":"C_Output_Staging!BI218","v":0},{"$f":"C_Output_Staging!BJ218","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E219","v":"TVAR t (TSU)"},null,{"$f":"C_Output_Staging!G219","v":"£m"},{"$f":"C_Output_Staging!H219","v":"Nominal"},null,{"$f":"C_Output_Staging!J219","v":0},{"$f":"C_Output_Staging!K219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y219","v":0},null,{"$f":"C_Output_Staging!AA219","v":0.66586360918391962},{"$f":"C_Output_Staging!AB219","v":3.4110693613418861},{"$f":"C_Output_Staging!AC219","v":0},{"$f":"C_Output_Staging!AD219","v":0},{"$f":"C_Output_Staging!AE219","v":0},{"$f":"C_Output_Staging!AF219","v":0},{"$f":"C_Output_Staging!AG219","v":13.610293303443651},{"$f":"C_Output_Staging!AH219","v":-37.754329583801805},{"$f":"C_Output_Staging!AI219","v":-37.869746757854692},{"$f":"C_Output_Staging!AJ219","v":-11.116310073477893},{"$f":"C_Output_Staging!AK219","v":0},{"$f":"C_Output_Staging!AL219","v":0},{"$f":"C_Output_Staging!AM219","v":0},{"$f":"C_Output_Staging!AN219","v":0},{"$f":"C_Output_Staging!AO219","v":0},{"$f":"C_Output_Staging!AP219","v":0},{"$f":"C_Output_Staging!AQ219","v":0},{"$f":"C_Output_Staging!AR219","v":0},{"$f":"C_Output_Staging!AS219","v":0},{"$f":"C_Output_Staging!AT219","v":0},{"$f":"C_Output_Staging!AU219","v":0},{"$f":"C_Output_Staging!AV219","v":0},{"$f":"C_Output_Staging!AW219","v":0},{"$f":"C_Output_Staging!AX219","v":0},{"$f":"C_Output_Staging!AY219","v":0},{"$f":"C_Output_Staging!AZ219","v":0},{"$f":"C_Output_Staging!BA219","v":0},{"$f":"C_Output_Staging!BB219","v":0},{"$f":"C_Output_Staging!BC219","v":0},{"$f":"C_Output_Staging!BD219","v":0},{"$f":"C_Output_Staging!BE219","v":0},{"$f":"C_Output_Staging!BF219","v":0},{"$f":"C_Output_Staging!BG219","v":0},{"$f":"C_Output_Staging!BH219","v":0},{"$f":"C_Output_Staging!BI219","v":0},{"$f":"C_Output_Staging!BJ219","v":0}]
[null,null,null,null,"Total Determined revenues",null,{"$f":"G153","v":"£m"},{"$f":"H153","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA154:BJ154)","v":9496.1126751631818},null,{"$f":"SUM(AA141:AA153)","v":642.86822323901515},654.99198861470438,585.24359573071195,551.9051845512339,481.20492015293877,603.46781269300072,607.17794866680379,627.03017081940959,745.69571999999994,825.01356562377123,846.21706780144052,866.04579935839297,893.35975507810917,108.66521349250411,111.61898314079232,112.69175088545899,115.54983439474522,118.15736100323427,1.2127749279271032,-0.80767018059957985,-0.78795621018629403,-0.40936862022506126,-3.5366329646733237E-16,-3.6357300692542119E-16,-3.7376038928880567E-16,-3.8423322397521998E-16,-3.9499950941113086E-16,-4.0606746814038237E-16,-4.1744555310400592E-16,-4.291424540959912E-16,-4.4116710439994995E-16,-4.5352868761174041E-16,-4.6623664465326109E-16,-4.7930068098277445E-16,-4.9273077400726478E-16,-5.0653718070249026E-16]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},{"$f":"C_RevCost_UKATS!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$308","v":0},null,{"$f":"C_RevCost_UKATS!AA$308","v":10244},{"$f":"C_RevCost_UKATS!AB$308","v":10435},{"$f":"C_RevCost_UKATS!AC$308","v":10583},{"$f":"C_RevCost_UKATS!AD$308","v":10758},{"$f":"C_RevCost_UKATS!AE$308","v":10940},{"$f":"C_RevCost_UKATS!AF$308","v":12647.945},{"$f":"C_RevCost_UKATS!AG$308","v":12891},{"$f":"C_RevCost_UKATS!AH$308","v":13183},{"$f":"C_RevCost_UKATS!AI$308","v":11956},{"$f":"C_RevCost_UKATS!AJ$308","v":12930},{"$f":"C_RevCost_UKATS!AK$308","v":13247},{"$f":"C_RevCost_UKATS!AL$308","v":13490},{"$f":"C_RevCost_UKATS!AM$308","v":13700},{"$f":"C_RevCost_UKATS!AN$308","v":13700},{"$f":"C_RevCost_UKATS!AO$308","v":13700},{"$f":"C_RevCost_UKATS!AP$308","v":13700},{"$f":"C_RevCost_UKATS!AQ$308","v":13700},{"$f":"C_RevCost_UKATS!AR$308","v":13700},{"$f":"C_RevCost_UKATS!AS$308","v":13700},{"$f":"C_RevCost_UKATS!AT$308","v":13700},{"$f":"C_RevCost_UKATS!AU$308","v":13700},{"$f":"C_RevCost_UKATS!AV$308","v":13700},{"$f":"C_RevCost_UKATS!AW$308","v":13700},{"$f":"C_RevCost_UKATS!AX$308","v":13700},{"$f":"C_RevCost_UKATS!AY$308","v":13700},{"$f":"C_RevCost_UKATS!AZ$308","v":13700},{"$f":"C_RevCost_UKATS!BA$308","v":13700},{"$f":"C_RevCost_UKATS!BB$308","v":13700},{"$f":"C_RevCost_UKATS!BC$308","v":13700},{"$f":"C_RevCost_UKATS!BD$308","v":13700},{"$f":"C_RevCost_UKATS!BE$308","v":13700},{"$f":"C_RevCost_UKATS!BF$308","v":13700},{"$f":"C_RevCost_UKATS!BG$308","v":13700},{"$f":"C_RevCost_UKATS!BH$308","v":13700},{"$f":"C_RevCost_UKATS!BI$308","v":13700},{"$f":"C_RevCost_UKATS!BJ$308","v":13700}]
[null,null,null,null,"Unit rate",null,"£ / TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( AA154 * 1000 )  / MAX(AA156, 1)","v":62.755586024894107},{"$f":"( AB154 * 1000 )  / MAX(AB156, 1)","v":62.768757893119727},55.30034921390078,51.301839054771698,43.985824511237546,47.712716389342361,47.100919142564869,47.563541744626377,{"$f":"( AI154 * 1000 )  / MAX(AI156, 1)","v":62.37},63.806153567190357,63.87990245349441,64.199095578828235,65.208741246577318,7.9317674082119787,8.1473710321746218,8.2256752471137951,8.4342944813682639,8.6246248907470271,8.852371736694184E-2,-5.8954027780991229E-2,-5.7515051838415619E-2,-2.988092118431104E-2,-2.5814839158199442E-17,-2.6538175687986948E-17,-2.7281780240058807E-17,-2.8046220728118243E-17,-2.8832080978914661E-17,-2.96399611781301E-17,-3.0470478328759554E-17,-3.1324266722335125E-17,-3.220197842335401E-17,-3.3104283767280322E-17,-3.4031871872500806E-17,-3.4985451166625878E-17,-3.5965749927537576E-17,-3.6973516839597828E-17]
[]
[null,null,null,"UKATS Unit charges tables - deflated"]
[null,null,null,null,{"$f":"C_Index!E$118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G$118","v":"Index"},{"$f":"C_Index!H$118","v":"CPI 2020"},null,{"$f":"C_Index!J$118","v":0},{"$f":"C_Index!K$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$118","v":0},null,{"$f":"C_Index!AA$118","v":0.91961685823754757},{"$f":"C_Index!AB$118","v":0.92551724137931035},{"$f":"C_Index!AC$118","v":0.95042145593869709},{"$f":"C_Index!AD$118","v":0.97394636015325609},{"$f":"C_Index!AE$118","v":0.99126436781609162},{"$f":"C_Index!AF$118","v":1},{"$f":"C_Index!AG$118","v":1.0258237547892719},{"$f":"C_Index!AH$118","v":1.1186973180076629},{"$f":"C_Index!AI$118","v":1.1873399586480322},{"$f":"C_Index!AJ$118","v":1.1975124598510096},{"$f":"C_Index!AK$118","v":1.198896577295987},{"$f":"C_Index!AL$118","v":1.2048871867171229},{"$f":"C_Index!AM$118","v":1.2238361939769149},{"$f":"C_Index!AN$118","v":1.2430832082867362},{"$f":"C_Index!AO$118","v":1.2626329163407577},{"$f":"C_Index!AP$118","v":1.282490078539803},{"$f":"C_Index!AQ$118","v":1.3026595301505184},{"$f":"C_Index!AR$118","v":1.3231461824827708},{"$f":"C_Index!AS$118","v":1.3439550240855642},{"$f":"C_Index!AT$118","v":1.3650911219617634},{"$f":"C_Index!AU$118","v":1.3865596228019204},{"$f":"C_Index!AV$118","v":1.4083657542375072},{"$f":"C_Index!AW$118","v":1.4305148261138558},{"$f":"C_Index!AX$118","v":1.4530122317831182},{"$f":"C_Index!AY$118","v":1.4758634494175611},{"$f":"C_Index!AZ$118","v":1.4990740433435141},{"$f":"C_Index!BA$118","v":1.5226496653962955},{"$f":"C_Index!BB$118","v":1.5465960562964489},{"$f":"C_Index!BC$118","v":1.5709190470476218},{"$f":"C_Index!BD$118","v":1.5956245603564285},{"$f":"C_Index!BE$118","v":1.6207186120746455},{"$f":"C_Index!BF$118","v":1.6462073126640833},{"$f":"C_Index!BG$118","v":1.6720968686844992},{"$f":"C_Index!BH$118","v":1.6983935843049107},{"$f":"C_Index!BI$118","v":1.725103862838675},{"$f":"C_Index!BJ$118","v":1.7522342083027105}]
[]
[null,null,null,null,{"$f":"E141 & \" - deflated\"","v":"Determined Cost Revenue (t) - Forecast Traffic (TSU) - deflated"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA141 / AA$160","v":642.6202709908714},637.14985113245939,621.78418945116505,597.45365606733844,576.82976902178871,670.72736609861772,657.29695656980664,615.66199535242129,639.16956913442448,643.01509270560814,581.1488953978037,597.72812702465137,595.7677971993736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INF - year (t) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA142 / AA$160","v":26.313717746588999},23.712356580123995,-13.72517903751325,-20.333410488405946,-16.076442426883297,-12.928385729968594,-13.606734616601448,-7.1069364028376407,-3.3388449489926235,36.157155550954585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Restructuring Costs ReS t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA143 / AA$160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA144 / AA$160","v":31.191611797662375},34.710437598806024,0,-9.3865972436197094,-40.516586205040802,-52.058524075438875,-60.521423001326291,0,20.99590038033665,15.08429328191635,126.66189635385253,117.15924544967726,130.37210263792028,83.177093193137139,84.183789856378183,85.202670621429888,86.233882953106999,87.277576100998516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CSM adjustment (TSU) - Outturn - Active - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA145 / AA$160","v":0},2.3067565906260494,2.2601233091551469,2.2159113051691408,2.1846375718949589,1.5725413182204697,7.792533632975652,7.8336380622947974,7.7075703768572241,6.50501739685284,3.9506110059904929,3.8901271171901941,3.8268714305940494,4.2387875525054346,4.2179789366260554,2.6668207463051057,2.4691370765348077,2.0227314292866692,0.90239249542765254,-0.59166026912465919,-0.5682815201224557,-0.2906692519278804,-2.4722798394763652E-16,-2.5022019703113511E-16,-2.5324862502442725E-16,-2.5631370623844002E-16,-2.5941588428900059E-16,-2.625556081610414E-16,-2.6573333227358294E-16,-2.6894951654550237E-16,-2.7220462646209873E-16,-2.7549913314246415E-16,-2.7883351340766927E-16,-2.8220824984977458E-16,-2.8562383090167772E-16,-2.8908075090780473E-16]
[null,null,null,null,"Financial Incentives FI t  (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA146 / AA$160","v":-1.058550624720429},6.1387299291139401,4.8204185751308781,-0.4238245175625972,2.548252745854076,-0.26110095378735437,0.16140569186625289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Modulation MOD t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA147 / AA$160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA148 / AA$160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VFR t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA149 / AA$160","v":-0.73017855224060213},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer Discount CD t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA150 / AA$160","v":0},0,0,0,0,-7.2231484454384347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA151 / AA$160","v":0},0,0,0,-40.169458431443573,-0.36478532116491724,-2.5800161825847634,4.4139730941757884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA152 / AA$160","v":0},0,0.63315787587422212,-2.8567612131154236,0.6454220339608685,4.0038498019607509,-9.9173465438373469,-26.553904419232836,-4.6006510146814943,-2.5392825664684824,-5.9314889630691665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TVAR t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA153 / AA$160","v":0.724066336126169},3.685581649736017,0,0,0,0,13.267672190180001,-33.748475996206146,-31.894611549143161,-9.2828345809954627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined revenues (deflated)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA162:AA174)","v":699.06093769428787},{"$f":"SUM(AB162:AB174)","v":707.70371348086553},615.77271017381202,566.66897390980398,485.44559431013096,603.46781269300072,591.89304774047855,{"$f":"SUM(AH162:AH174)","v":560.50028969061532},628.03893237880106,688.93944178786796,705.82991379457758,718.7774995915189,729.96677126788791,87.415880745642568,88.401768793004237,87.869491367734994,88.703020029641806,89.300307530285181,0.90239249542765254,-0.59166026912465919,-0.5682815201224557,-0.2906692519278804,-2.4722798394763652E-16,-2.5022019703113511E-16,-2.5324862502442725E-16,-2.5631370623844002E-16,-2.5941588428900059E-16,-2.625556081610414E-16,-2.6573333227358294E-16,-2.6894951654550237E-16,-2.7220462646209873E-16,-2.7549913314246415E-16,-2.7883351340766927E-16,-2.8220824984977458E-16,-2.8562383090167772E-16,-2.8908075090780473E-16]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},{"$f":"C_RevCost_UKATS!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$308","v":0},null,{"$f":"C_RevCost_UKATS!AA$308","v":10244},{"$f":"C_RevCost_UKATS!AB$308","v":10435},{"$f":"C_RevCost_UKATS!AC$308","v":10583},{"$f":"C_RevCost_UKATS!AD$308","v":10758},{"$f":"C_RevCost_UKATS!AE$308","v":10940},{"$f":"C_RevCost_UKATS!AF$308","v":12647.945},{"$f":"C_RevCost_UKATS!AG$308","v":12891},{"$f":"C_RevCost_UKATS!AH$308","v":13183},{"$f":"C_RevCost_UKATS!AI$308","v":11956},{"$f":"C_RevCost_UKATS!AJ$308","v":12930},{"$f":"C_RevCost_UKATS!AK$308","v":13247},{"$f":"C_RevCost_UKATS!AL$308","v":13490},{"$f":"C_RevCost_UKATS!AM$308","v":13700},{"$f":"C_RevCost_UKATS!AN$308","v":13700},{"$f":"C_RevCost_UKATS!AO$308","v":13700},{"$f":"C_RevCost_UKATS!AP$308","v":13700},{"$f":"C_RevCost_UKATS!AQ$308","v":13700},{"$f":"C_RevCost_UKATS!AR$308","v":13700},{"$f":"C_RevCost_UKATS!AS$308","v":13700},{"$f":"C_RevCost_UKATS!AT$308","v":13700},{"$f":"C_RevCost_UKATS!AU$308","v":13700},{"$f":"C_RevCost_UKATS!AV$308","v":13700},{"$f":"C_RevCost_UKATS!AW$308","v":13700},{"$f":"C_RevCost_UKATS!AX$308","v":13700},{"$f":"C_RevCost_UKATS!AY$308","v":13700},{"$f":"C_RevCost_UKATS!AZ$308","v":13700},{"$f":"C_RevCost_UKATS!BA$308","v":13700},{"$f":"C_RevCost_UKATS!BB$308","v":13700},{"$f":"C_RevCost_UKATS!BC$308","v":13700},{"$f":"C_RevCost_UKATS!BD$308","v":13700},{"$f":"C_RevCost_UKATS!BE$308","v":13700},{"$f":"C_RevCost_UKATS!BF$308","v":13700},{"$f":"C_RevCost_UKATS!BG$308","v":13700},{"$f":"C_RevCost_UKATS!BH$308","v":13700},{"$f":"C_RevCost_UKATS!BI$308","v":13700},{"$f":"C_RevCost_UKATS!BJ$308","v":13700}]
[null,null,null,null,"Unit rate (Deflated)",null,"£ / TSU","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( AA175 * 1000 )  / MAX(AA177, 1)","v":68.241013050984762},{"$f":"( AB175 * 1000 )  / MAX(AB177, 1)","v":67.820192954563069},58.185080806369839,52.674193522011898,44.373454690139944,47.712716389342361,{"$f":"IF( $F$16 = 1, $F$17, ( AG175 * 1000 )  / MAX(AG177, 1) )","v":45.562863572550484},{"$f":"IF($F$16 = 1, $F$18, ( AH175 * 1000 )  / MAX(AH177, 1) )","v":44.456471551482416},{"$f":"( AI175 * 1000 )  / MAX(AI177, 1)","v":52.529184708832474},53.282246077948024,53.282246077948031,53.282246077948031,53.282246077948024,6.3807212223096768,6.4526838535039586,6.4138314866959849,6.4746729948643651,6.5182706226485534,6.5868065359682662E-2,-4.3186880958004319E-2,-4.1480402928646402E-2,-2.1216733717363531E-2,-1.804583824435303E-17,-1.8264247958477015E-17,-1.8485301096673523E-17,-1.8709029652440879E-17,-1.8935466006496393E-17,-1.9164642931462877E-17,-1.9396593596611893E-17,-1.9631351572664406E-17,-1.9868950836649542E-17,-2.0109425776822198E-17,-2.035281119764009E-17,-2.0599142324801067E-17,-2.0848454810341442E-17,-2.1100784737795963E-17]
[]
[null,null,null,null,"Price Smoothing breakdown"]
[null,null,null,null,{"$f":"E144","v":"Total Traffic Risk Share (t) (TSU)"},null,{"$f":"G144","v":"£m"},{"$f":"H144","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA144-(C_RevCost_UKATS!AA783/1000)","v":28.684332044731498},{"$f":"AB144-(C_RevCost_UKATS!AB783/1000)","v":32.125108453515644},{"$f":"AC144-(C_RevCost_UKATS!AC783/1000)","v":0},{"$f":"AD144-(C_RevCost_UKATS!AD783/1000)","v":-9.1420422196480029},{"$f":"AE144-(C_RevCost_UKATS!AE783/1000)","v":-40.162648210605951},{"$f":"AF144-(C_RevCost_UKATS!AF783/1000)","v":-52.058524075438875},{"$f":"AG144-(C_RevCost_UKATS!AG783/1000)","v":-62.084313388410344},{"$f":"AH144-(C_RevCost_UKATS!AH783/1000)","v":0},{"$f":"AI144-(C_RevCost_UKATS!AI783/1000)","v":24.929271489367206},{"$f":"AJ144-(C_RevCost_UKATS!AJ783/1000)","v":162.76726646382244},{"$f":"AK144-(C_RevCost_UKATS!AK783/1000)","v":95.35889542553015},{"$f":"AL144-(C_RevCost_UKATS!AL783/1000)","v":97.675568629489874},{"$f":"AM144-(C_RevCost_UKATS!AM783/1000)","v":100.57783837688253},{"$f":"AN144-(C_RevCost_UKATS!AN783/1000)","v":103.39604786248977},{"$f":"AO144-(C_RevCost_UKATS!AO783/1000)","v":106.29322409497628},{"$f":"AP144-(C_RevCost_UKATS!AP783/1000)","v":109.27157973707858},{"$f":"AQ144-(C_RevCost_UKATS!AQ783/1000)","v":112.33338945074917},{"$f":"AR144-(C_RevCost_UKATS!AR783/1000)","v":115.4809916343857},{"$f":"AS144-(C_RevCost_UKATS!AS783/1000)","v":0},{"$f":"AT144-(C_RevCost_UKATS!AT783/1000)","v":0},{"$f":"AU144-(C_RevCost_UKATS!AU783/1000)","v":0},{"$f":"AV144-(C_RevCost_UKATS!AV783/1000)","v":0},{"$f":"AW144-(C_RevCost_UKATS!AW783/1000)","v":0},{"$f":"AX144-(C_RevCost_UKATS!AX783/1000)","v":0},{"$f":"AY144-(C_RevCost_UKATS!AY783/1000)","v":0},{"$f":"AZ144-(C_RevCost_UKATS!AZ783/1000)","v":0},{"$f":"BA144-(C_RevCost_UKATS!BA783/1000)","v":0},{"$f":"BB144-(C_RevCost_UKATS!BB783/1000)","v":0},{"$f":"BC144-(C_RevCost_UKATS!BC783/1000)","v":0},{"$f":"BD144-(C_RevCost_UKATS!BD783/1000)","v":0},{"$f":"BE144-(C_RevCost_UKATS!BE783/1000)","v":0},{"$f":"BF144-(C_RevCost_UKATS!BF783/1000)","v":0},{"$f":"BG144-(C_RevCost_UKATS!BG783/1000)","v":0},{"$f":"BH144-(C_RevCost_UKATS!BH783/1000)","v":0},{"$f":"BI144-(C_RevCost_UKATS!BI783/1000)","v":0},{"$f":"BJ144-(C_RevCost_UKATS!BJ783/1000)","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E783","v":"Adjustment for Price Smoothing"},null,{"$f":"G181","v":"£m"},{"$f":"C_RevCost_UKATS!H783","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!AA783/1000","v":0},{"$f":"C_RevCost_UKATS!AB783/1000","v":0},{"$f":"C_RevCost_UKATS!AC783/1000","v":0},{"$f":"C_RevCost_UKATS!AD783/1000","v":0},{"$f":"C_RevCost_UKATS!AE783/1000","v":0},{"$f":"C_RevCost_UKATS!AF783/1000","v":0},{"$f":"C_RevCost_UKATS!AG783/1000","v":0},{"$f":"C_RevCost_UKATS!AH783/1000","v":0},{"$f":"C_RevCost_UKATS!AI783/1000","v":-8.4952489487477575E-14},{"$f":"C_RevCost_UKATS!AJ783/1000","v":-144.70363731068073},{"$f":"C_RevCost_UKATS!AK783/1000","v":56.495618586922703},{"$f":"C_RevCost_UKATS!AL783/1000","v":43.488105018272641},{"$f":"C_RevCost_UKATS!AM783/1000","v":58.976259516277551},{"$f":"C_RevCost_UKATS!AN783/1000","v":0},{"$f":"C_RevCost_UKATS!AO783/1000","v":0},{"$f":"C_RevCost_UKATS!AP783/1000","v":0},{"$f":"C_RevCost_UKATS!AQ783/1000","v":0},{"$f":"C_RevCost_UKATS!AR783/1000","v":0},{"$f":"C_RevCost_UKATS!AS783/1000","v":0},{"$f":"C_RevCost_UKATS!AT783/1000","v":0},{"$f":"C_RevCost_UKATS!AU783/1000","v":0},{"$f":"C_RevCost_UKATS!AV783/1000","v":0},{"$f":"C_RevCost_UKATS!AW783/1000","v":0},{"$f":"C_RevCost_UKATS!AX783/1000","v":0},{"$f":"C_RevCost_UKATS!AY783/1000","v":0},{"$f":"C_RevCost_UKATS!AZ783/1000","v":0},{"$f":"C_RevCost_UKATS!BA783/1000","v":0},{"$f":"C_RevCost_UKATS!BB783/1000","v":0},{"$f":"C_RevCost_UKATS!BC783/1000","v":0},{"$f":"C_RevCost_UKATS!BD783/1000","v":0},{"$f":"C_RevCost_UKATS!BE783/1000","v":0},{"$f":"C_RevCost_UKATS!BF783/1000","v":0},{"$f":"C_RevCost_UKATS!BG783/1000","v":0},{"$f":"C_RevCost_UKATS!BH783/1000","v":0},{"$f":"C_RevCost_UKATS!BI783/1000","v":0},{"$f":"C_RevCost_UKATS!BJ783/1000","v":0}]
[]
[null,null,null,null,{"$f":"E181","v":"Total Traffic Risk Share (t) (TSU)"},null,{"$f":"G181","v":"£m"},{"$f":"$H$178","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA181/AA$160","v":31.191611797662375},{"$f":"AB181/AB$160","v":34.710437598806024},0,-9.3865972436197094,-40.516586205040802,-52.058524075438875,-60.521423001326291,0,20.995900380336721,135.92114647731796,79.538883696377155,81.066152670790771,82.182434930323453,83.177093193137139,84.183789856378183,85.202670621429888,86.233882953106999,87.277576100998516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E182","v":"Adjustment for Price Smoothing"},null,{"$f":"G182","v":"£m"},{"$f":"$H$178","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182/AA$160","v":0},{"$f":"AB182/AB$160","v":0},0,0,0,0,0,0,-7.1548581237179076E-14,-120.83685319540163,47.123012657475378,36.093092778886486,48.189667707596833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"3 - Charts for UKATS"]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E367","v":"UKATS TSU - actual/projected outturn"},null,{"$f":"C_RevCost_UKATS!G367","v":"# TSUs ('000) "},null,null,{"$f":"C_RevCost_UKATS!J367","v":0},{"$f":"C_RevCost_UKATS!K367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y367","v":459420},null,{"$f":"C_RevCost_UKATS!AA367","v":10154},{"$f":"C_RevCost_UKATS!AB367","v":10875},{"$f":"C_RevCost_UKATS!AC367","v":11768},{"$f":"C_RevCost_UKATS!AD367","v":12194},{"$f":"C_RevCost_UKATS!AE367","v":12594},{"$f":"C_RevCost_UKATS!AF367","v":5099},{"$f":"C_RevCost_UKATS!AG367","v":5531},{"$f":"C_RevCost_UKATS!AH367","v":10782},{"$f":"C_RevCost_UKATS!AI367","v":11956},{"$f":"C_RevCost_UKATS!AJ367","v":12930},{"$f":"C_RevCost_UKATS!AK367","v":13247},{"$f":"C_RevCost_UKATS!AL367","v":13490},{"$f":"C_RevCost_UKATS!AM367","v":13700},{"$f":"C_RevCost_UKATS!AN367","v":13700},{"$f":"C_RevCost_UKATS!AO367","v":13700},{"$f":"C_RevCost_UKATS!AP367","v":13700},{"$f":"C_RevCost_UKATS!AQ367","v":13700},{"$f":"C_RevCost_UKATS!AR367","v":13700},{"$f":"C_RevCost_UKATS!AS367","v":13700},{"$f":"C_RevCost_UKATS!AT367","v":13700},{"$f":"C_RevCost_UKATS!AU367","v":13700},{"$f":"C_RevCost_UKATS!AV367","v":13700},{"$f":"C_RevCost_UKATS!AW367","v":13700},{"$f":"C_RevCost_UKATS!AX367","v":13700},{"$f":"C_RevCost_UKATS!AY367","v":13700},{"$f":"C_RevCost_UKATS!AZ367","v":13700},{"$f":"C_RevCost_UKATS!BA367","v":13700},{"$f":"C_RevCost_UKATS!BB367","v":13700},{"$f":"C_RevCost_UKATS!BC367","v":13700},{"$f":"C_RevCost_UKATS!BD367","v":13700},{"$f":"C_RevCost_UKATS!BE367","v":13700},{"$f":"C_RevCost_UKATS!BF367","v":13700},{"$f":"C_RevCost_UKATS!BG367","v":13700},{"$f":"C_RevCost_UKATS!BH367","v":13700},{"$f":"C_RevCost_UKATS!BI367","v":13700},{"$f":"C_RevCost_UKATS!BJ367","v":13700}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E160","v":"Determined Cost Revenue (t) (CSU) outturn"},null,{"$f":"C_RevCost_UKATS!G160","v":"£'000"},{"$f":"C_RevCost_UKATS!H160","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J160","v":0},{"$f":"C_RevCost_UKATS!K160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y160","v":7915508.3645272618},null,{"$f":"C_RevCost_UKATS!AA160","v":583363.09355475253},{"$f":"C_RevCost_UKATS!AB160","v":613593.63889135909},{"$f":"C_RevCost_UKATS!AC160","v":656768.29316708434},{"$f":"C_RevCost_UKATS!AD160","v":660839.82630849711},{"$f":"C_RevCost_UKATS!AE160","v":659524.05843176693},{"$f":"C_RevCost_UKATS!AF160","v":271117.42094545794},{"$f":"C_RevCost_UKATS!AG160","v":282188.4367884571},{"$f":"C_RevCost_UKATS!AH160","v":555463.66876553139},{"$f":"C_RevCost_UKATS!AI160","v":749390.26370721462},{"$f":"C_RevCost_UKATS!AJ160","v":761085.65516230802},{"$f":"C_RevCost_UKATS!AK160","v":688848.04186513298},{"$f":"C_RevCost_UKATS!AL160","v":712186.86323016894},{"$f":"C_RevCost_UKATS!AM160","v":721139.10370953032},{"$f":"C_RevCost_UKATS!AN160","v":0},{"$f":"C_RevCost_UKATS!AO160","v":0},{"$f":"C_RevCost_UKATS!AP160","v":0},{"$f":"C_RevCost_UKATS!AQ160","v":0},{"$f":"C_RevCost_UKATS!AR160","v":0},{"$f":"C_RevCost_UKATS!AS160","v":0},{"$f":"C_RevCost_UKATS!AT160","v":0},{"$f":"C_RevCost_UKATS!AU160","v":0},{"$f":"C_RevCost_UKATS!AV160","v":0},{"$f":"C_RevCost_UKATS!AW160","v":0},{"$f":"C_RevCost_UKATS!AX160","v":0},{"$f":"C_RevCost_UKATS!AY160","v":0},{"$f":"C_RevCost_UKATS!AZ160","v":0},{"$f":"C_RevCost_UKATS!BA160","v":0},{"$f":"C_RevCost_UKATS!BB160","v":0},{"$f":"C_RevCost_UKATS!BC160","v":0},{"$f":"C_RevCost_UKATS!BD160","v":0},{"$f":"C_RevCost_UKATS!BE160","v":0},{"$f":"C_RevCost_UKATS!BF160","v":0},{"$f":"C_RevCost_UKATS!BG160","v":0},{"$f":"C_RevCost_UKATS!BH160","v":0},{"$f":"C_RevCost_UKATS!BI160","v":0},{"$f":"C_RevCost_UKATS!BJ160","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E138","v":"Determined Cost per TSU"},null,{"$f":"C_RevCost_UKATS!G138","v":"£ per TSU"},{"$f":"C_RevCost_UKATS!H138","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J138","v":0},{"$f":"C_RevCost_UKATS!K138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y138","v":721.45954243164113},null,{"$f":"C_RevCost_UKATS!AA138","v":58.480098266688493},{"$f":"C_RevCost_UKATS!AB138","v":57.28737712321761},{"$f":"C_RevCost_UKATS!AC138","v":56.588686297353469},{"$f":"C_RevCost_UKATS!AD138","v":54.826450999240386},{"$f":"C_RevCost_UKATS!AE138","v":52.944052214158056},{"$f":"C_RevCost_UKATS!AF138","v":54.550788922627355},{"$f":"C_RevCost_UKATS!AG138","v":52.305548987665816},{"$f":"C_RevCost_UKATS!AH138","v":52.244513616020633},{"$f":"C_RevCost_UKATS!AI138","v":63.475373852889604},{"$f":"C_RevCost_UKATS!AJ138","v":59.552868166064791},{"$f":"C_RevCost_UKATS!AK138","v":52.595864844249292},{"$f":"C_RevCost_UKATS!AL138","v":53.387321081721808},{"$f":"C_RevCost_UKATS!AM138","v":53.220598059743935},{"$f":"C_RevCost_UKATS!AN138","v":0},{"$f":"C_RevCost_UKATS!AO138","v":0},{"$f":"C_RevCost_UKATS!AP138","v":0},{"$f":"C_RevCost_UKATS!AQ138","v":0},{"$f":"C_RevCost_UKATS!AR138","v":0},{"$f":"C_RevCost_UKATS!AS138","v":0},{"$f":"C_RevCost_UKATS!AT138","v":0},{"$f":"C_RevCost_UKATS!AU138","v":0},{"$f":"C_RevCost_UKATS!AV138","v":0},{"$f":"C_RevCost_UKATS!AW138","v":0},{"$f":"C_RevCost_UKATS!AX138","v":0},{"$f":"C_RevCost_UKATS!AY138","v":0},{"$f":"C_RevCost_UKATS!AZ138","v":0},{"$f":"C_RevCost_UKATS!BA138","v":0},{"$f":"C_RevCost_UKATS!BB138","v":0},{"$f":"C_RevCost_UKATS!BC138","v":0},{"$f":"C_RevCost_UKATS!BD138","v":0},{"$f":"C_RevCost_UKATS!BE138","v":0},{"$f":"C_RevCost_UKATS!BF138","v":0},{"$f":"C_RevCost_UKATS!BG138","v":0},{"$f":"C_RevCost_UKATS!BH138","v":0},{"$f":"C_RevCost_UKATS!BI138","v":0},{"$f":"C_RevCost_UKATS!BJ138","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E170","v":"Charge per CSU"},null,{"$f":"C_RevCost_UKATS!G170","v":"£ / CSU"},{"$f":"C_RevCost_UKATS!H170","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J170","v":0},{"$f":"C_RevCost_UKATS!K170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y170","v":0},null,{"$f":"C_RevCost_UKATS!AA170","v":57.700310433956695},{"$f":"C_RevCost_UKATS!AB170","v":59.565116491754829},{"$f":"C_RevCost_UKATS!AC170","v":62.853304732555728},{"$f":"C_RevCost_UKATS!AD170","v":62.201229358883118},{"$f":"C_RevCost_UKATS!AE170","v":61.031867044210337},{"$f":"C_RevCost_UKATS!AF170","v":21.682724069712794},{"$f":"C_RevCost_UKATS!AG170","v":22.137635270138627},{"$f":"C_RevCost_UKATS!AH170","v":42.59690711392112},{"$f":"C_RevCost_UKATS!AI170","v":63.475373852889597},{"$f":"C_RevCost_UKATS!AJ170","v":59.552868166064791},{"$f":"C_RevCost_UKATS!AK170","v":52.595864844249292},{"$f":"C_RevCost_UKATS!AL170","v":53.387321081721808},{"$f":"C_RevCost_UKATS!AM170","v":53.220598059743935},{"$f":"C_RevCost_UKATS!AN170","v":0},{"$f":"C_RevCost_UKATS!AO170","v":0},{"$f":"C_RevCost_UKATS!AP170","v":0},{"$f":"C_RevCost_UKATS!AQ170","v":0},{"$f":"C_RevCost_UKATS!AR170","v":0},{"$f":"C_RevCost_UKATS!AS170","v":0},{"$f":"C_RevCost_UKATS!AT170","v":0},{"$f":"C_RevCost_UKATS!AU170","v":0},{"$f":"C_RevCost_UKATS!AV170","v":0},{"$f":"C_RevCost_UKATS!AW170","v":0},{"$f":"C_RevCost_UKATS!AX170","v":0},{"$f":"C_RevCost_UKATS!AY170","v":0},{"$f":"C_RevCost_UKATS!AZ170","v":0},{"$f":"C_RevCost_UKATS!BA170","v":0},{"$f":"C_RevCost_UKATS!BB170","v":0},{"$f":"C_RevCost_UKATS!BC170","v":0},{"$f":"C_RevCost_UKATS!BD170","v":0},{"$f":"C_RevCost_UKATS!BE170","v":0},{"$f":"C_RevCost_UKATS!BF170","v":0},{"$f":"C_RevCost_UKATS!BG170","v":0},{"$f":"C_RevCost_UKATS!BH170","v":0},{"$f":"C_RevCost_UKATS!BI170","v":0},{"$f":"C_RevCost_UKATS!BJ170","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E192","v":"UKATS - RAB 1 - Time Adjusted Average RAB"},null,{"$f":"'C_Determined Costs_UKATS'!G192","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H192","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J192","v":0},{"$f":"'C_Determined Costs_UKATS'!K192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y192","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA192","v":1104288.4142709437},{"$f":"'C_Determined Costs_UKATS'!AB192","v":1040661.7711655139},{"$f":"'C_Determined Costs_UKATS'!AC192","v":976427.82589957165},{"$f":"'C_Determined Costs_UKATS'!AD192","v":952517.22446929337},{"$f":"'C_Determined Costs_UKATS'!AE192","v":947052.72607316228},{"$f":"'C_Determined Costs_UKATS'!AF192","v":1066845.827877474},{"$f":"'C_Determined Costs_UKATS'!AG192","v":1311017.6108340113},{"$f":"'C_Determined Costs_UKATS'!AH192","v":1666700.8142462119},{"$f":"'C_Determined Costs_UKATS'!AI192","v":1872488.3758331835},{"$f":"'C_Determined Costs_UKATS'!AJ192","v":1754114.7252756248},{"$f":"'C_Determined Costs_UKATS'!AK192","v":1638625.1625962798},{"$f":"'C_Determined Costs_UKATS'!AL192","v":1557141.417155677},{"$f":"'C_Determined Costs_UKATS'!AM192","v":1475915.2712852859},{"$f":"'C_Determined Costs_UKATS'!AN192","v":1253868.3945431099},{"$f":"'C_Determined Costs_UKATS'!AO192","v":952493.50788653735},{"$f":"'C_Determined Costs_UKATS'!AP192","v":732056.53173568216},{"$f":"'C_Determined Costs_UKATS'!AQ192","v":513463.43495206395},{"$f":"'C_Determined Costs_UKATS'!AR192","v":286486.05576319684},{"$f":"'C_Determined Costs_UKATS'!AS192","v":122897.42226105026},{"$f":"'C_Determined Costs_UKATS'!AT192","v":29576.820485894154},{"$f":"'C_Determined Costs_UKATS'!AU192","v":-54382.917279417619},{"$f":"'C_Determined Costs_UKATS'!AV192","v":-133775.20857923065},{"$f":"'C_Determined Costs_UKATS'!AW192","v":-208467.7094099854},{"$f":"'C_Determined Costs_UKATS'!AX192","v":-277500.0621914583},{"$f":"'C_Determined Costs_UKATS'!AY192","v":-337978.54667054949},{"$f":"'C_Determined Costs_UKATS'!AZ192","v":-388082.95283293037},{"$f":"'C_Determined Costs_UKATS'!BA192","v":-426991.54082790064},{"$f":"'C_Determined Costs_UKATS'!BB192","v":-454191.80459814752},{"$f":"'C_Determined Costs_UKATS'!BC192","v":-475482.77111123252},{"$f":"'C_Determined Costs_UKATS'!BD192","v":-497370.71660729696},{"$f":"'C_Determined Costs_UKATS'!BE192","v":-519872.39299314469},{"$f":"'C_Determined Costs_UKATS'!BF192","v":-543005.02305296634},{"$f":"'C_Determined Costs_UKATS'!BG192","v":-566786.31373272545},{"$f":"'C_Determined Costs_UKATS'!BH192","v":-591234.46980226401},{"$f":"'C_Determined Costs_UKATS'!BI192","v":-616368.20790604688},{"$f":"'C_Determined Costs_UKATS'!BJ192","v":-642206.77101378748}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E193","v":"UKATS - RAB 2 - Time Adjusted Average RAB"},null,{"$f":"'C_Determined Costs_UKATS'!G193","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H193","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J193","v":0},{"$f":"'C_Determined Costs_UKATS'!K193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y193","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA193","v":0},{"$f":"'C_Determined Costs_UKATS'!AB193","v":0},{"$f":"'C_Determined Costs_UKATS'!AC193","v":0},{"$f":"'C_Determined Costs_UKATS'!AD193","v":0},{"$f":"'C_Determined Costs_UKATS'!AE193","v":0},{"$f":"'C_Determined Costs_UKATS'!AF193","v":0},{"$f":"'C_Determined Costs_UKATS'!AG193","v":0},{"$f":"'C_Determined Costs_UKATS'!AH193","v":0},{"$f":"'C_Determined Costs_UKATS'!AI193","v":0},{"$f":"'C_Determined Costs_UKATS'!AJ193","v":0},{"$f":"'C_Determined Costs_UKATS'!AK193","v":0},{"$f":"'C_Determined Costs_UKATS'!AL193","v":0},{"$f":"'C_Determined Costs_UKATS'!AM193","v":0},{"$f":"'C_Determined Costs_UKATS'!AN193","v":0},{"$f":"'C_Determined Costs_UKATS'!AO193","v":0},{"$f":"'C_Determined Costs_UKATS'!AP193","v":0},{"$f":"'C_Determined Costs_UKATS'!AQ193","v":0},{"$f":"'C_Determined Costs_UKATS'!AR193","v":0},{"$f":"'C_Determined Costs_UKATS'!AS193","v":0},{"$f":"'C_Determined Costs_UKATS'!AT193","v":0},{"$f":"'C_Determined Costs_UKATS'!AU193","v":0},{"$f":"'C_Determined Costs_UKATS'!AV193","v":0},{"$f":"'C_Determined Costs_UKATS'!AW193","v":0},{"$f":"'C_Determined Costs_UKATS'!AX193","v":0},{"$f":"'C_Determined Costs_UKATS'!AY193","v":0},{"$f":"'C_Determined Costs_UKATS'!AZ193","v":0},{"$f":"'C_Determined Costs_UKATS'!BA193","v":0},{"$f":"'C_Determined Costs_UKATS'!BB193","v":0},{"$f":"'C_Determined Costs_UKATS'!BC193","v":0},{"$f":"'C_Determined Costs_UKATS'!BD193","v":0},{"$f":"'C_Determined Costs_UKATS'!BE193","v":0},{"$f":"'C_Determined Costs_UKATS'!BF193","v":0},{"$f":"'C_Determined Costs_UKATS'!BG193","v":0},{"$f":"'C_Determined Costs_UKATS'!BH193","v":0},{"$f":"'C_Determined Costs_UKATS'!BI193","v":0},{"$f":"'C_Determined Costs_UKATS'!BJ193","v":0}]
[]
[null,null,null,null,"rUKATS_Chart_Output"]
[]
[null,null,null,null,"Pricing Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!$E$115","v":"RP2"},{"$f":"C_Time!$E$116","v":"RP3"},{"$f":"C_Time!$E$117","v":"NR23"},{"$f":"C_Time!$E$118","v":"NR28"},{"$f":"C_Time!$E$119","v":"NR33"},{"$f":"C_Time!$E$120","v":"NR38"},{"$f":"C_Time!$E$121","v":"NR43"}]
[null,null,null,null,{"$f":"E189","v":"UKATS TSU - actual/projected outturn"},null,{"$f":"G189","v":"# TSUs ('000) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AA$12:$BJ$12, AA$107, $AA189:$BJ189)","v":57585},21412,65323,68500,68500,68500,109600]
[null,null,null,null,"UKATS CSU",null,"#CSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AA$12:$BJ$12, AA$107, $AA94:$BJ94)","v":56802.515334199998},30757,64573,67750,67750,67750,108400]
[null,null,null,null,{"$f":"E190","v":"Determined Cost Revenue (t) (CSU) outturn"},null,{"$f":"G190","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AA$12:$BJ$12, AA$107, $AA190:$BJ190)","v":3174088.9103534603},1108769.5264994465,3632649.927674355,0,0,0,0]
[null,null,null,null,{"$f":"E191","v":"Determined Cost per TSU"},null,{"$f":"G191","v":"£ per TSU"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$201 / AA199","v":55.120064432638017},{"$f":"AB$201 / AB199","v":51.782623131862813},55.610580158203923,0,0,0,0]
[null,null,null,null,{"$f":"E192","v":"Charge per CSU"},null,{"$f":"G192","v":"£ / CSU"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA108 *1000 / AA200","v":51.125125377857785},59.870115249381925,56.256493220923574,14.758325417243656,9.181541982496439,1.0357976207630524,-1.3116187079428479]
[null,null,null,null,{"$f":"E193","v":"UKATS - RAB 1 - Time Adjusted Average RAB"},null,{"$f":"G193","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AA$12:$BJ$12, AA$107, $AA193:$BJ193) / COUNTIF($AA$12:$BJ$12,AA$107)","v":1004189.592375697},1348188.0843192323,1659656.9904292102,747673.58497611806,-48830.318504337847,-376948.98142419726,-556540.83327743306]
[null,null,null,null,{"$f":"E194","v":"UKATS - RAB 2 - Time Adjusted Average RAB"},null,{"$f":"G194","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
["Oceanic"]
[]
[null,null,null,"1 - Oceanic Determined costs tables"]
[null,null,null,"By year, with total for NR23"]
[null,null,null,null,{"$f":"C_Output_Staging!E274","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G274","v":"£m"},{"$f":"C_Output_Staging!H274","v":"Nominal"},null,{"$f":"C_Output_Staging!J274","v":0},{"$f":"C_Output_Staging!K274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y274","v":162.85455271987058},null,{"$f":"C_Output_Staging!AA274","v":10.17699183910411},{"$f":"C_Output_Staging!AB274","v":10.814819756662544},{"$f":"C_Output_Staging!AC274","v":11.164822456319667},{"$f":"C_Output_Staging!AD274","v":11.331597995181808},{"$f":"C_Output_Staging!AE274","v":13.232351592323477},{"$f":"C_Output_Staging!AF274","v":12.629421423373877},{"$f":"C_Output_Staging!AG274","v":11.441524107706357},{"$f":"C_Output_Staging!AH274","v":12.055551598241696},{"$f":"C_Output_Staging!AI274","v":13.965175828848425},{"$f":"C_Output_Staging!AJ274","v":14.186287635386265},{"$f":"C_Output_Staging!AK274","v":13.647333493878032},{"$f":"C_Output_Staging!AL274","v":14.088700207688333},{"$f":"C_Output_Staging!AM274","v":14.119974785155996},{"$f":"C_Output_Staging!AN274","v":0},{"$f":"C_Output_Staging!AO274","v":0},{"$f":"C_Output_Staging!AP274","v":0},{"$f":"C_Output_Staging!AQ274","v":0},{"$f":"C_Output_Staging!AR274","v":0},{"$f":"C_Output_Staging!AS274","v":0},{"$f":"C_Output_Staging!AT274","v":0},{"$f":"C_Output_Staging!AU274","v":0},{"$f":"C_Output_Staging!AV274","v":0},{"$f":"C_Output_Staging!AW274","v":0},{"$f":"C_Output_Staging!AX274","v":0},{"$f":"C_Output_Staging!AY274","v":0},{"$f":"C_Output_Staging!AZ274","v":0},{"$f":"C_Output_Staging!BA274","v":0},{"$f":"C_Output_Staging!BB274","v":0},{"$f":"C_Output_Staging!BC274","v":0},{"$f":"C_Output_Staging!BD274","v":0},{"$f":"C_Output_Staging!BE274","v":0},{"$f":"C_Output_Staging!BF274","v":0},{"$f":"C_Output_Staging!BG274","v":0},{"$f":"C_Output_Staging!BH274","v":0},{"$f":"C_Output_Staging!BI274","v":0},{"$f":"C_Output_Staging!BJ274","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E275","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G275","v":"£m"},{"$f":"C_Output_Staging!H275","v":"Nominal"},null,{"$f":"C_Output_Staging!J275","v":0},{"$f":"C_Output_Staging!K275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y275","v":35.133097379655133},null,{"$f":"C_Output_Staging!AA275","v":3.3197218162724824},{"$f":"C_Output_Staging!AB275","v":3.3794231663600902},{"$f":"C_Output_Staging!AC275","v":3.4072034681411889},{"$f":"C_Output_Staging!AD275","v":3.1460247230206249},{"$f":"C_Output_Staging!AE275","v":2.6949193606723423},{"$f":"C_Output_Staging!AF275","v":2.0373450688464647},{"$f":"C_Output_Staging!AG275","v":1.6817572493559925},{"$f":"C_Output_Staging!AH275","v":2.0877890033838842},{"$f":"C_Output_Staging!AI275","v":3.6589982275642372},{"$f":"C_Output_Staging!AJ275","v":3.435374424570155},{"$f":"C_Output_Staging!AK275","v":2.289687958581577},{"$f":"C_Output_Staging!AL275","v":2.0745897041532446},{"$f":"C_Output_Staging!AM275","v":1.9202632087328397},{"$f":"C_Output_Staging!AN275","v":0},{"$f":"C_Output_Staging!AO275","v":0},{"$f":"C_Output_Staging!AP275","v":0},{"$f":"C_Output_Staging!AQ275","v":0},{"$f":"C_Output_Staging!AR275","v":0},{"$f":"C_Output_Staging!AS275","v":0},{"$f":"C_Output_Staging!AT275","v":0},{"$f":"C_Output_Staging!AU275","v":0},{"$f":"C_Output_Staging!AV275","v":0},{"$f":"C_Output_Staging!AW275","v":0},{"$f":"C_Output_Staging!AX275","v":0},{"$f":"C_Output_Staging!AY275","v":0},{"$f":"C_Output_Staging!AZ275","v":0},{"$f":"C_Output_Staging!BA275","v":0},{"$f":"C_Output_Staging!BB275","v":0},{"$f":"C_Output_Staging!BC275","v":0},{"$f":"C_Output_Staging!BD275","v":0},{"$f":"C_Output_Staging!BE275","v":0},{"$f":"C_Output_Staging!BF275","v":0},{"$f":"C_Output_Staging!BG275","v":0},{"$f":"C_Output_Staging!BH275","v":0},{"$f":"C_Output_Staging!BI275","v":0},{"$f":"C_Output_Staging!BJ275","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E276","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G276","v":"£m"},{"$f":"C_Output_Staging!H276","v":"Nominal"},null,{"$f":"C_Output_Staging!J276","v":0},{"$f":"C_Output_Staging!K276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y276","v":4.8178250346864244},null,{"$f":"C_Output_Staging!AA276","v":0},{"$f":"C_Output_Staging!AB276","v":0},{"$f":"C_Output_Staging!AC276","v":0},{"$f":"C_Output_Staging!AD276","v":0},{"$f":"C_Output_Staging!AE276","v":0},{"$f":"C_Output_Staging!AF276","v":0.88174189308644924},{"$f":"C_Output_Staging!AG276","v":0.90573410128248533},{"$f":"C_Output_Staging!AH276","v":0.9231353069585484},{"$f":"C_Output_Staging!AI276","v":1.0707703001817717},{"$f":"C_Output_Staging!AJ276","v":1.0364434331771697},{"$f":"C_Output_Staging!AK276","v":0},{"$f":"C_Output_Staging!AL276","v":0},{"$f":"C_Output_Staging!AM276","v":0},{"$f":"C_Output_Staging!AN276","v":0},{"$f":"C_Output_Staging!AO276","v":0},{"$f":"C_Output_Staging!AP276","v":0},{"$f":"C_Output_Staging!AQ276","v":0},{"$f":"C_Output_Staging!AR276","v":0},{"$f":"C_Output_Staging!AS276","v":0},{"$f":"C_Output_Staging!AT276","v":0},{"$f":"C_Output_Staging!AU276","v":0},{"$f":"C_Output_Staging!AV276","v":0},{"$f":"C_Output_Staging!AW276","v":0},{"$f":"C_Output_Staging!AX276","v":0},{"$f":"C_Output_Staging!AY276","v":0},{"$f":"C_Output_Staging!AZ276","v":0},{"$f":"C_Output_Staging!BA276","v":0},{"$f":"C_Output_Staging!BB276","v":0},{"$f":"C_Output_Staging!BC276","v":0},{"$f":"C_Output_Staging!BD276","v":0},{"$f":"C_Output_Staging!BE276","v":0},{"$f":"C_Output_Staging!BF276","v":0},{"$f":"C_Output_Staging!BG276","v":0},{"$f":"C_Output_Staging!BH276","v":0},{"$f":"C_Output_Staging!BI276","v":0},{"$f":"C_Output_Staging!BJ276","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E277","v":"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G277","v":"£m"},{"$f":"C_Output_Staging!H277","v":"Nominal"},null,{"$f":"C_Output_Staging!J277","v":0},{"$f":"C_Output_Staging!K277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y277","v":10.138595427093462},null,{"$f":"C_Output_Staging!AA277","v":0.2001158758632649},{"$f":"C_Output_Staging!AB277","v":0.23315662897831649},{"$f":"C_Output_Staging!AC277","v":0.26950675371766153},{"$f":"C_Output_Staging!AD277","v":0.30925651121945458},{"$f":"C_Output_Staging!AE277","v":0.51347816199925478},{"$f":"C_Output_Staging!AF277","v":0.54575339492168462},{"$f":"C_Output_Staging!AG277","v":0.54361475856700914},{"$f":"C_Output_Staging!AH277","v":0.91832754054596943},{"$f":"C_Output_Staging!AI277","v":1.3392085231282351},{"$f":"C_Output_Staging!AJ277","v":1.4163602914467477},{"$f":"C_Output_Staging!AK277","v":1.2937835268167377},{"$f":"C_Output_Staging!AL277","v":1.2803379407676854},{"$f":"C_Output_Staging!AM277","v":1.2756955191214392},{"$f":"C_Output_Staging!AN277","v":0},{"$f":"C_Output_Staging!AO277","v":0},{"$f":"C_Output_Staging!AP277","v":0},{"$f":"C_Output_Staging!AQ277","v":0},{"$f":"C_Output_Staging!AR277","v":0},{"$f":"C_Output_Staging!AS277","v":0},{"$f":"C_Output_Staging!AT277","v":0},{"$f":"C_Output_Staging!AU277","v":0},{"$f":"C_Output_Staging!AV277","v":0},{"$f":"C_Output_Staging!AW277","v":0},{"$f":"C_Output_Staging!AX277","v":0},{"$f":"C_Output_Staging!AY277","v":0},{"$f":"C_Output_Staging!AZ277","v":0},{"$f":"C_Output_Staging!BA277","v":0},{"$f":"C_Output_Staging!BB277","v":0},{"$f":"C_Output_Staging!BC277","v":0},{"$f":"C_Output_Staging!BD277","v":0},{"$f":"C_Output_Staging!BE277","v":0},{"$f":"C_Output_Staging!BF277","v":0},{"$f":"C_Output_Staging!BG277","v":0},{"$f":"C_Output_Staging!BH277","v":0},{"$f":"C_Output_Staging!BI277","v":0},{"$f":"C_Output_Staging!BJ277","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E278","v":"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G278","v":"£m"},{"$f":"C_Output_Staging!H278","v":"Nominal"},null,{"$f":"C_Output_Staging!J278","v":0},{"$f":"C_Output_Staging!K278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y278","v":5.0233865814413248},null,{"$f":"C_Output_Staging!AA278","v":0},{"$f":"C_Output_Staging!AB278","v":0},{"$f":"C_Output_Staging!AC278","v":0},{"$f":"C_Output_Staging!AD278","v":0},{"$f":"C_Output_Staging!AE278","v":0},{"$f":"C_Output_Staging!AF278","v":0.68231840600703475},{"$f":"C_Output_Staging!AG278","v":0.57199151566692208},{"$f":"C_Output_Staging!AH278","v":0.6194339584613251},{"$f":"C_Output_Staging!AI278","v":0.73513121336118115},{"$f":"C_Output_Staging!AJ278","v":0.70617161725983602},{"$f":"C_Output_Staging!AK278","v":0.63845841453622898},{"$f":"C_Output_Staging!AL278","v":0.55877673437713893},{"$f":"C_Output_Staging!AM278","v":0.51110472177165822},{"$f":"C_Output_Staging!AN278","v":0},{"$f":"C_Output_Staging!AO278","v":0},{"$f":"C_Output_Staging!AP278","v":0},{"$f":"C_Output_Staging!AQ278","v":0},{"$f":"C_Output_Staging!AR278","v":0},{"$f":"C_Output_Staging!AS278","v":0},{"$f":"C_Output_Staging!AT278","v":0},{"$f":"C_Output_Staging!AU278","v":0},{"$f":"C_Output_Staging!AV278","v":0},{"$f":"C_Output_Staging!AW278","v":0},{"$f":"C_Output_Staging!AX278","v":0},{"$f":"C_Output_Staging!AY278","v":0},{"$f":"C_Output_Staging!AZ278","v":0},{"$f":"C_Output_Staging!BA278","v":0},{"$f":"C_Output_Staging!BB278","v":0},{"$f":"C_Output_Staging!BC278","v":0},{"$f":"C_Output_Staging!BD278","v":0},{"$f":"C_Output_Staging!BE278","v":0},{"$f":"C_Output_Staging!BF278","v":0},{"$f":"C_Output_Staging!BG278","v":0},{"$f":"C_Output_Staging!BH278","v":0},{"$f":"C_Output_Staging!BI278","v":0},{"$f":"C_Output_Staging!BJ278","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E279","v":"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G279","v":"£m"},{"$f":"C_Output_Staging!H279","v":"Nominal"},null,{"$f":"C_Output_Staging!J279","v":0},{"$f":"C_Output_Staging!K279","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y279","v":0},null,{"$f":"C_Output_Staging!AA279","v":0},{"$f":"C_Output_Staging!AB279","v":0},{"$f":"C_Output_Staging!AC279","v":0},{"$f":"C_Output_Staging!AD279","v":0},{"$f":"C_Output_Staging!AE279","v":0},{"$f":"C_Output_Staging!AF279","v":0},{"$f":"C_Output_Staging!AG279","v":0},{"$f":"C_Output_Staging!AH279","v":0},{"$f":"C_Output_Staging!AI279","v":0},{"$f":"C_Output_Staging!AJ279","v":0},{"$f":"C_Output_Staging!AK279","v":0},{"$f":"C_Output_Staging!AL279","v":0},{"$f":"C_Output_Staging!AM279","v":0},{"$f":"C_Output_Staging!AN279","v":0},{"$f":"C_Output_Staging!AO279","v":0},{"$f":"C_Output_Staging!AP279","v":0},{"$f":"C_Output_Staging!AQ279","v":0},{"$f":"C_Output_Staging!AR279","v":0},{"$f":"C_Output_Staging!AS279","v":0},{"$f":"C_Output_Staging!AT279","v":0},{"$f":"C_Output_Staging!AU279","v":0},{"$f":"C_Output_Staging!AV279","v":0},{"$f":"C_Output_Staging!AW279","v":0},{"$f":"C_Output_Staging!AX279","v":0},{"$f":"C_Output_Staging!AY279","v":0},{"$f":"C_Output_Staging!AZ279","v":0},{"$f":"C_Output_Staging!BA279","v":0},{"$f":"C_Output_Staging!BB279","v":0},{"$f":"C_Output_Staging!BC279","v":0},{"$f":"C_Output_Staging!BD279","v":0},{"$f":"C_Output_Staging!BE279","v":0},{"$f":"C_Output_Staging!BF279","v":0},{"$f":"C_Output_Staging!BG279","v":0},{"$f":"C_Output_Staging!BH279","v":0},{"$f":"C_Output_Staging!BI279","v":0},{"$f":"C_Output_Staging!BJ279","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E280","v":"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G280","v":"£m"},{"$f":"C_Output_Staging!H280","v":"Nominal"},null,{"$f":"C_Output_Staging!J280","v":0},{"$f":"C_Output_Staging!K280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y280","v":3.5939598403924959},null,{"$f":"C_Output_Staging!AA280","v":0.1916017408975437},{"$f":"C_Output_Staging!AB280","v":0.12007107132677679},{"$f":"C_Output_Staging!AC280","v":0.13833586043773341},{"$f":"C_Output_Staging!AD280","v":0.14518413881334571},{"$f":"C_Output_Staging!AE280","v":0},{"$f":"C_Output_Staging!AF280","v":2.6294519800000042},{"$f":"C_Output_Staging!AG280","v":6.2964030667665621E-2},{"$f":"C_Output_Staging!AH280","v":9.2145655574305159E-3},{"$f":"C_Output_Staging!AI280","v":5.3529077935785228E-2},{"$f":"C_Output_Staging!AJ280","v":5.8097907253299171E-2},{"$f":"C_Output_Staging!AK280","v":5.9325797698916889E-2},{"$f":"C_Output_Staging!AL280","v":6.1908400676970392E-2},{"$f":"C_Output_Staging!AM280","v":6.427526912702354E-2},{"$f":"C_Output_Staging!AN280","v":0},{"$f":"C_Output_Staging!AO280","v":0},{"$f":"C_Output_Staging!AP280","v":0},{"$f":"C_Output_Staging!AQ280","v":0},{"$f":"C_Output_Staging!AR280","v":0},{"$f":"C_Output_Staging!AS280","v":0},{"$f":"C_Output_Staging!AT280","v":0},{"$f":"C_Output_Staging!AU280","v":0},{"$f":"C_Output_Staging!AV280","v":0},{"$f":"C_Output_Staging!AW280","v":0},{"$f":"C_Output_Staging!AX280","v":0},{"$f":"C_Output_Staging!AY280","v":0},{"$f":"C_Output_Staging!AZ280","v":0},{"$f":"C_Output_Staging!BA280","v":0},{"$f":"C_Output_Staging!BB280","v":0},{"$f":"C_Output_Staging!BC280","v":0},{"$f":"C_Output_Staging!BD280","v":0},{"$f":"C_Output_Staging!BE280","v":0},{"$f":"C_Output_Staging!BF280","v":0},{"$f":"C_Output_Staging!BG280","v":0},{"$f":"C_Output_Staging!BH280","v":0},{"$f":"C_Output_Staging!BI280","v":0},{"$f":"C_Output_Staging!BJ280","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E281","v":"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G281","v":"£m"},{"$f":"C_Output_Staging!H281","v":"Nominal"},null,{"$f":"C_Output_Staging!J281","v":0},{"$f":"C_Output_Staging!K281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y281","v":64.073444484919307},null,{"$f":"C_Output_Staging!AA281","v":5.788732507947814},{"$f":"C_Output_Staging!AB281","v":5.4622812711671651},{"$f":"C_Output_Staging!AC281","v":5.4131419249842621},{"$f":"C_Output_Staging!AD281","v":5.4222412508175504},{"$f":"C_Output_Staging!AE281","v":0},{"$f":"C_Output_Staging!AF281","v":3.8787829423342264},{"$f":"C_Output_Staging!AG281","v":3.3485601806398391},{"$f":"C_Output_Staging!AH281","v":3.8512557256165616},{"$f":"C_Output_Staging!AI281","v":8.798953951591816},{"$f":"C_Output_Staging!AJ281","v":7.4495917341456259},{"$f":"C_Output_Staging!AK281","v":5.1471131576004758},{"$f":"C_Output_Staging!AL281","v":5.2931688381047692},{"$f":"C_Output_Staging!AM281","v":4.2196209999692051},{"$f":"C_Output_Staging!AN281","v":0},{"$f":"C_Output_Staging!AO281","v":0},{"$f":"C_Output_Staging!AP281","v":0},{"$f":"C_Output_Staging!AQ281","v":0},{"$f":"C_Output_Staging!AR281","v":0},{"$f":"C_Output_Staging!AS281","v":0},{"$f":"C_Output_Staging!AT281","v":0},{"$f":"C_Output_Staging!AU281","v":0},{"$f":"C_Output_Staging!AV281","v":0},{"$f":"C_Output_Staging!AW281","v":0},{"$f":"C_Output_Staging!AX281","v":0},{"$f":"C_Output_Staging!AY281","v":0},{"$f":"C_Output_Staging!AZ281","v":0},{"$f":"C_Output_Staging!BA281","v":0},{"$f":"C_Output_Staging!BB281","v":0},{"$f":"C_Output_Staging!BC281","v":0},{"$f":"C_Output_Staging!BD281","v":0},{"$f":"C_Output_Staging!BE281","v":0},{"$f":"C_Output_Staging!BF281","v":0},{"$f":"C_Output_Staging!BG281","v":0},{"$f":"C_Output_Staging!BH281","v":0},{"$f":"C_Output_Staging!BI281","v":0},{"$f":"C_Output_Staging!BJ281","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E282","v":"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G282","v":"£m"},{"$f":"C_Output_Staging!H282","v":"Nominal"},null,{"$f":"C_Output_Staging!J282","v":0},{"$f":"C_Output_Staging!K282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y282","v":-0.66583227241203213},null,{"$f":"C_Output_Staging!AA282","v":0},{"$f":"C_Output_Staging!AB282","v":0},{"$f":"C_Output_Staging!AC282","v":0},{"$f":"C_Output_Staging!AD282","v":0},{"$f":"C_Output_Staging!AE282","v":0},{"$f":"C_Output_Staging!AF282","v":-0.27193034999999766},{"$f":"C_Output_Staging!AG282","v":-0.82792295146425177},{"$f":"C_Output_Staging!AH282","v":2.6770731711013317E-2},{"$f":"C_Output_Staging!AI282","v":6.5653928577604659E-2},{"$f":"C_Output_Staging!AJ282","v":7.8590207036934076E-2},{"$f":"C_Output_Staging!AK282","v":0.10026979194061994},{"$f":"C_Output_Staging!AL282","v":8.5553740297214229E-2},{"$f":"C_Output_Staging!AM282","v":7.7182629488831381E-2},{"$f":"C_Output_Staging!AN282","v":0},{"$f":"C_Output_Staging!AO282","v":0},{"$f":"C_Output_Staging!AP282","v":0},{"$f":"C_Output_Staging!AQ282","v":0},{"$f":"C_Output_Staging!AR282","v":0},{"$f":"C_Output_Staging!AS282","v":0},{"$f":"C_Output_Staging!AT282","v":0},{"$f":"C_Output_Staging!AU282","v":0},{"$f":"C_Output_Staging!AV282","v":0},{"$f":"C_Output_Staging!AW282","v":0},{"$f":"C_Output_Staging!AX282","v":0},{"$f":"C_Output_Staging!AY282","v":0},{"$f":"C_Output_Staging!AZ282","v":0},{"$f":"C_Output_Staging!BA282","v":0},{"$f":"C_Output_Staging!BB282","v":0},{"$f":"C_Output_Staging!BC282","v":0},{"$f":"C_Output_Staging!BD282","v":0},{"$f":"C_Output_Staging!BE282","v":0},{"$f":"C_Output_Staging!BF282","v":0},{"$f":"C_Output_Staging!BG282","v":0},{"$f":"C_Output_Staging!BH282","v":0},{"$f":"C_Output_Staging!BI282","v":0},{"$f":"C_Output_Staging!BJ282","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E283","v":"Regulatory Depreciation"},null,{"$f":"C_Output_Staging!G283","v":"£m"},{"$f":"C_Output_Staging!H283","v":"Nominal"},null,{"$f":"C_Output_Staging!J283","v":0},{"$f":"C_Output_Staging!K283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y283","v":107.00066872193482},null,{"$f":"C_Output_Staging!AA283","v":5.6300329631897288},{"$f":"C_Output_Staging!AB283","v":5.1541911772518541},{"$f":"C_Output_Staging!AC283","v":4.6459211553893773},{"$f":"C_Output_Staging!AD283","v":4.4833687907305482},{"$f":"C_Output_Staging!AE283","v":4.4563380850001737},{"$f":"C_Output_Staging!AF283","v":7.5373747971805862},{"$f":"C_Output_Staging!AG283","v":6.2401636764242996},{"$f":"C_Output_Staging!AH283","v":6.4213836477987423},{"$f":"C_Output_Staging!AI283","v":7.8632911139901047},{"$f":"C_Output_Staging!AJ283","v":8.2938997948642879},{"$f":"C_Output_Staging!AK283","v":5.441442040997539},{"$f":"C_Output_Staging!AL283","v":5.7500264241108763},{"$f":"C_Output_Staging!AM283","v":6.0332235665768748},{"$f":"C_Output_Staging!AN283","v":2.1231475907336779},{"$f":"C_Output_Staging!AO283","v":2.1826385757867546},{"$f":"C_Output_Staging!AP283","v":2.2437965091565819},{"$f":"C_Output_Staging!AQ283","v":2.3066680990408504},{"$f":"C_Output_Staging!AR283","v":2.3713013624095209},{"$f":"C_Output_Staging!AS283","v":2.4377456616768636},{"$f":"C_Output_Staging!AT283","v":2.5060517424010524},{"$f":"C_Output_Staging!AU283","v":2.5762717720401129},{"$f":"C_Output_Staging!AV283","v":2.6056564140163099},{"$f":"C_Output_Staging!AW283","v":2.3877503186182381},{"$f":"C_Output_Staging!AX283","v":2.0207982286637143},{"$f":"C_Output_Staging!AY283","v":1.6315775627896896},{"$f":"C_Output_Staging!AZ283","v":1.1014741004851123},{"$f":"C_Output_Staging!BA283","v":0.55513355061135283},{"$f":"C_Output_Staging!BB283","v":9.5038725981852447E-16},{"$f":"C_Output_Staging!BC283","v":0},{"$f":"C_Output_Staging!BD283","v":0},{"$f":"C_Output_Staging!BE283","v":0},{"$f":"C_Output_Staging!BF283","v":0},{"$f":"C_Output_Staging!BG283","v":0},{"$f":"C_Output_Staging!BH283","v":0},{"$f":"C_Output_Staging!BI283","v":0},{"$f":"C_Output_Staging!BJ283","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E284","v":"Regulatory Return - Oceanic"},null,{"$f":"C_Output_Staging!G284","v":"£m"},{"$f":"C_Output_Staging!H284","v":"Nominal"},null,{"$f":"C_Output_Staging!J284","v":0},{"$f":"C_Output_Staging!K284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y284","v":26.582704014574279},null,{"$f":"C_Output_Staging!AA284","v":1.9910032047702619},{"$f":"C_Output_Staging!AB284","v":1.7661750384290142},{"$f":"C_Output_Staging!AC284","v":1.4622310633872913},{"$f":"C_Output_Staging!AD284","v":1.2646162623343133},{"$f":"C_Output_Staging!AE284","v":2.589912045763834},{"$f":"C_Output_Staging!AF284","v":1.5312253304431616},{"$f":"C_Output_Staging!AG284","v":1.3340037637223709},{"$f":"C_Output_Staging!AH284","v":1.3254548197068483},{"$f":"C_Output_Staging!AI284","v":1.2030616568960639},{"$f":"C_Output_Staging!AJ284","v":1.0777581405186889},{"$f":"C_Output_Staging!AK284","v":0.97463186647956668},{"$f":"C_Output_Staging!AL284","v":0.98351230947478263},{"$f":"C_Output_Staging!AM284","v":1.003025321713904},{"$f":"C_Output_Staging!AN284","v":0.92002401009166412},{"$f":"C_Output_Staging!AO284","v":0.80146081607834641},{"$f":"C_Output_Staging!AP284","v":0.75260394985187451},{"$f":"C_Output_Staging!AQ284","v":0.7001766513037615},{"$f":"C_Output_Staging!AR284","v":0.64425222058882026},{"$f":"C_Output_Staging!AS284","v":0.58513057756435449},{"$f":"C_Output_Staging!AT284","v":0.52222477373831666},{"$f":"C_Output_Staging!AU284","v":0.45658622006209076},{"$f":"C_Output_Staging!AV284","v":0.38706915943697295},{"$f":"C_Output_Staging!AW284","v":0.31658203958372516},{"$f":"C_Output_Staging!AX284","v":0.25331039344953937},{"$f":"C_Output_Staging!AY284","v":0.2001683320710553},{"$f":"C_Output_Staging!AZ284","v":0.15988794531084077},{"$f":"C_Output_Staging!BA284","v":0.13537375276300373},{"$f":"C_Output_Staging!BB284","v":0.132439449051309},{"$f":"C_Output_Staging!BC284","v":0.13461815131407862},{"$f":"C_Output_Staging!BD284","v":0.13173401782198083},{"$f":"C_Output_Staging!BE284","v":0.13401569706920127},{"$f":"C_Output_Staging!BF284","v":0.13635356020623446},{"$f":"C_Output_Staging!BG284","v":0.138946602322537},{"$f":"C_Output_Staging!BH284","v":0.1416123019547165},{"$f":"C_Output_Staging!BI284","v":0.14435269497969933},{"$f":"C_Output_Staging!BJ284","v":0.14716987432005668}]
[null,null,null,null,{"$f":"C_Output_Staging!E285","v":"Revenue - Other Oceanic Revenue - Price Determination -NEG"},null,{"$f":"C_Output_Staging!G285","v":"£m"},{"$f":"C_Output_Staging!H285","v":"Nominal"},null,{"$f":"C_Output_Staging!J285","v":0},{"$f":"C_Output_Staging!K285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y285","v":-5.0709580004926114},null,{"$f":"C_Output_Staging!AA285","v":-0.52403096056446741},{"$f":"C_Output_Staging!AB285","v":-0.49271482580911663},{"$f":"C_Output_Staging!AC285","v":-0.49790731196996907},{"$f":"C_Output_Staging!AD285","v":-0.47570831224888971},{"$f":"C_Output_Staging!AE285","v":0.4292017702308174},{"$f":"C_Output_Staging!AF285","v":0.36935654884206254},{"$f":"C_Output_Staging!AG285","v":-0.50983440613026809},{"$f":"C_Output_Staging!AH285","v":-0.4137232594300459},{"$f":"C_Output_Staging!AI285","v":-0.59248263936536805},{"$f":"C_Output_Staging!AJ285","v":-0.58797861778684568},{"$f":"C_Output_Staging!AK285","v":-0.58506152972044168},{"$f":"C_Output_Staging!AL285","v":-0.59039472149139016},{"$f":"C_Output_Staging!AM285","v":-0.59967973504868821},{"$f":"C_Output_Staging!AN285","v":0},{"$f":"C_Output_Staging!AO285","v":0},{"$f":"C_Output_Staging!AP285","v":0},{"$f":"C_Output_Staging!AQ285","v":0},{"$f":"C_Output_Staging!AR285","v":0},{"$f":"C_Output_Staging!AS285","v":0},{"$f":"C_Output_Staging!AT285","v":0},{"$f":"C_Output_Staging!AU285","v":0},{"$f":"C_Output_Staging!AV285","v":0},{"$f":"C_Output_Staging!AW285","v":0},{"$f":"C_Output_Staging!AX285","v":0},{"$f":"C_Output_Staging!AY285","v":0},{"$f":"C_Output_Staging!AZ285","v":0},{"$f":"C_Output_Staging!BA285","v":0},{"$f":"C_Output_Staging!BB285","v":0},{"$f":"C_Output_Staging!BC285","v":0},{"$f":"C_Output_Staging!BD285","v":0},{"$f":"C_Output_Staging!BE285","v":0},{"$f":"C_Output_Staging!BF285","v":0},{"$f":"C_Output_Staging!BG285","v":0},{"$f":"C_Output_Staging!BH285","v":0},{"$f":"C_Output_Staging!BI285","v":0},{"$f":"C_Output_Staging!BJ285","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E286","v":"Adjustments - Previous Price Determination, TUR"},null,{"$f":"C_Output_Staging!G286","v":"£m"},{"$f":"C_Output_Staging!H286","v":"Nominal"},null,{"$f":"C_Output_Staging!J286","v":0},{"$f":"C_Output_Staging!K286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y286","v":4.4408920985006262E-16}]
[null,null,null,null,{"$f":"C_Output_Staging!E287","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,{"$f":"C_Output_Staging!G287","v":"£m"},{"$f":"C_Output_Staging!H287","v":"Nominal"},null,{"$f":"C_Output_Staging!J287","v":0},{"$f":"C_Output_Staging!K287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y287","v":13.353781710768953},null,{"$f":"C_Output_Staging!AA287","v":0},{"$f":"C_Output_Staging!AB287","v":0},{"$f":"C_Output_Staging!AC287","v":0},{"$f":"C_Output_Staging!AD287","v":0},{"$f":"C_Output_Staging!AE287","v":0},{"$f":"C_Output_Staging!AF287","v":0},{"$f":"C_Output_Staging!AG287","v":0},{"$f":"C_Output_Staging!AH287","v":0},{"$f":"C_Output_Staging!AI287","v":1.4442200109179619},{"$f":"C_Output_Staging!AJ287","v":1.7893711368300171},{"$f":"C_Output_Staging!AK287","v":0.75281431616353622},{"$f":"C_Output_Staging!AL287","v":1.2859695835184779},{"$f":"C_Output_Staging!AM287","v":1.4321300440476479},{"$f":"C_Output_Staging!AN287","v":0.57832457090767841},{"$f":"C_Output_Staging!AO287","v":0.48940634535304911},{"$f":"C_Output_Staging!AP287","v":0.47835060893242948},{"$f":"C_Output_Staging!AQ287","v":0},{"$f":"C_Output_Staging!AR287","v":0},{"$f":"C_Output_Staging!AS287","v":0},{"$f":"C_Output_Staging!AT287","v":0},{"$f":"C_Output_Staging!AU287","v":1.4846417838329107},{"$f":"C_Output_Staging!AV287","v":0.90054642706440413},{"$f":"C_Output_Staging!AW287","v":0.66750874513453806},{"$f":"C_Output_Staging!AX287","v":0.51158897177314988},{"$f":"C_Output_Staging!AY287","v":0.39304655778289094},{"$f":"C_Output_Staging!AZ287","v":0.27423096591499085},{"$f":"C_Output_Staging!BA287","v":0.16840413697402065},{"$f":"C_Output_Staging!BB287","v":7.8754136362650745E-2},{"$f":"C_Output_Staging!BC287","v":7.494392529621477E-2},{"$f":"C_Output_Staging!BD287","v":7.4754853132375856E-2},{"$f":"C_Output_Staging!BE287","v":7.5539413860780405E-2},{"$f":"C_Output_Staging!BF287","v":7.6694424228529012E-2},{"$f":"C_Output_Staging!BG287","v":7.8087327632048592E-2},{"$f":"C_Output_Staging!BH287","v":7.9669725104356173E-2},{"$f":"C_Output_Staging!BI287","v":8.1428676748187864E-2},{"$f":"C_Output_Staging!BJ287","v":8.3355023256104957E-2}]
[null,null,null,null,"Total Determined Costs (Flight - based) ",null,{"$f":"G222","v":"£m"},{"$f":"H222","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA225:BJ225)","v":426.83522564243219},null,{"$f":"SUM(AA211:AA224)","v":26.774168987480738},{"$f":"SUM(AB211:AB224)","v":26.437403284366646},26.003255370407217,25.626581359868755,23.916201015989902,32.450841435035549,24.792556026438422,27.824593638551974,39.605511193627819,38.939967704702184,29.759798834972788,30.872149161678106,30.05681633065673,3.6214961717330203,3.4735057372181499,3.4747510679408862,3.0068447503446118,3.0155535829983413,3.0228762392412181,3.028276516139369,4.5174997759351143,3.8932720005176868,3.371841103336501,2.7856975938864039,2.2247924526436358,1.535593011710944,0.85891144034837719,0.21119358541396069,0.20956207661029339,0.2064888709543567,0.20955511092998169,0.21304798443476347,0.21703392995458559,0.22128202705907268,0.2257813717278872,0.23052489757616162]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E286","v":"Adjustments - Previous Price Determination, TUR"},null,{"$f":"C_Output_Staging!G286","v":"£m"},{"$f":"C_Output_Staging!H286","v":"Nominal"},null,{"$f":"C_Output_Staging!J286","v":0},{"$f":"C_Output_Staging!K286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y286","v":4.4408920985006262E-16},null,{"$f":"C_Output_Staging!AA286","v":0},{"$f":"C_Output_Staging!AB286","v":0},{"$f":"C_Output_Staging!AC286","v":0},{"$f":"C_Output_Staging!AD286","v":0},{"$f":"C_Output_Staging!AE286","v":0},{"$f":"C_Output_Staging!AF286","v":0},{"$f":"C_Output_Staging!AG286","v":0},{"$f":"C_Output_Staging!AH286","v":0},{"$f":"C_Output_Staging!AI286","v":-6.2703331532236666},{"$f":"C_Output_Staging!AJ286","v":1.5675832883059166},{"$f":"C_Output_Staging!AK286","v":1.5675832883059166},{"$f":"C_Output_Staging!AL286","v":1.5675832883059166},{"$f":"C_Output_Staging!AM286","v":1.5675832883059166},{"$f":"C_Output_Staging!AN286","v":0},{"$f":"C_Output_Staging!AO286","v":0},{"$f":"C_Output_Staging!AP286","v":0},{"$f":"C_Output_Staging!AQ286","v":0},{"$f":"C_Output_Staging!AR286","v":0},{"$f":"C_Output_Staging!AS286","v":0},{"$f":"C_Output_Staging!AT286","v":0},{"$f":"C_Output_Staging!AU286","v":0},{"$f":"C_Output_Staging!AV286","v":0},{"$f":"C_Output_Staging!AW286","v":0},{"$f":"C_Output_Staging!AX286","v":0},{"$f":"C_Output_Staging!AY286","v":0},{"$f":"C_Output_Staging!AZ286","v":0},{"$f":"C_Output_Staging!BA286","v":0},{"$f":"C_Output_Staging!BB286","v":0},{"$f":"C_Output_Staging!BC286","v":0},{"$f":"C_Output_Staging!BD286","v":0},{"$f":"C_Output_Staging!BE286","v":0},{"$f":"C_Output_Staging!BF286","v":0},{"$f":"C_Output_Staging!BG286","v":0},{"$f":"C_Output_Staging!BH286","v":0},{"$f":"C_Output_Staging!BI286","v":0},{"$f":"C_Output_Staging!BJ286","v":0}]
[null,null,null,null,"Total Determined Costs (Flight - based)  - Inc. Adjustments",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446.04517013415858,null,{"$f":"AA225 + AA227","v":26.774168987480738},{"$f":"AB225 + AB227","v":26.437403284366646},26.003255370407217,25.626581359868755,23.916201015989902,32.450841435035549,24.792556026438422,27.824593638551974,33.335178040404152,40.507550993008103,31.327382123278703,32.439732449984021,31.624399618962645,3.6214961717330203,3.4735057372181499,3.4747510679408862,3.0068447503446118,3.0155535829983413,3.0228762392412181,3.028276516139369,4.5174997759351143,3.8932720005176868,3.371841103336501,2.7856975938864039,2.2247924526436358,1.535593011710944,0.85891144034837719,0.21119358541396069,0.20956207661029339,0.2064888709543567,0.20955511092998169,0.21304798443476347,0.21703392995458559,0.22128202705907268,0.2257813717278872,0.23052489757616162]
[]
[null,null,null,null,{"$f":"E65","v":"Actuals TSUs + Forecast TSUs"},0,"# Flights ('000)",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y65","v":18882.985000000001},null,{"$f":"AA65","v":0},0,0,0,508.38799999999998,212.86099999999999,234,461,507,545,555,562,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569]
[]
[null,null,null,null,"Calculated base charge - Oceanic",null,"£ per flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA230 <> 0, ( AA225 * 1000 )  / AA230, 0)","v":0},0,0,0,47.04320522118914,152.45085494776191,105.95109413007873,60.35703609230363,78.117379080133759,71.449482026976483,53.621259162113134,54.93264975387563,52.823930282349259,6.3646681401283312,6.104579503019596,6.1067681334637713,5.2844371710801612,5.2997426766227438,5.3126120197560951,5.3221028403152353,7.9393669172849108,6.842305800558325,5.9259070357407753,4.8957778451430647,3.9100043104457574,2.6987574898259119,1.5095104399795731,0.37116623095599416,0.36829890441176344,0.36289783999008207,0.36828666244285008,0.37442528020169324,0.38143045686218913,0.38889635687007501,0.39680381674496873,0.40514041753279723]
[]
[null,null,null,null,"Pricing Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!$E$115","v":"RP2"},{"$f":"C_Time!$E$116","v":"RP3"},{"$f":"C_Time!$E$117","v":"NR23"},{"$f":"C_Time!$E$118","v":"NR28"},{"$f":"C_Time!$E$119","v":"NR33"},{"$f":"C_Time!$E$120","v":"NR38"},{"$f":"C_Time!$E$121","v":"NR43"}]
[null,null,null,null,"Oceanic Base Charge",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($AA$12:$BJ$12, AA$107, $AA$232:$BJ$232)","v":47.04320522118914},318.75898517014429,310.94470030544824,29.160195624314603,31.342294613655341,13.385216316350302,3.0461797350564188]
[]
[null,null,null,"Deflated"]
[null,null,null,null,{"$f":"C_Index!E$118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G$118","v":"Index"},{"$f":"C_Index!H$118","v":"CPI 2020"},null,{"$f":"C_Index!J$118","v":0},{"$f":"C_Index!K$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$118","v":0},null,{"$f":"C_Index!AA$118","v":0.91961685823754757},{"$f":"C_Index!AB$118","v":0.92551724137931035},{"$f":"C_Index!AC$118","v":0.95042145593869709},{"$f":"C_Index!AD$118","v":0.97394636015325609},{"$f":"C_Index!AE$118","v":0.99126436781609162},{"$f":"C_Index!AF$118","v":1},{"$f":"C_Index!AG$118","v":1.0258237547892719},{"$f":"C_Index!AH$118","v":1.1186973180076629},{"$f":"C_Index!AI$118","v":1.1873399586480322},{"$f":"C_Index!AJ$118","v":1.1975124598510096},{"$f":"C_Index!AK$118","v":1.198896577295987},{"$f":"C_Index!AL$118","v":1.2048871867171229},{"$f":"C_Index!AM$118","v":1.2238361939769149},{"$f":"C_Index!AN$118","v":1.2430832082867362},{"$f":"C_Index!AO$118","v":1.2626329163407577},{"$f":"C_Index!AP$118","v":1.282490078539803},{"$f":"C_Index!AQ$118","v":1.3026595301505184},{"$f":"C_Index!AR$118","v":1.3231461824827708},{"$f":"C_Index!AS$118","v":1.3439550240855642},{"$f":"C_Index!AT$118","v":1.3650911219617634},{"$f":"C_Index!AU$118","v":1.3865596228019204},{"$f":"C_Index!AV$118","v":1.4083657542375072},{"$f":"C_Index!AW$118","v":1.4305148261138558},{"$f":"C_Index!AX$118","v":1.4530122317831182},{"$f":"C_Index!AY$118","v":1.4758634494175611},{"$f":"C_Index!AZ$118","v":1.4990740433435141},{"$f":"C_Index!BA$118","v":1.5226496653962955},{"$f":"C_Index!BB$118","v":1.5465960562964489},{"$f":"C_Index!BC$118","v":1.5709190470476218},{"$f":"C_Index!BD$118","v":1.5956245603564285},{"$f":"C_Index!BE$118","v":1.6207186120746455},{"$f":"C_Index!BF$118","v":1.6462073126640833},{"$f":"C_Index!BG$118","v":1.6720968686844992},{"$f":"C_Index!BH$118","v":1.6983935843049107},{"$f":"C_Index!BI$118","v":1.725103862838675},{"$f":"C_Index!BJ$118","v":1.7522342083027105}]
[]
[null,null,null,null,{"$f":"E211","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"G211","v":"£m"},{"$f":"$H$238","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA211 / AA$238","v":11.066556411991391},11.685162926349246,11.747233173826631,11.63472492817645,13.348963225094421,12.629421423373877,11.153498887395831,10.776419505243792,11.761733214765137,11.846463490785952,11.383245020732708,11.692962098862459,11.537471153939691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA212 / AA$238","v":3.6098966504754531},3.6513886670805742,3.5849395516602858,3.2301827407882913,2.7186686500289174,2.0373450688464647,1.639421237326937,1.8662679974080201,3.0816769880553547,2.8687588144156533,1.9098294231065207,1.7218124045336918,1.569052474655821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA213 / AA$238","v":0},0,0,0,0,0.88174189308644924,0.88293344451605549,0.82518773585924077,0.90182284558249615,0.86549699308023931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA214 / AA$238","v":0.21760788101121639},0.25192035172768917,0.28356551931109281,0.3175293053826817,0.51800324784247653,0.54575339492168462,0.52992997679087694,0.82089008864476332,1.1279065556364569,1.182752028837317,1.0791452334735665,1.0626205962536113,1.0423744005935998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA215 / AA$238","v":0},0,0,0,0,0.68231840600703475,0.55759238660292332,0.55371005945066731,0.61914130658774447,0.58969876384225306,0.53253835787588921,0.46375854979386183,0.41762510725458996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA216 / AA$238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA217 / AA$238","v":0.20834953076518176},0.12973401894472902,0.14555212276968649,0.14906790019780983,0,2.6294519800000042,6.1378994562862214E-2,8.2368710544878567E-3,4.5083194198851234E-2,4.8515492908130169E-2,4.9483665916138793E-2,5.1381076468783898E-2,5.2519503380724461E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA218 / AA$238","v":6.2947220422230643},5.9018687356128083,5.6955173845879736,5.5672894038685348,0,3.8787829423342264,3.2642646117389935,3.442625331823832,7.410644177772614,6.2208887037989387,4.293208651249441,4.393082519639635,3.4478642000751281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA219 / AA$238","v":0},0,0,0,0,-0.27193034999999766,-0.80708108736897644,2.3930272541182528E-2,5.5294970997490624E-2,6.5627882524672859E-2,8.363506397421723E-2,7.100560221767889E-2,6.3066143875041558E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory Depreciation",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA220 / AA$238","v":6.1221506682464781},5.5689845059725691,4.8882746978820757,4.6033015514581974,4.49561008111103,7.5373747971805862,6.0830758181323015,5.7400545656396726,6.6226113731939602,6.9259402911734096,4.5387084624682688,4.7722529440931281,4.9297639637308182,1.7079690052767098,1.72864064253312,1.7495624696849801,1.7707375147935407,1.7921688425688358,1.8138595548132437,1.835812790870416,1.858031728079645,1.8501276434593645,1.6691545414491182,1.3907647743500522,1.1055071276638635,0.73476964355169516,0.36458389820541542,6.1450257547815439E-16,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory Return - Oceanic",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA221 / AA$238","v":2.1650355655571976},1.9083113306423776,1.538508052665013,1.2984454935847993,2.6127359459816053,1.5312253304431616,1.3004219852526289,1.184819877880291,1.0132411093668012,0.89999743355720896,0.81294073645432285,0.81626920787040158,0.81957481454648329,0.74011458280389419,0.63475362134630842,0.58683023162936454,0.53749781512200523,0.48690932953450083,0.43537958270774807,0.38255671386085266,0.32929432860552671,0.2748356797744867,0.22130636733332826,0.17433466003151266,0.13562794860869432,0.10665780387620408,8.8906697213091634E-2,8.5632863547094956E-2,8.5693881913953093E-2,8.2559532546023398E-2,8.2689059082039412E-2,8.2828911739901909E-2,8.3097220576611369E-2,8.3380144192356412E-2,8.3677683465484556E-2,8.398984201011106E-2]
[null,null,null,null,"Revenue - Other Oceanic Revenue - Price Determination -NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA222 / AA$238","v":-0.56983618326525309},-0.53236698764770429,-0.52388054673934514,-0.48843379031062273,0.43298416059927097,0.36935654884206254,-0.49699999999999994,-0.36982591516967589,-0.499,-0.49099999999999994,-0.48800000000000004,-0.48999999999999994,-0.48999999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E232","v":"Calculated base charge - Oceanic"},null,{"$f":"G232","v":"£ per flight"},{"$f":"$H$112","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA232 / AA$238","v":0},0,0,0,47.457778922118003,152.45085494776191,103.2839156194463,53.952963970447449,65.791922954469015,59.664917420455048,44.725508586446622,45.591529530284923,43.162582167712614,5.1200660564793203,4.8348014882356356,4.7616494159679714,4.0566526009060562,4.0054097928002399,3.9529686072425161,3.8987161770321066,5.7259470034481916,4.8583301461080799,4.1424995585953663,3.3693989204309918,2.6492995080193986,1.8002829825581133,0.99137081515510483,0.2399891228513838,0.23444804816896375,0.22743309986969518,0.22723664657087794,0.22744722206084414,0.22811504764211096,0.22897893660451846,0.23001734868996482,0.23121362179387747]
[]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E31","v":"Oceanic Base TRS - year t"},null,{"$f":"C_RevCost_Oceanic!G31","v":"£ per flight"},{"$f":"C_RevCost_Oceanic!H31","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J31","v":0},{"$f":"C_RevCost_Oceanic!K31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_Oceanic!Y31","v":0},null,{"$f":"C_RevCost_Oceanic!AA31","v":0},{"$f":"C_RevCost_Oceanic!AB31","v":0},{"$f":"C_RevCost_Oceanic!AC31","v":0},{"$f":"C_RevCost_Oceanic!AD31","v":0},{"$f":"C_RevCost_Oceanic!AE31","v":0},{"$f":"C_RevCost_Oceanic!AF31","v":0},{"$f":"C_RevCost_Oceanic!AG31","v":0},{"$f":"C_RevCost_Oceanic!AH31","v":0},{"$f":"C_RevCost_Oceanic!AI31","v":0},{"$f":"C_RevCost_Oceanic!AJ31","v":0},{"$f":"C_RevCost_Oceanic!AK31","v":0},{"$f":"C_RevCost_Oceanic!AL31","v":0},{"$f":"C_RevCost_Oceanic!AM31","v":0},{"$f":"C_RevCost_Oceanic!AN31","v":0},{"$f":"C_RevCost_Oceanic!AO31","v":0},{"$f":"C_RevCost_Oceanic!AP31","v":0},{"$f":"C_RevCost_Oceanic!AQ31","v":0},{"$f":"C_RevCost_Oceanic!AR31","v":0},{"$f":"C_RevCost_Oceanic!AS31","v":0},{"$f":"C_RevCost_Oceanic!AT31","v":0},{"$f":"C_RevCost_Oceanic!AU31","v":0},{"$f":"C_RevCost_Oceanic!AV31","v":0},{"$f":"C_RevCost_Oceanic!AW31","v":0},{"$f":"C_RevCost_Oceanic!AX31","v":0},{"$f":"C_RevCost_Oceanic!AY31","v":0},{"$f":"C_RevCost_Oceanic!AZ31","v":0},{"$f":"C_RevCost_Oceanic!BA31","v":0},{"$f":"C_RevCost_Oceanic!BB31","v":0},{"$f":"C_RevCost_Oceanic!BC31","v":0},{"$f":"C_RevCost_Oceanic!BD31","v":0},{"$f":"C_RevCost_Oceanic!BE31","v":0},{"$f":"C_RevCost_Oceanic!BF31","v":0},{"$f":"C_RevCost_Oceanic!BG31","v":0},{"$f":"C_RevCost_Oceanic!BH31","v":0},{"$f":"C_RevCost_Oceanic!BI31","v":0},{"$f":"C_RevCost_Oceanic!BJ31","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E222","v":"ADS-B service (Atlantic) - Adjustment req. for 2023 TUR - price set at IPs"},null,{"$f":"'C_Determined Costs_Oceanic'!G222","v":"£ per flight"},{"$f":"'C_Determined Costs_Oceanic'!H222","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J222","v":0},{"$f":"'C_Determined Costs_Oceanic'!K222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y222","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI222","v":-0.64699980217631037},{"$f":"'C_Determined Costs_Oceanic'!AJ222","v":0.15053030079535545},{"$f":"'C_Determined Costs_Oceanic'!AK222","v":0.1479644433954346},{"$f":"'C_Determined Costs_Oceanic'!AL222","v":0.14602846002390557},{"$f":"'C_Determined Costs_Oceanic'!AM222","v":0.14414248360293261},{"$f":"'C_Determined Costs_Oceanic'!AN222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY222","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ222","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA222","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB222","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC222","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD222","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE222","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF222","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG222","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH222","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI222","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ222","v":0}]
[]
[null,null,null,null,{"$f":"E263","v":"Base Charge Adjustments for Previous Price Determination, 2023 TUR"},null,{"$f":"G263","v":"£ per flight"},{"$f":"H263","v":"Nominal"},null,{"$f":"J263","v":0},{"$f":"K263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y263","v":0},null,{"$f":"AA263","v":0},{"$f":"AB263","v":0},0,0,0,0,0,0,-12.367521012275461,2.876299611570488,2.8244743933439977,2.7892941073058992,2.7549794170578465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E239","v":"ADS-B service (Tango) - Adjustment req. for 2023 TUR - price set at IPs"},null,{"$f":"'C_Determined Costs_Oceanic'!G239","v":"£ per flight"},{"$f":"'C_Determined Costs_Oceanic'!H239","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J239","v":0},{"$f":"'C_Determined Costs_Oceanic'!K239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y239","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI239","v":5.4165939886120427},{"$f":"'C_Determined Costs_Oceanic'!AJ239","v":-1.2499832281412406},{"$f":"'C_Determined Costs_Oceanic'!AK239","v":-1.2036875530248983},{"$f":"'C_Determined Costs_Oceanic'!AL239","v":-1.2036875530248983},{"$f":"'C_Determined Costs_Oceanic'!AM239","v":-1.2036875530248983},{"$f":"'C_Determined Costs_Oceanic'!AN239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY239","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ239","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA239","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB239","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC239","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD239","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE239","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF239","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG239","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH239","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI239","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ239","v":0}]
[null,null,null,null,"Tango Flight Charges",null,"£'000",{"$f":"H280","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA280 * AA260","v":0},0,0,0,0,1872.3044079821361,589.06170804973328,1299.6123345432866,1733.2670653454857,2241.0549962158466,1667.1152525589835,1698.0858062799327,1648.9458821804494,171.91123759186419,164.82255580525145,164.88226657616366,142.67930576038015,143.09257193470947,143.44006171224393,143.69631279435671,214.3610499155852,184.74050007641463,159.9981728520859,132.1849854831186,105.56931801918505,72.865824521524445,40.756292431622981,10.021085906770258,9.9437468787045002,9.7979379036443035,9.9434989230296296,10.109307296188717,10.298439672823736,10.500011162789361,10.713504329966284,10.938583839031846]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E362","v":"Tango Flights - Use for Price Determination"},null,"# Flights ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,63,131,135,135,135,216]
[]
[null,null,null,"3 - Unit charges tables (Deflated)"]
[null,null,null,null,"ADS-B Charge per Flight (Atlantic) - Price Determination",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA265 / AA$292","v":0},0,0,0,0,33.299999999999997,33.114850227832974,30.973525583944102,30.890057674752793,30.465879056257133,31.957743326776299,31.93827795117987,32.871514350405427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ATVARt",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA268 / AA$292","v":0},0,0,0,0,0,0,0,-0.68288364228773368,-0.13328553648267757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Charge Adjustments for Previous Price Determination, 2023 TUR",null,"£ per flight","CPI 2020",null,{"$f":"J273","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA273 / AA$292","v":0},0,0,0,0,0,0,0,-10.416158339653432,2.4018953522440571,2.3558949511010936,2.314983625069253,2.2511014387517072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Base TRS - year t",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA274 / AA$292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TTVARt",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA279 / AA$292","v":0},0,0,0,0,0,0,-0.44302768618472449,-0.27366458657204407,1.1637512819380949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"4 - Oceanic Tables (CPI 2020)"]
[null,null,null,null,"Return on RAB",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA250","v":2.1650355655571976},{"$f":"AB250","v":1.9083113306423776},1.538508052665013,1.2984454935847993,2.6127359459816053,1.5312253304431616,1.3004219852526289,1.184819877880291,1.0132411093668012,0.89999743355720896,0.81294073645432285,0.81626920787040158,0.81957481454648329,0.74011458280389419,0.63475362134630842,0.58683023162936454,0.53749781512200523,0.48690932953450083,0.43537958270774807,0.38255671386085266,0.32929432860552671,0.2748356797744867,0.22130636733332826,0.17433466003151266,0.13562794860869432,0.10665780387620408,8.8906697213091634E-2,8.5632863547094956E-2,8.5693881913953093E-2,8.2559532546023398E-2,8.2689059082039412E-2,8.2828911739901909E-2,8.3097220576611369E-2,8.3380144192356412E-2,8.3677683465484556E-2,8.398984201011106E-2]
[null,null,null,null,"Total core costs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA316:AA322)","v":29.114482567004735},{"$f":"SUM(AB316:AB322)","v":28.565003548682288},27.35970995596341,26.312107533146143,24.12696531065772,32.450841435035557,24.168436254950432,24.872316390376273,33.356504937915794,32.517379994148001,24.822657265477872,25.622439596020129,24.55950925342848,2.9133175861367335,2.7510020468060765,2.7093785176857756,2.3082353299155458,2.2790781721033366,2.2492391375209917,2.2183695047312688,3.2580638449620212,2.7643898531354978,2.3570822488407637,1.9171879857252343,1.507451420063038,1.0243610170755664,0.56408999382325475,0.1365538109024374,0.13340093940814035,0.12940943382585657,0.12929765189882955,0.12941746935262033,0.12979746210836113,0.13028901492797099,0.13087987140458995,0.1315605508007163]
[null,null,null,null,"Traffic forecasts North Atlantic (000s)",null,{"$f":"G259","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA259","v":412.35},{"$f":"AB259","v":420.18700000000001},426.06900000000002,432.88499999999999,439.37700000000001,201.11699999999999,224,439,483,519,528,535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[null,null,null,null,"ADS-D data costs Tango",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA307 * AA326 / _OneK","v":0},0,0,0,0,0.15965000000000001,4.952117726152238E-2,9.8721967258031354E-2,3.5239902412577934E-2,0.13613159387407828,0.14634146341463414,0.14271999999999999,0.14763779527559051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unprofiled ADS-B data charge per Tango area  crossing",null,{"$f":"G298","v":"£ per flight"},{"$f":"H298","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA307","v":0},{"$f":"AB307","v":0},0,0,0,5.15,4.9521177261522382,4.487362148092334,1.4683292671907473,5.2358305336183957,5.4200542005420056,5.2859259259259259,5.4680664916885382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E119","v":"Oceanic - RAB 2 - Time Adjusted Average RAB"},null,{"$f":"'C_Determined Costs_Oceanic'!G119","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H119","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J119","v":0},{"$f":"'C_Determined Costs_Oceanic'!K119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y119","v":0},null,{"$f":"'C_Determined Costs_Oceanic'!AA119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AH119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AI119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AJ119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AK119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AL119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AM119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AN119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY119","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI119","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ119","v":0}]
["London Approach"]
[null,null,null,null,{"$f":"C_Output_Staging!E313","v":"INF - year (t) (TSU) (Forecast)"},null,{"$f":"C_Output_Staging!G313","v":"£m"},{"$f":"C_Output_Staging!H313","v":"Nominal"},null,{"$f":"C_Output_Staging!J313","v":0},{"$f":"C_Output_Staging!K313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y313","v":-0.96464147452985671},null,{"$f":"C_Output_Staging!AA313","v":0},{"$f":"C_Output_Staging!AB313","v":0},{"$f":"C_Output_Staging!AC313","v":-0.2650779662666698},{"$f":"C_Output_Staging!AD313","v":-0.4154469629562309},{"$f":"C_Output_Staging!AE313","v":-0.34367764048427707},{"$f":"C_Output_Staging!AF313","v":-0.29039099084533831},{"$f":"C_Output_Staging!AG313","v":-0.32289390471339091},{"$f":"C_Output_Staging!AH313","v":-0.15619385343858136},{"$f":"C_Output_Staging!AI313","v":-7.943483978372004E-2},{"$f":"C_Output_Staging!AJ313","v":0.90847468395835185},{"$f":"C_Output_Staging!AK313","v":0},{"$f":"C_Output_Staging!AL313","v":0},{"$f":"C_Output_Staging!AM313","v":0},{"$f":"C_Output_Staging!AN313","v":0},{"$f":"C_Output_Staging!AO313","v":0},{"$f":"C_Output_Staging!AP313","v":0},{"$f":"C_Output_Staging!AQ313","v":0},{"$f":"C_Output_Staging!AR313","v":0},{"$f":"C_Output_Staging!AS313","v":0},{"$f":"C_Output_Staging!AT313","v":0},{"$f":"C_Output_Staging!AU313","v":0},{"$f":"C_Output_Staging!AV313","v":0},{"$f":"C_Output_Staging!AW313","v":0},{"$f":"C_Output_Staging!AX313","v":0},{"$f":"C_Output_Staging!AY313","v":0},{"$f":"C_Output_Staging!AZ313","v":0},{"$f":"C_Output_Staging!BA313","v":0},{"$f":"C_Output_Staging!BB313","v":0},{"$f":"C_Output_Staging!BC313","v":0},{"$f":"C_Output_Staging!BD313","v":0},{"$f":"C_Output_Staging!BE313","v":0},{"$f":"C_Output_Staging!BF313","v":0},{"$f":"C_Output_Staging!BG313","v":0},{"$f":"C_Output_Staging!BH313","v":0},{"$f":"C_Output_Staging!BI313","v":0},{"$f":"C_Output_Staging!BJ313","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E314","v":"LA Restructuring Costs ReS t (TSU)"},null,{"$f":"C_Output_Staging!G314","v":"£m"},{"$f":"C_Output_Staging!H314","v":"Nominal"},null,{"$f":"C_Output_Staging!J314","v":0},{"$f":"C_Output_Staging!K314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y314","v":0},null,{"$f":"C_Output_Staging!AA314","v":0},{"$f":"C_Output_Staging!AB314","v":0},{"$f":"C_Output_Staging!AC314","v":0},{"$f":"C_Output_Staging!AD314","v":0},{"$f":"C_Output_Staging!AE314","v":0},{"$f":"C_Output_Staging!AF314","v":0},{"$f":"C_Output_Staging!AG314","v":0},{"$f":"C_Output_Staging!AH314","v":0},{"$f":"C_Output_Staging!AI314","v":0},{"$f":"C_Output_Staging!AJ314","v":0},{"$f":"C_Output_Staging!AK314","v":0},{"$f":"C_Output_Staging!AL314","v":0},{"$f":"C_Output_Staging!AM314","v":0},{"$f":"C_Output_Staging!AN314","v":0},{"$f":"C_Output_Staging!AO314","v":0},{"$f":"C_Output_Staging!AP314","v":0},{"$f":"C_Output_Staging!AQ314","v":0},{"$f":"C_Output_Staging!AR314","v":0},{"$f":"C_Output_Staging!AS314","v":0},{"$f":"C_Output_Staging!AT314","v":0},{"$f":"C_Output_Staging!AU314","v":0},{"$f":"C_Output_Staging!AV314","v":0},{"$f":"C_Output_Staging!AW314","v":0},{"$f":"C_Output_Staging!AX314","v":0},{"$f":"C_Output_Staging!AY314","v":0},{"$f":"C_Output_Staging!AZ314","v":0},{"$f":"C_Output_Staging!BA314","v":0},{"$f":"C_Output_Staging!BB314","v":0},{"$f":"C_Output_Staging!BC314","v":0},{"$f":"C_Output_Staging!BD314","v":0},{"$f":"C_Output_Staging!BE314","v":0},{"$f":"C_Output_Staging!BF314","v":0},{"$f":"C_Output_Staging!BG314","v":0},{"$f":"C_Output_Staging!BH314","v":0},{"$f":"C_Output_Staging!BI314","v":0},{"$f":"C_Output_Staging!BJ314","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E319","v":"LA Modulation MOD t (TSU)"},null,{"$f":"C_Output_Staging!G319","v":"£m"},{"$f":"C_Output_Staging!H319","v":"Nominal"},null,{"$f":"C_Output_Staging!J319","v":0},{"$f":"C_Output_Staging!K319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y319","v":0},null,{"$f":"C_Output_Staging!AA319","v":0},{"$f":"C_Output_Staging!AB319","v":0},{"$f":"C_Output_Staging!AC319","v":0},{"$f":"C_Output_Staging!AD319","v":0},{"$f":"C_Output_Staging!AE319","v":0},{"$f":"C_Output_Staging!AF319","v":0},{"$f":"C_Output_Staging!AG319","v":0},{"$f":"C_Output_Staging!AH319","v":0},{"$f":"C_Output_Staging!AI319","v":0},{"$f":"C_Output_Staging!AJ319","v":0},{"$f":"C_Output_Staging!AK319","v":0},{"$f":"C_Output_Staging!AL319","v":0},{"$f":"C_Output_Staging!AM319","v":0},{"$f":"C_Output_Staging!AN319","v":0},{"$f":"C_Output_Staging!AO319","v":0},{"$f":"C_Output_Staging!AP319","v":0},{"$f":"C_Output_Staging!AQ319","v":0},{"$f":"C_Output_Staging!AR319","v":0},{"$f":"C_Output_Staging!AS319","v":0},{"$f":"C_Output_Staging!AT319","v":0},{"$f":"C_Output_Staging!AU319","v":0},{"$f":"C_Output_Staging!AV319","v":0},{"$f":"C_Output_Staging!AW319","v":0},{"$f":"C_Output_Staging!AX319","v":0},{"$f":"C_Output_Staging!AY319","v":0},{"$f":"C_Output_Staging!AZ319","v":0},{"$f":"C_Output_Staging!BA319","v":0},{"$f":"C_Output_Staging!BB319","v":0},{"$f":"C_Output_Staging!BC319","v":0},{"$f":"C_Output_Staging!BD319","v":0},{"$f":"C_Output_Staging!BE319","v":0},{"$f":"C_Output_Staging!BF319","v":0},{"$f":"C_Output_Staging!BG319","v":0},{"$f":"C_Output_Staging!BH319","v":0},{"$f":"C_Output_Staging!BI319","v":0},{"$f":"C_Output_Staging!BJ319","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E322","v":"LTVar t (TSU)"},null,{"$f":"C_Output_Staging!G322","v":"£m"},{"$f":"C_Output_Staging!H322","v":"Nominal"},null,{"$f":"C_Output_Staging!J322","v":0},{"$f":"C_Output_Staging!K322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y322","v":-0.45293839203149794},null,{"$f":"C_Output_Staging!AA322","v":0},{"$f":"C_Output_Staging!AB322","v":0},{"$f":"C_Output_Staging!AC322","v":0},{"$f":"C_Output_Staging!AD322","v":0},{"$f":"C_Output_Staging!AE322","v":2.3205204064565815E-3},{"$f":"C_Output_Staging!AF322","v":9.9626306595911093E-3},{"$f":"C_Output_Staging!AG322","v":7.3608833311233114E-3},{"$f":"C_Output_Staging!AH322","v":-0.13232835026286377},{"$f":"C_Output_Staging!AI322","v":-0.26656683442546353},{"$f":"C_Output_Staging!AJ322","v":-7.3687241740341622E-2},{"$f":"C_Output_Staging!AK322","v":0},{"$f":"C_Output_Staging!AL322","v":0},{"$f":"C_Output_Staging!AM322","v":0},{"$f":"C_Output_Staging!AN322","v":0},{"$f":"C_Output_Staging!AO322","v":0},{"$f":"C_Output_Staging!AP322","v":0},{"$f":"C_Output_Staging!AQ322","v":0},{"$f":"C_Output_Staging!AR322","v":0},{"$f":"C_Output_Staging!AS322","v":0},{"$f":"C_Output_Staging!AT322","v":0},{"$f":"C_Output_Staging!AU322","v":0},{"$f":"C_Output_Staging!AV322","v":0},{"$f":"C_Output_Staging!AW322","v":0},{"$f":"C_Output_Staging!AX322","v":0},{"$f":"C_Output_Staging!AY322","v":0},{"$f":"C_Output_Staging!AZ322","v":0},{"$f":"C_Output_Staging!BA322","v":0},{"$f":"C_Output_Staging!BB322","v":0},{"$f":"C_Output_Staging!BC322","v":0},{"$f":"C_Output_Staging!BD322","v":0},{"$f":"C_Output_Staging!BE322","v":0},{"$f":"C_Output_Staging!BF322","v":0},{"$f":"C_Output_Staging!BG322","v":0},{"$f":"C_Output_Staging!BH322","v":0},{"$f":"C_Output_Staging!BI322","v":0},{"$f":"C_Output_Staging!BJ322","v":0}]
[null,null,null,"Deflated"]
[null,null,null,null,{"$f":"C_Index!E$118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G$118","v":"Index"},{"$f":"C_Index!H$118","v":"CPI 2020"},null,{"$f":"C_Index!J$118","v":0},{"$f":"C_Index!K$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!Y$118","v":0},null,{"$f":"C_Index!AA$118","v":0.91961685823754757},{"$f":"C_Index!AB$118","v":0.92551724137931035},{"$f":"C_Index!AC$118","v":0.95042145593869709},{"$f":"C_Index!AD$118","v":0.97394636015325609},{"$f":"C_Index!AE$118","v":0.99126436781609162},{"$f":"C_Index!AF$118","v":1},{"$f":"C_Index!AG$118","v":1.0258237547892719},{"$f":"C_Index!AH$118","v":1.1186973180076629},{"$f":"C_Index!AI$118","v":1.1873399586480322},{"$f":"C_Index!AJ$118","v":1.1975124598510096},{"$f":"C_Index!AK$118","v":1.198896577295987},{"$f":"C_Index!AL$118","v":1.2048871867171229},{"$f":"C_Index!AM$118","v":1.2238361939769149},{"$f":"C_Index!AN$118","v":1.2430832082867362},{"$f":"C_Index!AO$118","v":1.2626329163407577},{"$f":"C_Index!AP$118","v":1.282490078539803},{"$f":"C_Index!AQ$118","v":1.3026595301505184},{"$f":"C_Index!AR$118","v":1.3231461824827708},{"$f":"C_Index!AS$118","v":1.3439550240855642},{"$f":"C_Index!AT$118","v":1.3650911219617634},{"$f":"C_Index!AU$118","v":1.3865596228019204},{"$f":"C_Index!AV$118","v":1.4083657542375072},{"$f":"C_Index!AW$118","v":1.4305148261138558},{"$f":"C_Index!AX$118","v":1.4530122317831182},{"$f":"C_Index!AY$118","v":1.4758634494175611},{"$f":"C_Index!AZ$118","v":1.4990740433435141},{"$f":"C_Index!BA$118","v":1.5226496653962955},{"$f":"C_Index!BB$118","v":1.5465960562964489},{"$f":"C_Index!BC$118","v":1.5709190470476218},{"$f":"C_Index!BD$118","v":1.5956245603564285},{"$f":"C_Index!BE$118","v":1.6207186120746455},{"$f":"C_Index!BF$118","v":1.6462073126640833},{"$f":"C_Index!BG$118","v":1.6720968686844992},{"$f":"C_Index!BH$118","v":1.6983935843049107},{"$f":"C_Index!BI$118","v":1.725103862838675},{"$f":"C_Index!BJ$118","v":1.7522342083027105}]
[null,null,null,null,"LA Restructuring Costs ReS t (TSU)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB350 / AB$365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ350 / AQ$365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Financial Incentives FI t  (TSU)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB354 / AB$365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ354 / AQ$365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["NERL"]
[null,null,null,null,{"$f":"C_Output_Staging!E335","v":"Capex"},null,{"$f":"C_Output_Staging!G335","v":"£m"},{"$f":"C_Output_Staging!H335","v":"Nominal"},null,{"$f":"C_Output_Staging!J335","v":0},{"$f":"C_Output_Staging!K335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y335","v":906.27000578940613},null,{"$f":"C_Output_Staging!AA335","v":0},{"$f":"C_Output_Staging!AB335","v":0},{"$f":"C_Output_Staging!AC335","v":0},{"$f":"C_Output_Staging!AD335","v":0},{"$f":"C_Output_Staging!AE335","v":0},{"$f":"C_Output_Staging!AF335","v":0},{"$f":"C_Output_Staging!AG335","v":97.458810797157682},{"$f":"C_Output_Staging!AH335","v":133.14866561092228},{"$f":"C_Output_Staging!AI335","v":119.69440953862286},{"$f":"C_Output_Staging!AJ335","v":137.31869315288108},{"$f":"C_Output_Staging!AK335","v":142.42265666105666},{"$f":"C_Output_Staging!AL335","v":138.33774892817266},{"$f":"C_Output_Staging!AM335","v":137.88902110059288},{"$f":"C_Output_Staging!AN335","v":0},{"$f":"C_Output_Staging!AO335","v":0},{"$f":"C_Output_Staging!AP335","v":0},{"$f":"C_Output_Staging!AQ335","v":0},{"$f":"C_Output_Staging!AR335","v":0},{"$f":"C_Output_Staging!AS335","v":0},{"$f":"C_Output_Staging!AT335","v":0},{"$f":"C_Output_Staging!AU335","v":0},{"$f":"C_Output_Staging!AV335","v":0},{"$f":"C_Output_Staging!AW335","v":0},{"$f":"C_Output_Staging!AX335","v":0},{"$f":"C_Output_Staging!AY335","v":0},{"$f":"C_Output_Staging!AZ335","v":0},{"$f":"C_Output_Staging!BA335","v":0},{"$f":"C_Output_Staging!BB335","v":0},{"$f":"C_Output_Staging!BC335","v":0},{"$f":"C_Output_Staging!BD335","v":0},{"$f":"C_Output_Staging!BE335","v":0},{"$f":"C_Output_Staging!BF335","v":0},{"$f":"C_Output_Staging!BG335","v":0},{"$f":"C_Output_Staging!BH335","v":0},{"$f":"C_Output_Staging!BI335","v":0},{"$f":"C_Output_Staging!BJ335","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E337","v":"Profit before tax"},null,{"$f":"C_Output_Staging!G337","v":"£m"},{"$f":"C_Output_Staging!H337","v":"Nominal"},null,{"$f":"C_Output_Staging!J337","v":0},{"$f":"C_Output_Staging!K337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y337","v":-1052.7461477381605},null,{"$f":"C_Output_Staging!AA337","v":59.773642093364082},{"$f":"C_Output_Staging!AB337","v":82.529151044565523},{"$f":"C_Output_Staging!AC337","v":126.31730432268039},{"$f":"C_Output_Staging!AD337","v":97.183663023640918},{"$f":"C_Output_Staging!AE337","v":43.278008529277891},{"$f":"C_Output_Staging!AF337","v":-13.415463259110862},{"$f":"C_Output_Staging!AG337","v":159.58131850656105},{"$f":"C_Output_Staging!AH337","v":289.83415245039458},{"$f":"C_Output_Staging!AI337","v":131.34470446056827},{"$f":"C_Output_Staging!AJ337","v":87.438297913937049},{"$f":"C_Output_Staging!AK337","v":163.86899667285596},{"$f":"C_Output_Staging!AL337","v":182.54941352950397},{"$f":"C_Output_Staging!AM337","v":197.55190540328408},{"$f":"C_Output_Staging!AN337","v":-103.91652216533164},{"$f":"C_Output_Staging!AO337","v":-120.11054860827906},{"$f":"C_Output_Staging!AP337","v":-124.02641494983372},{"$f":"C_Output_Staging!AQ337","v":-194.43888121523096},{"$f":"C_Output_Staging!AR337","v":-97.844421187465272},{"$f":"C_Output_Staging!AS337","v":-107.4912089807441},{"$f":"C_Output_Staging!AT337","v":-112.8408144713709},{"$f":"C_Output_Staging!AU337","v":-122.77299133773508},{"$f":"C_Output_Staging!AV337","v":-120.3082521602043},{"$f":"C_Output_Staging!AW337","v":-115.44455632105769},{"$f":"C_Output_Staging!AX337","v":-112.07321040614589},{"$f":"C_Output_Staging!AY337","v":-107.60146727640537},{"$f":"C_Output_Staging!AZ337","v":-102.77288116809119},{"$f":"C_Output_Staging!BA337","v":-98.724766098020481},{"$f":"C_Output_Staging!BB337","v":-91.283830364017902},{"$f":"C_Output_Staging!BC337","v":-101.81303372948595},{"$f":"C_Output_Staging!BD337","v":-105.4202969805157},{"$f":"C_Output_Staging!BE337","v":-103.68349126781926},{"$f":"C_Output_Staging!BF337","v":-110.02982638732466},{"$f":"C_Output_Staging!BG337","v":-116.4328544536495},{"$f":"C_Output_Staging!BH337","v":-123.20833282337337},{"$f":"C_Output_Staging!BI337","v":-130.37795747088578},{"$f":"C_Output_Staging!BJ337","v":-137.96468260669548}]
[null,null,null,null,"rNERL_Chart_Output_1"]
[null,null,null,null,"Net cashflows (to)/from equity holders",null,{"$f":"G398","v":"£'000"},{"$f":"H398","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA399:BJ399)","v":-1196270.1654523476},null,{"$f":"SUM(AA396:AA398)","v":-71750},{"$f":"SUM(AB396:AB398)","v":-35375},-47750,-56750,-57000,50547.15,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"C_Ratios!E201","v":"FFO Interest Cover"},null,{"$f":"C_Ratios!G201","v":"x"},null,null,{"$f":"C_Ratios!J201","v":0},{"$f":"C_Ratios!K201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!Y201","v":0},null,{"$f":"C_Ratios!AA201","v":7.6556271383388186},{"$f":"C_Ratios!AB201","v":8.4471117150494344},{"$f":"C_Ratios!AC201","v":10.696612960992185},{"$f":"C_Ratios!AD201","v":9.5527634577308227},{"$f":"C_Ratios!AE201","v":9.1122319719633946},{"$f":"C_Ratios!AF201","v":8.491932173642212},{"$f":"C_Ratios!AG201","v":14.698678533496198},{"$f":"C_Ratios!AH201","v":15.615538910536241},{"$f":"C_Ratios!AI201","v":12.95545593756513},{"$f":"C_Ratios!AJ201","v":15.207797287709756},{"$f":"C_Ratios!AK201","v":20.150005579387368},{"$f":"C_Ratios!AL201","v":37.897526775432645},{"$f":"C_Ratios!AM201","v":147.50058684727975},{"$f":"C_Ratios!AN201","v":7.0972341559110212},{"$f":"C_Ratios!AO201","v":-0.13771865394148591},{"$f":"C_Ratios!AP201","v":-0.31962709484311358},{"$f":"C_Ratios!AQ201","v":0.81435358410403091},{"$f":"C_Ratios!AR201","v":0.67810856814786269},{"$f":"C_Ratios!AS201","v":0.70144934424373273},{"$f":"C_Ratios!AT201","v":-2.0328993224272303},{"$f":"C_Ratios!AU201","v":0.89777413408663609},{"$f":"C_Ratios!AV201","v":0.93087740956467557},{"$f":"C_Ratios!AW201","v":0.96205057956614737},{"$f":"C_Ratios!AX201","v":0.99526866655762969},{"$f":"C_Ratios!AY201","v":1.0252686927778376},{"$f":"C_Ratios!AZ201","v":1.0165881811698321},{"$f":"C_Ratios!BA201","v":1.0087038551973253},{"$f":"C_Ratios!BB201","v":1.0017929589915888},{"$f":"C_Ratios!BC201","v":1.0017067648118876},{"$f":"C_Ratios!BD201","v":1.0015832530203213},{"$f":"C_Ratios!BE201","v":1.0042170520071771},{"$f":"C_Ratios!BF201","v":1.0013839116413432},{"$f":"C_Ratios!BG201","v":1.001334027000208},{"$f":"C_Ratios!BH201","v":1.0012863772694776},{"$f":"C_Ratios!BI201","v":1.0012408096154455},{"$f":"C_Ratios!BJ201","v":1.0011971917198068}]
[null,null,null,null,{"$f":"C_Ratios!E166","v":"Adjusted FFO to Net Interest"},null,{"$f":"C_Ratios!G166","v":"x"},null,null,{"$f":"C_Ratios!J166","v":0},{"$f":"C_Ratios!K166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Ratios!Y166","v":0},null,{"$f":"C_Ratios!AA166","v":2.5186664584727909},{"$f":"C_Ratios!AB166","v":3.3608490467651335},{"$f":"C_Ratios!AC166","v":4.2628787510738722},{"$f":"C_Ratios!AD166","v":2.9915415294892527},{"$f":"C_Ratios!AE166","v":2.4202736251608092},{"$f":"C_Ratios!AF166","v":-0.3150317760548047},{"$f":"C_Ratios!AG166","v":3.1705548002204531},{"$f":"C_Ratios!AH166","v":8.4055191245864993},{"$f":"C_Ratios!AI166","v":5.6251815017049589},{"$f":"C_Ratios!AJ166","v":4.9117607152406082},{"$f":"C_Ratios!AK166","v":6.3189026833931718},{"$f":"C_Ratios!AL166","v":12.514455958422879},{"$f":"C_Ratios!AM166","v":46.154458845341196},{"$f":"C_Ratios!AN166","v":82.512557102811954},{"$f":"C_Ratios!AO166","v":-15.01192709004834},{"$f":"C_Ratios!AP166","v":-14.445888468207775},{"$f":"C_Ratios!AQ166","v":-2.3166931698863005},{"$f":"C_Ratios!AR166","v":-2.1665341881076619},{"$f":"C_Ratios!AS166","v":-1.4866637408590253},{"$f":"C_Ratios!AT166","v":-3.719786513316333},{"$f":"C_Ratios!AU166","v":-0.3733550359972817},{"$f":"C_Ratios!AV166","v":-0.14613767010866313},{"$f":"C_Ratios!AW166","v":4.1717466039021101E-2},{"$f":"C_Ratios!AX166","v":0.26511117589007721},{"$f":"C_Ratios!AY166","v":0.49453367041406832},{"$f":"C_Ratios!AZ166","v":0.67808974736353189},{"$f":"C_Ratios!BA166","v":0.84661824453632106},{"$f":"C_Ratios!BB166","v":1.0021051072728993},{"$f":"C_Ratios!BC166","v":1.0020201173002163},{"$f":"C_Ratios!BD166","v":1.0018977860684792},{"$f":"C_Ratios!BE166","v":1.0045327480005564},{"$f":"C_Ratios!BF166","v":1.0017007546502845},{"$f":"C_Ratios!BG166","v":1.0016519999812739},{"$f":"C_Ratios!BH166","v":1.0016054653595632},{"$f":"C_Ratios!BI166","v":1.0015609987637029},{"$f":"C_Ratios!BJ166","v":1.0015184686516407}]
[]
[null,null,null,"Cash outflows"]
[null,null,null,null,"Total Fees",null,{"$f":"G422","v":"£'000"},{"$f":"H422","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z423:BJ423)","v":-10298.973410979241},null,{"$f":"SUM(AA421:AA422)","v":1135.5910265143609},6756.3023531759336,2585.8918407657688,-2278.8197712304873,-11.114520432516542,-3454.6223203664695,-2660.073400646861,-890.07340064686105,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099]
[]
[null,null,null,null,{"$f":" C_Fin_Synth!E$491","v":"Synthetic index-linked Accretion Interest Paid"},null,{"$f":" C_Fin_Synth!G$491","v":"£'000 "},{"$f":" C_Fin_Synth!H$491","v":"Nominal"},null,{"$f":" C_Fin_Synth!J$491","v":0},{"$f":" C_Fin_Synth!K$491","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Synth!Y$491","v":0},null,{"$f":" C_Fin_Synth!AA$491","v":0},{"$f":" C_Fin_Synth!AB$491","v":0},{"$f":" C_Fin_Synth!AC$491","v":0},{"$f":" C_Fin_Synth!AD$491","v":0},{"$f":" C_Fin_Synth!AE$491","v":0},{"$f":" C_Fin_Synth!AF$491","v":0},{"$f":" C_Fin_Synth!AG$491","v":0},{"$f":" C_Fin_Synth!AH$491","v":0},{"$f":" C_Fin_Synth!AI$491","v":0},{"$f":" C_Fin_Synth!AJ$491","v":0},{"$f":" C_Fin_Synth!AK$491","v":0},{"$f":" C_Fin_Synth!AL$491","v":0},{"$f":" C_Fin_Synth!AM$491","v":0},{"$f":" C_Fin_Synth!AN$491","v":0},{"$f":" C_Fin_Synth!AO$491","v":0},{"$f":" C_Fin_Synth!AP$491","v":0},{"$f":" C_Fin_Synth!AQ$491","v":0},{"$f":" C_Fin_Synth!AR$491","v":0},{"$f":" C_Fin_Synth!AS$491","v":0},{"$f":" C_Fin_Synth!AT$491","v":0},{"$f":" C_Fin_Synth!AU$491","v":0},{"$f":" C_Fin_Synth!AV$491","v":0},{"$f":" C_Fin_Synth!AW$491","v":0},{"$f":" C_Fin_Synth!AX$491","v":0},{"$f":" C_Fin_Synth!AY$491","v":0},{"$f":" C_Fin_Synth!AZ$491","v":0},{"$f":" C_Fin_Synth!BA$491","v":0},{"$f":" C_Fin_Synth!BB$491","v":0},{"$f":" C_Fin_Synth!BC$491","v":0},{"$f":" C_Fin_Synth!BD$491","v":0},{"$f":" C_Fin_Synth!BE$491","v":0},{"$f":" C_Fin_Synth!BF$491","v":0},{"$f":" C_Fin_Synth!BG$491","v":0},{"$f":" C_Fin_Synth!BH$491","v":0},{"$f":" C_Fin_Synth!BI$491","v":0},{"$f":" C_Fin_Synth!BJ$491","v":0}]
[null,null,null,null,{"$f":"C_Financing!E461","v":"Dividends Paid"},null,{"$f":"C_Financing!G461","v":"£'000 "},{"$f":"C_Financing!H461","v":"Nominal"},null,{"$f":"C_Financing!J461","v":0},{"$f":"C_Financing!K461","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y461","v":-1261067.3154523477},null,{"$f":"C_Financing!AA461","v":-71750},{"$f":"C_Financing!AB461","v":-35375},{"$f":"C_Financing!AC461","v":-47750},{"$f":"C_Financing!AD461","v":-56750},{"$f":"C_Financing!AE461","v":-57000},{"$f":"C_Financing!AF461","v":-14250},{"$f":"C_Financing!AG461","v":0},{"$f":"C_Financing!AH461","v":0},{"$f":"C_Financing!AI461","v":0},{"$f":"C_Financing!AJ461","v":0},{"$f":"C_Financing!AK461","v":-35591.000000479493},{"$f":"C_Financing!AL461","v":-35591.000000367902},{"$f":"C_Financing!AM461","v":-53387.000000722823},{"$f":"C_Financing!AN461","v":-749115.71211455984},{"$f":"C_Financing!AO461","v":-58428.100487868214},{"$f":"C_Financing!AP461","v":-46079.502848349235},{"$f":"C_Financing!AQ461","v":0},{"$f":"C_Financing!AR461","v":0},{"$f":"C_Financing!AS461","v":0},{"$f":"C_Financing!AT461","v":0},{"$f":"C_Financing!AU461","v":0},{"$f":"C_Financing!AV461","v":0},{"$f":"C_Financing!AW461","v":0},{"$f":"C_Financing!AX461","v":0},{"$f":"C_Financing!AY461","v":0},{"$f":"C_Financing!AZ461","v":0},{"$f":"C_Financing!BA461","v":0},{"$f":"C_Financing!BB461","v":0},{"$f":"C_Financing!BC461","v":0},{"$f":"C_Financing!BD461","v":0},{"$f":"C_Financing!BE461","v":0},{"$f":"C_Financing!BF461","v":0},{"$f":"C_Financing!BG461","v":0},{"$f":"C_Financing!BH461","v":0},{"$f":"C_Financing!BI461","v":0},{"$f":"C_Financing!BJ461","v":0}]
[]
[null,null,null,null,{"$f":"C_Financing!E691","v":"Total Capital Expenditure - Oceanic"},null,{"$f":"C_Financing!G691","v":"£'000"},{"$f":"C_Financing!H691","v":"Nominal"},null,{"$f":"C_Financing!J691","v":0},{"$f":"C_Financing!K691","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y691","v":0},null,{"$f":"C_Financing!AA691","v":0},{"$f":"C_Financing!AB691","v":0},{"$f":"C_Financing!AC691","v":0},{"$f":"C_Financing!AD691","v":0},{"$f":"C_Financing!AE691","v":0},{"$f":"C_Financing!AF691","v":0},{"$f":"C_Financing!AG691","v":-1025.8822189174493},{"$f":"C_Financing!AH691","v":-3356.6890490148471},{"$f":"C_Financing!AI691","v":-4474.9025200357491},{"$f":"C_Financing!AJ691","v":-4545.7584374086391},{"$f":"C_Financing!AK691","v":-5766.5009573532479},{"$f":"C_Financing!AL691","v":-5719.9997850785976},{"$f":"C_Financing!AM691","v":-5655.4316116603013},{"$f":"C_Financing!AN691","v":0},{"$f":"C_Financing!AO691","v":0},{"$f":"C_Financing!AP691","v":0},{"$f":"C_Financing!AQ691","v":0},{"$f":"C_Financing!AR691","v":0},{"$f":"C_Financing!AS691","v":0},{"$f":"C_Financing!AT691","v":0},{"$f":"C_Financing!AU691","v":0},{"$f":"C_Financing!AV691","v":0},{"$f":"C_Financing!AW691","v":0},{"$f":"C_Financing!AX691","v":0},{"$f":"C_Financing!AY691","v":0},{"$f":"C_Financing!AZ691","v":0},{"$f":"C_Financing!BA691","v":0},{"$f":"C_Financing!BB691","v":0},{"$f":"C_Financing!BC691","v":0},{"$f":"C_Financing!BD691","v":0},{"$f":"C_Financing!BE691","v":0},{"$f":"C_Financing!BF691","v":0},{"$f":"C_Financing!BG691","v":0},{"$f":"C_Financing!BH691","v":0},{"$f":"C_Financing!BI691","v":0},{"$f":"C_Financing!BJ691","v":0}]
[]
[null,null,null,null,{"$f":" C_Fin_Synth!E$154","v":"Synthetic index-linked debt repayments"},null,{"$f":" C_Fin_Synth!G$154","v":"£'000 "},{"$f":" C_Fin_Synth!H$154","v":"Nominal"},null,{"$f":" C_Fin_Synth!J$154","v":0},{"$f":" C_Fin_Synth!K$154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Fin_Synth!Y$154","v":0},null,{"$f":" C_Fin_Synth!AA$154","v":0},{"$f":" C_Fin_Synth!AB$154","v":0},{"$f":" C_Fin_Synth!AC$154","v":0},{"$f":" C_Fin_Synth!AD$154","v":0},{"$f":" C_Fin_Synth!AE$154","v":0},{"$f":" C_Fin_Synth!AF$154","v":0},{"$f":" C_Fin_Synth!AG$154","v":0},{"$f":" C_Fin_Synth!AH$154","v":0},{"$f":" C_Fin_Synth!AI$154","v":0},{"$f":" C_Fin_Synth!AJ$154","v":0},{"$f":" C_Fin_Synth!AK$154","v":0},{"$f":" C_Fin_Synth!AL$154","v":0},{"$f":" C_Fin_Synth!AM$154","v":0},{"$f":" C_Fin_Synth!AN$154","v":0},{"$f":" C_Fin_Synth!AO$154","v":0},{"$f":" C_Fin_Synth!AP$154","v":0},{"$f":" C_Fin_Synth!AQ$154","v":0},{"$f":" C_Fin_Synth!AR$154","v":0},{"$f":" C_Fin_Synth!AS$154","v":0},{"$f":" C_Fin_Synth!AT$154","v":0},{"$f":" C_Fin_Synth!AU$154","v":0},{"$f":" C_Fin_Synth!AV$154","v":0},{"$f":" C_Fin_Synth!AW$154","v":0},{"$f":" C_Fin_Synth!AX$154","v":0},{"$f":" C_Fin_Synth!AY$154","v":0},{"$f":" C_Fin_Synth!AZ$154","v":0},{"$f":" C_Fin_Synth!BA$154","v":0},{"$f":" C_Fin_Synth!BB$154","v":0},{"$f":" C_Fin_Synth!BC$154","v":0},{"$f":" C_Fin_Synth!BD$154","v":0},{"$f":" C_Fin_Synth!BE$154","v":0},{"$f":" C_Fin_Synth!BF$154","v":0},{"$f":" C_Fin_Synth!BG$154","v":0},{"$f":" C_Fin_Synth!BH$154","v":0},{"$f":" C_Fin_Synth!BI$154","v":0},{"$f":" C_Fin_Synth!BJ$154","v":0}]
[null,null,null,null,{"$f":"C_Financing!E723","v":"Net Settlement to Counterparty on Existing Swap"},null,{"$f":"C_Financing!G723","v":"£'000"},{"$f":"C_Financing!H723","v":"Nominal"},null,{"$f":"C_Financing!J723","v":0},{"$f":"C_Financing!K723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y723","v":0},null,{"$f":"C_Financing!AA723","v":-43.478247716031788},{"$f":"C_Financing!AB723","v":-188.40574010280443},{"$f":"C_Financing!AC723","v":-231.8839878188362},{"$f":"C_Financing!AD723","v":-231.8839878188362},{"$f":"C_Financing!AE723","v":-4778.8076721999078},{"$f":"C_Financing!AF723","v":-7080.9718114517409},{"$f":"C_Financing!AG723","v":-50803.348068340107},{"$f":"C_Financing!AH723","v":-56688.763254399179},{"$f":"C_Financing!AI723","v":0},{"$f":"C_Financing!AJ723","v":0},{"$f":"C_Financing!AK723","v":0},{"$f":"C_Financing!AL723","v":0},{"$f":"C_Financing!AM723","v":0},{"$f":"C_Financing!AN723","v":0},{"$f":"C_Financing!AO723","v":0},{"$f":"C_Financing!AP723","v":0},{"$f":"C_Financing!AQ723","v":0},{"$f":"C_Financing!AR723","v":0},{"$f":"C_Financing!AS723","v":0},{"$f":"C_Financing!AT723","v":0},{"$f":"C_Financing!AU723","v":0},{"$f":"C_Financing!AV723","v":0},{"$f":"C_Financing!AW723","v":0},{"$f":"C_Financing!AX723","v":0},{"$f":"C_Financing!AY723","v":0},{"$f":"C_Financing!AZ723","v":0},{"$f":"C_Financing!BA723","v":0},{"$f":"C_Financing!BB723","v":0},{"$f":"C_Financing!BC723","v":0},{"$f":"C_Financing!BD723","v":0},{"$f":"C_Financing!BE723","v":0},{"$f":"C_Financing!BF723","v":0},{"$f":"C_Financing!BG723","v":0},{"$f":"C_Financing!BH723","v":0},{"$f":"C_Financing!BI723","v":0},{"$f":"C_Financing!BJ723","v":0}]
[]
[null,null,null,"Cash outflows - inversed"]
[null,null,null,null,"Share repurchases",null,{"$f":"G437","v":"£'000"},{"$f":"H437","v":"Nominal"},null,{"$f":"J437","v":0},{"$f":"K437","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y437*SignSwitch","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Lease liability",null,{"$f":"G456","v":"£'000 "},{"$f":"H456","v":"Nominal"},{"$f":"I456","v":"CF"},{"$f":"J456","v":0},{"$f":"K456","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y456*SignSwitch","v":78838.100320958241},null,0,0,0,0,0,0,9861.1443021521191,8652.3764643602408,7544.1963600086601,7838.7298413601238,7947.7991401150211,7756.2992239258674,7520.596186731178,7194.2696594576264,6985.4366790205386,3768.8941913955368,3768.3582724313324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance sheet"]
[null,null,null,null,{"$f":"I_Actuals!E63","v":"Other liabilities (actual for historic balances) - Actual"},null,{"$f":"I_Actuals!G63","v":"£'000 "},{"$f":"I_Actuals!H63","v":"Nominal"},{"$f":"I_Actuals!I63","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J63","v":"Balancing Numbers"},{"$f":"I_Actuals!K63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Actuals!Y63","v":-896400.65770409652},null,{"$f":"I_Actuals!AA63","v":-100825.40420746268},{"$f":"I_Actuals!AB63","v":-93039.451348169008},{"$f":"I_Actuals!AC63","v":-154046.91678272304},{"$f":"I_Actuals!AD63","v":-168696.73600000003},{"$f":"I_Actuals!AE63","v":-191478.92174010596},{"$f":"I_Actuals!AF63","v":-188313.2276256358},{"$f":"I_Actuals!AG63","v":0},{"$f":"I_Actuals!AH63","v":0},{"$f":"I_Actuals!AI63","v":0},{"$f":"I_Actuals!AJ63","v":0},{"$f":"I_Actuals!AK63","v":0},{"$f":"I_Actuals!AL63","v":0},{"$f":"I_Actuals!AM63","v":0},{"$f":"I_Actuals!AN63","v":0},{"$f":"I_Actuals!AO63","v":0},{"$f":"I_Actuals!AP63","v":0},{"$f":"I_Actuals!AQ63","v":0},{"$f":"I_Actuals!AR63","v":0},{"$f":"I_Actuals!AS63","v":0},{"$f":"I_Actuals!AT63","v":0},{"$f":"I_Actuals!AU63","v":0},{"$f":"I_Actuals!AV63","v":0},{"$f":"I_Actuals!AW63","v":0},{"$f":"I_Actuals!AX63","v":0},{"$f":"I_Actuals!AY63","v":0},{"$f":"I_Actuals!AZ63","v":0},{"$f":"I_Actuals!BA63","v":0},{"$f":"I_Actuals!BB63","v":0},{"$f":"I_Actuals!BC63","v":0},{"$f":"I_Actuals!BD63","v":0},{"$f":"I_Actuals!BE63","v":0},{"$f":"I_Actuals!BF63","v":0},{"$f":"I_Actuals!BG63","v":0},{"$f":"I_Actuals!BH63","v":0},{"$f":"I_Actuals!BI63","v":0},{"$f":"I_Actuals!BJ63","v":0}]
[null,null,null,null,{"$f":"C_Financing!E465","v":"Cumulative Equity Transfer From Shareholders"},null,{"$f":"C_Financing!G465","v":"£'000 "},{"$f":"C_Financing!H465","v":"Nominal"},null,{"$f":"C_Financing!J465","v":0},{"$f":"C_Financing!K465","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Financing!Y465","v":0},null,{"$f":"C_Financing!AA465*SignSwitch","v":0},{"$f":"C_Financing!AB465*SignSwitch","v":0},{"$f":"C_Financing!AC465*SignSwitch","v":0},{"$f":"C_Financing!AD465*SignSwitch","v":0},{"$f":"C_Financing!AE465*SignSwitch","v":0},{"$f":"C_Financing!AF465*SignSwitch","v":0},{"$f":"C_Financing!AG465*SignSwitch","v":0},{"$f":"C_Financing!AH465*SignSwitch","v":0},{"$f":"C_Financing!AI465*SignSwitch","v":0},{"$f":"C_Financing!AJ465*SignSwitch","v":0},{"$f":"C_Financing!AK465*SignSwitch","v":0},{"$f":"C_Financing!AL465*SignSwitch","v":0},{"$f":"C_Financing!AM465*SignSwitch","v":0},{"$f":"C_Financing!AN465*SignSwitch","v":0},{"$f":"C_Financing!AO465*SignSwitch","v":0},{"$f":"C_Financing!AP465*SignSwitch","v":0},{"$f":"C_Financing!AQ465*SignSwitch","v":0},{"$f":"C_Financing!AR465*SignSwitch","v":0},{"$f":"C_Financing!AS465*SignSwitch","v":0},{"$f":"C_Financing!AT465*SignSwitch","v":0},{"$f":"C_Financing!AU465*SignSwitch","v":0},{"$f":"C_Financing!AV465*SignSwitch","v":0},{"$f":"C_Financing!AW465*SignSwitch","v":0},{"$f":"C_Financing!AX465*SignSwitch","v":0},{"$f":"C_Financing!AY465*SignSwitch","v":0},{"$f":"C_Financing!AZ465*SignSwitch","v":0},{"$f":"C_Financing!BA465*SignSwitch","v":0},{"$f":"C_Financing!BB465*SignSwitch","v":0},{"$f":"C_Financing!BC465*SignSwitch","v":0},{"$f":"C_Financing!BD465*SignSwitch","v":0},{"$f":"C_Financing!BE465*SignSwitch","v":0},{"$f":"C_Financing!BF465*SignSwitch","v":0},{"$f":"C_Financing!BG465*SignSwitch","v":0},{"$f":"C_Financing!BH465*SignSwitch","v":0},{"$f":"C_Financing!BI465*SignSwitch","v":0},{"$f":"C_Financing!BJ465*SignSwitch","v":0}]
[null,null,null,null,{"$f":"C_OtherFin!E56","v":"Retained Earnings c/f"},null,{"$f":"C_OtherFin!G56","v":"£'000 "},{"$f":"C_OtherFin!H56","v":"Nominal"},{"$f":"C_OtherFin!I56","v":"BS"},{"$f":"C_OtherFin!J56","v":0},{"$f":"C_OtherFin!K56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_OtherFin!Y56","v":0},null,{"$f":"C_OtherFin!AA56*SignSwitch","v":-519108.23691708664},{"$f":"C_OtherFin!AB56*SignSwitch","v":-459915.00533335027},{"$f":"C_OtherFin!AC56*SignSwitch","v":-675652.19734684331},{"$f":"C_OtherFin!AD56*SignSwitch","v":-701498.80718426465},{"$f":"C_OtherFin!AE56*SignSwitch","v":-711480.97291739029},{"$f":"C_OtherFin!AF56*SignSwitch","v":-610121.85267830186},{"$f":"C_OtherFin!AG56*SignSwitch","v":-755450.50472188601},{"$f":"C_OtherFin!AH56*SignSwitch","v":-1032262.6129241299},{"$f":"C_OtherFin!AI56*SignSwitch","v":-1149496.2921953804},{"$f":"C_OtherFin!AJ56*SignSwitch","v":-1228088.6245437611},{"$f":"C_OtherFin!AK56*SignSwitch","v":-1352405.1832541183},{"$f":"C_OtherFin!AL56*SignSwitch","v":-1474249.4210936888},{"$f":"C_OtherFin!AM56*SignSwitch","v":-1589802.4070732119},{"$f":"C_OtherFin!AN56*SignSwitch","v":-696957.10083544359},{"$f":"C_OtherFin!AO56*SignSwitch","v":-482603.91377936851},{"$f":"C_OtherFin!AP56*SignSwitch","v":-280105.74493119417},{"$f":"C_OtherFin!AQ56*SignSwitch","v":-65247.581749868958},{"$f":"C_OtherFin!AR56*SignSwitch","v":54717.350384559744},{"$f":"C_OtherFin!AS56*SignSwitch","v":180207.74338545205},{"$f":"C_OtherFin!AT56*SignSwitch","v":445329.31593399879},{"$f":"C_OtherFin!AU56*SignSwitch","v":578079.71942939633},{"$f":"C_OtherFin!AV56*SignSwitch","v":706360.73146138736},{"$f":"C_OtherFin!AW56*SignSwitch","v":827792.10231271281},{"$f":"C_OtherFin!AX56*SignSwitch","v":943005.31828035729},{"$f":"C_OtherFin!AY56*SignSwitch","v":1050901.5704750998},{"$f":"C_OtherFin!AZ56*SignSwitch","v":1153880.1248676274},{"$f":"C_OtherFin!BA56*SignSwitch","v":1252731.1940683783},{"$f":"C_OtherFin!BB56*SignSwitch","v":1344074.0900346681},{"$f":"C_OtherFin!BC56*SignSwitch","v":1445943.3317081262},{"$f":"C_OtherFin!BD56*SignSwitch","v":1551419.6948284912},{"$f":"C_OtherFin!BE56*SignSwitch","v":1655159.8406567061},{"$f":"C_OtherFin!BF56*SignSwitch","v":1765247.1878622023},{"$f":"C_OtherFin!BG56*SignSwitch","v":1881738.6078115758},{"$f":"C_OtherFin!BH56*SignSwitch","v":2005006.6929287773},{"$f":"C_OtherFin!BI56*SignSwitch","v":2135445.721907224},{"$f":"C_OtherFin!BJ56*SignSwitch","v":2273472.9207813614}]
[null,null,null,null,"Synthetic IL debt",null,{"$f":"G480","v":"£'000 "},"Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity",{"$f":"SUM(F481:F483)","v":0},{"$f":"G481","v":"£'000 "},{"$f":"H481","v":"Nominal"},{"$f":"I481","v":"BS"},{"$f":"J481","v":0},{"$f":"K481","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y481:Y483)","v":0},null,-529108.23691708664,-469915.00533335027,-685652.19734684331,-711498.80718426465,-721480.97291739029,-620121.85267830186,-765450.50472188601,-1042262.6129241299,-1159496.2921953804,-1238088.6245437611,-1362405.1832541183,{"$f":"SUM(AL481:AL483)","v":-1484249.4210936888},-1599802.4070732119,-706957.10083544359,-492603.91377936851,-290105.74493119417,-75247.581749868958,44717.350384559744,170207.74338545205,435329.31593399879,568079.71942939633,696360.73146138736,817792.10231271281,933005.31828035729,1040901.5704750998,1143880.1248676274,1242731.1940683783,1334074.0900346681,1435943.3317081262,1541419.6948284912,1645159.8406567061,1755247.1878622023,1871738.6078115758,1995006.6929287773,2125445.721907224,2263472.9207813614]
[null,null,null,null,{"$f":"O_RAB!E$42","v":"UKATS RAB 2 c/f"},null,{"$f":"O_RAB!G$42","v":"£'000 "},{"$f":"O_RAB!H$42","v":"Nominal Y/E"},null,{"$f":"O_RAB!J$42","v":0},{"$f":"O_RAB!K$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y$42","v":0},null,{"$f":"O_RAB!AA$42","v":0},{"$f":"O_RAB!AB$42","v":0},{"$f":"O_RAB!AC$42","v":0},{"$f":"O_RAB!AD$42","v":0},{"$f":"O_RAB!AE$42","v":0},{"$f":"O_RAB!AF$42","v":0},{"$f":"O_RAB!AG$42","v":0},{"$f":"O_RAB!AH$42","v":0},{"$f":"O_RAB!AI$42","v":0},{"$f":"O_RAB!AJ$42","v":0},{"$f":"O_RAB!AK$42","v":0},{"$f":"O_RAB!AL$42","v":0},{"$f":"O_RAB!AM$42","v":0},{"$f":"O_RAB!AN$42","v":0},{"$f":"O_RAB!AO$42","v":0},{"$f":"O_RAB!AP$42","v":0},{"$f":"O_RAB!AQ$42","v":0},{"$f":"O_RAB!AR$42","v":0},{"$f":"O_RAB!AS$42","v":0},{"$f":"O_RAB!AT$42","v":0},{"$f":"O_RAB!AU$42","v":0},{"$f":"O_RAB!AV$42","v":0},{"$f":"O_RAB!AW$42","v":0},{"$f":"O_RAB!AX$42","v":0},{"$f":"O_RAB!AY$42","v":0},{"$f":"O_RAB!AZ$42","v":0},{"$f":"O_RAB!BA$42","v":0},{"$f":"O_RAB!BB$42","v":0},{"$f":"O_RAB!BC$42","v":0},{"$f":"O_RAB!BD$42","v":0},{"$f":"O_RAB!BE$42","v":0},{"$f":"O_RAB!BF$42","v":0},{"$f":"O_RAB!BG$42","v":0},{"$f":"O_RAB!BH$42","v":0},{"$f":"O_RAB!BI$42","v":0},{"$f":"O_RAB!BJ$42","v":0}]
[null,null,null,null,{"$f":"O_RAB!E$57","v":"Oceanic RAB 1 c/f"},null,{"$f":"O_RAB!G$57","v":"£'000 "},{"$f":"O_RAB!H$57","v":"Nominal Y/E"},null,{"$f":"O_RAB!J$57","v":0},{"$f":"O_RAB!K$57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_RAB!Y$57","v":0},null,{"$f":"O_RAB!AA$57","v":34124.027874688145},{"$f":"O_RAB!AB$57","v":35700.887237066672},{"$f":"O_RAB!AC$57","v":38966.144195333625},{"$f":"O_RAB!AD$57","v":40151.794196000141},{"$f":"O_RAB!AE$57","v":44597.235590248136},{"$f":"O_RAB!AF$57","v":39167.566443455034},{"$f":"O_RAB!AG$57","v":37700},{"$f":"O_RAB!AH$57","v":37900},{"$f":"O_RAB!AI$57","v":37947.339999072246},{"$f":"O_RAB!AJ$57","v":31694.359655724791},{"$f":"O_RAB!AK$57","v":31577.09760613622},{"$f":"O_RAB!AL$57","v":32278.320889312559},{"$f":"O_RAB!AM$57","v":32690.551671925212},{"$f":"O_RAB!AN$57","v":26729.47252820828},{"$f":"O_RAB!AO$57","v":25191.339040022256},{"$f":"O_RAB!AP$57","v":23556.129718823009},{"$f":"O_RAB!AQ$57","v":21784.702668085447},{"$f":"O_RAB!AR$57","v":19924.712165100449},{"$f":"O_RAB!AS$57","v":17944.525884474569},{"$f":"O_RAB!AT$57","v":15838.843256881708},{"$f":"O_RAB!AU$57","v":13684.73145658206},{"$f":"O_RAB!AV$57","v":11320.464674851772},{"$f":"O_RAB!AW$57","v":9119.6018608581053},{"$f":"O_RAB!AX$57","v":7229.7636126488396},{"$f":"O_RAB!AY$57","v":5687.5489895148194},{"$f":"O_RAB!AZ$57","v":4638.2853718789611},{"$f":"O_RAB!BA$57","v":4120.4222739350471},{"$f":"O_RAB!BB$57","v":4486.2055042099537},{"$f":"O_RAB!BC$57","v":4235.0355122684405},{"$f":"O_RAB!BD$57","v":4313.3901189411454},{"$f":"O_RAB!BE$57","v":4382.6444977984884},{"$f":"O_RAB!BF$57","v":4465.6320550911878},{"$f":"O_RAB!BG$57","v":4550.944938966004},{"$f":"O_RAB!BH$57","v":4638.6483055004246},{"$f":"O_RAB!BI$57","v":4728.8091364571846},{"$f":"O_RAB!BJ$57","v":4821.4962904403001}]
[]
[null,null,null,"UKATS"]
[null,null,null,"Oceanic"]
[null,null,null,null,"NERL - Oceanic - Capex",null,"£m","2020 CPI","File 14 - Initial Proposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4361729254399593,4.9052679328503395,8.6237858931265592,6.3842053213375163,1.9360271887828606,2,0.98599614248248968,2.893852993678772,5.7073738410097032,6.6060612789627662,5.6271726376807205,2.794036957030027,0.92487447603493433]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E$48","v":"Forecast TSU used for Price Determinations"},null,{"$f":"'C_Determined Costs_UKATS'!G48","v":"# TSUs ('000)"},null,null,{"$f":"'C_Determined Costs_UKATS'!J48","v":0},{"$f":"'C_Determined Costs_UKATS'!K48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y48","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA48","v":10244},{"$f":"'C_Determined Costs_UKATS'!AB48","v":10435},{"$f":"'C_Determined Costs_UKATS'!AC48","v":10583},{"$f":"'C_Determined Costs_UKATS'!AD48","v":10758},{"$f":"'C_Determined Costs_UKATS'!AE48","v":10940},{"$f":"'C_Determined Costs_UKATS'!AF48","v":12647.945},{"$f":"'C_Determined Costs_UKATS'!AG48","v":12891},{"$f":"'C_Determined Costs_UKATS'!AH48","v":13183},{"$f":"'C_Determined Costs_UKATS'!AI48","v":11956},{"$f":"'C_Determined Costs_UKATS'!AJ48","v":12930},{"$f":"'C_Determined Costs_UKATS'!AK48","v":13247},{"$f":"'C_Determined Costs_UKATS'!AL48","v":13490},{"$f":"'C_Determined Costs_UKATS'!AM48","v":13700}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E47","v":"Total Determined Costs (TSU - based) "},null,{"$f":"'C_Determined Costs_UKATS'!G47","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H47","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J47","v":0},{"$f":"'C_Determined Costs_UKATS'!K47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y47","v":10060916.624759775},null,{"$f":"'C_Determined Costs_UKATS'!AA47","v":573441.85844610387},{"$f":"'C_Determined Costs_UKATS'!AB47","v":574822.51611193409},{"$f":"'C_Determined Costs_UKATS'!AC47","v":567447.8997928414},{"$f":"'C_Determined Costs_UKATS'!AD47","v":606675.28226029139},{"$f":"'C_Determined Costs_UKATS'!AE47","v":619122.23958021379},{"$f":"'C_Determined Costs_UKATS'!AF47","v":672108.17072855111},{"$f":"'C_Determined Costs_UKATS'!AG47","v":554159.39924359589},{"$f":"'C_Determined Costs_UKATS'!AH47","v":651074.26734953315},{"$f":"'C_Determined Costs_UKATS'!AI47","v":758911.57686880557},{"$f":"'C_Determined Costs_UKATS'!AJ47","v":770018.79971879441},{"$f":"'C_Determined Costs_UKATS'!AK47","v":696737.90683130675},{"$f":"'C_Determined Costs_UKATS'!AL47","v":720194.95479253109},{"$f":"'C_Determined Costs_UKATS'!AM47","v":729122.11092724348}]
[null,null,null,null,{"$f":"E526","v":"Total Determined Costs (TSU - based) "},{"$f":"INDEX($AA$526:$AM$526, 0, MATCH(E520, $AA$521:$AM$521,0) )","v":651074.26734953315},{"$f":"G526","v":"£'000 "},{"$f":"H526","v":"Nominal"}]
[]
[]
[null,null,null,null,"CSM adjustment (TSU) - Outturn - Active",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA145","v":0},2.1349429962897646,2.1480696860882209,2.1581787500919356,2.1655533816117378,1.5725413182204697,7.9937661107007694,8.763469890531935,9.1515062925344548,7.7898393842788556,4.7363740133098577,4.6871643182032843,4.683463766457213]
[null,null,null,null,"Financial Incentives FI t  (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA146","v":-0.97346099979079426},5.6815003895661436,4.5814292404098289,-0.41278234622380128,2.52599214715466,-0.26110095378735437,0.16557379287459978,0,0,0,0,0,0]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA151","v":0},0,0,0,-39.818552817559684,-0.36478532116491724,-2.6466418878361857,4.9378998622124399,0,0,0,0,0]
[null,null,null,null,"Restructuring Costs ReS t (TSU)",{"$f":"INDEX(AA539:AM539, 0, MATCH($E$520, $AA$521:$AM$521,0) ) * _OneK","v":0},"£'000",{"$f":"H539","v":"Nominal"}]
[null,null,null,null,"Pre2011 t (TSU)",{"$f":"INDEX(AA544:AM544, 0, MATCH($E$520, $AA$521:$AM$521,0) ) * _OneK","v":0},"£'000","Nominal"]
[null,null,null,null,"VFR t (TSU)",{"$f":"INDEX(AA545:AM545, 0, MATCH($E$520, $AA$521:$AM$521,0) ) * _OneK","v":0},"£'000","Nominal"]
[null,null,null,null,"TVAR t (TSU)",{"$f":"INDEX(AA549:AM549, 0, MATCH($E$520, $AA$521:$AM$521,0) ) * _OneK","v":-37754.329583801802},"£'000","Nominal"]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E$48","v":"Forecast TSU used for Price Determinations"},null,{"$f":"'C_Determined Costs_UKATS'!G48","v":"# TSUs ('000)"},null,null,{"$f":"'C_Determined Costs_UKATS'!J48","v":0},{"$f":"'C_Determined Costs_UKATS'!K48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!Y48","v":0},null,{"$f":"'C_Determined Costs_UKATS'!AA48","v":10244},{"$f":"'C_Determined Costs_UKATS'!AB48","v":10435},{"$f":"'C_Determined Costs_UKATS'!AC48","v":10583},{"$f":"'C_Determined Costs_UKATS'!AD48","v":10758},{"$f":"'C_Determined Costs_UKATS'!AE48","v":10940},{"$f":"'C_Determined Costs_UKATS'!AF48","v":12647.945},{"$f":"'C_Determined Costs_UKATS'!AG48","v":12891},{"$f":"'C_Determined Costs_UKATS'!AH48","v":13183},{"$f":"'C_Determined Costs_UKATS'!AI48","v":11956},{"$f":"'C_Determined Costs_UKATS'!AJ48","v":12930},{"$f":"'C_Determined Costs_UKATS'!AK48","v":13247},{"$f":"'C_Determined Costs_UKATS'!AL48","v":13490},{"$f":"'C_Determined Costs_UKATS'!AM48","v":13700}]
[null,null,null,null,{"$f":"E570","v":"Total Determined Costs (TSU - based) "},{"$f":"INDEX($AA$570:$AM$570, 0, MATCH($E$564, $AA$565:$AM$565,0) )","v":758911.57686880557},{"$f":"G570","v":"£'000 "},{"$f":"H570","v":"Nominal"}]
[]
[]
[null,null,null,null,{"$f":"E580 & \" - \" & E564","v":"Total Traffic Risk Share (t) (TSU) - 2023"},{"$f":"INDEX($AA$580:$AM$580, 0, MATCH($E$564, $AA$565:$AM$565,0) ) * 1000","v":24929.271489367122},"£'000","Nominal"]
[null,null,null,null,"Restructuring Costs ReS t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA143","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA144","v":28.684332044731498},32.125108453515644,0,-9.1420422196480029,-40.162648210605951,-52.058524075438875,-62.084313388410344,0,24.929271489367121,18.063629153141708,151.85451401245285,141.16367364776252,159.55409789316008]
[null,null,null,null,"VFR t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AA149","v":-0.67148450616394351},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E584 & \" - \" & $E$564","v":"INF - year (t) (TSU) - 2023"},{"$f":"INDEX(AA584:AM584, 0, MATCH($E$564, $AA$565:$AM$565,0) ) * _OneK","v":-3964.3440236690931},"£'000",{"$f":"H584","v":"Nominal"}]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU) - 2023",{"$f":"INDEX(AA586:AM586, 0, MATCH($E$564, $AA$565:$AM$565,0) ) * _OneK","v":24929.271489367122},"£'000","Nominal"]
[null,null,null,null,"Modulation MOD t (TSU) - 2023",{"$f":"INDEX(AA589:AM589, 0, MATCH($E$564, $AA$565:$AM$565,0) ) * _OneK","v":0},"£'000","Nominal"]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU) - 2023",{"$f":"INDEX(AA594:AM594, 0, MATCH($E$564, $AA$565:$AM$565,0) ) * _OneK","v":-5462.5367855259528},"£'000","Nominal"]
[]
[null,null,null,null,"Implied DC for 2020",{"$f":"F613 * F614","v":688739.42299999995},"£'000","Nominal"]
[]
[null,null,null,null,{"$f":"E523","v":"Forecast TSU used for Price Determinations - 2022"},{"$f":"F523","v":13183},{"$f":"G523","v":"# TSUs ('000)"}]
[null,null,null,null,{"$f":"E531","v":"Forecast TSU used for Price Determinations - 2022"},{"$f":"F531","v":13183},{"$f":"G531","v":"# TSUs ('000)"}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E55","v":"INF - year (t) (CSU)"},{"$f":"F550","v":-7950.5106931054961},"£'000","Nominal"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E58","v":"Non-RP3 Traffic Risk Share (t) (CSU)"},0,"£'000","Nominal"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E61","v":"Modulation MOD t (CSU)"},0,"£'000","Nominal"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E66","v":"INEA Funding (Cash Condition 21) (CSU)"},-29705.7816564276,"£'000","Nominal"]
[null,null,null,"5: Unit Price Calculation"]
[null,null,null,null,{"$f":"\"Unit Price - \" & $E$520","v":"Unit Price - 2022"},{"$f":"F646 / F647","v":47.56354174462637},"£ / TSUs","Nominal"]
[]
[null,null,null,null,"Check - 2022 Unit Rate Buildup",{"$f":"IF(ABS(F654) < CheckTOL, 0,1)","v":0},"check"]
[null,null,"B: Change in Determined Cost"]
[null,null,null,"1: 2022 Total Determined Costs"]
[]
[]
[null,null,null,null,"Determined Cost Revenue (t) - Forecast Traffic (TSU)",{"$f":"F672 * F673","v":836795.86131327064},"£'000",{"$f":"H578","v":"Nominal"}]
[]
[null,null,null,null,{"$f":"E551","v":"Restructuring Costs ReS t (TSU)"},0,"£'000","Nominal"]
[null,null,null,null,"Pre2011 t (TSU)",0,"£'000","Nominal"]
[null,null,null,null,"TVAR t (TSU)",-37754.329583801802,"£'000","Nominal"]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E68","v":"Eurocontrol Revenue (Regulated) - forecast received before traffic adjustment"},{"$f":"SUM(F677:F689)","v":775086.60913268011},"£'000","Nominal"]
[null,null,null,null,{"$f":"E$523","v":"Forecast TSU used for Price Determinations - 2022"},{"$f":"F$523","v":13183},{"$f":"G$523","v":"# TSUs ('000)"}]
[]
[null,null,null,null,{"$f":"E615","v":"Implied DC for 2020"},{"$f":"F615","v":688739.42299999995},{"$f":"G615","v":"£'000"},"Nominal"]
[null,null,"C: Change in TRS recovery"]
[null,null,null,{"$f":"D676","v":"4: Revenue Adjustments"}]
[null,null,null,null,{"$f":"E681","v":"CSM adjustment (TSU) - Outturn - Active"},8763.4698905319347,"£'000","Nominal"]
[null,null,null,null,"Pre2011 t (TSU)",0,"£'000","Nominal"]
[null,null,null,null,"Customer Discount CD t (TSU)",0,"£'000","Nominal"]
[]
[null,null,null,null,{"$f":"\"Unit Price - \" & $E$520","v":"Unit Price - 2022"},{"$f":"F727 / F728","v":60.685419147542078},"£ / TSUs","Nominal"]
[null,null,null,null,{"$f":"E729 & \" - after new TRS\"","v":"Unit Price - 2022 - after new TRS"},{"$f":"F729","v":60.685419147542078},{"$f":"G729","v":"£ / TSUs"},{"$f":"H729","v":"Nominal"}]
[]
[]
[null,null,null,"3: DC x Forecasted CSUs"]
[null,null,null,{"$f":"D709","v":"4: Revenue Adjustments"}]
[null,null,null,null,{"$f":"E710","v":"Determined Cost Revenue (t) - Forecast Traffic (TSU)"},{"$f":"F745","v":836795.86131327064},{"$f":"G710","v":"£'000"},{"$f":"H710","v":"Nominal"}]
[null,null,null,null,"Financial Incentives FI t  (TSU) - 2023",0,"£'000","Nominal"]
[null,null,null,null,"Customer Discount CD t (TSU) - 2023",0,"£'000","Nominal"]
[]
[]
[null,null,null,null,"Unit Price - after Other Revenue Adjustments",{"$f":"F766 / F767","v":62.472882616105771},"£ / TSUs","Nominal"]
[]
[null,null,null,null,{"$f":"\"Other Revenue Adjustments - \" & E520","v":"Other Revenue Adjustments - 2022"},{"$f":"SUM(F711:F722) - F713","v":-61709.252180590527},"£'000","Nominal"]
[]
[null,null,null,null,{"$f":"E567","v":"Forecast TSU used for Price Determinations - 2023"},{"$f":"F567","v":11956},{"$f":"G567","v":"# TSUs ('000)"}]
[null,null,null,null,{"$f":"E750","v":"INF - year (t) (TSU) - 2023"},-3964.3440236690931,"£'000",{"$f":"H750","v":"Nominal"}]
[null,null,null,null,"Financial Incentives FI t  (TSU) - 2023",0,"£'000","Nominal"]
[null,null,null,null,"Modulation MOD t (TSU) - 2023",0,"£'000","Nominal"]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU) - 2023",-5462.5367855259528,"£'000","Nominal"]
[]
[]
[null,null,null,"Movement"]
[]
[null,null,null,null,{"$f":"E567","v":"Forecast TSU used for Price Determinations - 2023"},{"$f":"F567","v":11956},{"$f":"G567","v":"# TSUs ('000)"}]
[null,null,null,null,{"$f":"E578","v":"Unit rate"},{"$f":"F578","v":62.37},{"$f":"G578","v":"£ / TSU"},{"$f":"H578","v":"Nominal"}]
[null,null,null,null,"Variance",{"$f":"F821 - F822","v":5.9247719264021725E-7}]
[null,null,null,null,{"$f":"E817","v":"Forecast TSU used for Price Determinations - 2023"},{"$f":"F817","v":11956},{"$f":"G817","v":"# TSUs ('000)"}]
[null,null,null,"A",{"$f":"E652","v":"Unit Price - 2022"},{"$f":"F652","v":47.56354174462637},{"$f":"G652","v":"£ / TSUs"},{"$f":"H652","v":"Nominal"}]
[null,null,null,null,{"$f":"E777","v":"Other Revenue Adjustments Movement"},{"$f":"F777","v":23564.130906075239},{"$f":"G777","v":"£'000"},{"$f":"H777","v":"Nominal"}]
[null,null,null,null,{"$f":"E811","v":"Movement in CSUs"},{"$f":"F811","v":-1227},{"$f":"G811","v":"# CSUs ('000)"}]
[null,null,null,"F",{"$f":"E818","v":"Unit Price - 2023"},{"$f":"F818","v":62.37000059247719},{"$f":"G818","v":"£ / TSUs"},{"$f":"H818","v":"Nominal"}]
[null,null,null,"B",{"$f":"E696","v":"Unit Price - 2022 - after change in DC"},{"$f":"F696","v":58.794402573972548},{"$f":"G696","v":"£ / TSUs"},{"$f":"H696","v":"Nominal"}]
[null,null,null,"F",{"$f":"E818","v":"Unit Price - 2023"},{"$f":"F818","v":62.37000059247719},{"$f":"G818","v":"£ / TSUs"},{"$f":"H818","v":"Nominal"}]
[]
[null,null,null,null,"Change in TSUs (for Unit Price)",{"$f":"F851 - F850","v":5.8050512574504651},"£ / TSUs","Nominal"]
[null,null,null,"Cost of Capital"]
["Unit Rate"]
[]
[null,null,null,"2 - UKATS Unit charges tables"]
[null,null,null,null,{"$f":"C_Output_Staging!E143","v":"Restructuring Costs ReS t (CSU)"},null,{"$f":"C_Output_Staging!G143","v":"£m"},{"$f":"C_Output_Staging!H143","v":"Nominal"},null,{"$f":"C_Output_Staging!J143","v":0},{"$f":"C_Output_Staging!K143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y143","v":0},null,{"$f":"C_Output_Staging!AA143","v":0},{"$f":"C_Output_Staging!AB143","v":0},{"$f":"C_Output_Staging!AC143","v":0},{"$f":"C_Output_Staging!AD143","v":0},{"$f":"C_Output_Staging!AE143","v":0},{"$f":"C_Output_Staging!AF143","v":0},{"$f":"C_Output_Staging!AG143","v":0},{"$f":"C_Output_Staging!AH143","v":0},{"$f":"C_Output_Staging!AI143","v":0},{"$f":"C_Output_Staging!AJ143","v":0},{"$f":"C_Output_Staging!AK143","v":0},{"$f":"C_Output_Staging!AL143","v":0},{"$f":"C_Output_Staging!AM143","v":0},{"$f":"C_Output_Staging!AN143","v":0},{"$f":"C_Output_Staging!AO143","v":0},{"$f":"C_Output_Staging!AP143","v":0},{"$f":"C_Output_Staging!AQ143","v":0},{"$f":"C_Output_Staging!AR143","v":0},{"$f":"C_Output_Staging!AS143","v":0},{"$f":"C_Output_Staging!AT143","v":0},{"$f":"C_Output_Staging!AU143","v":0},{"$f":"C_Output_Staging!AV143","v":0},{"$f":"C_Output_Staging!AW143","v":0},{"$f":"C_Output_Staging!AX143","v":0},{"$f":"C_Output_Staging!AY143","v":0},{"$f":"C_Output_Staging!AZ143","v":0},{"$f":"C_Output_Staging!BA143","v":0},{"$f":"C_Output_Staging!BB143","v":0},{"$f":"C_Output_Staging!BC143","v":0},{"$f":"C_Output_Staging!BD143","v":0},{"$f":"C_Output_Staging!BE143","v":0},{"$f":"C_Output_Staging!BF143","v":0},{"$f":"C_Output_Staging!BG143","v":0},{"$f":"C_Output_Staging!BH143","v":0},{"$f":"C_Output_Staging!BI143","v":0},{"$f":"C_Output_Staging!BJ143","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E148","v":"Modulation MOD t (CSU)"},null,{"$f":"C_Output_Staging!G148","v":"£m"},{"$f":"C_Output_Staging!H148","v":"Nominal"},null,{"$f":"C_Output_Staging!J148","v":0},{"$f":"C_Output_Staging!K148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y148","v":0},null,{"$f":"C_Output_Staging!AA148","v":0},{"$f":"C_Output_Staging!AB148","v":0},{"$f":"C_Output_Staging!AC148","v":0},{"$f":"C_Output_Staging!AD148","v":0},{"$f":"C_Output_Staging!AE148","v":0},{"$f":"C_Output_Staging!AF148","v":0},{"$f":"C_Output_Staging!AG148","v":0},{"$f":"C_Output_Staging!AH148","v":0},{"$f":"C_Output_Staging!AI148","v":0},{"$f":"C_Output_Staging!AJ148","v":0},{"$f":"C_Output_Staging!AK148","v":0},{"$f":"C_Output_Staging!AL148","v":0},{"$f":"C_Output_Staging!AM148","v":0},{"$f":"C_Output_Staging!AN148","v":0},{"$f":"C_Output_Staging!AO148","v":0},{"$f":"C_Output_Staging!AP148","v":0},{"$f":"C_Output_Staging!AQ148","v":0},{"$f":"C_Output_Staging!AR148","v":0},{"$f":"C_Output_Staging!AS148","v":0},{"$f":"C_Output_Staging!AT148","v":0},{"$f":"C_Output_Staging!AU148","v":0},{"$f":"C_Output_Staging!AV148","v":0},{"$f":"C_Output_Staging!AW148","v":0},{"$f":"C_Output_Staging!AX148","v":0},{"$f":"C_Output_Staging!AY148","v":0},{"$f":"C_Output_Staging!AZ148","v":0},{"$f":"C_Output_Staging!BA148","v":0},{"$f":"C_Output_Staging!BB148","v":0},{"$f":"C_Output_Staging!BC148","v":0},{"$f":"C_Output_Staging!BD148","v":0},{"$f":"C_Output_Staging!BE148","v":0},{"$f":"C_Output_Staging!BF148","v":0},{"$f":"C_Output_Staging!BG148","v":0},{"$f":"C_Output_Staging!BH148","v":0},{"$f":"C_Output_Staging!BI148","v":0},{"$f":"C_Output_Staging!BJ148","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E149","v":"Pre2011 t (CSU)"},null,{"$f":"C_Output_Staging!G149","v":"£m"},{"$f":"C_Output_Staging!H149","v":"Nominal"},null,{"$f":"C_Output_Staging!J149","v":0},{"$f":"C_Output_Staging!K149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y149","v":0},null,{"$f":"C_Output_Staging!AA149","v":0},{"$f":"C_Output_Staging!AB149","v":0},{"$f":"C_Output_Staging!AC149","v":0},{"$f":"C_Output_Staging!AD149","v":0},{"$f":"C_Output_Staging!AE149","v":0},{"$f":"C_Output_Staging!AF149","v":0},{"$f":"C_Output_Staging!AG149","v":0},{"$f":"C_Output_Staging!AH149","v":0},{"$f":"C_Output_Staging!AI149","v":0},{"$f":"C_Output_Staging!AJ149","v":0},{"$f":"C_Output_Staging!AK149","v":0},{"$f":"C_Output_Staging!AL149","v":0},{"$f":"C_Output_Staging!AM149","v":0},{"$f":"C_Output_Staging!AN149","v":0},{"$f":"C_Output_Staging!AO149","v":0},{"$f":"C_Output_Staging!AP149","v":0},{"$f":"C_Output_Staging!AQ149","v":0},{"$f":"C_Output_Staging!AR149","v":0},{"$f":"C_Output_Staging!AS149","v":0},{"$f":"C_Output_Staging!AT149","v":0},{"$f":"C_Output_Staging!AU149","v":0},{"$f":"C_Output_Staging!AV149","v":0},{"$f":"C_Output_Staging!AW149","v":0},{"$f":"C_Output_Staging!AX149","v":0},{"$f":"C_Output_Staging!AY149","v":0},{"$f":"C_Output_Staging!AZ149","v":0},{"$f":"C_Output_Staging!BA149","v":0},{"$f":"C_Output_Staging!BB149","v":0},{"$f":"C_Output_Staging!BC149","v":0},{"$f":"C_Output_Staging!BD149","v":0},{"$f":"C_Output_Staging!BE149","v":0},{"$f":"C_Output_Staging!BF149","v":0},{"$f":"C_Output_Staging!BG149","v":0},{"$f":"C_Output_Staging!BH149","v":0},{"$f":"C_Output_Staging!BI149","v":0},{"$f":"C_Output_Staging!BJ149","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E153","v":"INEA Funding (Cash Condition 21) (CSU)"},null,{"$f":"C_Output_Staging!G153","v":"£m"},{"$f":"C_Output_Staging!H153","v":"Nominal"},null,{"$f":"C_Output_Staging!J153","v":0},{"$f":"C_Output_Staging!K153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y153","v":-52.41056091151119},null,{"$f":"C_Output_Staging!AA153","v":0},{"$f":"C_Output_Staging!AB153","v":0},{"$f":"C_Output_Staging!AC153","v":0.60176683022743105},{"$f":"C_Output_Staging!AD153","v":-2.782332185340767},{"$f":"C_Output_Staging!AE153","v":0.63978386446879631},{"$f":"C_Output_Staging!AF153","v":4.0038498019607509},{"$f":"C_Output_Staging!AG153","v":-10.059806293739776},{"$f":"C_Output_Staging!AH153","v":-29.383554031693535},{"$f":"C_Output_Staging!AI153","v":-5.3940037880494645},{"$f":"C_Output_Staging!AJ153","v":-3.0055461491752267},{"$f":"C_Output_Staging!AK153","v":-7.0307189601694029},{"$f":"C_Output_Staging!AL153","v":0},{"$f":"C_Output_Staging!AM153","v":0},{"$f":"C_Output_Staging!AN153","v":0},{"$f":"C_Output_Staging!AO153","v":0},{"$f":"C_Output_Staging!AP153","v":0},{"$f":"C_Output_Staging!AQ153","v":0},{"$f":"C_Output_Staging!AR153","v":0},{"$f":"C_Output_Staging!AS153","v":0},{"$f":"C_Output_Staging!AT153","v":0},{"$f":"C_Output_Staging!AU153","v":0},{"$f":"C_Output_Staging!AV153","v":0},{"$f":"C_Output_Staging!AW153","v":0},{"$f":"C_Output_Staging!AX153","v":0},{"$f":"C_Output_Staging!AY153","v":0},{"$f":"C_Output_Staging!AZ153","v":0},{"$f":"C_Output_Staging!BA153","v":0},{"$f":"C_Output_Staging!BB153","v":0},{"$f":"C_Output_Staging!BC153","v":0},{"$f":"C_Output_Staging!BD153","v":0},{"$f":"C_Output_Staging!BE153","v":0},{"$f":"C_Output_Staging!BF153","v":0},{"$f":"C_Output_Staging!BG153","v":0},{"$f":"C_Output_Staging!BH153","v":0},{"$f":"C_Output_Staging!BI153","v":0},{"$f":"C_Output_Staging!BJ153","v":0}]
[null,null,null,null,"Unit rate (CSUs)",null,"£ / CSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( AA888 * 1000 )  / MAX(AA890, 1)","v":63.585949229295657},{"$f":"( AB888 * 1000 )  / MAX(AB890, 1)","v":63.58389596980296},56.008328124148605,51.947808836512628,44.530346288849522,48.262579446002476,47.102077140757416,47.563874551435475,62.369538147581892,63.808706848024983,63.879902453494402,64.199095578828249,65.208741246577318,7.9317674082119778,8.1473710321746218,8.2256752471137951,8.4342944813682639,8.6246248907470271,8.852371736694184E-2,-5.8954027780991229E-2,-5.7515051838415619E-2,-2.988092118431104E-2,-2.5814839158199439E-17,-2.6538175687986945E-17,-2.7281780240058807E-17,-2.8046220728118243E-17,-2.8832080978914661E-17,-2.96399611781301E-17,-3.0470478328759554E-17,-3.1324266722335125E-17,-3.220197842335401E-17,-3.3104283767280316E-17,-3.40318718725008E-17,-3.4985451166625872E-17,-3.5965749927537576E-17,-3.6973516839597822E-17]
[null,null,null,null,"Annual CPI Growth for calendar year t - forecasts only",0,{"$f":"G112","v":"Index"},{"$f":"H112","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,{"$f":"AF112","v":1},1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,{"$f":"E22 & \" - deflated\"","v":" - deflated"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA874 / AA$896","v":590.9644346483866},589.69317256535203,590.95703461783899,581.88781368703962,571.79079632688558,670.72736609861772,649.95456561906178,608.98372293071179,631.15054643702035,635.55552086447574,574.56836136672712,591.08178017115256,589.24479212054837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Use CAA Input Instead of Actual for 2020? - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA878 / AA$896","v":28.684332044731498},32.125108453515644,0,-9.1420422196480029,-40.162648210605951,-52.058524075438875,-59.845363354115761,0,-56.877224962512443,-62.986989458112788,46.58942377707821,35.69176113197522,47.662043608608549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Actual Flights + Forecast flights - labels - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA883 / AA$896","v":-0.67148450616394351},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast period flags - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA887 / AA$896","v":0.66586360918391962},3.4110693613418861,0,0,0,0,13.119464541790745,-33.382396039636504,-31.49446168862363,-9.1751450846962115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total DC (Deflated)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA898:AA910)","v":642.86822323901515},{"$f":"SUM(AB898:AB910)","v":654.99198861470438},585.24359573071195,551.9051845512339,481.20492015293877,603.46781269300072,585.2956460698972,554.42425235748169,542.54525163090761,603.07806286411551,619.199337298719,630.62041274444118,640.69180710759122,4.1923774698137688,4.1717966854951127,2.6376219790097939,2.4421027289815065,2.000584734805428,0.89251228562370022,-0.5851822369809585,-0.56205945968315874,-0.28748674187027584,-2.445211082109835E-16,-2.4748055983736353E-16,-2.504758298599262E-16,-2.5350735179057387E-16,-2.565755643880261E-16,-2.5968091172132195E-16,-2.6282384323409113E-16,-2.6600481380960269E-16,-2.6922428383660123E-16,-2.7248271927594081E-16,-2.7578059172802319E-16,-2.7911837850105446E-16,-2.8249656268012656E-16,-2.8591563319713523E-16]
[null,"TSUs"]
[null,null,null,null,{"$f":"C_Output_Staging!E194","v":"INF - year (t) (TSU)"},null,{"$f":"C_Output_Staging!G194","v":"£'000"},{"$f":"C_Output_Staging!H194","v":"Nominal"},null,{"$f":"C_Output_Staging!J194","v":0},{"$f":"C_Output_Staging!K194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y194","v":1857.6652172255344},null,{"$f":"C_Output_Staging!AA194","v":24198.538442667774},{"$f":"C_Output_Staging!AB194","v":21946.194848638897},{"$f":"C_Output_Staging!AC194","v":-13044.704643852627},{"$f":"C_Output_Staging!AD194","v":-19803.651134685013},{"$f":"C_Output_Staging!AE194","v":-15936.004539016265},{"$f":"C_Output_Staging!AF194","v":-12928.385729968595},{"$f":"C_Output_Staging!AG194","v":-13958.111594823262},{"$f":"C_Output_Staging!AH194","v":-7950.5106931054961},{"$f":"C_Output_Staging!AI194","v":-3964.3440236690931},{"$f":"C_Output_Staging!AJ194","v":43298.644285039212},{"$f":"C_Output_Staging!AK194","v":0},{"$f":"C_Output_Staging!AL194","v":0},{"$f":"C_Output_Staging!AM194","v":0},{"$f":"C_Output_Staging!AN194","v":0},{"$f":"C_Output_Staging!AO194","v":0},{"$f":"C_Output_Staging!AP194","v":0},{"$f":"C_Output_Staging!AQ194","v":0},{"$f":"C_Output_Staging!AR194","v":0},{"$f":"C_Output_Staging!AS194","v":0},{"$f":"C_Output_Staging!AT194","v":0},{"$f":"C_Output_Staging!AU194","v":0},{"$f":"C_Output_Staging!AV194","v":0},{"$f":"C_Output_Staging!AW194","v":0},{"$f":"C_Output_Staging!AX194","v":0},{"$f":"C_Output_Staging!AY194","v":0},{"$f":"C_Output_Staging!AZ194","v":0},{"$f":"C_Output_Staging!BA194","v":0},{"$f":"C_Output_Staging!BB194","v":0},{"$f":"C_Output_Staging!BC194","v":0},{"$f":"C_Output_Staging!BD194","v":0},{"$f":"C_Output_Staging!BE194","v":0},{"$f":"C_Output_Staging!BF194","v":0},{"$f":"C_Output_Staging!BG194","v":0},{"$f":"C_Output_Staging!BH194","v":0},{"$f":"C_Output_Staging!BI194","v":0},{"$f":"C_Output_Staging!BJ194","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E199","v":"Modulation MOD t (TSU)"},null,{"$f":"C_Output_Staging!G199","v":"£'000"},{"$f":"C_Output_Staging!H199","v":"Nominal"},null,{"$f":"C_Output_Staging!J199","v":0},{"$f":"C_Output_Staging!K199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y199","v":0},null,{"$f":"C_Output_Staging!AA199","v":0},{"$f":"C_Output_Staging!AB199","v":0},{"$f":"C_Output_Staging!AC199","v":0},{"$f":"C_Output_Staging!AD199","v":0},{"$f":"C_Output_Staging!AE199","v":0},{"$f":"C_Output_Staging!AF199","v":0},{"$f":"C_Output_Staging!AG199","v":0},{"$f":"C_Output_Staging!AH199","v":0},{"$f":"C_Output_Staging!AI199","v":0},{"$f":"C_Output_Staging!AJ199","v":0},{"$f":"C_Output_Staging!AK199","v":0},{"$f":"C_Output_Staging!AL199","v":0},{"$f":"C_Output_Staging!AM199","v":0},{"$f":"C_Output_Staging!AN199","v":0},{"$f":"C_Output_Staging!AO199","v":0},{"$f":"C_Output_Staging!AP199","v":0},{"$f":"C_Output_Staging!AQ199","v":0},{"$f":"C_Output_Staging!AR199","v":0},{"$f":"C_Output_Staging!AS199","v":0},{"$f":"C_Output_Staging!AT199","v":0},{"$f":"C_Output_Staging!AU199","v":0},{"$f":"C_Output_Staging!AV199","v":0},{"$f":"C_Output_Staging!AW199","v":0},{"$f":"C_Output_Staging!AX199","v":0},{"$f":"C_Output_Staging!AY199","v":0},{"$f":"C_Output_Staging!AZ199","v":0},{"$f":"C_Output_Staging!BA199","v":0},{"$f":"C_Output_Staging!BB199","v":0},{"$f":"C_Output_Staging!BC199","v":0},{"$f":"C_Output_Staging!BD199","v":0},{"$f":"C_Output_Staging!BE199","v":0},{"$f":"C_Output_Staging!BF199","v":0},{"$f":"C_Output_Staging!BG199","v":0},{"$f":"C_Output_Staging!BH199","v":0},{"$f":"C_Output_Staging!BI199","v":0},{"$f":"C_Output_Staging!BJ199","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E200","v":"Pre2011 t (TSU)"},null,{"$f":"C_Output_Staging!G200","v":"£'000"},{"$f":"C_Output_Staging!H200","v":"Nominal"},null,{"$f":"C_Output_Staging!J200","v":0},{"$f":"C_Output_Staging!K200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y200","v":0},null,{"$f":"C_Output_Staging!AA200","v":0},{"$f":"C_Output_Staging!AB200","v":0},{"$f":"C_Output_Staging!AC200","v":0},{"$f":"C_Output_Staging!AD200","v":0},{"$f":"C_Output_Staging!AE200","v":0},{"$f":"C_Output_Staging!AF200","v":0},{"$f":"C_Output_Staging!AG200","v":0},{"$f":"C_Output_Staging!AH200","v":0},{"$f":"C_Output_Staging!AI200","v":0},{"$f":"C_Output_Staging!AJ200","v":0},{"$f":"C_Output_Staging!AK200","v":0},{"$f":"C_Output_Staging!AL200","v":0},{"$f":"C_Output_Staging!AM200","v":0},{"$f":"C_Output_Staging!AN200","v":0},{"$f":"C_Output_Staging!AO200","v":0},{"$f":"C_Output_Staging!AP200","v":0},{"$f":"C_Output_Staging!AQ200","v":0},{"$f":"C_Output_Staging!AR200","v":0},{"$f":"C_Output_Staging!AS200","v":0},{"$f":"C_Output_Staging!AT200","v":0},{"$f":"C_Output_Staging!AU200","v":0},{"$f":"C_Output_Staging!AV200","v":0},{"$f":"C_Output_Staging!AW200","v":0},{"$f":"C_Output_Staging!AX200","v":0},{"$f":"C_Output_Staging!AY200","v":0},{"$f":"C_Output_Staging!AZ200","v":0},{"$f":"C_Output_Staging!BA200","v":0},{"$f":"C_Output_Staging!BB200","v":0},{"$f":"C_Output_Staging!BC200","v":0},{"$f":"C_Output_Staging!BD200","v":0},{"$f":"C_Output_Staging!BE200","v":0},{"$f":"C_Output_Staging!BF200","v":0},{"$f":"C_Output_Staging!BG200","v":0},{"$f":"C_Output_Staging!BH200","v":0},{"$f":"C_Output_Staging!BI200","v":0},{"$f":"C_Output_Staging!BJ200","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E205","v":"TVAR t (TSU)"},null,{"$f":"C_Output_Staging!G205","v":"£'000"},{"$f":"C_Output_Staging!H205","v":"Nominal"},null,{"$f":"C_Output_Staging!J205","v":0},{"$f":"C_Output_Staging!K205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y205","v":-69053.160141164932},null,{"$f":"C_Output_Staging!AA205","v":665.86360918391961},{"$f":"C_Output_Staging!AB205","v":3411.0693613418862},{"$f":"C_Output_Staging!AC205","v":0},{"$f":"C_Output_Staging!AD205","v":0},{"$f":"C_Output_Staging!AE205","v":0},{"$f":"C_Output_Staging!AF205","v":0},{"$f":"C_Output_Staging!AG205","v":13610.293303443652},{"$f":"C_Output_Staging!AH205","v":-37754.329583801802},{"$f":"C_Output_Staging!AI205","v":-37869.746757854693},{"$f":"C_Output_Staging!AJ205","v":-11116.310073477893},{"$f":"C_Output_Staging!AK205","v":0},{"$f":"C_Output_Staging!AL205","v":0},{"$f":"C_Output_Staging!AM205","v":0},{"$f":"C_Output_Staging!AN205","v":0},{"$f":"C_Output_Staging!AO205","v":0},{"$f":"C_Output_Staging!AP205","v":0},{"$f":"C_Output_Staging!AQ205","v":0},{"$f":"C_Output_Staging!AR205","v":0},{"$f":"C_Output_Staging!AS205","v":0},{"$f":"C_Output_Staging!AT205","v":0},{"$f":"C_Output_Staging!AU205","v":0},{"$f":"C_Output_Staging!AV205","v":0},{"$f":"C_Output_Staging!AW205","v":0},{"$f":"C_Output_Staging!AX205","v":0},{"$f":"C_Output_Staging!AY205","v":0},{"$f":"C_Output_Staging!AZ205","v":0},{"$f":"C_Output_Staging!BA205","v":0},{"$f":"C_Output_Staging!BB205","v":0},{"$f":"C_Output_Staging!BC205","v":0},{"$f":"C_Output_Staging!BD205","v":0},{"$f":"C_Output_Staging!BE205","v":0},{"$f":"C_Output_Staging!BF205","v":0},{"$f":"C_Output_Staging!BG205","v":0},{"$f":"C_Output_Staging!BH205","v":0},{"$f":"C_Output_Staging!BI205","v":0},{"$f":"C_Output_Staging!BJ205","v":0}]
[]
[null,null,null,null,{"$f":"E70 & \" - deflated\"","v":" - deflated"},null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA919 / AA$937","v":590964.43464838655},{"$f":"AB919 / AB$937","v":589693.17256535206},590957.03461783903,581887.81368703966,571790.79632688558,670727.36609861767,657296.95656980667,615661.99535242131,639169.56913442444,643015.092705608,581148.89539780363,597728.12702465127,595767.7971993736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Wages & Salaries - Price determination - UKATS POS - deflated",null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA920 / AA$937","v":24198.538442667774},21946.194848638897,-13044.704643852627,-19803.651134685013,-15936.004539016265,-12928.385729968595,-13606.734616601449,-7106.9364028376403,-3338.8449489926238,36157.155550954587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS - deflated",null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA924 / AA$937","v":-973.46099979079429},5681.5003895661439,4581.4292404098287,-412.78234622380126,2525.99214715466,-261.1009537873544,161.40569186625288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS - deflated",null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA929 / AA$937","v":0},0,0,0,-39818.552817559685,-364.78532116491726,-2580.0161825847631,4413.9730941757889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},{"$f":"C_RevCost_UKATS!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!Y$308","v":0},null,{"$f":"C_RevCost_UKATS!AA$308","v":10244},{"$f":"C_RevCost_UKATS!AB$308","v":10435},{"$f":"C_RevCost_UKATS!AC$308","v":10583},{"$f":"C_RevCost_UKATS!AD$308","v":10758},{"$f":"C_RevCost_UKATS!AE$308","v":10940},{"$f":"C_RevCost_UKATS!AF$308","v":12647.945},{"$f":"C_RevCost_UKATS!AG$308","v":12891},{"$f":"C_RevCost_UKATS!AH$308","v":13183},{"$f":"C_RevCost_UKATS!AI$308","v":11956},{"$f":"C_RevCost_UKATS!AJ$308","v":12930},{"$f":"C_RevCost_UKATS!AK$308","v":13247},{"$f":"C_RevCost_UKATS!AL$308","v":13490},{"$f":"C_RevCost_UKATS!AM$308","v":13700},{"$f":"C_RevCost_UKATS!AN$308","v":13700},{"$f":"C_RevCost_UKATS!AO$308","v":13700},{"$f":"C_RevCost_UKATS!AP$308","v":13700},{"$f":"C_RevCost_UKATS!AQ$308","v":13700},{"$f":"C_RevCost_UKATS!AR$308","v":13700},{"$f":"C_RevCost_UKATS!AS$308","v":13700},{"$f":"C_RevCost_UKATS!AT$308","v":13700},{"$f":"C_RevCost_UKATS!AU$308","v":13700},{"$f":"C_RevCost_UKATS!AV$308","v":13700},{"$f":"C_RevCost_UKATS!AW$308","v":13700},{"$f":"C_RevCost_UKATS!AX$308","v":13700},{"$f":"C_RevCost_UKATS!AY$308","v":13700},{"$f":"C_RevCost_UKATS!AZ$308","v":13700},{"$f":"C_RevCost_UKATS!BA$308","v":13700},{"$f":"C_RevCost_UKATS!BB$308","v":13700},{"$f":"C_RevCost_UKATS!BC$308","v":13700},{"$f":"C_RevCost_UKATS!BD$308","v":13700},{"$f":"C_RevCost_UKATS!BE$308","v":13700},{"$f":"C_RevCost_UKATS!BF$308","v":13700},{"$f":"C_RevCost_UKATS!BG$308","v":13700},{"$f":"C_RevCost_UKATS!BH$308","v":13700},{"$f":"C_RevCost_UKATS!BI$308","v":13700},{"$f":"C_RevCost_UKATS!BJ$308","v":13700}]
[null,null,null,null,"RP3 Overlay",null,"£ / CSU","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I_Global!F400","v":45.562863572550484},{"$f":"I_Global!F401","v":44.456471551482416}]
[null,"Check"]
[null,null,null,null,"Unit Rate Check",{"$f":"SUM(AA965:BJ965)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(AA963 - AA964) < CheckTOL, 0, 1) * AA962","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"UKATS (Including London Approach)"]
[]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E656","v":"AMS Charges"},null,"£m",{"$f":"C_Output_Staging!H656","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA656","v":2.1040000000000001},{"$f":"C_Output_Staging!AB656","v":2.1039999999999996},{"$f":"C_Output_Staging!AC656","v":2.1039999999999996},{"$f":"C_Output_Staging!AD656","v":2.1039999999999996},{"$f":"C_Output_Staging!AE656","v":2.1040000000000001},{"$f":"C_Output_Staging!AF656","v":10.52}]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E706","v":"Opex - Non-staff costs"},null,{"$f":"C_Output_Staging!G706","v":"£m"},{"$f":"C_Output_Staging!H706","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA706","v":131.32092618783048},{"$f":"C_Output_Staging!AB706","v":126.40669185219021},{"$f":"C_Output_Staging!AC706","v":127.10664965644115},{"$f":"C_Output_Staging!AD706","v":155.75463266531887},{"$f":"C_Output_Staging!AE706","v":166.87911917627855},{"$f":"C_Output_Staging!AF706","v":181.02650371999977},{"$f":"C_Output_Staging!AG706","v":96.88781611371472},{"$f":"C_Output_Staging!AH706","v":145.30890237872455},{"$f":"C_Output_Staging!AI706","v":147.17949294424929},{"$f":"C_Output_Staging!AJ706","v":151.6322907822537},{"$f":"C_Output_Staging!AK706","v":152.19443499847196},{"$f":"C_Output_Staging!AL706","v":151.09804423330726},{"$f":"C_Output_Staging!AM706","v":147.0030318660061},{"$f":"C_Output_Staging!AN706","v":0},{"$f":"C_Output_Staging!AO706","v":0},{"$f":"C_Output_Staging!AP706","v":0},{"$f":"C_Output_Staging!AQ706","v":0},{"$f":"C_Output_Staging!AR706","v":0},{"$f":"C_Output_Staging!AS706","v":0},{"$f":"C_Output_Staging!AT706","v":0},{"$f":"C_Output_Staging!AU706","v":0},{"$f":"C_Output_Staging!AV706","v":0},{"$f":"C_Output_Staging!AW706","v":0},{"$f":"C_Output_Staging!AX706","v":0},{"$f":"C_Output_Staging!AY706","v":0},{"$f":"C_Output_Staging!AZ706","v":0},{"$f":"C_Output_Staging!BA706","v":0},{"$f":"C_Output_Staging!BB706","v":0},{"$f":"C_Output_Staging!BC706","v":0},{"$f":"C_Output_Staging!BD706","v":0},{"$f":"C_Output_Staging!BE706","v":0},{"$f":"C_Output_Staging!BF706","v":0},{"$f":"C_Output_Staging!BG706","v":0},{"$f":"C_Output_Staging!BH706","v":0},{"$f":"C_Output_Staging!BI706","v":0},{"$f":"C_Output_Staging!BJ706","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E711","v":"Pensions - Opt outs"},null,{"$f":"C_Output_Staging!G711","v":"£m"},{"$f":"C_Output_Staging!H711","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA711","v":0},{"$f":"C_Output_Staging!AB711","v":0},{"$f":"C_Output_Staging!AC711","v":0},{"$f":"C_Output_Staging!AD711","v":0},{"$f":"C_Output_Staging!AE711","v":0},{"$f":"C_Output_Staging!AF711","v":15.622442615719233},{"$f":"C_Output_Staging!AG711","v":12.574591946360535},{"$f":"C_Output_Staging!AH711","v":11.563009230439425},{"$f":"C_Output_Staging!AI711","v":10.672814040281116},{"$f":"C_Output_Staging!AJ711","v":10.144034517742231},{"$f":"C_Output_Staging!AK711","v":9.5236955558191312},{"$f":"C_Output_Staging!AL711","v":8.8507030087994796},{"$f":"C_Output_Staging!AM711","v":8.1283765984659127},{"$f":"C_Output_Staging!AN711","v":0},{"$f":"C_Output_Staging!AO711","v":0},{"$f":"C_Output_Staging!AP711","v":0},{"$f":"C_Output_Staging!AQ711","v":0},{"$f":"C_Output_Staging!AR711","v":0},{"$f":"C_Output_Staging!AS711","v":0},{"$f":"C_Output_Staging!AT711","v":0},{"$f":"C_Output_Staging!AU711","v":0},{"$f":"C_Output_Staging!AV711","v":0},{"$f":"C_Output_Staging!AW711","v":0},{"$f":"C_Output_Staging!AX711","v":0},{"$f":"C_Output_Staging!AY711","v":0},{"$f":"C_Output_Staging!AZ711","v":0},{"$f":"C_Output_Staging!BA711","v":0},{"$f":"C_Output_Staging!BB711","v":0},{"$f":"C_Output_Staging!BC711","v":0},{"$f":"C_Output_Staging!BD711","v":0},{"$f":"C_Output_Staging!BE711","v":0},{"$f":"C_Output_Staging!BF711","v":0},{"$f":"C_Output_Staging!BG711","v":0},{"$f":"C_Output_Staging!BH711","v":0},{"$f":"C_Output_Staging!BI711","v":0},{"$f":"C_Output_Staging!BJ711","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E716","v":"Total Determined costs (CSU based)"},null,{"$f":"C_Output_Staging!G716","v":"£m"},{"$f":"C_Output_Staging!H716","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA716","v":615.05903285680631},{"$f":"C_Output_Staging!AB716","v":612.80205783152223},{"$f":"C_Output_Staging!AC716","v":589.08363000002328},{"$f":"C_Output_Staging!AD716","v":615.37356895636674},{"$f":"C_Output_Staging!AE716","v":617.43329397690275},{"$f":"C_Output_Staging!AF716","v":663.74092902601603},{"$f":"C_Output_Staging!AG716","v":532.34391728110631},{"$f":"C_Output_Staging!AH716","v":574.62281485413769},{"$f":"C_Output_Staging!AI716","v":631.15055231114411},{"$f":"C_Output_Staging!AJ716","v":635.55569762909431},{"$f":"C_Output_Staging!AK716","v":574.56876108541621},{"$f":"C_Output_Staging!AL716","v":591.08177402466526},{"$f":"C_Output_Staging!AM716","v":589.24472561849734},{"$f":"C_Output_Staging!AN716","v":200.60309515296524},{"$f":"C_Output_Staging!AO716","v":181.21385566539675},{"$f":"C_Output_Staging!AP716","v":159.36440777814565},{"$f":"C_Output_Staging!AQ716","v":130.05246084317884},{"$f":"C_Output_Staging!AR716","v":111.78377825255595},{"$f":"C_Output_Staging!AS716","v":91.435333318633127},{"$f":"C_Output_Staging!AT716","v":207.91625498979153},{"$f":"C_Output_Staging!AU716","v":60.552941796582161},{"$f":"C_Output_Staging!AV716","v":50.680290268768566},{"$f":"C_Output_Staging!AW716","v":41.945186069937748},{"$f":"C_Output_Staging!AX716","v":30.732225944372153},{"$f":"C_Output_Staging!AY716","v":18.582292682266445},{"$f":"C_Output_Staging!AZ716","v":8.8399273552174034},{"$f":"C_Output_Staging!BA716","v":-0.42927330589401791},{"$f":"C_Output_Staging!BB716","v":-9.3767281412366348},{"$f":"C_Output_Staging!BC716","v":-9.6645322798396869},{"$f":"C_Output_Staging!BD716","v":-9.9531630553868613},{"$f":"C_Output_Staging!BE716","v":-10.242673484389686},{"$f":"C_Output_Staging!BF716","v":-10.533116642348041},{"$f":"C_Output_Staging!BG716","v":-10.824545677180298},{"$f":"C_Output_Staging!BH716","v":-11.117013822782988},{"$f":"C_Output_Staging!BI716","v":-11.410574412729334},{"$f":"C_Output_Staging!BJ716","v":-11.705280894116381}]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E721","v":"DfT determined costs"},null,{"$f":"C_Output_Staging!G721","v":"£m"},{"$f":"C_Output_Staging!H721","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA721","v":0},{"$f":"C_Output_Staging!AB721","v":0},{"$f":"C_Output_Staging!AC721","v":0},{"$f":"C_Output_Staging!AD721","v":0},{"$f":"C_Output_Staging!AE721","v":0},{"$f":"C_Output_Staging!AF721","v":0},{"$f":"C_Output_Staging!AG721","v":42.11},{"$f":"C_Output_Staging!AH721","v":47.142000000000003},{"$f":"C_Output_Staging!AI721","v":43.87},{"$f":"C_Output_Staging!AJ721","v":43.57},{"$f":"C_Output_Staging!AK721","v":45.02},{"$f":"C_Output_Staging!AL721","v":46.168000000000006},{"$f":"C_Output_Staging!AM721","v":46.188000000000002},{"$f":"C_Output_Staging!AN721","v":46.188000000000002},{"$f":"C_Output_Staging!AO721","v":46.188000000000002},{"$f":"C_Output_Staging!AP721","v":46.188000000000002},{"$f":"C_Output_Staging!AQ721","v":46.187999999999995},{"$f":"C_Output_Staging!AR721","v":46.187999999999995},{"$f":"C_Output_Staging!AS721","v":46.187999999999995},{"$f":"C_Output_Staging!AT721","v":46.188000000000002},{"$f":"C_Output_Staging!AU721","v":46.188000000000002},{"$f":"C_Output_Staging!AV721","v":46.188000000000002},{"$f":"C_Output_Staging!AW721","v":46.187999999999995},{"$f":"C_Output_Staging!AX721","v":46.188000000000002},{"$f":"C_Output_Staging!AY721","v":46.188000000000002},{"$f":"C_Output_Staging!AZ721","v":46.188000000000002},{"$f":"C_Output_Staging!BA721","v":46.188000000000002},{"$f":"C_Output_Staging!BB721","v":46.188000000000009},{"$f":"C_Output_Staging!BC721","v":46.188000000000002},{"$f":"C_Output_Staging!BD721","v":46.188000000000002},{"$f":"C_Output_Staging!BE721","v":46.187999999999995},{"$f":"C_Output_Staging!BF721","v":46.188000000000002},{"$f":"C_Output_Staging!BG721","v":46.188000000000002},{"$f":"C_Output_Staging!BH721","v":46.188000000000002},{"$f":"C_Output_Staging!BI721","v":46.188000000000002},{"$f":"C_Output_Staging!BJ721","v":46.187999999999995}]
[null,null,null,null,{"$f":"C_Output_Staging!E725","v":"Total non-NERL Determined costs (TSU-based)"},null,{"$f":"C_Output_Staging!G725","v":"£m"},{"$f":"C_Output_Staging!H725","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA725","v":0},{"$f":"C_Output_Staging!AB725","v":0},{"$f":"C_Output_Staging!AC725","v":0},{"$f":"C_Output_Staging!AD725","v":0},{"$f":"C_Output_Staging!AE725","v":0},{"$f":"C_Output_Staging!AF725","v":0},{"$f":"C_Output_Staging!AG725","v":90.875},{"$f":"C_Output_Staging!AH725","v":98.228000000000009},{"$f":"C_Output_Staging!AI725","v":96.995000000000005},{"$f":"C_Output_Staging!AJ725","v":99.594000000000008},{"$f":"C_Output_Staging!AK725","v":101.04100000000001},{"$f":"C_Output_Staging!AL725","v":102.39900000000002},{"$f":"C_Output_Staging!AM725","v":101.91600000000001},{"$f":"C_Output_Staging!AN725","v":67.343000000000004},{"$f":"C_Output_Staging!AO725","v":67.343000000000004},{"$f":"C_Output_Staging!AP725","v":67.343000000000004},{"$f":"C_Output_Staging!AQ725","v":67.342999999999989},{"$f":"C_Output_Staging!AR725","v":67.342999999999989},{"$f":"C_Output_Staging!AS725","v":67.342999999999989},{"$f":"C_Output_Staging!AT725","v":67.343000000000004},{"$f":"C_Output_Staging!AU725","v":67.343000000000004},{"$f":"C_Output_Staging!AV725","v":67.343000000000004},{"$f":"C_Output_Staging!AW725","v":67.342999999999989},{"$f":"C_Output_Staging!AX725","v":67.343000000000004},{"$f":"C_Output_Staging!AY725","v":67.343000000000004},{"$f":"C_Output_Staging!AZ725","v":67.343000000000004},{"$f":"C_Output_Staging!BA725","v":67.343000000000004},{"$f":"C_Output_Staging!BB725","v":67.343000000000004},{"$f":"C_Output_Staging!BC725","v":67.343000000000004},{"$f":"C_Output_Staging!BD725","v":67.343000000000004},{"$f":"C_Output_Staging!BE725","v":67.342999999999989},{"$f":"C_Output_Staging!BF725","v":67.343000000000004},{"$f":"C_Output_Staging!BG725","v":67.343000000000004},{"$f":"C_Output_Staging!BH725","v":67.343000000000004},{"$f":"C_Output_Staging!BI725","v":67.343000000000004},{"$f":"C_Output_Staging!BJ725","v":67.342999999999989}]
[null,null,null,null,{"$f":"C_Output_Staging!E730","v":"Determined unit costs "},null,{"$f":"C_Output_Staging!G730","v":"£ / TSU"},{"$f":"C_Output_Staging!H730","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA730","v":61.410878197955135},{"$f":"C_Output_Staging!AB730","v":57.111029916734658},{"$f":"C_Output_Staging!AC730","v":50.734934172088941},{"$f":"C_Output_Staging!AD730","v":51.082844353918041},{"$f":"C_Output_Staging!AE730","v":49.593324289910022},{"$f":"C_Output_Staging!AF730","v":131.81176127251445},{"$f":"C_Output_Staging!AG730","v":114.09947027662574},{"$f":"C_Output_Staging!AH730","v":63.088595033726044},{"$f":"C_Output_Staging!AI730","v":61.572814911607679},{"$f":"C_Output_Staging!AJ730","v":57.433044976405938},{"$f":"C_Output_Staging!AK730","v":51.49772021548069},{"$f":"C_Output_Staging!AL730","v":51.899712439514495},{"$f":"C_Output_Staging!AM730","v":50.925819705192531},{"$f":"C_Output_Staging!AN730","v":19.720203914108996},{"$f":"C_Output_Staging!AO730","v":18.289263730524606},{"$f":"C_Output_Staging!AP730","v":16.676758351391687},{"$f":"C_Output_Staging!AQ730","v":14.513515035157971},{"$f":"C_Output_Staging!AR730","v":13.165272777547427},{"$f":"C_Output_Staging!AS730","v":11.663542524121388},{"$f":"C_Output_Staging!AT730","v":20.25992050723271},{"$f":"C_Output_Staging!AU730","v":9.3843992383611692},{"$f":"C_Output_Staging!AV730","v":8.6557902695188371},{"$f":"C_Output_Staging!AW730","v":8.0111331330737592},{"$f":"C_Output_Staging!AX730","v":7.1836084005596925},{"$f":"C_Output_Staging!AY730","v":6.2869343590758771},{"$f":"C_Output_Staging!AZ730","v":5.5679406080021465},{"$f":"C_Output_Staging!BA730","v":4.8838667584736291},{"$f":"C_Output_Staging!BB730","v":4.2235379883376414},{"$f":"C_Output_Staging!BC730","v":4.2022978305071579},{"$f":"C_Output_Staging!BD730","v":4.1809966662601346},{"$f":"C_Output_Staging!BE730","v":4.1596305829388918},{"$f":"C_Output_Staging!BF730","v":4.1381956635323727},{"$f":"C_Output_Staging!BG730","v":4.1166879856849725},{"$f":"C_Output_Staging!BH730","v":4.095103620695844},{"$f":"C_Output_Staging!BI730","v":4.0734386325079219},{"$f":"C_Output_Staging!BJ730","v":4.0516890766859994}]
[null,null,null,null,{"$f":"C_Output_Staging!E738","v":"Opex - Exceptionals"},null,{"$f":"C_Output_Staging!G738","v":"£m"},{"$f":"C_Output_Staging!H738","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA738","v":1.1512083931067454},{"$f":"C_Output_Staging!AB738","v":1.1486263647110133},{"$f":"C_Output_Staging!AC738","v":1.1471255422860591},{"$f":"C_Output_Staging!AD738","v":1.1447471776577447},{"$f":"C_Output_Staging!AE738","v":1.1430762136377566},{"$f":"C_Output_Staging!AF738","v":5.7347836913993184}]
[null,null,null,null,{"$f":"C_Output_Staging!E741","v":"Pensions - Defined contribution"},null,{"$f":"C_Output_Staging!G741","v":"£m"},{"$f":"C_Output_Staging!H741","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA741","v":15.463028056131979},{"$f":"C_Output_Staging!AB741","v":16.639467157396322},{"$f":"C_Output_Staging!AC741","v":17.413477354397365},{"$f":"C_Output_Staging!AD741","v":18.380791549552608},{"$f":"C_Output_Staging!AE741","v":19.38281988755195},{"$f":"C_Output_Staging!AF741","v":87.279584005030216}]
[null,null,null,null,{"$f":"C_Output_Staging!E743","v":"Pensions - Other pension costs"},null,{"$f":"C_Output_Staging!G743","v":"£m"},{"$f":"C_Output_Staging!H743","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA743","v":0},{"$f":"C_Output_Staging!AB743","v":0},{"$f":"C_Output_Staging!AC743","v":0},{"$f":"C_Output_Staging!AD743","v":0},{"$f":"C_Output_Staging!AE743","v":0},{"$f":"C_Output_Staging!AF743","v":0}]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E753","v":"CAA determined costs"},null,{"$f":"C_Output_Staging!G753","v":"£m"},{"$f":"C_Output_Staging!H753","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA753","v":21.559000000000001},{"$f":"C_Output_Staging!AB753","v":21.223000000000003},{"$f":"C_Output_Staging!AC753","v":21.108999999999998},{"$f":"C_Output_Staging!AD753","v":21.61},{"$f":"C_Output_Staging!AE753","v":21.155000000000001},{"$f":"C_Output_Staging!AF753","v":106.65600000000001}]
[null,null,null,null,{"$f":"C_Output_Staging!E754","v":"MET determined costs"},null,{"$f":"C_Output_Staging!G754","v":"£m"},{"$f":"C_Output_Staging!H754","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA754","v":29.462000000000003},{"$f":"C_Output_Staging!AB754","v":32.696999999999996},{"$f":"C_Output_Staging!AC754","v":32.808},{"$f":"C_Output_Staging!AD754","v":32.517000000000003},{"$f":"C_Output_Staging!AE754","v":32.469000000000001},{"$f":"C_Output_Staging!AF754","v":159.953}]
[null,null,null,null,{"$f":"C_Output_Staging!E758","v":"Total Determined costs (TSUs)"},null,{"$f":"C_Output_Staging!G758","v":"£m"},{"$f":"C_Output_Staging!H758","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA758","v":736.16457508318138},{"$f":"C_Output_Staging!AB758","v":742.60927154492879},{"$f":"C_Output_Staging!AC758","v":682.19029969447274},{"$f":"C_Output_Staging!AD758","v":700.12712080905055},{"$f":"C_Output_Staging!AE758","v":697.6837299611376},{"$f":"C_Output_Staging!AF758","v":3558.7749970927712}]
[null,"Performance plan - additional outputs for CRCO tables"]
[null,null,null,null,"NERL",null,{"$f":"C_Output_Staging!G766","v":"£m"},{"$f":"C_Output_Staging!H766","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA766","v":631.15055231114411},{"$f":"C_Output_Staging!AB766","v":635.55569762909431},{"$f":"C_Output_Staging!AC766","v":574.56876108541621},{"$f":"C_Output_Staging!AD766","v":591.08177402466526},{"$f":"C_Output_Staging!AE766","v":589.24472561849734},{"$f":"C_Output_Staging!AF766","v":3021.6015106688174}]
[null,null,null,null,"NSA & DfT",null,{"$f":"C_Output_Staging!G768","v":"£m"},{"$f":"C_Output_Staging!H768","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA768","v":67.533000000000001},{"$f":"C_Output_Staging!AB768","v":66.897000000000006},{"$f":"C_Output_Staging!AC768","v":68.233000000000004},{"$f":"C_Output_Staging!AD768","v":69.882000000000005},{"$f":"C_Output_Staging!AE768","v":69.447000000000003},{"$f":"C_Output_Staging!AF768","v":341.99200000000002}]
[null,null,null,null,"NSA & DfT",null,{"$f":"C_Output_Staging!G773","v":"£m"},{"$f":"C_Output_Staging!H773","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA773","v":67.533000000000001},{"$f":"C_Output_Staging!AB773","v":66.897000000000006},{"$f":"C_Output_Staging!AC773","v":68.233000000000004},{"$f":"C_Output_Staging!AD773","v":69.882000000000005},{"$f":"C_Output_Staging!AE773","v":69.447000000000003},{"$f":"C_Output_Staging!AF773","v":341.99200000000002}]
[null,null,null,null,"NSA & DfT",null,{"$f":"C_Output_Staging!G778","v":"£m"},{"$f":"C_Output_Staging!H778","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA778","v":5.6484610237537636},{"$f":"C_Output_Staging!AB778","v":5.1737819025522045},{"$f":"C_Output_Staging!AC778","v":5.1508266022495661},{"$f":"C_Output_Staging!AD778","v":5.1802816901408448},{"$f":"C_Output_Staging!AE778","v":5.0691240875912404},{"$f":"C_Output_Staging!AF778","v":5.2353994764478058}]
[null,null,null,null,"Inflation index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA782","v":1.1873399586480322},{"$f":"C_Output_Staging!AB782","v":1.1975124598510096},{"$f":"C_Output_Staging!AC782","v":1.198896577295987},{"$f":"C_Output_Staging!AD782","v":1.2048871867171229},{"$f":"C_Output_Staging!AE782","v":1.2238361939769149},{"$f":"C_Output_Staging!AF782","v":0}]
[null,null,null,null,"Determined costs (real prices, £m)",null,{"$f":"C_Output_Staging!G774","v":"£m"},{"$f":"C_Output_Staging!H774","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA774","v":736.16457508318138},{"$f":"C_Output_Staging!AB774","v":742.60927154492879},{"$f":"C_Output_Staging!AC774","v":682.19029969447274},{"$f":"C_Output_Staging!AD774","v":700.12712080905067},{"$f":"C_Output_Staging!AE774","v":697.6837299611376},{"$f":"C_Output_Staging!AF774","v":3558.7749970927712}]
[]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E827","v":"Pensions - Deficit Repair"},null,{"$f":"C_Output_Staging!G827","v":"£m"},{"$f":"C_Output_Staging!H827","v":"CPI 2020"},null,{"$f":"C_Output_Staging!J827","v":0},{"$f":"C_Output_Staging!K827","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y827","v":0},null,{"$f":"C_Output_Staging!AA827","v":0},{"$f":"C_Output_Staging!AB827","v":0},{"$f":"C_Output_Staging!AC827","v":0},{"$f":"C_Output_Staging!AD827","v":0},{"$f":"C_Output_Staging!AE827","v":0},{"$f":"C_Output_Staging!AF827","v":0},{"$f":"C_Output_Staging!AG827","v":0.88293344451605549},{"$f":"C_Output_Staging!AH827","v":0.82518773585924077},{"$f":"C_Output_Staging!AI827","v":0.90182284558249615},{"$f":"C_Output_Staging!AJ827","v":0.86549699308023931},{"$f":"C_Output_Staging!AK827","v":0},{"$f":"C_Output_Staging!AL827","v":0},{"$f":"C_Output_Staging!AM827","v":0},{"$f":"C_Output_Staging!AN827","v":0},{"$f":"C_Output_Staging!AO827","v":0},{"$f":"C_Output_Staging!AP827","v":0},{"$f":"C_Output_Staging!AQ827","v":0},{"$f":"C_Output_Staging!AR827","v":0},{"$f":"C_Output_Staging!AS827","v":0},{"$f":"C_Output_Staging!AT827","v":0},{"$f":"C_Output_Staging!AU827","v":0},{"$f":"C_Output_Staging!AV827","v":0},{"$f":"C_Output_Staging!AW827","v":0},{"$f":"C_Output_Staging!AX827","v":0},{"$f":"C_Output_Staging!AY827","v":0},{"$f":"C_Output_Staging!AZ827","v":0},{"$f":"C_Output_Staging!BA827","v":0},{"$f":"C_Output_Staging!BB827","v":0},{"$f":"C_Output_Staging!BC827","v":0},{"$f":"C_Output_Staging!BD827","v":0},{"$f":"C_Output_Staging!BE827","v":0},{"$f":"C_Output_Staging!BF827","v":0},{"$f":"C_Output_Staging!BG827","v":0},{"$f":"C_Output_Staging!BH827","v":0},{"$f":"C_Output_Staging!BI827","v":0},{"$f":"C_Output_Staging!BJ827","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E828","v":"Pensions - Defined contribution"},null,{"$f":"C_Output_Staging!G828","v":"£m"},{"$f":"C_Output_Staging!H828","v":"CPI 2020"},null,{"$f":"C_Output_Staging!J828","v":0},{"$f":"C_Output_Staging!K828","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y828","v":0},null,{"$f":"C_Output_Staging!AA828","v":0.21760788101121639},{"$f":"C_Output_Staging!AB828","v":0.25192035172768917},{"$f":"C_Output_Staging!AC828","v":0.28356551931109281},{"$f":"C_Output_Staging!AD828","v":0.3175293053826817},{"$f":"C_Output_Staging!AE828","v":0.51800324784247653},{"$f":"C_Output_Staging!AF828","v":0.5741078983931136},{"$f":"C_Output_Staging!AG828","v":0.52992997679087694},{"$f":"C_Output_Staging!AH828","v":0.82089008864476332},{"$f":"C_Output_Staging!AI828","v":1.1279065556364569},{"$f":"C_Output_Staging!AJ828","v":1.182752028837317},{"$f":"C_Output_Staging!AK828","v":1.0791452334735665},{"$f":"C_Output_Staging!AL828","v":1.0626205962536113},{"$f":"C_Output_Staging!AM828","v":1.0423744005935998},{"$f":"C_Output_Staging!AN828","v":0},{"$f":"C_Output_Staging!AO828","v":0},{"$f":"C_Output_Staging!AP828","v":0},{"$f":"C_Output_Staging!AQ828","v":0},{"$f":"C_Output_Staging!AR828","v":0},{"$f":"C_Output_Staging!AS828","v":0},{"$f":"C_Output_Staging!AT828","v":0},{"$f":"C_Output_Staging!AU828","v":0},{"$f":"C_Output_Staging!AV828","v":0},{"$f":"C_Output_Staging!AW828","v":0},{"$f":"C_Output_Staging!AX828","v":0},{"$f":"C_Output_Staging!AY828","v":0},{"$f":"C_Output_Staging!AZ828","v":0},{"$f":"C_Output_Staging!BA828","v":0},{"$f":"C_Output_Staging!BB828","v":0},{"$f":"C_Output_Staging!BC828","v":0},{"$f":"C_Output_Staging!BD828","v":0},{"$f":"C_Output_Staging!BE828","v":0},{"$f":"C_Output_Staging!BF828","v":0},{"$f":"C_Output_Staging!BG828","v":0},{"$f":"C_Output_Staging!BH828","v":0},{"$f":"C_Output_Staging!BI828","v":0},{"$f":"C_Output_Staging!BJ828","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E834","v":"Total Determined costs (Flight based)"},null,{"$f":"C_Output_Staging!G834","v":"£m"},{"$f":"C_Output_Staging!H834","v":"CPI 2020"},null,{"$f":"C_Output_Staging!J834","v":0},{"$f":"C_Output_Staging!K834","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y834","v":0},null,{"$f":"C_Output_Staging!AA834","v":29.114482567004728},{"$f":"C_Output_Staging!AB834","v":28.565003548682288},{"$f":"C_Output_Staging!AC834","v":27.359709955963414},{"$f":"C_Output_Staging!AD834","v":26.312107533146143},{"$f":"C_Output_Staging!AE834","v":24.12696531065772},{"$f":"C_Output_Staging!AF834","v":26.80881587567157},{"$f":"C_Output_Staging!AG834","v":24.168436254950432},{"$f":"C_Output_Staging!AH834","v":24.872316390376273},{"$f":"C_Output_Staging!AI834","v":28.075512659711503},{"$f":"C_Output_Staging!AJ834","v":33.826412961121015},{"$f":"C_Output_Staging!AK834","v":26.130178963338977},{"$f":"C_Output_Staging!AL834","v":26.92346039330905},{"$f":"C_Output_Staging!AM834","v":25.840385972078202},{"$f":"C_Output_Staging!AN834","v":2.9133175861367331},{"$f":"C_Output_Staging!AO834","v":2.7510020468060765},{"$f":"C_Output_Staging!AP834","v":2.7093785176857761},{"$f":"C_Output_Staging!AQ834","v":2.3082353299155458},{"$f":"C_Output_Staging!AR834","v":2.2790781721033366},{"$f":"C_Output_Staging!AS834","v":2.2492391375209917},{"$f":"C_Output_Staging!AT834","v":2.2183695047312688},{"$f":"C_Output_Staging!AU834","v":3.2580638449620212},{"$f":"C_Output_Staging!AV834","v":2.7643898531354973},{"$f":"C_Output_Staging!AW834","v":2.3570822488407637},{"$f":"C_Output_Staging!AX834","v":1.9171879857252341},{"$f":"C_Output_Staging!AY834","v":1.5074514200630378},{"$f":"C_Output_Staging!AZ834","v":1.0243610170755666},{"$f":"C_Output_Staging!BA834","v":0.56408999382325475},{"$f":"C_Output_Staging!BB834","v":0.13655381090243737},{"$f":"C_Output_Staging!BC834","v":0.13340093940814035},{"$f":"C_Output_Staging!BD834","v":0.12940943382585657},{"$f":"C_Output_Staging!BE834","v":0.12929765189882955},{"$f":"C_Output_Staging!BF834","v":0.12941746935262033},{"$f":"C_Output_Staging!BG834","v":0.12979746210836113},{"$f":"C_Output_Staging!BH834","v":0.13028901492797099},{"$f":"C_Output_Staging!BI834","v":0.13087987140458995},{"$f":"C_Output_Staging!BJ834","v":0.1315605508007163}]
[null,null,null,null,{"$f":"C_Output_Staging!E836","v":"Tango Flights - Use for Price Determination"},null,{"$f":"C_Output_Staging!G836","v":"# Flights ('000)"},null,null,{"$f":"C_Output_Staging!J836","v":0},{"$f":"C_Output_Staging!K836","v":0},null,null,null,null,null,{"$f":"C_Output_Staging!Q836","v":0},null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y836","v":815},null,{"$f":"C_Output_Staging!AA836","v":0},{"$f":"C_Output_Staging!AB836","v":0},{"$f":"C_Output_Staging!AC836","v":0},{"$f":"C_Output_Staging!AD836","v":0},{"$f":"C_Output_Staging!AE836","v":0},{"$f":"C_Output_Staging!AF836","v":31},{"$f":"C_Output_Staging!AG836","v":10},{"$f":"C_Output_Staging!AH836","v":22},{"$f":"C_Output_Staging!AI836","v":24},{"$f":"C_Output_Staging!AJ836","v":26},{"$f":"C_Output_Staging!AK836","v":27},{"$f":"C_Output_Staging!AL836","v":27},{"$f":"C_Output_Staging!AM836","v":27},{"$f":"C_Output_Staging!AN836","v":27},{"$f":"C_Output_Staging!AO836","v":27},{"$f":"C_Output_Staging!AP836","v":27},{"$f":"C_Output_Staging!AQ836","v":27},{"$f":"C_Output_Staging!AR836","v":27},{"$f":"C_Output_Staging!AS836","v":27},{"$f":"C_Output_Staging!AT836","v":27},{"$f":"C_Output_Staging!AU836","v":27},{"$f":"C_Output_Staging!AV836","v":27},{"$f":"C_Output_Staging!AW836","v":27},{"$f":"C_Output_Staging!AX836","v":27},{"$f":"C_Output_Staging!AY836","v":27},{"$f":"C_Output_Staging!AZ836","v":27},{"$f":"C_Output_Staging!BA836","v":27},{"$f":"C_Output_Staging!BB836","v":27},{"$f":"C_Output_Staging!BC836","v":27},{"$f":"C_Output_Staging!BD836","v":27},{"$f":"C_Output_Staging!BE836","v":27},{"$f":"C_Output_Staging!BF836","v":27},{"$f":"C_Output_Staging!BG836","v":27},{"$f":"C_Output_Staging!BH836","v":27},{"$f":"C_Output_Staging!BI836","v":27},{"$f":"C_Output_Staging!BJ836","v":27}]
[null,null,null,null,{"$f":"C_Output_Staging!E841","v":"ADS - B North Atlantic - Oceanic - Outturn POS"},null,{"$f":"C_Output_Staging!G841","v":"£'000 "},{"$f":"C_Output_Staging!H841","v":"Nominal"},null,{"$f":"C_Output_Staging!J841","v":0},{"$f":"C_Output_Staging!K841","v":0},null,null,null,null,null,{"$f":"C_Output_Staging!Q841","v":0},null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y841","v":121643.30265492633},null,{"$f":"C_Output_Staging!AA841","v":0},{"$f":"C_Output_Staging!AB841","v":0},{"$f":"C_Output_Staging!AC841","v":0},{"$f":"C_Output_Staging!AD841","v":0},{"$f":"C_Output_Staging!AE841","v":0},{"$f":"C_Output_Staging!AF841","v":0},{"$f":"C_Output_Staging!AG841","v":7956.1132194333804},{"$f":"C_Output_Staging!AH841","v":14415.385294453687},{"$f":"C_Output_Staging!AI841","v":17714.990904451159},{"$f":"C_Output_Staging!AJ841","v":18934.817010724371},{"$f":"C_Output_Staging!AK841","v":20229.807360880008},{"$f":"C_Output_Staging!AL841","v":20587.881700014848},{"$f":"C_Output_Staging!AM841","v":21804.307164968883},{"$f":"C_Output_Staging!AN841","v":0},{"$f":"C_Output_Staging!AO841","v":0},{"$f":"C_Output_Staging!AP841","v":0},{"$f":"C_Output_Staging!AQ841","v":0},{"$f":"C_Output_Staging!AR841","v":0},{"$f":"C_Output_Staging!AS841","v":0},{"$f":"C_Output_Staging!AT841","v":0},{"$f":"C_Output_Staging!AU841","v":0},{"$f":"C_Output_Staging!AV841","v":0},{"$f":"C_Output_Staging!AW841","v":0},{"$f":"C_Output_Staging!AX841","v":0},{"$f":"C_Output_Staging!AY841","v":0},{"$f":"C_Output_Staging!AZ841","v":0},{"$f":"C_Output_Staging!BA841","v":0},{"$f":"C_Output_Staging!BB841","v":0},{"$f":"C_Output_Staging!BC841","v":0},{"$f":"C_Output_Staging!BD841","v":0},{"$f":"C_Output_Staging!BE841","v":0},{"$f":"C_Output_Staging!BF841","v":0},{"$f":"C_Output_Staging!BG841","v":0},{"$f":"C_Output_Staging!BH841","v":0},{"$f":"C_Output_Staging!BI841","v":0},{"$f":"C_Output_Staging!BJ841","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E842","v":"ADS-B charges - Tango"},null,{"$f":"C_Output_Staging!G842","v":"£ / Flight"},{"$f":"C_Output_Staging!H842","v":"Nominal"},null,{"$f":"C_Output_Staging!J842","v":0},{"$f":"C_Output_Staging!K842","v":0},null,null,null,null,null,{"$f":"C_Output_Staging!Q842","v":0},null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y842","v":0},null,{"$f":"C_Output_Staging!AA842","v":0},{"$f":"C_Output_Staging!AB842","v":0},{"$f":"C_Output_Staging!AC842","v":0},{"$f":"C_Output_Staging!AD842","v":0},{"$f":"C_Output_Staging!AE842","v":0},{"$f":"C_Output_Staging!AF842","v":0},{"$f":"C_Output_Staging!AG842","v":7.5141723982216719},{"$f":"C_Output_Staging!AH842","v":6.0306217944015348},{"$f":"C_Output_Staging!AI842","v":1.7434060113879573},{"$f":"C_Output_Staging!AJ842","v":6.2699723016763889},{"$f":"C_Output_Staging!AK842","v":6.4980844297885474},{"$f":"C_Output_Staging!AL842","v":6.3689444180839923},{"$f":"C_Output_Staging!AM842","v":6.6920176836008025},{"$f":"C_Output_Staging!AN842","v":0},{"$f":"C_Output_Staging!AO842","v":0},{"$f":"C_Output_Staging!AP842","v":0},{"$f":"C_Output_Staging!AQ842","v":0},{"$f":"C_Output_Staging!AR842","v":0},{"$f":"C_Output_Staging!AS842","v":0},{"$f":"C_Output_Staging!AT842","v":0},{"$f":"C_Output_Staging!AU842","v":0},{"$f":"C_Output_Staging!AV842","v":0},{"$f":"C_Output_Staging!AW842","v":0},{"$f":"C_Output_Staging!AX842","v":0},{"$f":"C_Output_Staging!AY842","v":0},{"$f":"C_Output_Staging!AZ842","v":0},{"$f":"C_Output_Staging!BA842","v":0},{"$f":"C_Output_Staging!BB842","v":0},{"$f":"C_Output_Staging!BC842","v":0},{"$f":"C_Output_Staging!BD842","v":0},{"$f":"C_Output_Staging!BE842","v":0},{"$f":"C_Output_Staging!BF842","v":0},{"$f":"C_Output_Staging!BG842","v":0},{"$f":"C_Output_Staging!BH842","v":0},{"$f":"C_Output_Staging!BI842","v":0},{"$f":"C_Output_Staging!BJ842","v":0}]
[null,"Data Costs"]
[]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E851","v":"Determined Cost per TSU"},null,{"$f":"C_Output_Staging!G851","v":"£ per TSU"},{"$f":"C_Output_Staging!H851","v":"Nominal"},null,{"$f":"C_Output_Staging!J851","v":0},{"$f":"C_Output_Staging!K851","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!Y851","v":0},null,{"$f":"C_Output_Staging!AA851","v":0},{"$f":"C_Output_Staging!AB851","v":0},{"$f":"C_Output_Staging!AC851","v":0},{"$f":"C_Output_Staging!AD851","v":0},{"$f":"C_Output_Staging!AE851","v":0},{"$f":"C_Output_Staging!AF851","v":28.75094759139516},{"$f":"C_Output_Staging!AG851","v":24.207976830016161},{"$f":"C_Output_Staging!AH851","v":18.371127250198672},{"$f":"C_Output_Staging!AI851","v":16.21657404175755},{"$f":"C_Output_Staging!AJ851","v":15.255771536790649},{"$f":"C_Output_Staging!AK851","v":15.728317169296647},{"$f":"C_Output_Staging!AL851","v":15.987098608297003},{"$f":"C_Output_Staging!AM851","v":16.11307719805254},{"$f":"C_Output_Staging!AN851","v":0},{"$f":"C_Output_Staging!AO851","v":0},{"$f":"C_Output_Staging!AP851","v":0},{"$f":"C_Output_Staging!AQ851","v":0},{"$f":"C_Output_Staging!AR851","v":0},{"$f":"C_Output_Staging!AS851","v":0},{"$f":"C_Output_Staging!AT851","v":0},{"$f":"C_Output_Staging!AU851","v":0},{"$f":"C_Output_Staging!AV851","v":0},{"$f":"C_Output_Staging!AW851","v":0},{"$f":"C_Output_Staging!AX851","v":0},{"$f":"C_Output_Staging!AY851","v":0},{"$f":"C_Output_Staging!AZ851","v":0},{"$f":"C_Output_Staging!BA851","v":0},{"$f":"C_Output_Staging!BB851","v":0},{"$f":"C_Output_Staging!BC851","v":0},{"$f":"C_Output_Staging!BD851","v":0},{"$f":"C_Output_Staging!BE851","v":0},{"$f":"C_Output_Staging!BF851","v":0},{"$f":"C_Output_Staging!BG851","v":0},{"$f":"C_Output_Staging!BH851","v":0},{"$f":"C_Output_Staging!BI851","v":0},{"$f":"C_Output_Staging!BJ851","v":0}]
[null,"Efficient Cost Baseline and the TRS Debtor"]
[null,null,null,null,"Actual / revised forecast TNSU ('000)",{"$f":"IC_LA_TRS!AF41","v":398.60300000000001},{"$f":"IC_LA_TRS!AG41","v":374.01499999999999},{"$f":"IC_LA_TRS!AH41","v":775.87800000000004}]
["Cost Reconciliation"]
[]
[]
[null,null,null,null,"NERL - Add back Condition 21 Inflation adjustment (as per P&L)",{"$f":"'IC_TRS_Cost Rec bridge'!AF125","v":7.2838257124819874},{"$f":"'IC_TRS_Cost Rec bridge'!AG125","v":5.9548239690275695},{"$f":"'IC_TRS_Cost Rec bridge'!AH125","v":1.4422021331084325}]
[null,null,null,null,"Total Adjustment",{"$f":"SUM(F1126:F1131)","v":-4.7825886537128293},{"$f":"SUM(G1126:G1131)","v":16.542451505760923},{"$f":"SUM(H1126:H1131)","v":-9.527183546230038}]
[]
[null,null,null,null," CAA - Actual /Forecast tax v CMA allowance",{"$f":"IC_PCFM_v3!AF33 / 1000","v":-4.3637310702838761},{"$f":"IC_PCFM_v3!AG33 / 1000","v":-2.0097105926356384},{"$f":"IC_PCFM_v3!AH33 / 1000","v":1.6919011895781095}]
[null,null,null,null,"NERL - MOD Uplift",{"$f":"'IC_TRS_Cost Rec bridge'!AF120","v":7.6492525197368595},{"$f":"'IC_TRS_Cost Rec bridge'!AG120","v":6.1906453800432981},{"$f":"'IC_TRS_Cost Rec bridge'!AH120","v":6.7732682273854259}]
[null,null,null,null,"CMA",2020,{"$f":"F1147+1","v":2021},{"$f":"G1147+1","v":2022}]
[null,null,null,null,"Staff costs",{"$f":"'IC_TRS_Cost Rec bridge'!AF186 / 1000","v":366.682783938912},{"$f":"'IC_TRS_Cost Rec bridge'!AG186 / 1000","v":369.8911109540382},{"$f":"'IC_TRS_Cost Rec bridge'!AH186 / 1000","v":392.63186528458795}]
[null,null,null,null,"Non-regulatory revenue",{"$f":"'IC_TRS_Cost Rec bridge'!AF175 / 1000","v":-102.241430477414},{"$f":"'IC_TRS_Cost Rec bridge'!AG175 / 1000","v":-96.949775259208209},{"$f":"'IC_TRS_Cost Rec bridge'!AH175 / 1000","v":-97.515887426739496}]
[null,null,null,null,"Non-staff costs",{"$f":"'IC_TRS_Cost Rec bridge'!AF197 / 1000","v":123.31076260766579},{"$f":"'IC_TRS_Cost Rec bridge'!AG197 / 1000","v":120.6303347933451},{"$f":"'IC_TRS_Cost Rec bridge'!AH197 / 1000","v":161.68207915654776}]
[null,null,null,null,"Non-regulatory revenue",{"$f":"'IC_TRS_Cost Rec bridge'!AF201 / 1000","v":-102.87421396277288},{"$f":"'IC_TRS_Cost Rec bridge'!AG201 / 1000","v":-89.010953197373496},{"$f":"'IC_TRS_Cost Rec bridge'!AH201 / 1000","v":-94.536639130573633}]
[]
["Average RAB"]
[null,null,null,null,"Average RPI Growth for calendar year t - index (rebased 2020)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1171 / $AF$1171","v":0.88196833158029397},{"$f":"AB1171 / $AF$1171","v":0.89734769878045317},0.92949938880518523,0.96057082752935141,0.98518918611592809,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238109,1.3195576771754269,1.3565319254058053]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1193","v":"Average UKATS RAB1"},{"$f":"C_RAB_UKATS!F1193","v":0},{"$f":"C_RAB_UKATS!G1193","v":"£'000"},{"$f":"C_RAB_UKATS!H1193","v":"Nominal"},{"$f":"C_RAB_UKATS!I1193","v":0},{"$f":"C_RAB_UKATS!J1193","v":0},{"$f":"C_RAB_UKATS!K1193","v":0},null,null,null,null,null,{"$f":"C_RAB_UKATS!Q1193","v":0},null,null,null,null,null,null,null,{"$f":"C_RAB_UKATS!Y1193","v":0},null,{"$f":"C_RAB_UKATS!AA1193","v":1135061.4006652036},{"$f":"C_RAB_UKATS!AB1193","v":1068529.884210024},{"$f":"C_RAB_UKATS!AC1193","v":1003116.144780701},{"$f":"C_RAB_UKATS!AD1193","v":979165.24511540134},{"$f":"C_RAB_UKATS!AE1193","v":973644.47351229889},{"$f":"C_RAB_UKATS!AF1193","v":1087011.7037234143},{"$f":"C_RAB_UKATS!AG1193","v":1334929.7525332831},{"$f":"C_RAB_UKATS!AH1193","v":1697091.1673915489},{"$f":"C_RAB_UKATS!AI1193","v":1900804.5239604018},{"$f":"C_RAB_UKATS!AJ1193","v":1780323.6507701492},{"$f":"C_RAB_UKATS!AK1193","v":1663538.9275103724},{"$f":"C_RAB_UKATS!AL1193","v":1580613.4588070486},{"$f":"C_RAB_UKATS!AM1193","v":1498052.1398791831}]
[null,null,null,null,{"$f":"E1172","v":"Average RPI Growth for calendar year t - index (rebased 2020)"},{"$f":"F1172","v":0},0,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,{"$f":"AA1172","v":0.88196833158029397},0.89734769878045317,0.92949938880518523,0.96057082752935141,0.98518918611592809,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238109,1.3195576771754269,1.3565319254058053]
[null,null,null,null,{"$f":"E1174 & \" - deflated\"","v":"Average UKATS RAB1 - deflated"},null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA1174 / AA1175","v":1286963.8965737266},{"$f":" AB1174 / AB1175","v":1190764.6118246219},1079200.4350536966,1019357.6746796236,988281.73028457223,1087011.7037234143,1283027.9755427132,1461767.2868592683,1503640.3222369738,1385852.1038258383,1282471.3519224266,1197835.8249488748,1104325.0157426572]
[]
[null,null,null,null,{"$f":"C_Index!E243","v":"RAB Annual RPI Growth for calendar year t (Oceanic) - growth rate"},{"$f":"C_Index!F243","v":0},{"$f":"C_Index!G243","v":"%"},{"$f":"C_Index!H243","v":"RPI 2020"},{"$f":"C_Index!I243","v":0},{"$f":"C_Index!J243","v":0},{"$f":"C_Index!K243","v":0},null,null,null,null,null,{"$f":"C_Index!Q243","v":0},null,null,null,null,null,null,null,{"$f":"C_Index!Y243","v":0},null,{"$f":"C_Index!AA246","v":9.7969014451244618E-3},{"$f":"C_Index!AB246","v":1.7437550362610743E-2},{"$f":"C_Index!AC246","v":3.5829690172970885E-2},{"$f":"C_Index!AD246","v":3.3428143254732756E-2},{"$f":"C_Index!AE246","v":2.5628884285291642E-2},{"$f":"C_Index!AF246","v":1.5033471837488488E-2},{"$f":"C_Index!AG246","v":4.0452568439605319E-2},{"$f":"C_Index!AH246","v":0.11584699453551917},{"$f":"C_Index!AI246","v":8.8846247796278144E-2},{"$f":"C_Index!AJ246","v":1.6221975828076385E-2},{"$f":"C_Index!AK246","v":9.7252567884198449E-3},{"$f":"C_Index!AL246","v":1.7286034129330607E-2},{"$f":"C_Index!AM246","v":2.802018348263724E-2}]
[null,null,null,null,"Average RPI Growth for calendar year t - index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"Z1179 * (1 + AA1178)","v":1.0097969014451245},1.0274052857700822,1.0642168988412968,1.0997916937898711,1.1279781278479366,1.1449355552662415,1.1912511391745866,1.3292540033849758,1.4473532339539121,1.4708321631298007,1.4851363836089051,1.5108085018226793,1.5531416332508792]
[null,null,null,null,"Average RPI Growth for calendar year t - index (rebased 2020)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1179 / $AF$1179","v":0.88196833158029397},{"$f":"AB1179 / $AF$1179","v":0.89734769878045317},0.92949938880518523,0.96057082752935141,0.98518918611592809,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238109,1.3195576771754269,1.3565319254058053]
[]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E698","v":"Average Oceanic RAB1"},{"$f":"C_RAB_Oceanic!F698","v":0},{"$f":"C_RAB_Oceanic!G698","v":"£'000 "},{"$f":"C_RAB_Oceanic!H698","v":"Nominal"},{"$f":"C_RAB_Oceanic!I698","v":0},{"$f":"C_RAB_Oceanic!J698","v":0},{"$f":"C_RAB_Oceanic!K698","v":0},null,null,null,null,null,{"$f":"C_RAB_Oceanic!Q698","v":0},null,null,null,null,null,null,null,{"$f":"C_RAB_Oceanic!Y698","v":0},null,{"$f":"C_RAB_Oceanic!AA698","v":33535.629920299027},{"$f":"C_RAB_Oceanic!AB698","v":34802.200273015493},{"$f":"C_RAB_Oceanic!AC698","v":37298.654914298007},{"$f":"C_RAB_Oceanic!AD698","v":39520.657247578492},{"$f":"C_RAB_Oceanic!AE698","v":42362.641915038534},{"$f":"C_RAB_Oceanic!AF698","v":41827.535491477989},{"$f":"C_RAB_Oceanic!AG698","v":38333.441486275027},{"$f":"C_RAB_Oceanic!AH698","v":38087.78217548415},{"$f":"C_RAB_Oceanic!AI698","v":38108.607076636865},{"$f":"C_RAB_Oceanic!AJ698","v":34556.267293493584},{"$f":"C_RAB_Oceanic!AK698","v":31344.30699064603},{"$f":"C_RAB_Oceanic!AL698","v":31629.694386552728},{"$f":"C_RAB_Oceanic!AM698","v":32215.570737202295}]
[null,null,null,null,{"$f":"E1180","v":"Average RPI Growth for calendar year t - index (rebased 2020)"},{"$f":"F1180","v":0},0,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,0.88196833158029397,0.89734769878045317,0.92949938880518523,0.96057082752935141,0.98518918611592809,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238109,1.3195576771754269,1.3565319254058053]
[null,null,null,null,{"$f":"E1182 & \" - deflated\"","v":"Average Oceanic RAB1 - deflated"},null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AA1182 / AA1183","v":38023.621392630419},38783.406164983397,{"$f":" AC1182 / AC1183","v":40127.68094688384},41142.887244689817,42999.499499229867,41827.535491477989,36843.045660182972,32806.413163246965,30145.992132492527,26899.533524895563,24164.253145266262,23969.921840974413,23748.479585222471]
[]
[null,null,null,"CAA Values"]
[null,null,null,null,"CAA - UKATS - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1289.6231543238812,1190.7646132591426,1079.2004364425266,1019.19550601957,988.28139440310383,1087.0126095220617,{"$f":"AG1176 / 1000","v":1283.0279755427132},{"$f":"AH1176 / 1000","v":1461.7672868592683},1503.6403222369738,1385.8521038258384,1282.4713519224265,1197.8358249488747,1104.3250157426573]
[null,null,null,null,"CAA - Oceanic - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.099798731281275,38.746362407288856,40.090637138486635,41.142840030714019,42.99950095377735,41.827584484004355,{"$f":"AG1184 / 1000","v":36.843045660182973},{"$f":"AH1184 / 1000","v":32.806413163246965},30.145992132492527,26.899533524895563,24.164253145266262,23.969921840974415,23.748479585222469]
[]
[null,null,null,"NERL Values"]
[null,null,null,null,"NERL - UKATS - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1289.6231543238812,1190.7646132591426,1079.2004364425266,1019.19550601957,988.28139440310383,1087.0126095220617,1326.3975314067388,1508.2366024839991,1566.5074110439141,1461.4690163869727,1348.4766599506452,1226.6075018264721,1093.1657944281128]
[null,null,null,null,"NERL - Oceanic - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.099798731281275,38.746362407288856,40.090637138486635,41.142840030714019,42.99950095377735,41.827584484004355,37.705292963076154,35.714422478369826,35.424999026752587,36.896169083572751,38.643470212753599,38.692150395645704,36.243872420752801]
[]
[null,null,null,"Historical Values"]
[null,null,null,null,"Historical Values - UKATS - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1187","v":1289.6231543238812},{"$f":"AB1187","v":1190.7646132591426},{"$f":"AC1187","v":1079.2004364425266},{"$f":"AD1187","v":1019.19550601957},{"$f":"AE1187","v":988.28139440310383}]
[null,null,null,null,"Historical Values - Oceanic - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1192","v":38.099798731281275},{"$f":"AB1192","v":38.746362407288856},{"$f":"AC1192","v":40.090637138486635},{"$f":"AD1192","v":41.142840030714019},{"$f":"AE1192","v":42.99950095377735}]
[]
["Data required for output workbooks"]
[]
[null,null,null,"Patent Box Tax Relief"]
[null,null,null,null,"Proportion of profits related to patent innovations",null,{"$f":"C_Reg_Tax_UKATS!G479","v":"£'000 "},{"$f":"C_Reg_Tax_UKATS!H479","v":"Nominal"},{"$f":"C_Reg_Tax_UKATS!I479","v":"Enter as a positive"},{"$f":"C_Reg_Tax_UKATS!J479","v":"CAA / IP_File 23"},{"$f":"C_Reg_Tax_UKATS!K479","v":0},null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Q479","v":0},null,null,null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Y479","v":4000},null,{"$f":"C_Reg_Tax_UKATS!AA479","v":0},{"$f":"C_Reg_Tax_UKATS!AB479","v":0},{"$f":"C_Reg_Tax_UKATS!AC479","v":0},{"$f":"C_Reg_Tax_UKATS!AD479","v":0},{"$f":"C_Reg_Tax_UKATS!AE479","v":0},{"$f":"C_Reg_Tax_UKATS!AF479","v":0},{"$f":"C_Reg_Tax_UKATS!AG479","v":0},{"$f":"C_Reg_Tax_UKATS!AH479","v":0},{"$f":"C_Reg_Tax_UKATS!AI479","v":800},{"$f":"C_Reg_Tax_UKATS!AJ479","v":800},{"$f":"C_Reg_Tax_UKATS!AK479","v":800},{"$f":"C_Reg_Tax_UKATS!AL479","v":800},{"$f":"C_Reg_Tax_UKATS!AM479","v":800},{"$f":"C_Reg_Tax_UKATS!AN479","v":0},{"$f":"C_Reg_Tax_UKATS!AO479","v":0},{"$f":"C_Reg_Tax_UKATS!AP479","v":0},{"$f":"C_Reg_Tax_UKATS!AQ479","v":0},{"$f":"C_Reg_Tax_UKATS!AR479","v":0},{"$f":"C_Reg_Tax_UKATS!AS479","v":0},{"$f":"C_Reg_Tax_UKATS!AT479","v":0},{"$f":"C_Reg_Tax_UKATS!AU479","v":0},{"$f":"C_Reg_Tax_UKATS!AV479","v":0},{"$f":"C_Reg_Tax_UKATS!AW479","v":0},{"$f":"C_Reg_Tax_UKATS!AX479","v":0},{"$f":"C_Reg_Tax_UKATS!AY479","v":0},{"$f":"C_Reg_Tax_UKATS!AZ479","v":0},{"$f":"C_Reg_Tax_UKATS!BA479","v":0},{"$f":"C_Reg_Tax_UKATS!BB479","v":0},{"$f":"C_Reg_Tax_UKATS!BC479","v":0},{"$f":"C_Reg_Tax_UKATS!BD479","v":0},{"$f":"C_Reg_Tax_UKATS!BE479","v":0},{"$f":"C_Reg_Tax_UKATS!BF479","v":0},{"$f":"C_Reg_Tax_UKATS!BG479","v":0},{"$f":"C_Reg_Tax_UKATS!BH479","v":0},{"$f":"C_Reg_Tax_UKATS!BI479","v":0},{"$f":"C_Reg_Tax_UKATS!BJ479","v":0}]
[null,null,null,null,"Patent box tax relief rate"]
[]
["Data required for CRCO tables"]
[]
[null,"T1 ANSP"]
[null,null,"1.     Detail by nature (in nominal terms)"]
[null,null,null,null,{"$f":"C_Output_Staging!E373","v":"1.1   Staff"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA390","v":252650.76286796189},{"$f":"C_Output_Staging!AB390","v":264082.63380204659},{"$f":"C_Output_Staging!AC390","v":260051.05454421265},{"$f":"C_Output_Staging!AD390","v":274964.26415473182},{"$f":"C_Output_Staging!AE390","v":279518.14399849821},{"$f":"C_Output_Staging!AF390","v":310769.52033518546},{"$f":"C_Output_Staging!AG390","v":286593.61469084187},{"$f":"C_Output_Staging!AH390","v":328573.64993980312},{"$f":"C_Output_Staging!AI390","v":400815.32882940868},{"$f":"C_Output_Staging!AJ390","v":403734.12730827974},{"$f":"C_Output_Staging!AK390","v":352487.7122178686},{"$f":"C_Output_Staging!AL390","v":351661.05210581655},{"$f":"C_Output_Staging!AM390","v":360025.68812425784},{"$f":"C_Output_Staging!AN390","v":0},{"$f":"C_Output_Staging!AO390","v":0},{"$f":"C_Output_Staging!AP390","v":0},{"$f":"C_Output_Staging!AQ390","v":0},{"$f":"C_Output_Staging!AR390","v":0},{"$f":"C_Output_Staging!AS390","v":0},{"$f":"C_Output_Staging!AT390","v":0},{"$f":"C_Output_Staging!AU390","v":0},{"$f":"C_Output_Staging!AV390","v":0},{"$f":"C_Output_Staging!AW390","v":0},{"$f":"C_Output_Staging!AX390","v":0},{"$f":"C_Output_Staging!AY390","v":0},{"$f":"C_Output_Staging!AZ390","v":0},{"$f":"C_Output_Staging!BA390","v":0},{"$f":"C_Output_Staging!BB390","v":0},{"$f":"C_Output_Staging!BC390","v":0},{"$f":"C_Output_Staging!BD390","v":0},{"$f":"C_Output_Staging!BE390","v":0},{"$f":"C_Output_Staging!BF390","v":0},{"$f":"C_Output_Staging!BG390","v":0},{"$f":"C_Output_Staging!BH390","v":0},{"$f":"C_Output_Staging!BI390","v":0},{"$f":"C_Output_Staging!BJ390","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E374","v":"         of which, pension costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA391","v":67049.626716750616},{"$f":"C_Output_Staging!AB391","v":66165.389642272145},{"$f":"C_Output_Staging!AC391","v":67470.28479068134},{"$f":"C_Output_Staging!AD391","v":65354.653410911873},{"$f":"C_Output_Staging!AE391","v":63176.770274323506},{"$f":"C_Output_Staging!AF391","v":81871.488580223726},{"$f":"C_Output_Staging!AG391","v":79419.885021049282},{"$f":"C_Output_Staging!AH391","v":85550.970170188913},{"$f":"C_Output_Staging!AI391","v":123735.65038873322},{"$f":"C_Output_Staging!AJ391","v":119102.07209123771},{"$f":"C_Output_Staging!AK391","v":78082.66171515637},{"$f":"C_Output_Staging!AL391","v":76362.603809405278},{"$f":"C_Output_Staging!AM391","v":78093.988416344888},{"$f":"C_Output_Staging!AN391","v":0},{"$f":"C_Output_Staging!AO391","v":0},{"$f":"C_Output_Staging!AP391","v":0},{"$f":"C_Output_Staging!AQ391","v":0},{"$f":"C_Output_Staging!AR391","v":0},{"$f":"C_Output_Staging!AS391","v":0},{"$f":"C_Output_Staging!AT391","v":0},{"$f":"C_Output_Staging!AU391","v":0},{"$f":"C_Output_Staging!AV391","v":0},{"$f":"C_Output_Staging!AW391","v":0},{"$f":"C_Output_Staging!AX391","v":0},{"$f":"C_Output_Staging!AY391","v":0},{"$f":"C_Output_Staging!AZ391","v":0},{"$f":"C_Output_Staging!BA391","v":0},{"$f":"C_Output_Staging!BB391","v":0},{"$f":"C_Output_Staging!BC391","v":0},{"$f":"C_Output_Staging!BD391","v":0},{"$f":"C_Output_Staging!BE391","v":0},{"$f":"C_Output_Staging!BF391","v":0},{"$f":"C_Output_Staging!BG391","v":0},{"$f":"C_Output_Staging!BH391","v":0},{"$f":"C_Output_Staging!BI391","v":0},{"$f":"C_Output_Staging!BJ391","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E375","v":"1.2   Other operating costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA392","v":103666.96740933822},{"$f":"C_Output_Staging!AB392","v":99032.483692529291},{"$f":"C_Output_Staging!AC392","v":101585.36127909015},{"$f":"C_Output_Staging!AD392","v":130368.9846321193},{"$f":"C_Output_Staging!AE392","v":142282.50203979478},{"$f":"C_Output_Staging!AF392","v":158682.43966412311},{"$f":"C_Output_Staging!AG392","v":86722.771637750455},{"$f":"C_Output_Staging!AH392","v":143533.22835361137},{"$f":"C_Output_Staging!AI392","v":170865.31326266719},{"$f":"C_Output_Staging!AJ392","v":170907.68369206513},{"$f":"C_Output_Staging!AK392","v":164473.66602794247},{"$f":"C_Output_Staging!AL392","v":189059.92317364019},{"$f":"C_Output_Staging!AM392","v":191097.30260549206},{"$f":"C_Output_Staging!AN392","v":53087.016074473198},{"$f":"C_Output_Staging!AO392","v":47786.521018697087},{"$f":"C_Output_Staging!AP392","v":43184.136470169899},{"$f":"C_Output_Staging!AQ392","v":27527.100903861374},{"$f":"C_Output_Staging!AR392","v":29820.516602548501},{"$f":"C_Output_Staging!AS392","v":24264.582639707784},{"$f":"C_Output_Staging!AT392","v":205288.69723565161},{"$f":"C_Output_Staging!AU392","v":11949.407353612978},{"$f":"C_Output_Staging!AV392","v":9837.5100325109124},{"$f":"C_Output_Staging!AW392","v":7395.8874989826281},{"$f":"C_Output_Staging!AX392","v":3715.7687092311949},{"$f":"C_Output_Staging!AY392","v":0},{"$f":"C_Output_Staging!AZ392","v":0},{"$f":"C_Output_Staging!BA392","v":0},{"$f":"C_Output_Staging!BB392","v":0},{"$f":"C_Output_Staging!BC392","v":0},{"$f":"C_Output_Staging!BD392","v":0},{"$f":"C_Output_Staging!BE392","v":0},{"$f":"C_Output_Staging!BF392","v":0},{"$f":"C_Output_Staging!BG392","v":0},{"$f":"C_Output_Staging!BH392","v":0},{"$f":"C_Output_Staging!BI392","v":0},{"$f":"C_Output_Staging!BJ392","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E376","v":"1.3   Depreciation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA393","v":160039.12435824666},{"$f":"C_Output_Staging!AB393","v":158845.00501994358},{"$f":"C_Output_Staging!AC393","v":156245.61772140604},{"$f":"C_Output_Staging!AD393","v":151836.24905910515},{"$f":"C_Output_Staging!AE393","v":148258.5094342113},{"$f":"C_Output_Staging!AF393","v":169806.07908023021},{"$f":"C_Output_Staging!AG393","v":140816.56924872022},{"$f":"C_Output_Staging!AH393","v":128398.65936334209},{"$f":"C_Output_Staging!AI393","v":134505.60635488835},{"$f":"C_Output_Staging!AJ393","v":145492.2136312369},{"$f":"C_Output_Staging!AK393","v":133315.48098541406},{"$f":"C_Output_Staging!AL393","v":135046.97304597413},{"$f":"C_Output_Staging!AM393","v":135747.73514173157},{"$f":"C_Output_Staging!AN393","v":159126.29828573964},{"$f":"C_Output_Staging!AO393","v":153202.66434589215},{"$f":"C_Output_Staging!AP393","v":140087.24828249271},{"$f":"C_Output_Staging!AQ393","v":127334.09733995743},{"$f":"C_Output_Staging!AR393","v":110517.29476846116},{"$f":"C_Output_Staging!AS393","v":95982.219987230026},{"$f":"C_Output_Staging!AT393","v":80676.255055806498},{"$f":"C_Output_Staging!AU393","v":74667.49053024665},{"$f":"C_Output_Staging!AV393","v":66632.873758645117},{"$f":"C_Output_Staging!AW393","v":59988.717565912848},{"$f":"C_Output_Staging!AX393","v":50374.34114396893},{"$f":"C_Output_Staging!AY393","v":38618.715545031322},{"$f":"C_Output_Staging!AZ393","v":25903.037020224976},{"$f":"C_Output_Staging!BA393","v":13097.459824160085},{"$f":"C_Output_Staging!BB393","v":-27.786553738913536},{"$f":"C_Output_Staging!BC393","v":-29.475473528964447},{"$f":"C_Output_Staging!BD393","v":-31.26704908854062},{"$f":"C_Output_Staging!BE393","v":-33.167520031341652},{"$f":"C_Output_Staging!BF393","v":-35.183505226677468},{"$f":"C_Output_Staging!BG393","v":-37.322025851372253},{"$f":"C_Output_Staging!BH393","v":-39.590529842783376},{"$f":"C_Output_Staging!BI393","v":-41.996917838121334},{"$f":"C_Output_Staging!BJ393","v":-44.549570690411258}]
[null,null,null,null,{"$f":"C_Output_Staging!E377","v":"1.4   Cost of capital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA394","v":57085.003810557166},{"$f":"C_Output_Staging!AB394","v":52862.393597414761},{"$f":"C_Output_Staging!AC394","v":49565.866248132501},{"$f":"C_Output_Staging!AD394","v":49505.784414335169},{"$f":"C_Output_Staging!AE394","v":49063.084107709496},{"$f":"C_Output_Staging!AF394","v":32850.131649012357},{"$f":"C_Output_Staging!AG394","v":38789.366746233187},{"$f":"C_Output_Staging!AH394","v":50314.391235158371},{"$f":"C_Output_Staging!AI394","v":51507.350856679266},{"$f":"C_Output_Staging!AJ394","v":48657.745966891001},{"$f":"C_Output_Staging!AK394","v":45251.39566899983},{"$f":"C_Output_Staging!AL394","v":43209.914527030596},{"$f":"C_Output_Staging!AM394","v":41017.300441178035},{"$f":"C_Output_Staging!AN394","v":39913.537733917423},{"$f":"C_Output_Staging!AO394","v":30350.307854901319},{"$f":"C_Output_Staging!AP394","v":23374.43253999067},{"$f":"C_Output_Staging!AQ394","v":16428.311885734569},{"$f":"C_Output_Staging!AR394","v":9205.806974353336},{"$f":"C_Output_Staging!AS394","v":3998.5232488893375},{"$f":"C_Output_Staging!AT394","v":1001.6516224906075},{"$f":"C_Output_Staging!AU394","v":-1727.1843283530741},{"$f":"C_Output_Staging!AV394","v":-4303.8540758722183},{"$f":"C_Output_Staging!AW394","v":-6717.1523244556593},{"$f":"C_Output_Staging!AX394","v":-8941.4815995318841},{"$f":"C_Output_Staging!AY394","v":-10890.191995727297},{"$f":"C_Output_Staging!AZ394","v":-12504.633528527034},{"$f":"C_Output_Staging!BA394","v":-13758.328467812358},{"$f":"C_Output_Staging!BB394","v":-14634.763075009943},{"$f":"C_Output_Staging!BC394","v":-15320.790976443903},{"$f":"C_Output_Staging!BD394","v":-16026.054464888053},{"$f":"C_Output_Staging!BE394","v":-16751.093312713117},{"$f":"C_Output_Staging!BF394","v":-17496.462464688178},{"$f":"C_Output_Staging!BG394","v":-18262.732466024165},{"$f":"C_Output_Staging!BH394","v":-19050.489902588051},{"$f":"C_Output_Staging!BI394","v":-19860.337853639594},{"$f":"C_Output_Staging!BJ394","v":-20692.89635745285}]
[null,null,null,null,{"$f":"C_Output_Staging!E378","v":"1.5   Exceptional items"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA395","v":0},{"$f":"C_Output_Staging!AB395","v":0},{"$f":"C_Output_Staging!AC395","v":0},{"$f":"C_Output_Staging!AD395","v":0},{"$f":"C_Output_Staging!AE395","v":0},{"$f":"C_Output_Staging!AF395","v":0},{"$f":"C_Output_Staging!AG395","v":1237.0769200501165},{"$f":"C_Output_Staging!AH395","v":254.33845761839336},{"$f":"C_Output_Staging!AI395","v":1217.9775447015297},{"$f":"C_Output_Staging!AJ395","v":1227.0289510597668},{"$f":"C_Output_Staging!AK395","v":1209.6514014383004},{"$f":"C_Output_Staging!AL395","v":1217.0910508680597},{"$f":"C_Output_Staging!AM395","v":1234.0848172455057},{"$f":"C_Output_Staging!AN395","v":0},{"$f":"C_Output_Staging!AO395","v":0},{"$f":"C_Output_Staging!AP395","v":0},{"$f":"C_Output_Staging!AQ395","v":0},{"$f":"C_Output_Staging!AR395","v":0},{"$f":"C_Output_Staging!AS395","v":0},{"$f":"C_Output_Staging!AT395","v":0},{"$f":"C_Output_Staging!AU395","v":0},{"$f":"C_Output_Staging!AV395","v":0},{"$f":"C_Output_Staging!AW395","v":0},{"$f":"C_Output_Staging!AX395","v":0},{"$f":"C_Output_Staging!AY395","v":0},{"$f":"C_Output_Staging!AZ395","v":0},{"$f":"C_Output_Staging!BA395","v":0},{"$f":"C_Output_Staging!BB395","v":0},{"$f":"C_Output_Staging!BC395","v":0},{"$f":"C_Output_Staging!BD395","v":0},{"$f":"C_Output_Staging!BE395","v":0},{"$f":"C_Output_Staging!BF395","v":0},{"$f":"C_Output_Staging!BG395","v":0},{"$f":"C_Output_Staging!BH395","v":0},{"$f":"C_Output_Staging!BI395","v":0},{"$f":"C_Output_Staging!BJ395","v":0}]
[]
[null,null,"3.   Complementary information (in nominal terms)"]
[null,null,null,null,{"$f":"C_Output_Staging!E434","v":"3.1 Net Book value. Fixed assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA434","v":0},{"$f":"C_Output_Staging!AB434","v":0},{"$f":"C_Output_Staging!AC434","v":0},{"$f":"C_Output_Staging!AD434","v":0},{"$f":"C_Output_Staging!AE434","v":0},{"$f":"C_Output_Staging!AF434","v":0},{"$f":"C_Output_Staging!AG434","v":0},{"$f":"C_Output_Staging!AH434","v":0},{"$f":"C_Output_Staging!AI434","v":1061072.4819555974},{"$f":"C_Output_Staging!AJ434","v":1068870.1920804067},{"$f":"C_Output_Staging!AK434","v":1056548.6501269818},{"$f":"C_Output_Staging!AL434","v":1051481.8589995133},{"$f":"C_Output_Staging!AM434","v":1034518.7004832174},{"$f":"C_Output_Staging!AN434","v":0},{"$f":"C_Output_Staging!AO434","v":0},{"$f":"C_Output_Staging!AP434","v":0},{"$f":"C_Output_Staging!AQ434","v":0},{"$f":"C_Output_Staging!AR434","v":0},{"$f":"C_Output_Staging!AS434","v":0},{"$f":"C_Output_Staging!AT434","v":0},{"$f":"C_Output_Staging!AU434","v":0},{"$f":"C_Output_Staging!AV434","v":0},{"$f":"C_Output_Staging!AW434","v":0},{"$f":"C_Output_Staging!AX434","v":0},{"$f":"C_Output_Staging!AY434","v":0},{"$f":"C_Output_Staging!AZ434","v":0},{"$f":"C_Output_Staging!BA434","v":0},{"$f":"C_Output_Staging!BB434","v":0},{"$f":"C_Output_Staging!BC434","v":0},{"$f":"C_Output_Staging!BD434","v":0},{"$f":"C_Output_Staging!BE434","v":0},{"$f":"C_Output_Staging!BF434","v":0},{"$f":"C_Output_Staging!BG434","v":0},{"$f":"C_Output_Staging!BH434","v":0},{"$f":"C_Output_Staging!BI434","v":0},{"$f":"C_Output_Staging!BJ434","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E451","v":"3.2 Adjustments total assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA451","v":973658.45903370844},{"$f":"C_Output_Staging!AB451","v":901636.38880888547},{"$f":"C_Output_Staging!AC451","v":845409.85776202148},{"$f":"C_Output_Staging!AD451","v":844385.08449748496},{"$f":"C_Output_Staging!AE451","v":836834.25906891259},{"$f":"C_Output_Staging!AF451","v":943969.30025897583},{"$f":"C_Output_Staging!AG451","v":1114636.9754664709},{"$f":"C_Output_Staging!AH451","v":1445815.8400907579},{"$f":"C_Output_Staging!AI451","v":-222582.43547447654},{"$f":"C_Output_Staging!AJ451","v":-217433.7859482863},{"$f":"C_Output_Staging!AK451","v":-242526.54145328165},{"$f":"C_Output_Staging!AL451","v":-242118.93505755765},{"$f":"C_Output_Staging!AM451","v":-229521.72525112657},{"$f":"C_Output_Staging!AN451","v":1252434.7029957634},{"$f":"C_Output_Staging!AO451","v":952353.03514030424},{"$f":"C_Output_Staging!AP451","v":733459.17545767128},{"$f":"C_Output_Staging!AQ451","v":515498.97817870823},{"$f":"C_Output_Staging!AR451","v":288866.20375830407},{"$f":"C_Output_Staging!AS451","v":125468.43908022733},{"$f":"C_Output_Staging!AT451","v":31430.52015790638},{"$f":"C_Output_Staging!AU451","v":-54196.789212738819},{"$f":"C_Output_Staging!AV451","v":-135049.3217911777},{"$f":"C_Output_Staging!AW451","v":-210775.47003076013},{"$f":"C_Output_Staging!AX451","v":-280572.01859948185},{"$f":"C_Output_Staging!AY451","v":-341720.00659679173},{"$f":"C_Output_Staging!AZ451","v":-392379.07408200338},{"$f":"C_Output_Staging!BA451","v":-431718.38445330173},{"$f":"C_Output_Staging!BB451","v":-459219.75815458456},{"$f":"C_Output_Staging!BC451","v":-480746.41802390304},{"$f":"C_Output_Staging!BD451","v":-502876.66549962864},{"$f":"C_Output_Staging!BE451","v":-525627.43793402822},{"$f":"C_Output_Staging!BF451","v":-549016.14876941987},{"$f":"C_Output_Staging!BG451","v":-573060.70096961909},{"$f":"C_Output_Staging!BH451","v":-597779.50083328539},{"$f":"C_Output_Staging!BI451","v":-623191.47220020974},{"$f":"C_Output_Staging!BJ451","v":-649316.0710619106}]
[null,null,null,null,{"$f":"C_Output_Staging!E442","v":"3.3 Net Current Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA442","v":0},{"$f":"C_Output_Staging!AB442","v":0},{"$f":"C_Output_Staging!AC442","v":0},{"$f":"C_Output_Staging!AD442","v":0},{"$f":"C_Output_Staging!AE442","v":0},{"$f":"C_Output_Staging!AF442","v":0},{"$f":"C_Output_Staging!AG442","v":0},{"$f":"C_Output_Staging!AH442","v":0},{"$f":"C_Output_Staging!AI442","v":777743.37543039292},{"$f":"C_Output_Staging!AJ442","v":675380.13478053221},{"$f":"C_Output_Staging!AK442","v":605907.60722034413},{"$f":"C_Output_Staging!AL442","v":546507.77907383465},{"$f":"C_Output_Staging!AM442","v":482072.36044548155},{"$f":"C_Output_Staging!AN442","v":0},{"$f":"C_Output_Staging!AO442","v":0},{"$f":"C_Output_Staging!AP442","v":0},{"$f":"C_Output_Staging!AQ442","v":0},{"$f":"C_Output_Staging!AR442","v":0},{"$f":"C_Output_Staging!AS442","v":0},{"$f":"C_Output_Staging!AT442","v":0},{"$f":"C_Output_Staging!AU442","v":0},{"$f":"C_Output_Staging!AV442","v":0},{"$f":"C_Output_Staging!AW442","v":0},{"$f":"C_Output_Staging!AX442","v":0},{"$f":"C_Output_Staging!AY442","v":0},{"$f":"C_Output_Staging!AZ442","v":0},{"$f":"C_Output_Staging!BA442","v":0},{"$f":"C_Output_Staging!BB442","v":0},{"$f":"C_Output_Staging!BC442","v":0},{"$f":"C_Output_Staging!BD442","v":0},{"$f":"C_Output_Staging!BE442","v":0},{"$f":"C_Output_Staging!BF442","v":0},{"$f":"C_Output_Staging!BG442","v":0},{"$f":"C_Output_Staging!BH442","v":0},{"$f":"C_Output_Staging!BI442","v":0},{"$f":"C_Output_Staging!BJ442","v":0}]
[null,null,null,null,"3.5  Cost of capital pre tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I_Series UKATS'!AA490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AB490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AC490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AD490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AE490","v":5.8629392350999808E-2},{"$f":"'I_Series UKATS'!AF490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AG490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AH490","v":3.4799999999999998E-2},{"$f":"'I_Series UKATS'!AI490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AJ490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AK490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AL490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AM490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AN490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AO490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AP490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AQ490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AR490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AS490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AT490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AU490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AV490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AW490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AX490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AY490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!AZ490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BA490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BB490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BC490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BD490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BE490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BF490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BG490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BH490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BI490","v":3.1868757419804931E-2},{"$f":"'I_Series UKATS'!BJ490","v":3.1868757419804931E-2}]
[]
[null,null,"5.  Cost-efficiency KPI - Determined/Actual Unit Cost (in real terms)"]
[null,null,null,null,"5.1  Inflation  %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Index!AA47","v":0},{"$f":"C_Index!AB47","v":0},{"$f":"C_Index!AC47","v":0},{"$f":"C_Index!AD47","v":0},{"$f":"C_Index!AE47","v":0},{"$f":"C_Index!AF47","v":8.8126159554733352E-3},{"$f":"C_Index!AG47","v":2.5823754789271902E-2},{"$f":"C_Index!AH47","v":9.0535594233211558E-2},{"$f":"C_Index!AI47","v":6.1359439712091124E-2},{"$f":"C_Index!AJ47","v":8.5674714548986675E-3},{"$f":"C_Index!AK47","v":1.1558271762361905E-3},{"$f":"C_Index!AL47","v":4.9967691413776993E-3},{"$f":"C_Index!AM47","v":1.5726789585522205E-2},{"$f":"C_Index!AN47","v":1.5726789585522205E-2},{"$f":"C_Index!AO47","v":1.5726789585522205E-2},{"$f":"C_Index!AP47","v":1.5726789585522205E-2},{"$f":"C_Index!AQ47","v":1.5726789585522205E-2},{"$f":"C_Index!AR47","v":1.5726789585522205E-2},{"$f":"C_Index!AS47","v":1.5726789585522205E-2},{"$f":"C_Index!AT47","v":1.5726789585522205E-2},{"$f":"C_Index!AU47","v":1.5726789585522205E-2},{"$f":"C_Index!AV47","v":1.5726789585522205E-2},{"$f":"C_Index!AW47","v":1.5726789585522205E-2},{"$f":"C_Index!AX47","v":1.5726789585522205E-2},{"$f":"C_Index!AY47","v":1.5726789585522205E-2},{"$f":"C_Index!AZ47","v":1.5726789585522205E-2},{"$f":"C_Index!BA47","v":1.5726789585522205E-2},{"$f":"C_Index!BB47","v":1.5726789585522205E-2},{"$f":"C_Index!BC47","v":1.5726789585522205E-2},{"$f":"C_Index!BD47","v":1.5726789585522205E-2},{"$f":"C_Index!BE47","v":1.5726789585522205E-2},{"$f":"C_Index!BF47","v":1.5726789585522205E-2},{"$f":"C_Index!BG47","v":1.5726789585522205E-2},{"$f":"C_Index!BH47","v":1.5726789585522205E-2},{"$f":"C_Index!BI47","v":1.5726789585522205E-2},{"$f":"C_Index!BJ47","v":1.5726789585522205E-2}]
[null,null,null,null,"5.4 Total Service Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_UKATS!AA308","v":10244},{"$f":"C_RevCost_UKATS!AB308","v":10435},{"$f":"C_RevCost_UKATS!AC308","v":10583},{"$f":"C_RevCost_UKATS!AD308","v":10758},{"$f":"C_RevCost_UKATS!AE308","v":10940},{"$f":"C_RevCost_UKATS!AF308","v":12647.945},{"$f":"C_RevCost_UKATS!AG308","v":12891},{"$f":"C_RevCost_UKATS!AH308","v":13183},{"$f":"C_RevCost_UKATS!AI308","v":11956},{"$f":"C_RevCost_UKATS!AJ308","v":12930},{"$f":"C_RevCost_UKATS!AK308","v":13247},{"$f":"C_RevCost_UKATS!AL308","v":13490},{"$f":"C_RevCost_UKATS!AM308","v":13700},{"$f":"C_RevCost_UKATS!AN308","v":13700},{"$f":"C_RevCost_UKATS!AO308","v":13700},{"$f":"C_RevCost_UKATS!AP308","v":13700},{"$f":"C_RevCost_UKATS!AQ308","v":13700},{"$f":"C_RevCost_UKATS!AR308","v":13700},{"$f":"C_RevCost_UKATS!AS308","v":13700},{"$f":"C_RevCost_UKATS!AT308","v":13700},{"$f":"C_RevCost_UKATS!AU308","v":13700},{"$f":"C_RevCost_UKATS!AV308","v":13700},{"$f":"C_RevCost_UKATS!AW308","v":13700},{"$f":"C_RevCost_UKATS!AX308","v":13700},{"$f":"C_RevCost_UKATS!AY308","v":13700},{"$f":"C_RevCost_UKATS!AZ308","v":13700},{"$f":"C_RevCost_UKATS!BA308","v":13700},{"$f":"C_RevCost_UKATS!BB308","v":13700},{"$f":"C_RevCost_UKATS!BC308","v":13700},{"$f":"C_RevCost_UKATS!BD308","v":13700},{"$f":"C_RevCost_UKATS!BE308","v":13700},{"$f":"C_RevCost_UKATS!BF308","v":13700},{"$f":"C_RevCost_UKATS!BG308","v":13700},{"$f":"C_RevCost_UKATS!BH308","v":13700},{"$f":"C_RevCost_UKATS!BI308","v":13700},{"$f":"C_RevCost_UKATS!BJ308","v":13700}]
[]
[null,null,"Table 2 B - Calculation of the unit rate for year n (1)"]
[null,null,null,null,"13.2     Inflation adjustment : amount carried over to year n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA505","v":24518.726288816117},{"$f":"C_Output_Staging!AB505","v":22231.19617190701},{"$f":"C_Output_Staging!AC505","v":-13211.708576188339},{"$f":"C_Output_Staging!AD505","v":-20053.009840666065},{"$f":"C_Output_Staging!AE505","v":-16133.284040220131},{"$f":"C_Output_Staging!AF505","v":-13077.378330539737},{"$f":"C_Output_Staging!AG505","v":-13943.183840123082},{"$f":"C_Output_Staging!AH505","v":-7946.1233009410289},{"$f":"C_Output_Staging!AI505","v":-3969.8659311800698},{"$f":"C_Output_Staging!AJ505","v":43331.658206231026},{"$f":"C_Output_Staging!AK505","v":0},{"$f":"C_Output_Staging!AL505","v":0},{"$f":"C_Output_Staging!AM505","v":0},{"$f":"C_Output_Staging!AN505","v":0},{"$f":"C_Output_Staging!AO505","v":0},{"$f":"C_Output_Staging!AP505","v":0},{"$f":"C_Output_Staging!AQ505","v":0},{"$f":"C_Output_Staging!AR505","v":0},{"$f":"C_Output_Staging!AS505","v":0},{"$f":"C_Output_Staging!AT505","v":0},{"$f":"C_Output_Staging!AU505","v":0},{"$f":"C_Output_Staging!AV505","v":0},{"$f":"C_Output_Staging!AW505","v":0},{"$f":"C_Output_Staging!AX505","v":0},{"$f":"C_Output_Staging!AY505","v":0},{"$f":"C_Output_Staging!AZ505","v":0},{"$f":"C_Output_Staging!BA505","v":0},{"$f":"C_Output_Staging!BB505","v":0},{"$f":"C_Output_Staging!BC505","v":0},{"$f":"C_Output_Staging!BD505","v":0},{"$f":"C_Output_Staging!BE505","v":0},{"$f":"C_Output_Staging!BF505","v":0},{"$f":"C_Output_Staging!BG505","v":0},{"$f":"C_Output_Staging!BH505","v":0},{"$f":"C_Output_Staging!BI505","v":0},{"$f":"C_Output_Staging!BJ505","v":0}]
[null,null,null,null,"13.3     Traffic risk sharing adjustment : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA506","v":0},{"$f":"C_Output_Staging!AB506","v":0},{"$f":"C_Output_Staging!AC506","v":0},{"$f":"C_Output_Staging!AD506","v":-9275.3992300201462},{"$f":"C_Output_Staging!AE506","v":-40706.95831062863},{"$f":"C_Output_Staging!AF506","v":-52778.573401516776},{"$f":"C_Output_Staging!AG506","v":-62084.313388410344},{"$f":"C_Output_Staging!AH506","v":0},{"$f":"C_Output_Staging!AI506","v":24929.271489367136},{"$f":"C_Output_Staging!AJ506","v":18063.629153141708},{"$f":"C_Output_Staging!AK506","v":151854.51401245283},{"$f":"C_Output_Staging!AL506","v":141163.67364776251},{"$f":"C_Output_Staging!AM506","v":159554.09789316004},{"$f":"C_Output_Staging!AN506","v":103396.04786248977},{"$f":"C_Output_Staging!AO506","v":106293.22409497628},{"$f":"C_Output_Staging!AP506","v":109271.57973707859},{"$f":"C_Output_Staging!AQ506","v":112333.38945074916},{"$f":"C_Output_Staging!AR506","v":115480.9916343857},{"$f":"C_Output_Staging!AS506","v":0},{"$f":"C_Output_Staging!AT506","v":0},{"$f":"C_Output_Staging!AU506","v":0},{"$f":"C_Output_Staging!AV506","v":0},{"$f":"C_Output_Staging!AW506","v":0},{"$f":"C_Output_Staging!AX506","v":0},{"$f":"C_Output_Staging!AY506","v":0},{"$f":"C_Output_Staging!AZ506","v":0},{"$f":"C_Output_Staging!BA506","v":0},{"$f":"C_Output_Staging!BB506","v":0},{"$f":"C_Output_Staging!BC506","v":0},{"$f":"C_Output_Staging!BD506","v":0},{"$f":"C_Output_Staging!BE506","v":0},{"$f":"C_Output_Staging!BF506","v":0},{"$f":"C_Output_Staging!BG506","v":0},{"$f":"C_Output_Staging!BH506","v":0},{"$f":"C_Output_Staging!BI506","v":0},{"$f":"C_Output_Staging!BJ506","v":0}]
[null,null,null,null,"13.4     Differences in costs  : amounts carried over to year n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA507","v":-680.36938895386925},{"$f":"C_Output_Staging!AB507","v":2162.6681478816959},{"$f":"C_Output_Staging!AC507","v":2175.5702002280273},{"$f":"C_Output_Staging!AD507","v":2185.353570368191},{"$f":"C_Output_Staging!AE507","v":2192.3618134183894},{"$f":"C_Output_Staging!AF507","v":1590.664},{"$f":"C_Output_Staging!AG507","v":7993.7661107007698},{"$f":"C_Output_Staging!AH507","v":8763.4698905319347},{"$f":"C_Output_Staging!AI507","v":9151.5062925344555},{"$f":"C_Output_Staging!AJ507","v":7789.8393842788555},{"$f":"C_Output_Staging!AK507","v":4736.3740133098581},{"$f":"C_Output_Staging!AL507","v":4687.164318203284},{"$f":"C_Output_Staging!AM507","v":4683.4637664572128},{"$f":"C_Output_Staging!AN507","v":5269.1656300143377},{"$f":"C_Output_Staging!AO507","v":5325.7590458160439},{"$f":"C_Output_Staging!AP507","v":3420.1711483804111},{"$f":"C_Output_Staging!AQ507","v":3216.4449439960572},{"$f":"C_Output_Staging!AR507","v":2676.369368848575},{"$f":"C_Output_Staging!AS507","v":1212.7749279271031},{"$f":"C_Output_Staging!AT507","v":-807.67018059957979},{"$f":"C_Output_Staging!AU507","v":-787.95621018629402},{"$f":"C_Output_Staging!AV507","v":-409.36862022506125},{"$f":"C_Output_Staging!AW507","v":-3.5366329646733235E-13},{"$f":"C_Output_Staging!AX507","v":-3.635730069254212E-13},{"$f":"C_Output_Staging!AY507","v":-3.7376038928880568E-13},{"$f":"C_Output_Staging!AZ507","v":-3.8423322397521997E-13},{"$f":"C_Output_Staging!BA507","v":-3.9499950941113084E-13},{"$f":"C_Output_Staging!BB507","v":-4.0606746814038239E-13},{"$f":"C_Output_Staging!BC507","v":-4.1744555310400591E-13},{"$f":"C_Output_Staging!BD507","v":-4.2914245409599122E-13},{"$f":"C_Output_Staging!BE507","v":-4.4116710439994995E-13},{"$f":"C_Output_Staging!BF507","v":-4.535286876117404E-13},{"$f":"C_Output_Staging!BG507","v":-4.6623664465326106E-13},{"$f":"C_Output_Staging!BH507","v":-4.7930068098277449E-13},{"$f":"C_Output_Staging!BI507","v":-4.9273077400726483E-13},{"$f":"C_Output_Staging!BJ507","v":-5.0653718070249021E-13}]
[null,null,null,null,"13.5     Financial incentives : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA508","v":-986.3415455134583},{"$f":"C_Output_Staging!AB508","v":5755.2824342596496},{"$f":"C_Output_Staging!AC508","v":4640.082672569124},{"$f":"C_Output_Staging!AD508","v":-417.97991666200755},{"$f":"C_Output_Staging!AE508","v":2557.2626246206705},{"$f":"C_Output_Staging!AF508","v":-264.11},{"$f":"C_Output_Staging!AG508","v":165.57379287459977},{"$f":"C_Output_Staging!AH508","v":0},{"$f":"C_Output_Staging!AI508","v":0},{"$f":"C_Output_Staging!AJ508","v":0},{"$f":"C_Output_Staging!AK508","v":0},{"$f":"C_Output_Staging!AL508","v":0},{"$f":"C_Output_Staging!AM508","v":0},{"$f":"C_Output_Staging!AN508","v":0},{"$f":"C_Output_Staging!AO508","v":0},{"$f":"C_Output_Staging!AP508","v":0},{"$f":"C_Output_Staging!AQ508","v":0},{"$f":"C_Output_Staging!AR508","v":0},{"$f":"C_Output_Staging!AS508","v":0},{"$f":"C_Output_Staging!AT508","v":0},{"$f":"C_Output_Staging!AU508","v":0},{"$f":"C_Output_Staging!AV508","v":0},{"$f":"C_Output_Staging!AW508","v":0},{"$f":"C_Output_Staging!AX508","v":0},{"$f":"C_Output_Staging!AY508","v":0},{"$f":"C_Output_Staging!AZ508","v":0},{"$f":"C_Output_Staging!BA508","v":0},{"$f":"C_Output_Staging!BB508","v":0},{"$f":"C_Output_Staging!BC508","v":0},{"$f":"C_Output_Staging!BD508","v":0},{"$f":"C_Output_Staging!BE508","v":0},{"$f":"C_Output_Staging!BF508","v":0},{"$f":"C_Output_Staging!BG508","v":0},{"$f":"C_Output_Staging!BH508","v":0},{"$f":"C_Output_Staging!BI508","v":0},{"$f":"C_Output_Staging!BJ508","v":0}]
[null,null,null,null,"13.6     Modulation of charges : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA509","v":0},{"$f":"C_Output_Staging!AB509","v":0},{"$f":"C_Output_Staging!AC509","v":0},{"$f":"C_Output_Staging!AD509","v":0},{"$f":"C_Output_Staging!AE509","v":0},{"$f":"C_Output_Staging!AF509","v":0},{"$f":"C_Output_Staging!AG509","v":0},{"$f":"C_Output_Staging!AH509","v":0},{"$f":"C_Output_Staging!AI509","v":0},{"$f":"C_Output_Staging!AJ509","v":0},{"$f":"C_Output_Staging!AK509","v":0},{"$f":"C_Output_Staging!AL509","v":0},{"$f":"C_Output_Staging!AM509","v":0},{"$f":"C_Output_Staging!AN509","v":0},{"$f":"C_Output_Staging!AO509","v":0},{"$f":"C_Output_Staging!AP509","v":0},{"$f":"C_Output_Staging!AQ509","v":0},{"$f":"C_Output_Staging!AR509","v":0},{"$f":"C_Output_Staging!AS509","v":0},{"$f":"C_Output_Staging!AT509","v":0},{"$f":"C_Output_Staging!AU509","v":0},{"$f":"C_Output_Staging!AV509","v":0},{"$f":"C_Output_Staging!AW509","v":0},{"$f":"C_Output_Staging!AX509","v":0},{"$f":"C_Output_Staging!AY509","v":0},{"$f":"C_Output_Staging!AZ509","v":0},{"$f":"C_Output_Staging!BA509","v":0},{"$f":"C_Output_Staging!BB509","v":0},{"$f":"C_Output_Staging!BC509","v":0},{"$f":"C_Output_Staging!BD509","v":0},{"$f":"C_Output_Staging!BE509","v":0},{"$f":"C_Output_Staging!BF509","v":0},{"$f":"C_Output_Staging!BG509","v":0},{"$f":"C_Output_Staging!BH509","v":0},{"$f":"C_Output_Staging!BI509","v":0},{"$f":"C_Output_Staging!BJ509","v":0}]
[null,null,null,null,"13.7     Traffic adjustments : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA510","v":674.67411794081363},{"$f":"C_Output_Staging!AB510","v":3455.3667572433924},{"$f":"C_Output_Staging!AC510","v":0},{"$f":"C_Output_Staging!AD510","v":0},{"$f":"C_Output_Staging!AE510","v":0},{"$f":"C_Output_Staging!AF510","v":0},{"$f":"C_Output_Staging!AG510","v":13610.293303443652},{"$f":"C_Output_Staging!AH510","v":-37754.329583801802},{"$f":"C_Output_Staging!AI510","v":-37869.746757854693},{"$f":"C_Output_Staging!AJ510","v":-11116.310073477893},{"$f":"C_Output_Staging!AK510","v":0},{"$f":"C_Output_Staging!AL510","v":0},{"$f":"C_Output_Staging!AM510","v":0},{"$f":"C_Output_Staging!AN510","v":0},{"$f":"C_Output_Staging!AO510","v":0},{"$f":"C_Output_Staging!AP510","v":0},{"$f":"C_Output_Staging!AQ510","v":0},{"$f":"C_Output_Staging!AR510","v":0},{"$f":"C_Output_Staging!AS510","v":0},{"$f":"C_Output_Staging!AT510","v":0},{"$f":"C_Output_Staging!AU510","v":0},{"$f":"C_Output_Staging!AV510","v":0},{"$f":"C_Output_Staging!AW510","v":0},{"$f":"C_Output_Staging!AX510","v":0},{"$f":"C_Output_Staging!AY510","v":0},{"$f":"C_Output_Staging!AZ510","v":0},{"$f":"C_Output_Staging!BA510","v":0},{"$f":"C_Output_Staging!BB510","v":0},{"$f":"C_Output_Staging!BC510","v":0},{"$f":"C_Output_Staging!BD510","v":0},{"$f":"C_Output_Staging!BE510","v":0},{"$f":"C_Output_Staging!BF510","v":0},{"$f":"C_Output_Staging!BG510","v":0},{"$f":"C_Output_Staging!BH510","v":0},{"$f":"C_Output_Staging!BI510","v":0},{"$f":"C_Output_Staging!BJ510","v":0}]
[null,null,null,null,"13.8     Other revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA511","v":0},{"$f":"C_Output_Staging!AB511","v":0},{"$f":"C_Output_Staging!AC511","v":609.47090860566686},{"$f":"C_Output_Staging!AD511","v":-2817.3660661452441},{"$f":"C_Output_Staging!AE511","v":-39663.781866956713},{"$f":"C_Output_Staging!AF511","v":3681.0027159293209},{"$f":"C_Output_Staging!AG511","v":-12820.091556981823},{"$f":"C_Output_Staging!AH511","v":-24767.881794215158},{"$f":"C_Output_Staging!AI511","v":-5462.5367855259528},{"$f":"C_Output_Staging!AJ511","v":-3040.8225124284572},{"$f":"C_Output_Staging!AK511","v":-7111.2418160925463},{"$f":"C_Output_Staging!AL511","v":0},{"$f":"C_Output_Staging!AM511","v":0},{"$f":"C_Output_Staging!AN511","v":0},{"$f":"C_Output_Staging!AO511","v":0},{"$f":"C_Output_Staging!AP511","v":0},{"$f":"C_Output_Staging!AQ511","v":0},{"$f":"C_Output_Staging!AR511","v":0},{"$f":"C_Output_Staging!AS511","v":0},{"$f":"C_Output_Staging!AT511","v":0},{"$f":"C_Output_Staging!AU511","v":0},{"$f":"C_Output_Staging!AV511","v":0},{"$f":"C_Output_Staging!AW511","v":0},{"$f":"C_Output_Staging!AX511","v":0},{"$f":"C_Output_Staging!AY511","v":0},{"$f":"C_Output_Staging!AZ511","v":0},{"$f":"C_Output_Staging!BA511","v":0},{"$f":"C_Output_Staging!BB511","v":0},{"$f":"C_Output_Staging!BC511","v":0},{"$f":"C_Output_Staging!BD511","v":0},{"$f":"C_Output_Staging!BE511","v":0},{"$f":"C_Output_Staging!BF511","v":0},{"$f":"C_Output_Staging!BG511","v":0},{"$f":"C_Output_Staging!BH511","v":0},{"$f":"C_Output_Staging!BI511","v":0},{"$f":"C_Output_Staging!BJ511","v":0}]
[null,null,null,null,"13.14  Reduction, where applicable (in national currency)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Output_Staging!AA512","v":0},{"$f":"C_Output_Staging!AB512","v":0},{"$f":"C_Output_Staging!AC512","v":0},{"$f":"C_Output_Staging!AD512","v":0},{"$f":"C_Output_Staging!AE512","v":0},{"$f":"C_Output_Staging!AF512","v":-7306.3912952168566},{"$f":"C_Output_Staging!AG512","v":0},{"$f":"C_Output_Staging!AH512","v":0},{"$f":"C_Output_Staging!AI512","v":0},{"$f":"C_Output_Staging!AJ512","v":0},{"$f":"C_Output_Staging!AK512","v":0},{"$f":"C_Output_Staging!AL512","v":0},{"$f":"C_Output_Staging!AM512","v":0},{"$f":"C_Output_Staging!AN512","v":0},{"$f":"C_Output_Staging!AO512","v":0},{"$f":"C_Output_Staging!AP512","v":0},{"$f":"C_Output_Staging!AQ512","v":0},{"$f":"C_Output_Staging!AR512","v":0},{"$f":"C_Output_Staging!AS512","v":0},{"$f":"C_Output_Staging!AT512","v":0},{"$f":"C_Output_Staging!AU512","v":0},{"$f":"C_Output_Staging!AV512","v":0},{"$f":"C_Output_Staging!AW512","v":0},{"$f":"C_Output_Staging!AX512","v":0},{"$f":"C_Output_Staging!AY512","v":0},{"$f":"C_Output_Staging!AZ512","v":0},{"$f":"C_Output_Staging!BA512","v":0},{"$f":"C_Output_Staging!BB512","v":0},{"$f":"C_Output_Staging!BC512","v":0},{"$f":"C_Output_Staging!BD512","v":0},{"$f":"C_Output_Staging!BE512","v":0},{"$f":"C_Output_Staging!BF512","v":0},{"$f":"C_Output_Staging!BG512","v":0},{"$f":"C_Output_Staging!BH512","v":0},{"$f":"C_Output_Staging!BI512","v":0},{"$f":"C_Output_Staging!BJ512","v":0}]
[]
["End of spreadsheet"]

{"sheet":"O_Dashboard-Vals","index":55,"n_rows":1235,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm",null,null,null,null,null,"2023-10-25T10:39:16"]
[null,"O_Dashboard",null,null,null,null,"Checks & Alerts",-1]
[null,null,null,null,"Scenario 1 : Base - Flat",null,"Active Overrides",0]
[null,null,null,null,"Live Input Set",null,null,1]
[null,null,null,null,"Input Set for Price Determination",null,null,1]
[null,null,null,null,"Model mode",null,null,"Price Determination",1]
["Timeline"]
[null,null,null,null,"Calendar Year",null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,"Period Beginning",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,null,null,"Period Ending",null,"date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,null,null,"Model period number",null,"#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[null,null,null,null,"Pricing Period",null,"periods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP2","RP2","RP2","RP2","RP2","RP3","RP3","RP3","NR23","NR23","NR23","NR23","NR23","NR28","NR28","NR28","NR28","NR28","NR33","NR33","NR33","NR33","NR33","NR38","NR38","NR38","NR38","NR38","NR43","NR43","NR43","NR43","NR43","NR43","NR43","NR43"]
[null,null,null,null,"Forecast/ Post forecast vs Actuals",null,"flag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[]
[null,null,null,null,"Overlay Determined Unit Price in Output Table?",1,"selection"]
[null,null,null,null,"RP3 Overlay Values - 2021",45.562863572550484,"£ / TSU","CPI 2020"]
[null,null,null,null,"RP3 Overlay Values - 2022",44.456471551482416,"£ / TSU","CPI 2020"]
[]
["Controls"]
[]
[null,null,null,"Costs"]
[null,null,null,null,"2020 - CAA Inputs - labels","2020 - CAA Inputs","labels"]
[null,null,null,null,"2020 - \"Actual\" Inputs - labels","2020 - \"Actual\" Inputs","labels"]
[null,null,null,null,"Use CAA Input Instead of Actual for 2020?","2020 - CAA Inputs","selection"]
[]
[null,"Flights used for DC / Flight"]
[]
[null,null,null,null,"Forecast Flights used for Price Determinations - labels","Forecast Flights used for Price Determinations","labels"]
[null,null,null,null,"Actual Flights + Forecast flights - labels","Actual Flights + Forecast flights","labels"]
[null,null,null,null,"Use only PD Forecasts or \"Actuals + Future Forecasts\"?","Actual Flights + Forecast flights","selection"]
[]
[null,null,null,"UKATS - TSUs"]
[null,null,null,null,"Forecast period flags",null,"flag",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"UKATS TSU - Actual",null,"# TSUs ('000)",null,"Enter as a positive.",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,380893,null,10154,10875,11768,12194,12594,5099,5531,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782,10782]
[null,null,null,null,"Forecast TSU used for Price Determinations",null,"# TSUs ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10244,10435,10583,10758,10940,12647.945,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",null,"# TSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10154,10875,11768,12194,12594,5099,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[]
[null,null,null,null,"Forecast TSU used for Price Determinations",null,"# TSUs ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10244,10435,10583,10758,10940,12647.945,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",null,"# TSUs ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10154,10875,11768,12194,12594,5099,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",null,"# TSUs ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10154,10875,11768,12194,12594,5099,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[]
[null,null,null,"UKATS - CSUs"]
[null,null,null,null,"Forecast period flags",null,"flag",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"UKATS CSU - Actual",null,"# CSUs ('000)",null,"Enter as a positive.",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,375495.5153342,null,9975.4123342000021,10710.8,11606,12053.303,12457,4970,5395,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632,10632]
[null,null,null,null,"Forecast CSU used for Price Determinations",null,"# CSUs ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10110.224523357898,10301.2245258732,10449.224523064771,10624.224522889126,10806.224524542566,12503.844999999999,12747,13040,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,null,"Actuals CSUs + Forecast CSUs",null,"# CSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9975.4123342000021,10710.8,11606,12053.303,12457,4970,12747,13040,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[]
[null,null,null,null,"Forecast CSU used for Price Determinations",null,"# CSUs ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10110.224523357898,10301.2245258732,10449.224523064771,10624.224522889126,10806.224524542566,12503.844999999999,12747,13040,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,null,"Actuals CSUs + Forecast CSUs",null,"# CSUs ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,9975.4123342000021,10710.8,11606,12053.303,12457,4970,12747,13040,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,null,"Actuals CSUs + Forecast CSUs",null,"# CSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9975.4123342000021,10710.8,11606,12053.303,12457,4970,12747,13040,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[]
[null,null,null,"Oceanic"]
[null,null,null,null,"Atlantic Flights - Actual",null,"# Flights ('000)",null,"Enter as a positive.",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1386.981,null,0,0,0,0,488.38799999999998,204.86099999999999,255.43599999999998,438.29599999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tango Flight - Actual",null,"# Flights ('000)",null,"Enter as a positive.",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,0,0,0,0,20,8,10,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic - Total Actual Flights",null,"# Flights ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,508.38799999999998,212.86099999999999,265.43599999999998,460.29599999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Forecast period flags",null,"flag",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Oceanic - Total Actual Flights",null,"# Flights ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,508.38799999999998,212.86099999999999,265.43599999999998,460.29599999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Oceanic Flights - Used for Price Determination ",null,"# Flights ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,18882.985000000001,null,412.35,420.18700000000001,426.06900000000002,432.88499999999999,439.37700000000001,232.11699999999999,234,461,507,545,555,562,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",null,"# Flights ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,18882.985000000001,null,0,0,0,0,508.38799999999998,212.86099999999999,234,461,507,545,555,562,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569]
[]
[null,null,null,null,"Total Oceanic Flights - Used for Price Determination ",null,"# Flights ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,18882.985000000001,null,412.35,420.18700000000001,426.06900000000002,432.88499999999999,439.37700000000001,232.11699999999999,234,461,507,545,555,562,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",0,"# Flights ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,18882.985000000001,null,0,0,0,0,508.38799999999998,212.86099999999999,234,461,507,545,555,562,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",0,"# Flights ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,18882.985000000001,null,0,0,0,0,508.38799999999998,212.86099999999999,234,461,507,545,555,562,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569]
[]
[]
["UKATS"]
[]
[null,null,null,"1 - UKATS Determined costs "]
[null,null,null,null,"Opex - Wages & Salaries - Price determination - UKATS POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,3523.0442939544087,null,216.21264881972536,233.80863331170403,229.01624644059186,243.90062891345545,251.52408826185365,262.33285511668294,237.43429781339131,275.23215557114992,310.95276611548786,319.07135765957196,311.9784082032092,311.98711764197157,319.59309008561377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,829.20104694053373,null,73.570637552309194,72.953076027119891,74.198635907297088,69.243331663503099,65.858576392172992,47.310723930538231,47.263361928078794,50.134697922240271,85.187077758774606,78.416234791685213,56.479372722506575,53.728470719394082,54.856849624913671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,104.4799876344736,null,0,0,0,0,0,18.68209589544335,19.211743652967325,20.919859699003407,22.643169526844904,23.023118860214623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,171.54173479262195,null,4.5375987194322951,5.2111051207713368,6.0367447530622194,6.8029956626988568,7.5923741543342693,11.784545145078317,11.645829121836972,12.899566637898729,18.359871092741106,19.925969246263755,20.876958399008178,22.14678021977431,23.721396519721633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,98.348129236721761,null,0,0,0,0,0,15.663614254472968,12.899315125358502,12.935507414190436,12.672258581245517,12.14760772815505,11.417926005080558,10.664098648741181,9.947801479477544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,59.518823563939293,null,0,0,0,0,0,50.917122635584775,1.4177689918572689,0.28804769168587085,1.3668757258666306,1.3754943834548086,1.3752848863755591,1.3792912063904066,1.3989380427239748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1960.5456594957973,null,119.88936919132907,116.08612939291726,119.39362275508414,144.36238294549992,163.87683366140021,123.31076260766579,120.6303347933451,161.68207915654776,173.07794198241507,179.72121271292534,180.14348314597598,180.14405135588152,178.22745579481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.5283401857337955,null,0.87556837036847646,0.905443342006368,1.4112642708805527,7.3342746158948362,1.5444909105797502,-5.6820917000000044,-21.240511474241753,0.87460021716871028,1.6741510838482418,1.8603448145748769,2.3219040571886396,1.9120460788474447,1.680175227150065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Price determination - UKATS POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory Depreciation",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,3364.790238411701,null,186.43465072376989,187.6508218865556,185.80663551788453,176.67585234265152,172.36918565583861,193.71646208213559,161.38476289127547,145.41622132765667,150.94896381240187,163.09617023569785,151.56991997952889,153.04450906865401,153.88137691155768,157.38403954538481,151.52526291144807,138.55344629399826,125.9399283909798,109.30725139508385,94.931319768391745,79.792938394611539,73.849963261667298,65.903316746689143,59.331906789643725,49.822797262830584,38.195882893078419,25.61942712584295,12.95405697937001,-2.7482321398706454E-2,-2.9152749366238559E-2,-3.0924709135016454E-2,-3.2804372001801418E-2,-3.479828436653136E-2,-3.691339053183168E-2,-3.9157056888300346E-2,-4.1537097569820734E-2,-4.4061801668253471E-2]
[null,null,null,null,"Regulatory Return - UKATS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,609.06330881359474,null,66.500131075216629,62.448747470529675,58.943520966560996,57.604667604041552,57.0420132084393,37.475756559765898,44.455086418038555,56.982905336369683,57.804142527885034,54.545132151302802,51.44751659608621,48.968444138593298,46.496530218301565,39.476528196684747,30.018005214154226,23.118508096122156,16.248439857788568,9.105013467334869,3.9547437972591624,0.99068463392319195,-1.7082735510353397,-4.2567315859904058,-6.6436068610492098,-8.8435821659603668,-10.770956316941962,-12.367721482594257,-13.607689834953099,-14.474528442801805,-15.153045089840502,-15.850586715272492,-16.567687181552024,-17.304895357410569,-18.062775541213679,-18.841907896355337,-19.6428888990377,-20.466331798794606]
[null,null,null,null,"Adjustments",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less:","Eurocontrol Revenue (Other) - Price Determination NEG",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-691.90003026302497,null,-102.40194902575014,-111.9050864758092,-114.92894931708651,-106.58328612817311,-107.76793842199724,-103.00674971000001,-7.3859310344827573,-9.9062504633009603,-6.0874919679884618,-5.3109677594392277,-5.5041341863658761,-5.51958820235114,-5.5917075702805246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less:","London Approach Revenue - Price Determination NEG",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-103.76591189308714,null,0,0,0,0,0,0,-9.0541464540784951,-14.253753468629645,-15.484784921549199,-15.303613636330024,-16.079200197026484,-16.60829331182099,-16.982119903652308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less:","MoD Income - Price Determination NEG",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less:","North Sea Helicopters - Price Determination NEG",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-66.060598329388853,null,0,0,0,0,0,0,-8.1368340229885039,-9.522606504588067,-9.5307778480677552,-9.6291976896619698,-9.6547141369645839,-9.7150053865001631,-9.8714627406177957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less:","Intercompany income - Price Determination NEG",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-162.94310061419213,null,0,0,0,0,0,0,-21.786444904214559,-21.25711338279903,-23.707616954325257,-23.92390392290347,-23.894008785509019,-24.00376253377852,-24.370250130662306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less:","Other UKATS Revenue Spare - Price Determination NEG",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-322.5330423111684,null,0,0,0,0,0,0,-42.647596781609188,-39.596915311255934,-47.487840384065265,-47.934342352615339,-48.159298569121596,-48.14090182202073,-48.566147090480364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"add:","UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital ",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,559.23102766948773,null,0,0,0,0,0,0,0,0,17.001564550281852,10.005249617244999,4.5291029665291322,32.199598002568841,36.717095853336694,52.505771372927867,47.263310934550766,42.711317457722785,27.225709288125664,29.494014595951256,23.998912026864268,203.04101076956783,11.818574426383639,9.7298000686513042,7.3149106285558112,3.6750851102250142,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined costs (CSU based)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9928.0332269166793,null,565.61865542640078,567.15887007579499,559.87772129427481,599.34084761957217,612.03962382262159,652.50509681736787,546.09103606453402,642.82900184333778,749.39027068179666,761.08586684014131,688.84852108650125,712.18685582434523,721.13902232191322,249.3663391149974,228.80657906015304,204.38327184784322,169.41407753689404,147.90627945836997,122.88497559251519,283.82463379810258,83.960264137015599,71.376385229350035,60.003210557150325,44.654300207095233,27.424926576136457,13.251705643248693,-0.65363285558308881,-14.502010764200511,-15.18219783920674,-15.881511424407508,-16.600491553553827,-17.339693641777099,-18.099688931745511,-18.881064953243637,-19.684425996607523,-20.510393600462859]
[]
[null,null,null,null,"Actuals CSUs + Forecast CSUs",null,"# CSUs ('000)",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,9975.4123342000021,10710.8,11606,12053.303,12457,4970,12747,13040,11806,12780,13097,13340,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550,13550]
[null,null,null,null,"Determined Unit Costs",null,"£ / # CSUs","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.70128075680811,52.952054942282089,48.240368886289403,49.724199882768417,49.13218462090564,131.2887518747219,42.840749671650897,49.296702595347988,63.47537444365549,59.55288472927554,52.595901434412561,53.387320526562611,53.220592053277727,18.403419860885418,16.88609439558325,15.083636298733817,12.502883951062291,10.915592579953504,9.0690018887465076,20.946467438974359,6.1963294566063176,5.2676299062250953,4.4282812219299137,3.2955203104867334,2.0239798211170816,0.9779856563283168,-4.8238587127903236E-2,-1.0702590969889676,-1.1204574051075085,-1.172067263793912,-1.2251285279375519,-1.2796821875850257,-1.3357704008668272,-1.3934365279146594,-1.4527251658012932,-1.5136821845360044]
[null,null,null,null,"% change p.a. in Determined Unit Costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.6122418479512945E-2,-8.8980230533610816E-2,3.0759113803143778E-2,-1.190597864336751E-2,1.6721537600601382,-0.67369063183318012,0.1506965441356225,0.28761907190209324,-6.1795456092374579E-2,-0.11682025692775555,1.5047162812428461E-2,-3.1229975889486283E-3,-0.65420490169552714,-8.2448016551917469E-2,-0.10674215449849001,-0.1710961665051659,-0.12695401935438466,-0.16916999033092006,1.3096772606218434,-0.70418260383719766,-0.14987898188516657,-0.15934086092556909,-0.25580148474615294,-0.38583906927335887,-0.51680068836430215,-1.0482385871279032,-2.0702590969889676,-2.1204574051075085,-2.1720672637939122,-2.2251285279375521,-2.2796821875850259,-2.335770400866827,-2.3934365279146594,-2.4527251658012932,-2.5136821845360044]
[]
[null,null,null,null,"MOD Uplift",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,121.64756563443656,null,7.8232030197032003,7.663646036139256,7.5701784985664604,7.3344346407193797,7.08261575759221,8.3672417025351393,8.0683631790618389,8.2452655061955422,9.5213061665483245,8.9329327093913289,7.8893852151618846,8.008098078984391,7.9830888079916615,2.7605129791328133,2.532914159337488,2.2625454448100726,1.8754325926593434,1.6373388869930257,1.3603502833119763,3.1419701158461537,0.92944941849094764,0.7901444859337643,0.66424218328948703,0.49432804657300999,0.30359697316756223,0.14669784844924752,-7.2357880691854733E-3,-0.16053886454834515,-0.16806861076612625,-0.17581008956908681,-0.18376927919063277,-0.19195232813775384,-0.20036556013002407,-0.2090154791871989,-0.21790877487019397,-0.22705232768040068]
[null,null,null,null,"Total Determined costs (TSU-based)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573.44185844610399,574.82251611193431,567.44789979284121,606.67528226029151,619.12223958021377,660.872338519903,554.15939924359589,651.07426734953333,758.91157684834502,770.01879954953267,696.73790630166309,720.19495390332963,729.12211112990485,252.12685209413021,231.33949321949052,206.64581729265331,171.28951012955338,149.543618345363,124.24532587582716,286.96660391394875,84.889713555506546,72.166529715283801,60.667452740439813,45.148628253668242,27.728523549304018,13.398403491697941,-0.66086864365227427,-14.662549628748856,-15.350266449972866,-16.057321513976596,-16.784260832744458,-17.531645969914852,-18.300054491875535,-19.090080432430835,-19.902334771477715,-20.737445928143259]
[]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",null,"# TSUs ('000)",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10154,10875,11768,12194,12594,5099,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,null,"Determined unit costs ",null,"£ / # TSUs ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.474478870012213,52.857242860867522,48.219570002790718,49.75195032477378,49.160095250136081,129.60822485191272,42.988084651586057,49.387413134304282,63.47537444365549,59.55288472927554,52.595901434412553,53.387320526562611,53.220592053277727,18.403419860885418,16.88609439558325,15.083636298733818,12.502883951062291,10.915592579953504,9.0690018887465094,20.946467438974363,6.1963294566063176,5.2676299062250953,4.4282812219299137,3.295520310486733,2.0239798211170816,0.97798565632831691,-4.8238587127903236E-2,-1.0702590969889676,-1.1204574051075085,-1.1720672637939122,-1.2251285279375517,-1.2796821875850257,-1.3357704008668274,-1.3934365279146594,-1.4527251658012932,-1.5136821845360044]
[]
[null,null,null,null,"Future Price Control Flag",null,"flag",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Check that DUC (CSU-based) = DUC (TSU-based)",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Pricing Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP2","RP3","NR23","NR28","NR33","NR38","NR43"]
[null,null,null,null,"Total Determined costs (CSU based)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2904.0357182386642,1841.4251347252398,3632.6505367546979,999.87654701825772,622.04946931413372,70.175288806696798,-142.1794679410047]
[null,null,null,null,"Total Determined costs (TSU-based)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2941.5097961913848,1866.1060051130321,3674.9853477327752,1010.9452910811905,628.93562580100604,70.952137022269056,-143.75341039053612]
[]
[null,null,null,"Deflated"]
[null,null,null,null,"Annual CPI Growth for calendar year t",null,"Index","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[]
[null,null,null,null,"Opex - Wages & Salaries - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235.111662952872,252.62482734871151,240.96283286702607,250.42511465937022,253.74067345525597,262.33285511668294,231.45720373980407,246.02915475056554,261.89025632520196,266.44512550564167,260.22128523116726,258.93471279416821,261.14041377308882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80.001401554673393,78.824113442119113,78.069192823528766,71.095631645060266,66.438962733291419,47.310723930538231,46.073569370391297,44.815248159821593,71.746155882577298,65.482604499531874,47.109461977021546,44.592117263512876,44.823686286523106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,18.68209589544335,18.728113443730756,18.700196525241076,19.070502396489385,19.225786479982915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9342274217641426,5.6304787072417577,6.3516503287480433,6.9849798110322689,7.6592828319466797,11.784545145078317,11.352660793304885,11.530881884004275,15.463028056131979,16.639467157396322,17.413477354397365,18.380791549552608,19.38281988755195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,15.663614254472968,12.574591946360535,11.563009230439425,10.672814040281116,10.144034517742231,9.5236955558191312,8.8507030087994796,8.1283765984659127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,50.917122635584775,1.3820785346782223,0.25748492201524859,1.1512083931067454,1.1486263647110133,1.1471255422860591,1.1447471776577447,1.1430762136377566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130.36882492682651,125.42838123675858,125.62176706876146,148.22416187559207,165.32101726045713,123.31076260766579,117.59362583500065,144.52710000636674,145.76949147697405,150.07878309281693,150.25773411771252,149.51113543393899,145.63015595710669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95210126100396819,0.97831061543161968,1.4848825876796918,7.5304707897268033,1.5581019158214089,-5.6820917000000044,-20.705809721285942,0.78180237235781003,1.4100014672752346,1.5535076894367634,1.9367008807594597,1.5869087993682389,1.3728759088994209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 3 - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory Depreciation",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202.73078842973069,202.7523783424036,195.49920128262465,181.40203564686104,173.88820909158122,193.71646208213559,157.32211516629155,129.98710105664219,127.13205069277741,136.1958023017061,126.42451638437606,127.01978306005921,125.73690635142331,126.60780750332665,120.0073758179726,108.03471201254845,96.679082658250564,82.611621332707273,70.635786218354767,58.45246307070083,53.261296555306714,46.794177257149627,41.475911823175643,34.289317166785771,25.88036373429544,17.090167920392865,8.5075754940638273,-1.7769553521633116E-2,-1.8557766818747348E-2,-1.9380943301667741E-2,-2.0240633850566618E-2,-2.113845813879708E-2,-2.2076107684402768E-2,-2.3055349036970055E-2,-2.407802710584106E-2,-2.5146068635957992E-2]
[null,null,null,null,"Regulatory Return - UKATS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.312866472092097,67.474429085147563,62.018297880643487,59.145626454189042,57.544702564172319,37.475756559765898,43.335988478031162,50.936839142381281,48.683733842920503,45.548696969791131,42.912389250557268,40.641517876884727,37.992445759598631,31.756947510450868,23.774134846056086,18.026266622229201,12.4732821444995,6.8813360064645988,2.9426161786552312,0.72572784188903494,-1.2320231477556725,-3.0224617242947738,-4.6442069245079178,-6.0863783335861079,-7.2980710520289955,-8.2502405651754618,-8.9368487999578452,-9.3589585877150014,-9.6459745130209402,-9.9337821120851935,-10.22243285053912,-10.511978184209244,-10.802469569495896,-11.093958473746019,-11.386496385623493,-11.680134825480422]
[null,null,null,null,"Adjustments",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eurocontrol Revenue (Other) - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-111.35284016215647,-120.91086094629161,-120.9241948389889,-109.43445192546498,-108.71765587562342,-103.00674971000001,-7.1999999999999993,-8.8551660076770684,-5.1270000000000007,-4.4349999999999996,-4.5910000000000002,-4.5809999999999995,-4.569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"London Approach Revenue - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-8.826220305200895,-12.741385215810457,-13.0415765162835,-12.779502635182642,-13.411665777953761,-13.78410650798978,-13.876137989078495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MoD Income - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"North Sea Helicopters - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-7.9319999999999995,-8.5122278844355268,-8.027000000000001,-8.0410000000000004,-8.0530000000000008,-8.0630000000000006,-8.0660000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Intercompany income - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-21.238000000000003,-19.001666528222984,-19.966999999999999,-19.978000000000002,-19.93,-19.921999999999997,-19.913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other UKATS Revenue Spare - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-41.573999999999998,-35.395557559551335,-39.995150536445706,-40.028261884289009,-40.169685593515453,-39.954696466801252,-39.683535533184653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital ",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,14.319036790137787,8.3550275698090175,3.7777261627889147,26.724160035514174,30.00164240446486,42.238340139187692,37.432345001368084,33.303429143367993,20.900096040428778,22.290820913384081,17.856930921623128,148.73806407720164,8.5236683890311173,6.9085747359137137,5.1134811712700214,2.5292871111724891,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Determined costs (CSU based)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615.05903285680631,612.80205783152212,589.08363000002316,615.37356895636674,617.43329397690275,652.50509681736787,532.34391728110631,574.6228148541378,631.15055231114422,635.55569762909442,574.56876108541633,591.08177402466538,589.24472561849723,200.60309515296518,181.21385566539675,159.36440777814565,130.05246084317884,111.78377825255593,91.435333318633141,207.9162549897915,60.552941796582161,50.680290268768566,41.945186069937748,30.732225944372153,18.582292682266445,8.8399273552174051,-0.42927330589401846,-9.3767281412366348,-9.6645322798396869,-9.9531630553868613,-10.242673484389687,-10.533116642348041,-10.8245456771803,-11.117013822782988,-11.410574412729336,-11.705280894116381]
[null,null,null,null,"Total Determined costs (TSU-based)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623.56605722203642,621.08245034448942,597.04870533714256,622.90420405167663,624.57832610712683,660.872338519903,540.20917010001699,581.99323165363444,639.16957508318148,643.01527154492885,581.14929969447269,597.72812080905067,595.76772996113743,202.82379362329323,183.21991310818711,161.12858941406611,131.49215598166421,113.02123705239974,92.447532580463019,210.21791094908809,61.223269565548016,51.241326692408066,42.409523923110491,31.072435087667788,18.788000719339504,8.9377863296294073,-0.43402540891129537,-9.4805295597743093,-9.7715197220519343,-10.063345672236164,-10.356061013737174,-10.649719409606504,-10.944374596115875,-11.240080396466933,-11.536890734641467,-11.834859649401801]
[null,null,null,null,"Determined Unit Costs",null,"£ / # CSUs","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.657504697637371,57.213472180558142,50.756818025161401,51.054351571213864,49.565167695023099,131.2887518747219,41.762290521778162,44.066166783292772,53.460151813581589,49.730492772229617,43.870257393709728,44.308978562568619,43.486695617601271,14.804656468853521,13.373716285269133,11.761210906136212,9.5979675899024972,8.2497253322919519,6.7479950788659133,15.344373061977233,4.4688517931056948,3.7402428242633632,3.0955856878182844,2.2680609553042181,1.3713869138204018,0.65239316274667192,-3.1680686781846379E-2,-0.69200945691783278,-0.71324961474831639,-0.73455077899534038,-0.75591686231658217,-0.7773517817231026,-0.79885945957050164,-0.82044382455963005,-0.84210881274755245,-0.86385836856947462]
[]
[null,null,null,"2 - UKATS Unit charges tables"]
[null,null,null,null,"Determined Cost Revenue (t) - Forecast Traffic (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,590.9644346483866,589.69317256535203,590.95703461783899,581.88781368703962,571.79079632688558,670.72736609861772,674.27083200000004,688.73942299999999,758.91156978514812,770.01858538721774,696.73742159177039,720.19496139242722,729.12219341849186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INF - year (t) (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,24.198538442667775,21.946194848638896,-13.044704643852628,-19.803651134685012,-15.936004539016265,-12.928385729968594,-13.958111594823261,-7.9505106931054961,-3.964344023669093,43.298644285039209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Restructuring Costs ReS t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,28.684332044731498,32.125108453515644,0,-9.1420422196480029,-40.162648210605951,-52.058524075438875,-62.084313388410344,0,24.929271489367121,18.063629153141708,151.85451401245285,141.16367364776252,159.55409789316008,103.39604786248977,106.29322409497628,109.27157973707858,112.33338945074917,115.4809916343857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CSM adjustment (TSU) - Outturn - Active",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,2.1349429962897646,2.1480696860882209,2.1581787500919356,2.1655533816117378,1.5725413182204697,7.9937661107007694,8.763469890531935,9.1515062925344548,7.7898393842788556,4.7363740133098577,4.6871643182032843,4.683463766457213,5.2691656300143377,5.325759045816044,3.4201711483804109,3.2164449439960574,2.676369368848575,1.2127749279271032,-0.80767018059957985,-0.78795621018629403,-0.40936862022506126,-3.5366329646733237E-16,-3.6357300692542119E-16,-3.7376038928880567E-16,-3.8423322397521998E-16,-3.9499950941113086E-16,-4.0606746814038237E-16,-4.1744555310400592E-16,-4.291424540959912E-16,-4.4116710439994995E-16,-4.5352868761174041E-16,-4.6623664465326109E-16,-4.7930068098277445E-16,-4.9273077400726478E-16,-5.0653718070249026E-16]
[null,null,null,null,"Financial Incentives FI t  (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-0.97346099979079426,5.6815003895661436,4.5814292404098289,-0.41278234622380128,2.52599214715466,-0.26110095378735437,0.16557379287459978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Modulation MOD t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VFR t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-0.67148450616394351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer Discount CD t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,-7.2231484454384347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,-39.818552817559684,-0.36478532116491724,-2.6466418878361857,4.9378998622124399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0.60176683022743105,-2.782332185340767,0.63978386446879631,4.0038498019607509,-10.173449669145636,-29.7057816564276,-5.4625367855259528,-3.0408225124284574,-7.1112418160925461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TVAR t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.66586360918391962,3.4110693613418861,0,0,0,0,13.610293303443651,-37.754329583801805,-37.869746757854692,-11.116310073477893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined revenues",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9496.1126751631818,null,642.86822323901515,654.99198861470438,585.24359573071195,551.9051845512339,481.20492015293877,603.46781269300072,607.17794866680379,627.03017081940959,745.69571999999994,825.01356562377123,846.21706780144052,866.04579935839297,893.35975507810917,108.66521349250411,111.61898314079232,112.69175088545899,115.54983439474522,118.15736100323427,1.2127749279271032,-0.80767018059957985,-0.78795621018629403,-0.40936862022506126,-3.5366329646733237E-16,-3.6357300692542119E-16,-3.7376038928880567E-16,-3.8423322397521998E-16,-3.9499950941113086E-16,-4.0606746814038237E-16,-4.1744555310400592E-16,-4.291424540959912E-16,-4.4116710439994995E-16,-4.5352868761174041E-16,-4.6623664465326109E-16,-4.7930068098277445E-16,-4.9273077400726478E-16,-5.0653718070249026E-16]
[]
[null,null,null,null,"Forecast TSU used for Price Determinations",null,"# TSUs ('000)",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10244,10435,10583,10758,10940,12647.945,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,null,"Unit rate",null,"£ / TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62.755586024894107,62.768757893119727,55.30034921390078,51.301839054771698,43.985824511237546,47.712716389342361,47.100919142564869,47.563541744626377,62.37,63.806153567190357,63.87990245349441,64.199095578828235,65.208741246577318,7.9317674082119787,8.1473710321746218,8.2256752471137951,8.4342944813682639,8.6246248907470271,8.852371736694184E-2,-5.8954027780991229E-2,-5.7515051838415619E-2,-2.988092118431104E-2,-2.5814839158199442E-17,-2.6538175687986948E-17,-2.7281780240058807E-17,-2.8046220728118243E-17,-2.8832080978914661E-17,-2.96399611781301E-17,-3.0470478328759554E-17,-3.1324266722335125E-17,-3.220197842335401E-17,-3.3104283767280322E-17,-3.4031871872500806E-17,-3.4985451166625878E-17,-3.5965749927537576E-17,-3.6973516839597828E-17]
[]
[null,null,null,"UKATS Unit charges tables - deflated"]
[null,null,null,null,"Annual CPI Growth for calendar year t",null,"Index","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[]
[null,null,null,null,"Determined Cost Revenue (t) - Forecast Traffic (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642.6202709908714,637.14985113245939,621.78418945116505,597.45365606733844,576.82976902178871,670.72736609861772,657.29695656980664,615.66199535242129,639.16956913442448,643.01509270560814,581.1488953978037,597.72812702465137,595.7677971993736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INF - year (t) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.313717746588999,23.712356580123995,-13.72517903751325,-20.333410488405946,-16.076442426883297,-12.928385729968594,-13.606734616601448,-7.1069364028376407,-3.3388449489926235,36.157155550954585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Restructuring Costs ReS t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.191611797662375,34.710437598806024,0,-9.3865972436197094,-40.516586205040802,-52.058524075438875,-60.521423001326291,0,20.99590038033665,15.08429328191635,126.66189635385253,117.15924544967726,130.37210263792028,83.177093193137139,84.183789856378183,85.202670621429888,86.233882953106999,87.277576100998516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CSM adjustment (TSU) - Outturn - Active - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3067565906260494,2.2601233091551469,2.2159113051691408,2.1846375718949589,1.5725413182204697,7.792533632975652,7.8336380622947974,7.7075703768572241,6.50501739685284,3.9506110059904929,3.8901271171901941,3.8268714305940494,4.2387875525054346,4.2179789366260554,2.6668207463051057,2.4691370765348077,2.0227314292866692,0.90239249542765254,-0.59166026912465919,-0.5682815201224557,-0.2906692519278804,-2.4722798394763652E-16,-2.5022019703113511E-16,-2.5324862502442725E-16,-2.5631370623844002E-16,-2.5941588428900059E-16,-2.625556081610414E-16,-2.6573333227358294E-16,-2.6894951654550237E-16,-2.7220462646209873E-16,-2.7549913314246415E-16,-2.7883351340766927E-16,-2.8220824984977458E-16,-2.8562383090167772E-16,-2.8908075090780473E-16]
[null,null,null,null,"Financial Incentives FI t  (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.058550624720429,6.1387299291139401,4.8204185751308781,-0.4238245175625972,2.548252745854076,-0.26110095378735437,0.16140569186625289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Modulation MOD t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VFR t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.73017855224060213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Customer Discount CD t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-7.2231484454384347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-40.169458431443573,-0.36478532116491724,-2.5800161825847634,4.4139730941757884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.63315787587422212,-2.8567612131154236,0.6454220339608685,4.0038498019607509,-9.9173465438373469,-26.553904419232836,-4.6006510146814943,-2.5392825664684824,-5.9314889630691665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TVAR t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.724066336126169,3.685581649736017,0,0,0,0,13.267672190180001,-33.748475996206146,-31.894611549143161,-9.2828345809954627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined revenues (deflated)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699.06093769428787,707.70371348086553,615.77271017381202,566.66897390980398,485.44559431013096,603.46781269300072,591.89304774047855,560.50028969061532,628.03893237880106,688.93944178786796,705.82991379457758,718.7774995915189,729.96677126788791,87.415880745642568,88.401768793004237,87.869491367734994,88.703020029641806,89.300307530285181,0.90239249542765254,-0.59166026912465919,-0.5682815201224557,-0.2906692519278804,-2.4722798394763652E-16,-2.5022019703113511E-16,-2.5324862502442725E-16,-2.5631370623844002E-16,-2.5941588428900059E-16,-2.625556081610414E-16,-2.6573333227358294E-16,-2.6894951654550237E-16,-2.7220462646209873E-16,-2.7549913314246415E-16,-2.7883351340766927E-16,-2.8220824984977458E-16,-2.8562383090167772E-16,-2.8908075090780473E-16]
[]
[null,null,null,null,"Forecast TSU used for Price Determinations",null,"# TSUs ('000)",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10244,10435,10583,10758,10940,12647.945,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,null,"Unit rate (Deflated)",null,"£ / TSU","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68.241013050984762,67.820192954563069,58.185080806369839,52.674193522011898,44.373454690139944,47.712716389342361,45.562863572550484,44.456471551482416,52.529184708832474,53.282246077948024,53.282246077948031,53.282246077948031,53.282246077948024,6.3807212223096768,6.4526838535039586,6.4138314866959849,6.4746729948643651,6.5182706226485534,6.5868065359682662E-2,-4.3186880958004319E-2,-4.1480402928646402E-2,-2.1216733717363531E-2,-1.804583824435303E-17,-1.8264247958477015E-17,-1.8485301096673523E-17,-1.8709029652440879E-17,-1.8935466006496393E-17,-1.9164642931462877E-17,-1.9396593596611893E-17,-1.9631351572664406E-17,-1.9868950836649542E-17,-2.0109425776822198E-17,-2.035281119764009E-17,-2.0599142324801067E-17,-2.0848454810341442E-17,-2.1100784737795963E-17]
[]
[null,null,null,null,"Price Smoothing breakdown"]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU)",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.684332044731498,32.125108453515644,0,-9.1420422196480029,-40.162648210605951,-52.058524075438875,-62.084313388410344,0,24.929271489367206,162.76726646382244,95.35889542553015,97.675568629489874,100.57783837688253,103.39604786248977,106.29322409497628,109.27157973707858,112.33338945074917,115.4809916343857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment for Price Smoothing",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-8.4952489487477575E-14,-144.70363731068073,56.495618586922703,43.488105018272641,58.976259516277551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.191611797662375,34.710437598806024,0,-9.3865972436197094,-40.516586205040802,-52.058524075438875,-60.521423001326291,0,20.995900380336721,135.92114647731796,79.538883696377155,81.066152670790771,82.182434930323453,83.177093193137139,84.183789856378183,85.202670621429888,86.233882953106999,87.277576100998516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustment for Price Smoothing",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-7.1548581237179076E-14,-120.83685319540163,47.123012657475378,36.093092778886486,48.189667707596833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"3 - Charts for UKATS"]
[]
[null,null,null,null,"UKATS TSU - actual/projected outturn",null,"# TSUs ('000) ",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,459420,null,10154,10875,11768,12194,12594,5099,5531,10782,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,null,"Determined Cost Revenue (t) (CSU) outturn",null,"£'000","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,7915508.3645272618,null,583363.09355475253,613593.63889135909,656768.29316708434,660839.82630849711,659524.05843176693,271117.42094545794,282188.4367884571,555463.66876553139,749390.26370721462,761085.65516230802,688848.04186513298,712186.86323016894,721139.10370953032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Determined Cost per TSU",null,"£ per TSU","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,721.45954243164113,null,58.480098266688493,57.28737712321761,56.588686297353469,54.826450999240386,52.944052214158056,54.550788922627355,52.305548987665816,52.244513616020633,63.475373852889604,59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Charge per CSU",null,"£ / CSU","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,57.700310433956695,59.565116491754829,62.853304732555728,62.201229358883118,61.031867044210337,21.682724069712794,22.137635270138627,42.59690711392112,63.475373852889597,59.552868166064791,52.595864844249292,53.387321081721808,53.220598059743935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"UKATS - RAB 1 - Time Adjusted Average RAB",null,"£'000","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,1104288.4142709437,1040661.7711655139,976427.82589957165,952517.22446929337,947052.72607316228,1066845.827877474,1311017.6108340113,1666700.8142462119,1872488.3758331835,1754114.7252756248,1638625.1625962798,1557141.417155677,1475915.2712852859,1253868.3945431099,952493.50788653735,732056.53173568216,513463.43495206395,286486.05576319684,122897.42226105026,29576.820485894154,-54382.917279417619,-133775.20857923065,-208467.7094099854,-277500.0621914583,-337978.54667054949,-388082.95283293037,-426991.54082790064,-454191.80459814752,-475482.77111123252,-497370.71660729696,-519872.39299314469,-543005.02305296634,-566786.31373272545,-591234.46980226401,-616368.20790604688,-642206.77101378748]
[null,null,null,null,"UKATS - RAB 2 - Time Adjusted Average RAB",null,"£'000","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"rUKATS_Chart_Output"]
[]
[null,null,null,null,"Pricing Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP2","RP3","NR23","NR28","NR33","NR38","NR43"]
[null,null,null,null,"UKATS TSU - actual/projected outturn",null,"# TSUs ('000) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57585,21412,65323,68500,68500,68500,109600]
[null,null,null,null,"UKATS CSU",null,"#CSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56802.515334199998,30757,64573,67750,67750,67750,108400]
[null,null,null,null,"Determined Cost Revenue (t) (CSU) outturn",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3174088.9103534603,1108769.5264994465,3632649.927674355,0,0,0,0]
[null,null,null,null,"Determined Cost per TSU",null,"£ per TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.120064432638017,51.782623131862813,55.610580158203923,0,0,0,0]
[null,null,null,null,"Charge per CSU",null,"£ / CSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.125125377857785,59.870115249381925,56.256493220923574,14.758325417243656,9.181541982496439,1.0357976207630524,-1.3116187079428479]
[null,null,null,null,"UKATS - RAB 1 - Time Adjusted Average RAB",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1004189.592375697,1348188.0843192323,1659656.9904292102,747673.58497611806,-48830.318504337847,-376948.98142419726,-556540.83327743306]
[null,null,null,null,"UKATS - RAB 2 - Time Adjusted Average RAB",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
["Oceanic"]
[]
[null,null,null,"1 - Oceanic Determined costs tables"]
[null,null,null,"By year, with total for NR23"]
[null,null,null,null,"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,162.85455271987058,null,10.17699183910411,10.814819756662544,11.164822456319667,11.331597995181808,13.232351592323477,12.629421423373877,11.441524107706357,12.055551598241696,13.965175828848425,14.186287635386265,13.647333493878032,14.088700207688333,14.119974785155996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,35.133097379655133,null,3.3197218162724824,3.3794231663600902,3.4072034681411889,3.1460247230206249,2.6949193606723423,2.0373450688464647,1.6817572493559925,2.0877890033838842,3.6589982275642372,3.435374424570155,2.289687958581577,2.0745897041532446,1.9202632087328397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8178250346864244,null,0,0,0,0,0,0.88174189308644924,0.90573410128248533,0.9231353069585484,1.0707703001817717,1.0364434331771697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,10.138595427093462,null,0.2001158758632649,0.23315662897831649,0.26950675371766153,0.30925651121945458,0.51347816199925478,0.54575339492168462,0.54361475856700914,0.91832754054596943,1.3392085231282351,1.4163602914467477,1.2937835268167377,1.2803379407676854,1.2756955191214392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0233865814413248,null,0,0,0,0,0,0.68231840600703475,0.57199151566692208,0.6194339584613251,0.73513121336118115,0.70617161725983602,0.63845841453622898,0.55877673437713893,0.51110472177165822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5939598403924959,null,0.1916017408975437,0.12007107132677679,0.13833586043773341,0.14518413881334571,0,2.6294519800000042,6.2964030667665621E-2,9.2145655574305159E-3,5.3529077935785228E-2,5.8097907253299171E-2,5.9325797698916889E-2,6.1908400676970392E-2,6.427526912702354E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,64.073444484919307,null,5.788732507947814,5.4622812711671651,5.4131419249842621,5.4222412508175504,0,3.8787829423342264,3.3485601806398391,3.8512557256165616,8.798953951591816,7.4495917341456259,5.1471131576004758,5.2931688381047692,4.2196209999692051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.66583227241203213,null,0,0,0,0,0,-0.27193034999999766,-0.82792295146425177,2.6770731711013317E-2,6.5653928577604659E-2,7.8590207036934076E-2,0.10026979194061994,8.5553740297214229E-2,7.7182629488831381E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory Depreciation",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,107.00066872193482,null,5.6300329631897288,5.1541911772518541,4.6459211553893773,4.4833687907305482,4.4563380850001737,7.5373747971805862,6.2401636764242996,6.4213836477987423,7.8632911139901047,8.2938997948642879,5.441442040997539,5.7500264241108763,6.0332235665768748,2.1231475907336779,2.1826385757867546,2.2437965091565819,2.3066680990408504,2.3713013624095209,2.4377456616768636,2.5060517424010524,2.5762717720401129,2.6056564140163099,2.3877503186182381,2.0207982286637143,1.6315775627896896,1.1014741004851123,0.55513355061135283,9.5038725981852447E-16,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory Return - Oceanic",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,26.582704014574279,null,1.9910032047702619,1.7661750384290142,1.4622310633872913,1.2646162623343133,2.589912045763834,1.5312253304431616,1.3340037637223709,1.3254548197068483,1.2030616568960639,1.0777581405186889,0.97463186647956668,0.98351230947478263,1.003025321713904,0.92002401009166412,0.80146081607834641,0.75260394985187451,0.7001766513037615,0.64425222058882026,0.58513057756435449,0.52222477373831666,0.45658622006209076,0.38706915943697295,0.31658203958372516,0.25331039344953937,0.2001683320710553,0.15988794531084077,0.13537375276300373,0.132439449051309,0.13461815131407862,0.13173401782198083,0.13401569706920127,0.13635356020623446,0.138946602322537,0.1416123019547165,0.14435269497969933,0.14716987432005668]
[null,null,null,null,"Revenue - Other Oceanic Revenue - Price Determination -NEG",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0709580004926114,null,-0.52403096056446741,-0.49271482580911663,-0.49790731196996907,-0.47570831224888971,0.4292017702308174,0.36935654884206254,-0.50983440613026809,-0.4137232594300459,-0.59248263936536805,-0.58797861778684568,-0.58506152972044168,-0.59039472149139016,-0.59967973504868821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjustments - Previous Price Determination, TUR",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4408920985006262E-16]
[null,null,null,null,"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital ",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,13.353781710768953,null,0,0,0,0,0,0,0,0,1.4442200109179619,1.7893711368300171,0.75281431616353622,1.2859695835184779,1.4321300440476479,0.57832457090767841,0.48940634535304911,0.47835060893242948,0,0,0,0,1.4846417838329107,0.90054642706440413,0.66750874513453806,0.51158897177314988,0.39304655778289094,0.27423096591499085,0.16840413697402065,7.8754136362650745E-2,7.494392529621477E-2,7.4754853132375856E-2,7.5539413860780405E-2,7.6694424228529012E-2,7.8087327632048592E-2,7.9669725104356173E-2,8.1428676748187864E-2,8.3355023256104957E-2]
[null,null,null,null,"Total Determined Costs (Flight - based) ",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,426.83522564243219,null,26.774168987480738,26.437403284366646,26.003255370407217,25.626581359868755,23.916201015989902,32.450841435035549,24.792556026438422,27.824593638551974,39.605511193627819,38.939967704702184,29.759798834972788,30.872149161678106,30.05681633065673,3.6214961717330203,3.4735057372181499,3.4747510679408862,3.0068447503446118,3.0155535829983413,3.0228762392412181,3.028276516139369,4.5174997759351143,3.8932720005176868,3.371841103336501,2.7856975938864039,2.2247924526436358,1.535593011710944,0.85891144034837719,0.21119358541396069,0.20956207661029339,0.2064888709543567,0.20955511092998169,0.21304798443476347,0.21703392995458559,0.22128202705907268,0.2257813717278872,0.23052489757616162]
[]
[null,null,null,null,"Adjustments - Previous Price Determination, TUR",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4408920985006262E-16,null,0,0,0,0,0,0,0,0,-6.2703331532236666,1.5675832883059166,1.5675832883059166,1.5675832883059166,1.5675832883059166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined Costs (Flight - based)  - Inc. Adjustments",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446.04517013415858,null,26.774168987480738,26.437403284366646,26.003255370407217,25.626581359868755,23.916201015989902,32.450841435035549,24.792556026438422,27.824593638551974,33.335178040404152,40.507550993008103,31.327382123278703,32.439732449984021,31.624399618962645,3.6214961717330203,3.4735057372181499,3.4747510679408862,3.0068447503446118,3.0155535829983413,3.0228762392412181,3.028276516139369,4.5174997759351143,3.8932720005176868,3.371841103336501,2.7856975938864039,2.2247924526436358,1.535593011710944,0.85891144034837719,0.21119358541396069,0.20956207661029339,0.2064888709543567,0.20955511092998169,0.21304798443476347,0.21703392995458559,0.22128202705907268,0.2257813717278872,0.23052489757616162]
[]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",0,"# Flights ('000)",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,18882.985000000001,null,0,0,0,0,508.38799999999998,212.86099999999999,234,461,507,545,555,562,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569,569]
[]
[null,null,null,null,"Calculated base charge - Oceanic",null,"£ per flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,47.04320522118914,152.45085494776191,105.95109413007873,60.35703609230363,78.117379080133759,71.449482026976483,53.621259162113134,54.93264975387563,52.823930282349259,6.3646681401283312,6.104579503019596,6.1067681334637713,5.2844371710801612,5.2997426766227438,5.3126120197560951,5.3221028403152353,7.9393669172849108,6.842305800558325,5.9259070357407753,4.8957778451430647,3.9100043104457574,2.6987574898259119,1.5095104399795731,0.37116623095599416,0.36829890441176344,0.36289783999008207,0.36828666244285008,0.37442528020169324,0.38143045686218913,0.38889635687007501,0.39680381674496873,0.40514041753279723]
[]
[null,null,null,null,"Pricing Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RP2","RP3","NR23","NR28","NR33","NR38","NR43"]
[null,null,null,null,"Oceanic Base Charge",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.04320522118914,318.75898517014429,310.94470030544824,29.160195624314603,31.342294613655341,13.385216316350302,3.0461797350564188]
[]
[null,null,null,"Deflated"]
[null,null,null,null,"Annual CPI Growth for calendar year t",null,"Index","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[]
[null,null,null,null,"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.066556411991391,11.685162926349246,11.747233173826631,11.63472492817645,13.348963225094421,12.629421423373877,11.153498887395831,10.776419505243792,11.761733214765137,11.846463490785952,11.383245020732708,11.692962098862459,11.537471153939691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6098966504754531,3.6513886670805742,3.5849395516602858,3.2301827407882913,2.7186686500289174,2.0373450688464647,1.639421237326937,1.8662679974080201,3.0816769880553547,2.8687588144156533,1.9098294231065207,1.7218124045336918,1.569052474655821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.88174189308644924,0.88293344451605549,0.82518773585924077,0.90182284558249615,0.86549699308023931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21760788101121639,0.25192035172768917,0.28356551931109281,0.3175293053826817,0.51800324784247653,0.54575339492168462,0.52992997679087694,0.82089008864476332,1.1279065556364569,1.182752028837317,1.0791452334735665,1.0626205962536113,1.0423744005935998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.68231840600703475,0.55759238660292332,0.55371005945066731,0.61914130658774447,0.58969876384225306,0.53253835787588921,0.46375854979386183,0.41762510725458996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20834953076518176,0.12973401894472902,0.14555212276968649,0.14906790019780983,0,2.6294519800000042,6.1378994562862214E-2,8.2368710544878567E-3,4.5083194198851234E-2,4.8515492908130169E-2,4.9483665916138793E-2,5.1381076468783898E-2,5.2519503380724461E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2947220422230643,5.9018687356128083,5.6955173845879736,5.5672894038685348,0,3.8787829423342264,3.2642646117389935,3.442625331823832,7.410644177772614,6.2208887037989387,4.293208651249441,4.393082519639635,3.4478642000751281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-0.27193034999999766,-0.80708108736897644,2.3930272541182528E-2,5.5294970997490624E-2,6.5627882524672859E-2,8.363506397421723E-2,7.100560221767889E-2,6.3066143875041558E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory Depreciation",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1221506682464781,5.5689845059725691,4.8882746978820757,4.6033015514581974,4.49561008111103,7.5373747971805862,6.0830758181323015,5.7400545656396726,6.6226113731939602,6.9259402911734096,4.5387084624682688,4.7722529440931281,4.9297639637308182,1.7079690052767098,1.72864064253312,1.7495624696849801,1.7707375147935407,1.7921688425688358,1.8138595548132437,1.835812790870416,1.858031728079645,1.8501276434593645,1.6691545414491182,1.3907647743500522,1.1055071276638635,0.73476964355169516,0.36458389820541542,6.1450257547815439E-16,0,0,0,0,0,0,0,0]
[null,null,null,null,"Regulatory Return - Oceanic",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1650355655571976,1.9083113306423776,1.538508052665013,1.2984454935847993,2.6127359459816053,1.5312253304431616,1.3004219852526289,1.184819877880291,1.0132411093668012,0.89999743355720896,0.81294073645432285,0.81626920787040158,0.81957481454648329,0.74011458280389419,0.63475362134630842,0.58683023162936454,0.53749781512200523,0.48690932953450083,0.43537958270774807,0.38255671386085266,0.32929432860552671,0.2748356797744867,0.22130636733332826,0.17433466003151266,0.13562794860869432,0.10665780387620408,8.8906697213091634E-2,8.5632863547094956E-2,8.5693881913953093E-2,8.2559532546023398E-2,8.2689059082039412E-2,8.2828911739901909E-2,8.3097220576611369E-2,8.3380144192356412E-2,8.3677683465484556E-2,8.398984201011106E-2]
[null,null,null,null,"Revenue - Other Oceanic Revenue - Price Determination -NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.56983618326525309,-0.53236698764770429,-0.52388054673934514,-0.48843379031062273,0.43298416059927097,0.36935654884206254,-0.49699999999999994,-0.36982591516967589,-0.499,-0.49099999999999994,-0.48800000000000004,-0.48999999999999994,-0.48999999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Calculated base charge - Oceanic",null,"£ per flight","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,47.457778922118003,152.45085494776191,103.2839156194463,53.952963970447449,65.791922954469015,59.664917420455048,44.725508586446622,45.591529530284923,43.162582167712614,5.1200660564793203,4.8348014882356356,4.7616494159679714,4.0566526009060562,4.0054097928002399,3.9529686072425161,3.8987161770321066,5.7259470034481916,4.8583301461080799,4.1424995585953663,3.3693989204309918,2.6492995080193986,1.8002829825581133,0.99137081515510483,0.2399891228513838,0.23444804816896375,0.22743309986969518,0.22723664657087794,0.22744722206084414,0.22811504764211096,0.22897893660451846,0.23001734868996482,0.23121362179387747]
[]
[null,null,null,null,"Oceanic Base TRS - year t",null,"£ per flight","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ADS-B service (Atlantic) - Adjustment req. for 2023 TUR - price set at IPs",null,"£ per flight","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-0.64699980217631037,0.15053030079535545,0.1479644433954346,0.14602846002390557,0.14414248360293261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Base Charge Adjustments for Previous Price Determination, 2023 TUR",null,"£ per flight","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-12.367521012275461,2.876299611570488,2.8244743933439977,2.7892941073058992,2.7549794170578465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ADS-B service (Tango) - Adjustment req. for 2023 TUR - price set at IPs",null,"£ per flight","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,5.4165939886120427,-1.2499832281412406,-1.2036875530248983,-1.2036875530248983,-1.2036875530248983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tango Flight Charges",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1872.3044079821361,589.06170804973328,1299.6123345432866,1733.2670653454857,2241.0549962158466,1667.1152525589835,1698.0858062799327,1648.9458821804494,171.91123759186419,164.82255580525145,164.88226657616366,142.67930576038015,143.09257193470947,143.44006171224393,143.69631279435671,214.3610499155852,184.74050007641463,159.9981728520859,132.1849854831186,105.56931801918505,72.865824521524445,40.756292431622981,10.021085906770258,9.9437468787045002,9.7979379036443035,9.9434989230296296,10.109307296188717,10.298439672823736,10.500011162789361,10.713504329966284,10.938583839031846]
[null,null,null,null,"Tango Flights - Use for Price Determination",null,"# Flights ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,63,131,135,135,135,216]
[]
[null,null,null,"3 - Unit charges tables (Deflated)"]
[null,null,null,null,"ADS-B Charge per Flight (Atlantic) - Price Determination",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,33.299999999999997,33.114850227832974,30.973525583944102,30.890057674752793,30.465879056257133,31.957743326776299,31.93827795117987,32.871514350405427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ATVARt",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-0.68288364228773368,-0.13328553648267757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Charge Adjustments for Previous Price Determination, 2023 TUR",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,-10.416158339653432,2.4018953522440571,2.3558949511010936,2.314983625069253,2.2511014387517072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic Base TRS - year t",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TTVARt",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,-0.44302768618472449,-0.27366458657204407,1.1637512819380949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"4 - Oceanic Tables (CPI 2020)"]
[null,null,null,null,"Return on RAB",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1650355655571976,1.9083113306423776,1.538508052665013,1.2984454935847993,2.6127359459816053,1.5312253304431616,1.3004219852526289,1.184819877880291,1.0132411093668012,0.89999743355720896,0.81294073645432285,0.81626920787040158,0.81957481454648329,0.74011458280389419,0.63475362134630842,0.58683023162936454,0.53749781512200523,0.48690932953450083,0.43537958270774807,0.38255671386085266,0.32929432860552671,0.2748356797744867,0.22130636733332826,0.17433466003151266,0.13562794860869432,0.10665780387620408,8.8906697213091634E-2,8.5632863547094956E-2,8.5693881913953093E-2,8.2559532546023398E-2,8.2689059082039412E-2,8.2828911739901909E-2,8.3097220576611369E-2,8.3380144192356412E-2,8.3677683465484556E-2,8.398984201011106E-2]
[null,null,null,null,"Total core costs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.114482567004735,28.565003548682288,27.35970995596341,26.312107533146143,24.12696531065772,32.450841435035557,24.168436254950432,24.872316390376273,33.356504937915794,32.517379994148001,24.822657265477872,25.622439596020129,24.55950925342848,2.9133175861367335,2.7510020468060765,2.7093785176857756,2.3082353299155458,2.2790781721033366,2.2492391375209917,2.2183695047312688,3.2580638449620212,2.7643898531354978,2.3570822488407637,1.9171879857252343,1.507451420063038,1.0243610170755664,0.56408999382325475,0.1365538109024374,0.13340093940814035,0.12940943382585657,0.12929765189882955,0.12941746935262033,0.12979746210836113,0.13028901492797099,0.13087987140458995,0.1315605508007163]
[null,null,null,null,"Traffic forecasts North Atlantic (000s)",null,"# Flights ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412.35,420.18700000000001,426.06900000000002,432.88499999999999,439.37700000000001,201.11699999999999,224,439,483,519,528,535,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542,542]
[null,null,null,null,"ADS-D data costs Tango",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.15965000000000001,4.952117726152238E-2,9.8721967258031354E-2,3.5239902412577934E-2,0.13613159387407828,0.14634146341463414,0.14271999999999999,0.14763779527559051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unprofiled ADS-B data charge per Tango area  crossing",null,"£ per flight","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.15,4.9521177261522382,4.487362148092334,1.4683292671907473,5.2358305336183957,5.4200542005420056,5.2859259259259259,5.4680664916885382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Oceanic - RAB 2 - Time Adjusted Average RAB",null,"£'000","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["London Approach"]
[null,null,null,null,"INF - year (t) (TSU) (Forecast)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.96464147452985671,null,0,0,-0.2650779662666698,-0.4154469629562309,-0.34367764048427707,-0.29039099084533831,-0.32289390471339091,-0.15619385343858136,-7.943483978372004E-2,0.90847468395835185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Restructuring Costs ReS t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Modulation MOD t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LTVar t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.45293839203149794,null,0,0,0,0,2.3205204064565815E-3,9.9626306595911093E-3,7.3608833311233114E-3,-0.13232835026286377,-0.26656683442546353,-7.3687241740341622E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deflated"]
[null,null,null,null,"Annual CPI Growth for calendar year t",null,"Index","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.91961685823754757,0.92551724137931035,0.95042145593869709,0.97394636015325609,0.99126436781609162,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null,"LA Restructuring Costs ReS t (TSU)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LA Financial Incentives FI t  (TSU)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["NERL"]
[null,null,null,null,"Capex",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,906.27000578940613,null,0,0,0,0,0,0,97.458810797157682,133.14866561092228,119.69440953862286,137.31869315288108,142.42265666105666,138.33774892817266,137.88902110059288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Profit before tax",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-1052.7461477381605,null,59.773642093364082,82.529151044565523,126.31730432268039,97.183663023640918,43.278008529277891,-13.415463259110862,159.58131850656105,289.83415245039458,131.34470446056827,87.438297913937049,163.86899667285596,182.54941352950397,197.55190540328408,-103.91652216533164,-120.11054860827906,-124.02641494983372,-194.43888121523096,-97.844421187465272,-107.4912089807441,-112.8408144713709,-122.77299133773508,-120.3082521602043,-115.44455632105769,-112.07321040614589,-107.60146727640537,-102.77288116809119,-98.724766098020481,-91.283830364017902,-101.81303372948595,-105.4202969805157,-103.68349126781926,-110.02982638732466,-116.4328544536495,-123.20833282337337,-130.37795747088578,-137.96468260669548]
[null,null,null,null,"rNERL_Chart_Output_1"]
[null,null,null,null,"Net cashflows (to)/from equity holders",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1196270.1654523476,null,-71750,-35375,-47750,-56750,-57000,50547.15,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FFO Interest Cover",null,"x",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,7.6556271383388186,8.4471117150494344,10.696612960992185,9.5527634577308227,9.1122319719633946,8.491932173642212,14.698678533496198,15.615538910536241,12.95545593756513,15.207797287709756,20.150005579387368,37.897526775432645,147.50058684727975,7.0972341559110212,-0.13771865394148591,-0.31962709484311358,0.81435358410403091,0.67810856814786269,0.70144934424373273,-2.0328993224272303,0.89777413408663609,0.93087740956467557,0.96205057956614737,0.99526866655762969,1.0252686927778376,1.0165881811698321,1.0087038551973253,1.0017929589915888,1.0017067648118876,1.0015832530203213,1.0042170520071771,1.0013839116413432,1.001334027000208,1.0012863772694776,1.0012408096154455,1.0011971917198068]
[null,null,null,null,"Adjusted FFO to Net Interest",null,"x",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,2.5186664584727909,3.3608490467651335,4.2628787510738722,2.9915415294892527,2.4202736251608092,-0.3150317760548047,3.1705548002204531,8.4055191245864993,5.6251815017049589,4.9117607152406082,6.3189026833931718,12.514455958422879,46.154458845341196,82.512557102811954,-15.01192709004834,-14.445888468207775,-2.3166931698863005,-2.1665341881076619,-1.4866637408590253,-3.719786513316333,-0.3733550359972817,-0.14613767010866313,4.1717466039021101E-2,0.26511117589007721,0.49453367041406832,0.67808974736353189,0.84661824453632106,1.0021051072728993,1.0020201173002163,1.0018977860684792,1.0045327480005564,1.0017007546502845,1.0016519999812739,1.0016054653595632,1.0015609987637029,1.0015184686516407]
[]
[null,null,null,"Cash outflows"]
[null,null,null,null,"Total Fees",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10298.973410979241,null,1135.5910265143609,6756.3023531759336,2585.8918407657688,-2278.8197712304873,-11.114520432516542,-3454.6223203664695,-2660.073400646861,-890.07340064686105,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099,-410.07340064686099]
[]
[null,null,null,null,"Synthetic index-linked Accretion Interest Paid",null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dividends Paid",null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-1261067.3154523477,null,-71750,-35375,-47750,-56750,-57000,-14250,0,0,0,0,-35591.000000479493,-35591.000000367902,-53387.000000722823,-749115.71211455984,-58428.100487868214,-46079.502848349235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Capital Expenditure - Oceanic",null,"£'000","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,-1025.8822189174493,-3356.6890490148471,-4474.9025200357491,-4545.7584374086391,-5766.5009573532479,-5719.9997850785976,-5655.4316116603013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Synthetic index-linked debt repayments",null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net Settlement to Counterparty on Existing Swap",null,"£'000","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-43.478247716031788,-188.40574010280443,-231.8839878188362,-231.8839878188362,-4778.8076721999078,-7080.9718114517409,-50803.348068340107,-56688.763254399179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash outflows - inversed"]
[null,null,null,null,"Share repurchases",null,"£'000","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Lease liability",null,"£'000 ","Nominal","CF",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,78838.100320958241,null,0,0,0,0,0,0,9861.1443021521191,8652.3764643602408,7544.1963600086601,7838.7298413601238,7947.7991401150211,7756.2992239258674,7520.596186731178,7194.2696594576264,6985.4366790205386,3768.8941913955368,3768.3582724313324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance sheet"]
[null,null,null,null,"Other liabilities (actual for historic balances) - Actual",null,"£'000 ","Nominal","Enter liabilities as Negative","Balancing Numbers",0,null,null,null,null,null,null,null,null,null,null,null,null,null,-896400.65770409652,null,-100825.40420746268,-93039.451348169008,-154046.91678272304,-168696.73600000003,-191478.92174010596,-188313.2276256358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulative Equity Transfer From Shareholders",null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained Earnings c/f",null,"£'000 ","Nominal","BS",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-519108.23691708664,-459915.00533335027,-675652.19734684331,-701498.80718426465,-711480.97291739029,-610121.85267830186,-755450.50472188601,-1032262.6129241299,-1149496.2921953804,-1228088.6245437611,-1352405.1832541183,-1474249.4210936888,-1589802.4070732119,-696957.10083544359,-482603.91377936851,-280105.74493119417,-65247.581749868958,54717.350384559744,180207.74338545205,445329.31593399879,578079.71942939633,706360.73146138736,827792.10231271281,943005.31828035729,1050901.5704750998,1153880.1248676274,1252731.1940683783,1344074.0900346681,1445943.3317081262,1551419.6948284912,1655159.8406567061,1765247.1878622023,1881738.6078115758,2005006.6929287773,2135445.721907224,2273472.9207813614]
[null,null,null,null,"Synthetic IL debt",null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity",0,"£'000 ","Nominal","BS",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-529108.23691708664,-469915.00533335027,-685652.19734684331,-711498.80718426465,-721480.97291739029,-620121.85267830186,-765450.50472188601,-1042262.6129241299,-1159496.2921953804,-1238088.6245437611,-1362405.1832541183,-1484249.4210936888,-1599802.4070732119,-706957.10083544359,-492603.91377936851,-290105.74493119417,-75247.581749868958,44717.350384559744,170207.74338545205,435329.31593399879,568079.71942939633,696360.73146138736,817792.10231271281,933005.31828035729,1040901.5704750998,1143880.1248676274,1242731.1940683783,1334074.0900346681,1435943.3317081262,1541419.6948284912,1645159.8406567061,1755247.1878622023,1871738.6078115758,1995006.6929287773,2125445.721907224,2263472.9207813614]
[null,null,null,null,"UKATS RAB 2 c/f",null,"£'000 ","Nominal Y/E",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Oceanic RAB 1 c/f",null,"£'000 ","Nominal Y/E",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,34124.027874688145,35700.887237066672,38966.144195333625,40151.794196000141,44597.235590248136,39167.566443455034,37700,37900,37947.339999072246,31694.359655724791,31577.09760613622,32278.320889312559,32690.551671925212,26729.47252820828,25191.339040022256,23556.129718823009,21784.702668085447,19924.712165100449,17944.525884474569,15838.843256881708,13684.73145658206,11320.464674851772,9119.6018608581053,7229.7636126488396,5687.5489895148194,4638.2853718789611,4120.4222739350471,4486.2055042099537,4235.0355122684405,4313.3901189411454,4382.6444977984884,4465.6320550911878,4550.944938966004,4638.6483055004246,4728.8091364571846,4821.4962904403001]
[]
[null,null,null,"UKATS"]
[null,null,null,"Oceanic"]
[null,null,null,null,"NERL - Oceanic - Capex",null,"£m","2020 CPI","File 14 - Initial Proposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4361729254399593,4.9052679328503395,8.6237858931265592,6.3842053213375163,1.9360271887828606,2,0.98599614248248968,2.893852993678772,5.7073738410097032,6.6060612789627662,5.6271726376807205,2.794036957030027,0.92487447603493433]
[]
[null,null,null,null,"Forecast TSU used for Price Determinations",null,"# TSUs ('000)",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10244,10435,10583,10758,10940,12647.945,12891,13183,11956,12930,13247,13490,13700]
[null,null,null,null,"Total Determined Costs (TSU - based) ",null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,10060916.624759775,null,573441.85844610387,574822.51611193409,567447.8997928414,606675.28226029139,619122.23958021379,672108.17072855111,554159.39924359589,651074.26734953315,758911.57686880557,770018.79971879441,696737.90683130675,720194.95479253109,729122.11092724348]
[null,null,null,null,"Total Determined Costs (TSU - based) ",651074.26734953315,"£'000 ","Nominal"]
[]
[]
[null,null,null,null,"CSM adjustment (TSU) - Outturn - Active",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,2.1349429962897646,2.1480696860882209,2.1581787500919356,2.1655533816117378,1.5725413182204697,7.9937661107007694,8.763469890531935,9.1515062925344548,7.7898393842788556,4.7363740133098577,4.6871643182032843,4.683463766457213]
[null,null,null,null,"Financial Incentives FI t  (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-0.97346099979079426,5.6815003895661436,4.5814292404098289,-0.41278234622380128,2.52599214715466,-0.26110095378735437,0.16557379287459978,0,0,0,0,0,0]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,-39.818552817559684,-0.36478532116491724,-2.6466418878361857,4.9378998622124399,0,0,0,0,0]
[null,null,null,null,"Restructuring Costs ReS t (TSU)",0,"£'000","Nominal"]
[null,null,null,null,"Pre2011 t (TSU)",0,"£'000","Nominal"]
[null,null,null,null,"VFR t (TSU)",0,"£'000","Nominal"]
[null,null,null,null,"TVAR t (TSU)",-37754.329583801802,"£'000","Nominal"]
[null,null,null,null,"Forecast TSU used for Price Determinations",null,"# TSUs ('000)",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10244,10435,10583,10758,10940,12647.945,12891,13183,11956,12930,13247,13490,13700]
[null,null,null,null,"Total Determined Costs (TSU - based) ",758911.57686880557,"£'000 ","Nominal"]
[]
[]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU) - 2023",24929.271489367122,"£'000","Nominal"]
[null,null,null,null,"Restructuring Costs ReS t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,28.684332044731498,32.125108453515644,0,-9.1420422196480029,-40.162648210605951,-52.058524075438875,-62.084313388410344,0,24.929271489367121,18.063629153141708,151.85451401245285,141.16367364776252,159.55409789316008]
[null,null,null,null,"VFR t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,-0.67148450616394351,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INF - year (t) (TSU) - 2023",-3964.3440236690931,"£'000","Nominal"]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU) - 2023",24929.271489367122,"£'000","Nominal"]
[null,null,null,null,"Modulation MOD t (TSU) - 2023",0,"£'000","Nominal"]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU) - 2023",-5462.5367855259528,"£'000","Nominal"]
[]
[null,null,null,null,"Implied DC for 2020",688739.42299999995,"£'000","Nominal"]
[]
[null,null,null,null,"Forecast TSU used for Price Determinations - 2022",13183,"# TSUs ('000)"]
[null,null,null,null,"Forecast TSU used for Price Determinations - 2022",13183,"# TSUs ('000)"]
[null,null,null,null,"INF - year (t) (CSU)",-7950.5106931054961,"£'000","Nominal"]
[null,null,null,null,"Non-RP3 Traffic Risk Share (t) (CSU)",0,"£'000","Nominal"]
[null,null,null,null,"Modulation MOD t (CSU)",0,"£'000","Nominal"]
[null,null,null,null,"INEA Funding (Cash Condition 21) (CSU)",-29705.7816564276,"£'000","Nominal"]
[null,null,null,"5: Unit Price Calculation"]
[null,null,null,null,"Unit Price - 2022",47.56354174462637,"£ / TSUs","Nominal"]
[]
[null,null,null,null,"Check - 2022 Unit Rate Buildup",0,"check"]
[null,null,"B: Change in Determined Cost"]
[null,null,null,"1: 2022 Total Determined Costs"]
[]
[]
[null,null,null,null,"Determined Cost Revenue (t) - Forecast Traffic (TSU)",836795.86131327064,"£'000","Nominal"]
[]
[null,null,null,null,"Restructuring Costs ReS t (TSU)",0,"£'000","Nominal"]
[null,null,null,null,"Pre2011 t (TSU)",0,"£'000","Nominal"]
[null,null,null,null,"TVAR t (TSU)",-37754.329583801802,"£'000","Nominal"]
[null,null,null,null,"Eurocontrol Revenue (Regulated) - forecast received before traffic adjustment",775086.60913268011,"£'000","Nominal"]
[null,null,null,null,"Forecast TSU used for Price Determinations - 2022",13183,"# TSUs ('000)"]
[]
[null,null,null,null,"Implied DC for 2020",688739.42299999995,"£'000","Nominal"]
[null,null,"C: Change in TRS recovery"]
[null,null,null,"4: Revenue Adjustments"]
[null,null,null,null,"CSM adjustment (TSU) - Outturn - Active",8763.4698905319347,"£'000","Nominal"]
[null,null,null,null,"Pre2011 t (TSU)",0,"£'000","Nominal"]
[null,null,null,null,"Customer Discount CD t (TSU)",0,"£'000","Nominal"]
[]
[null,null,null,null,"Unit Price - 2022",60.685419147542078,"£ / TSUs","Nominal"]
[null,null,null,null,"Unit Price - 2022 - after new TRS",60.685419147542078,"£ / TSUs","Nominal"]
[]
[]
[null,null,null,"3: DC x Forecasted CSUs"]
[null,null,null,"4: Revenue Adjustments"]
[null,null,null,null,"Determined Cost Revenue (t) - Forecast Traffic (TSU)",836795.86131327064,"£'000","Nominal"]
[null,null,null,null,"Financial Incentives FI t  (TSU) - 2023",0,"£'000","Nominal"]
[null,null,null,null,"Customer Discount CD t (TSU) - 2023",0,"£'000","Nominal"]
[]
[]
[null,null,null,null,"Unit Price - after Other Revenue Adjustments",62.472882616105771,"£ / TSUs","Nominal"]
[]
[null,null,null,null,"Other Revenue Adjustments - 2022",-61709.252180590527,"£'000","Nominal"]
[]
[null,null,null,null,"Forecast TSU used for Price Determinations - 2023",11956,"# TSUs ('000)"]
[null,null,null,null,"INF - year (t) (TSU) - 2023",-3964.3440236690931,"£'000","Nominal"]
[null,null,null,null,"Financial Incentives FI t  (TSU) - 2023",0,"£'000","Nominal"]
[null,null,null,null,"Modulation MOD t (TSU) - 2023",0,"£'000","Nominal"]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU) - 2023",-5462.5367855259528,"£'000","Nominal"]
[]
[]
[null,null,null,"Movement"]
[]
[null,null,null,null,"Forecast TSU used for Price Determinations - 2023",11956,"# TSUs ('000)"]
[null,null,null,null,"Unit rate",62.37,"£ / TSU","Nominal"]
[null,null,null,null,"Variance",5.9247719264021725E-7]
[null,null,null,null,"Forecast TSU used for Price Determinations - 2023",11956,"# TSUs ('000)"]
[null,null,null,"A","Unit Price - 2022",47.56354174462637,"£ / TSUs","Nominal"]
[null,null,null,null,"Other Revenue Adjustments Movement",23564.130906075239,"£'000","Nominal"]
[null,null,null,null,"Movement in CSUs",-1227,"# CSUs ('000)"]
[null,null,null,"F","Unit Price - 2023",62.37000059247719,"£ / TSUs","Nominal"]
[null,null,null,"B","Unit Price - 2022 - after change in DC",58.794402573972548,"£ / TSUs","Nominal"]
[null,null,null,"F","Unit Price - 2023",62.37000059247719,"£ / TSUs","Nominal"]
[]
[null,null,null,null,"Change in TSUs (for Unit Price)",5.8050512574504651,"£ / TSUs","Nominal"]
[null,null,null,"Cost of Capital"]
["Unit Rate"]
[]
[null,null,null,"2 - UKATS Unit charges tables"]
[null,null,null,null,"Restructuring Costs ReS t (CSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Modulation MOD t (CSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (CSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"INEA Funding (Cash Condition 21) (CSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-52.41056091151119,null,0,0,0.60176683022743105,-2.782332185340767,0.63978386446879631,4.0038498019607509,-10.059806293739776,-29.383554031693535,-5.3940037880494645,-3.0055461491752267,-7.0307189601694029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Unit rate (CSUs)",null,"£ / CSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63.585949229295657,63.58389596980296,56.008328124148605,51.947808836512628,44.530346288849522,48.262579446002476,47.102077140757416,47.563874551435475,62.369538147581892,63.808706848024983,63.879902453494402,64.199095578828249,65.208741246577318,7.9317674082119778,8.1473710321746218,8.2256752471137951,8.4342944813682639,8.6246248907470271,8.852371736694184E-2,-5.8954027780991229E-2,-5.7515051838415619E-2,-2.988092118431104E-2,-2.5814839158199439E-17,-2.6538175687986945E-17,-2.7281780240058807E-17,-2.8046220728118243E-17,-2.8832080978914661E-17,-2.96399611781301E-17,-3.0470478328759554E-17,-3.1324266722335125E-17,-3.220197842335401E-17,-3.3104283767280316E-17,-3.40318718725008E-17,-3.4985451166625872E-17,-3.5965749927537576E-17,-3.6973516839597822E-17]
[null,null,null,null,"Annual CPI Growth for calendar year t - forecasts only",0,"Index","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1.0258237547892719,1.1186973180076629,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,1.2430832082867362,1.2626329163407577,1.282490078539803,1.3026595301505184,1.3231461824827708,1.3439550240855642,1.3650911219617634,1.3865596228019204,1.4083657542375072,1.4305148261138558,1.4530122317831182,1.4758634494175611,1.4990740433435141,1.5226496653962955,1.5465960562964489,1.5709190470476218,1.5956245603564285,1.6207186120746455,1.6462073126640833,1.6720968686844992,1.6983935843049107,1.725103862838675,1.7522342083027105]
[null,null,null,null," - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,590.9644346483866,589.69317256535203,590.95703461783899,581.88781368703962,571.79079632688558,670.72736609861772,649.95456561906178,608.98372293071179,631.15054643702035,635.55552086447574,574.56836136672712,591.08178017115256,589.24479212054837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Use CAA Input Instead of Actual for 2020? - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.684332044731498,32.125108453515644,0,-9.1420422196480029,-40.162648210605951,-52.058524075438875,-59.845363354115761,0,-56.877224962512443,-62.986989458112788,46.58942377707821,35.69176113197522,47.662043608608549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Actual Flights + Forecast flights - labels - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.67148450616394351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast period flags - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.66586360918391962,3.4110693613418861,0,0,0,0,13.119464541790745,-33.382396039636504,-31.49446168862363,-9.1751450846962115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total DC (Deflated)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642.86822323901515,654.99198861470438,585.24359573071195,551.9051845512339,481.20492015293877,603.46781269300072,585.2956460698972,554.42425235748169,542.54525163090761,603.07806286411551,619.199337298719,630.62041274444118,640.69180710759122,4.1923774698137688,4.1717966854951127,2.6376219790097939,2.4421027289815065,2.000584734805428,0.89251228562370022,-0.5851822369809585,-0.56205945968315874,-0.28748674187027584,-2.445211082109835E-16,-2.4748055983736353E-16,-2.504758298599262E-16,-2.5350735179057387E-16,-2.565755643880261E-16,-2.5968091172132195E-16,-2.6282384323409113E-16,-2.6600481380960269E-16,-2.6922428383660123E-16,-2.7248271927594081E-16,-2.7578059172802319E-16,-2.7911837850105446E-16,-2.8249656268012656E-16,-2.8591563319713523E-16]
[null,"TSUs"]
[null,null,null,null,"INF - year (t) (TSU)",null,"£'000","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1857.6652172255344,null,24198.538442667774,21946.194848638897,-13044.704643852627,-19803.651134685013,-15936.004539016265,-12928.385729968595,-13958.111594823262,-7950.5106931054961,-3964.3440236690931,43298.644285039212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Modulation MOD t (TSU)",null,"£'000","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre2011 t (TSU)",null,"£'000","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TVAR t (TSU)",null,"£'000","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,-69053.160141164932,null,665.86360918391961,3411.0693613418862,0,0,0,0,13610.293303443652,-37754.329583801802,-37869.746757854693,-11116.310073477893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null," - deflated",null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,590964.43464838655,589693.17256535206,590957.03461783903,581887.81368703966,571790.79632688558,670727.36609861767,657296.95656980667,615661.99535242131,639169.56913442444,643015.092705608,581148.89539780363,597728.12702465127,595767.7971993736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Wages & Salaries - Price determination - UKATS POS - deflated",null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24198.538442667774,21946.194848638897,-13044.704643852627,-19803.651134685013,-15936.004539016265,-12928.385729968595,-13606.734616601449,-7106.9364028376403,-3338.8449489926238,36157.155550954587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS - deflated",null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-973.46099979079429,5681.5003895661439,4581.4292404098287,-412.78234622380126,2525.99214715466,-261.1009537873544,161.40569186625288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS - deflated",null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-39818.552817559685,-364.78532116491726,-2580.0161825847631,4413.9730941757889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast TSU used for Price Determinations",null,"# TSUs ('000)",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,10244,10435,10583,10758,10940,12647.945,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[null,null,null,null,"RP3 Overlay",null,"£ / CSU","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.562863572550484,44.456471551482416]
[null,"Check"]
[null,null,null,null,"Unit Rate Check",0,"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"UKATS (Including London Approach)"]
[]
[]
[null,null,null,null,"AMS Charges",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1040000000000001,2.1039999999999996,2.1039999999999996,2.1039999999999996,2.1040000000000001,10.52]
[]
[null,null,null,null,"Opex - Non-staff costs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.32092618783048,126.40669185219021,127.10664965644115,155.75463266531887,166.87911917627855,181.02650371999977,96.88781611371472,145.30890237872455,147.17949294424929,151.6322907822537,152.19443499847196,151.09804423330726,147.0030318660061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Opt outs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,15.622442615719233,12.574591946360535,11.563009230439425,10.672814040281116,10.144034517742231,9.5236955558191312,8.8507030087994796,8.1283765984659127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined costs (CSU based)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615.05903285680631,612.80205783152223,589.08363000002328,615.37356895636674,617.43329397690275,663.74092902601603,532.34391728110631,574.62281485413769,631.15055231114411,635.55569762909431,574.56876108541621,591.08177402466526,589.24472561849734,200.60309515296524,181.21385566539675,159.36440777814565,130.05246084317884,111.78377825255595,91.435333318633127,207.91625498979153,60.552941796582161,50.680290268768566,41.945186069937748,30.732225944372153,18.582292682266445,8.8399273552174034,-0.42927330589401791,-9.3767281412366348,-9.6645322798396869,-9.9531630553868613,-10.242673484389686,-10.533116642348041,-10.824545677180298,-11.117013822782988,-11.410574412729334,-11.705280894116381]
[]
[null,null,null,null,"DfT determined costs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,42.11,47.142000000000003,43.87,43.57,45.02,46.168000000000006,46.188000000000002,46.188000000000002,46.188000000000002,46.188000000000002,46.187999999999995,46.187999999999995,46.187999999999995,46.188000000000002,46.188000000000002,46.188000000000002,46.187999999999995,46.188000000000002,46.188000000000002,46.188000000000002,46.188000000000002,46.188000000000009,46.188000000000002,46.188000000000002,46.187999999999995,46.188000000000002,46.188000000000002,46.188000000000002,46.188000000000002,46.187999999999995]
[null,null,null,null,"Total non-NERL Determined costs (TSU-based)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,90.875,98.228000000000009,96.995000000000005,99.594000000000008,101.04100000000001,102.39900000000002,101.91600000000001,67.343000000000004,67.343000000000004,67.343000000000004,67.342999999999989,67.342999999999989,67.342999999999989,67.343000000000004,67.343000000000004,67.343000000000004,67.342999999999989,67.343000000000004,67.343000000000004,67.343000000000004,67.343000000000004,67.343000000000004,67.343000000000004,67.343000000000004,67.342999999999989,67.343000000000004,67.343000000000004,67.343000000000004,67.343000000000004,67.342999999999989]
[null,null,null,null,"Determined unit costs ",null,"£ / TSU","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.410878197955135,57.111029916734658,50.734934172088941,51.082844353918041,49.593324289910022,131.81176127251445,114.09947027662574,63.088595033726044,61.572814911607679,57.433044976405938,51.49772021548069,51.899712439514495,50.925819705192531,19.720203914108996,18.289263730524606,16.676758351391687,14.513515035157971,13.165272777547427,11.663542524121388,20.25992050723271,9.3843992383611692,8.6557902695188371,8.0111331330737592,7.1836084005596925,6.2869343590758771,5.5679406080021465,4.8838667584736291,4.2235379883376414,4.2022978305071579,4.1809966662601346,4.1596305829388918,4.1381956635323727,4.1166879856849725,4.095103620695844,4.0734386325079219,4.0516890766859994]
[null,null,null,null,"Opex - Exceptionals",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1512083931067454,1.1486263647110133,1.1471255422860591,1.1447471776577447,1.1430762136377566,5.7347836913993184]
[null,null,null,null,"Pensions - Defined contribution",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.463028056131979,16.639467157396322,17.413477354397365,18.380791549552608,19.38281988755195,87.279584005030216]
[null,null,null,null,"Pensions - Other pension costs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[]
[null,null,null,null,"CAA determined costs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.559000000000001,21.223000000000003,21.108999999999998,21.61,21.155000000000001,106.65600000000001]
[null,null,null,null,"MET determined costs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.462000000000003,32.696999999999996,32.808,32.517000000000003,32.469000000000001,159.953]
[null,null,null,null,"Total Determined costs (TSUs)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,736.16457508318138,742.60927154492879,682.19029969447274,700.12712080905055,697.6837299611376,3558.7749970927712]
[null,"Performance plan - additional outputs for CRCO tables"]
[null,null,null,null,"NERL",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631.15055231114411,635.55569762909431,574.56876108541621,591.08177402466526,589.24472561849734,3021.6015106688174]
[null,null,null,null,"NSA & DfT",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.533000000000001,66.897000000000006,68.233000000000004,69.882000000000005,69.447000000000003,341.99200000000002]
[null,null,null,null,"NSA & DfT",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.533000000000001,66.897000000000006,68.233000000000004,69.882000000000005,69.447000000000003,341.99200000000002]
[null,null,null,null,"NSA & DfT",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6484610237537636,5.1737819025522045,5.1508266022495661,5.1802816901408448,5.0691240875912404,5.2353994764478058]
[null,null,null,null,"Inflation index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1873399586480322,1.1975124598510096,1.198896577295987,1.2048871867171229,1.2238361939769149,0]
[null,null,null,null,"Determined costs (real prices, £m)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,736.16457508318138,742.60927154492879,682.19029969447274,700.12712080905067,697.6837299611376,3558.7749970927712]
[]
[]
[null,null,null,null,"Pensions - Deficit Repair",null,"£m","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0.88293344451605549,0.82518773585924077,0.90182284558249615,0.86549699308023931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pensions - Defined contribution",null,"£m","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0.21760788101121639,0.25192035172768917,0.28356551931109281,0.3175293053826817,0.51800324784247653,0.5741078983931136,0.52992997679087694,0.82089008864476332,1.1279065556364569,1.182752028837317,1.0791452334735665,1.0626205962536113,1.0423744005935998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Determined costs (Flight based)",null,"£m","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,29.114482567004728,28.565003548682288,27.359709955963414,26.312107533146143,24.12696531065772,26.80881587567157,24.168436254950432,24.872316390376273,28.075512659711503,33.826412961121015,26.130178963338977,26.92346039330905,25.840385972078202,2.9133175861367331,2.7510020468060765,2.7093785176857761,2.3082353299155458,2.2790781721033366,2.2492391375209917,2.2183695047312688,3.2580638449620212,2.7643898531354973,2.3570822488407637,1.9171879857252341,1.5074514200630378,1.0243610170755666,0.56408999382325475,0.13655381090243737,0.13340093940814035,0.12940943382585657,0.12929765189882955,0.12941746935262033,0.12979746210836113,0.13028901492797099,0.13087987140458995,0.1315605508007163]
[null,null,null,null,"Tango Flights - Use for Price Determination",null,"# Flights ('000)",null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,815,null,0,0,0,0,0,31,10,22,24,26,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27,27]
[null,null,null,null,"ADS - B North Atlantic - Oceanic - Outturn POS",null,"£'000 ","Nominal",null,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,121643.30265492633,null,0,0,0,0,0,0,7956.1132194333804,14415.385294453687,17714.990904451159,18934.817010724371,20229.807360880008,20587.881700014848,21804.307164968883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"ADS-B charges - Tango",null,"£ / Flight","Nominal",null,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,7.5141723982216719,6.0306217944015348,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Data Costs"]
[]
[]
[null,null,null,null,"Determined Cost per TSU",null,"£ per TSU","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,28.75094759139516,24.207976830016161,18.371127250198672,16.21657404175755,15.255771536790649,15.728317169296647,15.987098608297003,16.11307719805254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Efficient Cost Baseline and the TRS Debtor"]
[null,null,null,null,"Actual / revised forecast TNSU ('000)",398.60300000000001,374.01499999999999,775.87800000000004]
["Cost Reconciliation"]
[]
[]
[null,null,null,null,"NERL - Add back Condition 21 Inflation adjustment (as per P&L)",7.2838257124819874,5.9548239690275695,1.4422021331084325]
[null,null,null,null,"Total Adjustment",-4.7825886537128293,16.542451505760923,-9.527183546230038]
[]
[null,null,null,null," CAA - Actual /Forecast tax v CMA allowance",-4.3637310702838761,-2.0097105926356384,1.6919011895781095]
[null,null,null,null,"NERL - MOD Uplift",7.6492525197368595,6.1906453800432981,6.7732682273854259]
[null,null,null,null,"CMA",2020,2021,2022]
[null,null,null,null,"Staff costs",366.682783938912,369.8911109540382,392.63186528458795]
[null,null,null,null,"Non-regulatory revenue",-102.241430477414,-96.949775259208209,-97.515887426739496]
[null,null,null,null,"Non-staff costs",123.31076260766579,120.6303347933451,161.68207915654776]
[null,null,null,null,"Non-regulatory revenue",-102.87421396277288,-89.010953197373496,-94.536639130573633]
[]
["Average RAB"]
[null,null,null,null,"Average RPI Growth for calendar year t - index (rebased 2020)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88196833158029397,0.89734769878045317,0.92949938880518523,0.96057082752935141,0.98518918611592809,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238109,1.3195576771754269,1.3565319254058053]
[null,null,null,null,"Average UKATS RAB1",0,"£'000","Nominal",0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1135061.4006652036,1068529.884210024,1003116.144780701,979165.24511540134,973644.47351229889,1087011.7037234143,1334929.7525332831,1697091.1673915489,1900804.5239604018,1780323.6507701492,1663538.9275103724,1580613.4588070486,1498052.1398791831]
[null,null,null,null,"Average RPI Growth for calendar year t - index (rebased 2020)",0,0,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,0.88196833158029397,0.89734769878045317,0.92949938880518523,0.96057082752935141,0.98518918611592809,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238109,1.3195576771754269,1.3565319254058053]
[null,null,null,null,"Average UKATS RAB1 - deflated",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1286963.8965737266,1190764.6118246219,1079200.4350536966,1019357.6746796236,988281.73028457223,1087011.7037234143,1283027.9755427132,1461767.2868592683,1503640.3222369738,1385852.1038258383,1282471.3519224266,1197835.8249488748,1104325.0157426572]
[]
[null,null,null,null,"RAB Annual RPI Growth for calendar year t (Oceanic) - growth rate",0,"%","RPI 2020",0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,9.7969014451244618E-3,1.7437550362610743E-2,3.5829690172970885E-2,3.3428143254732756E-2,2.5628884285291642E-2,1.5033471837488488E-2,4.0452568439605319E-2,0.11584699453551917,8.8846247796278144E-2,1.6221975828076385E-2,9.7252567884198449E-3,1.7286034129330607E-2,2.802018348263724E-2]
[null,null,null,null,"Average RPI Growth for calendar year t - index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0097969014451245,1.0274052857700822,1.0642168988412968,1.0997916937898711,1.1279781278479366,1.1449355552662415,1.1912511391745866,1.3292540033849758,1.4473532339539121,1.4708321631298007,1.4851363836089051,1.5108085018226793,1.5531416332508792]
[null,null,null,null,"Average RPI Growth for calendar year t - index (rebased 2020)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88196833158029397,0.89734769878045317,0.92949938880518523,0.96057082752935141,0.98518918611592809,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238109,1.3195576771754269,1.3565319254058053]
[]
[null,null,null,null,"Average Oceanic RAB1",0,"£'000 ","Nominal",0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,33535.629920299027,34802.200273015493,37298.654914298007,39520.657247578492,42362.641915038534,41827.535491477989,38333.441486275027,38087.78217548415,38108.607076636865,34556.267293493584,31344.30699064603,31629.694386552728,32215.570737202295]
[null,null,null,null,"Average RPI Growth for calendar year t - index (rebased 2020)",0,0,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,0.88196833158029397,0.89734769878045317,0.92949938880518523,0.96057082752935141,0.98518918611592809,1,1.0404525684396053,1.1609858714500951,1.2641351098729281,1.2846418790687095,1.2971353512238109,1.3195576771754269,1.3565319254058053]
[null,null,null,null,"Average Oceanic RAB1 - deflated",null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38023.621392630419,38783.406164983397,40127.68094688384,41142.887244689817,42999.499499229867,41827.535491477989,36843.045660182972,32806.413163246965,30145.992132492527,26899.533524895563,24164.253145266262,23969.921840974413,23748.479585222471]
[]
[null,null,null,"CAA Values"]
[null,null,null,null,"CAA - UKATS - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1289.6231543238812,1190.7646132591426,1079.2004364425266,1019.19550601957,988.28139440310383,1087.0126095220617,1283.0279755427132,1461.7672868592683,1503.6403222369738,1385.8521038258384,1282.4713519224265,1197.8358249488747,1104.3250157426573]
[null,null,null,null,"CAA - Oceanic - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.099798731281275,38.746362407288856,40.090637138486635,41.142840030714019,42.99950095377735,41.827584484004355,36.843045660182973,32.806413163246965,30.145992132492527,26.899533524895563,24.164253145266262,23.969921840974415,23.748479585222469]
[]
[null,null,null,"NERL Values"]
[null,null,null,null,"NERL - UKATS - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1289.6231543238812,1190.7646132591426,1079.2004364425266,1019.19550601957,988.28139440310383,1087.0126095220617,1326.3975314067388,1508.2366024839991,1566.5074110439141,1461.4690163869727,1348.4766599506452,1226.6075018264721,1093.1657944281128]
[null,null,null,null,"NERL - Oceanic - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.099798731281275,38.746362407288856,40.090637138486635,41.142840030714019,42.99950095377735,41.827584484004355,37.705292963076154,35.714422478369826,35.424999026752587,36.896169083572751,38.643470212753599,38.692150395645704,36.243872420752801]
[]
[null,null,null,"Historical Values"]
[null,null,null,null,"Historical Values - UKATS - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1289.6231543238812,1190.7646132591426,1079.2004364425266,1019.19550601957,988.28139440310383]
[null,null,null,null,"Historical Values - Oceanic - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.099798731281275,38.746362407288856,40.090637138486635,41.142840030714019,42.99950095377735]
[]
["Data required for output workbooks"]
[]
[null,null,null,"Patent Box Tax Relief"]
[null,null,null,null,"Proportion of profits related to patent innovations",null,"£'000 ","Nominal","Enter as a positive","CAA / IP_File 23",0,null,null,null,null,null,0,null,null,null,null,null,null,null,4000,null,0,0,0,0,0,0,0,0,800,800,800,800,800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Patent box tax relief rate"]
[]
["Data required for CRCO tables"]
[]
[null,"T1 ANSP"]
[null,null,"1.     Detail by nature (in nominal terms)"]
[null,null,null,null,"1.1   Staff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252650.76286796189,264082.63380204659,260051.05454421265,274964.26415473182,279518.14399849821,310769.52033518546,286593.61469084187,328573.64993980312,400815.32882940868,403734.12730827974,352487.7122178686,351661.05210581655,360025.68812425784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"         of which, pension costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67049.626716750616,66165.389642272145,67470.28479068134,65354.653410911873,63176.770274323506,81871.488580223726,79419.885021049282,85550.970170188913,123735.65038873322,119102.07209123771,78082.66171515637,76362.603809405278,78093.988416344888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1.2   Other operating costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103666.96740933822,99032.483692529291,101585.36127909015,130368.9846321193,142282.50203979478,158682.43966412311,86722.771637750455,143533.22835361137,170865.31326266719,170907.68369206513,164473.66602794247,189059.92317364019,191097.30260549206,53087.016074473198,47786.521018697087,43184.136470169899,27527.100903861374,29820.516602548501,24264.582639707784,205288.69723565161,11949.407353612978,9837.5100325109124,7395.8874989826281,3715.7687092311949,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"1.3   Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160039.12435824666,158845.00501994358,156245.61772140604,151836.24905910515,148258.5094342113,169806.07908023021,140816.56924872022,128398.65936334209,134505.60635488835,145492.2136312369,133315.48098541406,135046.97304597413,135747.73514173157,159126.29828573964,153202.66434589215,140087.24828249271,127334.09733995743,110517.29476846116,95982.219987230026,80676.255055806498,74667.49053024665,66632.873758645117,59988.717565912848,50374.34114396893,38618.715545031322,25903.037020224976,13097.459824160085,-27.786553738913536,-29.475473528964447,-31.26704908854062,-33.167520031341652,-35.183505226677468,-37.322025851372253,-39.590529842783376,-41.996917838121334,-44.549570690411258]
[null,null,null,null,"1.4   Cost of capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57085.003810557166,52862.393597414761,49565.866248132501,49505.784414335169,49063.084107709496,32850.131649012357,38789.366746233187,50314.391235158371,51507.350856679266,48657.745966891001,45251.39566899983,43209.914527030596,41017.300441178035,39913.537733917423,30350.307854901319,23374.43253999067,16428.311885734569,9205.806974353336,3998.5232488893375,1001.6516224906075,-1727.1843283530741,-4303.8540758722183,-6717.1523244556593,-8941.4815995318841,-10890.191995727297,-12504.633528527034,-13758.328467812358,-14634.763075009943,-15320.790976443903,-16026.054464888053,-16751.093312713117,-17496.462464688178,-18262.732466024165,-19050.489902588051,-19860.337853639594,-20692.89635745285]
[null,null,null,null,"1.5   Exceptional items",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1237.0769200501165,254.33845761839336,1217.9775447015297,1227.0289510597668,1209.6514014383004,1217.0910508680597,1234.0848172455057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"3.   Complementary information (in nominal terms)"]
[null,null,null,null,"3.1 Net Book value. Fixed assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1061072.4819555974,1068870.1920804067,1056548.6501269818,1051481.8589995133,1034518.7004832174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"3.2 Adjustments total assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973658.45903370844,901636.38880888547,845409.85776202148,844385.08449748496,836834.25906891259,943969.30025897583,1114636.9754664709,1445815.8400907579,-222582.43547447654,-217433.7859482863,-242526.54145328165,-242118.93505755765,-229521.72525112657,1252434.7029957634,952353.03514030424,733459.17545767128,515498.97817870823,288866.20375830407,125468.43908022733,31430.52015790638,-54196.789212738819,-135049.3217911777,-210775.47003076013,-280572.01859948185,-341720.00659679173,-392379.07408200338,-431718.38445330173,-459219.75815458456,-480746.41802390304,-502876.66549962864,-525627.43793402822,-549016.14876941987,-573060.70096961909,-597779.50083328539,-623191.47220020974,-649316.0710619106]
[null,null,null,null,"3.3 Net Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,777743.37543039292,675380.13478053221,605907.60722034413,546507.77907383465,482072.36044548155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"3.5  Cost of capital pre tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,5.8629392350999808E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.4799999999999998E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2,3.1868757419804931E-2]
[]
[null,null,"5.  Cost-efficiency KPI - Determined/Actual Unit Cost (in real terms)"]
[null,null,null,null,"5.1  Inflation  %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,8.8126159554733352E-3,2.5823754789271902E-2,9.0535594233211558E-2,6.1359439712091124E-2,8.5674714548986675E-3,1.1558271762361905E-3,4.9967691413776993E-3,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2,1.5726789585522205E-2]
[null,null,null,null,"5.4 Total Service Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10244,10435,10583,10758,10940,12647.945,12891,13183,11956,12930,13247,13490,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700,13700]
[]
[null,null,"Table 2 B - Calculation of the unit rate for year n (1)"]
[null,null,null,null,"13.2     Inflation adjustment : amount carried over to year n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24518.726288816117,22231.19617190701,-13211.708576188339,-20053.009840666065,-16133.284040220131,-13077.378330539737,-13943.183840123082,-7946.1233009410289,-3969.8659311800698,43331.658206231026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"13.3     Traffic risk sharing adjustment : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,-9275.3992300201462,-40706.95831062863,-52778.573401516776,-62084.313388410344,0,24929.271489367136,18063.629153141708,151854.51401245283,141163.67364776251,159554.09789316004,103396.04786248977,106293.22409497628,109271.57973707859,112333.38945074916,115480.9916343857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"13.4     Differences in costs  : amounts carried over to year n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-680.36938895386925,2162.6681478816959,2175.5702002280273,2185.353570368191,2192.3618134183894,1590.664,7993.7661107007698,8763.4698905319347,9151.5062925344555,7789.8393842788555,4736.3740133098581,4687.164318203284,4683.4637664572128,5269.1656300143377,5325.7590458160439,3420.1711483804111,3216.4449439960572,2676.369368848575,1212.7749279271031,-807.67018059957979,-787.95621018629402,-409.36862022506125,-3.5366329646733235E-13,-3.635730069254212E-13,-3.7376038928880568E-13,-3.8423322397521997E-13,-3.9499950941113084E-13,-4.0606746814038239E-13,-4.1744555310400591E-13,-4.2914245409599122E-13,-4.4116710439994995E-13,-4.535286876117404E-13,-4.6623664465326106E-13,-4.7930068098277449E-13,-4.9273077400726483E-13,-5.0653718070249021E-13]
[null,null,null,null,"13.5     Financial incentives : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-986.3415455134583,5755.2824342596496,4640.082672569124,-417.97991666200755,2557.2626246206705,-264.11,165.57379287459977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"13.6     Modulation of charges : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"13.7     Traffic adjustments : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674.67411794081363,3455.3667572433924,0,0,0,0,13610.293303443652,-37754.329583801802,-37869.746757854693,-11116.310073477893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"13.8     Other revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,609.47090860566686,-2817.3660661452441,-39663.781866956713,3681.0027159293209,-12820.091556981823,-24767.881794215158,-5462.5367855259528,-3040.8225124284572,-7111.2418160925463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"13.14  Reduction, where applicable (in national currency)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-7306.3912952168566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of spreadsheet"]

{"sheet":"O_Dashboard-Var","index":56,"n_rows":1235,"n_cols":62,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"O_Dashboard-Var"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":"C_Time!E8","v":"Calendar Year"},null,{"$f":"C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA8","v":2015},{"$f":"C_Time!AB8","v":2016},{"$f":"C_Time!AC8","v":2017},{"$f":"C_Time!AD8","v":2018},{"$f":"C_Time!AE8","v":2019},{"$f":"C_Time!AF8","v":2020},{"$f":"C_Time!AG8","v":2021},{"$f":"C_Time!AH8","v":2022},{"$f":"C_Time!AI8","v":2023},{"$f":"C_Time!AJ8","v":2024},{"$f":"C_Time!AK8","v":2025},{"$f":"C_Time!AL8","v":2026},{"$f":"C_Time!AM8","v":2027},{"$f":"C_Time!AN8","v":2028},{"$f":"C_Time!AO8","v":2029},{"$f":"C_Time!AP8","v":2030},{"$f":"C_Time!AQ8","v":2031},{"$f":"C_Time!AR8","v":2032},{"$f":"C_Time!AS8","v":2033},{"$f":"C_Time!AT8","v":2034},{"$f":"C_Time!AU8","v":2035},{"$f":"C_Time!AV8","v":2036},{"$f":"C_Time!AW8","v":2037},{"$f":"C_Time!AX8","v":2038},{"$f":"C_Time!AY8","v":2039},{"$f":"C_Time!AZ8","v":2040},{"$f":"C_Time!BA8","v":2041},{"$f":"C_Time!BB8","v":2042},{"$f":"C_Time!BC8","v":2043},{"$f":"C_Time!BD8","v":2044},{"$f":"C_Time!BE8","v":2045},{"$f":"C_Time!BF8","v":2046},{"$f":"C_Time!BG8","v":2047},{"$f":"C_Time!BH8","v":2048},{"$f":"C_Time!BI8","v":2049},{"$f":"C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":"C_Time!E9","v":"Period Beginning"},null,{"$f":"C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA9","v":"2015-01-01"},{"$f":"C_Time!AB9","v":"2016-01-01"},{"$f":"C_Time!AC9","v":"2017-01-01"},{"$f":"C_Time!AD9","v":"2018-01-01"},{"$f":"C_Time!AE9","v":"2019-01-01"},{"$f":"C_Time!AF9","v":"2020-01-01"},{"$f":"C_Time!AG9","v":"2021-01-01"},{"$f":"C_Time!AH9","v":"2022-01-01"},{"$f":"C_Time!AI9","v":"2023-01-01"},{"$f":"C_Time!AJ9","v":"2024-01-01"},{"$f":"C_Time!AK9","v":"2025-01-01"},{"$f":"C_Time!AL9","v":"2026-01-01"},{"$f":"C_Time!AM9","v":"2027-01-01"},{"$f":"C_Time!AN9","v":"2028-01-01"},{"$f":"C_Time!AO9","v":"2029-01-01"},{"$f":"C_Time!AP9","v":"2030-01-01"},{"$f":"C_Time!AQ9","v":"2031-01-01"},{"$f":"C_Time!AR9","v":"2032-01-01"},{"$f":"C_Time!AS9","v":"2033-01-01"},{"$f":"C_Time!AT9","v":"2034-01-01"},{"$f":"C_Time!AU9","v":"2035-01-01"},{"$f":"C_Time!AV9","v":"2036-01-01"},{"$f":"C_Time!AW9","v":"2037-01-01"},{"$f":"C_Time!AX9","v":"2038-01-01"},{"$f":"C_Time!AY9","v":"2039-01-01"},{"$f":"C_Time!AZ9","v":"2040-01-01"},{"$f":"C_Time!BA9","v":"2041-01-01"},{"$f":"C_Time!BB9","v":"2042-01-01"},{"$f":"C_Time!BC9","v":"2043-01-01"},{"$f":"C_Time!BD9","v":"2044-01-01"},{"$f":"C_Time!BE9","v":"2045-01-01"},{"$f":"C_Time!BF9","v":"2046-01-01"},{"$f":"C_Time!BG9","v":"2047-01-01"},{"$f":"C_Time!BH9","v":"2048-01-01"},{"$f":"C_Time!BI9","v":"2049-01-01"},{"$f":"C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":"C_Time!E10","v":"Period Ending"},null,{"$f":"C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA10","v":"2015-12-31"},{"$f":"C_Time!AB10","v":"2016-12-31"},{"$f":"C_Time!AC10","v":"2017-12-31"},{"$f":"C_Time!AD10","v":"2018-12-31"},{"$f":"C_Time!AE10","v":"2019-12-31"},{"$f":"C_Time!AF10","v":"2020-12-31"},{"$f":"C_Time!AG10","v":"2021-12-31"},{"$f":"C_Time!AH10","v":"2022-12-31"},{"$f":"C_Time!AI10","v":"2023-12-31"},{"$f":"C_Time!AJ10","v":"2024-12-31"},{"$f":"C_Time!AK10","v":"2025-12-31"},{"$f":"C_Time!AL10","v":"2026-12-31"},{"$f":"C_Time!AM10","v":"2027-12-31"},{"$f":"C_Time!AN10","v":"2028-12-31"},{"$f":"C_Time!AO10","v":"2029-12-31"},{"$f":"C_Time!AP10","v":"2030-12-31"},{"$f":"C_Time!AQ10","v":"2031-12-31"},{"$f":"C_Time!AR10","v":"2032-12-31"},{"$f":"C_Time!AS10","v":"2033-12-31"},{"$f":"C_Time!AT10","v":"2034-12-31"},{"$f":"C_Time!AU10","v":"2035-12-31"},{"$f":"C_Time!AV10","v":"2036-12-31"},{"$f":"C_Time!AW10","v":"2037-12-31"},{"$f":"C_Time!AX10","v":"2038-12-31"},{"$f":"C_Time!AY10","v":"2039-12-31"},{"$f":"C_Time!AZ10","v":"2040-12-31"},{"$f":"C_Time!BA10","v":"2041-12-31"},{"$f":"C_Time!BB10","v":"2042-12-31"},{"$f":"C_Time!BC10","v":"2043-12-31"},{"$f":"C_Time!BD10","v":"2044-12-31"},{"$f":"C_Time!BE10","v":"2045-12-31"},{"$f":"C_Time!BF10","v":"2046-12-31"},{"$f":"C_Time!BG10","v":"2047-12-31"},{"$f":"C_Time!BH10","v":"2048-12-31"},{"$f":"C_Time!BI10","v":"2049-12-31"},{"$f":"C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":"C_Time!E11","v":"Model period number"},null,{"$f":"C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA11","v":1},{"$f":"C_Time!AB11","v":2},{"$f":"C_Time!AC11","v":3},{"$f":"C_Time!AD11","v":4},{"$f":"C_Time!AE11","v":5},{"$f":"C_Time!AF11","v":6},{"$f":"C_Time!AG11","v":7},{"$f":"C_Time!AH11","v":8},{"$f":"C_Time!AI11","v":9},{"$f":"C_Time!AJ11","v":10},{"$f":"C_Time!AK11","v":11},{"$f":"C_Time!AL11","v":12},{"$f":"C_Time!AM11","v":13},{"$f":"C_Time!AN11","v":14},{"$f":"C_Time!AO11","v":15},{"$f":"C_Time!AP11","v":16},{"$f":"C_Time!AQ11","v":17},{"$f":"C_Time!AR11","v":18},{"$f":"C_Time!AS11","v":19},{"$f":"C_Time!AT11","v":20},{"$f":"C_Time!AU11","v":21},{"$f":"C_Time!AV11","v":22},{"$f":"C_Time!AW11","v":23},{"$f":"C_Time!AX11","v":24},{"$f":"C_Time!AY11","v":25},{"$f":"C_Time!AZ11","v":26},{"$f":"C_Time!BA11","v":27},{"$f":"C_Time!BB11","v":28},{"$f":"C_Time!BC11","v":29},{"$f":"C_Time!BD11","v":30},{"$f":"C_Time!BE11","v":31},{"$f":"C_Time!BF11","v":32},{"$f":"C_Time!BG11","v":33},{"$f":"C_Time!BH11","v":34},{"$f":"C_Time!BI11","v":35},{"$f":"C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":"C_Time!E12","v":"Pricing Period"},null,{"$f":"C_Time!G12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA12","v":"RP2"},{"$f":"C_Time!AB12","v":"RP2"},{"$f":"C_Time!AC12","v":"RP2"},{"$f":"C_Time!AD12","v":"RP2"},{"$f":"C_Time!AE12","v":"RP2"},{"$f":"C_Time!AF12","v":"RP3"},{"$f":"C_Time!AG12","v":"RP3"},{"$f":"C_Time!AH12","v":"RP3"},{"$f":"C_Time!AI12","v":"NR23"},{"$f":"C_Time!AJ12","v":"NR23"},{"$f":"C_Time!AK12","v":"NR23"},{"$f":"C_Time!AL12","v":"NR23"},{"$f":"C_Time!AM12","v":"NR23"},{"$f":"C_Time!AN12","v":"NR28"},{"$f":"C_Time!AO12","v":"NR28"},{"$f":"C_Time!AP12","v":"NR28"},{"$f":"C_Time!AQ12","v":"NR28"},{"$f":"C_Time!AR12","v":"NR28"},{"$f":"C_Time!AS12","v":"NR33"},{"$f":"C_Time!AT12","v":"NR33"},{"$f":"C_Time!AU12","v":"NR33"},{"$f":"C_Time!AV12","v":"NR33"},{"$f":"C_Time!AW12","v":"NR33"},{"$f":"C_Time!AX12","v":"NR38"},{"$f":"C_Time!AY12","v":"NR38"},{"$f":"C_Time!AZ12","v":"NR38"},{"$f":"C_Time!BA12","v":"NR38"},{"$f":"C_Time!BB12","v":"NR38"},{"$f":"C_Time!BC12","v":"NR43"},{"$f":"C_Time!BD12","v":"NR43"},{"$f":"C_Time!BE12","v":"NR43"},{"$f":"C_Time!BF12","v":"NR43"},{"$f":"C_Time!BG12","v":"NR43"},{"$f":"C_Time!BH12","v":"NR43"},{"$f":"C_Time!BI12","v":"NR43"},{"$f":"C_Time!BJ12","v":"NR43"}]
[null,null,null,null,{"$f":"C_Time!E13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":"C_Time!G13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_Time!AA13","v":"Actual"},{"$f":"C_Time!AB13","v":"Actual"},{"$f":"C_Time!AC13","v":"Actual"},{"$f":"C_Time!AD13","v":"Actual"},{"$f":"C_Time!AE13","v":"Actual"},{"$f":"C_Time!AF13","v":"Actual"},{"$f":"C_Time!AG13","v":"Forecast"},{"$f":"C_Time!AH13","v":"Forecast"},{"$f":"C_Time!AI13","v":"Forecast"},{"$f":"C_Time!AJ13","v":"Forecast"},{"$f":"C_Time!AK13","v":"Forecast"},{"$f":"C_Time!AL13","v":"Forecast"},{"$f":"C_Time!AM13","v":"Forecast"},{"$f":"C_Time!AN13","v":"Forecast"},{"$f":"C_Time!AO13","v":"Forecast"},{"$f":"C_Time!AP13","v":"Forecast"},{"$f":"C_Time!AQ13","v":"Forecast"},{"$f":"C_Time!AR13","v":"Forecast"},{"$f":"C_Time!AS13","v":"Forecast"},{"$f":"C_Time!AT13","v":"Forecast"},{"$f":"C_Time!AU13","v":"Forecast"},{"$f":"C_Time!AV13","v":"Forecast"},{"$f":"C_Time!AW13","v":"Forecast"},{"$f":"C_Time!AX13","v":"Forecast"},{"$f":"C_Time!AY13","v":"Forecast"},{"$f":"C_Time!AZ13","v":"Forecast"},{"$f":"C_Time!BA13","v":"Forecast"},{"$f":"C_Time!BB13","v":"Forecast"},{"$f":"C_Time!BC13","v":"Forecast"},{"$f":"C_Time!BD13","v":"Forecast"},{"$f":"C_Time!BE13","v":"Forecast"},{"$f":"C_Time!BF13","v":"Forecast"},{"$f":"C_Time!BG13","v":"Forecast"},{"$f":"C_Time!BH13","v":"Forecast"},{"$f":"C_Time!BI13","v":"Forecast"},{"$f":"C_Time!BJ13","v":"Forecast"}]
[null,null,null,null,"Label","Constant","Units","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[]
[null,null,null,null,{"$f":"I_Global!E398","v":"Overlay Determined Unit Price in Output Table?"},{"$f":"I_Global!F398","v":1},{"$f":"I_Global!G398","v":"selection"}]
[null,null,null,null,{"$f":"I_Global!E400","v":"RP3 Overlay Values - 2021"},{"$f":"I_Global!F400","v":45.562863572550484},{"$f":"I_Global!G400","v":"£ / TSU"},{"$f":"I_Global!H400","v":"CPI 2020"}]
[null,null,null,null,{"$f":"I_Global!E401","v":"RP3 Overlay Values - 2022"},{"$f":"I_Global!F401","v":44.456471551482416},{"$f":"I_Global!G401","v":"£ / TSU"},{"$f":"I_Global!H401","v":"CPI 2020"}]
[]
["Controls"]
[]
[null,null,null,"Costs"]
[null,null,null,null,{"$f":"F23 & \" - \" & G23","v":"2020 - CAA Inputs - labels"},"2020 - CAA Inputs","labels"]
[null,null,null,null,{"$f":"F24 & \" - \" & G24","v":"2020 - \"Actual\" Inputs - labels"},"2020 - \"Actual\" Inputs","labels"]
[null,null,null,null,"Use CAA Input Instead of Actual for 2020?","2020 - CAA Inputs","selection"]
[]
[null,"Flights used for DC / Flight"]
[]
[null,null,null,null,{"$f":"F29 & \" - \" & G29","v":"Forecast Flights used for Price Determinations - labels"},"Forecast Flights used for Price Determinations","labels"]
[null,null,null,null,{"$f":"F30 & \" - \" & G30","v":"Actual Flights + Forecast flights - labels"},"Actual Flights + Forecast flights","labels"]
[null,null,null,null,"Use only PD Forecasts or \"Actuals + Future Forecasts\"?","Actual Flights + Forecast flights","selection"]
[]
[null,null,null,"UKATS - TSUs"]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G42","v":"flag"},null,null,null,{"$f":"C_Time!K42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y34-'O_Dashboard-Vals'!Y34","v":0},null,{"$f":"O_Dashboard!AA34-'O_Dashboard-Vals'!AA34","v":0},{"$f":"O_Dashboard!AB34-'O_Dashboard-Vals'!AB34","v":0},{"$f":"O_Dashboard!AC34-'O_Dashboard-Vals'!AC34","v":0},{"$f":"O_Dashboard!AD34-'O_Dashboard-Vals'!AD34","v":0},{"$f":"O_Dashboard!AE34-'O_Dashboard-Vals'!AE34","v":0},{"$f":"O_Dashboard!AF34-'O_Dashboard-Vals'!AF34","v":0},{"$f":"O_Dashboard!AG34-'O_Dashboard-Vals'!AG34","v":0},{"$f":"O_Dashboard!AH34-'O_Dashboard-Vals'!AH34","v":0},{"$f":"O_Dashboard!AI34-'O_Dashboard-Vals'!AI34","v":0},{"$f":"O_Dashboard!AJ34-'O_Dashboard-Vals'!AJ34","v":0},{"$f":"O_Dashboard!AK34-'O_Dashboard-Vals'!AK34","v":0},{"$f":"O_Dashboard!AL34-'O_Dashboard-Vals'!AL34","v":0},{"$f":"O_Dashboard!AM34-'O_Dashboard-Vals'!AM34","v":0},{"$f":"O_Dashboard!AN34-'O_Dashboard-Vals'!AN34","v":0},{"$f":"O_Dashboard!AO34-'O_Dashboard-Vals'!AO34","v":0},{"$f":"O_Dashboard!AP34-'O_Dashboard-Vals'!AP34","v":0},{"$f":"O_Dashboard!AQ34-'O_Dashboard-Vals'!AQ34","v":0},{"$f":"O_Dashboard!AR34-'O_Dashboard-Vals'!AR34","v":0},{"$f":"O_Dashboard!AS34-'O_Dashboard-Vals'!AS34","v":0},{"$f":"O_Dashboard!AT34-'O_Dashboard-Vals'!AT34","v":0},{"$f":"O_Dashboard!AU34-'O_Dashboard-Vals'!AU34","v":0},{"$f":"O_Dashboard!AV34-'O_Dashboard-Vals'!AV34","v":0},{"$f":"O_Dashboard!AW34-'O_Dashboard-Vals'!AW34","v":0},{"$f":"O_Dashboard!AX34-'O_Dashboard-Vals'!AX34","v":0},{"$f":"O_Dashboard!AY34-'O_Dashboard-Vals'!AY34","v":0},{"$f":"O_Dashboard!AZ34-'O_Dashboard-Vals'!AZ34","v":0},{"$f":"O_Dashboard!BA34-'O_Dashboard-Vals'!BA34","v":0},{"$f":"O_Dashboard!BB34-'O_Dashboard-Vals'!BB34","v":0},{"$f":"O_Dashboard!BC34-'O_Dashboard-Vals'!BC34","v":0},{"$f":"O_Dashboard!BD34-'O_Dashboard-Vals'!BD34","v":0},{"$f":"O_Dashboard!BE34-'O_Dashboard-Vals'!BE34","v":0},{"$f":"O_Dashboard!BF34-'O_Dashboard-Vals'!BF34","v":0},{"$f":"O_Dashboard!BG34-'O_Dashboard-Vals'!BG34","v":0},{"$f":"O_Dashboard!BH34-'O_Dashboard-Vals'!BH34","v":0},{"$f":"O_Dashboard!BI34-'O_Dashboard-Vals'!BI34","v":0},{"$f":"O_Dashboard!BJ34-'O_Dashboard-Vals'!BJ34","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$306","v":"UKATS TSU - Actual"},null,{"$f":"I_Actuals!G306","v":"# TSUs ('000)"},null,{"$f":"I_Actuals!I306","v":"Enter as a positive."},null,{"$f":"I_Actuals!K306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y35-'O_Dashboard-Vals'!Y35","v":0},null,{"$f":"O_Dashboard!AA35-'O_Dashboard-Vals'!AA35","v":0},{"$f":"O_Dashboard!AB35-'O_Dashboard-Vals'!AB35","v":0},{"$f":"O_Dashboard!AC35-'O_Dashboard-Vals'!AC35","v":0},{"$f":"O_Dashboard!AD35-'O_Dashboard-Vals'!AD35","v":0},{"$f":"O_Dashboard!AE35-'O_Dashboard-Vals'!AE35","v":0},{"$f":"O_Dashboard!AF35-'O_Dashboard-Vals'!AF35","v":0},{"$f":"O_Dashboard!AG35-'O_Dashboard-Vals'!AG35","v":0},{"$f":"O_Dashboard!AH35-'O_Dashboard-Vals'!AH35","v":0},{"$f":"O_Dashboard!AI35-'O_Dashboard-Vals'!AI35","v":0},{"$f":"O_Dashboard!AJ35-'O_Dashboard-Vals'!AJ35","v":0},{"$f":"O_Dashboard!AK35-'O_Dashboard-Vals'!AK35","v":0},{"$f":"O_Dashboard!AL35-'O_Dashboard-Vals'!AL35","v":0},{"$f":"O_Dashboard!AM35-'O_Dashboard-Vals'!AM35","v":0},{"$f":"O_Dashboard!AN35-'O_Dashboard-Vals'!AN35","v":0},{"$f":"O_Dashboard!AO35-'O_Dashboard-Vals'!AO35","v":0},{"$f":"O_Dashboard!AP35-'O_Dashboard-Vals'!AP35","v":0},{"$f":"O_Dashboard!AQ35-'O_Dashboard-Vals'!AQ35","v":0},{"$f":"O_Dashboard!AR35-'O_Dashboard-Vals'!AR35","v":0},{"$f":"O_Dashboard!AS35-'O_Dashboard-Vals'!AS35","v":0},{"$f":"O_Dashboard!AT35-'O_Dashboard-Vals'!AT35","v":0},{"$f":"O_Dashboard!AU35-'O_Dashboard-Vals'!AU35","v":0},{"$f":"O_Dashboard!AV35-'O_Dashboard-Vals'!AV35","v":0},{"$f":"O_Dashboard!AW35-'O_Dashboard-Vals'!AW35","v":0},{"$f":"O_Dashboard!AX35-'O_Dashboard-Vals'!AX35","v":0},{"$f":"O_Dashboard!AY35-'O_Dashboard-Vals'!AY35","v":0},{"$f":"O_Dashboard!AZ35-'O_Dashboard-Vals'!AZ35","v":0},{"$f":"O_Dashboard!BA35-'O_Dashboard-Vals'!BA35","v":0},{"$f":"O_Dashboard!BB35-'O_Dashboard-Vals'!BB35","v":0},{"$f":"O_Dashboard!BC35-'O_Dashboard-Vals'!BC35","v":0},{"$f":"O_Dashboard!BD35-'O_Dashboard-Vals'!BD35","v":0},{"$f":"O_Dashboard!BE35-'O_Dashboard-Vals'!BE35","v":0},{"$f":"O_Dashboard!BF35-'O_Dashboard-Vals'!BF35","v":0},{"$f":"O_Dashboard!BG35-'O_Dashboard-Vals'!BG35","v":0},{"$f":"O_Dashboard!BH35-'O_Dashboard-Vals'!BH35","v":0},{"$f":"O_Dashboard!BI35-'O_Dashboard-Vals'!BI35","v":0},{"$f":"O_Dashboard!BJ35-'O_Dashboard-Vals'!BJ35","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,null,{"$f":"C_RevCost_UKATS!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y36-'O_Dashboard-Vals'!Y36","v":0},null,{"$f":"O_Dashboard!AA36-'O_Dashboard-Vals'!AA36","v":0},{"$f":"O_Dashboard!AB36-'O_Dashboard-Vals'!AB36","v":0},{"$f":"O_Dashboard!AC36-'O_Dashboard-Vals'!AC36","v":0},{"$f":"O_Dashboard!AD36-'O_Dashboard-Vals'!AD36","v":0},{"$f":"O_Dashboard!AE36-'O_Dashboard-Vals'!AE36","v":0},{"$f":"O_Dashboard!AF36-'O_Dashboard-Vals'!AF36","v":0},{"$f":"O_Dashboard!AG36-'O_Dashboard-Vals'!AG36","v":0},{"$f":"O_Dashboard!AH36-'O_Dashboard-Vals'!AH36","v":0},{"$f":"O_Dashboard!AI36-'O_Dashboard-Vals'!AI36","v":0},{"$f":"O_Dashboard!AJ36-'O_Dashboard-Vals'!AJ36","v":0},{"$f":"O_Dashboard!AK36-'O_Dashboard-Vals'!AK36","v":0},{"$f":"O_Dashboard!AL36-'O_Dashboard-Vals'!AL36","v":0},{"$f":"O_Dashboard!AM36-'O_Dashboard-Vals'!AM36","v":0},{"$f":"O_Dashboard!AN36-'O_Dashboard-Vals'!AN36","v":0},{"$f":"O_Dashboard!AO36-'O_Dashboard-Vals'!AO36","v":0},{"$f":"O_Dashboard!AP36-'O_Dashboard-Vals'!AP36","v":0},{"$f":"O_Dashboard!AQ36-'O_Dashboard-Vals'!AQ36","v":0},{"$f":"O_Dashboard!AR36-'O_Dashboard-Vals'!AR36","v":0},{"$f":"O_Dashboard!AS36-'O_Dashboard-Vals'!AS36","v":0},{"$f":"O_Dashboard!AT36-'O_Dashboard-Vals'!AT36","v":0},{"$f":"O_Dashboard!AU36-'O_Dashboard-Vals'!AU36","v":0},{"$f":"O_Dashboard!AV36-'O_Dashboard-Vals'!AV36","v":0},{"$f":"O_Dashboard!AW36-'O_Dashboard-Vals'!AW36","v":0},{"$f":"O_Dashboard!AX36-'O_Dashboard-Vals'!AX36","v":0},{"$f":"O_Dashboard!AY36-'O_Dashboard-Vals'!AY36","v":0},{"$f":"O_Dashboard!AZ36-'O_Dashboard-Vals'!AZ36","v":0},{"$f":"O_Dashboard!BA36-'O_Dashboard-Vals'!BA36","v":0},{"$f":"O_Dashboard!BB36-'O_Dashboard-Vals'!BB36","v":0},{"$f":"O_Dashboard!BC36-'O_Dashboard-Vals'!BC36","v":0},{"$f":"O_Dashboard!BD36-'O_Dashboard-Vals'!BD36","v":0},{"$f":"O_Dashboard!BE36-'O_Dashboard-Vals'!BE36","v":0},{"$f":"O_Dashboard!BF36-'O_Dashboard-Vals'!BF36","v":0},{"$f":"O_Dashboard!BG36-'O_Dashboard-Vals'!BG36","v":0},{"$f":"O_Dashboard!BH36-'O_Dashboard-Vals'!BH36","v":0},{"$f":"O_Dashboard!BI36-'O_Dashboard-Vals'!BI36","v":0},{"$f":"O_Dashboard!BJ36-'O_Dashboard-Vals'!BJ36","v":0}]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",null,"# TSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y37-'O_Dashboard-Vals'!Y37","v":0},null,{"$f":"O_Dashboard!AA37-'O_Dashboard-Vals'!AA37","v":0},{"$f":"O_Dashboard!AB37-'O_Dashboard-Vals'!AB37","v":0},{"$f":"O_Dashboard!AC37-'O_Dashboard-Vals'!AC37","v":0},{"$f":"O_Dashboard!AD37-'O_Dashboard-Vals'!AD37","v":0},{"$f":"O_Dashboard!AE37-'O_Dashboard-Vals'!AE37","v":0},{"$f":"O_Dashboard!AF37-'O_Dashboard-Vals'!AF37","v":0},{"$f":"O_Dashboard!AG37-'O_Dashboard-Vals'!AG37","v":0},{"$f":"O_Dashboard!AH37-'O_Dashboard-Vals'!AH37","v":0},{"$f":"O_Dashboard!AI37-'O_Dashboard-Vals'!AI37","v":0},{"$f":"O_Dashboard!AJ37-'O_Dashboard-Vals'!AJ37","v":0},{"$f":"O_Dashboard!AK37-'O_Dashboard-Vals'!AK37","v":0},{"$f":"O_Dashboard!AL37-'O_Dashboard-Vals'!AL37","v":0},{"$f":"O_Dashboard!AM37-'O_Dashboard-Vals'!AM37","v":0},{"$f":"O_Dashboard!AN37-'O_Dashboard-Vals'!AN37","v":0},{"$f":"O_Dashboard!AO37-'O_Dashboard-Vals'!AO37","v":0},{"$f":"O_Dashboard!AP37-'O_Dashboard-Vals'!AP37","v":0},{"$f":"O_Dashboard!AQ37-'O_Dashboard-Vals'!AQ37","v":0},{"$f":"O_Dashboard!AR37-'O_Dashboard-Vals'!AR37","v":0},{"$f":"O_Dashboard!AS37-'O_Dashboard-Vals'!AS37","v":0},{"$f":"O_Dashboard!AT37-'O_Dashboard-Vals'!AT37","v":0},{"$f":"O_Dashboard!AU37-'O_Dashboard-Vals'!AU37","v":0},{"$f":"O_Dashboard!AV37-'O_Dashboard-Vals'!AV37","v":0},{"$f":"O_Dashboard!AW37-'O_Dashboard-Vals'!AW37","v":0},{"$f":"O_Dashboard!AX37-'O_Dashboard-Vals'!AX37","v":0},{"$f":"O_Dashboard!AY37-'O_Dashboard-Vals'!AY37","v":0},{"$f":"O_Dashboard!AZ37-'O_Dashboard-Vals'!AZ37","v":0},{"$f":"O_Dashboard!BA37-'O_Dashboard-Vals'!BA37","v":0},{"$f":"O_Dashboard!BB37-'O_Dashboard-Vals'!BB37","v":0},{"$f":"O_Dashboard!BC37-'O_Dashboard-Vals'!BC37","v":0},{"$f":"O_Dashboard!BD37-'O_Dashboard-Vals'!BD37","v":0},{"$f":"O_Dashboard!BE37-'O_Dashboard-Vals'!BE37","v":0},{"$f":"O_Dashboard!BF37-'O_Dashboard-Vals'!BF37","v":0},{"$f":"O_Dashboard!BG37-'O_Dashboard-Vals'!BG37","v":0},{"$f":"O_Dashboard!BH37-'O_Dashboard-Vals'!BH37","v":0},{"$f":"O_Dashboard!BI37-'O_Dashboard-Vals'!BI37","v":0},{"$f":"O_Dashboard!BJ37-'O_Dashboard-Vals'!BJ37","v":0}]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,null,{"$f":"C_RevCost_UKATS!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y39-'O_Dashboard-Vals'!Y39","v":0},null,{"$f":"O_Dashboard!AA39-'O_Dashboard-Vals'!AA39","v":0},{"$f":"O_Dashboard!AB39-'O_Dashboard-Vals'!AB39","v":0},{"$f":"O_Dashboard!AC39-'O_Dashboard-Vals'!AC39","v":0},{"$f":"O_Dashboard!AD39-'O_Dashboard-Vals'!AD39","v":0},{"$f":"O_Dashboard!AE39-'O_Dashboard-Vals'!AE39","v":0},{"$f":"O_Dashboard!AF39-'O_Dashboard-Vals'!AF39","v":0},{"$f":"O_Dashboard!AG39-'O_Dashboard-Vals'!AG39","v":0},{"$f":"O_Dashboard!AH39-'O_Dashboard-Vals'!AH39","v":0},{"$f":"O_Dashboard!AI39-'O_Dashboard-Vals'!AI39","v":0},{"$f":"O_Dashboard!AJ39-'O_Dashboard-Vals'!AJ39","v":0},{"$f":"O_Dashboard!AK39-'O_Dashboard-Vals'!AK39","v":0},{"$f":"O_Dashboard!AL39-'O_Dashboard-Vals'!AL39","v":0},{"$f":"O_Dashboard!AM39-'O_Dashboard-Vals'!AM39","v":0},{"$f":"O_Dashboard!AN39-'O_Dashboard-Vals'!AN39","v":0},{"$f":"O_Dashboard!AO39-'O_Dashboard-Vals'!AO39","v":0},{"$f":"O_Dashboard!AP39-'O_Dashboard-Vals'!AP39","v":0},{"$f":"O_Dashboard!AQ39-'O_Dashboard-Vals'!AQ39","v":0},{"$f":"O_Dashboard!AR39-'O_Dashboard-Vals'!AR39","v":0},{"$f":"O_Dashboard!AS39-'O_Dashboard-Vals'!AS39","v":0},{"$f":"O_Dashboard!AT39-'O_Dashboard-Vals'!AT39","v":0},{"$f":"O_Dashboard!AU39-'O_Dashboard-Vals'!AU39","v":0},{"$f":"O_Dashboard!AV39-'O_Dashboard-Vals'!AV39","v":0},{"$f":"O_Dashboard!AW39-'O_Dashboard-Vals'!AW39","v":0},{"$f":"O_Dashboard!AX39-'O_Dashboard-Vals'!AX39","v":0},{"$f":"O_Dashboard!AY39-'O_Dashboard-Vals'!AY39","v":0},{"$f":"O_Dashboard!AZ39-'O_Dashboard-Vals'!AZ39","v":0},{"$f":"O_Dashboard!BA39-'O_Dashboard-Vals'!BA39","v":0},{"$f":"O_Dashboard!BB39-'O_Dashboard-Vals'!BB39","v":0},{"$f":"O_Dashboard!BC39-'O_Dashboard-Vals'!BC39","v":0},{"$f":"O_Dashboard!BD39-'O_Dashboard-Vals'!BD39","v":0},{"$f":"O_Dashboard!BE39-'O_Dashboard-Vals'!BE39","v":0},{"$f":"O_Dashboard!BF39-'O_Dashboard-Vals'!BF39","v":0},{"$f":"O_Dashboard!BG39-'O_Dashboard-Vals'!BG39","v":0},{"$f":"O_Dashboard!BH39-'O_Dashboard-Vals'!BH39","v":0},{"$f":"O_Dashboard!BI39-'O_Dashboard-Vals'!BI39","v":0},{"$f":"O_Dashboard!BJ39-'O_Dashboard-Vals'!BJ39","v":0}]
[null,null,null,null,{"$f":"E37","v":"Actuals TSUs + Forecast TSUs"},null,{"$f":"G37","v":"# TSUs ('000)"},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y40-'O_Dashboard-Vals'!Y40","v":0},null,{"$f":"O_Dashboard!AA40-'O_Dashboard-Vals'!AA40","v":0},{"$f":"O_Dashboard!AB40-'O_Dashboard-Vals'!AB40","v":0},{"$f":"O_Dashboard!AC40-'O_Dashboard-Vals'!AC40","v":0},{"$f":"O_Dashboard!AD40-'O_Dashboard-Vals'!AD40","v":0},{"$f":"O_Dashboard!AE40-'O_Dashboard-Vals'!AE40","v":0},{"$f":"O_Dashboard!AF40-'O_Dashboard-Vals'!AF40","v":0},{"$f":"O_Dashboard!AG40-'O_Dashboard-Vals'!AG40","v":0},{"$f":"O_Dashboard!AH40-'O_Dashboard-Vals'!AH40","v":0},{"$f":"O_Dashboard!AI40-'O_Dashboard-Vals'!AI40","v":0},{"$f":"O_Dashboard!AJ40-'O_Dashboard-Vals'!AJ40","v":0},{"$f":"O_Dashboard!AK40-'O_Dashboard-Vals'!AK40","v":0},{"$f":"O_Dashboard!AL40-'O_Dashboard-Vals'!AL40","v":0},{"$f":"O_Dashboard!AM40-'O_Dashboard-Vals'!AM40","v":0},{"$f":"O_Dashboard!AN40-'O_Dashboard-Vals'!AN40","v":0},{"$f":"O_Dashboard!AO40-'O_Dashboard-Vals'!AO40","v":0},{"$f":"O_Dashboard!AP40-'O_Dashboard-Vals'!AP40","v":0},{"$f":"O_Dashboard!AQ40-'O_Dashboard-Vals'!AQ40","v":0},{"$f":"O_Dashboard!AR40-'O_Dashboard-Vals'!AR40","v":0},{"$f":"O_Dashboard!AS40-'O_Dashboard-Vals'!AS40","v":0},{"$f":"O_Dashboard!AT40-'O_Dashboard-Vals'!AT40","v":0},{"$f":"O_Dashboard!AU40-'O_Dashboard-Vals'!AU40","v":0},{"$f":"O_Dashboard!AV40-'O_Dashboard-Vals'!AV40","v":0},{"$f":"O_Dashboard!AW40-'O_Dashboard-Vals'!AW40","v":0},{"$f":"O_Dashboard!AX40-'O_Dashboard-Vals'!AX40","v":0},{"$f":"O_Dashboard!AY40-'O_Dashboard-Vals'!AY40","v":0},{"$f":"O_Dashboard!AZ40-'O_Dashboard-Vals'!AZ40","v":0},{"$f":"O_Dashboard!BA40-'O_Dashboard-Vals'!BA40","v":0},{"$f":"O_Dashboard!BB40-'O_Dashboard-Vals'!BB40","v":0},{"$f":"O_Dashboard!BC40-'O_Dashboard-Vals'!BC40","v":0},{"$f":"O_Dashboard!BD40-'O_Dashboard-Vals'!BD40","v":0},{"$f":"O_Dashboard!BE40-'O_Dashboard-Vals'!BE40","v":0},{"$f":"O_Dashboard!BF40-'O_Dashboard-Vals'!BF40","v":0},{"$f":"O_Dashboard!BG40-'O_Dashboard-Vals'!BG40","v":0},{"$f":"O_Dashboard!BH40-'O_Dashboard-Vals'!BH40","v":0},{"$f":"O_Dashboard!BI40-'O_Dashboard-Vals'!BI40","v":0},{"$f":"O_Dashboard!BJ40-'O_Dashboard-Vals'!BJ40","v":0}]
[null,null,null,null,{"$f":"IF($F$31 = $F$29, E39, E40)","v":"Actuals TSUs + Forecast TSUs"},null,{"$f":"IF($F$31 = $F$29, G39, G40)","v":"# TSUs ('000)"},null,null,null,{"$f":"IF($F$31 = $F$29, K39, K40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y41-'O_Dashboard-Vals'!Y41","v":0},null,{"$f":"O_Dashboard!AA41-'O_Dashboard-Vals'!AA41","v":0},{"$f":"O_Dashboard!AB41-'O_Dashboard-Vals'!AB41","v":0},{"$f":"O_Dashboard!AC41-'O_Dashboard-Vals'!AC41","v":0},{"$f":"O_Dashboard!AD41-'O_Dashboard-Vals'!AD41","v":0},{"$f":"O_Dashboard!AE41-'O_Dashboard-Vals'!AE41","v":0},{"$f":"O_Dashboard!AF41-'O_Dashboard-Vals'!AF41","v":0},{"$f":"O_Dashboard!AG41-'O_Dashboard-Vals'!AG41","v":0},{"$f":"O_Dashboard!AH41-'O_Dashboard-Vals'!AH41","v":0},{"$f":"O_Dashboard!AI41-'O_Dashboard-Vals'!AI41","v":0},{"$f":"O_Dashboard!AJ41-'O_Dashboard-Vals'!AJ41","v":0},{"$f":"O_Dashboard!AK41-'O_Dashboard-Vals'!AK41","v":0},{"$f":"O_Dashboard!AL41-'O_Dashboard-Vals'!AL41","v":0},{"$f":"O_Dashboard!AM41-'O_Dashboard-Vals'!AM41","v":0},{"$f":"O_Dashboard!AN41-'O_Dashboard-Vals'!AN41","v":0},{"$f":"O_Dashboard!AO41-'O_Dashboard-Vals'!AO41","v":0},{"$f":"O_Dashboard!AP41-'O_Dashboard-Vals'!AP41","v":0},{"$f":"O_Dashboard!AQ41-'O_Dashboard-Vals'!AQ41","v":0},{"$f":"O_Dashboard!AR41-'O_Dashboard-Vals'!AR41","v":0},{"$f":"O_Dashboard!AS41-'O_Dashboard-Vals'!AS41","v":0},{"$f":"O_Dashboard!AT41-'O_Dashboard-Vals'!AT41","v":0},{"$f":"O_Dashboard!AU41-'O_Dashboard-Vals'!AU41","v":0},{"$f":"O_Dashboard!AV41-'O_Dashboard-Vals'!AV41","v":0},{"$f":"O_Dashboard!AW41-'O_Dashboard-Vals'!AW41","v":0},{"$f":"O_Dashboard!AX41-'O_Dashboard-Vals'!AX41","v":0},{"$f":"O_Dashboard!AY41-'O_Dashboard-Vals'!AY41","v":0},{"$f":"O_Dashboard!AZ41-'O_Dashboard-Vals'!AZ41","v":0},{"$f":"O_Dashboard!BA41-'O_Dashboard-Vals'!BA41","v":0},{"$f":"O_Dashboard!BB41-'O_Dashboard-Vals'!BB41","v":0},{"$f":"O_Dashboard!BC41-'O_Dashboard-Vals'!BC41","v":0},{"$f":"O_Dashboard!BD41-'O_Dashboard-Vals'!BD41","v":0},{"$f":"O_Dashboard!BE41-'O_Dashboard-Vals'!BE41","v":0},{"$f":"O_Dashboard!BF41-'O_Dashboard-Vals'!BF41","v":0},{"$f":"O_Dashboard!BG41-'O_Dashboard-Vals'!BG41","v":0},{"$f":"O_Dashboard!BH41-'O_Dashboard-Vals'!BH41","v":0},{"$f":"O_Dashboard!BI41-'O_Dashboard-Vals'!BI41","v":0},{"$f":"O_Dashboard!BJ41-'O_Dashboard-Vals'!BJ41","v":0}]
[]
[null,null,null,"UKATS - CSUs"]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,null,{"$f":"C_Time!K$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y44-'O_Dashboard-Vals'!Y44","v":0},null,{"$f":"O_Dashboard!AA44-'O_Dashboard-Vals'!AA44","v":0},{"$f":"O_Dashboard!AB44-'O_Dashboard-Vals'!AB44","v":0},{"$f":"O_Dashboard!AC44-'O_Dashboard-Vals'!AC44","v":0},{"$f":"O_Dashboard!AD44-'O_Dashboard-Vals'!AD44","v":0},{"$f":"O_Dashboard!AE44-'O_Dashboard-Vals'!AE44","v":0},{"$f":"O_Dashboard!AF44-'O_Dashboard-Vals'!AF44","v":0},{"$f":"O_Dashboard!AG44-'O_Dashboard-Vals'!AG44","v":0},{"$f":"O_Dashboard!AH44-'O_Dashboard-Vals'!AH44","v":0},{"$f":"O_Dashboard!AI44-'O_Dashboard-Vals'!AI44","v":0},{"$f":"O_Dashboard!AJ44-'O_Dashboard-Vals'!AJ44","v":0},{"$f":"O_Dashboard!AK44-'O_Dashboard-Vals'!AK44","v":0},{"$f":"O_Dashboard!AL44-'O_Dashboard-Vals'!AL44","v":0},{"$f":"O_Dashboard!AM44-'O_Dashboard-Vals'!AM44","v":0},{"$f":"O_Dashboard!AN44-'O_Dashboard-Vals'!AN44","v":0},{"$f":"O_Dashboard!AO44-'O_Dashboard-Vals'!AO44","v":0},{"$f":"O_Dashboard!AP44-'O_Dashboard-Vals'!AP44","v":0},{"$f":"O_Dashboard!AQ44-'O_Dashboard-Vals'!AQ44","v":0},{"$f":"O_Dashboard!AR44-'O_Dashboard-Vals'!AR44","v":0},{"$f":"O_Dashboard!AS44-'O_Dashboard-Vals'!AS44","v":0},{"$f":"O_Dashboard!AT44-'O_Dashboard-Vals'!AT44","v":0},{"$f":"O_Dashboard!AU44-'O_Dashboard-Vals'!AU44","v":0},{"$f":"O_Dashboard!AV44-'O_Dashboard-Vals'!AV44","v":0},{"$f":"O_Dashboard!AW44-'O_Dashboard-Vals'!AW44","v":0},{"$f":"O_Dashboard!AX44-'O_Dashboard-Vals'!AX44","v":0},{"$f":"O_Dashboard!AY44-'O_Dashboard-Vals'!AY44","v":0},{"$f":"O_Dashboard!AZ44-'O_Dashboard-Vals'!AZ44","v":0},{"$f":"O_Dashboard!BA44-'O_Dashboard-Vals'!BA44","v":0},{"$f":"O_Dashboard!BB44-'O_Dashboard-Vals'!BB44","v":0},{"$f":"O_Dashboard!BC44-'O_Dashboard-Vals'!BC44","v":0},{"$f":"O_Dashboard!BD44-'O_Dashboard-Vals'!BD44","v":0},{"$f":"O_Dashboard!BE44-'O_Dashboard-Vals'!BE44","v":0},{"$f":"O_Dashboard!BF44-'O_Dashboard-Vals'!BF44","v":0},{"$f":"O_Dashboard!BG44-'O_Dashboard-Vals'!BG44","v":0},{"$f":"O_Dashboard!BH44-'O_Dashboard-Vals'!BH44","v":0},{"$f":"O_Dashboard!BI44-'O_Dashboard-Vals'!BI44","v":0},{"$f":"O_Dashboard!BJ44-'O_Dashboard-Vals'!BJ44","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E$308","v":"UKATS CSU - Actual"},null,{"$f":"I_Actuals!G$308","v":"# CSUs ('000)"},null,{"$f":"I_Actuals!I$308","v":"Enter as a positive."},null,{"$f":"I_Actuals!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y45-'O_Dashboard-Vals'!Y45","v":0},null,{"$f":"O_Dashboard!AA45-'O_Dashboard-Vals'!AA45","v":0},{"$f":"O_Dashboard!AB45-'O_Dashboard-Vals'!AB45","v":0},{"$f":"O_Dashboard!AC45-'O_Dashboard-Vals'!AC45","v":0},{"$f":"O_Dashboard!AD45-'O_Dashboard-Vals'!AD45","v":0},{"$f":"O_Dashboard!AE45-'O_Dashboard-Vals'!AE45","v":0},{"$f":"O_Dashboard!AF45-'O_Dashboard-Vals'!AF45","v":0},{"$f":"O_Dashboard!AG45-'O_Dashboard-Vals'!AG45","v":0},{"$f":"O_Dashboard!AH45-'O_Dashboard-Vals'!AH45","v":0},{"$f":"O_Dashboard!AI45-'O_Dashboard-Vals'!AI45","v":0},{"$f":"O_Dashboard!AJ45-'O_Dashboard-Vals'!AJ45","v":0},{"$f":"O_Dashboard!AK45-'O_Dashboard-Vals'!AK45","v":0},{"$f":"O_Dashboard!AL45-'O_Dashboard-Vals'!AL45","v":0},{"$f":"O_Dashboard!AM45-'O_Dashboard-Vals'!AM45","v":0},{"$f":"O_Dashboard!AN45-'O_Dashboard-Vals'!AN45","v":0},{"$f":"O_Dashboard!AO45-'O_Dashboard-Vals'!AO45","v":0},{"$f":"O_Dashboard!AP45-'O_Dashboard-Vals'!AP45","v":0},{"$f":"O_Dashboard!AQ45-'O_Dashboard-Vals'!AQ45","v":0},{"$f":"O_Dashboard!AR45-'O_Dashboard-Vals'!AR45","v":0},{"$f":"O_Dashboard!AS45-'O_Dashboard-Vals'!AS45","v":0},{"$f":"O_Dashboard!AT45-'O_Dashboard-Vals'!AT45","v":0},{"$f":"O_Dashboard!AU45-'O_Dashboard-Vals'!AU45","v":0},{"$f":"O_Dashboard!AV45-'O_Dashboard-Vals'!AV45","v":0},{"$f":"O_Dashboard!AW45-'O_Dashboard-Vals'!AW45","v":0},{"$f":"O_Dashboard!AX45-'O_Dashboard-Vals'!AX45","v":0},{"$f":"O_Dashboard!AY45-'O_Dashboard-Vals'!AY45","v":0},{"$f":"O_Dashboard!AZ45-'O_Dashboard-Vals'!AZ45","v":0},{"$f":"O_Dashboard!BA45-'O_Dashboard-Vals'!BA45","v":0},{"$f":"O_Dashboard!BB45-'O_Dashboard-Vals'!BB45","v":0},{"$f":"O_Dashboard!BC45-'O_Dashboard-Vals'!BC45","v":0},{"$f":"O_Dashboard!BD45-'O_Dashboard-Vals'!BD45","v":0},{"$f":"O_Dashboard!BE45-'O_Dashboard-Vals'!BE45","v":0},{"$f":"O_Dashboard!BF45-'O_Dashboard-Vals'!BF45","v":0},{"$f":"O_Dashboard!BG45-'O_Dashboard-Vals'!BG45","v":0},{"$f":"O_Dashboard!BH45-'O_Dashboard-Vals'!BH45","v":0},{"$f":"O_Dashboard!BI45-'O_Dashboard-Vals'!BI45","v":0},{"$f":"O_Dashboard!BJ45-'O_Dashboard-Vals'!BJ45","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E166","v":"Forecast CSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G166","v":"# CSUs ('000)"},null,null,null,{"$f":"C_RevCost_UKATS!K166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y46-'O_Dashboard-Vals'!Y46","v":0},null,{"$f":"O_Dashboard!AA46-'O_Dashboard-Vals'!AA46","v":0},{"$f":"O_Dashboard!AB46-'O_Dashboard-Vals'!AB46","v":0},{"$f":"O_Dashboard!AC46-'O_Dashboard-Vals'!AC46","v":0},{"$f":"O_Dashboard!AD46-'O_Dashboard-Vals'!AD46","v":0},{"$f":"O_Dashboard!AE46-'O_Dashboard-Vals'!AE46","v":0},{"$f":"O_Dashboard!AF46-'O_Dashboard-Vals'!AF46","v":0},{"$f":"O_Dashboard!AG46-'O_Dashboard-Vals'!AG46","v":0},{"$f":"O_Dashboard!AH46-'O_Dashboard-Vals'!AH46","v":0},{"$f":"O_Dashboard!AI46-'O_Dashboard-Vals'!AI46","v":0},{"$f":"O_Dashboard!AJ46-'O_Dashboard-Vals'!AJ46","v":0},{"$f":"O_Dashboard!AK46-'O_Dashboard-Vals'!AK46","v":0},{"$f":"O_Dashboard!AL46-'O_Dashboard-Vals'!AL46","v":0},{"$f":"O_Dashboard!AM46-'O_Dashboard-Vals'!AM46","v":0},{"$f":"O_Dashboard!AN46-'O_Dashboard-Vals'!AN46","v":0},{"$f":"O_Dashboard!AO46-'O_Dashboard-Vals'!AO46","v":0},{"$f":"O_Dashboard!AP46-'O_Dashboard-Vals'!AP46","v":0},{"$f":"O_Dashboard!AQ46-'O_Dashboard-Vals'!AQ46","v":0},{"$f":"O_Dashboard!AR46-'O_Dashboard-Vals'!AR46","v":0},{"$f":"O_Dashboard!AS46-'O_Dashboard-Vals'!AS46","v":0},{"$f":"O_Dashboard!AT46-'O_Dashboard-Vals'!AT46","v":0},{"$f":"O_Dashboard!AU46-'O_Dashboard-Vals'!AU46","v":0},{"$f":"O_Dashboard!AV46-'O_Dashboard-Vals'!AV46","v":0},{"$f":"O_Dashboard!AW46-'O_Dashboard-Vals'!AW46","v":0},{"$f":"O_Dashboard!AX46-'O_Dashboard-Vals'!AX46","v":0},{"$f":"O_Dashboard!AY46-'O_Dashboard-Vals'!AY46","v":0},{"$f":"O_Dashboard!AZ46-'O_Dashboard-Vals'!AZ46","v":0},{"$f":"O_Dashboard!BA46-'O_Dashboard-Vals'!BA46","v":0},{"$f":"O_Dashboard!BB46-'O_Dashboard-Vals'!BB46","v":0},{"$f":"O_Dashboard!BC46-'O_Dashboard-Vals'!BC46","v":0},{"$f":"O_Dashboard!BD46-'O_Dashboard-Vals'!BD46","v":0},{"$f":"O_Dashboard!BE46-'O_Dashboard-Vals'!BE46","v":0},{"$f":"O_Dashboard!BF46-'O_Dashboard-Vals'!BF46","v":0},{"$f":"O_Dashboard!BG46-'O_Dashboard-Vals'!BG46","v":0},{"$f":"O_Dashboard!BH46-'O_Dashboard-Vals'!BH46","v":0},{"$f":"O_Dashboard!BI46-'O_Dashboard-Vals'!BI46","v":0},{"$f":"O_Dashboard!BJ46-'O_Dashboard-Vals'!BJ46","v":0}]
[null,null,null,null,"Actuals CSUs + Forecast CSUs",null,"# CSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y47-'O_Dashboard-Vals'!Y47","v":0},null,{"$f":"O_Dashboard!AA47-'O_Dashboard-Vals'!AA47","v":0},{"$f":"O_Dashboard!AB47-'O_Dashboard-Vals'!AB47","v":0},{"$f":"O_Dashboard!AC47-'O_Dashboard-Vals'!AC47","v":0},{"$f":"O_Dashboard!AD47-'O_Dashboard-Vals'!AD47","v":0},{"$f":"O_Dashboard!AE47-'O_Dashboard-Vals'!AE47","v":0},{"$f":"O_Dashboard!AF47-'O_Dashboard-Vals'!AF47","v":0},{"$f":"O_Dashboard!AG47-'O_Dashboard-Vals'!AG47","v":0},{"$f":"O_Dashboard!AH47-'O_Dashboard-Vals'!AH47","v":0},{"$f":"O_Dashboard!AI47-'O_Dashboard-Vals'!AI47","v":0},{"$f":"O_Dashboard!AJ47-'O_Dashboard-Vals'!AJ47","v":0},{"$f":"O_Dashboard!AK47-'O_Dashboard-Vals'!AK47","v":0},{"$f":"O_Dashboard!AL47-'O_Dashboard-Vals'!AL47","v":0},{"$f":"O_Dashboard!AM47-'O_Dashboard-Vals'!AM47","v":0},{"$f":"O_Dashboard!AN47-'O_Dashboard-Vals'!AN47","v":0},{"$f":"O_Dashboard!AO47-'O_Dashboard-Vals'!AO47","v":0},{"$f":"O_Dashboard!AP47-'O_Dashboard-Vals'!AP47","v":0},{"$f":"O_Dashboard!AQ47-'O_Dashboard-Vals'!AQ47","v":0},{"$f":"O_Dashboard!AR47-'O_Dashboard-Vals'!AR47","v":0},{"$f":"O_Dashboard!AS47-'O_Dashboard-Vals'!AS47","v":0},{"$f":"O_Dashboard!AT47-'O_Dashboard-Vals'!AT47","v":0},{"$f":"O_Dashboard!AU47-'O_Dashboard-Vals'!AU47","v":0},{"$f":"O_Dashboard!AV47-'O_Dashboard-Vals'!AV47","v":0},{"$f":"O_Dashboard!AW47-'O_Dashboard-Vals'!AW47","v":0},{"$f":"O_Dashboard!AX47-'O_Dashboard-Vals'!AX47","v":0},{"$f":"O_Dashboard!AY47-'O_Dashboard-Vals'!AY47","v":0},{"$f":"O_Dashboard!AZ47-'O_Dashboard-Vals'!AZ47","v":0},{"$f":"O_Dashboard!BA47-'O_Dashboard-Vals'!BA47","v":0},{"$f":"O_Dashboard!BB47-'O_Dashboard-Vals'!BB47","v":0},{"$f":"O_Dashboard!BC47-'O_Dashboard-Vals'!BC47","v":0},{"$f":"O_Dashboard!BD47-'O_Dashboard-Vals'!BD47","v":0},{"$f":"O_Dashboard!BE47-'O_Dashboard-Vals'!BE47","v":0},{"$f":"O_Dashboard!BF47-'O_Dashboard-Vals'!BF47","v":0},{"$f":"O_Dashboard!BG47-'O_Dashboard-Vals'!BG47","v":0},{"$f":"O_Dashboard!BH47-'O_Dashboard-Vals'!BH47","v":0},{"$f":"O_Dashboard!BI47-'O_Dashboard-Vals'!BI47","v":0},{"$f":"O_Dashboard!BJ47-'O_Dashboard-Vals'!BJ47","v":0}]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E166","v":"Forecast CSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G166","v":"# CSUs ('000)"},null,null,null,{"$f":"C_RevCost_UKATS!K166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y49-'O_Dashboard-Vals'!Y49","v":0},null,{"$f":"O_Dashboard!AA49-'O_Dashboard-Vals'!AA49","v":0},{"$f":"O_Dashboard!AB49-'O_Dashboard-Vals'!AB49","v":0},{"$f":"O_Dashboard!AC49-'O_Dashboard-Vals'!AC49","v":0},{"$f":"O_Dashboard!AD49-'O_Dashboard-Vals'!AD49","v":0},{"$f":"O_Dashboard!AE49-'O_Dashboard-Vals'!AE49","v":0},{"$f":"O_Dashboard!AF49-'O_Dashboard-Vals'!AF49","v":0},{"$f":"O_Dashboard!AG49-'O_Dashboard-Vals'!AG49","v":0},{"$f":"O_Dashboard!AH49-'O_Dashboard-Vals'!AH49","v":0},{"$f":"O_Dashboard!AI49-'O_Dashboard-Vals'!AI49","v":0},{"$f":"O_Dashboard!AJ49-'O_Dashboard-Vals'!AJ49","v":0},{"$f":"O_Dashboard!AK49-'O_Dashboard-Vals'!AK49","v":0},{"$f":"O_Dashboard!AL49-'O_Dashboard-Vals'!AL49","v":0},{"$f":"O_Dashboard!AM49-'O_Dashboard-Vals'!AM49","v":0},{"$f":"O_Dashboard!AN49-'O_Dashboard-Vals'!AN49","v":0},{"$f":"O_Dashboard!AO49-'O_Dashboard-Vals'!AO49","v":0},{"$f":"O_Dashboard!AP49-'O_Dashboard-Vals'!AP49","v":0},{"$f":"O_Dashboard!AQ49-'O_Dashboard-Vals'!AQ49","v":0},{"$f":"O_Dashboard!AR49-'O_Dashboard-Vals'!AR49","v":0},{"$f":"O_Dashboard!AS49-'O_Dashboard-Vals'!AS49","v":0},{"$f":"O_Dashboard!AT49-'O_Dashboard-Vals'!AT49","v":0},{"$f":"O_Dashboard!AU49-'O_Dashboard-Vals'!AU49","v":0},{"$f":"O_Dashboard!AV49-'O_Dashboard-Vals'!AV49","v":0},{"$f":"O_Dashboard!AW49-'O_Dashboard-Vals'!AW49","v":0},{"$f":"O_Dashboard!AX49-'O_Dashboard-Vals'!AX49","v":0},{"$f":"O_Dashboard!AY49-'O_Dashboard-Vals'!AY49","v":0},{"$f":"O_Dashboard!AZ49-'O_Dashboard-Vals'!AZ49","v":0},{"$f":"O_Dashboard!BA49-'O_Dashboard-Vals'!BA49","v":0},{"$f":"O_Dashboard!BB49-'O_Dashboard-Vals'!BB49","v":0},{"$f":"O_Dashboard!BC49-'O_Dashboard-Vals'!BC49","v":0},{"$f":"O_Dashboard!BD49-'O_Dashboard-Vals'!BD49","v":0},{"$f":"O_Dashboard!BE49-'O_Dashboard-Vals'!BE49","v":0},{"$f":"O_Dashboard!BF49-'O_Dashboard-Vals'!BF49","v":0},{"$f":"O_Dashboard!BG49-'O_Dashboard-Vals'!BG49","v":0},{"$f":"O_Dashboard!BH49-'O_Dashboard-Vals'!BH49","v":0},{"$f":"O_Dashboard!BI49-'O_Dashboard-Vals'!BI49","v":0},{"$f":"O_Dashboard!BJ49-'O_Dashboard-Vals'!BJ49","v":0}]
[null,null,null,null,{"$f":"E47","v":"Actuals CSUs + Forecast CSUs"},null,{"$f":"G47","v":"# CSUs ('000)"},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y50-'O_Dashboard-Vals'!Y50","v":0},null,{"$f":"O_Dashboard!AA50-'O_Dashboard-Vals'!AA50","v":0},{"$f":"O_Dashboard!AB50-'O_Dashboard-Vals'!AB50","v":0},{"$f":"O_Dashboard!AC50-'O_Dashboard-Vals'!AC50","v":0},{"$f":"O_Dashboard!AD50-'O_Dashboard-Vals'!AD50","v":0},{"$f":"O_Dashboard!AE50-'O_Dashboard-Vals'!AE50","v":0},{"$f":"O_Dashboard!AF50-'O_Dashboard-Vals'!AF50","v":0},{"$f":"O_Dashboard!AG50-'O_Dashboard-Vals'!AG50","v":0},{"$f":"O_Dashboard!AH50-'O_Dashboard-Vals'!AH50","v":0},{"$f":"O_Dashboard!AI50-'O_Dashboard-Vals'!AI50","v":0},{"$f":"O_Dashboard!AJ50-'O_Dashboard-Vals'!AJ50","v":0},{"$f":"O_Dashboard!AK50-'O_Dashboard-Vals'!AK50","v":0},{"$f":"O_Dashboard!AL50-'O_Dashboard-Vals'!AL50","v":0},{"$f":"O_Dashboard!AM50-'O_Dashboard-Vals'!AM50","v":0},{"$f":"O_Dashboard!AN50-'O_Dashboard-Vals'!AN50","v":0},{"$f":"O_Dashboard!AO50-'O_Dashboard-Vals'!AO50","v":0},{"$f":"O_Dashboard!AP50-'O_Dashboard-Vals'!AP50","v":0},{"$f":"O_Dashboard!AQ50-'O_Dashboard-Vals'!AQ50","v":0},{"$f":"O_Dashboard!AR50-'O_Dashboard-Vals'!AR50","v":0},{"$f":"O_Dashboard!AS50-'O_Dashboard-Vals'!AS50","v":0},{"$f":"O_Dashboard!AT50-'O_Dashboard-Vals'!AT50","v":0},{"$f":"O_Dashboard!AU50-'O_Dashboard-Vals'!AU50","v":0},{"$f":"O_Dashboard!AV50-'O_Dashboard-Vals'!AV50","v":0},{"$f":"O_Dashboard!AW50-'O_Dashboard-Vals'!AW50","v":0},{"$f":"O_Dashboard!AX50-'O_Dashboard-Vals'!AX50","v":0},{"$f":"O_Dashboard!AY50-'O_Dashboard-Vals'!AY50","v":0},{"$f":"O_Dashboard!AZ50-'O_Dashboard-Vals'!AZ50","v":0},{"$f":"O_Dashboard!BA50-'O_Dashboard-Vals'!BA50","v":0},{"$f":"O_Dashboard!BB50-'O_Dashboard-Vals'!BB50","v":0},{"$f":"O_Dashboard!BC50-'O_Dashboard-Vals'!BC50","v":0},{"$f":"O_Dashboard!BD50-'O_Dashboard-Vals'!BD50","v":0},{"$f":"O_Dashboard!BE50-'O_Dashboard-Vals'!BE50","v":0},{"$f":"O_Dashboard!BF50-'O_Dashboard-Vals'!BF50","v":0},{"$f":"O_Dashboard!BG50-'O_Dashboard-Vals'!BG50","v":0},{"$f":"O_Dashboard!BH50-'O_Dashboard-Vals'!BH50","v":0},{"$f":"O_Dashboard!BI50-'O_Dashboard-Vals'!BI50","v":0},{"$f":"O_Dashboard!BJ50-'O_Dashboard-Vals'!BJ50","v":0}]
[null,null,null,null,{"$f":"IF($F$31 = $F$29, E49, E50)","v":"Actuals CSUs + Forecast CSUs"},null,"# CSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y51-'O_Dashboard-Vals'!Y51","v":0},null,{"$f":"O_Dashboard!AA51-'O_Dashboard-Vals'!AA51","v":0},{"$f":"O_Dashboard!AB51-'O_Dashboard-Vals'!AB51","v":0},{"$f":"O_Dashboard!AC51-'O_Dashboard-Vals'!AC51","v":0},{"$f":"O_Dashboard!AD51-'O_Dashboard-Vals'!AD51","v":0},{"$f":"O_Dashboard!AE51-'O_Dashboard-Vals'!AE51","v":0},{"$f":"O_Dashboard!AF51-'O_Dashboard-Vals'!AF51","v":0},{"$f":"O_Dashboard!AG51-'O_Dashboard-Vals'!AG51","v":0},{"$f":"O_Dashboard!AH51-'O_Dashboard-Vals'!AH51","v":0},{"$f":"O_Dashboard!AI51-'O_Dashboard-Vals'!AI51","v":0},{"$f":"O_Dashboard!AJ51-'O_Dashboard-Vals'!AJ51","v":0},{"$f":"O_Dashboard!AK51-'O_Dashboard-Vals'!AK51","v":0},{"$f":"O_Dashboard!AL51-'O_Dashboard-Vals'!AL51","v":0},{"$f":"O_Dashboard!AM51-'O_Dashboard-Vals'!AM51","v":0},{"$f":"O_Dashboard!AN51-'O_Dashboard-Vals'!AN51","v":0},{"$f":"O_Dashboard!AO51-'O_Dashboard-Vals'!AO51","v":0},{"$f":"O_Dashboard!AP51-'O_Dashboard-Vals'!AP51","v":0},{"$f":"O_Dashboard!AQ51-'O_Dashboard-Vals'!AQ51","v":0},{"$f":"O_Dashboard!AR51-'O_Dashboard-Vals'!AR51","v":0},{"$f":"O_Dashboard!AS51-'O_Dashboard-Vals'!AS51","v":0},{"$f":"O_Dashboard!AT51-'O_Dashboard-Vals'!AT51","v":0},{"$f":"O_Dashboard!AU51-'O_Dashboard-Vals'!AU51","v":0},{"$f":"O_Dashboard!AV51-'O_Dashboard-Vals'!AV51","v":0},{"$f":"O_Dashboard!AW51-'O_Dashboard-Vals'!AW51","v":0},{"$f":"O_Dashboard!AX51-'O_Dashboard-Vals'!AX51","v":0},{"$f":"O_Dashboard!AY51-'O_Dashboard-Vals'!AY51","v":0},{"$f":"O_Dashboard!AZ51-'O_Dashboard-Vals'!AZ51","v":0},{"$f":"O_Dashboard!BA51-'O_Dashboard-Vals'!BA51","v":0},{"$f":"O_Dashboard!BB51-'O_Dashboard-Vals'!BB51","v":0},{"$f":"O_Dashboard!BC51-'O_Dashboard-Vals'!BC51","v":0},{"$f":"O_Dashboard!BD51-'O_Dashboard-Vals'!BD51","v":0},{"$f":"O_Dashboard!BE51-'O_Dashboard-Vals'!BE51","v":0},{"$f":"O_Dashboard!BF51-'O_Dashboard-Vals'!BF51","v":0},{"$f":"O_Dashboard!BG51-'O_Dashboard-Vals'!BG51","v":0},{"$f":"O_Dashboard!BH51-'O_Dashboard-Vals'!BH51","v":0},{"$f":"O_Dashboard!BI51-'O_Dashboard-Vals'!BI51","v":0},{"$f":"O_Dashboard!BJ51-'O_Dashboard-Vals'!BJ51","v":0}]
[]
[null,null,null,"Oceanic"]
[null,null,null,null,{"$f":"I_Actuals!E312","v":"Atlantic Flights - Actual"},null,{"$f":"I_Actuals!G312","v":"# Flights ('000)"},null,{"$f":"I_Actuals!I312","v":"Enter as a positive."},null,{"$f":"I_Actuals!K312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y54-'O_Dashboard-Vals'!Y54","v":0},null,{"$f":"O_Dashboard!AA54-'O_Dashboard-Vals'!AA54","v":0},{"$f":"O_Dashboard!AB54-'O_Dashboard-Vals'!AB54","v":0},{"$f":"O_Dashboard!AC54-'O_Dashboard-Vals'!AC54","v":0},{"$f":"O_Dashboard!AD54-'O_Dashboard-Vals'!AD54","v":0},{"$f":"O_Dashboard!AE54-'O_Dashboard-Vals'!AE54","v":0},{"$f":"O_Dashboard!AF54-'O_Dashboard-Vals'!AF54","v":0},{"$f":"O_Dashboard!AG54-'O_Dashboard-Vals'!AG54","v":0},{"$f":"O_Dashboard!AH54-'O_Dashboard-Vals'!AH54","v":0},{"$f":"O_Dashboard!AI54-'O_Dashboard-Vals'!AI54","v":0},{"$f":"O_Dashboard!AJ54-'O_Dashboard-Vals'!AJ54","v":0},{"$f":"O_Dashboard!AK54-'O_Dashboard-Vals'!AK54","v":0},{"$f":"O_Dashboard!AL54-'O_Dashboard-Vals'!AL54","v":0},{"$f":"O_Dashboard!AM54-'O_Dashboard-Vals'!AM54","v":0},{"$f":"O_Dashboard!AN54-'O_Dashboard-Vals'!AN54","v":0},{"$f":"O_Dashboard!AO54-'O_Dashboard-Vals'!AO54","v":0},{"$f":"O_Dashboard!AP54-'O_Dashboard-Vals'!AP54","v":0},{"$f":"O_Dashboard!AQ54-'O_Dashboard-Vals'!AQ54","v":0},{"$f":"O_Dashboard!AR54-'O_Dashboard-Vals'!AR54","v":0},{"$f":"O_Dashboard!AS54-'O_Dashboard-Vals'!AS54","v":0},{"$f":"O_Dashboard!AT54-'O_Dashboard-Vals'!AT54","v":0},{"$f":"O_Dashboard!AU54-'O_Dashboard-Vals'!AU54","v":0},{"$f":"O_Dashboard!AV54-'O_Dashboard-Vals'!AV54","v":0},{"$f":"O_Dashboard!AW54-'O_Dashboard-Vals'!AW54","v":0},{"$f":"O_Dashboard!AX54-'O_Dashboard-Vals'!AX54","v":0},{"$f":"O_Dashboard!AY54-'O_Dashboard-Vals'!AY54","v":0},{"$f":"O_Dashboard!AZ54-'O_Dashboard-Vals'!AZ54","v":0},{"$f":"O_Dashboard!BA54-'O_Dashboard-Vals'!BA54","v":0},{"$f":"O_Dashboard!BB54-'O_Dashboard-Vals'!BB54","v":0},{"$f":"O_Dashboard!BC54-'O_Dashboard-Vals'!BC54","v":0},{"$f":"O_Dashboard!BD54-'O_Dashboard-Vals'!BD54","v":0},{"$f":"O_Dashboard!BE54-'O_Dashboard-Vals'!BE54","v":0},{"$f":"O_Dashboard!BF54-'O_Dashboard-Vals'!BF54","v":0},{"$f":"O_Dashboard!BG54-'O_Dashboard-Vals'!BG54","v":0},{"$f":"O_Dashboard!BH54-'O_Dashboard-Vals'!BH54","v":0},{"$f":"O_Dashboard!BI54-'O_Dashboard-Vals'!BI54","v":0},{"$f":"O_Dashboard!BJ54-'O_Dashboard-Vals'!BJ54","v":0}]
[null,null,null,null,{"$f":"I_Actuals!E313","v":"Tango Flight - Actual"},null,{"$f":"I_Actuals!G313","v":"# Flights ('000)"},null,{"$f":"I_Actuals!I313","v":"Enter as a positive."},null,{"$f":"I_Actuals!K313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y55-'O_Dashboard-Vals'!Y55","v":0},null,{"$f":"O_Dashboard!AA55-'O_Dashboard-Vals'!AA55","v":0},{"$f":"O_Dashboard!AB55-'O_Dashboard-Vals'!AB55","v":0},{"$f":"O_Dashboard!AC55-'O_Dashboard-Vals'!AC55","v":0},{"$f":"O_Dashboard!AD55-'O_Dashboard-Vals'!AD55","v":0},{"$f":"O_Dashboard!AE55-'O_Dashboard-Vals'!AE55","v":0},{"$f":"O_Dashboard!AF55-'O_Dashboard-Vals'!AF55","v":0},{"$f":"O_Dashboard!AG55-'O_Dashboard-Vals'!AG55","v":0},{"$f":"O_Dashboard!AH55-'O_Dashboard-Vals'!AH55","v":0},{"$f":"O_Dashboard!AI55-'O_Dashboard-Vals'!AI55","v":0},{"$f":"O_Dashboard!AJ55-'O_Dashboard-Vals'!AJ55","v":0},{"$f":"O_Dashboard!AK55-'O_Dashboard-Vals'!AK55","v":0},{"$f":"O_Dashboard!AL55-'O_Dashboard-Vals'!AL55","v":0},{"$f":"O_Dashboard!AM55-'O_Dashboard-Vals'!AM55","v":0},{"$f":"O_Dashboard!AN55-'O_Dashboard-Vals'!AN55","v":0},{"$f":"O_Dashboard!AO55-'O_Dashboard-Vals'!AO55","v":0},{"$f":"O_Dashboard!AP55-'O_Dashboard-Vals'!AP55","v":0},{"$f":"O_Dashboard!AQ55-'O_Dashboard-Vals'!AQ55","v":0},{"$f":"O_Dashboard!AR55-'O_Dashboard-Vals'!AR55","v":0},{"$f":"O_Dashboard!AS55-'O_Dashboard-Vals'!AS55","v":0},{"$f":"O_Dashboard!AT55-'O_Dashboard-Vals'!AT55","v":0},{"$f":"O_Dashboard!AU55-'O_Dashboard-Vals'!AU55","v":0},{"$f":"O_Dashboard!AV55-'O_Dashboard-Vals'!AV55","v":0},{"$f":"O_Dashboard!AW55-'O_Dashboard-Vals'!AW55","v":0},{"$f":"O_Dashboard!AX55-'O_Dashboard-Vals'!AX55","v":0},{"$f":"O_Dashboard!AY55-'O_Dashboard-Vals'!AY55","v":0},{"$f":"O_Dashboard!AZ55-'O_Dashboard-Vals'!AZ55","v":0},{"$f":"O_Dashboard!BA55-'O_Dashboard-Vals'!BA55","v":0},{"$f":"O_Dashboard!BB55-'O_Dashboard-Vals'!BB55","v":0},{"$f":"O_Dashboard!BC55-'O_Dashboard-Vals'!BC55","v":0},{"$f":"O_Dashboard!BD55-'O_Dashboard-Vals'!BD55","v":0},{"$f":"O_Dashboard!BE55-'O_Dashboard-Vals'!BE55","v":0},{"$f":"O_Dashboard!BF55-'O_Dashboard-Vals'!BF55","v":0},{"$f":"O_Dashboard!BG55-'O_Dashboard-Vals'!BG55","v":0},{"$f":"O_Dashboard!BH55-'O_Dashboard-Vals'!BH55","v":0},{"$f":"O_Dashboard!BI55-'O_Dashboard-Vals'!BI55","v":0},{"$f":"O_Dashboard!BJ55-'O_Dashboard-Vals'!BJ55","v":0}]
[null,null,null,null,"Oceanic - Total Actual Flights",null,"# Flights ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y56-'O_Dashboard-Vals'!Y56","v":0},null,{"$f":"O_Dashboard!AA56-'O_Dashboard-Vals'!AA56","v":0},{"$f":"O_Dashboard!AB56-'O_Dashboard-Vals'!AB56","v":0},{"$f":"O_Dashboard!AC56-'O_Dashboard-Vals'!AC56","v":0},{"$f":"O_Dashboard!AD56-'O_Dashboard-Vals'!AD56","v":0},{"$f":"O_Dashboard!AE56-'O_Dashboard-Vals'!AE56","v":0},{"$f":"O_Dashboard!AF56-'O_Dashboard-Vals'!AF56","v":0},{"$f":"O_Dashboard!AG56-'O_Dashboard-Vals'!AG56","v":0},{"$f":"O_Dashboard!AH56-'O_Dashboard-Vals'!AH56","v":0},{"$f":"O_Dashboard!AI56-'O_Dashboard-Vals'!AI56","v":0},{"$f":"O_Dashboard!AJ56-'O_Dashboard-Vals'!AJ56","v":0},{"$f":"O_Dashboard!AK56-'O_Dashboard-Vals'!AK56","v":0},{"$f":"O_Dashboard!AL56-'O_Dashboard-Vals'!AL56","v":0},{"$f":"O_Dashboard!AM56-'O_Dashboard-Vals'!AM56","v":0},{"$f":"O_Dashboard!AN56-'O_Dashboard-Vals'!AN56","v":0},{"$f":"O_Dashboard!AO56-'O_Dashboard-Vals'!AO56","v":0},{"$f":"O_Dashboard!AP56-'O_Dashboard-Vals'!AP56","v":0},{"$f":"O_Dashboard!AQ56-'O_Dashboard-Vals'!AQ56","v":0},{"$f":"O_Dashboard!AR56-'O_Dashboard-Vals'!AR56","v":0},{"$f":"O_Dashboard!AS56-'O_Dashboard-Vals'!AS56","v":0},{"$f":"O_Dashboard!AT56-'O_Dashboard-Vals'!AT56","v":0},{"$f":"O_Dashboard!AU56-'O_Dashboard-Vals'!AU56","v":0},{"$f":"O_Dashboard!AV56-'O_Dashboard-Vals'!AV56","v":0},{"$f":"O_Dashboard!AW56-'O_Dashboard-Vals'!AW56","v":0},{"$f":"O_Dashboard!AX56-'O_Dashboard-Vals'!AX56","v":0},{"$f":"O_Dashboard!AY56-'O_Dashboard-Vals'!AY56","v":0},{"$f":"O_Dashboard!AZ56-'O_Dashboard-Vals'!AZ56","v":0},{"$f":"O_Dashboard!BA56-'O_Dashboard-Vals'!BA56","v":0},{"$f":"O_Dashboard!BB56-'O_Dashboard-Vals'!BB56","v":0},{"$f":"O_Dashboard!BC56-'O_Dashboard-Vals'!BC56","v":0},{"$f":"O_Dashboard!BD56-'O_Dashboard-Vals'!BD56","v":0},{"$f":"O_Dashboard!BE56-'O_Dashboard-Vals'!BE56","v":0},{"$f":"O_Dashboard!BF56-'O_Dashboard-Vals'!BF56","v":0},{"$f":"O_Dashboard!BG56-'O_Dashboard-Vals'!BG56","v":0},{"$f":"O_Dashboard!BH56-'O_Dashboard-Vals'!BH56","v":0},{"$f":"O_Dashboard!BI56-'O_Dashboard-Vals'!BI56","v":0},{"$f":"O_Dashboard!BJ56-'O_Dashboard-Vals'!BJ56","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E$42","v":"Forecast period flags"},null,{"$f":"C_Time!G$42","v":"flag"},null,null,null,{"$f":"C_Time!K$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y58-'O_Dashboard-Vals'!Y58","v":0},null,{"$f":"O_Dashboard!AA58-'O_Dashboard-Vals'!AA58","v":0},{"$f":"O_Dashboard!AB58-'O_Dashboard-Vals'!AB58","v":0},{"$f":"O_Dashboard!AC58-'O_Dashboard-Vals'!AC58","v":0},{"$f":"O_Dashboard!AD58-'O_Dashboard-Vals'!AD58","v":0},{"$f":"O_Dashboard!AE58-'O_Dashboard-Vals'!AE58","v":0},{"$f":"O_Dashboard!AF58-'O_Dashboard-Vals'!AF58","v":0},{"$f":"O_Dashboard!AG58-'O_Dashboard-Vals'!AG58","v":0},{"$f":"O_Dashboard!AH58-'O_Dashboard-Vals'!AH58","v":0},{"$f":"O_Dashboard!AI58-'O_Dashboard-Vals'!AI58","v":0},{"$f":"O_Dashboard!AJ58-'O_Dashboard-Vals'!AJ58","v":0},{"$f":"O_Dashboard!AK58-'O_Dashboard-Vals'!AK58","v":0},{"$f":"O_Dashboard!AL58-'O_Dashboard-Vals'!AL58","v":0},{"$f":"O_Dashboard!AM58-'O_Dashboard-Vals'!AM58","v":0},{"$f":"O_Dashboard!AN58-'O_Dashboard-Vals'!AN58","v":0},{"$f":"O_Dashboard!AO58-'O_Dashboard-Vals'!AO58","v":0},{"$f":"O_Dashboard!AP58-'O_Dashboard-Vals'!AP58","v":0},{"$f":"O_Dashboard!AQ58-'O_Dashboard-Vals'!AQ58","v":0},{"$f":"O_Dashboard!AR58-'O_Dashboard-Vals'!AR58","v":0},{"$f":"O_Dashboard!AS58-'O_Dashboard-Vals'!AS58","v":0},{"$f":"O_Dashboard!AT58-'O_Dashboard-Vals'!AT58","v":0},{"$f":"O_Dashboard!AU58-'O_Dashboard-Vals'!AU58","v":0},{"$f":"O_Dashboard!AV58-'O_Dashboard-Vals'!AV58","v":0},{"$f":"O_Dashboard!AW58-'O_Dashboard-Vals'!AW58","v":0},{"$f":"O_Dashboard!AX58-'O_Dashboard-Vals'!AX58","v":0},{"$f":"O_Dashboard!AY58-'O_Dashboard-Vals'!AY58","v":0},{"$f":"O_Dashboard!AZ58-'O_Dashboard-Vals'!AZ58","v":0},{"$f":"O_Dashboard!BA58-'O_Dashboard-Vals'!BA58","v":0},{"$f":"O_Dashboard!BB58-'O_Dashboard-Vals'!BB58","v":0},{"$f":"O_Dashboard!BC58-'O_Dashboard-Vals'!BC58","v":0},{"$f":"O_Dashboard!BD58-'O_Dashboard-Vals'!BD58","v":0},{"$f":"O_Dashboard!BE58-'O_Dashboard-Vals'!BE58","v":0},{"$f":"O_Dashboard!BF58-'O_Dashboard-Vals'!BF58","v":0},{"$f":"O_Dashboard!BG58-'O_Dashboard-Vals'!BG58","v":0},{"$f":"O_Dashboard!BH58-'O_Dashboard-Vals'!BH58","v":0},{"$f":"O_Dashboard!BI58-'O_Dashboard-Vals'!BI58","v":0},{"$f":"O_Dashboard!BJ58-'O_Dashboard-Vals'!BJ58","v":0}]
[null,null,null,null,{"$f":"E56","v":"Oceanic - Total Actual Flights"},null,{"$f":"G56","v":"# Flights ('000)"},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y59-'O_Dashboard-Vals'!Y59","v":0},null,{"$f":"O_Dashboard!AA59-'O_Dashboard-Vals'!AA59","v":0},{"$f":"O_Dashboard!AB59-'O_Dashboard-Vals'!AB59","v":0},{"$f":"O_Dashboard!AC59-'O_Dashboard-Vals'!AC59","v":0},{"$f":"O_Dashboard!AD59-'O_Dashboard-Vals'!AD59","v":0},{"$f":"O_Dashboard!AE59-'O_Dashboard-Vals'!AE59","v":0},{"$f":"O_Dashboard!AF59-'O_Dashboard-Vals'!AF59","v":0},{"$f":"O_Dashboard!AG59-'O_Dashboard-Vals'!AG59","v":0},{"$f":"O_Dashboard!AH59-'O_Dashboard-Vals'!AH59","v":0},{"$f":"O_Dashboard!AI59-'O_Dashboard-Vals'!AI59","v":0},{"$f":"O_Dashboard!AJ59-'O_Dashboard-Vals'!AJ59","v":0},{"$f":"O_Dashboard!AK59-'O_Dashboard-Vals'!AK59","v":0},{"$f":"O_Dashboard!AL59-'O_Dashboard-Vals'!AL59","v":0},{"$f":"O_Dashboard!AM59-'O_Dashboard-Vals'!AM59","v":0},{"$f":"O_Dashboard!AN59-'O_Dashboard-Vals'!AN59","v":0},{"$f":"O_Dashboard!AO59-'O_Dashboard-Vals'!AO59","v":0},{"$f":"O_Dashboard!AP59-'O_Dashboard-Vals'!AP59","v":0},{"$f":"O_Dashboard!AQ59-'O_Dashboard-Vals'!AQ59","v":0},{"$f":"O_Dashboard!AR59-'O_Dashboard-Vals'!AR59","v":0},{"$f":"O_Dashboard!AS59-'O_Dashboard-Vals'!AS59","v":0},{"$f":"O_Dashboard!AT59-'O_Dashboard-Vals'!AT59","v":0},{"$f":"O_Dashboard!AU59-'O_Dashboard-Vals'!AU59","v":0},{"$f":"O_Dashboard!AV59-'O_Dashboard-Vals'!AV59","v":0},{"$f":"O_Dashboard!AW59-'O_Dashboard-Vals'!AW59","v":0},{"$f":"O_Dashboard!AX59-'O_Dashboard-Vals'!AX59","v":0},{"$f":"O_Dashboard!AY59-'O_Dashboard-Vals'!AY59","v":0},{"$f":"O_Dashboard!AZ59-'O_Dashboard-Vals'!AZ59","v":0},{"$f":"O_Dashboard!BA59-'O_Dashboard-Vals'!BA59","v":0},{"$f":"O_Dashboard!BB59-'O_Dashboard-Vals'!BB59","v":0},{"$f":"O_Dashboard!BC59-'O_Dashboard-Vals'!BC59","v":0},{"$f":"O_Dashboard!BD59-'O_Dashboard-Vals'!BD59","v":0},{"$f":"O_Dashboard!BE59-'O_Dashboard-Vals'!BE59","v":0},{"$f":"O_Dashboard!BF59-'O_Dashboard-Vals'!BF59","v":0},{"$f":"O_Dashboard!BG59-'O_Dashboard-Vals'!BG59","v":0},{"$f":"O_Dashboard!BH59-'O_Dashboard-Vals'!BH59","v":0},{"$f":"O_Dashboard!BI59-'O_Dashboard-Vals'!BI59","v":0},{"$f":"O_Dashboard!BJ59-'O_Dashboard-Vals'!BJ59","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E363","v":"Total Oceanic Flights - Used for Price Determination "},null,{"$f":"C_RevCost_Oceanic!G363","v":"# Flights ('000)"},null,null,null,{"$f":"C_RevCost_Oceanic!K363","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y60-'O_Dashboard-Vals'!Y60","v":0},null,{"$f":"O_Dashboard!AA60-'O_Dashboard-Vals'!AA60","v":0},{"$f":"O_Dashboard!AB60-'O_Dashboard-Vals'!AB60","v":0},{"$f":"O_Dashboard!AC60-'O_Dashboard-Vals'!AC60","v":0},{"$f":"O_Dashboard!AD60-'O_Dashboard-Vals'!AD60","v":0},{"$f":"O_Dashboard!AE60-'O_Dashboard-Vals'!AE60","v":0},{"$f":"O_Dashboard!AF60-'O_Dashboard-Vals'!AF60","v":0},{"$f":"O_Dashboard!AG60-'O_Dashboard-Vals'!AG60","v":0},{"$f":"O_Dashboard!AH60-'O_Dashboard-Vals'!AH60","v":0},{"$f":"O_Dashboard!AI60-'O_Dashboard-Vals'!AI60","v":0},{"$f":"O_Dashboard!AJ60-'O_Dashboard-Vals'!AJ60","v":0},{"$f":"O_Dashboard!AK60-'O_Dashboard-Vals'!AK60","v":0},{"$f":"O_Dashboard!AL60-'O_Dashboard-Vals'!AL60","v":0},{"$f":"O_Dashboard!AM60-'O_Dashboard-Vals'!AM60","v":0},{"$f":"O_Dashboard!AN60-'O_Dashboard-Vals'!AN60","v":0},{"$f":"O_Dashboard!AO60-'O_Dashboard-Vals'!AO60","v":0},{"$f":"O_Dashboard!AP60-'O_Dashboard-Vals'!AP60","v":0},{"$f":"O_Dashboard!AQ60-'O_Dashboard-Vals'!AQ60","v":0},{"$f":"O_Dashboard!AR60-'O_Dashboard-Vals'!AR60","v":0},{"$f":"O_Dashboard!AS60-'O_Dashboard-Vals'!AS60","v":0},{"$f":"O_Dashboard!AT60-'O_Dashboard-Vals'!AT60","v":0},{"$f":"O_Dashboard!AU60-'O_Dashboard-Vals'!AU60","v":0},{"$f":"O_Dashboard!AV60-'O_Dashboard-Vals'!AV60","v":0},{"$f":"O_Dashboard!AW60-'O_Dashboard-Vals'!AW60","v":0},{"$f":"O_Dashboard!AX60-'O_Dashboard-Vals'!AX60","v":0},{"$f":"O_Dashboard!AY60-'O_Dashboard-Vals'!AY60","v":0},{"$f":"O_Dashboard!AZ60-'O_Dashboard-Vals'!AZ60","v":0},{"$f":"O_Dashboard!BA60-'O_Dashboard-Vals'!BA60","v":0},{"$f":"O_Dashboard!BB60-'O_Dashboard-Vals'!BB60","v":0},{"$f":"O_Dashboard!BC60-'O_Dashboard-Vals'!BC60","v":0},{"$f":"O_Dashboard!BD60-'O_Dashboard-Vals'!BD60","v":0},{"$f":"O_Dashboard!BE60-'O_Dashboard-Vals'!BE60","v":0},{"$f":"O_Dashboard!BF60-'O_Dashboard-Vals'!BF60","v":0},{"$f":"O_Dashboard!BG60-'O_Dashboard-Vals'!BG60","v":0},{"$f":"O_Dashboard!BH60-'O_Dashboard-Vals'!BH60","v":0},{"$f":"O_Dashboard!BI60-'O_Dashboard-Vals'!BI60","v":0},{"$f":"O_Dashboard!BJ60-'O_Dashboard-Vals'!BJ60","v":0}]
[null,null,null,null,"Actuals TSUs + Forecast TSUs",null,"# Flights ('000)",null,null,null,{"$f":"IF(K58 = 0, K59, K60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y61-'O_Dashboard-Vals'!Y61","v":0},null,{"$f":"O_Dashboard!AA61-'O_Dashboard-Vals'!AA61","v":0},{"$f":"O_Dashboard!AB61-'O_Dashboard-Vals'!AB61","v":0},{"$f":"O_Dashboard!AC61-'O_Dashboard-Vals'!AC61","v":0},{"$f":"O_Dashboard!AD61-'O_Dashboard-Vals'!AD61","v":0},{"$f":"O_Dashboard!AE61-'O_Dashboard-Vals'!AE61","v":0},{"$f":"O_Dashboard!AF61-'O_Dashboard-Vals'!AF61","v":0},{"$f":"O_Dashboard!AG61-'O_Dashboard-Vals'!AG61","v":0},{"$f":"O_Dashboard!AH61-'O_Dashboard-Vals'!AH61","v":0},{"$f":"O_Dashboard!AI61-'O_Dashboard-Vals'!AI61","v":0},{"$f":"O_Dashboard!AJ61-'O_Dashboard-Vals'!AJ61","v":0},{"$f":"O_Dashboard!AK61-'O_Dashboard-Vals'!AK61","v":0},{"$f":"O_Dashboard!AL61-'O_Dashboard-Vals'!AL61","v":0},{"$f":"O_Dashboard!AM61-'O_Dashboard-Vals'!AM61","v":0},{"$f":"O_Dashboard!AN61-'O_Dashboard-Vals'!AN61","v":0},{"$f":"O_Dashboard!AO61-'O_Dashboard-Vals'!AO61","v":0},{"$f":"O_Dashboard!AP61-'O_Dashboard-Vals'!AP61","v":0},{"$f":"O_Dashboard!AQ61-'O_Dashboard-Vals'!AQ61","v":0},{"$f":"O_Dashboard!AR61-'O_Dashboard-Vals'!AR61","v":0},{"$f":"O_Dashboard!AS61-'O_Dashboard-Vals'!AS61","v":0},{"$f":"O_Dashboard!AT61-'O_Dashboard-Vals'!AT61","v":0},{"$f":"O_Dashboard!AU61-'O_Dashboard-Vals'!AU61","v":0},{"$f":"O_Dashboard!AV61-'O_Dashboard-Vals'!AV61","v":0},{"$f":"O_Dashboard!AW61-'O_Dashboard-Vals'!AW61","v":0},{"$f":"O_Dashboard!AX61-'O_Dashboard-Vals'!AX61","v":0},{"$f":"O_Dashboard!AY61-'O_Dashboard-Vals'!AY61","v":0},{"$f":"O_Dashboard!AZ61-'O_Dashboard-Vals'!AZ61","v":0},{"$f":"O_Dashboard!BA61-'O_Dashboard-Vals'!BA61","v":0},{"$f":"O_Dashboard!BB61-'O_Dashboard-Vals'!BB61","v":0},{"$f":"O_Dashboard!BC61-'O_Dashboard-Vals'!BC61","v":0},{"$f":"O_Dashboard!BD61-'O_Dashboard-Vals'!BD61","v":0},{"$f":"O_Dashboard!BE61-'O_Dashboard-Vals'!BE61","v":0},{"$f":"O_Dashboard!BF61-'O_Dashboard-Vals'!BF61","v":0},{"$f":"O_Dashboard!BG61-'O_Dashboard-Vals'!BG61","v":0},{"$f":"O_Dashboard!BH61-'O_Dashboard-Vals'!BH61","v":0},{"$f":"O_Dashboard!BI61-'O_Dashboard-Vals'!BI61","v":0},{"$f":"O_Dashboard!BJ61-'O_Dashboard-Vals'!BJ61","v":0}]
[]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E363","v":"Total Oceanic Flights - Used for Price Determination "},null,{"$f":"C_RevCost_Oceanic!G363","v":"# Flights ('000)"},null,null,null,{"$f":"C_RevCost_Oceanic!K363","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y63-'O_Dashboard-Vals'!Y63","v":0},null,{"$f":"O_Dashboard!AA63-'O_Dashboard-Vals'!AA63","v":0},{"$f":"O_Dashboard!AB63-'O_Dashboard-Vals'!AB63","v":0},{"$f":"O_Dashboard!AC63-'O_Dashboard-Vals'!AC63","v":0},{"$f":"O_Dashboard!AD63-'O_Dashboard-Vals'!AD63","v":0},{"$f":"O_Dashboard!AE63-'O_Dashboard-Vals'!AE63","v":0},{"$f":"O_Dashboard!AF63-'O_Dashboard-Vals'!AF63","v":0},{"$f":"O_Dashboard!AG63-'O_Dashboard-Vals'!AG63","v":0},{"$f":"O_Dashboard!AH63-'O_Dashboard-Vals'!AH63","v":0},{"$f":"O_Dashboard!AI63-'O_Dashboard-Vals'!AI63","v":0},{"$f":"O_Dashboard!AJ63-'O_Dashboard-Vals'!AJ63","v":0},{"$f":"O_Dashboard!AK63-'O_Dashboard-Vals'!AK63","v":0},{"$f":"O_Dashboard!AL63-'O_Dashboard-Vals'!AL63","v":0},{"$f":"O_Dashboard!AM63-'O_Dashboard-Vals'!AM63","v":0},{"$f":"O_Dashboard!AN63-'O_Dashboard-Vals'!AN63","v":0},{"$f":"O_Dashboard!AO63-'O_Dashboard-Vals'!AO63","v":0},{"$f":"O_Dashboard!AP63-'O_Dashboard-Vals'!AP63","v":0},{"$f":"O_Dashboard!AQ63-'O_Dashboard-Vals'!AQ63","v":0},{"$f":"O_Dashboard!AR63-'O_Dashboard-Vals'!AR63","v":0},{"$f":"O_Dashboard!AS63-'O_Dashboard-Vals'!AS63","v":0},{"$f":"O_Dashboard!AT63-'O_Dashboard-Vals'!AT63","v":0},{"$f":"O_Dashboard!AU63-'O_Dashboard-Vals'!AU63","v":0},{"$f":"O_Dashboard!AV63-'O_Dashboard-Vals'!AV63","v":0},{"$f":"O_Dashboard!AW63-'O_Dashboard-Vals'!AW63","v":0},{"$f":"O_Dashboard!AX63-'O_Dashboard-Vals'!AX63","v":0},{"$f":"O_Dashboard!AY63-'O_Dashboard-Vals'!AY63","v":0},{"$f":"O_Dashboard!AZ63-'O_Dashboard-Vals'!AZ63","v":0},{"$f":"O_Dashboard!BA63-'O_Dashboard-Vals'!BA63","v":0},{"$f":"O_Dashboard!BB63-'O_Dashboard-Vals'!BB63","v":0},{"$f":"O_Dashboard!BC63-'O_Dashboard-Vals'!BC63","v":0},{"$f":"O_Dashboard!BD63-'O_Dashboard-Vals'!BD63","v":0},{"$f":"O_Dashboard!BE63-'O_Dashboard-Vals'!BE63","v":0},{"$f":"O_Dashboard!BF63-'O_Dashboard-Vals'!BF63","v":0},{"$f":"O_Dashboard!BG63-'O_Dashboard-Vals'!BG63","v":0},{"$f":"O_Dashboard!BH63-'O_Dashboard-Vals'!BH63","v":0},{"$f":"O_Dashboard!BI63-'O_Dashboard-Vals'!BI63","v":0},{"$f":"O_Dashboard!BJ63-'O_Dashboard-Vals'!BJ63","v":0}]
[null,null,null,null,{"$f":"E61","v":"Actuals TSUs + Forecast TSUs"},{"$f":"F61","v":0},"# Flights ('000)",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y64-'O_Dashboard-Vals'!Y64","v":0},null,{"$f":"O_Dashboard!AA64-'O_Dashboard-Vals'!AA64","v":0},{"$f":"O_Dashboard!AB64-'O_Dashboard-Vals'!AB64","v":0},{"$f":"O_Dashboard!AC64-'O_Dashboard-Vals'!AC64","v":0},{"$f":"O_Dashboard!AD64-'O_Dashboard-Vals'!AD64","v":0},{"$f":"O_Dashboard!AE64-'O_Dashboard-Vals'!AE64","v":0},{"$f":"O_Dashboard!AF64-'O_Dashboard-Vals'!AF64","v":0},{"$f":"O_Dashboard!AG64-'O_Dashboard-Vals'!AG64","v":0},{"$f":"O_Dashboard!AH64-'O_Dashboard-Vals'!AH64","v":0},{"$f":"O_Dashboard!AI64-'O_Dashboard-Vals'!AI64","v":0},{"$f":"O_Dashboard!AJ64-'O_Dashboard-Vals'!AJ64","v":0},{"$f":"O_Dashboard!AK64-'O_Dashboard-Vals'!AK64","v":0},{"$f":"O_Dashboard!AL64-'O_Dashboard-Vals'!AL64","v":0},{"$f":"O_Dashboard!AM64-'O_Dashboard-Vals'!AM64","v":0},{"$f":"O_Dashboard!AN64-'O_Dashboard-Vals'!AN64","v":0},{"$f":"O_Dashboard!AO64-'O_Dashboard-Vals'!AO64","v":0},{"$f":"O_Dashboard!AP64-'O_Dashboard-Vals'!AP64","v":0},{"$f":"O_Dashboard!AQ64-'O_Dashboard-Vals'!AQ64","v":0},{"$f":"O_Dashboard!AR64-'O_Dashboard-Vals'!AR64","v":0},{"$f":"O_Dashboard!AS64-'O_Dashboard-Vals'!AS64","v":0},{"$f":"O_Dashboard!AT64-'O_Dashboard-Vals'!AT64","v":0},{"$f":"O_Dashboard!AU64-'O_Dashboard-Vals'!AU64","v":0},{"$f":"O_Dashboard!AV64-'O_Dashboard-Vals'!AV64","v":0},{"$f":"O_Dashboard!AW64-'O_Dashboard-Vals'!AW64","v":0},{"$f":"O_Dashboard!AX64-'O_Dashboard-Vals'!AX64","v":0},{"$f":"O_Dashboard!AY64-'O_Dashboard-Vals'!AY64","v":0},{"$f":"O_Dashboard!AZ64-'O_Dashboard-Vals'!AZ64","v":0},{"$f":"O_Dashboard!BA64-'O_Dashboard-Vals'!BA64","v":0},{"$f":"O_Dashboard!BB64-'O_Dashboard-Vals'!BB64","v":0},{"$f":"O_Dashboard!BC64-'O_Dashboard-Vals'!BC64","v":0},{"$f":"O_Dashboard!BD64-'O_Dashboard-Vals'!BD64","v":0},{"$f":"O_Dashboard!BE64-'O_Dashboard-Vals'!BE64","v":0},{"$f":"O_Dashboard!BF64-'O_Dashboard-Vals'!BF64","v":0},{"$f":"O_Dashboard!BG64-'O_Dashboard-Vals'!BG64","v":0},{"$f":"O_Dashboard!BH64-'O_Dashboard-Vals'!BH64","v":0},{"$f":"O_Dashboard!BI64-'O_Dashboard-Vals'!BI64","v":0},{"$f":"O_Dashboard!BJ64-'O_Dashboard-Vals'!BJ64","v":0}]
[null,null,null,null,{"$f":"IF($F$31 = $F$29, E63, E64)","v":"Actuals TSUs + Forecast TSUs"},{"$f":"IF($F$31 = $F$29, F63, F64)","v":0},{"$f":"IF($F$31 = $F$29, G63, G64)","v":"# Flights ('000)"},null,null,null,{"$f":"IF($F$31 = $F$29, K63, K64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y65-'O_Dashboard-Vals'!Y65","v":0},null,{"$f":"O_Dashboard!AA65-'O_Dashboard-Vals'!AA65","v":0},{"$f":"O_Dashboard!AB65-'O_Dashboard-Vals'!AB65","v":0},{"$f":"O_Dashboard!AC65-'O_Dashboard-Vals'!AC65","v":0},{"$f":"O_Dashboard!AD65-'O_Dashboard-Vals'!AD65","v":0},{"$f":"O_Dashboard!AE65-'O_Dashboard-Vals'!AE65","v":0},{"$f":"O_Dashboard!AF65-'O_Dashboard-Vals'!AF65","v":0},{"$f":"O_Dashboard!AG65-'O_Dashboard-Vals'!AG65","v":0},{"$f":"O_Dashboard!AH65-'O_Dashboard-Vals'!AH65","v":0},{"$f":"O_Dashboard!AI65-'O_Dashboard-Vals'!AI65","v":0},{"$f":"O_Dashboard!AJ65-'O_Dashboard-Vals'!AJ65","v":0},{"$f":"O_Dashboard!AK65-'O_Dashboard-Vals'!AK65","v":0},{"$f":"O_Dashboard!AL65-'O_Dashboard-Vals'!AL65","v":0},{"$f":"O_Dashboard!AM65-'O_Dashboard-Vals'!AM65","v":0},{"$f":"O_Dashboard!AN65-'O_Dashboard-Vals'!AN65","v":0},{"$f":"O_Dashboard!AO65-'O_Dashboard-Vals'!AO65","v":0},{"$f":"O_Dashboard!AP65-'O_Dashboard-Vals'!AP65","v":0},{"$f":"O_Dashboard!AQ65-'O_Dashboard-Vals'!AQ65","v":0},{"$f":"O_Dashboard!AR65-'O_Dashboard-Vals'!AR65","v":0},{"$f":"O_Dashboard!AS65-'O_Dashboard-Vals'!AS65","v":0},{"$f":"O_Dashboard!AT65-'O_Dashboard-Vals'!AT65","v":0},{"$f":"O_Dashboard!AU65-'O_Dashboard-Vals'!AU65","v":0},{"$f":"O_Dashboard!AV65-'O_Dashboard-Vals'!AV65","v":0},{"$f":"O_Dashboard!AW65-'O_Dashboard-Vals'!AW65","v":0},{"$f":"O_Dashboard!AX65-'O_Dashboard-Vals'!AX65","v":0},{"$f":"O_Dashboard!AY65-'O_Dashboard-Vals'!AY65","v":0},{"$f":"O_Dashboard!AZ65-'O_Dashboard-Vals'!AZ65","v":0},{"$f":"O_Dashboard!BA65-'O_Dashboard-Vals'!BA65","v":0},{"$f":"O_Dashboard!BB65-'O_Dashboard-Vals'!BB65","v":0},{"$f":"O_Dashboard!BC65-'O_Dashboard-Vals'!BC65","v":0},{"$f":"O_Dashboard!BD65-'O_Dashboard-Vals'!BD65","v":0},{"$f":"O_Dashboard!BE65-'O_Dashboard-Vals'!BE65","v":0},{"$f":"O_Dashboard!BF65-'O_Dashboard-Vals'!BF65","v":0},{"$f":"O_Dashboard!BG65-'O_Dashboard-Vals'!BG65","v":0},{"$f":"O_Dashboard!BH65-'O_Dashboard-Vals'!BH65","v":0},{"$f":"O_Dashboard!BI65-'O_Dashboard-Vals'!BI65","v":0},{"$f":"O_Dashboard!BJ65-'O_Dashboard-Vals'!BJ65","v":0}]
[]
[]
["UKATS"]
[]
[null,null,null,"1 - UKATS Determined costs "]
[null,null,null,null,{"$f":"C_Output_Staging!E86","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G86","v":"£m"},{"$f":"C_Output_Staging!H86","v":"Nominal"},null,{"$f":"C_Output_Staging!J86","v":0},{"$f":"C_Output_Staging!K86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y71-'O_Dashboard-Vals'!Y71","v":0},null,{"$f":"O_Dashboard!AA71-'O_Dashboard-Vals'!AA71","v":0},{"$f":"O_Dashboard!AB71-'O_Dashboard-Vals'!AB71","v":0},{"$f":"O_Dashboard!AC71-'O_Dashboard-Vals'!AC71","v":0},{"$f":"O_Dashboard!AD71-'O_Dashboard-Vals'!AD71","v":0},{"$f":"O_Dashboard!AE71-'O_Dashboard-Vals'!AE71","v":0},{"$f":"O_Dashboard!AF71-'O_Dashboard-Vals'!AF71","v":0},{"$f":"O_Dashboard!AG71-'O_Dashboard-Vals'!AG71","v":0},{"$f":"O_Dashboard!AH71-'O_Dashboard-Vals'!AH71","v":0},{"$f":"O_Dashboard!AI71-'O_Dashboard-Vals'!AI71","v":0},{"$f":"O_Dashboard!AJ71-'O_Dashboard-Vals'!AJ71","v":0},{"$f":"O_Dashboard!AK71-'O_Dashboard-Vals'!AK71","v":0},{"$f":"O_Dashboard!AL71-'O_Dashboard-Vals'!AL71","v":0},{"$f":"O_Dashboard!AM71-'O_Dashboard-Vals'!AM71","v":0},{"$f":"O_Dashboard!AN71-'O_Dashboard-Vals'!AN71","v":0},{"$f":"O_Dashboard!AO71-'O_Dashboard-Vals'!AO71","v":0},{"$f":"O_Dashboard!AP71-'O_Dashboard-Vals'!AP71","v":0},{"$f":"O_Dashboard!AQ71-'O_Dashboard-Vals'!AQ71","v":0},{"$f":"O_Dashboard!AR71-'O_Dashboard-Vals'!AR71","v":0},{"$f":"O_Dashboard!AS71-'O_Dashboard-Vals'!AS71","v":0},{"$f":"O_Dashboard!AT71-'O_Dashboard-Vals'!AT71","v":0},{"$f":"O_Dashboard!AU71-'O_Dashboard-Vals'!AU71","v":0},{"$f":"O_Dashboard!AV71-'O_Dashboard-Vals'!AV71","v":0},{"$f":"O_Dashboard!AW71-'O_Dashboard-Vals'!AW71","v":0},{"$f":"O_Dashboard!AX71-'O_Dashboard-Vals'!AX71","v":0},{"$f":"O_Dashboard!AY71-'O_Dashboard-Vals'!AY71","v":0},{"$f":"O_Dashboard!AZ71-'O_Dashboard-Vals'!AZ71","v":0},{"$f":"O_Dashboard!BA71-'O_Dashboard-Vals'!BA71","v":0},{"$f":"O_Dashboard!BB71-'O_Dashboard-Vals'!BB71","v":0},{"$f":"O_Dashboard!BC71-'O_Dashboard-Vals'!BC71","v":0},{"$f":"O_Dashboard!BD71-'O_Dashboard-Vals'!BD71","v":0},{"$f":"O_Dashboard!BE71-'O_Dashboard-Vals'!BE71","v":0},{"$f":"O_Dashboard!BF71-'O_Dashboard-Vals'!BF71","v":0},{"$f":"O_Dashboard!BG71-'O_Dashboard-Vals'!BG71","v":0},{"$f":"O_Dashboard!BH71-'O_Dashboard-Vals'!BH71","v":0},{"$f":"O_Dashboard!BI71-'O_Dashboard-Vals'!BI71","v":0},{"$f":"O_Dashboard!BJ71-'O_Dashboard-Vals'!BJ71","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E87","v":"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G87","v":"£m"},{"$f":"C_Output_Staging!H87","v":"Nominal"},null,{"$f":"C_Output_Staging!J87","v":0},{"$f":"C_Output_Staging!K87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y72-'O_Dashboard-Vals'!Y72","v":0},null,{"$f":"O_Dashboard!AA72-'O_Dashboard-Vals'!AA72","v":0},{"$f":"O_Dashboard!AB72-'O_Dashboard-Vals'!AB72","v":0},{"$f":"O_Dashboard!AC72-'O_Dashboard-Vals'!AC72","v":0},{"$f":"O_Dashboard!AD72-'O_Dashboard-Vals'!AD72","v":0},{"$f":"O_Dashboard!AE72-'O_Dashboard-Vals'!AE72","v":0},{"$f":"O_Dashboard!AF72-'O_Dashboard-Vals'!AF72","v":0},{"$f":"O_Dashboard!AG72-'O_Dashboard-Vals'!AG72","v":0},{"$f":"O_Dashboard!AH72-'O_Dashboard-Vals'!AH72","v":0},{"$f":"O_Dashboard!AI72-'O_Dashboard-Vals'!AI72","v":0},{"$f":"O_Dashboard!AJ72-'O_Dashboard-Vals'!AJ72","v":0},{"$f":"O_Dashboard!AK72-'O_Dashboard-Vals'!AK72","v":0},{"$f":"O_Dashboard!AL72-'O_Dashboard-Vals'!AL72","v":0},{"$f":"O_Dashboard!AM72-'O_Dashboard-Vals'!AM72","v":0},{"$f":"O_Dashboard!AN72-'O_Dashboard-Vals'!AN72","v":0},{"$f":"O_Dashboard!AO72-'O_Dashboard-Vals'!AO72","v":0},{"$f":"O_Dashboard!AP72-'O_Dashboard-Vals'!AP72","v":0},{"$f":"O_Dashboard!AQ72-'O_Dashboard-Vals'!AQ72","v":0},{"$f":"O_Dashboard!AR72-'O_Dashboard-Vals'!AR72","v":0},{"$f":"O_Dashboard!AS72-'O_Dashboard-Vals'!AS72","v":0},{"$f":"O_Dashboard!AT72-'O_Dashboard-Vals'!AT72","v":0},{"$f":"O_Dashboard!AU72-'O_Dashboard-Vals'!AU72","v":0},{"$f":"O_Dashboard!AV72-'O_Dashboard-Vals'!AV72","v":0},{"$f":"O_Dashboard!AW72-'O_Dashboard-Vals'!AW72","v":0},{"$f":"O_Dashboard!AX72-'O_Dashboard-Vals'!AX72","v":0},{"$f":"O_Dashboard!AY72-'O_Dashboard-Vals'!AY72","v":0},{"$f":"O_Dashboard!AZ72-'O_Dashboard-Vals'!AZ72","v":0},{"$f":"O_Dashboard!BA72-'O_Dashboard-Vals'!BA72","v":0},{"$f":"O_Dashboard!BB72-'O_Dashboard-Vals'!BB72","v":0},{"$f":"O_Dashboard!BC72-'O_Dashboard-Vals'!BC72","v":0},{"$f":"O_Dashboard!BD72-'O_Dashboard-Vals'!BD72","v":0},{"$f":"O_Dashboard!BE72-'O_Dashboard-Vals'!BE72","v":0},{"$f":"O_Dashboard!BF72-'O_Dashboard-Vals'!BF72","v":0},{"$f":"O_Dashboard!BG72-'O_Dashboard-Vals'!BG72","v":0},{"$f":"O_Dashboard!BH72-'O_Dashboard-Vals'!BH72","v":0},{"$f":"O_Dashboard!BI72-'O_Dashboard-Vals'!BI72","v":0},{"$f":"O_Dashboard!BJ72-'O_Dashboard-Vals'!BJ72","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E88","v":"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G88","v":"£m"},{"$f":"C_Output_Staging!H88","v":"Nominal"},null,{"$f":"C_Output_Staging!J88","v":0},{"$f":"C_Output_Staging!K88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y73-'O_Dashboard-Vals'!Y73","v":0},null,{"$f":"O_Dashboard!AA73-'O_Dashboard-Vals'!AA73","v":0},{"$f":"O_Dashboard!AB73-'O_Dashboard-Vals'!AB73","v":0},{"$f":"O_Dashboard!AC73-'O_Dashboard-Vals'!AC73","v":0},{"$f":"O_Dashboard!AD73-'O_Dashboard-Vals'!AD73","v":0},{"$f":"O_Dashboard!AE73-'O_Dashboard-Vals'!AE73","v":0},{"$f":"O_Dashboard!AF73-'O_Dashboard-Vals'!AF73","v":0},{"$f":"O_Dashboard!AG73-'O_Dashboard-Vals'!AG73","v":0},{"$f":"O_Dashboard!AH73-'O_Dashboard-Vals'!AH73","v":0},{"$f":"O_Dashboard!AI73-'O_Dashboard-Vals'!AI73","v":0},{"$f":"O_Dashboard!AJ73-'O_Dashboard-Vals'!AJ73","v":0},{"$f":"O_Dashboard!AK73-'O_Dashboard-Vals'!AK73","v":0},{"$f":"O_Dashboard!AL73-'O_Dashboard-Vals'!AL73","v":0},{"$f":"O_Dashboard!AM73-'O_Dashboard-Vals'!AM73","v":0},{"$f":"O_Dashboard!AN73-'O_Dashboard-Vals'!AN73","v":0},{"$f":"O_Dashboard!AO73-'O_Dashboard-Vals'!AO73","v":0},{"$f":"O_Dashboard!AP73-'O_Dashboard-Vals'!AP73","v":0},{"$f":"O_Dashboard!AQ73-'O_Dashboard-Vals'!AQ73","v":0},{"$f":"O_Dashboard!AR73-'O_Dashboard-Vals'!AR73","v":0},{"$f":"O_Dashboard!AS73-'O_Dashboard-Vals'!AS73","v":0},{"$f":"O_Dashboard!AT73-'O_Dashboard-Vals'!AT73","v":0},{"$f":"O_Dashboard!AU73-'O_Dashboard-Vals'!AU73","v":0},{"$f":"O_Dashboard!AV73-'O_Dashboard-Vals'!AV73","v":0},{"$f":"O_Dashboard!AW73-'O_Dashboard-Vals'!AW73","v":0},{"$f":"O_Dashboard!AX73-'O_Dashboard-Vals'!AX73","v":0},{"$f":"O_Dashboard!AY73-'O_Dashboard-Vals'!AY73","v":0},{"$f":"O_Dashboard!AZ73-'O_Dashboard-Vals'!AZ73","v":0},{"$f":"O_Dashboard!BA73-'O_Dashboard-Vals'!BA73","v":0},{"$f":"O_Dashboard!BB73-'O_Dashboard-Vals'!BB73","v":0},{"$f":"O_Dashboard!BC73-'O_Dashboard-Vals'!BC73","v":0},{"$f":"O_Dashboard!BD73-'O_Dashboard-Vals'!BD73","v":0},{"$f":"O_Dashboard!BE73-'O_Dashboard-Vals'!BE73","v":0},{"$f":"O_Dashboard!BF73-'O_Dashboard-Vals'!BF73","v":0},{"$f":"O_Dashboard!BG73-'O_Dashboard-Vals'!BG73","v":0},{"$f":"O_Dashboard!BH73-'O_Dashboard-Vals'!BH73","v":0},{"$f":"O_Dashboard!BI73-'O_Dashboard-Vals'!BI73","v":0},{"$f":"O_Dashboard!BJ73-'O_Dashboard-Vals'!BJ73","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E89","v":"Pensions - Defined contribution - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G89","v":"£m"},{"$f":"C_Output_Staging!H89","v":"Nominal"},null,{"$f":"C_Output_Staging!J89","v":0},{"$f":"C_Output_Staging!K89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y74-'O_Dashboard-Vals'!Y74","v":0},null,{"$f":"O_Dashboard!AA74-'O_Dashboard-Vals'!AA74","v":0},{"$f":"O_Dashboard!AB74-'O_Dashboard-Vals'!AB74","v":0},{"$f":"O_Dashboard!AC74-'O_Dashboard-Vals'!AC74","v":0},{"$f":"O_Dashboard!AD74-'O_Dashboard-Vals'!AD74","v":0},{"$f":"O_Dashboard!AE74-'O_Dashboard-Vals'!AE74","v":0},{"$f":"O_Dashboard!AF74-'O_Dashboard-Vals'!AF74","v":0},{"$f":"O_Dashboard!AG74-'O_Dashboard-Vals'!AG74","v":0},{"$f":"O_Dashboard!AH74-'O_Dashboard-Vals'!AH74","v":0},{"$f":"O_Dashboard!AI74-'O_Dashboard-Vals'!AI74","v":0},{"$f":"O_Dashboard!AJ74-'O_Dashboard-Vals'!AJ74","v":0},{"$f":"O_Dashboard!AK74-'O_Dashboard-Vals'!AK74","v":0},{"$f":"O_Dashboard!AL74-'O_Dashboard-Vals'!AL74","v":0},{"$f":"O_Dashboard!AM74-'O_Dashboard-Vals'!AM74","v":0},{"$f":"O_Dashboard!AN74-'O_Dashboard-Vals'!AN74","v":0},{"$f":"O_Dashboard!AO74-'O_Dashboard-Vals'!AO74","v":0},{"$f":"O_Dashboard!AP74-'O_Dashboard-Vals'!AP74","v":0},{"$f":"O_Dashboard!AQ74-'O_Dashboard-Vals'!AQ74","v":0},{"$f":"O_Dashboard!AR74-'O_Dashboard-Vals'!AR74","v":0},{"$f":"O_Dashboard!AS74-'O_Dashboard-Vals'!AS74","v":0},{"$f":"O_Dashboard!AT74-'O_Dashboard-Vals'!AT74","v":0},{"$f":"O_Dashboard!AU74-'O_Dashboard-Vals'!AU74","v":0},{"$f":"O_Dashboard!AV74-'O_Dashboard-Vals'!AV74","v":0},{"$f":"O_Dashboard!AW74-'O_Dashboard-Vals'!AW74","v":0},{"$f":"O_Dashboard!AX74-'O_Dashboard-Vals'!AX74","v":0},{"$f":"O_Dashboard!AY74-'O_Dashboard-Vals'!AY74","v":0},{"$f":"O_Dashboard!AZ74-'O_Dashboard-Vals'!AZ74","v":0},{"$f":"O_Dashboard!BA74-'O_Dashboard-Vals'!BA74","v":0},{"$f":"O_Dashboard!BB74-'O_Dashboard-Vals'!BB74","v":0},{"$f":"O_Dashboard!BC74-'O_Dashboard-Vals'!BC74","v":0},{"$f":"O_Dashboard!BD74-'O_Dashboard-Vals'!BD74","v":0},{"$f":"O_Dashboard!BE74-'O_Dashboard-Vals'!BE74","v":0},{"$f":"O_Dashboard!BF74-'O_Dashboard-Vals'!BF74","v":0},{"$f":"O_Dashboard!BG74-'O_Dashboard-Vals'!BG74","v":0},{"$f":"O_Dashboard!BH74-'O_Dashboard-Vals'!BH74","v":0},{"$f":"O_Dashboard!BI74-'O_Dashboard-Vals'!BI74","v":0},{"$f":"O_Dashboard!BJ74-'O_Dashboard-Vals'!BJ74","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E90","v":"Pensions - Opt outs - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G90","v":"£m"},{"$f":"C_Output_Staging!H90","v":"Nominal"},null,{"$f":"C_Output_Staging!J90","v":0},{"$f":"C_Output_Staging!K90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y75-'O_Dashboard-Vals'!Y75","v":0},null,{"$f":"O_Dashboard!AA75-'O_Dashboard-Vals'!AA75","v":0},{"$f":"O_Dashboard!AB75-'O_Dashboard-Vals'!AB75","v":0},{"$f":"O_Dashboard!AC75-'O_Dashboard-Vals'!AC75","v":0},{"$f":"O_Dashboard!AD75-'O_Dashboard-Vals'!AD75","v":0},{"$f":"O_Dashboard!AE75-'O_Dashboard-Vals'!AE75","v":0},{"$f":"O_Dashboard!AF75-'O_Dashboard-Vals'!AF75","v":0},{"$f":"O_Dashboard!AG75-'O_Dashboard-Vals'!AG75","v":0},{"$f":"O_Dashboard!AH75-'O_Dashboard-Vals'!AH75","v":0},{"$f":"O_Dashboard!AI75-'O_Dashboard-Vals'!AI75","v":0},{"$f":"O_Dashboard!AJ75-'O_Dashboard-Vals'!AJ75","v":0},{"$f":"O_Dashboard!AK75-'O_Dashboard-Vals'!AK75","v":0},{"$f":"O_Dashboard!AL75-'O_Dashboard-Vals'!AL75","v":0},{"$f":"O_Dashboard!AM75-'O_Dashboard-Vals'!AM75","v":0},{"$f":"O_Dashboard!AN75-'O_Dashboard-Vals'!AN75","v":0},{"$f":"O_Dashboard!AO75-'O_Dashboard-Vals'!AO75","v":0},{"$f":"O_Dashboard!AP75-'O_Dashboard-Vals'!AP75","v":0},{"$f":"O_Dashboard!AQ75-'O_Dashboard-Vals'!AQ75","v":0},{"$f":"O_Dashboard!AR75-'O_Dashboard-Vals'!AR75","v":0},{"$f":"O_Dashboard!AS75-'O_Dashboard-Vals'!AS75","v":0},{"$f":"O_Dashboard!AT75-'O_Dashboard-Vals'!AT75","v":0},{"$f":"O_Dashboard!AU75-'O_Dashboard-Vals'!AU75","v":0},{"$f":"O_Dashboard!AV75-'O_Dashboard-Vals'!AV75","v":0},{"$f":"O_Dashboard!AW75-'O_Dashboard-Vals'!AW75","v":0},{"$f":"O_Dashboard!AX75-'O_Dashboard-Vals'!AX75","v":0},{"$f":"O_Dashboard!AY75-'O_Dashboard-Vals'!AY75","v":0},{"$f":"O_Dashboard!AZ75-'O_Dashboard-Vals'!AZ75","v":0},{"$f":"O_Dashboard!BA75-'O_Dashboard-Vals'!BA75","v":0},{"$f":"O_Dashboard!BB75-'O_Dashboard-Vals'!BB75","v":0},{"$f":"O_Dashboard!BC75-'O_Dashboard-Vals'!BC75","v":0},{"$f":"O_Dashboard!BD75-'O_Dashboard-Vals'!BD75","v":0},{"$f":"O_Dashboard!BE75-'O_Dashboard-Vals'!BE75","v":0},{"$f":"O_Dashboard!BF75-'O_Dashboard-Vals'!BF75","v":0},{"$f":"O_Dashboard!BG75-'O_Dashboard-Vals'!BG75","v":0},{"$f":"O_Dashboard!BH75-'O_Dashboard-Vals'!BH75","v":0},{"$f":"O_Dashboard!BI75-'O_Dashboard-Vals'!BI75","v":0},{"$f":"O_Dashboard!BJ75-'O_Dashboard-Vals'!BJ75","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E91","v":"Pensions - Other pension costs - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G91","v":"£m"},{"$f":"C_Output_Staging!H91","v":"Nominal"},null,{"$f":"C_Output_Staging!J91","v":0},{"$f":"C_Output_Staging!K91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y76-'O_Dashboard-Vals'!Y76","v":0},null,{"$f":"O_Dashboard!AA76-'O_Dashboard-Vals'!AA76","v":0},{"$f":"O_Dashboard!AB76-'O_Dashboard-Vals'!AB76","v":0},{"$f":"O_Dashboard!AC76-'O_Dashboard-Vals'!AC76","v":0},{"$f":"O_Dashboard!AD76-'O_Dashboard-Vals'!AD76","v":0},{"$f":"O_Dashboard!AE76-'O_Dashboard-Vals'!AE76","v":0},{"$f":"O_Dashboard!AF76-'O_Dashboard-Vals'!AF76","v":0},{"$f":"O_Dashboard!AG76-'O_Dashboard-Vals'!AG76","v":0},{"$f":"O_Dashboard!AH76-'O_Dashboard-Vals'!AH76","v":0},{"$f":"O_Dashboard!AI76-'O_Dashboard-Vals'!AI76","v":0},{"$f":"O_Dashboard!AJ76-'O_Dashboard-Vals'!AJ76","v":0},{"$f":"O_Dashboard!AK76-'O_Dashboard-Vals'!AK76","v":0},{"$f":"O_Dashboard!AL76-'O_Dashboard-Vals'!AL76","v":0},{"$f":"O_Dashboard!AM76-'O_Dashboard-Vals'!AM76","v":0},{"$f":"O_Dashboard!AN76-'O_Dashboard-Vals'!AN76","v":0},{"$f":"O_Dashboard!AO76-'O_Dashboard-Vals'!AO76","v":0},{"$f":"O_Dashboard!AP76-'O_Dashboard-Vals'!AP76","v":0},{"$f":"O_Dashboard!AQ76-'O_Dashboard-Vals'!AQ76","v":0},{"$f":"O_Dashboard!AR76-'O_Dashboard-Vals'!AR76","v":0},{"$f":"O_Dashboard!AS76-'O_Dashboard-Vals'!AS76","v":0},{"$f":"O_Dashboard!AT76-'O_Dashboard-Vals'!AT76","v":0},{"$f":"O_Dashboard!AU76-'O_Dashboard-Vals'!AU76","v":0},{"$f":"O_Dashboard!AV76-'O_Dashboard-Vals'!AV76","v":0},{"$f":"O_Dashboard!AW76-'O_Dashboard-Vals'!AW76","v":0},{"$f":"O_Dashboard!AX76-'O_Dashboard-Vals'!AX76","v":0},{"$f":"O_Dashboard!AY76-'O_Dashboard-Vals'!AY76","v":0},{"$f":"O_Dashboard!AZ76-'O_Dashboard-Vals'!AZ76","v":0},{"$f":"O_Dashboard!BA76-'O_Dashboard-Vals'!BA76","v":0},{"$f":"O_Dashboard!BB76-'O_Dashboard-Vals'!BB76","v":0},{"$f":"O_Dashboard!BC76-'O_Dashboard-Vals'!BC76","v":0},{"$f":"O_Dashboard!BD76-'O_Dashboard-Vals'!BD76","v":0},{"$f":"O_Dashboard!BE76-'O_Dashboard-Vals'!BE76","v":0},{"$f":"O_Dashboard!BF76-'O_Dashboard-Vals'!BF76","v":0},{"$f":"O_Dashboard!BG76-'O_Dashboard-Vals'!BG76","v":0},{"$f":"O_Dashboard!BH76-'O_Dashboard-Vals'!BH76","v":0},{"$f":"O_Dashboard!BI76-'O_Dashboard-Vals'!BI76","v":0},{"$f":"O_Dashboard!BJ76-'O_Dashboard-Vals'!BJ76","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E92","v":"Opex - Redundancy - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G92","v":"£m"},{"$f":"C_Output_Staging!H92","v":"Nominal"},null,{"$f":"C_Output_Staging!J92","v":0},{"$f":"C_Output_Staging!K92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y77-'O_Dashboard-Vals'!Y77","v":0},null,{"$f":"O_Dashboard!AA77-'O_Dashboard-Vals'!AA77","v":0},{"$f":"O_Dashboard!AB77-'O_Dashboard-Vals'!AB77","v":0},{"$f":"O_Dashboard!AC77-'O_Dashboard-Vals'!AC77","v":0},{"$f":"O_Dashboard!AD77-'O_Dashboard-Vals'!AD77","v":0},{"$f":"O_Dashboard!AE77-'O_Dashboard-Vals'!AE77","v":0},{"$f":"O_Dashboard!AF77-'O_Dashboard-Vals'!AF77","v":0},{"$f":"O_Dashboard!AG77-'O_Dashboard-Vals'!AG77","v":0},{"$f":"O_Dashboard!AH77-'O_Dashboard-Vals'!AH77","v":0},{"$f":"O_Dashboard!AI77-'O_Dashboard-Vals'!AI77","v":0},{"$f":"O_Dashboard!AJ77-'O_Dashboard-Vals'!AJ77","v":0},{"$f":"O_Dashboard!AK77-'O_Dashboard-Vals'!AK77","v":0},{"$f":"O_Dashboard!AL77-'O_Dashboard-Vals'!AL77","v":0},{"$f":"O_Dashboard!AM77-'O_Dashboard-Vals'!AM77","v":0},{"$f":"O_Dashboard!AN77-'O_Dashboard-Vals'!AN77","v":0},{"$f":"O_Dashboard!AO77-'O_Dashboard-Vals'!AO77","v":0},{"$f":"O_Dashboard!AP77-'O_Dashboard-Vals'!AP77","v":0},{"$f":"O_Dashboard!AQ77-'O_Dashboard-Vals'!AQ77","v":0},{"$f":"O_Dashboard!AR77-'O_Dashboard-Vals'!AR77","v":0},{"$f":"O_Dashboard!AS77-'O_Dashboard-Vals'!AS77","v":0},{"$f":"O_Dashboard!AT77-'O_Dashboard-Vals'!AT77","v":0},{"$f":"O_Dashboard!AU77-'O_Dashboard-Vals'!AU77","v":0},{"$f":"O_Dashboard!AV77-'O_Dashboard-Vals'!AV77","v":0},{"$f":"O_Dashboard!AW77-'O_Dashboard-Vals'!AW77","v":0},{"$f":"O_Dashboard!AX77-'O_Dashboard-Vals'!AX77","v":0},{"$f":"O_Dashboard!AY77-'O_Dashboard-Vals'!AY77","v":0},{"$f":"O_Dashboard!AZ77-'O_Dashboard-Vals'!AZ77","v":0},{"$f":"O_Dashboard!BA77-'O_Dashboard-Vals'!BA77","v":0},{"$f":"O_Dashboard!BB77-'O_Dashboard-Vals'!BB77","v":0},{"$f":"O_Dashboard!BC77-'O_Dashboard-Vals'!BC77","v":0},{"$f":"O_Dashboard!BD77-'O_Dashboard-Vals'!BD77","v":0},{"$f":"O_Dashboard!BE77-'O_Dashboard-Vals'!BE77","v":0},{"$f":"O_Dashboard!BF77-'O_Dashboard-Vals'!BF77","v":0},{"$f":"O_Dashboard!BG77-'O_Dashboard-Vals'!BG77","v":0},{"$f":"O_Dashboard!BH77-'O_Dashboard-Vals'!BH77","v":0},{"$f":"O_Dashboard!BI77-'O_Dashboard-Vals'!BI77","v":0},{"$f":"O_Dashboard!BJ77-'O_Dashboard-Vals'!BJ77","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E93","v":"Opex - Non-staff costs - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G93","v":"£m"},{"$f":"C_Output_Staging!H93","v":"Nominal"},null,{"$f":"C_Output_Staging!J93","v":0},{"$f":"C_Output_Staging!K93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y78-'O_Dashboard-Vals'!Y78","v":0},null,{"$f":"O_Dashboard!AA78-'O_Dashboard-Vals'!AA78","v":0},{"$f":"O_Dashboard!AB78-'O_Dashboard-Vals'!AB78","v":0},{"$f":"O_Dashboard!AC78-'O_Dashboard-Vals'!AC78","v":0},{"$f":"O_Dashboard!AD78-'O_Dashboard-Vals'!AD78","v":0},{"$f":"O_Dashboard!AE78-'O_Dashboard-Vals'!AE78","v":0},{"$f":"O_Dashboard!AF78-'O_Dashboard-Vals'!AF78","v":0},{"$f":"O_Dashboard!AG78-'O_Dashboard-Vals'!AG78","v":0},{"$f":"O_Dashboard!AH78-'O_Dashboard-Vals'!AH78","v":0},{"$f":"O_Dashboard!AI78-'O_Dashboard-Vals'!AI78","v":0},{"$f":"O_Dashboard!AJ78-'O_Dashboard-Vals'!AJ78","v":0},{"$f":"O_Dashboard!AK78-'O_Dashboard-Vals'!AK78","v":0},{"$f":"O_Dashboard!AL78-'O_Dashboard-Vals'!AL78","v":0},{"$f":"O_Dashboard!AM78-'O_Dashboard-Vals'!AM78","v":0},{"$f":"O_Dashboard!AN78-'O_Dashboard-Vals'!AN78","v":0},{"$f":"O_Dashboard!AO78-'O_Dashboard-Vals'!AO78","v":0},{"$f":"O_Dashboard!AP78-'O_Dashboard-Vals'!AP78","v":0},{"$f":"O_Dashboard!AQ78-'O_Dashboard-Vals'!AQ78","v":0},{"$f":"O_Dashboard!AR78-'O_Dashboard-Vals'!AR78","v":0},{"$f":"O_Dashboard!AS78-'O_Dashboard-Vals'!AS78","v":0},{"$f":"O_Dashboard!AT78-'O_Dashboard-Vals'!AT78","v":0},{"$f":"O_Dashboard!AU78-'O_Dashboard-Vals'!AU78","v":0},{"$f":"O_Dashboard!AV78-'O_Dashboard-Vals'!AV78","v":0},{"$f":"O_Dashboard!AW78-'O_Dashboard-Vals'!AW78","v":0},{"$f":"O_Dashboard!AX78-'O_Dashboard-Vals'!AX78","v":0},{"$f":"O_Dashboard!AY78-'O_Dashboard-Vals'!AY78","v":0},{"$f":"O_Dashboard!AZ78-'O_Dashboard-Vals'!AZ78","v":0},{"$f":"O_Dashboard!BA78-'O_Dashboard-Vals'!BA78","v":0},{"$f":"O_Dashboard!BB78-'O_Dashboard-Vals'!BB78","v":0},{"$f":"O_Dashboard!BC78-'O_Dashboard-Vals'!BC78","v":0},{"$f":"O_Dashboard!BD78-'O_Dashboard-Vals'!BD78","v":0},{"$f":"O_Dashboard!BE78-'O_Dashboard-Vals'!BE78","v":0},{"$f":"O_Dashboard!BF78-'O_Dashboard-Vals'!BF78","v":0},{"$f":"O_Dashboard!BG78-'O_Dashboard-Vals'!BG78","v":0},{"$f":"O_Dashboard!BH78-'O_Dashboard-Vals'!BH78","v":0},{"$f":"O_Dashboard!BI78-'O_Dashboard-Vals'!BI78","v":0},{"$f":"O_Dashboard!BJ78-'O_Dashboard-Vals'!BJ78","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E94","v":"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G94","v":"£m"},{"$f":"C_Output_Staging!H94","v":"Nominal"},null,{"$f":"C_Output_Staging!J94","v":0},{"$f":"C_Output_Staging!K94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y79-'O_Dashboard-Vals'!Y79","v":0},null,{"$f":"O_Dashboard!AA79-'O_Dashboard-Vals'!AA79","v":0},{"$f":"O_Dashboard!AB79-'O_Dashboard-Vals'!AB79","v":0},{"$f":"O_Dashboard!AC79-'O_Dashboard-Vals'!AC79","v":0},{"$f":"O_Dashboard!AD79-'O_Dashboard-Vals'!AD79","v":0},{"$f":"O_Dashboard!AE79-'O_Dashboard-Vals'!AE79","v":0},{"$f":"O_Dashboard!AF79-'O_Dashboard-Vals'!AF79","v":0},{"$f":"O_Dashboard!AG79-'O_Dashboard-Vals'!AG79","v":0},{"$f":"O_Dashboard!AH79-'O_Dashboard-Vals'!AH79","v":0},{"$f":"O_Dashboard!AI79-'O_Dashboard-Vals'!AI79","v":0},{"$f":"O_Dashboard!AJ79-'O_Dashboard-Vals'!AJ79","v":0},{"$f":"O_Dashboard!AK79-'O_Dashboard-Vals'!AK79","v":0},{"$f":"O_Dashboard!AL79-'O_Dashboard-Vals'!AL79","v":0},{"$f":"O_Dashboard!AM79-'O_Dashboard-Vals'!AM79","v":0},{"$f":"O_Dashboard!AN79-'O_Dashboard-Vals'!AN79","v":0},{"$f":"O_Dashboard!AO79-'O_Dashboard-Vals'!AO79","v":0},{"$f":"O_Dashboard!AP79-'O_Dashboard-Vals'!AP79","v":0},{"$f":"O_Dashboard!AQ79-'O_Dashboard-Vals'!AQ79","v":0},{"$f":"O_Dashboard!AR79-'O_Dashboard-Vals'!AR79","v":0},{"$f":"O_Dashboard!AS79-'O_Dashboard-Vals'!AS79","v":0},{"$f":"O_Dashboard!AT79-'O_Dashboard-Vals'!AT79","v":0},{"$f":"O_Dashboard!AU79-'O_Dashboard-Vals'!AU79","v":0},{"$f":"O_Dashboard!AV79-'O_Dashboard-Vals'!AV79","v":0},{"$f":"O_Dashboard!AW79-'O_Dashboard-Vals'!AW79","v":0},{"$f":"O_Dashboard!AX79-'O_Dashboard-Vals'!AX79","v":0},{"$f":"O_Dashboard!AY79-'O_Dashboard-Vals'!AY79","v":0},{"$f":"O_Dashboard!AZ79-'O_Dashboard-Vals'!AZ79","v":0},{"$f":"O_Dashboard!BA79-'O_Dashboard-Vals'!BA79","v":0},{"$f":"O_Dashboard!BB79-'O_Dashboard-Vals'!BB79","v":0},{"$f":"O_Dashboard!BC79-'O_Dashboard-Vals'!BC79","v":0},{"$f":"O_Dashboard!BD79-'O_Dashboard-Vals'!BD79","v":0},{"$f":"O_Dashboard!BE79-'O_Dashboard-Vals'!BE79","v":0},{"$f":"O_Dashboard!BF79-'O_Dashboard-Vals'!BF79","v":0},{"$f":"O_Dashboard!BG79-'O_Dashboard-Vals'!BG79","v":0},{"$f":"O_Dashboard!BH79-'O_Dashboard-Vals'!BH79","v":0},{"$f":"O_Dashboard!BI79-'O_Dashboard-Vals'!BI79","v":0},{"$f":"O_Dashboard!BJ79-'O_Dashboard-Vals'!BJ79","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E95","v":"Opex - Spare 2 - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G95","v":"£m"},{"$f":"C_Output_Staging!H95","v":"Nominal"},null,{"$f":"C_Output_Staging!J95","v":0},{"$f":"C_Output_Staging!K95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y80-'O_Dashboard-Vals'!Y80","v":0},null,{"$f":"O_Dashboard!AA80-'O_Dashboard-Vals'!AA80","v":0},{"$f":"O_Dashboard!AB80-'O_Dashboard-Vals'!AB80","v":0},{"$f":"O_Dashboard!AC80-'O_Dashboard-Vals'!AC80","v":0},{"$f":"O_Dashboard!AD80-'O_Dashboard-Vals'!AD80","v":0},{"$f":"O_Dashboard!AE80-'O_Dashboard-Vals'!AE80","v":0},{"$f":"O_Dashboard!AF80-'O_Dashboard-Vals'!AF80","v":0},{"$f":"O_Dashboard!AG80-'O_Dashboard-Vals'!AG80","v":0},{"$f":"O_Dashboard!AH80-'O_Dashboard-Vals'!AH80","v":0},{"$f":"O_Dashboard!AI80-'O_Dashboard-Vals'!AI80","v":0},{"$f":"O_Dashboard!AJ80-'O_Dashboard-Vals'!AJ80","v":0},{"$f":"O_Dashboard!AK80-'O_Dashboard-Vals'!AK80","v":0},{"$f":"O_Dashboard!AL80-'O_Dashboard-Vals'!AL80","v":0},{"$f":"O_Dashboard!AM80-'O_Dashboard-Vals'!AM80","v":0},{"$f":"O_Dashboard!AN80-'O_Dashboard-Vals'!AN80","v":0},{"$f":"O_Dashboard!AO80-'O_Dashboard-Vals'!AO80","v":0},{"$f":"O_Dashboard!AP80-'O_Dashboard-Vals'!AP80","v":0},{"$f":"O_Dashboard!AQ80-'O_Dashboard-Vals'!AQ80","v":0},{"$f":"O_Dashboard!AR80-'O_Dashboard-Vals'!AR80","v":0},{"$f":"O_Dashboard!AS80-'O_Dashboard-Vals'!AS80","v":0},{"$f":"O_Dashboard!AT80-'O_Dashboard-Vals'!AT80","v":0},{"$f":"O_Dashboard!AU80-'O_Dashboard-Vals'!AU80","v":0},{"$f":"O_Dashboard!AV80-'O_Dashboard-Vals'!AV80","v":0},{"$f":"O_Dashboard!AW80-'O_Dashboard-Vals'!AW80","v":0},{"$f":"O_Dashboard!AX80-'O_Dashboard-Vals'!AX80","v":0},{"$f":"O_Dashboard!AY80-'O_Dashboard-Vals'!AY80","v":0},{"$f":"O_Dashboard!AZ80-'O_Dashboard-Vals'!AZ80","v":0},{"$f":"O_Dashboard!BA80-'O_Dashboard-Vals'!BA80","v":0},{"$f":"O_Dashboard!BB80-'O_Dashboard-Vals'!BB80","v":0},{"$f":"O_Dashboard!BC80-'O_Dashboard-Vals'!BC80","v":0},{"$f":"O_Dashboard!BD80-'O_Dashboard-Vals'!BD80","v":0},{"$f":"O_Dashboard!BE80-'O_Dashboard-Vals'!BE80","v":0},{"$f":"O_Dashboard!BF80-'O_Dashboard-Vals'!BF80","v":0},{"$f":"O_Dashboard!BG80-'O_Dashboard-Vals'!BG80","v":0},{"$f":"O_Dashboard!BH80-'O_Dashboard-Vals'!BH80","v":0},{"$f":"O_Dashboard!BI80-'O_Dashboard-Vals'!BI80","v":0},{"$f":"O_Dashboard!BJ80-'O_Dashboard-Vals'!BJ80","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E96","v":"Opex - Spare 3 - Price determination - UKATS POS"},null,{"$f":"C_Output_Staging!G96","v":"£m"},{"$f":"C_Output_Staging!H96","v":"Nominal"},null,{"$f":"C_Output_Staging!J96","v":0},{"$f":"C_Output_Staging!K96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y81-'O_Dashboard-Vals'!Y81","v":0},null,{"$f":"O_Dashboard!AA81-'O_Dashboard-Vals'!AA81","v":0},{"$f":"O_Dashboard!AB81-'O_Dashboard-Vals'!AB81","v":0},{"$f":"O_Dashboard!AC81-'O_Dashboard-Vals'!AC81","v":0},{"$f":"O_Dashboard!AD81-'O_Dashboard-Vals'!AD81","v":0},{"$f":"O_Dashboard!AE81-'O_Dashboard-Vals'!AE81","v":0},{"$f":"O_Dashboard!AF81-'O_Dashboard-Vals'!AF81","v":0},{"$f":"O_Dashboard!AG81-'O_Dashboard-Vals'!AG81","v":0},{"$f":"O_Dashboard!AH81-'O_Dashboard-Vals'!AH81","v":0},{"$f":"O_Dashboard!AI81-'O_Dashboard-Vals'!AI81","v":0},{"$f":"O_Dashboard!AJ81-'O_Dashboard-Vals'!AJ81","v":0},{"$f":"O_Dashboard!AK81-'O_Dashboard-Vals'!AK81","v":0},{"$f":"O_Dashboard!AL81-'O_Dashboard-Vals'!AL81","v":0},{"$f":"O_Dashboard!AM81-'O_Dashboard-Vals'!AM81","v":0},{"$f":"O_Dashboard!AN81-'O_Dashboard-Vals'!AN81","v":0},{"$f":"O_Dashboard!AO81-'O_Dashboard-Vals'!AO81","v":0},{"$f":"O_Dashboard!AP81-'O_Dashboard-Vals'!AP81","v":0},{"$f":"O_Dashboard!AQ81-'O_Dashboard-Vals'!AQ81","v":0},{"$f":"O_Dashboard!AR81-'O_Dashboard-Vals'!AR81","v":0},{"$f":"O_Dashboard!AS81-'O_Dashboard-Vals'!AS81","v":0},{"$f":"O_Dashboard!AT81-'O_Dashboard-Vals'!AT81","v":0},{"$f":"O_Dashboard!AU81-'O_Dashboard-Vals'!AU81","v":0},{"$f":"O_Dashboard!AV81-'O_Dashboard-Vals'!AV81","v":0},{"$f":"O_Dashboard!AW81-'O_Dashboard-Vals'!AW81","v":0},{"$f":"O_Dashboard!AX81-'O_Dashboard-Vals'!AX81","v":0},{"$f":"O_Dashboard!AY81-'O_Dashboard-Vals'!AY81","v":0},{"$f":"O_Dashboard!AZ81-'O_Dashboard-Vals'!AZ81","v":0},{"$f":"O_Dashboard!BA81-'O_Dashboard-Vals'!BA81","v":0},{"$f":"O_Dashboard!BB81-'O_Dashboard-Vals'!BB81","v":0},{"$f":"O_Dashboard!BC81-'O_Dashboard-Vals'!BC81","v":0},{"$f":"O_Dashboard!BD81-'O_Dashboard-Vals'!BD81","v":0},{"$f":"O_Dashboard!BE81-'O_Dashboard-Vals'!BE81","v":0},{"$f":"O_Dashboard!BF81-'O_Dashboard-Vals'!BF81","v":0},{"$f":"O_Dashboard!BG81-'O_Dashboard-Vals'!BG81","v":0},{"$f":"O_Dashboard!BH81-'O_Dashboard-Vals'!BH81","v":0},{"$f":"O_Dashboard!BI81-'O_Dashboard-Vals'!BI81","v":0},{"$f":"O_Dashboard!BJ81-'O_Dashboard-Vals'!BJ81","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E97","v":"Regulatory Depreciation"},null,{"$f":"C_Output_Staging!G97","v":"£m"},{"$f":"C_Output_Staging!H97","v":"Nominal"},null,{"$f":"C_Output_Staging!J97","v":0},{"$f":"C_Output_Staging!K97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y82-'O_Dashboard-Vals'!Y82","v":0},null,{"$f":"O_Dashboard!AA82-'O_Dashboard-Vals'!AA82","v":0},{"$f":"O_Dashboard!AB82-'O_Dashboard-Vals'!AB82","v":0},{"$f":"O_Dashboard!AC82-'O_Dashboard-Vals'!AC82","v":0},{"$f":"O_Dashboard!AD82-'O_Dashboard-Vals'!AD82","v":0},{"$f":"O_Dashboard!AE82-'O_Dashboard-Vals'!AE82","v":0},{"$f":"O_Dashboard!AF82-'O_Dashboard-Vals'!AF82","v":0},{"$f":"O_Dashboard!AG82-'O_Dashboard-Vals'!AG82","v":0},{"$f":"O_Dashboard!AH82-'O_Dashboard-Vals'!AH82","v":0},{"$f":"O_Dashboard!AI82-'O_Dashboard-Vals'!AI82","v":0},{"$f":"O_Dashboard!AJ82-'O_Dashboard-Vals'!AJ82","v":0},{"$f":"O_Dashboard!AK82-'O_Dashboard-Vals'!AK82","v":0},{"$f":"O_Dashboard!AL82-'O_Dashboard-Vals'!AL82","v":0},{"$f":"O_Dashboard!AM82-'O_Dashboard-Vals'!AM82","v":0},{"$f":"O_Dashboard!AN82-'O_Dashboard-Vals'!AN82","v":0},{"$f":"O_Dashboard!AO82-'O_Dashboard-Vals'!AO82","v":0},{"$f":"O_Dashboard!AP82-'O_Dashboard-Vals'!AP82","v":0},{"$f":"O_Dashboard!AQ82-'O_Dashboard-Vals'!AQ82","v":0},{"$f":"O_Dashboard!AR82-'O_Dashboard-Vals'!AR82","v":0},{"$f":"O_Dashboard!AS82-'O_Dashboard-Vals'!AS82","v":0},{"$f":"O_Dashboard!AT82-'O_Dashboard-Vals'!AT82","v":0},{"$f":"O_Dashboard!AU82-'O_Dashboard-Vals'!AU82","v":0},{"$f":"O_Dashboard!AV82-'O_Dashboard-Vals'!AV82","v":0},{"$f":"O_Dashboard!AW82-'O_Dashboard-Vals'!AW82","v":0},{"$f":"O_Dashboard!AX82-'O_Dashboard-Vals'!AX82","v":0},{"$f":"O_Dashboard!AY82-'O_Dashboard-Vals'!AY82","v":0},{"$f":"O_Dashboard!AZ82-'O_Dashboard-Vals'!AZ82","v":0},{"$f":"O_Dashboard!BA82-'O_Dashboard-Vals'!BA82","v":0},{"$f":"O_Dashboard!BB82-'O_Dashboard-Vals'!BB82","v":0},{"$f":"O_Dashboard!BC82-'O_Dashboard-Vals'!BC82","v":0},{"$f":"O_Dashboard!BD82-'O_Dashboard-Vals'!BD82","v":0},{"$f":"O_Dashboard!BE82-'O_Dashboard-Vals'!BE82","v":0},{"$f":"O_Dashboard!BF82-'O_Dashboard-Vals'!BF82","v":0},{"$f":"O_Dashboard!BG82-'O_Dashboard-Vals'!BG82","v":0},{"$f":"O_Dashboard!BH82-'O_Dashboard-Vals'!BH82","v":0},{"$f":"O_Dashboard!BI82-'O_Dashboard-Vals'!BI82","v":0},{"$f":"O_Dashboard!BJ82-'O_Dashboard-Vals'!BJ82","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E98","v":"Regulatory Return - UKATS"},null,{"$f":"C_Output_Staging!G98","v":"£m"},{"$f":"C_Output_Staging!H98","v":"Nominal"},null,{"$f":"C_Output_Staging!J98","v":0},{"$f":"C_Output_Staging!K98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y83-'O_Dashboard-Vals'!Y83","v":0},null,{"$f":"O_Dashboard!AA83-'O_Dashboard-Vals'!AA83","v":0},{"$f":"O_Dashboard!AB83-'O_Dashboard-Vals'!AB83","v":0},{"$f":"O_Dashboard!AC83-'O_Dashboard-Vals'!AC83","v":0},{"$f":"O_Dashboard!AD83-'O_Dashboard-Vals'!AD83","v":0},{"$f":"O_Dashboard!AE83-'O_Dashboard-Vals'!AE83","v":0},{"$f":"O_Dashboard!AF83-'O_Dashboard-Vals'!AF83","v":0},{"$f":"O_Dashboard!AG83-'O_Dashboard-Vals'!AG83","v":0},{"$f":"O_Dashboard!AH83-'O_Dashboard-Vals'!AH83","v":0},{"$f":"O_Dashboard!AI83-'O_Dashboard-Vals'!AI83","v":0},{"$f":"O_Dashboard!AJ83-'O_Dashboard-Vals'!AJ83","v":0},{"$f":"O_Dashboard!AK83-'O_Dashboard-Vals'!AK83","v":0},{"$f":"O_Dashboard!AL83-'O_Dashboard-Vals'!AL83","v":0},{"$f":"O_Dashboard!AM83-'O_Dashboard-Vals'!AM83","v":0},{"$f":"O_Dashboard!AN83-'O_Dashboard-Vals'!AN83","v":0},{"$f":"O_Dashboard!AO83-'O_Dashboard-Vals'!AO83","v":0},{"$f":"O_Dashboard!AP83-'O_Dashboard-Vals'!AP83","v":0},{"$f":"O_Dashboard!AQ83-'O_Dashboard-Vals'!AQ83","v":0},{"$f":"O_Dashboard!AR83-'O_Dashboard-Vals'!AR83","v":0},{"$f":"O_Dashboard!AS83-'O_Dashboard-Vals'!AS83","v":0},{"$f":"O_Dashboard!AT83-'O_Dashboard-Vals'!AT83","v":0},{"$f":"O_Dashboard!AU83-'O_Dashboard-Vals'!AU83","v":0},{"$f":"O_Dashboard!AV83-'O_Dashboard-Vals'!AV83","v":0},{"$f":"O_Dashboard!AW83-'O_Dashboard-Vals'!AW83","v":0},{"$f":"O_Dashboard!AX83-'O_Dashboard-Vals'!AX83","v":0},{"$f":"O_Dashboard!AY83-'O_Dashboard-Vals'!AY83","v":0},{"$f":"O_Dashboard!AZ83-'O_Dashboard-Vals'!AZ83","v":0},{"$f":"O_Dashboard!BA83-'O_Dashboard-Vals'!BA83","v":0},{"$f":"O_Dashboard!BB83-'O_Dashboard-Vals'!BB83","v":0},{"$f":"O_Dashboard!BC83-'O_Dashboard-Vals'!BC83","v":0},{"$f":"O_Dashboard!BD83-'O_Dashboard-Vals'!BD83","v":0},{"$f":"O_Dashboard!BE83-'O_Dashboard-Vals'!BE83","v":0},{"$f":"O_Dashboard!BF83-'O_Dashboard-Vals'!BF83","v":0},{"$f":"O_Dashboard!BG83-'O_Dashboard-Vals'!BG83","v":0},{"$f":"O_Dashboard!BH83-'O_Dashboard-Vals'!BH83","v":0},{"$f":"O_Dashboard!BI83-'O_Dashboard-Vals'!BI83","v":0},{"$f":"O_Dashboard!BJ83-'O_Dashboard-Vals'!BJ83","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E99","v":"Adjustments"},null,{"$f":"C_Output_Staging!G99","v":"£m"},{"$f":"C_Output_Staging!H99","v":"Nominal"},null,{"$f":"C_Output_Staging!J99","v":0},{"$f":"C_Output_Staging!K99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y84-'O_Dashboard-Vals'!Y84","v":0},null,{"$f":"O_Dashboard!AA84-'O_Dashboard-Vals'!AA84","v":0},{"$f":"O_Dashboard!AB84-'O_Dashboard-Vals'!AB84","v":0},{"$f":"O_Dashboard!AC84-'O_Dashboard-Vals'!AC84","v":0},{"$f":"O_Dashboard!AD84-'O_Dashboard-Vals'!AD84","v":0},{"$f":"O_Dashboard!AE84-'O_Dashboard-Vals'!AE84","v":0},{"$f":"O_Dashboard!AF84-'O_Dashboard-Vals'!AF84","v":0},{"$f":"O_Dashboard!AG84-'O_Dashboard-Vals'!AG84","v":0},{"$f":"O_Dashboard!AH84-'O_Dashboard-Vals'!AH84","v":0},{"$f":"O_Dashboard!AI84-'O_Dashboard-Vals'!AI84","v":0},{"$f":"O_Dashboard!AJ84-'O_Dashboard-Vals'!AJ84","v":0},{"$f":"O_Dashboard!AK84-'O_Dashboard-Vals'!AK84","v":0},{"$f":"O_Dashboard!AL84-'O_Dashboard-Vals'!AL84","v":0},{"$f":"O_Dashboard!AM84-'O_Dashboard-Vals'!AM84","v":0},{"$f":"O_Dashboard!AN84-'O_Dashboard-Vals'!AN84","v":0},{"$f":"O_Dashboard!AO84-'O_Dashboard-Vals'!AO84","v":0},{"$f":"O_Dashboard!AP84-'O_Dashboard-Vals'!AP84","v":0},{"$f":"O_Dashboard!AQ84-'O_Dashboard-Vals'!AQ84","v":0},{"$f":"O_Dashboard!AR84-'O_Dashboard-Vals'!AR84","v":0},{"$f":"O_Dashboard!AS84-'O_Dashboard-Vals'!AS84","v":0},{"$f":"O_Dashboard!AT84-'O_Dashboard-Vals'!AT84","v":0},{"$f":"O_Dashboard!AU84-'O_Dashboard-Vals'!AU84","v":0},{"$f":"O_Dashboard!AV84-'O_Dashboard-Vals'!AV84","v":0},{"$f":"O_Dashboard!AW84-'O_Dashboard-Vals'!AW84","v":0},{"$f":"O_Dashboard!AX84-'O_Dashboard-Vals'!AX84","v":0},{"$f":"O_Dashboard!AY84-'O_Dashboard-Vals'!AY84","v":0},{"$f":"O_Dashboard!AZ84-'O_Dashboard-Vals'!AZ84","v":0},{"$f":"O_Dashboard!BA84-'O_Dashboard-Vals'!BA84","v":0},{"$f":"O_Dashboard!BB84-'O_Dashboard-Vals'!BB84","v":0},{"$f":"O_Dashboard!BC84-'O_Dashboard-Vals'!BC84","v":0},{"$f":"O_Dashboard!BD84-'O_Dashboard-Vals'!BD84","v":0},{"$f":"O_Dashboard!BE84-'O_Dashboard-Vals'!BE84","v":0},{"$f":"O_Dashboard!BF84-'O_Dashboard-Vals'!BF84","v":0},{"$f":"O_Dashboard!BG84-'O_Dashboard-Vals'!BG84","v":0},{"$f":"O_Dashboard!BH84-'O_Dashboard-Vals'!BH84","v":0},{"$f":"O_Dashboard!BI84-'O_Dashboard-Vals'!BI84","v":0},{"$f":"O_Dashboard!BJ84-'O_Dashboard-Vals'!BJ84","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E100","v":"Eurocontrol Revenue (Other) - Price Determination NEG"},null,{"$f":"C_Output_Staging!G100","v":"£m"},{"$f":"C_Output_Staging!H100","v":"Nominal"},null,{"$f":"C_Output_Staging!J100","v":0},{"$f":"C_Output_Staging!K100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y85-'O_Dashboard-Vals'!Y85","v":0},null,{"$f":"O_Dashboard!AA85-'O_Dashboard-Vals'!AA85","v":0},{"$f":"O_Dashboard!AB85-'O_Dashboard-Vals'!AB85","v":0},{"$f":"O_Dashboard!AC85-'O_Dashboard-Vals'!AC85","v":0},{"$f":"O_Dashboard!AD85-'O_Dashboard-Vals'!AD85","v":0},{"$f":"O_Dashboard!AE85-'O_Dashboard-Vals'!AE85","v":0},{"$f":"O_Dashboard!AF85-'O_Dashboard-Vals'!AF85","v":0},{"$f":"O_Dashboard!AG85-'O_Dashboard-Vals'!AG85","v":0},{"$f":"O_Dashboard!AH85-'O_Dashboard-Vals'!AH85","v":0},{"$f":"O_Dashboard!AI85-'O_Dashboard-Vals'!AI85","v":0},{"$f":"O_Dashboard!AJ85-'O_Dashboard-Vals'!AJ85","v":0},{"$f":"O_Dashboard!AK85-'O_Dashboard-Vals'!AK85","v":0},{"$f":"O_Dashboard!AL85-'O_Dashboard-Vals'!AL85","v":0},{"$f":"O_Dashboard!AM85-'O_Dashboard-Vals'!AM85","v":0},{"$f":"O_Dashboard!AN85-'O_Dashboard-Vals'!AN85","v":0},{"$f":"O_Dashboard!AO85-'O_Dashboard-Vals'!AO85","v":0},{"$f":"O_Dashboard!AP85-'O_Dashboard-Vals'!AP85","v":0},{"$f":"O_Dashboard!AQ85-'O_Dashboard-Vals'!AQ85","v":0},{"$f":"O_Dashboard!AR85-'O_Dashboard-Vals'!AR85","v":0},{"$f":"O_Dashboard!AS85-'O_Dashboard-Vals'!AS85","v":0},{"$f":"O_Dashboard!AT85-'O_Dashboard-Vals'!AT85","v":0},{"$f":"O_Dashboard!AU85-'O_Dashboard-Vals'!AU85","v":0},{"$f":"O_Dashboard!AV85-'O_Dashboard-Vals'!AV85","v":0},{"$f":"O_Dashboard!AW85-'O_Dashboard-Vals'!AW85","v":0},{"$f":"O_Dashboard!AX85-'O_Dashboard-Vals'!AX85","v":0},{"$f":"O_Dashboard!AY85-'O_Dashboard-Vals'!AY85","v":0},{"$f":"O_Dashboard!AZ85-'O_Dashboard-Vals'!AZ85","v":0},{"$f":"O_Dashboard!BA85-'O_Dashboard-Vals'!BA85","v":0},{"$f":"O_Dashboard!BB85-'O_Dashboard-Vals'!BB85","v":0},{"$f":"O_Dashboard!BC85-'O_Dashboard-Vals'!BC85","v":0},{"$f":"O_Dashboard!BD85-'O_Dashboard-Vals'!BD85","v":0},{"$f":"O_Dashboard!BE85-'O_Dashboard-Vals'!BE85","v":0},{"$f":"O_Dashboard!BF85-'O_Dashboard-Vals'!BF85","v":0},{"$f":"O_Dashboard!BG85-'O_Dashboard-Vals'!BG85","v":0},{"$f":"O_Dashboard!BH85-'O_Dashboard-Vals'!BH85","v":0},{"$f":"O_Dashboard!BI85-'O_Dashboard-Vals'!BI85","v":0},{"$f":"O_Dashboard!BJ85-'O_Dashboard-Vals'!BJ85","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E101","v":"London Approach Revenue - Price Determination NEG"},null,{"$f":"C_Output_Staging!G101","v":"£m"},{"$f":"C_Output_Staging!H101","v":"Nominal"},null,{"$f":"C_Output_Staging!J101","v":0},{"$f":"C_Output_Staging!K101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y86-'O_Dashboard-Vals'!Y86","v":0},null,{"$f":"O_Dashboard!AA86-'O_Dashboard-Vals'!AA86","v":0},{"$f":"O_Dashboard!AB86-'O_Dashboard-Vals'!AB86","v":0},{"$f":"O_Dashboard!AC86-'O_Dashboard-Vals'!AC86","v":0},{"$f":"O_Dashboard!AD86-'O_Dashboard-Vals'!AD86","v":0},{"$f":"O_Dashboard!AE86-'O_Dashboard-Vals'!AE86","v":0},{"$f":"O_Dashboard!AF86-'O_Dashboard-Vals'!AF86","v":0},{"$f":"O_Dashboard!AG86-'O_Dashboard-Vals'!AG86","v":0},{"$f":"O_Dashboard!AH86-'O_Dashboard-Vals'!AH86","v":0},{"$f":"O_Dashboard!AI86-'O_Dashboard-Vals'!AI86","v":0},{"$f":"O_Dashboard!AJ86-'O_Dashboard-Vals'!AJ86","v":0},{"$f":"O_Dashboard!AK86-'O_Dashboard-Vals'!AK86","v":0},{"$f":"O_Dashboard!AL86-'O_Dashboard-Vals'!AL86","v":0},{"$f":"O_Dashboard!AM86-'O_Dashboard-Vals'!AM86","v":0},{"$f":"O_Dashboard!AN86-'O_Dashboard-Vals'!AN86","v":0},{"$f":"O_Dashboard!AO86-'O_Dashboard-Vals'!AO86","v":0},{"$f":"O_Dashboard!AP86-'O_Dashboard-Vals'!AP86","v":0},{"$f":"O_Dashboard!AQ86-'O_Dashboard-Vals'!AQ86","v":0},{"$f":"O_Dashboard!AR86-'O_Dashboard-Vals'!AR86","v":0},{"$f":"O_Dashboard!AS86-'O_Dashboard-Vals'!AS86","v":0},{"$f":"O_Dashboard!AT86-'O_Dashboard-Vals'!AT86","v":0},{"$f":"O_Dashboard!AU86-'O_Dashboard-Vals'!AU86","v":0},{"$f":"O_Dashboard!AV86-'O_Dashboard-Vals'!AV86","v":0},{"$f":"O_Dashboard!AW86-'O_Dashboard-Vals'!AW86","v":0},{"$f":"O_Dashboard!AX86-'O_Dashboard-Vals'!AX86","v":0},{"$f":"O_Dashboard!AY86-'O_Dashboard-Vals'!AY86","v":0},{"$f":"O_Dashboard!AZ86-'O_Dashboard-Vals'!AZ86","v":0},{"$f":"O_Dashboard!BA86-'O_Dashboard-Vals'!BA86","v":0},{"$f":"O_Dashboard!BB86-'O_Dashboard-Vals'!BB86","v":0},{"$f":"O_Dashboard!BC86-'O_Dashboard-Vals'!BC86","v":0},{"$f":"O_Dashboard!BD86-'O_Dashboard-Vals'!BD86","v":0},{"$f":"O_Dashboard!BE86-'O_Dashboard-Vals'!BE86","v":0},{"$f":"O_Dashboard!BF86-'O_Dashboard-Vals'!BF86","v":0},{"$f":"O_Dashboard!BG86-'O_Dashboard-Vals'!BG86","v":0},{"$f":"O_Dashboard!BH86-'O_Dashboard-Vals'!BH86","v":0},{"$f":"O_Dashboard!BI86-'O_Dashboard-Vals'!BI86","v":0},{"$f":"O_Dashboard!BJ86-'O_Dashboard-Vals'!BJ86","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E102","v":"MoD Income - Price Determination NEG"},null,{"$f":"C_Output_Staging!G102","v":"£m"},{"$f":"C_Output_Staging!H102","v":"Nominal"},null,{"$f":"C_Output_Staging!J102","v":0},{"$f":"C_Output_Staging!K102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y87-'O_Dashboard-Vals'!Y87","v":0},null,{"$f":"O_Dashboard!AA87-'O_Dashboard-Vals'!AA87","v":0},{"$f":"O_Dashboard!AB87-'O_Dashboard-Vals'!AB87","v":0},{"$f":"O_Dashboard!AC87-'O_Dashboard-Vals'!AC87","v":0},{"$f":"O_Dashboard!AD87-'O_Dashboard-Vals'!AD87","v":0},{"$f":"O_Dashboard!AE87-'O_Dashboard-Vals'!AE87","v":0},{"$f":"O_Dashboard!AF87-'O_Dashboard-Vals'!AF87","v":0},{"$f":"O_Dashboard!AG87-'O_Dashboard-Vals'!AG87","v":0},{"$f":"O_Dashboard!AH87-'O_Dashboard-Vals'!AH87","v":0},{"$f":"O_Dashboard!AI87-'O_Dashboard-Vals'!AI87","v":0},{"$f":"O_Dashboard!AJ87-'O_Dashboard-Vals'!AJ87","v":0},{"$f":"O_Dashboard!AK87-'O_Dashboard-Vals'!AK87","v":0},{"$f":"O_Dashboard!AL87-'O_Dashboard-Vals'!AL87","v":0},{"$f":"O_Dashboard!AM87-'O_Dashboard-Vals'!AM87","v":0},{"$f":"O_Dashboard!AN87-'O_Dashboard-Vals'!AN87","v":0},{"$f":"O_Dashboard!AO87-'O_Dashboard-Vals'!AO87","v":0},{"$f":"O_Dashboard!AP87-'O_Dashboard-Vals'!AP87","v":0},{"$f":"O_Dashboard!AQ87-'O_Dashboard-Vals'!AQ87","v":0},{"$f":"O_Dashboard!AR87-'O_Dashboard-Vals'!AR87","v":0},{"$f":"O_Dashboard!AS87-'O_Dashboard-Vals'!AS87","v":0},{"$f":"O_Dashboard!AT87-'O_Dashboard-Vals'!AT87","v":0},{"$f":"O_Dashboard!AU87-'O_Dashboard-Vals'!AU87","v":0},{"$f":"O_Dashboard!AV87-'O_Dashboard-Vals'!AV87","v":0},{"$f":"O_Dashboard!AW87-'O_Dashboard-Vals'!AW87","v":0},{"$f":"O_Dashboard!AX87-'O_Dashboard-Vals'!AX87","v":0},{"$f":"O_Dashboard!AY87-'O_Dashboard-Vals'!AY87","v":0},{"$f":"O_Dashboard!AZ87-'O_Dashboard-Vals'!AZ87","v":0},{"$f":"O_Dashboard!BA87-'O_Dashboard-Vals'!BA87","v":0},{"$f":"O_Dashboard!BB87-'O_Dashboard-Vals'!BB87","v":0},{"$f":"O_Dashboard!BC87-'O_Dashboard-Vals'!BC87","v":0},{"$f":"O_Dashboard!BD87-'O_Dashboard-Vals'!BD87","v":0},{"$f":"O_Dashboard!BE87-'O_Dashboard-Vals'!BE87","v":0},{"$f":"O_Dashboard!BF87-'O_Dashboard-Vals'!BF87","v":0},{"$f":"O_Dashboard!BG87-'O_Dashboard-Vals'!BG87","v":0},{"$f":"O_Dashboard!BH87-'O_Dashboard-Vals'!BH87","v":0},{"$f":"O_Dashboard!BI87-'O_Dashboard-Vals'!BI87","v":0},{"$f":"O_Dashboard!BJ87-'O_Dashboard-Vals'!BJ87","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E103","v":"North Sea Helicopters - Price Determination NEG"},null,{"$f":"C_Output_Staging!G103","v":"£m"},{"$f":"C_Output_Staging!H103","v":"Nominal"},null,{"$f":"C_Output_Staging!J103","v":0},{"$f":"C_Output_Staging!K103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y88-'O_Dashboard-Vals'!Y88","v":0},null,{"$f":"O_Dashboard!AA88-'O_Dashboard-Vals'!AA88","v":0},{"$f":"O_Dashboard!AB88-'O_Dashboard-Vals'!AB88","v":0},{"$f":"O_Dashboard!AC88-'O_Dashboard-Vals'!AC88","v":0},{"$f":"O_Dashboard!AD88-'O_Dashboard-Vals'!AD88","v":0},{"$f":"O_Dashboard!AE88-'O_Dashboard-Vals'!AE88","v":0},{"$f":"O_Dashboard!AF88-'O_Dashboard-Vals'!AF88","v":0},{"$f":"O_Dashboard!AG88-'O_Dashboard-Vals'!AG88","v":0},{"$f":"O_Dashboard!AH88-'O_Dashboard-Vals'!AH88","v":0},{"$f":"O_Dashboard!AI88-'O_Dashboard-Vals'!AI88","v":0},{"$f":"O_Dashboard!AJ88-'O_Dashboard-Vals'!AJ88","v":0},{"$f":"O_Dashboard!AK88-'O_Dashboard-Vals'!AK88","v":0},{"$f":"O_Dashboard!AL88-'O_Dashboard-Vals'!AL88","v":0},{"$f":"O_Dashboard!AM88-'O_Dashboard-Vals'!AM88","v":0},{"$f":"O_Dashboard!AN88-'O_Dashboard-Vals'!AN88","v":0},{"$f":"O_Dashboard!AO88-'O_Dashboard-Vals'!AO88","v":0},{"$f":"O_Dashboard!AP88-'O_Dashboard-Vals'!AP88","v":0},{"$f":"O_Dashboard!AQ88-'O_Dashboard-Vals'!AQ88","v":0},{"$f":"O_Dashboard!AR88-'O_Dashboard-Vals'!AR88","v":0},{"$f":"O_Dashboard!AS88-'O_Dashboard-Vals'!AS88","v":0},{"$f":"O_Dashboard!AT88-'O_Dashboard-Vals'!AT88","v":0},{"$f":"O_Dashboard!AU88-'O_Dashboard-Vals'!AU88","v":0},{"$f":"O_Dashboard!AV88-'O_Dashboard-Vals'!AV88","v":0},{"$f":"O_Dashboard!AW88-'O_Dashboard-Vals'!AW88","v":0},{"$f":"O_Dashboard!AX88-'O_Dashboard-Vals'!AX88","v":0},{"$f":"O_Dashboard!AY88-'O_Dashboard-Vals'!AY88","v":0},{"$f":"O_Dashboard!AZ88-'O_Dashboard-Vals'!AZ88","v":0},{"$f":"O_Dashboard!BA88-'O_Dashboard-Vals'!BA88","v":0},{"$f":"O_Dashboard!BB88-'O_Dashboard-Vals'!BB88","v":0},{"$f":"O_Dashboard!BC88-'O_Dashboard-Vals'!BC88","v":0},{"$f":"O_Dashboard!BD88-'O_Dashboard-Vals'!BD88","v":0},{"$f":"O_Dashboard!BE88-'O_Dashboard-Vals'!BE88","v":0},{"$f":"O_Dashboard!BF88-'O_Dashboard-Vals'!BF88","v":0},{"$f":"O_Dashboard!BG88-'O_Dashboard-Vals'!BG88","v":0},{"$f":"O_Dashboard!BH88-'O_Dashboard-Vals'!BH88","v":0},{"$f":"O_Dashboard!BI88-'O_Dashboard-Vals'!BI88","v":0},{"$f":"O_Dashboard!BJ88-'O_Dashboard-Vals'!BJ88","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E104","v":"Intercompany income - Price Determination NEG"},null,{"$f":"C_Output_Staging!G104","v":"£m"},{"$f":"C_Output_Staging!H104","v":"Nominal"},null,{"$f":"C_Output_Staging!J104","v":0},{"$f":"C_Output_Staging!K104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y89-'O_Dashboard-Vals'!Y89","v":0},null,{"$f":"O_Dashboard!AA89-'O_Dashboard-Vals'!AA89","v":0},{"$f":"O_Dashboard!AB89-'O_Dashboard-Vals'!AB89","v":0},{"$f":"O_Dashboard!AC89-'O_Dashboard-Vals'!AC89","v":0},{"$f":"O_Dashboard!AD89-'O_Dashboard-Vals'!AD89","v":0},{"$f":"O_Dashboard!AE89-'O_Dashboard-Vals'!AE89","v":0},{"$f":"O_Dashboard!AF89-'O_Dashboard-Vals'!AF89","v":0},{"$f":"O_Dashboard!AG89-'O_Dashboard-Vals'!AG89","v":0},{"$f":"O_Dashboard!AH89-'O_Dashboard-Vals'!AH89","v":0},{"$f":"O_Dashboard!AI89-'O_Dashboard-Vals'!AI89","v":0},{"$f":"O_Dashboard!AJ89-'O_Dashboard-Vals'!AJ89","v":0},{"$f":"O_Dashboard!AK89-'O_Dashboard-Vals'!AK89","v":0},{"$f":"O_Dashboard!AL89-'O_Dashboard-Vals'!AL89","v":0},{"$f":"O_Dashboard!AM89-'O_Dashboard-Vals'!AM89","v":0},{"$f":"O_Dashboard!AN89-'O_Dashboard-Vals'!AN89","v":0},{"$f":"O_Dashboard!AO89-'O_Dashboard-Vals'!AO89","v":0},{"$f":"O_Dashboard!AP89-'O_Dashboard-Vals'!AP89","v":0},{"$f":"O_Dashboard!AQ89-'O_Dashboard-Vals'!AQ89","v":0},{"$f":"O_Dashboard!AR89-'O_Dashboard-Vals'!AR89","v":0},{"$f":"O_Dashboard!AS89-'O_Dashboard-Vals'!AS89","v":0},{"$f":"O_Dashboard!AT89-'O_Dashboard-Vals'!AT89","v":0},{"$f":"O_Dashboard!AU89-'O_Dashboard-Vals'!AU89","v":0},{"$f":"O_Dashboard!AV89-'O_Dashboard-Vals'!AV89","v":0},{"$f":"O_Dashboard!AW89-'O_Dashboard-Vals'!AW89","v":0},{"$f":"O_Dashboard!AX89-'O_Dashboard-Vals'!AX89","v":0},{"$f":"O_Dashboard!AY89-'O_Dashboard-Vals'!AY89","v":0},{"$f":"O_Dashboard!AZ89-'O_Dashboard-Vals'!AZ89","v":0},{"$f":"O_Dashboard!BA89-'O_Dashboard-Vals'!BA89","v":0},{"$f":"O_Dashboard!BB89-'O_Dashboard-Vals'!BB89","v":0},{"$f":"O_Dashboard!BC89-'O_Dashboard-Vals'!BC89","v":0},{"$f":"O_Dashboard!BD89-'O_Dashboard-Vals'!BD89","v":0},{"$f":"O_Dashboard!BE89-'O_Dashboard-Vals'!BE89","v":0},{"$f":"O_Dashboard!BF89-'O_Dashboard-Vals'!BF89","v":0},{"$f":"O_Dashboard!BG89-'O_Dashboard-Vals'!BG89","v":0},{"$f":"O_Dashboard!BH89-'O_Dashboard-Vals'!BH89","v":0},{"$f":"O_Dashboard!BI89-'O_Dashboard-Vals'!BI89","v":0},{"$f":"O_Dashboard!BJ89-'O_Dashboard-Vals'!BJ89","v":0}]
[null,null,null,"less:",{"$f":"C_Output_Staging!E105","v":"Other UKATS Revenue Spare - Price Determination NEG"},null,{"$f":"C_Output_Staging!G105","v":"£m"},{"$f":"C_Output_Staging!H105","v":"Nominal"},null,{"$f":"C_Output_Staging!J105","v":0},{"$f":"C_Output_Staging!K105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y90-'O_Dashboard-Vals'!Y90","v":0},null,{"$f":"O_Dashboard!AA90-'O_Dashboard-Vals'!AA90","v":0},{"$f":"O_Dashboard!AB90-'O_Dashboard-Vals'!AB90","v":0},{"$f":"O_Dashboard!AC90-'O_Dashboard-Vals'!AC90","v":0},{"$f":"O_Dashboard!AD90-'O_Dashboard-Vals'!AD90","v":0},{"$f":"O_Dashboard!AE90-'O_Dashboard-Vals'!AE90","v":0},{"$f":"O_Dashboard!AF90-'O_Dashboard-Vals'!AF90","v":0},{"$f":"O_Dashboard!AG90-'O_Dashboard-Vals'!AG90","v":0},{"$f":"O_Dashboard!AH90-'O_Dashboard-Vals'!AH90","v":0},{"$f":"O_Dashboard!AI90-'O_Dashboard-Vals'!AI90","v":0},{"$f":"O_Dashboard!AJ90-'O_Dashboard-Vals'!AJ90","v":0},{"$f":"O_Dashboard!AK90-'O_Dashboard-Vals'!AK90","v":0},{"$f":"O_Dashboard!AL90-'O_Dashboard-Vals'!AL90","v":0},{"$f":"O_Dashboard!AM90-'O_Dashboard-Vals'!AM90","v":0},{"$f":"O_Dashboard!AN90-'O_Dashboard-Vals'!AN90","v":0},{"$f":"O_Dashboard!AO90-'O_Dashboard-Vals'!AO90","v":0},{"$f":"O_Dashboard!AP90-'O_Dashboard-Vals'!AP90","v":0},{"$f":"O_Dashboard!AQ90-'O_Dashboard-Vals'!AQ90","v":0},{"$f":"O_Dashboard!AR90-'O_Dashboard-Vals'!AR90","v":0},{"$f":"O_Dashboard!AS90-'O_Dashboard-Vals'!AS90","v":0},{"$f":"O_Dashboard!AT90-'O_Dashboard-Vals'!AT90","v":0},{"$f":"O_Dashboard!AU90-'O_Dashboard-Vals'!AU90","v":0},{"$f":"O_Dashboard!AV90-'O_Dashboard-Vals'!AV90","v":0},{"$f":"O_Dashboard!AW90-'O_Dashboard-Vals'!AW90","v":0},{"$f":"O_Dashboard!AX90-'O_Dashboard-Vals'!AX90","v":0},{"$f":"O_Dashboard!AY90-'O_Dashboard-Vals'!AY90","v":0},{"$f":"O_Dashboard!AZ90-'O_Dashboard-Vals'!AZ90","v":0},{"$f":"O_Dashboard!BA90-'O_Dashboard-Vals'!BA90","v":0},{"$f":"O_Dashboard!BB90-'O_Dashboard-Vals'!BB90","v":0},{"$f":"O_Dashboard!BC90-'O_Dashboard-Vals'!BC90","v":0},{"$f":"O_Dashboard!BD90-'O_Dashboard-Vals'!BD90","v":0},{"$f":"O_Dashboard!BE90-'O_Dashboard-Vals'!BE90","v":0},{"$f":"O_Dashboard!BF90-'O_Dashboard-Vals'!BF90","v":0},{"$f":"O_Dashboard!BG90-'O_Dashboard-Vals'!BG90","v":0},{"$f":"O_Dashboard!BH90-'O_Dashboard-Vals'!BH90","v":0},{"$f":"O_Dashboard!BI90-'O_Dashboard-Vals'!BI90","v":0},{"$f":"O_Dashboard!BJ90-'O_Dashboard-Vals'!BJ90","v":0}]
[null,null,null,"add:",{"$f":"C_Output_Staging!E106","v":"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,{"$f":"C_Output_Staging!G106","v":"£m"},{"$f":"C_Output_Staging!H106","v":"Nominal"},null,{"$f":"C_Output_Staging!J106","v":0},{"$f":"C_Output_Staging!K106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y91-'O_Dashboard-Vals'!Y91","v":0},null,{"$f":"O_Dashboard!AA91-'O_Dashboard-Vals'!AA91","v":0},{"$f":"O_Dashboard!AB91-'O_Dashboard-Vals'!AB91","v":0},{"$f":"O_Dashboard!AC91-'O_Dashboard-Vals'!AC91","v":0},{"$f":"O_Dashboard!AD91-'O_Dashboard-Vals'!AD91","v":0},{"$f":"O_Dashboard!AE91-'O_Dashboard-Vals'!AE91","v":0},{"$f":"O_Dashboard!AF91-'O_Dashboard-Vals'!AF91","v":0},{"$f":"O_Dashboard!AG91-'O_Dashboard-Vals'!AG91","v":0},{"$f":"O_Dashboard!AH91-'O_Dashboard-Vals'!AH91","v":0},{"$f":"O_Dashboard!AI91-'O_Dashboard-Vals'!AI91","v":0},{"$f":"O_Dashboard!AJ91-'O_Dashboard-Vals'!AJ91","v":0},{"$f":"O_Dashboard!AK91-'O_Dashboard-Vals'!AK91","v":0},{"$f":"O_Dashboard!AL91-'O_Dashboard-Vals'!AL91","v":0},{"$f":"O_Dashboard!AM91-'O_Dashboard-Vals'!AM91","v":0},{"$f":"O_Dashboard!AN91-'O_Dashboard-Vals'!AN91","v":0},{"$f":"O_Dashboard!AO91-'O_Dashboard-Vals'!AO91","v":0},{"$f":"O_Dashboard!AP91-'O_Dashboard-Vals'!AP91","v":0},{"$f":"O_Dashboard!AQ91-'O_Dashboard-Vals'!AQ91","v":0},{"$f":"O_Dashboard!AR91-'O_Dashboard-Vals'!AR91","v":0},{"$f":"O_Dashboard!AS91-'O_Dashboard-Vals'!AS91","v":0},{"$f":"O_Dashboard!AT91-'O_Dashboard-Vals'!AT91","v":0},{"$f":"O_Dashboard!AU91-'O_Dashboard-Vals'!AU91","v":0},{"$f":"O_Dashboard!AV91-'O_Dashboard-Vals'!AV91","v":0},{"$f":"O_Dashboard!AW91-'O_Dashboard-Vals'!AW91","v":0},{"$f":"O_Dashboard!AX91-'O_Dashboard-Vals'!AX91","v":0},{"$f":"O_Dashboard!AY91-'O_Dashboard-Vals'!AY91","v":0},{"$f":"O_Dashboard!AZ91-'O_Dashboard-Vals'!AZ91","v":0},{"$f":"O_Dashboard!BA91-'O_Dashboard-Vals'!BA91","v":0},{"$f":"O_Dashboard!BB91-'O_Dashboard-Vals'!BB91","v":0},{"$f":"O_Dashboard!BC91-'O_Dashboard-Vals'!BC91","v":0},{"$f":"O_Dashboard!BD91-'O_Dashboard-Vals'!BD91","v":0},{"$f":"O_Dashboard!BE91-'O_Dashboard-Vals'!BE91","v":0},{"$f":"O_Dashboard!BF91-'O_Dashboard-Vals'!BF91","v":0},{"$f":"O_Dashboard!BG91-'O_Dashboard-Vals'!BG91","v":0},{"$f":"O_Dashboard!BH91-'O_Dashboard-Vals'!BH91","v":0},{"$f":"O_Dashboard!BI91-'O_Dashboard-Vals'!BI91","v":0},{"$f":"O_Dashboard!BJ91-'O_Dashboard-Vals'!BJ91","v":0}]
[null,null,null,null,"Total Determined costs (CSU based)",null,{"$f":"G90","v":"£m"},{"$f":"H90","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y92-'O_Dashboard-Vals'!Y92","v":0},null,{"$f":"O_Dashboard!AA92-'O_Dashboard-Vals'!AA92","v":0},{"$f":"O_Dashboard!AB92-'O_Dashboard-Vals'!AB92","v":0},{"$f":"O_Dashboard!AC92-'O_Dashboard-Vals'!AC92","v":0},{"$f":"O_Dashboard!AD92-'O_Dashboard-Vals'!AD92","v":0},{"$f":"O_Dashboard!AE92-'O_Dashboard-Vals'!AE92","v":0},{"$f":"O_Dashboard!AF92-'O_Dashboard-Vals'!AF92","v":0},{"$f":"O_Dashboard!AG92-'O_Dashboard-Vals'!AG92","v":0},{"$f":"O_Dashboard!AH92-'O_Dashboard-Vals'!AH92","v":0},{"$f":"O_Dashboard!AI92-'O_Dashboard-Vals'!AI92","v":0},{"$f":"O_Dashboard!AJ92-'O_Dashboard-Vals'!AJ92","v":0},{"$f":"O_Dashboard!AK92-'O_Dashboard-Vals'!AK92","v":0},{"$f":"O_Dashboard!AL92-'O_Dashboard-Vals'!AL92","v":0},{"$f":"O_Dashboard!AM92-'O_Dashboard-Vals'!AM92","v":0},{"$f":"O_Dashboard!AN92-'O_Dashboard-Vals'!AN92","v":0},{"$f":"O_Dashboard!AO92-'O_Dashboard-Vals'!AO92","v":0},{"$f":"O_Dashboard!AP92-'O_Dashboard-Vals'!AP92","v":0},{"$f":"O_Dashboard!AQ92-'O_Dashboard-Vals'!AQ92","v":0},{"$f":"O_Dashboard!AR92-'O_Dashboard-Vals'!AR92","v":0},{"$f":"O_Dashboard!AS92-'O_Dashboard-Vals'!AS92","v":0},{"$f":"O_Dashboard!AT92-'O_Dashboard-Vals'!AT92","v":0},{"$f":"O_Dashboard!AU92-'O_Dashboard-Vals'!AU92","v":0},{"$f":"O_Dashboard!AV92-'O_Dashboard-Vals'!AV92","v":0},{"$f":"O_Dashboard!AW92-'O_Dashboard-Vals'!AW92","v":0},{"$f":"O_Dashboard!AX92-'O_Dashboard-Vals'!AX92","v":0},{"$f":"O_Dashboard!AY92-'O_Dashboard-Vals'!AY92","v":0},{"$f":"O_Dashboard!AZ92-'O_Dashboard-Vals'!AZ92","v":0},{"$f":"O_Dashboard!BA92-'O_Dashboard-Vals'!BA92","v":0},{"$f":"O_Dashboard!BB92-'O_Dashboard-Vals'!BB92","v":0},{"$f":"O_Dashboard!BC92-'O_Dashboard-Vals'!BC92","v":0},{"$f":"O_Dashboard!BD92-'O_Dashboard-Vals'!BD92","v":0},{"$f":"O_Dashboard!BE92-'O_Dashboard-Vals'!BE92","v":0},{"$f":"O_Dashboard!BF92-'O_Dashboard-Vals'!BF92","v":0},{"$f":"O_Dashboard!BG92-'O_Dashboard-Vals'!BG92","v":0},{"$f":"O_Dashboard!BH92-'O_Dashboard-Vals'!BH92","v":0},{"$f":"O_Dashboard!BI92-'O_Dashboard-Vals'!BI92","v":0},{"$f":"O_Dashboard!BJ92-'O_Dashboard-Vals'!BJ92","v":0}]
[]
[null,null,null,null,{"$f":"E51","v":"Actuals CSUs + Forecast CSUs"},null,{"$f":"G51","v":"# CSUs ('000)"},null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y94-'O_Dashboard-Vals'!Y94","v":0},null,{"$f":"O_Dashboard!AA94-'O_Dashboard-Vals'!AA94","v":0},{"$f":"O_Dashboard!AB94-'O_Dashboard-Vals'!AB94","v":0},{"$f":"O_Dashboard!AC94-'O_Dashboard-Vals'!AC94","v":0},{"$f":"O_Dashboard!AD94-'O_Dashboard-Vals'!AD94","v":0},{"$f":"O_Dashboard!AE94-'O_Dashboard-Vals'!AE94","v":0},{"$f":"O_Dashboard!AF94-'O_Dashboard-Vals'!AF94","v":0},{"$f":"O_Dashboard!AG94-'O_Dashboard-Vals'!AG94","v":0},{"$f":"O_Dashboard!AH94-'O_Dashboard-Vals'!AH94","v":0},{"$f":"O_Dashboard!AI94-'O_Dashboard-Vals'!AI94","v":0},{"$f":"O_Dashboard!AJ94-'O_Dashboard-Vals'!AJ94","v":0},{"$f":"O_Dashboard!AK94-'O_Dashboard-Vals'!AK94","v":0},{"$f":"O_Dashboard!AL94-'O_Dashboard-Vals'!AL94","v":0},{"$f":"O_Dashboard!AM94-'O_Dashboard-Vals'!AM94","v":0},{"$f":"O_Dashboard!AN94-'O_Dashboard-Vals'!AN94","v":0},{"$f":"O_Dashboard!AO94-'O_Dashboard-Vals'!AO94","v":0},{"$f":"O_Dashboard!AP94-'O_Dashboard-Vals'!AP94","v":0},{"$f":"O_Dashboard!AQ94-'O_Dashboard-Vals'!AQ94","v":0},{"$f":"O_Dashboard!AR94-'O_Dashboard-Vals'!AR94","v":0},{"$f":"O_Dashboard!AS94-'O_Dashboard-Vals'!AS94","v":0},{"$f":"O_Dashboard!AT94-'O_Dashboard-Vals'!AT94","v":0},{"$f":"O_Dashboard!AU94-'O_Dashboard-Vals'!AU94","v":0},{"$f":"O_Dashboard!AV94-'O_Dashboard-Vals'!AV94","v":0},{"$f":"O_Dashboard!AW94-'O_Dashboard-Vals'!AW94","v":0},{"$f":"O_Dashboard!AX94-'O_Dashboard-Vals'!AX94","v":0},{"$f":"O_Dashboard!AY94-'O_Dashboard-Vals'!AY94","v":0},{"$f":"O_Dashboard!AZ94-'O_Dashboard-Vals'!AZ94","v":0},{"$f":"O_Dashboard!BA94-'O_Dashboard-Vals'!BA94","v":0},{"$f":"O_Dashboard!BB94-'O_Dashboard-Vals'!BB94","v":0},{"$f":"O_Dashboard!BC94-'O_Dashboard-Vals'!BC94","v":0},{"$f":"O_Dashboard!BD94-'O_Dashboard-Vals'!BD94","v":0},{"$f":"O_Dashboard!BE94-'O_Dashboard-Vals'!BE94","v":0},{"$f":"O_Dashboard!BF94-'O_Dashboard-Vals'!BF94","v":0},{"$f":"O_Dashboard!BG94-'O_Dashboard-Vals'!BG94","v":0},{"$f":"O_Dashboard!BH94-'O_Dashboard-Vals'!BH94","v":0},{"$f":"O_Dashboard!BI94-'O_Dashboard-Vals'!BI94","v":0},{"$f":"O_Dashboard!BJ94-'O_Dashboard-Vals'!BJ94","v":0}]
[null,null,null,null,"Determined Unit Costs",null,"£ / # CSUs","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y95-'O_Dashboard-Vals'!Y95","v":0},null,{"$f":"O_Dashboard!AA95-'O_Dashboard-Vals'!AA95","v":0},{"$f":"O_Dashboard!AB95-'O_Dashboard-Vals'!AB95","v":0},{"$f":"O_Dashboard!AC95-'O_Dashboard-Vals'!AC95","v":0},{"$f":"O_Dashboard!AD95-'O_Dashboard-Vals'!AD95","v":0},{"$f":"O_Dashboard!AE95-'O_Dashboard-Vals'!AE95","v":0},{"$f":"O_Dashboard!AF95-'O_Dashboard-Vals'!AF95","v":0},{"$f":"O_Dashboard!AG95-'O_Dashboard-Vals'!AG95","v":0},{"$f":"O_Dashboard!AH95-'O_Dashboard-Vals'!AH95","v":0},{"$f":"O_Dashboard!AI95-'O_Dashboard-Vals'!AI95","v":0},{"$f":"O_Dashboard!AJ95-'O_Dashboard-Vals'!AJ95","v":0},{"$f":"O_Dashboard!AK95-'O_Dashboard-Vals'!AK95","v":0},{"$f":"O_Dashboard!AL95-'O_Dashboard-Vals'!AL95","v":0},{"$f":"O_Dashboard!AM95-'O_Dashboard-Vals'!AM95","v":0},{"$f":"O_Dashboard!AN95-'O_Dashboard-Vals'!AN95","v":0},{"$f":"O_Dashboard!AO95-'O_Dashboard-Vals'!AO95","v":0},{"$f":"O_Dashboard!AP95-'O_Dashboard-Vals'!AP95","v":0},{"$f":"O_Dashboard!AQ95-'O_Dashboard-Vals'!AQ95","v":0},{"$f":"O_Dashboard!AR95-'O_Dashboard-Vals'!AR95","v":0},{"$f":"O_Dashboard!AS95-'O_Dashboard-Vals'!AS95","v":0},{"$f":"O_Dashboard!AT95-'O_Dashboard-Vals'!AT95","v":0},{"$f":"O_Dashboard!AU95-'O_Dashboard-Vals'!AU95","v":0},{"$f":"O_Dashboard!AV95-'O_Dashboard-Vals'!AV95","v":0},{"$f":"O_Dashboard!AW95-'O_Dashboard-Vals'!AW95","v":0},{"$f":"O_Dashboard!AX95-'O_Dashboard-Vals'!AX95","v":0},{"$f":"O_Dashboard!AY95-'O_Dashboard-Vals'!AY95","v":0},{"$f":"O_Dashboard!AZ95-'O_Dashboard-Vals'!AZ95","v":0},{"$f":"O_Dashboard!BA95-'O_Dashboard-Vals'!BA95","v":0},{"$f":"O_Dashboard!BB95-'O_Dashboard-Vals'!BB95","v":0},{"$f":"O_Dashboard!BC95-'O_Dashboard-Vals'!BC95","v":0},{"$f":"O_Dashboard!BD95-'O_Dashboard-Vals'!BD95","v":0},{"$f":"O_Dashboard!BE95-'O_Dashboard-Vals'!BE95","v":0},{"$f":"O_Dashboard!BF95-'O_Dashboard-Vals'!BF95","v":0},{"$f":"O_Dashboard!BG95-'O_Dashboard-Vals'!BG95","v":0},{"$f":"O_Dashboard!BH95-'O_Dashboard-Vals'!BH95","v":0},{"$f":"O_Dashboard!BI95-'O_Dashboard-Vals'!BI95","v":0},{"$f":"O_Dashboard!BJ95-'O_Dashboard-Vals'!BJ95","v":0}]
[null,null,null,null,"% change p.a. in Determined Unit Costs",null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y96-'O_Dashboard-Vals'!Y96","v":0},null,{"$f":"O_Dashboard!AA96-'O_Dashboard-Vals'!AA96","v":0},{"$f":"O_Dashboard!AB96-'O_Dashboard-Vals'!AB96","v":0},{"$f":"O_Dashboard!AC96-'O_Dashboard-Vals'!AC96","v":0},{"$f":"O_Dashboard!AD96-'O_Dashboard-Vals'!AD96","v":0},{"$f":"O_Dashboard!AE96-'O_Dashboard-Vals'!AE96","v":0},{"$f":"O_Dashboard!AF96-'O_Dashboard-Vals'!AF96","v":0},{"$f":"O_Dashboard!AG96-'O_Dashboard-Vals'!AG96","v":0},{"$f":"O_Dashboard!AH96-'O_Dashboard-Vals'!AH96","v":0},{"$f":"O_Dashboard!AI96-'O_Dashboard-Vals'!AI96","v":0},{"$f":"O_Dashboard!AJ96-'O_Dashboard-Vals'!AJ96","v":0},{"$f":"O_Dashboard!AK96-'O_Dashboard-Vals'!AK96","v":0},{"$f":"O_Dashboard!AL96-'O_Dashboard-Vals'!AL96","v":0},{"$f":"O_Dashboard!AM96-'O_Dashboard-Vals'!AM96","v":0},{"$f":"O_Dashboard!AN96-'O_Dashboard-Vals'!AN96","v":0},{"$f":"O_Dashboard!AO96-'O_Dashboard-Vals'!AO96","v":0},{"$f":"O_Dashboard!AP96-'O_Dashboard-Vals'!AP96","v":0},{"$f":"O_Dashboard!AQ96-'O_Dashboard-Vals'!AQ96","v":0},{"$f":"O_Dashboard!AR96-'O_Dashboard-Vals'!AR96","v":0},{"$f":"O_Dashboard!AS96-'O_Dashboard-Vals'!AS96","v":0},{"$f":"O_Dashboard!AT96-'O_Dashboard-Vals'!AT96","v":0},{"$f":"O_Dashboard!AU96-'O_Dashboard-Vals'!AU96","v":0},{"$f":"O_Dashboard!AV96-'O_Dashboard-Vals'!AV96","v":0},{"$f":"O_Dashboard!AW96-'O_Dashboard-Vals'!AW96","v":0},{"$f":"O_Dashboard!AX96-'O_Dashboard-Vals'!AX96","v":0},{"$f":"O_Dashboard!AY96-'O_Dashboard-Vals'!AY96","v":0},{"$f":"O_Dashboard!AZ96-'O_Dashboard-Vals'!AZ96","v":0},{"$f":"O_Dashboard!BA96-'O_Dashboard-Vals'!BA96","v":0},{"$f":"O_Dashboard!BB96-'O_Dashboard-Vals'!BB96","v":0},{"$f":"O_Dashboard!BC96-'O_Dashboard-Vals'!BC96","v":0},{"$f":"O_Dashboard!BD96-'O_Dashboard-Vals'!BD96","v":0},{"$f":"O_Dashboard!BE96-'O_Dashboard-Vals'!BE96","v":0},{"$f":"O_Dashboard!BF96-'O_Dashboard-Vals'!BF96","v":0},{"$f":"O_Dashboard!BG96-'O_Dashboard-Vals'!BG96","v":0},{"$f":"O_Dashboard!BH96-'O_Dashboard-Vals'!BH96","v":0},{"$f":"O_Dashboard!BI96-'O_Dashboard-Vals'!BI96","v":0},{"$f":"O_Dashboard!BJ96-'O_Dashboard-Vals'!BJ96","v":0}]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E110","v":"MOD Uplift"},null,{"$f":"C_Output_Staging!G110","v":"£m"},{"$f":"C_Output_Staging!H110","v":"Nominal"},null,{"$f":"C_Output_Staging!J110","v":0},{"$f":"C_Output_Staging!K110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y98-'O_Dashboard-Vals'!Y98","v":0},null,{"$f":"O_Dashboard!AA98-'O_Dashboard-Vals'!AA98","v":0},{"$f":"O_Dashboard!AB98-'O_Dashboard-Vals'!AB98","v":0},{"$f":"O_Dashboard!AC98-'O_Dashboard-Vals'!AC98","v":0},{"$f":"O_Dashboard!AD98-'O_Dashboard-Vals'!AD98","v":0},{"$f":"O_Dashboard!AE98-'O_Dashboard-Vals'!AE98","v":0},{"$f":"O_Dashboard!AF98-'O_Dashboard-Vals'!AF98","v":0},{"$f":"O_Dashboard!AG98-'O_Dashboard-Vals'!AG98","v":0},{"$f":"O_Dashboard!AH98-'O_Dashboard-Vals'!AH98","v":0},{"$f":"O_Dashboard!AI98-'O_Dashboard-Vals'!AI98","v":0},{"$f":"O_Dashboard!AJ98-'O_Dashboard-Vals'!AJ98","v":0},{"$f":"O_Dashboard!AK98-'O_Dashboard-Vals'!AK98","v":0},{"$f":"O_Dashboard!AL98-'O_Dashboard-Vals'!AL98","v":0},{"$f":"O_Dashboard!AM98-'O_Dashboard-Vals'!AM98","v":0},{"$f":"O_Dashboard!AN98-'O_Dashboard-Vals'!AN98","v":0},{"$f":"O_Dashboard!AO98-'O_Dashboard-Vals'!AO98","v":0},{"$f":"O_Dashboard!AP98-'O_Dashboard-Vals'!AP98","v":0},{"$f":"O_Dashboard!AQ98-'O_Dashboard-Vals'!AQ98","v":0},{"$f":"O_Dashboard!AR98-'O_Dashboard-Vals'!AR98","v":0},{"$f":"O_Dashboard!AS98-'O_Dashboard-Vals'!AS98","v":0},{"$f":"O_Dashboard!AT98-'O_Dashboard-Vals'!AT98","v":0},{"$f":"O_Dashboard!AU98-'O_Dashboard-Vals'!AU98","v":0},{"$f":"O_Dashboard!AV98-'O_Dashboard-Vals'!AV98","v":0},{"$f":"O_Dashboard!AW98-'O_Dashboard-Vals'!AW98","v":0},{"$f":"O_Dashboard!AX98-'O_Dashboard-Vals'!AX98","v":0},{"$f":"O_Dashboard!AY98-'O_Dashboard-Vals'!AY98","v":0},{"$f":"O_Dashboard!AZ98-'O_Dashboard-Vals'!AZ98","v":0},{"$f":"O_Dashboard!BA98-'O_Dashboard-Vals'!BA98","v":0},{"$f":"O_Dashboard!BB98-'O_Dashboard-Vals'!BB98","v":0},{"$f":"O_Dashboard!BC98-'O_Dashboard-Vals'!BC98","v":0},{"$f":"O_Dashboard!BD98-'O_Dashboard-Vals'!BD98","v":0},{"$f":"O_Dashboard!BE98-'O_Dashboard-Vals'!BE98","v":0},{"$f":"O_Dashboard!BF98-'O_Dashboard-Vals'!BF98","v":0},{"$f":"O_Dashboard!BG98-'O_Dashboard-Vals'!BG98","v":0},{"$f":"O_Dashboard!BH98-'O_Dashboard-Vals'!BH98","v":0},{"$f":"O_Dashboard!BI98-'O_Dashboard-Vals'!BI98","v":0},{"$f":"O_Dashboard!BJ98-'O_Dashboard-Vals'!BJ98","v":0}]
[null,null,null,null,"Total Determined costs (TSU-based)",null,{"$f":"G98","v":"£m"},{"$f":"H98","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y99-'O_Dashboard-Vals'!Y99","v":0},null,{"$f":"O_Dashboard!AA99-'O_Dashboard-Vals'!AA99","v":0},{"$f":"O_Dashboard!AB99-'O_Dashboard-Vals'!AB99","v":0},{"$f":"O_Dashboard!AC99-'O_Dashboard-Vals'!AC99","v":0},{"$f":"O_Dashboard!AD99-'O_Dashboard-Vals'!AD99","v":0},{"$f":"O_Dashboard!AE99-'O_Dashboard-Vals'!AE99","v":0},{"$f":"O_Dashboard!AF99-'O_Dashboard-Vals'!AF99","v":0},{"$f":"O_Dashboard!AG99-'O_Dashboard-Vals'!AG99","v":0},{"$f":"O_Dashboard!AH99-'O_Dashboard-Vals'!AH99","v":0},{"$f":"O_Dashboard!AI99-'O_Dashboard-Vals'!AI99","v":0},{"$f":"O_Dashboard!AJ99-'O_Dashboard-Vals'!AJ99","v":0},{"$f":"O_Dashboard!AK99-'O_Dashboard-Vals'!AK99","v":0},{"$f":"O_Dashboard!AL99-'O_Dashboard-Vals'!AL99","v":0},{"$f":"O_Dashboard!AM99-'O_Dashboard-Vals'!AM99","v":0},{"$f":"O_Dashboard!AN99-'O_Dashboard-Vals'!AN99","v":0},{"$f":"O_Dashboard!AO99-'O_Dashboard-Vals'!AO99","v":0},{"$f":"O_Dashboard!AP99-'O_Dashboard-Vals'!AP99","v":0},{"$f":"O_Dashboard!AQ99-'O_Dashboard-Vals'!AQ99","v":0},{"$f":"O_Dashboard!AR99-'O_Dashboard-Vals'!AR99","v":0},{"$f":"O_Dashboard!AS99-'O_Dashboard-Vals'!AS99","v":0},{"$f":"O_Dashboard!AT99-'O_Dashboard-Vals'!AT99","v":0},{"$f":"O_Dashboard!AU99-'O_Dashboard-Vals'!AU99","v":0},{"$f":"O_Dashboard!AV99-'O_Dashboard-Vals'!AV99","v":0},{"$f":"O_Dashboard!AW99-'O_Dashboard-Vals'!AW99","v":0},{"$f":"O_Dashboard!AX99-'O_Dashboard-Vals'!AX99","v":0},{"$f":"O_Dashboard!AY99-'O_Dashboard-Vals'!AY99","v":0},{"$f":"O_Dashboard!AZ99-'O_Dashboard-Vals'!AZ99","v":0},{"$f":"O_Dashboard!BA99-'O_Dashboard-Vals'!BA99","v":0},{"$f":"O_Dashboard!BB99-'O_Dashboard-Vals'!BB99","v":0},{"$f":"O_Dashboard!BC99-'O_Dashboard-Vals'!BC99","v":0},{"$f":"O_Dashboard!BD99-'O_Dashboard-Vals'!BD99","v":0},{"$f":"O_Dashboard!BE99-'O_Dashboard-Vals'!BE99","v":0},{"$f":"O_Dashboard!BF99-'O_Dashboard-Vals'!BF99","v":0},{"$f":"O_Dashboard!BG99-'O_Dashboard-Vals'!BG99","v":0},{"$f":"O_Dashboard!BH99-'O_Dashboard-Vals'!BH99","v":0},{"$f":"O_Dashboard!BI99-'O_Dashboard-Vals'!BI99","v":0},{"$f":"O_Dashboard!BJ99-'O_Dashboard-Vals'!BJ99","v":0}]
[]
[null,null,null,null,{"$f":"E41","v":"Actuals TSUs + Forecast TSUs"},null,{"$f":"G41","v":"# TSUs ('000)"},null,null,{"$f":"J41","v":0},{"$f":"K41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y101-'O_Dashboard-Vals'!Y101","v":0},null,{"$f":"O_Dashboard!AA101-'O_Dashboard-Vals'!AA101","v":0},{"$f":"O_Dashboard!AB101-'O_Dashboard-Vals'!AB101","v":0},{"$f":"O_Dashboard!AC101-'O_Dashboard-Vals'!AC101","v":0},{"$f":"O_Dashboard!AD101-'O_Dashboard-Vals'!AD101","v":0},{"$f":"O_Dashboard!AE101-'O_Dashboard-Vals'!AE101","v":0},{"$f":"O_Dashboard!AF101-'O_Dashboard-Vals'!AF101","v":0},{"$f":"O_Dashboard!AG101-'O_Dashboard-Vals'!AG101","v":0},{"$f":"O_Dashboard!AH101-'O_Dashboard-Vals'!AH101","v":0},{"$f":"O_Dashboard!AI101-'O_Dashboard-Vals'!AI101","v":0},{"$f":"O_Dashboard!AJ101-'O_Dashboard-Vals'!AJ101","v":0},{"$f":"O_Dashboard!AK101-'O_Dashboard-Vals'!AK101","v":0},{"$f":"O_Dashboard!AL101-'O_Dashboard-Vals'!AL101","v":0},{"$f":"O_Dashboard!AM101-'O_Dashboard-Vals'!AM101","v":0},{"$f":"O_Dashboard!AN101-'O_Dashboard-Vals'!AN101","v":0},{"$f":"O_Dashboard!AO101-'O_Dashboard-Vals'!AO101","v":0},{"$f":"O_Dashboard!AP101-'O_Dashboard-Vals'!AP101","v":0},{"$f":"O_Dashboard!AQ101-'O_Dashboard-Vals'!AQ101","v":0},{"$f":"O_Dashboard!AR101-'O_Dashboard-Vals'!AR101","v":0},{"$f":"O_Dashboard!AS101-'O_Dashboard-Vals'!AS101","v":0},{"$f":"O_Dashboard!AT101-'O_Dashboard-Vals'!AT101","v":0},{"$f":"O_Dashboard!AU101-'O_Dashboard-Vals'!AU101","v":0},{"$f":"O_Dashboard!AV101-'O_Dashboard-Vals'!AV101","v":0},{"$f":"O_Dashboard!AW101-'O_Dashboard-Vals'!AW101","v":0},{"$f":"O_Dashboard!AX101-'O_Dashboard-Vals'!AX101","v":0},{"$f":"O_Dashboard!AY101-'O_Dashboard-Vals'!AY101","v":0},{"$f":"O_Dashboard!AZ101-'O_Dashboard-Vals'!AZ101","v":0},{"$f":"O_Dashboard!BA101-'O_Dashboard-Vals'!BA101","v":0},{"$f":"O_Dashboard!BB101-'O_Dashboard-Vals'!BB101","v":0},{"$f":"O_Dashboard!BC101-'O_Dashboard-Vals'!BC101","v":0},{"$f":"O_Dashboard!BD101-'O_Dashboard-Vals'!BD101","v":0},{"$f":"O_Dashboard!BE101-'O_Dashboard-Vals'!BE101","v":0},{"$f":"O_Dashboard!BF101-'O_Dashboard-Vals'!BF101","v":0},{"$f":"O_Dashboard!BG101-'O_Dashboard-Vals'!BG101","v":0},{"$f":"O_Dashboard!BH101-'O_Dashboard-Vals'!BH101","v":0},{"$f":"O_Dashboard!BI101-'O_Dashboard-Vals'!BI101","v":0},{"$f":"O_Dashboard!BJ101-'O_Dashboard-Vals'!BJ101","v":0}]
[null,null,null,null,"Determined unit costs ",null,"£ / # TSUs ","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y102-'O_Dashboard-Vals'!Y102","v":0},null,{"$f":"O_Dashboard!AA102-'O_Dashboard-Vals'!AA102","v":0},{"$f":"O_Dashboard!AB102-'O_Dashboard-Vals'!AB102","v":0},{"$f":"O_Dashboard!AC102-'O_Dashboard-Vals'!AC102","v":0},{"$f":"O_Dashboard!AD102-'O_Dashboard-Vals'!AD102","v":0},{"$f":"O_Dashboard!AE102-'O_Dashboard-Vals'!AE102","v":0},{"$f":"O_Dashboard!AF102-'O_Dashboard-Vals'!AF102","v":0},{"$f":"O_Dashboard!AG102-'O_Dashboard-Vals'!AG102","v":0},{"$f":"O_Dashboard!AH102-'O_Dashboard-Vals'!AH102","v":0},{"$f":"O_Dashboard!AI102-'O_Dashboard-Vals'!AI102","v":0},{"$f":"O_Dashboard!AJ102-'O_Dashboard-Vals'!AJ102","v":0},{"$f":"O_Dashboard!AK102-'O_Dashboard-Vals'!AK102","v":0},{"$f":"O_Dashboard!AL102-'O_Dashboard-Vals'!AL102","v":0},{"$f":"O_Dashboard!AM102-'O_Dashboard-Vals'!AM102","v":0},{"$f":"O_Dashboard!AN102-'O_Dashboard-Vals'!AN102","v":0},{"$f":"O_Dashboard!AO102-'O_Dashboard-Vals'!AO102","v":0},{"$f":"O_Dashboard!AP102-'O_Dashboard-Vals'!AP102","v":0},{"$f":"O_Dashboard!AQ102-'O_Dashboard-Vals'!AQ102","v":0},{"$f":"O_Dashboard!AR102-'O_Dashboard-Vals'!AR102","v":0},{"$f":"O_Dashboard!AS102-'O_Dashboard-Vals'!AS102","v":0},{"$f":"O_Dashboard!AT102-'O_Dashboard-Vals'!AT102","v":0},{"$f":"O_Dashboard!AU102-'O_Dashboard-Vals'!AU102","v":0},{"$f":"O_Dashboard!AV102-'O_Dashboard-Vals'!AV102","v":0},{"$f":"O_Dashboard!AW102-'O_Dashboard-Vals'!AW102","v":0},{"$f":"O_Dashboard!AX102-'O_Dashboard-Vals'!AX102","v":0},{"$f":"O_Dashboard!AY102-'O_Dashboard-Vals'!AY102","v":0},{"$f":"O_Dashboard!AZ102-'O_Dashboard-Vals'!AZ102","v":0},{"$f":"O_Dashboard!BA102-'O_Dashboard-Vals'!BA102","v":0},{"$f":"O_Dashboard!BB102-'O_Dashboard-Vals'!BB102","v":0},{"$f":"O_Dashboard!BC102-'O_Dashboard-Vals'!BC102","v":0},{"$f":"O_Dashboard!BD102-'O_Dashboard-Vals'!BD102","v":0},{"$f":"O_Dashboard!BE102-'O_Dashboard-Vals'!BE102","v":0},{"$f":"O_Dashboard!BF102-'O_Dashboard-Vals'!BF102","v":0},{"$f":"O_Dashboard!BG102-'O_Dashboard-Vals'!BG102","v":0},{"$f":"O_Dashboard!BH102-'O_Dashboard-Vals'!BH102","v":0},{"$f":"O_Dashboard!BI102-'O_Dashboard-Vals'!BI102","v":0},{"$f":"O_Dashboard!BJ102-'O_Dashboard-Vals'!BJ102","v":0}]
[]
[null,null,null,null,{"$f":"C_Time!E150","v":"Future Price Control Flag"},null,{"$f":"C_Time!G150","v":"flag"},null,null,{"$f":"C_Time!J150","v":0},{"$f":"C_Time!K150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y104-'O_Dashboard-Vals'!Y104","v":0},null,{"$f":"O_Dashboard!AA104-'O_Dashboard-Vals'!AA104","v":0},{"$f":"O_Dashboard!AB104-'O_Dashboard-Vals'!AB104","v":0},{"$f":"O_Dashboard!AC104-'O_Dashboard-Vals'!AC104","v":0},{"$f":"O_Dashboard!AD104-'O_Dashboard-Vals'!AD104","v":0},{"$f":"O_Dashboard!AE104-'O_Dashboard-Vals'!AE104","v":0},{"$f":"O_Dashboard!AF104-'O_Dashboard-Vals'!AF104","v":0},{"$f":"O_Dashboard!AG104-'O_Dashboard-Vals'!AG104","v":0},{"$f":"O_Dashboard!AH104-'O_Dashboard-Vals'!AH104","v":0},{"$f":"O_Dashboard!AI104-'O_Dashboard-Vals'!AI104","v":0},{"$f":"O_Dashboard!AJ104-'O_Dashboard-Vals'!AJ104","v":0},{"$f":"O_Dashboard!AK104-'O_Dashboard-Vals'!AK104","v":0},{"$f":"O_Dashboard!AL104-'O_Dashboard-Vals'!AL104","v":0},{"$f":"O_Dashboard!AM104-'O_Dashboard-Vals'!AM104","v":0},{"$f":"O_Dashboard!AN104-'O_Dashboard-Vals'!AN104","v":0},{"$f":"O_Dashboard!AO104-'O_Dashboard-Vals'!AO104","v":0},{"$f":"O_Dashboard!AP104-'O_Dashboard-Vals'!AP104","v":0},{"$f":"O_Dashboard!AQ104-'O_Dashboard-Vals'!AQ104","v":0},{"$f":"O_Dashboard!AR104-'O_Dashboard-Vals'!AR104","v":0},{"$f":"O_Dashboard!AS104-'O_Dashboard-Vals'!AS104","v":0},{"$f":"O_Dashboard!AT104-'O_Dashboard-Vals'!AT104","v":0},{"$f":"O_Dashboard!AU104-'O_Dashboard-Vals'!AU104","v":0},{"$f":"O_Dashboard!AV104-'O_Dashboard-Vals'!AV104","v":0},{"$f":"O_Dashboard!AW104-'O_Dashboard-Vals'!AW104","v":0},{"$f":"O_Dashboard!AX104-'O_Dashboard-Vals'!AX104","v":0},{"$f":"O_Dashboard!AY104-'O_Dashboard-Vals'!AY104","v":0},{"$f":"O_Dashboard!AZ104-'O_Dashboard-Vals'!AZ104","v":0},{"$f":"O_Dashboard!BA104-'O_Dashboard-Vals'!BA104","v":0},{"$f":"O_Dashboard!BB104-'O_Dashboard-Vals'!BB104","v":0},{"$f":"O_Dashboard!BC104-'O_Dashboard-Vals'!BC104","v":0},{"$f":"O_Dashboard!BD104-'O_Dashboard-Vals'!BD104","v":0},{"$f":"O_Dashboard!BE104-'O_Dashboard-Vals'!BE104","v":0},{"$f":"O_Dashboard!BF104-'O_Dashboard-Vals'!BF104","v":0},{"$f":"O_Dashboard!BG104-'O_Dashboard-Vals'!BG104","v":0},{"$f":"O_Dashboard!BH104-'O_Dashboard-Vals'!BH104","v":0},{"$f":"O_Dashboard!BI104-'O_Dashboard-Vals'!BI104","v":0},{"$f":"O_Dashboard!BJ104-'O_Dashboard-Vals'!BJ104","v":0}]
[null,null,null,null,"Check that DUC (CSU-based) = DUC (TSU-based)",{"$f":" IF( SUM( AA105:BJ105 ) <> 0, 1, 0 )","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y105-'O_Dashboard-Vals'!Y105","v":0},null,{"$f":"O_Dashboard!AA105-'O_Dashboard-Vals'!AA105","v":0},{"$f":"O_Dashboard!AB105-'O_Dashboard-Vals'!AB105","v":0},{"$f":"O_Dashboard!AC105-'O_Dashboard-Vals'!AC105","v":0},{"$f":"O_Dashboard!AD105-'O_Dashboard-Vals'!AD105","v":0},{"$f":"O_Dashboard!AE105-'O_Dashboard-Vals'!AE105","v":0},{"$f":"O_Dashboard!AF105-'O_Dashboard-Vals'!AF105","v":0},{"$f":"O_Dashboard!AG105-'O_Dashboard-Vals'!AG105","v":0},{"$f":"O_Dashboard!AH105-'O_Dashboard-Vals'!AH105","v":0},{"$f":"O_Dashboard!AI105-'O_Dashboard-Vals'!AI105","v":0},{"$f":"O_Dashboard!AJ105-'O_Dashboard-Vals'!AJ105","v":0},{"$f":"O_Dashboard!AK105-'O_Dashboard-Vals'!AK105","v":0},{"$f":"O_Dashboard!AL105-'O_Dashboard-Vals'!AL105","v":0},{"$f":"O_Dashboard!AM105-'O_Dashboard-Vals'!AM105","v":0},{"$f":"O_Dashboard!AN105-'O_Dashboard-Vals'!AN105","v":0},{"$f":"O_Dashboard!AO105-'O_Dashboard-Vals'!AO105","v":0},{"$f":"O_Dashboard!AP105-'O_Dashboard-Vals'!AP105","v":0},{"$f":"O_Dashboard!AQ105-'O_Dashboard-Vals'!AQ105","v":0},{"$f":"O_Dashboard!AR105-'O_Dashboard-Vals'!AR105","v":0},{"$f":"O_Dashboard!AS105-'O_Dashboard-Vals'!AS105","v":0},{"$f":"O_Dashboard!AT105-'O_Dashboard-Vals'!AT105","v":0},{"$f":"O_Dashboard!AU105-'O_Dashboard-Vals'!AU105","v":0},{"$f":"O_Dashboard!AV105-'O_Dashboard-Vals'!AV105","v":0},{"$f":"O_Dashboard!AW105-'O_Dashboard-Vals'!AW105","v":0},{"$f":"O_Dashboard!AX105-'O_Dashboard-Vals'!AX105","v":0},{"$f":"O_Dashboard!AY105-'O_Dashboard-Vals'!AY105","v":0},{"$f":"O_Dashboard!AZ105-'O_Dashboard-Vals'!AZ105","v":0},{"$f":"O_Dashboard!BA105-'O_Dashboard-Vals'!BA105","v":0},{"$f":"O_Dashboard!BB105-'O_Dashboard-Vals'!BB105","v":0},{"$f":"O_Dashboard!BC105-'O_Dashboard-Vals'!BC105","v":0},{"$f":"O_Dashboard!BD105-'O_Dashboard-Vals'!BD105","v":0},{"$f":"O_Dashboard!BE105-'O_Dashboard-Vals'!BE105","v":0},{"$f":"O_Dashboard!BF105-'O_Dashboard-Vals'!BF105","v":0},{"$f":"O_Dashboard!BG105-'O_Dashboard-Vals'!BG105","v":0},{"$f":"O_Dashboard!BH105-'O_Dashboard-Vals'!BH105","v":0},{"$f":"O_Dashboard!BI105-'O_Dashboard-Vals'!BI105","v":0},{"$f":"O_Dashboard!BJ105-'O_Dashboard-Vals'!BJ105","v":0}]
[]
[null,null,null,null,"Pricing Period"]
[null,null,null,null,{"$f":"E92","v":"Total Determined costs (CSU based)"},null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y108-'O_Dashboard-Vals'!Y108","v":0},null,{"$f":"O_Dashboard!AA108-'O_Dashboard-Vals'!AA108","v":0},{"$f":"O_Dashboard!AB108-'O_Dashboard-Vals'!AB108","v":0},{"$f":"O_Dashboard!AC108-'O_Dashboard-Vals'!AC108","v":0},{"$f":"O_Dashboard!AD108-'O_Dashboard-Vals'!AD108","v":0},{"$f":"O_Dashboard!AE108-'O_Dashboard-Vals'!AE108","v":0},{"$f":"O_Dashboard!AF108-'O_Dashboard-Vals'!AF108","v":0},{"$f":"O_Dashboard!AG108-'O_Dashboard-Vals'!AG108","v":0},{"$f":"O_Dashboard!AH108-'O_Dashboard-Vals'!AH108","v":0},{"$f":"O_Dashboard!AI108-'O_Dashboard-Vals'!AI108","v":0},{"$f":"O_Dashboard!AJ108-'O_Dashboard-Vals'!AJ108","v":0},{"$f":"O_Dashboard!AK108-'O_Dashboard-Vals'!AK108","v":0},{"$f":"O_Dashboard!AL108-'O_Dashboard-Vals'!AL108","v":0},{"$f":"O_Dashboard!AM108-'O_Dashboard-Vals'!AM108","v":0},{"$f":"O_Dashboard!AN108-'O_Dashboard-Vals'!AN108","v":0},{"$f":"O_Dashboard!AO108-'O_Dashboard-Vals'!AO108","v":0},{"$f":"O_Dashboard!AP108-'O_Dashboard-Vals'!AP108","v":0},{"$f":"O_Dashboard!AQ108-'O_Dashboard-Vals'!AQ108","v":0},{"$f":"O_Dashboard!AR108-'O_Dashboard-Vals'!AR108","v":0},{"$f":"O_Dashboard!AS108-'O_Dashboard-Vals'!AS108","v":0},{"$f":"O_Dashboard!AT108-'O_Dashboard-Vals'!AT108","v":0},{"$f":"O_Dashboard!AU108-'O_Dashboard-Vals'!AU108","v":0},{"$f":"O_Dashboard!AV108-'O_Dashboard-Vals'!AV108","v":0},{"$f":"O_Dashboard!AW108-'O_Dashboard-Vals'!AW108","v":0},{"$f":"O_Dashboard!AX108-'O_Dashboard-Vals'!AX108","v":0},{"$f":"O_Dashboard!AY108-'O_Dashboard-Vals'!AY108","v":0},{"$f":"O_Dashboard!AZ108-'O_Dashboard-Vals'!AZ108","v":0},{"$f":"O_Dashboard!BA108-'O_Dashboard-Vals'!BA108","v":0},{"$f":"O_Dashboard!BB108-'O_Dashboard-Vals'!BB108","v":0},{"$f":"O_Dashboard!BC108-'O_Dashboard-Vals'!BC108","v":0},{"$f":"O_Dashboard!BD108-'O_Dashboard-Vals'!BD108","v":0},{"$f":"O_Dashboard!BE108-'O_Dashboard-Vals'!BE108","v":0},{"$f":"O_Dashboard!BF108-'O_Dashboard-Vals'!BF108","v":0},{"$f":"O_Dashboard!BG108-'O_Dashboard-Vals'!BG108","v":0},{"$f":"O_Dashboard!BH108-'O_Dashboard-Vals'!BH108","v":0},{"$f":"O_Dashboard!BI108-'O_Dashboard-Vals'!BI108","v":0},{"$f":"O_Dashboard!BJ108-'O_Dashboard-Vals'!BJ108","v":0}]
[null,null,null,null,{"$f":"E99","v":"Total Determined costs (TSU-based)"},null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y109-'O_Dashboard-Vals'!Y109","v":0},null,{"$f":"O_Dashboard!AA109-'O_Dashboard-Vals'!AA109","v":0},{"$f":"O_Dashboard!AB109-'O_Dashboard-Vals'!AB109","v":0},{"$f":"O_Dashboard!AC109-'O_Dashboard-Vals'!AC109","v":0},{"$f":"O_Dashboard!AD109-'O_Dashboard-Vals'!AD109","v":0},{"$f":"O_Dashboard!AE109-'O_Dashboard-Vals'!AE109","v":0},{"$f":"O_Dashboard!AF109-'O_Dashboard-Vals'!AF109","v":0},{"$f":"O_Dashboard!AG109-'O_Dashboard-Vals'!AG109","v":0},{"$f":"O_Dashboard!AH109-'O_Dashboard-Vals'!AH109","v":0},{"$f":"O_Dashboard!AI109-'O_Dashboard-Vals'!AI109","v":0},{"$f":"O_Dashboard!AJ109-'O_Dashboard-Vals'!AJ109","v":0},{"$f":"O_Dashboard!AK109-'O_Dashboard-Vals'!AK109","v":0},{"$f":"O_Dashboard!AL109-'O_Dashboard-Vals'!AL109","v":0},{"$f":"O_Dashboard!AM109-'O_Dashboard-Vals'!AM109","v":0},{"$f":"O_Dashboard!AN109-'O_Dashboard-Vals'!AN109","v":0},{"$f":"O_Dashboard!AO109-'O_Dashboard-Vals'!AO109","v":0},{"$f":"O_Dashboard!AP109-'O_Dashboard-Vals'!AP109","v":0},{"$f":"O_Dashboard!AQ109-'O_Dashboard-Vals'!AQ109","v":0},{"$f":"O_Dashboard!AR109-'O_Dashboard-Vals'!AR109","v":0},{"$f":"O_Dashboard!AS109-'O_Dashboard-Vals'!AS109","v":0},{"$f":"O_Dashboard!AT109-'O_Dashboard-Vals'!AT109","v":0},{"$f":"O_Dashboard!AU109-'O_Dashboard-Vals'!AU109","v":0},{"$f":"O_Dashboard!AV109-'O_Dashboard-Vals'!AV109","v":0},{"$f":"O_Dashboard!AW109-'O_Dashboard-Vals'!AW109","v":0},{"$f":"O_Dashboard!AX109-'O_Dashboard-Vals'!AX109","v":0},{"$f":"O_Dashboard!AY109-'O_Dashboard-Vals'!AY109","v":0},{"$f":"O_Dashboard!AZ109-'O_Dashboard-Vals'!AZ109","v":0},{"$f":"O_Dashboard!BA109-'O_Dashboard-Vals'!BA109","v":0},{"$f":"O_Dashboard!BB109-'O_Dashboard-Vals'!BB109","v":0},{"$f":"O_Dashboard!BC109-'O_Dashboard-Vals'!BC109","v":0},{"$f":"O_Dashboard!BD109-'O_Dashboard-Vals'!BD109","v":0},{"$f":"O_Dashboard!BE109-'O_Dashboard-Vals'!BE109","v":0},{"$f":"O_Dashboard!BF109-'O_Dashboard-Vals'!BF109","v":0},{"$f":"O_Dashboard!BG109-'O_Dashboard-Vals'!BG109","v":0},{"$f":"O_Dashboard!BH109-'O_Dashboard-Vals'!BH109","v":0},{"$f":"O_Dashboard!BI109-'O_Dashboard-Vals'!BI109","v":0},{"$f":"O_Dashboard!BJ109-'O_Dashboard-Vals'!BJ109","v":0}]
[]
[null,null,null,"Deflated"]
[null,null,null,null,{"$f":"C_Index!E$118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G$118","v":"Index"},{"$f":"C_Index!H$118","v":"CPI 2020"},null,{"$f":"C_Index!J$118","v":0},{"$f":"C_Index!K$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y112-'O_Dashboard-Vals'!Y112","v":0},null,{"$f":"O_Dashboard!AA112-'O_Dashboard-Vals'!AA112","v":0},{"$f":"O_Dashboard!AB112-'O_Dashboard-Vals'!AB112","v":0},{"$f":"O_Dashboard!AC112-'O_Dashboard-Vals'!AC112","v":0},{"$f":"O_Dashboard!AD112-'O_Dashboard-Vals'!AD112","v":0},{"$f":"O_Dashboard!AE112-'O_Dashboard-Vals'!AE112","v":0},{"$f":"O_Dashboard!AF112-'O_Dashboard-Vals'!AF112","v":0},{"$f":"O_Dashboard!AG112-'O_Dashboard-Vals'!AG112","v":0},{"$f":"O_Dashboard!AH112-'O_Dashboard-Vals'!AH112","v":0},{"$f":"O_Dashboard!AI112-'O_Dashboard-Vals'!AI112","v":0},{"$f":"O_Dashboard!AJ112-'O_Dashboard-Vals'!AJ112","v":0},{"$f":"O_Dashboard!AK112-'O_Dashboard-Vals'!AK112","v":0},{"$f":"O_Dashboard!AL112-'O_Dashboard-Vals'!AL112","v":0},{"$f":"O_Dashboard!AM112-'O_Dashboard-Vals'!AM112","v":0},{"$f":"O_Dashboard!AN112-'O_Dashboard-Vals'!AN112","v":0},{"$f":"O_Dashboard!AO112-'O_Dashboard-Vals'!AO112","v":0},{"$f":"O_Dashboard!AP112-'O_Dashboard-Vals'!AP112","v":0},{"$f":"O_Dashboard!AQ112-'O_Dashboard-Vals'!AQ112","v":0},{"$f":"O_Dashboard!AR112-'O_Dashboard-Vals'!AR112","v":0},{"$f":"O_Dashboard!AS112-'O_Dashboard-Vals'!AS112","v":0},{"$f":"O_Dashboard!AT112-'O_Dashboard-Vals'!AT112","v":0},{"$f":"O_Dashboard!AU112-'O_Dashboard-Vals'!AU112","v":0},{"$f":"O_Dashboard!AV112-'O_Dashboard-Vals'!AV112","v":0},{"$f":"O_Dashboard!AW112-'O_Dashboard-Vals'!AW112","v":0},{"$f":"O_Dashboard!AX112-'O_Dashboard-Vals'!AX112","v":0},{"$f":"O_Dashboard!AY112-'O_Dashboard-Vals'!AY112","v":0},{"$f":"O_Dashboard!AZ112-'O_Dashboard-Vals'!AZ112","v":0},{"$f":"O_Dashboard!BA112-'O_Dashboard-Vals'!BA112","v":0},{"$f":"O_Dashboard!BB112-'O_Dashboard-Vals'!BB112","v":0},{"$f":"O_Dashboard!BC112-'O_Dashboard-Vals'!BC112","v":0},{"$f":"O_Dashboard!BD112-'O_Dashboard-Vals'!BD112","v":0},{"$f":"O_Dashboard!BE112-'O_Dashboard-Vals'!BE112","v":0},{"$f":"O_Dashboard!BF112-'O_Dashboard-Vals'!BF112","v":0},{"$f":"O_Dashboard!BG112-'O_Dashboard-Vals'!BG112","v":0},{"$f":"O_Dashboard!BH112-'O_Dashboard-Vals'!BH112","v":0},{"$f":"O_Dashboard!BI112-'O_Dashboard-Vals'!BI112","v":0},{"$f":"O_Dashboard!BJ112-'O_Dashboard-Vals'!BJ112","v":0}]
[]
[null,null,null,null,{"$f":"E71","v":"Opex - Wages & Salaries - Price determination - UKATS POS"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y114-'O_Dashboard-Vals'!Y114","v":0},null,{"$f":"O_Dashboard!AA114-'O_Dashboard-Vals'!AA114","v":0},{"$f":"O_Dashboard!AB114-'O_Dashboard-Vals'!AB114","v":0},{"$f":"O_Dashboard!AC114-'O_Dashboard-Vals'!AC114","v":0},{"$f":"O_Dashboard!AD114-'O_Dashboard-Vals'!AD114","v":0},{"$f":"O_Dashboard!AE114-'O_Dashboard-Vals'!AE114","v":0},{"$f":"O_Dashboard!AF114-'O_Dashboard-Vals'!AF114","v":0},{"$f":"O_Dashboard!AG114-'O_Dashboard-Vals'!AG114","v":0},{"$f":"O_Dashboard!AH114-'O_Dashboard-Vals'!AH114","v":0},{"$f":"O_Dashboard!AI114-'O_Dashboard-Vals'!AI114","v":0},{"$f":"O_Dashboard!AJ114-'O_Dashboard-Vals'!AJ114","v":0},{"$f":"O_Dashboard!AK114-'O_Dashboard-Vals'!AK114","v":0},{"$f":"O_Dashboard!AL114-'O_Dashboard-Vals'!AL114","v":0},{"$f":"O_Dashboard!AM114-'O_Dashboard-Vals'!AM114","v":0},{"$f":"O_Dashboard!AN114-'O_Dashboard-Vals'!AN114","v":0},{"$f":"O_Dashboard!AO114-'O_Dashboard-Vals'!AO114","v":0},{"$f":"O_Dashboard!AP114-'O_Dashboard-Vals'!AP114","v":0},{"$f":"O_Dashboard!AQ114-'O_Dashboard-Vals'!AQ114","v":0},{"$f":"O_Dashboard!AR114-'O_Dashboard-Vals'!AR114","v":0},{"$f":"O_Dashboard!AS114-'O_Dashboard-Vals'!AS114","v":0},{"$f":"O_Dashboard!AT114-'O_Dashboard-Vals'!AT114","v":0},{"$f":"O_Dashboard!AU114-'O_Dashboard-Vals'!AU114","v":0},{"$f":"O_Dashboard!AV114-'O_Dashboard-Vals'!AV114","v":0},{"$f":"O_Dashboard!AW114-'O_Dashboard-Vals'!AW114","v":0},{"$f":"O_Dashboard!AX114-'O_Dashboard-Vals'!AX114","v":0},{"$f":"O_Dashboard!AY114-'O_Dashboard-Vals'!AY114","v":0},{"$f":"O_Dashboard!AZ114-'O_Dashboard-Vals'!AZ114","v":0},{"$f":"O_Dashboard!BA114-'O_Dashboard-Vals'!BA114","v":0},{"$f":"O_Dashboard!BB114-'O_Dashboard-Vals'!BB114","v":0},{"$f":"O_Dashboard!BC114-'O_Dashboard-Vals'!BC114","v":0},{"$f":"O_Dashboard!BD114-'O_Dashboard-Vals'!BD114","v":0},{"$f":"O_Dashboard!BE114-'O_Dashboard-Vals'!BE114","v":0},{"$f":"O_Dashboard!BF114-'O_Dashboard-Vals'!BF114","v":0},{"$f":"O_Dashboard!BG114-'O_Dashboard-Vals'!BG114","v":0},{"$f":"O_Dashboard!BH114-'O_Dashboard-Vals'!BH114","v":0},{"$f":"O_Dashboard!BI114-'O_Dashboard-Vals'!BI114","v":0},{"$f":"O_Dashboard!BJ114-'O_Dashboard-Vals'!BJ114","v":0}]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y115-'O_Dashboard-Vals'!Y115","v":0},null,{"$f":"O_Dashboard!AA115-'O_Dashboard-Vals'!AA115","v":0},{"$f":"O_Dashboard!AB115-'O_Dashboard-Vals'!AB115","v":0},{"$f":"O_Dashboard!AC115-'O_Dashboard-Vals'!AC115","v":0},{"$f":"O_Dashboard!AD115-'O_Dashboard-Vals'!AD115","v":0},{"$f":"O_Dashboard!AE115-'O_Dashboard-Vals'!AE115","v":0},{"$f":"O_Dashboard!AF115-'O_Dashboard-Vals'!AF115","v":0},{"$f":"O_Dashboard!AG115-'O_Dashboard-Vals'!AG115","v":0},{"$f":"O_Dashboard!AH115-'O_Dashboard-Vals'!AH115","v":0},{"$f":"O_Dashboard!AI115-'O_Dashboard-Vals'!AI115","v":0},{"$f":"O_Dashboard!AJ115-'O_Dashboard-Vals'!AJ115","v":0},{"$f":"O_Dashboard!AK115-'O_Dashboard-Vals'!AK115","v":0},{"$f":"O_Dashboard!AL115-'O_Dashboard-Vals'!AL115","v":0},{"$f":"O_Dashboard!AM115-'O_Dashboard-Vals'!AM115","v":0},{"$f":"O_Dashboard!AN115-'O_Dashboard-Vals'!AN115","v":0},{"$f":"O_Dashboard!AO115-'O_Dashboard-Vals'!AO115","v":0},{"$f":"O_Dashboard!AP115-'O_Dashboard-Vals'!AP115","v":0},{"$f":"O_Dashboard!AQ115-'O_Dashboard-Vals'!AQ115","v":0},{"$f":"O_Dashboard!AR115-'O_Dashboard-Vals'!AR115","v":0},{"$f":"O_Dashboard!AS115-'O_Dashboard-Vals'!AS115","v":0},{"$f":"O_Dashboard!AT115-'O_Dashboard-Vals'!AT115","v":0},{"$f":"O_Dashboard!AU115-'O_Dashboard-Vals'!AU115","v":0},{"$f":"O_Dashboard!AV115-'O_Dashboard-Vals'!AV115","v":0},{"$f":"O_Dashboard!AW115-'O_Dashboard-Vals'!AW115","v":0},{"$f":"O_Dashboard!AX115-'O_Dashboard-Vals'!AX115","v":0},{"$f":"O_Dashboard!AY115-'O_Dashboard-Vals'!AY115","v":0},{"$f":"O_Dashboard!AZ115-'O_Dashboard-Vals'!AZ115","v":0},{"$f":"O_Dashboard!BA115-'O_Dashboard-Vals'!BA115","v":0},{"$f":"O_Dashboard!BB115-'O_Dashboard-Vals'!BB115","v":0},{"$f":"O_Dashboard!BC115-'O_Dashboard-Vals'!BC115","v":0},{"$f":"O_Dashboard!BD115-'O_Dashboard-Vals'!BD115","v":0},{"$f":"O_Dashboard!BE115-'O_Dashboard-Vals'!BE115","v":0},{"$f":"O_Dashboard!BF115-'O_Dashboard-Vals'!BF115","v":0},{"$f":"O_Dashboard!BG115-'O_Dashboard-Vals'!BG115","v":0},{"$f":"O_Dashboard!BH115-'O_Dashboard-Vals'!BH115","v":0},{"$f":"O_Dashboard!BI115-'O_Dashboard-Vals'!BI115","v":0},{"$f":"O_Dashboard!BJ115-'O_Dashboard-Vals'!BJ115","v":0}]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y116-'O_Dashboard-Vals'!Y116","v":0},null,{"$f":"O_Dashboard!AA116-'O_Dashboard-Vals'!AA116","v":0},{"$f":"O_Dashboard!AB116-'O_Dashboard-Vals'!AB116","v":0},{"$f":"O_Dashboard!AC116-'O_Dashboard-Vals'!AC116","v":0},{"$f":"O_Dashboard!AD116-'O_Dashboard-Vals'!AD116","v":0},{"$f":"O_Dashboard!AE116-'O_Dashboard-Vals'!AE116","v":0},{"$f":"O_Dashboard!AF116-'O_Dashboard-Vals'!AF116","v":0},{"$f":"O_Dashboard!AG116-'O_Dashboard-Vals'!AG116","v":0},{"$f":"O_Dashboard!AH116-'O_Dashboard-Vals'!AH116","v":0},{"$f":"O_Dashboard!AI116-'O_Dashboard-Vals'!AI116","v":0},{"$f":"O_Dashboard!AJ116-'O_Dashboard-Vals'!AJ116","v":0},{"$f":"O_Dashboard!AK116-'O_Dashboard-Vals'!AK116","v":0},{"$f":"O_Dashboard!AL116-'O_Dashboard-Vals'!AL116","v":0},{"$f":"O_Dashboard!AM116-'O_Dashboard-Vals'!AM116","v":0},{"$f":"O_Dashboard!AN116-'O_Dashboard-Vals'!AN116","v":0},{"$f":"O_Dashboard!AO116-'O_Dashboard-Vals'!AO116","v":0},{"$f":"O_Dashboard!AP116-'O_Dashboard-Vals'!AP116","v":0},{"$f":"O_Dashboard!AQ116-'O_Dashboard-Vals'!AQ116","v":0},{"$f":"O_Dashboard!AR116-'O_Dashboard-Vals'!AR116","v":0},{"$f":"O_Dashboard!AS116-'O_Dashboard-Vals'!AS116","v":0},{"$f":"O_Dashboard!AT116-'O_Dashboard-Vals'!AT116","v":0},{"$f":"O_Dashboard!AU116-'O_Dashboard-Vals'!AU116","v":0},{"$f":"O_Dashboard!AV116-'O_Dashboard-Vals'!AV116","v":0},{"$f":"O_Dashboard!AW116-'O_Dashboard-Vals'!AW116","v":0},{"$f":"O_Dashboard!AX116-'O_Dashboard-Vals'!AX116","v":0},{"$f":"O_Dashboard!AY116-'O_Dashboard-Vals'!AY116","v":0},{"$f":"O_Dashboard!AZ116-'O_Dashboard-Vals'!AZ116","v":0},{"$f":"O_Dashboard!BA116-'O_Dashboard-Vals'!BA116","v":0},{"$f":"O_Dashboard!BB116-'O_Dashboard-Vals'!BB116","v":0},{"$f":"O_Dashboard!BC116-'O_Dashboard-Vals'!BC116","v":0},{"$f":"O_Dashboard!BD116-'O_Dashboard-Vals'!BD116","v":0},{"$f":"O_Dashboard!BE116-'O_Dashboard-Vals'!BE116","v":0},{"$f":"O_Dashboard!BF116-'O_Dashboard-Vals'!BF116","v":0},{"$f":"O_Dashboard!BG116-'O_Dashboard-Vals'!BG116","v":0},{"$f":"O_Dashboard!BH116-'O_Dashboard-Vals'!BH116","v":0},{"$f":"O_Dashboard!BI116-'O_Dashboard-Vals'!BI116","v":0},{"$f":"O_Dashboard!BJ116-'O_Dashboard-Vals'!BJ116","v":0}]
[null,null,null,null,"Pensions - Defined contribution - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y117-'O_Dashboard-Vals'!Y117","v":0},null,{"$f":"O_Dashboard!AA117-'O_Dashboard-Vals'!AA117","v":0},{"$f":"O_Dashboard!AB117-'O_Dashboard-Vals'!AB117","v":0},{"$f":"O_Dashboard!AC117-'O_Dashboard-Vals'!AC117","v":0},{"$f":"O_Dashboard!AD117-'O_Dashboard-Vals'!AD117","v":0},{"$f":"O_Dashboard!AE117-'O_Dashboard-Vals'!AE117","v":0},{"$f":"O_Dashboard!AF117-'O_Dashboard-Vals'!AF117","v":0},{"$f":"O_Dashboard!AG117-'O_Dashboard-Vals'!AG117","v":0},{"$f":"O_Dashboard!AH117-'O_Dashboard-Vals'!AH117","v":0},{"$f":"O_Dashboard!AI117-'O_Dashboard-Vals'!AI117","v":0},{"$f":"O_Dashboard!AJ117-'O_Dashboard-Vals'!AJ117","v":0},{"$f":"O_Dashboard!AK117-'O_Dashboard-Vals'!AK117","v":0},{"$f":"O_Dashboard!AL117-'O_Dashboard-Vals'!AL117","v":0},{"$f":"O_Dashboard!AM117-'O_Dashboard-Vals'!AM117","v":0},{"$f":"O_Dashboard!AN117-'O_Dashboard-Vals'!AN117","v":0},{"$f":"O_Dashboard!AO117-'O_Dashboard-Vals'!AO117","v":0},{"$f":"O_Dashboard!AP117-'O_Dashboard-Vals'!AP117","v":0},{"$f":"O_Dashboard!AQ117-'O_Dashboard-Vals'!AQ117","v":0},{"$f":"O_Dashboard!AR117-'O_Dashboard-Vals'!AR117","v":0},{"$f":"O_Dashboard!AS117-'O_Dashboard-Vals'!AS117","v":0},{"$f":"O_Dashboard!AT117-'O_Dashboard-Vals'!AT117","v":0},{"$f":"O_Dashboard!AU117-'O_Dashboard-Vals'!AU117","v":0},{"$f":"O_Dashboard!AV117-'O_Dashboard-Vals'!AV117","v":0},{"$f":"O_Dashboard!AW117-'O_Dashboard-Vals'!AW117","v":0},{"$f":"O_Dashboard!AX117-'O_Dashboard-Vals'!AX117","v":0},{"$f":"O_Dashboard!AY117-'O_Dashboard-Vals'!AY117","v":0},{"$f":"O_Dashboard!AZ117-'O_Dashboard-Vals'!AZ117","v":0},{"$f":"O_Dashboard!BA117-'O_Dashboard-Vals'!BA117","v":0},{"$f":"O_Dashboard!BB117-'O_Dashboard-Vals'!BB117","v":0},{"$f":"O_Dashboard!BC117-'O_Dashboard-Vals'!BC117","v":0},{"$f":"O_Dashboard!BD117-'O_Dashboard-Vals'!BD117","v":0},{"$f":"O_Dashboard!BE117-'O_Dashboard-Vals'!BE117","v":0},{"$f":"O_Dashboard!BF117-'O_Dashboard-Vals'!BF117","v":0},{"$f":"O_Dashboard!BG117-'O_Dashboard-Vals'!BG117","v":0},{"$f":"O_Dashboard!BH117-'O_Dashboard-Vals'!BH117","v":0},{"$f":"O_Dashboard!BI117-'O_Dashboard-Vals'!BI117","v":0},{"$f":"O_Dashboard!BJ117-'O_Dashboard-Vals'!BJ117","v":0}]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y118-'O_Dashboard-Vals'!Y118","v":0},null,{"$f":"O_Dashboard!AA118-'O_Dashboard-Vals'!AA118","v":0},{"$f":"O_Dashboard!AB118-'O_Dashboard-Vals'!AB118","v":0},{"$f":"O_Dashboard!AC118-'O_Dashboard-Vals'!AC118","v":0},{"$f":"O_Dashboard!AD118-'O_Dashboard-Vals'!AD118","v":0},{"$f":"O_Dashboard!AE118-'O_Dashboard-Vals'!AE118","v":0},{"$f":"O_Dashboard!AF118-'O_Dashboard-Vals'!AF118","v":0},{"$f":"O_Dashboard!AG118-'O_Dashboard-Vals'!AG118","v":0},{"$f":"O_Dashboard!AH118-'O_Dashboard-Vals'!AH118","v":0},{"$f":"O_Dashboard!AI118-'O_Dashboard-Vals'!AI118","v":0},{"$f":"O_Dashboard!AJ118-'O_Dashboard-Vals'!AJ118","v":0},{"$f":"O_Dashboard!AK118-'O_Dashboard-Vals'!AK118","v":0},{"$f":"O_Dashboard!AL118-'O_Dashboard-Vals'!AL118","v":0},{"$f":"O_Dashboard!AM118-'O_Dashboard-Vals'!AM118","v":0},{"$f":"O_Dashboard!AN118-'O_Dashboard-Vals'!AN118","v":0},{"$f":"O_Dashboard!AO118-'O_Dashboard-Vals'!AO118","v":0},{"$f":"O_Dashboard!AP118-'O_Dashboard-Vals'!AP118","v":0},{"$f":"O_Dashboard!AQ118-'O_Dashboard-Vals'!AQ118","v":0},{"$f":"O_Dashboard!AR118-'O_Dashboard-Vals'!AR118","v":0},{"$f":"O_Dashboard!AS118-'O_Dashboard-Vals'!AS118","v":0},{"$f":"O_Dashboard!AT118-'O_Dashboard-Vals'!AT118","v":0},{"$f":"O_Dashboard!AU118-'O_Dashboard-Vals'!AU118","v":0},{"$f":"O_Dashboard!AV118-'O_Dashboard-Vals'!AV118","v":0},{"$f":"O_Dashboard!AW118-'O_Dashboard-Vals'!AW118","v":0},{"$f":"O_Dashboard!AX118-'O_Dashboard-Vals'!AX118","v":0},{"$f":"O_Dashboard!AY118-'O_Dashboard-Vals'!AY118","v":0},{"$f":"O_Dashboard!AZ118-'O_Dashboard-Vals'!AZ118","v":0},{"$f":"O_Dashboard!BA118-'O_Dashboard-Vals'!BA118","v":0},{"$f":"O_Dashboard!BB118-'O_Dashboard-Vals'!BB118","v":0},{"$f":"O_Dashboard!BC118-'O_Dashboard-Vals'!BC118","v":0},{"$f":"O_Dashboard!BD118-'O_Dashboard-Vals'!BD118","v":0},{"$f":"O_Dashboard!BE118-'O_Dashboard-Vals'!BE118","v":0},{"$f":"O_Dashboard!BF118-'O_Dashboard-Vals'!BF118","v":0},{"$f":"O_Dashboard!BG118-'O_Dashboard-Vals'!BG118","v":0},{"$f":"O_Dashboard!BH118-'O_Dashboard-Vals'!BH118","v":0},{"$f":"O_Dashboard!BI118-'O_Dashboard-Vals'!BI118","v":0},{"$f":"O_Dashboard!BJ118-'O_Dashboard-Vals'!BJ118","v":0}]
[null,null,null,null,"Pensions - Other pension costs - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y119-'O_Dashboard-Vals'!Y119","v":0},null,{"$f":"O_Dashboard!AA119-'O_Dashboard-Vals'!AA119","v":0},{"$f":"O_Dashboard!AB119-'O_Dashboard-Vals'!AB119","v":0},{"$f":"O_Dashboard!AC119-'O_Dashboard-Vals'!AC119","v":0},{"$f":"O_Dashboard!AD119-'O_Dashboard-Vals'!AD119","v":0},{"$f":"O_Dashboard!AE119-'O_Dashboard-Vals'!AE119","v":0},{"$f":"O_Dashboard!AF119-'O_Dashboard-Vals'!AF119","v":0},{"$f":"O_Dashboard!AG119-'O_Dashboard-Vals'!AG119","v":0},{"$f":"O_Dashboard!AH119-'O_Dashboard-Vals'!AH119","v":0},{"$f":"O_Dashboard!AI119-'O_Dashboard-Vals'!AI119","v":0},{"$f":"O_Dashboard!AJ119-'O_Dashboard-Vals'!AJ119","v":0},{"$f":"O_Dashboard!AK119-'O_Dashboard-Vals'!AK119","v":0},{"$f":"O_Dashboard!AL119-'O_Dashboard-Vals'!AL119","v":0},{"$f":"O_Dashboard!AM119-'O_Dashboard-Vals'!AM119","v":0},{"$f":"O_Dashboard!AN119-'O_Dashboard-Vals'!AN119","v":0},{"$f":"O_Dashboard!AO119-'O_Dashboard-Vals'!AO119","v":0},{"$f":"O_Dashboard!AP119-'O_Dashboard-Vals'!AP119","v":0},{"$f":"O_Dashboard!AQ119-'O_Dashboard-Vals'!AQ119","v":0},{"$f":"O_Dashboard!AR119-'O_Dashboard-Vals'!AR119","v":0},{"$f":"O_Dashboard!AS119-'O_Dashboard-Vals'!AS119","v":0},{"$f":"O_Dashboard!AT119-'O_Dashboard-Vals'!AT119","v":0},{"$f":"O_Dashboard!AU119-'O_Dashboard-Vals'!AU119","v":0},{"$f":"O_Dashboard!AV119-'O_Dashboard-Vals'!AV119","v":0},{"$f":"O_Dashboard!AW119-'O_Dashboard-Vals'!AW119","v":0},{"$f":"O_Dashboard!AX119-'O_Dashboard-Vals'!AX119","v":0},{"$f":"O_Dashboard!AY119-'O_Dashboard-Vals'!AY119","v":0},{"$f":"O_Dashboard!AZ119-'O_Dashboard-Vals'!AZ119","v":0},{"$f":"O_Dashboard!BA119-'O_Dashboard-Vals'!BA119","v":0},{"$f":"O_Dashboard!BB119-'O_Dashboard-Vals'!BB119","v":0},{"$f":"O_Dashboard!BC119-'O_Dashboard-Vals'!BC119","v":0},{"$f":"O_Dashboard!BD119-'O_Dashboard-Vals'!BD119","v":0},{"$f":"O_Dashboard!BE119-'O_Dashboard-Vals'!BE119","v":0},{"$f":"O_Dashboard!BF119-'O_Dashboard-Vals'!BF119","v":0},{"$f":"O_Dashboard!BG119-'O_Dashboard-Vals'!BG119","v":0},{"$f":"O_Dashboard!BH119-'O_Dashboard-Vals'!BH119","v":0},{"$f":"O_Dashboard!BI119-'O_Dashboard-Vals'!BI119","v":0},{"$f":"O_Dashboard!BJ119-'O_Dashboard-Vals'!BJ119","v":0}]
[null,null,null,null,"Opex - Redundancy - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y120-'O_Dashboard-Vals'!Y120","v":0},null,{"$f":"O_Dashboard!AA120-'O_Dashboard-Vals'!AA120","v":0},{"$f":"O_Dashboard!AB120-'O_Dashboard-Vals'!AB120","v":0},{"$f":"O_Dashboard!AC120-'O_Dashboard-Vals'!AC120","v":0},{"$f":"O_Dashboard!AD120-'O_Dashboard-Vals'!AD120","v":0},{"$f":"O_Dashboard!AE120-'O_Dashboard-Vals'!AE120","v":0},{"$f":"O_Dashboard!AF120-'O_Dashboard-Vals'!AF120","v":0},{"$f":"O_Dashboard!AG120-'O_Dashboard-Vals'!AG120","v":0},{"$f":"O_Dashboard!AH120-'O_Dashboard-Vals'!AH120","v":0},{"$f":"O_Dashboard!AI120-'O_Dashboard-Vals'!AI120","v":0},{"$f":"O_Dashboard!AJ120-'O_Dashboard-Vals'!AJ120","v":0},{"$f":"O_Dashboard!AK120-'O_Dashboard-Vals'!AK120","v":0},{"$f":"O_Dashboard!AL120-'O_Dashboard-Vals'!AL120","v":0},{"$f":"O_Dashboard!AM120-'O_Dashboard-Vals'!AM120","v":0},{"$f":"O_Dashboard!AN120-'O_Dashboard-Vals'!AN120","v":0},{"$f":"O_Dashboard!AO120-'O_Dashboard-Vals'!AO120","v":0},{"$f":"O_Dashboard!AP120-'O_Dashboard-Vals'!AP120","v":0},{"$f":"O_Dashboard!AQ120-'O_Dashboard-Vals'!AQ120","v":0},{"$f":"O_Dashboard!AR120-'O_Dashboard-Vals'!AR120","v":0},{"$f":"O_Dashboard!AS120-'O_Dashboard-Vals'!AS120","v":0},{"$f":"O_Dashboard!AT120-'O_Dashboard-Vals'!AT120","v":0},{"$f":"O_Dashboard!AU120-'O_Dashboard-Vals'!AU120","v":0},{"$f":"O_Dashboard!AV120-'O_Dashboard-Vals'!AV120","v":0},{"$f":"O_Dashboard!AW120-'O_Dashboard-Vals'!AW120","v":0},{"$f":"O_Dashboard!AX120-'O_Dashboard-Vals'!AX120","v":0},{"$f":"O_Dashboard!AY120-'O_Dashboard-Vals'!AY120","v":0},{"$f":"O_Dashboard!AZ120-'O_Dashboard-Vals'!AZ120","v":0},{"$f":"O_Dashboard!BA120-'O_Dashboard-Vals'!BA120","v":0},{"$f":"O_Dashboard!BB120-'O_Dashboard-Vals'!BB120","v":0},{"$f":"O_Dashboard!BC120-'O_Dashboard-Vals'!BC120","v":0},{"$f":"O_Dashboard!BD120-'O_Dashboard-Vals'!BD120","v":0},{"$f":"O_Dashboard!BE120-'O_Dashboard-Vals'!BE120","v":0},{"$f":"O_Dashboard!BF120-'O_Dashboard-Vals'!BF120","v":0},{"$f":"O_Dashboard!BG120-'O_Dashboard-Vals'!BG120","v":0},{"$f":"O_Dashboard!BH120-'O_Dashboard-Vals'!BH120","v":0},{"$f":"O_Dashboard!BI120-'O_Dashboard-Vals'!BI120","v":0},{"$f":"O_Dashboard!BJ120-'O_Dashboard-Vals'!BJ120","v":0}]
[null,null,null,null,"Opex - Non-staff costs - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y121-'O_Dashboard-Vals'!Y121","v":0},null,{"$f":"O_Dashboard!AA121-'O_Dashboard-Vals'!AA121","v":0},{"$f":"O_Dashboard!AB121-'O_Dashboard-Vals'!AB121","v":0},{"$f":"O_Dashboard!AC121-'O_Dashboard-Vals'!AC121","v":0},{"$f":"O_Dashboard!AD121-'O_Dashboard-Vals'!AD121","v":0},{"$f":"O_Dashboard!AE121-'O_Dashboard-Vals'!AE121","v":0},{"$f":"O_Dashboard!AF121-'O_Dashboard-Vals'!AF121","v":0},{"$f":"O_Dashboard!AG121-'O_Dashboard-Vals'!AG121","v":0},{"$f":"O_Dashboard!AH121-'O_Dashboard-Vals'!AH121","v":0},{"$f":"O_Dashboard!AI121-'O_Dashboard-Vals'!AI121","v":0},{"$f":"O_Dashboard!AJ121-'O_Dashboard-Vals'!AJ121","v":0},{"$f":"O_Dashboard!AK121-'O_Dashboard-Vals'!AK121","v":0},{"$f":"O_Dashboard!AL121-'O_Dashboard-Vals'!AL121","v":0},{"$f":"O_Dashboard!AM121-'O_Dashboard-Vals'!AM121","v":0},{"$f":"O_Dashboard!AN121-'O_Dashboard-Vals'!AN121","v":0},{"$f":"O_Dashboard!AO121-'O_Dashboard-Vals'!AO121","v":0},{"$f":"O_Dashboard!AP121-'O_Dashboard-Vals'!AP121","v":0},{"$f":"O_Dashboard!AQ121-'O_Dashboard-Vals'!AQ121","v":0},{"$f":"O_Dashboard!AR121-'O_Dashboard-Vals'!AR121","v":0},{"$f":"O_Dashboard!AS121-'O_Dashboard-Vals'!AS121","v":0},{"$f":"O_Dashboard!AT121-'O_Dashboard-Vals'!AT121","v":0},{"$f":"O_Dashboard!AU121-'O_Dashboard-Vals'!AU121","v":0},{"$f":"O_Dashboard!AV121-'O_Dashboard-Vals'!AV121","v":0},{"$f":"O_Dashboard!AW121-'O_Dashboard-Vals'!AW121","v":0},{"$f":"O_Dashboard!AX121-'O_Dashboard-Vals'!AX121","v":0},{"$f":"O_Dashboard!AY121-'O_Dashboard-Vals'!AY121","v":0},{"$f":"O_Dashboard!AZ121-'O_Dashboard-Vals'!AZ121","v":0},{"$f":"O_Dashboard!BA121-'O_Dashboard-Vals'!BA121","v":0},{"$f":"O_Dashboard!BB121-'O_Dashboard-Vals'!BB121","v":0},{"$f":"O_Dashboard!BC121-'O_Dashboard-Vals'!BC121","v":0},{"$f":"O_Dashboard!BD121-'O_Dashboard-Vals'!BD121","v":0},{"$f":"O_Dashboard!BE121-'O_Dashboard-Vals'!BE121","v":0},{"$f":"O_Dashboard!BF121-'O_Dashboard-Vals'!BF121","v":0},{"$f":"O_Dashboard!BG121-'O_Dashboard-Vals'!BG121","v":0},{"$f":"O_Dashboard!BH121-'O_Dashboard-Vals'!BH121","v":0},{"$f":"O_Dashboard!BI121-'O_Dashboard-Vals'!BI121","v":0},{"$f":"O_Dashboard!BJ121-'O_Dashboard-Vals'!BJ121","v":0}]
[null,null,null,null,"Opex - Exceptional (excl. redundancy) - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y122-'O_Dashboard-Vals'!Y122","v":0},null,{"$f":"O_Dashboard!AA122-'O_Dashboard-Vals'!AA122","v":0},{"$f":"O_Dashboard!AB122-'O_Dashboard-Vals'!AB122","v":0},{"$f":"O_Dashboard!AC122-'O_Dashboard-Vals'!AC122","v":0},{"$f":"O_Dashboard!AD122-'O_Dashboard-Vals'!AD122","v":0},{"$f":"O_Dashboard!AE122-'O_Dashboard-Vals'!AE122","v":0},{"$f":"O_Dashboard!AF122-'O_Dashboard-Vals'!AF122","v":0},{"$f":"O_Dashboard!AG122-'O_Dashboard-Vals'!AG122","v":0},{"$f":"O_Dashboard!AH122-'O_Dashboard-Vals'!AH122","v":0},{"$f":"O_Dashboard!AI122-'O_Dashboard-Vals'!AI122","v":0},{"$f":"O_Dashboard!AJ122-'O_Dashboard-Vals'!AJ122","v":0},{"$f":"O_Dashboard!AK122-'O_Dashboard-Vals'!AK122","v":0},{"$f":"O_Dashboard!AL122-'O_Dashboard-Vals'!AL122","v":0},{"$f":"O_Dashboard!AM122-'O_Dashboard-Vals'!AM122","v":0},{"$f":"O_Dashboard!AN122-'O_Dashboard-Vals'!AN122","v":0},{"$f":"O_Dashboard!AO122-'O_Dashboard-Vals'!AO122","v":0},{"$f":"O_Dashboard!AP122-'O_Dashboard-Vals'!AP122","v":0},{"$f":"O_Dashboard!AQ122-'O_Dashboard-Vals'!AQ122","v":0},{"$f":"O_Dashboard!AR122-'O_Dashboard-Vals'!AR122","v":0},{"$f":"O_Dashboard!AS122-'O_Dashboard-Vals'!AS122","v":0},{"$f":"O_Dashboard!AT122-'O_Dashboard-Vals'!AT122","v":0},{"$f":"O_Dashboard!AU122-'O_Dashboard-Vals'!AU122","v":0},{"$f":"O_Dashboard!AV122-'O_Dashboard-Vals'!AV122","v":0},{"$f":"O_Dashboard!AW122-'O_Dashboard-Vals'!AW122","v":0},{"$f":"O_Dashboard!AX122-'O_Dashboard-Vals'!AX122","v":0},{"$f":"O_Dashboard!AY122-'O_Dashboard-Vals'!AY122","v":0},{"$f":"O_Dashboard!AZ122-'O_Dashboard-Vals'!AZ122","v":0},{"$f":"O_Dashboard!BA122-'O_Dashboard-Vals'!BA122","v":0},{"$f":"O_Dashboard!BB122-'O_Dashboard-Vals'!BB122","v":0},{"$f":"O_Dashboard!BC122-'O_Dashboard-Vals'!BC122","v":0},{"$f":"O_Dashboard!BD122-'O_Dashboard-Vals'!BD122","v":0},{"$f":"O_Dashboard!BE122-'O_Dashboard-Vals'!BE122","v":0},{"$f":"O_Dashboard!BF122-'O_Dashboard-Vals'!BF122","v":0},{"$f":"O_Dashboard!BG122-'O_Dashboard-Vals'!BG122","v":0},{"$f":"O_Dashboard!BH122-'O_Dashboard-Vals'!BH122","v":0},{"$f":"O_Dashboard!BI122-'O_Dashboard-Vals'!BI122","v":0},{"$f":"O_Dashboard!BJ122-'O_Dashboard-Vals'!BJ122","v":0}]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y123-'O_Dashboard-Vals'!Y123","v":0},null,{"$f":"O_Dashboard!AA123-'O_Dashboard-Vals'!AA123","v":0},{"$f":"O_Dashboard!AB123-'O_Dashboard-Vals'!AB123","v":0},{"$f":"O_Dashboard!AC123-'O_Dashboard-Vals'!AC123","v":0},{"$f":"O_Dashboard!AD123-'O_Dashboard-Vals'!AD123","v":0},{"$f":"O_Dashboard!AE123-'O_Dashboard-Vals'!AE123","v":0},{"$f":"O_Dashboard!AF123-'O_Dashboard-Vals'!AF123","v":0},{"$f":"O_Dashboard!AG123-'O_Dashboard-Vals'!AG123","v":0},{"$f":"O_Dashboard!AH123-'O_Dashboard-Vals'!AH123","v":0},{"$f":"O_Dashboard!AI123-'O_Dashboard-Vals'!AI123","v":0},{"$f":"O_Dashboard!AJ123-'O_Dashboard-Vals'!AJ123","v":0},{"$f":"O_Dashboard!AK123-'O_Dashboard-Vals'!AK123","v":0},{"$f":"O_Dashboard!AL123-'O_Dashboard-Vals'!AL123","v":0},{"$f":"O_Dashboard!AM123-'O_Dashboard-Vals'!AM123","v":0},{"$f":"O_Dashboard!AN123-'O_Dashboard-Vals'!AN123","v":0},{"$f":"O_Dashboard!AO123-'O_Dashboard-Vals'!AO123","v":0},{"$f":"O_Dashboard!AP123-'O_Dashboard-Vals'!AP123","v":0},{"$f":"O_Dashboard!AQ123-'O_Dashboard-Vals'!AQ123","v":0},{"$f":"O_Dashboard!AR123-'O_Dashboard-Vals'!AR123","v":0},{"$f":"O_Dashboard!AS123-'O_Dashboard-Vals'!AS123","v":0},{"$f":"O_Dashboard!AT123-'O_Dashboard-Vals'!AT123","v":0},{"$f":"O_Dashboard!AU123-'O_Dashboard-Vals'!AU123","v":0},{"$f":"O_Dashboard!AV123-'O_Dashboard-Vals'!AV123","v":0},{"$f":"O_Dashboard!AW123-'O_Dashboard-Vals'!AW123","v":0},{"$f":"O_Dashboard!AX123-'O_Dashboard-Vals'!AX123","v":0},{"$f":"O_Dashboard!AY123-'O_Dashboard-Vals'!AY123","v":0},{"$f":"O_Dashboard!AZ123-'O_Dashboard-Vals'!AZ123","v":0},{"$f":"O_Dashboard!BA123-'O_Dashboard-Vals'!BA123","v":0},{"$f":"O_Dashboard!BB123-'O_Dashboard-Vals'!BB123","v":0},{"$f":"O_Dashboard!BC123-'O_Dashboard-Vals'!BC123","v":0},{"$f":"O_Dashboard!BD123-'O_Dashboard-Vals'!BD123","v":0},{"$f":"O_Dashboard!BE123-'O_Dashboard-Vals'!BE123","v":0},{"$f":"O_Dashboard!BF123-'O_Dashboard-Vals'!BF123","v":0},{"$f":"O_Dashboard!BG123-'O_Dashboard-Vals'!BG123","v":0},{"$f":"O_Dashboard!BH123-'O_Dashboard-Vals'!BH123","v":0},{"$f":"O_Dashboard!BI123-'O_Dashboard-Vals'!BI123","v":0},{"$f":"O_Dashboard!BJ123-'O_Dashboard-Vals'!BJ123","v":0}]
[null,null,null,null,"Opex - Spare 3 - Price determination - UKATS POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y124-'O_Dashboard-Vals'!Y124","v":0},null,{"$f":"O_Dashboard!AA124-'O_Dashboard-Vals'!AA124","v":0},{"$f":"O_Dashboard!AB124-'O_Dashboard-Vals'!AB124","v":0},{"$f":"O_Dashboard!AC124-'O_Dashboard-Vals'!AC124","v":0},{"$f":"O_Dashboard!AD124-'O_Dashboard-Vals'!AD124","v":0},{"$f":"O_Dashboard!AE124-'O_Dashboard-Vals'!AE124","v":0},{"$f":"O_Dashboard!AF124-'O_Dashboard-Vals'!AF124","v":0},{"$f":"O_Dashboard!AG124-'O_Dashboard-Vals'!AG124","v":0},{"$f":"O_Dashboard!AH124-'O_Dashboard-Vals'!AH124","v":0},{"$f":"O_Dashboard!AI124-'O_Dashboard-Vals'!AI124","v":0},{"$f":"O_Dashboard!AJ124-'O_Dashboard-Vals'!AJ124","v":0},{"$f":"O_Dashboard!AK124-'O_Dashboard-Vals'!AK124","v":0},{"$f":"O_Dashboard!AL124-'O_Dashboard-Vals'!AL124","v":0},{"$f":"O_Dashboard!AM124-'O_Dashboard-Vals'!AM124","v":0},{"$f":"O_Dashboard!AN124-'O_Dashboard-Vals'!AN124","v":0},{"$f":"O_Dashboard!AO124-'O_Dashboard-Vals'!AO124","v":0},{"$f":"O_Dashboard!AP124-'O_Dashboard-Vals'!AP124","v":0},{"$f":"O_Dashboard!AQ124-'O_Dashboard-Vals'!AQ124","v":0},{"$f":"O_Dashboard!AR124-'O_Dashboard-Vals'!AR124","v":0},{"$f":"O_Dashboard!AS124-'O_Dashboard-Vals'!AS124","v":0},{"$f":"O_Dashboard!AT124-'O_Dashboard-Vals'!AT124","v":0},{"$f":"O_Dashboard!AU124-'O_Dashboard-Vals'!AU124","v":0},{"$f":"O_Dashboard!AV124-'O_Dashboard-Vals'!AV124","v":0},{"$f":"O_Dashboard!AW124-'O_Dashboard-Vals'!AW124","v":0},{"$f":"O_Dashboard!AX124-'O_Dashboard-Vals'!AX124","v":0},{"$f":"O_Dashboard!AY124-'O_Dashboard-Vals'!AY124","v":0},{"$f":"O_Dashboard!AZ124-'O_Dashboard-Vals'!AZ124","v":0},{"$f":"O_Dashboard!BA124-'O_Dashboard-Vals'!BA124","v":0},{"$f":"O_Dashboard!BB124-'O_Dashboard-Vals'!BB124","v":0},{"$f":"O_Dashboard!BC124-'O_Dashboard-Vals'!BC124","v":0},{"$f":"O_Dashboard!BD124-'O_Dashboard-Vals'!BD124","v":0},{"$f":"O_Dashboard!BE124-'O_Dashboard-Vals'!BE124","v":0},{"$f":"O_Dashboard!BF124-'O_Dashboard-Vals'!BF124","v":0},{"$f":"O_Dashboard!BG124-'O_Dashboard-Vals'!BG124","v":0},{"$f":"O_Dashboard!BH124-'O_Dashboard-Vals'!BH124","v":0},{"$f":"O_Dashboard!BI124-'O_Dashboard-Vals'!BI124","v":0},{"$f":"O_Dashboard!BJ124-'O_Dashboard-Vals'!BJ124","v":0}]
[null,null,null,null,"Regulatory Depreciation",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y125-'O_Dashboard-Vals'!Y125","v":0},null,{"$f":"O_Dashboard!AA125-'O_Dashboard-Vals'!AA125","v":0},{"$f":"O_Dashboard!AB125-'O_Dashboard-Vals'!AB125","v":0},{"$f":"O_Dashboard!AC125-'O_Dashboard-Vals'!AC125","v":0},{"$f":"O_Dashboard!AD125-'O_Dashboard-Vals'!AD125","v":0},{"$f":"O_Dashboard!AE125-'O_Dashboard-Vals'!AE125","v":0},{"$f":"O_Dashboard!AF125-'O_Dashboard-Vals'!AF125","v":0},{"$f":"O_Dashboard!AG125-'O_Dashboard-Vals'!AG125","v":0},{"$f":"O_Dashboard!AH125-'O_Dashboard-Vals'!AH125","v":0},{"$f":"O_Dashboard!AI125-'O_Dashboard-Vals'!AI125","v":0},{"$f":"O_Dashboard!AJ125-'O_Dashboard-Vals'!AJ125","v":0},{"$f":"O_Dashboard!AK125-'O_Dashboard-Vals'!AK125","v":0},{"$f":"O_Dashboard!AL125-'O_Dashboard-Vals'!AL125","v":0},{"$f":"O_Dashboard!AM125-'O_Dashboard-Vals'!AM125","v":0},{"$f":"O_Dashboard!AN125-'O_Dashboard-Vals'!AN125","v":0},{"$f":"O_Dashboard!AO125-'O_Dashboard-Vals'!AO125","v":0},{"$f":"O_Dashboard!AP125-'O_Dashboard-Vals'!AP125","v":0},{"$f":"O_Dashboard!AQ125-'O_Dashboard-Vals'!AQ125","v":0},{"$f":"O_Dashboard!AR125-'O_Dashboard-Vals'!AR125","v":0},{"$f":"O_Dashboard!AS125-'O_Dashboard-Vals'!AS125","v":0},{"$f":"O_Dashboard!AT125-'O_Dashboard-Vals'!AT125","v":0},{"$f":"O_Dashboard!AU125-'O_Dashboard-Vals'!AU125","v":0},{"$f":"O_Dashboard!AV125-'O_Dashboard-Vals'!AV125","v":0},{"$f":"O_Dashboard!AW125-'O_Dashboard-Vals'!AW125","v":0},{"$f":"O_Dashboard!AX125-'O_Dashboard-Vals'!AX125","v":0},{"$f":"O_Dashboard!AY125-'O_Dashboard-Vals'!AY125","v":0},{"$f":"O_Dashboard!AZ125-'O_Dashboard-Vals'!AZ125","v":0},{"$f":"O_Dashboard!BA125-'O_Dashboard-Vals'!BA125","v":0},{"$f":"O_Dashboard!BB125-'O_Dashboard-Vals'!BB125","v":0},{"$f":"O_Dashboard!BC125-'O_Dashboard-Vals'!BC125","v":0},{"$f":"O_Dashboard!BD125-'O_Dashboard-Vals'!BD125","v":0},{"$f":"O_Dashboard!BE125-'O_Dashboard-Vals'!BE125","v":0},{"$f":"O_Dashboard!BF125-'O_Dashboard-Vals'!BF125","v":0},{"$f":"O_Dashboard!BG125-'O_Dashboard-Vals'!BG125","v":0},{"$f":"O_Dashboard!BH125-'O_Dashboard-Vals'!BH125","v":0},{"$f":"O_Dashboard!BI125-'O_Dashboard-Vals'!BI125","v":0},{"$f":"O_Dashboard!BJ125-'O_Dashboard-Vals'!BJ125","v":0}]
[null,null,null,null,"Regulatory Return - UKATS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y126-'O_Dashboard-Vals'!Y126","v":0},null,{"$f":"O_Dashboard!AA126-'O_Dashboard-Vals'!AA126","v":0},{"$f":"O_Dashboard!AB126-'O_Dashboard-Vals'!AB126","v":0},{"$f":"O_Dashboard!AC126-'O_Dashboard-Vals'!AC126","v":0},{"$f":"O_Dashboard!AD126-'O_Dashboard-Vals'!AD126","v":0},{"$f":"O_Dashboard!AE126-'O_Dashboard-Vals'!AE126","v":0},{"$f":"O_Dashboard!AF126-'O_Dashboard-Vals'!AF126","v":0},{"$f":"O_Dashboard!AG126-'O_Dashboard-Vals'!AG126","v":0},{"$f":"O_Dashboard!AH126-'O_Dashboard-Vals'!AH126","v":0},{"$f":"O_Dashboard!AI126-'O_Dashboard-Vals'!AI126","v":0},{"$f":"O_Dashboard!AJ126-'O_Dashboard-Vals'!AJ126","v":0},{"$f":"O_Dashboard!AK126-'O_Dashboard-Vals'!AK126","v":0},{"$f":"O_Dashboard!AL126-'O_Dashboard-Vals'!AL126","v":0},{"$f":"O_Dashboard!AM126-'O_Dashboard-Vals'!AM126","v":0},{"$f":"O_Dashboard!AN126-'O_Dashboard-Vals'!AN126","v":0},{"$f":"O_Dashboard!AO126-'O_Dashboard-Vals'!AO126","v":0},{"$f":"O_Dashboard!AP126-'O_Dashboard-Vals'!AP126","v":0},{"$f":"O_Dashboard!AQ126-'O_Dashboard-Vals'!AQ126","v":0},{"$f":"O_Dashboard!AR126-'O_Dashboard-Vals'!AR126","v":0},{"$f":"O_Dashboard!AS126-'O_Dashboard-Vals'!AS126","v":0},{"$f":"O_Dashboard!AT126-'O_Dashboard-Vals'!AT126","v":0},{"$f":"O_Dashboard!AU126-'O_Dashboard-Vals'!AU126","v":0},{"$f":"O_Dashboard!AV126-'O_Dashboard-Vals'!AV126","v":0},{"$f":"O_Dashboard!AW126-'O_Dashboard-Vals'!AW126","v":0},{"$f":"O_Dashboard!AX126-'O_Dashboard-Vals'!AX126","v":0},{"$f":"O_Dashboard!AY126-'O_Dashboard-Vals'!AY126","v":0},{"$f":"O_Dashboard!AZ126-'O_Dashboard-Vals'!AZ126","v":0},{"$f":"O_Dashboard!BA126-'O_Dashboard-Vals'!BA126","v":0},{"$f":"O_Dashboard!BB126-'O_Dashboard-Vals'!BB126","v":0},{"$f":"O_Dashboard!BC126-'O_Dashboard-Vals'!BC126","v":0},{"$f":"O_Dashboard!BD126-'O_Dashboard-Vals'!BD126","v":0},{"$f":"O_Dashboard!BE126-'O_Dashboard-Vals'!BE126","v":0},{"$f":"O_Dashboard!BF126-'O_Dashboard-Vals'!BF126","v":0},{"$f":"O_Dashboard!BG126-'O_Dashboard-Vals'!BG126","v":0},{"$f":"O_Dashboard!BH126-'O_Dashboard-Vals'!BH126","v":0},{"$f":"O_Dashboard!BI126-'O_Dashboard-Vals'!BI126","v":0},{"$f":"O_Dashboard!BJ126-'O_Dashboard-Vals'!BJ126","v":0}]
[null,null,null,null,"Adjustments",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y127-'O_Dashboard-Vals'!Y127","v":0},null,{"$f":"O_Dashboard!AA127-'O_Dashboard-Vals'!AA127","v":0},{"$f":"O_Dashboard!AB127-'O_Dashboard-Vals'!AB127","v":0},{"$f":"O_Dashboard!AC127-'O_Dashboard-Vals'!AC127","v":0},{"$f":"O_Dashboard!AD127-'O_Dashboard-Vals'!AD127","v":0},{"$f":"O_Dashboard!AE127-'O_Dashboard-Vals'!AE127","v":0},{"$f":"O_Dashboard!AF127-'O_Dashboard-Vals'!AF127","v":0},{"$f":"O_Dashboard!AG127-'O_Dashboard-Vals'!AG127","v":0},{"$f":"O_Dashboard!AH127-'O_Dashboard-Vals'!AH127","v":0},{"$f":"O_Dashboard!AI127-'O_Dashboard-Vals'!AI127","v":0},{"$f":"O_Dashboard!AJ127-'O_Dashboard-Vals'!AJ127","v":0},{"$f":"O_Dashboard!AK127-'O_Dashboard-Vals'!AK127","v":0},{"$f":"O_Dashboard!AL127-'O_Dashboard-Vals'!AL127","v":0},{"$f":"O_Dashboard!AM127-'O_Dashboard-Vals'!AM127","v":0},{"$f":"O_Dashboard!AN127-'O_Dashboard-Vals'!AN127","v":0},{"$f":"O_Dashboard!AO127-'O_Dashboard-Vals'!AO127","v":0},{"$f":"O_Dashboard!AP127-'O_Dashboard-Vals'!AP127","v":0},{"$f":"O_Dashboard!AQ127-'O_Dashboard-Vals'!AQ127","v":0},{"$f":"O_Dashboard!AR127-'O_Dashboard-Vals'!AR127","v":0},{"$f":"O_Dashboard!AS127-'O_Dashboard-Vals'!AS127","v":0},{"$f":"O_Dashboard!AT127-'O_Dashboard-Vals'!AT127","v":0},{"$f":"O_Dashboard!AU127-'O_Dashboard-Vals'!AU127","v":0},{"$f":"O_Dashboard!AV127-'O_Dashboard-Vals'!AV127","v":0},{"$f":"O_Dashboard!AW127-'O_Dashboard-Vals'!AW127","v":0},{"$f":"O_Dashboard!AX127-'O_Dashboard-Vals'!AX127","v":0},{"$f":"O_Dashboard!AY127-'O_Dashboard-Vals'!AY127","v":0},{"$f":"O_Dashboard!AZ127-'O_Dashboard-Vals'!AZ127","v":0},{"$f":"O_Dashboard!BA127-'O_Dashboard-Vals'!BA127","v":0},{"$f":"O_Dashboard!BB127-'O_Dashboard-Vals'!BB127","v":0},{"$f":"O_Dashboard!BC127-'O_Dashboard-Vals'!BC127","v":0},{"$f":"O_Dashboard!BD127-'O_Dashboard-Vals'!BD127","v":0},{"$f":"O_Dashboard!BE127-'O_Dashboard-Vals'!BE127","v":0},{"$f":"O_Dashboard!BF127-'O_Dashboard-Vals'!BF127","v":0},{"$f":"O_Dashboard!BG127-'O_Dashboard-Vals'!BG127","v":0},{"$f":"O_Dashboard!BH127-'O_Dashboard-Vals'!BH127","v":0},{"$f":"O_Dashboard!BI127-'O_Dashboard-Vals'!BI127","v":0},{"$f":"O_Dashboard!BJ127-'O_Dashboard-Vals'!BJ127","v":0}]
[null,null,null,null,"Eurocontrol Revenue (Other) - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y128-'O_Dashboard-Vals'!Y128","v":0},null,{"$f":"O_Dashboard!AA128-'O_Dashboard-Vals'!AA128","v":0},{"$f":"O_Dashboard!AB128-'O_Dashboard-Vals'!AB128","v":0},{"$f":"O_Dashboard!AC128-'O_Dashboard-Vals'!AC128","v":0},{"$f":"O_Dashboard!AD128-'O_Dashboard-Vals'!AD128","v":0},{"$f":"O_Dashboard!AE128-'O_Dashboard-Vals'!AE128","v":0},{"$f":"O_Dashboard!AF128-'O_Dashboard-Vals'!AF128","v":0},{"$f":"O_Dashboard!AG128-'O_Dashboard-Vals'!AG128","v":0},{"$f":"O_Dashboard!AH128-'O_Dashboard-Vals'!AH128","v":0},{"$f":"O_Dashboard!AI128-'O_Dashboard-Vals'!AI128","v":0},{"$f":"O_Dashboard!AJ128-'O_Dashboard-Vals'!AJ128","v":0},{"$f":"O_Dashboard!AK128-'O_Dashboard-Vals'!AK128","v":0},{"$f":"O_Dashboard!AL128-'O_Dashboard-Vals'!AL128","v":0},{"$f":"O_Dashboard!AM128-'O_Dashboard-Vals'!AM128","v":0},{"$f":"O_Dashboard!AN128-'O_Dashboard-Vals'!AN128","v":0},{"$f":"O_Dashboard!AO128-'O_Dashboard-Vals'!AO128","v":0},{"$f":"O_Dashboard!AP128-'O_Dashboard-Vals'!AP128","v":0},{"$f":"O_Dashboard!AQ128-'O_Dashboard-Vals'!AQ128","v":0},{"$f":"O_Dashboard!AR128-'O_Dashboard-Vals'!AR128","v":0},{"$f":"O_Dashboard!AS128-'O_Dashboard-Vals'!AS128","v":0},{"$f":"O_Dashboard!AT128-'O_Dashboard-Vals'!AT128","v":0},{"$f":"O_Dashboard!AU128-'O_Dashboard-Vals'!AU128","v":0},{"$f":"O_Dashboard!AV128-'O_Dashboard-Vals'!AV128","v":0},{"$f":"O_Dashboard!AW128-'O_Dashboard-Vals'!AW128","v":0},{"$f":"O_Dashboard!AX128-'O_Dashboard-Vals'!AX128","v":0},{"$f":"O_Dashboard!AY128-'O_Dashboard-Vals'!AY128","v":0},{"$f":"O_Dashboard!AZ128-'O_Dashboard-Vals'!AZ128","v":0},{"$f":"O_Dashboard!BA128-'O_Dashboard-Vals'!BA128","v":0},{"$f":"O_Dashboard!BB128-'O_Dashboard-Vals'!BB128","v":0},{"$f":"O_Dashboard!BC128-'O_Dashboard-Vals'!BC128","v":0},{"$f":"O_Dashboard!BD128-'O_Dashboard-Vals'!BD128","v":0},{"$f":"O_Dashboard!BE128-'O_Dashboard-Vals'!BE128","v":0},{"$f":"O_Dashboard!BF128-'O_Dashboard-Vals'!BF128","v":0},{"$f":"O_Dashboard!BG128-'O_Dashboard-Vals'!BG128","v":0},{"$f":"O_Dashboard!BH128-'O_Dashboard-Vals'!BH128","v":0},{"$f":"O_Dashboard!BI128-'O_Dashboard-Vals'!BI128","v":0},{"$f":"O_Dashboard!BJ128-'O_Dashboard-Vals'!BJ128","v":0}]
[null,null,null,null,"London Approach Revenue - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y129-'O_Dashboard-Vals'!Y129","v":0},null,{"$f":"O_Dashboard!AA129-'O_Dashboard-Vals'!AA129","v":0},{"$f":"O_Dashboard!AB129-'O_Dashboard-Vals'!AB129","v":0},{"$f":"O_Dashboard!AC129-'O_Dashboard-Vals'!AC129","v":0},{"$f":"O_Dashboard!AD129-'O_Dashboard-Vals'!AD129","v":0},{"$f":"O_Dashboard!AE129-'O_Dashboard-Vals'!AE129","v":0},{"$f":"O_Dashboard!AF129-'O_Dashboard-Vals'!AF129","v":0},{"$f":"O_Dashboard!AG129-'O_Dashboard-Vals'!AG129","v":0},{"$f":"O_Dashboard!AH129-'O_Dashboard-Vals'!AH129","v":0},{"$f":"O_Dashboard!AI129-'O_Dashboard-Vals'!AI129","v":0},{"$f":"O_Dashboard!AJ129-'O_Dashboard-Vals'!AJ129","v":0},{"$f":"O_Dashboard!AK129-'O_Dashboard-Vals'!AK129","v":0},{"$f":"O_Dashboard!AL129-'O_Dashboard-Vals'!AL129","v":0},{"$f":"O_Dashboard!AM129-'O_Dashboard-Vals'!AM129","v":0},{"$f":"O_Dashboard!AN129-'O_Dashboard-Vals'!AN129","v":0},{"$f":"O_Dashboard!AO129-'O_Dashboard-Vals'!AO129","v":0},{"$f":"O_Dashboard!AP129-'O_Dashboard-Vals'!AP129","v":0},{"$f":"O_Dashboard!AQ129-'O_Dashboard-Vals'!AQ129","v":0},{"$f":"O_Dashboard!AR129-'O_Dashboard-Vals'!AR129","v":0},{"$f":"O_Dashboard!AS129-'O_Dashboard-Vals'!AS129","v":0},{"$f":"O_Dashboard!AT129-'O_Dashboard-Vals'!AT129","v":0},{"$f":"O_Dashboard!AU129-'O_Dashboard-Vals'!AU129","v":0},{"$f":"O_Dashboard!AV129-'O_Dashboard-Vals'!AV129","v":0},{"$f":"O_Dashboard!AW129-'O_Dashboard-Vals'!AW129","v":0},{"$f":"O_Dashboard!AX129-'O_Dashboard-Vals'!AX129","v":0},{"$f":"O_Dashboard!AY129-'O_Dashboard-Vals'!AY129","v":0},{"$f":"O_Dashboard!AZ129-'O_Dashboard-Vals'!AZ129","v":0},{"$f":"O_Dashboard!BA129-'O_Dashboard-Vals'!BA129","v":0},{"$f":"O_Dashboard!BB129-'O_Dashboard-Vals'!BB129","v":0},{"$f":"O_Dashboard!BC129-'O_Dashboard-Vals'!BC129","v":0},{"$f":"O_Dashboard!BD129-'O_Dashboard-Vals'!BD129","v":0},{"$f":"O_Dashboard!BE129-'O_Dashboard-Vals'!BE129","v":0},{"$f":"O_Dashboard!BF129-'O_Dashboard-Vals'!BF129","v":0},{"$f":"O_Dashboard!BG129-'O_Dashboard-Vals'!BG129","v":0},{"$f":"O_Dashboard!BH129-'O_Dashboard-Vals'!BH129","v":0},{"$f":"O_Dashboard!BI129-'O_Dashboard-Vals'!BI129","v":0},{"$f":"O_Dashboard!BJ129-'O_Dashboard-Vals'!BJ129","v":0}]
[null,null,null,null,"MoD Income - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y130-'O_Dashboard-Vals'!Y130","v":0},null,{"$f":"O_Dashboard!AA130-'O_Dashboard-Vals'!AA130","v":0},{"$f":"O_Dashboard!AB130-'O_Dashboard-Vals'!AB130","v":0},{"$f":"O_Dashboard!AC130-'O_Dashboard-Vals'!AC130","v":0},{"$f":"O_Dashboard!AD130-'O_Dashboard-Vals'!AD130","v":0},{"$f":"O_Dashboard!AE130-'O_Dashboard-Vals'!AE130","v":0},{"$f":"O_Dashboard!AF130-'O_Dashboard-Vals'!AF130","v":0},{"$f":"O_Dashboard!AG130-'O_Dashboard-Vals'!AG130","v":0},{"$f":"O_Dashboard!AH130-'O_Dashboard-Vals'!AH130","v":0},{"$f":"O_Dashboard!AI130-'O_Dashboard-Vals'!AI130","v":0},{"$f":"O_Dashboard!AJ130-'O_Dashboard-Vals'!AJ130","v":0},{"$f":"O_Dashboard!AK130-'O_Dashboard-Vals'!AK130","v":0},{"$f":"O_Dashboard!AL130-'O_Dashboard-Vals'!AL130","v":0},{"$f":"O_Dashboard!AM130-'O_Dashboard-Vals'!AM130","v":0},{"$f":"O_Dashboard!AN130-'O_Dashboard-Vals'!AN130","v":0},{"$f":"O_Dashboard!AO130-'O_Dashboard-Vals'!AO130","v":0},{"$f":"O_Dashboard!AP130-'O_Dashboard-Vals'!AP130","v":0},{"$f":"O_Dashboard!AQ130-'O_Dashboard-Vals'!AQ130","v":0},{"$f":"O_Dashboard!AR130-'O_Dashboard-Vals'!AR130","v":0},{"$f":"O_Dashboard!AS130-'O_Dashboard-Vals'!AS130","v":0},{"$f":"O_Dashboard!AT130-'O_Dashboard-Vals'!AT130","v":0},{"$f":"O_Dashboard!AU130-'O_Dashboard-Vals'!AU130","v":0},{"$f":"O_Dashboard!AV130-'O_Dashboard-Vals'!AV130","v":0},{"$f":"O_Dashboard!AW130-'O_Dashboard-Vals'!AW130","v":0},{"$f":"O_Dashboard!AX130-'O_Dashboard-Vals'!AX130","v":0},{"$f":"O_Dashboard!AY130-'O_Dashboard-Vals'!AY130","v":0},{"$f":"O_Dashboard!AZ130-'O_Dashboard-Vals'!AZ130","v":0},{"$f":"O_Dashboard!BA130-'O_Dashboard-Vals'!BA130","v":0},{"$f":"O_Dashboard!BB130-'O_Dashboard-Vals'!BB130","v":0},{"$f":"O_Dashboard!BC130-'O_Dashboard-Vals'!BC130","v":0},{"$f":"O_Dashboard!BD130-'O_Dashboard-Vals'!BD130","v":0},{"$f":"O_Dashboard!BE130-'O_Dashboard-Vals'!BE130","v":0},{"$f":"O_Dashboard!BF130-'O_Dashboard-Vals'!BF130","v":0},{"$f":"O_Dashboard!BG130-'O_Dashboard-Vals'!BG130","v":0},{"$f":"O_Dashboard!BH130-'O_Dashboard-Vals'!BH130","v":0},{"$f":"O_Dashboard!BI130-'O_Dashboard-Vals'!BI130","v":0},{"$f":"O_Dashboard!BJ130-'O_Dashboard-Vals'!BJ130","v":0}]
[null,null,null,null,"North Sea Helicopters - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y131-'O_Dashboard-Vals'!Y131","v":0},null,{"$f":"O_Dashboard!AA131-'O_Dashboard-Vals'!AA131","v":0},{"$f":"O_Dashboard!AB131-'O_Dashboard-Vals'!AB131","v":0},{"$f":"O_Dashboard!AC131-'O_Dashboard-Vals'!AC131","v":0},{"$f":"O_Dashboard!AD131-'O_Dashboard-Vals'!AD131","v":0},{"$f":"O_Dashboard!AE131-'O_Dashboard-Vals'!AE131","v":0},{"$f":"O_Dashboard!AF131-'O_Dashboard-Vals'!AF131","v":0},{"$f":"O_Dashboard!AG131-'O_Dashboard-Vals'!AG131","v":0},{"$f":"O_Dashboard!AH131-'O_Dashboard-Vals'!AH131","v":0},{"$f":"O_Dashboard!AI131-'O_Dashboard-Vals'!AI131","v":0},{"$f":"O_Dashboard!AJ131-'O_Dashboard-Vals'!AJ131","v":0},{"$f":"O_Dashboard!AK131-'O_Dashboard-Vals'!AK131","v":0},{"$f":"O_Dashboard!AL131-'O_Dashboard-Vals'!AL131","v":0},{"$f":"O_Dashboard!AM131-'O_Dashboard-Vals'!AM131","v":0},{"$f":"O_Dashboard!AN131-'O_Dashboard-Vals'!AN131","v":0},{"$f":"O_Dashboard!AO131-'O_Dashboard-Vals'!AO131","v":0},{"$f":"O_Dashboard!AP131-'O_Dashboard-Vals'!AP131","v":0},{"$f":"O_Dashboard!AQ131-'O_Dashboard-Vals'!AQ131","v":0},{"$f":"O_Dashboard!AR131-'O_Dashboard-Vals'!AR131","v":0},{"$f":"O_Dashboard!AS131-'O_Dashboard-Vals'!AS131","v":0},{"$f":"O_Dashboard!AT131-'O_Dashboard-Vals'!AT131","v":0},{"$f":"O_Dashboard!AU131-'O_Dashboard-Vals'!AU131","v":0},{"$f":"O_Dashboard!AV131-'O_Dashboard-Vals'!AV131","v":0},{"$f":"O_Dashboard!AW131-'O_Dashboard-Vals'!AW131","v":0},{"$f":"O_Dashboard!AX131-'O_Dashboard-Vals'!AX131","v":0},{"$f":"O_Dashboard!AY131-'O_Dashboard-Vals'!AY131","v":0},{"$f":"O_Dashboard!AZ131-'O_Dashboard-Vals'!AZ131","v":0},{"$f":"O_Dashboard!BA131-'O_Dashboard-Vals'!BA131","v":0},{"$f":"O_Dashboard!BB131-'O_Dashboard-Vals'!BB131","v":0},{"$f":"O_Dashboard!BC131-'O_Dashboard-Vals'!BC131","v":0},{"$f":"O_Dashboard!BD131-'O_Dashboard-Vals'!BD131","v":0},{"$f":"O_Dashboard!BE131-'O_Dashboard-Vals'!BE131","v":0},{"$f":"O_Dashboard!BF131-'O_Dashboard-Vals'!BF131","v":0},{"$f":"O_Dashboard!BG131-'O_Dashboard-Vals'!BG131","v":0},{"$f":"O_Dashboard!BH131-'O_Dashboard-Vals'!BH131","v":0},{"$f":"O_Dashboard!BI131-'O_Dashboard-Vals'!BI131","v":0},{"$f":"O_Dashboard!BJ131-'O_Dashboard-Vals'!BJ131","v":0}]
[null,null,null,null,"Intercompany income - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y132-'O_Dashboard-Vals'!Y132","v":0},null,{"$f":"O_Dashboard!AA132-'O_Dashboard-Vals'!AA132","v":0},{"$f":"O_Dashboard!AB132-'O_Dashboard-Vals'!AB132","v":0},{"$f":"O_Dashboard!AC132-'O_Dashboard-Vals'!AC132","v":0},{"$f":"O_Dashboard!AD132-'O_Dashboard-Vals'!AD132","v":0},{"$f":"O_Dashboard!AE132-'O_Dashboard-Vals'!AE132","v":0},{"$f":"O_Dashboard!AF132-'O_Dashboard-Vals'!AF132","v":0},{"$f":"O_Dashboard!AG132-'O_Dashboard-Vals'!AG132","v":0},{"$f":"O_Dashboard!AH132-'O_Dashboard-Vals'!AH132","v":0},{"$f":"O_Dashboard!AI132-'O_Dashboard-Vals'!AI132","v":0},{"$f":"O_Dashboard!AJ132-'O_Dashboard-Vals'!AJ132","v":0},{"$f":"O_Dashboard!AK132-'O_Dashboard-Vals'!AK132","v":0},{"$f":"O_Dashboard!AL132-'O_Dashboard-Vals'!AL132","v":0},{"$f":"O_Dashboard!AM132-'O_Dashboard-Vals'!AM132","v":0},{"$f":"O_Dashboard!AN132-'O_Dashboard-Vals'!AN132","v":0},{"$f":"O_Dashboard!AO132-'O_Dashboard-Vals'!AO132","v":0},{"$f":"O_Dashboard!AP132-'O_Dashboard-Vals'!AP132","v":0},{"$f":"O_Dashboard!AQ132-'O_Dashboard-Vals'!AQ132","v":0},{"$f":"O_Dashboard!AR132-'O_Dashboard-Vals'!AR132","v":0},{"$f":"O_Dashboard!AS132-'O_Dashboard-Vals'!AS132","v":0},{"$f":"O_Dashboard!AT132-'O_Dashboard-Vals'!AT132","v":0},{"$f":"O_Dashboard!AU132-'O_Dashboard-Vals'!AU132","v":0},{"$f":"O_Dashboard!AV132-'O_Dashboard-Vals'!AV132","v":0},{"$f":"O_Dashboard!AW132-'O_Dashboard-Vals'!AW132","v":0},{"$f":"O_Dashboard!AX132-'O_Dashboard-Vals'!AX132","v":0},{"$f":"O_Dashboard!AY132-'O_Dashboard-Vals'!AY132","v":0},{"$f":"O_Dashboard!AZ132-'O_Dashboard-Vals'!AZ132","v":0},{"$f":"O_Dashboard!BA132-'O_Dashboard-Vals'!BA132","v":0},{"$f":"O_Dashboard!BB132-'O_Dashboard-Vals'!BB132","v":0},{"$f":"O_Dashboard!BC132-'O_Dashboard-Vals'!BC132","v":0},{"$f":"O_Dashboard!BD132-'O_Dashboard-Vals'!BD132","v":0},{"$f":"O_Dashboard!BE132-'O_Dashboard-Vals'!BE132","v":0},{"$f":"O_Dashboard!BF132-'O_Dashboard-Vals'!BF132","v":0},{"$f":"O_Dashboard!BG132-'O_Dashboard-Vals'!BG132","v":0},{"$f":"O_Dashboard!BH132-'O_Dashboard-Vals'!BH132","v":0},{"$f":"O_Dashboard!BI132-'O_Dashboard-Vals'!BI132","v":0},{"$f":"O_Dashboard!BJ132-'O_Dashboard-Vals'!BJ132","v":0}]
[null,null,null,null,"Other UKATS Revenue Spare - Price Determination NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y133-'O_Dashboard-Vals'!Y133","v":0},null,{"$f":"O_Dashboard!AA133-'O_Dashboard-Vals'!AA133","v":0},{"$f":"O_Dashboard!AB133-'O_Dashboard-Vals'!AB133","v":0},{"$f":"O_Dashboard!AC133-'O_Dashboard-Vals'!AC133","v":0},{"$f":"O_Dashboard!AD133-'O_Dashboard-Vals'!AD133","v":0},{"$f":"O_Dashboard!AE133-'O_Dashboard-Vals'!AE133","v":0},{"$f":"O_Dashboard!AF133-'O_Dashboard-Vals'!AF133","v":0},{"$f":"O_Dashboard!AG133-'O_Dashboard-Vals'!AG133","v":0},{"$f":"O_Dashboard!AH133-'O_Dashboard-Vals'!AH133","v":0},{"$f":"O_Dashboard!AI133-'O_Dashboard-Vals'!AI133","v":0},{"$f":"O_Dashboard!AJ133-'O_Dashboard-Vals'!AJ133","v":0},{"$f":"O_Dashboard!AK133-'O_Dashboard-Vals'!AK133","v":0},{"$f":"O_Dashboard!AL133-'O_Dashboard-Vals'!AL133","v":0},{"$f":"O_Dashboard!AM133-'O_Dashboard-Vals'!AM133","v":0},{"$f":"O_Dashboard!AN133-'O_Dashboard-Vals'!AN133","v":0},{"$f":"O_Dashboard!AO133-'O_Dashboard-Vals'!AO133","v":0},{"$f":"O_Dashboard!AP133-'O_Dashboard-Vals'!AP133","v":0},{"$f":"O_Dashboard!AQ133-'O_Dashboard-Vals'!AQ133","v":0},{"$f":"O_Dashboard!AR133-'O_Dashboard-Vals'!AR133","v":0},{"$f":"O_Dashboard!AS133-'O_Dashboard-Vals'!AS133","v":0},{"$f":"O_Dashboard!AT133-'O_Dashboard-Vals'!AT133","v":0},{"$f":"O_Dashboard!AU133-'O_Dashboard-Vals'!AU133","v":0},{"$f":"O_Dashboard!AV133-'O_Dashboard-Vals'!AV133","v":0},{"$f":"O_Dashboard!AW133-'O_Dashboard-Vals'!AW133","v":0},{"$f":"O_Dashboard!AX133-'O_Dashboard-Vals'!AX133","v":0},{"$f":"O_Dashboard!AY133-'O_Dashboard-Vals'!AY133","v":0},{"$f":"O_Dashboard!AZ133-'O_Dashboard-Vals'!AZ133","v":0},{"$f":"O_Dashboard!BA133-'O_Dashboard-Vals'!BA133","v":0},{"$f":"O_Dashboard!BB133-'O_Dashboard-Vals'!BB133","v":0},{"$f":"O_Dashboard!BC133-'O_Dashboard-Vals'!BC133","v":0},{"$f":"O_Dashboard!BD133-'O_Dashboard-Vals'!BD133","v":0},{"$f":"O_Dashboard!BE133-'O_Dashboard-Vals'!BE133","v":0},{"$f":"O_Dashboard!BF133-'O_Dashboard-Vals'!BF133","v":0},{"$f":"O_Dashboard!BG133-'O_Dashboard-Vals'!BG133","v":0},{"$f":"O_Dashboard!BH133-'O_Dashboard-Vals'!BH133","v":0},{"$f":"O_Dashboard!BI133-'O_Dashboard-Vals'!BI133","v":0},{"$f":"O_Dashboard!BJ133-'O_Dashboard-Vals'!BJ133","v":0}]
[null,null,null,null,"UKATS - Corporation Tax Grossed Up Adjustment for Cost of Capital ",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y134-'O_Dashboard-Vals'!Y134","v":0},null,{"$f":"O_Dashboard!AA134-'O_Dashboard-Vals'!AA134","v":0},{"$f":"O_Dashboard!AB134-'O_Dashboard-Vals'!AB134","v":0},{"$f":"O_Dashboard!AC134-'O_Dashboard-Vals'!AC134","v":0},{"$f":"O_Dashboard!AD134-'O_Dashboard-Vals'!AD134","v":0},{"$f":"O_Dashboard!AE134-'O_Dashboard-Vals'!AE134","v":0},{"$f":"O_Dashboard!AF134-'O_Dashboard-Vals'!AF134","v":0},{"$f":"O_Dashboard!AG134-'O_Dashboard-Vals'!AG134","v":0},{"$f":"O_Dashboard!AH134-'O_Dashboard-Vals'!AH134","v":0},{"$f":"O_Dashboard!AI134-'O_Dashboard-Vals'!AI134","v":0},{"$f":"O_Dashboard!AJ134-'O_Dashboard-Vals'!AJ134","v":0},{"$f":"O_Dashboard!AK134-'O_Dashboard-Vals'!AK134","v":0},{"$f":"O_Dashboard!AL134-'O_Dashboard-Vals'!AL134","v":0},{"$f":"O_Dashboard!AM134-'O_Dashboard-Vals'!AM134","v":0},{"$f":"O_Dashboard!AN134-'O_Dashboard-Vals'!AN134","v":0},{"$f":"O_Dashboard!AO134-'O_Dashboard-Vals'!AO134","v":0},{"$f":"O_Dashboard!AP134-'O_Dashboard-Vals'!AP134","v":0},{"$f":"O_Dashboard!AQ134-'O_Dashboard-Vals'!AQ134","v":0},{"$f":"O_Dashboard!AR134-'O_Dashboard-Vals'!AR134","v":0},{"$f":"O_Dashboard!AS134-'O_Dashboard-Vals'!AS134","v":0},{"$f":"O_Dashboard!AT134-'O_Dashboard-Vals'!AT134","v":0},{"$f":"O_Dashboard!AU134-'O_Dashboard-Vals'!AU134","v":0},{"$f":"O_Dashboard!AV134-'O_Dashboard-Vals'!AV134","v":0},{"$f":"O_Dashboard!AW134-'O_Dashboard-Vals'!AW134","v":0},{"$f":"O_Dashboard!AX134-'O_Dashboard-Vals'!AX134","v":0},{"$f":"O_Dashboard!AY134-'O_Dashboard-Vals'!AY134","v":0},{"$f":"O_Dashboard!AZ134-'O_Dashboard-Vals'!AZ134","v":0},{"$f":"O_Dashboard!BA134-'O_Dashboard-Vals'!BA134","v":0},{"$f":"O_Dashboard!BB134-'O_Dashboard-Vals'!BB134","v":0},{"$f":"O_Dashboard!BC134-'O_Dashboard-Vals'!BC134","v":0},{"$f":"O_Dashboard!BD134-'O_Dashboard-Vals'!BD134","v":0},{"$f":"O_Dashboard!BE134-'O_Dashboard-Vals'!BE134","v":0},{"$f":"O_Dashboard!BF134-'O_Dashboard-Vals'!BF134","v":0},{"$f":"O_Dashboard!BG134-'O_Dashboard-Vals'!BG134","v":0},{"$f":"O_Dashboard!BH134-'O_Dashboard-Vals'!BH134","v":0},{"$f":"O_Dashboard!BI134-'O_Dashboard-Vals'!BI134","v":0},{"$f":"O_Dashboard!BJ134-'O_Dashboard-Vals'!BJ134","v":0}]
[]
[null,null,null,null,{"$f":"E92","v":"Total Determined costs (CSU based)"},null,{"$f":"G92","v":"£m"},{"$f":"$H$112","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y136-'O_Dashboard-Vals'!Y136","v":0},null,{"$f":"O_Dashboard!AA136-'O_Dashboard-Vals'!AA136","v":0},{"$f":"O_Dashboard!AB136-'O_Dashboard-Vals'!AB136","v":0},{"$f":"O_Dashboard!AC136-'O_Dashboard-Vals'!AC136","v":0},{"$f":"O_Dashboard!AD136-'O_Dashboard-Vals'!AD136","v":0},{"$f":"O_Dashboard!AE136-'O_Dashboard-Vals'!AE136","v":0},{"$f":"O_Dashboard!AF136-'O_Dashboard-Vals'!AF136","v":0},{"$f":"O_Dashboard!AG136-'O_Dashboard-Vals'!AG136","v":0},{"$f":"O_Dashboard!AH136-'O_Dashboard-Vals'!AH136","v":0},{"$f":"O_Dashboard!AI136-'O_Dashboard-Vals'!AI136","v":0},{"$f":"O_Dashboard!AJ136-'O_Dashboard-Vals'!AJ136","v":0},{"$f":"O_Dashboard!AK136-'O_Dashboard-Vals'!AK136","v":0},{"$f":"O_Dashboard!AL136-'O_Dashboard-Vals'!AL136","v":0},{"$f":"O_Dashboard!AM136-'O_Dashboard-Vals'!AM136","v":0},{"$f":"O_Dashboard!AN136-'O_Dashboard-Vals'!AN136","v":0},{"$f":"O_Dashboard!AO136-'O_Dashboard-Vals'!AO136","v":0},{"$f":"O_Dashboard!AP136-'O_Dashboard-Vals'!AP136","v":0},{"$f":"O_Dashboard!AQ136-'O_Dashboard-Vals'!AQ136","v":0},{"$f":"O_Dashboard!AR136-'O_Dashboard-Vals'!AR136","v":0},{"$f":"O_Dashboard!AS136-'O_Dashboard-Vals'!AS136","v":0},{"$f":"O_Dashboard!AT136-'O_Dashboard-Vals'!AT136","v":0},{"$f":"O_Dashboard!AU136-'O_Dashboard-Vals'!AU136","v":0},{"$f":"O_Dashboard!AV136-'O_Dashboard-Vals'!AV136","v":0},{"$f":"O_Dashboard!AW136-'O_Dashboard-Vals'!AW136","v":0},{"$f":"O_Dashboard!AX136-'O_Dashboard-Vals'!AX136","v":0},{"$f":"O_Dashboard!AY136-'O_Dashboard-Vals'!AY136","v":0},{"$f":"O_Dashboard!AZ136-'O_Dashboard-Vals'!AZ136","v":0},{"$f":"O_Dashboard!BA136-'O_Dashboard-Vals'!BA136","v":0},{"$f":"O_Dashboard!BB136-'O_Dashboard-Vals'!BB136","v":0},{"$f":"O_Dashboard!BC136-'O_Dashboard-Vals'!BC136","v":0},{"$f":"O_Dashboard!BD136-'O_Dashboard-Vals'!BD136","v":0},{"$f":"O_Dashboard!BE136-'O_Dashboard-Vals'!BE136","v":0},{"$f":"O_Dashboard!BF136-'O_Dashboard-Vals'!BF136","v":0},{"$f":"O_Dashboard!BG136-'O_Dashboard-Vals'!BG136","v":0},{"$f":"O_Dashboard!BH136-'O_Dashboard-Vals'!BH136","v":0},{"$f":"O_Dashboard!BI136-'O_Dashboard-Vals'!BI136","v":0},{"$f":"O_Dashboard!BJ136-'O_Dashboard-Vals'!BJ136","v":0}]
[null,null,null,null,{"$f":"E99","v":"Total Determined costs (TSU-based)"},null,{"$f":"G99","v":"£m"},{"$f":"$H$112","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y137-'O_Dashboard-Vals'!Y137","v":0},null,{"$f":"O_Dashboard!AA137-'O_Dashboard-Vals'!AA137","v":0},{"$f":"O_Dashboard!AB137-'O_Dashboard-Vals'!AB137","v":0},{"$f":"O_Dashboard!AC137-'O_Dashboard-Vals'!AC137","v":0},{"$f":"O_Dashboard!AD137-'O_Dashboard-Vals'!AD137","v":0},{"$f":"O_Dashboard!AE137-'O_Dashboard-Vals'!AE137","v":0},{"$f":"O_Dashboard!AF137-'O_Dashboard-Vals'!AF137","v":0},{"$f":"O_Dashboard!AG137-'O_Dashboard-Vals'!AG137","v":0},{"$f":"O_Dashboard!AH137-'O_Dashboard-Vals'!AH137","v":0},{"$f":"O_Dashboard!AI137-'O_Dashboard-Vals'!AI137","v":0},{"$f":"O_Dashboard!AJ137-'O_Dashboard-Vals'!AJ137","v":0},{"$f":"O_Dashboard!AK137-'O_Dashboard-Vals'!AK137","v":0},{"$f":"O_Dashboard!AL137-'O_Dashboard-Vals'!AL137","v":0},{"$f":"O_Dashboard!AM137-'O_Dashboard-Vals'!AM137","v":0},{"$f":"O_Dashboard!AN137-'O_Dashboard-Vals'!AN137","v":0},{"$f":"O_Dashboard!AO137-'O_Dashboard-Vals'!AO137","v":0},{"$f":"O_Dashboard!AP137-'O_Dashboard-Vals'!AP137","v":0},{"$f":"O_Dashboard!AQ137-'O_Dashboard-Vals'!AQ137","v":0},{"$f":"O_Dashboard!AR137-'O_Dashboard-Vals'!AR137","v":0},{"$f":"O_Dashboard!AS137-'O_Dashboard-Vals'!AS137","v":0},{"$f":"O_Dashboard!AT137-'O_Dashboard-Vals'!AT137","v":0},{"$f":"O_Dashboard!AU137-'O_Dashboard-Vals'!AU137","v":0},{"$f":"O_Dashboard!AV137-'O_Dashboard-Vals'!AV137","v":0},{"$f":"O_Dashboard!AW137-'O_Dashboard-Vals'!AW137","v":0},{"$f":"O_Dashboard!AX137-'O_Dashboard-Vals'!AX137","v":0},{"$f":"O_Dashboard!AY137-'O_Dashboard-Vals'!AY137","v":0},{"$f":"O_Dashboard!AZ137-'O_Dashboard-Vals'!AZ137","v":0},{"$f":"O_Dashboard!BA137-'O_Dashboard-Vals'!BA137","v":0},{"$f":"O_Dashboard!BB137-'O_Dashboard-Vals'!BB137","v":0},{"$f":"O_Dashboard!BC137-'O_Dashboard-Vals'!BC137","v":0},{"$f":"O_Dashboard!BD137-'O_Dashboard-Vals'!BD137","v":0},{"$f":"O_Dashboard!BE137-'O_Dashboard-Vals'!BE137","v":0},{"$f":"O_Dashboard!BF137-'O_Dashboard-Vals'!BF137","v":0},{"$f":"O_Dashboard!BG137-'O_Dashboard-Vals'!BG137","v":0},{"$f":"O_Dashboard!BH137-'O_Dashboard-Vals'!BH137","v":0},{"$f":"O_Dashboard!BI137-'O_Dashboard-Vals'!BI137","v":0},{"$f":"O_Dashboard!BJ137-'O_Dashboard-Vals'!BJ137","v":0}]
[null,null,null,null,{"$f":"E95","v":"Determined Unit Costs"},null,{"$f":"G95","v":"£ / # CSUs"},{"$f":"$H$112","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y138-'O_Dashboard-Vals'!Y138","v":0},null,{"$f":"O_Dashboard!AA138-'O_Dashboard-Vals'!AA138","v":0},{"$f":"O_Dashboard!AB138-'O_Dashboard-Vals'!AB138","v":0},{"$f":"O_Dashboard!AC138-'O_Dashboard-Vals'!AC138","v":0},{"$f":"O_Dashboard!AD138-'O_Dashboard-Vals'!AD138","v":0},{"$f":"O_Dashboard!AE138-'O_Dashboard-Vals'!AE138","v":0},{"$f":"O_Dashboard!AF138-'O_Dashboard-Vals'!AF138","v":0},{"$f":"O_Dashboard!AG138-'O_Dashboard-Vals'!AG138","v":0},{"$f":"O_Dashboard!AH138-'O_Dashboard-Vals'!AH138","v":0},{"$f":"O_Dashboard!AI138-'O_Dashboard-Vals'!AI138","v":0},{"$f":"O_Dashboard!AJ138-'O_Dashboard-Vals'!AJ138","v":0},{"$f":"O_Dashboard!AK138-'O_Dashboard-Vals'!AK138","v":0},{"$f":"O_Dashboard!AL138-'O_Dashboard-Vals'!AL138","v":0},{"$f":"O_Dashboard!AM138-'O_Dashboard-Vals'!AM138","v":0},{"$f":"O_Dashboard!AN138-'O_Dashboard-Vals'!AN138","v":0},{"$f":"O_Dashboard!AO138-'O_Dashboard-Vals'!AO138","v":0},{"$f":"O_Dashboard!AP138-'O_Dashboard-Vals'!AP138","v":0},{"$f":"O_Dashboard!AQ138-'O_Dashboard-Vals'!AQ138","v":0},{"$f":"O_Dashboard!AR138-'O_Dashboard-Vals'!AR138","v":0},{"$f":"O_Dashboard!AS138-'O_Dashboard-Vals'!AS138","v":0},{"$f":"O_Dashboard!AT138-'O_Dashboard-Vals'!AT138","v":0},{"$f":"O_Dashboard!AU138-'O_Dashboard-Vals'!AU138","v":0},{"$f":"O_Dashboard!AV138-'O_Dashboard-Vals'!AV138","v":0},{"$f":"O_Dashboard!AW138-'O_Dashboard-Vals'!AW138","v":0},{"$f":"O_Dashboard!AX138-'O_Dashboard-Vals'!AX138","v":0},{"$f":"O_Dashboard!AY138-'O_Dashboard-Vals'!AY138","v":0},{"$f":"O_Dashboard!AZ138-'O_Dashboard-Vals'!AZ138","v":0},{"$f":"O_Dashboard!BA138-'O_Dashboard-Vals'!BA138","v":0},{"$f":"O_Dashboard!BB138-'O_Dashboard-Vals'!BB138","v":0},{"$f":"O_Dashboard!BC138-'O_Dashboard-Vals'!BC138","v":0},{"$f":"O_Dashboard!BD138-'O_Dashboard-Vals'!BD138","v":0},{"$f":"O_Dashboard!BE138-'O_Dashboard-Vals'!BE138","v":0},{"$f":"O_Dashboard!BF138-'O_Dashboard-Vals'!BF138","v":0},{"$f":"O_Dashboard!BG138-'O_Dashboard-Vals'!BG138","v":0},{"$f":"O_Dashboard!BH138-'O_Dashboard-Vals'!BH138","v":0},{"$f":"O_Dashboard!BI138-'O_Dashboard-Vals'!BI138","v":0},{"$f":"O_Dashboard!BJ138-'O_Dashboard-Vals'!BJ138","v":0}]
[]
[null,null,null,"2 - UKATS Unit charges tables"]
[null,null,null,null,{"$f":"C_Output_Staging!E207","v":"Determined Cost Revenue (t) - Forecast Traffic (TSU)"},null,{"$f":"C_Output_Staging!G207","v":"£m"},{"$f":"C_Output_Staging!H207","v":"Nominal"},null,{"$f":"C_Output_Staging!J207","v":0},{"$f":"C_Output_Staging!K207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y141-'O_Dashboard-Vals'!Y141","v":0},null,{"$f":"O_Dashboard!AA141-'O_Dashboard-Vals'!AA141","v":0},{"$f":"O_Dashboard!AB141-'O_Dashboard-Vals'!AB141","v":0},{"$f":"O_Dashboard!AC141-'O_Dashboard-Vals'!AC141","v":0},{"$f":"O_Dashboard!AD141-'O_Dashboard-Vals'!AD141","v":0},{"$f":"O_Dashboard!AE141-'O_Dashboard-Vals'!AE141","v":0},{"$f":"O_Dashboard!AF141-'O_Dashboard-Vals'!AF141","v":0},{"$f":"O_Dashboard!AG141-'O_Dashboard-Vals'!AG141","v":0},{"$f":"O_Dashboard!AH141-'O_Dashboard-Vals'!AH141","v":0},{"$f":"O_Dashboard!AI141-'O_Dashboard-Vals'!AI141","v":0},{"$f":"O_Dashboard!AJ141-'O_Dashboard-Vals'!AJ141","v":0},{"$f":"O_Dashboard!AK141-'O_Dashboard-Vals'!AK141","v":0},{"$f":"O_Dashboard!AL141-'O_Dashboard-Vals'!AL141","v":0},{"$f":"O_Dashboard!AM141-'O_Dashboard-Vals'!AM141","v":0},{"$f":"O_Dashboard!AN141-'O_Dashboard-Vals'!AN141","v":0},{"$f":"O_Dashboard!AO141-'O_Dashboard-Vals'!AO141","v":0},{"$f":"O_Dashboard!AP141-'O_Dashboard-Vals'!AP141","v":0},{"$f":"O_Dashboard!AQ141-'O_Dashboard-Vals'!AQ141","v":0},{"$f":"O_Dashboard!AR141-'O_Dashboard-Vals'!AR141","v":0},{"$f":"O_Dashboard!AS141-'O_Dashboard-Vals'!AS141","v":0},{"$f":"O_Dashboard!AT141-'O_Dashboard-Vals'!AT141","v":0},{"$f":"O_Dashboard!AU141-'O_Dashboard-Vals'!AU141","v":0},{"$f":"O_Dashboard!AV141-'O_Dashboard-Vals'!AV141","v":0},{"$f":"O_Dashboard!AW141-'O_Dashboard-Vals'!AW141","v":0},{"$f":"O_Dashboard!AX141-'O_Dashboard-Vals'!AX141","v":0},{"$f":"O_Dashboard!AY141-'O_Dashboard-Vals'!AY141","v":0},{"$f":"O_Dashboard!AZ141-'O_Dashboard-Vals'!AZ141","v":0},{"$f":"O_Dashboard!BA141-'O_Dashboard-Vals'!BA141","v":0},{"$f":"O_Dashboard!BB141-'O_Dashboard-Vals'!BB141","v":0},{"$f":"O_Dashboard!BC141-'O_Dashboard-Vals'!BC141","v":0},{"$f":"O_Dashboard!BD141-'O_Dashboard-Vals'!BD141","v":0},{"$f":"O_Dashboard!BE141-'O_Dashboard-Vals'!BE141","v":0},{"$f":"O_Dashboard!BF141-'O_Dashboard-Vals'!BF141","v":0},{"$f":"O_Dashboard!BG141-'O_Dashboard-Vals'!BG141","v":0},{"$f":"O_Dashboard!BH141-'O_Dashboard-Vals'!BH141","v":0},{"$f":"O_Dashboard!BI141-'O_Dashboard-Vals'!BI141","v":0},{"$f":"O_Dashboard!BJ141-'O_Dashboard-Vals'!BJ141","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E208","v":"INF - year (t) (TSU)"},null,{"$f":"C_Output_Staging!G208","v":"£m"},{"$f":"C_Output_Staging!H208","v":"Nominal"},null,{"$f":"C_Output_Staging!J208","v":0},{"$f":"C_Output_Staging!K208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y142-'O_Dashboard-Vals'!Y142","v":0},null,{"$f":"O_Dashboard!AA142-'O_Dashboard-Vals'!AA142","v":0},{"$f":"O_Dashboard!AB142-'O_Dashboard-Vals'!AB142","v":0},{"$f":"O_Dashboard!AC142-'O_Dashboard-Vals'!AC142","v":0},{"$f":"O_Dashboard!AD142-'O_Dashboard-Vals'!AD142","v":0},{"$f":"O_Dashboard!AE142-'O_Dashboard-Vals'!AE142","v":0},{"$f":"O_Dashboard!AF142-'O_Dashboard-Vals'!AF142","v":0},{"$f":"O_Dashboard!AG142-'O_Dashboard-Vals'!AG142","v":0},{"$f":"O_Dashboard!AH142-'O_Dashboard-Vals'!AH142","v":0},{"$f":"O_Dashboard!AI142-'O_Dashboard-Vals'!AI142","v":0},{"$f":"O_Dashboard!AJ142-'O_Dashboard-Vals'!AJ142","v":0},{"$f":"O_Dashboard!AK142-'O_Dashboard-Vals'!AK142","v":0},{"$f":"O_Dashboard!AL142-'O_Dashboard-Vals'!AL142","v":0},{"$f":"O_Dashboard!AM142-'O_Dashboard-Vals'!AM142","v":0},{"$f":"O_Dashboard!AN142-'O_Dashboard-Vals'!AN142","v":0},{"$f":"O_Dashboard!AO142-'O_Dashboard-Vals'!AO142","v":0},{"$f":"O_Dashboard!AP142-'O_Dashboard-Vals'!AP142","v":0},{"$f":"O_Dashboard!AQ142-'O_Dashboard-Vals'!AQ142","v":0},{"$f":"O_Dashboard!AR142-'O_Dashboard-Vals'!AR142","v":0},{"$f":"O_Dashboard!AS142-'O_Dashboard-Vals'!AS142","v":0},{"$f":"O_Dashboard!AT142-'O_Dashboard-Vals'!AT142","v":0},{"$f":"O_Dashboard!AU142-'O_Dashboard-Vals'!AU142","v":0},{"$f":"O_Dashboard!AV142-'O_Dashboard-Vals'!AV142","v":0},{"$f":"O_Dashboard!AW142-'O_Dashboard-Vals'!AW142","v":0},{"$f":"O_Dashboard!AX142-'O_Dashboard-Vals'!AX142","v":0},{"$f":"O_Dashboard!AY142-'O_Dashboard-Vals'!AY142","v":0},{"$f":"O_Dashboard!AZ142-'O_Dashboard-Vals'!AZ142","v":0},{"$f":"O_Dashboard!BA142-'O_Dashboard-Vals'!BA142","v":0},{"$f":"O_Dashboard!BB142-'O_Dashboard-Vals'!BB142","v":0},{"$f":"O_Dashboard!BC142-'O_Dashboard-Vals'!BC142","v":0},{"$f":"O_Dashboard!BD142-'O_Dashboard-Vals'!BD142","v":0},{"$f":"O_Dashboard!BE142-'O_Dashboard-Vals'!BE142","v":0},{"$f":"O_Dashboard!BF142-'O_Dashboard-Vals'!BF142","v":0},{"$f":"O_Dashboard!BG142-'O_Dashboard-Vals'!BG142","v":0},{"$f":"O_Dashboard!BH142-'O_Dashboard-Vals'!BH142","v":0},{"$f":"O_Dashboard!BI142-'O_Dashboard-Vals'!BI142","v":0},{"$f":"O_Dashboard!BJ142-'O_Dashboard-Vals'!BJ142","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E209","v":"Restructuring Costs ReS t (TSU)"},null,{"$f":"C_Output_Staging!G209","v":"£m"},{"$f":"C_Output_Staging!H209","v":"Nominal"},null,{"$f":"C_Output_Staging!J209","v":0},{"$f":"C_Output_Staging!K209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y143-'O_Dashboard-Vals'!Y143","v":0},null,{"$f":"O_Dashboard!AA143-'O_Dashboard-Vals'!AA143","v":0},{"$f":"O_Dashboard!AB143-'O_Dashboard-Vals'!AB143","v":0},{"$f":"O_Dashboard!AC143-'O_Dashboard-Vals'!AC143","v":0},{"$f":"O_Dashboard!AD143-'O_Dashboard-Vals'!AD143","v":0},{"$f":"O_Dashboard!AE143-'O_Dashboard-Vals'!AE143","v":0},{"$f":"O_Dashboard!AF143-'O_Dashboard-Vals'!AF143","v":0},{"$f":"O_Dashboard!AG143-'O_Dashboard-Vals'!AG143","v":0},{"$f":"O_Dashboard!AH143-'O_Dashboard-Vals'!AH143","v":0},{"$f":"O_Dashboard!AI143-'O_Dashboard-Vals'!AI143","v":0},{"$f":"O_Dashboard!AJ143-'O_Dashboard-Vals'!AJ143","v":0},{"$f":"O_Dashboard!AK143-'O_Dashboard-Vals'!AK143","v":0},{"$f":"O_Dashboard!AL143-'O_Dashboard-Vals'!AL143","v":0},{"$f":"O_Dashboard!AM143-'O_Dashboard-Vals'!AM143","v":0},{"$f":"O_Dashboard!AN143-'O_Dashboard-Vals'!AN143","v":0},{"$f":"O_Dashboard!AO143-'O_Dashboard-Vals'!AO143","v":0},{"$f":"O_Dashboard!AP143-'O_Dashboard-Vals'!AP143","v":0},{"$f":"O_Dashboard!AQ143-'O_Dashboard-Vals'!AQ143","v":0},{"$f":"O_Dashboard!AR143-'O_Dashboard-Vals'!AR143","v":0},{"$f":"O_Dashboard!AS143-'O_Dashboard-Vals'!AS143","v":0},{"$f":"O_Dashboard!AT143-'O_Dashboard-Vals'!AT143","v":0},{"$f":"O_Dashboard!AU143-'O_Dashboard-Vals'!AU143","v":0},{"$f":"O_Dashboard!AV143-'O_Dashboard-Vals'!AV143","v":0},{"$f":"O_Dashboard!AW143-'O_Dashboard-Vals'!AW143","v":0},{"$f":"O_Dashboard!AX143-'O_Dashboard-Vals'!AX143","v":0},{"$f":"O_Dashboard!AY143-'O_Dashboard-Vals'!AY143","v":0},{"$f":"O_Dashboard!AZ143-'O_Dashboard-Vals'!AZ143","v":0},{"$f":"O_Dashboard!BA143-'O_Dashboard-Vals'!BA143","v":0},{"$f":"O_Dashboard!BB143-'O_Dashboard-Vals'!BB143","v":0},{"$f":"O_Dashboard!BC143-'O_Dashboard-Vals'!BC143","v":0},{"$f":"O_Dashboard!BD143-'O_Dashboard-Vals'!BD143","v":0},{"$f":"O_Dashboard!BE143-'O_Dashboard-Vals'!BE143","v":0},{"$f":"O_Dashboard!BF143-'O_Dashboard-Vals'!BF143","v":0},{"$f":"O_Dashboard!BG143-'O_Dashboard-Vals'!BG143","v":0},{"$f":"O_Dashboard!BH143-'O_Dashboard-Vals'!BH143","v":0},{"$f":"O_Dashboard!BI143-'O_Dashboard-Vals'!BI143","v":0},{"$f":"O_Dashboard!BJ143-'O_Dashboard-Vals'!BJ143","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E210","v":"Total Traffic Risk Share (t) (TSU)"},null,{"$f":"C_Output_Staging!G210","v":"£m"},{"$f":"C_Output_Staging!H210","v":"Nominal"},null,{"$f":"C_Output_Staging!J210","v":0},{"$f":"C_Output_Staging!K210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y144-'O_Dashboard-Vals'!Y144","v":0},null,{"$f":"O_Dashboard!AA144-'O_Dashboard-Vals'!AA144","v":0},{"$f":"O_Dashboard!AB144-'O_Dashboard-Vals'!AB144","v":0},{"$f":"O_Dashboard!AC144-'O_Dashboard-Vals'!AC144","v":0},{"$f":"O_Dashboard!AD144-'O_Dashboard-Vals'!AD144","v":0},{"$f":"O_Dashboard!AE144-'O_Dashboard-Vals'!AE144","v":0},{"$f":"O_Dashboard!AF144-'O_Dashboard-Vals'!AF144","v":0},{"$f":"O_Dashboard!AG144-'O_Dashboard-Vals'!AG144","v":0},{"$f":"O_Dashboard!AH144-'O_Dashboard-Vals'!AH144","v":0},{"$f":"O_Dashboard!AI144-'O_Dashboard-Vals'!AI144","v":0},{"$f":"O_Dashboard!AJ144-'O_Dashboard-Vals'!AJ144","v":0},{"$f":"O_Dashboard!AK144-'O_Dashboard-Vals'!AK144","v":0},{"$f":"O_Dashboard!AL144-'O_Dashboard-Vals'!AL144","v":0},{"$f":"O_Dashboard!AM144-'O_Dashboard-Vals'!AM144","v":0},{"$f":"O_Dashboard!AN144-'O_Dashboard-Vals'!AN144","v":0},{"$f":"O_Dashboard!AO144-'O_Dashboard-Vals'!AO144","v":0},{"$f":"O_Dashboard!AP144-'O_Dashboard-Vals'!AP144","v":0},{"$f":"O_Dashboard!AQ144-'O_Dashboard-Vals'!AQ144","v":0},{"$f":"O_Dashboard!AR144-'O_Dashboard-Vals'!AR144","v":0},{"$f":"O_Dashboard!AS144-'O_Dashboard-Vals'!AS144","v":0},{"$f":"O_Dashboard!AT144-'O_Dashboard-Vals'!AT144","v":0},{"$f":"O_Dashboard!AU144-'O_Dashboard-Vals'!AU144","v":0},{"$f":"O_Dashboard!AV144-'O_Dashboard-Vals'!AV144","v":0},{"$f":"O_Dashboard!AW144-'O_Dashboard-Vals'!AW144","v":0},{"$f":"O_Dashboard!AX144-'O_Dashboard-Vals'!AX144","v":0},{"$f":"O_Dashboard!AY144-'O_Dashboard-Vals'!AY144","v":0},{"$f":"O_Dashboard!AZ144-'O_Dashboard-Vals'!AZ144","v":0},{"$f":"O_Dashboard!BA144-'O_Dashboard-Vals'!BA144","v":0},{"$f":"O_Dashboard!BB144-'O_Dashboard-Vals'!BB144","v":0},{"$f":"O_Dashboard!BC144-'O_Dashboard-Vals'!BC144","v":0},{"$f":"O_Dashboard!BD144-'O_Dashboard-Vals'!BD144","v":0},{"$f":"O_Dashboard!BE144-'O_Dashboard-Vals'!BE144","v":0},{"$f":"O_Dashboard!BF144-'O_Dashboard-Vals'!BF144","v":0},{"$f":"O_Dashboard!BG144-'O_Dashboard-Vals'!BG144","v":0},{"$f":"O_Dashboard!BH144-'O_Dashboard-Vals'!BH144","v":0},{"$f":"O_Dashboard!BI144-'O_Dashboard-Vals'!BI144","v":0},{"$f":"O_Dashboard!BJ144-'O_Dashboard-Vals'!BJ144","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E211","v":"CSM adjustment (TSU) - Outturn - Active"},null,{"$f":"C_Output_Staging!G211","v":"£m"},{"$f":"C_Output_Staging!H211","v":"Nominal"},null,{"$f":"C_Output_Staging!J211","v":0},{"$f":"C_Output_Staging!K211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y145-'O_Dashboard-Vals'!Y145","v":0},null,{"$f":"O_Dashboard!AA145-'O_Dashboard-Vals'!AA145","v":0},{"$f":"O_Dashboard!AB145-'O_Dashboard-Vals'!AB145","v":0},{"$f":"O_Dashboard!AC145-'O_Dashboard-Vals'!AC145","v":0},{"$f":"O_Dashboard!AD145-'O_Dashboard-Vals'!AD145","v":0},{"$f":"O_Dashboard!AE145-'O_Dashboard-Vals'!AE145","v":0},{"$f":"O_Dashboard!AF145-'O_Dashboard-Vals'!AF145","v":0},{"$f":"O_Dashboard!AG145-'O_Dashboard-Vals'!AG145","v":0},{"$f":"O_Dashboard!AH145-'O_Dashboard-Vals'!AH145","v":0},{"$f":"O_Dashboard!AI145-'O_Dashboard-Vals'!AI145","v":0},{"$f":"O_Dashboard!AJ145-'O_Dashboard-Vals'!AJ145","v":0},{"$f":"O_Dashboard!AK145-'O_Dashboard-Vals'!AK145","v":0},{"$f":"O_Dashboard!AL145-'O_Dashboard-Vals'!AL145","v":0},{"$f":"O_Dashboard!AM145-'O_Dashboard-Vals'!AM145","v":0},{"$f":"O_Dashboard!AN145-'O_Dashboard-Vals'!AN145","v":0},{"$f":"O_Dashboard!AO145-'O_Dashboard-Vals'!AO145","v":0},{"$f":"O_Dashboard!AP145-'O_Dashboard-Vals'!AP145","v":0},{"$f":"O_Dashboard!AQ145-'O_Dashboard-Vals'!AQ145","v":0},{"$f":"O_Dashboard!AR145-'O_Dashboard-Vals'!AR145","v":0},{"$f":"O_Dashboard!AS145-'O_Dashboard-Vals'!AS145","v":0},{"$f":"O_Dashboard!AT145-'O_Dashboard-Vals'!AT145","v":0},{"$f":"O_Dashboard!AU145-'O_Dashboard-Vals'!AU145","v":0},{"$f":"O_Dashboard!AV145-'O_Dashboard-Vals'!AV145","v":0},{"$f":"O_Dashboard!AW145-'O_Dashboard-Vals'!AW145","v":0},{"$f":"O_Dashboard!AX145-'O_Dashboard-Vals'!AX145","v":0},{"$f":"O_Dashboard!AY145-'O_Dashboard-Vals'!AY145","v":0},{"$f":"O_Dashboard!AZ145-'O_Dashboard-Vals'!AZ145","v":0},{"$f":"O_Dashboard!BA145-'O_Dashboard-Vals'!BA145","v":0},{"$f":"O_Dashboard!BB145-'O_Dashboard-Vals'!BB145","v":0},{"$f":"O_Dashboard!BC145-'O_Dashboard-Vals'!BC145","v":0},{"$f":"O_Dashboard!BD145-'O_Dashboard-Vals'!BD145","v":0},{"$f":"O_Dashboard!BE145-'O_Dashboard-Vals'!BE145","v":0},{"$f":"O_Dashboard!BF145-'O_Dashboard-Vals'!BF145","v":0},{"$f":"O_Dashboard!BG145-'O_Dashboard-Vals'!BG145","v":0},{"$f":"O_Dashboard!BH145-'O_Dashboard-Vals'!BH145","v":0},{"$f":"O_Dashboard!BI145-'O_Dashboard-Vals'!BI145","v":0},{"$f":"O_Dashboard!BJ145-'O_Dashboard-Vals'!BJ145","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E212","v":"Financial Incentives FI t  (TSU)"},null,{"$f":"C_Output_Staging!G212","v":"£m"},{"$f":"C_Output_Staging!H212","v":"Nominal"},null,{"$f":"C_Output_Staging!J212","v":0},{"$f":"C_Output_Staging!K212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y146-'O_Dashboard-Vals'!Y146","v":0},null,{"$f":"O_Dashboard!AA146-'O_Dashboard-Vals'!AA146","v":0},{"$f":"O_Dashboard!AB146-'O_Dashboard-Vals'!AB146","v":0},{"$f":"O_Dashboard!AC146-'O_Dashboard-Vals'!AC146","v":0},{"$f":"O_Dashboard!AD146-'O_Dashboard-Vals'!AD146","v":0},{"$f":"O_Dashboard!AE146-'O_Dashboard-Vals'!AE146","v":0},{"$f":"O_Dashboard!AF146-'O_Dashboard-Vals'!AF146","v":0},{"$f":"O_Dashboard!AG146-'O_Dashboard-Vals'!AG146","v":0},{"$f":"O_Dashboard!AH146-'O_Dashboard-Vals'!AH146","v":0},{"$f":"O_Dashboard!AI146-'O_Dashboard-Vals'!AI146","v":0},{"$f":"O_Dashboard!AJ146-'O_Dashboard-Vals'!AJ146","v":0},{"$f":"O_Dashboard!AK146-'O_Dashboard-Vals'!AK146","v":0},{"$f":"O_Dashboard!AL146-'O_Dashboard-Vals'!AL146","v":0},{"$f":"O_Dashboard!AM146-'O_Dashboard-Vals'!AM146","v":0},{"$f":"O_Dashboard!AN146-'O_Dashboard-Vals'!AN146","v":0},{"$f":"O_Dashboard!AO146-'O_Dashboard-Vals'!AO146","v":0},{"$f":"O_Dashboard!AP146-'O_Dashboard-Vals'!AP146","v":0},{"$f":"O_Dashboard!AQ146-'O_Dashboard-Vals'!AQ146","v":0},{"$f":"O_Dashboard!AR146-'O_Dashboard-Vals'!AR146","v":0},{"$f":"O_Dashboard!AS146-'O_Dashboard-Vals'!AS146","v":0},{"$f":"O_Dashboard!AT146-'O_Dashboard-Vals'!AT146","v":0},{"$f":"O_Dashboard!AU146-'O_Dashboard-Vals'!AU146","v":0},{"$f":"O_Dashboard!AV146-'O_Dashboard-Vals'!AV146","v":0},{"$f":"O_Dashboard!AW146-'O_Dashboard-Vals'!AW146","v":0},{"$f":"O_Dashboard!AX146-'O_Dashboard-Vals'!AX146","v":0},{"$f":"O_Dashboard!AY146-'O_Dashboard-Vals'!AY146","v":0},{"$f":"O_Dashboard!AZ146-'O_Dashboard-Vals'!AZ146","v":0},{"$f":"O_Dashboard!BA146-'O_Dashboard-Vals'!BA146","v":0},{"$f":"O_Dashboard!BB146-'O_Dashboard-Vals'!BB146","v":0},{"$f":"O_Dashboard!BC146-'O_Dashboard-Vals'!BC146","v":0},{"$f":"O_Dashboard!BD146-'O_Dashboard-Vals'!BD146","v":0},{"$f":"O_Dashboard!BE146-'O_Dashboard-Vals'!BE146","v":0},{"$f":"O_Dashboard!BF146-'O_Dashboard-Vals'!BF146","v":0},{"$f":"O_Dashboard!BG146-'O_Dashboard-Vals'!BG146","v":0},{"$f":"O_Dashboard!BH146-'O_Dashboard-Vals'!BH146","v":0},{"$f":"O_Dashboard!BI146-'O_Dashboard-Vals'!BI146","v":0},{"$f":"O_Dashboard!BJ146-'O_Dashboard-Vals'!BJ146","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E213","v":"Modulation MOD t (TSU)"},null,{"$f":"C_Output_Staging!G213","v":"£m"},{"$f":"C_Output_Staging!H213","v":"Nominal"},null,{"$f":"C_Output_Staging!J213","v":0},{"$f":"C_Output_Staging!K213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y147-'O_Dashboard-Vals'!Y147","v":0},null,{"$f":"O_Dashboard!AA147-'O_Dashboard-Vals'!AA147","v":0},{"$f":"O_Dashboard!AB147-'O_Dashboard-Vals'!AB147","v":0},{"$f":"O_Dashboard!AC147-'O_Dashboard-Vals'!AC147","v":0},{"$f":"O_Dashboard!AD147-'O_Dashboard-Vals'!AD147","v":0},{"$f":"O_Dashboard!AE147-'O_Dashboard-Vals'!AE147","v":0},{"$f":"O_Dashboard!AF147-'O_Dashboard-Vals'!AF147","v":0},{"$f":"O_Dashboard!AG147-'O_Dashboard-Vals'!AG147","v":0},{"$f":"O_Dashboard!AH147-'O_Dashboard-Vals'!AH147","v":0},{"$f":"O_Dashboard!AI147-'O_Dashboard-Vals'!AI147","v":0},{"$f":"O_Dashboard!AJ147-'O_Dashboard-Vals'!AJ147","v":0},{"$f":"O_Dashboard!AK147-'O_Dashboard-Vals'!AK147","v":0},{"$f":"O_Dashboard!AL147-'O_Dashboard-Vals'!AL147","v":0},{"$f":"O_Dashboard!AM147-'O_Dashboard-Vals'!AM147","v":0},{"$f":"O_Dashboard!AN147-'O_Dashboard-Vals'!AN147","v":0},{"$f":"O_Dashboard!AO147-'O_Dashboard-Vals'!AO147","v":0},{"$f":"O_Dashboard!AP147-'O_Dashboard-Vals'!AP147","v":0},{"$f":"O_Dashboard!AQ147-'O_Dashboard-Vals'!AQ147","v":0},{"$f":"O_Dashboard!AR147-'O_Dashboard-Vals'!AR147","v":0},{"$f":"O_Dashboard!AS147-'O_Dashboard-Vals'!AS147","v":0},{"$f":"O_Dashboard!AT147-'O_Dashboard-Vals'!AT147","v":0},{"$f":"O_Dashboard!AU147-'O_Dashboard-Vals'!AU147","v":0},{"$f":"O_Dashboard!AV147-'O_Dashboard-Vals'!AV147","v":0},{"$f":"O_Dashboard!AW147-'O_Dashboard-Vals'!AW147","v":0},{"$f":"O_Dashboard!AX147-'O_Dashboard-Vals'!AX147","v":0},{"$f":"O_Dashboard!AY147-'O_Dashboard-Vals'!AY147","v":0},{"$f":"O_Dashboard!AZ147-'O_Dashboard-Vals'!AZ147","v":0},{"$f":"O_Dashboard!BA147-'O_Dashboard-Vals'!BA147","v":0},{"$f":"O_Dashboard!BB147-'O_Dashboard-Vals'!BB147","v":0},{"$f":"O_Dashboard!BC147-'O_Dashboard-Vals'!BC147","v":0},{"$f":"O_Dashboard!BD147-'O_Dashboard-Vals'!BD147","v":0},{"$f":"O_Dashboard!BE147-'O_Dashboard-Vals'!BE147","v":0},{"$f":"O_Dashboard!BF147-'O_Dashboard-Vals'!BF147","v":0},{"$f":"O_Dashboard!BG147-'O_Dashboard-Vals'!BG147","v":0},{"$f":"O_Dashboard!BH147-'O_Dashboard-Vals'!BH147","v":0},{"$f":"O_Dashboard!BI147-'O_Dashboard-Vals'!BI147","v":0},{"$f":"O_Dashboard!BJ147-'O_Dashboard-Vals'!BJ147","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E214","v":"Pre2011 t (TSU)"},null,{"$f":"C_Output_Staging!G214","v":"£m"},{"$f":"C_Output_Staging!H214","v":"Nominal"},null,{"$f":"C_Output_Staging!J214","v":0},{"$f":"C_Output_Staging!K214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y148-'O_Dashboard-Vals'!Y148","v":0},null,{"$f":"O_Dashboard!AA148-'O_Dashboard-Vals'!AA148","v":0},{"$f":"O_Dashboard!AB148-'O_Dashboard-Vals'!AB148","v":0},{"$f":"O_Dashboard!AC148-'O_Dashboard-Vals'!AC148","v":0},{"$f":"O_Dashboard!AD148-'O_Dashboard-Vals'!AD148","v":0},{"$f":"O_Dashboard!AE148-'O_Dashboard-Vals'!AE148","v":0},{"$f":"O_Dashboard!AF148-'O_Dashboard-Vals'!AF148","v":0},{"$f":"O_Dashboard!AG148-'O_Dashboard-Vals'!AG148","v":0},{"$f":"O_Dashboard!AH148-'O_Dashboard-Vals'!AH148","v":0},{"$f":"O_Dashboard!AI148-'O_Dashboard-Vals'!AI148","v":0},{"$f":"O_Dashboard!AJ148-'O_Dashboard-Vals'!AJ148","v":0},{"$f":"O_Dashboard!AK148-'O_Dashboard-Vals'!AK148","v":0},{"$f":"O_Dashboard!AL148-'O_Dashboard-Vals'!AL148","v":0},{"$f":"O_Dashboard!AM148-'O_Dashboard-Vals'!AM148","v":0},{"$f":"O_Dashboard!AN148-'O_Dashboard-Vals'!AN148","v":0},{"$f":"O_Dashboard!AO148-'O_Dashboard-Vals'!AO148","v":0},{"$f":"O_Dashboard!AP148-'O_Dashboard-Vals'!AP148","v":0},{"$f":"O_Dashboard!AQ148-'O_Dashboard-Vals'!AQ148","v":0},{"$f":"O_Dashboard!AR148-'O_Dashboard-Vals'!AR148","v":0},{"$f":"O_Dashboard!AS148-'O_Dashboard-Vals'!AS148","v":0},{"$f":"O_Dashboard!AT148-'O_Dashboard-Vals'!AT148","v":0},{"$f":"O_Dashboard!AU148-'O_Dashboard-Vals'!AU148","v":0},{"$f":"O_Dashboard!AV148-'O_Dashboard-Vals'!AV148","v":0},{"$f":"O_Dashboard!AW148-'O_Dashboard-Vals'!AW148","v":0},{"$f":"O_Dashboard!AX148-'O_Dashboard-Vals'!AX148","v":0},{"$f":"O_Dashboard!AY148-'O_Dashboard-Vals'!AY148","v":0},{"$f":"O_Dashboard!AZ148-'O_Dashboard-Vals'!AZ148","v":0},{"$f":"O_Dashboard!BA148-'O_Dashboard-Vals'!BA148","v":0},{"$f":"O_Dashboard!BB148-'O_Dashboard-Vals'!BB148","v":0},{"$f":"O_Dashboard!BC148-'O_Dashboard-Vals'!BC148","v":0},{"$f":"O_Dashboard!BD148-'O_Dashboard-Vals'!BD148","v":0},{"$f":"O_Dashboard!BE148-'O_Dashboard-Vals'!BE148","v":0},{"$f":"O_Dashboard!BF148-'O_Dashboard-Vals'!BF148","v":0},{"$f":"O_Dashboard!BG148-'O_Dashboard-Vals'!BG148","v":0},{"$f":"O_Dashboard!BH148-'O_Dashboard-Vals'!BH148","v":0},{"$f":"O_Dashboard!BI148-'O_Dashboard-Vals'!BI148","v":0},{"$f":"O_Dashboard!BJ148-'O_Dashboard-Vals'!BJ148","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E215","v":"VFR t (TSU)"},null,{"$f":"C_Output_Staging!G215","v":"£m"},{"$f":"C_Output_Staging!H215","v":"Nominal"},null,{"$f":"C_Output_Staging!J215","v":0},{"$f":"C_Output_Staging!K215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y149-'O_Dashboard-Vals'!Y149","v":0},null,{"$f":"O_Dashboard!AA149-'O_Dashboard-Vals'!AA149","v":0},{"$f":"O_Dashboard!AB149-'O_Dashboard-Vals'!AB149","v":0},{"$f":"O_Dashboard!AC149-'O_Dashboard-Vals'!AC149","v":0},{"$f":"O_Dashboard!AD149-'O_Dashboard-Vals'!AD149","v":0},{"$f":"O_Dashboard!AE149-'O_Dashboard-Vals'!AE149","v":0},{"$f":"O_Dashboard!AF149-'O_Dashboard-Vals'!AF149","v":0},{"$f":"O_Dashboard!AG149-'O_Dashboard-Vals'!AG149","v":0},{"$f":"O_Dashboard!AH149-'O_Dashboard-Vals'!AH149","v":0},{"$f":"O_Dashboard!AI149-'O_Dashboard-Vals'!AI149","v":0},{"$f":"O_Dashboard!AJ149-'O_Dashboard-Vals'!AJ149","v":0},{"$f":"O_Dashboard!AK149-'O_Dashboard-Vals'!AK149","v":0},{"$f":"O_Dashboard!AL149-'O_Dashboard-Vals'!AL149","v":0},{"$f":"O_Dashboard!AM149-'O_Dashboard-Vals'!AM149","v":0},{"$f":"O_Dashboard!AN149-'O_Dashboard-Vals'!AN149","v":0},{"$f":"O_Dashboard!AO149-'O_Dashboard-Vals'!AO149","v":0},{"$f":"O_Dashboard!AP149-'O_Dashboard-Vals'!AP149","v":0},{"$f":"O_Dashboard!AQ149-'O_Dashboard-Vals'!AQ149","v":0},{"$f":"O_Dashboard!AR149-'O_Dashboard-Vals'!AR149","v":0},{"$f":"O_Dashboard!AS149-'O_Dashboard-Vals'!AS149","v":0},{"$f":"O_Dashboard!AT149-'O_Dashboard-Vals'!AT149","v":0},{"$f":"O_Dashboard!AU149-'O_Dashboard-Vals'!AU149","v":0},{"$f":"O_Dashboard!AV149-'O_Dashboard-Vals'!AV149","v":0},{"$f":"O_Dashboard!AW149-'O_Dashboard-Vals'!AW149","v":0},{"$f":"O_Dashboard!AX149-'O_Dashboard-Vals'!AX149","v":0},{"$f":"O_Dashboard!AY149-'O_Dashboard-Vals'!AY149","v":0},{"$f":"O_Dashboard!AZ149-'O_Dashboard-Vals'!AZ149","v":0},{"$f":"O_Dashboard!BA149-'O_Dashboard-Vals'!BA149","v":0},{"$f":"O_Dashboard!BB149-'O_Dashboard-Vals'!BB149","v":0},{"$f":"O_Dashboard!BC149-'O_Dashboard-Vals'!BC149","v":0},{"$f":"O_Dashboard!BD149-'O_Dashboard-Vals'!BD149","v":0},{"$f":"O_Dashboard!BE149-'O_Dashboard-Vals'!BE149","v":0},{"$f":"O_Dashboard!BF149-'O_Dashboard-Vals'!BF149","v":0},{"$f":"O_Dashboard!BG149-'O_Dashboard-Vals'!BG149","v":0},{"$f":"O_Dashboard!BH149-'O_Dashboard-Vals'!BH149","v":0},{"$f":"O_Dashboard!BI149-'O_Dashboard-Vals'!BI149","v":0},{"$f":"O_Dashboard!BJ149-'O_Dashboard-Vals'!BJ149","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E216","v":"Customer Discount CD t (TSU)"},null,{"$f":"C_Output_Staging!G216","v":"£m"},{"$f":"C_Output_Staging!H216","v":"Nominal"},null,{"$f":"C_Output_Staging!J216","v":0},{"$f":"C_Output_Staging!K216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y150-'O_Dashboard-Vals'!Y150","v":0},null,{"$f":"O_Dashboard!AA150-'O_Dashboard-Vals'!AA150","v":0},{"$f":"O_Dashboard!AB150-'O_Dashboard-Vals'!AB150","v":0},{"$f":"O_Dashboard!AC150-'O_Dashboard-Vals'!AC150","v":0},{"$f":"O_Dashboard!AD150-'O_Dashboard-Vals'!AD150","v":0},{"$f":"O_Dashboard!AE150-'O_Dashboard-Vals'!AE150","v":0},{"$f":"O_Dashboard!AF150-'O_Dashboard-Vals'!AF150","v":0},{"$f":"O_Dashboard!AG150-'O_Dashboard-Vals'!AG150","v":0},{"$f":"O_Dashboard!AH150-'O_Dashboard-Vals'!AH150","v":0},{"$f":"O_Dashboard!AI150-'O_Dashboard-Vals'!AI150","v":0},{"$f":"O_Dashboard!AJ150-'O_Dashboard-Vals'!AJ150","v":0},{"$f":"O_Dashboard!AK150-'O_Dashboard-Vals'!AK150","v":0},{"$f":"O_Dashboard!AL150-'O_Dashboard-Vals'!AL150","v":0},{"$f":"O_Dashboard!AM150-'O_Dashboard-Vals'!AM150","v":0},{"$f":"O_Dashboard!AN150-'O_Dashboard-Vals'!AN150","v":0},{"$f":"O_Dashboard!AO150-'O_Dashboard-Vals'!AO150","v":0},{"$f":"O_Dashboard!AP150-'O_Dashboard-Vals'!AP150","v":0},{"$f":"O_Dashboard!AQ150-'O_Dashboard-Vals'!AQ150","v":0},{"$f":"O_Dashboard!AR150-'O_Dashboard-Vals'!AR150","v":0},{"$f":"O_Dashboard!AS150-'O_Dashboard-Vals'!AS150","v":0},{"$f":"O_Dashboard!AT150-'O_Dashboard-Vals'!AT150","v":0},{"$f":"O_Dashboard!AU150-'O_Dashboard-Vals'!AU150","v":0},{"$f":"O_Dashboard!AV150-'O_Dashboard-Vals'!AV150","v":0},{"$f":"O_Dashboard!AW150-'O_Dashboard-Vals'!AW150","v":0},{"$f":"O_Dashboard!AX150-'O_Dashboard-Vals'!AX150","v":0},{"$f":"O_Dashboard!AY150-'O_Dashboard-Vals'!AY150","v":0},{"$f":"O_Dashboard!AZ150-'O_Dashboard-Vals'!AZ150","v":0},{"$f":"O_Dashboard!BA150-'O_Dashboard-Vals'!BA150","v":0},{"$f":"O_Dashboard!BB150-'O_Dashboard-Vals'!BB150","v":0},{"$f":"O_Dashboard!BC150-'O_Dashboard-Vals'!BC150","v":0},{"$f":"O_Dashboard!BD150-'O_Dashboard-Vals'!BD150","v":0},{"$f":"O_Dashboard!BE150-'O_Dashboard-Vals'!BE150","v":0},{"$f":"O_Dashboard!BF150-'O_Dashboard-Vals'!BF150","v":0},{"$f":"O_Dashboard!BG150-'O_Dashboard-Vals'!BG150","v":0},{"$f":"O_Dashboard!BH150-'O_Dashboard-Vals'!BH150","v":0},{"$f":"O_Dashboard!BI150-'O_Dashboard-Vals'!BI150","v":0},{"$f":"O_Dashboard!BJ150-'O_Dashboard-Vals'!BJ150","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E217","v":"FAS Funding not spent (Cash Condition 21) (TSU)"},null,{"$f":"C_Output_Staging!G217","v":"£m"},{"$f":"C_Output_Staging!H217","v":"Nominal"},null,{"$f":"C_Output_Staging!J217","v":0},{"$f":"C_Output_Staging!K217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y151-'O_Dashboard-Vals'!Y151","v":0},null,{"$f":"O_Dashboard!AA151-'O_Dashboard-Vals'!AA151","v":0},{"$f":"O_Dashboard!AB151-'O_Dashboard-Vals'!AB151","v":0},{"$f":"O_Dashboard!AC151-'O_Dashboard-Vals'!AC151","v":0},{"$f":"O_Dashboard!AD151-'O_Dashboard-Vals'!AD151","v":0},{"$f":"O_Dashboard!AE151-'O_Dashboard-Vals'!AE151","v":0},{"$f":"O_Dashboard!AF151-'O_Dashboard-Vals'!AF151","v":0},{"$f":"O_Dashboard!AG151-'O_Dashboard-Vals'!AG151","v":0},{"$f":"O_Dashboard!AH151-'O_Dashboard-Vals'!AH151","v":0},{"$f":"O_Dashboard!AI151-'O_Dashboard-Vals'!AI151","v":0},{"$f":"O_Dashboard!AJ151-'O_Dashboard-Vals'!AJ151","v":0},{"$f":"O_Dashboard!AK151-'O_Dashboard-Vals'!AK151","v":0},{"$f":"O_Dashboard!AL151-'O_Dashboard-Vals'!AL151","v":0},{"$f":"O_Dashboard!AM151-'O_Dashboard-Vals'!AM151","v":0},{"$f":"O_Dashboard!AN151-'O_Dashboard-Vals'!AN151","v":0},{"$f":"O_Dashboard!AO151-'O_Dashboard-Vals'!AO151","v":0},{"$f":"O_Dashboard!AP151-'O_Dashboard-Vals'!AP151","v":0},{"$f":"O_Dashboard!AQ151-'O_Dashboard-Vals'!AQ151","v":0},{"$f":"O_Dashboard!AR151-'O_Dashboard-Vals'!AR151","v":0},{"$f":"O_Dashboard!AS151-'O_Dashboard-Vals'!AS151","v":0},{"$f":"O_Dashboard!AT151-'O_Dashboard-Vals'!AT151","v":0},{"$f":"O_Dashboard!AU151-'O_Dashboard-Vals'!AU151","v":0},{"$f":"O_Dashboard!AV151-'O_Dashboard-Vals'!AV151","v":0},{"$f":"O_Dashboard!AW151-'O_Dashboard-Vals'!AW151","v":0},{"$f":"O_Dashboard!AX151-'O_Dashboard-Vals'!AX151","v":0},{"$f":"O_Dashboard!AY151-'O_Dashboard-Vals'!AY151","v":0},{"$f":"O_Dashboard!AZ151-'O_Dashboard-Vals'!AZ151","v":0},{"$f":"O_Dashboard!BA151-'O_Dashboard-Vals'!BA151","v":0},{"$f":"O_Dashboard!BB151-'O_Dashboard-Vals'!BB151","v":0},{"$f":"O_Dashboard!BC151-'O_Dashboard-Vals'!BC151","v":0},{"$f":"O_Dashboard!BD151-'O_Dashboard-Vals'!BD151","v":0},{"$f":"O_Dashboard!BE151-'O_Dashboard-Vals'!BE151","v":0},{"$f":"O_Dashboard!BF151-'O_Dashboard-Vals'!BF151","v":0},{"$f":"O_Dashboard!BG151-'O_Dashboard-Vals'!BG151","v":0},{"$f":"O_Dashboard!BH151-'O_Dashboard-Vals'!BH151","v":0},{"$f":"O_Dashboard!BI151-'O_Dashboard-Vals'!BI151","v":0},{"$f":"O_Dashboard!BJ151-'O_Dashboard-Vals'!BJ151","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E218","v":"INEA Funding (Cash Condition 21) (TSU)"},null,{"$f":"C_Output_Staging!G218","v":"£m"},{"$f":"C_Output_Staging!H218","v":"Nominal"},null,{"$f":"C_Output_Staging!J218","v":0},{"$f":"C_Output_Staging!K218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y152-'O_Dashboard-Vals'!Y152","v":0},null,{"$f":"O_Dashboard!AA152-'O_Dashboard-Vals'!AA152","v":0},{"$f":"O_Dashboard!AB152-'O_Dashboard-Vals'!AB152","v":0},{"$f":"O_Dashboard!AC152-'O_Dashboard-Vals'!AC152","v":0},{"$f":"O_Dashboard!AD152-'O_Dashboard-Vals'!AD152","v":0},{"$f":"O_Dashboard!AE152-'O_Dashboard-Vals'!AE152","v":0},{"$f":"O_Dashboard!AF152-'O_Dashboard-Vals'!AF152","v":0},{"$f":"O_Dashboard!AG152-'O_Dashboard-Vals'!AG152","v":0},{"$f":"O_Dashboard!AH152-'O_Dashboard-Vals'!AH152","v":0},{"$f":"O_Dashboard!AI152-'O_Dashboard-Vals'!AI152","v":0},{"$f":"O_Dashboard!AJ152-'O_Dashboard-Vals'!AJ152","v":0},{"$f":"O_Dashboard!AK152-'O_Dashboard-Vals'!AK152","v":0},{"$f":"O_Dashboard!AL152-'O_Dashboard-Vals'!AL152","v":0},{"$f":"O_Dashboard!AM152-'O_Dashboard-Vals'!AM152","v":0},{"$f":"O_Dashboard!AN152-'O_Dashboard-Vals'!AN152","v":0},{"$f":"O_Dashboard!AO152-'O_Dashboard-Vals'!AO152","v":0},{"$f":"O_Dashboard!AP152-'O_Dashboard-Vals'!AP152","v":0},{"$f":"O_Dashboard!AQ152-'O_Dashboard-Vals'!AQ152","v":0},{"$f":"O_Dashboard!AR152-'O_Dashboard-Vals'!AR152","v":0},{"$f":"O_Dashboard!AS152-'O_Dashboard-Vals'!AS152","v":0},{"$f":"O_Dashboard!AT152-'O_Dashboard-Vals'!AT152","v":0},{"$f":"O_Dashboard!AU152-'O_Dashboard-Vals'!AU152","v":0},{"$f":"O_Dashboard!AV152-'O_Dashboard-Vals'!AV152","v":0},{"$f":"O_Dashboard!AW152-'O_Dashboard-Vals'!AW152","v":0},{"$f":"O_Dashboard!AX152-'O_Dashboard-Vals'!AX152","v":0},{"$f":"O_Dashboard!AY152-'O_Dashboard-Vals'!AY152","v":0},{"$f":"O_Dashboard!AZ152-'O_Dashboard-Vals'!AZ152","v":0},{"$f":"O_Dashboard!BA152-'O_Dashboard-Vals'!BA152","v":0},{"$f":"O_Dashboard!BB152-'O_Dashboard-Vals'!BB152","v":0},{"$f":"O_Dashboard!BC152-'O_Dashboard-Vals'!BC152","v":0},{"$f":"O_Dashboard!BD152-'O_Dashboard-Vals'!BD152","v":0},{"$f":"O_Dashboard!BE152-'O_Dashboard-Vals'!BE152","v":0},{"$f":"O_Dashboard!BF152-'O_Dashboard-Vals'!BF152","v":0},{"$f":"O_Dashboard!BG152-'O_Dashboard-Vals'!BG152","v":0},{"$f":"O_Dashboard!BH152-'O_Dashboard-Vals'!BH152","v":0},{"$f":"O_Dashboard!BI152-'O_Dashboard-Vals'!BI152","v":0},{"$f":"O_Dashboard!BJ152-'O_Dashboard-Vals'!BJ152","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E219","v":"TVAR t (TSU)"},null,{"$f":"C_Output_Staging!G219","v":"£m"},{"$f":"C_Output_Staging!H219","v":"Nominal"},null,{"$f":"C_Output_Staging!J219","v":0},{"$f":"C_Output_Staging!K219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y153-'O_Dashboard-Vals'!Y153","v":0},null,{"$f":"O_Dashboard!AA153-'O_Dashboard-Vals'!AA153","v":0},{"$f":"O_Dashboard!AB153-'O_Dashboard-Vals'!AB153","v":0},{"$f":"O_Dashboard!AC153-'O_Dashboard-Vals'!AC153","v":0},{"$f":"O_Dashboard!AD153-'O_Dashboard-Vals'!AD153","v":0},{"$f":"O_Dashboard!AE153-'O_Dashboard-Vals'!AE153","v":0},{"$f":"O_Dashboard!AF153-'O_Dashboard-Vals'!AF153","v":0},{"$f":"O_Dashboard!AG153-'O_Dashboard-Vals'!AG153","v":0},{"$f":"O_Dashboard!AH153-'O_Dashboard-Vals'!AH153","v":0},{"$f":"O_Dashboard!AI153-'O_Dashboard-Vals'!AI153","v":0},{"$f":"O_Dashboard!AJ153-'O_Dashboard-Vals'!AJ153","v":0},{"$f":"O_Dashboard!AK153-'O_Dashboard-Vals'!AK153","v":0},{"$f":"O_Dashboard!AL153-'O_Dashboard-Vals'!AL153","v":0},{"$f":"O_Dashboard!AM153-'O_Dashboard-Vals'!AM153","v":0},{"$f":"O_Dashboard!AN153-'O_Dashboard-Vals'!AN153","v":0},{"$f":"O_Dashboard!AO153-'O_Dashboard-Vals'!AO153","v":0},{"$f":"O_Dashboard!AP153-'O_Dashboard-Vals'!AP153","v":0},{"$f":"O_Dashboard!AQ153-'O_Dashboard-Vals'!AQ153","v":0},{"$f":"O_Dashboard!AR153-'O_Dashboard-Vals'!AR153","v":0},{"$f":"O_Dashboard!AS153-'O_Dashboard-Vals'!AS153","v":0},{"$f":"O_Dashboard!AT153-'O_Dashboard-Vals'!AT153","v":0},{"$f":"O_Dashboard!AU153-'O_Dashboard-Vals'!AU153","v":0},{"$f":"O_Dashboard!AV153-'O_Dashboard-Vals'!AV153","v":0},{"$f":"O_Dashboard!AW153-'O_Dashboard-Vals'!AW153","v":0},{"$f":"O_Dashboard!AX153-'O_Dashboard-Vals'!AX153","v":0},{"$f":"O_Dashboard!AY153-'O_Dashboard-Vals'!AY153","v":0},{"$f":"O_Dashboard!AZ153-'O_Dashboard-Vals'!AZ153","v":0},{"$f":"O_Dashboard!BA153-'O_Dashboard-Vals'!BA153","v":0},{"$f":"O_Dashboard!BB153-'O_Dashboard-Vals'!BB153","v":0},{"$f":"O_Dashboard!BC153-'O_Dashboard-Vals'!BC153","v":0},{"$f":"O_Dashboard!BD153-'O_Dashboard-Vals'!BD153","v":0},{"$f":"O_Dashboard!BE153-'O_Dashboard-Vals'!BE153","v":0},{"$f":"O_Dashboard!BF153-'O_Dashboard-Vals'!BF153","v":0},{"$f":"O_Dashboard!BG153-'O_Dashboard-Vals'!BG153","v":0},{"$f":"O_Dashboard!BH153-'O_Dashboard-Vals'!BH153","v":0},{"$f":"O_Dashboard!BI153-'O_Dashboard-Vals'!BI153","v":0},{"$f":"O_Dashboard!BJ153-'O_Dashboard-Vals'!BJ153","v":0}]
[null,null,null,null,"Total Determined revenues",null,{"$f":"G153","v":"£m"},{"$f":"H153","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y154-'O_Dashboard-Vals'!Y154","v":0},null,{"$f":"O_Dashboard!AA154-'O_Dashboard-Vals'!AA154","v":0},{"$f":"O_Dashboard!AB154-'O_Dashboard-Vals'!AB154","v":0},{"$f":"O_Dashboard!AC154-'O_Dashboard-Vals'!AC154","v":0},{"$f":"O_Dashboard!AD154-'O_Dashboard-Vals'!AD154","v":0},{"$f":"O_Dashboard!AE154-'O_Dashboard-Vals'!AE154","v":0},{"$f":"O_Dashboard!AF154-'O_Dashboard-Vals'!AF154","v":0},{"$f":"O_Dashboard!AG154-'O_Dashboard-Vals'!AG154","v":0},{"$f":"O_Dashboard!AH154-'O_Dashboard-Vals'!AH154","v":0},{"$f":"O_Dashboard!AI154-'O_Dashboard-Vals'!AI154","v":0},{"$f":"O_Dashboard!AJ154-'O_Dashboard-Vals'!AJ154","v":0},{"$f":"O_Dashboard!AK154-'O_Dashboard-Vals'!AK154","v":0},{"$f":"O_Dashboard!AL154-'O_Dashboard-Vals'!AL154","v":0},{"$f":"O_Dashboard!AM154-'O_Dashboard-Vals'!AM154","v":0},{"$f":"O_Dashboard!AN154-'O_Dashboard-Vals'!AN154","v":0},{"$f":"O_Dashboard!AO154-'O_Dashboard-Vals'!AO154","v":0},{"$f":"O_Dashboard!AP154-'O_Dashboard-Vals'!AP154","v":0},{"$f":"O_Dashboard!AQ154-'O_Dashboard-Vals'!AQ154","v":0},{"$f":"O_Dashboard!AR154-'O_Dashboard-Vals'!AR154","v":0},{"$f":"O_Dashboard!AS154-'O_Dashboard-Vals'!AS154","v":0},{"$f":"O_Dashboard!AT154-'O_Dashboard-Vals'!AT154","v":0},{"$f":"O_Dashboard!AU154-'O_Dashboard-Vals'!AU154","v":0},{"$f":"O_Dashboard!AV154-'O_Dashboard-Vals'!AV154","v":0},{"$f":"O_Dashboard!AW154-'O_Dashboard-Vals'!AW154","v":0},{"$f":"O_Dashboard!AX154-'O_Dashboard-Vals'!AX154","v":0},{"$f":"O_Dashboard!AY154-'O_Dashboard-Vals'!AY154","v":0},{"$f":"O_Dashboard!AZ154-'O_Dashboard-Vals'!AZ154","v":0},{"$f":"O_Dashboard!BA154-'O_Dashboard-Vals'!BA154","v":0},{"$f":"O_Dashboard!BB154-'O_Dashboard-Vals'!BB154","v":0},{"$f":"O_Dashboard!BC154-'O_Dashboard-Vals'!BC154","v":0},{"$f":"O_Dashboard!BD154-'O_Dashboard-Vals'!BD154","v":0},{"$f":"O_Dashboard!BE154-'O_Dashboard-Vals'!BE154","v":0},{"$f":"O_Dashboard!BF154-'O_Dashboard-Vals'!BF154","v":0},{"$f":"O_Dashboard!BG154-'O_Dashboard-Vals'!BG154","v":0},{"$f":"O_Dashboard!BH154-'O_Dashboard-Vals'!BH154","v":0},{"$f":"O_Dashboard!BI154-'O_Dashboard-Vals'!BI154","v":0},{"$f":"O_Dashboard!BJ154-'O_Dashboard-Vals'!BJ154","v":0}]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},{"$f":"C_RevCost_UKATS!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y156-'O_Dashboard-Vals'!Y156","v":0},null,{"$f":"O_Dashboard!AA156-'O_Dashboard-Vals'!AA156","v":0},{"$f":"O_Dashboard!AB156-'O_Dashboard-Vals'!AB156","v":0},{"$f":"O_Dashboard!AC156-'O_Dashboard-Vals'!AC156","v":0},{"$f":"O_Dashboard!AD156-'O_Dashboard-Vals'!AD156","v":0},{"$f":"O_Dashboard!AE156-'O_Dashboard-Vals'!AE156","v":0},{"$f":"O_Dashboard!AF156-'O_Dashboard-Vals'!AF156","v":0},{"$f":"O_Dashboard!AG156-'O_Dashboard-Vals'!AG156","v":0},{"$f":"O_Dashboard!AH156-'O_Dashboard-Vals'!AH156","v":0},{"$f":"O_Dashboard!AI156-'O_Dashboard-Vals'!AI156","v":0},{"$f":"O_Dashboard!AJ156-'O_Dashboard-Vals'!AJ156","v":0},{"$f":"O_Dashboard!AK156-'O_Dashboard-Vals'!AK156","v":0},{"$f":"O_Dashboard!AL156-'O_Dashboard-Vals'!AL156","v":0},{"$f":"O_Dashboard!AM156-'O_Dashboard-Vals'!AM156","v":0},{"$f":"O_Dashboard!AN156-'O_Dashboard-Vals'!AN156","v":0},{"$f":"O_Dashboard!AO156-'O_Dashboard-Vals'!AO156","v":0},{"$f":"O_Dashboard!AP156-'O_Dashboard-Vals'!AP156","v":0},{"$f":"O_Dashboard!AQ156-'O_Dashboard-Vals'!AQ156","v":0},{"$f":"O_Dashboard!AR156-'O_Dashboard-Vals'!AR156","v":0},{"$f":"O_Dashboard!AS156-'O_Dashboard-Vals'!AS156","v":0},{"$f":"O_Dashboard!AT156-'O_Dashboard-Vals'!AT156","v":0},{"$f":"O_Dashboard!AU156-'O_Dashboard-Vals'!AU156","v":0},{"$f":"O_Dashboard!AV156-'O_Dashboard-Vals'!AV156","v":0},{"$f":"O_Dashboard!AW156-'O_Dashboard-Vals'!AW156","v":0},{"$f":"O_Dashboard!AX156-'O_Dashboard-Vals'!AX156","v":0},{"$f":"O_Dashboard!AY156-'O_Dashboard-Vals'!AY156","v":0},{"$f":"O_Dashboard!AZ156-'O_Dashboard-Vals'!AZ156","v":0},{"$f":"O_Dashboard!BA156-'O_Dashboard-Vals'!BA156","v":0},{"$f":"O_Dashboard!BB156-'O_Dashboard-Vals'!BB156","v":0},{"$f":"O_Dashboard!BC156-'O_Dashboard-Vals'!BC156","v":0},{"$f":"O_Dashboard!BD156-'O_Dashboard-Vals'!BD156","v":0},{"$f":"O_Dashboard!BE156-'O_Dashboard-Vals'!BE156","v":0},{"$f":"O_Dashboard!BF156-'O_Dashboard-Vals'!BF156","v":0},{"$f":"O_Dashboard!BG156-'O_Dashboard-Vals'!BG156","v":0},{"$f":"O_Dashboard!BH156-'O_Dashboard-Vals'!BH156","v":0},{"$f":"O_Dashboard!BI156-'O_Dashboard-Vals'!BI156","v":0},{"$f":"O_Dashboard!BJ156-'O_Dashboard-Vals'!BJ156","v":0}]
[null,null,null,null,"Unit rate",null,"£ / TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y157-'O_Dashboard-Vals'!Y157","v":0},null,{"$f":"O_Dashboard!AA157-'O_Dashboard-Vals'!AA157","v":0},{"$f":"O_Dashboard!AB157-'O_Dashboard-Vals'!AB157","v":0},{"$f":"O_Dashboard!AC157-'O_Dashboard-Vals'!AC157","v":0},{"$f":"O_Dashboard!AD157-'O_Dashboard-Vals'!AD157","v":0},{"$f":"O_Dashboard!AE157-'O_Dashboard-Vals'!AE157","v":0},{"$f":"O_Dashboard!AF157-'O_Dashboard-Vals'!AF157","v":0},{"$f":"O_Dashboard!AG157-'O_Dashboard-Vals'!AG157","v":0},{"$f":"O_Dashboard!AH157-'O_Dashboard-Vals'!AH157","v":0},{"$f":"O_Dashboard!AI157-'O_Dashboard-Vals'!AI157","v":0},{"$f":"O_Dashboard!AJ157-'O_Dashboard-Vals'!AJ157","v":0},{"$f":"O_Dashboard!AK157-'O_Dashboard-Vals'!AK157","v":0},{"$f":"O_Dashboard!AL157-'O_Dashboard-Vals'!AL157","v":0},{"$f":"O_Dashboard!AM157-'O_Dashboard-Vals'!AM157","v":0},{"$f":"O_Dashboard!AN157-'O_Dashboard-Vals'!AN157","v":0},{"$f":"O_Dashboard!AO157-'O_Dashboard-Vals'!AO157","v":0},{"$f":"O_Dashboard!AP157-'O_Dashboard-Vals'!AP157","v":0},{"$f":"O_Dashboard!AQ157-'O_Dashboard-Vals'!AQ157","v":0},{"$f":"O_Dashboard!AR157-'O_Dashboard-Vals'!AR157","v":0},{"$f":"O_Dashboard!AS157-'O_Dashboard-Vals'!AS157","v":0},{"$f":"O_Dashboard!AT157-'O_Dashboard-Vals'!AT157","v":0},{"$f":"O_Dashboard!AU157-'O_Dashboard-Vals'!AU157","v":0},{"$f":"O_Dashboard!AV157-'O_Dashboard-Vals'!AV157","v":0},{"$f":"O_Dashboard!AW157-'O_Dashboard-Vals'!AW157","v":0},{"$f":"O_Dashboard!AX157-'O_Dashboard-Vals'!AX157","v":0},{"$f":"O_Dashboard!AY157-'O_Dashboard-Vals'!AY157","v":0},{"$f":"O_Dashboard!AZ157-'O_Dashboard-Vals'!AZ157","v":0},{"$f":"O_Dashboard!BA157-'O_Dashboard-Vals'!BA157","v":0},{"$f":"O_Dashboard!BB157-'O_Dashboard-Vals'!BB157","v":0},{"$f":"O_Dashboard!BC157-'O_Dashboard-Vals'!BC157","v":0},{"$f":"O_Dashboard!BD157-'O_Dashboard-Vals'!BD157","v":0},{"$f":"O_Dashboard!BE157-'O_Dashboard-Vals'!BE157","v":0},{"$f":"O_Dashboard!BF157-'O_Dashboard-Vals'!BF157","v":0},{"$f":"O_Dashboard!BG157-'O_Dashboard-Vals'!BG157","v":0},{"$f":"O_Dashboard!BH157-'O_Dashboard-Vals'!BH157","v":0},{"$f":"O_Dashboard!BI157-'O_Dashboard-Vals'!BI157","v":0},{"$f":"O_Dashboard!BJ157-'O_Dashboard-Vals'!BJ157","v":0}]
[]
[null,null,null,"UKATS Unit charges tables - deflated"]
[null,null,null,null,{"$f":"C_Index!E$118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G$118","v":"Index"},{"$f":"C_Index!H$118","v":"CPI 2020"},null,{"$f":"C_Index!J$118","v":0},{"$f":"C_Index!K$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y160-'O_Dashboard-Vals'!Y160","v":0},null,{"$f":"O_Dashboard!AA160-'O_Dashboard-Vals'!AA160","v":0},{"$f":"O_Dashboard!AB160-'O_Dashboard-Vals'!AB160","v":0},{"$f":"O_Dashboard!AC160-'O_Dashboard-Vals'!AC160","v":0},{"$f":"O_Dashboard!AD160-'O_Dashboard-Vals'!AD160","v":0},{"$f":"O_Dashboard!AE160-'O_Dashboard-Vals'!AE160","v":0},{"$f":"O_Dashboard!AF160-'O_Dashboard-Vals'!AF160","v":0},{"$f":"O_Dashboard!AG160-'O_Dashboard-Vals'!AG160","v":0},{"$f":"O_Dashboard!AH160-'O_Dashboard-Vals'!AH160","v":0},{"$f":"O_Dashboard!AI160-'O_Dashboard-Vals'!AI160","v":0},{"$f":"O_Dashboard!AJ160-'O_Dashboard-Vals'!AJ160","v":0},{"$f":"O_Dashboard!AK160-'O_Dashboard-Vals'!AK160","v":0},{"$f":"O_Dashboard!AL160-'O_Dashboard-Vals'!AL160","v":0},{"$f":"O_Dashboard!AM160-'O_Dashboard-Vals'!AM160","v":0},{"$f":"O_Dashboard!AN160-'O_Dashboard-Vals'!AN160","v":0},{"$f":"O_Dashboard!AO160-'O_Dashboard-Vals'!AO160","v":0},{"$f":"O_Dashboard!AP160-'O_Dashboard-Vals'!AP160","v":0},{"$f":"O_Dashboard!AQ160-'O_Dashboard-Vals'!AQ160","v":0},{"$f":"O_Dashboard!AR160-'O_Dashboard-Vals'!AR160","v":0},{"$f":"O_Dashboard!AS160-'O_Dashboard-Vals'!AS160","v":0},{"$f":"O_Dashboard!AT160-'O_Dashboard-Vals'!AT160","v":0},{"$f":"O_Dashboard!AU160-'O_Dashboard-Vals'!AU160","v":0},{"$f":"O_Dashboard!AV160-'O_Dashboard-Vals'!AV160","v":0},{"$f":"O_Dashboard!AW160-'O_Dashboard-Vals'!AW160","v":0},{"$f":"O_Dashboard!AX160-'O_Dashboard-Vals'!AX160","v":0},{"$f":"O_Dashboard!AY160-'O_Dashboard-Vals'!AY160","v":0},{"$f":"O_Dashboard!AZ160-'O_Dashboard-Vals'!AZ160","v":0},{"$f":"O_Dashboard!BA160-'O_Dashboard-Vals'!BA160","v":0},{"$f":"O_Dashboard!BB160-'O_Dashboard-Vals'!BB160","v":0},{"$f":"O_Dashboard!BC160-'O_Dashboard-Vals'!BC160","v":0},{"$f":"O_Dashboard!BD160-'O_Dashboard-Vals'!BD160","v":0},{"$f":"O_Dashboard!BE160-'O_Dashboard-Vals'!BE160","v":0},{"$f":"O_Dashboard!BF160-'O_Dashboard-Vals'!BF160","v":0},{"$f":"O_Dashboard!BG160-'O_Dashboard-Vals'!BG160","v":0},{"$f":"O_Dashboard!BH160-'O_Dashboard-Vals'!BH160","v":0},{"$f":"O_Dashboard!BI160-'O_Dashboard-Vals'!BI160","v":0},{"$f":"O_Dashboard!BJ160-'O_Dashboard-Vals'!BJ160","v":0}]
[]
[null,null,null,null,{"$f":"E141 & \" - deflated\"","v":"Determined Cost Revenue (t) - Forecast Traffic (TSU) - deflated"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y162-'O_Dashboard-Vals'!Y162","v":0},null,{"$f":"O_Dashboard!AA162-'O_Dashboard-Vals'!AA162","v":0},{"$f":"O_Dashboard!AB162-'O_Dashboard-Vals'!AB162","v":0},{"$f":"O_Dashboard!AC162-'O_Dashboard-Vals'!AC162","v":0},{"$f":"O_Dashboard!AD162-'O_Dashboard-Vals'!AD162","v":0},{"$f":"O_Dashboard!AE162-'O_Dashboard-Vals'!AE162","v":0},{"$f":"O_Dashboard!AF162-'O_Dashboard-Vals'!AF162","v":0},{"$f":"O_Dashboard!AG162-'O_Dashboard-Vals'!AG162","v":0},{"$f":"O_Dashboard!AH162-'O_Dashboard-Vals'!AH162","v":0},{"$f":"O_Dashboard!AI162-'O_Dashboard-Vals'!AI162","v":0},{"$f":"O_Dashboard!AJ162-'O_Dashboard-Vals'!AJ162","v":0},{"$f":"O_Dashboard!AK162-'O_Dashboard-Vals'!AK162","v":0},{"$f":"O_Dashboard!AL162-'O_Dashboard-Vals'!AL162","v":0},{"$f":"O_Dashboard!AM162-'O_Dashboard-Vals'!AM162","v":0},{"$f":"O_Dashboard!AN162-'O_Dashboard-Vals'!AN162","v":0},{"$f":"O_Dashboard!AO162-'O_Dashboard-Vals'!AO162","v":0},{"$f":"O_Dashboard!AP162-'O_Dashboard-Vals'!AP162","v":0},{"$f":"O_Dashboard!AQ162-'O_Dashboard-Vals'!AQ162","v":0},{"$f":"O_Dashboard!AR162-'O_Dashboard-Vals'!AR162","v":0},{"$f":"O_Dashboard!AS162-'O_Dashboard-Vals'!AS162","v":0},{"$f":"O_Dashboard!AT162-'O_Dashboard-Vals'!AT162","v":0},{"$f":"O_Dashboard!AU162-'O_Dashboard-Vals'!AU162","v":0},{"$f":"O_Dashboard!AV162-'O_Dashboard-Vals'!AV162","v":0},{"$f":"O_Dashboard!AW162-'O_Dashboard-Vals'!AW162","v":0},{"$f":"O_Dashboard!AX162-'O_Dashboard-Vals'!AX162","v":0},{"$f":"O_Dashboard!AY162-'O_Dashboard-Vals'!AY162","v":0},{"$f":"O_Dashboard!AZ162-'O_Dashboard-Vals'!AZ162","v":0},{"$f":"O_Dashboard!BA162-'O_Dashboard-Vals'!BA162","v":0},{"$f":"O_Dashboard!BB162-'O_Dashboard-Vals'!BB162","v":0},{"$f":"O_Dashboard!BC162-'O_Dashboard-Vals'!BC162","v":0},{"$f":"O_Dashboard!BD162-'O_Dashboard-Vals'!BD162","v":0},{"$f":"O_Dashboard!BE162-'O_Dashboard-Vals'!BE162","v":0},{"$f":"O_Dashboard!BF162-'O_Dashboard-Vals'!BF162","v":0},{"$f":"O_Dashboard!BG162-'O_Dashboard-Vals'!BG162","v":0},{"$f":"O_Dashboard!BH162-'O_Dashboard-Vals'!BH162","v":0},{"$f":"O_Dashboard!BI162-'O_Dashboard-Vals'!BI162","v":0},{"$f":"O_Dashboard!BJ162-'O_Dashboard-Vals'!BJ162","v":0}]
[null,null,null,null,"INF - year (t) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y163-'O_Dashboard-Vals'!Y163","v":0},null,{"$f":"O_Dashboard!AA163-'O_Dashboard-Vals'!AA163","v":0},{"$f":"O_Dashboard!AB163-'O_Dashboard-Vals'!AB163","v":0},{"$f":"O_Dashboard!AC163-'O_Dashboard-Vals'!AC163","v":0},{"$f":"O_Dashboard!AD163-'O_Dashboard-Vals'!AD163","v":0},{"$f":"O_Dashboard!AE163-'O_Dashboard-Vals'!AE163","v":0},{"$f":"O_Dashboard!AF163-'O_Dashboard-Vals'!AF163","v":0},{"$f":"O_Dashboard!AG163-'O_Dashboard-Vals'!AG163","v":0},{"$f":"O_Dashboard!AH163-'O_Dashboard-Vals'!AH163","v":0},{"$f":"O_Dashboard!AI163-'O_Dashboard-Vals'!AI163","v":0},{"$f":"O_Dashboard!AJ163-'O_Dashboard-Vals'!AJ163","v":0},{"$f":"O_Dashboard!AK163-'O_Dashboard-Vals'!AK163","v":0},{"$f":"O_Dashboard!AL163-'O_Dashboard-Vals'!AL163","v":0},{"$f":"O_Dashboard!AM163-'O_Dashboard-Vals'!AM163","v":0},{"$f":"O_Dashboard!AN163-'O_Dashboard-Vals'!AN163","v":0},{"$f":"O_Dashboard!AO163-'O_Dashboard-Vals'!AO163","v":0},{"$f":"O_Dashboard!AP163-'O_Dashboard-Vals'!AP163","v":0},{"$f":"O_Dashboard!AQ163-'O_Dashboard-Vals'!AQ163","v":0},{"$f":"O_Dashboard!AR163-'O_Dashboard-Vals'!AR163","v":0},{"$f":"O_Dashboard!AS163-'O_Dashboard-Vals'!AS163","v":0},{"$f":"O_Dashboard!AT163-'O_Dashboard-Vals'!AT163","v":0},{"$f":"O_Dashboard!AU163-'O_Dashboard-Vals'!AU163","v":0},{"$f":"O_Dashboard!AV163-'O_Dashboard-Vals'!AV163","v":0},{"$f":"O_Dashboard!AW163-'O_Dashboard-Vals'!AW163","v":0},{"$f":"O_Dashboard!AX163-'O_Dashboard-Vals'!AX163","v":0},{"$f":"O_Dashboard!AY163-'O_Dashboard-Vals'!AY163","v":0},{"$f":"O_Dashboard!AZ163-'O_Dashboard-Vals'!AZ163","v":0},{"$f":"O_Dashboard!BA163-'O_Dashboard-Vals'!BA163","v":0},{"$f":"O_Dashboard!BB163-'O_Dashboard-Vals'!BB163","v":0},{"$f":"O_Dashboard!BC163-'O_Dashboard-Vals'!BC163","v":0},{"$f":"O_Dashboard!BD163-'O_Dashboard-Vals'!BD163","v":0},{"$f":"O_Dashboard!BE163-'O_Dashboard-Vals'!BE163","v":0},{"$f":"O_Dashboard!BF163-'O_Dashboard-Vals'!BF163","v":0},{"$f":"O_Dashboard!BG163-'O_Dashboard-Vals'!BG163","v":0},{"$f":"O_Dashboard!BH163-'O_Dashboard-Vals'!BH163","v":0},{"$f":"O_Dashboard!BI163-'O_Dashboard-Vals'!BI163","v":0},{"$f":"O_Dashboard!BJ163-'O_Dashboard-Vals'!BJ163","v":0}]
[null,null,null,null,"Restructuring Costs ReS t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y164-'O_Dashboard-Vals'!Y164","v":0},null,{"$f":"O_Dashboard!AA164-'O_Dashboard-Vals'!AA164","v":0},{"$f":"O_Dashboard!AB164-'O_Dashboard-Vals'!AB164","v":0},{"$f":"O_Dashboard!AC164-'O_Dashboard-Vals'!AC164","v":0},{"$f":"O_Dashboard!AD164-'O_Dashboard-Vals'!AD164","v":0},{"$f":"O_Dashboard!AE164-'O_Dashboard-Vals'!AE164","v":0},{"$f":"O_Dashboard!AF164-'O_Dashboard-Vals'!AF164","v":0},{"$f":"O_Dashboard!AG164-'O_Dashboard-Vals'!AG164","v":0},{"$f":"O_Dashboard!AH164-'O_Dashboard-Vals'!AH164","v":0},{"$f":"O_Dashboard!AI164-'O_Dashboard-Vals'!AI164","v":0},{"$f":"O_Dashboard!AJ164-'O_Dashboard-Vals'!AJ164","v":0},{"$f":"O_Dashboard!AK164-'O_Dashboard-Vals'!AK164","v":0},{"$f":"O_Dashboard!AL164-'O_Dashboard-Vals'!AL164","v":0},{"$f":"O_Dashboard!AM164-'O_Dashboard-Vals'!AM164","v":0},{"$f":"O_Dashboard!AN164-'O_Dashboard-Vals'!AN164","v":0},{"$f":"O_Dashboard!AO164-'O_Dashboard-Vals'!AO164","v":0},{"$f":"O_Dashboard!AP164-'O_Dashboard-Vals'!AP164","v":0},{"$f":"O_Dashboard!AQ164-'O_Dashboard-Vals'!AQ164","v":0},{"$f":"O_Dashboard!AR164-'O_Dashboard-Vals'!AR164","v":0},{"$f":"O_Dashboard!AS164-'O_Dashboard-Vals'!AS164","v":0},{"$f":"O_Dashboard!AT164-'O_Dashboard-Vals'!AT164","v":0},{"$f":"O_Dashboard!AU164-'O_Dashboard-Vals'!AU164","v":0},{"$f":"O_Dashboard!AV164-'O_Dashboard-Vals'!AV164","v":0},{"$f":"O_Dashboard!AW164-'O_Dashboard-Vals'!AW164","v":0},{"$f":"O_Dashboard!AX164-'O_Dashboard-Vals'!AX164","v":0},{"$f":"O_Dashboard!AY164-'O_Dashboard-Vals'!AY164","v":0},{"$f":"O_Dashboard!AZ164-'O_Dashboard-Vals'!AZ164","v":0},{"$f":"O_Dashboard!BA164-'O_Dashboard-Vals'!BA164","v":0},{"$f":"O_Dashboard!BB164-'O_Dashboard-Vals'!BB164","v":0},{"$f":"O_Dashboard!BC164-'O_Dashboard-Vals'!BC164","v":0},{"$f":"O_Dashboard!BD164-'O_Dashboard-Vals'!BD164","v":0},{"$f":"O_Dashboard!BE164-'O_Dashboard-Vals'!BE164","v":0},{"$f":"O_Dashboard!BF164-'O_Dashboard-Vals'!BF164","v":0},{"$f":"O_Dashboard!BG164-'O_Dashboard-Vals'!BG164","v":0},{"$f":"O_Dashboard!BH164-'O_Dashboard-Vals'!BH164","v":0},{"$f":"O_Dashboard!BI164-'O_Dashboard-Vals'!BI164","v":0},{"$f":"O_Dashboard!BJ164-'O_Dashboard-Vals'!BJ164","v":0}]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y165-'O_Dashboard-Vals'!Y165","v":0},null,{"$f":"O_Dashboard!AA165-'O_Dashboard-Vals'!AA165","v":0},{"$f":"O_Dashboard!AB165-'O_Dashboard-Vals'!AB165","v":0},{"$f":"O_Dashboard!AC165-'O_Dashboard-Vals'!AC165","v":0},{"$f":"O_Dashboard!AD165-'O_Dashboard-Vals'!AD165","v":0},{"$f":"O_Dashboard!AE165-'O_Dashboard-Vals'!AE165","v":0},{"$f":"O_Dashboard!AF165-'O_Dashboard-Vals'!AF165","v":0},{"$f":"O_Dashboard!AG165-'O_Dashboard-Vals'!AG165","v":0},{"$f":"O_Dashboard!AH165-'O_Dashboard-Vals'!AH165","v":0},{"$f":"O_Dashboard!AI165-'O_Dashboard-Vals'!AI165","v":0},{"$f":"O_Dashboard!AJ165-'O_Dashboard-Vals'!AJ165","v":0},{"$f":"O_Dashboard!AK165-'O_Dashboard-Vals'!AK165","v":0},{"$f":"O_Dashboard!AL165-'O_Dashboard-Vals'!AL165","v":0},{"$f":"O_Dashboard!AM165-'O_Dashboard-Vals'!AM165","v":0},{"$f":"O_Dashboard!AN165-'O_Dashboard-Vals'!AN165","v":0},{"$f":"O_Dashboard!AO165-'O_Dashboard-Vals'!AO165","v":0},{"$f":"O_Dashboard!AP165-'O_Dashboard-Vals'!AP165","v":0},{"$f":"O_Dashboard!AQ165-'O_Dashboard-Vals'!AQ165","v":0},{"$f":"O_Dashboard!AR165-'O_Dashboard-Vals'!AR165","v":0},{"$f":"O_Dashboard!AS165-'O_Dashboard-Vals'!AS165","v":0},{"$f":"O_Dashboard!AT165-'O_Dashboard-Vals'!AT165","v":0},{"$f":"O_Dashboard!AU165-'O_Dashboard-Vals'!AU165","v":0},{"$f":"O_Dashboard!AV165-'O_Dashboard-Vals'!AV165","v":0},{"$f":"O_Dashboard!AW165-'O_Dashboard-Vals'!AW165","v":0},{"$f":"O_Dashboard!AX165-'O_Dashboard-Vals'!AX165","v":0},{"$f":"O_Dashboard!AY165-'O_Dashboard-Vals'!AY165","v":0},{"$f":"O_Dashboard!AZ165-'O_Dashboard-Vals'!AZ165","v":0},{"$f":"O_Dashboard!BA165-'O_Dashboard-Vals'!BA165","v":0},{"$f":"O_Dashboard!BB165-'O_Dashboard-Vals'!BB165","v":0},{"$f":"O_Dashboard!BC165-'O_Dashboard-Vals'!BC165","v":0},{"$f":"O_Dashboard!BD165-'O_Dashboard-Vals'!BD165","v":0},{"$f":"O_Dashboard!BE165-'O_Dashboard-Vals'!BE165","v":0},{"$f":"O_Dashboard!BF165-'O_Dashboard-Vals'!BF165","v":0},{"$f":"O_Dashboard!BG165-'O_Dashboard-Vals'!BG165","v":0},{"$f":"O_Dashboard!BH165-'O_Dashboard-Vals'!BH165","v":0},{"$f":"O_Dashboard!BI165-'O_Dashboard-Vals'!BI165","v":0},{"$f":"O_Dashboard!BJ165-'O_Dashboard-Vals'!BJ165","v":0}]
[null,null,null,null,"CSM adjustment (TSU) - Outturn - Active - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y166-'O_Dashboard-Vals'!Y166","v":0},null,{"$f":"O_Dashboard!AA166-'O_Dashboard-Vals'!AA166","v":0},{"$f":"O_Dashboard!AB166-'O_Dashboard-Vals'!AB166","v":0},{"$f":"O_Dashboard!AC166-'O_Dashboard-Vals'!AC166","v":0},{"$f":"O_Dashboard!AD166-'O_Dashboard-Vals'!AD166","v":0},{"$f":"O_Dashboard!AE166-'O_Dashboard-Vals'!AE166","v":0},{"$f":"O_Dashboard!AF166-'O_Dashboard-Vals'!AF166","v":0},{"$f":"O_Dashboard!AG166-'O_Dashboard-Vals'!AG166","v":0},{"$f":"O_Dashboard!AH166-'O_Dashboard-Vals'!AH166","v":0},{"$f":"O_Dashboard!AI166-'O_Dashboard-Vals'!AI166","v":0},{"$f":"O_Dashboard!AJ166-'O_Dashboard-Vals'!AJ166","v":0},{"$f":"O_Dashboard!AK166-'O_Dashboard-Vals'!AK166","v":0},{"$f":"O_Dashboard!AL166-'O_Dashboard-Vals'!AL166","v":0},{"$f":"O_Dashboard!AM166-'O_Dashboard-Vals'!AM166","v":0},{"$f":"O_Dashboard!AN166-'O_Dashboard-Vals'!AN166","v":0},{"$f":"O_Dashboard!AO166-'O_Dashboard-Vals'!AO166","v":0},{"$f":"O_Dashboard!AP166-'O_Dashboard-Vals'!AP166","v":0},{"$f":"O_Dashboard!AQ166-'O_Dashboard-Vals'!AQ166","v":0},{"$f":"O_Dashboard!AR166-'O_Dashboard-Vals'!AR166","v":0},{"$f":"O_Dashboard!AS166-'O_Dashboard-Vals'!AS166","v":0},{"$f":"O_Dashboard!AT166-'O_Dashboard-Vals'!AT166","v":0},{"$f":"O_Dashboard!AU166-'O_Dashboard-Vals'!AU166","v":0},{"$f":"O_Dashboard!AV166-'O_Dashboard-Vals'!AV166","v":0},{"$f":"O_Dashboard!AW166-'O_Dashboard-Vals'!AW166","v":0},{"$f":"O_Dashboard!AX166-'O_Dashboard-Vals'!AX166","v":0},{"$f":"O_Dashboard!AY166-'O_Dashboard-Vals'!AY166","v":0},{"$f":"O_Dashboard!AZ166-'O_Dashboard-Vals'!AZ166","v":0},{"$f":"O_Dashboard!BA166-'O_Dashboard-Vals'!BA166","v":0},{"$f":"O_Dashboard!BB166-'O_Dashboard-Vals'!BB166","v":0},{"$f":"O_Dashboard!BC166-'O_Dashboard-Vals'!BC166","v":0},{"$f":"O_Dashboard!BD166-'O_Dashboard-Vals'!BD166","v":0},{"$f":"O_Dashboard!BE166-'O_Dashboard-Vals'!BE166","v":0},{"$f":"O_Dashboard!BF166-'O_Dashboard-Vals'!BF166","v":0},{"$f":"O_Dashboard!BG166-'O_Dashboard-Vals'!BG166","v":0},{"$f":"O_Dashboard!BH166-'O_Dashboard-Vals'!BH166","v":0},{"$f":"O_Dashboard!BI166-'O_Dashboard-Vals'!BI166","v":0},{"$f":"O_Dashboard!BJ166-'O_Dashboard-Vals'!BJ166","v":0}]
[null,null,null,null,"Financial Incentives FI t  (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y167-'O_Dashboard-Vals'!Y167","v":0},null,{"$f":"O_Dashboard!AA167-'O_Dashboard-Vals'!AA167","v":0},{"$f":"O_Dashboard!AB167-'O_Dashboard-Vals'!AB167","v":0},{"$f":"O_Dashboard!AC167-'O_Dashboard-Vals'!AC167","v":0},{"$f":"O_Dashboard!AD167-'O_Dashboard-Vals'!AD167","v":0},{"$f":"O_Dashboard!AE167-'O_Dashboard-Vals'!AE167","v":0},{"$f":"O_Dashboard!AF167-'O_Dashboard-Vals'!AF167","v":0},{"$f":"O_Dashboard!AG167-'O_Dashboard-Vals'!AG167","v":0},{"$f":"O_Dashboard!AH167-'O_Dashboard-Vals'!AH167","v":0},{"$f":"O_Dashboard!AI167-'O_Dashboard-Vals'!AI167","v":0},{"$f":"O_Dashboard!AJ167-'O_Dashboard-Vals'!AJ167","v":0},{"$f":"O_Dashboard!AK167-'O_Dashboard-Vals'!AK167","v":0},{"$f":"O_Dashboard!AL167-'O_Dashboard-Vals'!AL167","v":0},{"$f":"O_Dashboard!AM167-'O_Dashboard-Vals'!AM167","v":0},{"$f":"O_Dashboard!AN167-'O_Dashboard-Vals'!AN167","v":0},{"$f":"O_Dashboard!AO167-'O_Dashboard-Vals'!AO167","v":0},{"$f":"O_Dashboard!AP167-'O_Dashboard-Vals'!AP167","v":0},{"$f":"O_Dashboard!AQ167-'O_Dashboard-Vals'!AQ167","v":0},{"$f":"O_Dashboard!AR167-'O_Dashboard-Vals'!AR167","v":0},{"$f":"O_Dashboard!AS167-'O_Dashboard-Vals'!AS167","v":0},{"$f":"O_Dashboard!AT167-'O_Dashboard-Vals'!AT167","v":0},{"$f":"O_Dashboard!AU167-'O_Dashboard-Vals'!AU167","v":0},{"$f":"O_Dashboard!AV167-'O_Dashboard-Vals'!AV167","v":0},{"$f":"O_Dashboard!AW167-'O_Dashboard-Vals'!AW167","v":0},{"$f":"O_Dashboard!AX167-'O_Dashboard-Vals'!AX167","v":0},{"$f":"O_Dashboard!AY167-'O_Dashboard-Vals'!AY167","v":0},{"$f":"O_Dashboard!AZ167-'O_Dashboard-Vals'!AZ167","v":0},{"$f":"O_Dashboard!BA167-'O_Dashboard-Vals'!BA167","v":0},{"$f":"O_Dashboard!BB167-'O_Dashboard-Vals'!BB167","v":0},{"$f":"O_Dashboard!BC167-'O_Dashboard-Vals'!BC167","v":0},{"$f":"O_Dashboard!BD167-'O_Dashboard-Vals'!BD167","v":0},{"$f":"O_Dashboard!BE167-'O_Dashboard-Vals'!BE167","v":0},{"$f":"O_Dashboard!BF167-'O_Dashboard-Vals'!BF167","v":0},{"$f":"O_Dashboard!BG167-'O_Dashboard-Vals'!BG167","v":0},{"$f":"O_Dashboard!BH167-'O_Dashboard-Vals'!BH167","v":0},{"$f":"O_Dashboard!BI167-'O_Dashboard-Vals'!BI167","v":0},{"$f":"O_Dashboard!BJ167-'O_Dashboard-Vals'!BJ167","v":0}]
[null,null,null,null,"Modulation MOD t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y168-'O_Dashboard-Vals'!Y168","v":0},null,{"$f":"O_Dashboard!AA168-'O_Dashboard-Vals'!AA168","v":0},{"$f":"O_Dashboard!AB168-'O_Dashboard-Vals'!AB168","v":0},{"$f":"O_Dashboard!AC168-'O_Dashboard-Vals'!AC168","v":0},{"$f":"O_Dashboard!AD168-'O_Dashboard-Vals'!AD168","v":0},{"$f":"O_Dashboard!AE168-'O_Dashboard-Vals'!AE168","v":0},{"$f":"O_Dashboard!AF168-'O_Dashboard-Vals'!AF168","v":0},{"$f":"O_Dashboard!AG168-'O_Dashboard-Vals'!AG168","v":0},{"$f":"O_Dashboard!AH168-'O_Dashboard-Vals'!AH168","v":0},{"$f":"O_Dashboard!AI168-'O_Dashboard-Vals'!AI168","v":0},{"$f":"O_Dashboard!AJ168-'O_Dashboard-Vals'!AJ168","v":0},{"$f":"O_Dashboard!AK168-'O_Dashboard-Vals'!AK168","v":0},{"$f":"O_Dashboard!AL168-'O_Dashboard-Vals'!AL168","v":0},{"$f":"O_Dashboard!AM168-'O_Dashboard-Vals'!AM168","v":0},{"$f":"O_Dashboard!AN168-'O_Dashboard-Vals'!AN168","v":0},{"$f":"O_Dashboard!AO168-'O_Dashboard-Vals'!AO168","v":0},{"$f":"O_Dashboard!AP168-'O_Dashboard-Vals'!AP168","v":0},{"$f":"O_Dashboard!AQ168-'O_Dashboard-Vals'!AQ168","v":0},{"$f":"O_Dashboard!AR168-'O_Dashboard-Vals'!AR168","v":0},{"$f":"O_Dashboard!AS168-'O_Dashboard-Vals'!AS168","v":0},{"$f":"O_Dashboard!AT168-'O_Dashboard-Vals'!AT168","v":0},{"$f":"O_Dashboard!AU168-'O_Dashboard-Vals'!AU168","v":0},{"$f":"O_Dashboard!AV168-'O_Dashboard-Vals'!AV168","v":0},{"$f":"O_Dashboard!AW168-'O_Dashboard-Vals'!AW168","v":0},{"$f":"O_Dashboard!AX168-'O_Dashboard-Vals'!AX168","v":0},{"$f":"O_Dashboard!AY168-'O_Dashboard-Vals'!AY168","v":0},{"$f":"O_Dashboard!AZ168-'O_Dashboard-Vals'!AZ168","v":0},{"$f":"O_Dashboard!BA168-'O_Dashboard-Vals'!BA168","v":0},{"$f":"O_Dashboard!BB168-'O_Dashboard-Vals'!BB168","v":0},{"$f":"O_Dashboard!BC168-'O_Dashboard-Vals'!BC168","v":0},{"$f":"O_Dashboard!BD168-'O_Dashboard-Vals'!BD168","v":0},{"$f":"O_Dashboard!BE168-'O_Dashboard-Vals'!BE168","v":0},{"$f":"O_Dashboard!BF168-'O_Dashboard-Vals'!BF168","v":0},{"$f":"O_Dashboard!BG168-'O_Dashboard-Vals'!BG168","v":0},{"$f":"O_Dashboard!BH168-'O_Dashboard-Vals'!BH168","v":0},{"$f":"O_Dashboard!BI168-'O_Dashboard-Vals'!BI168","v":0},{"$f":"O_Dashboard!BJ168-'O_Dashboard-Vals'!BJ168","v":0}]
[null,null,null,null,"Pre2011 t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y169-'O_Dashboard-Vals'!Y169","v":0},null,{"$f":"O_Dashboard!AA169-'O_Dashboard-Vals'!AA169","v":0},{"$f":"O_Dashboard!AB169-'O_Dashboard-Vals'!AB169","v":0},{"$f":"O_Dashboard!AC169-'O_Dashboard-Vals'!AC169","v":0},{"$f":"O_Dashboard!AD169-'O_Dashboard-Vals'!AD169","v":0},{"$f":"O_Dashboard!AE169-'O_Dashboard-Vals'!AE169","v":0},{"$f":"O_Dashboard!AF169-'O_Dashboard-Vals'!AF169","v":0},{"$f":"O_Dashboard!AG169-'O_Dashboard-Vals'!AG169","v":0},{"$f":"O_Dashboard!AH169-'O_Dashboard-Vals'!AH169","v":0},{"$f":"O_Dashboard!AI169-'O_Dashboard-Vals'!AI169","v":0},{"$f":"O_Dashboard!AJ169-'O_Dashboard-Vals'!AJ169","v":0},{"$f":"O_Dashboard!AK169-'O_Dashboard-Vals'!AK169","v":0},{"$f":"O_Dashboard!AL169-'O_Dashboard-Vals'!AL169","v":0},{"$f":"O_Dashboard!AM169-'O_Dashboard-Vals'!AM169","v":0},{"$f":"O_Dashboard!AN169-'O_Dashboard-Vals'!AN169","v":0},{"$f":"O_Dashboard!AO169-'O_Dashboard-Vals'!AO169","v":0},{"$f":"O_Dashboard!AP169-'O_Dashboard-Vals'!AP169","v":0},{"$f":"O_Dashboard!AQ169-'O_Dashboard-Vals'!AQ169","v":0},{"$f":"O_Dashboard!AR169-'O_Dashboard-Vals'!AR169","v":0},{"$f":"O_Dashboard!AS169-'O_Dashboard-Vals'!AS169","v":0},{"$f":"O_Dashboard!AT169-'O_Dashboard-Vals'!AT169","v":0},{"$f":"O_Dashboard!AU169-'O_Dashboard-Vals'!AU169","v":0},{"$f":"O_Dashboard!AV169-'O_Dashboard-Vals'!AV169","v":0},{"$f":"O_Dashboard!AW169-'O_Dashboard-Vals'!AW169","v":0},{"$f":"O_Dashboard!AX169-'O_Dashboard-Vals'!AX169","v":0},{"$f":"O_Dashboard!AY169-'O_Dashboard-Vals'!AY169","v":0},{"$f":"O_Dashboard!AZ169-'O_Dashboard-Vals'!AZ169","v":0},{"$f":"O_Dashboard!BA169-'O_Dashboard-Vals'!BA169","v":0},{"$f":"O_Dashboard!BB169-'O_Dashboard-Vals'!BB169","v":0},{"$f":"O_Dashboard!BC169-'O_Dashboard-Vals'!BC169","v":0},{"$f":"O_Dashboard!BD169-'O_Dashboard-Vals'!BD169","v":0},{"$f":"O_Dashboard!BE169-'O_Dashboard-Vals'!BE169","v":0},{"$f":"O_Dashboard!BF169-'O_Dashboard-Vals'!BF169","v":0},{"$f":"O_Dashboard!BG169-'O_Dashboard-Vals'!BG169","v":0},{"$f":"O_Dashboard!BH169-'O_Dashboard-Vals'!BH169","v":0},{"$f":"O_Dashboard!BI169-'O_Dashboard-Vals'!BI169","v":0},{"$f":"O_Dashboard!BJ169-'O_Dashboard-Vals'!BJ169","v":0}]
[null,null,null,null,"VFR t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y170-'O_Dashboard-Vals'!Y170","v":0},null,{"$f":"O_Dashboard!AA170-'O_Dashboard-Vals'!AA170","v":0},{"$f":"O_Dashboard!AB170-'O_Dashboard-Vals'!AB170","v":0},{"$f":"O_Dashboard!AC170-'O_Dashboard-Vals'!AC170","v":0},{"$f":"O_Dashboard!AD170-'O_Dashboard-Vals'!AD170","v":0},{"$f":"O_Dashboard!AE170-'O_Dashboard-Vals'!AE170","v":0},{"$f":"O_Dashboard!AF170-'O_Dashboard-Vals'!AF170","v":0},{"$f":"O_Dashboard!AG170-'O_Dashboard-Vals'!AG170","v":0},{"$f":"O_Dashboard!AH170-'O_Dashboard-Vals'!AH170","v":0},{"$f":"O_Dashboard!AI170-'O_Dashboard-Vals'!AI170","v":0},{"$f":"O_Dashboard!AJ170-'O_Dashboard-Vals'!AJ170","v":0},{"$f":"O_Dashboard!AK170-'O_Dashboard-Vals'!AK170","v":0},{"$f":"O_Dashboard!AL170-'O_Dashboard-Vals'!AL170","v":0},{"$f":"O_Dashboard!AM170-'O_Dashboard-Vals'!AM170","v":0},{"$f":"O_Dashboard!AN170-'O_Dashboard-Vals'!AN170","v":0},{"$f":"O_Dashboard!AO170-'O_Dashboard-Vals'!AO170","v":0},{"$f":"O_Dashboard!AP170-'O_Dashboard-Vals'!AP170","v":0},{"$f":"O_Dashboard!AQ170-'O_Dashboard-Vals'!AQ170","v":0},{"$f":"O_Dashboard!AR170-'O_Dashboard-Vals'!AR170","v":0},{"$f":"O_Dashboard!AS170-'O_Dashboard-Vals'!AS170","v":0},{"$f":"O_Dashboard!AT170-'O_Dashboard-Vals'!AT170","v":0},{"$f":"O_Dashboard!AU170-'O_Dashboard-Vals'!AU170","v":0},{"$f":"O_Dashboard!AV170-'O_Dashboard-Vals'!AV170","v":0},{"$f":"O_Dashboard!AW170-'O_Dashboard-Vals'!AW170","v":0},{"$f":"O_Dashboard!AX170-'O_Dashboard-Vals'!AX170","v":0},{"$f":"O_Dashboard!AY170-'O_Dashboard-Vals'!AY170","v":0},{"$f":"O_Dashboard!AZ170-'O_Dashboard-Vals'!AZ170","v":0},{"$f":"O_Dashboard!BA170-'O_Dashboard-Vals'!BA170","v":0},{"$f":"O_Dashboard!BB170-'O_Dashboard-Vals'!BB170","v":0},{"$f":"O_Dashboard!BC170-'O_Dashboard-Vals'!BC170","v":0},{"$f":"O_Dashboard!BD170-'O_Dashboard-Vals'!BD170","v":0},{"$f":"O_Dashboard!BE170-'O_Dashboard-Vals'!BE170","v":0},{"$f":"O_Dashboard!BF170-'O_Dashboard-Vals'!BF170","v":0},{"$f":"O_Dashboard!BG170-'O_Dashboard-Vals'!BG170","v":0},{"$f":"O_Dashboard!BH170-'O_Dashboard-Vals'!BH170","v":0},{"$f":"O_Dashboard!BI170-'O_Dashboard-Vals'!BI170","v":0},{"$f":"O_Dashboard!BJ170-'O_Dashboard-Vals'!BJ170","v":0}]
[null,null,null,null,"Customer Discount CD t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y171-'O_Dashboard-Vals'!Y171","v":0},null,{"$f":"O_Dashboard!AA171-'O_Dashboard-Vals'!AA171","v":0},{"$f":"O_Dashboard!AB171-'O_Dashboard-Vals'!AB171","v":0},{"$f":"O_Dashboard!AC171-'O_Dashboard-Vals'!AC171","v":0},{"$f":"O_Dashboard!AD171-'O_Dashboard-Vals'!AD171","v":0},{"$f":"O_Dashboard!AE171-'O_Dashboard-Vals'!AE171","v":0},{"$f":"O_Dashboard!AF171-'O_Dashboard-Vals'!AF171","v":0},{"$f":"O_Dashboard!AG171-'O_Dashboard-Vals'!AG171","v":0},{"$f":"O_Dashboard!AH171-'O_Dashboard-Vals'!AH171","v":0},{"$f":"O_Dashboard!AI171-'O_Dashboard-Vals'!AI171","v":0},{"$f":"O_Dashboard!AJ171-'O_Dashboard-Vals'!AJ171","v":0},{"$f":"O_Dashboard!AK171-'O_Dashboard-Vals'!AK171","v":0},{"$f":"O_Dashboard!AL171-'O_Dashboard-Vals'!AL171","v":0},{"$f":"O_Dashboard!AM171-'O_Dashboard-Vals'!AM171","v":0},{"$f":"O_Dashboard!AN171-'O_Dashboard-Vals'!AN171","v":0},{"$f":"O_Dashboard!AO171-'O_Dashboard-Vals'!AO171","v":0},{"$f":"O_Dashboard!AP171-'O_Dashboard-Vals'!AP171","v":0},{"$f":"O_Dashboard!AQ171-'O_Dashboard-Vals'!AQ171","v":0},{"$f":"O_Dashboard!AR171-'O_Dashboard-Vals'!AR171","v":0},{"$f":"O_Dashboard!AS171-'O_Dashboard-Vals'!AS171","v":0},{"$f":"O_Dashboard!AT171-'O_Dashboard-Vals'!AT171","v":0},{"$f":"O_Dashboard!AU171-'O_Dashboard-Vals'!AU171","v":0},{"$f":"O_Dashboard!AV171-'O_Dashboard-Vals'!AV171","v":0},{"$f":"O_Dashboard!AW171-'O_Dashboard-Vals'!AW171","v":0},{"$f":"O_Dashboard!AX171-'O_Dashboard-Vals'!AX171","v":0},{"$f":"O_Dashboard!AY171-'O_Dashboard-Vals'!AY171","v":0},{"$f":"O_Dashboard!AZ171-'O_Dashboard-Vals'!AZ171","v":0},{"$f":"O_Dashboard!BA171-'O_Dashboard-Vals'!BA171","v":0},{"$f":"O_Dashboard!BB171-'O_Dashboard-Vals'!BB171","v":0},{"$f":"O_Dashboard!BC171-'O_Dashboard-Vals'!BC171","v":0},{"$f":"O_Dashboard!BD171-'O_Dashboard-Vals'!BD171","v":0},{"$f":"O_Dashboard!BE171-'O_Dashboard-Vals'!BE171","v":0},{"$f":"O_Dashboard!BF171-'O_Dashboard-Vals'!BF171","v":0},{"$f":"O_Dashboard!BG171-'O_Dashboard-Vals'!BG171","v":0},{"$f":"O_Dashboard!BH171-'O_Dashboard-Vals'!BH171","v":0},{"$f":"O_Dashboard!BI171-'O_Dashboard-Vals'!BI171","v":0},{"$f":"O_Dashboard!BJ171-'O_Dashboard-Vals'!BJ171","v":0}]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y172-'O_Dashboard-Vals'!Y172","v":0},null,{"$f":"O_Dashboard!AA172-'O_Dashboard-Vals'!AA172","v":0},{"$f":"O_Dashboard!AB172-'O_Dashboard-Vals'!AB172","v":0},{"$f":"O_Dashboard!AC172-'O_Dashboard-Vals'!AC172","v":0},{"$f":"O_Dashboard!AD172-'O_Dashboard-Vals'!AD172","v":0},{"$f":"O_Dashboard!AE172-'O_Dashboard-Vals'!AE172","v":0},{"$f":"O_Dashboard!AF172-'O_Dashboard-Vals'!AF172","v":0},{"$f":"O_Dashboard!AG172-'O_Dashboard-Vals'!AG172","v":0},{"$f":"O_Dashboard!AH172-'O_Dashboard-Vals'!AH172","v":0},{"$f":"O_Dashboard!AI172-'O_Dashboard-Vals'!AI172","v":0},{"$f":"O_Dashboard!AJ172-'O_Dashboard-Vals'!AJ172","v":0},{"$f":"O_Dashboard!AK172-'O_Dashboard-Vals'!AK172","v":0},{"$f":"O_Dashboard!AL172-'O_Dashboard-Vals'!AL172","v":0},{"$f":"O_Dashboard!AM172-'O_Dashboard-Vals'!AM172","v":0},{"$f":"O_Dashboard!AN172-'O_Dashboard-Vals'!AN172","v":0},{"$f":"O_Dashboard!AO172-'O_Dashboard-Vals'!AO172","v":0},{"$f":"O_Dashboard!AP172-'O_Dashboard-Vals'!AP172","v":0},{"$f":"O_Dashboard!AQ172-'O_Dashboard-Vals'!AQ172","v":0},{"$f":"O_Dashboard!AR172-'O_Dashboard-Vals'!AR172","v":0},{"$f":"O_Dashboard!AS172-'O_Dashboard-Vals'!AS172","v":0},{"$f":"O_Dashboard!AT172-'O_Dashboard-Vals'!AT172","v":0},{"$f":"O_Dashboard!AU172-'O_Dashboard-Vals'!AU172","v":0},{"$f":"O_Dashboard!AV172-'O_Dashboard-Vals'!AV172","v":0},{"$f":"O_Dashboard!AW172-'O_Dashboard-Vals'!AW172","v":0},{"$f":"O_Dashboard!AX172-'O_Dashboard-Vals'!AX172","v":0},{"$f":"O_Dashboard!AY172-'O_Dashboard-Vals'!AY172","v":0},{"$f":"O_Dashboard!AZ172-'O_Dashboard-Vals'!AZ172","v":0},{"$f":"O_Dashboard!BA172-'O_Dashboard-Vals'!BA172","v":0},{"$f":"O_Dashboard!BB172-'O_Dashboard-Vals'!BB172","v":0},{"$f":"O_Dashboard!BC172-'O_Dashboard-Vals'!BC172","v":0},{"$f":"O_Dashboard!BD172-'O_Dashboard-Vals'!BD172","v":0},{"$f":"O_Dashboard!BE172-'O_Dashboard-Vals'!BE172","v":0},{"$f":"O_Dashboard!BF172-'O_Dashboard-Vals'!BF172","v":0},{"$f":"O_Dashboard!BG172-'O_Dashboard-Vals'!BG172","v":0},{"$f":"O_Dashboard!BH172-'O_Dashboard-Vals'!BH172","v":0},{"$f":"O_Dashboard!BI172-'O_Dashboard-Vals'!BI172","v":0},{"$f":"O_Dashboard!BJ172-'O_Dashboard-Vals'!BJ172","v":0}]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y173-'O_Dashboard-Vals'!Y173","v":0},null,{"$f":"O_Dashboard!AA173-'O_Dashboard-Vals'!AA173","v":0},{"$f":"O_Dashboard!AB173-'O_Dashboard-Vals'!AB173","v":0},{"$f":"O_Dashboard!AC173-'O_Dashboard-Vals'!AC173","v":0},{"$f":"O_Dashboard!AD173-'O_Dashboard-Vals'!AD173","v":0},{"$f":"O_Dashboard!AE173-'O_Dashboard-Vals'!AE173","v":0},{"$f":"O_Dashboard!AF173-'O_Dashboard-Vals'!AF173","v":0},{"$f":"O_Dashboard!AG173-'O_Dashboard-Vals'!AG173","v":0},{"$f":"O_Dashboard!AH173-'O_Dashboard-Vals'!AH173","v":0},{"$f":"O_Dashboard!AI173-'O_Dashboard-Vals'!AI173","v":0},{"$f":"O_Dashboard!AJ173-'O_Dashboard-Vals'!AJ173","v":0},{"$f":"O_Dashboard!AK173-'O_Dashboard-Vals'!AK173","v":0},{"$f":"O_Dashboard!AL173-'O_Dashboard-Vals'!AL173","v":0},{"$f":"O_Dashboard!AM173-'O_Dashboard-Vals'!AM173","v":0},{"$f":"O_Dashboard!AN173-'O_Dashboard-Vals'!AN173","v":0},{"$f":"O_Dashboard!AO173-'O_Dashboard-Vals'!AO173","v":0},{"$f":"O_Dashboard!AP173-'O_Dashboard-Vals'!AP173","v":0},{"$f":"O_Dashboard!AQ173-'O_Dashboard-Vals'!AQ173","v":0},{"$f":"O_Dashboard!AR173-'O_Dashboard-Vals'!AR173","v":0},{"$f":"O_Dashboard!AS173-'O_Dashboard-Vals'!AS173","v":0},{"$f":"O_Dashboard!AT173-'O_Dashboard-Vals'!AT173","v":0},{"$f":"O_Dashboard!AU173-'O_Dashboard-Vals'!AU173","v":0},{"$f":"O_Dashboard!AV173-'O_Dashboard-Vals'!AV173","v":0},{"$f":"O_Dashboard!AW173-'O_Dashboard-Vals'!AW173","v":0},{"$f":"O_Dashboard!AX173-'O_Dashboard-Vals'!AX173","v":0},{"$f":"O_Dashboard!AY173-'O_Dashboard-Vals'!AY173","v":0},{"$f":"O_Dashboard!AZ173-'O_Dashboard-Vals'!AZ173","v":0},{"$f":"O_Dashboard!BA173-'O_Dashboard-Vals'!BA173","v":0},{"$f":"O_Dashboard!BB173-'O_Dashboard-Vals'!BB173","v":0},{"$f":"O_Dashboard!BC173-'O_Dashboard-Vals'!BC173","v":0},{"$f":"O_Dashboard!BD173-'O_Dashboard-Vals'!BD173","v":0},{"$f":"O_Dashboard!BE173-'O_Dashboard-Vals'!BE173","v":0},{"$f":"O_Dashboard!BF173-'O_Dashboard-Vals'!BF173","v":0},{"$f":"O_Dashboard!BG173-'O_Dashboard-Vals'!BG173","v":0},{"$f":"O_Dashboard!BH173-'O_Dashboard-Vals'!BH173","v":0},{"$f":"O_Dashboard!BI173-'O_Dashboard-Vals'!BI173","v":0},{"$f":"O_Dashboard!BJ173-'O_Dashboard-Vals'!BJ173","v":0}]
[null,null,null,null,"TVAR t (TSU) - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y174-'O_Dashboard-Vals'!Y174","v":0},null,{"$f":"O_Dashboard!AA174-'O_Dashboard-Vals'!AA174","v":0},{"$f":"O_Dashboard!AB174-'O_Dashboard-Vals'!AB174","v":0},{"$f":"O_Dashboard!AC174-'O_Dashboard-Vals'!AC174","v":0},{"$f":"O_Dashboard!AD174-'O_Dashboard-Vals'!AD174","v":0},{"$f":"O_Dashboard!AE174-'O_Dashboard-Vals'!AE174","v":0},{"$f":"O_Dashboard!AF174-'O_Dashboard-Vals'!AF174","v":0},{"$f":"O_Dashboard!AG174-'O_Dashboard-Vals'!AG174","v":0},{"$f":"O_Dashboard!AH174-'O_Dashboard-Vals'!AH174","v":0},{"$f":"O_Dashboard!AI174-'O_Dashboard-Vals'!AI174","v":0},{"$f":"O_Dashboard!AJ174-'O_Dashboard-Vals'!AJ174","v":0},{"$f":"O_Dashboard!AK174-'O_Dashboard-Vals'!AK174","v":0},{"$f":"O_Dashboard!AL174-'O_Dashboard-Vals'!AL174","v":0},{"$f":"O_Dashboard!AM174-'O_Dashboard-Vals'!AM174","v":0},{"$f":"O_Dashboard!AN174-'O_Dashboard-Vals'!AN174","v":0},{"$f":"O_Dashboard!AO174-'O_Dashboard-Vals'!AO174","v":0},{"$f":"O_Dashboard!AP174-'O_Dashboard-Vals'!AP174","v":0},{"$f":"O_Dashboard!AQ174-'O_Dashboard-Vals'!AQ174","v":0},{"$f":"O_Dashboard!AR174-'O_Dashboard-Vals'!AR174","v":0},{"$f":"O_Dashboard!AS174-'O_Dashboard-Vals'!AS174","v":0},{"$f":"O_Dashboard!AT174-'O_Dashboard-Vals'!AT174","v":0},{"$f":"O_Dashboard!AU174-'O_Dashboard-Vals'!AU174","v":0},{"$f":"O_Dashboard!AV174-'O_Dashboard-Vals'!AV174","v":0},{"$f":"O_Dashboard!AW174-'O_Dashboard-Vals'!AW174","v":0},{"$f":"O_Dashboard!AX174-'O_Dashboard-Vals'!AX174","v":0},{"$f":"O_Dashboard!AY174-'O_Dashboard-Vals'!AY174","v":0},{"$f":"O_Dashboard!AZ174-'O_Dashboard-Vals'!AZ174","v":0},{"$f":"O_Dashboard!BA174-'O_Dashboard-Vals'!BA174","v":0},{"$f":"O_Dashboard!BB174-'O_Dashboard-Vals'!BB174","v":0},{"$f":"O_Dashboard!BC174-'O_Dashboard-Vals'!BC174","v":0},{"$f":"O_Dashboard!BD174-'O_Dashboard-Vals'!BD174","v":0},{"$f":"O_Dashboard!BE174-'O_Dashboard-Vals'!BE174","v":0},{"$f":"O_Dashboard!BF174-'O_Dashboard-Vals'!BF174","v":0},{"$f":"O_Dashboard!BG174-'O_Dashboard-Vals'!BG174","v":0},{"$f":"O_Dashboard!BH174-'O_Dashboard-Vals'!BH174","v":0},{"$f":"O_Dashboard!BI174-'O_Dashboard-Vals'!BI174","v":0},{"$f":"O_Dashboard!BJ174-'O_Dashboard-Vals'!BJ174","v":0}]
[null,null,null,null,"Total Determined revenues (deflated)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y175-'O_Dashboard-Vals'!Y175","v":0},null,{"$f":"O_Dashboard!AA175-'O_Dashboard-Vals'!AA175","v":0},{"$f":"O_Dashboard!AB175-'O_Dashboard-Vals'!AB175","v":0},{"$f":"O_Dashboard!AC175-'O_Dashboard-Vals'!AC175","v":0},{"$f":"O_Dashboard!AD175-'O_Dashboard-Vals'!AD175","v":0},{"$f":"O_Dashboard!AE175-'O_Dashboard-Vals'!AE175","v":0},{"$f":"O_Dashboard!AF175-'O_Dashboard-Vals'!AF175","v":0},{"$f":"O_Dashboard!AG175-'O_Dashboard-Vals'!AG175","v":0},{"$f":"O_Dashboard!AH175-'O_Dashboard-Vals'!AH175","v":0},{"$f":"O_Dashboard!AI175-'O_Dashboard-Vals'!AI175","v":0},{"$f":"O_Dashboard!AJ175-'O_Dashboard-Vals'!AJ175","v":0},{"$f":"O_Dashboard!AK175-'O_Dashboard-Vals'!AK175","v":0},{"$f":"O_Dashboard!AL175-'O_Dashboard-Vals'!AL175","v":0},{"$f":"O_Dashboard!AM175-'O_Dashboard-Vals'!AM175","v":0},{"$f":"O_Dashboard!AN175-'O_Dashboard-Vals'!AN175","v":0},{"$f":"O_Dashboard!AO175-'O_Dashboard-Vals'!AO175","v":0},{"$f":"O_Dashboard!AP175-'O_Dashboard-Vals'!AP175","v":0},{"$f":"O_Dashboard!AQ175-'O_Dashboard-Vals'!AQ175","v":0},{"$f":"O_Dashboard!AR175-'O_Dashboard-Vals'!AR175","v":0},{"$f":"O_Dashboard!AS175-'O_Dashboard-Vals'!AS175","v":0},{"$f":"O_Dashboard!AT175-'O_Dashboard-Vals'!AT175","v":0},{"$f":"O_Dashboard!AU175-'O_Dashboard-Vals'!AU175","v":0},{"$f":"O_Dashboard!AV175-'O_Dashboard-Vals'!AV175","v":0},{"$f":"O_Dashboard!AW175-'O_Dashboard-Vals'!AW175","v":0},{"$f":"O_Dashboard!AX175-'O_Dashboard-Vals'!AX175","v":0},{"$f":"O_Dashboard!AY175-'O_Dashboard-Vals'!AY175","v":0},{"$f":"O_Dashboard!AZ175-'O_Dashboard-Vals'!AZ175","v":0},{"$f":"O_Dashboard!BA175-'O_Dashboard-Vals'!BA175","v":0},{"$f":"O_Dashboard!BB175-'O_Dashboard-Vals'!BB175","v":0},{"$f":"O_Dashboard!BC175-'O_Dashboard-Vals'!BC175","v":0},{"$f":"O_Dashboard!BD175-'O_Dashboard-Vals'!BD175","v":0},{"$f":"O_Dashboard!BE175-'O_Dashboard-Vals'!BE175","v":0},{"$f":"O_Dashboard!BF175-'O_Dashboard-Vals'!BF175","v":0},{"$f":"O_Dashboard!BG175-'O_Dashboard-Vals'!BG175","v":0},{"$f":"O_Dashboard!BH175-'O_Dashboard-Vals'!BH175","v":0},{"$f":"O_Dashboard!BI175-'O_Dashboard-Vals'!BI175","v":0},{"$f":"O_Dashboard!BJ175-'O_Dashboard-Vals'!BJ175","v":0}]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},{"$f":"C_RevCost_UKATS!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y177-'O_Dashboard-Vals'!Y177","v":0},null,{"$f":"O_Dashboard!AA177-'O_Dashboard-Vals'!AA177","v":0},{"$f":"O_Dashboard!AB177-'O_Dashboard-Vals'!AB177","v":0},{"$f":"O_Dashboard!AC177-'O_Dashboard-Vals'!AC177","v":0},{"$f":"O_Dashboard!AD177-'O_Dashboard-Vals'!AD177","v":0},{"$f":"O_Dashboard!AE177-'O_Dashboard-Vals'!AE177","v":0},{"$f":"O_Dashboard!AF177-'O_Dashboard-Vals'!AF177","v":0},{"$f":"O_Dashboard!AG177-'O_Dashboard-Vals'!AG177","v":0},{"$f":"O_Dashboard!AH177-'O_Dashboard-Vals'!AH177","v":0},{"$f":"O_Dashboard!AI177-'O_Dashboard-Vals'!AI177","v":0},{"$f":"O_Dashboard!AJ177-'O_Dashboard-Vals'!AJ177","v":0},{"$f":"O_Dashboard!AK177-'O_Dashboard-Vals'!AK177","v":0},{"$f":"O_Dashboard!AL177-'O_Dashboard-Vals'!AL177","v":0},{"$f":"O_Dashboard!AM177-'O_Dashboard-Vals'!AM177","v":0},{"$f":"O_Dashboard!AN177-'O_Dashboard-Vals'!AN177","v":0},{"$f":"O_Dashboard!AO177-'O_Dashboard-Vals'!AO177","v":0},{"$f":"O_Dashboard!AP177-'O_Dashboard-Vals'!AP177","v":0},{"$f":"O_Dashboard!AQ177-'O_Dashboard-Vals'!AQ177","v":0},{"$f":"O_Dashboard!AR177-'O_Dashboard-Vals'!AR177","v":0},{"$f":"O_Dashboard!AS177-'O_Dashboard-Vals'!AS177","v":0},{"$f":"O_Dashboard!AT177-'O_Dashboard-Vals'!AT177","v":0},{"$f":"O_Dashboard!AU177-'O_Dashboard-Vals'!AU177","v":0},{"$f":"O_Dashboard!AV177-'O_Dashboard-Vals'!AV177","v":0},{"$f":"O_Dashboard!AW177-'O_Dashboard-Vals'!AW177","v":0},{"$f":"O_Dashboard!AX177-'O_Dashboard-Vals'!AX177","v":0},{"$f":"O_Dashboard!AY177-'O_Dashboard-Vals'!AY177","v":0},{"$f":"O_Dashboard!AZ177-'O_Dashboard-Vals'!AZ177","v":0},{"$f":"O_Dashboard!BA177-'O_Dashboard-Vals'!BA177","v":0},{"$f":"O_Dashboard!BB177-'O_Dashboard-Vals'!BB177","v":0},{"$f":"O_Dashboard!BC177-'O_Dashboard-Vals'!BC177","v":0},{"$f":"O_Dashboard!BD177-'O_Dashboard-Vals'!BD177","v":0},{"$f":"O_Dashboard!BE177-'O_Dashboard-Vals'!BE177","v":0},{"$f":"O_Dashboard!BF177-'O_Dashboard-Vals'!BF177","v":0},{"$f":"O_Dashboard!BG177-'O_Dashboard-Vals'!BG177","v":0},{"$f":"O_Dashboard!BH177-'O_Dashboard-Vals'!BH177","v":0},{"$f":"O_Dashboard!BI177-'O_Dashboard-Vals'!BI177","v":0},{"$f":"O_Dashboard!BJ177-'O_Dashboard-Vals'!BJ177","v":0}]
[null,null,null,null,"Unit rate (Deflated)",null,"£ / TSU","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y178-'O_Dashboard-Vals'!Y178","v":0},null,{"$f":"O_Dashboard!AA178-'O_Dashboard-Vals'!AA178","v":0},{"$f":"O_Dashboard!AB178-'O_Dashboard-Vals'!AB178","v":0},{"$f":"O_Dashboard!AC178-'O_Dashboard-Vals'!AC178","v":0},{"$f":"O_Dashboard!AD178-'O_Dashboard-Vals'!AD178","v":0},{"$f":"O_Dashboard!AE178-'O_Dashboard-Vals'!AE178","v":0},{"$f":"O_Dashboard!AF178-'O_Dashboard-Vals'!AF178","v":0},{"$f":"O_Dashboard!AG178-'O_Dashboard-Vals'!AG178","v":0},{"$f":"O_Dashboard!AH178-'O_Dashboard-Vals'!AH178","v":0},{"$f":"O_Dashboard!AI178-'O_Dashboard-Vals'!AI178","v":0},{"$f":"O_Dashboard!AJ178-'O_Dashboard-Vals'!AJ178","v":0},{"$f":"O_Dashboard!AK178-'O_Dashboard-Vals'!AK178","v":0},{"$f":"O_Dashboard!AL178-'O_Dashboard-Vals'!AL178","v":0},{"$f":"O_Dashboard!AM178-'O_Dashboard-Vals'!AM178","v":0},{"$f":"O_Dashboard!AN178-'O_Dashboard-Vals'!AN178","v":0},{"$f":"O_Dashboard!AO178-'O_Dashboard-Vals'!AO178","v":0},{"$f":"O_Dashboard!AP178-'O_Dashboard-Vals'!AP178","v":0},{"$f":"O_Dashboard!AQ178-'O_Dashboard-Vals'!AQ178","v":0},{"$f":"O_Dashboard!AR178-'O_Dashboard-Vals'!AR178","v":0},{"$f":"O_Dashboard!AS178-'O_Dashboard-Vals'!AS178","v":0},{"$f":"O_Dashboard!AT178-'O_Dashboard-Vals'!AT178","v":0},{"$f":"O_Dashboard!AU178-'O_Dashboard-Vals'!AU178","v":0},{"$f":"O_Dashboard!AV178-'O_Dashboard-Vals'!AV178","v":0},{"$f":"O_Dashboard!AW178-'O_Dashboard-Vals'!AW178","v":0},{"$f":"O_Dashboard!AX178-'O_Dashboard-Vals'!AX178","v":0},{"$f":"O_Dashboard!AY178-'O_Dashboard-Vals'!AY178","v":0},{"$f":"O_Dashboard!AZ178-'O_Dashboard-Vals'!AZ178","v":0},{"$f":"O_Dashboard!BA178-'O_Dashboard-Vals'!BA178","v":0},{"$f":"O_Dashboard!BB178-'O_Dashboard-Vals'!BB178","v":0},{"$f":"O_Dashboard!BC178-'O_Dashboard-Vals'!BC178","v":0},{"$f":"O_Dashboard!BD178-'O_Dashboard-Vals'!BD178","v":0},{"$f":"O_Dashboard!BE178-'O_Dashboard-Vals'!BE178","v":0},{"$f":"O_Dashboard!BF178-'O_Dashboard-Vals'!BF178","v":0},{"$f":"O_Dashboard!BG178-'O_Dashboard-Vals'!BG178","v":0},{"$f":"O_Dashboard!BH178-'O_Dashboard-Vals'!BH178","v":0},{"$f":"O_Dashboard!BI178-'O_Dashboard-Vals'!BI178","v":0},{"$f":"O_Dashboard!BJ178-'O_Dashboard-Vals'!BJ178","v":0}]
[]
[null,null,null,null,"Price Smoothing breakdown"]
[null,null,null,null,{"$f":"E144","v":"Total Traffic Risk Share (t) (TSU)"},null,{"$f":"G144","v":"£m"},{"$f":"H144","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y181-'O_Dashboard-Vals'!Y181","v":0},null,{"$f":"O_Dashboard!AA181-'O_Dashboard-Vals'!AA181","v":0},{"$f":"O_Dashboard!AB181-'O_Dashboard-Vals'!AB181","v":0},{"$f":"O_Dashboard!AC181-'O_Dashboard-Vals'!AC181","v":0},{"$f":"O_Dashboard!AD181-'O_Dashboard-Vals'!AD181","v":0},{"$f":"O_Dashboard!AE181-'O_Dashboard-Vals'!AE181","v":0},{"$f":"O_Dashboard!AF181-'O_Dashboard-Vals'!AF181","v":0},{"$f":"O_Dashboard!AG181-'O_Dashboard-Vals'!AG181","v":0},{"$f":"O_Dashboard!AH181-'O_Dashboard-Vals'!AH181","v":0},{"$f":"O_Dashboard!AI181-'O_Dashboard-Vals'!AI181","v":0},{"$f":"O_Dashboard!AJ181-'O_Dashboard-Vals'!AJ181","v":0},{"$f":"O_Dashboard!AK181-'O_Dashboard-Vals'!AK181","v":0},{"$f":"O_Dashboard!AL181-'O_Dashboard-Vals'!AL181","v":0},{"$f":"O_Dashboard!AM181-'O_Dashboard-Vals'!AM181","v":0},{"$f":"O_Dashboard!AN181-'O_Dashboard-Vals'!AN181","v":0},{"$f":"O_Dashboard!AO181-'O_Dashboard-Vals'!AO181","v":0},{"$f":"O_Dashboard!AP181-'O_Dashboard-Vals'!AP181","v":0},{"$f":"O_Dashboard!AQ181-'O_Dashboard-Vals'!AQ181","v":0},{"$f":"O_Dashboard!AR181-'O_Dashboard-Vals'!AR181","v":0},{"$f":"O_Dashboard!AS181-'O_Dashboard-Vals'!AS181","v":0},{"$f":"O_Dashboard!AT181-'O_Dashboard-Vals'!AT181","v":0},{"$f":"O_Dashboard!AU181-'O_Dashboard-Vals'!AU181","v":0},{"$f":"O_Dashboard!AV181-'O_Dashboard-Vals'!AV181","v":0},{"$f":"O_Dashboard!AW181-'O_Dashboard-Vals'!AW181","v":0},{"$f":"O_Dashboard!AX181-'O_Dashboard-Vals'!AX181","v":0},{"$f":"O_Dashboard!AY181-'O_Dashboard-Vals'!AY181","v":0},{"$f":"O_Dashboard!AZ181-'O_Dashboard-Vals'!AZ181","v":0},{"$f":"O_Dashboard!BA181-'O_Dashboard-Vals'!BA181","v":0},{"$f":"O_Dashboard!BB181-'O_Dashboard-Vals'!BB181","v":0},{"$f":"O_Dashboard!BC181-'O_Dashboard-Vals'!BC181","v":0},{"$f":"O_Dashboard!BD181-'O_Dashboard-Vals'!BD181","v":0},{"$f":"O_Dashboard!BE181-'O_Dashboard-Vals'!BE181","v":0},{"$f":"O_Dashboard!BF181-'O_Dashboard-Vals'!BF181","v":0},{"$f":"O_Dashboard!BG181-'O_Dashboard-Vals'!BG181","v":0},{"$f":"O_Dashboard!BH181-'O_Dashboard-Vals'!BH181","v":0},{"$f":"O_Dashboard!BI181-'O_Dashboard-Vals'!BI181","v":0},{"$f":"O_Dashboard!BJ181-'O_Dashboard-Vals'!BJ181","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E783","v":"Adjustment for Price Smoothing"},null,{"$f":"G181","v":"£m"},{"$f":"C_RevCost_UKATS!H783","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y182-'O_Dashboard-Vals'!Y182","v":0},null,{"$f":"O_Dashboard!AA182-'O_Dashboard-Vals'!AA182","v":0},{"$f":"O_Dashboard!AB182-'O_Dashboard-Vals'!AB182","v":0},{"$f":"O_Dashboard!AC182-'O_Dashboard-Vals'!AC182","v":0},{"$f":"O_Dashboard!AD182-'O_Dashboard-Vals'!AD182","v":0},{"$f":"O_Dashboard!AE182-'O_Dashboard-Vals'!AE182","v":0},{"$f":"O_Dashboard!AF182-'O_Dashboard-Vals'!AF182","v":0},{"$f":"O_Dashboard!AG182-'O_Dashboard-Vals'!AG182","v":0},{"$f":"O_Dashboard!AH182-'O_Dashboard-Vals'!AH182","v":0},{"$f":"O_Dashboard!AI182-'O_Dashboard-Vals'!AI182","v":0},{"$f":"O_Dashboard!AJ182-'O_Dashboard-Vals'!AJ182","v":0},{"$f":"O_Dashboard!AK182-'O_Dashboard-Vals'!AK182","v":0},{"$f":"O_Dashboard!AL182-'O_Dashboard-Vals'!AL182","v":0},{"$f":"O_Dashboard!AM182-'O_Dashboard-Vals'!AM182","v":0},{"$f":"O_Dashboard!AN182-'O_Dashboard-Vals'!AN182","v":0},{"$f":"O_Dashboard!AO182-'O_Dashboard-Vals'!AO182","v":0},{"$f":"O_Dashboard!AP182-'O_Dashboard-Vals'!AP182","v":0},{"$f":"O_Dashboard!AQ182-'O_Dashboard-Vals'!AQ182","v":0},{"$f":"O_Dashboard!AR182-'O_Dashboard-Vals'!AR182","v":0},{"$f":"O_Dashboard!AS182-'O_Dashboard-Vals'!AS182","v":0},{"$f":"O_Dashboard!AT182-'O_Dashboard-Vals'!AT182","v":0},{"$f":"O_Dashboard!AU182-'O_Dashboard-Vals'!AU182","v":0},{"$f":"O_Dashboard!AV182-'O_Dashboard-Vals'!AV182","v":0},{"$f":"O_Dashboard!AW182-'O_Dashboard-Vals'!AW182","v":0},{"$f":"O_Dashboard!AX182-'O_Dashboard-Vals'!AX182","v":0},{"$f":"O_Dashboard!AY182-'O_Dashboard-Vals'!AY182","v":0},{"$f":"O_Dashboard!AZ182-'O_Dashboard-Vals'!AZ182","v":0},{"$f":"O_Dashboard!BA182-'O_Dashboard-Vals'!BA182","v":0},{"$f":"O_Dashboard!BB182-'O_Dashboard-Vals'!BB182","v":0},{"$f":"O_Dashboard!BC182-'O_Dashboard-Vals'!BC182","v":0},{"$f":"O_Dashboard!BD182-'O_Dashboard-Vals'!BD182","v":0},{"$f":"O_Dashboard!BE182-'O_Dashboard-Vals'!BE182","v":0},{"$f":"O_Dashboard!BF182-'O_Dashboard-Vals'!BF182","v":0},{"$f":"O_Dashboard!BG182-'O_Dashboard-Vals'!BG182","v":0},{"$f":"O_Dashboard!BH182-'O_Dashboard-Vals'!BH182","v":0},{"$f":"O_Dashboard!BI182-'O_Dashboard-Vals'!BI182","v":0},{"$f":"O_Dashboard!BJ182-'O_Dashboard-Vals'!BJ182","v":0}]
[]
[null,null,null,null,{"$f":"E181","v":"Total Traffic Risk Share (t) (TSU)"},null,{"$f":"G181","v":"£m"},{"$f":"$H$178","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y184-'O_Dashboard-Vals'!Y184","v":0},null,{"$f":"O_Dashboard!AA184-'O_Dashboard-Vals'!AA184","v":0},{"$f":"O_Dashboard!AB184-'O_Dashboard-Vals'!AB184","v":0},{"$f":"O_Dashboard!AC184-'O_Dashboard-Vals'!AC184","v":0},{"$f":"O_Dashboard!AD184-'O_Dashboard-Vals'!AD184","v":0},{"$f":"O_Dashboard!AE184-'O_Dashboard-Vals'!AE184","v":0},{"$f":"O_Dashboard!AF184-'O_Dashboard-Vals'!AF184","v":0},{"$f":"O_Dashboard!AG184-'O_Dashboard-Vals'!AG184","v":0},{"$f":"O_Dashboard!AH184-'O_Dashboard-Vals'!AH184","v":0},{"$f":"O_Dashboard!AI184-'O_Dashboard-Vals'!AI184","v":0},{"$f":"O_Dashboard!AJ184-'O_Dashboard-Vals'!AJ184","v":0},{"$f":"O_Dashboard!AK184-'O_Dashboard-Vals'!AK184","v":0},{"$f":"O_Dashboard!AL184-'O_Dashboard-Vals'!AL184","v":0},{"$f":"O_Dashboard!AM184-'O_Dashboard-Vals'!AM184","v":0},{"$f":"O_Dashboard!AN184-'O_Dashboard-Vals'!AN184","v":0},{"$f":"O_Dashboard!AO184-'O_Dashboard-Vals'!AO184","v":0},{"$f":"O_Dashboard!AP184-'O_Dashboard-Vals'!AP184","v":0},{"$f":"O_Dashboard!AQ184-'O_Dashboard-Vals'!AQ184","v":0},{"$f":"O_Dashboard!AR184-'O_Dashboard-Vals'!AR184","v":0},{"$f":"O_Dashboard!AS184-'O_Dashboard-Vals'!AS184","v":0},{"$f":"O_Dashboard!AT184-'O_Dashboard-Vals'!AT184","v":0},{"$f":"O_Dashboard!AU184-'O_Dashboard-Vals'!AU184","v":0},{"$f":"O_Dashboard!AV184-'O_Dashboard-Vals'!AV184","v":0},{"$f":"O_Dashboard!AW184-'O_Dashboard-Vals'!AW184","v":0},{"$f":"O_Dashboard!AX184-'O_Dashboard-Vals'!AX184","v":0},{"$f":"O_Dashboard!AY184-'O_Dashboard-Vals'!AY184","v":0},{"$f":"O_Dashboard!AZ184-'O_Dashboard-Vals'!AZ184","v":0},{"$f":"O_Dashboard!BA184-'O_Dashboard-Vals'!BA184","v":0},{"$f":"O_Dashboard!BB184-'O_Dashboard-Vals'!BB184","v":0},{"$f":"O_Dashboard!BC184-'O_Dashboard-Vals'!BC184","v":0},{"$f":"O_Dashboard!BD184-'O_Dashboard-Vals'!BD184","v":0},{"$f":"O_Dashboard!BE184-'O_Dashboard-Vals'!BE184","v":0},{"$f":"O_Dashboard!BF184-'O_Dashboard-Vals'!BF184","v":0},{"$f":"O_Dashboard!BG184-'O_Dashboard-Vals'!BG184","v":0},{"$f":"O_Dashboard!BH184-'O_Dashboard-Vals'!BH184","v":0},{"$f":"O_Dashboard!BI184-'O_Dashboard-Vals'!BI184","v":0},{"$f":"O_Dashboard!BJ184-'O_Dashboard-Vals'!BJ184","v":0}]
[null,null,null,null,{"$f":"E182","v":"Adjustment for Price Smoothing"},null,{"$f":"G182","v":"£m"},{"$f":"$H$178","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y185-'O_Dashboard-Vals'!Y185","v":0},null,{"$f":"O_Dashboard!AA185-'O_Dashboard-Vals'!AA185","v":0},{"$f":"O_Dashboard!AB185-'O_Dashboard-Vals'!AB185","v":0},{"$f":"O_Dashboard!AC185-'O_Dashboard-Vals'!AC185","v":0},{"$f":"O_Dashboard!AD185-'O_Dashboard-Vals'!AD185","v":0},{"$f":"O_Dashboard!AE185-'O_Dashboard-Vals'!AE185","v":0},{"$f":"O_Dashboard!AF185-'O_Dashboard-Vals'!AF185","v":0},{"$f":"O_Dashboard!AG185-'O_Dashboard-Vals'!AG185","v":0},{"$f":"O_Dashboard!AH185-'O_Dashboard-Vals'!AH185","v":0},{"$f":"O_Dashboard!AI185-'O_Dashboard-Vals'!AI185","v":0},{"$f":"O_Dashboard!AJ185-'O_Dashboard-Vals'!AJ185","v":0},{"$f":"O_Dashboard!AK185-'O_Dashboard-Vals'!AK185","v":0},{"$f":"O_Dashboard!AL185-'O_Dashboard-Vals'!AL185","v":0},{"$f":"O_Dashboard!AM185-'O_Dashboard-Vals'!AM185","v":0},{"$f":"O_Dashboard!AN185-'O_Dashboard-Vals'!AN185","v":0},{"$f":"O_Dashboard!AO185-'O_Dashboard-Vals'!AO185","v":0},{"$f":"O_Dashboard!AP185-'O_Dashboard-Vals'!AP185","v":0},{"$f":"O_Dashboard!AQ185-'O_Dashboard-Vals'!AQ185","v":0},{"$f":"O_Dashboard!AR185-'O_Dashboard-Vals'!AR185","v":0},{"$f":"O_Dashboard!AS185-'O_Dashboard-Vals'!AS185","v":0},{"$f":"O_Dashboard!AT185-'O_Dashboard-Vals'!AT185","v":0},{"$f":"O_Dashboard!AU185-'O_Dashboard-Vals'!AU185","v":0},{"$f":"O_Dashboard!AV185-'O_Dashboard-Vals'!AV185","v":0},{"$f":"O_Dashboard!AW185-'O_Dashboard-Vals'!AW185","v":0},{"$f":"O_Dashboard!AX185-'O_Dashboard-Vals'!AX185","v":0},{"$f":"O_Dashboard!AY185-'O_Dashboard-Vals'!AY185","v":0},{"$f":"O_Dashboard!AZ185-'O_Dashboard-Vals'!AZ185","v":0},{"$f":"O_Dashboard!BA185-'O_Dashboard-Vals'!BA185","v":0},{"$f":"O_Dashboard!BB185-'O_Dashboard-Vals'!BB185","v":0},{"$f":"O_Dashboard!BC185-'O_Dashboard-Vals'!BC185","v":0},{"$f":"O_Dashboard!BD185-'O_Dashboard-Vals'!BD185","v":0},{"$f":"O_Dashboard!BE185-'O_Dashboard-Vals'!BE185","v":0},{"$f":"O_Dashboard!BF185-'O_Dashboard-Vals'!BF185","v":0},{"$f":"O_Dashboard!BG185-'O_Dashboard-Vals'!BG185","v":0},{"$f":"O_Dashboard!BH185-'O_Dashboard-Vals'!BH185","v":0},{"$f":"O_Dashboard!BI185-'O_Dashboard-Vals'!BI185","v":0},{"$f":"O_Dashboard!BJ185-'O_Dashboard-Vals'!BJ185","v":0}]
[]
[null,null,null,"3 - Charts for UKATS"]
[]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E367","v":"UKATS TSU - actual/projected outturn"},null,{"$f":"C_RevCost_UKATS!G367","v":"# TSUs ('000) "},null,null,{"$f":"C_RevCost_UKATS!J367","v":0},{"$f":"C_RevCost_UKATS!K367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y189-'O_Dashboard-Vals'!Y189","v":0},null,{"$f":"O_Dashboard!AA189-'O_Dashboard-Vals'!AA189","v":0},{"$f":"O_Dashboard!AB189-'O_Dashboard-Vals'!AB189","v":0},{"$f":"O_Dashboard!AC189-'O_Dashboard-Vals'!AC189","v":0},{"$f":"O_Dashboard!AD189-'O_Dashboard-Vals'!AD189","v":0},{"$f":"O_Dashboard!AE189-'O_Dashboard-Vals'!AE189","v":0},{"$f":"O_Dashboard!AF189-'O_Dashboard-Vals'!AF189","v":0},{"$f":"O_Dashboard!AG189-'O_Dashboard-Vals'!AG189","v":0},{"$f":"O_Dashboard!AH189-'O_Dashboard-Vals'!AH189","v":0},{"$f":"O_Dashboard!AI189-'O_Dashboard-Vals'!AI189","v":0},{"$f":"O_Dashboard!AJ189-'O_Dashboard-Vals'!AJ189","v":0},{"$f":"O_Dashboard!AK189-'O_Dashboard-Vals'!AK189","v":0},{"$f":"O_Dashboard!AL189-'O_Dashboard-Vals'!AL189","v":0},{"$f":"O_Dashboard!AM189-'O_Dashboard-Vals'!AM189","v":0},{"$f":"O_Dashboard!AN189-'O_Dashboard-Vals'!AN189","v":0},{"$f":"O_Dashboard!AO189-'O_Dashboard-Vals'!AO189","v":0},{"$f":"O_Dashboard!AP189-'O_Dashboard-Vals'!AP189","v":0},{"$f":"O_Dashboard!AQ189-'O_Dashboard-Vals'!AQ189","v":0},{"$f":"O_Dashboard!AR189-'O_Dashboard-Vals'!AR189","v":0},{"$f":"O_Dashboard!AS189-'O_Dashboard-Vals'!AS189","v":0},{"$f":"O_Dashboard!AT189-'O_Dashboard-Vals'!AT189","v":0},{"$f":"O_Dashboard!AU189-'O_Dashboard-Vals'!AU189","v":0},{"$f":"O_Dashboard!AV189-'O_Dashboard-Vals'!AV189","v":0},{"$f":"O_Dashboard!AW189-'O_Dashboard-Vals'!AW189","v":0},{"$f":"O_Dashboard!AX189-'O_Dashboard-Vals'!AX189","v":0},{"$f":"O_Dashboard!AY189-'O_Dashboard-Vals'!AY189","v":0},{"$f":"O_Dashboard!AZ189-'O_Dashboard-Vals'!AZ189","v":0},{"$f":"O_Dashboard!BA189-'O_Dashboard-Vals'!BA189","v":0},{"$f":"O_Dashboard!BB189-'O_Dashboard-Vals'!BB189","v":0},{"$f":"O_Dashboard!BC189-'O_Dashboard-Vals'!BC189","v":0},{"$f":"O_Dashboard!BD189-'O_Dashboard-Vals'!BD189","v":0},{"$f":"O_Dashboard!BE189-'O_Dashboard-Vals'!BE189","v":0},{"$f":"O_Dashboard!BF189-'O_Dashboard-Vals'!BF189","v":0},{"$f":"O_Dashboard!BG189-'O_Dashboard-Vals'!BG189","v":0},{"$f":"O_Dashboard!BH189-'O_Dashboard-Vals'!BH189","v":0},{"$f":"O_Dashboard!BI189-'O_Dashboard-Vals'!BI189","v":0},{"$f":"O_Dashboard!BJ189-'O_Dashboard-Vals'!BJ189","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E160","v":"Determined Cost Revenue (t) (CSU) outturn"},null,{"$f":"C_RevCost_UKATS!G160","v":"£'000"},{"$f":"C_RevCost_UKATS!H160","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J160","v":0},{"$f":"C_RevCost_UKATS!K160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y190-'O_Dashboard-Vals'!Y190","v":0},null,{"$f":"O_Dashboard!AA190-'O_Dashboard-Vals'!AA190","v":0},{"$f":"O_Dashboard!AB190-'O_Dashboard-Vals'!AB190","v":0},{"$f":"O_Dashboard!AC190-'O_Dashboard-Vals'!AC190","v":0},{"$f":"O_Dashboard!AD190-'O_Dashboard-Vals'!AD190","v":0},{"$f":"O_Dashboard!AE190-'O_Dashboard-Vals'!AE190","v":0},{"$f":"O_Dashboard!AF190-'O_Dashboard-Vals'!AF190","v":0},{"$f":"O_Dashboard!AG190-'O_Dashboard-Vals'!AG190","v":0},{"$f":"O_Dashboard!AH190-'O_Dashboard-Vals'!AH190","v":0},{"$f":"O_Dashboard!AI190-'O_Dashboard-Vals'!AI190","v":0},{"$f":"O_Dashboard!AJ190-'O_Dashboard-Vals'!AJ190","v":0},{"$f":"O_Dashboard!AK190-'O_Dashboard-Vals'!AK190","v":0},{"$f":"O_Dashboard!AL190-'O_Dashboard-Vals'!AL190","v":0},{"$f":"O_Dashboard!AM190-'O_Dashboard-Vals'!AM190","v":0},{"$f":"O_Dashboard!AN190-'O_Dashboard-Vals'!AN190","v":0},{"$f":"O_Dashboard!AO190-'O_Dashboard-Vals'!AO190","v":0},{"$f":"O_Dashboard!AP190-'O_Dashboard-Vals'!AP190","v":0},{"$f":"O_Dashboard!AQ190-'O_Dashboard-Vals'!AQ190","v":0},{"$f":"O_Dashboard!AR190-'O_Dashboard-Vals'!AR190","v":0},{"$f":"O_Dashboard!AS190-'O_Dashboard-Vals'!AS190","v":0},{"$f":"O_Dashboard!AT190-'O_Dashboard-Vals'!AT190","v":0},{"$f":"O_Dashboard!AU190-'O_Dashboard-Vals'!AU190","v":0},{"$f":"O_Dashboard!AV190-'O_Dashboard-Vals'!AV190","v":0},{"$f":"O_Dashboard!AW190-'O_Dashboard-Vals'!AW190","v":0},{"$f":"O_Dashboard!AX190-'O_Dashboard-Vals'!AX190","v":0},{"$f":"O_Dashboard!AY190-'O_Dashboard-Vals'!AY190","v":0},{"$f":"O_Dashboard!AZ190-'O_Dashboard-Vals'!AZ190","v":0},{"$f":"O_Dashboard!BA190-'O_Dashboard-Vals'!BA190","v":0},{"$f":"O_Dashboard!BB190-'O_Dashboard-Vals'!BB190","v":0},{"$f":"O_Dashboard!BC190-'O_Dashboard-Vals'!BC190","v":0},{"$f":"O_Dashboard!BD190-'O_Dashboard-Vals'!BD190","v":0},{"$f":"O_Dashboard!BE190-'O_Dashboard-Vals'!BE190","v":0},{"$f":"O_Dashboard!BF190-'O_Dashboard-Vals'!BF190","v":0},{"$f":"O_Dashboard!BG190-'O_Dashboard-Vals'!BG190","v":0},{"$f":"O_Dashboard!BH190-'O_Dashboard-Vals'!BH190","v":0},{"$f":"O_Dashboard!BI190-'O_Dashboard-Vals'!BI190","v":0},{"$f":"O_Dashboard!BJ190-'O_Dashboard-Vals'!BJ190","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E138","v":"Determined Cost per TSU"},null,{"$f":"C_RevCost_UKATS!G138","v":"£ per TSU"},{"$f":"C_RevCost_UKATS!H138","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J138","v":0},{"$f":"C_RevCost_UKATS!K138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y191-'O_Dashboard-Vals'!Y191","v":0},null,{"$f":"O_Dashboard!AA191-'O_Dashboard-Vals'!AA191","v":0},{"$f":"O_Dashboard!AB191-'O_Dashboard-Vals'!AB191","v":0},{"$f":"O_Dashboard!AC191-'O_Dashboard-Vals'!AC191","v":0},{"$f":"O_Dashboard!AD191-'O_Dashboard-Vals'!AD191","v":0},{"$f":"O_Dashboard!AE191-'O_Dashboard-Vals'!AE191","v":0},{"$f":"O_Dashboard!AF191-'O_Dashboard-Vals'!AF191","v":0},{"$f":"O_Dashboard!AG191-'O_Dashboard-Vals'!AG191","v":0},{"$f":"O_Dashboard!AH191-'O_Dashboard-Vals'!AH191","v":0},{"$f":"O_Dashboard!AI191-'O_Dashboard-Vals'!AI191","v":0},{"$f":"O_Dashboard!AJ191-'O_Dashboard-Vals'!AJ191","v":0},{"$f":"O_Dashboard!AK191-'O_Dashboard-Vals'!AK191","v":0},{"$f":"O_Dashboard!AL191-'O_Dashboard-Vals'!AL191","v":0},{"$f":"O_Dashboard!AM191-'O_Dashboard-Vals'!AM191","v":0},{"$f":"O_Dashboard!AN191-'O_Dashboard-Vals'!AN191","v":0},{"$f":"O_Dashboard!AO191-'O_Dashboard-Vals'!AO191","v":0},{"$f":"O_Dashboard!AP191-'O_Dashboard-Vals'!AP191","v":0},{"$f":"O_Dashboard!AQ191-'O_Dashboard-Vals'!AQ191","v":0},{"$f":"O_Dashboard!AR191-'O_Dashboard-Vals'!AR191","v":0},{"$f":"O_Dashboard!AS191-'O_Dashboard-Vals'!AS191","v":0},{"$f":"O_Dashboard!AT191-'O_Dashboard-Vals'!AT191","v":0},{"$f":"O_Dashboard!AU191-'O_Dashboard-Vals'!AU191","v":0},{"$f":"O_Dashboard!AV191-'O_Dashboard-Vals'!AV191","v":0},{"$f":"O_Dashboard!AW191-'O_Dashboard-Vals'!AW191","v":0},{"$f":"O_Dashboard!AX191-'O_Dashboard-Vals'!AX191","v":0},{"$f":"O_Dashboard!AY191-'O_Dashboard-Vals'!AY191","v":0},{"$f":"O_Dashboard!AZ191-'O_Dashboard-Vals'!AZ191","v":0},{"$f":"O_Dashboard!BA191-'O_Dashboard-Vals'!BA191","v":0},{"$f":"O_Dashboard!BB191-'O_Dashboard-Vals'!BB191","v":0},{"$f":"O_Dashboard!BC191-'O_Dashboard-Vals'!BC191","v":0},{"$f":"O_Dashboard!BD191-'O_Dashboard-Vals'!BD191","v":0},{"$f":"O_Dashboard!BE191-'O_Dashboard-Vals'!BE191","v":0},{"$f":"O_Dashboard!BF191-'O_Dashboard-Vals'!BF191","v":0},{"$f":"O_Dashboard!BG191-'O_Dashboard-Vals'!BG191","v":0},{"$f":"O_Dashboard!BH191-'O_Dashboard-Vals'!BH191","v":0},{"$f":"O_Dashboard!BI191-'O_Dashboard-Vals'!BI191","v":0},{"$f":"O_Dashboard!BJ191-'O_Dashboard-Vals'!BJ191","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E170","v":"Charge per CSU"},null,{"$f":"C_RevCost_UKATS!G170","v":"£ / CSU"},{"$f":"C_RevCost_UKATS!H170","v":"Nominal"},null,{"$f":"C_RevCost_UKATS!J170","v":0},{"$f":"C_RevCost_UKATS!K170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y192-'O_Dashboard-Vals'!Y192","v":0},null,{"$f":"O_Dashboard!AA192-'O_Dashboard-Vals'!AA192","v":0},{"$f":"O_Dashboard!AB192-'O_Dashboard-Vals'!AB192","v":0},{"$f":"O_Dashboard!AC192-'O_Dashboard-Vals'!AC192","v":0},{"$f":"O_Dashboard!AD192-'O_Dashboard-Vals'!AD192","v":0},{"$f":"O_Dashboard!AE192-'O_Dashboard-Vals'!AE192","v":0},{"$f":"O_Dashboard!AF192-'O_Dashboard-Vals'!AF192","v":0},{"$f":"O_Dashboard!AG192-'O_Dashboard-Vals'!AG192","v":0},{"$f":"O_Dashboard!AH192-'O_Dashboard-Vals'!AH192","v":0},{"$f":"O_Dashboard!AI192-'O_Dashboard-Vals'!AI192","v":0},{"$f":"O_Dashboard!AJ192-'O_Dashboard-Vals'!AJ192","v":0},{"$f":"O_Dashboard!AK192-'O_Dashboard-Vals'!AK192","v":0},{"$f":"O_Dashboard!AL192-'O_Dashboard-Vals'!AL192","v":0},{"$f":"O_Dashboard!AM192-'O_Dashboard-Vals'!AM192","v":0},{"$f":"O_Dashboard!AN192-'O_Dashboard-Vals'!AN192","v":0},{"$f":"O_Dashboard!AO192-'O_Dashboard-Vals'!AO192","v":0},{"$f":"O_Dashboard!AP192-'O_Dashboard-Vals'!AP192","v":0},{"$f":"O_Dashboard!AQ192-'O_Dashboard-Vals'!AQ192","v":0},{"$f":"O_Dashboard!AR192-'O_Dashboard-Vals'!AR192","v":0},{"$f":"O_Dashboard!AS192-'O_Dashboard-Vals'!AS192","v":0},{"$f":"O_Dashboard!AT192-'O_Dashboard-Vals'!AT192","v":0},{"$f":"O_Dashboard!AU192-'O_Dashboard-Vals'!AU192","v":0},{"$f":"O_Dashboard!AV192-'O_Dashboard-Vals'!AV192","v":0},{"$f":"O_Dashboard!AW192-'O_Dashboard-Vals'!AW192","v":0},{"$f":"O_Dashboard!AX192-'O_Dashboard-Vals'!AX192","v":0},{"$f":"O_Dashboard!AY192-'O_Dashboard-Vals'!AY192","v":0},{"$f":"O_Dashboard!AZ192-'O_Dashboard-Vals'!AZ192","v":0},{"$f":"O_Dashboard!BA192-'O_Dashboard-Vals'!BA192","v":0},{"$f":"O_Dashboard!BB192-'O_Dashboard-Vals'!BB192","v":0},{"$f":"O_Dashboard!BC192-'O_Dashboard-Vals'!BC192","v":0},{"$f":"O_Dashboard!BD192-'O_Dashboard-Vals'!BD192","v":0},{"$f":"O_Dashboard!BE192-'O_Dashboard-Vals'!BE192","v":0},{"$f":"O_Dashboard!BF192-'O_Dashboard-Vals'!BF192","v":0},{"$f":"O_Dashboard!BG192-'O_Dashboard-Vals'!BG192","v":0},{"$f":"O_Dashboard!BH192-'O_Dashboard-Vals'!BH192","v":0},{"$f":"O_Dashboard!BI192-'O_Dashboard-Vals'!BI192","v":0},{"$f":"O_Dashboard!BJ192-'O_Dashboard-Vals'!BJ192","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E192","v":"UKATS - RAB 1 - Time Adjusted Average RAB"},null,{"$f":"'C_Determined Costs_UKATS'!G192","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H192","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J192","v":0},{"$f":"'C_Determined Costs_UKATS'!K192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y193-'O_Dashboard-Vals'!Y193","v":0},null,{"$f":"O_Dashboard!AA193-'O_Dashboard-Vals'!AA193","v":0},{"$f":"O_Dashboard!AB193-'O_Dashboard-Vals'!AB193","v":0},{"$f":"O_Dashboard!AC193-'O_Dashboard-Vals'!AC193","v":0},{"$f":"O_Dashboard!AD193-'O_Dashboard-Vals'!AD193","v":0},{"$f":"O_Dashboard!AE193-'O_Dashboard-Vals'!AE193","v":0},{"$f":"O_Dashboard!AF193-'O_Dashboard-Vals'!AF193","v":0},{"$f":"O_Dashboard!AG193-'O_Dashboard-Vals'!AG193","v":0},{"$f":"O_Dashboard!AH193-'O_Dashboard-Vals'!AH193","v":0},{"$f":"O_Dashboard!AI193-'O_Dashboard-Vals'!AI193","v":0},{"$f":"O_Dashboard!AJ193-'O_Dashboard-Vals'!AJ193","v":0},{"$f":"O_Dashboard!AK193-'O_Dashboard-Vals'!AK193","v":0},{"$f":"O_Dashboard!AL193-'O_Dashboard-Vals'!AL193","v":0},{"$f":"O_Dashboard!AM193-'O_Dashboard-Vals'!AM193","v":0},{"$f":"O_Dashboard!AN193-'O_Dashboard-Vals'!AN193","v":0},{"$f":"O_Dashboard!AO193-'O_Dashboard-Vals'!AO193","v":0},{"$f":"O_Dashboard!AP193-'O_Dashboard-Vals'!AP193","v":0},{"$f":"O_Dashboard!AQ193-'O_Dashboard-Vals'!AQ193","v":0},{"$f":"O_Dashboard!AR193-'O_Dashboard-Vals'!AR193","v":0},{"$f":"O_Dashboard!AS193-'O_Dashboard-Vals'!AS193","v":0},{"$f":"O_Dashboard!AT193-'O_Dashboard-Vals'!AT193","v":0},{"$f":"O_Dashboard!AU193-'O_Dashboard-Vals'!AU193","v":0},{"$f":"O_Dashboard!AV193-'O_Dashboard-Vals'!AV193","v":0},{"$f":"O_Dashboard!AW193-'O_Dashboard-Vals'!AW193","v":0},{"$f":"O_Dashboard!AX193-'O_Dashboard-Vals'!AX193","v":0},{"$f":"O_Dashboard!AY193-'O_Dashboard-Vals'!AY193","v":0},{"$f":"O_Dashboard!AZ193-'O_Dashboard-Vals'!AZ193","v":0},{"$f":"O_Dashboard!BA193-'O_Dashboard-Vals'!BA193","v":0},{"$f":"O_Dashboard!BB193-'O_Dashboard-Vals'!BB193","v":0},{"$f":"O_Dashboard!BC193-'O_Dashboard-Vals'!BC193","v":0},{"$f":"O_Dashboard!BD193-'O_Dashboard-Vals'!BD193","v":0},{"$f":"O_Dashboard!BE193-'O_Dashboard-Vals'!BE193","v":0},{"$f":"O_Dashboard!BF193-'O_Dashboard-Vals'!BF193","v":0},{"$f":"O_Dashboard!BG193-'O_Dashboard-Vals'!BG193","v":0},{"$f":"O_Dashboard!BH193-'O_Dashboard-Vals'!BH193","v":0},{"$f":"O_Dashboard!BI193-'O_Dashboard-Vals'!BI193","v":0},{"$f":"O_Dashboard!BJ193-'O_Dashboard-Vals'!BJ193","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E193","v":"UKATS - RAB 2 - Time Adjusted Average RAB"},null,{"$f":"'C_Determined Costs_UKATS'!G193","v":"£'000"},{"$f":"'C_Determined Costs_UKATS'!H193","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J193","v":0},{"$f":"'C_Determined Costs_UKATS'!K193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y194-'O_Dashboard-Vals'!Y194","v":0},null,{"$f":"O_Dashboard!AA194-'O_Dashboard-Vals'!AA194","v":0},{"$f":"O_Dashboard!AB194-'O_Dashboard-Vals'!AB194","v":0},{"$f":"O_Dashboard!AC194-'O_Dashboard-Vals'!AC194","v":0},{"$f":"O_Dashboard!AD194-'O_Dashboard-Vals'!AD194","v":0},{"$f":"O_Dashboard!AE194-'O_Dashboard-Vals'!AE194","v":0},{"$f":"O_Dashboard!AF194-'O_Dashboard-Vals'!AF194","v":0},{"$f":"O_Dashboard!AG194-'O_Dashboard-Vals'!AG194","v":0},{"$f":"O_Dashboard!AH194-'O_Dashboard-Vals'!AH194","v":0},{"$f":"O_Dashboard!AI194-'O_Dashboard-Vals'!AI194","v":0},{"$f":"O_Dashboard!AJ194-'O_Dashboard-Vals'!AJ194","v":0},{"$f":"O_Dashboard!AK194-'O_Dashboard-Vals'!AK194","v":0},{"$f":"O_Dashboard!AL194-'O_Dashboard-Vals'!AL194","v":0},{"$f":"O_Dashboard!AM194-'O_Dashboard-Vals'!AM194","v":0},{"$f":"O_Dashboard!AN194-'O_Dashboard-Vals'!AN194","v":0},{"$f":"O_Dashboard!AO194-'O_Dashboard-Vals'!AO194","v":0},{"$f":"O_Dashboard!AP194-'O_Dashboard-Vals'!AP194","v":0},{"$f":"O_Dashboard!AQ194-'O_Dashboard-Vals'!AQ194","v":0},{"$f":"O_Dashboard!AR194-'O_Dashboard-Vals'!AR194","v":0},{"$f":"O_Dashboard!AS194-'O_Dashboard-Vals'!AS194","v":0},{"$f":"O_Dashboard!AT194-'O_Dashboard-Vals'!AT194","v":0},{"$f":"O_Dashboard!AU194-'O_Dashboard-Vals'!AU194","v":0},{"$f":"O_Dashboard!AV194-'O_Dashboard-Vals'!AV194","v":0},{"$f":"O_Dashboard!AW194-'O_Dashboard-Vals'!AW194","v":0},{"$f":"O_Dashboard!AX194-'O_Dashboard-Vals'!AX194","v":0},{"$f":"O_Dashboard!AY194-'O_Dashboard-Vals'!AY194","v":0},{"$f":"O_Dashboard!AZ194-'O_Dashboard-Vals'!AZ194","v":0},{"$f":"O_Dashboard!BA194-'O_Dashboard-Vals'!BA194","v":0},{"$f":"O_Dashboard!BB194-'O_Dashboard-Vals'!BB194","v":0},{"$f":"O_Dashboard!BC194-'O_Dashboard-Vals'!BC194","v":0},{"$f":"O_Dashboard!BD194-'O_Dashboard-Vals'!BD194","v":0},{"$f":"O_Dashboard!BE194-'O_Dashboard-Vals'!BE194","v":0},{"$f":"O_Dashboard!BF194-'O_Dashboard-Vals'!BF194","v":0},{"$f":"O_Dashboard!BG194-'O_Dashboard-Vals'!BG194","v":0},{"$f":"O_Dashboard!BH194-'O_Dashboard-Vals'!BH194","v":0},{"$f":"O_Dashboard!BI194-'O_Dashboard-Vals'!BI194","v":0},{"$f":"O_Dashboard!BJ194-'O_Dashboard-Vals'!BJ194","v":0}]
[]
[null,null,null,null,"rUKATS_Chart_Output"]
[]
[null,null,null,null,"Pricing Period"]
[null,null,null,null,{"$f":"E189","v":"UKATS TSU - actual/projected outturn"},null,{"$f":"G189","v":"# TSUs ('000) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y199-'O_Dashboard-Vals'!Y199","v":0},null,{"$f":"O_Dashboard!AA199-'O_Dashboard-Vals'!AA199","v":0},{"$f":"O_Dashboard!AB199-'O_Dashboard-Vals'!AB199","v":0},{"$f":"O_Dashboard!AC199-'O_Dashboard-Vals'!AC199","v":0},{"$f":"O_Dashboard!AD199-'O_Dashboard-Vals'!AD199","v":0},{"$f":"O_Dashboard!AE199-'O_Dashboard-Vals'!AE199","v":0},{"$f":"O_Dashboard!AF199-'O_Dashboard-Vals'!AF199","v":0},{"$f":"O_Dashboard!AG199-'O_Dashboard-Vals'!AG199","v":0},{"$f":"O_Dashboard!AH199-'O_Dashboard-Vals'!AH199","v":0},{"$f":"O_Dashboard!AI199-'O_Dashboard-Vals'!AI199","v":0},{"$f":"O_Dashboard!AJ199-'O_Dashboard-Vals'!AJ199","v":0},{"$f":"O_Dashboard!AK199-'O_Dashboard-Vals'!AK199","v":0},{"$f":"O_Dashboard!AL199-'O_Dashboard-Vals'!AL199","v":0},{"$f":"O_Dashboard!AM199-'O_Dashboard-Vals'!AM199","v":0},{"$f":"O_Dashboard!AN199-'O_Dashboard-Vals'!AN199","v":0},{"$f":"O_Dashboard!AO199-'O_Dashboard-Vals'!AO199","v":0},{"$f":"O_Dashboard!AP199-'O_Dashboard-Vals'!AP199","v":0},{"$f":"O_Dashboard!AQ199-'O_Dashboard-Vals'!AQ199","v":0},{"$f":"O_Dashboard!AR199-'O_Dashboard-Vals'!AR199","v":0},{"$f":"O_Dashboard!AS199-'O_Dashboard-Vals'!AS199","v":0},{"$f":"O_Dashboard!AT199-'O_Dashboard-Vals'!AT199","v":0},{"$f":"O_Dashboard!AU199-'O_Dashboard-Vals'!AU199","v":0},{"$f":"O_Dashboard!AV199-'O_Dashboard-Vals'!AV199","v":0},{"$f":"O_Dashboard!AW199-'O_Dashboard-Vals'!AW199","v":0},{"$f":"O_Dashboard!AX199-'O_Dashboard-Vals'!AX199","v":0},{"$f":"O_Dashboard!AY199-'O_Dashboard-Vals'!AY199","v":0},{"$f":"O_Dashboard!AZ199-'O_Dashboard-Vals'!AZ199","v":0},{"$f":"O_Dashboard!BA199-'O_Dashboard-Vals'!BA199","v":0},{"$f":"O_Dashboard!BB199-'O_Dashboard-Vals'!BB199","v":0},{"$f":"O_Dashboard!BC199-'O_Dashboard-Vals'!BC199","v":0},{"$f":"O_Dashboard!BD199-'O_Dashboard-Vals'!BD199","v":0},{"$f":"O_Dashboard!BE199-'O_Dashboard-Vals'!BE199","v":0},{"$f":"O_Dashboard!BF199-'O_Dashboard-Vals'!BF199","v":0},{"$f":"O_Dashboard!BG199-'O_Dashboard-Vals'!BG199","v":0},{"$f":"O_Dashboard!BH199-'O_Dashboard-Vals'!BH199","v":0},{"$f":"O_Dashboard!BI199-'O_Dashboard-Vals'!BI199","v":0},{"$f":"O_Dashboard!BJ199-'O_Dashboard-Vals'!BJ199","v":0}]
[null,null,null,null,"UKATS CSU",null,"#CSUs ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y200-'O_Dashboard-Vals'!Y200","v":0},null,{"$f":"O_Dashboard!AA200-'O_Dashboard-Vals'!AA200","v":0},{"$f":"O_Dashboard!AB200-'O_Dashboard-Vals'!AB200","v":0},{"$f":"O_Dashboard!AC200-'O_Dashboard-Vals'!AC200","v":0},{"$f":"O_Dashboard!AD200-'O_Dashboard-Vals'!AD200","v":0},{"$f":"O_Dashboard!AE200-'O_Dashboard-Vals'!AE200","v":0},{"$f":"O_Dashboard!AF200-'O_Dashboard-Vals'!AF200","v":0},{"$f":"O_Dashboard!AG200-'O_Dashboard-Vals'!AG200","v":0},{"$f":"O_Dashboard!AH200-'O_Dashboard-Vals'!AH200","v":0},{"$f":"O_Dashboard!AI200-'O_Dashboard-Vals'!AI200","v":0},{"$f":"O_Dashboard!AJ200-'O_Dashboard-Vals'!AJ200","v":0},{"$f":"O_Dashboard!AK200-'O_Dashboard-Vals'!AK200","v":0},{"$f":"O_Dashboard!AL200-'O_Dashboard-Vals'!AL200","v":0},{"$f":"O_Dashboard!AM200-'O_Dashboard-Vals'!AM200","v":0},{"$f":"O_Dashboard!AN200-'O_Dashboard-Vals'!AN200","v":0},{"$f":"O_Dashboard!AO200-'O_Dashboard-Vals'!AO200","v":0},{"$f":"O_Dashboard!AP200-'O_Dashboard-Vals'!AP200","v":0},{"$f":"O_Dashboard!AQ200-'O_Dashboard-Vals'!AQ200","v":0},{"$f":"O_Dashboard!AR200-'O_Dashboard-Vals'!AR200","v":0},{"$f":"O_Dashboard!AS200-'O_Dashboard-Vals'!AS200","v":0},{"$f":"O_Dashboard!AT200-'O_Dashboard-Vals'!AT200","v":0},{"$f":"O_Dashboard!AU200-'O_Dashboard-Vals'!AU200","v":0},{"$f":"O_Dashboard!AV200-'O_Dashboard-Vals'!AV200","v":0},{"$f":"O_Dashboard!AW200-'O_Dashboard-Vals'!AW200","v":0},{"$f":"O_Dashboard!AX200-'O_Dashboard-Vals'!AX200","v":0},{"$f":"O_Dashboard!AY200-'O_Dashboard-Vals'!AY200","v":0},{"$f":"O_Dashboard!AZ200-'O_Dashboard-Vals'!AZ200","v":0},{"$f":"O_Dashboard!BA200-'O_Dashboard-Vals'!BA200","v":0},{"$f":"O_Dashboard!BB200-'O_Dashboard-Vals'!BB200","v":0},{"$f":"O_Dashboard!BC200-'O_Dashboard-Vals'!BC200","v":0},{"$f":"O_Dashboard!BD200-'O_Dashboard-Vals'!BD200","v":0},{"$f":"O_Dashboard!BE200-'O_Dashboard-Vals'!BE200","v":0},{"$f":"O_Dashboard!BF200-'O_Dashboard-Vals'!BF200","v":0},{"$f":"O_Dashboard!BG200-'O_Dashboard-Vals'!BG200","v":0},{"$f":"O_Dashboard!BH200-'O_Dashboard-Vals'!BH200","v":0},{"$f":"O_Dashboard!BI200-'O_Dashboard-Vals'!BI200","v":0},{"$f":"O_Dashboard!BJ200-'O_Dashboard-Vals'!BJ200","v":0}]
[null,null,null,null,{"$f":"E190","v":"Determined Cost Revenue (t) (CSU) outturn"},null,{"$f":"G190","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y201-'O_Dashboard-Vals'!Y201","v":0},null,{"$f":"O_Dashboard!AA201-'O_Dashboard-Vals'!AA201","v":0},{"$f":"O_Dashboard!AB201-'O_Dashboard-Vals'!AB201","v":0},{"$f":"O_Dashboard!AC201-'O_Dashboard-Vals'!AC201","v":0},{"$f":"O_Dashboard!AD201-'O_Dashboard-Vals'!AD201","v":0},{"$f":"O_Dashboard!AE201-'O_Dashboard-Vals'!AE201","v":0},{"$f":"O_Dashboard!AF201-'O_Dashboard-Vals'!AF201","v":0},{"$f":"O_Dashboard!AG201-'O_Dashboard-Vals'!AG201","v":0},{"$f":"O_Dashboard!AH201-'O_Dashboard-Vals'!AH201","v":0},{"$f":"O_Dashboard!AI201-'O_Dashboard-Vals'!AI201","v":0},{"$f":"O_Dashboard!AJ201-'O_Dashboard-Vals'!AJ201","v":0},{"$f":"O_Dashboard!AK201-'O_Dashboard-Vals'!AK201","v":0},{"$f":"O_Dashboard!AL201-'O_Dashboard-Vals'!AL201","v":0},{"$f":"O_Dashboard!AM201-'O_Dashboard-Vals'!AM201","v":0},{"$f":"O_Dashboard!AN201-'O_Dashboard-Vals'!AN201","v":0},{"$f":"O_Dashboard!AO201-'O_Dashboard-Vals'!AO201","v":0},{"$f":"O_Dashboard!AP201-'O_Dashboard-Vals'!AP201","v":0},{"$f":"O_Dashboard!AQ201-'O_Dashboard-Vals'!AQ201","v":0},{"$f":"O_Dashboard!AR201-'O_Dashboard-Vals'!AR201","v":0},{"$f":"O_Dashboard!AS201-'O_Dashboard-Vals'!AS201","v":0},{"$f":"O_Dashboard!AT201-'O_Dashboard-Vals'!AT201","v":0},{"$f":"O_Dashboard!AU201-'O_Dashboard-Vals'!AU201","v":0},{"$f":"O_Dashboard!AV201-'O_Dashboard-Vals'!AV201","v":0},{"$f":"O_Dashboard!AW201-'O_Dashboard-Vals'!AW201","v":0},{"$f":"O_Dashboard!AX201-'O_Dashboard-Vals'!AX201","v":0},{"$f":"O_Dashboard!AY201-'O_Dashboard-Vals'!AY201","v":0},{"$f":"O_Dashboard!AZ201-'O_Dashboard-Vals'!AZ201","v":0},{"$f":"O_Dashboard!BA201-'O_Dashboard-Vals'!BA201","v":0},{"$f":"O_Dashboard!BB201-'O_Dashboard-Vals'!BB201","v":0},{"$f":"O_Dashboard!BC201-'O_Dashboard-Vals'!BC201","v":0},{"$f":"O_Dashboard!BD201-'O_Dashboard-Vals'!BD201","v":0},{"$f":"O_Dashboard!BE201-'O_Dashboard-Vals'!BE201","v":0},{"$f":"O_Dashboard!BF201-'O_Dashboard-Vals'!BF201","v":0},{"$f":"O_Dashboard!BG201-'O_Dashboard-Vals'!BG201","v":0},{"$f":"O_Dashboard!BH201-'O_Dashboard-Vals'!BH201","v":0},{"$f":"O_Dashboard!BI201-'O_Dashboard-Vals'!BI201","v":0},{"$f":"O_Dashboard!BJ201-'O_Dashboard-Vals'!BJ201","v":0}]
[null,null,null,null,{"$f":"E191","v":"Determined Cost per TSU"},null,{"$f":"G191","v":"£ per TSU"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y202-'O_Dashboard-Vals'!Y202","v":0},null,{"$f":"O_Dashboard!AA202-'O_Dashboard-Vals'!AA202","v":0},{"$f":"O_Dashboard!AB202-'O_Dashboard-Vals'!AB202","v":0},{"$f":"O_Dashboard!AC202-'O_Dashboard-Vals'!AC202","v":0},{"$f":"O_Dashboard!AD202-'O_Dashboard-Vals'!AD202","v":0},{"$f":"O_Dashboard!AE202-'O_Dashboard-Vals'!AE202","v":0},{"$f":"O_Dashboard!AF202-'O_Dashboard-Vals'!AF202","v":0},{"$f":"O_Dashboard!AG202-'O_Dashboard-Vals'!AG202","v":0},{"$f":"O_Dashboard!AH202-'O_Dashboard-Vals'!AH202","v":0},{"$f":"O_Dashboard!AI202-'O_Dashboard-Vals'!AI202","v":0},{"$f":"O_Dashboard!AJ202-'O_Dashboard-Vals'!AJ202","v":0},{"$f":"O_Dashboard!AK202-'O_Dashboard-Vals'!AK202","v":0},{"$f":"O_Dashboard!AL202-'O_Dashboard-Vals'!AL202","v":0},{"$f":"O_Dashboard!AM202-'O_Dashboard-Vals'!AM202","v":0},{"$f":"O_Dashboard!AN202-'O_Dashboard-Vals'!AN202","v":0},{"$f":"O_Dashboard!AO202-'O_Dashboard-Vals'!AO202","v":0},{"$f":"O_Dashboard!AP202-'O_Dashboard-Vals'!AP202","v":0},{"$f":"O_Dashboard!AQ202-'O_Dashboard-Vals'!AQ202","v":0},{"$f":"O_Dashboard!AR202-'O_Dashboard-Vals'!AR202","v":0},{"$f":"O_Dashboard!AS202-'O_Dashboard-Vals'!AS202","v":0},{"$f":"O_Dashboard!AT202-'O_Dashboard-Vals'!AT202","v":0},{"$f":"O_Dashboard!AU202-'O_Dashboard-Vals'!AU202","v":0},{"$f":"O_Dashboard!AV202-'O_Dashboard-Vals'!AV202","v":0},{"$f":"O_Dashboard!AW202-'O_Dashboard-Vals'!AW202","v":0},{"$f":"O_Dashboard!AX202-'O_Dashboard-Vals'!AX202","v":0},{"$f":"O_Dashboard!AY202-'O_Dashboard-Vals'!AY202","v":0},{"$f":"O_Dashboard!AZ202-'O_Dashboard-Vals'!AZ202","v":0},{"$f":"O_Dashboard!BA202-'O_Dashboard-Vals'!BA202","v":0},{"$f":"O_Dashboard!BB202-'O_Dashboard-Vals'!BB202","v":0},{"$f":"O_Dashboard!BC202-'O_Dashboard-Vals'!BC202","v":0},{"$f":"O_Dashboard!BD202-'O_Dashboard-Vals'!BD202","v":0},{"$f":"O_Dashboard!BE202-'O_Dashboard-Vals'!BE202","v":0},{"$f":"O_Dashboard!BF202-'O_Dashboard-Vals'!BF202","v":0},{"$f":"O_Dashboard!BG202-'O_Dashboard-Vals'!BG202","v":0},{"$f":"O_Dashboard!BH202-'O_Dashboard-Vals'!BH202","v":0},{"$f":"O_Dashboard!BI202-'O_Dashboard-Vals'!BI202","v":0},{"$f":"O_Dashboard!BJ202-'O_Dashboard-Vals'!BJ202","v":0}]
[null,null,null,null,{"$f":"E192","v":"Charge per CSU"},null,{"$f":"G192","v":"£ / CSU"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y203-'O_Dashboard-Vals'!Y203","v":0},null,{"$f":"O_Dashboard!AA203-'O_Dashboard-Vals'!AA203","v":0},{"$f":"O_Dashboard!AB203-'O_Dashboard-Vals'!AB203","v":0},{"$f":"O_Dashboard!AC203-'O_Dashboard-Vals'!AC203","v":0},{"$f":"O_Dashboard!AD203-'O_Dashboard-Vals'!AD203","v":0},{"$f":"O_Dashboard!AE203-'O_Dashboard-Vals'!AE203","v":0},{"$f":"O_Dashboard!AF203-'O_Dashboard-Vals'!AF203","v":0},{"$f":"O_Dashboard!AG203-'O_Dashboard-Vals'!AG203","v":0},{"$f":"O_Dashboard!AH203-'O_Dashboard-Vals'!AH203","v":0},{"$f":"O_Dashboard!AI203-'O_Dashboard-Vals'!AI203","v":0},{"$f":"O_Dashboard!AJ203-'O_Dashboard-Vals'!AJ203","v":0},{"$f":"O_Dashboard!AK203-'O_Dashboard-Vals'!AK203","v":0},{"$f":"O_Dashboard!AL203-'O_Dashboard-Vals'!AL203","v":0},{"$f":"O_Dashboard!AM203-'O_Dashboard-Vals'!AM203","v":0},{"$f":"O_Dashboard!AN203-'O_Dashboard-Vals'!AN203","v":0},{"$f":"O_Dashboard!AO203-'O_Dashboard-Vals'!AO203","v":0},{"$f":"O_Dashboard!AP203-'O_Dashboard-Vals'!AP203","v":0},{"$f":"O_Dashboard!AQ203-'O_Dashboard-Vals'!AQ203","v":0},{"$f":"O_Dashboard!AR203-'O_Dashboard-Vals'!AR203","v":0},{"$f":"O_Dashboard!AS203-'O_Dashboard-Vals'!AS203","v":0},{"$f":"O_Dashboard!AT203-'O_Dashboard-Vals'!AT203","v":0},{"$f":"O_Dashboard!AU203-'O_Dashboard-Vals'!AU203","v":0},{"$f":"O_Dashboard!AV203-'O_Dashboard-Vals'!AV203","v":0},{"$f":"O_Dashboard!AW203-'O_Dashboard-Vals'!AW203","v":0},{"$f":"O_Dashboard!AX203-'O_Dashboard-Vals'!AX203","v":0},{"$f":"O_Dashboard!AY203-'O_Dashboard-Vals'!AY203","v":0},{"$f":"O_Dashboard!AZ203-'O_Dashboard-Vals'!AZ203","v":0},{"$f":"O_Dashboard!BA203-'O_Dashboard-Vals'!BA203","v":0},{"$f":"O_Dashboard!BB203-'O_Dashboard-Vals'!BB203","v":0},{"$f":"O_Dashboard!BC203-'O_Dashboard-Vals'!BC203","v":0},{"$f":"O_Dashboard!BD203-'O_Dashboard-Vals'!BD203","v":0},{"$f":"O_Dashboard!BE203-'O_Dashboard-Vals'!BE203","v":0},{"$f":"O_Dashboard!BF203-'O_Dashboard-Vals'!BF203","v":0},{"$f":"O_Dashboard!BG203-'O_Dashboard-Vals'!BG203","v":0},{"$f":"O_Dashboard!BH203-'O_Dashboard-Vals'!BH203","v":0},{"$f":"O_Dashboard!BI203-'O_Dashboard-Vals'!BI203","v":0},{"$f":"O_Dashboard!BJ203-'O_Dashboard-Vals'!BJ203","v":0}]
[null,null,null,null,{"$f":"E193","v":"UKATS - RAB 1 - Time Adjusted Average RAB"},null,{"$f":"G193","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y204-'O_Dashboard-Vals'!Y204","v":0},null,{"$f":"O_Dashboard!AA204-'O_Dashboard-Vals'!AA204","v":0},{"$f":"O_Dashboard!AB204-'O_Dashboard-Vals'!AB204","v":0},{"$f":"O_Dashboard!AC204-'O_Dashboard-Vals'!AC204","v":0},{"$f":"O_Dashboard!AD204-'O_Dashboard-Vals'!AD204","v":0},{"$f":"O_Dashboard!AE204-'O_Dashboard-Vals'!AE204","v":0},{"$f":"O_Dashboard!AF204-'O_Dashboard-Vals'!AF204","v":0},{"$f":"O_Dashboard!AG204-'O_Dashboard-Vals'!AG204","v":0},{"$f":"O_Dashboard!AH204-'O_Dashboard-Vals'!AH204","v":0},{"$f":"O_Dashboard!AI204-'O_Dashboard-Vals'!AI204","v":0},{"$f":"O_Dashboard!AJ204-'O_Dashboard-Vals'!AJ204","v":0},{"$f":"O_Dashboard!AK204-'O_Dashboard-Vals'!AK204","v":0},{"$f":"O_Dashboard!AL204-'O_Dashboard-Vals'!AL204","v":0},{"$f":"O_Dashboard!AM204-'O_Dashboard-Vals'!AM204","v":0},{"$f":"O_Dashboard!AN204-'O_Dashboard-Vals'!AN204","v":0},{"$f":"O_Dashboard!AO204-'O_Dashboard-Vals'!AO204","v":0},{"$f":"O_Dashboard!AP204-'O_Dashboard-Vals'!AP204","v":0},{"$f":"O_Dashboard!AQ204-'O_Dashboard-Vals'!AQ204","v":0},{"$f":"O_Dashboard!AR204-'O_Dashboard-Vals'!AR204","v":0},{"$f":"O_Dashboard!AS204-'O_Dashboard-Vals'!AS204","v":0},{"$f":"O_Dashboard!AT204-'O_Dashboard-Vals'!AT204","v":0},{"$f":"O_Dashboard!AU204-'O_Dashboard-Vals'!AU204","v":0},{"$f":"O_Dashboard!AV204-'O_Dashboard-Vals'!AV204","v":0},{"$f":"O_Dashboard!AW204-'O_Dashboard-Vals'!AW204","v":0},{"$f":"O_Dashboard!AX204-'O_Dashboard-Vals'!AX204","v":0},{"$f":"O_Dashboard!AY204-'O_Dashboard-Vals'!AY204","v":0},{"$f":"O_Dashboard!AZ204-'O_Dashboard-Vals'!AZ204","v":0},{"$f":"O_Dashboard!BA204-'O_Dashboard-Vals'!BA204","v":0},{"$f":"O_Dashboard!BB204-'O_Dashboard-Vals'!BB204","v":0},{"$f":"O_Dashboard!BC204-'O_Dashboard-Vals'!BC204","v":0},{"$f":"O_Dashboard!BD204-'O_Dashboard-Vals'!BD204","v":0},{"$f":"O_Dashboard!BE204-'O_Dashboard-Vals'!BE204","v":0},{"$f":"O_Dashboard!BF204-'O_Dashboard-Vals'!BF204","v":0},{"$f":"O_Dashboard!BG204-'O_Dashboard-Vals'!BG204","v":0},{"$f":"O_Dashboard!BH204-'O_Dashboard-Vals'!BH204","v":0},{"$f":"O_Dashboard!BI204-'O_Dashboard-Vals'!BI204","v":0},{"$f":"O_Dashboard!BJ204-'O_Dashboard-Vals'!BJ204","v":0}]
[null,null,null,null,{"$f":"E194","v":"UKATS - RAB 2 - Time Adjusted Average RAB"},null,{"$f":"G194","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y205-'O_Dashboard-Vals'!Y205","v":0},null,{"$f":"O_Dashboard!AA205-'O_Dashboard-Vals'!AA205","v":0},{"$f":"O_Dashboard!AB205-'O_Dashboard-Vals'!AB205","v":0},{"$f":"O_Dashboard!AC205-'O_Dashboard-Vals'!AC205","v":0},{"$f":"O_Dashboard!AD205-'O_Dashboard-Vals'!AD205","v":0},{"$f":"O_Dashboard!AE205-'O_Dashboard-Vals'!AE205","v":0},{"$f":"O_Dashboard!AF205-'O_Dashboard-Vals'!AF205","v":0},{"$f":"O_Dashboard!AG205-'O_Dashboard-Vals'!AG205","v":0},{"$f":"O_Dashboard!AH205-'O_Dashboard-Vals'!AH205","v":0},{"$f":"O_Dashboard!AI205-'O_Dashboard-Vals'!AI205","v":0},{"$f":"O_Dashboard!AJ205-'O_Dashboard-Vals'!AJ205","v":0},{"$f":"O_Dashboard!AK205-'O_Dashboard-Vals'!AK205","v":0},{"$f":"O_Dashboard!AL205-'O_Dashboard-Vals'!AL205","v":0},{"$f":"O_Dashboard!AM205-'O_Dashboard-Vals'!AM205","v":0},{"$f":"O_Dashboard!AN205-'O_Dashboard-Vals'!AN205","v":0},{"$f":"O_Dashboard!AO205-'O_Dashboard-Vals'!AO205","v":0},{"$f":"O_Dashboard!AP205-'O_Dashboard-Vals'!AP205","v":0},{"$f":"O_Dashboard!AQ205-'O_Dashboard-Vals'!AQ205","v":0},{"$f":"O_Dashboard!AR205-'O_Dashboard-Vals'!AR205","v":0},{"$f":"O_Dashboard!AS205-'O_Dashboard-Vals'!AS205","v":0},{"$f":"O_Dashboard!AT205-'O_Dashboard-Vals'!AT205","v":0},{"$f":"O_Dashboard!AU205-'O_Dashboard-Vals'!AU205","v":0},{"$f":"O_Dashboard!AV205-'O_Dashboard-Vals'!AV205","v":0},{"$f":"O_Dashboard!AW205-'O_Dashboard-Vals'!AW205","v":0},{"$f":"O_Dashboard!AX205-'O_Dashboard-Vals'!AX205","v":0},{"$f":"O_Dashboard!AY205-'O_Dashboard-Vals'!AY205","v":0},{"$f":"O_Dashboard!AZ205-'O_Dashboard-Vals'!AZ205","v":0},{"$f":"O_Dashboard!BA205-'O_Dashboard-Vals'!BA205","v":0},{"$f":"O_Dashboard!BB205-'O_Dashboard-Vals'!BB205","v":0},{"$f":"O_Dashboard!BC205-'O_Dashboard-Vals'!BC205","v":0},{"$f":"O_Dashboard!BD205-'O_Dashboard-Vals'!BD205","v":0},{"$f":"O_Dashboard!BE205-'O_Dashboard-Vals'!BE205","v":0},{"$f":"O_Dashboard!BF205-'O_Dashboard-Vals'!BF205","v":0},{"$f":"O_Dashboard!BG205-'O_Dashboard-Vals'!BG205","v":0},{"$f":"O_Dashboard!BH205-'O_Dashboard-Vals'!BH205","v":0},{"$f":"O_Dashboard!BI205-'O_Dashboard-Vals'!BI205","v":0},{"$f":"O_Dashboard!BJ205-'O_Dashboard-Vals'!BJ205","v":0}]
[]
["Oceanic"]
[]
[null,null,null,"1 - Oceanic Determined costs tables"]
[null,null,null,"By year, with total for NR23"]
[null,null,null,null,{"$f":"C_Output_Staging!E274","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G274","v":"£m"},{"$f":"C_Output_Staging!H274","v":"Nominal"},null,{"$f":"C_Output_Staging!J274","v":0},{"$f":"C_Output_Staging!K274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y211-'O_Dashboard-Vals'!Y211","v":0},null,{"$f":"O_Dashboard!AA211-'O_Dashboard-Vals'!AA211","v":0},{"$f":"O_Dashboard!AB211-'O_Dashboard-Vals'!AB211","v":0},{"$f":"O_Dashboard!AC211-'O_Dashboard-Vals'!AC211","v":0},{"$f":"O_Dashboard!AD211-'O_Dashboard-Vals'!AD211","v":0},{"$f":"O_Dashboard!AE211-'O_Dashboard-Vals'!AE211","v":0},{"$f":"O_Dashboard!AF211-'O_Dashboard-Vals'!AF211","v":0},{"$f":"O_Dashboard!AG211-'O_Dashboard-Vals'!AG211","v":0},{"$f":"O_Dashboard!AH211-'O_Dashboard-Vals'!AH211","v":0},{"$f":"O_Dashboard!AI211-'O_Dashboard-Vals'!AI211","v":0},{"$f":"O_Dashboard!AJ211-'O_Dashboard-Vals'!AJ211","v":0},{"$f":"O_Dashboard!AK211-'O_Dashboard-Vals'!AK211","v":0},{"$f":"O_Dashboard!AL211-'O_Dashboard-Vals'!AL211","v":0},{"$f":"O_Dashboard!AM211-'O_Dashboard-Vals'!AM211","v":0},{"$f":"O_Dashboard!AN211-'O_Dashboard-Vals'!AN211","v":0},{"$f":"O_Dashboard!AO211-'O_Dashboard-Vals'!AO211","v":0},{"$f":"O_Dashboard!AP211-'O_Dashboard-Vals'!AP211","v":0},{"$f":"O_Dashboard!AQ211-'O_Dashboard-Vals'!AQ211","v":0},{"$f":"O_Dashboard!AR211-'O_Dashboard-Vals'!AR211","v":0},{"$f":"O_Dashboard!AS211-'O_Dashboard-Vals'!AS211","v":0},{"$f":"O_Dashboard!AT211-'O_Dashboard-Vals'!AT211","v":0},{"$f":"O_Dashboard!AU211-'O_Dashboard-Vals'!AU211","v":0},{"$f":"O_Dashboard!AV211-'O_Dashboard-Vals'!AV211","v":0},{"$f":"O_Dashboard!AW211-'O_Dashboard-Vals'!AW211","v":0},{"$f":"O_Dashboard!AX211-'O_Dashboard-Vals'!AX211","v":0},{"$f":"O_Dashboard!AY211-'O_Dashboard-Vals'!AY211","v":0},{"$f":"O_Dashboard!AZ211-'O_Dashboard-Vals'!AZ211","v":0},{"$f":"O_Dashboard!BA211-'O_Dashboard-Vals'!BA211","v":0},{"$f":"O_Dashboard!BB211-'O_Dashboard-Vals'!BB211","v":0},{"$f":"O_Dashboard!BC211-'O_Dashboard-Vals'!BC211","v":0},{"$f":"O_Dashboard!BD211-'O_Dashboard-Vals'!BD211","v":0},{"$f":"O_Dashboard!BE211-'O_Dashboard-Vals'!BE211","v":0},{"$f":"O_Dashboard!BF211-'O_Dashboard-Vals'!BF211","v":0},{"$f":"O_Dashboard!BG211-'O_Dashboard-Vals'!BG211","v":0},{"$f":"O_Dashboard!BH211-'O_Dashboard-Vals'!BH211","v":0},{"$f":"O_Dashboard!BI211-'O_Dashboard-Vals'!BI211","v":0},{"$f":"O_Dashboard!BJ211-'O_Dashboard-Vals'!BJ211","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E275","v":"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G275","v":"£m"},{"$f":"C_Output_Staging!H275","v":"Nominal"},null,{"$f":"C_Output_Staging!J275","v":0},{"$f":"C_Output_Staging!K275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y212-'O_Dashboard-Vals'!Y212","v":0},null,{"$f":"O_Dashboard!AA212-'O_Dashboard-Vals'!AA212","v":0},{"$f":"O_Dashboard!AB212-'O_Dashboard-Vals'!AB212","v":0},{"$f":"O_Dashboard!AC212-'O_Dashboard-Vals'!AC212","v":0},{"$f":"O_Dashboard!AD212-'O_Dashboard-Vals'!AD212","v":0},{"$f":"O_Dashboard!AE212-'O_Dashboard-Vals'!AE212","v":0},{"$f":"O_Dashboard!AF212-'O_Dashboard-Vals'!AF212","v":0},{"$f":"O_Dashboard!AG212-'O_Dashboard-Vals'!AG212","v":0},{"$f":"O_Dashboard!AH212-'O_Dashboard-Vals'!AH212","v":0},{"$f":"O_Dashboard!AI212-'O_Dashboard-Vals'!AI212","v":0},{"$f":"O_Dashboard!AJ212-'O_Dashboard-Vals'!AJ212","v":0},{"$f":"O_Dashboard!AK212-'O_Dashboard-Vals'!AK212","v":0},{"$f":"O_Dashboard!AL212-'O_Dashboard-Vals'!AL212","v":0},{"$f":"O_Dashboard!AM212-'O_Dashboard-Vals'!AM212","v":0},{"$f":"O_Dashboard!AN212-'O_Dashboard-Vals'!AN212","v":0},{"$f":"O_Dashboard!AO212-'O_Dashboard-Vals'!AO212","v":0},{"$f":"O_Dashboard!AP212-'O_Dashboard-Vals'!AP212","v":0},{"$f":"O_Dashboard!AQ212-'O_Dashboard-Vals'!AQ212","v":0},{"$f":"O_Dashboard!AR212-'O_Dashboard-Vals'!AR212","v":0},{"$f":"O_Dashboard!AS212-'O_Dashboard-Vals'!AS212","v":0},{"$f":"O_Dashboard!AT212-'O_Dashboard-Vals'!AT212","v":0},{"$f":"O_Dashboard!AU212-'O_Dashboard-Vals'!AU212","v":0},{"$f":"O_Dashboard!AV212-'O_Dashboard-Vals'!AV212","v":0},{"$f":"O_Dashboard!AW212-'O_Dashboard-Vals'!AW212","v":0},{"$f":"O_Dashboard!AX212-'O_Dashboard-Vals'!AX212","v":0},{"$f":"O_Dashboard!AY212-'O_Dashboard-Vals'!AY212","v":0},{"$f":"O_Dashboard!AZ212-'O_Dashboard-Vals'!AZ212","v":0},{"$f":"O_Dashboard!BA212-'O_Dashboard-Vals'!BA212","v":0},{"$f":"O_Dashboard!BB212-'O_Dashboard-Vals'!BB212","v":0},{"$f":"O_Dashboard!BC212-'O_Dashboard-Vals'!BC212","v":0},{"$f":"O_Dashboard!BD212-'O_Dashboard-Vals'!BD212","v":0},{"$f":"O_Dashboard!BE212-'O_Dashboard-Vals'!BE212","v":0},{"$f":"O_Dashboard!BF212-'O_Dashboard-Vals'!BF212","v":0},{"$f":"O_Dashboard!BG212-'O_Dashboard-Vals'!BG212","v":0},{"$f":"O_Dashboard!BH212-'O_Dashboard-Vals'!BH212","v":0},{"$f":"O_Dashboard!BI212-'O_Dashboard-Vals'!BI212","v":0},{"$f":"O_Dashboard!BJ212-'O_Dashboard-Vals'!BJ212","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E276","v":"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G276","v":"£m"},{"$f":"C_Output_Staging!H276","v":"Nominal"},null,{"$f":"C_Output_Staging!J276","v":0},{"$f":"C_Output_Staging!K276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y213-'O_Dashboard-Vals'!Y213","v":0},null,{"$f":"O_Dashboard!AA213-'O_Dashboard-Vals'!AA213","v":0},{"$f":"O_Dashboard!AB213-'O_Dashboard-Vals'!AB213","v":0},{"$f":"O_Dashboard!AC213-'O_Dashboard-Vals'!AC213","v":0},{"$f":"O_Dashboard!AD213-'O_Dashboard-Vals'!AD213","v":0},{"$f":"O_Dashboard!AE213-'O_Dashboard-Vals'!AE213","v":0},{"$f":"O_Dashboard!AF213-'O_Dashboard-Vals'!AF213","v":0},{"$f":"O_Dashboard!AG213-'O_Dashboard-Vals'!AG213","v":0},{"$f":"O_Dashboard!AH213-'O_Dashboard-Vals'!AH213","v":0},{"$f":"O_Dashboard!AI213-'O_Dashboard-Vals'!AI213","v":0},{"$f":"O_Dashboard!AJ213-'O_Dashboard-Vals'!AJ213","v":0},{"$f":"O_Dashboard!AK213-'O_Dashboard-Vals'!AK213","v":0},{"$f":"O_Dashboard!AL213-'O_Dashboard-Vals'!AL213","v":0},{"$f":"O_Dashboard!AM213-'O_Dashboard-Vals'!AM213","v":0},{"$f":"O_Dashboard!AN213-'O_Dashboard-Vals'!AN213","v":0},{"$f":"O_Dashboard!AO213-'O_Dashboard-Vals'!AO213","v":0},{"$f":"O_Dashboard!AP213-'O_Dashboard-Vals'!AP213","v":0},{"$f":"O_Dashboard!AQ213-'O_Dashboard-Vals'!AQ213","v":0},{"$f":"O_Dashboard!AR213-'O_Dashboard-Vals'!AR213","v":0},{"$f":"O_Dashboard!AS213-'O_Dashboard-Vals'!AS213","v":0},{"$f":"O_Dashboard!AT213-'O_Dashboard-Vals'!AT213","v":0},{"$f":"O_Dashboard!AU213-'O_Dashboard-Vals'!AU213","v":0},{"$f":"O_Dashboard!AV213-'O_Dashboard-Vals'!AV213","v":0},{"$f":"O_Dashboard!AW213-'O_Dashboard-Vals'!AW213","v":0},{"$f":"O_Dashboard!AX213-'O_Dashboard-Vals'!AX213","v":0},{"$f":"O_Dashboard!AY213-'O_Dashboard-Vals'!AY213","v":0},{"$f":"O_Dashboard!AZ213-'O_Dashboard-Vals'!AZ213","v":0},{"$f":"O_Dashboard!BA213-'O_Dashboard-Vals'!BA213","v":0},{"$f":"O_Dashboard!BB213-'O_Dashboard-Vals'!BB213","v":0},{"$f":"O_Dashboard!BC213-'O_Dashboard-Vals'!BC213","v":0},{"$f":"O_Dashboard!BD213-'O_Dashboard-Vals'!BD213","v":0},{"$f":"O_Dashboard!BE213-'O_Dashboard-Vals'!BE213","v":0},{"$f":"O_Dashboard!BF213-'O_Dashboard-Vals'!BF213","v":0},{"$f":"O_Dashboard!BG213-'O_Dashboard-Vals'!BG213","v":0},{"$f":"O_Dashboard!BH213-'O_Dashboard-Vals'!BH213","v":0},{"$f":"O_Dashboard!BI213-'O_Dashboard-Vals'!BI213","v":0},{"$f":"O_Dashboard!BJ213-'O_Dashboard-Vals'!BJ213","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E277","v":"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G277","v":"£m"},{"$f":"C_Output_Staging!H277","v":"Nominal"},null,{"$f":"C_Output_Staging!J277","v":0},{"$f":"C_Output_Staging!K277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y214-'O_Dashboard-Vals'!Y214","v":0},null,{"$f":"O_Dashboard!AA214-'O_Dashboard-Vals'!AA214","v":0},{"$f":"O_Dashboard!AB214-'O_Dashboard-Vals'!AB214","v":0},{"$f":"O_Dashboard!AC214-'O_Dashboard-Vals'!AC214","v":0},{"$f":"O_Dashboard!AD214-'O_Dashboard-Vals'!AD214","v":0},{"$f":"O_Dashboard!AE214-'O_Dashboard-Vals'!AE214","v":0},{"$f":"O_Dashboard!AF214-'O_Dashboard-Vals'!AF214","v":0},{"$f":"O_Dashboard!AG214-'O_Dashboard-Vals'!AG214","v":0},{"$f":"O_Dashboard!AH214-'O_Dashboard-Vals'!AH214","v":0},{"$f":"O_Dashboard!AI214-'O_Dashboard-Vals'!AI214","v":0},{"$f":"O_Dashboard!AJ214-'O_Dashboard-Vals'!AJ214","v":0},{"$f":"O_Dashboard!AK214-'O_Dashboard-Vals'!AK214","v":0},{"$f":"O_Dashboard!AL214-'O_Dashboard-Vals'!AL214","v":0},{"$f":"O_Dashboard!AM214-'O_Dashboard-Vals'!AM214","v":0},{"$f":"O_Dashboard!AN214-'O_Dashboard-Vals'!AN214","v":0},{"$f":"O_Dashboard!AO214-'O_Dashboard-Vals'!AO214","v":0},{"$f":"O_Dashboard!AP214-'O_Dashboard-Vals'!AP214","v":0},{"$f":"O_Dashboard!AQ214-'O_Dashboard-Vals'!AQ214","v":0},{"$f":"O_Dashboard!AR214-'O_Dashboard-Vals'!AR214","v":0},{"$f":"O_Dashboard!AS214-'O_Dashboard-Vals'!AS214","v":0},{"$f":"O_Dashboard!AT214-'O_Dashboard-Vals'!AT214","v":0},{"$f":"O_Dashboard!AU214-'O_Dashboard-Vals'!AU214","v":0},{"$f":"O_Dashboard!AV214-'O_Dashboard-Vals'!AV214","v":0},{"$f":"O_Dashboard!AW214-'O_Dashboard-Vals'!AW214","v":0},{"$f":"O_Dashboard!AX214-'O_Dashboard-Vals'!AX214","v":0},{"$f":"O_Dashboard!AY214-'O_Dashboard-Vals'!AY214","v":0},{"$f":"O_Dashboard!AZ214-'O_Dashboard-Vals'!AZ214","v":0},{"$f":"O_Dashboard!BA214-'O_Dashboard-Vals'!BA214","v":0},{"$f":"O_Dashboard!BB214-'O_Dashboard-Vals'!BB214","v":0},{"$f":"O_Dashboard!BC214-'O_Dashboard-Vals'!BC214","v":0},{"$f":"O_Dashboard!BD214-'O_Dashboard-Vals'!BD214","v":0},{"$f":"O_Dashboard!BE214-'O_Dashboard-Vals'!BE214","v":0},{"$f":"O_Dashboard!BF214-'O_Dashboard-Vals'!BF214","v":0},{"$f":"O_Dashboard!BG214-'O_Dashboard-Vals'!BG214","v":0},{"$f":"O_Dashboard!BH214-'O_Dashboard-Vals'!BH214","v":0},{"$f":"O_Dashboard!BI214-'O_Dashboard-Vals'!BI214","v":0},{"$f":"O_Dashboard!BJ214-'O_Dashboard-Vals'!BJ214","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E278","v":"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G278","v":"£m"},{"$f":"C_Output_Staging!H278","v":"Nominal"},null,{"$f":"C_Output_Staging!J278","v":0},{"$f":"C_Output_Staging!K278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y215-'O_Dashboard-Vals'!Y215","v":0},null,{"$f":"O_Dashboard!AA215-'O_Dashboard-Vals'!AA215","v":0},{"$f":"O_Dashboard!AB215-'O_Dashboard-Vals'!AB215","v":0},{"$f":"O_Dashboard!AC215-'O_Dashboard-Vals'!AC215","v":0},{"$f":"O_Dashboard!AD215-'O_Dashboard-Vals'!AD215","v":0},{"$f":"O_Dashboard!AE215-'O_Dashboard-Vals'!AE215","v":0},{"$f":"O_Dashboard!AF215-'O_Dashboard-Vals'!AF215","v":0},{"$f":"O_Dashboard!AG215-'O_Dashboard-Vals'!AG215","v":0},{"$f":"O_Dashboard!AH215-'O_Dashboard-Vals'!AH215","v":0},{"$f":"O_Dashboard!AI215-'O_Dashboard-Vals'!AI215","v":0},{"$f":"O_Dashboard!AJ215-'O_Dashboard-Vals'!AJ215","v":0},{"$f":"O_Dashboard!AK215-'O_Dashboard-Vals'!AK215","v":0},{"$f":"O_Dashboard!AL215-'O_Dashboard-Vals'!AL215","v":0},{"$f":"O_Dashboard!AM215-'O_Dashboard-Vals'!AM215","v":0},{"$f":"O_Dashboard!AN215-'O_Dashboard-Vals'!AN215","v":0},{"$f":"O_Dashboard!AO215-'O_Dashboard-Vals'!AO215","v":0},{"$f":"O_Dashboard!AP215-'O_Dashboard-Vals'!AP215","v":0},{"$f":"O_Dashboard!AQ215-'O_Dashboard-Vals'!AQ215","v":0},{"$f":"O_Dashboard!AR215-'O_Dashboard-Vals'!AR215","v":0},{"$f":"O_Dashboard!AS215-'O_Dashboard-Vals'!AS215","v":0},{"$f":"O_Dashboard!AT215-'O_Dashboard-Vals'!AT215","v":0},{"$f":"O_Dashboard!AU215-'O_Dashboard-Vals'!AU215","v":0},{"$f":"O_Dashboard!AV215-'O_Dashboard-Vals'!AV215","v":0},{"$f":"O_Dashboard!AW215-'O_Dashboard-Vals'!AW215","v":0},{"$f":"O_Dashboard!AX215-'O_Dashboard-Vals'!AX215","v":0},{"$f":"O_Dashboard!AY215-'O_Dashboard-Vals'!AY215","v":0},{"$f":"O_Dashboard!AZ215-'O_Dashboard-Vals'!AZ215","v":0},{"$f":"O_Dashboard!BA215-'O_Dashboard-Vals'!BA215","v":0},{"$f":"O_Dashboard!BB215-'O_Dashboard-Vals'!BB215","v":0},{"$f":"O_Dashboard!BC215-'O_Dashboard-Vals'!BC215","v":0},{"$f":"O_Dashboard!BD215-'O_Dashboard-Vals'!BD215","v":0},{"$f":"O_Dashboard!BE215-'O_Dashboard-Vals'!BE215","v":0},{"$f":"O_Dashboard!BF215-'O_Dashboard-Vals'!BF215","v":0},{"$f":"O_Dashboard!BG215-'O_Dashboard-Vals'!BG215","v":0},{"$f":"O_Dashboard!BH215-'O_Dashboard-Vals'!BH215","v":0},{"$f":"O_Dashboard!BI215-'O_Dashboard-Vals'!BI215","v":0},{"$f":"O_Dashboard!BJ215-'O_Dashboard-Vals'!BJ215","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E279","v":"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G279","v":"£m"},{"$f":"C_Output_Staging!H279","v":"Nominal"},null,{"$f":"C_Output_Staging!J279","v":0},{"$f":"C_Output_Staging!K279","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y216-'O_Dashboard-Vals'!Y216","v":0},null,{"$f":"O_Dashboard!AA216-'O_Dashboard-Vals'!AA216","v":0},{"$f":"O_Dashboard!AB216-'O_Dashboard-Vals'!AB216","v":0},{"$f":"O_Dashboard!AC216-'O_Dashboard-Vals'!AC216","v":0},{"$f":"O_Dashboard!AD216-'O_Dashboard-Vals'!AD216","v":0},{"$f":"O_Dashboard!AE216-'O_Dashboard-Vals'!AE216","v":0},{"$f":"O_Dashboard!AF216-'O_Dashboard-Vals'!AF216","v":0},{"$f":"O_Dashboard!AG216-'O_Dashboard-Vals'!AG216","v":0},{"$f":"O_Dashboard!AH216-'O_Dashboard-Vals'!AH216","v":0},{"$f":"O_Dashboard!AI216-'O_Dashboard-Vals'!AI216","v":0},{"$f":"O_Dashboard!AJ216-'O_Dashboard-Vals'!AJ216","v":0},{"$f":"O_Dashboard!AK216-'O_Dashboard-Vals'!AK216","v":0},{"$f":"O_Dashboard!AL216-'O_Dashboard-Vals'!AL216","v":0},{"$f":"O_Dashboard!AM216-'O_Dashboard-Vals'!AM216","v":0},{"$f":"O_Dashboard!AN216-'O_Dashboard-Vals'!AN216","v":0},{"$f":"O_Dashboard!AO216-'O_Dashboard-Vals'!AO216","v":0},{"$f":"O_Dashboard!AP216-'O_Dashboard-Vals'!AP216","v":0},{"$f":"O_Dashboard!AQ216-'O_Dashboard-Vals'!AQ216","v":0},{"$f":"O_Dashboard!AR216-'O_Dashboard-Vals'!AR216","v":0},{"$f":"O_Dashboard!AS216-'O_Dashboard-Vals'!AS216","v":0},{"$f":"O_Dashboard!AT216-'O_Dashboard-Vals'!AT216","v":0},{"$f":"O_Dashboard!AU216-'O_Dashboard-Vals'!AU216","v":0},{"$f":"O_Dashboard!AV216-'O_Dashboard-Vals'!AV216","v":0},{"$f":"O_Dashboard!AW216-'O_Dashboard-Vals'!AW216","v":0},{"$f":"O_Dashboard!AX216-'O_Dashboard-Vals'!AX216","v":0},{"$f":"O_Dashboard!AY216-'O_Dashboard-Vals'!AY216","v":0},{"$f":"O_Dashboard!AZ216-'O_Dashboard-Vals'!AZ216","v":0},{"$f":"O_Dashboard!BA216-'O_Dashboard-Vals'!BA216","v":0},{"$f":"O_Dashboard!BB216-'O_Dashboard-Vals'!BB216","v":0},{"$f":"O_Dashboard!BC216-'O_Dashboard-Vals'!BC216","v":0},{"$f":"O_Dashboard!BD216-'O_Dashboard-Vals'!BD216","v":0},{"$f":"O_Dashboard!BE216-'O_Dashboard-Vals'!BE216","v":0},{"$f":"O_Dashboard!BF216-'O_Dashboard-Vals'!BF216","v":0},{"$f":"O_Dashboard!BG216-'O_Dashboard-Vals'!BG216","v":0},{"$f":"O_Dashboard!BH216-'O_Dashboard-Vals'!BH216","v":0},{"$f":"O_Dashboard!BI216-'O_Dashboard-Vals'!BI216","v":0},{"$f":"O_Dashboard!BJ216-'O_Dashboard-Vals'!BJ216","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E280","v":"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G280","v":"£m"},{"$f":"C_Output_Staging!H280","v":"Nominal"},null,{"$f":"C_Output_Staging!J280","v":0},{"$f":"C_Output_Staging!K280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y217-'O_Dashboard-Vals'!Y217","v":0},null,{"$f":"O_Dashboard!AA217-'O_Dashboard-Vals'!AA217","v":0},{"$f":"O_Dashboard!AB217-'O_Dashboard-Vals'!AB217","v":0},{"$f":"O_Dashboard!AC217-'O_Dashboard-Vals'!AC217","v":0},{"$f":"O_Dashboard!AD217-'O_Dashboard-Vals'!AD217","v":0},{"$f":"O_Dashboard!AE217-'O_Dashboard-Vals'!AE217","v":0},{"$f":"O_Dashboard!AF217-'O_Dashboard-Vals'!AF217","v":0},{"$f":"O_Dashboard!AG217-'O_Dashboard-Vals'!AG217","v":0},{"$f":"O_Dashboard!AH217-'O_Dashboard-Vals'!AH217","v":0},{"$f":"O_Dashboard!AI217-'O_Dashboard-Vals'!AI217","v":0},{"$f":"O_Dashboard!AJ217-'O_Dashboard-Vals'!AJ217","v":0},{"$f":"O_Dashboard!AK217-'O_Dashboard-Vals'!AK217","v":0},{"$f":"O_Dashboard!AL217-'O_Dashboard-Vals'!AL217","v":0},{"$f":"O_Dashboard!AM217-'O_Dashboard-Vals'!AM217","v":0},{"$f":"O_Dashboard!AN217-'O_Dashboard-Vals'!AN217","v":0},{"$f":"O_Dashboard!AO217-'O_Dashboard-Vals'!AO217","v":0},{"$f":"O_Dashboard!AP217-'O_Dashboard-Vals'!AP217","v":0},{"$f":"O_Dashboard!AQ217-'O_Dashboard-Vals'!AQ217","v":0},{"$f":"O_Dashboard!AR217-'O_Dashboard-Vals'!AR217","v":0},{"$f":"O_Dashboard!AS217-'O_Dashboard-Vals'!AS217","v":0},{"$f":"O_Dashboard!AT217-'O_Dashboard-Vals'!AT217","v":0},{"$f":"O_Dashboard!AU217-'O_Dashboard-Vals'!AU217","v":0},{"$f":"O_Dashboard!AV217-'O_Dashboard-Vals'!AV217","v":0},{"$f":"O_Dashboard!AW217-'O_Dashboard-Vals'!AW217","v":0},{"$f":"O_Dashboard!AX217-'O_Dashboard-Vals'!AX217","v":0},{"$f":"O_Dashboard!AY217-'O_Dashboard-Vals'!AY217","v":0},{"$f":"O_Dashboard!AZ217-'O_Dashboard-Vals'!AZ217","v":0},{"$f":"O_Dashboard!BA217-'O_Dashboard-Vals'!BA217","v":0},{"$f":"O_Dashboard!BB217-'O_Dashboard-Vals'!BB217","v":0},{"$f":"O_Dashboard!BC217-'O_Dashboard-Vals'!BC217","v":0},{"$f":"O_Dashboard!BD217-'O_Dashboard-Vals'!BD217","v":0},{"$f":"O_Dashboard!BE217-'O_Dashboard-Vals'!BE217","v":0},{"$f":"O_Dashboard!BF217-'O_Dashboard-Vals'!BF217","v":0},{"$f":"O_Dashboard!BG217-'O_Dashboard-Vals'!BG217","v":0},{"$f":"O_Dashboard!BH217-'O_Dashboard-Vals'!BH217","v":0},{"$f":"O_Dashboard!BI217-'O_Dashboard-Vals'!BI217","v":0},{"$f":"O_Dashboard!BJ217-'O_Dashboard-Vals'!BJ217","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E281","v":"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G281","v":"£m"},{"$f":"C_Output_Staging!H281","v":"Nominal"},null,{"$f":"C_Output_Staging!J281","v":0},{"$f":"C_Output_Staging!K281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y218-'O_Dashboard-Vals'!Y218","v":0},null,{"$f":"O_Dashboard!AA218-'O_Dashboard-Vals'!AA218","v":0},{"$f":"O_Dashboard!AB218-'O_Dashboard-Vals'!AB218","v":0},{"$f":"O_Dashboard!AC218-'O_Dashboard-Vals'!AC218","v":0},{"$f":"O_Dashboard!AD218-'O_Dashboard-Vals'!AD218","v":0},{"$f":"O_Dashboard!AE218-'O_Dashboard-Vals'!AE218","v":0},{"$f":"O_Dashboard!AF218-'O_Dashboard-Vals'!AF218","v":0},{"$f":"O_Dashboard!AG218-'O_Dashboard-Vals'!AG218","v":0},{"$f":"O_Dashboard!AH218-'O_Dashboard-Vals'!AH218","v":0},{"$f":"O_Dashboard!AI218-'O_Dashboard-Vals'!AI218","v":0},{"$f":"O_Dashboard!AJ218-'O_Dashboard-Vals'!AJ218","v":0},{"$f":"O_Dashboard!AK218-'O_Dashboard-Vals'!AK218","v":0},{"$f":"O_Dashboard!AL218-'O_Dashboard-Vals'!AL218","v":0},{"$f":"O_Dashboard!AM218-'O_Dashboard-Vals'!AM218","v":0},{"$f":"O_Dashboard!AN218-'O_Dashboard-Vals'!AN218","v":0},{"$f":"O_Dashboard!AO218-'O_Dashboard-Vals'!AO218","v":0},{"$f":"O_Dashboard!AP218-'O_Dashboard-Vals'!AP218","v":0},{"$f":"O_Dashboard!AQ218-'O_Dashboard-Vals'!AQ218","v":0},{"$f":"O_Dashboard!AR218-'O_Dashboard-Vals'!AR218","v":0},{"$f":"O_Dashboard!AS218-'O_Dashboard-Vals'!AS218","v":0},{"$f":"O_Dashboard!AT218-'O_Dashboard-Vals'!AT218","v":0},{"$f":"O_Dashboard!AU218-'O_Dashboard-Vals'!AU218","v":0},{"$f":"O_Dashboard!AV218-'O_Dashboard-Vals'!AV218","v":0},{"$f":"O_Dashboard!AW218-'O_Dashboard-Vals'!AW218","v":0},{"$f":"O_Dashboard!AX218-'O_Dashboard-Vals'!AX218","v":0},{"$f":"O_Dashboard!AY218-'O_Dashboard-Vals'!AY218","v":0},{"$f":"O_Dashboard!AZ218-'O_Dashboard-Vals'!AZ218","v":0},{"$f":"O_Dashboard!BA218-'O_Dashboard-Vals'!BA218","v":0},{"$f":"O_Dashboard!BB218-'O_Dashboard-Vals'!BB218","v":0},{"$f":"O_Dashboard!BC218-'O_Dashboard-Vals'!BC218","v":0},{"$f":"O_Dashboard!BD218-'O_Dashboard-Vals'!BD218","v":0},{"$f":"O_Dashboard!BE218-'O_Dashboard-Vals'!BE218","v":0},{"$f":"O_Dashboard!BF218-'O_Dashboard-Vals'!BF218","v":0},{"$f":"O_Dashboard!BG218-'O_Dashboard-Vals'!BG218","v":0},{"$f":"O_Dashboard!BH218-'O_Dashboard-Vals'!BH218","v":0},{"$f":"O_Dashboard!BI218-'O_Dashboard-Vals'!BI218","v":0},{"$f":"O_Dashboard!BJ218-'O_Dashboard-Vals'!BJ218","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E282","v":"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"C_Output_Staging!G282","v":"£m"},{"$f":"C_Output_Staging!H282","v":"Nominal"},null,{"$f":"C_Output_Staging!J282","v":0},{"$f":"C_Output_Staging!K282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y219-'O_Dashboard-Vals'!Y219","v":0},null,{"$f":"O_Dashboard!AA219-'O_Dashboard-Vals'!AA219","v":0},{"$f":"O_Dashboard!AB219-'O_Dashboard-Vals'!AB219","v":0},{"$f":"O_Dashboard!AC219-'O_Dashboard-Vals'!AC219","v":0},{"$f":"O_Dashboard!AD219-'O_Dashboard-Vals'!AD219","v":0},{"$f":"O_Dashboard!AE219-'O_Dashboard-Vals'!AE219","v":0},{"$f":"O_Dashboard!AF219-'O_Dashboard-Vals'!AF219","v":0},{"$f":"O_Dashboard!AG219-'O_Dashboard-Vals'!AG219","v":0},{"$f":"O_Dashboard!AH219-'O_Dashboard-Vals'!AH219","v":0},{"$f":"O_Dashboard!AI219-'O_Dashboard-Vals'!AI219","v":0},{"$f":"O_Dashboard!AJ219-'O_Dashboard-Vals'!AJ219","v":0},{"$f":"O_Dashboard!AK219-'O_Dashboard-Vals'!AK219","v":0},{"$f":"O_Dashboard!AL219-'O_Dashboard-Vals'!AL219","v":0},{"$f":"O_Dashboard!AM219-'O_Dashboard-Vals'!AM219","v":0},{"$f":"O_Dashboard!AN219-'O_Dashboard-Vals'!AN219","v":0},{"$f":"O_Dashboard!AO219-'O_Dashboard-Vals'!AO219","v":0},{"$f":"O_Dashboard!AP219-'O_Dashboard-Vals'!AP219","v":0},{"$f":"O_Dashboard!AQ219-'O_Dashboard-Vals'!AQ219","v":0},{"$f":"O_Dashboard!AR219-'O_Dashboard-Vals'!AR219","v":0},{"$f":"O_Dashboard!AS219-'O_Dashboard-Vals'!AS219","v":0},{"$f":"O_Dashboard!AT219-'O_Dashboard-Vals'!AT219","v":0},{"$f":"O_Dashboard!AU219-'O_Dashboard-Vals'!AU219","v":0},{"$f":"O_Dashboard!AV219-'O_Dashboard-Vals'!AV219","v":0},{"$f":"O_Dashboard!AW219-'O_Dashboard-Vals'!AW219","v":0},{"$f":"O_Dashboard!AX219-'O_Dashboard-Vals'!AX219","v":0},{"$f":"O_Dashboard!AY219-'O_Dashboard-Vals'!AY219","v":0},{"$f":"O_Dashboard!AZ219-'O_Dashboard-Vals'!AZ219","v":0},{"$f":"O_Dashboard!BA219-'O_Dashboard-Vals'!BA219","v":0},{"$f":"O_Dashboard!BB219-'O_Dashboard-Vals'!BB219","v":0},{"$f":"O_Dashboard!BC219-'O_Dashboard-Vals'!BC219","v":0},{"$f":"O_Dashboard!BD219-'O_Dashboard-Vals'!BD219","v":0},{"$f":"O_Dashboard!BE219-'O_Dashboard-Vals'!BE219","v":0},{"$f":"O_Dashboard!BF219-'O_Dashboard-Vals'!BF219","v":0},{"$f":"O_Dashboard!BG219-'O_Dashboard-Vals'!BG219","v":0},{"$f":"O_Dashboard!BH219-'O_Dashboard-Vals'!BH219","v":0},{"$f":"O_Dashboard!BI219-'O_Dashboard-Vals'!BI219","v":0},{"$f":"O_Dashboard!BJ219-'O_Dashboard-Vals'!BJ219","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E283","v":"Regulatory Depreciation"},null,{"$f":"C_Output_Staging!G283","v":"£m"},{"$f":"C_Output_Staging!H283","v":"Nominal"},null,{"$f":"C_Output_Staging!J283","v":0},{"$f":"C_Output_Staging!K283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y220-'O_Dashboard-Vals'!Y220","v":0},null,{"$f":"O_Dashboard!AA220-'O_Dashboard-Vals'!AA220","v":0},{"$f":"O_Dashboard!AB220-'O_Dashboard-Vals'!AB220","v":0},{"$f":"O_Dashboard!AC220-'O_Dashboard-Vals'!AC220","v":0},{"$f":"O_Dashboard!AD220-'O_Dashboard-Vals'!AD220","v":0},{"$f":"O_Dashboard!AE220-'O_Dashboard-Vals'!AE220","v":0},{"$f":"O_Dashboard!AF220-'O_Dashboard-Vals'!AF220","v":0},{"$f":"O_Dashboard!AG220-'O_Dashboard-Vals'!AG220","v":0},{"$f":"O_Dashboard!AH220-'O_Dashboard-Vals'!AH220","v":0},{"$f":"O_Dashboard!AI220-'O_Dashboard-Vals'!AI220","v":0},{"$f":"O_Dashboard!AJ220-'O_Dashboard-Vals'!AJ220","v":0},{"$f":"O_Dashboard!AK220-'O_Dashboard-Vals'!AK220","v":0},{"$f":"O_Dashboard!AL220-'O_Dashboard-Vals'!AL220","v":0},{"$f":"O_Dashboard!AM220-'O_Dashboard-Vals'!AM220","v":0},{"$f":"O_Dashboard!AN220-'O_Dashboard-Vals'!AN220","v":0},{"$f":"O_Dashboard!AO220-'O_Dashboard-Vals'!AO220","v":0},{"$f":"O_Dashboard!AP220-'O_Dashboard-Vals'!AP220","v":0},{"$f":"O_Dashboard!AQ220-'O_Dashboard-Vals'!AQ220","v":0},{"$f":"O_Dashboard!AR220-'O_Dashboard-Vals'!AR220","v":0},{"$f":"O_Dashboard!AS220-'O_Dashboard-Vals'!AS220","v":0},{"$f":"O_Dashboard!AT220-'O_Dashboard-Vals'!AT220","v":0},{"$f":"O_Dashboard!AU220-'O_Dashboard-Vals'!AU220","v":0},{"$f":"O_Dashboard!AV220-'O_Dashboard-Vals'!AV220","v":0},{"$f":"O_Dashboard!AW220-'O_Dashboard-Vals'!AW220","v":0},{"$f":"O_Dashboard!AX220-'O_Dashboard-Vals'!AX220","v":0},{"$f":"O_Dashboard!AY220-'O_Dashboard-Vals'!AY220","v":0},{"$f":"O_Dashboard!AZ220-'O_Dashboard-Vals'!AZ220","v":0},{"$f":"O_Dashboard!BA220-'O_Dashboard-Vals'!BA220","v":0},{"$f":"O_Dashboard!BB220-'O_Dashboard-Vals'!BB220","v":0},{"$f":"O_Dashboard!BC220-'O_Dashboard-Vals'!BC220","v":0},{"$f":"O_Dashboard!BD220-'O_Dashboard-Vals'!BD220","v":0},{"$f":"O_Dashboard!BE220-'O_Dashboard-Vals'!BE220","v":0},{"$f":"O_Dashboard!BF220-'O_Dashboard-Vals'!BF220","v":0},{"$f":"O_Dashboard!BG220-'O_Dashboard-Vals'!BG220","v":0},{"$f":"O_Dashboard!BH220-'O_Dashboard-Vals'!BH220","v":0},{"$f":"O_Dashboard!BI220-'O_Dashboard-Vals'!BI220","v":0},{"$f":"O_Dashboard!BJ220-'O_Dashboard-Vals'!BJ220","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E284","v":"Regulatory Return - Oceanic"},null,{"$f":"C_Output_Staging!G284","v":"£m"},{"$f":"C_Output_Staging!H284","v":"Nominal"},null,{"$f":"C_Output_Staging!J284","v":0},{"$f":"C_Output_Staging!K284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y221-'O_Dashboard-Vals'!Y221","v":0},null,{"$f":"O_Dashboard!AA221-'O_Dashboard-Vals'!AA221","v":0},{"$f":"O_Dashboard!AB221-'O_Dashboard-Vals'!AB221","v":0},{"$f":"O_Dashboard!AC221-'O_Dashboard-Vals'!AC221","v":0},{"$f":"O_Dashboard!AD221-'O_Dashboard-Vals'!AD221","v":0},{"$f":"O_Dashboard!AE221-'O_Dashboard-Vals'!AE221","v":0},{"$f":"O_Dashboard!AF221-'O_Dashboard-Vals'!AF221","v":0},{"$f":"O_Dashboard!AG221-'O_Dashboard-Vals'!AG221","v":0},{"$f":"O_Dashboard!AH221-'O_Dashboard-Vals'!AH221","v":0},{"$f":"O_Dashboard!AI221-'O_Dashboard-Vals'!AI221","v":0},{"$f":"O_Dashboard!AJ221-'O_Dashboard-Vals'!AJ221","v":0},{"$f":"O_Dashboard!AK221-'O_Dashboard-Vals'!AK221","v":0},{"$f":"O_Dashboard!AL221-'O_Dashboard-Vals'!AL221","v":0},{"$f":"O_Dashboard!AM221-'O_Dashboard-Vals'!AM221","v":0},{"$f":"O_Dashboard!AN221-'O_Dashboard-Vals'!AN221","v":0},{"$f":"O_Dashboard!AO221-'O_Dashboard-Vals'!AO221","v":0},{"$f":"O_Dashboard!AP221-'O_Dashboard-Vals'!AP221","v":0},{"$f":"O_Dashboard!AQ221-'O_Dashboard-Vals'!AQ221","v":0},{"$f":"O_Dashboard!AR221-'O_Dashboard-Vals'!AR221","v":0},{"$f":"O_Dashboard!AS221-'O_Dashboard-Vals'!AS221","v":0},{"$f":"O_Dashboard!AT221-'O_Dashboard-Vals'!AT221","v":0},{"$f":"O_Dashboard!AU221-'O_Dashboard-Vals'!AU221","v":0},{"$f":"O_Dashboard!AV221-'O_Dashboard-Vals'!AV221","v":0},{"$f":"O_Dashboard!AW221-'O_Dashboard-Vals'!AW221","v":0},{"$f":"O_Dashboard!AX221-'O_Dashboard-Vals'!AX221","v":0},{"$f":"O_Dashboard!AY221-'O_Dashboard-Vals'!AY221","v":0},{"$f":"O_Dashboard!AZ221-'O_Dashboard-Vals'!AZ221","v":0},{"$f":"O_Dashboard!BA221-'O_Dashboard-Vals'!BA221","v":0},{"$f":"O_Dashboard!BB221-'O_Dashboard-Vals'!BB221","v":0},{"$f":"O_Dashboard!BC221-'O_Dashboard-Vals'!BC221","v":0},{"$f":"O_Dashboard!BD221-'O_Dashboard-Vals'!BD221","v":0},{"$f":"O_Dashboard!BE221-'O_Dashboard-Vals'!BE221","v":0},{"$f":"O_Dashboard!BF221-'O_Dashboard-Vals'!BF221","v":0},{"$f":"O_Dashboard!BG221-'O_Dashboard-Vals'!BG221","v":0},{"$f":"O_Dashboard!BH221-'O_Dashboard-Vals'!BH221","v":0},{"$f":"O_Dashboard!BI221-'O_Dashboard-Vals'!BI221","v":0},{"$f":"O_Dashboard!BJ221-'O_Dashboard-Vals'!BJ221","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E285","v":"Revenue - Other Oceanic Revenue - Price Determination -NEG"},null,{"$f":"C_Output_Staging!G285","v":"£m"},{"$f":"C_Output_Staging!H285","v":"Nominal"},null,{"$f":"C_Output_Staging!J285","v":0},{"$f":"C_Output_Staging!K285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y222-'O_Dashboard-Vals'!Y222","v":0},null,{"$f":"O_Dashboard!AA222-'O_Dashboard-Vals'!AA222","v":0},{"$f":"O_Dashboard!AB222-'O_Dashboard-Vals'!AB222","v":0},{"$f":"O_Dashboard!AC222-'O_Dashboard-Vals'!AC222","v":0},{"$f":"O_Dashboard!AD222-'O_Dashboard-Vals'!AD222","v":0},{"$f":"O_Dashboard!AE222-'O_Dashboard-Vals'!AE222","v":0},{"$f":"O_Dashboard!AF222-'O_Dashboard-Vals'!AF222","v":0},{"$f":"O_Dashboard!AG222-'O_Dashboard-Vals'!AG222","v":0},{"$f":"O_Dashboard!AH222-'O_Dashboard-Vals'!AH222","v":0},{"$f":"O_Dashboard!AI222-'O_Dashboard-Vals'!AI222","v":0},{"$f":"O_Dashboard!AJ222-'O_Dashboard-Vals'!AJ222","v":0},{"$f":"O_Dashboard!AK222-'O_Dashboard-Vals'!AK222","v":0},{"$f":"O_Dashboard!AL222-'O_Dashboard-Vals'!AL222","v":0},{"$f":"O_Dashboard!AM222-'O_Dashboard-Vals'!AM222","v":0},{"$f":"O_Dashboard!AN222-'O_Dashboard-Vals'!AN222","v":0},{"$f":"O_Dashboard!AO222-'O_Dashboard-Vals'!AO222","v":0},{"$f":"O_Dashboard!AP222-'O_Dashboard-Vals'!AP222","v":0},{"$f":"O_Dashboard!AQ222-'O_Dashboard-Vals'!AQ222","v":0},{"$f":"O_Dashboard!AR222-'O_Dashboard-Vals'!AR222","v":0},{"$f":"O_Dashboard!AS222-'O_Dashboard-Vals'!AS222","v":0},{"$f":"O_Dashboard!AT222-'O_Dashboard-Vals'!AT222","v":0},{"$f":"O_Dashboard!AU222-'O_Dashboard-Vals'!AU222","v":0},{"$f":"O_Dashboard!AV222-'O_Dashboard-Vals'!AV222","v":0},{"$f":"O_Dashboard!AW222-'O_Dashboard-Vals'!AW222","v":0},{"$f":"O_Dashboard!AX222-'O_Dashboard-Vals'!AX222","v":0},{"$f":"O_Dashboard!AY222-'O_Dashboard-Vals'!AY222","v":0},{"$f":"O_Dashboard!AZ222-'O_Dashboard-Vals'!AZ222","v":0},{"$f":"O_Dashboard!BA222-'O_Dashboard-Vals'!BA222","v":0},{"$f":"O_Dashboard!BB222-'O_Dashboard-Vals'!BB222","v":0},{"$f":"O_Dashboard!BC222-'O_Dashboard-Vals'!BC222","v":0},{"$f":"O_Dashboard!BD222-'O_Dashboard-Vals'!BD222","v":0},{"$f":"O_Dashboard!BE222-'O_Dashboard-Vals'!BE222","v":0},{"$f":"O_Dashboard!BF222-'O_Dashboard-Vals'!BF222","v":0},{"$f":"O_Dashboard!BG222-'O_Dashboard-Vals'!BG222","v":0},{"$f":"O_Dashboard!BH222-'O_Dashboard-Vals'!BH222","v":0},{"$f":"O_Dashboard!BI222-'O_Dashboard-Vals'!BI222","v":0},{"$f":"O_Dashboard!BJ222-'O_Dashboard-Vals'!BJ222","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E286","v":"Adjustments - Previous Price Determination, TUR"},null,{"$f":"C_Output_Staging!G286","v":"£m"},{"$f":"C_Output_Staging!H286","v":"Nominal"},null,{"$f":"C_Output_Staging!J286","v":0},{"$f":"C_Output_Staging!K286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y223-'O_Dashboard-Vals'!Y223","v":0},null,{"$f":"O_Dashboard!AA223-'O_Dashboard-Vals'!AA223","v":0},{"$f":"O_Dashboard!AB223-'O_Dashboard-Vals'!AB223","v":0},{"$f":"O_Dashboard!AC223-'O_Dashboard-Vals'!AC223","v":0},{"$f":"O_Dashboard!AD223-'O_Dashboard-Vals'!AD223","v":0},{"$f":"O_Dashboard!AE223-'O_Dashboard-Vals'!AE223","v":0},{"$f":"O_Dashboard!AF223-'O_Dashboard-Vals'!AF223","v":0},{"$f":"O_Dashboard!AG223-'O_Dashboard-Vals'!AG223","v":0},{"$f":"O_Dashboard!AH223-'O_Dashboard-Vals'!AH223","v":0},{"$f":"O_Dashboard!AI223-'O_Dashboard-Vals'!AI223","v":0},{"$f":"O_Dashboard!AJ223-'O_Dashboard-Vals'!AJ223","v":0},{"$f":"O_Dashboard!AK223-'O_Dashboard-Vals'!AK223","v":0},{"$f":"O_Dashboard!AL223-'O_Dashboard-Vals'!AL223","v":0},{"$f":"O_Dashboard!AM223-'O_Dashboard-Vals'!AM223","v":0},{"$f":"O_Dashboard!AN223-'O_Dashboard-Vals'!AN223","v":0},{"$f":"O_Dashboard!AO223-'O_Dashboard-Vals'!AO223","v":0},{"$f":"O_Dashboard!AP223-'O_Dashboard-Vals'!AP223","v":0},{"$f":"O_Dashboard!AQ223-'O_Dashboard-Vals'!AQ223","v":0},{"$f":"O_Dashboard!AR223-'O_Dashboard-Vals'!AR223","v":0},{"$f":"O_Dashboard!AS223-'O_Dashboard-Vals'!AS223","v":0},{"$f":"O_Dashboard!AT223-'O_Dashboard-Vals'!AT223","v":0},{"$f":"O_Dashboard!AU223-'O_Dashboard-Vals'!AU223","v":0},{"$f":"O_Dashboard!AV223-'O_Dashboard-Vals'!AV223","v":0},{"$f":"O_Dashboard!AW223-'O_Dashboard-Vals'!AW223","v":0},{"$f":"O_Dashboard!AX223-'O_Dashboard-Vals'!AX223","v":0},{"$f":"O_Dashboard!AY223-'O_Dashboard-Vals'!AY223","v":0},{"$f":"O_Dashboard!AZ223-'O_Dashboard-Vals'!AZ223","v":0},{"$f":"O_Dashboard!BA223-'O_Dashboard-Vals'!BA223","v":0},{"$f":"O_Dashboard!BB223-'O_Dashboard-Vals'!BB223","v":0},{"$f":"O_Dashboard!BC223-'O_Dashboard-Vals'!BC223","v":0},{"$f":"O_Dashboard!BD223-'O_Dashboard-Vals'!BD223","v":0},{"$f":"O_Dashboard!BE223-'O_Dashboard-Vals'!BE223","v":0},{"$f":"O_Dashboard!BF223-'O_Dashboard-Vals'!BF223","v":0},{"$f":"O_Dashboard!BG223-'O_Dashboard-Vals'!BG223","v":0},{"$f":"O_Dashboard!BH223-'O_Dashboard-Vals'!BH223","v":0},{"$f":"O_Dashboard!BI223-'O_Dashboard-Vals'!BI223","v":0},{"$f":"O_Dashboard!BJ223-'O_Dashboard-Vals'!BJ223","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E287","v":"Oceanic - Corporation Tax Grossed Up Adjustment for Cost of Capital "},null,{"$f":"C_Output_Staging!G287","v":"£m"},{"$f":"C_Output_Staging!H287","v":"Nominal"},null,{"$f":"C_Output_Staging!J287","v":0},{"$f":"C_Output_Staging!K287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y224-'O_Dashboard-Vals'!Y224","v":0},null,{"$f":"O_Dashboard!AA224-'O_Dashboard-Vals'!AA224","v":0},{"$f":"O_Dashboard!AB224-'O_Dashboard-Vals'!AB224","v":0},{"$f":"O_Dashboard!AC224-'O_Dashboard-Vals'!AC224","v":0},{"$f":"O_Dashboard!AD224-'O_Dashboard-Vals'!AD224","v":0},{"$f":"O_Dashboard!AE224-'O_Dashboard-Vals'!AE224","v":0},{"$f":"O_Dashboard!AF224-'O_Dashboard-Vals'!AF224","v":0},{"$f":"O_Dashboard!AG224-'O_Dashboard-Vals'!AG224","v":0},{"$f":"O_Dashboard!AH224-'O_Dashboard-Vals'!AH224","v":0},{"$f":"O_Dashboard!AI224-'O_Dashboard-Vals'!AI224","v":0},{"$f":"O_Dashboard!AJ224-'O_Dashboard-Vals'!AJ224","v":0},{"$f":"O_Dashboard!AK224-'O_Dashboard-Vals'!AK224","v":0},{"$f":"O_Dashboard!AL224-'O_Dashboard-Vals'!AL224","v":0},{"$f":"O_Dashboard!AM224-'O_Dashboard-Vals'!AM224","v":0},{"$f":"O_Dashboard!AN224-'O_Dashboard-Vals'!AN224","v":0},{"$f":"O_Dashboard!AO224-'O_Dashboard-Vals'!AO224","v":0},{"$f":"O_Dashboard!AP224-'O_Dashboard-Vals'!AP224","v":0},{"$f":"O_Dashboard!AQ224-'O_Dashboard-Vals'!AQ224","v":0},{"$f":"O_Dashboard!AR224-'O_Dashboard-Vals'!AR224","v":0},{"$f":"O_Dashboard!AS224-'O_Dashboard-Vals'!AS224","v":0},{"$f":"O_Dashboard!AT224-'O_Dashboard-Vals'!AT224","v":0},{"$f":"O_Dashboard!AU224-'O_Dashboard-Vals'!AU224","v":0},{"$f":"O_Dashboard!AV224-'O_Dashboard-Vals'!AV224","v":0},{"$f":"O_Dashboard!AW224-'O_Dashboard-Vals'!AW224","v":0},{"$f":"O_Dashboard!AX224-'O_Dashboard-Vals'!AX224","v":0},{"$f":"O_Dashboard!AY224-'O_Dashboard-Vals'!AY224","v":0},{"$f":"O_Dashboard!AZ224-'O_Dashboard-Vals'!AZ224","v":0},{"$f":"O_Dashboard!BA224-'O_Dashboard-Vals'!BA224","v":0},{"$f":"O_Dashboard!BB224-'O_Dashboard-Vals'!BB224","v":0},{"$f":"O_Dashboard!BC224-'O_Dashboard-Vals'!BC224","v":0},{"$f":"O_Dashboard!BD224-'O_Dashboard-Vals'!BD224","v":0},{"$f":"O_Dashboard!BE224-'O_Dashboard-Vals'!BE224","v":0},{"$f":"O_Dashboard!BF224-'O_Dashboard-Vals'!BF224","v":0},{"$f":"O_Dashboard!BG224-'O_Dashboard-Vals'!BG224","v":0},{"$f":"O_Dashboard!BH224-'O_Dashboard-Vals'!BH224","v":0},{"$f":"O_Dashboard!BI224-'O_Dashboard-Vals'!BI224","v":0},{"$f":"O_Dashboard!BJ224-'O_Dashboard-Vals'!BJ224","v":0}]
[null,null,null,null,"Total Determined Costs (Flight - based) ",null,{"$f":"G222","v":"£m"},{"$f":"H222","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y225-'O_Dashboard-Vals'!Y225","v":0},null,{"$f":"O_Dashboard!AA225-'O_Dashboard-Vals'!AA225","v":0},{"$f":"O_Dashboard!AB225-'O_Dashboard-Vals'!AB225","v":0},{"$f":"O_Dashboard!AC225-'O_Dashboard-Vals'!AC225","v":0},{"$f":"O_Dashboard!AD225-'O_Dashboard-Vals'!AD225","v":0},{"$f":"O_Dashboard!AE225-'O_Dashboard-Vals'!AE225","v":0},{"$f":"O_Dashboard!AF225-'O_Dashboard-Vals'!AF225","v":0},{"$f":"O_Dashboard!AG225-'O_Dashboard-Vals'!AG225","v":0},{"$f":"O_Dashboard!AH225-'O_Dashboard-Vals'!AH225","v":0},{"$f":"O_Dashboard!AI225-'O_Dashboard-Vals'!AI225","v":0},{"$f":"O_Dashboard!AJ225-'O_Dashboard-Vals'!AJ225","v":0},{"$f":"O_Dashboard!AK225-'O_Dashboard-Vals'!AK225","v":0},{"$f":"O_Dashboard!AL225-'O_Dashboard-Vals'!AL225","v":0},{"$f":"O_Dashboard!AM225-'O_Dashboard-Vals'!AM225","v":0},{"$f":"O_Dashboard!AN225-'O_Dashboard-Vals'!AN225","v":0},{"$f":"O_Dashboard!AO225-'O_Dashboard-Vals'!AO225","v":0},{"$f":"O_Dashboard!AP225-'O_Dashboard-Vals'!AP225","v":0},{"$f":"O_Dashboard!AQ225-'O_Dashboard-Vals'!AQ225","v":0},{"$f":"O_Dashboard!AR225-'O_Dashboard-Vals'!AR225","v":0},{"$f":"O_Dashboard!AS225-'O_Dashboard-Vals'!AS225","v":0},{"$f":"O_Dashboard!AT225-'O_Dashboard-Vals'!AT225","v":0},{"$f":"O_Dashboard!AU225-'O_Dashboard-Vals'!AU225","v":0},{"$f":"O_Dashboard!AV225-'O_Dashboard-Vals'!AV225","v":0},{"$f":"O_Dashboard!AW225-'O_Dashboard-Vals'!AW225","v":0},{"$f":"O_Dashboard!AX225-'O_Dashboard-Vals'!AX225","v":0},{"$f":"O_Dashboard!AY225-'O_Dashboard-Vals'!AY225","v":0},{"$f":"O_Dashboard!AZ225-'O_Dashboard-Vals'!AZ225","v":0},{"$f":"O_Dashboard!BA225-'O_Dashboard-Vals'!BA225","v":0},{"$f":"O_Dashboard!BB225-'O_Dashboard-Vals'!BB225","v":0},{"$f":"O_Dashboard!BC225-'O_Dashboard-Vals'!BC225","v":0},{"$f":"O_Dashboard!BD225-'O_Dashboard-Vals'!BD225","v":0},{"$f":"O_Dashboard!BE225-'O_Dashboard-Vals'!BE225","v":0},{"$f":"O_Dashboard!BF225-'O_Dashboard-Vals'!BF225","v":0},{"$f":"O_Dashboard!BG225-'O_Dashboard-Vals'!BG225","v":0},{"$f":"O_Dashboard!BH225-'O_Dashboard-Vals'!BH225","v":0},{"$f":"O_Dashboard!BI225-'O_Dashboard-Vals'!BI225","v":0},{"$f":"O_Dashboard!BJ225-'O_Dashboard-Vals'!BJ225","v":0}]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E286","v":"Adjustments - Previous Price Determination, TUR"},null,{"$f":"C_Output_Staging!G286","v":"£m"},{"$f":"C_Output_Staging!H286","v":"Nominal"},null,{"$f":"C_Output_Staging!J286","v":0},{"$f":"C_Output_Staging!K286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y227-'O_Dashboard-Vals'!Y227","v":0},null,{"$f":"O_Dashboard!AA227-'O_Dashboard-Vals'!AA227","v":0},{"$f":"O_Dashboard!AB227-'O_Dashboard-Vals'!AB227","v":0},{"$f":"O_Dashboard!AC227-'O_Dashboard-Vals'!AC227","v":0},{"$f":"O_Dashboard!AD227-'O_Dashboard-Vals'!AD227","v":0},{"$f":"O_Dashboard!AE227-'O_Dashboard-Vals'!AE227","v":0},{"$f":"O_Dashboard!AF227-'O_Dashboard-Vals'!AF227","v":0},{"$f":"O_Dashboard!AG227-'O_Dashboard-Vals'!AG227","v":0},{"$f":"O_Dashboard!AH227-'O_Dashboard-Vals'!AH227","v":0},{"$f":"O_Dashboard!AI227-'O_Dashboard-Vals'!AI227","v":0},{"$f":"O_Dashboard!AJ227-'O_Dashboard-Vals'!AJ227","v":0},{"$f":"O_Dashboard!AK227-'O_Dashboard-Vals'!AK227","v":0},{"$f":"O_Dashboard!AL227-'O_Dashboard-Vals'!AL227","v":0},{"$f":"O_Dashboard!AM227-'O_Dashboard-Vals'!AM227","v":0},{"$f":"O_Dashboard!AN227-'O_Dashboard-Vals'!AN227","v":0},{"$f":"O_Dashboard!AO227-'O_Dashboard-Vals'!AO227","v":0},{"$f":"O_Dashboard!AP227-'O_Dashboard-Vals'!AP227","v":0},{"$f":"O_Dashboard!AQ227-'O_Dashboard-Vals'!AQ227","v":0},{"$f":"O_Dashboard!AR227-'O_Dashboard-Vals'!AR227","v":0},{"$f":"O_Dashboard!AS227-'O_Dashboard-Vals'!AS227","v":0},{"$f":"O_Dashboard!AT227-'O_Dashboard-Vals'!AT227","v":0},{"$f":"O_Dashboard!AU227-'O_Dashboard-Vals'!AU227","v":0},{"$f":"O_Dashboard!AV227-'O_Dashboard-Vals'!AV227","v":0},{"$f":"O_Dashboard!AW227-'O_Dashboard-Vals'!AW227","v":0},{"$f":"O_Dashboard!AX227-'O_Dashboard-Vals'!AX227","v":0},{"$f":"O_Dashboard!AY227-'O_Dashboard-Vals'!AY227","v":0},{"$f":"O_Dashboard!AZ227-'O_Dashboard-Vals'!AZ227","v":0},{"$f":"O_Dashboard!BA227-'O_Dashboard-Vals'!BA227","v":0},{"$f":"O_Dashboard!BB227-'O_Dashboard-Vals'!BB227","v":0},{"$f":"O_Dashboard!BC227-'O_Dashboard-Vals'!BC227","v":0},{"$f":"O_Dashboard!BD227-'O_Dashboard-Vals'!BD227","v":0},{"$f":"O_Dashboard!BE227-'O_Dashboard-Vals'!BE227","v":0},{"$f":"O_Dashboard!BF227-'O_Dashboard-Vals'!BF227","v":0},{"$f":"O_Dashboard!BG227-'O_Dashboard-Vals'!BG227","v":0},{"$f":"O_Dashboard!BH227-'O_Dashboard-Vals'!BH227","v":0},{"$f":"O_Dashboard!BI227-'O_Dashboard-Vals'!BI227","v":0},{"$f":"O_Dashboard!BJ227-'O_Dashboard-Vals'!BJ227","v":0}]
[null,null,null,null,"Total Determined Costs (Flight - based)  - Inc. Adjustments",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y228-'O_Dashboard-Vals'!Y228","v":0},null,{"$f":"O_Dashboard!AA228-'O_Dashboard-Vals'!AA228","v":0},{"$f":"O_Dashboard!AB228-'O_Dashboard-Vals'!AB228","v":0},{"$f":"O_Dashboard!AC228-'O_Dashboard-Vals'!AC228","v":0},{"$f":"O_Dashboard!AD228-'O_Dashboard-Vals'!AD228","v":0},{"$f":"O_Dashboard!AE228-'O_Dashboard-Vals'!AE228","v":0},{"$f":"O_Dashboard!AF228-'O_Dashboard-Vals'!AF228","v":0},{"$f":"O_Dashboard!AG228-'O_Dashboard-Vals'!AG228","v":0},{"$f":"O_Dashboard!AH228-'O_Dashboard-Vals'!AH228","v":0},{"$f":"O_Dashboard!AI228-'O_Dashboard-Vals'!AI228","v":0},{"$f":"O_Dashboard!AJ228-'O_Dashboard-Vals'!AJ228","v":0},{"$f":"O_Dashboard!AK228-'O_Dashboard-Vals'!AK228","v":0},{"$f":"O_Dashboard!AL228-'O_Dashboard-Vals'!AL228","v":0},{"$f":"O_Dashboard!AM228-'O_Dashboard-Vals'!AM228","v":0},{"$f":"O_Dashboard!AN228-'O_Dashboard-Vals'!AN228","v":0},{"$f":"O_Dashboard!AO228-'O_Dashboard-Vals'!AO228","v":0},{"$f":"O_Dashboard!AP228-'O_Dashboard-Vals'!AP228","v":0},{"$f":"O_Dashboard!AQ228-'O_Dashboard-Vals'!AQ228","v":0},{"$f":"O_Dashboard!AR228-'O_Dashboard-Vals'!AR228","v":0},{"$f":"O_Dashboard!AS228-'O_Dashboard-Vals'!AS228","v":0},{"$f":"O_Dashboard!AT228-'O_Dashboard-Vals'!AT228","v":0},{"$f":"O_Dashboard!AU228-'O_Dashboard-Vals'!AU228","v":0},{"$f":"O_Dashboard!AV228-'O_Dashboard-Vals'!AV228","v":0},{"$f":"O_Dashboard!AW228-'O_Dashboard-Vals'!AW228","v":0},{"$f":"O_Dashboard!AX228-'O_Dashboard-Vals'!AX228","v":0},{"$f":"O_Dashboard!AY228-'O_Dashboard-Vals'!AY228","v":0},{"$f":"O_Dashboard!AZ228-'O_Dashboard-Vals'!AZ228","v":0},{"$f":"O_Dashboard!BA228-'O_Dashboard-Vals'!BA228","v":0},{"$f":"O_Dashboard!BB228-'O_Dashboard-Vals'!BB228","v":0},{"$f":"O_Dashboard!BC228-'O_Dashboard-Vals'!BC228","v":0},{"$f":"O_Dashboard!BD228-'O_Dashboard-Vals'!BD228","v":0},{"$f":"O_Dashboard!BE228-'O_Dashboard-Vals'!BE228","v":0},{"$f":"O_Dashboard!BF228-'O_Dashboard-Vals'!BF228","v":0},{"$f":"O_Dashboard!BG228-'O_Dashboard-Vals'!BG228","v":0},{"$f":"O_Dashboard!BH228-'O_Dashboard-Vals'!BH228","v":0},{"$f":"O_Dashboard!BI228-'O_Dashboard-Vals'!BI228","v":0},{"$f":"O_Dashboard!BJ228-'O_Dashboard-Vals'!BJ228","v":0}]
[]
[null,null,null,null,{"$f":"E65","v":"Actuals TSUs + Forecast TSUs"},0,"# Flights ('000)",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y230-'O_Dashboard-Vals'!Y230","v":0},null,{"$f":"O_Dashboard!AA230-'O_Dashboard-Vals'!AA230","v":0},{"$f":"O_Dashboard!AB230-'O_Dashboard-Vals'!AB230","v":0},{"$f":"O_Dashboard!AC230-'O_Dashboard-Vals'!AC230","v":0},{"$f":"O_Dashboard!AD230-'O_Dashboard-Vals'!AD230","v":0},{"$f":"O_Dashboard!AE230-'O_Dashboard-Vals'!AE230","v":0},{"$f":"O_Dashboard!AF230-'O_Dashboard-Vals'!AF230","v":0},{"$f":"O_Dashboard!AG230-'O_Dashboard-Vals'!AG230","v":0},{"$f":"O_Dashboard!AH230-'O_Dashboard-Vals'!AH230","v":0},{"$f":"O_Dashboard!AI230-'O_Dashboard-Vals'!AI230","v":0},{"$f":"O_Dashboard!AJ230-'O_Dashboard-Vals'!AJ230","v":0},{"$f":"O_Dashboard!AK230-'O_Dashboard-Vals'!AK230","v":0},{"$f":"O_Dashboard!AL230-'O_Dashboard-Vals'!AL230","v":0},{"$f":"O_Dashboard!AM230-'O_Dashboard-Vals'!AM230","v":0},{"$f":"O_Dashboard!AN230-'O_Dashboard-Vals'!AN230","v":0},{"$f":"O_Dashboard!AO230-'O_Dashboard-Vals'!AO230","v":0},{"$f":"O_Dashboard!AP230-'O_Dashboard-Vals'!AP230","v":0},{"$f":"O_Dashboard!AQ230-'O_Dashboard-Vals'!AQ230","v":0},{"$f":"O_Dashboard!AR230-'O_Dashboard-Vals'!AR230","v":0},{"$f":"O_Dashboard!AS230-'O_Dashboard-Vals'!AS230","v":0},{"$f":"O_Dashboard!AT230-'O_Dashboard-Vals'!AT230","v":0},{"$f":"O_Dashboard!AU230-'O_Dashboard-Vals'!AU230","v":0},{"$f":"O_Dashboard!AV230-'O_Dashboard-Vals'!AV230","v":0},{"$f":"O_Dashboard!AW230-'O_Dashboard-Vals'!AW230","v":0},{"$f":"O_Dashboard!AX230-'O_Dashboard-Vals'!AX230","v":0},{"$f":"O_Dashboard!AY230-'O_Dashboard-Vals'!AY230","v":0},{"$f":"O_Dashboard!AZ230-'O_Dashboard-Vals'!AZ230","v":0},{"$f":"O_Dashboard!BA230-'O_Dashboard-Vals'!BA230","v":0},{"$f":"O_Dashboard!BB230-'O_Dashboard-Vals'!BB230","v":0},{"$f":"O_Dashboard!BC230-'O_Dashboard-Vals'!BC230","v":0},{"$f":"O_Dashboard!BD230-'O_Dashboard-Vals'!BD230","v":0},{"$f":"O_Dashboard!BE230-'O_Dashboard-Vals'!BE230","v":0},{"$f":"O_Dashboard!BF230-'O_Dashboard-Vals'!BF230","v":0},{"$f":"O_Dashboard!BG230-'O_Dashboard-Vals'!BG230","v":0},{"$f":"O_Dashboard!BH230-'O_Dashboard-Vals'!BH230","v":0},{"$f":"O_Dashboard!BI230-'O_Dashboard-Vals'!BI230","v":0},{"$f":"O_Dashboard!BJ230-'O_Dashboard-Vals'!BJ230","v":0}]
[]
[null,null,null,null,"Calculated base charge - Oceanic",null,"£ per flight","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y232-'O_Dashboard-Vals'!Y232","v":0},null,{"$f":"O_Dashboard!AA232-'O_Dashboard-Vals'!AA232","v":0},{"$f":"O_Dashboard!AB232-'O_Dashboard-Vals'!AB232","v":0},{"$f":"O_Dashboard!AC232-'O_Dashboard-Vals'!AC232","v":0},{"$f":"O_Dashboard!AD232-'O_Dashboard-Vals'!AD232","v":0},{"$f":"O_Dashboard!AE232-'O_Dashboard-Vals'!AE232","v":0},{"$f":"O_Dashboard!AF232-'O_Dashboard-Vals'!AF232","v":0},{"$f":"O_Dashboard!AG232-'O_Dashboard-Vals'!AG232","v":0},{"$f":"O_Dashboard!AH232-'O_Dashboard-Vals'!AH232","v":0},{"$f":"O_Dashboard!AI232-'O_Dashboard-Vals'!AI232","v":0},{"$f":"O_Dashboard!AJ232-'O_Dashboard-Vals'!AJ232","v":0},{"$f":"O_Dashboard!AK232-'O_Dashboard-Vals'!AK232","v":0},{"$f":"O_Dashboard!AL232-'O_Dashboard-Vals'!AL232","v":0},{"$f":"O_Dashboard!AM232-'O_Dashboard-Vals'!AM232","v":0},{"$f":"O_Dashboard!AN232-'O_Dashboard-Vals'!AN232","v":0},{"$f":"O_Dashboard!AO232-'O_Dashboard-Vals'!AO232","v":0},{"$f":"O_Dashboard!AP232-'O_Dashboard-Vals'!AP232","v":0},{"$f":"O_Dashboard!AQ232-'O_Dashboard-Vals'!AQ232","v":0},{"$f":"O_Dashboard!AR232-'O_Dashboard-Vals'!AR232","v":0},{"$f":"O_Dashboard!AS232-'O_Dashboard-Vals'!AS232","v":0},{"$f":"O_Dashboard!AT232-'O_Dashboard-Vals'!AT232","v":0},{"$f":"O_Dashboard!AU232-'O_Dashboard-Vals'!AU232","v":0},{"$f":"O_Dashboard!AV232-'O_Dashboard-Vals'!AV232","v":0},{"$f":"O_Dashboard!AW232-'O_Dashboard-Vals'!AW232","v":0},{"$f":"O_Dashboard!AX232-'O_Dashboard-Vals'!AX232","v":0},{"$f":"O_Dashboard!AY232-'O_Dashboard-Vals'!AY232","v":0},{"$f":"O_Dashboard!AZ232-'O_Dashboard-Vals'!AZ232","v":0},{"$f":"O_Dashboard!BA232-'O_Dashboard-Vals'!BA232","v":0},{"$f":"O_Dashboard!BB232-'O_Dashboard-Vals'!BB232","v":0},{"$f":"O_Dashboard!BC232-'O_Dashboard-Vals'!BC232","v":0},{"$f":"O_Dashboard!BD232-'O_Dashboard-Vals'!BD232","v":0},{"$f":"O_Dashboard!BE232-'O_Dashboard-Vals'!BE232","v":0},{"$f":"O_Dashboard!BF232-'O_Dashboard-Vals'!BF232","v":0},{"$f":"O_Dashboard!BG232-'O_Dashboard-Vals'!BG232","v":0},{"$f":"O_Dashboard!BH232-'O_Dashboard-Vals'!BH232","v":0},{"$f":"O_Dashboard!BI232-'O_Dashboard-Vals'!BI232","v":0},{"$f":"O_Dashboard!BJ232-'O_Dashboard-Vals'!BJ232","v":0}]
[]
[null,null,null,null,"Pricing Period"]
[null,null,null,null,"Oceanic Base Charge",null,"£m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y235-'O_Dashboard-Vals'!Y235","v":0},null,{"$f":"O_Dashboard!AA235-'O_Dashboard-Vals'!AA235","v":0},{"$f":"O_Dashboard!AB235-'O_Dashboard-Vals'!AB235","v":0},{"$f":"O_Dashboard!AC235-'O_Dashboard-Vals'!AC235","v":0},{"$f":"O_Dashboard!AD235-'O_Dashboard-Vals'!AD235","v":0},{"$f":"O_Dashboard!AE235-'O_Dashboard-Vals'!AE235","v":0},{"$f":"O_Dashboard!AF235-'O_Dashboard-Vals'!AF235","v":0},{"$f":"O_Dashboard!AG235-'O_Dashboard-Vals'!AG235","v":0},{"$f":"O_Dashboard!AH235-'O_Dashboard-Vals'!AH235","v":0},{"$f":"O_Dashboard!AI235-'O_Dashboard-Vals'!AI235","v":0},{"$f":"O_Dashboard!AJ235-'O_Dashboard-Vals'!AJ235","v":0},{"$f":"O_Dashboard!AK235-'O_Dashboard-Vals'!AK235","v":0},{"$f":"O_Dashboard!AL235-'O_Dashboard-Vals'!AL235","v":0},{"$f":"O_Dashboard!AM235-'O_Dashboard-Vals'!AM235","v":0},{"$f":"O_Dashboard!AN235-'O_Dashboard-Vals'!AN235","v":0},{"$f":"O_Dashboard!AO235-'O_Dashboard-Vals'!AO235","v":0},{"$f":"O_Dashboard!AP235-'O_Dashboard-Vals'!AP235","v":0},{"$f":"O_Dashboard!AQ235-'O_Dashboard-Vals'!AQ235","v":0},{"$f":"O_Dashboard!AR235-'O_Dashboard-Vals'!AR235","v":0},{"$f":"O_Dashboard!AS235-'O_Dashboard-Vals'!AS235","v":0},{"$f":"O_Dashboard!AT235-'O_Dashboard-Vals'!AT235","v":0},{"$f":"O_Dashboard!AU235-'O_Dashboard-Vals'!AU235","v":0},{"$f":"O_Dashboard!AV235-'O_Dashboard-Vals'!AV235","v":0},{"$f":"O_Dashboard!AW235-'O_Dashboard-Vals'!AW235","v":0},{"$f":"O_Dashboard!AX235-'O_Dashboard-Vals'!AX235","v":0},{"$f":"O_Dashboard!AY235-'O_Dashboard-Vals'!AY235","v":0},{"$f":"O_Dashboard!AZ235-'O_Dashboard-Vals'!AZ235","v":0},{"$f":"O_Dashboard!BA235-'O_Dashboard-Vals'!BA235","v":0},{"$f":"O_Dashboard!BB235-'O_Dashboard-Vals'!BB235","v":0},{"$f":"O_Dashboard!BC235-'O_Dashboard-Vals'!BC235","v":0},{"$f":"O_Dashboard!BD235-'O_Dashboard-Vals'!BD235","v":0},{"$f":"O_Dashboard!BE235-'O_Dashboard-Vals'!BE235","v":0},{"$f":"O_Dashboard!BF235-'O_Dashboard-Vals'!BF235","v":0},{"$f":"O_Dashboard!BG235-'O_Dashboard-Vals'!BG235","v":0},{"$f":"O_Dashboard!BH235-'O_Dashboard-Vals'!BH235","v":0},{"$f":"O_Dashboard!BI235-'O_Dashboard-Vals'!BI235","v":0},{"$f":"O_Dashboard!BJ235-'O_Dashboard-Vals'!BJ235","v":0}]
[]
[null,null,null,"Deflated"]
[null,null,null,null,{"$f":"C_Index!E$118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G$118","v":"Index"},{"$f":"C_Index!H$118","v":"CPI 2020"},null,{"$f":"C_Index!J$118","v":0},{"$f":"C_Index!K$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y238-'O_Dashboard-Vals'!Y238","v":0},null,{"$f":"O_Dashboard!AA238-'O_Dashboard-Vals'!AA238","v":0},{"$f":"O_Dashboard!AB238-'O_Dashboard-Vals'!AB238","v":0},{"$f":"O_Dashboard!AC238-'O_Dashboard-Vals'!AC238","v":0},{"$f":"O_Dashboard!AD238-'O_Dashboard-Vals'!AD238","v":0},{"$f":"O_Dashboard!AE238-'O_Dashboard-Vals'!AE238","v":0},{"$f":"O_Dashboard!AF238-'O_Dashboard-Vals'!AF238","v":0},{"$f":"O_Dashboard!AG238-'O_Dashboard-Vals'!AG238","v":0},{"$f":"O_Dashboard!AH238-'O_Dashboard-Vals'!AH238","v":0},{"$f":"O_Dashboard!AI238-'O_Dashboard-Vals'!AI238","v":0},{"$f":"O_Dashboard!AJ238-'O_Dashboard-Vals'!AJ238","v":0},{"$f":"O_Dashboard!AK238-'O_Dashboard-Vals'!AK238","v":0},{"$f":"O_Dashboard!AL238-'O_Dashboard-Vals'!AL238","v":0},{"$f":"O_Dashboard!AM238-'O_Dashboard-Vals'!AM238","v":0},{"$f":"O_Dashboard!AN238-'O_Dashboard-Vals'!AN238","v":0},{"$f":"O_Dashboard!AO238-'O_Dashboard-Vals'!AO238","v":0},{"$f":"O_Dashboard!AP238-'O_Dashboard-Vals'!AP238","v":0},{"$f":"O_Dashboard!AQ238-'O_Dashboard-Vals'!AQ238","v":0},{"$f":"O_Dashboard!AR238-'O_Dashboard-Vals'!AR238","v":0},{"$f":"O_Dashboard!AS238-'O_Dashboard-Vals'!AS238","v":0},{"$f":"O_Dashboard!AT238-'O_Dashboard-Vals'!AT238","v":0},{"$f":"O_Dashboard!AU238-'O_Dashboard-Vals'!AU238","v":0},{"$f":"O_Dashboard!AV238-'O_Dashboard-Vals'!AV238","v":0},{"$f":"O_Dashboard!AW238-'O_Dashboard-Vals'!AW238","v":0},{"$f":"O_Dashboard!AX238-'O_Dashboard-Vals'!AX238","v":0},{"$f":"O_Dashboard!AY238-'O_Dashboard-Vals'!AY238","v":0},{"$f":"O_Dashboard!AZ238-'O_Dashboard-Vals'!AZ238","v":0},{"$f":"O_Dashboard!BA238-'O_Dashboard-Vals'!BA238","v":0},{"$f":"O_Dashboard!BB238-'O_Dashboard-Vals'!BB238","v":0},{"$f":"O_Dashboard!BC238-'O_Dashboard-Vals'!BC238","v":0},{"$f":"O_Dashboard!BD238-'O_Dashboard-Vals'!BD238","v":0},{"$f":"O_Dashboard!BE238-'O_Dashboard-Vals'!BE238","v":0},{"$f":"O_Dashboard!BF238-'O_Dashboard-Vals'!BF238","v":0},{"$f":"O_Dashboard!BG238-'O_Dashboard-Vals'!BG238","v":0},{"$f":"O_Dashboard!BH238-'O_Dashboard-Vals'!BH238","v":0},{"$f":"O_Dashboard!BI238-'O_Dashboard-Vals'!BI238","v":0},{"$f":"O_Dashboard!BJ238-'O_Dashboard-Vals'!BJ238","v":0}]
[]
[null,null,null,null,{"$f":"E211","v":"Opex - Wages & Salaries - Oceanic - Price Determination - Oceanics POS"},null,{"$f":"G211","v":"£m"},{"$f":"$H$238","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y240-'O_Dashboard-Vals'!Y240","v":0},null,{"$f":"O_Dashboard!AA240-'O_Dashboard-Vals'!AA240","v":0},{"$f":"O_Dashboard!AB240-'O_Dashboard-Vals'!AB240","v":0},{"$f":"O_Dashboard!AC240-'O_Dashboard-Vals'!AC240","v":0},{"$f":"O_Dashboard!AD240-'O_Dashboard-Vals'!AD240","v":0},{"$f":"O_Dashboard!AE240-'O_Dashboard-Vals'!AE240","v":0},{"$f":"O_Dashboard!AF240-'O_Dashboard-Vals'!AF240","v":0},{"$f":"O_Dashboard!AG240-'O_Dashboard-Vals'!AG240","v":0},{"$f":"O_Dashboard!AH240-'O_Dashboard-Vals'!AH240","v":0},{"$f":"O_Dashboard!AI240-'O_Dashboard-Vals'!AI240","v":0},{"$f":"O_Dashboard!AJ240-'O_Dashboard-Vals'!AJ240","v":0},{"$f":"O_Dashboard!AK240-'O_Dashboard-Vals'!AK240","v":0},{"$f":"O_Dashboard!AL240-'O_Dashboard-Vals'!AL240","v":0},{"$f":"O_Dashboard!AM240-'O_Dashboard-Vals'!AM240","v":0},{"$f":"O_Dashboard!AN240-'O_Dashboard-Vals'!AN240","v":0},{"$f":"O_Dashboard!AO240-'O_Dashboard-Vals'!AO240","v":0},{"$f":"O_Dashboard!AP240-'O_Dashboard-Vals'!AP240","v":0},{"$f":"O_Dashboard!AQ240-'O_Dashboard-Vals'!AQ240","v":0},{"$f":"O_Dashboard!AR240-'O_Dashboard-Vals'!AR240","v":0},{"$f":"O_Dashboard!AS240-'O_Dashboard-Vals'!AS240","v":0},{"$f":"O_Dashboard!AT240-'O_Dashboard-Vals'!AT240","v":0},{"$f":"O_Dashboard!AU240-'O_Dashboard-Vals'!AU240","v":0},{"$f":"O_Dashboard!AV240-'O_Dashboard-Vals'!AV240","v":0},{"$f":"O_Dashboard!AW240-'O_Dashboard-Vals'!AW240","v":0},{"$f":"O_Dashboard!AX240-'O_Dashboard-Vals'!AX240","v":0},{"$f":"O_Dashboard!AY240-'O_Dashboard-Vals'!AY240","v":0},{"$f":"O_Dashboard!AZ240-'O_Dashboard-Vals'!AZ240","v":0},{"$f":"O_Dashboard!BA240-'O_Dashboard-Vals'!BA240","v":0},{"$f":"O_Dashboard!BB240-'O_Dashboard-Vals'!BB240","v":0},{"$f":"O_Dashboard!BC240-'O_Dashboard-Vals'!BC240","v":0},{"$f":"O_Dashboard!BD240-'O_Dashboard-Vals'!BD240","v":0},{"$f":"O_Dashboard!BE240-'O_Dashboard-Vals'!BE240","v":0},{"$f":"O_Dashboard!BF240-'O_Dashboard-Vals'!BF240","v":0},{"$f":"O_Dashboard!BG240-'O_Dashboard-Vals'!BG240","v":0},{"$f":"O_Dashboard!BH240-'O_Dashboard-Vals'!BH240","v":0},{"$f":"O_Dashboard!BI240-'O_Dashboard-Vals'!BI240","v":0},{"$f":"O_Dashboard!BJ240-'O_Dashboard-Vals'!BJ240","v":0}]
[null,null,null,null,"Pensions - Defined benefit - Ongoing Contributions - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y241-'O_Dashboard-Vals'!Y241","v":0},null,{"$f":"O_Dashboard!AA241-'O_Dashboard-Vals'!AA241","v":0},{"$f":"O_Dashboard!AB241-'O_Dashboard-Vals'!AB241","v":0},{"$f":"O_Dashboard!AC241-'O_Dashboard-Vals'!AC241","v":0},{"$f":"O_Dashboard!AD241-'O_Dashboard-Vals'!AD241","v":0},{"$f":"O_Dashboard!AE241-'O_Dashboard-Vals'!AE241","v":0},{"$f":"O_Dashboard!AF241-'O_Dashboard-Vals'!AF241","v":0},{"$f":"O_Dashboard!AG241-'O_Dashboard-Vals'!AG241","v":0},{"$f":"O_Dashboard!AH241-'O_Dashboard-Vals'!AH241","v":0},{"$f":"O_Dashboard!AI241-'O_Dashboard-Vals'!AI241","v":0},{"$f":"O_Dashboard!AJ241-'O_Dashboard-Vals'!AJ241","v":0},{"$f":"O_Dashboard!AK241-'O_Dashboard-Vals'!AK241","v":0},{"$f":"O_Dashboard!AL241-'O_Dashboard-Vals'!AL241","v":0},{"$f":"O_Dashboard!AM241-'O_Dashboard-Vals'!AM241","v":0},{"$f":"O_Dashboard!AN241-'O_Dashboard-Vals'!AN241","v":0},{"$f":"O_Dashboard!AO241-'O_Dashboard-Vals'!AO241","v":0},{"$f":"O_Dashboard!AP241-'O_Dashboard-Vals'!AP241","v":0},{"$f":"O_Dashboard!AQ241-'O_Dashboard-Vals'!AQ241","v":0},{"$f":"O_Dashboard!AR241-'O_Dashboard-Vals'!AR241","v":0},{"$f":"O_Dashboard!AS241-'O_Dashboard-Vals'!AS241","v":0},{"$f":"O_Dashboard!AT241-'O_Dashboard-Vals'!AT241","v":0},{"$f":"O_Dashboard!AU241-'O_Dashboard-Vals'!AU241","v":0},{"$f":"O_Dashboard!AV241-'O_Dashboard-Vals'!AV241","v":0},{"$f":"O_Dashboard!AW241-'O_Dashboard-Vals'!AW241","v":0},{"$f":"O_Dashboard!AX241-'O_Dashboard-Vals'!AX241","v":0},{"$f":"O_Dashboard!AY241-'O_Dashboard-Vals'!AY241","v":0},{"$f":"O_Dashboard!AZ241-'O_Dashboard-Vals'!AZ241","v":0},{"$f":"O_Dashboard!BA241-'O_Dashboard-Vals'!BA241","v":0},{"$f":"O_Dashboard!BB241-'O_Dashboard-Vals'!BB241","v":0},{"$f":"O_Dashboard!BC241-'O_Dashboard-Vals'!BC241","v":0},{"$f":"O_Dashboard!BD241-'O_Dashboard-Vals'!BD241","v":0},{"$f":"O_Dashboard!BE241-'O_Dashboard-Vals'!BE241","v":0},{"$f":"O_Dashboard!BF241-'O_Dashboard-Vals'!BF241","v":0},{"$f":"O_Dashboard!BG241-'O_Dashboard-Vals'!BG241","v":0},{"$f":"O_Dashboard!BH241-'O_Dashboard-Vals'!BH241","v":0},{"$f":"O_Dashboard!BI241-'O_Dashboard-Vals'!BI241","v":0},{"$f":"O_Dashboard!BJ241-'O_Dashboard-Vals'!BJ241","v":0}]
[null,null,null,null,"Pensions - Defined benefit - Deficit Repair - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y242-'O_Dashboard-Vals'!Y242","v":0},null,{"$f":"O_Dashboard!AA242-'O_Dashboard-Vals'!AA242","v":0},{"$f":"O_Dashboard!AB242-'O_Dashboard-Vals'!AB242","v":0},{"$f":"O_Dashboard!AC242-'O_Dashboard-Vals'!AC242","v":0},{"$f":"O_Dashboard!AD242-'O_Dashboard-Vals'!AD242","v":0},{"$f":"O_Dashboard!AE242-'O_Dashboard-Vals'!AE242","v":0},{"$f":"O_Dashboard!AF242-'O_Dashboard-Vals'!AF242","v":0},{"$f":"O_Dashboard!AG242-'O_Dashboard-Vals'!AG242","v":0},{"$f":"O_Dashboard!AH242-'O_Dashboard-Vals'!AH242","v":0},{"$f":"O_Dashboard!AI242-'O_Dashboard-Vals'!AI242","v":0},{"$f":"O_Dashboard!AJ242-'O_Dashboard-Vals'!AJ242","v":0},{"$f":"O_Dashboard!AK242-'O_Dashboard-Vals'!AK242","v":0},{"$f":"O_Dashboard!AL242-'O_Dashboard-Vals'!AL242","v":0},{"$f":"O_Dashboard!AM242-'O_Dashboard-Vals'!AM242","v":0},{"$f":"O_Dashboard!AN242-'O_Dashboard-Vals'!AN242","v":0},{"$f":"O_Dashboard!AO242-'O_Dashboard-Vals'!AO242","v":0},{"$f":"O_Dashboard!AP242-'O_Dashboard-Vals'!AP242","v":0},{"$f":"O_Dashboard!AQ242-'O_Dashboard-Vals'!AQ242","v":0},{"$f":"O_Dashboard!AR242-'O_Dashboard-Vals'!AR242","v":0},{"$f":"O_Dashboard!AS242-'O_Dashboard-Vals'!AS242","v":0},{"$f":"O_Dashboard!AT242-'O_Dashboard-Vals'!AT242","v":0},{"$f":"O_Dashboard!AU242-'O_Dashboard-Vals'!AU242","v":0},{"$f":"O_Dashboard!AV242-'O_Dashboard-Vals'!AV242","v":0},{"$f":"O_Dashboard!AW242-'O_Dashboard-Vals'!AW242","v":0},{"$f":"O_Dashboard!AX242-'O_Dashboard-Vals'!AX242","v":0},{"$f":"O_Dashboard!AY242-'O_Dashboard-Vals'!AY242","v":0},{"$f":"O_Dashboard!AZ242-'O_Dashboard-Vals'!AZ242","v":0},{"$f":"O_Dashboard!BA242-'O_Dashboard-Vals'!BA242","v":0},{"$f":"O_Dashboard!BB242-'O_Dashboard-Vals'!BB242","v":0},{"$f":"O_Dashboard!BC242-'O_Dashboard-Vals'!BC242","v":0},{"$f":"O_Dashboard!BD242-'O_Dashboard-Vals'!BD242","v":0},{"$f":"O_Dashboard!BE242-'O_Dashboard-Vals'!BE242","v":0},{"$f":"O_Dashboard!BF242-'O_Dashboard-Vals'!BF242","v":0},{"$f":"O_Dashboard!BG242-'O_Dashboard-Vals'!BG242","v":0},{"$f":"O_Dashboard!BH242-'O_Dashboard-Vals'!BH242","v":0},{"$f":"O_Dashboard!BI242-'O_Dashboard-Vals'!BI242","v":0},{"$f":"O_Dashboard!BJ242-'O_Dashboard-Vals'!BJ242","v":0}]
[null,null,null,null,"Pensions - Defined contribution - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y243-'O_Dashboard-Vals'!Y243","v":0},null,{"$f":"O_Dashboard!AA243-'O_Dashboard-Vals'!AA243","v":0},{"$f":"O_Dashboard!AB243-'O_Dashboard-Vals'!AB243","v":0},{"$f":"O_Dashboard!AC243-'O_Dashboard-Vals'!AC243","v":0},{"$f":"O_Dashboard!AD243-'O_Dashboard-Vals'!AD243","v":0},{"$f":"O_Dashboard!AE243-'O_Dashboard-Vals'!AE243","v":0},{"$f":"O_Dashboard!AF243-'O_Dashboard-Vals'!AF243","v":0},{"$f":"O_Dashboard!AG243-'O_Dashboard-Vals'!AG243","v":0},{"$f":"O_Dashboard!AH243-'O_Dashboard-Vals'!AH243","v":0},{"$f":"O_Dashboard!AI243-'O_Dashboard-Vals'!AI243","v":0},{"$f":"O_Dashboard!AJ243-'O_Dashboard-Vals'!AJ243","v":0},{"$f":"O_Dashboard!AK243-'O_Dashboard-Vals'!AK243","v":0},{"$f":"O_Dashboard!AL243-'O_Dashboard-Vals'!AL243","v":0},{"$f":"O_Dashboard!AM243-'O_Dashboard-Vals'!AM243","v":0},{"$f":"O_Dashboard!AN243-'O_Dashboard-Vals'!AN243","v":0},{"$f":"O_Dashboard!AO243-'O_Dashboard-Vals'!AO243","v":0},{"$f":"O_Dashboard!AP243-'O_Dashboard-Vals'!AP243","v":0},{"$f":"O_Dashboard!AQ243-'O_Dashboard-Vals'!AQ243","v":0},{"$f":"O_Dashboard!AR243-'O_Dashboard-Vals'!AR243","v":0},{"$f":"O_Dashboard!AS243-'O_Dashboard-Vals'!AS243","v":0},{"$f":"O_Dashboard!AT243-'O_Dashboard-Vals'!AT243","v":0},{"$f":"O_Dashboard!AU243-'O_Dashboard-Vals'!AU243","v":0},{"$f":"O_Dashboard!AV243-'O_Dashboard-Vals'!AV243","v":0},{"$f":"O_Dashboard!AW243-'O_Dashboard-Vals'!AW243","v":0},{"$f":"O_Dashboard!AX243-'O_Dashboard-Vals'!AX243","v":0},{"$f":"O_Dashboard!AY243-'O_Dashboard-Vals'!AY243","v":0},{"$f":"O_Dashboard!AZ243-'O_Dashboard-Vals'!AZ243","v":0},{"$f":"O_Dashboard!BA243-'O_Dashboard-Vals'!BA243","v":0},{"$f":"O_Dashboard!BB243-'O_Dashboard-Vals'!BB243","v":0},{"$f":"O_Dashboard!BC243-'O_Dashboard-Vals'!BC243","v":0},{"$f":"O_Dashboard!BD243-'O_Dashboard-Vals'!BD243","v":0},{"$f":"O_Dashboard!BE243-'O_Dashboard-Vals'!BE243","v":0},{"$f":"O_Dashboard!BF243-'O_Dashboard-Vals'!BF243","v":0},{"$f":"O_Dashboard!BG243-'O_Dashboard-Vals'!BG243","v":0},{"$f":"O_Dashboard!BH243-'O_Dashboard-Vals'!BH243","v":0},{"$f":"O_Dashboard!BI243-'O_Dashboard-Vals'!BI243","v":0},{"$f":"O_Dashboard!BJ243-'O_Dashboard-Vals'!BJ243","v":0}]
[null,null,null,null,"Pensions - Opt outs - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y244-'O_Dashboard-Vals'!Y244","v":0},null,{"$f":"O_Dashboard!AA244-'O_Dashboard-Vals'!AA244","v":0},{"$f":"O_Dashboard!AB244-'O_Dashboard-Vals'!AB244","v":0},{"$f":"O_Dashboard!AC244-'O_Dashboard-Vals'!AC244","v":0},{"$f":"O_Dashboard!AD244-'O_Dashboard-Vals'!AD244","v":0},{"$f":"O_Dashboard!AE244-'O_Dashboard-Vals'!AE244","v":0},{"$f":"O_Dashboard!AF244-'O_Dashboard-Vals'!AF244","v":0},{"$f":"O_Dashboard!AG244-'O_Dashboard-Vals'!AG244","v":0},{"$f":"O_Dashboard!AH244-'O_Dashboard-Vals'!AH244","v":0},{"$f":"O_Dashboard!AI244-'O_Dashboard-Vals'!AI244","v":0},{"$f":"O_Dashboard!AJ244-'O_Dashboard-Vals'!AJ244","v":0},{"$f":"O_Dashboard!AK244-'O_Dashboard-Vals'!AK244","v":0},{"$f":"O_Dashboard!AL244-'O_Dashboard-Vals'!AL244","v":0},{"$f":"O_Dashboard!AM244-'O_Dashboard-Vals'!AM244","v":0},{"$f":"O_Dashboard!AN244-'O_Dashboard-Vals'!AN244","v":0},{"$f":"O_Dashboard!AO244-'O_Dashboard-Vals'!AO244","v":0},{"$f":"O_Dashboard!AP244-'O_Dashboard-Vals'!AP244","v":0},{"$f":"O_Dashboard!AQ244-'O_Dashboard-Vals'!AQ244","v":0},{"$f":"O_Dashboard!AR244-'O_Dashboard-Vals'!AR244","v":0},{"$f":"O_Dashboard!AS244-'O_Dashboard-Vals'!AS244","v":0},{"$f":"O_Dashboard!AT244-'O_Dashboard-Vals'!AT244","v":0},{"$f":"O_Dashboard!AU244-'O_Dashboard-Vals'!AU244","v":0},{"$f":"O_Dashboard!AV244-'O_Dashboard-Vals'!AV244","v":0},{"$f":"O_Dashboard!AW244-'O_Dashboard-Vals'!AW244","v":0},{"$f":"O_Dashboard!AX244-'O_Dashboard-Vals'!AX244","v":0},{"$f":"O_Dashboard!AY244-'O_Dashboard-Vals'!AY244","v":0},{"$f":"O_Dashboard!AZ244-'O_Dashboard-Vals'!AZ244","v":0},{"$f":"O_Dashboard!BA244-'O_Dashboard-Vals'!BA244","v":0},{"$f":"O_Dashboard!BB244-'O_Dashboard-Vals'!BB244","v":0},{"$f":"O_Dashboard!BC244-'O_Dashboard-Vals'!BC244","v":0},{"$f":"O_Dashboard!BD244-'O_Dashboard-Vals'!BD244","v":0},{"$f":"O_Dashboard!BE244-'O_Dashboard-Vals'!BE244","v":0},{"$f":"O_Dashboard!BF244-'O_Dashboard-Vals'!BF244","v":0},{"$f":"O_Dashboard!BG244-'O_Dashboard-Vals'!BG244","v":0},{"$f":"O_Dashboard!BH244-'O_Dashboard-Vals'!BH244","v":0},{"$f":"O_Dashboard!BI244-'O_Dashboard-Vals'!BI244","v":0},{"$f":"O_Dashboard!BJ244-'O_Dashboard-Vals'!BJ244","v":0}]
[null,null,null,null,"Pensions - Other pension costs - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y245-'O_Dashboard-Vals'!Y245","v":0},null,{"$f":"O_Dashboard!AA245-'O_Dashboard-Vals'!AA245","v":0},{"$f":"O_Dashboard!AB245-'O_Dashboard-Vals'!AB245","v":0},{"$f":"O_Dashboard!AC245-'O_Dashboard-Vals'!AC245","v":0},{"$f":"O_Dashboard!AD245-'O_Dashboard-Vals'!AD245","v":0},{"$f":"O_Dashboard!AE245-'O_Dashboard-Vals'!AE245","v":0},{"$f":"O_Dashboard!AF245-'O_Dashboard-Vals'!AF245","v":0},{"$f":"O_Dashboard!AG245-'O_Dashboard-Vals'!AG245","v":0},{"$f":"O_Dashboard!AH245-'O_Dashboard-Vals'!AH245","v":0},{"$f":"O_Dashboard!AI245-'O_Dashboard-Vals'!AI245","v":0},{"$f":"O_Dashboard!AJ245-'O_Dashboard-Vals'!AJ245","v":0},{"$f":"O_Dashboard!AK245-'O_Dashboard-Vals'!AK245","v":0},{"$f":"O_Dashboard!AL245-'O_Dashboard-Vals'!AL245","v":0},{"$f":"O_Dashboard!AM245-'O_Dashboard-Vals'!AM245","v":0},{"$f":"O_Dashboard!AN245-'O_Dashboard-Vals'!AN245","v":0},{"$f":"O_Dashboard!AO245-'O_Dashboard-Vals'!AO245","v":0},{"$f":"O_Dashboard!AP245-'O_Dashboard-Vals'!AP245","v":0},{"$f":"O_Dashboard!AQ245-'O_Dashboard-Vals'!AQ245","v":0},{"$f":"O_Dashboard!AR245-'O_Dashboard-Vals'!AR245","v":0},{"$f":"O_Dashboard!AS245-'O_Dashboard-Vals'!AS245","v":0},{"$f":"O_Dashboard!AT245-'O_Dashboard-Vals'!AT245","v":0},{"$f":"O_Dashboard!AU245-'O_Dashboard-Vals'!AU245","v":0},{"$f":"O_Dashboard!AV245-'O_Dashboard-Vals'!AV245","v":0},{"$f":"O_Dashboard!AW245-'O_Dashboard-Vals'!AW245","v":0},{"$f":"O_Dashboard!AX245-'O_Dashboard-Vals'!AX245","v":0},{"$f":"O_Dashboard!AY245-'O_Dashboard-Vals'!AY245","v":0},{"$f":"O_Dashboard!AZ245-'O_Dashboard-Vals'!AZ245","v":0},{"$f":"O_Dashboard!BA245-'O_Dashboard-Vals'!BA245","v":0},{"$f":"O_Dashboard!BB245-'O_Dashboard-Vals'!BB245","v":0},{"$f":"O_Dashboard!BC245-'O_Dashboard-Vals'!BC245","v":0},{"$f":"O_Dashboard!BD245-'O_Dashboard-Vals'!BD245","v":0},{"$f":"O_Dashboard!BE245-'O_Dashboard-Vals'!BE245","v":0},{"$f":"O_Dashboard!BF245-'O_Dashboard-Vals'!BF245","v":0},{"$f":"O_Dashboard!BG245-'O_Dashboard-Vals'!BG245","v":0},{"$f":"O_Dashboard!BH245-'O_Dashboard-Vals'!BH245","v":0},{"$f":"O_Dashboard!BI245-'O_Dashboard-Vals'!BI245","v":0},{"$f":"O_Dashboard!BJ245-'O_Dashboard-Vals'!BJ245","v":0}]
[null,null,null,null,"Opex - Redundancy - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y246-'O_Dashboard-Vals'!Y246","v":0},null,{"$f":"O_Dashboard!AA246-'O_Dashboard-Vals'!AA246","v":0},{"$f":"O_Dashboard!AB246-'O_Dashboard-Vals'!AB246","v":0},{"$f":"O_Dashboard!AC246-'O_Dashboard-Vals'!AC246","v":0},{"$f":"O_Dashboard!AD246-'O_Dashboard-Vals'!AD246","v":0},{"$f":"O_Dashboard!AE246-'O_Dashboard-Vals'!AE246","v":0},{"$f":"O_Dashboard!AF246-'O_Dashboard-Vals'!AF246","v":0},{"$f":"O_Dashboard!AG246-'O_Dashboard-Vals'!AG246","v":0},{"$f":"O_Dashboard!AH246-'O_Dashboard-Vals'!AH246","v":0},{"$f":"O_Dashboard!AI246-'O_Dashboard-Vals'!AI246","v":0},{"$f":"O_Dashboard!AJ246-'O_Dashboard-Vals'!AJ246","v":0},{"$f":"O_Dashboard!AK246-'O_Dashboard-Vals'!AK246","v":0},{"$f":"O_Dashboard!AL246-'O_Dashboard-Vals'!AL246","v":0},{"$f":"O_Dashboard!AM246-'O_Dashboard-Vals'!AM246","v":0},{"$f":"O_Dashboard!AN246-'O_Dashboard-Vals'!AN246","v":0},{"$f":"O_Dashboard!AO246-'O_Dashboard-Vals'!AO246","v":0},{"$f":"O_Dashboard!AP246-'O_Dashboard-Vals'!AP246","v":0},{"$f":"O_Dashboard!AQ246-'O_Dashboard-Vals'!AQ246","v":0},{"$f":"O_Dashboard!AR246-'O_Dashboard-Vals'!AR246","v":0},{"$f":"O_Dashboard!AS246-'O_Dashboard-Vals'!AS246","v":0},{"$f":"O_Dashboard!AT246-'O_Dashboard-Vals'!AT246","v":0},{"$f":"O_Dashboard!AU246-'O_Dashboard-Vals'!AU246","v":0},{"$f":"O_Dashboard!AV246-'O_Dashboard-Vals'!AV246","v":0},{"$f":"O_Dashboard!AW246-'O_Dashboard-Vals'!AW246","v":0},{"$f":"O_Dashboard!AX246-'O_Dashboard-Vals'!AX246","v":0},{"$f":"O_Dashboard!AY246-'O_Dashboard-Vals'!AY246","v":0},{"$f":"O_Dashboard!AZ246-'O_Dashboard-Vals'!AZ246","v":0},{"$f":"O_Dashboard!BA246-'O_Dashboard-Vals'!BA246","v":0},{"$f":"O_Dashboard!BB246-'O_Dashboard-Vals'!BB246","v":0},{"$f":"O_Dashboard!BC246-'O_Dashboard-Vals'!BC246","v":0},{"$f":"O_Dashboard!BD246-'O_Dashboard-Vals'!BD246","v":0},{"$f":"O_Dashboard!BE246-'O_Dashboard-Vals'!BE246","v":0},{"$f":"O_Dashboard!BF246-'O_Dashboard-Vals'!BF246","v":0},{"$f":"O_Dashboard!BG246-'O_Dashboard-Vals'!BG246","v":0},{"$f":"O_Dashboard!BH246-'O_Dashboard-Vals'!BH246","v":0},{"$f":"O_Dashboard!BI246-'O_Dashboard-Vals'!BI246","v":0},{"$f":"O_Dashboard!BJ246-'O_Dashboard-Vals'!BJ246","v":0}]
[null,null,null,null,"Opex - Non-staff costs - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y247-'O_Dashboard-Vals'!Y247","v":0},null,{"$f":"O_Dashboard!AA247-'O_Dashboard-Vals'!AA247","v":0},{"$f":"O_Dashboard!AB247-'O_Dashboard-Vals'!AB247","v":0},{"$f":"O_Dashboard!AC247-'O_Dashboard-Vals'!AC247","v":0},{"$f":"O_Dashboard!AD247-'O_Dashboard-Vals'!AD247","v":0},{"$f":"O_Dashboard!AE247-'O_Dashboard-Vals'!AE247","v":0},{"$f":"O_Dashboard!AF247-'O_Dashboard-Vals'!AF247","v":0},{"$f":"O_Dashboard!AG247-'O_Dashboard-Vals'!AG247","v":0},{"$f":"O_Dashboard!AH247-'O_Dashboard-Vals'!AH247","v":0},{"$f":"O_Dashboard!AI247-'O_Dashboard-Vals'!AI247","v":0},{"$f":"O_Dashboard!AJ247-'O_Dashboard-Vals'!AJ247","v":0},{"$f":"O_Dashboard!AK247-'O_Dashboard-Vals'!AK247","v":0},{"$f":"O_Dashboard!AL247-'O_Dashboard-Vals'!AL247","v":0},{"$f":"O_Dashboard!AM247-'O_Dashboard-Vals'!AM247","v":0},{"$f":"O_Dashboard!AN247-'O_Dashboard-Vals'!AN247","v":0},{"$f":"O_Dashboard!AO247-'O_Dashboard-Vals'!AO247","v":0},{"$f":"O_Dashboard!AP247-'O_Dashboard-Vals'!AP247","v":0},{"$f":"O_Dashboard!AQ247-'O_Dashboard-Vals'!AQ247","v":0},{"$f":"O_Dashboard!AR247-'O_Dashboard-Vals'!AR247","v":0},{"$f":"O_Dashboard!AS247-'O_Dashboard-Vals'!AS247","v":0},{"$f":"O_Dashboard!AT247-'O_Dashboard-Vals'!AT247","v":0},{"$f":"O_Dashboard!AU247-'O_Dashboard-Vals'!AU247","v":0},{"$f":"O_Dashboard!AV247-'O_Dashboard-Vals'!AV247","v":0},{"$f":"O_Dashboard!AW247-'O_Dashboard-Vals'!AW247","v":0},{"$f":"O_Dashboard!AX247-'O_Dashboard-Vals'!AX247","v":0},{"$f":"O_Dashboard!AY247-'O_Dashboard-Vals'!AY247","v":0},{"$f":"O_Dashboard!AZ247-'O_Dashboard-Vals'!AZ247","v":0},{"$f":"O_Dashboard!BA247-'O_Dashboard-Vals'!BA247","v":0},{"$f":"O_Dashboard!BB247-'O_Dashboard-Vals'!BB247","v":0},{"$f":"O_Dashboard!BC247-'O_Dashboard-Vals'!BC247","v":0},{"$f":"O_Dashboard!BD247-'O_Dashboard-Vals'!BD247","v":0},{"$f":"O_Dashboard!BE247-'O_Dashboard-Vals'!BE247","v":0},{"$f":"O_Dashboard!BF247-'O_Dashboard-Vals'!BF247","v":0},{"$f":"O_Dashboard!BG247-'O_Dashboard-Vals'!BG247","v":0},{"$f":"O_Dashboard!BH247-'O_Dashboard-Vals'!BH247","v":0},{"$f":"O_Dashboard!BI247-'O_Dashboard-Vals'!BI247","v":0},{"$f":"O_Dashboard!BJ247-'O_Dashboard-Vals'!BJ247","v":0}]
[null,null,null,null,"Opex - Spare Cash provisions - Oceanic - Price Determination - Oceanics POS",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y248-'O_Dashboard-Vals'!Y248","v":0},null,{"$f":"O_Dashboard!AA248-'O_Dashboard-Vals'!AA248","v":0},{"$f":"O_Dashboard!AB248-'O_Dashboard-Vals'!AB248","v":0},{"$f":"O_Dashboard!AC248-'O_Dashboard-Vals'!AC248","v":0},{"$f":"O_Dashboard!AD248-'O_Dashboard-Vals'!AD248","v":0},{"$f":"O_Dashboard!AE248-'O_Dashboard-Vals'!AE248","v":0},{"$f":"O_Dashboard!AF248-'O_Dashboard-Vals'!AF248","v":0},{"$f":"O_Dashboard!AG248-'O_Dashboard-Vals'!AG248","v":0},{"$f":"O_Dashboard!AH248-'O_Dashboard-Vals'!AH248","v":0},{"$f":"O_Dashboard!AI248-'O_Dashboard-Vals'!AI248","v":0},{"$f":"O_Dashboard!AJ248-'O_Dashboard-Vals'!AJ248","v":0},{"$f":"O_Dashboard!AK248-'O_Dashboard-Vals'!AK248","v":0},{"$f":"O_Dashboard!AL248-'O_Dashboard-Vals'!AL248","v":0},{"$f":"O_Dashboard!AM248-'O_Dashboard-Vals'!AM248","v":0},{"$f":"O_Dashboard!AN248-'O_Dashboard-Vals'!AN248","v":0},{"$f":"O_Dashboard!AO248-'O_Dashboard-Vals'!AO248","v":0},{"$f":"O_Dashboard!AP248-'O_Dashboard-Vals'!AP248","v":0},{"$f":"O_Dashboard!AQ248-'O_Dashboard-Vals'!AQ248","v":0},{"$f":"O_Dashboard!AR248-'O_Dashboard-Vals'!AR248","v":0},{"$f":"O_Dashboard!AS248-'O_Dashboard-Vals'!AS248","v":0},{"$f":"O_Dashboard!AT248-'O_Dashboard-Vals'!AT248","v":0},{"$f":"O_Dashboard!AU248-'O_Dashboard-Vals'!AU248","v":0},{"$f":"O_Dashboard!AV248-'O_Dashboard-Vals'!AV248","v":0},{"$f":"O_Dashboard!AW248-'O_Dashboard-Vals'!AW248","v":0},{"$f":"O_Dashboard!AX248-'O_Dashboard-Vals'!AX248","v":0},{"$f":"O_Dashboard!AY248-'O_Dashboard-Vals'!AY248","v":0},{"$f":"O_Dashboard!AZ248-'O_Dashboard-Vals'!AZ248","v":0},{"$f":"O_Dashboard!BA248-'O_Dashboard-Vals'!BA248","v":0},{"$f":"O_Dashboard!BB248-'O_Dashboard-Vals'!BB248","v":0},{"$f":"O_Dashboard!BC248-'O_Dashboard-Vals'!BC248","v":0},{"$f":"O_Dashboard!BD248-'O_Dashboard-Vals'!BD248","v":0},{"$f":"O_Dashboard!BE248-'O_Dashboard-Vals'!BE248","v":0},{"$f":"O_Dashboard!BF248-'O_Dashboard-Vals'!BF248","v":0},{"$f":"O_Dashboard!BG248-'O_Dashboard-Vals'!BG248","v":0},{"$f":"O_Dashboard!BH248-'O_Dashboard-Vals'!BH248","v":0},{"$f":"O_Dashboard!BI248-'O_Dashboard-Vals'!BI248","v":0},{"$f":"O_Dashboard!BJ248-'O_Dashboard-Vals'!BJ248","v":0}]
[null,null,null,null,"Regulatory Depreciation",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y249-'O_Dashboard-Vals'!Y249","v":0},null,{"$f":"O_Dashboard!AA249-'O_Dashboard-Vals'!AA249","v":0},{"$f":"O_Dashboard!AB249-'O_Dashboard-Vals'!AB249","v":0},{"$f":"O_Dashboard!AC249-'O_Dashboard-Vals'!AC249","v":0},{"$f":"O_Dashboard!AD249-'O_Dashboard-Vals'!AD249","v":0},{"$f":"O_Dashboard!AE249-'O_Dashboard-Vals'!AE249","v":0},{"$f":"O_Dashboard!AF249-'O_Dashboard-Vals'!AF249","v":0},{"$f":"O_Dashboard!AG249-'O_Dashboard-Vals'!AG249","v":0},{"$f":"O_Dashboard!AH249-'O_Dashboard-Vals'!AH249","v":0},{"$f":"O_Dashboard!AI249-'O_Dashboard-Vals'!AI249","v":0},{"$f":"O_Dashboard!AJ249-'O_Dashboard-Vals'!AJ249","v":0},{"$f":"O_Dashboard!AK249-'O_Dashboard-Vals'!AK249","v":0},{"$f":"O_Dashboard!AL249-'O_Dashboard-Vals'!AL249","v":0},{"$f":"O_Dashboard!AM249-'O_Dashboard-Vals'!AM249","v":0},{"$f":"O_Dashboard!AN249-'O_Dashboard-Vals'!AN249","v":0},{"$f":"O_Dashboard!AO249-'O_Dashboard-Vals'!AO249","v":0},{"$f":"O_Dashboard!AP249-'O_Dashboard-Vals'!AP249","v":0},{"$f":"O_Dashboard!AQ249-'O_Dashboard-Vals'!AQ249","v":0},{"$f":"O_Dashboard!AR249-'O_Dashboard-Vals'!AR249","v":0},{"$f":"O_Dashboard!AS249-'O_Dashboard-Vals'!AS249","v":0},{"$f":"O_Dashboard!AT249-'O_Dashboard-Vals'!AT249","v":0},{"$f":"O_Dashboard!AU249-'O_Dashboard-Vals'!AU249","v":0},{"$f":"O_Dashboard!AV249-'O_Dashboard-Vals'!AV249","v":0},{"$f":"O_Dashboard!AW249-'O_Dashboard-Vals'!AW249","v":0},{"$f":"O_Dashboard!AX249-'O_Dashboard-Vals'!AX249","v":0},{"$f":"O_Dashboard!AY249-'O_Dashboard-Vals'!AY249","v":0},{"$f":"O_Dashboard!AZ249-'O_Dashboard-Vals'!AZ249","v":0},{"$f":"O_Dashboard!BA249-'O_Dashboard-Vals'!BA249","v":0},{"$f":"O_Dashboard!BB249-'O_Dashboard-Vals'!BB249","v":0},{"$f":"O_Dashboard!BC249-'O_Dashboard-Vals'!BC249","v":0},{"$f":"O_Dashboard!BD249-'O_Dashboard-Vals'!BD249","v":0},{"$f":"O_Dashboard!BE249-'O_Dashboard-Vals'!BE249","v":0},{"$f":"O_Dashboard!BF249-'O_Dashboard-Vals'!BF249","v":0},{"$f":"O_Dashboard!BG249-'O_Dashboard-Vals'!BG249","v":0},{"$f":"O_Dashboard!BH249-'O_Dashboard-Vals'!BH249","v":0},{"$f":"O_Dashboard!BI249-'O_Dashboard-Vals'!BI249","v":0},{"$f":"O_Dashboard!BJ249-'O_Dashboard-Vals'!BJ249","v":0}]
[null,null,null,null,"Regulatory Return - Oceanic",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y250-'O_Dashboard-Vals'!Y250","v":0},null,{"$f":"O_Dashboard!AA250-'O_Dashboard-Vals'!AA250","v":0},{"$f":"O_Dashboard!AB250-'O_Dashboard-Vals'!AB250","v":0},{"$f":"O_Dashboard!AC250-'O_Dashboard-Vals'!AC250","v":0},{"$f":"O_Dashboard!AD250-'O_Dashboard-Vals'!AD250","v":0},{"$f":"O_Dashboard!AE250-'O_Dashboard-Vals'!AE250","v":0},{"$f":"O_Dashboard!AF250-'O_Dashboard-Vals'!AF250","v":0},{"$f":"O_Dashboard!AG250-'O_Dashboard-Vals'!AG250","v":0},{"$f":"O_Dashboard!AH250-'O_Dashboard-Vals'!AH250","v":0},{"$f":"O_Dashboard!AI250-'O_Dashboard-Vals'!AI250","v":0},{"$f":"O_Dashboard!AJ250-'O_Dashboard-Vals'!AJ250","v":0},{"$f":"O_Dashboard!AK250-'O_Dashboard-Vals'!AK250","v":0},{"$f":"O_Dashboard!AL250-'O_Dashboard-Vals'!AL250","v":0},{"$f":"O_Dashboard!AM250-'O_Dashboard-Vals'!AM250","v":0},{"$f":"O_Dashboard!AN250-'O_Dashboard-Vals'!AN250","v":0},{"$f":"O_Dashboard!AO250-'O_Dashboard-Vals'!AO250","v":0},{"$f":"O_Dashboard!AP250-'O_Dashboard-Vals'!AP250","v":0},{"$f":"O_Dashboard!AQ250-'O_Dashboard-Vals'!AQ250","v":0},{"$f":"O_Dashboard!AR250-'O_Dashboard-Vals'!AR250","v":0},{"$f":"O_Dashboard!AS250-'O_Dashboard-Vals'!AS250","v":0},{"$f":"O_Dashboard!AT250-'O_Dashboard-Vals'!AT250","v":0},{"$f":"O_Dashboard!AU250-'O_Dashboard-Vals'!AU250","v":0},{"$f":"O_Dashboard!AV250-'O_Dashboard-Vals'!AV250","v":0},{"$f":"O_Dashboard!AW250-'O_Dashboard-Vals'!AW250","v":0},{"$f":"O_Dashboard!AX250-'O_Dashboard-Vals'!AX250","v":0},{"$f":"O_Dashboard!AY250-'O_Dashboard-Vals'!AY250","v":0},{"$f":"O_Dashboard!AZ250-'O_Dashboard-Vals'!AZ250","v":0},{"$f":"O_Dashboard!BA250-'O_Dashboard-Vals'!BA250","v":0},{"$f":"O_Dashboard!BB250-'O_Dashboard-Vals'!BB250","v":0},{"$f":"O_Dashboard!BC250-'O_Dashboard-Vals'!BC250","v":0},{"$f":"O_Dashboard!BD250-'O_Dashboard-Vals'!BD250","v":0},{"$f":"O_Dashboard!BE250-'O_Dashboard-Vals'!BE250","v":0},{"$f":"O_Dashboard!BF250-'O_Dashboard-Vals'!BF250","v":0},{"$f":"O_Dashboard!BG250-'O_Dashboard-Vals'!BG250","v":0},{"$f":"O_Dashboard!BH250-'O_Dashboard-Vals'!BH250","v":0},{"$f":"O_Dashboard!BI250-'O_Dashboard-Vals'!BI250","v":0},{"$f":"O_Dashboard!BJ250-'O_Dashboard-Vals'!BJ250","v":0}]
[null,null,null,null,"Revenue - Other Oceanic Revenue - Price Determination -NEG",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y251-'O_Dashboard-Vals'!Y251","v":0},null,{"$f":"O_Dashboard!AA251-'O_Dashboard-Vals'!AA251","v":0},{"$f":"O_Dashboard!AB251-'O_Dashboard-Vals'!AB251","v":0},{"$f":"O_Dashboard!AC251-'O_Dashboard-Vals'!AC251","v":0},{"$f":"O_Dashboard!AD251-'O_Dashboard-Vals'!AD251","v":0},{"$f":"O_Dashboard!AE251-'O_Dashboard-Vals'!AE251","v":0},{"$f":"O_Dashboard!AF251-'O_Dashboard-Vals'!AF251","v":0},{"$f":"O_Dashboard!AG251-'O_Dashboard-Vals'!AG251","v":0},{"$f":"O_Dashboard!AH251-'O_Dashboard-Vals'!AH251","v":0},{"$f":"O_Dashboard!AI251-'O_Dashboard-Vals'!AI251","v":0},{"$f":"O_Dashboard!AJ251-'O_Dashboard-Vals'!AJ251","v":0},{"$f":"O_Dashboard!AK251-'O_Dashboard-Vals'!AK251","v":0},{"$f":"O_Dashboard!AL251-'O_Dashboard-Vals'!AL251","v":0},{"$f":"O_Dashboard!AM251-'O_Dashboard-Vals'!AM251","v":0},{"$f":"O_Dashboard!AN251-'O_Dashboard-Vals'!AN251","v":0},{"$f":"O_Dashboard!AO251-'O_Dashboard-Vals'!AO251","v":0},{"$f":"O_Dashboard!AP251-'O_Dashboard-Vals'!AP251","v":0},{"$f":"O_Dashboard!AQ251-'O_Dashboard-Vals'!AQ251","v":0},{"$f":"O_Dashboard!AR251-'O_Dashboard-Vals'!AR251","v":0},{"$f":"O_Dashboard!AS251-'O_Dashboard-Vals'!AS251","v":0},{"$f":"O_Dashboard!AT251-'O_Dashboard-Vals'!AT251","v":0},{"$f":"O_Dashboard!AU251-'O_Dashboard-Vals'!AU251","v":0},{"$f":"O_Dashboard!AV251-'O_Dashboard-Vals'!AV251","v":0},{"$f":"O_Dashboard!AW251-'O_Dashboard-Vals'!AW251","v":0},{"$f":"O_Dashboard!AX251-'O_Dashboard-Vals'!AX251","v":0},{"$f":"O_Dashboard!AY251-'O_Dashboard-Vals'!AY251","v":0},{"$f":"O_Dashboard!AZ251-'O_Dashboard-Vals'!AZ251","v":0},{"$f":"O_Dashboard!BA251-'O_Dashboard-Vals'!BA251","v":0},{"$f":"O_Dashboard!BB251-'O_Dashboard-Vals'!BB251","v":0},{"$f":"O_Dashboard!BC251-'O_Dashboard-Vals'!BC251","v":0},{"$f":"O_Dashboard!BD251-'O_Dashboard-Vals'!BD251","v":0},{"$f":"O_Dashboard!BE251-'O_Dashboard-Vals'!BE251","v":0},{"$f":"O_Dashboard!BF251-'O_Dashboard-Vals'!BF251","v":0},{"$f":"O_Dashboard!BG251-'O_Dashboard-Vals'!BG251","v":0},{"$f":"O_Dashboard!BH251-'O_Dashboard-Vals'!BH251","v":0},{"$f":"O_Dashboard!BI251-'O_Dashboard-Vals'!BI251","v":0},{"$f":"O_Dashboard!BJ251-'O_Dashboard-Vals'!BJ251","v":0}]
[null,null,null,null,{"$f":"E232","v":"Calculated base charge - Oceanic"},null,{"$f":"G232","v":"£ per flight"},{"$f":"$H$112","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y256-'O_Dashboard-Vals'!Y256","v":0},null,{"$f":"O_Dashboard!AA256-'O_Dashboard-Vals'!AA256","v":0},{"$f":"O_Dashboard!AB256-'O_Dashboard-Vals'!AB256","v":0},{"$f":"O_Dashboard!AC256-'O_Dashboard-Vals'!AC256","v":0},{"$f":"O_Dashboard!AD256-'O_Dashboard-Vals'!AD256","v":0},{"$f":"O_Dashboard!AE256-'O_Dashboard-Vals'!AE256","v":0},{"$f":"O_Dashboard!AF256-'O_Dashboard-Vals'!AF256","v":0},{"$f":"O_Dashboard!AG256-'O_Dashboard-Vals'!AG256","v":0},{"$f":"O_Dashboard!AH256-'O_Dashboard-Vals'!AH256","v":0},{"$f":"O_Dashboard!AI256-'O_Dashboard-Vals'!AI256","v":0},{"$f":"O_Dashboard!AJ256-'O_Dashboard-Vals'!AJ256","v":0},{"$f":"O_Dashboard!AK256-'O_Dashboard-Vals'!AK256","v":0},{"$f":"O_Dashboard!AL256-'O_Dashboard-Vals'!AL256","v":0},{"$f":"O_Dashboard!AM256-'O_Dashboard-Vals'!AM256","v":0},{"$f":"O_Dashboard!AN256-'O_Dashboard-Vals'!AN256","v":0},{"$f":"O_Dashboard!AO256-'O_Dashboard-Vals'!AO256","v":0},{"$f":"O_Dashboard!AP256-'O_Dashboard-Vals'!AP256","v":0},{"$f":"O_Dashboard!AQ256-'O_Dashboard-Vals'!AQ256","v":0},{"$f":"O_Dashboard!AR256-'O_Dashboard-Vals'!AR256","v":0},{"$f":"O_Dashboard!AS256-'O_Dashboard-Vals'!AS256","v":0},{"$f":"O_Dashboard!AT256-'O_Dashboard-Vals'!AT256","v":0},{"$f":"O_Dashboard!AU256-'O_Dashboard-Vals'!AU256","v":0},{"$f":"O_Dashboard!AV256-'O_Dashboard-Vals'!AV256","v":0},{"$f":"O_Dashboard!AW256-'O_Dashboard-Vals'!AW256","v":0},{"$f":"O_Dashboard!AX256-'O_Dashboard-Vals'!AX256","v":0},{"$f":"O_Dashboard!AY256-'O_Dashboard-Vals'!AY256","v":0},{"$f":"O_Dashboard!AZ256-'O_Dashboard-Vals'!AZ256","v":0},{"$f":"O_Dashboard!BA256-'O_Dashboard-Vals'!BA256","v":0},{"$f":"O_Dashboard!BB256-'O_Dashboard-Vals'!BB256","v":0},{"$f":"O_Dashboard!BC256-'O_Dashboard-Vals'!BC256","v":0},{"$f":"O_Dashboard!BD256-'O_Dashboard-Vals'!BD256","v":0},{"$f":"O_Dashboard!BE256-'O_Dashboard-Vals'!BE256","v":0},{"$f":"O_Dashboard!BF256-'O_Dashboard-Vals'!BF256","v":0},{"$f":"O_Dashboard!BG256-'O_Dashboard-Vals'!BG256","v":0},{"$f":"O_Dashboard!BH256-'O_Dashboard-Vals'!BH256","v":0},{"$f":"O_Dashboard!BI256-'O_Dashboard-Vals'!BI256","v":0},{"$f":"O_Dashboard!BJ256-'O_Dashboard-Vals'!BJ256","v":0}]
[]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E31","v":"Oceanic Base TRS - year t"},null,{"$f":"C_RevCost_Oceanic!G31","v":"£ per flight"},{"$f":"C_RevCost_Oceanic!H31","v":"Nominal"},null,{"$f":"C_RevCost_Oceanic!J31","v":0},{"$f":"C_RevCost_Oceanic!K31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y264-'O_Dashboard-Vals'!Y264","v":0},null,{"$f":"O_Dashboard!AA264-'O_Dashboard-Vals'!AA264","v":0},{"$f":"O_Dashboard!AB264-'O_Dashboard-Vals'!AB264","v":0},{"$f":"O_Dashboard!AC264-'O_Dashboard-Vals'!AC264","v":0},{"$f":"O_Dashboard!AD264-'O_Dashboard-Vals'!AD264","v":0},{"$f":"O_Dashboard!AE264-'O_Dashboard-Vals'!AE264","v":0},{"$f":"O_Dashboard!AF264-'O_Dashboard-Vals'!AF264","v":0},{"$f":"O_Dashboard!AG264-'O_Dashboard-Vals'!AG264","v":0},{"$f":"O_Dashboard!AH264-'O_Dashboard-Vals'!AH264","v":0},{"$f":"O_Dashboard!AI264-'O_Dashboard-Vals'!AI264","v":0},{"$f":"O_Dashboard!AJ264-'O_Dashboard-Vals'!AJ264","v":0},{"$f":"O_Dashboard!AK264-'O_Dashboard-Vals'!AK264","v":0},{"$f":"O_Dashboard!AL264-'O_Dashboard-Vals'!AL264","v":0},{"$f":"O_Dashboard!AM264-'O_Dashboard-Vals'!AM264","v":0},{"$f":"O_Dashboard!AN264-'O_Dashboard-Vals'!AN264","v":0},{"$f":"O_Dashboard!AO264-'O_Dashboard-Vals'!AO264","v":0},{"$f":"O_Dashboard!AP264-'O_Dashboard-Vals'!AP264","v":0},{"$f":"O_Dashboard!AQ264-'O_Dashboard-Vals'!AQ264","v":0},{"$f":"O_Dashboard!AR264-'O_Dashboard-Vals'!AR264","v":0},{"$f":"O_Dashboard!AS264-'O_Dashboard-Vals'!AS264","v":0},{"$f":"O_Dashboard!AT264-'O_Dashboard-Vals'!AT264","v":0},{"$f":"O_Dashboard!AU264-'O_Dashboard-Vals'!AU264","v":0},{"$f":"O_Dashboard!AV264-'O_Dashboard-Vals'!AV264","v":0},{"$f":"O_Dashboard!AW264-'O_Dashboard-Vals'!AW264","v":0},{"$f":"O_Dashboard!AX264-'O_Dashboard-Vals'!AX264","v":0},{"$f":"O_Dashboard!AY264-'O_Dashboard-Vals'!AY264","v":0},{"$f":"O_Dashboard!AZ264-'O_Dashboard-Vals'!AZ264","v":0},{"$f":"O_Dashboard!BA264-'O_Dashboard-Vals'!BA264","v":0},{"$f":"O_Dashboard!BB264-'O_Dashboard-Vals'!BB264","v":0},{"$f":"O_Dashboard!BC264-'O_Dashboard-Vals'!BC264","v":0},{"$f":"O_Dashboard!BD264-'O_Dashboard-Vals'!BD264","v":0},{"$f":"O_Dashboard!BE264-'O_Dashboard-Vals'!BE264","v":0},{"$f":"O_Dashboard!BF264-'O_Dashboard-Vals'!BF264","v":0},{"$f":"O_Dashboard!BG264-'O_Dashboard-Vals'!BG264","v":0},{"$f":"O_Dashboard!BH264-'O_Dashboard-Vals'!BH264","v":0},{"$f":"O_Dashboard!BI264-'O_Dashboard-Vals'!BI264","v":0},{"$f":"O_Dashboard!BJ264-'O_Dashboard-Vals'!BJ264","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E222","v":"ADS-B service (Atlantic) - Adjustment req. for 2023 TUR - price set at IPs"},null,{"$f":"'C_Determined Costs_Oceanic'!G222","v":"£ per flight"},{"$f":"'C_Determined Costs_Oceanic'!H222","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J222","v":0},{"$f":"'C_Determined Costs_Oceanic'!K222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y266-'O_Dashboard-Vals'!Y266","v":0},null,{"$f":"O_Dashboard!AA266-'O_Dashboard-Vals'!AA266","v":0},{"$f":"O_Dashboard!AB266-'O_Dashboard-Vals'!AB266","v":0},{"$f":"O_Dashboard!AC266-'O_Dashboard-Vals'!AC266","v":0},{"$f":"O_Dashboard!AD266-'O_Dashboard-Vals'!AD266","v":0},{"$f":"O_Dashboard!AE266-'O_Dashboard-Vals'!AE266","v":0},{"$f":"O_Dashboard!AF266-'O_Dashboard-Vals'!AF266","v":0},{"$f":"O_Dashboard!AG266-'O_Dashboard-Vals'!AG266","v":0},{"$f":"O_Dashboard!AH266-'O_Dashboard-Vals'!AH266","v":0},{"$f":"O_Dashboard!AI266-'O_Dashboard-Vals'!AI266","v":0},{"$f":"O_Dashboard!AJ266-'O_Dashboard-Vals'!AJ266","v":0},{"$f":"O_Dashboard!AK266-'O_Dashboard-Vals'!AK266","v":0},{"$f":"O_Dashboard!AL266-'O_Dashboard-Vals'!AL266","v":0},{"$f":"O_Dashboard!AM266-'O_Dashboard-Vals'!AM266","v":0},{"$f":"O_Dashboard!AN266-'O_Dashboard-Vals'!AN266","v":0},{"$f":"O_Dashboard!AO266-'O_Dashboard-Vals'!AO266","v":0},{"$f":"O_Dashboard!AP266-'O_Dashboard-Vals'!AP266","v":0},{"$f":"O_Dashboard!AQ266-'O_Dashboard-Vals'!AQ266","v":0},{"$f":"O_Dashboard!AR266-'O_Dashboard-Vals'!AR266","v":0},{"$f":"O_Dashboard!AS266-'O_Dashboard-Vals'!AS266","v":0},{"$f":"O_Dashboard!AT266-'O_Dashboard-Vals'!AT266","v":0},{"$f":"O_Dashboard!AU266-'O_Dashboard-Vals'!AU266","v":0},{"$f":"O_Dashboard!AV266-'O_Dashboard-Vals'!AV266","v":0},{"$f":"O_Dashboard!AW266-'O_Dashboard-Vals'!AW266","v":0},{"$f":"O_Dashboard!AX266-'O_Dashboard-Vals'!AX266","v":0},{"$f":"O_Dashboard!AY266-'O_Dashboard-Vals'!AY266","v":0},{"$f":"O_Dashboard!AZ266-'O_Dashboard-Vals'!AZ266","v":0},{"$f":"O_Dashboard!BA266-'O_Dashboard-Vals'!BA266","v":0},{"$f":"O_Dashboard!BB266-'O_Dashboard-Vals'!BB266","v":0},{"$f":"O_Dashboard!BC266-'O_Dashboard-Vals'!BC266","v":0},{"$f":"O_Dashboard!BD266-'O_Dashboard-Vals'!BD266","v":0},{"$f":"O_Dashboard!BE266-'O_Dashboard-Vals'!BE266","v":0},{"$f":"O_Dashboard!BF266-'O_Dashboard-Vals'!BF266","v":0},{"$f":"O_Dashboard!BG266-'O_Dashboard-Vals'!BG266","v":0},{"$f":"O_Dashboard!BH266-'O_Dashboard-Vals'!BH266","v":0},{"$f":"O_Dashboard!BI266-'O_Dashboard-Vals'!BI266","v":0},{"$f":"O_Dashboard!BJ266-'O_Dashboard-Vals'!BJ266","v":0}]
[]
[null,null,null,null,{"$f":"E263","v":"Base Charge Adjustments for Previous Price Determination, 2023 TUR"},null,{"$f":"G263","v":"£ per flight"},{"$f":"H263","v":"Nominal"},null,{"$f":"J263","v":0},{"$f":"K263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y273-'O_Dashboard-Vals'!Y273","v":0},null,{"$f":"O_Dashboard!AA273-'O_Dashboard-Vals'!AA273","v":0},{"$f":"O_Dashboard!AB273-'O_Dashboard-Vals'!AB273","v":0},{"$f":"O_Dashboard!AC273-'O_Dashboard-Vals'!AC273","v":0},{"$f":"O_Dashboard!AD273-'O_Dashboard-Vals'!AD273","v":0},{"$f":"O_Dashboard!AE273-'O_Dashboard-Vals'!AE273","v":0},{"$f":"O_Dashboard!AF273-'O_Dashboard-Vals'!AF273","v":0},{"$f":"O_Dashboard!AG273-'O_Dashboard-Vals'!AG273","v":0},{"$f":"O_Dashboard!AH273-'O_Dashboard-Vals'!AH273","v":0},{"$f":"O_Dashboard!AI273-'O_Dashboard-Vals'!AI273","v":0},{"$f":"O_Dashboard!AJ273-'O_Dashboard-Vals'!AJ273","v":0},{"$f":"O_Dashboard!AK273-'O_Dashboard-Vals'!AK273","v":0},{"$f":"O_Dashboard!AL273-'O_Dashboard-Vals'!AL273","v":0},{"$f":"O_Dashboard!AM273-'O_Dashboard-Vals'!AM273","v":0},{"$f":"O_Dashboard!AN273-'O_Dashboard-Vals'!AN273","v":0},{"$f":"O_Dashboard!AO273-'O_Dashboard-Vals'!AO273","v":0},{"$f":"O_Dashboard!AP273-'O_Dashboard-Vals'!AP273","v":0},{"$f":"O_Dashboard!AQ273-'O_Dashboard-Vals'!AQ273","v":0},{"$f":"O_Dashboard!AR273-'O_Dashboard-Vals'!AR273","v":0},{"$f":"O_Dashboard!AS273-'O_Dashboard-Vals'!AS273","v":0},{"$f":"O_Dashboard!AT273-'O_Dashboard-Vals'!AT273","v":0},{"$f":"O_Dashboard!AU273-'O_Dashboard-Vals'!AU273","v":0},{"$f":"O_Dashboard!AV273-'O_Dashboard-Vals'!AV273","v":0},{"$f":"O_Dashboard!AW273-'O_Dashboard-Vals'!AW273","v":0},{"$f":"O_Dashboard!AX273-'O_Dashboard-Vals'!AX273","v":0},{"$f":"O_Dashboard!AY273-'O_Dashboard-Vals'!AY273","v":0},{"$f":"O_Dashboard!AZ273-'O_Dashboard-Vals'!AZ273","v":0},{"$f":"O_Dashboard!BA273-'O_Dashboard-Vals'!BA273","v":0},{"$f":"O_Dashboard!BB273-'O_Dashboard-Vals'!BB273","v":0},{"$f":"O_Dashboard!BC273-'O_Dashboard-Vals'!BC273","v":0},{"$f":"O_Dashboard!BD273-'O_Dashboard-Vals'!BD273","v":0},{"$f":"O_Dashboard!BE273-'O_Dashboard-Vals'!BE273","v":0},{"$f":"O_Dashboard!BF273-'O_Dashboard-Vals'!BF273","v":0},{"$f":"O_Dashboard!BG273-'O_Dashboard-Vals'!BG273","v":0},{"$f":"O_Dashboard!BH273-'O_Dashboard-Vals'!BH273","v":0},{"$f":"O_Dashboard!BI273-'O_Dashboard-Vals'!BI273","v":0},{"$f":"O_Dashboard!BJ273-'O_Dashboard-Vals'!BJ273","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E239","v":"ADS-B service (Tango) - Adjustment req. for 2023 TUR - price set at IPs"},null,{"$f":"'C_Determined Costs_Oceanic'!G239","v":"£ per flight"},{"$f":"'C_Determined Costs_Oceanic'!H239","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J239","v":0},{"$f":"'C_Determined Costs_Oceanic'!K239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y276-'O_Dashboard-Vals'!Y276","v":0},null,{"$f":"O_Dashboard!AA276-'O_Dashboard-Vals'!AA276","v":0},{"$f":"O_Dashboard!AB276-'O_Dashboard-Vals'!AB276","v":0},{"$f":"O_Dashboard!AC276-'O_Dashboard-Vals'!AC276","v":0},{"$f":"O_Dashboard!AD276-'O_Dashboard-Vals'!AD276","v":0},{"$f":"O_Dashboard!AE276-'O_Dashboard-Vals'!AE276","v":0},{"$f":"O_Dashboard!AF276-'O_Dashboard-Vals'!AF276","v":0},{"$f":"O_Dashboard!AG276-'O_Dashboard-Vals'!AG276","v":0},{"$f":"O_Dashboard!AH276-'O_Dashboard-Vals'!AH276","v":0},{"$f":"O_Dashboard!AI276-'O_Dashboard-Vals'!AI276","v":0},{"$f":"O_Dashboard!AJ276-'O_Dashboard-Vals'!AJ276","v":0},{"$f":"O_Dashboard!AK276-'O_Dashboard-Vals'!AK276","v":0},{"$f":"O_Dashboard!AL276-'O_Dashboard-Vals'!AL276","v":0},{"$f":"O_Dashboard!AM276-'O_Dashboard-Vals'!AM276","v":0},{"$f":"O_Dashboard!AN276-'O_Dashboard-Vals'!AN276","v":0},{"$f":"O_Dashboard!AO276-'O_Dashboard-Vals'!AO276","v":0},{"$f":"O_Dashboard!AP276-'O_Dashboard-Vals'!AP276","v":0},{"$f":"O_Dashboard!AQ276-'O_Dashboard-Vals'!AQ276","v":0},{"$f":"O_Dashboard!AR276-'O_Dashboard-Vals'!AR276","v":0},{"$f":"O_Dashboard!AS276-'O_Dashboard-Vals'!AS276","v":0},{"$f":"O_Dashboard!AT276-'O_Dashboard-Vals'!AT276","v":0},{"$f":"O_Dashboard!AU276-'O_Dashboard-Vals'!AU276","v":0},{"$f":"O_Dashboard!AV276-'O_Dashboard-Vals'!AV276","v":0},{"$f":"O_Dashboard!AW276-'O_Dashboard-Vals'!AW276","v":0},{"$f":"O_Dashboard!AX276-'O_Dashboard-Vals'!AX276","v":0},{"$f":"O_Dashboard!AY276-'O_Dashboard-Vals'!AY276","v":0},{"$f":"O_Dashboard!AZ276-'O_Dashboard-Vals'!AZ276","v":0},{"$f":"O_Dashboard!BA276-'O_Dashboard-Vals'!BA276","v":0},{"$f":"O_Dashboard!BB276-'O_Dashboard-Vals'!BB276","v":0},{"$f":"O_Dashboard!BC276-'O_Dashboard-Vals'!BC276","v":0},{"$f":"O_Dashboard!BD276-'O_Dashboard-Vals'!BD276","v":0},{"$f":"O_Dashboard!BE276-'O_Dashboard-Vals'!BE276","v":0},{"$f":"O_Dashboard!BF276-'O_Dashboard-Vals'!BF276","v":0},{"$f":"O_Dashboard!BG276-'O_Dashboard-Vals'!BG276","v":0},{"$f":"O_Dashboard!BH276-'O_Dashboard-Vals'!BH276","v":0},{"$f":"O_Dashboard!BI276-'O_Dashboard-Vals'!BI276","v":0},{"$f":"O_Dashboard!BJ276-'O_Dashboard-Vals'!BJ276","v":0}]
[null,null,null,null,"Tango Flight Charges",null,"£'000",{"$f":"H280","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y281-'O_Dashboard-Vals'!Y281","v":0},null,{"$f":"O_Dashboard!AA281-'O_Dashboard-Vals'!AA281","v":0},{"$f":"O_Dashboard!AB281-'O_Dashboard-Vals'!AB281","v":0},{"$f":"O_Dashboard!AC281-'O_Dashboard-Vals'!AC281","v":0},{"$f":"O_Dashboard!AD281-'O_Dashboard-Vals'!AD281","v":0},{"$f":"O_Dashboard!AE281-'O_Dashboard-Vals'!AE281","v":0},{"$f":"O_Dashboard!AF281-'O_Dashboard-Vals'!AF281","v":0},{"$f":"O_Dashboard!AG281-'O_Dashboard-Vals'!AG281","v":0},{"$f":"O_Dashboard!AH281-'O_Dashboard-Vals'!AH281","v":0},{"$f":"O_Dashboard!AI281-'O_Dashboard-Vals'!AI281","v":0},{"$f":"O_Dashboard!AJ281-'O_Dashboard-Vals'!AJ281","v":0},{"$f":"O_Dashboard!AK281-'O_Dashboard-Vals'!AK281","v":0},{"$f":"O_Dashboard!AL281-'O_Dashboard-Vals'!AL281","v":0},{"$f":"O_Dashboard!AM281-'O_Dashboard-Vals'!AM281","v":0},{"$f":"O_Dashboard!AN281-'O_Dashboard-Vals'!AN281","v":0},{"$f":"O_Dashboard!AO281-'O_Dashboard-Vals'!AO281","v":0},{"$f":"O_Dashboard!AP281-'O_Dashboard-Vals'!AP281","v":0},{"$f":"O_Dashboard!AQ281-'O_Dashboard-Vals'!AQ281","v":0},{"$f":"O_Dashboard!AR281-'O_Dashboard-Vals'!AR281","v":0},{"$f":"O_Dashboard!AS281-'O_Dashboard-Vals'!AS281","v":0},{"$f":"O_Dashboard!AT281-'O_Dashboard-Vals'!AT281","v":0},{"$f":"O_Dashboard!AU281-'O_Dashboard-Vals'!AU281","v":0},{"$f":"O_Dashboard!AV281-'O_Dashboard-Vals'!AV281","v":0},{"$f":"O_Dashboard!AW281-'O_Dashboard-Vals'!AW281","v":0},{"$f":"O_Dashboard!AX281-'O_Dashboard-Vals'!AX281","v":0},{"$f":"O_Dashboard!AY281-'O_Dashboard-Vals'!AY281","v":0},{"$f":"O_Dashboard!AZ281-'O_Dashboard-Vals'!AZ281","v":0},{"$f":"O_Dashboard!BA281-'O_Dashboard-Vals'!BA281","v":0},{"$f":"O_Dashboard!BB281-'O_Dashboard-Vals'!BB281","v":0},{"$f":"O_Dashboard!BC281-'O_Dashboard-Vals'!BC281","v":0},{"$f":"O_Dashboard!BD281-'O_Dashboard-Vals'!BD281","v":0},{"$f":"O_Dashboard!BE281-'O_Dashboard-Vals'!BE281","v":0},{"$f":"O_Dashboard!BF281-'O_Dashboard-Vals'!BF281","v":0},{"$f":"O_Dashboard!BG281-'O_Dashboard-Vals'!BG281","v":0},{"$f":"O_Dashboard!BH281-'O_Dashboard-Vals'!BH281","v":0},{"$f":"O_Dashboard!BI281-'O_Dashboard-Vals'!BI281","v":0},{"$f":"O_Dashboard!BJ281-'O_Dashboard-Vals'!BJ281","v":0}]
[null,null,null,null,{"$f":"C_RevCost_Oceanic!E362","v":"Tango Flights - Use for Price Determination"},null,"# Flights ('000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y285-'O_Dashboard-Vals'!Y285","v":0},null,{"$f":"O_Dashboard!AA285-'O_Dashboard-Vals'!AA285","v":0},{"$f":"O_Dashboard!AB285-'O_Dashboard-Vals'!AB285","v":0},{"$f":"O_Dashboard!AC285-'O_Dashboard-Vals'!AC285","v":0},{"$f":"O_Dashboard!AD285-'O_Dashboard-Vals'!AD285","v":0},{"$f":"O_Dashboard!AE285-'O_Dashboard-Vals'!AE285","v":0},{"$f":"O_Dashboard!AF285-'O_Dashboard-Vals'!AF285","v":0},{"$f":"O_Dashboard!AG285-'O_Dashboard-Vals'!AG285","v":0},{"$f":"O_Dashboard!AH285-'O_Dashboard-Vals'!AH285","v":0},{"$f":"O_Dashboard!AI285-'O_Dashboard-Vals'!AI285","v":0},{"$f":"O_Dashboard!AJ285-'O_Dashboard-Vals'!AJ285","v":0},{"$f":"O_Dashboard!AK285-'O_Dashboard-Vals'!AK285","v":0},{"$f":"O_Dashboard!AL285-'O_Dashboard-Vals'!AL285","v":0},{"$f":"O_Dashboard!AM285-'O_Dashboard-Vals'!AM285","v":0},{"$f":"O_Dashboard!AN285-'O_Dashboard-Vals'!AN285","v":0},{"$f":"O_Dashboard!AO285-'O_Dashboard-Vals'!AO285","v":0},{"$f":"O_Dashboard!AP285-'O_Dashboard-Vals'!AP285","v":0},{"$f":"O_Dashboard!AQ285-'O_Dashboard-Vals'!AQ285","v":0},{"$f":"O_Dashboard!AR285-'O_Dashboard-Vals'!AR285","v":0},{"$f":"O_Dashboard!AS285-'O_Dashboard-Vals'!AS285","v":0},{"$f":"O_Dashboard!AT285-'O_Dashboard-Vals'!AT285","v":0},{"$f":"O_Dashboard!AU285-'O_Dashboard-Vals'!AU285","v":0},{"$f":"O_Dashboard!AV285-'O_Dashboard-Vals'!AV285","v":0},{"$f":"O_Dashboard!AW285-'O_Dashboard-Vals'!AW285","v":0},{"$f":"O_Dashboard!AX285-'O_Dashboard-Vals'!AX285","v":0},{"$f":"O_Dashboard!AY285-'O_Dashboard-Vals'!AY285","v":0},{"$f":"O_Dashboard!AZ285-'O_Dashboard-Vals'!AZ285","v":0},{"$f":"O_Dashboard!BA285-'O_Dashboard-Vals'!BA285","v":0},{"$f":"O_Dashboard!BB285-'O_Dashboard-Vals'!BB285","v":0},{"$f":"O_Dashboard!BC285-'O_Dashboard-Vals'!BC285","v":0},{"$f":"O_Dashboard!BD285-'O_Dashboard-Vals'!BD285","v":0},{"$f":"O_Dashboard!BE285-'O_Dashboard-Vals'!BE285","v":0},{"$f":"O_Dashboard!BF285-'O_Dashboard-Vals'!BF285","v":0},{"$f":"O_Dashboard!BG285-'O_Dashboard-Vals'!BG285","v":0},{"$f":"O_Dashboard!BH285-'O_Dashboard-Vals'!BH285","v":0},{"$f":"O_Dashboard!BI285-'O_Dashboard-Vals'!BI285","v":0},{"$f":"O_Dashboard!BJ285-'O_Dashboard-Vals'!BJ285","v":0}]
[]
[null,null,null,"3 - Unit charges tables (Deflated)"]
[null,null,null,null,"ADS-B Charge per Flight (Atlantic) - Price Determination",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y297-'O_Dashboard-Vals'!Y297","v":0},null,{"$f":"O_Dashboard!AA297-'O_Dashboard-Vals'!AA297","v":0},{"$f":"O_Dashboard!AB297-'O_Dashboard-Vals'!AB297","v":0},{"$f":"O_Dashboard!AC297-'O_Dashboard-Vals'!AC297","v":0},{"$f":"O_Dashboard!AD297-'O_Dashboard-Vals'!AD297","v":0},{"$f":"O_Dashboard!AE297-'O_Dashboard-Vals'!AE297","v":0},{"$f":"O_Dashboard!AF297-'O_Dashboard-Vals'!AF297","v":0},{"$f":"O_Dashboard!AG297-'O_Dashboard-Vals'!AG297","v":0},{"$f":"O_Dashboard!AH297-'O_Dashboard-Vals'!AH297","v":0},{"$f":"O_Dashboard!AI297-'O_Dashboard-Vals'!AI297","v":0},{"$f":"O_Dashboard!AJ297-'O_Dashboard-Vals'!AJ297","v":0},{"$f":"O_Dashboard!AK297-'O_Dashboard-Vals'!AK297","v":0},{"$f":"O_Dashboard!AL297-'O_Dashboard-Vals'!AL297","v":0},{"$f":"O_Dashboard!AM297-'O_Dashboard-Vals'!AM297","v":0},{"$f":"O_Dashboard!AN297-'O_Dashboard-Vals'!AN297","v":0},{"$f":"O_Dashboard!AO297-'O_Dashboard-Vals'!AO297","v":0},{"$f":"O_Dashboard!AP297-'O_Dashboard-Vals'!AP297","v":0},{"$f":"O_Dashboard!AQ297-'O_Dashboard-Vals'!AQ297","v":0},{"$f":"O_Dashboard!AR297-'O_Dashboard-Vals'!AR297","v":0},{"$f":"O_Dashboard!AS297-'O_Dashboard-Vals'!AS297","v":0},{"$f":"O_Dashboard!AT297-'O_Dashboard-Vals'!AT297","v":0},{"$f":"O_Dashboard!AU297-'O_Dashboard-Vals'!AU297","v":0},{"$f":"O_Dashboard!AV297-'O_Dashboard-Vals'!AV297","v":0},{"$f":"O_Dashboard!AW297-'O_Dashboard-Vals'!AW297","v":0},{"$f":"O_Dashboard!AX297-'O_Dashboard-Vals'!AX297","v":0},{"$f":"O_Dashboard!AY297-'O_Dashboard-Vals'!AY297","v":0},{"$f":"O_Dashboard!AZ297-'O_Dashboard-Vals'!AZ297","v":0},{"$f":"O_Dashboard!BA297-'O_Dashboard-Vals'!BA297","v":0},{"$f":"O_Dashboard!BB297-'O_Dashboard-Vals'!BB297","v":0},{"$f":"O_Dashboard!BC297-'O_Dashboard-Vals'!BC297","v":0},{"$f":"O_Dashboard!BD297-'O_Dashboard-Vals'!BD297","v":0},{"$f":"O_Dashboard!BE297-'O_Dashboard-Vals'!BE297","v":0},{"$f":"O_Dashboard!BF297-'O_Dashboard-Vals'!BF297","v":0},{"$f":"O_Dashboard!BG297-'O_Dashboard-Vals'!BG297","v":0},{"$f":"O_Dashboard!BH297-'O_Dashboard-Vals'!BH297","v":0},{"$f":"O_Dashboard!BI297-'O_Dashboard-Vals'!BI297","v":0},{"$f":"O_Dashboard!BJ297-'O_Dashboard-Vals'!BJ297","v":0}]
[null,null,null,null,"ATVARt",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y300-'O_Dashboard-Vals'!Y300","v":0},null,{"$f":"O_Dashboard!AA300-'O_Dashboard-Vals'!AA300","v":0},{"$f":"O_Dashboard!AB300-'O_Dashboard-Vals'!AB300","v":0},{"$f":"O_Dashboard!AC300-'O_Dashboard-Vals'!AC300","v":0},{"$f":"O_Dashboard!AD300-'O_Dashboard-Vals'!AD300","v":0},{"$f":"O_Dashboard!AE300-'O_Dashboard-Vals'!AE300","v":0},{"$f":"O_Dashboard!AF300-'O_Dashboard-Vals'!AF300","v":0},{"$f":"O_Dashboard!AG300-'O_Dashboard-Vals'!AG300","v":0},{"$f":"O_Dashboard!AH300-'O_Dashboard-Vals'!AH300","v":0},{"$f":"O_Dashboard!AI300-'O_Dashboard-Vals'!AI300","v":0},{"$f":"O_Dashboard!AJ300-'O_Dashboard-Vals'!AJ300","v":0},{"$f":"O_Dashboard!AK300-'O_Dashboard-Vals'!AK300","v":0},{"$f":"O_Dashboard!AL300-'O_Dashboard-Vals'!AL300","v":0},{"$f":"O_Dashboard!AM300-'O_Dashboard-Vals'!AM300","v":0},{"$f":"O_Dashboard!AN300-'O_Dashboard-Vals'!AN300","v":0},{"$f":"O_Dashboard!AO300-'O_Dashboard-Vals'!AO300","v":0},{"$f":"O_Dashboard!AP300-'O_Dashboard-Vals'!AP300","v":0},{"$f":"O_Dashboard!AQ300-'O_Dashboard-Vals'!AQ300","v":0},{"$f":"O_Dashboard!AR300-'O_Dashboard-Vals'!AR300","v":0},{"$f":"O_Dashboard!AS300-'O_Dashboard-Vals'!AS300","v":0},{"$f":"O_Dashboard!AT300-'O_Dashboard-Vals'!AT300","v":0},{"$f":"O_Dashboard!AU300-'O_Dashboard-Vals'!AU300","v":0},{"$f":"O_Dashboard!AV300-'O_Dashboard-Vals'!AV300","v":0},{"$f":"O_Dashboard!AW300-'O_Dashboard-Vals'!AW300","v":0},{"$f":"O_Dashboard!AX300-'O_Dashboard-Vals'!AX300","v":0},{"$f":"O_Dashboard!AY300-'O_Dashboard-Vals'!AY300","v":0},{"$f":"O_Dashboard!AZ300-'O_Dashboard-Vals'!AZ300","v":0},{"$f":"O_Dashboard!BA300-'O_Dashboard-Vals'!BA300","v":0},{"$f":"O_Dashboard!BB300-'O_Dashboard-Vals'!BB300","v":0},{"$f":"O_Dashboard!BC300-'O_Dashboard-Vals'!BC300","v":0},{"$f":"O_Dashboard!BD300-'O_Dashboard-Vals'!BD300","v":0},{"$f":"O_Dashboard!BE300-'O_Dashboard-Vals'!BE300","v":0},{"$f":"O_Dashboard!BF300-'O_Dashboard-Vals'!BF300","v":0},{"$f":"O_Dashboard!BG300-'O_Dashboard-Vals'!BG300","v":0},{"$f":"O_Dashboard!BH300-'O_Dashboard-Vals'!BH300","v":0},{"$f":"O_Dashboard!BI300-'O_Dashboard-Vals'!BI300","v":0},{"$f":"O_Dashboard!BJ300-'O_Dashboard-Vals'!BJ300","v":0}]
[null,null,null,null,"Base Charge Adjustments for Previous Price Determination, 2023 TUR",null,"£ per flight","CPI 2020",null,{"$f":"J273","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y305-'O_Dashboard-Vals'!Y305","v":0},null,{"$f":"O_Dashboard!AA305-'O_Dashboard-Vals'!AA305","v":0},{"$f":"O_Dashboard!AB305-'O_Dashboard-Vals'!AB305","v":0},{"$f":"O_Dashboard!AC305-'O_Dashboard-Vals'!AC305","v":0},{"$f":"O_Dashboard!AD305-'O_Dashboard-Vals'!AD305","v":0},{"$f":"O_Dashboard!AE305-'O_Dashboard-Vals'!AE305","v":0},{"$f":"O_Dashboard!AF305-'O_Dashboard-Vals'!AF305","v":0},{"$f":"O_Dashboard!AG305-'O_Dashboard-Vals'!AG305","v":0},{"$f":"O_Dashboard!AH305-'O_Dashboard-Vals'!AH305","v":0},{"$f":"O_Dashboard!AI305-'O_Dashboard-Vals'!AI305","v":0},{"$f":"O_Dashboard!AJ305-'O_Dashboard-Vals'!AJ305","v":0},{"$f":"O_Dashboard!AK305-'O_Dashboard-Vals'!AK305","v":0},{"$f":"O_Dashboard!AL305-'O_Dashboard-Vals'!AL305","v":0},{"$f":"O_Dashboard!AM305-'O_Dashboard-Vals'!AM305","v":0},{"$f":"O_Dashboard!AN305-'O_Dashboard-Vals'!AN305","v":0},{"$f":"O_Dashboard!AO305-'O_Dashboard-Vals'!AO305","v":0},{"$f":"O_Dashboard!AP305-'O_Dashboard-Vals'!AP305","v":0},{"$f":"O_Dashboard!AQ305-'O_Dashboard-Vals'!AQ305","v":0},{"$f":"O_Dashboard!AR305-'O_Dashboard-Vals'!AR305","v":0},{"$f":"O_Dashboard!AS305-'O_Dashboard-Vals'!AS305","v":0},{"$f":"O_Dashboard!AT305-'O_Dashboard-Vals'!AT305","v":0},{"$f":"O_Dashboard!AU305-'O_Dashboard-Vals'!AU305","v":0},{"$f":"O_Dashboard!AV305-'O_Dashboard-Vals'!AV305","v":0},{"$f":"O_Dashboard!AW305-'O_Dashboard-Vals'!AW305","v":0},{"$f":"O_Dashboard!AX305-'O_Dashboard-Vals'!AX305","v":0},{"$f":"O_Dashboard!AY305-'O_Dashboard-Vals'!AY305","v":0},{"$f":"O_Dashboard!AZ305-'O_Dashboard-Vals'!AZ305","v":0},{"$f":"O_Dashboard!BA305-'O_Dashboard-Vals'!BA305","v":0},{"$f":"O_Dashboard!BB305-'O_Dashboard-Vals'!BB305","v":0},{"$f":"O_Dashboard!BC305-'O_Dashboard-Vals'!BC305","v":0},{"$f":"O_Dashboard!BD305-'O_Dashboard-Vals'!BD305","v":0},{"$f":"O_Dashboard!BE305-'O_Dashboard-Vals'!BE305","v":0},{"$f":"O_Dashboard!BF305-'O_Dashboard-Vals'!BF305","v":0},{"$f":"O_Dashboard!BG305-'O_Dashboard-Vals'!BG305","v":0},{"$f":"O_Dashboard!BH305-'O_Dashboard-Vals'!BH305","v":0},{"$f":"O_Dashboard!BI305-'O_Dashboard-Vals'!BI305","v":0},{"$f":"O_Dashboard!BJ305-'O_Dashboard-Vals'!BJ305","v":0}]
[null,null,null,null,"Oceanic Base TRS - year t",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y306-'O_Dashboard-Vals'!Y306","v":0},null,{"$f":"O_Dashboard!AA306-'O_Dashboard-Vals'!AA306","v":0},{"$f":"O_Dashboard!AB306-'O_Dashboard-Vals'!AB306","v":0},{"$f":"O_Dashboard!AC306-'O_Dashboard-Vals'!AC306","v":0},{"$f":"O_Dashboard!AD306-'O_Dashboard-Vals'!AD306","v":0},{"$f":"O_Dashboard!AE306-'O_Dashboard-Vals'!AE306","v":0},{"$f":"O_Dashboard!AF306-'O_Dashboard-Vals'!AF306","v":0},{"$f":"O_Dashboard!AG306-'O_Dashboard-Vals'!AG306","v":0},{"$f":"O_Dashboard!AH306-'O_Dashboard-Vals'!AH306","v":0},{"$f":"O_Dashboard!AI306-'O_Dashboard-Vals'!AI306","v":0},{"$f":"O_Dashboard!AJ306-'O_Dashboard-Vals'!AJ306","v":0},{"$f":"O_Dashboard!AK306-'O_Dashboard-Vals'!AK306","v":0},{"$f":"O_Dashboard!AL306-'O_Dashboard-Vals'!AL306","v":0},{"$f":"O_Dashboard!AM306-'O_Dashboard-Vals'!AM306","v":0},{"$f":"O_Dashboard!AN306-'O_Dashboard-Vals'!AN306","v":0},{"$f":"O_Dashboard!AO306-'O_Dashboard-Vals'!AO306","v":0},{"$f":"O_Dashboard!AP306-'O_Dashboard-Vals'!AP306","v":0},{"$f":"O_Dashboard!AQ306-'O_Dashboard-Vals'!AQ306","v":0},{"$f":"O_Dashboard!AR306-'O_Dashboard-Vals'!AR306","v":0},{"$f":"O_Dashboard!AS306-'O_Dashboard-Vals'!AS306","v":0},{"$f":"O_Dashboard!AT306-'O_Dashboard-Vals'!AT306","v":0},{"$f":"O_Dashboard!AU306-'O_Dashboard-Vals'!AU306","v":0},{"$f":"O_Dashboard!AV306-'O_Dashboard-Vals'!AV306","v":0},{"$f":"O_Dashboard!AW306-'O_Dashboard-Vals'!AW306","v":0},{"$f":"O_Dashboard!AX306-'O_Dashboard-Vals'!AX306","v":0},{"$f":"O_Dashboard!AY306-'O_Dashboard-Vals'!AY306","v":0},{"$f":"O_Dashboard!AZ306-'O_Dashboard-Vals'!AZ306","v":0},{"$f":"O_Dashboard!BA306-'O_Dashboard-Vals'!BA306","v":0},{"$f":"O_Dashboard!BB306-'O_Dashboard-Vals'!BB306","v":0},{"$f":"O_Dashboard!BC306-'O_Dashboard-Vals'!BC306","v":0},{"$f":"O_Dashboard!BD306-'O_Dashboard-Vals'!BD306","v":0},{"$f":"O_Dashboard!BE306-'O_Dashboard-Vals'!BE306","v":0},{"$f":"O_Dashboard!BF306-'O_Dashboard-Vals'!BF306","v":0},{"$f":"O_Dashboard!BG306-'O_Dashboard-Vals'!BG306","v":0},{"$f":"O_Dashboard!BH306-'O_Dashboard-Vals'!BH306","v":0},{"$f":"O_Dashboard!BI306-'O_Dashboard-Vals'!BI306","v":0},{"$f":"O_Dashboard!BJ306-'O_Dashboard-Vals'!BJ306","v":0}]
[null,null,null,null,"TTVARt",null,"£ per flight","CPI 2020",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y311-'O_Dashboard-Vals'!Y311","v":0},null,{"$f":"O_Dashboard!AA311-'O_Dashboard-Vals'!AA311","v":0},{"$f":"O_Dashboard!AB311-'O_Dashboard-Vals'!AB311","v":0},{"$f":"O_Dashboard!AC311-'O_Dashboard-Vals'!AC311","v":0},{"$f":"O_Dashboard!AD311-'O_Dashboard-Vals'!AD311","v":0},{"$f":"O_Dashboard!AE311-'O_Dashboard-Vals'!AE311","v":0},{"$f":"O_Dashboard!AF311-'O_Dashboard-Vals'!AF311","v":0},{"$f":"O_Dashboard!AG311-'O_Dashboard-Vals'!AG311","v":0},{"$f":"O_Dashboard!AH311-'O_Dashboard-Vals'!AH311","v":0},{"$f":"O_Dashboard!AI311-'O_Dashboard-Vals'!AI311","v":0},{"$f":"O_Dashboard!AJ311-'O_Dashboard-Vals'!AJ311","v":0},{"$f":"O_Dashboard!AK311-'O_Dashboard-Vals'!AK311","v":0},{"$f":"O_Dashboard!AL311-'O_Dashboard-Vals'!AL311","v":0},{"$f":"O_Dashboard!AM311-'O_Dashboard-Vals'!AM311","v":0},{"$f":"O_Dashboard!AN311-'O_Dashboard-Vals'!AN311","v":0},{"$f":"O_Dashboard!AO311-'O_Dashboard-Vals'!AO311","v":0},{"$f":"O_Dashboard!AP311-'O_Dashboard-Vals'!AP311","v":0},{"$f":"O_Dashboard!AQ311-'O_Dashboard-Vals'!AQ311","v":0},{"$f":"O_Dashboard!AR311-'O_Dashboard-Vals'!AR311","v":0},{"$f":"O_Dashboard!AS311-'O_Dashboard-Vals'!AS311","v":0},{"$f":"O_Dashboard!AT311-'O_Dashboard-Vals'!AT311","v":0},{"$f":"O_Dashboard!AU311-'O_Dashboard-Vals'!AU311","v":0},{"$f":"O_Dashboard!AV311-'O_Dashboard-Vals'!AV311","v":0},{"$f":"O_Dashboard!AW311-'O_Dashboard-Vals'!AW311","v":0},{"$f":"O_Dashboard!AX311-'O_Dashboard-Vals'!AX311","v":0},{"$f":"O_Dashboard!AY311-'O_Dashboard-Vals'!AY311","v":0},{"$f":"O_Dashboard!AZ311-'O_Dashboard-Vals'!AZ311","v":0},{"$f":"O_Dashboard!BA311-'O_Dashboard-Vals'!BA311","v":0},{"$f":"O_Dashboard!BB311-'O_Dashboard-Vals'!BB311","v":0},{"$f":"O_Dashboard!BC311-'O_Dashboard-Vals'!BC311","v":0},{"$f":"O_Dashboard!BD311-'O_Dashboard-Vals'!BD311","v":0},{"$f":"O_Dashboard!BE311-'O_Dashboard-Vals'!BE311","v":0},{"$f":"O_Dashboard!BF311-'O_Dashboard-Vals'!BF311","v":0},{"$f":"O_Dashboard!BG311-'O_Dashboard-Vals'!BG311","v":0},{"$f":"O_Dashboard!BH311-'O_Dashboard-Vals'!BH311","v":0},{"$f":"O_Dashboard!BI311-'O_Dashboard-Vals'!BI311","v":0},{"$f":"O_Dashboard!BJ311-'O_Dashboard-Vals'!BJ311","v":0}]
[null,null,null,"4 - Oceanic Tables (CPI 2020)"]
[null,null,null,null,"Return on RAB",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y320-'O_Dashboard-Vals'!Y320","v":0},null,{"$f":"O_Dashboard!AA320-'O_Dashboard-Vals'!AA320","v":0},{"$f":"O_Dashboard!AB320-'O_Dashboard-Vals'!AB320","v":0},{"$f":"O_Dashboard!AC320-'O_Dashboard-Vals'!AC320","v":0},{"$f":"O_Dashboard!AD320-'O_Dashboard-Vals'!AD320","v":0},{"$f":"O_Dashboard!AE320-'O_Dashboard-Vals'!AE320","v":0},{"$f":"O_Dashboard!AF320-'O_Dashboard-Vals'!AF320","v":0},{"$f":"O_Dashboard!AG320-'O_Dashboard-Vals'!AG320","v":0},{"$f":"O_Dashboard!AH320-'O_Dashboard-Vals'!AH320","v":0},{"$f":"O_Dashboard!AI320-'O_Dashboard-Vals'!AI320","v":0},{"$f":"O_Dashboard!AJ320-'O_Dashboard-Vals'!AJ320","v":0},{"$f":"O_Dashboard!AK320-'O_Dashboard-Vals'!AK320","v":0},{"$f":"O_Dashboard!AL320-'O_Dashboard-Vals'!AL320","v":0},{"$f":"O_Dashboard!AM320-'O_Dashboard-Vals'!AM320","v":0},{"$f":"O_Dashboard!AN320-'O_Dashboard-Vals'!AN320","v":0},{"$f":"O_Dashboard!AO320-'O_Dashboard-Vals'!AO320","v":0},{"$f":"O_Dashboard!AP320-'O_Dashboard-Vals'!AP320","v":0},{"$f":"O_Dashboard!AQ320-'O_Dashboard-Vals'!AQ320","v":0},{"$f":"O_Dashboard!AR320-'O_Dashboard-Vals'!AR320","v":0},{"$f":"O_Dashboard!AS320-'O_Dashboard-Vals'!AS320","v":0},{"$f":"O_Dashboard!AT320-'O_Dashboard-Vals'!AT320","v":0},{"$f":"O_Dashboard!AU320-'O_Dashboard-Vals'!AU320","v":0},{"$f":"O_Dashboard!AV320-'O_Dashboard-Vals'!AV320","v":0},{"$f":"O_Dashboard!AW320-'O_Dashboard-Vals'!AW320","v":0},{"$f":"O_Dashboard!AX320-'O_Dashboard-Vals'!AX320","v":0},{"$f":"O_Dashboard!AY320-'O_Dashboard-Vals'!AY320","v":0},{"$f":"O_Dashboard!AZ320-'O_Dashboard-Vals'!AZ320","v":0},{"$f":"O_Dashboard!BA320-'O_Dashboard-Vals'!BA320","v":0},{"$f":"O_Dashboard!BB320-'O_Dashboard-Vals'!BB320","v":0},{"$f":"O_Dashboard!BC320-'O_Dashboard-Vals'!BC320","v":0},{"$f":"O_Dashboard!BD320-'O_Dashboard-Vals'!BD320","v":0},{"$f":"O_Dashboard!BE320-'O_Dashboard-Vals'!BE320","v":0},{"$f":"O_Dashboard!BF320-'O_Dashboard-Vals'!BF320","v":0},{"$f":"O_Dashboard!BG320-'O_Dashboard-Vals'!BG320","v":0},{"$f":"O_Dashboard!BH320-'O_Dashboard-Vals'!BH320","v":0},{"$f":"O_Dashboard!BI320-'O_Dashboard-Vals'!BI320","v":0},{"$f":"O_Dashboard!BJ320-'O_Dashboard-Vals'!BJ320","v":0}]
[null,null,null,null,"Total core costs",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y323-'O_Dashboard-Vals'!Y323","v":0},null,{"$f":"O_Dashboard!AA323-'O_Dashboard-Vals'!AA323","v":0},{"$f":"O_Dashboard!AB323-'O_Dashboard-Vals'!AB323","v":0},{"$f":"O_Dashboard!AC323-'O_Dashboard-Vals'!AC323","v":0},{"$f":"O_Dashboard!AD323-'O_Dashboard-Vals'!AD323","v":0},{"$f":"O_Dashboard!AE323-'O_Dashboard-Vals'!AE323","v":0},{"$f":"O_Dashboard!AF323-'O_Dashboard-Vals'!AF323","v":0},{"$f":"O_Dashboard!AG323-'O_Dashboard-Vals'!AG323","v":0},{"$f":"O_Dashboard!AH323-'O_Dashboard-Vals'!AH323","v":0},{"$f":"O_Dashboard!AI323-'O_Dashboard-Vals'!AI323","v":0},{"$f":"O_Dashboard!AJ323-'O_Dashboard-Vals'!AJ323","v":0},{"$f":"O_Dashboard!AK323-'O_Dashboard-Vals'!AK323","v":0},{"$f":"O_Dashboard!AL323-'O_Dashboard-Vals'!AL323","v":0},{"$f":"O_Dashboard!AM323-'O_Dashboard-Vals'!AM323","v":0},{"$f":"O_Dashboard!AN323-'O_Dashboard-Vals'!AN323","v":0},{"$f":"O_Dashboard!AO323-'O_Dashboard-Vals'!AO323","v":0},{"$f":"O_Dashboard!AP323-'O_Dashboard-Vals'!AP323","v":0},{"$f":"O_Dashboard!AQ323-'O_Dashboard-Vals'!AQ323","v":0},{"$f":"O_Dashboard!AR323-'O_Dashboard-Vals'!AR323","v":0},{"$f":"O_Dashboard!AS323-'O_Dashboard-Vals'!AS323","v":0},{"$f":"O_Dashboard!AT323-'O_Dashboard-Vals'!AT323","v":0},{"$f":"O_Dashboard!AU323-'O_Dashboard-Vals'!AU323","v":0},{"$f":"O_Dashboard!AV323-'O_Dashboard-Vals'!AV323","v":0},{"$f":"O_Dashboard!AW323-'O_Dashboard-Vals'!AW323","v":0},{"$f":"O_Dashboard!AX323-'O_Dashboard-Vals'!AX323","v":0},{"$f":"O_Dashboard!AY323-'O_Dashboard-Vals'!AY323","v":0},{"$f":"O_Dashboard!AZ323-'O_Dashboard-Vals'!AZ323","v":0},{"$f":"O_Dashboard!BA323-'O_Dashboard-Vals'!BA323","v":0},{"$f":"O_Dashboard!BB323-'O_Dashboard-Vals'!BB323","v":0},{"$f":"O_Dashboard!BC323-'O_Dashboard-Vals'!BC323","v":0},{"$f":"O_Dashboard!BD323-'O_Dashboard-Vals'!BD323","v":0},{"$f":"O_Dashboard!BE323-'O_Dashboard-Vals'!BE323","v":0},{"$f":"O_Dashboard!BF323-'O_Dashboard-Vals'!BF323","v":0},{"$f":"O_Dashboard!BG323-'O_Dashboard-Vals'!BG323","v":0},{"$f":"O_Dashboard!BH323-'O_Dashboard-Vals'!BH323","v":0},{"$f":"O_Dashboard!BI323-'O_Dashboard-Vals'!BI323","v":0},{"$f":"O_Dashboard!BJ323-'O_Dashboard-Vals'!BJ323","v":0}]
[null,null,null,null,"Traffic forecasts North Atlantic (000s)",null,{"$f":"G259","v":"# Flights ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y325-'O_Dashboard-Vals'!Y325","v":0},null,{"$f":"O_Dashboard!AA325-'O_Dashboard-Vals'!AA325","v":0},{"$f":"O_Dashboard!AB325-'O_Dashboard-Vals'!AB325","v":0},{"$f":"O_Dashboard!AC325-'O_Dashboard-Vals'!AC325","v":0},{"$f":"O_Dashboard!AD325-'O_Dashboard-Vals'!AD325","v":0},{"$f":"O_Dashboard!AE325-'O_Dashboard-Vals'!AE325","v":0},{"$f":"O_Dashboard!AF325-'O_Dashboard-Vals'!AF325","v":0},{"$f":"O_Dashboard!AG325-'O_Dashboard-Vals'!AG325","v":0},{"$f":"O_Dashboard!AH325-'O_Dashboard-Vals'!AH325","v":0},{"$f":"O_Dashboard!AI325-'O_Dashboard-Vals'!AI325","v":0},{"$f":"O_Dashboard!AJ325-'O_Dashboard-Vals'!AJ325","v":0},{"$f":"O_Dashboard!AK325-'O_Dashboard-Vals'!AK325","v":0},{"$f":"O_Dashboard!AL325-'O_Dashboard-Vals'!AL325","v":0},{"$f":"O_Dashboard!AM325-'O_Dashboard-Vals'!AM325","v":0},{"$f":"O_Dashboard!AN325-'O_Dashboard-Vals'!AN325","v":0},{"$f":"O_Dashboard!AO325-'O_Dashboard-Vals'!AO325","v":0},{"$f":"O_Dashboard!AP325-'O_Dashboard-Vals'!AP325","v":0},{"$f":"O_Dashboard!AQ325-'O_Dashboard-Vals'!AQ325","v":0},{"$f":"O_Dashboard!AR325-'O_Dashboard-Vals'!AR325","v":0},{"$f":"O_Dashboard!AS325-'O_Dashboard-Vals'!AS325","v":0},{"$f":"O_Dashboard!AT325-'O_Dashboard-Vals'!AT325","v":0},{"$f":"O_Dashboard!AU325-'O_Dashboard-Vals'!AU325","v":0},{"$f":"O_Dashboard!AV325-'O_Dashboard-Vals'!AV325","v":0},{"$f":"O_Dashboard!AW325-'O_Dashboard-Vals'!AW325","v":0},{"$f":"O_Dashboard!AX325-'O_Dashboard-Vals'!AX325","v":0},{"$f":"O_Dashboard!AY325-'O_Dashboard-Vals'!AY325","v":0},{"$f":"O_Dashboard!AZ325-'O_Dashboard-Vals'!AZ325","v":0},{"$f":"O_Dashboard!BA325-'O_Dashboard-Vals'!BA325","v":0},{"$f":"O_Dashboard!BB325-'O_Dashboard-Vals'!BB325","v":0},{"$f":"O_Dashboard!BC325-'O_Dashboard-Vals'!BC325","v":0},{"$f":"O_Dashboard!BD325-'O_Dashboard-Vals'!BD325","v":0},{"$f":"O_Dashboard!BE325-'O_Dashboard-Vals'!BE325","v":0},{"$f":"O_Dashboard!BF325-'O_Dashboard-Vals'!BF325","v":0},{"$f":"O_Dashboard!BG325-'O_Dashboard-Vals'!BG325","v":0},{"$f":"O_Dashboard!BH325-'O_Dashboard-Vals'!BH325","v":0},{"$f":"O_Dashboard!BI325-'O_Dashboard-Vals'!BI325","v":0},{"$f":"O_Dashboard!BJ325-'O_Dashboard-Vals'!BJ325","v":0}]
[null,null,null,null,"ADS-D data costs Tango",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y330-'O_Dashboard-Vals'!Y330","v":0},null,{"$f":"O_Dashboard!AA330-'O_Dashboard-Vals'!AA330","v":0},{"$f":"O_Dashboard!AB330-'O_Dashboard-Vals'!AB330","v":0},{"$f":"O_Dashboard!AC330-'O_Dashboard-Vals'!AC330","v":0},{"$f":"O_Dashboard!AD330-'O_Dashboard-Vals'!AD330","v":0},{"$f":"O_Dashboard!AE330-'O_Dashboard-Vals'!AE330","v":0},{"$f":"O_Dashboard!AF330-'O_Dashboard-Vals'!AF330","v":0},{"$f":"O_Dashboard!AG330-'O_Dashboard-Vals'!AG330","v":0},{"$f":"O_Dashboard!AH330-'O_Dashboard-Vals'!AH330","v":0},{"$f":"O_Dashboard!AI330-'O_Dashboard-Vals'!AI330","v":0},{"$f":"O_Dashboard!AJ330-'O_Dashboard-Vals'!AJ330","v":0},{"$f":"O_Dashboard!AK330-'O_Dashboard-Vals'!AK330","v":0},{"$f":"O_Dashboard!AL330-'O_Dashboard-Vals'!AL330","v":0},{"$f":"O_Dashboard!AM330-'O_Dashboard-Vals'!AM330","v":0},{"$f":"O_Dashboard!AN330-'O_Dashboard-Vals'!AN330","v":0},{"$f":"O_Dashboard!AO330-'O_Dashboard-Vals'!AO330","v":0},{"$f":"O_Dashboard!AP330-'O_Dashboard-Vals'!AP330","v":0},{"$f":"O_Dashboard!AQ330-'O_Dashboard-Vals'!AQ330","v":0},{"$f":"O_Dashboard!AR330-'O_Dashboard-Vals'!AR330","v":0},{"$f":"O_Dashboard!AS330-'O_Dashboard-Vals'!AS330","v":0},{"$f":"O_Dashboard!AT330-'O_Dashboard-Vals'!AT330","v":0},{"$f":"O_Dashboard!AU330-'O_Dashboard-Vals'!AU330","v":0},{"$f":"O_Dashboard!AV330-'O_Dashboard-Vals'!AV330","v":0},{"$f":"O_Dashboard!AW330-'O_Dashboard-Vals'!AW330","v":0},{"$f":"O_Dashboard!AX330-'O_Dashboard-Vals'!AX330","v":0},{"$f":"O_Dashboard!AY330-'O_Dashboard-Vals'!AY330","v":0},{"$f":"O_Dashboard!AZ330-'O_Dashboard-Vals'!AZ330","v":0},{"$f":"O_Dashboard!BA330-'O_Dashboard-Vals'!BA330","v":0},{"$f":"O_Dashboard!BB330-'O_Dashboard-Vals'!BB330","v":0},{"$f":"O_Dashboard!BC330-'O_Dashboard-Vals'!BC330","v":0},{"$f":"O_Dashboard!BD330-'O_Dashboard-Vals'!BD330","v":0},{"$f":"O_Dashboard!BE330-'O_Dashboard-Vals'!BE330","v":0},{"$f":"O_Dashboard!BF330-'O_Dashboard-Vals'!BF330","v":0},{"$f":"O_Dashboard!BG330-'O_Dashboard-Vals'!BG330","v":0},{"$f":"O_Dashboard!BH330-'O_Dashboard-Vals'!BH330","v":0},{"$f":"O_Dashboard!BI330-'O_Dashboard-Vals'!BI330","v":0},{"$f":"O_Dashboard!BJ330-'O_Dashboard-Vals'!BJ330","v":0}]
[null,null,null,null,"Unprofiled ADS-B data charge per Tango area  crossing",null,{"$f":"G298","v":"£ per flight"},{"$f":"H298","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y332-'O_Dashboard-Vals'!Y332","v":0},null,{"$f":"O_Dashboard!AA332-'O_Dashboard-Vals'!AA332","v":0},{"$f":"O_Dashboard!AB332-'O_Dashboard-Vals'!AB332","v":0},{"$f":"O_Dashboard!AC332-'O_Dashboard-Vals'!AC332","v":0},{"$f":"O_Dashboard!AD332-'O_Dashboard-Vals'!AD332","v":0},{"$f":"O_Dashboard!AE332-'O_Dashboard-Vals'!AE332","v":0},{"$f":"O_Dashboard!AF332-'O_Dashboard-Vals'!AF332","v":0},{"$f":"O_Dashboard!AG332-'O_Dashboard-Vals'!AG332","v":0},{"$f":"O_Dashboard!AH332-'O_Dashboard-Vals'!AH332","v":0},{"$f":"O_Dashboard!AI332-'O_Dashboard-Vals'!AI332","v":0},{"$f":"O_Dashboard!AJ332-'O_Dashboard-Vals'!AJ332","v":0},{"$f":"O_Dashboard!AK332-'O_Dashboard-Vals'!AK332","v":0},{"$f":"O_Dashboard!AL332-'O_Dashboard-Vals'!AL332","v":0},{"$f":"O_Dashboard!AM332-'O_Dashboard-Vals'!AM332","v":0},{"$f":"O_Dashboard!AN332-'O_Dashboard-Vals'!AN332","v":0},{"$f":"O_Dashboard!AO332-'O_Dashboard-Vals'!AO332","v":0},{"$f":"O_Dashboard!AP332-'O_Dashboard-Vals'!AP332","v":0},{"$f":"O_Dashboard!AQ332-'O_Dashboard-Vals'!AQ332","v":0},{"$f":"O_Dashboard!AR332-'O_Dashboard-Vals'!AR332","v":0},{"$f":"O_Dashboard!AS332-'O_Dashboard-Vals'!AS332","v":0},{"$f":"O_Dashboard!AT332-'O_Dashboard-Vals'!AT332","v":0},{"$f":"O_Dashboard!AU332-'O_Dashboard-Vals'!AU332","v":0},{"$f":"O_Dashboard!AV332-'O_Dashboard-Vals'!AV332","v":0},{"$f":"O_Dashboard!AW332-'O_Dashboard-Vals'!AW332","v":0},{"$f":"O_Dashboard!AX332-'O_Dashboard-Vals'!AX332","v":0},{"$f":"O_Dashboard!AY332-'O_Dashboard-Vals'!AY332","v":0},{"$f":"O_Dashboard!AZ332-'O_Dashboard-Vals'!AZ332","v":0},{"$f":"O_Dashboard!BA332-'O_Dashboard-Vals'!BA332","v":0},{"$f":"O_Dashboard!BB332-'O_Dashboard-Vals'!BB332","v":0},{"$f":"O_Dashboard!BC332-'O_Dashboard-Vals'!BC332","v":0},{"$f":"O_Dashboard!BD332-'O_Dashboard-Vals'!BD332","v":0},{"$f":"O_Dashboard!BE332-'O_Dashboard-Vals'!BE332","v":0},{"$f":"O_Dashboard!BF332-'O_Dashboard-Vals'!BF332","v":0},{"$f":"O_Dashboard!BG332-'O_Dashboard-Vals'!BG332","v":0},{"$f":"O_Dashboard!BH332-'O_Dashboard-Vals'!BH332","v":0},{"$f":"O_Dashboard!BI332-'O_Dashboard-Vals'!BI332","v":0},{"$f":"O_Dashboard!BJ332-'O_Dashboard-Vals'!BJ332","v":0}]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!E119","v":"Oceanic - RAB 2 - Time Adjusted Average RAB"},null,{"$f":"'C_Determined Costs_Oceanic'!G119","v":"£'000"},{"$f":"'C_Determined Costs_Oceanic'!H119","v":"Nominal"},null,{"$f":"'C_Determined Costs_Oceanic'!J119","v":0},{"$f":"'C_Determined Costs_Oceanic'!K119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y340-'O_Dashboard-Vals'!Y340","v":0},null,{"$f":"O_Dashboard!AA340-'O_Dashboard-Vals'!AA340","v":0},{"$f":"O_Dashboard!AB340-'O_Dashboard-Vals'!AB340","v":0},{"$f":"O_Dashboard!AC340-'O_Dashboard-Vals'!AC340","v":0},{"$f":"O_Dashboard!AD340-'O_Dashboard-Vals'!AD340","v":0},{"$f":"O_Dashboard!AE340-'O_Dashboard-Vals'!AE340","v":0},{"$f":"O_Dashboard!AF340-'O_Dashboard-Vals'!AF340","v":0},{"$f":"O_Dashboard!AG340-'O_Dashboard-Vals'!AG340","v":0},{"$f":"O_Dashboard!AH340-'O_Dashboard-Vals'!AH340","v":0},{"$f":"O_Dashboard!AI340-'O_Dashboard-Vals'!AI340","v":0},{"$f":"O_Dashboard!AJ340-'O_Dashboard-Vals'!AJ340","v":0},{"$f":"O_Dashboard!AK340-'O_Dashboard-Vals'!AK340","v":0},{"$f":"O_Dashboard!AL340-'O_Dashboard-Vals'!AL340","v":0},{"$f":"O_Dashboard!AM340-'O_Dashboard-Vals'!AM340","v":0},{"$f":"O_Dashboard!AN340-'O_Dashboard-Vals'!AN340","v":0},{"$f":"O_Dashboard!AO340-'O_Dashboard-Vals'!AO340","v":0},{"$f":"O_Dashboard!AP340-'O_Dashboard-Vals'!AP340","v":0},{"$f":"O_Dashboard!AQ340-'O_Dashboard-Vals'!AQ340","v":0},{"$f":"O_Dashboard!AR340-'O_Dashboard-Vals'!AR340","v":0},{"$f":"O_Dashboard!AS340-'O_Dashboard-Vals'!AS340","v":0},{"$f":"O_Dashboard!AT340-'O_Dashboard-Vals'!AT340","v":0},{"$f":"O_Dashboard!AU340-'O_Dashboard-Vals'!AU340","v":0},{"$f":"O_Dashboard!AV340-'O_Dashboard-Vals'!AV340","v":0},{"$f":"O_Dashboard!AW340-'O_Dashboard-Vals'!AW340","v":0},{"$f":"O_Dashboard!AX340-'O_Dashboard-Vals'!AX340","v":0},{"$f":"O_Dashboard!AY340-'O_Dashboard-Vals'!AY340","v":0},{"$f":"O_Dashboard!AZ340-'O_Dashboard-Vals'!AZ340","v":0},{"$f":"O_Dashboard!BA340-'O_Dashboard-Vals'!BA340","v":0},{"$f":"O_Dashboard!BB340-'O_Dashboard-Vals'!BB340","v":0},{"$f":"O_Dashboard!BC340-'O_Dashboard-Vals'!BC340","v":0},{"$f":"O_Dashboard!BD340-'O_Dashboard-Vals'!BD340","v":0},{"$f":"O_Dashboard!BE340-'O_Dashboard-Vals'!BE340","v":0},{"$f":"O_Dashboard!BF340-'O_Dashboard-Vals'!BF340","v":0},{"$f":"O_Dashboard!BG340-'O_Dashboard-Vals'!BG340","v":0},{"$f":"O_Dashboard!BH340-'O_Dashboard-Vals'!BH340","v":0},{"$f":"O_Dashboard!BI340-'O_Dashboard-Vals'!BI340","v":0},{"$f":"O_Dashboard!BJ340-'O_Dashboard-Vals'!BJ340","v":0}]
["London Approach"]
[null,null,null,null,{"$f":"C_Output_Staging!E313","v":"INF - year (t) (TSU) (Forecast)"},null,{"$f":"C_Output_Staging!G313","v":"£m"},{"$f":"C_Output_Staging!H313","v":"Nominal"},null,{"$f":"C_Output_Staging!J313","v":0},{"$f":"C_Output_Staging!K313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y349-'O_Dashboard-Vals'!Y349","v":0},null,{"$f":"O_Dashboard!AA349-'O_Dashboard-Vals'!AA349","v":0},{"$f":"O_Dashboard!AB349-'O_Dashboard-Vals'!AB349","v":0},{"$f":"O_Dashboard!AC349-'O_Dashboard-Vals'!AC349","v":0},{"$f":"O_Dashboard!AD349-'O_Dashboard-Vals'!AD349","v":0},{"$f":"O_Dashboard!AE349-'O_Dashboard-Vals'!AE349","v":0},{"$f":"O_Dashboard!AF349-'O_Dashboard-Vals'!AF349","v":0},{"$f":"O_Dashboard!AG349-'O_Dashboard-Vals'!AG349","v":0},{"$f":"O_Dashboard!AH349-'O_Dashboard-Vals'!AH349","v":0},{"$f":"O_Dashboard!AI349-'O_Dashboard-Vals'!AI349","v":0},{"$f":"O_Dashboard!AJ349-'O_Dashboard-Vals'!AJ349","v":0},{"$f":"O_Dashboard!AK349-'O_Dashboard-Vals'!AK349","v":0},{"$f":"O_Dashboard!AL349-'O_Dashboard-Vals'!AL349","v":0},{"$f":"O_Dashboard!AM349-'O_Dashboard-Vals'!AM349","v":0},{"$f":"O_Dashboard!AN349-'O_Dashboard-Vals'!AN349","v":0},{"$f":"O_Dashboard!AO349-'O_Dashboard-Vals'!AO349","v":0},{"$f":"O_Dashboard!AP349-'O_Dashboard-Vals'!AP349","v":0},{"$f":"O_Dashboard!AQ349-'O_Dashboard-Vals'!AQ349","v":0},{"$f":"O_Dashboard!AR349-'O_Dashboard-Vals'!AR349","v":0},{"$f":"O_Dashboard!AS349-'O_Dashboard-Vals'!AS349","v":0},{"$f":"O_Dashboard!AT349-'O_Dashboard-Vals'!AT349","v":0},{"$f":"O_Dashboard!AU349-'O_Dashboard-Vals'!AU349","v":0},{"$f":"O_Dashboard!AV349-'O_Dashboard-Vals'!AV349","v":0},{"$f":"O_Dashboard!AW349-'O_Dashboard-Vals'!AW349","v":0},{"$f":"O_Dashboard!AX349-'O_Dashboard-Vals'!AX349","v":0},{"$f":"O_Dashboard!AY349-'O_Dashboard-Vals'!AY349","v":0},{"$f":"O_Dashboard!AZ349-'O_Dashboard-Vals'!AZ349","v":0},{"$f":"O_Dashboard!BA349-'O_Dashboard-Vals'!BA349","v":0},{"$f":"O_Dashboard!BB349-'O_Dashboard-Vals'!BB349","v":0},{"$f":"O_Dashboard!BC349-'O_Dashboard-Vals'!BC349","v":0},{"$f":"O_Dashboard!BD349-'O_Dashboard-Vals'!BD349","v":0},{"$f":"O_Dashboard!BE349-'O_Dashboard-Vals'!BE349","v":0},{"$f":"O_Dashboard!BF349-'O_Dashboard-Vals'!BF349","v":0},{"$f":"O_Dashboard!BG349-'O_Dashboard-Vals'!BG349","v":0},{"$f":"O_Dashboard!BH349-'O_Dashboard-Vals'!BH349","v":0},{"$f":"O_Dashboard!BI349-'O_Dashboard-Vals'!BI349","v":0},{"$f":"O_Dashboard!BJ349-'O_Dashboard-Vals'!BJ349","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E314","v":"LA Restructuring Costs ReS t (TSU)"},null,{"$f":"C_Output_Staging!G314","v":"£m"},{"$f":"C_Output_Staging!H314","v":"Nominal"},null,{"$f":"C_Output_Staging!J314","v":0},{"$f":"C_Output_Staging!K314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y350-'O_Dashboard-Vals'!Y350","v":0},null,{"$f":"O_Dashboard!AA350-'O_Dashboard-Vals'!AA350","v":0},{"$f":"O_Dashboard!AB350-'O_Dashboard-Vals'!AB350","v":0},{"$f":"O_Dashboard!AC350-'O_Dashboard-Vals'!AC350","v":0},{"$f":"O_Dashboard!AD350-'O_Dashboard-Vals'!AD350","v":0},{"$f":"O_Dashboard!AE350-'O_Dashboard-Vals'!AE350","v":0},{"$f":"O_Dashboard!AF350-'O_Dashboard-Vals'!AF350","v":0},{"$f":"O_Dashboard!AG350-'O_Dashboard-Vals'!AG350","v":0},{"$f":"O_Dashboard!AH350-'O_Dashboard-Vals'!AH350","v":0},{"$f":"O_Dashboard!AI350-'O_Dashboard-Vals'!AI350","v":0},{"$f":"O_Dashboard!AJ350-'O_Dashboard-Vals'!AJ350","v":0},{"$f":"O_Dashboard!AK350-'O_Dashboard-Vals'!AK350","v":0},{"$f":"O_Dashboard!AL350-'O_Dashboard-Vals'!AL350","v":0},{"$f":"O_Dashboard!AM350-'O_Dashboard-Vals'!AM350","v":0},{"$f":"O_Dashboard!AN350-'O_Dashboard-Vals'!AN350","v":0},{"$f":"O_Dashboard!AO350-'O_Dashboard-Vals'!AO350","v":0},{"$f":"O_Dashboard!AP350-'O_Dashboard-Vals'!AP350","v":0},{"$f":"O_Dashboard!AQ350-'O_Dashboard-Vals'!AQ350","v":0},{"$f":"O_Dashboard!AR350-'O_Dashboard-Vals'!AR350","v":0},{"$f":"O_Dashboard!AS350-'O_Dashboard-Vals'!AS350","v":0},{"$f":"O_Dashboard!AT350-'O_Dashboard-Vals'!AT350","v":0},{"$f":"O_Dashboard!AU350-'O_Dashboard-Vals'!AU350","v":0},{"$f":"O_Dashboard!AV350-'O_Dashboard-Vals'!AV350","v":0},{"$f":"O_Dashboard!AW350-'O_Dashboard-Vals'!AW350","v":0},{"$f":"O_Dashboard!AX350-'O_Dashboard-Vals'!AX350","v":0},{"$f":"O_Dashboard!AY350-'O_Dashboard-Vals'!AY350","v":0},{"$f":"O_Dashboard!AZ350-'O_Dashboard-Vals'!AZ350","v":0},{"$f":"O_Dashboard!BA350-'O_Dashboard-Vals'!BA350","v":0},{"$f":"O_Dashboard!BB350-'O_Dashboard-Vals'!BB350","v":0},{"$f":"O_Dashboard!BC350-'O_Dashboard-Vals'!BC350","v":0},{"$f":"O_Dashboard!BD350-'O_Dashboard-Vals'!BD350","v":0},{"$f":"O_Dashboard!BE350-'O_Dashboard-Vals'!BE350","v":0},{"$f":"O_Dashboard!BF350-'O_Dashboard-Vals'!BF350","v":0},{"$f":"O_Dashboard!BG350-'O_Dashboard-Vals'!BG350","v":0},{"$f":"O_Dashboard!BH350-'O_Dashboard-Vals'!BH350","v":0},{"$f":"O_Dashboard!BI350-'O_Dashboard-Vals'!BI350","v":0},{"$f":"O_Dashboard!BJ350-'O_Dashboard-Vals'!BJ350","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E319","v":"LA Modulation MOD t (TSU)"},null,{"$f":"C_Output_Staging!G319","v":"£m"},{"$f":"C_Output_Staging!H319","v":"Nominal"},null,{"$f":"C_Output_Staging!J319","v":0},{"$f":"C_Output_Staging!K319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y355-'O_Dashboard-Vals'!Y355","v":0},null,{"$f":"O_Dashboard!AA355-'O_Dashboard-Vals'!AA355","v":0},{"$f":"O_Dashboard!AB355-'O_Dashboard-Vals'!AB355","v":0},{"$f":"O_Dashboard!AC355-'O_Dashboard-Vals'!AC355","v":0},{"$f":"O_Dashboard!AD355-'O_Dashboard-Vals'!AD355","v":0},{"$f":"O_Dashboard!AE355-'O_Dashboard-Vals'!AE355","v":0},{"$f":"O_Dashboard!AF355-'O_Dashboard-Vals'!AF355","v":0},{"$f":"O_Dashboard!AG355-'O_Dashboard-Vals'!AG355","v":0},{"$f":"O_Dashboard!AH355-'O_Dashboard-Vals'!AH355","v":0},{"$f":"O_Dashboard!AI355-'O_Dashboard-Vals'!AI355","v":0},{"$f":"O_Dashboard!AJ355-'O_Dashboard-Vals'!AJ355","v":0},{"$f":"O_Dashboard!AK355-'O_Dashboard-Vals'!AK355","v":0},{"$f":"O_Dashboard!AL355-'O_Dashboard-Vals'!AL355","v":0},{"$f":"O_Dashboard!AM355-'O_Dashboard-Vals'!AM355","v":0},{"$f":"O_Dashboard!AN355-'O_Dashboard-Vals'!AN355","v":0},{"$f":"O_Dashboard!AO355-'O_Dashboard-Vals'!AO355","v":0},{"$f":"O_Dashboard!AP355-'O_Dashboard-Vals'!AP355","v":0},{"$f":"O_Dashboard!AQ355-'O_Dashboard-Vals'!AQ355","v":0},{"$f":"O_Dashboard!AR355-'O_Dashboard-Vals'!AR355","v":0},{"$f":"O_Dashboard!AS355-'O_Dashboard-Vals'!AS355","v":0},{"$f":"O_Dashboard!AT355-'O_Dashboard-Vals'!AT355","v":0},{"$f":"O_Dashboard!AU355-'O_Dashboard-Vals'!AU355","v":0},{"$f":"O_Dashboard!AV355-'O_Dashboard-Vals'!AV355","v":0},{"$f":"O_Dashboard!AW355-'O_Dashboard-Vals'!AW355","v":0},{"$f":"O_Dashboard!AX355-'O_Dashboard-Vals'!AX355","v":0},{"$f":"O_Dashboard!AY355-'O_Dashboard-Vals'!AY355","v":0},{"$f":"O_Dashboard!AZ355-'O_Dashboard-Vals'!AZ355","v":0},{"$f":"O_Dashboard!BA355-'O_Dashboard-Vals'!BA355","v":0},{"$f":"O_Dashboard!BB355-'O_Dashboard-Vals'!BB355","v":0},{"$f":"O_Dashboard!BC355-'O_Dashboard-Vals'!BC355","v":0},{"$f":"O_Dashboard!BD355-'O_Dashboard-Vals'!BD355","v":0},{"$f":"O_Dashboard!BE355-'O_Dashboard-Vals'!BE355","v":0},{"$f":"O_Dashboard!BF355-'O_Dashboard-Vals'!BF355","v":0},{"$f":"O_Dashboard!BG355-'O_Dashboard-Vals'!BG355","v":0},{"$f":"O_Dashboard!BH355-'O_Dashboard-Vals'!BH355","v":0},{"$f":"O_Dashboard!BI355-'O_Dashboard-Vals'!BI355","v":0},{"$f":"O_Dashboard!BJ355-'O_Dashboard-Vals'!BJ355","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E322","v":"LTVar t (TSU)"},null,{"$f":"C_Output_Staging!G322","v":"£m"},{"$f":"C_Output_Staging!H322","v":"Nominal"},null,{"$f":"C_Output_Staging!J322","v":0},{"$f":"C_Output_Staging!K322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y358-'O_Dashboard-Vals'!Y358","v":0},null,{"$f":"O_Dashboard!AA358-'O_Dashboard-Vals'!AA358","v":0},{"$f":"O_Dashboard!AB358-'O_Dashboard-Vals'!AB358","v":0},{"$f":"O_Dashboard!AC358-'O_Dashboard-Vals'!AC358","v":0},{"$f":"O_Dashboard!AD358-'O_Dashboard-Vals'!AD358","v":0},{"$f":"O_Dashboard!AE358-'O_Dashboard-Vals'!AE358","v":0},{"$f":"O_Dashboard!AF358-'O_Dashboard-Vals'!AF358","v":0},{"$f":"O_Dashboard!AG358-'O_Dashboard-Vals'!AG358","v":0},{"$f":"O_Dashboard!AH358-'O_Dashboard-Vals'!AH358","v":0},{"$f":"O_Dashboard!AI358-'O_Dashboard-Vals'!AI358","v":0},{"$f":"O_Dashboard!AJ358-'O_Dashboard-Vals'!AJ358","v":0},{"$f":"O_Dashboard!AK358-'O_Dashboard-Vals'!AK358","v":0},{"$f":"O_Dashboard!AL358-'O_Dashboard-Vals'!AL358","v":0},{"$f":"O_Dashboard!AM358-'O_Dashboard-Vals'!AM358","v":0},{"$f":"O_Dashboard!AN358-'O_Dashboard-Vals'!AN358","v":0},{"$f":"O_Dashboard!AO358-'O_Dashboard-Vals'!AO358","v":0},{"$f":"O_Dashboard!AP358-'O_Dashboard-Vals'!AP358","v":0},{"$f":"O_Dashboard!AQ358-'O_Dashboard-Vals'!AQ358","v":0},{"$f":"O_Dashboard!AR358-'O_Dashboard-Vals'!AR358","v":0},{"$f":"O_Dashboard!AS358-'O_Dashboard-Vals'!AS358","v":0},{"$f":"O_Dashboard!AT358-'O_Dashboard-Vals'!AT358","v":0},{"$f":"O_Dashboard!AU358-'O_Dashboard-Vals'!AU358","v":0},{"$f":"O_Dashboard!AV358-'O_Dashboard-Vals'!AV358","v":0},{"$f":"O_Dashboard!AW358-'O_Dashboard-Vals'!AW358","v":0},{"$f":"O_Dashboard!AX358-'O_Dashboard-Vals'!AX358","v":0},{"$f":"O_Dashboard!AY358-'O_Dashboard-Vals'!AY358","v":0},{"$f":"O_Dashboard!AZ358-'O_Dashboard-Vals'!AZ358","v":0},{"$f":"O_Dashboard!BA358-'O_Dashboard-Vals'!BA358","v":0},{"$f":"O_Dashboard!BB358-'O_Dashboard-Vals'!BB358","v":0},{"$f":"O_Dashboard!BC358-'O_Dashboard-Vals'!BC358","v":0},{"$f":"O_Dashboard!BD358-'O_Dashboard-Vals'!BD358","v":0},{"$f":"O_Dashboard!BE358-'O_Dashboard-Vals'!BE358","v":0},{"$f":"O_Dashboard!BF358-'O_Dashboard-Vals'!BF358","v":0},{"$f":"O_Dashboard!BG358-'O_Dashboard-Vals'!BG358","v":0},{"$f":"O_Dashboard!BH358-'O_Dashboard-Vals'!BH358","v":0},{"$f":"O_Dashboard!BI358-'O_Dashboard-Vals'!BI358","v":0},{"$f":"O_Dashboard!BJ358-'O_Dashboard-Vals'!BJ358","v":0}]
[null,null,null,"Deflated"]
[null,null,null,null,{"$f":"C_Index!E$118","v":"Annual CPI Growth for calendar year t"},null,{"$f":"C_Index!G$118","v":"Index"},{"$f":"C_Index!H$118","v":"CPI 2020"},null,{"$f":"C_Index!J$118","v":0},{"$f":"C_Index!K$118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y365-'O_Dashboard-Vals'!Y365","v":0},null,{"$f":"O_Dashboard!AA365-'O_Dashboard-Vals'!AA365","v":0},{"$f":"O_Dashboard!AB365-'O_Dashboard-Vals'!AB365","v":0},{"$f":"O_Dashboard!AC365-'O_Dashboard-Vals'!AC365","v":0},{"$f":"O_Dashboard!AD365-'O_Dashboard-Vals'!AD365","v":0},{"$f":"O_Dashboard!AE365-'O_Dashboard-Vals'!AE365","v":0},{"$f":"O_Dashboard!AF365-'O_Dashboard-Vals'!AF365","v":0},{"$f":"O_Dashboard!AG365-'O_Dashboard-Vals'!AG365","v":0},{"$f":"O_Dashboard!AH365-'O_Dashboard-Vals'!AH365","v":0},{"$f":"O_Dashboard!AI365-'O_Dashboard-Vals'!AI365","v":0},{"$f":"O_Dashboard!AJ365-'O_Dashboard-Vals'!AJ365","v":0},{"$f":"O_Dashboard!AK365-'O_Dashboard-Vals'!AK365","v":0},{"$f":"O_Dashboard!AL365-'O_Dashboard-Vals'!AL365","v":0},{"$f":"O_Dashboard!AM365-'O_Dashboard-Vals'!AM365","v":0},{"$f":"O_Dashboard!AN365-'O_Dashboard-Vals'!AN365","v":0},{"$f":"O_Dashboard!AO365-'O_Dashboard-Vals'!AO365","v":0},{"$f":"O_Dashboard!AP365-'O_Dashboard-Vals'!AP365","v":0},{"$f":"O_Dashboard!AQ365-'O_Dashboard-Vals'!AQ365","v":0},{"$f":"O_Dashboard!AR365-'O_Dashboard-Vals'!AR365","v":0},{"$f":"O_Dashboard!AS365-'O_Dashboard-Vals'!AS365","v":0},{"$f":"O_Dashboard!AT365-'O_Dashboard-Vals'!AT365","v":0},{"$f":"O_Dashboard!AU365-'O_Dashboard-Vals'!AU365","v":0},{"$f":"O_Dashboard!AV365-'O_Dashboard-Vals'!AV365","v":0},{"$f":"O_Dashboard!AW365-'O_Dashboard-Vals'!AW365","v":0},{"$f":"O_Dashboard!AX365-'O_Dashboard-Vals'!AX365","v":0},{"$f":"O_Dashboard!AY365-'O_Dashboard-Vals'!AY365","v":0},{"$f":"O_Dashboard!AZ365-'O_Dashboard-Vals'!AZ365","v":0},{"$f":"O_Dashboard!BA365-'O_Dashboard-Vals'!BA365","v":0},{"$f":"O_Dashboard!BB365-'O_Dashboard-Vals'!BB365","v":0},{"$f":"O_Dashboard!BC365-'O_Dashboard-Vals'!BC365","v":0},{"$f":"O_Dashboard!BD365-'O_Dashboard-Vals'!BD365","v":0},{"$f":"O_Dashboard!BE365-'O_Dashboard-Vals'!BE365","v":0},{"$f":"O_Dashboard!BF365-'O_Dashboard-Vals'!BF365","v":0},{"$f":"O_Dashboard!BG365-'O_Dashboard-Vals'!BG365","v":0},{"$f":"O_Dashboard!BH365-'O_Dashboard-Vals'!BH365","v":0},{"$f":"O_Dashboard!BI365-'O_Dashboard-Vals'!BI365","v":0},{"$f":"O_Dashboard!BJ365-'O_Dashboard-Vals'!BJ365","v":0}]
[null,null,null,null,"LA Restructuring Costs ReS t (TSU)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y370-'O_Dashboard-Vals'!Y370","v":0},null,{"$f":"O_Dashboard!AA370-'O_Dashboard-Vals'!AA370","v":0},{"$f":"O_Dashboard!AB370-'O_Dashboard-Vals'!AB370","v":0},{"$f":"O_Dashboard!AC370-'O_Dashboard-Vals'!AC370","v":0},{"$f":"O_Dashboard!AD370-'O_Dashboard-Vals'!AD370","v":0},{"$f":"O_Dashboard!AE370-'O_Dashboard-Vals'!AE370","v":0},{"$f":"O_Dashboard!AF370-'O_Dashboard-Vals'!AF370","v":0},{"$f":"O_Dashboard!AG370-'O_Dashboard-Vals'!AG370","v":0},{"$f":"O_Dashboard!AH370-'O_Dashboard-Vals'!AH370","v":0},{"$f":"O_Dashboard!AI370-'O_Dashboard-Vals'!AI370","v":0},{"$f":"O_Dashboard!AJ370-'O_Dashboard-Vals'!AJ370","v":0},{"$f":"O_Dashboard!AK370-'O_Dashboard-Vals'!AK370","v":0},{"$f":"O_Dashboard!AL370-'O_Dashboard-Vals'!AL370","v":0},{"$f":"O_Dashboard!AM370-'O_Dashboard-Vals'!AM370","v":0},{"$f":"O_Dashboard!AN370-'O_Dashboard-Vals'!AN370","v":0},{"$f":"O_Dashboard!AO370-'O_Dashboard-Vals'!AO370","v":0},{"$f":"O_Dashboard!AP370-'O_Dashboard-Vals'!AP370","v":0},{"$f":"O_Dashboard!AQ370-'O_Dashboard-Vals'!AQ370","v":0},{"$f":"O_Dashboard!AR370-'O_Dashboard-Vals'!AR370","v":0},{"$f":"O_Dashboard!AS370-'O_Dashboard-Vals'!AS370","v":0},{"$f":"O_Dashboard!AT370-'O_Dashboard-Vals'!AT370","v":0},{"$f":"O_Dashboard!AU370-'O_Dashboard-Vals'!AU370","v":0},{"$f":"O_Dashboard!AV370-'O_Dashboard-Vals'!AV370","v":0},{"$f":"O_Dashboard!AW370-'O_Dashboard-Vals'!AW370","v":0},{"$f":"O_Dashboard!AX370-'O_Dashboard-Vals'!AX370","v":0},{"$f":"O_Dashboard!AY370-'O_Dashboard-Vals'!AY370","v":0},{"$f":"O_Dashboard!AZ370-'O_Dashboard-Vals'!AZ370","v":0},{"$f":"O_Dashboard!BA370-'O_Dashboard-Vals'!BA370","v":0},{"$f":"O_Dashboard!BB370-'O_Dashboard-Vals'!BB370","v":0},{"$f":"O_Dashboard!BC370-'O_Dashboard-Vals'!BC370","v":0},{"$f":"O_Dashboard!BD370-'O_Dashboard-Vals'!BD370","v":0},{"$f":"O_Dashboard!BE370-'O_Dashboard-Vals'!BE370","v":0},{"$f":"O_Dashboard!BF370-'O_Dashboard-Vals'!BF370","v":0},{"$f":"O_Dashboard!BG370-'O_Dashboard-Vals'!BG370","v":0},{"$f":"O_Dashboard!BH370-'O_Dashboard-Vals'!BH370","v":0},{"$f":"O_Dashboard!BI370-'O_Dashboard-Vals'!BI370","v":0},{"$f":"O_Dashboard!BJ370-'O_Dashboard-Vals'!BJ370","v":0}]
[null,null,null,null,"LA Financial Incentives FI t  (TSU)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y374-'O_Dashboard-Vals'!Y374","v":0},null,{"$f":"O_Dashboard!AA374-'O_Dashboard-Vals'!AA374","v":0},{"$f":"O_Dashboard!AB374-'O_Dashboard-Vals'!AB374","v":0},{"$f":"O_Dashboard!AC374-'O_Dashboard-Vals'!AC374","v":0},{"$f":"O_Dashboard!AD374-'O_Dashboard-Vals'!AD374","v":0},{"$f":"O_Dashboard!AE374-'O_Dashboard-Vals'!AE374","v":0},{"$f":"O_Dashboard!AF374-'O_Dashboard-Vals'!AF374","v":0},{"$f":"O_Dashboard!AG374-'O_Dashboard-Vals'!AG374","v":0},{"$f":"O_Dashboard!AH374-'O_Dashboard-Vals'!AH374","v":0},{"$f":"O_Dashboard!AI374-'O_Dashboard-Vals'!AI374","v":0},{"$f":"O_Dashboard!AJ374-'O_Dashboard-Vals'!AJ374","v":0},{"$f":"O_Dashboard!AK374-'O_Dashboard-Vals'!AK374","v":0},{"$f":"O_Dashboard!AL374-'O_Dashboard-Vals'!AL374","v":0},{"$f":"O_Dashboard!AM374-'O_Dashboard-Vals'!AM374","v":0},{"$f":"O_Dashboard!AN374-'O_Dashboard-Vals'!AN374","v":0},{"$f":"O_Dashboard!AO374-'O_Dashboard-Vals'!AO374","v":0},{"$f":"O_Dashboard!AP374-'O_Dashboard-Vals'!AP374","v":0},{"$f":"O_Dashboard!AQ374-'O_Dashboard-Vals'!AQ374","v":0},{"$f":"O_Dashboard!AR374-'O_Dashboard-Vals'!AR374","v":0},{"$f":"O_Dashboard!AS374-'O_Dashboard-Vals'!AS374","v":0},{"$f":"O_Dashboard!AT374-'O_Dashboard-Vals'!AT374","v":0},{"$f":"O_Dashboard!AU374-'O_Dashboard-Vals'!AU374","v":0},{"$f":"O_Dashboard!AV374-'O_Dashboard-Vals'!AV374","v":0},{"$f":"O_Dashboard!AW374-'O_Dashboard-Vals'!AW374","v":0},{"$f":"O_Dashboard!AX374-'O_Dashboard-Vals'!AX374","v":0},{"$f":"O_Dashboard!AY374-'O_Dashboard-Vals'!AY374","v":0},{"$f":"O_Dashboard!AZ374-'O_Dashboard-Vals'!AZ374","v":0},{"$f":"O_Dashboard!BA374-'O_Dashboard-Vals'!BA374","v":0},{"$f":"O_Dashboard!BB374-'O_Dashboard-Vals'!BB374","v":0},{"$f":"O_Dashboard!BC374-'O_Dashboard-Vals'!BC374","v":0},{"$f":"O_Dashboard!BD374-'O_Dashboard-Vals'!BD374","v":0},{"$f":"O_Dashboard!BE374-'O_Dashboard-Vals'!BE374","v":0},{"$f":"O_Dashboard!BF374-'O_Dashboard-Vals'!BF374","v":0},{"$f":"O_Dashboard!BG374-'O_Dashboard-Vals'!BG374","v":0},{"$f":"O_Dashboard!BH374-'O_Dashboard-Vals'!BH374","v":0},{"$f":"O_Dashboard!BI374-'O_Dashboard-Vals'!BI374","v":0},{"$f":"O_Dashboard!BJ374-'O_Dashboard-Vals'!BJ374","v":0}]
[]
[]
["NERL"]
[null,null,null,null,{"$f":"C_Output_Staging!E335","v":"Capex"},null,{"$f":"C_Output_Staging!G335","v":"£m"},{"$f":"C_Output_Staging!H335","v":"Nominal"},null,{"$f":"C_Output_Staging!J335","v":0},{"$f":"C_Output_Staging!K335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y389-'O_Dashboard-Vals'!Y389","v":0},null,{"$f":"O_Dashboard!AA389-'O_Dashboard-Vals'!AA389","v":0},{"$f":"O_Dashboard!AB389-'O_Dashboard-Vals'!AB389","v":0},{"$f":"O_Dashboard!AC389-'O_Dashboard-Vals'!AC389","v":0},{"$f":"O_Dashboard!AD389-'O_Dashboard-Vals'!AD389","v":0},{"$f":"O_Dashboard!AE389-'O_Dashboard-Vals'!AE389","v":0},{"$f":"O_Dashboard!AF389-'O_Dashboard-Vals'!AF389","v":0},{"$f":"O_Dashboard!AG389-'O_Dashboard-Vals'!AG389","v":0},{"$f":"O_Dashboard!AH389-'O_Dashboard-Vals'!AH389","v":0},{"$f":"O_Dashboard!AI389-'O_Dashboard-Vals'!AI389","v":0},{"$f":"O_Dashboard!AJ389-'O_Dashboard-Vals'!AJ389","v":0},{"$f":"O_Dashboard!AK389-'O_Dashboard-Vals'!AK389","v":0},{"$f":"O_Dashboard!AL389-'O_Dashboard-Vals'!AL389","v":0},{"$f":"O_Dashboard!AM389-'O_Dashboard-Vals'!AM389","v":0},{"$f":"O_Dashboard!AN389-'O_Dashboard-Vals'!AN389","v":0},{"$f":"O_Dashboard!AO389-'O_Dashboard-Vals'!AO389","v":0},{"$f":"O_Dashboard!AP389-'O_Dashboard-Vals'!AP389","v":0},{"$f":"O_Dashboard!AQ389-'O_Dashboard-Vals'!AQ389","v":0},{"$f":"O_Dashboard!AR389-'O_Dashboard-Vals'!AR389","v":0},{"$f":"O_Dashboard!AS389-'O_Dashboard-Vals'!AS389","v":0},{"$f":"O_Dashboard!AT389-'O_Dashboard-Vals'!AT389","v":0},{"$f":"O_Dashboard!AU389-'O_Dashboard-Vals'!AU389","v":0},{"$f":"O_Dashboard!AV389-'O_Dashboard-Vals'!AV389","v":0},{"$f":"O_Dashboard!AW389-'O_Dashboard-Vals'!AW389","v":0},{"$f":"O_Dashboard!AX389-'O_Dashboard-Vals'!AX389","v":0},{"$f":"O_Dashboard!AY389-'O_Dashboard-Vals'!AY389","v":0},{"$f":"O_Dashboard!AZ389-'O_Dashboard-Vals'!AZ389","v":0},{"$f":"O_Dashboard!BA389-'O_Dashboard-Vals'!BA389","v":0},{"$f":"O_Dashboard!BB389-'O_Dashboard-Vals'!BB389","v":0},{"$f":"O_Dashboard!BC389-'O_Dashboard-Vals'!BC389","v":0},{"$f":"O_Dashboard!BD389-'O_Dashboard-Vals'!BD389","v":0},{"$f":"O_Dashboard!BE389-'O_Dashboard-Vals'!BE389","v":0},{"$f":"O_Dashboard!BF389-'O_Dashboard-Vals'!BF389","v":0},{"$f":"O_Dashboard!BG389-'O_Dashboard-Vals'!BG389","v":0},{"$f":"O_Dashboard!BH389-'O_Dashboard-Vals'!BH389","v":0},{"$f":"O_Dashboard!BI389-'O_Dashboard-Vals'!BI389","v":0},{"$f":"O_Dashboard!BJ389-'O_Dashboard-Vals'!BJ389","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E337","v":"Profit before tax"},null,{"$f":"C_Output_Staging!G337","v":"£m"},{"$f":"C_Output_Staging!H337","v":"Nominal"},null,{"$f":"C_Output_Staging!J337","v":0},{"$f":"C_Output_Staging!K337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y391-'O_Dashboard-Vals'!Y391","v":0},null,{"$f":"O_Dashboard!AA391-'O_Dashboard-Vals'!AA391","v":0},{"$f":"O_Dashboard!AB391-'O_Dashboard-Vals'!AB391","v":0},{"$f":"O_Dashboard!AC391-'O_Dashboard-Vals'!AC391","v":0},{"$f":"O_Dashboard!AD391-'O_Dashboard-Vals'!AD391","v":0},{"$f":"O_Dashboard!AE391-'O_Dashboard-Vals'!AE391","v":0},{"$f":"O_Dashboard!AF391-'O_Dashboard-Vals'!AF391","v":0},{"$f":"O_Dashboard!AG391-'O_Dashboard-Vals'!AG391","v":0},{"$f":"O_Dashboard!AH391-'O_Dashboard-Vals'!AH391","v":0},{"$f":"O_Dashboard!AI391-'O_Dashboard-Vals'!AI391","v":0},{"$f":"O_Dashboard!AJ391-'O_Dashboard-Vals'!AJ391","v":0},{"$f":"O_Dashboard!AK391-'O_Dashboard-Vals'!AK391","v":0},{"$f":"O_Dashboard!AL391-'O_Dashboard-Vals'!AL391","v":0},{"$f":"O_Dashboard!AM391-'O_Dashboard-Vals'!AM391","v":0},{"$f":"O_Dashboard!AN391-'O_Dashboard-Vals'!AN391","v":0},{"$f":"O_Dashboard!AO391-'O_Dashboard-Vals'!AO391","v":0},{"$f":"O_Dashboard!AP391-'O_Dashboard-Vals'!AP391","v":0},{"$f":"O_Dashboard!AQ391-'O_Dashboard-Vals'!AQ391","v":0},{"$f":"O_Dashboard!AR391-'O_Dashboard-Vals'!AR391","v":0},{"$f":"O_Dashboard!AS391-'O_Dashboard-Vals'!AS391","v":0},{"$f":"O_Dashboard!AT391-'O_Dashboard-Vals'!AT391","v":0},{"$f":"O_Dashboard!AU391-'O_Dashboard-Vals'!AU391","v":0},{"$f":"O_Dashboard!AV391-'O_Dashboard-Vals'!AV391","v":0},{"$f":"O_Dashboard!AW391-'O_Dashboard-Vals'!AW391","v":0},{"$f":"O_Dashboard!AX391-'O_Dashboard-Vals'!AX391","v":0},{"$f":"O_Dashboard!AY391-'O_Dashboard-Vals'!AY391","v":0},{"$f":"O_Dashboard!AZ391-'O_Dashboard-Vals'!AZ391","v":0},{"$f":"O_Dashboard!BA391-'O_Dashboard-Vals'!BA391","v":0},{"$f":"O_Dashboard!BB391-'O_Dashboard-Vals'!BB391","v":0},{"$f":"O_Dashboard!BC391-'O_Dashboard-Vals'!BC391","v":0},{"$f":"O_Dashboard!BD391-'O_Dashboard-Vals'!BD391","v":0},{"$f":"O_Dashboard!BE391-'O_Dashboard-Vals'!BE391","v":0},{"$f":"O_Dashboard!BF391-'O_Dashboard-Vals'!BF391","v":0},{"$f":"O_Dashboard!BG391-'O_Dashboard-Vals'!BG391","v":0},{"$f":"O_Dashboard!BH391-'O_Dashboard-Vals'!BH391","v":0},{"$f":"O_Dashboard!BI391-'O_Dashboard-Vals'!BI391","v":0},{"$f":"O_Dashboard!BJ391-'O_Dashboard-Vals'!BJ391","v":0}]
[null,null,null,null,"rNERL_Chart_Output_1"]
[null,null,null,null,"Net cashflows (to)/from equity holders",null,{"$f":"G398","v":"£'000"},{"$f":"H398","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y399-'O_Dashboard-Vals'!Y399","v":0},null,{"$f":"O_Dashboard!AA399-'O_Dashboard-Vals'!AA399","v":0},{"$f":"O_Dashboard!AB399-'O_Dashboard-Vals'!AB399","v":0},{"$f":"O_Dashboard!AC399-'O_Dashboard-Vals'!AC399","v":0},{"$f":"O_Dashboard!AD399-'O_Dashboard-Vals'!AD399","v":0},{"$f":"O_Dashboard!AE399-'O_Dashboard-Vals'!AE399","v":0},{"$f":"O_Dashboard!AF399-'O_Dashboard-Vals'!AF399","v":0},{"$f":"O_Dashboard!AG399-'O_Dashboard-Vals'!AG399","v":0},{"$f":"O_Dashboard!AH399-'O_Dashboard-Vals'!AH399","v":0},{"$f":"O_Dashboard!AI399-'O_Dashboard-Vals'!AI399","v":0},{"$f":"O_Dashboard!AJ399-'O_Dashboard-Vals'!AJ399","v":0},{"$f":"O_Dashboard!AK399-'O_Dashboard-Vals'!AK399","v":0},{"$f":"O_Dashboard!AL399-'O_Dashboard-Vals'!AL399","v":0},{"$f":"O_Dashboard!AM399-'O_Dashboard-Vals'!AM399","v":0},{"$f":"O_Dashboard!AN399-'O_Dashboard-Vals'!AN399","v":0},{"$f":"O_Dashboard!AO399-'O_Dashboard-Vals'!AO399","v":0},{"$f":"O_Dashboard!AP399-'O_Dashboard-Vals'!AP399","v":0},{"$f":"O_Dashboard!AQ399-'O_Dashboard-Vals'!AQ399","v":0},{"$f":"O_Dashboard!AR399-'O_Dashboard-Vals'!AR399","v":0},{"$f":"O_Dashboard!AS399-'O_Dashboard-Vals'!AS399","v":0},{"$f":"O_Dashboard!AT399-'O_Dashboard-Vals'!AT399","v":0},{"$f":"O_Dashboard!AU399-'O_Dashboard-Vals'!AU399","v":0},{"$f":"O_Dashboard!AV399-'O_Dashboard-Vals'!AV399","v":0},{"$f":"O_Dashboard!AW399-'O_Dashboard-Vals'!AW399","v":0},{"$f":"O_Dashboard!AX399-'O_Dashboard-Vals'!AX399","v":0},{"$f":"O_Dashboard!AY399-'O_Dashboard-Vals'!AY399","v":0},{"$f":"O_Dashboard!AZ399-'O_Dashboard-Vals'!AZ399","v":0},{"$f":"O_Dashboard!BA399-'O_Dashboard-Vals'!BA399","v":0},{"$f":"O_Dashboard!BB399-'O_Dashboard-Vals'!BB399","v":0},{"$f":"O_Dashboard!BC399-'O_Dashboard-Vals'!BC399","v":0},{"$f":"O_Dashboard!BD399-'O_Dashboard-Vals'!BD399","v":0},{"$f":"O_Dashboard!BE399-'O_Dashboard-Vals'!BE399","v":0},{"$f":"O_Dashboard!BF399-'O_Dashboard-Vals'!BF399","v":0},{"$f":"O_Dashboard!BG399-'O_Dashboard-Vals'!BG399","v":0},{"$f":"O_Dashboard!BH399-'O_Dashboard-Vals'!BH399","v":0},{"$f":"O_Dashboard!BI399-'O_Dashboard-Vals'!BI399","v":0},{"$f":"O_Dashboard!BJ399-'O_Dashboard-Vals'!BJ399","v":0}]
[]
[null,null,null,null,{"$f":"C_Ratios!E201","v":"FFO Interest Cover"},null,{"$f":"C_Ratios!G201","v":"x"},null,null,{"$f":"C_Ratios!J201","v":0},{"$f":"C_Ratios!K201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y408-'O_Dashboard-Vals'!Y408","v":0},null,{"$f":"O_Dashboard!AA408-'O_Dashboard-Vals'!AA408","v":0},{"$f":"O_Dashboard!AB408-'O_Dashboard-Vals'!AB408","v":0},{"$f":"O_Dashboard!AC408-'O_Dashboard-Vals'!AC408","v":0},{"$f":"O_Dashboard!AD408-'O_Dashboard-Vals'!AD408","v":0},{"$f":"O_Dashboard!AE408-'O_Dashboard-Vals'!AE408","v":0},{"$f":"O_Dashboard!AF408-'O_Dashboard-Vals'!AF408","v":0},{"$f":"O_Dashboard!AG408-'O_Dashboard-Vals'!AG408","v":0},{"$f":"O_Dashboard!AH408-'O_Dashboard-Vals'!AH408","v":0},{"$f":"O_Dashboard!AI408-'O_Dashboard-Vals'!AI408","v":0},{"$f":"O_Dashboard!AJ408-'O_Dashboard-Vals'!AJ408","v":0},{"$f":"O_Dashboard!AK408-'O_Dashboard-Vals'!AK408","v":0},{"$f":"O_Dashboard!AL408-'O_Dashboard-Vals'!AL408","v":0},{"$f":"O_Dashboard!AM408-'O_Dashboard-Vals'!AM408","v":0},{"$f":"O_Dashboard!AN408-'O_Dashboard-Vals'!AN408","v":0},{"$f":"O_Dashboard!AO408-'O_Dashboard-Vals'!AO408","v":0},{"$f":"O_Dashboard!AP408-'O_Dashboard-Vals'!AP408","v":0},{"$f":"O_Dashboard!AQ408-'O_Dashboard-Vals'!AQ408","v":0},{"$f":"O_Dashboard!AR408-'O_Dashboard-Vals'!AR408","v":0},{"$f":"O_Dashboard!AS408-'O_Dashboard-Vals'!AS408","v":0},{"$f":"O_Dashboard!AT408-'O_Dashboard-Vals'!AT408","v":0},{"$f":"O_Dashboard!AU408-'O_Dashboard-Vals'!AU408","v":0},{"$f":"O_Dashboard!AV408-'O_Dashboard-Vals'!AV408","v":0},{"$f":"O_Dashboard!AW408-'O_Dashboard-Vals'!AW408","v":0},{"$f":"O_Dashboard!AX408-'O_Dashboard-Vals'!AX408","v":0},{"$f":"O_Dashboard!AY408-'O_Dashboard-Vals'!AY408","v":0},{"$f":"O_Dashboard!AZ408-'O_Dashboard-Vals'!AZ408","v":0},{"$f":"O_Dashboard!BA408-'O_Dashboard-Vals'!BA408","v":0},{"$f":"O_Dashboard!BB408-'O_Dashboard-Vals'!BB408","v":0},{"$f":"O_Dashboard!BC408-'O_Dashboard-Vals'!BC408","v":0},{"$f":"O_Dashboard!BD408-'O_Dashboard-Vals'!BD408","v":0},{"$f":"O_Dashboard!BE408-'O_Dashboard-Vals'!BE408","v":0},{"$f":"O_Dashboard!BF408-'O_Dashboard-Vals'!BF408","v":0},{"$f":"O_Dashboard!BG408-'O_Dashboard-Vals'!BG408","v":0},{"$f":"O_Dashboard!BH408-'O_Dashboard-Vals'!BH408","v":0},{"$f":"O_Dashboard!BI408-'O_Dashboard-Vals'!BI408","v":0},{"$f":"O_Dashboard!BJ408-'O_Dashboard-Vals'!BJ408","v":0}]
[null,null,null,null,{"$f":"C_Ratios!E166","v":"Adjusted FFO to Net Interest"},null,{"$f":"C_Ratios!G166","v":"x"},null,null,{"$f":"C_Ratios!J166","v":0},{"$f":"C_Ratios!K166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y409-'O_Dashboard-Vals'!Y409","v":0},null,{"$f":"O_Dashboard!AA409-'O_Dashboard-Vals'!AA409","v":0},{"$f":"O_Dashboard!AB409-'O_Dashboard-Vals'!AB409","v":0},{"$f":"O_Dashboard!AC409-'O_Dashboard-Vals'!AC409","v":0},{"$f":"O_Dashboard!AD409-'O_Dashboard-Vals'!AD409","v":0},{"$f":"O_Dashboard!AE409-'O_Dashboard-Vals'!AE409","v":0},{"$f":"O_Dashboard!AF409-'O_Dashboard-Vals'!AF409","v":0},{"$f":"O_Dashboard!AG409-'O_Dashboard-Vals'!AG409","v":0},{"$f":"O_Dashboard!AH409-'O_Dashboard-Vals'!AH409","v":0},{"$f":"O_Dashboard!AI409-'O_Dashboard-Vals'!AI409","v":0},{"$f":"O_Dashboard!AJ409-'O_Dashboard-Vals'!AJ409","v":0},{"$f":"O_Dashboard!AK409-'O_Dashboard-Vals'!AK409","v":0},{"$f":"O_Dashboard!AL409-'O_Dashboard-Vals'!AL409","v":0},{"$f":"O_Dashboard!AM409-'O_Dashboard-Vals'!AM409","v":0},{"$f":"O_Dashboard!AN409-'O_Dashboard-Vals'!AN409","v":0},{"$f":"O_Dashboard!AO409-'O_Dashboard-Vals'!AO409","v":0},{"$f":"O_Dashboard!AP409-'O_Dashboard-Vals'!AP409","v":0},{"$f":"O_Dashboard!AQ409-'O_Dashboard-Vals'!AQ409","v":0},{"$f":"O_Dashboard!AR409-'O_Dashboard-Vals'!AR409","v":0},{"$f":"O_Dashboard!AS409-'O_Dashboard-Vals'!AS409","v":0},{"$f":"O_Dashboard!AT409-'O_Dashboard-Vals'!AT409","v":0},{"$f":"O_Dashboard!AU409-'O_Dashboard-Vals'!AU409","v":0},{"$f":"O_Dashboard!AV409-'O_Dashboard-Vals'!AV409","v":0},{"$f":"O_Dashboard!AW409-'O_Dashboard-Vals'!AW409","v":0},{"$f":"O_Dashboard!AX409-'O_Dashboard-Vals'!AX409","v":0},{"$f":"O_Dashboard!AY409-'O_Dashboard-Vals'!AY409","v":0},{"$f":"O_Dashboard!AZ409-'O_Dashboard-Vals'!AZ409","v":0},{"$f":"O_Dashboard!BA409-'O_Dashboard-Vals'!BA409","v":0},{"$f":"O_Dashboard!BB409-'O_Dashboard-Vals'!BB409","v":0},{"$f":"O_Dashboard!BC409-'O_Dashboard-Vals'!BC409","v":0},{"$f":"O_Dashboard!BD409-'O_Dashboard-Vals'!BD409","v":0},{"$f":"O_Dashboard!BE409-'O_Dashboard-Vals'!BE409","v":0},{"$f":"O_Dashboard!BF409-'O_Dashboard-Vals'!BF409","v":0},{"$f":"O_Dashboard!BG409-'O_Dashboard-Vals'!BG409","v":0},{"$f":"O_Dashboard!BH409-'O_Dashboard-Vals'!BH409","v":0},{"$f":"O_Dashboard!BI409-'O_Dashboard-Vals'!BI409","v":0},{"$f":"O_Dashboard!BJ409-'O_Dashboard-Vals'!BJ409","v":0}]
[]
[null,null,null,"Cash outflows"]
[null,null,null,null,"Total Fees",null,{"$f":"G422","v":"£'000"},{"$f":"H422","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y423-'O_Dashboard-Vals'!Y423","v":0},null,{"$f":"O_Dashboard!AA423-'O_Dashboard-Vals'!AA423","v":0},{"$f":"O_Dashboard!AB423-'O_Dashboard-Vals'!AB423","v":0},{"$f":"O_Dashboard!AC423-'O_Dashboard-Vals'!AC423","v":0},{"$f":"O_Dashboard!AD423-'O_Dashboard-Vals'!AD423","v":0},{"$f":"O_Dashboard!AE423-'O_Dashboard-Vals'!AE423","v":0},{"$f":"O_Dashboard!AF423-'O_Dashboard-Vals'!AF423","v":0},{"$f":"O_Dashboard!AG423-'O_Dashboard-Vals'!AG423","v":0},{"$f":"O_Dashboard!AH423-'O_Dashboard-Vals'!AH423","v":0},{"$f":"O_Dashboard!AI423-'O_Dashboard-Vals'!AI423","v":0},{"$f":"O_Dashboard!AJ423-'O_Dashboard-Vals'!AJ423","v":0},{"$f":"O_Dashboard!AK423-'O_Dashboard-Vals'!AK423","v":0},{"$f":"O_Dashboard!AL423-'O_Dashboard-Vals'!AL423","v":0},{"$f":"O_Dashboard!AM423-'O_Dashboard-Vals'!AM423","v":0},{"$f":"O_Dashboard!AN423-'O_Dashboard-Vals'!AN423","v":0},{"$f":"O_Dashboard!AO423-'O_Dashboard-Vals'!AO423","v":0},{"$f":"O_Dashboard!AP423-'O_Dashboard-Vals'!AP423","v":0},{"$f":"O_Dashboard!AQ423-'O_Dashboard-Vals'!AQ423","v":0},{"$f":"O_Dashboard!AR423-'O_Dashboard-Vals'!AR423","v":0},{"$f":"O_Dashboard!AS423-'O_Dashboard-Vals'!AS423","v":0},{"$f":"O_Dashboard!AT423-'O_Dashboard-Vals'!AT423","v":0},{"$f":"O_Dashboard!AU423-'O_Dashboard-Vals'!AU423","v":0},{"$f":"O_Dashboard!AV423-'O_Dashboard-Vals'!AV423","v":0},{"$f":"O_Dashboard!AW423-'O_Dashboard-Vals'!AW423","v":0},{"$f":"O_Dashboard!AX423-'O_Dashboard-Vals'!AX423","v":0},{"$f":"O_Dashboard!AY423-'O_Dashboard-Vals'!AY423","v":0},{"$f":"O_Dashboard!AZ423-'O_Dashboard-Vals'!AZ423","v":0},{"$f":"O_Dashboard!BA423-'O_Dashboard-Vals'!BA423","v":0},{"$f":"O_Dashboard!BB423-'O_Dashboard-Vals'!BB423","v":0},{"$f":"O_Dashboard!BC423-'O_Dashboard-Vals'!BC423","v":0},{"$f":"O_Dashboard!BD423-'O_Dashboard-Vals'!BD423","v":0},{"$f":"O_Dashboard!BE423-'O_Dashboard-Vals'!BE423","v":0},{"$f":"O_Dashboard!BF423-'O_Dashboard-Vals'!BF423","v":0},{"$f":"O_Dashboard!BG423-'O_Dashboard-Vals'!BG423","v":0},{"$f":"O_Dashboard!BH423-'O_Dashboard-Vals'!BH423","v":0},{"$f":"O_Dashboard!BI423-'O_Dashboard-Vals'!BI423","v":0},{"$f":"O_Dashboard!BJ423-'O_Dashboard-Vals'!BJ423","v":0}]
[]
[null,null,null,null,{"$f":" C_Fin_Synth!E$491","v":"Synthetic index-linked Accretion Interest Paid"},null,{"$f":" C_Fin_Synth!G$491","v":"£'000 "},{"$f":" C_Fin_Synth!H$491","v":"Nominal"},null,{"$f":" C_Fin_Synth!J$491","v":0},{"$f":" C_Fin_Synth!K$491","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y429-'O_Dashboard-Vals'!Y429","v":0},null,{"$f":"O_Dashboard!AA429-'O_Dashboard-Vals'!AA429","v":0},{"$f":"O_Dashboard!AB429-'O_Dashboard-Vals'!AB429","v":0},{"$f":"O_Dashboard!AC429-'O_Dashboard-Vals'!AC429","v":0},{"$f":"O_Dashboard!AD429-'O_Dashboard-Vals'!AD429","v":0},{"$f":"O_Dashboard!AE429-'O_Dashboard-Vals'!AE429","v":0},{"$f":"O_Dashboard!AF429-'O_Dashboard-Vals'!AF429","v":0},{"$f":"O_Dashboard!AG429-'O_Dashboard-Vals'!AG429","v":0},{"$f":"O_Dashboard!AH429-'O_Dashboard-Vals'!AH429","v":0},{"$f":"O_Dashboard!AI429-'O_Dashboard-Vals'!AI429","v":0},{"$f":"O_Dashboard!AJ429-'O_Dashboard-Vals'!AJ429","v":0},{"$f":"O_Dashboard!AK429-'O_Dashboard-Vals'!AK429","v":0},{"$f":"O_Dashboard!AL429-'O_Dashboard-Vals'!AL429","v":0},{"$f":"O_Dashboard!AM429-'O_Dashboard-Vals'!AM429","v":0},{"$f":"O_Dashboard!AN429-'O_Dashboard-Vals'!AN429","v":0},{"$f":"O_Dashboard!AO429-'O_Dashboard-Vals'!AO429","v":0},{"$f":"O_Dashboard!AP429-'O_Dashboard-Vals'!AP429","v":0},{"$f":"O_Dashboard!AQ429-'O_Dashboard-Vals'!AQ429","v":0},{"$f":"O_Dashboard!AR429-'O_Dashboard-Vals'!AR429","v":0},{"$f":"O_Dashboard!AS429-'O_Dashboard-Vals'!AS429","v":0},{"$f":"O_Dashboard!AT429-'O_Dashboard-Vals'!AT429","v":0},{"$f":"O_Dashboard!AU429-'O_Dashboard-Vals'!AU429","v":0},{"$f":"O_Dashboard!AV429-'O_Dashboard-Vals'!AV429","v":0},{"$f":"O_Dashboard!AW429-'O_Dashboard-Vals'!AW429","v":0},{"$f":"O_Dashboard!AX429-'O_Dashboard-Vals'!AX429","v":0},{"$f":"O_Dashboard!AY429-'O_Dashboard-Vals'!AY429","v":0},{"$f":"O_Dashboard!AZ429-'O_Dashboard-Vals'!AZ429","v":0},{"$f":"O_Dashboard!BA429-'O_Dashboard-Vals'!BA429","v":0},{"$f":"O_Dashboard!BB429-'O_Dashboard-Vals'!BB429","v":0},{"$f":"O_Dashboard!BC429-'O_Dashboard-Vals'!BC429","v":0},{"$f":"O_Dashboard!BD429-'O_Dashboard-Vals'!BD429","v":0},{"$f":"O_Dashboard!BE429-'O_Dashboard-Vals'!BE429","v":0},{"$f":"O_Dashboard!BF429-'O_Dashboard-Vals'!BF429","v":0},{"$f":"O_Dashboard!BG429-'O_Dashboard-Vals'!BG429","v":0},{"$f":"O_Dashboard!BH429-'O_Dashboard-Vals'!BH429","v":0},{"$f":"O_Dashboard!BI429-'O_Dashboard-Vals'!BI429","v":0},{"$f":"O_Dashboard!BJ429-'O_Dashboard-Vals'!BJ429","v":0}]
[null,null,null,null,{"$f":"C_Financing!E461","v":"Dividends Paid"},null,{"$f":"C_Financing!G461","v":"£'000 "},{"$f":"C_Financing!H461","v":"Nominal"},null,{"$f":"C_Financing!J461","v":0},{"$f":"C_Financing!K461","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y433-'O_Dashboard-Vals'!Y433","v":0},null,{"$f":"O_Dashboard!AA433-'O_Dashboard-Vals'!AA433","v":0},{"$f":"O_Dashboard!AB433-'O_Dashboard-Vals'!AB433","v":0},{"$f":"O_Dashboard!AC433-'O_Dashboard-Vals'!AC433","v":0},{"$f":"O_Dashboard!AD433-'O_Dashboard-Vals'!AD433","v":0},{"$f":"O_Dashboard!AE433-'O_Dashboard-Vals'!AE433","v":0},{"$f":"O_Dashboard!AF433-'O_Dashboard-Vals'!AF433","v":0},{"$f":"O_Dashboard!AG433-'O_Dashboard-Vals'!AG433","v":0},{"$f":"O_Dashboard!AH433-'O_Dashboard-Vals'!AH433","v":0},{"$f":"O_Dashboard!AI433-'O_Dashboard-Vals'!AI433","v":0},{"$f":"O_Dashboard!AJ433-'O_Dashboard-Vals'!AJ433","v":0},{"$f":"O_Dashboard!AK433-'O_Dashboard-Vals'!AK433","v":0},{"$f":"O_Dashboard!AL433-'O_Dashboard-Vals'!AL433","v":0},{"$f":"O_Dashboard!AM433-'O_Dashboard-Vals'!AM433","v":0},{"$f":"O_Dashboard!AN433-'O_Dashboard-Vals'!AN433","v":0},{"$f":"O_Dashboard!AO433-'O_Dashboard-Vals'!AO433","v":0},{"$f":"O_Dashboard!AP433-'O_Dashboard-Vals'!AP433","v":0},{"$f":"O_Dashboard!AQ433-'O_Dashboard-Vals'!AQ433","v":0},{"$f":"O_Dashboard!AR433-'O_Dashboard-Vals'!AR433","v":0},{"$f":"O_Dashboard!AS433-'O_Dashboard-Vals'!AS433","v":0},{"$f":"O_Dashboard!AT433-'O_Dashboard-Vals'!AT433","v":0},{"$f":"O_Dashboard!AU433-'O_Dashboard-Vals'!AU433","v":0},{"$f":"O_Dashboard!AV433-'O_Dashboard-Vals'!AV433","v":0},{"$f":"O_Dashboard!AW433-'O_Dashboard-Vals'!AW433","v":0},{"$f":"O_Dashboard!AX433-'O_Dashboard-Vals'!AX433","v":0},{"$f":"O_Dashboard!AY433-'O_Dashboard-Vals'!AY433","v":0},{"$f":"O_Dashboard!AZ433-'O_Dashboard-Vals'!AZ433","v":0},{"$f":"O_Dashboard!BA433-'O_Dashboard-Vals'!BA433","v":0},{"$f":"O_Dashboard!BB433-'O_Dashboard-Vals'!BB433","v":0},{"$f":"O_Dashboard!BC433-'O_Dashboard-Vals'!BC433","v":0},{"$f":"O_Dashboard!BD433-'O_Dashboard-Vals'!BD433","v":0},{"$f":"O_Dashboard!BE433-'O_Dashboard-Vals'!BE433","v":0},{"$f":"O_Dashboard!BF433-'O_Dashboard-Vals'!BF433","v":0},{"$f":"O_Dashboard!BG433-'O_Dashboard-Vals'!BG433","v":0},{"$f":"O_Dashboard!BH433-'O_Dashboard-Vals'!BH433","v":0},{"$f":"O_Dashboard!BI433-'O_Dashboard-Vals'!BI433","v":0},{"$f":"O_Dashboard!BJ433-'O_Dashboard-Vals'!BJ433","v":0}]
[]
[null,null,null,null,{"$f":"C_Financing!E691","v":"Total Capital Expenditure - Oceanic"},null,{"$f":"C_Financing!G691","v":"£'000"},{"$f":"C_Financing!H691","v":"Nominal"},null,{"$f":"C_Financing!J691","v":0},{"$f":"C_Financing!K691","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y441-'O_Dashboard-Vals'!Y441","v":0},null,{"$f":"O_Dashboard!AA441-'O_Dashboard-Vals'!AA441","v":0},{"$f":"O_Dashboard!AB441-'O_Dashboard-Vals'!AB441","v":0},{"$f":"O_Dashboard!AC441-'O_Dashboard-Vals'!AC441","v":0},{"$f":"O_Dashboard!AD441-'O_Dashboard-Vals'!AD441","v":0},{"$f":"O_Dashboard!AE441-'O_Dashboard-Vals'!AE441","v":0},{"$f":"O_Dashboard!AF441-'O_Dashboard-Vals'!AF441","v":0},{"$f":"O_Dashboard!AG441-'O_Dashboard-Vals'!AG441","v":0},{"$f":"O_Dashboard!AH441-'O_Dashboard-Vals'!AH441","v":0},{"$f":"O_Dashboard!AI441-'O_Dashboard-Vals'!AI441","v":0},{"$f":"O_Dashboard!AJ441-'O_Dashboard-Vals'!AJ441","v":0},{"$f":"O_Dashboard!AK441-'O_Dashboard-Vals'!AK441","v":0},{"$f":"O_Dashboard!AL441-'O_Dashboard-Vals'!AL441","v":0},{"$f":"O_Dashboard!AM441-'O_Dashboard-Vals'!AM441","v":0},{"$f":"O_Dashboard!AN441-'O_Dashboard-Vals'!AN441","v":0},{"$f":"O_Dashboard!AO441-'O_Dashboard-Vals'!AO441","v":0},{"$f":"O_Dashboard!AP441-'O_Dashboard-Vals'!AP441","v":0},{"$f":"O_Dashboard!AQ441-'O_Dashboard-Vals'!AQ441","v":0},{"$f":"O_Dashboard!AR441-'O_Dashboard-Vals'!AR441","v":0},{"$f":"O_Dashboard!AS441-'O_Dashboard-Vals'!AS441","v":0},{"$f":"O_Dashboard!AT441-'O_Dashboard-Vals'!AT441","v":0},{"$f":"O_Dashboard!AU441-'O_Dashboard-Vals'!AU441","v":0},{"$f":"O_Dashboard!AV441-'O_Dashboard-Vals'!AV441","v":0},{"$f":"O_Dashboard!AW441-'O_Dashboard-Vals'!AW441","v":0},{"$f":"O_Dashboard!AX441-'O_Dashboard-Vals'!AX441","v":0},{"$f":"O_Dashboard!AY441-'O_Dashboard-Vals'!AY441","v":0},{"$f":"O_Dashboard!AZ441-'O_Dashboard-Vals'!AZ441","v":0},{"$f":"O_Dashboard!BA441-'O_Dashboard-Vals'!BA441","v":0},{"$f":"O_Dashboard!BB441-'O_Dashboard-Vals'!BB441","v":0},{"$f":"O_Dashboard!BC441-'O_Dashboard-Vals'!BC441","v":0},{"$f":"O_Dashboard!BD441-'O_Dashboard-Vals'!BD441","v":0},{"$f":"O_Dashboard!BE441-'O_Dashboard-Vals'!BE441","v":0},{"$f":"O_Dashboard!BF441-'O_Dashboard-Vals'!BF441","v":0},{"$f":"O_Dashboard!BG441-'O_Dashboard-Vals'!BG441","v":0},{"$f":"O_Dashboard!BH441-'O_Dashboard-Vals'!BH441","v":0},{"$f":"O_Dashboard!BI441-'O_Dashboard-Vals'!BI441","v":0},{"$f":"O_Dashboard!BJ441-'O_Dashboard-Vals'!BJ441","v":0}]
[]
[null,null,null,null,{"$f":" C_Fin_Synth!E$154","v":"Synthetic index-linked debt repayments"},null,{"$f":" C_Fin_Synth!G$154","v":"£'000 "},{"$f":" C_Fin_Synth!H$154","v":"Nominal"},null,{"$f":" C_Fin_Synth!J$154","v":0},{"$f":" C_Fin_Synth!K$154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y448-'O_Dashboard-Vals'!Y448","v":0},null,{"$f":"O_Dashboard!AA448-'O_Dashboard-Vals'!AA448","v":0},{"$f":"O_Dashboard!AB448-'O_Dashboard-Vals'!AB448","v":0},{"$f":"O_Dashboard!AC448-'O_Dashboard-Vals'!AC448","v":0},{"$f":"O_Dashboard!AD448-'O_Dashboard-Vals'!AD448","v":0},{"$f":"O_Dashboard!AE448-'O_Dashboard-Vals'!AE448","v":0},{"$f":"O_Dashboard!AF448-'O_Dashboard-Vals'!AF448","v":0},{"$f":"O_Dashboard!AG448-'O_Dashboard-Vals'!AG448","v":0},{"$f":"O_Dashboard!AH448-'O_Dashboard-Vals'!AH448","v":0},{"$f":"O_Dashboard!AI448-'O_Dashboard-Vals'!AI448","v":0},{"$f":"O_Dashboard!AJ448-'O_Dashboard-Vals'!AJ448","v":0},{"$f":"O_Dashboard!AK448-'O_Dashboard-Vals'!AK448","v":0},{"$f":"O_Dashboard!AL448-'O_Dashboard-Vals'!AL448","v":0},{"$f":"O_Dashboard!AM448-'O_Dashboard-Vals'!AM448","v":0},{"$f":"O_Dashboard!AN448-'O_Dashboard-Vals'!AN448","v":0},{"$f":"O_Dashboard!AO448-'O_Dashboard-Vals'!AO448","v":0},{"$f":"O_Dashboard!AP448-'O_Dashboard-Vals'!AP448","v":0},{"$f":"O_Dashboard!AQ448-'O_Dashboard-Vals'!AQ448","v":0},{"$f":"O_Dashboard!AR448-'O_Dashboard-Vals'!AR448","v":0},{"$f":"O_Dashboard!AS448-'O_Dashboard-Vals'!AS448","v":0},{"$f":"O_Dashboard!AT448-'O_Dashboard-Vals'!AT448","v":0},{"$f":"O_Dashboard!AU448-'O_Dashboard-Vals'!AU448","v":0},{"$f":"O_Dashboard!AV448-'O_Dashboard-Vals'!AV448","v":0},{"$f":"O_Dashboard!AW448-'O_Dashboard-Vals'!AW448","v":0},{"$f":"O_Dashboard!AX448-'O_Dashboard-Vals'!AX448","v":0},{"$f":"O_Dashboard!AY448-'O_Dashboard-Vals'!AY448","v":0},{"$f":"O_Dashboard!AZ448-'O_Dashboard-Vals'!AZ448","v":0},{"$f":"O_Dashboard!BA448-'O_Dashboard-Vals'!BA448","v":0},{"$f":"O_Dashboard!BB448-'O_Dashboard-Vals'!BB448","v":0},{"$f":"O_Dashboard!BC448-'O_Dashboard-Vals'!BC448","v":0},{"$f":"O_Dashboard!BD448-'O_Dashboard-Vals'!BD448","v":0},{"$f":"O_Dashboard!BE448-'O_Dashboard-Vals'!BE448","v":0},{"$f":"O_Dashboard!BF448-'O_Dashboard-Vals'!BF448","v":0},{"$f":"O_Dashboard!BG448-'O_Dashboard-Vals'!BG448","v":0},{"$f":"O_Dashboard!BH448-'O_Dashboard-Vals'!BH448","v":0},{"$f":"O_Dashboard!BI448-'O_Dashboard-Vals'!BI448","v":0},{"$f":"O_Dashboard!BJ448-'O_Dashboard-Vals'!BJ448","v":0}]
[null,null,null,null,{"$f":"C_Financing!E723","v":"Net Settlement to Counterparty on Existing Swap"},null,{"$f":"C_Financing!G723","v":"£'000"},{"$f":"C_Financing!H723","v":"Nominal"},null,{"$f":"C_Financing!J723","v":0},{"$f":"C_Financing!K723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y453-'O_Dashboard-Vals'!Y453","v":0},null,{"$f":"O_Dashboard!AA453-'O_Dashboard-Vals'!AA453","v":0},{"$f":"O_Dashboard!AB453-'O_Dashboard-Vals'!AB453","v":0},{"$f":"O_Dashboard!AC453-'O_Dashboard-Vals'!AC453","v":0},{"$f":"O_Dashboard!AD453-'O_Dashboard-Vals'!AD453","v":0},{"$f":"O_Dashboard!AE453-'O_Dashboard-Vals'!AE453","v":0},{"$f":"O_Dashboard!AF453-'O_Dashboard-Vals'!AF453","v":0},{"$f":"O_Dashboard!AG453-'O_Dashboard-Vals'!AG453","v":0},{"$f":"O_Dashboard!AH453-'O_Dashboard-Vals'!AH453","v":0},{"$f":"O_Dashboard!AI453-'O_Dashboard-Vals'!AI453","v":0},{"$f":"O_Dashboard!AJ453-'O_Dashboard-Vals'!AJ453","v":0},{"$f":"O_Dashboard!AK453-'O_Dashboard-Vals'!AK453","v":0},{"$f":"O_Dashboard!AL453-'O_Dashboard-Vals'!AL453","v":0},{"$f":"O_Dashboard!AM453-'O_Dashboard-Vals'!AM453","v":0},{"$f":"O_Dashboard!AN453-'O_Dashboard-Vals'!AN453","v":0},{"$f":"O_Dashboard!AO453-'O_Dashboard-Vals'!AO453","v":0},{"$f":"O_Dashboard!AP453-'O_Dashboard-Vals'!AP453","v":0},{"$f":"O_Dashboard!AQ453-'O_Dashboard-Vals'!AQ453","v":0},{"$f":"O_Dashboard!AR453-'O_Dashboard-Vals'!AR453","v":0},{"$f":"O_Dashboard!AS453-'O_Dashboard-Vals'!AS453","v":0},{"$f":"O_Dashboard!AT453-'O_Dashboard-Vals'!AT453","v":0},{"$f":"O_Dashboard!AU453-'O_Dashboard-Vals'!AU453","v":0},{"$f":"O_Dashboard!AV453-'O_Dashboard-Vals'!AV453","v":0},{"$f":"O_Dashboard!AW453-'O_Dashboard-Vals'!AW453","v":0},{"$f":"O_Dashboard!AX453-'O_Dashboard-Vals'!AX453","v":0},{"$f":"O_Dashboard!AY453-'O_Dashboard-Vals'!AY453","v":0},{"$f":"O_Dashboard!AZ453-'O_Dashboard-Vals'!AZ453","v":0},{"$f":"O_Dashboard!BA453-'O_Dashboard-Vals'!BA453","v":0},{"$f":"O_Dashboard!BB453-'O_Dashboard-Vals'!BB453","v":0},{"$f":"O_Dashboard!BC453-'O_Dashboard-Vals'!BC453","v":0},{"$f":"O_Dashboard!BD453-'O_Dashboard-Vals'!BD453","v":0},{"$f":"O_Dashboard!BE453-'O_Dashboard-Vals'!BE453","v":0},{"$f":"O_Dashboard!BF453-'O_Dashboard-Vals'!BF453","v":0},{"$f":"O_Dashboard!BG453-'O_Dashboard-Vals'!BG453","v":0},{"$f":"O_Dashboard!BH453-'O_Dashboard-Vals'!BH453","v":0},{"$f":"O_Dashboard!BI453-'O_Dashboard-Vals'!BI453","v":0},{"$f":"O_Dashboard!BJ453-'O_Dashboard-Vals'!BJ453","v":0}]
[]
[null,null,null,"Cash outflows - inversed"]
[null,null,null,null,"Share repurchases",null,{"$f":"G437","v":"£'000"},{"$f":"H437","v":"Nominal"},null,{"$f":"J437","v":0},{"$f":"K437","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y463-'O_Dashboard-Vals'!Y463","v":0},null,{"$f":"O_Dashboard!AA463-'O_Dashboard-Vals'!AA463","v":0},{"$f":"O_Dashboard!AB463-'O_Dashboard-Vals'!AB463","v":0},{"$f":"O_Dashboard!AC463-'O_Dashboard-Vals'!AC463","v":0},{"$f":"O_Dashboard!AD463-'O_Dashboard-Vals'!AD463","v":0},{"$f":"O_Dashboard!AE463-'O_Dashboard-Vals'!AE463","v":0},{"$f":"O_Dashboard!AF463-'O_Dashboard-Vals'!AF463","v":0},{"$f":"O_Dashboard!AG463-'O_Dashboard-Vals'!AG463","v":0},{"$f":"O_Dashboard!AH463-'O_Dashboard-Vals'!AH463","v":0},{"$f":"O_Dashboard!AI463-'O_Dashboard-Vals'!AI463","v":0},{"$f":"O_Dashboard!AJ463-'O_Dashboard-Vals'!AJ463","v":0},{"$f":"O_Dashboard!AK463-'O_Dashboard-Vals'!AK463","v":0},{"$f":"O_Dashboard!AL463-'O_Dashboard-Vals'!AL463","v":0},{"$f":"O_Dashboard!AM463-'O_Dashboard-Vals'!AM463","v":0},{"$f":"O_Dashboard!AN463-'O_Dashboard-Vals'!AN463","v":0},{"$f":"O_Dashboard!AO463-'O_Dashboard-Vals'!AO463","v":0},{"$f":"O_Dashboard!AP463-'O_Dashboard-Vals'!AP463","v":0},{"$f":"O_Dashboard!AQ463-'O_Dashboard-Vals'!AQ463","v":0},{"$f":"O_Dashboard!AR463-'O_Dashboard-Vals'!AR463","v":0},{"$f":"O_Dashboard!AS463-'O_Dashboard-Vals'!AS463","v":0},{"$f":"O_Dashboard!AT463-'O_Dashboard-Vals'!AT463","v":0},{"$f":"O_Dashboard!AU463-'O_Dashboard-Vals'!AU463","v":0},{"$f":"O_Dashboard!AV463-'O_Dashboard-Vals'!AV463","v":0},{"$f":"O_Dashboard!AW463-'O_Dashboard-Vals'!AW463","v":0},{"$f":"O_Dashboard!AX463-'O_Dashboard-Vals'!AX463","v":0},{"$f":"O_Dashboard!AY463-'O_Dashboard-Vals'!AY463","v":0},{"$f":"O_Dashboard!AZ463-'O_Dashboard-Vals'!AZ463","v":0},{"$f":"O_Dashboard!BA463-'O_Dashboard-Vals'!BA463","v":0},{"$f":"O_Dashboard!BB463-'O_Dashboard-Vals'!BB463","v":0},{"$f":"O_Dashboard!BC463-'O_Dashboard-Vals'!BC463","v":0},{"$f":"O_Dashboard!BD463-'O_Dashboard-Vals'!BD463","v":0},{"$f":"O_Dashboard!BE463-'O_Dashboard-Vals'!BE463","v":0},{"$f":"O_Dashboard!BF463-'O_Dashboard-Vals'!BF463","v":0},{"$f":"O_Dashboard!BG463-'O_Dashboard-Vals'!BG463","v":0},{"$f":"O_Dashboard!BH463-'O_Dashboard-Vals'!BH463","v":0},{"$f":"O_Dashboard!BI463-'O_Dashboard-Vals'!BI463","v":0},{"$f":"O_Dashboard!BJ463-'O_Dashboard-Vals'!BJ463","v":0}]
[null,null,null,null,"Lease liability",null,{"$f":"G456","v":"£'000 "},{"$f":"H456","v":"Nominal"},{"$f":"I456","v":"CF"},{"$f":"J456","v":0},{"$f":"K456","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y467-'O_Dashboard-Vals'!Y467","v":0},null,{"$f":"O_Dashboard!AA467-'O_Dashboard-Vals'!AA467","v":0},{"$f":"O_Dashboard!AB467-'O_Dashboard-Vals'!AB467","v":0},{"$f":"O_Dashboard!AC467-'O_Dashboard-Vals'!AC467","v":0},{"$f":"O_Dashboard!AD467-'O_Dashboard-Vals'!AD467","v":0},{"$f":"O_Dashboard!AE467-'O_Dashboard-Vals'!AE467","v":0},{"$f":"O_Dashboard!AF467-'O_Dashboard-Vals'!AF467","v":0},{"$f":"O_Dashboard!AG467-'O_Dashboard-Vals'!AG467","v":0},{"$f":"O_Dashboard!AH467-'O_Dashboard-Vals'!AH467","v":0},{"$f":"O_Dashboard!AI467-'O_Dashboard-Vals'!AI467","v":0},{"$f":"O_Dashboard!AJ467-'O_Dashboard-Vals'!AJ467","v":0},{"$f":"O_Dashboard!AK467-'O_Dashboard-Vals'!AK467","v":0},{"$f":"O_Dashboard!AL467-'O_Dashboard-Vals'!AL467","v":0},{"$f":"O_Dashboard!AM467-'O_Dashboard-Vals'!AM467","v":0},{"$f":"O_Dashboard!AN467-'O_Dashboard-Vals'!AN467","v":0},{"$f":"O_Dashboard!AO467-'O_Dashboard-Vals'!AO467","v":0},{"$f":"O_Dashboard!AP467-'O_Dashboard-Vals'!AP467","v":0},{"$f":"O_Dashboard!AQ467-'O_Dashboard-Vals'!AQ467","v":0},{"$f":"O_Dashboard!AR467-'O_Dashboard-Vals'!AR467","v":0},{"$f":"O_Dashboard!AS467-'O_Dashboard-Vals'!AS467","v":0},{"$f":"O_Dashboard!AT467-'O_Dashboard-Vals'!AT467","v":0},{"$f":"O_Dashboard!AU467-'O_Dashboard-Vals'!AU467","v":0},{"$f":"O_Dashboard!AV467-'O_Dashboard-Vals'!AV467","v":0},{"$f":"O_Dashboard!AW467-'O_Dashboard-Vals'!AW467","v":0},{"$f":"O_Dashboard!AX467-'O_Dashboard-Vals'!AX467","v":0},{"$f":"O_Dashboard!AY467-'O_Dashboard-Vals'!AY467","v":0},{"$f":"O_Dashboard!AZ467-'O_Dashboard-Vals'!AZ467","v":0},{"$f":"O_Dashboard!BA467-'O_Dashboard-Vals'!BA467","v":0},{"$f":"O_Dashboard!BB467-'O_Dashboard-Vals'!BB467","v":0},{"$f":"O_Dashboard!BC467-'O_Dashboard-Vals'!BC467","v":0},{"$f":"O_Dashboard!BD467-'O_Dashboard-Vals'!BD467","v":0},{"$f":"O_Dashboard!BE467-'O_Dashboard-Vals'!BE467","v":0},{"$f":"O_Dashboard!BF467-'O_Dashboard-Vals'!BF467","v":0},{"$f":"O_Dashboard!BG467-'O_Dashboard-Vals'!BG467","v":0},{"$f":"O_Dashboard!BH467-'O_Dashboard-Vals'!BH467","v":0},{"$f":"O_Dashboard!BI467-'O_Dashboard-Vals'!BI467","v":0},{"$f":"O_Dashboard!BJ467-'O_Dashboard-Vals'!BJ467","v":0}]
[]
[null,null,null,"Balance sheet"]
[null,null,null,null,{"$f":"I_Actuals!E63","v":"Other liabilities (actual for historic balances) - Actual"},null,{"$f":"I_Actuals!G63","v":"£'000 "},{"$f":"I_Actuals!H63","v":"Nominal"},{"$f":"I_Actuals!I63","v":"Enter liabilities as Negative"},{"$f":"I_Actuals!J63","v":"Balancing Numbers"},{"$f":"I_Actuals!K63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y476-'O_Dashboard-Vals'!Y476","v":0},null,{"$f":"O_Dashboard!AA476-'O_Dashboard-Vals'!AA476","v":0},{"$f":"O_Dashboard!AB476-'O_Dashboard-Vals'!AB476","v":0},{"$f":"O_Dashboard!AC476-'O_Dashboard-Vals'!AC476","v":0},{"$f":"O_Dashboard!AD476-'O_Dashboard-Vals'!AD476","v":0},{"$f":"O_Dashboard!AE476-'O_Dashboard-Vals'!AE476","v":0},{"$f":"O_Dashboard!AF476-'O_Dashboard-Vals'!AF476","v":0},{"$f":"O_Dashboard!AG476-'O_Dashboard-Vals'!AG476","v":0},{"$f":"O_Dashboard!AH476-'O_Dashboard-Vals'!AH476","v":0},{"$f":"O_Dashboard!AI476-'O_Dashboard-Vals'!AI476","v":0},{"$f":"O_Dashboard!AJ476-'O_Dashboard-Vals'!AJ476","v":0},{"$f":"O_Dashboard!AK476-'O_Dashboard-Vals'!AK476","v":0},{"$f":"O_Dashboard!AL476-'O_Dashboard-Vals'!AL476","v":0},{"$f":"O_Dashboard!AM476-'O_Dashboard-Vals'!AM476","v":0},{"$f":"O_Dashboard!AN476-'O_Dashboard-Vals'!AN476","v":0},{"$f":"O_Dashboard!AO476-'O_Dashboard-Vals'!AO476","v":0},{"$f":"O_Dashboard!AP476-'O_Dashboard-Vals'!AP476","v":0},{"$f":"O_Dashboard!AQ476-'O_Dashboard-Vals'!AQ476","v":0},{"$f":"O_Dashboard!AR476-'O_Dashboard-Vals'!AR476","v":0},{"$f":"O_Dashboard!AS476-'O_Dashboard-Vals'!AS476","v":0},{"$f":"O_Dashboard!AT476-'O_Dashboard-Vals'!AT476","v":0},{"$f":"O_Dashboard!AU476-'O_Dashboard-Vals'!AU476","v":0},{"$f":"O_Dashboard!AV476-'O_Dashboard-Vals'!AV476","v":0},{"$f":"O_Dashboard!AW476-'O_Dashboard-Vals'!AW476","v":0},{"$f":"O_Dashboard!AX476-'O_Dashboard-Vals'!AX476","v":0},{"$f":"O_Dashboard!AY476-'O_Dashboard-Vals'!AY476","v":0},{"$f":"O_Dashboard!AZ476-'O_Dashboard-Vals'!AZ476","v":0},{"$f":"O_Dashboard!BA476-'O_Dashboard-Vals'!BA476","v":0},{"$f":"O_Dashboard!BB476-'O_Dashboard-Vals'!BB476","v":0},{"$f":"O_Dashboard!BC476-'O_Dashboard-Vals'!BC476","v":0},{"$f":"O_Dashboard!BD476-'O_Dashboard-Vals'!BD476","v":0},{"$f":"O_Dashboard!BE476-'O_Dashboard-Vals'!BE476","v":0},{"$f":"O_Dashboard!BF476-'O_Dashboard-Vals'!BF476","v":0},{"$f":"O_Dashboard!BG476-'O_Dashboard-Vals'!BG476","v":0},{"$f":"O_Dashboard!BH476-'O_Dashboard-Vals'!BH476","v":0},{"$f":"O_Dashboard!BI476-'O_Dashboard-Vals'!BI476","v":0},{"$f":"O_Dashboard!BJ476-'O_Dashboard-Vals'!BJ476","v":0}]
[null,null,null,null,{"$f":"C_Financing!E465","v":"Cumulative Equity Transfer From Shareholders"},null,{"$f":"C_Financing!G465","v":"£'000 "},{"$f":"C_Financing!H465","v":"Nominal"},null,{"$f":"C_Financing!J465","v":0},{"$f":"C_Financing!K465","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y482-'O_Dashboard-Vals'!Y482","v":0},null,{"$f":"O_Dashboard!AA482-'O_Dashboard-Vals'!AA482","v":0},{"$f":"O_Dashboard!AB482-'O_Dashboard-Vals'!AB482","v":0},{"$f":"O_Dashboard!AC482-'O_Dashboard-Vals'!AC482","v":0},{"$f":"O_Dashboard!AD482-'O_Dashboard-Vals'!AD482","v":0},{"$f":"O_Dashboard!AE482-'O_Dashboard-Vals'!AE482","v":0},{"$f":"O_Dashboard!AF482-'O_Dashboard-Vals'!AF482","v":0},{"$f":"O_Dashboard!AG482-'O_Dashboard-Vals'!AG482","v":0},{"$f":"O_Dashboard!AH482-'O_Dashboard-Vals'!AH482","v":0},{"$f":"O_Dashboard!AI482-'O_Dashboard-Vals'!AI482","v":0},{"$f":"O_Dashboard!AJ482-'O_Dashboard-Vals'!AJ482","v":0},{"$f":"O_Dashboard!AK482-'O_Dashboard-Vals'!AK482","v":0},{"$f":"O_Dashboard!AL482-'O_Dashboard-Vals'!AL482","v":0},{"$f":"O_Dashboard!AM482-'O_Dashboard-Vals'!AM482","v":0},{"$f":"O_Dashboard!AN482-'O_Dashboard-Vals'!AN482","v":0},{"$f":"O_Dashboard!AO482-'O_Dashboard-Vals'!AO482","v":0},{"$f":"O_Dashboard!AP482-'O_Dashboard-Vals'!AP482","v":0},{"$f":"O_Dashboard!AQ482-'O_Dashboard-Vals'!AQ482","v":0},{"$f":"O_Dashboard!AR482-'O_Dashboard-Vals'!AR482","v":0},{"$f":"O_Dashboard!AS482-'O_Dashboard-Vals'!AS482","v":0},{"$f":"O_Dashboard!AT482-'O_Dashboard-Vals'!AT482","v":0},{"$f":"O_Dashboard!AU482-'O_Dashboard-Vals'!AU482","v":0},{"$f":"O_Dashboard!AV482-'O_Dashboard-Vals'!AV482","v":0},{"$f":"O_Dashboard!AW482-'O_Dashboard-Vals'!AW482","v":0},{"$f":"O_Dashboard!AX482-'O_Dashboard-Vals'!AX482","v":0},{"$f":"O_Dashboard!AY482-'O_Dashboard-Vals'!AY482","v":0},{"$f":"O_Dashboard!AZ482-'O_Dashboard-Vals'!AZ482","v":0},{"$f":"O_Dashboard!BA482-'O_Dashboard-Vals'!BA482","v":0},{"$f":"O_Dashboard!BB482-'O_Dashboard-Vals'!BB482","v":0},{"$f":"O_Dashboard!BC482-'O_Dashboard-Vals'!BC482","v":0},{"$f":"O_Dashboard!BD482-'O_Dashboard-Vals'!BD482","v":0},{"$f":"O_Dashboard!BE482-'O_Dashboard-Vals'!BE482","v":0},{"$f":"O_Dashboard!BF482-'O_Dashboard-Vals'!BF482","v":0},{"$f":"O_Dashboard!BG482-'O_Dashboard-Vals'!BG482","v":0},{"$f":"O_Dashboard!BH482-'O_Dashboard-Vals'!BH482","v":0},{"$f":"O_Dashboard!BI482-'O_Dashboard-Vals'!BI482","v":0},{"$f":"O_Dashboard!BJ482-'O_Dashboard-Vals'!BJ482","v":0}]
[null,null,null,null,{"$f":"C_OtherFin!E56","v":"Retained Earnings c/f"},null,{"$f":"C_OtherFin!G56","v":"£'000 "},{"$f":"C_OtherFin!H56","v":"Nominal"},{"$f":"C_OtherFin!I56","v":"BS"},{"$f":"C_OtherFin!J56","v":0},{"$f":"C_OtherFin!K56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y483-'O_Dashboard-Vals'!Y483","v":0},null,{"$f":"O_Dashboard!AA483-'O_Dashboard-Vals'!AA483","v":0},{"$f":"O_Dashboard!AB483-'O_Dashboard-Vals'!AB483","v":0},{"$f":"O_Dashboard!AC483-'O_Dashboard-Vals'!AC483","v":0},{"$f":"O_Dashboard!AD483-'O_Dashboard-Vals'!AD483","v":0},{"$f":"O_Dashboard!AE483-'O_Dashboard-Vals'!AE483","v":0},{"$f":"O_Dashboard!AF483-'O_Dashboard-Vals'!AF483","v":0},{"$f":"O_Dashboard!AG483-'O_Dashboard-Vals'!AG483","v":0},{"$f":"O_Dashboard!AH483-'O_Dashboard-Vals'!AH483","v":0},{"$f":"O_Dashboard!AI483-'O_Dashboard-Vals'!AI483","v":0},{"$f":"O_Dashboard!AJ483-'O_Dashboard-Vals'!AJ483","v":0},{"$f":"O_Dashboard!AK483-'O_Dashboard-Vals'!AK483","v":0},{"$f":"O_Dashboard!AL483-'O_Dashboard-Vals'!AL483","v":0},{"$f":"O_Dashboard!AM483-'O_Dashboard-Vals'!AM483","v":0},{"$f":"O_Dashboard!AN483-'O_Dashboard-Vals'!AN483","v":0},{"$f":"O_Dashboard!AO483-'O_Dashboard-Vals'!AO483","v":0},{"$f":"O_Dashboard!AP483-'O_Dashboard-Vals'!AP483","v":0},{"$f":"O_Dashboard!AQ483-'O_Dashboard-Vals'!AQ483","v":0},{"$f":"O_Dashboard!AR483-'O_Dashboard-Vals'!AR483","v":0},{"$f":"O_Dashboard!AS483-'O_Dashboard-Vals'!AS483","v":0},{"$f":"O_Dashboard!AT483-'O_Dashboard-Vals'!AT483","v":0},{"$f":"O_Dashboard!AU483-'O_Dashboard-Vals'!AU483","v":0},{"$f":"O_Dashboard!AV483-'O_Dashboard-Vals'!AV483","v":0},{"$f":"O_Dashboard!AW483-'O_Dashboard-Vals'!AW483","v":0},{"$f":"O_Dashboard!AX483-'O_Dashboard-Vals'!AX483","v":0},{"$f":"O_Dashboard!AY483-'O_Dashboard-Vals'!AY483","v":0},{"$f":"O_Dashboard!AZ483-'O_Dashboard-Vals'!AZ483","v":0},{"$f":"O_Dashboard!BA483-'O_Dashboard-Vals'!BA483","v":0},{"$f":"O_Dashboard!BB483-'O_Dashboard-Vals'!BB483","v":0},{"$f":"O_Dashboard!BC483-'O_Dashboard-Vals'!BC483","v":0},{"$f":"O_Dashboard!BD483-'O_Dashboard-Vals'!BD483","v":0},{"$f":"O_Dashboard!BE483-'O_Dashboard-Vals'!BE483","v":0},{"$f":"O_Dashboard!BF483-'O_Dashboard-Vals'!BF483","v":0},{"$f":"O_Dashboard!BG483-'O_Dashboard-Vals'!BG483","v":0},{"$f":"O_Dashboard!BH483-'O_Dashboard-Vals'!BH483","v":0},{"$f":"O_Dashboard!BI483-'O_Dashboard-Vals'!BI483","v":0},{"$f":"O_Dashboard!BJ483-'O_Dashboard-Vals'!BJ483","v":0}]
[null,null,null,null,"Synthetic IL debt",null,{"$f":"G480","v":"£'000 "},"Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y488-'O_Dashboard-Vals'!Y488","v":0},null,{"$f":"O_Dashboard!AA488-'O_Dashboard-Vals'!AA488","v":0},{"$f":"O_Dashboard!AB488-'O_Dashboard-Vals'!AB488","v":0},{"$f":"O_Dashboard!AC488-'O_Dashboard-Vals'!AC488","v":0},{"$f":"O_Dashboard!AD488-'O_Dashboard-Vals'!AD488","v":0},{"$f":"O_Dashboard!AE488-'O_Dashboard-Vals'!AE488","v":0},{"$f":"O_Dashboard!AF488-'O_Dashboard-Vals'!AF488","v":0},{"$f":"O_Dashboard!AG488-'O_Dashboard-Vals'!AG488","v":0},{"$f":"O_Dashboard!AH488-'O_Dashboard-Vals'!AH488","v":0},{"$f":"O_Dashboard!AI488-'O_Dashboard-Vals'!AI488","v":0},{"$f":"O_Dashboard!AJ488-'O_Dashboard-Vals'!AJ488","v":0},{"$f":"O_Dashboard!AK488-'O_Dashboard-Vals'!AK488","v":0},{"$f":"O_Dashboard!AL488-'O_Dashboard-Vals'!AL488","v":0},{"$f":"O_Dashboard!AM488-'O_Dashboard-Vals'!AM488","v":0},{"$f":"O_Dashboard!AN488-'O_Dashboard-Vals'!AN488","v":0},{"$f":"O_Dashboard!AO488-'O_Dashboard-Vals'!AO488","v":0},{"$f":"O_Dashboard!AP488-'O_Dashboard-Vals'!AP488","v":0},{"$f":"O_Dashboard!AQ488-'O_Dashboard-Vals'!AQ488","v":0},{"$f":"O_Dashboard!AR488-'O_Dashboard-Vals'!AR488","v":0},{"$f":"O_Dashboard!AS488-'O_Dashboard-Vals'!AS488","v":0},{"$f":"O_Dashboard!AT488-'O_Dashboard-Vals'!AT488","v":0},{"$f":"O_Dashboard!AU488-'O_Dashboard-Vals'!AU488","v":0},{"$f":"O_Dashboard!AV488-'O_Dashboard-Vals'!AV488","v":0},{"$f":"O_Dashboard!AW488-'O_Dashboard-Vals'!AW488","v":0},{"$f":"O_Dashboard!AX488-'O_Dashboard-Vals'!AX488","v":0},{"$f":"O_Dashboard!AY488-'O_Dashboard-Vals'!AY488","v":0},{"$f":"O_Dashboard!AZ488-'O_Dashboard-Vals'!AZ488","v":0},{"$f":"O_Dashboard!BA488-'O_Dashboard-Vals'!BA488","v":0},{"$f":"O_Dashboard!BB488-'O_Dashboard-Vals'!BB488","v":0},{"$f":"O_Dashboard!BC488-'O_Dashboard-Vals'!BC488","v":0},{"$f":"O_Dashboard!BD488-'O_Dashboard-Vals'!BD488","v":0},{"$f":"O_Dashboard!BE488-'O_Dashboard-Vals'!BE488","v":0},{"$f":"O_Dashboard!BF488-'O_Dashboard-Vals'!BF488","v":0},{"$f":"O_Dashboard!BG488-'O_Dashboard-Vals'!BG488","v":0},{"$f":"O_Dashboard!BH488-'O_Dashboard-Vals'!BH488","v":0},{"$f":"O_Dashboard!BI488-'O_Dashboard-Vals'!BI488","v":0},{"$f":"O_Dashboard!BJ488-'O_Dashboard-Vals'!BJ488","v":0}]
[null,null,null,null,"Equity",{"$f":"SUM(F481:F483)","v":0},{"$f":"G481","v":"£'000 "},{"$f":"H481","v":"Nominal"},{"$f":"I481","v":"BS"},{"$f":"J481","v":0},{"$f":"K481","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y492-'O_Dashboard-Vals'!Y492","v":0},null,{"$f":"O_Dashboard!AA492-'O_Dashboard-Vals'!AA492","v":0},{"$f":"O_Dashboard!AB492-'O_Dashboard-Vals'!AB492","v":0},{"$f":"O_Dashboard!AC492-'O_Dashboard-Vals'!AC492","v":0},{"$f":"O_Dashboard!AD492-'O_Dashboard-Vals'!AD492","v":0},{"$f":"O_Dashboard!AE492-'O_Dashboard-Vals'!AE492","v":0},{"$f":"O_Dashboard!AF492-'O_Dashboard-Vals'!AF492","v":0},{"$f":"O_Dashboard!AG492-'O_Dashboard-Vals'!AG492","v":0},{"$f":"O_Dashboard!AH492-'O_Dashboard-Vals'!AH492","v":0},{"$f":"O_Dashboard!AI492-'O_Dashboard-Vals'!AI492","v":0},{"$f":"O_Dashboard!AJ492-'O_Dashboard-Vals'!AJ492","v":0},{"$f":"O_Dashboard!AK492-'O_Dashboard-Vals'!AK492","v":0},{"$f":"O_Dashboard!AL492-'O_Dashboard-Vals'!AL492","v":0},{"$f":"O_Dashboard!AM492-'O_Dashboard-Vals'!AM492","v":0},{"$f":"O_Dashboard!AN492-'O_Dashboard-Vals'!AN492","v":0},{"$f":"O_Dashboard!AO492-'O_Dashboard-Vals'!AO492","v":0},{"$f":"O_Dashboard!AP492-'O_Dashboard-Vals'!AP492","v":0},{"$f":"O_Dashboard!AQ492-'O_Dashboard-Vals'!AQ492","v":0},{"$f":"O_Dashboard!AR492-'O_Dashboard-Vals'!AR492","v":0},{"$f":"O_Dashboard!AS492-'O_Dashboard-Vals'!AS492","v":0},{"$f":"O_Dashboard!AT492-'O_Dashboard-Vals'!AT492","v":0},{"$f":"O_Dashboard!AU492-'O_Dashboard-Vals'!AU492","v":0},{"$f":"O_Dashboard!AV492-'O_Dashboard-Vals'!AV492","v":0},{"$f":"O_Dashboard!AW492-'O_Dashboard-Vals'!AW492","v":0},{"$f":"O_Dashboard!AX492-'O_Dashboard-Vals'!AX492","v":0},{"$f":"O_Dashboard!AY492-'O_Dashboard-Vals'!AY492","v":0},{"$f":"O_Dashboard!AZ492-'O_Dashboard-Vals'!AZ492","v":0},{"$f":"O_Dashboard!BA492-'O_Dashboard-Vals'!BA492","v":0},{"$f":"O_Dashboard!BB492-'O_Dashboard-Vals'!BB492","v":0},{"$f":"O_Dashboard!BC492-'O_Dashboard-Vals'!BC492","v":0},{"$f":"O_Dashboard!BD492-'O_Dashboard-Vals'!BD492","v":0},{"$f":"O_Dashboard!BE492-'O_Dashboard-Vals'!BE492","v":0},{"$f":"O_Dashboard!BF492-'O_Dashboard-Vals'!BF492","v":0},{"$f":"O_Dashboard!BG492-'O_Dashboard-Vals'!BG492","v":0},{"$f":"O_Dashboard!BH492-'O_Dashboard-Vals'!BH492","v":0},{"$f":"O_Dashboard!BI492-'O_Dashboard-Vals'!BI492","v":0},{"$f":"O_Dashboard!BJ492-'O_Dashboard-Vals'!BJ492","v":0}]
[null,null,null,null,{"$f":"O_RAB!E$42","v":"UKATS RAB 2 c/f"},null,{"$f":"O_RAB!G$42","v":"£'000 "},{"$f":"O_RAB!H$42","v":"Nominal Y/E"},null,{"$f":"O_RAB!J$42","v":0},{"$f":"O_RAB!K$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y497-'O_Dashboard-Vals'!Y497","v":0},null,{"$f":"O_Dashboard!AA497-'O_Dashboard-Vals'!AA497","v":0},{"$f":"O_Dashboard!AB497-'O_Dashboard-Vals'!AB497","v":0},{"$f":"O_Dashboard!AC497-'O_Dashboard-Vals'!AC497","v":0},{"$f":"O_Dashboard!AD497-'O_Dashboard-Vals'!AD497","v":0},{"$f":"O_Dashboard!AE497-'O_Dashboard-Vals'!AE497","v":0},{"$f":"O_Dashboard!AF497-'O_Dashboard-Vals'!AF497","v":0},{"$f":"O_Dashboard!AG497-'O_Dashboard-Vals'!AG497","v":0},{"$f":"O_Dashboard!AH497-'O_Dashboard-Vals'!AH497","v":0},{"$f":"O_Dashboard!AI497-'O_Dashboard-Vals'!AI497","v":0},{"$f":"O_Dashboard!AJ497-'O_Dashboard-Vals'!AJ497","v":0},{"$f":"O_Dashboard!AK497-'O_Dashboard-Vals'!AK497","v":0},{"$f":"O_Dashboard!AL497-'O_Dashboard-Vals'!AL497","v":0},{"$f":"O_Dashboard!AM497-'O_Dashboard-Vals'!AM497","v":0},{"$f":"O_Dashboard!AN497-'O_Dashboard-Vals'!AN497","v":0},{"$f":"O_Dashboard!AO497-'O_Dashboard-Vals'!AO497","v":0},{"$f":"O_Dashboard!AP497-'O_Dashboard-Vals'!AP497","v":0},{"$f":"O_Dashboard!AQ497-'O_Dashboard-Vals'!AQ497","v":0},{"$f":"O_Dashboard!AR497-'O_Dashboard-Vals'!AR497","v":0},{"$f":"O_Dashboard!AS497-'O_Dashboard-Vals'!AS497","v":0},{"$f":"O_Dashboard!AT497-'O_Dashboard-Vals'!AT497","v":0},{"$f":"O_Dashboard!AU497-'O_Dashboard-Vals'!AU497","v":0},{"$f":"O_Dashboard!AV497-'O_Dashboard-Vals'!AV497","v":0},{"$f":"O_Dashboard!AW497-'O_Dashboard-Vals'!AW497","v":0},{"$f":"O_Dashboard!AX497-'O_Dashboard-Vals'!AX497","v":0},{"$f":"O_Dashboard!AY497-'O_Dashboard-Vals'!AY497","v":0},{"$f":"O_Dashboard!AZ497-'O_Dashboard-Vals'!AZ497","v":0},{"$f":"O_Dashboard!BA497-'O_Dashboard-Vals'!BA497","v":0},{"$f":"O_Dashboard!BB497-'O_Dashboard-Vals'!BB497","v":0},{"$f":"O_Dashboard!BC497-'O_Dashboard-Vals'!BC497","v":0},{"$f":"O_Dashboard!BD497-'O_Dashboard-Vals'!BD497","v":0},{"$f":"O_Dashboard!BE497-'O_Dashboard-Vals'!BE497","v":0},{"$f":"O_Dashboard!BF497-'O_Dashboard-Vals'!BF497","v":0},{"$f":"O_Dashboard!BG497-'O_Dashboard-Vals'!BG497","v":0},{"$f":"O_Dashboard!BH497-'O_Dashboard-Vals'!BH497","v":0},{"$f":"O_Dashboard!BI497-'O_Dashboard-Vals'!BI497","v":0},{"$f":"O_Dashboard!BJ497-'O_Dashboard-Vals'!BJ497","v":0}]
[null,null,null,null,{"$f":"O_RAB!E$57","v":"Oceanic RAB 1 c/f"},null,{"$f":"O_RAB!G$57","v":"£'000 "},{"$f":"O_RAB!H$57","v":"Nominal Y/E"},null,{"$f":"O_RAB!J$57","v":0},{"$f":"O_RAB!K$57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y498-'O_Dashboard-Vals'!Y498","v":0},null,{"$f":"O_Dashboard!AA498-'O_Dashboard-Vals'!AA498","v":0},{"$f":"O_Dashboard!AB498-'O_Dashboard-Vals'!AB498","v":0},{"$f":"O_Dashboard!AC498-'O_Dashboard-Vals'!AC498","v":0},{"$f":"O_Dashboard!AD498-'O_Dashboard-Vals'!AD498","v":0},{"$f":"O_Dashboard!AE498-'O_Dashboard-Vals'!AE498","v":0},{"$f":"O_Dashboard!AF498-'O_Dashboard-Vals'!AF498","v":0},{"$f":"O_Dashboard!AG498-'O_Dashboard-Vals'!AG498","v":0},{"$f":"O_Dashboard!AH498-'O_Dashboard-Vals'!AH498","v":0},{"$f":"O_Dashboard!AI498-'O_Dashboard-Vals'!AI498","v":0},{"$f":"O_Dashboard!AJ498-'O_Dashboard-Vals'!AJ498","v":0},{"$f":"O_Dashboard!AK498-'O_Dashboard-Vals'!AK498","v":0},{"$f":"O_Dashboard!AL498-'O_Dashboard-Vals'!AL498","v":0},{"$f":"O_Dashboard!AM498-'O_Dashboard-Vals'!AM498","v":0},{"$f":"O_Dashboard!AN498-'O_Dashboard-Vals'!AN498","v":0},{"$f":"O_Dashboard!AO498-'O_Dashboard-Vals'!AO498","v":0},{"$f":"O_Dashboard!AP498-'O_Dashboard-Vals'!AP498","v":0},{"$f":"O_Dashboard!AQ498-'O_Dashboard-Vals'!AQ498","v":0},{"$f":"O_Dashboard!AR498-'O_Dashboard-Vals'!AR498","v":0},{"$f":"O_Dashboard!AS498-'O_Dashboard-Vals'!AS498","v":0},{"$f":"O_Dashboard!AT498-'O_Dashboard-Vals'!AT498","v":0},{"$f":"O_Dashboard!AU498-'O_Dashboard-Vals'!AU498","v":0},{"$f":"O_Dashboard!AV498-'O_Dashboard-Vals'!AV498","v":0},{"$f":"O_Dashboard!AW498-'O_Dashboard-Vals'!AW498","v":0},{"$f":"O_Dashboard!AX498-'O_Dashboard-Vals'!AX498","v":0},{"$f":"O_Dashboard!AY498-'O_Dashboard-Vals'!AY498","v":0},{"$f":"O_Dashboard!AZ498-'O_Dashboard-Vals'!AZ498","v":0},{"$f":"O_Dashboard!BA498-'O_Dashboard-Vals'!BA498","v":0},{"$f":"O_Dashboard!BB498-'O_Dashboard-Vals'!BB498","v":0},{"$f":"O_Dashboard!BC498-'O_Dashboard-Vals'!BC498","v":0},{"$f":"O_Dashboard!BD498-'O_Dashboard-Vals'!BD498","v":0},{"$f":"O_Dashboard!BE498-'O_Dashboard-Vals'!BE498","v":0},{"$f":"O_Dashboard!BF498-'O_Dashboard-Vals'!BF498","v":0},{"$f":"O_Dashboard!BG498-'O_Dashboard-Vals'!BG498","v":0},{"$f":"O_Dashboard!BH498-'O_Dashboard-Vals'!BH498","v":0},{"$f":"O_Dashboard!BI498-'O_Dashboard-Vals'!BI498","v":0},{"$f":"O_Dashboard!BJ498-'O_Dashboard-Vals'!BJ498","v":0}]
[]
[null,null,null,"UKATS"]
[null,null,null,"Oceanic"]
[null,null,null,null,"NERL - Oceanic - Capex",null,"£m","2020 CPI","File 14 - Initial Proposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y514-'O_Dashboard-Vals'!Y514","v":0},null,{"$f":"O_Dashboard!AA514-'O_Dashboard-Vals'!AA514","v":0},{"$f":"O_Dashboard!AB514-'O_Dashboard-Vals'!AB514","v":0},{"$f":"O_Dashboard!AC514-'O_Dashboard-Vals'!AC514","v":0},{"$f":"O_Dashboard!AD514-'O_Dashboard-Vals'!AD514","v":0},{"$f":"O_Dashboard!AE514-'O_Dashboard-Vals'!AE514","v":0},{"$f":"O_Dashboard!AF514-'O_Dashboard-Vals'!AF514","v":0},{"$f":"O_Dashboard!AG514-'O_Dashboard-Vals'!AG514","v":0},{"$f":"O_Dashboard!AH514-'O_Dashboard-Vals'!AH514","v":0},{"$f":"O_Dashboard!AI514-'O_Dashboard-Vals'!AI514","v":0},{"$f":"O_Dashboard!AJ514-'O_Dashboard-Vals'!AJ514","v":0},{"$f":"O_Dashboard!AK514-'O_Dashboard-Vals'!AK514","v":0},{"$f":"O_Dashboard!AL514-'O_Dashboard-Vals'!AL514","v":0},{"$f":"O_Dashboard!AM514-'O_Dashboard-Vals'!AM514","v":0},{"$f":"O_Dashboard!AN514-'O_Dashboard-Vals'!AN514","v":0},{"$f":"O_Dashboard!AO514-'O_Dashboard-Vals'!AO514","v":0},{"$f":"O_Dashboard!AP514-'O_Dashboard-Vals'!AP514","v":0},{"$f":"O_Dashboard!AQ514-'O_Dashboard-Vals'!AQ514","v":0},{"$f":"O_Dashboard!AR514-'O_Dashboard-Vals'!AR514","v":0},{"$f":"O_Dashboard!AS514-'O_Dashboard-Vals'!AS514","v":0},{"$f":"O_Dashboard!AT514-'O_Dashboard-Vals'!AT514","v":0},{"$f":"O_Dashboard!AU514-'O_Dashboard-Vals'!AU514","v":0},{"$f":"O_Dashboard!AV514-'O_Dashboard-Vals'!AV514","v":0},{"$f":"O_Dashboard!AW514-'O_Dashboard-Vals'!AW514","v":0},{"$f":"O_Dashboard!AX514-'O_Dashboard-Vals'!AX514","v":0},{"$f":"O_Dashboard!AY514-'O_Dashboard-Vals'!AY514","v":0},{"$f":"O_Dashboard!AZ514-'O_Dashboard-Vals'!AZ514","v":0},{"$f":"O_Dashboard!BA514-'O_Dashboard-Vals'!BA514","v":0},{"$f":"O_Dashboard!BB514-'O_Dashboard-Vals'!BB514","v":0},{"$f":"O_Dashboard!BC514-'O_Dashboard-Vals'!BC514","v":0},{"$f":"O_Dashboard!BD514-'O_Dashboard-Vals'!BD514","v":0},{"$f":"O_Dashboard!BE514-'O_Dashboard-Vals'!BE514","v":0},{"$f":"O_Dashboard!BF514-'O_Dashboard-Vals'!BF514","v":0},{"$f":"O_Dashboard!BG514-'O_Dashboard-Vals'!BG514","v":0},{"$f":"O_Dashboard!BH514-'O_Dashboard-Vals'!BH514","v":0},{"$f":"O_Dashboard!BI514-'O_Dashboard-Vals'!BI514","v":0},{"$f":"O_Dashboard!BJ514-'O_Dashboard-Vals'!BJ514","v":0}]
[]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E$48","v":"Forecast TSU used for Price Determinations"},null,{"$f":"'C_Determined Costs_UKATS'!G48","v":"# TSUs ('000)"},null,null,{"$f":"'C_Determined Costs_UKATS'!J48","v":0},{"$f":"'C_Determined Costs_UKATS'!K48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y522-'O_Dashboard-Vals'!Y522","v":0},null,{"$f":"O_Dashboard!AA522-'O_Dashboard-Vals'!AA522","v":0},{"$f":"O_Dashboard!AB522-'O_Dashboard-Vals'!AB522","v":0},{"$f":"O_Dashboard!AC522-'O_Dashboard-Vals'!AC522","v":0},{"$f":"O_Dashboard!AD522-'O_Dashboard-Vals'!AD522","v":0},{"$f":"O_Dashboard!AE522-'O_Dashboard-Vals'!AE522","v":0},{"$f":"O_Dashboard!AF522-'O_Dashboard-Vals'!AF522","v":0},{"$f":"O_Dashboard!AG522-'O_Dashboard-Vals'!AG522","v":0},{"$f":"O_Dashboard!AH522-'O_Dashboard-Vals'!AH522","v":0},{"$f":"O_Dashboard!AI522-'O_Dashboard-Vals'!AI522","v":0},{"$f":"O_Dashboard!AJ522-'O_Dashboard-Vals'!AJ522","v":0},{"$f":"O_Dashboard!AK522-'O_Dashboard-Vals'!AK522","v":0},{"$f":"O_Dashboard!AL522-'O_Dashboard-Vals'!AL522","v":0},{"$f":"O_Dashboard!AM522-'O_Dashboard-Vals'!AM522","v":0},{"$f":"O_Dashboard!AN522-'O_Dashboard-Vals'!AN522","v":0},{"$f":"O_Dashboard!AO522-'O_Dashboard-Vals'!AO522","v":0},{"$f":"O_Dashboard!AP522-'O_Dashboard-Vals'!AP522","v":0},{"$f":"O_Dashboard!AQ522-'O_Dashboard-Vals'!AQ522","v":0},{"$f":"O_Dashboard!AR522-'O_Dashboard-Vals'!AR522","v":0},{"$f":"O_Dashboard!AS522-'O_Dashboard-Vals'!AS522","v":0},{"$f":"O_Dashboard!AT522-'O_Dashboard-Vals'!AT522","v":0},{"$f":"O_Dashboard!AU522-'O_Dashboard-Vals'!AU522","v":0},{"$f":"O_Dashboard!AV522-'O_Dashboard-Vals'!AV522","v":0},{"$f":"O_Dashboard!AW522-'O_Dashboard-Vals'!AW522","v":0},{"$f":"O_Dashboard!AX522-'O_Dashboard-Vals'!AX522","v":0},{"$f":"O_Dashboard!AY522-'O_Dashboard-Vals'!AY522","v":0},{"$f":"O_Dashboard!AZ522-'O_Dashboard-Vals'!AZ522","v":0},{"$f":"O_Dashboard!BA522-'O_Dashboard-Vals'!BA522","v":0},{"$f":"O_Dashboard!BB522-'O_Dashboard-Vals'!BB522","v":0},{"$f":"O_Dashboard!BC522-'O_Dashboard-Vals'!BC522","v":0},{"$f":"O_Dashboard!BD522-'O_Dashboard-Vals'!BD522","v":0},{"$f":"O_Dashboard!BE522-'O_Dashboard-Vals'!BE522","v":0},{"$f":"O_Dashboard!BF522-'O_Dashboard-Vals'!BF522","v":0},{"$f":"O_Dashboard!BG522-'O_Dashboard-Vals'!BG522","v":0},{"$f":"O_Dashboard!BH522-'O_Dashboard-Vals'!BH522","v":0},{"$f":"O_Dashboard!BI522-'O_Dashboard-Vals'!BI522","v":0},{"$f":"O_Dashboard!BJ522-'O_Dashboard-Vals'!BJ522","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E47","v":"Total Determined Costs (TSU - based) "},null,{"$f":"'C_Determined Costs_UKATS'!G47","v":"£'000 "},{"$f":"'C_Determined Costs_UKATS'!H47","v":"Nominal"},null,{"$f":"'C_Determined Costs_UKATS'!J47","v":0},{"$f":"'C_Determined Costs_UKATS'!K47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y526-'O_Dashboard-Vals'!Y526","v":0},null,{"$f":"O_Dashboard!AA526-'O_Dashboard-Vals'!AA526","v":0},{"$f":"O_Dashboard!AB526-'O_Dashboard-Vals'!AB526","v":0},{"$f":"O_Dashboard!AC526-'O_Dashboard-Vals'!AC526","v":0},{"$f":"O_Dashboard!AD526-'O_Dashboard-Vals'!AD526","v":0},{"$f":"O_Dashboard!AE526-'O_Dashboard-Vals'!AE526","v":0},{"$f":"O_Dashboard!AF526-'O_Dashboard-Vals'!AF526","v":0},{"$f":"O_Dashboard!AG526-'O_Dashboard-Vals'!AG526","v":0},{"$f":"O_Dashboard!AH526-'O_Dashboard-Vals'!AH526","v":0},{"$f":"O_Dashboard!AI526-'O_Dashboard-Vals'!AI526","v":0},{"$f":"O_Dashboard!AJ526-'O_Dashboard-Vals'!AJ526","v":0},{"$f":"O_Dashboard!AK526-'O_Dashboard-Vals'!AK526","v":0},{"$f":"O_Dashboard!AL526-'O_Dashboard-Vals'!AL526","v":0},{"$f":"O_Dashboard!AM526-'O_Dashboard-Vals'!AM526","v":0},{"$f":"O_Dashboard!AN526-'O_Dashboard-Vals'!AN526","v":0},{"$f":"O_Dashboard!AO526-'O_Dashboard-Vals'!AO526","v":0},{"$f":"O_Dashboard!AP526-'O_Dashboard-Vals'!AP526","v":0},{"$f":"O_Dashboard!AQ526-'O_Dashboard-Vals'!AQ526","v":0},{"$f":"O_Dashboard!AR526-'O_Dashboard-Vals'!AR526","v":0},{"$f":"O_Dashboard!AS526-'O_Dashboard-Vals'!AS526","v":0},{"$f":"O_Dashboard!AT526-'O_Dashboard-Vals'!AT526","v":0},{"$f":"O_Dashboard!AU526-'O_Dashboard-Vals'!AU526","v":0},{"$f":"O_Dashboard!AV526-'O_Dashboard-Vals'!AV526","v":0},{"$f":"O_Dashboard!AW526-'O_Dashboard-Vals'!AW526","v":0},{"$f":"O_Dashboard!AX526-'O_Dashboard-Vals'!AX526","v":0},{"$f":"O_Dashboard!AY526-'O_Dashboard-Vals'!AY526","v":0},{"$f":"O_Dashboard!AZ526-'O_Dashboard-Vals'!AZ526","v":0},{"$f":"O_Dashboard!BA526-'O_Dashboard-Vals'!BA526","v":0},{"$f":"O_Dashboard!BB526-'O_Dashboard-Vals'!BB526","v":0},{"$f":"O_Dashboard!BC526-'O_Dashboard-Vals'!BC526","v":0},{"$f":"O_Dashboard!BD526-'O_Dashboard-Vals'!BD526","v":0},{"$f":"O_Dashboard!BE526-'O_Dashboard-Vals'!BE526","v":0},{"$f":"O_Dashboard!BF526-'O_Dashboard-Vals'!BF526","v":0},{"$f":"O_Dashboard!BG526-'O_Dashboard-Vals'!BG526","v":0},{"$f":"O_Dashboard!BH526-'O_Dashboard-Vals'!BH526","v":0},{"$f":"O_Dashboard!BI526-'O_Dashboard-Vals'!BI526","v":0},{"$f":"O_Dashboard!BJ526-'O_Dashboard-Vals'!BJ526","v":0}]
[null,null,null,null,{"$f":"E526","v":"Total Determined Costs (TSU - based) "},{"$f":"INDEX($AA$526:$AM$526, 0, MATCH(E520, $AA$521:$AM$521,0) )","v":{"$error":"#N/A"}},{"$f":"G526","v":"£'000 "},{"$f":"H526","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y527-'O_Dashboard-Vals'!Y527","v":0},null,{"$f":"O_Dashboard!AA527-'O_Dashboard-Vals'!AA527","v":0},{"$f":"O_Dashboard!AB527-'O_Dashboard-Vals'!AB527","v":0},{"$f":"O_Dashboard!AC527-'O_Dashboard-Vals'!AC527","v":0},{"$f":"O_Dashboard!AD527-'O_Dashboard-Vals'!AD527","v":0},{"$f":"O_Dashboard!AE527-'O_Dashboard-Vals'!AE527","v":0},{"$f":"O_Dashboard!AF527-'O_Dashboard-Vals'!AF527","v":0},{"$f":"O_Dashboard!AG527-'O_Dashboard-Vals'!AG527","v":0},{"$f":"O_Dashboard!AH527-'O_Dashboard-Vals'!AH527","v":0},{"$f":"O_Dashboard!AI527-'O_Dashboard-Vals'!AI527","v":0},{"$f":"O_Dashboard!AJ527-'O_Dashboard-Vals'!AJ527","v":0},{"$f":"O_Dashboard!AK527-'O_Dashboard-Vals'!AK527","v":0},{"$f":"O_Dashboard!AL527-'O_Dashboard-Vals'!AL527","v":0},{"$f":"O_Dashboard!AM527-'O_Dashboard-Vals'!AM527","v":0},{"$f":"O_Dashboard!AN527-'O_Dashboard-Vals'!AN527","v":0},{"$f":"O_Dashboard!AO527-'O_Dashboard-Vals'!AO527","v":0},{"$f":"O_Dashboard!AP527-'O_Dashboard-Vals'!AP527","v":0},{"$f":"O_Dashboard!AQ527-'O_Dashboard-Vals'!AQ527","v":0},{"$f":"O_Dashboard!AR527-'O_Dashboard-Vals'!AR527","v":0},{"$f":"O_Dashboard!AS527-'O_Dashboard-Vals'!AS527","v":0},{"$f":"O_Dashboard!AT527-'O_Dashboard-Vals'!AT527","v":0},{"$f":"O_Dashboard!AU527-'O_Dashboard-Vals'!AU527","v":0},{"$f":"O_Dashboard!AV527-'O_Dashboard-Vals'!AV527","v":0},{"$f":"O_Dashboard!AW527-'O_Dashboard-Vals'!AW527","v":0},{"$f":"O_Dashboard!AX527-'O_Dashboard-Vals'!AX527","v":0},{"$f":"O_Dashboard!AY527-'O_Dashboard-Vals'!AY527","v":0},{"$f":"O_Dashboard!AZ527-'O_Dashboard-Vals'!AZ527","v":0},{"$f":"O_Dashboard!BA527-'O_Dashboard-Vals'!BA527","v":0},{"$f":"O_Dashboard!BB527-'O_Dashboard-Vals'!BB527","v":0},{"$f":"O_Dashboard!BC527-'O_Dashboard-Vals'!BC527","v":0},{"$f":"O_Dashboard!BD527-'O_Dashboard-Vals'!BD527","v":0},{"$f":"O_Dashboard!BE527-'O_Dashboard-Vals'!BE527","v":0},{"$f":"O_Dashboard!BF527-'O_Dashboard-Vals'!BF527","v":0},{"$f":"O_Dashboard!BG527-'O_Dashboard-Vals'!BG527","v":0},{"$f":"O_Dashboard!BH527-'O_Dashboard-Vals'!BH527","v":0},{"$f":"O_Dashboard!BI527-'O_Dashboard-Vals'!BI527","v":0},{"$f":"O_Dashboard!BJ527-'O_Dashboard-Vals'!BJ527","v":0}]
[]
[]
[null,null,null,null,"CSM adjustment (TSU) - Outturn - Active",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y541-'O_Dashboard-Vals'!Y541","v":0},null,{"$f":"O_Dashboard!AA541-'O_Dashboard-Vals'!AA541","v":0},{"$f":"O_Dashboard!AB541-'O_Dashboard-Vals'!AB541","v":0},{"$f":"O_Dashboard!AC541-'O_Dashboard-Vals'!AC541","v":0},{"$f":"O_Dashboard!AD541-'O_Dashboard-Vals'!AD541","v":0},{"$f":"O_Dashboard!AE541-'O_Dashboard-Vals'!AE541","v":0},{"$f":"O_Dashboard!AF541-'O_Dashboard-Vals'!AF541","v":0},{"$f":"O_Dashboard!AG541-'O_Dashboard-Vals'!AG541","v":0},{"$f":"O_Dashboard!AH541-'O_Dashboard-Vals'!AH541","v":0},{"$f":"O_Dashboard!AI541-'O_Dashboard-Vals'!AI541","v":0},{"$f":"O_Dashboard!AJ541-'O_Dashboard-Vals'!AJ541","v":0},{"$f":"O_Dashboard!AK541-'O_Dashboard-Vals'!AK541","v":0},{"$f":"O_Dashboard!AL541-'O_Dashboard-Vals'!AL541","v":0},{"$f":"O_Dashboard!AM541-'O_Dashboard-Vals'!AM541","v":0},{"$f":"O_Dashboard!AN541-'O_Dashboard-Vals'!AN541","v":0},{"$f":"O_Dashboard!AO541-'O_Dashboard-Vals'!AO541","v":0},{"$f":"O_Dashboard!AP541-'O_Dashboard-Vals'!AP541","v":0},{"$f":"O_Dashboard!AQ541-'O_Dashboard-Vals'!AQ541","v":0},{"$f":"O_Dashboard!AR541-'O_Dashboard-Vals'!AR541","v":0},{"$f":"O_Dashboard!AS541-'O_Dashboard-Vals'!AS541","v":0},{"$f":"O_Dashboard!AT541-'O_Dashboard-Vals'!AT541","v":0},{"$f":"O_Dashboard!AU541-'O_Dashboard-Vals'!AU541","v":0},{"$f":"O_Dashboard!AV541-'O_Dashboard-Vals'!AV541","v":0},{"$f":"O_Dashboard!AW541-'O_Dashboard-Vals'!AW541","v":0},{"$f":"O_Dashboard!AX541-'O_Dashboard-Vals'!AX541","v":0},{"$f":"O_Dashboard!AY541-'O_Dashboard-Vals'!AY541","v":0},{"$f":"O_Dashboard!AZ541-'O_Dashboard-Vals'!AZ541","v":0},{"$f":"O_Dashboard!BA541-'O_Dashboard-Vals'!BA541","v":0},{"$f":"O_Dashboard!BB541-'O_Dashboard-Vals'!BB541","v":0},{"$f":"O_Dashboard!BC541-'O_Dashboard-Vals'!BC541","v":0},{"$f":"O_Dashboard!BD541-'O_Dashboard-Vals'!BD541","v":0},{"$f":"O_Dashboard!BE541-'O_Dashboard-Vals'!BE541","v":0},{"$f":"O_Dashboard!BF541-'O_Dashboard-Vals'!BF541","v":0},{"$f":"O_Dashboard!BG541-'O_Dashboard-Vals'!BG541","v":0},{"$f":"O_Dashboard!BH541-'O_Dashboard-Vals'!BH541","v":0},{"$f":"O_Dashboard!BI541-'O_Dashboard-Vals'!BI541","v":0},{"$f":"O_Dashboard!BJ541-'O_Dashboard-Vals'!BJ541","v":0}]
[null,null,null,null,"Financial Incentives FI t  (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y542-'O_Dashboard-Vals'!Y542","v":0},null,{"$f":"O_Dashboard!AA542-'O_Dashboard-Vals'!AA542","v":0},{"$f":"O_Dashboard!AB542-'O_Dashboard-Vals'!AB542","v":0},{"$f":"O_Dashboard!AC542-'O_Dashboard-Vals'!AC542","v":0},{"$f":"O_Dashboard!AD542-'O_Dashboard-Vals'!AD542","v":0},{"$f":"O_Dashboard!AE542-'O_Dashboard-Vals'!AE542","v":0},{"$f":"O_Dashboard!AF542-'O_Dashboard-Vals'!AF542","v":0},{"$f":"O_Dashboard!AG542-'O_Dashboard-Vals'!AG542","v":0},{"$f":"O_Dashboard!AH542-'O_Dashboard-Vals'!AH542","v":0},{"$f":"O_Dashboard!AI542-'O_Dashboard-Vals'!AI542","v":0},{"$f":"O_Dashboard!AJ542-'O_Dashboard-Vals'!AJ542","v":0},{"$f":"O_Dashboard!AK542-'O_Dashboard-Vals'!AK542","v":0},{"$f":"O_Dashboard!AL542-'O_Dashboard-Vals'!AL542","v":0},{"$f":"O_Dashboard!AM542-'O_Dashboard-Vals'!AM542","v":0},{"$f":"O_Dashboard!AN542-'O_Dashboard-Vals'!AN542","v":0},{"$f":"O_Dashboard!AO542-'O_Dashboard-Vals'!AO542","v":0},{"$f":"O_Dashboard!AP542-'O_Dashboard-Vals'!AP542","v":0},{"$f":"O_Dashboard!AQ542-'O_Dashboard-Vals'!AQ542","v":0},{"$f":"O_Dashboard!AR542-'O_Dashboard-Vals'!AR542","v":0},{"$f":"O_Dashboard!AS542-'O_Dashboard-Vals'!AS542","v":0},{"$f":"O_Dashboard!AT542-'O_Dashboard-Vals'!AT542","v":0},{"$f":"O_Dashboard!AU542-'O_Dashboard-Vals'!AU542","v":0},{"$f":"O_Dashboard!AV542-'O_Dashboard-Vals'!AV542","v":0},{"$f":"O_Dashboard!AW542-'O_Dashboard-Vals'!AW542","v":0},{"$f":"O_Dashboard!AX542-'O_Dashboard-Vals'!AX542","v":0},{"$f":"O_Dashboard!AY542-'O_Dashboard-Vals'!AY542","v":0},{"$f":"O_Dashboard!AZ542-'O_Dashboard-Vals'!AZ542","v":0},{"$f":"O_Dashboard!BA542-'O_Dashboard-Vals'!BA542","v":0},{"$f":"O_Dashboard!BB542-'O_Dashboard-Vals'!BB542","v":0},{"$f":"O_Dashboard!BC542-'O_Dashboard-Vals'!BC542","v":0},{"$f":"O_Dashboard!BD542-'O_Dashboard-Vals'!BD542","v":0},{"$f":"O_Dashboard!BE542-'O_Dashboard-Vals'!BE542","v":0},{"$f":"O_Dashboard!BF542-'O_Dashboard-Vals'!BF542","v":0},{"$f":"O_Dashboard!BG542-'O_Dashboard-Vals'!BG542","v":0},{"$f":"O_Dashboard!BH542-'O_Dashboard-Vals'!BH542","v":0},{"$f":"O_Dashboard!BI542-'O_Dashboard-Vals'!BI542","v":0},{"$f":"O_Dashboard!BJ542-'O_Dashboard-Vals'!BJ542","v":0}]
[null,null,null,null,"FAS Funding not spent (Cash Condition 21) (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y547-'O_Dashboard-Vals'!Y547","v":0},null,{"$f":"O_Dashboard!AA547-'O_Dashboard-Vals'!AA547","v":0},{"$f":"O_Dashboard!AB547-'O_Dashboard-Vals'!AB547","v":0},{"$f":"O_Dashboard!AC547-'O_Dashboard-Vals'!AC547","v":0},{"$f":"O_Dashboard!AD547-'O_Dashboard-Vals'!AD547","v":0},{"$f":"O_Dashboard!AE547-'O_Dashboard-Vals'!AE547","v":0},{"$f":"O_Dashboard!AF547-'O_Dashboard-Vals'!AF547","v":0},{"$f":"O_Dashboard!AG547-'O_Dashboard-Vals'!AG547","v":0},{"$f":"O_Dashboard!AH547-'O_Dashboard-Vals'!AH547","v":0},{"$f":"O_Dashboard!AI547-'O_Dashboard-Vals'!AI547","v":0},{"$f":"O_Dashboard!AJ547-'O_Dashboard-Vals'!AJ547","v":0},{"$f":"O_Dashboard!AK547-'O_Dashboard-Vals'!AK547","v":0},{"$f":"O_Dashboard!AL547-'O_Dashboard-Vals'!AL547","v":0},{"$f":"O_Dashboard!AM547-'O_Dashboard-Vals'!AM547","v":0},{"$f":"O_Dashboard!AN547-'O_Dashboard-Vals'!AN547","v":0},{"$f":"O_Dashboard!AO547-'O_Dashboard-Vals'!AO547","v":0},{"$f":"O_Dashboard!AP547-'O_Dashboard-Vals'!AP547","v":0},{"$f":"O_Dashboard!AQ547-'O_Dashboard-Vals'!AQ547","v":0},{"$f":"O_Dashboard!AR547-'O_Dashboard-Vals'!AR547","v":0},{"$f":"O_Dashboard!AS547-'O_Dashboard-Vals'!AS547","v":0},{"$f":"O_Dashboard!AT547-'O_Dashboard-Vals'!AT547","v":0},{"$f":"O_Dashboard!AU547-'O_Dashboard-Vals'!AU547","v":0},{"$f":"O_Dashboard!AV547-'O_Dashboard-Vals'!AV547","v":0},{"$f":"O_Dashboard!AW547-'O_Dashboard-Vals'!AW547","v":0},{"$f":"O_Dashboard!AX547-'O_Dashboard-Vals'!AX547","v":0},{"$f":"O_Dashboard!AY547-'O_Dashboard-Vals'!AY547","v":0},{"$f":"O_Dashboard!AZ547-'O_Dashboard-Vals'!AZ547","v":0},{"$f":"O_Dashboard!BA547-'O_Dashboard-Vals'!BA547","v":0},{"$f":"O_Dashboard!BB547-'O_Dashboard-Vals'!BB547","v":0},{"$f":"O_Dashboard!BC547-'O_Dashboard-Vals'!BC547","v":0},{"$f":"O_Dashboard!BD547-'O_Dashboard-Vals'!BD547","v":0},{"$f":"O_Dashboard!BE547-'O_Dashboard-Vals'!BE547","v":0},{"$f":"O_Dashboard!BF547-'O_Dashboard-Vals'!BF547","v":0},{"$f":"O_Dashboard!BG547-'O_Dashboard-Vals'!BG547","v":0},{"$f":"O_Dashboard!BH547-'O_Dashboard-Vals'!BH547","v":0},{"$f":"O_Dashboard!BI547-'O_Dashboard-Vals'!BI547","v":0},{"$f":"O_Dashboard!BJ547-'O_Dashboard-Vals'!BJ547","v":0}]
[null,null,null,null,"Restructuring Costs ReS t (TSU)",{"$f":"INDEX(AA539:AM539, 0, MATCH($E$520, $AA$521:$AM$521,0) ) * _OneK","v":{"$error":"#N/A"}},"£'000",{"$f":"H539","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y551-'O_Dashboard-Vals'!Y551","v":0},null,{"$f":"O_Dashboard!AA551-'O_Dashboard-Vals'!AA551","v":0},{"$f":"O_Dashboard!AB551-'O_Dashboard-Vals'!AB551","v":0},{"$f":"O_Dashboard!AC551-'O_Dashboard-Vals'!AC551","v":0},{"$f":"O_Dashboard!AD551-'O_Dashboard-Vals'!AD551","v":0},{"$f":"O_Dashboard!AE551-'O_Dashboard-Vals'!AE551","v":0},{"$f":"O_Dashboard!AF551-'O_Dashboard-Vals'!AF551","v":0},{"$f":"O_Dashboard!AG551-'O_Dashboard-Vals'!AG551","v":0},{"$f":"O_Dashboard!AH551-'O_Dashboard-Vals'!AH551","v":0},{"$f":"O_Dashboard!AI551-'O_Dashboard-Vals'!AI551","v":0},{"$f":"O_Dashboard!AJ551-'O_Dashboard-Vals'!AJ551","v":0},{"$f":"O_Dashboard!AK551-'O_Dashboard-Vals'!AK551","v":0},{"$f":"O_Dashboard!AL551-'O_Dashboard-Vals'!AL551","v":0},{"$f":"O_Dashboard!AM551-'O_Dashboard-Vals'!AM551","v":0},{"$f":"O_Dashboard!AN551-'O_Dashboard-Vals'!AN551","v":0},{"$f":"O_Dashboard!AO551-'O_Dashboard-Vals'!AO551","v":0},{"$f":"O_Dashboard!AP551-'O_Dashboard-Vals'!AP551","v":0},{"$f":"O_Dashboard!AQ551-'O_Dashboard-Vals'!AQ551","v":0},{"$f":"O_Dashboard!AR551-'O_Dashboard-Vals'!AR551","v":0},{"$f":"O_Dashboard!AS551-'O_Dashboard-Vals'!AS551","v":0},{"$f":"O_Dashboard!AT551-'O_Dashboard-Vals'!AT551","v":0},{"$f":"O_Dashboard!AU551-'O_Dashboard-Vals'!AU551","v":0},{"$f":"O_Dashboard!AV551-'O_Dashboard-Vals'!AV551","v":0},{"$f":"O_Dashboard!AW551-'O_Dashboard-Vals'!AW551","v":0},{"$f":"O_Dashboard!AX551-'O_Dashboard-Vals'!AX551","v":0},{"$f":"O_Dashboard!AY551-'O_Dashboard-Vals'!AY551","v":0},{"$f":"O_Dashboard!AZ551-'O_Dashboard-Vals'!AZ551","v":0},{"$f":"O_Dashboard!BA551-'O_Dashboard-Vals'!BA551","v":0},{"$f":"O_Dashboard!BB551-'O_Dashboard-Vals'!BB551","v":0},{"$f":"O_Dashboard!BC551-'O_Dashboard-Vals'!BC551","v":0},{"$f":"O_Dashboard!BD551-'O_Dashboard-Vals'!BD551","v":0},{"$f":"O_Dashboard!BE551-'O_Dashboard-Vals'!BE551","v":0},{"$f":"O_Dashboard!BF551-'O_Dashboard-Vals'!BF551","v":0},{"$f":"O_Dashboard!BG551-'O_Dashboard-Vals'!BG551","v":0},{"$f":"O_Dashboard!BH551-'O_Dashboard-Vals'!BH551","v":0},{"$f":"O_Dashboard!BI551-'O_Dashboard-Vals'!BI551","v":0},{"$f":"O_Dashboard!BJ551-'O_Dashboard-Vals'!BJ551","v":0}]
[null,null,null,null,"Pre2011 t (TSU)",{"$f":"INDEX(AA544:AM544, 0, MATCH($E$520, $AA$521:$AM$521,0) ) * _OneK","v":{"$error":"#N/A"}},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y556-'O_Dashboard-Vals'!Y556","v":0},null,{"$f":"O_Dashboard!AA556-'O_Dashboard-Vals'!AA556","v":0},{"$f":"O_Dashboard!AB556-'O_Dashboard-Vals'!AB556","v":0},{"$f":"O_Dashboard!AC556-'O_Dashboard-Vals'!AC556","v":0},{"$f":"O_Dashboard!AD556-'O_Dashboard-Vals'!AD556","v":0},{"$f":"O_Dashboard!AE556-'O_Dashboard-Vals'!AE556","v":0},{"$f":"O_Dashboard!AF556-'O_Dashboard-Vals'!AF556","v":0},{"$f":"O_Dashboard!AG556-'O_Dashboard-Vals'!AG556","v":0},{"$f":"O_Dashboard!AH556-'O_Dashboard-Vals'!AH556","v":0},{"$f":"O_Dashboard!AI556-'O_Dashboard-Vals'!AI556","v":0},{"$f":"O_Dashboard!AJ556-'O_Dashboard-Vals'!AJ556","v":0},{"$f":"O_Dashboard!AK556-'O_Dashboard-Vals'!AK556","v":0},{"$f":"O_Dashboard!AL556-'O_Dashboard-Vals'!AL556","v":0},{"$f":"O_Dashboard!AM556-'O_Dashboard-Vals'!AM556","v":0},{"$f":"O_Dashboard!AN556-'O_Dashboard-Vals'!AN556","v":0},{"$f":"O_Dashboard!AO556-'O_Dashboard-Vals'!AO556","v":0},{"$f":"O_Dashboard!AP556-'O_Dashboard-Vals'!AP556","v":0},{"$f":"O_Dashboard!AQ556-'O_Dashboard-Vals'!AQ556","v":0},{"$f":"O_Dashboard!AR556-'O_Dashboard-Vals'!AR556","v":0},{"$f":"O_Dashboard!AS556-'O_Dashboard-Vals'!AS556","v":0},{"$f":"O_Dashboard!AT556-'O_Dashboard-Vals'!AT556","v":0},{"$f":"O_Dashboard!AU556-'O_Dashboard-Vals'!AU556","v":0},{"$f":"O_Dashboard!AV556-'O_Dashboard-Vals'!AV556","v":0},{"$f":"O_Dashboard!AW556-'O_Dashboard-Vals'!AW556","v":0},{"$f":"O_Dashboard!AX556-'O_Dashboard-Vals'!AX556","v":0},{"$f":"O_Dashboard!AY556-'O_Dashboard-Vals'!AY556","v":0},{"$f":"O_Dashboard!AZ556-'O_Dashboard-Vals'!AZ556","v":0},{"$f":"O_Dashboard!BA556-'O_Dashboard-Vals'!BA556","v":0},{"$f":"O_Dashboard!BB556-'O_Dashboard-Vals'!BB556","v":0},{"$f":"O_Dashboard!BC556-'O_Dashboard-Vals'!BC556","v":0},{"$f":"O_Dashboard!BD556-'O_Dashboard-Vals'!BD556","v":0},{"$f":"O_Dashboard!BE556-'O_Dashboard-Vals'!BE556","v":0},{"$f":"O_Dashboard!BF556-'O_Dashboard-Vals'!BF556","v":0},{"$f":"O_Dashboard!BG556-'O_Dashboard-Vals'!BG556","v":0},{"$f":"O_Dashboard!BH556-'O_Dashboard-Vals'!BH556","v":0},{"$f":"O_Dashboard!BI556-'O_Dashboard-Vals'!BI556","v":0},{"$f":"O_Dashboard!BJ556-'O_Dashboard-Vals'!BJ556","v":0}]
[null,null,null,null,"VFR t (TSU)",{"$f":"INDEX(AA545:AM545, 0, MATCH($E$520, $AA$521:$AM$521,0) ) * _OneK","v":{"$error":"#N/A"}},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y557-'O_Dashboard-Vals'!Y557","v":0},null,{"$f":"O_Dashboard!AA557-'O_Dashboard-Vals'!AA557","v":0},{"$f":"O_Dashboard!AB557-'O_Dashboard-Vals'!AB557","v":0},{"$f":"O_Dashboard!AC557-'O_Dashboard-Vals'!AC557","v":0},{"$f":"O_Dashboard!AD557-'O_Dashboard-Vals'!AD557","v":0},{"$f":"O_Dashboard!AE557-'O_Dashboard-Vals'!AE557","v":0},{"$f":"O_Dashboard!AF557-'O_Dashboard-Vals'!AF557","v":0},{"$f":"O_Dashboard!AG557-'O_Dashboard-Vals'!AG557","v":0},{"$f":"O_Dashboard!AH557-'O_Dashboard-Vals'!AH557","v":0},{"$f":"O_Dashboard!AI557-'O_Dashboard-Vals'!AI557","v":0},{"$f":"O_Dashboard!AJ557-'O_Dashboard-Vals'!AJ557","v":0},{"$f":"O_Dashboard!AK557-'O_Dashboard-Vals'!AK557","v":0},{"$f":"O_Dashboard!AL557-'O_Dashboard-Vals'!AL557","v":0},{"$f":"O_Dashboard!AM557-'O_Dashboard-Vals'!AM557","v":0},{"$f":"O_Dashboard!AN557-'O_Dashboard-Vals'!AN557","v":0},{"$f":"O_Dashboard!AO557-'O_Dashboard-Vals'!AO557","v":0},{"$f":"O_Dashboard!AP557-'O_Dashboard-Vals'!AP557","v":0},{"$f":"O_Dashboard!AQ557-'O_Dashboard-Vals'!AQ557","v":0},{"$f":"O_Dashboard!AR557-'O_Dashboard-Vals'!AR557","v":0},{"$f":"O_Dashboard!AS557-'O_Dashboard-Vals'!AS557","v":0},{"$f":"O_Dashboard!AT557-'O_Dashboard-Vals'!AT557","v":0},{"$f":"O_Dashboard!AU557-'O_Dashboard-Vals'!AU557","v":0},{"$f":"O_Dashboard!AV557-'O_Dashboard-Vals'!AV557","v":0},{"$f":"O_Dashboard!AW557-'O_Dashboard-Vals'!AW557","v":0},{"$f":"O_Dashboard!AX557-'O_Dashboard-Vals'!AX557","v":0},{"$f":"O_Dashboard!AY557-'O_Dashboard-Vals'!AY557","v":0},{"$f":"O_Dashboard!AZ557-'O_Dashboard-Vals'!AZ557","v":0},{"$f":"O_Dashboard!BA557-'O_Dashboard-Vals'!BA557","v":0},{"$f":"O_Dashboard!BB557-'O_Dashboard-Vals'!BB557","v":0},{"$f":"O_Dashboard!BC557-'O_Dashboard-Vals'!BC557","v":0},{"$f":"O_Dashboard!BD557-'O_Dashboard-Vals'!BD557","v":0},{"$f":"O_Dashboard!BE557-'O_Dashboard-Vals'!BE557","v":0},{"$f":"O_Dashboard!BF557-'O_Dashboard-Vals'!BF557","v":0},{"$f":"O_Dashboard!BG557-'O_Dashboard-Vals'!BG557","v":0},{"$f":"O_Dashboard!BH557-'O_Dashboard-Vals'!BH557","v":0},{"$f":"O_Dashboard!BI557-'O_Dashboard-Vals'!BI557","v":0},{"$f":"O_Dashboard!BJ557-'O_Dashboard-Vals'!BJ557","v":0}]
[null,null,null,null,"TVAR t (TSU)",{"$f":"INDEX(AA549:AM549, 0, MATCH($E$520, $AA$521:$AM$521,0) ) * _OneK","v":{"$error":"#N/A"}},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y561-'O_Dashboard-Vals'!Y561","v":0},null,{"$f":"O_Dashboard!AA561-'O_Dashboard-Vals'!AA561","v":0},{"$f":"O_Dashboard!AB561-'O_Dashboard-Vals'!AB561","v":0},{"$f":"O_Dashboard!AC561-'O_Dashboard-Vals'!AC561","v":0},{"$f":"O_Dashboard!AD561-'O_Dashboard-Vals'!AD561","v":0},{"$f":"O_Dashboard!AE561-'O_Dashboard-Vals'!AE561","v":0},{"$f":"O_Dashboard!AF561-'O_Dashboard-Vals'!AF561","v":0},{"$f":"O_Dashboard!AG561-'O_Dashboard-Vals'!AG561","v":0},{"$f":"O_Dashboard!AH561-'O_Dashboard-Vals'!AH561","v":0},{"$f":"O_Dashboard!AI561-'O_Dashboard-Vals'!AI561","v":0},{"$f":"O_Dashboard!AJ561-'O_Dashboard-Vals'!AJ561","v":0},{"$f":"O_Dashboard!AK561-'O_Dashboard-Vals'!AK561","v":0},{"$f":"O_Dashboard!AL561-'O_Dashboard-Vals'!AL561","v":0},{"$f":"O_Dashboard!AM561-'O_Dashboard-Vals'!AM561","v":0},{"$f":"O_Dashboard!AN561-'O_Dashboard-Vals'!AN561","v":0},{"$f":"O_Dashboard!AO561-'O_Dashboard-Vals'!AO561","v":0},{"$f":"O_Dashboard!AP561-'O_Dashboard-Vals'!AP561","v":0},{"$f":"O_Dashboard!AQ561-'O_Dashboard-Vals'!AQ561","v":0},{"$f":"O_Dashboard!AR561-'O_Dashboard-Vals'!AR561","v":0},{"$f":"O_Dashboard!AS561-'O_Dashboard-Vals'!AS561","v":0},{"$f":"O_Dashboard!AT561-'O_Dashboard-Vals'!AT561","v":0},{"$f":"O_Dashboard!AU561-'O_Dashboard-Vals'!AU561","v":0},{"$f":"O_Dashboard!AV561-'O_Dashboard-Vals'!AV561","v":0},{"$f":"O_Dashboard!AW561-'O_Dashboard-Vals'!AW561","v":0},{"$f":"O_Dashboard!AX561-'O_Dashboard-Vals'!AX561","v":0},{"$f":"O_Dashboard!AY561-'O_Dashboard-Vals'!AY561","v":0},{"$f":"O_Dashboard!AZ561-'O_Dashboard-Vals'!AZ561","v":0},{"$f":"O_Dashboard!BA561-'O_Dashboard-Vals'!BA561","v":0},{"$f":"O_Dashboard!BB561-'O_Dashboard-Vals'!BB561","v":0},{"$f":"O_Dashboard!BC561-'O_Dashboard-Vals'!BC561","v":0},{"$f":"O_Dashboard!BD561-'O_Dashboard-Vals'!BD561","v":0},{"$f":"O_Dashboard!BE561-'O_Dashboard-Vals'!BE561","v":0},{"$f":"O_Dashboard!BF561-'O_Dashboard-Vals'!BF561","v":0},{"$f":"O_Dashboard!BG561-'O_Dashboard-Vals'!BG561","v":0},{"$f":"O_Dashboard!BH561-'O_Dashboard-Vals'!BH561","v":0},{"$f":"O_Dashboard!BI561-'O_Dashboard-Vals'!BI561","v":0},{"$f":"O_Dashboard!BJ561-'O_Dashboard-Vals'!BJ561","v":0}]
[null,null,null,null,{"$f":"'C_Determined Costs_UKATS'!E$48","v":"Forecast TSU used for Price Determinations"},null,{"$f":"'C_Determined Costs_UKATS'!G48","v":"# TSUs ('000)"},null,null,{"$f":"'C_Determined Costs_UKATS'!J48","v":0},{"$f":"'C_Determined Costs_UKATS'!K48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y566-'O_Dashboard-Vals'!Y566","v":0},null,{"$f":"O_Dashboard!AA566-'O_Dashboard-Vals'!AA566","v":0},{"$f":"O_Dashboard!AB566-'O_Dashboard-Vals'!AB566","v":0},{"$f":"O_Dashboard!AC566-'O_Dashboard-Vals'!AC566","v":0},{"$f":"O_Dashboard!AD566-'O_Dashboard-Vals'!AD566","v":0},{"$f":"O_Dashboard!AE566-'O_Dashboard-Vals'!AE566","v":0},{"$f":"O_Dashboard!AF566-'O_Dashboard-Vals'!AF566","v":0},{"$f":"O_Dashboard!AG566-'O_Dashboard-Vals'!AG566","v":0},{"$f":"O_Dashboard!AH566-'O_Dashboard-Vals'!AH566","v":0},{"$f":"O_Dashboard!AI566-'O_Dashboard-Vals'!AI566","v":0},{"$f":"O_Dashboard!AJ566-'O_Dashboard-Vals'!AJ566","v":0},{"$f":"O_Dashboard!AK566-'O_Dashboard-Vals'!AK566","v":0},{"$f":"O_Dashboard!AL566-'O_Dashboard-Vals'!AL566","v":0},{"$f":"O_Dashboard!AM566-'O_Dashboard-Vals'!AM566","v":0},{"$f":"O_Dashboard!AN566-'O_Dashboard-Vals'!AN566","v":0},{"$f":"O_Dashboard!AO566-'O_Dashboard-Vals'!AO566","v":0},{"$f":"O_Dashboard!AP566-'O_Dashboard-Vals'!AP566","v":0},{"$f":"O_Dashboard!AQ566-'O_Dashboard-Vals'!AQ566","v":0},{"$f":"O_Dashboard!AR566-'O_Dashboard-Vals'!AR566","v":0},{"$f":"O_Dashboard!AS566-'O_Dashboard-Vals'!AS566","v":0},{"$f":"O_Dashboard!AT566-'O_Dashboard-Vals'!AT566","v":0},{"$f":"O_Dashboard!AU566-'O_Dashboard-Vals'!AU566","v":0},{"$f":"O_Dashboard!AV566-'O_Dashboard-Vals'!AV566","v":0},{"$f":"O_Dashboard!AW566-'O_Dashboard-Vals'!AW566","v":0},{"$f":"O_Dashboard!AX566-'O_Dashboard-Vals'!AX566","v":0},{"$f":"O_Dashboard!AY566-'O_Dashboard-Vals'!AY566","v":0},{"$f":"O_Dashboard!AZ566-'O_Dashboard-Vals'!AZ566","v":0},{"$f":"O_Dashboard!BA566-'O_Dashboard-Vals'!BA566","v":0},{"$f":"O_Dashboard!BB566-'O_Dashboard-Vals'!BB566","v":0},{"$f":"O_Dashboard!BC566-'O_Dashboard-Vals'!BC566","v":0},{"$f":"O_Dashboard!BD566-'O_Dashboard-Vals'!BD566","v":0},{"$f":"O_Dashboard!BE566-'O_Dashboard-Vals'!BE566","v":0},{"$f":"O_Dashboard!BF566-'O_Dashboard-Vals'!BF566","v":0},{"$f":"O_Dashboard!BG566-'O_Dashboard-Vals'!BG566","v":0},{"$f":"O_Dashboard!BH566-'O_Dashboard-Vals'!BH566","v":0},{"$f":"O_Dashboard!BI566-'O_Dashboard-Vals'!BI566","v":0},{"$f":"O_Dashboard!BJ566-'O_Dashboard-Vals'!BJ566","v":0}]
[null,null,null,null,{"$f":"E570","v":"Total Determined Costs (TSU - based) "},{"$f":"INDEX($AA$570:$AM$570, 0, MATCH($E$564, $AA$565:$AM$565,0) )","v":{"$error":"#N/A"}},{"$f":"G570","v":"£'000 "},{"$f":"H570","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y571-'O_Dashboard-Vals'!Y571","v":0},null,{"$f":"O_Dashboard!AA571-'O_Dashboard-Vals'!AA571","v":0},{"$f":"O_Dashboard!AB571-'O_Dashboard-Vals'!AB571","v":0},{"$f":"O_Dashboard!AC571-'O_Dashboard-Vals'!AC571","v":0},{"$f":"O_Dashboard!AD571-'O_Dashboard-Vals'!AD571","v":0},{"$f":"O_Dashboard!AE571-'O_Dashboard-Vals'!AE571","v":0},{"$f":"O_Dashboard!AF571-'O_Dashboard-Vals'!AF571","v":0},{"$f":"O_Dashboard!AG571-'O_Dashboard-Vals'!AG571","v":0},{"$f":"O_Dashboard!AH571-'O_Dashboard-Vals'!AH571","v":0},{"$f":"O_Dashboard!AI571-'O_Dashboard-Vals'!AI571","v":0},{"$f":"O_Dashboard!AJ571-'O_Dashboard-Vals'!AJ571","v":0},{"$f":"O_Dashboard!AK571-'O_Dashboard-Vals'!AK571","v":0},{"$f":"O_Dashboard!AL571-'O_Dashboard-Vals'!AL571","v":0},{"$f":"O_Dashboard!AM571-'O_Dashboard-Vals'!AM571","v":0},{"$f":"O_Dashboard!AN571-'O_Dashboard-Vals'!AN571","v":0},{"$f":"O_Dashboard!AO571-'O_Dashboard-Vals'!AO571","v":0},{"$f":"O_Dashboard!AP571-'O_Dashboard-Vals'!AP571","v":0},{"$f":"O_Dashboard!AQ571-'O_Dashboard-Vals'!AQ571","v":0},{"$f":"O_Dashboard!AR571-'O_Dashboard-Vals'!AR571","v":0},{"$f":"O_Dashboard!AS571-'O_Dashboard-Vals'!AS571","v":0},{"$f":"O_Dashboard!AT571-'O_Dashboard-Vals'!AT571","v":0},{"$f":"O_Dashboard!AU571-'O_Dashboard-Vals'!AU571","v":0},{"$f":"O_Dashboard!AV571-'O_Dashboard-Vals'!AV571","v":0},{"$f":"O_Dashboard!AW571-'O_Dashboard-Vals'!AW571","v":0},{"$f":"O_Dashboard!AX571-'O_Dashboard-Vals'!AX571","v":0},{"$f":"O_Dashboard!AY571-'O_Dashboard-Vals'!AY571","v":0},{"$f":"O_Dashboard!AZ571-'O_Dashboard-Vals'!AZ571","v":0},{"$f":"O_Dashboard!BA571-'O_Dashboard-Vals'!BA571","v":0},{"$f":"O_Dashboard!BB571-'O_Dashboard-Vals'!BB571","v":0},{"$f":"O_Dashboard!BC571-'O_Dashboard-Vals'!BC571","v":0},{"$f":"O_Dashboard!BD571-'O_Dashboard-Vals'!BD571","v":0},{"$f":"O_Dashboard!BE571-'O_Dashboard-Vals'!BE571","v":0},{"$f":"O_Dashboard!BF571-'O_Dashboard-Vals'!BF571","v":0},{"$f":"O_Dashboard!BG571-'O_Dashboard-Vals'!BG571","v":0},{"$f":"O_Dashboard!BH571-'O_Dashboard-Vals'!BH571","v":0},{"$f":"O_Dashboard!BI571-'O_Dashboard-Vals'!BI571","v":0},{"$f":"O_Dashboard!BJ571-'O_Dashboard-Vals'!BJ571","v":0}]
[]
[]
[null,null,null,null,{"$f":"E580 & \" - \" & E564","v":"Total Traffic Risk Share (t) (TSU) - 2023"},{"$f":"INDEX($AA$580:$AM$580, 0, MATCH($E$564, $AA$565:$AM$565,0) ) * 1000","v":{"$error":"#N/A"}},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y581-'O_Dashboard-Vals'!Y581","v":0},null,{"$f":"O_Dashboard!AA581-'O_Dashboard-Vals'!AA581","v":0},{"$f":"O_Dashboard!AB581-'O_Dashboard-Vals'!AB581","v":0},{"$f":"O_Dashboard!AC581-'O_Dashboard-Vals'!AC581","v":0},{"$f":"O_Dashboard!AD581-'O_Dashboard-Vals'!AD581","v":0},{"$f":"O_Dashboard!AE581-'O_Dashboard-Vals'!AE581","v":0},{"$f":"O_Dashboard!AF581-'O_Dashboard-Vals'!AF581","v":0},{"$f":"O_Dashboard!AG581-'O_Dashboard-Vals'!AG581","v":0},{"$f":"O_Dashboard!AH581-'O_Dashboard-Vals'!AH581","v":0},{"$f":"O_Dashboard!AI581-'O_Dashboard-Vals'!AI581","v":0},{"$f":"O_Dashboard!AJ581-'O_Dashboard-Vals'!AJ581","v":0},{"$f":"O_Dashboard!AK581-'O_Dashboard-Vals'!AK581","v":0},{"$f":"O_Dashboard!AL581-'O_Dashboard-Vals'!AL581","v":0},{"$f":"O_Dashboard!AM581-'O_Dashboard-Vals'!AM581","v":0},{"$f":"O_Dashboard!AN581-'O_Dashboard-Vals'!AN581","v":0},{"$f":"O_Dashboard!AO581-'O_Dashboard-Vals'!AO581","v":0},{"$f":"O_Dashboard!AP581-'O_Dashboard-Vals'!AP581","v":0},{"$f":"O_Dashboard!AQ581-'O_Dashboard-Vals'!AQ581","v":0},{"$f":"O_Dashboard!AR581-'O_Dashboard-Vals'!AR581","v":0},{"$f":"O_Dashboard!AS581-'O_Dashboard-Vals'!AS581","v":0},{"$f":"O_Dashboard!AT581-'O_Dashboard-Vals'!AT581","v":0},{"$f":"O_Dashboard!AU581-'O_Dashboard-Vals'!AU581","v":0},{"$f":"O_Dashboard!AV581-'O_Dashboard-Vals'!AV581","v":0},{"$f":"O_Dashboard!AW581-'O_Dashboard-Vals'!AW581","v":0},{"$f":"O_Dashboard!AX581-'O_Dashboard-Vals'!AX581","v":0},{"$f":"O_Dashboard!AY581-'O_Dashboard-Vals'!AY581","v":0},{"$f":"O_Dashboard!AZ581-'O_Dashboard-Vals'!AZ581","v":0},{"$f":"O_Dashboard!BA581-'O_Dashboard-Vals'!BA581","v":0},{"$f":"O_Dashboard!BB581-'O_Dashboard-Vals'!BB581","v":0},{"$f":"O_Dashboard!BC581-'O_Dashboard-Vals'!BC581","v":0},{"$f":"O_Dashboard!BD581-'O_Dashboard-Vals'!BD581","v":0},{"$f":"O_Dashboard!BE581-'O_Dashboard-Vals'!BE581","v":0},{"$f":"O_Dashboard!BF581-'O_Dashboard-Vals'!BF581","v":0},{"$f":"O_Dashboard!BG581-'O_Dashboard-Vals'!BG581","v":0},{"$f":"O_Dashboard!BH581-'O_Dashboard-Vals'!BH581","v":0},{"$f":"O_Dashboard!BI581-'O_Dashboard-Vals'!BI581","v":0},{"$f":"O_Dashboard!BJ581-'O_Dashboard-Vals'!BJ581","v":0}]
[null,null,null,null,"Restructuring Costs ReS t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y585-'O_Dashboard-Vals'!Y585","v":0},null,{"$f":"O_Dashboard!AA585-'O_Dashboard-Vals'!AA585","v":0},{"$f":"O_Dashboard!AB585-'O_Dashboard-Vals'!AB585","v":0},{"$f":"O_Dashboard!AC585-'O_Dashboard-Vals'!AC585","v":0},{"$f":"O_Dashboard!AD585-'O_Dashboard-Vals'!AD585","v":0},{"$f":"O_Dashboard!AE585-'O_Dashboard-Vals'!AE585","v":0},{"$f":"O_Dashboard!AF585-'O_Dashboard-Vals'!AF585","v":0},{"$f":"O_Dashboard!AG585-'O_Dashboard-Vals'!AG585","v":0},{"$f":"O_Dashboard!AH585-'O_Dashboard-Vals'!AH585","v":0},{"$f":"O_Dashboard!AI585-'O_Dashboard-Vals'!AI585","v":0},{"$f":"O_Dashboard!AJ585-'O_Dashboard-Vals'!AJ585","v":0},{"$f":"O_Dashboard!AK585-'O_Dashboard-Vals'!AK585","v":0},{"$f":"O_Dashboard!AL585-'O_Dashboard-Vals'!AL585","v":0},{"$f":"O_Dashboard!AM585-'O_Dashboard-Vals'!AM585","v":0},{"$f":"O_Dashboard!AN585-'O_Dashboard-Vals'!AN585","v":0},{"$f":"O_Dashboard!AO585-'O_Dashboard-Vals'!AO585","v":0},{"$f":"O_Dashboard!AP585-'O_Dashboard-Vals'!AP585","v":0},{"$f":"O_Dashboard!AQ585-'O_Dashboard-Vals'!AQ585","v":0},{"$f":"O_Dashboard!AR585-'O_Dashboard-Vals'!AR585","v":0},{"$f":"O_Dashboard!AS585-'O_Dashboard-Vals'!AS585","v":0},{"$f":"O_Dashboard!AT585-'O_Dashboard-Vals'!AT585","v":0},{"$f":"O_Dashboard!AU585-'O_Dashboard-Vals'!AU585","v":0},{"$f":"O_Dashboard!AV585-'O_Dashboard-Vals'!AV585","v":0},{"$f":"O_Dashboard!AW585-'O_Dashboard-Vals'!AW585","v":0},{"$f":"O_Dashboard!AX585-'O_Dashboard-Vals'!AX585","v":0},{"$f":"O_Dashboard!AY585-'O_Dashboard-Vals'!AY585","v":0},{"$f":"O_Dashboard!AZ585-'O_Dashboard-Vals'!AZ585","v":0},{"$f":"O_Dashboard!BA585-'O_Dashboard-Vals'!BA585","v":0},{"$f":"O_Dashboard!BB585-'O_Dashboard-Vals'!BB585","v":0},{"$f":"O_Dashboard!BC585-'O_Dashboard-Vals'!BC585","v":0},{"$f":"O_Dashboard!BD585-'O_Dashboard-Vals'!BD585","v":0},{"$f":"O_Dashboard!BE585-'O_Dashboard-Vals'!BE585","v":0},{"$f":"O_Dashboard!BF585-'O_Dashboard-Vals'!BF585","v":0},{"$f":"O_Dashboard!BG585-'O_Dashboard-Vals'!BG585","v":0},{"$f":"O_Dashboard!BH585-'O_Dashboard-Vals'!BH585","v":0},{"$f":"O_Dashboard!BI585-'O_Dashboard-Vals'!BI585","v":0},{"$f":"O_Dashboard!BJ585-'O_Dashboard-Vals'!BJ585","v":0}]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y586-'O_Dashboard-Vals'!Y586","v":0},null,{"$f":"O_Dashboard!AA586-'O_Dashboard-Vals'!AA586","v":0},{"$f":"O_Dashboard!AB586-'O_Dashboard-Vals'!AB586","v":0},{"$f":"O_Dashboard!AC586-'O_Dashboard-Vals'!AC586","v":0},{"$f":"O_Dashboard!AD586-'O_Dashboard-Vals'!AD586","v":0},{"$f":"O_Dashboard!AE586-'O_Dashboard-Vals'!AE586","v":0},{"$f":"O_Dashboard!AF586-'O_Dashboard-Vals'!AF586","v":0},{"$f":"O_Dashboard!AG586-'O_Dashboard-Vals'!AG586","v":0},{"$f":"O_Dashboard!AH586-'O_Dashboard-Vals'!AH586","v":0},{"$f":"O_Dashboard!AI586-'O_Dashboard-Vals'!AI586","v":0},{"$f":"O_Dashboard!AJ586-'O_Dashboard-Vals'!AJ586","v":0},{"$f":"O_Dashboard!AK586-'O_Dashboard-Vals'!AK586","v":0},{"$f":"O_Dashboard!AL586-'O_Dashboard-Vals'!AL586","v":0},{"$f":"O_Dashboard!AM586-'O_Dashboard-Vals'!AM586","v":0},{"$f":"O_Dashboard!AN586-'O_Dashboard-Vals'!AN586","v":0},{"$f":"O_Dashboard!AO586-'O_Dashboard-Vals'!AO586","v":0},{"$f":"O_Dashboard!AP586-'O_Dashboard-Vals'!AP586","v":0},{"$f":"O_Dashboard!AQ586-'O_Dashboard-Vals'!AQ586","v":0},{"$f":"O_Dashboard!AR586-'O_Dashboard-Vals'!AR586","v":0},{"$f":"O_Dashboard!AS586-'O_Dashboard-Vals'!AS586","v":0},{"$f":"O_Dashboard!AT586-'O_Dashboard-Vals'!AT586","v":0},{"$f":"O_Dashboard!AU586-'O_Dashboard-Vals'!AU586","v":0},{"$f":"O_Dashboard!AV586-'O_Dashboard-Vals'!AV586","v":0},{"$f":"O_Dashboard!AW586-'O_Dashboard-Vals'!AW586","v":0},{"$f":"O_Dashboard!AX586-'O_Dashboard-Vals'!AX586","v":0},{"$f":"O_Dashboard!AY586-'O_Dashboard-Vals'!AY586","v":0},{"$f":"O_Dashboard!AZ586-'O_Dashboard-Vals'!AZ586","v":0},{"$f":"O_Dashboard!BA586-'O_Dashboard-Vals'!BA586","v":0},{"$f":"O_Dashboard!BB586-'O_Dashboard-Vals'!BB586","v":0},{"$f":"O_Dashboard!BC586-'O_Dashboard-Vals'!BC586","v":0},{"$f":"O_Dashboard!BD586-'O_Dashboard-Vals'!BD586","v":0},{"$f":"O_Dashboard!BE586-'O_Dashboard-Vals'!BE586","v":0},{"$f":"O_Dashboard!BF586-'O_Dashboard-Vals'!BF586","v":0},{"$f":"O_Dashboard!BG586-'O_Dashboard-Vals'!BG586","v":0},{"$f":"O_Dashboard!BH586-'O_Dashboard-Vals'!BH586","v":0},{"$f":"O_Dashboard!BI586-'O_Dashboard-Vals'!BI586","v":0},{"$f":"O_Dashboard!BJ586-'O_Dashboard-Vals'!BJ586","v":0}]
[null,null,null,null,"VFR t (TSU)",null,"£m","Nominal",null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y591-'O_Dashboard-Vals'!Y591","v":0},null,{"$f":"O_Dashboard!AA591-'O_Dashboard-Vals'!AA591","v":0},{"$f":"O_Dashboard!AB591-'O_Dashboard-Vals'!AB591","v":0},{"$f":"O_Dashboard!AC591-'O_Dashboard-Vals'!AC591","v":0},{"$f":"O_Dashboard!AD591-'O_Dashboard-Vals'!AD591","v":0},{"$f":"O_Dashboard!AE591-'O_Dashboard-Vals'!AE591","v":0},{"$f":"O_Dashboard!AF591-'O_Dashboard-Vals'!AF591","v":0},{"$f":"O_Dashboard!AG591-'O_Dashboard-Vals'!AG591","v":0},{"$f":"O_Dashboard!AH591-'O_Dashboard-Vals'!AH591","v":0},{"$f":"O_Dashboard!AI591-'O_Dashboard-Vals'!AI591","v":0},{"$f":"O_Dashboard!AJ591-'O_Dashboard-Vals'!AJ591","v":0},{"$f":"O_Dashboard!AK591-'O_Dashboard-Vals'!AK591","v":0},{"$f":"O_Dashboard!AL591-'O_Dashboard-Vals'!AL591","v":0},{"$f":"O_Dashboard!AM591-'O_Dashboard-Vals'!AM591","v":0},{"$f":"O_Dashboard!AN591-'O_Dashboard-Vals'!AN591","v":0},{"$f":"O_Dashboard!AO591-'O_Dashboard-Vals'!AO591","v":0},{"$f":"O_Dashboard!AP591-'O_Dashboard-Vals'!AP591","v":0},{"$f":"O_Dashboard!AQ591-'O_Dashboard-Vals'!AQ591","v":0},{"$f":"O_Dashboard!AR591-'O_Dashboard-Vals'!AR591","v":0},{"$f":"O_Dashboard!AS591-'O_Dashboard-Vals'!AS591","v":0},{"$f":"O_Dashboard!AT591-'O_Dashboard-Vals'!AT591","v":0},{"$f":"O_Dashboard!AU591-'O_Dashboard-Vals'!AU591","v":0},{"$f":"O_Dashboard!AV591-'O_Dashboard-Vals'!AV591","v":0},{"$f":"O_Dashboard!AW591-'O_Dashboard-Vals'!AW591","v":0},{"$f":"O_Dashboard!AX591-'O_Dashboard-Vals'!AX591","v":0},{"$f":"O_Dashboard!AY591-'O_Dashboard-Vals'!AY591","v":0},{"$f":"O_Dashboard!AZ591-'O_Dashboard-Vals'!AZ591","v":0},{"$f":"O_Dashboard!BA591-'O_Dashboard-Vals'!BA591","v":0},{"$f":"O_Dashboard!BB591-'O_Dashboard-Vals'!BB591","v":0},{"$f":"O_Dashboard!BC591-'O_Dashboard-Vals'!BC591","v":0},{"$f":"O_Dashboard!BD591-'O_Dashboard-Vals'!BD591","v":0},{"$f":"O_Dashboard!BE591-'O_Dashboard-Vals'!BE591","v":0},{"$f":"O_Dashboard!BF591-'O_Dashboard-Vals'!BF591","v":0},{"$f":"O_Dashboard!BG591-'O_Dashboard-Vals'!BG591","v":0},{"$f":"O_Dashboard!BH591-'O_Dashboard-Vals'!BH591","v":0},{"$f":"O_Dashboard!BI591-'O_Dashboard-Vals'!BI591","v":0},{"$f":"O_Dashboard!BJ591-'O_Dashboard-Vals'!BJ591","v":0}]
[null,null,null,null,{"$f":"E584 & \" - \" & $E$564","v":"INF - year (t) (TSU) - 2023"},{"$f":"INDEX(AA584:AM584, 0, MATCH($E$564, $AA$565:$AM$565,0) ) * _OneK","v":{"$error":"#N/A"}},"£'000",{"$f":"H584","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y596-'O_Dashboard-Vals'!Y596","v":0},null,{"$f":"O_Dashboard!AA596-'O_Dashboard-Vals'!AA596","v":0},{"$f":"O_Dashboard!AB596-'O_Dashboard-Vals'!AB596","v":0},{"$f":"O_Dashboard!AC596-'O_Dashboard-Vals'!AC596","v":0},{"$f":"O_Dashboard!AD596-'O_Dashboard-Vals'!AD596","v":0},{"$f":"O_Dashboard!AE596-'O_Dashboard-Vals'!AE596","v":0},{"$f":"O_Dashboard!AF596-'O_Dashboard-Vals'!AF596","v":0},{"$f":"O_Dashboard!AG596-'O_Dashboard-Vals'!AG596","v":0},{"$f":"O_Dashboard!AH596-'O_Dashboard-Vals'!AH596","v":0},{"$f":"O_Dashboard!AI596-'O_Dashboard-Vals'!AI596","v":0},{"$f":"O_Dashboard!AJ596-'O_Dashboard-Vals'!AJ596","v":0},{"$f":"O_Dashboard!AK596-'O_Dashboard-Vals'!AK596","v":0},{"$f":"O_Dashboard!AL596-'O_Dashboard-Vals'!AL596","v":0},{"$f":"O_Dashboard!AM596-'O_Dashboard-Vals'!AM596","v":0},{"$f":"O_Dashboard!AN596-'O_Dashboard-Vals'!AN596","v":0},{"$f":"O_Dashboard!AO596-'O_Dashboard-Vals'!AO596","v":0},{"$f":"O_Dashboard!AP596-'O_Dashboard-Vals'!AP596","v":0},{"$f":"O_Dashboard!AQ596-'O_Dashboard-Vals'!AQ596","v":0},{"$f":"O_Dashboard!AR596-'O_Dashboard-Vals'!AR596","v":0},{"$f":"O_Dashboard!AS596-'O_Dashboard-Vals'!AS596","v":0},{"$f":"O_Dashboard!AT596-'O_Dashboard-Vals'!AT596","v":0},{"$f":"O_Dashboard!AU596-'O_Dashboard-Vals'!AU596","v":0},{"$f":"O_Dashboard!AV596-'O_Dashboard-Vals'!AV596","v":0},{"$f":"O_Dashboard!AW596-'O_Dashboard-Vals'!AW596","v":0},{"$f":"O_Dashboard!AX596-'O_Dashboard-Vals'!AX596","v":0},{"$f":"O_Dashboard!AY596-'O_Dashboard-Vals'!AY596","v":0},{"$f":"O_Dashboard!AZ596-'O_Dashboard-Vals'!AZ596","v":0},{"$f":"O_Dashboard!BA596-'O_Dashboard-Vals'!BA596","v":0},{"$f":"O_Dashboard!BB596-'O_Dashboard-Vals'!BB596","v":0},{"$f":"O_Dashboard!BC596-'O_Dashboard-Vals'!BC596","v":0},{"$f":"O_Dashboard!BD596-'O_Dashboard-Vals'!BD596","v":0},{"$f":"O_Dashboard!BE596-'O_Dashboard-Vals'!BE596","v":0},{"$f":"O_Dashboard!BF596-'O_Dashboard-Vals'!BF596","v":0},{"$f":"O_Dashboard!BG596-'O_Dashboard-Vals'!BG596","v":0},{"$f":"O_Dashboard!BH596-'O_Dashboard-Vals'!BH596","v":0},{"$f":"O_Dashboard!BI596-'O_Dashboard-Vals'!BI596","v":0},{"$f":"O_Dashboard!BJ596-'O_Dashboard-Vals'!BJ596","v":0}]
[null,null,null,null,"Total Traffic Risk Share (t) (TSU) - 2023",{"$f":"INDEX(AA586:AM586, 0, MATCH($E$564, $AA$565:$AM$565,0) ) * _OneK","v":{"$error":"#N/A"}},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y598-'O_Dashboard-Vals'!Y598","v":0},null,{"$f":"O_Dashboard!AA598-'O_Dashboard-Vals'!AA598","v":0},{"$f":"O_Dashboard!AB598-'O_Dashboard-Vals'!AB598","v":0},{"$f":"O_Dashboard!AC598-'O_Dashboard-Vals'!AC598","v":0},{"$f":"O_Dashboard!AD598-'O_Dashboard-Vals'!AD598","v":0},{"$f":"O_Dashboard!AE598-'O_Dashboard-Vals'!AE598","v":0},{"$f":"O_Dashboard!AF598-'O_Dashboard-Vals'!AF598","v":0},{"$f":"O_Dashboard!AG598-'O_Dashboard-Vals'!AG598","v":0},{"$f":"O_Dashboard!AH598-'O_Dashboard-Vals'!AH598","v":0},{"$f":"O_Dashboard!AI598-'O_Dashboard-Vals'!AI598","v":0},{"$f":"O_Dashboard!AJ598-'O_Dashboard-Vals'!AJ598","v":0},{"$f":"O_Dashboard!AK598-'O_Dashboard-Vals'!AK598","v":0},{"$f":"O_Dashboard!AL598-'O_Dashboard-Vals'!AL598","v":0},{"$f":"O_Dashboard!AM598-'O_Dashboard-Vals'!AM598","v":0},{"$f":"O_Dashboard!AN598-'O_Dashboard-Vals'!AN598","v":0},{"$f":"O_Dashboard!AO598-'O_Dashboard-Vals'!AO598","v":0},{"$f":"O_Dashboard!AP598-'O_Dashboard-Vals'!AP598","v":0},{"$f":"O_Dashboard!AQ598-'O_Dashboard-Vals'!AQ598","v":0},{"$f":"O_Dashboard!AR598-'O_Dashboard-Vals'!AR598","v":0},{"$f":"O_Dashboard!AS598-'O_Dashboard-Vals'!AS598","v":0},{"$f":"O_Dashboard!AT598-'O_Dashboard-Vals'!AT598","v":0},{"$f":"O_Dashboard!AU598-'O_Dashboard-Vals'!AU598","v":0},{"$f":"O_Dashboard!AV598-'O_Dashboard-Vals'!AV598","v":0},{"$f":"O_Dashboard!AW598-'O_Dashboard-Vals'!AW598","v":0},{"$f":"O_Dashboard!AX598-'O_Dashboard-Vals'!AX598","v":0},{"$f":"O_Dashboard!AY598-'O_Dashboard-Vals'!AY598","v":0},{"$f":"O_Dashboard!AZ598-'O_Dashboard-Vals'!AZ598","v":0},{"$f":"O_Dashboard!BA598-'O_Dashboard-Vals'!BA598","v":0},{"$f":"O_Dashboard!BB598-'O_Dashboard-Vals'!BB598","v":0},{"$f":"O_Dashboard!BC598-'O_Dashboard-Vals'!BC598","v":0},{"$f":"O_Dashboard!BD598-'O_Dashboard-Vals'!BD598","v":0},{"$f":"O_Dashboard!BE598-'O_Dashboard-Vals'!BE598","v":0},{"$f":"O_Dashboard!BF598-'O_Dashboard-Vals'!BF598","v":0},{"$f":"O_Dashboard!BG598-'O_Dashboard-Vals'!BG598","v":0},{"$f":"O_Dashboard!BH598-'O_Dashboard-Vals'!BH598","v":0},{"$f":"O_Dashboard!BI598-'O_Dashboard-Vals'!BI598","v":0},{"$f":"O_Dashboard!BJ598-'O_Dashboard-Vals'!BJ598","v":0}]
[null,null,null,null,"Modulation MOD t (TSU) - 2023",{"$f":"INDEX(AA589:AM589, 0, MATCH($E$564, $AA$565:$AM$565,0) ) * _OneK","v":{"$error":"#N/A"}},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y601-'O_Dashboard-Vals'!Y601","v":0},null,{"$f":"O_Dashboard!AA601-'O_Dashboard-Vals'!AA601","v":0},{"$f":"O_Dashboard!AB601-'O_Dashboard-Vals'!AB601","v":0},{"$f":"O_Dashboard!AC601-'O_Dashboard-Vals'!AC601","v":0},{"$f":"O_Dashboard!AD601-'O_Dashboard-Vals'!AD601","v":0},{"$f":"O_Dashboard!AE601-'O_Dashboard-Vals'!AE601","v":0},{"$f":"O_Dashboard!AF601-'O_Dashboard-Vals'!AF601","v":0},{"$f":"O_Dashboard!AG601-'O_Dashboard-Vals'!AG601","v":0},{"$f":"O_Dashboard!AH601-'O_Dashboard-Vals'!AH601","v":0},{"$f":"O_Dashboard!AI601-'O_Dashboard-Vals'!AI601","v":0},{"$f":"O_Dashboard!AJ601-'O_Dashboard-Vals'!AJ601","v":0},{"$f":"O_Dashboard!AK601-'O_Dashboard-Vals'!AK601","v":0},{"$f":"O_Dashboard!AL601-'O_Dashboard-Vals'!AL601","v":0},{"$f":"O_Dashboard!AM601-'O_Dashboard-Vals'!AM601","v":0},{"$f":"O_Dashboard!AN601-'O_Dashboard-Vals'!AN601","v":0},{"$f":"O_Dashboard!AO601-'O_Dashboard-Vals'!AO601","v":0},{"$f":"O_Dashboard!AP601-'O_Dashboard-Vals'!AP601","v":0},{"$f":"O_Dashboard!AQ601-'O_Dashboard-Vals'!AQ601","v":0},{"$f":"O_Dashboard!AR601-'O_Dashboard-Vals'!AR601","v":0},{"$f":"O_Dashboard!AS601-'O_Dashboard-Vals'!AS601","v":0},{"$f":"O_Dashboard!AT601-'O_Dashboard-Vals'!AT601","v":0},{"$f":"O_Dashboard!AU601-'O_Dashboard-Vals'!AU601","v":0},{"$f":"O_Dashboard!AV601-'O_Dashboard-Vals'!AV601","v":0},{"$f":"O_Dashboard!AW601-'O_Dashboard-Vals'!AW601","v":0},{"$f":"O_Dashboard!AX601-'O_Dashboard-Vals'!AX601","v":0},{"$f":"O_Dashboard!AY601-'O_Dashboard-Vals'!AY601","v":0},{"$f":"O_Dashboard!AZ601-'O_Dashboard-Vals'!AZ601","v":0},{"$f":"O_Dashboard!BA601-'O_Dashboard-Vals'!BA601","v":0},{"$f":"O_Dashboard!BB601-'O_Dashboard-Vals'!BB601","v":0},{"$f":"O_Dashboard!BC601-'O_Dashboard-Vals'!BC601","v":0},{"$f":"O_Dashboard!BD601-'O_Dashboard-Vals'!BD601","v":0},{"$f":"O_Dashboard!BE601-'O_Dashboard-Vals'!BE601","v":0},{"$f":"O_Dashboard!BF601-'O_Dashboard-Vals'!BF601","v":0},{"$f":"O_Dashboard!BG601-'O_Dashboard-Vals'!BG601","v":0},{"$f":"O_Dashboard!BH601-'O_Dashboard-Vals'!BH601","v":0},{"$f":"O_Dashboard!BI601-'O_Dashboard-Vals'!BI601","v":0},{"$f":"O_Dashboard!BJ601-'O_Dashboard-Vals'!BJ601","v":0}]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU) - 2023",{"$f":"INDEX(AA594:AM594, 0, MATCH($E$564, $AA$565:$AM$565,0) ) * _OneK","v":{"$error":"#N/A"}},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y606-'O_Dashboard-Vals'!Y606","v":0},null,{"$f":"O_Dashboard!AA606-'O_Dashboard-Vals'!AA606","v":0},{"$f":"O_Dashboard!AB606-'O_Dashboard-Vals'!AB606","v":0},{"$f":"O_Dashboard!AC606-'O_Dashboard-Vals'!AC606","v":0},{"$f":"O_Dashboard!AD606-'O_Dashboard-Vals'!AD606","v":0},{"$f":"O_Dashboard!AE606-'O_Dashboard-Vals'!AE606","v":0},{"$f":"O_Dashboard!AF606-'O_Dashboard-Vals'!AF606","v":0},{"$f":"O_Dashboard!AG606-'O_Dashboard-Vals'!AG606","v":0},{"$f":"O_Dashboard!AH606-'O_Dashboard-Vals'!AH606","v":0},{"$f":"O_Dashboard!AI606-'O_Dashboard-Vals'!AI606","v":0},{"$f":"O_Dashboard!AJ606-'O_Dashboard-Vals'!AJ606","v":0},{"$f":"O_Dashboard!AK606-'O_Dashboard-Vals'!AK606","v":0},{"$f":"O_Dashboard!AL606-'O_Dashboard-Vals'!AL606","v":0},{"$f":"O_Dashboard!AM606-'O_Dashboard-Vals'!AM606","v":0},{"$f":"O_Dashboard!AN606-'O_Dashboard-Vals'!AN606","v":0},{"$f":"O_Dashboard!AO606-'O_Dashboard-Vals'!AO606","v":0},{"$f":"O_Dashboard!AP606-'O_Dashboard-Vals'!AP606","v":0},{"$f":"O_Dashboard!AQ606-'O_Dashboard-Vals'!AQ606","v":0},{"$f":"O_Dashboard!AR606-'O_Dashboard-Vals'!AR606","v":0},{"$f":"O_Dashboard!AS606-'O_Dashboard-Vals'!AS606","v":0},{"$f":"O_Dashboard!AT606-'O_Dashboard-Vals'!AT606","v":0},{"$f":"O_Dashboard!AU606-'O_Dashboard-Vals'!AU606","v":0},{"$f":"O_Dashboard!AV606-'O_Dashboard-Vals'!AV606","v":0},{"$f":"O_Dashboard!AW606-'O_Dashboard-Vals'!AW606","v":0},{"$f":"O_Dashboard!AX606-'O_Dashboard-Vals'!AX606","v":0},{"$f":"O_Dashboard!AY606-'O_Dashboard-Vals'!AY606","v":0},{"$f":"O_Dashboard!AZ606-'O_Dashboard-Vals'!AZ606","v":0},{"$f":"O_Dashboard!BA606-'O_Dashboard-Vals'!BA606","v":0},{"$f":"O_Dashboard!BB606-'O_Dashboard-Vals'!BB606","v":0},{"$f":"O_Dashboard!BC606-'O_Dashboard-Vals'!BC606","v":0},{"$f":"O_Dashboard!BD606-'O_Dashboard-Vals'!BD606","v":0},{"$f":"O_Dashboard!BE606-'O_Dashboard-Vals'!BE606","v":0},{"$f":"O_Dashboard!BF606-'O_Dashboard-Vals'!BF606","v":0},{"$f":"O_Dashboard!BG606-'O_Dashboard-Vals'!BG606","v":0},{"$f":"O_Dashboard!BH606-'O_Dashboard-Vals'!BH606","v":0},{"$f":"O_Dashboard!BI606-'O_Dashboard-Vals'!BI606","v":0},{"$f":"O_Dashboard!BJ606-'O_Dashboard-Vals'!BJ606","v":0}]
[]
[null,null,null,null,"Implied DC for 2020",{"$f":"F613 * F614","v":688739.42299999995},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y615-'O_Dashboard-Vals'!Y615","v":0},null,{"$f":"O_Dashboard!AA615-'O_Dashboard-Vals'!AA615","v":0},{"$f":"O_Dashboard!AB615-'O_Dashboard-Vals'!AB615","v":0},{"$f":"O_Dashboard!AC615-'O_Dashboard-Vals'!AC615","v":0},{"$f":"O_Dashboard!AD615-'O_Dashboard-Vals'!AD615","v":0},{"$f":"O_Dashboard!AE615-'O_Dashboard-Vals'!AE615","v":0},{"$f":"O_Dashboard!AF615-'O_Dashboard-Vals'!AF615","v":0},{"$f":"O_Dashboard!AG615-'O_Dashboard-Vals'!AG615","v":0},{"$f":"O_Dashboard!AH615-'O_Dashboard-Vals'!AH615","v":0},{"$f":"O_Dashboard!AI615-'O_Dashboard-Vals'!AI615","v":0},{"$f":"O_Dashboard!AJ615-'O_Dashboard-Vals'!AJ615","v":0},{"$f":"O_Dashboard!AK615-'O_Dashboard-Vals'!AK615","v":0},{"$f":"O_Dashboard!AL615-'O_Dashboard-Vals'!AL615","v":0},{"$f":"O_Dashboard!AM615-'O_Dashboard-Vals'!AM615","v":0},{"$f":"O_Dashboard!AN615-'O_Dashboard-Vals'!AN615","v":0},{"$f":"O_Dashboard!AO615-'O_Dashboard-Vals'!AO615","v":0},{"$f":"O_Dashboard!AP615-'O_Dashboard-Vals'!AP615","v":0},{"$f":"O_Dashboard!AQ615-'O_Dashboard-Vals'!AQ615","v":0},{"$f":"O_Dashboard!AR615-'O_Dashboard-Vals'!AR615","v":0},{"$f":"O_Dashboard!AS615-'O_Dashboard-Vals'!AS615","v":0},{"$f":"O_Dashboard!AT615-'O_Dashboard-Vals'!AT615","v":0},{"$f":"O_Dashboard!AU615-'O_Dashboard-Vals'!AU615","v":0},{"$f":"O_Dashboard!AV615-'O_Dashboard-Vals'!AV615","v":0},{"$f":"O_Dashboard!AW615-'O_Dashboard-Vals'!AW615","v":0},{"$f":"O_Dashboard!AX615-'O_Dashboard-Vals'!AX615","v":0},{"$f":"O_Dashboard!AY615-'O_Dashboard-Vals'!AY615","v":0},{"$f":"O_Dashboard!AZ615-'O_Dashboard-Vals'!AZ615","v":0},{"$f":"O_Dashboard!BA615-'O_Dashboard-Vals'!BA615","v":0},{"$f":"O_Dashboard!BB615-'O_Dashboard-Vals'!BB615","v":0},{"$f":"O_Dashboard!BC615-'O_Dashboard-Vals'!BC615","v":0},{"$f":"O_Dashboard!BD615-'O_Dashboard-Vals'!BD615","v":0},{"$f":"O_Dashboard!BE615-'O_Dashboard-Vals'!BE615","v":0},{"$f":"O_Dashboard!BF615-'O_Dashboard-Vals'!BF615","v":0},{"$f":"O_Dashboard!BG615-'O_Dashboard-Vals'!BG615","v":0},{"$f":"O_Dashboard!BH615-'O_Dashboard-Vals'!BH615","v":0},{"$f":"O_Dashboard!BI615-'O_Dashboard-Vals'!BI615","v":0},{"$f":"O_Dashboard!BJ615-'O_Dashboard-Vals'!BJ615","v":0}]
[]
[null,null,null,null,{"$f":"E523","v":"Forecast TSU used for Price Determinations - 2022"},{"$f":"F523","v":{"$error":"#N/A"}},{"$f":"G523","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y620-'O_Dashboard-Vals'!Y620","v":0},null,{"$f":"O_Dashboard!AA620-'O_Dashboard-Vals'!AA620","v":0},{"$f":"O_Dashboard!AB620-'O_Dashboard-Vals'!AB620","v":0},{"$f":"O_Dashboard!AC620-'O_Dashboard-Vals'!AC620","v":0},{"$f":"O_Dashboard!AD620-'O_Dashboard-Vals'!AD620","v":0},{"$f":"O_Dashboard!AE620-'O_Dashboard-Vals'!AE620","v":0},{"$f":"O_Dashboard!AF620-'O_Dashboard-Vals'!AF620","v":0},{"$f":"O_Dashboard!AG620-'O_Dashboard-Vals'!AG620","v":0},{"$f":"O_Dashboard!AH620-'O_Dashboard-Vals'!AH620","v":0},{"$f":"O_Dashboard!AI620-'O_Dashboard-Vals'!AI620","v":0},{"$f":"O_Dashboard!AJ620-'O_Dashboard-Vals'!AJ620","v":0},{"$f":"O_Dashboard!AK620-'O_Dashboard-Vals'!AK620","v":0},{"$f":"O_Dashboard!AL620-'O_Dashboard-Vals'!AL620","v":0},{"$f":"O_Dashboard!AM620-'O_Dashboard-Vals'!AM620","v":0},{"$f":"O_Dashboard!AN620-'O_Dashboard-Vals'!AN620","v":0},{"$f":"O_Dashboard!AO620-'O_Dashboard-Vals'!AO620","v":0},{"$f":"O_Dashboard!AP620-'O_Dashboard-Vals'!AP620","v":0},{"$f":"O_Dashboard!AQ620-'O_Dashboard-Vals'!AQ620","v":0},{"$f":"O_Dashboard!AR620-'O_Dashboard-Vals'!AR620","v":0},{"$f":"O_Dashboard!AS620-'O_Dashboard-Vals'!AS620","v":0},{"$f":"O_Dashboard!AT620-'O_Dashboard-Vals'!AT620","v":0},{"$f":"O_Dashboard!AU620-'O_Dashboard-Vals'!AU620","v":0},{"$f":"O_Dashboard!AV620-'O_Dashboard-Vals'!AV620","v":0},{"$f":"O_Dashboard!AW620-'O_Dashboard-Vals'!AW620","v":0},{"$f":"O_Dashboard!AX620-'O_Dashboard-Vals'!AX620","v":0},{"$f":"O_Dashboard!AY620-'O_Dashboard-Vals'!AY620","v":0},{"$f":"O_Dashboard!AZ620-'O_Dashboard-Vals'!AZ620","v":0},{"$f":"O_Dashboard!BA620-'O_Dashboard-Vals'!BA620","v":0},{"$f":"O_Dashboard!BB620-'O_Dashboard-Vals'!BB620","v":0},{"$f":"O_Dashboard!BC620-'O_Dashboard-Vals'!BC620","v":0},{"$f":"O_Dashboard!BD620-'O_Dashboard-Vals'!BD620","v":0},{"$f":"O_Dashboard!BE620-'O_Dashboard-Vals'!BE620","v":0},{"$f":"O_Dashboard!BF620-'O_Dashboard-Vals'!BF620","v":0},{"$f":"O_Dashboard!BG620-'O_Dashboard-Vals'!BG620","v":0},{"$f":"O_Dashboard!BH620-'O_Dashboard-Vals'!BH620","v":0},{"$f":"O_Dashboard!BI620-'O_Dashboard-Vals'!BI620","v":0},{"$f":"O_Dashboard!BJ620-'O_Dashboard-Vals'!BJ620","v":0}]
[null,null,null,null,{"$f":"E531","v":"Forecast TSU used for Price Determinations - 2022"},{"$f":"F531","v":{"$error":"#N/A"}},{"$f":"G531","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y625-'O_Dashboard-Vals'!Y625","v":0},null,{"$f":"O_Dashboard!AA625-'O_Dashboard-Vals'!AA625","v":0},{"$f":"O_Dashboard!AB625-'O_Dashboard-Vals'!AB625","v":0},{"$f":"O_Dashboard!AC625-'O_Dashboard-Vals'!AC625","v":0},{"$f":"O_Dashboard!AD625-'O_Dashboard-Vals'!AD625","v":0},{"$f":"O_Dashboard!AE625-'O_Dashboard-Vals'!AE625","v":0},{"$f":"O_Dashboard!AF625-'O_Dashboard-Vals'!AF625","v":0},{"$f":"O_Dashboard!AG625-'O_Dashboard-Vals'!AG625","v":0},{"$f":"O_Dashboard!AH625-'O_Dashboard-Vals'!AH625","v":0},{"$f":"O_Dashboard!AI625-'O_Dashboard-Vals'!AI625","v":0},{"$f":"O_Dashboard!AJ625-'O_Dashboard-Vals'!AJ625","v":0},{"$f":"O_Dashboard!AK625-'O_Dashboard-Vals'!AK625","v":0},{"$f":"O_Dashboard!AL625-'O_Dashboard-Vals'!AL625","v":0},{"$f":"O_Dashboard!AM625-'O_Dashboard-Vals'!AM625","v":0},{"$f":"O_Dashboard!AN625-'O_Dashboard-Vals'!AN625","v":0},{"$f":"O_Dashboard!AO625-'O_Dashboard-Vals'!AO625","v":0},{"$f":"O_Dashboard!AP625-'O_Dashboard-Vals'!AP625","v":0},{"$f":"O_Dashboard!AQ625-'O_Dashboard-Vals'!AQ625","v":0},{"$f":"O_Dashboard!AR625-'O_Dashboard-Vals'!AR625","v":0},{"$f":"O_Dashboard!AS625-'O_Dashboard-Vals'!AS625","v":0},{"$f":"O_Dashboard!AT625-'O_Dashboard-Vals'!AT625","v":0},{"$f":"O_Dashboard!AU625-'O_Dashboard-Vals'!AU625","v":0},{"$f":"O_Dashboard!AV625-'O_Dashboard-Vals'!AV625","v":0},{"$f":"O_Dashboard!AW625-'O_Dashboard-Vals'!AW625","v":0},{"$f":"O_Dashboard!AX625-'O_Dashboard-Vals'!AX625","v":0},{"$f":"O_Dashboard!AY625-'O_Dashboard-Vals'!AY625","v":0},{"$f":"O_Dashboard!AZ625-'O_Dashboard-Vals'!AZ625","v":0},{"$f":"O_Dashboard!BA625-'O_Dashboard-Vals'!BA625","v":0},{"$f":"O_Dashboard!BB625-'O_Dashboard-Vals'!BB625","v":0},{"$f":"O_Dashboard!BC625-'O_Dashboard-Vals'!BC625","v":0},{"$f":"O_Dashboard!BD625-'O_Dashboard-Vals'!BD625","v":0},{"$f":"O_Dashboard!BE625-'O_Dashboard-Vals'!BE625","v":0},{"$f":"O_Dashboard!BF625-'O_Dashboard-Vals'!BF625","v":0},{"$f":"O_Dashboard!BG625-'O_Dashboard-Vals'!BG625","v":0},{"$f":"O_Dashboard!BH625-'O_Dashboard-Vals'!BH625","v":0},{"$f":"O_Dashboard!BI625-'O_Dashboard-Vals'!BI625","v":0},{"$f":"O_Dashboard!BJ625-'O_Dashboard-Vals'!BJ625","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E55","v":"INF - year (t) (CSU)"},{"$f":"F550","v":{"$error":"#N/A"}},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y630-'O_Dashboard-Vals'!Y630","v":0},null,{"$f":"O_Dashboard!AA630-'O_Dashboard-Vals'!AA630","v":0},{"$f":"O_Dashboard!AB630-'O_Dashboard-Vals'!AB630","v":0},{"$f":"O_Dashboard!AC630-'O_Dashboard-Vals'!AC630","v":0},{"$f":"O_Dashboard!AD630-'O_Dashboard-Vals'!AD630","v":0},{"$f":"O_Dashboard!AE630-'O_Dashboard-Vals'!AE630","v":0},{"$f":"O_Dashboard!AF630-'O_Dashboard-Vals'!AF630","v":0},{"$f":"O_Dashboard!AG630-'O_Dashboard-Vals'!AG630","v":0},{"$f":"O_Dashboard!AH630-'O_Dashboard-Vals'!AH630","v":0},{"$f":"O_Dashboard!AI630-'O_Dashboard-Vals'!AI630","v":0},{"$f":"O_Dashboard!AJ630-'O_Dashboard-Vals'!AJ630","v":0},{"$f":"O_Dashboard!AK630-'O_Dashboard-Vals'!AK630","v":0},{"$f":"O_Dashboard!AL630-'O_Dashboard-Vals'!AL630","v":0},{"$f":"O_Dashboard!AM630-'O_Dashboard-Vals'!AM630","v":0},{"$f":"O_Dashboard!AN630-'O_Dashboard-Vals'!AN630","v":0},{"$f":"O_Dashboard!AO630-'O_Dashboard-Vals'!AO630","v":0},{"$f":"O_Dashboard!AP630-'O_Dashboard-Vals'!AP630","v":0},{"$f":"O_Dashboard!AQ630-'O_Dashboard-Vals'!AQ630","v":0},{"$f":"O_Dashboard!AR630-'O_Dashboard-Vals'!AR630","v":0},{"$f":"O_Dashboard!AS630-'O_Dashboard-Vals'!AS630","v":0},{"$f":"O_Dashboard!AT630-'O_Dashboard-Vals'!AT630","v":0},{"$f":"O_Dashboard!AU630-'O_Dashboard-Vals'!AU630","v":0},{"$f":"O_Dashboard!AV630-'O_Dashboard-Vals'!AV630","v":0},{"$f":"O_Dashboard!AW630-'O_Dashboard-Vals'!AW630","v":0},{"$f":"O_Dashboard!AX630-'O_Dashboard-Vals'!AX630","v":0},{"$f":"O_Dashboard!AY630-'O_Dashboard-Vals'!AY630","v":0},{"$f":"O_Dashboard!AZ630-'O_Dashboard-Vals'!AZ630","v":0},{"$f":"O_Dashboard!BA630-'O_Dashboard-Vals'!BA630","v":0},{"$f":"O_Dashboard!BB630-'O_Dashboard-Vals'!BB630","v":0},{"$f":"O_Dashboard!BC630-'O_Dashboard-Vals'!BC630","v":0},{"$f":"O_Dashboard!BD630-'O_Dashboard-Vals'!BD630","v":0},{"$f":"O_Dashboard!BE630-'O_Dashboard-Vals'!BE630","v":0},{"$f":"O_Dashboard!BF630-'O_Dashboard-Vals'!BF630","v":0},{"$f":"O_Dashboard!BG630-'O_Dashboard-Vals'!BG630","v":0},{"$f":"O_Dashboard!BH630-'O_Dashboard-Vals'!BH630","v":0},{"$f":"O_Dashboard!BI630-'O_Dashboard-Vals'!BI630","v":0},{"$f":"O_Dashboard!BJ630-'O_Dashboard-Vals'!BJ630","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E58","v":"Non-RP3 Traffic Risk Share (t) (CSU)"},{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y632-'O_Dashboard-Vals'!Y632","v":0},null,{"$f":"O_Dashboard!AA632-'O_Dashboard-Vals'!AA632","v":0},{"$f":"O_Dashboard!AB632-'O_Dashboard-Vals'!AB632","v":0},{"$f":"O_Dashboard!AC632-'O_Dashboard-Vals'!AC632","v":0},{"$f":"O_Dashboard!AD632-'O_Dashboard-Vals'!AD632","v":0},{"$f":"O_Dashboard!AE632-'O_Dashboard-Vals'!AE632","v":0},{"$f":"O_Dashboard!AF632-'O_Dashboard-Vals'!AF632","v":0},{"$f":"O_Dashboard!AG632-'O_Dashboard-Vals'!AG632","v":0},{"$f":"O_Dashboard!AH632-'O_Dashboard-Vals'!AH632","v":0},{"$f":"O_Dashboard!AI632-'O_Dashboard-Vals'!AI632","v":0},{"$f":"O_Dashboard!AJ632-'O_Dashboard-Vals'!AJ632","v":0},{"$f":"O_Dashboard!AK632-'O_Dashboard-Vals'!AK632","v":0},{"$f":"O_Dashboard!AL632-'O_Dashboard-Vals'!AL632","v":0},{"$f":"O_Dashboard!AM632-'O_Dashboard-Vals'!AM632","v":0},{"$f":"O_Dashboard!AN632-'O_Dashboard-Vals'!AN632","v":0},{"$f":"O_Dashboard!AO632-'O_Dashboard-Vals'!AO632","v":0},{"$f":"O_Dashboard!AP632-'O_Dashboard-Vals'!AP632","v":0},{"$f":"O_Dashboard!AQ632-'O_Dashboard-Vals'!AQ632","v":0},{"$f":"O_Dashboard!AR632-'O_Dashboard-Vals'!AR632","v":0},{"$f":"O_Dashboard!AS632-'O_Dashboard-Vals'!AS632","v":0},{"$f":"O_Dashboard!AT632-'O_Dashboard-Vals'!AT632","v":0},{"$f":"O_Dashboard!AU632-'O_Dashboard-Vals'!AU632","v":0},{"$f":"O_Dashboard!AV632-'O_Dashboard-Vals'!AV632","v":0},{"$f":"O_Dashboard!AW632-'O_Dashboard-Vals'!AW632","v":0},{"$f":"O_Dashboard!AX632-'O_Dashboard-Vals'!AX632","v":0},{"$f":"O_Dashboard!AY632-'O_Dashboard-Vals'!AY632","v":0},{"$f":"O_Dashboard!AZ632-'O_Dashboard-Vals'!AZ632","v":0},{"$f":"O_Dashboard!BA632-'O_Dashboard-Vals'!BA632","v":0},{"$f":"O_Dashboard!BB632-'O_Dashboard-Vals'!BB632","v":0},{"$f":"O_Dashboard!BC632-'O_Dashboard-Vals'!BC632","v":0},{"$f":"O_Dashboard!BD632-'O_Dashboard-Vals'!BD632","v":0},{"$f":"O_Dashboard!BE632-'O_Dashboard-Vals'!BE632","v":0},{"$f":"O_Dashboard!BF632-'O_Dashboard-Vals'!BF632","v":0},{"$f":"O_Dashboard!BG632-'O_Dashboard-Vals'!BG632","v":0},{"$f":"O_Dashboard!BH632-'O_Dashboard-Vals'!BH632","v":0},{"$f":"O_Dashboard!BI632-'O_Dashboard-Vals'!BI632","v":0},{"$f":"O_Dashboard!BJ632-'O_Dashboard-Vals'!BJ632","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E61","v":"Modulation MOD t (CSU)"},{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y635-'O_Dashboard-Vals'!Y635","v":0},null,{"$f":"O_Dashboard!AA635-'O_Dashboard-Vals'!AA635","v":0},{"$f":"O_Dashboard!AB635-'O_Dashboard-Vals'!AB635","v":0},{"$f":"O_Dashboard!AC635-'O_Dashboard-Vals'!AC635","v":0},{"$f":"O_Dashboard!AD635-'O_Dashboard-Vals'!AD635","v":0},{"$f":"O_Dashboard!AE635-'O_Dashboard-Vals'!AE635","v":0},{"$f":"O_Dashboard!AF635-'O_Dashboard-Vals'!AF635","v":0},{"$f":"O_Dashboard!AG635-'O_Dashboard-Vals'!AG635","v":0},{"$f":"O_Dashboard!AH635-'O_Dashboard-Vals'!AH635","v":0},{"$f":"O_Dashboard!AI635-'O_Dashboard-Vals'!AI635","v":0},{"$f":"O_Dashboard!AJ635-'O_Dashboard-Vals'!AJ635","v":0},{"$f":"O_Dashboard!AK635-'O_Dashboard-Vals'!AK635","v":0},{"$f":"O_Dashboard!AL635-'O_Dashboard-Vals'!AL635","v":0},{"$f":"O_Dashboard!AM635-'O_Dashboard-Vals'!AM635","v":0},{"$f":"O_Dashboard!AN635-'O_Dashboard-Vals'!AN635","v":0},{"$f":"O_Dashboard!AO635-'O_Dashboard-Vals'!AO635","v":0},{"$f":"O_Dashboard!AP635-'O_Dashboard-Vals'!AP635","v":0},{"$f":"O_Dashboard!AQ635-'O_Dashboard-Vals'!AQ635","v":0},{"$f":"O_Dashboard!AR635-'O_Dashboard-Vals'!AR635","v":0},{"$f":"O_Dashboard!AS635-'O_Dashboard-Vals'!AS635","v":0},{"$f":"O_Dashboard!AT635-'O_Dashboard-Vals'!AT635","v":0},{"$f":"O_Dashboard!AU635-'O_Dashboard-Vals'!AU635","v":0},{"$f":"O_Dashboard!AV635-'O_Dashboard-Vals'!AV635","v":0},{"$f":"O_Dashboard!AW635-'O_Dashboard-Vals'!AW635","v":0},{"$f":"O_Dashboard!AX635-'O_Dashboard-Vals'!AX635","v":0},{"$f":"O_Dashboard!AY635-'O_Dashboard-Vals'!AY635","v":0},{"$f":"O_Dashboard!AZ635-'O_Dashboard-Vals'!AZ635","v":0},{"$f":"O_Dashboard!BA635-'O_Dashboard-Vals'!BA635","v":0},{"$f":"O_Dashboard!BB635-'O_Dashboard-Vals'!BB635","v":0},{"$f":"O_Dashboard!BC635-'O_Dashboard-Vals'!BC635","v":0},{"$f":"O_Dashboard!BD635-'O_Dashboard-Vals'!BD635","v":0},{"$f":"O_Dashboard!BE635-'O_Dashboard-Vals'!BE635","v":0},{"$f":"O_Dashboard!BF635-'O_Dashboard-Vals'!BF635","v":0},{"$f":"O_Dashboard!BG635-'O_Dashboard-Vals'!BG635","v":0},{"$f":"O_Dashboard!BH635-'O_Dashboard-Vals'!BH635","v":0},{"$f":"O_Dashboard!BI635-'O_Dashboard-Vals'!BI635","v":0},{"$f":"O_Dashboard!BJ635-'O_Dashboard-Vals'!BJ635","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E66","v":"INEA Funding (Cash Condition 21) (CSU)"},{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y640-'O_Dashboard-Vals'!Y640","v":0},null,{"$f":"O_Dashboard!AA640-'O_Dashboard-Vals'!AA640","v":0},{"$f":"O_Dashboard!AB640-'O_Dashboard-Vals'!AB640","v":0},{"$f":"O_Dashboard!AC640-'O_Dashboard-Vals'!AC640","v":0},{"$f":"O_Dashboard!AD640-'O_Dashboard-Vals'!AD640","v":0},{"$f":"O_Dashboard!AE640-'O_Dashboard-Vals'!AE640","v":0},{"$f":"O_Dashboard!AF640-'O_Dashboard-Vals'!AF640","v":0},{"$f":"O_Dashboard!AG640-'O_Dashboard-Vals'!AG640","v":0},{"$f":"O_Dashboard!AH640-'O_Dashboard-Vals'!AH640","v":0},{"$f":"O_Dashboard!AI640-'O_Dashboard-Vals'!AI640","v":0},{"$f":"O_Dashboard!AJ640-'O_Dashboard-Vals'!AJ640","v":0},{"$f":"O_Dashboard!AK640-'O_Dashboard-Vals'!AK640","v":0},{"$f":"O_Dashboard!AL640-'O_Dashboard-Vals'!AL640","v":0},{"$f":"O_Dashboard!AM640-'O_Dashboard-Vals'!AM640","v":0},{"$f":"O_Dashboard!AN640-'O_Dashboard-Vals'!AN640","v":0},{"$f":"O_Dashboard!AO640-'O_Dashboard-Vals'!AO640","v":0},{"$f":"O_Dashboard!AP640-'O_Dashboard-Vals'!AP640","v":0},{"$f":"O_Dashboard!AQ640-'O_Dashboard-Vals'!AQ640","v":0},{"$f":"O_Dashboard!AR640-'O_Dashboard-Vals'!AR640","v":0},{"$f":"O_Dashboard!AS640-'O_Dashboard-Vals'!AS640","v":0},{"$f":"O_Dashboard!AT640-'O_Dashboard-Vals'!AT640","v":0},{"$f":"O_Dashboard!AU640-'O_Dashboard-Vals'!AU640","v":0},{"$f":"O_Dashboard!AV640-'O_Dashboard-Vals'!AV640","v":0},{"$f":"O_Dashboard!AW640-'O_Dashboard-Vals'!AW640","v":0},{"$f":"O_Dashboard!AX640-'O_Dashboard-Vals'!AX640","v":0},{"$f":"O_Dashboard!AY640-'O_Dashboard-Vals'!AY640","v":0},{"$f":"O_Dashboard!AZ640-'O_Dashboard-Vals'!AZ640","v":0},{"$f":"O_Dashboard!BA640-'O_Dashboard-Vals'!BA640","v":0},{"$f":"O_Dashboard!BB640-'O_Dashboard-Vals'!BB640","v":0},{"$f":"O_Dashboard!BC640-'O_Dashboard-Vals'!BC640","v":0},{"$f":"O_Dashboard!BD640-'O_Dashboard-Vals'!BD640","v":0},{"$f":"O_Dashboard!BE640-'O_Dashboard-Vals'!BE640","v":0},{"$f":"O_Dashboard!BF640-'O_Dashboard-Vals'!BF640","v":0},{"$f":"O_Dashboard!BG640-'O_Dashboard-Vals'!BG640","v":0},{"$f":"O_Dashboard!BH640-'O_Dashboard-Vals'!BH640","v":0},{"$f":"O_Dashboard!BI640-'O_Dashboard-Vals'!BI640","v":0},{"$f":"O_Dashboard!BJ640-'O_Dashboard-Vals'!BJ640","v":0}]
[null,null,null,"5: Unit Price Calculation"]
[null,null,null,null,{"$f":"\"Unit Price - \" & $E$520","v":"Unit Price - 2022"},{"$f":"F646 / F647","v":{"$error":"#N/A"}},"£ / TSUs","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y648-'O_Dashboard-Vals'!Y648","v":0},null,{"$f":"O_Dashboard!AA648-'O_Dashboard-Vals'!AA648","v":0},{"$f":"O_Dashboard!AB648-'O_Dashboard-Vals'!AB648","v":0},{"$f":"O_Dashboard!AC648-'O_Dashboard-Vals'!AC648","v":0},{"$f":"O_Dashboard!AD648-'O_Dashboard-Vals'!AD648","v":0},{"$f":"O_Dashboard!AE648-'O_Dashboard-Vals'!AE648","v":0},{"$f":"O_Dashboard!AF648-'O_Dashboard-Vals'!AF648","v":0},{"$f":"O_Dashboard!AG648-'O_Dashboard-Vals'!AG648","v":0},{"$f":"O_Dashboard!AH648-'O_Dashboard-Vals'!AH648","v":0},{"$f":"O_Dashboard!AI648-'O_Dashboard-Vals'!AI648","v":0},{"$f":"O_Dashboard!AJ648-'O_Dashboard-Vals'!AJ648","v":0},{"$f":"O_Dashboard!AK648-'O_Dashboard-Vals'!AK648","v":0},{"$f":"O_Dashboard!AL648-'O_Dashboard-Vals'!AL648","v":0},{"$f":"O_Dashboard!AM648-'O_Dashboard-Vals'!AM648","v":0},{"$f":"O_Dashboard!AN648-'O_Dashboard-Vals'!AN648","v":0},{"$f":"O_Dashboard!AO648-'O_Dashboard-Vals'!AO648","v":0},{"$f":"O_Dashboard!AP648-'O_Dashboard-Vals'!AP648","v":0},{"$f":"O_Dashboard!AQ648-'O_Dashboard-Vals'!AQ648","v":0},{"$f":"O_Dashboard!AR648-'O_Dashboard-Vals'!AR648","v":0},{"$f":"O_Dashboard!AS648-'O_Dashboard-Vals'!AS648","v":0},{"$f":"O_Dashboard!AT648-'O_Dashboard-Vals'!AT648","v":0},{"$f":"O_Dashboard!AU648-'O_Dashboard-Vals'!AU648","v":0},{"$f":"O_Dashboard!AV648-'O_Dashboard-Vals'!AV648","v":0},{"$f":"O_Dashboard!AW648-'O_Dashboard-Vals'!AW648","v":0},{"$f":"O_Dashboard!AX648-'O_Dashboard-Vals'!AX648","v":0},{"$f":"O_Dashboard!AY648-'O_Dashboard-Vals'!AY648","v":0},{"$f":"O_Dashboard!AZ648-'O_Dashboard-Vals'!AZ648","v":0},{"$f":"O_Dashboard!BA648-'O_Dashboard-Vals'!BA648","v":0},{"$f":"O_Dashboard!BB648-'O_Dashboard-Vals'!BB648","v":0},{"$f":"O_Dashboard!BC648-'O_Dashboard-Vals'!BC648","v":0},{"$f":"O_Dashboard!BD648-'O_Dashboard-Vals'!BD648","v":0},{"$f":"O_Dashboard!BE648-'O_Dashboard-Vals'!BE648","v":0},{"$f":"O_Dashboard!BF648-'O_Dashboard-Vals'!BF648","v":0},{"$f":"O_Dashboard!BG648-'O_Dashboard-Vals'!BG648","v":0},{"$f":"O_Dashboard!BH648-'O_Dashboard-Vals'!BH648","v":0},{"$f":"O_Dashboard!BI648-'O_Dashboard-Vals'!BI648","v":0},{"$f":"O_Dashboard!BJ648-'O_Dashboard-Vals'!BJ648","v":0}]
[]
[null,null,null,null,"Check - 2022 Unit Rate Buildup",{"$f":"IF(ABS(F654) < CheckTOL, 0,1)","v":{"$error":"#N/A"}},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y655-'O_Dashboard-Vals'!Y655","v":0},null,{"$f":"O_Dashboard!AA655-'O_Dashboard-Vals'!AA655","v":0},{"$f":"O_Dashboard!AB655-'O_Dashboard-Vals'!AB655","v":0},{"$f":"O_Dashboard!AC655-'O_Dashboard-Vals'!AC655","v":0},{"$f":"O_Dashboard!AD655-'O_Dashboard-Vals'!AD655","v":0},{"$f":"O_Dashboard!AE655-'O_Dashboard-Vals'!AE655","v":0},{"$f":"O_Dashboard!AF655-'O_Dashboard-Vals'!AF655","v":0},{"$f":"O_Dashboard!AG655-'O_Dashboard-Vals'!AG655","v":0},{"$f":"O_Dashboard!AH655-'O_Dashboard-Vals'!AH655","v":0},{"$f":"O_Dashboard!AI655-'O_Dashboard-Vals'!AI655","v":0},{"$f":"O_Dashboard!AJ655-'O_Dashboard-Vals'!AJ655","v":0},{"$f":"O_Dashboard!AK655-'O_Dashboard-Vals'!AK655","v":0},{"$f":"O_Dashboard!AL655-'O_Dashboard-Vals'!AL655","v":0},{"$f":"O_Dashboard!AM655-'O_Dashboard-Vals'!AM655","v":0},{"$f":"O_Dashboard!AN655-'O_Dashboard-Vals'!AN655","v":0},{"$f":"O_Dashboard!AO655-'O_Dashboard-Vals'!AO655","v":0},{"$f":"O_Dashboard!AP655-'O_Dashboard-Vals'!AP655","v":0},{"$f":"O_Dashboard!AQ655-'O_Dashboard-Vals'!AQ655","v":0},{"$f":"O_Dashboard!AR655-'O_Dashboard-Vals'!AR655","v":0},{"$f":"O_Dashboard!AS655-'O_Dashboard-Vals'!AS655","v":0},{"$f":"O_Dashboard!AT655-'O_Dashboard-Vals'!AT655","v":0},{"$f":"O_Dashboard!AU655-'O_Dashboard-Vals'!AU655","v":0},{"$f":"O_Dashboard!AV655-'O_Dashboard-Vals'!AV655","v":0},{"$f":"O_Dashboard!AW655-'O_Dashboard-Vals'!AW655","v":0},{"$f":"O_Dashboard!AX655-'O_Dashboard-Vals'!AX655","v":0},{"$f":"O_Dashboard!AY655-'O_Dashboard-Vals'!AY655","v":0},{"$f":"O_Dashboard!AZ655-'O_Dashboard-Vals'!AZ655","v":0},{"$f":"O_Dashboard!BA655-'O_Dashboard-Vals'!BA655","v":0},{"$f":"O_Dashboard!BB655-'O_Dashboard-Vals'!BB655","v":0},{"$f":"O_Dashboard!BC655-'O_Dashboard-Vals'!BC655","v":0},{"$f":"O_Dashboard!BD655-'O_Dashboard-Vals'!BD655","v":0},{"$f":"O_Dashboard!BE655-'O_Dashboard-Vals'!BE655","v":0},{"$f":"O_Dashboard!BF655-'O_Dashboard-Vals'!BF655","v":0},{"$f":"O_Dashboard!BG655-'O_Dashboard-Vals'!BG655","v":0},{"$f":"O_Dashboard!BH655-'O_Dashboard-Vals'!BH655","v":0},{"$f":"O_Dashboard!BI655-'O_Dashboard-Vals'!BI655","v":0},{"$f":"O_Dashboard!BJ655-'O_Dashboard-Vals'!BJ655","v":0}]
[null,null,"B: Change in Determined Cost"]
[null,null,null,"1: 2022 Total Determined Costs"]
[]
[]
[null,null,null,null,"Determined Cost Revenue (t) - Forecast Traffic (TSU)",{"$f":"F672 * F673","v":{"$error":"#N/A"}},"£'000",{"$f":"H578","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y674-'O_Dashboard-Vals'!Y674","v":0},null,{"$f":"O_Dashboard!AA674-'O_Dashboard-Vals'!AA674","v":0},{"$f":"O_Dashboard!AB674-'O_Dashboard-Vals'!AB674","v":0},{"$f":"O_Dashboard!AC674-'O_Dashboard-Vals'!AC674","v":0},{"$f":"O_Dashboard!AD674-'O_Dashboard-Vals'!AD674","v":0},{"$f":"O_Dashboard!AE674-'O_Dashboard-Vals'!AE674","v":0},{"$f":"O_Dashboard!AF674-'O_Dashboard-Vals'!AF674","v":0},{"$f":"O_Dashboard!AG674-'O_Dashboard-Vals'!AG674","v":0},{"$f":"O_Dashboard!AH674-'O_Dashboard-Vals'!AH674","v":0},{"$f":"O_Dashboard!AI674-'O_Dashboard-Vals'!AI674","v":0},{"$f":"O_Dashboard!AJ674-'O_Dashboard-Vals'!AJ674","v":0},{"$f":"O_Dashboard!AK674-'O_Dashboard-Vals'!AK674","v":0},{"$f":"O_Dashboard!AL674-'O_Dashboard-Vals'!AL674","v":0},{"$f":"O_Dashboard!AM674-'O_Dashboard-Vals'!AM674","v":0},{"$f":"O_Dashboard!AN674-'O_Dashboard-Vals'!AN674","v":0},{"$f":"O_Dashboard!AO674-'O_Dashboard-Vals'!AO674","v":0},{"$f":"O_Dashboard!AP674-'O_Dashboard-Vals'!AP674","v":0},{"$f":"O_Dashboard!AQ674-'O_Dashboard-Vals'!AQ674","v":0},{"$f":"O_Dashboard!AR674-'O_Dashboard-Vals'!AR674","v":0},{"$f":"O_Dashboard!AS674-'O_Dashboard-Vals'!AS674","v":0},{"$f":"O_Dashboard!AT674-'O_Dashboard-Vals'!AT674","v":0},{"$f":"O_Dashboard!AU674-'O_Dashboard-Vals'!AU674","v":0},{"$f":"O_Dashboard!AV674-'O_Dashboard-Vals'!AV674","v":0},{"$f":"O_Dashboard!AW674-'O_Dashboard-Vals'!AW674","v":0},{"$f":"O_Dashboard!AX674-'O_Dashboard-Vals'!AX674","v":0},{"$f":"O_Dashboard!AY674-'O_Dashboard-Vals'!AY674","v":0},{"$f":"O_Dashboard!AZ674-'O_Dashboard-Vals'!AZ674","v":0},{"$f":"O_Dashboard!BA674-'O_Dashboard-Vals'!BA674","v":0},{"$f":"O_Dashboard!BB674-'O_Dashboard-Vals'!BB674","v":0},{"$f":"O_Dashboard!BC674-'O_Dashboard-Vals'!BC674","v":0},{"$f":"O_Dashboard!BD674-'O_Dashboard-Vals'!BD674","v":0},{"$f":"O_Dashboard!BE674-'O_Dashboard-Vals'!BE674","v":0},{"$f":"O_Dashboard!BF674-'O_Dashboard-Vals'!BF674","v":0},{"$f":"O_Dashboard!BG674-'O_Dashboard-Vals'!BG674","v":0},{"$f":"O_Dashboard!BH674-'O_Dashboard-Vals'!BH674","v":0},{"$f":"O_Dashboard!BI674-'O_Dashboard-Vals'!BI674","v":0},{"$f":"O_Dashboard!BJ674-'O_Dashboard-Vals'!BJ674","v":0}]
[]
[null,null,null,null,{"$f":"E551","v":"Restructuring Costs ReS t (TSU)"},{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y679-'O_Dashboard-Vals'!Y679","v":0},null,{"$f":"O_Dashboard!AA679-'O_Dashboard-Vals'!AA679","v":0},{"$f":"O_Dashboard!AB679-'O_Dashboard-Vals'!AB679","v":0},{"$f":"O_Dashboard!AC679-'O_Dashboard-Vals'!AC679","v":0},{"$f":"O_Dashboard!AD679-'O_Dashboard-Vals'!AD679","v":0},{"$f":"O_Dashboard!AE679-'O_Dashboard-Vals'!AE679","v":0},{"$f":"O_Dashboard!AF679-'O_Dashboard-Vals'!AF679","v":0},{"$f":"O_Dashboard!AG679-'O_Dashboard-Vals'!AG679","v":0},{"$f":"O_Dashboard!AH679-'O_Dashboard-Vals'!AH679","v":0},{"$f":"O_Dashboard!AI679-'O_Dashboard-Vals'!AI679","v":0},{"$f":"O_Dashboard!AJ679-'O_Dashboard-Vals'!AJ679","v":0},{"$f":"O_Dashboard!AK679-'O_Dashboard-Vals'!AK679","v":0},{"$f":"O_Dashboard!AL679-'O_Dashboard-Vals'!AL679","v":0},{"$f":"O_Dashboard!AM679-'O_Dashboard-Vals'!AM679","v":0},{"$f":"O_Dashboard!AN679-'O_Dashboard-Vals'!AN679","v":0},{"$f":"O_Dashboard!AO679-'O_Dashboard-Vals'!AO679","v":0},{"$f":"O_Dashboard!AP679-'O_Dashboard-Vals'!AP679","v":0},{"$f":"O_Dashboard!AQ679-'O_Dashboard-Vals'!AQ679","v":0},{"$f":"O_Dashboard!AR679-'O_Dashboard-Vals'!AR679","v":0},{"$f":"O_Dashboard!AS679-'O_Dashboard-Vals'!AS679","v":0},{"$f":"O_Dashboard!AT679-'O_Dashboard-Vals'!AT679","v":0},{"$f":"O_Dashboard!AU679-'O_Dashboard-Vals'!AU679","v":0},{"$f":"O_Dashboard!AV679-'O_Dashboard-Vals'!AV679","v":0},{"$f":"O_Dashboard!AW679-'O_Dashboard-Vals'!AW679","v":0},{"$f":"O_Dashboard!AX679-'O_Dashboard-Vals'!AX679","v":0},{"$f":"O_Dashboard!AY679-'O_Dashboard-Vals'!AY679","v":0},{"$f":"O_Dashboard!AZ679-'O_Dashboard-Vals'!AZ679","v":0},{"$f":"O_Dashboard!BA679-'O_Dashboard-Vals'!BA679","v":0},{"$f":"O_Dashboard!BB679-'O_Dashboard-Vals'!BB679","v":0},{"$f":"O_Dashboard!BC679-'O_Dashboard-Vals'!BC679","v":0},{"$f":"O_Dashboard!BD679-'O_Dashboard-Vals'!BD679","v":0},{"$f":"O_Dashboard!BE679-'O_Dashboard-Vals'!BE679","v":0},{"$f":"O_Dashboard!BF679-'O_Dashboard-Vals'!BF679","v":0},{"$f":"O_Dashboard!BG679-'O_Dashboard-Vals'!BG679","v":0},{"$f":"O_Dashboard!BH679-'O_Dashboard-Vals'!BH679","v":0},{"$f":"O_Dashboard!BI679-'O_Dashboard-Vals'!BI679","v":0},{"$f":"O_Dashboard!BJ679-'O_Dashboard-Vals'!BJ679","v":0}]
[null,null,null,null,"Pre2011 t (TSU)",{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y684-'O_Dashboard-Vals'!Y684","v":0},null,{"$f":"O_Dashboard!AA684-'O_Dashboard-Vals'!AA684","v":0},{"$f":"O_Dashboard!AB684-'O_Dashboard-Vals'!AB684","v":0},{"$f":"O_Dashboard!AC684-'O_Dashboard-Vals'!AC684","v":0},{"$f":"O_Dashboard!AD684-'O_Dashboard-Vals'!AD684","v":0},{"$f":"O_Dashboard!AE684-'O_Dashboard-Vals'!AE684","v":0},{"$f":"O_Dashboard!AF684-'O_Dashboard-Vals'!AF684","v":0},{"$f":"O_Dashboard!AG684-'O_Dashboard-Vals'!AG684","v":0},{"$f":"O_Dashboard!AH684-'O_Dashboard-Vals'!AH684","v":0},{"$f":"O_Dashboard!AI684-'O_Dashboard-Vals'!AI684","v":0},{"$f":"O_Dashboard!AJ684-'O_Dashboard-Vals'!AJ684","v":0},{"$f":"O_Dashboard!AK684-'O_Dashboard-Vals'!AK684","v":0},{"$f":"O_Dashboard!AL684-'O_Dashboard-Vals'!AL684","v":0},{"$f":"O_Dashboard!AM684-'O_Dashboard-Vals'!AM684","v":0},{"$f":"O_Dashboard!AN684-'O_Dashboard-Vals'!AN684","v":0},{"$f":"O_Dashboard!AO684-'O_Dashboard-Vals'!AO684","v":0},{"$f":"O_Dashboard!AP684-'O_Dashboard-Vals'!AP684","v":0},{"$f":"O_Dashboard!AQ684-'O_Dashboard-Vals'!AQ684","v":0},{"$f":"O_Dashboard!AR684-'O_Dashboard-Vals'!AR684","v":0},{"$f":"O_Dashboard!AS684-'O_Dashboard-Vals'!AS684","v":0},{"$f":"O_Dashboard!AT684-'O_Dashboard-Vals'!AT684","v":0},{"$f":"O_Dashboard!AU684-'O_Dashboard-Vals'!AU684","v":0},{"$f":"O_Dashboard!AV684-'O_Dashboard-Vals'!AV684","v":0},{"$f":"O_Dashboard!AW684-'O_Dashboard-Vals'!AW684","v":0},{"$f":"O_Dashboard!AX684-'O_Dashboard-Vals'!AX684","v":0},{"$f":"O_Dashboard!AY684-'O_Dashboard-Vals'!AY684","v":0},{"$f":"O_Dashboard!AZ684-'O_Dashboard-Vals'!AZ684","v":0},{"$f":"O_Dashboard!BA684-'O_Dashboard-Vals'!BA684","v":0},{"$f":"O_Dashboard!BB684-'O_Dashboard-Vals'!BB684","v":0},{"$f":"O_Dashboard!BC684-'O_Dashboard-Vals'!BC684","v":0},{"$f":"O_Dashboard!BD684-'O_Dashboard-Vals'!BD684","v":0},{"$f":"O_Dashboard!BE684-'O_Dashboard-Vals'!BE684","v":0},{"$f":"O_Dashboard!BF684-'O_Dashboard-Vals'!BF684","v":0},{"$f":"O_Dashboard!BG684-'O_Dashboard-Vals'!BG684","v":0},{"$f":"O_Dashboard!BH684-'O_Dashboard-Vals'!BH684","v":0},{"$f":"O_Dashboard!BI684-'O_Dashboard-Vals'!BI684","v":0},{"$f":"O_Dashboard!BJ684-'O_Dashboard-Vals'!BJ684","v":0}]
[null,null,null,null,"TVAR t (TSU)",{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y689-'O_Dashboard-Vals'!Y689","v":0},null,{"$f":"O_Dashboard!AA689-'O_Dashboard-Vals'!AA689","v":0},{"$f":"O_Dashboard!AB689-'O_Dashboard-Vals'!AB689","v":0},{"$f":"O_Dashboard!AC689-'O_Dashboard-Vals'!AC689","v":0},{"$f":"O_Dashboard!AD689-'O_Dashboard-Vals'!AD689","v":0},{"$f":"O_Dashboard!AE689-'O_Dashboard-Vals'!AE689","v":0},{"$f":"O_Dashboard!AF689-'O_Dashboard-Vals'!AF689","v":0},{"$f":"O_Dashboard!AG689-'O_Dashboard-Vals'!AG689","v":0},{"$f":"O_Dashboard!AH689-'O_Dashboard-Vals'!AH689","v":0},{"$f":"O_Dashboard!AI689-'O_Dashboard-Vals'!AI689","v":0},{"$f":"O_Dashboard!AJ689-'O_Dashboard-Vals'!AJ689","v":0},{"$f":"O_Dashboard!AK689-'O_Dashboard-Vals'!AK689","v":0},{"$f":"O_Dashboard!AL689-'O_Dashboard-Vals'!AL689","v":0},{"$f":"O_Dashboard!AM689-'O_Dashboard-Vals'!AM689","v":0},{"$f":"O_Dashboard!AN689-'O_Dashboard-Vals'!AN689","v":0},{"$f":"O_Dashboard!AO689-'O_Dashboard-Vals'!AO689","v":0},{"$f":"O_Dashboard!AP689-'O_Dashboard-Vals'!AP689","v":0},{"$f":"O_Dashboard!AQ689-'O_Dashboard-Vals'!AQ689","v":0},{"$f":"O_Dashboard!AR689-'O_Dashboard-Vals'!AR689","v":0},{"$f":"O_Dashboard!AS689-'O_Dashboard-Vals'!AS689","v":0},{"$f":"O_Dashboard!AT689-'O_Dashboard-Vals'!AT689","v":0},{"$f":"O_Dashboard!AU689-'O_Dashboard-Vals'!AU689","v":0},{"$f":"O_Dashboard!AV689-'O_Dashboard-Vals'!AV689","v":0},{"$f":"O_Dashboard!AW689-'O_Dashboard-Vals'!AW689","v":0},{"$f":"O_Dashboard!AX689-'O_Dashboard-Vals'!AX689","v":0},{"$f":"O_Dashboard!AY689-'O_Dashboard-Vals'!AY689","v":0},{"$f":"O_Dashboard!AZ689-'O_Dashboard-Vals'!AZ689","v":0},{"$f":"O_Dashboard!BA689-'O_Dashboard-Vals'!BA689","v":0},{"$f":"O_Dashboard!BB689-'O_Dashboard-Vals'!BB689","v":0},{"$f":"O_Dashboard!BC689-'O_Dashboard-Vals'!BC689","v":0},{"$f":"O_Dashboard!BD689-'O_Dashboard-Vals'!BD689","v":0},{"$f":"O_Dashboard!BE689-'O_Dashboard-Vals'!BE689","v":0},{"$f":"O_Dashboard!BF689-'O_Dashboard-Vals'!BF689","v":0},{"$f":"O_Dashboard!BG689-'O_Dashboard-Vals'!BG689","v":0},{"$f":"O_Dashboard!BH689-'O_Dashboard-Vals'!BH689","v":0},{"$f":"O_Dashboard!BI689-'O_Dashboard-Vals'!BI689","v":0},{"$f":"O_Dashboard!BJ689-'O_Dashboard-Vals'!BJ689","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E68","v":"Eurocontrol Revenue (Regulated) - forecast received before traffic adjustment"},{"$f":"SUM(F677:F689)","v":{"$error":"#N/A"}},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y690-'O_Dashboard-Vals'!Y690","v":0},null,{"$f":"O_Dashboard!AA690-'O_Dashboard-Vals'!AA690","v":0},{"$f":"O_Dashboard!AB690-'O_Dashboard-Vals'!AB690","v":0},{"$f":"O_Dashboard!AC690-'O_Dashboard-Vals'!AC690","v":0},{"$f":"O_Dashboard!AD690-'O_Dashboard-Vals'!AD690","v":0},{"$f":"O_Dashboard!AE690-'O_Dashboard-Vals'!AE690","v":0},{"$f":"O_Dashboard!AF690-'O_Dashboard-Vals'!AF690","v":0},{"$f":"O_Dashboard!AG690-'O_Dashboard-Vals'!AG690","v":0},{"$f":"O_Dashboard!AH690-'O_Dashboard-Vals'!AH690","v":0},{"$f":"O_Dashboard!AI690-'O_Dashboard-Vals'!AI690","v":0},{"$f":"O_Dashboard!AJ690-'O_Dashboard-Vals'!AJ690","v":0},{"$f":"O_Dashboard!AK690-'O_Dashboard-Vals'!AK690","v":0},{"$f":"O_Dashboard!AL690-'O_Dashboard-Vals'!AL690","v":0},{"$f":"O_Dashboard!AM690-'O_Dashboard-Vals'!AM690","v":0},{"$f":"O_Dashboard!AN690-'O_Dashboard-Vals'!AN690","v":0},{"$f":"O_Dashboard!AO690-'O_Dashboard-Vals'!AO690","v":0},{"$f":"O_Dashboard!AP690-'O_Dashboard-Vals'!AP690","v":0},{"$f":"O_Dashboard!AQ690-'O_Dashboard-Vals'!AQ690","v":0},{"$f":"O_Dashboard!AR690-'O_Dashboard-Vals'!AR690","v":0},{"$f":"O_Dashboard!AS690-'O_Dashboard-Vals'!AS690","v":0},{"$f":"O_Dashboard!AT690-'O_Dashboard-Vals'!AT690","v":0},{"$f":"O_Dashboard!AU690-'O_Dashboard-Vals'!AU690","v":0},{"$f":"O_Dashboard!AV690-'O_Dashboard-Vals'!AV690","v":0},{"$f":"O_Dashboard!AW690-'O_Dashboard-Vals'!AW690","v":0},{"$f":"O_Dashboard!AX690-'O_Dashboard-Vals'!AX690","v":0},{"$f":"O_Dashboard!AY690-'O_Dashboard-Vals'!AY690","v":0},{"$f":"O_Dashboard!AZ690-'O_Dashboard-Vals'!AZ690","v":0},{"$f":"O_Dashboard!BA690-'O_Dashboard-Vals'!BA690","v":0},{"$f":"O_Dashboard!BB690-'O_Dashboard-Vals'!BB690","v":0},{"$f":"O_Dashboard!BC690-'O_Dashboard-Vals'!BC690","v":0},{"$f":"O_Dashboard!BD690-'O_Dashboard-Vals'!BD690","v":0},{"$f":"O_Dashboard!BE690-'O_Dashboard-Vals'!BE690","v":0},{"$f":"O_Dashboard!BF690-'O_Dashboard-Vals'!BF690","v":0},{"$f":"O_Dashboard!BG690-'O_Dashboard-Vals'!BG690","v":0},{"$f":"O_Dashboard!BH690-'O_Dashboard-Vals'!BH690","v":0},{"$f":"O_Dashboard!BI690-'O_Dashboard-Vals'!BI690","v":0},{"$f":"O_Dashboard!BJ690-'O_Dashboard-Vals'!BJ690","v":0}]
[null,null,null,null,{"$f":"E$523","v":"Forecast TSU used for Price Determinations - 2022"},{"$f":"F$523","v":{"$error":"#N/A"}},{"$f":"G$523","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y695-'O_Dashboard-Vals'!Y695","v":0},null,{"$f":"O_Dashboard!AA695-'O_Dashboard-Vals'!AA695","v":0},{"$f":"O_Dashboard!AB695-'O_Dashboard-Vals'!AB695","v":0},{"$f":"O_Dashboard!AC695-'O_Dashboard-Vals'!AC695","v":0},{"$f":"O_Dashboard!AD695-'O_Dashboard-Vals'!AD695","v":0},{"$f":"O_Dashboard!AE695-'O_Dashboard-Vals'!AE695","v":0},{"$f":"O_Dashboard!AF695-'O_Dashboard-Vals'!AF695","v":0},{"$f":"O_Dashboard!AG695-'O_Dashboard-Vals'!AG695","v":0},{"$f":"O_Dashboard!AH695-'O_Dashboard-Vals'!AH695","v":0},{"$f":"O_Dashboard!AI695-'O_Dashboard-Vals'!AI695","v":0},{"$f":"O_Dashboard!AJ695-'O_Dashboard-Vals'!AJ695","v":0},{"$f":"O_Dashboard!AK695-'O_Dashboard-Vals'!AK695","v":0},{"$f":"O_Dashboard!AL695-'O_Dashboard-Vals'!AL695","v":0},{"$f":"O_Dashboard!AM695-'O_Dashboard-Vals'!AM695","v":0},{"$f":"O_Dashboard!AN695-'O_Dashboard-Vals'!AN695","v":0},{"$f":"O_Dashboard!AO695-'O_Dashboard-Vals'!AO695","v":0},{"$f":"O_Dashboard!AP695-'O_Dashboard-Vals'!AP695","v":0},{"$f":"O_Dashboard!AQ695-'O_Dashboard-Vals'!AQ695","v":0},{"$f":"O_Dashboard!AR695-'O_Dashboard-Vals'!AR695","v":0},{"$f":"O_Dashboard!AS695-'O_Dashboard-Vals'!AS695","v":0},{"$f":"O_Dashboard!AT695-'O_Dashboard-Vals'!AT695","v":0},{"$f":"O_Dashboard!AU695-'O_Dashboard-Vals'!AU695","v":0},{"$f":"O_Dashboard!AV695-'O_Dashboard-Vals'!AV695","v":0},{"$f":"O_Dashboard!AW695-'O_Dashboard-Vals'!AW695","v":0},{"$f":"O_Dashboard!AX695-'O_Dashboard-Vals'!AX695","v":0},{"$f":"O_Dashboard!AY695-'O_Dashboard-Vals'!AY695","v":0},{"$f":"O_Dashboard!AZ695-'O_Dashboard-Vals'!AZ695","v":0},{"$f":"O_Dashboard!BA695-'O_Dashboard-Vals'!BA695","v":0},{"$f":"O_Dashboard!BB695-'O_Dashboard-Vals'!BB695","v":0},{"$f":"O_Dashboard!BC695-'O_Dashboard-Vals'!BC695","v":0},{"$f":"O_Dashboard!BD695-'O_Dashboard-Vals'!BD695","v":0},{"$f":"O_Dashboard!BE695-'O_Dashboard-Vals'!BE695","v":0},{"$f":"O_Dashboard!BF695-'O_Dashboard-Vals'!BF695","v":0},{"$f":"O_Dashboard!BG695-'O_Dashboard-Vals'!BG695","v":0},{"$f":"O_Dashboard!BH695-'O_Dashboard-Vals'!BH695","v":0},{"$f":"O_Dashboard!BI695-'O_Dashboard-Vals'!BI695","v":0},{"$f":"O_Dashboard!BJ695-'O_Dashboard-Vals'!BJ695","v":0}]
[]
[null,null,null,null,{"$f":"E615","v":"Implied DC for 2020"},{"$f":"F615","v":688739.42299999995},{"$f":"G615","v":"£'000"},"Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y704-'O_Dashboard-Vals'!Y704","v":0},null,{"$f":"O_Dashboard!AA704-'O_Dashboard-Vals'!AA704","v":0},{"$f":"O_Dashboard!AB704-'O_Dashboard-Vals'!AB704","v":0},{"$f":"O_Dashboard!AC704-'O_Dashboard-Vals'!AC704","v":0},{"$f":"O_Dashboard!AD704-'O_Dashboard-Vals'!AD704","v":0},{"$f":"O_Dashboard!AE704-'O_Dashboard-Vals'!AE704","v":0},{"$f":"O_Dashboard!AF704-'O_Dashboard-Vals'!AF704","v":0},{"$f":"O_Dashboard!AG704-'O_Dashboard-Vals'!AG704","v":0},{"$f":"O_Dashboard!AH704-'O_Dashboard-Vals'!AH704","v":0},{"$f":"O_Dashboard!AI704-'O_Dashboard-Vals'!AI704","v":0},{"$f":"O_Dashboard!AJ704-'O_Dashboard-Vals'!AJ704","v":0},{"$f":"O_Dashboard!AK704-'O_Dashboard-Vals'!AK704","v":0},{"$f":"O_Dashboard!AL704-'O_Dashboard-Vals'!AL704","v":0},{"$f":"O_Dashboard!AM704-'O_Dashboard-Vals'!AM704","v":0},{"$f":"O_Dashboard!AN704-'O_Dashboard-Vals'!AN704","v":0},{"$f":"O_Dashboard!AO704-'O_Dashboard-Vals'!AO704","v":0},{"$f":"O_Dashboard!AP704-'O_Dashboard-Vals'!AP704","v":0},{"$f":"O_Dashboard!AQ704-'O_Dashboard-Vals'!AQ704","v":0},{"$f":"O_Dashboard!AR704-'O_Dashboard-Vals'!AR704","v":0},{"$f":"O_Dashboard!AS704-'O_Dashboard-Vals'!AS704","v":0},{"$f":"O_Dashboard!AT704-'O_Dashboard-Vals'!AT704","v":0},{"$f":"O_Dashboard!AU704-'O_Dashboard-Vals'!AU704","v":0},{"$f":"O_Dashboard!AV704-'O_Dashboard-Vals'!AV704","v":0},{"$f":"O_Dashboard!AW704-'O_Dashboard-Vals'!AW704","v":0},{"$f":"O_Dashboard!AX704-'O_Dashboard-Vals'!AX704","v":0},{"$f":"O_Dashboard!AY704-'O_Dashboard-Vals'!AY704","v":0},{"$f":"O_Dashboard!AZ704-'O_Dashboard-Vals'!AZ704","v":0},{"$f":"O_Dashboard!BA704-'O_Dashboard-Vals'!BA704","v":0},{"$f":"O_Dashboard!BB704-'O_Dashboard-Vals'!BB704","v":0},{"$f":"O_Dashboard!BC704-'O_Dashboard-Vals'!BC704","v":0},{"$f":"O_Dashboard!BD704-'O_Dashboard-Vals'!BD704","v":0},{"$f":"O_Dashboard!BE704-'O_Dashboard-Vals'!BE704","v":0},{"$f":"O_Dashboard!BF704-'O_Dashboard-Vals'!BF704","v":0},{"$f":"O_Dashboard!BG704-'O_Dashboard-Vals'!BG704","v":0},{"$f":"O_Dashboard!BH704-'O_Dashboard-Vals'!BH704","v":0},{"$f":"O_Dashboard!BI704-'O_Dashboard-Vals'!BI704","v":0},{"$f":"O_Dashboard!BJ704-'O_Dashboard-Vals'!BJ704","v":0}]
[null,null,"C: Change in TRS recovery"]
[null,null,null,{"$f":"D676","v":"4: Revenue Adjustments"}]
[null,null,null,null,{"$f":"E681","v":"CSM adjustment (TSU) - Outturn - Active"},{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y714-'O_Dashboard-Vals'!Y714","v":0},null,{"$f":"O_Dashboard!AA714-'O_Dashboard-Vals'!AA714","v":0},{"$f":"O_Dashboard!AB714-'O_Dashboard-Vals'!AB714","v":0},{"$f":"O_Dashboard!AC714-'O_Dashboard-Vals'!AC714","v":0},{"$f":"O_Dashboard!AD714-'O_Dashboard-Vals'!AD714","v":0},{"$f":"O_Dashboard!AE714-'O_Dashboard-Vals'!AE714","v":0},{"$f":"O_Dashboard!AF714-'O_Dashboard-Vals'!AF714","v":0},{"$f":"O_Dashboard!AG714-'O_Dashboard-Vals'!AG714","v":0},{"$f":"O_Dashboard!AH714-'O_Dashboard-Vals'!AH714","v":0},{"$f":"O_Dashboard!AI714-'O_Dashboard-Vals'!AI714","v":0},{"$f":"O_Dashboard!AJ714-'O_Dashboard-Vals'!AJ714","v":0},{"$f":"O_Dashboard!AK714-'O_Dashboard-Vals'!AK714","v":0},{"$f":"O_Dashboard!AL714-'O_Dashboard-Vals'!AL714","v":0},{"$f":"O_Dashboard!AM714-'O_Dashboard-Vals'!AM714","v":0},{"$f":"O_Dashboard!AN714-'O_Dashboard-Vals'!AN714","v":0},{"$f":"O_Dashboard!AO714-'O_Dashboard-Vals'!AO714","v":0},{"$f":"O_Dashboard!AP714-'O_Dashboard-Vals'!AP714","v":0},{"$f":"O_Dashboard!AQ714-'O_Dashboard-Vals'!AQ714","v":0},{"$f":"O_Dashboard!AR714-'O_Dashboard-Vals'!AR714","v":0},{"$f":"O_Dashboard!AS714-'O_Dashboard-Vals'!AS714","v":0},{"$f":"O_Dashboard!AT714-'O_Dashboard-Vals'!AT714","v":0},{"$f":"O_Dashboard!AU714-'O_Dashboard-Vals'!AU714","v":0},{"$f":"O_Dashboard!AV714-'O_Dashboard-Vals'!AV714","v":0},{"$f":"O_Dashboard!AW714-'O_Dashboard-Vals'!AW714","v":0},{"$f":"O_Dashboard!AX714-'O_Dashboard-Vals'!AX714","v":0},{"$f":"O_Dashboard!AY714-'O_Dashboard-Vals'!AY714","v":0},{"$f":"O_Dashboard!AZ714-'O_Dashboard-Vals'!AZ714","v":0},{"$f":"O_Dashboard!BA714-'O_Dashboard-Vals'!BA714","v":0},{"$f":"O_Dashboard!BB714-'O_Dashboard-Vals'!BB714","v":0},{"$f":"O_Dashboard!BC714-'O_Dashboard-Vals'!BC714","v":0},{"$f":"O_Dashboard!BD714-'O_Dashboard-Vals'!BD714","v":0},{"$f":"O_Dashboard!BE714-'O_Dashboard-Vals'!BE714","v":0},{"$f":"O_Dashboard!BF714-'O_Dashboard-Vals'!BF714","v":0},{"$f":"O_Dashboard!BG714-'O_Dashboard-Vals'!BG714","v":0},{"$f":"O_Dashboard!BH714-'O_Dashboard-Vals'!BH714","v":0},{"$f":"O_Dashboard!BI714-'O_Dashboard-Vals'!BI714","v":0},{"$f":"O_Dashboard!BJ714-'O_Dashboard-Vals'!BJ714","v":0}]
[null,null,null,null,"Pre2011 t (TSU)",{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y717-'O_Dashboard-Vals'!Y717","v":0},null,{"$f":"O_Dashboard!AA717-'O_Dashboard-Vals'!AA717","v":0},{"$f":"O_Dashboard!AB717-'O_Dashboard-Vals'!AB717","v":0},{"$f":"O_Dashboard!AC717-'O_Dashboard-Vals'!AC717","v":0},{"$f":"O_Dashboard!AD717-'O_Dashboard-Vals'!AD717","v":0},{"$f":"O_Dashboard!AE717-'O_Dashboard-Vals'!AE717","v":0},{"$f":"O_Dashboard!AF717-'O_Dashboard-Vals'!AF717","v":0},{"$f":"O_Dashboard!AG717-'O_Dashboard-Vals'!AG717","v":0},{"$f":"O_Dashboard!AH717-'O_Dashboard-Vals'!AH717","v":0},{"$f":"O_Dashboard!AI717-'O_Dashboard-Vals'!AI717","v":0},{"$f":"O_Dashboard!AJ717-'O_Dashboard-Vals'!AJ717","v":0},{"$f":"O_Dashboard!AK717-'O_Dashboard-Vals'!AK717","v":0},{"$f":"O_Dashboard!AL717-'O_Dashboard-Vals'!AL717","v":0},{"$f":"O_Dashboard!AM717-'O_Dashboard-Vals'!AM717","v":0},{"$f":"O_Dashboard!AN717-'O_Dashboard-Vals'!AN717","v":0},{"$f":"O_Dashboard!AO717-'O_Dashboard-Vals'!AO717","v":0},{"$f":"O_Dashboard!AP717-'O_Dashboard-Vals'!AP717","v":0},{"$f":"O_Dashboard!AQ717-'O_Dashboard-Vals'!AQ717","v":0},{"$f":"O_Dashboard!AR717-'O_Dashboard-Vals'!AR717","v":0},{"$f":"O_Dashboard!AS717-'O_Dashboard-Vals'!AS717","v":0},{"$f":"O_Dashboard!AT717-'O_Dashboard-Vals'!AT717","v":0},{"$f":"O_Dashboard!AU717-'O_Dashboard-Vals'!AU717","v":0},{"$f":"O_Dashboard!AV717-'O_Dashboard-Vals'!AV717","v":0},{"$f":"O_Dashboard!AW717-'O_Dashboard-Vals'!AW717","v":0},{"$f":"O_Dashboard!AX717-'O_Dashboard-Vals'!AX717","v":0},{"$f":"O_Dashboard!AY717-'O_Dashboard-Vals'!AY717","v":0},{"$f":"O_Dashboard!AZ717-'O_Dashboard-Vals'!AZ717","v":0},{"$f":"O_Dashboard!BA717-'O_Dashboard-Vals'!BA717","v":0},{"$f":"O_Dashboard!BB717-'O_Dashboard-Vals'!BB717","v":0},{"$f":"O_Dashboard!BC717-'O_Dashboard-Vals'!BC717","v":0},{"$f":"O_Dashboard!BD717-'O_Dashboard-Vals'!BD717","v":0},{"$f":"O_Dashboard!BE717-'O_Dashboard-Vals'!BE717","v":0},{"$f":"O_Dashboard!BF717-'O_Dashboard-Vals'!BF717","v":0},{"$f":"O_Dashboard!BG717-'O_Dashboard-Vals'!BG717","v":0},{"$f":"O_Dashboard!BH717-'O_Dashboard-Vals'!BH717","v":0},{"$f":"O_Dashboard!BI717-'O_Dashboard-Vals'!BI717","v":0},{"$f":"O_Dashboard!BJ717-'O_Dashboard-Vals'!BJ717","v":0}]
[null,null,null,null,"Customer Discount CD t (TSU)",{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y719-'O_Dashboard-Vals'!Y719","v":0},null,{"$f":"O_Dashboard!AA719-'O_Dashboard-Vals'!AA719","v":0},{"$f":"O_Dashboard!AB719-'O_Dashboard-Vals'!AB719","v":0},{"$f":"O_Dashboard!AC719-'O_Dashboard-Vals'!AC719","v":0},{"$f":"O_Dashboard!AD719-'O_Dashboard-Vals'!AD719","v":0},{"$f":"O_Dashboard!AE719-'O_Dashboard-Vals'!AE719","v":0},{"$f":"O_Dashboard!AF719-'O_Dashboard-Vals'!AF719","v":0},{"$f":"O_Dashboard!AG719-'O_Dashboard-Vals'!AG719","v":0},{"$f":"O_Dashboard!AH719-'O_Dashboard-Vals'!AH719","v":0},{"$f":"O_Dashboard!AI719-'O_Dashboard-Vals'!AI719","v":0},{"$f":"O_Dashboard!AJ719-'O_Dashboard-Vals'!AJ719","v":0},{"$f":"O_Dashboard!AK719-'O_Dashboard-Vals'!AK719","v":0},{"$f":"O_Dashboard!AL719-'O_Dashboard-Vals'!AL719","v":0},{"$f":"O_Dashboard!AM719-'O_Dashboard-Vals'!AM719","v":0},{"$f":"O_Dashboard!AN719-'O_Dashboard-Vals'!AN719","v":0},{"$f":"O_Dashboard!AO719-'O_Dashboard-Vals'!AO719","v":0},{"$f":"O_Dashboard!AP719-'O_Dashboard-Vals'!AP719","v":0},{"$f":"O_Dashboard!AQ719-'O_Dashboard-Vals'!AQ719","v":0},{"$f":"O_Dashboard!AR719-'O_Dashboard-Vals'!AR719","v":0},{"$f":"O_Dashboard!AS719-'O_Dashboard-Vals'!AS719","v":0},{"$f":"O_Dashboard!AT719-'O_Dashboard-Vals'!AT719","v":0},{"$f":"O_Dashboard!AU719-'O_Dashboard-Vals'!AU719","v":0},{"$f":"O_Dashboard!AV719-'O_Dashboard-Vals'!AV719","v":0},{"$f":"O_Dashboard!AW719-'O_Dashboard-Vals'!AW719","v":0},{"$f":"O_Dashboard!AX719-'O_Dashboard-Vals'!AX719","v":0},{"$f":"O_Dashboard!AY719-'O_Dashboard-Vals'!AY719","v":0},{"$f":"O_Dashboard!AZ719-'O_Dashboard-Vals'!AZ719","v":0},{"$f":"O_Dashboard!BA719-'O_Dashboard-Vals'!BA719","v":0},{"$f":"O_Dashboard!BB719-'O_Dashboard-Vals'!BB719","v":0},{"$f":"O_Dashboard!BC719-'O_Dashboard-Vals'!BC719","v":0},{"$f":"O_Dashboard!BD719-'O_Dashboard-Vals'!BD719","v":0},{"$f":"O_Dashboard!BE719-'O_Dashboard-Vals'!BE719","v":0},{"$f":"O_Dashboard!BF719-'O_Dashboard-Vals'!BF719","v":0},{"$f":"O_Dashboard!BG719-'O_Dashboard-Vals'!BG719","v":0},{"$f":"O_Dashboard!BH719-'O_Dashboard-Vals'!BH719","v":0},{"$f":"O_Dashboard!BI719-'O_Dashboard-Vals'!BI719","v":0},{"$f":"O_Dashboard!BJ719-'O_Dashboard-Vals'!BJ719","v":0}]
[]
[null,null,null,null,{"$f":"\"Unit Price - \" & $E$520","v":"Unit Price - 2022"},{"$f":"F727 / F728","v":{"$error":"#N/A"}},"£ / TSUs","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y729-'O_Dashboard-Vals'!Y729","v":0},null,{"$f":"O_Dashboard!AA729-'O_Dashboard-Vals'!AA729","v":0},{"$f":"O_Dashboard!AB729-'O_Dashboard-Vals'!AB729","v":0},{"$f":"O_Dashboard!AC729-'O_Dashboard-Vals'!AC729","v":0},{"$f":"O_Dashboard!AD729-'O_Dashboard-Vals'!AD729","v":0},{"$f":"O_Dashboard!AE729-'O_Dashboard-Vals'!AE729","v":0},{"$f":"O_Dashboard!AF729-'O_Dashboard-Vals'!AF729","v":0},{"$f":"O_Dashboard!AG729-'O_Dashboard-Vals'!AG729","v":0},{"$f":"O_Dashboard!AH729-'O_Dashboard-Vals'!AH729","v":0},{"$f":"O_Dashboard!AI729-'O_Dashboard-Vals'!AI729","v":0},{"$f":"O_Dashboard!AJ729-'O_Dashboard-Vals'!AJ729","v":0},{"$f":"O_Dashboard!AK729-'O_Dashboard-Vals'!AK729","v":0},{"$f":"O_Dashboard!AL729-'O_Dashboard-Vals'!AL729","v":0},{"$f":"O_Dashboard!AM729-'O_Dashboard-Vals'!AM729","v":0},{"$f":"O_Dashboard!AN729-'O_Dashboard-Vals'!AN729","v":0},{"$f":"O_Dashboard!AO729-'O_Dashboard-Vals'!AO729","v":0},{"$f":"O_Dashboard!AP729-'O_Dashboard-Vals'!AP729","v":0},{"$f":"O_Dashboard!AQ729-'O_Dashboard-Vals'!AQ729","v":0},{"$f":"O_Dashboard!AR729-'O_Dashboard-Vals'!AR729","v":0},{"$f":"O_Dashboard!AS729-'O_Dashboard-Vals'!AS729","v":0},{"$f":"O_Dashboard!AT729-'O_Dashboard-Vals'!AT729","v":0},{"$f":"O_Dashboard!AU729-'O_Dashboard-Vals'!AU729","v":0},{"$f":"O_Dashboard!AV729-'O_Dashboard-Vals'!AV729","v":0},{"$f":"O_Dashboard!AW729-'O_Dashboard-Vals'!AW729","v":0},{"$f":"O_Dashboard!AX729-'O_Dashboard-Vals'!AX729","v":0},{"$f":"O_Dashboard!AY729-'O_Dashboard-Vals'!AY729","v":0},{"$f":"O_Dashboard!AZ729-'O_Dashboard-Vals'!AZ729","v":0},{"$f":"O_Dashboard!BA729-'O_Dashboard-Vals'!BA729","v":0},{"$f":"O_Dashboard!BB729-'O_Dashboard-Vals'!BB729","v":0},{"$f":"O_Dashboard!BC729-'O_Dashboard-Vals'!BC729","v":0},{"$f":"O_Dashboard!BD729-'O_Dashboard-Vals'!BD729","v":0},{"$f":"O_Dashboard!BE729-'O_Dashboard-Vals'!BE729","v":0},{"$f":"O_Dashboard!BF729-'O_Dashboard-Vals'!BF729","v":0},{"$f":"O_Dashboard!BG729-'O_Dashboard-Vals'!BG729","v":0},{"$f":"O_Dashboard!BH729-'O_Dashboard-Vals'!BH729","v":0},{"$f":"O_Dashboard!BI729-'O_Dashboard-Vals'!BI729","v":0},{"$f":"O_Dashboard!BJ729-'O_Dashboard-Vals'!BJ729","v":0}]
[null,null,null,null,{"$f":"E729 & \" - after new TRS\"","v":"Unit Price - 2022 - after new TRS"},{"$f":"F729","v":{"$error":"#N/A"}},{"$f":"G729","v":"£ / TSUs"},{"$f":"H729","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y733-'O_Dashboard-Vals'!Y733","v":0},null,{"$f":"O_Dashboard!AA733-'O_Dashboard-Vals'!AA733","v":0},{"$f":"O_Dashboard!AB733-'O_Dashboard-Vals'!AB733","v":0},{"$f":"O_Dashboard!AC733-'O_Dashboard-Vals'!AC733","v":0},{"$f":"O_Dashboard!AD733-'O_Dashboard-Vals'!AD733","v":0},{"$f":"O_Dashboard!AE733-'O_Dashboard-Vals'!AE733","v":0},{"$f":"O_Dashboard!AF733-'O_Dashboard-Vals'!AF733","v":0},{"$f":"O_Dashboard!AG733-'O_Dashboard-Vals'!AG733","v":0},{"$f":"O_Dashboard!AH733-'O_Dashboard-Vals'!AH733","v":0},{"$f":"O_Dashboard!AI733-'O_Dashboard-Vals'!AI733","v":0},{"$f":"O_Dashboard!AJ733-'O_Dashboard-Vals'!AJ733","v":0},{"$f":"O_Dashboard!AK733-'O_Dashboard-Vals'!AK733","v":0},{"$f":"O_Dashboard!AL733-'O_Dashboard-Vals'!AL733","v":0},{"$f":"O_Dashboard!AM733-'O_Dashboard-Vals'!AM733","v":0},{"$f":"O_Dashboard!AN733-'O_Dashboard-Vals'!AN733","v":0},{"$f":"O_Dashboard!AO733-'O_Dashboard-Vals'!AO733","v":0},{"$f":"O_Dashboard!AP733-'O_Dashboard-Vals'!AP733","v":0},{"$f":"O_Dashboard!AQ733-'O_Dashboard-Vals'!AQ733","v":0},{"$f":"O_Dashboard!AR733-'O_Dashboard-Vals'!AR733","v":0},{"$f":"O_Dashboard!AS733-'O_Dashboard-Vals'!AS733","v":0},{"$f":"O_Dashboard!AT733-'O_Dashboard-Vals'!AT733","v":0},{"$f":"O_Dashboard!AU733-'O_Dashboard-Vals'!AU733","v":0},{"$f":"O_Dashboard!AV733-'O_Dashboard-Vals'!AV733","v":0},{"$f":"O_Dashboard!AW733-'O_Dashboard-Vals'!AW733","v":0},{"$f":"O_Dashboard!AX733-'O_Dashboard-Vals'!AX733","v":0},{"$f":"O_Dashboard!AY733-'O_Dashboard-Vals'!AY733","v":0},{"$f":"O_Dashboard!AZ733-'O_Dashboard-Vals'!AZ733","v":0},{"$f":"O_Dashboard!BA733-'O_Dashboard-Vals'!BA733","v":0},{"$f":"O_Dashboard!BB733-'O_Dashboard-Vals'!BB733","v":0},{"$f":"O_Dashboard!BC733-'O_Dashboard-Vals'!BC733","v":0},{"$f":"O_Dashboard!BD733-'O_Dashboard-Vals'!BD733","v":0},{"$f":"O_Dashboard!BE733-'O_Dashboard-Vals'!BE733","v":0},{"$f":"O_Dashboard!BF733-'O_Dashboard-Vals'!BF733","v":0},{"$f":"O_Dashboard!BG733-'O_Dashboard-Vals'!BG733","v":0},{"$f":"O_Dashboard!BH733-'O_Dashboard-Vals'!BH733","v":0},{"$f":"O_Dashboard!BI733-'O_Dashboard-Vals'!BI733","v":0},{"$f":"O_Dashboard!BJ733-'O_Dashboard-Vals'!BJ733","v":0}]
[]
[]
[null,null,null,"3: DC x Forecasted CSUs"]
[null,null,null,{"$f":"D709","v":"4: Revenue Adjustments"}]
[null,null,null,null,{"$f":"E710","v":"Determined Cost Revenue (t) - Forecast Traffic (TSU)"},{"$f":"F745","v":{"$error":"#N/A"}},{"$f":"G710","v":"£'000"},{"$f":"H710","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y749-'O_Dashboard-Vals'!Y749","v":0},null,{"$f":"O_Dashboard!AA749-'O_Dashboard-Vals'!AA749","v":0},{"$f":"O_Dashboard!AB749-'O_Dashboard-Vals'!AB749","v":0},{"$f":"O_Dashboard!AC749-'O_Dashboard-Vals'!AC749","v":0},{"$f":"O_Dashboard!AD749-'O_Dashboard-Vals'!AD749","v":0},{"$f":"O_Dashboard!AE749-'O_Dashboard-Vals'!AE749","v":0},{"$f":"O_Dashboard!AF749-'O_Dashboard-Vals'!AF749","v":0},{"$f":"O_Dashboard!AG749-'O_Dashboard-Vals'!AG749","v":0},{"$f":"O_Dashboard!AH749-'O_Dashboard-Vals'!AH749","v":0},{"$f":"O_Dashboard!AI749-'O_Dashboard-Vals'!AI749","v":0},{"$f":"O_Dashboard!AJ749-'O_Dashboard-Vals'!AJ749","v":0},{"$f":"O_Dashboard!AK749-'O_Dashboard-Vals'!AK749","v":0},{"$f":"O_Dashboard!AL749-'O_Dashboard-Vals'!AL749","v":0},{"$f":"O_Dashboard!AM749-'O_Dashboard-Vals'!AM749","v":0},{"$f":"O_Dashboard!AN749-'O_Dashboard-Vals'!AN749","v":0},{"$f":"O_Dashboard!AO749-'O_Dashboard-Vals'!AO749","v":0},{"$f":"O_Dashboard!AP749-'O_Dashboard-Vals'!AP749","v":0},{"$f":"O_Dashboard!AQ749-'O_Dashboard-Vals'!AQ749","v":0},{"$f":"O_Dashboard!AR749-'O_Dashboard-Vals'!AR749","v":0},{"$f":"O_Dashboard!AS749-'O_Dashboard-Vals'!AS749","v":0},{"$f":"O_Dashboard!AT749-'O_Dashboard-Vals'!AT749","v":0},{"$f":"O_Dashboard!AU749-'O_Dashboard-Vals'!AU749","v":0},{"$f":"O_Dashboard!AV749-'O_Dashboard-Vals'!AV749","v":0},{"$f":"O_Dashboard!AW749-'O_Dashboard-Vals'!AW749","v":0},{"$f":"O_Dashboard!AX749-'O_Dashboard-Vals'!AX749","v":0},{"$f":"O_Dashboard!AY749-'O_Dashboard-Vals'!AY749","v":0},{"$f":"O_Dashboard!AZ749-'O_Dashboard-Vals'!AZ749","v":0},{"$f":"O_Dashboard!BA749-'O_Dashboard-Vals'!BA749","v":0},{"$f":"O_Dashboard!BB749-'O_Dashboard-Vals'!BB749","v":0},{"$f":"O_Dashboard!BC749-'O_Dashboard-Vals'!BC749","v":0},{"$f":"O_Dashboard!BD749-'O_Dashboard-Vals'!BD749","v":0},{"$f":"O_Dashboard!BE749-'O_Dashboard-Vals'!BE749","v":0},{"$f":"O_Dashboard!BF749-'O_Dashboard-Vals'!BF749","v":0},{"$f":"O_Dashboard!BG749-'O_Dashboard-Vals'!BG749","v":0},{"$f":"O_Dashboard!BH749-'O_Dashboard-Vals'!BH749","v":0},{"$f":"O_Dashboard!BI749-'O_Dashboard-Vals'!BI749","v":0},{"$f":"O_Dashboard!BJ749-'O_Dashboard-Vals'!BJ749","v":0}]
[null,null,null,null,"Financial Incentives FI t  (TSU) - 2023",{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y754-'O_Dashboard-Vals'!Y754","v":0},null,{"$f":"O_Dashboard!AA754-'O_Dashboard-Vals'!AA754","v":0},{"$f":"O_Dashboard!AB754-'O_Dashboard-Vals'!AB754","v":0},{"$f":"O_Dashboard!AC754-'O_Dashboard-Vals'!AC754","v":0},{"$f":"O_Dashboard!AD754-'O_Dashboard-Vals'!AD754","v":0},{"$f":"O_Dashboard!AE754-'O_Dashboard-Vals'!AE754","v":0},{"$f":"O_Dashboard!AF754-'O_Dashboard-Vals'!AF754","v":0},{"$f":"O_Dashboard!AG754-'O_Dashboard-Vals'!AG754","v":0},{"$f":"O_Dashboard!AH754-'O_Dashboard-Vals'!AH754","v":0},{"$f":"O_Dashboard!AI754-'O_Dashboard-Vals'!AI754","v":0},{"$f":"O_Dashboard!AJ754-'O_Dashboard-Vals'!AJ754","v":0},{"$f":"O_Dashboard!AK754-'O_Dashboard-Vals'!AK754","v":0},{"$f":"O_Dashboard!AL754-'O_Dashboard-Vals'!AL754","v":0},{"$f":"O_Dashboard!AM754-'O_Dashboard-Vals'!AM754","v":0},{"$f":"O_Dashboard!AN754-'O_Dashboard-Vals'!AN754","v":0},{"$f":"O_Dashboard!AO754-'O_Dashboard-Vals'!AO754","v":0},{"$f":"O_Dashboard!AP754-'O_Dashboard-Vals'!AP754","v":0},{"$f":"O_Dashboard!AQ754-'O_Dashboard-Vals'!AQ754","v":0},{"$f":"O_Dashboard!AR754-'O_Dashboard-Vals'!AR754","v":0},{"$f":"O_Dashboard!AS754-'O_Dashboard-Vals'!AS754","v":0},{"$f":"O_Dashboard!AT754-'O_Dashboard-Vals'!AT754","v":0},{"$f":"O_Dashboard!AU754-'O_Dashboard-Vals'!AU754","v":0},{"$f":"O_Dashboard!AV754-'O_Dashboard-Vals'!AV754","v":0},{"$f":"O_Dashboard!AW754-'O_Dashboard-Vals'!AW754","v":0},{"$f":"O_Dashboard!AX754-'O_Dashboard-Vals'!AX754","v":0},{"$f":"O_Dashboard!AY754-'O_Dashboard-Vals'!AY754","v":0},{"$f":"O_Dashboard!AZ754-'O_Dashboard-Vals'!AZ754","v":0},{"$f":"O_Dashboard!BA754-'O_Dashboard-Vals'!BA754","v":0},{"$f":"O_Dashboard!BB754-'O_Dashboard-Vals'!BB754","v":0},{"$f":"O_Dashboard!BC754-'O_Dashboard-Vals'!BC754","v":0},{"$f":"O_Dashboard!BD754-'O_Dashboard-Vals'!BD754","v":0},{"$f":"O_Dashboard!BE754-'O_Dashboard-Vals'!BE754","v":0},{"$f":"O_Dashboard!BF754-'O_Dashboard-Vals'!BF754","v":0},{"$f":"O_Dashboard!BG754-'O_Dashboard-Vals'!BG754","v":0},{"$f":"O_Dashboard!BH754-'O_Dashboard-Vals'!BH754","v":0},{"$f":"O_Dashboard!BI754-'O_Dashboard-Vals'!BI754","v":0},{"$f":"O_Dashboard!BJ754-'O_Dashboard-Vals'!BJ754","v":0}]
[null,null,null,null,"Customer Discount CD t (TSU) - 2023",{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y758-'O_Dashboard-Vals'!Y758","v":0},null,{"$f":"O_Dashboard!AA758-'O_Dashboard-Vals'!AA758","v":0},{"$f":"O_Dashboard!AB758-'O_Dashboard-Vals'!AB758","v":0},{"$f":"O_Dashboard!AC758-'O_Dashboard-Vals'!AC758","v":0},{"$f":"O_Dashboard!AD758-'O_Dashboard-Vals'!AD758","v":0},{"$f":"O_Dashboard!AE758-'O_Dashboard-Vals'!AE758","v":0},{"$f":"O_Dashboard!AF758-'O_Dashboard-Vals'!AF758","v":0},{"$f":"O_Dashboard!AG758-'O_Dashboard-Vals'!AG758","v":0},{"$f":"O_Dashboard!AH758-'O_Dashboard-Vals'!AH758","v":0},{"$f":"O_Dashboard!AI758-'O_Dashboard-Vals'!AI758","v":0},{"$f":"O_Dashboard!AJ758-'O_Dashboard-Vals'!AJ758","v":0},{"$f":"O_Dashboard!AK758-'O_Dashboard-Vals'!AK758","v":0},{"$f":"O_Dashboard!AL758-'O_Dashboard-Vals'!AL758","v":0},{"$f":"O_Dashboard!AM758-'O_Dashboard-Vals'!AM758","v":0},{"$f":"O_Dashboard!AN758-'O_Dashboard-Vals'!AN758","v":0},{"$f":"O_Dashboard!AO758-'O_Dashboard-Vals'!AO758","v":0},{"$f":"O_Dashboard!AP758-'O_Dashboard-Vals'!AP758","v":0},{"$f":"O_Dashboard!AQ758-'O_Dashboard-Vals'!AQ758","v":0},{"$f":"O_Dashboard!AR758-'O_Dashboard-Vals'!AR758","v":0},{"$f":"O_Dashboard!AS758-'O_Dashboard-Vals'!AS758","v":0},{"$f":"O_Dashboard!AT758-'O_Dashboard-Vals'!AT758","v":0},{"$f":"O_Dashboard!AU758-'O_Dashboard-Vals'!AU758","v":0},{"$f":"O_Dashboard!AV758-'O_Dashboard-Vals'!AV758","v":0},{"$f":"O_Dashboard!AW758-'O_Dashboard-Vals'!AW758","v":0},{"$f":"O_Dashboard!AX758-'O_Dashboard-Vals'!AX758","v":0},{"$f":"O_Dashboard!AY758-'O_Dashboard-Vals'!AY758","v":0},{"$f":"O_Dashboard!AZ758-'O_Dashboard-Vals'!AZ758","v":0},{"$f":"O_Dashboard!BA758-'O_Dashboard-Vals'!BA758","v":0},{"$f":"O_Dashboard!BB758-'O_Dashboard-Vals'!BB758","v":0},{"$f":"O_Dashboard!BC758-'O_Dashboard-Vals'!BC758","v":0},{"$f":"O_Dashboard!BD758-'O_Dashboard-Vals'!BD758","v":0},{"$f":"O_Dashboard!BE758-'O_Dashboard-Vals'!BE758","v":0},{"$f":"O_Dashboard!BF758-'O_Dashboard-Vals'!BF758","v":0},{"$f":"O_Dashboard!BG758-'O_Dashboard-Vals'!BG758","v":0},{"$f":"O_Dashboard!BH758-'O_Dashboard-Vals'!BH758","v":0},{"$f":"O_Dashboard!BI758-'O_Dashboard-Vals'!BI758","v":0},{"$f":"O_Dashboard!BJ758-'O_Dashboard-Vals'!BJ758","v":0}]
[]
[]
[null,null,null,null,"Unit Price - after Other Revenue Adjustments",{"$f":"F766 / F767","v":{"$error":"#N/A"}},"£ / TSUs","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y768-'O_Dashboard-Vals'!Y768","v":0},null,{"$f":"O_Dashboard!AA768-'O_Dashboard-Vals'!AA768","v":0},{"$f":"O_Dashboard!AB768-'O_Dashboard-Vals'!AB768","v":0},{"$f":"O_Dashboard!AC768-'O_Dashboard-Vals'!AC768","v":0},{"$f":"O_Dashboard!AD768-'O_Dashboard-Vals'!AD768","v":0},{"$f":"O_Dashboard!AE768-'O_Dashboard-Vals'!AE768","v":0},{"$f":"O_Dashboard!AF768-'O_Dashboard-Vals'!AF768","v":0},{"$f":"O_Dashboard!AG768-'O_Dashboard-Vals'!AG768","v":0},{"$f":"O_Dashboard!AH768-'O_Dashboard-Vals'!AH768","v":0},{"$f":"O_Dashboard!AI768-'O_Dashboard-Vals'!AI768","v":0},{"$f":"O_Dashboard!AJ768-'O_Dashboard-Vals'!AJ768","v":0},{"$f":"O_Dashboard!AK768-'O_Dashboard-Vals'!AK768","v":0},{"$f":"O_Dashboard!AL768-'O_Dashboard-Vals'!AL768","v":0},{"$f":"O_Dashboard!AM768-'O_Dashboard-Vals'!AM768","v":0},{"$f":"O_Dashboard!AN768-'O_Dashboard-Vals'!AN768","v":0},{"$f":"O_Dashboard!AO768-'O_Dashboard-Vals'!AO768","v":0},{"$f":"O_Dashboard!AP768-'O_Dashboard-Vals'!AP768","v":0},{"$f":"O_Dashboard!AQ768-'O_Dashboard-Vals'!AQ768","v":0},{"$f":"O_Dashboard!AR768-'O_Dashboard-Vals'!AR768","v":0},{"$f":"O_Dashboard!AS768-'O_Dashboard-Vals'!AS768","v":0},{"$f":"O_Dashboard!AT768-'O_Dashboard-Vals'!AT768","v":0},{"$f":"O_Dashboard!AU768-'O_Dashboard-Vals'!AU768","v":0},{"$f":"O_Dashboard!AV768-'O_Dashboard-Vals'!AV768","v":0},{"$f":"O_Dashboard!AW768-'O_Dashboard-Vals'!AW768","v":0},{"$f":"O_Dashboard!AX768-'O_Dashboard-Vals'!AX768","v":0},{"$f":"O_Dashboard!AY768-'O_Dashboard-Vals'!AY768","v":0},{"$f":"O_Dashboard!AZ768-'O_Dashboard-Vals'!AZ768","v":0},{"$f":"O_Dashboard!BA768-'O_Dashboard-Vals'!BA768","v":0},{"$f":"O_Dashboard!BB768-'O_Dashboard-Vals'!BB768","v":0},{"$f":"O_Dashboard!BC768-'O_Dashboard-Vals'!BC768","v":0},{"$f":"O_Dashboard!BD768-'O_Dashboard-Vals'!BD768","v":0},{"$f":"O_Dashboard!BE768-'O_Dashboard-Vals'!BE768","v":0},{"$f":"O_Dashboard!BF768-'O_Dashboard-Vals'!BF768","v":0},{"$f":"O_Dashboard!BG768-'O_Dashboard-Vals'!BG768","v":0},{"$f":"O_Dashboard!BH768-'O_Dashboard-Vals'!BH768","v":0},{"$f":"O_Dashboard!BI768-'O_Dashboard-Vals'!BI768","v":0},{"$f":"O_Dashboard!BJ768-'O_Dashboard-Vals'!BJ768","v":0}]
[]
[null,null,null,null,{"$f":"\"Other Revenue Adjustments - \" & E520","v":"Other Revenue Adjustments - 2022"},{"$f":"SUM(F711:F722) - F713","v":{"$error":"#N/A"}},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y776-'O_Dashboard-Vals'!Y776","v":0},null,{"$f":"O_Dashboard!AA776-'O_Dashboard-Vals'!AA776","v":0},{"$f":"O_Dashboard!AB776-'O_Dashboard-Vals'!AB776","v":0},{"$f":"O_Dashboard!AC776-'O_Dashboard-Vals'!AC776","v":0},{"$f":"O_Dashboard!AD776-'O_Dashboard-Vals'!AD776","v":0},{"$f":"O_Dashboard!AE776-'O_Dashboard-Vals'!AE776","v":0},{"$f":"O_Dashboard!AF776-'O_Dashboard-Vals'!AF776","v":0},{"$f":"O_Dashboard!AG776-'O_Dashboard-Vals'!AG776","v":0},{"$f":"O_Dashboard!AH776-'O_Dashboard-Vals'!AH776","v":0},{"$f":"O_Dashboard!AI776-'O_Dashboard-Vals'!AI776","v":0},{"$f":"O_Dashboard!AJ776-'O_Dashboard-Vals'!AJ776","v":0},{"$f":"O_Dashboard!AK776-'O_Dashboard-Vals'!AK776","v":0},{"$f":"O_Dashboard!AL776-'O_Dashboard-Vals'!AL776","v":0},{"$f":"O_Dashboard!AM776-'O_Dashboard-Vals'!AM776","v":0},{"$f":"O_Dashboard!AN776-'O_Dashboard-Vals'!AN776","v":0},{"$f":"O_Dashboard!AO776-'O_Dashboard-Vals'!AO776","v":0},{"$f":"O_Dashboard!AP776-'O_Dashboard-Vals'!AP776","v":0},{"$f":"O_Dashboard!AQ776-'O_Dashboard-Vals'!AQ776","v":0},{"$f":"O_Dashboard!AR776-'O_Dashboard-Vals'!AR776","v":0},{"$f":"O_Dashboard!AS776-'O_Dashboard-Vals'!AS776","v":0},{"$f":"O_Dashboard!AT776-'O_Dashboard-Vals'!AT776","v":0},{"$f":"O_Dashboard!AU776-'O_Dashboard-Vals'!AU776","v":0},{"$f":"O_Dashboard!AV776-'O_Dashboard-Vals'!AV776","v":0},{"$f":"O_Dashboard!AW776-'O_Dashboard-Vals'!AW776","v":0},{"$f":"O_Dashboard!AX776-'O_Dashboard-Vals'!AX776","v":0},{"$f":"O_Dashboard!AY776-'O_Dashboard-Vals'!AY776","v":0},{"$f":"O_Dashboard!AZ776-'O_Dashboard-Vals'!AZ776","v":0},{"$f":"O_Dashboard!BA776-'O_Dashboard-Vals'!BA776","v":0},{"$f":"O_Dashboard!BB776-'O_Dashboard-Vals'!BB776","v":0},{"$f":"O_Dashboard!BC776-'O_Dashboard-Vals'!BC776","v":0},{"$f":"O_Dashboard!BD776-'O_Dashboard-Vals'!BD776","v":0},{"$f":"O_Dashboard!BE776-'O_Dashboard-Vals'!BE776","v":0},{"$f":"O_Dashboard!BF776-'O_Dashboard-Vals'!BF776","v":0},{"$f":"O_Dashboard!BG776-'O_Dashboard-Vals'!BG776","v":0},{"$f":"O_Dashboard!BH776-'O_Dashboard-Vals'!BH776","v":0},{"$f":"O_Dashboard!BI776-'O_Dashboard-Vals'!BI776","v":0},{"$f":"O_Dashboard!BJ776-'O_Dashboard-Vals'!BJ776","v":0}]
[]
[null,null,null,null,{"$f":"E567","v":"Forecast TSU used for Price Determinations - 2023"},{"$f":"F567","v":{"$error":"#N/A"}},{"$f":"G567","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y783-'O_Dashboard-Vals'!Y783","v":0},null,{"$f":"O_Dashboard!AA783-'O_Dashboard-Vals'!AA783","v":0},{"$f":"O_Dashboard!AB783-'O_Dashboard-Vals'!AB783","v":0},{"$f":"O_Dashboard!AC783-'O_Dashboard-Vals'!AC783","v":0},{"$f":"O_Dashboard!AD783-'O_Dashboard-Vals'!AD783","v":0},{"$f":"O_Dashboard!AE783-'O_Dashboard-Vals'!AE783","v":0},{"$f":"O_Dashboard!AF783-'O_Dashboard-Vals'!AF783","v":0},{"$f":"O_Dashboard!AG783-'O_Dashboard-Vals'!AG783","v":0},{"$f":"O_Dashboard!AH783-'O_Dashboard-Vals'!AH783","v":0},{"$f":"O_Dashboard!AI783-'O_Dashboard-Vals'!AI783","v":0},{"$f":"O_Dashboard!AJ783-'O_Dashboard-Vals'!AJ783","v":0},{"$f":"O_Dashboard!AK783-'O_Dashboard-Vals'!AK783","v":0},{"$f":"O_Dashboard!AL783-'O_Dashboard-Vals'!AL783","v":0},{"$f":"O_Dashboard!AM783-'O_Dashboard-Vals'!AM783","v":0},{"$f":"O_Dashboard!AN783-'O_Dashboard-Vals'!AN783","v":0},{"$f":"O_Dashboard!AO783-'O_Dashboard-Vals'!AO783","v":0},{"$f":"O_Dashboard!AP783-'O_Dashboard-Vals'!AP783","v":0},{"$f":"O_Dashboard!AQ783-'O_Dashboard-Vals'!AQ783","v":0},{"$f":"O_Dashboard!AR783-'O_Dashboard-Vals'!AR783","v":0},{"$f":"O_Dashboard!AS783-'O_Dashboard-Vals'!AS783","v":0},{"$f":"O_Dashboard!AT783-'O_Dashboard-Vals'!AT783","v":0},{"$f":"O_Dashboard!AU783-'O_Dashboard-Vals'!AU783","v":0},{"$f":"O_Dashboard!AV783-'O_Dashboard-Vals'!AV783","v":0},{"$f":"O_Dashboard!AW783-'O_Dashboard-Vals'!AW783","v":0},{"$f":"O_Dashboard!AX783-'O_Dashboard-Vals'!AX783","v":0},{"$f":"O_Dashboard!AY783-'O_Dashboard-Vals'!AY783","v":0},{"$f":"O_Dashboard!AZ783-'O_Dashboard-Vals'!AZ783","v":0},{"$f":"O_Dashboard!BA783-'O_Dashboard-Vals'!BA783","v":0},{"$f":"O_Dashboard!BB783-'O_Dashboard-Vals'!BB783","v":0},{"$f":"O_Dashboard!BC783-'O_Dashboard-Vals'!BC783","v":0},{"$f":"O_Dashboard!BD783-'O_Dashboard-Vals'!BD783","v":0},{"$f":"O_Dashboard!BE783-'O_Dashboard-Vals'!BE783","v":0},{"$f":"O_Dashboard!BF783-'O_Dashboard-Vals'!BF783","v":0},{"$f":"O_Dashboard!BG783-'O_Dashboard-Vals'!BG783","v":0},{"$f":"O_Dashboard!BH783-'O_Dashboard-Vals'!BH783","v":0},{"$f":"O_Dashboard!BI783-'O_Dashboard-Vals'!BI783","v":0},{"$f":"O_Dashboard!BJ783-'O_Dashboard-Vals'!BJ783","v":0}]
[null,null,null,null,{"$f":"E750","v":"INF - year (t) (TSU) - 2023"},{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y788-'O_Dashboard-Vals'!Y788","v":0},null,{"$f":"O_Dashboard!AA788-'O_Dashboard-Vals'!AA788","v":0},{"$f":"O_Dashboard!AB788-'O_Dashboard-Vals'!AB788","v":0},{"$f":"O_Dashboard!AC788-'O_Dashboard-Vals'!AC788","v":0},{"$f":"O_Dashboard!AD788-'O_Dashboard-Vals'!AD788","v":0},{"$f":"O_Dashboard!AE788-'O_Dashboard-Vals'!AE788","v":0},{"$f":"O_Dashboard!AF788-'O_Dashboard-Vals'!AF788","v":0},{"$f":"O_Dashboard!AG788-'O_Dashboard-Vals'!AG788","v":0},{"$f":"O_Dashboard!AH788-'O_Dashboard-Vals'!AH788","v":0},{"$f":"O_Dashboard!AI788-'O_Dashboard-Vals'!AI788","v":0},{"$f":"O_Dashboard!AJ788-'O_Dashboard-Vals'!AJ788","v":0},{"$f":"O_Dashboard!AK788-'O_Dashboard-Vals'!AK788","v":0},{"$f":"O_Dashboard!AL788-'O_Dashboard-Vals'!AL788","v":0},{"$f":"O_Dashboard!AM788-'O_Dashboard-Vals'!AM788","v":0},{"$f":"O_Dashboard!AN788-'O_Dashboard-Vals'!AN788","v":0},{"$f":"O_Dashboard!AO788-'O_Dashboard-Vals'!AO788","v":0},{"$f":"O_Dashboard!AP788-'O_Dashboard-Vals'!AP788","v":0},{"$f":"O_Dashboard!AQ788-'O_Dashboard-Vals'!AQ788","v":0},{"$f":"O_Dashboard!AR788-'O_Dashboard-Vals'!AR788","v":0},{"$f":"O_Dashboard!AS788-'O_Dashboard-Vals'!AS788","v":0},{"$f":"O_Dashboard!AT788-'O_Dashboard-Vals'!AT788","v":0},{"$f":"O_Dashboard!AU788-'O_Dashboard-Vals'!AU788","v":0},{"$f":"O_Dashboard!AV788-'O_Dashboard-Vals'!AV788","v":0},{"$f":"O_Dashboard!AW788-'O_Dashboard-Vals'!AW788","v":0},{"$f":"O_Dashboard!AX788-'O_Dashboard-Vals'!AX788","v":0},{"$f":"O_Dashboard!AY788-'O_Dashboard-Vals'!AY788","v":0},{"$f":"O_Dashboard!AZ788-'O_Dashboard-Vals'!AZ788","v":0},{"$f":"O_Dashboard!BA788-'O_Dashboard-Vals'!BA788","v":0},{"$f":"O_Dashboard!BB788-'O_Dashboard-Vals'!BB788","v":0},{"$f":"O_Dashboard!BC788-'O_Dashboard-Vals'!BC788","v":0},{"$f":"O_Dashboard!BD788-'O_Dashboard-Vals'!BD788","v":0},{"$f":"O_Dashboard!BE788-'O_Dashboard-Vals'!BE788","v":0},{"$f":"O_Dashboard!BF788-'O_Dashboard-Vals'!BF788","v":0},{"$f":"O_Dashboard!BG788-'O_Dashboard-Vals'!BG788","v":0},{"$f":"O_Dashboard!BH788-'O_Dashboard-Vals'!BH788","v":0},{"$f":"O_Dashboard!BI788-'O_Dashboard-Vals'!BI788","v":0},{"$f":"O_Dashboard!BJ788-'O_Dashboard-Vals'!BJ788","v":0}]
[null,null,null,null,"Financial Incentives FI t  (TSU) - 2023",{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y792-'O_Dashboard-Vals'!Y792","v":0},null,{"$f":"O_Dashboard!AA792-'O_Dashboard-Vals'!AA792","v":0},{"$f":"O_Dashboard!AB792-'O_Dashboard-Vals'!AB792","v":0},{"$f":"O_Dashboard!AC792-'O_Dashboard-Vals'!AC792","v":0},{"$f":"O_Dashboard!AD792-'O_Dashboard-Vals'!AD792","v":0},{"$f":"O_Dashboard!AE792-'O_Dashboard-Vals'!AE792","v":0},{"$f":"O_Dashboard!AF792-'O_Dashboard-Vals'!AF792","v":0},{"$f":"O_Dashboard!AG792-'O_Dashboard-Vals'!AG792","v":0},{"$f":"O_Dashboard!AH792-'O_Dashboard-Vals'!AH792","v":0},{"$f":"O_Dashboard!AI792-'O_Dashboard-Vals'!AI792","v":0},{"$f":"O_Dashboard!AJ792-'O_Dashboard-Vals'!AJ792","v":0},{"$f":"O_Dashboard!AK792-'O_Dashboard-Vals'!AK792","v":0},{"$f":"O_Dashboard!AL792-'O_Dashboard-Vals'!AL792","v":0},{"$f":"O_Dashboard!AM792-'O_Dashboard-Vals'!AM792","v":0},{"$f":"O_Dashboard!AN792-'O_Dashboard-Vals'!AN792","v":0},{"$f":"O_Dashboard!AO792-'O_Dashboard-Vals'!AO792","v":0},{"$f":"O_Dashboard!AP792-'O_Dashboard-Vals'!AP792","v":0},{"$f":"O_Dashboard!AQ792-'O_Dashboard-Vals'!AQ792","v":0},{"$f":"O_Dashboard!AR792-'O_Dashboard-Vals'!AR792","v":0},{"$f":"O_Dashboard!AS792-'O_Dashboard-Vals'!AS792","v":0},{"$f":"O_Dashboard!AT792-'O_Dashboard-Vals'!AT792","v":0},{"$f":"O_Dashboard!AU792-'O_Dashboard-Vals'!AU792","v":0},{"$f":"O_Dashboard!AV792-'O_Dashboard-Vals'!AV792","v":0},{"$f":"O_Dashboard!AW792-'O_Dashboard-Vals'!AW792","v":0},{"$f":"O_Dashboard!AX792-'O_Dashboard-Vals'!AX792","v":0},{"$f":"O_Dashboard!AY792-'O_Dashboard-Vals'!AY792","v":0},{"$f":"O_Dashboard!AZ792-'O_Dashboard-Vals'!AZ792","v":0},{"$f":"O_Dashboard!BA792-'O_Dashboard-Vals'!BA792","v":0},{"$f":"O_Dashboard!BB792-'O_Dashboard-Vals'!BB792","v":0},{"$f":"O_Dashboard!BC792-'O_Dashboard-Vals'!BC792","v":0},{"$f":"O_Dashboard!BD792-'O_Dashboard-Vals'!BD792","v":0},{"$f":"O_Dashboard!BE792-'O_Dashboard-Vals'!BE792","v":0},{"$f":"O_Dashboard!BF792-'O_Dashboard-Vals'!BF792","v":0},{"$f":"O_Dashboard!BG792-'O_Dashboard-Vals'!BG792","v":0},{"$f":"O_Dashboard!BH792-'O_Dashboard-Vals'!BH792","v":0},{"$f":"O_Dashboard!BI792-'O_Dashboard-Vals'!BI792","v":0},{"$f":"O_Dashboard!BJ792-'O_Dashboard-Vals'!BJ792","v":0}]
[null,null,null,null,"Modulation MOD t (TSU) - 2023",{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y793-'O_Dashboard-Vals'!Y793","v":0},null,{"$f":"O_Dashboard!AA793-'O_Dashboard-Vals'!AA793","v":0},{"$f":"O_Dashboard!AB793-'O_Dashboard-Vals'!AB793","v":0},{"$f":"O_Dashboard!AC793-'O_Dashboard-Vals'!AC793","v":0},{"$f":"O_Dashboard!AD793-'O_Dashboard-Vals'!AD793","v":0},{"$f":"O_Dashboard!AE793-'O_Dashboard-Vals'!AE793","v":0},{"$f":"O_Dashboard!AF793-'O_Dashboard-Vals'!AF793","v":0},{"$f":"O_Dashboard!AG793-'O_Dashboard-Vals'!AG793","v":0},{"$f":"O_Dashboard!AH793-'O_Dashboard-Vals'!AH793","v":0},{"$f":"O_Dashboard!AI793-'O_Dashboard-Vals'!AI793","v":0},{"$f":"O_Dashboard!AJ793-'O_Dashboard-Vals'!AJ793","v":0},{"$f":"O_Dashboard!AK793-'O_Dashboard-Vals'!AK793","v":0},{"$f":"O_Dashboard!AL793-'O_Dashboard-Vals'!AL793","v":0},{"$f":"O_Dashboard!AM793-'O_Dashboard-Vals'!AM793","v":0},{"$f":"O_Dashboard!AN793-'O_Dashboard-Vals'!AN793","v":0},{"$f":"O_Dashboard!AO793-'O_Dashboard-Vals'!AO793","v":0},{"$f":"O_Dashboard!AP793-'O_Dashboard-Vals'!AP793","v":0},{"$f":"O_Dashboard!AQ793-'O_Dashboard-Vals'!AQ793","v":0},{"$f":"O_Dashboard!AR793-'O_Dashboard-Vals'!AR793","v":0},{"$f":"O_Dashboard!AS793-'O_Dashboard-Vals'!AS793","v":0},{"$f":"O_Dashboard!AT793-'O_Dashboard-Vals'!AT793","v":0},{"$f":"O_Dashboard!AU793-'O_Dashboard-Vals'!AU793","v":0},{"$f":"O_Dashboard!AV793-'O_Dashboard-Vals'!AV793","v":0},{"$f":"O_Dashboard!AW793-'O_Dashboard-Vals'!AW793","v":0},{"$f":"O_Dashboard!AX793-'O_Dashboard-Vals'!AX793","v":0},{"$f":"O_Dashboard!AY793-'O_Dashboard-Vals'!AY793","v":0},{"$f":"O_Dashboard!AZ793-'O_Dashboard-Vals'!AZ793","v":0},{"$f":"O_Dashboard!BA793-'O_Dashboard-Vals'!BA793","v":0},{"$f":"O_Dashboard!BB793-'O_Dashboard-Vals'!BB793","v":0},{"$f":"O_Dashboard!BC793-'O_Dashboard-Vals'!BC793","v":0},{"$f":"O_Dashboard!BD793-'O_Dashboard-Vals'!BD793","v":0},{"$f":"O_Dashboard!BE793-'O_Dashboard-Vals'!BE793","v":0},{"$f":"O_Dashboard!BF793-'O_Dashboard-Vals'!BF793","v":0},{"$f":"O_Dashboard!BG793-'O_Dashboard-Vals'!BG793","v":0},{"$f":"O_Dashboard!BH793-'O_Dashboard-Vals'!BH793","v":0},{"$f":"O_Dashboard!BI793-'O_Dashboard-Vals'!BI793","v":0},{"$f":"O_Dashboard!BJ793-'O_Dashboard-Vals'!BJ793","v":0}]
[null,null,null,null,"INEA Funding (Cash Condition 21) (TSU) - 2023",{"$error":"#N/A"},"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y798-'O_Dashboard-Vals'!Y798","v":0},null,{"$f":"O_Dashboard!AA798-'O_Dashboard-Vals'!AA798","v":0},{"$f":"O_Dashboard!AB798-'O_Dashboard-Vals'!AB798","v":0},{"$f":"O_Dashboard!AC798-'O_Dashboard-Vals'!AC798","v":0},{"$f":"O_Dashboard!AD798-'O_Dashboard-Vals'!AD798","v":0},{"$f":"O_Dashboard!AE798-'O_Dashboard-Vals'!AE798","v":0},{"$f":"O_Dashboard!AF798-'O_Dashboard-Vals'!AF798","v":0},{"$f":"O_Dashboard!AG798-'O_Dashboard-Vals'!AG798","v":0},{"$f":"O_Dashboard!AH798-'O_Dashboard-Vals'!AH798","v":0},{"$f":"O_Dashboard!AI798-'O_Dashboard-Vals'!AI798","v":0},{"$f":"O_Dashboard!AJ798-'O_Dashboard-Vals'!AJ798","v":0},{"$f":"O_Dashboard!AK798-'O_Dashboard-Vals'!AK798","v":0},{"$f":"O_Dashboard!AL798-'O_Dashboard-Vals'!AL798","v":0},{"$f":"O_Dashboard!AM798-'O_Dashboard-Vals'!AM798","v":0},{"$f":"O_Dashboard!AN798-'O_Dashboard-Vals'!AN798","v":0},{"$f":"O_Dashboard!AO798-'O_Dashboard-Vals'!AO798","v":0},{"$f":"O_Dashboard!AP798-'O_Dashboard-Vals'!AP798","v":0},{"$f":"O_Dashboard!AQ798-'O_Dashboard-Vals'!AQ798","v":0},{"$f":"O_Dashboard!AR798-'O_Dashboard-Vals'!AR798","v":0},{"$f":"O_Dashboard!AS798-'O_Dashboard-Vals'!AS798","v":0},{"$f":"O_Dashboard!AT798-'O_Dashboard-Vals'!AT798","v":0},{"$f":"O_Dashboard!AU798-'O_Dashboard-Vals'!AU798","v":0},{"$f":"O_Dashboard!AV798-'O_Dashboard-Vals'!AV798","v":0},{"$f":"O_Dashboard!AW798-'O_Dashboard-Vals'!AW798","v":0},{"$f":"O_Dashboard!AX798-'O_Dashboard-Vals'!AX798","v":0},{"$f":"O_Dashboard!AY798-'O_Dashboard-Vals'!AY798","v":0},{"$f":"O_Dashboard!AZ798-'O_Dashboard-Vals'!AZ798","v":0},{"$f":"O_Dashboard!BA798-'O_Dashboard-Vals'!BA798","v":0},{"$f":"O_Dashboard!BB798-'O_Dashboard-Vals'!BB798","v":0},{"$f":"O_Dashboard!BC798-'O_Dashboard-Vals'!BC798","v":0},{"$f":"O_Dashboard!BD798-'O_Dashboard-Vals'!BD798","v":0},{"$f":"O_Dashboard!BE798-'O_Dashboard-Vals'!BE798","v":0},{"$f":"O_Dashboard!BF798-'O_Dashboard-Vals'!BF798","v":0},{"$f":"O_Dashboard!BG798-'O_Dashboard-Vals'!BG798","v":0},{"$f":"O_Dashboard!BH798-'O_Dashboard-Vals'!BH798","v":0},{"$f":"O_Dashboard!BI798-'O_Dashboard-Vals'!BI798","v":0},{"$f":"O_Dashboard!BJ798-'O_Dashboard-Vals'!BJ798","v":0}]
[]
[]
[null,null,null,"Movement"]
[]
[null,null,null,null,{"$f":"E567","v":"Forecast TSU used for Price Determinations - 2023"},{"$f":"F567","v":{"$error":"#N/A"}},{"$f":"G567","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y817-'O_Dashboard-Vals'!Y817","v":0},null,{"$f":"O_Dashboard!AA817-'O_Dashboard-Vals'!AA817","v":0},{"$f":"O_Dashboard!AB817-'O_Dashboard-Vals'!AB817","v":0},{"$f":"O_Dashboard!AC817-'O_Dashboard-Vals'!AC817","v":0},{"$f":"O_Dashboard!AD817-'O_Dashboard-Vals'!AD817","v":0},{"$f":"O_Dashboard!AE817-'O_Dashboard-Vals'!AE817","v":0},{"$f":"O_Dashboard!AF817-'O_Dashboard-Vals'!AF817","v":0},{"$f":"O_Dashboard!AG817-'O_Dashboard-Vals'!AG817","v":0},{"$f":"O_Dashboard!AH817-'O_Dashboard-Vals'!AH817","v":0},{"$f":"O_Dashboard!AI817-'O_Dashboard-Vals'!AI817","v":0},{"$f":"O_Dashboard!AJ817-'O_Dashboard-Vals'!AJ817","v":0},{"$f":"O_Dashboard!AK817-'O_Dashboard-Vals'!AK817","v":0},{"$f":"O_Dashboard!AL817-'O_Dashboard-Vals'!AL817","v":0},{"$f":"O_Dashboard!AM817-'O_Dashboard-Vals'!AM817","v":0},{"$f":"O_Dashboard!AN817-'O_Dashboard-Vals'!AN817","v":0},{"$f":"O_Dashboard!AO817-'O_Dashboard-Vals'!AO817","v":0},{"$f":"O_Dashboard!AP817-'O_Dashboard-Vals'!AP817","v":0},{"$f":"O_Dashboard!AQ817-'O_Dashboard-Vals'!AQ817","v":0},{"$f":"O_Dashboard!AR817-'O_Dashboard-Vals'!AR817","v":0},{"$f":"O_Dashboard!AS817-'O_Dashboard-Vals'!AS817","v":0},{"$f":"O_Dashboard!AT817-'O_Dashboard-Vals'!AT817","v":0},{"$f":"O_Dashboard!AU817-'O_Dashboard-Vals'!AU817","v":0},{"$f":"O_Dashboard!AV817-'O_Dashboard-Vals'!AV817","v":0},{"$f":"O_Dashboard!AW817-'O_Dashboard-Vals'!AW817","v":0},{"$f":"O_Dashboard!AX817-'O_Dashboard-Vals'!AX817","v":0},{"$f":"O_Dashboard!AY817-'O_Dashboard-Vals'!AY817","v":0},{"$f":"O_Dashboard!AZ817-'O_Dashboard-Vals'!AZ817","v":0},{"$f":"O_Dashboard!BA817-'O_Dashboard-Vals'!BA817","v":0},{"$f":"O_Dashboard!BB817-'O_Dashboard-Vals'!BB817","v":0},{"$f":"O_Dashboard!BC817-'O_Dashboard-Vals'!BC817","v":0},{"$f":"O_Dashboard!BD817-'O_Dashboard-Vals'!BD817","v":0},{"$f":"O_Dashboard!BE817-'O_Dashboard-Vals'!BE817","v":0},{"$f":"O_Dashboard!BF817-'O_Dashboard-Vals'!BF817","v":0},{"$f":"O_Dashboard!BG817-'O_Dashboard-Vals'!BG817","v":0},{"$f":"O_Dashboard!BH817-'O_Dashboard-Vals'!BH817","v":0},{"$f":"O_Dashboard!BI817-'O_Dashboard-Vals'!BI817","v":0},{"$f":"O_Dashboard!BJ817-'O_Dashboard-Vals'!BJ817","v":0}]
[null,null,null,null,{"$f":"E578","v":"Unit rate"},{"$f":"F578","v":{"$error":"#N/A"}},{"$f":"G578","v":"£ / TSU"},{"$f":"H578","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y822-'O_Dashboard-Vals'!Y822","v":0},null,{"$f":"O_Dashboard!AA822-'O_Dashboard-Vals'!AA822","v":0},{"$f":"O_Dashboard!AB822-'O_Dashboard-Vals'!AB822","v":0},{"$f":"O_Dashboard!AC822-'O_Dashboard-Vals'!AC822","v":0},{"$f":"O_Dashboard!AD822-'O_Dashboard-Vals'!AD822","v":0},{"$f":"O_Dashboard!AE822-'O_Dashboard-Vals'!AE822","v":0},{"$f":"O_Dashboard!AF822-'O_Dashboard-Vals'!AF822","v":0},{"$f":"O_Dashboard!AG822-'O_Dashboard-Vals'!AG822","v":0},{"$f":"O_Dashboard!AH822-'O_Dashboard-Vals'!AH822","v":0},{"$f":"O_Dashboard!AI822-'O_Dashboard-Vals'!AI822","v":0},{"$f":"O_Dashboard!AJ822-'O_Dashboard-Vals'!AJ822","v":0},{"$f":"O_Dashboard!AK822-'O_Dashboard-Vals'!AK822","v":0},{"$f":"O_Dashboard!AL822-'O_Dashboard-Vals'!AL822","v":0},{"$f":"O_Dashboard!AM822-'O_Dashboard-Vals'!AM822","v":0},{"$f":"O_Dashboard!AN822-'O_Dashboard-Vals'!AN822","v":0},{"$f":"O_Dashboard!AO822-'O_Dashboard-Vals'!AO822","v":0},{"$f":"O_Dashboard!AP822-'O_Dashboard-Vals'!AP822","v":0},{"$f":"O_Dashboard!AQ822-'O_Dashboard-Vals'!AQ822","v":0},{"$f":"O_Dashboard!AR822-'O_Dashboard-Vals'!AR822","v":0},{"$f":"O_Dashboard!AS822-'O_Dashboard-Vals'!AS822","v":0},{"$f":"O_Dashboard!AT822-'O_Dashboard-Vals'!AT822","v":0},{"$f":"O_Dashboard!AU822-'O_Dashboard-Vals'!AU822","v":0},{"$f":"O_Dashboard!AV822-'O_Dashboard-Vals'!AV822","v":0},{"$f":"O_Dashboard!AW822-'O_Dashboard-Vals'!AW822","v":0},{"$f":"O_Dashboard!AX822-'O_Dashboard-Vals'!AX822","v":0},{"$f":"O_Dashboard!AY822-'O_Dashboard-Vals'!AY822","v":0},{"$f":"O_Dashboard!AZ822-'O_Dashboard-Vals'!AZ822","v":0},{"$f":"O_Dashboard!BA822-'O_Dashboard-Vals'!BA822","v":0},{"$f":"O_Dashboard!BB822-'O_Dashboard-Vals'!BB822","v":0},{"$f":"O_Dashboard!BC822-'O_Dashboard-Vals'!BC822","v":0},{"$f":"O_Dashboard!BD822-'O_Dashboard-Vals'!BD822","v":0},{"$f":"O_Dashboard!BE822-'O_Dashboard-Vals'!BE822","v":0},{"$f":"O_Dashboard!BF822-'O_Dashboard-Vals'!BF822","v":0},{"$f":"O_Dashboard!BG822-'O_Dashboard-Vals'!BG822","v":0},{"$f":"O_Dashboard!BH822-'O_Dashboard-Vals'!BH822","v":0},{"$f":"O_Dashboard!BI822-'O_Dashboard-Vals'!BI822","v":0},{"$f":"O_Dashboard!BJ822-'O_Dashboard-Vals'!BJ822","v":0}]
[null,null,null,null,"Variance",{"$f":"F821 - F822","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"E817","v":"Forecast TSU used for Price Determinations - 2023"},{"$f":"F817","v":{"$error":"#N/A"}},{"$f":"G817","v":"# TSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y827-'O_Dashboard-Vals'!Y827","v":0},null,{"$f":"O_Dashboard!AA827-'O_Dashboard-Vals'!AA827","v":0},{"$f":"O_Dashboard!AB827-'O_Dashboard-Vals'!AB827","v":0},{"$f":"O_Dashboard!AC827-'O_Dashboard-Vals'!AC827","v":0},{"$f":"O_Dashboard!AD827-'O_Dashboard-Vals'!AD827","v":0},{"$f":"O_Dashboard!AE827-'O_Dashboard-Vals'!AE827","v":0},{"$f":"O_Dashboard!AF827-'O_Dashboard-Vals'!AF827","v":0},{"$f":"O_Dashboard!AG827-'O_Dashboard-Vals'!AG827","v":0},{"$f":"O_Dashboard!AH827-'O_Dashboard-Vals'!AH827","v":0},{"$f":"O_Dashboard!AI827-'O_Dashboard-Vals'!AI827","v":0},{"$f":"O_Dashboard!AJ827-'O_Dashboard-Vals'!AJ827","v":0},{"$f":"O_Dashboard!AK827-'O_Dashboard-Vals'!AK827","v":0},{"$f":"O_Dashboard!AL827-'O_Dashboard-Vals'!AL827","v":0},{"$f":"O_Dashboard!AM827-'O_Dashboard-Vals'!AM827","v":0},{"$f":"O_Dashboard!AN827-'O_Dashboard-Vals'!AN827","v":0},{"$f":"O_Dashboard!AO827-'O_Dashboard-Vals'!AO827","v":0},{"$f":"O_Dashboard!AP827-'O_Dashboard-Vals'!AP827","v":0},{"$f":"O_Dashboard!AQ827-'O_Dashboard-Vals'!AQ827","v":0},{"$f":"O_Dashboard!AR827-'O_Dashboard-Vals'!AR827","v":0},{"$f":"O_Dashboard!AS827-'O_Dashboard-Vals'!AS827","v":0},{"$f":"O_Dashboard!AT827-'O_Dashboard-Vals'!AT827","v":0},{"$f":"O_Dashboard!AU827-'O_Dashboard-Vals'!AU827","v":0},{"$f":"O_Dashboard!AV827-'O_Dashboard-Vals'!AV827","v":0},{"$f":"O_Dashboard!AW827-'O_Dashboard-Vals'!AW827","v":0},{"$f":"O_Dashboard!AX827-'O_Dashboard-Vals'!AX827","v":0},{"$f":"O_Dashboard!AY827-'O_Dashboard-Vals'!AY827","v":0},{"$f":"O_Dashboard!AZ827-'O_Dashboard-Vals'!AZ827","v":0},{"$f":"O_Dashboard!BA827-'O_Dashboard-Vals'!BA827","v":0},{"$f":"O_Dashboard!BB827-'O_Dashboard-Vals'!BB827","v":0},{"$f":"O_Dashboard!BC827-'O_Dashboard-Vals'!BC827","v":0},{"$f":"O_Dashboard!BD827-'O_Dashboard-Vals'!BD827","v":0},{"$f":"O_Dashboard!BE827-'O_Dashboard-Vals'!BE827","v":0},{"$f":"O_Dashboard!BF827-'O_Dashboard-Vals'!BF827","v":0},{"$f":"O_Dashboard!BG827-'O_Dashboard-Vals'!BG827","v":0},{"$f":"O_Dashboard!BH827-'O_Dashboard-Vals'!BH827","v":0},{"$f":"O_Dashboard!BI827-'O_Dashboard-Vals'!BI827","v":0},{"$f":"O_Dashboard!BJ827-'O_Dashboard-Vals'!BJ827","v":0}]
[null,null,null,"A",{"$f":"E652","v":"Unit Price - 2022"},{"$f":"F652","v":{"$error":"#N/A"}},{"$f":"G652","v":"£ / TSUs"},{"$f":"H652","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y832-'O_Dashboard-Vals'!Y832","v":0},null,{"$f":"O_Dashboard!AA832-'O_Dashboard-Vals'!AA832","v":0},{"$f":"O_Dashboard!AB832-'O_Dashboard-Vals'!AB832","v":0},{"$f":"O_Dashboard!AC832-'O_Dashboard-Vals'!AC832","v":0},{"$f":"O_Dashboard!AD832-'O_Dashboard-Vals'!AD832","v":0},{"$f":"O_Dashboard!AE832-'O_Dashboard-Vals'!AE832","v":0},{"$f":"O_Dashboard!AF832-'O_Dashboard-Vals'!AF832","v":0},{"$f":"O_Dashboard!AG832-'O_Dashboard-Vals'!AG832","v":0},{"$f":"O_Dashboard!AH832-'O_Dashboard-Vals'!AH832","v":0},{"$f":"O_Dashboard!AI832-'O_Dashboard-Vals'!AI832","v":0},{"$f":"O_Dashboard!AJ832-'O_Dashboard-Vals'!AJ832","v":0},{"$f":"O_Dashboard!AK832-'O_Dashboard-Vals'!AK832","v":0},{"$f":"O_Dashboard!AL832-'O_Dashboard-Vals'!AL832","v":0},{"$f":"O_Dashboard!AM832-'O_Dashboard-Vals'!AM832","v":0},{"$f":"O_Dashboard!AN832-'O_Dashboard-Vals'!AN832","v":0},{"$f":"O_Dashboard!AO832-'O_Dashboard-Vals'!AO832","v":0},{"$f":"O_Dashboard!AP832-'O_Dashboard-Vals'!AP832","v":0},{"$f":"O_Dashboard!AQ832-'O_Dashboard-Vals'!AQ832","v":0},{"$f":"O_Dashboard!AR832-'O_Dashboard-Vals'!AR832","v":0},{"$f":"O_Dashboard!AS832-'O_Dashboard-Vals'!AS832","v":0},{"$f":"O_Dashboard!AT832-'O_Dashboard-Vals'!AT832","v":0},{"$f":"O_Dashboard!AU832-'O_Dashboard-Vals'!AU832","v":0},{"$f":"O_Dashboard!AV832-'O_Dashboard-Vals'!AV832","v":0},{"$f":"O_Dashboard!AW832-'O_Dashboard-Vals'!AW832","v":0},{"$f":"O_Dashboard!AX832-'O_Dashboard-Vals'!AX832","v":0},{"$f":"O_Dashboard!AY832-'O_Dashboard-Vals'!AY832","v":0},{"$f":"O_Dashboard!AZ832-'O_Dashboard-Vals'!AZ832","v":0},{"$f":"O_Dashboard!BA832-'O_Dashboard-Vals'!BA832","v":0},{"$f":"O_Dashboard!BB832-'O_Dashboard-Vals'!BB832","v":0},{"$f":"O_Dashboard!BC832-'O_Dashboard-Vals'!BC832","v":0},{"$f":"O_Dashboard!BD832-'O_Dashboard-Vals'!BD832","v":0},{"$f":"O_Dashboard!BE832-'O_Dashboard-Vals'!BE832","v":0},{"$f":"O_Dashboard!BF832-'O_Dashboard-Vals'!BF832","v":0},{"$f":"O_Dashboard!BG832-'O_Dashboard-Vals'!BG832","v":0},{"$f":"O_Dashboard!BH832-'O_Dashboard-Vals'!BH832","v":0},{"$f":"O_Dashboard!BI832-'O_Dashboard-Vals'!BI832","v":0},{"$f":"O_Dashboard!BJ832-'O_Dashboard-Vals'!BJ832","v":0}]
[null,null,null,null,{"$f":"E777","v":"Other Revenue Adjustments Movement"},{"$f":"F777","v":{"$error":"#N/A"}},{"$f":"G777","v":"£'000"},{"$f":"H777","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y837-'O_Dashboard-Vals'!Y837","v":0},null,{"$f":"O_Dashboard!AA837-'O_Dashboard-Vals'!AA837","v":0},{"$f":"O_Dashboard!AB837-'O_Dashboard-Vals'!AB837","v":0},{"$f":"O_Dashboard!AC837-'O_Dashboard-Vals'!AC837","v":0},{"$f":"O_Dashboard!AD837-'O_Dashboard-Vals'!AD837","v":0},{"$f":"O_Dashboard!AE837-'O_Dashboard-Vals'!AE837","v":0},{"$f":"O_Dashboard!AF837-'O_Dashboard-Vals'!AF837","v":0},{"$f":"O_Dashboard!AG837-'O_Dashboard-Vals'!AG837","v":0},{"$f":"O_Dashboard!AH837-'O_Dashboard-Vals'!AH837","v":0},{"$f":"O_Dashboard!AI837-'O_Dashboard-Vals'!AI837","v":0},{"$f":"O_Dashboard!AJ837-'O_Dashboard-Vals'!AJ837","v":0},{"$f":"O_Dashboard!AK837-'O_Dashboard-Vals'!AK837","v":0},{"$f":"O_Dashboard!AL837-'O_Dashboard-Vals'!AL837","v":0},{"$f":"O_Dashboard!AM837-'O_Dashboard-Vals'!AM837","v":0},{"$f":"O_Dashboard!AN837-'O_Dashboard-Vals'!AN837","v":0},{"$f":"O_Dashboard!AO837-'O_Dashboard-Vals'!AO837","v":0},{"$f":"O_Dashboard!AP837-'O_Dashboard-Vals'!AP837","v":0},{"$f":"O_Dashboard!AQ837-'O_Dashboard-Vals'!AQ837","v":0},{"$f":"O_Dashboard!AR837-'O_Dashboard-Vals'!AR837","v":0},{"$f":"O_Dashboard!AS837-'O_Dashboard-Vals'!AS837","v":0},{"$f":"O_Dashboard!AT837-'O_Dashboard-Vals'!AT837","v":0},{"$f":"O_Dashboard!AU837-'O_Dashboard-Vals'!AU837","v":0},{"$f":"O_Dashboard!AV837-'O_Dashboard-Vals'!AV837","v":0},{"$f":"O_Dashboard!AW837-'O_Dashboard-Vals'!AW837","v":0},{"$f":"O_Dashboard!AX837-'O_Dashboard-Vals'!AX837","v":0},{"$f":"O_Dashboard!AY837-'O_Dashboard-Vals'!AY837","v":0},{"$f":"O_Dashboard!AZ837-'O_Dashboard-Vals'!AZ837","v":0},{"$f":"O_Dashboard!BA837-'O_Dashboard-Vals'!BA837","v":0},{"$f":"O_Dashboard!BB837-'O_Dashboard-Vals'!BB837","v":0},{"$f":"O_Dashboard!BC837-'O_Dashboard-Vals'!BC837","v":0},{"$f":"O_Dashboard!BD837-'O_Dashboard-Vals'!BD837","v":0},{"$f":"O_Dashboard!BE837-'O_Dashboard-Vals'!BE837","v":0},{"$f":"O_Dashboard!BF837-'O_Dashboard-Vals'!BF837","v":0},{"$f":"O_Dashboard!BG837-'O_Dashboard-Vals'!BG837","v":0},{"$f":"O_Dashboard!BH837-'O_Dashboard-Vals'!BH837","v":0},{"$f":"O_Dashboard!BI837-'O_Dashboard-Vals'!BI837","v":0},{"$f":"O_Dashboard!BJ837-'O_Dashboard-Vals'!BJ837","v":0}]
[null,null,null,null,{"$f":"E811","v":"Movement in CSUs"},{"$f":"F811","v":{"$error":"#N/A"}},{"$f":"G811","v":"# CSUs ('000)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y839-'O_Dashboard-Vals'!Y839","v":0},null,{"$f":"O_Dashboard!AA839-'O_Dashboard-Vals'!AA839","v":0},{"$f":"O_Dashboard!AB839-'O_Dashboard-Vals'!AB839","v":0},{"$f":"O_Dashboard!AC839-'O_Dashboard-Vals'!AC839","v":0},{"$f":"O_Dashboard!AD839-'O_Dashboard-Vals'!AD839","v":0},{"$f":"O_Dashboard!AE839-'O_Dashboard-Vals'!AE839","v":0},{"$f":"O_Dashboard!AF839-'O_Dashboard-Vals'!AF839","v":0},{"$f":"O_Dashboard!AG839-'O_Dashboard-Vals'!AG839","v":0},{"$f":"O_Dashboard!AH839-'O_Dashboard-Vals'!AH839","v":0},{"$f":"O_Dashboard!AI839-'O_Dashboard-Vals'!AI839","v":0},{"$f":"O_Dashboard!AJ839-'O_Dashboard-Vals'!AJ839","v":0},{"$f":"O_Dashboard!AK839-'O_Dashboard-Vals'!AK839","v":0},{"$f":"O_Dashboard!AL839-'O_Dashboard-Vals'!AL839","v":0},{"$f":"O_Dashboard!AM839-'O_Dashboard-Vals'!AM839","v":0},{"$f":"O_Dashboard!AN839-'O_Dashboard-Vals'!AN839","v":0},{"$f":"O_Dashboard!AO839-'O_Dashboard-Vals'!AO839","v":0},{"$f":"O_Dashboard!AP839-'O_Dashboard-Vals'!AP839","v":0},{"$f":"O_Dashboard!AQ839-'O_Dashboard-Vals'!AQ839","v":0},{"$f":"O_Dashboard!AR839-'O_Dashboard-Vals'!AR839","v":0},{"$f":"O_Dashboard!AS839-'O_Dashboard-Vals'!AS839","v":0},{"$f":"O_Dashboard!AT839-'O_Dashboard-Vals'!AT839","v":0},{"$f":"O_Dashboard!AU839-'O_Dashboard-Vals'!AU839","v":0},{"$f":"O_Dashboard!AV839-'O_Dashboard-Vals'!AV839","v":0},{"$f":"O_Dashboard!AW839-'O_Dashboard-Vals'!AW839","v":0},{"$f":"O_Dashboard!AX839-'O_Dashboard-Vals'!AX839","v":0},{"$f":"O_Dashboard!AY839-'O_Dashboard-Vals'!AY839","v":0},{"$f":"O_Dashboard!AZ839-'O_Dashboard-Vals'!AZ839","v":0},{"$f":"O_Dashboard!BA839-'O_Dashboard-Vals'!BA839","v":0},{"$f":"O_Dashboard!BB839-'O_Dashboard-Vals'!BB839","v":0},{"$f":"O_Dashboard!BC839-'O_Dashboard-Vals'!BC839","v":0},{"$f":"O_Dashboard!BD839-'O_Dashboard-Vals'!BD839","v":0},{"$f":"O_Dashboard!BE839-'O_Dashboard-Vals'!BE839","v":0},{"$f":"O_Dashboard!BF839-'O_Dashboard-Vals'!BF839","v":0},{"$f":"O_Dashboard!BG839-'O_Dashboard-Vals'!BG839","v":0},{"$f":"O_Dashboard!BH839-'O_Dashboard-Vals'!BH839","v":0},{"$f":"O_Dashboard!BI839-'O_Dashboard-Vals'!BI839","v":0},{"$f":"O_Dashboard!BJ839-'O_Dashboard-Vals'!BJ839","v":0}]
[null,null,null,"F",{"$f":"E818","v":"Unit Price - 2023"},{"$f":"F818","v":{"$error":"#N/A"}},{"$f":"G818","v":"£ / TSUs"},{"$f":"H818","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y842-'O_Dashboard-Vals'!Y842","v":0},null,{"$f":"O_Dashboard!AA842-'O_Dashboard-Vals'!AA842","v":0},{"$f":"O_Dashboard!AB842-'O_Dashboard-Vals'!AB842","v":0},{"$f":"O_Dashboard!AC842-'O_Dashboard-Vals'!AC842","v":0},{"$f":"O_Dashboard!AD842-'O_Dashboard-Vals'!AD842","v":0},{"$f":"O_Dashboard!AE842-'O_Dashboard-Vals'!AE842","v":0},{"$f":"O_Dashboard!AF842-'O_Dashboard-Vals'!AF842","v":0},{"$f":"O_Dashboard!AG842-'O_Dashboard-Vals'!AG842","v":0},{"$f":"O_Dashboard!AH842-'O_Dashboard-Vals'!AH842","v":0},{"$f":"O_Dashboard!AI842-'O_Dashboard-Vals'!AI842","v":0},{"$f":"O_Dashboard!AJ842-'O_Dashboard-Vals'!AJ842","v":0},{"$f":"O_Dashboard!AK842-'O_Dashboard-Vals'!AK842","v":0},{"$f":"O_Dashboard!AL842-'O_Dashboard-Vals'!AL842","v":0},{"$f":"O_Dashboard!AM842-'O_Dashboard-Vals'!AM842","v":0},{"$f":"O_Dashboard!AN842-'O_Dashboard-Vals'!AN842","v":0},{"$f":"O_Dashboard!AO842-'O_Dashboard-Vals'!AO842","v":0},{"$f":"O_Dashboard!AP842-'O_Dashboard-Vals'!AP842","v":0},{"$f":"O_Dashboard!AQ842-'O_Dashboard-Vals'!AQ842","v":0},{"$f":"O_Dashboard!AR842-'O_Dashboard-Vals'!AR842","v":0},{"$f":"O_Dashboard!AS842-'O_Dashboard-Vals'!AS842","v":0},{"$f":"O_Dashboard!AT842-'O_Dashboard-Vals'!AT842","v":0},{"$f":"O_Dashboard!AU842-'O_Dashboard-Vals'!AU842","v":0},{"$f":"O_Dashboard!AV842-'O_Dashboard-Vals'!AV842","v":0},{"$f":"O_Dashboard!AW842-'O_Dashboard-Vals'!AW842","v":0},{"$f":"O_Dashboard!AX842-'O_Dashboard-Vals'!AX842","v":0},{"$f":"O_Dashboard!AY842-'O_Dashboard-Vals'!AY842","v":0},{"$f":"O_Dashboard!AZ842-'O_Dashboard-Vals'!AZ842","v":0},{"$f":"O_Dashboard!BA842-'O_Dashboard-Vals'!BA842","v":0},{"$f":"O_Dashboard!BB842-'O_Dashboard-Vals'!BB842","v":0},{"$f":"O_Dashboard!BC842-'O_Dashboard-Vals'!BC842","v":0},{"$f":"O_Dashboard!BD842-'O_Dashboard-Vals'!BD842","v":0},{"$f":"O_Dashboard!BE842-'O_Dashboard-Vals'!BE842","v":0},{"$f":"O_Dashboard!BF842-'O_Dashboard-Vals'!BF842","v":0},{"$f":"O_Dashboard!BG842-'O_Dashboard-Vals'!BG842","v":0},{"$f":"O_Dashboard!BH842-'O_Dashboard-Vals'!BH842","v":0},{"$f":"O_Dashboard!BI842-'O_Dashboard-Vals'!BI842","v":0},{"$f":"O_Dashboard!BJ842-'O_Dashboard-Vals'!BJ842","v":0}]
[null,null,null,"B",{"$f":"E696","v":"Unit Price - 2022 - after change in DC"},{"$f":"F696","v":{"$error":"#N/A"}},{"$f":"G696","v":"£ / TSUs"},{"$f":"H696","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y847-'O_Dashboard-Vals'!Y847","v":0},null,{"$f":"O_Dashboard!AA847-'O_Dashboard-Vals'!AA847","v":0},{"$f":"O_Dashboard!AB847-'O_Dashboard-Vals'!AB847","v":0},{"$f":"O_Dashboard!AC847-'O_Dashboard-Vals'!AC847","v":0},{"$f":"O_Dashboard!AD847-'O_Dashboard-Vals'!AD847","v":0},{"$f":"O_Dashboard!AE847-'O_Dashboard-Vals'!AE847","v":0},{"$f":"O_Dashboard!AF847-'O_Dashboard-Vals'!AF847","v":0},{"$f":"O_Dashboard!AG847-'O_Dashboard-Vals'!AG847","v":0},{"$f":"O_Dashboard!AH847-'O_Dashboard-Vals'!AH847","v":0},{"$f":"O_Dashboard!AI847-'O_Dashboard-Vals'!AI847","v":0},{"$f":"O_Dashboard!AJ847-'O_Dashboard-Vals'!AJ847","v":0},{"$f":"O_Dashboard!AK847-'O_Dashboard-Vals'!AK847","v":0},{"$f":"O_Dashboard!AL847-'O_Dashboard-Vals'!AL847","v":0},{"$f":"O_Dashboard!AM847-'O_Dashboard-Vals'!AM847","v":0},{"$f":"O_Dashboard!AN847-'O_Dashboard-Vals'!AN847","v":0},{"$f":"O_Dashboard!AO847-'O_Dashboard-Vals'!AO847","v":0},{"$f":"O_Dashboard!AP847-'O_Dashboard-Vals'!AP847","v":0},{"$f":"O_Dashboard!AQ847-'O_Dashboard-Vals'!AQ847","v":0},{"$f":"O_Dashboard!AR847-'O_Dashboard-Vals'!AR847","v":0},{"$f":"O_Dashboard!AS847-'O_Dashboard-Vals'!AS847","v":0},{"$f":"O_Dashboard!AT847-'O_Dashboard-Vals'!AT847","v":0},{"$f":"O_Dashboard!AU847-'O_Dashboard-Vals'!AU847","v":0},{"$f":"O_Dashboard!AV847-'O_Dashboard-Vals'!AV847","v":0},{"$f":"O_Dashboard!AW847-'O_Dashboard-Vals'!AW847","v":0},{"$f":"O_Dashboard!AX847-'O_Dashboard-Vals'!AX847","v":0},{"$f":"O_Dashboard!AY847-'O_Dashboard-Vals'!AY847","v":0},{"$f":"O_Dashboard!AZ847-'O_Dashboard-Vals'!AZ847","v":0},{"$f":"O_Dashboard!BA847-'O_Dashboard-Vals'!BA847","v":0},{"$f":"O_Dashboard!BB847-'O_Dashboard-Vals'!BB847","v":0},{"$f":"O_Dashboard!BC847-'O_Dashboard-Vals'!BC847","v":0},{"$f":"O_Dashboard!BD847-'O_Dashboard-Vals'!BD847","v":0},{"$f":"O_Dashboard!BE847-'O_Dashboard-Vals'!BE847","v":0},{"$f":"O_Dashboard!BF847-'O_Dashboard-Vals'!BF847","v":0},{"$f":"O_Dashboard!BG847-'O_Dashboard-Vals'!BG847","v":0},{"$f":"O_Dashboard!BH847-'O_Dashboard-Vals'!BH847","v":0},{"$f":"O_Dashboard!BI847-'O_Dashboard-Vals'!BI847","v":0},{"$f":"O_Dashboard!BJ847-'O_Dashboard-Vals'!BJ847","v":0}]
[null,null,null,"F",{"$f":"E818","v":"Unit Price - 2023"},{"$f":"F818","v":{"$error":"#N/A"}},{"$f":"G818","v":"£ / TSUs"},{"$f":"H818","v":"Nominal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y851-'O_Dashboard-Vals'!Y851","v":0},null,{"$f":"O_Dashboard!AA851-'O_Dashboard-Vals'!AA851","v":0},{"$f":"O_Dashboard!AB851-'O_Dashboard-Vals'!AB851","v":0},{"$f":"O_Dashboard!AC851-'O_Dashboard-Vals'!AC851","v":0},{"$f":"O_Dashboard!AD851-'O_Dashboard-Vals'!AD851","v":0},{"$f":"O_Dashboard!AE851-'O_Dashboard-Vals'!AE851","v":0},{"$f":"O_Dashboard!AF851-'O_Dashboard-Vals'!AF851","v":0},{"$f":"O_Dashboard!AG851-'O_Dashboard-Vals'!AG851","v":0},{"$f":"O_Dashboard!AH851-'O_Dashboard-Vals'!AH851","v":0},{"$f":"O_Dashboard!AI851-'O_Dashboard-Vals'!AI851","v":0},{"$f":"O_Dashboard!AJ851-'O_Dashboard-Vals'!AJ851","v":0},{"$f":"O_Dashboard!AK851-'O_Dashboard-Vals'!AK851","v":0},{"$f":"O_Dashboard!AL851-'O_Dashboard-Vals'!AL851","v":0},{"$f":"O_Dashboard!AM851-'O_Dashboard-Vals'!AM851","v":0},{"$f":"O_Dashboard!AN851-'O_Dashboard-Vals'!AN851","v":0},{"$f":"O_Dashboard!AO851-'O_Dashboard-Vals'!AO851","v":0},{"$f":"O_Dashboard!AP851-'O_Dashboard-Vals'!AP851","v":0},{"$f":"O_Dashboard!AQ851-'O_Dashboard-Vals'!AQ851","v":0},{"$f":"O_Dashboard!AR851-'O_Dashboard-Vals'!AR851","v":0},{"$f":"O_Dashboard!AS851-'O_Dashboard-Vals'!AS851","v":0},{"$f":"O_Dashboard!AT851-'O_Dashboard-Vals'!AT851","v":0},{"$f":"O_Dashboard!AU851-'O_Dashboard-Vals'!AU851","v":0},{"$f":"O_Dashboard!AV851-'O_Dashboard-Vals'!AV851","v":0},{"$f":"O_Dashboard!AW851-'O_Dashboard-Vals'!AW851","v":0},{"$f":"O_Dashboard!AX851-'O_Dashboard-Vals'!AX851","v":0},{"$f":"O_Dashboard!AY851-'O_Dashboard-Vals'!AY851","v":0},{"$f":"O_Dashboard!AZ851-'O_Dashboard-Vals'!AZ851","v":0},{"$f":"O_Dashboard!BA851-'O_Dashboard-Vals'!BA851","v":0},{"$f":"O_Dashboard!BB851-'O_Dashboard-Vals'!BB851","v":0},{"$f":"O_Dashboard!BC851-'O_Dashboard-Vals'!BC851","v":0},{"$f":"O_Dashboard!BD851-'O_Dashboard-Vals'!BD851","v":0},{"$f":"O_Dashboard!BE851-'O_Dashboard-Vals'!BE851","v":0},{"$f":"O_Dashboard!BF851-'O_Dashboard-Vals'!BF851","v":0},{"$f":"O_Dashboard!BG851-'O_Dashboard-Vals'!BG851","v":0},{"$f":"O_Dashboard!BH851-'O_Dashboard-Vals'!BH851","v":0},{"$f":"O_Dashboard!BI851-'O_Dashboard-Vals'!BI851","v":0},{"$f":"O_Dashboard!BJ851-'O_Dashboard-Vals'!BJ851","v":0}]
[]
[null,null,null,null,"Change in TSUs (for Unit Price)",{"$f":"F851 - F850","v":{"$error":"#N/A"}},"£ / TSUs","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y857-'O_Dashboard-Vals'!Y857","v":0},null,{"$f":"O_Dashboard!AA857-'O_Dashboard-Vals'!AA857","v":0},{"$f":"O_Dashboard!AB857-'O_Dashboard-Vals'!AB857","v":0},{"$f":"O_Dashboard!AC857-'O_Dashboard-Vals'!AC857","v":0},{"$f":"O_Dashboard!AD857-'O_Dashboard-Vals'!AD857","v":0},{"$f":"O_Dashboard!AE857-'O_Dashboard-Vals'!AE857","v":0},{"$f":"O_Dashboard!AF857-'O_Dashboard-Vals'!AF857","v":0},{"$f":"O_Dashboard!AG857-'O_Dashboard-Vals'!AG857","v":0},{"$f":"O_Dashboard!AH857-'O_Dashboard-Vals'!AH857","v":0},{"$f":"O_Dashboard!AI857-'O_Dashboard-Vals'!AI857","v":0},{"$f":"O_Dashboard!AJ857-'O_Dashboard-Vals'!AJ857","v":0},{"$f":"O_Dashboard!AK857-'O_Dashboard-Vals'!AK857","v":0},{"$f":"O_Dashboard!AL857-'O_Dashboard-Vals'!AL857","v":0},{"$f":"O_Dashboard!AM857-'O_Dashboard-Vals'!AM857","v":0},{"$f":"O_Dashboard!AN857-'O_Dashboard-Vals'!AN857","v":0},{"$f":"O_Dashboard!AO857-'O_Dashboard-Vals'!AO857","v":0},{"$f":"O_Dashboard!AP857-'O_Dashboard-Vals'!AP857","v":0},{"$f":"O_Dashboard!AQ857-'O_Dashboard-Vals'!AQ857","v":0},{"$f":"O_Dashboard!AR857-'O_Dashboard-Vals'!AR857","v":0},{"$f":"O_Dashboard!AS857-'O_Dashboard-Vals'!AS857","v":0},{"$f":"O_Dashboard!AT857-'O_Dashboard-Vals'!AT857","v":0},{"$f":"O_Dashboard!AU857-'O_Dashboard-Vals'!AU857","v":0},{"$f":"O_Dashboard!AV857-'O_Dashboard-Vals'!AV857","v":0},{"$f":"O_Dashboard!AW857-'O_Dashboard-Vals'!AW857","v":0},{"$f":"O_Dashboard!AX857-'O_Dashboard-Vals'!AX857","v":0},{"$f":"O_Dashboard!AY857-'O_Dashboard-Vals'!AY857","v":0},{"$f":"O_Dashboard!AZ857-'O_Dashboard-Vals'!AZ857","v":0},{"$f":"O_Dashboard!BA857-'O_Dashboard-Vals'!BA857","v":0},{"$f":"O_Dashboard!BB857-'O_Dashboard-Vals'!BB857","v":0},{"$f":"O_Dashboard!BC857-'O_Dashboard-Vals'!BC857","v":0},{"$f":"O_Dashboard!BD857-'O_Dashboard-Vals'!BD857","v":0},{"$f":"O_Dashboard!BE857-'O_Dashboard-Vals'!BE857","v":0},{"$f":"O_Dashboard!BF857-'O_Dashboard-Vals'!BF857","v":0},{"$f":"O_Dashboard!BG857-'O_Dashboard-Vals'!BG857","v":0},{"$f":"O_Dashboard!BH857-'O_Dashboard-Vals'!BH857","v":0},{"$f":"O_Dashboard!BI857-'O_Dashboard-Vals'!BI857","v":0},{"$f":"O_Dashboard!BJ857-'O_Dashboard-Vals'!BJ857","v":0}]
[null,null,null,"Cost of Capital"]
["Unit Rate"]
[]
[null,null,null,"2 - UKATS Unit charges tables"]
[null,null,null,null,{"$f":"C_Output_Staging!E143","v":"Restructuring Costs ReS t (CSU)"},null,{"$f":"C_Output_Staging!G143","v":"£m"},{"$f":"C_Output_Staging!H143","v":"Nominal"},null,{"$f":"C_Output_Staging!J143","v":0},{"$f":"C_Output_Staging!K143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y876-'O_Dashboard-Vals'!Y876","v":0},null,{"$f":"O_Dashboard!AA876-'O_Dashboard-Vals'!AA876","v":0},{"$f":"O_Dashboard!AB876-'O_Dashboard-Vals'!AB876","v":0},{"$f":"O_Dashboard!AC876-'O_Dashboard-Vals'!AC876","v":0},{"$f":"O_Dashboard!AD876-'O_Dashboard-Vals'!AD876","v":0},{"$f":"O_Dashboard!AE876-'O_Dashboard-Vals'!AE876","v":0},{"$f":"O_Dashboard!AF876-'O_Dashboard-Vals'!AF876","v":0},{"$f":"O_Dashboard!AG876-'O_Dashboard-Vals'!AG876","v":0},{"$f":"O_Dashboard!AH876-'O_Dashboard-Vals'!AH876","v":0},{"$f":"O_Dashboard!AI876-'O_Dashboard-Vals'!AI876","v":0},{"$f":"O_Dashboard!AJ876-'O_Dashboard-Vals'!AJ876","v":0},{"$f":"O_Dashboard!AK876-'O_Dashboard-Vals'!AK876","v":0},{"$f":"O_Dashboard!AL876-'O_Dashboard-Vals'!AL876","v":0},{"$f":"O_Dashboard!AM876-'O_Dashboard-Vals'!AM876","v":0},{"$f":"O_Dashboard!AN876-'O_Dashboard-Vals'!AN876","v":0},{"$f":"O_Dashboard!AO876-'O_Dashboard-Vals'!AO876","v":0},{"$f":"O_Dashboard!AP876-'O_Dashboard-Vals'!AP876","v":0},{"$f":"O_Dashboard!AQ876-'O_Dashboard-Vals'!AQ876","v":0},{"$f":"O_Dashboard!AR876-'O_Dashboard-Vals'!AR876","v":0},{"$f":"O_Dashboard!AS876-'O_Dashboard-Vals'!AS876","v":0},{"$f":"O_Dashboard!AT876-'O_Dashboard-Vals'!AT876","v":0},{"$f":"O_Dashboard!AU876-'O_Dashboard-Vals'!AU876","v":0},{"$f":"O_Dashboard!AV876-'O_Dashboard-Vals'!AV876","v":0},{"$f":"O_Dashboard!AW876-'O_Dashboard-Vals'!AW876","v":0},{"$f":"O_Dashboard!AX876-'O_Dashboard-Vals'!AX876","v":0},{"$f":"O_Dashboard!AY876-'O_Dashboard-Vals'!AY876","v":0},{"$f":"O_Dashboard!AZ876-'O_Dashboard-Vals'!AZ876","v":0},{"$f":"O_Dashboard!BA876-'O_Dashboard-Vals'!BA876","v":0},{"$f":"O_Dashboard!BB876-'O_Dashboard-Vals'!BB876","v":0},{"$f":"O_Dashboard!BC876-'O_Dashboard-Vals'!BC876","v":0},{"$f":"O_Dashboard!BD876-'O_Dashboard-Vals'!BD876","v":0},{"$f":"O_Dashboard!BE876-'O_Dashboard-Vals'!BE876","v":0},{"$f":"O_Dashboard!BF876-'O_Dashboard-Vals'!BF876","v":0},{"$f":"O_Dashboard!BG876-'O_Dashboard-Vals'!BG876","v":0},{"$f":"O_Dashboard!BH876-'O_Dashboard-Vals'!BH876","v":0},{"$f":"O_Dashboard!BI876-'O_Dashboard-Vals'!BI876","v":0},{"$f":"O_Dashboard!BJ876-'O_Dashboard-Vals'!BJ876","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E148","v":"Modulation MOD t (CSU)"},null,{"$f":"C_Output_Staging!G148","v":"£m"},{"$f":"C_Output_Staging!H148","v":"Nominal"},null,{"$f":"C_Output_Staging!J148","v":0},{"$f":"C_Output_Staging!K148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y881-'O_Dashboard-Vals'!Y881","v":0},null,{"$f":"O_Dashboard!AA881-'O_Dashboard-Vals'!AA881","v":0},{"$f":"O_Dashboard!AB881-'O_Dashboard-Vals'!AB881","v":0},{"$f":"O_Dashboard!AC881-'O_Dashboard-Vals'!AC881","v":0},{"$f":"O_Dashboard!AD881-'O_Dashboard-Vals'!AD881","v":0},{"$f":"O_Dashboard!AE881-'O_Dashboard-Vals'!AE881","v":0},{"$f":"O_Dashboard!AF881-'O_Dashboard-Vals'!AF881","v":0},{"$f":"O_Dashboard!AG881-'O_Dashboard-Vals'!AG881","v":0},{"$f":"O_Dashboard!AH881-'O_Dashboard-Vals'!AH881","v":0},{"$f":"O_Dashboard!AI881-'O_Dashboard-Vals'!AI881","v":0},{"$f":"O_Dashboard!AJ881-'O_Dashboard-Vals'!AJ881","v":0},{"$f":"O_Dashboard!AK881-'O_Dashboard-Vals'!AK881","v":0},{"$f":"O_Dashboard!AL881-'O_Dashboard-Vals'!AL881","v":0},{"$f":"O_Dashboard!AM881-'O_Dashboard-Vals'!AM881","v":0},{"$f":"O_Dashboard!AN881-'O_Dashboard-Vals'!AN881","v":0},{"$f":"O_Dashboard!AO881-'O_Dashboard-Vals'!AO881","v":0},{"$f":"O_Dashboard!AP881-'O_Dashboard-Vals'!AP881","v":0},{"$f":"O_Dashboard!AQ881-'O_Dashboard-Vals'!AQ881","v":0},{"$f":"O_Dashboard!AR881-'O_Dashboard-Vals'!AR881","v":0},{"$f":"O_Dashboard!AS881-'O_Dashboard-Vals'!AS881","v":0},{"$f":"O_Dashboard!AT881-'O_Dashboard-Vals'!AT881","v":0},{"$f":"O_Dashboard!AU881-'O_Dashboard-Vals'!AU881","v":0},{"$f":"O_Dashboard!AV881-'O_Dashboard-Vals'!AV881","v":0},{"$f":"O_Dashboard!AW881-'O_Dashboard-Vals'!AW881","v":0},{"$f":"O_Dashboard!AX881-'O_Dashboard-Vals'!AX881","v":0},{"$f":"O_Dashboard!AY881-'O_Dashboard-Vals'!AY881","v":0},{"$f":"O_Dashboard!AZ881-'O_Dashboard-Vals'!AZ881","v":0},{"$f":"O_Dashboard!BA881-'O_Dashboard-Vals'!BA881","v":0},{"$f":"O_Dashboard!BB881-'O_Dashboard-Vals'!BB881","v":0},{"$f":"O_Dashboard!BC881-'O_Dashboard-Vals'!BC881","v":0},{"$f":"O_Dashboard!BD881-'O_Dashboard-Vals'!BD881","v":0},{"$f":"O_Dashboard!BE881-'O_Dashboard-Vals'!BE881","v":0},{"$f":"O_Dashboard!BF881-'O_Dashboard-Vals'!BF881","v":0},{"$f":"O_Dashboard!BG881-'O_Dashboard-Vals'!BG881","v":0},{"$f":"O_Dashboard!BH881-'O_Dashboard-Vals'!BH881","v":0},{"$f":"O_Dashboard!BI881-'O_Dashboard-Vals'!BI881","v":0},{"$f":"O_Dashboard!BJ881-'O_Dashboard-Vals'!BJ881","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E149","v":"Pre2011 t (CSU)"},null,{"$f":"C_Output_Staging!G149","v":"£m"},{"$f":"C_Output_Staging!H149","v":"Nominal"},null,{"$f":"C_Output_Staging!J149","v":0},{"$f":"C_Output_Staging!K149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y882-'O_Dashboard-Vals'!Y882","v":0},null,{"$f":"O_Dashboard!AA882-'O_Dashboard-Vals'!AA882","v":0},{"$f":"O_Dashboard!AB882-'O_Dashboard-Vals'!AB882","v":0},{"$f":"O_Dashboard!AC882-'O_Dashboard-Vals'!AC882","v":0},{"$f":"O_Dashboard!AD882-'O_Dashboard-Vals'!AD882","v":0},{"$f":"O_Dashboard!AE882-'O_Dashboard-Vals'!AE882","v":0},{"$f":"O_Dashboard!AF882-'O_Dashboard-Vals'!AF882","v":0},{"$f":"O_Dashboard!AG882-'O_Dashboard-Vals'!AG882","v":0},{"$f":"O_Dashboard!AH882-'O_Dashboard-Vals'!AH882","v":0},{"$f":"O_Dashboard!AI882-'O_Dashboard-Vals'!AI882","v":0},{"$f":"O_Dashboard!AJ882-'O_Dashboard-Vals'!AJ882","v":0},{"$f":"O_Dashboard!AK882-'O_Dashboard-Vals'!AK882","v":0},{"$f":"O_Dashboard!AL882-'O_Dashboard-Vals'!AL882","v":0},{"$f":"O_Dashboard!AM882-'O_Dashboard-Vals'!AM882","v":0},{"$f":"O_Dashboard!AN882-'O_Dashboard-Vals'!AN882","v":0},{"$f":"O_Dashboard!AO882-'O_Dashboard-Vals'!AO882","v":0},{"$f":"O_Dashboard!AP882-'O_Dashboard-Vals'!AP882","v":0},{"$f":"O_Dashboard!AQ882-'O_Dashboard-Vals'!AQ882","v":0},{"$f":"O_Dashboard!AR882-'O_Dashboard-Vals'!AR882","v":0},{"$f":"O_Dashboard!AS882-'O_Dashboard-Vals'!AS882","v":0},{"$f":"O_Dashboard!AT882-'O_Dashboard-Vals'!AT882","v":0},{"$f":"O_Dashboard!AU882-'O_Dashboard-Vals'!AU882","v":0},{"$f":"O_Dashboard!AV882-'O_Dashboard-Vals'!AV882","v":0},{"$f":"O_Dashboard!AW882-'O_Dashboard-Vals'!AW882","v":0},{"$f":"O_Dashboard!AX882-'O_Dashboard-Vals'!AX882","v":0},{"$f":"O_Dashboard!AY882-'O_Dashboard-Vals'!AY882","v":0},{"$f":"O_Dashboard!AZ882-'O_Dashboard-Vals'!AZ882","v":0},{"$f":"O_Dashboard!BA882-'O_Dashboard-Vals'!BA882","v":0},{"$f":"O_Dashboard!BB882-'O_Dashboard-Vals'!BB882","v":0},{"$f":"O_Dashboard!BC882-'O_Dashboard-Vals'!BC882","v":0},{"$f":"O_Dashboard!BD882-'O_Dashboard-Vals'!BD882","v":0},{"$f":"O_Dashboard!BE882-'O_Dashboard-Vals'!BE882","v":0},{"$f":"O_Dashboard!BF882-'O_Dashboard-Vals'!BF882","v":0},{"$f":"O_Dashboard!BG882-'O_Dashboard-Vals'!BG882","v":0},{"$f":"O_Dashboard!BH882-'O_Dashboard-Vals'!BH882","v":0},{"$f":"O_Dashboard!BI882-'O_Dashboard-Vals'!BI882","v":0},{"$f":"O_Dashboard!BJ882-'O_Dashboard-Vals'!BJ882","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E153","v":"INEA Funding (Cash Condition 21) (CSU)"},null,{"$f":"C_Output_Staging!G153","v":"£m"},{"$f":"C_Output_Staging!H153","v":"Nominal"},null,{"$f":"C_Output_Staging!J153","v":0},{"$f":"C_Output_Staging!K153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y886-'O_Dashboard-Vals'!Y886","v":0},null,{"$f":"O_Dashboard!AA886-'O_Dashboard-Vals'!AA886","v":0},{"$f":"O_Dashboard!AB886-'O_Dashboard-Vals'!AB886","v":0},{"$f":"O_Dashboard!AC886-'O_Dashboard-Vals'!AC886","v":0},{"$f":"O_Dashboard!AD886-'O_Dashboard-Vals'!AD886","v":0},{"$f":"O_Dashboard!AE886-'O_Dashboard-Vals'!AE886","v":0},{"$f":"O_Dashboard!AF886-'O_Dashboard-Vals'!AF886","v":0},{"$f":"O_Dashboard!AG886-'O_Dashboard-Vals'!AG886","v":0},{"$f":"O_Dashboard!AH886-'O_Dashboard-Vals'!AH886","v":0},{"$f":"O_Dashboard!AI886-'O_Dashboard-Vals'!AI886","v":0},{"$f":"O_Dashboard!AJ886-'O_Dashboard-Vals'!AJ886","v":0},{"$f":"O_Dashboard!AK886-'O_Dashboard-Vals'!AK886","v":0},{"$f":"O_Dashboard!AL886-'O_Dashboard-Vals'!AL886","v":0},{"$f":"O_Dashboard!AM886-'O_Dashboard-Vals'!AM886","v":0},{"$f":"O_Dashboard!AN886-'O_Dashboard-Vals'!AN886","v":0},{"$f":"O_Dashboard!AO886-'O_Dashboard-Vals'!AO886","v":0},{"$f":"O_Dashboard!AP886-'O_Dashboard-Vals'!AP886","v":0},{"$f":"O_Dashboard!AQ886-'O_Dashboard-Vals'!AQ886","v":0},{"$f":"O_Dashboard!AR886-'O_Dashboard-Vals'!AR886","v":0},{"$f":"O_Dashboard!AS886-'O_Dashboard-Vals'!AS886","v":0},{"$f":"O_Dashboard!AT886-'O_Dashboard-Vals'!AT886","v":0},{"$f":"O_Dashboard!AU886-'O_Dashboard-Vals'!AU886","v":0},{"$f":"O_Dashboard!AV886-'O_Dashboard-Vals'!AV886","v":0},{"$f":"O_Dashboard!AW886-'O_Dashboard-Vals'!AW886","v":0},{"$f":"O_Dashboard!AX886-'O_Dashboard-Vals'!AX886","v":0},{"$f":"O_Dashboard!AY886-'O_Dashboard-Vals'!AY886","v":0},{"$f":"O_Dashboard!AZ886-'O_Dashboard-Vals'!AZ886","v":0},{"$f":"O_Dashboard!BA886-'O_Dashboard-Vals'!BA886","v":0},{"$f":"O_Dashboard!BB886-'O_Dashboard-Vals'!BB886","v":0},{"$f":"O_Dashboard!BC886-'O_Dashboard-Vals'!BC886","v":0},{"$f":"O_Dashboard!BD886-'O_Dashboard-Vals'!BD886","v":0},{"$f":"O_Dashboard!BE886-'O_Dashboard-Vals'!BE886","v":0},{"$f":"O_Dashboard!BF886-'O_Dashboard-Vals'!BF886","v":0},{"$f":"O_Dashboard!BG886-'O_Dashboard-Vals'!BG886","v":0},{"$f":"O_Dashboard!BH886-'O_Dashboard-Vals'!BH886","v":0},{"$f":"O_Dashboard!BI886-'O_Dashboard-Vals'!BI886","v":0},{"$f":"O_Dashboard!BJ886-'O_Dashboard-Vals'!BJ886","v":0}]
[null,null,null,null,"Unit rate (CSUs)",null,"£ / CSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y891-'O_Dashboard-Vals'!Y891","v":0},null,{"$f":"O_Dashboard!AA891-'O_Dashboard-Vals'!AA891","v":0},{"$f":"O_Dashboard!AB891-'O_Dashboard-Vals'!AB891","v":0},{"$f":"O_Dashboard!AC891-'O_Dashboard-Vals'!AC891","v":0},{"$f":"O_Dashboard!AD891-'O_Dashboard-Vals'!AD891","v":0},{"$f":"O_Dashboard!AE891-'O_Dashboard-Vals'!AE891","v":0},{"$f":"O_Dashboard!AF891-'O_Dashboard-Vals'!AF891","v":0},{"$f":"O_Dashboard!AG891-'O_Dashboard-Vals'!AG891","v":0},{"$f":"O_Dashboard!AH891-'O_Dashboard-Vals'!AH891","v":0},{"$f":"O_Dashboard!AI891-'O_Dashboard-Vals'!AI891","v":0},{"$f":"O_Dashboard!AJ891-'O_Dashboard-Vals'!AJ891","v":0},{"$f":"O_Dashboard!AK891-'O_Dashboard-Vals'!AK891","v":0},{"$f":"O_Dashboard!AL891-'O_Dashboard-Vals'!AL891","v":0},{"$f":"O_Dashboard!AM891-'O_Dashboard-Vals'!AM891","v":0},{"$f":"O_Dashboard!AN891-'O_Dashboard-Vals'!AN891","v":0},{"$f":"O_Dashboard!AO891-'O_Dashboard-Vals'!AO891","v":0},{"$f":"O_Dashboard!AP891-'O_Dashboard-Vals'!AP891","v":0},{"$f":"O_Dashboard!AQ891-'O_Dashboard-Vals'!AQ891","v":0},{"$f":"O_Dashboard!AR891-'O_Dashboard-Vals'!AR891","v":0},{"$f":"O_Dashboard!AS891-'O_Dashboard-Vals'!AS891","v":0},{"$f":"O_Dashboard!AT891-'O_Dashboard-Vals'!AT891","v":0},{"$f":"O_Dashboard!AU891-'O_Dashboard-Vals'!AU891","v":0},{"$f":"O_Dashboard!AV891-'O_Dashboard-Vals'!AV891","v":0},{"$f":"O_Dashboard!AW891-'O_Dashboard-Vals'!AW891","v":0},{"$f":"O_Dashboard!AX891-'O_Dashboard-Vals'!AX891","v":0},{"$f":"O_Dashboard!AY891-'O_Dashboard-Vals'!AY891","v":0},{"$f":"O_Dashboard!AZ891-'O_Dashboard-Vals'!AZ891","v":0},{"$f":"O_Dashboard!BA891-'O_Dashboard-Vals'!BA891","v":0},{"$f":"O_Dashboard!BB891-'O_Dashboard-Vals'!BB891","v":0},{"$f":"O_Dashboard!BC891-'O_Dashboard-Vals'!BC891","v":0},{"$f":"O_Dashboard!BD891-'O_Dashboard-Vals'!BD891","v":0},{"$f":"O_Dashboard!BE891-'O_Dashboard-Vals'!BE891","v":0},{"$f":"O_Dashboard!BF891-'O_Dashboard-Vals'!BF891","v":0},{"$f":"O_Dashboard!BG891-'O_Dashboard-Vals'!BG891","v":0},{"$f":"O_Dashboard!BH891-'O_Dashboard-Vals'!BH891","v":0},{"$f":"O_Dashboard!BI891-'O_Dashboard-Vals'!BI891","v":0},{"$f":"O_Dashboard!BJ891-'O_Dashboard-Vals'!BJ891","v":0}]
[null,null,null,null,"Annual CPI Growth for calendar year t - forecasts only",0,{"$f":"G112","v":"Index"},{"$f":"H112","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y896-'O_Dashboard-Vals'!Y896","v":0},null,{"$f":"O_Dashboard!AA896-'O_Dashboard-Vals'!AA896","v":0},{"$f":"O_Dashboard!AB896-'O_Dashboard-Vals'!AB896","v":0},{"$f":"O_Dashboard!AC896-'O_Dashboard-Vals'!AC896","v":0},{"$f":"O_Dashboard!AD896-'O_Dashboard-Vals'!AD896","v":0},{"$f":"O_Dashboard!AE896-'O_Dashboard-Vals'!AE896","v":0},{"$f":"O_Dashboard!AF896-'O_Dashboard-Vals'!AF896","v":0},{"$f":"O_Dashboard!AG896-'O_Dashboard-Vals'!AG896","v":0},{"$f":"O_Dashboard!AH896-'O_Dashboard-Vals'!AH896","v":0},{"$f":"O_Dashboard!AI896-'O_Dashboard-Vals'!AI896","v":0},{"$f":"O_Dashboard!AJ896-'O_Dashboard-Vals'!AJ896","v":0},{"$f":"O_Dashboard!AK896-'O_Dashboard-Vals'!AK896","v":0},{"$f":"O_Dashboard!AL896-'O_Dashboard-Vals'!AL896","v":0},{"$f":"O_Dashboard!AM896-'O_Dashboard-Vals'!AM896","v":0},{"$f":"O_Dashboard!AN896-'O_Dashboard-Vals'!AN896","v":0},{"$f":"O_Dashboard!AO896-'O_Dashboard-Vals'!AO896","v":0},{"$f":"O_Dashboard!AP896-'O_Dashboard-Vals'!AP896","v":0},{"$f":"O_Dashboard!AQ896-'O_Dashboard-Vals'!AQ896","v":0},{"$f":"O_Dashboard!AR896-'O_Dashboard-Vals'!AR896","v":0},{"$f":"O_Dashboard!AS896-'O_Dashboard-Vals'!AS896","v":0},{"$f":"O_Dashboard!AT896-'O_Dashboard-Vals'!AT896","v":0},{"$f":"O_Dashboard!AU896-'O_Dashboard-Vals'!AU896","v":0},{"$f":"O_Dashboard!AV896-'O_Dashboard-Vals'!AV896","v":0},{"$f":"O_Dashboard!AW896-'O_Dashboard-Vals'!AW896","v":0},{"$f":"O_Dashboard!AX896-'O_Dashboard-Vals'!AX896","v":0},{"$f":"O_Dashboard!AY896-'O_Dashboard-Vals'!AY896","v":0},{"$f":"O_Dashboard!AZ896-'O_Dashboard-Vals'!AZ896","v":0},{"$f":"O_Dashboard!BA896-'O_Dashboard-Vals'!BA896","v":0},{"$f":"O_Dashboard!BB896-'O_Dashboard-Vals'!BB896","v":0},{"$f":"O_Dashboard!BC896-'O_Dashboard-Vals'!BC896","v":0},{"$f":"O_Dashboard!BD896-'O_Dashboard-Vals'!BD896","v":0},{"$f":"O_Dashboard!BE896-'O_Dashboard-Vals'!BE896","v":0},{"$f":"O_Dashboard!BF896-'O_Dashboard-Vals'!BF896","v":0},{"$f":"O_Dashboard!BG896-'O_Dashboard-Vals'!BG896","v":0},{"$f":"O_Dashboard!BH896-'O_Dashboard-Vals'!BH896","v":0},{"$f":"O_Dashboard!BI896-'O_Dashboard-Vals'!BI896","v":0},{"$f":"O_Dashboard!BJ896-'O_Dashboard-Vals'!BJ896","v":0}]
[null,null,null,null,{"$f":"E22 & \" - deflated\"","v":" - deflated"},null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y898-'O_Dashboard-Vals'!Y898","v":0},null,{"$f":"O_Dashboard!AA898-'O_Dashboard-Vals'!AA898","v":0},{"$f":"O_Dashboard!AB898-'O_Dashboard-Vals'!AB898","v":0},{"$f":"O_Dashboard!AC898-'O_Dashboard-Vals'!AC898","v":0},{"$f":"O_Dashboard!AD898-'O_Dashboard-Vals'!AD898","v":0},{"$f":"O_Dashboard!AE898-'O_Dashboard-Vals'!AE898","v":0},{"$f":"O_Dashboard!AF898-'O_Dashboard-Vals'!AF898","v":0},{"$f":"O_Dashboard!AG898-'O_Dashboard-Vals'!AG898","v":0},{"$f":"O_Dashboard!AH898-'O_Dashboard-Vals'!AH898","v":0},{"$f":"O_Dashboard!AI898-'O_Dashboard-Vals'!AI898","v":0},{"$f":"O_Dashboard!AJ898-'O_Dashboard-Vals'!AJ898","v":0},{"$f":"O_Dashboard!AK898-'O_Dashboard-Vals'!AK898","v":0},{"$f":"O_Dashboard!AL898-'O_Dashboard-Vals'!AL898","v":0},{"$f":"O_Dashboard!AM898-'O_Dashboard-Vals'!AM898","v":0},{"$f":"O_Dashboard!AN898-'O_Dashboard-Vals'!AN898","v":0},{"$f":"O_Dashboard!AO898-'O_Dashboard-Vals'!AO898","v":0},{"$f":"O_Dashboard!AP898-'O_Dashboard-Vals'!AP898","v":0},{"$f":"O_Dashboard!AQ898-'O_Dashboard-Vals'!AQ898","v":0},{"$f":"O_Dashboard!AR898-'O_Dashboard-Vals'!AR898","v":0},{"$f":"O_Dashboard!AS898-'O_Dashboard-Vals'!AS898","v":0},{"$f":"O_Dashboard!AT898-'O_Dashboard-Vals'!AT898","v":0},{"$f":"O_Dashboard!AU898-'O_Dashboard-Vals'!AU898","v":0},{"$f":"O_Dashboard!AV898-'O_Dashboard-Vals'!AV898","v":0},{"$f":"O_Dashboard!AW898-'O_Dashboard-Vals'!AW898","v":0},{"$f":"O_Dashboard!AX898-'O_Dashboard-Vals'!AX898","v":0},{"$f":"O_Dashboard!AY898-'O_Dashboard-Vals'!AY898","v":0},{"$f":"O_Dashboard!AZ898-'O_Dashboard-Vals'!AZ898","v":0},{"$f":"O_Dashboard!BA898-'O_Dashboard-Vals'!BA898","v":0},{"$f":"O_Dashboard!BB898-'O_Dashboard-Vals'!BB898","v":0},{"$f":"O_Dashboard!BC898-'O_Dashboard-Vals'!BC898","v":0},{"$f":"O_Dashboard!BD898-'O_Dashboard-Vals'!BD898","v":0},{"$f":"O_Dashboard!BE898-'O_Dashboard-Vals'!BE898","v":0},{"$f":"O_Dashboard!BF898-'O_Dashboard-Vals'!BF898","v":0},{"$f":"O_Dashboard!BG898-'O_Dashboard-Vals'!BG898","v":0},{"$f":"O_Dashboard!BH898-'O_Dashboard-Vals'!BH898","v":0},{"$f":"O_Dashboard!BI898-'O_Dashboard-Vals'!BI898","v":0},{"$f":"O_Dashboard!BJ898-'O_Dashboard-Vals'!BJ898","v":0}]
[null,null,null,null,"Use CAA Input Instead of Actual for 2020? - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y901-'O_Dashboard-Vals'!Y901","v":0},null,{"$f":"O_Dashboard!AA901-'O_Dashboard-Vals'!AA901","v":0},{"$f":"O_Dashboard!AB901-'O_Dashboard-Vals'!AB901","v":0},{"$f":"O_Dashboard!AC901-'O_Dashboard-Vals'!AC901","v":0},{"$f":"O_Dashboard!AD901-'O_Dashboard-Vals'!AD901","v":0},{"$f":"O_Dashboard!AE901-'O_Dashboard-Vals'!AE901","v":0},{"$f":"O_Dashboard!AF901-'O_Dashboard-Vals'!AF901","v":0},{"$f":"O_Dashboard!AG901-'O_Dashboard-Vals'!AG901","v":0},{"$f":"O_Dashboard!AH901-'O_Dashboard-Vals'!AH901","v":0},{"$f":"O_Dashboard!AI901-'O_Dashboard-Vals'!AI901","v":0},{"$f":"O_Dashboard!AJ901-'O_Dashboard-Vals'!AJ901","v":0},{"$f":"O_Dashboard!AK901-'O_Dashboard-Vals'!AK901","v":0},{"$f":"O_Dashboard!AL901-'O_Dashboard-Vals'!AL901","v":0},{"$f":"O_Dashboard!AM901-'O_Dashboard-Vals'!AM901","v":0},{"$f":"O_Dashboard!AN901-'O_Dashboard-Vals'!AN901","v":0},{"$f":"O_Dashboard!AO901-'O_Dashboard-Vals'!AO901","v":0},{"$f":"O_Dashboard!AP901-'O_Dashboard-Vals'!AP901","v":0},{"$f":"O_Dashboard!AQ901-'O_Dashboard-Vals'!AQ901","v":0},{"$f":"O_Dashboard!AR901-'O_Dashboard-Vals'!AR901","v":0},{"$f":"O_Dashboard!AS901-'O_Dashboard-Vals'!AS901","v":0},{"$f":"O_Dashboard!AT901-'O_Dashboard-Vals'!AT901","v":0},{"$f":"O_Dashboard!AU901-'O_Dashboard-Vals'!AU901","v":0},{"$f":"O_Dashboard!AV901-'O_Dashboard-Vals'!AV901","v":0},{"$f":"O_Dashboard!AW901-'O_Dashboard-Vals'!AW901","v":0},{"$f":"O_Dashboard!AX901-'O_Dashboard-Vals'!AX901","v":0},{"$f":"O_Dashboard!AY901-'O_Dashboard-Vals'!AY901","v":0},{"$f":"O_Dashboard!AZ901-'O_Dashboard-Vals'!AZ901","v":0},{"$f":"O_Dashboard!BA901-'O_Dashboard-Vals'!BA901","v":0},{"$f":"O_Dashboard!BB901-'O_Dashboard-Vals'!BB901","v":0},{"$f":"O_Dashboard!BC901-'O_Dashboard-Vals'!BC901","v":0},{"$f":"O_Dashboard!BD901-'O_Dashboard-Vals'!BD901","v":0},{"$f":"O_Dashboard!BE901-'O_Dashboard-Vals'!BE901","v":0},{"$f":"O_Dashboard!BF901-'O_Dashboard-Vals'!BF901","v":0},{"$f":"O_Dashboard!BG901-'O_Dashboard-Vals'!BG901","v":0},{"$f":"O_Dashboard!BH901-'O_Dashboard-Vals'!BH901","v":0},{"$f":"O_Dashboard!BI901-'O_Dashboard-Vals'!BI901","v":0},{"$f":"O_Dashboard!BJ901-'O_Dashboard-Vals'!BJ901","v":0}]
[null,null,null,null,"Actual Flights + Forecast flights - labels - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y906-'O_Dashboard-Vals'!Y906","v":0},null,{"$f":"O_Dashboard!AA906-'O_Dashboard-Vals'!AA906","v":0},{"$f":"O_Dashboard!AB906-'O_Dashboard-Vals'!AB906","v":0},{"$f":"O_Dashboard!AC906-'O_Dashboard-Vals'!AC906","v":0},{"$f":"O_Dashboard!AD906-'O_Dashboard-Vals'!AD906","v":0},{"$f":"O_Dashboard!AE906-'O_Dashboard-Vals'!AE906","v":0},{"$f":"O_Dashboard!AF906-'O_Dashboard-Vals'!AF906","v":0},{"$f":"O_Dashboard!AG906-'O_Dashboard-Vals'!AG906","v":0},{"$f":"O_Dashboard!AH906-'O_Dashboard-Vals'!AH906","v":0},{"$f":"O_Dashboard!AI906-'O_Dashboard-Vals'!AI906","v":0},{"$f":"O_Dashboard!AJ906-'O_Dashboard-Vals'!AJ906","v":0},{"$f":"O_Dashboard!AK906-'O_Dashboard-Vals'!AK906","v":0},{"$f":"O_Dashboard!AL906-'O_Dashboard-Vals'!AL906","v":0},{"$f":"O_Dashboard!AM906-'O_Dashboard-Vals'!AM906","v":0},{"$f":"O_Dashboard!AN906-'O_Dashboard-Vals'!AN906","v":0},{"$f":"O_Dashboard!AO906-'O_Dashboard-Vals'!AO906","v":0},{"$f":"O_Dashboard!AP906-'O_Dashboard-Vals'!AP906","v":0},{"$f":"O_Dashboard!AQ906-'O_Dashboard-Vals'!AQ906","v":0},{"$f":"O_Dashboard!AR906-'O_Dashboard-Vals'!AR906","v":0},{"$f":"O_Dashboard!AS906-'O_Dashboard-Vals'!AS906","v":0},{"$f":"O_Dashboard!AT906-'O_Dashboard-Vals'!AT906","v":0},{"$f":"O_Dashboard!AU906-'O_Dashboard-Vals'!AU906","v":0},{"$f":"O_Dashboard!AV906-'O_Dashboard-Vals'!AV906","v":0},{"$f":"O_Dashboard!AW906-'O_Dashboard-Vals'!AW906","v":0},{"$f":"O_Dashboard!AX906-'O_Dashboard-Vals'!AX906","v":0},{"$f":"O_Dashboard!AY906-'O_Dashboard-Vals'!AY906","v":0},{"$f":"O_Dashboard!AZ906-'O_Dashboard-Vals'!AZ906","v":0},{"$f":"O_Dashboard!BA906-'O_Dashboard-Vals'!BA906","v":0},{"$f":"O_Dashboard!BB906-'O_Dashboard-Vals'!BB906","v":0},{"$f":"O_Dashboard!BC906-'O_Dashboard-Vals'!BC906","v":0},{"$f":"O_Dashboard!BD906-'O_Dashboard-Vals'!BD906","v":0},{"$f":"O_Dashboard!BE906-'O_Dashboard-Vals'!BE906","v":0},{"$f":"O_Dashboard!BF906-'O_Dashboard-Vals'!BF906","v":0},{"$f":"O_Dashboard!BG906-'O_Dashboard-Vals'!BG906","v":0},{"$f":"O_Dashboard!BH906-'O_Dashboard-Vals'!BH906","v":0},{"$f":"O_Dashboard!BI906-'O_Dashboard-Vals'!BI906","v":0},{"$f":"O_Dashboard!BJ906-'O_Dashboard-Vals'!BJ906","v":0}]
[null,null,null,null,"Forecast period flags - deflated",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y910-'O_Dashboard-Vals'!Y910","v":0},null,{"$f":"O_Dashboard!AA910-'O_Dashboard-Vals'!AA910","v":0},{"$f":"O_Dashboard!AB910-'O_Dashboard-Vals'!AB910","v":0},{"$f":"O_Dashboard!AC910-'O_Dashboard-Vals'!AC910","v":0},{"$f":"O_Dashboard!AD910-'O_Dashboard-Vals'!AD910","v":0},{"$f":"O_Dashboard!AE910-'O_Dashboard-Vals'!AE910","v":0},{"$f":"O_Dashboard!AF910-'O_Dashboard-Vals'!AF910","v":0},{"$f":"O_Dashboard!AG910-'O_Dashboard-Vals'!AG910","v":0},{"$f":"O_Dashboard!AH910-'O_Dashboard-Vals'!AH910","v":0},{"$f":"O_Dashboard!AI910-'O_Dashboard-Vals'!AI910","v":0},{"$f":"O_Dashboard!AJ910-'O_Dashboard-Vals'!AJ910","v":0},{"$f":"O_Dashboard!AK910-'O_Dashboard-Vals'!AK910","v":0},{"$f":"O_Dashboard!AL910-'O_Dashboard-Vals'!AL910","v":0},{"$f":"O_Dashboard!AM910-'O_Dashboard-Vals'!AM910","v":0},{"$f":"O_Dashboard!AN910-'O_Dashboard-Vals'!AN910","v":0},{"$f":"O_Dashboard!AO910-'O_Dashboard-Vals'!AO910","v":0},{"$f":"O_Dashboard!AP910-'O_Dashboard-Vals'!AP910","v":0},{"$f":"O_Dashboard!AQ910-'O_Dashboard-Vals'!AQ910","v":0},{"$f":"O_Dashboard!AR910-'O_Dashboard-Vals'!AR910","v":0},{"$f":"O_Dashboard!AS910-'O_Dashboard-Vals'!AS910","v":0},{"$f":"O_Dashboard!AT910-'O_Dashboard-Vals'!AT910","v":0},{"$f":"O_Dashboard!AU910-'O_Dashboard-Vals'!AU910","v":0},{"$f":"O_Dashboard!AV910-'O_Dashboard-Vals'!AV910","v":0},{"$f":"O_Dashboard!AW910-'O_Dashboard-Vals'!AW910","v":0},{"$f":"O_Dashboard!AX910-'O_Dashboard-Vals'!AX910","v":0},{"$f":"O_Dashboard!AY910-'O_Dashboard-Vals'!AY910","v":0},{"$f":"O_Dashboard!AZ910-'O_Dashboard-Vals'!AZ910","v":0},{"$f":"O_Dashboard!BA910-'O_Dashboard-Vals'!BA910","v":0},{"$f":"O_Dashboard!BB910-'O_Dashboard-Vals'!BB910","v":0},{"$f":"O_Dashboard!BC910-'O_Dashboard-Vals'!BC910","v":0},{"$f":"O_Dashboard!BD910-'O_Dashboard-Vals'!BD910","v":0},{"$f":"O_Dashboard!BE910-'O_Dashboard-Vals'!BE910","v":0},{"$f":"O_Dashboard!BF910-'O_Dashboard-Vals'!BF910","v":0},{"$f":"O_Dashboard!BG910-'O_Dashboard-Vals'!BG910","v":0},{"$f":"O_Dashboard!BH910-'O_Dashboard-Vals'!BH910","v":0},{"$f":"O_Dashboard!BI910-'O_Dashboard-Vals'!BI910","v":0},{"$f":"O_Dashboard!BJ910-'O_Dashboard-Vals'!BJ910","v":0}]
[null,null,null,null,"Total DC (Deflated)",null,"£m","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y911-'O_Dashboard-Vals'!Y911","v":0},null,{"$f":"O_Dashboard!AA911-'O_Dashboard-Vals'!AA911","v":0},{"$f":"O_Dashboard!AB911-'O_Dashboard-Vals'!AB911","v":0},{"$f":"O_Dashboard!AC911-'O_Dashboard-Vals'!AC911","v":0},{"$f":"O_Dashboard!AD911-'O_Dashboard-Vals'!AD911","v":0},{"$f":"O_Dashboard!AE911-'O_Dashboard-Vals'!AE911","v":0},{"$f":"O_Dashboard!AF911-'O_Dashboard-Vals'!AF911","v":0},{"$f":"O_Dashboard!AG911-'O_Dashboard-Vals'!AG911","v":0},{"$f":"O_Dashboard!AH911-'O_Dashboard-Vals'!AH911","v":0},{"$f":"O_Dashboard!AI911-'O_Dashboard-Vals'!AI911","v":0},{"$f":"O_Dashboard!AJ911-'O_Dashboard-Vals'!AJ911","v":0},{"$f":"O_Dashboard!AK911-'O_Dashboard-Vals'!AK911","v":0},{"$f":"O_Dashboard!AL911-'O_Dashboard-Vals'!AL911","v":0},{"$f":"O_Dashboard!AM911-'O_Dashboard-Vals'!AM911","v":0},{"$f":"O_Dashboard!AN911-'O_Dashboard-Vals'!AN911","v":0},{"$f":"O_Dashboard!AO911-'O_Dashboard-Vals'!AO911","v":0},{"$f":"O_Dashboard!AP911-'O_Dashboard-Vals'!AP911","v":0},{"$f":"O_Dashboard!AQ911-'O_Dashboard-Vals'!AQ911","v":0},{"$f":"O_Dashboard!AR911-'O_Dashboard-Vals'!AR911","v":0},{"$f":"O_Dashboard!AS911-'O_Dashboard-Vals'!AS911","v":0},{"$f":"O_Dashboard!AT911-'O_Dashboard-Vals'!AT911","v":0},{"$f":"O_Dashboard!AU911-'O_Dashboard-Vals'!AU911","v":0},{"$f":"O_Dashboard!AV911-'O_Dashboard-Vals'!AV911","v":0},{"$f":"O_Dashboard!AW911-'O_Dashboard-Vals'!AW911","v":0},{"$f":"O_Dashboard!AX911-'O_Dashboard-Vals'!AX911","v":0},{"$f":"O_Dashboard!AY911-'O_Dashboard-Vals'!AY911","v":0},{"$f":"O_Dashboard!AZ911-'O_Dashboard-Vals'!AZ911","v":0},{"$f":"O_Dashboard!BA911-'O_Dashboard-Vals'!BA911","v":0},{"$f":"O_Dashboard!BB911-'O_Dashboard-Vals'!BB911","v":0},{"$f":"O_Dashboard!BC911-'O_Dashboard-Vals'!BC911","v":0},{"$f":"O_Dashboard!BD911-'O_Dashboard-Vals'!BD911","v":0},{"$f":"O_Dashboard!BE911-'O_Dashboard-Vals'!BE911","v":0},{"$f":"O_Dashboard!BF911-'O_Dashboard-Vals'!BF911","v":0},{"$f":"O_Dashboard!BG911-'O_Dashboard-Vals'!BG911","v":0},{"$f":"O_Dashboard!BH911-'O_Dashboard-Vals'!BH911","v":0},{"$f":"O_Dashboard!BI911-'O_Dashboard-Vals'!BI911","v":0},{"$f":"O_Dashboard!BJ911-'O_Dashboard-Vals'!BJ911","v":0}]
[null,"TSUs"]
[null,null,null,null,{"$f":"C_Output_Staging!E194","v":"INF - year (t) (TSU)"},null,{"$f":"C_Output_Staging!G194","v":"£'000"},{"$f":"C_Output_Staging!H194","v":"Nominal"},null,{"$f":"C_Output_Staging!J194","v":0},{"$f":"C_Output_Staging!K194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y920-'O_Dashboard-Vals'!Y920","v":0},null,{"$f":"O_Dashboard!AA920-'O_Dashboard-Vals'!AA920","v":0},{"$f":"O_Dashboard!AB920-'O_Dashboard-Vals'!AB920","v":0},{"$f":"O_Dashboard!AC920-'O_Dashboard-Vals'!AC920","v":0},{"$f":"O_Dashboard!AD920-'O_Dashboard-Vals'!AD920","v":0},{"$f":"O_Dashboard!AE920-'O_Dashboard-Vals'!AE920","v":0},{"$f":"O_Dashboard!AF920-'O_Dashboard-Vals'!AF920","v":0},{"$f":"O_Dashboard!AG920-'O_Dashboard-Vals'!AG920","v":0},{"$f":"O_Dashboard!AH920-'O_Dashboard-Vals'!AH920","v":0},{"$f":"O_Dashboard!AI920-'O_Dashboard-Vals'!AI920","v":0},{"$f":"O_Dashboard!AJ920-'O_Dashboard-Vals'!AJ920","v":0},{"$f":"O_Dashboard!AK920-'O_Dashboard-Vals'!AK920","v":0},{"$f":"O_Dashboard!AL920-'O_Dashboard-Vals'!AL920","v":0},{"$f":"O_Dashboard!AM920-'O_Dashboard-Vals'!AM920","v":0},{"$f":"O_Dashboard!AN920-'O_Dashboard-Vals'!AN920","v":0},{"$f":"O_Dashboard!AO920-'O_Dashboard-Vals'!AO920","v":0},{"$f":"O_Dashboard!AP920-'O_Dashboard-Vals'!AP920","v":0},{"$f":"O_Dashboard!AQ920-'O_Dashboard-Vals'!AQ920","v":0},{"$f":"O_Dashboard!AR920-'O_Dashboard-Vals'!AR920","v":0},{"$f":"O_Dashboard!AS920-'O_Dashboard-Vals'!AS920","v":0},{"$f":"O_Dashboard!AT920-'O_Dashboard-Vals'!AT920","v":0},{"$f":"O_Dashboard!AU920-'O_Dashboard-Vals'!AU920","v":0},{"$f":"O_Dashboard!AV920-'O_Dashboard-Vals'!AV920","v":0},{"$f":"O_Dashboard!AW920-'O_Dashboard-Vals'!AW920","v":0},{"$f":"O_Dashboard!AX920-'O_Dashboard-Vals'!AX920","v":0},{"$f":"O_Dashboard!AY920-'O_Dashboard-Vals'!AY920","v":0},{"$f":"O_Dashboard!AZ920-'O_Dashboard-Vals'!AZ920","v":0},{"$f":"O_Dashboard!BA920-'O_Dashboard-Vals'!BA920","v":0},{"$f":"O_Dashboard!BB920-'O_Dashboard-Vals'!BB920","v":0},{"$f":"O_Dashboard!BC920-'O_Dashboard-Vals'!BC920","v":0},{"$f":"O_Dashboard!BD920-'O_Dashboard-Vals'!BD920","v":0},{"$f":"O_Dashboard!BE920-'O_Dashboard-Vals'!BE920","v":0},{"$f":"O_Dashboard!BF920-'O_Dashboard-Vals'!BF920","v":0},{"$f":"O_Dashboard!BG920-'O_Dashboard-Vals'!BG920","v":0},{"$f":"O_Dashboard!BH920-'O_Dashboard-Vals'!BH920","v":0},{"$f":"O_Dashboard!BI920-'O_Dashboard-Vals'!BI920","v":0},{"$f":"O_Dashboard!BJ920-'O_Dashboard-Vals'!BJ920","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E199","v":"Modulation MOD t (TSU)"},null,{"$f":"C_Output_Staging!G199","v":"£'000"},{"$f":"C_Output_Staging!H199","v":"Nominal"},null,{"$f":"C_Output_Staging!J199","v":0},{"$f":"C_Output_Staging!K199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y925-'O_Dashboard-Vals'!Y925","v":0},null,{"$f":"O_Dashboard!AA925-'O_Dashboard-Vals'!AA925","v":0},{"$f":"O_Dashboard!AB925-'O_Dashboard-Vals'!AB925","v":0},{"$f":"O_Dashboard!AC925-'O_Dashboard-Vals'!AC925","v":0},{"$f":"O_Dashboard!AD925-'O_Dashboard-Vals'!AD925","v":0},{"$f":"O_Dashboard!AE925-'O_Dashboard-Vals'!AE925","v":0},{"$f":"O_Dashboard!AF925-'O_Dashboard-Vals'!AF925","v":0},{"$f":"O_Dashboard!AG925-'O_Dashboard-Vals'!AG925","v":0},{"$f":"O_Dashboard!AH925-'O_Dashboard-Vals'!AH925","v":0},{"$f":"O_Dashboard!AI925-'O_Dashboard-Vals'!AI925","v":0},{"$f":"O_Dashboard!AJ925-'O_Dashboard-Vals'!AJ925","v":0},{"$f":"O_Dashboard!AK925-'O_Dashboard-Vals'!AK925","v":0},{"$f":"O_Dashboard!AL925-'O_Dashboard-Vals'!AL925","v":0},{"$f":"O_Dashboard!AM925-'O_Dashboard-Vals'!AM925","v":0},{"$f":"O_Dashboard!AN925-'O_Dashboard-Vals'!AN925","v":0},{"$f":"O_Dashboard!AO925-'O_Dashboard-Vals'!AO925","v":0},{"$f":"O_Dashboard!AP925-'O_Dashboard-Vals'!AP925","v":0},{"$f":"O_Dashboard!AQ925-'O_Dashboard-Vals'!AQ925","v":0},{"$f":"O_Dashboard!AR925-'O_Dashboard-Vals'!AR925","v":0},{"$f":"O_Dashboard!AS925-'O_Dashboard-Vals'!AS925","v":0},{"$f":"O_Dashboard!AT925-'O_Dashboard-Vals'!AT925","v":0},{"$f":"O_Dashboard!AU925-'O_Dashboard-Vals'!AU925","v":0},{"$f":"O_Dashboard!AV925-'O_Dashboard-Vals'!AV925","v":0},{"$f":"O_Dashboard!AW925-'O_Dashboard-Vals'!AW925","v":0},{"$f":"O_Dashboard!AX925-'O_Dashboard-Vals'!AX925","v":0},{"$f":"O_Dashboard!AY925-'O_Dashboard-Vals'!AY925","v":0},{"$f":"O_Dashboard!AZ925-'O_Dashboard-Vals'!AZ925","v":0},{"$f":"O_Dashboard!BA925-'O_Dashboard-Vals'!BA925","v":0},{"$f":"O_Dashboard!BB925-'O_Dashboard-Vals'!BB925","v":0},{"$f":"O_Dashboard!BC925-'O_Dashboard-Vals'!BC925","v":0},{"$f":"O_Dashboard!BD925-'O_Dashboard-Vals'!BD925","v":0},{"$f":"O_Dashboard!BE925-'O_Dashboard-Vals'!BE925","v":0},{"$f":"O_Dashboard!BF925-'O_Dashboard-Vals'!BF925","v":0},{"$f":"O_Dashboard!BG925-'O_Dashboard-Vals'!BG925","v":0},{"$f":"O_Dashboard!BH925-'O_Dashboard-Vals'!BH925","v":0},{"$f":"O_Dashboard!BI925-'O_Dashboard-Vals'!BI925","v":0},{"$f":"O_Dashboard!BJ925-'O_Dashboard-Vals'!BJ925","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E200","v":"Pre2011 t (TSU)"},null,{"$f":"C_Output_Staging!G200","v":"£'000"},{"$f":"C_Output_Staging!H200","v":"Nominal"},null,{"$f":"C_Output_Staging!J200","v":0},{"$f":"C_Output_Staging!K200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y926-'O_Dashboard-Vals'!Y926","v":0},null,{"$f":"O_Dashboard!AA926-'O_Dashboard-Vals'!AA926","v":0},{"$f":"O_Dashboard!AB926-'O_Dashboard-Vals'!AB926","v":0},{"$f":"O_Dashboard!AC926-'O_Dashboard-Vals'!AC926","v":0},{"$f":"O_Dashboard!AD926-'O_Dashboard-Vals'!AD926","v":0},{"$f":"O_Dashboard!AE926-'O_Dashboard-Vals'!AE926","v":0},{"$f":"O_Dashboard!AF926-'O_Dashboard-Vals'!AF926","v":0},{"$f":"O_Dashboard!AG926-'O_Dashboard-Vals'!AG926","v":0},{"$f":"O_Dashboard!AH926-'O_Dashboard-Vals'!AH926","v":0},{"$f":"O_Dashboard!AI926-'O_Dashboard-Vals'!AI926","v":0},{"$f":"O_Dashboard!AJ926-'O_Dashboard-Vals'!AJ926","v":0},{"$f":"O_Dashboard!AK926-'O_Dashboard-Vals'!AK926","v":0},{"$f":"O_Dashboard!AL926-'O_Dashboard-Vals'!AL926","v":0},{"$f":"O_Dashboard!AM926-'O_Dashboard-Vals'!AM926","v":0},{"$f":"O_Dashboard!AN926-'O_Dashboard-Vals'!AN926","v":0},{"$f":"O_Dashboard!AO926-'O_Dashboard-Vals'!AO926","v":0},{"$f":"O_Dashboard!AP926-'O_Dashboard-Vals'!AP926","v":0},{"$f":"O_Dashboard!AQ926-'O_Dashboard-Vals'!AQ926","v":0},{"$f":"O_Dashboard!AR926-'O_Dashboard-Vals'!AR926","v":0},{"$f":"O_Dashboard!AS926-'O_Dashboard-Vals'!AS926","v":0},{"$f":"O_Dashboard!AT926-'O_Dashboard-Vals'!AT926","v":0},{"$f":"O_Dashboard!AU926-'O_Dashboard-Vals'!AU926","v":0},{"$f":"O_Dashboard!AV926-'O_Dashboard-Vals'!AV926","v":0},{"$f":"O_Dashboard!AW926-'O_Dashboard-Vals'!AW926","v":0},{"$f":"O_Dashboard!AX926-'O_Dashboard-Vals'!AX926","v":0},{"$f":"O_Dashboard!AY926-'O_Dashboard-Vals'!AY926","v":0},{"$f":"O_Dashboard!AZ926-'O_Dashboard-Vals'!AZ926","v":0},{"$f":"O_Dashboard!BA926-'O_Dashboard-Vals'!BA926","v":0},{"$f":"O_Dashboard!BB926-'O_Dashboard-Vals'!BB926","v":0},{"$f":"O_Dashboard!BC926-'O_Dashboard-Vals'!BC926","v":0},{"$f":"O_Dashboard!BD926-'O_Dashboard-Vals'!BD926","v":0},{"$f":"O_Dashboard!BE926-'O_Dashboard-Vals'!BE926","v":0},{"$f":"O_Dashboard!BF926-'O_Dashboard-Vals'!BF926","v":0},{"$f":"O_Dashboard!BG926-'O_Dashboard-Vals'!BG926","v":0},{"$f":"O_Dashboard!BH926-'O_Dashboard-Vals'!BH926","v":0},{"$f":"O_Dashboard!BI926-'O_Dashboard-Vals'!BI926","v":0},{"$f":"O_Dashboard!BJ926-'O_Dashboard-Vals'!BJ926","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E205","v":"TVAR t (TSU)"},null,{"$f":"C_Output_Staging!G205","v":"£'000"},{"$f":"C_Output_Staging!H205","v":"Nominal"},null,{"$f":"C_Output_Staging!J205","v":0},{"$f":"C_Output_Staging!K205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y931-'O_Dashboard-Vals'!Y931","v":0},null,{"$f":"O_Dashboard!AA931-'O_Dashboard-Vals'!AA931","v":0},{"$f":"O_Dashboard!AB931-'O_Dashboard-Vals'!AB931","v":0},{"$f":"O_Dashboard!AC931-'O_Dashboard-Vals'!AC931","v":0},{"$f":"O_Dashboard!AD931-'O_Dashboard-Vals'!AD931","v":0},{"$f":"O_Dashboard!AE931-'O_Dashboard-Vals'!AE931","v":0},{"$f":"O_Dashboard!AF931-'O_Dashboard-Vals'!AF931","v":0},{"$f":"O_Dashboard!AG931-'O_Dashboard-Vals'!AG931","v":0},{"$f":"O_Dashboard!AH931-'O_Dashboard-Vals'!AH931","v":0},{"$f":"O_Dashboard!AI931-'O_Dashboard-Vals'!AI931","v":0},{"$f":"O_Dashboard!AJ931-'O_Dashboard-Vals'!AJ931","v":0},{"$f":"O_Dashboard!AK931-'O_Dashboard-Vals'!AK931","v":0},{"$f":"O_Dashboard!AL931-'O_Dashboard-Vals'!AL931","v":0},{"$f":"O_Dashboard!AM931-'O_Dashboard-Vals'!AM931","v":0},{"$f":"O_Dashboard!AN931-'O_Dashboard-Vals'!AN931","v":0},{"$f":"O_Dashboard!AO931-'O_Dashboard-Vals'!AO931","v":0},{"$f":"O_Dashboard!AP931-'O_Dashboard-Vals'!AP931","v":0},{"$f":"O_Dashboard!AQ931-'O_Dashboard-Vals'!AQ931","v":0},{"$f":"O_Dashboard!AR931-'O_Dashboard-Vals'!AR931","v":0},{"$f":"O_Dashboard!AS931-'O_Dashboard-Vals'!AS931","v":0},{"$f":"O_Dashboard!AT931-'O_Dashboard-Vals'!AT931","v":0},{"$f":"O_Dashboard!AU931-'O_Dashboard-Vals'!AU931","v":0},{"$f":"O_Dashboard!AV931-'O_Dashboard-Vals'!AV931","v":0},{"$f":"O_Dashboard!AW931-'O_Dashboard-Vals'!AW931","v":0},{"$f":"O_Dashboard!AX931-'O_Dashboard-Vals'!AX931","v":0},{"$f":"O_Dashboard!AY931-'O_Dashboard-Vals'!AY931","v":0},{"$f":"O_Dashboard!AZ931-'O_Dashboard-Vals'!AZ931","v":0},{"$f":"O_Dashboard!BA931-'O_Dashboard-Vals'!BA931","v":0},{"$f":"O_Dashboard!BB931-'O_Dashboard-Vals'!BB931","v":0},{"$f":"O_Dashboard!BC931-'O_Dashboard-Vals'!BC931","v":0},{"$f":"O_Dashboard!BD931-'O_Dashboard-Vals'!BD931","v":0},{"$f":"O_Dashboard!BE931-'O_Dashboard-Vals'!BE931","v":0},{"$f":"O_Dashboard!BF931-'O_Dashboard-Vals'!BF931","v":0},{"$f":"O_Dashboard!BG931-'O_Dashboard-Vals'!BG931","v":0},{"$f":"O_Dashboard!BH931-'O_Dashboard-Vals'!BH931","v":0},{"$f":"O_Dashboard!BI931-'O_Dashboard-Vals'!BI931","v":0},{"$f":"O_Dashboard!BJ931-'O_Dashboard-Vals'!BJ931","v":0}]
[]
[null,null,null,null,{"$f":"E70 & \" - deflated\"","v":" - deflated"},null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y940-'O_Dashboard-Vals'!Y940","v":0},null,{"$f":"O_Dashboard!AA940-'O_Dashboard-Vals'!AA940","v":0},{"$f":"O_Dashboard!AB940-'O_Dashboard-Vals'!AB940","v":0},{"$f":"O_Dashboard!AC940-'O_Dashboard-Vals'!AC940","v":0},{"$f":"O_Dashboard!AD940-'O_Dashboard-Vals'!AD940","v":0},{"$f":"O_Dashboard!AE940-'O_Dashboard-Vals'!AE940","v":0},{"$f":"O_Dashboard!AF940-'O_Dashboard-Vals'!AF940","v":0},{"$f":"O_Dashboard!AG940-'O_Dashboard-Vals'!AG940","v":0},{"$f":"O_Dashboard!AH940-'O_Dashboard-Vals'!AH940","v":0},{"$f":"O_Dashboard!AI940-'O_Dashboard-Vals'!AI940","v":0},{"$f":"O_Dashboard!AJ940-'O_Dashboard-Vals'!AJ940","v":0},{"$f":"O_Dashboard!AK940-'O_Dashboard-Vals'!AK940","v":0},{"$f":"O_Dashboard!AL940-'O_Dashboard-Vals'!AL940","v":0},{"$f":"O_Dashboard!AM940-'O_Dashboard-Vals'!AM940","v":0},{"$f":"O_Dashboard!AN940-'O_Dashboard-Vals'!AN940","v":0},{"$f":"O_Dashboard!AO940-'O_Dashboard-Vals'!AO940","v":0},{"$f":"O_Dashboard!AP940-'O_Dashboard-Vals'!AP940","v":0},{"$f":"O_Dashboard!AQ940-'O_Dashboard-Vals'!AQ940","v":0},{"$f":"O_Dashboard!AR940-'O_Dashboard-Vals'!AR940","v":0},{"$f":"O_Dashboard!AS940-'O_Dashboard-Vals'!AS940","v":0},{"$f":"O_Dashboard!AT940-'O_Dashboard-Vals'!AT940","v":0},{"$f":"O_Dashboard!AU940-'O_Dashboard-Vals'!AU940","v":0},{"$f":"O_Dashboard!AV940-'O_Dashboard-Vals'!AV940","v":0},{"$f":"O_Dashboard!AW940-'O_Dashboard-Vals'!AW940","v":0},{"$f":"O_Dashboard!AX940-'O_Dashboard-Vals'!AX940","v":0},{"$f":"O_Dashboard!AY940-'O_Dashboard-Vals'!AY940","v":0},{"$f":"O_Dashboard!AZ940-'O_Dashboard-Vals'!AZ940","v":0},{"$f":"O_Dashboard!BA940-'O_Dashboard-Vals'!BA940","v":0},{"$f":"O_Dashboard!BB940-'O_Dashboard-Vals'!BB940","v":0},{"$f":"O_Dashboard!BC940-'O_Dashboard-Vals'!BC940","v":0},{"$f":"O_Dashboard!BD940-'O_Dashboard-Vals'!BD940","v":0},{"$f":"O_Dashboard!BE940-'O_Dashboard-Vals'!BE940","v":0},{"$f":"O_Dashboard!BF940-'O_Dashboard-Vals'!BF940","v":0},{"$f":"O_Dashboard!BG940-'O_Dashboard-Vals'!BG940","v":0},{"$f":"O_Dashboard!BH940-'O_Dashboard-Vals'!BH940","v":0},{"$f":"O_Dashboard!BI940-'O_Dashboard-Vals'!BI940","v":0},{"$f":"O_Dashboard!BJ940-'O_Dashboard-Vals'!BJ940","v":0}]
[null,null,null,null,"Opex - Wages & Salaries - Price determination - UKATS POS - deflated",null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y941-'O_Dashboard-Vals'!Y941","v":0},null,{"$f":"O_Dashboard!AA941-'O_Dashboard-Vals'!AA941","v":0},{"$f":"O_Dashboard!AB941-'O_Dashboard-Vals'!AB941","v":0},{"$f":"O_Dashboard!AC941-'O_Dashboard-Vals'!AC941","v":0},{"$f":"O_Dashboard!AD941-'O_Dashboard-Vals'!AD941","v":0},{"$f":"O_Dashboard!AE941-'O_Dashboard-Vals'!AE941","v":0},{"$f":"O_Dashboard!AF941-'O_Dashboard-Vals'!AF941","v":0},{"$f":"O_Dashboard!AG941-'O_Dashboard-Vals'!AG941","v":0},{"$f":"O_Dashboard!AH941-'O_Dashboard-Vals'!AH941","v":0},{"$f":"O_Dashboard!AI941-'O_Dashboard-Vals'!AI941","v":0},{"$f":"O_Dashboard!AJ941-'O_Dashboard-Vals'!AJ941","v":0},{"$f":"O_Dashboard!AK941-'O_Dashboard-Vals'!AK941","v":0},{"$f":"O_Dashboard!AL941-'O_Dashboard-Vals'!AL941","v":0},{"$f":"O_Dashboard!AM941-'O_Dashboard-Vals'!AM941","v":0},{"$f":"O_Dashboard!AN941-'O_Dashboard-Vals'!AN941","v":0},{"$f":"O_Dashboard!AO941-'O_Dashboard-Vals'!AO941","v":0},{"$f":"O_Dashboard!AP941-'O_Dashboard-Vals'!AP941","v":0},{"$f":"O_Dashboard!AQ941-'O_Dashboard-Vals'!AQ941","v":0},{"$f":"O_Dashboard!AR941-'O_Dashboard-Vals'!AR941","v":0},{"$f":"O_Dashboard!AS941-'O_Dashboard-Vals'!AS941","v":0},{"$f":"O_Dashboard!AT941-'O_Dashboard-Vals'!AT941","v":0},{"$f":"O_Dashboard!AU941-'O_Dashboard-Vals'!AU941","v":0},{"$f":"O_Dashboard!AV941-'O_Dashboard-Vals'!AV941","v":0},{"$f":"O_Dashboard!AW941-'O_Dashboard-Vals'!AW941","v":0},{"$f":"O_Dashboard!AX941-'O_Dashboard-Vals'!AX941","v":0},{"$f":"O_Dashboard!AY941-'O_Dashboard-Vals'!AY941","v":0},{"$f":"O_Dashboard!AZ941-'O_Dashboard-Vals'!AZ941","v":0},{"$f":"O_Dashboard!BA941-'O_Dashboard-Vals'!BA941","v":0},{"$f":"O_Dashboard!BB941-'O_Dashboard-Vals'!BB941","v":0},{"$f":"O_Dashboard!BC941-'O_Dashboard-Vals'!BC941","v":0},{"$f":"O_Dashboard!BD941-'O_Dashboard-Vals'!BD941","v":0},{"$f":"O_Dashboard!BE941-'O_Dashboard-Vals'!BE941","v":0},{"$f":"O_Dashboard!BF941-'O_Dashboard-Vals'!BF941","v":0},{"$f":"O_Dashboard!BG941-'O_Dashboard-Vals'!BG941","v":0},{"$f":"O_Dashboard!BH941-'O_Dashboard-Vals'!BH941","v":0},{"$f":"O_Dashboard!BI941-'O_Dashboard-Vals'!BI941","v":0},{"$f":"O_Dashboard!BJ941-'O_Dashboard-Vals'!BJ941","v":0}]
[null,null,null,null,"Pensions - Opt outs - Price determination - UKATS POS - deflated",null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y945-'O_Dashboard-Vals'!Y945","v":0},null,{"$f":"O_Dashboard!AA945-'O_Dashboard-Vals'!AA945","v":0},{"$f":"O_Dashboard!AB945-'O_Dashboard-Vals'!AB945","v":0},{"$f":"O_Dashboard!AC945-'O_Dashboard-Vals'!AC945","v":0},{"$f":"O_Dashboard!AD945-'O_Dashboard-Vals'!AD945","v":0},{"$f":"O_Dashboard!AE945-'O_Dashboard-Vals'!AE945","v":0},{"$f":"O_Dashboard!AF945-'O_Dashboard-Vals'!AF945","v":0},{"$f":"O_Dashboard!AG945-'O_Dashboard-Vals'!AG945","v":0},{"$f":"O_Dashboard!AH945-'O_Dashboard-Vals'!AH945","v":0},{"$f":"O_Dashboard!AI945-'O_Dashboard-Vals'!AI945","v":0},{"$f":"O_Dashboard!AJ945-'O_Dashboard-Vals'!AJ945","v":0},{"$f":"O_Dashboard!AK945-'O_Dashboard-Vals'!AK945","v":0},{"$f":"O_Dashboard!AL945-'O_Dashboard-Vals'!AL945","v":0},{"$f":"O_Dashboard!AM945-'O_Dashboard-Vals'!AM945","v":0},{"$f":"O_Dashboard!AN945-'O_Dashboard-Vals'!AN945","v":0},{"$f":"O_Dashboard!AO945-'O_Dashboard-Vals'!AO945","v":0},{"$f":"O_Dashboard!AP945-'O_Dashboard-Vals'!AP945","v":0},{"$f":"O_Dashboard!AQ945-'O_Dashboard-Vals'!AQ945","v":0},{"$f":"O_Dashboard!AR945-'O_Dashboard-Vals'!AR945","v":0},{"$f":"O_Dashboard!AS945-'O_Dashboard-Vals'!AS945","v":0},{"$f":"O_Dashboard!AT945-'O_Dashboard-Vals'!AT945","v":0},{"$f":"O_Dashboard!AU945-'O_Dashboard-Vals'!AU945","v":0},{"$f":"O_Dashboard!AV945-'O_Dashboard-Vals'!AV945","v":0},{"$f":"O_Dashboard!AW945-'O_Dashboard-Vals'!AW945","v":0},{"$f":"O_Dashboard!AX945-'O_Dashboard-Vals'!AX945","v":0},{"$f":"O_Dashboard!AY945-'O_Dashboard-Vals'!AY945","v":0},{"$f":"O_Dashboard!AZ945-'O_Dashboard-Vals'!AZ945","v":0},{"$f":"O_Dashboard!BA945-'O_Dashboard-Vals'!BA945","v":0},{"$f":"O_Dashboard!BB945-'O_Dashboard-Vals'!BB945","v":0},{"$f":"O_Dashboard!BC945-'O_Dashboard-Vals'!BC945","v":0},{"$f":"O_Dashboard!BD945-'O_Dashboard-Vals'!BD945","v":0},{"$f":"O_Dashboard!BE945-'O_Dashboard-Vals'!BE945","v":0},{"$f":"O_Dashboard!BF945-'O_Dashboard-Vals'!BF945","v":0},{"$f":"O_Dashboard!BG945-'O_Dashboard-Vals'!BG945","v":0},{"$f":"O_Dashboard!BH945-'O_Dashboard-Vals'!BH945","v":0},{"$f":"O_Dashboard!BI945-'O_Dashboard-Vals'!BI945","v":0},{"$f":"O_Dashboard!BJ945-'O_Dashboard-Vals'!BJ945","v":0}]
[null,null,null,null,"Opex - Spare 2 - Price determination - UKATS POS - deflated",null,"£'000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y950-'O_Dashboard-Vals'!Y950","v":0},null,{"$f":"O_Dashboard!AA950-'O_Dashboard-Vals'!AA950","v":0},{"$f":"O_Dashboard!AB950-'O_Dashboard-Vals'!AB950","v":0},{"$f":"O_Dashboard!AC950-'O_Dashboard-Vals'!AC950","v":0},{"$f":"O_Dashboard!AD950-'O_Dashboard-Vals'!AD950","v":0},{"$f":"O_Dashboard!AE950-'O_Dashboard-Vals'!AE950","v":0},{"$f":"O_Dashboard!AF950-'O_Dashboard-Vals'!AF950","v":0},{"$f":"O_Dashboard!AG950-'O_Dashboard-Vals'!AG950","v":0},{"$f":"O_Dashboard!AH950-'O_Dashboard-Vals'!AH950","v":0},{"$f":"O_Dashboard!AI950-'O_Dashboard-Vals'!AI950","v":0},{"$f":"O_Dashboard!AJ950-'O_Dashboard-Vals'!AJ950","v":0},{"$f":"O_Dashboard!AK950-'O_Dashboard-Vals'!AK950","v":0},{"$f":"O_Dashboard!AL950-'O_Dashboard-Vals'!AL950","v":0},{"$f":"O_Dashboard!AM950-'O_Dashboard-Vals'!AM950","v":0},{"$f":"O_Dashboard!AN950-'O_Dashboard-Vals'!AN950","v":0},{"$f":"O_Dashboard!AO950-'O_Dashboard-Vals'!AO950","v":0},{"$f":"O_Dashboard!AP950-'O_Dashboard-Vals'!AP950","v":0},{"$f":"O_Dashboard!AQ950-'O_Dashboard-Vals'!AQ950","v":0},{"$f":"O_Dashboard!AR950-'O_Dashboard-Vals'!AR950","v":0},{"$f":"O_Dashboard!AS950-'O_Dashboard-Vals'!AS950","v":0},{"$f":"O_Dashboard!AT950-'O_Dashboard-Vals'!AT950","v":0},{"$f":"O_Dashboard!AU950-'O_Dashboard-Vals'!AU950","v":0},{"$f":"O_Dashboard!AV950-'O_Dashboard-Vals'!AV950","v":0},{"$f":"O_Dashboard!AW950-'O_Dashboard-Vals'!AW950","v":0},{"$f":"O_Dashboard!AX950-'O_Dashboard-Vals'!AX950","v":0},{"$f":"O_Dashboard!AY950-'O_Dashboard-Vals'!AY950","v":0},{"$f":"O_Dashboard!AZ950-'O_Dashboard-Vals'!AZ950","v":0},{"$f":"O_Dashboard!BA950-'O_Dashboard-Vals'!BA950","v":0},{"$f":"O_Dashboard!BB950-'O_Dashboard-Vals'!BB950","v":0},{"$f":"O_Dashboard!BC950-'O_Dashboard-Vals'!BC950","v":0},{"$f":"O_Dashboard!BD950-'O_Dashboard-Vals'!BD950","v":0},{"$f":"O_Dashboard!BE950-'O_Dashboard-Vals'!BE950","v":0},{"$f":"O_Dashboard!BF950-'O_Dashboard-Vals'!BF950","v":0},{"$f":"O_Dashboard!BG950-'O_Dashboard-Vals'!BG950","v":0},{"$f":"O_Dashboard!BH950-'O_Dashboard-Vals'!BH950","v":0},{"$f":"O_Dashboard!BI950-'O_Dashboard-Vals'!BI950","v":0},{"$f":"O_Dashboard!BJ950-'O_Dashboard-Vals'!BJ950","v":0}]
[null,null,null,null,{"$f":"C_RevCost_UKATS!E$308","v":"Forecast TSU used for Price Determinations"},null,{"$f":"C_RevCost_UKATS!G$308","v":"# TSUs ('000)"},null,null,{"$f":"C_RevCost_UKATS!J$308","v":0},{"$f":"C_RevCost_UKATS!K$308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y955-'O_Dashboard-Vals'!Y955","v":0},null,{"$f":"O_Dashboard!AA955-'O_Dashboard-Vals'!AA955","v":0},{"$f":"O_Dashboard!AB955-'O_Dashboard-Vals'!AB955","v":0},{"$f":"O_Dashboard!AC955-'O_Dashboard-Vals'!AC955","v":0},{"$f":"O_Dashboard!AD955-'O_Dashboard-Vals'!AD955","v":0},{"$f":"O_Dashboard!AE955-'O_Dashboard-Vals'!AE955","v":0},{"$f":"O_Dashboard!AF955-'O_Dashboard-Vals'!AF955","v":0},{"$f":"O_Dashboard!AG955-'O_Dashboard-Vals'!AG955","v":0},{"$f":"O_Dashboard!AH955-'O_Dashboard-Vals'!AH955","v":0},{"$f":"O_Dashboard!AI955-'O_Dashboard-Vals'!AI955","v":0},{"$f":"O_Dashboard!AJ955-'O_Dashboard-Vals'!AJ955","v":0},{"$f":"O_Dashboard!AK955-'O_Dashboard-Vals'!AK955","v":0},{"$f":"O_Dashboard!AL955-'O_Dashboard-Vals'!AL955","v":0},{"$f":"O_Dashboard!AM955-'O_Dashboard-Vals'!AM955","v":0},{"$f":"O_Dashboard!AN955-'O_Dashboard-Vals'!AN955","v":0},{"$f":"O_Dashboard!AO955-'O_Dashboard-Vals'!AO955","v":0},{"$f":"O_Dashboard!AP955-'O_Dashboard-Vals'!AP955","v":0},{"$f":"O_Dashboard!AQ955-'O_Dashboard-Vals'!AQ955","v":0},{"$f":"O_Dashboard!AR955-'O_Dashboard-Vals'!AR955","v":0},{"$f":"O_Dashboard!AS955-'O_Dashboard-Vals'!AS955","v":0},{"$f":"O_Dashboard!AT955-'O_Dashboard-Vals'!AT955","v":0},{"$f":"O_Dashboard!AU955-'O_Dashboard-Vals'!AU955","v":0},{"$f":"O_Dashboard!AV955-'O_Dashboard-Vals'!AV955","v":0},{"$f":"O_Dashboard!AW955-'O_Dashboard-Vals'!AW955","v":0},{"$f":"O_Dashboard!AX955-'O_Dashboard-Vals'!AX955","v":0},{"$f":"O_Dashboard!AY955-'O_Dashboard-Vals'!AY955","v":0},{"$f":"O_Dashboard!AZ955-'O_Dashboard-Vals'!AZ955","v":0},{"$f":"O_Dashboard!BA955-'O_Dashboard-Vals'!BA955","v":0},{"$f":"O_Dashboard!BB955-'O_Dashboard-Vals'!BB955","v":0},{"$f":"O_Dashboard!BC955-'O_Dashboard-Vals'!BC955","v":0},{"$f":"O_Dashboard!BD955-'O_Dashboard-Vals'!BD955","v":0},{"$f":"O_Dashboard!BE955-'O_Dashboard-Vals'!BE955","v":0},{"$f":"O_Dashboard!BF955-'O_Dashboard-Vals'!BF955","v":0},{"$f":"O_Dashboard!BG955-'O_Dashboard-Vals'!BG955","v":0},{"$f":"O_Dashboard!BH955-'O_Dashboard-Vals'!BH955","v":0},{"$f":"O_Dashboard!BI955-'O_Dashboard-Vals'!BI955","v":0},{"$f":"O_Dashboard!BJ955-'O_Dashboard-Vals'!BJ955","v":0}]
[null,null,null,null,"RP3 Overlay",null,"£ / CSU","CPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y957-'O_Dashboard-Vals'!Y957","v":0},null,{"$f":"O_Dashboard!AA957-'O_Dashboard-Vals'!AA957","v":0},{"$f":"O_Dashboard!AB957-'O_Dashboard-Vals'!AB957","v":0},{"$f":"O_Dashboard!AC957-'O_Dashboard-Vals'!AC957","v":0},{"$f":"O_Dashboard!AD957-'O_Dashboard-Vals'!AD957","v":0},{"$f":"O_Dashboard!AE957-'O_Dashboard-Vals'!AE957","v":0},{"$f":"O_Dashboard!AF957-'O_Dashboard-Vals'!AF957","v":0},{"$f":"O_Dashboard!AG957-'O_Dashboard-Vals'!AG957","v":0},{"$f":"O_Dashboard!AH957-'O_Dashboard-Vals'!AH957","v":0},{"$f":"O_Dashboard!AI957-'O_Dashboard-Vals'!AI957","v":0},{"$f":"O_Dashboard!AJ957-'O_Dashboard-Vals'!AJ957","v":0},{"$f":"O_Dashboard!AK957-'O_Dashboard-Vals'!AK957","v":0},{"$f":"O_Dashboard!AL957-'O_Dashboard-Vals'!AL957","v":0},{"$f":"O_Dashboard!AM957-'O_Dashboard-Vals'!AM957","v":0},{"$f":"O_Dashboard!AN957-'O_Dashboard-Vals'!AN957","v":0},{"$f":"O_Dashboard!AO957-'O_Dashboard-Vals'!AO957","v":0},{"$f":"O_Dashboard!AP957-'O_Dashboard-Vals'!AP957","v":0},{"$f":"O_Dashboard!AQ957-'O_Dashboard-Vals'!AQ957","v":0},{"$f":"O_Dashboard!AR957-'O_Dashboard-Vals'!AR957","v":0},{"$f":"O_Dashboard!AS957-'O_Dashboard-Vals'!AS957","v":0},{"$f":"O_Dashboard!AT957-'O_Dashboard-Vals'!AT957","v":0},{"$f":"O_Dashboard!AU957-'O_Dashboard-Vals'!AU957","v":0},{"$f":"O_Dashboard!AV957-'O_Dashboard-Vals'!AV957","v":0},{"$f":"O_Dashboard!AW957-'O_Dashboard-Vals'!AW957","v":0},{"$f":"O_Dashboard!AX957-'O_Dashboard-Vals'!AX957","v":0},{"$f":"O_Dashboard!AY957-'O_Dashboard-Vals'!AY957","v":0},{"$f":"O_Dashboard!AZ957-'O_Dashboard-Vals'!AZ957","v":0},{"$f":"O_Dashboard!BA957-'O_Dashboard-Vals'!BA957","v":0},{"$f":"O_Dashboard!BB957-'O_Dashboard-Vals'!BB957","v":0},{"$f":"O_Dashboard!BC957-'O_Dashboard-Vals'!BC957","v":0},{"$f":"O_Dashboard!BD957-'O_Dashboard-Vals'!BD957","v":0},{"$f":"O_Dashboard!BE957-'O_Dashboard-Vals'!BE957","v":0},{"$f":"O_Dashboard!BF957-'O_Dashboard-Vals'!BF957","v":0},{"$f":"O_Dashboard!BG957-'O_Dashboard-Vals'!BG957","v":0},{"$f":"O_Dashboard!BH957-'O_Dashboard-Vals'!BH957","v":0},{"$f":"O_Dashboard!BI957-'O_Dashboard-Vals'!BI957","v":0},{"$f":"O_Dashboard!BJ957-'O_Dashboard-Vals'!BJ957","v":0}]
[null,"Check"]
[null,null,null,null,"Unit Rate Check",{"$f":"SUM(AA965:BJ965)","v":0},"check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y965-'O_Dashboard-Vals'!Y965","v":0},null,{"$f":"O_Dashboard!AA965-'O_Dashboard-Vals'!AA965","v":0},{"$f":"O_Dashboard!AB965-'O_Dashboard-Vals'!AB965","v":0},{"$f":"O_Dashboard!AC965-'O_Dashboard-Vals'!AC965","v":0},{"$f":"O_Dashboard!AD965-'O_Dashboard-Vals'!AD965","v":0},{"$f":"O_Dashboard!AE965-'O_Dashboard-Vals'!AE965","v":0},{"$f":"O_Dashboard!AF965-'O_Dashboard-Vals'!AF965","v":0},{"$f":"O_Dashboard!AG965-'O_Dashboard-Vals'!AG965","v":0},{"$f":"O_Dashboard!AH965-'O_Dashboard-Vals'!AH965","v":0},{"$f":"O_Dashboard!AI965-'O_Dashboard-Vals'!AI965","v":0},{"$f":"O_Dashboard!AJ965-'O_Dashboard-Vals'!AJ965","v":0},{"$f":"O_Dashboard!AK965-'O_Dashboard-Vals'!AK965","v":0},{"$f":"O_Dashboard!AL965-'O_Dashboard-Vals'!AL965","v":0},{"$f":"O_Dashboard!AM965-'O_Dashboard-Vals'!AM965","v":0},{"$f":"O_Dashboard!AN965-'O_Dashboard-Vals'!AN965","v":0},{"$f":"O_Dashboard!AO965-'O_Dashboard-Vals'!AO965","v":0},{"$f":"O_Dashboard!AP965-'O_Dashboard-Vals'!AP965","v":0},{"$f":"O_Dashboard!AQ965-'O_Dashboard-Vals'!AQ965","v":0},{"$f":"O_Dashboard!AR965-'O_Dashboard-Vals'!AR965","v":0},{"$f":"O_Dashboard!AS965-'O_Dashboard-Vals'!AS965","v":0},{"$f":"O_Dashboard!AT965-'O_Dashboard-Vals'!AT965","v":0},{"$f":"O_Dashboard!AU965-'O_Dashboard-Vals'!AU965","v":0},{"$f":"O_Dashboard!AV965-'O_Dashboard-Vals'!AV965","v":0},{"$f":"O_Dashboard!AW965-'O_Dashboard-Vals'!AW965","v":0},{"$f":"O_Dashboard!AX965-'O_Dashboard-Vals'!AX965","v":0},{"$f":"O_Dashboard!AY965-'O_Dashboard-Vals'!AY965","v":0},{"$f":"O_Dashboard!AZ965-'O_Dashboard-Vals'!AZ965","v":0},{"$f":"O_Dashboard!BA965-'O_Dashboard-Vals'!BA965","v":0},{"$f":"O_Dashboard!BB965-'O_Dashboard-Vals'!BB965","v":0},{"$f":"O_Dashboard!BC965-'O_Dashboard-Vals'!BC965","v":0},{"$f":"O_Dashboard!BD965-'O_Dashboard-Vals'!BD965","v":0},{"$f":"O_Dashboard!BE965-'O_Dashboard-Vals'!BE965","v":0},{"$f":"O_Dashboard!BF965-'O_Dashboard-Vals'!BF965","v":0},{"$f":"O_Dashboard!BG965-'O_Dashboard-Vals'!BG965","v":0},{"$f":"O_Dashboard!BH965-'O_Dashboard-Vals'!BH965","v":0},{"$f":"O_Dashboard!BI965-'O_Dashboard-Vals'!BI965","v":0},{"$f":"O_Dashboard!BJ965-'O_Dashboard-Vals'!BJ965","v":0}]
[null,"UKATS (Including London Approach)"]
[]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E656","v":"AMS Charges"},null,"£m",{"$f":"C_Output_Staging!H656","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y980-'O_Dashboard-Vals'!Y980","v":0},null,{"$f":"O_Dashboard!AA980-'O_Dashboard-Vals'!AA980","v":0},{"$f":"O_Dashboard!AB980-'O_Dashboard-Vals'!AB980","v":0},{"$f":"O_Dashboard!AC980-'O_Dashboard-Vals'!AC980","v":0},{"$f":"O_Dashboard!AD980-'O_Dashboard-Vals'!AD980","v":0},{"$f":"O_Dashboard!AE980-'O_Dashboard-Vals'!AE980","v":0},{"$f":"O_Dashboard!AF980-'O_Dashboard-Vals'!AF980","v":0},{"$f":"O_Dashboard!AG980-'O_Dashboard-Vals'!AG980","v":0},{"$f":"O_Dashboard!AH980-'O_Dashboard-Vals'!AH980","v":0},{"$f":"O_Dashboard!AI980-'O_Dashboard-Vals'!AI980","v":0},{"$f":"O_Dashboard!AJ980-'O_Dashboard-Vals'!AJ980","v":0},{"$f":"O_Dashboard!AK980-'O_Dashboard-Vals'!AK980","v":0},{"$f":"O_Dashboard!AL980-'O_Dashboard-Vals'!AL980","v":0},{"$f":"O_Dashboard!AM980-'O_Dashboard-Vals'!AM980","v":0},{"$f":"O_Dashboard!AN980-'O_Dashboard-Vals'!AN980","v":0},{"$f":"O_Dashboard!AO980-'O_Dashboard-Vals'!AO980","v":0},{"$f":"O_Dashboard!AP980-'O_Dashboard-Vals'!AP980","v":0},{"$f":"O_Dashboard!AQ980-'O_Dashboard-Vals'!AQ980","v":0},{"$f":"O_Dashboard!AR980-'O_Dashboard-Vals'!AR980","v":0},{"$f":"O_Dashboard!AS980-'O_Dashboard-Vals'!AS980","v":0},{"$f":"O_Dashboard!AT980-'O_Dashboard-Vals'!AT980","v":0},{"$f":"O_Dashboard!AU980-'O_Dashboard-Vals'!AU980","v":0},{"$f":"O_Dashboard!AV980-'O_Dashboard-Vals'!AV980","v":0},{"$f":"O_Dashboard!AW980-'O_Dashboard-Vals'!AW980","v":0},{"$f":"O_Dashboard!AX980-'O_Dashboard-Vals'!AX980","v":0},{"$f":"O_Dashboard!AY980-'O_Dashboard-Vals'!AY980","v":0},{"$f":"O_Dashboard!AZ980-'O_Dashboard-Vals'!AZ980","v":0},{"$f":"O_Dashboard!BA980-'O_Dashboard-Vals'!BA980","v":0},{"$f":"O_Dashboard!BB980-'O_Dashboard-Vals'!BB980","v":0},{"$f":"O_Dashboard!BC980-'O_Dashboard-Vals'!BC980","v":0},{"$f":"O_Dashboard!BD980-'O_Dashboard-Vals'!BD980","v":0},{"$f":"O_Dashboard!BE980-'O_Dashboard-Vals'!BE980","v":0},{"$f":"O_Dashboard!BF980-'O_Dashboard-Vals'!BF980","v":0},{"$f":"O_Dashboard!BG980-'O_Dashboard-Vals'!BG980","v":0},{"$f":"O_Dashboard!BH980-'O_Dashboard-Vals'!BH980","v":0},{"$f":"O_Dashboard!BI980-'O_Dashboard-Vals'!BI980","v":0},{"$f":"O_Dashboard!BJ980-'O_Dashboard-Vals'!BJ980","v":0}]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E706","v":"Opex - Non-staff costs"},null,{"$f":"C_Output_Staging!G706","v":"£m"},{"$f":"C_Output_Staging!H706","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y985-'O_Dashboard-Vals'!Y985","v":0},null,{"$f":"O_Dashboard!AA985-'O_Dashboard-Vals'!AA985","v":0},{"$f":"O_Dashboard!AB985-'O_Dashboard-Vals'!AB985","v":0},{"$f":"O_Dashboard!AC985-'O_Dashboard-Vals'!AC985","v":0},{"$f":"O_Dashboard!AD985-'O_Dashboard-Vals'!AD985","v":0},{"$f":"O_Dashboard!AE985-'O_Dashboard-Vals'!AE985","v":0},{"$f":"O_Dashboard!AF985-'O_Dashboard-Vals'!AF985","v":0},{"$f":"O_Dashboard!AG985-'O_Dashboard-Vals'!AG985","v":0},{"$f":"O_Dashboard!AH985-'O_Dashboard-Vals'!AH985","v":0},{"$f":"O_Dashboard!AI985-'O_Dashboard-Vals'!AI985","v":0},{"$f":"O_Dashboard!AJ985-'O_Dashboard-Vals'!AJ985","v":0},{"$f":"O_Dashboard!AK985-'O_Dashboard-Vals'!AK985","v":0},{"$f":"O_Dashboard!AL985-'O_Dashboard-Vals'!AL985","v":0},{"$f":"O_Dashboard!AM985-'O_Dashboard-Vals'!AM985","v":0},{"$f":"O_Dashboard!AN985-'O_Dashboard-Vals'!AN985","v":0},{"$f":"O_Dashboard!AO985-'O_Dashboard-Vals'!AO985","v":0},{"$f":"O_Dashboard!AP985-'O_Dashboard-Vals'!AP985","v":0},{"$f":"O_Dashboard!AQ985-'O_Dashboard-Vals'!AQ985","v":0},{"$f":"O_Dashboard!AR985-'O_Dashboard-Vals'!AR985","v":0},{"$f":"O_Dashboard!AS985-'O_Dashboard-Vals'!AS985","v":0},{"$f":"O_Dashboard!AT985-'O_Dashboard-Vals'!AT985","v":0},{"$f":"O_Dashboard!AU985-'O_Dashboard-Vals'!AU985","v":0},{"$f":"O_Dashboard!AV985-'O_Dashboard-Vals'!AV985","v":0},{"$f":"O_Dashboard!AW985-'O_Dashboard-Vals'!AW985","v":0},{"$f":"O_Dashboard!AX985-'O_Dashboard-Vals'!AX985","v":0},{"$f":"O_Dashboard!AY985-'O_Dashboard-Vals'!AY985","v":0},{"$f":"O_Dashboard!AZ985-'O_Dashboard-Vals'!AZ985","v":0},{"$f":"O_Dashboard!BA985-'O_Dashboard-Vals'!BA985","v":0},{"$f":"O_Dashboard!BB985-'O_Dashboard-Vals'!BB985","v":0},{"$f":"O_Dashboard!BC985-'O_Dashboard-Vals'!BC985","v":0},{"$f":"O_Dashboard!BD985-'O_Dashboard-Vals'!BD985","v":0},{"$f":"O_Dashboard!BE985-'O_Dashboard-Vals'!BE985","v":0},{"$f":"O_Dashboard!BF985-'O_Dashboard-Vals'!BF985","v":0},{"$f":"O_Dashboard!BG985-'O_Dashboard-Vals'!BG985","v":0},{"$f":"O_Dashboard!BH985-'O_Dashboard-Vals'!BH985","v":0},{"$f":"O_Dashboard!BI985-'O_Dashboard-Vals'!BI985","v":0},{"$f":"O_Dashboard!BJ985-'O_Dashboard-Vals'!BJ985","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E711","v":"Pensions - Opt outs"},null,{"$f":"C_Output_Staging!G711","v":"£m"},{"$f":"C_Output_Staging!H711","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y990-'O_Dashboard-Vals'!Y990","v":0},null,{"$f":"O_Dashboard!AA990-'O_Dashboard-Vals'!AA990","v":0},{"$f":"O_Dashboard!AB990-'O_Dashboard-Vals'!AB990","v":0},{"$f":"O_Dashboard!AC990-'O_Dashboard-Vals'!AC990","v":0},{"$f":"O_Dashboard!AD990-'O_Dashboard-Vals'!AD990","v":0},{"$f":"O_Dashboard!AE990-'O_Dashboard-Vals'!AE990","v":0},{"$f":"O_Dashboard!AF990-'O_Dashboard-Vals'!AF990","v":0},{"$f":"O_Dashboard!AG990-'O_Dashboard-Vals'!AG990","v":0},{"$f":"O_Dashboard!AH990-'O_Dashboard-Vals'!AH990","v":0},{"$f":"O_Dashboard!AI990-'O_Dashboard-Vals'!AI990","v":0},{"$f":"O_Dashboard!AJ990-'O_Dashboard-Vals'!AJ990","v":0},{"$f":"O_Dashboard!AK990-'O_Dashboard-Vals'!AK990","v":0},{"$f":"O_Dashboard!AL990-'O_Dashboard-Vals'!AL990","v":0},{"$f":"O_Dashboard!AM990-'O_Dashboard-Vals'!AM990","v":0},{"$f":"O_Dashboard!AN990-'O_Dashboard-Vals'!AN990","v":0},{"$f":"O_Dashboard!AO990-'O_Dashboard-Vals'!AO990","v":0},{"$f":"O_Dashboard!AP990-'O_Dashboard-Vals'!AP990","v":0},{"$f":"O_Dashboard!AQ990-'O_Dashboard-Vals'!AQ990","v":0},{"$f":"O_Dashboard!AR990-'O_Dashboard-Vals'!AR990","v":0},{"$f":"O_Dashboard!AS990-'O_Dashboard-Vals'!AS990","v":0},{"$f":"O_Dashboard!AT990-'O_Dashboard-Vals'!AT990","v":0},{"$f":"O_Dashboard!AU990-'O_Dashboard-Vals'!AU990","v":0},{"$f":"O_Dashboard!AV990-'O_Dashboard-Vals'!AV990","v":0},{"$f":"O_Dashboard!AW990-'O_Dashboard-Vals'!AW990","v":0},{"$f":"O_Dashboard!AX990-'O_Dashboard-Vals'!AX990","v":0},{"$f":"O_Dashboard!AY990-'O_Dashboard-Vals'!AY990","v":0},{"$f":"O_Dashboard!AZ990-'O_Dashboard-Vals'!AZ990","v":0},{"$f":"O_Dashboard!BA990-'O_Dashboard-Vals'!BA990","v":0},{"$f":"O_Dashboard!BB990-'O_Dashboard-Vals'!BB990","v":0},{"$f":"O_Dashboard!BC990-'O_Dashboard-Vals'!BC990","v":0},{"$f":"O_Dashboard!BD990-'O_Dashboard-Vals'!BD990","v":0},{"$f":"O_Dashboard!BE990-'O_Dashboard-Vals'!BE990","v":0},{"$f":"O_Dashboard!BF990-'O_Dashboard-Vals'!BF990","v":0},{"$f":"O_Dashboard!BG990-'O_Dashboard-Vals'!BG990","v":0},{"$f":"O_Dashboard!BH990-'O_Dashboard-Vals'!BH990","v":0},{"$f":"O_Dashboard!BI990-'O_Dashboard-Vals'!BI990","v":0},{"$f":"O_Dashboard!BJ990-'O_Dashboard-Vals'!BJ990","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E716","v":"Total Determined costs (CSU based)"},null,{"$f":"C_Output_Staging!G716","v":"£m"},{"$f":"C_Output_Staging!H716","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y995-'O_Dashboard-Vals'!Y995","v":0},null,{"$f":"O_Dashboard!AA995-'O_Dashboard-Vals'!AA995","v":0},{"$f":"O_Dashboard!AB995-'O_Dashboard-Vals'!AB995","v":0},{"$f":"O_Dashboard!AC995-'O_Dashboard-Vals'!AC995","v":0},{"$f":"O_Dashboard!AD995-'O_Dashboard-Vals'!AD995","v":0},{"$f":"O_Dashboard!AE995-'O_Dashboard-Vals'!AE995","v":0},{"$f":"O_Dashboard!AF995-'O_Dashboard-Vals'!AF995","v":0},{"$f":"O_Dashboard!AG995-'O_Dashboard-Vals'!AG995","v":0},{"$f":"O_Dashboard!AH995-'O_Dashboard-Vals'!AH995","v":0},{"$f":"O_Dashboard!AI995-'O_Dashboard-Vals'!AI995","v":0},{"$f":"O_Dashboard!AJ995-'O_Dashboard-Vals'!AJ995","v":0},{"$f":"O_Dashboard!AK995-'O_Dashboard-Vals'!AK995","v":0},{"$f":"O_Dashboard!AL995-'O_Dashboard-Vals'!AL995","v":0},{"$f":"O_Dashboard!AM995-'O_Dashboard-Vals'!AM995","v":0},{"$f":"O_Dashboard!AN995-'O_Dashboard-Vals'!AN995","v":0},{"$f":"O_Dashboard!AO995-'O_Dashboard-Vals'!AO995","v":0},{"$f":"O_Dashboard!AP995-'O_Dashboard-Vals'!AP995","v":0},{"$f":"O_Dashboard!AQ995-'O_Dashboard-Vals'!AQ995","v":0},{"$f":"O_Dashboard!AR995-'O_Dashboard-Vals'!AR995","v":0},{"$f":"O_Dashboard!AS995-'O_Dashboard-Vals'!AS995","v":0},{"$f":"O_Dashboard!AT995-'O_Dashboard-Vals'!AT995","v":0},{"$f":"O_Dashboard!AU995-'O_Dashboard-Vals'!AU995","v":0},{"$f":"O_Dashboard!AV995-'O_Dashboard-Vals'!AV995","v":0},{"$f":"O_Dashboard!AW995-'O_Dashboard-Vals'!AW995","v":0},{"$f":"O_Dashboard!AX995-'O_Dashboard-Vals'!AX995","v":0},{"$f":"O_Dashboard!AY995-'O_Dashboard-Vals'!AY995","v":0},{"$f":"O_Dashboard!AZ995-'O_Dashboard-Vals'!AZ995","v":0},{"$f":"O_Dashboard!BA995-'O_Dashboard-Vals'!BA995","v":0},{"$f":"O_Dashboard!BB995-'O_Dashboard-Vals'!BB995","v":0},{"$f":"O_Dashboard!BC995-'O_Dashboard-Vals'!BC995","v":0},{"$f":"O_Dashboard!BD995-'O_Dashboard-Vals'!BD995","v":0},{"$f":"O_Dashboard!BE995-'O_Dashboard-Vals'!BE995","v":0},{"$f":"O_Dashboard!BF995-'O_Dashboard-Vals'!BF995","v":0},{"$f":"O_Dashboard!BG995-'O_Dashboard-Vals'!BG995","v":0},{"$f":"O_Dashboard!BH995-'O_Dashboard-Vals'!BH995","v":0},{"$f":"O_Dashboard!BI995-'O_Dashboard-Vals'!BI995","v":0},{"$f":"O_Dashboard!BJ995-'O_Dashboard-Vals'!BJ995","v":0}]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E721","v":"DfT determined costs"},null,{"$f":"C_Output_Staging!G721","v":"£m"},{"$f":"C_Output_Staging!H721","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1000-'O_Dashboard-Vals'!Y1000","v":0},null,{"$f":"O_Dashboard!AA1000-'O_Dashboard-Vals'!AA1000","v":0},{"$f":"O_Dashboard!AB1000-'O_Dashboard-Vals'!AB1000","v":0},{"$f":"O_Dashboard!AC1000-'O_Dashboard-Vals'!AC1000","v":0},{"$f":"O_Dashboard!AD1000-'O_Dashboard-Vals'!AD1000","v":0},{"$f":"O_Dashboard!AE1000-'O_Dashboard-Vals'!AE1000","v":0},{"$f":"O_Dashboard!AF1000-'O_Dashboard-Vals'!AF1000","v":0},{"$f":"O_Dashboard!AG1000-'O_Dashboard-Vals'!AG1000","v":0},{"$f":"O_Dashboard!AH1000-'O_Dashboard-Vals'!AH1000","v":0},{"$f":"O_Dashboard!AI1000-'O_Dashboard-Vals'!AI1000","v":0},{"$f":"O_Dashboard!AJ1000-'O_Dashboard-Vals'!AJ1000","v":0},{"$f":"O_Dashboard!AK1000-'O_Dashboard-Vals'!AK1000","v":0},{"$f":"O_Dashboard!AL1000-'O_Dashboard-Vals'!AL1000","v":0},{"$f":"O_Dashboard!AM1000-'O_Dashboard-Vals'!AM1000","v":0},{"$f":"O_Dashboard!AN1000-'O_Dashboard-Vals'!AN1000","v":0},{"$f":"O_Dashboard!AO1000-'O_Dashboard-Vals'!AO1000","v":0},{"$f":"O_Dashboard!AP1000-'O_Dashboard-Vals'!AP1000","v":0},{"$f":"O_Dashboard!AQ1000-'O_Dashboard-Vals'!AQ1000","v":0},{"$f":"O_Dashboard!AR1000-'O_Dashboard-Vals'!AR1000","v":0},{"$f":"O_Dashboard!AS1000-'O_Dashboard-Vals'!AS1000","v":0},{"$f":"O_Dashboard!AT1000-'O_Dashboard-Vals'!AT1000","v":0},{"$f":"O_Dashboard!AU1000-'O_Dashboard-Vals'!AU1000","v":0},{"$f":"O_Dashboard!AV1000-'O_Dashboard-Vals'!AV1000","v":0},{"$f":"O_Dashboard!AW1000-'O_Dashboard-Vals'!AW1000","v":0},{"$f":"O_Dashboard!AX1000-'O_Dashboard-Vals'!AX1000","v":0},{"$f":"O_Dashboard!AY1000-'O_Dashboard-Vals'!AY1000","v":0},{"$f":"O_Dashboard!AZ1000-'O_Dashboard-Vals'!AZ1000","v":0},{"$f":"O_Dashboard!BA1000-'O_Dashboard-Vals'!BA1000","v":0},{"$f":"O_Dashboard!BB1000-'O_Dashboard-Vals'!BB1000","v":0},{"$f":"O_Dashboard!BC1000-'O_Dashboard-Vals'!BC1000","v":0},{"$f":"O_Dashboard!BD1000-'O_Dashboard-Vals'!BD1000","v":0},{"$f":"O_Dashboard!BE1000-'O_Dashboard-Vals'!BE1000","v":0},{"$f":"O_Dashboard!BF1000-'O_Dashboard-Vals'!BF1000","v":0},{"$f":"O_Dashboard!BG1000-'O_Dashboard-Vals'!BG1000","v":0},{"$f":"O_Dashboard!BH1000-'O_Dashboard-Vals'!BH1000","v":0},{"$f":"O_Dashboard!BI1000-'O_Dashboard-Vals'!BI1000","v":0},{"$f":"O_Dashboard!BJ1000-'O_Dashboard-Vals'!BJ1000","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E725","v":"Total non-NERL Determined costs (TSU-based)"},null,{"$f":"C_Output_Staging!G725","v":"£m"},{"$f":"C_Output_Staging!H725","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1004-'O_Dashboard-Vals'!Y1004","v":0},null,{"$f":"O_Dashboard!AA1004-'O_Dashboard-Vals'!AA1004","v":0},{"$f":"O_Dashboard!AB1004-'O_Dashboard-Vals'!AB1004","v":0},{"$f":"O_Dashboard!AC1004-'O_Dashboard-Vals'!AC1004","v":0},{"$f":"O_Dashboard!AD1004-'O_Dashboard-Vals'!AD1004","v":0},{"$f":"O_Dashboard!AE1004-'O_Dashboard-Vals'!AE1004","v":0},{"$f":"O_Dashboard!AF1004-'O_Dashboard-Vals'!AF1004","v":0},{"$f":"O_Dashboard!AG1004-'O_Dashboard-Vals'!AG1004","v":0},{"$f":"O_Dashboard!AH1004-'O_Dashboard-Vals'!AH1004","v":0},{"$f":"O_Dashboard!AI1004-'O_Dashboard-Vals'!AI1004","v":0},{"$f":"O_Dashboard!AJ1004-'O_Dashboard-Vals'!AJ1004","v":0},{"$f":"O_Dashboard!AK1004-'O_Dashboard-Vals'!AK1004","v":0},{"$f":"O_Dashboard!AL1004-'O_Dashboard-Vals'!AL1004","v":0},{"$f":"O_Dashboard!AM1004-'O_Dashboard-Vals'!AM1004","v":0},{"$f":"O_Dashboard!AN1004-'O_Dashboard-Vals'!AN1004","v":0},{"$f":"O_Dashboard!AO1004-'O_Dashboard-Vals'!AO1004","v":0},{"$f":"O_Dashboard!AP1004-'O_Dashboard-Vals'!AP1004","v":0},{"$f":"O_Dashboard!AQ1004-'O_Dashboard-Vals'!AQ1004","v":0},{"$f":"O_Dashboard!AR1004-'O_Dashboard-Vals'!AR1004","v":0},{"$f":"O_Dashboard!AS1004-'O_Dashboard-Vals'!AS1004","v":0},{"$f":"O_Dashboard!AT1004-'O_Dashboard-Vals'!AT1004","v":0},{"$f":"O_Dashboard!AU1004-'O_Dashboard-Vals'!AU1004","v":0},{"$f":"O_Dashboard!AV1004-'O_Dashboard-Vals'!AV1004","v":0},{"$f":"O_Dashboard!AW1004-'O_Dashboard-Vals'!AW1004","v":0},{"$f":"O_Dashboard!AX1004-'O_Dashboard-Vals'!AX1004","v":0},{"$f":"O_Dashboard!AY1004-'O_Dashboard-Vals'!AY1004","v":0},{"$f":"O_Dashboard!AZ1004-'O_Dashboard-Vals'!AZ1004","v":0},{"$f":"O_Dashboard!BA1004-'O_Dashboard-Vals'!BA1004","v":0},{"$f":"O_Dashboard!BB1004-'O_Dashboard-Vals'!BB1004","v":0},{"$f":"O_Dashboard!BC1004-'O_Dashboard-Vals'!BC1004","v":0},{"$f":"O_Dashboard!BD1004-'O_Dashboard-Vals'!BD1004","v":0},{"$f":"O_Dashboard!BE1004-'O_Dashboard-Vals'!BE1004","v":0},{"$f":"O_Dashboard!BF1004-'O_Dashboard-Vals'!BF1004","v":0},{"$f":"O_Dashboard!BG1004-'O_Dashboard-Vals'!BG1004","v":0},{"$f":"O_Dashboard!BH1004-'O_Dashboard-Vals'!BH1004","v":0},{"$f":"O_Dashboard!BI1004-'O_Dashboard-Vals'!BI1004","v":0},{"$f":"O_Dashboard!BJ1004-'O_Dashboard-Vals'!BJ1004","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E730","v":"Determined unit costs "},null,{"$f":"C_Output_Staging!G730","v":"£ / TSU"},{"$f":"C_Output_Staging!H730","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1009-'O_Dashboard-Vals'!Y1009","v":0},null,{"$f":"O_Dashboard!AA1009-'O_Dashboard-Vals'!AA1009","v":0},{"$f":"O_Dashboard!AB1009-'O_Dashboard-Vals'!AB1009","v":0},{"$f":"O_Dashboard!AC1009-'O_Dashboard-Vals'!AC1009","v":0},{"$f":"O_Dashboard!AD1009-'O_Dashboard-Vals'!AD1009","v":0},{"$f":"O_Dashboard!AE1009-'O_Dashboard-Vals'!AE1009","v":0},{"$f":"O_Dashboard!AF1009-'O_Dashboard-Vals'!AF1009","v":0},{"$f":"O_Dashboard!AG1009-'O_Dashboard-Vals'!AG1009","v":0},{"$f":"O_Dashboard!AH1009-'O_Dashboard-Vals'!AH1009","v":0},{"$f":"O_Dashboard!AI1009-'O_Dashboard-Vals'!AI1009","v":0},{"$f":"O_Dashboard!AJ1009-'O_Dashboard-Vals'!AJ1009","v":0},{"$f":"O_Dashboard!AK1009-'O_Dashboard-Vals'!AK1009","v":0},{"$f":"O_Dashboard!AL1009-'O_Dashboard-Vals'!AL1009","v":0},{"$f":"O_Dashboard!AM1009-'O_Dashboard-Vals'!AM1009","v":0},{"$f":"O_Dashboard!AN1009-'O_Dashboard-Vals'!AN1009","v":0},{"$f":"O_Dashboard!AO1009-'O_Dashboard-Vals'!AO1009","v":0},{"$f":"O_Dashboard!AP1009-'O_Dashboard-Vals'!AP1009","v":0},{"$f":"O_Dashboard!AQ1009-'O_Dashboard-Vals'!AQ1009","v":0},{"$f":"O_Dashboard!AR1009-'O_Dashboard-Vals'!AR1009","v":0},{"$f":"O_Dashboard!AS1009-'O_Dashboard-Vals'!AS1009","v":0},{"$f":"O_Dashboard!AT1009-'O_Dashboard-Vals'!AT1009","v":0},{"$f":"O_Dashboard!AU1009-'O_Dashboard-Vals'!AU1009","v":0},{"$f":"O_Dashboard!AV1009-'O_Dashboard-Vals'!AV1009","v":0},{"$f":"O_Dashboard!AW1009-'O_Dashboard-Vals'!AW1009","v":0},{"$f":"O_Dashboard!AX1009-'O_Dashboard-Vals'!AX1009","v":0},{"$f":"O_Dashboard!AY1009-'O_Dashboard-Vals'!AY1009","v":0},{"$f":"O_Dashboard!AZ1009-'O_Dashboard-Vals'!AZ1009","v":0},{"$f":"O_Dashboard!BA1009-'O_Dashboard-Vals'!BA1009","v":0},{"$f":"O_Dashboard!BB1009-'O_Dashboard-Vals'!BB1009","v":0},{"$f":"O_Dashboard!BC1009-'O_Dashboard-Vals'!BC1009","v":0},{"$f":"O_Dashboard!BD1009-'O_Dashboard-Vals'!BD1009","v":0},{"$f":"O_Dashboard!BE1009-'O_Dashboard-Vals'!BE1009","v":0},{"$f":"O_Dashboard!BF1009-'O_Dashboard-Vals'!BF1009","v":0},{"$f":"O_Dashboard!BG1009-'O_Dashboard-Vals'!BG1009","v":0},{"$f":"O_Dashboard!BH1009-'O_Dashboard-Vals'!BH1009","v":0},{"$f":"O_Dashboard!BI1009-'O_Dashboard-Vals'!BI1009","v":0},{"$f":"O_Dashboard!BJ1009-'O_Dashboard-Vals'!BJ1009","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E738","v":"Opex - Exceptionals"},null,{"$f":"C_Output_Staging!G738","v":"£m"},{"$f":"C_Output_Staging!H738","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1014-'O_Dashboard-Vals'!Y1014","v":0},null,{"$f":"O_Dashboard!AA1014-'O_Dashboard-Vals'!AA1014","v":0},{"$f":"O_Dashboard!AB1014-'O_Dashboard-Vals'!AB1014","v":0},{"$f":"O_Dashboard!AC1014-'O_Dashboard-Vals'!AC1014","v":0},{"$f":"O_Dashboard!AD1014-'O_Dashboard-Vals'!AD1014","v":0},{"$f":"O_Dashboard!AE1014-'O_Dashboard-Vals'!AE1014","v":0},{"$f":"O_Dashboard!AF1014-'O_Dashboard-Vals'!AF1014","v":0},{"$f":"O_Dashboard!AG1014-'O_Dashboard-Vals'!AG1014","v":0},{"$f":"O_Dashboard!AH1014-'O_Dashboard-Vals'!AH1014","v":0},{"$f":"O_Dashboard!AI1014-'O_Dashboard-Vals'!AI1014","v":0},{"$f":"O_Dashboard!AJ1014-'O_Dashboard-Vals'!AJ1014","v":0},{"$f":"O_Dashboard!AK1014-'O_Dashboard-Vals'!AK1014","v":0},{"$f":"O_Dashboard!AL1014-'O_Dashboard-Vals'!AL1014","v":0},{"$f":"O_Dashboard!AM1014-'O_Dashboard-Vals'!AM1014","v":0},{"$f":"O_Dashboard!AN1014-'O_Dashboard-Vals'!AN1014","v":0},{"$f":"O_Dashboard!AO1014-'O_Dashboard-Vals'!AO1014","v":0},{"$f":"O_Dashboard!AP1014-'O_Dashboard-Vals'!AP1014","v":0},{"$f":"O_Dashboard!AQ1014-'O_Dashboard-Vals'!AQ1014","v":0},{"$f":"O_Dashboard!AR1014-'O_Dashboard-Vals'!AR1014","v":0},{"$f":"O_Dashboard!AS1014-'O_Dashboard-Vals'!AS1014","v":0},{"$f":"O_Dashboard!AT1014-'O_Dashboard-Vals'!AT1014","v":0},{"$f":"O_Dashboard!AU1014-'O_Dashboard-Vals'!AU1014","v":0},{"$f":"O_Dashboard!AV1014-'O_Dashboard-Vals'!AV1014","v":0},{"$f":"O_Dashboard!AW1014-'O_Dashboard-Vals'!AW1014","v":0},{"$f":"O_Dashboard!AX1014-'O_Dashboard-Vals'!AX1014","v":0},{"$f":"O_Dashboard!AY1014-'O_Dashboard-Vals'!AY1014","v":0},{"$f":"O_Dashboard!AZ1014-'O_Dashboard-Vals'!AZ1014","v":0},{"$f":"O_Dashboard!BA1014-'O_Dashboard-Vals'!BA1014","v":0},{"$f":"O_Dashboard!BB1014-'O_Dashboard-Vals'!BB1014","v":0},{"$f":"O_Dashboard!BC1014-'O_Dashboard-Vals'!BC1014","v":0},{"$f":"O_Dashboard!BD1014-'O_Dashboard-Vals'!BD1014","v":0},{"$f":"O_Dashboard!BE1014-'O_Dashboard-Vals'!BE1014","v":0},{"$f":"O_Dashboard!BF1014-'O_Dashboard-Vals'!BF1014","v":0},{"$f":"O_Dashboard!BG1014-'O_Dashboard-Vals'!BG1014","v":0},{"$f":"O_Dashboard!BH1014-'O_Dashboard-Vals'!BH1014","v":0},{"$f":"O_Dashboard!BI1014-'O_Dashboard-Vals'!BI1014","v":0},{"$f":"O_Dashboard!BJ1014-'O_Dashboard-Vals'!BJ1014","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E741","v":"Pensions - Defined contribution"},null,{"$f":"C_Output_Staging!G741","v":"£m"},{"$f":"C_Output_Staging!H741","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1017-'O_Dashboard-Vals'!Y1017","v":0},null,{"$f":"O_Dashboard!AA1017-'O_Dashboard-Vals'!AA1017","v":0},{"$f":"O_Dashboard!AB1017-'O_Dashboard-Vals'!AB1017","v":0},{"$f":"O_Dashboard!AC1017-'O_Dashboard-Vals'!AC1017","v":0},{"$f":"O_Dashboard!AD1017-'O_Dashboard-Vals'!AD1017","v":0},{"$f":"O_Dashboard!AE1017-'O_Dashboard-Vals'!AE1017","v":0},{"$f":"O_Dashboard!AF1017-'O_Dashboard-Vals'!AF1017","v":0},{"$f":"O_Dashboard!AG1017-'O_Dashboard-Vals'!AG1017","v":0},{"$f":"O_Dashboard!AH1017-'O_Dashboard-Vals'!AH1017","v":0},{"$f":"O_Dashboard!AI1017-'O_Dashboard-Vals'!AI1017","v":0},{"$f":"O_Dashboard!AJ1017-'O_Dashboard-Vals'!AJ1017","v":0},{"$f":"O_Dashboard!AK1017-'O_Dashboard-Vals'!AK1017","v":0},{"$f":"O_Dashboard!AL1017-'O_Dashboard-Vals'!AL1017","v":0},{"$f":"O_Dashboard!AM1017-'O_Dashboard-Vals'!AM1017","v":0},{"$f":"O_Dashboard!AN1017-'O_Dashboard-Vals'!AN1017","v":0},{"$f":"O_Dashboard!AO1017-'O_Dashboard-Vals'!AO1017","v":0},{"$f":"O_Dashboard!AP1017-'O_Dashboard-Vals'!AP1017","v":0},{"$f":"O_Dashboard!AQ1017-'O_Dashboard-Vals'!AQ1017","v":0},{"$f":"O_Dashboard!AR1017-'O_Dashboard-Vals'!AR1017","v":0},{"$f":"O_Dashboard!AS1017-'O_Dashboard-Vals'!AS1017","v":0},{"$f":"O_Dashboard!AT1017-'O_Dashboard-Vals'!AT1017","v":0},{"$f":"O_Dashboard!AU1017-'O_Dashboard-Vals'!AU1017","v":0},{"$f":"O_Dashboard!AV1017-'O_Dashboard-Vals'!AV1017","v":0},{"$f":"O_Dashboard!AW1017-'O_Dashboard-Vals'!AW1017","v":0},{"$f":"O_Dashboard!AX1017-'O_Dashboard-Vals'!AX1017","v":0},{"$f":"O_Dashboard!AY1017-'O_Dashboard-Vals'!AY1017","v":0},{"$f":"O_Dashboard!AZ1017-'O_Dashboard-Vals'!AZ1017","v":0},{"$f":"O_Dashboard!BA1017-'O_Dashboard-Vals'!BA1017","v":0},{"$f":"O_Dashboard!BB1017-'O_Dashboard-Vals'!BB1017","v":0},{"$f":"O_Dashboard!BC1017-'O_Dashboard-Vals'!BC1017","v":0},{"$f":"O_Dashboard!BD1017-'O_Dashboard-Vals'!BD1017","v":0},{"$f":"O_Dashboard!BE1017-'O_Dashboard-Vals'!BE1017","v":0},{"$f":"O_Dashboard!BF1017-'O_Dashboard-Vals'!BF1017","v":0},{"$f":"O_Dashboard!BG1017-'O_Dashboard-Vals'!BG1017","v":0},{"$f":"O_Dashboard!BH1017-'O_Dashboard-Vals'!BH1017","v":0},{"$f":"O_Dashboard!BI1017-'O_Dashboard-Vals'!BI1017","v":0},{"$f":"O_Dashboard!BJ1017-'O_Dashboard-Vals'!BJ1017","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E743","v":"Pensions - Other pension costs"},null,{"$f":"C_Output_Staging!G743","v":"£m"},{"$f":"C_Output_Staging!H743","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1019-'O_Dashboard-Vals'!Y1019","v":0},null,{"$f":"O_Dashboard!AA1019-'O_Dashboard-Vals'!AA1019","v":0},{"$f":"O_Dashboard!AB1019-'O_Dashboard-Vals'!AB1019","v":0},{"$f":"O_Dashboard!AC1019-'O_Dashboard-Vals'!AC1019","v":0},{"$f":"O_Dashboard!AD1019-'O_Dashboard-Vals'!AD1019","v":0},{"$f":"O_Dashboard!AE1019-'O_Dashboard-Vals'!AE1019","v":0},{"$f":"O_Dashboard!AF1019-'O_Dashboard-Vals'!AF1019","v":0},{"$f":"O_Dashboard!AG1019-'O_Dashboard-Vals'!AG1019","v":0},{"$f":"O_Dashboard!AH1019-'O_Dashboard-Vals'!AH1019","v":0},{"$f":"O_Dashboard!AI1019-'O_Dashboard-Vals'!AI1019","v":0},{"$f":"O_Dashboard!AJ1019-'O_Dashboard-Vals'!AJ1019","v":0},{"$f":"O_Dashboard!AK1019-'O_Dashboard-Vals'!AK1019","v":0},{"$f":"O_Dashboard!AL1019-'O_Dashboard-Vals'!AL1019","v":0},{"$f":"O_Dashboard!AM1019-'O_Dashboard-Vals'!AM1019","v":0},{"$f":"O_Dashboard!AN1019-'O_Dashboard-Vals'!AN1019","v":0},{"$f":"O_Dashboard!AO1019-'O_Dashboard-Vals'!AO1019","v":0},{"$f":"O_Dashboard!AP1019-'O_Dashboard-Vals'!AP1019","v":0},{"$f":"O_Dashboard!AQ1019-'O_Dashboard-Vals'!AQ1019","v":0},{"$f":"O_Dashboard!AR1019-'O_Dashboard-Vals'!AR1019","v":0},{"$f":"O_Dashboard!AS1019-'O_Dashboard-Vals'!AS1019","v":0},{"$f":"O_Dashboard!AT1019-'O_Dashboard-Vals'!AT1019","v":0},{"$f":"O_Dashboard!AU1019-'O_Dashboard-Vals'!AU1019","v":0},{"$f":"O_Dashboard!AV1019-'O_Dashboard-Vals'!AV1019","v":0},{"$f":"O_Dashboard!AW1019-'O_Dashboard-Vals'!AW1019","v":0},{"$f":"O_Dashboard!AX1019-'O_Dashboard-Vals'!AX1019","v":0},{"$f":"O_Dashboard!AY1019-'O_Dashboard-Vals'!AY1019","v":0},{"$f":"O_Dashboard!AZ1019-'O_Dashboard-Vals'!AZ1019","v":0},{"$f":"O_Dashboard!BA1019-'O_Dashboard-Vals'!BA1019","v":0},{"$f":"O_Dashboard!BB1019-'O_Dashboard-Vals'!BB1019","v":0},{"$f":"O_Dashboard!BC1019-'O_Dashboard-Vals'!BC1019","v":0},{"$f":"O_Dashboard!BD1019-'O_Dashboard-Vals'!BD1019","v":0},{"$f":"O_Dashboard!BE1019-'O_Dashboard-Vals'!BE1019","v":0},{"$f":"O_Dashboard!BF1019-'O_Dashboard-Vals'!BF1019","v":0},{"$f":"O_Dashboard!BG1019-'O_Dashboard-Vals'!BG1019","v":0},{"$f":"O_Dashboard!BH1019-'O_Dashboard-Vals'!BH1019","v":0},{"$f":"O_Dashboard!BI1019-'O_Dashboard-Vals'!BI1019","v":0},{"$f":"O_Dashboard!BJ1019-'O_Dashboard-Vals'!BJ1019","v":0}]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E753","v":"CAA determined costs"},null,{"$f":"C_Output_Staging!G753","v":"£m"},{"$f":"C_Output_Staging!H753","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1029-'O_Dashboard-Vals'!Y1029","v":0},null,{"$f":"O_Dashboard!AA1029-'O_Dashboard-Vals'!AA1029","v":0},{"$f":"O_Dashboard!AB1029-'O_Dashboard-Vals'!AB1029","v":0},{"$f":"O_Dashboard!AC1029-'O_Dashboard-Vals'!AC1029","v":0},{"$f":"O_Dashboard!AD1029-'O_Dashboard-Vals'!AD1029","v":0},{"$f":"O_Dashboard!AE1029-'O_Dashboard-Vals'!AE1029","v":0},{"$f":"O_Dashboard!AF1029-'O_Dashboard-Vals'!AF1029","v":0},{"$f":"O_Dashboard!AG1029-'O_Dashboard-Vals'!AG1029","v":0},{"$f":"O_Dashboard!AH1029-'O_Dashboard-Vals'!AH1029","v":0},{"$f":"O_Dashboard!AI1029-'O_Dashboard-Vals'!AI1029","v":0},{"$f":"O_Dashboard!AJ1029-'O_Dashboard-Vals'!AJ1029","v":0},{"$f":"O_Dashboard!AK1029-'O_Dashboard-Vals'!AK1029","v":0},{"$f":"O_Dashboard!AL1029-'O_Dashboard-Vals'!AL1029","v":0},{"$f":"O_Dashboard!AM1029-'O_Dashboard-Vals'!AM1029","v":0},{"$f":"O_Dashboard!AN1029-'O_Dashboard-Vals'!AN1029","v":0},{"$f":"O_Dashboard!AO1029-'O_Dashboard-Vals'!AO1029","v":0},{"$f":"O_Dashboard!AP1029-'O_Dashboard-Vals'!AP1029","v":0},{"$f":"O_Dashboard!AQ1029-'O_Dashboard-Vals'!AQ1029","v":0},{"$f":"O_Dashboard!AR1029-'O_Dashboard-Vals'!AR1029","v":0},{"$f":"O_Dashboard!AS1029-'O_Dashboard-Vals'!AS1029","v":0},{"$f":"O_Dashboard!AT1029-'O_Dashboard-Vals'!AT1029","v":0},{"$f":"O_Dashboard!AU1029-'O_Dashboard-Vals'!AU1029","v":0},{"$f":"O_Dashboard!AV1029-'O_Dashboard-Vals'!AV1029","v":0},{"$f":"O_Dashboard!AW1029-'O_Dashboard-Vals'!AW1029","v":0},{"$f":"O_Dashboard!AX1029-'O_Dashboard-Vals'!AX1029","v":0},{"$f":"O_Dashboard!AY1029-'O_Dashboard-Vals'!AY1029","v":0},{"$f":"O_Dashboard!AZ1029-'O_Dashboard-Vals'!AZ1029","v":0},{"$f":"O_Dashboard!BA1029-'O_Dashboard-Vals'!BA1029","v":0},{"$f":"O_Dashboard!BB1029-'O_Dashboard-Vals'!BB1029","v":0},{"$f":"O_Dashboard!BC1029-'O_Dashboard-Vals'!BC1029","v":0},{"$f":"O_Dashboard!BD1029-'O_Dashboard-Vals'!BD1029","v":0},{"$f":"O_Dashboard!BE1029-'O_Dashboard-Vals'!BE1029","v":0},{"$f":"O_Dashboard!BF1029-'O_Dashboard-Vals'!BF1029","v":0},{"$f":"O_Dashboard!BG1029-'O_Dashboard-Vals'!BG1029","v":0},{"$f":"O_Dashboard!BH1029-'O_Dashboard-Vals'!BH1029","v":0},{"$f":"O_Dashboard!BI1029-'O_Dashboard-Vals'!BI1029","v":0},{"$f":"O_Dashboard!BJ1029-'O_Dashboard-Vals'!BJ1029","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E754","v":"MET determined costs"},null,{"$f":"C_Output_Staging!G754","v":"£m"},{"$f":"C_Output_Staging!H754","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1030-'O_Dashboard-Vals'!Y1030","v":0},null,{"$f":"O_Dashboard!AA1030-'O_Dashboard-Vals'!AA1030","v":0},{"$f":"O_Dashboard!AB1030-'O_Dashboard-Vals'!AB1030","v":0},{"$f":"O_Dashboard!AC1030-'O_Dashboard-Vals'!AC1030","v":0},{"$f":"O_Dashboard!AD1030-'O_Dashboard-Vals'!AD1030","v":0},{"$f":"O_Dashboard!AE1030-'O_Dashboard-Vals'!AE1030","v":0},{"$f":"O_Dashboard!AF1030-'O_Dashboard-Vals'!AF1030","v":0},{"$f":"O_Dashboard!AG1030-'O_Dashboard-Vals'!AG1030","v":0},{"$f":"O_Dashboard!AH1030-'O_Dashboard-Vals'!AH1030","v":0},{"$f":"O_Dashboard!AI1030-'O_Dashboard-Vals'!AI1030","v":0},{"$f":"O_Dashboard!AJ1030-'O_Dashboard-Vals'!AJ1030","v":0},{"$f":"O_Dashboard!AK1030-'O_Dashboard-Vals'!AK1030","v":0},{"$f":"O_Dashboard!AL1030-'O_Dashboard-Vals'!AL1030","v":0},{"$f":"O_Dashboard!AM1030-'O_Dashboard-Vals'!AM1030","v":0},{"$f":"O_Dashboard!AN1030-'O_Dashboard-Vals'!AN1030","v":0},{"$f":"O_Dashboard!AO1030-'O_Dashboard-Vals'!AO1030","v":0},{"$f":"O_Dashboard!AP1030-'O_Dashboard-Vals'!AP1030","v":0},{"$f":"O_Dashboard!AQ1030-'O_Dashboard-Vals'!AQ1030","v":0},{"$f":"O_Dashboard!AR1030-'O_Dashboard-Vals'!AR1030","v":0},{"$f":"O_Dashboard!AS1030-'O_Dashboard-Vals'!AS1030","v":0},{"$f":"O_Dashboard!AT1030-'O_Dashboard-Vals'!AT1030","v":0},{"$f":"O_Dashboard!AU1030-'O_Dashboard-Vals'!AU1030","v":0},{"$f":"O_Dashboard!AV1030-'O_Dashboard-Vals'!AV1030","v":0},{"$f":"O_Dashboard!AW1030-'O_Dashboard-Vals'!AW1030","v":0},{"$f":"O_Dashboard!AX1030-'O_Dashboard-Vals'!AX1030","v":0},{"$f":"O_Dashboard!AY1030-'O_Dashboard-Vals'!AY1030","v":0},{"$f":"O_Dashboard!AZ1030-'O_Dashboard-Vals'!AZ1030","v":0},{"$f":"O_Dashboard!BA1030-'O_Dashboard-Vals'!BA1030","v":0},{"$f":"O_Dashboard!BB1030-'O_Dashboard-Vals'!BB1030","v":0},{"$f":"O_Dashboard!BC1030-'O_Dashboard-Vals'!BC1030","v":0},{"$f":"O_Dashboard!BD1030-'O_Dashboard-Vals'!BD1030","v":0},{"$f":"O_Dashboard!BE1030-'O_Dashboard-Vals'!BE1030","v":0},{"$f":"O_Dashboard!BF1030-'O_Dashboard-Vals'!BF1030","v":0},{"$f":"O_Dashboard!BG1030-'O_Dashboard-Vals'!BG1030","v":0},{"$f":"O_Dashboard!BH1030-'O_Dashboard-Vals'!BH1030","v":0},{"$f":"O_Dashboard!BI1030-'O_Dashboard-Vals'!BI1030","v":0},{"$f":"O_Dashboard!BJ1030-'O_Dashboard-Vals'!BJ1030","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E758","v":"Total Determined costs (TSUs)"},null,{"$f":"C_Output_Staging!G758","v":"£m"},{"$f":"C_Output_Staging!H758","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1034-'O_Dashboard-Vals'!Y1034","v":0},null,{"$f":"O_Dashboard!AA1034-'O_Dashboard-Vals'!AA1034","v":0},{"$f":"O_Dashboard!AB1034-'O_Dashboard-Vals'!AB1034","v":0},{"$f":"O_Dashboard!AC1034-'O_Dashboard-Vals'!AC1034","v":0},{"$f":"O_Dashboard!AD1034-'O_Dashboard-Vals'!AD1034","v":0},{"$f":"O_Dashboard!AE1034-'O_Dashboard-Vals'!AE1034","v":0},{"$f":"O_Dashboard!AF1034-'O_Dashboard-Vals'!AF1034","v":0},{"$f":"O_Dashboard!AG1034-'O_Dashboard-Vals'!AG1034","v":0},{"$f":"O_Dashboard!AH1034-'O_Dashboard-Vals'!AH1034","v":0},{"$f":"O_Dashboard!AI1034-'O_Dashboard-Vals'!AI1034","v":0},{"$f":"O_Dashboard!AJ1034-'O_Dashboard-Vals'!AJ1034","v":0},{"$f":"O_Dashboard!AK1034-'O_Dashboard-Vals'!AK1034","v":0},{"$f":"O_Dashboard!AL1034-'O_Dashboard-Vals'!AL1034","v":0},{"$f":"O_Dashboard!AM1034-'O_Dashboard-Vals'!AM1034","v":0},{"$f":"O_Dashboard!AN1034-'O_Dashboard-Vals'!AN1034","v":0},{"$f":"O_Dashboard!AO1034-'O_Dashboard-Vals'!AO1034","v":0},{"$f":"O_Dashboard!AP1034-'O_Dashboard-Vals'!AP1034","v":0},{"$f":"O_Dashboard!AQ1034-'O_Dashboard-Vals'!AQ1034","v":0},{"$f":"O_Dashboard!AR1034-'O_Dashboard-Vals'!AR1034","v":0},{"$f":"O_Dashboard!AS1034-'O_Dashboard-Vals'!AS1034","v":0},{"$f":"O_Dashboard!AT1034-'O_Dashboard-Vals'!AT1034","v":0},{"$f":"O_Dashboard!AU1034-'O_Dashboard-Vals'!AU1034","v":0},{"$f":"O_Dashboard!AV1034-'O_Dashboard-Vals'!AV1034","v":0},{"$f":"O_Dashboard!AW1034-'O_Dashboard-Vals'!AW1034","v":0},{"$f":"O_Dashboard!AX1034-'O_Dashboard-Vals'!AX1034","v":0},{"$f":"O_Dashboard!AY1034-'O_Dashboard-Vals'!AY1034","v":0},{"$f":"O_Dashboard!AZ1034-'O_Dashboard-Vals'!AZ1034","v":0},{"$f":"O_Dashboard!BA1034-'O_Dashboard-Vals'!BA1034","v":0},{"$f":"O_Dashboard!BB1034-'O_Dashboard-Vals'!BB1034","v":0},{"$f":"O_Dashboard!BC1034-'O_Dashboard-Vals'!BC1034","v":0},{"$f":"O_Dashboard!BD1034-'O_Dashboard-Vals'!BD1034","v":0},{"$f":"O_Dashboard!BE1034-'O_Dashboard-Vals'!BE1034","v":0},{"$f":"O_Dashboard!BF1034-'O_Dashboard-Vals'!BF1034","v":0},{"$f":"O_Dashboard!BG1034-'O_Dashboard-Vals'!BG1034","v":0},{"$f":"O_Dashboard!BH1034-'O_Dashboard-Vals'!BH1034","v":0},{"$f":"O_Dashboard!BI1034-'O_Dashboard-Vals'!BI1034","v":0},{"$f":"O_Dashboard!BJ1034-'O_Dashboard-Vals'!BJ1034","v":0}]
[null,"Performance plan - additional outputs for CRCO tables"]
[null,null,null,null,"NERL",null,{"$f":"C_Output_Staging!G766","v":"£m"},{"$f":"C_Output_Staging!H766","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1042-'O_Dashboard-Vals'!Y1042","v":0},null,{"$f":"O_Dashboard!AA1042-'O_Dashboard-Vals'!AA1042","v":0},{"$f":"O_Dashboard!AB1042-'O_Dashboard-Vals'!AB1042","v":0},{"$f":"O_Dashboard!AC1042-'O_Dashboard-Vals'!AC1042","v":0},{"$f":"O_Dashboard!AD1042-'O_Dashboard-Vals'!AD1042","v":0},{"$f":"O_Dashboard!AE1042-'O_Dashboard-Vals'!AE1042","v":0},{"$f":"O_Dashboard!AF1042-'O_Dashboard-Vals'!AF1042","v":0},{"$f":"O_Dashboard!AG1042-'O_Dashboard-Vals'!AG1042","v":0},{"$f":"O_Dashboard!AH1042-'O_Dashboard-Vals'!AH1042","v":0},{"$f":"O_Dashboard!AI1042-'O_Dashboard-Vals'!AI1042","v":0},{"$f":"O_Dashboard!AJ1042-'O_Dashboard-Vals'!AJ1042","v":0},{"$f":"O_Dashboard!AK1042-'O_Dashboard-Vals'!AK1042","v":0},{"$f":"O_Dashboard!AL1042-'O_Dashboard-Vals'!AL1042","v":0},{"$f":"O_Dashboard!AM1042-'O_Dashboard-Vals'!AM1042","v":0},{"$f":"O_Dashboard!AN1042-'O_Dashboard-Vals'!AN1042","v":0},{"$f":"O_Dashboard!AO1042-'O_Dashboard-Vals'!AO1042","v":0},{"$f":"O_Dashboard!AP1042-'O_Dashboard-Vals'!AP1042","v":0},{"$f":"O_Dashboard!AQ1042-'O_Dashboard-Vals'!AQ1042","v":0},{"$f":"O_Dashboard!AR1042-'O_Dashboard-Vals'!AR1042","v":0},{"$f":"O_Dashboard!AS1042-'O_Dashboard-Vals'!AS1042","v":0},{"$f":"O_Dashboard!AT1042-'O_Dashboard-Vals'!AT1042","v":0},{"$f":"O_Dashboard!AU1042-'O_Dashboard-Vals'!AU1042","v":0},{"$f":"O_Dashboard!AV1042-'O_Dashboard-Vals'!AV1042","v":0},{"$f":"O_Dashboard!AW1042-'O_Dashboard-Vals'!AW1042","v":0},{"$f":"O_Dashboard!AX1042-'O_Dashboard-Vals'!AX1042","v":0},{"$f":"O_Dashboard!AY1042-'O_Dashboard-Vals'!AY1042","v":0},{"$f":"O_Dashboard!AZ1042-'O_Dashboard-Vals'!AZ1042","v":0},{"$f":"O_Dashboard!BA1042-'O_Dashboard-Vals'!BA1042","v":0},{"$f":"O_Dashboard!BB1042-'O_Dashboard-Vals'!BB1042","v":0},{"$f":"O_Dashboard!BC1042-'O_Dashboard-Vals'!BC1042","v":0},{"$f":"O_Dashboard!BD1042-'O_Dashboard-Vals'!BD1042","v":0},{"$f":"O_Dashboard!BE1042-'O_Dashboard-Vals'!BE1042","v":0},{"$f":"O_Dashboard!BF1042-'O_Dashboard-Vals'!BF1042","v":0},{"$f":"O_Dashboard!BG1042-'O_Dashboard-Vals'!BG1042","v":0},{"$f":"O_Dashboard!BH1042-'O_Dashboard-Vals'!BH1042","v":0},{"$f":"O_Dashboard!BI1042-'O_Dashboard-Vals'!BI1042","v":0},{"$f":"O_Dashboard!BJ1042-'O_Dashboard-Vals'!BJ1042","v":0}]
[null,null,null,null,"NSA & DfT",null,{"$f":"C_Output_Staging!G768","v":"£m"},{"$f":"C_Output_Staging!H768","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1044-'O_Dashboard-Vals'!Y1044","v":0},null,{"$f":"O_Dashboard!AA1044-'O_Dashboard-Vals'!AA1044","v":0},{"$f":"O_Dashboard!AB1044-'O_Dashboard-Vals'!AB1044","v":0},{"$f":"O_Dashboard!AC1044-'O_Dashboard-Vals'!AC1044","v":0},{"$f":"O_Dashboard!AD1044-'O_Dashboard-Vals'!AD1044","v":0},{"$f":"O_Dashboard!AE1044-'O_Dashboard-Vals'!AE1044","v":0},{"$f":"O_Dashboard!AF1044-'O_Dashboard-Vals'!AF1044","v":0},{"$f":"O_Dashboard!AG1044-'O_Dashboard-Vals'!AG1044","v":0},{"$f":"O_Dashboard!AH1044-'O_Dashboard-Vals'!AH1044","v":0},{"$f":"O_Dashboard!AI1044-'O_Dashboard-Vals'!AI1044","v":0},{"$f":"O_Dashboard!AJ1044-'O_Dashboard-Vals'!AJ1044","v":0},{"$f":"O_Dashboard!AK1044-'O_Dashboard-Vals'!AK1044","v":0},{"$f":"O_Dashboard!AL1044-'O_Dashboard-Vals'!AL1044","v":0},{"$f":"O_Dashboard!AM1044-'O_Dashboard-Vals'!AM1044","v":0},{"$f":"O_Dashboard!AN1044-'O_Dashboard-Vals'!AN1044","v":0},{"$f":"O_Dashboard!AO1044-'O_Dashboard-Vals'!AO1044","v":0},{"$f":"O_Dashboard!AP1044-'O_Dashboard-Vals'!AP1044","v":0},{"$f":"O_Dashboard!AQ1044-'O_Dashboard-Vals'!AQ1044","v":0},{"$f":"O_Dashboard!AR1044-'O_Dashboard-Vals'!AR1044","v":0},{"$f":"O_Dashboard!AS1044-'O_Dashboard-Vals'!AS1044","v":0},{"$f":"O_Dashboard!AT1044-'O_Dashboard-Vals'!AT1044","v":0},{"$f":"O_Dashboard!AU1044-'O_Dashboard-Vals'!AU1044","v":0},{"$f":"O_Dashboard!AV1044-'O_Dashboard-Vals'!AV1044","v":0},{"$f":"O_Dashboard!AW1044-'O_Dashboard-Vals'!AW1044","v":0},{"$f":"O_Dashboard!AX1044-'O_Dashboard-Vals'!AX1044","v":0},{"$f":"O_Dashboard!AY1044-'O_Dashboard-Vals'!AY1044","v":0},{"$f":"O_Dashboard!AZ1044-'O_Dashboard-Vals'!AZ1044","v":0},{"$f":"O_Dashboard!BA1044-'O_Dashboard-Vals'!BA1044","v":0},{"$f":"O_Dashboard!BB1044-'O_Dashboard-Vals'!BB1044","v":0},{"$f":"O_Dashboard!BC1044-'O_Dashboard-Vals'!BC1044","v":0},{"$f":"O_Dashboard!BD1044-'O_Dashboard-Vals'!BD1044","v":0},{"$f":"O_Dashboard!BE1044-'O_Dashboard-Vals'!BE1044","v":0},{"$f":"O_Dashboard!BF1044-'O_Dashboard-Vals'!BF1044","v":0},{"$f":"O_Dashboard!BG1044-'O_Dashboard-Vals'!BG1044","v":0},{"$f":"O_Dashboard!BH1044-'O_Dashboard-Vals'!BH1044","v":0},{"$f":"O_Dashboard!BI1044-'O_Dashboard-Vals'!BI1044","v":0},{"$f":"O_Dashboard!BJ1044-'O_Dashboard-Vals'!BJ1044","v":0}]
[null,null,null,null,"NSA & DfT",null,{"$f":"C_Output_Staging!G773","v":"£m"},{"$f":"C_Output_Staging!H773","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1049-'O_Dashboard-Vals'!Y1049","v":0},null,{"$f":"O_Dashboard!AA1049-'O_Dashboard-Vals'!AA1049","v":0},{"$f":"O_Dashboard!AB1049-'O_Dashboard-Vals'!AB1049","v":0},{"$f":"O_Dashboard!AC1049-'O_Dashboard-Vals'!AC1049","v":0},{"$f":"O_Dashboard!AD1049-'O_Dashboard-Vals'!AD1049","v":0},{"$f":"O_Dashboard!AE1049-'O_Dashboard-Vals'!AE1049","v":0},{"$f":"O_Dashboard!AF1049-'O_Dashboard-Vals'!AF1049","v":0},{"$f":"O_Dashboard!AG1049-'O_Dashboard-Vals'!AG1049","v":0},{"$f":"O_Dashboard!AH1049-'O_Dashboard-Vals'!AH1049","v":0},{"$f":"O_Dashboard!AI1049-'O_Dashboard-Vals'!AI1049","v":0},{"$f":"O_Dashboard!AJ1049-'O_Dashboard-Vals'!AJ1049","v":0},{"$f":"O_Dashboard!AK1049-'O_Dashboard-Vals'!AK1049","v":0},{"$f":"O_Dashboard!AL1049-'O_Dashboard-Vals'!AL1049","v":0},{"$f":"O_Dashboard!AM1049-'O_Dashboard-Vals'!AM1049","v":0},{"$f":"O_Dashboard!AN1049-'O_Dashboard-Vals'!AN1049","v":0},{"$f":"O_Dashboard!AO1049-'O_Dashboard-Vals'!AO1049","v":0},{"$f":"O_Dashboard!AP1049-'O_Dashboard-Vals'!AP1049","v":0},{"$f":"O_Dashboard!AQ1049-'O_Dashboard-Vals'!AQ1049","v":0},{"$f":"O_Dashboard!AR1049-'O_Dashboard-Vals'!AR1049","v":0},{"$f":"O_Dashboard!AS1049-'O_Dashboard-Vals'!AS1049","v":0},{"$f":"O_Dashboard!AT1049-'O_Dashboard-Vals'!AT1049","v":0},{"$f":"O_Dashboard!AU1049-'O_Dashboard-Vals'!AU1049","v":0},{"$f":"O_Dashboard!AV1049-'O_Dashboard-Vals'!AV1049","v":0},{"$f":"O_Dashboard!AW1049-'O_Dashboard-Vals'!AW1049","v":0},{"$f":"O_Dashboard!AX1049-'O_Dashboard-Vals'!AX1049","v":0},{"$f":"O_Dashboard!AY1049-'O_Dashboard-Vals'!AY1049","v":0},{"$f":"O_Dashboard!AZ1049-'O_Dashboard-Vals'!AZ1049","v":0},{"$f":"O_Dashboard!BA1049-'O_Dashboard-Vals'!BA1049","v":0},{"$f":"O_Dashboard!BB1049-'O_Dashboard-Vals'!BB1049","v":0},{"$f":"O_Dashboard!BC1049-'O_Dashboard-Vals'!BC1049","v":0},{"$f":"O_Dashboard!BD1049-'O_Dashboard-Vals'!BD1049","v":0},{"$f":"O_Dashboard!BE1049-'O_Dashboard-Vals'!BE1049","v":0},{"$f":"O_Dashboard!BF1049-'O_Dashboard-Vals'!BF1049","v":0},{"$f":"O_Dashboard!BG1049-'O_Dashboard-Vals'!BG1049","v":0},{"$f":"O_Dashboard!BH1049-'O_Dashboard-Vals'!BH1049","v":0},{"$f":"O_Dashboard!BI1049-'O_Dashboard-Vals'!BI1049","v":0},{"$f":"O_Dashboard!BJ1049-'O_Dashboard-Vals'!BJ1049","v":0}]
[null,null,null,null,"NSA & DfT",null,{"$f":"C_Output_Staging!G778","v":"£m"},{"$f":"C_Output_Staging!H778","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1054-'O_Dashboard-Vals'!Y1054","v":0},null,{"$f":"O_Dashboard!AA1054-'O_Dashboard-Vals'!AA1054","v":0},{"$f":"O_Dashboard!AB1054-'O_Dashboard-Vals'!AB1054","v":0},{"$f":"O_Dashboard!AC1054-'O_Dashboard-Vals'!AC1054","v":0},{"$f":"O_Dashboard!AD1054-'O_Dashboard-Vals'!AD1054","v":0},{"$f":"O_Dashboard!AE1054-'O_Dashboard-Vals'!AE1054","v":0},{"$f":"O_Dashboard!AF1054-'O_Dashboard-Vals'!AF1054","v":0},{"$f":"O_Dashboard!AG1054-'O_Dashboard-Vals'!AG1054","v":0},{"$f":"O_Dashboard!AH1054-'O_Dashboard-Vals'!AH1054","v":0},{"$f":"O_Dashboard!AI1054-'O_Dashboard-Vals'!AI1054","v":0},{"$f":"O_Dashboard!AJ1054-'O_Dashboard-Vals'!AJ1054","v":0},{"$f":"O_Dashboard!AK1054-'O_Dashboard-Vals'!AK1054","v":0},{"$f":"O_Dashboard!AL1054-'O_Dashboard-Vals'!AL1054","v":0},{"$f":"O_Dashboard!AM1054-'O_Dashboard-Vals'!AM1054","v":0},{"$f":"O_Dashboard!AN1054-'O_Dashboard-Vals'!AN1054","v":0},{"$f":"O_Dashboard!AO1054-'O_Dashboard-Vals'!AO1054","v":0},{"$f":"O_Dashboard!AP1054-'O_Dashboard-Vals'!AP1054","v":0},{"$f":"O_Dashboard!AQ1054-'O_Dashboard-Vals'!AQ1054","v":0},{"$f":"O_Dashboard!AR1054-'O_Dashboard-Vals'!AR1054","v":0},{"$f":"O_Dashboard!AS1054-'O_Dashboard-Vals'!AS1054","v":0},{"$f":"O_Dashboard!AT1054-'O_Dashboard-Vals'!AT1054","v":0},{"$f":"O_Dashboard!AU1054-'O_Dashboard-Vals'!AU1054","v":0},{"$f":"O_Dashboard!AV1054-'O_Dashboard-Vals'!AV1054","v":0},{"$f":"O_Dashboard!AW1054-'O_Dashboard-Vals'!AW1054","v":0},{"$f":"O_Dashboard!AX1054-'O_Dashboard-Vals'!AX1054","v":0},{"$f":"O_Dashboard!AY1054-'O_Dashboard-Vals'!AY1054","v":0},{"$f":"O_Dashboard!AZ1054-'O_Dashboard-Vals'!AZ1054","v":0},{"$f":"O_Dashboard!BA1054-'O_Dashboard-Vals'!BA1054","v":0},{"$f":"O_Dashboard!BB1054-'O_Dashboard-Vals'!BB1054","v":0},{"$f":"O_Dashboard!BC1054-'O_Dashboard-Vals'!BC1054","v":0},{"$f":"O_Dashboard!BD1054-'O_Dashboard-Vals'!BD1054","v":0},{"$f":"O_Dashboard!BE1054-'O_Dashboard-Vals'!BE1054","v":0},{"$f":"O_Dashboard!BF1054-'O_Dashboard-Vals'!BF1054","v":0},{"$f":"O_Dashboard!BG1054-'O_Dashboard-Vals'!BG1054","v":0},{"$f":"O_Dashboard!BH1054-'O_Dashboard-Vals'!BH1054","v":0},{"$f":"O_Dashboard!BI1054-'O_Dashboard-Vals'!BI1054","v":0},{"$f":"O_Dashboard!BJ1054-'O_Dashboard-Vals'!BJ1054","v":0}]
[null,null,null,null,"Inflation index"]
[null,null,null,null,"Determined costs (real prices, £m)",null,{"$f":"C_Output_Staging!G774","v":"£m"},{"$f":"C_Output_Staging!H774","v":"CPI 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1059-'O_Dashboard-Vals'!Y1059","v":0},null,{"$f":"O_Dashboard!AA1059-'O_Dashboard-Vals'!AA1059","v":0},{"$f":"O_Dashboard!AB1059-'O_Dashboard-Vals'!AB1059","v":0},{"$f":"O_Dashboard!AC1059-'O_Dashboard-Vals'!AC1059","v":0},{"$f":"O_Dashboard!AD1059-'O_Dashboard-Vals'!AD1059","v":0},{"$f":"O_Dashboard!AE1059-'O_Dashboard-Vals'!AE1059","v":0},{"$f":"O_Dashboard!AF1059-'O_Dashboard-Vals'!AF1059","v":0},{"$f":"O_Dashboard!AG1059-'O_Dashboard-Vals'!AG1059","v":0},{"$f":"O_Dashboard!AH1059-'O_Dashboard-Vals'!AH1059","v":0},{"$f":"O_Dashboard!AI1059-'O_Dashboard-Vals'!AI1059","v":0},{"$f":"O_Dashboard!AJ1059-'O_Dashboard-Vals'!AJ1059","v":0},{"$f":"O_Dashboard!AK1059-'O_Dashboard-Vals'!AK1059","v":0},{"$f":"O_Dashboard!AL1059-'O_Dashboard-Vals'!AL1059","v":0},{"$f":"O_Dashboard!AM1059-'O_Dashboard-Vals'!AM1059","v":0},{"$f":"O_Dashboard!AN1059-'O_Dashboard-Vals'!AN1059","v":0},{"$f":"O_Dashboard!AO1059-'O_Dashboard-Vals'!AO1059","v":0},{"$f":"O_Dashboard!AP1059-'O_Dashboard-Vals'!AP1059","v":0},{"$f":"O_Dashboard!AQ1059-'O_Dashboard-Vals'!AQ1059","v":0},{"$f":"O_Dashboard!AR1059-'O_Dashboard-Vals'!AR1059","v":0},{"$f":"O_Dashboard!AS1059-'O_Dashboard-Vals'!AS1059","v":0},{"$f":"O_Dashboard!AT1059-'O_Dashboard-Vals'!AT1059","v":0},{"$f":"O_Dashboard!AU1059-'O_Dashboard-Vals'!AU1059","v":0},{"$f":"O_Dashboard!AV1059-'O_Dashboard-Vals'!AV1059","v":0},{"$f":"O_Dashboard!AW1059-'O_Dashboard-Vals'!AW1059","v":0},{"$f":"O_Dashboard!AX1059-'O_Dashboard-Vals'!AX1059","v":0},{"$f":"O_Dashboard!AY1059-'O_Dashboard-Vals'!AY1059","v":0},{"$f":"O_Dashboard!AZ1059-'O_Dashboard-Vals'!AZ1059","v":0},{"$f":"O_Dashboard!BA1059-'O_Dashboard-Vals'!BA1059","v":0},{"$f":"O_Dashboard!BB1059-'O_Dashboard-Vals'!BB1059","v":0},{"$f":"O_Dashboard!BC1059-'O_Dashboard-Vals'!BC1059","v":0},{"$f":"O_Dashboard!BD1059-'O_Dashboard-Vals'!BD1059","v":0},{"$f":"O_Dashboard!BE1059-'O_Dashboard-Vals'!BE1059","v":0},{"$f":"O_Dashboard!BF1059-'O_Dashboard-Vals'!BF1059","v":0},{"$f":"O_Dashboard!BG1059-'O_Dashboard-Vals'!BG1059","v":0},{"$f":"O_Dashboard!BH1059-'O_Dashboard-Vals'!BH1059","v":0},{"$f":"O_Dashboard!BI1059-'O_Dashboard-Vals'!BI1059","v":0},{"$f":"O_Dashboard!BJ1059-'O_Dashboard-Vals'!BJ1059","v":0}]
[]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E827","v":"Pensions - Deficit Repair"},null,{"$f":"C_Output_Staging!G827","v":"£m"},{"$f":"C_Output_Staging!H827","v":"CPI 2020"},null,{"$f":"C_Output_Staging!J827","v":0},{"$f":"C_Output_Staging!K827","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1073-'O_Dashboard-Vals'!Y1073","v":0},null,{"$f":"O_Dashboard!AA1073-'O_Dashboard-Vals'!AA1073","v":0},{"$f":"O_Dashboard!AB1073-'O_Dashboard-Vals'!AB1073","v":0},{"$f":"O_Dashboard!AC1073-'O_Dashboard-Vals'!AC1073","v":0},{"$f":"O_Dashboard!AD1073-'O_Dashboard-Vals'!AD1073","v":0},{"$f":"O_Dashboard!AE1073-'O_Dashboard-Vals'!AE1073","v":0},{"$f":"O_Dashboard!AF1073-'O_Dashboard-Vals'!AF1073","v":0},{"$f":"O_Dashboard!AG1073-'O_Dashboard-Vals'!AG1073","v":0},{"$f":"O_Dashboard!AH1073-'O_Dashboard-Vals'!AH1073","v":0},{"$f":"O_Dashboard!AI1073-'O_Dashboard-Vals'!AI1073","v":0},{"$f":"O_Dashboard!AJ1073-'O_Dashboard-Vals'!AJ1073","v":0},{"$f":"O_Dashboard!AK1073-'O_Dashboard-Vals'!AK1073","v":0},{"$f":"O_Dashboard!AL1073-'O_Dashboard-Vals'!AL1073","v":0},{"$f":"O_Dashboard!AM1073-'O_Dashboard-Vals'!AM1073","v":0},{"$f":"O_Dashboard!AN1073-'O_Dashboard-Vals'!AN1073","v":0},{"$f":"O_Dashboard!AO1073-'O_Dashboard-Vals'!AO1073","v":0},{"$f":"O_Dashboard!AP1073-'O_Dashboard-Vals'!AP1073","v":0},{"$f":"O_Dashboard!AQ1073-'O_Dashboard-Vals'!AQ1073","v":0},{"$f":"O_Dashboard!AR1073-'O_Dashboard-Vals'!AR1073","v":0},{"$f":"O_Dashboard!AS1073-'O_Dashboard-Vals'!AS1073","v":0},{"$f":"O_Dashboard!AT1073-'O_Dashboard-Vals'!AT1073","v":0},{"$f":"O_Dashboard!AU1073-'O_Dashboard-Vals'!AU1073","v":0},{"$f":"O_Dashboard!AV1073-'O_Dashboard-Vals'!AV1073","v":0},{"$f":"O_Dashboard!AW1073-'O_Dashboard-Vals'!AW1073","v":0},{"$f":"O_Dashboard!AX1073-'O_Dashboard-Vals'!AX1073","v":0},{"$f":"O_Dashboard!AY1073-'O_Dashboard-Vals'!AY1073","v":0},{"$f":"O_Dashboard!AZ1073-'O_Dashboard-Vals'!AZ1073","v":0},{"$f":"O_Dashboard!BA1073-'O_Dashboard-Vals'!BA1073","v":0},{"$f":"O_Dashboard!BB1073-'O_Dashboard-Vals'!BB1073","v":0},{"$f":"O_Dashboard!BC1073-'O_Dashboard-Vals'!BC1073","v":0},{"$f":"O_Dashboard!BD1073-'O_Dashboard-Vals'!BD1073","v":0},{"$f":"O_Dashboard!BE1073-'O_Dashboard-Vals'!BE1073","v":0},{"$f":"O_Dashboard!BF1073-'O_Dashboard-Vals'!BF1073","v":0},{"$f":"O_Dashboard!BG1073-'O_Dashboard-Vals'!BG1073","v":0},{"$f":"O_Dashboard!BH1073-'O_Dashboard-Vals'!BH1073","v":0},{"$f":"O_Dashboard!BI1073-'O_Dashboard-Vals'!BI1073","v":0},{"$f":"O_Dashboard!BJ1073-'O_Dashboard-Vals'!BJ1073","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E828","v":"Pensions - Defined contribution"},null,{"$f":"C_Output_Staging!G828","v":"£m"},{"$f":"C_Output_Staging!H828","v":"CPI 2020"},null,{"$f":"C_Output_Staging!J828","v":0},{"$f":"C_Output_Staging!K828","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1074-'O_Dashboard-Vals'!Y1074","v":0},null,{"$f":"O_Dashboard!AA1074-'O_Dashboard-Vals'!AA1074","v":0},{"$f":"O_Dashboard!AB1074-'O_Dashboard-Vals'!AB1074","v":0},{"$f":"O_Dashboard!AC1074-'O_Dashboard-Vals'!AC1074","v":0},{"$f":"O_Dashboard!AD1074-'O_Dashboard-Vals'!AD1074","v":0},{"$f":"O_Dashboard!AE1074-'O_Dashboard-Vals'!AE1074","v":0},{"$f":"O_Dashboard!AF1074-'O_Dashboard-Vals'!AF1074","v":0},{"$f":"O_Dashboard!AG1074-'O_Dashboard-Vals'!AG1074","v":0},{"$f":"O_Dashboard!AH1074-'O_Dashboard-Vals'!AH1074","v":0},{"$f":"O_Dashboard!AI1074-'O_Dashboard-Vals'!AI1074","v":0},{"$f":"O_Dashboard!AJ1074-'O_Dashboard-Vals'!AJ1074","v":0},{"$f":"O_Dashboard!AK1074-'O_Dashboard-Vals'!AK1074","v":0},{"$f":"O_Dashboard!AL1074-'O_Dashboard-Vals'!AL1074","v":0},{"$f":"O_Dashboard!AM1074-'O_Dashboard-Vals'!AM1074","v":0},{"$f":"O_Dashboard!AN1074-'O_Dashboard-Vals'!AN1074","v":0},{"$f":"O_Dashboard!AO1074-'O_Dashboard-Vals'!AO1074","v":0},{"$f":"O_Dashboard!AP1074-'O_Dashboard-Vals'!AP1074","v":0},{"$f":"O_Dashboard!AQ1074-'O_Dashboard-Vals'!AQ1074","v":0},{"$f":"O_Dashboard!AR1074-'O_Dashboard-Vals'!AR1074","v":0},{"$f":"O_Dashboard!AS1074-'O_Dashboard-Vals'!AS1074","v":0},{"$f":"O_Dashboard!AT1074-'O_Dashboard-Vals'!AT1074","v":0},{"$f":"O_Dashboard!AU1074-'O_Dashboard-Vals'!AU1074","v":0},{"$f":"O_Dashboard!AV1074-'O_Dashboard-Vals'!AV1074","v":0},{"$f":"O_Dashboard!AW1074-'O_Dashboard-Vals'!AW1074","v":0},{"$f":"O_Dashboard!AX1074-'O_Dashboard-Vals'!AX1074","v":0},{"$f":"O_Dashboard!AY1074-'O_Dashboard-Vals'!AY1074","v":0},{"$f":"O_Dashboard!AZ1074-'O_Dashboard-Vals'!AZ1074","v":0},{"$f":"O_Dashboard!BA1074-'O_Dashboard-Vals'!BA1074","v":0},{"$f":"O_Dashboard!BB1074-'O_Dashboard-Vals'!BB1074","v":0},{"$f":"O_Dashboard!BC1074-'O_Dashboard-Vals'!BC1074","v":0},{"$f":"O_Dashboard!BD1074-'O_Dashboard-Vals'!BD1074","v":0},{"$f":"O_Dashboard!BE1074-'O_Dashboard-Vals'!BE1074","v":0},{"$f":"O_Dashboard!BF1074-'O_Dashboard-Vals'!BF1074","v":0},{"$f":"O_Dashboard!BG1074-'O_Dashboard-Vals'!BG1074","v":0},{"$f":"O_Dashboard!BH1074-'O_Dashboard-Vals'!BH1074","v":0},{"$f":"O_Dashboard!BI1074-'O_Dashboard-Vals'!BI1074","v":0},{"$f":"O_Dashboard!BJ1074-'O_Dashboard-Vals'!BJ1074","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E834","v":"Total Determined costs (Flight based)"},null,{"$f":"C_Output_Staging!G834","v":"£m"},{"$f":"C_Output_Staging!H834","v":"CPI 2020"},null,{"$f":"C_Output_Staging!J834","v":0},{"$f":"C_Output_Staging!K834","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1080-'O_Dashboard-Vals'!Y1080","v":0},null,{"$f":"O_Dashboard!AA1080-'O_Dashboard-Vals'!AA1080","v":0},{"$f":"O_Dashboard!AB1080-'O_Dashboard-Vals'!AB1080","v":0},{"$f":"O_Dashboard!AC1080-'O_Dashboard-Vals'!AC1080","v":0},{"$f":"O_Dashboard!AD1080-'O_Dashboard-Vals'!AD1080","v":0},{"$f":"O_Dashboard!AE1080-'O_Dashboard-Vals'!AE1080","v":0},{"$f":"O_Dashboard!AF1080-'O_Dashboard-Vals'!AF1080","v":0},{"$f":"O_Dashboard!AG1080-'O_Dashboard-Vals'!AG1080","v":0},{"$f":"O_Dashboard!AH1080-'O_Dashboard-Vals'!AH1080","v":0},{"$f":"O_Dashboard!AI1080-'O_Dashboard-Vals'!AI1080","v":0},{"$f":"O_Dashboard!AJ1080-'O_Dashboard-Vals'!AJ1080","v":0},{"$f":"O_Dashboard!AK1080-'O_Dashboard-Vals'!AK1080","v":0},{"$f":"O_Dashboard!AL1080-'O_Dashboard-Vals'!AL1080","v":0},{"$f":"O_Dashboard!AM1080-'O_Dashboard-Vals'!AM1080","v":0},{"$f":"O_Dashboard!AN1080-'O_Dashboard-Vals'!AN1080","v":0},{"$f":"O_Dashboard!AO1080-'O_Dashboard-Vals'!AO1080","v":0},{"$f":"O_Dashboard!AP1080-'O_Dashboard-Vals'!AP1080","v":0},{"$f":"O_Dashboard!AQ1080-'O_Dashboard-Vals'!AQ1080","v":0},{"$f":"O_Dashboard!AR1080-'O_Dashboard-Vals'!AR1080","v":0},{"$f":"O_Dashboard!AS1080-'O_Dashboard-Vals'!AS1080","v":0},{"$f":"O_Dashboard!AT1080-'O_Dashboard-Vals'!AT1080","v":0},{"$f":"O_Dashboard!AU1080-'O_Dashboard-Vals'!AU1080","v":0},{"$f":"O_Dashboard!AV1080-'O_Dashboard-Vals'!AV1080","v":0},{"$f":"O_Dashboard!AW1080-'O_Dashboard-Vals'!AW1080","v":0},{"$f":"O_Dashboard!AX1080-'O_Dashboard-Vals'!AX1080","v":0},{"$f":"O_Dashboard!AY1080-'O_Dashboard-Vals'!AY1080","v":0},{"$f":"O_Dashboard!AZ1080-'O_Dashboard-Vals'!AZ1080","v":0},{"$f":"O_Dashboard!BA1080-'O_Dashboard-Vals'!BA1080","v":0},{"$f":"O_Dashboard!BB1080-'O_Dashboard-Vals'!BB1080","v":0},{"$f":"O_Dashboard!BC1080-'O_Dashboard-Vals'!BC1080","v":0},{"$f":"O_Dashboard!BD1080-'O_Dashboard-Vals'!BD1080","v":0},{"$f":"O_Dashboard!BE1080-'O_Dashboard-Vals'!BE1080","v":0},{"$f":"O_Dashboard!BF1080-'O_Dashboard-Vals'!BF1080","v":0},{"$f":"O_Dashboard!BG1080-'O_Dashboard-Vals'!BG1080","v":0},{"$f":"O_Dashboard!BH1080-'O_Dashboard-Vals'!BH1080","v":0},{"$f":"O_Dashboard!BI1080-'O_Dashboard-Vals'!BI1080","v":0},{"$f":"O_Dashboard!BJ1080-'O_Dashboard-Vals'!BJ1080","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E836","v":"Tango Flights - Use for Price Determination"},null,{"$f":"C_Output_Staging!G836","v":"# Flights ('000)"},null,null,{"$f":"C_Output_Staging!J836","v":0},{"$f":"C_Output_Staging!K836","v":0},null,null,null,null,null,{"$f":"C_Output_Staging!Q836","v":0},null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1083-'O_Dashboard-Vals'!Y1083","v":0},null,{"$f":"O_Dashboard!AA1083-'O_Dashboard-Vals'!AA1083","v":0},{"$f":"O_Dashboard!AB1083-'O_Dashboard-Vals'!AB1083","v":0},{"$f":"O_Dashboard!AC1083-'O_Dashboard-Vals'!AC1083","v":0},{"$f":"O_Dashboard!AD1083-'O_Dashboard-Vals'!AD1083","v":0},{"$f":"O_Dashboard!AE1083-'O_Dashboard-Vals'!AE1083","v":0},{"$f":"O_Dashboard!AF1083-'O_Dashboard-Vals'!AF1083","v":0},{"$f":"O_Dashboard!AG1083-'O_Dashboard-Vals'!AG1083","v":0},{"$f":"O_Dashboard!AH1083-'O_Dashboard-Vals'!AH1083","v":0},{"$f":"O_Dashboard!AI1083-'O_Dashboard-Vals'!AI1083","v":0},{"$f":"O_Dashboard!AJ1083-'O_Dashboard-Vals'!AJ1083","v":0},{"$f":"O_Dashboard!AK1083-'O_Dashboard-Vals'!AK1083","v":0},{"$f":"O_Dashboard!AL1083-'O_Dashboard-Vals'!AL1083","v":0},{"$f":"O_Dashboard!AM1083-'O_Dashboard-Vals'!AM1083","v":0},{"$f":"O_Dashboard!AN1083-'O_Dashboard-Vals'!AN1083","v":0},{"$f":"O_Dashboard!AO1083-'O_Dashboard-Vals'!AO1083","v":0},{"$f":"O_Dashboard!AP1083-'O_Dashboard-Vals'!AP1083","v":0},{"$f":"O_Dashboard!AQ1083-'O_Dashboard-Vals'!AQ1083","v":0},{"$f":"O_Dashboard!AR1083-'O_Dashboard-Vals'!AR1083","v":0},{"$f":"O_Dashboard!AS1083-'O_Dashboard-Vals'!AS1083","v":0},{"$f":"O_Dashboard!AT1083-'O_Dashboard-Vals'!AT1083","v":0},{"$f":"O_Dashboard!AU1083-'O_Dashboard-Vals'!AU1083","v":0},{"$f":"O_Dashboard!AV1083-'O_Dashboard-Vals'!AV1083","v":0},{"$f":"O_Dashboard!AW1083-'O_Dashboard-Vals'!AW1083","v":0},{"$f":"O_Dashboard!AX1083-'O_Dashboard-Vals'!AX1083","v":0},{"$f":"O_Dashboard!AY1083-'O_Dashboard-Vals'!AY1083","v":0},{"$f":"O_Dashboard!AZ1083-'O_Dashboard-Vals'!AZ1083","v":0},{"$f":"O_Dashboard!BA1083-'O_Dashboard-Vals'!BA1083","v":0},{"$f":"O_Dashboard!BB1083-'O_Dashboard-Vals'!BB1083","v":0},{"$f":"O_Dashboard!BC1083-'O_Dashboard-Vals'!BC1083","v":0},{"$f":"O_Dashboard!BD1083-'O_Dashboard-Vals'!BD1083","v":0},{"$f":"O_Dashboard!BE1083-'O_Dashboard-Vals'!BE1083","v":0},{"$f":"O_Dashboard!BF1083-'O_Dashboard-Vals'!BF1083","v":0},{"$f":"O_Dashboard!BG1083-'O_Dashboard-Vals'!BG1083","v":0},{"$f":"O_Dashboard!BH1083-'O_Dashboard-Vals'!BH1083","v":0},{"$f":"O_Dashboard!BI1083-'O_Dashboard-Vals'!BI1083","v":0},{"$f":"O_Dashboard!BJ1083-'O_Dashboard-Vals'!BJ1083","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E841","v":"ADS - B North Atlantic - Oceanic - Outturn POS"},null,{"$f":"C_Output_Staging!G841","v":"£'000 "},{"$f":"C_Output_Staging!H841","v":"Nominal"},null,{"$f":"C_Output_Staging!J841","v":0},{"$f":"C_Output_Staging!K841","v":0},null,null,null,null,null,{"$f":"C_Output_Staging!Q841","v":0},null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1088-'O_Dashboard-Vals'!Y1088","v":0},null,{"$f":"O_Dashboard!AA1088-'O_Dashboard-Vals'!AA1088","v":0},{"$f":"O_Dashboard!AB1088-'O_Dashboard-Vals'!AB1088","v":0},{"$f":"O_Dashboard!AC1088-'O_Dashboard-Vals'!AC1088","v":0},{"$f":"O_Dashboard!AD1088-'O_Dashboard-Vals'!AD1088","v":0},{"$f":"O_Dashboard!AE1088-'O_Dashboard-Vals'!AE1088","v":0},{"$f":"O_Dashboard!AF1088-'O_Dashboard-Vals'!AF1088","v":0},{"$f":"O_Dashboard!AG1088-'O_Dashboard-Vals'!AG1088","v":0},{"$f":"O_Dashboard!AH1088-'O_Dashboard-Vals'!AH1088","v":0},{"$f":"O_Dashboard!AI1088-'O_Dashboard-Vals'!AI1088","v":0},{"$f":"O_Dashboard!AJ1088-'O_Dashboard-Vals'!AJ1088","v":0},{"$f":"O_Dashboard!AK1088-'O_Dashboard-Vals'!AK1088","v":0},{"$f":"O_Dashboard!AL1088-'O_Dashboard-Vals'!AL1088","v":0},{"$f":"O_Dashboard!AM1088-'O_Dashboard-Vals'!AM1088","v":0},{"$f":"O_Dashboard!AN1088-'O_Dashboard-Vals'!AN1088","v":0},{"$f":"O_Dashboard!AO1088-'O_Dashboard-Vals'!AO1088","v":0},{"$f":"O_Dashboard!AP1088-'O_Dashboard-Vals'!AP1088","v":0},{"$f":"O_Dashboard!AQ1088-'O_Dashboard-Vals'!AQ1088","v":0},{"$f":"O_Dashboard!AR1088-'O_Dashboard-Vals'!AR1088","v":0},{"$f":"O_Dashboard!AS1088-'O_Dashboard-Vals'!AS1088","v":0},{"$f":"O_Dashboard!AT1088-'O_Dashboard-Vals'!AT1088","v":0},{"$f":"O_Dashboard!AU1088-'O_Dashboard-Vals'!AU1088","v":0},{"$f":"O_Dashboard!AV1088-'O_Dashboard-Vals'!AV1088","v":0},{"$f":"O_Dashboard!AW1088-'O_Dashboard-Vals'!AW1088","v":0},{"$f":"O_Dashboard!AX1088-'O_Dashboard-Vals'!AX1088","v":0},{"$f":"O_Dashboard!AY1088-'O_Dashboard-Vals'!AY1088","v":0},{"$f":"O_Dashboard!AZ1088-'O_Dashboard-Vals'!AZ1088","v":0},{"$f":"O_Dashboard!BA1088-'O_Dashboard-Vals'!BA1088","v":0},{"$f":"O_Dashboard!BB1088-'O_Dashboard-Vals'!BB1088","v":0},{"$f":"O_Dashboard!BC1088-'O_Dashboard-Vals'!BC1088","v":0},{"$f":"O_Dashboard!BD1088-'O_Dashboard-Vals'!BD1088","v":0},{"$f":"O_Dashboard!BE1088-'O_Dashboard-Vals'!BE1088","v":0},{"$f":"O_Dashboard!BF1088-'O_Dashboard-Vals'!BF1088","v":0},{"$f":"O_Dashboard!BG1088-'O_Dashboard-Vals'!BG1088","v":0},{"$f":"O_Dashboard!BH1088-'O_Dashboard-Vals'!BH1088","v":0},{"$f":"O_Dashboard!BI1088-'O_Dashboard-Vals'!BI1088","v":0},{"$f":"O_Dashboard!BJ1088-'O_Dashboard-Vals'!BJ1088","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E842","v":"ADS-B charges - Tango"},null,{"$f":"C_Output_Staging!G842","v":"£ / Flight"},{"$f":"C_Output_Staging!H842","v":"Nominal"},null,{"$f":"C_Output_Staging!J842","v":0},{"$f":"C_Output_Staging!K842","v":0},null,null,null,null,null,{"$f":"C_Output_Staging!Q842","v":0},null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1089-'O_Dashboard-Vals'!Y1089","v":0},null,{"$f":"O_Dashboard!AA1089-'O_Dashboard-Vals'!AA1089","v":0},{"$f":"O_Dashboard!AB1089-'O_Dashboard-Vals'!AB1089","v":0},{"$f":"O_Dashboard!AC1089-'O_Dashboard-Vals'!AC1089","v":0},{"$f":"O_Dashboard!AD1089-'O_Dashboard-Vals'!AD1089","v":0},{"$f":"O_Dashboard!AE1089-'O_Dashboard-Vals'!AE1089","v":0},{"$f":"O_Dashboard!AF1089-'O_Dashboard-Vals'!AF1089","v":0},{"$f":"O_Dashboard!AG1089-'O_Dashboard-Vals'!AG1089","v":0},{"$f":"O_Dashboard!AH1089-'O_Dashboard-Vals'!AH1089","v":0},{"$f":"O_Dashboard!AI1089-'O_Dashboard-Vals'!AI1089","v":0},{"$f":"O_Dashboard!AJ1089-'O_Dashboard-Vals'!AJ1089","v":0},{"$f":"O_Dashboard!AK1089-'O_Dashboard-Vals'!AK1089","v":0},{"$f":"O_Dashboard!AL1089-'O_Dashboard-Vals'!AL1089","v":0},{"$f":"O_Dashboard!AM1089-'O_Dashboard-Vals'!AM1089","v":0},{"$f":"O_Dashboard!AN1089-'O_Dashboard-Vals'!AN1089","v":0},{"$f":"O_Dashboard!AO1089-'O_Dashboard-Vals'!AO1089","v":0},{"$f":"O_Dashboard!AP1089-'O_Dashboard-Vals'!AP1089","v":0},{"$f":"O_Dashboard!AQ1089-'O_Dashboard-Vals'!AQ1089","v":0},{"$f":"O_Dashboard!AR1089-'O_Dashboard-Vals'!AR1089","v":0},{"$f":"O_Dashboard!AS1089-'O_Dashboard-Vals'!AS1089","v":0},{"$f":"O_Dashboard!AT1089-'O_Dashboard-Vals'!AT1089","v":0},{"$f":"O_Dashboard!AU1089-'O_Dashboard-Vals'!AU1089","v":0},{"$f":"O_Dashboard!AV1089-'O_Dashboard-Vals'!AV1089","v":0},{"$f":"O_Dashboard!AW1089-'O_Dashboard-Vals'!AW1089","v":0},{"$f":"O_Dashboard!AX1089-'O_Dashboard-Vals'!AX1089","v":0},{"$f":"O_Dashboard!AY1089-'O_Dashboard-Vals'!AY1089","v":0},{"$f":"O_Dashboard!AZ1089-'O_Dashboard-Vals'!AZ1089","v":0},{"$f":"O_Dashboard!BA1089-'O_Dashboard-Vals'!BA1089","v":0},{"$f":"O_Dashboard!BB1089-'O_Dashboard-Vals'!BB1089","v":0},{"$f":"O_Dashboard!BC1089-'O_Dashboard-Vals'!BC1089","v":0},{"$f":"O_Dashboard!BD1089-'O_Dashboard-Vals'!BD1089","v":0},{"$f":"O_Dashboard!BE1089-'O_Dashboard-Vals'!BE1089","v":0},{"$f":"O_Dashboard!BF1089-'O_Dashboard-Vals'!BF1089","v":0},{"$f":"O_Dashboard!BG1089-'O_Dashboard-Vals'!BG1089","v":0},{"$f":"O_Dashboard!BH1089-'O_Dashboard-Vals'!BH1089","v":0},{"$f":"O_Dashboard!BI1089-'O_Dashboard-Vals'!BI1089","v":0},{"$f":"O_Dashboard!BJ1089-'O_Dashboard-Vals'!BJ1089","v":0}]
[null,"Data Costs"]
[]
[]
[null,null,null,null,{"$f":"C_Output_Staging!E851","v":"Determined Cost per TSU"},null,{"$f":"C_Output_Staging!G851","v":"£ per TSU"},{"$f":"C_Output_Staging!H851","v":"Nominal"},null,{"$f":"C_Output_Staging!J851","v":0},{"$f":"C_Output_Staging!K851","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1103-'O_Dashboard-Vals'!Y1103","v":0},null,{"$f":"O_Dashboard!AA1103-'O_Dashboard-Vals'!AA1103","v":0},{"$f":"O_Dashboard!AB1103-'O_Dashboard-Vals'!AB1103","v":0},{"$f":"O_Dashboard!AC1103-'O_Dashboard-Vals'!AC1103","v":0},{"$f":"O_Dashboard!AD1103-'O_Dashboard-Vals'!AD1103","v":0},{"$f":"O_Dashboard!AE1103-'O_Dashboard-Vals'!AE1103","v":0},{"$f":"O_Dashboard!AF1103-'O_Dashboard-Vals'!AF1103","v":0},{"$f":"O_Dashboard!AG1103-'O_Dashboard-Vals'!AG1103","v":0},{"$f":"O_Dashboard!AH1103-'O_Dashboard-Vals'!AH1103","v":0},{"$f":"O_Dashboard!AI1103-'O_Dashboard-Vals'!AI1103","v":0},{"$f":"O_Dashboard!AJ1103-'O_Dashboard-Vals'!AJ1103","v":0},{"$f":"O_Dashboard!AK1103-'O_Dashboard-Vals'!AK1103","v":0},{"$f":"O_Dashboard!AL1103-'O_Dashboard-Vals'!AL1103","v":0},{"$f":"O_Dashboard!AM1103-'O_Dashboard-Vals'!AM1103","v":0},{"$f":"O_Dashboard!AN1103-'O_Dashboard-Vals'!AN1103","v":0},{"$f":"O_Dashboard!AO1103-'O_Dashboard-Vals'!AO1103","v":0},{"$f":"O_Dashboard!AP1103-'O_Dashboard-Vals'!AP1103","v":0},{"$f":"O_Dashboard!AQ1103-'O_Dashboard-Vals'!AQ1103","v":0},{"$f":"O_Dashboard!AR1103-'O_Dashboard-Vals'!AR1103","v":0},{"$f":"O_Dashboard!AS1103-'O_Dashboard-Vals'!AS1103","v":0},{"$f":"O_Dashboard!AT1103-'O_Dashboard-Vals'!AT1103","v":0},{"$f":"O_Dashboard!AU1103-'O_Dashboard-Vals'!AU1103","v":0},{"$f":"O_Dashboard!AV1103-'O_Dashboard-Vals'!AV1103","v":0},{"$f":"O_Dashboard!AW1103-'O_Dashboard-Vals'!AW1103","v":0},{"$f":"O_Dashboard!AX1103-'O_Dashboard-Vals'!AX1103","v":0},{"$f":"O_Dashboard!AY1103-'O_Dashboard-Vals'!AY1103","v":0},{"$f":"O_Dashboard!AZ1103-'O_Dashboard-Vals'!AZ1103","v":0},{"$f":"O_Dashboard!BA1103-'O_Dashboard-Vals'!BA1103","v":0},{"$f":"O_Dashboard!BB1103-'O_Dashboard-Vals'!BB1103","v":0},{"$f":"O_Dashboard!BC1103-'O_Dashboard-Vals'!BC1103","v":0},{"$f":"O_Dashboard!BD1103-'O_Dashboard-Vals'!BD1103","v":0},{"$f":"O_Dashboard!BE1103-'O_Dashboard-Vals'!BE1103","v":0},{"$f":"O_Dashboard!BF1103-'O_Dashboard-Vals'!BF1103","v":0},{"$f":"O_Dashboard!BG1103-'O_Dashboard-Vals'!BG1103","v":0},{"$f":"O_Dashboard!BH1103-'O_Dashboard-Vals'!BH1103","v":0},{"$f":"O_Dashboard!BI1103-'O_Dashboard-Vals'!BI1103","v":0},{"$f":"O_Dashboard!BJ1103-'O_Dashboard-Vals'!BJ1103","v":0}]
[null,"Efficient Cost Baseline and the TRS Debtor"]
[null,null,null,null,"Actual / revised forecast TNSU ('000)",{"$f":"IC_LA_TRS!AF41","v":398.60300000000001},{"$f":"IC_LA_TRS!AG41","v":374.01499999999999},{"$f":"IC_LA_TRS!AH41","v":775.87800000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1113-'O_Dashboard-Vals'!Y1113","v":0},null,{"$f":"O_Dashboard!AA1113-'O_Dashboard-Vals'!AA1113","v":0},{"$f":"O_Dashboard!AB1113-'O_Dashboard-Vals'!AB1113","v":0},{"$f":"O_Dashboard!AC1113-'O_Dashboard-Vals'!AC1113","v":0},{"$f":"O_Dashboard!AD1113-'O_Dashboard-Vals'!AD1113","v":0},{"$f":"O_Dashboard!AE1113-'O_Dashboard-Vals'!AE1113","v":0},{"$f":"O_Dashboard!AF1113-'O_Dashboard-Vals'!AF1113","v":0},{"$f":"O_Dashboard!AG1113-'O_Dashboard-Vals'!AG1113","v":0},{"$f":"O_Dashboard!AH1113-'O_Dashboard-Vals'!AH1113","v":0},{"$f":"O_Dashboard!AI1113-'O_Dashboard-Vals'!AI1113","v":0},{"$f":"O_Dashboard!AJ1113-'O_Dashboard-Vals'!AJ1113","v":0},{"$f":"O_Dashboard!AK1113-'O_Dashboard-Vals'!AK1113","v":0},{"$f":"O_Dashboard!AL1113-'O_Dashboard-Vals'!AL1113","v":0},{"$f":"O_Dashboard!AM1113-'O_Dashboard-Vals'!AM1113","v":0},{"$f":"O_Dashboard!AN1113-'O_Dashboard-Vals'!AN1113","v":0},{"$f":"O_Dashboard!AO1113-'O_Dashboard-Vals'!AO1113","v":0},{"$f":"O_Dashboard!AP1113-'O_Dashboard-Vals'!AP1113","v":0},{"$f":"O_Dashboard!AQ1113-'O_Dashboard-Vals'!AQ1113","v":0},{"$f":"O_Dashboard!AR1113-'O_Dashboard-Vals'!AR1113","v":0},{"$f":"O_Dashboard!AS1113-'O_Dashboard-Vals'!AS1113","v":0},{"$f":"O_Dashboard!AT1113-'O_Dashboard-Vals'!AT1113","v":0},{"$f":"O_Dashboard!AU1113-'O_Dashboard-Vals'!AU1113","v":0},{"$f":"O_Dashboard!AV1113-'O_Dashboard-Vals'!AV1113","v":0},{"$f":"O_Dashboard!AW1113-'O_Dashboard-Vals'!AW1113","v":0},{"$f":"O_Dashboard!AX1113-'O_Dashboard-Vals'!AX1113","v":0},{"$f":"O_Dashboard!AY1113-'O_Dashboard-Vals'!AY1113","v":0},{"$f":"O_Dashboard!AZ1113-'O_Dashboard-Vals'!AZ1113","v":0},{"$f":"O_Dashboard!BA1113-'O_Dashboard-Vals'!BA1113","v":0},{"$f":"O_Dashboard!BB1113-'O_Dashboard-Vals'!BB1113","v":0},{"$f":"O_Dashboard!BC1113-'O_Dashboard-Vals'!BC1113","v":0},{"$f":"O_Dashboard!BD1113-'O_Dashboard-Vals'!BD1113","v":0},{"$f":"O_Dashboard!BE1113-'O_Dashboard-Vals'!BE1113","v":0},{"$f":"O_Dashboard!BF1113-'O_Dashboard-Vals'!BF1113","v":0},{"$f":"O_Dashboard!BG1113-'O_Dashboard-Vals'!BG1113","v":0},{"$f":"O_Dashboard!BH1113-'O_Dashboard-Vals'!BH1113","v":0},{"$f":"O_Dashboard!BI1113-'O_Dashboard-Vals'!BI1113","v":0},{"$f":"O_Dashboard!BJ1113-'O_Dashboard-Vals'!BJ1113","v":0}]
["Cost Reconciliation"]
[]
[]
[null,null,null,null,"NERL - Add back Condition 21 Inflation adjustment (as per P&L)",{"$f":"'IC_TRS_Cost Rec bridge'!AF125","v":7.2838257124819874},{"$f":"'IC_TRS_Cost Rec bridge'!AG125","v":5.9548239690275695},{"$f":"'IC_TRS_Cost Rec bridge'!AH125","v":1.4422021331084325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1127-'O_Dashboard-Vals'!Y1127","v":0},null,{"$f":"O_Dashboard!AA1127-'O_Dashboard-Vals'!AA1127","v":0},{"$f":"O_Dashboard!AB1127-'O_Dashboard-Vals'!AB1127","v":0},{"$f":"O_Dashboard!AC1127-'O_Dashboard-Vals'!AC1127","v":0},{"$f":"O_Dashboard!AD1127-'O_Dashboard-Vals'!AD1127","v":0},{"$f":"O_Dashboard!AE1127-'O_Dashboard-Vals'!AE1127","v":0},{"$f":"O_Dashboard!AF1127-'O_Dashboard-Vals'!AF1127","v":0},{"$f":"O_Dashboard!AG1127-'O_Dashboard-Vals'!AG1127","v":0},{"$f":"O_Dashboard!AH1127-'O_Dashboard-Vals'!AH1127","v":0},{"$f":"O_Dashboard!AI1127-'O_Dashboard-Vals'!AI1127","v":0},{"$f":"O_Dashboard!AJ1127-'O_Dashboard-Vals'!AJ1127","v":0},{"$f":"O_Dashboard!AK1127-'O_Dashboard-Vals'!AK1127","v":0},{"$f":"O_Dashboard!AL1127-'O_Dashboard-Vals'!AL1127","v":0},{"$f":"O_Dashboard!AM1127-'O_Dashboard-Vals'!AM1127","v":0},{"$f":"O_Dashboard!AN1127-'O_Dashboard-Vals'!AN1127","v":0},{"$f":"O_Dashboard!AO1127-'O_Dashboard-Vals'!AO1127","v":0},{"$f":"O_Dashboard!AP1127-'O_Dashboard-Vals'!AP1127","v":0},{"$f":"O_Dashboard!AQ1127-'O_Dashboard-Vals'!AQ1127","v":0},{"$f":"O_Dashboard!AR1127-'O_Dashboard-Vals'!AR1127","v":0},{"$f":"O_Dashboard!AS1127-'O_Dashboard-Vals'!AS1127","v":0},{"$f":"O_Dashboard!AT1127-'O_Dashboard-Vals'!AT1127","v":0},{"$f":"O_Dashboard!AU1127-'O_Dashboard-Vals'!AU1127","v":0},{"$f":"O_Dashboard!AV1127-'O_Dashboard-Vals'!AV1127","v":0},{"$f":"O_Dashboard!AW1127-'O_Dashboard-Vals'!AW1127","v":0},{"$f":"O_Dashboard!AX1127-'O_Dashboard-Vals'!AX1127","v":0},{"$f":"O_Dashboard!AY1127-'O_Dashboard-Vals'!AY1127","v":0},{"$f":"O_Dashboard!AZ1127-'O_Dashboard-Vals'!AZ1127","v":0},{"$f":"O_Dashboard!BA1127-'O_Dashboard-Vals'!BA1127","v":0},{"$f":"O_Dashboard!BB1127-'O_Dashboard-Vals'!BB1127","v":0},{"$f":"O_Dashboard!BC1127-'O_Dashboard-Vals'!BC1127","v":0},{"$f":"O_Dashboard!BD1127-'O_Dashboard-Vals'!BD1127","v":0},{"$f":"O_Dashboard!BE1127-'O_Dashboard-Vals'!BE1127","v":0},{"$f":"O_Dashboard!BF1127-'O_Dashboard-Vals'!BF1127","v":0},{"$f":"O_Dashboard!BG1127-'O_Dashboard-Vals'!BG1127","v":0},{"$f":"O_Dashboard!BH1127-'O_Dashboard-Vals'!BH1127","v":0},{"$f":"O_Dashboard!BI1127-'O_Dashboard-Vals'!BI1127","v":0},{"$f":"O_Dashboard!BJ1127-'O_Dashboard-Vals'!BJ1127","v":0}]
[null,null,null,null,"Total Adjustment",{"$f":"SUM(F1126:F1131)","v":-4.7825886537128293},{"$f":"SUM(G1126:G1131)","v":16.542451505760923},{"$f":"SUM(H1126:H1131)","v":-9.527183546230038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1132-'O_Dashboard-Vals'!Y1132","v":0},null,{"$f":"O_Dashboard!AA1132-'O_Dashboard-Vals'!AA1132","v":0},{"$f":"O_Dashboard!AB1132-'O_Dashboard-Vals'!AB1132","v":0},{"$f":"O_Dashboard!AC1132-'O_Dashboard-Vals'!AC1132","v":0},{"$f":"O_Dashboard!AD1132-'O_Dashboard-Vals'!AD1132","v":0},{"$f":"O_Dashboard!AE1132-'O_Dashboard-Vals'!AE1132","v":0},{"$f":"O_Dashboard!AF1132-'O_Dashboard-Vals'!AF1132","v":0},{"$f":"O_Dashboard!AG1132-'O_Dashboard-Vals'!AG1132","v":0},{"$f":"O_Dashboard!AH1132-'O_Dashboard-Vals'!AH1132","v":0},{"$f":"O_Dashboard!AI1132-'O_Dashboard-Vals'!AI1132","v":0},{"$f":"O_Dashboard!AJ1132-'O_Dashboard-Vals'!AJ1132","v":0},{"$f":"O_Dashboard!AK1132-'O_Dashboard-Vals'!AK1132","v":0},{"$f":"O_Dashboard!AL1132-'O_Dashboard-Vals'!AL1132","v":0},{"$f":"O_Dashboard!AM1132-'O_Dashboard-Vals'!AM1132","v":0},{"$f":"O_Dashboard!AN1132-'O_Dashboard-Vals'!AN1132","v":0},{"$f":"O_Dashboard!AO1132-'O_Dashboard-Vals'!AO1132","v":0},{"$f":"O_Dashboard!AP1132-'O_Dashboard-Vals'!AP1132","v":0},{"$f":"O_Dashboard!AQ1132-'O_Dashboard-Vals'!AQ1132","v":0},{"$f":"O_Dashboard!AR1132-'O_Dashboard-Vals'!AR1132","v":0},{"$f":"O_Dashboard!AS1132-'O_Dashboard-Vals'!AS1132","v":0},{"$f":"O_Dashboard!AT1132-'O_Dashboard-Vals'!AT1132","v":0},{"$f":"O_Dashboard!AU1132-'O_Dashboard-Vals'!AU1132","v":0},{"$f":"O_Dashboard!AV1132-'O_Dashboard-Vals'!AV1132","v":0},{"$f":"O_Dashboard!AW1132-'O_Dashboard-Vals'!AW1132","v":0},{"$f":"O_Dashboard!AX1132-'O_Dashboard-Vals'!AX1132","v":0},{"$f":"O_Dashboard!AY1132-'O_Dashboard-Vals'!AY1132","v":0},{"$f":"O_Dashboard!AZ1132-'O_Dashboard-Vals'!AZ1132","v":0},{"$f":"O_Dashboard!BA1132-'O_Dashboard-Vals'!BA1132","v":0},{"$f":"O_Dashboard!BB1132-'O_Dashboard-Vals'!BB1132","v":0},{"$f":"O_Dashboard!BC1132-'O_Dashboard-Vals'!BC1132","v":0},{"$f":"O_Dashboard!BD1132-'O_Dashboard-Vals'!BD1132","v":0},{"$f":"O_Dashboard!BE1132-'O_Dashboard-Vals'!BE1132","v":0},{"$f":"O_Dashboard!BF1132-'O_Dashboard-Vals'!BF1132","v":0},{"$f":"O_Dashboard!BG1132-'O_Dashboard-Vals'!BG1132","v":0},{"$f":"O_Dashboard!BH1132-'O_Dashboard-Vals'!BH1132","v":0},{"$f":"O_Dashboard!BI1132-'O_Dashboard-Vals'!BI1132","v":0},{"$f":"O_Dashboard!BJ1132-'O_Dashboard-Vals'!BJ1132","v":0}]
[]
[null,null,null,null," CAA - Actual /Forecast tax v CMA allowance",{"$f":"IC_PCFM_v3!AF33 / 1000","v":-4.3637310702838761},{"$f":"IC_PCFM_v3!AG33 / 1000","v":-2.0097105926356384},{"$f":"IC_PCFM_v3!AH33 / 1000","v":1.6919011895781095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1139-'O_Dashboard-Vals'!Y1139","v":0},null,{"$f":"O_Dashboard!AA1139-'O_Dashboard-Vals'!AA1139","v":0},{"$f":"O_Dashboard!AB1139-'O_Dashboard-Vals'!AB1139","v":0},{"$f":"O_Dashboard!AC1139-'O_Dashboard-Vals'!AC1139","v":0},{"$f":"O_Dashboard!AD1139-'O_Dashboard-Vals'!AD1139","v":0},{"$f":"O_Dashboard!AE1139-'O_Dashboard-Vals'!AE1139","v":0},{"$f":"O_Dashboard!AF1139-'O_Dashboard-Vals'!AF1139","v":0},{"$f":"O_Dashboard!AG1139-'O_Dashboard-Vals'!AG1139","v":0},{"$f":"O_Dashboard!AH1139-'O_Dashboard-Vals'!AH1139","v":0},{"$f":"O_Dashboard!AI1139-'O_Dashboard-Vals'!AI1139","v":0},{"$f":"O_Dashboard!AJ1139-'O_Dashboard-Vals'!AJ1139","v":0},{"$f":"O_Dashboard!AK1139-'O_Dashboard-Vals'!AK1139","v":0},{"$f":"O_Dashboard!AL1139-'O_Dashboard-Vals'!AL1139","v":0},{"$f":"O_Dashboard!AM1139-'O_Dashboard-Vals'!AM1139","v":0},{"$f":"O_Dashboard!AN1139-'O_Dashboard-Vals'!AN1139","v":0},{"$f":"O_Dashboard!AO1139-'O_Dashboard-Vals'!AO1139","v":0},{"$f":"O_Dashboard!AP1139-'O_Dashboard-Vals'!AP1139","v":0},{"$f":"O_Dashboard!AQ1139-'O_Dashboard-Vals'!AQ1139","v":0},{"$f":"O_Dashboard!AR1139-'O_Dashboard-Vals'!AR1139","v":0},{"$f":"O_Dashboard!AS1139-'O_Dashboard-Vals'!AS1139","v":0},{"$f":"O_Dashboard!AT1139-'O_Dashboard-Vals'!AT1139","v":0},{"$f":"O_Dashboard!AU1139-'O_Dashboard-Vals'!AU1139","v":0},{"$f":"O_Dashboard!AV1139-'O_Dashboard-Vals'!AV1139","v":0},{"$f":"O_Dashboard!AW1139-'O_Dashboard-Vals'!AW1139","v":0},{"$f":"O_Dashboard!AX1139-'O_Dashboard-Vals'!AX1139","v":0},{"$f":"O_Dashboard!AY1139-'O_Dashboard-Vals'!AY1139","v":0},{"$f":"O_Dashboard!AZ1139-'O_Dashboard-Vals'!AZ1139","v":0},{"$f":"O_Dashboard!BA1139-'O_Dashboard-Vals'!BA1139","v":0},{"$f":"O_Dashboard!BB1139-'O_Dashboard-Vals'!BB1139","v":0},{"$f":"O_Dashboard!BC1139-'O_Dashboard-Vals'!BC1139","v":0},{"$f":"O_Dashboard!BD1139-'O_Dashboard-Vals'!BD1139","v":0},{"$f":"O_Dashboard!BE1139-'O_Dashboard-Vals'!BE1139","v":0},{"$f":"O_Dashboard!BF1139-'O_Dashboard-Vals'!BF1139","v":0},{"$f":"O_Dashboard!BG1139-'O_Dashboard-Vals'!BG1139","v":0},{"$f":"O_Dashboard!BH1139-'O_Dashboard-Vals'!BH1139","v":0},{"$f":"O_Dashboard!BI1139-'O_Dashboard-Vals'!BI1139","v":0},{"$f":"O_Dashboard!BJ1139-'O_Dashboard-Vals'!BJ1139","v":0}]
[null,null,null,null,"NERL - MOD Uplift",{"$f":"'IC_TRS_Cost Rec bridge'!AF120","v":7.6492525197368595},{"$f":"'IC_TRS_Cost Rec bridge'!AG120","v":6.1906453800432981},{"$f":"'IC_TRS_Cost Rec bridge'!AH120","v":6.7732682273854259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1142-'O_Dashboard-Vals'!Y1142","v":0},null,{"$f":"O_Dashboard!AA1142-'O_Dashboard-Vals'!AA1142","v":0},{"$f":"O_Dashboard!AB1142-'O_Dashboard-Vals'!AB1142","v":0},{"$f":"O_Dashboard!AC1142-'O_Dashboard-Vals'!AC1142","v":0},{"$f":"O_Dashboard!AD1142-'O_Dashboard-Vals'!AD1142","v":0},{"$f":"O_Dashboard!AE1142-'O_Dashboard-Vals'!AE1142","v":0},{"$f":"O_Dashboard!AF1142-'O_Dashboard-Vals'!AF1142","v":0},{"$f":"O_Dashboard!AG1142-'O_Dashboard-Vals'!AG1142","v":0},{"$f":"O_Dashboard!AH1142-'O_Dashboard-Vals'!AH1142","v":0},{"$f":"O_Dashboard!AI1142-'O_Dashboard-Vals'!AI1142","v":0},{"$f":"O_Dashboard!AJ1142-'O_Dashboard-Vals'!AJ1142","v":0},{"$f":"O_Dashboard!AK1142-'O_Dashboard-Vals'!AK1142","v":0},{"$f":"O_Dashboard!AL1142-'O_Dashboard-Vals'!AL1142","v":0},{"$f":"O_Dashboard!AM1142-'O_Dashboard-Vals'!AM1142","v":0},{"$f":"O_Dashboard!AN1142-'O_Dashboard-Vals'!AN1142","v":0},{"$f":"O_Dashboard!AO1142-'O_Dashboard-Vals'!AO1142","v":0},{"$f":"O_Dashboard!AP1142-'O_Dashboard-Vals'!AP1142","v":0},{"$f":"O_Dashboard!AQ1142-'O_Dashboard-Vals'!AQ1142","v":0},{"$f":"O_Dashboard!AR1142-'O_Dashboard-Vals'!AR1142","v":0},{"$f":"O_Dashboard!AS1142-'O_Dashboard-Vals'!AS1142","v":0},{"$f":"O_Dashboard!AT1142-'O_Dashboard-Vals'!AT1142","v":0},{"$f":"O_Dashboard!AU1142-'O_Dashboard-Vals'!AU1142","v":0},{"$f":"O_Dashboard!AV1142-'O_Dashboard-Vals'!AV1142","v":0},{"$f":"O_Dashboard!AW1142-'O_Dashboard-Vals'!AW1142","v":0},{"$f":"O_Dashboard!AX1142-'O_Dashboard-Vals'!AX1142","v":0},{"$f":"O_Dashboard!AY1142-'O_Dashboard-Vals'!AY1142","v":0},{"$f":"O_Dashboard!AZ1142-'O_Dashboard-Vals'!AZ1142","v":0},{"$f":"O_Dashboard!BA1142-'O_Dashboard-Vals'!BA1142","v":0},{"$f":"O_Dashboard!BB1142-'O_Dashboard-Vals'!BB1142","v":0},{"$f":"O_Dashboard!BC1142-'O_Dashboard-Vals'!BC1142","v":0},{"$f":"O_Dashboard!BD1142-'O_Dashboard-Vals'!BD1142","v":0},{"$f":"O_Dashboard!BE1142-'O_Dashboard-Vals'!BE1142","v":0},{"$f":"O_Dashboard!BF1142-'O_Dashboard-Vals'!BF1142","v":0},{"$f":"O_Dashboard!BG1142-'O_Dashboard-Vals'!BG1142","v":0},{"$f":"O_Dashboard!BH1142-'O_Dashboard-Vals'!BH1142","v":0},{"$f":"O_Dashboard!BI1142-'O_Dashboard-Vals'!BI1142","v":0},{"$f":"O_Dashboard!BJ1142-'O_Dashboard-Vals'!BJ1142","v":0}]
[null,null,null,null,"CMA",2020,{"$f":"F1147+1","v":2021},{"$f":"G1147+1","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1147-'O_Dashboard-Vals'!Y1147","v":0},null,{"$f":"O_Dashboard!AA1147-'O_Dashboard-Vals'!AA1147","v":0},{"$f":"O_Dashboard!AB1147-'O_Dashboard-Vals'!AB1147","v":0},{"$f":"O_Dashboard!AC1147-'O_Dashboard-Vals'!AC1147","v":0},{"$f":"O_Dashboard!AD1147-'O_Dashboard-Vals'!AD1147","v":0},{"$f":"O_Dashboard!AE1147-'O_Dashboard-Vals'!AE1147","v":0},{"$f":"O_Dashboard!AF1147-'O_Dashboard-Vals'!AF1147","v":0},{"$f":"O_Dashboard!AG1147-'O_Dashboard-Vals'!AG1147","v":0},{"$f":"O_Dashboard!AH1147-'O_Dashboard-Vals'!AH1147","v":0},{"$f":"O_Dashboard!AI1147-'O_Dashboard-Vals'!AI1147","v":0},{"$f":"O_Dashboard!AJ1147-'O_Dashboard-Vals'!AJ1147","v":0},{"$f":"O_Dashboard!AK1147-'O_Dashboard-Vals'!AK1147","v":0},{"$f":"O_Dashboard!AL1147-'O_Dashboard-Vals'!AL1147","v":0},{"$f":"O_Dashboard!AM1147-'O_Dashboard-Vals'!AM1147","v":0},{"$f":"O_Dashboard!AN1147-'O_Dashboard-Vals'!AN1147","v":0},{"$f":"O_Dashboard!AO1147-'O_Dashboard-Vals'!AO1147","v":0},{"$f":"O_Dashboard!AP1147-'O_Dashboard-Vals'!AP1147","v":0},{"$f":"O_Dashboard!AQ1147-'O_Dashboard-Vals'!AQ1147","v":0},{"$f":"O_Dashboard!AR1147-'O_Dashboard-Vals'!AR1147","v":0},{"$f":"O_Dashboard!AS1147-'O_Dashboard-Vals'!AS1147","v":0},{"$f":"O_Dashboard!AT1147-'O_Dashboard-Vals'!AT1147","v":0},{"$f":"O_Dashboard!AU1147-'O_Dashboard-Vals'!AU1147","v":0},{"$f":"O_Dashboard!AV1147-'O_Dashboard-Vals'!AV1147","v":0},{"$f":"O_Dashboard!AW1147-'O_Dashboard-Vals'!AW1147","v":0},{"$f":"O_Dashboard!AX1147-'O_Dashboard-Vals'!AX1147","v":0},{"$f":"O_Dashboard!AY1147-'O_Dashboard-Vals'!AY1147","v":0},{"$f":"O_Dashboard!AZ1147-'O_Dashboard-Vals'!AZ1147","v":0},{"$f":"O_Dashboard!BA1147-'O_Dashboard-Vals'!BA1147","v":0},{"$f":"O_Dashboard!BB1147-'O_Dashboard-Vals'!BB1147","v":0},{"$f":"O_Dashboard!BC1147-'O_Dashboard-Vals'!BC1147","v":0},{"$f":"O_Dashboard!BD1147-'O_Dashboard-Vals'!BD1147","v":0},{"$f":"O_Dashboard!BE1147-'O_Dashboard-Vals'!BE1147","v":0},{"$f":"O_Dashboard!BF1147-'O_Dashboard-Vals'!BF1147","v":0},{"$f":"O_Dashboard!BG1147-'O_Dashboard-Vals'!BG1147","v":0},{"$f":"O_Dashboard!BH1147-'O_Dashboard-Vals'!BH1147","v":0},{"$f":"O_Dashboard!BI1147-'O_Dashboard-Vals'!BI1147","v":0},{"$f":"O_Dashboard!BJ1147-'O_Dashboard-Vals'!BJ1147","v":0}]
[null,null,null,null,"Staff costs",{"$f":"'IC_TRS_Cost Rec bridge'!AF186 / 1000","v":366.682783938912},{"$f":"'IC_TRS_Cost Rec bridge'!AG186 / 1000","v":369.8911109540382},{"$f":"'IC_TRS_Cost Rec bridge'!AH186 / 1000","v":392.63186528458795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1148-'O_Dashboard-Vals'!Y1148","v":0},null,{"$f":"O_Dashboard!AA1148-'O_Dashboard-Vals'!AA1148","v":0},{"$f":"O_Dashboard!AB1148-'O_Dashboard-Vals'!AB1148","v":0},{"$f":"O_Dashboard!AC1148-'O_Dashboard-Vals'!AC1148","v":0},{"$f":"O_Dashboard!AD1148-'O_Dashboard-Vals'!AD1148","v":0},{"$f":"O_Dashboard!AE1148-'O_Dashboard-Vals'!AE1148","v":0},{"$f":"O_Dashboard!AF1148-'O_Dashboard-Vals'!AF1148","v":0},{"$f":"O_Dashboard!AG1148-'O_Dashboard-Vals'!AG1148","v":0},{"$f":"O_Dashboard!AH1148-'O_Dashboard-Vals'!AH1148","v":0},{"$f":"O_Dashboard!AI1148-'O_Dashboard-Vals'!AI1148","v":0},{"$f":"O_Dashboard!AJ1148-'O_Dashboard-Vals'!AJ1148","v":0},{"$f":"O_Dashboard!AK1148-'O_Dashboard-Vals'!AK1148","v":0},{"$f":"O_Dashboard!AL1148-'O_Dashboard-Vals'!AL1148","v":0},{"$f":"O_Dashboard!AM1148-'O_Dashboard-Vals'!AM1148","v":0},{"$f":"O_Dashboard!AN1148-'O_Dashboard-Vals'!AN1148","v":0},{"$f":"O_Dashboard!AO1148-'O_Dashboard-Vals'!AO1148","v":0},{"$f":"O_Dashboard!AP1148-'O_Dashboard-Vals'!AP1148","v":0},{"$f":"O_Dashboard!AQ1148-'O_Dashboard-Vals'!AQ1148","v":0},{"$f":"O_Dashboard!AR1148-'O_Dashboard-Vals'!AR1148","v":0},{"$f":"O_Dashboard!AS1148-'O_Dashboard-Vals'!AS1148","v":0},{"$f":"O_Dashboard!AT1148-'O_Dashboard-Vals'!AT1148","v":0},{"$f":"O_Dashboard!AU1148-'O_Dashboard-Vals'!AU1148","v":0},{"$f":"O_Dashboard!AV1148-'O_Dashboard-Vals'!AV1148","v":0},{"$f":"O_Dashboard!AW1148-'O_Dashboard-Vals'!AW1148","v":0},{"$f":"O_Dashboard!AX1148-'O_Dashboard-Vals'!AX1148","v":0},{"$f":"O_Dashboard!AY1148-'O_Dashboard-Vals'!AY1148","v":0},{"$f":"O_Dashboard!AZ1148-'O_Dashboard-Vals'!AZ1148","v":0},{"$f":"O_Dashboard!BA1148-'O_Dashboard-Vals'!BA1148","v":0},{"$f":"O_Dashboard!BB1148-'O_Dashboard-Vals'!BB1148","v":0},{"$f":"O_Dashboard!BC1148-'O_Dashboard-Vals'!BC1148","v":0},{"$f":"O_Dashboard!BD1148-'O_Dashboard-Vals'!BD1148","v":0},{"$f":"O_Dashboard!BE1148-'O_Dashboard-Vals'!BE1148","v":0},{"$f":"O_Dashboard!BF1148-'O_Dashboard-Vals'!BF1148","v":0},{"$f":"O_Dashboard!BG1148-'O_Dashboard-Vals'!BG1148","v":0},{"$f":"O_Dashboard!BH1148-'O_Dashboard-Vals'!BH1148","v":0},{"$f":"O_Dashboard!BI1148-'O_Dashboard-Vals'!BI1148","v":0},{"$f":"O_Dashboard!BJ1148-'O_Dashboard-Vals'!BJ1148","v":0}]
[null,null,null,null,"Non-regulatory revenue",{"$f":"'IC_TRS_Cost Rec bridge'!AF175 / 1000","v":-102.241430477414},{"$f":"'IC_TRS_Cost Rec bridge'!AG175 / 1000","v":-96.949775259208209},{"$f":"'IC_TRS_Cost Rec bridge'!AH175 / 1000","v":-97.515887426739496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1152-'O_Dashboard-Vals'!Y1152","v":0},null,{"$f":"O_Dashboard!AA1152-'O_Dashboard-Vals'!AA1152","v":0},{"$f":"O_Dashboard!AB1152-'O_Dashboard-Vals'!AB1152","v":0},{"$f":"O_Dashboard!AC1152-'O_Dashboard-Vals'!AC1152","v":0},{"$f":"O_Dashboard!AD1152-'O_Dashboard-Vals'!AD1152","v":0},{"$f":"O_Dashboard!AE1152-'O_Dashboard-Vals'!AE1152","v":0},{"$f":"O_Dashboard!AF1152-'O_Dashboard-Vals'!AF1152","v":0},{"$f":"O_Dashboard!AG1152-'O_Dashboard-Vals'!AG1152","v":0},{"$f":"O_Dashboard!AH1152-'O_Dashboard-Vals'!AH1152","v":0},{"$f":"O_Dashboard!AI1152-'O_Dashboard-Vals'!AI1152","v":0},{"$f":"O_Dashboard!AJ1152-'O_Dashboard-Vals'!AJ1152","v":0},{"$f":"O_Dashboard!AK1152-'O_Dashboard-Vals'!AK1152","v":0},{"$f":"O_Dashboard!AL1152-'O_Dashboard-Vals'!AL1152","v":0},{"$f":"O_Dashboard!AM1152-'O_Dashboard-Vals'!AM1152","v":0},{"$f":"O_Dashboard!AN1152-'O_Dashboard-Vals'!AN1152","v":0},{"$f":"O_Dashboard!AO1152-'O_Dashboard-Vals'!AO1152","v":0},{"$f":"O_Dashboard!AP1152-'O_Dashboard-Vals'!AP1152","v":0},{"$f":"O_Dashboard!AQ1152-'O_Dashboard-Vals'!AQ1152","v":0},{"$f":"O_Dashboard!AR1152-'O_Dashboard-Vals'!AR1152","v":0},{"$f":"O_Dashboard!AS1152-'O_Dashboard-Vals'!AS1152","v":0},{"$f":"O_Dashboard!AT1152-'O_Dashboard-Vals'!AT1152","v":0},{"$f":"O_Dashboard!AU1152-'O_Dashboard-Vals'!AU1152","v":0},{"$f":"O_Dashboard!AV1152-'O_Dashboard-Vals'!AV1152","v":0},{"$f":"O_Dashboard!AW1152-'O_Dashboard-Vals'!AW1152","v":0},{"$f":"O_Dashboard!AX1152-'O_Dashboard-Vals'!AX1152","v":0},{"$f":"O_Dashboard!AY1152-'O_Dashboard-Vals'!AY1152","v":0},{"$f":"O_Dashboard!AZ1152-'O_Dashboard-Vals'!AZ1152","v":0},{"$f":"O_Dashboard!BA1152-'O_Dashboard-Vals'!BA1152","v":0},{"$f":"O_Dashboard!BB1152-'O_Dashboard-Vals'!BB1152","v":0},{"$f":"O_Dashboard!BC1152-'O_Dashboard-Vals'!BC1152","v":0},{"$f":"O_Dashboard!BD1152-'O_Dashboard-Vals'!BD1152","v":0},{"$f":"O_Dashboard!BE1152-'O_Dashboard-Vals'!BE1152","v":0},{"$f":"O_Dashboard!BF1152-'O_Dashboard-Vals'!BF1152","v":0},{"$f":"O_Dashboard!BG1152-'O_Dashboard-Vals'!BG1152","v":0},{"$f":"O_Dashboard!BH1152-'O_Dashboard-Vals'!BH1152","v":0},{"$f":"O_Dashboard!BI1152-'O_Dashboard-Vals'!BI1152","v":0},{"$f":"O_Dashboard!BJ1152-'O_Dashboard-Vals'!BJ1152","v":0}]
[null,null,null,null,"Non-staff costs",{"$f":"'IC_TRS_Cost Rec bridge'!AF197 / 1000","v":123.31076260766579},{"$f":"'IC_TRS_Cost Rec bridge'!AG197 / 1000","v":120.6303347933451},{"$f":"'IC_TRS_Cost Rec bridge'!AH197 / 1000","v":161.68207915654776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1157-'O_Dashboard-Vals'!Y1157","v":0},null,{"$f":"O_Dashboard!AA1157-'O_Dashboard-Vals'!AA1157","v":0},{"$f":"O_Dashboard!AB1157-'O_Dashboard-Vals'!AB1157","v":0},{"$f":"O_Dashboard!AC1157-'O_Dashboard-Vals'!AC1157","v":0},{"$f":"O_Dashboard!AD1157-'O_Dashboard-Vals'!AD1157","v":0},{"$f":"O_Dashboard!AE1157-'O_Dashboard-Vals'!AE1157","v":0},{"$f":"O_Dashboard!AF1157-'O_Dashboard-Vals'!AF1157","v":0},{"$f":"O_Dashboard!AG1157-'O_Dashboard-Vals'!AG1157","v":0},{"$f":"O_Dashboard!AH1157-'O_Dashboard-Vals'!AH1157","v":0},{"$f":"O_Dashboard!AI1157-'O_Dashboard-Vals'!AI1157","v":0},{"$f":"O_Dashboard!AJ1157-'O_Dashboard-Vals'!AJ1157","v":0},{"$f":"O_Dashboard!AK1157-'O_Dashboard-Vals'!AK1157","v":0},{"$f":"O_Dashboard!AL1157-'O_Dashboard-Vals'!AL1157","v":0},{"$f":"O_Dashboard!AM1157-'O_Dashboard-Vals'!AM1157","v":0},{"$f":"O_Dashboard!AN1157-'O_Dashboard-Vals'!AN1157","v":0},{"$f":"O_Dashboard!AO1157-'O_Dashboard-Vals'!AO1157","v":0},{"$f":"O_Dashboard!AP1157-'O_Dashboard-Vals'!AP1157","v":0},{"$f":"O_Dashboard!AQ1157-'O_Dashboard-Vals'!AQ1157","v":0},{"$f":"O_Dashboard!AR1157-'O_Dashboard-Vals'!AR1157","v":0},{"$f":"O_Dashboard!AS1157-'O_Dashboard-Vals'!AS1157","v":0},{"$f":"O_Dashboard!AT1157-'O_Dashboard-Vals'!AT1157","v":0},{"$f":"O_Dashboard!AU1157-'O_Dashboard-Vals'!AU1157","v":0},{"$f":"O_Dashboard!AV1157-'O_Dashboard-Vals'!AV1157","v":0},{"$f":"O_Dashboard!AW1157-'O_Dashboard-Vals'!AW1157","v":0},{"$f":"O_Dashboard!AX1157-'O_Dashboard-Vals'!AX1157","v":0},{"$f":"O_Dashboard!AY1157-'O_Dashboard-Vals'!AY1157","v":0},{"$f":"O_Dashboard!AZ1157-'O_Dashboard-Vals'!AZ1157","v":0},{"$f":"O_Dashboard!BA1157-'O_Dashboard-Vals'!BA1157","v":0},{"$f":"O_Dashboard!BB1157-'O_Dashboard-Vals'!BB1157","v":0},{"$f":"O_Dashboard!BC1157-'O_Dashboard-Vals'!BC1157","v":0},{"$f":"O_Dashboard!BD1157-'O_Dashboard-Vals'!BD1157","v":0},{"$f":"O_Dashboard!BE1157-'O_Dashboard-Vals'!BE1157","v":0},{"$f":"O_Dashboard!BF1157-'O_Dashboard-Vals'!BF1157","v":0},{"$f":"O_Dashboard!BG1157-'O_Dashboard-Vals'!BG1157","v":0},{"$f":"O_Dashboard!BH1157-'O_Dashboard-Vals'!BH1157","v":0},{"$f":"O_Dashboard!BI1157-'O_Dashboard-Vals'!BI1157","v":0},{"$f":"O_Dashboard!BJ1157-'O_Dashboard-Vals'!BJ1157","v":0}]
[null,null,null,null,"Non-regulatory revenue",{"$f":"'IC_TRS_Cost Rec bridge'!AF201 / 1000","v":-102.87421396277288},{"$f":"'IC_TRS_Cost Rec bridge'!AG201 / 1000","v":-89.010953197373496},{"$f":"'IC_TRS_Cost Rec bridge'!AH201 / 1000","v":-94.536639130573633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1160-'O_Dashboard-Vals'!Y1160","v":0},null,{"$f":"O_Dashboard!AA1160-'O_Dashboard-Vals'!AA1160","v":0},{"$f":"O_Dashboard!AB1160-'O_Dashboard-Vals'!AB1160","v":0},{"$f":"O_Dashboard!AC1160-'O_Dashboard-Vals'!AC1160","v":0},{"$f":"O_Dashboard!AD1160-'O_Dashboard-Vals'!AD1160","v":0},{"$f":"O_Dashboard!AE1160-'O_Dashboard-Vals'!AE1160","v":0},{"$f":"O_Dashboard!AF1160-'O_Dashboard-Vals'!AF1160","v":0},{"$f":"O_Dashboard!AG1160-'O_Dashboard-Vals'!AG1160","v":0},{"$f":"O_Dashboard!AH1160-'O_Dashboard-Vals'!AH1160","v":0},{"$f":"O_Dashboard!AI1160-'O_Dashboard-Vals'!AI1160","v":0},{"$f":"O_Dashboard!AJ1160-'O_Dashboard-Vals'!AJ1160","v":0},{"$f":"O_Dashboard!AK1160-'O_Dashboard-Vals'!AK1160","v":0},{"$f":"O_Dashboard!AL1160-'O_Dashboard-Vals'!AL1160","v":0},{"$f":"O_Dashboard!AM1160-'O_Dashboard-Vals'!AM1160","v":0},{"$f":"O_Dashboard!AN1160-'O_Dashboard-Vals'!AN1160","v":0},{"$f":"O_Dashboard!AO1160-'O_Dashboard-Vals'!AO1160","v":0},{"$f":"O_Dashboard!AP1160-'O_Dashboard-Vals'!AP1160","v":0},{"$f":"O_Dashboard!AQ1160-'O_Dashboard-Vals'!AQ1160","v":0},{"$f":"O_Dashboard!AR1160-'O_Dashboard-Vals'!AR1160","v":0},{"$f":"O_Dashboard!AS1160-'O_Dashboard-Vals'!AS1160","v":0},{"$f":"O_Dashboard!AT1160-'O_Dashboard-Vals'!AT1160","v":0},{"$f":"O_Dashboard!AU1160-'O_Dashboard-Vals'!AU1160","v":0},{"$f":"O_Dashboard!AV1160-'O_Dashboard-Vals'!AV1160","v":0},{"$f":"O_Dashboard!AW1160-'O_Dashboard-Vals'!AW1160","v":0},{"$f":"O_Dashboard!AX1160-'O_Dashboard-Vals'!AX1160","v":0},{"$f":"O_Dashboard!AY1160-'O_Dashboard-Vals'!AY1160","v":0},{"$f":"O_Dashboard!AZ1160-'O_Dashboard-Vals'!AZ1160","v":0},{"$f":"O_Dashboard!BA1160-'O_Dashboard-Vals'!BA1160","v":0},{"$f":"O_Dashboard!BB1160-'O_Dashboard-Vals'!BB1160","v":0},{"$f":"O_Dashboard!BC1160-'O_Dashboard-Vals'!BC1160","v":0},{"$f":"O_Dashboard!BD1160-'O_Dashboard-Vals'!BD1160","v":0},{"$f":"O_Dashboard!BE1160-'O_Dashboard-Vals'!BE1160","v":0},{"$f":"O_Dashboard!BF1160-'O_Dashboard-Vals'!BF1160","v":0},{"$f":"O_Dashboard!BG1160-'O_Dashboard-Vals'!BG1160","v":0},{"$f":"O_Dashboard!BH1160-'O_Dashboard-Vals'!BH1160","v":0},{"$f":"O_Dashboard!BI1160-'O_Dashboard-Vals'!BI1160","v":0},{"$f":"O_Dashboard!BJ1160-'O_Dashboard-Vals'!BJ1160","v":0}]
[]
["Average RAB"]
[null,null,null,null,"Average RPI Growth for calendar year t - index (rebased 2020)"]
[null,null,null,null,{"$f":"C_RAB_UKATS!E1193","v":"Average UKATS RAB1"},{"$f":"C_RAB_UKATS!F1193","v":0},{"$f":"C_RAB_UKATS!G1193","v":"£'000"},{"$f":"C_RAB_UKATS!H1193","v":"Nominal"},{"$f":"C_RAB_UKATS!I1193","v":0},{"$f":"C_RAB_UKATS!J1193","v":0},{"$f":"C_RAB_UKATS!K1193","v":0},null,null,null,null,null,{"$f":"C_RAB_UKATS!Q1193","v":0},null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1174-'O_Dashboard-Vals'!Y1174","v":0},null,{"$f":"O_Dashboard!AA1174-'O_Dashboard-Vals'!AA1174","v":0},{"$f":"O_Dashboard!AB1174-'O_Dashboard-Vals'!AB1174","v":0},{"$f":"O_Dashboard!AC1174-'O_Dashboard-Vals'!AC1174","v":0},{"$f":"O_Dashboard!AD1174-'O_Dashboard-Vals'!AD1174","v":0},{"$f":"O_Dashboard!AE1174-'O_Dashboard-Vals'!AE1174","v":0},{"$f":"O_Dashboard!AF1174-'O_Dashboard-Vals'!AF1174","v":0},{"$f":"O_Dashboard!AG1174-'O_Dashboard-Vals'!AG1174","v":0},{"$f":"O_Dashboard!AH1174-'O_Dashboard-Vals'!AH1174","v":0},{"$f":"O_Dashboard!AI1174-'O_Dashboard-Vals'!AI1174","v":0},{"$f":"O_Dashboard!AJ1174-'O_Dashboard-Vals'!AJ1174","v":0},{"$f":"O_Dashboard!AK1174-'O_Dashboard-Vals'!AK1174","v":0},{"$f":"O_Dashboard!AL1174-'O_Dashboard-Vals'!AL1174","v":0},{"$f":"O_Dashboard!AM1174-'O_Dashboard-Vals'!AM1174","v":0},{"$f":"O_Dashboard!AN1174-'O_Dashboard-Vals'!AN1174","v":0},{"$f":"O_Dashboard!AO1174-'O_Dashboard-Vals'!AO1174","v":0},{"$f":"O_Dashboard!AP1174-'O_Dashboard-Vals'!AP1174","v":0},{"$f":"O_Dashboard!AQ1174-'O_Dashboard-Vals'!AQ1174","v":0},{"$f":"O_Dashboard!AR1174-'O_Dashboard-Vals'!AR1174","v":0},{"$f":"O_Dashboard!AS1174-'O_Dashboard-Vals'!AS1174","v":0},{"$f":"O_Dashboard!AT1174-'O_Dashboard-Vals'!AT1174","v":0},{"$f":"O_Dashboard!AU1174-'O_Dashboard-Vals'!AU1174","v":0},{"$f":"O_Dashboard!AV1174-'O_Dashboard-Vals'!AV1174","v":0},{"$f":"O_Dashboard!AW1174-'O_Dashboard-Vals'!AW1174","v":0},{"$f":"O_Dashboard!AX1174-'O_Dashboard-Vals'!AX1174","v":0},{"$f":"O_Dashboard!AY1174-'O_Dashboard-Vals'!AY1174","v":0},{"$f":"O_Dashboard!AZ1174-'O_Dashboard-Vals'!AZ1174","v":0},{"$f":"O_Dashboard!BA1174-'O_Dashboard-Vals'!BA1174","v":0},{"$f":"O_Dashboard!BB1174-'O_Dashboard-Vals'!BB1174","v":0},{"$f":"O_Dashboard!BC1174-'O_Dashboard-Vals'!BC1174","v":0},{"$f":"O_Dashboard!BD1174-'O_Dashboard-Vals'!BD1174","v":0},{"$f":"O_Dashboard!BE1174-'O_Dashboard-Vals'!BE1174","v":0},{"$f":"O_Dashboard!BF1174-'O_Dashboard-Vals'!BF1174","v":0},{"$f":"O_Dashboard!BG1174-'O_Dashboard-Vals'!BG1174","v":0},{"$f":"O_Dashboard!BH1174-'O_Dashboard-Vals'!BH1174","v":0},{"$f":"O_Dashboard!BI1174-'O_Dashboard-Vals'!BI1174","v":0},{"$f":"O_Dashboard!BJ1174-'O_Dashboard-Vals'!BJ1174","v":0}]
[null,null,null,null,{"$f":"E1172","v":"Average RPI Growth for calendar year t - index (rebased 2020)"},{"$f":"F1172","v":0},0,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1175-'O_Dashboard-Vals'!Y1175","v":0},null,{"$f":"O_Dashboard!AA1175-'O_Dashboard-Vals'!AA1175","v":0},{"$f":"O_Dashboard!AB1175-'O_Dashboard-Vals'!AB1175","v":0},{"$f":"O_Dashboard!AC1175-'O_Dashboard-Vals'!AC1175","v":0},{"$f":"O_Dashboard!AD1175-'O_Dashboard-Vals'!AD1175","v":0},{"$f":"O_Dashboard!AE1175-'O_Dashboard-Vals'!AE1175","v":0},{"$f":"O_Dashboard!AF1175-'O_Dashboard-Vals'!AF1175","v":0},{"$f":"O_Dashboard!AG1175-'O_Dashboard-Vals'!AG1175","v":0},{"$f":"O_Dashboard!AH1175-'O_Dashboard-Vals'!AH1175","v":0},{"$f":"O_Dashboard!AI1175-'O_Dashboard-Vals'!AI1175","v":0},{"$f":"O_Dashboard!AJ1175-'O_Dashboard-Vals'!AJ1175","v":0},{"$f":"O_Dashboard!AK1175-'O_Dashboard-Vals'!AK1175","v":0},{"$f":"O_Dashboard!AL1175-'O_Dashboard-Vals'!AL1175","v":0},{"$f":"O_Dashboard!AM1175-'O_Dashboard-Vals'!AM1175","v":0},{"$f":"O_Dashboard!AN1175-'O_Dashboard-Vals'!AN1175","v":0},{"$f":"O_Dashboard!AO1175-'O_Dashboard-Vals'!AO1175","v":0},{"$f":"O_Dashboard!AP1175-'O_Dashboard-Vals'!AP1175","v":0},{"$f":"O_Dashboard!AQ1175-'O_Dashboard-Vals'!AQ1175","v":0},{"$f":"O_Dashboard!AR1175-'O_Dashboard-Vals'!AR1175","v":0},{"$f":"O_Dashboard!AS1175-'O_Dashboard-Vals'!AS1175","v":0},{"$f":"O_Dashboard!AT1175-'O_Dashboard-Vals'!AT1175","v":0},{"$f":"O_Dashboard!AU1175-'O_Dashboard-Vals'!AU1175","v":0},{"$f":"O_Dashboard!AV1175-'O_Dashboard-Vals'!AV1175","v":0},{"$f":"O_Dashboard!AW1175-'O_Dashboard-Vals'!AW1175","v":0},{"$f":"O_Dashboard!AX1175-'O_Dashboard-Vals'!AX1175","v":0},{"$f":"O_Dashboard!AY1175-'O_Dashboard-Vals'!AY1175","v":0},{"$f":"O_Dashboard!AZ1175-'O_Dashboard-Vals'!AZ1175","v":0},{"$f":"O_Dashboard!BA1175-'O_Dashboard-Vals'!BA1175","v":0},{"$f":"O_Dashboard!BB1175-'O_Dashboard-Vals'!BB1175","v":0},{"$f":"O_Dashboard!BC1175-'O_Dashboard-Vals'!BC1175","v":0},{"$f":"O_Dashboard!BD1175-'O_Dashboard-Vals'!BD1175","v":0},{"$f":"O_Dashboard!BE1175-'O_Dashboard-Vals'!BE1175","v":0},{"$f":"O_Dashboard!BF1175-'O_Dashboard-Vals'!BF1175","v":0},{"$f":"O_Dashboard!BG1175-'O_Dashboard-Vals'!BG1175","v":0},{"$f":"O_Dashboard!BH1175-'O_Dashboard-Vals'!BH1175","v":0},{"$f":"O_Dashboard!BI1175-'O_Dashboard-Vals'!BI1175","v":0},{"$f":"O_Dashboard!BJ1175-'O_Dashboard-Vals'!BJ1175","v":0}]
[null,null,null,null,{"$f":"E1174 & \" - deflated\"","v":"Average UKATS RAB1 - deflated"},null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1176-'O_Dashboard-Vals'!Y1176","v":0},null,{"$f":"O_Dashboard!AA1176-'O_Dashboard-Vals'!AA1176","v":0},{"$f":"O_Dashboard!AB1176-'O_Dashboard-Vals'!AB1176","v":0},{"$f":"O_Dashboard!AC1176-'O_Dashboard-Vals'!AC1176","v":0},{"$f":"O_Dashboard!AD1176-'O_Dashboard-Vals'!AD1176","v":0},{"$f":"O_Dashboard!AE1176-'O_Dashboard-Vals'!AE1176","v":0},{"$f":"O_Dashboard!AF1176-'O_Dashboard-Vals'!AF1176","v":0},{"$f":"O_Dashboard!AG1176-'O_Dashboard-Vals'!AG1176","v":0},{"$f":"O_Dashboard!AH1176-'O_Dashboard-Vals'!AH1176","v":0},{"$f":"O_Dashboard!AI1176-'O_Dashboard-Vals'!AI1176","v":0},{"$f":"O_Dashboard!AJ1176-'O_Dashboard-Vals'!AJ1176","v":0},{"$f":"O_Dashboard!AK1176-'O_Dashboard-Vals'!AK1176","v":0},{"$f":"O_Dashboard!AL1176-'O_Dashboard-Vals'!AL1176","v":0},{"$f":"O_Dashboard!AM1176-'O_Dashboard-Vals'!AM1176","v":0},{"$f":"O_Dashboard!AN1176-'O_Dashboard-Vals'!AN1176","v":0},{"$f":"O_Dashboard!AO1176-'O_Dashboard-Vals'!AO1176","v":0},{"$f":"O_Dashboard!AP1176-'O_Dashboard-Vals'!AP1176","v":0},{"$f":"O_Dashboard!AQ1176-'O_Dashboard-Vals'!AQ1176","v":0},{"$f":"O_Dashboard!AR1176-'O_Dashboard-Vals'!AR1176","v":0},{"$f":"O_Dashboard!AS1176-'O_Dashboard-Vals'!AS1176","v":0},{"$f":"O_Dashboard!AT1176-'O_Dashboard-Vals'!AT1176","v":0},{"$f":"O_Dashboard!AU1176-'O_Dashboard-Vals'!AU1176","v":0},{"$f":"O_Dashboard!AV1176-'O_Dashboard-Vals'!AV1176","v":0},{"$f":"O_Dashboard!AW1176-'O_Dashboard-Vals'!AW1176","v":0},{"$f":"O_Dashboard!AX1176-'O_Dashboard-Vals'!AX1176","v":0},{"$f":"O_Dashboard!AY1176-'O_Dashboard-Vals'!AY1176","v":0},{"$f":"O_Dashboard!AZ1176-'O_Dashboard-Vals'!AZ1176","v":0},{"$f":"O_Dashboard!BA1176-'O_Dashboard-Vals'!BA1176","v":0},{"$f":"O_Dashboard!BB1176-'O_Dashboard-Vals'!BB1176","v":0},{"$f":"O_Dashboard!BC1176-'O_Dashboard-Vals'!BC1176","v":0},{"$f":"O_Dashboard!BD1176-'O_Dashboard-Vals'!BD1176","v":0},{"$f":"O_Dashboard!BE1176-'O_Dashboard-Vals'!BE1176","v":0},{"$f":"O_Dashboard!BF1176-'O_Dashboard-Vals'!BF1176","v":0},{"$f":"O_Dashboard!BG1176-'O_Dashboard-Vals'!BG1176","v":0},{"$f":"O_Dashboard!BH1176-'O_Dashboard-Vals'!BH1176","v":0},{"$f":"O_Dashboard!BI1176-'O_Dashboard-Vals'!BI1176","v":0},{"$f":"O_Dashboard!BJ1176-'O_Dashboard-Vals'!BJ1176","v":0}]
[]
[null,null,null,null,{"$f":"C_Index!E243","v":"RAB Annual RPI Growth for calendar year t (Oceanic) - growth rate"},{"$f":"C_Index!F243","v":0},{"$f":"C_Index!G243","v":"%"},{"$f":"C_Index!H243","v":"RPI 2020"},{"$f":"C_Index!I243","v":0},{"$f":"C_Index!J243","v":0},{"$f":"C_Index!K243","v":0},null,null,null,null,null,{"$f":"C_Index!Q243","v":0},null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1178-'O_Dashboard-Vals'!Y1178","v":0},null,{"$f":"O_Dashboard!AA1178-'O_Dashboard-Vals'!AA1178","v":0},{"$f":"O_Dashboard!AB1178-'O_Dashboard-Vals'!AB1178","v":0},{"$f":"O_Dashboard!AC1178-'O_Dashboard-Vals'!AC1178","v":0},{"$f":"O_Dashboard!AD1178-'O_Dashboard-Vals'!AD1178","v":0},{"$f":"O_Dashboard!AE1178-'O_Dashboard-Vals'!AE1178","v":0},{"$f":"O_Dashboard!AF1178-'O_Dashboard-Vals'!AF1178","v":0},{"$f":"O_Dashboard!AG1178-'O_Dashboard-Vals'!AG1178","v":0},{"$f":"O_Dashboard!AH1178-'O_Dashboard-Vals'!AH1178","v":0},{"$f":"O_Dashboard!AI1178-'O_Dashboard-Vals'!AI1178","v":0},{"$f":"O_Dashboard!AJ1178-'O_Dashboard-Vals'!AJ1178","v":0},{"$f":"O_Dashboard!AK1178-'O_Dashboard-Vals'!AK1178","v":0},{"$f":"O_Dashboard!AL1178-'O_Dashboard-Vals'!AL1178","v":0},{"$f":"O_Dashboard!AM1178-'O_Dashboard-Vals'!AM1178","v":0},{"$f":"O_Dashboard!AN1178-'O_Dashboard-Vals'!AN1178","v":0},{"$f":"O_Dashboard!AO1178-'O_Dashboard-Vals'!AO1178","v":0},{"$f":"O_Dashboard!AP1178-'O_Dashboard-Vals'!AP1178","v":0},{"$f":"O_Dashboard!AQ1178-'O_Dashboard-Vals'!AQ1178","v":0},{"$f":"O_Dashboard!AR1178-'O_Dashboard-Vals'!AR1178","v":0},{"$f":"O_Dashboard!AS1178-'O_Dashboard-Vals'!AS1178","v":0},{"$f":"O_Dashboard!AT1178-'O_Dashboard-Vals'!AT1178","v":0},{"$f":"O_Dashboard!AU1178-'O_Dashboard-Vals'!AU1178","v":0},{"$f":"O_Dashboard!AV1178-'O_Dashboard-Vals'!AV1178","v":0},{"$f":"O_Dashboard!AW1178-'O_Dashboard-Vals'!AW1178","v":0},{"$f":"O_Dashboard!AX1178-'O_Dashboard-Vals'!AX1178","v":0},{"$f":"O_Dashboard!AY1178-'O_Dashboard-Vals'!AY1178","v":0},{"$f":"O_Dashboard!AZ1178-'O_Dashboard-Vals'!AZ1178","v":0},{"$f":"O_Dashboard!BA1178-'O_Dashboard-Vals'!BA1178","v":0},{"$f":"O_Dashboard!BB1178-'O_Dashboard-Vals'!BB1178","v":0},{"$f":"O_Dashboard!BC1178-'O_Dashboard-Vals'!BC1178","v":0},{"$f":"O_Dashboard!BD1178-'O_Dashboard-Vals'!BD1178","v":0},{"$f":"O_Dashboard!BE1178-'O_Dashboard-Vals'!BE1178","v":0},{"$f":"O_Dashboard!BF1178-'O_Dashboard-Vals'!BF1178","v":0},{"$f":"O_Dashboard!BG1178-'O_Dashboard-Vals'!BG1178","v":0},{"$f":"O_Dashboard!BH1178-'O_Dashboard-Vals'!BH1178","v":0},{"$f":"O_Dashboard!BI1178-'O_Dashboard-Vals'!BI1178","v":0},{"$f":"O_Dashboard!BJ1178-'O_Dashboard-Vals'!BJ1178","v":0}]
[null,null,null,null,"Average RPI Growth for calendar year t - index"]
[null,null,null,null,"Average RPI Growth for calendar year t - index (rebased 2020)"]
[]
[null,null,null,null,{"$f":"C_RAB_Oceanic!E698","v":"Average Oceanic RAB1"},{"$f":"C_RAB_Oceanic!F698","v":0},{"$f":"C_RAB_Oceanic!G698","v":"£'000 "},{"$f":"C_RAB_Oceanic!H698","v":"Nominal"},{"$f":"C_RAB_Oceanic!I698","v":0},{"$f":"C_RAB_Oceanic!J698","v":0},{"$f":"C_RAB_Oceanic!K698","v":0},null,null,null,null,null,{"$f":"C_RAB_Oceanic!Q698","v":0},null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1182-'O_Dashboard-Vals'!Y1182","v":0},null,{"$f":"O_Dashboard!AA1182-'O_Dashboard-Vals'!AA1182","v":0},{"$f":"O_Dashboard!AB1182-'O_Dashboard-Vals'!AB1182","v":0},{"$f":"O_Dashboard!AC1182-'O_Dashboard-Vals'!AC1182","v":0},{"$f":"O_Dashboard!AD1182-'O_Dashboard-Vals'!AD1182","v":0},{"$f":"O_Dashboard!AE1182-'O_Dashboard-Vals'!AE1182","v":0},{"$f":"O_Dashboard!AF1182-'O_Dashboard-Vals'!AF1182","v":0},{"$f":"O_Dashboard!AG1182-'O_Dashboard-Vals'!AG1182","v":0},{"$f":"O_Dashboard!AH1182-'O_Dashboard-Vals'!AH1182","v":0},{"$f":"O_Dashboard!AI1182-'O_Dashboard-Vals'!AI1182","v":0},{"$f":"O_Dashboard!AJ1182-'O_Dashboard-Vals'!AJ1182","v":0},{"$f":"O_Dashboard!AK1182-'O_Dashboard-Vals'!AK1182","v":0},{"$f":"O_Dashboard!AL1182-'O_Dashboard-Vals'!AL1182","v":0},{"$f":"O_Dashboard!AM1182-'O_Dashboard-Vals'!AM1182","v":0},{"$f":"O_Dashboard!AN1182-'O_Dashboard-Vals'!AN1182","v":0},{"$f":"O_Dashboard!AO1182-'O_Dashboard-Vals'!AO1182","v":0},{"$f":"O_Dashboard!AP1182-'O_Dashboard-Vals'!AP1182","v":0},{"$f":"O_Dashboard!AQ1182-'O_Dashboard-Vals'!AQ1182","v":0},{"$f":"O_Dashboard!AR1182-'O_Dashboard-Vals'!AR1182","v":0},{"$f":"O_Dashboard!AS1182-'O_Dashboard-Vals'!AS1182","v":0},{"$f":"O_Dashboard!AT1182-'O_Dashboard-Vals'!AT1182","v":0},{"$f":"O_Dashboard!AU1182-'O_Dashboard-Vals'!AU1182","v":0},{"$f":"O_Dashboard!AV1182-'O_Dashboard-Vals'!AV1182","v":0},{"$f":"O_Dashboard!AW1182-'O_Dashboard-Vals'!AW1182","v":0},{"$f":"O_Dashboard!AX1182-'O_Dashboard-Vals'!AX1182","v":0},{"$f":"O_Dashboard!AY1182-'O_Dashboard-Vals'!AY1182","v":0},{"$f":"O_Dashboard!AZ1182-'O_Dashboard-Vals'!AZ1182","v":0},{"$f":"O_Dashboard!BA1182-'O_Dashboard-Vals'!BA1182","v":0},{"$f":"O_Dashboard!BB1182-'O_Dashboard-Vals'!BB1182","v":0},{"$f":"O_Dashboard!BC1182-'O_Dashboard-Vals'!BC1182","v":0},{"$f":"O_Dashboard!BD1182-'O_Dashboard-Vals'!BD1182","v":0},{"$f":"O_Dashboard!BE1182-'O_Dashboard-Vals'!BE1182","v":0},{"$f":"O_Dashboard!BF1182-'O_Dashboard-Vals'!BF1182","v":0},{"$f":"O_Dashboard!BG1182-'O_Dashboard-Vals'!BG1182","v":0},{"$f":"O_Dashboard!BH1182-'O_Dashboard-Vals'!BH1182","v":0},{"$f":"O_Dashboard!BI1182-'O_Dashboard-Vals'!BI1182","v":0},{"$f":"O_Dashboard!BJ1182-'O_Dashboard-Vals'!BJ1182","v":0}]
[null,null,null,null,{"$f":"E1180","v":"Average RPI Growth for calendar year t - index (rebased 2020)"},{"$f":"F1180","v":0},0,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1183-'O_Dashboard-Vals'!Y1183","v":0},null,{"$f":"O_Dashboard!AA1183-'O_Dashboard-Vals'!AA1183","v":0},{"$f":"O_Dashboard!AB1183-'O_Dashboard-Vals'!AB1183","v":0},{"$f":"O_Dashboard!AC1183-'O_Dashboard-Vals'!AC1183","v":0},{"$f":"O_Dashboard!AD1183-'O_Dashboard-Vals'!AD1183","v":0},{"$f":"O_Dashboard!AE1183-'O_Dashboard-Vals'!AE1183","v":0},{"$f":"O_Dashboard!AF1183-'O_Dashboard-Vals'!AF1183","v":0},{"$f":"O_Dashboard!AG1183-'O_Dashboard-Vals'!AG1183","v":0},{"$f":"O_Dashboard!AH1183-'O_Dashboard-Vals'!AH1183","v":0},{"$f":"O_Dashboard!AI1183-'O_Dashboard-Vals'!AI1183","v":0},{"$f":"O_Dashboard!AJ1183-'O_Dashboard-Vals'!AJ1183","v":0},{"$f":"O_Dashboard!AK1183-'O_Dashboard-Vals'!AK1183","v":0},{"$f":"O_Dashboard!AL1183-'O_Dashboard-Vals'!AL1183","v":0},{"$f":"O_Dashboard!AM1183-'O_Dashboard-Vals'!AM1183","v":0},{"$f":"O_Dashboard!AN1183-'O_Dashboard-Vals'!AN1183","v":0},{"$f":"O_Dashboard!AO1183-'O_Dashboard-Vals'!AO1183","v":0},{"$f":"O_Dashboard!AP1183-'O_Dashboard-Vals'!AP1183","v":0},{"$f":"O_Dashboard!AQ1183-'O_Dashboard-Vals'!AQ1183","v":0},{"$f":"O_Dashboard!AR1183-'O_Dashboard-Vals'!AR1183","v":0},{"$f":"O_Dashboard!AS1183-'O_Dashboard-Vals'!AS1183","v":0},{"$f":"O_Dashboard!AT1183-'O_Dashboard-Vals'!AT1183","v":0},{"$f":"O_Dashboard!AU1183-'O_Dashboard-Vals'!AU1183","v":0},{"$f":"O_Dashboard!AV1183-'O_Dashboard-Vals'!AV1183","v":0},{"$f":"O_Dashboard!AW1183-'O_Dashboard-Vals'!AW1183","v":0},{"$f":"O_Dashboard!AX1183-'O_Dashboard-Vals'!AX1183","v":0},{"$f":"O_Dashboard!AY1183-'O_Dashboard-Vals'!AY1183","v":0},{"$f":"O_Dashboard!AZ1183-'O_Dashboard-Vals'!AZ1183","v":0},{"$f":"O_Dashboard!BA1183-'O_Dashboard-Vals'!BA1183","v":0},{"$f":"O_Dashboard!BB1183-'O_Dashboard-Vals'!BB1183","v":0},{"$f":"O_Dashboard!BC1183-'O_Dashboard-Vals'!BC1183","v":0},{"$f":"O_Dashboard!BD1183-'O_Dashboard-Vals'!BD1183","v":0},{"$f":"O_Dashboard!BE1183-'O_Dashboard-Vals'!BE1183","v":0},{"$f":"O_Dashboard!BF1183-'O_Dashboard-Vals'!BF1183","v":0},{"$f":"O_Dashboard!BG1183-'O_Dashboard-Vals'!BG1183","v":0},{"$f":"O_Dashboard!BH1183-'O_Dashboard-Vals'!BH1183","v":0},{"$f":"O_Dashboard!BI1183-'O_Dashboard-Vals'!BI1183","v":0},{"$f":"O_Dashboard!BJ1183-'O_Dashboard-Vals'!BJ1183","v":0}]
[null,null,null,null,{"$f":"E1182 & \" - deflated\"","v":"Average Oceanic RAB1 - deflated"},null,"£'000","RPI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1184-'O_Dashboard-Vals'!Y1184","v":0},null,{"$f":"O_Dashboard!AA1184-'O_Dashboard-Vals'!AA1184","v":0},{"$f":"O_Dashboard!AB1184-'O_Dashboard-Vals'!AB1184","v":0},{"$f":"O_Dashboard!AC1184-'O_Dashboard-Vals'!AC1184","v":0},{"$f":"O_Dashboard!AD1184-'O_Dashboard-Vals'!AD1184","v":0},{"$f":"O_Dashboard!AE1184-'O_Dashboard-Vals'!AE1184","v":0},{"$f":"O_Dashboard!AF1184-'O_Dashboard-Vals'!AF1184","v":0},{"$f":"O_Dashboard!AG1184-'O_Dashboard-Vals'!AG1184","v":0},{"$f":"O_Dashboard!AH1184-'O_Dashboard-Vals'!AH1184","v":0},{"$f":"O_Dashboard!AI1184-'O_Dashboard-Vals'!AI1184","v":0},{"$f":"O_Dashboard!AJ1184-'O_Dashboard-Vals'!AJ1184","v":0},{"$f":"O_Dashboard!AK1184-'O_Dashboard-Vals'!AK1184","v":0},{"$f":"O_Dashboard!AL1184-'O_Dashboard-Vals'!AL1184","v":0},{"$f":"O_Dashboard!AM1184-'O_Dashboard-Vals'!AM1184","v":0},{"$f":"O_Dashboard!AN1184-'O_Dashboard-Vals'!AN1184","v":0},{"$f":"O_Dashboard!AO1184-'O_Dashboard-Vals'!AO1184","v":0},{"$f":"O_Dashboard!AP1184-'O_Dashboard-Vals'!AP1184","v":0},{"$f":"O_Dashboard!AQ1184-'O_Dashboard-Vals'!AQ1184","v":0},{"$f":"O_Dashboard!AR1184-'O_Dashboard-Vals'!AR1184","v":0},{"$f":"O_Dashboard!AS1184-'O_Dashboard-Vals'!AS1184","v":0},{"$f":"O_Dashboard!AT1184-'O_Dashboard-Vals'!AT1184","v":0},{"$f":"O_Dashboard!AU1184-'O_Dashboard-Vals'!AU1184","v":0},{"$f":"O_Dashboard!AV1184-'O_Dashboard-Vals'!AV1184","v":0},{"$f":"O_Dashboard!AW1184-'O_Dashboard-Vals'!AW1184","v":0},{"$f":"O_Dashboard!AX1184-'O_Dashboard-Vals'!AX1184","v":0},{"$f":"O_Dashboard!AY1184-'O_Dashboard-Vals'!AY1184","v":0},{"$f":"O_Dashboard!AZ1184-'O_Dashboard-Vals'!AZ1184","v":0},{"$f":"O_Dashboard!BA1184-'O_Dashboard-Vals'!BA1184","v":0},{"$f":"O_Dashboard!BB1184-'O_Dashboard-Vals'!BB1184","v":0},{"$f":"O_Dashboard!BC1184-'O_Dashboard-Vals'!BC1184","v":0},{"$f":"O_Dashboard!BD1184-'O_Dashboard-Vals'!BD1184","v":0},{"$f":"O_Dashboard!BE1184-'O_Dashboard-Vals'!BE1184","v":0},{"$f":"O_Dashboard!BF1184-'O_Dashboard-Vals'!BF1184","v":0},{"$f":"O_Dashboard!BG1184-'O_Dashboard-Vals'!BG1184","v":0},{"$f":"O_Dashboard!BH1184-'O_Dashboard-Vals'!BH1184","v":0},{"$f":"O_Dashboard!BI1184-'O_Dashboard-Vals'!BI1184","v":0},{"$f":"O_Dashboard!BJ1184-'O_Dashboard-Vals'!BJ1184","v":0}]
[]
[null,null,null,"CAA Values"]
[null,null,null,null,"CAA - UKATS - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1187-'O_Dashboard-Vals'!Y1187","v":0},null,{"$f":"O_Dashboard!AA1187-'O_Dashboard-Vals'!AA1187","v":0},{"$f":"O_Dashboard!AB1187-'O_Dashboard-Vals'!AB1187","v":0},{"$f":"O_Dashboard!AC1187-'O_Dashboard-Vals'!AC1187","v":0},{"$f":"O_Dashboard!AD1187-'O_Dashboard-Vals'!AD1187","v":0},{"$f":"O_Dashboard!AE1187-'O_Dashboard-Vals'!AE1187","v":0},{"$f":"O_Dashboard!AF1187-'O_Dashboard-Vals'!AF1187","v":0},{"$f":"O_Dashboard!AG1187-'O_Dashboard-Vals'!AG1187","v":0},{"$f":"O_Dashboard!AH1187-'O_Dashboard-Vals'!AH1187","v":0},{"$f":"O_Dashboard!AI1187-'O_Dashboard-Vals'!AI1187","v":0},{"$f":"O_Dashboard!AJ1187-'O_Dashboard-Vals'!AJ1187","v":0},{"$f":"O_Dashboard!AK1187-'O_Dashboard-Vals'!AK1187","v":0},{"$f":"O_Dashboard!AL1187-'O_Dashboard-Vals'!AL1187","v":0},{"$f":"O_Dashboard!AM1187-'O_Dashboard-Vals'!AM1187","v":0},{"$f":"O_Dashboard!AN1187-'O_Dashboard-Vals'!AN1187","v":0},{"$f":"O_Dashboard!AO1187-'O_Dashboard-Vals'!AO1187","v":0},{"$f":"O_Dashboard!AP1187-'O_Dashboard-Vals'!AP1187","v":0},{"$f":"O_Dashboard!AQ1187-'O_Dashboard-Vals'!AQ1187","v":0},{"$f":"O_Dashboard!AR1187-'O_Dashboard-Vals'!AR1187","v":0},{"$f":"O_Dashboard!AS1187-'O_Dashboard-Vals'!AS1187","v":0},{"$f":"O_Dashboard!AT1187-'O_Dashboard-Vals'!AT1187","v":0},{"$f":"O_Dashboard!AU1187-'O_Dashboard-Vals'!AU1187","v":0},{"$f":"O_Dashboard!AV1187-'O_Dashboard-Vals'!AV1187","v":0},{"$f":"O_Dashboard!AW1187-'O_Dashboard-Vals'!AW1187","v":0},{"$f":"O_Dashboard!AX1187-'O_Dashboard-Vals'!AX1187","v":0},{"$f":"O_Dashboard!AY1187-'O_Dashboard-Vals'!AY1187","v":0},{"$f":"O_Dashboard!AZ1187-'O_Dashboard-Vals'!AZ1187","v":0},{"$f":"O_Dashboard!BA1187-'O_Dashboard-Vals'!BA1187","v":0},{"$f":"O_Dashboard!BB1187-'O_Dashboard-Vals'!BB1187","v":0},{"$f":"O_Dashboard!BC1187-'O_Dashboard-Vals'!BC1187","v":0},{"$f":"O_Dashboard!BD1187-'O_Dashboard-Vals'!BD1187","v":0},{"$f":"O_Dashboard!BE1187-'O_Dashboard-Vals'!BE1187","v":0},{"$f":"O_Dashboard!BF1187-'O_Dashboard-Vals'!BF1187","v":0},{"$f":"O_Dashboard!BG1187-'O_Dashboard-Vals'!BG1187","v":0},{"$f":"O_Dashboard!BH1187-'O_Dashboard-Vals'!BH1187","v":0},{"$f":"O_Dashboard!BI1187-'O_Dashboard-Vals'!BI1187","v":0},{"$f":"O_Dashboard!BJ1187-'O_Dashboard-Vals'!BJ1187","v":0}]
[null,null,null,null,"CAA - Oceanic - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1188-'O_Dashboard-Vals'!Y1188","v":0},null,{"$f":"O_Dashboard!AA1188-'O_Dashboard-Vals'!AA1188","v":0},{"$f":"O_Dashboard!AB1188-'O_Dashboard-Vals'!AB1188","v":0},{"$f":"O_Dashboard!AC1188-'O_Dashboard-Vals'!AC1188","v":0},{"$f":"O_Dashboard!AD1188-'O_Dashboard-Vals'!AD1188","v":0},{"$f":"O_Dashboard!AE1188-'O_Dashboard-Vals'!AE1188","v":0},{"$f":"O_Dashboard!AF1188-'O_Dashboard-Vals'!AF1188","v":0},{"$f":"O_Dashboard!AG1188-'O_Dashboard-Vals'!AG1188","v":0},{"$f":"O_Dashboard!AH1188-'O_Dashboard-Vals'!AH1188","v":0},{"$f":"O_Dashboard!AI1188-'O_Dashboard-Vals'!AI1188","v":0},{"$f":"O_Dashboard!AJ1188-'O_Dashboard-Vals'!AJ1188","v":0},{"$f":"O_Dashboard!AK1188-'O_Dashboard-Vals'!AK1188","v":0},{"$f":"O_Dashboard!AL1188-'O_Dashboard-Vals'!AL1188","v":0},{"$f":"O_Dashboard!AM1188-'O_Dashboard-Vals'!AM1188","v":0},{"$f":"O_Dashboard!AN1188-'O_Dashboard-Vals'!AN1188","v":0},{"$f":"O_Dashboard!AO1188-'O_Dashboard-Vals'!AO1188","v":0},{"$f":"O_Dashboard!AP1188-'O_Dashboard-Vals'!AP1188","v":0},{"$f":"O_Dashboard!AQ1188-'O_Dashboard-Vals'!AQ1188","v":0},{"$f":"O_Dashboard!AR1188-'O_Dashboard-Vals'!AR1188","v":0},{"$f":"O_Dashboard!AS1188-'O_Dashboard-Vals'!AS1188","v":0},{"$f":"O_Dashboard!AT1188-'O_Dashboard-Vals'!AT1188","v":0},{"$f":"O_Dashboard!AU1188-'O_Dashboard-Vals'!AU1188","v":0},{"$f":"O_Dashboard!AV1188-'O_Dashboard-Vals'!AV1188","v":0},{"$f":"O_Dashboard!AW1188-'O_Dashboard-Vals'!AW1188","v":0},{"$f":"O_Dashboard!AX1188-'O_Dashboard-Vals'!AX1188","v":0},{"$f":"O_Dashboard!AY1188-'O_Dashboard-Vals'!AY1188","v":0},{"$f":"O_Dashboard!AZ1188-'O_Dashboard-Vals'!AZ1188","v":0},{"$f":"O_Dashboard!BA1188-'O_Dashboard-Vals'!BA1188","v":0},{"$f":"O_Dashboard!BB1188-'O_Dashboard-Vals'!BB1188","v":0},{"$f":"O_Dashboard!BC1188-'O_Dashboard-Vals'!BC1188","v":0},{"$f":"O_Dashboard!BD1188-'O_Dashboard-Vals'!BD1188","v":0},{"$f":"O_Dashboard!BE1188-'O_Dashboard-Vals'!BE1188","v":0},{"$f":"O_Dashboard!BF1188-'O_Dashboard-Vals'!BF1188","v":0},{"$f":"O_Dashboard!BG1188-'O_Dashboard-Vals'!BG1188","v":0},{"$f":"O_Dashboard!BH1188-'O_Dashboard-Vals'!BH1188","v":0},{"$f":"O_Dashboard!BI1188-'O_Dashboard-Vals'!BI1188","v":0},{"$f":"O_Dashboard!BJ1188-'O_Dashboard-Vals'!BJ1188","v":0}]
[]
[null,null,null,"NERL Values"]
[null,null,null,null,"NERL - UKATS - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1191-'O_Dashboard-Vals'!Y1191","v":0},null,{"$f":"O_Dashboard!AA1191-'O_Dashboard-Vals'!AA1191","v":0},{"$f":"O_Dashboard!AB1191-'O_Dashboard-Vals'!AB1191","v":0},{"$f":"O_Dashboard!AC1191-'O_Dashboard-Vals'!AC1191","v":0},{"$f":"O_Dashboard!AD1191-'O_Dashboard-Vals'!AD1191","v":0},{"$f":"O_Dashboard!AE1191-'O_Dashboard-Vals'!AE1191","v":0},{"$f":"O_Dashboard!AF1191-'O_Dashboard-Vals'!AF1191","v":0},{"$f":"O_Dashboard!AG1191-'O_Dashboard-Vals'!AG1191","v":0},{"$f":"O_Dashboard!AH1191-'O_Dashboard-Vals'!AH1191","v":0},{"$f":"O_Dashboard!AI1191-'O_Dashboard-Vals'!AI1191","v":0},{"$f":"O_Dashboard!AJ1191-'O_Dashboard-Vals'!AJ1191","v":0},{"$f":"O_Dashboard!AK1191-'O_Dashboard-Vals'!AK1191","v":0},{"$f":"O_Dashboard!AL1191-'O_Dashboard-Vals'!AL1191","v":0},{"$f":"O_Dashboard!AM1191-'O_Dashboard-Vals'!AM1191","v":0},{"$f":"O_Dashboard!AN1191-'O_Dashboard-Vals'!AN1191","v":0},{"$f":"O_Dashboard!AO1191-'O_Dashboard-Vals'!AO1191","v":0},{"$f":"O_Dashboard!AP1191-'O_Dashboard-Vals'!AP1191","v":0},{"$f":"O_Dashboard!AQ1191-'O_Dashboard-Vals'!AQ1191","v":0},{"$f":"O_Dashboard!AR1191-'O_Dashboard-Vals'!AR1191","v":0},{"$f":"O_Dashboard!AS1191-'O_Dashboard-Vals'!AS1191","v":0},{"$f":"O_Dashboard!AT1191-'O_Dashboard-Vals'!AT1191","v":0},{"$f":"O_Dashboard!AU1191-'O_Dashboard-Vals'!AU1191","v":0},{"$f":"O_Dashboard!AV1191-'O_Dashboard-Vals'!AV1191","v":0},{"$f":"O_Dashboard!AW1191-'O_Dashboard-Vals'!AW1191","v":0},{"$f":"O_Dashboard!AX1191-'O_Dashboard-Vals'!AX1191","v":0},{"$f":"O_Dashboard!AY1191-'O_Dashboard-Vals'!AY1191","v":0},{"$f":"O_Dashboard!AZ1191-'O_Dashboard-Vals'!AZ1191","v":0},{"$f":"O_Dashboard!BA1191-'O_Dashboard-Vals'!BA1191","v":0},{"$f":"O_Dashboard!BB1191-'O_Dashboard-Vals'!BB1191","v":0},{"$f":"O_Dashboard!BC1191-'O_Dashboard-Vals'!BC1191","v":0},{"$f":"O_Dashboard!BD1191-'O_Dashboard-Vals'!BD1191","v":0},{"$f":"O_Dashboard!BE1191-'O_Dashboard-Vals'!BE1191","v":0},{"$f":"O_Dashboard!BF1191-'O_Dashboard-Vals'!BF1191","v":0},{"$f":"O_Dashboard!BG1191-'O_Dashboard-Vals'!BG1191","v":0},{"$f":"O_Dashboard!BH1191-'O_Dashboard-Vals'!BH1191","v":0},{"$f":"O_Dashboard!BI1191-'O_Dashboard-Vals'!BI1191","v":0},{"$f":"O_Dashboard!BJ1191-'O_Dashboard-Vals'!BJ1191","v":0}]
[null,null,null,null,"NERL - Oceanic - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1192-'O_Dashboard-Vals'!Y1192","v":0},null,{"$f":"O_Dashboard!AA1192-'O_Dashboard-Vals'!AA1192","v":0},{"$f":"O_Dashboard!AB1192-'O_Dashboard-Vals'!AB1192","v":0},{"$f":"O_Dashboard!AC1192-'O_Dashboard-Vals'!AC1192","v":0},{"$f":"O_Dashboard!AD1192-'O_Dashboard-Vals'!AD1192","v":0},{"$f":"O_Dashboard!AE1192-'O_Dashboard-Vals'!AE1192","v":0},{"$f":"O_Dashboard!AF1192-'O_Dashboard-Vals'!AF1192","v":0},{"$f":"O_Dashboard!AG1192-'O_Dashboard-Vals'!AG1192","v":0},{"$f":"O_Dashboard!AH1192-'O_Dashboard-Vals'!AH1192","v":0},{"$f":"O_Dashboard!AI1192-'O_Dashboard-Vals'!AI1192","v":0},{"$f":"O_Dashboard!AJ1192-'O_Dashboard-Vals'!AJ1192","v":0},{"$f":"O_Dashboard!AK1192-'O_Dashboard-Vals'!AK1192","v":0},{"$f":"O_Dashboard!AL1192-'O_Dashboard-Vals'!AL1192","v":0},{"$f":"O_Dashboard!AM1192-'O_Dashboard-Vals'!AM1192","v":0},{"$f":"O_Dashboard!AN1192-'O_Dashboard-Vals'!AN1192","v":0},{"$f":"O_Dashboard!AO1192-'O_Dashboard-Vals'!AO1192","v":0},{"$f":"O_Dashboard!AP1192-'O_Dashboard-Vals'!AP1192","v":0},{"$f":"O_Dashboard!AQ1192-'O_Dashboard-Vals'!AQ1192","v":0},{"$f":"O_Dashboard!AR1192-'O_Dashboard-Vals'!AR1192","v":0},{"$f":"O_Dashboard!AS1192-'O_Dashboard-Vals'!AS1192","v":0},{"$f":"O_Dashboard!AT1192-'O_Dashboard-Vals'!AT1192","v":0},{"$f":"O_Dashboard!AU1192-'O_Dashboard-Vals'!AU1192","v":0},{"$f":"O_Dashboard!AV1192-'O_Dashboard-Vals'!AV1192","v":0},{"$f":"O_Dashboard!AW1192-'O_Dashboard-Vals'!AW1192","v":0},{"$f":"O_Dashboard!AX1192-'O_Dashboard-Vals'!AX1192","v":0},{"$f":"O_Dashboard!AY1192-'O_Dashboard-Vals'!AY1192","v":0},{"$f":"O_Dashboard!AZ1192-'O_Dashboard-Vals'!AZ1192","v":0},{"$f":"O_Dashboard!BA1192-'O_Dashboard-Vals'!BA1192","v":0},{"$f":"O_Dashboard!BB1192-'O_Dashboard-Vals'!BB1192","v":0},{"$f":"O_Dashboard!BC1192-'O_Dashboard-Vals'!BC1192","v":0},{"$f":"O_Dashboard!BD1192-'O_Dashboard-Vals'!BD1192","v":0},{"$f":"O_Dashboard!BE1192-'O_Dashboard-Vals'!BE1192","v":0},{"$f":"O_Dashboard!BF1192-'O_Dashboard-Vals'!BF1192","v":0},{"$f":"O_Dashboard!BG1192-'O_Dashboard-Vals'!BG1192","v":0},{"$f":"O_Dashboard!BH1192-'O_Dashboard-Vals'!BH1192","v":0},{"$f":"O_Dashboard!BI1192-'O_Dashboard-Vals'!BI1192","v":0},{"$f":"O_Dashboard!BJ1192-'O_Dashboard-Vals'!BJ1192","v":0}]
[]
[null,null,null,"Historical Values"]
[null,null,null,null,"Historical Values - UKATS - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1195-'O_Dashboard-Vals'!Y1195","v":0},null,{"$f":"O_Dashboard!AA1195-'O_Dashboard-Vals'!AA1195","v":0},{"$f":"O_Dashboard!AB1195-'O_Dashboard-Vals'!AB1195","v":0},{"$f":"O_Dashboard!AC1195-'O_Dashboard-Vals'!AC1195","v":0},{"$f":"O_Dashboard!AD1195-'O_Dashboard-Vals'!AD1195","v":0},{"$f":"O_Dashboard!AE1195-'O_Dashboard-Vals'!AE1195","v":0},{"$f":"O_Dashboard!AF1195-'O_Dashboard-Vals'!AF1195","v":0},{"$f":"O_Dashboard!AG1195-'O_Dashboard-Vals'!AG1195","v":0},{"$f":"O_Dashboard!AH1195-'O_Dashboard-Vals'!AH1195","v":0},{"$f":"O_Dashboard!AI1195-'O_Dashboard-Vals'!AI1195","v":0},{"$f":"O_Dashboard!AJ1195-'O_Dashboard-Vals'!AJ1195","v":0},{"$f":"O_Dashboard!AK1195-'O_Dashboard-Vals'!AK1195","v":0},{"$f":"O_Dashboard!AL1195-'O_Dashboard-Vals'!AL1195","v":0},{"$f":"O_Dashboard!AM1195-'O_Dashboard-Vals'!AM1195","v":0},{"$f":"O_Dashboard!AN1195-'O_Dashboard-Vals'!AN1195","v":0},{"$f":"O_Dashboard!AO1195-'O_Dashboard-Vals'!AO1195","v":0},{"$f":"O_Dashboard!AP1195-'O_Dashboard-Vals'!AP1195","v":0},{"$f":"O_Dashboard!AQ1195-'O_Dashboard-Vals'!AQ1195","v":0},{"$f":"O_Dashboard!AR1195-'O_Dashboard-Vals'!AR1195","v":0},{"$f":"O_Dashboard!AS1195-'O_Dashboard-Vals'!AS1195","v":0},{"$f":"O_Dashboard!AT1195-'O_Dashboard-Vals'!AT1195","v":0},{"$f":"O_Dashboard!AU1195-'O_Dashboard-Vals'!AU1195","v":0},{"$f":"O_Dashboard!AV1195-'O_Dashboard-Vals'!AV1195","v":0},{"$f":"O_Dashboard!AW1195-'O_Dashboard-Vals'!AW1195","v":0},{"$f":"O_Dashboard!AX1195-'O_Dashboard-Vals'!AX1195","v":0},{"$f":"O_Dashboard!AY1195-'O_Dashboard-Vals'!AY1195","v":0},{"$f":"O_Dashboard!AZ1195-'O_Dashboard-Vals'!AZ1195","v":0},{"$f":"O_Dashboard!BA1195-'O_Dashboard-Vals'!BA1195","v":0},{"$f":"O_Dashboard!BB1195-'O_Dashboard-Vals'!BB1195","v":0},{"$f":"O_Dashboard!BC1195-'O_Dashboard-Vals'!BC1195","v":0},{"$f":"O_Dashboard!BD1195-'O_Dashboard-Vals'!BD1195","v":0},{"$f":"O_Dashboard!BE1195-'O_Dashboard-Vals'!BE1195","v":0},{"$f":"O_Dashboard!BF1195-'O_Dashboard-Vals'!BF1195","v":0},{"$f":"O_Dashboard!BG1195-'O_Dashboard-Vals'!BG1195","v":0},{"$f":"O_Dashboard!BH1195-'O_Dashboard-Vals'!BH1195","v":0},{"$f":"O_Dashboard!BI1195-'O_Dashboard-Vals'!BI1195","v":0},{"$f":"O_Dashboard!BJ1195-'O_Dashboard-Vals'!BJ1195","v":0}]
[null,null,null,null,"Historical Values - Oceanic - Average RAB",null,"£m","2020 RPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1196-'O_Dashboard-Vals'!Y1196","v":0},null,{"$f":"O_Dashboard!AA1196-'O_Dashboard-Vals'!AA1196","v":0},{"$f":"O_Dashboard!AB1196-'O_Dashboard-Vals'!AB1196","v":0},{"$f":"O_Dashboard!AC1196-'O_Dashboard-Vals'!AC1196","v":0},{"$f":"O_Dashboard!AD1196-'O_Dashboard-Vals'!AD1196","v":0},{"$f":"O_Dashboard!AE1196-'O_Dashboard-Vals'!AE1196","v":0},{"$f":"O_Dashboard!AF1196-'O_Dashboard-Vals'!AF1196","v":0},{"$f":"O_Dashboard!AG1196-'O_Dashboard-Vals'!AG1196","v":0},{"$f":"O_Dashboard!AH1196-'O_Dashboard-Vals'!AH1196","v":0},{"$f":"O_Dashboard!AI1196-'O_Dashboard-Vals'!AI1196","v":0},{"$f":"O_Dashboard!AJ1196-'O_Dashboard-Vals'!AJ1196","v":0},{"$f":"O_Dashboard!AK1196-'O_Dashboard-Vals'!AK1196","v":0},{"$f":"O_Dashboard!AL1196-'O_Dashboard-Vals'!AL1196","v":0},{"$f":"O_Dashboard!AM1196-'O_Dashboard-Vals'!AM1196","v":0},{"$f":"O_Dashboard!AN1196-'O_Dashboard-Vals'!AN1196","v":0},{"$f":"O_Dashboard!AO1196-'O_Dashboard-Vals'!AO1196","v":0},{"$f":"O_Dashboard!AP1196-'O_Dashboard-Vals'!AP1196","v":0},{"$f":"O_Dashboard!AQ1196-'O_Dashboard-Vals'!AQ1196","v":0},{"$f":"O_Dashboard!AR1196-'O_Dashboard-Vals'!AR1196","v":0},{"$f":"O_Dashboard!AS1196-'O_Dashboard-Vals'!AS1196","v":0},{"$f":"O_Dashboard!AT1196-'O_Dashboard-Vals'!AT1196","v":0},{"$f":"O_Dashboard!AU1196-'O_Dashboard-Vals'!AU1196","v":0},{"$f":"O_Dashboard!AV1196-'O_Dashboard-Vals'!AV1196","v":0},{"$f":"O_Dashboard!AW1196-'O_Dashboard-Vals'!AW1196","v":0},{"$f":"O_Dashboard!AX1196-'O_Dashboard-Vals'!AX1196","v":0},{"$f":"O_Dashboard!AY1196-'O_Dashboard-Vals'!AY1196","v":0},{"$f":"O_Dashboard!AZ1196-'O_Dashboard-Vals'!AZ1196","v":0},{"$f":"O_Dashboard!BA1196-'O_Dashboard-Vals'!BA1196","v":0},{"$f":"O_Dashboard!BB1196-'O_Dashboard-Vals'!BB1196","v":0},{"$f":"O_Dashboard!BC1196-'O_Dashboard-Vals'!BC1196","v":0},{"$f":"O_Dashboard!BD1196-'O_Dashboard-Vals'!BD1196","v":0},{"$f":"O_Dashboard!BE1196-'O_Dashboard-Vals'!BE1196","v":0},{"$f":"O_Dashboard!BF1196-'O_Dashboard-Vals'!BF1196","v":0},{"$f":"O_Dashboard!BG1196-'O_Dashboard-Vals'!BG1196","v":0},{"$f":"O_Dashboard!BH1196-'O_Dashboard-Vals'!BH1196","v":0},{"$f":"O_Dashboard!BI1196-'O_Dashboard-Vals'!BI1196","v":0},{"$f":"O_Dashboard!BJ1196-'O_Dashboard-Vals'!BJ1196","v":0}]
[]
["Data required for output workbooks"]
[]
[null,null,null,"Patent Box Tax Relief"]
[null,null,null,null,"Proportion of profits related to patent innovations",null,{"$f":"C_Reg_Tax_UKATS!G479","v":"£'000 "},{"$f":"C_Reg_Tax_UKATS!H479","v":"Nominal"},{"$f":"C_Reg_Tax_UKATS!I479","v":"Enter as a positive"},{"$f":"C_Reg_Tax_UKATS!J479","v":"CAA / IP_File 23"},{"$f":"C_Reg_Tax_UKATS!K479","v":0},null,null,null,null,null,{"$f":"C_Reg_Tax_UKATS!Q479","v":0},null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1201-'O_Dashboard-Vals'!Y1201","v":0},null,{"$f":"O_Dashboard!AA1201-'O_Dashboard-Vals'!AA1201","v":0},{"$f":"O_Dashboard!AB1201-'O_Dashboard-Vals'!AB1201","v":0},{"$f":"O_Dashboard!AC1201-'O_Dashboard-Vals'!AC1201","v":0},{"$f":"O_Dashboard!AD1201-'O_Dashboard-Vals'!AD1201","v":0},{"$f":"O_Dashboard!AE1201-'O_Dashboard-Vals'!AE1201","v":0},{"$f":"O_Dashboard!AF1201-'O_Dashboard-Vals'!AF1201","v":0},{"$f":"O_Dashboard!AG1201-'O_Dashboard-Vals'!AG1201","v":0},{"$f":"O_Dashboard!AH1201-'O_Dashboard-Vals'!AH1201","v":0},{"$f":"O_Dashboard!AI1201-'O_Dashboard-Vals'!AI1201","v":0},{"$f":"O_Dashboard!AJ1201-'O_Dashboard-Vals'!AJ1201","v":0},{"$f":"O_Dashboard!AK1201-'O_Dashboard-Vals'!AK1201","v":0},{"$f":"O_Dashboard!AL1201-'O_Dashboard-Vals'!AL1201","v":0},{"$f":"O_Dashboard!AM1201-'O_Dashboard-Vals'!AM1201","v":0},{"$f":"O_Dashboard!AN1201-'O_Dashboard-Vals'!AN1201","v":0},{"$f":"O_Dashboard!AO1201-'O_Dashboard-Vals'!AO1201","v":0},{"$f":"O_Dashboard!AP1201-'O_Dashboard-Vals'!AP1201","v":0},{"$f":"O_Dashboard!AQ1201-'O_Dashboard-Vals'!AQ1201","v":0},{"$f":"O_Dashboard!AR1201-'O_Dashboard-Vals'!AR1201","v":0},{"$f":"O_Dashboard!AS1201-'O_Dashboard-Vals'!AS1201","v":0},{"$f":"O_Dashboard!AT1201-'O_Dashboard-Vals'!AT1201","v":0},{"$f":"O_Dashboard!AU1201-'O_Dashboard-Vals'!AU1201","v":0},{"$f":"O_Dashboard!AV1201-'O_Dashboard-Vals'!AV1201","v":0},{"$f":"O_Dashboard!AW1201-'O_Dashboard-Vals'!AW1201","v":0},{"$f":"O_Dashboard!AX1201-'O_Dashboard-Vals'!AX1201","v":0},{"$f":"O_Dashboard!AY1201-'O_Dashboard-Vals'!AY1201","v":0},{"$f":"O_Dashboard!AZ1201-'O_Dashboard-Vals'!AZ1201","v":0},{"$f":"O_Dashboard!BA1201-'O_Dashboard-Vals'!BA1201","v":0},{"$f":"O_Dashboard!BB1201-'O_Dashboard-Vals'!BB1201","v":0},{"$f":"O_Dashboard!BC1201-'O_Dashboard-Vals'!BC1201","v":0},{"$f":"O_Dashboard!BD1201-'O_Dashboard-Vals'!BD1201","v":0},{"$f":"O_Dashboard!BE1201-'O_Dashboard-Vals'!BE1201","v":0},{"$f":"O_Dashboard!BF1201-'O_Dashboard-Vals'!BF1201","v":0},{"$f":"O_Dashboard!BG1201-'O_Dashboard-Vals'!BG1201","v":0},{"$f":"O_Dashboard!BH1201-'O_Dashboard-Vals'!BH1201","v":0},{"$f":"O_Dashboard!BI1201-'O_Dashboard-Vals'!BI1201","v":0},{"$f":"O_Dashboard!BJ1201-'O_Dashboard-Vals'!BJ1201","v":0}]
[null,null,null,null,"Patent box tax relief rate"]
[]
["Data required for CRCO tables"]
[]
[null,"T1 ANSP"]
[null,null,"1.     Detail by nature (in nominal terms)"]
[null,null,null,null,{"$f":"C_Output_Staging!E373","v":"1.1   Staff"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1208-'O_Dashboard-Vals'!Y1208","v":0},null,{"$f":"O_Dashboard!AA1208-'O_Dashboard-Vals'!AA1208","v":0},{"$f":"O_Dashboard!AB1208-'O_Dashboard-Vals'!AB1208","v":0},{"$f":"O_Dashboard!AC1208-'O_Dashboard-Vals'!AC1208","v":0},{"$f":"O_Dashboard!AD1208-'O_Dashboard-Vals'!AD1208","v":0},{"$f":"O_Dashboard!AE1208-'O_Dashboard-Vals'!AE1208","v":0},{"$f":"O_Dashboard!AF1208-'O_Dashboard-Vals'!AF1208","v":0},{"$f":"O_Dashboard!AG1208-'O_Dashboard-Vals'!AG1208","v":0},{"$f":"O_Dashboard!AH1208-'O_Dashboard-Vals'!AH1208","v":0},{"$f":"O_Dashboard!AI1208-'O_Dashboard-Vals'!AI1208","v":0},{"$f":"O_Dashboard!AJ1208-'O_Dashboard-Vals'!AJ1208","v":0},{"$f":"O_Dashboard!AK1208-'O_Dashboard-Vals'!AK1208","v":0},{"$f":"O_Dashboard!AL1208-'O_Dashboard-Vals'!AL1208","v":0},{"$f":"O_Dashboard!AM1208-'O_Dashboard-Vals'!AM1208","v":0},{"$f":"O_Dashboard!AN1208-'O_Dashboard-Vals'!AN1208","v":0},{"$f":"O_Dashboard!AO1208-'O_Dashboard-Vals'!AO1208","v":0},{"$f":"O_Dashboard!AP1208-'O_Dashboard-Vals'!AP1208","v":0},{"$f":"O_Dashboard!AQ1208-'O_Dashboard-Vals'!AQ1208","v":0},{"$f":"O_Dashboard!AR1208-'O_Dashboard-Vals'!AR1208","v":0},{"$f":"O_Dashboard!AS1208-'O_Dashboard-Vals'!AS1208","v":0},{"$f":"O_Dashboard!AT1208-'O_Dashboard-Vals'!AT1208","v":0},{"$f":"O_Dashboard!AU1208-'O_Dashboard-Vals'!AU1208","v":0},{"$f":"O_Dashboard!AV1208-'O_Dashboard-Vals'!AV1208","v":0},{"$f":"O_Dashboard!AW1208-'O_Dashboard-Vals'!AW1208","v":0},{"$f":"O_Dashboard!AX1208-'O_Dashboard-Vals'!AX1208","v":0},{"$f":"O_Dashboard!AY1208-'O_Dashboard-Vals'!AY1208","v":0},{"$f":"O_Dashboard!AZ1208-'O_Dashboard-Vals'!AZ1208","v":0},{"$f":"O_Dashboard!BA1208-'O_Dashboard-Vals'!BA1208","v":0},{"$f":"O_Dashboard!BB1208-'O_Dashboard-Vals'!BB1208","v":0},{"$f":"O_Dashboard!BC1208-'O_Dashboard-Vals'!BC1208","v":0},{"$f":"O_Dashboard!BD1208-'O_Dashboard-Vals'!BD1208","v":0},{"$f":"O_Dashboard!BE1208-'O_Dashboard-Vals'!BE1208","v":0},{"$f":"O_Dashboard!BF1208-'O_Dashboard-Vals'!BF1208","v":0},{"$f":"O_Dashboard!BG1208-'O_Dashboard-Vals'!BG1208","v":0},{"$f":"O_Dashboard!BH1208-'O_Dashboard-Vals'!BH1208","v":0},{"$f":"O_Dashboard!BI1208-'O_Dashboard-Vals'!BI1208","v":0},{"$f":"O_Dashboard!BJ1208-'O_Dashboard-Vals'!BJ1208","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E374","v":"         of which, pension costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1209-'O_Dashboard-Vals'!Y1209","v":0},null,{"$f":"O_Dashboard!AA1209-'O_Dashboard-Vals'!AA1209","v":0},{"$f":"O_Dashboard!AB1209-'O_Dashboard-Vals'!AB1209","v":0},{"$f":"O_Dashboard!AC1209-'O_Dashboard-Vals'!AC1209","v":0},{"$f":"O_Dashboard!AD1209-'O_Dashboard-Vals'!AD1209","v":0},{"$f":"O_Dashboard!AE1209-'O_Dashboard-Vals'!AE1209","v":0},{"$f":"O_Dashboard!AF1209-'O_Dashboard-Vals'!AF1209","v":0},{"$f":"O_Dashboard!AG1209-'O_Dashboard-Vals'!AG1209","v":0},{"$f":"O_Dashboard!AH1209-'O_Dashboard-Vals'!AH1209","v":0},{"$f":"O_Dashboard!AI1209-'O_Dashboard-Vals'!AI1209","v":0},{"$f":"O_Dashboard!AJ1209-'O_Dashboard-Vals'!AJ1209","v":0},{"$f":"O_Dashboard!AK1209-'O_Dashboard-Vals'!AK1209","v":0},{"$f":"O_Dashboard!AL1209-'O_Dashboard-Vals'!AL1209","v":0},{"$f":"O_Dashboard!AM1209-'O_Dashboard-Vals'!AM1209","v":0},{"$f":"O_Dashboard!AN1209-'O_Dashboard-Vals'!AN1209","v":0},{"$f":"O_Dashboard!AO1209-'O_Dashboard-Vals'!AO1209","v":0},{"$f":"O_Dashboard!AP1209-'O_Dashboard-Vals'!AP1209","v":0},{"$f":"O_Dashboard!AQ1209-'O_Dashboard-Vals'!AQ1209","v":0},{"$f":"O_Dashboard!AR1209-'O_Dashboard-Vals'!AR1209","v":0},{"$f":"O_Dashboard!AS1209-'O_Dashboard-Vals'!AS1209","v":0},{"$f":"O_Dashboard!AT1209-'O_Dashboard-Vals'!AT1209","v":0},{"$f":"O_Dashboard!AU1209-'O_Dashboard-Vals'!AU1209","v":0},{"$f":"O_Dashboard!AV1209-'O_Dashboard-Vals'!AV1209","v":0},{"$f":"O_Dashboard!AW1209-'O_Dashboard-Vals'!AW1209","v":0},{"$f":"O_Dashboard!AX1209-'O_Dashboard-Vals'!AX1209","v":0},{"$f":"O_Dashboard!AY1209-'O_Dashboard-Vals'!AY1209","v":0},{"$f":"O_Dashboard!AZ1209-'O_Dashboard-Vals'!AZ1209","v":0},{"$f":"O_Dashboard!BA1209-'O_Dashboard-Vals'!BA1209","v":0},{"$f":"O_Dashboard!BB1209-'O_Dashboard-Vals'!BB1209","v":0},{"$f":"O_Dashboard!BC1209-'O_Dashboard-Vals'!BC1209","v":0},{"$f":"O_Dashboard!BD1209-'O_Dashboard-Vals'!BD1209","v":0},{"$f":"O_Dashboard!BE1209-'O_Dashboard-Vals'!BE1209","v":0},{"$f":"O_Dashboard!BF1209-'O_Dashboard-Vals'!BF1209","v":0},{"$f":"O_Dashboard!BG1209-'O_Dashboard-Vals'!BG1209","v":0},{"$f":"O_Dashboard!BH1209-'O_Dashboard-Vals'!BH1209","v":0},{"$f":"O_Dashboard!BI1209-'O_Dashboard-Vals'!BI1209","v":0},{"$f":"O_Dashboard!BJ1209-'O_Dashboard-Vals'!BJ1209","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E375","v":"1.2   Other operating costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1210-'O_Dashboard-Vals'!Y1210","v":0},null,{"$f":"O_Dashboard!AA1210-'O_Dashboard-Vals'!AA1210","v":0},{"$f":"O_Dashboard!AB1210-'O_Dashboard-Vals'!AB1210","v":0},{"$f":"O_Dashboard!AC1210-'O_Dashboard-Vals'!AC1210","v":0},{"$f":"O_Dashboard!AD1210-'O_Dashboard-Vals'!AD1210","v":0},{"$f":"O_Dashboard!AE1210-'O_Dashboard-Vals'!AE1210","v":0},{"$f":"O_Dashboard!AF1210-'O_Dashboard-Vals'!AF1210","v":0},{"$f":"O_Dashboard!AG1210-'O_Dashboard-Vals'!AG1210","v":0},{"$f":"O_Dashboard!AH1210-'O_Dashboard-Vals'!AH1210","v":0},{"$f":"O_Dashboard!AI1210-'O_Dashboard-Vals'!AI1210","v":0},{"$f":"O_Dashboard!AJ1210-'O_Dashboard-Vals'!AJ1210","v":0},{"$f":"O_Dashboard!AK1210-'O_Dashboard-Vals'!AK1210","v":0},{"$f":"O_Dashboard!AL1210-'O_Dashboard-Vals'!AL1210","v":0},{"$f":"O_Dashboard!AM1210-'O_Dashboard-Vals'!AM1210","v":0},{"$f":"O_Dashboard!AN1210-'O_Dashboard-Vals'!AN1210","v":0},{"$f":"O_Dashboard!AO1210-'O_Dashboard-Vals'!AO1210","v":0},{"$f":"O_Dashboard!AP1210-'O_Dashboard-Vals'!AP1210","v":0},{"$f":"O_Dashboard!AQ1210-'O_Dashboard-Vals'!AQ1210","v":0},{"$f":"O_Dashboard!AR1210-'O_Dashboard-Vals'!AR1210","v":0},{"$f":"O_Dashboard!AS1210-'O_Dashboard-Vals'!AS1210","v":0},{"$f":"O_Dashboard!AT1210-'O_Dashboard-Vals'!AT1210","v":0},{"$f":"O_Dashboard!AU1210-'O_Dashboard-Vals'!AU1210","v":0},{"$f":"O_Dashboard!AV1210-'O_Dashboard-Vals'!AV1210","v":0},{"$f":"O_Dashboard!AW1210-'O_Dashboard-Vals'!AW1210","v":0},{"$f":"O_Dashboard!AX1210-'O_Dashboard-Vals'!AX1210","v":0},{"$f":"O_Dashboard!AY1210-'O_Dashboard-Vals'!AY1210","v":0},{"$f":"O_Dashboard!AZ1210-'O_Dashboard-Vals'!AZ1210","v":0},{"$f":"O_Dashboard!BA1210-'O_Dashboard-Vals'!BA1210","v":0},{"$f":"O_Dashboard!BB1210-'O_Dashboard-Vals'!BB1210","v":0},{"$f":"O_Dashboard!BC1210-'O_Dashboard-Vals'!BC1210","v":0},{"$f":"O_Dashboard!BD1210-'O_Dashboard-Vals'!BD1210","v":0},{"$f":"O_Dashboard!BE1210-'O_Dashboard-Vals'!BE1210","v":0},{"$f":"O_Dashboard!BF1210-'O_Dashboard-Vals'!BF1210","v":0},{"$f":"O_Dashboard!BG1210-'O_Dashboard-Vals'!BG1210","v":0},{"$f":"O_Dashboard!BH1210-'O_Dashboard-Vals'!BH1210","v":0},{"$f":"O_Dashboard!BI1210-'O_Dashboard-Vals'!BI1210","v":0},{"$f":"O_Dashboard!BJ1210-'O_Dashboard-Vals'!BJ1210","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E376","v":"1.3   Depreciation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1211-'O_Dashboard-Vals'!Y1211","v":0},null,{"$f":"O_Dashboard!AA1211-'O_Dashboard-Vals'!AA1211","v":0},{"$f":"O_Dashboard!AB1211-'O_Dashboard-Vals'!AB1211","v":0},{"$f":"O_Dashboard!AC1211-'O_Dashboard-Vals'!AC1211","v":0},{"$f":"O_Dashboard!AD1211-'O_Dashboard-Vals'!AD1211","v":0},{"$f":"O_Dashboard!AE1211-'O_Dashboard-Vals'!AE1211","v":0},{"$f":"O_Dashboard!AF1211-'O_Dashboard-Vals'!AF1211","v":0},{"$f":"O_Dashboard!AG1211-'O_Dashboard-Vals'!AG1211","v":0},{"$f":"O_Dashboard!AH1211-'O_Dashboard-Vals'!AH1211","v":0},{"$f":"O_Dashboard!AI1211-'O_Dashboard-Vals'!AI1211","v":0},{"$f":"O_Dashboard!AJ1211-'O_Dashboard-Vals'!AJ1211","v":0},{"$f":"O_Dashboard!AK1211-'O_Dashboard-Vals'!AK1211","v":0},{"$f":"O_Dashboard!AL1211-'O_Dashboard-Vals'!AL1211","v":0},{"$f":"O_Dashboard!AM1211-'O_Dashboard-Vals'!AM1211","v":0},{"$f":"O_Dashboard!AN1211-'O_Dashboard-Vals'!AN1211","v":0},{"$f":"O_Dashboard!AO1211-'O_Dashboard-Vals'!AO1211","v":0},{"$f":"O_Dashboard!AP1211-'O_Dashboard-Vals'!AP1211","v":0},{"$f":"O_Dashboard!AQ1211-'O_Dashboard-Vals'!AQ1211","v":0},{"$f":"O_Dashboard!AR1211-'O_Dashboard-Vals'!AR1211","v":0},{"$f":"O_Dashboard!AS1211-'O_Dashboard-Vals'!AS1211","v":0},{"$f":"O_Dashboard!AT1211-'O_Dashboard-Vals'!AT1211","v":0},{"$f":"O_Dashboard!AU1211-'O_Dashboard-Vals'!AU1211","v":0},{"$f":"O_Dashboard!AV1211-'O_Dashboard-Vals'!AV1211","v":0},{"$f":"O_Dashboard!AW1211-'O_Dashboard-Vals'!AW1211","v":0},{"$f":"O_Dashboard!AX1211-'O_Dashboard-Vals'!AX1211","v":0},{"$f":"O_Dashboard!AY1211-'O_Dashboard-Vals'!AY1211","v":0},{"$f":"O_Dashboard!AZ1211-'O_Dashboard-Vals'!AZ1211","v":0},{"$f":"O_Dashboard!BA1211-'O_Dashboard-Vals'!BA1211","v":0},{"$f":"O_Dashboard!BB1211-'O_Dashboard-Vals'!BB1211","v":0},{"$f":"O_Dashboard!BC1211-'O_Dashboard-Vals'!BC1211","v":0},{"$f":"O_Dashboard!BD1211-'O_Dashboard-Vals'!BD1211","v":0},{"$f":"O_Dashboard!BE1211-'O_Dashboard-Vals'!BE1211","v":0},{"$f":"O_Dashboard!BF1211-'O_Dashboard-Vals'!BF1211","v":0},{"$f":"O_Dashboard!BG1211-'O_Dashboard-Vals'!BG1211","v":0},{"$f":"O_Dashboard!BH1211-'O_Dashboard-Vals'!BH1211","v":0},{"$f":"O_Dashboard!BI1211-'O_Dashboard-Vals'!BI1211","v":0},{"$f":"O_Dashboard!BJ1211-'O_Dashboard-Vals'!BJ1211","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E377","v":"1.4   Cost of capital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1212-'O_Dashboard-Vals'!Y1212","v":0},null,{"$f":"O_Dashboard!AA1212-'O_Dashboard-Vals'!AA1212","v":0},{"$f":"O_Dashboard!AB1212-'O_Dashboard-Vals'!AB1212","v":0},{"$f":"O_Dashboard!AC1212-'O_Dashboard-Vals'!AC1212","v":0},{"$f":"O_Dashboard!AD1212-'O_Dashboard-Vals'!AD1212","v":0},{"$f":"O_Dashboard!AE1212-'O_Dashboard-Vals'!AE1212","v":0},{"$f":"O_Dashboard!AF1212-'O_Dashboard-Vals'!AF1212","v":0},{"$f":"O_Dashboard!AG1212-'O_Dashboard-Vals'!AG1212","v":0},{"$f":"O_Dashboard!AH1212-'O_Dashboard-Vals'!AH1212","v":0},{"$f":"O_Dashboard!AI1212-'O_Dashboard-Vals'!AI1212","v":0},{"$f":"O_Dashboard!AJ1212-'O_Dashboard-Vals'!AJ1212","v":0},{"$f":"O_Dashboard!AK1212-'O_Dashboard-Vals'!AK1212","v":0},{"$f":"O_Dashboard!AL1212-'O_Dashboard-Vals'!AL1212","v":0},{"$f":"O_Dashboard!AM1212-'O_Dashboard-Vals'!AM1212","v":0},{"$f":"O_Dashboard!AN1212-'O_Dashboard-Vals'!AN1212","v":0},{"$f":"O_Dashboard!AO1212-'O_Dashboard-Vals'!AO1212","v":0},{"$f":"O_Dashboard!AP1212-'O_Dashboard-Vals'!AP1212","v":0},{"$f":"O_Dashboard!AQ1212-'O_Dashboard-Vals'!AQ1212","v":0},{"$f":"O_Dashboard!AR1212-'O_Dashboard-Vals'!AR1212","v":0},{"$f":"O_Dashboard!AS1212-'O_Dashboard-Vals'!AS1212","v":0},{"$f":"O_Dashboard!AT1212-'O_Dashboard-Vals'!AT1212","v":0},{"$f":"O_Dashboard!AU1212-'O_Dashboard-Vals'!AU1212","v":0},{"$f":"O_Dashboard!AV1212-'O_Dashboard-Vals'!AV1212","v":0},{"$f":"O_Dashboard!AW1212-'O_Dashboard-Vals'!AW1212","v":0},{"$f":"O_Dashboard!AX1212-'O_Dashboard-Vals'!AX1212","v":0},{"$f":"O_Dashboard!AY1212-'O_Dashboard-Vals'!AY1212","v":0},{"$f":"O_Dashboard!AZ1212-'O_Dashboard-Vals'!AZ1212","v":0},{"$f":"O_Dashboard!BA1212-'O_Dashboard-Vals'!BA1212","v":0},{"$f":"O_Dashboard!BB1212-'O_Dashboard-Vals'!BB1212","v":0},{"$f":"O_Dashboard!BC1212-'O_Dashboard-Vals'!BC1212","v":0},{"$f":"O_Dashboard!BD1212-'O_Dashboard-Vals'!BD1212","v":0},{"$f":"O_Dashboard!BE1212-'O_Dashboard-Vals'!BE1212","v":0},{"$f":"O_Dashboard!BF1212-'O_Dashboard-Vals'!BF1212","v":0},{"$f":"O_Dashboard!BG1212-'O_Dashboard-Vals'!BG1212","v":0},{"$f":"O_Dashboard!BH1212-'O_Dashboard-Vals'!BH1212","v":0},{"$f":"O_Dashboard!BI1212-'O_Dashboard-Vals'!BI1212","v":0},{"$f":"O_Dashboard!BJ1212-'O_Dashboard-Vals'!BJ1212","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E378","v":"1.5   Exceptional items"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1213-'O_Dashboard-Vals'!Y1213","v":0},null,{"$f":"O_Dashboard!AA1213-'O_Dashboard-Vals'!AA1213","v":0},{"$f":"O_Dashboard!AB1213-'O_Dashboard-Vals'!AB1213","v":0},{"$f":"O_Dashboard!AC1213-'O_Dashboard-Vals'!AC1213","v":0},{"$f":"O_Dashboard!AD1213-'O_Dashboard-Vals'!AD1213","v":0},{"$f":"O_Dashboard!AE1213-'O_Dashboard-Vals'!AE1213","v":0},{"$f":"O_Dashboard!AF1213-'O_Dashboard-Vals'!AF1213","v":0},{"$f":"O_Dashboard!AG1213-'O_Dashboard-Vals'!AG1213","v":0},{"$f":"O_Dashboard!AH1213-'O_Dashboard-Vals'!AH1213","v":0},{"$f":"O_Dashboard!AI1213-'O_Dashboard-Vals'!AI1213","v":0},{"$f":"O_Dashboard!AJ1213-'O_Dashboard-Vals'!AJ1213","v":0},{"$f":"O_Dashboard!AK1213-'O_Dashboard-Vals'!AK1213","v":0},{"$f":"O_Dashboard!AL1213-'O_Dashboard-Vals'!AL1213","v":0},{"$f":"O_Dashboard!AM1213-'O_Dashboard-Vals'!AM1213","v":0},{"$f":"O_Dashboard!AN1213-'O_Dashboard-Vals'!AN1213","v":0},{"$f":"O_Dashboard!AO1213-'O_Dashboard-Vals'!AO1213","v":0},{"$f":"O_Dashboard!AP1213-'O_Dashboard-Vals'!AP1213","v":0},{"$f":"O_Dashboard!AQ1213-'O_Dashboard-Vals'!AQ1213","v":0},{"$f":"O_Dashboard!AR1213-'O_Dashboard-Vals'!AR1213","v":0},{"$f":"O_Dashboard!AS1213-'O_Dashboard-Vals'!AS1213","v":0},{"$f":"O_Dashboard!AT1213-'O_Dashboard-Vals'!AT1213","v":0},{"$f":"O_Dashboard!AU1213-'O_Dashboard-Vals'!AU1213","v":0},{"$f":"O_Dashboard!AV1213-'O_Dashboard-Vals'!AV1213","v":0},{"$f":"O_Dashboard!AW1213-'O_Dashboard-Vals'!AW1213","v":0},{"$f":"O_Dashboard!AX1213-'O_Dashboard-Vals'!AX1213","v":0},{"$f":"O_Dashboard!AY1213-'O_Dashboard-Vals'!AY1213","v":0},{"$f":"O_Dashboard!AZ1213-'O_Dashboard-Vals'!AZ1213","v":0},{"$f":"O_Dashboard!BA1213-'O_Dashboard-Vals'!BA1213","v":0},{"$f":"O_Dashboard!BB1213-'O_Dashboard-Vals'!BB1213","v":0},{"$f":"O_Dashboard!BC1213-'O_Dashboard-Vals'!BC1213","v":0},{"$f":"O_Dashboard!BD1213-'O_Dashboard-Vals'!BD1213","v":0},{"$f":"O_Dashboard!BE1213-'O_Dashboard-Vals'!BE1213","v":0},{"$f":"O_Dashboard!BF1213-'O_Dashboard-Vals'!BF1213","v":0},{"$f":"O_Dashboard!BG1213-'O_Dashboard-Vals'!BG1213","v":0},{"$f":"O_Dashboard!BH1213-'O_Dashboard-Vals'!BH1213","v":0},{"$f":"O_Dashboard!BI1213-'O_Dashboard-Vals'!BI1213","v":0},{"$f":"O_Dashboard!BJ1213-'O_Dashboard-Vals'!BJ1213","v":0}]
[]
[null,null,"3.   Complementary information (in nominal terms)"]
[null,null,null,null,{"$f":"C_Output_Staging!E434","v":"3.1 Net Book value. Fixed assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1216-'O_Dashboard-Vals'!Y1216","v":0},null,{"$f":"O_Dashboard!AA1216-'O_Dashboard-Vals'!AA1216","v":0},{"$f":"O_Dashboard!AB1216-'O_Dashboard-Vals'!AB1216","v":0},{"$f":"O_Dashboard!AC1216-'O_Dashboard-Vals'!AC1216","v":0},{"$f":"O_Dashboard!AD1216-'O_Dashboard-Vals'!AD1216","v":0},{"$f":"O_Dashboard!AE1216-'O_Dashboard-Vals'!AE1216","v":0},{"$f":"O_Dashboard!AF1216-'O_Dashboard-Vals'!AF1216","v":0},{"$f":"O_Dashboard!AG1216-'O_Dashboard-Vals'!AG1216","v":0},{"$f":"O_Dashboard!AH1216-'O_Dashboard-Vals'!AH1216","v":0},{"$f":"O_Dashboard!AI1216-'O_Dashboard-Vals'!AI1216","v":0},{"$f":"O_Dashboard!AJ1216-'O_Dashboard-Vals'!AJ1216","v":0},{"$f":"O_Dashboard!AK1216-'O_Dashboard-Vals'!AK1216","v":0},{"$f":"O_Dashboard!AL1216-'O_Dashboard-Vals'!AL1216","v":0},{"$f":"O_Dashboard!AM1216-'O_Dashboard-Vals'!AM1216","v":0},{"$f":"O_Dashboard!AN1216-'O_Dashboard-Vals'!AN1216","v":0},{"$f":"O_Dashboard!AO1216-'O_Dashboard-Vals'!AO1216","v":0},{"$f":"O_Dashboard!AP1216-'O_Dashboard-Vals'!AP1216","v":0},{"$f":"O_Dashboard!AQ1216-'O_Dashboard-Vals'!AQ1216","v":0},{"$f":"O_Dashboard!AR1216-'O_Dashboard-Vals'!AR1216","v":0},{"$f":"O_Dashboard!AS1216-'O_Dashboard-Vals'!AS1216","v":0},{"$f":"O_Dashboard!AT1216-'O_Dashboard-Vals'!AT1216","v":0},{"$f":"O_Dashboard!AU1216-'O_Dashboard-Vals'!AU1216","v":0},{"$f":"O_Dashboard!AV1216-'O_Dashboard-Vals'!AV1216","v":0},{"$f":"O_Dashboard!AW1216-'O_Dashboard-Vals'!AW1216","v":0},{"$f":"O_Dashboard!AX1216-'O_Dashboard-Vals'!AX1216","v":0},{"$f":"O_Dashboard!AY1216-'O_Dashboard-Vals'!AY1216","v":0},{"$f":"O_Dashboard!AZ1216-'O_Dashboard-Vals'!AZ1216","v":0},{"$f":"O_Dashboard!BA1216-'O_Dashboard-Vals'!BA1216","v":0},{"$f":"O_Dashboard!BB1216-'O_Dashboard-Vals'!BB1216","v":0},{"$f":"O_Dashboard!BC1216-'O_Dashboard-Vals'!BC1216","v":0},{"$f":"O_Dashboard!BD1216-'O_Dashboard-Vals'!BD1216","v":0},{"$f":"O_Dashboard!BE1216-'O_Dashboard-Vals'!BE1216","v":0},{"$f":"O_Dashboard!BF1216-'O_Dashboard-Vals'!BF1216","v":0},{"$f":"O_Dashboard!BG1216-'O_Dashboard-Vals'!BG1216","v":0},{"$f":"O_Dashboard!BH1216-'O_Dashboard-Vals'!BH1216","v":0},{"$f":"O_Dashboard!BI1216-'O_Dashboard-Vals'!BI1216","v":0},{"$f":"O_Dashboard!BJ1216-'O_Dashboard-Vals'!BJ1216","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E451","v":"3.2 Adjustments total assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1217-'O_Dashboard-Vals'!Y1217","v":0},null,{"$f":"O_Dashboard!AA1217-'O_Dashboard-Vals'!AA1217","v":0},{"$f":"O_Dashboard!AB1217-'O_Dashboard-Vals'!AB1217","v":0},{"$f":"O_Dashboard!AC1217-'O_Dashboard-Vals'!AC1217","v":0},{"$f":"O_Dashboard!AD1217-'O_Dashboard-Vals'!AD1217","v":0},{"$f":"O_Dashboard!AE1217-'O_Dashboard-Vals'!AE1217","v":0},{"$f":"O_Dashboard!AF1217-'O_Dashboard-Vals'!AF1217","v":0},{"$f":"O_Dashboard!AG1217-'O_Dashboard-Vals'!AG1217","v":0},{"$f":"O_Dashboard!AH1217-'O_Dashboard-Vals'!AH1217","v":0},{"$f":"O_Dashboard!AI1217-'O_Dashboard-Vals'!AI1217","v":0},{"$f":"O_Dashboard!AJ1217-'O_Dashboard-Vals'!AJ1217","v":0},{"$f":"O_Dashboard!AK1217-'O_Dashboard-Vals'!AK1217","v":0},{"$f":"O_Dashboard!AL1217-'O_Dashboard-Vals'!AL1217","v":0},{"$f":"O_Dashboard!AM1217-'O_Dashboard-Vals'!AM1217","v":0},{"$f":"O_Dashboard!AN1217-'O_Dashboard-Vals'!AN1217","v":0},{"$f":"O_Dashboard!AO1217-'O_Dashboard-Vals'!AO1217","v":0},{"$f":"O_Dashboard!AP1217-'O_Dashboard-Vals'!AP1217","v":0},{"$f":"O_Dashboard!AQ1217-'O_Dashboard-Vals'!AQ1217","v":0},{"$f":"O_Dashboard!AR1217-'O_Dashboard-Vals'!AR1217","v":0},{"$f":"O_Dashboard!AS1217-'O_Dashboard-Vals'!AS1217","v":0},{"$f":"O_Dashboard!AT1217-'O_Dashboard-Vals'!AT1217","v":0},{"$f":"O_Dashboard!AU1217-'O_Dashboard-Vals'!AU1217","v":0},{"$f":"O_Dashboard!AV1217-'O_Dashboard-Vals'!AV1217","v":0},{"$f":"O_Dashboard!AW1217-'O_Dashboard-Vals'!AW1217","v":0},{"$f":"O_Dashboard!AX1217-'O_Dashboard-Vals'!AX1217","v":0},{"$f":"O_Dashboard!AY1217-'O_Dashboard-Vals'!AY1217","v":0},{"$f":"O_Dashboard!AZ1217-'O_Dashboard-Vals'!AZ1217","v":0},{"$f":"O_Dashboard!BA1217-'O_Dashboard-Vals'!BA1217","v":0},{"$f":"O_Dashboard!BB1217-'O_Dashboard-Vals'!BB1217","v":0},{"$f":"O_Dashboard!BC1217-'O_Dashboard-Vals'!BC1217","v":0},{"$f":"O_Dashboard!BD1217-'O_Dashboard-Vals'!BD1217","v":0},{"$f":"O_Dashboard!BE1217-'O_Dashboard-Vals'!BE1217","v":0},{"$f":"O_Dashboard!BF1217-'O_Dashboard-Vals'!BF1217","v":0},{"$f":"O_Dashboard!BG1217-'O_Dashboard-Vals'!BG1217","v":0},{"$f":"O_Dashboard!BH1217-'O_Dashboard-Vals'!BH1217","v":0},{"$f":"O_Dashboard!BI1217-'O_Dashboard-Vals'!BI1217","v":0},{"$f":"O_Dashboard!BJ1217-'O_Dashboard-Vals'!BJ1217","v":0}]
[null,null,null,null,{"$f":"C_Output_Staging!E442","v":"3.3 Net Current Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1218-'O_Dashboard-Vals'!Y1218","v":0},null,{"$f":"O_Dashboard!AA1218-'O_Dashboard-Vals'!AA1218","v":0},{"$f":"O_Dashboard!AB1218-'O_Dashboard-Vals'!AB1218","v":0},{"$f":"O_Dashboard!AC1218-'O_Dashboard-Vals'!AC1218","v":0},{"$f":"O_Dashboard!AD1218-'O_Dashboard-Vals'!AD1218","v":0},{"$f":"O_Dashboard!AE1218-'O_Dashboard-Vals'!AE1218","v":0},{"$f":"O_Dashboard!AF1218-'O_Dashboard-Vals'!AF1218","v":0},{"$f":"O_Dashboard!AG1218-'O_Dashboard-Vals'!AG1218","v":0},{"$f":"O_Dashboard!AH1218-'O_Dashboard-Vals'!AH1218","v":0},{"$f":"O_Dashboard!AI1218-'O_Dashboard-Vals'!AI1218","v":0},{"$f":"O_Dashboard!AJ1218-'O_Dashboard-Vals'!AJ1218","v":0},{"$f":"O_Dashboard!AK1218-'O_Dashboard-Vals'!AK1218","v":0},{"$f":"O_Dashboard!AL1218-'O_Dashboard-Vals'!AL1218","v":0},{"$f":"O_Dashboard!AM1218-'O_Dashboard-Vals'!AM1218","v":0},{"$f":"O_Dashboard!AN1218-'O_Dashboard-Vals'!AN1218","v":0},{"$f":"O_Dashboard!AO1218-'O_Dashboard-Vals'!AO1218","v":0},{"$f":"O_Dashboard!AP1218-'O_Dashboard-Vals'!AP1218","v":0},{"$f":"O_Dashboard!AQ1218-'O_Dashboard-Vals'!AQ1218","v":0},{"$f":"O_Dashboard!AR1218-'O_Dashboard-Vals'!AR1218","v":0},{"$f":"O_Dashboard!AS1218-'O_Dashboard-Vals'!AS1218","v":0},{"$f":"O_Dashboard!AT1218-'O_Dashboard-Vals'!AT1218","v":0},{"$f":"O_Dashboard!AU1218-'O_Dashboard-Vals'!AU1218","v":0},{"$f":"O_Dashboard!AV1218-'O_Dashboard-Vals'!AV1218","v":0},{"$f":"O_Dashboard!AW1218-'O_Dashboard-Vals'!AW1218","v":0},{"$f":"O_Dashboard!AX1218-'O_Dashboard-Vals'!AX1218","v":0},{"$f":"O_Dashboard!AY1218-'O_Dashboard-Vals'!AY1218","v":0},{"$f":"O_Dashboard!AZ1218-'O_Dashboard-Vals'!AZ1218","v":0},{"$f":"O_Dashboard!BA1218-'O_Dashboard-Vals'!BA1218","v":0},{"$f":"O_Dashboard!BB1218-'O_Dashboard-Vals'!BB1218","v":0},{"$f":"O_Dashboard!BC1218-'O_Dashboard-Vals'!BC1218","v":0},{"$f":"O_Dashboard!BD1218-'O_Dashboard-Vals'!BD1218","v":0},{"$f":"O_Dashboard!BE1218-'O_Dashboard-Vals'!BE1218","v":0},{"$f":"O_Dashboard!BF1218-'O_Dashboard-Vals'!BF1218","v":0},{"$f":"O_Dashboard!BG1218-'O_Dashboard-Vals'!BG1218","v":0},{"$f":"O_Dashboard!BH1218-'O_Dashboard-Vals'!BH1218","v":0},{"$f":"O_Dashboard!BI1218-'O_Dashboard-Vals'!BI1218","v":0},{"$f":"O_Dashboard!BJ1218-'O_Dashboard-Vals'!BJ1218","v":0}]
[null,null,null,null,"3.5  Cost of capital pre tax rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1219-'O_Dashboard-Vals'!Y1219","v":0},null,{"$f":"O_Dashboard!AA1219-'O_Dashboard-Vals'!AA1219","v":0},{"$f":"O_Dashboard!AB1219-'O_Dashboard-Vals'!AB1219","v":0},{"$f":"O_Dashboard!AC1219-'O_Dashboard-Vals'!AC1219","v":0},{"$f":"O_Dashboard!AD1219-'O_Dashboard-Vals'!AD1219","v":0},{"$f":"O_Dashboard!AE1219-'O_Dashboard-Vals'!AE1219","v":0},{"$f":"O_Dashboard!AF1219-'O_Dashboard-Vals'!AF1219","v":0},{"$f":"O_Dashboard!AG1219-'O_Dashboard-Vals'!AG1219","v":0},{"$f":"O_Dashboard!AH1219-'O_Dashboard-Vals'!AH1219","v":0},{"$f":"O_Dashboard!AI1219-'O_Dashboard-Vals'!AI1219","v":0},{"$f":"O_Dashboard!AJ1219-'O_Dashboard-Vals'!AJ1219","v":0},{"$f":"O_Dashboard!AK1219-'O_Dashboard-Vals'!AK1219","v":0},{"$f":"O_Dashboard!AL1219-'O_Dashboard-Vals'!AL1219","v":0},{"$f":"O_Dashboard!AM1219-'O_Dashboard-Vals'!AM1219","v":0},{"$f":"O_Dashboard!AN1219-'O_Dashboard-Vals'!AN1219","v":0},{"$f":"O_Dashboard!AO1219-'O_Dashboard-Vals'!AO1219","v":0},{"$f":"O_Dashboard!AP1219-'O_Dashboard-Vals'!AP1219","v":0},{"$f":"O_Dashboard!AQ1219-'O_Dashboard-Vals'!AQ1219","v":0},{"$f":"O_Dashboard!AR1219-'O_Dashboard-Vals'!AR1219","v":0},{"$f":"O_Dashboard!AS1219-'O_Dashboard-Vals'!AS1219","v":0},{"$f":"O_Dashboard!AT1219-'O_Dashboard-Vals'!AT1219","v":0},{"$f":"O_Dashboard!AU1219-'O_Dashboard-Vals'!AU1219","v":0},{"$f":"O_Dashboard!AV1219-'O_Dashboard-Vals'!AV1219","v":0},{"$f":"O_Dashboard!AW1219-'O_Dashboard-Vals'!AW1219","v":0},{"$f":"O_Dashboard!AX1219-'O_Dashboard-Vals'!AX1219","v":0},{"$f":"O_Dashboard!AY1219-'O_Dashboard-Vals'!AY1219","v":0},{"$f":"O_Dashboard!AZ1219-'O_Dashboard-Vals'!AZ1219","v":0},{"$f":"O_Dashboard!BA1219-'O_Dashboard-Vals'!BA1219","v":0},{"$f":"O_Dashboard!BB1219-'O_Dashboard-Vals'!BB1219","v":0},{"$f":"O_Dashboard!BC1219-'O_Dashboard-Vals'!BC1219","v":0},{"$f":"O_Dashboard!BD1219-'O_Dashboard-Vals'!BD1219","v":0},{"$f":"O_Dashboard!BE1219-'O_Dashboard-Vals'!BE1219","v":0},{"$f":"O_Dashboard!BF1219-'O_Dashboard-Vals'!BF1219","v":0},{"$f":"O_Dashboard!BG1219-'O_Dashboard-Vals'!BG1219","v":0},{"$f":"O_Dashboard!BH1219-'O_Dashboard-Vals'!BH1219","v":0},{"$f":"O_Dashboard!BI1219-'O_Dashboard-Vals'!BI1219","v":0},{"$f":"O_Dashboard!BJ1219-'O_Dashboard-Vals'!BJ1219","v":0}]
[]
[null,null,"5.  Cost-efficiency KPI - Determined/Actual Unit Cost (in real terms)"]
[null,null,null,null,"5.1  Inflation  %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1222-'O_Dashboard-Vals'!Y1222","v":0},null,{"$f":"O_Dashboard!AA1222-'O_Dashboard-Vals'!AA1222","v":0},{"$f":"O_Dashboard!AB1222-'O_Dashboard-Vals'!AB1222","v":0},{"$f":"O_Dashboard!AC1222-'O_Dashboard-Vals'!AC1222","v":0},{"$f":"O_Dashboard!AD1222-'O_Dashboard-Vals'!AD1222","v":0},{"$f":"O_Dashboard!AE1222-'O_Dashboard-Vals'!AE1222","v":0},{"$f":"O_Dashboard!AF1222-'O_Dashboard-Vals'!AF1222","v":0},{"$f":"O_Dashboard!AG1222-'O_Dashboard-Vals'!AG1222","v":0},{"$f":"O_Dashboard!AH1222-'O_Dashboard-Vals'!AH1222","v":0},{"$f":"O_Dashboard!AI1222-'O_Dashboard-Vals'!AI1222","v":0},{"$f":"O_Dashboard!AJ1222-'O_Dashboard-Vals'!AJ1222","v":0},{"$f":"O_Dashboard!AK1222-'O_Dashboard-Vals'!AK1222","v":0},{"$f":"O_Dashboard!AL1222-'O_Dashboard-Vals'!AL1222","v":0},{"$f":"O_Dashboard!AM1222-'O_Dashboard-Vals'!AM1222","v":0},{"$f":"O_Dashboard!AN1222-'O_Dashboard-Vals'!AN1222","v":0},{"$f":"O_Dashboard!AO1222-'O_Dashboard-Vals'!AO1222","v":0},{"$f":"O_Dashboard!AP1222-'O_Dashboard-Vals'!AP1222","v":0},{"$f":"O_Dashboard!AQ1222-'O_Dashboard-Vals'!AQ1222","v":0},{"$f":"O_Dashboard!AR1222-'O_Dashboard-Vals'!AR1222","v":0},{"$f":"O_Dashboard!AS1222-'O_Dashboard-Vals'!AS1222","v":0},{"$f":"O_Dashboard!AT1222-'O_Dashboard-Vals'!AT1222","v":0},{"$f":"O_Dashboard!AU1222-'O_Dashboard-Vals'!AU1222","v":0},{"$f":"O_Dashboard!AV1222-'O_Dashboard-Vals'!AV1222","v":0},{"$f":"O_Dashboard!AW1222-'O_Dashboard-Vals'!AW1222","v":0},{"$f":"O_Dashboard!AX1222-'O_Dashboard-Vals'!AX1222","v":0},{"$f":"O_Dashboard!AY1222-'O_Dashboard-Vals'!AY1222","v":0},{"$f":"O_Dashboard!AZ1222-'O_Dashboard-Vals'!AZ1222","v":0},{"$f":"O_Dashboard!BA1222-'O_Dashboard-Vals'!BA1222","v":0},{"$f":"O_Dashboard!BB1222-'O_Dashboard-Vals'!BB1222","v":0},{"$f":"O_Dashboard!BC1222-'O_Dashboard-Vals'!BC1222","v":0},{"$f":"O_Dashboard!BD1222-'O_Dashboard-Vals'!BD1222","v":0},{"$f":"O_Dashboard!BE1222-'O_Dashboard-Vals'!BE1222","v":0},{"$f":"O_Dashboard!BF1222-'O_Dashboard-Vals'!BF1222","v":0},{"$f":"O_Dashboard!BG1222-'O_Dashboard-Vals'!BG1222","v":0},{"$f":"O_Dashboard!BH1222-'O_Dashboard-Vals'!BH1222","v":0},{"$f":"O_Dashboard!BI1222-'O_Dashboard-Vals'!BI1222","v":0},{"$f":"O_Dashboard!BJ1222-'O_Dashboard-Vals'!BJ1222","v":0}]
[null,null,null,null,"5.4 Total Service Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1223-'O_Dashboard-Vals'!Y1223","v":0},null,{"$f":"O_Dashboard!AA1223-'O_Dashboard-Vals'!AA1223","v":0},{"$f":"O_Dashboard!AB1223-'O_Dashboard-Vals'!AB1223","v":0},{"$f":"O_Dashboard!AC1223-'O_Dashboard-Vals'!AC1223","v":0},{"$f":"O_Dashboard!AD1223-'O_Dashboard-Vals'!AD1223","v":0},{"$f":"O_Dashboard!AE1223-'O_Dashboard-Vals'!AE1223","v":0},{"$f":"O_Dashboard!AF1223-'O_Dashboard-Vals'!AF1223","v":0},{"$f":"O_Dashboard!AG1223-'O_Dashboard-Vals'!AG1223","v":0},{"$f":"O_Dashboard!AH1223-'O_Dashboard-Vals'!AH1223","v":0},{"$f":"O_Dashboard!AI1223-'O_Dashboard-Vals'!AI1223","v":0},{"$f":"O_Dashboard!AJ1223-'O_Dashboard-Vals'!AJ1223","v":0},{"$f":"O_Dashboard!AK1223-'O_Dashboard-Vals'!AK1223","v":0},{"$f":"O_Dashboard!AL1223-'O_Dashboard-Vals'!AL1223","v":0},{"$f":"O_Dashboard!AM1223-'O_Dashboard-Vals'!AM1223","v":0},{"$f":"O_Dashboard!AN1223-'O_Dashboard-Vals'!AN1223","v":0},{"$f":"O_Dashboard!AO1223-'O_Dashboard-Vals'!AO1223","v":0},{"$f":"O_Dashboard!AP1223-'O_Dashboard-Vals'!AP1223","v":0},{"$f":"O_Dashboard!AQ1223-'O_Dashboard-Vals'!AQ1223","v":0},{"$f":"O_Dashboard!AR1223-'O_Dashboard-Vals'!AR1223","v":0},{"$f":"O_Dashboard!AS1223-'O_Dashboard-Vals'!AS1223","v":0},{"$f":"O_Dashboard!AT1223-'O_Dashboard-Vals'!AT1223","v":0},{"$f":"O_Dashboard!AU1223-'O_Dashboard-Vals'!AU1223","v":0},{"$f":"O_Dashboard!AV1223-'O_Dashboard-Vals'!AV1223","v":0},{"$f":"O_Dashboard!AW1223-'O_Dashboard-Vals'!AW1223","v":0},{"$f":"O_Dashboard!AX1223-'O_Dashboard-Vals'!AX1223","v":0},{"$f":"O_Dashboard!AY1223-'O_Dashboard-Vals'!AY1223","v":0},{"$f":"O_Dashboard!AZ1223-'O_Dashboard-Vals'!AZ1223","v":0},{"$f":"O_Dashboard!BA1223-'O_Dashboard-Vals'!BA1223","v":0},{"$f":"O_Dashboard!BB1223-'O_Dashboard-Vals'!BB1223","v":0},{"$f":"O_Dashboard!BC1223-'O_Dashboard-Vals'!BC1223","v":0},{"$f":"O_Dashboard!BD1223-'O_Dashboard-Vals'!BD1223","v":0},{"$f":"O_Dashboard!BE1223-'O_Dashboard-Vals'!BE1223","v":0},{"$f":"O_Dashboard!BF1223-'O_Dashboard-Vals'!BF1223","v":0},{"$f":"O_Dashboard!BG1223-'O_Dashboard-Vals'!BG1223","v":0},{"$f":"O_Dashboard!BH1223-'O_Dashboard-Vals'!BH1223","v":0},{"$f":"O_Dashboard!BI1223-'O_Dashboard-Vals'!BI1223","v":0},{"$f":"O_Dashboard!BJ1223-'O_Dashboard-Vals'!BJ1223","v":0}]
[]
[null,null,"Table 2 B - Calculation of the unit rate for year n (1)"]
[null,null,null,null,"13.2     Inflation adjustment : amount carried over to year n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1226-'O_Dashboard-Vals'!Y1226","v":0},null,{"$f":"O_Dashboard!AA1226-'O_Dashboard-Vals'!AA1226","v":0},{"$f":"O_Dashboard!AB1226-'O_Dashboard-Vals'!AB1226","v":0},{"$f":"O_Dashboard!AC1226-'O_Dashboard-Vals'!AC1226","v":0},{"$f":"O_Dashboard!AD1226-'O_Dashboard-Vals'!AD1226","v":0},{"$f":"O_Dashboard!AE1226-'O_Dashboard-Vals'!AE1226","v":0},{"$f":"O_Dashboard!AF1226-'O_Dashboard-Vals'!AF1226","v":0},{"$f":"O_Dashboard!AG1226-'O_Dashboard-Vals'!AG1226","v":0},{"$f":"O_Dashboard!AH1226-'O_Dashboard-Vals'!AH1226","v":0},{"$f":"O_Dashboard!AI1226-'O_Dashboard-Vals'!AI1226","v":0},{"$f":"O_Dashboard!AJ1226-'O_Dashboard-Vals'!AJ1226","v":0},{"$f":"O_Dashboard!AK1226-'O_Dashboard-Vals'!AK1226","v":0},{"$f":"O_Dashboard!AL1226-'O_Dashboard-Vals'!AL1226","v":0},{"$f":"O_Dashboard!AM1226-'O_Dashboard-Vals'!AM1226","v":0},{"$f":"O_Dashboard!AN1226-'O_Dashboard-Vals'!AN1226","v":0},{"$f":"O_Dashboard!AO1226-'O_Dashboard-Vals'!AO1226","v":0},{"$f":"O_Dashboard!AP1226-'O_Dashboard-Vals'!AP1226","v":0},{"$f":"O_Dashboard!AQ1226-'O_Dashboard-Vals'!AQ1226","v":0},{"$f":"O_Dashboard!AR1226-'O_Dashboard-Vals'!AR1226","v":0},{"$f":"O_Dashboard!AS1226-'O_Dashboard-Vals'!AS1226","v":0},{"$f":"O_Dashboard!AT1226-'O_Dashboard-Vals'!AT1226","v":0},{"$f":"O_Dashboard!AU1226-'O_Dashboard-Vals'!AU1226","v":0},{"$f":"O_Dashboard!AV1226-'O_Dashboard-Vals'!AV1226","v":0},{"$f":"O_Dashboard!AW1226-'O_Dashboard-Vals'!AW1226","v":0},{"$f":"O_Dashboard!AX1226-'O_Dashboard-Vals'!AX1226","v":0},{"$f":"O_Dashboard!AY1226-'O_Dashboard-Vals'!AY1226","v":0},{"$f":"O_Dashboard!AZ1226-'O_Dashboard-Vals'!AZ1226","v":0},{"$f":"O_Dashboard!BA1226-'O_Dashboard-Vals'!BA1226","v":0},{"$f":"O_Dashboard!BB1226-'O_Dashboard-Vals'!BB1226","v":0},{"$f":"O_Dashboard!BC1226-'O_Dashboard-Vals'!BC1226","v":0},{"$f":"O_Dashboard!BD1226-'O_Dashboard-Vals'!BD1226","v":0},{"$f":"O_Dashboard!BE1226-'O_Dashboard-Vals'!BE1226","v":0},{"$f":"O_Dashboard!BF1226-'O_Dashboard-Vals'!BF1226","v":0},{"$f":"O_Dashboard!BG1226-'O_Dashboard-Vals'!BG1226","v":0},{"$f":"O_Dashboard!BH1226-'O_Dashboard-Vals'!BH1226","v":0},{"$f":"O_Dashboard!BI1226-'O_Dashboard-Vals'!BI1226","v":0},{"$f":"O_Dashboard!BJ1226-'O_Dashboard-Vals'!BJ1226","v":0}]
[null,null,null,null,"13.3     Traffic risk sharing adjustment : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1227-'O_Dashboard-Vals'!Y1227","v":0},null,{"$f":"O_Dashboard!AA1227-'O_Dashboard-Vals'!AA1227","v":0},{"$f":"O_Dashboard!AB1227-'O_Dashboard-Vals'!AB1227","v":0},{"$f":"O_Dashboard!AC1227-'O_Dashboard-Vals'!AC1227","v":0},{"$f":"O_Dashboard!AD1227-'O_Dashboard-Vals'!AD1227","v":0},{"$f":"O_Dashboard!AE1227-'O_Dashboard-Vals'!AE1227","v":0},{"$f":"O_Dashboard!AF1227-'O_Dashboard-Vals'!AF1227","v":0},{"$f":"O_Dashboard!AG1227-'O_Dashboard-Vals'!AG1227","v":0},{"$f":"O_Dashboard!AH1227-'O_Dashboard-Vals'!AH1227","v":0},{"$f":"O_Dashboard!AI1227-'O_Dashboard-Vals'!AI1227","v":0},{"$f":"O_Dashboard!AJ1227-'O_Dashboard-Vals'!AJ1227","v":0},{"$f":"O_Dashboard!AK1227-'O_Dashboard-Vals'!AK1227","v":0},{"$f":"O_Dashboard!AL1227-'O_Dashboard-Vals'!AL1227","v":0},{"$f":"O_Dashboard!AM1227-'O_Dashboard-Vals'!AM1227","v":0},{"$f":"O_Dashboard!AN1227-'O_Dashboard-Vals'!AN1227","v":0},{"$f":"O_Dashboard!AO1227-'O_Dashboard-Vals'!AO1227","v":0},{"$f":"O_Dashboard!AP1227-'O_Dashboard-Vals'!AP1227","v":0},{"$f":"O_Dashboard!AQ1227-'O_Dashboard-Vals'!AQ1227","v":0},{"$f":"O_Dashboard!AR1227-'O_Dashboard-Vals'!AR1227","v":0},{"$f":"O_Dashboard!AS1227-'O_Dashboard-Vals'!AS1227","v":0},{"$f":"O_Dashboard!AT1227-'O_Dashboard-Vals'!AT1227","v":0},{"$f":"O_Dashboard!AU1227-'O_Dashboard-Vals'!AU1227","v":0},{"$f":"O_Dashboard!AV1227-'O_Dashboard-Vals'!AV1227","v":0},{"$f":"O_Dashboard!AW1227-'O_Dashboard-Vals'!AW1227","v":0},{"$f":"O_Dashboard!AX1227-'O_Dashboard-Vals'!AX1227","v":0},{"$f":"O_Dashboard!AY1227-'O_Dashboard-Vals'!AY1227","v":0},{"$f":"O_Dashboard!AZ1227-'O_Dashboard-Vals'!AZ1227","v":0},{"$f":"O_Dashboard!BA1227-'O_Dashboard-Vals'!BA1227","v":0},{"$f":"O_Dashboard!BB1227-'O_Dashboard-Vals'!BB1227","v":0},{"$f":"O_Dashboard!BC1227-'O_Dashboard-Vals'!BC1227","v":0},{"$f":"O_Dashboard!BD1227-'O_Dashboard-Vals'!BD1227","v":0},{"$f":"O_Dashboard!BE1227-'O_Dashboard-Vals'!BE1227","v":0},{"$f":"O_Dashboard!BF1227-'O_Dashboard-Vals'!BF1227","v":0},{"$f":"O_Dashboard!BG1227-'O_Dashboard-Vals'!BG1227","v":0},{"$f":"O_Dashboard!BH1227-'O_Dashboard-Vals'!BH1227","v":0},{"$f":"O_Dashboard!BI1227-'O_Dashboard-Vals'!BI1227","v":0},{"$f":"O_Dashboard!BJ1227-'O_Dashboard-Vals'!BJ1227","v":0}]
[null,null,null,null,"13.4     Differences in costs  : amounts carried over to year n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1228-'O_Dashboard-Vals'!Y1228","v":0},null,{"$f":"O_Dashboard!AA1228-'O_Dashboard-Vals'!AA1228","v":0},{"$f":"O_Dashboard!AB1228-'O_Dashboard-Vals'!AB1228","v":0},{"$f":"O_Dashboard!AC1228-'O_Dashboard-Vals'!AC1228","v":0},{"$f":"O_Dashboard!AD1228-'O_Dashboard-Vals'!AD1228","v":0},{"$f":"O_Dashboard!AE1228-'O_Dashboard-Vals'!AE1228","v":0},{"$f":"O_Dashboard!AF1228-'O_Dashboard-Vals'!AF1228","v":0},{"$f":"O_Dashboard!AG1228-'O_Dashboard-Vals'!AG1228","v":0},{"$f":"O_Dashboard!AH1228-'O_Dashboard-Vals'!AH1228","v":0},{"$f":"O_Dashboard!AI1228-'O_Dashboard-Vals'!AI1228","v":0},{"$f":"O_Dashboard!AJ1228-'O_Dashboard-Vals'!AJ1228","v":0},{"$f":"O_Dashboard!AK1228-'O_Dashboard-Vals'!AK1228","v":0},{"$f":"O_Dashboard!AL1228-'O_Dashboard-Vals'!AL1228","v":0},{"$f":"O_Dashboard!AM1228-'O_Dashboard-Vals'!AM1228","v":0},{"$f":"O_Dashboard!AN1228-'O_Dashboard-Vals'!AN1228","v":0},{"$f":"O_Dashboard!AO1228-'O_Dashboard-Vals'!AO1228","v":0},{"$f":"O_Dashboard!AP1228-'O_Dashboard-Vals'!AP1228","v":0},{"$f":"O_Dashboard!AQ1228-'O_Dashboard-Vals'!AQ1228","v":0},{"$f":"O_Dashboard!AR1228-'O_Dashboard-Vals'!AR1228","v":0},{"$f":"O_Dashboard!AS1228-'O_Dashboard-Vals'!AS1228","v":0},{"$f":"O_Dashboard!AT1228-'O_Dashboard-Vals'!AT1228","v":0},{"$f":"O_Dashboard!AU1228-'O_Dashboard-Vals'!AU1228","v":0},{"$f":"O_Dashboard!AV1228-'O_Dashboard-Vals'!AV1228","v":0},{"$f":"O_Dashboard!AW1228-'O_Dashboard-Vals'!AW1228","v":0},{"$f":"O_Dashboard!AX1228-'O_Dashboard-Vals'!AX1228","v":0},{"$f":"O_Dashboard!AY1228-'O_Dashboard-Vals'!AY1228","v":0},{"$f":"O_Dashboard!AZ1228-'O_Dashboard-Vals'!AZ1228","v":0},{"$f":"O_Dashboard!BA1228-'O_Dashboard-Vals'!BA1228","v":0},{"$f":"O_Dashboard!BB1228-'O_Dashboard-Vals'!BB1228","v":0},{"$f":"O_Dashboard!BC1228-'O_Dashboard-Vals'!BC1228","v":0},{"$f":"O_Dashboard!BD1228-'O_Dashboard-Vals'!BD1228","v":0},{"$f":"O_Dashboard!BE1228-'O_Dashboard-Vals'!BE1228","v":0},{"$f":"O_Dashboard!BF1228-'O_Dashboard-Vals'!BF1228","v":0},{"$f":"O_Dashboard!BG1228-'O_Dashboard-Vals'!BG1228","v":0},{"$f":"O_Dashboard!BH1228-'O_Dashboard-Vals'!BH1228","v":0},{"$f":"O_Dashboard!BI1228-'O_Dashboard-Vals'!BI1228","v":0},{"$f":"O_Dashboard!BJ1228-'O_Dashboard-Vals'!BJ1228","v":0}]
[null,null,null,null,"13.5     Financial incentives : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1229-'O_Dashboard-Vals'!Y1229","v":0},null,{"$f":"O_Dashboard!AA1229-'O_Dashboard-Vals'!AA1229","v":0},{"$f":"O_Dashboard!AB1229-'O_Dashboard-Vals'!AB1229","v":0},{"$f":"O_Dashboard!AC1229-'O_Dashboard-Vals'!AC1229","v":0},{"$f":"O_Dashboard!AD1229-'O_Dashboard-Vals'!AD1229","v":0},{"$f":"O_Dashboard!AE1229-'O_Dashboard-Vals'!AE1229","v":0},{"$f":"O_Dashboard!AF1229-'O_Dashboard-Vals'!AF1229","v":0},{"$f":"O_Dashboard!AG1229-'O_Dashboard-Vals'!AG1229","v":0},{"$f":"O_Dashboard!AH1229-'O_Dashboard-Vals'!AH1229","v":0},{"$f":"O_Dashboard!AI1229-'O_Dashboard-Vals'!AI1229","v":0},{"$f":"O_Dashboard!AJ1229-'O_Dashboard-Vals'!AJ1229","v":0},{"$f":"O_Dashboard!AK1229-'O_Dashboard-Vals'!AK1229","v":0},{"$f":"O_Dashboard!AL1229-'O_Dashboard-Vals'!AL1229","v":0},{"$f":"O_Dashboard!AM1229-'O_Dashboard-Vals'!AM1229","v":0},{"$f":"O_Dashboard!AN1229-'O_Dashboard-Vals'!AN1229","v":0},{"$f":"O_Dashboard!AO1229-'O_Dashboard-Vals'!AO1229","v":0},{"$f":"O_Dashboard!AP1229-'O_Dashboard-Vals'!AP1229","v":0},{"$f":"O_Dashboard!AQ1229-'O_Dashboard-Vals'!AQ1229","v":0},{"$f":"O_Dashboard!AR1229-'O_Dashboard-Vals'!AR1229","v":0},{"$f":"O_Dashboard!AS1229-'O_Dashboard-Vals'!AS1229","v":0},{"$f":"O_Dashboard!AT1229-'O_Dashboard-Vals'!AT1229","v":0},{"$f":"O_Dashboard!AU1229-'O_Dashboard-Vals'!AU1229","v":0},{"$f":"O_Dashboard!AV1229-'O_Dashboard-Vals'!AV1229","v":0},{"$f":"O_Dashboard!AW1229-'O_Dashboard-Vals'!AW1229","v":0},{"$f":"O_Dashboard!AX1229-'O_Dashboard-Vals'!AX1229","v":0},{"$f":"O_Dashboard!AY1229-'O_Dashboard-Vals'!AY1229","v":0},{"$f":"O_Dashboard!AZ1229-'O_Dashboard-Vals'!AZ1229","v":0},{"$f":"O_Dashboard!BA1229-'O_Dashboard-Vals'!BA1229","v":0},{"$f":"O_Dashboard!BB1229-'O_Dashboard-Vals'!BB1229","v":0},{"$f":"O_Dashboard!BC1229-'O_Dashboard-Vals'!BC1229","v":0},{"$f":"O_Dashboard!BD1229-'O_Dashboard-Vals'!BD1229","v":0},{"$f":"O_Dashboard!BE1229-'O_Dashboard-Vals'!BE1229","v":0},{"$f":"O_Dashboard!BF1229-'O_Dashboard-Vals'!BF1229","v":0},{"$f":"O_Dashboard!BG1229-'O_Dashboard-Vals'!BG1229","v":0},{"$f":"O_Dashboard!BH1229-'O_Dashboard-Vals'!BH1229","v":0},{"$f":"O_Dashboard!BI1229-'O_Dashboard-Vals'!BI1229","v":0},{"$f":"O_Dashboard!BJ1229-'O_Dashboard-Vals'!BJ1229","v":0}]
[null,null,null,null,"13.6     Modulation of charges : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1230-'O_Dashboard-Vals'!Y1230","v":0},null,{"$f":"O_Dashboard!AA1230-'O_Dashboard-Vals'!AA1230","v":0},{"$f":"O_Dashboard!AB1230-'O_Dashboard-Vals'!AB1230","v":0},{"$f":"O_Dashboard!AC1230-'O_Dashboard-Vals'!AC1230","v":0},{"$f":"O_Dashboard!AD1230-'O_Dashboard-Vals'!AD1230","v":0},{"$f":"O_Dashboard!AE1230-'O_Dashboard-Vals'!AE1230","v":0},{"$f":"O_Dashboard!AF1230-'O_Dashboard-Vals'!AF1230","v":0},{"$f":"O_Dashboard!AG1230-'O_Dashboard-Vals'!AG1230","v":0},{"$f":"O_Dashboard!AH1230-'O_Dashboard-Vals'!AH1230","v":0},{"$f":"O_Dashboard!AI1230-'O_Dashboard-Vals'!AI1230","v":0},{"$f":"O_Dashboard!AJ1230-'O_Dashboard-Vals'!AJ1230","v":0},{"$f":"O_Dashboard!AK1230-'O_Dashboard-Vals'!AK1230","v":0},{"$f":"O_Dashboard!AL1230-'O_Dashboard-Vals'!AL1230","v":0},{"$f":"O_Dashboard!AM1230-'O_Dashboard-Vals'!AM1230","v":0},{"$f":"O_Dashboard!AN1230-'O_Dashboard-Vals'!AN1230","v":0},{"$f":"O_Dashboard!AO1230-'O_Dashboard-Vals'!AO1230","v":0},{"$f":"O_Dashboard!AP1230-'O_Dashboard-Vals'!AP1230","v":0},{"$f":"O_Dashboard!AQ1230-'O_Dashboard-Vals'!AQ1230","v":0},{"$f":"O_Dashboard!AR1230-'O_Dashboard-Vals'!AR1230","v":0},{"$f":"O_Dashboard!AS1230-'O_Dashboard-Vals'!AS1230","v":0},{"$f":"O_Dashboard!AT1230-'O_Dashboard-Vals'!AT1230","v":0},{"$f":"O_Dashboard!AU1230-'O_Dashboard-Vals'!AU1230","v":0},{"$f":"O_Dashboard!AV1230-'O_Dashboard-Vals'!AV1230","v":0},{"$f":"O_Dashboard!AW1230-'O_Dashboard-Vals'!AW1230","v":0},{"$f":"O_Dashboard!AX1230-'O_Dashboard-Vals'!AX1230","v":0},{"$f":"O_Dashboard!AY1230-'O_Dashboard-Vals'!AY1230","v":0},{"$f":"O_Dashboard!AZ1230-'O_Dashboard-Vals'!AZ1230","v":0},{"$f":"O_Dashboard!BA1230-'O_Dashboard-Vals'!BA1230","v":0},{"$f":"O_Dashboard!BB1230-'O_Dashboard-Vals'!BB1230","v":0},{"$f":"O_Dashboard!BC1230-'O_Dashboard-Vals'!BC1230","v":0},{"$f":"O_Dashboard!BD1230-'O_Dashboard-Vals'!BD1230","v":0},{"$f":"O_Dashboard!BE1230-'O_Dashboard-Vals'!BE1230","v":0},{"$f":"O_Dashboard!BF1230-'O_Dashboard-Vals'!BF1230","v":0},{"$f":"O_Dashboard!BG1230-'O_Dashboard-Vals'!BG1230","v":0},{"$f":"O_Dashboard!BH1230-'O_Dashboard-Vals'!BH1230","v":0},{"$f":"O_Dashboard!BI1230-'O_Dashboard-Vals'!BI1230","v":0},{"$f":"O_Dashboard!BJ1230-'O_Dashboard-Vals'!BJ1230","v":0}]
[null,null,null,null,"13.7     Traffic adjustments : amounts carried over to year n ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1231-'O_Dashboard-Vals'!Y1231","v":0},null,{"$f":"O_Dashboard!AA1231-'O_Dashboard-Vals'!AA1231","v":0},{"$f":"O_Dashboard!AB1231-'O_Dashboard-Vals'!AB1231","v":0},{"$f":"O_Dashboard!AC1231-'O_Dashboard-Vals'!AC1231","v":0},{"$f":"O_Dashboard!AD1231-'O_Dashboard-Vals'!AD1231","v":0},{"$f":"O_Dashboard!AE1231-'O_Dashboard-Vals'!AE1231","v":0},{"$f":"O_Dashboard!AF1231-'O_Dashboard-Vals'!AF1231","v":0},{"$f":"O_Dashboard!AG1231-'O_Dashboard-Vals'!AG1231","v":0},{"$f":"O_Dashboard!AH1231-'O_Dashboard-Vals'!AH1231","v":0},{"$f":"O_Dashboard!AI1231-'O_Dashboard-Vals'!AI1231","v":0},{"$f":"O_Dashboard!AJ1231-'O_Dashboard-Vals'!AJ1231","v":0},{"$f":"O_Dashboard!AK1231-'O_Dashboard-Vals'!AK1231","v":0},{"$f":"O_Dashboard!AL1231-'O_Dashboard-Vals'!AL1231","v":0},{"$f":"O_Dashboard!AM1231-'O_Dashboard-Vals'!AM1231","v":0},{"$f":"O_Dashboard!AN1231-'O_Dashboard-Vals'!AN1231","v":0},{"$f":"O_Dashboard!AO1231-'O_Dashboard-Vals'!AO1231","v":0},{"$f":"O_Dashboard!AP1231-'O_Dashboard-Vals'!AP1231","v":0},{"$f":"O_Dashboard!AQ1231-'O_Dashboard-Vals'!AQ1231","v":0},{"$f":"O_Dashboard!AR1231-'O_Dashboard-Vals'!AR1231","v":0},{"$f":"O_Dashboard!AS1231-'O_Dashboard-Vals'!AS1231","v":0},{"$f":"O_Dashboard!AT1231-'O_Dashboard-Vals'!AT1231","v":0},{"$f":"O_Dashboard!AU1231-'O_Dashboard-Vals'!AU1231","v":0},{"$f":"O_Dashboard!AV1231-'O_Dashboard-Vals'!AV1231","v":0},{"$f":"O_Dashboard!AW1231-'O_Dashboard-Vals'!AW1231","v":0},{"$f":"O_Dashboard!AX1231-'O_Dashboard-Vals'!AX1231","v":0},{"$f":"O_Dashboard!AY1231-'O_Dashboard-Vals'!AY1231","v":0},{"$f":"O_Dashboard!AZ1231-'O_Dashboard-Vals'!AZ1231","v":0},{"$f":"O_Dashboard!BA1231-'O_Dashboard-Vals'!BA1231","v":0},{"$f":"O_Dashboard!BB1231-'O_Dashboard-Vals'!BB1231","v":0},{"$f":"O_Dashboard!BC1231-'O_Dashboard-Vals'!BC1231","v":0},{"$f":"O_Dashboard!BD1231-'O_Dashboard-Vals'!BD1231","v":0},{"$f":"O_Dashboard!BE1231-'O_Dashboard-Vals'!BE1231","v":0},{"$f":"O_Dashboard!BF1231-'O_Dashboard-Vals'!BF1231","v":0},{"$f":"O_Dashboard!BG1231-'O_Dashboard-Vals'!BG1231","v":0},{"$f":"O_Dashboard!BH1231-'O_Dashboard-Vals'!BH1231","v":0},{"$f":"O_Dashboard!BI1231-'O_Dashboard-Vals'!BI1231","v":0},{"$f":"O_Dashboard!BJ1231-'O_Dashboard-Vals'!BJ1231","v":0}]
[null,null,null,null,"13.8     Other revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1232-'O_Dashboard-Vals'!Y1232","v":0},null,{"$f":"O_Dashboard!AA1232-'O_Dashboard-Vals'!AA1232","v":0},{"$f":"O_Dashboard!AB1232-'O_Dashboard-Vals'!AB1232","v":0},{"$f":"O_Dashboard!AC1232-'O_Dashboard-Vals'!AC1232","v":0},{"$f":"O_Dashboard!AD1232-'O_Dashboard-Vals'!AD1232","v":0},{"$f":"O_Dashboard!AE1232-'O_Dashboard-Vals'!AE1232","v":0},{"$f":"O_Dashboard!AF1232-'O_Dashboard-Vals'!AF1232","v":0},{"$f":"O_Dashboard!AG1232-'O_Dashboard-Vals'!AG1232","v":0},{"$f":"O_Dashboard!AH1232-'O_Dashboard-Vals'!AH1232","v":0},{"$f":"O_Dashboard!AI1232-'O_Dashboard-Vals'!AI1232","v":0},{"$f":"O_Dashboard!AJ1232-'O_Dashboard-Vals'!AJ1232","v":0},{"$f":"O_Dashboard!AK1232-'O_Dashboard-Vals'!AK1232","v":0},{"$f":"O_Dashboard!AL1232-'O_Dashboard-Vals'!AL1232","v":0},{"$f":"O_Dashboard!AM1232-'O_Dashboard-Vals'!AM1232","v":0},{"$f":"O_Dashboard!AN1232-'O_Dashboard-Vals'!AN1232","v":0},{"$f":"O_Dashboard!AO1232-'O_Dashboard-Vals'!AO1232","v":0},{"$f":"O_Dashboard!AP1232-'O_Dashboard-Vals'!AP1232","v":0},{"$f":"O_Dashboard!AQ1232-'O_Dashboard-Vals'!AQ1232","v":0},{"$f":"O_Dashboard!AR1232-'O_Dashboard-Vals'!AR1232","v":0},{"$f":"O_Dashboard!AS1232-'O_Dashboard-Vals'!AS1232","v":0},{"$f":"O_Dashboard!AT1232-'O_Dashboard-Vals'!AT1232","v":0},{"$f":"O_Dashboard!AU1232-'O_Dashboard-Vals'!AU1232","v":0},{"$f":"O_Dashboard!AV1232-'O_Dashboard-Vals'!AV1232","v":0},{"$f":"O_Dashboard!AW1232-'O_Dashboard-Vals'!AW1232","v":0},{"$f":"O_Dashboard!AX1232-'O_Dashboard-Vals'!AX1232","v":0},{"$f":"O_Dashboard!AY1232-'O_Dashboard-Vals'!AY1232","v":0},{"$f":"O_Dashboard!AZ1232-'O_Dashboard-Vals'!AZ1232","v":0},{"$f":"O_Dashboard!BA1232-'O_Dashboard-Vals'!BA1232","v":0},{"$f":"O_Dashboard!BB1232-'O_Dashboard-Vals'!BB1232","v":0},{"$f":"O_Dashboard!BC1232-'O_Dashboard-Vals'!BC1232","v":0},{"$f":"O_Dashboard!BD1232-'O_Dashboard-Vals'!BD1232","v":0},{"$f":"O_Dashboard!BE1232-'O_Dashboard-Vals'!BE1232","v":0},{"$f":"O_Dashboard!BF1232-'O_Dashboard-Vals'!BF1232","v":0},{"$f":"O_Dashboard!BG1232-'O_Dashboard-Vals'!BG1232","v":0},{"$f":"O_Dashboard!BH1232-'O_Dashboard-Vals'!BH1232","v":0},{"$f":"O_Dashboard!BI1232-'O_Dashboard-Vals'!BI1232","v":0},{"$f":"O_Dashboard!BJ1232-'O_Dashboard-Vals'!BJ1232","v":0}]
[null,null,null,null,"13.14  Reduction, where applicable (in national currency)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!Y1233-'O_Dashboard-Vals'!Y1233","v":0},null,{"$f":"O_Dashboard!AA1233-'O_Dashboard-Vals'!AA1233","v":0},{"$f":"O_Dashboard!AB1233-'O_Dashboard-Vals'!AB1233","v":0},{"$f":"O_Dashboard!AC1233-'O_Dashboard-Vals'!AC1233","v":0},{"$f":"O_Dashboard!AD1233-'O_Dashboard-Vals'!AD1233","v":0},{"$f":"O_Dashboard!AE1233-'O_Dashboard-Vals'!AE1233","v":0},{"$f":"O_Dashboard!AF1233-'O_Dashboard-Vals'!AF1233","v":0},{"$f":"O_Dashboard!AG1233-'O_Dashboard-Vals'!AG1233","v":0},{"$f":"O_Dashboard!AH1233-'O_Dashboard-Vals'!AH1233","v":0},{"$f":"O_Dashboard!AI1233-'O_Dashboard-Vals'!AI1233","v":0},{"$f":"O_Dashboard!AJ1233-'O_Dashboard-Vals'!AJ1233","v":0},{"$f":"O_Dashboard!AK1233-'O_Dashboard-Vals'!AK1233","v":0},{"$f":"O_Dashboard!AL1233-'O_Dashboard-Vals'!AL1233","v":0},{"$f":"O_Dashboard!AM1233-'O_Dashboard-Vals'!AM1233","v":0},{"$f":"O_Dashboard!AN1233-'O_Dashboard-Vals'!AN1233","v":0},{"$f":"O_Dashboard!AO1233-'O_Dashboard-Vals'!AO1233","v":0},{"$f":"O_Dashboard!AP1233-'O_Dashboard-Vals'!AP1233","v":0},{"$f":"O_Dashboard!AQ1233-'O_Dashboard-Vals'!AQ1233","v":0},{"$f":"O_Dashboard!AR1233-'O_Dashboard-Vals'!AR1233","v":0},{"$f":"O_Dashboard!AS1233-'O_Dashboard-Vals'!AS1233","v":0},{"$f":"O_Dashboard!AT1233-'O_Dashboard-Vals'!AT1233","v":0},{"$f":"O_Dashboard!AU1233-'O_Dashboard-Vals'!AU1233","v":0},{"$f":"O_Dashboard!AV1233-'O_Dashboard-Vals'!AV1233","v":0},{"$f":"O_Dashboard!AW1233-'O_Dashboard-Vals'!AW1233","v":0},{"$f":"O_Dashboard!AX1233-'O_Dashboard-Vals'!AX1233","v":0},{"$f":"O_Dashboard!AY1233-'O_Dashboard-Vals'!AY1233","v":0},{"$f":"O_Dashboard!AZ1233-'O_Dashboard-Vals'!AZ1233","v":0},{"$f":"O_Dashboard!BA1233-'O_Dashboard-Vals'!BA1233","v":0},{"$f":"O_Dashboard!BB1233-'O_Dashboard-Vals'!BB1233","v":0},{"$f":"O_Dashboard!BC1233-'O_Dashboard-Vals'!BC1233","v":0},{"$f":"O_Dashboard!BD1233-'O_Dashboard-Vals'!BD1233","v":0},{"$f":"O_Dashboard!BE1233-'O_Dashboard-Vals'!BE1233","v":0},{"$f":"O_Dashboard!BF1233-'O_Dashboard-Vals'!BF1233","v":0},{"$f":"O_Dashboard!BG1233-'O_Dashboard-Vals'!BG1233","v":0},{"$f":"O_Dashboard!BH1233-'O_Dashboard-Vals'!BH1233","v":0},{"$f":"O_Dashboard!BI1233-'O_Dashboard-Vals'!BI1233","v":0},{"$f":"O_Dashboard!BJ1233-'O_Dashboard-Vals'!BJ1233","v":0}]
[]
["End of spreadsheet"]

{"sheet":"O_License","index":57,"n_rows":54,"n_cols":62,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[{"$f":" MID(CELL( \"filename\", $A$1 ), SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) + 1, SEARCH( \"]\",CELL( \"filename\", $A$1 ) ) - SEARCH( \"[\",CELL( \"filename\", $A$1 ) ) - 1 )","v":"CAA NERL PCM Decisions_10h - v1.00 - FD for publication.xlsm"}]
[null,{"$f":" RIGHT(CELL( \"filename\", B2 ), LEN(CELL( \"filename\", B2 ) ) - SEARCH( \"]\",CELL( \"filename\",  B2 ) ) )","v":"O_License"},null,null,null,null,"Checks & Alerts",{"$f":"Checks!$F$3","v":-1}]
[null,null,null,null,{"$f":"\"Scenario \"&_xlfn.SINGLE(Live_Scenarionumber) & \" : \" &Live_scenario","v":"Scenario 1 : Base - Flat"},null,"Active Overrides",{"$f":"Checks!$F$88","v":0}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E12","v":"Live Input Set"},null,null,{"$f":"Scenario!$F$32","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E13","v":"Input Set for Price Determination"},null,null,{"$f":"Scenario!$H$37","v":1}]
[null,null,null,null,{"$f":"'I_InputSets UKATS'!E14","v":"Model mode"},null,null,{"$f":" Scenario!$F$29","v":"Price Determination"},{"$f":"MATCH(H6, I_Global!$F$205:$F$206, 0)","v":1}]
["Timeline"]
[null,null,null,null,{"$f":" C_Time!E8","v":"Calendar Year"},null,{"$f":" C_Time!G8","v":"Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA8","v":2015},{"$f":" C_Time!AB8","v":2016},{"$f":" C_Time!AC8","v":2017},{"$f":" C_Time!AD8","v":2018},{"$f":" C_Time!AE8","v":2019},{"$f":" C_Time!AF8","v":2020},{"$f":" C_Time!AG8","v":2021},{"$f":" C_Time!AH8","v":2022},{"$f":" C_Time!AI8","v":2023},{"$f":" C_Time!AJ8","v":2024},{"$f":" C_Time!AK8","v":2025},{"$f":" C_Time!AL8","v":2026},{"$f":" C_Time!AM8","v":2027},{"$f":" C_Time!AN8","v":2028},{"$f":" C_Time!AO8","v":2029},{"$f":" C_Time!AP8","v":2030},{"$f":" C_Time!AQ8","v":2031},{"$f":" C_Time!AR8","v":2032},{"$f":" C_Time!AS8","v":2033},{"$f":" C_Time!AT8","v":2034},{"$f":" C_Time!AU8","v":2035},{"$f":" C_Time!AV8","v":2036},{"$f":" C_Time!AW8","v":2037},{"$f":" C_Time!AX8","v":2038},{"$f":" C_Time!AY8","v":2039},{"$f":" C_Time!AZ8","v":2040},{"$f":" C_Time!BA8","v":2041},{"$f":" C_Time!BB8","v":2042},{"$f":" C_Time!BC8","v":2043},{"$f":" C_Time!BD8","v":2044},{"$f":" C_Time!BE8","v":2045},{"$f":" C_Time!BF8","v":2046},{"$f":" C_Time!BG8","v":2047},{"$f":" C_Time!BH8","v":2048},{"$f":" C_Time!BI8","v":2049},{"$f":" C_Time!BJ8","v":2050}]
[null,null,null,null,{"$f":" C_Time!E9","v":"Period Beginning"},null,{"$f":" C_Time!G9","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA9","v":"2015-01-01"},{"$f":" C_Time!AB9","v":"2016-01-01"},{"$f":" C_Time!AC9","v":"2017-01-01"},{"$f":" C_Time!AD9","v":"2018-01-01"},{"$f":" C_Time!AE9","v":"2019-01-01"},{"$f":" C_Time!AF9","v":"2020-01-01"},{"$f":" C_Time!AG9","v":"2021-01-01"},{"$f":" C_Time!AH9","v":"2022-01-01"},{"$f":" C_Time!AI9","v":"2023-01-01"},{"$f":" C_Time!AJ9","v":"2024-01-01"},{"$f":" C_Time!AK9","v":"2025-01-01"},{"$f":" C_Time!AL9","v":"2026-01-01"},{"$f":" C_Time!AM9","v":"2027-01-01"},{"$f":" C_Time!AN9","v":"2028-01-01"},{"$f":" C_Time!AO9","v":"2029-01-01"},{"$f":" C_Time!AP9","v":"2030-01-01"},{"$f":" C_Time!AQ9","v":"2031-01-01"},{"$f":" C_Time!AR9","v":"2032-01-01"},{"$f":" C_Time!AS9","v":"2033-01-01"},{"$f":" C_Time!AT9","v":"2034-01-01"},{"$f":" C_Time!AU9","v":"2035-01-01"},{"$f":" C_Time!AV9","v":"2036-01-01"},{"$f":" C_Time!AW9","v":"2037-01-01"},{"$f":" C_Time!AX9","v":"2038-01-01"},{"$f":" C_Time!AY9","v":"2039-01-01"},{"$f":" C_Time!AZ9","v":"2040-01-01"},{"$f":" C_Time!BA9","v":"2041-01-01"},{"$f":" C_Time!BB9","v":"2042-01-01"},{"$f":" C_Time!BC9","v":"2043-01-01"},{"$f":" C_Time!BD9","v":"2044-01-01"},{"$f":" C_Time!BE9","v":"2045-01-01"},{"$f":" C_Time!BF9","v":"2046-01-01"},{"$f":" C_Time!BG9","v":"2047-01-01"},{"$f":" C_Time!BH9","v":"2048-01-01"},{"$f":" C_Time!BI9","v":"2049-01-01"},{"$f":" C_Time!BJ9","v":"2050-01-01"}]
[null,null,null,null,{"$f":" C_Time!E10","v":"Period Ending"},null,{"$f":" C_Time!G10","v":"date"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA10","v":"2015-12-31"},{"$f":" C_Time!AB10","v":"2016-12-31"},{"$f":" C_Time!AC10","v":"2017-12-31"},{"$f":" C_Time!AD10","v":"2018-12-31"},{"$f":" C_Time!AE10","v":"2019-12-31"},{"$f":" C_Time!AF10","v":"2020-12-31"},{"$f":" C_Time!AG10","v":"2021-12-31"},{"$f":" C_Time!AH10","v":"2022-12-31"},{"$f":" C_Time!AI10","v":"2023-12-31"},{"$f":" C_Time!AJ10","v":"2024-12-31"},{"$f":" C_Time!AK10","v":"2025-12-31"},{"$f":" C_Time!AL10","v":"2026-12-31"},{"$f":" C_Time!AM10","v":"2027-12-31"},{"$f":" C_Time!AN10","v":"2028-12-31"},{"$f":" C_Time!AO10","v":"2029-12-31"},{"$f":" C_Time!AP10","v":"2030-12-31"},{"$f":" C_Time!AQ10","v":"2031-12-31"},{"$f":" C_Time!AR10","v":"2032-12-31"},{"$f":" C_Time!AS10","v":"2033-12-31"},{"$f":" C_Time!AT10","v":"2034-12-31"},{"$f":" C_Time!AU10","v":"2035-12-31"},{"$f":" C_Time!AV10","v":"2036-12-31"},{"$f":" C_Time!AW10","v":"2037-12-31"},{"$f":" C_Time!AX10","v":"2038-12-31"},{"$f":" C_Time!AY10","v":"2039-12-31"},{"$f":" C_Time!AZ10","v":"2040-12-31"},{"$f":" C_Time!BA10","v":"2041-12-31"},{"$f":" C_Time!BB10","v":"2042-12-31"},{"$f":" C_Time!BC10","v":"2043-12-31"},{"$f":" C_Time!BD10","v":"2044-12-31"},{"$f":" C_Time!BE10","v":"2045-12-31"},{"$f":" C_Time!BF10","v":"2046-12-31"},{"$f":" C_Time!BG10","v":"2047-12-31"},{"$f":" C_Time!BH10","v":"2048-12-31"},{"$f":" C_Time!BI10","v":"2049-12-31"},{"$f":" C_Time!BJ10","v":"2050-12-31"}]
[null,null,null,null,{"$f":" C_Time!E11","v":"Model period number"},null,{"$f":" C_Time!G11","v":"#"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA11","v":1},{"$f":" C_Time!AB11","v":2},{"$f":" C_Time!AC11","v":3},{"$f":" C_Time!AD11","v":4},{"$f":" C_Time!AE11","v":5},{"$f":" C_Time!AF11","v":6},{"$f":" C_Time!AG11","v":7},{"$f":" C_Time!AH11","v":8},{"$f":" C_Time!AI11","v":9},{"$f":" C_Time!AJ11","v":10},{"$f":" C_Time!AK11","v":11},{"$f":" C_Time!AL11","v":12},{"$f":" C_Time!AM11","v":13},{"$f":" C_Time!AN11","v":14},{"$f":" C_Time!AO11","v":15},{"$f":" C_Time!AP11","v":16},{"$f":" C_Time!AQ11","v":17},{"$f":" C_Time!AR11","v":18},{"$f":" C_Time!AS11","v":19},{"$f":" C_Time!AT11","v":20},{"$f":" C_Time!AU11","v":21},{"$f":" C_Time!AV11","v":22},{"$f":" C_Time!AW11","v":23},{"$f":" C_Time!AX11","v":24},{"$f":" C_Time!AY11","v":25},{"$f":" C_Time!AZ11","v":26},{"$f":" C_Time!BA11","v":27},{"$f":" C_Time!BB11","v":28},{"$f":" C_Time!BC11","v":29},{"$f":" C_Time!BD11","v":30},{"$f":" C_Time!BE11","v":31},{"$f":" C_Time!BF11","v":32},{"$f":" C_Time!BG11","v":33},{"$f":" C_Time!BH11","v":34},{"$f":" C_Time!BI11","v":35},{"$f":" C_Time!BJ11","v":36}]
[null,null,null,null,{"$f":" C_Time!E$12","v":"Pricing Period"},null,{"$f":" C_Time!G$12","v":"periods"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$12","v":"RP2"},{"$f":" C_Time!AB$12","v":"RP2"},{"$f":" C_Time!AC$12","v":"RP2"},{"$f":" C_Time!AD$12","v":"RP2"},{"$f":" C_Time!AE$12","v":"RP2"},{"$f":" C_Time!AF$12","v":"RP3"},{"$f":" C_Time!AG$12","v":"RP3"},{"$f":" C_Time!AH$12","v":"RP3"},{"$f":" C_Time!AI$12","v":"NR23"},{"$f":" C_Time!AJ$12","v":"NR23"},{"$f":" C_Time!AK$12","v":"NR23"},{"$f":" C_Time!AL$12","v":"NR23"},{"$f":" C_Time!AM$12","v":"NR23"},{"$f":" C_Time!AN$12","v":"NR28"},{"$f":" C_Time!AO$12","v":"NR28"},{"$f":" C_Time!AP$12","v":"NR28"},{"$f":" C_Time!AQ$12","v":"NR28"},{"$f":" C_Time!AR$12","v":"NR28"},{"$f":" C_Time!AS$12","v":"NR33"},{"$f":" C_Time!AT$12","v":"NR33"},{"$f":" C_Time!AU$12","v":"NR33"},{"$f":" C_Time!AV$12","v":"NR33"},{"$f":" C_Time!AW$12","v":"NR33"},{"$f":" C_Time!AX$12","v":"NR38"},{"$f":" C_Time!AY$12","v":"NR38"},{"$f":" C_Time!AZ$12","v":"NR38"},{"$f":" C_Time!BA$12","v":"NR38"},{"$f":" C_Time!BB$12","v":"NR38"},{"$f":" C_Time!BC$12","v":"NR43"},{"$f":" C_Time!BD$12","v":"NR43"},{"$f":" C_Time!BE$12","v":"NR43"},{"$f":" C_Time!BF$12","v":"NR43"},{"$f":" C_Time!BG$12","v":"NR43"},{"$f":" C_Time!BH$12","v":"NR43"},{"$f":" C_Time!BI$12","v":"NR43"},{"$f":" C_Time!BJ$12","v":"NR43"}]
[null,null,null,null,{"$f":" C_Time!E$13","v":"Forecast/ Post forecast vs Actuals"},null,{"$f":" C_Time!G$13","v":"flag"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C_Time!AA$13","v":"Actual"},{"$f":" C_Time!AB$13","v":"Actual"},{"$f":" C_Time!AC$13","v":"Actual"},{"$f":" C_Time!AD$13","v":"Actual"},{"$f":" C_Time!AE$13","v":"Actual"},{"$f":" C_Time!AF$13","v":"Actual"},{"$f":" C_Time!AG$13","v":"Forecast"},{"$f":" C_Time!AH$13","v":"Forecast"},{"$f":" C_Time!AI$13","v":"Forecast"},{"$f":" C_Time!AJ$13","v":"Forecast"},{"$f":" C_Time!AK$13","v":"Forecast"},{"$f":" C_Time!AL$13","v":"Forecast"},{"$f":" C_Time!AM$13","v":"Forecast"},{"$f":" C_Time!AN$13","v":"Forecast"},{"$f":" C_Time!AO$13","v":"Forecast"},{"$f":" C_Time!AP$13","v":"Forecast"},{"$f":" C_Time!AQ$13","v":"Forecast"},{"$f":" C_Time!AR$13","v":"Forecast"},{"$f":" C_Time!AS$13","v":"Forecast"},{"$f":" C_Time!AT$13","v":"Forecast"},{"$f":" C_Time!AU$13","v":"Forecast"},{"$f":" C_Time!AV$13","v":"Forecast"},{"$f":" C_Time!AW$13","v":"Forecast"},{"$f":" C_Time!AX$13","v":"Forecast"},{"$f":" C_Time!AY$13","v":"Forecast"},{"$f":" C_Time!AZ$13","v":"Forecast"},{"$f":" C_Time!BA$13","v":"Forecast"},{"$f":" C_Time!BB$13","v":"Forecast"},{"$f":" C_Time!BC$13","v":"Forecast"},{"$f":" C_Time!BD$13","v":"Forecast"},{"$f":" C_Time!BE$13","v":"Forecast"},{"$f":" C_Time!BF$13","v":"Forecast"},{"$f":" C_Time!BG$13","v":"Forecast"},{"$f":" C_Time!BH$13","v":"Forecast"},{"$f":" C_Time!BI$13","v":"Forecast"},{"$f":" C_Time!BJ$13","v":"Forecast"}]
[" "," "," "," "," "," "," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," ","Label","Constant","Units","Price Base","Notes","Data Source",null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,null,"Total",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["License Values"]
[null,"Note: Excludes adjustment for temporary unit rates"]
[]
[null,"LDC"]
[]
[null,null,null,null,"Determined Cost per TSU - Price Determination",null,{"$f":"C_RevCost_LA!G200","v":"£ per TSU"},{"$f":"C_RevCost_LA!H200","v":"Nominal"},"C_RevCost_LA",{"$f":"C_RevCost_LA!J200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y200","v":0},null,{"$f":"C_RevCost_LA!AA200","v":13.577471730192665},{"$f":"C_RevCost_LA!AB200","v":13.662088075468255},{"$f":"C_RevCost_LA!AC200","v":13.829084964337973},{"$f":"C_RevCost_LA!AD200","v":13.926374669243787},{"$f":"C_RevCost_LA!AE200","v":13.974171439025195},{"$f":"C_RevCost_LA!AF200","v":13.475196578993247},{"$f":"C_RevCost_LA!AG200","v":13.297817053958251},{"$f":"C_RevCost_LA!AH200","v":13.86838068727203},{"$f":"C_RevCost_LA!AI200","v":16.21657404175755},{"$f":"C_RevCost_LA!AJ200","v":15.255771536790649},{"$f":"C_RevCost_LA!AK200","v":15.728317169296647},{"$f":"C_RevCost_LA!AL200","v":15.987098608297003},{"$f":"C_RevCost_LA!AM200","v":16.11307719805254},{"$f":"C_RevCost_LA!AN200","v":0},{"$f":"C_RevCost_LA!AO200","v":0},{"$f":"C_RevCost_LA!AP200","v":0},{"$f":"C_RevCost_LA!AQ200","v":0},{"$f":"C_RevCost_LA!AR200","v":0},{"$f":"C_RevCost_LA!AS200","v":0},{"$f":"C_RevCost_LA!AT200","v":0},{"$f":"C_RevCost_LA!AU200","v":0},{"$f":"C_RevCost_LA!AV200","v":0},{"$f":"C_RevCost_LA!AW200","v":0},{"$f":"C_RevCost_LA!AX200","v":0},{"$f":"C_RevCost_LA!AY200","v":0},{"$f":"C_RevCost_LA!AZ200","v":0},{"$f":"C_RevCost_LA!BA200","v":0},{"$f":"C_RevCost_LA!BB200","v":0},{"$f":"C_RevCost_LA!BC200","v":0},{"$f":"C_RevCost_LA!BD200","v":0},{"$f":"C_RevCost_LA!BE200","v":0},{"$f":"C_RevCost_LA!BF200","v":0},{"$f":"C_RevCost_LA!BG200","v":0},{"$f":"C_RevCost_LA!BH200","v":0},{"$f":"C_RevCost_LA!BI200","v":0},{"$f":"C_RevCost_LA!BJ200","v":0}]
[null,null,null,null,"Forecast TSU used for Price Determinations",null,{"$f":"C_RevCost_LA!G202","v":"# TSUs ('000)"},{"$f":"C_RevCost_LA!H202","v":0},"C_RevCost_LA",{"$f":"C_RevCost_LA!J202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_RevCost_LA!Y202","v":0},null,{"$f":"C_RevCost_LA!AA202","v":884.69099999999992},{"$f":"C_RevCost_LA!AB202","v":905.51300000000015},{"$f":"C_RevCost_LA!AC202","v":921.93299999999988},{"$f":"C_RevCost_LA!AD202","v":940.09299999999996},{"$f":"C_RevCost_LA!AE202","v":958.82999999999993},{"$f":"C_RevCost_LA!AF202","v":1005.9},{"$f":"C_RevCost_LA!AG202","v":1016},{"$f":"C_RevCost_LA!AH202","v":1042},{"$f":"C_RevCost_LA!AI202","v":954.87400000000002},{"$f":"C_RevCost_LA!AJ202","v":1003.136},{"$f":"C_RevCost_LA!AK202","v":1022.309},{"$f":"C_RevCost_LA!AL202","v":1038.856},{"$f":"C_RevCost_LA!AM202","v":1053.934},{"$f":"C_RevCost_LA!AN202","v":1053.934},{"$f":"C_RevCost_LA!AO202","v":1053.934},{"$f":"C_RevCost_LA!AP202","v":1053.934},{"$f":"C_RevCost_LA!AQ202","v":1053.934},{"$f":"C_RevCost_LA!AR202","v":1053.934},{"$f":"C_RevCost_LA!AS202","v":1053.934},{"$f":"C_RevCost_LA!AT202","v":1053.934},{"$f":"C_RevCost_LA!AU202","v":1053.934},{"$f":"C_RevCost_LA!AV202","v":1053.934},{"$f":"C_RevCost_LA!AW202","v":1053.934},{"$f":"C_RevCost_LA!AX202","v":1053.934},{"$f":"C_RevCost_LA!AY202","v":1053.934},{"$f":"C_RevCost_LA!AZ202","v":1053.934},{"$f":"C_RevCost_LA!BA202","v":1053.934},{"$f":"C_RevCost_LA!BB202","v":1053.934},{"$f":"C_RevCost_LA!BC202","v":1053.934},{"$f":"C_RevCost_LA!BD202","v":1053.934},{"$f":"C_RevCost_LA!BE202","v":1053.934},{"$f":"C_RevCost_LA!BF202","v":1053.934},{"$f":"C_RevCost_LA!BG202","v":1053.934},{"$f":"C_RevCost_LA!BH202","v":1053.934},{"$f":"C_RevCost_LA!BI202","v":1053.934},{"$f":"C_RevCost_LA!BJ202","v":1053.934}]
[null,null,null,null,"London Approach Determined Cost Revenue (t) (TSU)",null,"£'000","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA21 * AA22","v":12011.867042455877},{"$f":"AB21 * AB22","v":12371.198359481488},12749.489788426999,13092.087341933398,13398.854800880526,13554.700238809306,13510.582126821584,14450.852676137454,15484.784921549199,15303.613636330023,16079.200197026485,16608.293311820991,16982.119903652307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"U"]
[]
[null,null,null,null,"Total Determined Costs (Flight - based)",null,"£'000 ","Nominal","C_DeterminedCost_Oceanic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('C_Determined Costs_Oceanic'!AA19:AA31)","v":26774.168987480738},{"$f":"SUM('C_Determined Costs_Oceanic'!AB19:AB31)","v":26437.403284366639},{"$f":"SUM('C_Determined Costs_Oceanic'!AC19:AC31)","v":26003.255370407212},{"$f":"SUM('C_Determined Costs_Oceanic'!AD19:AD31)","v":25626.581359868753},{"$f":"SUM('C_Determined Costs_Oceanic'!AE19:AE31)","v":23916.2010159899},{"$f":"SUM('C_Determined Costs_Oceanic'!AF19:AF31)","v":26808.815875671571},{"$f":"SUM('C_Determined Costs_Oceanic'!AG19:AG31)","v":24792.556026438429},{"$f":"SUM('C_Determined Costs_Oceanic'!AH19:AH31)","v":27824.593638551971},{"$f":"SUM('C_Determined Costs_Oceanic'!AI19:AI31)","v":39605.511193627819},{"$f":"SUM('C_Determined Costs_Oceanic'!AJ19:AJ31)","v":38939.967704702176},{"$f":"SUM('C_Determined Costs_Oceanic'!AK19:AK31)","v":29759.798834972782},{"$f":"SUM('C_Determined Costs_Oceanic'!AL19:AL31)","v":30872.149161678099},{"$f":"SUM('C_Determined Costs_Oceanic'!AM19:AM31)","v":30056.816330656737},{"$f":"SUM('C_Determined Costs_Oceanic'!AN19:AN31)","v":3621.4961717330207},{"$f":"SUM('C_Determined Costs_Oceanic'!AO19:AO31)","v":3473.50573721815},{"$f":"SUM('C_Determined Costs_Oceanic'!AP19:AP31)","v":3474.7510679408861},{"$f":"SUM('C_Determined Costs_Oceanic'!AQ19:AQ31)","v":3006.8447503446118},{"$f":"SUM('C_Determined Costs_Oceanic'!AR19:AR31)","v":3015.5535829983414},{"$f":"SUM('C_Determined Costs_Oceanic'!AS19:AS31)","v":3022.8762392412182},{"$f":"SUM('C_Determined Costs_Oceanic'!AT19:AT31)","v":3028.2765161393691},{"$f":"SUM('C_Determined Costs_Oceanic'!AU19:AU31)","v":4517.4997759351145},{"$f":"SUM('C_Determined Costs_Oceanic'!AV19:AV31)","v":3893.272000517687},{"$f":"SUM('C_Determined Costs_Oceanic'!AW19:AW31)","v":3371.841103336501},{"$f":"SUM('C_Determined Costs_Oceanic'!AX19:AX31)","v":2785.6975938864034},{"$f":"SUM('C_Determined Costs_Oceanic'!AY19:AY31)","v":2224.7924526436359},{"$f":"SUM('C_Determined Costs_Oceanic'!AZ19:AZ31)","v":1535.5930117109438},{"$f":"SUM('C_Determined Costs_Oceanic'!BA19:BA31)","v":858.91144034837714},{"$f":"SUM('C_Determined Costs_Oceanic'!BB19:BB31)","v":211.19358541396068},{"$f":"SUM('C_Determined Costs_Oceanic'!BC19:BC31)","v":209.56207661029339},{"$f":"SUM('C_Determined Costs_Oceanic'!BD19:BD31)","v":206.48887095435668},{"$f":"SUM('C_Determined Costs_Oceanic'!BE19:BE31)","v":209.55511092998168},{"$f":"SUM('C_Determined Costs_Oceanic'!BF19:BF31)","v":213.04798443476346},{"$f":"SUM('C_Determined Costs_Oceanic'!BG19:BG31)","v":217.03392995458557},{"$f":"SUM('C_Determined Costs_Oceanic'!BH19:BH31)","v":221.28202705907268},{"$f":"SUM('C_Determined Costs_Oceanic'!BI19:BI31)","v":225.78137172788718},{"$f":"SUM('C_Determined Costs_Oceanic'!BJ19:BJ31)","v":230.52489757616166}]
[null,null,null,null,"Atlantic Flights - Used for Price Determination",null,{"$f":"'C_Determined Costs_Oceanic'!G38","v":"# Flights ('000)"},{"$f":"'C_Determined Costs_Oceanic'!H38","v":0},"C_DeterminedCost_Oceanic",{"$f":"'C_Determined Costs_Oceanic'!J38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y38","v":18067.985000000001},null,{"$f":"'C_Determined Costs_Oceanic'!AA38","v":412.35},{"$f":"'C_Determined Costs_Oceanic'!AB38","v":420.18700000000001},{"$f":"'C_Determined Costs_Oceanic'!AC38","v":426.06900000000002},{"$f":"'C_Determined Costs_Oceanic'!AD38","v":432.88499999999999},{"$f":"'C_Determined Costs_Oceanic'!AE38","v":439.37700000000001},{"$f":"'C_Determined Costs_Oceanic'!AF38","v":201.11699999999999},{"$f":"'C_Determined Costs_Oceanic'!AG38","v":224},{"$f":"'C_Determined Costs_Oceanic'!AH38","v":439},{"$f":"'C_Determined Costs_Oceanic'!AI38","v":483},{"$f":"'C_Determined Costs_Oceanic'!AJ38","v":519},{"$f":"'C_Determined Costs_Oceanic'!AK38","v":528},{"$f":"'C_Determined Costs_Oceanic'!AL38","v":535},{"$f":"'C_Determined Costs_Oceanic'!AM38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AN38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AO38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AP38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AQ38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AR38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AS38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AT38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AU38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AV38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AW38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AX38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AY38","v":542},{"$f":"'C_Determined Costs_Oceanic'!AZ38","v":542},{"$f":"'C_Determined Costs_Oceanic'!BA38","v":542},{"$f":"'C_Determined Costs_Oceanic'!BB38","v":542},{"$f":"'C_Determined Costs_Oceanic'!BC38","v":542},{"$f":"'C_Determined Costs_Oceanic'!BD38","v":542},{"$f":"'C_Determined Costs_Oceanic'!BE38","v":542},{"$f":"'C_Determined Costs_Oceanic'!BF38","v":542},{"$f":"'C_Determined Costs_Oceanic'!BG38","v":542},{"$f":"'C_Determined Costs_Oceanic'!BH38","v":542},{"$f":"'C_Determined Costs_Oceanic'!BI38","v":542},{"$f":"'C_Determined Costs_Oceanic'!BJ38","v":542}]
[null,null,null,null,"Tango Flights - Use for Price Determination",null,{"$f":"'C_Determined Costs_Oceanic'!G39","v":"# Flights ('000)"},{"$f":"'C_Determined Costs_Oceanic'!H39","v":0},"C_DeterminedCost_Oceanic",{"$f":"'C_Determined Costs_Oceanic'!J39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y39","v":815},null,{"$f":"'C_Determined Costs_Oceanic'!AA39","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB39","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC39","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD39","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE39","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF39","v":31},{"$f":"'C_Determined Costs_Oceanic'!AG39","v":10},{"$f":"'C_Determined Costs_Oceanic'!AH39","v":22},{"$f":"'C_Determined Costs_Oceanic'!AI39","v":24},{"$f":"'C_Determined Costs_Oceanic'!AJ39","v":26},{"$f":"'C_Determined Costs_Oceanic'!AK39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AL39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AM39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AN39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AO39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AP39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AQ39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AR39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AS39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AT39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AU39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AV39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AW39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AX39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AY39","v":27},{"$f":"'C_Determined Costs_Oceanic'!AZ39","v":27},{"$f":"'C_Determined Costs_Oceanic'!BA39","v":27},{"$f":"'C_Determined Costs_Oceanic'!BB39","v":27},{"$f":"'C_Determined Costs_Oceanic'!BC39","v":27},{"$f":"'C_Determined Costs_Oceanic'!BD39","v":27},{"$f":"'C_Determined Costs_Oceanic'!BE39","v":27},{"$f":"'C_Determined Costs_Oceanic'!BF39","v":27},{"$f":"'C_Determined Costs_Oceanic'!BG39","v":27},{"$f":"'C_Determined Costs_Oceanic'!BH39","v":27},{"$f":"'C_Determined Costs_Oceanic'!BI39","v":27},{"$f":"'C_Determined Costs_Oceanic'!BJ39","v":27}]
[null,null,null,null,"London Approach Determined Cost Revenue (t) (TSU)",null,"£ per TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AA29:AA30) <> 0, AA28 / SUM(AA29:AA30), 0)","v":64.930687492374773},{"$f":"IF(SUM(AB29:AB30) <> 0, AB28 / SUM(AB29:AB30), 0)","v":62.918184723388961},61.030620323016251,59.199513403949673,54.432073176315328,115.49699451428191,105.95109413007876,60.357036092303623,78.117379080133759,71.449482026976469,53.62125916211312,54.932649753875623,52.823930282349274,6.3646681401283312,6.104579503019596,6.1067681334637713,5.2844371710801612,5.2997426766227438,5.3126120197560951,5.3221028403152353,7.9393669172849108,6.842305800558325,5.9259070357407753,4.8957778451430638,3.9100043104457574,2.6987574898259119,1.5095104399795731,0.37116623095599416,0.36829890441176344,0.36289783999008207,0.36828666244285008,0.37442528020169324,0.38143045686218907,0.38889635687007501,0.39680381674496867,0.40514041753279728]
[]
[]
[null,"ADA"]
[]
[null,null,null,null,"ADS - B North Atlantic - Oceanic - Outturn POS",null,{"$f":"'C_Determined Costs_Oceanic'!G216","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H216","v":"Nominal"},"C_DeterminedCost_Oceanic",{"$f":"'C_Determined Costs_Oceanic'!J216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y216","v":121643.30265492633},null,{"$f":"'C_Determined Costs_Oceanic'!AA216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG216","v":7956.1132194333804},{"$f":"'C_Determined Costs_Oceanic'!AH216","v":14415.385294453687},{"$f":"'C_Determined Costs_Oceanic'!AI216","v":17714.990904451159},{"$f":"'C_Determined Costs_Oceanic'!AJ216","v":18934.817010724371},{"$f":"'C_Determined Costs_Oceanic'!AK216","v":20229.807360880008},{"$f":"'C_Determined Costs_Oceanic'!AL216","v":20587.881700014848},{"$f":"'C_Determined Costs_Oceanic'!AM216","v":21804.307164968883},{"$f":"'C_Determined Costs_Oceanic'!AN216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY216","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI216","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ216","v":0}]
[null,null,null,null,"Atlantic Flights - Used for Price Determination",null,{"$f":"'C_Determined Costs_Oceanic'!G217","v":"# Flights ('000)"},{"$f":"'C_Determined Costs_Oceanic'!H217","v":0},"C_DeterminedCost_Oceanic",{"$f":"'C_Determined Costs_Oceanic'!J217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!Y217","v":18067.985000000001},null,{"$f":"'C_Determined Costs_Oceanic'!AA217","v":412.35},{"$f":"'C_Determined Costs_Oceanic'!AB217","v":420.18700000000001},{"$f":"'C_Determined Costs_Oceanic'!AC217","v":426.06900000000002},{"$f":"'C_Determined Costs_Oceanic'!AD217","v":432.88499999999999},{"$f":"'C_Determined Costs_Oceanic'!AE217","v":439.37700000000001},{"$f":"'C_Determined Costs_Oceanic'!AF217","v":201.11699999999999},{"$f":"'C_Determined Costs_Oceanic'!AG217","v":224},{"$f":"'C_Determined Costs_Oceanic'!AH217","v":439},{"$f":"'C_Determined Costs_Oceanic'!AI217","v":483},{"$f":"'C_Determined Costs_Oceanic'!AJ217","v":519},{"$f":"'C_Determined Costs_Oceanic'!AK217","v":528},{"$f":"'C_Determined Costs_Oceanic'!AL217","v":535},{"$f":"'C_Determined Costs_Oceanic'!AM217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AN217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AO217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AP217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AQ217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AR217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AS217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AT217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AU217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AV217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AW217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AX217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AY217","v":542},{"$f":"'C_Determined Costs_Oceanic'!AZ217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BA217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BB217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BC217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BD217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BE217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BF217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BG217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BH217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BI217","v":542},{"$f":"'C_Determined Costs_Oceanic'!BJ217","v":542}]
[null,null,null,null,"London Approach Determined Cost Revenue (t) (TSU)",null,"£ per TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA37 <> 0, AA36 / AA37, 0)","v":0},{"$f":"IF(AB37 <> 0, AB36 / AB37, 0)","v":0},0,0,0,0,35.518362586756162,32.836868552286305,36.676999802176312,36.483269770181835,38.314029092575772,38.482021869186632,40.229349012857718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"ADT"]
[]
[null,null,null,null,"ADS - B Tango - Oceanic - Outturn POS",null,{"$f":"'C_Determined Costs_Oceanic'!G233","v":"£'000 "},{"$f":"'C_Determined Costs_Oceanic'!H233","v":"Nominal"},"C_DeterminedCost_Oceanic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!AA233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AG233","v":75.141723982216718},{"$f":"'C_Determined Costs_Oceanic'!AH233","v":132.67367947683377},{"$f":"'C_Determined Costs_Oceanic'!AI233","v":41.841744273310972},{"$f":"'C_Determined Costs_Oceanic'!AJ233","v":163.01927984358611},{"$f":"'C_Determined Costs_Oceanic'!AK233","v":175.44827960429078},{"$f":"'C_Determined Costs_Oceanic'!AL233","v":171.96149928826779},{"$f":"'C_Determined Costs_Oceanic'!AM233","v":180.68447745722167},{"$f":"'C_Determined Costs_Oceanic'!AN233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AO233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AP233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AQ233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AR233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AS233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AT233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AU233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AV233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AW233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AX233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AY233","v":0},{"$f":"'C_Determined Costs_Oceanic'!AZ233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BA233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BB233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BC233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BD233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BE233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BF233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BG233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BH233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BI233","v":0},{"$f":"'C_Determined Costs_Oceanic'!BJ233","v":0}]
[null,null,null,null,"Tango Flights - Use for Price Determination",null,{"$f":"'C_Determined Costs_Oceanic'!G238","v":"# Flights ('000)"},{"$f":"'C_Determined Costs_Oceanic'!H238","v":0},"C_DeterminedCost_Oceanic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'C_Determined Costs_Oceanic'!AA238","v":0},{"$f":"'C_Determined Costs_Oceanic'!AB238","v":0},{"$f":"'C_Determined Costs_Oceanic'!AC238","v":0},{"$f":"'C_Determined Costs_Oceanic'!AD238","v":0},{"$f":"'C_Determined Costs_Oceanic'!AE238","v":0},{"$f":"'C_Determined Costs_Oceanic'!AF238","v":31},{"$f":"'C_Determined Costs_Oceanic'!AG238","v":10},{"$f":"'C_Determined Costs_Oceanic'!AH238","v":22},{"$f":"'C_Determined Costs_Oceanic'!AI238","v":24},{"$f":"'C_Determined Costs_Oceanic'!AJ238","v":26},{"$f":"'C_Determined Costs_Oceanic'!AK238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AL238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AM238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AN238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AO238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AP238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AQ238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AR238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AS238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AT238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AU238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AV238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AW238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AX238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AY238","v":27},{"$f":"'C_Determined Costs_Oceanic'!AZ238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BA238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BB238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BC238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BD238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BE238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BF238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BG238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BH238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BI238","v":27},{"$f":"'C_Determined Costs_Oceanic'!BJ238","v":27}]
[null,null,null,null,"London Approach Determined Cost Revenue (t) (TSU)",null,"£ per TSU","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA44 <> 0, AA43 / AA44, 0)","v":0},{"$f":"IF(AB44 <> 0, AB43 / AB44, 0)","v":0},0,0,0,0,7.5141723982216719,6.0306217944015348,1.7434060113879573,6.2699723016763889,6.4980844297885474,6.3689444180839923,6.6920176836008025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Actual CPI for 2021 and 2022 (2017=100)"]
[]
[null,null,null,null,"Annual CPI Growth for calendar year t (2020=1)",null,{"$f":"O_Dashboard!G112","v":"Index"},{"$f":"O_Dashboard!H112","v":"CPI 2020"},"O_Dashboard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O_Dashboard!AA112","v":0.91961685823754757},{"$f":"O_Dashboard!AB112","v":0.92551724137931035},{"$f":"O_Dashboard!AC112","v":0.95042145593869709},{"$f":"O_Dashboard!AD112","v":0.97394636015325609},{"$f":"O_Dashboard!AE112","v":0.99126436781609162},{"$f":"O_Dashboard!AF112","v":1},{"$f":"O_Dashboard!AG112","v":1.0258237547892719},{"$f":"O_Dashboard!AH112","v":1.1186973180076629},{"$f":"O_Dashboard!AI112","v":1.1873399586480322},{"$f":"O_Dashboard!AJ112","v":1.1975124598510096},{"$f":"O_Dashboard!AK112","v":1.198896577295987},{"$f":"O_Dashboard!AL112","v":1.2048871867171229},{"$f":"O_Dashboard!AM112","v":1.2238361939769149},{"$f":"O_Dashboard!AN112","v":1.2430832082867362},{"$f":"O_Dashboard!AO112","v":1.2626329163407577},{"$f":"O_Dashboard!AP112","v":1.282490078539803},{"$f":"O_Dashboard!AQ112","v":1.3026595301505184},{"$f":"O_Dashboard!AR112","v":1.3231461824827708},{"$f":"O_Dashboard!AS112","v":1.3439550240855642},{"$f":"O_Dashboard!AT112","v":1.3650911219617634},{"$f":"O_Dashboard!AU112","v":1.3865596228019204},{"$f":"O_Dashboard!AV112","v":1.4083657542375072},{"$f":"O_Dashboard!AW112","v":1.4305148261138558},{"$f":"O_Dashboard!AX112","v":1.4530122317831182},{"$f":"O_Dashboard!AY112","v":1.4758634494175611},{"$f":"O_Dashboard!AZ112","v":1.4990740433435141},{"$f":"O_Dashboard!BA112","v":1.5226496653962955},{"$f":"O_Dashboard!BB112","v":1.5465960562964489},{"$f":"O_Dashboard!BC112","v":1.5709190470476218},{"$f":"O_Dashboard!BD112","v":1.5956245603564285},{"$f":"O_Dashboard!BE112","v":1.6207186120746455},{"$f":"O_Dashboard!BF112","v":1.6462073126640833},{"$f":"O_Dashboard!BG112","v":1.6720968686844992},{"$f":"O_Dashboard!BH112","v":1.6983935843049107},{"$f":"O_Dashboard!BI112","v":1.725103862838675},{"$f":"O_Dashboard!BJ112","v":1.7522342083027105}]
[null,null,null,null,"Annual CPI Growth for calendar year t (2017=100)",2017,"Index",{"$f":"_xlfn.TEXTBEFORE(H50, \" \") & \" \" & F51","v":"CPI 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$8 = $F$51, 100,\nIF(AA$8 < $F$51, AB51 / (AB50 / AA50),\nZ51 * (AA50 / Z50)))","v":96.758848665645402},{"$f":"IF(AB$8 = $F$51, 100,\nIF(AB$8 < $F$51, AC51 / (AC50 / AB50),\nAA51 * (AB50 / AA50)))","v":97.379666209787985},100,102.47520761106179,104.29734741594773,105.21647988389905,107.93356446021123,117.7053938563251,124.92773087444023,125.99804564263223,126.14367760793864,126.77398844358989,128.76773628475965,130.79283937871406,132.84979084291609,134.93909154998326,137.06125024965135,139.21678369265621,141.40621675656377,143.63008257357899,145.88892266036484,148.18328704990293,150.5137344254278,152.88083225646767,155.28515693702462,157.727293925928,160.20783788939488,162.72739284583284,165.28657231291987,167.88599945699733,170.52630724481261,173.20813859764792,175.93214654787309,178.69899439796072,181.50935588200187,184.36391532976177]
[]
[]
["End of spreadsheet"]